{"text_format":"1","workbook":"xlsx","n_sheets":37,"sheets":["Brændstofpriser","Sml_VarebilOgLastbil","Sml_Personbil","Tidsserie","Til TE Nul","Til TE","Resultat - niveau I","Personbiler - Benzin","Personbiler - Diesel","Personbiler - El","Personbiler - Plug in Hybrid","Varebiler - Benzin","Varebiler - Diesel","Varebiler - El","Varebiler - plug in hybrid","Lastbiler - Diesel","Lastbiler_trafikarbejde","Personbiler_trafikarbejde","Varerbiler_trafikarbejde","Ejerafgift_2021","Fælles forudsætninger","RepOmk","AndelVedlAfhKm","FormlerRepOgVedl","Afskrivning","Afgiftsberegning","Lastbafg","PB_B_før_2017","PB_B_2017_2021","PB_D_før_2017","PB_D_2017_2021","VB_B_før_2017","VB_D_før_2017","VB_B_2017_2021","VB_D_2017_2021","Ny Regafg","GronEjerafgift"],"not_rendered":{"charts":9,"images":0,"macros":1,"external_links":2,"defined_names":38,"comments":17,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Brændstofpriser","index":0,"n_rows":322,"n_cols":8,"rows_kept":322,"cut":false,"hidden":false,"merged":[]}
[null,null,"Personbiler, varebiler og lastbiler "]
[null,null,null,null,"Dollarskurs",6.6]
[]
[null,null,"Batteripriser"]
[]
[null,"År","Pris per kwh batteri"]
[null,2014,{"$f":"137*$F$2","v":904.19999999999993}]
[null,2015,{"$f":"137*$F$2","v":904.19999999999993}]
[null,2016,904.19999999999993]
[null,2017,904.19999999999993]
[null,2018,904.19999999999993]
[null,2019,904.19999999999993]
[null,2020,904.19999999999993]
[null,2021,904.19999999999993]
[null,2022,904.19999999999993]
[null,2023,904.19999999999993]
[null,2024,904.19999999999993]
[null,2025,904.19999999999993]
[null,2026,904.19999999999993]
[null,2027,904.19999999999993]
[null,2028,{"$f":"137*$F$2","v":904.19999999999993}]
[null,2029,904.19999999999993]
[null,2030,904.19999999999993]
[null,2031,904.19999999999993]
[null,2032,904.19999999999993]
[null,2033,904.19999999999993]
[null,2034,904.19999999999993]
[null,2035,904.19999999999993]
[null,2036,904.19999999999993]
[null,2037,904.19999999999993]
[null,2038,904.19999999999993]
[null,2039,904.19999999999993]
[null,2040,904.19999999999993]
[null,2041,904.19999999999993]
[null,2042,904.19999999999993]
[null,2043,904.19999999999993]
[null,2044,904.19999999999993]
[null,2045,904.19999999999993]
[null,2046,904.19999999999993]
[null,2047,904.19999999999993]
[null,2048,904.19999999999993]
[null,2049,904.19999999999993]
[null,2050,904.19999999999993]
[null,2051,904.19999999999993]
[null,2052,904.19999999999993]
[null,2053,904.19999999999993]
[null,2054,904.19999999999993]
[null,2055,904.19999999999993]
[null,2056,904.19999999999993]
[null,2057,904.19999999999993]
[null,2058,904.19999999999993]
[null,2059,904.19999999999993]
[null,2060,904.19999999999993]
[null,2061,904.19999999999993]
[null,2062,904.19999999999993]
[null,2063,904.19999999999993]
[null,2064,904.19999999999993]
[null,2065,904.19999999999993]
[null,2066,904.19999999999993]
[null,2067,904.19999999999993]
[null,2068,904.19999999999993]
[null,2069,904.19999999999993]
[null,2070,904.19999999999993]
[null,2071,904.19999999999993]
[null,2072,904.19999999999993]
[null,null,"kilde: https://www.lydogbillede.dk/nyheter/bil/billigere-batterier-giver-billigere-elbiler/"]
[]
[null,null,"Personbiler","benzin"]
[]
[]
[null,null,"Benzinpris ekskl. afgifter og moms [2015-kr. per liter]","Benzinpris inkl. afgifter og moms [2015-kr. per liter]","Årlig vækst i reel invers brændstof-effektivitet"]
[null,2014,5.65276107053419,12.714034401879148,1.0829726996384847E-2]
[null,2015,4.7078804347826066,11.594850543478257,6.9763601106838102E-3]
[null,2016,4.0168834822439656,10.684121204184866,8.9664018006756496E-3]
[null,2017,4.3121629227702494,10.9585940338361,1.0111725250917747E-2]
[null,2018,4.3997733062231035,11.068107013152169,1.3064576421869978E-2]
[null,2019,4.4419560834411431,11.120835484674716]
[null,2020,4.5847285601791272,11.299301080597196,-1.4288621975563465E-2]
[null,2021,4.7631941561016076,11.522383075500297,-1.703961908170748E-2]
[null,2022,4.8800080007054119,11.668400381255053,-1.8388663090678548E-2]
[null,2023,4.993577016292444,11.810361650738843,-1.5081170696564672E-2]
[null,2024,5.1006563738459318,11.944210847680703,-1.2482658554696879E-2]
[null,2025,5.2044909023826467,12.074004008351595,-7.9409645253413208E-3]
[null,2026,5.3018357728858181,12.19568509648056,-7.6291341119052447E-3]
[null,2027,5.3926909853554443,12.309254112067594,-4.2069508858447735E-3]
[null,2028,5.4803013688082975,12.418767091383661,-3.6775549791484563E-3]
[null,2029,5.5646669232443786,12.524224034428762,-3.9846311245775867E-3]
[null,2030,5.6425428196469145,12.62156890493193,-4.209257978191383E-3]
[null,2031,5.7106842289991349,12.706745666622208,0]
[null,2032,5.769091151301037,12.779754319499585,0]
[null,2033,5.821008415569394,12.844650899835031,0]
[null,2034,5.8696808508209797,12.905491443899512,0]
[null,2035,5.9183532860725645,12.966331987963994,0]
[null,2036,5.9183532860725645,12.966331987963994,0]
[null,2037,5.9183532860725645,12.966331987963994,0]
[null,2038,5.9183532860725645,12.966331987963994,0]
[null,2039,5.9183532860725645,12.966331987963994,0]
[null,2040,5.9183532860725645,12.966331987963994,0]
[null,2041,5.9183532860725645,12.966331987963994,0]
[null,2042,5.9183532860725645,12.966331987963994,0]
[null,2043,5.9183532860725645,12.966331987963994,0]
[null,2044,5.9183532860725645,12.966331987963994,0]
[null,null,"Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: 2010-2015: Oliebranchens fællesråd","Kilde til 2030: ENS, 2015"]
[]
[null,null,"Personbiler","diesel"]
[]
[]
[null,null,"Dieselpris ekskl. afgifter og moms [2015-kr. per liter]","Dieselpris inkl. afgifter og moms [2015-kr. per liter]","Årlig vækst i invers brændstof-effektivitet"]
[null,2014,5.9735047826393712,11.331690044399425,1.082972699638507E-2]
[null,2015,4.8291111111111089,9.9451388888888861,6.9763601106838102E-3]
[null,2016,4.4656840802263194,9.4492300928746094,8.9664018006756496E-3]
[null,2017,4.7880914766584892,9.779761576312481,1.0111725250917747E-2]
[null,2018,4.8837508140614405,9.8993357480661697,1.3064576421869978E-2]
[null,2019,4.9298090135517505,9.9569084974290565]
[null,2020,5.0856983041343389,10.151770110657292,-1.4288621975563354E-2]
[null,2021,5.2805599173625719,10.395347127192585,-1.7039619081707369E-2]
[null,2022,5.4081057005665079,10.554779356197503,-1.8388663090678659E-2]
[null,2023,5.5321085453481107,10.709782912174507,-1.5081170696564672E-2]
[null,2024,5.6490255132850526,10.855929122095684,-1.2482658554696657E-2]
[null,2025,5.7588566043773293,10.993217985961032,-7.9409645253413208E-3]
[null,2026,5.8651447570472754,11.126078176798464,-7.6291341119051337E-3]
[null,2027,5.9678899712948894,11.254509694607982,-4.2069508858447735E-3]
[null,2028,6.0635493086978407,11.374083866361671,-3.6775549791482343E-3]
[null,2029,6.1521227692561284,11.484800692059531,-3.9846311245779198E-3]
[null,2030,6.240696229814418,11.595517517757392,-4.20925797819105E-3]
[null,2031,6.3150979366833795,11.688519651343594,0]
[null,2032,6.3753278898630157,11.763807092818139,0]
[null,2033,6.4355578430426519,11.839094534292684,0]
[null,2034,6.4887019193776245,11.905524629711399,0]
[null,2035,6.5418459957125963,11.971954725130116,0]
[null,2036,6.5418459957125963,11.971954725130116,0]
[null,2037,6.5418459957125963,11.971954725130116,0]
[null,2038,6.5418459957125963,11.971954725130116,0]
[null,2039,6.5418459957125963,11.971954725130116,0]
[null,2040,6.5418459957125963,11.971954725130116,0]
[null,2041,6.5418459957125963,11.971954725130116,0]
[null,2042,6.5418459957125963,11.971954725130116,0]
[null,2043,6.5418459957125963,11.971954725130116,0]
[null,2044,6.5418459957125963,11.971954725130116,0]
[null,null,"Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: 2010-2015: Oliebranchens fællesråd","Kilde til 2030: ENS, 2015"]
[]
[null,null,"Personbiler","hybrid"]
[]
[]
[null,null,"Benzinpris ekskl. afgifter og moms [2015-kr. per liter]","Benzinpris inkl. afgifter og moms [2015-kr. per liter]","Årlig vækst i invers brændstof-effektivitet"]
[null,2014,5.6527610705341926,12.714034401879148,1.0829726996384847E-2]
[null,2015,4.7078804347826066,11.594850543478257,6.9763601106840323E-3]
[null,2016,4.0168834822439656,10.684121204184866,8.9664018006756496E-3]
[null,2017,4.3121629227702494,10.9585940338361,1.0111725250917747E-2]
[null,2018,4.3997733062231035,11.068107013152169,1.3064576421869978E-2]
[null,2019,4.4419560834411431,11.120835484674716]
[null,2020,4.5847285601791272,11.299301080597196,-1.4288621975563354E-2]
[null,2021,4.7631941561016076,11.522383075500297,-1.703961908170748E-2]
[null,2022,4.8800080007054119,11.668400381255053,-1.8388663090678659E-2]
[null,2023,4.993577016292444,11.810361650738843,-1.5081170696564672E-2]
[null,2024,5.1006563738459318,11.944210847680703,-1.2482658554696768E-2]
[null,2025,5.2044909023826467,12.074004008351595,-7.9409645253412098E-3]
[null,2026,5.3018357728858181,12.19568509648056,-7.6291341119051337E-3]
[null,2027,5.3926909853554443,12.309254112067594,-4.2069508858446625E-3]
[null,2028,5.4803013688082975,12.418767091383661,-3.6775549791481232E-3]
[null,2029,5.5646669232443786,12.524224034428762,-3.9846311245778088E-3]
[null,2030,5.6425428196469145,12.62156890493193,-4.2092579781909389E-3]
[null,2031,5.7106842289991349,12.706745666622208,0]
[null,2032,5.769091151301037,12.779754319499585,0]
[null,2033,5.821008415569394,12.844650899835031,0]
[null,2034,5.8696808508209797,12.905491443899512,0]
[null,2035,5.9183532860725645,12.966331987963994,0]
[null,2036,5.9183532860725645,12.966331987963994,0]
[null,2037,5.9183532860725645,12.966331987963994,0]
[null,2038,5.9183532860725645,12.966331987963994,0]
[null,2039,5.9183532860725645,12.966331987963994,0]
[null,2040,5.9183532860725645,12.966331987963994,0]
[null,2041,5.9183532860725645,12.966331987963994,0]
[null,2042,5.9183532860725645,12.966331987963994,0]
[null,2043,5.9183532860725645,12.966331987963994,0]
[null,2044,5.9183532860725645,12.966331987963994,0]
[null,null,"Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: 2010-2015: Oliebranchens fællesråd","Kilde til 2030: ENS, 2015"]
[]
[null,null,"Personbiler","elektricitet"]
[]
[]
[null,null,"Elpris ekskl. afgifter og moms [2015-kr. per liter]","Elpris inkl. afgifter og moms [2015-kr. per liter]","Årlig vækst i invers brændstof-effektivitet"]
[null,2014,0.77857747339042782,2.021540289169319,0]
[null,2015,0.74012,2.0226500000000001,0]
[null,2016,0.53240877931211539,1.7630109741401443,0]
[null,2017,0.53142100792192604,1.7867762599024075,0]
[null,2018,0.53833540765325216,1.7954192595665652,0]
[null,2019,0.55809083545704119,1.8201135443213015]
[null,2020,0.57685849187064087,1.8435731148383012,0]
[null,2021,0.6222959758193557,1.9003699697741947,0]
[null,2022,0.64699026057409215,1.9312378257176153,0]
[null,2023,0.66378237420731268,1.952227967759141,0]
[null,2024,0.67168454532882838,1.9621056816610354,0]
[null,2025,0.68551334479148074,1.9793916809893508,0]
[null,2026,0.7072443153756488,2.0065553942195611,0]
[null,2027,0.72897528595981675,2.0337191074497709,0]
[null,2028,0.75070625654398471,2.0608828206799807,0]
[null,2029,0.77243722712815266,2.088046533910191,0]
[null,2030,0.79515596910251007,2.1164449613781375,0]
[null,2031,0.81688693968667803,2.1436086746083478,0]
[null,2032,0.83861791027084609,2.1707723878385576,0]
[null,2033,0.86034888085501415,2.1979361010687675,0]
[null,2034,0.88306762282937146,2.2263345285367144,0]
[null,2035,0.90479859341353952,2.2534982417669243,0]
[null,2036,0.90479859341353952,2.2534982417669243,0]
[null,2037,0.90479859341353952,2.2534982417669243,0]
[null,2038,0.90479859341353952,2.2534982417669243,0]
[null,2039,0.90479859341353952,2.2534982417669243,0]
[null,2040,0.90479859341353952,2.2534982417669243,0]
[null,2041,0.90479859341353952,2.2534982417669243,0]
[null,2042,0.90479859341353952,2.2534982417669243,0]
[null,2043,0.90479859341353952,2.2534982417669243,0]
[null,2044,0.90479859341353952,2.2534982417669243,0]
[null,null,"Kilde: ENS …","Kilde: ENS …","Kilde til 2030: ENS, 2015"]
[]
[null,null,"Varebiler","benzin"]
[]
[null,null,"Benzinpris ekskl. afgifter og moms [2015-kr. per liter]","Benzinpris inkl. afgifter og moms [2015-kr. per liter]","Årlig ændring i real BNP per capita","Årlig ændring i brændstofforbrug per km"]
[null,2014,5.3197494585601568,12.297769886911606,-5.0405207932727736E-3,2.5597075802801239E-3]
[null,2015,4.3748688228085708,11.178586028510713,-3.3246699042545069E-3,1.5422071010884331E-4]
[null,2016,3.6838718702699298,10.267856689217323,-9.0105006623963924E-3,1.7971128735481123E-3]
[null,2017,3.9791513107962135,10.542329518868556,-1.422350414180229E-2,2.9581836341021628E-3]
[null,2018,4.0667616942490676,10.651842498184623,-1.4776064807788036E-2,4.9870363568382814E-3]
[null,2019,4.1089444714671073,10.704570969707174]
[null,2020,4.2517169482050914,10.883036565629654,1.2492640039097669E-2,-6.2569111375787578E-3]
[null,2021,4.4301825441275717,11.106118560532753,1.0932582328343488E-2,-8.2312592337280277E-3]
[null,2022,4.546996388731376,11.25213586628751,1.3297329217217602E-2,-9.4589280408261533E-3]
[null,2023,4.6605654043184082,11.3940971357713,8.3302941943617093E-3,-8.2043053507362407E-3]
[null,2024,4.767644761871896,11.52794633271316,6.3230699761156473E-3,-7.227230901312387E-3]
[null,2025,4.8714792904086108,11.657739493384053,7.2330095288475338E-3,-5.1032706475739875E-3]
[null,2026,4.9688241609117823,11.779420581513019,6.8788602811342692E-3,-5.0205920001854532E-3]
[null,2027,5.0596793733814085,11.892989597100049,6.6973853408638373E-3,-3.2447514984783599E-3]
[null,2028,5.1472897568342617,12.002502576416116,7.9741667831909613E-3,-2.8722606996433031E-3]
[null,2029,5.2316553112703428,12.107959519461218,8.0552998543477194E-3,-2.8493073969833027E-3]
[null,2030,5.3095312076728787,12.20530438996439,7.9773353722691898E-3,-2.7854726628033788E-3]
[null,2031,5.377672617025099,12.290481151654662,7.7541251620047991E-3,0]
[null,2032,5.4360795393270012,12.36348980453204,7.4931127106780959E-3,0]
[null,2033,5.4879968035953581,12.428386384867487,7.3968564729138819E-3,0]
[null,2034,5.5366692388469438,12.48922692893197,7.0047280176426252E-3,0]
[null,2035,5.5853416740985287,12.550067472996451,6.8469847146483964E-3,0]
[null,2036,5.5853416740985287,12.550067472996451,7.0077434189179666E-3,0]
[null,2037,5.5853416740985287,12.550067472996451,7.4396098204516647E-3,0]
[null,2038,5.5853416740985287,12.550067472996451,7.3485267580528646E-3,0]
[null,2039,5.5853416740985287,12.550067472996451,7.7624021135997978E-3,0]
[null,2040,5.5853416740985287,12.550067472996451,7.9379870847764433E-3,0]
[null,2041,5.5853416740985287,12.550067472996451,7.9379870847764433E-3,0]
[null,2042,5.5853416740985287,12.550067472996451,7.9379870847764433E-3,0]
[null,2043,5.5853416740985287,12.550067472996451,7.9379870847764433E-3,0]
[null,2044,5.5853416740985287,12.550067472996451,7.9379870847764433E-3,0]
[null,null,"Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: FM, KP15","Kilde til 2030: ENS, 2015"]
[]
[null,null,"Varebiler","diesel"]
[]
[null,null,"Benzinpris ekskl. afgifter og moms [2015-kr. per liter]","Benzinpris inkl. afgifter og moms [2015-kr. per liter]","Årlig ændring i real BNP per capita","Årlig ændring i brændstofforbrug per km"]
[null,2014,5.6404931706653354,10.915425529431877,-5.0405207932727736E-3,2.5597075802801239E-3]
[null,2015,4.4960994991370731,9.5288743739213402,-3.3246699042545069E-3,1.5422071010906535E-4]
[null,2016,4.1326724682522835,9.0329655779070652,-9.0105006623963924E-3,1.7971128735481123E-3]
[null,2017,4.4550798646844534,9.3634970613449351,-1.422350414180229E-2,2.9581836341019407E-3]
[null,2018,4.5507392020874047,9.4830712330986238,-1.4776064807788036E-2,4.9870363568382814E-3]
[null,2019,4.5967974015777147,9.5406439824615124,null,null,null,{"$f":"+D260/1.25-C260","v":3.0357177843914949}]
[null,2020,4.752686692160303,9.735505595689748,1.2492640039097669E-2,-6.2569111375788689E-3]
[null,2021,4.9475483053885361,9.9790826122250387,1.0932582328343488E-2,-8.2312592337280277E-3,null,{"$f":"+D262/1.25-C262","v":3.0357177843914949}]
[null,2022,5.075094088592472,10.138514841229957,1.3297329217217602E-2,-9.4589280408258203E-3]
[null,2023,5.1990969333740749,10.293518397206963,8.3302941943617093E-3,-8.2043053507366848E-3]
[null,2024,5.3160139013110168,10.439664607128138,6.3230699761156473E-3,-7.227230901312387E-3]
[null,2025,5.4258449924032934,10.576953470993487,7.2330095288475338E-3,-5.1032706475743206E-3]
[null,2026,5.5321331450732396,10.709813661830918,6.8788602811342692E-3,-5.0205920001852311E-3]
[null,2027,5.6348783593208536,10.838245179640435,6.6973853408638373E-3,-3.2447514984782488E-3]
[null,2028,5.7305376967238049,10.957819351394125,7.9741667831909613E-3,-2.8722606996431921E-3]
[null,2029,5.8191111572820926,11.068536177091985,8.0552998543477194E-3,-2.8493073969830807E-3]
[null,2030,5.9076846178403821,11.179253002789846,7.9773353722691898E-3,-2.7854726628033788E-3]
[null,2031,5.9820863247093436,11.272255136376048,7.7541251620047991E-3,0]
[null,2032,6.0423162778889798,11.347542577850593,7.4931127106780959E-3,0]
[null,2033,6.102546231068616,11.422830019325138,7.3968564729138819E-3,0]
[null,2034,6.1556903074035887,11.489260114743853,7.0047280176426252E-3,0]
[null,2035,6.2088343837385604,11.55569021016257,6.8469847146483964E-3,0]
[null,2036,6.2088343837385604,11.55569021016257,7.0077434189179666E-3,0]
[null,2037,6.2088343837385604,11.55569021016257,7.4396098204516647E-3,0]
[null,2038,6.2088343837385604,11.55569021016257,7.3485267580528646E-3,0]
[null,2039,6.2088343837385604,11.55569021016257,7.7624021135997978E-3,0]
[null,2040,6.2088343837385604,11.55569021016257,7.9379870847764433E-3,0]
[null,2041,6.2088343837385604,11.55569021016257,7.9379870847764433E-3,0]
[null,2042,6.2088343837385604,11.55569021016257,7.9379870847764433E-3,0]
[null,2043,6.2088343837385604,11.55569021016257,7.9379870847764433E-3,0]
[null,2044,6.2088343837385604,11.55569021016257,7.9379870847764433E-3,0]
[null,null,"Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: 2010-2015: Oliebranchens fællesråd","Kilde: FM, KP15","Kilde til 2030: ENS, 2015"]
[]
[null,null,"Lastbiler","diesel"]
[]
[null,null,"Dieselpris ekskl. afgifter og moms [2015-kr. per liter]","Dieselpris inkl. afgifter og moms [2015-kr. per liter]","Årlig ændring i real BNP per capita","Årlig ændring i brændstofforbrug per km"]
[null,2014,5.3074815586912996,10.499161014464333,-5.0405207932727736E-3,0]
[null,2015,4.1630878871630372,9.1126098589537978,-3.3246699042545069E-3,0]
[null,2016,3.7996608562782481,8.6167010629395193,-9.0105006623963924E-3,0]
[null,2017,4.1220682527104175,8.947232546377391,-1.422350414180229E-2,0]
[null,2018,4.2177275901133688,9.0668067181310796,-1.4776064807788036E-2,0]
[null,2019,4.2637857896036788,9.1243794674939664]
[null,2020,4.4196750801862672,9.3192410807222021,1.2492640039097669E-2,0]
[null,2021,4.6145366934145002,9.5628180972574945,1.0932582328343488E-2,0]
[null,2022,4.7420824766184362,9.7222503262624134,1.3297329217217602E-2,0]
[null,2023,4.866085321400039,9.8772538822394171,8.3302941943617093E-3,0]
[null,2024,4.983002289336981,10.023400092160594,6.3230699761156473E-3,0]
[null,2025,5.0928333804292576,10.16068895602594,7.2330095288475338E-3,0]
[null,2026,5.1991215330992038,10.293549146863374,6.8788602811342692E-3,0]
[null,2027,5.3018667473468177,10.421980664672891,6.6973853408638373E-3,0]
[null,2028,5.397526084749769,10.541554836426581,7.9741667831909613E-3,0]
[null,2029,5.4860995453080568,10.65227166212444,8.0552998543477194E-3,0]
[null,2030,5.5746730058663463,10.762988487822302,7.9773353722691898E-3,0]
[null,2031,5.6490747127353078,10.855990621408505,7.7541251620047991E-3,0]
[null,2032,5.709304665914944,10.931278062883049,7.4931127106780959E-3,0]
[null,2033,5.7695346190945802,11.006565504357596,7.3968564729138819E-3,0]
[null,2034,5.8226786954295529,11.072995599776309,7.0047280176426252E-3,0]
[null,2035,5.8758227717645246,11.139425695195024,6.8469847146483964E-3,0]
[null,2036,5.8758227717645246,11.139425695195024,7.0077434189179666E-3,0]
[null,2037,5.8758227717645246,11.139425695195024,7.4396098204516647E-3,0]
[null,2038,5.8758227717645246,11.139425695195024,7.3485267580528646E-3,0]
[null,2039,5.8758227717645246,11.139425695195024,7.7624021135997978E-3,0]
[null,2040,5.8758227717645246,11.139425695195024,7.9379870847764433E-3,0]
[null,2041,5.8758227717645246,11.139425695195024,7.9379870847764433E-3,0]
[null,2042,5.8758227717645246,11.139425695195024,7.9379870847764433E-3,0]
[null,2043,5.8758227717645246,11.139425695195024,7.9379870847764433E-3,0]
[null,2044,5.8758227717645246,11.139425695195024,7.9379870847764433E-3,0]
[null,null,"Kilde: Oliebranchens fællesråd","Kilde: Oliebranchens fællesråd","Kilde: FM, KP15","Kilde til 2030: ENS, 2015"]

{"sheet":"Sml_VarebilOgLastbil","index":1,"n_rows":57,"n_cols":27,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Varebil",null,null,null,null,"Varebil",null,null,null,null,null,null,null,null,null,null,null,null,"Lastbil",null,null,null,null,"Lastbil"]
[null,"Km afhængige",null,null,null,null,"Tids afhængige",null,null,null,null,null,null,null,null,null,null,null,null,"Km afhængige",null,null,null,null,"Tids afhængige"]
[]
[null,"Kr. per km",2021,2016,null,null,"Kr. per time",2021,2016]
[null,"Drivmiddel",{"$f":"+$C$16*C18+$C$27*C29+$C$38*C40+$C$49*C51","v":0.37128100441783612},0.34855196328604537,null,null,"Afskrivninger",{"$f":"+$C$16*H18+$C$27*H29+$C$38*H40+$C$49*H51","v":8.0484037076272141},4.8037794359254038]
[null,"Batterier",{"$f":"+$C$16*C19+$C$27*C30+$C$38*C41+$C$49*C52","v":0},0,null,null,"Løn",{"$f":"+$C$16*H19+$C$27*H30+$C$38*H41+$C$49*H52","v":260.81999999999994},270.02596214279532]
[null,"Dæk",9.2095543779103922E-2,9.6620420236557106E-2,null,null,"Reparation",3.9040564351315172,10.556818591227797]
[null,"Reparation og vedligehold",0.19123582256782476,0.46587783081575168,null,null,"Kapacitet",42.199999999999967,40]
[null,"Afskrivninger",0.18380531586369661,0.12727917049758095,null,null,"Vejafgifter",5.0007949462781243,1.4082955733243174]
[null,"Afgifter (ikke refunderbare)",0.27910532938683119,0.22539499322426998,null,null,"Registreringsafgift",2.1786869916846032,0.9363055799232245]
[null,"I alt",{"$f":"SUM(C7:C12)","v":1.1175230160152927},1.263724378060205,null,null,"I alt",{"$f":"SUM(H7:H12)","v":322.15194208072137},{"$f":"SUM(I7:I12)","v":327.73116132319603}]
[]
[]
[null,"Benzin",{"$f":"+'Resultat - niveau I'!F27/'Resultat - niveau I'!F26","v":4.8522456658429705E-2},null,null,null,"Benzin"]
[null,"Kr. per km",2021,null,null,null,null,2021,2016,null,null,null,null,null,null,null,null,null,null,"Kr. per km",2021,2016,null,null,null,2021,2016]
[null,"Drivmiddel",{"$f":"'Resultat - niveau I'!N27","v":0.32606199036450062},null,null,null,"Afskrivninger",{"$f":"'Resultat - niveau I'!X27","v":6.3061642608499495},4.8037794359254038,null,null,null,null,null,null,null,null,null,null,"Drivmiddel",{"$f":"+'Resultat - niveau I'!O40","v":1.5066507494602273},0.46260464281350899,null,null,"Afskrivninger",98.13672945930189,7.5636312706965443]
[null,"Batterier",{"$f":"'Resultat - niveau I'!O27","v":0},null,null,null,"Løn",{"$f":"'Resultat - niveau I'!Y27","v":260.81999999999994},270.02596214279532,null,null,null,null,null,null,null,null,null,null,"Dæk",{"$f":"+'Resultat - niveau I'!Q40","v":0.28053161377921931},9.364998652984946E-2,null,null,"Løn",216.94918198158234,350.87298394680835]
[null,"Dæk",{"$f":"'Resultat - niveau I'!P27","v":9.608598494823993E-2},null,null,null,"Reparation",{"$f":"'Resultat - niveau I'!Z27","v":1.9599972088915438},10.556818591227797,null,null,null,null,null,null,null,null,null,null,"Reparation og vedligehold",{"$f":"+'Resultat - niveau I'!R40","v":0.59493503502925826},0.68499444428137168,"Service kontrakter",null,"Reparation",9.7419675166666622,11.269981181443788]
[null,"Reparation og vedligehold",{"$f":"'Resultat - niveau I'!Q27","v":0.10576352623912423},null,null,null,"Kapacitet",{"$f":"'Resultat - niveau I'!AA27","v":42.2},40,null,null,null,null,null,null,null,null,null,null,"Afskrivninger",{"$f":"+'Resultat - niveau I'!N40","v":0.3682144854129728},0.14555846752351279,null,null,"Kapacitet",55.096145169072223,40]
[null,"Afskrivninger",{"$f":"'Resultat - niveau I'!M27","v":7.162192668554139E-2},null,null,null,"Vejafgifter",{"$f":"'Resultat - niveau I'!V27","v":2.6004127794243388},1.4082955733243174,null,null,null,null,null,null,null,null,null,null,"Afgifter (ikke refunderbare)",{"$f":"+'Resultat - niveau I'!J40","v":0.99116482951159635},0.29978313292055542,null,null,"Vejafgifter",7.2787302787910573,3.686904324156461]
[null,"Afgifter (ikke refunderbare)",{"$f":"'Resultat - niveau I'!I27","v":0.351892564694331},null,null,null,"Registreringsafgift",{"$f":"'Resultat - niveau I'!U27","v":2.5506040323605088},0.9363055799232245,null,null,null,null,null,null,null,null,null,null,"I alt",{"$f":"SUM(U18:U22)","v":3.7414967131932739},{"$f":"SUM(V18:V22)","v":1.6865906740687984},null,null,"Registreringsafgift",0,0]
[null,"I alt",{"$f":"SUM(C18:C23)","v":0.95142599293173724},null,null,null,"I alt",{"$f":"SUM(H18:H23)","v":316.43717828152626},327.73116132319603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I alt",{"$f":"SUM(Z18:Z23)","v":387.20275440541411},413.39350072310509]
[]
[]
[null,"Diesel",{"$f":"+'Resultat - niveau I'!F28/'Resultat - niveau I'!F26","v":0.94754869745460535},null,null,null,"Diesel"]
[null,"Kr. per km",2021,null,null,null,null,2021,2016]
[null,"Drivmiddel",{"$f":"'Resultat - niveau I'!N28","v":0.37434963364292484},null,null,null,"Afskrivninger",{"$f":"'Resultat - niveau I'!X28","v":8.0975030994511084},4.8037794359254038]
[null,"Batterier",{"$f":"'Resultat - niveau I'!O28","v":0},null,null,null,"Løn",{"$f":"'Resultat - niveau I'!Y28","v":260.82},270.02596214279532]
[null,"Dæk",{"$f":"'Resultat - niveau I'!P28","v":9.1943721052900856E-2},null,null,null,"Reparation",{"$f":"'Resultat - niveau I'!Z28","v":4.012966146970764},10.556818591227797]
[null,"Reparation og vedligehold",{"$f":"'Resultat - niveau I'!Q28","v":0.19614431890427222},null,null,null,"Kapacitet",{"$f":"'Resultat - niveau I'!AA28","v":42.199999999999982},40]
[null,"Afskrivninger",{"$f":"'Resultat - niveau I'!M28","v":0.1885672514715975},null,null,null,"Vejafgifter",{"$f":"'Resultat - niveau I'!V28","v":5.1209633142494164},1.4082955733243174]
[null,"Afgifter (ikke refunderbare)",{"$f":"'Resultat - niveau I'!I28","v":0.27557466806796427},null,null,null,"Registreringsafgift",{"$f":"'Resultat - niveau I'!U28","v":2.1663405346091111},0.9363055799232245]
[null,"I alt",{"$f":"SUM(C29:C34)","v":1.1265795931396596},null,null,null,"I alt",{"$f":"SUM(H29:H34)","v":322.41777309528038},327.73116132319603]
[]
[]
[null,"El",{"$f":"+'Resultat - niveau I'!F29/'Resultat - niveau I'!F26","v":1.5601550743475059E-3},null,null,null,"El"]
[null,"Kr. per km",2021,null,null,null,null,2021,2016]
[null,"Drivmiddel",{"$f":"'Resultat - niveau I'!N29","v":0.20331094653413781},null,null,null,"Afskrivninger",{"$f":"'Resultat - niveau I'!X29","v":18.159093204727444},4.8037794359254038]
[null,"Batterier",{"$f":"'Resultat - niveau I'!O29","v":0},null,null,null,"Løn",{"$f":"'Resultat - niveau I'!Y29","v":260.82},270.02596214279532]
[null,"Dæk",{"$f":"'Resultat - niveau I'!P29","v":7.9428571428571446E-2},null,null,null,"Reparation",{"$f":"'Resultat - niveau I'!Z29","v":0.48709792705893201},10.556818591227797]
[null,"Reparation og vedligehold",{"$f":"'Resultat - niveau I'!Q29","v":3.3043559803914303E-2},null,null,null,"Kapacitet",{"$f":"'Resultat - niveau I'!AA29","v":42.2},40]
[null,"Afskrivninger",{"$f":"'Resultat - niveau I'!M29","v":0.43120377727653458},null,null,null,"Vejafgifter",{"$f":"'Resultat - niveau I'!V29","v":13.639690811533768},1.4082955733243174]
[null,"Afgifter (ikke refunderbare)",{"$f":"'Resultat - niveau I'!I29","v":0.29338648662683042},null,null,null,"Registreringsafgift",{"$f":"'Resultat - niveau I'!U29","v":0},0.9363055799232245]
[null,"I alt",{"$f":"SUM(C40:C45)","v":1.0403733416699885},null,null,null,"I alt",{"$f":"SUM(H40:H45)","v":335.30588194332017},327.73116132319603]
[]
[]
[null,"Pluginhybrid",{"$f":"+'Resultat - niveau I'!F30/'Resultat - niveau I'!F26","v":2.3686908126172423E-3},null,null,null,"Pluginhybrid"]
[null,"Kr. per km",2021,null,null,null,null,2021,2016]
[null,"Drivmiddel",{"$f":"'Resultat - niveau I'!N30","v":0.18067840018032447},null,null,null,"Afskrivninger",{"$f":"'Resultat - niveau I'!X30","v":17.437315774072953},4.8037794359254038]
[null,"Batterier",{"$f":"'Resultat - niveau I'!O30","v":0},null,null,null,"Løn",{"$f":"'Resultat - niveau I'!Y30","v":260.82},270.02596214279532]
[null,"Dæk",{"$f":"'Resultat - niveau I'!P30","v":7.9428571428571418E-2},null,null,null,"Reparation",{"$f":"'Resultat - niveau I'!Z30","v":2.411358075030456},10.556818591227797]
[null,"Reparation og vedligehold",{"$f":"'Resultat - niveau I'!Q30","v":8.2775464164992707E-2},null,null,null,"Kapacitet",{"$f":"'Resultat - niveau I'!AA30","v":42.199999999999989},40]
[null,"Afskrivninger",{"$f":"'Resultat - niveau I'!M30","v":0.41400327530194575},null,null,null,"Vejafgifter",{"$f":"'Resultat - niveau I'!V30","v":0.41135758508037734},1.4082955733243174]
[null,"Afgifter (ikke refunderbare)",{"$f":"'Resultat - niveau I'!I30","v":0.19103019713506392},null,null,null,"Registreringsafgift",{"$f":"'Resultat - niveau I'!U30","v":0.93396159929950406},0.9363055799232245]
[null,"I alt",{"$f":"SUM(C51:C56)","v":0.94791590821089833},null,null,null,"I alt",{"$f":"SUM(H51:H56)","v":324.21399303348329},327.73116132319603]

{"sheet":"Sml_Personbil","index":2,"n_rows":73,"n_cols":19,"rows_kept":73,"cut":false,"hidden":false,"merged":[[19,15,19,16],[19,17,19,18],[19,13,19,14],[19,11,19,12]]}
[null,null,"Sammenligning af kørselsomkostnigner med tidligere resultater"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Vægtet gennemsnit"]
[null,null,null,null,"kr. per km","Gennemsnit","Gennemsnit","Marginal","Marginal",null,null,"Gnsn. ekskl. afg.",null,"Gnsn. inkl. afg.",null,"Marginal. ekskl afg.",null,"Marginal inkl. afg."]
[null,null,null,null,null,"ekskl. afgift","inkl. afgift","ekskl. afgift","inkl. afgift",null,null,2021,2016,2021,2016,2021,2016,2021,2016]
[null,null,null,null,"Brændstof",{"$f":"$F$31*F34+$F$42*F45+$F$53*F56+$F$64*F67","v":0.31593530281567261},0.7051146131896332,0.31593530281567261,0.7051146131896332,null,"Brændstof",{"$f":"F22","v":0.31593530281567261},0.34141311634632321,{"$f":"G22","v":0.7051146131896332},0.76858099906890442,{"$f":"H22","v":0.31593530281567261},0.34141311634632321,{"$f":"I22","v":0.7051146131896332},0.76858099906890442]
[null,null,null,null,"Batteri",0,0,0,0,null,"Batteri",{"$f":"F23","v":0},7.254136349506606E-5,{"$f":"G23","v":0},9.0676704368832558E-5,{"$f":"H23","v":0},2.3843247780897659E-5,{"$f":"I23","v":0},2.980405972612207E-5]
[null,null,null,null,"Dæk",6.9651301199849663E-2,8.7064126499812142E-2,6.9651301199849663E-2,8.7064126499812142E-2,null,"Dæk",{"$f":"F24","v":6.9651301199849663E-2},7.1376560327916241E-2,{"$f":"G24","v":8.7064126499812142E-2},8.9220700409895284E-2,{"$f":"H24","v":6.9651301199849663E-2},7.1376560327916241E-2,{"$f":"I24","v":8.7064126499812142E-2},8.9220700409895284E-2]
[null,null,null,null,"Reparation og vedligeholdelse",0.37868203338910489,0.4875531179884724,0.1295075018654995,0.16674090865183064,null,"Reparation og vedligeholdelse",{"$f":"F25+F26","v":0.37868203338910489},0.84903857527526327,{"$f":"G25+G26","v":0.68158053416346565},1.2868616586572343,{"$f":"H25+H26","v":0.1295075018654995},0.34607273420980877,{"$f":"I25+I26","v":0.16674090865183064},0.5088613561272407]
[null,null,null,null,"Ejerafgift",0,0.19402741617499322,0,0,null,"Afskrivninger",{"$f":"F27","v":0.40706701442142701},0.34544338974546235,{"$f":"G27","v":0.90354362332660665},0.84378047691568081,{"$f":"H27","v":0.10581575356085783},9.0094853254674048E-2,{"$f":"I27","v":0.23179825474730512},0.21636862454904865]
[null,null,null,null,"Afskrivninger",0.40706701442142701,0.90354362332660665,0.10581575356085783,0.23179825474730512,null,"I alt",{"$f":"SUM(L22:L26)","v":1.171335651826054},1.6073441830584601,{"$f":"SUM(N22:N26)","v":2.3773028971795176},2.9885345117560838,{"$f":"SUM(P22:P26)","v":0.6209098594418796},0.84898110738650312,{"$f":"SUM(R22:R26)","v":1.1907179030885811},1.5830614842148152]
[null,null,null,null,"I alt",{"$f":"SUM(F22:F27)","v":1.171335651826054},{"$f":"SUM(G22:G27)","v":2.3773028971795176},{"$f":"SUM(H22:H27)","v":0.6209098594418796},{"$f":"SUM(I22:I27)","v":1.1907179030885811}]
[]
[]
[null,null,null,null,"Benzin",{"$f":"+'Resultat - niveau I'!F13/'Resultat - niveau I'!F12","v":0.51148830933202871}]
[null,null,null,null,"kr. per km","Gennemsnit","Gennemsnit","Marginal","Marginal"]
[null,null,null,null,null,"ekskl. afgift","inkl. afgift","ekskl. afgift","inkl. afgift"]
[null,null,null,null,"Brændstof",{"$f":"'Resultat - niveau I'!O13","v":0.3417067090143312},{"$f":"'Resultat - niveau I'!H13","v":0.82660405427480255},{"$f":"'Resultat - niveau I'!AA13","v":0.3417067090143312},{"$f":"'Resultat - niveau I'!U13","v":0.82660405427480255}]
[null,null,null,null,"Batteri",{"$f":"'Resultat - niveau I'!P13","v":0},{"$f":"'Resultat - niveau I'!I13","v":0},{"$f":"'Resultat - niveau I'!AB13","v":0},{"$f":"'Resultat - niveau I'!V13","v":0}]
[null,null,null,null,"Dæk",{"$f":"'Resultat - niveau I'!S13","v":6.2716174640390907E-2},{"$f":"'Resultat - niveau I'!M13","v":7.8395218300488637E-2},{"$f":"'Resultat - niveau I'!AE13","v":6.2716174640390907E-2},{"$f":"'Resultat - niveau I'!Y13","v":7.8395218300488637E-2}]
[null,null,null,null,"Reparation og vedligeholdelse",{"$f":"'Resultat - niveau I'!R13","v":0.32224547223484185},{"$f":"'Resultat - niveau I'!K13","v":0.41489104550235878},{"$f":"'Resultat - niveau I'!AD13","v":7.2598222882551675E-2},{"$f":"'Resultat - niveau I'!X13","v":9.3470211961285299E-2}]
[null,null,null,null,"Ejerafgift",0,{"$f":"'Resultat - niveau I'!L13","v":0.18085362606535912},0,0]
[null,null,null,null,"Afskrivninger",{"$f":"'Resultat - niveau I'!Q13","v":0.3861467254895099},{"$f":"'Resultat - niveau I'!J13","v":0.89045618714643004},{"$f":"'Resultat - niveau I'!AC13","v":6.4939897633002189E-2},{"$f":"'Resultat - niveau I'!W13","v":0.14758256648647783}]
[null,null,null,null,"I alt"]
[]
[null,null,null,null,"Diesel",{"$f":"+'Resultat - niveau I'!F14/'Resultat - niveau I'!F12","v":0.42289727541338273}]
[null,null,null,null,"kr. per km","Gennemsnit","Gennemsnit","Marginal","Marginal"]
[null,null,null,null,null,"ekskl. afgift","inkl. afgift","ekskl. afgift","inkl. afgift"]
[null,null,null,null,"Brændstof",{"$f":"'Resultat - niveau I'!O14","v":0.31655016145774401},{"$f":"'Resultat - niveau I'!H14","v":0.62316285829887041},{"$f":"'Resultat - niveau I'!AA14","v":0.31655016145774401},{"$f":"'Resultat - niveau I'!U14","v":0.62316285829887041}]
[null,null,null,null,"Batteri",{"$f":"'Resultat - niveau I'!P14","v":0},{"$f":"'Resultat - niveau I'!I14","v":0},{"$f":"'Resultat - niveau I'!AB14","v":0},{"$f":"'Resultat - niveau I'!V14","v":0}]
[null,null,null,null,"Dæk",{"$f":"'Resultat - niveau I'!S14","v":7.8659808228245837E-2},{"$f":"'Resultat - niveau I'!M14","v":9.8324760285307428E-2},{"$f":"'Resultat - niveau I'!AE14","v":7.8659808228245837E-2},{"$f":"'Resultat - niveau I'!Y14","v":9.8324760285307428E-2}]
[null,null,null,null,"Reparation og vedligeholdelse",{"$f":"'Resultat - niveau I'!R14","v":0.4773282245128464},{"$f":"'Resultat - niveau I'!K14","v":0.61456008906028936},{"$f":"'Resultat - niveau I'!AD14","v":0.20883502942108431},{"$f":"'Resultat - niveau I'!X14","v":0.26887510037964613}]
[null,null,null,null,"Ejerafgift",0,{"$f":"'Resultat - niveau I'!L14","v":0.2349693689738554},0,0]
[null,null,null,null,"Afskrivninger",{"$f":"'Resultat - niveau I'!Q14","v":0.33719962610028459},{"$f":"'Resultat - niveau I'!J14","v":0.833430697665547},{"$f":"'Resultat - niveau I'!AC14","v":0.1291181847298826},{"$f":"'Resultat - niveau I'!W14","v":0.30874594575561065}]
[null,null,null,null,"I alt"]
[]
[null,null,null,null,"Pluginhybrid",{"$f":"+'Resultat - niveau I'!F15/'Resultat - niveau I'!F12","v":1.9193523183933189E-2}]
[null,null,null,null,"kr. per km","Gennemsnit","Gennemsnit","Marginal","Marginal"]
[null,null,null,null,null,"ekskl. afgift","inkl. afgift","ekskl. afgift","inkl. afgift"]
[null,null,null,null,"Brændstof",{"$f":"'Resultat - niveau I'!O15","v":9.4568039222501954E-2},{"$f":"'Resultat - niveau I'!H15","v":0.28879226095307353},{"$f":"'Resultat - niveau I'!AA15","v":9.4568039222501954E-2},{"$f":"'Resultat - niveau I'!U15","v":0.28879226095307353}]
[null,null,null,null,"Batteri",{"$f":"'Resultat - niveau I'!P15","v":0},{"$f":"'Resultat - niveau I'!I15","v":0},{"$f":"'Resultat - niveau I'!AB15","v":0},{"$f":"'Resultat - niveau I'!V15","v":0}]
[null,null,null,null,"Dæk",{"$f":"'Resultat - niveau I'!S15","v":8.3107615361525264E-2},{"$f":"'Resultat - niveau I'!M15","v":0.10388451920190661},{"$f":"'Resultat - niveau I'!AE15","v":8.3107615361525264E-2},{"$f":"'Resultat - niveau I'!Y15","v":0.10388451920190661}]
[null,null,null,null,"Reparation og vedligeholdelse",{"$f":"'Resultat - niveau I'!R15","v":0.10768483290949023},{"$f":"'Resultat - niveau I'!K15","v":0.13864422237096863},{"$f":"'Resultat - niveau I'!AD15","v":3.5431072288730422E-2},{"$f":"'Resultat - niveau I'!X15","v":4.5617505571740422E-2}]
[null,null,null,null,"Ejerafgift",0,{"$f":"'Resultat - niveau I'!L15","v":3.9222512465299474E-2},0,0]
[null,null,null,null,"Afskrivninger",{"$f":"'Resultat - niveau I'!Q15","v":1.1047031682902753},{"$f":"'Resultat - niveau I'!J15","v":1.3531205714245},{"$f":"'Resultat - niveau I'!AC15","v":0.29009765903230356},{"$f":"'Resultat - niveau I'!W15","v":0.35395742911466932}]
[null,null,null,null,"I alt"]
[]
[null,null,null,null,"PluginHybrid",{"$f":"+'Resultat - niveau I'!F16/'Resultat - niveau I'!F12","v":4.6420892070655313E-2}]
[null,null,null,null,"kr. per km","Gennemsnit","Gennemsnit","Marginal","Marginal"]
[null,null,null,null,null,"ekskl. afgift","inkl. afgift","ekskl. afgift","inkl. afgift"]
[null,null,null,null,"Brændstof",{"$f":"'Resultat - niveau I'!O16","v":0.11789995894021123},{"$f":"'Resultat - niveau I'!H16","v":0.28520535736605623},{"$f":"'Resultat - niveau I'!AA16","v":0.11789995894021123},{"$f":"'Resultat - niveau I'!U16","v":0.28520535736605623}]
[null,null,null,null,"Batteri",{"$f":"'Resultat - niveau I'!P16","v":0},{"$f":"'Resultat - niveau I'!I16","v":0},{"$f":"'Resultat - niveau I'!AB16","v":0},{"$f":"'Resultat - niveau I'!V16","v":0}]
[null,null,null,null,"Dæk",{"$f":"'Resultat - niveau I'!S16","v":5.8434132085785975E-2},{"$f":"'Resultat - niveau I'!M16","v":7.3042665107232438E-2},{"$f":"'Resultat - niveau I'!AE16","v":5.8434132085785975E-2},{"$f":"'Resultat - niveau I'!Y16","v":7.3042665107232438E-2}]
[null,null,null,null,"Reparation og vedligeholdelse",{"$f":"'Resultat - niveau I'!R16","v":0.21390335690435597},{"$f":"'Resultat - niveau I'!K16","v":0.2754005720143583},{"$f":"'Resultat - niveau I'!AD16","v":7.2780753915617752E-2},{"$f":"'Resultat - niveau I'!X16","v":9.3705220666357864E-2}]
[null,null,null,null,"Ejerafgift",0,{"$f":"'Resultat - niveau I'!L16","v":3.0205722740990478E-2},0,0]
[null,null,null,null,"Afskrivninger",{"$f":"'Resultat - niveau I'!Q16","v":0.98562366179636207},{"$f":"'Resultat - niveau I'!J16","v":1.5005952745561633},{"$f":"'Resultat - niveau I'!AC16","v":0.26772493774165057},{"$f":"'Resultat - niveau I'!W16","v":0.40822110705236547}]
[null,null,null,null,"I alt"]

{"sheet":"Tidsserie","index":3,"n_rows":464,"n_cols":35,"rows_kept":464,"cut":false,"hidden":false,"merged":[]}
[null,null,"Tidserie personbiler"]
[]
[null,2021]
[null,2022]
[null,2023]
[null,2024,null,null,null,null,null,null,"Ændring i andel",null,"Andel 2021","Andel 2030",null,"Ejerafgift"]
[null,2025,null,null,null,null,null,null,"Benzin","Mini",{"$f":"G157/SUM($G$157:$G$160)","v":0.177169959606645},{"$f":"G193/(SUM($G$193:$G$196))","v":0.12722469882722345},null,"stiger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub OpdaterTeresaTabel()"]
[null,2026,null,null,null,null,null,null,"Benzin","Lille",{"$f":"G158/SUM($G$157:$G$160)","v":0.49765124621542361},{"$f":"G194/(SUM($G$193:$G$196))","v":0.51153751535910263},null,"Falder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"'"]
[null,2027,null,null,null,null,null,null,"Benzin","Mellem",0.2731722741500292,0.33358025202144681,null,"Falder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"' OpdaterTeresaTabel Makro"]
[null,2028,null,null,null,null,null,null,"Benzin","Stor",5.200652002790216E-2,2.7657533792227115E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"' Makro indspillet 13-03-2009 af Thomas C. Jensen"]
[null,2029,null,null,null,null,null,null,"Diesel","Lille",{"$f":"G251/SUM($G$251:$G$253)","v":5.8046212892763391E-2},{"$f":"G278/SUM($G$278:$G$280)","v":1.556540055286746E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"'"]
[null,2030,null,null,null,null,null,null,"Diesel","Mellem",{"$f":"G252/SUM($G$251:$G$253)","v":0.79141663313018273},{"$f":"G279/SUM($G$278:$G$280)","v":0.88046181351531572}]
[null,2031,null,null,null,null,null,null,"Diesel","Stor",0.15053715397705389,0.10397278593181676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"' Først gemmes det aktuelle år:"]
[null,2032]
[null,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Sheets(\"Katalog - enhedspriser\").Select"]
[null,2034,null,null,null,null,null,null,"El","Lille",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Range(\"C4\").Select"]
[null,2035,null,null,null,null,null,null,"El","Mellem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Application.CutCopyMode = False"]
[null,2036,null,null,null,null,null,null,"El","Stor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Selection.Copy"]
[null,2037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Sheets(\"Katalog - enhedspriser\").Cells(4, 30).PasteSpecial Paste:=xlPasteValues, Operation:=xlNone, SkipBlanks _"]
[null,2038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"        :=False, Transpose:=False"]
[null,2039,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"        "]
[null,2040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"' Så løbes alle år fra 2008 til 2090 igennem, og der kopieres værdier ind i Teresa-arket"]
[null,2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"        "]
[null,2042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dim i As Integer"]
[null,2043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For i = 13 To 93"]
[null,2044]
[null,2045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Sheets(\"Katalog - enhedspriser\").Select"]
[null,2046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Range(\"c4\").Select"]
[null,2047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    ActiveCell.FormulaR1C1 = i"]
[null,2048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Sheets(\"TERESA\").Select"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Range(\"cm30:cm410\").Select"]
[null,null,"Alle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Application.CutCopyMode = False"]
[null,"År","Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter/km] / [kWh/km]","Trafikarbejde, i alt for kategori [mio. km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]",null,null,"    Selection.Copy"]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!B12","v":2021},{"$f":"'Resultat - niveau I'!C12","v":"Personbil"},{"$f":"'Resultat - niveau I'!D12","v":"Vægtet gnst."},{"$f":"'Resultat - niveau I'!E12","v":0},{"$f":"'Resultat - niveau I'!F12","v":48879.269943672698},{"$f":"'Resultat - niveau I'!G12","v":2.3773028971795176},{"$f":"'Resultat - niveau I'!H12","v":0.7051146131896332},{"$f":"'Resultat - niveau I'!I12","v":0},{"$f":"'Resultat - niveau I'!J12","v":0.90354362332660665},{"$f":"'Resultat - niveau I'!K12","v":0.48755311798847234},{"$f":"'Resultat - niveau I'!L12","v":0.19402741617499325},{"$f":"'Resultat - niveau I'!M12","v":8.7064126499812156E-2},{"$f":"'Resultat - niveau I'!N12","v":1.1713356518260543},{"$f":"'Resultat - niveau I'!O12","v":0.31593530281567256},{"$f":"'Resultat - niveau I'!P12","v":0},{"$f":"'Resultat - niveau I'!Q12","v":0.40706701442142701},{"$f":"'Resultat - niveau I'!R12","v":0.37868203338910489},{"$f":"'Resultat - niveau I'!S12","v":6.9651301199849677E-2},{"$f":"'Resultat - niveau I'!T12","v":1.1907179030885811},{"$f":"'Resultat - niveau I'!U12","v":0.7051146131896332},{"$f":"'Resultat - niveau I'!V12","v":0},{"$f":"'Resultat - niveau I'!W12","v":0.23179825474730514},{"$f":"'Resultat - niveau I'!X12","v":0.16674090865183067},{"$f":"'Resultat - niveau I'!Y12","v":8.7064126499812156E-2},{"$f":"'Resultat - niveau I'!Z12","v":0.6209098594418796},{"$f":"'Resultat - niveau I'!AA12","v":0.31593530281567256},{"$f":"'Resultat - niveau I'!AB12","v":0},{"$f":"'Resultat - niveau I'!AC12","v":0.10581575356085783},{"$f":"'Resultat - niveau I'!AD12","v":0.12950750186549953},{"$f":"'Resultat - niveau I'!AE12","v":6.9651301199849677E-2},null,null,"    Sheets(\"TERESA\").Cells(30, i - 8).PasteSpecial Paste:=xlPasteValues, Operation:=xlNone, SkipBlanks _"]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!B13","v":2021},{"$f":"'Resultat - niveau I'!C13","v":"Personbil"},{"$f":"'Resultat - niveau I'!D13","v":"Benzin"},{"$f":"'Resultat - niveau I'!E13","v":7.1738983928800806E-2},{"$f":"'Resultat - niveau I'!F13","v":25001.175144872996},{"$f":"'Resultat - niveau I'!G13","v":2.3912001312894393},{"$f":"'Resultat - niveau I'!H13","v":0.82660405427480255},{"$f":"'Resultat - niveau I'!I13","v":0},{"$f":"'Resultat - niveau I'!J13","v":0.89045618714643004},{"$f":"'Resultat - niveau I'!K13","v":0.41489104550235878},{"$f":"'Resultat - niveau I'!L13","v":0.18085362606535912},{"$f":"'Resultat - niveau I'!M13","v":7.8395218300488637E-2},{"$f":"'Resultat - niveau I'!N13","v":1.1128150813790738},{"$f":"'Resultat - niveau I'!O13","v":0.3417067090143312},{"$f":"'Resultat - niveau I'!P13","v":0},{"$f":"'Resultat - niveau I'!Q13","v":0.3861467254895099},{"$f":"'Resultat - niveau I'!R13","v":0.32224547223484185},{"$f":"'Resultat - niveau I'!S13","v":6.2716174640390907E-2},{"$f":"'Resultat - niveau I'!T13","v":1.1460520510230543},{"$f":"'Resultat - niveau I'!U13","v":0.82660405427480255},{"$f":"'Resultat - niveau I'!V13","v":0},{"$f":"'Resultat - niveau I'!W13","v":0.14758256648647783},{"$f":"'Resultat - niveau I'!X13","v":9.3470211961285299E-2},{"$f":"'Resultat - niveau I'!Y13","v":7.8395218300488637E-2},{"$f":"'Resultat - niveau I'!Z13","v":0.54196100417027593},{"$f":"'Resultat - niveau I'!AA13","v":0.3417067090143312},{"$f":"'Resultat - niveau I'!AB13","v":0},{"$f":"'Resultat - niveau I'!AC13","v":6.4939897633002189E-2},{"$f":"'Resultat - niveau I'!AD13","v":7.2598222882551675E-2},{"$f":"'Resultat - niveau I'!AE13","v":6.2716174640390907E-2},null,null,"        :=False, Transpose:=False"]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!B14","v":2021},{"$f":"'Resultat - niveau I'!C14","v":"Personbil"},{"$f":"'Resultat - niveau I'!D14","v":"Diesel"},{"$f":"'Resultat - niveau I'!E14","v":5.9946325088921254E-2},{"$f":"'Resultat - niveau I'!F14","v":20670.910083374434},{"$f":"'Resultat - niveau I'!G14","v":2.4044477742838697},{"$f":"'Resultat - niveau I'!H14","v":0.62316285829887041},{"$f":"'Resultat - niveau I'!I14","v":0},{"$f":"'Resultat - niveau I'!J14","v":0.833430697665547},{"$f":"'Resultat - niveau I'!K14","v":0.61456008906028936},{"$f":"'Resultat - niveau I'!L14","v":0.2349693689738554},{"$f":"'Resultat - niveau I'!M14","v":9.8324760285307428E-2},{"$f":"'Resultat - niveau I'!N14","v":1.2097378202991209},{"$f":"'Resultat - niveau I'!O14","v":0.31655016145774401},{"$f":"'Resultat - niveau I'!P14","v":0},{"$f":"'Resultat - niveau I'!Q14","v":0.33719962610028459},{"$f":"'Resultat - niveau I'!R14","v":0.4773282245128464},{"$f":"'Resultat - niveau I'!S14","v":7.8659808228245837E-2},{"$f":"'Resultat - niveau I'!T14","v":1.2991086647194345},{"$f":"'Resultat - niveau I'!U14","v":0.62316285829887041},{"$f":"'Resultat - niveau I'!V14","v":0},{"$f":"'Resultat - niveau I'!W14","v":0.30874594575561065},{"$f":"'Resultat - niveau I'!X14","v":0.26887510037964613},{"$f":"'Resultat - niveau I'!Y14","v":9.8324760285307428E-2},{"$f":"'Resultat - niveau I'!Z14","v":0.73316318383695678},{"$f":"'Resultat - niveau I'!AA14","v":0.31655016145774401},{"$f":"'Resultat - niveau I'!AB14","v":0},{"$f":"'Resultat - niveau I'!AC14","v":0.1291181847298826},{"$f":"'Resultat - niveau I'!AD14","v":0.20883502942108431},{"$f":"'Resultat - niveau I'!AE14","v":7.8659808228245837E-2},null,null,"    "]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!B15","v":2021},{"$f":"'Resultat - niveau I'!C15","v":"Personbil"},{"$f":"'Resultat - niveau I'!D15","v":"Elektricitet"},{"$f":"'Resultat - niveau I'!E15","v":0.15196633579059787},{"$f":"'Resultat - niveau I'!F15","v":938.16540087761064},{"$f":"'Resultat - niveau I'!G15","v":1.9236640864157482},{"$f":"'Resultat - niveau I'!H15","v":0.28879226095307353},{"$f":"'Resultat - niveau I'!I15","v":0},{"$f":"'Resultat - niveau I'!J15","v":1.3531205714245},{"$f":"'Resultat - niveau I'!K15","v":0.13864422237096863},{"$f":"'Resultat - niveau I'!L15","v":3.9222512465299474E-2},{"$f":"'Resultat - niveau I'!M15","v":0.10388451920190661},{"$f":"'Resultat - niveau I'!N15","v":1.3900636557837927},{"$f":"'Resultat - niveau I'!O15","v":9.4568039222501954E-2},{"$f":"'Resultat - niveau I'!P15","v":0},{"$f":"'Resultat - niveau I'!Q15","v":1.1047031682902753},{"$f":"'Resultat - niveau I'!R15","v":0.10768483290949023},{"$f":"'Resultat - niveau I'!S15","v":8.3107615361525264E-2},{"$f":"'Resultat - niveau I'!T15","v":0.7922517148413899},{"$f":"'Resultat - niveau I'!U15","v":0.28879226095307353},{"$f":"'Resultat - niveau I'!V15","v":0},{"$f":"'Resultat - niveau I'!W15","v":0.35395742911466932},{"$f":"'Resultat - niveau I'!X15","v":4.5617505571740422E-2},{"$f":"'Resultat - niveau I'!Y15","v":0.10388451920190661},{"$f":"'Resultat - niveau I'!Z15","v":0.50320438590506122},{"$f":"'Resultat - niveau I'!AA15","v":9.4568039222501954E-2},{"$f":"'Resultat - niveau I'!AB15","v":0},{"$f":"'Resultat - niveau I'!AC15","v":0.29009765903230356},{"$f":"'Resultat - niveau I'!AD15","v":3.5431072288730422E-2},{"$f":"'Resultat - niveau I'!AE15","v":8.3107615361525264E-2},null,null,"Next i"]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!B16","v":2021},{"$f":"'Resultat - niveau I'!C16","v":"Personbil"},{"$f":"'Resultat - niveau I'!D16","v":"Hybrid"},{"$f":"'Resultat - niveau I'!E16","v":2.475228913127181E-2},{"$f":"'Resultat - niveau I'!F16","v":2269.0193145476564},{"$f":"'Resultat - niveau I'!G16","v":2.164449591784801},{"$f":"'Resultat - niveau I'!H16","v":0.28520535736605623},{"$f":"'Resultat - niveau I'!I16","v":0},{"$f":"'Resultat - niveau I'!J16","v":1.5005952745561633},{"$f":"'Resultat - niveau I'!K16","v":0.2754005720143583},{"$f":"'Resultat - niveau I'!L16","v":3.0205722740990478E-2},{"$f":"'Resultat - niveau I'!M16","v":7.3042665107232438E-2},{"$f":"'Resultat - niveau I'!N16","v":1.3758611097267153},{"$f":"'Resultat - niveau I'!O16","v":0.11789995894021123},{"$f":"'Resultat - niveau I'!P16","v":0},{"$f":"'Resultat - niveau I'!Q16","v":0.98562366179636207},{"$f":"'Resultat - niveau I'!R16","v":0.21390335690435597},{"$f":"'Resultat - niveau I'!S16","v":5.8434132085785975E-2},{"$f":"'Resultat - niveau I'!T16","v":0.86017435019201205},{"$f":"'Resultat - niveau I'!U16","v":0.28520535736605623},{"$f":"'Resultat - niveau I'!V16","v":0},{"$f":"'Resultat - niveau I'!W16","v":0.40822110705236547},{"$f":"'Resultat - niveau I'!X16","v":9.3705220666357864E-2},{"$f":"'Resultat - niveau I'!Y16","v":7.3042665107232438E-2},{"$f":"'Resultat - niveau I'!Z16","v":0.51683978268326547},{"$f":"'Resultat - niveau I'!AA16","v":0.11789995894021123},{"$f":"'Resultat - niveau I'!AB16","v":0},{"$f":"'Resultat - niveau I'!AC16","v":0.26772493774165057},{"$f":"'Resultat - niveau I'!AD16","v":7.2780753915617752E-2},{"$f":"'Resultat - niveau I'!AE16","v":5.8434132085785975E-2}]
[1,2021,"Personbil","Vægtet gnst.",0,48879.269943672698,2.3825894845754556,0.7051146131896332,5.2865873959377346E-3,0.90354362332660665,0.48755311798847234,0.19402741617499325,8.7064126499812156E-2,1.1755649217428041,0.31593530281567256,4.2292699167501896E-3,0.40706701442142701,0.37868203338910489,6.9651301199849677E-2,1.1925370808557507,0.7051146131896332,1.81917776716947E-3,0.23179825474730514,0.16674090865183067,8.7064126499812156E-2,0.62236520165561515,0.31593530281567256,1.4553422137355756E-3,0.10581575356085783,0.12950750186549953,6.9651301199849677E-2,null,null,"    Range(\"b14\").Select"]
[1,2021,"Personbil","Benzin",7.1738983928800806E-2,25001.175144872996,2.3912001312894393,0.82660405427480255,0,0.89045618714643004,0.41489104550235878,0.18085362606535912,7.8395218300488637E-2,1.1128150813790738,0.3417067090143312,0,0.3861467254895099,0.32224547223484185,6.2716174640390907E-2,1.1460520510230543,0.82660405427480255,0,0.14758256648647783,9.3470211961285299E-2,7.8395218300488637E-2,0.54196100417027593,0.3417067090143312,0,6.4939897633002189E-2,7.2598222882551675E-2,6.2716174640390907E-2]
[1,2021,"Personbil","Diesel",5.9946325088921254E-2,20670.910083374434,2.4044477742838697,0.62316285829887041,0,0.833430697665547,0.61456008906028936,0.2349693689738554,9.8324760285307428E-2,1.2097378202991209,0.31655016145774401,0,0.33719962610028459,0.4773282245128464,7.8659808228245837E-2,1.2991086647194345,0.62316285829887041,0,0.30874594575561065,0.26887510037964613,9.8324760285307428E-2,0.73316318383695678,0.31655016145774401,0,0.1291181847298826,0.20883502942108431,7.8659808228245837E-2,null,null,"' Sidst sættes det valgte år tilbage, og vi ender i Arket Teresa, hvorfra makroen blev startet"]
[1,2021,"Personbil","Elektricitet",0.15196633579059787,938.16540087761064,2.1991000939311958,0.28879226095307353,0.27543600751544733,1.3531205714245,0.13864422237096863,3.9222512465299474E-2,0.10388451920190661,1.6104124617961506,9.4568039222501954E-2,0.22034880601235796,1.1047031682902753,0.10768483290949023,8.3107615361525264E-2,0.88703252968898871,0.28879226095307353,9.4780814847598982E-2,0.35395742911466932,4.5617505571740422E-2,0.10388451920190661,0.5790290377831403,9.4568039222501954E-2,7.5824651878079158E-2,0.29009765903230356,3.5431072288730422E-2,8.3107615361525264E-2]
[1,2021,"Personbil","Hybrid",2.475228913127181E-2,2269.0193145476564,2.164449591784801,0.28520535736605623,0,1.5005952745561633,0.2754005720143583,3.0205722740990478E-2,7.3042665107232438E-2,1.3758611097267153,0.11789995894021123,0,0.98562366179636207,0.21390335690435597,5.8434132085785975E-2,0.86017435019201205,0.28520535736605623,0,0.40822110705236547,9.3705220666357864E-2,7.3042665107232438E-2,0.51683978268326547,0.11789995894021123,0,0.26772493774165057,7.2780753915617752E-2,5.8434132085785975E-2,null,null,"    Sheets(\"Katalog - enhedspriser\").Select"]
[2,2022,"Personbil","Vægtet gnst.",0,49371.515169881335,2.4027473530235124,0.69179066504958786,6.8971430701472774E-3,0.93125072666908715,0.49913285756119086,0.18683900050334626,8.6836960170153105E-2,1.207039698081104,0.31260578684477325,5.5177144561178205E-3,0.43177062277132072,0.38767600587276968,6.9469568136122484E-2,1.1791268822973404,0.69179066504958786,2.3416448834093556E-3,0.23138308665129009,0.16677452554290012,8.6836960170153105E-2,0.6223046971052012,0.31260578684477325,1.8733159067274845E-3,0.1088224141454226,0.12953361207215536,6.9469568136122484E-2,null,null,"    Range(\"ad4\").Select"]
[2,2022,"Personbil","Benzin",6.9689741307243591E-2,25021.548926468906,2.3889141820665238,0.81316780403900724,0,0.89809357273444679,0.42379452535529061,0.17535668894446424,7.8501590993314746E-2,1.1264243632408257,0.34008649514643913,0,0.39437579890727592,0.32916079639245882,6.2801272794651808E-2,1.132297878887105,0.81316780403900724,0,0.14686055603580339,9.3767927818979635E-2,7.8501590993314746E-2,0.54126201948161579,0.34008649514643913,0,6.5544793040346563E-2,7.2829458500178343E-2,6.2801272794651808E-2,null,null,"    Application.CutCopyMode = False"]
[2,2022,"Personbil","Diesel",5.9579050190265041E-2,19924.891611005813,2.4618248945327594,0.62884372901006447,0,0.85114903993505997,0.64806500359966812,0.23548150428940678,9.8285617698559966E-2,1.251473960041614,0.32220980096831037,0,0.3472842058079173,0.50335145910653845,7.8628494158847942E-2,1.3067972873823368,0.62884372901006447,0,0.30286288049158383,0.27680506018212853,9.8285617698559966E-2,0.74374065328834027,0.32220980096831037,0,0.12790813666049963,0.21499422150068223,7.8628494158847942E-2,null,null,"    Selection.Copy"]
[2,2022,"Personbil","Elektricitet",0.14900698415677899,1266.1901258526455,2.2181354429653419,0.28776792409967683,0.26893465425448038,1.3704920422596929,0.14681067786225521,3.9381050381019293E-2,0.10474909410821701,1.6155236362583281,9.6406067506954032E-2,0.21514772340358429,1.1061428591002411,0.11402771096097493,8.3799275286573646E-2,0.88341602662696528,0.28776792409967683,9.1305842245348823E-2,0.35186863688477421,4.7724529288948457E-2,0.10474909410821701,0.57459858924709006,9.6406067506954032E-2,7.3044673796279061E-2,0.28428097709305161,3.7067595564231788E-2,8.3799275286573646E-2,null,null,"    Sheets(\"Katalog - enhedspriser\").Cells(4, 3).PasteSpecial Paste:=xlPasteValues, Operation:=xlNone, SkipBlanks _"]
[2,2022,"Personbil","Hybrid",2.4797744688690518E-2,3158.8845065539726,2.2136829955142838,0.28935001357978191,0,1.5230728572111054,0.29771104694771022,3.0080627819914399E-2,7.3468449955772022E-2,1.4015876029465804,0.12101319248025987,0,0.99056776937726809,0.23123188112443505,5.8774759964617652E-2,0.86330064185784749,0.28935001357978191,0,0.40172799017956928,9.8754188142724339E-2,7.3468449955772022E-2,0.51740059632628066,0.12101319248025987,0,0.26091036182880167,7.6702282052601434E-2,5.8774759964617652E-2,null,null,"        :=False, Transpose:=False"]
[3,2023,"Personbil","Vægtet gnst.",0,49703.382242229498,2.4345357918943331,0.68420381268081987,8.4415063110202804E-3,0.95984702107644804,0.50938616634748868,0.18602243037300678,8.6634855105549011E-2,1.238720305489768,0.31142019472111843,6.7532050488162253E-3,0.4555992807829759,0.39563974085241821,6.9307884084439206E-2,1.1716098163895872,0.68420381268081987,2.7930623213993566E-3,0.23158393582831718,0.16639415045350187,8.6634855105549011E-2,0.62368775251476327,0.31142019472111843,2.2344498571194851E-3,0.11148704874257015,0.12923817510951605,6.9307884084439206E-2,null,null,"    Range(\"ad4\").Select"]
[3,2023,"Personbil","Benzin",6.8618402448992977E-2,24972.163229439171,2.4034154266481442,0.81040814881855083,0,0.90633202540861124,0.4321612252733224,0.17586935638767318,7.8644670759986574E-2,1.1438030589465413,0.34265127736399653,0,0.40257684087877099,0.33565920409578431,6.2915736607989256E-2,1.1290989374566598,0.81040814881855083,0,0.14610746465457336,9.393865322354894E-2,7.8644670759986574E-2,0.54458637238031937,0.34265127736399653,0,6.6057297652179131E-2,7.2962060756154551E-2,6.2915736607989256E-2,null,null,"    Selection.ClearContents"]
[3,2023,"Personbil","Diesel",5.9237304406296376E-2,19130.044856608256,2.5251702174727453,0.63441867049383283,0,0.87021804138528436,0.67856766267112911,0.24372554251738865,9.8240300405110059E-2,1.2912980603243407,0.32770719790945951,0,0.35795577729768385,0.52704284479310937,7.8592240324088028E-2,1.3157434892110229,0.63441867049383283,0,0.2992167636429347,0.28386775466914543,9.8240300405110059E-2,0.75429156603220404,0.32770719790945951,0,0.12751231834689297,0.22047980945176346,7.8592240324088028E-2,null,null,"    Range(\"c4\").Select"]
[3,2023,"Personbil","Elektricitet",0.14727041387473111,1582.5626891721172,2.2386166887243837,0.28750542078971386,0.26512151319346672,1.3821835785292416,0.1572438693876036,4.1304888919090628E-2,0.10525741790526735,1.6232157073538249,9.7755504972262569E-2,0.21209721055477343,1.1070258968131741,0.1221311606894009,8.4205934324213874E-2,0.87536332107936288,0.28750542078971386,8.7721418643772101E-2,0.34520448525904623,4.9674578481563349E-2,0.10525741790526735,0.56701331381373721,9.7755504972262569E-2,7.0177134915017675E-2,0.27629254272335896,3.8582196878884152E-2,8.4205934324213874E-2,null,null,"    "]
[3,2023,"Personbil","Hybrid",2.48233235338042E-2,4018.6114670099528,2.2736236139652037,0.2931724283075241,0,1.5527427390241564,0.32258320582094796,3.1418202924717038E-2,7.3707037887858443E-2,1.4268415246170905,0.123957177866396,0,0.99336865366685578,0.25055006277355191,5.8965630310286753E-2,0.86631372631530679,0.2931724283075241,0,0.39604415392293274,0.10339010619699149,7.3707037887858443E-2,0.51583124882395692,0.123957177866396,0,0.25260544554281478,8.0302995104459401E-2,5.8965630310286753E-2,null,null,"    Sheets(\"TERESA\").Select"]
[4,2024,"Personbil","Vægtet gnst.",0,49894.629500338866,2.463460518909697,0.6745055357274673,9.9188738976710902E-3,0.98922817682580122,0.51823974873018686,0.18511378775851478,8.6454395970055692E-2,1.2671555357499387,0.30902170180381788,7.9350991181368728E-3,0.47851890835859034,0.40251630969334917,6.9163516776044556E-2,1.1624840667899674,0.6745055357274673,3.1821235629122344E-3,0.23253120132732805,0.16581081020220401,8.6454395970055692E-2,0.62341604594604583,0.30902170180381788,2.5456988503297874E-3,0.1139000332131709,0.12878509530268265,6.9163516776044556E-2,null,null,"    "]
[4,2024,"Personbil","Benzin",6.7240856051241624E-2,24864.817598742764,2.4132227989529746,0.80313896225457693,0,0.91499163184969057,0.43990262609436181,0.17637252547180488,7.8817053282540558E-2,1.1583904190085721,0.34297250100062243,0,0.41069233278435452,0.34167194259756273,6.3053642626032455E-2,1.1215561904674241,0.80313896225457693,0,0.14539528252406936,9.4204892406237348E-2,7.8817053282540558E-2,0.5457107180249483,0.34297250100062243,0,6.6515725927429478E-2,7.3168848470863926E-2,6.3053642626032455E-2,null,null,"End Sub"]
[4,2024,"Personbil","Diesel",5.8918338971781316E-2,18304.400516584326,2.5858851367700653,0.63961331186926607,0,0.89066972398309863,0.70562555653808756,0.25178770362488201,9.8188840754730708E-2,1.3286789025577188,0.33283120005196981,0,0.36923794521218783,0.54805868468977659,7.8551072603784591E-2,1.3264324063091393,0.63961331186926607,0,0.29828713143877961,0.29034312224636294,9.8188840754730708E-2,0.76500197799853475,0.33283120005196981,0,0.12811048418055684,0.22550922116222347,7.8551072603784591E-2]
[4,2024,"Personbil","Elektricitet",0.14612179216697008,1884.6004971113978,2.2582047734572814,0.28670639862530506,0.26260129875983362,1.3912031452745466,0.16857158261914895,4.3527076948488008E-2,0.1055952712299591,1.6312807651964576,9.8147749534304912E-2,0.21008103900786693,1.107646375111756,0.13092938455856229,8.4476216983967289E-2,0.86440281610458714,0.28670639862530506,8.4246436546715681E-2,0.33655874513748363,5.1295964565123614E-2,0.1055952712299591,0.55730838938492377,9.8147749534304912E-2,6.7397149237372528E-2,0.26744574775345487,3.9841525875824173E-2,8.4476216983967289E-2]
[4,2024,"Personbil","Hybrid",2.483990036528267E-2,4840.8108879003748,2.3384954192189062,0.29669300739831717,0,1.5867250397964701,0.34819348353317781,3.3023198153266181E-2,7.3860690337674909E-2,1.4514316568241321,0.126699796123877,0,0.99520176782182157,0.27044154060829362,5.908855227013992E-2,0.86882503923823096,0.29669300739831717,0,0.39096446865046153,0.10730687285177731,7.3860690337674909E-2,0.51291177454119319,0.126699796123877,0,0.24377828218463082,8.334514396254547E-2,5.908855227013992E-2]
[5,2025,"Personbil","Vægtet gnst.",0,49960.683368907572,2.4921230401709034,0.66537418177450547,1.132823713855893E-2,1.0193474441996981,0.52559127915069215,0.1841908998543175,8.6290998053131035E-2,1.2934499704704321,0.30666086921635072,9.0625897108471444E-3,0.50046747686718207,0.40822623623354737,6.9032798442504845E-2,1.1542780194497324,0.66537418177450547,3.5230670156998754E-3,0.23405052294528675,0.1650392496611095,8.6290998053131035E-2,0.62270927024830669,0.30666086921635072,2.8184536125599002E-3,0.11601132399738869,0.12818582497950254,6.9032798442504845E-2]
[5,2025,"Personbil","Benzin",6.5962716148489961E-2,24704.71975374157,2.4227280699992328,0.7964340991786264,0,0.92373702701190963,0.44668667687031055,0.17686650496508308,7.900376197330318E-2,1.1720781120482338,0.34330235609126503,0,0.41863163812954102,0.34694110824878494,6.3203009578642555E-2,1.1146528105276117,0.7964340991786264,0,0.14468022232199132,9.4534727053690787E-2,7.900376197330318E-2,0.54685310335057402,0.34330235609126503,0,6.6922706959353179E-2,7.3425030721313261E-2,6.3203009578642555E-2]
[5,2025,"Personbil","Diesel",5.8623453889000365E-2,17466.829874223502,2.6438494517070046,0.64446040769171609,0,0.91254753658280718,0.72894707883932996,0.25976071229967507,9.8133716293475934E-2,1.3634254220504785,0.33760406460007936,0,0.38114189599672166,0.56617248841889689,7.8506973034780769E-2,1.3384545315198664,0.64446040769171609,0,0.29976429932537235,0.2960961082093021,9.8133716293475934E-2,0.77562985965081443,0.33760406460007936,0,0.12954126224173931,0.22997755977421513,7.8506973034780769E-2]
[5,2025,"Personbil","Elektricitet",0.14530346971436719,2170.0569636203281,2.2801231249412228,0.28761247917150656,0.26080719460158069,1.3996486547390716,0.18020245875775157,4.6015231594365602E-2,0.10583710607694652,1.6410084171175643,9.9607467533703489E-2,0.20864575568126459,1.1081224342777372,0.13996307476330216,8.4669684861557168E-2,0.85451414115429847,0.28761247917150656,8.1110698294839342E-2,0.32725723855328326,5.2696619057722729E-2,0.10583710607694652,0.54838504249922626,9.9607467533703489E-2,6.4888558635871466E-2,0.25828991860772699,4.0929412860367193E-2,8.4669684861557168E-2]
[5,2025,"Personbil","Hybrid",2.4851616261857348E-2,5619.0767773221714,2.40745713261362,0.30005851435968145,0,1.6248221909795071,0.37375999272411503,3.484806353961617E-2,7.3968371010700779E-2,1.4753280357254752,0.12934001074434126,0,0.99651430469753244,0.29029902347504088,5.9174696808560662E-2,0.87175021409517439,0.30005851435968145,0,0.38670780643054703,0.11101552229424513,7.3968371010700779E-2,0.50956883957627108,0.12934001074434126,0,0.23482848363948947,8.6225648383879736E-2,5.9174696808560662E-2]
[6,2026,"Personbil","Vægtet gnst.",0,49860.895755414618,2.523977405309723,0.65613212241231056,1.2681851228996168E-2,1.0495487212254906,0.53061532749478346,0.1888649170438175,8.6134465904324622E-2,1.3167792598549399,0.30407002733125121,1.014548098319693E-2,0.52152776911234566,0.41212840970468628,6.8907572723459723E-2,1.1461444027115657,0.65613212241231056,3.8378123055663837E-3,0.23614605232476341,0.16389394976460087,8.6134465904324622E-2,0.62133409120187111,0.30407002733125121,3.0702498444531061E-3,0.11798996964088117,0.12729627166182589,6.8907572723459723E-2]
[6,2026,"Personbil","Benzin",6.4697517047013708E-2,24454.143107330852,2.4337163544408407,0.78903054442956233,0,0.93198648279819307,0.45104923720362322,0.18247716000369044,7.9172930005771969E-2,1.1830392978143665,0.34301561029674754,0,0.42635583888882805,0.35032950462417323,6.3338344004617617E-2,1.1072694356895054,0.78903054442956233,0,0.1443324541597899,9.4733507094381192E-2,7.9172930005771969E-2,0.54738585900614367,0.34301561029674754,0,6.7452481718851445E-2,7.3579422985927095E-2,6.3338344004617617E-2]
[6,2026,"Personbil","Diesel",5.8334902162403494E-2,16621.554673740131,2.7067479615768089,0.6490386818947913,0,0.93579781507843995,0.74767546215492964,0.27615904895298998,9.8076953495658245E-2,1.3950177016519179,0.34214264557068674,0,0.39369468772747707,0.58071880555722744,7.8461562796526621E-2,1.3512581457046762,0.6490386818947913,0,0.30352622561986398,0.30061628469436263,9.8076953495658245E-2,0.78598305764696963,0.34214264557068674,0,0.13189047281811545,0.23348837646164081,7.8461562796526621E-2]
[6,2026,"Personbil","Elektricitet",0.14469018405190553,2437.0566125391492,2.3128884905302112,0.29032886929997231,0.25946400213322779,1.4149111980781344,0.1918115550880771,5.0353214531908295E-2,0.1060196513988915,1.6522089722198747,0.1023313101613666,0.20757120170658214,1.1085108906207144,0.14897984861209856,8.4815721119113202E-2,0.84870355957763344,0.29032886929997231,7.8519620066322487E-2,0.31971639306622907,5.4119025746218047E-2,0.1060196513988915,0.54103657877387379,0.1023313101613666,6.2815696053057965E-2,0.24903965668599193,4.2034194754344133E-2,8.4815721119113202E-2]
[6,2026,"Personbil","Hybrid",2.486038938712589E-2,6348.1413618044935,2.4741614851597409,0.3031894803412748,0,1.659993802262723,0.3988488283414891,3.8081223619877057E-2,7.4048150594376888E-2,1.4983427079164942,0.131805701780535,0,0.99751298791949516,0.30978549774096237,5.9238520475501502E-2,0.87302901125569077,0.3031894803412748,0,0.38132145569614095,0.11446992462389817,7.4048150594376888E-2,0.50591581052700618,0.131805701780535,0,0.22596290895143711,8.8908679319532558E-2,5.9238520475501502E-2]
[7,2027,"Personbil","Vægtet gnst.",0,49447.035512313116,2.5305501241264001,0.64500516173001032,1.4028247799949619E-2,1.0803138544593565,0.53096120577459038,0.17427105932194986,8.5970595040543357E-2,1.3351544178844439,0.30044322551705949,1.1222598239959693E-2,0.54231506506618188,0.41239705302880814,6.8776476032434669E-2,1.1366660000078135,0.64500516173001032,4.1429822054665343E-3,0.23953396384328085,0.1620132971885124,8.5970595040543357E-2,0.61858037758264794,0.30044322551705949,3.3143857643732279E-3,0.12021071963692632,0.12583557063185433,6.8776476032434669E-2]
[7,2027,"Personbil","Benzin",6.3252365298580498E-2,24005.934262875347,2.415518145740049,0.77858943764955346,0,0.93936131571159964,0.44968615921014005,0.16859699955608443,7.9284233612671506E-2,1.1879412863999832,0.34110046014806472,0,0.43414263609176984,0.34927080327001159,6.3427386890137188E-2,1.0971932416168471,0.77858943764955346,0,0.14492332958106652,9.4396240773555518E-2,7.9284233612671506E-2,0.54623067260276348,0.34110046014806472,0,6.838535700257671E-2,7.3317468561984886E-2,6.3427386890137188E-2]
[7,2027,"Personbil","Diesel",5.7975751318296916E-2,15732.929293528457,2.7349389553303514,0.65248865526395405,0,0.9604064388378506,0.75901583686660434,0.26500470498488954,9.8023319377053081E-2,1.4210747110678974,0.34599290487075068,0,0.40713628710979194,0.58952686358571249,7.841865550164244E-2,1.3641538003820393,0.65248865526395405,0,0.31044323735689178,0.30319858838414032,9.8023319377053081E-2,0.79545218833857834,0.34599290487075068,0,0.13554657873578496,0.23549404923040029,7.841865550164244E-2]
[7,2027,"Personbil","Elektricitet",0.14421404051217201,2684.1917132374774,2.3501391067400732,0.29329084975213932,0.25842240094803082,1.4389379006092415,0.20319574978588653,5.0129535373516068E-2,0.10616267027125874,1.6634601676817999,0.10512847142178114,0.20673792075842462,1.108841697703316,0.15782194158127111,8.4930136217006943E-2,0.84579288335161051,0.29329084975213932,7.6320252100584851E-2,0.31453357226176293,5.5485538965864681E-2,0.10616267027125874,0.53396916791031823,0.10512847142178114,6.1056201680467888E-2,0.23975879434573047,4.3095564245331799E-2,8.4930136217006943E-2]
[7,2027,"Personbil","Hybrid",2.4867228607292999E-2,7023.9802426718315,2.5348315768581395,0.3060970359900464,0,1.6935810376576346,0.42317351076597343,3.7870437016012649E-2,7.4109555428472515E-2,1.520373516109629,0.13410127954132198,0,0.99830613726166617,0.32867845496386289,5.9287644342778029E-2,0.87318151371262065,0.3060970359900464,0,0.37539607048932705,0.11757885180477472,7.4109555428472515E-2,0.50201160961656011,0.13410127954132198,0,0.21729930568991665,9.1323380042543464E-2,5.9287644342778029E-2]
[8,2028,"Personbil","Vægtet gnst.",0,49050.166841687998,2.5400806147048773,0.63556421676266728,1.528514281855984E-2,1.1116914467398957,0.53065096256396993,0.16105873377021832,8.5830112049566018E-2,1.3523128596370375,0.29732495346787607,1.2228114254847874E-2,0.5619396148463347,0.41215608742832616,6.8664089639652759E-2,1.1285642224860406,0.63556421676266728,4.4170789928394925E-3,0.24305234183186672,0.15970047284910119,8.5830112049566018E-2,0.61566081060730526,0.29732495346787607,3.5336631942715943E-3,0.12209890209261064,0.12403920221289413,6.8664089639652759E-2]
[8,2028,"Personbil","Benzin",6.2056630615237737E-2,23643.962549621152,2.4041406016214903,0.77066684208666625,0,0.94718759805094244,0.45001647386454058,0.15681734858592616,7.9452339033415073E-2,1.1947319591708203,0.34008903770431836,0,0.4415536918983789,0.34952735834139093,6.3561871226732056E-2,1.0896064044732769,0.77066684208666625,0,0.1452018686627243,9.4285354690471335E-2,7.9452339033415073E-2,0.54597872343502296,0.34008903770431836,0,6.9096471055062753E-2,7.3231343448909803E-2,6.3561871226732056E-2]
[8,2028,"Personbil","Diesel",5.7593678472887579E-2,14851.801143217441,2.7571538254041732,0.65507532912289224,0,0.98668781950741824,0.76433198147715786,0.25307505219163867,9.7983643105066451E-2,1.4427020464501992,0.3492221092896432,0,0.42143711473307971,0.59365590794342327,7.8386914484053022E-2,1.3774577904254524,0.65507532912289224,0,0.32014627586310707,0.30425254233438653,9.7983643105066451E-2,0.80426504888503814,0.3492221092896432,0,0.14034337087104168,0.23631265424030021,7.8386914484053022E-2]
[8,2028,"Personbil","Elektricitet",0.14383508017625768,2910.5388197261932,2.3960312367151961,0.29642724574637697,0.25759450462162892,1.4715681615176197,0.21421383159805757,4.994983936569599E-2,0.10627765386581717,1.674586992919666,0.10797789459882227,0.20607560369730316,1.1091316965032694,0.1663796750276175,8.5022123092653709E-2,0.84662674342760291,0.29642724574637697,7.4439296285377946E-2,0.31270244534407926,5.6780102185951649E-2,0.10627765386581717,0.52801785954666725,0.10797789459882227,5.9551437028302352E-2,0.23136535458537308,4.4101050241515845E-2,8.5022123092653709E-2]
[8,2028,"Personbil","Hybrid",2.4872714485979573E-2,7643.8643291232111,2.593652173340359,0.30888844813186495,0,1.7263827207503359,0.44652301216369955,3.7699903774222096E-2,7.4158088520236781E-2,1.5414061301825264,0.13630997124349187,0,0.9989556980927875,0.34681399003005769,5.9326470816189393E-2,0.87282831129644656,0.30888844813186495,0,0.36941117995820411,0.12037059468614078,7.4158088520236781E-2,0.49812029285799048,0.13630997124349187,0,0.20899212677023873,9.3491724028070489E-2,5.9326470816189393E-2]
[9,2029,"Personbil","Vægtet gnst.",0,48720.528996397363,2.5547274459069191,0.62830907347354681,1.6430104601867387E-2,1.1435907790223525,0.53089692598819216,0.14976327525349808,8.5737287567462364E-2,1.3692478019579031,0.29506252711274905,1.3144083681493912E-2,0.58010423412857026,0.41234712698112008,6.8589830053969875E-2,1.1225815162017088,0.62830907347354681,4.6533555027483218E-3,0.24647550834597179,0.15740629131197928,8.5737287567462364E-2,0.61315161092888382,0.29506252711274905,3.7226844021986589E-3,0.12351925571959407,0.12225731364037223,6.8589830053969875E-2]
[9,2029,"Personbil","Benzin",6.113007589886537E-2,23358.576253091116,2.4006368544813257,0.76560676579902376,0,0.95580990744427852,0.45227959509821786,0.14724649963329098,7.9694086506514231E-2,1.203833668018897,0.34016851136983434,0,0.44862476503746829,0.35128512240638293,6.3755269205211393E-2,1.0850209827552117,0.76560676579902376,0,0.14527631842550506,9.4443812024168614E-2,7.9694086506514231E-2,0.54686120326643517,0.34016851136983434,0,6.9583005585239041E-2,7.3354417106150385E-2,6.3755269205211393E-2]
[9,2029,"Personbil","Diesel",5.7288165453185068E-2,14039.960875979297,2.7782111897176702,0.65794316224356075,0,1.0146291256563749,0.76596491890519303,0.24171636483061118,9.7957618081930334E-2,1.4619919768137029,0.35244382709345223,0,0.43625784639630433,0.59492420885840214,7.8366094465544198E-2,1.3920803957269146,0.65794316224356075,0,0.33162866272478242,0.30455095267664112,9.7957618081930334E-2,0.81314237251500354,0.35244382709345223,0,0.14578802169259658,0.23654442926341057,7.8366094465544198E-2]
[9,2029,"Personbil","Elektricitet",0.14352801456076053,3115.633555176657,2.4494085668719183,0.29969317332260748,0.2569247549472275,1.5118566614596718,0.22475931956870784,4.9802708680100859E-2,0.10637194889360319,1.6854650085739613,0.11086638158252296,0.20553980395778204,1.10939091862269,0.17457034529608384,8.5097559114882509E-2,0.84973863194467136,0.29969317332260748,7.2766561820310133E-2,0.3129986924200962,5.7908255488054346E-2,0.10637194889360319,0.5224098609637936,0.11086638158252296,5.8213249456248124E-2,0.22325538499417555,4.4977285815964503E-2,8.5097559114882509E-2]
[9,2029,"Personbil","Hybrid",2.4877204590876847E-2,8206.3583121502852,2.6509660957016847,0.31156768364646142,0,1.7589098575670394,0.46873245706360511,3.755893876020882E-2,7.4197158664370058E-2,1.5613545897533538,0.13843335752963562,0,0.99949946097097553,0.36406404432124662,5.935772693149604E-2,0.87200572894777006,0.31156768364646142,0,0.36358715976412537,0.12265372687281327,7.4197158664370058E-2,0.49413476474732748,0.13843335752963562,0,0.20107864970537015,9.5265030580825708E-2,5.935772693149604E-2]
[10,2030,"Personbil","Vægtet gnst.",0,48474.947905752051,2.5751815878766493,0.62365315904753449,1.7450058882295363E-2,1.1756771432253788,0.53182079508772295,0.14091202553799864,8.5668406095719463E-2,1.386050283722611,0.29397604762733481,1.3960047105836284E-2,0.59651476889909927,0.41306469521376521,6.8534724876575553E-2,1.1195317156090336,0.62365315904753449,4.8481003223919284E-3,0.24990932879171504,0.15545272135167287,8.5668406095719463E-2,0.6116958124527867,0.29397604762733481,3.8784802579135409E-3,0.12456658194209058,0.12073997774887218,6.8534724876575553E-2]
[10,2030,"Personbil","Benzin",6.0448263051830972E-2,23126.985768112638,2.4029941740353218,0.76295191729213541,0,0.96495552527941486,0.4553769593011428,0.13975645367417486,7.9953318488453926E-2,1.2139830964630887,0.34108191264323673,0,0.4552476868534438,0.35369084217564473,6.3962654790763143E-2,1.0830818625406069,0.76295191729213541,0,0.14540598481016401,9.4770641949853421E-2,7.9953318488453926E-2,0.54861931037334821,0.34108191264323673,0,6.9966477347229161E-2,7.3608265592119207E-2,6.3962654790763143E-2]
[10,2030,"Personbil","Diesel",5.722905630961965E-2,13337.272971581424,2.8039275666527335,0.66360052496291855,0,1.0439536139254375,0.76539698624382091,0.23306758024663407,9.7908861273922704E-2,1.4809854828138698,0.35714915594728031,0,0.45102614173574623,0.59448309611170524,7.832708901913811E-2,1.4106487675972041,0.66360052496291855,0,0.34427908681440295,0.30486029454595986,9.7908861273922704E-2,0.82390083003938597,0.35714915594728031,0,0.15163989027998892,0.23678469479297859,7.832708901913811E-2]
[10,2030,"Personbil","Elektricitet",0.14327560482736498,3299.4205732535138,2.509728895727684,0.30323493192528161,0.25637552912433115,1.5592401452449878,0.23474707920114837,4.9680307528747268E-2,0.10645090270318788,1.6961411961001727,0.11392645240525166,0.20510042329946482,1.1096257697271594,0.18232782850574628,8.5160722162550342E-2,0.85493062376688744,0.30323493192528161,7.1228085462917173E-2,0.31522279222680522,5.8793911448695488E-2,0.10645090270318788,0.5172609270006473,0.11392645240525166,5.6982468370333716E-2,0.21552611012177722,4.566517394073432E-2,8.5160722162550342E-2]
[10,2030,"Personbil","Hybrid",2.4880931424943888E-2,8711.2685928044775,2.7068827581593653,0.31403639039881537,0,1.7915062626204827,0.48967047163778987,3.7440633511418686E-2,7.4228999990858635E-2,1.5800631731354293,0.14039172095794436,0,0.99996167227195132,0.38032657991284669,5.9383199992686944E-2,0.87080765818008932,0.31403639039881537,0,0.35812726868870576,0.12441499910170965,7.4228999990858635E-2,0.49002737066233937,0.14039172095794436,0,0.19361944070067144,9.663300901103665E-2,5.9383199992686944E-2]
[11,2031,"Personbil","Vægtet gnst.",0,48148.761625985208,2.5937743019187063,0.61889707911254921,1.8403645631127862E-2,1.2074729862680433,0.53079482836378311,0.13260295335136676,8.5602809191835744E-2,1.3999448030915784,0.29258497081906937,1.4722916504902298E-2,0.61188684055877274,0.41226782785536542,6.8482247353468625E-2,1.1165519897705085,0.61889707911254921,5.0215697912269841E-3,0.25389310075964899,0.15313743091524762,8.5602809191835744E-2,0.60965234763238274,0.29258497081906937,4.0172558329815864E-3,0.12562617971210777,0.1189416939147554,6.8482247353468625E-2]
[11,2031,"Personbil","Benzin",5.9819924366502283E-2,22878.999818096891,2.4038614678111565,0.76011656472172129,0,0.97351432368894897,0.45729611778368368,0.13273080793553357,8.0203653681269166E-2,1.2224016266622169,0.34161269865970578,0,0.4614445543517221,0.35518145070577362,6.4162922945015355E-2,1.0814406071985598,0.76011656472172129,0,0.14604019553354189,9.5080193262027476E-2,8.0203653681269166E-2,0.55010553756686287,0.34161269865970578,0,7.0481222166392299E-2,7.3848693795749473E-2,6.4162922945015355E-2]
[11,2031,"Personbil","Diesel",5.7161116931247112E-2,12647.797575369568,2.8223162637930872,0.66812883854363081,0,1.0743930092086351,0.7578426317773117,0.22408950545554765,9.7862278807961903E-2,1.4942609315123589,0.36097805159103591,0,0.46637742054306064,0.58861563633189296,7.8289823046369569E-2,1.4296619164311211,0.66812883854363081,0,0.36001384466736847,0.30365695441215984,9.7862278807961903E-2,0.83390605773254345,0.36097805159103591,0,0.15878812141579074,0.2358500616793473,7.8289823046369569E-2]
[11,2031,"Personbil","Elektricitet",0.14306752547465365,3462.417840432955,2.5694353660850355,0.30668078866221826,0.25592311135720014,1.6066168866757529,0.24411994463818187,4.9578286523391163E-2,0.10651634822829133,1.7062681700708304,0.11686999305353558,0.2047384890857602,1.1098388853580807,0.18960772399082088,8.5213078582633078E-2,0.85944446766780958,0.30668078866221826,6.9830499381843214E-2,0.31694762127225229,5.9469210123204531E-2,0.10651634822829133,0.51216720733120136,0.11686999305353558,5.586439950547456E-2,0.20803005842396238,4.6189677765595738E-2,8.5213078582633078E-2]
[11,2031,"Personbil","Hybrid",2.488405326560017E-2,9159.5463920857856,2.7617667685230658,0.31619533600066124,0,1.8247421834615944,0.50923377814963333,3.7340322221202947E-2,7.4255148689974002E-2,1.5973890249654135,0.14210497053743731,0,1.0003585543889035,0.39552138108709339,5.9404118951979216E-2,0.86909170218617515,0.31619533600066124,0,0.3529211285665505,0.12572008892898942,7.4255148689974002E-2,0.48558400007303809,0.14210497053743731,0,0.1864282395708142,9.7646671012807315E-2,5.9404118951979216E-2]
[12,2032,"Personbil","Vægtet gnst.",0,47823.032014077078,2.6114362422459432,0.61434514558639142,1.9263803009225821E-2,1.2382488254568975,0.52898176251444606,0.12505385889941803,8.5542846779564211E-2,1.4115780668490414,0.2910899485496527,1.5411042407380653E-2,0.62578317709791331,0.41085962137044346,6.8434277423651352E-2,1.1141163477374481,0.61434514558639142,5.1716777306065834E-3,0.25818038117070541,0.15087629647018053,8.5542846779564211E-2,0.60748968286421434,0.2910899485496527,4.1373421844852652E-3,0.12664264171987696,0.11718547298654801,6.8434277423651352E-2]
[12,2032,"Personbil","Benzin",5.9262077998398603E-2,22644.08145261024,2.4039513647568835,0.75735479728255573,0,0.9812455454174962,0.45859682135709978,0.12631582090665899,8.0438379793073028E-2,1.2294975200384093,0.34188832978827333,0,0.4670667805072507,0.35619170590842686,6.4350703834458456E-2,1.0804346872362676,0.75735479728255573,0,0.14716816288015563,9.5473347280483165E-2,8.0438379793073028E-2,0.55151665973138631,0.34188832978827333,0,7.1123569968473438E-2,7.4154056140181071E-2,6.4350703834458456E-2]
[12,2032,"Personbil","Diesel",5.7094114689705593E-2,12020.741469144798,2.8347411817568346,0.67164415134493116,0,1.1044827690328776,0.74569559467383506,0.21511410082964871,9.7804565875542079E-2,1.5029988268743015,0.36399370172831791,0,0.48158042803868806,0.57918104440686202,7.8243652700433611E-2,1.4481037068374303,0.67164415134493116,0,0.3770565886562654,0.30159840096069174,9.7804565875542079E-2,0.84295306999824804,0.36399370172831791,0,0.1664645303573086,0.23425118521218785,7.8243652700433611E-2]
[12,2032,"Personbil","Elektricitet",0.14289278209386333,3605.0611603332645,2.6289139539226793,0.31018770579079036,0.25554447679270909,1.6543076316910694,0.25280927891659127,4.9491000398775388E-2,0.1065738603327438,1.7159201869315075,0.11983244631234299,0.20443558143416721,1.1100363494301879,0.19635672148861444,8.5259088266194993E-2,0.86386173453932358,0.31018770579079036,6.86050246244434E-2,0.31848484692082335,6.0010296870522783E-2,0.1065738603327438,0.50749057927178653,0.11983244631234299,5.4884019699554698E-2,0.200905085676783,4.6609939316910869E-2,8.5259088266194993E-2]
[12,2032,"Personbil","Hybrid",2.4886682380821902E-2,9553.1479319887767,2.8156626725028651,0.31804568665432287,0,1.8587409384076621,0.52734461478979355,3.7254723472969847E-2,7.4276709178116546E-2,1.6132842969728594,0.14357353910843898,0,1.0007013401997571,0.40958805032216994,5.9421367342493245E-2,0.86813436731066473,0.31804568665432287,0,0.34897644913642512,0.12683552234180021,7.4276709178116546E-2,0.4816166270557668,0.14357353910843898,0,0.18010869354324222,9.8513027061592401E-2,5.9421367342493245E-2]
[13,2033,"Personbil","Vægtet gnst.",0,47532.244531716977,2.6300575049154618,0.61062918394021704,2.0020325862069071E-2,1.267855389064829,0.52749092770179695,0.11854705952582012,8.5514618820729513E-2,1.4221453217505231,0.28998273704598637,1.6016260689655268E-2,0.63803293753942625,0.40970169141887147,6.841169505658358E-2,1.1124148177337287,0.61062918394021704,5.3016858530915935E-3,0.26196896089393606,0.14900036822575463,8.5514618820729513E-2,0.60566062623275141,0.28998273704598637,4.2413486824732765E-3,0.12729640410731624,0.11572844134039194,6.841169505658358E-2]
[13,2033,"Personbil","Benzin",5.8789071481275497E-2,22411.105717733415,2.4046328507895902,0.7551250999024316,0,0.98866338804234155,0.4594688595715089,0.12068973433088276,8.0685768942425268E-2,1.2358898094612984,0.34221167983601541,0,0.47226049732842351,0.35686901714291941,6.4548615153940156E-2,1.0801274279566582,0.7551250999024316,0,0.1484207347715584,9.5895824340243019E-2,8.0685768942425268E-2,0.55298929684172715,0.34221167983601541,0,7.1746808189446884E-2,7.4482193662324711E-2,6.4548615153940156E-2]
[13,2033,"Personbil","Diesel",5.7068053993339286E-2,11497.782974543594,2.845190375789675,0.67563408611526299,0,1.1326023393565461,0.73240547614163642,0.20681057082565185,9.7737903350577235E-2,1.5099812779797521,0.36726476246401624,0,0.49566757058934258,0.56885862224593142,7.8190322680461832E-2,1.4649530843411009,0.67563408611526299,0,0.39212979220658734,0.29945130266867337,9.7737903350577235E-2,0.85127258022929175,0.36726476246401624,0,0.17323395903147532,0.23258353605333845,7.8190322680461832E-2]
[13,2033,"Personbil","Elektricitet",0.14274725602227348,3728.5133006704273,2.6882909225075005,0.3137493473398611,0.25522532648855362,1.702499792394081,0.26077755300078603,4.941650894592671E-2,0.1066223943382922,1.7250544802739745,0.1228124419638872,0.20418026119084304,1.1102181894149903,0.20254567223362024,8.529791547063377E-2,0.86915264398980152,0.3137493473398611,6.7587536392637149E-2,0.32066234511353719,6.0531020805473838E-2,0.1066223943382922,0.50390388286303134,0.1228124419638872,5.4070029114109741E-2,0.19470911122277043,4.7014385091630147E-2,8.529791547063377E-2]
[13,2033,"Personbil","Hybrid",2.4888899436793375E-2,9894.8425387695352,2.8687010824871795,0.31968922454671161,0,1.8935888658247702,0.54394708838553651,3.7181415899121446E-2,7.4294487831040312E-2,1.6277951216252255,0.14487849307583464,0,1.0009978628394818,0.4224831754450768,5.9435590264832215E-2,0.86755936761589303,0.31968922454671161,0,0.34578446806315416,0.127791187174987,7.4294487831040312E-2,0.47790024645006368,0.14487849307583464,0,0.17433087209969819,9.9255291009698654E-2,5.9435590264832215E-2]
[14,2034,"Personbil","Vægtet gnst.",0,47280.491930762655,2.6499413878536249,0.60826214096569176,2.0674099626638343E-2,1.2960824842345255,0.52604886330515033,0.11338113629655493,8.5492663425063981E-2,1.4315577636848409,0.28952960251718457,1.6539279701310673E-2,0.64851310932423578,0.40858164140205855,6.8394130740051198E-2,1.1122020354743078,0.60826214096569176,5.4141786276912639E-3,0.26561839020750222,0.14741466224835878,8.5492663425063981E-2,0.6046264761188006,0.28952960251718457,4.3313429021530113E-3,0.12787457491214277,0.11449682504726899,6.8394130740051198E-2]
[14,2034,"Personbil","Benzin",5.843832802771276E-2,22186.143564722366,2.4060532686096607,0.75417534235743999,0,0.99537213171448335,0.45942828478420478,0.11617412509510354,8.0903384658429375E-2,1.2413662851207259,0.34301433497826062,0,0.47679173967070831,0.35683750274501336,6.4722707726743559E-2,1.080880519968036,0.75417534235743999,0,0.14962329494510718,9.6178498007059562E-2,8.0903384658429375E-2,0.55479838698558215,0.34301433497826062,0,7.2359598255677282E-2,7.4701746024900664E-2,6.4722707726743559E-2]
[14,2034,"Personbil","Diesel",5.717327557968381E-2,11072.260894278728,2.8553559232415671,0.68067784057520297,0,1.1583271162373305,0.7185745783224986,0.20012832006030026,9.7648068046234951E-2,1.5153208109040657,0.37098034299100013,0,0.50810583613821458,0.55811617733786301,7.8118454436987977E-2,1.4810114699541788,0.68067784057520297,0,0.40559965708848428,0.29708590424425635,9.7648068046234951E-2,0.85907073426024105,0.37098034299100013,0,0.17922560343865562,0.23074633339359726,7.8118454436987977E-2]
[14,2034,"Personbil","Elektricitet",0.1426180715191937,3834.0846383203798,2.7477351182399037,0.31751553701649959,0.2549452327691098,1.7512675068618604,0.26799099186545061,4.9352986876807566E-2,0.10666286285017544,1.7337351887296744,0.1259414013889637,0.20395618621528785,1.1103589676488161,0.20814834319646647,8.5330290280140303E-2,0.87576411110657371,0.31751553701649959,6.6765617628724364E-2,0.32374687945626685,6.1073214154907428E-2,0.10666286285017544,0.50184697223338992,0.1259414013889637,5.3412494102979491E-2,0.18972728032157257,4.7435506139733921E-2,8.5330290280140303E-2]
[14,2034,"Personbil","Hybrid",2.4890761293222617E-2,10188.002833441176,2.9210037447977806,0.32122750690182983,0,1.9293418805152505,0.55900669616748366,3.7118519419894795E-2,7.4309141793322056E-2,1.6409800957717831,0.14610082492518486,0,1.0012519992236035,0.43417995818833699,5.9447313434657617E-2,0.86856963116601238,0.32122750690182983,0,0.34421133864795161,0.12882164382290884,7.4309141793322056E-2,0.47528662662235688,0.14610082492518486,0,0.16968284257481825,0.10005564568769623,5.9447313434657617E-2]
[15,2035,"Personbil","Vægtet gnst.",0,47061.940205675579,2.6692962068953809,0.60660303571285046,2.1220854512699065E-2,1.3227530289306932,0.52440565148610285,0.10884916090208695,8.5464475350948588E-2,1.4395669202207275,0.28944780252370184,1.6976683610159256E-2,0.65746549342855165,0.40730536037755577,6.8371580280758862E-2,1.1126006114339309,0.60660303571285046,5.5086898126673499E-3,0.26912165206594496,0.14590275849151954,8.5464475350948588E-2,0.6039314538043955,0.28944780252370184,4.4069518501338801E-3,0.1283825882826013,0.11332253086719965,6.8371580280758862E-2]
[15,2035,"Personbil","Benzin",5.8129260411175998E-2,21994.842366185683,2.4067685076398653,0.75372328870612071,0,1.0008999744306133,0.4589729188033882,0.11209580312718542,8.1076522572557597E-2,1.2460322976092997,0.34402949937145144,0,0.48065775974998565,0.35648382042981636,6.4861218058046066E-2,1.08182144957784,0.75372328870612071,0,0.15065651908831609,9.6365119210845493E-2,8.1076522572557597E-2,0.55662624560825402,0.34402949937145144,0,7.2888833646060969E-2,7.4846694532695532E-2,6.4861218058046066E-2]
[15,2035,"Personbil","Diesel",5.7267256706044586E-2,10709.236756095197,2.8624830884699106,0.68560100451716965,0,1.1818555649535414,0.70352259197923261,0.1939446846212407,9.7559242398726598E-2,1.5186101060834911,0.37463357396788305,0,0.51950382403799922,0.54642531415862761,7.8047393918981259E-2,1.4952555687226019,0.68560100451716965,0,0.41794648385504068,0.29414883795166497,9.7559242398726598E-2,0.86586611698933857,0.37463357396788305,0,0.18472003224681213,0.22846511685566209,7.8047393918981259E-2]
[15,2035,"Personbil","Elektricitet",0.14248602215670328,3921.8274271212513,2.8067730265826296,0.32109200040649383,0.25465031410702799,1.8007710289427163,0.27427040775940281,4.9293425466253434E-2,0.10669584990073543,1.7414506650792689,0.12892115242847557,0.20372025128562246,1.1104270220198038,0.21302555942477883,8.5356679920588388E-2,0.88329163367096497,0.32109200040649383,6.6104293315543128E-2,0.32780986713776911,6.1589622910423455E-2,0.10669584990073543,0.50078834672125783,0.12892115242847557,5.2883434652434502E-2,0.18579047940098387,4.7836600318775513E-2,8.5356679920588388E-2]
[15,2035,"Personbil","Hybrid",2.4892349547672256E-2,10436.033656273445,2.9726883816593008,0.32276246819556387,0,1.9660345300141011,0.57250478512697789,3.7064208653700172E-2,7.4322389668958141E-2,1.6528984835633387,0.14732171874353303,0,1.0014549423064041,0.44466391077823508,5.9457911735166485E-2,0.8709715054835061,0.32276246819556387,0,0.34402142157074656,0.12986522604823758,7.4322389668958141E-2,0.47360030465108682,0.14732171874353303,0,0.16595447918346501,0.10086619498892234,5.9457911735166485E-2]
[16,2036,"Personbil","Vægtet gnst.",0,46856.696730484276,2.6751690644937676,0.602415246010781,1.317289391793626E-2,1.346836763869798,0.5224063740586834,0.10490682228858608,8.543096434798228E-2,1.4369090618099478,0.28717278292373744,1.0538315134349009E-2,0.66510066873275042,0.40575252354072505,6.834477147838583E-2,1.1079902726931226,0.602415246010781,3.5524255809179176E-3,0.27219178805085126,0.14439984870259009,8.543096434798228E-2,0.59938098601651868,0.28717278292373744,2.8419404647343329E-3,0.12886626885638722,0.11215522229327386,6.834477147838583E-2]
[16,2036,"Personbil","Benzin",5.7854803893053509E-2,21826.878660697945,2.4031083288307804,0.75016459437588368,0,1.0053560824744019,0.45794244468158452,0.1084410589623586,8.120414833655179E-2,1.2469744105083547,0.34240516873553722,0,0.4839224709237045,0.35568345217987157,6.4963318669241432E-2,1.0793823596704388,0.75016459437588368,0,0.15157269460709949,9.6440922350903832E-2,8.120414833655179E-2,0.55563393351121726,0.34240516873553722,0,7.3359875348454964E-2,7.4905570757983597E-2,6.4963318669241432E-2]
[16,2036,"Personbil","Diesel",5.7355622549021427E-2,10394.507459516948,2.8636670176267236,0.68665891638853627,0,1.2035347147875513,0.68760288530370384,0.18837920269527422,9.7491298451658284E-2,1.5172392291531798,0.37521164970391896,0,0.52997404724816433,0.53406049343977002,7.7993038761326655E-2,1.5041052263958199,0.68665891638853627,0,0.42936163259411353,0.29059337896151177,9.7491298451658284E-2,0.86870730412638408,0.37521164970391896,0,0.18979902035122639,0.22570359530991199,7.7993038761326655E-2]
[16,2036,"Personbil","Elektricitet",0.14234231473415002,3993.0875583506477,2.7572514523721203,0.32076815598244129,0.15457669944771549,1.8464572711578207,0.27950088721085115,4.9236769706925573E-2,0.1067116688663665,1.6652918411237518,0.12879112615468633,0.12366135955817241,1.1103819525812166,0.21708806773658329,8.536933509309319E-2,0.8625362172556067,0.32076815598244129,4.1685769638229474E-2,0.33132709524026027,6.2043527528309224E-2,0.1067116688663665,0.47841727235466797,0.12879112615468633,3.3348615710583562E-2,0.18271904780150158,4.8189147594803292E-2,8.536933509309319E-2]
[16,2036,"Personbil","Hybrid",2.48937276887846E-2,10642.223051918736,3.0182488050802014,0.3227803376307527,0,1.9997062959679726,0.5844096670033293,3.7016848739238217E-2,7.4335655738908754E-2,1.6623070465567908,0.147329875069514,0,1.0015982259226899,0.45391042097345985,5.946852459112701E-2,0.87186678161109121,0.3227803376307527,0,0.34387819531040198,0.13087259293102768,7.4335655738908754E-2,0.47143458711442915,0.147329875069514,0,0.16298757158502877,0.10164861586875938,5.946852459112701E-2]
[17,2037,"Personbil","Vægtet gnst.",0,46675.566729957558,2.6744270069031426,0.59886262003778123,2.8269636035540424E-4,1.3682844789397588,0.52025161894978922,0.10134670699082535,8.5398885624632839E-2,1.4294330917346902,0.28523212921851593,2.2615708828432342E-4,0.67157676958854151,0.40407892733964218,6.8319108499706252E-2,1.1019972140346439,0.59886262003778123,4.4572518075467251E-5,0.27479191505365919,0.14289922080049525,8.5398885624632839E-2,0.59387393570732627,0.28523212921851593,3.5658014460373792E-5,0.12929735391600661,0.11098968605863714,6.8319108499706252E-2]
[17,2037,"Personbil","Benzin",5.7617686769771997E-2,21687.19498027151,2.3984892922156917,0.7470900550353845,0,1.0084477926263005,0.45660884779501137,0.10505165141194016,8.1290945347055249E-2,1.2472019601416011,0.34100182582977995,0,0.48651972926135245,0.35464764877282456,6.5032756277644196E-2,1.0771531893216955,0.7470900550353845,0,0.1523317251693492,9.644046376990649E-2,8.1290945347055249E-2,0.55469584871167066,0.34100182582977995,0,7.3756052025678365E-2,7.4905214578568191E-2,6.5032756277644196E-2]
[17,2037,"Personbil","Diesel",5.7439542465681177E-2,10120.285425752731,2.8629524353945417,0.68766360183132336,0,1.2233979904889178,0.67135925435830324,0.18307566944516801,9.7455919270829319E-2,1.5146605060826872,0.37576064087468003,0,0.53949104873635079,0.52144408105499285,7.7964735416663405E-2,1.5115156303948076,0.68766360183132336,0,0.43989906524787675,0.28649704404477833,9.7455919270829319E-2,0.87073249549426734,0.37576064087468003,0,0.19448514324581453,0.22252197595710943,7.7964735416663405E-2]
[17,2037,"Personbil","Elektricitet",0.14228527608651276,4055.7088090850807,2.6528989478866225,0.32063961949027797,3.2534418650882963E-3,1.8883317991418203,0.28472706723122149,4.9203076389967529E-2,0.1067439437682471,1.548432096661156,0.12873951766653385,2.6027534920706375E-3,1.11054743380351,0.22114723668444392,8.5395155014597615E-2,0.82429144009098998,0.32063961949027797,5.1296768078944882E-4,0.33384468308981441,6.2550226061860975E-2,0.1067439437682471,0.44324065144060221,0.12873951766653385,4.1037414463155887E-4,0.18011290476096653,4.8582699853872625E-2,8.5395155014597615E-2]
[17,2037,"Personbil","Hybrid",2.4894931500911908E-2,10812.377514848242,3.0595130259003449,0.32279594665844669,0,2.0305791950716912,0.59481429351672921,3.6976877439553524E-2,7.4346713213924734E-2,1.6705392690672496,0.14733699965497338,0,1.0017332145562983,0.46199168428483828,5.9477370571139804E-2,0.87269035756382285,0.32279594665844669,0,0.34373010158990364,0.1318175961015477,7.4346713213924734E-2,0.46982165431094303,0.14733699965497338,0,0.16062468517100631,0.10238259891382351,5.9477370571139804E-2]
[18,2038,"Personbil","Vægtet gnst.",0,46515.323144015812,2.6832846922577032,0.59595543980747834,6.7081029979610581E-5,1.3863860832115569,0.51810705559692327,9.7398991002657198E-2,8.537004160910798E-2,1.4310952276977089,0.28363913191627688,5.366482398368847E-5,0.67669315060459045,0.40241324706557152,6.8296033287286395E-2,1.099817340769677,0.59595543980747834,1.0939236028532812E-5,0.27696181458347069,0.14151910553359154,8.537004160910798E-2,0.59154431776385774,0.28363913191627688,8.7513888228262511E-6,0.12968264930072096,0.10991775187075067,6.8296033287286395E-2]
[18,2038,"Personbil","Benzin",5.7428750797223357E-2,21567.424175386826,2.3912878431582043,0.74464024849085009,0,1.0091583575591456,0.45499377810604158,0.10114680168969857,8.1348657312468098E-2,1.2466279047736468,0.3398836359957893,0,0.48827211721445274,0.3533932257134304,6.5078925849974517E-2,1.0753173282402599,0.74464024849085009,0,0.15295292998884094,9.6375492448100675E-2,8.1348657312468098E-2,0.5539155726991426,0.3398836359957893,0,7.4098259437378272E-2,7.4854751416000537E-2,6.5078925849974517E-2]
[18,2038,"Personbil","Diesel",5.7504920982597012E-2,9892.3095259634356,2.8582108482594717,0.6884463104758366,0,1.2401925558468188,0.65596712429176407,0.17616323533634407,9.7441622308708342E-2,1.511074699053446,0.37618833706377158,0,0.54744403556658039,0.50948902857612755,7.7953297846966668E-2,1.5173170766312722,0.6884463104758366,0,0.44910627957060323,0.28232286427612396,9.7441622308708342E-2,0.87200313483634573,0.37618833706377158,0,0.19858160534221034,0.21927989458339714,7.7953297846966668E-2]
[18,2038,"Personbil","Elektricitet",0.14223912755422671,4106.3681877640502,2.6932231602710046,0.32053562385391121,7.5986751398296427E-4,1.9267466414606769,0.2892348222460443,4.9173852665996408E-2,0.10677235253039266,1.5500735213031174,0.12869776253943346,6.0789401118637137E-4,1.110701577100188,0.22464840562799546,8.5417882024314148E-2,0.82617145878690079,0.32053562385391121,1.2391536159180418E-4,0.33572956141394211,6.301000562706302E-2,0.10677235253039266,0.44121808644655786,0.12869776253943346,9.913228927344336E-5,0.1780634993977597,4.8939810195777061E-2,8.5417882024314148E-2]
[18,2038,"Personbil","Hybrid",2.4896074271742129E-2,10949.221254901502,3.096682605112707,0.32281076420441734,0,2.0588633686288769,0.6037085785015569,3.6941656365146382E-2,7.4358237412709527E-2,1.6775725406411848,0.14734376297647164,0,1.0018423209372203,0.46889986679732548,5.9486589930167616E-2,0.87350501686530246,0.32281076420441734,0,0.34366280287126583,0.13267321237690974,7.4358237412709527E-2,0.46865562674409722,0.14734376297647164,0,0.15877811859325625,0.10304715524420174,5.9486589930167616E-2]
[19,2039,"Personbil","Vægtet gnst.",0,46360.691492278216,2.6908922389353065,0.59351702930312045,0,1.4022923392244004,0.51574160547241976,9.4005606525713034E-2,8.5335658409652529E-2,1.4319871615994462,0.28231900445888258,0,0.68082362616241854,0.400576004250423,6.8268526727722059E-2,1.0979524009276522,0.59351702930312045,0,0.278836453969175,0.14026325924570429,8.5335658409652529E-2,0.58959095310049447,0.28231900445888258,0,0.13006108463567292,0.10894233727821692,6.8268526727722059E-2]
[19,2039,"Personbil","Benzin",5.7256116178555826E-2,21456.260405626093,2.3831114749633051,0.74240181071259126,0,1.0092475811252994,0.45267967903779788,9.7427733352432211E-2,8.1354670735184278E-2,1.2451144569820003,0.33886192333310838,0,0.48957292984692108,0.35159586721382324,6.5083736588147492E-2,1.0734852214279678,0.74240181071259126,0,0.1535430680297358,9.6185671950456464E-2,8.1354670735184278E-2,0.55307291707725292,0.33886192333310838,0,7.4419939136225036E-2,7.4707318019772026E-2,6.5083736588147492E-2]
[19,2039,"Personbil","Diesel",5.7565549169418105E-2,9708.7257308850549,2.8540972892326337,0.68917214838352514,0,1.2546707081148427,0.64221603089321888,0.17059018594428638,9.7448215896760629E-2,1.5076124160324083,0.37658495732495445,0,0.55426031830599176,0.49880856768405346,7.7958572717408511E-2,1.5217908640302265,0.68917214838352514,0,0.4568427422530757,0.278327757496865,9.7448215896760629E-2,0.87274319642470022,0.37658495732495445,0,0.2020227673556462,0.21617689902669115,7.7958572717408511E-2]
[19,2039,"Personbil","Elektricitet",0.14219466163459968,4145.1797516236657,2.7314131636179435,0.32043541998221314,0,1.9620527387753537,0.29297607208118831,4.9144239343649754E-2,0.10680469343553843,1.552511923864051,0.12865752983789996,0,1.1108564085350494,0.2275542307426707,8.5443754748430745E-2,0.82781859205994768,0.32043541998221314,0,0.33716898871491852,6.3409489927277574E-2,0.10680469343553843,0.439879983257636,0.12865752983789996,0,0.17652860940740037,4.9250089263904909E-2,8.5443754748430745E-2]
[19,2039,"Personbil","Hybrid",2.4897602102572542E-2,11050.525604143408,3.1299070700545761,0.32283057456618597,0,2.0851721773038094,0.61063037572780732,3.6903680983326172E-2,7.437026147344708E-2,1.6831759153912347,0.14735280521908739,0,1.0020508810106266,0.47427601998276303,5.9496209178757684E-2,0.87441515831425742,0.32283057456618597,0,0.34383919396008489,0.13337512831453957,7.437026147344708E-2,0.46788379205740366,0.14735280521908739,0,0.15744244498807142,0.10359233267148713,5.9496209178757684E-2]
[20,2040,"Personbil","Vægtet gnst.",0,46207.002365120396,2.697869985866725,0.59172191835523502,0,1.4159996576542058,0.51336839894115593,9.1464617320907937E-2,8.5315393595220348E-2,1.4321889016789917,0.28137980419456804,0,0.68382404556657284,0.39873273704167456,6.8252314876176265E-2,1.0968697430535044,0.59172191835523502,0,0.28048846863666116,0.13934396246638758,8.5315393595220348E-2,0.58830701495222071,0.28137980419456804,0,0.13044657551923361,0.10822832036224279,6.8252314876176265E-2]
[20,2040,"Personbil","Benzin",5.7104981520245512E-2,21350.232536345346,2.3752453461079148,0.74044214855805213,0,1.0091505070498696,0.45000787357638355,9.4302671760241583E-2,8.1342145163367741E-2,1.2431808890970673,0.33796745503145803,0,0.49061903942898583,0.34952067850592916,6.5073716130694223E-2,1.0718341136676834,0.74044214855805213,0,0.15412277369857866,9.5927046247684888E-2,8.1342145163367741E-2,0.55227891181845945,0.33796745503145803,0,7.4731296968784999E-2,7.4506443687522253E-2,6.5073716130694223E-2]
[20,2040,"Personbil","Diesel",5.7614885828958198E-2,9588.9883049632826,2.852322985593625,0.68976280463782813,0,1.2656141375954715,0.63271161047192848,0.16676585445433395,9.7468578434062869E-2,1.5056950387095642,0.37690771015360858,0,0.55938597223827524,0.49142649357043,7.797486274725024E-2,1.5246628209821256,0.68976280463782813,0,0.46204983093930135,0.27538160697093317,9.7468578434062869E-2,0.87311078770952677,0.37690771015360858,0,0.20433958803512758,0.21388862677354031,7.797486274725024E-2]
[20,2040,"Personbil","Elektricitet",0.14215823505727446,4167.5701143466922,2.7669759606780597,0.32035333275425693,0,1.9953754423918924,0.29531340384390864,4.9111418408981249E-2,0.10682236327902078,1.5545135968209862,0.1286245711219732,0,1.1110615010222751,0.22936963405352145,8.545789062321657E-2,0.82958629459895317,0.32035333275425693,0,0.33873579661098235,6.3674801954693189E-2,0.10682236327902078,0.43919909422675241,0.1286245711219732,0,0.17566047562354853,4.9456156858014126E-2,8.545789062321657E-2]
[20,2040,"Personbil","Hybrid",2.4900200326888215E-2,11100.211409465079,3.1590376959741193,0.32286426400524215,0,2.1109215357789548,0.61400979487135232,3.6857920559881657E-2,7.4384180758688453E-2,1.6863028715626491,0.147368182428504,0,1.0025265329766295,0.47690081155056485,5.9507344606950736E-2,0.87582316026591578,0.32286426400524215,0,0.34482934847579638,0.13374536702618881,7.4384180758688453E-2,0.46755670644374975,0.147368182428504,0,0.15680128268892504,0.10387989671936999,5.9507344606950736E-2]
[]
[null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] ",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] "]
[null,"Forskelle fra 2021-2030","Brændstof-effektivitet [liter/km] / [kWh/km]","Trafikarbejde, i alt for kategori [mio. km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,"Benzin",{"$f":"E84/E39-1","v":{"$error":"#DIV/0!"}},{"$f":"F84/F39-1","v":-8.2718509991368538E-3},{"$f":"G84/G39-1","v":8.0833103876268853E-2},-0.11552938007283997,2.3008172522985544,{"$f":"J84/J39-1","v":0.30118470527947405},9.0795598399387778E-2,-0.27375198662177647,-1.6030947075495017E-2,0.17905039363351971,-6.9505544308068434E-2,2.3008172522985513,0.46539696847443746,9.0795598399386668E-2,-1.6030947075494573E-2,-6.1218528479071943E-2,-0.11552938007283997,1.6649953676243952,{"$f":"W84/W39-1","v":7.8132918059084178E-2},-6.7698967166650692E-2,-1.6030947075495017E-2,-1.7143293317887554E-2,-6.9505544308068434E-2,1.6649953676243947,0.17720261634245782,-6.7698967166650248E-2,-1.6030947075494573E-2]
[null,"Diesel",{"$f":"E85/E40-1","v":-0.15738612757849479},-7.4964051325591363E-2,4.9322691946835917E-3,-7.7004385175089118E-2,{"$error":"#DIV/0!"},8.3664237733836799E-2,9.7582038074026878E-2,-0.22723996905835919,1.9874939081017562E-2,9.0911793681516917E-2,-1.8284580156378016E-3,{"$error":"#DIV/0!"},0.17895001252784448,9.7582038074026212E-2,1.9874939081017784E-2,-5.4945312847034633E-2,-7.7004385175089118E-2,{"$error":"#DIV/0!"},{"$f":"W85/W40-1","v":-1.4748230283102237E-2},1.3912774575784104E-2,1.9874939081017562E-2,1.2285581714990501E-2,-1.8284580156378016E-3,{"$error":"#DIV/0!"},7.7403566950996927E-2,1.3912774575784992E-2,1.9874939081017784E-2]
[null,"Hybrid",-4.5328362919177301E-2,-0.35478056274316816,0.16614201258242889,6.4891009028420266E-2,{"$error":"#DIV/0!"},0.25259798667071975,0.24543881040855253,-8.0937729693308924E-3,-4.2298502450238695E-3,0.22422020537283016,0.12825453729852487,{"$error":"#DIV/0!"},0.33756418105163966,0.2454388104085512,-4.2298502450232034E-3,8.5858947682300846E-2,6.4891009028420266E-2,{"$error":"#DIV/0!"},0.11508860779314878,0.13383609756166859,-4.2298502450238695E-3,0.12376186939387801,0.12825453729852487,{"$error":"#DIV/0!"},0.17442706151129772,0.13383609756166903,-4.2298502450232034E-3]
[null,"Elektricitet",-5.7188527432867065E-2,2.5168857966484985,0.14125268906755228,5.0010588665168276E-2,-6.9201113402165504E-2,0.15232905195099877,0.69316164198345409,0.26662736286207833,2.4704195783910032E-2,5.3234023169695055E-2,0.20470354828022574,-6.9201113402166392E-2,4.4560399374093951E-3,0.6931616419834532,2.4704195783910921E-2,-3.6190223974488123E-2,5.0010588665168276E-2,-0.24849680204325075,{"$f":"W87/W42-1","v":-0.10943303827454198},0.28884538318810926,2.4704195783910032E-2,-0.10667532498711507,0.20470354828022574,-0.24849680204325075,-0.25705670690097671,0.28884538318810815,2.4704195783910921E-2]
[]
[]
[]
[null,null,"Benzin"]
[]
[]
["Scenarie","År","Størrelse","Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!B12","v":2021},{"$f":"'Personbiler - Benzin'!J21","v":"Mini"},{"$f":"'Personbiler - Benzin'!K21","v":"Personbil"},{"$f":"'Personbiler - Benzin'!L21","v":"Benzin"},{"$f":"'Personbiler - Benzin'!M21","v":5.8853889335218672E-2},{"$f":"'Personbiler - Benzin'!N21","v":4429.4571905358052},{"$f":"'Personbiler - Benzin'!O21","v":1.6071624773868383},{"$f":"'Personbiler - Benzin'!P21","v":0.67813705840349114},{"$f":"'Personbiler - Benzin'!Q21","v":0},{"$f":"'Personbiler - Benzin'!R21","v":0.48577193718660489},{"$f":"'Personbiler - Benzin'!S21","v":0.30572485771936936},{"$f":"'Personbiler - Benzin'!T21","v":8.3895769194913622E-2},{"$f":"'Personbiler - Benzin'!U21","v":5.363285488245928E-2},{"$f":"'Personbiler - Benzin'!V21","v":0.82299155776669786},{"$f":"'Personbiler - Benzin'!W21","v":0.28033250174536467},{"$f":"'Personbiler - Benzin'!X21","v":0},{"$f":"'Personbiler - Benzin'!Y21","v":0.26229657194498185},{"$f":"'Personbiler - Benzin'!Z21","v":0.23745620017038394},{"$f":"'Personbiler - Benzin'!AA21","v":4.2906283905967436E-2},{"$f":"'Personbiler - Benzin'!AB21","v":0.88816853770697957},{"$f":"'Personbiler - Benzin'!AC21","v":0.67813705840349114},{"$f":"'Personbiler - Benzin'!AD21","v":0},{"$f":"'Personbiler - Benzin'!AE21","v":6.2969853534702094E-2},{"$f":"'Personbiler - Benzin'!AF21","v":9.3428770886327089E-2},{"$f":"'Personbiler - Benzin'!AG21","v":5.363285488245928E-2},{"$f":"'Personbiler - Benzin'!AH21","v":0.42946782297984082},{"$f":"'Personbiler - Benzin'!AI21","v":0.28033250174536467},{"$f":"'Personbiler - Benzin'!AJ21","v":0},{"$f":"'Personbiler - Benzin'!AK21","v":3.3663001688642918E-2},{"$f":"'Personbiler - Benzin'!AL21","v":7.2566035639865731E-2},{"$f":"'Personbiler - Benzin'!AM21","v":4.2906283905967436E-2}]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!B13","v":2021},{"$f":"'Personbiler - Benzin'!J22","v":"Lille"},{"$f":"'Personbiler - Benzin'!K22","v":"Personbil"},{"$f":"'Personbiler - Benzin'!L22","v":"Benzin"},{"$f":"'Personbiler - Benzin'!M22","v":6.6583647620772832E-2},{"$f":"'Personbiler - Benzin'!N22","v":12441.86596769612},{"$f":"'Personbiler - Benzin'!O22","v":2.0936712313003714},{"$f":"'Personbiler - Benzin'!P22","v":0.76720229445066879},{"$f":"'Personbiler - Benzin'!Q22","v":0},{"$f":"'Personbiler - Benzin'!R22","v":0.74488515185314785},{"$f":"'Personbiler - Benzin'!S22","v":0.35359653587743112},{"$f":"'Personbiler - Benzin'!T22","v":0.16149195326554083},{"$f":"'Personbiler - Benzin'!U22","v":6.6495295853582534E-2},{"$f":"'Personbiler - Benzin'!V22","v":0.98790143189101465},{"$f":"'Personbiler - Benzin'!W22","v":0.31715084123919374},{"$f":"'Personbiler - Benzin'!X22","v":0},{"$f":"'Personbiler - Benzin'!Y22","v":0.34291626785056156},{"$f":"'Personbiler - Benzin'!Z22","v":0.27463808611839335},{"$f":"'Personbiler - Benzin'!AA22","v":5.3196236682866049E-2},{"$f":"'Personbiler - Benzin'!AB22","v":1.0396128779068499},{"$f":"'Personbiler - Benzin'!AC22","v":0.76720229445066879},{"$f":"'Personbiler - Benzin'!AD22","v":0},{"$f":"'Personbiler - Benzin'!AE22","v":0.12600449637120242},{"$f":"'Personbiler - Benzin'!AF22","v":7.9910791231395994E-2},{"$f":"'Personbiler - Benzin'!AG22","v":6.6495295853582534E-2},{"$f":"'Personbiler - Benzin'!AH22","v":0.48988599148272438},{"$f":"'Personbiler - Benzin'!AI22","v":0.31715084123919374},{"$f":"'Personbiler - Benzin'!AJ22","v":0},{"$f":"'Personbiler - Benzin'!AK22","v":5.7472279594531758E-2},{"$f":"'Personbiler - Benzin'!AL22","v":6.2066633966132816E-2},{"$f":"'Personbiler - Benzin'!AM22","v":5.3196236682866049E-2}]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!B14","v":2021},{"$f":"'Personbiler - Benzin'!J23","v":"Mellem"},{"$f":"'Personbiler - Benzin'!K23","v":"Personbil"},{"$f":"'Personbiler - Benzin'!L23","v":"Benzin"},{"$f":"'Personbiler - Benzin'!M23","v":8.0495460694246165E-2},{"$f":"'Personbiler - Benzin'!N23","v":6829.6278707481424},{"$f":"'Personbiler - Benzin'!O23","v":2.9546534509709752},{"$f":"'Personbiler - Benzin'!P23","v":0.92749953395798168},{"$f":"'Personbiler - Benzin'!Q23","v":0},{"$f":"'Personbiler - Benzin'!R23","v":1.1902653677456532},{"$f":"'Personbiler - Benzin'!S23","v":0.49691698279618007},{"$f":"'Personbiler - Benzin'!T23","v":0.23336018594884889},{"$f":"'Personbiler - Benzin'!U23","v":0.10661138052231159},{"$f":"'Personbiler - Benzin'!V23","v":1.3364711279129375},{"$f":"'Personbiler - Benzin'!W23","v":0.38341550797154006},{"$f":"'Personbiler - Benzin'!X23","v":0},{"$f":"'Personbiler - Benzin'!Y23","v":0.48181157742942804},{"$f":"'Personbiler - Benzin'!Z23","v":0.38595493809412035},{"$f":"'Personbiler - Benzin'!AA23","v":8.5289104417849246E-2},{"$f":"'Personbiler - Benzin'!AB23","v":1.3699206425857366},{"$f":"'Personbiler - Benzin'!AC23","v":0.92749953395798168},{"$f":"'Personbiler - Benzin'!AD23","v":0},{"$f":"'Personbiler - Benzin'!AE23","v":0.22647200004212553},{"$f":"'Personbiler - Benzin'!AF23","v":0.10933772806331778},{"$f":"'Personbiler - Benzin'!AG23","v":0.10661138052231159},{"$f":"'Personbiler - Benzin'!AH23","v":0.64889267717582155},{"$f":"'Personbiler - Benzin'!AI23","v":0.38341550797154006},{"$f":"'Personbiler - Benzin'!AJ23","v":0},{"$f":"'Personbiler - Benzin'!AK23","v":9.5265557552787414E-2},{"$f":"'Personbiler - Benzin'!AL23","v":8.492250723364482E-2},{"$f":"'Personbiler - Benzin'!AM23","v":8.5289104417849246E-2}]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!B15","v":2021},{"$f":"'Personbiler - Benzin'!J24","v":"Stor"},{"$f":"'Personbiler - Benzin'!K24","v":"Personbil"},{"$f":"'Personbiler - Benzin'!L24","v":"Benzin"},{"$f":"'Personbiler - Benzin'!M24","v":0.1189712262350735},{"$f":"'Personbiler - Benzin'!N24","v":1300.2241158929271},{"$f":"'Personbiler - Benzin'!O24","v":4.9496047803700298},{"$f":"'Personbiler - Benzin'!P24","v":1.3708320436425274},{"$f":"'Personbiler - Benzin'!Q24","v":0},{"$f":"'Personbiler - Benzin'!R24","v":2.0872665800867534},{"$f":"'Personbiler - Benzin'!S24","v":0.94246040289006827},{"$f":"'Personbiler - Benzin'!T24","v":0.42063209624699444},{"$f":"'Personbiler - Benzin'!U24","v":0.12841365750368655},{"$f":"'Personbiler - Benzin'!V24","v":2.1206661050839473},{"$f":"'Personbiler - Benzin'!W24","v":0.56668304954714444},{"$f":"'Personbiler - Benzin'!X24","v":0},{"$f":"'Personbiler - Benzin'!Y24","v":0.7192440496192376},{"$f":"'Personbiler - Benzin'!Z24","v":0.73200807991461614},{"$f":"'Personbiler - Benzin'!AA24","v":0.10273092600294913},{"$f":"'Personbiler - Benzin'!AB24","v":1.8671944481067984},{"$f":"'Personbiler - Benzin'!AC24","v":1.3708320436425274},{"$f":"'Personbiler - Benzin'!AD24","v":0},{"$f":"'Personbiler - Benzin'!AE24","v":0.22793361567453105},{"$f":"'Personbiler - Benzin'!AF24","v":0.14001513128605345},{"$f":"'Personbiler - Benzin'!AG24","v":0.12841365750368655},{"$f":"'Personbiler - Benzin'!AH24","v":0.86182164905979197},{"$f":"'Personbiler - Benzin'!AI24","v":0.56668304954714444},{"$f":"'Personbiler - Benzin'!AJ24","v":0},{"$f":"'Personbiler - Benzin'!AK24","v":8.3658056976841477E-2},{"$f":"'Personbiler - Benzin'!AL24","v":0.10874961653285695},{"$f":"'Personbiler - Benzin'!AM24","v":0.10273092600294913}]
[1,2021,"Mini","Personbil","Benzin",5.8853889335218672E-2,4429.4571905358052,1.6071624773868383,0.67813705840349114,0,0.48577193718660489,0.30572485771936936,8.3895769194913622E-2,5.363285488245928E-2,0.82299155776669786,0.28033250174536467,0,0.26229657194498185,0.23745620017038394,4.2906283905967436E-2,0.88816853770697957,0.67813705840349114,0,6.2969853534702094E-2,9.3428770886327089E-2,5.363285488245928E-2,0.42946782297984082,0.28033250174536467,0,3.3663001688642918E-2,7.2566035639865731E-2,4.2906283905967436E-2]
[1,2021,"Lille","Personbil","Benzin",6.6583647620772832E-2,12441.86596769612,2.0936712313003714,0.76720229445066879,0,0.74488515185314785,0.35359653587743112,0.16149195326554083,6.6495295853582534E-2,0.98790143189101465,0.31715084123919374,0,0.34291626785056156,0.27463808611839335,5.3196236682866049E-2,1.0396128779068499,0.76720229445066879,0,0.12600449637120242,7.9910791231395994E-2,6.6495295853582534E-2,0.48988599148272438,0.31715084123919374,0,5.7472279594531758E-2,6.2066633966132816E-2,5.3196236682866049E-2]
[1,2021,"Mellem","Personbil","Benzin",8.0495460694246165E-2,6829.6278707481424,2.9546534509709752,0.92749953395798168,0,1.1902653677456532,0.49691698279618007,0.23336018594884889,0.10661138052231159,1.3364711279129375,0.38341550797154006,0,0.48181157742942804,0.38595493809412035,8.5289104417849246E-2,1.3699206425857366,0.92749953395798168,0,0.22647200004212553,0.10933772806331778,0.10661138052231159,0.64889267717582155,0.38341550797154006,0,9.5265557552787414E-2,8.492250723364482E-2,8.5289104417849246E-2]
[1,2021,"Stor","Personbil","Benzin",0.1189712262350735,1300.2241158929271,4.9496047803700298,1.3708320436425274,0,2.0872665800867534,0.94246040289006827,0.42063209624699444,0.12841365750368655,2.1206661050839473,0.56668304954714444,0,0.7192440496192376,0.73200807991461614,0.10273092600294913,1.8671944481067984,1.3708320436425274,0,0.22793361567453105,0.14001513128605345,0.12841365750368655,0.86182164905979197,0.56668304954714444,0,8.3658056976841477E-2,0.10874961653285695,0.10273092600294913]
[2,2022,"Mini","Personbil","Benzin",5.7994410508397702E-2,4274.3375563812187,1.6238921247658897,0.67670200168684969,0,0.49162180553139728,0.31641699472281598,8.5518467942367823E-2,5.3632854882459259E-2,0.83736061119293481,0.28301318727717473,0,0.2656803674095472,0.24576077260024545,4.2906283905967429E-2,0.88303138455503705,0.67670200168684969,0,6.0491403291187275E-2,9.2205124694540799E-2,5.3632854882459259E-2,0.42983234658690161,0.28301318727717473,0,3.229724457304823E-2,7.1615630830711291E-2,4.2906283905967429E-2]
[2,2022,"Lille","Personbil","Benzin",6.5012282317210623E-2,12537.230918033963,2.1086132186205448,0.75858933977640153,0,0.75849910133749954,0.36608056766043362,0.15894891399262734,6.6495295853582589E-2,1.0064656950426474,0.31726045785210677,0,0.35167457902384264,0.28433442148383192,5.3196236682866056E-2,1.0301713264338337,0.75858933977640153,0,0.1241579565683842,8.0928734235465274E-2,6.6495295853582589E-2,0.49060376189449084,0.31726045785210677,0,5.7289798050418742E-2,6.2857269309099281E-2,5.3196236682866056E-2]
[2,2022,"Mellem","Personbil","Benzin",7.7339867392164183E-2,7015.5068265194668,2.9272371233783452,0.90243253816494373,0,1.1973477415295997,0.50128619428003807,0.21955926888145202,0.10661138052231163,1.3459503877580548,0.3774191716472568,0,0.49389361128126835,0.38934850041168018,8.5289104417849357E-2,1.3460774350170166,0.90243253816494373,0,0.22746061286565966,0.10957290346410151,0.10661138052231163,0.64546337117591324,0.3774191716472568,0,9.7649927371699266E-2,8.5105167739107909E-2,8.5289104417849357E-2]
[2,2022,"Stor","Personbil","Benzin",0.11570387019887803,1194.4736255342575,4.9068033026902063,1.3500790831412737,0,2.0602004365686191,0.95867255088072778,0.4094375745958993,0.12841365750368658,2.130564786392803,0.56463581228310533,0,0.71859800858773626,0.74460003951901221,0.10273092600294928,1.8406110268331679,1.3500790831412737,0,0.22082484830268237,0.14129343788552531,0.12841365750368658,0.8597094148438621,0.56463581228310533,0,8.2600200530215037E-2,0.10974247602759243,0.10273092600294928]
[3,2023,"Mini","Personbil","Benzin",5.7105688221993432E-2,4109.522565969638,1.6419133330924536,0.67443883021607975,0,0.49784043093259511,0.32590173078082585,9.0099486280493538E-2,5.3632854882459315E-2,0.85045142221446601,0.28516165220490847,0,0.26925592821557032,0.25312755788801983,4.2906283905967429E-2,0.87740120966019919,0.67443883021607975,0,5.8642565199432749E-2,9.0686959362227329E-2,5.3632854882459315E-2,0.42980168745543745,0.28516165220490847,0,3.1297278053511131E-2,7.0436473291050405E-2,4.2906283905967429E-2]
[3,2023,"Lille","Personbil","Benzin",6.5196245060206395E-2,12579.40309966152,2.1471611001225877,0.76999123243123302,0,0.77154387850942552,0.37738589024303376,0.16174480308531264,6.6495295853582631E-2,1.0320097169295797,0.32556247088121643,0,0.36013575480780108,0.29311525455769616,5.3196236682866091E-2,1.0406036324929784,0.76999123243123302,0,0.12242129915781171,8.1695805050350859E-2,6.6495295853582631E-2,0.49933881648745243,0.32556247088121643,0,5.7127056457077982E-2,6.3453052466291918E-2,5.3196236682866091E-2]
[3,2023,"Mellem","Personbil","Benzin",7.4517776974921179E-2,7184.1044181183161,2.9104408176419088,0.88008189548291882,0,1.2036785507873486,0.50621726769592856,0.21385172315340112,0.10661138052231163,1.3554288124654126,0.37211025840717277,0,0.50485098929403838,0.39317846034635218,8.5289104417849301E-2,1.3236296041306941,0.88008189548291882,0,0.22708995425608122,0.10984637386938256,0.10661138052231163,0.64186642471020172,0.37211025840717277,0,9.9149489947795044E-2,8.5317571937384595E-2,8.5289104417849301E-2]
[3,2023,"Stor","Personbil","Benzin",0.11226983245794303,1099.1331456896939,4.8693706805589638,1.3259473237961652,0,2.0327573148096962,0.97230549305565428,0.40994689139376195,0.12841365750368663,2.1368466928702898,0.56062805498498802,0,0.71829897941194154,0.75518873247041107,0.10273092600294924,1.8114975956878128,1.3259473237961652,0,0.2148981663728512,0.14223844801510957,0.12841365750368663,0.85576563704060993,0.56062805498498802,0,8.1930191574917724E-2,0.11047646447775496,0.10273092600294924]
[4,2024,"Mini","Personbil","Benzin",5.6187989736104033E-2,3939.6510640315669,1.6580804799243398,0.67112119651534496,0,0.50441589732473069,0.33406707423604776,9.48434569657573E-2,5.3632854882459342E-2,0.86199835687077953,0.28659562798104882,0,0.27302687276159027,0.25946957222217309,4.290628390596745E-2,0.87144208511576726,0.67112119651534496,0,5.772887628411396E-2,8.8959157433849009E-2,5.3632854882459342E-2,0.42942758041571172,0.28659562798104882,0,3.0831177317938979E-2,6.9094491210756448E-2,4.290628390596745E-2]
[4,2024,"Lille","Personbil","Benzin",6.4582559059258748E-2,12575.883113643757,2.1738389718341318,0.77138770248657829,0,0.78401401513158153,0.38746228677023375,0.1644796715921556,6.6495295853582576E-2,1.0518583060259719,0.32941344150488944,0,0.36830704588075308,0.30094158195746329,5.3196236682866098E-2,1.0409736990224585,0.77138770248657829,0,0.12082321208882009,8.2267488593477711E-2,6.6495295853582576E-2,0.50350148968283615,0.32941344150488944,0,5.6994732975874672E-2,6.3897078519205952E-2,5.3196236682866098E-2]
[4,2024,"Mellem","Personbil","Benzin",7.2000195526681757E-2,7335.1132221907801,2.8959250701359345,0.85998551644492371,0,1.2092967909771131,0.51152560023468407,0.20850578195690214,0.1066113805223117,1.3645944616027175,0.36724825623132268,0,0.51475566387806249,0.39730143707548299,8.5289104417849287E-2,1.3029386014117141,0.85998551644492371,0,0.22559688302090927,0.11074482142356955,0.1066113805223117,0.63844951310721587,0.36724825623132268,0,9.9896757177601547E-2,8.6015395280442317E-2,8.5289104417849287E-2]
[4,2024,"Stor","Personbil","Benzin",0.10871769585875626,1014.1701988766625,4.8238482154481481,1.2985470822110075,0,2.0054621119405285,0.98327897283784982,0.40814639095507554,0.12841365750368658,2.1393763575530143,0.55453160833180848,0,0.71840199965487794,0.76371182356337852,0.10273092600294929,1.7805163676112323,1.2985470822110075,0,0.21057439753352655,0.14298123036301189,0.12841365750368658,0.8500814706684271,0.55453160833180848,0,8.1765553527446383E-2,0.11105338280622286,0.10273092600294929]
[5,2025,"Mini","Personbil","Benzin",5.5244571505482384E-2,3769.2140218600812,1.6726158320572702,0.66702317779686027,0,0.51131957789435567,0.34083344415206851,9.9806777331526236E-2,5.3632854882459322E-2,0.87213526800657215,0.28751986980631061,0,0.27698410912763866,0.26472500516665537,4.2906283905967471E-2,0.8661185065286946,0.66702317779686027,0,5.7732957278915337E-2,8.7729516570459645E-2,5.3632854882459322E-2,0.42948524842887587,0.28751986980631061,0,3.0919664370609754E-2,6.8139430345988003E-2,4.2906283905967471E-2]
[5,2025,"Lille","Personbil","Benzin",6.4014521817828157E-2,12533.197697987938,2.1987359560108435,0.77291159302116796,0,0.79588642001802878,0.39623320331267614,0.16720944380538777,6.6495295853582589E-2,1.0702979407954019,0.33316299642126229,0,0.37618476337074858,0.30775394432052505,5.3196236682866091E-2,1.0414745016151965,0.77291159302116796,0,0.11941642689965309,8.265118584079291E-2,6.6495295853582589E-2,0.50748700407587244,0.33316299642126229,0,5.6932675173069928E-2,6.4195095798674134E-2,5.3196236682866091E-2]
[5,2025,"Mellem","Personbil","Benzin",6.9741602171473724E-2,7465.1700268123386,2.8831619241131357,0.84206038416723628,0,1.2142637916974559,0.51669783217980148,0.20352853554633032,0.10661138052231162,1.3733008894908483,0.36296953401902488,0,0.52372354644830299,0.40131870460567115,8.5289104417849301E-2,1.283631611209594,0.84206038416723628,0,0.2231542298225607,0.11180561669748547,0.10661138052231162,0.63510127438473762,0.36296953401902488,0,0.10000332200806895,8.6839313939794549E-2,8.5289104417849301E-2]
[5,2025,"Stor","Personbil","Benzin",0.10502426186204648,937.13800708121073,4.767584418755999,1.2680633586965169,0,1.9780479845791206,0.98949004805602359,0.40356936992065168,0.12841365750368652,2.1367359616474877,0.54659781539047392,0,0.71887126059890083,0.76853595965516375,0.10273092600294929,1.7468774283052928,1.2680633586965169,0,0.20714400468170605,0.14325640742338328,0.12841365750368652,0.84241263233861297,0.54659781539047392,0,8.1816778383338742E-2,0.111267112561851,0.10273092600294929]
[6,2026,"Mini","Personbil","Benzin",5.4268640380748606E-2,3598.6533588504076,1.6882532964453161,0.66184324869775857,0,0.51846415226329945,0.34591240439047094,0.10840063621132758,5.3632854882459335E-2,0.88043935114641036,0.28772341891652869,0,0.28113981967112134,0.26866982865279299,4.2906283905967457E-2,0.86121240534826615,0.66184324869775857,0,5.8536810243090737E-2,8.7199491524957387E-2,5.3632854882459335E-2,0.42985438970952733,0.28772341891652869,0,3.1496926479297298E-2,6.7727760407733859E-2,4.2906283905967457E-2]
[6,2026,"Lille","Personbil","Benzin",6.3451878773866946E-2,12441.857393320819,2.2256812722351724,0.77383913230614054,0,0.80715591950526722,0.40307465420823546,0.17511627036194655,6.6495295853582562E-2,1.0865052400123247,0.33641144074010243,0,0.38382987000043589,0.31306769258892048,5.3196236682866091E-2,1.0416013528898183,0.77383913230614054,0,0.11839264602393522,8.2874278706160029E-2,6.6495295853582562E-2,0.51100948365390886,0.33641144074010243,0,5.7033434420330591E-2,6.4368371810609712E-2,5.3196236682866091E-2]
[6,2026,"Mellem","Personbil","Benzin",6.7584524808284391E-2,7551.9719740590654,2.8733602061724532,0.82423958195711489,0,1.2187703468412074,0.51936052759191031,0.20437836925990921,0.1066113805223116,1.3791670324004528,0.35832205132205147,0,0.53216905911343726,0.40338681754711481,8.5289104417849315E-2,1.2639869560713233,0.82423958195711489,0,0.22074202369394388,0.11239396989795285,0.1066113805223116,0.63085447589901189,0.35832205132205147,0,9.994703285973025E-2,8.7296287299380826E-2,8.5289104417849315E-2]
[6,2026,"Stor","Personbil","Benzin",0.10093611497390953,861.66038110055717,4.69774979396023,1.2309850730839564,0,1.9480061419290224,0.98415833241781958,0.40618658902574517,0.12841365750368661,2.1217666178209402,0.53514670514478968,0,0.71949416537780742,0.76439482129539404,0.10273092600294928,1.7095723497011255,1.2309850730839564,0,0.20751888969090027,0.14265472942258223,0.12841365750368661,0.83194348897599968,0.53514670514478968,0,8.326606798547842E-2,0.11079978984278227,0.10273092600294928]
[7,2027,"Mini","Personbil","Benzin",5.3211895641853794E-2,3418.6313622452503,1.6892702083025086,0.65499874524040036,0,0.52568309103352118,0.34828913661543665,0.10666638053069119,5.3632854882459335E-2,0.88600033304391701,0.28695530994149959,0,0.28562290493203329,0.27051583426441667,4.2906283905967464E-2,0.85597105215712288,0.65499874524040036,0,6.0110161595773523E-2,8.7229290438489579E-2,5.3632854882459335E-2,0.43015123316018494,0.28695530994149959,0,3.2538734117774609E-2,6.7750905194943339E-2,4.2906283905967464E-2]
[7,2027,"Lille","Personbil","Benzin",6.278741664755233E-2,12264.201193700073,2.2285152947750539,0.77286626655498492,0,0.81794126405961121,0.40622620805284354,0.1649862602540314,6.6495295853582589E-2,1.0987916288163344,0.33859313574901201,0,0.39148675498418978,0.31551550140026663,5.3196236682866042E-2,1.0402685950408623,0.77286626655498492,0,0.11811044944183748,8.2796583190457379E-2,6.6495295853582589E-2,0.51357086012815756,0.33859313574901201,0,5.7473461917283412E-2,6.4308025778996067E-2,5.3196236682866042E-2]
[7,2027,"Mellem","Personbil","Benzin",6.5143411569358822E-2,7539.1427439025983,2.827516652207946,0.80186680673424171,0,1.2232868625557691,0.51327245489065998,0.18247914750496363,0.10661138052231162,1.3763894487414514,0.35129828832538096,0,0.54114383860741733,0.39865821739080398,8.5289104417849274E-2,1.2401478364853873,0.80186680673424171,0,0.2199703319157188,0.11169931731311514,0.10661138052231162,0.62385139805256629,0.35129828832538096,0,0.10050725399817853,8.6756751311157412E-2,8.5289104417849274E-2]
[7,2027,"Stor","Personbil","Benzin",9.6124009996496743E-2,783.95896302742256,4.5458579874258094,1.1832148653178034,0,1.9123434548881655,0.96024153969192183,0.36164447002423183,0.12841365750368655,2.0870145634045412,0.51836708218432437,0,0.7200978836118912,0.7458186716053764,0.10273092600294928,1.6648632154575207,1.1832148653178034,0,0.21252055343113521,0.14071413920489556,0.12841365750368655,0.81688973038889601,0.51836708218432437,0,8.6499186896849017E-2,0.10929253530477331,0.10273092600294928]
[8,2028,"Mini","Personbil","Benzin",5.2134181304027381E-2,3247.8786343480274,1.6880075224126179,0.64744225511468434,0,0.53307956298103776,0.34898924141684945,0.10486360801758698,5.3632854882459322E-2,0.88993933049595486,0.28571102516216113,0,0.29026241644386536,0.27105960498396098,4.290628390596745E-2,0.85090648855415396,0.64744225511468434,0,6.2127339075629825E-2,8.7704039481380544E-2,5.3632854882459322E-2,0.43058500292945862,0.28571102516216113,0,3.3848051545694723E-2,6.8119642315635359E-2,4.290628390596745E-2]
[8,2028,"Lille","Personbil","Benzin",6.2244014649137265E-2,12109.34477569513,2.23297181789192,0.77299392076030848,0,0.82801360647870248,0.40940666190211367,0.15606233289721264,6.6495295853582576E-2,1.1109345423002239,0.34111595868179079,0,0.39863659011839125,0.31798575681717589,5.3196236682866084E-2,1.0401422598985,0.77299392076030848,0,0.11783761330344253,8.281542998116645E-2,6.6495295853582576E-2,0.51650855308827881,0.34111595868179079,0,5.7873693660580032E-2,6.4322664063041907E-2,5.3196236682866084E-2]
[8,2028,"Mellem","Personbil","Benzin",6.322070273146789E-2,7566.6326123612807,2.7958838164588085,0.78512318257570235,0,1.2269589874504003,0.51226086826233264,0.16492939764806122,0.10661138052231174,1.3781811234194961,0.34646850371628596,0,0.54855099624665571,0.39787251903870491,8.5289104417849343E-2,1.2206299046519478,0.78512318257570235,0,0.21765165003200884,0.11124369152192488,0.10661138052231174,0.61835025254121601,0.34646850371628596,0,0.10018977720558557,8.6402867201495134E-2,8.5289104417849343E-2]
[8,2028,"Stor","Personbil","Benzin",9.1426878501018993E-2,720.1065272167142,4.3961766477537658,1.1354091099963879,0,1.8792223002192174,0.93453081488138456,0.31860076515308866,0.12841365750368672,2.0509509025641259,0.50104684739500471,0,0.72132395255927084,0.72584917660690107,0.1027309260029494,1.6212500345723582,1.1354091099963879,0,0.21877197518243172,0.13865529188985176,0.12841365750368672,0.80155268839421157,0.50104684739500471,0,9.0081484402197778E-2,0.10769343059405964,0.1027309260029494]
[9,2029,"Mini","Personbil","Benzin",5.1030213356344216E-2,3084.8690621054939,1.6841159725387489,0.63911382459955346,0,0.54066070843638414,0.3477577229086129,0.10295086171173916,5.3632854882459252E-2,0.89202037768264919,0.28396614035015205,0,0.29504486767226717,0.2701030857542624,4.2906283905967485E-2,0.84567432797688558,0.63911382459955346,0,6.4535959694310918E-2,8.8391688800561877E-2,5.3632854882459252E-2,0.43085448288261674,0.28396614035015205,0,3.5328319752274406E-2,6.8653738874222769E-2,4.2906283905967485E-2]
[9,2029,"Lille","Personbil","Benzin",6.179651017766262E-2,11965.365111589395,2.2380925391901307,0.77395333801090371,0,0.83740418760081459,0.41211394657980399,0.1481257711450259,6.6495295853582562E-2,1.12246336864225,0.34387699615757389,0,0.40530163360390403,0.32008850219790613,5.3196236682866098E-2,1.040976985690103,0.77395333801090371,0,0.11764458070651423,8.288377111910257E-2,6.6495295853582562E-2,0.51966463105535143,0.34387699615757389,0,5.8215653656385154E-2,6.4375744558526279E-2,5.3196236682866098E-2]
[9,2029,"Mellem","Personbil","Benzin",6.184369022091623E-2,7634.7541863156994,2.779389295305871,0.77454423144256568,0,1.2298459631802157,0.5165328632853996,0.15185485687537803,0.1066113805223118,1.3849388698221012,0.34413953738370401,0,0.55431965459499466,0.4011905734255532,8.5289104417849398E-2,1.2063404412101109,0.77454423144256568,0,0.21396956717302124,0.11121526207221191,0.1066113805223118,0.61488574598977841,0.34413953738370401,0,9.9076318112720566E-2,8.6380786075504395E-2,8.5289104417849398E-2]
[9,2029,"Stor","Personbil","Benzin",8.7458271921594471E-2,673.58789308052712,4.2765515051861476,1.0953469912100382,0,1.8543573307145365,0.91617604310599232,0.28225748265189449,0.1284136575036865,2.0245651892368244,0.48667615292620886,0,0.72356506711854618,0.71159304318912031,0.10273092600294918,1.5884613748188907,1.0953469912100382,0,0.22728669496182058,0.1374140311433453,0.1284136575036865,0.79023225900011618,0.48667615292620886,0,9.4095835493602481E-2,0.1067293445773556,0.10273092600294918]
[10,2030,"Mini","Personbil","Benzin",4.9984541320473377E-2,2942.3237991296137,1.6802585453702579,0.63088333245777173,0,0.54898204560351438,0.34563265370866963,0.10112765871784278,5.3632854882459322E-2,0.89303424694795908,0.28203991472118151,0,0.29963550175096948,0.26845254656984058,4.2906283905967478E-2,0.8406233137131105,0.63088333245777173,0,6.6952267863816403E-2,8.9154858509063101E-2,5.3632854882459322E-2,0.43093763725429451,0.28203991472118151,0,3.674494658127133E-2,6.9246492045874242E-2,4.2906283905967478E-2]
[10,2030,"Lille","Personbil","Benzin",6.1484142358261426E-2,11830.320837565667,2.2450150539219029,0.77602633933544063,0,0.84654962845551174,0.41423205711319572,0.14171173316417193,6.649529585358252E-2,1.133397122001393,0.34692690598575676,0,0.41154034273999701,0.32173363659277332,5.319623668286607E-2,1.0435025458929288,0.77602633933544063,0,0.11795073483214183,8.3030175871763784E-2,6.649529585358252E-2,0.52327468811854616,0.34692690598575676,0,5.866208846214558E-2,6.4489456987777763E-2,5.319623668286607E-2]
[10,2030,"Mellem","Personbil","Benzin",6.0864815556130922E-2,7714.7057410234274,2.7725619169185514,0.76820946342767915,0,1.2325653041846951,0.52312302813468625,0.14205274064917886,0.10661138052231177,1.3940761163436055,0.34343232798538043,0,0.55904553587460026,0.40630914806577545,8.5289104417849357E-2,1.1962100518339858,0.76820946342767915,0,0.20997864656354465,0.11141056132045025,0.10661138052231177,0.61292060934515646,0.34343232798538043,0,9.766670212992648E-2,8.6532474812000201E-2,8.5289104417849357E-2]
[10,2030,"Stor","Personbil","Benzin",8.4398302663898916E-2,639.63539039393083,4.1920751829130483,1.0652389925317007,0,1.8407321447126523,0.90410086361588826,0.2535895245491207,0.12841365750368669,2.0086994682664474,0.4762210366865699,0,0.72753324257429652,0.70221426300263168,0.10273092600294931,1.5659770966328943,1.0652389925317007,0,0.23527213502367303,0.13705231157383374,0.12841365750368669,0.78317012204017733,0.4762210366865699,0,9.7769762011758285E-2,0.10644839733889987,0.10273092600294931]
[11,2031,"Mini","Personbil","Benzin",4.8949203657722977E-2,2811.0748302761954,1.6740782638016711,0.6219850814623793,0,0.55717488047725183,0.34201206099673304,9.9273385982847698E-2,5.3632854882459294E-2,0.89229124773205803,0.27953344535022545,0,0.30421108275024733,0.26564043572561791,4.2906283905967443E-2,0.83471678262549598,0.6219850814623793,0,6.9400016945150564E-2,8.9698829335506838E-2,5.3632854882459294E-2,0.43024729126540723,0.27953344535022545,0,3.8138568350568197E-2,6.9668993658646095E-2,4.2906283905967443E-2]
[11,2031,"Lille","Personbil","Benzin",6.1183249553406607E-2,11679.691772372156,2.2493303622181928,0.77743999113261497,0,0.855105478149076,0.41477790400743625,0.13551169307548291,6.6495295853582548E-2,1.1422018002695058,0.34939821830355766,0,0.41744974993750078,0.32215759534558142,5.3196236682866063E-2,1.045926188288415,0.77743999113261497,0,0.11884749964096565,8.3143401661251767E-2,6.6495295853582548E-2,0.52645888673991204,0.34939821830355766,0,5.9287032404943256E-2,6.4577399348545034E-2,5.3196236682866063E-2]
[11,2031,"Mellem","Personbil","Benzin",6.0005710602893655E-2,7778.7681382339224,2.7662706801428092,0.76247730317590523,0,1.2347923729407191,0.52905603522632461,0.13333358827754876,0.10661138052231163,1.4020406210117904,0.342673665189831,0,0.56316054249045999,0.41091730891365008,8.5289104417849371E-2,1.1876763880260786,0.76247730317590523,0,0.20689860467989216,0.11168909964796941,0.10661138052231163,0.61124574510358887,0.342673665189831,0,9.6534160235349803E-2,8.6748815260558762E-2,8.5289104417849371E-2]
[11,2031,"Stor","Personbil","Benzin",8.1461858974101423E-2,609.46507721461455,4.1057697211464559,1.0351151235141531,0,1.8282290619523356,0.88794914843598771,0.22606272974029296,0.12841365750368666,1.9891463700902763,0.46520295330835282,0,0.73154324927529446,0.6896692415036797,0.10273092600294934,1.5440972927618941,1.0351151235141531,0,0.24389671220907475,0.13667179953497954,0.12841365750368666,0.77574700461132184,0.46520295330835282,0,0.10166027129226858,0.10615285400775107,0.10273092600294934]
[12,2032,"Mini","Personbil","Benzin",4.7960602524203408E-2,2695.2193962423976,1.6665237751730946,0.61292471727449116,0,0.5650027420633168,0.33747850795176537,9.7484953001061997E-2,5.3632854882459301E-2,0.89035341734364581,0.27668908763344785,0,0.30863881632713119,0.26211922947709937,4.2906283905967478E-2,0.82848496649232872,0.61292471727449116,0,7.1852399429617117E-2,9.0074994905761194E-2,5.3632854882459301E-2,0.42904636840515448,0.27668908763344785,0,3.948983577388579E-2,6.9961161091853366E-2,4.2906283905967478E-2]
[12,2032,"Lille","Personbil","Benzin",6.0906767021674503E-2,11531.56932175853,2.251729310403253,0.77837351893199913,0,0.86282487232734772,0.41437132101531232,0.12966430227501133,6.6495295853582576E-2,1.1492988879738553,0.35137669067909627,0,0.42288415788155359,0.32184180273033941,5.3196236682866098E-2,1.0482250280111611,0.77837351893199913,0,0.12007103250888143,8.3285180716698076E-2,6.6495295853582576E-2,0.52924056760709604,0.35137669067909627,0,5.9980121241873081E-2,6.4687519003260557E-2,5.3196236682866098E-2]
[12,2032,"Mellem","Personbil","Benzin",5.9276728892003194E-2,7833.5646770947578,2.7611300096565712,0.75754203210338378,0,1.2364827705313344,0.53472586459793792,0.12576796190160341,0.10661138052231166,1.4092006673995265,0.34197285212892631,0,0.56661765097085748,0.41532105988189338,8.5289104417849343E-2,1.1814858782239255,0.75754203210338378,0,0.20510520955910888,0.11222725603912113,0.10661138052231166,0.61027305049122405,0.34197285212892631,0,9.5844293137364034E-2,8.7166800807084416E-2,8.5289104417849343E-2]
[12,2032,"Stor","Personbil","Benzin",7.8756329731629021E-2,583.72805751455655,4.0226953784923589,1.0064865450757199,0,1.8172933604931494,0.86986378615014337,0.20063802926965957,0.12841365750368661,1.9681421950465232,0.45435244496368793,0,0.73543646590501732,0.67562235817486871,0.10273092600294928,1.5239574009028454,1.0064865450757199,0,0.25271618415339681,0.13634101417004185,0.12841365750368661,0.76855371380865567,0.45435244496368793,0,0.10557440950606366,0.10589593333595484,0.10273092600294928]
[13,2033,"Mini","Personbil","Benzin",4.6886611796790427E-2,2569.275309557172,1.6546034864096089,0.60224216040586009,0,0.57346635091053999,0.32962638415712769,9.5635736053621828E-2,5.3632854882459315E-2,0.88521285680359274,0.27292736184665228,0,0.31335871850174774,0.25602049254922532,4.2906283905967436E-2,0.82080421463427122,0.60224216040586009,0,7.4616414331374045E-2,9.0312785014577832E-2,5.3632854882459315E-2,0.42698617696826335,0.27292736184665228,0,4.1006678777136589E-2,7.0145852438507017E-2,4.2906283905967436E-2]
[13,2033,"Lille","Personbil","Benzin",6.0674667773682606E-2,11396.158074985882,2.2533049764058832,0.77934492601642447,0,0.86963640316026825,0.41344726078025779,0.12438109059534992,6.6495295853582589E-2,1.155250811618358,0.35318775172248362,0,0.42774273717009004,0.32112408604291837,5.319623668286607E-2,1.0503844849030046,0.77934492601642447,0,0.12113231035032274,8.3411952682674845E-2,6.6495295853582589E-2,0.53171495763621446,0.35318775172248362,0,6.0544986564709455E-2,6.4785982666155303E-2,5.319623668286607E-2]
[13,2033,"Mellem","Personbil","Benzin",5.8687692424286786E-2,7883.1605279180521,2.757818185660537,0.75382292130685657,0,1.2376295012507417,0.540334974378329,0.11941940820229782,0.10661138052231175,1.4159826241212914,0.34162155149212153,0,0.56939431820873476,0.41967765000258572,8.5289104417849287E-2,1.1772771187446482,0.75382292130685657,0,0.20393702629659383,0.11290579061888621,0.10661138052231175,0.60991328585919402,0.34162155149212153,0,9.5308811992806705E-2,8.7693817956416412E-2,8.5289104417849287E-2]
[13,2033,"Stor","Personbil","Benzin",7.6373288673110828E-2,562.51180527230747,3.9465944699926307,0.98098823107843414,0,1.8074301948162879,0.85162048117993172,0.17814190541429034,0.1284136575036865,1.9474479152288913,0.44456955609088888,0,0.73869463221860099,0.66145280091645231,0.10273092600294925,1.5056854338082317,0.98098823107843414,0,0.26035256974929272,0.13593097547681834,0.1284136575036865,0.76176979341098394,0.44456955609088888,0,0.10889185463612197,0.10557745668102397,0.10273092600294925]
[14,2034,"Mini","Personbil","Benzin",4.6106597785713528E-2,2464.8408871864817,1.647705151665062,0.59502830323084233,0,0.5819568824276099,0.32165700023521526,9.5430110888934994E-2,5.3632854882459391E-2,0.88101442470471336,0.27063101411930762,0,0.31764644688509602,0.24983067979434212,4.2906283905967492E-2,0.81618106202692231,0.59502830323084233,0,7.7137027679104533E-2,9.0382876234516005E-2,5.3632854882459391E-2,0.42611961434392015,0.27063101411930762,0,4.2382024097661682E-2,7.020029222098334E-2,4.2906283905967492E-2]
[14,2034,"Lille","Personbil","Benzin",6.0525122275807211E-2,11258.580662866843,2.2553847049493352,0.78110644767140169,0,0.8762235742335357,0.41148449400589249,0.12007489318492273,6.6495295853582506E-2,1.1602357590177319,0.35526315121590402,0,0.432176764124094,0.31959960699486795,5.3196236682866063E-2,1.0532312021005474,0.78110644767140169,0,0.12223330586464885,8.3396152710914329E-2,6.6495295853582506E-2,0.53436590222806979,0.35526315121590402,0,6.1132803485870996E-2,6.4773710843428617E-2,5.3196236682866063E-2]
[14,2034,"Mellem","Personbil","Benzin",5.8218078049797596E-2,7918.1676878888838,2.75542226174242,0.75133290815193687,0,1.2384953553737243,0.5448247209969832,0.11415789669746448,0.10661138052231164,1.4218671244257151,0.3417215379004982,0,0.57169165026505064,0.42316483184231685,8.5289104417849398E-2,1.17445859940397,0.75133290815193687,0,0.20304629997377435,0.1134680107559471,0.10661138052231164,0.61007601797628097,0.3417215379004982,0,9.493488186690642E-2,8.8130493791026915E-2,8.5289104417849398E-2]
[14,2034,"Stor","Personbil","Benzin",7.4314407556380357E-2,544.55432678015688,3.8736007855767474,0.95906395087732776,0,1.7948442503410005,0.83254079004749315,0.15873813680723942,0.12841365750368655,1.9252074373134844,0.4362018549737916,0,0.73964103299888517,0.64663362333785845,0.10273092600294924,1.4899621972115025,0.95906395087732776,0,0.26720055285583777,0.1352840359746505,0.12841365750368655,0.75590949922178718,0.4362018549737916,0,0.11190173884725964,0.1050749793977868,0.10273092600294924]
[15,2035,"Mini","Personbil","Benzin",4.5454471111767217E-2,2389.8192730651967,1.6420183154550498,0.58937776277249276,0,0.58882050010567799,0.31515703497870684,9.5030162715712907E-2,5.3632854882459301E-2,0.87797113900807633,0.26901561847101796,0,0.32126707354083295,0.24478216309025805,4.290628390596745E-2,0.8124636320581996,0.58937776277249276,0,7.9075117618532073E-2,9.0377896784715486E-2,5.3632854882459301E-2,0.42556253593962229,0.26901561847101796,0,4.3444208875479201E-2,7.0196424687157671E-2,4.290628390596745E-2]
[15,2035,"Lille","Personbil","Benzin",6.0390511421399104E-2,11132.451304414622,2.2567350295603466,0.78304342001279226,0,0.88196452178266205,0.40908468291533329,0.11614710899597633,6.6495295853582617E-2,1.1644550034612842,0.35741238171844014,0,0.43611070900923365,0.31773567605074432,5.3196236682866077E-2,1.0561042466986166,0.78304342001279226,0,0.12326650260492295,8.3299028227318661E-2,6.6495295853582617E-2,0.5369913655112879,0.35741238171844014,0,6.168447275866621E-2,6.4698274351315477E-2,5.3196236682866077E-2]
[15,2035,"Mellem","Personbil","Benzin",5.7807335185812575E-2,7942.1553880155489,2.7532816423371487,0.74954909935875857,0,1.2392073112788542,0.54838242264536796,0.10953142853185638,0.10661138052231162,1.4270225659165512,0.34212423215605231,0,0.57368113408411103,0.42592809525853881,8.5289104417849287E-2,1.1725113178718296,0.74954909935875857,0,0.20242266243026791,0.11392817556049141,0.10661138052231162,0.61058179964353421,0.34212423215605231,0,9.4680559721678076E-2,8.8487903347954533E-2,8.5289104417849287E-2]
[15,2035,"Stor","Personbil","Benzin",7.2597080683270448E-2,530.41640069031575,3.8128222729287473,0.94131784949629271,0,1.7854999695544771,0.81523670457573583,0.14235409179855482,0.12841365750368663,1.9064607271787319,0.42965517102110901,0,0.74088107320264585,0.63319355695202795,0.10273092600294927,1.4772447170624441,0.94131784949629271,0,0.27291873271807476,0.13459447734438987,0.12841365750368663,0.75134030720954048,0.42965517102110901,0,0.11441481030634455,0.10453939987913766,0.10273092600294927]
[16,2036,"Mini","Personbil","Benzin",4.4929467287164286E-2,2337.8065245345929,1.634990585013107,0.58257038888774004,0,0.59413403600434578,0.31016024924135899,9.4493055997202757E-2,5.3632854882459322E-2,0.8739303386607834,0.2659084603604786,0,0.32421442993502941,0.24090116445930793,4.2906283905967436E-2,0.80701886847447524,0.58257038888774004,0,8.0483402544473504E-2,9.0332222159802439E-2,5.3632854882459322E-2,0.42319633505422494,0.2659084603604786,0,4.4220641537446835E-2,7.0160949250332047E-2,4.2906283905967436E-2]
[16,2036,"Lille","Personbil","Benzin",6.0271035327983995E-2,11018.64152895372,2.2539250402665796,0.78149425332094702,0,0.88691252341230165,0.40639806715408722,0.1126249005256611,6.6495295853582603E-2,1.165107736059342,0.35670527998836998,0,0.43955723519075651,0.3156489841973496,5.3196236682866063E-2,1.0553482669850314,0.78149425332094702,0,0.12421918292347456,8.31395348870273E-2,6.6495295853582603E-2,0.53666901053048288,0.35670527998836998,0,6.2193097830487674E-2,6.4574396028759112E-2,5.3196236682866063E-2]
[16,2036,"Mellem","Personbil","Benzin",5.7437534833293703E-2,7951.3231122512198,2.7472423384320379,0.7447541452187324,0,1.2399149275045915,0.55053379896911947,0.10542808621728246,0.10661138052231173,1.4283174659160305,0.33993562302453117,0,0.57549367131316886,0.42759906716048102,8.5289104417849426E-2,1.1677357691918797,0.7447541452187324,0,0.20214390063694715,0.11422634281388858,0.10661138052231173,0.60852798407351871,0.33993562302453117,0,9.4583767066952817E-2,8.8719489564185336E-2,8.5289104417849426E-2]
[16,2036,"Stor","Personbil","Benzin",7.1168403489635282E-2,519.1074949584098,3.7577162943915998,0.92279314669998624,0,1.778590027689479,0.79931956964842221,0.12859989285002521,0.12841365750368658,1.8870098165522291,0.42119975465742127,0,0.74224840218434585,0.62083073370751263,0.10273092600294936,1.4627898297918496,0.92279314669998624,0,0.27771911307513497,0.13386391251304194,0.12841365750368658,0.74442620472783294,0.42119975465742127,0,0.11652355318354626,0.10397197088391609,0.10273092600294936]
[17,2037,"Mini","Personbil","Benzin",4.4529163697021888E-2,2304.0365670672431,1.6291679521805684,0.5773799196419801,0,0.59779606148907216,0.30663856070702095,9.372055546003577E-2,5.3632854882459308E-2,0.87113020801288488,0.26353932229233273,0,0.32651872942078186,0.2381658723938028,4.2906283905967416E-2,0.80270264930335344,0.5773799196419801,0,8.1415241514534303E-2,9.0274633264379761E-2,5.3632854882459308E-2,0.42130534554051302,0.26353932229233273,0,4.4743519331044167E-2,7.0116220011168739E-2,4.2906283905967416E-2]
[17,2037,"Lille","Personbil","Benzin",6.0165210132000241E-2,10922.649100667213,2.2501149741385564,0.78012208869713007,0,0.89045455265932238,0.40379306586843067,0.10924997106009081,6.6495295853582631E-2,1.165266912403486,0.35607896909197007,0,0.4423660244007423,0.31362568222790754,5.3196236682866077E-2,1.0545999523511593,0.78012208869713007,0,0.12502373650330501,8.2958831297141586E-2,6.6495295853582631E-2,0.53633958543083116,0.35607896909197007,0,6.2630335930059747E-2,6.4434043725935267E-2,5.3196236682866077E-2]
[17,2037,"Mellem","Personbil","Benzin",5.7114411245533625E-2,7950.9679535729674,2.7410396064376465,0.74056441750669322,0,1.2404137887707873,0.5516632257923908,0.10178679384546385,0.10661138052231166,1.4288243789571817,0.33802326347710387,0,0.57703571918464314,0.42847629187758535,8.5289104417849371E-2,1.1636663711188129,0.74056441750669322,0,0.20208864910740684,0.11440192398240115,0.10661138052231166,0.60675574385155007,0.33802326347710387,0,9.4587512669294785E-2,8.8855863287301939E-2,8.5289104417849371E-2]
[17,2037,"Stor","Personbil","Benzin",7.00450578963457E-2,509.54135896408621,3.7125701387039634,0.90822747480017718,0,1.7750217963743415,0.78366957044279673,0.11723763958296116,0.12841365750368655,1.8700303272589749,0.41455139857398093,0,0.74407260816336818,0.6086753945186768,0.10273092600294929,1.4516500465040163,0.90822747480017718,0,0.28196603361321032,0.13304288058694233,0.12841365750368655,0.73899700512670485,0.41455139857398093,0,0.11838040436574167,0.1033342761840329,0.10273092600294929]
[18,2038,"Mini","Personbil","Benzin",4.4277718239305965E-2,2288.1968371221778,1.6235857169371388,0.5741195943603703,0,0.59881047835950363,0.30495267352252603,9.207011581227946E-2,5.3632854882459287E-2,0.86996236499903512,0.26205117924139187,0,0.32814845639728635,0.23685644545438927,4.2906283905967492E-2,0.79980545122381497,0.5741195943603703,0,8.1805663760843694E-2,9.0247338220141679E-2,5.3632854882459287E-2,0.42004657451474442,0.26205117924139187,0,4.4994091390576037E-2,7.0095019976809017E-2,4.2906283905967492E-2]
[18,2038,"Lille","Personbil","Benzin",6.0058806217742393E-2,10833.04552454554,2.2416317423903194,0.77874242022004381,0,0.89069569089116363,0.40092023119843151,0.10477810422709755,6.6495295853582589E-2,1.1642781900905246,0.35544923313637111,0,0.4442383659424084,0.3113943543288788,5.3196236682866112E-2,1.0536986938495063,0.77874242022004381,0,0.12573266759981072,8.2728310176069283E-2,6.6495295853582589E-2,0.53594593368578647,0.35544923313637111,0,6.3045465671543913E-2,6.4254998195005311E-2,5.3196236682866112E-2]
[18,2038,"Mellem","Personbil","Benzin",5.6851261193930906E-2,7943.8123132929877,2.7338847834252755,0.73715232657496277,0,1.239909443799371,0.55199344190095201,9.8218190627677573E-2,0.10661138052231174,1.4284721796140041,0.33646584850447059,0,0.57798445628317752,0.42873277040850649,8.5289104417849426E-2,1.1604380925432349,0.73715232657496277,0,0.20219513438819359,0.11447925105776691,0.10661138052231174,0.60533392547050191,0.33646584850447059,0,9.4663049396518276E-2,8.8915923151663592E-2,8.5289104417849426E-2]
[18,2038,"Stor","Personbil","Benzin",6.9746596561230473E-2,502.36950042611949,3.6978144865326272,0.90435752604350206,0,1.7839364039308803,0.77061336189113561,0.11049353716342263,0.12841365750368663,1.8626014362472876,0.41278499895053578,0,0.74855086128126991,0.59853465001253248,0.10273092600294932,1.450415100627797,0.90435752604350206,0,0.28533847788844974,0.13230543919215862,0.12841365750368663,0.73809632366579814,0.41278499895053578,0,0.11981889254364604,0.10276150616866693,0.10273092600294932]
[19,2039,"Mini","Personbil","Benzin",4.4112433669512771E-2,2284.4566724415413,1.6203780874103917,0.57197645975594347,0,0.59950218931112964,0.30464361321197214,9.0622970248887283E-2,5.3632854882459328E-2,0.86981538660277269,0.26107296676461916,0,0.32921973732094573,0.23661639861124031,4.2906283905967471E-2,0.79773818626466964,0.57197645975594347,0,8.1872204749184191E-2,9.0256666877082711E-2,5.3632854882459328E-2,0.41913528116893434,0.26107296676461916,0,4.5053764962749453E-2,7.0102265535598285E-2,4.2906283905967471E-2]
[19,2039,"Lille","Personbil","Benzin",5.9971381471438052E-2,10762.43478653324,2.2341516905316712,0.77760884193549851,0,0.89090358931547098,0.39842723216342596,0.10071673126369274,6.6495295853582562E-2,1.1633628433352823,0.35493182260179673,0,0.44577673965184228,0.30945804439877711,5.3196236682866105E-2,1.0529165949933343,0.77760884193549851,0,0.12629734214712138,8.2515115057131841E-2,6.6495295853582562E-2,0.53559494130052276,0.35493182260179673,0,6.3377472262747744E-2,6.4089409753112142E-2,5.3196236682866105E-2]
[19,2039,"Mellem","Personbil","Benzin",5.6585090844697684E-2,7911.2856794922964,2.7238461235886358,0.73370107346145241,0,1.2393699347093126,0.54973658707513706,9.4427147820422053E-2,0.10661138052231163,1.4261036187039071,0.33489055834343112,0,0.57894408248620977,0.4269798734564168,8.5289104417849385E-2,1.1574403241565392,0.73370107346145241,0,0.20287637105749309,0.11425149911528194,0.10661138052231163,0.60392682213095261,0.33489055834343112,0,9.5008130930618134E-2,8.873902843905393E-2,8.5289104417849385E-2]
[19,2039,"Stor","Personbil","Benzin",6.9527118002497237E-2,498.08326715901404,3.6880181821922231,0.90151169418672694,0,1.7905454760390302,0.76231761178981505,0.10522974267296407,0.12841365750368655,1.858152342240412,0.41148604730123439,0,0.75184401997326578,0.59209134896296278,0.10273092600294915,1.4491409911277995,0.90151169418672694,0,0.28739513754217255,0.13182050189521338,0.12841365750368655,0.73730020554904629,0.41148604730123439,0,0.12069837640392023,0.10238485584094244,0.10273092600294915]
[20,2040,"Mini","Personbil","Benzin",4.3973113986273626E-2,2280.3663926588056,1.6175617750811373,0.57016999449060657,0,0.60008738705211573,0.30423407410023606,8.9437464555719645E-2,5.3632854882459377E-2,0.86957574610908495,0.2602484236595059,0,0.33012272856284558,0.23629830998076592,4.2906283905967464E-2,0.79601362163042166,0.57016999449060657,0,8.1955922146434088E-2,9.0254850110921603E-2,5.3632854882459377E-2,0.41837481066310545,0.2602484236595059,0,4.5119248642547301E-2,7.010085445508478E-2,4.2906283905967464E-2]
[20,2040,"Lille","Personbil","Benzin",5.9900161234915143E-2,10706.31186729979,2.227985766863759,0.77668537670448135,0,0.89108043238744772,0.39624298034984445,9.7481681568402839E-2,6.6495295853582548E-2,1.1624980608332385,0.35451031608093642,0,0.44702996993363436,0.30776153813580159,5.3196236682866056E-2,1.0522485452568868,0.77668537670448135,0,0.12675067266943782,8.2317200029385001E-2,6.6495295853582548E-2,0.53528672397583699,0.35451031608093642,0,6.3644481868822905E-2,6.3935689343211644E-2,5.3196236682866056E-2]
[20,2040,"Mellem","Personbil","Benzin",5.6335562483492571E-2,7868.1146560074567,2.7129648941076989,0.73046560588965359,0,1.2388513839636943,0.54609682176786922,9.0939701964169908E-2,0.1066113805223117,1.4226994462303573,0.33341376134692441,0,0.57984370918956818,0.4241528712760152,8.528910441784944E-2,1.1547398966724787,0.73046560588965359,0,0.20381158175592559,0.1138513285045878,0.1066113805223117,0.60260162942146978,0.33341376134692441,0,9.5470547342452999E-2,8.8428216314242969E-2,8.528910441784944E-2]
[20,2040,"Stor","Personbil","Benzin",6.9363348830375218E-2,495.43962037929356,3.6815337021777701,0.8993882087315993,0,1.7955147393020361,0.75681120510819544,0.1014058915322527,0.12841365750368663,1.85536354676315,0.41051680348324876,0,0.75430128903757754,0.58781452823937441,0.10273092600294929,1.4479622430293304,0.8993882087315993,0,0.28867776560281444,0.13148261119122986,0.12841365750368663,0.73661855444215962,0.41051680348324876,0,0.12124840849675395,0.10212241645920761,0.10273092600294929]
[]
[null,null,null,null,null,"Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,"Mini",{"$f":"F193/F157-1","v":-0.15070113657616513},{"$f":"G193/G157-1","v":-0.33573716314127011},4.548144261199405E-2,-6.9681674759032974E-2,{"$error":"#DIV/0!"},0.13012301365739032,0.13053500551771413,{"$f":"M193/M157-1","v":0.20539640661610248},0,8.5107421236898073E-2,6.090670775548368E-3,{"$error":"#DIV/0!"},0.14235386123849025,0.1305350055177148,0,-5.3531758867093493E-2,-6.9681674759032974E-2,{"$error":"#DIV/0!"},6.3243188693771435E-2,-4.5745141852117199E-2,0,3.4224083756857482E-3,6.090670775548368E-3,{"$error":"#DIV/0!"},9.1552884116931965E-2,-4.5745141852117754E-2,0]
[null,null,null,null,"Lille",{"$f":"F194/F158-1","v":-7.6587952819221261E-2},-4.9152203674132089E-2,7.2286336249427485E-2,1.1501588236372484E-2,{"$error":"#DIV/0!"},0.1364834247929898,0.17148222644574496,-0.12248424581777351,0,0.1472775374278732,9.3886128853450046E-2,{"$error":"#DIV/0!"},0.20011904165287642,0.17148222644574362,0,3.7414580645733775E-3,1.1501588236372484E-2,{"$error":"#DIV/0!"},-6.3916461483522369E-2,3.9035837241744309E-2,0,6.8156055115528247E-2,9.3886128853450046E-2,{"$error":"#DIV/0!"},2.0702308591340923E-2,3.9035837241745419E-2,0]
[null,null,null,null,"Mellem",-0.24387269752614071,0.12959386470617917,-6.162872806372055E-2,-0.17174140223074097,{"$error":"#DIV/0!"},3.5538240114603603E-2,5.2737270501489464E-2,-0.39127259403060322,1.7763568394002505E-15,4.3102306684787983E-2,-0.10428159308863294,{"$error":"#DIV/0!"},0.16029909214143956,5.273727050148902E-2,0,-0.12680339674557406,-0.17174140223074097,{"$error":"#DIV/0!"},-7.2827340578583644E-2,1.8958078733189776E-2,1.7763568394002505E-15,-5.5436082261286268E-2,-0.10428159308863294,{"$error":"#DIV/0!"},2.5204750161763156E-2,1.8958078733190442E-2,0]
[null,null,null,null,"Stor",-0.29059903528994857,-0.50805758593805028,-0.15304850206653253,-0.22292523181674062,{"$error":"#DIV/0!"},-0.11811353553308668,-4.0701486403619702E-2,-0.39712274262539071,0,-5.2797862213706526E-2,-0.15963423104478913,{"$error":"#DIV/0!"},1.1524868310620162E-2,-4.0701486403619591E-2,1.7763568394002505E-15,-0.16132082642989698,-0.22292523181674062,{"$error":"#DIV/0!"},3.2195862498933581E-2,-2.1160710881787614E-2,0,-9.1261953218998215E-2,-0.15963423104478913,{"$error":"#DIV/0!"},0.16868315551272328,-2.1160710881787836E-2,1.7763568394002505E-15]
[]
[]
[null,null,"Diesel"]
[]
["Scenarie","År","Størrelse","Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!$B$12","v":2021},{"$f":"'Personbiler - Diesel'!J21","v":"Lille"},{"$f":"'Personbiler - Diesel'!K21","v":"Personbil"},{"$f":"'Personbiler - Diesel'!L21","v":"Diesel"},{"$f":"'Personbiler - Diesel'!M21","v":5.6213975045108867E-2},{"$f":"'Personbiler - Diesel'!N21","v":1199.8680473867219},{"$f":"'Personbiler - Diesel'!O21","v":1.9717314734174392},{"$f":"'Personbiler - Diesel'!P21","v":0.58436378399324795},{"$f":"'Personbiler - Diesel'!Q21","v":0},{"$f":"'Personbiler - Diesel'!R21","v":0.4984782829844579},{"$f":"'Personbiler - Diesel'!S21","v":0.60472665193250175},{"$f":"'Personbiler - Diesel'!T21","v":0.20837471878767236},{"$f":"'Personbiler - Diesel'!U21","v":7.5788035719559374E-2},{"$f":"'Personbiler - Diesel'!V21","v":1.0636771469617587},{"$f":"'Personbiler - Diesel'!W21","v":0.29684126341882155},{"$f":"'Personbiler - Diesel'!X21","v":0},{"$f":"'Personbiler - Diesel'!Y21","v":0.23651485152457041},{"$f":"'Personbiler - Diesel'!Z21","v":0.46969060344271951},{"$f":"'Personbiler - Diesel'!AA21","v":6.0630428575647467E-2},{"$f":"'Personbiler - Diesel'!AB21","v":1.063981936177659},{"$f":"'Personbiler - Diesel'!AC21","v":0.58436378399324795},{"$f":"'Personbiler - Diesel'!AD21","v":0},{"$f":"'Personbiler - Diesel'!AE21","v":8.9033581917347754E-2},{"$f":"'Personbiler - Diesel'!AF21","v":0.314796534547504},{"$f":"'Personbiler - Diesel'!AG21","v":7.5788035719559374E-2},{"$f":"'Personbiler - Diesel'!AH21","v":0.64489295463943697},{"$f":"'Personbiler - Diesel'!AI21","v":0.29684126341882155},{"$f":"'Personbiler - Diesel'!AJ21","v":0},{"$f":"'Personbiler - Diesel'!AK21","v":4.2919099889625049E-2},{"$f":"'Personbiler - Diesel'!AL21","v":0.24450216275534289},{"$f":"'Personbiler - Diesel'!AM21","v":6.0630428575647467E-2}]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!$B$12","v":2021},{"$f":"'Personbiler - Diesel'!J22","v":"Mellem"},{"$f":"'Personbiler - Diesel'!K22","v":"Personbil"},{"$f":"'Personbiler - Diesel'!L22","v":"Diesel"},{"$f":"'Personbiler - Diesel'!M22","v":5.8307403749642696E-2},{"$f":"'Personbiler - Diesel'!N22","v":16359.30206192094},{"$f":"'Personbiler - Diesel'!O22","v":2.2705585424618659},{"$f":"'Personbiler - Diesel'!P22","v":0.60612570206290628},{"$f":"'Personbiler - Diesel'!Q22","v":0},{"$f":"'Personbiler - Diesel'!R22","v":0.78379955972901205},{"$f":"'Personbiler - Diesel'!S22","v":0.56307168465151591},{"$f":"'Personbiler - Diesel'!T22","v":0.22213825765121945},{"$f":"'Personbiler - Diesel'!U22","v":9.5423338367212437E-2},{"$f":"'Personbiler - Diesel'!V22","v":1.1465712446931515},{"$f":"'Personbiler - Diesel'!W22","v":0.30789573912583945},{"$f":"'Personbiler - Diesel'!X22","v":0},{"$f":"'Personbiler - Diesel'!Y22","v":0.32499960407624795},{"$f":"'Personbiler - Diesel'!Z22","v":0.43733723079729425},{"$f":"'Personbiler - Diesel'!AA22","v":7.6338670693769831E-2},{"$f":"'Personbiler - Diesel'!AB22","v":1.2760646228139938},{"$f":"'Personbiler - Diesel'!AC22","v":0.60612570206290628},{"$f":"'Personbiler - Diesel'!AD22","v":0},{"$f":"'Personbiler - Diesel'!AE22","v":0.31429899421936791},{"$f":"'Personbiler - Diesel'!AF22","v":0.26021658816450721},{"$f":"'Personbiler - Diesel'!AG22","v":9.5423338367212437E-2},{"$f":"'Personbiler - Diesel'!AH22","v":0.72032643182044231},{"$f":"'Personbiler - Diesel'!AI22","v":0.30789573912583945},{"$f":"'Personbiler - Diesel'!AJ22","v":0},{"$f":"'Personbiler - Diesel'!AK22","v":0.13398205061092458},{"$f":"'Personbiler - Diesel'!AL22","v":0.20210997138990844},{"$f":"'Personbiler - Diesel'!AM22","v":7.6338670693769831E-2}]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!$B$12","v":2021},{"$f":"'Personbiler - Diesel'!J23","v":"Stor"},{"$f":"'Personbiler - Diesel'!K23","v":"Personbil"},{"$f":"'Personbiler - Diesel'!L23","v":"Diesel"},{"$f":"'Personbiler - Diesel'!M23","v":7.0001772222997111E-2},{"$f":"'Personbiler - Diesel'!N23","v":3111.7399740667729},{"$f":"'Personbiler - Diesel'!O23","v":3.2751943250204301},{"$f":"'Personbiler - Diesel'!P23","v":0.72769272177672262},{"$f":"'Personbiler - Diesel'!Q23","v":0},{"$f":"'Personbiler - Diesel'!R23","v":1.2235113236392956},{"$f":"'Personbiler - Diesel'!S23","v":0.8890409886641315},{"$f":"'Personbiler - Diesel'!T23","v":0.31268090622384248},{"$f":"'Personbiler - Diesel'!U23","v":0.12226838471643792},{"$f":"'Personbiler - Diesel'!V23","v":1.5981425827616329},{"$f":"'Personbiler - Diesel'!W23","v":0.36964855254510331},{"$f":"'Personbiler - Diesel'!X23","v":0},{"$f":"'Personbiler - Diesel'!Y23","v":0.44016204969453915},{"$f":"'Personbiler - Diesel'!Z23","v":0.69051727274884012},{"$f":"'Personbiler - Diesel'!AA23","v":9.7814707773150281E-2},{"$f":"'Personbiler - Diesel'!AB23","v":1.5109211864646637},{"$f":"'Personbiler - Diesel'!AC23","v":0.72769272177672262},{"$f":"'Personbiler - Diesel'!AD23","v":0},{"$f":"'Personbiler - Diesel'!AE23","v":0.36427174458270101},{"$f":"'Personbiler - Diesel'!AF23","v":0.29668833538880213},{"$f":"'Personbiler - Diesel'!AG23","v":0.12226838471643792},{"$f":"'Personbiler - Diesel'!AH23","v":0.83468610474762273},{"$f":"'Personbiler - Diesel'!AI23","v":0.36964855254510331},{"$f":"'Personbiler - Diesel'!AJ23","v":0},{"$f":"'Personbiler - Diesel'!AK23","v":0.13678530237981415},{"$f":"'Personbiler - Diesel'!AL23","v":0.23043754204955505},{"$f":"'Personbiler - Diesel'!AM23","v":9.7814707773150281E-2}]
[1,2021,"Lille","Personbil","Diesel",5.6213975045108867E-2,1199.8680473867219,1.9717314734174392,0.58436378399324795,0,0.4984782829844579,0.60472665193250175,0.20837471878767236,7.5788035719559374E-2,1.0636771469617587,0.29684126341882155,0,0.23651485152457041,0.46969060344271951,6.0630428575647467E-2,1.063981936177659,0.58436378399324795,0,8.9033581917347754E-2,0.314796534547504,7.5788035719559374E-2,0.64489295463943697,0.29684126341882155,0,4.2919099889625049E-2,0.24450216275534289,6.0630428575647467E-2]
[1,2021,"Mellem","Personbil","Diesel",5.8307403749642696E-2,16359.30206192094,2.2705585424618659,0.60612570206290628,0,0.78379955972901205,0.56307168465151591,0.22213825765121945,9.5423338367212437E-2,1.1465712446931515,0.30789573912583945,0,0.32499960407624795,0.43733723079729425,7.6338670693769831E-2,1.2760646228139938,0.60612570206290628,0,0.31429899421936791,0.26021658816450721,9.5423338367212437E-2,0.72032643182044231,0.30789573912583945,0,0.13398205061092458,0.20210997138990844,7.6338670693769831E-2]
[1,2021,"Stor","Personbil","Diesel",7.0001772222997111E-2,3111.7399740667729,3.2751943250204301,0.72769272177672262,0,1.2235113236392956,0.8890409886641315,0.31268090622384248,0.12226838471643792,1.5981425827616329,0.36964855254510331,0,0.44016204969453915,0.69051727274884012,9.7814707773150281E-2,1.5109211864646637,0.72769272177672262,0,0.36427174458270101,0.29668833538880213,0.12226838471643792,0.83468610474762273,0.36964855254510331,0,0.13678530237981415,0.23043754204955505,9.7814707773150281E-2]
[2,2022,"Lille","Personbil","Diesel",5.6049971218382601E-2,1060.1673791122168,2.019629600268035,0.59159507913124887,0,0.49867502401880537,0.64062109502844045,0.21295036636998102,7.5788035719559374E-2,1.0985093735121998,0.30312416886272353,0,0.23718499352746772,0.49756978254636108,6.0630428575647502E-2,1.0761570928365352,0.59159507913124887,0,7.9345060001983131E-2,0.32942891798374391,7.5788035719559374E-2,0.65778176563142587,0.30312416886272353,0,3.81600474289817E-2,0.25586712076407309,6.0630428575647502E-2]
[2,2022,"Mellem","Personbil","Diesel",5.8014473651255664E-2,15964.847965306173,2.3289971214354042,0.61232996885493729,0,0.80430734048321317,0.59449662701694672,0.22243984671309497,9.5423338367212451E-2,1.1880971368114455,0.31374840566872109,0,0.33626510742608323,0.46174495302287116,7.6338670693769928E-2,1.2873020293169741,0.61232996885493729,0,0.31044162210930232,0.26910709998552212,9.5423338367212451E-2,0.73260425536855234,0.31374840566872109,0,0.13350195571633564,0.20901522328972577,7.6338670693769928E-2]
[2,2022,"Stor","Personbil","Diesel",6.9482797226157536E-2,2899.8762665874242,3.3547513476648505,0.7333755937735047,0,1.237890390511434,0.94569934989107884,0.31551762877239503,0.12226838471643807,1.656308271670063,0.3757703117700894,0,0.44819948522113046,0.73452376690569265,9.7814707773150378E-2,1.4984454787313719,0.7333755937735047,0,0.3428552227767932,0.29994627746463592,0.12226838471643807,0.83647623356386036,0.3757703117700894,0,0.12992323152381591,0.23296798249680464,9.7814707773150378E-2]
[3,2023,"Lille","Personbil","Diesel",5.5890772906062272E-2,928.06210350986112,2.0753254809829786,0.59857804461757169,0,0.49892412445786,0.67687205149580298,0.22516322469218475,7.5788035719559332E-2,1.1334012899782642,0.30919382239973769,0,0.23785117376342116,0.52572586523945797,6.0630428575647488E-2,1.0904994105839212,0.59857804461757169,0,7.151629826933617E-2,0.34461703197745408,7.5788035719559332E-2,0.67180430196520591,0.30919382239973769,0,3.4316336832574783E-2,0.26766371415724599,6.0630428575647488E-2]
[3,2023,"Mellem","Personbil","Diesel",5.7752407257045668E-2,15515.77430016874,2.393114784480002,0.61851574437845103,0,0.82577770800560102,0.62329327903132759,0.23010471469740978,9.5423338367212424E-2,1.2278561378272641,0.3194925857011266,0,0.34791359674784189,0.48411128468452569,7.6338670693769928E-2,1.2993534479882087,0.61851574437845103,0,0.30825938600823855,0.27715497923430665,9.5423338367212424E-2,0.74470425670962115,0.3194925857011266,0,0.13360699702594284,0.21526600328878184,7.6338670693769928E-2]
[3,2023,"Stor","Personbil","Diesel",6.8970397927684363E-2,2686.2084529296544,3.4433514342491414,0.73865798917179004,0,1.255188163484213,0.99842314249181863,0.32881375438488175,0.12226838471643801,1.7122961247987689,0.38155172775180246,0,0.4574554038432776,0.77547428543053842,9.7814707773150295E-2,1.4882337042917337,0.73865798917179004,0,0.32565435640891299,0.30165297399459262,0.12226838471643801,0.83816734683847849,0.38155172775180246,0,0.12450733927889086,0.23429357203463483,9.7814707773150295E-2]
[4,2024,"Lille","Personbil","Diesel",5.5739864971519643E-2,805.1688474390462,2.1318575475754926,0.60510802340600145,0,0.49923351818648842,0.71353977781075728,0.23818819245268599,7.5788035719559305E-2,1.1682149160106874,0.31487591933117826,0,0.23850291543531255,0.55420565266854938,6.0630428575647481E-2,1.1076726451138312,0.60510802340600145,0,6.6214254356988467E-2,0.36056233163128204,7.5788035719559305E-2,0.68727198000704826,0.31487591933117826,0,3.1717219182721933E-2,0.2800484129175006,6.0630428575647481E-2]
[4,2024,"Mellem","Personbil","Diesel",5.7516830512210904E-2,15024.637419299654,2.4547647007329685,0.6243986353681521,0,0.84821442553706949,0.64907592202942443,0.23765237943111001,9.542333836721241E-2,1.2653497700854885,0.32491404300677174,0,0.35996041791549116,0.50413663846945589,7.6338670693769942E-2,1.3124133261403421,0.6243986353681521,0,0.30806852489458747,0.28452282751038999,9.542333836721241E-2,0.75666535760747278,0.32491404300677174,0,0.13442404001536626,0.22098860389156488,7.6338670693769942E-2]
[4,2024,"Stor","Personbil","Diesel",6.8461869065252465E-2,2474.594249845627,3.5297190119845041,0.74321719813857545,0,1.2758026419983926,1.0463947433729353,0.34203604375816316,0.12226838471643794,1.765396096354245,0.38674284503679179,0,0.46810476228377079,0.81273378126053197,9.7814707773150392E-2,1.4827287936057911,0.74321719813857545,0,0.31440935464174502,0.30283385610903274,0.12226838471643794,0.84090956227583902,0.38674284503679179,0,0.12114124743946375,0.2352107620264331,9.7814707773150392E-2]
[5,2025,"Lille","Personbil","Diesel",5.5586067775974232E-2,691.25394496024398,2.1885611494357078,0.61106976004368907,0,0.49958416141190282,0.75008499669971151,0.252034195560845,7.5788035719559388E-2,1.2025129432772563,0.3201121935230351,0,0.23918003247976852,0.58259028869880536,6.0630428575647481E-2,1.1265261509483322,0.61106976004368907,0,6.2202506926641296E-2,0.37746584825844259,7.5788035719559388E-2,0.70368976558595786,0.3201121935230351,0,2.9769785616640097E-2,0.29317735787063509,6.0630428575647481E-2]
[5,2025,"Mellem","Personbil","Diesel",5.7307490416623003E-2,14506.453732335787,2.513809929479204,0.62999373437830963,0,0.87158796687494966,0.67162453039336889,0.24518035946536376,9.5423338367212396E-2,1.3004058989470042,0.3300256196660597,0,0.37239148789329607,0.52165012069387862,7.6338670693769956E-2,1.325670071369252,0.62999373437830963,0,0.30929217718751734,0.29096082143621277,9.5423338367212396E-2,0.76807790360535633,0.3300256196660597,0,0.13572462572225466,0.22598898752327198,7.6338670693769956E-2]
[5,2025,"Stor","Personbil","Diesel",6.7961676566992257E-2,2269.1221969274698,3.6138863014599107,0.74711752519232555,0,1.3002043433715686,1.0889696588695541,0.35532638931002469,0.12226838471643792,1.8153275643274451,0.39138154994237911,0,0.48032962982002936,0.84580167679188634,9.7814707773150281E-2,1.4847461279955314,0.74711752519232555,0,0.31122238951906173,0.30413782856770627,0.12226838471643792,0.8458248341660235,0.39138154994237911,0,0.12040502028140192,0.23622355616909216,9.7814707773150281E-2]
[6,2026,"Lille","Personbil","Diesel",5.5398568965497282E-2,585.01316831349448,2.2527728173586885,0.61636880919288395,0,0.49992769501540274,0.78565088895671775,0.27503738847412446,7.5788035719559332E-2,1.2357566813406495,0.32492062631590846,0,0.23999134376426418,0.61021428268482958,6.0630428575647446E-2,1.1461808207850654,0.61636880919288395,0,5.9602214018233048E-2,0.39442176185438915,7.5788035719559332E-2,0.72046519518673835,0.32492062631590846,0,2.8567140796627637E-2,0.30634699949855476,6.0630428575647446E-2]
[6,2026,"Mellem","Personbil","Diesel",5.7107005385126662E-2,13965.614943035778,2.5775725752790839,0.6353770063577705,0,0.8958060678953107,0.69021022002365318,0.26075594263513696,9.5423338367212382E-2,1.3325795843620629,0.33494085322524636,0,0.38521445265768456,0.53608560778536229,7.6338670693769928E-2,1.3387332125234881,0.6353770063577705,0,0.31202017059653991,0.29591269720196534,9.5423338367212382E-2,0.77874210982062375,0.33494085322524636,0,0.13762748127872187,0.22983510462288562,7.6338670693769928E-2]
[6,2026,"Stor","Personbil","Diesel",6.7444895491287293E-2,2070.9265623908573,3.7061050513894167,0.75039717986206467,0,1.3286167188211719,1.1244736227625578,0.38034914522718472,0.12226838471643789,1.861068268314741,0.39557407518032511,0,0.4943019142835508,0.87337757107771485,9.7814707773150406E-2,1.4936539867507026,0.75039717986206467,0,0.31515174358870185,0.30583667858349839,0.12226838471643789,0.85332156399330306,0.39557407518032511,0,0.12238972971283853,0.23754305132698908,9.7814707773150406E-2]
[7,2027,"Lille","Personbil","Diesel",5.4990031543398717E-2,477.4389928450484,2.2797053607168967,0.61888584311197936,0,0.49997518941112346,0.81572178854081701,0.26933450393341718,7.5788035719559346E-2,1.2639668664042267,0.32817445776903875,0,0.24159165886278952,0.63357032119675116,6.0630428575647453E-2,1.1613618916007369,0.61888584311197936,0,5.7728509470581515E-2,0.40895950329861669,7.5788035719559346E-2,0.73430275349623964,0.32817445776903875,0,2.7859417987579321E-2,0.3176384491639741,6.0630428575647453E-2]
[7,2027,"Mellem","Personbil","Diesel",5.6852612628128386E-2,13382.519926240626,2.6093731466183807,0.63984827998706295,0,0.92081937535817293,0.70267578109540763,0.25060637181052475,9.5423338367212437E-2,1.3599960292368118,0.3392901367453206,0,0.398599624830414,0.54576759696730737,7.6338670693769914E-2,1.3510144758265732,0.63984827998706295,0,0.31690872059183312,0.29883413688046462,9.5423338367212437E-2,0.78816849754747242,0.3392901367453206,0,0.14043550612355507,0.23210418398482688,7.6338670693769914E-2]
[7,2027,"Stor","Personbil","Diesel",6.6761755180345619E-2,1872.9703744427834,3.7481601103251463,0.75137082090624518,0,1.3606276639396269,1.1471150275781217,0.36677821318471443,0.12226838471643796,1.8975350437962171,0.39842680920682938,0,0.510330398600221,0.89096312821601631,9.7814707773150378E-2,1.5097290006559121,0.75137082090624518,0,0.32866638033902668,0.30742341469420237,0.12226838471643796,0.86308233532923972,0.39842680920682938,0,0.12806535062560756,0.23877546772365243,9.7814707773150378E-2]
[8,2028,"Lille","Personbil","Diesel",5.4188310195102063E-2,370.14240735583627,2.28847965699706,0.61634238473551206,0,0.49953015603977818,0.83860155960908045,0.2582175208931296,7.5788035719559346E-2,1.2851478885777772,0.32857349082301535,0,0.24460295200701307,0.65134101717210124,6.0630428575647446E-2,1.1683355311369568,0.61634238473551206,0,5.6128006408344366E-2,0.42007710427354095,7.5788035719559346E-2,0.74298983024450405,0.32857349082301535,0,2.7512431798430811E-2,0.32627347904741033,6.0630428575647446E-2]
[8,2028,"Mellem","Personbil","Diesel",5.658162623288826E-2,12794.45751316329,2.6355992506603796,0.64356416206800071,0,0.94658534451514997,0.71011233337006197,0.23991407233995421,9.5423338367212562E-2,1.3833778609492582,0.34308548062942917,0,0.41241014972698203,0.55154355989907711,7.63386706937699E-2,1.3629102166571301,0.64356416206800071,0,0.32367350554984292,0.30024921067207411,9.5423338367212562E-2,0.79664368299304855,0.34308548062942917,0,0.14401626124493755,0.23320327042491196,7.63386706937699E-2]
[8,2028,"Stor","Personbil","Diesel",6.6015395104482552E-2,1687.2012226983154,3.781750657005039,0.75086464038938616,0,1.397668509570023,1.1591993243163075,0.3517497980128852,0.12226838471643792,1.927136407439737,0.40028760334919999,0,0.52868510655714807,0.90034898976023847,9.7814707773150322E-2,1.5336533451925785,0.75086464038938616,0,0.35131942033942642,0.30920089974732817,0.12226838471643792,0.87550243149194062,0.40028760334919999,0,0.13724408173088876,0.24015603863870147,9.7814707773150322E-2]
[9,2029,"Lille","Personbil","Diesel",5.308069990386325E-2,275.43303512935682,2.2851995384514869,0.60962125899089292,0,0.49911662852552585,0.85701725798998118,0.24365635722552731,7.578803571955936E-2,1.3016513429993748,0.32655898248660864,0,0.24881745971189045,0.66564447222522805,6.0630428575647502E-2,1.1693756435247289,0.60962125899089292,0,5.4788327319897495E-2,0.42917802149437911,7.578803571955936E-2,0.74799931331681691,0.32655898248660864,0,2.7467749637567335E-2,0.33334215261699346,6.0630428575647502E-2]
[9,2029,"Mellem","Personbil","Diesel",5.636430724379661E-2,12237.639098915062,2.6593471654002321,0.64733283484101123,0,0.9730019753522382,0.71398055797618476,0.22960845886358505,9.5423338367212562E-2,1.4040280927661644,0.34676013796790933,0,0.42638127790939001,0.55454800619509492,7.6338670693769983E-2,1.3754923655241222,0.64733283484101123,0,0.33190258378908799,0.30083360852681057,9.5423338367212562E-2,0.80488057348540465,0.34676013796790933,0,0.14812459315241622,0.23365717167130914,7.6338670693769983E-2]
[9,2029,"Stor","Personbil","Diesel",6.5451640635877564E-2,1526.8887419348766,3.8198108054751949,0.7516990476713582,0,1.4412530151250449,1.1661820460239789,0.33840831193837489,0.12226838471643793,1.955481895546318,0.40266652864115193,0,0.54922819620077057,0.90577246293124514,9.7814707773150281E-2,1.5652027494129368,0.7516990476713582,0,0.37937204094096905,0.31186327608417186,0.12226838471643793,0.89110972015142054,0.40266652864115193,0,0.14840457998242171,0.24222390375469655,9.7814707773150281E-2]
[10,2030,"Lille","Personbil","Diesel",5.2783587385819869E-2,207.59999608559772,2.3124193941872586,0.61205301218235242,0,0.50238348570790925,0.88056205023640655,0.24163281034103062,7.5788035719559319E-2,1.3247272499539071,0.329406334794766,0,0.25075879707948839,0.68393168950400529,6.0630428575647453E-2,1.1839573139422219,0.61205301218235242,0,5.5093765721683854E-2,0.44102250031862633,7.5788035719559319E-2,0.76030326588007091,0.329406334794766,0,2.7724754689365156E-2,0.34254174782029234,6.0630428575647453E-2]
[10,2030,"Mellem","Personbil","Diesel",5.6368165937000649E-2,11742.959547907385,2.687343610338337,0.65361805556634633,0,1.0004918017156348,0.71609584655743763,0.22171456813170609,9.5423338367212479E-2,1.4245345908527811,0.35177660064459337,0,0.44022837073194254,0.55619094878247533,7.6338670693769956E-2,1.3915562983750787,0.65361805556634633,0,0.34123443493747369,0.30128046950404613,9.5423338367212479E-2,0.81473921480001599,0.35177660064459337,0,0.15261969530317016,0.23400424815848248,7.6338670693769956E-2]
[10,2030,"Stor","Personbil","Diesel",6.5184759292328157E-2,1386.7134275884409,3.8647651905972187,0.75585101826498979,0,1.4930732710701553,1.1656476877417519,0.32792482880388402,0.12226838471643783,1.9824155082529784,0.40679828155699271,0,0.57244509155060141,0.9053574273722339,9.7814707773150267E-2,1.6062646989351153,0.75585101826498979,0,0.413354710839824,0.31479058511386376,0.12226838471643783,0.91100414123324669,0.40679828155699271,0,0.16189361006709282,0.24449754183601086,9.7814707773150267E-2]
[11,2031,"Lille","Personbil","Diesel",5.2267336687747849E-2,145.99032207949821,2.3310156526594583,0.61092779199813263,0,0.50798465475266308,0.89740141025944176,0.23891375992966113,7.5788035719559374E-2,1.3418278520722555,0.33007335007273192,0,0.25411326933887263,0.6970108040850036,6.0630428575647474E-2,1.1923804638486162,0.61092779199813263,0,5.5987733418013698E-2,0.44967690271291066,7.5788035719559374E-2,0.76829365298118224,0.33007335007273192,0,2.8326260575202197E-2,0.34926361375760068,6.0630428575647474E-2]
[11,2031,"Mellem","Personbil","Diesel",5.6364314053911395E-2,11245.940948867996,2.7085919115057981,0.65881539245364529,0,1.0285527009040492,0.71217960250257006,0.21362087727832127,9.5423338367212424E-2,1.4398291265367873,0.3559461633844298,0,0.45439508663134809,0.55314920582723937,7.6338670693769997E-2,1.4079864802277013,0.65881539245364529,0,0.35338735433366564,0.30036039507317785,9.5423338367212424E-2,0.82387788207953405,0.3559461633844298,0,0.15830342076003118,0.23328962724130306,7.6338670693769997E-2]
[11,2031,"Stor","Personbil","Diesel",6.4865155670301086E-2,1255.8663044220746,3.8977989644376527,0.7581776467397755,0,1.5507235997025846,1.1505193824904258,0.31610995078842907,0.12226838471643796,1.99940277394004,0.40962981073616461,0,0.59835096805952048,0.89360728737120432,9.7814707773150378E-2,1.6513427357112758,0.7581776467397755,0,0.45469429630004121,0.31620240795502114,0.12226838471643796,0.93133286732991349,0.40962981073616461,0,0.17829424555456275,0.24559410326603581,9.7814707773150378E-2]
[12,2032,"Lille","Personbil","Diesel",5.1336811156816042E-2,93.91277978156846,2.3386371229243936,0.60391634320921805,0,0.51801700868118938,0.90551268865162116,0.23540304666280554,7.5788035719559346E-2,1.351402238826638,0.32728900394468019,0,0.26017198016912896,0.70331082613718143,6.0630428575647467E-2,1.1915921036041646,0.60391634320921805,0,5.7710102438850892E-2,0.45417762223653624,7.5788035719559346E-2,0.7701469355712528,0.32728900394468019,0,2.9468184808955182E-2,0.35275931824196999,6.0630428575647467E-2]
[12,2032,"Mellem","Personbil","Diesel",5.636742079248909E-2,10791.865995912025,2.7251641742680976,0.66309546452254808,0,1.0559419966686339,0.70500108817429663,0.20570228653540687,9.5423338367212493E-2,1.4514709378827264,0.35936078985800035,0,0.46819781661305582,0.54757366071790026,7.6338670693769942E-2,1.4242282985343926,0.66309546452254808,0,0.36683196439548876,0.29887753124914312,9.5423338367212493E-2,0.83232990486649683,0.35936078985800035,0,0.16449255596587731,0.23213788834884916,7.6338670693769942E-2]
[12,2032,"Stor","Personbil","Diesel",6.448032005662932E-2,1134.9626934512028,3.9177114849831183,0.75853404642935973,0,1.614563094875074,1.1194178287244823,0.3029281302377646,0.12226838471643793,2.0054989824556633,0.41108318280432266,0,0.62715035112131068,0.86945074075687934,9.7814707773150322E-2,1.6963496856133389,0.75853404642935973,0,0.50070249519111365,0.31484475927642769,0.12226838471643793,0.94998848334218322,0.41108318280432266,0,0.19655097390923262,0.24453961885547768,9.7814707773150322E-2]
[13,2033,"Lille","Personbil","Diesel",4.9426870808753499E-2,50.804396287959378,2.3187755382460895,0.58516939603910423,0,0.53926249037805618,0.88857784068692924,0.22997777542244052,7.578803571955936E-2,1.3418027482011203,0.31808948609032955,0,0.27292528737053828,0.69015754616460501,6.0630428575647474E-2,1.1696904941408719,0.58516939603910423,0,6.1949623877182614E-2,0.44678343850502578,7.578803571955936E-2,0.75793997318658235,0.31808948609032955,0,3.2203795604080432E-2,0.34701626291652488,6.0630428575647474E-2]
[13,2033,"Mellem","Personbil","Diesel",5.6402676759636332E-2,10418.486200295973,2.7404817981921039,0.6677566221444875,0,1.0810180534379528,0.69781202822403965,0.19847175601841205,9.542333836721241E-2,1.4620235774288406,0.36298268878907713,0,0.48071229311178776,0.54198992483420583,7.6338670693769969E-2,1.4392151473411272,0.6677566221444875,0,0.37843449266876761,0.29760069416065948,9.542333836721241E-2,0.84026557773495669,0.36298268878907713,0,0.16979804803023826,0.23114617022187139,7.6338670693769969E-2]
[13,2033,"Stor","Personbil","Diesel",6.4185684986839048E-2,1028.4923779596618,3.931877144425278,0.75990039230751827,0,1.6844532387690339,1.0751179012466263,0.29013722738566144,0.12226838471643794,2.0040936904312217,0.41307068842811712,0,0.65816526413548737,0.8350430300944669,9.7814707773150364E-2,1.7402599171069166,0.75990039230751827,0,0.54717118753346683,0.31091995254949362,0.12226838471643794,0.96738234721224536,0.41307068842811712,0,0.21500572572981774,0.24149122528116002,9.7814707773150364E-2]
[14,2034,"Lille","Personbil","Diesel",4.942806190806541E-2,29.400543492330129,2.3046100446452322,0.58846700844537247,0,0.54759919657048928,0.86513667986731957,0.22761912404249185,7.5788035719559346E-2,1.330048061243261,0.32072396017398003,0,0.27674285317921088,0.67195081931442269,6.0630428575647474E-2,1.1705246718331042,0.58846700844537247,0,6.9504047121534102E-2,0.43676558054663822,7.5788035719559346E-2,0.75713222919392342,0.32072396017398003,0,3.6542438077975054E-2,0.33923540236632094,6.0630428575647474E-2]
[14,2034,"Mellem","Personbil","Diesel",5.6507509754773075E-2,10103.764337804971,2.754257539266959,0.67275154914910806,0,1.103831121595277,0.68994893718327421,0.19230259297208782,9.5423338367212465E-2,1.4707071245291412,0.36666038700504583,0,0.49182539717341323,0.53588266965691211,7.6338670693769997E-2,1.45311347896254,0.67275154914910806,0,0.38900114667723107,0.29593744476898837,9.5423338367212465E-2,0.84742799029824534,0.36666038700504583,0,0.17457460656526372,0.22985432603416578,7.6338670693769997E-2]
[14,2034,"Stor","Personbil","Diesel",6.4578753181908241E-2,939.09601298142763,3.9603190584537811,0.768843936563262,0,1.763771513958335,1.0219703149777417,0.28346490823800485,0.1222683847164379,2.0011212898763344,0.41903227972246204,0,0.69051095094169956,0.79376335143902255,9.7814707773150295E-2,1.7908873538542733,0.768843936563262,0,0.59470580672329365,0.30506922585127971,0.1222683847164379,0.98752681012640187,0.41903227972246204,0,0.23373285109581501,0.23694697153497457,9.7814707773150295E-2]
[15,2035,"Lille","Personbil","Diesel",4.9411391248326157E-2,17.74435116426444,2.2752957008699584,0.59155093893065136,0,0.55785783792751309,0.82607237975330172,0.22402650853893261,7.5788035719559332E-2,1.3078368163473646,0.32324171198045099,0,0.28235506044889569,0.64160961534237038,6.0630428575647481E-2,1.1683251340272127,0.59155093893065136,0,8.1098244044599962E-2,0.41988791533240211,7.5788035719559332E-2,0.75330598993766651,0.32324171198045099,0,4.3307313201061674E-2,0.32612653618050641,6.0630428575647481E-2]
[15,2035,"Mellem","Personbil","Diesel",5.6603652924546763E-2,9826.4420203988066,2.7649952053525699,0.67765637008965252,0,1.1248161639817162,0.68052347353096865,0.18657585938302026,9.542333836721241E-2,1.4772434727621193,0.37029238022715172,0,0.50205050065209555,0.52856192118910217,7.6338670693769914E-2,1.4655682259903557,0.67765637008965252,0,0.39887302232965161,0.29361549520383912,9.542333836721241E-2,0.85371905948225524,0.37029238022715172,0,0.17903713850009945,0.22805087006123428,7.6338670693769914E-2]
[15,2035,"Stor","Personbil","Diesel",6.4966532306493088E-2,865.05038453212535,3.9819303572813443,0.77777638342203859,0,1.8425879471847932,0.96226467392610171,0.27703296803197236,0.12226838471643793,1.9928331877859053,0.42500104922456494,0,0.72262739278733434,0.74739003800085579,9.7814707773150336E-2,1.8391917438374947,0.77777638342203859,0,0.64151891468912192,0.29762806100989631,0.12226838471643793,1.0061581333889857,0.42500104922456494,0,0.25217495036416648,0.23116742602710402,9.7814707773150336E-2]
[16,2036,"Lille","Personbil","Diesel",4.9363423370321284E-2,11.335137950536227,2.2199288055753841,0.59097666966691642,0,0.56889910776396602,0.76671987236420169,0.21754512006074067,7.5788035719559374E-2,1.2689797696927567,0.32292791350980177,0,0.28991084713025755,0.59551058047704986,6.0630428575647474E-2,1.1581536720025887,0.59097666966691642,0,9.7392127614544452E-2,0.39399683900156851,7.5788035719559374E-2,0.74253059657590426,0.32292791350980177,0,5.2955292159139494E-2,0.30601696233131542,6.0630428575647474E-2]
[16,2036,"Mellem","Personbil","Diesel",5.6692743564094136E-2,9574.1591760706415,2.7688638837287165,0.67872295919274661,0,1.1442636688965717,0.66912483316076465,0.18132908411142062,9.5423338367212521E-2,1.478451211504435,0.37087519747073033,0,0.51152873505972907,0.5197086082802056,7.6338670693770053E-2,1.473016901924258,0.67872295919274661,0,0.40835224714881413,0.29051835721548469,9.5423338367212521E-2,0.85618050368188769,0.37087519747073033,0,0.18332130952477785,0.22564532599260939,7.6338670693770053E-2]
[16,2036,"Stor","Personbil","Diesel",6.5312355554194124E-2,809.01314549576989,3.994621639145028,0.78191656368641249,0,1.9138619983994927,0.90517043843636358,0.27140425390632128,0.12226838471643786,1.9797492790789222,0.42726337165276218,0,0.75162619892573712,0.7030450007272725,9.7814707773150267E-2,1.8768630453265813,0.78191656368641249,0,0.682645675900311,0.29003242102342003,0.12226838471643786,1.0187219392215132,0.42726337165276218,0,0.26837595997158542,0.22526789982401541,9.7814707773150267E-2]
[17,2037,"Lille","Personbil","Diesel",4.9234994326833592E-2,7.0599790826163611,2.0959428143105301,0.58943912297288992,0,0.57980296696824085,0.64984714944733812,0.20106553920250192,7.5788035719559346E-2,1.188889162065996,0.32208775048592869,0,0.30143533294823477,0.50473565005618515,6.0630428575647446E-2,1.1313586100841355,0.58943912297288992,0,0.12422804969455654,0.34190340169712979,7.5788035719559346E-2,0.71740437380430488,0.32208775048592869,0,6.9130154589618117E-2,0.26555604015311052,6.0630428575647446E-2]
[17,2037,"Mellem","Personbil","Diesel",5.6774071607406627E-2,9341.8010485853065,2.7693410332350821,0.67969661484516697,0,1.1621880186341589,0.65581668268517845,0.17621637870336573,9.5423338367212493E-2,1.4773791851476066,0.37140723300521322,0,0.52026110072227116,0.50937218072635226,7.6338670693769942E-2,1.4793377698188721,0.67969661484516697,0,0.41753665089794384,0.28668116570854896,9.5423338367212493E-2,0.85788271744479194,0.37140723300521322,0,0.18747183067120762,0.2226649830746012,7.6338670693769942E-2]
[17,2037,"Stor","Personbil","Diesel",6.5573353524097919E-2,771.42439808480765,4.0035880815036524,0.78504121956545136,0,1.9705290743531259,0.85977368320610004,0.26597571966253708,0.12226838471643782,1.9691115485293813,0.42897078017706647,0,0.77454067556471839,0.66778538501444618,9.7814707773150225E-2,1.9046624806032806,0.78504121956545136,0,0.71359258221995281,0.28376029410143849,0.12226838471643782,1.027744075228189,0.42897078017706647,0,0.28056224234481641,0.22039634493315599,9.7814707773150225E-2]
[18,2038,"Lille","Personbil","Diesel",4.8849423991862935E-2,5.0358403769556945,1.873798844761206,0.58482309237926766,0,0.55119462752204207,0.51773550036878291,0.14425758877155398,7.5788035719559346E-2,1.0896603090996544,0.31956540873403522,0,0.30733981130936394,0.40212466048060785,6.063042857564746E-2,1.0935558751860992,0.58482309237926766,0,0.15033867026950334,0.28260607681776889,7.5788035719559346E-2,0.68606372184229258,0.31956540873403522,0,8.6368019043080724E-2,0.21949986548952916,6.063042857564746E-2]
[18,2038,"Mellem","Personbil","Diesel",5.6838228513190148E-2,9139.8594532014959,2.765037398797745,0.68046469841651225,0,1.1775036389179145,0.64209287955600247,0.16955284354010339,9.5423338367212437E-2,1.4745714460362156,0.37182693760241048,0,0.52769292158003334,0.49871291616000196,7.6338670693769928E-2,1.4843704128102775,0.68046469841651225,0,0.42588857462636226,0.28259380140019041,9.5423338367212437E-2,0.85890637669290593,0.37182693760241048,0,0.19125043721211177,0.21949033118461378,7.6338670693769928E-2]
[18,2038,"Stor","Personbil","Diesel",6.5715981067085774E-2,747.41423238498498,4.0042280599356443,0.78674875005265898,0,2.0114349922549417,0.82656162700873748,0.25721430590286798,0.122268384716438,1.9602991895894424,0.4299038275980398,0,0.79059104100758193,0.6419896132106705,9.7814707773150392E-2,1.9230651309284068,0.78674875005265898,0,0.73504023258693885,0.27900776357237095,0.122268384716438,1.0334114740143099,0.4299038275980398,0,0.28898787955778316,0.2167050590853366,9.7814707773150392E-2]
[19,2039,"Lille","Personbil","Diesel",4.8680255180012268E-2,4.5144165992622147,1.7808682813768353,0.5827978110228873,0,0.53847710551338346,0.4635465859534425,0.12025874316756276,7.5788035719559277E-2,1.0490557428069942,0.31845873241963041,0,0.30993039854690674,0.36003618326480968,6.0630428575647453E-2,1.0775390053369065,0.5827978110228873,0,0.16071898452746658,0.25823417406699339,7.5788035719559277E-2,0.67297182951867784,0.31845873241963041,0,9.3312436238356583E-2,0.20057023228504336,6.0630428575647453E-2]
[19,2039,"Mellem","Personbil","Diesel",5.6894084267135055E-2,8968.5961750036968,2.7599877456911095,0.68113340097387853,0,1.1908330615684257,0.62865755724686034,0.16394038753473253,9.542333836721241E-2,1.4709718743054083,0.37219233734269253,0,0.53416315190245245,0.48827771436649337,7.6338670693769942E-2,1.4883223206988829,0.68113340097387853,0,0.43326709742627839,0.27849848393151339,9.542333836721241E-2,0.8594288701158892,0.37219233734269253,0,0.19458835999669799,0.2163095020827287,7.6338670693769942E-2]
[19,2039,"Stor","Personbil","Diesel",6.58065561161435E-2,735.61513928209558,4.0080641528213432,0.78783311043920445,0,2.0373724745401609,0.80861698793591463,0.25197319518962535,0.12226838471643788,1.9571468540577965,0.43049635562002964,0,0.80078376119982886,0.62805202946478755,9.7814707773150308E-2,1.9325646117870634,0.78783311043920445,0,0.74609353748796869,0.27636957914345245,0.12226838471643788,1.036297017921888,0.43049635562002964,0,0.29332997072796813,0.21465598380073983,9.7814707773150308E-2]
[20,2040,"Lille","Personbil","Diesel",4.864799119950626E-2,4.4662255413396723,1.7681909911587879,0.58241154810901685,0,0.53588310853885535,0.45824045343072162,0.11586784536063477,7.5788035719559319E-2,1.0452174872379341,0.31824766642795138,0,0.31042447694833786,0.35591491528599745,6.0630428575647453E-2,1.075717986860345,0.58241154810901685,0,0.1616535218179018,0.25586488121386713,7.5788035719559319E-2,0.67164420968079697,0.31824766642795138,0,9.4036109850893765E-2,0.19873000482630437,6.0630428575647453E-2]
[20,2040,"Mellem","Personbil","Diesel",5.6936737151702631E-2,8850.7003338455524,2.7564221047945865,0.68164403937681761,0,1.2009990972974163,0.6184484859198025,0.15990714383333784,9.5423338367212479E-2,1.468262360741422,0.37247136594480645,0,0.53910398552435812,0.48034833857848752,7.6338670693769928E-2,1.4909205643095,0.68164403937681761,0,0.43850909335985877,0.27534409320561104,9.5423338367212479E-2,0.8596307480560279,0.37247136594480645,0,0.19696122154901574,0.21385948986843575,7.6338670693769928E-2]
[20,2040,"Stor","Personbil","Diesel",6.5848682298504782E-2,733.82174557638916,4.015591777849659,0.78833744318717636,0,2.0493841819758898,0.80580251373102885,0.24979925423912611,0.1222683847164379,1.9599770411175506,0.43077193861742463,0,0.80552436464462251,0.62586603008235309,9.7814707773150364E-2,1.9343640775805804,0.78833744318717636,0,0.74780540153357289,0.27595284814339333,0.1222683847164379,1.0369211236155229,0.43077193861742463,0,0.29400216798736079,0.214332309237587,9.7814707773150364E-2]
[]
[null,null,null,null,null,"Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,"Lille",{"$f":"F278/F251-1","v":-6.1023751772335766E-2},{"$f":"G278/G251-1","v":-0.82698097800191905},0.17278616554176773,4.7383545913626257E-2,{"$error":"#DIV/0!"},7.8342484652900168E-3,0.45613236562739257,0.15960713347019451,0,0.24542231046121521,0.10970533880930655,{"$error":"#DIV/0!"},6.0224317682808337E-2,0.4561323656273939,0,0.11276072805857296,4.7383545913626257E-2,{"$error":"#DIV/0!"},-0.38120241222206619,0.40097635112966712,0,0.17896041569435428,0.10970533880930655,{"$error":"#DIV/0!"},-0.35402292311197481,0.40097635112966734,0]
[null,null,null,null,"Mellem",{"$f":"F279/F252-1","v":-3.325886058944838E-2},-0.28218456365316935,0.183560590965679,7.8353967406106007E-2,{"$error":"#DIV/0!"},0.27646384754482534,0.27176675026844599,-1.9073235020082846E-3,0,0.24243006917029297,0.1425185734734038,{"$error":"#DIV/0!"},0.35455048317123738,0.27176675026844399,0,9.0506133855823956E-2,7.8353967406106007E-2,{"$error":"#DIV/0!"},8.5700053813426935E-2,0.15780654734270283,0,0.13106944131005904,0.1425185734734038,{"$error":"#DIV/0!"},0.13910553396714409,0.1578065473427035,0]
[null,null,null,null,"Stor",-6.8812728273848767E-2,-0.55436076306333293,0.18001095723476235,3.8695311421442113E-2,{"$error":"#DIV/0!"},0.22031831027853199,0.31112929842891512,4.8752329536644989E-2,0,0.24044971308336693,0.10050013385986811,{"$error":"#DIV/0!"},0.30053259236652319,0.31112929842891424,0,6.310290260310758E-2,3.8695311421442113E-2,{"$error":"#DIV/0!"},0.1347427215727397,6.101436277007366E-2,0,9.1433217890574126E-2,0.10050013385986811,{"$error":"#DIV/0!"},0.18355998232587889,6.1014362770074326E-2,0]
[]
[null,null,"Elektricitet"]
[]
["Scenarie","år","Størrelse","Køretøjskategori","Drivmiddel","Brændstof-effektivitet [kWh per km]","Trafikarbejde, i alt for kategori [km. per år]",null,null,null,"Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!$B$12","v":2021},{"$f":"'Personbiler - El'!K21","v":"Lille"},{"$f":"'Personbiler - El'!L21","v":"Personbil"},{"$f":"'Personbiler - El'!M21","v":"Elektricitet"},{"$f":"'Personbiler - El'!N21","v":0.16582451601550133},{"$f":"'Personbiler - El'!O21","v":207.48930097958592},{"$f":"'Personbiler - El'!P21","v":0},{"$f":"'Personbiler - El'!Q21","v":0},{"$f":"'Personbiler - El'!R21","v":0},{"$f":"'Personbiler - El'!S21","v":1.7870620232088823},{"$f":"'Personbiler - El'!T21","v":0.31512793048819848},{"$f":"'Personbiler - El'!U21","v":0},{"$f":"'Personbiler - El'!V21","v":1.2349027490040818},{"$f":"'Personbiler - El'!W21","v":0.1269236315124577},{"$f":"'Personbiler - El'!X21","v":4.3612416350561616E-2},{"$f":"'Personbiler - El'!Y21","v":6.6495295853582673E-2},{"$f":"'Personbiler - El'!Z21","v":1.2535590385419895},{"$f":"'Personbiler - El'!AA21","v":0.10319192900863877},{"$f":"'Personbiler - El'!AB21","v":0},{"$f":"'Personbiler - El'!AC21","v":0.99858941148158553},{"$f":"'Personbiler - El'!AD21","v":9.8581461368899101E-2},{"$f":"'Personbiler - El'!AE21","v":5.319623668286607E-2},{"$f":"'Personbiler - El'!AF21","v":0.69426694937968991},{"$f":"'Personbiler - El'!AG21","v":0.31512793048819848},{"$f":"'Personbiler - El'!AH21","v":0},{"$f":"'Personbiler - El'!AI21","v":0.26166286666658567},{"$f":"'Personbiler - El'!AJ21","v":5.0980856371323144E-2},{"$f":"'Personbiler - El'!AK21","v":6.6495295853582673E-2},{"$f":"'Personbiler - El'!AL21","v":0.40813821951554408},{"$f":"'Personbiler - El'!AM21","v":0.10319192900863877},{"$f":"'Personbiler - El'!AN21","v":0},{"$f":"'Personbiler - El'!AO21","v":0.21215327217640964},{"$f":"'Personbiler - El'!AP21","v":3.9596781647629642E-2},{"$f":"'Personbiler - El'!AQ21","v":5.319623668286607E-2}]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!$B$12","v":2021},{"$f":"'Personbiler - El'!K22","v":"Mellem"},{"$f":"'Personbiler - El'!L22","v":"Personbil"},{"$f":"'Personbiler - El'!M22","v":"Elektricitet"},{"$f":"'Personbiler - El'!N22","v":0.12493333333333331},{"$f":"'Personbiler - El'!O22","v":466.23530653124948},{"$f":"'Personbiler - El'!P22","v":0},{"$f":"'Personbiler - El'!Q22","v":0},{"$f":"'Personbiler - El'!R22","v":0},{"$f":"'Personbiler - El'!S22","v":1.7113363441862612},{"$f":"'Personbiler - El'!T22","v":0.23741955489045602},{"$f":"'Personbiler - El'!U22","v":0},{"$f":"'Personbiler - El'!V22","v":1.2098904806394681},{"$f":"'Personbiler - El'!W22","v":0.12072290574811183},{"$f":"'Personbiler - El'!X22","v":3.6692022385913438E-2},{"$f":"'Personbiler - El'!Y22","v":0.10661138052231171},{"$f":"'Personbiler - El'!Z22","v":1.2650416133433735},{"$f":"'Personbiler - El'!AA22","v":7.7745510579031493E-2},{"$f":"'Personbiler - El'!AB22","v":0},{"$f":"'Personbiler - El'!AC22","v":1.0082416346586387},{"$f":"'Personbiler - El'!AD22","v":9.3765363687853917E-2},{"$f":"'Personbiler - El'!AE22","v":8.5289104417849371E-2},{"$f":"'Personbiler - El'!AF22","v":0.73300707904830065},{"$f":"'Personbiler - El'!AG22","v":0.23741955489045602},{"$f":"'Personbiler - El'!AH22","v":0},{"$f":"'Personbiler - El'!AI22","v":0.35164430594243484},{"$f":"'Personbiler - El'!AJ22","v":3.7331837693098079E-2},{"$f":"'Personbiler - El'!AK22","v":0.10661138052231171},{"$f":"'Personbiler - El'!AL22","v":0.48506701299299004},{"$f":"'Personbiler - El'!AM22","v":7.7745510579031493E-2},{"$f":"'Personbiler - El'!AN22","v":0},{"$f":"'Personbiler - El'!AO22","v":0.29303679590438253},{"$f":"'Personbiler - El'!AP22","v":2.8995602091726649E-2},{"$f":"'Personbiler - El'!AQ22","v":8.5289104417849371E-2}]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!$B$12","v":2021},{"$f":"'Personbiler - El'!K23","v":"Stor"},{"$f":"'Personbiler - El'!L23","v":"Personbil"},{"$f":"'Personbiler - El'!M23","v":"Elektricitet"},{"$f":"'Personbiler - El'!N23","v":0.18875459351570392},{"$f":"'Personbiler - El'!O23","v":264.44079336677515},{"$f":"'Personbiler - El'!P23","v":0},{"$f":"'Personbiler - El'!Q23","v":0},{"$f":"'Personbiler - El'!R23","v":0},{"$f":"'Personbiler - El'!S23","v":2.4052015790597037},{"$f":"'Personbiler - El'!T23","v":0.35870356117417856},{"$f":"'Personbiler - El'!U23","v":0},{"$f":"'Personbiler - El'!V23","v":1.6984071569641108},{"$f":"'Personbiler - El'!W23","v":0.17943765524514466},{"$f":"'Personbiler - El'!X23","v":4.0239548172582372E-2},{"$f":"'Personbiler - El'!Y23","v":0.12841365750368666},{"$f":"'Personbiler - El'!Z23","v":1.7175960942916015},{"$f":"'Personbiler - El'!AA23","v":0.11746122396224068},{"$f":"'Personbiler - El'!AB23","v":0},{"$f":"'Personbiler - El'!AC23","v":1.3580348917088234},{"$f":"'Personbiler - El'!AD23","v":0.13936905261758809},{"$f":"'Personbiler - El'!AE23","v":0.10273092600294931},{"$f":"'Personbiler - El'!AF23","v":0.9735880767963716},{"$f":"'Personbiler - El'!AG23","v":0.35870356117417856},{"$f":"'Personbiler - El'!AH23","v":0},{"$f":"'Personbiler - El'!AI23","v":0.43045316821859886},{"$f":"'Personbiler - El'!AJ23","v":5.6017689899907547E-2},{"$f":"'Personbiler - El'!AK23","v":0.12841365750368666},{"$f":"'Personbiler - El'!AL23","v":0.60977453974367013},{"$f":"'Personbiler - El'!AM23","v":0.11746122396224068},{"$f":"'Personbiler - El'!AN23","v":0},{"$f":"'Personbiler - El'!AO23","v":0.3460735044193286},{"$f":"'Personbiler - El'!AP23","v":4.3508885359151518E-2},{"$f":"'Personbiler - El'!AQ23","v":0.10273092600294931}]
[1,2021,"Lille","Personbil","Elektricitet",0.16582451601550133,207.48930097958592,0,0,0,2.0325821974805667,0.31512793048819848,0.24552017427168454,1.2349027490040818,0.1269236315124577,4.3612416350561616E-2,6.6495295853582673E-2,1.4499751779593371,0.10319192900863877,0.19641613941734756,0.99858941148158553,9.8581461368899101E-2,5.319623668286607E-2,0.79593990551122673,0.31512793048819848,0.10167295613153679,0.26166286666658567,5.0980856371323144E-2,6.6495295853582673E-2,0.48947658442077352,0.10319192900863877,8.1338364905229416E-2,0.21215327217640964,3.9596781647629642E-2,5.319623668286607E-2]
[1,2021,"Mellem","Personbil","Elektricitet",0.12493333333333331,466.23530653124948,0,0,0,1.9507513483947319,0.23741955489045602,0.23941500420847078,1.2098904806394681,0.12072290574811183,3.6692022385913438E-2,0.10661138052231171,1.4565736167101502,7.7745510579031493E-2,0.19153200336677675,1.0082416346586387,9.3765363687853917E-2,8.5289104417849371E-2,0.80775974525646388,0.23741955489045602,7.4752666208163315E-2,0.35164430594243484,3.7331837693098079E-2,0.10661138052231171,0.54486914595952074,7.7745510579031493E-2,5.9802132966530641E-2,0.29303679590438253,2.8995602091726649E-2,8.5289104417849371E-2]
[1,2021,"Stor","Personbil","Elektricitet",0.18875459351570392,264.44079336677515,0,0,0,2.7676191696868711,0.35870356117417856,0.36241759062716811,1.6984071569641108,0.17943765524514466,4.0239548172582372E-2,0.12841365750368666,2.0075301667933365,0.11746122396224068,0.28993407250173475,1.3580348917088234,0.13936905261758809,0.10273092600294931,1.0982726910624512,0.35870356117417856,0.12468461426607956,0.43045316821859886,5.6017689899907547E-2,0.12841365750368666,0.70952223115653368,0.11746122396224068,9.9747691412863604E-2,0.3460735044193286,4.3508885359151518E-2,0.10273092600294931]
[2,2022,"Lille","Personbil","Elektricitet",0.15865191936063974,267.35721667425264,0,0,0,1.9619129679519449,0.30639458779196826,0.23490661255467551,1.1819178938266071,0.12835957610870063,4.3839001816410671E-2,6.6495295853582631E-2,1.3971946197169278,0.10264624664772019,0.18792529004374023,0.95373008819992122,9.9696758142680142E-2,5.3196236682866084E-2,0.76790558114111906,0.30639458779196826,9.6639332899704528E-2,0.24712059660935651,5.1255767986507182E-2,6.6495295853582631E-2,0.47266685703588845,0.10264624664772019,7.7311466319763614E-2,0.19970260215329996,3.9810305232238552E-2,5.3196236682866084E-2]
[2,2022,"Mellem","Personbil","Elektricitet",0.1249333333333334,615.05115651963115,0,0,0,1.9780100091743074,0.24127597902632072,0.23641247404958482,1.2228386974532326,0.13355265855522172,3.7318819567635636E-2,0.1066113805223117,1.4672215884409447,8.083064988772326E-2,0.18912997923966798,1.0082416346586387,0.10373022023706541,8.5289104417849426E-2,0.80166130329276875,0.24127597902632072,7.1967234500751029E-2,0.34166906594907592,4.0137643294309369E-2,0.1066113805223117,0.53620828516649077,8.083064988772326E-2,5.7573787600600834E-2,0.28133987468221294,3.1174868578104326E-2,8.5289104417849426E-2]
[2,2022,"Stor","Personbil","Elektricitet",0.18086854001447664,383.78175265876166,0,0,0,2.7814565285411605,0.34930016595827701,0.34476016410140287,1.7384903094273547,0.18091181796776445,3.9580413582674272E-2,0.12841365750368658,2.0052899114127647,0.11702018383362182,0.27580813128112214,1.3692166369220506,0.1405140333730209,0.10273092600294932,1.0949057282014623,0.34930016595827701,0.11858250605170634,0.44118607358584117,5.7423325101951174E-2,0.12841365750368658,0.70713273081663697,0.11702018383362182,9.4866004841365079E-2,0.34791497528281629,4.4600640855884437E-2,0.10273092600294932]
[3,2023,"Lille","Personbil","Elektricitet",0.15409711089477809,324.9627674826346,0,0,0,1.921722026572714,0.30083268963966764,0.22818234144734373,1.148293802517679,0.13195523386070435,4.5962663253736637E-2,6.6495295853582589E-2,1.3657616650811162,0.10228694612822335,0.18254587315787513,0.92524310708442004,0.10248950202773169,5.3196236682866035E-2,0.74687213681428144,0.30083268963966764,9.2799369702966372E-2,0.23471255151342268,5.2032230104642217E-2,6.6495295853582589E-2,0.45939232473132674,0.10228694612822335,7.4239495762373139E-2,0.18925626355231689,4.0413382605547346E-2,5.3196236682866035E-2]
[3,2023,"Mellem","Personbil","Elektricitet",0.12493333333333326,757.95012898408322,0,0,0,2.0014330671116807,0.24389834743870856,0.23457278053832931,1.2307994991738733,0.14611399964275348,3.9437059795704346E-2,0.1066113805223117,1.4776041097890595,8.2928544617633548E-2,0.18765822443066354,1.0082416346586385,0.11348660166427449,8.5289104417849412E-2,0.79288927971435053,0.24389834743870856,6.9615704168482034E-2,0.33017166565667344,4.2592181928174828E-2,0.1066113805223117,0.52687619552441234,8.2928544617633548E-2,5.5692563334785623E-2,0.26988467680216327,3.3081306351980463E-2,8.5289104417849412E-2]
[3,2023,"Stor","Personbil","Elektricitet",0.17671497871968206,499.64979270539925,0,0,0,2.8045177000638533,0.34498792377852461,0.33548734111672174,1.7639450725935779,0.19057471719040733,4.1108987880934873E-2,0.12841365750368663,2.0115463142409684,0.1173002881325453,0.26838987289337729,1.375106029394304,0.14801919781779219,0.10273092600294931,1.0840416046463264,0.34498792377852461,0.1118845100106015,0.43987057503162308,5.8884938321890568E-2,0.12841365750368663,0.69789448176498559,0.1173002881325453,8.9507608008481218E-2,0.34261978519624042,4.573587442476932E-2,0.10273092600294931]
[4,2024,"Lille","Personbil","Elektricitet",0.15092056185538252,379.82412959383254,0,0,0,1.8959364638259388,0.29612209189592226,0.22350005484756771,1.1248651632985001,0.13655570819834251,4.8398149732023422E-2,6.6495295853582603E-2,1.344806101760381,0.101371008970604,0.17880004387805418,0.90537612624956176,0.10606268597929512,5.3196236682866091E-2,0.72903582447288395,0.29612209189592226,8.9659541930351638E-2,0.2237525993101874,5.3006295482840138E-2,6.6495295853582603E-2,0.44759136378443509,0.101371008970604,7.1727633544281383E-2,0.18012654634758446,4.1169938239099167E-2,5.3196236682866091E-2]
[4,2024,"Mellem","Personbil","Elektricitet",0.12493333333333337,893.7348292458538,0,0,0,2.0214376031675827,0.2451324031621854,0.23331548379373507,1.236267977119615,0.15834591596210987,4.1764442607625372E-2,0.10661138052231169,1.4870860345017634,8.3915789196415E-2,0.18665238703498813,1.0082416346586389,0.12298711919387176,8.528910441784944E-2,0.78209058153787581,0.2451324031621854,6.7521835148512593E-2,0.31810326144884121,4.4721701256024884E-2,0.10661138052231169,0.5166681655264691,8.3915789196415E-2,5.4017468118810065E-2,0.25871050184696748,3.47353019464271E-2,8.528910441784944E-2]
[4,2024,"Stor","Personbil","Elektricitet",0.1741299946306632,611.04153827171149,0,0,0,2.8296967098037769,0.34166145181242996,0.3297413313165426,1.7833737805389496,0.20342917370692684,4.307731492524141E-2,0.12841365750368666,2.0202589734180045,0.11696042627160846,0.26379306505323419,1.3787713143760945,0.15800324171411789,0.10273092600294928,1.0689404012760821,0.34166145181242996,0.1053437432380922,0.43367293623265452,5.9848612489218883E-2,0.12841365750368666,0.68495070565295013,0.11696042627160846,8.4274994590473662E-2,0.33449999957299137,4.648435921492728E-2,0.10273092600294928]
[5,2025,"Lille","Personbil","Elektricitet",0.14856615426327652,431.59432434455192,0,0,0,1.880917391568492,0.29407060982531003,0.22003905965278095,1.1075223738472226,0.14166601907286791,5.1124033316727768E-2,6.6495295853582603E-2,1.331754461455732,0.10184408133182571,0.17603124772222478,0.89065103624474329,0.11003185947407208,5.3196236682866105E-2,0.71534849815140744,0.29407060982531003,8.697543961078269E-2,0.21378217902319013,5.4024973838541941E-2,6.6495295853582603E-2,0.43846552201254385,0.10184408133182571,6.9580351688626169E-2,0.17188370758026125,4.1961144728964617E-2,5.3196236682866105E-2]
[5,2025,"Mellem","Personbil","Elektricitet",0.12493333333333326,1021.3974070806979,0,0,0,2.0410980409506343,0.24729200067826948,0.23239278248328546,1.2403087941129896,0.17018700576523668,4.4306077388541837E-2,0.10661138052231163,1.4972725144201544,8.5643467209282287E-2,0.1859142259866283,1.008241634658638,0.13218408214775679,8.5289104417849287E-2,0.77209453308877452,0.24729200067826948,6.5624900960982072E-2,0.30600939274934502,4.6556858177866305E-2,0.10661138052231163,0.50754178929204086,8.5643467209282287E-2,5.2499920768785652E-2,0.247948630350208,3.6160666545915592E-2,8.5289104417849287E-2]
[5,2025,"Stor","Personbil","Elektricitet",0.17235519036278246,717.06523219507847,0,0,0,2.8608715855937055,0.34115842997942758,0.32581899607556619,1.8024423649134169,0.21766329936147982,4.5374837760128232E-2,0.12841365750368663,2.0318846132849377,0.11815178303776341,0.26065519686045313,1.3812878340933026,0.16905887329046954,0.10273092600294918,1.0556761403115784,0.34115842997942758,9.9638948698220167E-2,0.42582245003576286,6.0642654094481052E-2,0.12841365750368663,0.67272217404074108,0.11815178303776341,7.9711158958576139E-2,0.32502721548263203,4.710109055882028E-2,0.10273092600294918]
[6,2026,"Lille","Personbil","Elektricitet",0.1467437459041753,479.95066725298193,0,0,0,1.87531787195213,0.29444945491200752,0.21736625630034054,1.0941189894068377,0.14698584232973966,5.5902033149621763E-2,6.6495295853582603E-2,1.3242898935138017,0.10378368010765664,0.17389300504027236,0.87925321065019924,0.11416376103280755,5.3196236682866098E-2,0.70495721725553662,0.29444945491200752,8.4572309239277943E-2,0.20448607699520949,5.4954080255459135E-2,6.6495295853582603E-2,0.43156372579099861,0.10378368010765664,6.7657847391422346E-2,0.16424318082811437,4.2682780780939171E-2,5.3196236682866098E-2]
[6,2026,"Mellem","Personbil","Elektricitet",0.12493333333333337,1140.1424581014905,0,0,0,2.0626162336414593,0.25068565391783054,0.23168133462752954,1.2434512847888588,0.18157779319933259,4.8608786585596128E-2,0.10661138052231175,1.5082654922682446,8.8358389800931095E-2,0.18534506770202364,1.0082416346586387,0.14103129568880171,8.5289104417849426E-2,0.76332809820746106,0.25068565391783054,6.3868975262201422E-2,0.2940700700349258,4.809201847019149E-2,0.10661138052231175,0.49968220381277284,8.8358389800931095E-2,5.1095180209761122E-2,0.23758650532971348,3.7353024054517667E-2,8.5289104417849426E-2]
[6,2026,"Stor","Personbil","Elektricitet",0.17105613099967376,816.96348718467686,0,0,0,2.9192293420995328,0.34323360237172373,0.32296872521906622,1.8426575626177468,0.23242790784364659,4.9527886543662913E-2,0.12841365750368677,2.0457407012786799,0.12097847625967166,0.25837498017525273,1.3831297884768088,0.18052653036399727,0.10273092600294936,1.0523005916481787,0.34323360237172373,9.5410007689470083E-2,0.42320367272371168,6.2039651359586327E-2,0.12841365750368677,0.66306338795253605,0.12097847625967166,7.6328006151576033E-2,0.3148398425600194,4.8186136978319506E-2,0.10273092600294936]
[7,2027,"Lille","Personbil","Elektricitet",0.14528876232510501,524.66083565552867,0,0,0,1.8685989018237854,0.29547653203829433,0.21523651807018129,1.0834373416214738,0.15233677063233,5.5616443607923713E-2,6.6495295853582534E-2,1.3197705472065488,0.10591191706269124,0.17218921445614499,0.87015335715449327,0.11831982185035345,5.3196236682866042E-2,0.69618887500512006,0.29547653203829433,8.2389131945683883E-2,0.19606636309983741,5.5761552067721945E-2,6.6495295853582534E-2,0.42567752864380354,0.10591191706269124,6.5911305556547076E-2,0.15734812598812878,4.3309943353570413E-2,5.3196236682866042E-2]
[7,2027,"Mellem","Personbil","Elektricitet",0.12493333333333331,1249.4005189522675,0,0,0,2.0868945509358512,0.25407930715739119,0.23111301049750813,1.2541391295118938,0.19246217607416582,4.8489547172580576E-2,0.10661138052231167,1.5189796451673971,9.107331239257975E-2,0.18489040839800649,1.0082416346586387,0.14948518530032304,8.5289104417849218E-2,0.75726698822999383,0.25407930715739119,6.2235738160362243E-2,0.28499997222869816,4.9340590161230435E-2,0.10661138052231167,0.49213819529256836,9.107331239257975E-2,4.9788590528289794E-2,0.22766439947910749,3.8322788474742131E-2,8.5289104417849218E-2]
[7,2027,"Stor","Personbil","Elektricitet",0.170062492755824,910.13035862968115,0,0,0,2.9891060035501704,0.34585934097805698,0.32080720930213802,1.8975589068283447,0.24724905125941979,4.9217837678523869E-2,0.12841365750368655,2.0599248277948288,0.12397135428771594,0.2566457674417103,1.3845386819968846,0.19203809806556879,0.10273092600294927,1.0535605526191827,0.34585934097805698,9.2156549965412379E-2,0.42336897064760859,6.3762033524418116E-2,0.12841365750368655,0.65382015388688264,0.12397135428771594,7.3725239972329909E-2,0.30386872409035887,4.9523909533528601E-2,0.10273092600294927]
[8,2028,"Lille","Personbil","Elektricitet",0.14410138172355313,565.58493360796206,0,0,0,1.8647017519881892,0.29697606203031873,0.21350246794463321,1.074738689221761,0.1576048205657879,5.5384416372105838E-2,6.6495295853582631E-2,1.31731469470343,0.10817780883650437,0.17080197435570671,0.86272716370929414,0.12241151111905861,5.3196236682866084E-2,0.68865645263773057,0.29697606203031873,8.0380668121176474E-2,0.18838257235718725,5.6421854275465498E-2,6.6495295853582631E-2,0.42057617998113422,0.10817780883650437,6.4304534496941221E-2,0.15107480052756783,4.3822799437254714E-2,5.3196236682866084E-2]
[8,2028,"Mellem","Personbil","Elektricitet",0.12493333333333331,1348.8318428278628,0,0,0,2.1204593394775881,0.25747296039695217,0.23064722513998587,1.2745472752430327,0.20278867687725391,4.8391821298051703E-2,0.10661138052231169,1.5293425226210577,9.3788234984228488E-2,0.18451778011198855,1.0082416346586387,0.15750576844835251,8.5289104417849343E-2,0.75457775127458782,0.25747296039695217,6.0732573875062167E-2,0.27941991200329985,5.0340924476962035E-2,0.10661138052231169,0.48503229688594085,9.3788234984228488E-2,4.8586059100049733E-2,0.21826915121724083,3.9099747166572475E-2,8.5289104417849343E-2]
[8,2028,"Stor","Personbil","Elektricitet",0.16927841019247006,996.1220432903682,0,0,0,3.0708602959190419,0.34886296747768031,0.31911823124912619,1.9636653088031928,0.26182628688143955,4.8973844003916307E-2,0.12841365750368666,2.0741145390478799,0.12707836162930619,0.25529458499930113,1.3856504435957875,0.20336022282053556,0.10273092600294924,1.0609621550197177,0.34886296747768031,8.9625902539543709E-2,0.42835693634291211,6.5702691155894985E-2,0.12841365750368666,0.6472278415988818,0.12707836162930619,7.1700722031634911E-2,0.29468661550322844,5.1031216431763081E-2,0.10273092600294924]
[9,2029,"Lille","Personbil","Elektricitet",0.14311659026022991,602.65192475885419,0,0,0,1.86283463069844,0.29883410023791807,0.21206720529625017,1.0675410619087142,0.16270419449360077,5.5192772908374238E-2,6.6495295853582576E-2,1.3163387894616978,0.11054858213664798,0.16965376423700029,0.85656801650724146,0.1263721898979423,5.3196236682866029E-2,0.68212432945715817,0.29883410023791807,7.8531022914708662E-2,0.18133491180666966,5.6928998644279249E-2,6.6495295853582576E-2,0.41612228059866163,0.11054858213664798,6.2824818331766952E-2,0.14533594547124148,4.4216697976139217E-2,5.3196236682866029E-2]
[9,2029,"Mellem","Personbil","Elektricitet",0.12493333333333341,1438.3207386751881,0,0,0,2.1627256951277651,0.26086661363651331,0.2302583654818956,1.3041674461014834,0.21251165427209451,4.8310235113466493E-2,0.10661138052231177,1.5392981845890237,9.6503157575877282E-2,0.18420669238551646,1.0082416346586389,0.16505759555114144,8.5289104417849343E-2,0.75494421553353652,0.26086661363651331,5.9370556560003805E-2,0.27695648320206634,5.1139181612641339E-2,0.10661138052231177,0.47840032579792191,9.6503157575877282E-2,4.7496445248003061E-2,0.20939186584734465,3.9719752708847589E-2,8.5289104417849343E-2]
[9,2029,"Stor","Personbil","Elektricitet",0.16864576239403228,1074.6608917426145,0,0,0,3.1620443735579244,0.35214019962550103,0.31777028318141642,2.0389916500606216,0.27595101360619051,4.8777569580508599E-2,0.12841365750368661,2.0880937857030517,0.13026826507055958,0.25421622654513315,1.3865474837300866,0.21433088435432279,0.10273092600294932,1.0706063111072326,0.35214019962550103,8.7463094213848069E-2,0.43507225888341505,6.7517100880781736E-2,0.12841365750368661,0.64091630610578232,0.13026826507055958,6.9970475371078478E-2,0.28550617295767516,5.2440466703519768E-2,0.10273092600294932]
[10,2030,"Lille","Personbil","Elektricitet",0.14228804700500777,635.82677291356094,0,0,0,1.8651680473327132,0.30114482014808425,0.21085856406409473,1.0640845860893269,0.16755336917258964,5.5031412005035189E-2,6.6495295853582534E-2,1.3165489040764644,0.11314118990797054,0.16868685125127569,0.85138608707117591,0.13013853916317639,5.319623668286607E-2,0.67693600058469894,0.30114482014808425,7.6751135451687644E-2,0.1753803987568594,5.7164350374485161E-2,6.6495295853582534E-2,0.41208254710268893,0.11314118990797054,6.1400908361350127E-2,0.1399447167140089,4.4399495436493346E-2,5.319623668286607E-2]
[10,2030,"Mellem","Personbil","Elektricitet",0.12493333333333334,1517.9613115767379,0,0,0,2.2124389402554567,0.2644145238415086,0.22992949911426036,1.3416498088202258,0.2215924919070108,4.8241236050139892E-2,0.10661138052231164,1.5489264974336034,9.9341485739873614E-2,0.18394359929140811,1.0082416346586385,0.17211067332583366,8.5289104417849329E-2,0.75802296866979257,0.2644145238415086,5.813178910103995E-2,0.27712208716205317,5.174318804287914E-2,0.10661138052231164,0.47245558136494659,9.9341485739873614E-2,4.6505431280831962E-2,0.20113067600959245,4.0188883916799284E-2,8.5289104417849329E-2]
[10,2030,"Stor","Personbil","Elektricitet",0.1681271819927157,1145.6324887632147,0,0,0,3.2613693243595838,0.35583192719918794,0.31667842388749906,2.1223586671632737,0.28946943999722502,4.8617208608711611E-2,0.1284136575036865,2.1018744165619814,0.13368733232989186,0.25334273910999927,1.3872827861115875,0.22483063300755338,0.10273092600294929,1.08212025101628,0.35583192719918794,8.5515361977694535E-2,0.44331878760750609,6.904051672820477E-2,0.1284136575036865,0.63500201100502396,0.13368733232989186,6.8412289582155561E-2,0.27654776077685855,5.3623702313168695E-2,0.10273092600294929]
[11,2031,"Lille","Personbil","Elektricitet",0.14159195535658017,665.31025146104889,0,0,0,1.870562146929392,0.30351774375712315,0.20985024735274671,1.0636437520174555,0.17215751909896954,5.4897588849514574E-2,6.6495295853582548E-2,1.3174881767417619,0.11566461909548953,0.16788019788219735,0.84703254514026183,0.13371457794094713,5.3196236682866042E-2,0.67309302851596464,0.30351774375712315,7.512877609633227E-2,0.17069981725534952,5.7251395553577125E-2,6.6495295853582548E-2,0.4086286338759158,0.11566461909548953,6.0103020877065746E-2,0.13519765387791027,4.4467103342584191E-2,5.3196236682866042E-2]
[11,2031,"Mellem","Personbil","Elektricitet",0.1249333333333334,1588.0320006344753,0,0,0,2.2620295608677679,0.26780817708106969,0.22964873234165767,1.3797791814978999,0.22999976071891515,4.8182328705913366E-2,0.10661138052231181,1.5579467241309797,0.10205640833152237,0.18371898587332622,1.0082416346586389,0.17864059084964265,8.5289104417849357E-2,0.76074990269094533,0.26780817708106969,5.7009683965139696E-2,0.27714926743504792,5.2171393687376263E-2,0.10661138052231181,0.46665919584417154,0.10205640833152237,4.5607747172111787E-2,0.19318446509754139,4.0521470825146601E-2,8.5289104417849357E-2]
[11,2031,"Stor","Personbil","Elektricitet",0.16769740770833891,1209.0755883374306,0,0,0,3.3577547914671162,0.35947761787292815,0.31578479751475325,2.2033298916261721,0.30226407063658123,4.8484756312994669E-2,0.12841365750368652,2.1150089654558468,0.13698982217625388,0.25262783801180277,1.3878921690616708,0.23476821020317012,0.10273092600294931,1.0916149399045381,0.35947761787292815,8.3754250307850484E-2,0.44969467553448189,7.0274738685590976E-2,0.12841365750368652,0.62891214390063088,0.13698982217625388,6.7003400246280348E-2,0.26760567416595049,5.4582321309196838E-2,0.10273092600294931]
[12,2032,"Lille","Personbil","Elektricitet",0.14099026930294239,690.96680419069992,0,0,0,1.8783924775467522,0.30605778355674962,0.20897110033994526,1.0657135135997526,0.17637445119478917,5.4780333001932656E-2,6.6495295853582631E-2,1.3188693878288151,0.11823696501135743,0.16717688027195618,0.84326944085697386,0.13698986500566146,5.3196236682866077E-2,0.67062439415781439,0.30605778355674962,7.3675324322670696E-2,0.16719581377780837,5.7200176647002998E-2,6.6495295853582631E-2,0.40588916377890971,0.11823696501135743,5.8940259458136544E-2,0.13108838095897449,4.4427321667575105E-2,5.3196236682866077E-2]
[12,2032,"Mellem","Personbil","Elektricitet",0.12493333333333326,1648.9228208199172,0,0,0,2.311762561169314,0.27120183032063033,0.22940469799410615,1.4187140616449185,0.23769946253903962,4.8131128148307972E-2,0.10661138052231163,1.566446770172838,0.10477133092317099,0.1835237583952849,1.008241634658638,0.18462094177789473,8.5289104417849204E-2,0.76371935189542139,0.27120183032063033,5.6055725919463777E-2,0.27731080861970031,5.2539606513315393E-2,0.10661138052231163,0.46142799865024497,0.10477133092317099,4.484458073557103E-2,0.18571552120408844,4.0807461369565305E-2,8.5289104417849204E-2]
[12,2032,"Stor","Personbil","Elektricitet",0.16733873051284279,1265.1715353226475,0,0,0,3.4521569420034912,0.36325429561323669,0.31504876753770961,2.2828189352019779,0.31424667891573144,4.8374607231148857E-2,0.12841365750368669,2.1275790294012968,0.14033325649005637,0.25203901403016765,1.3884007424581382,0.24407509041998535,0.10273092600294934,1.0999148224159576,0.36325429561323669,8.2191653600228745E-2,0.45477348945338869,7.1281726245416982E-2,0.12841365750368669,0.62301392267344502,0.14033325649005637,6.5753322880182957E-2,0.25883196973100048,5.5364447569255897E-2,0.10273092600294934]
[13,2033,"Lille","Personbil","Elektricitet",0.14047861940847417,713.21192279158379,0,0,0,1.8885304830663883,0.30876302902618497,0.20822746453940361,1.0700972914090021,0.18026575211556203,5.4681650122653226E-2,6.6495295853582506E-2,1.3207205125705677,0.12086062299213826,0.16658197163152294,0.84006944661117677,0.14001223465286369,5.3196236682866056E-2,0.66917817774169652,0.30876302902618497,7.2366207727119311E-2,0.16452910497770068,5.7024540157108949E-2,6.6495295853582506E-2,0.40362850209819379,0.12086062299213826,5.789296618169542E-2,0.12738777126509879,4.4290904976395276E-2,5.3196236682866056E-2]
[13,2033,"Mellem","Personbil","Elektricitet",0.12493333333333331,1701.1113478509885,0,0,0,2.3616963080560844,0.27459548356019142,0.22918645563109194,1.4585601629082403,0.24465748645780003,4.8085338976449371E-2,0.10661138052231163,1.5743913892964145,0.10748625351481975,0.1833491645048736,1.0082416346586387,0.1900252322002331,8.5289104417849315E-2,0.7691942329422703,0.27459548356019142,5.5342244016818448E-2,0.27961470991898663,5.3030414923962065E-2,0.10661138052231163,0.45858497152536726,0.10748625351481975,4.4273795213454779E-2,0.18034714659364179,4.1188671785601601E-2,8.5289104417849315E-2]
[13,2033,"Stor","Personbil","Elektricitet",0.16703711060035373,1314.1900300278551,0,0,0,3.5450714944563639,0.36713689560673424,0.31443628716450073,2.361464976901186,0.3253374739426243,4.8282203337631772E-2,0.12841365750368672,2.1395078605879201,0.14371019116626962,0.25154902973160093,1.3888284135374893,0.25268930014961105,0.10273092600294938,1.1070669134516642,0.36713689560673424,8.0844675808794536E-2,0.45852877409338383,7.2142910439065039E-2,0.12841365750368672,0.61698502643977193,0.14371019116626962,6.4675740647035684E-2,0.24983484012715612,5.6033328496361154E-2,0.10273092600294938]
[14,2034,"Lille","Personbil","Elektricitet",0.14003782525288275,732.17154656758805,0,0,0,1.9007592440343546,0.31177104566168345,0.20758885833969482,1.0765266687744397,0.18378012718449849,5.4597248220455308E-2,6.6495295853582645E-2,1.3229846421271267,0.12366286945225813,0.16607108667175577,0.83731260296335475,0.1427418463568921,5.3196236682866077E-2,0.66948985709918307,0.31177104566168345,7.1306303171396829E-2,0.16296810733556177,5.6949105076958342E-2,6.6495295853582645E-2,0.40254768849854072,0.12366286945225813,5.7045042537117424E-2,0.12441122520341887,4.4232314622880256E-2,5.3196236682866077E-2]
[14,2034,"Mellem","Personbil","Elektricitet",0.12493333333333335,1745.6674398969387,0,0,0,2.4120801275695012,0.27814339376518699,0.22901130219663032,1.4992983348985625,0.25096712594512188,4.8048590241687582E-2,0.10661138052231184,1.581990285576782,0.11032458167881623,0.18320904175730418,1.0082416346586398,0.19492592306417228,8.5289104417849385E-2,0.77583202779435134,0.27814339376518699,5.476698999730769E-2,0.28278098814561098,5.3529275363933954E-2,0.10661138052231184,0.4570213007441058,0.11032458167881623,4.3813591997846145E-2,0.17601788644459679,4.1576136204997241E-2,8.5289104417849385E-2]
[14,2034,"Stor","Personbil","Elektricitet",0.1667736177424457,1356.2456518558527,0,0,0,3.6370088440759152,0.37129386362899025,0.31389104983797878,2.4398451410323374,0.3353643377961828,4.8200794276739303E-2,0.12841365750368672,2.1507953273482103,0.14727238217047584,0.25111283987038313,1.3892020237345515,0.26047715556985057,0.10273092600294934,1.1157474232502902,0.37129386362899025,7.9758140627226928E-2,0.46327209348167969,7.3009668008706716E-2,0.12841365750368672,0.6131504260944185,0.14727238217047584,6.380651250178157E-2,0.24263406716002209,5.6706538259189664E-2,0.10273092600294934]
[15,2035,"Lille","Personbil","Elektricitet",0.13963779372078391,747.7388604780582,0,0,0,1.9141739958243968,0.31467352263399906,0.2070060079126167,1.0846924357426184,0.18678659418780449,5.4520139493775564E-2,6.64952958535827E-2,1.3250327883007178,0.12634407934593531,0.16560480633009322,0.83481069958236376,0.14507696635945963,5.3196236682866084E-2,0.6709993196512346,0.31467352263399906,7.0462059085463241E-2,0.16243489466260139,5.6933547415588238E-2,6.64952958535827E-2,0.40221029634813221,0.12634407934593531,5.6369647268370619E-2,0.12208010204856151,4.4220231002398663E-2,5.3196236682866084E-2]
[15,2035,"Mellem","Personbil","Elektricitet",0.1249333333333333,1783.0581807803362,0,0,0,2.462563025084946,0.28153704700474774,0.22886064442649995,1.5409608108112953,0.25657616140682649,4.8016980913264597E-2,0.1066113805223117,1.5889412143497661,0.11303950427046484,0.18308851554120001,1.0082416346586389,0.19928245546161277,8.528910441784944E-2,0.78318718184452096,0.28153704700474774,5.4304893944498313E-2,0.28672293848499109,5.4010921887972151E-2,0.1066113805223117,0.45627456641279712,0.11303950427046484,4.3443915155598645E-2,0.1725518119762845,4.1950230592599738E-2,8.528910441784944E-2]
[15,2035,"Stor","Personbil","Elektricitet",0.16651655148660144,1391.0303858628565,0,0,0,3.7278006721470542,0.37524475600014767,0.31331904022183699,2.518725529672214,0.34397766848315642,4.8120020266012364E-2,0.12841365750368663,2.1607837424604783,0.15066394156515023,0.25065523217746971,1.3895665215629429,0.26716712115196617,0.10273092600294936,1.1257243498519638,0.37524475600014767,7.8886576827471008E-2,0.46937232309051802,7.3807036430140444E-2,0.12841365750368663,0.61083720025198263,0.15066394156515023,6.310926146197679E-2,0.23700721768393307,5.7325853537973169E-2,0.10273092600294936]
[16,2036,"Lille","Personbil","Elektricitet",0.13930377372200609,760.83953813319124,0,0,0,1.923571741763495,0.31392080915403803,0.20653005453873019,1.0926708945089676,0.18949637221407539,5.4458315494101094E-2,6.6495295853582603E-2,1.3243654370083486,0.12604185852086902,0.1652240436309842,0.83272164985201758,0.14718164832161201,5.3196236682866098E-2,0.669259783519635,0.31392080915403803,6.9777681242867803E-2,0.16209795277525366,5.6968044493892894E-2,6.6495295853582603E-2,0.39949952758936974,0.12604185852086902,5.582214499429422E-2,0.12019226254171483,4.4247024849625546E-2,5.3196236682866098E-2]
[16,2036,"Mellem","Personbil","Elektricitet",0.12493333333333334,1813.9391208131972,0,0,0,2.2863668228593927,0.2815370470047478,9.1938910278381736E-3,1.5795556323240936,0.2614799516521803,4.7988920328221073E-2,0.10661138052231175,1.4170165807534412,0.11303950427046486,7.3551128222705368E-3,1.0082416346586387,0.20309122458421766,8.5289104417849385E-2,0.73399504895978152,0.2815370470047478,1.3565747430125332E-3,0.29003054874692297,5.4459497942786442E-2,0.10661138052231175,0.41150943679070245,0.11303950427046486,1.0852597944100264E-3,0.16979692912911493,4.2298639178863277E-2,8.5289104417849385E-2]
[16,2036,"Stor","Personbil","Elektricitet",0.16623744404692836,1418.3088994042591,0,0,0,3.8067072778685618,0.37461578787558075,0.31264339217505804,2.5921719763214917,0.35083081658383164,4.803164740891324E-2,0.12841365750368655,2.1657092718107354,0.15041140554632293,0.25011471374004651,1.3899622718931985,0.2724899546282184,0.10273092600294927,1.130614776547058,0.37461578787558075,7.8194930162098747E-2,0.47492461755436566,7.446578345132647E-2,0.12841365750368655,0.60632345765207063,0.15041140554632293,6.2555944129678964E-2,0.23278768026335123,5.7837501709768167E-2,0.10273092600294927]
[17,2037,"Lille","Personbil","Elektricitet",0.13902746091669729,771.75724186270656,0,0,0,1.7318272861339596,0.3132981387330972,5.2936061662592869E-3,1.1004175150839381,0.19191312342371772,5.4409606873364491E-2,6.6495295853582603E-2,1.1632752255656231,0.12579185108328353,4.2348849330074304E-3,0.83099351622668549,0.14905873663978073,5.3196236682866084E-2,0.5996238529071265,0.3132981387330972,9.0652247635253543E-4,0.16188881805247271,5.7035077791621466E-2,6.6495295853582603E-2,0.34268035291143095,0.12579185108328353,7.2521798108202845E-4,0.11866795761730889,4.4299089546890408E-2,5.3196236682866084E-2]
[17,2037,"Mellem","Personbil","Elektricitet",0.1249333333333334,1839.2622437412726,0,0,0,2.3190505856338528,0.28153704700474785,1.9979246019568879E-3,1.615191357482741,0.26574732828052106,4.7965547741573834E-2,0.10661138052231181,1.4145742748968853,0.11303950427046489,1.5983396815655102E-3,1.0082416346586396,0.20640569186836596,8.5289104417849329E-2,0.73600591692661954,0.28153704700474785,2.9479727845930153E-4,0.2926921404539029,5.4870551667197655E-2,0.10661138052231181,0.40878924137236483,0.11303950427046489,2.3583782276744114E-4,0.16760689065375106,4.2617904207532156E-2,8.5289104417849329E-2]
[17,2037,"Stor","Personbil","Elektricitet",0.16611670825109642,1444.6893234811014,0,0,0,3.5699669925691349,0.37434370997195504,3.762003749282291E-3,2.6569783435735075,0.35847202318524946,4.7997254585453682E-2,0.12841365750368661,1.9246010302088534,0.1503021639680793,3.0096029994258334E-3,1.3901334648615065,0.27842487237689273,0.10273092600294925,1.0567075460237696,0.37434370997195504,5.8048657123645057E-4,0.47809611392711426,7.5273578049777329E-2,0.12841365750368661,0.54082101984550834,0.1503021639680793,4.6438925698916026E-4,0.22885862562737219,5.8464914990118383E-2,0.10273092600294925]
[18,2038,"Lille","Personbil","Elektricitet",0.13878921280245449,780.53199847428789,0,0,0,1.7375805725502285,0.31276124702654684,2.1722168226771532E-3,1.1078067801545799,0.19397653562113354,5.4368497071708502E-2,6.6495295853582589E-2,1.1606751308385266,0.12557628452463326,1.7377734581417227E-3,0.82950344928268482,0.15066138689020078,5.3196236682866063E-2,0.59854398585738411,0.31276124702654684,3.7198902060737044E-4,0.1617987420004478,5.7116711956199502E-2,6.6495295853582589E-2,0.34090636223089271,0.12557628452463326,2.9759121648589647E-4,0.11747375508364574,4.4362494723261779E-2,5.3196236682866063E-2]
[18,2038,"Mellem","Personbil","Elektricitet",0.12493333333333347,1859.3426621290562,0,0,0,2.3535828297923889,0.28153704700474791,1.0828099098238793E-4,1.6480569219191756,0.26932577951749986,4.7943419837671725E-2,0.10661138052231167,1.4158419396096424,0.11303950427046498,8.6624792785910368E-5,1.0082416346586396,0.20918507146990273,8.5289104417849385E-2,0.7381958137749719,0.28153704700474791,1.5977050094492475E-5,0.29480196464097919,5.5229444556838626E-2,0.10661138052231167,0.40715071418775123,0.11303950427046498,1.2781640075593976E-5,0.16591266789288475,4.2896655966476543E-2,8.5289104417849385E-2]
[18,2038,"Stor","Personbil","Elektricitet",0.16601705067961045,1466.4935271607055,0,0,0,3.6324822497578655,0.37411913180983275,8.3428911203512759E-4,2.715968298549496,0.36517779183659932,4.7969080946215124E-2,0.12841365750368661,1.9275183583297184,0.15021199393757606,6.6743128962810222E-4,1.3902747707216241,0.28363323637794102,0.10273092600294928,1.058867607820045,0.37411913180983275,1.2873289298490645E-4,0.48019456783074466,7.6011517782796037E-2,0.12841365750368661,0.53780182621533501,0.15021199393757606,1.0298631438792515E-4,0.22571784789611421,5.9038072064307563E-2,0.10273092600294928]
[19,2039,"Lille","Personbil","Elektricitet",0.13854152176361356,786.63136462569912,0,0,0,1.7430284347449647,0.31220307570601746,0,1.1145539961194577,0.19545419542704701,5.4321871638860007E-2,6.6495295853582589E-2,1.1583118183126255,0.12535217402108886,0,0.82795432378183798,0.15180908382683272,5.3196236682866084E-2,0.5978171912361735,0.31220307570601746,0,0.16193436435567954,5.7184455320893945E-2,6.6495295853582589E-2,0.33962287802120417,0.12535217402108886,0,0.11665935638839957,4.4415110928849651E-2,5.3196236682866084E-2]
[19,2039,"Mellem","Personbil","Elektricitet",0.12493333333333334,1874.3966524025543,0,0,0,2.3865970836580206,0.28153704700474774,0,1.6783538746603242,0.27217233562229415,4.7922445848342696E-2,0.10661138052231171,1.4179662321798039,0.11303950427046495,0,1.0082416346586394,0.21139598883284996,8.5289104417849371E-2,0.74010613927538094,0.28153704700474774,0,0.29643265853703554,5.5525053211285952E-2,0.10661138052231171,0.40612120582856148,0.11303950427046495,0,0.16466634221885998,4.3126254921387143E-2,8.5289104417849371E-2]
[19,2039,"Stor","Personbil","Elektricitet",0.16593094786775953,1484.1517345954126,0,0,0,3.6907601770202771,0.3739250992747154,0,2.7695397805017765,0.37093859989568101,4.7943039844417563E-2,0.12841365750368663,1.9313695217409497,0.15013408823452401,0,1.3903968570990637,0.28810765040441266,0.10273092600294931,1.0604998170449234,0.3739250992747154,0,0.48149459074937723,7.6666469517143995E-2,0.12841365750368663,0.53565369668227159,0.15013408823452401,0,0.22324191000429799,5.9546772440500197E-2,0.10273092600294931]
[20,2040,"Lille","Personbil","Elektricitet",0.13833860167771875,791.47279177729854,0,0,0,1.7502163689434127,0.31174579564923383,0,1.120978730342997,0.19670763586167767,5.4288911235921736E-2,6.6495295853582589E-2,1.1578326463952826,0.12516857221279579,0,0.82668520770414311,0.15278262979547774,5.3196236682866091E-2,0.59754200103931321,0.31174579564923383,0,0.162046857649076,5.7254051887420832E-2,6.6495295853582589E-2,0.33885583136054476,0.12516857221279579,0,0.11602185595038131,4.4469166514501543E-2,5.3196236682866091E-2]
[20,2040,"Mellem","Personbil","Elektricitet",0.12493333333333344,1879.4612149136872,0,0,0,2.4169158255251646,0.28153704700474796,0,1.7076534296125887,0.27322321667692229,4.7890751708593624E-2,0.10661138052231175,1.4187824504746609,0.11303950427046495,0,1.0082416346586396,0.21221220712770686,8.5289104417849412E-2,0.74230870154205386,0.28153704700474796,0,0.29852156682626746,5.5638707188726641E-2,0.10661138052231175,0.40579467200893105,0.11303950427046495,0,0.16425153346529497,4.3214529855321683E-2,8.5289104417849412E-2]
[20,2040,"Stor","Personbil","Elektricitet",0.16580905467485962,1496.6361076557059,0,0,0,3.7442756476640686,0.37365041317883163,0,2.8191051146853781,0.37520017917238452,4.7906283123787904E-2,0.12841365750368669,1.9347420314959745,0.15002379944504152,0,1.3905696911568111,0.29141761489117263,0.10273092600294922,1.0619016811799427,0.37365041317883163,0,0.48267564402104174,7.7161966476382599E-2,0.12841365750368669,0.5342130242223998,0.15002379944504152,0,0.2215266743267332,5.9931624447675809E-2,0.10273092600294922]
[]
[null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.]",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.]"]
[null,null,null,null,null,"Brændstof-effektivitet [kWh per km]","Trafikarbejde, i alt for kategori [km. per år]",null,null,null,"Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,"Lille",{"$f":"F350/F323-1","v":-0.14193600304730192},{"$f":"G350/G323-1","v":2.0643834159724577},null,null,null,-8.2365254578814717E-2,-4.4372805414142458E-2,-0.14117622028581012,-0.1383251944758529,0.32011168586949945,0.26182900673712672,-2.1094237467877974E-15,-9.2019695172060656E-2,9.641510721733737E-2,-0.14117622028581023,-0.14741126104272151,0.32011168586950012,0,-0.14951368074715687,-4.4372805414142458E-2,-0.24511749857658494,-0.32974670425692665,0.12129050869848168,-2.1094237467877974E-15,-0.15811591357259613,9.641510721733737E-2,-0.2451174985765846,-0.34036031931837418,0.12129050869848168,0]
[null,null,null,null,"Mellem",{"$f":"F351/F324-1","v":0},{"$f":"G351/G324-1","v":2.2557837004456811},null,null,null,0.13414707726644237,0.11370153972156127,-3.9619509752826132E-2,{"$f":"N351/N324-1","v":0.10890186367208909},0.83554637401922061,0.31476089114838079,0,6.3404197126708528E-2,0.27777777777777835,-3.9619509752827797E-2,0,0.8355463740192195,0,-6.1573725205729124E-2,0.11370153972156127,-0.22234494032412577,-0.21192499784876706,0.38603377814549522,0,-0.13290083524008878,0.27777777777777835,-0.22234494032412555,-0.31363337703425787,0.38603377814549433,0]
[null,null,null,null,"Stor",{"$f":"F352/F325-1","v":-0.10928163992614082},{"$f":"G352/G325-1","v":3.3322835110929381},null,null,null,{"$f":"K352/K325-1","v":0.17840249123891416},-8.0055909274796555E-3,-0.12620570282065191,0.24961712417473136,0.61320342489850765,0.20819469443837946,-1.3322676295501878E-15,4.6995184096955578E-2,0.13814012676104293,-0.12620570282065258,2.1536924110956646E-2,0.61320342489850743,0,-1.4707130731390183E-2,-8.0055909274796555E-3,-0.31414663724905967,2.9888546162061491E-2,0.23247704165534899,-1.3322676295501878E-15,-0.10502873184120032,0.13814012676104293,-0.31414663724906,-0.20089877657385591,0.23247704165534677,0]
[]
[]
[null,null,"Hybrid"]
[]
[]
[]
["Scenarie","år","Størrelse","Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri,  ekskl.  afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!$B$12","v":2021},{"$f":"'Personbiler - Plug in Hybrid'!H21","v":"Lille"},{"$f":"'Personbiler - Plug in Hybrid'!I21","v":"Personbil"},{"$f":"'Personbiler - Plug in Hybrid'!J21","v":"Hybrid"},{"$f":"'Personbiler - Plug in Hybrid'!K21","v":2.4529908340215314E-2},{"$f":"'Personbiler - Plug in Hybrid'!L21","v":420.17127706635068},{"$f":"'Personbiler - Plug in Hybrid'!M21","v":2.4927974514816347},{"$f":"'Personbiler - Plug in Hybrid'!N21","v":0.28264300070287057},{"$f":"'Personbiler - Plug in Hybrid'!O21","v":0},{"$f":"'Personbiler - Plug in Hybrid'!P21","v":1.8793707950345879},{"$f":"'Personbiler - Plug in Hybrid'!Q21","v":0.24499799723659965},{"$f":"'Personbiler - Plug in Hybrid'!R21","v":3.1683751128497084E-2},{"$f":"'Personbiler - Plug in Hybrid'!S21","v":5.4101907379079744E-2},{"$f":"'Personbiler - Plug in Hybrid'!T21","v":1.6242126833396706},{"$f":"'Personbiler - Plug in Hybrid'!U21","v":0.11684071605582171},{"$f":"'Personbiler - Plug in Hybrid'!V21","v":0},{"$f":"'Personbiler - Plug in Hybrid'!W21","v":1.2738007347890514},{"$f":"'Personbiler - Plug in Hybrid'!X21","v":0.19028970659153363},{"$f":"'Personbiler - Plug in Hybrid'!Y21","v":4.3281525903263784E-2},{"$f":"'Personbiler - Plug in Hybrid'!Z21","v":0.88310870662250918},{"$f":"'Personbiler - Plug in Hybrid'!AA21","v":0.28264300070287057},{"$f":"'Personbiler - Plug in Hybrid'!AB21","v":0},{"$f":"'Personbiler - Plug in Hybrid'!AC21","v":0.44191789568103185},{"$f":"'Personbiler - Plug in Hybrid'!AD21","v":0.10444590285952708},{"$f":"'Personbiler - Plug in Hybrid'!AE21","v":5.4101907379079744E-2},{"$f":"'Personbiler - Plug in Hybrid'!AF21","v":0.54076857212639962},{"$f":"'Personbiler - Plug in Hybrid'!AG21","v":0.11684071605582171},{"$f":"'Personbiler - Plug in Hybrid'!AH21","v":0},{"$f":"'Personbiler - Plug in Hybrid'!AI21","v":0.29952329882010859},{"$f":"'Personbiler - Plug in Hybrid'!AJ21","v":8.112303134720554E-2},{"$f":"'Personbiler - Plug in Hybrid'!AK21","v":4.3281525903263784E-2}]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!$B$12","v":2021},{"$f":"'Personbiler - Plug in Hybrid'!H22","v":"Mellem "},{"$f":"'Personbiler - Plug in Hybrid'!I22","v":"Personbil"},{"$f":"'Personbiler - Plug in Hybrid'!J22","v":"Hybrid"},{"$f":"'Personbiler - Plug in Hybrid'!K22","v":2.4149522486992151E-2},{"$f":"'Personbiler - Plug in Hybrid'!L22","v":1438.1854882287546},{"$f":"'Personbiler - Plug in Hybrid'!M22","v":2.0465708572051087},{"$f":"'Personbiler - Plug in Hybrid'!N22","v":0.27826004918553227},{"$f":"'Personbiler - Plug in Hybrid'!O22","v":0},{"$f":"'Personbiler - Plug in Hybrid'!P22","v":1.390624410905092},{"$f":"'Personbiler - Plug in Hybrid'!Q22","v":0.27957390339956556},{"$f":"'Personbiler - Plug in Hybrid'!R22","v":2.9259310460925669E-2},{"$f":"'Personbiler - Plug in Hybrid'!S22","v":6.8853183253992936E-2},{"$f":"'Personbiler - Plug in Hybrid'!T22","v":1.2803268137988655},{"$f":"'Personbiler - Plug in Hybrid'!U22","v":0.11502886438268538},{"$f":"'Personbiler - Plug in Hybrid'!V22","v":0},{"$f":"'Personbiler - Plug in Hybrid'!W22","v":0.89307062347351751},{"$f":"'Personbiler - Plug in Hybrid'!X22","v":0.21714477933946838},{"$f":"'Personbiler - Plug in Hybrid'!Y22","v":5.5082546603194359E-2},{"$f":"'Personbiler - Plug in Hybrid'!Z22","v":0.82860122724065655},{"$f":"'Personbiler - Plug in Hybrid'!AA22","v":0.27826004918553227},{"$f":"'Personbiler - Plug in Hybrid'!AB22","v":0},{"$f":"'Personbiler - Plug in Hybrid'!AC22","v":0.39618040200164573},{"$f":"'Personbiler - Plug in Hybrid'!AD22","v":8.530759279948559E-2},{"$f":"'Personbiler - Plug in Hybrid'!AE22","v":6.8853183253992936E-2},{"$f":"'Personbiler - Plug in Hybrid'!AF22","v":0.49080010205733277},{"$f":"'Personbiler - Plug in Hybrid'!AG22","v":0.11502886438268538},{"$f":"'Personbiler - Plug in Hybrid'!AH22","v":0},{"$f":"'Personbiler - Plug in Hybrid'!AI22","v":0.25443036656699825},{"$f":"'Personbiler - Plug in Hybrid'!AJ22","v":6.6258324504454805E-2},{"$f":"'Personbiler - Plug in Hybrid'!AK22","v":5.5082546603194359E-2}]
[{"$f":"MATCH(input_år,$B$3:$B$30,0)","v":1},{"$f":"'Resultat - niveau I'!$B$12","v":2021},{"$f":"'Personbiler - Plug in Hybrid'!H23","v":"Stor"},{"$f":"'Personbiler - Plug in Hybrid'!I23","v":"Personbil"},{"$f":"'Personbiler - Plug in Hybrid'!J23","v":"Hybrid"},{"$f":"'Personbiler - Plug in Hybrid'!K23","v":2.7090774253210673E-2},{"$f":"'Personbiler - Plug in Hybrid'!L23","v":410.66254925255129},{"$f":"'Personbiler - Plug in Hybrid'!M23","v":2.2413232827749332},{"$f":"'Personbiler - Plug in Hybrid'!N23","v":0.31215027875739387},{"$f":"'Personbiler - Plug in Hybrid'!O23","v":0},{"$f":"'Personbiler - Plug in Hybrid'!P23","v":1.4981794371934831},{"$f":"'Personbiler - Plug in Hybrid'!Q23","v":0.29189164003852464},{"$f":"'Personbiler - Plug in Hybrid'!R23","v":3.2007911261221413E-2},{"$f":"'Personbiler - Plug in Hybrid'!S23","v":0.1070940155243101},{"$f":"'Personbiler - Plug in Hybrid'!T23","v":1.4563306832131167},{"$f":"'Personbiler - Plug in Hybrid'!U23","v":0.12903861760716101},{"$f":"'Personbiler - Plug in Hybrid'!V23","v":0},{"$f":"'Personbiler - Plug in Hybrid'!W23","v":1.014904899758527},{"$f":"'Personbiler - Plug in Hybrid'!X23","v":0.22671195342798039},{"$f":"'Personbiler - Plug in Hybrid'!Y23","v":8.5675212419448116E-2},{"$f":"'Personbiler - Plug in Hybrid'!Z23","v":0.94728151270710637},{"$f":"'Personbiler - Plug in Hybrid'!AA23","v":0.31215027875739387},{"$f":"'Personbiler - Plug in Hybrid'!AB23","v":0},{"$f":"'Personbiler - Plug in Hybrid'!AC23","v":0.41591195825512245},{"$f":"'Personbiler - Plug in Hybrid'!AD23","v":0.11212526017028003},{"$f":"'Personbiler - Plug in Hybrid'!AE23","v":0.1070940155243101},{"$f":"'Personbiler - Plug in Hybrid'!AF23","v":0.58355076186852961},{"$f":"'Personbiler - Plug in Hybrid'!AG23","v":0.12903861760716101},{"$f":"'Personbiler - Plug in Hybrid'!AH23","v":0},{"$f":"'Personbiler - Plug in Hybrid'!AI23","v":0.28174935112713995},{"$f":"'Personbiler - Plug in Hybrid'!AJ23","v":8.708758071478058E-2},{"$f":"'Personbiler - Plug in Hybrid'!AK23","v":8.5675212419448116E-2}]
[1,2021,"Lille","Personbil","Hybrid",2.4529908340215314E-2,420.17127706635068,2.4927974514816347,0.28264300070287057,0,1.8793707950345879,0.24499799723659965,3.1683751128497084E-2,5.4101907379079744E-2,1.6242126833396706,0.11684071605582171,0,1.2738007347890514,0.19028970659153363,4.3281525903263784E-2,0.88310870662250918,0.28264300070287057,0,0.44191789568103185,0.10444590285952708,5.4101907379079744E-2,0.54076857212639962,0.11684071605582171,0,0.29952329882010859,8.112303134720554E-2,4.3281525903263784E-2]
[1,2021,"Mellem ","Personbil","Hybrid",2.4149522486992151E-2,1438.1854882287546,2.0465708572051087,0.27826004918553227,0,1.390624410905092,0.27957390339956556,2.9259310460925669E-2,6.8853183253992936E-2,1.2803268137988655,0.11502886438268538,0,0.89307062347351751,0.21714477933946838,5.5082546603194359E-2,0.82860122724065655,0.27826004918553227,0,0.39618040200164573,8.530759279948559E-2,6.8853183253992936E-2,0.49080010205733277,0.11502886438268538,0,0.25443036656699825,6.6258324504454805E-2,5.5082546603194359E-2]
[1,2021,"Stor","Personbil","Hybrid",2.7090774253210673E-2,410.66254925255129,2.2413232827749332,0.31215027875739387,0,1.4981794371934831,0.29189164003852464,3.2007911261221413E-2,0.1070940155243101,1.4563306832131167,0.12903861760716101,0,1.014904899758527,0.22671195342798039,8.5675212419448116E-2,0.94728151270710637,0.31215027875739387,0,0.41591195825512245,0.11212526017028003,0.1070940155243101,0.58355076186852961,0.12903861760716101,0,0.28174935112713995,8.708758071478058E-2,8.5675212419448116E-2]
[2,2022,"Lille","Personbil","Hybrid",2.45299083402153E-2,611.44945653549587,2.5666752422112507,0.28622479182911953,0,1.9441552320920423,0.25057352127854648,3.1619789632463022E-2,5.410190737907971E-2,1.6314086203509184,0.11970614895682104,0,1.2738007347890503,0.19462021070178345,4.3281525903263757E-2,0.89978692505900881,0.28622479182911953,0,0.45333195888726868,0.10612826696354083,5.410190737907971E-2,0.54105664945455489,0.11970614895682104,0,0.29563925268104035,8.2429721913429774E-2,4.3281525903263757E-2]
[2,2022,"Mellem ","Personbil","Hybrid",2.4149522486992175E-2,1930.3262505035982,2.0645089388219282,0.28178629739434707,0,1.3824307139125149,0.30230886833965098,2.9129875921422146E-2,6.8853183253992964E-2,1.3008060375621011,0.11784986294973709,0,0.89307062347351829,0.23480300453565123,5.5082546603194414E-2,0.8211381719973202,0.28178629739434707,0,0.38061572031894642,8.9882971030033829E-2,6.8853183253992964E-2,0.48882941352924392,0.11784986294973709,0,0.24608498764230555,6.9812016334006854E-2,5.5082546603194414E-2]
[2,2022,"Stor","Personbil","Hybrid",2.709077425321068E-2,617.1087995148788,2.3305467968082452,0.31610600062465805,0,1.5457830047081917,0.33003422746389877,3.152954848718665E-2,0.10709401552431001,1.4891205713285776,0.13220319510097234,0,1.0149048997585273,0.25633726404962998,8.5675212419448074E-2,0.95903384866017216,0.31610600062465805,0,0.41663678763232187,0.11919704487888223,0.10709401552431001,0.58333260598808323,0.13220319510097234,0,0.27287396943552128,9.2580229032141567E-2,8.5675212419448074E-2]
[3,2023,"Lille","Personbil","Hybrid",2.4529908340215317E-2,797.03588281596433,2.6401493675775076,0.28970708875741791,0,2.0016663429783166,0.26156560764062636,3.3108420822067212E-2,5.4101907379079738E-2,1.6427320006990564,0.12249198649945951,0,1.2738007347890505,0.20315775350728266,4.3281525903263805E-2,0.90939269578274218,0.28970708875741791,0,0.45627662775627348,0.10930707188997114,5.4101907379079738E-2,0.53865410603466679,0.12249198649945951,0,0.28798189701837373,8.489869661356976E-2,4.3281525903263805E-2]
[3,2023,"Mellem ","Personbil","Hybrid",2.4149522486992182E-2,2404.0449441838105,2.1024017762950442,0.28521459426402784,0,1.391340712229306,0.32660928621073937,3.0384000336977534E-2,6.8853183253993075E-2,1.3224227860256814,0.12059250044548171,0,0.8930706234735184,0.25367711550348698,5.5082546603194442E-2,0.81813912555981494,0.28521459426402784,0,0.36967592787659109,9.4395420165203012E-2,6.8853183253993075E-2,0.48615685234436906,0.12059250044548171,0,0.2371649740994187,7.331683119627419E-2,5.5082546603194442E-2]
[3,2023,"Stor","Personbil","Hybrid",2.709077425321069E-2,817.5306400101781,2.4197842711096902,0.31995184132894255,0,1.5896948776036655,0.37023198510892902,3.2811551543842743E-2,0.10709401552431012,1.5234188032279514,0.13527986766440003,0,1.0149048997585273,0.28755882338557598,8.5675212419448116E-2,0.96597778407223678,0.31995184132894255,0,0.41486052214818464,0.12407140507079949,0.10709401552431012,0.58084159104486321,0.13527986766440003,0,0.26352037110019993,9.6366139860815131E-2,8.5675212419448116E-2]
[4,2024,"Lille","Personbil","Hybrid",2.4529908340215307E-2,975.31374853677289,2.7138772274972518,0.29299039728981308,0,2.0573262066217541,0.27458465373946894,3.4874062467136258E-2,5.4101907379079738E-2,1.6554705279900932,0.12511863332537573,0,1.2738007347890505,0.21326963397240326,4.3281525903263784E-2,0.91574094095814296,0.29299039728981308,0,0.45586008933638095,0.11278854695286925,5.4101907379079738E-2,0.53491371452841252,0.12511863332537573,0,0.27891080038492311,8.7602754914849881E-2,4.3281525903263784E-2]
[4,2024,"Mellem ","Personbil","Hybrid",2.4149522486992168E-2,2855.385311562974,2.149934319909236,0.28844698845544098,0,1.4094934544797295,0.35124958324257538,3.1891110477496661E-2,6.8853183253993019E-2,1.3441467961608202,0.12317841579861227,0,0.89307062347351807,0.2728152102854956,5.50825466031944E-2,0.81711184541709581,0.28844698845544098,0,0.36124212492939722,9.8569548778264654E-2,6.8853183253993019E-2,0.4829396113238083,0.12317841579861227,0,0.22811977608451453,7.655887283748708E-2,5.50825466031944E-2]
[4,2024,"Stor","Personbil","Hybrid",2.7090774253210673E-2,1010.1118278006282,2.5090701516341181,0.32357791970726801,0,1.6333344112348818,0.41062752277013764,3.4436282397520689E-2,0.10709401552431008,1.5576948408131042,0.13818073036706038,0,1.0149048997585275,0.3189339982680684,8.5675212419448088E-2,0.96970829520438195,0.32357791970726801,0,0.41232364098935481,0.12671271898344905,0.10709401552431008,0.57639314192829905,0.13818073036706038,0,0.25411955332940306,9.84176458123876E-2,8.5675212419448088E-2]
[5,2025,"Lille","Personbil","Hybrid",2.4529908340215321E-2,1144.8526662022259,2.7895104856932496,0.29617421162425694,0,2.11397254320782,0.28839552716949179,3.6866296312601236E-2,5.4101907379079758E-2,1.6687444714421331,0.12766568479293083,0,1.2738007347890516,0.22399652595688677,4.3281525903263805E-2,0.92053517450946831,0.29617421162425694,0,0.45416007932297175,0.1160989761831599,5.4101907379079758E-2,0.53040843062753884,0.12766568479293083,0,0.26928725784733659,9.0173962084007589E-2,4.3281525903263805E-2]
[5,2025,"Mellem ","Personbil","Hybrid",2.4149522486992148E-2,3280.9794158140398,2.2041788365014492,0.2915814313077203,0,1.4344855480440399,0.37564831101173085,3.3610362883965399E-2,6.8853183253992908E-2,1.3656048186128609,0.1256859700804358,0,0.89307062347351718,0.29176567845571355,5.5082546603194366E-2,0.81741352373373244,0.2915814313077203,0,0.35472760894983979,0.10225130022217942,6.8853183253992908E-2,0.47935074094930585,0.1256859700804358,0,0.21916373865621591,7.9418485609459785E-2,5.5082546603194366E-2]
[5,2025,"Stor","Personbil","Hybrid",2.7090774253210673E-2,1193.244695305905,2.5998377115712521,0.32709411692261386,0,1.6788643525560503,0.45047032960392824,3.6314896964350044E-2,0.10709401552431007,1.5914536679708482,0.14099368813933708,0,1.0149048997585266,0.34987986765353629,8.5675212419448143E-2,0.97434943040016875,0.32709411692261386,0,0.40992471683841064,0.13023658111483422,0.10709401552431007,0.572662937960847,0.14099368813933708,0,0.2448394112934526,0.10115462610860913,8.5675212419448143E-2]
[6,2026,"Lille","Personbil","Hybrid",2.4529908340215314E-2,1304.4447904912936,2.8606315102347435,0.2991590375627981,0,2.1646136264650839,0.30241063862137946,4.0346300206402598E-2,5.4101907379079744E-2,1.6820178556507426,0.13005354554376369,0,1.2738007347890516,0.23488204941466342,4.3281525903263833E-2,0.92207618418220194,0.2991590375627981,0,0.44988088465804504,0.11893435458227911,5.4101907379079744E-2,0.5251973371184393,0.13005354554376369,0,0.25948606793760276,9.2376197733808979E-2,4.3281525903263833E-2]
[6,2026,"Mellem ","Personbil","Hybrid",2.4149522486992151E-2,3678.1245135267104,2.258553226128075,0.29451997148173242,0,1.459033082289199,0.39945964860776828,3.6687340495382241E-2,6.8853183253992978E-2,1.3864498935451097,0.12803680221964547,0,0.89307062347351784,0.31025992124875201,5.5082546603194379E-2,0.81671565849851357,0.29451997148173242,0,0.34792944678957222,0.10541305697321594,6.8853183253992978E-2,0.47541688054912823,0.12803680221964547,0,0.21042331271796527,8.187421900832309E-2,5.5082546603194379E-2]
[6,2026,"Stor","Personbil","Hybrid",2.7090774253210693E-2,1365.5720577864893,2.6857249909635712,0.330390551812001,0,1.7192435863146489,0.48932491891873614,3.9671918393874954E-2,0.10709401552431015,1.624269137680268,0.14363083605084656,0,1.0149048997585279,0.38005818945144548,8.5675212419448088E-2,0.97785555130277713,0.330390551812001,0,0.40577126511949635,0.13459971884696953,0.10709401552431015,0.5696452743636633,0.14363083605084656,0,0.23579575494426613,0.10454347094910253,8.5675212419448088E-2]
[7,2027,"Lille","Personbil","Hybrid",2.4529908340215314E-2,1453.1313940781174,2.9243470715218356,0.30194487510543627,0,2.2118322851090175,0.31629459760492518,4.0173406323376737E-2,5.4101907379079765E-2,1.695030183147801,0.13228221557787428,0,1.2738007347890512,0.24566570687761188,4.3281525903263791E-2,0.92150113487343976,0.30194487510543627,0,0.44411780316302851,0.12133654922589533,5.4101907379079765E-2,0.51950478717725679,0.13228221557787428,0,0.24969906571484074,9.4241979981277937E-2,4.3281525903263791E-2]
[7,2027,"Mellem ","Personbil","Hybrid",2.4149522486992155E-2,4044.8309009269683,2.3085785920983541,0.29726260897747731,0,1.4835698061107623,0.42244470743215595,3.6448286323965365E-2,6.8853183253993019E-2,1.4064964764150165,0.13023091221624128,0,0.89307062347351784,0.328112394122063,5.5082546603194407E-2,0.81532207214620556,0.29726260897747731,0,0.3411544302315121,0.10805184968322312,6.8853183253993019E-2,0.47121959473420755,0.13023091221624128,0,0.20198236917052093,8.3923766744250977E-2,5.5082546603194407E-2]
[7,2027,"Stor","Personbil","Hybrid",2.709077425321069E-2,1526.0179476667463,2.763621723750894,0.33346722437542853,0,1.7567341357965642,0.52687936204155206,3.9446986013039136E-2,0.1070940155243101,1.6558989752438771,0.14609217410158867,0,1.0149048997585282,0.40922668896431202,8.5675212419448171E-2,0.98053077454532511,0.33346722437542853,0,0.40071683258699103,0.13925270205859541,0.1070940155243101,0.56697061481953115,0.14609217410158867,0,0.22704578980638143,0.10815743849211291,8.5675212419448171E-2]
[8,2028,"Lille","Personbil","Hybrid",2.4529908340215307E-2,1590.2188661878947,2.9857143928319441,0.30463121845012353,0,2.2571162021578393,0.32982923006830622,4.0035834776595579E-2,5.4101907379079738E-2,1.7076915937174386,0.13443129025362402,0,1.273800734789051,0.25617804277149997,4.3281525903263791E-2,0.92020375549379574,0.30463121845012353,0,0.43798090646056997,0.12348972320402249,5.4101907379079738E-2,0.51398469433431182,0.13443129025362402,0,0.24035753005779487,9.5914348119629123E-2,4.3281525903263791E-2]
[8,2028,"Mellem ","Personbil","Hybrid",2.4149522486992165E-2,4379.8394934891066,2.3578101507797991,0.29990729513408815,0,1.5083739719842522,0.44442296044607538,3.6252739961390272E-2,6.8853183253993006E-2,1.425682713118106,0.13234666114152996,0,0.89307062347351784,0.34518288189986396,5.50825466031944E-2,0.81363186240279417,0.29990729513408815,0,0.33461391953951569,0.11025746447519726,6.8853183253993006E-2,0.46697151480732357,0.13234666114152996,0,0.19390544145079552,8.563686561180367E-2,5.50825466031944E-2]
[8,2028,"Stor","Personbil","Hybrid",2.7090774253210659E-2,1673.8059694462099,2.8382955035440123,0.33643401577587639,0,1.792615566578174,0.56288449423594555,3.9267411429705995E-2,0.10709401552431008,1.6862375595831811,0.14846560722194704,0,1.014904899758527,0.43719184018325902,8.5675212419448019E-2,0.98271776260658106,0.33643401577587639,0,0.39531952507417845,0.14387020623221616,0.10709401552431008,0.56455498109643842,0.14846560722194704,0,0.21867031195429301,0.11174384950075039,8.5675212419448019E-2]
[9,2029,"Lille","Personbil","Hybrid",2.4529908340215296E-2,1715.2837418618931,3.0454959147317759,0.3072180675968591,0,2.3013928268937436,0.34285929940228294,3.9923813459810956E-2,5.4101907379079696E-2,1.7198815152359737,0.13650076957101259,0,1.2738007347890503,0.26629848497264696,4.3281525903263736E-2,0.91806933846152561,0.3072180675968591,0,0.43164616888104151,0.12510319460454536,5.4101907379079696E-2,0.50832649902056559,0.13650076957101259,0,0.23137667375635115,9.7167529789938104E-2,4.3281525903263736E-2]
[9,2029,"Mellem ","Personbil","Hybrid",2.4149522486992172E-2,4682.6097277877334,2.4062845931894721,0.30245402995156528,0,1.5336357865068539,0.46525194808634301,3.6089645390716914E-2,6.8853183253992978E-2,1.4438979554499662,0.13438404899551168,0,0.89307062347351818,0.36136073637774202,5.5082546603194366E-2,0.81179202337515721,0.30245402995156528,0,0.32848454260245796,0.11200026756714085,6.8853183253992978E-2,0.46271458108797991,0.13438404899551168,0,0.18625748640799958,8.699049908127425E-2,5.5082546603194366E-2]
[9,2029,"Stor","Personbil","Hybrid",2.7090774253210669E-2,1808.464842500659,2.9103116956763238,0.33929092601334493,0,1.8276744451438445,0.59713199274204354,3.9120316252781055E-2,0.10709401552431003,1.7151230866128429,0.15075113541192187,0,1.0149048997585266,0.46379183902294624,8.5675212419448019E-2,0.98422528566827649,0.33929092601334493,0,0.38992515851708615,0.14791518561353539,0.10709401552431003,0.56202970176730693,0.15075113541192187,0,0.21071777287688043,0.11488558105905665,8.5675212419448019E-2]
[10,2030,"Lille","Personbil","Hybrid",2.4529908340215314E-2,1828.1670194208084,3.1040824404015921,0.30960592834769202,0,2.3452752478533387,0.35526826257040139,3.9831094251080286E-2,5.4101907379079731E-2,1.7314298334817808,0.13841105817167884,0,1.273800734789051,0.27593651461778718,4.3281525903263805E-2,0.91539357058310145,0.30960592834769202,0,0.42566483074043249,0.12602090411589723,5.4101907379079731E-2,0.50256336914703414,0.13841105817167884,0,0.22299047119566645,9.7880313876425054E-2,4.3281525903263805E-2]
[10,2030,"Mellem ","Personbil","Hybrid",2.4149522486992165E-2,4953.2800928321731,2.4539182065904437,0.30480486209077456,0,1.5594899121694499,0.4848184908912857,3.595175818494039E-2,6.8853183253992964E-2,1.4609759359612893,0.13626471470687931,0,0.89307062347351751,0.37655805117769803,5.5082546603194428E-2,0.8098445462483026,0.30480486209077456,0,0.32282954909852501,0.11335695180501017,6.8853183253992964E-2,0.45843521412840071,0.13626471470687931,0,0.17904371840666852,8.8044234411658442E-2,5.5082546603194428E-2]
[10,2030,"Stor","Personbil","Hybrid",2.7090774253210683E-2,1929.8214805514954,2.9798908698362712,0.34192807392485441,0,1.8624246227377759,0.62944656404592214,3.8997593603409014E-2,0.10709401552431007,1.7423315011004035,0.15286085374112932,0,1.0149048997585273,0.48889053518129894,8.5675212419448088E-2,0.98504458442667986,0.34192807392485441,0,0.38474607709718162,0.15127641788033375,0.10709401552431007,0.5592394207975665,0.15286085374112932,0,0.20320710773964257,0.11749624689734653,8.5675212419448088E-2]
[11,2031,"Lille","Personbil","Hybrid",2.4529908340215314E-2,1928.9586333528152,3.1622995952204356,0.31169530650467092,0,2.3897821523090998,0.36696674123764633,3.9753487789938619E-2,5.4101907379079738E-2,1.7421875330304661,0.14008256069726185,0,1.2738007347890508,0.28502271164088994,4.3281525903263805E-2,0.91256467984237588,0.31169530650467092,0,0.42045975722265105,0.12630770873597419,5.4101907379079738E-2,0.49674464654598233,0.14008256069726185,0,0.21527748519906897,9.8103074746387714E-2,4.3281525903263805E-2]
[11,2031,"Mellem ","Personbil","Hybrid",2.4149522486992162E-2,5192.6050751895318,2.5007964703725842,0.30686184021258328,0,1.5862122785763642,0.50303503554691398,3.5834132782729511E-2,6.8853183253992936E-2,1.4767702910067961,0.13791029720432613,0,0.89307062347351773,0.39070682372575799,5.5082546603194352E-2,0.80732382110675993,0.30686184021258328,0,0.31720198478071643,0.11440681285946727,6.8853183253992936E-2,0.45376464557100321,0.13791029720432613,0,0.17191214129011012,8.885966047337264E-2,5.5082546603194352E-2]
[11,2031,"Stor","Personbil","Hybrid",2.7090774253210666E-2,2037.9826835434387,3.0475908068500352,0.3442355783474253,0,1.8976833668161357,0.65968395315232931,3.889389300983527E-2,0.10709401552431,1.7676628554007179,0.15470685727918604,0,1.0149048997585273,0.51237588594355654,8.5675212419448046E-2,0.98532362070146484,0.3442355783474253,0,0.38000486530212552,0.15398916152760397,0.10709401552431,0.55609339029949989,0.15470685727918604,0,0.19610808834641622,0.11960323225444965,8.5675212419448046E-2]
[12,2032,"Lille","Personbil","Hybrid",2.452990834021531E-2,2017.9711339319849,3.2202898352258265,0.31348620206779543,0,2.4351274132727565,0.37788625575761842,3.9688056748576235E-2,5.4101907379079738E-2,1.7521014258071579,0.1415152771477616,0,1.2738007347890501,0.29350388796708249,4.3281525903263805E-2,0.90865464355908676,0.31348620206779543,0,0.41513104939117945,0.12593548472103222,5.4101907379079738E-2,0.49018551580217951,0.1415152771477616,0,0.20757474403578929,9.7813968715364796E-2,4.3281525903263805E-2]
[12,2032,"Mellem ","Personbil","Hybrid",2.4149522486992179E-2,5401.8708649196296,2.5468958426465944,0.3086249643169906,0,1.6138464764895109,0.51983795798695942,3.5733260599140525E-2,6.8853183253993047E-2,1.4912316038359896,0.13932079648785189,0,0.8930706234735184,0.40375763727142511,5.50825466031944E-2,0.80721867903051525,0.3086249643169906,0,0.31414056838568594,0.11559996307384567,6.8853183253993047E-2,0.45067204438153652,0.13932079648785189,0,0.16648232220400819,8.9786379086482071E-2,5.50825466031944E-2]
[12,2032,"Stor","Personbil","Hybrid",2.7090774253210676E-2,2133.3059331371633,3.113471703738897,0.3462134392810573,0,1.9336279895650739,0.68773072707364924,3.880553229480653E-2,0.10709401552430997,1.7910290462224352,0.15628914602609167,0,1.0149048997585275,0.53415978801836794,8.5675212419448088E-2,0.98405301268055001,0.3462134392810573,0,0.37460842940749511,0.15613712846768768,0.10709401552430997,0.55186762439607651,0.15628914602609167,0,0.18863170985912875,0.12127155609140793,8.5675212419448088E-2]
[13,2033,"Lille","Personbil","Hybrid",2.4529908340215317E-2,2095.6986999033502,3.2782548492291754,0.3150781092350175,0,2.4814684588637763,0.38797375364283387,3.9632620108467666E-2,5.4101907379079765E-2,1.7612099013546958,0.14278880288153931,0,1.273800734789051,0.3013388377808417,4.3281525903263833E-2,0.90498704540943742,0.3150781092350175,0,0.41041478027086586,0.12539224852447423,5.4101907379079765E-2,0.48379978692439318,0.14278880288153931,0,0.20033742045067807,9.7392037688911984E-2,4.3281525903263833E-2]
[13,2033,"Mellem ","Personbil","Hybrid",2.4149522486992162E-2,5582.7934971889254,2.5922969304959316,0.31019218574313007,0,1.6424188742460943,0.53518613464058085,3.564655261213328E-2,6.8853183253993019E-2,1.5044062948826256,0.14057457362876372,0,0.89307062347351729,0.41567855117715008,5.5082546603194352E-2,0.8072634404246769,0.31019218574313007,0,0.31161399905371323,0.11660407237384057,6.8853183253993019E-2,0.44765823851115855,0.14057457362876372,0,0.1614348484742758,9.0566269804924715E-2,5.5082546603194352E-2]
[13,2033,"Stor","Personbil","Hybrid",2.7090774253210697E-2,2216.350341677261,3.1776802149616969,0.3479715378887307,0,1.9703870568156674,0.7134977696880247,3.872983504496369E-2,0.10709401552431012,1.8124487620906138,0.15769562491223024,0,1.0149048997585275,0.55417302500040766,8.5675212419448116E-2,0.9840493329804757,0.3479715378887307,0,0.3707448770172222,0.15823890255021281,0.10709401552431012,0.54849884407193739,0.15769562491223024,0,0.18222400475951112,0.12290400198074786,8.5675212419448116E-2]
[14,2034,"Lille","Personbil","Hybrid",2.4529908340215331E-2,2162.7304100936776,3.3363717855565449,0.31657052220428838,0,2.5289353276495867,0.39717866620203474,3.9585362121555639E-2,5.4101907379079793E-2,1.7695532783780368,0.14398273325695579,0,1.2738007347890523,0.3084882844287648,4.3281525903263805E-2,0.90344736989562979,0.31657052220428838,0,0.40763353243444189,0.12514140787781972,5.4101907379079793E-2,0.47897523265437247,0.14398273325695579,0,0.19451376349196287,9.7197210002190018E-2,4.3281525903263805E-2]
[14,2034,"Mellem ","Personbil","Hybrid",2.4149522486992162E-2,5737.4468508876862,2.6370906150129461,0.31166145583013638,0,1.671938121750447,0.54906577430068737,3.5572079877682537E-2,6.8853183253993019E-2,1.516362013600858,0.14174998969836849,0,0.89307062347351818,0.42645885382577697,5.5082546603194393E-2,0.8087424055489294,0.31166145583013638,0,0.31059022172287237,0.11763754474192765,6.8853183253993019E-2,0.44557410730074681,0.14174998969836849,0,0.15737260420933716,9.1368966789846767E-2,5.5082546603194393E-2]
[14,2034,"Stor","Personbil","Hybrid",2.7090774253210662E-2,2287.825572459813,3.2403495061506122,0.3496197553334236,0,2.0080547883038595,0.73691620000862423,3.8664746980394932E-2,0.10709401552431007,1.8319564081400361,0.15901419886798465,0,1.014904899758527,0.57236209709407637,8.5675212419447991E-2,0.98563466630340502,0.3496197553334236,0,0.36857257707414048,0.16034831837153091,0.10709401552431007,0.54631325642031991,0.15901419886798465,0,0.17708146193169827,0.12454238320118907,8.5675212419447991E-2]
[15,2035,"Lille","Personbil","Hybrid",2.4529908340215328E-2,2219.3046672323949,3.3948342314627786,0.31806293517355855,0,2.577771638891047,0.40535412167990975,3.9543628339183921E-2,5.4101907379079765E-2,1.7770970770857821,0.14517666363237219,0,1.2738007347890514,0.31483815276109484,4.3281525903263791E-2,0.90400274597069941,0.31806293517355855,0,0.40675268768281581,0.12508521573524534,5.4101907379079765E-2,0.47548414787764975,0.14517666363237219,0,0.18987239272240594,9.715356561960789E-2,4.3281525903263791E-2]
[15,2035,"Mellem ","Personbil","Hybrid",2.4149522486992148E-2,5868.0772394758178,2.6813697385203583,0.31313072591714225,0,1.7023998559456193,0.56147775689092216,3.5508216512681358E-2,6.8853183253992964E-2,1.5271778044978286,0.14292540576797325,0,0.89307062347351762,0.43609922865314327,5.5082546603194324E-2,0.81134953072437188,0.31313072591714225,0,0.31071191472773374,0.11865370682550293,6.8853183253992964E-2,0.44427435079084659,0.14292540576797325,0,0.15410817952608455,9.2158218893594476E-2,5.5082546603194324E-2]
[15,2035,"Stor","Personbil","Hybrid",2.7090774253210662E-2,2348.6517495652315,3.3016473448857506,0.35126797277811672,0,2.0466755231383837,0.75800086857603477,3.8608964868905499E-2,0.10709401552431001,1.8496514237015471,0.16033277282373939,0,1.0149048997585268,0.58873853869983295,8.5675212419448046E-2,0.988724155245298,0.35126797277811672,0,0.3679683380559795,0.16239382888689174,0.10709401552431001,0.54509074180901407,0.16033277282373939,0,0.17295162733328939,0.12613112923253722,8.5675212419448046E-2]
[16,2036,"Lille","Personbil","Hybrid",2.45299083402153E-2,2265.6658860158791,3.4468646870354505,0.31806293517355844,0,2.6228414887829121,0.41235289704933231,3.9505458650567885E-2,5.4101907379079717E-2,1.7825330191202855,0.14517666363237217,0,1.2738007347890514,0.3202740947955981,4.3281525903263784E-2,0.9034940621102765,0.31806293517355844,0,0.40618459923674965,0.12514462032088869,5.4101907379079717E-2,0.47189960070895071,0.14517666363237217,0,0.18624170606971191,9.7199705103602846E-2,4.3281525903263784E-2]
[16,2036,"Mellem ","Personbil","Hybrid",2.4149522486992162E-2,5976.8406289614877,2.7202946955724805,0.31313072591714219,0,1.7304429150000649,0.57241444376721018,3.5453427634070431E-2,6.8853183253992922E-2,1.5356723185764991,0.14292540576797341,0,0.89307062347351729,0.44459374273181407,5.5082546603194345E-2,0.81238569770614777,0.31313072591714219,0,0.31078594542251697,0.11961584311249571,6.8853183253992922E-2,0.44241253244346462,0.14292540576797341,0,0.15149907085870795,9.2905509213588922E-2,5.5082546603194345E-2]
[16,2036,"Stor","Personbil","Hybrid",2.7090774253210687E-2,2399.7165369413697,3.3556735937401272,0.351267972778117,0,2.0820194206570894,0.77673100355676727,3.8561181223843069E-2,0.10709401552431011,1.8641991013564858,0.16033277282373942,0,1.0149048997585275,0.60328621635477098,8.5675212419448074E-2,0.99015246413802194,0.351267972778117,0,0.36747331952852091,0.16431715630707397,0.10709401552431011,0.54327916850630753,0.16033277282373942,0,0.16964620749063533,0.12762497577248466,8.5675212419448074E-2]
[17,2037,"Lille","Personbil","Hybrid",2.4529908340215314E-2,2304.4125529775652,3.4941897656762384,0.31806293517355838,0,2.663956383708709,0.41859379297726301,3.9474746437628196E-2,5.4101907379079696E-2,1.7873803169283855,0.14517666363237197,0,1.2738007347890503,0.3251213926036996,4.3281525903263812E-2,0.90307631557608992,0.31806293517355838,0,0.40561497837421678,0.12529649464923506,5.4101907379079696E-2,0.46909526020798842,0.14517666363237197,0,0.18331940492537391,9.7317665746978699E-2,4.3281525903263812E-2]
[17,2037,"Mellem ","Personbil","Hybrid",2.4149522486992165E-2,6065.7810560829394,2.7555024928029925,0.31313072591714253,0,1.7562430138642069,0.58186915349717672,3.5406416270472731E-2,6.8853183253993006E-2,1.543015782444435,0.14292540576797338,0,0.89307062347351851,0.4519372065997489,5.5082546603194386E-2,0.81331618499549363,0.31313072591714253,0,0.31083684048034405,0.12049543534401394,6.8853183253993006E-2,0.44103167265008764,0.14292540576797338,0,0.1494350326330838,9.3588687645836069E-2,5.5082546603194386E-2]
[17,2037,"Stor","Personbil","Hybrid",2.7090774253210659E-2,2442.183905787736,3.4044447875454447,0.35126797277811689,0,2.1143160775468668,0.79324616324022024,3.8520558455931136E-2,0.10709401552430999,1.877026409848487,0.16033277282373937,0,1.0149048997585264,0.61611352484677318,8.5675212419448046E-2,0.99148933393094918,0.35126797277811689,0,0.36703507591023732,0.16609226971828508,0.10709401552430999,0.54201426709281342,0.16033277282373937,0,0.16700257721406447,0.12900370463556146,8.5675212419448046E-2]
[18,2038,"Lille","Personbil","Hybrid",2.4529908340215335E-2,2335.430784372405,3.5371853016291261,0.31806293517355883,0,2.7017117681311387,0.42386166314987345,3.9447027795475875E-2,5.4101907379079786E-2,1.791471866577016,0.14517666363237217,0,1.2738007347890514,0.32921294225232872,4.3281525903263826E-2,0.90289736675159038,0.31806293517355883,0,0.40524597891113623,0.12548654528781542,5.4101907379079786E-2,0.46697333928761292,0.14517666363237217,0,0.181049871858528,9.7465277893448901E-2,4.3281525903263826E-2]
[18,2038,"Mellem ","Personbil","Hybrid",2.4149522486992175E-2,6136.6833008566218,2.7871299915612942,0.31313072591714247,0,1.7799515935719676,0.58982974601137361,3.5364742806817166E-2,6.8853183253993033E-2,1.5491987669214806,0.14292540576797344,0,0.89307062347351807,0.4581201910767948,5.5082546603194414E-2,0.81418516981299771,0.31313072591714247,0,0.3109314464876976,0.12126981415416459,6.8853183253993033E-2,0.44003056388809147,0.14292540576797344,0,0.14783246460106764,9.4190146915855963E-2,5.5082546603194414E-2]
[18,2038,"Stor","Personbil","Hybrid",2.7090774253210697E-2,2477.1071696724748,3.4482470456569261,0.35126797277811711,0,2.1437467733907707,0.80765212537338271,3.8486158590345043E-2,0.1070940155243101,1.8882155066509443,0.16033277282373953,0,1.0149048997585279,0.62730262164922879,8.567521241944806E-2,0.99275028799534504,0.35126797277811711,0,0.36668914735438857,0.16769915233852925,0.1070940155243101,0.54115624897280978,0.16033277282373953,0,0.16489649492299743,0.13025176880662473,8.567521241944806E-2]
[19,2039,"Lille","Personbil","Hybrid",2.452990834021531E-2,2361.4371791560138,3.5758379107824858,0.31806293517355838,0,2.7356604056990879,0.42859431966630757,3.9418342864452172E-2,5.4101907379079738E-2,1.7951477162985177,0.14517666363237211,0,1.2738007347890505,0.33288879197383137,4.3281525903263771E-2,0.90262011892743899,0.31806293517355838,0,0.40474086488355376,0.12571441149124707,5.4101907379079738E-2,0.46529344432270586,0.14517666363237211,0,0.17919299343464501,9.7642261352424917E-2,4.3281525903263771E-2]
[19,2039,"Mellem ","Personbil","Hybrid",2.4149522486992172E-2,6183.8912384316873,2.8148448658960943,0.31313072591714247,0,1.802190084712064,0.59535603242287094,3.5314839590023898E-2,6.8853183253992978E-2,1.5534910282119641,0.14292540576797336,0,0.89307062347351795,0.46241245236727835,5.5082546603194366E-2,0.81523857121547483,0.31313072591714247,0,0.31143081884496759,0.12182384319937188,6.8853183253992978E-2,0.4394142399347033,0.14292540576797336,0,0.14678582682615929,9.4620460737376247E-2,5.5082546603194366E-2]
[19,2039,"Stor","Personbil","Hybrid",2.7090774253210666E-2,2505.1971865557052,3.487273245473407,0.35126797277811694,0,2.170532083111953,0.81992391608485093,3.8455257974176295E-2,0.10709401552431004,1.8977469945821814,0.16033277282373942,0,1.014904899758527,0.63683410958046682,8.567521241944813E-2,0.99390169512591742,0.35126797277811694,0,0.36642998930286069,0.16910971752062975,0.10709401552431004,0.54060044620300274,0.16033277282373942,0,0.16324510754573371,0.13134735341408155,8.567521241944813E-2]
[20,2040,"Lille","Personbil","Hybrid",2.4529908340215307E-2,2383.2478370093572,3.6103630057495066,0.31806293517355833,0,2.7659428484167927,0.43285480773700369,3.9400507043072026E-2,5.4101907379079703E-2,1.7984568332466304,0.14517666363237197,0,1.2738007347890505,0.33619790892194434,4.3281525903263826E-2,0.90222099995965099,0.31806293517355833,0,0.40409094189858819,0.12596521550842471,5.4101907379079703E-2,0.46396218964582248,0.14517666363237197,0,0.17766693952111895,9.7837060589067701E-2,4.3281525903263826E-2]
[20,2040,"Mellem ","Personbil","Hybrid",2.4149522486992179E-2,6192.1443622759662,2.837636939599502,0.31313072591714253,0,1.8243246497043979,0.59608449547968856,3.524388524428014E-2,6.8853183253993047E-2,1.5540568247609492,0.14292540576797347,0,0.8930706234735184,0.46297824891626299,5.5082546603194379E-2,0.81702435645567917,0.31313072591714253,0,0.31315440526745547,0.12188604201708807,6.8853183253993047E-2,0.43928121021104893,0.14292540576797347,0,0.1466044873411719,9.4668770498709212E-2,5.5082546603194379E-2]
[20,2040,"Stor","Personbil","Hybrid",2.7090774253210683E-2,2524.8192101797549,3.5212576163625728,0.35126797277811683,0,2.1955102322496431,0.8289690563635661,3.8416339446936745E-2,0.1070940155243101,1.9047723462549699,0.16033277282373945,0,1.0149048997585273,0.64385946125325522,8.567521241944806E-2,0.99511015157048177,0.35126797277811683,0,0.36657377930434454,0.17017438396371029,0.1070940155243101,0.54029560918623665,0.16033277282373945,0,0.16211334513628378,0.13217427880676538,8.567521241944806E-2]
[]
[]
[null,null,null,null,null,"Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri,  ekskl.  afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,"Lille",{"$f":"F426/F399-1","v":0},{"$f":"G426/G399-1","v":3.3510042670815796},{"$f":"H426/H399-1","v":0.24522048053147283},{"$f":"I426/I399-1","v":9.5395702627592449E-2},{"$error":"#DIV/0!"},0.24790448699623235,0.45008639489943048,0.25714578711152969,0,6.6011767573229685E-2,0.18461323110645522,{"$error":"#DIV/0!"},0,0.45008639489942937,0,3.6558199141833114E-2,9.5395702627592449E-2,{"$error":"#DIV/0!"},-3.677847197283568E-2,0.20656627656699089,0,-7.064982128886621E-2,0.18461323110645522,{"$error":"#DIV/0!"},-0.25551544045462438,0.20656627656699067,0]
[null,null,null,null,"Mellem ",{"$f":"F427/F400-1","v":0},{"$f":"G427/G400-1","v":2.4441176978725814},0.19903896703661039,{"$f":"I427/I400-1","v":9.5395702627592449E-2},{"$error":"#DIV/0!"},0.12143142313635291,0.73413356896328641,0.22872882575111086,0,0.14109610156989416,0.18461323110645655,{"$error":"#DIV/0!"},0,0.73413356896328841,0,-2.2636559512246857E-2,9.5395702627592449E-2,{"$error":"#DIV/0!"},-0.18514508171662669,0.32880260812720663,0,-6.594311572728917E-2,0.18461323110645655,{"$error":"#DIV/0!"},-0.29629579667519135,0.32880260812720796,0]
[null,null,null,null,"Stor",0,{"$f":"G428/G401-1","v":3.6992877340872008},0.32952300667083323,9.5395702627592893E-2,{"$error":"#DIV/0!"},0.24312520683545613,1.1564391633924358,0.21837358536593476,0,0.19638453078272056,0.18461323110645522,{"$f":"Q428/Q401-1","v":{"$error":"#DIV/0!"}},0,1.1564391633924358,0,3.9864677197864351E-2,9.5395702627592893E-2,{"$error":"#DIV/0!"},-7.4933842461974876E-2,0.34917339456422636,0,-4.1661056174647437E-2,0.18461323110645522,{"$error":"#DIV/0!"},-0.27876636831030366,0.34917339456422591,0]

{"sheet":"Til TE Nul","index":4,"n_rows":309,"n_cols":37,"rows_kept":309,"cut":false,"hidden":true,"merged":[[166,4,169,11],[238,4,241,11]]}
["Overgangsark til TE"]
["Ret ikke i rækker og søjler"]
["Sammenligningsark med nulvækst i priser og energieffektivitet"]
[]
[]
[]
[]
[]
[]
["Tal før 2021 er fra de gamle kørselsomkostninger"]
[]
[]
["Personbiler"]
[]
[]
[{"$f":"'Resultat - niveau I'!D13","v":"Benzin"},null,null,null,"Kørselsomkostninger for benzin-personbiler opgjort som gennemsnitlige omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"original_år","v":2021},"priser"]
[null,{"$f":"input_år","v":2021},null,null,"kr./km",null,2021,2022,2023,2024,2025,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!O13","v":0.3417067090143312},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.4307056274307558,0.50665901485066223,0.5429606755149875,0.5054310028096638,0.46591257264295977,0.38152290780468623,0.32872098116717219,0.37091872552745941,0.39431331686416005,0.39337835233172508,0.31448514728815707,0.3417067090143312,0.34008649514643913,0.34265127736399653,0.34297250100062243,0.34330235609126503,0.34301561029674754,0.34110046014806472,0.34008903770431836,0.34016851136983434,0.34108191264323673,0.34161269865970578,0.34188832978827333,0.34221167983601541,0.34301433497826062,0.34402949937145144,0.34240516873553722,0.34100182582977995,0.3398836359957893,0.33886192333310838,0.33796745503145803]
[null,{"$f":"'Resultat - niveau I'!S13","v":6.2716174640390907E-2},null,null,"Dæk","ekskl. afgifter",6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.2716174640390907E-2,6.2801272794651808E-2,6.2915736607989256E-2,6.3053642626032455E-2,6.3203009578642555E-2,6.3338344004617617E-2,6.3427386890137188E-2,6.3561871226732056E-2,6.3755269205211393E-2,6.3962654790763143E-2,6.4162922945015355E-2,6.4350703834458456E-2,6.4548615153940156E-2,6.4722707726743559E-2,6.4861218058046066E-2,6.4963318669241432E-2,6.5032756277644196E-2,6.5078925849974517E-2,6.5083736588147492E-2,6.5073716130694223E-2]
[null,{"$f":"'Resultat - niveau I'!R13","v":0.32224547223484185},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.32224547223484185,0.32916079639245882,0.33565920409578431,0.34167194259756273,0.34694110824878494,0.35032950462417323,0.34927080327001159,0.34952735834139093,0.35128512240638293,0.35369084217564473,0.35518145070577362,0.35619170590842686,0.35686901714291941,0.35683750274501336,0.35648382042981636,0.35568345217987157,0.35464764877282456,0.3533932257134304,0.35159586721382324,0.34952067850592916]
[null,{"$f":"'Resultat - niveau I'!Q13","v":0.3861467254895099},null,null,"Afskrivninger","ekskl. afgifter",0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.3861467254895099,0.39437579890727592,0.40257684087877099,0.41069233278435452,0.41863163812954102,0.42635583888882805,0.43414263609176984,0.4415536918983789,0.44862476503746829,0.4552476868534438,0.4614445543517221,0.4670667805072507,0.47226049732842351,0.47679173967070831,0.48065775974998565,0.4839224709237045,0.48651972926135245,0.48827211721445274,0.48957292984692108,0.49061903942898583]
[null,{"$f":"'Resultat - niveau I'!H13","v":0.82660405427480255},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",1.0371926444484927,1.122521363587714,1.1523933452301933,1.1018536126408369,1.0479177171892777,0.93963751972661191,0.86614362527351407,0.90828650355100504,0.92922571662863684,0.92276155558713702,0.82260210730459093,0.82660405427480255,0.81316780403900724,0.81040814881855083,0.80313896225457693,0.7964340991786264,0.78903054442956233,0.77858943764955346,0.77066684208666625,0.76560676579902376,0.76295191729213541,0.76011656472172129,0.75735479728255573,0.7551250999024316,0.75417534235743999,0.75372328870612071,0.75016459437588368,0.7470900550353845,0.74464024849085009,0.74240181071259126,0.74044214855805213]
[null,{"$f":"'Resultat - niveau I'!M13","v":7.8395218300488637E-2},null,null,"Dæk","inkl. afgifter",8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,7.8395218300488637E-2,7.8501590993314746E-2,7.8644670759986574E-2,7.8817053282540558E-2,7.900376197330318E-2,7.9172930005771969E-2,7.9284233612671506E-2,7.9452339033415073E-2,7.9694086506514231E-2,7.9953318488453926E-2,8.0203653681269166E-2,8.0438379793073028E-2,8.0685768942425268E-2,8.0903384658429375E-2,8.1076522572557597E-2,8.120414833655179E-2,8.1290945347055249E-2,8.1348657312468098E-2,8.1354670735184278E-2,8.1342145163367741E-2]
[null,{"$f":"'Resultat - niveau I'!K13","v":0.41489104550235878},null,null,"Reparation og vedligeholdelse","inkl. afgifter",0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.41489104550235878,0.42379452535529061,0.4321612252733224,0.43990262609436181,0.44668667687031055,0.45104923720362322,0.44968615921014005,0.45001647386454058,0.45227959509821786,0.4553769593011428,0.45729611778368368,0.45859682135709978,0.4594688595715089,0.45942828478420478,0.4589729188033882,0.45794244468158452,0.45660884779501137,0.45499377810604158,0.45267967903779788,0.45000787357638355]
[null,{"$f":"'Resultat - niveau I'!L13","v":0.18085362606535912},null,null,"Ejerafgift",null,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.18085362606535912,0.17535668894446424,0.17586935638767318,0.17637252547180488,0.17686650496508308,0.18247716000369044,0.16859699955608443,0.15681734858592616,0.14724649963329098,0.13975645367417486,0.13273080793553357,0.12631582090665899,0.12068973433088276,0.11617412509510354,0.11209580312718542,0.1084410589623586,0.10505165141194016,0.10114680168969857,9.7427733352432211E-2,9.4302671760241583E-2]
[null,{"$f":"'Resultat - niveau I'!J13","v":0.89045618714643004},null,null,"Afskrivninger","inkl. afgifter",0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.89045618714643004,0.89809357273444679,0.90633202540861124,0.91499163184969057,0.92373702701190963,0.93198648279819307,0.93936131571159964,0.94718759805094244,0.95580990744427852,0.96495552527941486,0.97351432368894897,0.9812455454174962,0.98866338804234155,0.99537213171448335,1.0008999744306133,1.0053560824744019,1.0084477926263005,1.0091583575591456,1.0092475811252994,1.0091505070498696]
[]
[null,null,null,null,"Kørselsomkostninger for benzin-personbiler opgjort som marginale omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!AA13","v":0.3417067090143312},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.4307056274307558,0.50665901485066223,0.5429606755149875,0.5054310028096638,0.46591257264295977,0.38152290780468623,0.32872098116717219,0.37091872552745941,0.39431331686416005,0.39337835233172508,0.31448514728815707,0.3417067090143312,0.34008649514643913,0.34265127736399653,0.34297250100062243,0.34330235609126503,0.34301561029674754,0.34110046014806472,0.34008903770431836,0.34016851136983434,0.34108191264323673,0.34161269865970578,0.34188832978827333,0.34221167983601541,0.34301433497826062,0.34402949937145144,0.34240516873553722,0.34100182582977995,0.3398836359957893,0.33886192333310838,0.33796745503145803]
[null,{"$f":"'Resultat - niveau I'!AE13","v":6.2716174640390907E-2},null,null,"Dæk","ekskl. afgifter",6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.2716174640390907E-2,6.2801272794651808E-2,6.2915736607989256E-2,6.3053642626032455E-2,6.3203009578642555E-2,6.3338344004617617E-2,6.3427386890137188E-2,6.3561871226732056E-2,6.3755269205211393E-2,6.3962654790763143E-2,6.4162922945015355E-2,6.4350703834458456E-2,6.4548615153940156E-2,6.4722707726743559E-2,6.4861218058046066E-2,6.4963318669241432E-2,6.5032756277644196E-2,6.5078925849974517E-2,6.5083736588147492E-2,6.5073716130694223E-2]
[null,{"$f":"'Resultat - niveau I'!AD13","v":7.2598222882551675E-2},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,7.2598222882551675E-2,7.2829458500178343E-2,7.2962060756154551E-2,7.3168848470863926E-2,7.3425030721313261E-2,7.3579422985927095E-2,7.3317468561984886E-2,7.3231343448909803E-2,7.3354417106150385E-2,7.3608265592119207E-2,7.3848693795749473E-2,7.4154056140181071E-2,7.4482193662324711E-2,7.4701746024900664E-2,7.4846694532695532E-2,7.4905570757983597E-2,7.4905214578568191E-2,7.4854751416000537E-2,7.4707318019772026E-2,7.4506443687522253E-2]
[null,{"$f":"'Resultat - niveau I'!AC13","v":6.4939897633002189E-2},null,null,"Afskrivninger","ekskl. afgifter",6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.4939897633002189E-2,6.5544793040346563E-2,6.6057297652179131E-2,6.6515725927429478E-2,6.6922706959353179E-2,6.7452481718851445E-2,6.838535700257671E-2,6.9096471055062753E-2,6.9583005585239041E-2,6.9966477347229161E-2,7.0481222166392299E-2,7.1123569968473438E-2,7.1746808189446884E-2,7.2359598255677282E-2,7.2888833646060969E-2,7.3359875348454964E-2,7.3756052025678365E-2,7.4098259437378272E-2,7.4419939136225036E-2,7.4731296968784999E-2]
[null,{"$f":"'Resultat - niveau I'!U13","v":0.82660405427480255},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",1.0371926444484927,1.122521363587714,1.1523933452301933,1.1018536126408369,1.0479177171892777,0.93963751972661191,0.86614362527351407,0.90828650355100504,0.92922571662863684,0.92276155558713702,0.82260210730459093,0.82660405427480255,0.81316780403900724,0.81040814881855083,0.80313896225457693,0.7964340991786264,0.78903054442956233,0.77858943764955346,0.77066684208666625,0.76560676579902376,0.76295191729213541,0.76011656472172129,0.75735479728255573,0.7551250999024316,0.75417534235743999,0.75372328870612071,0.75016459437588368,0.7470900550353845,0.74464024849085009,0.74240181071259126,0.74044214855805213]
[null,{"$f":"'Resultat - niveau I'!Y13","v":7.8395218300488637E-2},null,null,"Dæk","inkl. afgifter",8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,7.8395218300488637E-2,7.8501590993314746E-2,7.8644670759986574E-2,7.8817053282540558E-2,7.900376197330318E-2,7.9172930005771969E-2,7.9284233612671506E-2,7.9452339033415073E-2,7.9694086506514231E-2,7.9953318488453926E-2,8.0203653681269166E-2,8.0438379793073028E-2,8.0685768942425268E-2,8.0903384658429375E-2,8.1076522572557597E-2,8.120414833655179E-2,8.1290945347055249E-2,8.1348657312468098E-2,8.1354670735184278E-2,8.1342145163367741E-2]
[null,{"$f":"'Resultat - niveau I'!X13","v":9.3470211961285299E-2},null,null,"Reparation og vedligeholdelse","inkl. afgifter",0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,9.3470211961285299E-2,9.3767927818979635E-2,9.393865322354894E-2,9.4204892406237348E-2,9.4534727053690787E-2,9.4733507094381192E-2,9.4396240773555518E-2,9.4285354690471335E-2,9.4443812024168614E-2,9.4770641949853421E-2,9.5080193262027476E-2,9.5473347280483165E-2,9.5895824340243019E-2,9.6178498007059562E-2,9.6365119210845493E-2,9.6440922350903832E-2,9.644046376990649E-2,9.6375492448100675E-2,9.6185671950456464E-2,9.5927046247684888E-2]
[null,{"$f":"'Resultat - niveau I'!W13","v":0.14758256648647783},null,null,"Afskrivninger","inkl. afgifter",0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14758256648647783,0.14686055603580339,0.14610746465457336,0.14539528252406936,0.14468022232199132,0.1443324541597899,0.14492332958106652,0.1452018686627243,0.14527631842550506,0.14540598481016401,0.14604019553354189,0.14716816288015563,0.1484207347715584,0.14962329494510718,0.15065651908831609,0.15157269460709949,0.1523317251693492,0.15295292998884094,0.1535430680297358,0.15412277369857866]
[]
[{"$f":"'Resultat - niveau I'!D14","v":"Diesel"},null,null,null,"Kørselsomkostninger for diesel-personbiler opgjort som gennemsnitlige omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!O14","v":0.31655016145774401},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.34705232753805793,0.41683685512889984,0.43545780436645748,0.41250507775016804,0.38530248800272748,0.31069796445840303,0.26881661962439185,0.30093254323187529,0.34444153064464428,0.34657611196823768,0.28600732698299874,0.31655016145774401,0.32220980096831037,0.32770719790945951,0.33283120005196981,0.33760406460007936,0.34214264557068674,0.34599290487075068,0.3492221092896432,0.35244382709345223,0.35714915594728031,0.36097805159103591,0.36399370172831791,0.36726476246401624,0.37098034299100013,0.37463357396788305,0.37521164970391896,0.37576064087468003,0.37618833706377158,0.37658495732495445,0.37690771015360858]
[null,{"$f":"'Resultat - niveau I'!S14","v":7.8659808228245837E-2},null,null,"Dæk","ekskl. afgifter",7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.8659808228245837E-2,7.8628494158847942E-2,7.8592240324088028E-2,7.8551072603784591E-2,7.8506973034780769E-2,7.8461562796526621E-2,7.841865550164244E-2,7.8386914484053022E-2,7.8366094465544198E-2,7.832708901913811E-2,7.8289823046369569E-2,7.8243652700433611E-2,7.8190322680461832E-2,7.8118454436987977E-2,7.8047393918981259E-2,7.7993038761326655E-2,7.7964735416663405E-2,7.7953297846966668E-2,7.7958572717408511E-2,7.797486274725024E-2]
[null,{"$f":"'Resultat - niveau I'!R14","v":0.4773282245128464},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,0.4773282245128464,0.50335145910653845,0.52704284479310937,0.54805868468977659,0.56617248841889689,0.58071880555722744,0.58952686358571249,0.59365590794342327,0.59492420885840214,0.59448309611170524,0.58861563633189296,0.57918104440686202,0.56885862224593142,0.55811617733786301,0.54642531415862761,0.53406049343977002,0.52144408105499285,0.50948902857612755,0.49880856768405346,0.49142649357043]
[null,{"$f":"'Resultat - niveau I'!Q14","v":0.33719962610028459},null,null,"Afskrivninger","ekskl. afgifter",0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33719962610028459,0.3472842058079173,0.35795577729768385,0.36923794521218783,0.38114189599672166,0.39369468772747707,0.40713628710979194,0.42143711473307971,0.43625784639630433,0.45102614173574623,0.46637742054306064,0.48158042803868806,0.49566757058934258,0.50810583613821458,0.51950382403799922,0.52997404724816433,0.53949104873635079,0.54744403556658039,0.55426031830599176,0.55938597223827524]
[null,{"$f":"'Resultat - niveau I'!H14","v":0.62316285829887041},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",0.69261379752073604,0.77375438479675485,0.79090980128437927,0.76313763588894468,0.73091568957507014,0.63985572871255214,0.58536511654046841,0.6213774175768173,0.67363590766374137,0.67633398738332939,0.60282907354030568,0.62316285829887041,0.62884372901006447,0.63441867049383283,0.63961331186926607,0.64446040769171609,0.6490386818947913,0.65248865526395405,0.65507532912289224,0.65794316224356075,0.66360052496291855,0.66812883854363081,0.67164415134493116,0.67563408611526299,0.68067784057520297,0.68560100451716965,0.68665891638853627,0.68766360183132336,0.6884463104758366,0.68917214838352514,0.68976280463782813]
[null,{"$f":"'Resultat - niveau I'!M14","v":9.8324760285307428E-2},null,null,"Dæk","inkl. afgifter",9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.8324760285307428E-2,9.8285617698559966E-2,9.8240300405110059E-2,9.8188840754730708E-2,9.8133716293475934E-2,9.8076953495658245E-2,9.8023319377053081E-2,9.7983643105066451E-2,9.7957618081930334E-2,9.7908861273922704E-2,9.7862278807961903E-2,9.7804565875542079E-2,9.7737903350577235E-2,9.7648068046234951E-2,9.7559242398726598E-2,9.7491298451658284E-2,9.7455919270829319E-2,9.7441622308708342E-2,9.7448215896760629E-2,9.7468578434062869E-2]
[null,{"$f":"'Resultat - niveau I'!K14","v":0.61456008906028936},null,null,"Reparation og vedligeholdelse","inkl. afgifter",1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,0.61456008906028936,0.64806500359966812,0.67856766267112911,0.70562555653808756,0.72894707883932996,0.74767546215492964,0.75901583686660434,0.76433198147715786,0.76596491890519303,0.76539698624382091,0.7578426317773117,0.74569559467383506,0.73240547614163642,0.7185745783224986,0.70352259197923261,0.68760288530370384,0.67135925435830324,0.65596712429176407,0.64221603089321888,0.63271161047192848]
[null,{"$f":"'Resultat - niveau I'!L14","v":0.2349693689738554},null,null,"Ejerafgift",null,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.2349693689738554,0.23548150428940678,0.24372554251738865,0.25178770362488201,0.25976071229967507,0.27615904895298998,0.26500470498488954,0.25307505219163867,0.24171636483061118,0.23306758024663407,0.22408950545554765,0.21511410082964871,0.20681057082565185,0.20012832006030026,0.1939446846212407,0.18837920269527422,0.18307566944516801,0.17616323533634407,0.17059018594428638,0.16676585445433395]
[null,{"$f":"'Resultat - niveau I'!J14","v":0.833430697665547},null,null,"Afskrivninger","inkl. afgifter",0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.833430697665547,0.85114903993505997,0.87021804138528436,0.89066972398309863,0.91254753658280718,0.93579781507843995,0.9604064388378506,0.98668781950741824,1.0146291256563749,1.0439536139254375,1.0743930092086351,1.1044827690328776,1.1326023393565461,1.1583271162373305,1.1818555649535414,1.2035347147875513,1.2233979904889178,1.2401925558468188,1.2546707081148427,1.2656141375954715]
[]
[null,null,null,null,"Kørselsomkostninger for diesel-personbiler opgjort som marginale omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!AA14","v":0.31655016145774401},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.34705232753805793,0.41683685512889984,0.43545780436645748,0.41250507775016804,0.38530248800272748,0.31069796445840303,0.26881661962439185,0.30093254323187529,0.34444153064464428,0.34657611196823768,0.28600732698299874,0.31655016145774401,0.32220980096831037,0.32770719790945951,0.33283120005196981,0.33760406460007936,0.34214264557068674,0.34599290487075068,0.3492221092896432,0.35244382709345223,0.35714915594728031,0.36097805159103591,0.36399370172831791,0.36726476246401624,0.37098034299100013,0.37463357396788305,0.37521164970391896,0.37576064087468003,0.37618833706377158,0.37658495732495445,0.37690771015360858]
[null,{"$f":"'Resultat - niveau I'!AE14","v":7.8659808228245837E-2},null,null,"Dæk","ekskl. afgifter",7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.8659808228245837E-2,7.8628494158847942E-2,7.8592240324088028E-2,7.8551072603784591E-2,7.8506973034780769E-2,7.8461562796526621E-2,7.841865550164244E-2,7.8386914484053022E-2,7.8366094465544198E-2,7.832708901913811E-2,7.8289823046369569E-2,7.8243652700433611E-2,7.8190322680461832E-2,7.8118454436987977E-2,7.8047393918981259E-2,7.7993038761326655E-2,7.7964735416663405E-2,7.7953297846966668E-2,7.7958572717408511E-2,7.797486274725024E-2]
[null,{"$f":"'Resultat - niveau I'!AD14","v":0.20883502942108431},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.20883502942108431,0.21499422150068223,0.22047980945176346,0.22550922116222347,0.22997755977421513,0.23348837646164081,0.23549404923040029,0.23631265424030021,0.23654442926341057,0.23678469479297859,0.2358500616793473,0.23425118521218785,0.23258353605333845,0.23074633339359726,0.22846511685566209,0.22570359530991199,0.22252197595710943,0.21927989458339714,0.21617689902669115,0.21388862677354031]
[null,{"$f":"'Resultat - niveau I'!AC14","v":0.1291181847298826},null,null,"Afskrivninger","ekskl. afgifter",0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.1291181847298826,0.12790813666049963,0.12751231834689297,0.12811048418055684,0.12954126224173931,0.13189047281811545,0.13554657873578496,0.14034337087104168,0.14578802169259658,0.15163989027998892,0.15878812141579074,0.1664645303573086,0.17323395903147532,0.17922560343865562,0.18472003224681213,0.18979902035122639,0.19448514324581453,0.19858160534221034,0.2020227673556462,0.20433958803512758]
[null,{"$f":"'Resultat - niveau I'!U14","v":0.62316285829887041},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",0.69261379752073604,0.77375438479675485,0.79090980128437927,0.76313763588894468,0.73091568957507014,0.63985572871255214,0.58536511654046841,0.6213774175768173,0.67363590766374137,0.67633398738332939,0.60282907354030568,0.62316285829887041,0.62884372901006447,0.63441867049383283,0.63961331186926607,0.64446040769171609,0.6490386818947913,0.65248865526395405,0.65507532912289224,0.65794316224356075,0.66360052496291855,0.66812883854363081,0.67164415134493116,0.67563408611526299,0.68067784057520297,0.68560100451716965,0.68665891638853627,0.68766360183132336,0.6884463104758366,0.68917214838352514,0.68976280463782813]
[null,{"$f":"'Resultat - niveau I'!Y14","v":9.8324760285307428E-2},null,null,"Dæk","inkl. afgifter",9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.8324760285307428E-2,9.8285617698559966E-2,9.8240300405110059E-2,9.8188840754730708E-2,9.8133716293475934E-2,9.8076953495658245E-2,9.8023319377053081E-2,9.7983643105066451E-2,9.7957618081930334E-2,9.7908861273922704E-2,9.7862278807961903E-2,9.7804565875542079E-2,9.7737903350577235E-2,9.7648068046234951E-2,9.7559242398726598E-2,9.7491298451658284E-2,9.7455919270829319E-2,9.7441622308708342E-2,9.7448215896760629E-2,9.7468578434062869E-2]
[null,{"$f":"'Resultat - niveau I'!X14","v":0.26887510037964613},null,null,"Reparation og vedligeholdelse","inkl. afgifter",0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.26887510037964613,0.27680506018212853,0.28386775466914543,0.29034312224636294,0.2960961082093021,0.30061628469436263,0.30319858838414032,0.30425254233438653,0.30455095267664112,0.30486029454595986,0.30365695441215984,0.30159840096069174,0.29945130266867337,0.29708590424425635,0.29414883795166497,0.29059337896151177,0.28649704404477833,0.28232286427612396,0.278327757496865,0.27538160697093317]
[null,{"$f":"'Resultat - niveau I'!W14","v":0.30874594575561065},null,null,"Afskrivninger","inkl. afgifter",0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.30874594575561065,0.30286288049158383,0.2992167636429347,0.29828713143877961,0.29976429932537235,0.30352622561986398,0.31044323735689178,0.32014627586310707,0.33162866272478242,0.34427908681440295,0.36001384466736847,0.3770565886562654,0.39212979220658734,0.40559965708848428,0.41794648385504068,0.42936163259411353,0.43989906524787675,0.44910627957060323,0.4568427422530757,0.46204983093930135]
[]
[{"$f":"'Resultat - niveau I'!D16","v":"Hybrid"},null,null,null,"Kørselsomkostninger for opladningshybrid-personbiler opgjort som gennemsnitlige omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!O16","v":0.11789995894021123},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.3090701742932454,0.34266535262985198,0.35349567053712683,0.33508157299941682,0.31118938211239833,0.26491100009958501,0.23985510596364967,0.25503628544627821,0.26596754335054096,0.26672028037312101,0.21356255610059824,0.11789995894021123,0.12101319248025987,0.123957177866396,0.126699796123877,0.12934001074434126,0.131805701780535,0.13410127954132198,0.13630997124349187,0.13843335752963562,0.14039172095794436,0.14210497053743731,0.14357353910843898,0.14487849307583464,0.14610082492518486,0.14732171874353303,0.147329875069514,0.14733699965497338,0.14734376297647164,0.14735280521908739,0.147368182428504]
[null,{"$f":"'Resultat - niveau I'!P16","v":0},null,null,"Batteri","ekskl. afgifter",7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!S16","v":5.8434132085785975E-2},null,null,"Dæk","ekskl. afgifter",7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,5.8434132085785975E-2,5.8774759964617652E-2,5.8965630310286753E-2,5.908855227013992E-2,5.9174696808560662E-2,5.9238520475501502E-2,5.9287644342778029E-2,5.9326470816189393E-2,5.935772693149604E-2,5.9383199992686944E-2,5.9404118951979216E-2,5.9421367342493245E-2,5.9435590264832215E-2,5.9447313434657617E-2,5.9457911735166485E-2,5.946852459112701E-2,5.9477370571139804E-2,5.9486589930167616E-2,5.9496209178757684E-2,5.9507344606950736E-2]
[null,{"$f":"'Resultat - niveau I'!R16","v":0.21390335690435597},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.21390335690435597,0.23123188112443505,0.25055006277355191,0.27044154060829362,0.29029902347504088,0.30978549774096237,0.32867845496386289,0.34681399003005769,0.36406404432124662,0.38032657991284669,0.39552138108709339,0.40958805032216994,0.4224831754450768,0.43417995818833699,0.44466391077823508,0.45391042097345985,0.46199168428483828,0.46889986679732548,0.47427601998276303,0.47690081155056485]
[null,{"$f":"'Resultat - niveau I'!Q16","v":0.98562366179636207},null,null,"Afskrivninger","ekskl. afgifter",0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.98562366179636207,0.99056776937726809,0.99336865366685578,0.99520176782182157,0.99651430469753244,0.99751298791949516,0.99830613726166617,0.9989556980927875,0.99949946097097553,0.99996167227195132,1.0003585543889035,1.0007013401997571,1.0009978628394818,1.0012519992236035,1.0014549423064041,1.0015982259226899,1.0017332145562983,1.0018423209372203,1.0020508810106266,1.0025265329766295]
[null,{"$f":"'Resultat - niveau I'!H16","v":0.28520535736605623},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",0.73180566745955034,0.77624844904838519,0.68532949219162242,0.66057379886811163,0.61995779056746425,0.56071202138327803,0.52568369791588743,0.5393874904055812,0.54885939827775021,0.55357696752829166,0.48237099669525957,0.28520535736605623,0.28935001357978191,0.2931724283075241,0.29669300739831717,0.30005851435968145,0.3031894803412748,0.3060970359900464,0.30888844813186495,0.31156768364646142,0.31403639039881537,0.31619533600066124,0.31804568665432287,0.31968922454671161,0.32122750690182983,0.32276246819556387,0.3227803376307527,0.32279594665844669,0.32281076420441734,0.32283057456618597,0.32286426400524215]
[null,{"$f":"'Resultat - niveau I'!I16","v":0},null,null,"Batteri","inkl. afgifter",8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!M16","v":7.3042665107232438E-2},null,null,"Dæk","inkl. afgifter",9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,7.3042665107232438E-2,7.3468449955772022E-2,7.3707037887858443E-2,7.3860690337674909E-2,7.3968371010700779E-2,7.4048150594376888E-2,7.4109555428472515E-2,7.4158088520236781E-2,7.4197158664370058E-2,7.4228999990858635E-2,7.4255148689974002E-2,7.4276709178116546E-2,7.4294487831040312E-2,7.4309141793322056E-2,7.4322389668958141E-2,7.4335655738908754E-2,7.4346713213924734E-2,7.4358237412709527E-2,7.437026147344708E-2,7.4384180758688453E-2]
[null,{"$f":"'Resultat - niveau I'!K16","v":0.2754005720143583},null,null,"Reparation og vedligeholdelse","inkl. afgifter",1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,0.2754005720143583,0.29771104694771022,0.32258320582094796,0.34819348353317781,0.37375999272411503,0.3988488283414891,0.42317351076597343,0.44652301216369955,0.46873245706360511,0.48967047163778987,0.50923377814963333,0.52734461478979355,0.54394708838553651,0.55900669616748366,0.57250478512697789,0.5844096670033293,0.59481429351672921,0.6037085785015569,0.61063037572780732,0.61400979487135232]
[null,{"$f":"'Resultat - niveau I'!L16","v":3.0205722740990478E-2},null,null,"Ejerafgift",null,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,3.0205722740990478E-2,3.0080627819914399E-2,3.1418202924717038E-2,3.3023198153266181E-2,3.484806353961617E-2,3.8081223619877057E-2,3.7870437016012649E-2,3.7699903774222096E-2,3.755893876020882E-2,3.7440633511418686E-2,3.7340322221202947E-2,3.7254723472969847E-2,3.7181415899121446E-2,3.7118519419894795E-2,3.7064208653700172E-2,3.7016848739238217E-2,3.6976877439553524E-2,3.6941656365146382E-2,3.6903680983326172E-2,3.6857920559881657E-2]
[null,{"$f":"'Resultat - niveau I'!J16","v":1.5005952745561633},null,null,"Afskrivninger","inkl. afgifter",1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.5005952745561633,1.5230728572111054,1.5527427390241564,1.5867250397964701,1.6248221909795071,1.659993802262723,1.6935810376576346,1.7263827207503359,1.7589098575670394,1.7915062626204827,1.8247421834615944,1.8587409384076621,1.8935888658247702,1.9293418805152505,1.9660345300141011,1.9997062959679726,2.0305791950716912,2.0588633686288769,2.0851721773038094,2.1109215357789548]
[null,null,null,null,"Note: Benzindreven "]
[]
[null,null,null,null,"Kørselsomkostninger for opladningshybrid-personbiler opgjort som marginale omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!AA16","v":0.11789995894021123},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.3090701742932454,0.34266535262985198,0.35349567053712683,0.33508157299941682,0.31118938211239833,0.26491100009958501,0.23985510596364967,0.25503628544627821,0.26596754335054096,0.26672028037312101,0.21356255610059824,0.11789995894021123,0.12101319248025987,0.123957177866396,0.126699796123877,0.12934001074434126,0.131805701780535,0.13410127954132198,0.13630997124349187,0.13843335752963562,0.14039172095794436,0.14210497053743731,0.14357353910843898,0.14487849307583464,0.14610082492518486,0.14732171874353303,0.147329875069514,0.14733699965497338,0.14734376297647164,0.14735280521908739,0.147368182428504]
[null,{"$f":"'Resultat - niveau I'!AB16","v":0},null,null,"Batteri","ekskl. afgifter",2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!AE16","v":5.8434132085785975E-2},null,null,"Dæk","ekskl. afgifter",7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,5.8434132085785975E-2,5.8774759964617652E-2,5.8965630310286753E-2,5.908855227013992E-2,5.9174696808560662E-2,5.9238520475501502E-2,5.9287644342778029E-2,5.9326470816189393E-2,5.935772693149604E-2,5.9383199992686944E-2,5.9404118951979216E-2,5.9421367342493245E-2,5.9435590264832215E-2,5.9447313434657617E-2,5.9457911735166485E-2,5.946852459112701E-2,5.9477370571139804E-2,5.9486589930167616E-2,5.9496209178757684E-2,5.9507344606950736E-2]
[null,{"$f":"'Resultat - niveau I'!AD16","v":7.2780753915617752E-2},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,7.2780753915617752E-2,7.6702282052601434E-2,8.0302995104459401E-2,8.334514396254547E-2,8.6225648383879736E-2,8.8908679319532558E-2,9.1323380042543464E-2,9.3491724028070489E-2,9.5265030580825708E-2,9.663300901103665E-2,9.7646671012807315E-2,9.8513027061592401E-2,9.9255291009698654E-2,0.10005564568769623,0.10086619498892234,0.10164861586875938,0.10238259891382351,0.10304715524420174,0.10359233267148713,0.10387989671936999]
[null,{"$f":"'Resultat - niveau I'!AC16","v":0.26772493774165057},null,null,"Afskrivninger","ekskl. afgifter",9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,0.26772493774165057,0.26091036182880167,0.25260544554281478,0.24377828218463082,0.23482848363948947,0.22596290895143711,0.21729930568991665,0.20899212677023873,0.20107864970537015,0.19361944070067144,0.1864282395708142,0.18010869354324222,0.17433087209969819,0.16968284257481825,0.16595447918346501,0.16298757158502877,0.16062468517100631,0.15877811859325625,0.15744244498807142,0.15680128268892504]
[null,{"$f":"'Resultat - niveau I'!U16","v":0.28520535736605623},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",0.73180566745955034,0.77624844904838519,0.68532949219162242,0.66057379886811163,0.61995779056746425,0.56071202138327803,0.52568369791588743,0.5393874904055812,0.54885939827775021,0.55357696752829166,0.48237099669525957,0.28520535736605623,0.28935001357978191,0.2931724283075241,0.29669300739831717,0.30005851435968145,0.3031894803412748,0.3060970359900464,0.30888844813186495,0.31156768364646142,0.31403639039881537,0.31619533600066124,0.31804568665432287,0.31968922454671161,0.32122750690182983,0.32276246819556387,0.3227803376307527,0.32279594665844669,0.32281076420441734,0.32283057456618597,0.32286426400524215]
[null,{"$f":"'Resultat - niveau I'!V16","v":0},null,null,"Batteri","inkl. afgifter",2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!Y16","v":7.3042665107232438E-2},null,null,"Dæk","inkl. afgifter",9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,7.3042665107232438E-2,7.3468449955772022E-2,7.3707037887858443E-2,7.3860690337674909E-2,7.3968371010700779E-2,7.4048150594376888E-2,7.4109555428472515E-2,7.4158088520236781E-2,7.4197158664370058E-2,7.4228999990858635E-2,7.4255148689974002E-2,7.4276709178116546E-2,7.4294487831040312E-2,7.4309141793322056E-2,7.4322389668958141E-2,7.4335655738908754E-2,7.4346713213924734E-2,7.4358237412709527E-2,7.437026147344708E-2,7.4384180758688453E-2]
[null,{"$f":"'Resultat - niveau I'!X16","v":9.3705220666357864E-2},null,null,"Reparation og vedligeholdelse","inkl. afgifter",0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,9.3705220666357864E-2,9.8754188142724339E-2,0.10339010619699149,0.10730687285177731,0.11101552229424513,0.11446992462389817,0.11757885180477472,0.12037059468614078,0.12265372687281327,0.12441499910170965,0.12572008892898942,0.12683552234180021,0.127791187174987,0.12882164382290884,0.12986522604823758,0.13087259293102768,0.1318175961015477,0.13267321237690974,0.13337512831453957,0.13374536702618881]
[null,{"$f":"'Resultat - niveau I'!W16","v":0.40822110705236547},null,null,"Afskrivninger","inkl. afgifter",0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.40822110705236547,0.40172799017956928,0.39604415392293274,0.39096446865046153,0.38670780643054703,0.38132145569614095,0.37539607048932705,0.36941117995820411,0.36358715976412537,0.35812726868870576,0.3529211285665505,0.34897644913642512,0.34578446806315416,0.34421133864795161,0.34402142157074656,0.34387819531040198,0.34373010158990364,0.34366280287126583,0.34383919396008489,0.34482934847579638]
[null,null,null,null,"Note: Benzindreven "]
[]
[{"$f":"'Resultat - niveau I'!D15","v":"Elektricitet"},null,null,null,"Kørselsomkostninger for el-personbiler opgjort som gennemsnitlige omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!O15","v":9.4568039222501954E-2},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.19315929733887713,0.1854057750010864,0.17124724122830726,0.17144990608018543,0.16265870880685787,0.15336997332160385,0.15535831298204744,0.14408378443903519,0.14286265010097016,0.13359493006997619,0.11228492841624832,9.4568039222501954E-2,9.6406067506954032E-2,9.7755504972262569E-2,9.8147749534304912E-2,9.9607467533703489E-2,0.1023313101613666,0.10512847142178114,0.10797789459882227,0.11086638158252296,0.11392645240525166,0.11686999305353558,0.11983244631234299,0.1228124419638872,0.1259414013889637,0.12892115242847557,0.12879112615468633,0.12873951766653385,0.12869776253943346,0.12865752983789996,0.1286245711219732]
[null,{"$f":"'Resultat - niveau I'!P15","v":0},null,null,"Batteri","ekskl. afgifter",0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.22034880601235796,0.21514772340358429,0.21209721055477343,0.21008103900786693,0.20864575568126459,0.20757120170658214,0.20673792075842462,0.20607560369730316,0.20553980395778204,0.20510042329946482,0.2047384890857602,0.20443558143416721,0.20418026119084304,0.20395618621528785,0.20372025128562246,0.20344313423279495,0.20336363794366455,0.20329933582096832,0.20324637676350896,0.20316700339027366]
[null,{"$f":"'Resultat - niveau I'!S15","v":8.3107615361525264E-2},null,null,"Dæk","ekskl. afgifter",6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,8.3107615361525264E-2,8.3799275286573646E-2,8.4205934324213874E-2,8.4476216983967289E-2,8.4669684861557168E-2,8.4815721119113202E-2,8.4930136217006943E-2,8.5022123092653709E-2,8.5097559114882509E-2,8.5160722162550342E-2,8.5213078582633078E-2,8.5259088266194993E-2,8.529791547063377E-2,8.5330290280140303E-2,8.5356679920588388E-2,8.536933509309319E-2,8.5395155014597615E-2,8.5417882024314148E-2,8.5443754748430745E-2,8.545789062321657E-2]
[null,{"$f":"'Resultat - niveau I'!R15","v":0.10768483290949023},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.10768483290949023,0.11402771096097493,0.1221311606894009,0.13092938455856229,0.13996307476330216,0.14897984861209856,0.15782194158127111,0.1663796750276175,0.17457034529608384,0.18232782850574628,0.18960772399082088,0.19635672148861444,0.20254567223362024,0.20814834319646647,0.21302555942477883,0.21708806773658329,0.22114723668444392,0.22464840562799546,0.2275542307426707,0.22936963405352145]
[null,{"$f":"'Resultat - niveau I'!Q15","v":1.1047031682902753},null,null,"Afskrivninger","ekskl. afgifter",1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.1047031682902753,1.1061428591002411,1.1070258968131741,1.107646375111756,1.1081224342777372,1.1085108906207144,1.108841697703316,1.1091316965032694,1.10939091862269,1.1096257697271594,1.1098388853580807,1.1100363494301879,1.1102181894149903,1.1103589676488161,1.1104270220198038,1.1103819525812166,1.11054743380351,1.110701577100188,1.1108564085350494,1.1110615010222751]
[null,{"$f":"'Resultat - niveau I'!H15","v":0.28879226095307353},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",0.4402041809113954,0.44489514236603933,0.23358228021267402,0.23393889462642581,0.20592590301377039,0.19427539298645671,0.19673582160342229,0.18256065592360793,0.18084356496209975,0.16922185523940164,0.14121121338723705,0.28879226095307353,0.28776792409967683,0.28750542078971386,0.28670639862530506,0.28761247917150656,0.29032886929997231,0.29329084975213932,0.29642724574637697,0.29969317332260748,0.30323493192528161,0.30668078866221826,0.31018770579079036,0.3137493473398611,0.31751553701649959,0.32109200040649383,0.32076815598244129,0.32063961949027797,0.32053562385391121,0.32043541998221314,0.32035333275425693]
[null,{"$f":"'Resultat - niveau I'!I15","v":0},null,null,"Batteri","inkl. afgifter",0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.27543600751544733,0.26893465425448038,0.26512151319346672,0.26260129875983362,0.26080719460158069,0.25946400213322779,0.25842240094803082,0.25759450462162892,0.2569247549472275,0.25637552912433115,0.25592311135720014,0.25554447679270909,0.25522532648855362,0.2549452327691098,0.25465031410702799,0.25430391779099359,0.25420454742958071,0.25412416977621033,0.25405797095438609,0.25395875423784203]
[null,{"$f":"'Resultat - niveau I'!M15","v":0.10388451920190661},null,null,"Dæk","inkl. afgifter",8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,0.10388451920190661,0.10474909410821701,0.10525741790526735,0.1055952712299591,0.10583710607694652,0.1060196513988915,0.10616267027125874,0.10627765386581717,0.10637194889360319,0.10645090270318788,0.10651634822829133,0.1065738603327438,0.1066223943382922,0.10666286285017544,0.10669584990073543,0.1067116688663665,0.1067439437682471,0.10677235253039266,0.10680469343553843,0.10682236327902078]
[null,{"$f":"'Resultat - niveau I'!K15","v":0.13864422237096863},null,null,"Reparation og vedligeholdelse","inkl. afgifter",0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.13864422237096863,0.14681067786225521,0.1572438693876036,0.16857158261914895,0.18020245875775157,0.1918115550880771,0.20319574978588653,0.21421383159805757,0.22475931956870784,0.23474707920114837,0.24411994463818187,0.25280927891659127,0.26077755300078603,0.26799099186545061,0.27427040775940281,0.27950088721085115,0.28472706723122149,0.2892348222460443,0.29297607208118831,0.29531340384390864]
[null,{"$f":"'Resultat - niveau I'!L15","v":3.9222512465299474E-2},null,null,"Ejerafgift",null,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,3.9222512465299474E-2,3.9381050381019293E-2,4.1304888919090628E-2,4.3527076948488008E-2,4.6015231594365602E-2,5.0353214531908295E-2,5.0129535373516068E-2,4.994983936569599E-2,4.9802708680100859E-2,4.9680307528747268E-2,4.9578286523391163E-2,4.9491000398775388E-2,4.941650894592671E-2,4.9352986876807566E-2,4.9293425466253434E-2,4.9236769706925573E-2,4.9203076389967529E-2,4.9173852665996408E-2,4.9144239343649754E-2,4.9111418408981249E-2]
[null,{"$f":"'Resultat - niveau I'!J15","v":1.3531205714245},null,null,"Afskrivninger","inkl. afgifter",1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3531205714245,1.3704920422596929,1.3821835785292416,1.3912031452745466,1.3996486547390716,1.4149111980781344,1.4389379006092415,1.4715681615176197,1.5118566614596718,1.5592401452449878,1.6066168866757529,1.6543076316910694,1.702499792394081,1.7512675068618604,1.8007710289427163,1.8464572711578207,1.8883317991418203,1.9267466414606769,1.9620527387753537,1.9953754423918924]
[]
[]
[null,null,null,null,"Kørselsomkostninger for el-personbiler opgjort som marginale omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!AA15","v":9.4568039222501954E-2},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.19315929733887713,0.1854057750010864,0.17124724122830726,0.17144990608018543,0.16265870880685787,0.15336997332160385,0.15535831298204744,0.14408378443903519,0.14286265010097016,0.13359493006997619,0.11228492841624832,9.4568039222501954E-2,9.6406067506954032E-2,9.7755504972262569E-2,9.8147749534304912E-2,9.9607467533703489E-2,0.1023313101613666,0.10512847142178114,0.10797789459882227,0.11086638158252296,0.11392645240525166,0.11686999305353558,0.11983244631234299,0.1228124419638872,0.1259414013889637,0.12892115242847557,0.12879112615468633,0.12873951766653385,0.12869776253943346,0.12865752983789996,0.1286245711219732]
[null,{"$f":"'Resultat - niveau I'!AB15","v":0},null,null,"Batteri","ekskl. afgifter",0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,7.5824651878079158E-2,7.3044673796279061E-2,7.0177134915017675E-2,6.7397149237372528E-2,6.4888558635871466E-2,6.2815696053057965E-2,6.1056201680467888E-2,5.9551437028302352E-2,5.8213249456248124E-2,5.6982468370333716E-2,5.586439950547456E-2,5.4884019699554698E-2,5.4070029114109741E-2,5.3412494102979491E-2,5.2883434652434502E-2,5.2456647881699188E-2,5.211824203813592E-2,5.1851838545077404E-2,5.1650931313159121E-2,5.1531027184176091E-2]
[null,{"$f":"'Resultat - niveau I'!AE15","v":8.3107615361525264E-2},null,null,"Dæk","ekskl. afgifter",6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,8.3107615361525264E-2,8.3799275286573646E-2,8.4205934324213874E-2,8.4476216983967289E-2,8.4669684861557168E-2,8.4815721119113202E-2,8.4930136217006943E-2,8.5022123092653709E-2,8.5097559114882509E-2,8.5160722162550342E-2,8.5213078582633078E-2,8.5259088266194993E-2,8.529791547063377E-2,8.5330290280140303E-2,8.5356679920588388E-2,8.536933509309319E-2,8.5395155014597615E-2,8.5417882024314148E-2,8.5443754748430745E-2,8.545789062321657E-2]
[null,{"$f":"'Resultat - niveau I'!AD15","v":3.5431072288730422E-2},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,3.5431072288730422E-2,3.7067595564231788E-2,3.8582196878884152E-2,3.9841525875824173E-2,4.0929412860367193E-2,4.2034194754344133E-2,4.3095564245331799E-2,4.4101050241515845E-2,4.4977285815964503E-2,4.566517394073432E-2,4.6189677765595738E-2,4.6609939316910869E-2,4.7014385091630147E-2,4.7435506139733921E-2,4.7836600318775513E-2,4.8189147594803292E-2,4.8582699853872625E-2,4.8939810195777061E-2,4.9250089263904909E-2,4.9456156858014126E-2]
[null,{"$f":"'Resultat - niveau I'!AC15","v":0.29009765903230356},null,null,"Afskrivninger","ekskl. afgifter",0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.29009765903230356,0.28428097709305161,0.27629254272335896,0.26744574775345487,0.25828991860772699,0.24903965668599193,0.23975879434573047,0.23136535458537308,0.22325538499417555,0.21552611012177722,0.20803005842396238,0.200905085676783,0.19470911122277043,0.18972728032157257,0.18579047940098387,0.18271904780150158,0.18011290476096653,0.1780634993977597,0.17652860940740037,0.17566047562354853]
[null,{"$f":"'Resultat - niveau I'!U15","v":0.28879226095307353},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",0.4402041809113954,0.44489514236603933,0.23358228021267402,0.23393889462642581,0.20592590301377039,0.19427539298645671,0.19673582160342229,0.18256065592360793,0.18084356496209975,0.16922185523940164,0.14121121338723705,0.28879226095307353,0.28776792409967683,0.28750542078971386,0.28670639862530506,0.28761247917150656,0.29032886929997231,0.29329084975213932,0.29642724574637697,0.29969317332260748,0.30323493192528161,0.30668078866221826,0.31018770579079036,0.3137493473398611,0.31751553701649959,0.32109200040649383,0.32076815598244129,0.32063961949027797,0.32053562385391121,0.32043541998221314,0.32035333275425693]
[null,{"$f":"'Resultat - niveau I'!V15","v":0},null,null,"Batteri","inkl. afgifter",0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,9.4780814847598982E-2,9.1305842245348823E-2,8.7721418643772101E-2,8.4246436546715681E-2,8.1110698294839342E-2,7.8519620066322487E-2,7.6320252100584851E-2,7.4439296285377946E-2,7.2766561820310133E-2,7.1228085462917173E-2,6.9830499381843214E-2,6.86050246244434E-2,6.7587536392637149E-2,6.6765617628724364E-2,6.6104293315543128E-2,6.5570809852124004E-2,6.5147802547669872E-2,6.4814798181346778E-2,6.4563664141448915E-2,6.441378398022013E-2]
[null,{"$f":"'Resultat - niveau I'!Y15","v":0.10388451920190661},null,null,"Dæk","inkl. afgifter",8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,0.10388451920190661,0.10474909410821701,0.10525741790526735,0.1055952712299591,0.10583710607694652,0.1060196513988915,0.10616267027125874,0.10627765386581717,0.10637194889360319,0.10645090270318788,0.10651634822829133,0.1065738603327438,0.1066223943382922,0.10666286285017544,0.10669584990073543,0.1067116688663665,0.1067439437682471,0.10677235253039266,0.10680469343553843,0.10682236327902078]
[null,{"$f":"'Resultat - niveau I'!X15","v":4.5617505571740422E-2},null,null,"Reparation og vedligeholdelse","inkl. afgifter",0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,4.5617505571740422E-2,4.7724529288948457E-2,4.9674578481563349E-2,5.1295964565123614E-2,5.2696619057722729E-2,5.4119025746218047E-2,5.5485538965864681E-2,5.6780102185951649E-2,5.7908255488054346E-2,5.8793911448695488E-2,5.9469210123204531E-2,6.0010296870522783E-2,6.0531020805473838E-2,6.1073214154907428E-2,6.1589622910423455E-2,6.2043527528309224E-2,6.2550226061860975E-2,6.301000562706302E-2,6.3409489927277574E-2,6.3674801954693189E-2]
[null,{"$f":"'Resultat - niveau I'!W15","v":0.35395742911466932},null,null,"Afskrivninger","inkl. afgifter",0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.35395742911466932,0.35186863688477421,0.34520448525904623,0.33655874513748363,0.32725723855328326,0.31971639306622907,0.31453357226176293,0.31270244534407926,0.3129986924200962,0.31522279222680522,0.31694762127225229,0.31848484692082335,0.32066234511353719,0.32374687945626685,0.32780986713776911,0.33132709524026027,0.33384468308981441,0.33572956141394211,0.33716898871491852,0.33873579661098235]
[]
[]
[]
[]
[]
["Varebiler"]
[null,null,null,"Variable omkostninger"]
[{"$f":"'Resultat - niveau I'!D27","v":"Benzin"},null,null,null,"Afstandsafhængige (variable) omkostninger, benzinbil",null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!M27","v":7.162192668554139E-2},null,null,"Kapitalomkostninger (afskrivninger)",null,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,7.162192668554139E-2,7.4362754535396355E-2,7.6931884920583685E-2,7.9717502196766182E-2,8.3218945961023208E-2,8.6935268039280533E-2,9.0029546551541065E-2,9.2320713944965452E-2,9.3228435095873807E-2,9.3719681909869998E-2,9.4202561130188295E-2,9.4512341166689995E-2,9.4831522042167812E-2,9.5250558146298514E-2,9.5696048024989225E-2,9.6262337889255076E-2,9.6707396501452186E-2,9.7021296164474455E-2,9.7240239830610392E-2,9.7431015616793806E-2]
[null,{"$f":"'Resultat - niveau I'!N27","v":0.32606199036450062},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $D$65,\"-priser)\")","v":"Drivmiddel (-priser)"},null,0.54777519262835839,0.65761533107556314,0.71523646888758985,0.67522714081630952,0.66905614497224708,0.54978197964424047,0.47374555798073709,0.52207072597027504,0.47921767733402748,0.46925814248096448,0.36154354945618589,0.32606199036450062,0.31923473985668788,0.31198901218553349,0.30303807762880047,0.29143271185049313,0.27855008317425672,0.26752520799482349,0.25983219578636813,0.25828523839345396,0.25921390634309244,0.260087629286685,0.26083326913023869,0.26170650167159404,0.26291944813596474,0.26434518565867565,0.2636185111870204,0.26283807167427015,0.2620751231995847,0.26145898245731725,0.26099088291706968]
[null,{"$f":"'Resultat - niveau I'!P27","v":9.608598494823993E-2},null,null,"Dæk",null,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.608598494823993E-2,9.60677800081777E-2,9.6039675842982994E-2,9.5991024887844167E-2,9.5957451517103082E-2,9.5914514883166047E-2,9.5876322410575102E-2,9.5846214495147575E-2,9.5861378946520498E-2,9.5870953610236662E-2,9.5876641335640223E-2,9.5882459774834283E-2,9.5882974910842161E-2,9.588250977856827E-2,9.5885461485046966E-2,9.5892568193027564E-2,9.5896519872053013E-2,9.5899699924846288E-2,9.5897514155954544E-2,9.5896048943135651E-2]
[null,{"$f":"'Resultat - niveau I'!Q27","v":0.10576352623912423},null,null,"Reparation",null,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.16131740427083266,0.16199874769535841,0.1621408882585065,0.16118499863830113,0.15820241683929573,0.1541548395627631,0.15044368279838471,0.14795268920355201,0.1473690894089062,0.14745913609791655,0.14769089859685233,0.14800177800972716,0.14846571216333898,0.14861481055995901,0.14855633343565336,0.14818991439492776,0.1479234345512829,0.14777417540507709,0.1476826024837582,0.14754597507531145]
[null,{"$f":"'Resultat - niveau I'!J27","v":2.4025180907579324E-2},null,null,"Registreringsafgift",null,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,2.4025180907579324E-2,2.3533015567847253E-2,2.2838968755120887E-2,2.2172884080971404E-2,2.1678632091380538E-2,2.1274312953995775E-2,2.0863922624702446E-2,2.0477719039934051E-2,1.996803316358391E-2,1.9669500036494033E-2,1.9566481214448261E-2,1.9614961892915162E-2,1.9662376727862269E-2,1.9739723313846443E-2,1.9825361295081084E-2,1.9939185446730852E-2,2.0026617981608305E-2,2.0060307610088538E-2,2.0080530450977796E-2,2.0100020494020369E-2]
[null,{"$f":"'Resultat - niveau I'!K27","v":0.32786738378675162},null,null,{"$f":"CONCATENATE(\"Brændstofafgift (\", $D$65,\"-priser)\")","v":"Brændstofafgift (-priser)"},null,0.54438694499203266,0.53860998574082297,0.52684586286169888,0.5318421375129404,0.56829364052624953,0.57403640587347227,0.5710147334244462,0.5387209787613888,0.45394368890705844,0.43976890395582757,0.429396347397211,0.32786738378675162,0.31275567474024979,0.29820873023283501,0.28314765896148647,0.26649992947965806,0.24972920004721413,0.23553821256625196,0.22487128844565923,0.21992779742414659,0.21748123004968498,0.21544925563360093,0.21374543270732968,0.21243218879931389,0.21154063031849199,0.21083432667991076,0.21025475144548691,0.20963229471802619,0.20902378835332378,0.20853237172997069,0.20815902862882288]
[null,null,null,null,"Note: Brændstofomkostningerne er beregnet ud fra oplysningerne om brændstofpriser præsenteret under \"Fælles forudsætninger\"."]
[]
[{"$f":"'Resultat - niveau I'!D28","v":"Diesel"},null,null,null,"Afstandsafhængige (variable) omkostninger, dieselbil",null,null,{"$f":"H125","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!M28","v":0.1885672514715975},null,null,"Kapitalomkostninger (afskrivninger)",null,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.1885672514715975,0.18866847877434603,0.18831493120311399,0.18780367951066623,0.18746684282804602,0.18739645775490693,0.18775872311325084,0.18775625864717485,0.18728036279347818,0.18640822062592061,0.18584477385882098,0.18569444736836493,0.18566952075622187,0.18562009590995104,0.18565517892070502,0.18573002937487992,0.18588166029171965,0.18604282967450345,0.18628208044925837,0.18650605638740025]
[null,{"$f":"'Resultat - niveau I'!N28","v":0.37434963364292484},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $D$65,\"-priser)\")","v":"Drivmiddel (-priser)"},null,0.42804808951597212,0.52741922282866815,0.55733038119215594,0.52892229641745614,0.52234195618091928,0.42237990042666934,0.36767163844153705,0.42451689088816186,0.50104174284749503,0.50877501532372238,0.41057834360916412,0.37434963364292484,0.38001865983708666,0.38564417387874356,0.39110635450098558,0.39609879346410914,0.40080321564436355,0.40502660251559008,0.40928563367242521,0.41404409340755649,0.42016512287991981,0.42533306155459549,0.42949343404111284,0.43365587220458973,0.43730886821261578,0.44099189514308201,0.44092438141666673,0.44082924732267115,0.44060226562554866,0.44037911509812216,0.44019124370219676]
[null,{"$f":"'Resultat - niveau I'!P28","v":9.1943721052900856E-2},null,null,"Dæk",null,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.1943721052900856E-2,9.0435859381409564E-2,8.8959436513653178E-2,8.7585606748531761E-2,8.6351528791077783E-2,8.525390456623845E-2,8.4274091530659331E-2,8.3410786366186956E-2,8.2705645385429308E-2,8.214292676037839E-2,8.1670392575755965E-2,8.1251154766009082E-2,8.0897573530774217E-2,8.0603004699041192E-2,8.0347740296804873E-2,8.0128383509502271E-2,7.9927083058985174E-2,7.9743431322927716E-2,7.9573417792738493E-2,7.9428571428571404E-2]
[null,{"$f":"'Resultat - niveau I'!Q28","v":0.19614431890427222},null,null,"Reparation",null,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.15172646638364026,0.151532914769377,0.15063870736514581,0.1493764196412454,0.14749527049011057,0.14515575714741383,0.14243660799204338,0.14063532782236288,0.13940974162540934,0.13855231336004795,0.13779684950426049,0.13712824797295076,0.13659995667954228,0.13612250317401989,0.13564554032848944,0.13518550910106855,0.1347848435529416,0.13446599188688038,0.13417551825596785,0.13389385257529238]
[null,{"$f":"'Resultat - niveau I'!J28","v":4.5881136992672815E-2},null,null,"Registreringsafgift",null,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,4.5881136992672815E-2,4.6441007931830112E-2,4.6746879021760661E-2,4.6935049853806692E-2,4.7102545749606761E-2,4.7239347385267208E-2,4.7390336187867803E-2,4.7439253914029506E-2,4.7328567356530814E-2,4.7164100650881877E-2,4.707774892043004E-2,4.7106953395278713E-2,4.7126795631510149E-2,4.7123860903831687E-2,4.7141375398229129E-2,4.7167924931083231E-2,4.721274590954419E-2,4.7246046250023488E-2,4.7300402434013705E-2,4.7351589422438126E-2]
[null,{"$f":"'Resultat - niveau I'!K28","v":0.22969353107529145},null,null,{"$f":"CONCATENATE(\"Brændstofafgift (\", $D$65,\"-priser)\")","v":"Brændstofafgift (-priser)"},null,0.27283987715709962,0.26996916313968605,0.26569693590840332,0.26787972332746884,0.28632918982104555,0.29375374641200686,0.29631835181519534,0.2977079271172941,0.30134031915703358,0.30397238349002725,0.30419128658339678,0.22969353107529145,0.22731192445498363,0.22517504329947358,0.22334187569644257,0.22161417316170068,0.21993784637242045,0.21820283988462769,0.21681659606665832,0.21599879842588163,0.21590569206348123,0.21584294661841136,0.21578163009591766,0.21572255149089695,0.21566164673821936,0.21561646778090882,0.21558345794245884,0.21553694353360284,0.21542596418835072,0.21531685803688377,0.21522500109521991]
[null,null,null,null,"Note: Brændstofomkostningerne er beregnet ud fra oplysningerne om brændstofpriser præsenteret under \"Fælles forudsætninger\"."]
[]
[{"$f":"'Resultat - niveau I'!D30","v":"Hybrid"},null,null,null,"Afstandsafhængige (variable) omkostninger, opladningshybrid",null,null,{"$f":"H125","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!M30","v":0.41400327530194575},null,null,"Kapitalomkostninger (afskrivninger)",null,null,null,null,null,null,null,null,null,null,null,null,0.41400327530194575,0.41227745742506811,0.40452943749568948,0.39434905560874683,0.38333340941890504,0.37229135367741306,0.36129560251110304,0.35126755405450016,0.34223786320757754,0.33391301951414898,0.32621700570760276,0.31874755578566316,0.3117978554047095,0.30620705744558702,0.30166192849343898,0.29843106782707857,0.29569114731313884,0.2932337762400512,0.29119102953790466,0.28955742091554398]
[null,{"$f":"'Resultat - niveau I'!N30","v":0.18067840018032447},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $D$63,\"-priser)\")","v":"Drivmiddel (-priser)"},null,0.3885118064326547,0.43883079568832772,0.45923943534475725,0.43935503628670475,0.43080381473491919,0.36651804604078808,0.3301355352886291,0.34936338458502447,0.33372718103489324,0.323327597666969,0.25758538325019636,0.18067840018032447,0.18907252661746482,0.19575444440190692,0.20143864932373037,0.20656414939353565,0.21115873312105835,0.21531260869681856,0.21921433273348143,0.22289860557992278,0.22625953599135029,0.22918195512143313,0.23167738645696254,0.23388576138716258,0.23594283320647053,0.2379808289344533,0.23813243528169387,0.23821412674743511,0.23825447644541592,0.2382927383370482,0.23832281838905814]
[null,{"$f":"'Resultat - niveau I'!P30","v":7.9428571428571418E-2},null,null,"Dæk",null,null,null,null,null,null,null,null,null,null,null,null,7.9428571428571418E-2,7.9428571428571418E-2,7.9428571428571432E-2,7.9428571428571432E-2,7.9428571428571446E-2,7.9428571428571432E-2,7.9428571428571404E-2,7.9428571428571446E-2,7.9428571428571404E-2,7.9428571428571473E-2,7.9428571428571446E-2,7.9428571428571459E-2,7.9428571428571404E-2,7.9428571428571446E-2,7.9428571428571418E-2,7.9428571428571432E-2,7.9428571428571418E-2,7.9428571428571432E-2,7.9428571428571418E-2,7.9428571428571459E-2]
[null,{"$f":"'Resultat - niveau I'!Q30","v":8.2775464164992707E-2},null,null,"Reparation",null,null,null,null,null,null,null,null,null,null,null,null,8.0334227862070395E-2,0.10334906757489813,0.12646308495132658,0.14795435480826505,0.16787682217582514,0.18705031706882588,0.20541217365941769,0.223151975972675,0.23995141984275029,0.25539176019174581,0.2696968405350631,0.28312144510459508,0.29625280990195069,0.30967419181114175,0.32332723784100054,0.33730484620936918,0.35142326556402026,0.36559715925670361,0.37987537358306156,0.39428107521558708]
[null,{"$f":"'Resultat - niveau I'!J30","v":2.2053190104340245E-2},null,null,"Registreringsafgift",null,null,null,null,null,null,null,null,null,null,null,null,2.2053190104340245E-2,2.2286249821128454E-2,2.2039370801838577E-2,2.1589910064174694E-2,2.1055672611407204E-2,2.0496264382930729E-2,1.9925682136125188E-2,1.939377985130741E-2,1.8910129473732988E-2,1.8461896659760196E-2,1.8044944688908212E-2,1.7635413992444698E-2,1.7247558220947604E-2,1.6935543643493905E-2,1.6681883585493617E-2,1.6501732644339368E-2,1.6348875743541033E-2,1.6211725411412387E-2,1.6097724122632658E-2,1.6006555057595621E-2]
[null,{"$f":"'Resultat - niveau I'!K30","v":0.16897700703072366},null,null,{"$f":"CONCATENATE(\"El- og brændstofafgift (\", $D$65,\"-priser)\")","v":"El- og brændstofafgift (-priser)"},null,0.36654934140235101,0.37048890263692369,0.27269128018517608,0.2752384496721253,0.28537913918771712,0.2882431279477809,0.2867261975689841,0.27056493875241988,0.22816572847988867,0.2210679544040437,0.215166123918548,0.16897700703072366,0.1725947397229472,0.17463027590305763,0.17592857936969966,0.17680573858032841,0.1774199441267279,0.17786217119376332,0.17819034384943025,0.17843820206744171,0.17862888615325351,0.17877711924926309,0.17889405402180766,0.17898853680831386,0.17906551802538523,0.17912687458794904,0.17924098786031006,0.17930247658191942,0.17933284757996262,0.17936164709753147,0.17938428818895086]
[null,null,null,null,"Note: Drivmiddelomkostningerne er beregnet ud fra oplysningerne om drivmiddelpriser præsenteret under \"Fælles forudsætninger\"."]
[]
[{"$f":"'Resultat - niveau I'!D29","v":"Elektricitet"},null,null,null,"Afstandsafhængige (variable) omkostninger, elbil",null,null,{"$f":"H125","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!M29","v":0.43120377727653458},null,null,"Kapitalomkostninger (afskrivninger)",null,null,null,null,null,null,null,null,null,null,null,null,0.43120377727653458,0.41520395089246331,0.39949432039027283,0.38432083230548242,0.37000824425311812,0.35670893111216478,0.3444597645713614,0.33323015752499774,0.32299538917619414,0.3136898390145334,0.30520051048308888,0.2972291658847262,0.28971054748171604,0.28369536340079304,0.27884090688765123,0.27489559824350779,0.27167083793979035,0.26902272375790504,0.2668466814326404,0.26513281492256485]
[null,{"$f":"'Resultat - niveau I'!N29","v":0.20331094653413781},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $D$65,\"-priser)\")","v":"Drivmiddel (-priser)"},null,0.22924842023695097,0.22004626030109226,0.20324240180192463,0.2034829317571,0.19255148449759132,0.18325411243733569,0.18652551259652111,0.17665604319977388,0.18823668473575897,0.17739705285297414,0.15362721704420734,0.20331094653413781,0.21044528914801036,0.21549471553229088,0.21781054941073211,0.22212583874167807,0.22904567443637558,0.23599400339932952,0.24296052176994343,0.24994058325109822,0.25724978406026444,0.26424713087338936,0.27125017102894422,0.27825751115268466,0.28558762554259937,0.29260089531111616,0.29258901853422659,0.29257931086314054,0.29257133910119415,0.29256363548973524,0.29255654570490014]
[null,{"$f":"'Resultat - niveau I'!P29","v":7.9428571428571446E-2},null,null,"Dæk",null,null,null,null,null,null,null,null,null,null,null,null,7.9428571428571446E-2,7.9428571428571432E-2,7.9428571428571404E-2,7.9428571428571418E-2,7.9428571428571404E-2,7.9428571428571418E-2,7.942857142857139E-2,7.9428571428571446E-2,7.942857142857139E-2,7.9428571428571459E-2,7.9428571428571432E-2,7.9428571428571418E-2,7.9428571428571473E-2,7.9428571428571432E-2,7.9428571428571404E-2,7.9428571428571473E-2,7.9428571428571376E-2,7.9428571428571446E-2,7.9428571428571362E-2,7.9428571428571446E-2]
[null,{"$f":"'Resultat - niveau I'!Q29","v":3.3043559803914303E-2},null,null,"Reparation",null,null,null,null,null,null,null,null,null,null,null,null,7.9123707233835439E-2,8.73055567755191E-2,9.529701566155821E-2,0.10221061812750418,0.108296551051559,0.11378101514117391,0.11852876329143025,0.12249198716280169,0.12549745760942124,0.12734350773473507,0.12826437705961682,0.12849831464845135,0.12843415809537811,0.12856848888807385,0.1288300573879296,0.12916938512616175,0.12955189704028064,0.12995343733405171,0.13035653100686057,0.13072787116489731]
[null,{"$f":"'Resultat - niveau I'!J29","v":0},null,null,"Registreringsafgift",null,null,null,null,null,null,null,null,null,null,null,null,0,2.0607095295613724E-5,2.8310289191673245E-5,3.1999377114684718E-5,3.3993007007001897E-5,3.5004633923919162E-5,3.5398439020009307E-5,3.5396783722489952E-5,3.5159862477425856E-5,3.4778680237038089E-5,3.4318554671602986E-5,3.3817722970448419E-5,3.3305507909544352E-5,3.2626640571169109E-5,3.2078771723266901E-5,3.1633508346072431E-5,3.1269565295480553E-5,3.0970701918701829E-5,3.0725187679656282E-5,3.0532530660919888E-5]
[null,{"$f":"'Resultat - niveau I'!K29","v":0.29338648662683042},null,null,{"$f":"CONCATENATE(\"Elafgift (\", $D$65,\"-priser)\")","v":"Elafgift (-priser)"},null,0.18871173781266934,0.20236781953302443,1.8536697508653222E-2,1.8634761831310184E-2,2.4646378491846787E-3,2.4498500220895732E-3,2.4376617135219679E-3,2.4088987434509055E-3,2.3877680527188811E-3,2.3670048522604565E-3,9.3590043988561018E-4,0.29338648662683042,0.29209074876525398,0.29153268008824651,0.29119900812230676,0.29097756404829911,0.29082314438203427,0.29071303120182834,0.29063105129006717,0.29056942865630297,0.29052200456579347,0.29048563760282331,0.29045725186732851,0.29043478823007818,0.29041681645575146,0.29040231262747929,0.29039052509186153,0.2903808903635377,0.29037297850085364,0.29036533277379306,0.29035829626110565]
[null,null,null,null,"Note: Drivmiddelomkostningerne er beregnet ud fra oplysningerne om drivmiddelpriser præsenteret under \"Fælles forudsætninger\"."]
[]
[null,null,null,"Faste omkostninger"]
[]
[null,null,null,null,"De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I den følgende tabel er de faste omkostninger opgjort per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]
[]
[]
[]
[]
[{"$f":"'Resultat - niveau I'!D27","v":"Benzin"},null,null,null,"Tidsafhængige (faste) omkostninger, benzinbil",null,null,2019,"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per driftstime",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!X27","v":6.3061642608499495},null,null,"Kapitalomkostninger (afskrivninger)",null,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,6.3061642608499495,6.3339457460698512,6.3628987455367572,6.3871986016054416,6.4224406738176887,6.4546101951246957,6.4815602457088826,6.4957416538633082,6.5263259737179053,6.5480179301242201,6.5639885558558744,6.5794991429848038,6.5878252930022176,6.5964570149999346,6.6050326728985791,6.6138656528653108,6.6207388649929522,6.6300228354070718,6.6366566567568581,6.6449822660333338]
[null,{"$f":"'Resultat - niveau I'!Y27","v":260.81999999999994},null,null,"Løn",null,282.25090380311133,284.84752675857413,284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,300.91455592542172,307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087,260.81999999999994,260.81999999999977,260.82,260.81999999999994,260.81999999999994,260.82000000000005,260.82000000000005,260.82000000000011,260.81999999999988,260.82000000000011,260.81999999999994,260.82000000000005,260.82000000000033,260.82,260.81999999999994,260.82,260.81999999999994,260.82000000000011,260.81999999999994,260.81999999999977]
[null,{"$f":"'Resultat - niveau I'!Z27","v":1.9599972088915438},null,null,"Reparation",null,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,3.0517218947807843,3.0762414534000437,3.0943081676057425,3.0840383298038203,3.0274151076470912,2.9438339769811823,2.8715489735310462,2.8230901878004442,2.8394811124614963,2.8673786659876792,2.8895050251177241,2.9062401856088647,2.9217495090064269,2.9252372155265283,2.921595447917912,2.9053813123461043,2.8886445469354469,2.8741818119634965,2.8617469798490678,2.8494979519263968]
[null,{"$f":"'Resultat - niveau I'!AA27","v":42.2},null,null,"Kapacitetsomkostninger",null,40,40,40,40,40,40,40,40,40,40,40,42.2,42.199999999999974,42.200000000000017,42.20000000000001,42.2,42.20000000000001,42.200000000000038,42.199999999999982,42.199999999999989,42.199999999999982,42.20000000000001,42.200000000000031,42.199999999999996,42.199999999999996,42.200000000000017,42.199999999999974,42.200000000000045,42.199999999999989,42.199999999999982,42.199999999999996]
[null,null,null,null,"Faktorpriser",null,{"$f":"SUM(G174:G177)","v":338.38744789364102},{"$f":"SUM(H174:H177)","v":340.98407084910383},340.56376572779772,342.02920103363209,345.17971547311993,349.86954409052976,357.05110001595142,363.55069474257442,368.11940607753905,373.57714008101243,366.12842931115057]
[null,{"$f":"'Resultat - niveau I'!V27","v":2.6004127794243388},null,null,"Vægtafgift mm.",null,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,2.6004127794243388,2.411949598456149,2.2903186447390036,2.1285421787193965,1.9024532329652077,1.6881982270880276,1.3402657029053033,1.0724123419943323,0.93692188107306185,0.86224673422123921,0.79973119989796337,0.74707334889064125,0.7053198362900881,0.67307544044469692,0.64624631533106314,0.62293534103823289,0.60098036729294169,0.57882206168115713,0.56092172634747794,0.54688566007218153]
[null,{"$f":"'Resultat - niveau I'!U27","v":2.5506040323605088},null,null,"Registreringsafgift",null,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,2.5506040323605088,2.4164541393503032,2.2807525105170772,2.1363209352636936,1.9737829807340628,1.8094646147137841,1.6703652660156754,1.5691024204604238,1.5124600566734083,1.47946718248153,1.4515882063422605,1.4280708760894167,1.4090663366820868,1.3974789717262148,1.3883871832688752,1.3817400936192683,1.3752110679758183,1.354236309674586,1.3369827854971819,1.3245898047991642]
[null,null,null,null,"Afgifter i alt",null,{"$f":"G179+G180","v":3.1659943551072844},{"$f":"H179+H180","v":3.1659943551072844},3.1659943551072844,3.1659943551072844,3.1659943551072844,3.1659943551072844,3.1659943551072844,3.1659943551072844,3.1659943551072844,3.1659943551072844,3.1659943551072844]
[null,null,null,null,"Totale privatøkonomiske omk",null,{"$f":"G178+G181","v":341.5534422487483},{"$f":"H178+H181","v":344.1500652042111},343.72976008290499,345.19519538873936,348.3457098282272,353.03553844563703,360.21709437105869,366.71668909768169,371.28540043264633,376.7431344361197,369.29442366625784]
[]
[{"$f":"'Resultat - niveau I'!D28","v":"Diesel"},null,null,null,"Tidsafhængige (faste) omkostninger, dieselbil",null,null,{"$f":"H172","v":2019},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per driftstime",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!X28","v":8.0975030994511084},null,null,"Kapitalomkostninger (afskrivninger)",null,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,8.0975030994511084,8.1319755597309893,8.1746659477629731,8.2215021358253964,8.2703938321412362,8.3159497843990575,8.3552754212612914,8.3845475681638533,8.4151374996712036,8.4492308867586168,8.4781745254379413,8.501314844485071,8.5198324696920622,8.5306733907457488,8.5391537400794668,8.5459686155248686,8.5500660736837979,8.5546661871728737,8.5566416126164118,8.5584077489683281]
[null,{"$f":"'Resultat - niveau I'!Y28","v":260.82},null,null,"Løn",null,282.25090380311133,284.84752675857413,284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,300.91455592542172,307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087,260.82,260.82,260.82,260.81999999999994,260.82000000000005,260.81999999999994,260.82,260.82,260.82000000000011,260.81999999999994,260.82,260.81999999999994,260.82000000000005,260.82000000000011,260.81999999999988,260.82000000000005,260.82000000000011,260.81999999999982,260.82000000000005,260.81999999999988]
[null,{"$f":"'Resultat - niveau I'!Z28","v":4.012966146970764},null,null,"Reparation",null,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,2.9154002073732852,3.0812291141714598,3.2518196136768496,3.4224691484648435,3.5813112886585929,3.7256754723983212,3.8496012699417883,3.9682494525508809,4.088899672354799,4.2096685424367628,4.3139288351827494,4.3960766986428705,4.4667720049792274,4.5283856965331815,4.5777507700246929,4.6170762605782611,4.6444129115165174,4.6629826212057326,4.6699082922511019,4.6708992287985218]
[null,{"$f":"'Resultat - niveau I'!AA28","v":42.199999999999982},null,null,"Kapacitetsomkostninger",null,40,40,40,40,40,40,40,40,40,40,40,42.199999999999982,42.199999999999996,42.199999999999989,42.199999999999996,42.199999999999989,42.199999999999989,42.199999999999996,42.200000000000024,42.200000000000024,42.199999999999996,42.200000000000024,42.200000000000024,42.200000000000024,42.200000000000017,42.199999999999989,42.199999999999982,42.20000000000001,42.199999999999967,42.20000000000001,42.199999999999982]
[null,null,null,null,"Faktorpriser",null,{"$f":"SUM(G186:G189)","v":341.21757573948935},{"$f":"SUM(H186:H189)","v":343.81419869495215},343.39389357364604,344.85932887948042,348.00984331896825,352.69967193637808,359.88122786179974,366.38082258842275,370.94953392338738,376.40726792686075,368.95855715699889]
[null,{"$f":"'Resultat - niveau I'!V28","v":5.1209633142494164},null,null,"Vægtafgift mm.",null,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,5.1209633142494164,4.7149609281771125,4.4570568121346836,4.1608902550985913,3.8363496317961334,3.5961854835556668,3.065159174723211,2.6258110306415663,2.2971858028980945,2.0277842368929959,1.7962255006680385,1.599098581948214,1.4291845609122551,1.2885920577363592,1.1685598429732902,1.0659188903770753,0.98201290255034113,0.90812497945808368,0.84277289181677373,0.79256800640963121]
[null,{"$f":"'Resultat - niveau I'!U28","v":2.1663405346091111},null,null,"Registreringsafgift",null,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.1663405346091111,2.1482484422903436,2.1348227339855614,2.1264276903137902,2.1173287602834994,2.1071919104005508,2.0937422631656846,2.0888199783210859,2.092800158513707,2.1086006561380817,2.1219492603685897,2.1329946762931082,2.1419677909323482,2.1506515843128384,2.1579325805510461,2.1640365116489235,2.1687875763791502,2.1689299233705346,2.1685860411518734,2.1682690755289169]
[null,null,null,null,"Afgifter i alt",null,{"$f":"G191+G192","v":7.018609692759922},{"$f":"H191+H192","v":7.018609692759922},7.018609692759922,7.018609692759922,7.018609692759922,7.018609692759922,7.018609692759922,7.018609692759922,7.018609692759922,7.018609692759922,7.018609692759922]
[null,null,null,null,"Totale privatøkonomiske omk",null,{"$f":"G190+G193","v":348.23618543224927},{"$f":"H190+H193","v":350.83280838771208},350.41250326640596,351.87793857224034,355.02845301172817,359.718281629138,366.89983755455967,373.39943228118267,377.9681436161473,383.42587761962068,375.97716684975882]
[]
[{"$f":"'Resultat - niveau I'!D30","v":"Hybrid"},null,null,null,"Tidsafhængige (faste) omkostninger, opladningshybrid",null,null,{"$f":"H172","v":2019},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per driftstime",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!X30","v":17.437315774072953},null,null,"Kapitalomkostninger (afskrivninger)",null,null,null,null,null,null,null,null,null,null,null,null,17.437315774072953,17.589511257422306,17.760569986792895,17.935614617311117,18.105838975691807,18.266732411246952,18.419538504603636,18.557371454314612,18.680541988907994,18.792584375010609,18.894870882453002,18.992634407182649,19.083434768946123,19.156545361592986,19.21590037234316,19.262791850470581,19.300191002909564,19.33208984549146,19.358851538334505,19.380226718933006]
[null,{"$f":"'Resultat - niveau I'!Y30","v":260.82},null,null,"Løn",null,282.25090380311133,284.84752675857413,284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,300.91455592542172,307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087,260.82,260.82000000000016,260.82,260.81999999999994,260.82000000000011,260.82000000000005,260.82000000000022,260.82000000000005,260.81999999999982,260.82000000000005,260.82000000000005,260.82,260.82000000000005,260.81999999999994,260.82000000000016,260.82000000000005,260.82,260.82000000000016,260.82000000000016,260.82]
[null,{"$f":"'Resultat - niveau I'!Z30","v":2.411358075030456},null,null,"Reparation",null,null,null,null,null,null,null,null,null,null,null,null,2.3564448821845914,3.0477090726315974,3.8571353206164143,4.7376460662008757,5.6539643191628013,6.574956566446617,7.4930851988466047,8.4020712985430723,9.3045955867557595,10.207013195535794,11.106121832740625,11.99920416642369,12.878220344992073,13.734604155698646,14.570788933109949,15.380692806625531,16.173160752041287,16.955630404742326,17.725311008505773,18.479457839154527]
[null,{"$f":"'Resultat - niveau I'!AA30","v":42.199999999999989},null,null,"Kapacitetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,42.199999999999989,42.200000000000024,42.200000000000024,42.199999999999989,42.199999999999989,42.200000000000017,42.2,42.200000000000031,42.20000000000001,42.20000000000001,42.2,42.2,42.199999999999989,42.199999999999989,42.200000000000024,42.200000000000031,42.2,42.199999999999982,42.199999999999974,42.200000000000024]
[null,null,null,null,"Faktorpriser",null,{"$f":"SUM(G198:G201)","v":282.25090380311133},{"$f":"SUM(H198:H201)","v":284.84752675857413},284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,300.91455592542172,307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087]
[null,{"$f":"'Resultat - niveau I'!V30","v":0.41135758508037734},null,null,"Vægtafgift mm.",null,null,null,null,null,null,null,null,null,null,null,null,0.41135758508037734,0.41891337359867153,0.44318883784332308,0.46969019312705779,0.49858058380042325,0.54732969044438251,0.54633113177163828,0.54557114962687592,0.54498907391912566,0.54453566018388522,0.54418318755114303,0.5439051369116612,0.54368327790517412,0.54350460205298823,0.54335959400846234,0.54324218412367153,0.54310753255957533,0.543007525554564,0.542934183151355,0.54285669070156239]
[null,{"$f":"'Resultat - niveau I'!U30","v":0.93396159929950406},null,null,"Registreringsafgift",null,null,null,null,null,null,null,null,null,null,null,null,0.93396159929950406,0.95829120889792319,0.97672871542819473,0.99215120836156789,1.0054589508418199,1.0170948881595641,1.0274975064598113,1.0366181198776907,1.0445814300492939,1.0516641532736655,1.0580168050687475,1.063988182876898,1.0695170964710896,1.0739736650020468,1.0775856912912019,1.0807871494236831,1.0831839723141174,1.0851113266403818,1.0867458699500168,1.0880494787402815]
[null,null,null,null,"Afgifter i alt",null,{"$f":"G203+G204","v":0},{"$f":"H203+H204","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totale privatøkonomiske omk",null,{"$f":"G202+G205","v":282.25090380311133},{"$f":"H202+H205","v":284.84752675857413},284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,300.91455592542172,307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087]
[]
[{"$f":"'Resultat - niveau I'!D29","v":"Elektricitet"},null,null,null,"Tidsafhængige (faste) omkostninger, elbil",null,null,{"$f":"H172","v":2019},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per driftstime",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!X29","v":18.159093204727444},null,null,"Kapitalomkostninger (afskrivninger)",null,null,null,null,null,null,null,null,null,null,null,null,18.159093204727444,18.086632971098251,18.116543508653098,18.174575055413587,18.242558437303341,18.313013069865146,18.382448117734537,18.448791153086862,18.511107355880082,18.568979029203973,18.622729083995154,18.674004782508497,18.72307610802396,18.762335056975562,18.79401835342555,18.819767967830551,18.840814821666033,18.858098113097537,18.872145910242949,18.8830719583971]
[null,{"$f":"'Resultat - niveau I'!Y29","v":260.82},null,null,"Løn",null,282.25090380311133,284.84752675857413,284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,300.91455592542172,307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087,260.82,260.82,260.82,260.82000000000011,260.81999999999994,260.81999999999994,260.81999999999994,260.81999999999988,260.81999999999977,260.82,260.81999999999988,260.81999999999994,260.82000000000005,260.82000000000011,260.81999999999994,260.82000000000011,260.81999999999977,260.81999999999994,260.82,260.82000000000011]
[null,{"$f":"'Resultat - niveau I'!Z29","v":0.48709792705893201},null,null,"Reparation",null,null,null,null,null,null,null,null,null,null,null,null,1.1673633060248454,1.3954664743741814,1.6428881850491421,1.8958316159540927,2.1414989063743977,2.3729476084221339,2.5899581863920575,2.7930906406465499,2.9842238154722351,3.166292799006305,3.3382798387725159,3.4996208026017235,3.648143717641811,3.7804246918761688,3.898281195191224,4.0032522317732875,4.0966739725602208,4.1797272028937007,4.2531070554153994,4.3148452183496895]
[null,{"$f":"'Resultat - niveau I'!AA29","v":42.2},null,null,"Kapacitetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,42.2,42.20000000000001,42.2,42.20000000000001,42.2,42.199999999999989,42.199999999999989,42.199999999999996,42.199999999999967,42.200000000000017,42.199999999999967,42.20000000000001,42.20000000000001,42.200000000000024,42.2,42.199999999999996,42.199999999999967,42.200000000000024,42.199999999999982,42.199999999999996]
[null,null,null,null,"Faktorpriser",null,{"$f":"SUM(G210:G213)","v":282.25090380311133},{"$f":"SUM(H210:H213)","v":284.84752675857413},284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,300.91455592542172,307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087]
[null,{"$f":"'Resultat - niveau I'!V29","v":13.639690811533768},null,null,"Vægtafgift mm.",null,null,null,null,null,null,null,null,null,null,null,null,13.639690811533768,14.054617337187469,14.9714808067577,15.942139475211645,16.980654393398126,18.687818402591635,18.688466264548971,18.688948601595246,18.689311164551384,18.689590188951982,18.689804157631915,18.68997116795823,18.690103335024624,18.690209073764251,18.690294408494864,18.690363761644843,18.690420448536784,18.690466998775701,18.690511983178926,18.690553383208194]
[null,{"$f":"'Resultat - niveau I'!U29","v":0},null,null,"Registreringsafgift",null,null,null,null,null,null,null,null,null,null,null,null,0,9.4953050597247721E-4,1.357713238043974E-3,1.5987257139477341E-3,1.7697595002740061E-3,1.8974188290375813E-3,1.9946101772884963E-3,2.0693656281354621E-3,2.128364679407981E-3,2.1751993467794524E-3,2.2129372464002282E-3,2.2437396292657253E-3,2.2690553934797322E-3,2.2893882718515411E-3,2.3058491428484345E-3,2.3192612066968944E-3,2.3302464595863323E-3,2.3392826354598157E-3,2.3467882621143808E-3,2.3537261217088708E-3]
[null,null,null,null,"Afgifter i alt",null,{"$f":"G215+G216","v":0},{"$f":"H215+H216","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totale privatøkonomiske omk",null,{"$f":"G214+G217","v":282.25090380311133},{"$f":"H214+H217","v":284.84752675857413},284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,300.91455592542172,307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087]
[]
[]
[]
[]
[]
["Lastbiler"]
[null,null,null,"Variable omkostninger"]
[]
[null,null,null,null,"Afstandsafhængige (variable) omkostninger, dieselbil",null,{"$f":"H125","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!N40","v":0.3682144854129728},null,null,"Kapitalomkostninger (afskrivninger)",null,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.3682144854129728,0.37431932424814318,0.37968535479400933,0.38446532920207155,0.38876961135721633,0.39825772012197513,0.4076921867036386,0.41712992640559587,0.42661116813590877,0.42940169987174942,0.4320313404382079,0.4345141653045439,0.43686329663986129,0.43685414665987166,0.43683625266671111,0.43681607614499085,0.43680086234065041,0.43678784646902574,0.43677752714933127,0.43677461595691713]
[null,{"$f":"'Resultat - niveau I'!O40","v":1.5066507494602273},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $D$52,\"-priser)\")","v":"Drivmiddel (-priser)"},null,1.6157642086041728,2.0249060295081467,2.1497201368458598,2.0356559680899258,1.6322733582650704,1.2816474231885355,1.0895198149364156,1.2428944846505297,1.4506889100612674,1.4634953839550919,1.1615325872193023,1.5066507494602273,1.5506931319175721,1.5940798420396314,1.6355714926215081,1.6750175740177633,1.7134157788147468,1.7505941360673196,1.785237450747122,1.8172303131788536,1.8488246033686362,1.8753038464622653,1.8966608582705318,1.9176362377965697,1.9359397487004297,1.9539941416002049,1.9541977344779795,1.9542989059924412,1.954335630521074,1.9543382720738867,1.9543422286787324]
[null,{"$f":"'Resultat - niveau I'!Q40","v":0.28053161377921931},null,null,"Dæk",null,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.28053161377921931,0.28081415510280955,0.28104950014630747,0.28124987933004042,0.2814164815981936,0.28155157444879908,0.28165279843262281,0.28172244025642063,0.28176394255502812,0.28177591202102514,0.28176989946758757,0.28175132619129145,0.28172520451391458,0.28169699105285356,0.28166892795516579,0.28164446552427896,0.28162768082331407,0.28161505421243699,0.28160589439377426,0.28160318203310081]
[null,{"$f":"'Resultat - niveau I'!R40","v":0.59493503502925826},null,null,"Reparation og vedligehold",null,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.59493503502925826,0.59157265582964691,0.58883444319402201,0.58658743479592979,0.58469877511745583,0.58059372407767029,0.57637125777983089,0.57196008116781594,0.56731365687810231,0.5678647753209769,0.56826278958408494,0.5685136087699858,0.56863376673245758,0.56887499108448758,0.56902410175528539,0.56910750291920953,0.56915111231840454,0.56916991918344273,0.56917507356066877,0.56917773657958848]
[null,{"$f":"'Resultat - niveau I'!K40","v":0},null,null,"Registreringsafgift",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!L40","v":0.99116482951159635},null,null,{"$f":"CONCATENATE(\"Brændstofafgift (\", $D$52,\"-priser)\")","v":"Brændstofafgift (-priser)"},null,1.1055852637695065,1.0972676497116745,1.0814494005746849,1.0911256961735183,0.95091823409537324,0.96262112850497172,0.9607915818154934,0.94311751695388646,0.93339019765235465,0.93481582535061847,0.93509352730243589,0.99116482951159635,0.99270030454063307,0.99447013494358538,0.99641404508676157,0.99843844453152564,1.0004472329971374,1.0023469101275384,1.0040668620216631,1.0055592929899355,1.0067872542049661,1.0077567614762086,1.0084813187121078,1.0089899472665276,1.0093235488424521,1.0095224101647315,1.0096275955223986,1.009679865336798,1.0096988389016968,1.0097002036482459,1.0097022478105979]
[null,null,null,null,"Note: Brændstofomkostningerne er beregnet ud fra oplysningerne om brændstofpriser præsenteret under \"Fælles forudsætninger\"."]
[]
[null,null,null,"Faste omkostninger"]
[]
[null,null,null,null,"De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I den følgende tabel er de faste omkostninger opgjort per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]
[]
[]
[]
[]
[null,null,null,null,"Tidsafhængige (faste) omkostninger, dieselbil",null,{"$f":"G227","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per driftstime",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!Y40","v":56.458083921944187},null,null,"Kapitalomkostninger (afskrivninger)",null,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,56.458083921944187,56.277582972212691,56.122241921548309,55.987561868976059,55.868257092731163,55.524999568845836,55.18111818704373,54.833619209571452,54.4806006724003,54.377744175034358,54.275623234739641,54.174554664825941,54.075088751028559,54.076289856862566,54.075665411931645,54.074186297623811,54.072897726628227,54.071644713696756,54.070564499415333,54.070267895994462]
[null,{"$f":"'Resultat - niveau I'!Z40","v":260.82000000000016},null,null,"Løn",null,245.80071422971159,248.06200646452135,247.69598000501529,248.9721673970769,251.71582096552507,255.80000000000004,262.05412196015726,267.7143519345563,271.69305490454587,276.44597118595959,269.95919504936393,260.82000000000016,260.82000000000022,260.82000000000011,260.82000000000011,260.82000000000005,260.82,260.81999999999994,260.81999999999994,260.81999999999988,260.81999999999982,260.81999999999988,260.81999999999982,260.81999999999977,260.81999999999982,260.81999999999982,260.81999999999982,260.81999999999982,260.81999999999982,260.81999999999982,260.81999999999982]
[null,{"$f":"'Resultat - niveau I'!AA40","v":16.15934227621112},null,null,"Reparation og vedligehold",null,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,16.15934227621112,16.25799501513136,16.344540049728501,16.421783993912168,16.491449821752834,16.608661776673038,16.726236180789119,16.844715302863676,16.964435428041636,17.004118046504253,17.040726246269237,17.074535046904646,17.105845719527526,17.106580396917835,17.10665225409284,17.106372815921386,17.106079053228502,17.105742676897247,17.1054336442931,17.105352599296339]
[null,{"$f":"'Resultat - niveau I'!AB40","v":55.562455705702938},null,null,"Kapacitetsomkostninger",null,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,55.562455705702938,55.592423765046441,55.632668322086396,55.680484885306029,55.732783429865627,55.786385445176755,55.838481163180894,55.886750593012586,55.929544739133121,55.965824935523472,55.995192517801208,56.017804930635542,56.034308340076109,56.04567539633409,56.053014937442391,56.057381659262184,56.05978571835972,56.060993679694683,56.061501879337619,56.061700264352126]
[null,null,null,null,"Faktorpriser",null,{"$f":"SUM(G246:G249)","v":372.48718588658062},374.74847812139041,374.38245166188432,375.65863905394593,378.4022926223941,382.48647165686907,{"$f":"SUM(M246:M249)","v":388.74059361702632},394.40082359142536,398.37952656141493,403.13244284282865,396.64566670623299]
[null,{"$f":"'Resultat - niveau I'!W40","v":4.9559439995037691},null,null,"Vejafgifter mm.",null,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,4.9559439995037691,4.9599055439567712,4.9624336344086828,4.9639309781711605,4.9646490259111014,4.9648201193098025,4.9645813109529531,4.9640801673319537,4.9634307783934446,4.9626561966498972,4.9618919020521588,4.9611811844728679,4.9605472686324461,4.9600124204527667,4.9595656283055245,4.9592186188006293,4.9589923517301919,4.9588313067720895,4.9587214415643075,4.9586884767959667]
[null,{"$f":"'Resultat - niveau I'!V40","v":0},null,null,"Registreringsafgift",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Afgifter i alt",null,{"$f":"G251+G252","v":5.0558712013166449},5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,{"$f":"SUM(N251:N252)","v":5.0558712013166449},5.0558712013166449,5.0558712013166449,5.0558712013166449,4.9559439995037691,4.9599055439567712,4.9624336344086828,4.9639309781711605,4.9646490259111014,4.9648201193098025,4.9645813109529531,4.9640801673319537,4.9634307783934446,4.9626561966498972,4.9618919020521588,4.9611811844728679,4.9605472686324461,4.9600124204527667,4.9595656283055245,4.9592186188006293,4.9589923517301919,4.9588313067720895,4.9587214415643075,4.9586884767959667]
[null,null,null,null,"Totale privatøkonomiske omk",null,{"$f":"G250+G253","v":377.54305708789724},379.80434932270703,379.43832286320094,380.71451025526255,383.45816382371072,387.54234285818569,393.79646481834294,399.45669479274198,403.43539776273155,408.18831404414527,401.70153790754961,4.9559439995037691,4.9599055439567712,4.9624336344086828,4.9639309781711605,4.9646490259111014,4.9648201193098025,4.9645813109529531,4.9640801673319537,4.9634307783934446,4.9626561966498972,4.9618919020521588,4.9611811844728679,4.9605472686324461,4.9600124204527667,4.9595656283055245,4.9592186188006293,4.9589923517301919,4.9588313067720895,4.9587214415643075,4.9586884767959667]
[]
[]
[]
[]
[]
[]
[]
[null,null,"REp og vedl:",null,"Type","Drivmiddel","Enhed","NU ","Før","%-ændring"]
[null,null,null,null,"Personbil, gns. inkl afg","benzin","kr/km",{"$f":"B24","v":0.41489104550235878},0.95994027222834466,{"$f":"H263/I263-1","v":-0.56779493734619868}]
[null,null,null,null,null,"diesel","kr/km",{"$f":"B47","v":0.61456008906028936},1.3040198319902454,{"$f":"H264/I264-1","v":-0.52871875566315274}]
[null,null,null,null,null,"PHEV","kr/km",{"$f":"B72","v":0.2754005720143583},"-","-"]
[null,null,null,null,null,"el","kr/km",{"$f":"B101","v":0.13864422237096863},1.1261625610407109,-0.87688791372815256]
[null,null,null,null,"Varebil, variable","benzin","kr/km",{"$f":"B130","v":0.10576352623912423},0.49924525949539628,-0.78815316875312358]
[null,null,null,null,null,"diesel","kr/km",{"$f":"B140","v":0.19614431890427222},0.69480758528070197,-0.71769980198902117]
[null,null,null,null,null,"PHEV","kr/km","-","-","-"]
[null,null,null,null,null,"el","kr/km",{"$f":"B160","v":3.3043559803914303E-2},"-","-"]
[null,null,null,null,"Varebil, faste","benzin","kr/time",{"$f":"B176","v":1.9599972088915438},11.363783248310577,-0.82752247503638976]
[null,null,null,null,null,"diesel","kr/time",{"$f":"B188","v":4.012966146970764},11.381071005003745,-0.64739995513546633]
[null,null,null,null,null,"PHEV","kr/time",{"$f":"B200","v":2.411358075030456},"-","-"]
[null,null,null,null,null,"el","kr/time",{"$f":"B212","v":0.48709792705893201},"-","-"]
[null,null,null,null,"Lastbil, variable","diesel","kr/km",{"$f":"B232","v":0.59493503502925826},0.63135582672251278,-5.7686632722345643E-2]
[null,null,null,null,"Lastbil, faste","diesel","kr/time",{"$f":"B248","v":16.15934227621112},15.906825602395106,1.5874737054889954E-2]
[]
[]
[]
[null,null,null,null,null,{"$f":"R245","v":2021},{"$f":"S245","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["Personbil","El",null,null,"Afskr. + batteri før skat, COWI",{"$f":"R94+R97","v":1.3250519743026332},{"$f":"S94+S97","v":1.3212905825038255},1.3191231073679475,1.3177274141196229,1.3167681899590018,1.3160820923272964,1.3155796184617405,1.3152073002005724,1.3149307225804721,1.3147261930266243,1.3145773744438409,1.3144719308643551,1.3143984506058333,1.314315153864104,1.3141472733054262,{"$f":"AG94+AG97","v":1.3138250868140116},1.3139110717471745,1.3140009129211563,1.3141027852985583,1.3142285044125488]
["Gns.","kr./km",null,null,"Afskr. + batteri efter skat, COWI",{"$f":"R99+R103","v":1.6285565789399474},{"$f":"S99+S103","v":1.6394266965141733},1.6473050917227083,1.6538044440343802,1.6604558493406523,1.6743752002113621,1.6973603015572722,1.7291626661392487,1.7687814164068993,1.8156156743693188,1.8625399980329531,1.9098521084837785,1.9577251188826346,2.0062127396309704,2.0554213430497441,2.1007611889488143,2.1425363465714011,2.1808708112368871,2.2161107097297399,2.2493341966297344]
["intet prisgennemslag på brugte biler",null,null,null,"Drivmiddel efter skat",{"$f":"R98","v":0.28879226095307353},{"$f":"S98","v":0.28776792409967683},0.28750542078971386,0.28670639862530506,0.28761247917150656,0.29032886929997231,0.29329084975213932,0.29642724574637697,0.29969317332260748,0.30323493192528161,0.30668078866221826,0.31018770579079036,0.3137493473398611,0.31751553701649959,0.32109200040649383,0.32076815598244129,0.32063961949027797,0.32053562385391121,0.32043541998221314,0.32035333275425693]
[null,null,null,null,"Ejerafgift, COWI",{"$f":"R102","v":3.9222512465299474E-2},{"$f":"S102","v":3.9381050381019293E-2},4.1304888919090628E-2,4.3527076948488008E-2,4.6015231594365602E-2,5.0353214531908295E-2,5.0129535373516068E-2,4.994983936569599E-2,4.9802708680100859E-2,4.9680307528747268E-2,4.9578286523391163E-2,4.9491000398775388E-2,4.941650894592671E-2,4.9352986876807566E-2,4.9293425466253434E-2,4.9236769706925573E-2,4.9203076389967529E-2,4.9173852665996408E-2,4.9144239343649754E-2,4.9111418408981249E-2]
[null,null,null,null,"Afskr. + batteri før skat i TE",{"$f":"'Til TE'!R94+'Til TE'!R97","v":1.1047031682902753},{"$f":"'Til TE'!S94+'Til TE'!S97","v":1.0968822327179666},{"$f":"'Til TE'!T94+'Til TE'!T97","v":1.0850943090514786},{"$f":"'Til TE'!U94+'Til TE'!U97","v":1.071364241638753},{"$f":"'Til TE'!V94+'Til TE'!V97","v":1.0564779542950651},{"$f":"'Til TE'!W94+'Til TE'!W97","v":1.0407864176017418},{"$f":"'Til TE'!X94+'Til TE'!X97","v":1.0244587914354617},{"$f":"'Til TE'!Y94+'Til TE'!Y97","v":1.0075807545404571},{"$f":"'Til TE'!Z94+'Til TE'!Z97","v":0.9901978719189175},{"$f":"'Til TE'!AA94+'Til TE'!AA97","v":0.97233621428970762},{"$f":"'Til TE'!AB94+'Til TE'!AB97","v":0.95402081372134462},{"$f":"'Til TE'!AC94+'Til TE'!AC97","v":0.93526215923236211},{"$f":"'Til TE'!AD94+'Til TE'!AD97","v":0.91608748330547218},{"$f":"'Til TE'!AE94+'Til TE'!AE97","v":0.89650202232837795},{"$f":"'Til TE'!AF94+'Til TE'!AF97","v":0.8764275752604066},{"$f":"'Til TE'!AG94+'Til TE'!AG97","v":0.85583781795999703},{"$f":"'Til TE'!AH94+'Til TE'!AH97","v":0.83551065142921122},{"$f":"'Til TE'!AI94+'Til TE'!AI97","v":0.81498450265891886},{"$f":"'Til TE'!AJ94+'Til TE'!AJ97","v":0.79422027028597175},{"$f":"'Til TE'!AK94+'Til TE'!AK97","v":0.77290256522818179}]
[null,null,null,null,"Afskr. + batteri efter skat iTE",{"$f":"'Til TE'!R99+'Til TE'!R103","v":1.3531205714245},{"$f":"'Til TE'!S99+'Til TE'!S103","v":1.3576114792051919},{"$f":"'Til TE'!T99+'Til TE'!T103","v":1.3516790330062152},{"$f":"'Til TE'!U99+'Til TE'!U103","v":1.3405266129481459},{"$f":"'Til TE'!V99+'Til TE'!V103","v":1.3265966808404654},{"$f":"'Til TE'!W99+'Til TE'!W103","v":1.3099854990425246},{"$f":"'Til TE'!X99+'Til TE'!X103","v":1.2945266738517636},{"$f":"'Til TE'!Y99+'Til TE'!Y103","v":1.2810468250418146},{"$f":"'Til TE'!Z99+'Til TE'!Z103","v":1.2693745113688901},{"$f":"'Til TE'!AA99+'Til TE'!AA103","v":1.2588479792838312},{"$f":"'Til TE'!AB99+'Til TE'!AB103","v":1.2499045069705055},{"$f":"'Til TE'!AC99+'Til TE'!AC103","v":1.238754125304389},{"$f":"'Til TE'!AD99+'Til TE'!AD103","v":1.2255522511638881},{"$f":"'Til TE'!AE99+'Til TE'!AE103","v":1.2104603976512358},{"$f":"'Til TE'!AF99+'Til TE'!AF103","v":1.1934636563770651},{"$f":"'Til TE'!AG99+'Til TE'!AG103","v":1.1735255028935034},{"$f":"'Til TE'!AH99+'Til TE'!AH103","v":1.1517320376571369},{"$f":"'Til TE'!AI99+'Til TE'!AI103","v":1.1277187593539313},{"$f":"'Til TE'!AJ99+'Til TE'!AJ103","v":1.1016162762054182},{"$f":"'Til TE'!AK99+'Til TE'!AK103","v":1.0735354893325226}]
[null,null,null,null,"Drivmiddel efter skat justeret",{"$f":"'Til TE'!R98","v":0.28879226095307353},{"$f":"'Til TE'!S98","v":0.28709727512853606},{"$f":"'Til TE'!T98","v":0.28614710576556879},{"$f":"'Til TE'!U98","v":0.28456409070387884},{"$f":"'Til TE'!V98","v":0.28450472811678773},{"$f":"'Til TE'!W98","v":0.28628317538496101},{"$f":"'Til TE'!X98","v":0.28831782371991577},{"$f":"'Til TE'!Y98","v":0.29052223272219968},{"$f":"'Til TE'!Z98","v":0.29283312759891522},{"$f":"'Til TE'!AA98","v":0.29538519434286853},{"$f":"'Til TE'!AB98","v":0.29783621247168252},{"$f":"'Til TE'!AC98","v":0.30033180253033509},{"$f":"'Til TE'!AD98","v":0.30286107233659099},{"$f":"'Til TE'!AE98","v":0.30556375324533691},{"$f":"'Til TE'!AF98","v":0.30805492752712882},{"$f":"'Til TE'!AG98","v":0.30686302154906414},{"$f":"'Til TE'!AH98","v":0.30595767957615649},{"$f":"'Til TE'!AI98","v":0.30514560236084104},{"$f":"'Til TE'!AJ98","v":0.30439686849380071},{"$f":"'Til TE'!AK98","v":0.30369803648569921}]
[null,null,null,null,"Ejerafgift med korr.",{"$f":"'Til TE'!R102","v":3.9222512465299474E-2},{"$f":"'Til TE'!S102","v":3.9381050381019293E-2},{"$f":"'Til TE'!T102","v":4.1304888919090628E-2},{"$f":"'Til TE'!U102","v":4.3527076948488008E-2},{"$f":"'Til TE'!V102","v":4.6015231594365602E-2},{"$f":"'Til TE'!W102","v":5.0353214531908295E-2},{"$f":"'Til TE'!X102","v":5.0129535373516068E-2},{"$f":"'Til TE'!Y102","v":4.994983936569599E-2},{"$f":"'Til TE'!Z102","v":4.9802708680100859E-2},{"$f":"'Til TE'!AA102","v":4.9680307528747268E-2},{"$f":"'Til TE'!AB102","v":4.9578286523391163E-2},{"$f":"'Til TE'!AC102","v":4.9491000398775388E-2},{"$f":"'Til TE'!AD102","v":4.941650894592671E-2},{"$f":"'Til TE'!AE102","v":4.9352986876807566E-2},{"$f":"'Til TE'!AF102","v":4.9293425466253434E-2},{"$f":"'Til TE'!AG102","v":4.9236769706925573E-2},{"$f":"'Til TE'!AH102","v":4.9203076389967529E-2},{"$f":"'Til TE'!AI102","v":4.9173852665996408E-2},{"$f":"'Til TE'!AJ102","v":4.9144239343649754E-2},{"$f":"'Til TE'!AK102","v":4.9111418408981249E-2}]
["Personbil","Benzin"]
["Gns.","kr./km"]
[null,null,null,null,null,{"$f":"F280","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,"Afskr. før skat, COWI",{"$f":"R21","v":0.3861467254895099},0.39437579890727592,0.40257684087877099,0.41069233278435452,0.41863163812954102,0.42635583888882805,0.43414263609176984,0.4415536918983789,0.44862476503746829,0.4552476868534438,0.4614445543517221,0.4670667805072507,0.47226049732842351,0.47679173967070831,0.48065775974998565,0.4839224709237045,0.48651972926135245,0.48827211721445274,0.48957292984692108,0.49061903942898583]
[null,null,null,null,"Afskr. efter skat, COWI",{"$f":"R26","v":0.89045618714643004},0.89809357273444679,0.90633202540861124,0.91499163184969057,0.92373702701190963,0.93198648279819307,0.93936131571159964,0.94718759805094244,0.95580990744427852,0.96495552527941486,0.97351432368894897,0.9812455454174962,0.98866338804234155,0.99537213171448335,1.0008999744306133,1.0053560824744019,1.0084477926263005,1.0091583575591456,1.0092475811252994,1.0091505070498696]
[null,null,null,null,"Drivmiddel efter skat",{"$f":"R22","v":0.82660405427480255},0.81316780403900724,0.81040814881855083,0.80313896225457693,0.7964340991786264,0.78903054442956233,0.77858943764955346,0.77066684208666625,0.76560676579902376,0.76295191729213541,0.76011656472172129,0.75735479728255573,0.7551250999024316,0.75417534235743999,0.75372328870612071,0.75016459437588368,0.7470900550353845,0.74464024849085009,0.74240181071259126,0.74044214855805213]
[null,null,null,null,"Ejerafgift, COWI",{"$f":"R25","v":0.18085362606535912},{"$f":"S25","v":0.17535668894446424},0.17586935638767318,0.17637252547180488,0.17686650496508308,0.18247716000369044,0.16859699955608443,0.15681734858592616,0.14724649963329098,0.13975645367417486,0.13273080793553357,0.12631582090665899,0.12068973433088276,0.11617412509510354,0.11209580312718542,0.1084410589623586,0.10505165141194016,0.10114680168969857,9.7427733352432211E-2,9.4302671760241583E-2]
[null,null,null,null,"Afskr. før skat i TE",{"$f":"'Til TE'!R21","v":0.3861467254895099},{"$f":"'Til TE'!S21","v":0.39437579890727592},{"$f":"'Til TE'!T21","v":0.40257684087877099},{"$f":"'Til TE'!U21","v":0.41069233278435452},{"$f":"'Til TE'!V21","v":0.41863163812954102},{"$f":"'Til TE'!W21","v":0.42635583888882805},{"$f":"'Til TE'!X21","v":0.43414263609176984},{"$f":"'Til TE'!Y21","v":0.4415536918983789},{"$f":"'Til TE'!Z21","v":0.44862476503746829},{"$f":"'Til TE'!AA21","v":0.4552476868534438},{"$f":"'Til TE'!AB21","v":0.4614445543517221},{"$f":"'Til TE'!AC21","v":0.4670667805072507},{"$f":"'Til TE'!AD21","v":0.47226049732842351},{"$f":"'Til TE'!AE21","v":0.47679173967070831},{"$f":"'Til TE'!AF21","v":0.48065775974998565},{"$f":"'Til TE'!AG21","v":0.4839224709237045},{"$f":"'Til TE'!AH21","v":0.48651972926135245},{"$f":"'Til TE'!AI21","v":0.48827211721445274},{"$f":"'Til TE'!AJ21","v":0.48957292984692108},{"$f":"'Til TE'!AK21","v":0.49061903942898583}]
[null,null,null,null,"Afskr. efter skat i TE",{"$f":"'Til TE'!R26","v":0.89045618714643004},{"$f":"'Til TE'!S26","v":0.89818653554009831},{"$f":"'Til TE'!T26","v":0.90661332831173247},{"$f":"'Til TE'!U26","v":0.91565234227349213},{"$f":"'Til TE'!V26","v":0.92482719471302866},{"$f":"'Til TE'!W26","v":0.9333440955099358},{"$f":"'Til TE'!X26","v":0.94088125639476661},{"$f":"'Til TE'!Y26","v":0.94876955013971997},{"$f":"'Til TE'!Z26","v":0.95732598276298453},{"$f":"'Til TE'!AA26","v":0.96623503361441343},{"$f":"'Til TE'!AB26","v":0.97453638594357894},{"$f":"'Til TE'!AC26","v":0.98198950777942884},{"$f":"'Til TE'!AD26","v":0.9891095532903178},{"$f":"'Til TE'!AE26","v":0.99550434701664758},{"$f":"'Til TE'!AF26","v":1.0007203686775292},{"$f":"'Til TE'!AG26","v":1.0048719268457584},{"$f":"'Til TE'!AH26","v":1.0076710555686226},{"$f":"'Til TE'!AI26","v":1.0081047458715535},{"$f":"'Til TE'!AJ26","v":1.0079352470660399},{"$f":"'Til TE'!AK26","v":1.00759936641947}]
[null,null,null,null,"Drivmiddel efter skat justeret",{"$f":"'Til TE'!R22","v":0.82660405427480255},{"$f":"'Til TE'!S22","v":0.81356769175127863},{"$f":"'Til TE'!T22","v":0.81160987209548641},{"$f":"'Til TE'!U22","v":0.80588633618416905},{"$f":"'Til TE'!V22","v":0.80095152742627029},{"$f":"'Til TE'!W22","v":0.79472167419994655},{"$f":"'Til TE'!X22","v":0.78506232709717083},{"$f":"'Til TE'!Y22","v":0.77748860534521136},{"$f":"'Til TE'!Z22","v":0.77219514795203137},{"$f":"'Til TE'!AA22","v":0.76850835410261886},{"$f":"'Til TE'!AB22","v":0.76452517454801772},{"$f":"'Til TE'!AC22","v":0.76050221029773091},{"$f":"'Til TE'!AD22","v":0.75690428062934145},{"$f":"'Til TE'!AE22","v":0.75449688641115564},{"$f":"'Til TE'!AF22","v":0.75258475991930429},{"$f":"'Til TE'!AG22","v":0.74759957211037154},{"$f":"'Til TE'!AH22","v":0.74315546871966642},{"$f":"'Til TE'!AI22","v":0.73941020686826797},{"$f":"'Til TE'!AJ22","v":0.73596153263155628},{"$f":"'Til TE'!AK22","v":0.73288491029563696}]
[null,null,null,null,"Ejerafgift med korr.",{"$f":"'Til TE'!R25","v":0.18085362606535912},{"$f":"'Til TE'!S25","v":0.17535668894446424},{"$f":"'Til TE'!T25","v":0.17588745085572186},{"$f":"'Til TE'!U25","v":0.1764110294851248},{"$f":"'Til TE'!V25","v":0.17692790333773009},{"$f":"'Til TE'!W25","v":0.18256712116145196},{"$f":"'Til TE'!X25","v":0.16870986226446544},{"$f":"'Til TE'!Y25","v":0.15692855913993781},{"$f":"'Til TE'!Z25","v":0.14735162825097706},{"$f":"'Til TE'!AA25","v":0.1398542561154891},{"$f":"'Til TE'!AB25","v":0.13282049967669127},{"$f":"'Til TE'!AC25","v":0.12639665816709553},{"$f":"'Til TE'!AD25","v":0.12076119971120486},{"$f":"'Til TE'!AE25","v":0.11623587113189891},{"$f":"'Til TE'!AF25","v":0.11214761632996401},{"$f":"'Til TE'!AG25","v":0.10848296646861773},{"$f":"'Til TE'!AH25","v":0.10508386623575965},{"$f":"'Til TE'!AI25","v":0.10116972363507605},{"$f":"'Til TE'!AJ25","v":9.7441909834560941E-2},{"$f":"'Til TE'!AK25","v":9.4308748360504818E-2}]
["Personbil","PHEV"]
["Gns.","kr./km",null,null,null,{"$f":"F291","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,"Afskr. før skat, COWI",{"$f":"R68","v":0.98562366179636207},0.99056776937726809,0.99336865366685578,0.99520176782182157,0.99651430469753244,0.99751298791949516,0.99830613726166617,0.9989556980927875,0.99949946097097553,0.99996167227195132,1.0003585543889035,1.0007013401997571,1.0009978628394818,1.0012519992236035,1.0014549423064041,1.0015982259226899,1.0017332145562983,1.0018423209372203,1.0020508810106266,1.0025265329766295]
[null,null,null,null,"Afskr. efter skat, COWI",{"$f":"R74","v":1.5005952745561633},1.5230728572111054,1.5527427390241564,1.5867250397964701,1.6248221909795071,1.659993802262723,1.6935810376576346,1.7263827207503359,1.7589098575670394,1.7915062626204827,1.8247421834615944,1.8587409384076621,1.8935888658247702,1.9293418805152505,1.9660345300141011,1.9997062959679726,2.0305791950716912,2.0588633686288769,2.0851721773038094,2.1109215357789548]
[null,null,null,null,"Drivmiddel efter skat",{"$f":"R69","v":0.28520535736605623},0.28935001357978191,0.2931724283075241,0.29669300739831717,0.30005851435968145,0.3031894803412748,0.3060970359900464,0.30888844813186495,0.31156768364646142,0.31403639039881537,0.31619533600066124,0.31804568665432287,0.31968922454671161,0.32122750690182983,0.32276246819556387,0.3227803376307527,0.32279594665844669,0.32281076420441734,0.32283057456618597,0.32286426400524215]
[null,null,null,null,"Ejerafgift, COWI",{"$f":"R73","v":3.0205722740990478E-2},3.0080627819914399E-2,3.1418202924717038E-2,3.3023198153266181E-2,3.484806353961617E-2,3.8081223619877057E-2,3.7870437016012649E-2,3.7699903774222096E-2,3.755893876020882E-2,3.7440633511418686E-2,3.7340322221202947E-2,3.7254723472969847E-2,3.7181415899121446E-2,3.7118519419894795E-2,3.7064208653700172E-2,3.7016848739238217E-2,3.6976877439553524E-2,3.6941656365146382E-2,3.6903680983326172E-2,3.6857920559881657E-2]
[null,null,null,null,"Afskr. før skat i TE",{"$f":"'Til TE'!R68","v":0.98562366179636207},{"$f":"'Til TE'!S68","v":0.98610629129557636},{"$f":"'Til TE'!T68","v":0.982939756167023},{"$f":"'Til TE'!U68","v":0.97806325358028079},{"$f":"'Til TE'!V68","v":0.97219555799362234},{"$f":"'Til TE'!W68","v":0.9656539240093257},{"$f":"'Til TE'!X68","v":0.9585930653375333},{"$f":"'Til TE'!Y68","v":0.95109292356636599},{"$f":"'Til TE'!Z68","v":0.94319654516755069},{"$f":"'Til TE'!AA68","v":0.93492868045916322},{"$f":"'Til TE'!AB68","v":0.92630542929003767},{"$f":"'Til TE'!AC68","v":0.91733932329660894},{"$f":"'Til TE'!AD68","v":0.90804208889373583},{"$f":"'Til TE'!AE68","v":0.89842481776217598},{"$f":"'Til TE'!AF68","v":0.88848522841762911},{"$f":"'Til TE'!AG68","v":0.87828381596373584},{"$f":"'Til TE'!AH68","v":0.86807454772528969},{"$f":"'Til TE'!AI68","v":0.85782938253136132},{"$f":"'Til TE'!AJ68","v":0.84759483081314446},{"$f":"'Til TE'!AK68","v":0.8372386769969643}]
[null,null,null,null,"Afskr. efter skat i TE",{"$f":"'Til TE'!R74","v":1.5005952745561633},{"$f":"'Til TE'!S74","v":1.5132048754300751},{"$f":"'Til TE'!T74","v":1.5290521585762056},{"$f":"'Til TE'!U74","v":1.5467352081098817},{"$f":"'Til TE'!V74","v":1.566593511854419},{"$f":"'Til TE'!W74","v":1.5764791109215197},{"$f":"'Til TE'!X74","v":1.5846473551685598},{"$f":"'Til TE'!Y74","v":1.5915030911969386},{"$f":"'Til TE'!Z74","v":1.5972883317028512},{"$f":"'Til TE'!AA74","v":1.602142070309418},{"$f":"'Til TE'!AB74","v":1.60617274763453},{"$f":"'Til TE'!AC74","v":1.6094632204619286},{"$f":"'Til TE'!AD74","v":1.6119888758618515},{"$f":"'Til TE'!AE74","v":1.6137158837551491},{"$f":"'Til TE'!AF74","v":1.6146036647828883},{"$f":"'Til TE'!AG74","v":1.6121594256656711},{"$f":"'Til TE'!AH74","v":1.6072073357133598},{"$f":"'Til TE'!AI74","v":1.6000046544447897},{"$f":"'Til TE'!AJ74","v":1.590929705472482},{"$f":"'Til TE'!AK74","v":1.5804243075542346}]
[null,null,null,null,"Drivmiddel efter skat justeret",{"$f":"'Til TE'!R69","v":0.28520535736605623},{"$f":"'Til TE'!S69","v":0.28735470329945623},{"$f":"'Til TE'!T69","v":0.28921957899729051},{"$f":"'Til TE'!U69","v":0.29079850756219844},{"$f":"'Til TE'!V69","v":0.29281389836955291},{"$f":"'Til TE'!W69","v":0.29410201524330237},{"$f":"'Til TE'!X69","v":0.29490619383505179},{"$f":"'Til TE'!Y69","v":0.29531284686275933},{"$f":"'Til TE'!Z69","v":0.29537652808900522},{"$f":"'Til TE'!AA69","v":0.29495291486791014},{"$f":"'Til TE'!AB69","v":0.29424865969692748},{"$f":"'Til TE'!AC69","v":0.29330906800970064},{"$f":"'Til TE'!AD69","v":0.29224348494338442},{"$f":"'Til TE'!AE69","v":0.29116428085240231},{"$f":"'Til TE'!AF69","v":0.29028154769348152},{"$f":"'Til TE'!AG69","v":0.28822336210136856},{"$f":"'Til TE'!AH69","v":0.2863525281683954},{"$f":"'Til TE'!AI69","v":0.28465365779635199},{"$f":"'Til TE'!AJ69","v":0.28309960025707109},{"$f":"'Til TE'!AK69","v":0.28161400077781584}]
[null,null,null,null,"Ejerafgift med korr.",{"$f":"'Til TE'!R73","v":3.0205722740990478E-2},{"$f":"'Til TE'!S73","v":3.0080627819914399E-2},{"$f":"'Til TE'!T73","v":3.1418202924717038E-2},{"$f":"'Til TE'!U73","v":3.3023198153266181E-2},{"$f":"'Til TE'!V73","v":3.484806353961617E-2},{"$f":"'Til TE'!W73","v":3.8081223619877057E-2},{"$f":"'Til TE'!X73","v":3.7870437016012649E-2},{"$f":"'Til TE'!Y73","v":3.7699903774222096E-2},{"$f":"'Til TE'!Z73","v":3.755893876020882E-2},{"$f":"'Til TE'!AA73","v":3.7440633511418686E-2},{"$f":"'Til TE'!AB73","v":3.7340322221202947E-2},{"$f":"'Til TE'!AC73","v":3.7254723472969847E-2},{"$f":"'Til TE'!AD73","v":3.7181415899121446E-2},{"$f":"'Til TE'!AE73","v":3.7118519419894795E-2},{"$f":"'Til TE'!AF73","v":3.7064208653700172E-2},{"$f":"'Til TE'!AG73","v":3.7016848739238217E-2},{"$f":"'Til TE'!AH73","v":3.6976877439553524E-2},{"$f":"'Til TE'!AI73","v":3.6941656365146382E-2},{"$f":"'Til TE'!AJ73","v":3.6903680983326172E-2},{"$f":"'Til TE'!AK73","v":3.6857920559881657E-2}]

{"sheet":"Til TE","index":5,"n_rows":276,"n_cols":37,"rows_kept":276,"cut":false,"hidden":false,"merged":[[166,4,169,11],[238,4,241,11]]}
["Overgangsark til TE"]
["Ret ikke i rækker og søjler"]
["Inkl. rettelser fra COWI jan/feb 2023"]
[]
[]
[null,null,null,null,"kører årene 2021-2040","Kørt 13/6 '24 og indsat i TE 2.1 beta2"]
[null,null,null,null,null,"Nu uden batteri i el-personbiler (de var allerede udeladt i for el-varebiler af ukendt årsag)"]
[]
[]
["Tal før 2021 er fra de gamle kørselsomkostninger"]
["Der er altså databrud 2020-2021"]
[]
["Personbiler"]
[]
[]
[{"$f":"'Resultat - niveau I'!D13","v":"Benzin"},null,null,null,"Kørselsomkostninger for benzin-personbiler opgjort som gennemsnitlige omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"original_år","v":2021},"priser"]
[null,{"$f":"input_år","v":2021},null,null,"kr./km",null,2021,2022,2023,2024,2025,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!O13","v":0.3417067090143312},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.4307056274307558,0.50665901485066223,0.5429606755149875,0.5054310028096638,0.46591257264295977,0.38152290780468623,0.32872098116717219,0.37091872552745941,0.39431331686416005,0.39337835233172508,0.31448514728815707,0.3417067090143312,0.34025373788507557,0.34315938184996492,0.34414573969541934,0.34524959034766978,0.34548971775082299,0.34393623656924904,0.34309942659786885,0.3430958106694757,0.34356594872971452,0.34359402253816929,0.34330914838316845,0.34301797858752875,0.34316057977513581,0.3435098292293482,0.34123438983152354,0.33920592303532843,0.33749643550978919,0.3359223224514174,0.33451802878311626]
[null,{"$f":"'Resultat - niveau I'!S13","v":6.2716174640390907E-2},null,null,"Dæk","ekskl. afgifter",6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.2716174640390907E-2,6.2801272794651808E-2,6.2915736607989256E-2,6.3053642626032455E-2,6.3203009578642555E-2,6.3338344004617617E-2,6.3427386890137188E-2,6.3561871226732056E-2,6.3755269205211393E-2,6.3962654790763143E-2,6.4162922945015355E-2,6.4350703834458456E-2,6.4548615153940156E-2,6.4722707726743559E-2,6.4861218058046066E-2,6.4963318669241432E-2,6.5032756277644196E-2,6.5078925849974517E-2,6.5083736588147492E-2,6.5073716130694223E-2]
[null,{"$f":"'Resultat - niveau I'!R13","v":0.32224547223484185},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.74558467745890844,0.32224547223484185,0.32916079639245882,0.33565920409578431,0.34167194259756273,0.34694110824878494,0.35032950462417323,0.34927080327001159,0.34952735834139093,0.35128512240638293,0.35369084217564473,0.35518145070577362,0.35619170590842686,0.35686901714291941,0.35683750274501336,0.35648382042981636,0.35568345217987157,0.35464764877282456,0.3533932257134304,0.35159586721382324,0.34952067850592916]
[null,{"$f":"'Resultat - niveau I'!Q13","v":0.3861467254895099},null,null,"Afskrivninger","ekskl. afgifter",0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.37252140662464278,0.3861467254895099,0.39437579890727592,0.40257684087877099,0.41069233278435452,0.41863163812954102,0.42635583888882805,0.43414263609176984,0.4415536918983789,0.44862476503746829,0.4552476868534438,0.4614445543517221,0.4670667805072507,0.47226049732842351,0.47679173967070831,0.48065775974998565,0.4839224709237045,0.48651972926135245,0.48827211721445274,0.48957292984692108,0.49061903942898583]
[null,{"$f":"'Resultat - niveau I'!H13","v":0.82660405427480255},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",1.0371926444484927,1.122521363587714,1.1523933452301933,1.1018536126408369,1.0479177171892777,0.93963751972661191,0.86614362527351407,0.90828650355100504,0.92922571662863684,0.92276155558713702,0.82260210730459093,0.82660405427480255,0.81356769175127863,0.81160987209548641,0.80588633618416905,0.80095152742627029,0.79472167419994655,0.78506232709717083,0.77748860534521136,0.77219514795203137,0.76850835410261886,0.76452517454801772,0.76050221029773091,0.75690428062934145,0.75449688641115564,0.75258475991930429,0.74759957211037154,0.74315546871966642,0.73941020686826797,0.73596153263155628,0.73288491029563696]
[null,{"$f":"'Resultat - niveau I'!M13","v":7.8395218300488637E-2},null,null,"Dæk","inkl. afgifter",8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,7.8395218300488637E-2,7.8501590993314746E-2,7.8644670759986574E-2,7.8817053282540558E-2,7.900376197330318E-2,7.9172930005771969E-2,7.9284233612671506E-2,7.9452339033415073E-2,7.9694086506514231E-2,7.9953318488453926E-2,8.0203653681269166E-2,8.0438379793073028E-2,8.0685768942425268E-2,8.0903384658429375E-2,8.1076522572557597E-2,8.120414833655179E-2,8.1290945347055249E-2,8.1348657312468098E-2,8.1354670735184278E-2,8.1342145163367741E-2]
[null,{"$f":"'Resultat - niveau I'!K13","v":0.41489104550235878},null,null,"Reparation og vedligeholdelse","inkl. afgifter",0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.95994027222834466,0.41489104550235878,0.42379452535529061,0.4321612252733224,0.43990262609436181,0.44668667687031055,0.45104923720362322,0.44968615921014005,0.45001647386454058,0.45227959509821786,0.4553769593011428,0.45729611778368368,0.45859682135709978,0.4594688595715089,0.45942828478420478,0.4589729188033882,0.45794244468158452,0.45660884779501137,0.45499377810604158,0.45267967903779788,0.45000787357638355]
[null,{"$f":"'Resultat - niveau I'!L13","v":0.18085362606535912},null,null,"Ejerafgift",null,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.20650789321122046,0.18085362606535912,0.17535668894446424,0.17588745085572186,0.1764110294851248,0.17692790333773009,0.18256712116145196,0.16870986226446544,0.15692855913993781,0.14735162825097706,0.1398542561154891,0.13282049967669127,0.12639665816709553,0.12076119971120486,0.11623587113189891,0.11214761632996401,0.10848296646861773,0.10508386623575965,0.10116972363507605,9.7441909834560941E-2,9.4308748360504818E-2]
[null,{"$f":"'Resultat - niveau I'!J13","v":0.89045618714643004},null,null,"Afskrivninger","inkl. afgifter",0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.90594822411413223,0.89045618714643004,0.89818653554009831,0.90661332831173247,0.91565234227349213,0.92482719471302866,0.9333440955099358,0.94088125639476661,0.94876955013971997,0.95732598276298453,0.96623503361441343,0.97453638594357894,0.98198950777942884,0.9891095532903178,0.99550434701664758,1.0007203686775292,1.0048719268457584,1.0076710555686226,1.0081047458715535,1.0079352470660399,1.00759936641947]
[]
[null,null,null,null,"Kørselsomkostninger for benzin-personbiler opgjort som marginale omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!AA13","v":0.3417067090143312},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.4307056274307558,0.50665901485066223,0.5429606755149875,0.5054310028096638,0.46591257264295977,0.38152290780468623,0.32872098116717219,0.37091872552745941,0.39431331686416005,0.39337835233172508,0.31448514728815707,0.3417067090143312,0.34025373788507557,0.34315938184996492,0.34414573969541934,0.34524959034766978,0.34548971775082299,0.34393623656924904,0.34309942659786885,0.3430958106694757,0.34356594872971452,0.34359402253816929,0.34330914838316845,0.34301797858752875,0.34316057977513581,0.3435098292293482,0.34123438983152354,0.33920592303532843,0.33749643550978919,0.3359223224514174,0.33451802878311626]
[null,{"$f":"'Resultat - niveau I'!AE13","v":6.2716174640390907E-2},null,null,"Dæk","ekskl. afgifter",6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.6368984891397836E-2,6.2716174640390907E-2,6.2801272794651808E-2,6.2915736607989256E-2,6.3053642626032455E-2,6.3203009578642555E-2,6.3338344004617617E-2,6.3427386890137188E-2,6.3561871226732056E-2,6.3755269205211393E-2,6.3962654790763143E-2,6.4162922945015355E-2,6.4350703834458456E-2,6.4548615153940156E-2,6.4722707726743559E-2,6.4861218058046066E-2,6.4963318669241432E-2,6.5032756277644196E-2,6.5078925849974517E-2,6.5083736588147492E-2,6.5073716130694223E-2]
[null,{"$f":"'Resultat - niveau I'!AD13","v":7.2598222882551675E-2},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,0.19364902623442204,7.2598222882551675E-2,7.2829458500178343E-2,7.2962060756154551E-2,7.3168848470863926E-2,7.3425030721313261E-2,7.3579422985927095E-2,7.3317468561984886E-2,7.3231343448909803E-2,7.3354417106150385E-2,7.3608265592119207E-2,7.3848693795749473E-2,7.4154056140181071E-2,7.4482193662324711E-2,7.4701746024900664E-2,7.4846694532695532E-2,7.4905570757983597E-2,7.4905214578568191E-2,7.4854751416000537E-2,7.4707318019772026E-2,7.4506443687522253E-2]
[null,{"$f":"'Resultat - niveau I'!AC13","v":6.4939897633002189E-2},null,null,"Afskrivninger","ekskl. afgifter",6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.0404139682079694E-2,6.4939897633002189E-2,6.5544793040346563E-2,6.6057297652179131E-2,6.6515725927429478E-2,6.6922706959353179E-2,6.7452481718851445E-2,6.838535700257671E-2,6.9096471055062753E-2,6.9583005585239041E-2,6.9966477347229161E-2,7.0481222166392299E-2,7.1123569968473438E-2,7.1746808189446884E-2,7.2359598255677282E-2,7.2888833646060969E-2,7.3359875348454964E-2,7.3756052025678365E-2,7.4098259437378272E-2,7.4419939136225036E-2,7.4731296968784999E-2]
[null,{"$f":"'Resultat - niveau I'!U13","v":0.82660405427480255},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",1.0371926444484927,1.122521363587714,1.1523933452301933,1.1018536126408369,1.0479177171892777,0.93963751972661191,0.86614362527351407,0.90828650355100504,0.92922571662863684,0.92276155558713702,0.82260210730459093,0.82660405427480255,0.81356769175127863,0.81160987209548641,0.80588633618416905,0.80095152742627029,0.79472167419994655,0.78506232709717083,0.77748860534521136,0.77219514795203137,0.76850835410261886,0.76452517454801772,0.76050221029773091,0.75690428062934145,0.75449688641115564,0.75258475991930429,0.74759957211037154,0.74315546871966642,0.73941020686826797,0.73596153263155628,0.73288491029563696]
[null,{"$f":"'Resultat - niveau I'!Y13","v":7.8395218300488637E-2},null,null,"Dæk","inkl. afgifter",8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,8.2961231114247289E-2,7.8395218300488637E-2,7.8501590993314746E-2,7.8644670759986574E-2,7.8817053282540558E-2,7.900376197330318E-2,7.9172930005771969E-2,7.9284233612671506E-2,7.9452339033415073E-2,7.9694086506514231E-2,7.9953318488453926E-2,8.0203653681269166E-2,8.0438379793073028E-2,8.0685768942425268E-2,8.0903384658429375E-2,8.1076522572557597E-2,8.120414833655179E-2,8.1290945347055249E-2,8.1348657312468098E-2,8.1354670735184278E-2,8.1342145163367741E-2]
[null,{"$f":"'Resultat - niveau I'!X13","v":9.3470211961285299E-2},null,null,"Reparation og vedligeholdelse","inkl. afgifter",0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,0.24932312127681838,9.3470211961285299E-2,9.3767927818979635E-2,9.393865322354894E-2,9.4204892406237348E-2,9.4534727053690787E-2,9.4733507094381192E-2,9.4396240773555518E-2,9.4285354690471335E-2,9.4443812024168614E-2,9.4770641949853421E-2,9.5080193262027476E-2,9.5473347280483165E-2,9.5895824340243019E-2,9.6178498007059562E-2,9.6365119210845493E-2,9.6440922350903832E-2,9.644046376990649E-2,9.6375492448100675E-2,9.6185671950456464E-2,9.5927046247684888E-2]
[null,{"$f":"'Resultat - niveau I'!W13","v":0.14758256648647783},null,null,"Afskrivninger","inkl. afgifter",0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14163334818564963,0.14758256648647783,0.14688699978495823,0.14618539983586831,0.14557457851062655,0.1449670805572954,0.14467242519893561,0.1452813750360448,0.1455475591673977,0.14557420154627382,0.14561168792479665,0.1461555157907348,0.14719575623668316,0.14836376811118207,0.14948590661910843,0.1504489057609924,0.15130615962262492,0.15201932714731325,0.15260725072562306,0.15317342091472377,0.15373617431779935]
[]
[{"$f":"'Resultat - niveau I'!D14","v":"Diesel"},null,null,null,"Kørselsomkostninger for diesel-personbiler opgjort som gennemsnitlige omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!O14","v":0.31655016145774401},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.34705232753805793,0.41683685512889984,0.43545780436645748,0.41250507775016804,0.38530248800272748,0.31069796445840303,0.26881661962439185,0.30093254323187529,0.34444153064464428,0.34657611196823768,0.28600732698299874,0.31655016145774401,0.32224736909127838,0.32790051442301887,0.33327924259849706,0.33838670143146365,0.34291935947402963,0.3462837503177405,0.34845185252984934,0.34994089523228672,0.35209915615819226,0.35310997869191074,0.35308853924064998,0.35318197015049041,0.35368243602865568,0.35410823276620945,0.35168160700048195,0.34934784927759222,0.34708314838354681,0.34502470916455041,0.34324258056434659]
[null,{"$f":"'Resultat - niveau I'!S14","v":7.8659808228245837E-2},null,null,"Dæk","ekskl. afgifter",7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.8659808228245837E-2,7.8628494158847942E-2,7.8592240324088028E-2,7.8551072603784591E-2,7.8506973034780769E-2,7.8461562796526621E-2,7.841865550164244E-2,7.8386914484053022E-2,7.8366094465544198E-2,7.832708901913811E-2,7.8289823046369569E-2,7.8243652700433611E-2,7.8190322680461832E-2,7.8118454436987977E-2,7.8047393918981259E-2,7.7993038761326655E-2,7.7964735416663405E-2,7.7953297846966668E-2,7.7958572717408511E-2,7.797486274725024E-2]
[null,{"$f":"'Resultat - niveau I'!R14","v":0.4773282245128464},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,1.0128309374681517,0.4773282245128464,0.50335145910653845,0.52704284479310937,0.54805868468977659,0.56617248841889689,0.58071880555722744,0.58952686358571249,0.59365590794342327,0.59492420885840214,0.59448309611170524,0.58861563633189296,0.57918104440686202,0.56885862224593142,0.55811617733786301,0.54642531415862761,0.53406049343977002,0.52144408105499285,0.50948902857612755,0.49880856768405346,0.49142649357043]
[null,{"$f":"'Resultat - niveau I'!Q14","v":0.33719962610028459},null,null,"Afskrivninger","ekskl. afgifter",0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33052397311716109,0.33719962610028459,0.3472842058079173,0.35795577729768385,0.36923794521218783,0.38114189599672166,0.39369468772747707,0.40713628710979194,0.42143711473307971,0.43625784639630433,0.45102614173574623,0.46637742054306064,0.48158042803868806,0.49566757058934258,0.50810583613821458,0.51950382403799922,0.52997404724816433,0.53949104873635079,0.54744403556658039,0.55426031830599176,0.55938597223827524]
[null,{"$f":"'Resultat - niveau I'!H14","v":0.62316285829887041},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",0.69261379752073604,0.77375438479675485,0.79090980128437927,0.76313763588894468,0.73091568957507014,0.63985572871255214,0.58536511654046841,0.6213774175768173,0.67363590766374137,0.67633398738332939,0.60282907354030568,0.62316285829887041,0.62891704918365354,0.63479291801204174,0.64047433083923599,0.6459544017051646,0.65051209473753735,0.65303714441481375,0.65363047157519161,0.65327068176008585,0.65421737941911073,0.65356594092562048,0.65152185645485294,0.64972685109803952,0.64893949599696987,0.64803844866591165,0.64359758383644849,0.63932667287092426,0.63518213987714234,0.63141507762125737,0.62815367970238567]
[null,{"$f":"'Resultat - niveau I'!M14","v":9.8324760285307428E-2},null,null,"Dæk","inkl. afgifter",9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.8324760285307428E-2,9.8285617698559966E-2,9.8240300405110059E-2,9.8188840754730708E-2,9.8133716293475934E-2,9.8076953495658245E-2,9.8023319377053081E-2,9.7983643105066451E-2,9.7957618081930334E-2,9.7908861273922704E-2,9.7862278807961903E-2,9.7804565875542079E-2,9.7737903350577235E-2,9.7648068046234951E-2,9.7559242398726598E-2,9.7491298451658284E-2,9.7455919270829319E-2,9.7441622308708342E-2,9.7448215896760629E-2,9.7468578434062869E-2]
[null,{"$f":"'Resultat - niveau I'!K14","v":0.61456008906028936},null,null,"Reparation og vedligeholdelse","inkl. afgifter",1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,1.3040198319902454,0.61456008906028936,0.64806500359966812,0.67856766267112911,0.70562555653808756,0.72894707883932996,0.74767546215492964,0.75901583686660434,0.76433198147715786,0.76596491890519303,0.76539698624382091,0.7578426317773117,0.74569559467383506,0.73240547614163642,0.7185745783224986,0.70352259197923261,0.68760288530370384,0.67135925435830324,0.65596712429176407,0.64221603089321888,0.63271161047192848]
[null,{"$f":"'Resultat - niveau I'!L14","v":0.2349693689738554},null,null,"Ejerafgift",null,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.18469091105926455,0.2349693689738554,0.23548150428940678,0.24436428240140043,0.25320210869713822,0.26250536399272439,0.2792744672582676,0.26807804251452877,0.25607023864199252,0.24286269048279696,0.23209014869329991,0.22077805138255285,0.20928054819944616,0.19833432694423062,0.18896407157200859,0.1800917180421602,0.17188112333539415,0.16401768259304483,0.15469134541103891,0.14689564351697126,0.14113425927973755]
[null,{"$f":"'Resultat - niveau I'!J14","v":0.833430697665547},null,null,"Afskrivninger","inkl. afgifter",0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.81926442230115493,0.833430697665547,0.85114903993505997,0.87021804138528436,0.89066972398309863,0.91254753658280718,0.93579781507843995,0.9604064388378506,0.98668781950741824,1.0146291256563749,1.0439536139254375,1.0743930092086351,1.1044827690328776,1.1326023393565461,1.1583271162373305,1.1818555649535414,1.2035347147875513,1.2233979904889178,1.2401925558468188,1.2546707081148427,1.2656141375954715]
[]
[null,null,null,null,"Kørselsomkostninger for diesel-personbiler opgjort som marginale omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!AA14","v":0.31655016145774401},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.34705232753805793,0.41683685512889984,0.43545780436645748,0.41250507775016804,0.38530248800272748,0.31069796445840303,0.26881661962439185,0.30093254323187529,0.34444153064464428,0.34657611196823768,0.28600732698299874,0.31655016145774401,0.32224736909127838,0.32790051442301887,0.33327924259849706,0.33838670143146365,0.34291935947402963,0.3462837503177405,0.34845185252984934,0.34994089523228672,0.35209915615819226,0.35310997869191074,0.35308853924064998,0.35318197015049041,0.35368243602865568,0.35410823276620945,0.35168160700048195,0.34934784927759222,0.34708314838354681,0.34502470916455041,0.34324258056434659]
[null,{"$f":"'Resultat - niveau I'!AE14","v":7.8659808228245837E-2},null,null,"Dæk","ekskl. afgifter",7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.7763871721240482E-2,7.8659808228245837E-2,7.8628494158847942E-2,7.8592240324088028E-2,7.8551072603784591E-2,7.8506973034780769E-2,7.8461562796526621E-2,7.841865550164244E-2,7.8386914484053022E-2,7.8366094465544198E-2,7.832708901913811E-2,7.8289823046369569E-2,7.8243652700433611E-2,7.8190322680461832E-2,7.8118454436987977E-2,7.8047393918981259E-2,7.7993038761326655E-2,7.7964735416663405E-2,7.7953297846966668E-2,7.7958572717408511E-2,7.797486274725024E-2]
[null,{"$f":"'Resultat - niveau I'!AD14","v":0.20883502942108431},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.54622832643021024,0.20883502942108431,0.21499422150068223,0.22047980945176346,0.22550922116222347,0.22997755977421513,0.23348837646164081,0.23549404923040029,0.23631265424030021,0.23654442926341057,0.23678469479297859,0.2358500616793473,0.23425118521218793,0.23258353605333845,0.23074633339359726,0.22846511685566209,0.22570359530991199,0.22252197595710943,0.21927989458339714,0.21617689902669115,0.21388862677354031]
[null,{"$f":"'Resultat - niveau I'!AC14","v":0.1291181847298826},null,null,"Afskrivninger","ekskl. afgifter",0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.13866928412462592,0.1291181847298826,0.12790813666049963,0.12751231834689297,0.12811048418055684,0.12954126224173931,0.13189047281811545,0.13554657873578496,0.14034337087104168,0.14578802169259658,0.15163989027998892,0.15878812141579074,0.1664645303573086,0.17323395903147532,0.17922560343865562,0.18472003224681213,0.18979902035122639,0.19448514324581453,0.19858160534221034,0.2020227673556462,0.20433958803512758]
[null,{"$f":"'Resultat - niveau I'!U14","v":0.62316285829887041},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",0.69261379752073604,0.77375438479675485,0.79090980128437927,0.76313763588894468,0.73091568957507014,0.63985572871255214,0.58536511654046841,0.6213774175768173,0.67363590766374137,0.67633398738332939,0.60282907354030568,0.62316285829887041,0.62891704918365354,0.63479291801204174,0.64047433083923599,0.6459544017051646,0.65051209473753735,0.65303714441481375,0.65363047157519161,0.65327068176008585,0.65421737941911073,0.65356594092562048,0.65152185645485294,0.64972685109803952,0.64893949599696987,0.64803844866591165,0.64359758383644849,0.63932667287092426,0.63518213987714234,0.63141507762125737,0.62815367970238567]
[null,{"$f":"'Resultat - niveau I'!Y14","v":9.8324760285307428E-2},null,null,"Dæk","inkl. afgifter",9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.720483965155062E-2,9.8324760285307428E-2,9.8285617698559966E-2,9.8240300405110059E-2,9.8188840754730708E-2,9.8133716293475934E-2,9.8076953495658245E-2,9.8023319377053081E-2,9.7983643105066451E-2,9.7957618081930334E-2,9.7908861273922704E-2,9.7862278807961903E-2,9.7804565875542079E-2,9.7737903350577235E-2,9.7648068046234951E-2,9.7559242398726598E-2,9.7491298451658284E-2,9.7455919270829319E-2,9.7441622308708342E-2,9.7448215896760629E-2,9.7468578434062869E-2]
[null,{"$f":"'Resultat - niveau I'!X14","v":0.26887510037964613},null,null,"Reparation og vedligeholdelse","inkl. afgifter",0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.70326897027889557,0.26887510037964613,0.27680506018212853,0.28386775466914543,0.29034312224636294,0.2960961082093021,0.30061628469436263,0.30319858838414032,0.30425254233438653,0.30455095267664112,0.30486029454595986,0.30365695441215984,0.30159840096069174,0.29945130266867337,0.29708590424425635,0.29414883795166497,0.29059337896151177,0.28649704404477833,0.28232286427612396,0.278327757496865,0.27538160697093317]
[null,{"$f":"'Resultat - niveau I'!W14","v":0.30874594575561065},null,null,"Afskrivninger","inkl. afgifter",0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.3278486011447323,0.30874594575561065,0.30286288049158383,0.2992167636429347,0.29828713143877961,0.29976429932537235,0.30352622561986398,0.31044323735689178,0.32014627586310707,0.33162866272478242,0.34427908681440295,0.36001384466736847,0.3770565886562654,0.39212979220658734,0.40559965708848428,0.41794648385504068,0.42936163259411353,0.43989906524787675,0.44910627957060323,0.4568427422530757,0.46204983093930135]
[]
[{"$f":"'Resultat - niveau I'!D16","v":"Hybrid"},null,null,null,"Kørselsomkostninger for opladningshybrid-personbiler opgjort som gennemsnitlige omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!O16","v":0.11789995894021123},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.3090701742932454,0.34266535262985198,0.35349567053712683,0.33508157299941682,0.31118938211239833,0.26491100009958501,0.23985510596364967,0.25503628544627821,0.26596754335054096,0.26672028037312101,0.21356255610059824,0.11789995894021123,0.12017870533431639,0.12228586092893244,0.12418260863086054,0.1262172241371976,0.12785510391250832,0.12919856544846636,0.13031916831836943,0.13123942778740144,0.13186034671739805,0.13224166316237138,0.13240682931355255,0.13244048425423674,0.13242745626477315,0.13249612560226526,0.13155668725734734,0.13070276371403636,0.12992733122793879,0.12921799711919574,0.12853991001113765]
[null,{"$f":"'Resultat - niveau I'!P16","v":0},null,null,"Batteri","ekskl. afgifter",7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,7.1772051962965627E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!S16","v":5.8434132085785975E-2},null,null,"Dæk","ekskl. afgifter",7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,5.8434132085785975E-2,5.8774759964617652E-2,5.8965630310286753E-2,5.908855227013992E-2,5.9174696808560662E-2,5.9238520475501502E-2,5.9287644342778029E-2,5.9326470816189393E-2,5.935772693149604E-2,5.9383199992686944E-2,5.9404118951979216E-2,5.9421367342493245E-2,5.9435590264832215E-2,5.9447313434657617E-2,5.9457911735166485E-2,5.946852459112701E-2,5.9477370571139804E-2,5.9486589930167616E-2,5.9496209178757684E-2,5.9507344606950736E-2]
[null,{"$f":"'Resultat - niveau I'!R16","v":0.21390335690435597},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.87468936779861017,0.21390335690435597,0.23123188112443505,0.25055006277355191,0.27044154060829362,0.29029902347504088,0.30978549774096237,0.32867845496386289,0.34681399003005769,0.36406404432124662,0.38032657991284669,0.39552138108709339,0.40958805032216994,0.4224831754450768,0.43417995818833699,0.44466391077823508,0.45391042097345985,0.46199168428483828,0.46889986679732548,0.47427601998276303,0.47690081155056485]
[null,{"$f":"'Resultat - niveau I'!Q16","v":0.98562366179636207},null,null,"Afskrivninger","ekskl. afgifter",0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.59244190719275402,0.98562366179636207,0.98610629129557636,0.982939756167023,0.97806325358028079,0.97219555799362234,0.9656539240093257,0.9585930653375333,0.95109292356636599,0.94319654516755069,0.93492868045916322,0.92630542929003767,0.91733932329660894,0.90804208889373583,0.89842481776217598,0.88848522841762911,0.87828381596373584,0.86807454772528969,0.85782938253136132,0.84759483081314446,0.8372386769969643]
[null,{"$f":"'Resultat - niveau I'!H16","v":0.28520535736605623},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",0.73180566745955034,0.77624844904838519,0.68532949219162242,0.66057379886811163,0.61995779056746425,0.56071202138327803,0.52568369791588743,0.5393874904055812,0.54885939827775021,0.55357696752829166,0.48237099669525957,0.28520535736605623,0.28735470329945623,0.28921957899729051,0.29079850756219844,0.29281389836955291,0.29410201524330237,0.29490619383505179,0.29531284686275933,0.29537652808900522,0.29495291486791014,0.29424865969692748,0.29330906800970064,0.29224348494338442,0.29116428085240231,0.29028154769348152,0.28822336210136856,0.2863525281683954,0.28465365779635199,0.28309960025707109,0.28161400077781584]
[null,{"$f":"'Resultat - niveau I'!I16","v":0},null,null,"Batteri","inkl. afgifter",8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,8.9715064953707027E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!M16","v":7.3042665107232438E-2},null,null,"Dæk","inkl. afgifter",9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,7.3042665107232438E-2,7.3468449955772022E-2,7.3707037887858443E-2,7.3860690337674909E-2,7.3968371010700779E-2,7.4048150594376888E-2,7.4109555428472515E-2,7.4158088520236781E-2,7.4197158664370058E-2,7.4228999990858635E-2,7.4255148689974002E-2,7.4276709178116546E-2,7.4294487831040312E-2,7.4309141793322056E-2,7.4322389668958141E-2,7.4335655738908754E-2,7.4346713213924734E-2,7.4358237412709527E-2,7.437026147344708E-2,7.4384180758688453E-2]
[null,{"$f":"'Resultat - niveau I'!K16","v":0.2754005720143583},null,null,"Reparation og vedligeholdelse","inkl. afgifter",1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,1.1261625610407109,0.2754005720143583,0.29771104694771022,0.32258320582094796,0.34819348353317781,0.37375999272411503,0.3988488283414891,0.42317351076597343,0.44652301216369955,0.46873245706360511,0.48967047163778987,0.50923377814963333,0.52734461478979355,0.54394708838553651,0.55900669616748366,0.57250478512697789,0.5844096670033293,0.59481429351672921,0.6037085785015569,0.61063037572780732,0.61400979487135232]
[null,{"$f":"'Resultat - niveau I'!L16","v":3.0205722740990478E-2},null,null,"Ejerafgift",null,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,0.10385838107582085,3.0205722740990478E-2,3.0080627819914399E-2,3.1418202924717038E-2,3.3023198153266181E-2,3.484806353961617E-2,3.8081223619877057E-2,3.7870437016012649E-2,3.7699903774222096E-2,3.755893876020882E-2,3.7440633511418686E-2,3.7340322221202947E-2,3.7254723472969847E-2,3.7181415899121446E-2,3.7118519419894795E-2,3.7064208653700172E-2,3.7016848739238217E-2,3.6976877439553524E-2,3.6941656365146382E-2,3.6903680983326172E-2,3.6857920559881657E-2]
[null,{"$f":"'Resultat - niveau I'!J16","v":1.5005952745561633},null,null,"Afskrivninger","inkl. afgifter",1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.3901490632989726,1.5005952745561633,1.5132048754300751,1.5290521585762056,1.5467352081098817,1.566593511854419,1.5764791109215197,1.5846473551685598,1.5915030911969386,1.5972883317028512,1.602142070309418,1.60617274763453,1.6094632204619286,1.6119888758618515,1.6137158837551491,1.6146036647828883,1.6121594256656711,1.6072073357133598,1.6000046544447897,1.590929705472482,1.5804243075542346]
[null,null,null,null,"Note: Benzindreven "]
[]
[null,null,null,null,"Kørselsomkostninger for opladningshybrid-personbiler opgjort som marginale omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!AA16","v":0.11789995894021123},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.3090701742932454,0.34266535262985198,0.35349567053712683,0.33508157299941682,0.31118938211239833,0.26491100009958501,0.23985510596364967,0.25503628544627821,0.26596754335054096,0.26672028037312101,0.21356255610059824,0.11789995894021123,0.12017870533431639,0.12228586092893244,0.12418260863086054,0.1262172241371976,0.12785510391250832,0.12919856544846636,0.13031916831836943,0.13123942778740144,0.13186034671739805,0.13224166316237138,0.13240682931355255,0.13244048425423674,0.13242745626477315,0.13249612560226526,0.13155668725734734,0.13070276371403636,0.12992733122793879,0.12921799711919574,0.12853991001113765]
[null,{"$f":"'Resultat - niveau I'!AB16","v":0},null,null,"Batteri","ekskl. afgifter",2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,2.3590386728984565E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!AE16","v":5.8434132085785975E-2},null,null,"Dæk","ekskl. afgifter",7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,7.6171672239444432E-2,5.8434132085785975E-2,5.8774759964617652E-2,5.8965630310286753E-2,5.908855227013992E-2,5.9174696808560662E-2,5.9238520475501502E-2,5.9287644342778029E-2,5.9326470816189393E-2,5.935772693149604E-2,5.9383199992686944E-2,5.9404118951979216E-2,5.9421367342493245E-2,5.9435590264832215E-2,5.9447313434657617E-2,5.9457911735166485E-2,5.946852459112701E-2,5.9477370571139804E-2,5.9486589930167616E-2,5.9496209178757684E-2,5.9507344606950736E-2]
[null,{"$f":"'Resultat - niveau I'!AD16","v":7.2780753915617752E-2},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,0.28749715090697858,7.2780753915617752E-2,7.6702282052601434E-2,8.0302995104459401E-2,8.334514396254547E-2,8.6225648383879736E-2,8.8908679319532558E-2,9.1323380042543464E-2,9.3491724028070489E-2,9.5265030580825708E-2,9.663300901103665E-2,9.7646671012807315E-2,9.8513027061592401E-2,9.9255291009698654E-2,0.10005564568769623,0.10086619498892234,0.10164861586875938,0.10238259891382351,0.10304715524420174,0.10359233267148713,0.10387989671936999]
[null,{"$f":"'Resultat - niveau I'!AC16","v":0.26772493774165057},null,null,"Afskrivninger","ekskl. afgifter",9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,9.1268425534301825E-2,0.26772493774165057,0.25959449881885327,0.24960574267199265,0.2389729088721334,0.22818411311818512,0.21748300631539413,0.20700332089187701,0.19690598993329433,0.18723012639053335,0.17803588198260023,0.16913550283727413,0.16113060158395096,0.15368898283889695,0.14741577012590687,0.14208219282436202,0.13753441783341905,0.13365766757979561,0.13034682191696817,0.12756846320409454,0.12543956282152124]
[null,{"$f":"'Resultat - niveau I'!U16","v":0.28520535736605623},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",0.73180566745955034,0.77624844904838519,0.68532949219162242,0.66057379886811163,0.61995779056746425,0.56071202138327803,0.52568369791588743,0.5393874904055812,0.54885939827775021,0.55357696752829166,0.48237099669525957,0.28520535736605623,0.28735470329945623,0.28921957899729051,0.29079850756219844,0.29281389836955291,0.29410201524330237,0.29490619383505179,0.29531284686275933,0.29537652808900522,0.29495291486791014,0.29424865969692748,0.29330906800970064,0.29224348494338442,0.29116428085240231,0.29028154769348152,0.28822336210136856,0.2863525281683954,0.28465365779635199,0.28309960025707109,0.28161400077781584]
[null,{"$f":"'Resultat - niveau I'!V16","v":0},null,null,"Batteri","inkl. afgifter",2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,2.9487983411230705E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!Y16","v":7.3042665107232438E-2},null,null,"Dæk","inkl. afgifter",9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,9.521459029930554E-2,7.3042665107232438E-2,7.3468449955772022E-2,7.3707037887858443E-2,7.3860690337674909E-2,7.3968371010700779E-2,7.4048150594376888E-2,7.4109555428472515E-2,7.4158088520236781E-2,7.4197158664370058E-2,7.4228999990858635E-2,7.4255148689974002E-2,7.4276709178116546E-2,7.4294487831040312E-2,7.4309141793322056E-2,7.4322389668958141E-2,7.4335655738908754E-2,7.4346713213924734E-2,7.4358237412709527E-2,7.437026147344708E-2,7.4384180758688453E-2]
[null,{"$f":"'Resultat - niveau I'!X16","v":9.3705220666357864E-2},null,null,"Reparation og vedligeholdelse","inkl. afgifter",0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,0.37015258179273497,9.3705220666357864E-2,9.8754188142724339E-2,0.10339010619699149,0.10730687285177731,0.11101552229424513,0.11446992462389817,0.11757885180477472,0.12037059468614078,0.12265372687281327,0.12441499910170965,0.12572008892898942,0.12683552234180021,0.127791187174987,0.12882164382290884,0.12986522604823758,0.13087259293102768,0.1318175961015477,0.13267321237690974,0.13337512831453957,0.13374536702618881]
[null,{"$f":"'Resultat - niveau I'!W16","v":0.40822110705236547},null,null,"Afskrivninger","inkl. afgifter",0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.2125192486753508,0.40822110705236547,0.3988174308185074,0.38922517235706411,0.37973256054351262,0.3707501263220756,0.35884654021794449,0.34677271765874357,0.334872385700624,0.32327676361785868,0.31212345704530253,0.30116497227087452,0.29139759280448335,0.28228049848308995,0.2746905573558554,0.26833863255346529,0.2622975711637659,0.2566331555878042,0.25141392846561994,0.24664609556841038,0.2426736559165279]
[null,null,null,null,"Note: Benzindreven "]
[]
[{"$f":"'Resultat - niveau I'!D15","v":"Elektricitet"},null,null,null,"Kørselsomkostninger for el-personbiler opgjort som gennemsnitlige omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!O15","v":9.4568039222501954E-2},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.19315929733887713,0.1854057750010864,0.17124724122830726,0.17144990608018543,0.16265870880685787,0.15336997332160385,0.15535831298204744,0.14408378443903519,0.14286265010097016,0.13359493006997619,0.11228492841624832,9.4568039222501954E-2,9.6181391215503065E-2,9.729366056344417E-2,9.7414376640272332E-2,9.8531174831879703E-2,0.10090533705771623,0.10334591794099507,0.10582690853705243,0.10832862458777918,0.11097727781841069,0.11349949970617473,0.11602489051219553,0.1185503912113882,0.121200769130833,0.12368665746200502,0.12320809713635388,0.12284459468116542,0.12251853881453907,0.12221791583770088,0.12193732887905893]
[null,{"$f":"'Resultat - niveau I'!P15","v":0},null,null,"Batteri","ekskl. afgifter",0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0.27835278889012538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!S15","v":8.3107615361525264E-2},null,null,"Dæk","ekskl. afgifter",6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,8.3107615361525264E-2,8.3799275286573646E-2,8.4205934324213874E-2,8.4476216983967289E-2,8.4669684861557168E-2,8.4815721119113202E-2,8.4930136217006943E-2,8.5022123092653709E-2,8.5097559114882509E-2,8.5160722162550342E-2,8.5213078582633078E-2,8.5259088266194993E-2,8.529791547063377E-2,8.5330290280140303E-2,8.5356679920588388E-2,8.536933509309319E-2,8.5395155014597615E-2,8.5417882024314148E-2,8.5443754748430745E-2,8.545789062321657E-2]
[null,{"$f":"'Resultat - niveau I'!R15","v":0.10768483290949023},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.46000000000000008,0.10768483290949023,0.11402771096097493,0.1221311606894009,0.13092938455856229,0.13996307476330216,0.14897984861209856,0.15782194158127111,0.1663796750276175,0.17457034529608384,0.18232782850574628,0.18960772399082088,0.19635672148861444,0.20254567223362024,0.20814834319646647,0.21302555942477883,0.21708806773658329,0.22114723668444392,0.22464840562799546,0.2275542307426707,0.22936963405352145]
[null,{"$f":"'Resultat - niveau I'!Q15","v":1.1047031682902753},null,null,"Afskrivninger","ekskl. afgifter",1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.0857808181880257,1.1047031682902753,1.0968822327179666,1.0850943090514786,1.071364241638753,1.0564779542950651,1.0407864176017418,1.0244587914354617,1.0075807545404571,0.9901978719189175,0.97233621428970762,0.95402081372134462,0.93526215923236211,0.91608748330547218,0.89650202232837795,0.8764275752604066,0.85583781795999703,0.83551065142921122,0.81498450265891886,0.79422027028597175,0.77290256522818179]
[null,{"$f":"'Resultat - niveau I'!H15","v":0.28879226095307353},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",0.4402041809113954,0.44489514236603933,0.23358228021267402,0.23393889462642581,0.20592590301377039,0.19427539298645671,0.19673582160342229,0.18256065592360793,0.18084356496209975,0.16922185523940164,0.14121121338723705,0.28879226095307353,0.28709727512853606,0.28614710576556879,0.28456409070387884,0.28450472811678773,0.28628317538496101,0.28831782371991577,0.29052223272219968,0.29283312759891522,0.29538519434286853,0.29783621247168252,0.30033180253033509,0.30286107233659099,0.30556375324533691,0.30805492752712882,0.30686302154906414,0.30595767957615649,0.30514560236084104,0.30439686849380071,0.30369803648569921]
[null,{"$f":"'Resultat - niveau I'!I15","v":0},null,null,"Batteri","inkl. afgifter",0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0.34794098611265672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!M15","v":0.10388451920190661},null,null,"Dæk","inkl. afgifter",8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,0.10388451920190661,0.10474909410821701,0.10525741790526735,0.1055952712299591,0.10583710607694652,0.1060196513988915,0.10616267027125874,0.10627765386581717,0.10637194889360319,0.10645090270318788,0.10651634822829133,0.1065738603327438,0.1066223943382922,0.10666286285017544,0.10669584990073543,0.1067116688663665,0.1067439437682471,0.10677235253039266,0.10680469343553843,0.10682236327902078]
[null,{"$f":"'Resultat - niveau I'!K15","v":0.13864422237096863},null,null,"Reparation og vedligeholdelse","inkl. afgifter",0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.59225000000000005,0.13864422237096863,0.14681067786225521,0.1572438693876036,0.16857158261914895,0.18020245875775157,0.1918115550880771,0.20319574978588653,0.21421383159805757,0.22475931956870784,0.23474707920114837,0.24411994463818187,0.25280927891659127,0.26077755300078603,0.26799099186545061,0.27427040775940281,0.27950088721085115,0.28472706723122149,0.2892348222460443,0.29297607208118831,0.29531340384390864]
[null,{"$f":"'Resultat - niveau I'!L15","v":3.9222512465299474E-2},null,null,"Ejerafgift",null,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,5.2036606736690492E-2,3.9222512465299474E-2,3.9381050381019293E-2,4.1304888919090628E-2,4.3527076948488008E-2,4.6015231594365602E-2,5.0353214531908295E-2,5.0129535373516068E-2,4.994983936569599E-2,4.9802708680100859E-2,4.9680307528747268E-2,4.9578286523391163E-2,4.9491000398775388E-2,4.941650894592671E-2,4.9352986876807566E-2,4.9293425466253434E-2,4.9236769706925573E-2,4.9203076389967529E-2,4.9173852665996408E-2,4.9144239343649754E-2,4.9111418408981249E-2]
[null,{"$f":"'Resultat - niveau I'!J15","v":1.3531205714245},null,null,"Afskrivninger","inkl. afgifter",1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3677123102993285,1.3531205714245,1.3576114792051919,1.3516790330062152,1.3405266129481459,1.3265966808404654,1.3099854990425246,1.2945266738517636,1.2810468250418146,1.2693745113688901,1.2588479792838312,1.2499045069705055,1.238754125304389,1.2255522511638881,1.2104603976512358,1.1934636563770651,1.1735255028935034,1.1517320376571369,1.1277187593539313,1.1016162762054182,1.0735354893325226]
[]
[]
[null,null,null,null,"Kørselsomkostninger for el-personbiler opgjort som marginale omkostninger med og uden afgifter",null,null,null,null,null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr./km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!AA15","v":9.4568039222501954E-2},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"ekskl. afgifter",0.19315929733887713,0.1854057750010864,0.17124724122830726,0.17144990608018543,0.16265870880685787,0.15336997332160385,0.15535831298204744,0.14408378443903519,0.14286265010097016,0.13359493006997619,0.11228492841624832,9.4568039222501954E-2,9.6181391215503065E-2,9.729366056344417E-2,9.7414376640272332E-2,9.8531174831879703E-2,0.10090533705771623,0.10334591794099507,0.10582690853705243,0.10832862458777918,0.11097727781841069,0.11349949970617473,0.11602489051219553,0.1185503912113882,0.121200769130833,0.12368665746200502,0.12320809713635388,0.12284459468116542,0.12251853881453907,0.12221791583770088,0.12193732887905893]
[null,{"$f":"'Resultat - niveau I'!AB15","v":0},null,null,"Batteri","ekskl. afgifter",0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0.12080488907559372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!AE15","v":8.3107615361525264E-2},null,null,"Dæk","ekskl. afgifter",6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,6.5589217150371304E-2,8.3107615361525264E-2,8.3799275286573646E-2,8.4205934324213874E-2,8.4476216983967289E-2,8.4669684861557168E-2,8.4815721119113202E-2,8.4930136217006943E-2,8.5022123092653709E-2,8.5097559114882509E-2,8.5160722162550342E-2,8.5213078582633078E-2,8.5259088266194993E-2,8.529791547063377E-2,8.5330290280140303E-2,8.5356679920588388E-2,8.536933509309319E-2,8.5395155014597615E-2,8.5417882024314148E-2,8.5443754748430745E-2,8.545789062321657E-2]
[null,{"$f":"'Resultat - niveau I'!AD15","v":3.5431072288730422E-2},null,null,"Reparation og vedligeholdelse","ekskl. afgifter",0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,0.20326321284766688,3.5431072288730422E-2,3.7067595564231788E-2,3.8582196878884152E-2,3.9841525875824173E-2,4.0929412860367193E-2,4.2034194754344133E-2,4.3095564245331799E-2,4.4101050241515845E-2,4.4977285815964503E-2,4.566517394073432E-2,4.6189677765595738E-2,4.6609939316910869E-2,4.7014385091630147E-2,4.7435506139733921E-2,4.7836600318775513E-2,4.8189147594803292E-2,4.8582699853872625E-2,4.8939810195777061E-2,4.9250089263904909E-2,4.9456156858014126E-2]
[null,{"$f":"'Resultat - niveau I'!AC15","v":0.29009765903230356},null,null,"Afskrivninger","ekskl. afgifter",0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.30292217820695061,0.29009765903230356,0.28153755167798511,0.26995449740112337,0.25722237209875093,0.24410710223447465,0.23091864229552034,0.21776529544463288,0.20558567240392359,0.19378421920393368,0.18245981756758625,0.17146495321645694,0.16093112417337183,0.15141344544758645,0.14324193232052357,0.13618986680977122,0.13004491144772387,0.12447143173293203,0.11948648440858378,0.11501963045321707,0.1111481344105701]
[null,{"$f":"'Resultat - niveau I'!U15","v":0.28879226095307353},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $G$123,\"-priser)\")","v":"Drivmiddel (-priser)"},"inkl. afgifter",0.4402041809113954,0.44489514236603933,0.23358228021267402,0.23393889462642581,0.20592590301377039,0.19427539298645671,0.19673582160342229,0.18256065592360793,0.18084356496209975,0.16922185523940164,0.14121121338723705,0.28879226095307353,0.28709727512853606,0.28614710576556879,0.28456409070387884,0.28450472811678773,0.28628317538496101,0.28831782371991577,0.29052223272219968,0.29283312759891522,0.29538519434286853,0.29783621247168252,0.30033180253033509,0.30286107233659099,0.30556375324533691,0.30805492752712882,0.30686302154906414,0.30595767957615649,0.30514560236084104,0.30439686849380071,0.30369803648569921]
[null,{"$f":"'Resultat - niveau I'!V15","v":0},null,null,"Batteri","inkl. afgifter",0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0.15100611134449216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!Y15","v":0.10388451920190661},null,null,"Dæk","inkl. afgifter",8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,8.1986521437964144E-2,0.10388451920190661,0.10474909410821701,0.10525741790526735,0.1055952712299591,0.10583710607694652,0.1060196513988915,0.10616267027125874,0.10627765386581717,0.10637194889360319,0.10645090270318788,0.10651634822829133,0.1065738603327438,0.1066223943382922,0.10666286285017544,0.10669584990073543,0.1067116688663665,0.1067439437682471,0.10677235253039266,0.10680469343553843,0.10682236327902078]
[null,{"$f":"'Resultat - niveau I'!X15","v":4.5617505571740422E-2},null,null,"Reparation og vedligeholdelse","inkl. afgifter",0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,0.26170138654137109,4.5617505571740422E-2,4.7724529288948457E-2,4.9674578481563349E-2,5.1295964565123614E-2,5.2696619057722729E-2,5.4119025746218047E-2,5.5485538965864681E-2,5.6780102185951649E-2,5.7908255488054346E-2,5.8793911448695488E-2,5.9469210123204531E-2,6.0010296870522783E-2,6.0531020805473838E-2,6.1073214154907428E-2,6.1589622910423455E-2,6.2043527528309224E-2,6.2550226061860975E-2,6.301000562706302E-2,6.3409489927277574E-2,6.3674801954693189E-2]
[null,{"$f":"'Resultat - niveau I'!W15","v":0.35395742911466932},null,null,"Afskrivninger","inkl. afgifter",0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.3831244594753882,0.35395742911466932,0.34806038149675395,0.33640542191049022,0.32230251783611069,0.30721204829020399,0.29145908030471157,0.27626030317381678,0.26300256245429382,0.25079863457655949,0.23953227040685079,0.22913709717049047,0.21860957804416153,0.20875686221837422,0.19992499749231485,0.19207511519891671,0.18468715220098966,0.17740873908878307,0.17038729143542206,0.16358749953161322,0.15726441850582074]
[]
[]
[]
[]
[]
["Varebiler"]
[null,null,null,"Variable omkostninger"]
[{"$f":"'Resultat - niveau I'!D27","v":"Benzin"},null,null,null,"Afstandsafhængige (variable) omkostninger, benzinbil",null,null,{"$f":"$L$16","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!M27","v":7.162192668554139E-2},null,null,"Kapitalomkostninger (afskrivninger)",null,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,0.12688581278403513,7.162192668554139E-2,7.4362754535396355E-2,7.6931884920583685E-2,7.9717502196766182E-2,8.3218945961023208E-2,8.6935268039280533E-2,9.0029546551541065E-2,9.2320713944965452E-2,9.3228435095873807E-2,9.3719681909869998E-2,9.4202561130188295E-2,9.4512341166689995E-2,9.4831522042167812E-2,9.5250558146298514E-2,9.5696048024989225E-2,9.6262337889255076E-2,9.6707396501452186E-2,9.7021296164474455E-2,9.7240239830610392E-2,9.7431015616793806E-2]
[null,{"$f":"'Resultat - niveau I'!N27","v":0.32606199036450062},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $D$65,\"-priser)\")","v":"Drivmiddel (-priser)"},null,0.54777519262835839,0.65761533107556314,0.71523646888758985,0.67522714081630952,0.66905614497224708,0.54978197964424047,0.47374555798073709,0.52207072597027504,0.47921767733402748,0.46925814248096448,0.36154354945618589,0.32606199036450062,0.31852597939147448,0.31044306141208761,0.30050160536128895,0.28772838711069992,0.27341627027756127,0.26077610302099857,0.25134857233078761,0.24807792435464124,0.24723635879239583,0.24645991619196195,0.24569642020485152,0.2452229135754016,0.24520027139628561,0.24550072717531027,0.24389860898575302,0.24237847155988668,0.24100259609497271,0.23987918496634619,0.23898118946849059]
[null,{"$f":"'Resultat - niveau I'!P27","v":9.608598494823993E-2},null,null,"Dæk",null,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.6620420236557106E-2,9.608598494823993E-2,9.60677800081777E-2,9.6039675842982994E-2,9.5991024887844167E-2,9.5957451517103082E-2,9.5914514883166047E-2,9.5876322410575102E-2,9.5846214495147575E-2,9.5861378946520498E-2,9.5870953610236662E-2,9.5876641335640223E-2,9.5882459774834283E-2,9.5882974910842161E-2,9.588250977856827E-2,9.5885461485046966E-2,9.5892568193027564E-2,9.5896519872053013E-2,9.5899699924846288E-2,9.5897514155954544E-2,9.5896048943135651E-2]
[null,{"$f":"'Resultat - niveau I'!Q27","v":0.10576352623912423},null,null,"Reparation",null,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.49924525949539628,0.10576352623912423,0.10646918361817592,0.10684342217588026,0.10663495967376825,0.10537833233996044,0.10353964440643815,0.10178186332683922,0.10056213795661798,0.10026981404919749,0.10032157725695112,0.10046351638262153,0.10065993290888599,0.10093108329675615,0.10104293556392603,0.10104742389593056,0.10089853136449947,0.10078280196767646,0.10071264217117727,0.10066649253007953,0.10059976815765537]
[null,{"$f":"'Resultat - niveau I'!J27","v":2.4025180907579324E-2},null,null,"Registreringsafgift",null,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,4.9931194158195906E-2,2.4025180907579324E-2,2.3415544812498749E-2,2.2598320247251776E-2,2.1801511403975255E-2,2.1167987730757495E-2,2.060331877404353E-2,2.0022569835907209E-2,1.9464473124560337E-2,1.8795741504750076E-2,1.8341799471866607E-2,1.8108998279789804E-2,1.8051851230793694E-2,1.8017537482680701E-2,1.8029377532899321E-2,1.8062186604507174E-2,1.8131701092978562E-2,1.8186385121200421E-2,1.8197215482093802E-2,1.8201671586651216E-2,1.8209433611480128E-2]
[null,{"$f":"'Resultat - niveau I'!K27","v":0.32786738378675162},null,null,{"$f":"CONCATENATE(\"Brændstofafgift (\", $D$65,\"-priser)\")","v":"Brændstofafgift (-priser)"},null,0.54438694499203266,0.53860998574082297,0.52684586286169888,0.5318421375129404,0.56829364052624953,0.57403640587347227,0.5710147334244462,0.5387209787613888,0.45394368890705844,0.43976890395582757,0.429396347397211,0.32786738378675162,0.31206129900399199,0.29673106275370714,0.2807776723572078,0.26311251879519421,0.24512656998057081,0.22959607300537932,0.2175291523744515,0.21123635184198378,0.20743203241575758,0.20416044251204329,0.20134121627370108,0.19905214406915062,0.19728407439305098,0.19580451364931553,0.19452670899054994,0.19331428989600538,0.19221693010669152,0.19132092881089136,0.19060471271760321]
[null,null,null,null,"Note: Brændstofomkostningerne er beregnet ud fra oplysningerne om brændstofpriser præsenteret under \"Fælles forudsætninger\"."]
[]
[{"$f":"'Resultat - niveau I'!D28","v":"Diesel"},null,null,null,"Afstandsafhængige (variable) omkostninger, dieselbil",null,null,{"$f":"H125","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!M28","v":0.1885672514715975},null,null,"Kapitalomkostninger (afskrivninger)",null,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.14519617156985035,0.1885672514715975,0.18866847877434603,0.18831493120311399,0.18780367951066623,0.18746684282804602,0.1873964577549069,0.18775872311325084,0.18775625864717485,0.18728036279347818,0.18640822062592061,0.18584477385882098,0.18569444736836493,0.18566952075622187,0.18562009590995104,0.18565517892070504,0.1857300293748799,0.18588166029171968,0.18604282967450345,0.18628208044925837,0.18650605638740025]
[null,{"$f":"'Resultat - niveau I'!N28","v":0.37434963364292484},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $D$65,\"-priser)\")","v":"Drivmiddel (-priser)"},null,0.42804808951597212,0.52741922282866815,0.55733038119215594,0.52892229641745614,0.52234195618091928,0.42237990042666934,0.36767163844153705,0.42451689088816186,0.50104174284749503,0.50877501532372238,0.41057834360916412,0.37434963364292484,0.37795299423463541,0.38145526806737479,0.3846060746515087,0.38711038237049444,0.38829514994743836,0.38797404182518092,0.38677366179058997,0.3852730901584881,0.38441536667590892,0.38299468745473753,0.38102866550504438,0.37957877582764843,0.37824860129447541,0.37747401493882199,0.37402134168226919,0.37101984791994591,0.36832416037890003,0.36597537642404643,0.36398694682879945]
[null,{"$f":"'Resultat - niveau I'!P28","v":9.1943721052900856E-2},null,null,"Dæk",null,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.3649986529849447E-2,9.1943721052900856E-2,9.0435859381409564E-2,8.8959436513653178E-2,8.7585606748531761E-2,8.6351528791077783E-2,8.525390456623845E-2,8.4274091530659331E-2,8.3410786366186956E-2,8.2705645385429308E-2,8.214292676037839E-2,8.1670392575755965E-2,8.1251154766009082E-2,8.0897573530774217E-2,8.0603004699041192E-2,8.0347740296804873E-2,8.0128383509502271E-2,7.9927083058985174E-2,7.9743431322927716E-2,7.9573417792738493E-2,7.9428571428571404E-2]
[null,{"$f":"'Resultat - niveau I'!Q28","v":0.19614431890427222},null,null,"Reparation",null,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.69480758528070197,0.19614431890427222,0.19866826292807391,0.20032517154768786,0.20143872027984186,0.20171352041797738,0.20119150497100427,0.19996355266318436,0.19915118066539417,0.19866976197770853,0.19840922659926896,0.19815108970455361,0.19785989176159022,0.1976451785882993,0.19745195829224718,0.19722462001067567,0.19698395039345368,0.19675043335115219,0.19655291968171124,0.19634428608982593,0.19613190579103668]
[null,{"$f":"'Resultat - niveau I'!J28","v":4.5881136992672815E-2},null,null,"Registreringsafgift",null,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,5.3403681361246763E-2,4.5881136992672815E-2,4.6397239861613968E-2,4.6663415426661414E-2,4.6812936713388376E-2,4.6942954146947651E-2,4.7026495012412226E-2,4.7110315358251553E-2,4.7081255383893544E-2,4.6884718864413436E-2,4.6629131445904047E-2,4.6465319222084522E-2,4.6429668216698826E-2,4.6397710266370809E-2,4.6355158447829031E-2,4.6342324363656422E-2,4.6346385824680925E-2,4.6374772021846644E-2,4.6396644178408608E-2,4.6442751071807627E-2,4.6488178839594663E-2]
[null,{"$f":"'Resultat - niveau I'!K28","v":0.22969353107529145},null,null,{"$f":"CONCATENATE(\"Brændstofafgift (\", $D$65,\"-priser)\")","v":"Brændstofafgift (-priser)"},null,0.27283987715709962,0.26996916313968605,0.26569693590840332,0.26787972332746884,0.28632918982104555,0.29375374641200686,0.29631835181519534,0.2977079271172941,0.30134031915703358,0.30397238349002725,0.30419128658339678,0.22969353107529145,0.22607632611995729,0.22272916932719128,0.21962988104990636,0.21658522754152332,0.21307413639134218,0.20901599352233469,0.20489101473028931,0.20098952228777525,0.19753535279918769,0.19435757375004117,0.191432464478794,0.18882184529649473,0.18653570087660401,0.18456033926378515,0.18287220571716303,0.18140466971428781,0.18008665314245784,0.17893824995069024,0.17796603669579794]
[null,null,null,null,"Note: Brændstofomkostningerne er beregnet ud fra oplysningerne om brændstofpriser præsenteret under \"Fælles forudsætninger\"."]
[]
[{"$f":"'Resultat - niveau I'!D30","v":"Hybrid"},null,null,null,"Afstandsafhængige (variable) omkostninger, opladningshybrid",null,null,{"$f":"H125","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!M30","v":0.41400327530194575},null,null,"Kapitalomkostninger (afskrivninger)",null,null,null,null,null,null,null,null,null,null,null,null,0.41400327530194575,0.4100689497954616,0.3994719302823827,0.38619109132416768,0.37193585831108705,0.35756876894967765,0.34319817885169623,0.32977032093256442,0.31733105092738201,0.30559971633104172,0.29451102105663568,0.28367296986682328,0.27338444827422492,0.26451286830552606,0.25673390124497003,0.25029646952872814,0.24465213791243068,0.23958253506081342,0.23515083060742881,0.23130606928049868]
[null,{"$f":"'Resultat - niveau I'!N30","v":0.18067840018032447},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $D$63,\"-priser)\")","v":"Drivmiddel (-priser)"},null,0.3885118064326547,0.43883079568832772,0.45923943534475725,0.43935503628670475,0.43080381473491919,0.36651804604078808,0.3301355352886291,0.34936338458502447,0.33372718103489324,0.323327597666969,0.25758538325019636,0.18067840018032447,0.18607519064714997,0.19093464704785951,0.19527146812409688,0.19928644426191161,0.2027221388614304,0.20567529672090112,0.20832173252939204,0.21068283509134866,0.21265898291884092,0.21434955484559184,0.21576168087674638,0.2170220037903284,0.21825247842692264,0.21956630334215685,0.21920643630342795,0.21886863177200663,0.21857496449918645,0.21833750306573532,0.21813472413002064]
[null,{"$f":"'Resultat - niveau I'!P30","v":7.9428571428571418E-2},null,null,"Dæk",null,null,null,null,null,null,null,null,null,null,null,null,7.9428571428571418E-2,7.9428571428571418E-2,7.9428571428571432E-2,7.9428571428571432E-2,7.9428571428571446E-2,7.9428571428571432E-2,7.9428571428571404E-2,7.9428571428571446E-2,7.9428571428571404E-2,7.9428571428571473E-2,7.9428571428571446E-2,7.9428571428571459E-2,7.9428571428571404E-2,7.9428571428571446E-2,7.9428571428571418E-2,7.9428571428571432E-2,7.9428571428571418E-2,7.9428571428571432E-2,7.9428571428571418E-2,7.9428571428571459E-2]
[null,{"$f":"'Resultat - niveau I'!Q30","v":8.2775464164992707E-2},null,null,"Reparation",null,null,null,null,null,null,null,null,null,null,null,null,8.2775464164992707E-2,0.10546333707375431,0.12812419413314183,0.14911479628768462,0.16852904328254659,0.18721913441036098,0.20512174996924146,0.22241515735877984,0.23878555340067195,0.25381287878145892,0.26771999865469071,0.28076061053292478,0.29351667013168725,0.30657068456053305,0.31986224331577018,0.33349959712307481,0.34727308190890005,0.36109878958284136,0.37503215424574721,0.3890955070041095]
[null,{"$f":"'Resultat - niveau I'!J30","v":2.2053190104340245E-2},null,null,"Registreringsafgift",null,null,null,null,null,null,null,null,null,null,null,null,2.2053190104340245E-2,2.2286249821128454E-2,2.2039370801838577E-2,2.1589910064174701E-2,2.1055672611407204E-2,2.0496264382930729E-2,1.9925682136125184E-2,1.9393779851307417E-2,1.8910129473732988E-2,1.8461896659760196E-2,1.8044944688908212E-2,1.7635413992444695E-2,1.72475582209476E-2,1.6935787579224357E-2,1.6682568323025396E-2,1.6503022675303548E-2,1.6350908305053348E-2,1.6214615490950553E-2,1.6101571542274547E-2,1.6011448067817294E-2]
[null,{"$f":"'Resultat - niveau I'!K30","v":0.16897700703072366},null,null,{"$f":"CONCATENATE(\"El- og brændstofafgift (\", $D$65,\"-priser)\")","v":"El- og brændstofafgift (-priser)"},null,0.36654934140235101,0.37048890263692369,0.27269128018517608,0.2752384496721253,0.28537913918771712,0.2882431279477809,0.2867261975689841,0.27056493875241988,0.22816572847988867,0.2210679544040437,0.215166123918548,0.16897700703072366,0.16985862342454186,0.17033059042564361,0.17054240630504922,0.17057648711174367,0.17033134276963921,0.16990112681794614,0.16933619571240652,0.16865904657573938,0.16789143088638048,0.16720686367891568,0.1666044424312898,0.16608300857330976,0.16563967033337015,0.16526636140654322,0.16499549144528061,0.16474122781318007,0.16452018605538576,0.16434145012695101,0.16418881952578246]
[null,null,null,null,"Note: Drivmiddelomkostningerne er beregnet ud fra oplysningerne om drivmiddelpriser præsenteret under \"Fælles forudsætninger\"."]
[]
[{"$f":"'Resultat - niveau I'!D29","v":"Elektricitet"},null,null,null,"Afstandsafhængige (variable) omkostninger, elbil",null,null,{"$f":"H125","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!M29","v":0.43120377727653458},null,null,"Kapitalomkostninger (afskrivninger)",null,null,null,null,null,null,null,null,null,null,null,null,0.43120377727653458,0.4097044210047856,0.38813882010180412,0.36713736983970452,0.34702107821320338,0.32793703410585645,0.30993463899998724,0.29300651533294403,0.27714022632122648,0.26228673441374462,0.24834569520524821,0.23503519539220072,0.22230040163417356,0.21123965750530171,0.20148217907201108,0.19275789213867139,0.18486606137686354,0.17765491258616897,0.17101222419659301,0.16492535239716641]
[null,{"$f":"'Resultat - niveau I'!N29","v":0.20331094653413781},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $D$65,\"-priser)\")","v":"Drivmiddel (-priser)"},null,0.22924842023695097,0.22004626030109226,0.20324240180192463,0.2034829317571,0.19255148449759132,0.18325411243733569,0.18652551259652111,0.17665604319977388,0.18823668473575897,0.17739705285297414,0.15362721704420734,0.20331094653413781,0.20992350028791804,0.21435185129123821,0.21605728876987162,0.21970824252670879,0.22591285834899347,0.23210246470335971,0.23826130812112695,0.24438082626320945,0.25076626779367234,0.25682096422198847,0.2628537086801212,0.26886219375525172,0.27515238311593299,0.28110575985110314,0.28038781421658682,0.27976260865755809,0.27922405682496682,0.2787641852856364,0.27837067177093067]
[null,{"$f":"'Resultat - niveau I'!P29","v":7.9428571428571446E-2},null,null,"Dæk",null,null,null,null,null,null,null,null,null,null,null,null,7.9428571428571446E-2,7.9428571428571432E-2,7.9428571428571404E-2,7.9428571428571418E-2,7.9428571428571404E-2,7.9428571428571418E-2,7.942857142857139E-2,7.9428571428571446E-2,7.942857142857139E-2,7.9428571428571459E-2,7.9428571428571432E-2,7.9428571428571418E-2,7.9428571428571473E-2,7.9428571428571432E-2,7.9428571428571404E-2,7.9428571428571473E-2,7.9428571428571376E-2,7.9428571428571446E-2,7.9428571428571362E-2,7.9428571428571446E-2]
[null,{"$f":"'Resultat - niveau I'!Q29","v":3.3043559803914303E-2},null,null,"Reparation",null,null,null,null,null,null,null,null,null,null,null,null,3.3043559803914303E-2,3.5292781541690223E-2,3.7514997095741826E-2,3.941130205585066E-2,4.1083980988933684E-2,4.261294179047876E-2,4.3940929189900967E-2,4.5043375996121245E-2,4.5854317759147133E-2,4.630125909147647E-2,4.6461778216796798E-2,4.6413628731525887E-2,4.6286217980204873E-2,4.6241775412055333E-2,4.6253335918688646E-2,4.6301979497278871E-2,4.6374301977127101E-2,4.6460764950152264E-2,4.655438969755419E-2,4.6644745411753556E-2]
[null,{"$f":"'Resultat - niveau I'!J29","v":0},null,null,"Registreringsafgift",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!K29","v":0.29338648662683042},null,null,{"$f":"CONCATENATE(\"Elafgift (\", $D$65,\"-priser)\")","v":"Elafgift (-priser)"},null,0.18871173781266934,0.20236781953302443,1.8536697508653222E-2,1.8634761831310184E-2,2.4646378491846787E-3,2.4498500220895732E-3,2.4376617135219679E-3,2.4088987434509055E-3,2.3877680527188811E-3,2.3670048522604565E-3,9.3590043988561018E-4,0.29338648662683042,0.2913665239586129,0.28998655273032908,0.28885500889463073,0.28781059229269779,0.28684535511556991,0.28591917629853114,0.28500981952351134,0.28410591084568898,0.28319992206420425,0.28232208726436903,0.28146624047000707,0.28062830714939135,0.27980511758140941,0.27899355081215926,0.27828099977097837,0.27766049196283799,0.27712598677108857,0.27666957067437387,0.27627901399272353]
[null,null,null,null,"Note: Drivmiddelomkostningerne er beregnet ud fra oplysningerne om drivmiddelpriser præsenteret under \"Fælles forudsætninger\"."]
[]
[null,null,null,"Faste omkostninger"]
[]
[null,null,null,null,"De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I den følgende tabel er de faste omkostninger opgjort per driftstime. Ved forsinkelsestid øges den tidsafhængige kørselsomkostning med 40%. Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]
[]
[]
[]
[]
[{"$f":"'Resultat - niveau I'!D27","v":"Benzin"},null,null,null,"Tidsafhængige (faste) omkostninger, benzinbil",null,null,2019,"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per driftstime",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!X27","v":6.3061642608499495},null,null,"Kapitalomkostninger (afskrivninger)",null,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,4.7727608422190828,6.3061642608499495,6.3339457460698512,6.3628987455367572,6.3871986016054416,6.4224406738176887,6.4546101951246957,6.4815602457088826,6.4957416538633082,6.5263259737179053,6.5480179301242201,6.5639885558558744,6.5794991429848038,6.5878252930022176,6.5964570149999346,6.6050326728985791,6.6138656528653108,6.6207388649929522,6.6300228354070718,6.6366566567568581,6.6449822660333338]
[null,{"$f":"'Resultat - niveau I'!Y27","v":260.81999999999994},null,null,"Løn",null,282.25090380311133,284.84752675857413,284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,300.91455592542172,307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087,260.81999999999994,260.81999999999977,260.82,260.81999999999994,260.81999999999994,260.82000000000005,260.82000000000005,260.82000000000011,260.81999999999988,260.82000000000011,260.81999999999994,260.82000000000005,260.82000000000033,260.82,260.81999999999994,260.82,260.81999999999994,260.82000000000011,260.81999999999994,260.81999999999977]
[null,{"$f":"'Resultat - niveau I'!Z27","v":1.9599972088915438},null,null,"Reparation",null,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,11.363783248310577,1.9599972088915438,1.9800644810548276,1.995713247380059,1.9948144705770663,1.9685011137678021,1.9264809238916822,1.8892881106980224,1.8630464335047174,1.873599749905271,1.8898793290171971,1.9024447100713504,1.911767590072414,1.9199644697762535,1.9214842081305117,1.9191939445119781,1.910003871649421,1.8999152816301657,1.8907594360016167,1.8826772216036585,1.8750513656447043]
[null,{"$f":"'Resultat - niveau I'!AA27","v":42.2},null,null,"Kapacitetsomkostninger",null,40,40,40,40,40,40,40,40,40,40,40,42.2,42.199999999999974,42.200000000000017,42.20000000000001,42.2,42.20000000000001,42.200000000000038,42.199999999999982,42.199999999999989,42.199999999999982,42.20000000000001,42.200000000000031,42.199999999999996,42.199999999999996,42.200000000000017,42.199999999999974,42.200000000000045,42.199999999999989,42.199999999999982,42.199999999999996]
[null,null,null,null,"Faktorpriser",null,{"$f":"SUM(G174:G177)","v":338.38744789364102},{"$f":"SUM(H174:H177)","v":340.98407084910383},340.56376572779772,342.02920103363209,345.17971547311993,349.86954409052976,{"$f":"SUM(M174:M177)","v":357.05110001595142},363.55069474257442,368.11940607753905,373.57714008101243,366.12842931115057]
[null,{"$f":"'Resultat - niveau I'!V27","v":2.6004127794243388},null,null,"Vægtafgift mm.",null,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,1.2350586768107574,2.6004127794243388,2.411949598456149,2.2903186447390036,2.1285421787193965,1.9024532329652077,1.6881982270880276,1.3402657029053033,1.0724123419943323,0.93692188107306185,0.86224673422123921,0.79973119989796337,0.74707334889064125,0.7053198362900881,0.67307544044469692,0.64624631533106314,0.62293534103823289,0.60098036729294169,0.57882206168115713,0.56092172634747794,0.54688566007218153]
[null,{"$f":"'Resultat - niveau I'!U27","v":2.5506040323605088},null,null,"Registreringsafgift",null,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,1.9309356782965268,2.5506040323605088,2.4117419279040173,2.2707675820836686,2.1203779259157516,1.9511124560140869,1.7788211882498159,1.6309658449114828,1.5205487667021633,1.4550587042731771,1.4131401051006005,1.3771087981839802,1.3462510626804101,1.3208162116238964,1.3034820344522706,1.2893407249074416,1.2781678942568873,1.267798913654582,1.243594142327944,1.2236629377033261,1.2090066098035519]
[null,null,null,null,"Afgifter i alt",null,{"$f":"G179+G180","v":3.1659943551072844},{"$f":"H179+H180","v":3.1659943551072844},3.1659943551072844,3.1659943551072844,3.1659943551072844,3.1659943551072844,{"$f":"M179+M180","v":3.1659943551072844},3.1659943551072844,3.1659943551072844,3.1659943551072844,3.1659943551072844]
[null,null,null,null,"Totale privatøkonomiske omk",null,{"$f":"G178+G181","v":341.5534422487483},{"$f":"H178+H181","v":344.1500652042111},343.72976008290499,345.19519538873936,348.3457098282272,353.03553844563703,{"$f":"M178+M181","v":360.21709437105869},366.71668909768169,371.28540043264633,376.7431344361197,369.29442366625784]
[]
[{"$f":"'Resultat - niveau I'!D28","v":"Diesel"},null,null,null,"Tidsafhængige (faste) omkostninger, dieselbil",null,null,{"$f":"H172","v":2019},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per driftstime",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!X28","v":8.0975030994511084},null,null,"Kapitalomkostninger (afskrivninger)",null,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,7.5856009313743202,8.0975030994511084,8.1319755597309893,8.1746659477629731,8.2215021358253964,8.2703938321412362,8.3159497843990575,8.3552754212612914,8.3845475681638533,8.4151374996712036,8.4492308867586168,8.4781745254379413,8.501314844485071,8.5198324696920622,8.5306733907457488,8.5391537400794668,8.5459686155248686,8.5500660736837979,8.5546661871728737,8.5566416126164118,8.5584077489683281]
[null,{"$f":"'Resultat - niveau I'!Y28","v":260.82},null,null,"Løn",null,282.25090380311133,284.84752675857413,284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,300.91455592542172,307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087,260.82,260.82,260.82,260.81999999999994,260.82000000000005,260.81999999999994,260.82,260.82,260.82000000000011,260.81999999999994,260.82,260.81999999999994,260.82000000000005,260.82000000000011,260.81999999999988,260.82000000000005,260.82000000000011,260.81999999999982,260.82000000000005,260.81999999999988]
[null,{"$f":"'Resultat - niveau I'!Z28","v":4.012966146970764},null,null,"Reparation",null,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,11.381071005003745,4.012966146970764,4.2929283907161349,4.5888604857488282,4.8923144896036348,5.1873464181382447,5.4666001668723077,5.7197055356615767,5.9559415240298383,6.191844250172605,6.4245759194390057,6.6309444406382188,6.8009800506527576,6.9500693533173248,7.0814148412932996,7.1904638315605727,7.2807723013235774,7.3476699580005107,7.3956681691746731,7.4222252183931108,7.4378257655184408]
[null,{"$f":"'Resultat - niveau I'!AA28","v":42.199999999999982},null,null,"Kapacitetsomkostninger",null,40,40,40,40,40,40,40,40,40,40,40,42.199999999999982,42.199999999999996,42.199999999999989,42.199999999999996,42.199999999999989,42.199999999999989,42.199999999999996,42.200000000000024,42.200000000000024,42.199999999999996,42.200000000000024,42.200000000000024,42.200000000000024,42.200000000000017,42.199999999999989,42.199999999999982,42.20000000000001,42.199999999999967,42.20000000000001,42.199999999999982]
[null,null,null,null,"Faktorpriser",null,{"$f":"SUM(G186:G189)","v":341.21757573948935},{"$f":"SUM(H186:H189)","v":343.81419869495215},343.39389357364604,344.85932887948042,348.00984331896825,352.69967193637808,{"$f":"SUM(M186:M189)","v":359.88122786179974},366.38082258842275,370.94953392338738,376.40726792686075,368.95855715699889]
[null,{"$f":"'Resultat - niveau I'!V28","v":5.1209633142494164},null,null,"Vægtafgift mm.",null,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,4.6475060809569904,5.1209633142494164,4.7149609281771125,4.4570568121346836,4.1608902550985913,3.8363496317961334,3.5961854835556668,3.065159174723211,2.6258110306415663,2.2971858028980945,2.0277842368929959,1.7962255006680385,1.599098581948214,1.4291845609122551,1.2885920577363592,1.1685598429732902,1.0659188903770753,0.98201290255034113,0.90812497945808368,0.84277289181677373,0.79256800640963121]
[null,{"$f":"'Resultat - niveau I'!U28","v":2.1663405346091111},null,null,"Registreringsafgift",null,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.3711036118029312,2.1663405346091111,2.1470151544064748,2.1323814940816082,2.1227245099924259,2.1123197346103133,2.1003751776243451,2.0846598762724788,2.0770778173696347,2.07807962639435,2.0906362187884757,2.1010061875302659,2.1093338149338705,2.1159203101132031,2.1225420557432066,2.1280516568337324,2.1326499501710008,2.1361161737750005,2.1351382605929721,2.1338345558908425,2.1327076214766847]
[null,null,null,null,"Afgifter i alt",null,{"$f":"G191+G192","v":7.018609692759922},{"$f":"H191+H192","v":7.018609692759922},7.018609692759922,7.018609692759922,7.018609692759922,7.018609692759922,{"$f":"M191+M192","v":7.018609692759922},7.018609692759922,7.018609692759922,7.018609692759922,7.018609692759922]
[null,null,null,null,"Totale privatøkonomiske omk",null,{"$f":"G190+G193","v":348.23618543224927},{"$f":"H190+H193","v":350.83280838771208},350.41250326640596,351.87793857224034,355.02845301172817,359.718281629138,{"$f":"M190+M193","v":366.89983755455967},373.39943228118267,377.9681436161473,383.42587761962068,375.97716684975882]
[]
[{"$f":"'Resultat - niveau I'!D30","v":"Hybrid"},null,null,null,"Tidsafhængige (faste) omkostninger, opladningshybrid",null,null,{"$f":"H172","v":2019},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per driftstime",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!X30","v":17.437315774072953},null,null,"Kapitalomkostninger (afskrivninger)",null,null,null,null,null,null,null,null,null,null,null,null,17.437315774072953,17.533238946816855,17.625860246681675,17.707690339641477,17.771519155829274,17.813714577069749,17.836302706489093,17.833581366693881,17.806760775812553,17.760147080175987,17.695962179929587,17.619978613411465,17.530743712297788,17.419323107714,17.290562397658981,17.145993588392894,16.999384610134612,16.856118111376979,16.715474576856671,16.576652057343146]
[null,{"$f":"'Resultat - niveau I'!Y30","v":260.82},null,null,"Løn",null,282.25090380311133,284.84752675857413,284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,300.91455592542172,307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087,260.82,260.82000000000016,260.82,260.81999999999994,260.82000000000011,260.82000000000005,260.82000000000022,260.82000000000005,260.81999999999982,260.82000000000005,260.82000000000005,260.82,260.82000000000005,260.81999999999994,260.82000000000016,260.82000000000005,260.82,260.82000000000016,260.82000000000016,260.82]
[null,{"$f":"'Resultat - niveau I'!Z30","v":2.411358075030456},null,null,"Reparation",null,null,null,null,null,null,null,null,null,null,null,null,2.411358075030456,3.0884796159458809,3.8813877187498824,4.7443157629103574,5.6423494415504845,6.5443107497362485,7.4429558959647402,8.3323444046603434,9.2152049364804487,10.097985300749654,10.977512981917158,11.851093417055564,12.710791310089228,13.548039916458791,14.365243337950767,15.157734137905798,15.932242859299389,16.696356260670026,17.44792545601387,18.184151608125873]
[null,{"$f":"'Resultat - niveau I'!AA30","v":42.199999999999989},null,null,"Kapacitetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,42.199999999999989,42.200000000000024,42.200000000000024,42.199999999999989,42.199999999999989,42.200000000000017,42.2,42.200000000000031,42.20000000000001,42.20000000000001,42.2,42.2,42.199999999999989,42.199999999999989,42.200000000000024,42.200000000000031,42.2,42.199999999999982,42.199999999999974,42.200000000000024]
[null,null,null,null,"Faktorpriser",null,{"$f":"SUM(G198:G201)","v":282.25090380311133},{"$f":"SUM(H198:H201)","v":284.84752675857413},284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,{"$f":"SUM(M198:M201)","v":300.91455592542172},307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087]
[null,{"$f":"'Resultat - niveau I'!V30","v":0.41135758508037734},null,null,"Vægtafgift mm.",null,null,null,null,null,null,null,null,null,null,null,null,0.41135758508037734,0.41891337359867153,0.44318883784332308,0.46969019312705779,0.49858058380042325,0.54732969044438251,0.54633113177163828,0.54557114962687592,0.54498907391912566,0.54453566018388522,0.54418318755114303,0.5439051369116612,0.54368327790517412,0.54350460205298823,0.54335959400846234,0.54324218412367153,0.54310753255957533,0.543007525554564,0.542934183151355,0.54285669070156239]
[null,{"$f":"'Resultat - niveau I'!U30","v":0.93396159929950406},null,null,"Registreringsafgift",null,null,null,null,null,null,null,null,null,null,null,null,0.93396159929950406,0.95977413562426106,0.98012468600137259,0.9976296967281828,1.0131142459245663,1.0269853627872731,1.0396576830175108,1.0510659072611814,1.0613245758694325,1.0707017444917315,1.0793406475857712,1.0875831077685436,1.0953640515349836,1.1020335861536972,1.1078270153210403,1.1131804324193642,1.1174861963288603,1.1210907928175196,1.1242218013511402,1.1268762744714205]
[null,null,null,null,"Afgifter i alt",null,{"$f":"G203+G204","v":0},{"$f":"H203+H204","v":0},0,0,0,0,{"$f":"M203+M204","v":0},0,0,0,0]
[null,null,null,null,"Totale privatøkonomiske omk",null,{"$f":"G202+G205","v":282.25090380311133},{"$f":"H202+H205","v":284.84752675857413},284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,{"$f":"M202+M205","v":300.91455592542172},307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087]
[]
[{"$f":"'Resultat - niveau I'!D29","v":"Elektricitet"},null,null,null,"Tidsafhængige (faste) omkostninger, elbil",null,null,{"$f":"H172","v":2019},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per driftstime",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!X29","v":18.159093204727444},null,null,"Kapitalomkostninger (afskrivninger)",null,null,null,null,null,null,null,null,null,null,null,null,18.159093204727444,17.872293281525511,17.654932432601662,17.450405497756204,17.240667845523078,17.018356616661279,16.781114337546601,16.528715273024734,16.261656646535215,15.981313638485307,15.689674810421279,15.390327178527803,15.085151225755498,14.767747929856837,14.441813636208645,14.110239442066234,13.775337726735826,13.438989238126304,13.102383654644848,12.765883095489841]
[null,{"$f":"'Resultat - niveau I'!Y29","v":260.82},null,null,"Løn",null,282.25090380311133,284.84752675857413,284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,300.91455592542172,307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087,260.82,260.82,260.82,260.82000000000011,260.81999999999994,260.81999999999994,260.81999999999994,260.81999999999988,260.81999999999977,260.82,260.81999999999988,260.81999999999994,260.82000000000005,260.82000000000011,260.81999999999994,260.82000000000011,260.81999999999977,260.81999999999994,260.82,260.82000000000011]
[null,{"$f":"'Resultat - niveau I'!Z29","v":0.48709792705893201},null,null,"Reparation",null,null,null,null,null,null,null,null,null,null,null,null,0.48709792705893201,0.56177882426854442,0.64218384037134102,0.72415196723105724,0.80347354474262733,0.87789630490676285,0.94750264435073539,1.0125561227102935,1.0737581381814356,1.1321170927537214,1.1872793479198833,1.2390393716653159,1.286647298297962,1.3289667892838029,1.3666106725487663,1.4000932208876271,1.4298573297825328,1.4562916426983097,1.4796184353317825,1.4992249672190934]
[null,{"$f":"'Resultat - niveau I'!AA29","v":42.2},null,null,"Kapacitetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,42.2,42.20000000000001,42.2,42.20000000000001,42.2,42.199999999999989,42.199999999999989,42.199999999999996,42.199999999999967,42.200000000000017,42.199999999999967,42.20000000000001,42.20000000000001,42.200000000000024,42.2,42.199999999999996,42.199999999999967,42.200000000000024,42.199999999999982,42.199999999999996]
[null,null,null,null,"Faktorpriser",null,{"$f":"SUM(G210:G213)","v":282.25090380311133},{"$f":"SUM(H210:H213)","v":284.84752675857413},284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,{"$f":"SUM(M210:M213)","v":300.91455592542172},307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087]
[null,{"$f":"'Resultat - niveau I'!V29","v":13.639690811533768},null,null,"Vægtafgift mm.",null,null,null,null,null,null,null,null,null,null,null,null,13.639690811533768,14.054617337187469,14.9714808067577,15.942139475211645,16.980654393398126,18.687818402591635,18.688466264548971,18.674258443892516,18.661874559213746,18.65078888911307,18.640822515700446,18.632135868107415,18.624753471416625,18.618581869142545,18.613450003325148,18.609215197646137,18.605726929649787,18.602862427770191,18.600505271299031,18.598528899860931]
[null,{"$f":"'Resultat - niveau I'!U29","v":0},null,null,"Registreringsafgift",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Afgifter i alt",null,{"$f":"G215+G216","v":0},{"$f":"H215+H216","v":0},0,0,0,0,{"$f":"M215+M216","v":0},0,0,0,0]
[null,null,null,null,"Totale privatøkonomiske omk",null,{"$f":"G214+G217","v":282.25090380311133},{"$f":"H214+H217","v":284.84752675857413},284.42722163726802,285.89265694310239,289.04317138259023,293.73300000000006,{"$f":"M214+M217","v":300.91455592542172},307.41415065204473,311.98286198700936,317.44059599048273,309.99188522062087]
[]
[]
[]
[]
[]
["Lastbiler"]
[null,null,null,"Variable omkostninger"]
[]
[null,null,null,null,"Afstandsafhængige (variable) omkostninger, dieselbil",null,{"$f":"H125","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per km",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!N40","v":0.3682144854129728},null,null,"Kapitalomkostninger (afskrivninger)",null,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.32561830354380628,0.3682144854129728,0.37431932424814318,0.37968535479400933,0.38446532920207155,0.38876961135721633,0.39825772012197513,0.4076921867036386,0.41712992640559587,0.42661116813590877,0.42940169987174942,0.4320313404382079,0.4345141653045439,0.43686329663986129,0.43685414665987166,0.43683625266671111,0.43681607614499085,0.43680086234065041,0.43678784646902574,0.43677752714933127,0.43677461595691713]
[null,{"$f":"'Resultat - niveau I'!O40","v":1.5066507494602273},null,null,{"$f":"CONCATENATE(\"Drivmiddel (\", $D$52,\"-priser)\")","v":"Drivmiddel (-priser)"},null,1.6157642086041728,2.0249060295081467,2.1497201368458598,2.0356559680899258,1.6322733582650704,1.2816474231885355,1.0895198149364156,1.2428944846505297,1.4506889100612674,1.4634953839550919,1.1615325872193023,1.5066507494602273,1.5476979053835533,1.5852971644513016,1.6181097960503865,1.6461432031831238,1.6715809403205122,1.6941663068531354,1.7124271965228501,1.7270557350165485,1.7419973079922761,1.7513336254630933,1.7550122330222568,1.757726927124754,1.7531126770556886,1.7460191081213632,1.7226447273302674,1.6988743325072349,1.6744856111755051,1.6510689173445998,1.6285819644781996]
[null,{"$f":"'Resultat - niveau I'!Q40","v":0.28053161377921931},null,null,"Dæk",null,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.2591193892417889,0.28053161377921931,0.28081415510280955,0.28104950014630747,0.28124987933004042,0.2814164815981936,0.28155157444879908,0.28165279843262281,0.28172244025642063,0.28176394255502812,0.28177591202102514,0.28176989946758757,0.28175132619129145,0.28172520451391458,0.28169699105285356,0.28166892795516579,0.28164446552427896,0.28162768082331407,0.28161505421243699,0.28160589439377426,0.28160318203310081]
[null,{"$f":"'Resultat - niveau I'!R40","v":0.59493503502925826},null,null,"Reparation og vedligehold",null,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.63135582672251278,0.59493503502925826,0.59157265582964691,0.58883444319402201,0.58658743479592979,0.58469877511745583,0.58059372407767029,0.57637125777983089,0.57196008116781594,0.56731365687810231,0.5678647753209769,0.56826278958408494,0.5685136087699858,0.56863376673245758,0.56887499108448758,0.56902410175528539,0.56910750291920953,0.56915111231840454,0.56916991918344273,0.56917507356066865,0.56917773657958848]
[null,{"$f":"'Resultat - niveau I'!K40","v":0},null,null,"Registreringsafgift",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resultat - niveau I'!L40","v":0.99116482951159635},null,null,{"$f":"CONCATENATE(\"Brændstofafgift (\", $D$52,\"-priser)\")","v":"Brændstofafgift (-priser)"},null,1.1055852637695065,1.0972676497116745,1.0814494005746849,1.0911256961735183,0.95091823409537324,0.96262112850497172,0.9607915818154934,0.94311751695388646,0.93339019765235465,0.93481582535061847,0.93509352730243589,0.99116482951159635,0.99078286373220459,0.98899104265718085,0.9857761244620743,0.98122711352810654,0.97602026732311331,0.97003773057944287,0.96311636355919283,0.95566144327602931,0.94861388330209973,0.94113724876668281,0.93316474761230883,0.92485152530617953,0.91400463775505014,0.90207303118158377,0.88999676097689895,0.8777158918783543,0.86511556713046067,0.85301743608135472,0.84139965157952479]
[null,null,null,null,"Note: Brændstofomkostningerne er beregnet ud fra oplysningerne om brændstofpriser præsenteret under \"Fælles forudsætninger\"."]
[]
[null,null,null,"Faste omkostninger"]
[]
[null,null,null,null,"De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I den følgende tabel er de faste omkostninger opgjort per driftstime. Ved forsinkelsestid øges den tidsafhængige kørselsomkostning med 40%. Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]
[]
[]
[]
[]
[null,null,null,null,"Tidsafhængige (faste) omkostninger, dieselbil",null,{"$f":"G227","v":2021},"priser"]
[null,{"$f":"$B$17","v":2021},null,null,"kr. per driftstime",null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"'Resultat - niveau I'!Y40","v":56.458083921944187},null,null,"Kapitalomkostninger (afskrivninger)",null,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,57.616777398079861,56.458083921944187,56.277582972212691,56.122241921548309,55.987561868976059,55.868257092731163,55.524999568845836,55.18111818704373,54.833619209571452,54.4806006724003,54.377744175034358,54.275623234739641,54.174554664825941,54.075088751028559,54.076289856862566,54.075665411931645,54.074186297623811,54.072897726628227,54.071644713696756,54.070564499415333,54.070267895994462]
[null,{"$f":"'Resultat - niveau I'!Z40","v":260.82000000000016},null,null,"Løn",null,245.80071422971159,248.06200646452135,247.69598000501529,248.9721673970769,251.71582096552507,255.80000000000004,262.05412196015726,267.7143519345563,271.69305490454587,276.44597118595959,269.95919504936393,260.82000000000016,260.82000000000022,260.82000000000011,260.82000000000011,260.82000000000005,260.82,260.81999999999994,260.81999999999994,260.81999999999988,260.81999999999982,260.81999999999988,260.81999999999982,260.81999999999977,260.81999999999982,260.81999999999982,260.81999999999982,260.81999999999982,260.81999999999982,260.81999999999982,260.81999999999982]
[null,{"$f":"'Resultat - niveau I'!AA40","v":16.15934227621112},null,null,"Reparation og vedligehold",null,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,15.906825602395106,16.15934227621112,16.25799501513136,16.344540049728501,16.421783993912168,16.491449821752834,16.608661776673038,16.726236180789119,16.844715302863676,16.964435428041636,17.004118046504253,17.040726246269237,17.074535046904646,17.105845719527526,17.106580396917835,17.10665225409284,17.106372815921386,17.106079053228502,17.105742676897247,17.1054336442931,17.105352599296339]
[null,{"$f":"'Resultat - niveau I'!AB40","v":55.562455705702938},null,null,"Kapacitetsomkostninger",null,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,53.162868656394089,55.562455705702938,55.592423765046441,55.632668322086396,55.680484885306029,55.732783429865627,55.786385445176755,55.838481163180894,55.886750593012586,55.929544739133121,55.965824935523472,55.995192517801208,56.017804930635542,56.034308340076109,56.04567539633409,56.053014937442391,56.057381659262184,56.05978571835972,56.060993679694683,56.061501879337619,56.061700264352126]
[null,null,null,null,"Faktorpriser",null,{"$f":"SUM(G246:G249)","v":372.48718588658062},374.74847812139041,374.38245166188432,375.65863905394593,378.4022926223941,382.48647165686907,{"$f":"SUM(M246:M249)","v":388.74059361702632},{"$f":"SUM(N246:N249)","v":394.40082359142536},398.37952656141493,403.13244284282865,396.64566670623299]
[null,{"$f":"'Resultat - niveau I'!W40","v":4.9559439995037691},null,null,"Vejafgifter mm.",null,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,4.9559439995037691,4.9599055439567712,4.9624336344086828,4.9639309781711605,4.9646490259111014,4.9648201193098025,4.9645813109529531,4.9640801673319537,4.9634307783934446,4.9626561966498972,4.9618919020521588,4.9611811844728679,4.9605472686324461,4.9600124204527667,4.9595656283055245,4.9592186188006293,4.9589923517301919,4.9588313067720895,4.9587214415643075,4.9586884767959667]
[null,{"$f":"'Resultat - niveau I'!V40","v":0},null,null,"Registreringsafgift",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Afgifter i alt",null,{"$f":"G251+G252","v":5.0558712013166449},5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,5.0558712013166449,{"$f":"M251+M252","v":5.0558712013166449},{"$f":"SUM(N251:N252)","v":5.0558712013166449},5.0558712013166449,5.0558712013166449,5.0558712013166449,4.9559439995037691,4.9599055439567712,4.9624336344086828,4.9639309781711605,4.9646490259111014,4.9648201193098025,4.9645813109529531,4.9640801673319537,4.9634307783934446,4.9626561966498972,4.9618919020521588,4.9611811844728679,4.9605472686324461,4.9600124204527667,4.9595656283055245,4.9592186188006293,4.9589923517301919,4.9588313067720895,4.9587214415643075,4.9586884767959667]
[null,null,null,null,"Totale privatøkonomiske omk",null,{"$f":"G250+G253","v":377.54305708789724},379.80434932270703,379.43832286320094,380.71451025526255,383.45816382371072,387.54234285818569,{"$f":"M250+M253","v":393.79646481834294},399.45669479274198,403.43539776273155,408.18831404414527,401.70153790754961,4.9559439995037691,4.9599055439567712,4.9624336344086828,4.9639309781711605,4.9646490259111014,4.9648201193098025,4.9645813109529531,4.9640801673319537,4.9634307783934446,4.9626561966498972,4.9618919020521588,4.9611811844728679,4.9605472686324461,4.9600124204527667,4.9595656283055245,4.9592186188006293,4.9589923517301919,4.9588313067720895,4.9587214415643075,4.9586884767959667]
[]
[]
[]
[]
[]
[]
[]
[null,null,"REp og vedl:",null,"Type","Drivmiddel","Enhed","NU ","Før","%-ændring"]
[null,null,null,null,"Personbil, gns. inkl afg","benzin","kr/km",{"$f":"B24","v":0.41489104550235878},0.95994027222834466,{"$f":"H263/I263-1","v":-0.56779493734619868}]
[null,null,null,null,null,"diesel","kr/km",{"$f":"B47","v":0.61456008906028936},1.3040198319902454,{"$f":"H264/I264-1","v":-0.52871875566315274}]
[null,null,null,null,null,"PHEV","kr/km",{"$f":"B72","v":0.2754005720143583},"-","-"]
[null,null,null,null,null,"el","kr/km",{"$f":"B101","v":0.13864422237096863},1.1261625610407109,-0.87688791372815256]
[null,null,null,null,"Varebil, variable","benzin","kr/km",{"$f":"B130","v":0.10576352623912423},0.49924525949539628,-0.78815316875312358]
[null,null,null,null,null,"diesel","kr/km",{"$f":"B140","v":0.19614431890427222},0.69480758528070197,-0.71769980198902117]
[null,null,null,null,null,"PHEV","kr/km","-","-","-"]
[null,null,null,null,null,"el","kr/km",{"$f":"B160","v":3.3043559803914303E-2},"-","-"]
[null,null,null,null,"Varebil, faste","benzin","kr/time",{"$f":"B176","v":1.9599972088915438},11.363783248310577,-0.82752247503638976]
[null,null,null,null,null,"diesel","kr/time",{"$f":"B188","v":4.012966146970764},11.381071005003745,-0.64739995513546633]
[null,null,null,null,null,"PHEV","kr/time",{"$f":"B200","v":2.411358075030456},"-","-"]
[null,null,null,null,null,"el","kr/time",{"$f":"B212","v":0.48709792705893201},"-","-"]
[null,null,null,null,"Lastbil, variable","diesel","kr/km",{"$f":"B232","v":0.59493503502925826},0.63135582672251278,-5.7686632722345643E-2]
[null,null,null,null,"Lastbil, faste","diesel","kr/time",{"$f":"B248","v":16.15934227621112},15.906825602395106,1.5874737054889954E-2]

{"sheet":"Resultat - niveau I","index":6,"n_rows":46,"n_cols":31,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,null,"Personbiler, varebiler og lastbiler "]
[]
[null,null,"Inputår",2021,"Det år man regner på"]
[null,null,"dataår",2021,"Sidste år med data"]
[]
[null,null,"Personbiler"]
[]
[]
[null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtede køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] ",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] "]
[null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter/km] / [kWh/km]","Trafikarbejde, i alt for kategori [mio. km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,{"$f":"input_år","v":2021},"Personbil","Vægtet gnst.",null,{"$f":"SUM(F13:F16)","v":48879.269943672698},{"$f":"SUM(H12:M12)","v":2.3773028971795176},{"$f":"SUMPRODUCT($F$13:$F$16,H13:H16)/$F$12","v":0.7051146131896332},0,0.90354362332660665,0.48755311798847234,0.19402741617499325,8.7064126499812156E-2,{"$f":"SUM(O12:S12)","v":1.1713356518260543},{"$f":"SUMPRODUCT($F$13:$F$16,O13:O16)/$F$12","v":0.31593530281567256},{"$f":"SUMPRODUCT($F$13:$F$16,P13:P16)/$F$12","v":0},{"$f":"SUMPRODUCT($F$13:$F$16,Q13:Q16)/$F$12","v":0.40706701442142701},{"$f":"SUMPRODUCT($F$13:$F$16,R13:R16)/$F$12","v":0.37868203338910489},{"$f":"SUMPRODUCT($F$13:$F$16,S13:S16)/$F$12","v":6.9651301199849677E-2},{"$f":"SUM(U12:Y12)","v":1.1907179030885811},{"$f":"SUMPRODUCT($F$13:$F$16,U13:U16)/$F$12","v":0.7051146131896332},{"$f":"SUMPRODUCT($F$13:$F$16,V13:V16)/$F$12","v":0},{"$f":"SUMPRODUCT($F$13:$F$16,W13:W16)/$F$12","v":0.23179825474730514},{"$f":"SUMPRODUCT($F$13:$F$16,X13:X16)/$F$12","v":0.16674090865183067},{"$f":"SUMPRODUCT($F$13:$F$16,Y13:Y16)/$F$12","v":8.7064126499812156E-2},{"$f":"SUM(AA12:AE12)","v":0.6209098594418796},{"$f":"SUMPRODUCT($F$13:$F$16,AA13:AA16)/$F$12","v":0.31593530281567256},{"$f":"SUMPRODUCT($F$13:$F$16,AB13:AB16)/$F$12","v":0},{"$f":"SUMPRODUCT($F$13:$F$16,AC13:AC16)/$F$12","v":0.10581575356085783},{"$f":"SUMPRODUCT($F$13:$F$16,AD13:AD16)/$F$12","v":0.12950750186549953},{"$f":"SUMPRODUCT($F$13:$F$16,AE13:AE16)/$F$12","v":6.9651301199849677E-2}]
[null,{"$f":"input_år","v":2021},{"$f":"'Personbiler - Benzin'!K11","v":"Personbil"},{"$f":"'Personbiler - Benzin'!L11","v":"Benzin"},{"$f":"'Personbiler - Benzin'!M11","v":7.1738983928800806E-2},{"$f":"'Personbiler - Benzin'!N11","v":25001.175144872996},{"$f":"'Personbiler - Benzin'!O11","v":2.3912001312894393},{"$f":"'Personbiler - Benzin'!P11","v":0.82660405427480255},{"$f":"'Personbiler - Benzin'!Q11","v":0},{"$f":"'Personbiler - Benzin'!R11","v":0.89045618714643004},{"$f":"'Personbiler - Benzin'!S11","v":0.41489104550235878},{"$f":"'Personbiler - Benzin'!T11","v":0.18085362606535912},{"$f":"'Personbiler - Benzin'!U11","v":7.8395218300488637E-2},{"$f":"'Personbiler - Benzin'!V11","v":1.1128150813790738},{"$f":"'Personbiler - Benzin'!W11","v":0.3417067090143312},{"$f":"'Personbiler - Benzin'!X11","v":0},{"$f":"'Personbiler - Benzin'!Y11","v":0.3861467254895099},{"$f":"'Personbiler - Benzin'!Z11","v":0.32224547223484185},{"$f":"'Personbiler - Benzin'!AA11","v":6.2716174640390907E-2},{"$f":"'Personbiler - Benzin'!AB11","v":1.1460520510230543},{"$f":"'Personbiler - Benzin'!AC11","v":0.82660405427480255},{"$f":"'Personbiler - Benzin'!AD11","v":0},{"$f":"'Personbiler - Benzin'!AE11","v":0.14758256648647783},{"$f":"'Personbiler - Benzin'!AF11","v":9.3470211961285299E-2},{"$f":"'Personbiler - Benzin'!AG11","v":7.8395218300488637E-2},{"$f":"'Personbiler - Benzin'!AH11","v":0.54196100417027593},{"$f":"'Personbiler - Benzin'!AI11","v":0.3417067090143312},{"$f":"'Personbiler - Benzin'!AJ11","v":0},{"$f":"'Personbiler - Benzin'!AK11","v":6.4939897633002189E-2},{"$f":"'Personbiler - Benzin'!AL11","v":7.2598222882551675E-2},{"$f":"'Personbiler - Benzin'!AM11","v":6.2716174640390907E-2}]
[null,{"$f":"input_år","v":2021},{"$f":"'Personbiler - Diesel'!K11","v":"Personbil"},{"$f":"'Personbiler - Diesel'!L11","v":"Diesel"},{"$f":"'Personbiler - Diesel'!M11","v":5.9946325088921254E-2},{"$f":"'Personbiler - Diesel'!N11","v":20670.910083374434},{"$f":"'Personbiler - Diesel'!O11","v":2.4044477742838697},{"$f":"'Personbiler - Diesel'!P11","v":0.62316285829887041},{"$f":"'Personbiler - Diesel'!Q11","v":0},{"$f":"'Personbiler - Diesel'!R11","v":0.833430697665547},{"$f":"'Personbiler - Diesel'!S11","v":0.61456008906028936},{"$f":"'Personbiler - Diesel'!T11","v":0.2349693689738554},{"$f":"'Personbiler - Diesel'!U11","v":9.8324760285307428E-2},{"$f":"'Personbiler - Diesel'!V11","v":1.2097378202991209},{"$f":"'Personbiler - Diesel'!W11","v":0.31655016145774401},{"$f":"'Personbiler - Diesel'!X11","v":0},{"$f":"'Personbiler - Diesel'!Y11","v":0.33719962610028459},{"$f":"'Personbiler - Diesel'!Z11","v":0.4773282245128464},{"$f":"'Personbiler - Diesel'!AA11","v":7.8659808228245837E-2},{"$f":"'Personbiler - Diesel'!AB11","v":1.2991086647194345},{"$f":"'Personbiler - Diesel'!AC11","v":0.62316285829887041},{"$f":"'Personbiler - Diesel'!AD11","v":0},{"$f":"'Personbiler - Diesel'!AE11","v":0.30874594575561065},{"$f":"'Personbiler - Diesel'!AF11","v":0.26887510037964613},{"$f":"'Personbiler - Diesel'!AG11","v":9.8324760285307428E-2},{"$f":"'Personbiler - Diesel'!AH11","v":0.73316318383695678},{"$f":"'Personbiler - Diesel'!AI11","v":0.31655016145774401},{"$f":"'Personbiler - Diesel'!AJ11","v":0},{"$f":"'Personbiler - Diesel'!AK11","v":0.1291181847298826},{"$f":"'Personbiler - Diesel'!AL11","v":0.20883502942108431},{"$f":"'Personbiler - Diesel'!AM11","v":7.8659808228245837E-2}]
[null,{"$f":"input_år","v":2021},{"$f":"'Personbiler - El'!L11","v":"Personbil"},{"$f":"'Personbiler - El'!M11","v":"Elektricitet"},{"$f":"'Personbiler - El'!N11","v":0.15196633579059787},{"$f":"'Personbiler - El'!O11","v":938.16540087761064},{"$f":"'Personbiler - El'!Q11","v":1.9236640864157482},{"$f":"'Personbiler - El'!T11","v":0.28879226095307353},{"$f":"'Personbiler - El'!U11","v":0},{"$f":"'Personbiler - El'!V11","v":1.3531205714245},{"$f":"'Personbiler - El'!W11","v":0.13864422237096863},{"$f":"'Personbiler - El'!X11","v":3.9222512465299474E-2},{"$f":"'Personbiler - El'!Y11","v":0.10388451920190661},{"$f":"'Personbiler - El'!Z11","v":1.3900636557837927},{"$f":"'Personbiler - El'!AA11","v":9.4568039222501954E-2},{"$f":"'Personbiler - El'!AB11","v":0},{"$f":"'Personbiler - El'!AC11","v":1.1047031682902753},{"$f":"'Personbiler - El'!AD11","v":0.10768483290949023},{"$f":"'Personbiler - El'!AE11","v":8.3107615361525264E-2},{"$f":"'Personbiler - El'!AF11","v":0.7922517148413899},{"$f":"'Personbiler - El'!AG11","v":0.28879226095307353},{"$f":"'Personbiler - El'!AH11","v":0},{"$f":"'Personbiler - El'!AI11","v":0.35395742911466932},{"$f":"'Personbiler - El'!AJ11","v":4.5617505571740422E-2},{"$f":"'Personbiler - El'!AK11","v":0.10388451920190661},{"$f":"'Personbiler - El'!AL11","v":0.50320438590506122},{"$f":"'Personbiler - El'!AM11","v":9.4568039222501954E-2},{"$f":"'Personbiler - El'!AN11","v":0},{"$f":"'Personbiler - El'!AO11","v":0.29009765903230356},{"$f":"'Personbiler - El'!AP11","v":3.5431072288730422E-2},{"$f":"'Personbiler - El'!AQ11","v":8.3107615361525264E-2}]
[null,{"$f":"input_år","v":2021},{"$f":"'Personbiler - Plug in Hybrid'!I11","v":"Personbil"},{"$f":"'Personbiler - Plug in Hybrid'!J11","v":"Hybrid"},{"$f":"'Personbiler - Plug in Hybrid'!K11","v":2.475228913127181E-2},{"$f":"'Personbiler - Plug in Hybrid'!L11","v":2269.0193145476564},{"$f":"'Personbiler - Plug in Hybrid'!M11","v":2.164449591784801},{"$f":"'Personbiler - Plug in Hybrid'!N11","v":0.28520535736605623},{"$f":"'Personbiler - Plug in Hybrid'!O11","v":0},{"$f":"'Personbiler - Plug in Hybrid'!P11","v":1.5005952745561633},{"$f":"'Personbiler - Plug in Hybrid'!Q11","v":0.2754005720143583},{"$f":"'Personbiler - Plug in Hybrid'!R11","v":3.0205722740990478E-2},{"$f":"'Personbiler - Plug in Hybrid'!S11","v":7.3042665107232438E-2},{"$f":"'Personbiler - Plug in Hybrid'!T11","v":1.3758611097267153},{"$f":"'Personbiler - Plug in Hybrid'!U11","v":0.11789995894021123},{"$f":"'Personbiler - Plug in Hybrid'!V11","v":0},{"$f":"'Personbiler - Plug in Hybrid'!W11","v":0.98562366179636207},{"$f":"'Personbiler - Plug in Hybrid'!X11","v":0.21390335690435597},{"$f":"'Personbiler - Plug in Hybrid'!Y11","v":5.8434132085785975E-2},{"$f":"'Personbiler - Plug in Hybrid'!Z11","v":0.86017435019201205},{"$f":"'Personbiler - Plug in Hybrid'!AA11","v":0.28520535736605623},{"$f":"'Personbiler - Plug in Hybrid'!AB11","v":0},{"$f":"'Personbiler - Plug in Hybrid'!AC11","v":0.40822110705236547},{"$f":"'Personbiler - Plug in Hybrid'!AD11","v":9.3705220666357864E-2},{"$f":"'Personbiler - Plug in Hybrid'!AE11","v":7.3042665107232438E-2},{"$f":"'Personbiler - Plug in Hybrid'!AF11","v":0.51683978268326547},{"$f":"'Personbiler - Plug in Hybrid'!AG11","v":0.11789995894021123},{"$f":"'Personbiler - Plug in Hybrid'!AH11","v":0},{"$f":"'Personbiler - Plug in Hybrid'!AI11","v":0.26772493774165057},{"$f":"'Personbiler - Plug in Hybrid'!AJ11","v":7.2780753915617752E-2},{"$f":"'Personbiler - Plug in Hybrid'!AK11","v":5.8434132085785975E-2}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Varebiler"]
[]
[]
[null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter/km] / [kWh/km]","Trafikarbejde, i alt for kategori [mio. km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,"Varebil","Vægtet gnst.",null,{"$f":"SUM(F27:F30)","v":8217.8458870626782},{"$f":"NAF*H26","v":1.4304294604995746},{"$f":"I26+L26","v":1.1175230160152927},{"$f":"SUMPRODUCT($F$27:$F$30,I27:I30)/$F$26","v":0.27910532938683125},{"$f":"SUMPRODUCT($F$27:$F$30,J27:J30)/$F$26","v":4.4692609583231437E-2},{"$f":"SUMPRODUCT($F$27:$F$30,K27:K30)/$F$26","v":0.23441271980359982},{"$f":"SUM(M26:Q26)","v":0.83841768662846139},{"$f":"SUMPRODUCT($F$27:$F$30,M27:M30)/$F$26","v":0.18380531586369658},{"$f":"SUMPRODUCT($F$27:$F$30,N27:N30)/$F$26","v":0.37128100441783612},{"$f":"SUMPRODUCT($F$27:$F$30,O27:O30)/$F$26","v":0},{"$f":"SUMPRODUCT($F$27:$F$30,P27:P30)/$F$26","v":9.2095543779103908E-2},{"$f":"SUMPRODUCT($F$27:$F$30,Q27:Q30)/$F$26","v":0.19123582256782479},{"$f":"NAF*S26","v":412.35448586332342},{"$f":"T26+W26","v":322.15194208072143},{"$f":"U26+V26","v":7.179481937962727},{"$f":"SUMPRODUCT($F$27:$F$30,U27:U30)/$F$26","v":2.1786869916846032},{"$f":"SUMPRODUCT($F$27:$F$30,V27:V30)/$F$26","v":5.0007949462781234},{"$f":"SUM(X26:AA26)","v":314.97246014275868},{"$f":"SUMPRODUCT($F$27:$F$30,X27:X30)/$F$26","v":8.0484037076272159},{"$f":"SUMPRODUCT($F$27:$F$30,Y27:Y30)/$F$26","v":260.82},{"$f":"SUMPRODUCT($F$27:$F$30,Z27:Z30)/$F$26","v":3.9040564351315177},{"$f":"SUMPRODUCT($F$27:$F$30,AA27:AA30)/$F$26","v":42.199999999999974}]
[null,null,{"$f":"'Varebiler - Benzin'!J11","v":"Varebil"},{"$f":"'Varebiler - Benzin'!K11","v":"Benzin"},{"$f":"'Varebiler - Benzin'!L11","v":7.360012530334939E-2},{"$f":"'Varebiler - Benzin'!M11","v":398.7500708806536},{"$f":"'Varebiler - Benzin'!N11","v":1.2178252709526236},{"$f":"'Varebiler - Benzin'!O11","v":0.95142599293173724},{"$f":"'Varebiler - Benzin'!P11","v":0.351892564694331},{"$f":"'Varebiler - Benzin'!Q11","v":2.4025180907579324E-2},{"$f":"'Varebiler - Benzin'!R11","v":0.32786738378675162},{"$f":"'Varebiler - Benzin'!S11","v":0.59953342823740619},{"$f":"'Varebiler - Benzin'!T11","v":7.162192668554139E-2},{"$f":"'Varebiler - Benzin'!U11","v":0.32606199036450062},{"$f":"'Varebiler - Benzin'!V11","v":0},{"$f":"'Varebiler - Benzin'!W11","v":9.608598494823993E-2},{"$f":"'Varebiler - Benzin'!X11","v":0.10576352623912423},{"$f":"'Varebiler - Benzin'!Y11","v":405.03958820035359},{"$f":"'Varebiler - Benzin'!Z11","v":316.43717828152626},{"$f":"'Varebiler - Benzin'!AA11","v":5.1510168117848485},{"$f":"'Varebiler - Benzin'!AB11","v":2.5506040323605088},{"$f":"'Varebiler - Benzin'!AC11","v":2.6004127794243388},{"$f":"'Varebiler - Benzin'!AD11","v":311.28616146974139},{"$f":"'Varebiler - Benzin'!AE11","v":6.3061642608499495},{"$f":"'Varebiler - Benzin'!AF11","v":260.81999999999994},{"$f":"'Varebiler - Benzin'!AG11","v":1.9599972088915438},{"$f":"'Varebiler - Benzin'!AH11","v":42.2}]
[null,null,{"$f":"'Varebiler - Diesel'!K11","v":"Varebil"},{"$f":"'Varebiler - Diesel'!L11","v":"Diesel"},{"$f":"'Varebiler - Diesel'!M11","v":7.5663664210253112E-2},{"$f":"'Varebiler - Diesel'!N11","v":7786.8091661689268},{"$f":"'Varebiler - Diesel'!O11","v":1.4420218792187642},{"$f":"'Varebiler - Diesel'!P11","v":1.1265795931396596},{"$f":"'Varebiler - Diesel'!Q11","v":0.27557466806796427},{"$f":"'Varebiler - Diesel'!R11","v":4.5881136992672815E-2},{"$f":"'Varebiler - Diesel'!S11","v":0.22969353107529145},{"$f":"'Varebiler - Diesel'!T11","v":0.85100492507169534},{"$f":"'Varebiler - Diesel'!U11","v":0.1885672514715975},{"$f":"'Varebiler - Diesel'!V11","v":0.37434963364292484},{"$f":"'Varebiler - Diesel'!W11","v":0},{"$f":"'Varebiler - Diesel'!X11","v":9.1943721052900856E-2},{"$f":"'Varebiler - Diesel'!Y11","v":0.19614431890427222},{"$f":"'Varebiler - Diesel'!Z11","v":412.69474956195887},{"$f":"'Varebiler - Diesel'!AA11","v":322.41777309528038},{"$f":"'Varebiler - Diesel'!AB11","v":7.2873038488585271},{"$f":"'Varebiler - Diesel'!AC11","v":2.1663405346091111},{"$f":"'Varebiler - Diesel'!AD11","v":5.1209633142494164},{"$f":"'Varebiler - Diesel'!AE11","v":315.13046924642185},{"$f":"'Varebiler - Diesel'!AF11","v":8.0975030994511084},{"$f":"'Varebiler - Diesel'!AG11","v":260.82},{"$f":"'Varebiler - Diesel'!AH11","v":4.012966146970764},{"$f":"'Varebiler - Diesel'!AI11","v":42.199999999999982}]
[null,null,{"$f":"'Varebiler - El'!J11","v":"Varebil"},{"$f":"'Varebiler - El'!K11","v":"Elektricitet"},{"$f":"'Varebiler - El'!L11","v":0.32671100960671529},{"$f":"'Varebiler - El'!M11","v":12.821113960906619},{"$f":"'Varebiler - El'!N11","v":1.3316778773375852},{"$f":"'Varebiler - El'!O11","v":1.0403733416699885},{"$f":"'Varebiler - El'!P11","v":0.29338648662683042},{"$f":"'Varebiler - El'!Q11","v":0},{"$f":"'Varebiler - El'!R11","v":0.29338648662683042},{"$f":"'Varebiler - El'!S11","v":0.74698685504315809},{"$f":"'Varebiler - El'!T11","v":0.43120377727653458},{"$f":"'Varebiler - El'!U11","v":0.20331094653413781},{"$f":"'Varebiler - El'!V11","v":0},{"$f":"'Varebiler - El'!W11","v":7.9428571428571446E-2},{"$f":"'Varebiler - El'!X11","v":3.3043559803914303E-2},{"$f":"'Varebiler - El'!Y11","v":429.19152888744981},{"$f":"'Varebiler - El'!Z11","v":335.30588194332017},{"$f":"'Varebiler - El'!AA11","v":13.639690811533768},{"$f":"'Varebiler - El'!AB11","v":0},{"$f":"'Varebiler - El'!AC11","v":13.639690811533768},{"$f":"'Varebiler - El'!AD11","v":321.66619113178638},{"$f":"'Varebiler - El'!AE11","v":18.159093204727444},{"$f":"'Varebiler - El'!AF11","v":260.82},{"$f":"'Varebiler - El'!AG11","v":0.48709792705893201},{"$f":"'Varebiler - El'!AH11","v":42.2}]
[null,null,{"$f":"'Varebiler - plug in hybrid'!K11","v":"Varebil"},{"$f":"'Varebiler - plug in hybrid'!L11","v":"Hybrid"},{"$f":"'Varebiler - plug in hybrid'!M11","v":3.7932193032458511E-2},{"$f":"'Varebiler - plug in hybrid'!N11","v":19.465536052189758},{"$f":"'Varebiler - plug in hybrid'!O11","v":1.2133323625099499},{"$f":"'Varebiler - plug in hybrid'!P11","v":0.94791590821089833},{"$f":"'Varebiler - plug in hybrid'!Q11","v":0.19103019713506392},{"$f":"'Varebiler - plug in hybrid'!R11","v":2.2053190104340245E-2},{"$f":"'Varebiler - plug in hybrid'!S11","v":0.16897700703072366},{"$f":"'Varebiler - plug in hybrid'!T11","v":0.75688571107583436},{"$f":"'Varebiler - plug in hybrid'!U11","v":0.41400327530194575},{"$f":"'Varebiler - plug in hybrid'!V11","v":0.18067840018032447},{"$f":"'Varebiler - plug in hybrid'!W11","v":0},{"$f":"'Varebiler - plug in hybrid'!X11","v":7.9428571428571418E-2},{"$f":"'Varebiler - plug in hybrid'!Y11","v":8.2775464164992707E-2},{"$f":"'Varebiler - plug in hybrid'!Z11","v":414.99391108285863},{"$f":"'Varebiler - plug in hybrid'!AA11","v":324.21399303348329},{"$f":"'Varebiler - plug in hybrid'!AB11","v":1.3453191843798813},{"$f":"'Varebiler - plug in hybrid'!AC11","v":0.93396159929950406},{"$f":"'Varebiler - plug in hybrid'!AD11","v":0.41135758508037734},{"$f":"'Varebiler - plug in hybrid'!AE11","v":322.8686738491034},{"$f":"'Varebiler - plug in hybrid'!AF11","v":17.437315774072953},{"$f":"'Varebiler - plug in hybrid'!AG11","v":260.82},{"$f":"'Varebiler - plug in hybrid'!AH11","v":2.411358075030456},{"$f":"'Varebiler - plug in hybrid'!AI11","v":42.199999999999989}]
[null,null,"Kilde: "]
[]
[]
[null,null,"Lastbiler"]
[]
[]
[null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,"Køretøjskategori","Drivmiddel","Størrelse ","Brændstof-effektivitet [km per liter]","Trafikarbejde, i alt for kategori [mio. km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.}","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,"Lastbil","Vægtet gnst.","Vægtet gnst.",{"$f":"SUMPRODUCT($G$41:$G$45,F41:F45)/$G$40","v":0.32650097930966693},{"$f":"SUM(G41:G45)","v":2408.0936061043044},{"$f":"NAF*I40","v":4.7891157928873902},{"$f":"J40+M40","v":3.7414967131932735},{"$f":"SUM(K40:L40)","v":0.99116482951159635},{"$f":"SUMPRODUCT($G$41:$G$45,K41:K45)/$G$40","v":0},{"$f":"SUMPRODUCT($G$41:$G$45,L41:L45)/$G$40","v":0.99116482951159635},{"$f":"SUM(N40:R40)","v":2.7503318836816772},{"$f":"SUMPRODUCT($G$41:$G$45,N41:N45)/$G$40","v":0.3682144854129728},{"$f":"SUMPRODUCT($G$41:$G$45,O41:O45)/$G$40","v":1.5066507494602273},{"$f":"SUMPRODUCT($G$41:$G$45,P41:P45)/$G$40","v":0},{"$f":"SUMPRODUCT($G$41:$G$45,Q41:Q45)/$G$40","v":0.28053161377921931},{"$f":"SUMPRODUCT($G$41:$G$45,R41:R45)/$G$40","v":0.59493503502925826},{"$f":"NAF*T40","v":504.26345715630356},{"$f":"U40+X40","v":393.95582590336215},{"$f":"SUM(V40:W40)","v":4.9559439995037691},{"$f":"SUMPRODUCT($G$41:$G$45,V41:V45)/$G$40","v":0},{"$f":"SUMPRODUCT($G$41:$G$45,W41:W45)/$G$40","v":4.9559439995037691},{"$f":"SUM(Y40:AB40)","v":388.99988190385841},{"$f":"SUMPRODUCT($G$41:$G$45,Y41:Y45)/$G$40","v":56.458083921944187},{"$f":"SUMPRODUCT($G$41:$G$45,Z41:Z45)/$G$40","v":260.82000000000016},{"$f":"SUMPRODUCT($G$41:$G$45,AA41:AA45)/$G$40","v":16.15934227621112},{"$f":"SUMPRODUCT($G$41:$G$45,AB41:AB45)/$G$40","v":55.562455705702938}]
[null,null,{"$f":"'Lastbiler - Diesel'!I24","v":"Lastbil, uden anhænger"},{"$f":"'Lastbiler - Diesel'!J24","v":"Diesel"},{"$f":"'Lastbiler - Diesel'!K24","v":"Under 12 ton "},{"$f":"'Lastbiler - Diesel'!L24","v":0.1999999999999999},{"$f":"'Lastbiler - Diesel'!M24","v":108.92370778236706},{"$f":"'Lastbiler - Diesel'!N24","v":2.7639463259176287},{"$f":"'Lastbiler - Diesel'!O24","v":2.1593330671231472},{"$f":"'Lastbiler - Diesel'!P24","v":0.60714355687829946},{"$f":"'Lastbiler - Diesel'!Q24","v":0},{"$f":"'Lastbiler - Diesel'!R24","v":0.60714355687829946},{"$f":"'Lastbiler - Diesel'!S24","v":1.552189510244848},{"$f":"'Lastbiler - Diesel'!T24","v":0.13238697654480119},{"$f":"'Lastbiler - Diesel'!U24","v":0.92290733868289954},{"$f":"'Lastbiler - Diesel'!V24","v":0},{"$f":"'Lastbiler - Diesel'!W24","v":7.5903999999999971E-2},{"$f":"'Lastbiler - Diesel'!X24","v":0.42099119501714716},{"$f":"'Lastbiler - Diesel'!Y24","v":447.98524371720896},{"$f":"'Lastbiler - Diesel'!Z24","v":349.98847165406949},{"$f":"'Lastbiler - Diesel'!AA24","v":2.7277777777777779},{"$f":"'Lastbiler - Diesel'!AB24","v":0},{"$f":"'Lastbiler - Diesel'!AC24","v":2.7277777777777779},{"$f":"'Lastbiler - Diesel'!AD24","v":347.26069387629173},{"$f":"'Lastbiler - Diesel'!AE24","v":25.076535114132223},{"$f":"'Lastbiler - Diesel'!AF24","v":260.82000000000011},{"$f":"'Lastbiler - Diesel'!AG24","v":6.7386032066037957},{"$f":"'Lastbiler - Diesel'!AH24","v":54.6255555555556}]
[null,null,{"$f":"'Lastbiler - Diesel'!I25","v":"Lastbil, uden anhænger"},{"$f":"'Lastbiler - Diesel'!J25","v":"Diesel"},{"$f":"'Lastbiler - Diesel'!K25","v":"Over 12 ton "},{"$f":"'Lastbiler - Diesel'!L25","v":0.39999999999999991},{"$f":"'Lastbiler - Diesel'!M25","v":419.80575426869012},{"$f":"'Lastbiler - Diesel'!N25","v":5.629356897079429},{"$f":"'Lastbiler - Diesel'!O25","v":4.3979350758433036},{"$f":"'Lastbiler - Diesel'!P25","v":1.2142871137565991},{"$f":"'Lastbiler - Diesel'!Q25","v":0},{"$f":"'Lastbiler - Diesel'!R25","v":1.2142871137565991},{"$f":"'Lastbiler - Diesel'!S25","v":3.1836479620867042},{"$f":"'Lastbiler - Diesel'!T25","v":0.3018775705382975},{"$f":"'Lastbiler - Diesel'!U25","v":1.8458146773658008},{"$f":"'Lastbiler - Diesel'!V25","v":0},{"$f":"'Lastbiler - Diesel'!W25","v":0.315832},{"$f":"'Lastbiler - Diesel'!X25","v":0.72012371418260579},{"$f":"'Lastbiler - Diesel'!Y25","v":515.85085011385843},{"$f":"'Lastbiler - Diesel'!Z25","v":403.00847665145193},{"$f":"'Lastbiler - Diesel'!AA25","v":3.9709917165209441},{"$f":"'Lastbiler - Diesel'!AB25","v":0},{"$f":"'Lastbiler - Diesel'!AC25","v":3.9709917165209441},{"$f":"'Lastbiler - Diesel'!AD25","v":399.037484934931},{"$f":"'Lastbiler - Diesel'!AE25","v":62.985368418790564},{"$f":"'Lastbiler - Diesel'!AF25","v":260.82000000000005},{"$f":"'Lastbiler - Diesel'!AG25","v":12.811283182807101},{"$f":"'Lastbiler - Diesel'!AH25","v":62.420833333333313}]
[null,null,{"$f":"'Lastbiler - Diesel'!I26","v":"Lastbil, med anhænger"},{"$f":"'Lastbiler - Diesel'!J26","v":"Diesel"},null,{"$f":"'Lastbiler - Diesel'!L26","v":0.39999999999999947},{"$f":"'Lastbiler - Diesel'!M26","v":521.29606710334826},{"$f":"'Lastbiler - Diesel'!N26","v":5.858326174439803},{"$f":"'Lastbiler - Diesel'!O26","v":4.5768173237810963},{"$f":"'Lastbiler - Diesel'!P26","v":1.214287113756598},{"$f":"'Lastbiler - Diesel'!Q26","v":0},{"$f":"'Lastbiler - Diesel'!R26","v":1.214287113756598},{"$f":"'Lastbiler - Diesel'!S26","v":3.3625302100244987},{"$f":"'Lastbiler - Diesel'!T26","v":0.41560535465961612},{"$f":"'Lastbiler - Diesel'!U26","v":1.845814677365798},{"$f":"'Lastbiler - Diesel'!V26","v":0},{"$f":"'Lastbiler - Diesel'!W26","v":0.30626133333333311},{"$f":"'Lastbiler - Diesel'!X26","v":0.79484884466575167},{"$f":"'Lastbiler - Diesel'!Y26","v":527.7008866293412},{"$f":"'Lastbiler - Diesel'!Z26","v":412.2663176791728},{"$f":"'Lastbiler - Diesel'!AA26","v":5.8694371221281774},{"$f":"'Lastbiler - Diesel'!AB26","v":0},{"$f":"'Lastbiler - Diesel'!AC26","v":5.8694371221281774},{"$f":"'Lastbiler - Diesel'!AD26","v":406.3968805570446},{"$f":"'Lastbiler - Diesel'!AE26","v":65.401044879249582},{"$f":"'Lastbiler - Diesel'!AF26","v":260.81999999999988},{"$f":"'Lastbiler - Diesel'!AG26","v":20.462835677795152},{"$f":"'Lastbiler - Diesel'!AH26","v":59.712999999999958}]
[null,null,{"$f":"'Lastbiler - Diesel'!I27","v":"Sættevogntog"},{"$f":"'Lastbiler - Diesel'!J27","v":"Diesel"},null,{"$f":"'Lastbiler - Diesel'!L27","v":0.28571428571428592},{"$f":"'Lastbiler - Diesel'!M27","v":680.99072708295284},{"$f":"'Lastbiler - Diesel'!N27","v":4.514405019366702},{"$f":"'Lastbiler - Diesel'!O27","v":3.5268789213802356},{"$f":"'Lastbiler - Diesel'!P27","v":0.86734793839757118},{"$f":"'Lastbiler - Diesel'!Q27","v":0},{"$f":"'Lastbiler - Diesel'!R27","v":0.86734793839757118},{"$f":"'Lastbiler - Diesel'!S27","v":2.6595309829826643},{"$f":"'Lastbiler - Diesel'!T27","v":0.43257707592896927},{"$f":"'Lastbiler - Diesel'!U27","v":1.3184390552612872},{"$f":"'Lastbiler - Diesel'!V27","v":0},{"$f":"'Lastbiler - Diesel'!W27","v":0.37142400000000014},{"$f":"'Lastbiler - Diesel'!X27","v":0.53709085179240801},{"$f":"'Lastbiler - Diesel'!Y27","v":505.70038896507691},{"$f":"'Lastbiler - Diesel'!Z27","v":395.07842887896635},{"$f":"'Lastbiler - Diesel'!AA27","v":5.1443478260869631},{"$f":"'Lastbiler - Diesel'!AB27","v":0},{"$f":"'Lastbiler - Diesel'!AC27","v":5.1443478260869631},{"$f":"'Lastbiler - Diesel'!AD27","v":389.93408105287938},{"$f":"'Lastbiler - Diesel'!AE27","v":59.452696318358619},{"$f":"'Lastbiler - Diesel'!AF27","v":260.82000000000033},{"$f":"'Lastbiler - Diesel'!AG27","v":17.737036908433446},{"$f":"'Lastbiler - Diesel'!AH27","v":51.924347826087022}]
[null,null,{"$f":"'Lastbiler - Diesel'!I28","v":"Modulvogntog"},{"$f":"'Lastbiler - Diesel'!J28","v":"Diesel"},null,{"$f":"'Lastbiler - Diesel'!L28","v":0.28571428571428592},{"$f":"'Lastbiler - Diesel'!M28","v":677.07734986694629},{"$f":"'Lastbiler - Diesel'!N28","v":4.0470310653542434},{"$f":"'Lastbiler - Diesel'!O28","v":3.1617430198080023},{"$f":"'Lastbiler - Diesel'!P28","v":0.86734793839757118},{"$f":"'Lastbiler - Diesel'!Q28","v":0},{"$f":"'Lastbiler - Diesel'!R28","v":0.86734793839757118},{"$f":"'Lastbiler - Diesel'!S28","v":2.294395081410431},{"$f":"'Lastbiler - Diesel'!T28","v":0.34606166074317513},{"$f":"'Lastbiler - Diesel'!U28","v":1.3184390552612872},{"$f":"'Lastbiler - Diesel'!V28","v":0},{"$f":"'Lastbiler - Diesel'!W28","v":0.18033600000000011},{"$f":"'Lastbiler - Diesel'!X28","v":0.44955836540596883},{"$f":"'Lastbiler - Diesel'!Y28","v":486.64242816710941},{"$f":"'Lastbiler - Diesel'!Z28","v":380.18939700555421},{"$f":"'Lastbiler - Diesel'!AA28","v":5.0322825914121996},{"$f":"'Lastbiler - Diesel'!AB28","v":0},{"$f":"'Lastbiler - Diesel'!AC28","v":5.0322825914121996},{"$f":"'Lastbiler - Diesel'!AD28","v":375.15711441414203},{"$f":"'Lastbiler - Diesel'!AE28","v":47.562157054686885},{"$f":"'Lastbiler - Diesel'!AF28","v":260.82000000000033},{"$f":"'Lastbiler - Diesel'!AG28","v":14.850609533367795},{"$f":"'Lastbiler - Diesel'!AH28","v":51.924347826087022}]
[null,null,"Kilde: "]

{"sheet":"Personbiler - Benzin","index":7,"n_rows":883,"n_cols":81,"rows_kept":883,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"Personbiler - Benzin "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtet køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] ",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt (mio. km)","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,"Personbil","Benzin",{"$f":"SUMPRODUCT($N$21:$N$24,M21:M24)/SUM($N$21:$N$24)","v":7.1738983928800806E-2},{"$f":"SUM(N21:N24)","v":25001.175144872996},{"$f":"SUM(P11:U11)","v":2.3912001312894393},{"$f":"SUMPRODUCT($N$21:$N$24,P21:P24)/SUM($N$21:$N$24)","v":0.82660405427480255},{"$f":"SUMPRODUCT($N$21:$N$24,Q21:Q24)/SUM($N$21:$N$24)","v":0},{"$f":"SUMPRODUCT($N$21:$N$24,R21:R24)/SUM($N$21:$N$24)","v":0.89045618714643004},0.41489104550235878,0.18085362606535912,7.8395218300488637E-2,{"$f":"SUM(W11:AA11)","v":1.1128150813790738},{"$f":"SUMPRODUCT($N$21:$N$24,W21:W24)/SUM($N$21:$N$24)","v":0.3417067090143312},{"$f":"SUMPRODUCT($N$21:$N$24,X21:X24)/SUM($N$21:$N$24)","v":0},{"$f":"SUMPRODUCT($N$21:$N$24,Y21:Y24)/SUM($N$21:$N$24)","v":0.3861467254895099},{"$f":"SUMPRODUCT($N$21:$N$24,Z21:Z24)/SUM($N$21:$N$24)","v":0.32224547223484185},{"$f":"SUMPRODUCT($N$21:$N$24,AA21:AA24)/SUM($N$21:$N$24)","v":6.2716174640390907E-2},{"$f":"SUM(AC11:AG11)","v":1.1460520510230543},{"$f":"SUMPRODUCT($N$21:$N$24,AC21:AC24)/SUM($N$21:$N$24)","v":0.82660405427480255},{"$f":"SUMPRODUCT($N$21:$N$24,AD21:AD24)/SUM($N$21:$N$24)","v":0},{"$f":"SUMPRODUCT($N$21:$N$24,AE21:AE24)/SUM($N$21:$N$24)","v":0.14758256648647783},{"$f":"SUMPRODUCT($N$21:$N$24,AF21:AF24)/SUM($N$21:$N$24)","v":9.3470211961285299E-2},{"$f":"SUMPRODUCT($N$21:$N$24,AG21:AG24)/SUM($N$21:$N$24)","v":7.8395218300488637E-2},{"$f":"SUM(AI11:AM11)","v":0.54196100417027593},{"$f":"SUMPRODUCT($N$21:$N$24,AI21:AI24)/SUM($N$21:$N$24)","v":0.3417067090143312},{"$f":"SUMPRODUCT($N$21:$N$24,AJ21:AJ24)/SUM($N$21:$N$24)","v":0},{"$f":"SUMPRODUCT($N$21:$N$24,AK21:AK24)/SUM($N$21:$N$24)","v":6.4939897633002189E-2},{"$f":"SUMPRODUCT($N$21:$N$24,AL21:AL24)/SUM($N$21:$N$24)","v":7.2598222882551675E-2},{"$f":"SUMPRODUCT($N$21:$N$24,AM21:AM24)/SUM($N$21:$N$24)","v":6.2716174640390907E-2}]
[null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtede køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] ",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,"Størrelse","Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,"Mini","Personbil","Benzin",{"$f":"SUMPRODUCT($Q$34:$Q$96,O34:O96)/SUM($Q$34:$Q$96)","v":5.8853889335218672E-2},{"$f":"P34","v":4429.4571905358052},{"$f":"SUM(P21:U21)","v":1.6071624773868383},{"$f":"SUMPRODUCT($Q$34:$Q$96,S34:S96)/SUM($Q$34:$Q$96)","v":0.67813705840349114},{"$f":"SUMPRODUCT($Q$34:$Q$96,T34:T96)/SUM($Q$34:$Q$96)","v":0},0.48577193718660489,0.30572485771936936,8.3895769194913622E-2,5.363285488245928E-2,{"$f":"SUM(W21:AA21)","v":0.82299155776669786},{"$f":"SUMPRODUCT($Q$34:$Q$96,Z34:Z96)/SUM($Q$34:$Q$96)","v":0.28033250174536467},{"$f":"SUMPRODUCT($Q$34:$Q$96,AA34:AA96)/SUM($Q$34:$Q$96)","v":0},{"$f":"SUMPRODUCT($Q$34:$Q$96,AB34:AB96)/SUM($Q$34:$Q$96)","v":0.26229657194498185},{"$f":"SUMPRODUCT($Q$34:$Q$96,AC34:AC96)/SUM($Q$34:$Q$96)","v":0.23745620017038394},{"$f":"SUMPRODUCT($Q$34:$Q$96,AD34:AD96)/SUM($Q$34:$Q$96)","v":4.2906283905967436E-2},{"$f":"SUM(AC21:AG21)","v":0.88816853770697957},{"$f":"SUMPRODUCT($Q$34:$Q$96,AF34:AF96)/SUM($Q$34:$Q$96)","v":0.67813705840349114},{"$f":"SUMPRODUCT($Q$34:$Q$96,AG34:AG96)/SUM($Q$34:$Q$96)","v":0},{"$f":"SUMPRODUCT($Q$34:$Q$96,AH34:AH96)/SUM($Q$34:$Q$96)","v":6.2969853534702094E-2},{"$f":"SUMPRODUCT($Q$34:$Q$96,AI34:AI96)/SUM($Q$34:$Q$96)","v":9.3428770886327089E-2},{"$f":"SUMPRODUCT($Q$34:$Q$96,AJ34:AJ96)/SUM($Q$34:$Q$96)","v":5.363285488245928E-2},{"$f":"SUM(AI21:AM21)","v":0.42946782297984082},{"$f":"SUMPRODUCT($Q$34:$Q$96,AL34:AL96)/SUM($Q$34:$Q$96)","v":0.28033250174536467},{"$f":"SUMPRODUCT($Q$34:$Q$96,AM34:AM96)/SUM($Q$34:$Q$96)","v":0},{"$f":"SUMPRODUCT($Q$34:$Q$96,AN34:AN96)/SUM($Q$34:$Q$96)","v":3.3663001688642918E-2},{"$f":"SUMPRODUCT($Q$34:$Q$96,AO34:AO96)/SUM($Q$34:$Q$96)","v":7.2566035639865731E-2},{"$f":"SUMPRODUCT($Q$34:$Q$96,AP34:AP96)/SUM($Q$34:$Q$96)","v":4.2906283905967436E-2}]
[null,null,null,null,null,null,null,null,null,"Lille","Personbil","Benzin",{"$f":"SUMPRODUCT($Q$97:$Q$159,O97:O159)/SUM($Q$97:$Q$159)","v":6.6583647620772832E-2},{"$f":"P97","v":12441.86596769612},{"$f":"SUM(P22:U22)","v":2.0936712313003714},{"$f":"SUMPRODUCT($Q$97:$Q$159,S97:S159)/SUM($Q$97:$Q$159)","v":0.76720229445066879},0,0.74488515185314785,0.35359653587743112,0.16149195326554083,6.6495295853582534E-2,{"$f":"SUM(W22:AA22)","v":0.98790143189101465},{"$f":"SUMPRODUCT($Q$97:$Q$159,Z97:Z159)/SUM($Q$97:$Q$159)","v":0.31715084123919374},{"$f":"SUMPRODUCT($Q$97:$Q$159,AA97:AA159)/SUM($Q$97:$Q$159)","v":0},{"$f":"SUMPRODUCT($Q$97:$Q$159,AB97:AB159)/SUM($Q$97:$Q$159)","v":0.34291626785056156},{"$f":"SUMPRODUCT($Q$97:$Q$159,AC97:AC159)/SUM($Q$97:$Q$159)","v":0.27463808611839335},{"$f":"SUMPRODUCT($Q$97:$Q$159,AD97:AD159)/SUM($Q$97:$Q$159)","v":5.3196236682866049E-2},{"$f":"SUM(AC22:AG22)","v":1.0396128779068499},{"$f":"SUMPRODUCT($Q$97:$Q$159,AF97:AF159)/SUM($Q$97:$Q$159)","v":0.76720229445066879},{"$f":"SUMPRODUCT($Q$97:$Q$159,AG97:AG159)/SUM($Q$97:$Q$159)","v":0},{"$f":"SUMPRODUCT($Q$97:$Q$159,AH97:AH159)/SUM($Q$97:$Q$159)","v":0.12600449637120242},{"$f":"SUMPRODUCT($Q$97:$Q$159,AI97:AI159)/SUM($Q$97:$Q$159)","v":7.9910791231395994E-2},{"$f":"SUMPRODUCT($Q$97:$Q$159,AJ97:AJ159)/SUM($Q$97:$Q$159)","v":6.6495295853582534E-2},{"$f":"SUM(AI22:AM22)","v":0.48988599148272438},{"$f":"SUMPRODUCT($Q$97:$Q$159,AL97:AL159)/SUM($Q$97:$Q$159)","v":0.31715084123919374},{"$f":"SUMPRODUCT($Q$97:$Q$159,AM97:AM159)/SUM($Q$97:$Q$159)","v":0},{"$f":"SUMPRODUCT($Q$97:$Q$159,AN97:AN159)/SUM($Q$97:$Q$159)","v":5.7472279594531758E-2},{"$f":"SUMPRODUCT($Q$97:$Q$159,AO97:AO159)/SUM($Q$97:$Q$159)","v":6.2066633966132816E-2},{"$f":"SUMPRODUCT($Q$97:$Q$159,AP97:AP159)/SUM($Q$97:$Q$159)","v":5.3196236682866049E-2}]
[null,null,null,null,null,null,null,null,null,"Mellem","Personbil","Benzin",{"$f":"SUMPRODUCT($Q$160:$Q$222,O160:O222)/SUM($Q$160:$Q$222)","v":8.0495460694246165E-2},{"$f":"P160","v":6829.6278707481424},{"$f":"SUM(P23:U23)","v":2.9546534509709752},{"$f":"SUMPRODUCT($Q$160:$Q$222,S160:S222)/SUM($Q$160:$Q$222)","v":0.92749953395798168},0,1.1902653677456532,0.49691698279618007,0.23336018594884889,0.10661138052231159,{"$f":"SUM(W23:AA23)","v":1.3364711279129375},{"$f":"SUMPRODUCT($Q$160:$Q$222,Z160:Z222)/SUM($Q$160:$Q$222)","v":0.38341550797154006},{"$f":"SUMPRODUCT($Q$160:$Q$222,AA160:AA222)/SUM($Q$160:$Q$222)","v":0},{"$f":"SUMPRODUCT($Q$160:$Q$222,AB160:AB222)/SUM($Q$160:$Q$222)","v":0.48181157742942804},{"$f":"SUMPRODUCT($Q$160:$Q$222,AC160:AC222)/SUM($Q$160:$Q$222)","v":0.38595493809412035},{"$f":"SUMPRODUCT($Q$160:$Q$222,AD160:AD222)/SUM($Q$160:$Q$222)","v":8.5289104417849246E-2},{"$f":"SUM(AC23:AG23)","v":1.3699206425857366},{"$f":"SUMPRODUCT($Q$160:$Q$222,AF160:AF222)/SUM($Q$160:$Q$222)","v":0.92749953395798168},{"$f":"SUMPRODUCT($Q$160:$Q$222,AG160:AG222)/SUM($Q$160:$Q$222)","v":0},{"$f":"SUMPRODUCT($Q$160:$Q$222,AH160:AH222)/SUM($Q$160:$Q$222)","v":0.22647200004212553},{"$f":"SUMPRODUCT($Q$160:$Q$222,AI160:AI222)/SUM($Q$160:$Q$222)","v":0.10933772806331778},{"$f":"SUMPRODUCT($Q$160:$Q$222,AJ160:AJ222)/SUM($Q$160:$Q$222)","v":0.10661138052231159},{"$f":"SUM(AI23:AM23)","v":0.64889267717582155},{"$f":"SUMPRODUCT($Q$160:$Q$222,AL160:AL222)/SUM($Q$160:$Q$222)","v":0.38341550797154006},{"$f":"SUMPRODUCT($Q$160:$Q$222,AM160:AM222)/SUM($Q$160:$Q$222)","v":0},{"$f":"SUMPRODUCT($Q$160:$Q$222,AN160:AN222)/SUM($Q$160:$Q$222)","v":9.5265557552787414E-2},{"$f":"SUMPRODUCT($Q$160:$Q$222,AO160:AO222)/SUM($Q$160:$Q$222)","v":8.492250723364482E-2},{"$f":"SUMPRODUCT($Q$160:$Q$222,AP160:AP222)/SUM($Q$160:$Q$222)","v":8.5289104417849246E-2}]
[null,null,null,null,null,null,null,null,null,"Stor","Personbil","Benzin",{"$f":"SUMPRODUCT($Q$223:$Q$285,O223:O285)/SUM($Q$223:$Q$285)","v":0.1189712262350735},{"$f":"P223","v":1300.2241158929271},{"$f":"SUM(P24:U24)","v":4.9496047803700298},{"$f":"SUMPRODUCT($Q$223:$Q$285,S223:S285)/SUM($Q$223:$Q$285)","v":1.3708320436425274},0,2.0872665800867534,0.94246040289006827,0.42063209624699444,0.12841365750368655,{"$f":"SUM(W24:AA24)","v":2.1206661050839473},{"$f":"SUMPRODUCT($Q$223:$Q$285,Z223:Z285)/SUM($Q$223:$Q$285)","v":0.56668304954714444},{"$f":"SUMPRODUCT($Q$223:$Q$285,AA223:AA285)/SUM($Q$223:$Q$285)","v":0},{"$f":"SUMPRODUCT($Q$223:$Q$285,AB223:AB285)/SUM($Q$223:$Q$285)","v":0.7192440496192376},{"$f":"SUMPRODUCT($Q$223:$Q$285,AC223:AC285)/SUM($Q$223:$Q$285)","v":0.73200807991461614},{"$f":"SUMPRODUCT($Q$223:$Q$285,AD223:AD285)/SUM($Q$223:$Q$285)","v":0.10273092600294913},{"$f":"SUM(AC24:AG24)","v":1.8671944481067984},{"$f":"SUMPRODUCT($Q$223:$Q$285,AF223:AF285)/SUM($Q$223:$Q$285)","v":1.3708320436425274},{"$f":"SUMPRODUCT($Q$223:$Q$285,AG223:AG285)/SUM($Q$223:$Q$285)","v":0},{"$f":"SUMPRODUCT($Q$223:$Q$285,AH223:AH285)/SUM($Q$223:$Q$285)","v":0.22793361567453105},{"$f":"SUMPRODUCT($Q$223:$Q$285,AI223:AI285)/SUM($Q$223:$Q$285)","v":0.14001513128605345},{"$f":"SUMPRODUCT($Q$223:$Q$285,AJ223:AJ285)/SUM($Q$223:$Q$285)","v":0.12841365750368655},{"$f":"SUM(AI24:AM24)","v":0.86182164905979197},{"$f":"SUMPRODUCT($Q$223:$Q$285,AL223:AL285)/SUM($Q$223:$Q$285)","v":0.56668304954714444},{"$f":"SUMPRODUCT($Q$223:$Q$285,AM223:AM285)/SUM($Q$223:$Q$285)","v":0},{"$f":"SUMPRODUCT($Q$223:$Q$285,AN223:AN285)/SUM($Q$223:$Q$285)","v":8.3658056976841477E-2},{"$f":"SUMPRODUCT($Q$223:$Q$285,AO223:AO285)/SUM($Q$223:$Q$285)","v":0.10874961653285695},{"$f":"SUMPRODUCT($Q$223:$Q$285,AP223:AP285)/SUM($Q$223:$Q$285)","v":0.10273092600294913}]
[null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige og marginale kørselsomkostninger for konkrete køretøjer, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] ",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.]"]
[null,null,"Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder",null,"Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,{"$f":"IF(COUNTIF(H32:H34,H34)=1,D34+0.1,IF(COUNTIF(H32:H34,H34)=2,D34+0.2,IF(COUNTIF(H32:H34,H34)=3,D34+0.3,0)))","v":0.1},{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H34)),ABS($E$299:$E$361-H34),0))","v":0},{"$f":"(IF(G34=0,0,H34))*1","v":0},0.1,1,0,null,{"$f":"J299","v":"Mini personbil, benzin"},{"$f":"K299","v":"TOYOTA "},"AYGO","1.0 benzin (72 hk)","2021",{"$f":"AA299","v":4.4445326657383419E-2},{"$f":"P299","v":4429.4571905358052},{"$f":"S299","v":1.4423417209599903E-2},{"$f":"SUM(S34:X34)","v":1.372134703907298},{"$f":"O34*AC299","v":0.51211607966211692},{"$f":"(1+Moms)*AH299/AG299","v":0},{"$f":"(W299/U299)*(SUM(W299:Y299)/W299)","v":0.57847112341772133},{"$f":"AM299*(1+AN299)*(1+Moms)","v":0.16328312543749998},{"$f":"Z299/T299","v":6.4631520507500415E-2},{"$f":"(1+Moms)*(AP299*(1-AQ299)*AR299*(U299-AS299)/AS299)/U299","v":5.3632854882459315E-2},{"$f":"SUM(Z34:AD34)","v":0.71539217377288156},{"$f":"AA299*AB299","v":0.2117017202004757},{"$f":"AH299/AG299","v":0},{"$f":"W299/U299","v":0.33396232466643838},{"$f":"AM299","v":0.12682184499999999},{"$f":"(AP299*(1-AQ299)*AR299*(U299-AS299)/AS299)/U299","v":4.290628390596745E-2},{"$f":"SUM(AF34:AJ34)","v":0.79131244329553041},{"$f":"AA299*AC299","v":0.51211607966211692},{"$f":"T34","v":0},{"$f":"AJ299*SUM(W299:Y299)/W299","v":0.15021992651921773},{"$f":"V34*AO299","v":7.5343582231736581E-2},{"$f":"X34","v":5.3632854882459315E-2},{"$f":"SUM(AL34:AP34)","v":0.39985209713250858},{"$f":"AA299*AB299","v":0.2117017202004757},{"$f":"AA34","v":0},{"$f":"AJ299","v":8.6724805855784626E-2},{"$f":"AC34*AO299","v":5.8519287170280841E-2},{"$f":"AD34","v":4.290628390596745E-2}]
[null,null,0.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H35)),ABS($E$299:$E$361-H35),0))","v":0},0,0.2,1,0,null,"Mini personbil, benzin","CITROEN","C1","VTI 72 5D","2021",{"$f":"AA300","v":4.3563474937990891E-2},null,1.4423417209599903E-2,{"$f":"SUM(S35:X35)","v":1.3520844300743398},{"$f":"O35*AC300","v":0.5019550463354876},0,{"$f":"(W300/U300)*(SUM(W300:Y300)/W300)","v":0.56858188291139233},0.16328312543749998,{"$f":"Z300/T300","v":6.4631520507500415E-2},5.3632854882459315E-2,{"$f":"SUM(Z35:AD35)","v":0.70785078318600647},0.20750128924411707,{"$f":"AH300/AG300","v":0},{"$f":"W300/U300","v":0.33062136503592199},{"$f":"AM300","v":0.12682184499999999},4.290628390596745E-2,{"$f":"SUM(AF35:AJ35)","v":0.77858332848297562},{"$f":"AA300*AC300","v":0.5019550463354876},{"$f":"T35","v":0},{"$f":"AJ300*SUM(W300:Y300)/W300","v":0.14765184503329215},{"$f":"V35*AO300","v":7.5343582231736581E-2},{"$f":"X35","v":5.3632854882459315E-2},0.39478407107955354,0.20750128924411707,{"$f":"AA35","v":0},{"$f":"AJ300","v":8.5857210759188188E-2},5.8519287170280841E-2,{"$f":"AD35","v":4.290628390596745E-2}]
[null,null,0.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H36)),ABS($E$299:$E$361-H36),0))","v":0},0,0.3,1,0,null,"Mini personbil, benzin","HYUNDAI","I10","1.0 Hatchback","2021",4.3563474937990891E-2,null,1.4423417209599903E-2,1.3471645329224411,{"$f":"O36*AC301","v":0.5019550463354876},0,0.56366198575949367,0.16328312543749998,6.4631520507500415E-2,5.3632854882459315E-2,0.70526339556103979,0.20750128924411707,0,0.3280339774109553,0.12682184499999999,4.290628390596745E-2,0.77730570794372766,0.5019550463354876,0,{"$f":"AJ301*SUM(W301:Y301)/W301","v":0.14637422449404419},7.5343582231736581E-2,5.3632854882459315E-2,0.39411216687696715,0.20750128924411707,0,8.5185306556601809E-2,5.8519287170280841E-2,4.290628390596745E-2]
[null,null,0.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H37)),ABS($E$299:$E$361-H37),0))","v":0},0,{"$f":"(IF(E37=0,0,IF(COUNTIF(E35:E37,E37)=1,E37&\",1\",IF(COUNTIF(E35:E37,E37)=2,E37&\",2\",IF(COUNTIF(E35:E37,E37)=3,E37&\",3\")))))*1","v":0},0,1,null,"Mini personbil, benzin","CITROEN","C1","Gnsn variant","2019",5.3813704335165233E-2,null,1.9646480913860013E-2,1.4951780533315129,0.62006211606148487,0,0.51968508164381255,0.18416529393749997,0.11763270680625608,5.3632854882459315E-2,0.68582112138134288,0.25632512200743879,{"$f":"AH302/AG302","v":0},0.24354871046793672,0.143041005,4.290628390596745E-2,0.88013131014295098,0.62006211606148487,0,0.12445643198167193,8.1979907217334974E-2,5.3632854882459315E-2,0.4212312192527275,0.25632512200743879,0,5.8326098995760092E-2,6.3673714343561158E-2,4.290628390596745E-2]
[null,null,0.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H38)),ABS($E$299:$E$361-H38),0))","v":0},0,0,0,1,null,"Mini personbil, benzin","SKODA","CITIGO","Gnsn variant","2019",5.6824024690809286E-2,null,1.9646480913860013E-2,1.6136142499460535,0.65474818037919191,0,0.56378373973629015,0.18416529393749997,0.15728418101061206,5.3632854882459315E-2,0.71457679767343396,0.27066386233343626,0,0.25796564643403036,0.143041005,4.290628390596745E-2,0.92537831191148734,0.65474818037919191,0,0.13501736943250126,8.1979907217334974E-2,5.3632854882459315E-2,0.4390225897846427,0.27066386233343626,0,6.1778729201677818E-2,6.3673714343561158E-2,4.290628390596745E-2]
[null,null,0.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H39)),ABS($E$299:$E$361-H39),0))","v":0},0,0,0,1,null,"Mini personbil, benzin","TOYOTA","AYGO","Gnsn variant","2019",5.3813704335165226E-2,null,1.9646480913860013E-2,1.5748449178512145,0.62006211606148476,0,0.59935194616351417,0.18416529393749997,0.11763270680625608,5.3632854882459315E-2,0.72027165738986254,0.25632512200743873,0,0.27799924647645635,0.143041005,4.290628390596745E-2,0.89921027556933386,0.62006211606148476,0,0.1435353974080549,8.1979907217334974E-2,5.3632854882459315E-2,0.42948158268035252,0.25632512200743873,0,6.6576462423385163E-2,6.3673714343561158E-2,4.290628390596745E-2]
[null,null,2.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H40)),ABS($E$299:$E$361-H40),0))","v":2},2,{"$f":"(IF(E40=0,0,IF(COUNTIF(E38:E40,E40)=1,E40&\",1\",IF(COUNTIF(E38:E40,E40)=2,E40&\".2\",IF(COUNTIF(E38:E40,E40)=3,E40&\".3\")))))*1","v":2.1},1,2,null,"Mini personbil, benzin","CITROEN","C1","Gnsn variant","2019",5.3813704335165233E-2,null,1.5010997176165167E-2,1.5187083319092911,0.62006211606148487,0,0.51968508164381255,0.20504746243749997,0.12028081688403436,5.3632854882459315E-2,0.70204028138134289,0.25632512200743879,0,0.24354871046793672,0.15926016499999998,4.290628390596745E-2,0.87558978484387995,0.62006211606148487,0,0.11395875542214014,8.7936058477795606E-2,5.3632854882459315E-2,0.42093765443605341,0.25632512200743879,0,5.3406397277757367E-2,6.8299851244889798E-2,4.290628390596745E-2]
[null,null,2.2000000000000002,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H41)),ABS($E$299:$E$361-H41),0))","v":2},2,{"$f":"(IF(E41=0,0,IF(COUNTIF(E39:E41,E41)=1,E41&\",1\",IF(COUNTIF(E39:E41,E41)=2,E41&\",2\",IF(COUNTIF(E39:E41,E41)=3,E41&\",3\")))))*1","v":2.2000000000000002},1,2,null,"Mini personbil, benzin","SKODA","CITIGO","Gnsn variant","2019",5.6824024690809286E-2,null,1.5010997176165167E-2,1.6380371498983639,0.65474818037919191,0,0.56378373973629015,0.20504746243749997,0.16082491246292235,5.3632854882459315E-2,0.73079595767343397,0.27066386233343626,0,0.25796564643403036,0.15926016499999998,4.290628390596745E-2,0.91994599050201054,0.65474818037919191,0,0.12362889676256374,8.7936058477795606E-2,5.3632854882459315E-2,0.43843780180975744,0.27066386233343626,0,5.6567804325463947E-2,6.8299851244889798E-2,4.290628390596745E-2]
[null,null,2.2999999999999998,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H42)),ABS($E$299:$E$361-H42),0))","v":2},2,2.2999999999999998,1,2,null,"Mini personbil, benzin","TOYOTA","AYGO","Gnsn variant","2019",5.3813704335165226E-2,null,1.5010997176165167E-2,1.5983751964289927,0.62006211606148476,0,0.59935194616351417,0.20504746243749997,0.12028081688403436,5.3632854882459315E-2,0.73649081738986244,0.25632512200743873,0,0.27799924647645635,0.15926016499999998,4.290628390596745E-2,0.89305947379537431,0.62006211606148476,0,0.13142844437363468,8.7936058477795606E-2,5.3632854882459315E-2,0.42849211452318614,0.25632512200743873,0,6.0960857364890139E-2,6.8299851244889798E-2,4.290628390596745E-2]
[null,null,2.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H43)),ABS($E$299:$E$361-H43),0))","v":2},0,0,0,3,null,"Mini personbil, benzin","CITROEN","C1","Gnsn variant","2019",5.3813704335165233E-2,null,1.4342998575603633E-2,1.5422972140206468,0.62006211606148487,0,0.51968508164381255,0.22592963093749999,0.12298753049538998,5.3632854882459315E-2,0.7182594413813429,0.25632512200743879,0,0.24354871046793672,0.17547932499999999,4.290628390596745E-2,0.87036808581967107,0.62006211606148487,0,0.10346107886260839,9.3212036013118504E-2,5.3632854882459315E-2,0.42011579934742771,0.25632512200743879,0,4.8486695559754649E-2,7.2397697874266795E-2,4.290628390596745E-2]
[null,null,2.2000000000000002,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H44)),ABS($E$299:$E$361-H44),0))","v":2},0,0,0,3,null,"Mini personbil, benzin","SKODA","CITIGO","Gnsn variant","2019",5.6824024690809286E-2,null,1.4342998575603633E-2,1.6625384073843337,0.65474818037919191,0,0.56378373973629015,0.22592963093749999,0.16444400144889221,5.3632854882459315E-2,0.74701511767343398,0.27066386233343626,0,0.25796564643403036,0.17547932499999999,4.290628390596745E-2,0.913833495367396,0.65474818037919191,0,0.11224042409262622,9.3212036013118504E-2,5.3632854882459315E-2,0.43732472356292063,0.27066386233343626,0,5.1356879449250083E-2,7.2397697874266795E-2,4.290628390596745E-2]
[null,null,2.2999999999999998,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H45)),ABS($E$299:$E$361-H45),0))","v":2},0,0,0,3,null,"Mini personbil, benzin","TOYOTA","AYGO","Gnsn variant","2019",5.3813704335165226E-2,null,1.4342998575603633E-2,1.6219640785403484,0.62006211606148476,0,0.59935194616351417,0.22592963093749999,0.12298753049538998,5.3632854882459315E-2,0.75270997738986245,0.25632512200743873,0,0.27799924647645635,0.17547932499999999,4.290628390596745E-2,0.88622849829627703,0.62006211606148476,0,0.11932149133921449,9.3212036013118504E-2,5.3632854882459315E-2,0.42697435609406814,0.25632512200743873,0,5.5345252306395129E-2,7.2397697874266795E-2,4.290628390596745E-2]
[null,null,2.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H46)),ABS($E$299:$E$361-H46),0))","v":2},0,0,0,4,null,"Mini personbil, benzin","CITROEN","C1","Gnsn variant","2019",5.3813704335165233E-2,null,2.229856653823864E-2,1.5306220498072645,0.62006211606148487,0,0.51968508164381255,{"$f":"AM311*(1+AN311)*(1+Moms)","v":0.24681179943749995},9.0430197782007796E-2,5.3632854882459315E-2,0.73447860138134291,0.25632512200743879,0,0.24354871046793672,0.19169848499999997,4.290628390596745E-2,0.86446621307032445,0.62006211606148487,0,9.296340230307662E-2,9.7807839823303627E-2,5.3632854882459315E-2,0.41876565398685034,0.25632512200743879,0,4.356699384175193E-2,7.5967254231692136E-2,4.290628390596745E-2]
[null,null,2.2000000000000002,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H47)),ABS($E$299:$E$361-H47),0))","v":2},0,0,0,4,null,"Mini personbil, benzin","SKODA","CITIGO","Gnsn variant","2019",5.6824024690809286E-2,null,2.229856653823864E-2,1.6517959274277652,0.65474818037919191,0,0.56378373973629015,0.24681179943749995,0.13281935299232395,5.3632854882459315E-2,0.76323427767343399,0.27066386233343626,0,0.25796564643403036,0.19169848499999997,4.290628390596745E-2,0.90704082650764351,0.65474818037919191,0,0.10085195142268868,9.7807839823303627E-2,5.3632854882459315E-2,0.43568335504413208,0.27066386233343626,0,4.6145954573036212E-2,7.5967254231692136E-2,4.290628390596745E-2]
[null,null,2.2999999999999998,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H48)),ABS($E$299:$E$361-H48),0))","v":2},0,0,0,4,null,"Mini personbil, benzin","TOYOTA","AYGO","Gnsn variant","2019",5.3813704335165226E-2,null,2.229856653823864E-2,1.6102889143269661,0.62006211606148476,0,0.59935194616351417,0.24681179943749995,9.0430197782007796E-2,5.3632854882459315E-2,0.76892913738986246,0.25632512200743873,0,0.27799924647645635,0.19169848499999997,4.290628390596745E-2,0.87871734907204202,0.62006211606148476,0,0.10721453830479429,9.7807839823303627E-2,5.3632854882459315E-2,0.42492830739299847,0.25632512200743873,0,4.9729647247900112E-2,7.5967254231692136E-2,4.290628390596745E-2]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H49)),ABS($E$299:$E$361-H49),0))","v":6},0,0,0,5,null,"Mini personbil, benzin","Volkswagen","Up!","1.0 mpi bmt 60 hk 5 dørs",2015,5.9869289776002171E-2,null,2.986794526849865E-2,1.5532830427773487,0.68983689125723036,0,0.4944422468354428,0.2676939679375,4.7677081864715996E-2,5.3632854882459315E-2,0.82245195663294246,0.28516905119100727,0,0.2864589765359678,0.20791764499999998,4.290628390596745E-2,0.92235294357333764,0.68983689125723036,0,7.8460090858448475E-2,0.1004231065751995,5.3632854882459315E-2,0.45153033076699006,0.28516905119100727,0,4.5456466291219612E-2,7.7998529378795714E-2,4.290628390596745E-2]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H50)),ABS($E$299:$E$361-H50),0))","v":6},0,0,0,5,null,"Mini personbil, benzin","Peugeot","108","1.0 e-vti 69 hk 5d",2015,5.5544131959484898E-2,null,2.986794526849865E-2,1.4292479460344554,0.6400007660333239,0,0.42024327531645611,0.2676939679375,4.7677081864715996E-2,5.3632854882459315E-2,0.77484552758517344,0.26456748475515501,0,0.25945411392405099,0.20791764499999998,4.290628390596745E-2,0.86074262614752439,0.6400007660333239,0,6.6685898656541717E-2,0.1004231065751995,5.3632854882459315E-2,0.42664352376419229,0.26456748475515501,0,4.1171225724274133E-2,7.7998529378795714E-2,4.290628390596745E-2]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H51)),ABS($E$299:$E$361-H51),0))","v":6},0,0,0,5,null,"Mini personbil, benzin","Toyota","Aygo","1.0 vvt-i",2015,5.5544131959484898E-2,null,2.986794526849865E-2,1.4045001216673674,0.6400007660333239,0,0.39549545094936783,0.2676939679375,4.7677081864715996E-2,5.3632854882459315E-2,0.75504726809150269,0.26456748475515501,0,0.23965585443038032,0.20791764499999998,4.290628390596745E-2,0.85681554151667383,0.6400007660333239,0,6.2758814025691181E-2,0.1004231065751995,5.3632854882459315E-2,0.42350185605951185,0.26456748475515501,0,3.80295580195937E-2,7.7998529378795714E-2,4.290628390596745E-2]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H52)),ABS($E$299:$E$361-H52),0))","v":6},6,6.1,1,6,null,"Mini personbil, benzin","Volkswagen","Up!","1.0 mpi bmt 60 hk 5 dørs",2015,5.9869289776002171E-2,null,3.3626394967606582E-2,1.5752377903461436,0.68983689125723036,0,0.4944422468354428,0.28857613643749996,4.8749660933511262E-2,5.3632854882459315E-2,0.83867111663294247,0.28516905119100727,0,0.2864589765359678,0.22413680499999999,4.290628390596745E-2,0.9140973906556511,0.68983689125723036,0,6.8472321403476602E-2,0.10215532311248486,5.3632854882459315E-2,0.44708924944691292,0.28516905119100727,0,3.9669974068396563E-2,7.9343940281541653E-2,4.290628390596745E-2]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H53)),ABS($E$299:$E$361-H53),0))","v":6},6,6.2,1,6,null,"Mini personbil, benzin","Peugeot","108","1.0 e-vti 69 hk 5d",2015,5.5544131959484898E-2,null,3.3626394967606582E-2,1.4512026936032505,0.6400007660333239,0,0.42024327531645611,0.28857613643749996,4.8749660933511262E-2,5.3632854882459315E-2,0.79106468758517345,0.26456748475515501,0,0.25945411392405099,0.22413680499999999,4.290628390596745E-2,0.85398589786723644,0.6400007660333239,0,5.8196953838968404E-2,0.10215532311248486,5.3632854882459315E-2,0.42274794263884424,0.26456748475515501,0,3.5930233696180154E-2,7.9343940281541653E-2,4.290628390596745E-2]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H54)),ABS($E$299:$E$361-H54),0))","v":6},6,6.3,1,6,null,"Mini personbil, benzin","Toyota","Aygo","1.0 vvt-i",2015,5.5544131959484898E-2,null,3.3626394967606582E-2,1.4264548692361623,0.6400007660333239,0,0.39549545094936783,0.28857613643749996,4.8749660933511262E-2,5.3632854882459315E-2,0.7712664280915027,0.26456748475515501,0,0.23965585443038032,0.22413680499999999,4.290628390596745E-2,0.85055872109392161,0.6400007660333239,0,5.4769777065653509E-2,0.10215532311248486,5.3632854882459315E-2,0.42000620122019233,0.26456748475515501,0,3.3188492277528236E-2,7.9343940281541653E-2,4.290628390596745E-2]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H55)),ABS($E$299:$E$361-H55),0))","v":6},0,0,0,7,null,"Mini personbil, benzin","Volkswagen","Up!","1.0 mpi bmt 60 hk 5 dørs",2015,5.9869289776002171E-2,null,3.7488049961921038E-2,1.5972165769857525,0.68983689125723036,0,0.4944422468354428,0.30945830493749998,4.9846279073119934E-2,5.3632854882459315E-2,0.85489027663294248,0.28516905119100727,0,0.2864589765359678,0.240355965,4.290628390596745E-2,0.90495878752335412,0.68983689125723036,0,5.848455194850468E-2,0.10300448943515977,5.3632854882459315E-2,0.44196230388247815,0.28516905119100727,0,3.3883481845573493E-2,8.0003486939929924E-2,4.290628390596745E-2]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H56)),ABS($E$299:$E$361-H56),0))","v":6},0,0,0,7,null,{"$f":"J321","v":"Mini personbil, benzin"},"Peugeot","108","1.0 e-vti 69 hk 5d",2015,5.5544131959484898E-2,null,3.7488049961921038E-2,1.4731814802428593,0.6400007660333239,0,0.42024327531645611,0.30945830493749998,4.9846279073119934E-2,5.3632854882459315E-2,0.80728384758517346,0.26456748475515501,0,0.25945411392405099,0.240355965,4.290628390596745E-2,0.84634611937233795,0.6400007660333239,0,4.9708009021395071E-2,0.10300448943515977,5.3632854882459315E-2,0.41816649726913857,0.26456748475515501,0,3.0689241668086162E-2,8.0003486939929924E-2,4.290628390596745E-2]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H57)),ABS($E$299:$E$361-H57),0))","v":6},0,0,0,7,null,"Mini personbil, benzin","Toyota","Aygo","1.0 vvt-i",2015,5.5544131959484898E-2,null,3.7488049961921038E-2,1.4484336558757711,0.6400007660333239,0,0.39549545094936783,0.30945830493749998,4.9846279073119934E-2,5.3632854882459315E-2,0.78748558809150271,0.26456748475515501,0,0.23965585443038032,0.240355965,4.290628390596745E-2,0.84341885045655884,0.6400007660333239,0,4.6780740105615816E-2,0.10300448943515977,5.3632854882459315E-2,0.41582468213651513,0.26456748475515501,0,2.8347426535462756E-2,8.0003486939929924E-2,4.290628390596745E-2]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H58)),ABS($E$299:$E$361-H58),0))","v":6},0,0,0,8,null,"Mini personbil, benzin","Volkswagen","Up!","1.0 mpi bmt 60 hk 5 dørs",2015,5.9869289776002171E-2,null,4.1121613804925072E-2,1.6192200319270702,0.68983689125723036,0,0.4944422468354428,0.33034047343750006,5.0967565514437527E-2,5.3632854882459315E-2,0.87110943663294249,0.28516905119100727,0,0.2864589765359678,0.25657512500000001,4.290628390596745E-2,0.89493713417644671,0.68983689125723036,0,4.84967824935328E-2,0.10297060554322422,5.3632854882459315E-2,0.4361494940736857,0.28516905119100727,0,2.8096989622750441E-2,7.9977169353960556E-2,4.290628390596745E-2]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H59)),ABS($E$299:$E$361-H59),0))","v":6},0,0,0,8,null,"Mini personbil, benzin","Peugeot","108","1.0 e-vti 69 hk 5d",2015,5.5544131959484898E-2,null,4.1121613804925072E-2,1.4951849351841768,0.6400007660333239,0,0.42024327531645611,0.33034047343750006,5.0967565514437527E-2,5.3632854882459315E-2,0.82350300758517347,0.26456748475515501,0,0.25945411392405099,0.25657512500000001,4.290628390596745E-2,0.83782329066282912,0.6400007660333239,0,4.1219064203821744E-2,0.10297060554322422,5.3632854882459315E-2,0.41289918765507522,0.26456748475515501,0,2.544824963999218E-2,7.9977169353960556E-2,4.290628390596745E-2]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H60)),ABS($E$299:$E$361-H60),0))","v":6},0,0,0,8,null,"Mini personbil, benzin","Toyota","Aygo","1.0 vvt-i",2015,5.5544131959484898E-2,null,4.1121613804925072E-2,1.4704371108170888,0.6400007660333239,0,0.39549545094936783,0.33034047343750006,5.0967565514437527E-2,5.3632854882459315E-2,0.80370474809150272,0.26456748475515501,0,0.23965585443038032,0.25657512500000001,4.290628390596745E-2,0.83539592960458553,0.6400007660333239,0,3.8791703145578123E-2,0.10297060554322422,5.3632854882459315E-2,0.41095729880848031,0.26456748475515501,0,2.3506360793397282E-2,7.9977169353960556E-2,4.290628390596745E-2]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H61)),ABS($E$299:$E$361-H61),0))","v":10},0,0,0,9,null,"Mini personbil, benzin","Toyota","Aygo 3/5-dørs","1.0 hb 5-dørs",2011,6.5802282456506891E-2,null,3.6383758391090801E-2,1.7770347275453193,0.75819910570614513,0,0.51291040348101069,0.35122264193750002,0.10106972153820416,5.3632854882459315E-2,0.90378904036594909,0.31342904725498094,0,0.27465942420500078,0.27279428500000003,4.290628390596745E-2,0.94892578451880238,0.75819910570614513,0,{"$f":"AJ326*SUM(W326:Y326)/W326","v":3.9947382210317899E-2},9.71464417198801E-2,5.3632854882459315E-2,0.45318038222274976,0.31342904725498094,0,2.1391504094904198E-2,7.545354696689717E-2,4.290628390596745E-2]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H62)),ABS($E$299:$E$361-H62),0))","v":10},0,0,0,9,null,"Mini personbil, benzin","Peugeot","107","1,0 5-d 68 hk",2011,6.5802282456506891E-2,null,3.6383758391090801E-2,1.7412307322921547,0.75819910570614513,0,0.47710640822784622,0.35122264193750002,0.10106972153820416,5.3632854882459315E-2,0.88981674953544598,0.31342904725498094,0,0.26068713337449756,0.27279428500000003,4.290628390596745E-2,0.9461372353427131,0.75819910570614513,0,3.7158833034228664E-2,9.71464417198801E-2,5.3632854882459315E-2,0.45209216791012957,0.31342904725498094,0,2.0303289782284007E-2,7.545354696689717E-2,4.290628390596745E-2]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H63)),ABS($E$299:$E$361-H63),0))","v":10},0,0,0,9,null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2011,6.5802282456506891E-2,null,3.6383758391090801E-2,1.6843675993807641,0.75819910570614513,0,0.42024327531645556,0.35122264193750002,0.10106972153820416,5.3632854882459315E-2,0.86762625864319587,0.31342904725498094,0,0.23849664248224753,0.27279428500000003,4.290628390596745E-2,0.94170852169473285,0.75819910570614513,0,3.2730119386248376E-2,9.71464417198801E-2,5.3632854882459315E-2,0.45036388941335675,0.31342904725498094,0,1.8575011285511211E-2,7.545354696689717E-2,4.290628390596745E-2]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H64)),ABS($E$299:$E$361-H64),0))","v":10},10,10.1,1,10,null,"Mini personbil, benzin","Toyota","Aygo 3/5-dørs","1.0 hb 5-dørs",2011,6.5802282456506891E-2,null,1.6976082590167755E-2,1.8001904480635611,0.75819910570614513,0,0.51291040348101069,0.37210481043749999,0.10334327355644596,5.3632854882459315E-2,0.92000820036594899,0.31342904725498094,0,0.27465942420500078,0.28901344499999998,4.290628390596745E-2,0.9312742179044653,0.75819910570614513,0,2.9586554643878393E-2,8.9855702671982549E-2,5.3632854882459315E-2,0.44196953187765908,0.31342904725498094,0,1.5843363689928128E-2,6.9790837026782557E-2,4.290628390596745E-2]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H65)),ABS($E$299:$E$361-H65),0))","v":10},10,10.199999999999999,1,10,null,"Mini personbil, benzin","Peugeot","107","1,0 5-d 68 hk",2011,6.5802282456506891E-2,null,1.6976082590167755E-2,1.7643864528103965,0.75819910570614513,0,0.47710640822784622,0.37210481043749999,0.10334327355644596,5.3632854882459315E-2,0.90603590953544588,0.31342904725498094,0,0.26068713337449756,0.28901344499999998,4.290628390596745E-2,0.92920891204434319,0.75819910570614513,0,2.7521248783756311E-2,8.9855702671982549E-2,5.3632854882459315E-2,0.44116355885907488,0.31342904725498094,0,1.50373906713439E-2,6.9790837026782557E-2,4.290628390596745E-2]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H66)),ABS($E$299:$E$361-H66),0))","v":10},10,10.3,1,10,null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2011,6.5802282456506891E-2,null,1.6976082590167755E-2,1.7075233198990059,0.75819910570614513,0,0.42024327531645556,0.37210481043749999,0.10334327355644596,5.3632854882459315E-2,0.88384541864319577,0.31342904725498094,0,0.23849664248224753,0.28901344499999998,4.290628390596745E-2,0.92592883782926194,0.75819910570614513,0,2.4241174568675066E-2,8.9855702671982549E-2,5.3632854882459315E-2,0.43988352989709195,0.31342904725498094,0,1.3757361709360975E-2,6.9790837026782557E-2,4.290628390596745E-2]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H67)),ABS($E$299:$E$361-H67),0))","v":10},0,0,0,11,null,"Mini personbil, benzin","Toyota","Aygo 3/5-dørs","1.0 hb 5-dørs",2011,6.5802282456506891E-2,null,1.6463137014423989E-2,1.823397311878737,0.75819910570614513,0,0.51291040348101069,0.39298697893750001,0.10566796887162169,5.3632854882459315E-2,0.93622736036594911,0.31342904725498094,0,0.27465942420500078,0.30523260499999999,4.290628390596745E-2,0.91215607606557481,0.75819910570614513,0,1.9225727077438883E-2,8.1098388399531596E-2,5.3632854882459315E-2,0.42961959397951727,0.31342904725498094,0,1.0295223284952056E-2,6.2989039533616772E-2,4.290628390596745E-2]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H68)),ABS($E$299:$E$361-H68),0))","v":10},0,0,0,11,null,"Mini personbil, benzin","Peugeot","107","1,0 5-d 68 hk",2011,6.5802282456506891E-2,null,1.6463137014423989E-2,1.7875933166255724,0.75819910570614513,0,0.47710640822784622,0.39298697893750001,0.10566796887162169,5.3632854882459315E-2,0.922255069535446,0.31342904725498094,0,0.26068713337449756,0.30523260499999999,4.290628390596745E-2,0.91081401352141989,0.75819910570614513,0,{"$f":"AJ333*SUM(W333:Y333)/W333","v":1.7883664533283949E-2},8.1098388399531596E-2,5.3632854882459315E-2,0.42909586225496898,0.31342904725498094,0,9.7714915604037878E-3,6.2989039533616772E-2,4.290628390596745E-2]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H69)),ABS($E$299:$E$361-H69),0))","v":10},0,{"$f":"(IF(E69=0,0,IF(COUNTIF(E67:E69,E69)=1,E69&\",1\",IF(COUNTIF(E67:E69,E69)=2,E69&\",2\",IF(COUNTIF(E67:E69,E69)=3,E69&\",3\")))))*1","v":0},0,11,null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2011,6.5802282456506891E-2,null,1.6463137014423989E-2,1.7307301837141817,0.75819910570614513,0,0.42024327531645556,0.39298697893750001,0.10566796887162169,5.3632854882459315E-2,0.90006457864319589,0.31342904725498094,0,0.23849664248224753,0.30523260499999999,4.290628390596745E-2,0.90868257873923775,0.75819910570614513,0,1.5752229751101753E-2,8.1098388399531596E-2,5.3632854882459315E-2,0.42826408282777589,0.31342904725498094,0,8.9397121332107365E-3,6.2989039533616772E-2,4.290628390596745E-2]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H70)),ABS($E$299:$E$361-H70),0))","v":10},0,0,0,12,null,"Mini personbil, benzin","Toyota","Aygo 3/5-dørs","1.0 hb 5-dørs",2011,6.5802282456506891E-2,null,1.1630839845481255E-2,1.8466564694535588,0.75819910570614513,0,0.51291040348101069,0.41386914743750003,0.10804495794644345,5.3632854882459315E-2,0.95244652036594901,0.31342904725498094,0,0.27465942420500078,0.321451765,4.290628390596745E-2,0.89866570130168733,0.75819910570614513,0,1.5959241810555708E-2,7.0874498902527214E-2,5.3632854882459315E-2,0.41992953216385404,0.31342904725498094,0,8.5460465155058757E-3,5.5048154487399768E-2,4.290628390596745E-2]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H71)),ABS($E$299:$E$361-H71),0))","v":10},0,0,0,12,null,"Mini personbil, benzin","Peugeot","107","1,0 5-d 68 hk",2011,6.5802282456506891E-2,null,1.1630839845481255E-2,1.8108524742003942,0.75819910570614513,0,0.47710640822784622,0.41386914743750003,0.10804495794644345,5.3632854882459315E-2,0.9384742295354459,0.31342904725498094,0,0.26068713337449756,0.321451765,4.290628390596745E-2,0.89834732946726359,0.75819910570614513,0,1.5640869976132045E-2,7.0874498902527214E-2,5.3632854882459315E-2,0.41992953216385404,0.31342904725498094,0,8.5460465155058757E-3,5.5048154487399768E-2,4.290628390596745E-2]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H72)),ABS($E$299:$E$361-H72),0))","v":10},0,0,0,12,null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2011,6.5802282456506891E-2,null,1.1630839845481255E-2,1.7539893412890035,0.75819910570614513,0,0.42024327531645556,0.41386914743750003,0.10804495794644345,5.3632854882459315E-2,0.91628373864319579,0.31342904725498094,0,0.23849664248224753,0.321451765,4.290628390596745E-2,0.8977650303007827,0.75819910570614513,0,1.5058570809651117E-2,7.0874498902527214E-2,5.3632854882459315E-2,0.41992953216385404,0.31342904725498094,0,8.5460465155058757E-3,5.5048154487399768E-2,4.290628390596745E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H73)),ABS($E$299:$E$361-H73),0))","v":14},0,0,0,13,null,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,6.7318464079928697E-2,null,1.158066700560555E-2,1.8921336347181998,0.7756691311832451,0,0.51760429028217292,0.43475131593749994,0.11047604243282268,5.3632854882459315E-2,0.93235712111359348,0.32065091470325235,0,0.23112899750437374,0.33767092499999996,4.290628390596745E-2,0.92289106113450159,0.7756691311832451,0,1.9138534710657188E-2,7.4450540358140027E-2,5.3632854882459315E-2,0.42992890753881502,0.32065091470325235,0,8.5460465155058757E-3,5.7825662414089339E-2,4.290628390596745E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H74)),ABS($E$299:$E$361-H74),0))","v":14},0,0,0,13,null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,6.7318464079928697E-2,null,1.158066700560555E-2,1.9263285681306452,0.7756691311832451,0,0.5517992236946182,0.43475131593749994,0.11047604243282268,5.3632854882459315E-2,0.94570148537210874,0.32065091470325235,0,0.244473361762889,0.33767092499999996,4.290628390596745E-2,0.92304175204298544,0.7756691311832451,0,1.9289225619140982E-2,7.4450540358140027E-2,5.3632854882459315E-2,0.42992890753881502,0.32065091470325235,0,8.5460465155058757E-3,5.7825662414089339E-2,4.290628390596745E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H75)),ABS($E$299:$E$361-H75),0))","v":14},0,0,0,13,null,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,6.7318464079928697E-2,null,1.158066700560555E-2,1.9706542455436218,0.7756691311832451,0,0.59612490110759475,0.43475131593749994,0.11047604243282268,5.3632854882459315E-2,0.96299931070400202,0.32065091470325235,0,0.26177118709478231,0.33767092499999996,4.290628390596745E-2,0.92321422192386227,0.7756691311832451,0,1.9461695500017813E-2,7.4450540358140027E-2,5.3632854882459315E-2,0.42992890753881502,0.32065091470325235,0,8.5460465155058757E-3,5.7825662414089339E-2,4.290628390596745E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H76)),ABS($E$299:$E$361-H76),0))","v":14},14,14.1,1,14,null,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,6.7318464079928697E-2,null,6.9650965355568684E-3,1.915500309991055,0.7756691311832451,0,0.51760429028217292,0.45563348443749996,0.11296054920567772,5.3632854882459315E-2,0.94857628111359349,{"$f":"AA341*AB299","v":0.32065091470325235},0,0.23112899750437374,0.35389008499999997,4.290628390596745E-2,0.92646710259011444,0.7756691311832451,0,1.9138534710657188E-2,7.8026581813752854E-2,5.3632854882459315E-2,0.43270641546550465,{"$f":"AA341*AB299","v":0.32065091470325235},0,8.5460465155058757E-3,6.0603170340778917E-2,4.290628390596745E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H77)),ABS($E$299:$E$361-H77),0))","v":14},14,14.2,1,14,null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,6.7318464079928697E-2,null,6.9650965355568684E-3,1.9496952434035004,0.7756691311832451,0,0.5517992236946182,0.45563348443749996,0.11296054920567772,5.3632854882459315E-2,0.96192064537210875,0.32065091470325235,0,0.244473361762889,0.35389008499999997,4.290628390596745E-2,0.9266177934985983,0.7756691311832451,0,1.9289225619140982E-2,7.8026581813752854E-2,5.3632854882459315E-2,0.43270641546550465,0.32065091470325235,0,8.5460465155058757E-3,6.0603170340778917E-2,4.290628390596745E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H78)),ABS($E$299:$E$361-H78),0))","v":14},14,14.3,1,14,null,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,6.7318464079928697E-2,null,6.9650965355568684E-3,1.994020920816477,0.7756691311832451,0,0.59612490110759475,0.45563348443749996,0.11296054920567772,5.3632854882459315E-2,0.97921847070400203,0.32065091470325235,0,0.26177118709478231,0.35389008499999997,4.290628390596745E-2,0.92679026337947512,0.7756691311832451,0,1.9461695500017813E-2,7.8026581813752854E-2,5.3632854882459315E-2,0.43270641546550465,0.32065091470325235,0,8.5460465155058757E-3,6.0603170340778917E-2,4.290628390596745E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H79)),ABS($E$299:$E$361-H79),0))","v":14},0,0,0,15,null,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,6.7318464079928697E-2,null,5.0922189150705002E-3,1.9389235133402625,0.7756691311832451,0,0.51760429028217292,0.47651565293749998,0.11550158405488511,5.3632854882459315E-2,0.9647954411135935,0.32065091470325235,0,0.23112899750437374,0.37010924499999998,4.290628390596745E-2,0.9300431440457273,0.7756691311832451,0,1.9138534710657188E-2,8.1602623269365696E-2,5.3632854882459315E-2,0.43548392339219422,0.32065091470325235,0,8.5460465155058757E-3,6.3380678267468502E-2,4.290628390596745E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H80)),ABS($E$299:$E$361-H80),0))","v":14},0,0,0,15,null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,6.7318464079928697E-2,null,5.0922189150705002E-3,1.9731184467527079,0.7756691311832451,0,0.5517992236946182,0.47651565293749998,0.11550158405488511,5.3632854882459315E-2,0.97813980537210876,0.32065091470325235,0,0.244473361762889,0.37010924499999998,4.290628390596745E-2,0.93019383495421115,0.7756691311832451,0,1.9289225619140982E-2,8.1602623269365696E-2,5.3632854882459315E-2,0.43548392339219422,0.32065091470325235,0,8.5460465155058757E-3,6.3380678267468502E-2,4.290628390596745E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H81)),ABS($E$299:$E$361-H81),0))","v":14},0,0,0,15,null,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",{"$f":"N346","v":2007},6.7318464079928697E-2,null,5.0922189150705002E-3,2.0174441241656842,0.7756691311832451,0,0.59612490110759475,0.47651565293749998,0.11550158405488511,5.3632854882459315E-2,0.99543763070400204,0.32065091470325235,0,0.26177118709478231,0.37010924499999998,4.290628390596745E-2,0.93036630483508798,0.7756691311832451,0,1.9461695500017813E-2,8.1602623269365696E-2,5.3632854882459315E-2,0.43548392339219422,0.32065091470325235,0,8.5460465155058757E-3,6.3380678267468502E-2,4.290628390596745E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H82)),ABS($E$299:$E$361-H82),0))","v":14},0,0,0,16,null,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,6.7318464079928697E-2,null,2.2755863701342383E-4,1.9624038769826013,0.7756691311832451,0,0.51760429028217292,0.4973978214375,0.11809977919722413,5.3632854882459315E-2,0.98101460111359351,0.32065091470325235,0,0.23112899750437374,0.38632840499999999,4.290628390596745E-2,0.93361918550134004,0.7756691311832451,0,1.9138534710657188E-2,8.5178664724978523E-2,5.3632854882459315E-2,0.43826143131888379,0.32065091470325235,0,8.5460465155058757E-3,6.6158186194158072E-2,4.290628390596745E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H83)),ABS($E$299:$E$361-H83),0))","v":14},0,0,0,16,null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,6.7318464079928697E-2,null,2.2755863701342383E-4,1.9965988103950467,0.7756691311832451,0,0.5517992236946182,0.4973978214375,0.11809977919722413,5.3632854882459315E-2,0.99435896537210877,0.32065091470325235,0,0.244473361762889,0.38632840499999999,4.290628390596745E-2,0.9337698764098239,0.7756691311832451,0,1.9289225619140982E-2,8.5178664724978523E-2,5.3632854882459315E-2,0.43826143131888379,0.32065091470325235,0,8.5460465155058757E-3,6.6158186194158072E-2,4.290628390596745E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H84)),ABS($E$299:$E$361-H84),0))","v":14},0,0,0,16,null,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,6.7318464079928697E-2,null,2.2755863701342383E-4,2.0409244878080233,0.7756691311832451,0,0.59612490110759475,0.4973978214375,0.11809977919722413,5.3632854882459315E-2,1.0116567907040022,0.32065091470325235,0,0.26177118709478231,0.38632840499999999,4.290628390596745E-2,0.93394234629070072,0.7756691311832451,0,1.9461695500017813E-2,8.5178664724978523E-2,5.3632854882459315E-2,0.43826143131888379,0.32065091470325235,0,8.5460465155058757E-3,6.6158186194158072E-2,4.290628390596745E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H85)),ABS($E$299:$E$361-H85),0))","v":14},0,0,0,17,null,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,6.7318464079928697E-2,null,6.8600365024820985E-5,1.9859426867324368,0.7756691311832451,0,0.51760429028217292,0.51827998993750002,0.12075642044705941,5.3632854882459315E-2,0.99723376111359352,0.32065091470325235,0,0.23112899750437374,0.402547565,4.290628390596745E-2,0.9371952269569529,0.7756691311832451,0,1.9138534710657188E-2,8.875470618059135E-2,5.3632854882459315E-2,0.44103893924557336,0.32065091470325235,0,8.5460465155058757E-3,6.8935694120847657E-2,4.290628390596745E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H86)),ABS($E$299:$E$361-H86),0))","v":14},0,0,0,17,null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,6.7318464079928697E-2,null,6.8600365024820985E-5,2.0201376201448822,0.7756691311832451,0,0.5517992236946182,0.51827998993750002,0.12075642044705941,5.3632854882459315E-2,1.0105781253721089,0.32065091470325235,0,0.244473361762889,0.402547565,4.290628390596745E-2,0.93734591786543675,0.7756691311832451,0,1.9289225619140982E-2,8.875470618059135E-2,5.3632854882459315E-2,0.44103893924557336,0.32065091470325235,0,8.5460465155058757E-3,6.8935694120847657E-2,4.290628390596745E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H87)),ABS($E$299:$E$361-H87),0))","v":14},0,0,0,17,null,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,6.7318464079928697E-2,null,6.8600365024820985E-5,2.0644632975578587,0.7756691311832451,0,0.59612490110759475,0.51827998993750002,0.12075642044705941,5.3632854882459315E-2,1.0278759507040021,0.32065091470325235,0,0.26177118709478231,0.402547565,4.290628390596745E-2,0.93751838774631358,0.7756691311832451,0,1.9461695500017813E-2,8.875470618059135E-2,5.3632854882459315E-2,0.44103893924557336,0.32065091470325235,0,8.5460465155058757E-3,6.8935694120847657E-2,4.290628390596745E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H88)),ABS($E$299:$E$361-H88),0))","v":14},0,0,0,18,null,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,6.7318464079928697E-2,null,5.9289859669359232E-5,2.0095412573283826,0.7756691311832451,0,0.51760429028217292,0.53916215843750004,0.12347282254300555,5.3632854882459315E-2,1.0134529211135936,0.32065091470325235,0,0.23112899750437374,0.41876672500000001,4.290628390596745E-2,0.94077126841256575,0.7756691311832451,0,1.9138534710657188E-2,9.2330747636204191E-2,5.3632854882459315E-2,0.44381644717226293,0.32065091470325235,0,8.5460465155058757E-3,7.1713202047537228E-2,4.290628390596745E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H89)),ABS($E$299:$E$361-H89),0))","v":14},0,0,0,18,null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,6.7318464079928697E-2,null,5.9289859669359232E-5,2.043736190740828,0.7756691311832451,0,0.5517992236946182,0.53916215843750004,0.12347282254300555,5.3632854882459315E-2,1.0267972853721088,0.32065091470325235,0,0.244473361762889,0.41876672500000001,4.290628390596745E-2,0.94092195932104961,0.7756691311832451,0,1.9289225619140982E-2,9.2330747636204191E-2,5.3632854882459315E-2,0.44381644717226293,0.32065091470325235,0,8.5460465155058757E-3,7.1713202047537228E-2,4.290628390596745E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H90)),ABS($E$299:$E$361-H90),0))","v":14},0,0,0,18,null,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,6.7318464079928697E-2,null,5.9289859669359232E-5,2.088061868153805,0.7756691311832451,0,0.59612490110759475,0.53916215843750004,0.12347282254300555,5.3632854882459315E-2,1.0440951107040022,0.32065091470325235,0,0.26177118709478231,0.41876672500000001,4.290628390596745E-2,0.94109442920192643,0.7756691311832451,0,1.9461695500017813E-2,9.2330747636204191E-2,5.3632854882459315E-2,0.44381644717226293,0.32065091470325235,0,8.5460465155058757E-3,7.1713202047537228E-2,4.290628390596745E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H91)),ABS($E$299:$E$361-H91),0))","v":14},0,0,0,19,null,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,6.7318464079928697E-2,null,3.0518675135070186E-5,2.0332009330839513,0.7756691311832451,0,0.51760429028217292,0.56004432693749995,0.12625032979857412,5.3632854882459315E-2,1.0296720811135935,0.32065091470325235,0,0.23112899750437374,0.43498588499999996,4.290628390596745E-2,0.94434730986817861,0.7756691311832451,0,1.9138534710657188E-2,9.5906789091817005E-2,5.3632854882459315E-2,0.4465939550989525,0.32065091470325235,0,8.5460465155058757E-3,7.4490709974226799E-2,4.290628390596745E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H92)),ABS($E$299:$E$361-H92),0))","v":14},0,0,0,19,null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,6.7318464079928697E-2,null,3.0518675135070186E-5,2.0673958664963967,0.7756691311832451,0,0.5517992236946182,0.56004432693749995,0.12625032979857412,5.3632854882459315E-2,1.0430164453721089,0.32065091470325235,0,0.244473361762889,0.43498588499999996,4.290628390596745E-2,0.94449800077666246,0.7756691311832451,0,1.9289225619140982E-2,9.5906789091817005E-2,5.3632854882459315E-2,0.4465939550989525,0.32065091470325235,0,8.5460465155058757E-3,7.4490709974226799E-2,4.290628390596745E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H93)),ABS($E$299:$E$361-H93),0))","v":14},0,0,0,19,null,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,6.7318464079928697E-2,null,3.0518675135070186E-5,2.1117215439093733,0.7756691311832451,0,0.59612490110759475,0.56004432693749995,0.12625032979857412,5.3632854882459315E-2,1.0603142707040021,0.32065091470325235,0,0.26177118709478231,0.43498588499999996,4.290628390596745E-2,0.94467047065753929,0.7756691311832451,0,1.9461695500017813E-2,9.5906789091817005E-2,5.3632854882459315E-2,0.4465939550989525,0.32065091470325235,0,8.5460465155058757E-3,7.4490709974226799E-2,4.290628390596745E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H94)),ABS($E$299:$E$361-H94),0))","v":14},0,0,0,20,null,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,6.7318464079928697E-2,null,2.9101082675046166E-5,2.0569230885528356,0.7756691311832451,0,0.51760429028217292,0.58092649543749997,0.12909031676745825,5.3632854882459315E-2,1.0458912411135937,0.32065091470325235,0,0.23112899750437374,0.45120504499999997,4.290628390596745E-2,0.94792335132379135,0.7756691311832451,0,1.9138534710657188E-2,9.9482830547429832E-2,5.3632854882459315E-2,0.44937146302564207,0.32065091470325235,0,8.5460465155058757E-3,7.7268217900916383E-2,4.290628390596745E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H95)),ABS($E$299:$E$361-H95),0))","v":14},0,0,0,20,null,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,6.7318464079928697E-2,null,2.9101082675046166E-5,2.091118021965281,0.7756691311832451,0,0.5517992236946182,0.58092649543749997,0.12909031676745825,5.3632854882459315E-2,1.0592356053721088,0.32065091470325235,0,0.244473361762889,0.45120504499999997,4.290628390596745E-2,0.9480740422322752,0.7756691311832451,0,1.9289225619140982E-2,9.9482830547429832E-2,5.3632854882459315E-2,0.44937146302564207,0.32065091470325235,0,8.5460465155058757E-3,7.7268217900916383E-2,4.290628390596745E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H96)),ABS($E$299:$E$361-H96),0))","v":14},0,0,0,20,null,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,6.7318464079928697E-2,null,2.9101082675046166E-5,2.1354436993782575,0.7756691311832451,0,0.59612490110759475,0.58092649543749997,0.12909031676745825,5.3632854882459315E-2,1.0765334307040022,0.32065091470325235,0,0.26177118709478231,0.45120504499999997,4.290628390596745E-2,0.94824651211315203,0.7756691311832451,0,1.9461695500017813E-2,9.9482830547429832E-2,5.3632854882459315E-2,0.44937146302564207,0.32065091470325235,0,8.5460465155058757E-3,7.7268217900916383E-2,4.290628390596745E-2]
[null,null,0.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H97)),ABS($E$299:$E$361-H97),0))","v":0},0,0.1,0,0,null,"Lille personbil, benzin",{"$f":"K362","v":"CITROEN"},"C3","1.2 PureTech 83 5D","2021",6.007111181599839E-2,{"$f":"P362","v":12441.86596769612},2.4127023114584877E-2,1.7601792407438959,0.69216236211514581,0,0.75803089168956705,0.1736886489375,6.9802042148100443E-2,6.6495295853582589E-2,0.87942808418225737,0.28613036875248976,0,0.40519767374690147,0.13490380499999999,5.3196236682866077E-2,1.0163523353820445,0.69216236211514581,0,0.20060584844985396,5.7088828963462103E-2,6.6495295853582589E-2,0.49089925159211045,0.28613036875248976,0,0.10723180812688116,4.4340838029873472E-2,5.3196236682866077E-2]
[null,null,{"$f":"IF(COUNTIF(H96:H98,H98)=1,D98+0.1,IF(COUNTIF(H96:H98,H98)=2,D98+0.2,IF(COUNTIF(H96:H98,H98)=3,D98+0.3,0)))","v":0.2},{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H98)),ABS($E$299:$E$361-H98),0))","v":0},{"$f":"(IF(G98=0,0,H98))*1","v":0},0.2,0,0,null,{"$f":"J363","v":"Lille personbil, benzin"},"OPEL","CORSA","1,2 5D","2021",6.0318657606448924E-2,null,{"$f":"S363","v":2.4127023114584877E-2},1.826204747468656,{"$f":"O98*AC363","v":0.69501467954144436},{"$f":"(1+Moms)*AH363/AG363","v":0},0.82120408098802855,{"$f":"AM363*(1+AN363)*(1+Moms)","v":0.1736886489375},6.9802042148100443E-2,{"$f":"(1+Moms)*(AP363*(1-AQ363)*AR363*(U363-AS363)/AS363)/U363","v":6.6495295853582589E-2},0.91084210889407513,0.28730947741493129,0,0.4354325897962778,0.13490380499999999,{"$f":"(AP363*(1-AQ363)*AR363*(U363-AS363)/AS363)/U363","v":5.3196236682866077E-2},1.0359228517332635,0.69501467954144436,0,{"$f":"AJ363*SUM(W363:Y363)/W363","v":0.21732404737477454},{"$f":"V98*AO363","v":5.7088828963462103E-2},6.6495295853582589E-2,0.50007975050578091,0.28730947741493129,0,0.11523319837811005,{"$f":"AC98*AO363","v":4.4340838029873472E-2},5.3196236682866077E-2]
[null,null,0.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H99)),ABS($E$299:$E$361-H99),0))","v":0},0,0.3,0,0,null,"Lille personbil, benzin","PEUGEOT",208,"PureTech 100 5D","2021",{"$f":"AA364","v":5.9180569727081959E-2},null,2.4127023114584877E-2,{"$f":"SUM(S99:X99)","v":1.9631275875328527},0.68190119502179436,0,{"$f":"(W364/U364)*(SUM(W364:Y364)/W364)","v":0.97124040557187541},0.1736886489375,{"$f":"Z364/T364","v":6.9802042148100443E-2},6.6495295853582589E-2,{"$f":"SUM(Z99:AD99)","v":0.97273832667964422},{"$f":"AA364*AB364","v":0.28188854387880052},{"$f":"AH364/AG364","v":0},{"$f":"W364/U364","v":0.50274974111797766},{"$f":"AM364","v":0.13490380499999999},5.3196236682866077E-2,{"$f":"SUM(AF99:AJ99)","v":1.0625150896603002},{"$f":"AA364*AC364","v":0.68190119502179436},{"$f":"T99","v":0},0.25702976982146114,5.7088828963462103E-2,{"$f":"X99","v":6.6495295853582589E-2},{"$f":"SUM(AL99:AP99)","v":0.51247367702900393},{"$f":"AA364*AB364","v":0.28188854387880052},{"$f":"AA99","v":0},{"$f":"AJ364","v":0.13304805843746384},4.4340838029873472E-2,{"$f":"AD99","v":5.3196236682866077E-2}]
[null,null,0.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H100)),ABS($E$299:$E$361-H100),0))","v":0},0,{"$f":"(IF(E100=0,0,IF(COUNTIF(E98:E100,E100)=1,E100&\",1\",IF(COUNTIF(E98:E100,E100)=2,E100&\",2\",IF(COUNTIF(E98:E100,E100)=3,E100&\",3\")))))*1","v":0},0,1,null,"Lille personbil, benzin","CITROEN","C3","Gnsn variant","2019",6.1499171874608703E-2,null,3.0461042986464733E-2,1.8101126024866852,0.70861701716527525,0,0.62871060821423552,0.206710594425,0.19957908682859177,6.6495295853582589E-2,0.77139594902070241,0.29293249607822452,0,0.26471529825961176,0.16055191799999999,5.3196236682866077E-2,0.99362821962268699,0.70861701716527525,0,0.15389298400591325,6.4622922597915924E-2,6.6495295853582589E-2,0.46111712634371405,0.29293249607822452,0,6.4795832341523696E-2,5.0192561241099734E-2,5.3196236682866077E-2]
[null,null,0.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H101)),ABS($E$299:$E$361-H101),0))","v":0},0,0,0,1,null,"Lille personbil, benzin","PEUGEOT","208","Gnsn variant","2019",6.4549892387559218E-2,null,3.0461042986464733E-2,2.1303086165132696,0.74376858757177777,0,0.91375505183431749,0.206710594425,0.19957908682859177,6.6495295853582589E-2,0.9018874905780252,0.30746367019740972,0,0.38067566569774941,0.16055191799999999,5.3196236682866077E-2,1.0985517000779095,0.74376858757177777,0,0.22366489405463333,6.4622922597915924E-2,6.6495295853582589E-2,0.50403256301282617,0.30746367019740972,0,9.3180094891450696E-2,5.0192561241099734E-2,5.3196236682866077E-2]
[null,null,0.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H102)),ABS($E$299:$E$361-H102),0))","v":0},0,0,0,1,null,"Lille personbil, benzin","VOLKSWAGEN","POLO","Gnsn variant","2019",6.6812823164537585E-2,null,3.0461042986464733E-2,2.4022128124485786,0.76984294285746213,0,1.1186117024727742,0.206710594425,0.24055227683975963,6.6495295853582589E-2,0.99609428234941633,0.31824244884997555,0,0.46410367881657472,0.16055191799999999,5.3196236682866077E-2,1.1747699543980865,0.76984294285746213,0,0.27380879308912581,6.4622922597915924E-2,6.6495295853582589E-2,0.53523247934113105,0.31824244884997555,0,0.11360123256718969,5.0192561241099734E-2,5.3196236682866077E-2]
[null,null,2.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H103)),ABS($E$299:$E$361-H103),0))","v":2},2,2.1,1,2,null,"Lille personbil, benzin","CITROEN","C3","Gnsn variant","2019",6.1499171874608703E-2,null,3.6628035154470537E-2,1.8476274088926627,0.70861701716527525,0,0.62871060821423552,0.23973253991249999,0.20407194774706952,6.6495295853582589E-2,0.79704406202070233,0.29293249607822452,0,0.26471529825961176,0.18620003099999999,5.3196236682866077E-2,0.98761221484389017,0.70861701716527525,0,0.14140353376943546,7.1096368055596784E-2,6.6495295853582589E-2,0.46088642774495669,0.29293249607822452,0,5.9537214940684133E-2,5.5220480043181967E-2,5.3196236682866077E-2]
[null,null,2.2000000000000002,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H104)),ABS($E$299:$E$361-H104),0))","v":2},2,2.2000000000000002,1,2,null,"Lille personbil, benzin","PEUGEOT","208","Gnsn variant","2019",6.4549892387559218E-2,null,3.6628035154470537E-2,2.1678234229192475,0.74376858757177777,0,0.91375505183431749,0.23973253991249999,0.20407194774706952,6.6495295853582589E-2,0.92753560357802523,0.30746367019740972,0,0.38067566569774941,0.18620003099999999,5.3196236682866077E-2,1.0868732357393966,0.74376858757177777,0,0.20551298425843958,7.1096368055596784E-2,6.6495295853582589E-2,0.50149829068777863,0.30746367019740972,0,8.5617903764320838E-2,5.5220480043181967E-2,5.3196236682866077E-2]
[null,null,2.2999999999999998,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H105)),ABS($E$299:$E$361-H105),0))","v":2},2,2.2999999999999998,1,2,null,"Lille personbil, benzin","VOLKSWAGEN","POLO","Gnsn variant","2019",6.6812823164537585E-2,null,3.6628035154470537E-2,2.440649994274906,0.76984294285746213,0,1.1186117024727742,0.23973253991249999,0.24596751317858712,6.6495295853582589E-2,1.0217423953494162,0.31824244884997555,0,0.46410367881657472,0.18620003099999999,5.3196236682866077E-2,1.1590219755479165,0.76984294285746213,0,0.25158736878127513,7.1096368055596784E-2,6.6495295853582589E-2,0.53104089440744884,0.31824244884997555,0,0.10438172883142524,5.5220480043181967E-2,5.3196236682866077E-2]
[null,null,2.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H106)),ABS($E$299:$E$361-H106),0))","v":2},0,0,0,3,null,"Lille personbil, benzin","CITROEN","C3","Gnsn variant","2019",6.1499171874608703E-2,null,3.4619510458524898E-2,1.8852416437657211,0.70861701716527525,0,0.62871060821423552,0.27275448540000002,0.20866423713262794,6.6495295853582589E-2,0.82269217502070235,0.29293249607822452,0,0.26471529825961176,0.21184814399999999,5.3196236682866077E-2,0.98053556188832025,0.70861701716527525,0,0.12891408353295769,7.6509165336504731E-2,6.6495295853582589E-2,0.45983192473705536,0.29293249607822452,0,5.4278597539844597E-2,5.9424594436120172E-2,5.3196236682866077E-2]
[null,null,2.2000000000000002,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H107)),ABS($E$299:$E$361-H107),0))","v":2},0,0,0,3,null,"Lille personbil, benzin","PEUGEOT","208","Gnsn variant","2019",6.4549892387559218E-2,null,3.4619510458524898E-2,2.2054376577923058,0.74376858757177777,0,0.91375505183431749,0.27275448540000002,0.20866423713262794,6.6495295853582589E-2,0.95318371657802514,0.30746367019740972,0,0.38067566569774941,0.21184814399999999,5.3196236682866077E-2,1.0741341232241108,0.74376858757177777,0,0.1873610744622459,7.6509165336504731E-2,6.6495295853582589E-2,0.49814021395358699,0.30746367019740972,0,7.8055712637191008E-2,5.9424594436120172E-2,5.3196236682866077E-2]
[null,null,2.2999999999999998,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H108)),ABS($E$299:$E$361-H108),0))","v":2},0,0,0,3,null,"Lille personbil, benzin","VOLKSWAGEN","POLO","Gnsn variant","2019",6.6812823164537585E-2,null,3.4619510458524898E-2,2.479207017035066,0.76984294285746213,0,1.1186117024727742,0.27275448540000002,0.2515025904512469,6.6495295853582589E-2,1.0473905083494162,0.31824244884997555,0,0.46410367881657472,0.21184814399999999,5.3196236682866077E-2,1.1422133485209738,0.76984294285746213,0,0.2293659444734244,7.6509165336504731E-2,6.6495295853582589E-2,0.52602550506462264,0.31824244884997555,0,9.5162225095660788E-2,5.9424594436120172E-2,5.3196236682866077E-2]
[null,null,2.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H109)),ABS($E$299:$E$361-H109),0))","v":2},0,0,0,4,null,"Lille personbil, benzin","CITROEN","C3","Gnsn variant","2019",6.1499171874608703E-2,null,3.4207799738819572E-2,1.8876338040039211,0.70861701716527525,0,0.62871060821423552,0.30577643088750001,0.17803445188332784,6.6495295853582589E-2,0.84834028802070238,0.29293249607822452,0,0.26471529825961176,0.23749625699999999,5.3196236682866077E-2,0.97239826075597746,0.70861701716527525,0,0.11642463329647991,8.0861314440639737E-2,6.6495295853582589E-2,0.45795361732001005,0.29293249607822452,0,4.9019980139005048E-2,6.2804904419914362E-2,5.3196236682866077E-2]
[null,null,2.2000000000000002,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H110)),ABS($E$299:$E$361-H110),0))","v":2},0,0,0,4,null,"Lille personbil, benzin","PEUGEOT","208","Gnsn variant","2019",6.4549892387559218E-2,null,3.4207799738819572E-2,2.2078298180305058,0.74376858757177777,0,0.91375505183431749,0.30577643088750001,0.17803445188332784,6.6495295853582589E-2,0.97883182957802517,0.30746367019740972,0,0.38067566569774941,0.23749625699999999,5.3196236682866077E-2,1.0603343625320523,0.74376858757177777,0,0.16920916466605218,8.0861314440639737E-2,6.6495295853582589E-2,0.49395833281025137,0.30746367019740972,0,7.0493521510061163E-2,6.2804904419914362E-2,5.3196236682866077E-2]
[null,null,2.2999999999999998,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H111)),ABS($E$299:$E$361-H111),0))","v":2},0,0,0,4,null,"Lille personbil, benzin","VOLKSWAGEN","POLO","Gnsn variant","2019",6.6812823164537585E-2,null,3.4207799738819572E-2,2.4825629510053071,0.76984294285746213,0,1.1186117024727742,0.30577643088750001,0.22183657893398787,6.6495295853582589E-2,1.0730386213494163,0.31824244884997555,0,0.46410367881657472,0.23749625699999999,5.3196236682866077E-2,1.1243440733172581,0.76984294285746213,0,0.20714452016557375,8.0861314440639737E-2,6.6495295853582589E-2,0.52018631131265236,0.31824244884997555,0,8.5942721359896362E-2,6.2804904419914362E-2,5.3196236682866077E-2]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H112)),ABS($E$299:$E$361-H112),0))","v":6},0,0,0,5,null,"Lille personbil, benzin","Peugeot","208","1.2 vti 5d",2015,6.5802282456506891E-2,null,2.9156704768643325E-2,1.8102547777531743,0.75819910570614513,0,0.55429735620202769,0.33879837637499999,9.2464643616418901E-2,6.6495295853582589E-2,0.91940824936672749,0.31342904725498094,0,0.28963859542888043,0.26314437000000002,5.3196236682866077E-2,1.0006920696678681,0.75819910570614513,0,9.1633569457606159E-2,8.4364098650534236E-2,6.6495295853582589E-2,0.48003235065684646,0.31342904725498094,0,4.7881553204021418E-2,6.5525513514978054E-2,5.3196236682866077E-2]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H113)),ABS($E$299:$E$361-H113),0))","v":6},0,0,0,5,null,"Lille personbil, benzin","Kia","Picanto","1.0 5-dørs man. 5",2015,5.9869289776002171E-2,null,2.9156704768643325E-2,1.6166018270997946,0.68983689125723036,0,0.47379418174926574,0.33879837637499999,4.7677081864715996E-2,6.6495295853582589E-2,0.87600332861367003,0.28516905119100727,0,0.27449367073979658,0.26314437000000002,5.3196236682866077E-2,0.91902148716481047,0.68983689125723036,0,7.8325201403463232E-2,8.4364098650534236E-2,6.6495295853582589E-2,0.44926867404505944,0.28516905119100727,0,4.5377872656208088E-2,6.5525513514978054E-2,5.3196236682866077E-2]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H114)),ABS($E$299:$E$361-H114),0))","v":6},0,0,0,5,null,"Lille personbil, benzin","Ford","Fiesta","1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel",2015,6.2695736932809137E-2,null,2.9156704768643325E-2,1.9187791211399841,0.72240429814061891,0,0.69861650715436385,0.33879837637499999,9.2464643616418901E-2,6.6495295853582589E-2,0.96906631268095877,0.29863196777084022,0,0.35409373822725249,0.26314437000000002,5.3196236682866077E-2,0.98875535703078621,0.72240429814061891,0,0.11549166438605038,8.4364098650534236E-2,6.6495295853582589E-2,0.47589066171070771,0.29863196777084022,0,5.8536943742023312E-2,6.5525513514978054E-2,5.3196236682866077E-2]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H115)),ABS($E$299:$E$361-H115),0))","v":6},6,6.1,1,6,null,"Lille personbil, benzin","Peugeot","208","1.2 vti 5d",2015,6.5802282456506891E-2,null,2.7855789570971259E-2,1.8453568765862167,0.75819910570614513,0,0.55429735620202769,0.37182032186249997,9.4544796961961233E-2,6.6495295853582589E-2,0.94505636236672752,0.31342904725498094,0,0.28963859542888043,0.28879248299999999,5.3196236682866077E-2,0.99216417485890174,0.75819910570614513,0,8.0622351965730435E-2,8.6847421333443531E-2,6.6495295853582589E-2,0.47620742175521247,0.31342904725498094,0,4.2127829985564656E-2,6.7454307831800814E-2,5.3196236682866077E-2]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H116)),ABS($E$299:$E$361-H116),0))","v":6},6,6.2,1,6,null,"Lille personbil, benzin","Kia","Picanto","1.0 5-dørs man. 5",2015,5.9869289776002171E-2,null,2.7855789570971259E-2,1.6506963516560897,0.68983689125723036,0,0.47379418174926574,0.37182032186249997,4.8749660933511262E-2,6.6495295853582589E-2,0.90165144161366995,0.28516905119100727,0,0.27449367073979658,0.28879248299999999,5.3196236682866077E-2,0.91209280251401526,0.68983689125723036,0,6.8913194069758807E-2,8.6847421333443531E-2,6.6495295853582589E-2,0.44574460181860831,0.28516905119100727,0,3.9925006112934168E-2,6.7454307831800814E-2,5.3196236682866077E-2]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H117)),ABS($E$299:$E$361-H117),0))","v":6},6,6.3,1,6,null,"Lille personbil, benzin","Ford","Fiesta","1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel",2015,6.2695736932809137E-2,null,2.7855789570971259E-2,1.9538812199730264,0.72240429814061891,0,0.69861650715436385,0.37182032186249997,9.4544796961961233E-2,6.6495295853582589E-2,0.99471442568095869,0.29863196777084022,0,0.35409373822725249,0.28879248299999999,5.3196236682866077E-2,0.97736053611871221,0.72240429814061891,0,0.10161352079106725,8.6847421333443531E-2,6.6495295853582589E-2,0.47078531970971171,0.29863196777084022,0,5.1502807424204586E-2,6.7454307831800814E-2,5.3196236682866077E-2]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H118)),ABS($E$299:$E$361-H118),0))","v":6},0,0,0,7,null,"Lille personbil, benzin","Peugeot","208","1.2 vti 5d",2015,6.5802282456506891E-2,null,2.412590304711159E-2,1.8805055966475031,0.75819910570614513,0,0.55429735620202769,0.40484226734999995,9.667157153574775E-2,6.6495295853582589E-2,0.97070447536672744,0.31342904725498094,0,0.28963859542888043,0.31444059599999996,5.3196236682866077E-2,0.98261681852295013,0.75819910570614513,0,6.9611134473854683E-2,8.8311282489367648E-2,6.6495295853582589E-2,0.47159067807533761,0.31342904725498094,0,3.6374106767107887E-2,6.8591287370382642E-2,5.3196236682866077E-2]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H119)),ABS($E$299:$E$361-H119),0))","v":6},0,0,0,7,null,"Lille personbil, benzin","Kia","Picanto","1.0 5-dørs man. 5",2015,5.9869289776002171E-2,null,2.412590304711159E-2,1.6848149152831984,0.68983689125723036,0,0.47379418174926574,0.40484226734999995,4.9846279073119934E-2,6.6495295853582589E-2,0.92729955461366997,0.28516905119100727,0,0.27449367073979658,0.31444059599999996,5.3196236682866077E-2,0.90414465633623486,0.68983689125723036,0,5.9501186736054354E-2,8.8311282489367648E-2,6.6495295853582589E-2,0.44142871481391621,0.28516905119100727,0,3.4472139569660235E-2,6.8591287370382642E-2,5.3196236682866077E-2]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H120)),ABS($E$299:$E$361-H120),0))","v":6},0,0,0,7,null,"Lille personbil, benzin","Ford","Fiesta","1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel",2015,6.2695736932809137E-2,null,2.412590304711159E-2,1.9890299400343128,0.72240429814061891,0,0.69861650715436385,0.40484226734999995,9.667157153574775E-2,6.6495295853582589E-2,1.0203625386809587,0.29863196777084022,0,0.35409373822725249,0.31444059599999996,5.3196236682866077E-2,0.96494625367965325,0.72240429814061891,0,8.7735377196084097E-2,8.8311282489367648E-2,6.6495295853582589E-2,0.46488816293047486,0.29863196777084022,0,4.4468671106385846E-2,6.8591287370382642E-2,5.3196236682866077E-2]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H121)),ABS($E$299:$E$361-H121),0))","v":6},0,0,0,8,null,"Lille personbil, benzin","Peugeot","208","1.2 vti 5d",2015,6.5802282456506891E-2,null,2.0797133605046019E-2,1.9157021582636189,0.75819910570614513,0,0.55429735620202769,0.43786421283749999,9.8846187664363691E-2,6.6495295853582589E-2,0.99635258836672747,0.31342904725498094,0,0.28963859542888043,0.34008870899999999,5.3196236682866077E-2,0.97205000066001324,0.75819910570614513,0,5.8599916981978958E-2,8.8755682118306575E-2,6.6495295853582589E-2,0.46618211961722167,0.31342904725498094,0,3.0620383548651126E-2,6.8936452130723552E-2,5.3196236682866077E-2]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H122)),ABS($E$299:$E$361-H122),0))","v":6},0,0,0,8,null,"Lille personbil, benzin","Kia","Picanto","1.0 5-dørs man. 5",2015,5.9869289776002171E-2,null,2.0797133605046019E-2,1.7189581472120159,0.68983689125723036,0,0.47379418174926574,0.43786421283749999,5.0967565514437527E-2,6.6495295853582589E-2,0.95294766761367,0.28516905119100727,0,0.27449367073979658,0.34008870899999999,5.3196236682866077E-2,0.89517704863146941,0.68983689125723036,0,5.0089179402349915E-2,8.8755682118306575E-2,6.6495295853582589E-2,0.43632101303098325,0.28516905119100727,0,2.9019273026386311E-2,6.8936452130723552E-2,5.3196236682866077E-2]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H123)),ABS($E$299:$E$361-H123),0))","v":6},0,0,0,8,null,"Lille personbil, benzin","Ford","Fiesta","1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel",2015,6.2695736932809137E-2,null,2.0797133605046019E-2,2.0242265016504288,0.72240429814061891,0,0.69861650715436385,0.43786421283749999,9.8846187664363691E-2,6.6495295853582589E-2,1.0460106516809586,0.29863196777084022,0,0.35409373822725249,0.34008870899999999,5.3196236682866077E-2,0.95151250971360901,0.72240429814061891,0,7.3857233601100955E-2,8.8755682118306575E-2,6.6495295853582589E-2,0.45819919137299703,0.29863196777084022,0,3.7434534788567113E-2,6.8936452130723552E-2,5.3196236682866077E-2]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H124)),ABS($E$299:$E$361-H124),0))","v":10},0,0,0,9,null,"Lille personbil, benzin","Chevrolet","Spark","1.0 esp 5d",2011,7.3040533526722642E-2,null,1.5286421922753134E-2,2.0485837367879633,0.84160100733382104,0,0.52115512176632228,0.47088615832500008,0.14844615350923737,6.6495295853582589E-2,1.0253319734311386,0.34790624245302881,0,0.25849267229524375,0.36573682200000002,5.3196236682866077E-2,1.0417965827699516,0.84160100733382104,0,4.4743302849935052E-2,8.8956976732612908E-2,6.6495295853582589E-2,0.49238793179412954,0.34790624245302881,0,2.219265519601098E-2,6.9092797462223618E-2,5.3196236682866077E-2]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H125)),ABS($E$299:$E$361-H125),0))","v":10},0,0,0,9,null,"Lille personbil, benzin","Suzuki","Swift","1,2 eco+",2011,7.1608366202669263E-2,null,1.5286421922753134E-2,2.2689575261752504,0.82509902679786384,0,0.75803089168956672,0.47088615832500008,0.14844615350923737,6.6495295853582589E-2,1.1122884606441505,0.34108455142453808,0,0.35227085053674645,0.36573682200000002,5.3196236682866077E-2,1.0456313577772691,0.82509902679786384,0,6.508005839320978E-2,8.8956976732612908E-2,6.6495295853582589E-2,0.49361748166211827,0.34108455142453808,0,3.0243896092490442E-2,6.9092797462223618E-2,5.3196236682866077E-2]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H126)),ABS($E$299:$E$361-H126),0))","v":10},0,0,0,9,null,"Lille personbil, benzin","Opel","Corsa","1",2011,7.3040533526722642E-2,null,1.5286421922753134E-2,2.1265473490309277,0.84160100733382104,0,0.59911873400928628,0.47088615832500008,0.14844615350923737,6.6495295853582589E-2,1.0557567977210756,0.34790624245302881,0,0.2889174965851809,0.36573682200000002,5.3196236682866077E-2,1.0484900783688031,0.84160100733382104,0,5.1436798448786646E-2,8.8956976732612908E-2,6.6495295853582589E-2,0.49500002763758377,0.34790624245302881,0,2.4804751039465257E-2,6.9092797462223618E-2,5.3196236682866077E-2]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H127)),ABS($E$299:$E$361-H127),0))","v":10},10,10.1,1,10,null,"Lille personbil, benzin","Chevrolet","Spark","1.0 esp 5d",2011,7.3040533526722642E-2,null,1.4139118157926074E-2,2.0849449618022562,0.84160100733382104,0,0.52115512176632228,0.50390810381249995,0.15178543303603001,6.6495295853582589E-2,1.0509800864311385,0.34790624245302881,0,0.25849267229524375,0.39138493499999999,5.3196236682866077E-2,1.0307344623372969,0.84160100733382104,0,3.4390461854816923E-2,8.8247697295076491E-2,6.6495295853582589E-2,0.48670203133590928,0.34790624245302881,0,1.705765138830443E-2,6.8541900811709897E-2,5.3196236682866077E-2]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H128)),ABS($E$299:$E$361-H128),0))","v":10},10,10.199999999999999,1,10,null,"Lille personbil, benzin","Suzuki","Swift","1,2 eco+",2011,7.1608366202669263E-2,null,1.4139118157926074E-2,2.3053187511895432,0.82509902679786384,0,0.75803089168956672,0.50390810381249995,0.15178543303603001,6.6495295853582589E-2,1.1379365736441505,0.34108455142453808,0,0.35227085053674645,0.39138493499999999,5.3196236682866077E-2,1.0298636572223279,0.82509902679786384,0,5.00216372758049E-2,8.8247697295076491E-2,6.6495295853582589E-2,0.48606866068830257,0.34108455142453808,0,2.3245971769188443E-2,6.8541900811709897E-2,5.3196236682866077E-2]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H129)),ABS($E$299:$E$361-H129),0))","v":10},10,10.3,1,10,null,"Lille personbil, benzin","Opel","Corsa","1",2011,7.3040533526722642E-2,null,1.4139118157926074E-2,2.1629085740452201,0.84160100733382104,0,0.59911873400928628,0.50390810381249995,0.15178543303603001,6.6495295853582589E-2,1.0814049107210757,0.34790624245302881,0,0.2889174965851809,0.39138493499999999,5.3196236682866077E-2,1.0358791966417746,0.84160100733382104,0,3.953519615929451E-2,8.8247697295076491E-2,6.6495295853582589E-2,0.48870973252790051,0.34790624245302881,0,1.9065352580295684E-2,6.8541900811709897E-2,5.3196236682866077E-2]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H130)),ABS($E$299:$E$361-H130),0))","v":10},0,0,0,11,null,"Lille personbil, benzin","Chevrolet","Spark","1.0 esp 5d",2011,7.3040533526722642E-2,null,1.1019218154372757E-2,2.1213813035339202,0.84160100733382104,0,0.52115512176632228,0.53693004929999999,0.15519982928019435,6.6495295853582589E-2,1.0766281994311386,0.34790624245302881,0,0.25849267229524375,0.41703304799999996,5.3196236682866077E-2,1.0187617678527996,0.84160100733382104,0,2.4037620859698787E-2,8.662784380569738E-2,6.6495295853582589E-2,0.48030888889567513,0.34790624245302881,0,1.1922647580597877E-2,6.7283762179182416E-2,5.3196236682866077E-2]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H131)),ABS($E$299:$E$361-H131),0))","v":10},0,0,0,11,null,"Lille personbil, benzin","Suzuki","Swift","1,2 eco+",2011,7.1608366202669263E-2,null,1.1019218154372757E-2,2.3417550929212076,0.82509902679786384,0,0.75803089168956672,0.53693004929999999,0.15519982928019435,6.6495295853582589E-2,1.1635846866441506,0.34108455142453808,0,0.35227085053674645,0.41703304799999996,5.3196236682866077E-2,1.0131853826155437,0.82509902679786384,0,3.4963216158400007E-2,8.662784380569738E-2,6.6495295853582589E-2,0.47781259773247298,0.34108455142453808,0,1.6248047445886444E-2,6.7283762179182416E-2,5.3196236682866077E-2]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H132)),ABS($E$299:$E$361-H132),0))","v":10},0,{"$f":"(IF(E132=0,0,IF(COUNTIF(E130:E132,E132)=1,E132&\",1\",IF(COUNTIF(E130:E132,E132)=2,E132&\",2\",IF(COUNTIF(E130:E132,E132)=3,E132&\",3\")))))*1","v":0},0,11,null,"Lille personbil, benzin","Opel","Corsa","1",2011,7.3040533526722642E-2,null,1.1019218154372757E-2,2.1993449157768845,0.84160100733382104,0,0.59911873400928628,0.53693004929999999,0.15519982928019435,6.6495295853582589E-2,1.1070530237210756,0.34790624245302881,0,0.2889174965851809,0.41703304799999996,5.3196236682866077E-2,1.0223577408629032,0.84160100733382104,0,2.763359386980237E-2,8.662784380569738E-2,6.6495295853582589E-2,0.48171219543620336,0.34790624245302881,0,1.3325954121126103E-2,6.7283762179182416E-2,5.3196236682866077E-2]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H133)),ABS($E$299:$E$361-H133),0))","v":10},0,0,0,12,null,"Lille personbil, benzin","Chevrolet","Spark","1.0 esp 5d",2011,7.3040533526722642E-2,null,6.8042922430343235E-3,2.1578944517250647,0.84160100733382104,0,0.52115512176632228,0.56995199478750003,0.15869103198383883,6.6495295853582589E-2,1.1022763124311385,0.34790624245302881,0,0.25849267229524375,0.44268116099999999,5.3196236682866077E-2,1.0172769601454152,0.84160100733382104,0,2.50832406935362E-2,8.4097416264475533E-2,6.6495295853582589E-2,0.478862135180813,0.34790624245302881,0,1.2441274480276958E-2,6.531838156464119E-2,5.3196236682866077E-2]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H134)),ABS($E$299:$E$361-H134),0))","v":10},0,0,0,12,null,"Lille personbil, benzin","Suzuki","Swift","1,2 eco+",2011,7.1608366202669263E-2,null,6.8042922430343235E-3,2.3782682411123521,0.82509902679786384,0,0.75803089168956672,0.56995199478750003,0.15869103198383883,6.6495295853582589E-2,1.1892327996441505,0.34108455142453808,0,0.35227085053674645,0.44268116099999999,5.3196236682866077E-2,1.002463384579108,0.82509902679786384,0,2.6771645663186173E-2,8.4097416264475533E-2,6.6495295853582589E-2,0.47204044415232227,0.34108455142453808,0,1.2441274480276958E-2,6.531838156464119E-2,5.3196236682866077E-2]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H135)),ABS($E$299:$E$361-H135),0))","v":10},0,0,0,12,null,"Lille personbil, benzin","Opel","Corsa","1",2011,7.3040533526722642E-2,null,6.8042922430343235E-3,2.235858063968029,0.84160100733382104,0,0.59911873400928628,0.56995199478750003,0.15869103198383883,6.6495295853582589E-2,1.1327011367210758,0.34790624245302881,0,0.2889174965851809,0.44268116099999999,5.3196236682866077E-2,1.0179927821745758,0.84160100733382104,0,2.5799062722696633E-2,8.4097416264475533E-2,6.6495295853582589E-2,0.478862135180813,0.34790624245302881,0,1.2441274480276958E-2,6.531838156464119E-2,5.3196236682866077E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H136)),ABS($E$299:$E$361-H136),0))","v":14},0,0,0,13,null,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,9.0733582020773459E-2,null,7.3806081086348046E-3,2.7398698468577787,1.0454670898556782,0,0.7021363343901138,0.60297394027500006,0.32279718648340378,6.6495295853582589E-2,1.2556310695539397,0.43218166764351401,0,0.30192389122755969,0.46832927400000002,5.3196236682866077E-2,1.2298649396256864,1.0454670898556782,0,2.8932691689969692E-2,8.8969862226456073E-2,6.6495295853582589E-2,0.56692198441943842,0.43218166764351401,0,1.2441274480276958E-2,6.9102805612781412E-2,5.3196236682866077E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H137)),ABS($E$299:$E$361-H137),0))","v":14},0,0,0,13,null,"Lille personbil, benzin","Opel","Corsa","1,2",2007,8.4930852938049584E-2,null,7.3806081086348046E-3,2.6473534437543846,0.97860582248118722,0,0.72826684355159654,0.60297394027500006,0.27101154159301816,6.6495295853582589E-2,1.2357060768087884,0.40454214238724284,0,0.30963842373867956,0.46832927400000002,5.3196236682866077E-2,1.1633327484843083,0.97860582248118722,0,2.9261767923082532E-2,8.8969862226456073E-2,6.6495295853582589E-2,0.5392824591631673,0.40454214238724284,0,1.2441274480276958E-2,6.9102805612781412E-2,5.3196236682866077E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H138)),ABS($E$299:$E$361-H138),0))","v":14},0,0,0,13,null,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,9.6105965166740318E-2,null,7.3806081086348046E-3,3.0834139126894407,1.1073697464918697,0,0.93026591053218566,0.60297394027500006,0.37630901953680224,6.6495295853582589E-2,1.3466493252075789,0.45777137164872211,0,0.36735244287599073,0.46832927400000002,5.3196236682866077E-2,1.2943405982375489,1.1073697464918697,0,3.1505693665640565E-2,8.8969862226456073E-2,6.6495295853582589E-2,0.59251168842464652,0.45777137164872211,0,1.2441274480276958E-2,6.9102805612781412E-2,5.3196236682866077E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H139)),ABS($E$299:$E$361-H139),0))","v":14},14,14.1,1,14,null,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,9.0733582020773459E-2,null,7.3615664171872109E-3,2.7801512105722144,1.0454670898556782,0,0.7021363343901138,0.6359958857625001,0.3300566047103396,6.6495295853582589E-2,1.2812791825539396,0.43218166764351401,0,0.30192389122755969,0.49397738699999999,5.3196236682866077E-2,1.2347373855876669,1.0454670898556782,0,2.8932691689969692E-2,9.3842308188436613E-2,6.6495295853582589E-2,0.5707064084675787,0.43218166764351401,0,1.2441274480276958E-2,7.2887229660921635E-2,5.3196236682866077E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H140)),ABS($E$299:$E$361-H140),0))","v":14},14,14.2,1,14,null,"Lille personbil, benzin","Opel","Corsa","1,2",2007,8.4930852938049584E-2,null,7.3615664171872109E-3,2.6864701949190448,0.97860582248118722,0,0.72826684355159654,0.6359958857625001,0.27710634727017813,6.6495295853582589E-2,1.2613541898087883,0.40454214238724284,0,0.30963842373867956,0.49397738699999999,5.3196236682866077E-2,1.1682051944462888,0.97860582248118722,0,2.9261767923082532E-2,9.3842308188436613E-2,6.6495295853582589E-2,0.54306688321130747,0.40454214238724284,0,1.2441274480276958E-2,7.2887229660921635E-2,5.3196236682866077E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H141)),ABS($E$299:$E$361-H141),0))","v":14},14,14.3,1,14,null,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,9.6105965166740318E-2,null,7.3615664171872109E-3,3.124898709371978,1.1073697464918697,0,0.93026591053218566,0.6359958857625001,0.38477187073183972,6.6495295853582589E-2,1.3722974382075788,0.45777137164872211,0,0.36735244287599073,0.49397738699999999,5.3196236682866077E-2,1.2992130441995293,1.1073697464918697,0,3.1505693665640565E-2,9.3842308188436613E-2,6.6495295853582589E-2,0.5962961124727868,0.45777137164872211,0,1.2441274480276958E-2,7.2887229660921635E-2,5.3196236682866077E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H142)),ABS($E$299:$E$361-H142),0))","v":14},0,0,0,15,null,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,9.0733582020773459E-2,null,8.234320507565519E-3,2.8205977422597424,1.0454670898556782,0,0.7021363343901138,0.66901783125000003,0.33748119091036743,6.6495295853582589E-2,1.3069272955539395,0.43218166764351401,0,0.30192389122755969,0.51962549999999996,5.3196236682866077E-2,1.2396098315496475,1.0454670898556782,0,2.8932691689969692E-2,9.8714754150417139E-2,6.6495295853582589E-2,0.57449083251571886,0.43218166764351401,0,1.2441274480276958E-2,7.6671653709061857E-2,5.3196236682866077E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H143)),ABS($E$299:$E$361-H143),0))","v":14},0,0,0,15,null,"Lille personbil, benzin","Opel","Corsa","1,2",2007,8.4930852938049584E-2,null,8.234320507565519E-3,2.7257256165210069,0.97860582248118722,0,0.72826684355159654,0.66901783125000003,0.28333982338464003,6.6495295853582589E-2,1.2870023028087885,0.40454214238724284,0,0.30963842373867956,0.51962549999999996,5.3196236682866077E-2,1.1730776404082695,0.97860582248118722,0,2.9261767923082532E-2,9.8714754150417139E-2,6.6495295853582589E-2,0.54685130725944775,0.40454214238724284,0,1.2441274480276958E-2,7.6671653709061857E-2,5.3196236682866077E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H144)),ABS($E$299:$E$361-H144),0))","v":14},0,0,0,15,null,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,9.6105965166740318E-2,null,8.234320507565519E-3,3.1665760548145907,1.1073697464918697,0,0.93026591053218566,0.66901783125000003,0.39342727068695243,6.6495295853582589E-2,1.3979455512075787,0.45777137164872211,0,0.36735244287599073,0.51962549999999996,5.3196236682866077E-2,1.30408549016151,1.1073697464918697,0,3.1505693665640565E-2,9.8714754150417139E-2,6.6495295853582589E-2,0.60008053652092697,0.45777137164872211,0,1.2441274480276958E-2,7.6671653709061857E-2,5.3196236682866077E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H145)),ABS($E$299:$E$361-H145),0))","v":14},0,0,0,16,null,"Lille personbil, benzin","Suzuki","Swift","1,3",{"$f":"N410","v":2007},9.0733582020773459E-2,null,6.7511392825152694E-4,2.861211289178764,1.0454670898556782,0,0.7021363343901138,0.70203977673749995,0.34507279234188926,6.6495295853582589E-2,1.3325754085539396,0.43218166764351401,0,0.30192389122755969,0.54527361299999999,5.3196236682866077E-2,1.244482277511628,1.0454670898556782,0,2.8932691689969692E-2,0.10358720011239766,6.6495295853582589E-2,0.57827525656385914,0.43218166764351401,0,1.2441274480276958E-2,8.045607775720208E-2,5.3196236682866077E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H146)),ABS($E$299:$E$361-H146),0))","v":14},0,0,0,16,null,"Lille personbil, benzin","Opel","Corsa","1,2",2007,8.4930852938049584E-2,null,6.7511392825152694E-4,2.7651212594670569,0.97860582248118722,0,0.72826684355159654,0.70203977673749995,0.28971352084319046,6.6495295853582589E-2,1.3126504158087884,0.40454214238724284,0,0.30963842373867956,0.54527361299999999,5.3196236682866077E-2,1.1779500863702499,0.97860582248118722,0,2.9261767923082532E-2,0.10358720011239766,6.6495295853582589E-2,0.55063573130758792,0.40454214238724284,0,1.2441274480276958E-2,8.045607775720208E-2,5.3196236682866077E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H147)),ABS($E$299:$E$361-H147),0))","v":14},0,0,0,16,null,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,9.6105965166740318E-2,null,6.7511392825152694E-4,3.2084481025056832,1.1073697464918697,0,0.93026591053218566,0.70203977673749995,0.40227737289054466,6.6495295853582589E-2,1.4235936642075788,0.45777137164872211,0,0.36735244287599073,0.54527361299999999,5.3196236682866077E-2,1.3089579361234904,1.1073697464918697,0,3.1505693665640565E-2,0.10358720011239766,6.6495295853582589E-2,0.60386496056906724,0.45777137164872211,0,1.2441274480276958E-2,8.045607775720208E-2,5.3196236682866077E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H148)),ABS($E$299:$E$361-H148),0))","v":14},0,0,0,17,null,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,9.0733582020773459E-2,null,1.4369560406278566E-4,2.9019956083181264,1.0454670898556782,0,0.7021363343901138,0.73506172222499999,0.3528351659937517,6.6495295853582589E-2,1.3582235215539398,0.43218166764351401,0,0.30192389122755969,0.57092172600000002,5.3196236682866077E-2,1.2493547234736087,1.0454670898556782,0,2.8932691689969692E-2,0.10845964607437822,6.6495295853582589E-2,0.58205968061199931,0.43218166764351401,0,1.2441274480276958E-2,8.4240501805342302E-2,5.3196236682866077E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H149)),ABS($E$299:$E$361-H149),0))","v":14},0,0,0,17,null,"Lille personbil, benzin","Opel","Corsa","1,2",2007,8.4930852938049584E-2,null,1.4369560406278566E-4,2.8046602780205592,0.97860582248118722,0,0.72826684355159654,0.73506172222499999,0.2962305939091926,6.6495295853582589E-2,1.3382985288087883,0.40454214238724284,0,0.30963842373867956,0.57092172600000002,5.3196236682866077E-2,1.1828225323322306,0.97860582248118722,0,2.9261767923082532E-2,0.10845964607437822,6.6495295853582589E-2,0.55442015535572819,0.40454214238724284,0,1.2441274480276958E-2,8.4240501805342302E-2,5.3196236682866077E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H150)),ABS($E$299:$E$361-H150),0))","v":14},0,0,0,17,null,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,9.6105965166740318E-2,null,1.4369560406278566E-4,3.2505192322504342,1.1073697464918697,0,0.93026591053218566,0.73506172222499999,0.41132655714779609,6.6495295853582589E-2,1.449241777207579,0.45777137164872211,0,0.36735244287599073,0.57092172600000002,5.3196236682866077E-2,1.3138303820854711,1.1073697464918697,0,3.1505693665640565E-2,0.10845964607437822,6.6495295853582589E-2,0.60764938461720741,0.45777137164872211,0,1.2441274480276958E-2,8.4240501805342302E-2,5.3196236682866077E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H151)),ABS($E$299:$E$361-H151),0))","v":14},0,0,0,18,null,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,9.0733582020773459E-2,null,1.172044959019301E-4,2.9429545411797196,1.0454670898556782,0,0.7021363343901138,0.76808366771250014,0.36077215336784435,6.6495295853582589E-2,1.3838716345539397,0.43218166764351401,0,0.30192389122755969,0.59656983900000005,5.3196236682866077E-2,1.2542271694355891,1.0454670898556782,0,2.8932691689969692E-2,0.11333209203635877,6.6495295853582589E-2,0.58584410466013959,0.43218166764351401,0,1.2441274480276958E-2,8.8024925853482539E-2,5.3196236682866077E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H152)),ABS($E$299:$E$361-H152),0))","v":14},0,0,0,18,null,"Lille personbil, benzin","Opel","Corsa","1,2",2007,8.4930852938049584E-2,null,1.172044959019301E-4,2.8443458973996774,0.97860582248118722,0,0.72826684355159654,0.76808366771250014,0.30289426780081047,6.6495295853582589E-2,1.3639466418087884,0.40454214238724284,0,0.30963842373867956,0.59656983900000005,5.3196236682866077E-2,1.187694978294211,0.97860582248118722,0,2.9261767923082532E-2,0.11333209203635877,6.6495295853582589E-2,0.55820457940386847,0.40454214238724284,0,1.2441274480276958E-2,8.8024925853482539E-2,5.3196236682866077E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H153)),ABS($E$299:$E$361-H153),0))","v":14},0,0,0,18,null,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,9.6105965166740318E-2,null,1.172044959019301E-4,3.2927939223772511,1.1073697464918697,0,0.93026591053218566,0.76808366771250014,0.42057930178711267,6.6495295853582589E-2,1.4748898902075789,0.45777137164872211,0,0.36735244287599073,0.59656983900000005,5.3196236682866077E-2,1.3187028280474515,1.1073697464918697,0,3.1505693665640565E-2,0.11333209203635877,6.6495295853582589E-2,0.61143380866534769,0.45777137164872211,0,1.2441274480276958E-2,8.8024925853482539E-2,5.3196236682866077E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H154)),ABS($E$299:$E$361-H154),0))","v":14},0,0,0,19,null,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,9.0733582020773459E-2,null,1.0729210618927641E-4,2.9840920156795834,1.0454670898556782,0,0.7021363343901138,0.80110561319999996,0.36888768238020875,6.6495295853582589E-2,1.4095197475539396,0.43218166764351401,0,0.30192389122755969,0.62221795199999996,5.3196236682866077E-2,1.2590996153975695,1.0454670898556782,0,2.8932691689969692E-2,0.11820453799833928,6.6495295853582589E-2,0.58962852870827975,0.43218166764351401,0,1.2441274480276958E-2,9.1809349901622747E-2,5.3196236682866077E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H155)),ABS($E$299:$E$361-H155),0))","v":14},0,0,0,19,null,"Lille personbil, benzin","Opel","Corsa","1,2",2007,8.4930852938049584E-2,null,1.0729210618927641E-4,2.8841814153734933,0.97860582248118722,0,0.72826684355159654,0.80110561319999996,0.30970784028712717,6.6495295853582589E-2,1.3895947548087884,0.40454214238724284,0,0.30963842373867956,0.62221795199999996,5.3196236682866077E-2,1.1925674242561914,0.97860582248118722,0,2.9261767923082532E-2,0.11820453799833928,6.6495295853582589E-2,0.56198900345200864,0.40454214238724284,0,1.2441274480276958E-2,9.1809349901622747E-2,5.3196236682866077E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H156)),ABS($E$299:$E$361-H156),0))","v":14},0,0,0,19,null,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,9.6105965166740318E-2,null,1.0729210618927641E-4,3.3352767519540309,1.1073697464918697,0,0.93026591053218566,0.80110561319999996,0.43004018587639309,6.6495295853582589E-2,1.5005380032075788,0.45777137164872211,0,0.36735244287599073,0.62221795199999996,5.3196236682866077E-2,1.323575274009432,1.1073697464918697,0,3.1505693665640565E-2,0.11820453799833928,6.6495295853582589E-2,0.61521823271348786,0.45777137164872211,0,1.2441274480276958E-2,9.1809349901622747E-2,5.3196236682866077E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H157)),ABS($E$299:$E$361-H157),0))","v":14},0,0,0,20,null,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,9.0733582020773459E-2,null,8.5539242816967483E-5,3.0254120480917921,1.0454670898556782,0,0.7021363343901138,0.8341275586875001,0.37718576930491704,6.6495295853582589E-2,1.4351678605539395,0.43218166764351401,0,0.30192389122755969,0.64786606499999999,5.3196236682866077E-2,1.2639720613595502,1.0454670898556782,0,2.8932691689969692E-2,0.12307698396031984,6.6495295853582589E-2,0.59341295275642003,0.43218166764351401,0,1.2441274480276958E-2,9.559377394976297E-2,5.3196236682866077E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H158)),ABS($E$299:$E$361-H158),0))","v":14},0,0,0,20,null,"Lille personbil, benzin","Opel","Corsa","1,2",2007,8.4930852938049584E-2,null,8.5539242816967483E-5,2.9241702038940374,0.97860582248118722,0,0.72826684355159654,0.8341275586875001,0.31667468332017101,6.6495295853582589E-2,1.4152428678087885,0.40454214238724284,0,0.30963842373867956,0.64786606499999999,5.3196236682866077E-2,1.1974398702181721,0.97860582248118722,0,2.9261767923082532E-2,0.12307698396031984,6.6495295853582589E-2,0.56577342750014881,0.40454214238724284,0,1.2441274480276958E-2,9.559377394976297E-2,5.3196236682866077E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H159)),ABS($E$299:$E$361-H159),0))","v":14},0,0,0,20,null,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,9.6105965166740318E-2,null,8.5539242816967483E-5,3.3779724030542932,1.1073697464918697,0,0.93026591053218566,0.8341275586875001,0.43971389148915463,6.6495295853582589E-2,1.5261861162075787,0.45777137164872211,0,0.36735244287599073,0.64786606499999999,5.3196236682866077E-2,1.3284477199714126,1.1073697464918697,0,3.1505693665640565E-2,0.12307698396031984,6.6495295853582589E-2,0.61900265676162813,0.45777137164872211,0,1.2441274480276958E-2,9.559377394976297E-2,5.3196236682866077E-2]
[null,null,0.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H160)),ABS($E$299:$E$361-H160),0))","v":0},0,0.1,0,0,null,"Mellem personbil, benzin","TOYOTA","YARIS","1.5 Hybrid (116 hk) aut. gear","2021",4.4355538118681641E-2,{"$f":"P425","v":6829.6278707481424},3.229440727470257E-2,1.7305950454875703,0.51108150172340561,0,0.87390999688570536,0.19057934856250003,4.8412817793647561E-2,0.1066113805223117,0.90451210464072984,0.21127403995764649,0,0.45992616526523405,0.14802279500000001,8.5289104417849357E-2,0.97275054685168583,0.51108150172340561,0,0.27409264368213998,8.0965020923828526E-2,0.1066113805223117,0.50369958330293707,0.21127403995764649,0,0.14425098578272005,6.2885453144721173E-2,8.5289104417849357E-2]
[null,null,0.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H161)),ABS($E$299:$E$361-H161),0))","v":0},0,0.2,0,0,null,"Mellem personbil, benzin",{"$f":"K426","v":"VOLKSWAGEN"},"TOURAN","1.5 TSI 150 DSG7","2021",7.1285686262166914E-2,null,3.229440727470257E-2,2.6590698995117887,0.82138098491261613,0,1.4468299076092597,0.19057934856250003,9.3668277905100711E-2,0.1066113805223117,1.2486505809751958,0.33954756421764609,0,0.67579111733970032,0.14802279500000001,8.5289104417849357E-2,1.462740311085813,0.82138098491261613,0,0.45378292472705667,8.0965020923828526E-2,0.1066113805223117,0.69967687065439732,0.33954756421764609,0,0.21195474887418073,6.2885453144721173E-2,8.5289104417849357E-2]
[null,null,{"$f":"IF(COUNTIF(H160:H162,H162)=1,D162+0.1,IF(COUNTIF(H160:H162,H162)=2,D162+0.2,IF(COUNTIF(H160:H162,H162)=3,D162+0.3,0)))","v":0.3},{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H162)),ABS($E$299:$E$361-H162),0))","v":0},{"$f":"(IF(G162=0,0,H162))*1","v":0},0.3,0,0,null,{"$f":"J427","v":"Mellem personbil, benzin"},"TOYOTA","COROLLA","1.8 Hybrid (122 hk) Touring Sports aut. Gear","2021",5.2906003298186531E-2,null,{"$f":"S427","v":3.229440727470257E-2},2.17297934715321,{"$f":"O162*AC427","v":0.60960323699538743},{"$f":"(1+Moms)*AH427/AG427","v":0},1.2135627530364372,{"$f":"AM427*(1+AN427)*(1+Moms)","v":0.19057934856250003},5.2622628036573436E-2,{"$f":"(1+Moms)*(AP427*(1-AQ427)*AR427*(U427-AS427)/AS427)/U427","v":0.1066113805223117},1.0907838042999529,0.25200156573261445,0,0.605470339149489,0.14802279500000001,{"$f":"(AP427*(1-AQ427)*AR427*(U427-AS427)/AS427)/U427","v":8.5289104417849357E-2},1.177800782997946,0.60960323699538743,0,{"$f":"AJ427*SUM(W427:Y427)/W427","v":0.38062114455641821},{"$f":"V162*AO427","v":8.0965020923828526E-2},0.1066113805223117,0.59007550254477348,0.25200156573261445,0,0.18989937924958858,{"$f":"AC162*AO427","v":6.2885453144721173E-2},8.5289104417849357E-2]
[null,null,0.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H163)),ABS($E$299:$E$361-H163),0))","v":0},0,{"$f":"(IF(E163=0,0,IF(COUNTIF(E161:E163,E163)=1,E163&\",1\",IF(COUNTIF(E161:E163,E163)=2,E163&\",2\",IF(COUNTIF(E161:E163,E163)=3,E163&\",3\")))))*1","v":0},0,1,null,"Mellem personbil, benzin","VOLKSWAGEN","GOLF","Gnsn variant","2019",{"$f":"AA428","v":6.4455750681346125E-2},null,4.1690183976992416E-2,{"$f":"SUM(S163:X163)","v":2.4638926435349764},0.74268385076940935,0,{"$f":"(W428/U428)*(SUM(W428:Y428)/W428)","v":1.2087689423715338},0.24330711113750003,{"$f":"Z428/T428","v":0.16252135873422127},0.1066113805223117,{"$f":"SUM(Z163:AD163)","v":1.0915926291656408},{"$f":"AA428*AB428","v":0.30701525497253007},{"$f":"AH428/AG428","v":0},{"$f":"W428/U428","v":0.51031187277526124},{"$f":"AM428","v":0.18897639700000002},8.5289104417849357E-2,{"$f":"SUM(AF163:AJ163)","v":1.2910794434779771},{"$f":"AA428*AC428","v":0.74268385076940935},{"$f":"T163","v":0},0.35030111260576213,9.1483099580493943E-2,{"$f":"X163","v":0.1066113805223117},{"$f":"SUM(AL163:AP163)","v":0.6112475211750259},{"$f":"AA428*AB428","v":0.30701525497253007},{"$f":"AA163","v":0},{"$f":"AJ428","v":0.14788832715902014},7.1054834625626367E-2,{"$f":"AD163","v":8.5289104417849357E-2}]
[null,null,0.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H164)),ABS($E$299:$E$361-H164),0))","v":0},0,0,0,1,null,"Mellem personbil, benzin","NISSAN","QASHQAI","Gnsn variant","2019",7.8599958086059463E-2,null,4.1690183976992416E-2,2.8830045687603012,0.90565882678584431,0,1.3658862557953353,0.24330711113750003,0.26154099451930973,0.1066113805223117,1.1946468613497223,0.37438686102534974,0,0.54599449890652318,0.18897639700000002,8.5289104417849357E-2,1.4995870004308511,0.90565882678584431,0,0.39583369354220144,9.1483099580493943E-2,0.1066113805223117,0.68895994853481335,0.37438686102534974,0,0.15822914846598796,7.1054834625626367E-2,8.5289104417849357E-2]
[null,null,0.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H165)),ABS($E$299:$E$361-H165),0))","v":0},0,0,0,1,null,"Mellem personbil, benzin","SKODA","OCTAVIA","Gnsn variant","2019",7.1393062191264747E-2,null,4.1690183976992416E-2,2.6668105408602996,0.82261821150076908,0,1.2660981552384274,0.24330711113750003,0.2281756824612908,0.1066113805223117,1.1337165473207231,0.34005901661563087,0,0.51939202928724271,0.18897639700000002,8.5289104417849357E-2,1.3876278040798866,0.82261821150076908,0,0.36691511247631203,9.1483099580493943E-2,0.1066113805223117,0.646922711222087,0.34005901661563087,0,0.1505197555629805,7.1054834625626367E-2,8.5289104417849357E-2]
[null,null,2.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H166)),ABS($E$299:$E$361-H166),0))","v":2},2,2.1,1,2,null,"Mellem personbil, benzin","VOLKSWAGEN","GOLF","Gnsn variant","2019",6.4455750681346125E-2,null,4.9645701359393252E-2,2.5203410392440819,0.74268385076940935,0,1.2087689423715338,0.29603487371250004,0.16624199186832692,0.1066113805223117,1.1325462311656409,0.30701525497253007,0,0.51031187277526124,0.229929999,8.5289104417849357E-2,1.2676308008529327,0.74268385076940935,0,0.32148460875655527,9.6850960804656341E-2,0.1066113805223117,0.60325112997012298,0.30701525497253007,0,0.13572272335282609,7.5224047226917529E-2,8.5289104417849357E-2]
[null,null,2.2000000000000002,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H167)),ABS($E$299:$E$361-H167),0))","v":2},2,2.2000000000000002,1,2,null,"Mellem personbil, benzin","NISSAN","QASHQAI","Gnsn variant","2019",7.8599958086059463E-2,null,4.9645701359393252E-2,2.9417198402862135,0.90565882678584431,0,1.3658862557953353,0.29603487371250004,0.2675285034702215,0.1066113805223117,1.2356004633497224,0.37438686102534974,0,0.54599449890652318,0.229929999,8.5289104417849357E-2,1.4723927522493212,0.90565882678584431,0,0.36327158413650895,9.6850960804656341E-2,0.1066113805223117,0.68011289969202982,0.37438686102534974,0,0.14521288702191323,7.5224047226917529E-2,8.5289104417849357E-2]
[null,null,2.2999999999999998,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H168)),ABS($E$299:$E$361-H168),0))","v":2},2,2.2999999999999998,1,2,null,"Mellem personbil, benzin","SKODA","OCTAVIA","Gnsn variant","2019",7.1393062191264747E-2,null,4.9645701359393252E-2,2.7247619737957653,0.82261821150076908,0,1.2660981552384274,0.29603487371250004,0.233399352821757,0.1066113805223117,1.174670149320723,0.34005901661563087,0,0.51939202928724271,0.229929999,8.5289104417849357E-2,1.3628124589980355,0.82261821150076908,0,0.33673190617029847,9.6850960804656341E-2,0.1066113805223117,0.6387098532004859,0.34005901661563087,0,0.13813768494008818,7.5224047226917529E-2,8.5289104417849357E-2]
[null,null,2.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H169)),ABS($E$299:$E$361-H169),0))","v":2},0,0,0,3,null,"Mellem personbil, benzin","VOLKSWAGEN","GOLF","Gnsn variant","2019",6.4455750681346125E-2,null,3.6050393302497298E-2,2.5768609905112116,0.74268385076940935,0,1.2087689423715338,0.34876263628749993,0.1700341805604568,0.1066113805223117,1.1734998331656408,0.30701525497253007,0,0.51031187277526124,0.27088360099999997,8.5289104417849357E-2,1.2390319407953851,0.74268385076940935,0,0.29266810490734846,9.7068604596315652E-2,0.1066113805223117,0.5912545698856061,0.30701525497253007,0,0.12355711954663208,7.5393090948594685E-2,8.5289104417849357E-2]
[null,null,2.2000000000000002,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H170)),ABS($E$299:$E$361-H170),0))","v":2},0,0,0,3,null,"Mellem personbil, benzin","NISSAN","QASHQAI","Gnsn variant","2019",7.8599958086059463E-2,null,3.6050393302497298E-2,3.0005502641339783,0.90565882678584431,0,1.3658862557953353,0.34876263628749993,0.27363116474298677,0.1066113805223117,1.2765540653497223,0.37438686102534974,0,0.54599449890652318,0.27088360099999997,8.5289104417849357E-2,1.4400482866352882,0.90565882678584431,0,0.33070947473081652,9.7068604596315652E-2,0.1066113805223117,0.66726568196963221,0.37438686102534974,0,0.13219662557783848,7.5393090948594685E-2,8.5289104417849357E-2]
[null,null,2.2999999999999998,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H171)),ABS($E$299:$E$361-H171),0))","v":2},0,0,0,3,null,"Mellem personbil, benzin","SKODA","OCTAVIA","Gnsn variant","2019",7.1393062191264747E-2,null,3.6050393302497298E-2,2.7828138688391859,0.82261821150076908,0,1.2660981552384274,0.34876263628749993,0.23872348529017773,0.1066113805223117,1.2156237513207229,0.34005901661563087,0,0.51939202928724271,0.27088360099999997,8.5289104417849357E-2,1.3328468964836813,0.82261821150076908,0,0.30654869986428496,9.7068604596315652E-2,0.1066113805223117,0.62649682629927073,0.34005901661563087,0,0.12575561431719587,7.5393090948594685E-2,8.5289104417849357E-2]
[null,null,2.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H172)),ABS($E$299:$E$361-H172),0))","v":2},0,0,0,4,null,"Mellem personbil, benzin","VOLKSWAGEN","GOLF","Gnsn variant","2019",6.4455750681346125E-2,null,2.1156814255570516E-2,2.6046285593944325,0.74268385076940935,0,1.2087689423715338,0.40149039886250004,0.14507398686867756,0.1066113805223117,1.2144534351656409,0.30701525497253007,0,0.51031187277526124,0.31183720300000001,8.5289104417849357E-2,1.2052828633053345,0.74268385076940935,0,0.26385160105814159,9.2136030955471987E-2,0.1066113805223117,0.57525784092147525,0.30701525497253007,0,0.11139151574043804,7.156196579065785E-2,8.5289104417849357E-2]
[null,null,2.2000000000000002,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H173)),ABS($E$299:$E$361-H173),0))","v":2},0,0,0,4,null,"Mellem personbil, benzin","NISSAN","QASHQAI","Gnsn variant","2019",7.8599958086059463E-2,null,2.1156814255570516E-2,3.0306478868657676,0.90565882678584431,0,1.3658862557953353,0.40149039886250004,0.25100102489977549,0.1066113805223117,1.3175076673497224,0.37438686102534974,0,0.54599449890652318,0.31183720300000001,8.5289104417849357E-2,1.402553603588752,0.90565882678584431,0,0.29814736532512409,9.2136030955471987E-2,0.1066113805223117,0.65041829536762064,0.37438686102534974,0,0.11918036413376376,7.156196579065785E-2,8.5289104417849357E-2]
[null,null,2.2999999999999998,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H174)),ABS($E$299:$E$361-H174),0))","v":2},0,0,0,4,null,"Mellem personbil, benzin","SKODA","OCTAVIA","Gnsn variant","2019",7.1393062191264747E-2,null,2.1156814255570516E-2,2.8121263647306964,0.82261821150076908,0,1.2660981552384274,0.40149039886250004,0.21530821860668814,0.1066113805223117,1.256577353320723,0.34005901661563087,0,0.51939202928724271,0.31183720300000001,8.5289104417849357E-2,1.2977311165368242,0.82261821150076908,0,0.27636549355827139,9.2136030955471987E-2,0.1066113805223117,0.61028363051844159,0.34005901661563087,0,0.11337354369430357,7.156196579065785E-2,8.5289104417849357E-2]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H175)),ABS($E$299:$E$361-H175),0))","v":6},0,0,0,5,null,"Mellem personbil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,7.7291569869547772E-2,null,1.9432552589880744E-2,2.5373423294329362,0.89058307654372593,0,0.93759102970856345,0.4542181614375001,0.14833868122083466,0.1066113805223117,1.1933581559698907,0.36815475391854902,0,0.38712349263349205,0.35279080500000004,8.5289104417849357E-2,1.2809709056771159,0.89058307654372593,0,0.18230680081623432,0.1014696477948441,0.1066113805223117,0.60752818821147214,0.36815475391854902,0,7.5272952947039479E-2,7.8811376928034249E-2,8.5289104417849357E-2]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H176)),ABS($E$299:$E$361-H176),0))","v":6},0,0,0,5,null,"Mellem personbil, benzin","Toyota","Avensis","1.8 vvt-i touring sports",2015,9.4857835748990427E-2,null,1.9432552589880744E-2,3.2145753418895064,1.0929883212127542,0,1.3041080143824799,0.4542181614375001,0.25664946433445995,0.1066113805223117,1.3791173683391529,0.45182628890003734,0,0.48921117002126613,0.35279080500000004,8.5289104417849357E-2,1.5546423386985264,1.0929883212127542,0,0.25357298916861654,0.1014696477948441,0.1066113805223117,0.71104982550580986,0.45182628890003734,0,9.5123055259888997E-2,7.8811376928034249E-2,8.5289104417849357E-2]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H177)),ABS($E$299:$E$361-H177),0))","v":6},0,0,0,5,null,"Mellem personbil, benzin","Toyota","Auris","1.8 hybrid touring sports",2015,5.4305229387897884E-2,null,1.9432552589880744E-2,2.2150778296165665,0.62572565601027597,0,0.98967202466006932,0.4542181614375001,3.8850606986409075E-2,0.1066113805223117,1.140398642739076,0.25866635126619247,0,0.4436523820550341,0.35279080500000004,8.5289104417849357E-2,1.0262402027338364,0.62572565601027597,0,0.19243351840640449,0.1014696477948441,0.1066113805223117,0.50903135934511834,0.25866635126619247,0,8.6264526733042246E-2,7.8811376928034249E-2,8.5289104417849357E-2]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H178)),ABS($E$299:$E$361-H178),0))","v":6},6,6.1,1,6,null,"Mellem personbil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,7.7291569869547772E-2,null,1.5341175469286244E-2,2.5934091284944718,0.89058307654372593,0,0.93759102970856345,0.50694592401250005,0.15167771770737012,0.1066113805223117,1.2343117579698906,0.36815475391854902,0,0.38712349263349205,0.39374440700000002,8.5289104417849357E-2,1.2673104541627291,0.89058307654372593,0,0.1599550555243916,0.11016094157229993,0.1066113805223117,0.60504985900554753,0.36815475391854902,0,6.6044104302314291E-2,8.5561896366834894E-2,8.5289104417849357E-2]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H179)),ABS($E$299:$E$361-H179),0))","v":6},6,6.2,1,6,null,"Mellem personbil, benzin","Toyota","Avensis","1.8 vvt-i touring sports",2015,9.4857835748990427E-2,null,1.5341175469286244E-2,3.2730801675920036,1.0929883212127542,0,1.3041080143824799,0.50694592401250005,0.26242652746195783,0.1066113805223117,1.420070970339153,0.45182628890003734,0,0.48921117002126613,0.39374440700000002,8.5289104417849357E-2,1.5322442883516167,1.0929883212127542,0,0.22248364504425081,0.11016094157229993,0.1066113805223117,0.70613777233058006,0.45182628890003734,0,8.346048264585855E-2,8.5561896366834894E-2,8.5289104417849357E-2]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H180)),ABS($E$299:$E$361-H180),0))","v":6},6,6.3,1,6,null,"Mellem personbil, benzin","Toyota","Auris","1.8 hybrid touring sports",2015,5.4305229387897884E-2,null,1.5341175469286244E-2,2.2686801017475635,0.62572565601027597,0,0.98967202466006932,0.50694592401250005,3.9725116542406458E-2,0.1066113805223117,1.1813522447390761,0.25866635126619247,0,0.4436523820550341,0.39374440700000002,8.5289104417849357E-2,1.0113381638995882,0.62572565601027597,0,0.16884018579470056,0.11016094157229993,0.1066113805223117,0.50520540703066874,0.25866635126619247,0,7.5688054979792044E-2,8.5561896366834894E-2,8.5289104417849357E-2]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H181)),ABS($E$299:$E$361-H181),0))","v":6},0,0,0,7,null,"Mellem personbil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,7.7291569869547772E-2,null,1.0894829750795429E-2,2.6495497137839306,0.89058307654372593,0,0.93759102970856345,0.55967368658750005,0.15509054042182946,0.1066113805223117,1.2752653599698904,0.36815475391854902,0,0.38712349263349205,0.434698009,8.5289104417849357E-2,1.253007679586426,0.89058307654372593,0,0.1376033102325489,0.11820991228783949,0.1066113805223117,0.60207263810104727,0.36815475391854902,0,5.6815255657589124E-2,9.1813524107059799E-2,8.5289104417849357E-2]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H182)),ABS($E$299:$E$361-H182),0))","v":6},0,0,0,7,null,"Mellem personbil, benzin","Toyota","Avensis","1.8 vvt-i touring sports",2015,9.4857835748990427E-2,null,1.0894829750795429E-2,3.33171265518091,1.0929883212127542,0,1.3041080143824799,0.55967368658750005,0.2683312524758637,0.1066113805223117,1.4610245723391531,0.45182628890003734,0,0.48921117002126613,0.434698009,8.5289104417849357E-2,1.5092039149427905,1.0929883212127542,0,0.1913943009198851,0.11820991228783949,0.1066113805223117,0.70072682745677461,0.45182628890003734,0,7.1797910031828116E-2,9.1813524107059799E-2,8.5289104417849357E-2]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H183)),ABS($E$299:$E$361-H183),0))","v":6},0,0,0,7,null,"Mellem personbil, benzin","Toyota","Auris","1.8 hybrid touring sports",2015,5.4305229387897884E-2,null,1.0894829750795429E-2,2.3223016988430176,0.62572565601027597,0,0.98967202466006932,0.55967368658750005,4.0618951062860099E-2,0.1066113805223117,1.2223058467390762,0.25866635126619247,0,0.4436523820550341,0.434698009,8.5289104417849357E-2,0.99579380200342382,0.62572565601027597,0,0.14524685318299663,0.11820991228783949,0.1066113805223117,0.50088056301764339,0.25866635126619247,0,6.5111583226541828E-2,9.1813524107059799E-2,8.5289104417849357E-2]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H184)),ABS($E$299:$E$361-H184),0))","v":6},0,0,0,8,null,"Mellem personbil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,7.7291569869547772E-2,null,9.8344431656168796E-3,2.7057681447672262,0.89058307654372593,0,0.93759102970856345,0.61240144916249994,0.15858120883012511,0.1066113805223117,1.3162189619698905,0.36815475391854902,0,0.38712349263349205,0.47565161099999997,8.5289104417849357E-2,1.2380625819482065,0.89058307654372593,0,0.11525156494070619,0.12561655994146279,0.1066113805223117,0.59859652549797115,0.36815475391854902,0,4.7586407012863943E-2,9.756626014870895E-2,8.5289104417849357E-2]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H185)),ABS($E$299:$E$361-H185),0))","v":6},0,0,0,8,null,"Mellem personbil, benzin","Toyota","Avensis","1.8 vvt-i touring sports",2015,9.4857835748990427E-2,null,9.8344431656168796E-3,3.3904798281766113,1.0929883212127542,0,1.3041080143824799,0.61240144916249994,0.27437066289656564,0.1066113805223117,1.5019781743391529,0.45182628890003734,0,0.48921117002126613,0.47565161099999997,8.5289104417849357E-2,1.4855212184720479,1.0929883212127542,0,0.16030495679551937,0.12561655994146279,0.1066113805223117,0.6948169908843933,0.45182628890003734,0,6.0135337417797662E-2,9.756626014870895E-2,8.5289104417849357E-2]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H186)),ABS($E$299:$E$361-H186),0))","v":6},0,0,0,8,null,"Mellem personbil, benzin","Toyota","Auris","1.8 hybrid touring sports",2015,5.4305229387897884E-2,null,9.8344431656168796E-3,2.3759436840963803,0.62572565601027597,0,0.98967202466006932,0.61240144916249994,4.1533173741223242E-2,0.1066113805223117,1.263259448739076,0.25866635126619247,0,0.4436523820550341,0.47565161099999997,8.5289104417849357E-2,0.97960711704534309,0.62572565601027597,0,0.12165352057129263,0.12561655994146279,0.1066113805223117,0.49605682730604239,0.25866635126619247,0,5.4535111473291591E-2,9.756626014870895E-2,8.5289104417849357E-2]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H187)),ABS($E$299:$E$361-H187),0))","v":10},0,0,0,9,null,"Mellem personbil, benzin","Toyota","Avensis stw","1.8 stw man.6",2011,9.8040984599627706E-2,null,7.9304117417420585E-3,3.4520424594377652,1.1296657816561355,0,1.2700949859856727,0.66512921173749984,0.28054109953614509,0.1066113805223117,1.5224551031407478,0.46698824490339441,0,0.45357254081950393,0.51660521299999995,8.5289104417849357E-2,1.4901045277480029,1.1296657816561355,0,0.12584548208793206,0.1279818834816237,0.1066113805223117,0.69662231793765905,0.46698824490339441,0,4.4941563970493939E-2,9.9403404645921331E-2,8.5289104417849357E-2]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H188)),ABS($E$299:$E$361-H188),0))","v":10},0,0,0,9,null,"Mellem personbil, benzin","Suzuki","Sx4 combiback","1,6",2011,9.0733582020773459E-2,null,7.9304117417420585E-3,2.7079264141043904,1.0454670898556782,0,0.65007109156110632,0.66512921173749984,0.24064764042779416,0.1066113805223117,1.3093469666721631,0.43218166764351401,0,0.27527098161079971,0.51660521299999995,8.5289104417849357E-2,1.3444716859344719,1.0454670898556782,0,6.4411332074858274E-2,0.1279818834816237,0.1066113805223117,0.64414899454994023,0.43218166764351401,0,2.7274817842655539E-2,9.9403404645921331E-2,8.5289104417849357E-2]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H189)),ABS($E$299:$E$361-H189),0))","v":10},0,0,0,9,null,"Mellem personbil, benzin","Toyota","Avensis sedan","1.8 sd man.6",2011,9.6105965166740318E-2,null,7.9304117417420585E-3,3.3519824878051101,1.1073697464918697,0,1.1923310495172839,0.66512921173749984,0.28054109953614509,0.1066113805223117,1.491353636746422,0.45777137164872211,0,0.43168794767985047,0.51660521299999995,8.5289104417849357E-2,1.4601033680206912,1.1073697464918697,0,0.11814035752488611,0.1279818834816237,0.1066113805223117,0.68523704215849313,0.45777137164872211,0,4.277316144600038E-2,9.9403404645921331E-2,8.5289104417849357E-2]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H190)),ABS($E$299:$E$361-H190),0))","v":10},10,10.1,1,10,null,"Mellem personbil, benzin","Toyota","Avensis stw","1.8 stw man.6",2011,9.8040984599627706E-2,null,1.0091998495006834E-2,3.511080962493129,1.1296657816561355,0,1.2700949859856727,0.71785697431250006,0.28685184001650826,0.1066113805223117,1.5634087051407479,0.46698824490339441,0,0.45357254081950393,0.55755881500000004,8.5289104417849357E-2,1.4608515823744386,1.1296657816561355,0,9.556699314801273E-2,0.12900742704797852,0.1066113805223117,0.68660589278696105,0.46698824490339441,0,3.4128600127481507E-2,0.10019994333823574,8.5289104417849357E-2]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H191)),ABS($E$299:$E$361-H191),0))","v":10},10,10.199999999999999,1,10,null,"Mellem personbil, benzin","Suzuki","Sx4 combiback","1,6",2011,9.0733582020773459E-2,null,1.0091998495006834E-2,2.7660675182841059,1.0454670898556782,0,0.65007109156110632,0.71785697431250006,0.24606098203250937,0.1066113805223117,1.3503005686721632,0.43218166764351401,0,0.27527098161079971,0.55755881500000004,8.5289104417849357E-2,1.3299998292487352,1.0454670898556782,0,4.8913931822766994E-2,0.12900742704797852,0.1066113805223117,0.63838319777589181,0.43218166764351401,0,2.0712482376292748E-2,0.10019994333823574,8.5289104417849357E-2]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H192)),ABS($E$299:$E$361-H192),0))","v":10},10,10.3,1,10,null,"Mellem personbil, benzin","Toyota","Avensis sedan","1.8 sd man.6",2011,9.6105965166740318E-2,null,1.0091998495006834E-2,3.4110209908604738,1.1073697464918697,0,1.1923310495172839,0.71785697431250006,0.28685184001650826,0.1066113805223117,1.5323072387464221,0.45777137164872211,0,0.43168794767985047,0.55755881500000004,8.5289104417849357E-2,1.4327042796548806,1.1073697464918697,0,8.971572559272073E-2,0.12900742704797852,0.1066113805223117,0.67574233579154375,0.45777137164872211,0,3.2481916386736545E-2,0.10019994333823574,8.5289104417849357E-2]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H193)),ABS($E$299:$E$361-H193),0))","v":10},0,0,0,11,null,"Mellem personbil, benzin","Toyota","Avensis stw","1.8 stw man.6",2011,9.8040984599627706E-2,null,9.9257190790114688E-3,3.5702649854682389,1.1296657816561355,0,1.2700949859856727,0.77058473688750007,0.29330810041661887,0.1066113805223117,1.6043623071407478,0.46698824490339441,0,0.45357254081950393,0.59851241700000002,8.5289104417849357E-2,1.4302588570270678,1.1296657816561355,0,6.5288504208093415E-2,0.12869319064052714,0.1066113805223117,0.67554886183136498,0.46698824490339441,0,2.3315636284469084E-2,9.9955876225652149E-2,8.5289104417849357E-2]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H194)),ABS($E$299:$E$361-H194),0))","v":10},0,0,0,11,null,"Mellem personbil, benzin","Suzuki","Sx4 combiback","1,6",2011,9.0733582020773459E-2,null,9.9257190790114688E-3,2.8243334491839716,1.0454670898556782,0,0.65007109156110632,0.77058473688750007,0.2515991503573749,0.1066113805223117,1.3912541706721631,0.43218166764351401,0,0.27527098161079971,0.59851241700000002,8.5289104417849357E-2,1.3141881925891927,1.0454670898556782,0,3.3416531570675714E-2,0.12869319064052714,0.1066113805223117,0.63157679519694543,0.43218166764351401,0,1.4150146909929957E-2,9.9955876225652149E-2,8.5289104417849357E-2]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H195)),ABS($E$299:$E$361-H195),0))","v":10},0,{"$f":"(IF(E195=0,0,IF(COUNTIF(E193:E195,E195)=1,E195&\",1\",IF(COUNTIF(E193:E195,E195)=2,E195&\",2\",IF(COUNTIF(E193:E195,E195)=3,E195&\",3\")))))*1","v":0},0,11,null,"Mellem personbil, benzin","Toyota","Avensis sedan","1.8 sd man.6",2011,9.6105965166740318E-2,null,9.9257190790114688E-3,3.4702050138355838,1.1073697464918697,0,1.1923310495172839,0.77058473688750007,0.29330810041661887,0.1066113805223117,1.5732608407464221,0.45777137164872211,0,0.43168794767985047,0.59851241700000002,8.5289104417849357E-2,1.4039654113152638,1.1073697464918697,0,6.1291093660555372E-2,0.12869319064052714,0.1066113805223117,0.6652070236196963,0.45777137164872211,0,2.2190671327472714E-2,9.9955876225652149E-2,8.5289104417849357E-2]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H196)),ABS($E$299:$E$361-H196),0))","v":10},0,0,0,12,null,"Mellem personbil, benzin","Toyota","Avensis stw","1.8 stw man.6",2011,9.8040984599627706E-2,null,8.4331038684798687E-3,3.6295870401564572,1.1296657816561355,0,1.2700949859856727,0.82331249946250007,0.29990239252983658,0.1066113805223117,1.6453159091407477,0.46698824490339441,0,0.45357254081950393,0.639466019,8.5289104417849357E-2,1.3933643144657133,1.1296657816561355,0,3.0047978027996587E-2,0.12703917425926961,0.1066113805223117,0.66167919710170164,0.46698824490339441,0,1.0730644472287349E-2,9.8671203308170571E-2,8.5289104417849357E-2]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H197)),ABS($E$299:$E$361-H197),0))","v":10},0,0,0,12,null,"Mellem personbil, benzin","Suzuki","Sx4 combiback","1,6",2011,9.0733582020773459E-2,null,8.4331038684798687E-3,2.8827177834340709,1.0454670898556782,0,0.65007109156110632,0.82331249946250007,0.25725572203247449,0.1066113805223117,1.4322077726721631,0.43218166764351401,0,0.27527098161079971,0.639466019,8.5289104417849357E-2,1.304458789295641,1.0454670898556782,0,2.5341144658381644E-2,0.12703917425926961,0.1066113805223117,0.62687261984182119,0.43218166764351401,0,1.0730644472287349E-2,9.8671203308170571E-2,8.5289104417849357E-2]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H198)),ABS($E$299:$E$361-H198),0))","v":10},0,0,0,12,null,"Mellem personbil, benzin","Toyota","Avensis sedan","1.8 sd man.6",2011,9.6105965166740318E-2,null,8.4331038684798687E-3,3.529527068523802,1.1073697464918697,0,1.1923310495172839,0.82331249946250007,0.29990239252983658,0.1066113805223117,1.614214442746422,0.45777137164872211,0,0.43168794767985047,0.639466019,8.5289104417849357E-2,1.3706585634820774,1.1073697464918697,0,2.9638262208626431E-2,0.12703917425926961,0.1066113805223117,0.65246232384702929,0.45777137164872211,0,1.0730644472287349E-2,9.8671203308170571E-2,8.5289104417849357E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H199)),ABS($E$299:$E$361-H199),0))","v":14},0,0,0,13,null,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,0.10509429284420524,null,1.3342544025369683E-2,3.8556120548939279,1.2109367011997425,0,1.3131756907060537,0.87604026203750007,0.34884802042831964,0.1066113805223117,1.7249327133081502,0.50058452151514943,0,0.45863946637515135,0.68041962099999997,8.5289104417849357E-2,1.4834472432412262,1.2109367011997425,0,3.072396184738908E-2,0.13517519967178301,0.1066113805223117,0.70159471675230201,0.50058452151514943,0,1.0730644472287349E-2,0.10499044634701592,8.5289104417849357E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H200)),ABS($E$299:$E$361-H200),0))","v":14},0,0,0,13,null,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,0.1123700515795733,null,1.3342544025369683E-2,3.5804461395196725,1.2947707805135709,0,0.91056969346443017,0.87604026203750007,0.39245402298185955,0.1066113805223117,1.6445582798714824,0.53524037300465976,0,0.34360918144897318,0.68041962099999997,8.5289104417849357E-2,1.5649937360297768,1.2947707805135709,0,2.8436375322111383E-2,0.13517519967178301,0.1066113805223117,0.73625056824181234,0.53524037300465976,0,1.0730644472287349E-2,0.10499044634701592,8.5289104417849357E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H201)),ABS($E$299:$E$361-H201),0))","v":14},0,0,0,13,null,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,0.11686485364275623,null,1.3342544025369683E-2,4.0560779864763115,1.3465616117341137,0,1.2908047066469868,0.87604026203750007,0.43606002553539952,0.1066113805223117,1.7746064699866848,0.5566499879248461,0,0.45224775664398936,0.68041962099999997,8.5289104417849357E-2,1.618975577441339,1.3465616117341137,0,3.0627385513130708E-2,0.13517519967178301,0.1066113805223117,0.75766018316199868,0.5566499879248461,0,1.0730644472287349E-2,0.10499044634701592,8.5289104417849357E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H202)),ABS($E$299:$E$361-H202),0))","v":14},14,14.1,1,14,null,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,0.10509429284420524,null,1.9764560910722734E-2,3.9161871144519784,1.2109367011997425,0,1.3131756907060537,0.92876802461250008,0.35669531741136978,0.1066113805223117,1.7658863153081503,0.50058452151514943,0,0.45863946637515135,0.72137322300000006,8.5289104417849357E-2,1.4915832686537398,1.2109367011997425,0,3.072396184738908E-2,0.14331122508429642,0.1066113805223117,0.70791395979114735,0.50058452151514943,0,1.0730644472287349E-2,0.11130968938586129,8.5289104417849357E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H203)),ABS($E$299:$E$361-H203),0))","v":14},14,14.2,1,14,null,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,0.1123700515795733,null,1.9764560910722734E-2,3.6420021112006036,1.2947707805135709,0,0.91056969346443017,0.92876802461250008,0.40128223208779101,0.1066113805223117,1.6855118818714825,0.53524037300465976,0,0.34360918144897318,0.72137322300000006,8.5289104417849357E-2,1.5731297614422903,1.2947707805135709,0,2.8436375322111383E-2,0.14331122508429642,0.1066113805223117,0.74256981128065769,0.53524037300465976,0,1.0730644472287349E-2,0.11130968938586129,8.5289104417849357E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H204)),ABS($E$299:$E$361-H204),0))","v":14},14,14.3,1,14,null,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,0.11686485364275623,null,1.9764560910722734E-2,4.1186148702801244,1.3465616117341137,0,1.2908047066469868,0.92876802461250008,0.44586914676421224,0.1066113805223117,1.8155600719866849,0.5566499879248461,0,0.45224775664398936,0.72137322300000006,8.5289104417849357E-2,1.6271116028538526,1.3465616117341137,0,3.0627385513130708E-2,0.14331122508429642,0.1066113805223117,0.76397942620084403,0.5566499879248461,0,1.0730644472287349E-2,0.11130968938586129,8.5289104417849357E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H205)),ABS($E$299:$E$361-H205),0))","v":14},0,0,0,15,null,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,0.10509429284420524,null,2.1374091953068382E-2,3.9769386980730412,1.2109367011997425,0,1.3131756907060537,0.98149578718750008,0.36471913845743331,0.1066113805223117,1.8068399173081504,0.50058452151514943,0,0.45863946637515135,0.76232682500000004,8.5289104417849357E-2,1.4997192940662532,1.2109367011997425,0,3.072396184738908E-2,0.15144725049680979,0.1066113805223117,0.7142332028299927,0.50058452151514943,0,1.0730644472287349E-2,0.11762893242470664,8.5289104417849357E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H206)),ABS($E$299:$E$361-H206),0))","v":14},0,0,0,15,null,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,0.1123700515795733,null,2.1374091953068382E-2,3.7037566724524256,1.2947707805135709,0,0.91056969346443017,0.98149578718750008,0.4103090307646125,0.1066113805223117,1.7264654838714826,0.53524037300465976,0,0.34360918144897318,0.76232682500000004,8.5289104417849357E-2,1.5812657868548037,1.2947707805135709,0,2.8436375322111383E-2,0.15144725049680979,0.1066113805223117,0.74888905431950303,0.53524037300465976,0,1.0730644472287349E-2,0.11762893242470664,8.5289104417849357E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H207)),ABS($E$299:$E$361-H207),0))","v":14},0,0,0,15,null,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,0.11686485364275623,null,2.1374091953068382E-2,4.1813724091627034,1.3465616117341137,0,1.2908047066469868,0.98149578718750008,0.45589892307179164,0.1066113805223117,1.8565136739866848,0.5566499879248461,0,0.45224775664398936,0.76232682500000004,8.5289104417849357E-2,1.6352476282663659,1.3465616117341137,0,3.0627385513130708E-2,0.15144725049680979,0.1066113805223117,0.77029866923968937,0.5566499879248461,0,1.0730644472287349E-2,0.11762893242470664,8.5289104417849357E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H208)),ABS($E$299:$E$361-H208),0))","v":14},0,0,0,16,null,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,0.10509429284420524,null,2.9179147476455884E-3,4.0378714460797411,1.2109367011997425,0,1.3131756907060537,1.0342235497625001,0.37292412388913243,0.1066113805223117,1.8477935193081503,0.50058452151514943,0,0.45863946637515135,0.80328042700000002,8.5289104417849357E-2,1.5078553194787665,1.2109367011997425,0,3.072396184738908E-2,0.1595832759093232,0.1066113805223117,0.72055244586883804,0.50058452151514943,0,1.0730644472287349E-2,0.123948175463552,8.5289104417849357E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H209)),ABS($E$299:$E$361-H209),0))","v":14},0,0,0,16,null,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",{"$f":"N474","v":2007},0.1123700515795733,null,2.9179147476455884E-3,3.7657150436380866,1.2947707805135709,0,0.91056969346443017,1.0342235497625001,0.41953963937527394,0.1066113805223117,1.7674190858714824,0.53524037300465976,0,0.34360918144897318,0.80328042700000002,8.5289104417849357E-2,1.589401812267317,1.2947707805135709,0,2.8436375322111383E-2,0.1595832759093232,0.1066113805223117,0.75520829735834838,0.53524037300465976,0,1.0730644472287349E-2,0.123948175463552,8.5289104417849357E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H210)),ABS($E$299:$E$361-H210),0))","v":14},0,0,0,16,null,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,0.11686485364275623,null,2.9179147476455884E-3,4.2443564035273278,1.3465616117341137,0,1.2908047066469868,1.0342235497625001,0.46615515486141551,0.1066113805223117,1.8974672759866849,0.5566499879248461,0,0.45224775664398936,0.80328042700000002,8.5289104417849357E-2,1.6433836536788793,1.3465616117341137,0,3.0627385513130708E-2,0.1595832759093232,0.1066113805223117,0.77661791227853472,0.5566499879248461,0,1.0730644472287349E-2,0.123948175463552,8.5289104417849357E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H211)),ABS($E$299:$E$361-H211),0))","v":14},0,0,0,17,null,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,0.10509429284420524,null,1.1287903012070146E-3,4.0989883101205642,1.2109367011997425,0,1.3131756907060537,1.0869513123375001,0.38131322535495588,0.1066113805223117,1.8887471213081501,0.50058452151514943,0,0.45863946637515135,0.844234029,8.5289104417849357E-2,1.5159913448912798,1.2109367011997425,0,3.072396184738908E-2,0.1677193013218366,0.1066113805223117,0.72687168890768339,0.50058452151514943,0,1.0730644472287349E-2,0.13026741850239734,8.5289104417849357E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H212)),ABS($E$299:$E$361-H212),0))","v":14},0,0,0,17,null,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,0.1123700515795733,null,1.1287903012070146E-3,3.8278805453621385,1.2947707805135709,0,0.91056969346443017,1.0869513123375001,0.42897737852432533,0.1066113805223117,1.8083726878714823,0.53524037300465976,0,0.34360918144897318,0.844234029,8.5289104417849357E-2,1.5975378376798304,1.2947707805135709,0,2.8436375322111383E-2,0.1677193013218366,0.1066113805223117,0.76152754039719373,0.53524037300465976,0,1.0730644472287349E-2,0.13026741850239734,8.5289104417849357E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H213)),ABS($E$299:$E$361-H213),0))","v":14},0,0,0,17,null,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,0.11686485364275623,null,1.1287903012070146E-3,4.3075705429346067,1.3465616117341137,0,1.2908047066469868,1.0869513123375001,0.47664153169369483,0.1066113805223117,1.9384208779866849,0.5566499879248461,0,0.45224775664398936,0.844234029,8.5289104417849357E-2,1.6515196790913926,1.3465616117341137,0,3.0627385513130708E-2,0.1677193013218366,0.1066113805223117,0.78293715531738006,0.5566499879248461,0,1.0730644472287349E-2,0.13026741850239734,8.5289104417849357E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H214)),ABS($E$299:$E$361-H214),0))","v":14},0,0,0,18,null,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,0.10509429284420524,null,7.8853928250278451E-4,4.1602943485844364,1.2109367011997425,0,1.3131756907060537,1.1396790749125001,0.38989150124382849,0.1066113805223117,1.9297007233081502,0.50058452151514943,0,0.45863946637515135,0.88518763099999997,8.5289104417849357E-2,1.5241273703037932,1.2109367011997425,0,3.072396184738908E-2,0.17585532673434998,0.1066113805223117,0.73319093194652873,0.50058452151514943,0,1.0730644472287349E-2,0.13658666154124269,8.5289104417849357E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H215)),ABS($E$299:$E$361-H215),0))","v":14},0,0,0,18,null,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,0.1123700515795733,null,7.8853928250278451E-4,3.8902588683121198,1.2947707805135709,0,0.91056969346443017,1.1396790749125001,0.43862793889930707,0.1066113805223117,1.8493262898714824,0.53524037300465976,0,0.34360918144897318,0.88518763099999997,8.5289104417849357E-2,1.6056738630923437,1.2947707805135709,0,2.8436375322111383E-2,0.17585532673434998,0.1066113805223117,0.76784678343603907,0.53524037300465976,0,1.0730644472287349E-2,0.13658666154124269,8.5289104417849357E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H216)),ABS($E$299:$E$361-H216),0))","v":14},0,0,0,18,null,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,0.11686485364275623,null,7.8853928250278451E-4,4.3710211503706979,1.3465616117341137,0,1.2908047066469868,1.1396790749125001,0.48736437655478559,0.1066113805223117,1.9793744799866848,0.5566499879248461,0,0.45224775664398936,0.88518763099999997,8.5289104417849357E-2,1.659655704503906,1.3465616117341137,0,3.0627385513130708E-2,0.17585532673434998,0.1066113805223117,0.78925639835622541,0.5566499879248461,0,1.0730644472287349E-2,0.13658666154124269,8.5289104417849357E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H217)),ABS($E$299:$E$361-H217),0))","v":14},0,0,0,19,null,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,0.10509429284420524,null,7.2504161869170903E-4,4.2217925457448811,1.2109367011997425,0,1.3131756907060537,1.1924068374875001,0.39866193582927367,0.1066113805223117,1.9706543253081503,0.50058452151514943,0,0.45863946637515135,0.92614123300000006,8.5289104417849357E-2,1.5322633957163068,1.2109367011997425,0,3.072396184738908E-2,0.18399135214686338,0.1066113805223117,0.73951017498537419,0.50058452151514943,0,1.0730644472287349E-2,0.14290590458008806,8.5289104417849357E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H218)),ABS($E$299:$E$361-H218),0))","v":14},0,0,0,19,null,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,0.1123700515795733,null,7.2504161869170903E-4,3.9528533697957458,1.2947707805135709,0,0.91056969346443017,1.1924068374875001,0.44849467780793284,0.1066113805223117,1.8902798918714825,0.53524037300465976,0,0.34360918144897318,0.92614123300000006,8.5289104417849357E-2,1.6138098885048573,1.2947707805135709,0,2.8436375322111383E-2,0.18399135214686338,0.1066113805223117,0.77416602647488453,0.53524037300465976,0,1.0730644472287349E-2,0.14290590458008806,8.5289104417849357E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H219)),ABS($E$299:$E$361-H219),0))","v":14},0,0,0,19,null,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,0.11686485364275623,null,7.2504161869170903E-4,4.4347119561775035,1.3465616117341137,0,1.2908047066469868,1.1924068374875001,0.49832741978659206,0.1066113805223117,2.0203280819866847,0.5566499879248461,0,0.45224775664398936,0.92614123300000006,8.5289104417849357E-2,1.6677917299164196,1.3465616117341137,0,3.0627385513130708E-2,0.18399135214686338,0.1066113805223117,0.79557564139507086,0.5566499879248461,0,1.0730644472287349E-2,0.14290590458008806,8.5289104417849357E-2]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H220)),ABS($E$299:$E$361-H220),0))","v":14},0,0,0,20,null,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,0.10509429284420524,null,5.7011616514964056E-4,4.2834931781295689,1.2109367011997425,0,1.3131756907060537,1.2451346000625001,0.40763480563896082,0.1066113805223117,2.0116079273081504,0.50058452151514943,0,0.45863946637515135,0.96709483500000004,8.5289104417849357E-2,1.5403994211288201,1.2109367011997425,0,3.072396184738908E-2,0.19212737755937678,0.1066113805223117,0.74582941802421943,0.50058452151514943,0,1.0730644472287349E-2,0.14922514761893341,8.5289104417849357E-2]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H221)),ABS($E$299:$E$361-H221),0))","v":14},0,0,0,20,null,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,0.1123700515795733,null,5.7011616514964056E-4,4.0156756109066434,1.2947707805135709,0,0.91056969346443017,1.2451346000625001,0.45858915634383091,0.1066113805223117,1.9312334938714826,0.53524037300465976,0,0.34360918144897318,0.96709483500000004,8.5289104417849357E-2,1.6219459139173706,1.2947707805135709,0,2.8436375322111383E-2,0.19212737755937678,0.1066113805223117,0.78048526951372976,0.53524037300465976,0,1.0730644472287349E-2,0.14922514761893341,8.5289104417849357E-2]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H222)),ABS($E$299:$E$361-H222),0))","v":14},0,0,0,20,null,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,0.11686485364275623,null,5.7011616514964056E-4,4.4986558060146127,1.3465616117341137,0,1.2908047066469868,1.2451346000625001,0.50954350704870099,0.1066113805223117,2.0612816839866848,0.5566499879248461,0,0.45224775664398936,0.96709483500000004,8.5289104417849357E-2,1.6759277553289329,1.3465616117341137,0,3.0627385513130708E-2,0.19212737755937678,0.1066113805223117,0.8018948844339161,0.5566499879248461,0,1.0730644472287349E-2,0.14922514761893341,8.5289104417849357E-2]
[null,null,0.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H223)),ABS($E$299:$E$361-H223),0))","v":0},0,0.1,0,0,null,"Stor personbil, benzin","TOYOTA","RAV4","2.5 Hybrid (218 hk) 4X2 aut. gear","2021",6.2092735771344484E-2,{"$f":"P488","v":1300.2241158929271},1.0690594120441481E-2,{"$f":"SUM(S223:X223)","v":2.9065238400278024},0.71545628776325154,0,1.794494649676712,0.21444947238750001,5.3709772696652065E-2,0.12841365750368661,1.362081397466131,0.29575975616242928,0,0.79702801830075243,0.16656269700000001,0.10273092600294929,1.4463384705604083,0.71545628776325154,0,0.52121130922080217,8.1257216072668018E-2,0.12841365750368661,0.6931000211359698,0.29575975616242928,0,0.23149693813745106,6.3112400833140209E-2,0.10273092600294929]
[null,null,0.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H224)),ABS($E$299:$E$361-H224),0))","v":0},0,0.2,0,0,null,"Stor personbil, benzin","MAZDA","CX-5","2,5 Aut.","2021",6.2552681962243339E-2,null,1.0690594120441481E-2,2.742992818969709,0.7207559639689054,0,1.5691760880251067,0.21444947238750001,0.11019763708451027,0.12841365750368661,1.2566481573370194,0.2979505691710399,0,0.68940396516303037,0.16656269700000001,0.10273092600294929,1.3861943280668321,0.7207559639689054,0,0.45576749052157212,8.1257216072668018E-2,0.12841365750368661,0.66403140762599644,0.2979505691710399,0,0.20023751161886708,6.3112400833140209E-2,0.10273092600294929]
[null,null,0.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H225)),ABS($E$299:$E$361-H225),0))","v":0},0,0.3,0,0,null,"Stor personbil, benzin",{"$f":"K490","v":"TOYOTA"},"RAV4","2.5 Hybrid (222 hk) AWD-i 4X4 aut. gear","2021",8.3166633972528062E-2,null,1.0690594120441481E-2,3.1054840604752338,0.95827781573138537,0,1.7506333421560101,0.21444947238750001,5.3709772696652065E-2,0.12841365750368661,1.4460754950240267,0.39613882492058711,0,0.78064304710049026,0.16656269700000001,0.10273092600294929,1.6764204734922767,0.95827781573138537,0,0.50847178418453653,8.1257216072668018E-2,0.12841365750368661,0.78872007192081006,0.39613882492058711,0,0.22673792016413341,6.3112400833140209E-2,0.10273092600294929]
[null,null,{"$f":"IF(COUNTIF(H224:H226,H226)=1,D226+0.1,IF(COUNTIF(H224:H226,H226)=2,D226+0.2,IF(COUNTIF(H224:H226,H226)=3,D226+0.3,0)))","v":0.1},{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H226)),ABS($E$299:$E$361-H226),0))","v":0},{"$f":"(IF(G226=0,0,H226))*1","v":0},{"$f":"(IF(E226=0,0,IF(COUNTIF(E224:E226,E226)=1,E226&\",1\",IF(COUNTIF(E224:E226,E226)=2,E226&\",2\",IF(COUNTIF(E224:E226,E226)=3,E226&\",3\")))))*1","v":0},0,1,null,{"$f":"J491","v":"Stor personbil, benzin"},"VOLKSWAGEN","PASSAT","Gnsn variant","2019",7.5191751262833589E-2,null,{"$f":"S491","v":1.2608880929465232E-2},3.0907689451998217,{"$f":"O226*AC491","v":0.86638816216810188},{"$f":"(1+Moms)*AH491/AG491","v":0},1.5703085954239857,{"$f":"AM491*(1+AN491)*(1+Moms)","v":0.29502571189999999},0.23063281820404705,{"$f":"(1+Moms)*(AP491*(1-AQ491)*AR491*(U491-AS491)/AS491)/U491","v":0.12841365750368661},1.3260421587027069,0.3581529102021746,0,0.63601213849758309,0.229146184,{"$f":"(AP491*(1-AQ491)*AR491*(U491-AS491)/AS491)/U491","v":0.10273092600294929},1.5197509714348243,0.86638816216810188,0,{"$f":"AJ491*SUM(W491:Y491)/W491","v":0.42418573509730589},{"$f":"V226*AO491","v":0.10076341666573001},0.12841365750368661,0.71095194408959927,0.3581529102021746,0,0.17180525998876278,{"$f":"AC226*AO491","v":7.8262847895712626E-2},0.10273092600294929]
[null,null,0.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H227)),ABS($E$299:$E$361-H227),0))","v":0},0,0,0,1,null,"Stor personbil, benzin","MAZDA","CX-5","Gnsn variant","2019",{"$f":"AA492","v":8.3401312991768978E-2},null,1.2608880929465232E-2,{"$f":"SUM(S227:X227)","v":3.2248586203515455},0.96098187729086193,0,{"$f":"(W492/U492)*(SUM(W492:Y492)/W492)","v":1.5813313680203511},0.29502571189999999,{"$f":"Z492/T492","v":0.25910600563664543},0.12841365750368661,{"$f":"SUM(Z227:AD227)","v":1.3557302478942648},{"$f":"AA492*AB492","v":0.39725664665359506},{"$f":"AH492/AG492","v":0},{"$f":"W492/U492","v":0.62659649123772065},{"$f":"AM492","v":0.229146184},0.10273092600294929,{"$f":"SUM(AF227:AJ227)","v":1.6173222560049054},{"$f":"AA492*AC492","v":0.96098187729086193},{"$f":"T227","v":0},0.42716330454462659,0.10076341666573001,{"$f":"X227","v":0.12841365750368661},{"$f":"SUM(AL227:AP227)","v":0.74751224209460188},{"$f":"AA492*AB492","v":0.39725664665359506},{"$f":"AA227","v":0},{"$f":"AJ492","v":0.16926182154234495},7.8262847895712626E-2,{"$f":"AD227","v":0.10273092600294929}]
[null,null,0.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H228)),ABS($E$299:$E$361-H228),0))","v":0},0,0,0,1,null,"Stor personbil, benzin","VOLKSWAGEN","TOURAN","Gnsn variant","2019",7.959093144968292E-2,null,1.2608880929465232E-2,2.9394606658180127,0.91707720149913086,0,1.3683112767111481,0.29502571189999999,0.23063281820404705,0.12841365750368661,1.259735752745343,0.37910705955981333,0,0.54875158318258044,0.229146184,0.10273092600294929,1.5158746970589925,0.91707720149913086,0,0.36962042139044493,0.10076341666573001,0.12841365750368661,0.708334495540204,0.37910705955981333,0,0.14823366208172875,7.8262847895712626E-2,0.10273092600294929]
[null,null,2.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H229)),ABS($E$299:$E$361-H229),0))","v":2},2,2.1,1,2,null,"Stor personbil, benzin","VOLKSWAGEN","PASSAT","Gnsn variant","2019",7.5191751262833589E-2,null,1.6725061082071016E-2,3.1777565266626184,0.86638816216810188,0,1.5703085954239857,0.37560195141250002,0.23704416015434382,0.12841365750368661,1.3886256457027071,0.3581529102021746,0,0.63601213849758309,0.29172967100000002,0.10273092600294929,1.5013242693629114,0.86638816216810188,0,0.39227504268558266,0.11424740700554026,0.12841365750368661,0.70850036078332002,0.3581529102021746,0,0.15888067447680562,8.8735850101390498E-2,0.10273092600294929]
[null,null,2.2000000000000002,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H230)),ABS($E$299:$E$361-H230),0))","v":2},2,2.2000000000000002,1,2,null,"Stor personbil, benzin","MAZDA","CX-5","Gnsn variant","2019",8.3401312991768978E-2,null,1.6725061082071016E-2,3.3126377255119097,0.96098187729086193,0,1.5813313680203511,0.37560195141250002,0.26630887128450975,0.12841365750368661,1.4183137348942649,0.39725664665359506,0,0.62659649123772065,0.29172967100000002,0.10273092600294929,1.5986715570021519,0.96098187729086193,0,0.39502861520206323,0.11424740700554026,0.12841365750368661,0.74525199686317134,0.39725664665359506,0,0.15652857410523649,8.8735850101390498E-2,0.10273092600294929]
[null,null,2.2999999999999998,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H231)),ABS($E$299:$E$361-H231),0))","v":2},2,2.2999999999999998,1,2,null,"Stor personbil, benzin","VOLKSWAGEN","TOURAN","Gnsn variant","2019",7.959093144968292E-2,null,1.6725061082071016E-2,3.026448247280809,0.91707720149913086,0,1.3683112767111481,0.37560195141250002,0.23704416015434382,0.12841365750368661,1.3223192397453429,0.37910705955981333,0,0.54875158318258044,0.29172967100000002,0.10273092600294929,1.5015528405723502,0.91707720149913086,0,0.34181457456399222,0.11424740700554026,0.12841365750368661,0.70765615906480095,0.37910705955981333,0,0.1370823234006478,8.8735850101390498E-2,0.10273092600294929]
[null,null,2.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H232)),ABS($E$299:$E$361-H232),0))","v":2},0,0,0,3,null,"Stor personbil, benzin","VOLKSWAGEN","PASSAT","Gnsn variant","2019",7.5191751262833589E-2,null,1.8103789105972837E-2,3.2644367469200075,0.86638816216810188,0,1.5703085954239857,0.456178190925,0.24314814089923273,0.12841365750368661,1.451209132702707,0.3581529102021746,0,0.63601213849758309,0.35431315799999996,0.10273092600294929,1.4768753570377466,0.86638816216810188,0,0.36036435027385955,0.12170918709209877,0.12841365750368661,0.70137133262014617,0.3581529102021746,0,0.14595608896484846,9.4531407450173785E-2,0.10273092600294929]
[null,null,2.2000000000000002,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H233)),ABS($E$299:$E$361-H233),0))","v":2},0,0,0,3,null,"Stor personbil, benzin","MAZDA","CX-5","Gnsn variant","2019",8.3401312991768978E-2,null,1.8103789105972837E-2,3.4000715236390375,0.96098187729086193,0,1.5813313680203511,0.456178190925,0.27316642989913803,0.12841365750368661,1.4808972218942649,0.39725664665359506,0,0.62659649123772065,0.35431315799999996,0.10273092600294929,1.5739986477461474,0.96098187729086193,0,0.36289392585949987,0.12170918709209877,0.12841365750368661,0.73831430677484611,0.39725664665359506,0,0.14379532666812803,9.4531407450173785E-2,0.10273092600294929]
[null,null,2.2999999999999998,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H234)),ABS($E$299:$E$361-H234),0))","v":2},0,0,0,3,null,"Stor personbil, benzin","VOLKSWAGEN","TOURAN","Gnsn variant","2019",7.959093144968292E-2,null,1.8103789105972837E-2,3.1131284675381981,0.91707720149913086,0,1.3683112767111481,0.456178190925,0.24314814089923273,0.12841365750368661,1.3849027267453429,0.37910705955981333,0,0.54875158318258044,0.35431315799999996,0.10273092600294929,1.4812087738324555,0.91707720149913086,0,0.31400872773753935,0.12170918709209877,0.12841365750368661,0.7023003777325032,0.37910705955981333,0,0.12593098471956682,9.4531407450173785E-2,0.10273092600294929]
[null,null,2.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H235)),ABS($E$299:$E$361-H235),0))","v":2},0,0,0,4,null,"Stor personbil, benzin","VOLKSWAGEN","PASSAT","Gnsn variant","2019",7.5191751262833589E-2,null,2.1849356518786771E-2,3.3251156890342655,0.86638816216810188,0,1.5703085954239857,0.53675443043750004,0.22325084350099103,0.12841365750368661,1.513792619702707,0.3581529102021746,0,0.63601213849758309,0.41689664500000001,0.10273092600294929,1.4464042344593304,0.86638816216810188,0,0.32845365786213654,0.12314875692540556,0.12841365750368661,0.68956485960007774,0.3581529102021746,0,0.13303150345289136,9.5649519942062555E-2,0.10273092600294929]
[null,null,2.2000000000000002,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H236)),ABS($E$299:$E$361-H236),0))","v":2},0,0,0,4,null,"Stor personbil, benzin","MAZDA","CX-5","Gnsn variant","2019",8.3401312991768978E-2,null,2.1849356518786771E-2,3.4614547698957292,0.96098187729086193,0,1.5813313680203511,0.53675443043750004,0.25397343664332922,0.12841365750368661,1.5434807088942648,0.39725664665359506,0,0.62659649123772065,0.41689664500000001,0.10273092600294929,1.5433035282368905,0.96098187729086193,0,0.33075923651693656,0.12314875692540556,0.12841365750368661,0.7266991718296264,0.39725664665359506,0,0.13106207923101956,9.5649519942062555E-2,0.10273092600294929]
[null,null,2.2999999999999998,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H237)),ABS($E$299:$E$361-H237),0))","v":2},0,0,0,4,null,"Stor personbil, benzin","VOLKSWAGEN","TOURAN","Gnsn variant","2019",7.959093144968292E-2,null,2.1849356518786771E-2,3.1738074096524564,0.91707720149913086,0,1.3683112767111481,0.53675443043750004,0.22325084350099103,0.12841365750368661,1.447486213745343,0.37910705955981333,0,0.54875158318258044,0.41689664500000001,0.10273092600294929,1.4548424968393094,0.91707720149913086,0,0.28620288091108659,0.12314875692540556,0.12841365750368661,0.69226715154331109,0.37910705955981333,0,0.11477964603848587,9.5649519942062555E-2,0.10273092600294929]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H238)),ABS($E$299:$E$361-H238),0))","v":6},0,0,0,5,null,"Stor personbil, benzin","Mazda","Mazda cx-9","3,7 suv firehjulstræk aut.",2015,0.16413641312952557,null,2.1864335967413103E-2,5.4316608011354166,1.8912426287169701,0,2.179906130171259,0.61733066994999997,0.61476771479350056,0.12841365750368661,2.1235630887121388,0.78181360382203535,0,0.75953842688715434,0.47948013199999995,0.10273092600294929,2.5650756607374614,1.8912426287169701,0,0.41166165053690068,0.1337577239799039,0.12841365750368661,1.131868109770793,0.78181360382203535,0,0.14343408559248494,0.10388949435332341,0.10273092600294929]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H239)),ABS($E$299:$E$361-H239),0))","v":6},0,0,0,5,null,"Stor personbil, benzin","Mazda","Mazda6","2,5 skyactiv-g 192 hk stationcar aut.",2015,9.3641709649644425E-2,null,2.1864335967413103E-2,3.5896042571080486,1.0789756504279757,0,1.5690383462342492,0.61733066994999997,0.19584593299213732,0.12841365750368661,1.60041221779774,0.44603364417054986,0,0.57216751562424095,0.47948013199999995,0.10273092600294929,1.6374501187402339,1.0789756504279757,0,0.29630308682866785,0.1337577239799039,0.12841365750368661,0.76070432440061275,0.44603364417054986,0,0.10805025987379022,0.10388949435332341,0.10273092600294929]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H240)),ABS($E$299:$E$361-H240),0))","v":6},0,0,0,5,null,"Stor personbil, benzin","Bmw","4-serie","435i gran coupé steptronic",2015,0.11066747504048885,null,2.1864335967413103E-2,5.5590890129731667,1.2751530414148804,0,3.2459937012981492,0.61733066994999997,0.29219794280645089,0.12841365750368661,2.2152310365813688,0.52713067038337702,0,1.1058893081950425,0.47948013199999995,0.10273092600294929,2.150310049304228,1.2751530414148804,0,0.61298562640575727,0.1337577239799039,0.12841365750368661,0.94259137593436892,0.52713067038337702,0,0.2088402851947192,0.10388949435332341,0.10273092600294929]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H241)),ABS($E$299:$E$361-H241),0))","v":6},6,6.1,1,6,null,"Stor personbil, benzin","Mazda","Mazda cx-9","3,7 suv firehjulstræk aut.",2015,0.16413641312952557,null,1.9678783602305051E-2,5.5260661712465433,1.8912426287169701,0,2.179906130171259,0.6979069094625,0.62859684539212735,0.12841365750368661,2.1861465757121388,0.78181360382203535,0,0.75953842688715434,0.542063619,0.10273092600294929,2.5293296458562646,1.8912426287169701,0,0.36736315136989922,0.14231020826570845,0.12841365750368661,1.1230760172816074,0.78181360382203535,0,0.12799928686189793,0.110532200594725,0.10273092600294929]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H242)),ABS($E$299:$E$361-H242),0))","v":6},6,6.2,1,6,null,"Stor personbil, benzin","Mazda","Mazda6","2,5 skyactiv-g 192 hk stationcar aut.",2015,9.3641709649644425E-2,null,1.9678783602305051E-2,3.6745860288555461,1.0789756504279757,0,1.5690383462342492,0.6979069094625,0.20025146522713427,0.12841365750368661,1.6629957047977402,0.44603364417054986,0,0.57216751562424095,0.542063619,0.10273092600294929,1.6141177237132811,1.0789756504279757,0,0.26441820751591016,0.14231020826570845,0.12841365750368661,0.75571985006599829,0.44603364417054986,0,9.6423079297774092E-2,0.110532200594725,0.10273092600294929]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H243)),ABS($E$299:$E$361-H243),0))","v":6},6,6.3,1,6,null,"Stor personbil, benzin","Bmw","4-serie","435i gran coupé steptronic",2015,0.11066747504048885,null,1.9678783602305051E-2,5.646238212344298,1.2751530414148804,0,3.2459937012981492,0.6979069094625,0.29877090266508272,0.12841365750368661,2.2778145235813687,0.52713067038337702,0,1.1058893081950425,0.542063619,0.10273092600294929,2.0928997624032974,1.2751530414148804,0,0.54702285521902194,0.14231020826570845,0.12841365750368661,0.92676098761457248,0.52713067038337702,0,0.18636719063352117,0.110532200594725,0.10273092600294929]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H244)),ABS($E$299:$E$361-H244),0))","v":6},0,0,0,7,null,"Stor personbil, benzin","Mazda","Mazda cx-9","3,7 suv firehjulstræk aut.",2015,0.16413641312952557,null,1.9686023096418606E-2,5.6207826260950622,1.8912426287169701,0,2.179906130171259,0.77848314897499993,0.64273706072814651,0.12841365750368661,2.2487300627121387,0.78181360382203535,0,0.75953842688715434,0.60464710599999993,0.10273092600294929,2.4915271482063734,1.8912426287169701,0,0.32306465220289765,0.14880620978281914,0.12841365750368661,1.1126866566225628,0.78181360382203535,0,0.11256448813131088,0.11557763866626729,0.10273092600294929]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H245)),ABS($E$299:$E$361-H245),0))","v":6},0,0,0,7,null,"Stor personbil, benzin","Mazda","Mazda6","2,5 skyactiv-g 192 hk stationcar aut.",2015,9.3641709649644425E-2,null,1.9686023096418606E-2,3.7596669025551592,1.0789756504279757,0,1.5690383462342492,0.77848314897499993,0.20475609941424769,0.12841365750368661,1.7255791917977401,0.44603364417054986,0,0.57216751562424095,0.60464710599999993,0.10273092600294929,1.5887288459176339,1.0789756504279757,0,0.23253332820315248,0.14880620978281914,0.12841365750368661,0.74913810756152432,0.44603364417054986,0,8.4795898721757967E-2,0.11557763866626729,0.10273092600294929]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H246)),ABS($E$299:$E$361-H246),0))","v":6},0,0,0,7,null,"Stor personbil, benzin","Bmw","4-serie","435i gran coupé steptronic",2015,0.11066747504048885,null,1.9686023096418606E-2,5.7335352697081605,1.2751530414148804,0,3.2459937012981492,0.77848314897499993,0.30549172051644441,0.12841365750368661,2.3403980105813686,0.52713067038337702,0,1.1058893081950425,0.60464710599999993,0.10273092600294929,2.033432992733673,1.2751530414148804,0,0.48106008403228684,0.14880620978281914,0.12841365750368661,0.90933333112491677,0.52713067038337702,0,0.16389409607232316,0.11557763866626729,0.10273092600294929]
[null,null,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H247)),ABS($E$299:$E$361-H247),0))","v":6},0,0,0,8,null,"Stor personbil, benzin","Mazda","Mazda cx-9","3,7 suv firehjulstræk aut.",2015,0.16413641312952557,null,2.0164284819284832E-2,5.7158171634971522,1.8912426287169701,0,2.179906130171259,0.85905938848749996,0.65719535861773659,0.12841365750368661,2.3113135497121391,0.78181360382203535,0,0.75953842688715434,0.66723059299999998,0.10273092600294929,2.4516681677877887,1.8912426287169701,0,0.27876615303589614,0.15324572853123603,0.12841365750368661,1.1007000277936587,0.78181360382203535,0,9.7129689400723862E-2,0.11902580856795031,0.10273092600294929]
[null,null,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H248)),ABS($E$299:$E$361-H248),0))","v":6},0,0,0,8,null,"Stor personbil, benzin","Mazda","Mazda6","2,5 skyactiv-g 192 hk stationcar aut.",2015,9.3641709649644425E-2,null,2.0164284819284832E-2,3.8448491074941553,1.0789756504279757,0,1.5690383462342492,0.85905938848749996,0.20936206484074404,0.12841365750368661,1.78816267879774,0.44603364417054986,0,0.57216751562424095,0.66723059299999998,0.10273092600294929,1.5612834853532931,1.0789756504279757,0,0.20064844889039479,0.15324572853123603,0.12841365750368661,0.7409590968871913,0.44603364417054986,0,7.3168718145741843E-2,0.11902580856795031,0.10273092600294929]
[null,null,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H249)),ABS($E$299:$E$361-H249),0))","v":6},0,0,0,8,null,"Stor personbil, benzin","Bmw","4-serie","435i gran coupé steptronic",2015,0.11066747504048885,null,2.0164284819284832E-2,5.8209835111136687,1.2751530414148804,0,3.2459937012981492,0.85905938848749996,0.31236372240945232,0.12841365750368661,2.4029814975813686,0.52713067038337702,0,1.1058893081950425,0.66723059299999998,0.10273092600294929,1.9719097402953545,1.2751530414148804,0,0.41509731284555162,0.15324572853123603,0.12841365750368661,0.89030840646540177,0.52713067038337702,0,0.14142100151112513,0.11902580856795031,0.10273092600294929]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H250)),ABS($E$299:$E$361-H250),0))","v":10},0,0,0,9,null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2011,0.14182627869266531,null,1.8117218348384957E-2,5.5822574773110043,1.6341767132695553,0,2.3477142965175637,0.939635628,0.5323171820201984,0.12841365750368661,2.2619827185681816,0.67554610185054131,0,0.7538916107146908,0.72981407999999992,0.10273092600294929,2.1663705965360371,1.6341767132695553,0,0.25251686549259345,0.15126336027020199,0.12841365750368661,0.97685065993973896,0.67554610185054131,0,8.1087527022013856E-2,0.11748610506423454,0.10273092600294929]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H251)),ABS($E$299:$E$361-H251),0))","v":10},0,0,0,9,null,"Stor personbil, benzin","Suzuki","Grand vitara","2.4l m/t",2011,0.13160456491301378,null,1.8117218348384957E-2,4.2723345469477216,1.5163982114122903,0,1.2288350285476597,0.939635628,0.45905202148408508,0.12841365750368661,1.8944791825962146,0.62685809450996188,0,0.43507608208330362,0.72981407999999992,0.10273092600294929,1.9282470058272447,1.5163982114122903,0,0.13217177664106594,0.15126336027020199,0.12841365750368661,0.89387130033377549,0.62685809450996188,0,4.679617475662981E-2,0.11748610506423454,0.10273092600294929]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H252)),ABS($E$299:$E$361-H252),0))","v":10},0,0,0,9,null,"Stor personbil, benzin","Audi","A6","2,8 fsi aut.",2011,0.10820819781736687,null,1.8117218348384957E-2,5.1693562913351814,1.2468163071612162,0,2.5351003894581599,0.939635628,0.31939030921211903,0.12841365750368661,2.1588492047695489,0.5154166554859686,0,0.81088754328063084,0.72981407999999992,0.10273092600294929,1.7991651764481231,1.2468163071612162,0,0.27267185151301837,0.15126336027020199,0.12841365750368661,0.82285161634978288,0.5154166554859686,0,8.7217929796630497E-2,0.11748610506423454,0.10273092600294929]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H253)),ABS($E$299:$E$361-H253),0))","v":10},10,10.1,1,10,null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2011,0.14182627869266531,null,1.7955180097357051E-2,5.6748081319609716,1.6341767132695553,0,2.3477142965175637,1.0202118675124998,0.54429159715766717,0.12841365750368661,2.3245662055681815,0.67554610185054131,0,0.7538916107146908,0.79239756699999997,0.10273092600294929,2.1138744784365464,1.6341767132695553,0,0.20480828833451636,0.14647581932878817,0.12841365750368661,0.95781213338288362,0.67554610185054131,0,6.5767478866256612E-2,0.11376762666313646,0.10273092600294929]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H254)),ABS($E$299:$E$361-H254),0))","v":10},10,10.199999999999999,1,10,null,"Stor personbil, benzin","Suzuki","Grand vitara","2.4l m/t",2011,0.13160456491301378,null,1.7955180097357051E-2,4.3632371100518874,1.5163982114122903,0,1.2288350285476597,1.0202118675124998,0.46937834507575171,0.12841365750368661,1.9570626695962146,0.62685809450996188,0,0.43507608208330362,0.79239756699999997,0.10273092600294929,1.8984879549959883,1.5163982114122903,0,0.10720026675122307,0.14647581932878817,0.12841365750368661,0.881311515789722,0.62685809450996188,0,3.7954868613674329E-2,0.11376762666313646,0.10273092600294929]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H255)),ABS($E$299:$E$361-H255),0))","v":10},10,10.3,1,10,null,"Stor personbil, benzin","Audi","A6","2,8 fsi aut.",2011,0.10820819781736687,null,1.7955180097357051E-2,5.2571171799301624,1.2468163071612162,0,2.5351003894581599,1.0202118675124998,0.32657495829460031,0.12841365750368661,2.2214326917695488,0.5154166554859686,0,0.81088754328063084,0.79239756699999997,0.10273092600294929,1.7428611316828246,1.2468163071612162,0,0.22115534768913372,0.14647581932878817,0.12841365750368661,0.80265485906163625,0.5154166554859686,0,7.0739650909581911E-2,0.11376762666313646,0.10273092600294929]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H256)),ABS($E$299:$E$361-H256),0))","v":10},0,0,0,11,null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2011,0.14182627869266531,null,1.6300666539276368E-2,5.7676281497326425,1.6341767132695553,0,2.3477142965175637,1.1007881070250001,0.55653537541683751,0.12841365750368661,2.3871496925681814,0.67554610185054131,0,0.7538916107146908,0.85498105400000002,0.10273092600294929,2.058573187656676,1.6341767132695553,0,0.15709971117643934,0.13888310570699469,0.12841365750368661,0.93659483192864612,0.67554610185054131,0,5.0447430710499369E-2,0.10787037336465607,0.10273092600294929]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H257)),ABS($E$299:$E$361-H257),0))","v":10},0,0,0,11,null,"Stor personbil, benzin","Suzuki","Grand vitara","2.4l m/t",2011,0.13160456491301378,null,1.6300666539276368E-2,4.4543719626438012,1.5163982114122903,0,1.2288350285476597,1.1007881070250001,0.47993695815516529,0.12841365750368661,2.0196461565962149,0.62685809450996188,0,0.43507608208330362,0.85498105400000002,0.10273092600294929,1.8659237314843518,1.5163982114122903,0,8.2228756861380176E-2,0.13888310570699469,0.12841365750368661,0.86657295634828613,0.62685809450996188,0,2.9113562470718835E-2,0.10787037336465607,0.10273092600294929]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H258)),ABS($E$299:$E$361-H258),0))","v":10},0,{"$f":"(IF(E258=0,0,IF(COUNTIF(E256:E258,E258)=1,E258&\",1\",IF(COUNTIF(E256:E258,E258)=2,E258&\",2\",IF(COUNTIF(E256:E258,E258)=3,E258&\",3\")))))*1","v":0},0,11,null,"Stor personbil, benzin","Audi","A6","2,8 fsi aut.",2011,0.10820819781736687,null,1.6300666539276368E-2,5.3450396863981648,1.2468163071612162,0,2.5351003894581599,1.1007881070250001,0.33392122525010254,0.12841365750368661,2.2840161787695488,0.5154166554859686,0,0.81088754328063084,0.85498105400000002,0.10273092600294929,1.6837519142371464,1.2468163071612162,0,0.16963884386524899,0.13888310570699469,0.12841365750368661,0.78027932687610735,0.5154166554859686,0,5.4261372022533297E-2,0.10787037336465607,0.10273092600294929]
[null,null,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H259)),ABS($E$299:$E$361-H259),0))","v":10},0,0,0,12,null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2011,0.14182627869266531,null,1.3549373644488905E-2,5.8609131200005029,1.6341767132695553,0,2.3477142965175637,1.1813643465374999,0.56924410617219734,0.12841365750368661,2.4497331795681814,0.67554610185054131,0,0.7538916107146908,0.91756454099999996,0.10273092600294929,1.945940768968534,1.6341767132695553,0,5.4865178790470565E-2,0.12848521940482144,0.12841365750368661,0.89568952957218939,0.67554610185054131,0,1.761815654990535E-2,9.9794345168793361E-2,0.10273092600294929]
[null,null,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H260)),ABS($E$299:$E$361-H260),0))","v":10},0,0,0,12,null,"Stor personbil, benzin","Suzuki","Grand vitara","2.4l m/t",2011,0.13160456491301378,null,1.3549373644488905E-2,4.5459077742700629,1.5163982114122903,0,1.2288350285476597,1.1813643465374999,0.49089653026892716,0.12841365750368661,2.0822296435962149,0.62685809450996188,0,0.43507608208330362,0.91756454099999996,0.10273092600294929,1.8230580584097376,1.5163982114122903,0,4.9760970088939094E-2,0.12848521940482144,0.12841365750368661,0.84700152223160996,0.62685809450996188,0,1.761815654990535E-2,9.9794345168793361E-2,0.10273092600294929]
[null,null,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H261)),ABS($E$299:$E$361-H261),0))","v":10},0,0,0,12,null,"Stor personbil, benzin","Audi","A6","2,8 fsi aut.",2011,0.10820819781736687,null,1.3549373644488905E-2,5.4332411643638805,1.2468163071612162,0,2.5351003894581599,1.1813643465374999,0.34154646370331837,0.12841365750368661,2.3465996657695487,0.5154166554859686,0,0.81088754328063084,0.91756454099999996,0.10273092600294929,1.5587953192886008,1.2468163071612162,0,5.5080135218876704E-2,0.12848521940482144,0.12841365750368661,0.73556008320761668,0.5154166554859686,0,1.761815654990535E-2,9.9794345168793361E-2,0.10273092600294929]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H262)),ABS($E$299:$E$361-H262),0))","v":14},0,0,0,13,null,"Stor personbil, benzin","Volvo","V 70","2,4",2007,0.13160456491301378,null,2.0690657030776567E-2,5.6908491992974124,1.5163982114122903,0,2.2822720913525165,1.2619405860499999,0.50182465297891998,0.12841365750368661,2.4428663799520693,0.62685809450996188,0,0.73312933143915859,0.98014802799999989,0.10273092600294929,1.8369068565808933,1.5163982114122903,0,5.4846294194771883E-2,0.13724869347014476,0.12841365750368661,0.85380810402991936,0.62685809450996188,0,1.761815654990535E-2,0.10660092696710272,0.10273092600294929]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H263)),ABS($E$299:$E$361-H263),0))","v":14},0,0,0,13,null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,0.1490623133198421,null,2.0690657030776567E-2,6.1082274766222264,1.717553076191471,0,2.4184037887094947,1.2619405860499999,0.58191636816757553,0.12841365750368661,2.5649157958155886,0.71001273970005874,0,0.77202410211258088,0.98014802799999989,0.10273092600294929,2.0384051763373492,1.717553076191471,0,5.5189749172046942E-2,0.13724869347014476,0.12841365750368661,0.93696274922001621,0.71001273970005874,0,1.761815654990535E-2,0.10660092696710272,0.10273092600294929]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H264)),ABS($E$299:$E$361-H264),0))","v":14},0,0,0,13,null,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,0.14463471985489634,null,2.0690657030776567E-2,5.9843595804811072,1.6665366481857844,0,2.3455523205740612,1.2619405860499999,0.58191636816757553,0.12841365750368661,2.5230116033162129,0.6889232523822354,0,0.75120939693102851,0.98014802799999989,0.10273092600294929,1.9872093706335252,1.6665366481857844,0,5.5010371473909726E-2,0.13724869347014476,0.12841365750368661,0.91587326190219287,0.6889232523822354,0,1.761815654990535E-2,0.10660092696710272,0.10273092600294929]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H265)),ABS($E$299:$E$361-H265),0))","v":14},14,14.1,1,14,null,"Stor personbil, benzin","Volvo","V 70","2,4",2007,0.13160456491301378,null,2.6405786819841806E-2,5.7830349065544144,1.5163982114122903,0,2.2822720913525165,1.3425168255624997,0.51343412072342154,0.12841365750368661,2.5054498669520697,0.62685809450996188,0,0.73312933143915859,1.0427315149999998,0.10273092600294929,1.8456703306462168,1.5163982114122903,0,5.4846294194771883E-2,0.14601216753546806,0.12841365750368661,0.86061468582822864,0.62685809450996188,0,1.761815654990535E-2,0.11340750876541209,0.10273092600294929]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H266)),ABS($E$299:$E$361-H266),0))","v":14},14,14.2,1,14,null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,0.1490623133198421,null,2.6405786819841806E-2,6.2022660665117675,1.717553076191471,0,2.4184037887094947,1.3425168255624997,0.59537871854461599,0.12841365750368661,2.6274992828155885,0.71001273970005874,0,0.77202410211258088,1.0427315149999998,0.10273092600294929,2.0471686504026727,1.717553076191471,0,5.5189749172046942E-2,0.14601216753546806,0.12841365750368661,0.9437693310183255,0.71001273970005874,0,1.761815654990535E-2,0.11340750876541209,0.10273092600294929]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H267)),ABS($E$299:$E$361-H267),0))","v":14},14,14.3,1,14,null,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,0.14463471985489634,null,2.6405786819841806E-2,6.0783981703706482,1.6665366481857844,0,2.3455523205740612,1.3425168255624997,0.59537871854461599,0.12841365750368661,2.5855950903162128,0.6889232523822354,0,0.75120939693102851,1.0427315149999998,0.10273092600294929,1.9959728446988487,1.6665366481857844,0,5.5010371473909726E-2,0.14601216753546806,0.12841365750368661,0.92267984370050216,0.6889232523822354,0,1.761815654990535E-2,0.11340750876541209,0.10273092600294929]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H268)),ABS($E$299:$E$361-H268),0))","v":14},0,0,0,15,null,"Stor personbil, benzin","Volvo","V 70","2,4",2007,0.13160456491301378,null,2.444742519364277E-2,5.8753885092662745,1.5163982114122903,0,2.2822720913525165,1.4230930650750002,0.52521148392278139,0.12841365750368661,2.5680333539520697,0.62685809450996188,0,0.73312933143915859,1.105315002,0.10273092600294929,1.8544338047115403,1.5163982114122903,0,5.4846294194771883E-2,0.15477564160079141,0.12841365750368661,0.86742126762653804,0.62685809450996188,0,1.761815654990535E-2,0.12021409056372147,0.10273092600294929]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H269)),ABS($E$299:$E$361-H269),0))","v":14},0,0,0,15,null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,0.1490623133198421,null,2.444742519364277E-2,6.296499348138239,1.717553076191471,0,2.4184037887094947,1.4230930650750002,0.60903576065858689,0.12841365750368661,2.6900827698155885,0.71001273970005874,0,0.77202410211258088,1.105315002,0.10273092600294929,2.0559321244679962,1.717553076191471,0,5.5189749172046942E-2,0.15477564160079141,0.12841365750368661,0.95057591281663489,0.71001273970005874,0,1.761815654990535E-2,0.12021409056372147,0.10273092600294929]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H270)),ABS($E$299:$E$361-H270),0))","v":14},0,0,0,15,null,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,0.14463471985489634,null,2.444742519364277E-2,6.1726314519971197,1.6665366481857844,0,2.3455523205740612,1.4230930650750002,0.60903576065858689,0.12841365750368661,2.6481785773162132,0.6889232523822354,0,0.75120939693102851,1.105315002,0.10273092600294929,2.0047363187641722,1.6665366481857844,0,5.5010371473909726E-2,0.15477564160079141,0.12841365750368661,0.92948642549881155,0.6889232523822354,0,1.761815654990535E-2,0.12021409056372147,0.10273092600294929]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H271)),ABS($E$299:$E$361-H271),0))","v":14},0,0,0,16,null,"Stor personbil, benzin","Volvo","V 70","2,4",2007,0.13160456491301378,null,1.1142318586046279E-2,5.9680951511178462,1.5163982114122903,0,2.2822720913525165,1.5036693045875,0.53734188626185297,0.12841365750368661,2.6306168409520696,0.62685809450996188,0,0.73312933143915859,1.1678984889999999,0.10273092600294929,1.8631972787768634,1.5163982114122903,0,5.4846294194771883E-2,0.1635391156661147,0.12841365750368661,0.87422784942484744,0.62685809450996188,0,1.761815654990535E-2,0.12702067236203082,0.10273092600294929]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H272)),ABS($E$299:$E$361-H272),0))","v":14},0,0,0,16,null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,0.1490623133198421,null,1.1142318586046279E-2,6.391142014303278,1.717553076191471,0,2.4184037887094947,1.5036693045875,0.62310218731112632,0.12841365750368661,2.7526662568155889,0.71001273970005874,0,0.77202410211258088,1.1678984889999999,0.10273092600294929,2.0646955985333193,1.717553076191471,0,5.5189749172046942E-2,0.1635391156661147,0.12841365750368661,0.95738249461494429,0.71001273970005874,0,1.761815654990535E-2,0.12702067236203082,0.10273092600294929]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H273)),ABS($E$299:$E$361-H273),0))","v":14},0,0,0,16,null,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,0.14463471985489634,null,1.1142318586046279E-2,6.2672741181621587,1.6665366481857844,0,2.3455523205740612,1.5036693045875,0.62310218731112632,0.12841365750368661,2.7107620643162127,0.6889232523822354,0,0.75120939693102851,1.1678984889999999,0.10273092600294929,2.0134997928294953,1.6665366481857844,0,5.5010371473909726E-2,0.1635391156661147,0.12841365750368661,0.93629300729712095,0.6889232523822354,0,1.761815654990535E-2,0.12702067236203082,0.10273092600294929]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H274)),ABS($E$299:$E$361-H274),0))","v":14},0,0,0,17,null,"Stor personbil, benzin","Volvo","V 70","2,4",{"$f":"N539","v":2007},0.13160456491301378,null,6.5794057042645928E-3,6.0600772401258389,1.5163982114122903,0,2.2822720913525165,1.5842455440999998,0.54874773575734648,0.12841365750368661,2.6932003279520695,0.62685809450996188,0,0.73312933143915859,1.2304819759999999,0.10273092600294929,1.8719607528421869,1.5163982114122903,0,5.4846294194771883E-2,0.172302589731438,0.12841365750368661,0.88103443122315672,0.62685809450996188,0,1.761815654990535E-2,0.13382725416034019,0.10273092600294929]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H275)),ABS($E$299:$E$361-H275),0))","v":14},0,0,0,17,null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,0.1490623133198421,null,6.5794057042645928E-3,6.4849444882681579,1.717553076191471,0,2.4184037887094947,1.5842455440999998,0.63632842176350646,0.12841365750368661,2.8152497438155883,0.71001273970005874,0,0.77202410211258088,1.2304819759999999,0.10273092600294929,2.0734590725986428,1.717553076191471,0,5.5189749172046942E-2,0.172302589731438,0.12841365750368661,0.96418907641325358,0.71001273970005874,0,1.761815654990535E-2,0.13382725416034019,0.10273092600294929]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H276)),ABS($E$299:$E$361-H276),0))","v":14},0,0,0,17,null,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,0.14463471985489634,null,6.5794057042645928E-3,6.3610765921270387,1.6665366481857844,0,2.3455523205740612,1.5842455440999998,0.63632842176350646,0.12841365750368661,2.7733455513162131,0.6889232523822354,0,0.75120939693102851,1.2304819759999999,0.10273092600294929,2.0222632668948188,1.6665366481857844,0,5.5010371473909726E-2,0.172302589731438,0.12841365750368661,0.94309958909543024,0.6889232523822354,0,1.761815654990535E-2,0.13382725416034019,0.10273092600294929]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H277)),ABS($E$299:$E$361-H277),0))","v":14},0,0,0,18,null,"Stor personbil, benzin","Volvo","V 70","2,4",2007,0.13160456491301378,null,6.0604910498906544E-3,6.153373836011589,1.5163982114122903,0,2.2822720913525165,1.6648217836124999,0.5614680921305959,0.12841365750368661,2.7557838149520695,0.62685809450996188,0,0.73312933143915859,1.2930654629999998,0.10273092600294929,1.88072422690751,1.5163982114122903,0,5.4846294194771883E-2,0.18106606379676132,0.12841365750368661,0.88784101302146612,0.62685809450996188,0,1.761815654990535E-2,0.14063383595864956,0.10273092600294929]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H278)),ABS($E$299:$E$361-H278),0))","v":14},0,0,0,18,null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,0.1490623133198421,null,6.0604910498906544E-3,6.5802712657197127,1.717553076191471,0,2.4184037887094947,1.6648217836124999,0.65107895970256136,0.12841365750368661,2.8778332308155887,0.71001273970005874,0,0.77202410211258088,1.2930654629999998,0.10273092600294929,2.0822225466639659,1.717553076191471,0,5.5189749172046942E-2,0.18106606379676132,0.12841365750368661,0.97099565821156297,0.71001273970005874,0,1.761815654990535E-2,0.14063383595864956,0.10273092600294929]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H279)),ABS($E$299:$E$361-H279),0))","v":14},0,0,0,18,null,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,0.14463471985489634,null,6.0604910498906544E-3,6.4564033695785934,1.6665366481857844,0,2.3455523205740612,1.6648217836124999,0.65107895970256136,0.12841365750368661,2.8359290383162126,0.6889232523822354,0,0.75120939693102851,1.2930654629999998,0.10273092600294929,2.0310267409601419,1.6665366481857844,0,5.5010371473909726E-2,0.18106606379676132,0.12841365750368661,0.94990617089373963,0.6889232523822354,0,1.761815654990535E-2,0.14063383595864956,0.10273092600294929]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H280)),ABS($E$299:$E$361-H280),0))","v":14},0,0,0,19,null,"Stor personbil, benzin","Volvo","V 70","2,4",2007,0.13160456491301378,null,5.9602663331837615E-3,6.2468410327678692,1.5163982114122903,0,2.2822720913525165,1.7453980231249999,0.57435904937437554,0.12841365750368661,2.8183673019520699,0.62685809450996188,0,0.73312933143915859,1.35564895,0.10273092600294929,1.8894877009728335,1.5163982114122903,0,5.4846294194771883E-2,0.18982953786208465,0.12841365750368661,0.89464759481977552,0.62685809450996188,0,1.761815654990535E-2,0.14744041775695896,0.10273092600294929]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H281)),ABS($E$299:$E$361-H281),0))","v":14},0,0,0,19,null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,0.1490623133198421,null,5.9602663331837615E-3,6.6757958721109105,1.717553076191471,0,2.4184037887094947,1.7453980231249999,0.66602732658125841,0.12841365750368661,2.9404167178155887,0.71001273970005874,0,0.77202410211258088,1.35564895,0.10273092600294929,2.0909860207292894,1.717553076191471,0,5.5189749172046942E-2,0.18982953786208465,0.12841365750368661,0.97780224000987237,0.71001273970005874,0,1.761815654990535E-2,0.14744041775695896,0.10273092600294929]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H282)),ABS($E$299:$E$361-H282),0))","v":14},0,0,0,19,null,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,0.14463471985489634,null,5.9602663331837615E-3,6.5519279759697913,1.6665366481857844,0,2.3455523205740612,1.7453980231249999,0.66602732658125841,0.12841365750368661,2.898512525316213,0.6889232523822354,0,0.75120939693102851,1.35564895,0.10273092600294929,2.0397902150254654,1.6665366481857844,0,5.5010371473909726E-2,0.18982953786208465,0.12841365750368661,0.95671275269204903,0.6889232523822354,0,1.761815654990535E-2,0.14744041775695896,0.10273092600294929]
[null,null,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H283)),ABS($E$299:$E$361-H283),0))","v":14},0,0,0,20,null,"Stor personbil, benzin","Volvo","V 70","2,4",2007,0.13160456491301378,null,4.753434744020478E-3,6.3408815509113357,1.5163982114122903,0,2.2822720913525165,1.8259742626375,0.58782332800534309,0.12841365750368661,2.8809507889520694,0.62685809450996188,0,0.73312933143915859,1.4182324369999999,0.10273092600294929,1.8982511750381565,1.5163982114122903,0,5.4846294194771883E-2,0.19859301192740797,0.12841365750368661,0.90145417661808491,0.62685809450996188,0,1.761815654990535E-2,0.15424699955526833,0.10273092600294929]
[null,null,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H284)),ABS($E$299:$E$361-H284),0))","v":14},0,0,0,20,null,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,0.1490623133198421,null,4.753434744020478E-3,6.7719853025545813,1.717553076191471,0,2.4184037887094947,1.8259742626375,0.68164051751243027,0.12841365750368661,3.0030002048155886,0.71001273970005874,0,0.77202410211258088,1.4182324369999999,0.10273092600294929,2.0997494947946125,1.717553076191471,0,5.5189749172046942E-2,0.19859301192740797,0.12841365750368661,0.98460882180818177,0.71001273970005874,0,1.761815654990535E-2,0.15424699955526833,0.10273092600294929]
[null,null,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H285)),ABS($E$299:$E$361-H285),0))","v":14},0,0,0,20,null,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,0.14463471985489634,null,4.753434744020478E-3,6.648117406413462,1.6665366481857844,0,2.3455523205740612,1.8259742626375,0.68164051751243027,0.12841365750368661,2.9610960123162129,0.6889232523822354,0,0.75120939693102851,1.4182324369999999,0.10273092600294929,2.0485536890907885,1.6665366481857844,0,5.5010371473909726E-2,0.19859301192740797,0.12841365750368661,0.96351933449035843,0.6889232523822354,0,1.761815654990535E-2,0.15424699955526833,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[null,null,null,null,null,null,null,null,null,null,"Note: De samlede kørselsomkostninger omfatter omkostninger til brændstof/el, motorolie/batteri, dæk, reparation og vedligehold samt afskrivninger. "]
[null,null,null,null,null,null,null,null,null,null,"Note: Her er alle omkostningerne samlet og opgjort som gennemsnitlige og marginale omkostninger henholdsvis uden og med afgifter."]
[null,null,null,null,null,null,null,null,null,null,"Note: "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveau III - Grundforudsætninger og grunddata"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Forudsætninger og grunddata for konkrete køretøjer ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afgiftsberegning, nye regler",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I kraft til og med",null,null,"Kontrol"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,"Basis-registreringsafgift",null,null,"Tillæg for CO2-udledning ",null,null,null,null,null,null,null,null,null,null,null,2017,2020]
[null,"Størrelse","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Repræsentativ årgamg","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [liter per km, realt forbrug]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstofpris inkl. moms og afgifter [kr per liter]","Brændstof-effektivitet [liter per km oplyst]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Batteri levetid km","Batteri pris","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug",null,null,"Segment","Årgang","Afledt CO₂-udledning, oplyst [gram per km]","Batteri-størrelse [kWh]","Salgspris inkl. moms og afgifter [kr]","Pris før moms og afgift [kr.]","Moms [kr.]","Batteri-fradrag  [kr.]","Afgiftspligtig værdi [kr.]","Op til lavt knæk","Mellem lavt og højt knæk","Over højt knæk","Op til lavt knæk","Mellem lavt og højt knæk","Over højt knæk","Bundfradrag  [kr.]","Registreringsafgift før indfasning, ialt  [kr.]","Registreringsafgift efter indfasning, ialt  [kr.]","Ekstra bundfradrag, lav- eller nul-emission  [kr.]","Endelig registreringsafgift, i alt","Checksum","CO₂-Ejerafgift, årligt [kr. per år]","Udlignings-afgift, årligt [kr. per år]",null,"Grøn ejerafgift til og med  2017","Grøn ejerafgift 2017 - 2020"]
[null,1,{"$f":"IF(COUNTIF(H297:H299,H299)=1,H299+0.1,IF(COUNTIF(H297:H299,H299)=2,H299+0.2,IF(COUNTIF(H297:H299,H299)=3,H299+0.3,0)))","v":0.1},{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H299)),ABS($E$299:$E$361-H299),0))","v":0},{"$f":"(IF(G299=0,0,H299))*1","v":0},0.1,1,0,{"$f":"H299+input_år-original_år","v":0},{"$f":"IFERROR(INDEX(J$561:J$623,MATCH($C299,$B$561:$B$623,0)),INDEX(J$561:J$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":"Mini personbil, benzin"},{"$f":"IFERROR(INDEX(K$561:K$623,MATCH($C299,$B$561:$B$623,0)),INDEX(K$561:K$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":"TOYOTA "},{"$f":"IFERROR(INDEX(L$561:L$623,MATCH($C299,$B$561:$B$623,0)),INDEX(L$561:L$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":"AYGO"},{"$f":"IFERROR(INDEX(M$561:M$623,MATCH($C299,$B$561:$B$623,0)),INDEX(M$561:M$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":"1.0 benzin (72 hk)"},{"$f":"IFERROR(INDEX(N$561:N$623,MATCH($C299,$B$561:$B$623,0)),INDEX(N$561:N$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":"2021"},{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(Q299:Q361,R299:R361)/3","v":4429.4571905358052},{"$f":"IFERROR(INDEX(Q$561:Q$623,MATCH($C299,$B$561:$B$623,0)),INDEX(Q$561:Q$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":191.66372721348051},{"$f":"INDEX(skrotrate_pbil,MATCH(H299&\" \"&IF(O299>original_år,0,original_år-O299),match_skrot,0))","v":1},{"$f":"Q299*R299/SUMPRODUCT($Q$299:$Q$361,$R$299:$R$361)","v":1.4423417209599903E-2},{"$f":"IFERROR(INDEX(T$561:T$623,MATCH($C299,$B$561:$B$623,0)),INDEX(T$561:T$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":15472.326693659499},{"$f":"IFERROR(INDEX(U$561:U$623,MATCH($C299,$B$561:$B$623,0)),INDEX(U$561:U$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":202240},{"$f":"IFERROR(INDEX(V$561:V$623,MATCH($C299,$B$561:$B$623,0)),INDEX(V$561:V$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":16.2},{"$f":"IFERROR(INDEX(W$561:W$623,MATCH($C299,$B$561:$B$623,0)),INDEX(W$561:W$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":67540.540540540504},{"$f":"IFERROR(INDEX(X$561:X$623,MATCH($C299,$B$561:$B$623,0)),BF299)","v":13508.10810810811},{"$f":"IFERROR(INDEX(Y$561:Y$623,MATCH($C299,$B$561:$B$623,0)),BS299)","v":35941.351351351354},{"$f":"IF(O299<=$BX$297,BX299,IF(O299<=$BY$297,BY299,BU299))","v":1000},{"$f":"AD299*AV299*AW299","v":4.4445326657383419E-2},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C299,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O299))","v":4.048582995951417E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C299,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O299))","v":111},null,{"$f":"IFERROR(INDEX(AG$561:AG$623,MATCH($C299,$B$561:$B$623,0)),INDEX(AG$561:AG$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":1},{"$f":"IFERROR(INDEX(AH$561:AH$623,MATCH($C299,$B$561:$B$623,0)),INDEX(AH$561:AH$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":0},null,{"$f":"IF(H299 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H299)/100000*W299,Afskrivning!$C$27)/100","v":8.6724805855784626E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H299","v":0.12682184499999999},{"$f":"IFERROR(INDEX(AN$561:AN$623,MATCH($C299,$B$561:$B$623,0)),INDEX(AN$561:AN$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B299&\"-\"&H299,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B299&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.46142907927479565},454,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$561:AV$623,MATCH($C299,$B$561:$B$623,0)),INDEX(AV$561:AV$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":1},{"$f":"IFERROR(INDEX(AW$561:AW$623,MATCH($C299,$B$561:$B$623,0)),INDEX(AW$561:AW$623,MATCH(ROUND($I$299+$C299-$H299,1),$B$561:$B$623,0)))","v":1.0977995684373705},null,null,{"$f":"J299","v":"Mini personbil, benzin"},{"$f":"O299","v":2021},{"$f":"AE299","v":111},null,{"$f":"BE299+BF299+BS299","v":123237.4999999999},{"$f":"W299","v":67540.540540540504},{"$f":"BE299*'Ny Regafg'!$F$4","v":16885.135135135126},null,{"$f":"BE299+BF299-BG299","v":84425.675675675622},{"$f":"IF(BH299>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH299*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH299>'Ny Regafg'!$F$20,MIN(BH299-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":16511.82432432428},{"$f":"IF(BH299>'Ny Regafg'!$F$21,(BH299-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB299>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB299*'Ny Regafg'!$F$35)","v":27750},{"$f":"IF(BB299>'Ny Regafg'!$F$32,MIN(BB299-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB299>'Ny Regafg'!$F$33,(BB299-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BI299:BN299)-BO299","v":38811.824324324276},{"$f":"BP299","v":38811.824324324276},null,{"$f":"BQ299-BR299","v":38811.824324324276},{"$f":"BS299+BF299+BE299-BD299","v":0},{"$f":"IF(BB299<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB299-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1000},null,null,{"$f":"VLOOKUP(1/(AD299*AW299),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD299*AW299),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,{"$f":"O299","v":2021},{"$f":"1/(AD299*AW299)","v":22.499553388564788},{"$f":"Z299","v":1000}]
[null,1,{"$f":"IF(COUNTIF(H298:H300,H300)=1,H300+0.1,IF(COUNTIF(H298:H300,H300)=2,H300+0.2,IF(COUNTIF(H298:H300,H300)=3,H300+0.3,0)))","v":0.2},{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H300)),ABS($E$299:$E$361-H300),0))","v":0},{"$f":"(IF(G300=0,0,H300))*1","v":0},0.2,1,0,0,{"$f":"IFERROR(INDEX(J$561:J$623,MATCH($C300,$B$561:$B$623,0)),INDEX(J$561:J$623,MATCH(ROUND($I$299+$C300-$H300,1),$B$561:$B$623,0)))","v":"Mini personbil, benzin"},"CITROEN","C1","VTI 72 5D",{"$f":"IFERROR(INDEX(N$561:N$623,MATCH($C300,$B$561:$B$623,0)),INDEX(N$561:N$623,MATCH(ROUND($I$299+$C300-$H300,1),$B$561:$B$623,0)))","v":"2021"},{"$f":"input_år","v":2021},null,191.66372721348051,1,{"$f":"Q300*R300/SUMPRODUCT($Q$299:$Q$361,$R$299:$R$361)","v":1.4423417209599903E-2},{"$f":"IFERROR(INDEX(T$561:T$623,MATCH($C300,$B$561:$B$623,0)),INDEX(T$561:T$623,MATCH(ROUND($I$299+$C300-$H300,1),$B$561:$B$623,0)))","v":15472.326693659499},{"$f":"IFERROR(INDEX(U$561:U$623,MATCH($C300,$B$561:$B$623,0)),INDEX(U$561:U$623,MATCH(ROUND($I$299+$C300-$H300,1),$B$561:$B$623,0)))","v":202240},{"$f":"IFERROR(INDEX(V$561:V$623,MATCH($C300,$B$561:$B$623,0)),INDEX(V$561:V$623,MATCH(ROUND($I$299+$C300-$H300,1),$B$561:$B$623,0)))","v":16.2},66864.864864864867,13372.972972972973,34752.16216216216,{"$f":"IF(O300<=$BX$297,BX300,IF(O300<=$BY$297,BY300,BU300))","v":1000},4.3563474937990891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C300,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C300-$H300,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O300))","v":3.968253968253968E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C300,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C300-$H300,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O300))","v":109},null,{"$f":"IFERROR(INDEX(AG$561:AG$623,MATCH($C300,$B$561:$B$623,0)),INDEX(AG$561:AG$623,MATCH(ROUND($I$299+$C300-$H300,1),$B$561:$B$623,0)))","v":1},{"$f":"IFERROR(INDEX(AH$561:AH$623,MATCH($C300,$B$561:$B$623,0)),INDEX(AH$561:AH$623,MATCH(ROUND($I$299+$C300-$H300,1),$B$561:$B$623,0)))","v":0},null,{"$f":"IF(H300 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H300)/100000*W300,Afskrivning!$C$27)/100","v":8.5857210759188188E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H300","v":0.12682184499999999},{"$f":"IFERROR(INDEX(AN$561:AN$623,MATCH($C300,$B$561:$B$623,0)),INDEX(AN$561:AN$623,MATCH(ROUND($I$299+$C300-$H300,1),$B$561:$B$623,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B300&\"-\"&H300,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B300&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.46142907927479565},{"$f":"IFERROR(INDEX(AP$561:AP$623,MATCH($C300,$B$561:$B$623,0)),INDEX(AP$561:AP$623,MATCH(ROUND($I$299+$C300-$H300,1),$B$561:$B$623,0)))","v":454},0,4,{"$f":"IFERROR(INDEX(AS$561:AS$623,MATCH($C300,$B$561:$B$623,0)),INDEX(AS$561:AS$623,MATCH(ROUND($I$299+$C300-$H300,1),$B$561:$B$623,0)))","v":35000},null,null,{"$f":"IFERROR(INDEX(AV$561:AV$623,MATCH($C300,$B$561:$B$623,0)),INDEX(AV$561:AV$623,MATCH(ROUND($I$299+$C300-$H300,1),$B$561:$B$623,0)))","v":1},1.0977995684373705,null,null,"Mini personbil, benzin",{"$f":"O300","v":2021},{"$f":"AE300","v":109},null,{"$f":"BE300+BF300+BS300","v":121175},{"$f":"W300","v":66864.864864864867},{"$f":"BE300*'Ny Regafg'!$F$4","v":16716.216216216217},null,{"$f":"BE300+BF300-BG300","v":83581.08108108108},{"$f":"IF(BH300>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH300*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH300>'Ny Regafg'!$F$20,MIN(BH300-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":15793.918918918918},{"$f":"IF(BH300>'Ny Regafg'!$F$21,(BH300-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB300>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB300*'Ny Regafg'!$F$35)","v":27250},{"$f":"IF(BB300>'Ny Regafg'!$F$32,MIN(BB300-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB300>'Ny Regafg'!$F$33,(BB300-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BI300:BN300)-BO300","v":37593.91891891892},{"$f":"BP300","v":37593.91891891892},null,{"$f":"BQ300-BR300","v":37593.91891891892},{"$f":"BS300+BF300+BE300-BD300","v":0},{"$f":"IF(BB300<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB300-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1000},null,null,{"$f":"VLOOKUP(1/(AD300*AW300),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD300*AW300),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2021,{"$f":"1/(AD300*AW300)","v":22.955009934892011},{"$f":"Z300","v":1000}]
[null,1,0.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H301)),ABS($E$299:$E$361-H301),0))","v":0},0,0.3,1,0,0,"Mini personbil, benzin","HYUNDAI","I10","1.0 Hatchback","2021",{"$f":"input_år","v":2021},null,191.66372721348051,1,{"$f":"Q301*R301/SUMPRODUCT($Q$299:$Q$361,$R$299:$R$361)","v":1.4423417209599903E-2},15472.326693659499,202240,16.2,66341.591591591598,13268.318318318321,34385.090090090089,1000,4.3563474937990891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C301,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C301-$H301,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O301))","v":3.968253968253968E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C301,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C301-$H301,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O301))","v":109.66666666666667},null,1,0,null,{"$f":"IF(H301 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H301)/100000*W301,Afskrivning!$C$27)/100","v":8.5185306556601809E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H301","v":0.12682184499999999},0.03,{"$f":"IFERROR(VLOOKUP(B301&\"-\"&H301,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B301&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.46142907927479565},454,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mini personbil, benzin",2021,109.66666666666667,null,120131.59722222223,{"$f":"W301","v":66341.591591591598},{"$f":"BE301*'Ny Regafg'!$F$4","v":16585.397897897899},null,82926.989489489497,{"$f":"IF(BH301>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH301*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH301>'Ny Regafg'!$F$20,MIN(BH301-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":15237.941066066072},{"$f":"IF(BH301>'Ny Regafg'!$F$21,(BH301-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB301>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB301*'Ny Regafg'!$F$35)","v":27416.666666666668},{"$f":"IF(BB301>'Ny Regafg'!$F$32,MIN(BB301-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB301>'Ny Regafg'!$F$33,(BB301-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},37204.607732732737,37204.607732732737,null,37204.607732732737,0,{"$f":"IF(BB301<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB301-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1000},null,null,{"$f":"VLOOKUP(1/(AD301*AW301),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD301*AW301),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2021,22.955009934892011,1000]
[null,1,{"$f":"IF(COUNTIF(H300:H302,H302)=1,H302+0.1,IF(COUNTIF(H300:H302,H302)=2,H302+0.2,IF(COUNTIF(H300:H302,H302)=3,H302+0.3,0)))","v":1.1000000000000001},{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H302)),ABS($E$299:$E$361-H302),0))","v":0},{"$f":"(IF(G302=0,0,H302))*1","v":0},{"$f":"(IF(E302=0,0,IF(COUNTIF(E300:E302,E302)=1,E302&\",1\",IF(COUNTIF(E300:E302,E302)=2,E302&\",2\",IF(COUNTIF(E300:E302,E302)=3,E302&\",3\")))))*1","v":0},0,1,1,"Mini personbil, benzin","CITROEN","C1","Gnsn variant","2019",{"$f":"O299-1","v":2020},null,261.06973845786507,1,1.9646480913860013E-2,15131.845966374838,202240,16.2,49255.291205035523,12018.822801258881,43826.996905350243,{"$f":"IF(O302<=$BX$297,BX302,IF(O302<=$BY$297,BY302,BU302))","v":1780},5.3813704335165233E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C302,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C302-$H302,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O302))","v":4.9019607843137268E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C302,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C302-$H302,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O302))","v":0},null,1,0,null,{"$f":"IF(H302 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H302)/100000*W302,Afskrivning!$C$27)/100","v":5.8326098995760092E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H302","v":0.143041005},0.03,{"$f":"IFERROR(VLOOKUP(B302&\"-\"&H302,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B302&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.44514308567365807},454,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mini personbil, benzin",2020,0,null,55261.392507868004,49255.291205035523,{"$f":"BE302*'Ny Regafg'!$F$4","v":12313.822801258881},null,61569.114006294403,{"$f":"IF(BH302>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH302*'Ny Regafg'!$F$23)","v":15392.278501573601},{"$f":"IF(BH302>'Ny Regafg'!$F$20,MIN(BH302-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH302>'Ny Regafg'!$F$21,(BH302-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB302>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB302*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB302>'Ny Regafg'!$F$32,MIN(BB302-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB302>'Ny Regafg'!$F$33,(BB302-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6307.7214984263992,-6307.7214984263992,null,-6307.7214984263992,0,{"$f":"IF(BB302<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB302-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD302*AW302),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD302*AW302),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2020,18.58262709015067,1780]
[null,1,1.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H303)),ABS($E$299:$E$361-H303),0))","v":0},0,{"$f":"(IF(E303=0,0,IF(COUNTIF(E301:E303,E303)=1,E303&\",1\",IF(COUNTIF(E301:E303,E303)=2,E303&\",2\",IF(COUNTIF(E301:E303,E303)=3,E303&\",3\")))))*1","v":0},0,1,1,"Mini personbil, benzin","SKODA","CITIGO","Gnsn variant","2019",{"$f":"O300-1","v":2020},null,261.06973845786507,1,1.9646480913860013E-2,15131.845966374838,202240,16.2,52170.972334818296,12747.743083704574,49100.908105744435,2380,5.6824024690809286E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C303,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C303-$H303,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O303))","v":5.176174806817762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C303,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C303-$H303,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O303))","v":0},null,1,0,null,{"$f":"IF(H303 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H303)/100000*W303,Afskrivning!$C$27)/100","v":6.1778729201677818E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H303","v":0.143041005},0.03,{"$f":"IFERROR(VLOOKUP(B303&\"-\"&H303,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B303&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.44514308567365807},454,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mini personbil, benzin",2020,0,null,59945.373524267314,52170.972334818296,{"$f":"BE303*'Ny Regafg'!$F$4","v":13042.743083704574},null,65213.715418522872,{"$f":"IF(BH303>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH303*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH303>'Ny Regafg'!$F$20,MIN(BH303-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":181.65810574444112},{"$f":"IF(BH303>'Ny Regafg'!$F$21,(BH303-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB303>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB303*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB303>'Ny Regafg'!$F$32,MIN(BB303-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB303>'Ny Regafg'!$F$33,(BB303-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-5268.3418942555581,-5268.3418942555581,null,-5268.3418942555581,0,{"$f":"IF(BB303<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB303-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD303*AW303),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD303*AW303),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2020,17.598190297874833,2380]
[null,1,1.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H304)),ABS($E$299:$E$361-H304),0))","v":0},0,0,0,1,1,"Mini personbil, benzin","TOYOTA","AYGO","Gnsn variant","2019",2020,null,261.06973845786507,1,1.9646480913860013E-2,15131.845966374838,202240,16.2,56222.567607398531,13760.641901849633,51229.728082860936,1780,5.3813704335165226E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C304,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C304-$H304,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O304))","v":4.9019607843137261E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C304,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C304-$H304,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O304))","v":0},null,1,0,null,{"$f":"IF(H304 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H304)/100000*W304,Afskrivning!$C$27)/100","v":6.6576462423385163E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H304","v":0.143041005},0.03,{"$f":"IFERROR(VLOOKUP(B304&\"-\"&H304,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B304&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.44514308567365807},454,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mini personbil, benzin",2020,0,null,69314.687592109098,56222.567607398531,{"$f":"BE304*'Ny Regafg'!$F$4","v":14055.641901849633},null,70278.209509248161,{"$f":"IF(BH304>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH304*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH304>'Ny Regafg'!$F$20,MIN(BH304-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":4486.4780828609373},{"$f":"IF(BH304>'Ny Regafg'!$F$21,(BH304-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB304>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB304*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB304>'Ny Regafg'!$F$32,MIN(BB304-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB304>'Ny Regafg'!$F$33,(BB304-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-963.52191713906359,-963.52191713906359,null,-963.52191713906359,0,{"$f":"IF(BB304<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB304-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD304*AW304),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD304*AW304),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2020,18.582627090150673,1780]
[null,1,2.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H305)),ABS($E$299:$E$361-H305),0))","v":2},2,2.1,1,2,2,"Mini personbil, benzin","CITROEN","C1","Gnsn variant","2019",2019,null,199.47170813723241,1,1.5010997176165167E-2,14798.702287798236,202240,16.2,49255.291205035523,12018.822801258881,43826.996905350243,1780,5.3813704335165233E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C305,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C305-$H305,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O305))","v":4.9019607843137268E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C305,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C305-$H305,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O305))","v":0},null,1,0,null,{"$f":"IF(H305 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H305)/100000*W305,Afskrivning!$C$27)/100","v":5.3406397277757367E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H305","v":0.15926016499999998},0.03,{"$f":"IFERROR(VLOOKUP(B305&\"-\"&H305,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B305&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42885709207252048},454,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mini personbil, benzin",2019,0,null,55261.392507868004,49255.291205035523,{"$f":"BE305*'Ny Regafg'!$F$4","v":12313.822801258881},null,61569.114006294403,{"$f":"IF(BH305>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH305*'Ny Regafg'!$F$23)","v":15392.278501573601},{"$f":"IF(BH305>'Ny Regafg'!$F$20,MIN(BH305-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH305>'Ny Regafg'!$F$21,(BH305-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB305>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB305*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB305>'Ny Regafg'!$F$32,MIN(BB305-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB305>'Ny Regafg'!$F$33,(BB305-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6307.7214984263992,-6307.7214984263992,null,-6307.7214984263992,0,{"$f":"IF(BB305<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB305-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD305*AW305),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD305*AW305),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2019,18.58262709015067,1780]
[null,1,2.2000000000000002,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H306)),ABS($E$299:$E$361-H306),0))","v":2},2,2.2000000000000002,1,2,2,"Mini personbil, benzin","SKODA","CITIGO","Gnsn variant","2019",2019,null,199.47170813723241,1,1.5010997176165167E-2,14798.702287798236,202240,16.2,52170.972334818296,12747.743083704574,49100.908105744435,2380,5.6824024690809286E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C306,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C306-$H306,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O306))","v":5.176174806817762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C306,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C306-$H306,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O306))","v":0},null,1,0,null,{"$f":"IF(H306 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H306)/100000*W306,Afskrivning!$C$27)/100","v":5.6567804325463947E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H306","v":0.15926016499999998},0.03,{"$f":"IFERROR(VLOOKUP(B306&\"-\"&H306,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B306&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42885709207252048},454,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mini personbil, benzin",2019,0,null,59945.373524267314,52170.972334818296,{"$f":"BE306*'Ny Regafg'!$F$4","v":13042.743083704574},null,65213.715418522872,{"$f":"IF(BH306>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH306*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH306>'Ny Regafg'!$F$20,MIN(BH306-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":181.65810574444112},{"$f":"IF(BH306>'Ny Regafg'!$F$21,(BH306-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB306>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB306*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB306>'Ny Regafg'!$F$32,MIN(BB306-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB306>'Ny Regafg'!$F$33,(BB306-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-5268.3418942555581,-5268.3418942555581,null,-5268.3418942555581,0,{"$f":"IF(BB306<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB306-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD306*AW306),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD306*AW306),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2019,17.598190297874833,2380]
[null,1,2.2999999999999998,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H307)),ABS($E$299:$E$361-H307),0))","v":2},2,2.2999999999999998,1,2,2,"Mini personbil, benzin","TOYOTA","AYGO","Gnsn variant","2019",2019,null,199.47170813723241,1,1.5010997176165167E-2,14798.702287798236,202240,16.2,56222.567607398531,13760.641901849633,51229.728082860936,1780,5.3813704335165226E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C307,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C307-$H307,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O307))","v":4.9019607843137261E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C307,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C307-$H307,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O307))","v":0},null,1,0,null,{"$f":"IF(H307 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H307)/100000*W307,Afskrivning!$C$27)/100","v":6.0960857364890139E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H307","v":0.15926016499999998},0.03,{"$f":"IFERROR(VLOOKUP(B307&\"-\"&H307,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B307&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42885709207252048},454,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mini personbil, benzin",2019,0,null,69314.687592109098,56222.567607398531,{"$f":"BE307*'Ny Regafg'!$F$4","v":14055.641901849633},null,70278.209509248161,{"$f":"IF(BH307>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH307*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH307>'Ny Regafg'!$F$20,MIN(BH307-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":4486.4780828609373},{"$f":"IF(BH307>'Ny Regafg'!$F$21,(BH307-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB307>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB307*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB307>'Ny Regafg'!$F$32,MIN(BB307-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB307>'Ny Regafg'!$F$33,(BB307-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-963.52191713906359,-963.52191713906359,null,-963.52191713906359,0,{"$f":"IF(BB307<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB307-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD307*AW307),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD307*AW307),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2019,18.582627090150673,1780]
[null,1,3.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H308)),ABS($E$299:$E$361-H308),0))","v":2},0,0,0,3,3,"Mini personbil, benzin","CITROEN","C1","Gnsn variant","2019",2018,null,190.595094523657,1,1.4342998575603633E-2,14473.011961702256,202240,16.2,49255.291205035523,12018.822801258881,43826.996905350243,1780,5.3813704335165233E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C308,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C308-$H308,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O308))","v":4.9019607843137268E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C308,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C308-$H308,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O308))","v":0},null,1,0,null,{"$f":"IF(H308 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H308)/100000*W308,Afskrivning!$C$27)/100","v":4.8486695559754649E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H308","v":0.17547932499999999},0.03,{"$f":"IFERROR(VLOOKUP(B308&\"-\"&H308,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B308&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.4125710984713829},454,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mini personbil, benzin",2018,0,null,55261.392507868004,49255.291205035523,{"$f":"BE308*'Ny Regafg'!$F$4","v":12313.822801258881},null,61569.114006294403,{"$f":"IF(BH308>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH308*'Ny Regafg'!$F$23)","v":15392.278501573601},{"$f":"IF(BH308>'Ny Regafg'!$F$20,MIN(BH308-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH308>'Ny Regafg'!$F$21,(BH308-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB308>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB308*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB308>'Ny Regafg'!$F$32,MIN(BB308-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB308>'Ny Regafg'!$F$33,(BB308-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6307.7214984263992,-6307.7214984263992,null,-6307.7214984263992,0,{"$f":"IF(BB308<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB308-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD308*AW308),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD308*AW308),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2018,18.58262709015067,1780]
[null,1,3.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H309)),ABS($E$299:$E$361-H309),0))","v":2},0,0,0,3,3,"Mini personbil, benzin","SKODA","CITIGO","Gnsn variant","2019",2018,null,190.595094523657,1,1.4342998575603633E-2,14473.011961702256,202240,16.2,52170.972334818296,12747.743083704574,49100.908105744435,2380,5.6824024690809286E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C309,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C309-$H309,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O309))","v":5.176174806817762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C309,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C309-$H309,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O309))","v":0},null,1,0,null,{"$f":"IF(H309 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H309)/100000*W309,Afskrivning!$C$27)/100","v":5.1356879449250083E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H309","v":0.17547932499999999},0.03,{"$f":"IFERROR(VLOOKUP(B309&\"-\"&H309,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B309&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.4125710984713829},454,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mini personbil, benzin",2018,0,null,59945.373524267314,52170.972334818296,{"$f":"BE309*'Ny Regafg'!$F$4","v":13042.743083704574},null,65213.715418522872,{"$f":"IF(BH309>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH309*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH309>'Ny Regafg'!$F$20,MIN(BH309-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":181.65810574444112},{"$f":"IF(BH309>'Ny Regafg'!$F$21,(BH309-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB309>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB309*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB309>'Ny Regafg'!$F$32,MIN(BB309-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB309>'Ny Regafg'!$F$33,(BB309-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-5268.3418942555581,-5268.3418942555581,null,-5268.3418942555581,0,{"$f":"IF(BB309<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB309-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD309*AW309),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD309*AW309),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2018,17.598190297874833,2380]
[null,1,3.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H310)),ABS($E$299:$E$361-H310),0))","v":2},0,0,0,3,3,"Mini personbil, benzin","TOYOTA","AYGO","Gnsn variant","2019",2018,null,190.595094523657,1,1.4342998575603633E-2,14473.011961702256,202240,16.2,56222.567607398531,13760.641901849633,51229.728082860936,1780,5.3813704335165226E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C310,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C310-$H310,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O310))","v":4.9019607843137261E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C310,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C310-$H310,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O310))","v":0},null,1,0,null,{"$f":"IF(H310 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H310)/100000*W310,Afskrivning!$C$27)/100","v":5.5345252306395129E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H310","v":0.17547932499999999},0.03,{"$f":"IFERROR(VLOOKUP(B310&\"-\"&H310,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B310&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.4125710984713829},454,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mini personbil, benzin",2018,0,null,69314.687592109098,56222.567607398531,{"$f":"BE310*'Ny Regafg'!$F$4","v":14055.641901849633},null,70278.209509248161,{"$f":"IF(BH310>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH310*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH310>'Ny Regafg'!$F$20,MIN(BH310-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":4486.4780828609373},{"$f":"IF(BH310>'Ny Regafg'!$F$21,(BH310-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB310>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB310*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB310>'Ny Regafg'!$F$32,MIN(BB310-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB310>'Ny Regafg'!$F$33,(BB310-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-963.52191713906359,-963.52191713906359,null,-963.52191713906359,0,{"$f":"IF(BB310<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB310-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD310*AW310),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD310*AW310),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2018,18.582627090150673,1780]
[null,1,4.0999999999999996,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H311)),ABS($E$299:$E$361-H311),0))","v":2},0,0,0,4,4,"Mini personbil, benzin","CITROEN","C1","Gnsn variant","2019",2017,null,296.31163767432673,1,2.229856653823864E-2,14154.563756297255,202240,16.2,49255.291205035523,12018.822801258881,43826.996905350243,1280,5.3813704335165233E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C311,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C311-$H311,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O311))","v":4.9019607843137268E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C311,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C311-$H311,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O311))","v":0},null,1,0,null,{"$f":"IF(H311 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H311)/100000*W311,Afskrivning!$C$27)/100","v":4.356699384175193E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H311","v":0.19169848499999997},0.03,{"$f":"IFERROR(VLOOKUP(B311&\"-\"&H311,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B311&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.39628510487024532},454,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mini personbil, benzin",2017,0,null,55261.392507868004,49255.291205035523,{"$f":"BE311*'Ny Regafg'!$F$4","v":12313.822801258881},null,61569.114006294403,{"$f":"IF(BH311>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH311*'Ny Regafg'!$F$23)","v":15392.278501573601},{"$f":"IF(BH311>'Ny Regafg'!$F$20,MIN(BH311-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH311>'Ny Regafg'!$F$21,(BH311-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB311>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB311*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB311>'Ny Regafg'!$F$32,MIN(BB311-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB311>'Ny Regafg'!$F$33,(BB311-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6307.7214984263992,-6307.7214984263992,null,-6307.7214984263992,0,{"$f":"IF(BB311<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB311-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD311*AW311),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD311*AW311),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2017,18.58262709015067,1280]
[null,1,4.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H312)),ABS($E$299:$E$361-H312),0))","v":2},0,0,0,4,4,"Mini personbil, benzin","SKODA","CITIGO","Gnsn variant","2019",2017,null,296.31163767432673,1,2.229856653823864E-2,14154.563756297255,202240,16.2,52170.972334818296,12747.743083704574,49100.908105744435,1880,5.6824024690809286E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C312,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C312-$H312,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O312))","v":5.176174806817762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C312,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C312-$H312,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O312))","v":0},null,1,0,null,{"$f":"IF(H312 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H312)/100000*W312,Afskrivning!$C$27)/100","v":4.6145954573036212E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H312","v":0.19169848499999997},0.03,{"$f":"IFERROR(VLOOKUP(B312&\"-\"&H312,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B312&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.39628510487024532},454,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mini personbil, benzin",2017,0,null,59945.373524267314,52170.972334818296,{"$f":"BE312*'Ny Regafg'!$F$4","v":13042.743083704574},null,65213.715418522872,{"$f":"IF(BH312>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH312*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH312>'Ny Regafg'!$F$20,MIN(BH312-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":181.65810574444112},{"$f":"IF(BH312>'Ny Regafg'!$F$21,(BH312-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB312>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB312*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB312>'Ny Regafg'!$F$32,MIN(BB312-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB312>'Ny Regafg'!$F$33,(BB312-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-5268.3418942555581,-5268.3418942555581,null,-5268.3418942555581,0,{"$f":"IF(BB312<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB312-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD312*AW312),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD312*AW312),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2017,17.598190297874833,1880]
[null,1,4.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H313)),ABS($E$299:$E$361-H313),0))","v":2},0,0,0,4,4,"Mini personbil, benzin","TOYOTA","AYGO","Gnsn variant","2019",2017,null,296.31163767432673,1,2.229856653823864E-2,14154.563756297255,202240,16.2,56222.567607398531,13760.641901849633,51229.728082860936,1280,5.3813704335165226E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C313,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C313-$H313,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O313))","v":4.9019607843137261E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C313,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C313-$H313,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O313))","v":0},null,1,0,null,{"$f":"IF(H313 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H313)/100000*W313,Afskrivning!$C$27)/100","v":4.9729647247900112E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H313","v":0.19169848499999997},0.03,{"$f":"IFERROR(VLOOKUP(B313&\"-\"&H313,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B313&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.39628510487024532},454,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mini personbil, benzin",2017,0,null,69314.687592109098,56222.567607398531,{"$f":"BE313*'Ny Regafg'!$F$4","v":14055.641901849633},null,70278.209509248161,{"$f":"IF(BH313>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH313*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH313>'Ny Regafg'!$F$20,MIN(BH313-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":4486.4780828609373},{"$f":"IF(BH313>'Ny Regafg'!$F$21,(BH313-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB313>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB313*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB313>'Ny Regafg'!$F$32,MIN(BB313-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB313>'Ny Regafg'!$F$33,(BB313-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-963.52191713906359,-963.52191713906359,null,-963.52191713906359,0,{"$f":"IF(BB313<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB313-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD313*AW313),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD313*AW313),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2017,18.582627090150673,1280]
[null,1,5.0999999999999996,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H314)),ABS($E$299:$E$361-H314),0))","v":6},0,0,0,5,5,"Mini personbil, benzin","Volkswagen","Up!","1.0 mpi bmt 60 hk 5 dørs",2015,2016,null,396.8963548082437,1,2.986794526849865E-2,13843.129113328579,202240,16.2,57933.463414634127,14483.365853658532,27579.170731707294,660,5.9869289776002171E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C314,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C314-$H314,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O314))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C314,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C314-$H314,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O314))","v":0},null,1,0,null,{"$f":"IF(H314 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H314)/100000*W314,Afskrivning!$C$27)/100","v":4.5456466291219612E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H314","v":0.20791764499999998},0.03,{"$f":"IFERROR(VLOOKUP(B314&\"-\"&H314,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B314&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37514146227846956},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2016,0,null,73271.134146341414,57933.463414634127,{"$f":"BE314*'Ny Regafg'!$F$4","v":14483.365853658532},null,72416.829268292655,{"$f":"IF(BH314>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH314*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH314>'Ny Regafg'!$F$20,MIN(BH314-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":6304.3048780487561},{"$f":"IF(BH314>'Ny Regafg'!$F$21,(BH314-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB314>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB314*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB314>'Ny Regafg'!$F$32,MIN(BB314-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB314>'Ny Regafg'!$F$33,(BB314-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},854.3048780487552,854.3048780487552,null,854.3048780487552,0,{"$f":"IF(BB314<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB314-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD314*AW314),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD314*AW314),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1160},null,2016,20.912224024776187,660]
[null,1,5.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H315)),ABS($E$299:$E$361-H315),0))","v":6},0,0,0,5,5,"Mini personbil, benzin","Peugeot","108","1.0 e-vti 69 hk 5d",2015,2016,null,396.8963548082437,1,2.986794526849865E-2,13843.129113328579,202240,16.2,52472.000000000073,13118.000000000018,19400,660,5.5544131959484898E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C315,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C315-$H315,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O315))","v":3.8022813688212927E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C315,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C315-$H315,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O315))","v":0},null,1,0,null,{"$f":"IF(H315 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H315)/100000*W315,Afskrivning!$C$27)/100","v":4.1171225724274133E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H315","v":0.20791764499999998},0.03,{"$f":"IFERROR(VLOOKUP(B315&\"-\"&H315,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B315&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37514146227846956},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2016,0,null,60641.50000000016,52472.000000000073,{"$f":"BE315*'Ny Regafg'!$F$4","v":13118.000000000018},null,65590.000000000087,{"$f":"IF(BH315>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH315*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH315>'Ny Regafg'!$F$20,MIN(BH315-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":501.50000000007418},{"$f":"IF(BH315>'Ny Regafg'!$F$21,(BH315-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB315>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB315*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB315>'Ny Regafg'!$F$32,MIN(BB315-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB315>'Ny Regafg'!$F$33,(BB315-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4948.4999999999272,-4948.4999999999272,null,-4948.4999999999272,0,{"$f":"IF(BB315<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB315-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD315*AW315),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD315*AW315),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2016,22.540634911951386,660]
[null,1,5.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H316)),ABS($E$299:$E$361-H316),0))","v":6},0,0,0,5,5,"Mini personbil, benzin","Toyota","Aygo","1.0 vvt-i",2015,2016,null,396.8963548082437,1,2.986794526849865E-2,13843.129113328579,202240,16.2,48468.000000000116,12117.000000000029,19400,660,5.5544131959484898E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C316,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C316-$H316,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O316))","v":3.8022813688212927E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C316,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C316-$H316,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O316))","v":0},null,1,0,null,{"$f":"IF(H316 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H316)/100000*W316,Afskrivning!$C$27)/100","v":3.80295580195937E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H316","v":0.20791764499999998},0.03,{"$f":"IFERROR(VLOOKUP(B316&\"-\"&H316,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B316&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37514146227846956},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2016,0,null,54031.250000000182,48468.000000000116,{"$f":"BE316*'Ny Regafg'!$F$4","v":12117.000000000029},null,60585.000000000146,{"$f":"IF(BH316>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH316*'Ny Regafg'!$F$23)","v":15146.250000000036},{"$f":"IF(BH316>'Ny Regafg'!$F$20,MIN(BH316-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH316>'Ny Regafg'!$F$21,(BH316-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB316>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB316*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB316>'Ny Regafg'!$F$32,MIN(BB316-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB316>'Ny Regafg'!$F$33,(BB316-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6553.7499999999636,-6553.7499999999636,null,-6553.7499999999636,0,{"$f":"IF(BB316<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB316-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD316*AW316),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD316*AW316),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2016,22.540634911951386,660]
[null,1,6.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H317)),ABS($E$299:$E$361-H317),0))","v":6},6,6.1,1,6,6,"Mini personbil, benzin","Volkswagen","Up!","1.0 mpi bmt 60 hk 5 dørs",2015,2015,null,446.84003094318604,1,3.3626394967606582E-2,13538.555701959885,202240,16.2,57933.463414634127,14483.365853658532,27579.170731707294,660,5.9869289776002171E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C317,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C317-$H317,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O317))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C317,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C317-$H317,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O317))","v":0},null,1,0,null,{"$f":"IF(H317 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H317)/100000*W317,Afskrivning!$C$27)/100","v":3.9669974068396563E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H317","v":0.22413680499999999},0.03,{"$f":"IFERROR(VLOOKUP(B317&\"-\"&H317,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B317&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.3539978196866938},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2015,0,null,73271.134146341414,57933.463414634127,{"$f":"BE317*'Ny Regafg'!$F$4","v":14483.365853658532},null,72416.829268292655,{"$f":"IF(BH317>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH317*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH317>'Ny Regafg'!$F$20,MIN(BH317-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":6304.3048780487561},{"$f":"IF(BH317>'Ny Regafg'!$F$21,(BH317-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB317>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB317*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB317>'Ny Regafg'!$F$32,MIN(BB317-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB317>'Ny Regafg'!$F$33,(BB317-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},854.3048780487552,854.3048780487552,null,854.3048780487552,0,{"$f":"IF(BB317<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB317-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD317*AW317),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD317*AW317),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1160},null,2015,20.912224024776187,660]
[null,1,6.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H318)),ABS($E$299:$E$361-H318),0))","v":6},6,6.2,1,6,6,"Mini personbil, benzin","Peugeot","108","1.0 e-vti 69 hk 5d",2015,2015,null,446.84003094318604,1,3.3626394967606582E-2,13538.555701959885,202240,16.2,52472.000000000073,13118.000000000018,19400,660,5.5544131959484898E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C318,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C318-$H318,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O318))","v":3.8022813688212927E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C318,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C318-$H318,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O318))","v":0},null,1,0,null,{"$f":"IF(H318 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H318)/100000*W318,Afskrivning!$C$27)/100","v":3.5930233696180154E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H318","v":0.22413680499999999},0.03,{"$f":"IFERROR(VLOOKUP(B318&\"-\"&H318,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B318&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.3539978196866938},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2015,0,null,60641.50000000016,52472.000000000073,{"$f":"BE318*'Ny Regafg'!$F$4","v":13118.000000000018},null,65590.000000000087,{"$f":"IF(BH318>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH318*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH318>'Ny Regafg'!$F$20,MIN(BH318-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":501.50000000007418},{"$f":"IF(BH318>'Ny Regafg'!$F$21,(BH318-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB318>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB318*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB318>'Ny Regafg'!$F$32,MIN(BB318-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB318>'Ny Regafg'!$F$33,(BB318-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4948.4999999999272,-4948.4999999999272,null,-4948.4999999999272,0,{"$f":"IF(BB318<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB318-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD318*AW318),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD318*AW318),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2015,22.540634911951386,660]
[null,1,6.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H319)),ABS($E$299:$E$361-H319),0))","v":6},6,6.3,1,6,6,"Mini personbil, benzin","Toyota","Aygo","1.0 vvt-i",2015,2015,null,446.84003094318604,1,3.3626394967606582E-2,13538.555701959885,202240,16.2,48468.000000000116,12117.000000000029,19400,660,5.5544131959484898E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C319,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C319-$H319,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O319))","v":3.8022813688212927E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C319,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C319-$H319,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O319))","v":0},null,1,0,null,{"$f":"IF(H319 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H319)/100000*W319,Afskrivning!$C$27)/100","v":3.3188492277528236E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H319","v":0.22413680499999999},0.03,{"$f":"IFERROR(VLOOKUP(B319&\"-\"&H319,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B319&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.3539978196866938},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2015,0,null,54031.250000000182,48468.000000000116,{"$f":"BE319*'Ny Regafg'!$F$4","v":12117.000000000029},null,60585.000000000146,{"$f":"IF(BH319>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH319*'Ny Regafg'!$F$23)","v":15146.250000000036},{"$f":"IF(BH319>'Ny Regafg'!$F$20,MIN(BH319-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH319>'Ny Regafg'!$F$21,(BH319-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB319>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB319*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB319>'Ny Regafg'!$F$32,MIN(BB319-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB319>'Ny Regafg'!$F$33,(BB319-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6553.7499999999636,-6553.7499999999636,null,-6553.7499999999636,0,{"$f":"IF(BB319<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB319-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD319*AW319),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD319*AW319),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2015,22.540634911951386,660]
[null,1,{"$f":"IF(COUNTIF(H318:H320,H320)=1,H320+0.1,IF(COUNTIF(H318:H320,H320)=2,H320+0.2,IF(COUNTIF(H318:H320,H320)=3,H320+0.3,0)))","v":7.1},{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H320)),ABS($E$299:$E$361-H320),0))","v":6},0,0,0,7,7,"Mini personbil, benzin","Volkswagen","Up!","1.0 mpi bmt 60 hk 5 dørs",2015,2014,null,498.15513738899006,1,3.7488049961921038E-2,13240.70747651676,202240,16.2,57933.463414634127,14483.365853658532,27579.170731707294,660,5.9869289776002171E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C320,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C320-$H320,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O320))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C320,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C320-$H320,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O320))","v":0},null,1,0,null,{"$f":"IF(H320 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H320)/100000*W320,Afskrivning!$C$27)/100","v":3.3883481845573493E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H320","v":0.240355965},0.03,{"$f":"IFERROR(VLOOKUP(B320&\"-\"&H320,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B320&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.33285417709491805},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2014,0,null,73271.134146341414,57933.463414634127,{"$f":"BE320*'Ny Regafg'!$F$4","v":14483.365853658532},null,72416.829268292655,{"$f":"IF(BH320>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH320*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH320>'Ny Regafg'!$F$20,MIN(BH320-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":6304.3048780487561},{"$f":"IF(BH320>'Ny Regafg'!$F$21,(BH320-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB320>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB320*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB320>'Ny Regafg'!$F$32,MIN(BB320-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB320>'Ny Regafg'!$F$33,(BB320-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},854.3048780487552,854.3048780487552,null,854.3048780487552,0,{"$f":"IF(BB320<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB320-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD320*AW320),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD320*AW320),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1160},null,2014,20.912224024776187,660]
[null,1,{"$f":"IF(COUNTIF(H319:H321,H321)=1,H321+0.1,IF(COUNTIF(H319:H321,H321)=2,H321+0.2,IF(COUNTIF(H319:H321,H321)=3,H321+0.3,0)))","v":7.2},{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H321)),ABS($E$299:$E$361-H321),0))","v":6},0,0,0,7,7,"Mini personbil, benzin","Peugeot","108","1.0 e-vti 69 hk 5d",2015,2014,null,498.15513738899006,1,3.7488049961921038E-2,13240.70747651676,202240,16.2,52472.000000000073,13118.000000000018,19400,660,5.5544131959484898E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C321,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C321-$H321,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O321))","v":3.8022813688212927E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C321,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C321-$H321,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O321))","v":0},null,1,0,null,{"$f":"IF(H321 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H321)/100000*W321,Afskrivning!$C$27)/100","v":3.0689241668086162E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H321","v":0.240355965},0.03,{"$f":"IFERROR(VLOOKUP(B321&\"-\"&H321,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B321&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.33285417709491805},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2014,0,null,60641.50000000016,52472.000000000073,{"$f":"BE321*'Ny Regafg'!$F$4","v":13118.000000000018},null,65590.000000000087,{"$f":"IF(BH321>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH321*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH321>'Ny Regafg'!$F$20,MIN(BH321-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":501.50000000007418},{"$f":"IF(BH321>'Ny Regafg'!$F$21,(BH321-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB321>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB321*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB321>'Ny Regafg'!$F$32,MIN(BB321-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB321>'Ny Regafg'!$F$33,(BB321-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4948.4999999999272,-4948.4999999999272,null,-4948.4999999999272,0,{"$f":"IF(BB321<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB321-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD321*AW321),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD321*AW321),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2014,22.540634911951386,660]
[null,1,{"$f":"IF(COUNTIF(H320:H322,H322)=1,H322+0.1,IF(COUNTIF(H320:H322,H322)=2,H322+0.2,IF(COUNTIF(H320:H322,H322)=3,H322+0.3,0)))","v":7.3},{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H322)),ABS($E$299:$E$361-H322),0))","v":6},0,0,0,7,7,"Mini personbil, benzin","Toyota","Aygo","1.0 vvt-i",2015,2014,null,498.15513738899006,1,3.7488049961921038E-2,13240.70747651676,202240,16.2,48468.000000000116,12117.000000000029,19400,660,5.5544131959484898E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C322,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C322-$H322,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O322))","v":3.8022813688212927E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C322,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C322-$H322,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O322))","v":0},null,1,0,null,{"$f":"IF(H322 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H322)/100000*W322,Afskrivning!$C$27)/100","v":2.8347426535462756E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H322","v":0.240355965},0.03,{"$f":"IFERROR(VLOOKUP(B322&\"-\"&H322,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B322&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.33285417709491805},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2014,0,null,54031.250000000182,48468.000000000116,{"$f":"BE322*'Ny Regafg'!$F$4","v":12117.000000000029},null,60585.000000000146,{"$f":"IF(BH322>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH322*'Ny Regafg'!$F$23)","v":15146.250000000036},{"$f":"IF(BH322>'Ny Regafg'!$F$20,MIN(BH322-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH322>'Ny Regafg'!$F$21,(BH322-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB322>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB322*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB322>'Ny Regafg'!$F$32,MIN(BB322-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB322>'Ny Regafg'!$F$33,(BB322-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6553.7499999999636,-6553.7499999999636,null,-6553.7499999999636,0,{"$f":"IF(BB322<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB322-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD322*AW322),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD322*AW322),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2014,22.540634911951386,660]
[null,1,{"$f":"IF(COUNTIF(H321:H323,H323)=1,H323+0.1,IF(COUNTIF(H321:H323,H323)=2,H323+0.2,IF(COUNTIF(H321:H323,H323)=3,H323+0.3,0)))","v":8.1},{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H323)),ABS($E$299:$E$361-H323),0))","v":6},0,0,0,8,8,"Mini personbil, benzin","Volkswagen","Up!","1.0 mpi bmt 60 hk 5 dørs",2015,2013,null,546.43928386398545,1,4.1121613804925072E-2,12949.4119120334,202240,16.2,57933.463414634127,14483.365853658532,27579.170731707294,660,5.9869289776002171E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C323,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C323-$H323,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O323))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C323,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C323-$H323,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O323))","v":0},null,1,0,null,{"$f":"IF(H323 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H323)/100000*W323,Afskrivning!$C$27)/100","v":2.8096989622750441E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H323","v":0.25657512500000001},0.03,{"$f":"IFERROR(VLOOKUP(B323&\"-\"&H323,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B323&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31171053450314229},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2013,0,null,73271.134146341414,57933.463414634127,{"$f":"BE323*'Ny Regafg'!$F$4","v":14483.365853658532},null,72416.829268292655,{"$f":"IF(BH323>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH323*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH323>'Ny Regafg'!$F$20,MIN(BH323-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":6304.3048780487561},{"$f":"IF(BH323>'Ny Regafg'!$F$21,(BH323-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB323>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB323*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB323>'Ny Regafg'!$F$32,MIN(BB323-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB323>'Ny Regafg'!$F$33,(BB323-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},854.3048780487552,854.3048780487552,null,854.3048780487552,0,{"$f":"IF(BB323<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB323-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD323*AW323),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD323*AW323),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1160},null,2013,20.912224024776187,660]
[null,1,8.1999999999999993,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H324)),ABS($E$299:$E$361-H324),0))","v":6},0,0,0,8,8,"Mini personbil, benzin","Peugeot","108","1.0 e-vti 69 hk 5d",2015,2013,null,546.43928386398545,1,4.1121613804925072E-2,12949.4119120334,202240,16.2,52472.000000000073,13118.000000000018,19400,660,5.5544131959484898E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C324,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C324-$H324,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O324))","v":3.8022813688212927E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C324,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C324-$H324,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O324))","v":0},null,1,0,null,{"$f":"IF(H324 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H324)/100000*W324,Afskrivning!$C$27)/100","v":2.544824963999218E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H324","v":0.25657512500000001},0.03,{"$f":"IFERROR(VLOOKUP(B324&\"-\"&H324,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B324&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31171053450314229},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2013,0,null,60641.50000000016,52472.000000000073,{"$f":"BE324*'Ny Regafg'!$F$4","v":13118.000000000018},null,65590.000000000087,{"$f":"IF(BH324>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH324*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH324>'Ny Regafg'!$F$20,MIN(BH324-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":501.50000000007418},{"$f":"IF(BH324>'Ny Regafg'!$F$21,(BH324-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB324>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB324*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB324>'Ny Regafg'!$F$32,MIN(BB324-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB324>'Ny Regafg'!$F$33,(BB324-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4948.4999999999272,-4948.4999999999272,null,-4948.4999999999272,0,{"$f":"IF(BB324<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB324-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD324*AW324),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD324*AW324),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2013,22.540634911951386,660]
[null,1,8.3000000000000007,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H325)),ABS($E$299:$E$361-H325),0))","v":6},0,0,0,8,8,"Mini personbil, benzin","Toyota","Aygo","1.0 vvt-i",2015,2013,null,546.43928386398545,1,4.1121613804925072E-2,12949.4119120334,202240,16.2,48468.000000000116,12117.000000000029,19400,660,5.5544131959484898E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C325,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C325-$H325,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O325))","v":3.8022813688212927E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C325,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C325-$H325,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O325))","v":0},null,1,0,null,{"$f":"IF(H325 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H325)/100000*W325,Afskrivning!$C$27)/100","v":2.3506360793397282E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H325","v":0.25657512500000001},0.03,{"$f":"IFERROR(VLOOKUP(B325&\"-\"&H325,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B325&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31171053450314229},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2013,0,null,54031.250000000182,48468.000000000116,{"$f":"BE325*'Ny Regafg'!$F$4","v":12117.000000000029},null,60585.000000000146,{"$f":"IF(BH325>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH325*'Ny Regafg'!$F$23)","v":15146.250000000036},{"$f":"IF(BH325>'Ny Regafg'!$F$20,MIN(BH325-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH325>'Ny Regafg'!$F$21,(BH325-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB325>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB325*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB325>'Ny Regafg'!$F$32,MIN(BB325-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB325>'Ny Regafg'!$F$33,(BB325-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6553.7499999999636,-6553.7499999999636,null,-6553.7499999999636,0,{"$f":"IF(BB325<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB325-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD325*AW325),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD325*AW325),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2013,22.540634911951386,660]
[null,1,9.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H326)),ABS($E$299:$E$361-H326),0))","v":10},0,0,0,9,9,"Mini personbil, benzin","Toyota","Aygo 3/5-dørs","1.0 hb 5-dørs",2011,2012,null,483.48090067240383,1,3.6383758391090801E-2,12664.524849968666,202240,16.2,55547.121951219357,13886.780487804839,34297.09756097541,1280,6.5802282456506891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C326,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C326-$H326,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O326))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C326,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C326-$H326,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O326))","v":0},null,1,0,null,{"$f":"IF(H326 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H326)/100000*W326,Afskrivning!$C$27)/100","v":2.1391504094904198E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H326","v":0.27279428500000003},0.03,{"$f":"IFERROR(VLOOKUP(B326&\"-\"&H326,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B326&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27659504291630288},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2012,0,null,67752.719512194773,55547.121951219357,{"$f":"BE326*'Ny Regafg'!$F$4","v":13886.780487804839},null,69433.902439024198,{"$f":"IF(BH326>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH326*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH326>'Ny Regafg'!$F$20,MIN(BH326-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":3768.8170731705677},{"$f":"IF(BH326>'Ny Regafg'!$F$21,(BH326-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB326>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB326*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB326>'Ny Regafg'!$F$32,MIN(BB326-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB326>'Ny Regafg'!$F$33,(BB326-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-1681.1829268294314,-1681.1829268294314,null,-1681.1829268294314,0,{"$f":"IF(BB326<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB326-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD326*AW326),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD326*AW326),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2012,19.026695629099649,1280]
[null,1,9.1999999999999993,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H327)),ABS($E$299:$E$361-H327),0))","v":10},0,0,0,9,9,"Mini personbil, benzin","Peugeot","107","1,0 5-d 68 hk",2011,2012,null,483.48090067240383,1,3.6383758391090801E-2,12664.524849968666,202240,16.2,52721.365853658383,13180.341463414596,30588.29268292664,1280,6.5802282456506891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C327,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C327-$H327,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O327))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C327,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C327-$H327,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O327))","v":0},null,1,0,null,{"$f":"IF(H327 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H327)/100000*W327,Afskrivning!$C$27)/100","v":2.0303289782284007E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H327","v":0.27279428500000003},0.03,{"$f":"IFERROR(VLOOKUP(B327&\"-\"&H327,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B327&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27659504291630288},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2012,0,null,61218.158536585019,52721.365853658383,{"$f":"BE327*'Ny Regafg'!$F$4","v":13180.341463414596},null,65901.707317072985,{"$f":"IF(BH327>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH327*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH327>'Ny Regafg'!$F$20,MIN(BH327-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":766.4512195120376},{"$f":"IF(BH327>'Ny Regafg'!$F$21,(BH327-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB327>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB327*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB327>'Ny Regafg'!$F$32,MIN(BB327-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB327>'Ny Regafg'!$F$33,(BB327-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4683.5487804879631,-4683.5487804879631,null,-4683.5487804879631,0,{"$f":"IF(BB327<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB327-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD327*AW327),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD327*AW327),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2012,19.026695629099649,1280]
[null,1,9.3000000000000007,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H328)),ABS($E$299:$E$361-H328),0))","v":10},0,0,0,9,9,"Mini personbil, benzin","Citroën","C 1","1,0 i",2011,2012,null,483.48090067240383,1,3.6383758391090801E-2,12664.524849968666,202240,16.2,48233.56097560974,12058.390243902435,24698.048780487796,1280,6.5802282456506891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C328,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C328-$H328,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O328))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C328,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C328-$H328,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O328))","v":0},null,1,0,null,{"$f":"IF(H328 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H328)/100000*W328,Afskrivning!$C$27)/100","v":1.8575011285511211E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H328","v":0.27279428500000003},0.03,{"$f":"IFERROR(VLOOKUP(B328&\"-\"&H328,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B328&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27659504291630288},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2012,0,null,53664.939024390223,48233.56097560974,{"$f":"BE328*'Ny Regafg'!$F$4","v":12058.390243902435},null,60291.951219512179,{"$f":"IF(BH328>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH328*'Ny Regafg'!$F$23)","v":15072.987804878045},{"$f":"IF(BH328>'Ny Regafg'!$F$20,MIN(BH328-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH328>'Ny Regafg'!$F$21,(BH328-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB328>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB328*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB328>'Ny Regafg'!$F$32,MIN(BB328-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB328>'Ny Regafg'!$F$33,(BB328-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6627.0121951219553,-6627.0121951219553,null,-6627.0121951219553,0,{"$f":"IF(BB328<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB328-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD328*AW328),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD328*AW328),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2012,19.026695629099649,1280]
[null,1,10.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H329)),ABS($E$299:$E$361-H329),0))","v":10},10,10.1,1,10,10,"Mini personbil, benzin","Toyota","Aygo 3/5-dørs","1.0 hb 5-dørs",2011,2011,null,225.5844932884448,1,1.6976082590167755E-2,12385.905303269357,202240,16.2,55547.121951219357,13886.780487804839,34297.09756097541,1280,6.5802282456506891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C329,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C329-$H329,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O329))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C329,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C329-$H329,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O329))","v":0},null,1,0,null,{"$f":"IF(H329 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H329)/100000*W329,Afskrivning!$C$27)/100","v":1.5843363689928128E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H329","v":0.28901344499999998},0.03,{"$f":"IFERROR(VLOOKUP(B329&\"-\"&H329,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B329&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24147955132946347},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2011,0,null,67752.719512194773,55547.121951219357,{"$f":"BE329*'Ny Regafg'!$F$4","v":13886.780487804839},null,69433.902439024198,{"$f":"IF(BH329>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH329*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH329>'Ny Regafg'!$F$20,MIN(BH329-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":3768.8170731705677},{"$f":"IF(BH329>'Ny Regafg'!$F$21,(BH329-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB329>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB329*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB329>'Ny Regafg'!$F$32,MIN(BB329-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB329>'Ny Regafg'!$F$33,(BB329-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-1681.1829268294314,-1681.1829268294314,null,-1681.1829268294314,0,{"$f":"IF(BB329<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB329-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD329*AW329),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD329*AW329),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2011,19.026695629099649,1280]
[null,1,10.199999999999999,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H330)),ABS($E$299:$E$361-H330),0))","v":10},10,10.199999999999999,1,10,10,"Mini personbil, benzin","Peugeot","107","1,0 5-d 68 hk",2011,2011,null,225.5844932884448,1,1.6976082590167755E-2,12385.905303269357,202240,16.2,52721.365853658383,13180.341463414596,30588.29268292664,1280,6.5802282456506891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C330,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C330-$H330,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O330))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C330,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C330-$H330,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O330))","v":0},null,1,0,null,{"$f":"IF(H330 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H330)/100000*W330,Afskrivning!$C$27)/100","v":1.50373906713439E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H330","v":0.28901344499999998},0.03,{"$f":"IFERROR(VLOOKUP(B330&\"-\"&H330,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B330&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24147955132946347},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2011,0,null,61218.158536585019,52721.365853658383,{"$f":"BE330*'Ny Regafg'!$F$4","v":13180.341463414596},null,65901.707317072985,{"$f":"IF(BH330>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH330*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH330>'Ny Regafg'!$F$20,MIN(BH330-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":766.4512195120376},{"$f":"IF(BH330>'Ny Regafg'!$F$21,(BH330-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB330>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB330*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB330>'Ny Regafg'!$F$32,MIN(BB330-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB330>'Ny Regafg'!$F$33,(BB330-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4683.5487804879631,-4683.5487804879631,null,-4683.5487804879631,0,{"$f":"IF(BB330<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB330-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD330*AW330),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD330*AW330),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2011,19.026695629099649,1280]
[null,1,10.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H331)),ABS($E$299:$E$361-H331),0))","v":10},10,10.3,1,10,10,"Mini personbil, benzin","Citroën","C 1","1,0 i",2011,2011,null,{"$f":"IFERROR(INDEX(Q$561:Q$623,MATCH($C331,$B$561:$B$623,0)),INDEX(Q$561:Q$623,MATCH(ROUND($I$299+$C331-$H331,1),$B$561:$B$623,0)))","v":225.5844932884448},1,1.6976082590167755E-2,12385.905303269357,202240,16.2,48233.56097560974,{"$f":"IFERROR(INDEX(X$561:X$623,MATCH($C331,$B$561:$B$623,0)),BF331)","v":12058.390243902435},{"$f":"IFERROR(INDEX(Y$561:Y$623,MATCH($C331,$B$561:$B$623,0)),BS331)","v":24698.048780487796},1280,{"$f":"AD331*AV331*AW331","v":6.5802282456506891E-2},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C331,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C331-$H331,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O331))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C331,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C331-$H331,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O331))","v":0},null,1,0,null,{"$f":"IF(H331 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H331)/100000*W331,Afskrivning!$C$27)/100","v":1.3757361709360975E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H331","v":0.28901344499999998},0.03,{"$f":"IFERROR(VLOOKUP(B331&\"-\"&H331,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B331&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24147955132946347},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2011,0,null,53664.939024390223,48233.56097560974,{"$f":"BE331*'Ny Regafg'!$F$4","v":12058.390243902435},null,60291.951219512179,{"$f":"IF(BH331>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH331*'Ny Regafg'!$F$23)","v":15072.987804878045},{"$f":"IF(BH331>'Ny Regafg'!$F$20,MIN(BH331-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH331>'Ny Regafg'!$F$21,(BH331-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB331>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB331*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB331>'Ny Regafg'!$F$32,MIN(BB331-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB331>'Ny Regafg'!$F$33,(BB331-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6627.0121951219553,-6627.0121951219553,null,-6627.0121951219553,0,{"$f":"IF(BB331<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB331-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD331*AW331),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD331*AW331),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2011,19.026695629099649,1280]
[null,1,11.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H332)),ABS($E$299:$E$361-H332),0))","v":10},0,0,0,11,11,"Mini personbil, benzin","Toyota","Aygo 3/5-dørs","1.0 hb 5-dørs",2011,2010,null,218.76828188194952,1,1.6463137014423989E-2,12113.415386597426,202240,16.2,55547.121951219357,13886.780487804839,34297.09756097541,1280,6.5802282456506891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C332,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C332-$H332,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O332))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C332,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C332-$H332,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O332))","v":0},null,1,0,null,{"$f":"IF(H332 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H332)/100000*W332,Afskrivning!$C$27)/100","v":1.0295223284952056E-2},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H332","v":0.30523260499999999},0.03,{"$f":"IFERROR(VLOOKUP(B332&\"-\"&H332,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B332&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20636405974262406},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2010,0,null,67752.719512194773,55547.121951219357,{"$f":"BE332*'Ny Regafg'!$F$4","v":13886.780487804839},null,69433.902439024198,{"$f":"IF(BH332>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH332*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH332>'Ny Regafg'!$F$20,MIN(BH332-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":3768.8170731705677},{"$f":"IF(BH332>'Ny Regafg'!$F$21,(BH332-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB332>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB332*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB332>'Ny Regafg'!$F$32,MIN(BB332-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB332>'Ny Regafg'!$F$33,(BB332-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-1681.1829268294314,-1681.1829268294314,null,-1681.1829268294314,0,{"$f":"IF(BB332<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB332-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD332*AW332),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD332*AW332),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2010,19.026695629099649,1280]
[null,1,11.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H333)),ABS($E$299:$E$361-H333),0))","v":10},0,0,0,11,11,"Mini personbil, benzin","Peugeot","107","1,0 5-d 68 hk",2011,2010,null,218.76828188194952,1,1.6463137014423989E-2,12113.415386597426,202240,16.2,52721.365853658383,13180.341463414596,30588.29268292664,1280,6.5802282456506891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C333,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C333-$H333,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O333))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C333,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C333-$H333,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O333))","v":0},null,1,0,null,{"$f":"IF(H333 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H333)/100000*W333,Afskrivning!$C$27)/100","v":9.7714915604037878E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H333","v":0.30523260499999999},0.03,{"$f":"IFERROR(VLOOKUP(B333&\"-\"&H333,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B333&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20636405974262406},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2010,0,null,61218.158536585019,52721.365853658383,{"$f":"BE333*'Ny Regafg'!$F$4","v":13180.341463414596},null,65901.707317072985,{"$f":"IF(BH333>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH333*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH333>'Ny Regafg'!$F$20,MIN(BH333-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":766.4512195120376},{"$f":"IF(BH333>'Ny Regafg'!$F$21,(BH333-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB333>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB333*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB333>'Ny Regafg'!$F$32,MIN(BB333-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB333>'Ny Regafg'!$F$33,(BB333-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4683.5487804879631,-4683.5487804879631,null,-4683.5487804879631,0,{"$f":"IF(BB333<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB333-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD333*AW333),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD333*AW333),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2010,19.026695629099649,1280]
[null,1,11.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H334)),ABS($E$299:$E$361-H334),0))","v":10},0,0,0,11,11,"Mini personbil, benzin","Citroën","C 1","1,0 i",2011,2010,null,218.76828188194952,1,1.6463137014423989E-2,12113.415386597426,202240,16.2,48233.56097560974,12058.390243902435,24698.048780487796,1280,6.5802282456506891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C334,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C334-$H334,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O334))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C334,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C334-$H334,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O334))","v":0},null,1,0,null,{"$f":"IF(H334 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H334)/100000*W334,Afskrivning!$C$27)/100","v":8.9397121332107365E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H334","v":0.30523260499999999},0.03,{"$f":"IFERROR(VLOOKUP(B334&\"-\"&H334,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B334&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20636405974262406},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2010,0,null,53664.939024390223,48233.56097560974,{"$f":"BE334*'Ny Regafg'!$F$4","v":12058.390243902435},null,60291.951219512179,{"$f":"IF(BH334>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH334*'Ny Regafg'!$F$23)","v":15072.987804878045},{"$f":"IF(BH334>'Ny Regafg'!$F$20,MIN(BH334-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH334>'Ny Regafg'!$F$21,(BH334-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB334>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB334*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB334>'Ny Regafg'!$F$32,MIN(BB334-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB334>'Ny Regafg'!$F$33,(BB334-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6627.0121951219553,-6627.0121951219553,null,-6627.0121951219553,0,{"$f":"IF(BB334<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB334-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD334*AW334),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD334*AW334),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2010,19.026695629099649,1280]
[null,1,12.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H335)),ABS($E$299:$E$361-H335),0))","v":10},0,0,0,12,12,"Mini personbil, benzin","Toyota","Aygo 3/5-dørs","1.0 hb 5-dørs",2011,2009,null,154.5549215566119,1,1.1630839845481255E-2,11846.920248092281,202240,16.2,55547.121951219357,13886.780487804839,34297.09756097541,1280,6.5802282456506891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C335,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C335-$H335,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O335))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C335,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C335-$H335,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O335))","v":0},null,1,0,null,{"$f":"IF(H335 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H335)/100000*W335,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H335","v":0.321451765},0.03,{"$f":"IFERROR(VLOOKUP(B335&\"-\"&H335,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B335&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2009,0,null,67752.719512194773,55547.121951219357,{"$f":"BE335*'Ny Regafg'!$F$4","v":13886.780487804839},null,69433.902439024198,{"$f":"IF(BH335>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH335*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH335>'Ny Regafg'!$F$20,MIN(BH335-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":3768.8170731705677},{"$f":"IF(BH335>'Ny Regafg'!$F$21,(BH335-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB335>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB335*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB335>'Ny Regafg'!$F$32,MIN(BB335-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB335>'Ny Regafg'!$F$33,(BB335-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-1681.1829268294314,-1681.1829268294314,null,-1681.1829268294314,0,{"$f":"IF(BB335<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB335-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD335*AW335),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD335*AW335),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2009,{"$f":"1/(AD335*AW335)","v":19.026695629099649},1280]
[null,1,12.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H336)),ABS($E$299:$E$361-H336),0))","v":10},0,0,0,12,12,"Mini personbil, benzin","Peugeot","107","1,0 5-d 68 hk",2011,2009,null,154.5549215566119,1,1.1630839845481255E-2,11846.920248092281,202240,16.2,52721.365853658383,13180.341463414596,30588.29268292664,1280,6.5802282456506891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C336,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C336-$H336,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O336))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C336,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C336-$H336,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O336))","v":0},null,1,0,null,{"$f":"IF(H336 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H336)/100000*W336,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H336","v":0.321451765},0.03,{"$f":"IFERROR(VLOOKUP(B336&\"-\"&H336,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B336&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2009,0,null,61218.158536585019,52721.365853658383,{"$f":"BE336*'Ny Regafg'!$F$4","v":13180.341463414596},null,65901.707317072985,{"$f":"IF(BH336>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH336*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH336>'Ny Regafg'!$F$20,MIN(BH336-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":766.4512195120376},{"$f":"IF(BH336>'Ny Regafg'!$F$21,(BH336-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB336>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB336*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB336>'Ny Regafg'!$F$32,MIN(BB336-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB336>'Ny Regafg'!$F$33,(BB336-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4683.5487804879631,-4683.5487804879631,null,-4683.5487804879631,0,{"$f":"IF(BB336<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB336-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD336*AW336),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD336*AW336),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2009,19.026695629099649,1280]
[null,1,12.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H337)),ABS($E$299:$E$361-H337),0))","v":10},0,0,0,12,12,"Mini personbil, benzin","Citroën","C 1","1,0 i",2011,2009,null,154.5549215566119,1,1.1630839845481255E-2,11846.920248092281,202240,16.2,48233.56097560974,12058.390243902435,24698.048780487796,1280,6.5802282456506891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C337,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C337-$H337,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O337))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C337,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C337-$H337,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O337))","v":0},null,1,0,null,{"$f":"IF(H337 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H337)/100000*W337,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H337","v":0.321451765},0.03,{"$f":"IFERROR(VLOOKUP(B337&\"-\"&H337,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B337&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2009,0,null,53664.939024390223,48233.56097560974,{"$f":"BE337*'Ny Regafg'!$F$4","v":12058.390243902435},null,60291.951219512179,{"$f":"IF(BH337>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH337*'Ny Regafg'!$F$23)","v":15072.987804878045},{"$f":"IF(BH337>'Ny Regafg'!$F$20,MIN(BH337-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH337>'Ny Regafg'!$F$21,(BH337-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB337>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB337*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB337>'Ny Regafg'!$F$32,MIN(BB337-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB337>'Ny Regafg'!$F$33,(BB337-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6627.0121951219553,-6627.0121951219553,null,-6627.0121951219553,0,{"$f":"IF(BB337<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB337-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD337*AW337),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD337*AW337),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2009,19.026695629099649,1280]
[null,1,13.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H338)),ABS($E$299:$E$361-H338),0))","v":14},0,0,0,13,13,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,2008,null,153.88820621754078,1,1.158066700560555E-2,11586.222422642732,202240,16.2,46743.528455284548,11685.882113821137,46250.881097560967,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C338,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C338-$H338,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O338))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C338,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C338-$H338,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O338))","v":0},null,1,0,null,{"$f":"IF(H338 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H338)/100000*W338,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H338","v":0.33767092499999996},0.03,{"$f":"IFERROR(VLOOKUP(B338&\"-\"&H338,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B338&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2008,0,null,51336.763211382102,46743.528455284548,{"$f":"BE338*'Ny Regafg'!$F$4","v":11685.882113821137},null,58429.410569105683,{"$f":"IF(BH338>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH338*'Ny Regafg'!$F$23)","v":14607.352642276421},{"$f":"IF(BH338>'Ny Regafg'!$F$20,MIN(BH338-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH338>'Ny Regafg'!$F$21,(BH338-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB338>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB338*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB338>'Ny Regafg'!$F$32,MIN(BB338-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB338>'Ny Regafg'!$F$33,(BB338-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-7092.6473577235793,-7092.6473577235793,null,-7092.6473577235793,0,{"$f":"IF(BB338<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB338-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD338*AW338),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD338*AW338),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2008,18.59816644826407,1280]
[null,1,13.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H339)),ABS($E$299:$E$361-H339),0))","v":14},0,0,0,13,13,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,2008,null,153.88820621754078,1,1.158066700560555E-2,11586.222422642732,202240,16.2,49442.292682926673,12360.573170731668,49793.009146341261,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C339,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C339-$H339,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O339))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C339,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C339-$H339,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O339))","v":0},null,1,0,null,{"$f":"IF(H339 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H339)/100000*W339,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H339","v":0.33767092499999996},0.03,{"$f":"IFERROR(VLOOKUP(B339&\"-\"&H339,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B339&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2008,0,null,55553.582317072927,49442.292682926673,{"$f":"BE339*'Ny Regafg'!$F$4","v":12360.573170731668},null,61802.865853658339,{"$f":"IF(BH339>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH339*'Ny Regafg'!$F$23)","v":15450.716463414585},{"$f":"IF(BH339>'Ny Regafg'!$F$20,MIN(BH339-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH339>'Ny Regafg'!$F$21,(BH339-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB339>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB339*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB339>'Ny Regafg'!$F$32,MIN(BB339-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB339>'Ny Regafg'!$F$33,(BB339-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6249.2835365854153,-6249.2835365854153,null,-6249.2835365854153,0,{"$f":"IF(BB339<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB339-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD339*AW339),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD339*AW339),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2008,18.59816644826407,1280]
[null,1,13.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H340)),ABS($E$299:$E$361-H340),0))","v":14},0,0,0,13,13,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,2008,null,153.88820621754078,1,1.158066700560555E-2,11586.222422642732,202240,16.2,52940.604878048776,13235.151219512194,54384.543902439014,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C340,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C340-$H340,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O340))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C340,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C340-$H340,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O340))","v":0},null,1,0,null,{"$f":"IF(H340 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H340)/100000*W340,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H340","v":0.33767092499999996},0.03,{"$f":"IFERROR(VLOOKUP(B340&\"-\"&H340,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B340&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2008,0,null,61725.148780487783,52940.604878048776,{"$f":"BE340*'Ny Regafg'!$F$4","v":13235.151219512194},null,66175.756097560967,{"$f":"IF(BH340>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH340*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH340>'Ny Regafg'!$F$20,MIN(BH340-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":999.39268292682175},{"$f":"IF(BH340>'Ny Regafg'!$F$21,(BH340-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB340>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB340*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB340>'Ny Regafg'!$F$32,MIN(BB340-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB340>'Ny Regafg'!$F$33,(BB340-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4450.6073170731797,-4450.6073170731797,null,-4450.6073170731797,0,{"$f":"IF(BB340<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB340-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD340*AW340),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD340*AW340),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2008,18.59816644826407,1280]
[null,1,14.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H341)),ABS($E$299:$E$361-H341),0))","v":14},14,14.1,1,14,14,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,2007,null,92.554790796595199,1,6.9650965355568684E-3,11331.389666576299,202240,16.2,46743.528455284548,11685.882113821137,46250.881097560967,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C341,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C341-$H341,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O341))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C341,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C341-$H341,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O341))","v":0},null,1,0,null,{"$f":"IF(H341 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H341)/100000*W341,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H341","v":0.35389008499999997},0.03,{"$f":"IFERROR(VLOOKUP(B341&\"-\"&H341,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B341&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2007,0,null,51336.763211382102,46743.528455284548,{"$f":"BE341*'Ny Regafg'!$F$4","v":11685.882113821137},null,58429.410569105683,{"$f":"IF(BH341>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH341*'Ny Regafg'!$F$23)","v":14607.352642276421},{"$f":"IF(BH341>'Ny Regafg'!$F$20,MIN(BH341-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH341>'Ny Regafg'!$F$21,(BH341-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB341>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB341*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB341>'Ny Regafg'!$F$32,MIN(BB341-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB341>'Ny Regafg'!$F$33,(BB341-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-7092.6473577235793,-7092.6473577235793,null,-7092.6473577235793,0,{"$f":"IF(BB341<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB341-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD341*AW341),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD341*AW341),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2007,18.59816644826407,1280]
[null,1,14.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H342)),ABS($E$299:$E$361-H342),0))","v":14},14,14.2,1,14,14,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,2007,null,92.554790796595199,1,6.9650965355568684E-3,11331.389666576299,202240,16.2,49442.292682926673,12360.573170731668,49793.009146341261,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C342,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C342-$H342,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O342))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C342,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C342-$H342,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O342))","v":0},null,1,0,null,{"$f":"IF(H342 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H342)/100000*W342,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H342","v":0.35389008499999997},0.03,{"$f":"IFERROR(VLOOKUP(B342&\"-\"&H342,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B342&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2007,0,null,55553.582317072927,49442.292682926673,{"$f":"BE342*'Ny Regafg'!$F$4","v":12360.573170731668},null,61802.865853658339,{"$f":"IF(BH342>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH342*'Ny Regafg'!$F$23)","v":15450.716463414585},{"$f":"IF(BH342>'Ny Regafg'!$F$20,MIN(BH342-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH342>'Ny Regafg'!$F$21,(BH342-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB342>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB342*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB342>'Ny Regafg'!$F$32,MIN(BB342-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB342>'Ny Regafg'!$F$33,(BB342-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6249.2835365854153,-6249.2835365854153,null,-6249.2835365854153,0,{"$f":"IF(BB342<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB342-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD342*AW342),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD342*AW342),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2007,18.59816644826407,1280]
[null,1,14.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H343)),ABS($E$299:$E$361-H343),0))","v":14},14,14.3,1,14,14,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,2007,null,92.554790796595199,1,6.9650965355568684E-3,11331.389666576299,202240,16.2,52940.604878048776,13235.151219512194,54384.543902439014,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C343,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C343-$H343,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O343))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C343,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C343-$H343,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O343))","v":0},null,1,0,null,{"$f":"IF(H343 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H343)/100000*W343,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H343","v":0.35389008499999997},0.03,{"$f":"IFERROR(VLOOKUP(B343&\"-\"&H343,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B343&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2007,0,null,61725.148780487783,52940.604878048776,{"$f":"BE343*'Ny Regafg'!$F$4","v":13235.151219512194},null,66175.756097560967,{"$f":"IF(BH343>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH343*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH343>'Ny Regafg'!$F$20,MIN(BH343-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":999.39268292682175},{"$f":"IF(BH343>'Ny Regafg'!$F$21,(BH343-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB343>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB343*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB343>'Ny Regafg'!$F$32,MIN(BB343-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB343>'Ny Regafg'!$F$33,(BB343-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4450.6073170731797,-4450.6073170731797,null,-4450.6073170731797,0,{"$f":"IF(BB343<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB343-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD343*AW343),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD343*AW343),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2007,18.59816644826407,1280]
[null,1,15.1,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H344)),ABS($E$299:$E$361-H344),0))","v":14},0,0,0,15,15,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,2006,null,67.6672970674244,1,5.0922189150705002E-3,11082.099093911627,202240,16.2,46743.528455284548,11685.882113821137,46250.881097560967,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C344,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C344-$H344,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O344))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C344,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C344-$H344,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O344))","v":0},null,1,0,null,{"$f":"IF(H344 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H344)/100000*W344,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H344","v":0.37010924499999998},0.03,{"$f":"IFERROR(VLOOKUP(B344&\"-\"&H344,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B344&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2006,0,null,51336.763211382102,46743.528455284548,{"$f":"BE344*'Ny Regafg'!$F$4","v":11685.882113821137},null,58429.410569105683,{"$f":"IF(BH344>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH344*'Ny Regafg'!$F$23)","v":14607.352642276421},{"$f":"IF(BH344>'Ny Regafg'!$F$20,MIN(BH344-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH344>'Ny Regafg'!$F$21,(BH344-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB344>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB344*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB344>'Ny Regafg'!$F$32,MIN(BB344-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB344>'Ny Regafg'!$F$33,(BB344-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-7092.6473577235793,-7092.6473577235793,null,-7092.6473577235793,0,{"$f":"IF(BB344<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB344-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD344*AW344),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD344*AW344),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2006,18.59816644826407,1280]
[null,1,15.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H345)),ABS($E$299:$E$361-H345),0))","v":14},0,0,0,15,15,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,2006,null,67.6672970674244,1,5.0922189150705002E-3,11082.099093911627,202240,16.2,49442.292682926673,12360.573170731668,49793.009146341261,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C345,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C345-$H345,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O345))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C345,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C345-$H345,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O345))","v":0},null,1,0,null,{"$f":"IF(H345 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H345)/100000*W345,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H345","v":0.37010924499999998},0.03,{"$f":"IFERROR(VLOOKUP(B345&\"-\"&H345,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B345&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2006,0,null,55553.582317072927,49442.292682926673,{"$f":"BE345*'Ny Regafg'!$F$4","v":12360.573170731668},null,61802.865853658339,{"$f":"IF(BH345>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH345*'Ny Regafg'!$F$23)","v":15450.716463414585},{"$f":"IF(BH345>'Ny Regafg'!$F$20,MIN(BH345-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH345>'Ny Regafg'!$F$21,(BH345-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB345>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB345*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB345>'Ny Regafg'!$F$32,MIN(BB345-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB345>'Ny Regafg'!$F$33,(BB345-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6249.2835365854153,-6249.2835365854153,null,-6249.2835365854153,0,{"$f":"IF(BB345<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB345-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD345*AW345),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD345*AW345),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2006,18.59816644826407,1280]
[null,1,15.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H346)),ABS($E$299:$E$361-H346),0))","v":14},0,0,0,15,15,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,2006,null,67.6672970674244,1,5.0922189150705002E-3,11082.099093911627,202240,16.2,52940.604878048776,13235.151219512194,54384.543902439014,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C346,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C346-$H346,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O346))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C346,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C346-$H346,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O346))","v":0},null,1,0,null,{"$f":"IF(H346 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H346)/100000*W346,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H346","v":0.37010924499999998},0.03,{"$f":"IFERROR(VLOOKUP(B346&\"-\"&H346,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B346&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2006,0,null,61725.148780487783,52940.604878048776,{"$f":"BE346*'Ny Regafg'!$F$4","v":13235.151219512194},null,66175.756097560967,{"$f":"IF(BH346>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH346*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH346>'Ny Regafg'!$F$20,MIN(BH346-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":999.39268292682175},{"$f":"IF(BH346>'Ny Regafg'!$F$21,(BH346-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB346>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB346*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB346>'Ny Regafg'!$F$32,MIN(BB346-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB346>'Ny Regafg'!$F$33,(BB346-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4450.6073170731797,-4450.6073170731797,null,-4450.6073170731797,0,{"$f":"IF(BB346<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB346-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD346*AW346),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD346*AW346),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2006,18.59816644826407,1280]
[null,1,16.100000000000001,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H347)),ABS($E$299:$E$361-H347),0))","v":14},0,0,0,16,16,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,2005,null,3.0238837229629123,1,2.2755863701342383E-4,10838.292913845564,202240,16.2,46743.528455284548,11685.882113821137,46250.881097560967,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C347,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C347-$H347,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O347))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C347,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C347-$H347,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O347))","v":0},null,1,0,null,{"$f":"IF(H347 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H347)/100000*W347,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H347","v":0.38632840499999999},0.03,{"$f":"IFERROR(VLOOKUP(B347&\"-\"&H347,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B347&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2005,0,null,51336.763211382102,46743.528455284548,{"$f":"BE347*'Ny Regafg'!$F$4","v":11685.882113821137},null,58429.410569105683,{"$f":"IF(BH347>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH347*'Ny Regafg'!$F$23)","v":14607.352642276421},{"$f":"IF(BH347>'Ny Regafg'!$F$20,MIN(BH347-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH347>'Ny Regafg'!$F$21,(BH347-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB347>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB347*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB347>'Ny Regafg'!$F$32,MIN(BB347-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB347>'Ny Regafg'!$F$33,(BB347-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-7092.6473577235793,-7092.6473577235793,null,-7092.6473577235793,0,{"$f":"IF(BB347<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB347-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD347*AW347),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD347*AW347),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2005,18.59816644826407,1280]
[null,1,16.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H348)),ABS($E$299:$E$361-H348),0))","v":14},0,0,0,16,16,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,2005,null,3.0238837229629123,1,2.2755863701342383E-4,10838.292913845564,202240,16.2,49442.292682926673,12360.573170731668,49793.009146341261,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C348,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C348-$H348,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O348))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C348,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C348-$H348,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O348))","v":0},null,1,0,null,{"$f":"IF(H348 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H348)/100000*W348,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H348","v":0.38632840499999999},0.03,{"$f":"IFERROR(VLOOKUP(B348&\"-\"&H348,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B348&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2005,0,null,55553.582317072927,49442.292682926673,{"$f":"BE348*'Ny Regafg'!$F$4","v":12360.573170731668},null,61802.865853658339,{"$f":"IF(BH348>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH348*'Ny Regafg'!$F$23)","v":15450.716463414585},{"$f":"IF(BH348>'Ny Regafg'!$F$20,MIN(BH348-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH348>'Ny Regafg'!$F$21,(BH348-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB348>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB348*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB348>'Ny Regafg'!$F$32,MIN(BB348-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB348>'Ny Regafg'!$F$33,(BB348-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6249.2835365854153,-6249.2835365854153,null,-6249.2835365854153,0,{"$f":"IF(BB348<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB348-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD348*AW348),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD348*AW348),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2005,18.59816644826407,1280]
[null,1,16.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H349)),ABS($E$299:$E$361-H349),0))","v":14},0,0,0,16,16,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,2005,null,3.0238837229629123,1,2.2755863701342383E-4,10838.292913845564,202240,16.2,52940.604878048776,13235.151219512194,54384.543902439014,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C349,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C349-$H349,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O349))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C349,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C349-$H349,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O349))","v":0},null,1,0,null,{"$f":"IF(H349 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H349)/100000*W349,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H349","v":0.38632840499999999},0.03,{"$f":"IFERROR(VLOOKUP(B349&\"-\"&H349,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B349&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2005,0,null,61725.148780487783,52940.604878048776,{"$f":"BE349*'Ny Regafg'!$F$4","v":13235.151219512194},null,66175.756097560967,{"$f":"IF(BH349>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH349*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH349>'Ny Regafg'!$F$20,MIN(BH349-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":999.39268292682175},{"$f":"IF(BH349>'Ny Regafg'!$F$21,(BH349-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB349>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB349*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB349>'Ny Regafg'!$F$32,MIN(BB349-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB349>'Ny Regafg'!$F$33,(BB349-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4450.6073170731797,-4450.6073170731797,null,-4450.6073170731797,0,{"$f":"IF(BB349<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB349-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD349*AW349),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD349*AW349),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2005,18.59816644826407,1280]
[null,1,17.100000000000001,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H350)),ABS($E$299:$E$361-H350),0))","v":14},0,0,0,17,17,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,2004,null,0.91158714039772293,1,6.8600365024820985E-5,10599.850469740964,202240,16.2,46743.528455284548,11685.882113821137,46250.881097560967,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C350,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C350-$H350,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O350))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C350,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C350-$H350,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O350))","v":0},null,1,0,null,{"$f":"IF(H350 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H350)/100000*W350,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H350","v":0.402547565},0.03,{"$f":"IFERROR(VLOOKUP(B350&\"-\"&H350,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B350&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2004,0,null,51336.763211382102,46743.528455284548,{"$f":"BE350*'Ny Regafg'!$F$4","v":11685.882113821137},null,58429.410569105683,{"$f":"IF(BH350>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH350*'Ny Regafg'!$F$23)","v":14607.352642276421},{"$f":"IF(BH350>'Ny Regafg'!$F$20,MIN(BH350-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH350>'Ny Regafg'!$F$21,(BH350-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB350>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB350*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB350>'Ny Regafg'!$F$32,MIN(BB350-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB350>'Ny Regafg'!$F$33,(BB350-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-7092.6473577235793,-7092.6473577235793,null,-7092.6473577235793,0,{"$f":"IF(BB350<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB350-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD350*AW350),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD350*AW350),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2004,18.59816644826407,1280]
[null,1,17.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H351)),ABS($E$299:$E$361-H351),0))","v":14},0,0,0,17,17,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,2004,null,0.91158714039772293,1,6.8600365024820985E-5,10599.850469740964,202240,16.2,49442.292682926673,12360.573170731668,49793.009146341261,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C351,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C351-$H351,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O351))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C351,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C351-$H351,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O351))","v":0},null,1,0,null,{"$f":"IF(H351 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H351)/100000*W351,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H351","v":0.402547565},0.03,{"$f":"IFERROR(VLOOKUP(B351&\"-\"&H351,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B351&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2004,0,null,55553.582317072927,49442.292682926673,{"$f":"BE351*'Ny Regafg'!$F$4","v":12360.573170731668},null,61802.865853658339,{"$f":"IF(BH351>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH351*'Ny Regafg'!$F$23)","v":15450.716463414585},{"$f":"IF(BH351>'Ny Regafg'!$F$20,MIN(BH351-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH351>'Ny Regafg'!$F$21,(BH351-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB351>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB351*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB351>'Ny Regafg'!$F$32,MIN(BB351-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB351>'Ny Regafg'!$F$33,(BB351-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6249.2835365854153,-6249.2835365854153,null,-6249.2835365854153,0,{"$f":"IF(BB351<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB351-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD351*AW351),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD351*AW351),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2004,18.59816644826407,1280]
[null,1,17.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H352)),ABS($E$299:$E$361-H352),0))","v":14},0,0,0,17,17,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,2004,null,0.91158714039772293,1,6.8600365024820985E-5,10599.850469740964,202240,16.2,52940.604878048776,13235.151219512194,54384.543902439014,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C352,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C352-$H352,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O352))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C352,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C352-$H352,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O352))","v":0},null,1,0,null,{"$f":"IF(H352 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H352)/100000*W352,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H352","v":0.402547565},0.03,{"$f":"IFERROR(VLOOKUP(B352&\"-\"&H352,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B352&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2004,0,null,61725.148780487783,52940.604878048776,{"$f":"BE352*'Ny Regafg'!$F$4","v":13235.151219512194},null,66175.756097560967,{"$f":"IF(BH352>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH352*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH352>'Ny Regafg'!$F$20,MIN(BH352-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":999.39268292682175},{"$f":"IF(BH352>'Ny Regafg'!$F$21,(BH352-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB352>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB352*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB352>'Ny Regafg'!$F$32,MIN(BB352-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB352>'Ny Regafg'!$F$33,(BB352-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4450.6073170731797,-4450.6073170731797,null,-4450.6073170731797,0,{"$f":"IF(BB352<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB352-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD352*AW352),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD352*AW352),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2004,18.59816644826407,1280]
[null,1,18.100000000000001,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H353)),ABS($E$299:$E$361-H353),0))","v":14},0,0,0,18,18,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,2003,null,0.78786568571490634,1,5.9289859669359232E-5,10366.653759406661,202240,16.2,46743.528455284548,11685.882113821137,46250.881097560967,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C353,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C353-$H353,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O353))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C353,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C353-$H353,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O353))","v":0},null,1,0,null,{"$f":"IF(H353 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H353)/100000*W353,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H353","v":0.41876672500000001},0.03,{"$f":"IFERROR(VLOOKUP(B353&\"-\"&H353,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B353&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2003,0,null,51336.763211382102,46743.528455284548,{"$f":"BE353*'Ny Regafg'!$F$4","v":11685.882113821137},null,58429.410569105683,{"$f":"IF(BH353>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH353*'Ny Regafg'!$F$23)","v":14607.352642276421},{"$f":"IF(BH353>'Ny Regafg'!$F$20,MIN(BH353-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH353>'Ny Regafg'!$F$21,(BH353-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB353>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB353*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB353>'Ny Regafg'!$F$32,MIN(BB353-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB353>'Ny Regafg'!$F$33,(BB353-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-7092.6473577235793,-7092.6473577235793,null,-7092.6473577235793,0,{"$f":"IF(BB353<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB353-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD353*AW353),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD353*AW353),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2003,18.59816644826407,1280]
[null,1,18.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H354)),ABS($E$299:$E$361-H354),0))","v":14},0,0,0,18,18,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,2003,null,0.78786568571490634,1,5.9289859669359232E-5,10366.653759406661,202240,16.2,49442.292682926673,12360.573170731668,49793.009146341261,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C354,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C354-$H354,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O354))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C354,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C354-$H354,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O354))","v":0},null,1,0,null,{"$f":"IF(H354 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H354)/100000*W354,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H354","v":0.41876672500000001},0.03,{"$f":"IFERROR(VLOOKUP(B354&\"-\"&H354,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B354&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2003,0,null,55553.582317072927,49442.292682926673,{"$f":"BE354*'Ny Regafg'!$F$4","v":12360.573170731668},null,61802.865853658339,{"$f":"IF(BH354>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH354*'Ny Regafg'!$F$23)","v":15450.716463414585},{"$f":"IF(BH354>'Ny Regafg'!$F$20,MIN(BH354-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH354>'Ny Regafg'!$F$21,(BH354-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB354>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB354*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB354>'Ny Regafg'!$F$32,MIN(BB354-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB354>'Ny Regafg'!$F$33,(BB354-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6249.2835365854153,-6249.2835365854153,null,-6249.2835365854153,0,{"$f":"IF(BB354<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB354-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD354*AW354),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD354*AW354),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2003,18.59816644826407,1280]
[null,1,18.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H355)),ABS($E$299:$E$361-H355),0))","v":14},0,0,0,18,18,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,2003,null,0.78786568571490634,1,5.9289859669359232E-5,10366.653759406661,202240,16.2,52940.604878048776,13235.151219512194,54384.543902439014,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C355,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C355-$H355,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O355))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C355,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C355-$H355,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O355))","v":0},null,1,0,null,{"$f":"IF(H355 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H355)/100000*W355,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H355","v":0.41876672500000001},0.03,{"$f":"IFERROR(VLOOKUP(B355&\"-\"&H355,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B355&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2003,0,null,61725.148780487783,52940.604878048776,{"$f":"BE355*'Ny Regafg'!$F$4","v":13235.151219512194},null,66175.756097560967,{"$f":"IF(BH355>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH355*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH355>'Ny Regafg'!$F$20,MIN(BH355-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":999.39268292682175},{"$f":"IF(BH355>'Ny Regafg'!$F$21,(BH355-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB355>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB355*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB355>'Ny Regafg'!$F$32,MIN(BB355-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB355>'Ny Regafg'!$F$33,(BB355-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4450.6073170731797,-4450.6073170731797,null,-4450.6073170731797,0,{"$f":"IF(BB355<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB355-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD355*AW355),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD355*AW355),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2003,18.59816644826407,1280]
[null,1,19.100000000000001,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H356)),ABS($E$299:$E$361-H356),0))","v":14},0,0,0,19,19,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,2002,null,0.40554349506798876,1,3.0518675135070186E-5,10138.587376699719,202240,16.2,46743.528455284548,11685.882113821137,46250.881097560967,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C356,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C356-$H356,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O356))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C356,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C356-$H356,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O356))","v":0},null,1,0,null,{"$f":"IF(H356 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H356)/100000*W356,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H356","v":0.43498588499999996},0.03,{"$f":"IFERROR(VLOOKUP(B356&\"-\"&H356,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B356&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2002,0,null,51336.763211382102,46743.528455284548,{"$f":"BE356*'Ny Regafg'!$F$4","v":11685.882113821137},null,58429.410569105683,{"$f":"IF(BH356>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH356*'Ny Regafg'!$F$23)","v":14607.352642276421},{"$f":"IF(BH356>'Ny Regafg'!$F$20,MIN(BH356-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH356>'Ny Regafg'!$F$21,(BH356-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB356>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB356*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB356>'Ny Regafg'!$F$32,MIN(BB356-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB356>'Ny Regafg'!$F$33,(BB356-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-7092.6473577235793,-7092.6473577235793,null,-7092.6473577235793,0,{"$f":"IF(BB356<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB356-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD356*AW356),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD356*AW356),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2002,18.59816644826407,1280]
[null,1,19.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H357)),ABS($E$299:$E$361-H357),0))","v":14},0,0,0,19,19,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,2002,null,0.40554349506798876,1,3.0518675135070186E-5,10138.587376699719,202240,16.2,49442.292682926673,12360.573170731668,49793.009146341261,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C357,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C357-$H357,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O357))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C357,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C357-$H357,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O357))","v":0},null,1,0,null,{"$f":"IF(H357 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H357)/100000*W357,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H357","v":0.43498588499999996},0.03,{"$f":"IFERROR(VLOOKUP(B357&\"-\"&H357,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B357&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2002,0,null,55553.582317072927,49442.292682926673,{"$f":"BE357*'Ny Regafg'!$F$4","v":12360.573170731668},null,61802.865853658339,{"$f":"IF(BH357>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH357*'Ny Regafg'!$F$23)","v":15450.716463414585},{"$f":"IF(BH357>'Ny Regafg'!$F$20,MIN(BH357-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH357>'Ny Regafg'!$F$21,(BH357-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB357>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB357*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB357>'Ny Regafg'!$F$32,MIN(BB357-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB357>'Ny Regafg'!$F$33,(BB357-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6249.2835365854153,-6249.2835365854153,null,-6249.2835365854153,0,{"$f":"IF(BB357<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB357-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD357*AW357),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD357*AW357),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2002,18.59816644826407,1280]
[null,1,19.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H358)),ABS($E$299:$E$361-H358),0))","v":14},0,0,0,19,19,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,2002,null,0.40554349506798876,1,3.0518675135070186E-5,10138.587376699719,202240,16.2,52940.604878048776,13235.151219512194,54384.543902439014,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C358,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C358-$H358,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O358))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C358,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C358-$H358,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O358))","v":0},null,1,0,null,{"$f":"IF(H358 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H358)/100000*W358,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H358","v":0.43498588499999996},0.03,{"$f":"IFERROR(VLOOKUP(B358&\"-\"&H358,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B358&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2002,0,null,61725.148780487783,52940.604878048776,{"$f":"BE358*'Ny Regafg'!$F$4","v":13235.151219512194},null,66175.756097560967,{"$f":"IF(BH358>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH358*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH358>'Ny Regafg'!$F$20,MIN(BH358-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":999.39268292682175},{"$f":"IF(BH358>'Ny Regafg'!$F$21,(BH358-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB358>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB358*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB358>'Ny Regafg'!$F$32,MIN(BB358-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB358>'Ny Regafg'!$F$33,(BB358-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4450.6073170731797,-4450.6073170731797,null,-4450.6073170731797,0,{"$f":"IF(BB358<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB358-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD358*AW358),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD358*AW358),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2002,18.59816644826407,1280]
[null,1,20.100000000000001,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H359)),ABS($E$299:$E$361-H359),0))","v":14},0,0,0,20,20,"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,2001,null,0.38670599972208058,1,2.9101082675046166E-5,9915.5384544123226,202240,16.2,46743.528455284548,11685.882113821137,46250.881097560967,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C359,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C359-$H359,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O359))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C359,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C359-$H359,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O359))","v":0},null,1,0,null,{"$f":"IF(H359 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H359)/100000*W359,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H359","v":0.45120504499999997},0.03,{"$f":"IFERROR(VLOOKUP(B359&\"-\"&H359,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B359&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2001,0,null,51336.763211382102,46743.528455284548,{"$f":"BE359*'Ny Regafg'!$F$4","v":11685.882113821137},null,58429.410569105683,{"$f":"IF(BH359>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH359*'Ny Regafg'!$F$23)","v":14607.352642276421},{"$f":"IF(BH359>'Ny Regafg'!$F$20,MIN(BH359-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH359>'Ny Regafg'!$F$21,(BH359-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB359>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB359*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB359>'Ny Regafg'!$F$32,MIN(BB359-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB359>'Ny Regafg'!$F$33,(BB359-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-7092.6473577235793,-7092.6473577235793,null,-7092.6473577235793,0,{"$f":"IF(BB359<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB359-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD359*AW359),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD359*AW359),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2001,18.59816644826407,1280]
[null,1,20.2,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H360)),ABS($E$299:$E$361-H360),0))","v":14},0,0,0,20,20,"Mini personbil, benzin","Citroën","C 1","1,0 i",2007,2001,null,0.38670599972208058,1,2.9101082675046166E-5,9915.5384544123226,202240,16.2,49442.292682926673,12360.573170731668,49793.009146341261,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C360,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C360-$H360,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O360))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C360,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C360-$H360,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O360))","v":0},null,1,0,null,{"$f":"IF(H360 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H360)/100000*W360,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H360","v":0.45120504499999997},0.03,{"$f":"IFERROR(VLOOKUP(B360&\"-\"&H360,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B360&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2001,0,null,55553.582317072927,49442.292682926673,{"$f":"BE360*'Ny Regafg'!$F$4","v":12360.573170731668},null,61802.865853658339,{"$f":"IF(BH360>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH360*'Ny Regafg'!$F$23)","v":15450.716463414585},{"$f":"IF(BH360>'Ny Regafg'!$F$20,MIN(BH360-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(BH360>'Ny Regafg'!$F$21,(BH360-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB360>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB360*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB360>'Ny Regafg'!$F$32,MIN(BB360-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB360>'Ny Regafg'!$F$33,(BB360-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-6249.2835365854153,-6249.2835365854153,null,-6249.2835365854153,0,{"$f":"IF(BB360<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB360-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD360*AW360),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD360*AW360),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2001,18.59816644826407,1280]
[null,1,20.3,{"$f":"INDEX($E$299:$E$361,MATCH(MIN(ABS($E$299:$E$361-H361)),ABS($E$299:$E$361-H361),0))","v":14},0,0,0,20,20,"Mini personbil, benzin","Toyota","Aygo","1,0 5-dørs hb",2007,2001,null,0.38670599972208058,1,2.9101082675046166E-5,9915.5384544123226,202240,16.2,52940.604878048776,13235.151219512194,54384.543902439014,1280,6.7318464079928697E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$561:AD$623,MATCH($C361,$B$561:$B$623,0)),INDEX(AD$561:AD$623,MATCH(ROUND($I$299+$C361-$H361,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O361))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AE$561:AE$623,MATCH($C361,$B$561:$B$623,0)),INDEX(AE$561:AE$623,MATCH(ROUND($I$299+$C361-$H361,1),$B$561:$B$623,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O361))","v":0},null,1,0,null,{"$f":"IF(H361 < 12,(Afskrivning!$F$27-(Afskrivning!$F$27-Afskrivning!$C$27)/12*H361)/100000*W361,Afskrivning!$C$27)/100","v":8.5460465155058757E-3},null,null,{"$f":"RepOmk!$D$14+RepOmk!$E$14*H361","v":0.45120504499999997},0.03,{"$f":"IFERROR(VLOOKUP(B361&\"-\"&H361,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B361&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mini personbil, benzin",2001,0,null,61725.148780487783,52940.604878048776,{"$f":"BE361*'Ny Regafg'!$F$4","v":13235.151219512194},null,66175.756097560967,{"$f":"IF(BH361>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH361*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH361>'Ny Regafg'!$F$20,MIN(BH361-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":999.39268292682175},{"$f":"IF(BH361>'Ny Regafg'!$F$21,(BH361-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB361>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB361*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB361>'Ny Regafg'!$F$32,MIN(BB361-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB361>'Ny Regafg'!$F$33,(BB361-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-4450.6073170731797,-4450.6073170731797,null,-4450.6073170731797,0,{"$f":"IF(BB361<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB361-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD361*AW361),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD361*AW361),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2001,18.59816644826407,1280]
[null,{"$f":"B299+1","v":2},{"$f":"IF(COUNTIF(H360:H362,H362)=1,H362+0.1,IF(COUNTIF(H360:H362,H362)=2,H362+0.2,IF(COUNTIF(H360:H362,H362)=3,H362+0.3,0)))","v":0.1},{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H362)),ABS($E$362:$E$424-H362),0))","v":0},{"$f":"(IF(G362=0,0,H362))*1","v":0},0.1,1,0,0,{"$f":"IFERROR(INDEX(J$624:J$686,MATCH($C362,$B$624:$B$686,0)),INDEX(J$624:J$686,MATCH(ROUND($I$362+$C362-$H362,1),$B$624:$B$686,0)))","v":"Lille personbil, benzin"},{"$f":"IFERROR(INDEX(K$624:K$686,MATCH($C362,$B$624:$B$686,0)),INDEX(K$624:K$686,MATCH(ROUND($I$299+$C362-$H362,1),$B$624:$B$686,0)))","v":"CITROEN"},"C3","1.2 PureTech 83 5D",{"$f":"IFERROR(INDEX(N$624:N$686,MATCH($C362,$B$624:$B$686,0)),INDEX(N$624:N$686,MATCH(ROUND($I$299+$C362-$H362,1),$B$624:$B$686,0)))","v":"2021"},{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(Q362:Q424,R362:R424)/3","v":12441.86596769612},{"$f":"IFERROR(INDEX(Q$624:Q$686,MATCH($C362,$B$624:$B$686,0)),INDEX(Q$624:Q$686,MATCH(ROUND($I$299+$C362-$H362,1),$B$624:$B$686,0)))","v":900.55556337351368},1,{"$f":"Q362*R362/SUMPRODUCT($Q$362:$Q$424,$R$362:$R$424)","v":2.4127023114584877E-2},{"$f":"IFERROR(INDEX(T$624:T$686,MATCH($C362,$B$624:$B$686,0)),INDEX(T$624:T$686,MATCH(ROUND($I$299+$C362-$H362,1),$B$624:$B$686,0)))","v":15472.326693659499},{"$f":"IFERROR(INDEX(U$624:U$686,MATCH($C362,$B$624:$B$686,0)),INDEX(U$624:U$686,MATCH(ROUND($I$299+$C362-$H362,1),$B$624:$B$686,0)))","v":211060},16.600000000000001,85521.021021021021,{"$f":"IFERROR(INDEX(X$624:X$686,MATCH($C362,$B$624:$B$686,0)),BF362)","v":17104.204204204205},{"$f":"IFERROR(INDEX(Y$624:Y$686,MATCH($C362,$B$624:$B$686,0)),BS362)","v":57364.774774774764},1080,6.007111181599839E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C362,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C362-$H362,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O362))","v":5.4719562243502058E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C362,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C362-$H362,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O362))","v":123.33333333333333},null,{"$f":"IFERROR(INDEX(AG$624:AG$686,MATCH($C362,$B$624:$B$686,0)),INDEX(AG$624:AG$686,MATCH(ROUND($I$299+$C362-$H362,1),$B$624:$B$686,0)))","v":1},0,null,{"$f":"IF(H362 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H362)/100000*W362,Afskrivning!$C$28)/100","v":0.10723180812688116},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H362","v":0.13490380499999999},{"$f":"IFERROR(INDEX(AN$624:AN$686,MATCH($C362,$B$624:$B$686,0)),INDEX(AN$624:AN$686,MATCH(ROUND($I$299+$C362-$H362,1),$B$624:$B$686,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B362&\"-\"&H362,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B362&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32868485829494193},{"$f":"IFERROR(INDEX(AP$624:AP$686,MATCH($C362,$B$624:$B$686,0)),INDEX(AP$624:AP$686,MATCH(ROUND($I$299+$C362-$H362,1),$B$624:$B$686,0)))","v":558},0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$624:AV$686,MATCH($C362,$B$624:$B$686,0)),INDEX(AV$624:AV$686,MATCH(ROUND($I$299+$C362-$H362,1),$B$624:$B$686,0)))","v":1},1.0977995684373705,null,null,"Lille personbil, benzin",2021,123.33333333333333,null,167900.69444444444,85521.021021021021,{"$f":"BE362*'Ny Regafg'!$F$4","v":21380.255255255255},null,106901.27627627627,{"$f":"IF(BH362>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH362*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH362>'Ny Regafg'!$F$20,MIN(BH362-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":35616.08483483483},{"$f":"IF(BH362>'Ny Regafg'!$F$21,(BH362-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB362>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB362*'Ny Regafg'!$F$35)","v":30833.333333333332},{"$f":"IF(BB362>'Ny Regafg'!$F$32,MIN(BB362-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB362>'Ny Regafg'!$F$33,(BB362-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},60999.418168168166,60999.418168168166,null,60999.418168168166,0,{"$f":"IF(BB362<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB362-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,null,{"$f":"VLOOKUP(1/(AD362*AW362),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD362*AW362),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2021,16.646936768259977,1080]
[null,{"$f":"B300+1","v":2},0.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H363)),ABS($E$362:$E$424-H363),0))","v":0},{"$f":"(IF(G363=0,0,H363))*1","v":0},0.2,1,0,{"$f":"H363+input_år-original_år","v":0},{"$f":"IFERROR(INDEX(J$624:J$686,MATCH($C363,$B$624:$B$686,0)),INDEX(J$624:J$686,MATCH(ROUND($I$299+$C363-$H363,1),$B$624:$B$686,0)))","v":"Lille personbil, benzin"},"OPEL","CORSA","1,2 5D",{"$f":"IFERROR(INDEX(N$624:N$686,MATCH($C363,$B$624:$B$686,0)),INDEX(N$624:N$686,MATCH(ROUND($I$299+$C363-$H363,1),$B$624:$B$686,0)))","v":"2021"},{"$f":"input_år","v":2021},null,900.55556337351368,{"$f":"INDEX(skrotrate_pbil,MATCH(H363&\" \"&IF(O363>original_år,0,original_år-O363),match_skrot,0))","v":1},{"$f":"Q363*R363/SUMPRODUCT($Q$362:$Q$424,$R$362:$R$424)","v":2.4127023114584877E-2},{"$f":"IFERROR(INDEX(T$624:T$686,MATCH($C363,$B$624:$B$686,0)),INDEX(T$624:T$686,MATCH(ROUND($I$299+$C363-$H363,1),$B$624:$B$686,0)))","v":15472.326693659499},211060,16.600000000000001,91902.402402402397,18380.480480480481,63040.450450450444,{"$f":"IF(O363<=$BX$297,BX363,IF(O363<=$BY$297,BY363,BU363))","v":1080},{"$f":"AD363*AV363*AW363","v":6.0318657606448924E-2},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C363,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C363-$H363,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O363))","v":5.4945054945054944E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C363,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C363-$H363,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O363))","v":120},null,1,0,null,{"$f":"IF(H363 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H363)/100000*W363,Afskrivning!$C$28)/100","v":0.11523319837811005},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H363","v":0.13490380499999999},0.03,{"$f":"IFERROR(VLOOKUP(B363&\"-\"&H363,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B363&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32868485829494193},558,0,4,35000,null,null,1,1.0977995684373705,null,null,{"$f":"J363","v":"Lille personbil, benzin"},2021,{"$f":"AE363","v":120},null,181824.30555555553,{"$f":"W363","v":91902.402402402397},{"$f":"BE363*'Ny Regafg'!$F$4","v":22975.600600600599},null,114878.00300300299,{"$f":"IF(BH363>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH363*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH363>'Ny Regafg'!$F$20,MIN(BH363-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":42396.302552552537},{"$f":"IF(BH363>'Ny Regafg'!$F$21,(BH363-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB363>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB363*'Ny Regafg'!$F$35)","v":30000},{"$f":"IF(BB363>'Ny Regafg'!$F$32,MIN(BB363-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB363>'Ny Regafg'!$F$33,(BB363-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},66946.302552552545,66946.302552552545,null,66946.302552552545,0,{"$f":"IF(BB363<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB363-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,null,{"$f":"VLOOKUP(1/(AD363*AW363),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD363*AW363),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,{"$f":"O363","v":2021},16.578618286310896,1080]
[null,2,{"$f":"IF(COUNTIF(H362:H364,H364)=1,H364+0.1,IF(COUNTIF(H362:H364,H364)=2,H364+0.2,IF(COUNTIF(H362:H364,H364)=3,H364+0.3,0)))","v":0.3},{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H364)),ABS($E$362:$E$424-H364),0))","v":0},0,0.3,1,0,0,"Lille personbil, benzin","PEUGEOT",208,"PureTech 100 5D","2021",{"$f":"input_år","v":2021},null,900.55556337351368,1,2.4127023114584877E-2,15472.326693659499,211060,16.600000000000001,106110.36036036036,21222.072072072071,77657.567567567559,1080,5.9180569727081959E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C364,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C364-$H364,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O364))","v":5.3908355795148244E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C364,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C364-$H364,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O364))","v":120.5},null,1,0,null,{"$f":"IF(H364 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H364)/100000*W364,Afskrivning!$C$28)/100","v":0.13304805843746384},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H364","v":0.13490380499999999},0.03,{"$f":"IFERROR(VLOOKUP(B364&\"-\"&H364,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B364&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32868485829494193},558,0,4,35000,null,null,1,1.0977995684373705,null,null,"Lille personbil, benzin",{"$f":"O364","v":2021},120.5,null,{"$f":"BE364+BF364+BS364","v":214805.20833333331},106110.36036036036,{"$f":"BE364*'Ny Regafg'!$F$4","v":26527.590090090089},null,{"$f":"BE364+BF364-BG364","v":132637.95045045044},{"$f":"IF(BH364>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH364*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH364>'Ny Regafg'!$F$20,MIN(BH364-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":57492.257882882877},{"$f":"IF(BH364>'Ny Regafg'!$F$21,(BH364-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB364>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB364*'Ny Regafg'!$F$35)","v":30125},{"$f":"IF(BB364>'Ny Regafg'!$F$32,MIN(BB364-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB364>'Ny Regafg'!$F$33,(BB364-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BI364:BN364)-BO364","v":82167.25788288287},{"$f":"BP364","v":82167.25788288287},null,{"$f":"BQ364-BR364","v":82167.25788288287},{"$f":"BS364+BF364+BE364-BD364","v":0},{"$f":"IF(BB364<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB364-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,null,{"$f":"VLOOKUP(1/(AD364*AW364),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD364*AW364),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2021,16.897437868739953,{"$f":"Z364","v":1080}]
[null,2,1.1000000000000001,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H365)),ABS($E$362:$E$424-H365),0))","v":0},0,{"$f":"(IF(E365=0,0,IF(COUNTIF(E363:E365,E365)=1,E365&\",1\",IF(COUNTIF(E363:E365,E365)=2,E365&\",2\",IF(COUNTIF(E363:E365,E365)=3,E365&\",3\")))))*1","v":0},0,1,1,"Lille personbil, benzin","CITROEN","C3","Gnsn variant","2019",{"$f":"O362-1","v":2020},null,1136.9766422214725,1,3.0461042986464733E-2,15131.845966374838,211060,16.600000000000001,55870.810850673653,13672.702712668413,63152.147406354467,3020,6.1499171874608703E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C365,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C365-$H365,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O365))","v":5.6020400847987067E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C365,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C365-$H365,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O365))","v":0},null,1,0,null,{"$f":"IF(H365 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H365)/100000*W365,Afskrivning!$C$28)/100","v":6.4795832341523696E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H365","v":0.16055191799999999},0.03,{"$f":"IFERROR(VLOOKUP(B365&\"-\"&H365,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B365&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31262511134310922},558,0,4,35000,null,null,1,1.0977995684373705,null,null,"Lille personbil, benzin",2020,0,null,68501.250092182832,55870.810850673653,{"$f":"BE365*'Ny Regafg'!$F$4","v":13967.702712668413},null,69838.513563342072,{"$f":"IF(BH365>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH365*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH365>'Ny Regafg'!$F$20,MIN(BH365-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":4112.7365288407609},{"$f":"IF(BH365>'Ny Regafg'!$F$21,(BH365-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB365>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB365*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB365>'Ny Regafg'!$F$32,MIN(BB365-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB365>'Ny Regafg'!$F$33,(BB365-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-1337.26347115924,-1337.26347115924,null,-1337.26347115924,0,{"$f":"IF(BB365<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB365-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD365*AW365),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD365*AW365),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2020,16.260381555038016,3020]
[null,2,1.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H366)),ABS($E$362:$E$424-H366),0))","v":0},0,{"$f":"(IF(E366=0,0,IF(COUNTIF(E364:E366,E366)=1,E366&\",1\",IF(COUNTIF(E364:E366,E366)=2,E366&\",2\",IF(COUNTIF(E364:E366,E366)=3,E366&\",3\")))))*1","v":0},0,1,1,"Lille personbil, benzin","PEUGEOT","208","Gnsn variant","2019",{"$f":"O363-1","v":2020},null,1136.9766422214725,1,3.0461042986464733E-2,15131.845966374838,211060,16.600000000000001,80345.406002166987,19791.351500541747,92720.383737442287,3020,6.4549892387559218E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C366,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C366-$H366,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O366))","v":5.8799342105263171E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C366,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C366-$H366,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O366))","v":0},null,1,0,null,{"$f":"IF(H366 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H366)/100000*W366,Afskrivning!$C$28)/100","v":9.3180094891450696E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H366","v":0.16055191799999999},0.03,{"$f":"IFERROR(VLOOKUP(B366&\"-\"&H366,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B366&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31262511134310922},558,0,4,35000,null,null,1,1.0977995684373705,null,null,"Lille personbil, benzin",2020,0,null,125098.75138001115,80345.406002166987,{"$f":"BE366*'Ny Regafg'!$F$4","v":20086.351500541747},null,100431.75750270873,{"$f":"IF(BH366>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH366*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH366>'Ny Regafg'!$F$20,MIN(BH366-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":30116.993877302419},{"$f":"IF(BH366>'Ny Regafg'!$F$21,(BH366-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB366>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB366*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB366>'Ny Regafg'!$F$32,MIN(BB366-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB366>'Ny Regafg'!$F$33,(BB366-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},24666.993877302419,24666.993877302419,null,24666.993877302419,0,{"$f":"IF(BB366<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB366-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD366*AW366),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD366*AW366),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2020,15.491892596752512,3020]
[null,2,1.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H367)),ABS($E$362:$E$424-H367),0))","v":0},0,0,0,1,1,"Lille personbil, benzin","VOLKSWAGEN","POLO","Gnsn variant","2019",2020,null,1136.9766422214725,1,3.0461042986464733E-2,15131.845966374838,211060,16.600000000000001,97953.72245102626,24193.430612756565,113947.0328601209,3640,6.6812823164537585E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C367,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C367-$H367,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O367))","v":6.086067537778346E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C367,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C367-$H367,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O367))","v":0},null,1,0,null,{"$f":"IF(H367 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H367)/100000*W367,Afskrivning!$C$28)/100","v":0.11360123256718969},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H367","v":0.16055191799999999},0.03,{"$f":"IFERROR(VLOOKUP(B367&\"-\"&H367,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B367&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31262511134310922},558,0,4,35000,null,null,1,1.0977995684373705,null,null,"Lille personbil, benzin",2020,0,null,165817.98316799823,97953.72245102626,{"$f":"BE367*'Ny Regafg'!$F$4","v":24488.430612756565},null,122442.15306378283,{"$f":"IF(BH367>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH367*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH367>'Ny Regafg'!$F$20,MIN(BH367-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":48825.830104215398},{"$f":"IF(BH367>'Ny Regafg'!$F$21,(BH367-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB367>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB367*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB367>'Ny Regafg'!$F$32,MIN(BB367-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB367>'Ny Regafg'!$F$33,(BB367-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},43375.830104215398,43375.830104215398,null,43375.830104215398,0,{"$f":"IF(BB367<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB367-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD367*AW367),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(1/(AD367*AW367),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3640},null,2020,14.967186726077047,3640]
[null,2,2.1,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H368)),ABS($E$362:$E$424-H368),0))","v":2},2,2.1,1,2,2,"Lille personbil, benzin","CITROEN","C3","Gnsn variant","2019",2019,null,1367.1633121559523,1,3.6628035154470537E-2,14798.702287798236,211060,16.600000000000001,55870.810850673653,13672.702712668413,63152.147406354467,3020,6.1499171874608703E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C368,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C368-$H368,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O368))","v":5.6020400847987067E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C368,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C368-$H368,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O368))","v":0},null,1,0,null,{"$f":"IF(H368 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H368)/100000*W368,Afskrivning!$C$28)/100","v":5.9537214940684133E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H368","v":0.18620003099999999},0.03,{"$f":"IFERROR(VLOOKUP(B368&\"-\"&H368,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B368&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.29656536439127645},558,0,4,35000,null,null,1,1.0977995684373705,null,null,"Lille personbil, benzin",2019,0,null,68501.250092182832,55870.810850673653,{"$f":"BE368*'Ny Regafg'!$F$4","v":13967.702712668413},null,69838.513563342072,{"$f":"IF(BH368>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH368*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH368>'Ny Regafg'!$F$20,MIN(BH368-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":4112.7365288407609},{"$f":"IF(BH368>'Ny Regafg'!$F$21,(BH368-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB368>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB368*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB368>'Ny Regafg'!$F$32,MIN(BB368-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB368>'Ny Regafg'!$F$33,(BB368-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-1337.26347115924,-1337.26347115924,null,-1337.26347115924,0,{"$f":"IF(BB368<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB368-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD368*AW368),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD368*AW368),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2019,16.260381555038016,3020]
[null,2,2.2000000000000002,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H369)),ABS($E$362:$E$424-H369),0))","v":2},2,2.2000000000000002,1,2,2,"Lille personbil, benzin","PEUGEOT","208","Gnsn variant","2019",2019,null,1367.1633121559523,1,3.6628035154470537E-2,14798.702287798236,211060,16.600000000000001,80345.406002166987,19791.351500541747,92720.383737442287,3020,6.4549892387559218E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C369,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C369-$H369,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O369))","v":5.8799342105263171E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C369,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C369-$H369,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O369))","v":0},null,1,0,null,{"$f":"IF(H369 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H369)/100000*W369,Afskrivning!$C$28)/100","v":8.5617903764320838E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H369","v":0.18620003099999999},0.03,{"$f":"IFERROR(VLOOKUP(B369&\"-\"&H369,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B369&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.29656536439127645},558,0,4,35000,null,null,1,1.0977995684373705,null,null,"Lille personbil, benzin",2019,0,null,125098.75138001115,80345.406002166987,{"$f":"BE369*'Ny Regafg'!$F$4","v":20086.351500541747},null,100431.75750270873,{"$f":"IF(BH369>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH369*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH369>'Ny Regafg'!$F$20,MIN(BH369-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":30116.993877302419},{"$f":"IF(BH369>'Ny Regafg'!$F$21,(BH369-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB369>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB369*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB369>'Ny Regafg'!$F$32,MIN(BB369-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB369>'Ny Regafg'!$F$33,(BB369-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},24666.993877302419,24666.993877302419,null,24666.993877302419,0,{"$f":"IF(BB369<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB369-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD369*AW369),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD369*AW369),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2019,15.491892596752512,3020]
[null,2,2.2999999999999998,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H370)),ABS($E$362:$E$424-H370),0))","v":2},2,2.2999999999999998,1,2,2,"Lille personbil, benzin","VOLKSWAGEN","POLO","Gnsn variant","2019",2019,null,1367.1633121559523,1,3.6628035154470537E-2,{"$f":"IFERROR(INDEX(T$624:T$686,MATCH($C370,$B$624:$B$686,0)),INDEX(T$624:T$686,MATCH(ROUND($I$299+$C370-$H370,1),$B$624:$B$686,0)))","v":14798.702287798236},211060,16.600000000000001,97953.72245102626,24193.430612756565,113947.0328601209,3640,6.6812823164537585E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C370,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C370-$H370,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O370))","v":6.086067537778346E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C370,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C370-$H370,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O370))","v":0},null,1,0,null,{"$f":"IF(H370 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H370)/100000*W370,Afskrivning!$C$28)/100","v":0.10438172883142524},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H370","v":0.18620003099999999},0.03,{"$f":"IFERROR(VLOOKUP(B370&\"-\"&H370,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B370&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.29656536439127645},558,0,4,35000,null,null,1,1.0977995684373705,null,null,"Lille personbil, benzin",2019,0,null,165817.98316799823,97953.72245102626,{"$f":"BE370*'Ny Regafg'!$F$4","v":24488.430612756565},null,122442.15306378283,{"$f":"IF(BH370>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH370*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH370>'Ny Regafg'!$F$20,MIN(BH370-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":48825.830104215398},{"$f":"IF(BH370>'Ny Regafg'!$F$21,(BH370-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB370>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB370*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB370>'Ny Regafg'!$F$32,MIN(BB370-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB370>'Ny Regafg'!$F$33,(BB370-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},43375.830104215398,43375.830104215398,null,43375.830104215398,0,{"$f":"IF(BB370<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB370-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD370*AW370),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(1/(AD370*AW370),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3640},null,2019,14.967186726077047,3640]
[null,2,3.1,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H371)),ABS($E$362:$E$424-H371),0))","v":2},0,0,0,3,3,"Lille personbil, benzin","CITROEN","C3","Gnsn variant","2019",2018,null,1292.1939269766624,1,3.4619510458524898E-2,14473.011961702256,211060,16.600000000000001,55870.810850673653,13672.702712668413,63152.147406354467,3020,6.1499171874608703E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C371,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C371-$H371,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O371))","v":5.6020400847987067E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C371,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C371-$H371,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O371))","v":0},null,1,0,null,{"$f":"IF(H371 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H371)/100000*W371,Afskrivning!$C$28)/100","v":5.4278597539844597E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H371","v":0.21184814399999999},0.03,{"$f":"IFERROR(VLOOKUP(B371&\"-\"&H371,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B371&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.28050561743944369},558,0,4,35000,null,null,1,1.0977995684373705,null,null,"Lille personbil, benzin",2018,0,null,68501.250092182832,55870.810850673653,{"$f":"BE371*'Ny Regafg'!$F$4","v":13967.702712668413},null,69838.513563342072,{"$f":"IF(BH371>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH371*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH371>'Ny Regafg'!$F$20,MIN(BH371-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":4112.7365288407609},{"$f":"IF(BH371>'Ny Regafg'!$F$21,(BH371-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB371>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB371*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB371>'Ny Regafg'!$F$32,MIN(BB371-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB371>'Ny Regafg'!$F$33,(BB371-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-1337.26347115924,-1337.26347115924,null,-1337.26347115924,0,{"$f":"IF(BB371<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB371-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD371*AW371),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD371*AW371),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2018,16.260381555038016,3020]
[null,2,3.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H372)),ABS($E$362:$E$424-H372),0))","v":2},0,0,0,3,3,"Lille personbil, benzin","PEUGEOT","208","Gnsn variant","2019",2018,null,1292.1939269766624,1,3.4619510458524898E-2,14473.011961702256,{"$f":"IFERROR(INDEX(U$624:U$686,MATCH($C372,$B$624:$B$686,0)),INDEX(U$624:U$686,MATCH(ROUND($I$299+$C372-$H372,1),$B$624:$B$686,0)))","v":211060},16.600000000000001,80345.406002166987,19791.351500541747,92720.383737442287,3020,6.4549892387559218E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C372,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C372-$H372,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O372))","v":5.8799342105263171E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C372,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C372-$H372,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O372))","v":0},null,1,0,null,{"$f":"IF(H372 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H372)/100000*W372,Afskrivning!$C$28)/100","v":7.8055712637191008E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H372","v":0.21184814399999999},0.03,{"$f":"IFERROR(VLOOKUP(B372&\"-\"&H372,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B372&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.28050561743944369},{"$f":"IFERROR(INDEX(AP$624:AP$686,MATCH($C372,$B$624:$B$686,0)),INDEX(AP$624:AP$686,MATCH(ROUND($I$299+$C372-$H372,1),$B$624:$B$686,0)))","v":558},0,4,35000,null,null,1,1.0977995684373705,null,null,"Lille personbil, benzin",2018,0,null,125098.75138001115,80345.406002166987,{"$f":"BE372*'Ny Regafg'!$F$4","v":20086.351500541747},null,100431.75750270873,{"$f":"IF(BH372>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH372*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH372>'Ny Regafg'!$F$20,MIN(BH372-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":30116.993877302419},{"$f":"IF(BH372>'Ny Regafg'!$F$21,(BH372-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB372>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB372*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB372>'Ny Regafg'!$F$32,MIN(BB372-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB372>'Ny Regafg'!$F$33,(BB372-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},24666.993877302419,24666.993877302419,null,24666.993877302419,0,{"$f":"IF(BB372<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB372-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD372*AW372),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD372*AW372),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2018,15.491892596752512,3020]
[null,2,3.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H373)),ABS($E$362:$E$424-H373),0))","v":2},0,0,0,3,3,"Lille personbil, benzin","VOLKSWAGEN","POLO","Gnsn variant","2019",2018,null,1292.1939269766624,1,3.4619510458524898E-2,14473.011961702256,211060,16.600000000000001,97953.72245102626,24193.430612756565,113947.0328601209,3640,6.6812823164537585E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C373,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C373-$H373,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O373))","v":6.086067537778346E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C373,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C373-$H373,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O373))","v":0},null,1,0,null,{"$f":"IF(H373 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H373)/100000*W373,Afskrivning!$C$28)/100","v":9.5162225095660788E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H373","v":0.21184814399999999},0.03,{"$f":"IFERROR(VLOOKUP(B373&\"-\"&H373,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B373&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.28050561743944369},558,0,4,35000,null,null,1,1.0977995684373705,null,null,"Lille personbil, benzin",2018,0,null,165817.98316799823,97953.72245102626,{"$f":"BE373*'Ny Regafg'!$F$4","v":24488.430612756565},null,122442.15306378283,{"$f":"IF(BH373>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH373*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH373>'Ny Regafg'!$F$20,MIN(BH373-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":48825.830104215398},{"$f":"IF(BH373>'Ny Regafg'!$F$21,(BH373-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB373>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB373*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB373>'Ny Regafg'!$F$32,MIN(BB373-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB373>'Ny Regafg'!$F$33,(BB373-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},43375.830104215398,43375.830104215398,null,43375.830104215398,0,{"$f":"IF(BB373<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB373-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD373*AW373),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(1/(AD373*AW373),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3640},null,2018,14.967186726077047,3640]
[null,2,4.0999999999999996,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H374)),ABS($E$362:$E$424-H374),0))","v":2},0,0,0,4,4,"Lille personbil, benzin","CITROEN","C3","Gnsn variant","2019",2017,null,1276.8265782005503,1,3.4207799738819572E-2,14154.563756297255,211060,16.600000000000001,55870.810850673653,13672.702712668413,63152.147406354467,2520,6.1499171874608703E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C374,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C374-$H374,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O374))","v":5.6020400847987067E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C374,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C374-$H374,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O374))","v":0},null,1,0,null,{"$f":"IF(H374 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H374)/100000*W374,Afskrivning!$C$28)/100","v":4.9019980139005048E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H374","v":0.23749625699999999},0.03,{"$f":"IFERROR(VLOOKUP(B374&\"-\"&H374,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B374&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.26444587048761092},558,0,4,35000,null,null,1,1.0977995684373705,null,null,"Lille personbil, benzin",2017,0,null,68501.250092182832,55870.810850673653,{"$f":"BE374*'Ny Regafg'!$F$4","v":13967.702712668413},null,69838.513563342072,{"$f":"IF(BH374>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH374*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH374>'Ny Regafg'!$F$20,MIN(BH374-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":4112.7365288407609},{"$f":"IF(BH374>'Ny Regafg'!$F$21,(BH374-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB374>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB374*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB374>'Ny Regafg'!$F$32,MIN(BB374-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB374>'Ny Regafg'!$F$33,(BB374-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-1337.26347115924,-1337.26347115924,null,-1337.26347115924,0,{"$f":"IF(BB374<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB374-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD374*AW374),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD374*AW374),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2017,16.260381555038016,2520]
[null,2,4.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H375)),ABS($E$362:$E$424-H375),0))","v":2},0,0,0,4,4,"Lille personbil, benzin","PEUGEOT","208","Gnsn variant","2019",2017,null,1276.8265782005503,1,3.4207799738819572E-2,14154.563756297255,211060,16.600000000000001,80345.406002166987,19791.351500541747,92720.383737442287,2520,6.4549892387559218E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C375,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C375-$H375,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O375))","v":5.8799342105263171E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C375,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C375-$H375,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O375))","v":0},null,1,0,null,{"$f":"IF(H375 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H375)/100000*W375,Afskrivning!$C$28)/100","v":7.0493521510061163E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H375","v":0.23749625699999999},0.03,{"$f":"IFERROR(VLOOKUP(B375&\"-\"&H375,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B375&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.26444587048761092},558,0,4,35000,null,null,1,1.0977995684373705,null,null,"Lille personbil, benzin",2017,0,null,125098.75138001115,80345.406002166987,{"$f":"BE375*'Ny Regafg'!$F$4","v":20086.351500541747},null,100431.75750270873,{"$f":"IF(BH375>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH375*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH375>'Ny Regafg'!$F$20,MIN(BH375-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":30116.993877302419},{"$f":"IF(BH375>'Ny Regafg'!$F$21,(BH375-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB375>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB375*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB375>'Ny Regafg'!$F$32,MIN(BB375-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB375>'Ny Regafg'!$F$33,(BB375-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},24666.993877302419,24666.993877302419,null,24666.993877302419,0,{"$f":"IF(BB375<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB375-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD375*AW375),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD375*AW375),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2017,15.491892596752512,2520]
[null,2,4.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H376)),ABS($E$362:$E$424-H376),0))","v":2},0,0,0,4,4,"Lille personbil, benzin","VOLKSWAGEN","POLO","Gnsn variant","2019",2017,null,1276.8265782005503,1,3.4207799738819572E-2,14154.563756297255,211060,16.600000000000001,97953.72245102626,24193.430612756565,113947.0328601209,3140,6.6812823164537585E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C376,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C376-$H376,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O376))","v":6.086067537778346E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C376,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C376-$H376,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O376))","v":0},null,1,0,null,{"$f":"IF(H376 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H376)/100000*W376,Afskrivning!$C$28)/100","v":8.5942721359896362E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H376","v":0.23749625699999999},0.03,{"$f":"IFERROR(VLOOKUP(B376&\"-\"&H376,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B376&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.26444587048761092},558,0,4,35000,null,null,1,1.0977995684373705,null,null,"Lille personbil, benzin",2017,0,null,165817.98316799823,97953.72245102626,{"$f":"BE376*'Ny Regafg'!$F$4","v":24488.430612756565},null,122442.15306378283,{"$f":"IF(BH376>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH376*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH376>'Ny Regafg'!$F$20,MIN(BH376-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":48825.830104215398},{"$f":"IF(BH376>'Ny Regafg'!$F$21,(BH376-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB376>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB376*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB376>'Ny Regafg'!$F$32,MIN(BB376-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB376>'Ny Regafg'!$F$33,(BB376-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},43375.830104215398,43375.830104215398,null,43375.830104215398,0,{"$f":"IF(BB376<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB376-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD376*AW376),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(1/(AD376*AW376),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3640},null,2017,14.967186726077047,3140]
[null,2,5.0999999999999996,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H377)),ABS($E$362:$E$424-H377),0))","v":6},0,0,0,5,5,"Lille personbil, benzin","Peugeot","208","1.2 vti 5d",2015,2016,null,1088.2914383734396,1,2.9156704768643325E-2,13843.129113328579,211060,16.600000000000001,61131.121951219502,15282.780487804876,40576.097560975599,1280,6.5802282456506891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C377,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C377-$H377,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O377))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C377,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C377-$H377,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O377))","v":0},null,1,0,null,{"$f":"IF(H377 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H377)/100000*W377,Afskrivning!$C$28)/100","v":4.7881553204021418E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H377","v":0.26314437000000002},0.03,{"$f":"IFERROR(VLOOKUP(B377&\"-\"&H377,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B377&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24900974896395484},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2016,0,null,80665.719512195094,61131.121951219502,{"$f":"BE377*'Ny Regafg'!$F$4","v":15282.780487804876},null,76413.902439024372,{"$f":"IF(BH377>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH377*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH377>'Ny Regafg'!$F$20,MIN(BH377-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":9701.817073170716},{"$f":"IF(BH377>'Ny Regafg'!$F$21,(BH377-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB377>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB377*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB377>'Ny Regafg'!$F$32,MIN(BB377-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB377>'Ny Regafg'!$F$33,(BB377-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},4251.8170731707141,4251.8170731707141,null,4251.8170731707141,0,{"$f":"IF(BB377<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB377-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD377*AW377),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD377*AW377),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2016,19.026695629099649,1280]
[null,2,5.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H378)),ABS($E$362:$E$424-H378),0))","v":6},0,0,0,5,5,"Lille personbil, benzin","Kia","Picanto","1.0 5-dørs man. 5",2015,2016,null,1088.2914383734396,1,2.9156704768643325E-2,13843.129113328579,211060,16.600000000000001,57934.634146341472,14483.658536585368,27580.707317073189,660,5.9869289776002171E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C378,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C378-$H378,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O378))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C378,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C378-$H378,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O378))","v":0},null,1,0,null,{"$f":"IF(H378 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H378)/100000*W378,Afskrivning!$C$28)/100","v":4.5377872656208088E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H378","v":0.26314437000000002},0.03,{"$f":"IFERROR(VLOOKUP(B378&\"-\"&H378,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B378&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24900974896395484},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2016,0,null,73273.841463414661,57934.634146341472,{"$f":"BE378*'Ny Regafg'!$F$4","v":14483.658536585368},null,72418.29268292684,{"$f":"IF(BH378>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH378*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH378>'Ny Regafg'!$F$20,MIN(BH378-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":6305.5487804878139},{"$f":"IF(BH378>'Ny Regafg'!$F$21,(BH378-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB378>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB378*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB378>'Ny Regafg'!$F$32,MIN(BB378-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB378>'Ny Regafg'!$F$33,(BB378-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},855.54878048781393,855.54878048781393,null,855.54878048781393,0,{"$f":"IF(BB378<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB378-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD378*AW378),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD378*AW378),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1160},null,2016,20.912224024776187,660]
[null,2,5.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H379)),ABS($E$362:$E$424-H379),0))","v":6},0,0,0,5,5,"Lille personbil, benzin","Ford","Fiesta","1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel",2015,2016,null,1088.2914383734396,1,2.9156704768643325E-2,13843.129113328579,211060,16.600000000000001,74735.024390243911,18683.756097560978,54031.219512195137,1280,6.2695736932809137E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C379,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C379-$H379,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O379))","v":4.2918454935622317E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C379,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C379-$H379,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O379))","v":0},null,1,0,null,{"$f":"IF(H379 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H379)/100000*W379,Afskrivning!$C$28)/100","v":5.8536943742023312E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H379","v":0.26314437000000002},0.03,{"$f":"IFERROR(VLOOKUP(B379&\"-\"&H379,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B379&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24900974896395484},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2016,0,null,112124.74390243905,74735.024390243911,{"$f":"BE379*'Ny Regafg'!$F$4","v":18683.756097560978},null,93418.780487804892,{"$f":"IF(BH379>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH379*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH379>'Ny Regafg'!$F$20,MIN(BH379-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":24155.963414634156},{"$f":"IF(BH379>'Ny Regafg'!$F$21,(BH379-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB379>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB379*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB379>'Ny Regafg'!$F$32,MIN(BB379-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB379>'Ny Regafg'!$F$33,(BB379-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},18705.963414634156,18705.963414634156,null,18705.963414634156,0,{"$f":"IF(BB379<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB379-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD379*AW379),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD379*AW379),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2016,19.969459826937921,1280]
[null,2,6.1,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H380)),ABS($E$362:$E$424-H380),0))","v":6},6,6.1,1,6,6,"Lille personbil, benzin","Peugeot","208","1.2 vti 5d",2015,2015,null,1039.7340007991154,1,2.7855789570971259E-2,13538.555701959885,211060,16.600000000000001,61131.121951219502,15282.780487804876,40576.097560975599,1280,{"$f":"AD380*AV378*AW378","v":6.5802282456506891E-2},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C380,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C380-$H380,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O380))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C380,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C380-$H380,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O380))","v":0},null,1,0,null,{"$f":"IF(H380 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H380)/100000*W380,Afskrivning!$C$28)/100","v":4.2127829985564656E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H380","v":0.28879248299999999},0.03,{"$f":"IFERROR(VLOOKUP(B380&\"-\"&H380,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B380&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.23357362744029875},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2015,0,null,80665.719512195094,61131.121951219502,{"$f":"BE380*'Ny Regafg'!$F$4","v":15282.780487804876},null,76413.902439024372,{"$f":"IF(BH380>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH380*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH380>'Ny Regafg'!$F$20,MIN(BH380-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":9701.817073170716},{"$f":"IF(BH380>'Ny Regafg'!$F$21,(BH380-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB380>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB380*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB380>'Ny Regafg'!$F$32,MIN(BB380-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB380>'Ny Regafg'!$F$33,(BB380-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},4251.8170731707141,4251.8170731707141,null,4251.8170731707141,0,{"$f":"IF(BB380<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB380-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD380*AW380),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD380*AW380),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2015,19.026695629099649,1280]
[null,2,6.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H381)),ABS($E$362:$E$424-H381),0))","v":6},6,6.2,1,6,6,"Lille personbil, benzin","Kia","Picanto","1.0 5-dørs man. 5",2015,2015,null,1039.7340007991154,1,2.7855789570971259E-2,13538.555701959885,211060,16.600000000000001,57934.634146341472,14483.658536585368,27580.707317073189,660,{"$f":"AD381*AV379*AW379","v":5.9869289776002171E-2},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C381,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C381-$H381,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O381))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C381,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C381-$H381,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O381))","v":0},null,1,0,null,{"$f":"IF(H381 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H381)/100000*W381,Afskrivning!$C$28)/100","v":3.9925006112934168E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H381","v":0.28879248299999999},0.03,{"$f":"IFERROR(VLOOKUP(B381&\"-\"&H381,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B381&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.23357362744029875},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2015,0,null,73273.841463414661,57934.634146341472,{"$f":"BE381*'Ny Regafg'!$F$4","v":14483.658536585368},null,72418.29268292684,{"$f":"IF(BH381>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH381*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH381>'Ny Regafg'!$F$20,MIN(BH381-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":6305.5487804878139},{"$f":"IF(BH381>'Ny Regafg'!$F$21,(BH381-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB381>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB381*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB381>'Ny Regafg'!$F$32,MIN(BB381-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB381>'Ny Regafg'!$F$33,(BB381-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},855.54878048781393,855.54878048781393,null,855.54878048781393,0,{"$f":"IF(BB381<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB381-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD381*AW381),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD381*AW381),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1160},null,2015,20.912224024776187,660]
[null,2,6.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H382)),ABS($E$362:$E$424-H382),0))","v":6},6,6.3,1,6,6,"Lille personbil, benzin",{"$f":"IFERROR(INDEX(K$624:K$686,MATCH($C382,$B$624:$B$686,0)),INDEX(K$624:K$686,MATCH(ROUND($I$299+$C382-$H382,1),$B$624:$B$686,0)))","v":"Ford"},"Fiesta","1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel",2015,2015,null,1039.7340007991154,1,2.7855789570971259E-2,13538.555701959885,{"$f":"IFERROR(INDEX(U$624:U$686,MATCH($C382,$B$624:$B$686,0)),INDEX(U$624:U$686,MATCH(ROUND($I$299+$C382-$H382,1),$B$624:$B$686,0)))","v":211060},16.600000000000001,74735.024390243911,18683.756097560978,54031.219512195137,1280,{"$f":"AD382*AV380*AW380","v":6.2695736932809137E-2},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C382,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C382-$H382,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O382))","v":4.2918454935622317E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C382,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C382-$H382,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O382))","v":0},null,{"$f":"IFERROR(INDEX(AG$624:AG$686,MATCH($C382,$B$624:$B$686,0)),INDEX(AG$624:AG$686,MATCH(ROUND($I$299+$C382-$H382,1),$B$624:$B$686,0)))","v":1},0,null,{"$f":"IF(H382 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H382)/100000*W382,Afskrivning!$C$28)/100","v":5.1502807424204586E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H382","v":0.28879248299999999},0.03,{"$f":"IFERROR(VLOOKUP(B382&\"-\"&H382,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B382&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.23357362744029875},{"$f":"IFERROR(INDEX(AP$624:AP$686,MATCH($C382,$B$624:$B$686,0)),INDEX(AP$624:AP$686,MATCH(ROUND($I$299+$C382-$H382,1),$B$624:$B$686,0)))","v":558},0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$624:AV$686,MATCH($C382,$B$624:$B$686,0)),INDEX(AV$624:AV$686,MATCH(ROUND($I$299+$C382-$H382,1),$B$624:$B$686,0)))","v":1.252},1.1667816857303936,null,null,"Lille personbil, benzin",2015,0,null,112124.74390243905,74735.024390243911,{"$f":"BE382*'Ny Regafg'!$F$4","v":18683.756097560978},null,93418.780487804892,{"$f":"IF(BH382>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH382*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH382>'Ny Regafg'!$F$20,MIN(BH382-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":24155.963414634156},{"$f":"IF(BH382>'Ny Regafg'!$F$21,(BH382-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB382>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB382*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB382>'Ny Regafg'!$F$32,MIN(BB382-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB382>'Ny Regafg'!$F$33,(BB382-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},18705.963414634156,18705.963414634156,null,18705.963414634156,0,{"$f":"IF(BB382<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB382-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD382*AW382),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD382*AW382),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2015,19.969459826937921,1280]
[null,2,7.1,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H383)),ABS($E$362:$E$424-H383),0))","v":6},0,0,0,7,7,"Lille personbil, benzin","Peugeot","208","1.2 vti 5d",2015,2014,null,900.51375618538145,1,2.412590304711159E-2,13240.70747651676,211060,16.600000000000001,61131.121951219502,15282.780487804876,40576.097560975599,1280,{"$f":"AD383*AV383*AW383","v":6.5802282456506891E-2},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C383,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C383-$H383,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O383))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C383,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C383-$H383,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O383))","v":0},null,1,0,null,{"$f":"IF(H383 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H383)/100000*W383,Afskrivning!$C$28)/100","v":3.6374106767107887E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H383","v":0.31444059599999996},0.03,{"$f":"IFERROR(VLOOKUP(B383&\"-\"&H383,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B383&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21813750591664266},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2014,0,null,80665.719512195094,61131.121951219502,{"$f":"BE383*'Ny Regafg'!$F$4","v":15282.780487804876},null,76413.902439024372,{"$f":"IF(BH383>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH383*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH383>'Ny Regafg'!$F$20,MIN(BH383-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":9701.817073170716},{"$f":"IF(BH383>'Ny Regafg'!$F$21,(BH383-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB383>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB383*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB383>'Ny Regafg'!$F$32,MIN(BB383-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB383>'Ny Regafg'!$F$33,(BB383-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},4251.8170731707141,4251.8170731707141,null,4251.8170731707141,0,{"$f":"IF(BB383<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB383-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD383*AW383),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD383*AW383),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2014,19.026695629099649,1280]
[null,2,7.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H384)),ABS($E$362:$E$424-H384),0))","v":6},0,0,0,7,7,"Lille personbil, benzin","Kia","Picanto","1.0 5-dørs man. 5",2015,2014,null,900.51375618538145,1,2.412590304711159E-2,13240.70747651676,211060,16.600000000000001,57934.634146341472,14483.658536585368,27580.707317073189,660,5.9869289776002171E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C384,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C384-$H384,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O384))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C384,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C384-$H384,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O384))","v":0},null,1,0,null,{"$f":"IF(H384 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H384)/100000*W384,Afskrivning!$C$28)/100","v":3.4472139569660235E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H384","v":0.31444059599999996},0.03,{"$f":"IFERROR(VLOOKUP(B384&\"-\"&H384,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B384&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21813750591664266},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2014,0,null,73273.841463414661,57934.634146341472,{"$f":"BE384*'Ny Regafg'!$F$4","v":14483.658536585368},null,72418.29268292684,{"$f":"IF(BH384>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH384*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH384>'Ny Regafg'!$F$20,MIN(BH384-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":6305.5487804878139},{"$f":"IF(BH384>'Ny Regafg'!$F$21,(BH384-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB384>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB384*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB384>'Ny Regafg'!$F$32,MIN(BB384-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB384>'Ny Regafg'!$F$33,(BB384-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},855.54878048781393,855.54878048781393,null,855.54878048781393,0,{"$f":"IF(BB384<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB384-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD384*AW384),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD384*AW384),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1160},null,2014,20.912224024776187,660]
[null,2,7.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H385)),ABS($E$362:$E$424-H385),0))","v":6},0,0,0,7,7,"Lille personbil, benzin","Ford","Fiesta","1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel",2015,2014,null,900.51375618538145,1,2.412590304711159E-2,13240.70747651676,211060,16.600000000000001,74735.024390243911,18683.756097560978,54031.219512195137,1280,6.2695736932809137E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C385,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C385-$H385,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O385))","v":4.2918454935622317E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C385,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C385-$H385,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O385))","v":0},null,1,0,null,{"$f":"IF(H385 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H385)/100000*W385,Afskrivning!$C$28)/100","v":4.4468671106385846E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H385","v":0.31444059599999996},0.03,{"$f":"IFERROR(VLOOKUP(B385&\"-\"&H385,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B385&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21813750591664266},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2014,0,null,112124.74390243905,74735.024390243911,{"$f":"BE385*'Ny Regafg'!$F$4","v":18683.756097560978},null,93418.780487804892,{"$f":"IF(BH385>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH385*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH385>'Ny Regafg'!$F$20,MIN(BH385-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":24155.963414634156},{"$f":"IF(BH385>'Ny Regafg'!$F$21,(BH385-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB385>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB385*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB385>'Ny Regafg'!$F$32,MIN(BB385-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB385>'Ny Regafg'!$F$33,(BB385-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},18705.963414634156,18705.963414634156,null,18705.963414634156,0,{"$f":"IF(BB385<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB385-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD385*AW385),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD385*AW385),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2014,19.969459826937921,1280]
[null,2,8.1,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H386)),ABS($E$362:$E$424-H386),0))","v":6},0,0,0,8,8,"Lille personbil, benzin","Peugeot","208","1.2 vti 5d",2015,2013,null,776.26544647875414,1,2.0797133605046019E-2,12949.4119120334,211060,16.600000000000001,61131.121951219502,15282.780487804876,40576.097560975599,1280,6.5802282456506891E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C386,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C386-$H386,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O386))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C386,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C386-$H386,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O386))","v":0},null,1,0,null,{"$f":"IF(H386 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H386)/100000*W386,Afskrivning!$C$28)/100","v":3.0620383548651126E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H386","v":0.34008870899999999},0.03,{"$f":"IFERROR(VLOOKUP(B386&\"-\"&H386,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B386&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20270138439298657},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2013,0,null,80665.719512195094,61131.121951219502,{"$f":"BE386*'Ny Regafg'!$F$4","v":15282.780487804876},null,76413.902439024372,{"$f":"IF(BH386>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH386*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH386>'Ny Regafg'!$F$20,MIN(BH386-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":9701.817073170716},{"$f":"IF(BH386>'Ny Regafg'!$F$21,(BH386-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB386>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB386*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB386>'Ny Regafg'!$F$32,MIN(BB386-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB386>'Ny Regafg'!$F$33,(BB386-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},4251.8170731707141,4251.8170731707141,null,4251.8170731707141,0,{"$f":"IF(BB386<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB386-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD386*AW386),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD386*AW386),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2013,19.026695629099649,1280]
[null,2,8.1999999999999993,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H387)),ABS($E$362:$E$424-H387),0))","v":6},0,0,0,8,8,"Lille personbil, benzin","Kia","Picanto","1.0 5-dørs man. 5",2015,2013,null,776.26544647875414,1,2.0797133605046019E-2,12949.4119120334,211060,16.600000000000001,57934.634146341472,14483.658536585368,27580.707317073189,660,5.9869289776002171E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C387,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C387-$H387,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O387))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C387,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C387-$H387,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O387))","v":0},null,1,0,null,{"$f":"IF(H387 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H387)/100000*W387,Afskrivning!$C$28)/100","v":2.9019273026386311E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H387","v":0.34008870899999999},0.03,{"$f":"IFERROR(VLOOKUP(B387&\"-\"&H387,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B387&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20270138439298657},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2013,0,null,73273.841463414661,57934.634146341472,{"$f":"BE387*'Ny Regafg'!$F$4","v":14483.658536585368},null,72418.29268292684,{"$f":"IF(BH387>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH387*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH387>'Ny Regafg'!$F$20,MIN(BH387-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":6305.5487804878139},{"$f":"IF(BH387>'Ny Regafg'!$F$21,(BH387-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB387>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB387*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB387>'Ny Regafg'!$F$32,MIN(BB387-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB387>'Ny Regafg'!$F$33,(BB387-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},855.54878048781393,855.54878048781393,null,855.54878048781393,0,{"$f":"IF(BB387<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB387-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD387*AW387),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD387*AW387),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1160},null,2013,20.912224024776187,660]
[null,2,8.3000000000000007,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H388)),ABS($E$362:$E$424-H388),0))","v":6},0,0,0,8,8,"Lille personbil, benzin","Ford","Fiesta","1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel",2015,2013,null,776.26544647875414,1,2.0797133605046019E-2,12949.4119120334,211060,16.600000000000001,74735.024390243911,18683.756097560978,54031.219512195137,1280,6.2695736932809137E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C388,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C388-$H388,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O388))","v":4.2918454935622317E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C388,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C388-$H388,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O388))","v":0},null,1,0,null,{"$f":"IF(H388 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H388)/100000*W388,Afskrivning!$C$28)/100","v":3.7434534788567113E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H388","v":0.34008870899999999},0.03,{"$f":"IFERROR(VLOOKUP(B388&\"-\"&H388,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B388&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20270138439298657},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2013,0,null,112124.74390243905,74735.024390243911,{"$f":"BE388*'Ny Regafg'!$F$4","v":18683.756097560978},null,93418.780487804892,{"$f":"IF(BH388>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH388*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH388>'Ny Regafg'!$F$20,MIN(BH388-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":24155.963414634156},{"$f":"IF(BH388>'Ny Regafg'!$F$21,(BH388-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB388>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB388*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB388>'Ny Regafg'!$F$32,MIN(BB388-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB388>'Ny Regafg'!$F$33,(BB388-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},18705.963414634156,18705.963414634156,null,18705.963414634156,0,{"$f":"IF(BB388<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB388-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD388*AW388),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD388*AW388),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,2013,19.969459826937921,1280]
[null,2,9.1,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H389)),ABS($E$362:$E$424-H389),0))","v":10},0,0,0,9,9,"Lille personbil, benzin","Chevrolet","Spark","1.0 esp 5d",2011,2012,null,570.57483806563835,1,1.5286421922753134E-2,12664.524849968666,211060,16.600000000000001,54557.463414634141,13639.365853658535,41798.170731707309,1880,7.3040533526722642E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C389,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C389-$H389,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O389))","v":0.05},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C389,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C389-$H389,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O389))","v":0},null,1,0,null,{"$f":"IF(H389 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H389)/100000*W389,Afskrivning!$C$28)/100","v":2.219265519601098E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H389","v":0.36573682200000002},0.03,{"$f":"IFERROR(VLOOKUP(B389&\"-\"&H389,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B389&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.18891397667972193},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2012,0,null,65464.134146341443,54557.463414634141,{"$f":"BE389*'Ny Regafg'!$F$4","v":13639.365853658535},null,68196.829268292669,{"$f":"IF(BH389>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH389*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH389>'Ny Regafg'!$F$20,MIN(BH389-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":2717.3048780487688},{"$f":"IF(BH389>'Ny Regafg'!$F$21,(BH389-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB389>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB389*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB389>'Ny Regafg'!$F$32,MIN(BB389-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB389>'Ny Regafg'!$F$33,(BB389-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-2732.6951219512302,-2732.6951219512302,null,-2732.6951219512302,0,{"$f":"IF(BB389<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB389-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD389*AW389),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD389*AW389),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2012,17.141167233423108,1880]
[null,2,9.1999999999999993,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H390)),ABS($E$362:$E$424-H390),0))","v":10},0,0,0,9,9,"Lille personbil, benzin","Suzuki","Swift","1,2 eco+",2011,2012,null,570.57483806563835,1,1.5286421922753134E-2,12664.524849968666,211060,16.600000000000001,74350.28571428571,18587.571428571428,67052.142857142841,1880,7.1608366202669263E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C390,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C390-$H390,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O390))","v":4.9019607843137261E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C390,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C390-$H390,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O390))","v":0},null,1,0,null,{"$f":"IF(H390 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H390)/100000*W390,Afskrivning!$C$28)/100","v":3.0243896092490442E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H390","v":0.36573682200000002},0.03,{"$f":"IFERROR(VLOOKUP(B390&\"-\"&H390,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B390&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.18891397667972193},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2012,0,null,111235.0357142857,74350.28571428571,{"$f":"BE390*'Ny Regafg'!$F$4","v":18587.571428571428},null,92937.85714285713,{"$f":"IF(BH390>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH390*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH390>'Ny Regafg'!$F$20,MIN(BH390-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":23747.178571428562},{"$f":"IF(BH390>'Ny Regafg'!$F$21,(BH390-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB390>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB390*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB390>'Ny Regafg'!$F$32,MIN(BB390-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB390>'Ny Regafg'!$F$33,(BB390-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},18297.178571428565,18297.178571428565,null,18297.178571428565,0,{"$f":"IF(BB390<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB390-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD390*AW390),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD390*AW390),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2012,17.483990578091568,1880]
[null,2,9.3000000000000007,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H391)),ABS($E$362:$E$424-H391),0))","v":10},0,0,0,9,9,"Lille personbil, benzin","Opel","Corsa","1",2011,2012,null,570.57483806563835,1,1.5286421922753134E-2,12664.524849968666,211060,16.600000000000001,60978.926829268283,15244.731707317071,50226.341463414617,1880,7.3040533526722642E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C391,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C391-$H391,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O391))","v":0.05},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C391,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C391-$H391,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O391))","v":0},null,1,0,null,{"$f":"IF(H391 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H391)/100000*W391,Afskrivning!$C$28)/100","v":2.4804751039465257E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H391","v":0.36573682200000002},0.03,{"$f":"IFERROR(VLOOKUP(B391&\"-\"&H391,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B391&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.18891397667972193},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2012,0,null,80313.7682926829,60978.926829268283,{"$f":"BE391*'Ny Regafg'!$F$4","v":15244.731707317071},null,76223.658536585353,{"$f":"IF(BH391>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH391*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH391>'Ny Regafg'!$F$20,MIN(BH391-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":9540.1097560975504},{"$f":"IF(BH391>'Ny Regafg'!$F$21,(BH391-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB391>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB391*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB391>'Ny Regafg'!$F$32,MIN(BB391-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB391>'Ny Regafg'!$F$33,(BB391-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},4090.1097560975504,4090.1097560975504,null,4090.1097560975504,0,{"$f":"IF(BB391<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB391-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD391*AW391),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD391*AW391),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2012,17.141167233423108,1880]
[null,2,10.1,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H392)),ABS($E$362:$E$424-H392),0))","v":10},10,10.1,1,10,10,"Lille personbil, benzin","Chevrolet","Spark","1.0 esp 5d",2011,2011,null,527.75103906700406,1,1.4139118157926074E-2,12385.905303269357,{"$f":"IFERROR(INDEX(U$624:U$686,MATCH($C392,$B$624:$B$686,0)),INDEX(U$624:U$686,MATCH(ROUND($I$299+$C392-$H392,1),$B$624:$B$686,0)))","v":211060},16.600000000000001,54557.463414634141,13639.365853658535,41798.170731707309,1880,7.3040533526722642E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C392,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C392-$H392,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O392))","v":0.05},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C392,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C392-$H392,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O392))","v":0},null,1,0,null,{"$f":"IF(H392 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H392)/100000*W392,Afskrivning!$C$28)/100","v":1.705765138830443E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H392","v":0.39138493499999999},0.03,{"$f":"IFERROR(VLOOKUP(B392&\"-\"&H392,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B392&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17512656896645729},{"$f":"IFERROR(INDEX(AP$624:AP$686,MATCH($C392,$B$624:$B$686,0)),INDEX(AP$624:AP$686,MATCH(ROUND($I$299+$C392-$H392,1),$B$624:$B$686,0)))","v":558},0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2011,0,null,65464.134146341443,54557.463414634141,{"$f":"BE392*'Ny Regafg'!$F$4","v":13639.365853658535},null,68196.829268292669,{"$f":"IF(BH392>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH392*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH392>'Ny Regafg'!$F$20,MIN(BH392-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":2717.3048780487688},{"$f":"IF(BH392>'Ny Regafg'!$F$21,(BH392-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB392>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB392*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB392>'Ny Regafg'!$F$32,MIN(BB392-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB392>'Ny Regafg'!$F$33,(BB392-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-2732.6951219512302,-2732.6951219512302,null,-2732.6951219512302,0,{"$f":"IF(BB392<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB392-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD392*AW392),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD392*AW392),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2011,17.141167233423108,1880]
[null,2,10.199999999999999,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H393)),ABS($E$362:$E$424-H393),0))","v":10},10,10.199999999999999,1,10,10,"Lille personbil, benzin","Suzuki","Swift","1,2 eco+",2011,2011,null,527.75103906700406,1,1.4139118157926074E-2,12385.905303269357,211060,16.600000000000001,74350.28571428571,18587.571428571428,67052.142857142841,1880,7.1608366202669263E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C393,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C393-$H393,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O393))","v":4.9019607843137261E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C393,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C393-$H393,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O393))","v":0},null,1,0,null,{"$f":"IF(H393 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H393)/100000*W393,Afskrivning!$C$28)/100","v":2.3245971769188443E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H393","v":0.39138493499999999},0.03,{"$f":"IFERROR(VLOOKUP(B393&\"-\"&H393,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B393&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17512656896645729},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2011,0,null,111235.0357142857,74350.28571428571,{"$f":"BE393*'Ny Regafg'!$F$4","v":18587.571428571428},null,92937.85714285713,{"$f":"IF(BH393>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH393*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH393>'Ny Regafg'!$F$20,MIN(BH393-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":23747.178571428562},{"$f":"IF(BH393>'Ny Regafg'!$F$21,(BH393-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB393>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB393*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB393>'Ny Regafg'!$F$32,MIN(BB393-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB393>'Ny Regafg'!$F$33,(BB393-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},18297.178571428565,18297.178571428565,null,18297.178571428565,0,{"$f":"IF(BB393<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB393-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD393*AW393),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD393*AW393),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2011,17.483990578091568,1880]
[null,2,10.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H394)),ABS($E$362:$E$424-H394),0))","v":10},10,10.3,1,10,10,"Lille personbil, benzin","Opel","Corsa","1",2011,2011,null,{"$f":"IFERROR(INDEX(Q$624:Q$686,MATCH($C394,$B$624:$B$686,0)),INDEX(Q$624:Q$686,MATCH(ROUND($I$299+$C394-$H394,1),$B$624:$B$686,0)))","v":527.75103906700406},1,1.4139118157926074E-2,12385.905303269357,211060,16.600000000000001,60978.926829268283,{"$f":"IFERROR(INDEX(X$624:X$686,MATCH($C394,$B$624:$B$686,0)),BF394)","v":15244.731707317071},{"$f":"IFERROR(INDEX(Y$624:Y$686,MATCH($C394,$B$624:$B$686,0)),BS394)","v":50226.341463414617},1880,7.3040533526722642E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C394,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C394-$H394,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O394))","v":0.05},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C394,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C394-$H394,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O394))","v":0},null,1,0,null,{"$f":"IF(H394 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H394)/100000*W394,Afskrivning!$C$28)/100","v":1.9065352580295684E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H394","v":0.39138493499999999},0.03,{"$f":"IFERROR(VLOOKUP(B394&\"-\"&H394,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B394&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17512656896645729},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2011,0,null,80313.7682926829,60978.926829268283,{"$f":"BE394*'Ny Regafg'!$F$4","v":15244.731707317071},null,76223.658536585353,{"$f":"IF(BH394>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH394*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH394>'Ny Regafg'!$F$20,MIN(BH394-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":9540.1097560975504},{"$f":"IF(BH394>'Ny Regafg'!$F$21,(BH394-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB394>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB394*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB394>'Ny Regafg'!$F$32,MIN(BB394-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB394>'Ny Regafg'!$F$33,(BB394-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},4090.1097560975504,4090.1097560975504,null,4090.1097560975504,0,{"$f":"IF(BB394<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB394-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD394*AW394),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD394*AW394),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2011,17.141167233423108,1880]
[null,2,11.1,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H395)),ABS($E$362:$E$424-H395),0))","v":10},0,0,0,11,11,{"$f":"IFERROR(INDEX(J$624:J$686,MATCH($C395,$B$624:$B$686,0)),INDEX(J$624:J$686,MATCH(ROUND($I$299+$C395-$H395,1),$B$624:$B$686,0)))","v":"Lille personbil, benzin"},"Chevrolet","Spark","1.0 esp 5d",{"$f":"IFERROR(INDEX(N$624:N$686,MATCH($C395,$B$624:$B$686,0)),INDEX(N$624:N$686,MATCH(ROUND($I$299+$C395-$H395,1),$B$624:$B$686,0)))","v":2011},2010,null,411.29890603652899,1,1.1019218154372757E-2,12113.415386597426,211060,16.600000000000001,54557.463414634141,13639.365853658535,41798.170731707309,1880,7.3040533526722642E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C395,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C395-$H395,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O395))","v":0.05},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C395,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C395-$H395,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O395))","v":0},null,1,0,null,{"$f":"IF(H395 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H395)/100000*W395,Afskrivning!$C$28)/100","v":1.1922647580597877E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H395","v":0.41703304799999996},0.03,{"$f":"IFERROR(VLOOKUP(B395&\"-\"&H395,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B395&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16133916125319264},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2010,0,null,65464.134146341443,54557.463414634141,{"$f":"BE395*'Ny Regafg'!$F$4","v":13639.365853658535},null,68196.829268292669,{"$f":"IF(BH395>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH395*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH395>'Ny Regafg'!$F$20,MIN(BH395-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":2717.3048780487688},{"$f":"IF(BH395>'Ny Regafg'!$F$21,(BH395-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB395>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB395*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB395>'Ny Regafg'!$F$32,MIN(BB395-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB395>'Ny Regafg'!$F$33,(BB395-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-2732.6951219512302,-2732.6951219512302,null,-2732.6951219512302,0,{"$f":"IF(BB395<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB395-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD395*AW395),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD395*AW395),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2010,17.141167233423108,1880]
[null,2,11.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H396)),ABS($E$362:$E$424-H396),0))","v":10},0,0,0,11,11,"Lille personbil, benzin","Suzuki","Swift","1,2 eco+",2011,2010,null,411.29890603652899,1,1.1019218154372757E-2,12113.415386597426,211060,16.600000000000001,74350.28571428571,18587.571428571428,67052.142857142841,1880,7.1608366202669263E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C396,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C396-$H396,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O396))","v":4.9019607843137261E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C396,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C396-$H396,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O396))","v":0},null,1,0,null,{"$f":"IF(H396 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H396)/100000*W396,Afskrivning!$C$28)/100","v":1.6248047445886444E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H396","v":0.41703304799999996},0.03,{"$f":"IFERROR(VLOOKUP(B396&\"-\"&H396,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B396&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16133916125319264},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2010,0,null,111235.0357142857,74350.28571428571,{"$f":"BE396*'Ny Regafg'!$F$4","v":18587.571428571428},null,92937.85714285713,{"$f":"IF(BH396>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH396*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH396>'Ny Regafg'!$F$20,MIN(BH396-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":23747.178571428562},{"$f":"IF(BH396>'Ny Regafg'!$F$21,(BH396-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB396>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB396*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB396>'Ny Regafg'!$F$32,MIN(BB396-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB396>'Ny Regafg'!$F$33,(BB396-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},18297.178571428565,18297.178571428565,null,18297.178571428565,0,{"$f":"IF(BB396<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB396-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD396*AW396),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD396*AW396),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2010,17.483990578091568,1880]
[null,2,11.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H397)),ABS($E$362:$E$424-H397),0))","v":10},0,0,0,11,11,"Lille personbil, benzin","Opel","Corsa","1",2011,2010,null,411.29890603652899,1,1.1019218154372757E-2,12113.415386597426,211060,16.600000000000001,60978.926829268283,15244.731707317071,50226.341463414617,1880,7.3040533526722642E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C397,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C397-$H397,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O397))","v":0.05},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C397,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C397-$H397,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O397))","v":0},null,1,0,null,{"$f":"IF(H397 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H397)/100000*W397,Afskrivning!$C$28)/100","v":1.3325954121126103E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H397","v":0.41703304799999996},0.03,{"$f":"IFERROR(VLOOKUP(B397&\"-\"&H397,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B397&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16133916125319264},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2010,0,null,80313.7682926829,60978.926829268283,{"$f":"BE397*'Ny Regafg'!$F$4","v":15244.731707317071},null,76223.658536585353,{"$f":"IF(BH397>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH397*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH397>'Ny Regafg'!$F$20,MIN(BH397-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":9540.1097560975504},{"$f":"IF(BH397>'Ny Regafg'!$F$21,(BH397-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB397>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB397*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB397>'Ny Regafg'!$F$32,MIN(BB397-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB397>'Ny Regafg'!$F$33,(BB397-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},4090.1097560975504,4090.1097560975504,null,4090.1097560975504,0,{"$f":"IF(BB397<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB397-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD397*AW397),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD397*AW397),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2010,17.141167233423108,1880]
[null,2,12.1,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H398)),ABS($E$362:$E$424-H398),0))","v":10},0,0,0,12,12,"Lille personbil, benzin","Chevrolet","Spark","1.0 esp 5d",2011,2009,null,253.97427627860233,1,6.8042922430343235E-3,11846.920248092281,211060,16.600000000000001,54557.463414634141,13639.365853658535,41798.170731707309,1880,7.3040533526722642E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C398,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C398-$H398,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O398))","v":0.05},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C398,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C398-$H398,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O398))","v":0},null,1,0,null,{"$f":"IF(H398 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H398)/100000*W398,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H398","v":0.44268116099999999},0.03,{"$f":"IFERROR(VLOOKUP(B398&\"-\"&H398,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B398&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2009,0,null,65464.134146341443,54557.463414634141,{"$f":"BE398*'Ny Regafg'!$F$4","v":13639.365853658535},null,68196.829268292669,{"$f":"IF(BH398>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH398*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH398>'Ny Regafg'!$F$20,MIN(BH398-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":2717.3048780487688},{"$f":"IF(BH398>'Ny Regafg'!$F$21,(BH398-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB398>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB398*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB398>'Ny Regafg'!$F$32,MIN(BB398-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB398>'Ny Regafg'!$F$33,(BB398-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-2732.6951219512302,-2732.6951219512302,null,-2732.6951219512302,0,{"$f":"IF(BB398<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB398-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD398*AW398),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD398*AW398),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2009,17.141167233423108,1880]
[null,2,12.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H399)),ABS($E$362:$E$424-H399),0))","v":10},0,0,0,12,12,"Lille personbil, benzin","Suzuki","Swift","1,2 eco+",2011,2009,null,253.97427627860233,1,6.8042922430343235E-3,11846.920248092281,211060,16.600000000000001,74350.28571428571,18587.571428571428,67052.142857142841,1880,7.1608366202669263E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C399,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C399-$H399,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O399))","v":4.9019607843137261E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C399,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C399-$H399,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O399))","v":0},null,1,0,null,{"$f":"IF(H399 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H399)/100000*W399,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H399","v":0.44268116099999999},0.03,{"$f":"IFERROR(VLOOKUP(B399&\"-\"&H399,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B399&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2009,0,null,111235.0357142857,74350.28571428571,{"$f":"BE399*'Ny Regafg'!$F$4","v":18587.571428571428},null,92937.85714285713,{"$f":"IF(BH399>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH399*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH399>'Ny Regafg'!$F$20,MIN(BH399-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":23747.178571428562},{"$f":"IF(BH399>'Ny Regafg'!$F$21,(BH399-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB399>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB399*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB399>'Ny Regafg'!$F$32,MIN(BB399-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB399>'Ny Regafg'!$F$33,(BB399-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},18297.178571428565,18297.178571428565,null,18297.178571428565,0,{"$f":"IF(BB399<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB399-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD399*AW399),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD399*AW399),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2009,{"$f":"1/(AD399*AW399)","v":17.483990578091568},1880]
[null,2,12.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H400)),ABS($E$362:$E$424-H400),0))","v":10},0,0,0,12,12,"Lille personbil, benzin","Opel","Corsa","1",2011,2009,null,253.97427627860233,1,6.8042922430343235E-3,11846.920248092281,211060,16.600000000000001,60978.926829268283,15244.731707317071,50226.341463414617,1880,7.3040533526722642E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C400,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C400-$H400,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O400))","v":0.05},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C400,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C400-$H400,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O400))","v":0},null,1,0,null,{"$f":"IF(H400 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H400)/100000*W400,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H400","v":0.44268116099999999},0.03,{"$f":"IFERROR(VLOOKUP(B400&\"-\"&H400,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B400&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2009,0,null,80313.7682926829,60978.926829268283,{"$f":"BE400*'Ny Regafg'!$F$4","v":15244.731707317071},null,76223.658536585353,{"$f":"IF(BH400>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH400*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH400>'Ny Regafg'!$F$20,MIN(BH400-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":9540.1097560975504},{"$f":"IF(BH400>'Ny Regafg'!$F$21,(BH400-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB400>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB400*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB400>'Ny Regafg'!$F$32,MIN(BB400-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB400>'Ny Regafg'!$F$33,(BB400-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},4090.1097560975504,4090.1097560975504,null,4090.1097560975504,0,{"$f":"IF(BB400<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB400-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD400*AW400),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(1/(AD400*AW400),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,2009,17.141167233423108,1880]
[null,2,13.1,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H401)),ABS($E$362:$E$424-H401),0))","v":14},0,0,0,13,13,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,2008,null,275.48561054317622,1,7.3806081086348046E-3,11586.222422642732,211060,16.600000000000001,63724.056482488748,15931.014120622187,68537.824133266477,{"$f":"IF(O401<=$BX$297,BX401,IF(O401<=$BY$297,BY401,BU401))","v":3740},9.0733582020773459E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C401,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C401-$H401,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O401))","v":6.2111801242236017E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C401,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C401-$H401,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O401))","v":0},null,1,0,null,{"$f":"IF(H401 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H401)/100000*W401,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H401","v":0.46832927400000002},0.03,{"$f":"IFERROR(VLOOKUP(B401&\"-\"&H401,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B401&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2008,0,null,86661.880615755217,63724.056482488748,{"$f":"BE401*'Ny Regafg'!$F$4","v":15931.014120622187},null,79655.070603110929,{"$f":"IF(BH401>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH401*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH401>'Ny Regafg'!$F$20,MIN(BH401-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12456.81001264429},{"$f":"IF(BH401>'Ny Regafg'!$F$21,(BH401-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB401>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB401*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB401>'Ny Regafg'!$F$32,MIN(BB401-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB401>'Ny Regafg'!$F$33,(BB401-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},7006.8100126442878,7006.8100126442878,null,7006.8100126442878,0,{"$f":"IF(BB401<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB401-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD401*AW401),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD401*AW401),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2008,13.798639622905604,3740]
[null,2,13.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H402)),ABS($E$362:$E$424-H402),0))","v":14},0,0,0,13,13,"Lille personbil, benzin",{"$f":"IFERROR(INDEX(K$624:K$686,MATCH($C402,$B$624:$B$686,0)),INDEX(K$624:K$686,MATCH(ROUND($I$299+$C402-$H402,1),$B$624:$B$686,0)))","v":"Opel"},"Corsa","1,2",2007,2008,null,275.48561054317622,1,7.3806081086348046E-3,11586.222422642732,{"$f":"IFERROR(INDEX(U$624:U$686,MATCH($C402,$B$624:$B$686,0)),INDEX(U$624:U$686,MATCH(ROUND($I$299+$C402-$H402,1),$B$624:$B$686,0)))","v":211060},16.600000000000001,65352.28571428571,16338.071428571428,72017.642857142841,3140,8.4930852938049584E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C402,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C402-$H402,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O402))","v":5.8139534883720929E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C402,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C402-$H402,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O402))","v":0},null,{"$f":"IFERROR(INDEX(AG$624:AG$686,MATCH($C402,$B$624:$B$686,0)),INDEX(AG$624:AG$686,MATCH(ROUND($I$299+$C402-$H402,1),$B$624:$B$686,0)))","v":1},0,null,{"$f":"IF(H402 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H402)/100000*W402,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H402","v":0.46832927400000002},0.03,{"$f":"IFERROR(VLOOKUP(B402&\"-\"&H402,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B402&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},{"$f":"IFERROR(INDEX(AP$624:AP$686,MATCH($C402,$B$624:$B$686,0)),INDEX(AP$624:AP$686,MATCH(ROUND($I$299+$C402-$H402,1),$B$624:$B$686,0)))","v":558},0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$624:AV$686,MATCH($C402,$B$624:$B$686,0)),INDEX(AV$624:AV$686,MATCH(ROUND($I$299+$C402-$H402,1),$B$624:$B$686,0)))","v":1.252},1.1667816857303936,null,null,"Lille personbil, benzin",2008,0,null,90427.160714285681,65352.28571428571,{"$f":"BE402*'Ny Regafg'!$F$4","v":16338.071428571428},null,81690.35714285713,{"$f":"IF(BH402>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH402*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH402>'Ny Regafg'!$F$20,MIN(BH402-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14186.80357142856},{"$f":"IF(BH402>'Ny Regafg'!$F$21,(BH402-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB402>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB402*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB402>'Ny Regafg'!$F$32,MIN(BB402-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB402>'Ny Regafg'!$F$33,(BB402-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},8736.8035714285579,8736.8035714285579,null,8736.8035714285579,0,{"$f":"IF(BB402<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB402-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD402*AW402),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(1/(AD402*AW402),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3640},null,2008,14.741403820743873,3140]
[null,2,13.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H403)),ABS($E$362:$E$424-H403),0))","v":14},0,0,0,13,13,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,2008,null,275.48561054317622,1,7.3806081086348046E-3,11586.222422642732,211060,16.600000000000001,77533.406593406602,19383.351648351651,99425.164835164847,4360,9.6105965166740318E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C403,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C403-$H403,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O403))","v":6.5789473684210523E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C403,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C403-$H403,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O403))","v":0},null,1,0,null,{"$f":"IF(H403 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H403)/100000*W403,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H403","v":0.46832927400000002},0.03,{"$f":"IFERROR(VLOOKUP(B403&\"-\"&H403,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B403&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2008,0,null,118596.00274725276,77533.406593406602,{"$f":"BE403*'Ny Regafg'!$F$4","v":19383.351648351651},null,96916.758241758245,{"$f":"IF(BH403>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH403*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH403>'Ny Regafg'!$F$20,MIN(BH403-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":27129.244505494509},{"$f":"IF(BH403>'Ny Regafg'!$F$21,(BH403-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB403>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB403*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB403>'Ny Regafg'!$F$32,MIN(BB403-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB403>'Ny Regafg'!$F$33,(BB403-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},21679.244505494513,21679.244505494513,null,21679.244505494513,0,{"$f":"IF(BB403<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB403-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD403*AW403),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD403*AW403),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2008,13.027287097401562,4360]
[null,2,14.1,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H404)),ABS($E$362:$E$424-H404),0))","v":14},14,14.1,1,14,14,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,2007,null,274.77486802480865,1,7.3615664171872109E-3,11331.389666576299,211060,16.600000000000001,63724.056482488748,15931.014120622187,68537.824133266477,3740,9.0733582020773459E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C404,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C404-$H404,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O404))","v":6.2111801242236017E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C404,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C404-$H404,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O404))","v":0},null,1,0,null,{"$f":"IF(H404 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H404)/100000*W404,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H404","v":0.49397738699999999},0.03,{"$f":"IFERROR(VLOOKUP(B404&\"-\"&H404,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B404&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2007,0,null,86661.880615755217,63724.056482488748,{"$f":"BE404*'Ny Regafg'!$F$4","v":15931.014120622187},null,79655.070603110929,{"$f":"IF(BH404>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH404*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH404>'Ny Regafg'!$F$20,MIN(BH404-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12456.81001264429},{"$f":"IF(BH404>'Ny Regafg'!$F$21,(BH404-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB404>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB404*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB404>'Ny Regafg'!$F$32,MIN(BB404-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB404>'Ny Regafg'!$F$33,(BB404-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},7006.8100126442878,7006.8100126442878,null,7006.8100126442878,0,{"$f":"IF(BB404<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB404-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD404*AW404),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD404*AW404),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2007,13.798639622905604,3740]
[null,2,14.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H405)),ABS($E$362:$E$424-H405),0))","v":14},14,14.2,1,14,14,"Lille personbil, benzin","Opel","Corsa","1,2",2007,2007,null,274.77486802480865,1,7.3615664171872109E-3,11331.389666576299,211060,16.600000000000001,65352.28571428571,16338.071428571428,72017.642857142841,3140,8.4930852938049584E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C405,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C405-$H405,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O405))","v":5.8139534883720929E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C405,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C405-$H405,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O405))","v":0},null,1,0,null,{"$f":"IF(H405 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H405)/100000*W405,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H405","v":0.49397738699999999},0.03,{"$f":"IFERROR(VLOOKUP(B405&\"-\"&H405,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B405&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2007,0,null,90427.160714285681,65352.28571428571,{"$f":"BE405*'Ny Regafg'!$F$4","v":16338.071428571428},null,81690.35714285713,{"$f":"IF(BH405>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH405*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH405>'Ny Regafg'!$F$20,MIN(BH405-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14186.80357142856},{"$f":"IF(BH405>'Ny Regafg'!$F$21,(BH405-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB405>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB405*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB405>'Ny Regafg'!$F$32,MIN(BB405-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB405>'Ny Regafg'!$F$33,(BB405-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},8736.8035714285579,8736.8035714285579,null,8736.8035714285579,0,{"$f":"IF(BB405<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB405-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD405*AW405),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(1/(AD405*AW405),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3640},null,2007,14.741403820743873,3140]
[null,2,14.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H406)),ABS($E$362:$E$424-H406),0))","v":14},14,14.3,1,14,14,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,2007,null,274.77486802480865,1,7.3615664171872109E-3,11331.389666576299,211060,16.600000000000001,77533.406593406602,19383.351648351651,99425.164835164847,4360,9.6105965166740318E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C406,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C406-$H406,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O406))","v":6.5789473684210523E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C406,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C406-$H406,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O406))","v":0},null,1,0,null,{"$f":"IF(H406 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H406)/100000*W406,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H406","v":0.49397738699999999},0.03,{"$f":"IFERROR(VLOOKUP(B406&\"-\"&H406,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B406&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2007,0,null,118596.00274725276,77533.406593406602,{"$f":"BE406*'Ny Regafg'!$F$4","v":19383.351648351651},null,96916.758241758245,{"$f":"IF(BH406>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH406*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH406>'Ny Regafg'!$F$20,MIN(BH406-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":27129.244505494509},{"$f":"IF(BH406>'Ny Regafg'!$F$21,(BH406-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB406>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB406*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB406>'Ny Regafg'!$F$32,MIN(BB406-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB406>'Ny Regafg'!$F$33,(BB406-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},21679.244505494513,21679.244505494513,null,21679.244505494513,0,{"$f":"IF(BB406<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB406-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD406*AW406),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD406*AW406),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2007,13.027287097401562,4360]
[null,2,15.1,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H407)),ABS($E$362:$E$424-H407),0))","v":14},0,0,0,15,15,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,2006,null,307.35093627054505,1,8.234320507565519E-3,11082.099093911627,211060,16.600000000000001,63724.056482488748,15931.014120622187,68537.824133266477,3740,9.0733582020773459E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C407,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C407-$H407,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O407))","v":6.2111801242236017E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C407,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C407-$H407,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O407))","v":0},null,1,0,null,{"$f":"IF(H407 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H407)/100000*W407,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H407","v":0.51962549999999996},0.03,{"$f":"IFERROR(VLOOKUP(B407&\"-\"&H407,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B407&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2006,0,null,86661.880615755217,63724.056482488748,{"$f":"BE407*'Ny Regafg'!$F$4","v":15931.014120622187},null,79655.070603110929,{"$f":"IF(BH407>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH407*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH407>'Ny Regafg'!$F$20,MIN(BH407-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12456.81001264429},{"$f":"IF(BH407>'Ny Regafg'!$F$21,(BH407-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB407>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB407*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB407>'Ny Regafg'!$F$32,MIN(BB407-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB407>'Ny Regafg'!$F$33,(BB407-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},7006.8100126442878,7006.8100126442878,null,7006.8100126442878,0,{"$f":"IF(BB407<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB407-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD407*AW407),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD407*AW407),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2006,13.798639622905604,3740]
[null,2,15.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H408)),ABS($E$362:$E$424-H408),0))","v":14},0,0,0,15,15,"Lille personbil, benzin","Opel","Corsa","1,2",2007,2006,null,307.35093627054505,1,8.234320507565519E-3,11082.099093911627,211060,16.600000000000001,65352.28571428571,16338.071428571428,72017.642857142841,3140,8.4930852938049584E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C408,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C408-$H408,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O408))","v":5.8139534883720929E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C408,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C408-$H408,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O408))","v":0},null,1,0,null,{"$f":"IF(H408 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H408)/100000*W408,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H408","v":0.51962549999999996},0.03,{"$f":"IFERROR(VLOOKUP(B408&\"-\"&H408,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B408&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2006,0,null,90427.160714285681,65352.28571428571,{"$f":"BE408*'Ny Regafg'!$F$4","v":16338.071428571428},null,81690.35714285713,{"$f":"IF(BH408>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH408*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH408>'Ny Regafg'!$F$20,MIN(BH408-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14186.80357142856},{"$f":"IF(BH408>'Ny Regafg'!$F$21,(BH408-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB408>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB408*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB408>'Ny Regafg'!$F$32,MIN(BB408-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB408>'Ny Regafg'!$F$33,(BB408-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},8736.8035714285579,8736.8035714285579,null,8736.8035714285579,0,{"$f":"IF(BB408<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB408-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD408*AW408),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(1/(AD408*AW408),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3640},null,2006,14.741403820743873,3140]
[null,2,15.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H409)),ABS($E$362:$E$424-H409),0))","v":14},0,0,0,15,15,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,2006,null,307.35093627054505,1,8.234320507565519E-3,11082.099093911627,211060,16.600000000000001,77533.406593406602,19383.351648351651,99425.164835164847,4360,9.6105965166740318E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C409,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C409-$H409,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O409))","v":6.5789473684210523E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C409,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C409-$H409,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O409))","v":0},null,1,0,null,{"$f":"IF(H409 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H409)/100000*W409,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H409","v":0.51962549999999996},0.03,{"$f":"IFERROR(VLOOKUP(B409&\"-\"&H409,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B409&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2006,0,null,118596.00274725276,77533.406593406602,{"$f":"BE409*'Ny Regafg'!$F$4","v":19383.351648351651},null,96916.758241758245,{"$f":"IF(BH409>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH409*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH409>'Ny Regafg'!$F$20,MIN(BH409-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":27129.244505494509},{"$f":"IF(BH409>'Ny Regafg'!$F$21,(BH409-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB409>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB409*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB409>'Ny Regafg'!$F$32,MIN(BB409-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB409>'Ny Regafg'!$F$33,(BB409-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},21679.244505494513,21679.244505494513,null,21679.244505494513,0,{"$f":"IF(BB409<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB409-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD409*AW409),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD409*AW409),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2006,13.027287097401562,4360]
[null,2,16.100000000000001,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H410)),ABS($E$362:$E$424-H410),0))","v":14},0,0,0,16,16,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,2005,null,25.199031024690939,1,6.7511392825152694E-4,10838.292913845564,211060,16.600000000000001,63724.056482488748,15931.014120622187,68537.824133266477,3740,9.0733582020773459E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C410,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C410-$H410,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O410))","v":6.2111801242236017E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C410,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C410-$H410,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O410))","v":0},null,1,0,null,{"$f":"IF(H410 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H410)/100000*W410,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H410","v":0.54527361299999999},0.03,{"$f":"IFERROR(VLOOKUP(B410&\"-\"&H410,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B410&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2005,0,null,86661.880615755217,63724.056482488748,{"$f":"BE410*'Ny Regafg'!$F$4","v":15931.014120622187},null,79655.070603110929,{"$f":"IF(BH410>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH410*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH410>'Ny Regafg'!$F$20,MIN(BH410-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12456.81001264429},{"$f":"IF(BH410>'Ny Regafg'!$F$21,(BH410-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB410>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB410*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB410>'Ny Regafg'!$F$32,MIN(BB410-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB410>'Ny Regafg'!$F$33,(BB410-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},7006.8100126442878,7006.8100126442878,null,7006.8100126442878,0,{"$f":"IF(BB410<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB410-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD410*AW410),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD410*AW410),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2005,13.798639622905604,3740]
[null,2,16.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H411)),ABS($E$362:$E$424-H411),0))","v":14},0,0,0,16,16,"Lille personbil, benzin","Opel","Corsa","1,2",2007,2005,null,25.199031024690939,1,6.7511392825152694E-4,10838.292913845564,211060,16.600000000000001,65352.28571428571,16338.071428571428,72017.642857142841,3140,8.4930852938049584E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C411,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C411-$H411,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O411))","v":5.8139534883720929E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C411,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C411-$H411,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O411))","v":0},null,1,0,null,{"$f":"IF(H411 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H411)/100000*W411,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H411","v":0.54527361299999999},0.03,{"$f":"IFERROR(VLOOKUP(B411&\"-\"&H411,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B411&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2005,0,null,90427.160714285681,65352.28571428571,{"$f":"BE411*'Ny Regafg'!$F$4","v":16338.071428571428},null,81690.35714285713,{"$f":"IF(BH411>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH411*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH411>'Ny Regafg'!$F$20,MIN(BH411-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14186.80357142856},{"$f":"IF(BH411>'Ny Regafg'!$F$21,(BH411-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB411>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB411*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB411>'Ny Regafg'!$F$32,MIN(BB411-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB411>'Ny Regafg'!$F$33,(BB411-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},8736.8035714285579,8736.8035714285579,null,8736.8035714285579,0,{"$f":"IF(BB411<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB411-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD411*AW411),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(1/(AD411*AW411),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3640},null,2005,14.741403820743873,3140]
[null,2,16.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H412)),ABS($E$362:$E$424-H412),0))","v":14},0,0,0,16,16,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,2005,null,25.199031024690939,1,6.7511392825152694E-4,10838.292913845564,{"$f":"IFERROR(INDEX(U$624:U$686,MATCH($C412,$B$624:$B$686,0)),INDEX(U$624:U$686,MATCH(ROUND($I$299+$C412-$H412,1),$B$624:$B$686,0)))","v":211060},16.600000000000001,77533.406593406602,19383.351648351651,99425.164835164847,4360,9.6105965166740318E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C412,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C412-$H412,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O412))","v":6.5789473684210523E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C412,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C412-$H412,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O412))","v":0},null,1,0,null,{"$f":"IF(H412 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H412)/100000*W412,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H412","v":0.54527361299999999},0.03,{"$f":"IFERROR(VLOOKUP(B412&\"-\"&H412,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B412&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},{"$f":"IFERROR(INDEX(AP$624:AP$686,MATCH($C412,$B$624:$B$686,0)),INDEX(AP$624:AP$686,MATCH(ROUND($I$299+$C412-$H412,1),$B$624:$B$686,0)))","v":558},0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2005,0,null,118596.00274725276,77533.406593406602,{"$f":"BE412*'Ny Regafg'!$F$4","v":19383.351648351651},null,96916.758241758245,{"$f":"IF(BH412>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH412*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH412>'Ny Regafg'!$F$20,MIN(BH412-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":27129.244505494509},{"$f":"IF(BH412>'Ny Regafg'!$F$21,(BH412-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB412>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB412*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB412>'Ny Regafg'!$F$32,MIN(BB412-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB412>'Ny Regafg'!$F$33,(BB412-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},21679.244505494513,21679.244505494513,null,21679.244505494513,0,{"$f":"IF(BB412<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB412-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD412*AW412),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD412*AW412),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2005,13.027287097401562,4360]
[null,2,17.100000000000001,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H413)),ABS($E$362:$E$424-H413),0))","v":14},0,0,0,17,17,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,2004,null,5.3635243376889274,1,1.4369560406278566E-4,10599.850469740964,211060,16.600000000000001,63724.056482488748,15931.014120622187,68537.824133266477,3740,9.0733582020773459E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C413,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C413-$H413,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O413))","v":6.2111801242236017E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C413,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C413-$H413,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O413))","v":0},null,1,0,null,{"$f":"IF(H413 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H413)/100000*W413,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H413","v":0.57092172600000002},0.03,{"$f":"IFERROR(VLOOKUP(B413&\"-\"&H413,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B413&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2004,0,null,86661.880615755217,63724.056482488748,{"$f":"BE413*'Ny Regafg'!$F$4","v":15931.014120622187},null,79655.070603110929,{"$f":"IF(BH413>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH413*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH413>'Ny Regafg'!$F$20,MIN(BH413-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12456.81001264429},{"$f":"IF(BH413>'Ny Regafg'!$F$21,(BH413-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB413>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB413*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB413>'Ny Regafg'!$F$32,MIN(BB413-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB413>'Ny Regafg'!$F$33,(BB413-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},7006.8100126442878,7006.8100126442878,null,7006.8100126442878,0,{"$f":"IF(BB413<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB413-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD413*AW413),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD413*AW413),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2004,13.798639622905604,3740]
[null,2,17.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H414)),ABS($E$362:$E$424-H414),0))","v":14},0,0,0,17,17,"Lille personbil, benzin","Opel","Corsa","1,2",2007,2004,null,5.3635243376889274,1,1.4369560406278566E-4,10599.850469740964,211060,16.600000000000001,65352.28571428571,16338.071428571428,72017.642857142841,3140,8.4930852938049584E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C414,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C414-$H414,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O414))","v":5.8139534883720929E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C414,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C414-$H414,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O414))","v":0},null,1,0,null,{"$f":"IF(H414 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H414)/100000*W414,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H414","v":0.57092172600000002},0.03,{"$f":"IFERROR(VLOOKUP(B414&\"-\"&H414,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B414&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2004,0,null,90427.160714285681,65352.28571428571,{"$f":"BE414*'Ny Regafg'!$F$4","v":16338.071428571428},null,81690.35714285713,{"$f":"IF(BH414>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH414*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH414>'Ny Regafg'!$F$20,MIN(BH414-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14186.80357142856},{"$f":"IF(BH414>'Ny Regafg'!$F$21,(BH414-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB414>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB414*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB414>'Ny Regafg'!$F$32,MIN(BB414-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB414>'Ny Regafg'!$F$33,(BB414-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},8736.8035714285579,8736.8035714285579,null,8736.8035714285579,0,{"$f":"IF(BB414<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB414-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD414*AW414),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(1/(AD414*AW414),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3640},null,2004,14.741403820743873,3140]
[null,2,17.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H415)),ABS($E$362:$E$424-H415),0))","v":14},0,0,0,17,17,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,2004,null,5.3635243376889274,1,1.4369560406278566E-4,10599.850469740964,211060,16.600000000000001,77533.406593406602,19383.351648351651,99425.164835164847,4360,{"$f":"AD415*AV415*AW415","v":9.6105965166740318E-2},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C415,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C415-$H415,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O415))","v":6.5789473684210523E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C415,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C415-$H415,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O415))","v":0},null,1,0,null,{"$f":"IF(H415 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H415)/100000*W415,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H415","v":0.57092172600000002},0.03,{"$f":"IFERROR(VLOOKUP(B415&\"-\"&H415,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B415&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2004,0,null,118596.00274725276,77533.406593406602,{"$f":"BE415*'Ny Regafg'!$F$4","v":19383.351648351651},null,96916.758241758245,{"$f":"IF(BH415>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH415*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH415>'Ny Regafg'!$F$20,MIN(BH415-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":27129.244505494509},{"$f":"IF(BH415>'Ny Regafg'!$F$21,(BH415-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB415>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB415*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB415>'Ny Regafg'!$F$32,MIN(BB415-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB415>'Ny Regafg'!$F$33,(BB415-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},21679.244505494513,21679.244505494513,null,21679.244505494513,0,{"$f":"IF(BB415<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB415-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD415*AW415),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD415*AW415),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2004,13.027287097401562,4360]
[null,2,18.100000000000001,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H416)),ABS($E$362:$E$424-H416),0))","v":14},0,0,0,18,18,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,2003,null,4.3747278864696106,1,1.172044959019301E-4,10366.653759406661,211060,16.600000000000001,63724.056482488748,15931.014120622187,68537.824133266477,3740,9.0733582020773459E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C416,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C416-$H416,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O416))","v":6.2111801242236017E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C416,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C416-$H416,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O416))","v":0},null,1,0,null,{"$f":"IF(H416 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H416)/100000*W416,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H416","v":0.59656983900000005},0.03,{"$f":"IFERROR(VLOOKUP(B416&\"-\"&H416,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B416&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2003,0,null,86661.880615755217,63724.056482488748,{"$f":"BE416*'Ny Regafg'!$F$4","v":15931.014120622187},null,79655.070603110929,{"$f":"IF(BH416>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH416*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH416>'Ny Regafg'!$F$20,MIN(BH416-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12456.81001264429},{"$f":"IF(BH416>'Ny Regafg'!$F$21,(BH416-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB416>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB416*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB416>'Ny Regafg'!$F$32,MIN(BB416-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB416>'Ny Regafg'!$F$33,(BB416-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},7006.8100126442878,7006.8100126442878,null,7006.8100126442878,0,{"$f":"IF(BB416<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB416-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD416*AW416),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD416*AW416),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2003,13.798639622905604,3740]
[null,2,18.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H417)),ABS($E$362:$E$424-H417),0))","v":14},0,0,0,18,18,"Lille personbil, benzin","Opel","Corsa","1,2",2007,2003,null,4.3747278864696106,1,1.172044959019301E-4,10366.653759406661,211060,16.600000000000001,65352.28571428571,16338.071428571428,72017.642857142841,3140,8.4930852938049584E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C417,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C417-$H417,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O417))","v":5.8139534883720929E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C417,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C417-$H417,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O417))","v":0},null,1,0,null,{"$f":"IF(H417 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H417)/100000*W417,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H417","v":0.59656983900000005},0.03,{"$f":"IFERROR(VLOOKUP(B417&\"-\"&H417,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B417&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2003,0,null,90427.160714285681,65352.28571428571,{"$f":"BE417*'Ny Regafg'!$F$4","v":16338.071428571428},null,81690.35714285713,{"$f":"IF(BH417>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH417*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH417>'Ny Regafg'!$F$20,MIN(BH417-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14186.80357142856},{"$f":"IF(BH417>'Ny Regafg'!$F$21,(BH417-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB417>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB417*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB417>'Ny Regafg'!$F$32,MIN(BB417-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB417>'Ny Regafg'!$F$33,(BB417-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},8736.8035714285579,8736.8035714285579,null,8736.8035714285579,0,{"$f":"IF(BB417<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB417-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD417*AW417),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(1/(AD417*AW417),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3640},null,2003,14.741403820743873,3140]
[null,2,18.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H418)),ABS($E$362:$E$424-H418),0))","v":14},0,0,0,18,18,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,2003,null,4.3747278864696106,1,1.172044959019301E-4,10366.653759406661,211060,16.600000000000001,77533.406593406602,19383.351648351651,99425.164835164847,4360,9.6105965166740318E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C418,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C418-$H418,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O418))","v":6.5789473684210523E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C418,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C418-$H418,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O418))","v":0},null,1,0,null,{"$f":"IF(H418 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H418)/100000*W418,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H418","v":0.59656983900000005},0.03,{"$f":"IFERROR(VLOOKUP(B418&\"-\"&H418,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B418&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2003,0,null,118596.00274725276,77533.406593406602,{"$f":"BE418*'Ny Regafg'!$F$4","v":19383.351648351651},null,96916.758241758245,{"$f":"IF(BH418>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH418*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH418>'Ny Regafg'!$F$20,MIN(BH418-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":27129.244505494509},{"$f":"IF(BH418>'Ny Regafg'!$F$21,(BH418-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB418>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB418*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB418>'Ny Regafg'!$F$32,MIN(BB418-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB418>'Ny Regafg'!$F$33,(BB418-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},21679.244505494513,21679.244505494513,null,21679.244505494513,0,{"$f":"IF(BB418<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB418-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD418*AW418),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD418*AW418),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2003,13.027287097401562,4360]
[null,2,19.100000000000001,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H419)),ABS($E$362:$E$424-H419),0))","v":14},0,0,0,19,19,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,2002,null,4.0047420137963892,1,1.0729210618927641E-4,10138.587376699719,211060,16.600000000000001,63724.056482488748,15931.014120622187,68537.824133266477,3740,9.0733582020773459E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C419,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C419-$H419,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O419))","v":6.2111801242236017E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C419,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C419-$H419,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O419))","v":0},null,1,0,null,{"$f":"IF(H419 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H419)/100000*W419,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H419","v":0.62221795199999996},0.03,{"$f":"IFERROR(VLOOKUP(B419&\"-\"&H419,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B419&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2002,0,null,86661.880615755217,63724.056482488748,{"$f":"BE419*'Ny Regafg'!$F$4","v":15931.014120622187},null,79655.070603110929,{"$f":"IF(BH419>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH419*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH419>'Ny Regafg'!$F$20,MIN(BH419-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12456.81001264429},{"$f":"IF(BH419>'Ny Regafg'!$F$21,(BH419-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB419>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB419*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB419>'Ny Regafg'!$F$32,MIN(BB419-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB419>'Ny Regafg'!$F$33,(BB419-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},7006.8100126442878,7006.8100126442878,null,7006.8100126442878,0,{"$f":"IF(BB419<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB419-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD419*AW419),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD419*AW419),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2002,13.798639622905604,3740]
[null,2,19.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H420)),ABS($E$362:$E$424-H420),0))","v":14},0,0,0,19,19,"Lille personbil, benzin","Opel","Corsa","1,2",2007,2002,null,4.0047420137963892,1,1.0729210618927641E-4,10138.587376699719,211060,16.600000000000001,65352.28571428571,16338.071428571428,72017.642857142841,3140,8.4930852938049584E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C420,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C420-$H420,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O420))","v":5.8139534883720929E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C420,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C420-$H420,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O420))","v":0},null,1,0,null,{"$f":"IF(H420 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H420)/100000*W420,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H420","v":0.62221795199999996},0.03,{"$f":"IFERROR(VLOOKUP(B420&\"-\"&H420,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B420&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2002,0,null,90427.160714285681,65352.28571428571,{"$f":"BE420*'Ny Regafg'!$F$4","v":16338.071428571428},null,81690.35714285713,{"$f":"IF(BH420>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH420*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH420>'Ny Regafg'!$F$20,MIN(BH420-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14186.80357142856},{"$f":"IF(BH420>'Ny Regafg'!$F$21,(BH420-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB420>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB420*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB420>'Ny Regafg'!$F$32,MIN(BB420-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB420>'Ny Regafg'!$F$33,(BB420-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},8736.8035714285579,8736.8035714285579,null,8736.8035714285579,0,{"$f":"IF(BB420<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB420-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD420*AW420),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(1/(AD420*AW420),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3640},null,2002,14.741403820743873,3140]
[null,2,19.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H421)),ABS($E$362:$E$424-H421),0))","v":14},0,0,0,19,19,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,2002,null,4.0047420137963892,1,1.0729210618927641E-4,10138.587376699719,211060,16.600000000000001,77533.406593406602,19383.351648351651,99425.164835164847,4360,9.6105965166740318E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C421,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C421-$H421,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O421))","v":6.5789473684210523E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C421,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C421-$H421,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O421))","v":0},null,1,0,null,{"$f":"IF(H421 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H421)/100000*W421,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H421","v":0.62221795199999996},0.03,{"$f":"IFERROR(VLOOKUP(B421&\"-\"&H421,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B421&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2002,0,null,118596.00274725276,77533.406593406602,{"$f":"BE421*'Ny Regafg'!$F$4","v":19383.351648351651},null,96916.758241758245,{"$f":"IF(BH421>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH421*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH421>'Ny Regafg'!$F$20,MIN(BH421-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":27129.244505494509},{"$f":"IF(BH421>'Ny Regafg'!$F$21,(BH421-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB421>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB421*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB421>'Ny Regafg'!$F$32,MIN(BB421-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB421>'Ny Regafg'!$F$33,(BB421-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},21679.244505494513,21679.244505494513,null,21679.244505494513,0,{"$f":"IF(BB421<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB421-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD421*AW421),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD421*AW421),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2002,13.027287097401562,4360]
[null,2,20.100000000000001,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H422)),ABS($E$362:$E$424-H422),0))","v":14},0,0,0,20,20,"Lille personbil, benzin","Suzuki","Swift","1,3",2007,2001,null,3.1928033823207675,1,8.5539242816967483E-5,9915.5384544123226,211060,16.600000000000001,63724.056482488748,15931.014120622187,68537.824133266477,3740,9.0733582020773459E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C422,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C422-$H422,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O422))","v":6.2111801242236017E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C422,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C422-$H422,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O422))","v":0},null,1,0,null,{"$f":"IF(H422 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H422)/100000*W422,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H422","v":0.64786606499999999},0.03,{"$f":"IFERROR(VLOOKUP(B422&\"-\"&H422,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B422&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2001,0,null,86661.880615755217,63724.056482488748,{"$f":"BE422*'Ny Regafg'!$F$4","v":15931.014120622187},null,79655.070603110929,{"$f":"IF(BH422>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH422*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH422>'Ny Regafg'!$F$20,MIN(BH422-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12456.81001264429},{"$f":"IF(BH422>'Ny Regafg'!$F$21,(BH422-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB422>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB422*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB422>'Ny Regafg'!$F$32,MIN(BB422-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB422>'Ny Regafg'!$F$33,(BB422-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},7006.8100126442878,7006.8100126442878,null,7006.8100126442878,0,{"$f":"IF(BB422<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB422-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD422*AW422),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD422*AW422),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2001,13.798639622905604,3740]
[null,2,20.2,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H423)),ABS($E$362:$E$424-H423),0))","v":14},0,0,0,20,20,"Lille personbil, benzin","Opel","Corsa","1,2",2007,2001,null,3.1928033823207675,1,8.5539242816967483E-5,9915.5384544123226,211060,16.600000000000001,65352.28571428571,16338.071428571428,72017.642857142841,3140,8.4930852938049584E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C423,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C423-$H423,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O423))","v":5.8139534883720929E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C423,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C423-$H423,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O423))","v":0},null,1,0,null,{"$f":"IF(H423 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H423)/100000*W423,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H423","v":0.64786606499999999},0.03,{"$f":"IFERROR(VLOOKUP(B423&\"-\"&H423,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B423&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2001,0,null,90427.160714285681,65352.28571428571,{"$f":"BE423*'Ny Regafg'!$F$4","v":16338.071428571428},null,81690.35714285713,{"$f":"IF(BH423>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH423*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH423>'Ny Regafg'!$F$20,MIN(BH423-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14186.80357142856},{"$f":"IF(BH423>'Ny Regafg'!$F$21,(BH423-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB423>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB423*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB423>'Ny Regafg'!$F$32,MIN(BB423-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB423>'Ny Regafg'!$F$33,(BB423-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},8736.8035714285579,8736.8035714285579,null,8736.8035714285579,0,{"$f":"IF(BB423<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB423-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD423*AW423),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(1/(AD423*AW423),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3640},null,2001,14.741403820743873,3140]
[null,2,20.3,{"$f":"INDEX($E$362:$E$424,MATCH(MIN(ABS($E$362:$E$424-H424)),ABS($E$362:$E$424-H424),0))","v":14},0,0,0,20,20,"Lille personbil, benzin","Skoda","Fabia","1,4 combi",2007,2001,null,3.1928033823207675,1,8.5539242816967483E-5,9915.5384544123226,211060,16.600000000000001,77533.406593406602,19383.351648351651,99425.164835164847,4360,9.6105965166740318E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$624:AD$686,MATCH($C424,$B$624:$B$686,0)),INDEX(AD$624:AD$686,MATCH(ROUND($I$299+$C424-$H424,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O424))","v":6.5789473684210523E-2},{"$f":"IFERROR(INDEX(AE$624:AE$686,MATCH($C424,$B$624:$B$686,0)),INDEX(AE$624:AE$686,MATCH(ROUND($I$299+$C424-$H424,1),$B$624:$B$686,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O424))","v":0},null,1,0,null,{"$f":"IF(H424 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H424)/100000*W424,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},null,null,{"$f":"RepOmk!$D$15+RepOmk!$E$15*H424","v":0.64786606499999999},0.03,{"$f":"IFERROR(VLOOKUP(B424&\"-\"&H424,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B424&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Lille personbil, benzin",2001,0,null,118596.00274725276,77533.406593406602,{"$f":"BE424*'Ny Regafg'!$F$4","v":19383.351648351651},null,96916.758241758245,{"$f":"IF(BH424>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH424*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH424>'Ny Regafg'!$F$20,MIN(BH424-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":27129.244505494509},{"$f":"IF(BH424>'Ny Regafg'!$F$21,(BH424-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB424>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB424*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB424>'Ny Regafg'!$F$32,MIN(BB424-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB424>'Ny Regafg'!$F$33,(BB424-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},21679.244505494513,21679.244505494513,null,21679.244505494513,0,{"$f":"IF(BB424<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB424-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD424*AW424),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD424*AW424),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2001,13.027287097401562,4360]
[null,3,0.1,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H425)),ABS($E$425:$E$487-H425),0))","v":0},{"$f":"(IF(G425=0,0,H425))*1","v":0},0.1,1,0,0,{"$f":"IFERROR(INDEX(J$687:J$749,MATCH($C425,$B$687:$B$749,0)),INDEX(J$687:J$749,MATCH(ROUND($I$299+$C425-$H425,1),$B$687:$B$749,0)))","v":"Mellem personbil, benzin"},"TOYOTA","YARIS","1.5 Hybrid (116 hk) aut. gear","2021",{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(Q425:Q487,R425:R487)/3","v":6829.6278707481424},{"$f":"IFERROR(INDEX(Q$687:Q$749,MATCH($C425,$B$687:$B$749,0)),INDEX(Q$687:Q$749,MATCH(ROUND($I$299+$C425-$H425,1),$B$687:$B$749,0)))","v":661.67635197780066},1,{"$f":"Q425*R425/SUMPRODUCT($Q$425:$Q$487,$R$425:$R$487)","v":3.229440727470257E-2},{"$f":"IFERROR(INDEX(T$687:T$749,MATCH($C425,$B$687:$B$749,0)),INDEX(T$687:T$749,MATCH(ROUND($I$299+$C425-$H425,1),$B$687:$B$749,0)))","v":19003.231828425342},{"$f":"IFERROR(INDEX(U$687:U$749,MATCH($C425,$B$687:$B$749,0)),INDEX(U$687:U$749,MATCH(ROUND($I$299+$C425-$H425,1),$B$687:$B$749,0)))","v":256880},17.2,118145.83333333333,{"$f":"IFERROR(INDEX(X$687:X$749,MATCH($C425,$B$687:$B$749,0)),BF425)","v":23629.166666666668},{"$f":"IFERROR(INDEX(Y$687:Y$749,MATCH($C425,$B$687:$B$749,0)),BS425)","v":82715},920,4.4355538118681641E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C425,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C425-$H425,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O425))","v":4.0404040404040407E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C425,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C425-$H425,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O425))","v":91.625},null,{"$f":"IFERROR(INDEX(AG$687:AG$749,MATCH($C425,$B$687:$B$749,0)),INDEX(AG$687:AG$749,MATCH(ROUND($I$299+$C425-$H425,1),$B$687:$B$749,0)))","v":1},0,null,{"$f":"IF(H425 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H425)/100000*W425,Afskrivning!$C$29)/100","v":0.14425098578272005},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H425","v":0.14802279500000001},{"$f":"IFERROR(INDEX(AN$687:AN$749,MATCH($C425,$B$687:$B$749,0)),INDEX(AN$687:AN$749,MATCH(ROUND($I$299+$C425-$H425,1),$B$687:$B$749,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B425&\"-\"&H425,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B425&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42483627703909504},{"$f":"IFERROR(INDEX(AP$687:AP$749,MATCH($C425,$B$687:$B$749,0)),INDEX(AP$687:AP$749,MATCH(ROUND($I$299+$C425-$H425,1),$B$687:$B$749,0)))","v":864},0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$687:AV$749,MATCH($C425,$B$687:$B$749,0)),INDEX(AV$687:AV$749,MATCH(ROUND($I$299+$C425-$H425,1),$B$687:$B$749,0)))","v":1},1.0977995684373705,null,null,"Mellem personbil, benzin",2021,91.625,null,235418.48958333331,118145.83333333333,{"$f":"BE425*'Ny Regafg'!$F$4","v":29536.458333333332},null,147682.29166666666,{"$f":"IF(BH425>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH425*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH425>'Ny Regafg'!$F$20,MIN(BH425-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":70279.947916666657},{"$f":"IF(BH425>'Ny Regafg'!$F$21,(BH425-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB425>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB425*'Ny Regafg'!$F$35)","v":22906.25},{"$f":"IF(BB425>'Ny Regafg'!$F$32,MIN(BB425-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB425>'Ny Regafg'!$F$33,(BB425-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},87736.197916666657,87736.197916666657,null,87736.197916666657,0,{"$f":"IF(BB425<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB425-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,null,{"$f":"VLOOKUP(1/(AD425*AW425),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD425*AW425),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2021,22.545099043197506,920]
[null,3,0.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H426)),ABS($E$425:$E$487-H426),0))","v":0},{"$f":"(IF(G426=0,0,H426))*1","v":0},0.2,1,0,0,"Mellem personbil, benzin","VOLKSWAGEN","TOURAN","1.5 TSI 150 DSG7","2021",{"$f":"input_år","v":2021},null,661.67635197780066,1,{"$f":"Q426*R426/SUMPRODUCT($Q$425:$Q$487,$R$425:$R$487)","v":3.229440727470257E-2},19003.231828425342,256880,17.2,173597.22222222222,34719.444444444445,163345,1780,7.1285686262166914E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C426,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C426-$H426,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O426))","v":6.4935064935064929E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C426,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C426-$H426,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O426))","v":148.5},null,1,0,null,{"$f":"IF(H426 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H426)/100000*W426,Afskrivning!$C$29)/100","v":0.21195474887418073},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H426","v":0.14802279500000001},0.03,{"$f":"IFERROR(VLOOKUP(B426&\"-\"&H426,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B426&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42483627703909504},864,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mellem personbil, benzin",2021,148.5,null,393361.3194444445,173597.22222222222,{"$f":"BE426*'Ny Regafg'!$F$4","v":43399.305555555555},null,216996.52777777778,{"$f":"IF(BH426>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH426*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH426>'Ny Regafg'!$F$20,MIN(BH426-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH426>'Ny Regafg'!$F$21,(BH426-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":22194.791666666672},{"$f":"IF(BB426>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB426*'Ny Regafg'!$F$35)","v":31250},{"$f":"IF(BB426>'Ny Regafg'!$F$32,MIN(BB426-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":11750},{"$f":"IF(BB426>'Ny Regafg'!$F$33,(BB426-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},176364.79166666669,176364.79166666669,null,176364.79166666669,0,{"$f":"IF(BB426<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB426-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,null,{"$f":"VLOOKUP(1/(AD426*AW426),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD426*AW426),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2021,14.028061626878451,1780]
[null,{"$f":"B364+1","v":3},0.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H427)),ABS($E$425:$E$487-H427),0))","v":0},0,0.3,1,0,{"$f":"H427+input_år-original_år","v":0},"Mellem personbil, benzin","TOYOTA","COROLLA","1.8 Hybrid (122 hk) Touring Sports aut. Gear","2021",{"$f":"input_år","v":2021},null,661.67635197780066,{"$f":"INDEX(skrotrate_pbil,MATCH(H427&\" \"&IF(O427>original_år,0,original_år-O427),match_skrot,0))","v":1},3.229440727470257E-2,19003.231828425342,256880,17.2,155533.22072072074,31106.644144144149,125100.13513513515,{"$f":"IF(O427<=$BX$297,BX427,IF(O427<=$BY$297,BY427,BU427))","v":1000},5.2906003298186531E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C427,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C427-$H427,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O427))","v":4.8192771084337352E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C427,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C427-$H427,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O427))","v":108.625},null,1,0,null,{"$f":"IF(H427 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H427)/100000*W427,Afskrivning!$C$29)/100","v":0.18989937924958858},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H427","v":0.14802279500000001},0.03,{"$f":"IFERROR(VLOOKUP(B427&\"-\"&H427,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B427&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42483627703909504},864,0,4,35000,null,null,1,1.0977995684373705,null,null,{"$f":"J427","v":"Mellem personbil, benzin"},2021,{"$f":"AE427","v":108.625},null,326126.82291666674,{"$f":"W427","v":155533.22072072074},{"$f":"BE427*'Ny Regafg'!$F$4","v":38883.305180180185},null,194416.52590090092,{"$f":"IF(BH427>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH427*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH427>'Ny Regafg'!$F$20,MIN(BH427-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":110004.04701576578},{"$f":"IF(BH427>'Ny Regafg'!$F$21,(BH427-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB427>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB427*'Ny Regafg'!$F$35)","v":27156.25},{"$f":"IF(BB427>'Ny Regafg'!$F$32,MIN(BB427-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB427>'Ny Regafg'!$F$33,(BB427-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},131710.2970157658,131710.2970157658,null,131710.2970157658,0,{"$f":"IF(BB427<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB427-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1000},null,null,{"$f":"VLOOKUP(1/(AD427*AW427),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(1/(AD427*AW427),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1780},null,{"$f":"O427","v":2021},18.901446672579731,1000]
[null,3,{"$f":"IF(COUNTIF(H426:H428,H428)=1,H428+0.1,IF(COUNTIF(H426:H428,H428)=2,H428+0.2,IF(COUNTIF(H426:H428,H428)=3,H428+0.3,0)))","v":1.1000000000000001},{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H428)),ABS($E$425:$E$487-H428),0))","v":0},0,{"$f":"(IF(E428=0,0,IF(COUNTIF(E426:E428,E428)=1,E428&\",1\",IF(COUNTIF(E426:E428,E428)=2,E428&\",2\",IF(COUNTIF(E426:E428,E428)=3,E428&\",3\")))))*1","v":0},0,1,1,"Mellem personbil, benzin","VOLKSWAGEN","GOLF","Gnsn variant","2019",{"$f":"O425-1","v":2020},null,854.18532727765512,1,4.1690183976992416E-2,18582.172974191941,256880,17.2,131088.91387850911,32477.228469627276,146942.42356826318,3020,6.4455750681346125E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C428,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C428-$H428,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O428))","v":5.8713587192508833E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C428,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C428-$H428,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O428))","v":0},null,1,0,null,{"$f":"IF(H428 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H428)/100000*W428,Afskrivning!$C$29)/100","v":0.14788832715902014},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H428","v":0.18897639700000002},0.03,{"$f":"IFERROR(VLOOKUP(B428&\"-\"&H428,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B428&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37599846199642784},864,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mellem personbil, benzin",{"$f":"O428","v":2020},0,null,{"$f":"BE428+BF428+BS428","v":242443.11334405228},131088.91387850911,{"$f":"BE428*'Ny Regafg'!$F$4","v":32772.228469627276},null,{"$f":"BE428+BF428-BG428","v":163861.14234813637},{"$f":"IF(BH428>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH428*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH428>'Ny Regafg'!$F$20,MIN(BH428-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":84031.970995915923},{"$f":"IF(BH428>'Ny Regafg'!$F$21,(BH428-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB428>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB428*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB428>'Ny Regafg'!$F$32,MIN(BB428-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB428>'Ny Regafg'!$F$33,(BB428-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BI428:BN428)-BO428","v":78581.970995915923},{"$f":"BP428","v":78581.970995915923},null,{"$f":"BQ428-BR428","v":78581.970995915923},{"$f":"BS428+BF428+BE428-BD428","v":0},{"$f":"IF(BB428<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB428-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD428*AW428),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD428*AW428),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2020,15.514519487078225,{"$f":"Z428","v":3020}]
[null,3,1.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H429)),ABS($E$425:$E$487-H429),0))","v":0},0,{"$f":"(IF(E429=0,0,IF(COUNTIF(E427:E429,E429)=1,E429&\",1\",IF(COUNTIF(E427:E429,E429)=2,E429&\",2\",IF(COUNTIF(E427:E429,E429)=3,E429&\",3\")))))*1","v":0},0,1,1,"Mellem personbil, benzin","NISSAN","QASHQAI","Gnsn variant","2019",{"$f":"O426-1","v":2020},null,854.18532727765512,1,4.1690183976992416E-2,18582.172974191941,256880,17.2,140255.06687910768,34768.766719776919,175845.02778982115,4860,7.8599958086059463E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C429,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C429-$H429,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O429))","v":7.1597730902682163E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C429,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C429-$H429,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O429))","v":0},null,1,0,null,{"$f":"IF(H429 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H429)/100000*W429,Afskrivning!$C$29)/100","v":0.15822914846598796},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H429","v":0.18897639700000002},0.03,{"$f":"IFERROR(VLOOKUP(B429&\"-\"&H429,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B429&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37599846199642784},864,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mellem personbil, benzin",2020,0,null,263639.84215793648,140255.06687910768,{"$f":"BE429*'Ny Regafg'!$F$4","v":35063.766719776919},null,175318.83359888458,{"$f":"IF(BH429>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH429*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH429>'Ny Regafg'!$F$20,MIN(BH429-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":93771.008559051887},{"$f":"IF(BH429>'Ny Regafg'!$F$21,(BH429-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB429>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB429*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB429>'Ny Regafg'!$F$32,MIN(BB429-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB429>'Ny Regafg'!$F$33,(BB429-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},88321.008559051887,88321.008559051887,null,88321.008559051887,0,{"$f":"IF(BB429<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB429-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD429*AW429),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD429*AW429),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2020,12.722653094866734,4860]
[null,3,1.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H430)),ABS($E$425:$E$487-H430),0))","v":0},0,0,0,1,1,"Mellem personbil, benzin","SKODA","OCTAVIA","Gnsn variant","2019",2020,null,854.18532727765512,1,4.1690183976992416E-2,18582.172974191941,256880,17.2,133421.42448330691,33060.356120826727,158753.51351351358,4240,7.1393062191264747E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C430,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C430-$H430,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O430))","v":6.5032875074716084E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C430,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C430-$H430,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O430))","v":0},null,1,0,null,{"$f":"IF(H430 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H430)/100000*W430,Afskrivning!$C$29)/100","v":0.1505197555629805},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H430","v":0.18897639700000002},0.03,{"$f":"IFERROR(VLOOKUP(B430&\"-\"&H430,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B430&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37599846199642784},864,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mellem personbil, benzin",2020,0,null,247837.04411764722,133421.42448330691,{"$f":"BE430*'Ny Regafg'!$F$4","v":33355.356120826727},null,166776.78060413364,{"$f":"IF(BH430>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH430*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH430>'Ny Regafg'!$F$20,MIN(BH430-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":86510.263513513593},{"$f":"IF(BH430>'Ny Regafg'!$F$21,(BH430-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB430>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB430*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB430>'Ny Regafg'!$F$32,MIN(BB430-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB430>'Ny Regafg'!$F$33,(BB430-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},81060.263513513593,81060.263513513593,null,81060.263513513593,0,{"$f":"IF(BB430<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB430-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD430*AW430),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD430*AW430),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2020,14.006963272158879,4240]
[null,3,2.1,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H431)),ABS($E$425:$E$487-H431),0))","v":2},2,2.1,1,2,2,"Mellem personbil, benzin","VOLKSWAGEN","GOLF","Gnsn variant","2019",2019,null,1017.1849970008533,1,4.9645701359393252E-2,18166.288589660373,256880,17.2,131088.91387850911,32477.228469627276,146942.42356826318,3020,6.4455750681346125E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C431,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C431-$H431,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O431))","v":5.8713587192508833E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C431,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C431-$H431,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O431))","v":0},null,1,0,null,{"$f":"IF(H431 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H431)/100000*W431,Afskrivning!$C$29)/100","v":0.13572272335282609},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H431","v":0.229929999},0.03,{"$f":"IFERROR(VLOOKUP(B431&\"-\"&H431,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B431&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32716064695376063},864,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mellem personbil, benzin",2019,0,null,242443.11334405228,131088.91387850911,{"$f":"BE431*'Ny Regafg'!$F$4","v":32772.228469627276},null,163861.14234813637,{"$f":"IF(BH431>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH431*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH431>'Ny Regafg'!$F$20,MIN(BH431-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":84031.970995915923},{"$f":"IF(BH431>'Ny Regafg'!$F$21,(BH431-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB431>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB431*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB431>'Ny Regafg'!$F$32,MIN(BB431-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB431>'Ny Regafg'!$F$33,(BB431-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},78581.970995915923,78581.970995915923,null,78581.970995915923,0,{"$f":"IF(BB431<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB431-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD431*AW431),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD431*AW431),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2019,15.514519487078225,3020]
[null,3,2.2000000000000002,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H432)),ABS($E$425:$E$487-H432),0))","v":2},2,2.2000000000000002,1,2,2,"Mellem personbil, benzin","NISSAN","QASHQAI","Gnsn variant","2019",2019,null,1017.1849970008533,1,4.9645701359393252E-2,18166.288589660373,256880,17.2,140255.06687910768,34768.766719776919,175845.02778982115,4860,7.8599958086059463E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C432,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C432-$H432,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O432))","v":7.1597730902682163E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C432,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C432-$H432,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O432))","v":0},null,1,0,null,{"$f":"IF(H432 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H432)/100000*W432,Afskrivning!$C$29)/100","v":0.14521288702191323},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H432","v":0.229929999},0.03,{"$f":"IFERROR(VLOOKUP(B432&\"-\"&H432,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B432&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32716064695376063},864,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mellem personbil, benzin",2019,0,null,263639.84215793648,140255.06687910768,{"$f":"BE432*'Ny Regafg'!$F$4","v":35063.766719776919},null,175318.83359888458,{"$f":"IF(BH432>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH432*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH432>'Ny Regafg'!$F$20,MIN(BH432-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":93771.008559051887},{"$f":"IF(BH432>'Ny Regafg'!$F$21,(BH432-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB432>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB432*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB432>'Ny Regafg'!$F$32,MIN(BB432-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB432>'Ny Regafg'!$F$33,(BB432-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},88321.008559051887,88321.008559051887,null,88321.008559051887,0,{"$f":"IF(BB432<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB432-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD432*AW432),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD432*AW432),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2019,12.722653094866734,4860]
[null,3,2.2999999999999998,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H433)),ABS($E$425:$E$487-H433),0))","v":2},2,2.2999999999999998,1,2,2,"Mellem personbil, benzin","SKODA","OCTAVIA","Gnsn variant","2019",2019,null,1017.1849970008533,1,4.9645701359393252E-2,18166.288589660373,256880,17.2,133421.42448330691,33060.356120826727,158753.51351351358,4240,7.1393062191264747E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C433,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C433-$H433,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O433))","v":6.5032875074716084E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C433,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C433-$H433,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O433))","v":0},null,1,0,null,{"$f":"IF(H433 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H433)/100000*W433,Afskrivning!$C$29)/100","v":0.13813768494008818},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H433","v":0.229929999},0.03,{"$f":"IFERROR(VLOOKUP(B433&\"-\"&H433,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B433&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32716064695376063},864,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mellem personbil, benzin",2019,0,null,247837.04411764722,133421.42448330691,{"$f":"BE433*'Ny Regafg'!$F$4","v":33355.356120826727},null,166776.78060413364,{"$f":"IF(BH433>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH433*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH433>'Ny Regafg'!$F$20,MIN(BH433-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":86510.263513513593},{"$f":"IF(BH433>'Ny Regafg'!$F$21,(BH433-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB433>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB433*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB433>'Ny Regafg'!$F$32,MIN(BB433-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB433>'Ny Regafg'!$F$33,(BB433-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},81060.263513513593,81060.263513513593,null,81060.263513513593,0,{"$f":"IF(BB433<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB433-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD433*AW433),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD433*AW433),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2019,14.006963272158879,4240]
[null,3,3.1,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H434)),ABS($E$425:$E$487-H434),0))","v":2},0,0,0,3,3,"Mellem personbil, benzin","VOLKSWAGEN","GOLF","Gnsn variant","2019",2018,null,738.63231255050312,1,3.6050393302497298E-2,17761.134790932338,256880,17.2,131088.91387850911,32477.228469627276,146942.42356826318,3020,6.4455750681346125E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C434,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C434-$H434,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O434))","v":5.8713587192508833E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C434,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C434-$H434,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O434))","v":0},null,1,0,null,{"$f":"IF(H434 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H434)/100000*W434,Afskrivning!$C$29)/100","v":0.12355711954663208},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H434","v":0.27088360099999997},0.03,{"$f":"IFERROR(VLOOKUP(B434&\"-\"&H434,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B434&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27832283191109342},864,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mellem personbil, benzin",2018,0,null,242443.11334405228,131088.91387850911,{"$f":"BE434*'Ny Regafg'!$F$4","v":32772.228469627276},null,163861.14234813637,{"$f":"IF(BH434>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH434*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH434>'Ny Regafg'!$F$20,MIN(BH434-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":84031.970995915923},{"$f":"IF(BH434>'Ny Regafg'!$F$21,(BH434-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB434>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB434*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB434>'Ny Regafg'!$F$32,MIN(BB434-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB434>'Ny Regafg'!$F$33,(BB434-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},78581.970995915923,78581.970995915923,null,78581.970995915923,0,{"$f":"IF(BB434<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB434-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD434*AW434),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD434*AW434),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2018,15.514519487078225,3020]
[null,3,3.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H435)),ABS($E$425:$E$487-H435),0))","v":2},0,0,0,3,3,{"$f":"IFERROR(INDEX(J$687:J$749,MATCH($C435,$B$687:$B$749,0)),INDEX(J$687:J$749,MATCH(ROUND($I$299+$C435-$H435,1),$B$687:$B$749,0)))","v":"Mellem personbil, benzin"},"NISSAN","QASHQAI","Gnsn variant","2019",2018,null,738.63231255050312,1,3.6050393302497298E-2,17761.134790932338,{"$f":"IFERROR(INDEX(U$687:U$749,MATCH($C435,$B$687:$B$749,0)),INDEX(U$687:U$749,MATCH(ROUND($I$299+$C435-$H435,1),$B$687:$B$749,0)))","v":256880},17.2,140255.06687910768,34768.766719776919,175845.02778982115,4860,7.8599958086059463E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C435,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C435-$H435,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O435))","v":7.1597730902682163E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C435,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C435-$H435,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O435))","v":0},null,1,0,null,{"$f":"IF(H435 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H435)/100000*W435,Afskrivning!$C$29)/100","v":0.13219662557783848},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H435","v":0.27088360099999997},0.03,{"$f":"IFERROR(VLOOKUP(B435&\"-\"&H435,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B435&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27832283191109342},{"$f":"IFERROR(INDEX(AP$687:AP$749,MATCH($C435,$B$687:$B$749,0)),INDEX(AP$687:AP$749,MATCH(ROUND($I$299+$C435-$H435,1),$B$687:$B$749,0)))","v":864},0,4,35000,null,null,1,1.0977995684373705,null,null,"Mellem personbil, benzin",2018,0,null,263639.84215793648,140255.06687910768,{"$f":"BE435*'Ny Regafg'!$F$4","v":35063.766719776919},null,175318.83359888458,{"$f":"IF(BH435>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH435*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH435>'Ny Regafg'!$F$20,MIN(BH435-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":93771.008559051887},{"$f":"IF(BH435>'Ny Regafg'!$F$21,(BH435-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB435>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB435*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB435>'Ny Regafg'!$F$32,MIN(BB435-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB435>'Ny Regafg'!$F$33,(BB435-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},88321.008559051887,88321.008559051887,null,88321.008559051887,0,{"$f":"IF(BB435<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB435-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD435*AW435),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD435*AW435),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2018,12.722653094866734,4860]
[null,3,3.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H436)),ABS($E$425:$E$487-H436),0))","v":2},0,0,0,3,3,"Mellem personbil, benzin","SKODA","OCTAVIA","Gnsn variant","2019",2018,null,738.63231255050312,1,3.6050393302497298E-2,17761.134790932338,256880,17.2,133421.42448330691,33060.356120826727,158753.51351351358,4240,7.1393062191264747E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C436,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C436-$H436,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O436))","v":6.5032875074716084E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C436,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C436-$H436,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O436))","v":0},null,1,0,null,{"$f":"IF(H436 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H436)/100000*W436,Afskrivning!$C$29)/100","v":0.12575561431719587},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H436","v":0.27088360099999997},0.03,{"$f":"IFERROR(VLOOKUP(B436&\"-\"&H436,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B436&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27832283191109342},864,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mellem personbil, benzin",2018,0,null,247837.04411764722,133421.42448330691,{"$f":"BE436*'Ny Regafg'!$F$4","v":33355.356120826727},null,166776.78060413364,{"$f":"IF(BH436>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH436*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH436>'Ny Regafg'!$F$20,MIN(BH436-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":86510.263513513593},{"$f":"IF(BH436>'Ny Regafg'!$F$21,(BH436-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB436>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB436*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB436>'Ny Regafg'!$F$32,MIN(BB436-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB436>'Ny Regafg'!$F$33,(BB436-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},81060.263513513593,81060.263513513593,null,81060.263513513593,0,{"$f":"IF(BB436<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB436-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD436*AW436),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD436*AW436),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2018,14.006963272158879,4240]
[null,3,4.0999999999999996,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H437)),ABS($E$425:$E$487-H437),0))","v":2},0,0,0,4,4,"Mellem personbil, benzin","VOLKSWAGEN","GOLF","Gnsn variant","2019",2017,null,433.47950488825802,1,2.1156814255570516E-2,17370.447000130556,256880,17.2,131088.91387850911,32477.228469627276,146942.42356826318,2520,6.4455750681346125E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C437,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C437-$H437,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O437))","v":5.8713587192508833E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C437,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C437-$H437,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O437))","v":0},null,1,0,null,{"$f":"IF(H437 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H437)/100000*W437,Afskrivning!$C$29)/100","v":0.11139151574043804},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H437","v":0.31183720300000001},0.03,{"$f":"IFERROR(VLOOKUP(B437&\"-\"&H437,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B437&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22948501686842621},864,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mellem personbil, benzin",2017,0,null,242443.11334405228,131088.91387850911,{"$f":"BE437*'Ny Regafg'!$F$4","v":32772.228469627276},null,163861.14234813637,{"$f":"IF(BH437>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH437*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH437>'Ny Regafg'!$F$20,MIN(BH437-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":84031.970995915923},{"$f":"IF(BH437>'Ny Regafg'!$F$21,(BH437-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB437>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB437*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB437>'Ny Regafg'!$F$32,MIN(BB437-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB437>'Ny Regafg'!$F$33,(BB437-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},78581.970995915923,78581.970995915923,null,78581.970995915923,0,{"$f":"IF(BB437<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB437-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD437*AW437),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD437*AW437),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2017,15.514519487078225,2520]
[null,3,4.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H438)),ABS($E$425:$E$487-H438),0))","v":2},0,0,0,4,4,"Mellem personbil, benzin","NISSAN","QASHQAI","Gnsn variant","2019",2017,null,433.47950488825802,1,2.1156814255570516E-2,17370.447000130556,256880,17.2,140255.06687910768,34768.766719776919,175845.02778982115,4360,7.8599958086059463E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C438,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C438-$H438,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O438))","v":7.1597730902682163E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C438,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C438-$H438,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O438))","v":0},null,1,0,null,{"$f":"IF(H438 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H438)/100000*W438,Afskrivning!$C$29)/100","v":0.11918036413376376},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H438","v":0.31183720300000001},0.03,{"$f":"IFERROR(VLOOKUP(B438&\"-\"&H438,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B438&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22948501686842621},864,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mellem personbil, benzin",2017,0,null,263639.84215793648,140255.06687910768,{"$f":"BE438*'Ny Regafg'!$F$4","v":35063.766719776919},null,175318.83359888458,{"$f":"IF(BH438>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH438*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH438>'Ny Regafg'!$F$20,MIN(BH438-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":93771.008559051887},{"$f":"IF(BH438>'Ny Regafg'!$F$21,(BH438-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB438>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB438*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB438>'Ny Regafg'!$F$32,MIN(BB438-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB438>'Ny Regafg'!$F$33,(BB438-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},88321.008559051887,88321.008559051887,null,88321.008559051887,0,{"$f":"IF(BB438<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB438-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD438*AW438),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD438*AW438),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2017,12.722653094866734,4360]
[null,3,4.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H439)),ABS($E$425:$E$487-H439),0))","v":2},0,0,0,4,4,"Mellem personbil, benzin","SKODA","OCTAVIA","Gnsn variant","2019",2017,null,433.47950488825802,1,2.1156814255570516E-2,17370.447000130556,256880,17.2,133421.42448330691,33060.356120826727,158753.51351351358,3740,7.1393062191264747E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C439,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C439-$H439,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O439))","v":6.5032875074716084E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C439,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C439-$H439,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O439))","v":0},null,1,0,null,{"$f":"IF(H439 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H439)/100000*W439,Afskrivning!$C$29)/100","v":0.11337354369430357},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H439","v":0.31183720300000001},0.03,{"$f":"IFERROR(VLOOKUP(B439&\"-\"&H439,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B439&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22948501686842621},864,0,4,35000,null,null,1,1.0977995684373705,null,null,"Mellem personbil, benzin",2017,0,null,247837.04411764722,133421.42448330691,{"$f":"BE439*'Ny Regafg'!$F$4","v":33355.356120826727},null,166776.78060413364,{"$f":"IF(BH439>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH439*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH439>'Ny Regafg'!$F$20,MIN(BH439-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":86510.263513513593},{"$f":"IF(BH439>'Ny Regafg'!$F$21,(BH439-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB439>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB439*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB439>'Ny Regafg'!$F$32,MIN(BB439-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB439>'Ny Regafg'!$F$33,(BB439-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},81060.263513513593,81060.263513513593,null,81060.263513513593,0,{"$f":"IF(BB439<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB439-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD439*AW439),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD439*AW439),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2017,14.006963272158879,3740]
[null,3,5.0999999999999996,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H440)),ABS($E$425:$E$487-H440),0))","v":6},0,0,0,5,5,"Mellem personbil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,2016,null,398.15130830288558,1,1.9432552589880744E-2,16988.151568156572,256880,17.2,99444.282787691438,24861.070696922859,116543.03022692146,2520,7.7291569869547772E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C440,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C440-$H440,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O440))","v":5.2910052910052914E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C440,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C440-$H440,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O440))","v":0},null,1,0,null,{"$f":"IF(H440 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H440)/100000*W440,Afskrivning!$C$29)/100","v":7.5272952947039479E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H440","v":0.35279080500000004},0.03,{"$f":"IFERROR(VLOOKUP(B440&\"-\"&H440,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B440&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22339407890189836},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2016,0,null,169264.90394653648,99444.282787691438,{"$f":"BE440*'Ny Regafg'!$F$4","v":24861.070696922859},null,124305.3534846143,{"$f":"IF(BH440>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH440*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH440>'Ny Regafg'!$F$20,MIN(BH440-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":50409.550461922154},{"$f":"IF(BH440>'Ny Regafg'!$F$21,(BH440-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB440>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB440*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB440>'Ny Regafg'!$F$32,MIN(BB440-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB440>'Ny Regafg'!$F$33,(BB440-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},44959.550461922161,44959.550461922161,null,44959.550461922161,0,{"$f":"IF(BB440<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB440-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD440*AW440),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD440*AW440),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2016,16.198403035584835,2520]
[null,3,5.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H441)),ABS($E$425:$E$487-H441),0))","v":6},0,0,0,5,5,"Mellem personbil, benzin","Toyota","Avensis","1.8 vvt-i touring sports",2015,2016,null,398.15130830288558,1,1.9432552589880744E-2,16988.151568156572,256880,17.2,125668.56535506285,31417.141338765712,177913.56004074286,4360,9.4857835748990427E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C441,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C441-$H441,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O441))","v":6.4935064935064929E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C441,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C441-$H441,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O441))","v":0},null,1,0,null,{"$f":"IF(H441 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H441)/100000*W441,Afskrivning!$C$29)/100","v":9.5123055259888997E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H441","v":0.35279080500000004},0.03,{"$f":"IFERROR(VLOOKUP(B441&\"-\"&H441,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B441&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22339407890189836},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2016,0,null,229908.55738358287,125668.56535506285,{"$f":"BE441*'Ny Regafg'!$F$4","v":31417.141338765712},null,157085.70669382857,{"$f":"IF(BH441>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH441*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH441>'Ny Regafg'!$F$20,MIN(BH441-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":78272.850689754283},{"$f":"IF(BH441>'Ny Regafg'!$F$21,(BH441-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB441>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB441*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB441>'Ny Regafg'!$F$32,MIN(BB441-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB441>'Ny Regafg'!$F$33,(BB441-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},72822.850689754283,72822.850689754283,null,72822.850689754283,0,{"$f":"IF(BB441<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB441-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD441*AW441),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD441*AW441),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2016,13.198698769735794,4360]
[null,3,5.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H442)),ABS($E$425:$E$487-H442),0))","v":6},0,0,0,5,5,"Mellem personbil, benzin","Toyota","Auris","1.8 hybrid touring sports",2015,2016,null,398.15130830288558,1,1.9432552589880744E-2,16988.151568156572,256880,17.2,113965.42390229716,28491.35597557429,111770.16981680717,660,5.4305229387897884E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C442,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C442-$H442,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O442))","v":3.717472118959108E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C442,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C442-$H442,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O442))","v":0},null,1,0,null,{"$f":"IF(H442 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H442)/100000*W442,Afskrivning!$C$29)/100","v":8.6264526733042246E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H442","v":0.35279080500000004},0.03,{"$f":"IFERROR(VLOOKUP(B442&\"-\"&H442,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B442&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22339407890189836},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2016,0,null,202845.0427740622,113965.42390229716,{"$f":"BE442*'Ny Regafg'!$F$4","v":28491.35597557429},null,142456.77987787145,{"$f":"IF(BH442>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH442*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH442>'Ny Regafg'!$F$20,MIN(BH442-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":65838.262896190732},{"$f":"IF(BH442>'Ny Regafg'!$F$21,(BH442-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB442>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB442*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB442>'Ny Regafg'!$F$32,MIN(BB442-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB442>'Ny Regafg'!$F$33,(BB442-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},60388.262896190732,60388.262896190732,null,60388.262896190732,0,{"$f":"IF(BB442<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB442-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD442*AW442),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD442*AW442),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2016,23.054869928954076,660]
[null,3,6.1,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H443)),ABS($E$425:$E$487-H443),0))","v":6},6,6.1,1,6,6,"Mellem personbil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,2015,null,314.32355866522511,1,1.5341175469286244E-2,16614.174040130296,256880,17.2,99444.282787691438,24861.070696922859,116543.03022692146,2520,7.7291569869547772E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C443,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C443-$H443,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O443))","v":5.2910052910052914E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C443,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C443-$H443,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O443))","v":0},null,1,0,null,{"$f":"IF(H443 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H443)/100000*W443,Afskrivning!$C$29)/100","v":6.6044104302314291E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H443","v":0.39374440700000002},0.03,{"$f":"IFERROR(VLOOKUP(B443&\"-\"&H443,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B443&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21730314093537051},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2015,0,null,169264.90394653648,99444.282787691438,{"$f":"BE443*'Ny Regafg'!$F$4","v":24861.070696922859},null,124305.3534846143,{"$f":"IF(BH443>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH443*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH443>'Ny Regafg'!$F$20,MIN(BH443-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":50409.550461922154},{"$f":"IF(BH443>'Ny Regafg'!$F$21,(BH443-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB443>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB443*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB443>'Ny Regafg'!$F$32,MIN(BB443-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB443>'Ny Regafg'!$F$33,(BB443-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},44959.550461922161,44959.550461922161,null,44959.550461922161,0,{"$f":"IF(BB443<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB443-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD443*AW443),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD443*AW443),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2015,16.198403035584835,2520]
[null,3,6.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H444)),ABS($E$425:$E$487-H444),0))","v":6},6,6.2,1,6,6,"Mellem personbil, benzin","Toyota","Avensis","1.8 vvt-i touring sports",2015,2015,null,314.32355866522511,1,1.5341175469286244E-2,16614.174040130296,256880,17.2,125668.56535506285,31417.141338765712,177913.56004074286,4360,9.4857835748990427E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C444,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C444-$H444,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O444))","v":6.4935064935064929E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C444,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C444-$H444,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O444))","v":0},null,1,0,null,{"$f":"IF(H444 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H444)/100000*W444,Afskrivning!$C$29)/100","v":8.346048264585855E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H444","v":0.39374440700000002},0.03,{"$f":"IFERROR(VLOOKUP(B444&\"-\"&H444,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B444&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21730314093537051},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2015,0,null,229908.55738358287,125668.56535506285,{"$f":"BE444*'Ny Regafg'!$F$4","v":31417.141338765712},null,157085.70669382857,{"$f":"IF(BH444>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH444*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH444>'Ny Regafg'!$F$20,MIN(BH444-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":78272.850689754283},{"$f":"IF(BH444>'Ny Regafg'!$F$21,(BH444-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB444>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB444*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB444>'Ny Regafg'!$F$32,MIN(BB444-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB444>'Ny Regafg'!$F$33,(BB444-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},72822.850689754283,72822.850689754283,null,72822.850689754283,0,{"$f":"IF(BB444<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB444-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD444*AW444),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD444*AW444),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2015,13.198698769735794,4360]
[null,3,6.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H445)),ABS($E$425:$E$487-H445),0))","v":6},6,6.3,1,6,6,{"$f":"IFERROR(INDEX(J$687:J$749,MATCH($C445,$B$687:$B$749,0)),INDEX(J$687:J$749,MATCH(ROUND($I$299+$C445-$H445,1),$B$687:$B$749,0)))","v":"Mellem personbil, benzin"},"Toyota","Auris","1.8 hybrid touring sports",2015,2015,null,314.32355866522511,1,1.5341175469286244E-2,16614.174040130296,{"$f":"IFERROR(INDEX(U$687:U$749,MATCH($C445,$B$687:$B$749,0)),INDEX(U$687:U$749,MATCH(ROUND($I$299+$C445-$H445,1),$B$687:$B$749,0)))","v":256880},17.2,113965.42390229716,28491.35597557429,111770.16981680717,660,5.4305229387897884E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C445,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C445-$H445,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O445))","v":3.717472118959108E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C445,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C445-$H445,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O445))","v":0},null,{"$f":"IFERROR(INDEX(AG$687:AG$749,MATCH($C445,$B$687:$B$749,0)),INDEX(AG$687:AG$749,MATCH(ROUND($I$299+$C445-$H445,1),$B$687:$B$749,0)))","v":1},0,null,{"$f":"IF(H445 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H445)/100000*W445,Afskrivning!$C$29)/100","v":7.5688054979792044E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H445","v":0.39374440700000002},0.03,{"$f":"IFERROR(VLOOKUP(B445&\"-\"&H445,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B445&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21730314093537051},{"$f":"IFERROR(INDEX(AP$687:AP$749,MATCH($C445,$B$687:$B$749,0)),INDEX(AP$687:AP$749,MATCH(ROUND($I$299+$C445-$H445,1),$B$687:$B$749,0)))","v":864},0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$687:AV$749,MATCH($C445,$B$687:$B$749,0)),INDEX(AV$687:AV$749,MATCH(ROUND($I$299+$C445-$H445,1),$B$687:$B$749,0)))","v":1.252},1.1667816857303936,null,null,"Mellem personbil, benzin",2015,0,null,202845.0427740622,113965.42390229716,{"$f":"BE445*'Ny Regafg'!$F$4","v":28491.35597557429},null,142456.77987787145,{"$f":"IF(BH445>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH445*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH445>'Ny Regafg'!$F$20,MIN(BH445-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":65838.262896190732},{"$f":"IF(BH445>'Ny Regafg'!$F$21,(BH445-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB445>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB445*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB445>'Ny Regafg'!$F$32,MIN(BB445-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB445>'Ny Regafg'!$F$33,(BB445-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},60388.262896190732,60388.262896190732,null,60388.262896190732,0,{"$f":"IF(BB445<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB445-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD445*AW445),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD445*AW445),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2015,23.054869928954076,660]
[null,3,7.1,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H446)),ABS($E$425:$E$487-H446),0))","v":6},0,0,0,7,7,"Mellem personbil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,2014,null,223.2228987392655,1,1.0894829750795429E-2,16248.573208564965,256880,17.2,99444.282787691438,24861.070696922859,116543.03022692146,2520,7.7291569869547772E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C446,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C446-$H446,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O446))","v":5.2910052910052914E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C446,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C446-$H446,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O446))","v":0},null,1,0,null,{"$f":"IF(H446 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H446)/100000*W446,Afskrivning!$C$29)/100","v":5.6815255657589124E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H446","v":0.434698009},0.03,{"$f":"IFERROR(VLOOKUP(B446&\"-\"&H446,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B446&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21121220296884266},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2014,0,null,169264.90394653648,99444.282787691438,{"$f":"BE446*'Ny Regafg'!$F$4","v":24861.070696922859},null,124305.3534846143,{"$f":"IF(BH446>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH446*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH446>'Ny Regafg'!$F$20,MIN(BH446-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":50409.550461922154},{"$f":"IF(BH446>'Ny Regafg'!$F$21,(BH446-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB446>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB446*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB446>'Ny Regafg'!$F$32,MIN(BB446-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB446>'Ny Regafg'!$F$33,(BB446-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},44959.550461922161,44959.550461922161,null,44959.550461922161,0,{"$f":"IF(BB446<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB446-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD446*AW446),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD446*AW446),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2014,16.198403035584835,2520]
[null,3,7.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H447)),ABS($E$425:$E$487-H447),0))","v":6},0,0,0,7,7,"Mellem personbil, benzin","Toyota","Avensis","1.8 vvt-i touring sports",2015,2014,null,223.2228987392655,1,1.0894829750795429E-2,16248.573208564965,256880,17.2,125668.56535506285,31417.141338765712,177913.56004074286,4360,{"$f":"AD447*AV447*AW447","v":9.4857835748990427E-2},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C447,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C447-$H447,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O447))","v":6.4935064935064929E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C447,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C447-$H447,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O447))","v":0},null,1,0,null,{"$f":"IF(H447 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H447)/100000*W447,Afskrivning!$C$29)/100","v":7.1797910031828116E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H447","v":0.434698009},0.03,{"$f":"IFERROR(VLOOKUP(B447&\"-\"&H447,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B447&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21121220296884266},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2014,0,null,229908.55738358287,125668.56535506285,{"$f":"BE447*'Ny Regafg'!$F$4","v":31417.141338765712},null,157085.70669382857,{"$f":"IF(BH447>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH447*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH447>'Ny Regafg'!$F$20,MIN(BH447-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":78272.850689754283},{"$f":"IF(BH447>'Ny Regafg'!$F$21,(BH447-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB447>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB447*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB447>'Ny Regafg'!$F$32,MIN(BB447-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB447>'Ny Regafg'!$F$33,(BB447-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},72822.850689754283,72822.850689754283,null,72822.850689754283,0,{"$f":"IF(BB447<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB447-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD447*AW447),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD447*AW447),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2014,13.198698769735794,4360]
[null,3,7.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H448)),ABS($E$425:$E$487-H448),0))","v":6},0,0,0,7,7,"Mellem personbil, benzin","Toyota","Auris","1.8 hybrid touring sports",2015,2014,null,223.2228987392655,1,1.0894829750795429E-2,16248.573208564965,256880,17.2,113965.42390229716,28491.35597557429,111770.16981680717,660,5.4305229387897884E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C448,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C448-$H448,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O448))","v":3.717472118959108E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C448,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C448-$H448,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O448))","v":0},null,1,0,null,{"$f":"IF(H448 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H448)/100000*W448,Afskrivning!$C$29)/100","v":6.5111583226541828E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H448","v":0.434698009},0.03,{"$f":"IFERROR(VLOOKUP(B448&\"-\"&H448,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B448&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21121220296884266},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2014,0,null,202845.0427740622,113965.42390229716,{"$f":"BE448*'Ny Regafg'!$F$4","v":28491.35597557429},null,142456.77987787145,{"$f":"IF(BH448>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH448*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH448>'Ny Regafg'!$F$20,MIN(BH448-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":65838.262896190732},{"$f":"IF(BH448>'Ny Regafg'!$F$21,(BH448-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB448>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB448*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB448>'Ny Regafg'!$F$32,MIN(BB448-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB448>'Ny Regafg'!$F$33,(BB448-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},60388.262896190732,60388.262896190732,null,60388.262896190732,0,{"$f":"IF(BB448<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB448-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD448*AW448),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD448*AW448),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2014,23.054869928954076,660]
[null,3,8.1,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H449)),ABS($E$425:$E$487-H449),0))","v":6},0,0,0,8,8,"Mellem personbil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,2013,null,201.49676141155689,1,9.8344431656168796E-3,15890.911783245812,256880,17.2,99444.282787691438,24861.070696922859,116543.03022692146,2520,7.7291569869547772E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C449,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C449-$H449,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O449))","v":5.2910052910052914E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C449,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C449-$H449,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O449))","v":0},null,1,0,null,{"$f":"IF(H449 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H449)/100000*W449,Afskrivning!$C$29)/100","v":4.7586407012863943E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H449","v":0.47565161099999997},0.03,{"$f":"IFERROR(VLOOKUP(B449&\"-\"&H449,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B449&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20512126500231481},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2013,0,null,169264.90394653648,99444.282787691438,{"$f":"BE449*'Ny Regafg'!$F$4","v":24861.070696922859},null,124305.3534846143,{"$f":"IF(BH449>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH449*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH449>'Ny Regafg'!$F$20,MIN(BH449-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":50409.550461922154},{"$f":"IF(BH449>'Ny Regafg'!$F$21,(BH449-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB449>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB449*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB449>'Ny Regafg'!$F$32,MIN(BB449-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB449>'Ny Regafg'!$F$33,(BB449-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},44959.550461922161,44959.550461922161,null,44959.550461922161,0,{"$f":"IF(BB449<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB449-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD449*AW449),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD449*AW449),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2013,16.198403035584835,2520]
[null,3,8.1999999999999993,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H450)),ABS($E$425:$E$487-H450),0))","v":6},0,0,0,8,8,"Mellem personbil, benzin","Toyota","Avensis","1.8 vvt-i touring sports",2015,2013,null,201.49676141155689,1,9.8344431656168796E-3,15890.911783245812,256880,17.2,125668.56535506285,31417.141338765712,177913.56004074286,4360,9.4857835748990427E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C450,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C450-$H450,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O450))","v":6.4935064935064929E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C450,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C450-$H450,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O450))","v":0},null,1,0,null,{"$f":"IF(H450 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H450)/100000*W450,Afskrivning!$C$29)/100","v":6.0135337417797662E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H450","v":0.47565161099999997},0.03,{"$f":"IFERROR(VLOOKUP(B450&\"-\"&H450,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B450&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20512126500231481},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2013,0,null,229908.55738358287,125668.56535506285,{"$f":"BE450*'Ny Regafg'!$F$4","v":31417.141338765712},null,157085.70669382857,{"$f":"IF(BH450>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH450*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH450>'Ny Regafg'!$F$20,MIN(BH450-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":78272.850689754283},{"$f":"IF(BH450>'Ny Regafg'!$F$21,(BH450-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB450>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB450*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB450>'Ny Regafg'!$F$32,MIN(BB450-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB450>'Ny Regafg'!$F$33,(BB450-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},72822.850689754283,72822.850689754283,null,72822.850689754283,0,{"$f":"IF(BB450<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB450-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD450*AW450),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD450*AW450),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2013,13.198698769735794,4360]
[null,3,8.3000000000000007,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H451)),ABS($E$425:$E$487-H451),0))","v":6},0,0,0,8,8,"Mellem personbil, benzin","Toyota","Auris","1.8 hybrid touring sports",2015,2013,null,201.49676141155689,1,9.8344431656168796E-3,15890.911783245812,256880,17.2,113965.42390229716,28491.35597557429,111770.16981680717,660,5.4305229387897884E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C451,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C451-$H451,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O451))","v":3.717472118959108E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C451,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C451-$H451,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O451))","v":0},null,1,0,null,{"$f":"IF(H451 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H451)/100000*W451,Afskrivning!$C$29)/100","v":5.4535111473291591E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H451","v":0.47565161099999997},0.03,{"$f":"IFERROR(VLOOKUP(B451&\"-\"&H451,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B451&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20512126500231481},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2013,0,null,202845.0427740622,113965.42390229716,{"$f":"BE451*'Ny Regafg'!$F$4","v":28491.35597557429},null,142456.77987787145,{"$f":"IF(BH451>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH451*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH451>'Ny Regafg'!$F$20,MIN(BH451-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":65838.262896190732},{"$f":"IF(BH451>'Ny Regafg'!$F$21,(BH451-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB451>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB451*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB451>'Ny Regafg'!$F$32,MIN(BB451-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB451>'Ny Regafg'!$F$33,(BB451-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},60388.262896190732,60388.262896190732,null,60388.262896190732,0,{"$f":"IF(BB451<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB451-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD451*AW451),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD451*AW451),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1080},null,2013,23.054869928954076,660]
[null,3,9.1,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H452)),ABS($E$425:$E$487-H452),0))","v":10},0,0,0,9,9,"Mellem personbil, benzin","Toyota","Avensis stw","1.8 stw man.6",2011,2012,null,162.48528317372964,1,7.9304117417420585E-3,15541.394851624067,256880,17.2,116513.71428571417,29128.428571428543,180619.85714285693,4360,9.8040984599627706E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C452,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C452-$H452,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O452))","v":6.7114093959731544E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C452,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C452-$H452,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O452))","v":0},null,1,0,null,{"$f":"IF(H452 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H452)/100000*W452,Afskrivning!$C$29)/100","v":4.4941563970493939E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H452","v":0.51660521299999995},0.03,{"$f":"IFERROR(VLOOKUP(B452&\"-\"&H452,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B452&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.19241657293520448},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2012,0,null,208737.96428571403,116513.71428571417,{"$f":"BE452*'Ny Regafg'!$F$4","v":29128.428571428543},null,145642.14285714272,{"$f":"IF(BH452>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH452*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH452>'Ny Regafg'!$F$20,MIN(BH452-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":68545.821428571318},{"$f":"IF(BH452>'Ny Regafg'!$F$21,(BH452-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB452>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB452*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB452>'Ny Regafg'!$F$32,MIN(BB452-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB452>'Ny Regafg'!$F$33,(BB452-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},63095.821428571318,63095.821428571318,null,63095.821428571318,0,{"$f":"IF(BB452<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB452-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD452*AW452),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD452*AW452),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2012,12.770169588900215,4360]
[null,3,9.1999999999999993,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H453)),ABS($E$425:$E$487-H453),0))","v":10},0,0,0,9,9,"Mellem personbil, benzin","Suzuki","Sx4 combiback","1,6",2011,2012,null,162.48528317372964,1,7.9304117417420585E-3,15541.394851624067,256880,17.2,70711.609756182224,17677.902439045556,78600.749804989202,3740,9.0733582020773459E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C453,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C453-$H453,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O453))","v":6.2111801242236017E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C453,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C453-$H453,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O453))","v":0},null,1,0,null,{"$f":"IF(H453 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H453)/100000*W453,Afskrivning!$C$29)/100","v":2.7274817842655539E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H453","v":0.51660521299999995},0.03,{"$f":"IFERROR(VLOOKUP(B453&\"-\"&H453,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B453&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.19241657293520448},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2012,0,null,102820.59756117139,70711.609756182224,{"$f":"BE453*'Ny Regafg'!$F$4","v":17677.902439045556},null,88389.512195227784,{"$f":"IF(BH453>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH453*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH453>'Ny Regafg'!$F$20,MIN(BH453-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":19881.085365943614},{"$f":"IF(BH453>'Ny Regafg'!$F$21,(BH453-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB453>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB453*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB453>'Ny Regafg'!$F$32,MIN(BB453-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB453>'Ny Regafg'!$F$33,(BB453-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},14431.085365943611,14431.085365943611,null,14431.085365943611,0,{"$f":"IF(BB453<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB453-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD453*AW453),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD453*AW453),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2012,13.798639622905604,3740]
[null,3,9.3000000000000007,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H454)),ABS($E$425:$E$487-H454),0))","v":10},0,0,0,9,9,"Mellem personbil, benzin","Toyota","Avensis sedan","1.8 sd man.6",2011,2012,null,162.48528317372964,1,7.9304117417420585E-3,15541.394851624067,256880,17.2,110891.99999999999,27722.999999999996,167670.99999999994,4360,9.6105965166740318E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C454,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C454-$H454,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O454))","v":6.5789473684210523E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C454,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C454-$H454,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O454))","v":0},null,1,0,null,{"$f":"IF(H454 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H454)/100000*W454,Afskrivning!$C$29)/100","v":4.277316144600038E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H454","v":0.51660521299999995},0.03,{"$f":"IFERROR(VLOOKUP(B454&\"-\"&H454,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B454&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.19241657293520448},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2012,0,null,195737.74999999994,110891.99999999999,{"$f":"BE454*'Ny Regafg'!$F$4","v":27722.999999999996},null,138614.99999999997,{"$f":"IF(BH454>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH454*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH454>'Ny Regafg'!$F$20,MIN(BH454-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":62572.749999999971},{"$f":"IF(BH454>'Ny Regafg'!$F$21,(BH454-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB454>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB454*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB454>'Ny Regafg'!$F$32,MIN(BB454-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB454>'Ny Regafg'!$F$33,(BB454-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},57122.749999999971,57122.749999999971,null,57122.749999999971,0,{"$f":"IF(BB454<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB454-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD454*AW454),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD454*AW454),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2012,13.027287097401562,4360]
[null,3,10.1,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H455)),ABS($E$425:$E$487-H455),0))","v":10},10,10.1,1,10,10,{"$f":"IFERROR(INDEX(J$687:J$749,MATCH($C455,$B$687:$B$749,0)),INDEX(J$687:J$749,MATCH(ROUND($I$299+$C455-$H455,1),$B$687:$B$749,0)))","v":"Mellem personbil, benzin"},"Toyota","Avensis stw","1.8 stw man.6",2011,2011,null,206.77378257914094,1,1.0091998495006834E-2,15199.484164888338,{"$f":"IFERROR(INDEX(U$687:U$749,MATCH($C455,$B$687:$B$749,0)),INDEX(U$687:U$749,MATCH(ROUND($I$299+$C455-$H455,1),$B$687:$B$749,0)))","v":256880},17.2,116513.71428571417,29128.428571428543,180619.85714285693,4360,9.8040984599627706E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C455,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C455-$H455,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O455))","v":6.7114093959731544E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C455,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C455-$H455,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O455))","v":0},null,1,0,null,{"$f":"IF(H455 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H455)/100000*W455,Afskrivning!$C$29)/100","v":3.4128600127481507E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H455","v":0.55755881500000004},0.03,{"$f":"IFERROR(VLOOKUP(B455&\"-\"&H455,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B455&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17971188086809414},{"$f":"IFERROR(INDEX(AP$687:AP$749,MATCH($C455,$B$687:$B$749,0)),INDEX(AP$687:AP$749,MATCH(ROUND($I$299+$C455-$H455,1),$B$687:$B$749,0)))","v":864},0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2011,0,null,208737.96428571403,116513.71428571417,{"$f":"BE455*'Ny Regafg'!$F$4","v":29128.428571428543},null,145642.14285714272,{"$f":"IF(BH455>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH455*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH455>'Ny Regafg'!$F$20,MIN(BH455-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":68545.821428571318},{"$f":"IF(BH455>'Ny Regafg'!$F$21,(BH455-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB455>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB455*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB455>'Ny Regafg'!$F$32,MIN(BB455-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB455>'Ny Regafg'!$F$33,(BB455-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},63095.821428571318,63095.821428571318,null,63095.821428571318,0,{"$f":"IF(BB455<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB455-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD455*AW455),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD455*AW455),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2011,12.770169588900215,4360]
[null,3,10.199999999999999,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H456)),ABS($E$425:$E$487-H456),0))","v":10},10,10.199999999999999,1,10,10,"Mellem personbil, benzin","Suzuki","Sx4 combiback","1,6",2011,2011,null,206.77378257914094,1,1.0091998495006834E-2,15199.484164888338,256880,17.2,70711.609756182224,17677.902439045556,78600.749804989202,3740,9.0733582020773459E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C456,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C456-$H456,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O456))","v":6.2111801242236017E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C456,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C456-$H456,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O456))","v":0},null,1,0,null,{"$f":"IF(H456 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H456)/100000*W456,Afskrivning!$C$29)/100","v":2.0712482376292748E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H456","v":0.55755881500000004},0.03,{"$f":"IFERROR(VLOOKUP(B456&\"-\"&H456,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B456&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17971188086809414},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2011,0,null,102820.59756117139,70711.609756182224,{"$f":"BE456*'Ny Regafg'!$F$4","v":17677.902439045556},null,88389.512195227784,{"$f":"IF(BH456>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH456*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH456>'Ny Regafg'!$F$20,MIN(BH456-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":19881.085365943614},{"$f":"IF(BH456>'Ny Regafg'!$F$21,(BH456-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB456>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB456*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB456>'Ny Regafg'!$F$32,MIN(BB456-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB456>'Ny Regafg'!$F$33,(BB456-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},14431.085365943611,14431.085365943611,null,14431.085365943611,0,{"$f":"IF(BB456<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB456-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD456*AW456),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD456*AW456),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2011,13.798639622905604,3740]
[null,3,10.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H457)),ABS($E$425:$E$487-H457),0))","v":10},10,10.3,1,10,10,"Mellem personbil, benzin","Toyota","Avensis sedan","1.8 sd man.6",2011,2011,null,{"$f":"IFERROR(INDEX(Q$687:Q$749,MATCH($C457,$B$687:$B$749,0)),INDEX(Q$687:Q$749,MATCH(ROUND($I$299+$C457-$H457,1),$B$687:$B$749,0)))","v":206.77378257914094},1,1.0091998495006834E-2,15199.484164888338,256880,17.2,110891.99999999999,{"$f":"IFERROR(INDEX(X$687:X$749,MATCH($C457,$B$687:$B$749,0)),BF457)","v":27722.999999999996},{"$f":"IFERROR(INDEX(Y$687:Y$749,MATCH($C457,$B$687:$B$749,0)),BS457)","v":167670.99999999994},4360,9.6105965166740318E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C457,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C457-$H457,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O457))","v":6.5789473684210523E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C457,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C457-$H457,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O457))","v":0},null,1,0,null,{"$f":"IF(H457 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H457)/100000*W457,Afskrivning!$C$29)/100","v":3.2481916386736545E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H457","v":0.55755881500000004},0.03,{"$f":"IFERROR(VLOOKUP(B457&\"-\"&H457,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B457&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17971188086809414},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2011,0,null,195737.74999999994,110891.99999999999,{"$f":"BE457*'Ny Regafg'!$F$4","v":27722.999999999996},null,138614.99999999997,{"$f":"IF(BH457>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH457*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH457>'Ny Regafg'!$F$20,MIN(BH457-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":62572.749999999971},{"$f":"IF(BH457>'Ny Regafg'!$F$21,(BH457-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB457>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB457*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB457>'Ny Regafg'!$F$32,MIN(BB457-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB457>'Ny Regafg'!$F$33,(BB457-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},57122.749999999971,57122.749999999971,null,57122.749999999971,0,{"$f":"IF(BB457<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB457-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD457*AW457),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD457*AW457),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2011,13.027287097401562,4360]
[null,3,11.1,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H458)),ABS($E$425:$E$487-H458),0))","v":10},0,0,0,11,11,"Mellem personbil, benzin","Toyota","Avensis stw","1.8 stw man.6",2011,2010,null,203.36690297769994,1,9.9257190790114688E-3,14864.915063058252,256880,17.2,116513.71428571417,29128.428571428543,180619.85714285693,4360,9.8040984599627706E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C458,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C458-$H458,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O458))","v":6.7114093959731544E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C458,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C458-$H458,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O458))","v":0},null,1,0,null,{"$f":"IF(H458 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H458)/100000*W458,Afskrivning!$C$29)/100","v":2.3315636284469084E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H458","v":0.59851241700000002},0.03,{"$f":"IFERROR(VLOOKUP(B458&\"-\"&H458,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B458&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16700718880098381},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2010,0,null,208737.96428571403,116513.71428571417,{"$f":"BE458*'Ny Regafg'!$F$4","v":29128.428571428543},null,145642.14285714272,{"$f":"IF(BH458>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH458*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH458>'Ny Regafg'!$F$20,MIN(BH458-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":68545.821428571318},{"$f":"IF(BH458>'Ny Regafg'!$F$21,(BH458-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB458>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB458*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB458>'Ny Regafg'!$F$32,MIN(BB458-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB458>'Ny Regafg'!$F$33,(BB458-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},63095.821428571318,63095.821428571318,null,63095.821428571318,0,{"$f":"IF(BB458<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB458-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD458*AW458),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD458*AW458),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2010,12.770169588900215,4360]
[null,3,11.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H459)),ABS($E$425:$E$487-H459),0))","v":10},0,0,0,11,11,"Mellem personbil, benzin","Suzuki","Sx4 combiback","1,6",2011,2010,null,203.36690297769994,1,9.9257190790114688E-3,14864.915063058252,256880,17.2,70711.609756182224,17677.902439045556,78600.749804989202,3740,9.0733582020773459E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C459,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C459-$H459,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O459))","v":6.2111801242236017E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C459,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C459-$H459,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O459))","v":0},null,1,0,null,{"$f":"IF(H459 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H459)/100000*W459,Afskrivning!$C$29)/100","v":1.4150146909929957E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H459","v":0.59851241700000002},0.03,{"$f":"IFERROR(VLOOKUP(B459&\"-\"&H459,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B459&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16700718880098381},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2010,0,null,102820.59756117139,70711.609756182224,{"$f":"BE459*'Ny Regafg'!$F$4","v":17677.902439045556},null,88389.512195227784,{"$f":"IF(BH459>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH459*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH459>'Ny Regafg'!$F$20,MIN(BH459-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":19881.085365943614},{"$f":"IF(BH459>'Ny Regafg'!$F$21,(BH459-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB459>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB459*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB459>'Ny Regafg'!$F$32,MIN(BB459-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB459>'Ny Regafg'!$F$33,(BB459-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},14431.085365943611,14431.085365943611,null,14431.085365943611,0,{"$f":"IF(BB459<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB459-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD459*AW459),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD459*AW459),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2010,13.798639622905604,3740]
[null,3,11.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H460)),ABS($E$425:$E$487-H460),0))","v":10},0,0,0,11,11,"Mellem personbil, benzin","Toyota","Avensis sedan","1.8 sd man.6",2011,2010,null,203.36690297769994,1,9.9257190790114688E-3,14864.915063058252,256880,17.2,110891.99999999999,27722.999999999996,167670.99999999994,4360,9.6105965166740318E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C460,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C460-$H460,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O460))","v":6.5789473684210523E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C460,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C460-$H460,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O460))","v":0},null,1,0,null,{"$f":"IF(H460 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H460)/100000*W460,Afskrivning!$C$29)/100","v":2.2190671327472714E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H460","v":0.59851241700000002},0.03,{"$f":"IFERROR(VLOOKUP(B460&\"-\"&H460,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B460&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16700718880098381},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2010,0,null,195737.74999999994,110891.99999999999,{"$f":"BE460*'Ny Regafg'!$F$4","v":27722.999999999996},null,138614.99999999997,{"$f":"IF(BH460>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH460*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH460>'Ny Regafg'!$F$20,MIN(BH460-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":62572.749999999971},{"$f":"IF(BH460>'Ny Regafg'!$F$21,(BH460-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB460>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB460*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB460>'Ny Regafg'!$F$32,MIN(BB460-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB460>'Ny Regafg'!$F$33,(BB460-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},57122.749999999971,57122.749999999971,null,57122.749999999971,0,{"$f":"IF(BB460<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB460-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD460*AW460),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD460*AW460),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2010,13.027287097401562,4360]
[null,3,12.1,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H461)),ABS($E$425:$E$487-H461),0))","v":10},0,0,0,12,12,"Mellem personbil, benzin","Toyota","Avensis stw","1.8 stw man.6",2011,2009,null,172.78488365125227,1,8.4331038684798687E-3,14538.063411969059,256880,17.2,116513.71428571417,29128.428571428543,180619.85714285693,4360,9.8040984599627706E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C461,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C461-$H461,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O461))","v":6.7114093959731544E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C461,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C461-$H461,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O461))","v":0},null,1,0,null,{"$f":"IF(H461 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H461)/100000*W461,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H461","v":0.639466019},0.03,{"$f":"IFERROR(VLOOKUP(B461&\"-\"&H461,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B461&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2009,0,null,208737.96428571403,116513.71428571417,{"$f":"BE461*'Ny Regafg'!$F$4","v":29128.428571428543},null,145642.14285714272,{"$f":"IF(BH461>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH461*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH461>'Ny Regafg'!$F$20,MIN(BH461-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":68545.821428571318},{"$f":"IF(BH461>'Ny Regafg'!$F$21,(BH461-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB461>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB461*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB461>'Ny Regafg'!$F$32,MIN(BB461-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB461>'Ny Regafg'!$F$33,(BB461-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},63095.821428571318,63095.821428571318,null,63095.821428571318,0,{"$f":"IF(BB461<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB461-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD461*AW461),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD461*AW461),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2009,12.770169588900215,4360]
[null,3,12.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H462)),ABS($E$425:$E$487-H462),0))","v":10},0,0,0,12,12,"Mellem personbil, benzin","Suzuki","Sx4 combiback","1,6",2011,2009,null,172.78488365125227,1,8.4331038684798687E-3,14538.063411969059,256880,17.2,70711.609756182224,17677.902439045556,78600.749804989202,3740,9.0733582020773459E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C462,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C462-$H462,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O462))","v":6.2111801242236017E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C462,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C462-$H462,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O462))","v":0},null,1,0,null,{"$f":"IF(H462 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H462)/100000*W462,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H462","v":0.639466019},0.03,{"$f":"IFERROR(VLOOKUP(B462&\"-\"&H462,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B462&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2009,0,null,102820.59756117139,70711.609756182224,{"$f":"BE462*'Ny Regafg'!$F$4","v":17677.902439045556},null,88389.512195227784,{"$f":"IF(BH462>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH462*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH462>'Ny Regafg'!$F$20,MIN(BH462-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":19881.085365943614},{"$f":"IF(BH462>'Ny Regafg'!$F$21,(BH462-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB462>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB462*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB462>'Ny Regafg'!$F$32,MIN(BB462-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB462>'Ny Regafg'!$F$33,(BB462-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},14431.085365943611,14431.085365943611,null,14431.085365943611,0,{"$f":"IF(BB462<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB462-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD462*AW462),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD462*AW462),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2009,13.798639622905604,3740]
[null,3,12.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H463)),ABS($E$425:$E$487-H463),0))","v":10},0,0,0,12,12,"Mellem personbil, benzin","Toyota","Avensis sedan","1.8 sd man.6",2011,2009,null,172.78488365125227,1,8.4331038684798687E-3,14538.063411969059,256880,17.2,110891.99999999999,27722.999999999996,167670.99999999994,4360,9.6105965166740318E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C463,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C463-$H463,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O463))","v":6.5789473684210523E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C463,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C463-$H463,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O463))","v":0},null,1,0,null,{"$f":"IF(H463 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H463)/100000*W463,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H463","v":0.639466019},0.03,{"$f":"IFERROR(VLOOKUP(B463&\"-\"&H463,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B463&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2009,0,null,195737.74999999994,110891.99999999999,{"$f":"BE463*'Ny Regafg'!$F$4","v":27722.999999999996},null,138614.99999999997,{"$f":"IF(BH463>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH463*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH463>'Ny Regafg'!$F$20,MIN(BH463-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":62572.749999999971},{"$f":"IF(BH463>'Ny Regafg'!$F$21,(BH463-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB463>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB463*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB463>'Ny Regafg'!$F$32,MIN(BB463-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB463>'Ny Regafg'!$F$33,(BB463-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},57122.749999999971,57122.749999999971,null,57122.749999999971,0,{"$f":"IF(BB463<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB463-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD463*AW463),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD463*AW463),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2009,{"$f":"1/(AD463*AW463)","v":13.027287097401562},4360]
[null,3,13.1,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H464)),ABS($E$425:$E$487-H464),0))","v":14},0,0,0,13,13,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,2008,null,273.37383162704668,1,1.3342544025369683E-2,14218.226016905743,256880,17.2,117815.30612244888,29453.826530612219,190059.43877550997,4960,0.10509429284420524,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C464,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C464-$H464,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O464))","v":7.1942446043165464E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C464,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C464-$H464,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O464))","v":0},null,1,0,null,{"$f":"IF(H464 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H464)/100000*W464,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H464","v":0.68041962099999997},0.03,{"$f":"IFERROR(VLOOKUP(B464&\"-\"&H464,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B464&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2008,0,null,211747.89540816302,117815.30612244888,{"$f":"BE464*'Ny Regafg'!$F$4","v":29453.826530612219},null,147269.1326530611,{"$f":"IF(BH464>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH464*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH464>'Ny Regafg'!$F$20,MIN(BH464-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":69928.762755101925},{"$f":"IF(BH464>'Ny Regafg'!$F$21,(BH464-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB464>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB464*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB464>'Ny Regafg'!$F$32,MIN(BB464-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB464>'Ny Regafg'!$F$33,(BB464-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},64478.762755101925,64478.762755101925,null,64478.762755101925,0,{"$f":"IF(BB464<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB464-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD464*AW464),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(1/(AD464*AW464),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5460},null,2008,11.913111227229059,4960]
[null,3,13.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H465)),ABS($E$425:$E$487-H465),0))","v":14},0,0,0,13,13,{"$f":"IFERROR(INDEX(J$687:J$749,MATCH($C465,$B$687:$B$749,0)),INDEX(J$687:J$749,MATCH(ROUND($I$299+$C465-$H465,1),$B$687:$B$749,0)))","v":"Mellem personbil, benzin"},"Peugeot","307","1,6 i st. car",2007,2008,null,273.37383162704668,1,1.3342544025369683E-2,14218.226016905743,{"$f":"IFERROR(INDEX(U$687:U$749,MATCH($C465,$B$687:$B$749,0)),INDEX(U$687:U$749,MATCH(ROUND($I$299+$C465-$H465,1),$B$687:$B$749,0)))","v":256880},17.2,88266.326530612234,22066.581632653058,123574.23469387754,5580,0.1123700515795733,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C465,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C465-$H465,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O465))","v":7.6923076923076927E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C465,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C465-$H465,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O465))","v":0},null,{"$f":"IFERROR(INDEX(AG$687:AG$749,MATCH($C465,$B$687:$B$749,0)),INDEX(AG$687:AG$749,MATCH(ROUND($I$299+$C465-$H465,1),$B$687:$B$749,0)))","v":1},0,null,{"$f":"IF(H465 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H465)/100000*W465,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H465","v":0.68041962099999997},0.03,{"$f":"IFERROR(VLOOKUP(B465&\"-\"&H465,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B465&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},{"$f":"IFERROR(INDEX(AP$687:AP$749,MATCH($C465,$B$687:$B$749,0)),INDEX(AP$687:AP$749,MATCH(ROUND($I$299+$C465-$H465,1),$B$687:$B$749,0)))","v":864},0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$687:AV$749,MATCH($C465,$B$687:$B$749,0)),INDEX(AV$687:AV$749,MATCH(ROUND($I$299+$C465-$H465,1),$B$687:$B$749,0)))","v":1.252},1.1667816857303936,null,null,"Mellem personbil, benzin",2008,0,null,143415.8801020408,88266.326530612234,{"$f":"BE465*'Ny Regafg'!$F$4","v":22066.581632653058},null,110332.9081632653,{"$f":"IF(BH465>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH465*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH465>'Ny Regafg'!$F$20,MIN(BH465-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":38532.971938775503},{"$f":"IF(BH465>'Ny Regafg'!$F$21,(BH465-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB465>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB465*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB465>'Ny Regafg'!$F$32,MIN(BB465-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB465>'Ny Regafg'!$F$33,(BB465-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},33082.971938775503,33082.971938775503,null,33082.971938775503,0,{"$f":"IF(BB465<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB465-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD465*AW465),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD465*AW465),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2008,11.141758701725019,5580]
[null,3,13.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H466)),ABS($E$425:$E$487-H466),0))","v":14},0,0,0,13,13,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,2008,null,273.37383162704668,1,1.3342544025369683E-2,14218.226016905743,256880,17.2,116173.40372670798,29043.350931676996,186365.15838509297,6200,0.11686485364275623,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C466,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C466-$H466,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O466))","v":0.08},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C466,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C466-$H466,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O466))","v":0},null,1,0,null,{"$f":"IF(H466 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H466)/100000*W466,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H466","v":0.68041962099999997},0.03,{"$f":"IFERROR(VLOOKUP(B466&\"-\"&H466,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B466&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2008,0,null,207950.9961180122,116173.40372670798,{"$f":"BE466*'Ny Regafg'!$F$4","v":29043.350931676996},null,145216.75465838498,{"$f":"IF(BH466>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH466*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH466>'Ny Regafg'!$F$20,MIN(BH466-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":68184.241459627228},{"$f":"IF(BH466>'Ny Regafg'!$F$21,(BH466-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB466>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB466*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB466>'Ny Regafg'!$F$32,MIN(BB466-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB466>'Ny Regafg'!$F$33,(BB466-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},62734.241459627228,62734.241459627228,null,62734.241459627228,0,{"$f":"IF(BB466<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB466-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD466*AW466),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(1/(AD466*AW466),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6700},null,2008,10.71322952088944,6200]
[null,3,14.1,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H467)),ABS($E$425:$E$487-H467),0))","v":14},14,14.1,1,14,14,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,2007,null,404.95378814691378,1,1.9764560910722734E-2,13905.425044533815,256880,17.2,117815.30612244888,29453.826530612219,190059.43877550997,4960,0.10509429284420524,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C467,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C467-$H467,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O467))","v":7.1942446043165464E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C467,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C467-$H467,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O467))","v":0},null,1,0,null,{"$f":"IF(H467 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H467)/100000*W467,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H467","v":0.72137322300000006},0.03,{"$f":"IFERROR(VLOOKUP(B467&\"-\"&H467,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B467&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2007,0,null,211747.89540816302,117815.30612244888,{"$f":"BE467*'Ny Regafg'!$F$4","v":29453.826530612219},null,147269.1326530611,{"$f":"IF(BH467>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH467*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH467>'Ny Regafg'!$F$20,MIN(BH467-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":69928.762755101925},{"$f":"IF(BH467>'Ny Regafg'!$F$21,(BH467-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB467>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB467*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB467>'Ny Regafg'!$F$32,MIN(BB467-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB467>'Ny Regafg'!$F$33,(BB467-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},64478.762755101925,64478.762755101925,null,64478.762755101925,0,{"$f":"IF(BB467<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB467-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD467*AW467),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(1/(AD467*AW467),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5460},null,2007,11.913111227229059,4960]
[null,3,14.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H468)),ABS($E$425:$E$487-H468),0))","v":14},14,14.2,1,14,14,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,2007,null,404.95378814691378,1,1.9764560910722734E-2,13905.425044533815,256880,17.2,88266.326530612234,22066.581632653058,123574.23469387754,5580,0.1123700515795733,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C468,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C468-$H468,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O468))","v":7.6923076923076927E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C468,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C468-$H468,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O468))","v":0},null,1,0,null,{"$f":"IF(H468 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H468)/100000*W468,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H468","v":0.72137322300000006},0.03,{"$f":"IFERROR(VLOOKUP(B468&\"-\"&H468,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B468&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2007,0,null,143415.8801020408,88266.326530612234,{"$f":"BE468*'Ny Regafg'!$F$4","v":22066.581632653058},null,110332.9081632653,{"$f":"IF(BH468>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH468*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH468>'Ny Regafg'!$F$20,MIN(BH468-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":38532.971938775503},{"$f":"IF(BH468>'Ny Regafg'!$F$21,(BH468-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB468>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB468*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB468>'Ny Regafg'!$F$32,MIN(BB468-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB468>'Ny Regafg'!$F$33,(BB468-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},33082.971938775503,33082.971938775503,null,33082.971938775503,0,{"$f":"IF(BB468<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB468-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD468*AW468),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD468*AW468),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2007,11.141758701725019,5580]
[null,3,14.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H469)),ABS($E$425:$E$487-H469),0))","v":14},14,14.3,1,14,14,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,2007,null,404.95378814691378,1,1.9764560910722734E-2,13905.425044533815,256880,17.2,116173.40372670798,29043.350931676996,186365.15838509297,6200,0.11686485364275623,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C469,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C469-$H469,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O469))","v":0.08},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C469,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C469-$H469,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O469))","v":0},null,1,0,null,{"$f":"IF(H469 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H469)/100000*W469,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H469","v":0.72137322300000006},0.03,{"$f":"IFERROR(VLOOKUP(B469&\"-\"&H469,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B469&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2007,0,null,207950.9961180122,116173.40372670798,{"$f":"BE469*'Ny Regafg'!$F$4","v":29043.350931676996},null,145216.75465838498,{"$f":"IF(BH469>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH469*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH469>'Ny Regafg'!$F$20,MIN(BH469-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":68184.241459627228},{"$f":"IF(BH469>'Ny Regafg'!$F$21,(BH469-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB469>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB469*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB469>'Ny Regafg'!$F$32,MIN(BB469-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB469>'Ny Regafg'!$F$33,(BB469-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},62734.241459627228,62734.241459627228,null,62734.241459627228,0,{"$f":"IF(BB469<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB469-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD469*AW469),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(1/(AD469*AW469),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6700},null,2007,10.71322952088944,6200]
[null,3,15.1,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H470)),ABS($E$425:$E$487-H470),0))","v":14},0,0,0,15,15,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,2006,null,437.93128234382823,1,2.1374091953068382E-2,13599.505693554071,256880,17.2,117815.30612244888,29453.826530612219,190059.43877550997,4960,0.10509429284420524,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C470,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C470-$H470,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O470))","v":7.1942446043165464E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C470,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C470-$H470,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O470))","v":0},null,1,0,null,{"$f":"IF(H470 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H470)/100000*W470,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H470","v":0.76232682500000004},0.03,{"$f":"IFERROR(VLOOKUP(B470&\"-\"&H470,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B470&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2006,0,null,211747.89540816302,117815.30612244888,{"$f":"BE470*'Ny Regafg'!$F$4","v":29453.826530612219},null,147269.1326530611,{"$f":"IF(BH470>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH470*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH470>'Ny Regafg'!$F$20,MIN(BH470-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":69928.762755101925},{"$f":"IF(BH470>'Ny Regafg'!$F$21,(BH470-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB470>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB470*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB470>'Ny Regafg'!$F$32,MIN(BB470-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB470>'Ny Regafg'!$F$33,(BB470-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},64478.762755101925,64478.762755101925,null,64478.762755101925,0,{"$f":"IF(BB470<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB470-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD470*AW470),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(1/(AD470*AW470),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5460},null,2006,11.913111227229059,4960]
[null,3,15.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H471)),ABS($E$425:$E$487-H471),0))","v":14},0,0,0,15,15,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,2006,null,437.93128234382823,1,2.1374091953068382E-2,13599.505693554071,256880,17.2,88266.326530612234,22066.581632653058,123574.23469387754,5580,0.1123700515795733,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C471,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C471-$H471,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O471))","v":7.6923076923076927E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C471,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C471-$H471,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O471))","v":0},null,1,0,null,{"$f":"IF(H471 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H471)/100000*W471,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H471","v":0.76232682500000004},0.03,{"$f":"IFERROR(VLOOKUP(B471&\"-\"&H471,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B471&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2006,0,null,143415.8801020408,88266.326530612234,{"$f":"BE471*'Ny Regafg'!$F$4","v":22066.581632653058},null,110332.9081632653,{"$f":"IF(BH471>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH471*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH471>'Ny Regafg'!$F$20,MIN(BH471-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":38532.971938775503},{"$f":"IF(BH471>'Ny Regafg'!$F$21,(BH471-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB471>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB471*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB471>'Ny Regafg'!$F$32,MIN(BB471-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB471>'Ny Regafg'!$F$33,(BB471-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},33082.971938775503,33082.971938775503,null,33082.971938775503,0,{"$f":"IF(BB471<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB471-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD471*AW471),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD471*AW471),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2006,11.141758701725019,5580]
[null,3,15.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H472)),ABS($E$425:$E$487-H472),0))","v":14},0,0,0,15,15,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,2006,null,437.93128234382823,1,2.1374091953068382E-2,13599.505693554071,256880,17.2,116173.40372670798,29043.350931676996,186365.15838509297,6200,0.11686485364275623,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C472,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C472-$H472,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O472))","v":0.08},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C472,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C472-$H472,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O472))","v":0},null,1,0,null,{"$f":"IF(H472 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H472)/100000*W472,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H472","v":0.76232682500000004},0.03,{"$f":"IFERROR(VLOOKUP(B472&\"-\"&H472,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B472&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2006,0,null,207950.9961180122,116173.40372670798,{"$f":"BE472*'Ny Regafg'!$F$4","v":29043.350931676996},null,145216.75465838498,{"$f":"IF(BH472>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH472*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH472>'Ny Regafg'!$F$20,MIN(BH472-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":68184.241459627228},{"$f":"IF(BH472>'Ny Regafg'!$F$21,(BH472-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB472>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB472*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB472>'Ny Regafg'!$F$32,MIN(BB472-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB472>'Ny Regafg'!$F$33,(BB472-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},62734.241459627228,62734.241459627228,null,62734.241459627228,0,{"$f":"IF(BB472<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB472-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD472*AW472),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(1/(AD472*AW472),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6700},null,2006,10.71322952088944,6200]
[null,3,16.100000000000001,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H473)),ABS($E$425:$E$487-H473),0))","v":14},0,0,0,16,16,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,2005,null,59.784815654962024,1,2.9179147476455884E-3,13300.292692983765,256880,17.2,117815.30612244888,29453.826530612219,190059.43877550997,4960,0.10509429284420524,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C473,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C473-$H473,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O473))","v":7.1942446043165464E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C473,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C473-$H473,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O473))","v":0},null,1,0,null,{"$f":"IF(H473 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H473)/100000*W473,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H473","v":0.80328042700000002},0.03,{"$f":"IFERROR(VLOOKUP(B473&\"-\"&H473,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B473&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2005,0,null,211747.89540816302,117815.30612244888,{"$f":"BE473*'Ny Regafg'!$F$4","v":29453.826530612219},null,147269.1326530611,{"$f":"IF(BH473>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH473*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH473>'Ny Regafg'!$F$20,MIN(BH473-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":69928.762755101925},{"$f":"IF(BH473>'Ny Regafg'!$F$21,(BH473-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB473>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB473*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB473>'Ny Regafg'!$F$32,MIN(BB473-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB473>'Ny Regafg'!$F$33,(BB473-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},64478.762755101925,64478.762755101925,null,64478.762755101925,0,{"$f":"IF(BB473<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB473-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD473*AW473),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(1/(AD473*AW473),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5460},null,2005,11.913111227229059,4960]
[null,3,16.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H474)),ABS($E$425:$E$487-H474),0))","v":14},0,0,0,16,16,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,2005,null,59.784815654962024,1,2.9179147476455884E-3,13300.292692983765,256880,17.2,88266.326530612234,22066.581632653058,123574.23469387754,5580,0.1123700515795733,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C474,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C474-$H474,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O474))","v":7.6923076923076927E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C474,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C474-$H474,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O474))","v":0},null,1,0,null,{"$f":"IF(H474 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H474)/100000*W474,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H474","v":0.80328042700000002},0.03,{"$f":"IFERROR(VLOOKUP(B474&\"-\"&H474,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B474&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2005,0,null,143415.8801020408,88266.326530612234,{"$f":"BE474*'Ny Regafg'!$F$4","v":22066.581632653058},null,110332.9081632653,{"$f":"IF(BH474>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH474*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH474>'Ny Regafg'!$F$20,MIN(BH474-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":38532.971938775503},{"$f":"IF(BH474>'Ny Regafg'!$F$21,(BH474-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB474>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB474*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB474>'Ny Regafg'!$F$32,MIN(BB474-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB474>'Ny Regafg'!$F$33,(BB474-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},33082.971938775503,33082.971938775503,null,33082.971938775503,0,{"$f":"IF(BB474<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB474-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD474*AW474),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD474*AW474),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2005,11.141758701725019,5580]
[null,3,16.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H475)),ABS($E$425:$E$487-H475),0))","v":14},0,0,0,16,16,{"$f":"IFERROR(INDEX(J$687:J$749,MATCH($C475,$B$687:$B$749,0)),INDEX(J$687:J$749,MATCH(ROUND($I$299+$C475-$H475,1),$B$687:$B$749,0)))","v":"Mellem personbil, benzin"},"Citroën","C 4 picasso","1,8 i",2007,2005,null,59.784815654962024,1,2.9179147476455884E-3,13300.292692983765,{"$f":"IFERROR(INDEX(U$687:U$749,MATCH($C475,$B$687:$B$749,0)),INDEX(U$687:U$749,MATCH(ROUND($I$299+$C475-$H475,1),$B$687:$B$749,0)))","v":256880},17.2,116173.40372670798,29043.350931676996,186365.15838509297,6200,0.11686485364275623,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C475,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C475-$H475,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O475))","v":0.08},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C475,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C475-$H475,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O475))","v":0},null,1,0,null,{"$f":"IF(H475 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H475)/100000*W475,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H475","v":0.80328042700000002},0.03,{"$f":"IFERROR(VLOOKUP(B475&\"-\"&H475,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B475&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},{"$f":"IFERROR(INDEX(AP$687:AP$749,MATCH($C475,$B$687:$B$749,0)),INDEX(AP$687:AP$749,MATCH(ROUND($I$299+$C475-$H475,1),$B$687:$B$749,0)))","v":864},0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2005,0,null,207950.9961180122,116173.40372670798,{"$f":"BE475*'Ny Regafg'!$F$4","v":29043.350931676996},null,145216.75465838498,{"$f":"IF(BH475>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH475*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH475>'Ny Regafg'!$F$20,MIN(BH475-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":68184.241459627228},{"$f":"IF(BH475>'Ny Regafg'!$F$21,(BH475-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB475>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB475*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB475>'Ny Regafg'!$F$32,MIN(BB475-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB475>'Ny Regafg'!$F$33,(BB475-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},62734.241459627228,62734.241459627228,null,62734.241459627228,0,{"$f":"IF(BB475<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB475-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD475*AW475),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(1/(AD475*AW475),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6700},null,2005,10.71322952088944,6200]
[null,3,17.100000000000001,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H476)),ABS($E$425:$E$487-H476),0))","v":14},0,0,0,17,17,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,2004,null,23.127653104060851,1,1.1287903012070146E-3,13007.678911170333,256880,17.2,117815.30612244888,29453.826530612219,190059.43877550997,4960,0.10509429284420524,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C476,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C476-$H476,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O476))","v":7.1942446043165464E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C476,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C476-$H476,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O476))","v":0},null,1,0,null,{"$f":"IF(H476 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H476)/100000*W476,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H476","v":0.844234029},0.03,{"$f":"IFERROR(VLOOKUP(B476&\"-\"&H476,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B476&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2004,0,null,211747.89540816302,117815.30612244888,{"$f":"BE476*'Ny Regafg'!$F$4","v":29453.826530612219},null,147269.1326530611,{"$f":"IF(BH476>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH476*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH476>'Ny Regafg'!$F$20,MIN(BH476-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":69928.762755101925},{"$f":"IF(BH476>'Ny Regafg'!$F$21,(BH476-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB476>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB476*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB476>'Ny Regafg'!$F$32,MIN(BB476-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB476>'Ny Regafg'!$F$33,(BB476-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},64478.762755101925,64478.762755101925,null,64478.762755101925,0,{"$f":"IF(BB476<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB476-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD476*AW476),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(1/(AD476*AW476),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5460},null,2004,11.913111227229059,4960]
[null,3,17.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H477)),ABS($E$425:$E$487-H477),0))","v":14},0,0,0,17,17,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,2004,null,23.127653104060851,1,1.1287903012070146E-3,13007.678911170333,256880,17.2,88266.326530612234,22066.581632653058,123574.23469387754,5580,0.1123700515795733,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C477,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C477-$H477,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O477))","v":7.6923076923076927E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C477,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C477-$H477,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O477))","v":0},null,1,0,null,{"$f":"IF(H477 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H477)/100000*W477,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H477","v":0.844234029},0.03,{"$f":"IFERROR(VLOOKUP(B477&\"-\"&H477,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B477&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2004,0,null,143415.8801020408,88266.326530612234,{"$f":"BE477*'Ny Regafg'!$F$4","v":22066.581632653058},null,110332.9081632653,{"$f":"IF(BH477>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH477*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH477>'Ny Regafg'!$F$20,MIN(BH477-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":38532.971938775503},{"$f":"IF(BH477>'Ny Regafg'!$F$21,(BH477-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB477>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB477*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB477>'Ny Regafg'!$F$32,MIN(BB477-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB477>'Ny Regafg'!$F$33,(BB477-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},33082.971938775503,33082.971938775503,null,33082.971938775503,0,{"$f":"IF(BB477<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB477-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD477*AW477),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD477*AW477),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2004,11.141758701725019,5580]
[null,3,17.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H478)),ABS($E$425:$E$487-H478),0))","v":14},0,0,0,17,17,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,2004,null,23.127653104060851,1,1.1287903012070146E-3,13007.678911170333,256880,17.2,116173.40372670798,29043.350931676996,186365.15838509297,6200,0.11686485364275623,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C478,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C478-$H478,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O478))","v":0.08},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C478,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C478-$H478,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O478))","v":0},null,1,0,null,{"$f":"IF(H478 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H478)/100000*W478,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H478","v":0.844234029},0.03,{"$f":"IFERROR(VLOOKUP(B478&\"-\"&H478,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B478&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2004,0,null,207950.9961180122,116173.40372670798,{"$f":"BE478*'Ny Regafg'!$F$4","v":29043.350931676996},null,145216.75465838498,{"$f":"IF(BH478>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH478*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH478>'Ny Regafg'!$F$20,MIN(BH478-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":68184.241459627228},{"$f":"IF(BH478>'Ny Regafg'!$F$21,(BH478-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB478>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB478*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB478>'Ny Regafg'!$F$32,MIN(BB478-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB478>'Ny Regafg'!$F$33,(BB478-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},62734.241459627228,62734.241459627228,null,62734.241459627228,0,{"$f":"IF(BB478<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB478-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD478*AW478),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(1/(AD478*AW478),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6700},null,2004,10.71322952088944,6200]
[null,3,18.100000000000001,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H479)),ABS($E$425:$E$487-H479),0))","v":14},0,0,0,18,18,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,2003,null,16.15628958288228,1,7.8853928250278451E-4,12721.487860537229,256880,17.2,117815.30612244888,29453.826530612219,190059.43877550997,4960,{"$f":"AD479*AV479*AW479","v":0.10509429284420524},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C479,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C479-$H479,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O479))","v":7.1942446043165464E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C479,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C479-$H479,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O479))","v":0},null,1,0,null,{"$f":"IF(H479 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H479)/100000*W479,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H479","v":0.88518763099999997},0.03,{"$f":"IFERROR(VLOOKUP(B479&\"-\"&H479,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B479&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2003,0,null,211747.89540816302,117815.30612244888,{"$f":"BE479*'Ny Regafg'!$F$4","v":29453.826530612219},null,147269.1326530611,{"$f":"IF(BH479>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH479*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH479>'Ny Regafg'!$F$20,MIN(BH479-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":69928.762755101925},{"$f":"IF(BH479>'Ny Regafg'!$F$21,(BH479-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB479>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB479*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB479>'Ny Regafg'!$F$32,MIN(BB479-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB479>'Ny Regafg'!$F$33,(BB479-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},64478.762755101925,64478.762755101925,null,64478.762755101925,0,{"$f":"IF(BB479<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB479-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD479*AW479),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(1/(AD479*AW479),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5460},null,2003,11.913111227229059,4960]
[null,3,18.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H480)),ABS($E$425:$E$487-H480),0))","v":14},0,0,0,18,18,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,2003,null,16.15628958288228,1,7.8853928250278451E-4,12721.487860537229,256880,17.2,88266.326530612234,22066.581632653058,123574.23469387754,5580,0.1123700515795733,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C480,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C480-$H480,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O480))","v":7.6923076923076927E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C480,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C480-$H480,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O480))","v":0},null,1,0,null,{"$f":"IF(H480 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H480)/100000*W480,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H480","v":0.88518763099999997},0.03,{"$f":"IFERROR(VLOOKUP(B480&\"-\"&H480,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B480&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2003,0,null,143415.8801020408,88266.326530612234,{"$f":"BE480*'Ny Regafg'!$F$4","v":22066.581632653058},null,110332.9081632653,{"$f":"IF(BH480>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH480*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH480>'Ny Regafg'!$F$20,MIN(BH480-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":38532.971938775503},{"$f":"IF(BH480>'Ny Regafg'!$F$21,(BH480-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB480>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB480*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB480>'Ny Regafg'!$F$32,MIN(BB480-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB480>'Ny Regafg'!$F$33,(BB480-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},33082.971938775503,33082.971938775503,null,33082.971938775503,0,{"$f":"IF(BB480<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB480-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD480*AW480),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD480*AW480),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2003,11.141758701725019,5580]
[null,3,18.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H481)),ABS($E$425:$E$487-H481),0))","v":14},0,0,0,18,18,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,2003,null,16.15628958288228,1,7.8853928250278451E-4,12721.487860537229,256880,17.2,116173.40372670798,29043.350931676996,186365.15838509297,6200,0.11686485364275623,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C481,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C481-$H481,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O481))","v":0.08},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C481,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C481-$H481,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O481))","v":0},null,1,0,null,{"$f":"IF(H481 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H481)/100000*W481,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H481","v":0.88518763099999997},0.03,{"$f":"IFERROR(VLOOKUP(B481&\"-\"&H481,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B481&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2003,0,null,207950.9961180122,116173.40372670798,{"$f":"BE481*'Ny Regafg'!$F$4","v":29043.350931676996},null,145216.75465838498,{"$f":"IF(BH481>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH481*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH481>'Ny Regafg'!$F$20,MIN(BH481-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":68184.241459627228},{"$f":"IF(BH481>'Ny Regafg'!$F$21,(BH481-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB481>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB481*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB481>'Ny Regafg'!$F$32,MIN(BB481-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB481>'Ny Regafg'!$F$33,(BB481-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},62734.241459627228,62734.241459627228,null,62734.241459627228,0,{"$f":"IF(BB481<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB481-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD481*AW481),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(1/(AD481*AW481),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6700},null,2003,10.71322952088944,6200]
[null,3,19.100000000000001,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H482)),ABS($E$425:$E$487-H482),0))","v":14},0,0,0,19,19,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,2002,null,14.855293339407728,1,7.2504161869170903E-4,12441.619212234278,256880,17.2,117815.30612244888,29453.826530612219,190059.43877550997,4960,0.10509429284420524,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C482,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C482-$H482,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O482))","v":7.1942446043165464E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C482,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C482-$H482,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O482))","v":0},null,1,0,null,{"$f":"IF(H482 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H482)/100000*W482,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H482","v":0.92614123300000006},0.03,{"$f":"IFERROR(VLOOKUP(B482&\"-\"&H482,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B482&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2002,0,null,211747.89540816302,117815.30612244888,{"$f":"BE482*'Ny Regafg'!$F$4","v":29453.826530612219},null,147269.1326530611,{"$f":"IF(BH482>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH482*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH482>'Ny Regafg'!$F$20,MIN(BH482-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":69928.762755101925},{"$f":"IF(BH482>'Ny Regafg'!$F$21,(BH482-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB482>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB482*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB482>'Ny Regafg'!$F$32,MIN(BB482-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB482>'Ny Regafg'!$F$33,(BB482-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},64478.762755101925,64478.762755101925,null,64478.762755101925,0,{"$f":"IF(BB482<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB482-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD482*AW482),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(1/(AD482*AW482),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5460},null,2002,11.913111227229059,4960]
[null,3,19.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H483)),ABS($E$425:$E$487-H483),0))","v":14},0,0,0,19,19,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,2002,null,14.855293339407728,1,7.2504161869170903E-4,12441.619212234278,256880,17.2,88266.326530612234,22066.581632653058,123574.23469387754,5580,0.1123700515795733,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C483,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C483-$H483,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O483))","v":7.6923076923076927E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C483,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C483-$H483,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O483))","v":0},null,1,0,null,{"$f":"IF(H483 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H483)/100000*W483,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H483","v":0.92614123300000006},0.03,{"$f":"IFERROR(VLOOKUP(B483&\"-\"&H483,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B483&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2002,0,null,143415.8801020408,88266.326530612234,{"$f":"BE483*'Ny Regafg'!$F$4","v":22066.581632653058},null,110332.9081632653,{"$f":"IF(BH483>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH483*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH483>'Ny Regafg'!$F$20,MIN(BH483-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":38532.971938775503},{"$f":"IF(BH483>'Ny Regafg'!$F$21,(BH483-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB483>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB483*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB483>'Ny Regafg'!$F$32,MIN(BB483-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB483>'Ny Regafg'!$F$33,(BB483-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},33082.971938775503,33082.971938775503,null,33082.971938775503,0,{"$f":"IF(BB483<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB483-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD483*AW483),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD483*AW483),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2002,11.141758701725019,5580]
[null,3,19.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H484)),ABS($E$425:$E$487-H484),0))","v":14},0,0,0,19,19,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,2002,null,14.855293339407728,1,7.2504161869170903E-4,12441.619212234278,256880,17.2,116173.40372670798,29043.350931676996,186365.15838509297,6200,0.11686485364275623,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C484,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C484-$H484,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O484))","v":0.08},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C484,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C484-$H484,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O484))","v":0},null,1,0,null,{"$f":"IF(H484 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H484)/100000*W484,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H484","v":0.92614123300000006},0.03,{"$f":"IFERROR(VLOOKUP(B484&\"-\"&H484,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B484&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2002,0,null,207950.9961180122,116173.40372670798,{"$f":"BE484*'Ny Regafg'!$F$4","v":29043.350931676996},null,145216.75465838498,{"$f":"IF(BH484>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH484*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH484>'Ny Regafg'!$F$20,MIN(BH484-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":68184.241459627228},{"$f":"IF(BH484>'Ny Regafg'!$F$21,(BH484-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB484>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB484*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB484>'Ny Regafg'!$F$32,MIN(BB484-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB484>'Ny Regafg'!$F$33,(BB484-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},62734.241459627228,62734.241459627228,null,62734.241459627228,0,{"$f":"IF(BB484<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB484-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD484*AW484),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(1/(AD484*AW484),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6700},null,2002,10.71322952088944,6200]
[null,3,20.100000000000001,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H485)),ABS($E$425:$E$487-H485),0))","v":14},0,0,0,20,20,"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,2001,null,11.681043753210108,1,5.7011616514964056E-4,12167.753909593863,256880,17.2,117815.30612244888,29453.826530612219,190059.43877550997,4960,0.10509429284420524,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C485,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C485-$H485,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O485))","v":7.1942446043165464E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C485,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C485-$H485,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O485))","v":0},null,1,0,null,{"$f":"IF(H485 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H485)/100000*W485,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H485","v":0.96709483500000004},0.03,{"$f":"IFERROR(VLOOKUP(B485&\"-\"&H485,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B485&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2001,0,null,211747.89540816302,117815.30612244888,{"$f":"BE485*'Ny Regafg'!$F$4","v":29453.826530612219},null,147269.1326530611,{"$f":"IF(BH485>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH485*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH485>'Ny Regafg'!$F$20,MIN(BH485-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":69928.762755101925},{"$f":"IF(BH485>'Ny Regafg'!$F$21,(BH485-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB485>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB485*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB485>'Ny Regafg'!$F$32,MIN(BB485-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB485>'Ny Regafg'!$F$33,(BB485-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},64478.762755101925,64478.762755101925,null,64478.762755101925,0,{"$f":"IF(BB485<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB485-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD485*AW485),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(1/(AD485*AW485),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5460},null,2001,11.913111227229059,4960]
[null,3,20.2,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H486)),ABS($E$425:$E$487-H486),0))","v":14},0,0,0,20,20,"Mellem personbil, benzin","Peugeot","307","1,6 i st. car",2007,2001,null,11.681043753210108,1,5.7011616514964056E-4,12167.753909593863,256880,17.2,88266.326530612234,22066.581632653058,123574.23469387754,5580,0.1123700515795733,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C486,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C486-$H486,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O486))","v":7.6923076923076927E-2},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C486,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C486-$H486,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O486))","v":0},null,1,0,null,{"$f":"IF(H486 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H486)/100000*W486,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H486","v":0.96709483500000004},0.03,{"$f":"IFERROR(VLOOKUP(B486&\"-\"&H486,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B486&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2001,0,null,143415.8801020408,88266.326530612234,{"$f":"BE486*'Ny Regafg'!$F$4","v":22066.581632653058},null,110332.9081632653,{"$f":"IF(BH486>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH486*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH486>'Ny Regafg'!$F$20,MIN(BH486-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":38532.971938775503},{"$f":"IF(BH486>'Ny Regafg'!$F$21,(BH486-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB486>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB486*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB486>'Ny Regafg'!$F$32,MIN(BB486-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB486>'Ny Regafg'!$F$33,(BB486-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},33082.971938775503,33082.971938775503,null,33082.971938775503,0,{"$f":"IF(BB486<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB486-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD486*AW486),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD486*AW486),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2001,11.141758701725019,5580]
[null,3,20.3,{"$f":"INDEX($E$425:$E$487,MATCH(MIN(ABS($E$425:$E$487-H487)),ABS($E$425:$E$487-H487),0))","v":14},0,0,0,20,20,"Mellem personbil, benzin","Citroën","C 4 picasso","1,8 i",2007,2001,null,11.681043753210108,1,5.7011616514964056E-4,12167.753909593863,256880,17.2,116173.40372670798,29043.350931676996,186365.15838509297,6200,0.11686485364275623,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C487,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$299+$C487-$H487,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O487))","v":0.08},{"$f":"IFERROR(INDEX(AE$687:AE$749,MATCH($C487,$B$687:$B$749,0)),INDEX(AE$687:AE$749,MATCH(ROUND($I$299+$C487-$H487,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O487))","v":0},null,1,0,null,{"$f":"IF(H487 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H487)/100000*W487,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},null,null,{"$f":"RepOmk!$D$16+RepOmk!$E$16*H487","v":0.96709483500000004},0.03,{"$f":"IFERROR(VLOOKUP(B487&\"-\"&H487,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B487&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Mellem personbil, benzin",2001,0,null,207950.9961180122,116173.40372670798,{"$f":"BE487*'Ny Regafg'!$F$4","v":29043.350931676996},null,145216.75465838498,{"$f":"IF(BH487>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH487*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH487>'Ny Regafg'!$F$20,MIN(BH487-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":68184.241459627228},{"$f":"IF(BH487>'Ny Regafg'!$F$21,(BH487-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB487>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB487*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB487>'Ny Regafg'!$F$32,MIN(BB487-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB487>'Ny Regafg'!$F$33,(BB487-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},62734.241459627228,62734.241459627228,null,62734.241459627228,0,{"$f":"IF(BB487<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB487-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD487*AW487),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(1/(AD487*AW487),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6700},null,2001,10.71322952088944,6200]
[null,4,0.1,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H488)),ABS($E$488:$E$550-H488),0))","v":0},{"$f":"(IF(G488=0,0,H488))*1","v":0},0.1,1,0,0,{"$f":"IFERROR(INDEX(J$750:J$812,MATCH($C488,$B$750:$B$812,0)),INDEX(J$750:J$812,MATCH(ROUND($I$299+$C488-$H488,1),$B$750:$B$812,0)))","v":"Stor personbil, benzin"},"TOYOTA","RAV4","2.5 Hybrid (218 hk) 4X2 aut. gear","2021",{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(Q488:Q550,R488:R550)/3","v":1300.2241158929271},{"$f":"IFERROR(INDEX(Q$750:Q$812,MATCH($C488,$B$750:$B$812,0)),INDEX(Q$750:Q$812,MATCH(ROUND($I$299+$C488-$H488,1),$B$750:$B$812,0)))","v":41.700504865863451},1,{"$f":"Q488*R488/SUMPRODUCT($Q$488:$Q$550,$R$488:$R$550)","v":1.0690594120441481E-2},{"$f":"IFERROR(INDEX(T$750:T$812,MATCH($C488,$B$750:$B$812,0)),INDEX(T$750:T$812,MATCH(ROUND($I$299+$C488-$H488,1),$B$750:$B$812,0)))","v":21597.559285003401},{"$f":"IFERROR(INDEX(U$750:U$812,MATCH($C488,$B$750:$B$812,0)),INDEX(U$750:U$812,MATCH(ROUND($I$299+$C488-$H488,1),$B$750:$B$812,0)))","v":264470},16.2,210790,{"$f":"IFERROR(INDEX(X$750:X$812,MATCH($C488,$B$750:$B$812,0)),BF488)","v":42158},{"$f":"IFERROR(INDEX(Y$750:Y$812,MATCH($C488,$B$750:$B$812,0)),BS488)","v":221642},1160,6.2092735771344484E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C488,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C488-$H488,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O488))","v":5.6561085972850679E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C488,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C488-$H488,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O488))","v":131.19999999999999},null,{"$f":"IFERROR(INDEX(AG$750:AG$812,MATCH($C488,$B$750:$B$812,0)),INDEX(AG$750:AG$812,MATCH(ROUND($I$299+$C488-$H488,1),$B$750:$B$812,0)))","v":1},0,null,{"$f":"IF(H488 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H488)/100000*W488,Afskrivning!$C$30)/100","v":0.23149693813745106},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H488","v":0.16656269700000001},{"$f":"IFERROR(INDEX(AN$750:AN$812,MATCH($C488,$B$750:$B$812,0)),INDEX(AN$750:AN$812,MATCH(ROUND($I$299+$C488-$H488,1),$B$750:$B$812,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B488&\"-\"&H488,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B488&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37891077636152953},{"$f":"IFERROR(INDEX(AP$750:AP$812,MATCH($C488,$B$750:$B$812,0)),INDEX(AP$750:AP$812,MATCH(ROUND($I$299+$C488-$H488,1),$B$750:$B$812,0)))","v":1036},0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$750:AV$812,MATCH($C488,$B$750:$B$812,0)),INDEX(AV$750:AV$812,MATCH(ROUND($I$299+$C488-$H488,1),$B$750:$B$812,0)))","v":1},1.0977995684373705,null,null,"Stor personbil, benzin",2021,131.19999999999999,null,500938.75,210790,{"$f":"BE488*'Ny Regafg'!$F$4","v":52697.5},null,263487.5,{"$f":"IF(BH488>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH488*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH488>'Ny Regafg'!$F$20,MIN(BH488-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH488>'Ny Regafg'!$F$21,(BH488-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":91931.25},{"$f":"IF(BB488>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB488*'Ny Regafg'!$F$35)","v":31250},{"$f":"IF(BB488>'Ny Regafg'!$F$32,MIN(BB488-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":3099.9999999999945},{"$f":"IF(BB488>'Ny Regafg'!$F$33,(BB488-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},237451.25,237451.25,null,237451.25,0,{"$f":"IF(BB488<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB488-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1160},null,null,{"$f":"VLOOKUP(1/(AD488*AW488),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD488*AW488),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2021,16.104943478130583,1160]
[null,4,0.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H489)),ABS($E$488:$E$550-H489),0))","v":0},{"$f":"(IF(G489=0,0,H489))*1","v":0},0.2,1,0,0,"Stor personbil, benzin","MAZDA","CX-5","2,5 Aut.","2021",{"$f":"input_år","v":2021},null,41.700504865863451,1,{"$f":"Q489*R489/SUMPRODUCT($Q$488:$Q$550,$R$488:$R$550)","v":1.0690594120441481E-2},21597.559285003401,264470,16.2,182326.66666666666,36465.333333333336,196208,2380,6.2552681962243339E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C489,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C489-$H489,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O489))","v":5.6980056980056981E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C489,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C489-$H489,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O489))","v":172},null,1,0,null,{"$f":"IF(H489 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H489)/100000*W489,Afskrivning!$C$30)/100","v":0.20023751161886708},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H489","v":0.16656269700000001},0.03,{"$f":"IFERROR(VLOOKUP(B489&\"-\"&H489,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B489&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37891077636152953},1036,0,4,35000,null,null,1,1.0977995684373705,null,null,"Stor personbil, benzin",2021,172,null,437790.83333333326,182326.66666666666,{"$f":"BE489*'Ny Regafg'!$F$4","v":45581.666666666664},null,227908.33333333331,{"$f":"IF(BH489>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH489*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH489>'Ny Regafg'!$F$20,MIN(BH489-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH489>'Ny Regafg'!$F$21,(BH489-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":38562.499999999971},{"$f":"IF(BB489>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB489*'Ny Regafg'!$F$35)","v":31250},{"$f":"IF(BB489>'Ny Regafg'!$F$32,MIN(BB489-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":17500},{"$f":"IF(BB489>'Ny Regafg'!$F$33,(BB489-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":11400},{"$f":"'Ny Regafg'!$F$53","v":21700},209882.49999999997,209882.49999999997,null,209882.49999999997,0,{"$f":"IF(BB489<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB489-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2380},null,null,{"$f":"VLOOKUP(1/(AD489*AW489),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(1/(AD489*AW489),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3020},null,2021,15.986524776085504,2380]
[null,4,0.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H490)),ABS($E$488:$E$550-H490),0))","v":0},0,0.3,1,0,0,"Stor personbil, benzin","TOYOTA","RAV4","2.5 Hybrid (222 hk) AWD-i 4X4 aut. gear","2021",{"$f":"input_år","v":2021},null,41.700504865863451,1,1.0690594120441481E-2,21597.559285003401,264470,16.2,206456.66666666666,41291.333333333336,215242,1160,8.3166633972528062E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C490,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C490-$H490,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O490))","v":7.575757575757576E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C490,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C490-$H490,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O490))","v":134},null,1,0,null,{"$f":"IF(H490 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H490)/100000*W490,Afskrivning!$C$30)/100","v":0.22673792016413341},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H490","v":0.16656269700000001},0.03,{"$f":"IFERROR(VLOOKUP(B490&\"-\"&H490,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B490&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37891077636152953},1036,0,4,35000,null,null,1,1.0977995684373705,null,null,"Stor personbil, benzin",2021,134,null,488797.08333333326,206456.66666666666,{"$f":"BE490*'Ny Regafg'!$F$4","v":51614.166666666664},null,258070.83333333331,{"$f":"IF(BH490>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH490*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH490>'Ny Regafg'!$F$20,MIN(BH490-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH490>'Ny Regafg'!$F$21,(BH490-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":83806.249999999971},{"$f":"IF(BB490>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB490*'Ny Regafg'!$F$35)","v":31250},{"$f":"IF(BB490>'Ny Regafg'!$F$32,MIN(BB490-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":4500},{"$f":"IF(BB490>'Ny Regafg'!$F$33,(BB490-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},230726.24999999997,230726.24999999997,null,230726.24999999997,0,{"$f":"IF(BB490<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB490-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1160},null,null,{"$f":"VLOOKUP(1/(AD490*AW490),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(1/(AD490*AW490),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5460},null,2021,12.024052823038673,1160]
[null,{"$f":"B428+1","v":4},1.1000000000000001,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H491)),ABS($E$488:$E$550-H491),0))","v":0},0,{"$f":"(IF(E491=0,0,IF(COUNTIF(E489:E491,E491)=1,E491&\",1\",IF(COUNTIF(E489:E491,E491)=2,E491&\",2\",IF(COUNTIF(E489:E491,E491)=3,E491&\",3\")))))*1","v":0},0,1,{"$f":"H491+input_år-original_år","v":1},"Stor personbil, benzin","VOLKSWAGEN","PASSAT","Gnsn variant","2019",{"$f":"O488-1","v":2020},null,49.183113176739361,{"$f":"INDEX(skrotrate_pbil,MATCH(H491&\" \"&IF(O491>original_år,0,original_år-O491),match_skrot,0))","v":1},1.2608880929465232E-2,21072.45637392432,264470,16.2,168206.1302684558,41756.532567113951,205336.85139621177,{"$f":"IF(O491<=$BX$297,BX491,IF(O491<=$BY$297,BY491,BU491))","v":4860},7.5191751262833589E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C491,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C491-$H491,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O491))","v":6.8493150684931503E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C491,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C491-$H491,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O491))","v":0},null,1,0,null,{"$f":"IF(H491 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H491)/100000*W491,Afskrivning!$C$30)/100","v":0.17180525998876278},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H491","v":0.229146184},0.03,{"$f":"IFERROR(VLOOKUP(B491&\"-\"&H491,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B491&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.34154113557358051},1036,0,4,35000,null,null,1,1.0977995684373705,null,null,{"$f":"J491","v":"Stor personbil, benzin"},2020,{"$f":"AE491","v":0},null,333514.15708892443,{"$f":"W491","v":168206.1302684558},{"$f":"BE491*'Ny Regafg'!$F$4","v":42051.532567113951},null,210257.66283556976,{"$f":"IF(BH491>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH491*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH491>'Ny Regafg'!$F$20,MIN(BH491-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH491>'Ny Regafg'!$F$21,(BH491-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":12086.494253354642},{"$f":"IF(BB491>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB491*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB491>'Ny Regafg'!$F$32,MIN(BB491-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB491>'Ny Regafg'!$F$33,(BB491-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},123256.49425335464,123256.49425335464,null,123256.49425335464,0,{"$f":"IF(BB491<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB491-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD491*AW491),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD491*AW491),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,{"$f":"O491","v":2020},13.299331152754895,4860]
[null,4,{"$f":"IF(COUNTIF(H490:H492,H492)=1,H492+0.1,IF(COUNTIF(H490:H492,H492)=2,H492+0.2,IF(COUNTIF(H490:H492,H492)=3,H492+0.3,0)))","v":1.2},{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H492)),ABS($E$488:$E$550-H492),0))","v":0},0,{"$f":"(IF(E492=0,0,IF(COUNTIF(E490:E492,E492)=1,E492&\",1\",IF(COUNTIF(E490:E492,E492)=2,E492&\",2\",IF(COUNTIF(E490:E492,E492)=3,E492&\",3\")))))*1","v":0},0,1,1,"Stor personbil, benzin","MAZDA","CX-5","Gnsn variant","2019",{"$f":"O489-1","v":2020},null,49.183113176739361,1,1.2608880929465232E-2,21072.45637392432,264470,16.2,165715.97403763997,41133.993509409993,211364.73935329227,5460,8.3401312991768978E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C492,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C492-$H492,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O492))","v":7.597134794877361E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C492,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C492-$H492,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O492))","v":0},null,1,0,null,{"$f":"IF(H492 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H492)/100000*W492,Afskrivning!$C$30)/100","v":0.16926182154234495},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H492","v":0.229146184},0.03,{"$f":"IFERROR(VLOOKUP(B492&\"-\"&H492,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B492&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.34154113557358051},1036,0,4,35000,null,null,1,1.0977995684373705,null,null,"Stor personbil, benzin",{"$f":"O492","v":2020},0,null,{"$f":"BE492+BF492+BS492","v":325732.41886762495},165715.97403763997,{"$f":"BE492*'Ny Regafg'!$F$4","v":41428.993509409993},null,{"$f":"BE492+BF492-BG492","v":207144.96754704998},{"$f":"IF(BH492>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH492*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH492>'Ny Regafg'!$F$20,MIN(BH492-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH492>'Ny Regafg'!$F$21,(BH492-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":7417.4513205749681},{"$f":"IF(BB492>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB492*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB492>'Ny Regafg'!$F$32,MIN(BB492-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB492>'Ny Regafg'!$F$33,(BB492-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BI492:BN492)-BO492","v":118587.45132057497},{"$f":"BP492","v":118587.45132057497},null,{"$f":"BQ492-BR492","v":118587.45132057497},{"$f":"BS492+BF492+BE492-BD492","v":0},{"$f":"IF(BB492<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB492-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD492*AW492),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(1/(AD492*AW492),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5460},null,2020,11.990218908168648,{"$f":"Z492","v":5460}]
[null,4,1.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H493)),ABS($E$488:$E$550-H493),0))","v":0},0,0,0,1,1,"Stor personbil, benzin","VOLKSWAGEN","TOURAN","Gnsn variant","2019",2020,null,49.183113176739361,1,1.2608880929465232E-2,21072.45637392432,264470,16.2,145128.33120429705,35987.082801074263,180761.86934642607,4860,7.959093144968292E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C493,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C493-$H493,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O493))","v":7.2500421514078581E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C493,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C493-$H493,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O493))","v":0},null,1,0,null,{"$f":"IF(H493 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H493)/100000*W493,Afskrivning!$C$30)/100","v":0.14823366208172875},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H493","v":0.229146184},0.03,{"$f":"IFERROR(VLOOKUP(B493&\"-\"&H493,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B493&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.34154113557358051},1036,0,4,35000,null,null,1,1.0977995684373705,null,null,"Stor personbil, benzin",2020,0,null,274909.26590993692,145128.33120429705,{"$f":"BE493*'Ny Regafg'!$F$4","v":36282.082801074263},null,181410.41400537131,{"$f":"IF(BH493>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH493*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH493>'Ny Regafg'!$F$20,MIN(BH493-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":98948.851904565614},{"$f":"IF(BH493>'Ny Regafg'!$F$21,(BH493-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB493>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB493*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB493>'Ny Regafg'!$F$32,MIN(BB493-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB493>'Ny Regafg'!$F$33,(BB493-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},93498.851904565614,93498.851904565614,null,93498.851904565614,0,{"$f":"IF(BB493<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB493-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD493*AW493),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD493*AW493),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2020,12.564245471008165,4860]
[null,4,2.1,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H494)),ABS($E$488:$E$550-H494),0))","v":2},2,{"$f":"(IF(E494=0,0,IF(COUNTIF(E492:E494,E494)=1,E494&\",1\",IF(COUNTIF(E492:E494,E494)=2,E494&\",2\",IF(COUNTIF(E492:E494,E494)=3,E494&\",3\")))))*1","v":2.1},1,2,2,"Stor personbil, benzin","VOLKSWAGEN","PASSAT","Gnsn variant","2019",2019,null,65.238983276072972,1,1.6725061082071016E-2,20502.508886258005,264470,16.2,168206.1302684558,41756.532567113951,205336.85139621177,4860,7.5191751262833589E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C494,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C494-$H494,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O494))","v":6.8493150684931503E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C494,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C494-$H494,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O494))","v":0},null,1,0,null,{"$f":"IF(H494 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H494)/100000*W494,Afskrivning!$C$30)/100","v":0.15888067447680562},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H494","v":0.29172967100000002},0.03,{"$f":"IFERROR(VLOOKUP(B494&\"-\"&H494,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B494&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.30417149478563149},1036,0,4,35000,null,null,1,1.0977995684373705,null,null,"Stor personbil, benzin",2019,0,null,333514.15708892443,168206.1302684558,{"$f":"BE494*'Ny Regafg'!$F$4","v":42051.532567113951},null,210257.66283556976,{"$f":"IF(BH494>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH494*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH494>'Ny Regafg'!$F$20,MIN(BH494-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH494>'Ny Regafg'!$F$21,(BH494-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":12086.494253354642},{"$f":"IF(BB494>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB494*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB494>'Ny Regafg'!$F$32,MIN(BB494-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB494>'Ny Regafg'!$F$33,(BB494-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},123256.49425335464,123256.49425335464,null,123256.49425335464,0,{"$f":"IF(BB494<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB494-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD494*AW494),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD494*AW494),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2019,13.299331152754895,4860]
[null,4,2.2000000000000002,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H495)),ABS($E$488:$E$550-H495),0))","v":2},2,2.2000000000000002,1,2,2,"Stor personbil, benzin","MAZDA","CX-5","Gnsn variant","2019",2019,null,65.238983276072972,1,1.6725061082071016E-2,20502.508886258005,264470,16.2,165715.97403763997,41133.993509409993,211364.73935329227,5460,8.3401312991768978E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C495,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C495-$H495,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O495))","v":7.597134794877361E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C495,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C495-$H495,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O495))","v":0},null,1,0,null,{"$f":"IF(H495 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H495)/100000*W495,Afskrivning!$C$30)/100","v":0.15652857410523649},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H495","v":0.29172967100000002},0.03,{"$f":"IFERROR(VLOOKUP(B495&\"-\"&H495,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B495&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.30417149478563149},1036,0,4,35000,null,null,1,1.0977995684373705,null,null,"Stor personbil, benzin",2019,0,null,325732.41886762495,165715.97403763997,{"$f":"BE495*'Ny Regafg'!$F$4","v":41428.993509409993},null,207144.96754704998,{"$f":"IF(BH495>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH495*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH495>'Ny Regafg'!$F$20,MIN(BH495-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH495>'Ny Regafg'!$F$21,(BH495-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":7417.4513205749681},{"$f":"IF(BB495>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB495*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB495>'Ny Regafg'!$F$32,MIN(BB495-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB495>'Ny Regafg'!$F$33,(BB495-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},118587.45132057497,118587.45132057497,null,118587.45132057497,0,{"$f":"IF(BB495<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB495-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD495*AW495),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(1/(AD495*AW495),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5460},null,2019,11.990218908168648,5460]
[null,4,2.2999999999999998,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H496)),ABS($E$488:$E$550-H496),0))","v":2},2,2.2999999999999998,1,2,2,"Stor personbil, benzin","VOLKSWAGEN","TOURAN","Gnsn variant","2019",2019,null,65.238983276072972,1,1.6725061082071016E-2,20502.508886258005,264470,16.2,145128.33120429705,35987.082801074263,180761.86934642607,4860,7.959093144968292E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C496,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C496-$H496,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O496))","v":7.2500421514078581E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C496,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C496-$H496,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O496))","v":0},null,1,0,null,{"$f":"IF(H496 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H496)/100000*W496,Afskrivning!$C$30)/100","v":0.1370823234006478},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H496","v":0.29172967100000002},0.03,{"$f":"IFERROR(VLOOKUP(B496&\"-\"&H496,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B496&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.30417149478563149},1036,0,4,35000,null,null,1,1.0977995684373705,null,null,"Stor personbil, benzin",2019,0,null,274909.26590993692,145128.33120429705,{"$f":"BE496*'Ny Regafg'!$F$4","v":36282.082801074263},null,181410.41400537131,{"$f":"IF(BH496>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH496*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH496>'Ny Regafg'!$F$20,MIN(BH496-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":98948.851904565614},{"$f":"IF(BH496>'Ny Regafg'!$F$21,(BH496-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB496>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB496*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB496>'Ny Regafg'!$F$32,MIN(BB496-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB496>'Ny Regafg'!$F$33,(BB496-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},93498.851904565614,93498.851904565614,null,93498.851904565614,0,{"$f":"IF(BB496<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB496-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD496*AW496),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD496*AW496),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2019,12.564245471008165,4860]
[null,4,3.1,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H497)),ABS($E$488:$E$550-H497),0))","v":2},0,0,0,3,3,"Stor personbil, benzin","VOLKSWAGEN","PASSAT","Gnsn variant","2019",2018,null,70.616949553876609,1,1.8103789105972837E-2,19987.81476192375,264470,16.2,168206.1302684558,41756.532567113951,205336.85139621177,4860,7.5191751262833589E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C497,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C497-$H497,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O497))","v":6.8493150684931503E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C497,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C497-$H497,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O497))","v":0},null,1,0,null,{"$f":"IF(H497 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H497)/100000*W497,Afskrivning!$C$30)/100","v":0.14595608896484846},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H497","v":0.35431315799999996},0.03,{"$f":"IFERROR(VLOOKUP(B497&\"-\"&H497,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B497&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.26680185399768247},1036,0,4,35000,null,null,1,1.0977995684373705,null,null,"Stor personbil, benzin",2018,0,null,333514.15708892443,168206.1302684558,{"$f":"BE497*'Ny Regafg'!$F$4","v":42051.532567113951},null,210257.66283556976,{"$f":"IF(BH497>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH497*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH497>'Ny Regafg'!$F$20,MIN(BH497-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH497>'Ny Regafg'!$F$21,(BH497-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":12086.494253354642},{"$f":"IF(BB497>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB497*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB497>'Ny Regafg'!$F$32,MIN(BB497-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB497>'Ny Regafg'!$F$33,(BB497-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},123256.49425335464,123256.49425335464,null,123256.49425335464,0,{"$f":"IF(BB497<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB497-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD497*AW497),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD497*AW497),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2018,13.299331152754895,4860]
[null,4,3.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H498)),ABS($E$488:$E$550-H498),0))","v":2},0,0,0,3,3,{"$f":"IFERROR(INDEX(J$750:J$812,MATCH($C498,$B$750:$B$812,0)),INDEX(J$750:J$812,MATCH(ROUND($I$299+$C498-$H498,1),$B$750:$B$812,0)))","v":"Stor personbil, benzin"},"MAZDA","CX-5","Gnsn variant","2019",2018,null,70.616949553876609,1,1.8103789105972837E-2,19987.81476192375,{"$f":"IFERROR(INDEX(U$750:U$812,MATCH($C498,$B$750:$B$812,0)),INDEX(U$750:U$812,MATCH(ROUND($I$299+$C498-$H498,1),$B$750:$B$812,0)))","v":264470},16.2,165715.97403763997,41133.993509409993,211364.73935329227,5460,8.3401312991768978E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C498,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C498-$H498,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O498))","v":7.597134794877361E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C498,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C498-$H498,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O498))","v":0},null,1,0,null,{"$f":"IF(H498 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H498)/100000*W498,Afskrivning!$C$30)/100","v":0.14379532666812803},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H498","v":0.35431315799999996},0.03,{"$f":"IFERROR(VLOOKUP(B498&\"-\"&H498,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B498&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.26680185399768247},{"$f":"IFERROR(INDEX(AP$750:AP$812,MATCH($C498,$B$750:$B$812,0)),INDEX(AP$750:AP$812,MATCH(ROUND($I$299+$C498-$H498,1),$B$750:$B$812,0)))","v":1036},0,4,35000,null,null,1,1.0977995684373705,null,null,"Stor personbil, benzin",2018,0,null,325732.41886762495,165715.97403763997,{"$f":"BE498*'Ny Regafg'!$F$4","v":41428.993509409993},null,207144.96754704998,{"$f":"IF(BH498>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH498*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH498>'Ny Regafg'!$F$20,MIN(BH498-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH498>'Ny Regafg'!$F$21,(BH498-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":7417.4513205749681},{"$f":"IF(BB498>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB498*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB498>'Ny Regafg'!$F$32,MIN(BB498-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB498>'Ny Regafg'!$F$33,(BB498-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},118587.45132057497,118587.45132057497,null,118587.45132057497,0,{"$f":"IF(BB498<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB498-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD498*AW498),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(1/(AD498*AW498),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5460},null,2018,11.990218908168648,5460]
[null,4,3.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H499)),ABS($E$488:$E$550-H499),0))","v":2},0,0,0,3,3,"Stor personbil, benzin","VOLKSWAGEN","TOURAN","Gnsn variant","2019",2018,null,70.616949553876609,1,1.8103789105972837E-2,19987.81476192375,264470,16.2,145128.33120429705,35987.082801074263,180761.86934642607,4860,7.959093144968292E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C499,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C499-$H499,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O499))","v":7.2500421514078581E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C499,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C499-$H499,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O499))","v":0},null,1,0,null,{"$f":"IF(H499 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H499)/100000*W499,Afskrivning!$C$30)/100","v":0.12593098471956682},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H499","v":0.35431315799999996},0.03,{"$f":"IFERROR(VLOOKUP(B499&\"-\"&H499,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B499&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.26680185399768247},1036,0,4,35000,null,null,1,1.0977995684373705,null,null,"Stor personbil, benzin",2018,0,null,274909.26590993692,145128.33120429705,{"$f":"BE499*'Ny Regafg'!$F$4","v":36282.082801074263},null,181410.41400537131,{"$f":"IF(BH499>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH499*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH499>'Ny Regafg'!$F$20,MIN(BH499-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":98948.851904565614},{"$f":"IF(BH499>'Ny Regafg'!$F$21,(BH499-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB499>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB499*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB499>'Ny Regafg'!$F$32,MIN(BB499-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB499>'Ny Regafg'!$F$33,(BB499-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},93498.851904565614,93498.851904565614,null,93498.851904565614,0,{"$f":"IF(BB499<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB499-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD499*AW499),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD499*AW499),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2018,12.564245471008165,4860]
[null,4,4.0999999999999996,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H500)),ABS($E$488:$E$550-H500),0))","v":2},0,0,0,4,4,"Stor personbil, benzin","VOLKSWAGEN","PASSAT","Gnsn variant","2019",2017,null,85.227180787406681,1,2.1849356518786771E-2,19529.601463658728,264470,16.2,168206.1302684558,41756.532567113951,205336.85139621177,4360,7.5191751262833589E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C500,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C500-$H500,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O500))","v":6.8493150684931503E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C500,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C500-$H500,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O500))","v":0},null,1,0,null,{"$f":"IF(H500 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H500)/100000*W500,Afskrivning!$C$30)/100","v":0.13303150345289136},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H500","v":0.41689664500000001},0.03,{"$f":"IFERROR(VLOOKUP(B500&\"-\"&H500,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B500&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22943221320973345},1036,0,4,35000,null,null,1,1.0977995684373705,null,null,"Stor personbil, benzin",2017,0,null,333514.15708892443,168206.1302684558,{"$f":"BE500*'Ny Regafg'!$F$4","v":42051.532567113951},null,210257.66283556976,{"$f":"IF(BH500>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH500*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH500>'Ny Regafg'!$F$20,MIN(BH500-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH500>'Ny Regafg'!$F$21,(BH500-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":12086.494253354642},{"$f":"IF(BB500>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB500*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB500>'Ny Regafg'!$F$32,MIN(BB500-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB500>'Ny Regafg'!$F$33,(BB500-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},123256.49425335464,123256.49425335464,null,123256.49425335464,0,{"$f":"IF(BB500<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB500-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD500*AW500),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD500*AW500),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2017,13.299331152754895,4360]
[null,4,4.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H501)),ABS($E$488:$E$550-H501),0))","v":2},0,0,0,4,4,"Stor personbil, benzin","MAZDA","CX-5","Gnsn variant","2019",2017,null,85.227180787406681,1,2.1849356518786771E-2,19529.601463658728,264470,16.2,165715.97403763997,41133.993509409993,211364.73935329227,4960,8.3401312991768978E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C501,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C501-$H501,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O501))","v":7.597134794877361E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C501,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C501-$H501,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O501))","v":0},null,1,0,null,{"$f":"IF(H501 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H501)/100000*W501,Afskrivning!$C$30)/100","v":0.13106207923101956},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H501","v":0.41689664500000001},0.03,{"$f":"IFERROR(VLOOKUP(B501&\"-\"&H501,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B501&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22943221320973345},1036,0,4,35000,null,null,1,1.0977995684373705,null,null,"Stor personbil, benzin",2017,0,null,325732.41886762495,165715.97403763997,{"$f":"BE501*'Ny Regafg'!$F$4","v":41428.993509409993},null,207144.96754704998,{"$f":"IF(BH501>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH501*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH501>'Ny Regafg'!$F$20,MIN(BH501-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH501>'Ny Regafg'!$F$21,(BH501-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":7417.4513205749681},{"$f":"IF(BB501>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB501*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB501>'Ny Regafg'!$F$32,MIN(BB501-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB501>'Ny Regafg'!$F$33,(BB501-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},118587.45132057497,118587.45132057497,null,118587.45132057497,0,{"$f":"IF(BB501<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB501-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD501*AW501),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(1/(AD501*AW501),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5460},null,2017,11.990218908168648,4960]
[null,4,4.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H502)),ABS($E$488:$E$550-H502),0))","v":2},0,0,0,4,4,"Stor personbil, benzin","VOLKSWAGEN","TOURAN","Gnsn variant","2019",2017,null,85.227180787406681,1,2.1849356518786771E-2,19529.601463658728,264470,16.2,145128.33120429705,35987.082801074263,180761.86934642607,4360,7.959093144968292E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C502,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C502-$H502,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O502))","v":7.2500421514078581E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C502,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C502-$H502,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O502))","v":0},null,1,0,null,{"$f":"IF(H502 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H502)/100000*W502,Afskrivning!$C$30)/100","v":0.11477964603848587},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H502","v":0.41689664500000001},0.03,{"$f":"IFERROR(VLOOKUP(B502&\"-\"&H502,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B502&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22943221320973345},1036,0,4,35000,null,null,1,1.0977995684373705,null,null,"Stor personbil, benzin",2017,0,null,274909.26590993692,145128.33120429705,{"$f":"BE502*'Ny Regafg'!$F$4","v":36282.082801074263},null,181410.41400537131,{"$f":"IF(BH502>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH502*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH502>'Ny Regafg'!$F$20,MIN(BH502-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":98948.851904565614},{"$f":"IF(BH502>'Ny Regafg'!$F$21,(BH502-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB502>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB502*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB502>'Ny Regafg'!$F$32,MIN(BB502-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB502>'Ny Regafg'!$F$33,(BB502-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},93498.851904565614,93498.851904565614,null,93498.851904565614,0,{"$f":"IF(BB502<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB502-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD502*AW502),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(1/(AD502*AW502),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4860},null,2017,12.564245471008165,4360]
[null,4,5.0999999999999996,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H503)),ABS($E$488:$E$550-H503),0))","v":6},0,0,0,5,5,"Stor personbil, benzin","Mazda","Mazda cx-9","3,7 suv firehjulstræk aut.",2015,2016,null,85.285610708446896,1,2.1864335967413103E-2,19096.643687516098,264470,16.2,200875.12775884572,50218.781939711429,325425.86454783572,11740,0.16413641312952557,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C503,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C503-$H503,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O503))","v":0.112359812561798},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C503,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C503-$H503,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O503))","v":0},null,1,0,null,{"$f":"IF(H503 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H503)/100000*W503,Afskrivning!$C$30)/100","v":0.14343408559248494},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H503","v":0.47948013199999995},0.03,{"$f":"IFERROR(VLOOKUP(B503&\"-\"&H503,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B503&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21667111402506126},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2016,0,null,435604.77424639289,200875.12775884572,{"$f":"BE503*'Ny Regafg'!$F$4","v":50218.781939711429},null,251093.90969855714,{"$f":"IF(BH503>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH503*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH503>'Ny Regafg'!$F$20,MIN(BH503-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH503>'Ny Regafg'!$F$21,(BH503-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":73340.864547835707},{"$f":"IF(BB503>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB503*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB503>'Ny Regafg'!$F$32,MIN(BB503-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB503>'Ny Regafg'!$F$33,(BB503-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},184510.86454783572,184510.86454783572,null,184510.86454783572,0,{"$f":"IF(BB503<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB503-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD503*AW503),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(1/(AD503*AW503),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12240},null,2016,7.6278016323654194,11740]
[null,4,5.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H504)),ABS($E$488:$E$550-H504),0))","v":6},0,0,0,5,5,"Stor personbil, benzin","Mazda","Mazda6","2,5 skyactiv-g 192 hk stationcar aut.",2015,2016,null,85.285610708446896,1,2.1864335967413103E-2,19096.643687516098,264470,16.2,151321.14285714302,37830.285714285754,225812.14285714313,3740,9.3641709649644425E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C504,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C504-$H504,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O504))","v":6.4102564102564111E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C504,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C504-$H504,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O504))","v":0},null,1,0,null,{"$f":"IF(H504 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H504)/100000*W504,Afskrivning!$C$30)/100","v":0.10805025987379022},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H504","v":0.47948013199999995},0.03,{"$f":"IFERROR(VLOOKUP(B504&\"-\"&H504,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B504&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21667111402506126},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2016,0,null,289230.14285714319,151321.14285714302,{"$f":"BE504*'Ny Regafg'!$F$4","v":37830.285714285754},null,189151.42857142875,{"$f":"IF(BH504>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH504*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH504>'Ny Regafg'!$F$20,MIN(BH504-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":105528.71428571444},{"$f":"IF(BH504>'Ny Regafg'!$F$21,(BH504-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB504>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB504*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB504>'Ny Regafg'!$F$32,MIN(BB504-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB504>'Ny Regafg'!$F$33,(BB504-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},100078.71428571444,100078.71428571444,null,100078.71428571444,0,{"$f":"IF(BB504<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB504-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD504*AW504),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD504*AW504),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2016,13.37011044207002,3740]
[null,4,5.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H505)),ABS($E$488:$E$550-H505),0))","v":6},0,0,0,5,5,"Stor personbil, benzin","Bmw","4-serie","435i gran coupé steptronic",2015,2016,null,85.285610708446896,1,2.1864335967413103E-2,19096.643687516098,264470,16.2,292474.5453383429,73118.636334585724,492874.77250939293,5580,0.11066747504048885,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C505,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C505-$H505,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O505))","v":7.575757575757576E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C505,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C505-$H505,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O505))","v":0},null,1,0,null,{"$f":"IF(H505 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H505)/100000*W505,Afskrivning!$C$30)/100","v":0.2088402851947192},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H505","v":0.47948013199999995},0.03,{"$f":"IFERROR(VLOOKUP(B505&\"-\"&H505,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B505&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21667111402506126},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2016,0,null,721852.95418232155,292474.5453383429,{"$f":"BE505*'Ny Regafg'!$F$4","v":73118.636334585724},null,365593.18167292862,{"$f":"IF(BH505>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH505*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH505>'Ny Regafg'!$F$20,MIN(BH505-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH505>'Ny Regafg'!$F$21,(BH505-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":245089.77250939293},{"$f":"IF(BB505>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB505*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB505>'Ny Regafg'!$F$32,MIN(BB505-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB505>'Ny Regafg'!$F$33,(BB505-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},356259.77250939293,356259.77250939293,null,356259.77250939293,0,{"$f":"IF(BB505<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB505-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD505*AW505),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD505*AW505),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2016,11.313170374059251,5580]
[null,4,6.1,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H506)),ABS($E$488:$E$550-H506),0))","v":6},6,6.1,1,6,6,"Stor personbil, benzin","Mazda","Mazda cx-9","3,7 suv firehjulstræk aut.",2015,2015,null,76.760487033465949,1,1.9678783602305051E-2,18676.517526390744,264470,16.2,200875.12775884572,50218.781939711429,325425.86454783572,11740,0.16413641312952557,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C506,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C506-$H506,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O506))","v":0.112359812561798},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C506,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C506-$H506,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O506))","v":0},null,1,0,null,{"$f":"IF(H506 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H506)/100000*W506,Afskrivning!$C$30)/100","v":0.12799928686189793},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H506","v":0.542063619},0.03,{"$f":"IFERROR(VLOOKUP(B506&\"-\"&H506,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B506&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20391001484038906},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2015,0,null,435604.77424639289,200875.12775884572,{"$f":"BE506*'Ny Regafg'!$F$4","v":50218.781939711429},null,251093.90969855714,{"$f":"IF(BH506>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH506*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH506>'Ny Regafg'!$F$20,MIN(BH506-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH506>'Ny Regafg'!$F$21,(BH506-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":73340.864547835707},{"$f":"IF(BB506>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB506*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB506>'Ny Regafg'!$F$32,MIN(BB506-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB506>'Ny Regafg'!$F$33,(BB506-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},184510.86454783572,184510.86454783572,null,184510.86454783572,0,{"$f":"IF(BB506<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB506-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD506*AW506),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(1/(AD506*AW506),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12240},null,2015,7.6278016323654194,11740]
[null,4,6.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H507)),ABS($E$488:$E$550-H507),0))","v":6},6,6.2,1,6,6,"Stor personbil, benzin","Mazda","Mazda6","2,5 skyactiv-g 192 hk stationcar aut.",2015,2015,null,76.760487033465949,1,1.9678783602305051E-2,18676.517526390744,264470,16.2,151321.14285714302,37830.285714285754,225812.14285714313,3740,9.3641709649644425E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C507,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C507-$H507,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O507))","v":6.4102564102564111E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C507,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C507-$H507,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O507))","v":0},null,1,0,null,{"$f":"IF(H507 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H507)/100000*W507,Afskrivning!$C$30)/100","v":9.6423079297774092E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H507","v":0.542063619},0.03,{"$f":"IFERROR(VLOOKUP(B507&\"-\"&H507,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B507&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20391001484038906},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2015,0,null,289230.14285714319,151321.14285714302,{"$f":"BE507*'Ny Regafg'!$F$4","v":37830.285714285754},null,189151.42857142875,{"$f":"IF(BH507>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH507*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH507>'Ny Regafg'!$F$20,MIN(BH507-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":105528.71428571444},{"$f":"IF(BH507>'Ny Regafg'!$F$21,(BH507-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB507>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB507*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB507>'Ny Regafg'!$F$32,MIN(BB507-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB507>'Ny Regafg'!$F$33,(BB507-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},100078.71428571444,100078.71428571444,null,100078.71428571444,0,{"$f":"IF(BB507<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB507-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD507*AW507),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD507*AW507),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2015,13.37011044207002,3740]
[null,4,6.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H508)),ABS($E$488:$E$550-H508),0))","v":6},6,6.3,1,6,6,{"$f":"IFERROR(INDEX(J$750:J$812,MATCH($C508,$B$750:$B$812,0)),INDEX(J$750:J$812,MATCH(ROUND($I$299+$C508-$H508,1),$B$750:$B$812,0)))","v":"Stor personbil, benzin"},"Bmw","4-serie","435i gran coupé steptronic",2015,2015,null,76.760487033465949,1,1.9678783602305051E-2,18676.517526390744,{"$f":"IFERROR(INDEX(U$750:U$812,MATCH($C508,$B$750:$B$812,0)),INDEX(U$750:U$812,MATCH(ROUND($I$299+$C508-$H508,1),$B$750:$B$812,0)))","v":264470},16.2,292474.5453383429,73118.636334585724,492874.77250939293,5580,0.11066747504048885,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C508,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C508-$H508,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O508))","v":7.575757575757576E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C508,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C508-$H508,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O508))","v":0},null,{"$f":"IFERROR(INDEX(AG$750:AG$812,MATCH($C508,$B$750:$B$812,0)),INDEX(AG$750:AG$812,MATCH(ROUND($I$299+$C508-$H508,1),$B$750:$B$812,0)))","v":1},0,null,{"$f":"IF(H508 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H508)/100000*W508,Afskrivning!$C$30)/100","v":0.18636719063352117},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H508","v":0.542063619},0.03,{"$f":"IFERROR(VLOOKUP(B508&\"-\"&H508,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B508&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20391001484038906},{"$f":"IFERROR(INDEX(AP$750:AP$812,MATCH($C508,$B$750:$B$812,0)),INDEX(AP$750:AP$812,MATCH(ROUND($I$299+$C508-$H508,1),$B$750:$B$812,0)))","v":1036},0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$750:AV$812,MATCH($C508,$B$750:$B$812,0)),INDEX(AV$750:AV$812,MATCH(ROUND($I$299+$C508-$H508,1),$B$750:$B$812,0)))","v":1.252},1.1667816857303936,null,null,"Stor personbil, benzin",2015,0,null,721852.95418232155,292474.5453383429,{"$f":"BE508*'Ny Regafg'!$F$4","v":73118.636334585724},null,365593.18167292862,{"$f":"IF(BH508>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH508*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH508>'Ny Regafg'!$F$20,MIN(BH508-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH508>'Ny Regafg'!$F$21,(BH508-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":245089.77250939293},{"$f":"IF(BB508>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB508*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB508>'Ny Regafg'!$F$32,MIN(BB508-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB508>'Ny Regafg'!$F$33,(BB508-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},356259.77250939293,356259.77250939293,null,356259.77250939293,0,{"$f":"IF(BB508<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB508-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD508*AW508),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD508*AW508),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2015,11.313170374059251,5580]
[null,4,7.1,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H509)),ABS($E$488:$E$550-H509),0))","v":6},0,0,0,7,7,"Stor personbil, benzin","Mazda","Mazda cx-9","3,7 suv firehjulstræk aut.",2015,2014,null,76.788725927965885,1,1.9686023096418606E-2,18265.634140810151,264470,16.2,200875.12775884572,50218.781939711429,325425.86454783572,11740,0.16413641312952557,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C509,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C509-$H509,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O509))","v":0.112359812561798},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C509,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C509-$H509,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O509))","v":0},null,1,0,null,{"$f":"IF(H509 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H509)/100000*W509,Afskrivning!$C$30)/100","v":0.11256448813131088},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H509","v":0.60464710599999993},0.03,{"$f":"IFERROR(VLOOKUP(B509&\"-\"&H509,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B509&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.19114891565571687},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2014,0,null,435604.77424639289,200875.12775884572,{"$f":"BE509*'Ny Regafg'!$F$4","v":50218.781939711429},null,251093.90969855714,{"$f":"IF(BH509>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH509*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH509>'Ny Regafg'!$F$20,MIN(BH509-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH509>'Ny Regafg'!$F$21,(BH509-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":73340.864547835707},{"$f":"IF(BB509>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB509*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB509>'Ny Regafg'!$F$32,MIN(BB509-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB509>'Ny Regafg'!$F$33,(BB509-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},184510.86454783572,184510.86454783572,null,184510.86454783572,0,{"$f":"IF(BB509<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB509-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD509*AW509),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(1/(AD509*AW509),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12240},null,2014,7.6278016323654194,11740]
[null,4,7.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H510)),ABS($E$488:$E$550-H510),0))","v":6},0,0,0,7,7,"Stor personbil, benzin","Mazda","Mazda6","2,5 skyactiv-g 192 hk stationcar aut.",2015,2014,null,76.788725927965885,1,1.9686023096418606E-2,18265.634140810151,264470,16.2,151321.14285714302,37830.285714285754,225812.14285714313,3740,9.3641709649644425E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C510,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C510-$H510,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O510))","v":6.4102564102564111E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C510,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C510-$H510,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O510))","v":0},null,1,0,null,{"$f":"IF(H510 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H510)/100000*W510,Afskrivning!$C$30)/100","v":8.4795898721757967E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H510","v":0.60464710599999993},0.03,{"$f":"IFERROR(VLOOKUP(B510&\"-\"&H510,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B510&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.19114891565571687},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2014,0,null,289230.14285714319,151321.14285714302,{"$f":"BE510*'Ny Regafg'!$F$4","v":37830.285714285754},null,189151.42857142875,{"$f":"IF(BH510>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH510*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH510>'Ny Regafg'!$F$20,MIN(BH510-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":105528.71428571444},{"$f":"IF(BH510>'Ny Regafg'!$F$21,(BH510-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB510>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB510*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB510>'Ny Regafg'!$F$32,MIN(BB510-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB510>'Ny Regafg'!$F$33,(BB510-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},100078.71428571444,100078.71428571444,null,100078.71428571444,0,{"$f":"IF(BB510<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB510-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD510*AW510),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD510*AW510),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2014,13.37011044207002,3740]
[null,4,7.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H511)),ABS($E$488:$E$550-H511),0))","v":6},0,0,0,7,7,"Stor personbil, benzin","Bmw","4-serie","435i gran coupé steptronic",2015,2014,null,76.788725927965885,1,1.9686023096418606E-2,18265.634140810151,264470,16.2,292474.5453383429,73118.636334585724,492874.77250939293,5580,{"$f":"AD511*AV511*AW511","v":0.11066747504048885},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C511,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C511-$H511,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O511))","v":7.575757575757576E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C511,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C511-$H511,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O511))","v":0},null,1,0,null,{"$f":"IF(H511 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H511)/100000*W511,Afskrivning!$C$30)/100","v":0.16389409607232316},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H511","v":0.60464710599999993},0.03,{"$f":"IFERROR(VLOOKUP(B511&\"-\"&H511,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B511&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.19114891565571687},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2014,0,null,721852.95418232155,292474.5453383429,{"$f":"BE511*'Ny Regafg'!$F$4","v":73118.636334585724},null,365593.18167292862,{"$f":"IF(BH511>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH511*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH511>'Ny Regafg'!$F$20,MIN(BH511-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH511>'Ny Regafg'!$F$21,(BH511-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":245089.77250939293},{"$f":"IF(BB511>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB511*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB511>'Ny Regafg'!$F$32,MIN(BB511-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB511>'Ny Regafg'!$F$33,(BB511-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},356259.77250939293,356259.77250939293,null,356259.77250939293,0,{"$f":"IF(BB511<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB511-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD511*AW511),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD511*AW511),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2014,11.313170374059251,5580]
[null,4,8.1,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H512)),ABS($E$488:$E$550-H512),0))","v":6},0,0,0,8,8,"Stor personbil, benzin","Mazda","Mazda cx-9","3,7 suv firehjulstræk aut.",2015,2013,null,78.654268205303381,1,2.0164284819284832E-2,17863.79018971233,264470,16.2,200875.12775884572,50218.781939711429,325425.86454783572,11740,0.16413641312952557,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C512,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C512-$H512,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O512))","v":0.112359812561798},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C512,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C512-$H512,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O512))","v":0},null,1,0,null,{"$f":"IF(H512 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H512)/100000*W512,Afskrivning!$C$30)/100","v":9.7129689400723862E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H512","v":0.66723059299999998},0.03,{"$f":"IFERROR(VLOOKUP(B512&\"-\"&H512,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B512&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17838781647104468},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2013,0,null,435604.77424639289,200875.12775884572,{"$f":"BE512*'Ny Regafg'!$F$4","v":50218.781939711429},null,251093.90969855714,{"$f":"IF(BH512>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH512*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH512>'Ny Regafg'!$F$20,MIN(BH512-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH512>'Ny Regafg'!$F$21,(BH512-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":73340.864547835707},{"$f":"IF(BB512>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB512*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB512>'Ny Regafg'!$F$32,MIN(BB512-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB512>'Ny Regafg'!$F$33,(BB512-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},184510.86454783572,184510.86454783572,null,184510.86454783572,0,{"$f":"IF(BB512<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB512-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD512*AW512),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(1/(AD512*AW512),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12240},null,2013,7.6278016323654194,11740]
[null,4,8.1999999999999993,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H513)),ABS($E$488:$E$550-H513),0))","v":6},0,0,0,8,8,"Stor personbil, benzin","Mazda","Mazda6","2,5 skyactiv-g 192 hk stationcar aut.",2015,2013,null,78.654268205303381,1,2.0164284819284832E-2,17863.79018971233,264470,16.2,151321.14285714302,37830.285714285754,225812.14285714313,3740,9.3641709649644425E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C513,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C513-$H513,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O513))","v":6.4102564102564111E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C513,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C513-$H513,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O513))","v":0},null,1,0,null,{"$f":"IF(H513 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H513)/100000*W513,Afskrivning!$C$30)/100","v":7.3168718145741843E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H513","v":0.66723059299999998},0.03,{"$f":"IFERROR(VLOOKUP(B513&\"-\"&H513,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B513&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17838781647104468},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2013,0,null,289230.14285714319,151321.14285714302,{"$f":"BE513*'Ny Regafg'!$F$4","v":37830.285714285754},null,189151.42857142875,{"$f":"IF(BH513>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH513*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH513>'Ny Regafg'!$F$20,MIN(BH513-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":105528.71428571444},{"$f":"IF(BH513>'Ny Regafg'!$F$21,(BH513-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB513>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB513*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB513>'Ny Regafg'!$F$32,MIN(BB513-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB513>'Ny Regafg'!$F$33,(BB513-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},100078.71428571444,100078.71428571444,null,100078.71428571444,0,{"$f":"IF(BB513<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB513-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD513*AW513),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(1/(AD513*AW513),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4240},null,2013,13.37011044207002,3740]
[null,4,8.3000000000000007,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H514)),ABS($E$488:$E$550-H514),0))","v":6},0,0,0,8,8,"Stor personbil, benzin","Bmw","4-serie","435i gran coupé steptronic",2015,2013,null,78.654268205303381,1,2.0164284819284832E-2,17863.79018971233,264470,16.2,292474.5453383429,73118.636334585724,492874.77250939293,5580,0.11066747504048885,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C514,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C514-$H514,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O514))","v":7.575757575757576E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C514,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C514-$H514,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O514))","v":0},null,1,0,null,{"$f":"IF(H514 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H514)/100000*W514,Afskrivning!$C$30)/100","v":0.14142100151112513},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H514","v":0.66723059299999998},0.03,{"$f":"IFERROR(VLOOKUP(B514&\"-\"&H514,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B514&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17838781647104468},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2013,0,null,721852.95418232155,292474.5453383429,{"$f":"BE514*'Ny Regafg'!$F$4","v":73118.636334585724},null,365593.18167292862,{"$f":"IF(BH514>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH514*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH514>'Ny Regafg'!$F$20,MIN(BH514-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH514>'Ny Regafg'!$F$21,(BH514-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":245089.77250939293},{"$f":"IF(BB514>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB514*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB514>'Ny Regafg'!$F$32,MIN(BB514-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB514>'Ny Regafg'!$F$33,(BB514-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},356259.77250939293,356259.77250939293,null,356259.77250939293,0,{"$f":"IF(BB514<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB514-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD514*AW514),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD514*AW514),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2013,11.313170374059251,5580]
[null,4,9.1,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H515)),ABS($E$488:$E$550-H515),0))","v":10},0,0,0,9,9,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2011,2012,null,70.669332628403851,1,1.8117218348384957E-2,17470.786805538653,264470,16.2,199381.71428571426,49845.428571428565,371672.8571428571,9300,0.14182627869266531,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C515,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C515-$H515,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O515))","v":9.7087378640776698E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C515,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C515-$H515,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O515))","v":0},null,1,0,null,{"$f":"IF(H515 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H515)/100000*W515,Afskrivning!$C$30)/100","v":8.1087527022013856E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H515","v":0.72981407999999992},0.03,{"$f":"IFERROR(VLOOKUP(B515&\"-\"&H515,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B515&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16098086935269124},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2012,0,null,430937.8571428571,199381.71428571426,{"$f":"BE515*'Ny Regafg'!$F$4","v":49845.428571428565},null,249227.14285714284,{"$f":"IF(BH515>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH515*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH515>'Ny Regafg'!$F$20,MIN(BH515-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH515>'Ny Regafg'!$F$21,(BH515-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":70540.714285714261},{"$f":"IF(BB515>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB515*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB515>'Ny Regafg'!$F$32,MIN(BB515-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB515>'Ny Regafg'!$F$33,(BB515-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},181710.71428571426,181710.71428571426,null,181710.71428571426,0,{"$f":"IF(BB515<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB515-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD515*AW515),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD515*AW515),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2012,8.827701125212899,9300]
[null,4,9.1999999999999993,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H516)),ABS($E$488:$E$550-H516),0))","v":10},0,0,0,9,9,"Stor personbil, benzin","Suzuki","Grand vitara","2.4l m/t",2011,2012,null,70.669332628403851,1,1.8117218348384957E-2,17470.786805538653,264470,16.2,115064.5714285713,28766.142857142826,181159.28571428545,8020,0.13160456491301378,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C516,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C516-$H516,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O516))","v":9.00900900900901E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C516,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C516-$H516,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O516))","v":0},null,1,0,null,{"$f":"IF(H516 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H516)/100000*W516,Afskrivning!$C$30)/100","v":4.679617475662981E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H516","v":0.72981407999999992},0.03,{"$f":"IFERROR(VLOOKUP(B516&\"-\"&H516,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B516&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16098086935269124},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2012,0,null,205386.82142857116,115064.5714285713,{"$f":"BE516*'Ny Regafg'!$F$4","v":28766.142857142826},null,143830.71428571414,{"$f":"IF(BH516>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH516*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH516>'Ny Regafg'!$F$20,MIN(BH516-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":67006.107142857014},{"$f":"IF(BH516>'Ny Regafg'!$F$21,(BH516-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB516>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB516*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB516>'Ny Regafg'!$F$32,MIN(BB516-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB516>'Ny Regafg'!$F$33,(BB516-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},61556.107142857014,61556.107142857014,null,61556.107142857014,0,{"$f":"IF(BB516<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB516-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD516*AW516),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(1/(AD516*AW516),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8520},null,2012,9.5133478145498245,8020]
[null,4,9.3000000000000007,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H517)),ABS($E$488:$E$550-H517),0))","v":10},0,0,0,9,9,"Stor personbil, benzin","Audi","A6","2,8 fsi aut.",2011,2012,null,70.669332628403851,1,1.8117218348384957E-2,17470.786805538653,264470,16.2,214455.42857142843,53613.857142857109,402388.71428571403,5580,0.10820819781736687,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C517,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C517-$H517,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O517))","v":7.407407407407407E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C517,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C517-$H517,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O517))","v":0},null,1,0,null,{"$f":"IF(H517 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H517)/100000*W517,Afskrivning!$C$30)/100","v":8.7217929796630497E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H517","v":0.72981407999999992},0.03,{"$f":"IFERROR(VLOOKUP(B517&\"-\"&H517,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B517&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16098086935269124},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2012,0,null,478043.21428571391,214455.42857142843,{"$f":"BE517*'Ny Regafg'!$F$4","v":53613.857142857109},null,268069.28571428556,{"$f":"IF(BH517>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH517*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH517>'Ny Regafg'!$F$20,MIN(BH517-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH517>'Ny Regafg'!$F$21,(BH517-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":98803.928571428347},{"$f":"IF(BB517>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB517*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB517>'Ny Regafg'!$F$32,MIN(BB517-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB517>'Ny Regafg'!$F$33,(BB517-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},209973.92857142835,209973.92857142835,null,209973.92857142835,0,{"$f":"IF(BB517<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB517-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD517*AW517),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD517*AW517),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2012,11.570287882560597,5580]
[null,4,10.1,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H518)),ABS($E$488:$E$550-H518),0))","v":10},10,10.1,1,10,10,{"$f":"IFERROR(INDEX(J$750:J$812,MATCH($C518,$B$750:$B$812,0)),INDEX(J$750:J$812,MATCH(ROUND($I$299+$C518-$H518,1),$B$750:$B$812,0)))","v":"Stor personbil, benzin"},"Volvo","V70","2,5 t aut.",2011,2011,null,70.037274503353061,1,1.7955180097357051E-2,17086.429495816799,{"$f":"IFERROR(INDEX(U$750:U$812,MATCH($C518,$B$750:$B$812,0)),INDEX(U$750:U$812,MATCH(ROUND($I$299+$C518-$H518,1),$B$750:$B$812,0)))","v":264470},16.2,199381.71428571426,49845.428571428565,371672.8571428571,9300,0.14182627869266531,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C518,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C518-$H518,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O518))","v":9.7087378640776698E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C518,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C518-$H518,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O518))","v":0},null,1,0,null,{"$f":"IF(H518 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H518)/100000*W518,Afskrivning!$C$30)/100","v":6.5767478866256612E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H518","v":0.79239756699999997},0.03,{"$f":"IFERROR(VLOOKUP(B518&\"-\"&H518,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B518&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.14357392223433779},{"$f":"IFERROR(INDEX(AP$750:AP$812,MATCH($C518,$B$750:$B$812,0)),INDEX(AP$750:AP$812,MATCH(ROUND($I$299+$C518-$H518,1),$B$750:$B$812,0)))","v":1036},0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2011,0,null,430937.8571428571,199381.71428571426,{"$f":"BE518*'Ny Regafg'!$F$4","v":49845.428571428565},null,249227.14285714284,{"$f":"IF(BH518>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH518*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH518>'Ny Regafg'!$F$20,MIN(BH518-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH518>'Ny Regafg'!$F$21,(BH518-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":70540.714285714261},{"$f":"IF(BB518>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB518*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB518>'Ny Regafg'!$F$32,MIN(BB518-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB518>'Ny Regafg'!$F$33,(BB518-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},181710.71428571426,181710.71428571426,null,181710.71428571426,0,{"$f":"IF(BB518<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB518-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD518*AW518),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD518*AW518),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2011,8.827701125212899,9300]
[null,4,10.199999999999999,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H519)),ABS($E$488:$E$550-H519),0))","v":10},10,10.199999999999999,1,10,10,"Stor personbil, benzin","Suzuki","Grand vitara","2.4l m/t",2011,2011,null,70.037274503353061,1,1.7955180097357051E-2,17086.429495816799,264470,16.2,115064.5714285713,28766.142857142826,181159.28571428545,8020,0.13160456491301378,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C519,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C519-$H519,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O519))","v":9.00900900900901E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C519,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C519-$H519,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O519))","v":0},null,1,0,null,{"$f":"IF(H519 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H519)/100000*W519,Afskrivning!$C$30)/100","v":3.7954868613674329E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H519","v":0.79239756699999997},0.03,{"$f":"IFERROR(VLOOKUP(B519&\"-\"&H519,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B519&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.14357392223433779},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2011,0,null,205386.82142857116,115064.5714285713,{"$f":"BE519*'Ny Regafg'!$F$4","v":28766.142857142826},null,143830.71428571414,{"$f":"IF(BH519>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH519*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH519>'Ny Regafg'!$F$20,MIN(BH519-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":67006.107142857014},{"$f":"IF(BH519>'Ny Regafg'!$F$21,(BH519-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB519>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB519*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB519>'Ny Regafg'!$F$32,MIN(BB519-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB519>'Ny Regafg'!$F$33,(BB519-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},61556.107142857014,61556.107142857014,null,61556.107142857014,0,{"$f":"IF(BB519<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB519-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD519*AW519),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(1/(AD519*AW519),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8520},null,2011,9.5133478145498245,8020]
[null,4,10.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H520)),ABS($E$488:$E$550-H520),0))","v":10},10,10.3,1,10,10,"Stor personbil, benzin","Audi","A6","2,8 fsi aut.",2011,2011,null,{"$f":"IFERROR(INDEX(Q$750:Q$812,MATCH($C520,$B$750:$B$812,0)),INDEX(Q$750:Q$812,MATCH(ROUND($I$299+$C520-$H520,1),$B$750:$B$812,0)))","v":70.037274503353061},1,1.7955180097357051E-2,17086.429495816799,264470,16.2,214455.42857142843,{"$f":"IFERROR(INDEX(X$750:X$812,MATCH($C520,$B$750:$B$812,0)),BF520)","v":53613.857142857109},{"$f":"IFERROR(INDEX(Y$750:Y$812,MATCH($C520,$B$750:$B$812,0)),BS520)","v":402388.71428571403},5580,0.10820819781736687,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C520,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C520-$H520,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O520))","v":7.407407407407407E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C520,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C520-$H520,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O520))","v":0},null,1,0,null,{"$f":"IF(H520 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H520)/100000*W520,Afskrivning!$C$30)/100","v":7.0739650909581911E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H520","v":0.79239756699999997},0.03,{"$f":"IFERROR(VLOOKUP(B520&\"-\"&H520,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B520&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.14357392223433779},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2011,0,null,478043.21428571391,214455.42857142843,{"$f":"BE520*'Ny Regafg'!$F$4","v":53613.857142857109},null,268069.28571428556,{"$f":"IF(BH520>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH520*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH520>'Ny Regafg'!$F$20,MIN(BH520-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH520>'Ny Regafg'!$F$21,(BH520-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":98803.928571428347},{"$f":"IF(BB520>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB520*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB520>'Ny Regafg'!$F$32,MIN(BB520-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB520>'Ny Regafg'!$F$33,(BB520-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},209973.92857142835,209973.92857142835,null,209973.92857142835,0,{"$f":"IF(BB520<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB520-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD520*AW520),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD520*AW520),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2011,11.570287882560597,5580]
[null,4,11.1,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H521)),ABS($E$488:$E$550-H521),0))","v":10},0,0,0,11,11,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2011,2010,null,63.583559218488105,1,1.6300666539276368E-2,16710.528046908832,264470,16.2,199381.71428571426,49845.428571428565,371672.8571428571,9300,0.14182627869266531,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C521,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C521-$H521,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O521))","v":9.7087378640776698E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C521,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C521-$H521,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O521))","v":0},null,1,0,null,{"$f":"IF(H521 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H521)/100000*W521,Afskrivning!$C$30)/100","v":5.0447430710499369E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H521","v":0.85498105400000002},0.03,{"$f":"IFERROR(VLOOKUP(B521&\"-\"&H521,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B521&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.12616697511598435},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2010,0,null,430937.8571428571,199381.71428571426,{"$f":"BE521*'Ny Regafg'!$F$4","v":49845.428571428565},null,249227.14285714284,{"$f":"IF(BH521>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH521*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH521>'Ny Regafg'!$F$20,MIN(BH521-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH521>'Ny Regafg'!$F$21,(BH521-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":70540.714285714261},{"$f":"IF(BB521>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB521*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB521>'Ny Regafg'!$F$32,MIN(BB521-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB521>'Ny Regafg'!$F$33,(BB521-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},181710.71428571426,181710.71428571426,null,181710.71428571426,0,{"$f":"IF(BB521<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB521-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD521*AW521),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD521*AW521),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2010,8.827701125212899,9300]
[null,4,11.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H522)),ABS($E$488:$E$550-H522),0))","v":10},0,0,0,11,11,"Stor personbil, benzin","Suzuki","Grand vitara","2.4l m/t",2011,2010,null,63.583559218488105,1,1.6300666539276368E-2,16710.528046908832,264470,16.2,115064.5714285713,28766.142857142826,181159.28571428545,8020,0.13160456491301378,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C522,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C522-$H522,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O522))","v":9.00900900900901E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C522,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C522-$H522,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O522))","v":0},null,1,0,null,{"$f":"IF(H522 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H522)/100000*W522,Afskrivning!$C$30)/100","v":2.9113562470718835E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H522","v":0.85498105400000002},0.03,{"$f":"IFERROR(VLOOKUP(B522&\"-\"&H522,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B522&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.12616697511598435},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2010,0,null,205386.82142857116,115064.5714285713,{"$f":"BE522*'Ny Regafg'!$F$4","v":28766.142857142826},null,143830.71428571414,{"$f":"IF(BH522>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH522*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH522>'Ny Regafg'!$F$20,MIN(BH522-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":67006.107142857014},{"$f":"IF(BH522>'Ny Regafg'!$F$21,(BH522-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB522>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB522*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB522>'Ny Regafg'!$F$32,MIN(BB522-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB522>'Ny Regafg'!$F$33,(BB522-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},61556.107142857014,61556.107142857014,null,61556.107142857014,0,{"$f":"IF(BB522<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB522-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD522*AW522),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(1/(AD522*AW522),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8520},null,2010,9.5133478145498245,8020]
[null,4,11.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H523)),ABS($E$488:$E$550-H523),0))","v":10},0,0,0,11,11,"Stor personbil, benzin","Audi","A6","2,8 fsi aut.",2011,2010,null,63.583559218488105,1,1.6300666539276368E-2,16710.528046908832,264470,16.2,214455.42857142843,53613.857142857109,402388.71428571403,5580,0.10820819781736687,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C523,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C523-$H523,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O523))","v":7.407407407407407E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C523,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C523-$H523,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O523))","v":0},null,1,0,null,{"$f":"IF(H523 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H523)/100000*W523,Afskrivning!$C$30)/100","v":5.4261372022533297E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H523","v":0.85498105400000002},0.03,{"$f":"IFERROR(VLOOKUP(B523&\"-\"&H523,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B523&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.12616697511598435},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2010,0,null,478043.21428571391,214455.42857142843,{"$f":"BE523*'Ny Regafg'!$F$4","v":53613.857142857109},null,268069.28571428556,{"$f":"IF(BH523>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH523*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH523>'Ny Regafg'!$F$20,MIN(BH523-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH523>'Ny Regafg'!$F$21,(BH523-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":98803.928571428347},{"$f":"IF(BB523>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB523*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB523>'Ny Regafg'!$F$32,MIN(BB523-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB523>'Ny Regafg'!$F$33,(BB523-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},209973.92857142835,209973.92857142835,null,209973.92857142835,0,{"$f":"IF(BB523<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB523-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD523*AW523),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD523*AW523),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2010,11.570287882560597,5580]
[null,4,12.1,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H524)),ABS($E$488:$E$550-H524),0))","v":10},0,0,0,12,12,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2011,2009,null,52.851667103425548,1,1.3549373644488905E-2,16337.455055154729,264470,16.2,199381.71428571426,49845.428571428565,371672.8571428571,9300,0.14182627869266531,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C524,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C524-$H524,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O524))","v":9.7087378640776698E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C524,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C524-$H524,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O524))","v":0},null,1,0,null,{"$f":"IF(H524 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H524)/100000*W524,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H524","v":0.91756454099999996},0.03,{"$f":"IFERROR(VLOOKUP(B524&\"-\"&H524,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B524&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2009,0,null,430937.8571428571,199381.71428571426,{"$f":"BE524*'Ny Regafg'!$F$4","v":49845.428571428565},null,249227.14285714284,{"$f":"IF(BH524>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH524*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH524>'Ny Regafg'!$F$20,MIN(BH524-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH524>'Ny Regafg'!$F$21,(BH524-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":70540.714285714261},{"$f":"IF(BB524>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB524*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB524>'Ny Regafg'!$F$32,MIN(BB524-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB524>'Ny Regafg'!$F$33,(BB524-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},181710.71428571426,181710.71428571426,null,181710.71428571426,0,{"$f":"IF(BB524<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB524-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD524*AW524),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD524*AW524),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2009,8.827701125212899,9300]
[null,4,12.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H525)),ABS($E$488:$E$550-H525),0))","v":10},0,0,0,12,12,"Stor personbil, benzin","Suzuki","Grand vitara","2.4l m/t",2011,2009,null,52.851667103425548,1,1.3549373644488905E-2,16337.455055154729,264470,16.2,115064.5714285713,28766.142857142826,181159.28571428545,8020,0.13160456491301378,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C525,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C525-$H525,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O525))","v":9.00900900900901E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C525,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C525-$H525,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O525))","v":0},null,1,0,null,{"$f":"IF(H525 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H525)/100000*W525,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H525","v":0.91756454099999996},0.03,{"$f":"IFERROR(VLOOKUP(B525&\"-\"&H525,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B525&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2009,0,null,205386.82142857116,115064.5714285713,{"$f":"BE525*'Ny Regafg'!$F$4","v":28766.142857142826},null,143830.71428571414,{"$f":"IF(BH525>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH525*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH525>'Ny Regafg'!$F$20,MIN(BH525-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":67006.107142857014},{"$f":"IF(BH525>'Ny Regafg'!$F$21,(BH525-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BB525>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB525*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB525>'Ny Regafg'!$F$32,MIN(BB525-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB525>'Ny Regafg'!$F$33,(BB525-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},61556.107142857014,61556.107142857014,null,61556.107142857014,0,{"$f":"IF(BB525<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB525-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD525*AW525),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(1/(AD525*AW525),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8520},null,2009,9.5133478145498245,8020]
[null,4,12.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H526)),ABS($E$488:$E$550-H526),0))","v":10},0,0,0,12,12,"Stor personbil, benzin","Audi","A6","2,8 fsi aut.",2011,2009,null,52.851667103425548,1,1.3549373644488905E-2,16337.455055154729,264470,16.2,214455.42857142843,53613.857142857109,402388.71428571403,5580,0.10820819781736687,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C526,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C526-$H526,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O526))","v":7.407407407407407E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C526,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C526-$H526,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O526))","v":0},null,1,0,null,{"$f":"IF(H526 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H526)/100000*W526,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H526","v":0.91756454099999996},0.03,{"$f":"IFERROR(VLOOKUP(B526&\"-\"&H526,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B526&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2009,0,null,478043.21428571391,214455.42857142843,{"$f":"BE526*'Ny Regafg'!$F$4","v":53613.857142857109},null,268069.28571428556,{"$f":"IF(BH526>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH526*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH526>'Ny Regafg'!$F$20,MIN(BH526-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH526>'Ny Regafg'!$F$21,(BH526-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":98803.928571428347},{"$f":"IF(BB526>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB526*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB526>'Ny Regafg'!$F$32,MIN(BB526-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB526>'Ny Regafg'!$F$33,(BB526-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},209973.92857142835,209973.92857142835,null,209973.92857142835,0,{"$f":"IF(BB526<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB526-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD526*AW526),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(1/(AD526*AW526),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6080},null,2009,11.570287882560597,5580]
[null,4,13.1,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H527)),ABS($E$488:$E$550-H527),0))","v":14},0,0,0,13,13,"Stor personbil, benzin","Volvo","V 70","2,4",2007,2008,null,80.707473735255718,1,2.0690657030776567E-2,15981.677967377369,264470,16.2,193890.71428571426,48472.678571428565,361229.1071428571,8020,0.13160456491301378,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C527,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C527-$H527,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O527))","v":9.00900900900901E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C527,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C527-$H527,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O527))","v":0},null,1,0,null,{"$f":"IF(H527 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H527)/100000*W527,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H527","v":0.98014802799999989},0.03,{"$f":"IFERROR(VLOOKUP(B527&\"-\"&H527,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B527&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2008,0,null,413778.4821428571,193890.71428571426,{"$f":"BE527*'Ny Regafg'!$F$4","v":48472.678571428565},null,242363.39285714284,{"$f":"IF(BH527>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH527*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH527>'Ny Regafg'!$F$20,MIN(BH527-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH527>'Ny Regafg'!$F$21,(BH527-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":60245.089285714261},{"$f":"IF(BB527>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB527*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB527>'Ny Regafg'!$F$32,MIN(BB527-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB527>'Ny Regafg'!$F$33,(BB527-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},171415.08928571426,171415.08928571426,null,171415.08928571426,0,{"$f":"IF(BB527<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB527-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD527*AW527),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(1/(AD527*AW527),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8520},null,2008,{"$f":"1/(AD527*AW527)","v":9.5133478145498245},8020]
[null,4,13.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H528)),ABS($E$488:$E$550-H528),0))","v":14},0,0,0,13,13,{"$f":"IFERROR(INDEX(J$750:J$812,MATCH($C528,$B$750:$B$812,0)),INDEX(J$750:J$812,MATCH(ROUND($I$299+$C528-$H528,1),$B$750:$B$812,0)))","v":"Stor personbil, benzin"},"Volvo","V70","2,5 t aut.",2007,2008,null,80.707473735255718,1,2.0690657030776567E-2,15981.677967377369,{"$f":"IFERROR(INDEX(U$750:U$812,MATCH($C528,$B$750:$B$812,0)),INDEX(U$750:U$812,MATCH(ROUND($I$299+$C528-$H528,1),$B$750:$B$812,0)))","v":264470},16.2,204177.21428571426,51044.303571428565,384373.7321428571,9300,0.1490623133198421,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C528,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C528-$H528,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O528))","v":0.1020408163265306},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C528,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C528-$H528,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O528))","v":0},null,{"$f":"IFERROR(INDEX(AG$750:AG$812,MATCH($C528,$B$750:$B$812,0)),INDEX(AG$750:AG$812,MATCH(ROUND($I$299+$C528-$H528,1),$B$750:$B$812,0)))","v":1},0,null,{"$f":"IF(H528 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H528)/100000*W528,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H528","v":0.98014802799999989},0.03,{"$f":"IFERROR(VLOOKUP(B528&\"-\"&H528,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B528&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},{"$f":"IFERROR(INDEX(AP$750:AP$812,MATCH($C528,$B$750:$B$812,0)),INDEX(AP$750:AP$812,MATCH(ROUND($I$299+$C528-$H528,1),$B$750:$B$812,0)))","v":1036},0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$750:AV$812,MATCH($C528,$B$750:$B$812,0)),INDEX(AV$750:AV$812,MATCH(ROUND($I$299+$C528-$H528,1),$B$750:$B$812,0)))","v":1.252},1.1667816857303936,null,null,"Stor personbil, benzin",2008,0,null,445923.7946428571,204177.21428571426,{"$f":"BE528*'Ny Regafg'!$F$4","v":51044.303571428565},null,255221.51785714284,{"$f":"IF(BH528>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH528*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH528>'Ny Regafg'!$F$20,MIN(BH528-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH528>'Ny Regafg'!$F$21,(BH528-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":79532.276785714261},{"$f":"IF(BB528>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB528*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB528>'Ny Regafg'!$F$32,MIN(BB528-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB528>'Ny Regafg'!$F$33,(BB528-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},190702.27678571426,190702.27678571426,null,190702.27678571426,0,{"$f":"IF(BB528<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB528-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD528*AW528),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD528*AW528),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2008,8.3991719443773221,9300]
[null,4,13.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H529)),ABS($E$488:$E$550-H529),0))","v":14},0,0,0,13,13,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,2008,null,80.707473735255718,1,2.0690657030776567E-2,15981.677967377369,264470,16.2,198672.34920634911,49668.087301587278,371987.78571428551,9300,0.14463471985489634,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C529,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C529-$H529,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O529))","v":9.9009900990099015E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C529,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C529-$H529,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O529))","v":0},null,1,0,null,{"$f":"IF(H529 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H529)/100000*W529,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H529","v":0.98014802799999989},0.03,{"$f":"IFERROR(VLOOKUP(B529&\"-\"&H529,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B529&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2008,0,null,428721.09126984095,198672.34920634911,{"$f":"BE529*'Ny Regafg'!$F$4","v":49668.087301587278},null,248340.43650793639,{"$f":"IF(BH529>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH529*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH529>'Ny Regafg'!$F$20,MIN(BH529-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH529>'Ny Regafg'!$F$21,(BH529-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":69210.654761904589},{"$f":"IF(BB529>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB529*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB529>'Ny Regafg'!$F$32,MIN(BB529-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB529>'Ny Regafg'!$F$33,(BB529-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},180380.65476190459,180380.65476190459,null,180380.65476190459,0,{"$f":"IF(BB529<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB529-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD529*AW529),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD529*AW529),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2008,8.6562894528786689,9300]
[null,4,14.1,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H530)),ABS($E$488:$E$550-H530),0))","v":14},14,14.1,1,14,14,"Stor personbil, benzin","Volvo","V 70","2,4",2007,2007,null,103.00032246685777,1,2.6405786819841806E-2,15620.30974626293,264470,16.2,193890.71428571426,48472.678571428565,361229.1071428571,8020,0.13160456491301378,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C530,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C530-$H530,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O530))","v":9.00900900900901E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C530,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C530-$H530,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O530))","v":0},null,1,0,null,{"$f":"IF(H530 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H530)/100000*W530,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H530","v":1.0427315149999998},0.03,{"$f":"IFERROR(VLOOKUP(B530&\"-\"&H530,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B530&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2007,0,null,413778.4821428571,193890.71428571426,{"$f":"BE530*'Ny Regafg'!$F$4","v":48472.678571428565},null,242363.39285714284,{"$f":"IF(BH530>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH530*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH530>'Ny Regafg'!$F$20,MIN(BH530-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH530>'Ny Regafg'!$F$21,(BH530-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":60245.089285714261},{"$f":"IF(BB530>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB530*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB530>'Ny Regafg'!$F$32,MIN(BB530-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB530>'Ny Regafg'!$F$33,(BB530-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},171415.08928571426,171415.08928571426,null,171415.08928571426,0,{"$f":"IF(BB530<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB530-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD530*AW530),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(1/(AD530*AW530),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8520},null,2007,9.5133478145498245,8020]
[null,4,14.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H531)),ABS($E$488:$E$550-H531),0))","v":14},14,14.2,1,14,14,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,2007,null,103.00032246685777,1,2.6405786819841806E-2,15620.30974626293,264470,16.2,204177.21428571426,51044.303571428565,384373.7321428571,9300,0.1490623133198421,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C531,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C531-$H531,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O531))","v":0.1020408163265306},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C531,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C531-$H531,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O531))","v":0},null,1,0,null,{"$f":"IF(H531 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H531)/100000*W531,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H531","v":1.0427315149999998},0.03,{"$f":"IFERROR(VLOOKUP(B531&\"-\"&H531,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B531&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2007,0,null,445923.7946428571,204177.21428571426,{"$f":"BE531*'Ny Regafg'!$F$4","v":51044.303571428565},null,255221.51785714284,{"$f":"IF(BH531>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH531*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH531>'Ny Regafg'!$F$20,MIN(BH531-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH531>'Ny Regafg'!$F$21,(BH531-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":79532.276785714261},{"$f":"IF(BB531>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB531*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB531>'Ny Regafg'!$F$32,MIN(BB531-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB531>'Ny Regafg'!$F$33,(BB531-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},190702.27678571426,190702.27678571426,null,190702.27678571426,0,{"$f":"IF(BB531<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB531-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD531*AW531),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD531*AW531),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2007,8.3991719443773221,9300]
[null,4,14.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H532)),ABS($E$488:$E$550-H532),0))","v":14},14,14.3,1,14,14,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,2007,null,103.00032246685777,1,2.6405786819841806E-2,15620.30974626293,264470,16.2,198672.34920634911,49668.087301587278,371987.78571428551,9300,0.14463471985489634,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C532,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C532-$H532,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O532))","v":9.9009900990099015E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C532,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C532-$H532,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O532))","v":0},null,1,0,null,{"$f":"IF(H532 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H532)/100000*W532,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H532","v":1.0427315149999998},0.03,{"$f":"IFERROR(VLOOKUP(B532&\"-\"&H532,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B532&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2007,0,null,428721.09126984095,198672.34920634911,{"$f":"BE532*'Ny Regafg'!$F$4","v":49668.087301587278},null,248340.43650793639,{"$f":"IF(BH532>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH532*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH532>'Ny Regafg'!$F$20,MIN(BH532-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH532>'Ny Regafg'!$F$21,(BH532-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":69210.654761904589},{"$f":"IF(BB532>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB532*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB532>'Ny Regafg'!$F$32,MIN(BB532-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB532>'Ny Regafg'!$F$33,(BB532-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},180380.65476190459,180380.65476190459,null,180380.65476190459,0,{"$f":"IF(BB532<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB532-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD532*AW532),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD532*AW532),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2007,8.6562894528786689,9300]
[null,4,15.1,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H533)),ABS($E$488:$E$550-H533),0))","v":14},0,0,0,15,15,"Stor personbil, benzin","Volvo","V 70","2,4",2007,2006,null,95.361395424787929,1,2.444742519364277E-2,15270.039299405593,264470,16.2,193890.71428571426,48472.678571428565,361229.1071428571,8020,0.13160456491301378,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C533,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C533-$H533,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O533))","v":9.00900900900901E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C533,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C533-$H533,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O533))","v":0},null,1,0,null,{"$f":"IF(H533 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H533)/100000*W533,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H533","v":1.105315002},0.03,{"$f":"IFERROR(VLOOKUP(B533&\"-\"&H533,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B533&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2006,0,null,413778.4821428571,193890.71428571426,{"$f":"BE533*'Ny Regafg'!$F$4","v":48472.678571428565},null,242363.39285714284,{"$f":"IF(BH533>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH533*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH533>'Ny Regafg'!$F$20,MIN(BH533-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH533>'Ny Regafg'!$F$21,(BH533-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":60245.089285714261},{"$f":"IF(BB533>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB533*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB533>'Ny Regafg'!$F$32,MIN(BB533-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB533>'Ny Regafg'!$F$33,(BB533-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},171415.08928571426,171415.08928571426,null,171415.08928571426,0,{"$f":"IF(BB533<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB533-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD533*AW533),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(1/(AD533*AW533),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8520},null,2006,9.5133478145498245,8020]
[null,4,15.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H534)),ABS($E$488:$E$550-H534),0))","v":14},0,0,0,15,15,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,2006,null,95.361395424787929,1,2.444742519364277E-2,15270.039299405593,264470,16.2,204177.21428571426,51044.303571428565,384373.7321428571,9300,0.1490623133198421,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C534,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C534-$H534,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O534))","v":0.1020408163265306},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C534,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C534-$H534,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O534))","v":0},null,1,0,null,{"$f":"IF(H534 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H534)/100000*W534,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H534","v":1.105315002},0.03,{"$f":"IFERROR(VLOOKUP(B534&\"-\"&H534,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B534&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2006,0,null,445923.7946428571,204177.21428571426,{"$f":"BE534*'Ny Regafg'!$F$4","v":51044.303571428565},null,255221.51785714284,{"$f":"IF(BH534>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH534*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH534>'Ny Regafg'!$F$20,MIN(BH534-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH534>'Ny Regafg'!$F$21,(BH534-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":79532.276785714261},{"$f":"IF(BB534>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB534*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB534>'Ny Regafg'!$F$32,MIN(BB534-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB534>'Ny Regafg'!$F$33,(BB534-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},190702.27678571426,190702.27678571426,null,190702.27678571426,0,{"$f":"IF(BB534<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB534-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD534*AW534),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD534*AW534),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2006,8.3991719443773221,9300]
[null,4,15.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H535)),ABS($E$488:$E$550-H535),0))","v":14},0,0,0,15,15,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,2006,null,95.361395424787929,1,2.444742519364277E-2,15270.039299405593,264470,16.2,198672.34920634911,49668.087301587278,371987.78571428551,9300,0.14463471985489634,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C535,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C535-$H535,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O535))","v":9.9009900990099015E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C535,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C535-$H535,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O535))","v":0},null,1,0,null,{"$f":"IF(H535 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H535)/100000*W535,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H535","v":1.105315002},0.03,{"$f":"IFERROR(VLOOKUP(B535&\"-\"&H535,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B535&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2006,0,null,428721.09126984095,198672.34920634911,{"$f":"BE535*'Ny Regafg'!$F$4","v":49668.087301587278},null,248340.43650793639,{"$f":"IF(BH535>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH535*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH535>'Ny Regafg'!$F$20,MIN(BH535-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH535>'Ny Regafg'!$F$21,(BH535-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":69210.654761904589},{"$f":"IF(BB535>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB535*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB535>'Ny Regafg'!$F$32,MIN(BB535-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB535>'Ny Regafg'!$F$33,(BB535-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},180380.65476190459,180380.65476190459,null,180380.65476190459,0,{"$f":"IF(BB535<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB535-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD535*AW535),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD535*AW535),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2006,8.6562894528786689,9300]
[null,4,16.100000000000001,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H536)),ABS($E$488:$E$550-H536),0))","v":14},0,0,0,16,16,"Stor personbil, benzin","Volvo","V 70","2,4",2007,2005,null,43.46253399761806,1,1.1142318586046279E-2,14925.320740940266,264470,16.2,193890.71428571426,48472.678571428565,361229.1071428571,8020,0.13160456491301378,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C536,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C536-$H536,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O536))","v":9.00900900900901E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C536,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C536-$H536,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O536))","v":0},null,1,0,null,{"$f":"IF(H536 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H536)/100000*W536,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H536","v":1.1678984889999999},0.03,{"$f":"IFERROR(VLOOKUP(B536&\"-\"&H536,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B536&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2005,0,null,413778.4821428571,193890.71428571426,{"$f":"BE536*'Ny Regafg'!$F$4","v":48472.678571428565},null,242363.39285714284,{"$f":"IF(BH536>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH536*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH536>'Ny Regafg'!$F$20,MIN(BH536-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH536>'Ny Regafg'!$F$21,(BH536-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":60245.089285714261},{"$f":"IF(BB536>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB536*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB536>'Ny Regafg'!$F$32,MIN(BB536-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB536>'Ny Regafg'!$F$33,(BB536-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},171415.08928571426,171415.08928571426,null,171415.08928571426,0,{"$f":"IF(BB536<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB536-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD536*AW536),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(1/(AD536*AW536),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8520},null,2005,9.5133478145498245,8020]
[null,4,16.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H537)),ABS($E$488:$E$550-H537),0))","v":14},0,0,0,16,16,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,2005,null,43.46253399761806,1,1.1142318586046279E-2,14925.320740940266,264470,16.2,204177.21428571426,51044.303571428565,384373.7321428571,9300,0.1490623133198421,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C537,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C537-$H537,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O537))","v":0.1020408163265306},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C537,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C537-$H537,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O537))","v":0},null,1,0,null,{"$f":"IF(H537 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H537)/100000*W537,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H537","v":1.1678984889999999},0.03,{"$f":"IFERROR(VLOOKUP(B537&\"-\"&H537,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B537&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2005,0,null,445923.7946428571,204177.21428571426,{"$f":"BE537*'Ny Regafg'!$F$4","v":51044.303571428565},null,255221.51785714284,{"$f":"IF(BH537>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH537*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH537>'Ny Regafg'!$F$20,MIN(BH537-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH537>'Ny Regafg'!$F$21,(BH537-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":79532.276785714261},{"$f":"IF(BB537>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB537*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB537>'Ny Regafg'!$F$32,MIN(BB537-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB537>'Ny Regafg'!$F$33,(BB537-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},190702.27678571426,190702.27678571426,null,190702.27678571426,0,{"$f":"IF(BB537<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB537-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD537*AW537),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD537*AW537),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2005,8.3991719443773221,9300]
[null,4,16.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H538)),ABS($E$488:$E$550-H538),0))","v":14},0,0,0,16,16,{"$f":"IFERROR(INDEX(J$750:J$812,MATCH($C538,$B$750:$B$812,0)),INDEX(J$750:J$812,MATCH(ROUND($I$299+$C538-$H538,1),$B$750:$B$812,0)))","v":"Stor personbil, benzin"},"Volvo","S 80","S80 2,5t aut.",2007,2005,null,43.46253399761806,1,1.1142318586046279E-2,14925.320740940266,{"$f":"IFERROR(INDEX(U$750:U$812,MATCH($C538,$B$750:$B$812,0)),INDEX(U$750:U$812,MATCH(ROUND($I$299+$C538-$H538,1),$B$750:$B$812,0)))","v":264470},16.2,198672.34920634911,49668.087301587278,371987.78571428551,9300,0.14463471985489634,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C538,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C538-$H538,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O538))","v":9.9009900990099015E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C538,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C538-$H538,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O538))","v":0},null,1,0,null,{"$f":"IF(H538 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H538)/100000*W538,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H538","v":1.1678984889999999},0.03,{"$f":"IFERROR(VLOOKUP(B538&\"-\"&H538,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B538&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},{"$f":"IFERROR(INDEX(AP$750:AP$812,MATCH($C538,$B$750:$B$812,0)),INDEX(AP$750:AP$812,MATCH(ROUND($I$299+$C538-$H538,1),$B$750:$B$812,0)))","v":1036},0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2005,0,null,428721.09126984095,198672.34920634911,{"$f":"BE538*'Ny Regafg'!$F$4","v":49668.087301587278},null,248340.43650793639,{"$f":"IF(BH538>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH538*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH538>'Ny Regafg'!$F$20,MIN(BH538-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH538>'Ny Regafg'!$F$21,(BH538-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":69210.654761904589},{"$f":"IF(BB538>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB538*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB538>'Ny Regafg'!$F$32,MIN(BB538-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB538>'Ny Regafg'!$F$33,(BB538-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},180380.65476190459,180380.65476190459,null,180380.65476190459,0,{"$f":"IF(BB538<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB538-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD538*AW538),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD538*AW538),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2005,8.6562894528786689,9300]
[null,4,17.100000000000001,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H539)),ABS($E$488:$E$550-H539),0))","v":14},0,0,0,17,17,"Stor personbil, benzin","Volvo","V 70","2,4",2007,2004,null,25.664105894784935,1,6.5794057042645928E-3,14615.094473112149,264470,16.2,193890.71428571426,48472.678571428565,361229.1071428571,8020,0.13160456491301378,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C539,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C539-$H539,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O539))","v":9.00900900900901E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C539,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C539-$H539,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O539))","v":0},null,1,0,null,{"$f":"IF(H539 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H539)/100000*W539,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H539","v":1.2304819759999999},0.03,{"$f":"IFERROR(VLOOKUP(B539&\"-\"&H539,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B539&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2004,0,null,413778.4821428571,193890.71428571426,{"$f":"BE539*'Ny Regafg'!$F$4","v":48472.678571428565},null,242363.39285714284,{"$f":"IF(BH539>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH539*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH539>'Ny Regafg'!$F$20,MIN(BH539-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH539>'Ny Regafg'!$F$21,(BH539-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":60245.089285714261},{"$f":"IF(BB539>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB539*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB539>'Ny Regafg'!$F$32,MIN(BB539-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB539>'Ny Regafg'!$F$33,(BB539-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},171415.08928571426,171415.08928571426,null,171415.08928571426,0,{"$f":"IF(BB539<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB539-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD539*AW539),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(1/(AD539*AW539),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8520},null,2004,9.5133478145498245,8020]
[null,4,17.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H540)),ABS($E$488:$E$550-H540),0))","v":14},0,0,0,17,17,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,2004,null,25.664105894784935,1,6.5794057042645928E-3,14615.094473112149,264470,16.2,204177.21428571426,51044.303571428565,384373.7321428571,9300,0.1490623133198421,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C540,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C540-$H540,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O540))","v":0.1020408163265306},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C540,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C540-$H540,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O540))","v":0},null,1,0,null,{"$f":"IF(H540 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H540)/100000*W540,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H540","v":1.2304819759999999},0.03,{"$f":"IFERROR(VLOOKUP(B540&\"-\"&H540,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B540&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2004,0,null,445923.7946428571,204177.21428571426,{"$f":"BE540*'Ny Regafg'!$F$4","v":51044.303571428565},null,255221.51785714284,{"$f":"IF(BH540>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH540*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH540>'Ny Regafg'!$F$20,MIN(BH540-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH540>'Ny Regafg'!$F$21,(BH540-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":79532.276785714261},{"$f":"IF(BB540>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB540*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB540>'Ny Regafg'!$F$32,MIN(BB540-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB540>'Ny Regafg'!$F$33,(BB540-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},190702.27678571426,190702.27678571426,null,190702.27678571426,0,{"$f":"IF(BB540<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB540-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD540*AW540),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD540*AW540),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2004,8.3991719443773221,9300]
[null,4,17.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H541)),ABS($E$488:$E$550-H541),0))","v":14},0,0,0,17,17,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,2004,null,25.664105894784935,1,6.5794057042645928E-3,14615.094473112149,264470,16.2,198672.34920634911,49668.087301587278,371987.78571428551,9300,0.14463471985489634,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C541,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C541-$H541,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O541))","v":9.9009900990099015E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C541,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C541-$H541,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O541))","v":0},null,1,0,null,{"$f":"IF(H541 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H541)/100000*W541,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H541","v":1.2304819759999999},0.03,{"$f":"IFERROR(VLOOKUP(B541&\"-\"&H541,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B541&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2004,0,null,428721.09126984095,198672.34920634911,{"$f":"BE541*'Ny Regafg'!$F$4","v":49668.087301587278},null,248340.43650793639,{"$f":"IF(BH541>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH541*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH541>'Ny Regafg'!$F$20,MIN(BH541-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH541>'Ny Regafg'!$F$21,(BH541-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":69210.654761904589},{"$f":"IF(BB541>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB541*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB541>'Ny Regafg'!$F$32,MIN(BB541-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB541>'Ny Regafg'!$F$33,(BB541-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},180380.65476190459,180380.65476190459,null,180380.65476190459,0,{"$f":"IF(BB541<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB541-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD541*AW541),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD541*AW541),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2004,8.6562894528786689,9300]
[null,4,18.100000000000001,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H542)),ABS($E$488:$E$550-H542),0))","v":14},0,0,0,18,18,"Stor personbil, benzin","Volvo","V 70","2,4",2007,2003,null,23.639989851663223,1,6.0604910498906544E-3,14283.981783482312,264470,16.2,193890.71428571426,48472.678571428565,361229.1071428571,8020,0.13160456491301378,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C542,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C542-$H542,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O542))","v":9.00900900900901E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C542,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C542-$H542,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O542))","v":0},null,1,0,null,{"$f":"IF(H542 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H542)/100000*W542,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H542","v":1.2930654629999998},0.03,{"$f":"IFERROR(VLOOKUP(B542&\"-\"&H542,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B542&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2003,0,null,413778.4821428571,193890.71428571426,{"$f":"BE542*'Ny Regafg'!$F$4","v":48472.678571428565},null,242363.39285714284,{"$f":"IF(BH542>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH542*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH542>'Ny Regafg'!$F$20,MIN(BH542-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH542>'Ny Regafg'!$F$21,(BH542-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":60245.089285714261},{"$f":"IF(BB542>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB542*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB542>'Ny Regafg'!$F$32,MIN(BB542-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB542>'Ny Regafg'!$F$33,(BB542-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},171415.08928571426,171415.08928571426,null,171415.08928571426,0,{"$f":"IF(BB542<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB542-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD542*AW542),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(1/(AD542*AW542),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8520},null,2003,9.5133478145498245,8020]
[null,4,18.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H543)),ABS($E$488:$E$550-H543),0))","v":14},0,0,0,18,18,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,2003,null,23.639989851663223,1,6.0604910498906544E-3,14283.981783482312,264470,16.2,204177.21428571426,51044.303571428565,384373.7321428571,9300,{"$f":"AD543*AV543*AW543","v":0.1490623133198421},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C543,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C543-$H543,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O543))","v":0.1020408163265306},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C543,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C543-$H543,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O543))","v":0},null,1,0,null,{"$f":"IF(H543 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H543)/100000*W543,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H543","v":1.2930654629999998},0.03,{"$f":"IFERROR(VLOOKUP(B543&\"-\"&H543,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B543&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2003,0,null,445923.7946428571,204177.21428571426,{"$f":"BE543*'Ny Regafg'!$F$4","v":51044.303571428565},null,255221.51785714284,{"$f":"IF(BH543>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH543*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH543>'Ny Regafg'!$F$20,MIN(BH543-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH543>'Ny Regafg'!$F$21,(BH543-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":79532.276785714261},{"$f":"IF(BB543>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB543*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB543>'Ny Regafg'!$F$32,MIN(BB543-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB543>'Ny Regafg'!$F$33,(BB543-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},190702.27678571426,190702.27678571426,null,190702.27678571426,0,{"$f":"IF(BB543<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB543-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD543*AW543),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD543*AW543),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2003,8.3991719443773221,9300]
[null,4,18.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H544)),ABS($E$488:$E$550-H544),0))","v":14},0,0,0,18,18,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,2003,null,23.639989851663223,1,6.0604910498906544E-3,14283.981783482312,264470,16.2,198672.34920634911,49668.087301587278,371987.78571428551,9300,0.14463471985489634,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C544,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C544-$H544,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O544))","v":9.9009900990099015E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C544,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C544-$H544,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O544))","v":0},null,1,0,null,{"$f":"IF(H544 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H544)/100000*W544,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H544","v":1.2930654629999998},0.03,{"$f":"IFERROR(VLOOKUP(B544&\"-\"&H544,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B544&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2003,0,null,428721.09126984095,198672.34920634911,{"$f":"BE544*'Ny Regafg'!$F$4","v":49668.087301587278},null,248340.43650793639,{"$f":"IF(BH544>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH544*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH544>'Ny Regafg'!$F$20,MIN(BH544-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH544>'Ny Regafg'!$F$21,(BH544-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":69210.654761904589},{"$f":"IF(BB544>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB544*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB544>'Ny Regafg'!$F$32,MIN(BB544-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB544>'Ny Regafg'!$F$33,(BB544-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},180380.65476190459,180380.65476190459,null,180380.65476190459,0,{"$f":"IF(BB544<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB544-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD544*AW544),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD544*AW544),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2003,8.6562894528786689,9300]
[null,4,19.100000000000001,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H545)),ABS($E$488:$E$550-H545),0))","v":14},0,0,0,19,19,"Stor personbil, benzin","Volvo","V 70","2,4",2007,2002,null,23.249046070650706,1,5.9602663331837615E-3,13963.391033423848,264470,16.2,193890.71428571426,48472.678571428565,361229.1071428571,8020,0.13160456491301378,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C545,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C545-$H545,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O545))","v":9.00900900900901E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C545,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C545-$H545,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O545))","v":0},null,1,0,null,{"$f":"IF(H545 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H545)/100000*W545,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H545","v":1.35564895},0.03,{"$f":"IFERROR(VLOOKUP(B545&\"-\"&H545,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B545&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2002,0,null,413778.4821428571,193890.71428571426,{"$f":"BE545*'Ny Regafg'!$F$4","v":48472.678571428565},null,242363.39285714284,{"$f":"IF(BH545>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH545*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH545>'Ny Regafg'!$F$20,MIN(BH545-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH545>'Ny Regafg'!$F$21,(BH545-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":60245.089285714261},{"$f":"IF(BB545>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB545*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB545>'Ny Regafg'!$F$32,MIN(BB545-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB545>'Ny Regafg'!$F$33,(BB545-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},171415.08928571426,171415.08928571426,null,171415.08928571426,0,{"$f":"IF(BB545<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB545-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD545*AW545),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(1/(AD545*AW545),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8520},null,2002,9.5133478145498245,8020]
[null,4,19.2,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H546)),ABS($E$488:$E$550-H546),0))","v":14},0,0,0,19,19,"Stor personbil, benzin",{"$f":"IFERROR(INDEX(K$750:K$812,MATCH($C546,$B$750:$B$812,0)),INDEX(K$750:K$812,MATCH(ROUND($I$299+$C546-$H546,1),$B$750:$B$812,0)))","v":"Volvo"},"V70","2,5 t aut.",2007,2002,null,23.249046070650706,1,5.9602663331837615E-3,13963.391033423848,264470,16.2,204177.21428571426,51044.303571428565,384373.7321428571,9300,0.1490623133198421,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C546,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C546-$H546,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O546))","v":0.1020408163265306},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C546,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C546-$H546,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O546))","v":0},null,1,0,null,{"$f":"IF(H546 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H546)/100000*W546,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H546","v":1.35564895},0.03,{"$f":"IFERROR(VLOOKUP(B546&\"-\"&H546,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B546&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2002,0,null,445923.7946428571,204177.21428571426,{"$f":"BE546*'Ny Regafg'!$F$4","v":51044.303571428565},null,255221.51785714284,{"$f":"IF(BH546>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH546*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH546>'Ny Regafg'!$F$20,MIN(BH546-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH546>'Ny Regafg'!$F$21,(BH546-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":79532.276785714261},{"$f":"IF(BB546>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB546*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB546>'Ny Regafg'!$F$32,MIN(BB546-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB546>'Ny Regafg'!$F$33,(BB546-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},190702.27678571426,190702.27678571426,null,190702.27678571426,0,{"$f":"IF(BB546<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB546-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD546*AW546),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD546*AW546),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2002,8.3991719443773221,9300]
[null,4,19.3,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H547)),ABS($E$488:$E$550-H547),0))","v":14},0,0,0,19,19,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,2002,null,23.249046070650706,1,5.9602663331837615E-3,13963.391033423848,264470,16.2,198672.34920634911,49668.087301587278,371987.78571428551,9300,0.14463471985489634,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C547,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C547-$H547,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O547))","v":9.9009900990099015E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C547,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C547-$H547,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O547))","v":0},null,1,0,null,{"$f":"IF(H547 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H547)/100000*W547,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H547","v":1.35564895},0.03,{"$f":"IFERROR(VLOOKUP(B547&\"-\"&H547,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B547&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2002,0,null,428721.09126984095,198672.34920634911,{"$f":"BE547*'Ny Regafg'!$F$4","v":49668.087301587278},null,248340.43650793639,{"$f":"IF(BH547>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH547*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH547>'Ny Regafg'!$F$20,MIN(BH547-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH547>'Ny Regafg'!$F$21,(BH547-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":69210.654761904589},{"$f":"IF(BB547>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB547*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB547>'Ny Regafg'!$F$32,MIN(BB547-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB547>'Ny Regafg'!$F$33,(BB547-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},180380.65476190459,180380.65476190459,null,180380.65476190459,0,{"$f":"IF(BB547<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB547-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD547*AW547),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD547*AW547),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2002,8.6562894528786689,9300]
[null,4,20.100000000000001,{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H548)),ABS($E$488:$E$550-H548),0))","v":14},0,0,0,20,20,"Stor personbil, benzin","Volvo","V 70","2,4",2007,2001,null,18.541591462496246,1,4.753434744020478E-3,13643.555160041387,264470,16.2,193890.71428571426,48472.678571428565,361229.1071428571,8020,0.13160456491301378,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C548,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C548-$H548,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O548))","v":9.00900900900901E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C548,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C548-$H548,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O548))","v":0},null,1,0,null,{"$f":"IF(H548 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H548)/100000*W548,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H548","v":1.4182324369999999},0.03,{"$f":"IFERROR(VLOOKUP(B548&\"-\"&H548,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B548&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2001,0,null,413778.4821428571,193890.71428571426,{"$f":"BE548*'Ny Regafg'!$F$4","v":48472.678571428565},null,242363.39285714284,{"$f":"IF(BH548>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH548*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH548>'Ny Regafg'!$F$20,MIN(BH548-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH548>'Ny Regafg'!$F$21,(BH548-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":60245.089285714261},{"$f":"IF(BB548>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB548*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB548>'Ny Regafg'!$F$32,MIN(BB548-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB548>'Ny Regafg'!$F$33,(BB548-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},171415.08928571426,171415.08928571426,null,171415.08928571426,0,{"$f":"IF(BB548<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB548-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD548*AW548),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(1/(AD548*AW548),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8520},null,2001,9.5133478145498245,8020]
[null,4,{"$f":"IF(COUNTIF(H547:H549,H549)=1,H549+0.1,IF(COUNTIF(H547:H549,H549)=2,H549+0.2,IF(COUNTIF(H547:H549,H549)=3,H549+0.3,0)))","v":20.2},{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H549)),ABS($E$488:$E$550-H549),0))","v":14},0,0,0,20,20,"Stor personbil, benzin","Volvo","V70","2,5 t aut.",2007,2001,null,18.541591462496246,1,4.753434744020478E-3,13643.555160041387,264470,16.2,204177.21428571426,51044.303571428565,384373.7321428571,9300,0.1490623133198421,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C549,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C549-$H549,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O549))","v":0.1020408163265306},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C549,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C549-$H549,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O549))","v":0},null,1,0,null,{"$f":"IF(H549 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H549)/100000*W549,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H549","v":1.4182324369999999},0.03,{"$f":"IFERROR(VLOOKUP(B549&\"-\"&H549,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B549&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2001,0,null,445923.7946428571,204177.21428571426,{"$f":"BE549*'Ny Regafg'!$F$4","v":51044.303571428565},null,255221.51785714284,{"$f":"IF(BH549>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH549*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH549>'Ny Regafg'!$F$20,MIN(BH549-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH549>'Ny Regafg'!$F$21,(BH549-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":79532.276785714261},{"$f":"IF(BB549>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB549*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB549>'Ny Regafg'!$F$32,MIN(BB549-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB549>'Ny Regafg'!$F$33,(BB549-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},190702.27678571426,190702.27678571426,null,190702.27678571426,0,{"$f":"IF(BB549<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB549-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD549*AW549),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD549*AW549),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2001,8.3991719443773221,9300]
[null,4,{"$f":"IF(COUNTIF(H548:H550,H550)=1,H550+0.1,IF(COUNTIF(H548:H550,H550)=2,H550+0.2,IF(COUNTIF(H548:H550,H550)=3,H550+0.3,0)))","v":20.3},{"$f":"INDEX($E$488:$E$550,MATCH(MIN(ABS($E$488:$E$550-H550)),ABS($E$488:$E$550-H550),0))","v":14},0,0,0,20,20,"Stor personbil, benzin","Volvo","S 80","S80 2,5t aut.",2007,2001,null,18.541591462496246,1,4.753434744020478E-3,13643.555160041387,264470,16.2,198672.34920634911,49668.087301587278,371987.78571428551,9300,0.14463471985489634,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C550,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$299+$C550-$H550,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O550))","v":9.9009900990099015E-2},{"$f":"IFERROR(INDEX(AE$750:AE$812,MATCH($C550,$B$750:$B$812,0)),INDEX(AE$750:AE$812,MATCH(ROUND($I$299+$C550-$H550,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$D$448:$D$488,('Fælles forudsætninger'!$C$447-O550))","v":0},null,1,0,null,{"$f":"IF(H550 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H550)/100000*W550,Afskrivning!$C$30)/100","v":1.761815654990535E-2},null,null,{"$f":"RepOmk!$D$17+RepOmk!$E$17*H550","v":1.4182324369999999},0.03,{"$f":"IFERROR(VLOOKUP(B550&\"-\"&H550,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B550&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.10876002799763092},1036,0,4,35000,null,null,1.252,1.1667816857303936,null,null,"Stor personbil, benzin",2001,0,null,428721.09126984095,198672.34920634911,{"$f":"BE550*'Ny Regafg'!$F$4","v":49668.087301587278},null,248340.43650793639,{"$f":"IF(BH550>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH550*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH550>'Ny Regafg'!$F$20,MIN(BH550-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH550>'Ny Regafg'!$F$21,(BH550-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":69210.654761904589},{"$f":"IF(BB550>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BB550*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BB550>'Ny Regafg'!$F$32,MIN(BB550-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BB550>'Ny Regafg'!$F$33,(BB550-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},180380.65476190459,180380.65476190459,null,180380.65476190459,0,{"$f":"IF(BB550<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BB550-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD550*AW550),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(1/(AD550*AW550),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9800},null,2001,8.6562894528786689,9300]
[]
[null,null,null,null,null,null,null,null,null,null,"Kilde:  Antal, kilometer og levetid er baseret op udtræk fra DST og egne beregninger","do.","do.","do.",null,"do.",null,"do.",null,"do.","do.","do.","Kilde: Bilpriser.dk",null,"Egne beregninger baseret på skats oplysninger ","Egne beregninger baseret på skats oplysninger ",null,null,null,"Kilde: CRM",null,null,null,null,null,"Egne beregninger baseret opslag på Bilpriser.dk ",null,null,null,null,"Kilde: Egne beregninger baseret bilernes årskørsel ","Kide: Opslag på internet",null,"Kilde: egne antagelser","Kilde: egne antagelser"]
[null,null,null,null,null,null,null,null,null,null,"Note: Afskrivningsomkostningerne er opgjort ud fra bilernes samlede kilometer i hele levetiden"]
[null,null,null,null,null,null,null,null,null,null,"Note: Afskrivningskomponenten er opdelt på en km-afhængig og en alder-afhængig del for at gøre det muligt at afspejle henholdsvis det marginale og det gennemsnitlige værditab pr. km for den danske bilpark. "]
[null,null,null,null,null,null,null,null,null,null,"Note:  Den gennemsnitlige afskrivningsomkostning beskriver de totale omkostninger per km fordelt på bilens levetid, mens den marginale afskrivningsomkostning beskriver omkostningen ved en ekstra kørt km."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,null,"Grunddata"]
[null,"Matchværdi for løbende alder","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","alder_2021","Løbende alder","Kategori","Mærke","Model","Variant","Årgang",null,"Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [liter per km, realt forbrug]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstofpris inkl. moms og afgifter [kr per liter]","Brændstof-effektivitet [liter per km oplyst]","CO₂ gram per km oplyst",null,"Batteri levetid km","Batteri pris","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug"]
[null,{"$f":"IF(COUNTIF(I559:I561,I561)=1,I561+0.1,IF(COUNTIF(I559:I561,I561)=2,I561+0.2,IF(COUNTIF(I559:I561,I561)=3,I561+0.3,0)))","v":0.1},{"$f":"IF(COUNTIF(H559:H561,H561)=1,D561+0.1,IF(COUNTIF(H559:H561,H561)=2,D561+0.2,IF(COUNTIF(H559:H561,H561)=3,D561+0.3,0)))","v":0.1},{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H561)),ABS($E$561:$E$623-H561),0))","v":0},{"$f":"(IF(G561=0,0,H561))*1","v":0},0.1,1,0,{"$f":"H561+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":0},"Mini personbil, benzin","TOYOTA ","AYGO","1.0 benzin (72 hk)","2021",null,{"$f":"SUM(Personbiler_trafikarbejde!P10:P30)","v":4429.4571905358025},{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H561,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":191.66372721348051},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H561,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":15472.326693659499},202240,16.2,67540.540540540504,13508.10810810811,35941.351351351354,null,{"$f":"AD561*AV561*AW561","v":4.4445326657383419E-2},null,null,4.048582995951417E-2,111,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1,1.0977995684373705]
[null,{"$f":"IF(COUNTIF(I560:I562,I562)=1,I562+0.1,IF(COUNTIF(I560:I562,I562)=2,I562+0.2,IF(COUNTIF(I560:I562,I562)=3,I562+0.3,0)))","v":0.2},{"$f":"IF(COUNTIF(H560:H562,H562)=1,D562+0.1,IF(COUNTIF(H560:H562,H562)=2,D562+0.2,IF(COUNTIF(H560:H562,H562)=3,D562+0.3,0)))","v":0.2},{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H562)),ABS($E$561:$E$623-H562),0))","v":0},{"$f":"(IF(G562=0,0,H562))*1","v":0},0.2,1,0,{"$f":"H562+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":0},"Mini personbil, benzin","CITROEN","C1","VTI 72 5D","2021",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H562,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":191.66372721348051},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H562,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":15472.326693659499},202240,16.2,66864.864864864867,13372.972972972973,34752.16216216216,null,4.3563474937990891E-2,null,null,3.968253968253968E-2,109,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1,1.0977995684373705]
[null,0.3,0.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H563)),ABS($E$561:$E$623-H563),0))","v":0},0,0.3,1,0,{"$f":"H563+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":0},"Mini personbil, benzin","HYUNDAI","I10","1.0 Hatchback","2021",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H563,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":191.66372721348051},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H563,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":15472.326693659499},202240,16.2,66341.591591591598,13268.318318318321,34385.090090090089,null,4.3563474937990891E-2,null,null,3.968253968253968E-2,109.66666666666667,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1,1.0977995684373705]
[null,1.1000000000000001,2.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H564)),ABS($E$561:$E$623-H564),0))","v":0},0,{"$f":"(IF(E564=0,0,IF(COUNTIF(E562:E564,E564)=1,E564&\",1\",IF(COUNTIF(E562:E564,E564)=2,E564&\",2\",IF(COUNTIF(E562:E564,E564)=3,E564&\",3\")))))*1","v":0},0,1,{"$f":"H564+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":1},{"$f":"IF($H564>$C564,INDEX(J$561:J563,MATCH($C564,$F$561:$F563,0)),INDEX(J565:J$623,MATCH($C564,$F565:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H564>$C564,INDEX(K$561:K563,MATCH($C564,$F$561:$F563,0)),INDEX(K565:K$623,MATCH($C564,$F565:$F$623,0)))","v":"CITROEN"},{"$f":"IF($H564>$C564,INDEX(L$561:L563,MATCH($C564,$F$561:$F563,0)),INDEX(L565:L$623,MATCH($C564,$F565:$F$623,0)))","v":"C1"},{"$f":"IF($H564>$C564,INDEX(M$561:M563,MATCH($C564,$F$561:$F563,0)),INDEX(M565:M$623,MATCH($C564,$F565:$F$623,0)))","v":"Gnsn variant"},{"$f":"IF($H564>$C564,INDEX(N$561:N563,MATCH($C564,$F$561:$F563,0)),INDEX(N565:N$623,MATCH($C564,$F565:$F$623,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H564,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":261.06973845786507},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H564,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":15131.845966374838},{"$f":"IF($H564>$C564,INDEX(U$561:U563,MATCH($C564,$F$561:$F563,0)),INDEX(U565:U$623,MATCH($C564,$F565:$F$623,0)))","v":202240},{"$f":"IF($H564>$C564,INDEX(V$561:V563,MATCH($C564,$F$561:$F563,0)),INDEX(V565:V$623,MATCH($C564,$F565:$F$623,0)))","v":16.2},{"$f":"IF($H564>$C564,INDEX(W$561:W563,MATCH($C564,$F$561:$F563,0)),INDEX(W565:W$623,MATCH($C564,$F565:$F$623,0)))","v":49255.291205035523},{"$f":"IF($H564>$C564,INDEX(X$561:X563,MATCH($C564,$F$561:$F563,0)),INDEX(X565:X$623,MATCH($C564,$F565:$F$623,0)))","v":12018.822801258881},{"$f":"IF($H564>$C564,INDEX(Y$561:Y563,MATCH($C564,$F$561:$F563,0)),INDEX(Y565:Y$623,MATCH($C564,$F565:$F$623,0)))","v":43826.996905350243},null,5.3813704335165233E-2,null,null,{"$f":"IF($H564>$C564,INDEX(AD$561:AD563,MATCH($C564,$F$561:$F563,0)),INDEX(AD565:AD$623,MATCH($C564,$F565:$F$623,0)))","v":4.9019607843137268E-2},null,null,{"$f":"IF($H564>$C564,INDEX(AG$561:AG563,MATCH($C564,$F$561:$F563,0)),INDEX(AG565:AG$623,MATCH($C564,$F565:$F$623,0)))","v":1},{"$f":"IF($H564>$C564,INDEX(AH$561:AH563,MATCH($C564,$F$561:$F563,0)),INDEX(AH565:AH$623,MATCH($C564,$F565:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H564>$C564,INDEX(AN$561:AN563,MATCH($C564,$F$561:$F563,0)),INDEX(AN565:AN$623,MATCH($C564,$F565:$F$623,0)))","v":0.03},null,{"$f":"IF($H564>$C564,INDEX(AP$561:AP563,MATCH($C564,$F$561:$F563,0)),INDEX(AP565:AP$623,MATCH($C564,$F565:$F$623,0)))","v":454},{"$f":"IF($H564>$C564,INDEX(AQ$561:AQ563,MATCH($C564,$F$561:$F563,0)),INDEX(AQ565:AQ$623,MATCH($C564,$F565:$F$623,0)))","v":0},{"$f":"IF($H564>$C564,INDEX(AR$561:AR563,MATCH($C564,$F$561:$F563,0)),INDEX(AR565:AR$623,MATCH($C564,$F565:$F$623,0)))","v":4},{"$f":"IF($H564>$C564,INDEX(AS$561:AS563,MATCH($C564,$F$561:$F563,0)),INDEX(AS565:AS$623,MATCH($C564,$F565:$F$623,0)))","v":35000},null,null,{"$f":"IF($H564>$C564,INDEX(AV$561:AV563,MATCH($C564,$F$561:$F563,0)),INDEX(AV565:AV$623,MATCH($C564,$F565:$F$623,0)))","v":1},{"$f":"IF($H564>$C564,INDEX(AW$561:AW563,MATCH($C564,$F$561:$F563,0)),INDEX(AW565:AW$623,MATCH($C564,$F565:$F$623,0)))","v":1.0977995684373705}]
[null,1.2,2.2000000000000002,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H565)),ABS($E$561:$E$623-H565),0))","v":0},0,{"$f":"(IF(E565=0,0,IF(COUNTIF(E563:E565,E565)=1,E565&\",1\",IF(COUNTIF(E563:E565,E565)=2,E565&\",2\",IF(COUNTIF(E563:E565,E565)=3,E565&\",3\")))))*1","v":0},0,1,{"$f":"H565+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":1},{"$f":"IF($H565>$C565,INDEX(J$561:J564,MATCH($C565,$F$561:$F564,0)),INDEX(J566:J$623,MATCH($C565,$F566:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H565>$C565,INDEX(K$561:K564,MATCH($C565,$F$561:$F564,0)),INDEX(K566:K$623,MATCH($C565,$F566:$F$623,0)))","v":"SKODA"},{"$f":"IF($H565>$C565,INDEX(L$561:L564,MATCH($C565,$F$561:$F564,0)),INDEX(L566:L$623,MATCH($C565,$F566:$F$623,0)))","v":"CITIGO"},{"$f":"IF($H565>$C565,INDEX(M$561:M564,MATCH($C565,$F$561:$F564,0)),INDEX(M566:M$623,MATCH($C565,$F566:$F$623,0)))","v":"Gnsn variant"},{"$f":"IF($H565>$C565,INDEX(N$561:N564,MATCH($C565,$F$561:$F564,0)),INDEX(N566:N$623,MATCH($C565,$F566:$F$623,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H565,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":261.06973845786507},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H565,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":15131.845966374838},{"$f":"IF($H565>$C565,INDEX(U$561:U564,MATCH($C565,$F$561:$F564,0)),INDEX(U566:U$623,MATCH($C565,$F566:$F$623,0)))","v":202240},{"$f":"IF($H565>$C565,INDEX(V$561:V564,MATCH($C565,$F$561:$F564,0)),INDEX(V566:V$623,MATCH($C565,$F566:$F$623,0)))","v":16.2},{"$f":"IF($H565>$C565,INDEX(W$561:W564,MATCH($C565,$F$561:$F564,0)),INDEX(W566:W$623,MATCH($C565,$F566:$F$623,0)))","v":52170.972334818296},{"$f":"IF($H565>$C565,INDEX(X$561:X564,MATCH($C565,$F$561:$F564,0)),INDEX(X566:X$623,MATCH($C565,$F566:$F$623,0)))","v":12747.743083704574},{"$f":"IF($H565>$C565,INDEX(Y$561:Y564,MATCH($C565,$F$561:$F564,0)),INDEX(Y566:Y$623,MATCH($C565,$F566:$F$623,0)))","v":49100.908105744435},null,5.6824024690809286E-2,null,null,{"$f":"IF($H565>$C565,INDEX(AD$561:AD564,MATCH($C565,$F$561:$F564,0)),INDEX(AD566:AD$623,MATCH($C565,$F566:$F$623,0)))","v":5.176174806817762E-2},null,null,{"$f":"IF($H565>$C565,INDEX(AG$561:AG564,MATCH($C565,$F$561:$F564,0)),INDEX(AG566:AG$623,MATCH($C565,$F566:$F$623,0)))","v":1},{"$f":"IF($H565>$C565,INDEX(AH$561:AH564,MATCH($C565,$F$561:$F564,0)),INDEX(AH566:AH$623,MATCH($C565,$F566:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H565>$C565,INDEX(AN$561:AN564,MATCH($C565,$F$561:$F564,0)),INDEX(AN566:AN$623,MATCH($C565,$F566:$F$623,0)))","v":0.03},null,{"$f":"IF($H565>$C565,INDEX(AP$561:AP564,MATCH($C565,$F$561:$F564,0)),INDEX(AP566:AP$623,MATCH($C565,$F566:$F$623,0)))","v":454},{"$f":"IF($H565>$C565,INDEX(AQ$561:AQ564,MATCH($C565,$F$561:$F564,0)),INDEX(AQ566:AQ$623,MATCH($C565,$F566:$F$623,0)))","v":0},{"$f":"IF($H565>$C565,INDEX(AR$561:AR564,MATCH($C565,$F$561:$F564,0)),INDEX(AR566:AR$623,MATCH($C565,$F566:$F$623,0)))","v":4},{"$f":"IF($H565>$C565,INDEX(AS$561:AS564,MATCH($C565,$F$561:$F564,0)),INDEX(AS566:AS$623,MATCH($C565,$F566:$F$623,0)))","v":35000},null,null,{"$f":"IF($H565>$C565,INDEX(AV$561:AV564,MATCH($C565,$F$561:$F564,0)),INDEX(AV566:AV$623,MATCH($C565,$F566:$F$623,0)))","v":1},{"$f":"IF($H565>$C565,INDEX(AW$561:AW564,MATCH($C565,$F$561:$F564,0)),INDEX(AW566:AW$623,MATCH($C565,$F566:$F$623,0)))","v":1.0977995684373705}]
[null,1.3,2.2999999999999998,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H566)),ABS($E$561:$E$623-H566),0))","v":0},0,0,0,1,{"$f":"H566+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":1},{"$f":"IF($H566>$C566,INDEX(J$561:J565,MATCH($C566,$F$561:$F565,0)),INDEX(J567:J$623,MATCH($C566,$F567:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H566>$C566,INDEX(K$561:K565,MATCH($C566,$F$561:$F565,0)),INDEX(K567:K$623,MATCH($C566,$F567:$F$623,0)))","v":"TOYOTA"},{"$f":"IF($H566>$C566,INDEX(L$561:L565,MATCH($C566,$F$561:$F565,0)),INDEX(L567:L$623,MATCH($C566,$F567:$F$623,0)))","v":"AYGO"},{"$f":"IF($H566>$C566,INDEX(M$561:M565,MATCH($C566,$F$561:$F565,0)),INDEX(M567:M$623,MATCH($C566,$F567:$F$623,0)))","v":"Gnsn variant"},{"$f":"IF($H566>$C566,INDEX(N$561:N565,MATCH($C566,$F$561:$F565,0)),INDEX(N567:N$623,MATCH($C566,$F567:$F$623,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H566,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":261.06973845786507},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H566,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":15131.845966374838},{"$f":"IF($H566>$C566,INDEX(U$561:U565,MATCH($C566,$F$561:$F565,0)),INDEX(U567:U$623,MATCH($C566,$F567:$F$623,0)))","v":202240},{"$f":"IF($H566>$C566,INDEX(V$561:V565,MATCH($C566,$F$561:$F565,0)),INDEX(V567:V$623,MATCH($C566,$F567:$F$623,0)))","v":16.2},{"$f":"IF($H566>$C566,INDEX(W$561:W565,MATCH($C566,$F$561:$F565,0)),INDEX(W567:W$623,MATCH($C566,$F567:$F$623,0)))","v":56222.567607398531},{"$f":"IF($H566>$C566,INDEX(X$561:X565,MATCH($C566,$F$561:$F565,0)),INDEX(X567:X$623,MATCH($C566,$F567:$F$623,0)))","v":13760.641901849633},{"$f":"IF($H566>$C566,INDEX(Y$561:Y565,MATCH($C566,$F$561:$F565,0)),INDEX(Y567:Y$623,MATCH($C566,$F567:$F$623,0)))","v":51229.728082860936},null,5.3813704335165226E-2,null,null,{"$f":"IF($H566>$C566,INDEX(AD$561:AD565,MATCH($C566,$F$561:$F565,0)),INDEX(AD567:AD$623,MATCH($C566,$F567:$F$623,0)))","v":4.9019607843137261E-2},null,null,{"$f":"IF($H566>$C566,INDEX(AG$561:AG565,MATCH($C566,$F$561:$F565,0)),INDEX(AG567:AG$623,MATCH($C566,$F567:$F$623,0)))","v":1},{"$f":"IF($H566>$C566,INDEX(AH$561:AH565,MATCH($C566,$F$561:$F565,0)),INDEX(AH567:AH$623,MATCH($C566,$F567:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H566>$C566,INDEX(AN$561:AN565,MATCH($C566,$F$561:$F565,0)),INDEX(AN567:AN$623,MATCH($C566,$F567:$F$623,0)))","v":0.03},null,{"$f":"IF($H566>$C566,INDEX(AP$561:AP565,MATCH($C566,$F$561:$F565,0)),INDEX(AP567:AP$623,MATCH($C566,$F567:$F$623,0)))","v":454},{"$f":"IF($H566>$C566,INDEX(AQ$561:AQ565,MATCH($C566,$F$561:$F565,0)),INDEX(AQ567:AQ$623,MATCH($C566,$F567:$F$623,0)))","v":0},{"$f":"IF($H566>$C566,INDEX(AR$561:AR565,MATCH($C566,$F$561:$F565,0)),INDEX(AR567:AR$623,MATCH($C566,$F567:$F$623,0)))","v":4},{"$f":"IF($H566>$C566,INDEX(AS$561:AS565,MATCH($C566,$F$561:$F565,0)),INDEX(AS567:AS$623,MATCH($C566,$F567:$F$623,0)))","v":35000},null,null,{"$f":"IF($H566>$C566,INDEX(AV$561:AV565,MATCH($C566,$F$561:$F565,0)),INDEX(AV567:AV$623,MATCH($C566,$F567:$F$623,0)))","v":1},{"$f":"IF($H566>$C566,INDEX(AW$561:AW565,MATCH($C566,$F$561:$F565,0)),INDEX(AW567:AW$623,MATCH($C566,$F567:$F$623,0)))","v":1.0977995684373705}]
[null,2.1,2.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H567)),ABS($E$561:$E$623-H567),0))","v":2},2,2.1,1,2,{"$f":"H567+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":2},{"$f":"J581","v":"Mini personbil, benzin"},"CITROEN","C1","Gnsn variant","2019",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H567,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":199.47170813723241},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H567,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":14798.702287798236},202240,16.2,49255.291205035523,12018.822801258881,43826.996905350243,null,5.3813704335165233E-2,null,null,4.9019607843137268E-2,null,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1,1.0977995684373705]
[null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H568)),ABS($E$561:$E$623-H568),0))","v":2},2,2.2000000000000002,1,2,{"$f":"H568+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":2},{"$f":"J567","v":"Mini personbil, benzin"},"SKODA","CITIGO","Gnsn variant","2019",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H568,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":199.47170813723241},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H568,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":14798.702287798236},202240,16.2,52170.972334818296,12747.743083704574,49100.908105744435,null,5.6824024690809286E-2,null,null,5.176174806817762E-2,null,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1,1.0977995684373705]
[null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H569)),ABS($E$561:$E$623-H569),0))","v":2},2,2.2999999999999998,1,2,{"$f":"H569+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":2},{"$f":"J568","v":"Mini personbil, benzin"},"TOYOTA","AYGO","Gnsn variant","2019",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H569,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":199.47170813723241},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H569,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":14798.702287798236},202240,16.2,56222.567607398531,13760.641901849633,51229.728082860936,null,5.3813704335165226E-2,null,null,4.9019607843137261E-2,null,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1,1.0977995684373705]
[null,3.1,2.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H570)),ABS($E$561:$E$623-H570),0))","v":2},0,0,0,3,{"$f":"H570+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":3},{"$f":"IF($H570>$C570,INDEX(J$561:J569,MATCH($C570,$F$561:$F569,0)),INDEX(J571:J$623,MATCH($C570,$F571:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H570>$C570,INDEX(K$561:K569,MATCH($C570,$F$561:$F569,0)),INDEX(K571:K$623,MATCH($C570,$F571:$F$623,0)))","v":"CITROEN"},{"$f":"IF($H570>$C570,INDEX(L$561:L569,MATCH($C570,$F$561:$F569,0)),INDEX(L571:L$623,MATCH($C570,$F571:$F$623,0)))","v":"C1"},{"$f":"IF($H570>$C570,INDEX(M$561:M569,MATCH($C570,$F$561:$F569,0)),INDEX(M571:M$623,MATCH($C570,$F571:$F$623,0)))","v":"Gnsn variant"},{"$f":"IF($H570>$C570,INDEX(N$561:N569,MATCH($C570,$F$561:$F569,0)),INDEX(N571:N$623,MATCH($C570,$F571:$F$623,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H570,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":190.595094523657},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H570,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":14473.011961702256},{"$f":"IF($H570>$C570,INDEX(U$561:U569,MATCH($C570,$F$561:$F569,0)),INDEX(U571:U$623,MATCH($C570,$F571:$F$623,0)))","v":202240},{"$f":"IF($H570>$C570,INDEX(V$561:V569,MATCH($C570,$F$561:$F569,0)),INDEX(V571:V$623,MATCH($C570,$F571:$F$623,0)))","v":16.2},{"$f":"IF($H570>$C570,INDEX(W$561:W569,MATCH($C570,$F$561:$F569,0)),INDEX(W571:W$623,MATCH($C570,$F571:$F$623,0)))","v":49255.291205035523},{"$f":"IF($H570>$C570,INDEX(X$561:X569,MATCH($C570,$F$561:$F569,0)),INDEX(X571:X$623,MATCH($C570,$F571:$F$623,0)))","v":12018.822801258881},{"$f":"IF($H570>$C570,INDEX(Y$561:Y569,MATCH($C570,$F$561:$F569,0)),INDEX(Y571:Y$623,MATCH($C570,$F571:$F$623,0)))","v":43826.996905350243},null,5.3813704335165233E-2,null,null,{"$f":"IF($H570>$C570,INDEX(AD$561:AD569,MATCH($C570,$F$561:$F569,0)),INDEX(AD571:AD$623,MATCH($C570,$F571:$F$623,0)))","v":4.9019607843137268E-2},null,null,{"$f":"IF($H570>$C570,INDEX(AG$561:AG569,MATCH($C570,$F$561:$F569,0)),INDEX(AG571:AG$623,MATCH($C570,$F571:$F$623,0)))","v":1},{"$f":"IF($H570>$C570,INDEX(AH$561:AH569,MATCH($C570,$F$561:$F569,0)),INDEX(AH571:AH$623,MATCH($C570,$F571:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H570>$C570,INDEX(AN$561:AN569,MATCH($C570,$F$561:$F569,0)),INDEX(AN571:AN$623,MATCH($C570,$F571:$F$623,0)))","v":0.03},null,{"$f":"IF($H570>$C570,INDEX(AP$561:AP569,MATCH($C570,$F$561:$F569,0)),INDEX(AP571:AP$623,MATCH($C570,$F571:$F$623,0)))","v":454},{"$f":"IF($H570>$C570,INDEX(AQ$561:AQ569,MATCH($C570,$F$561:$F569,0)),INDEX(AQ571:AQ$623,MATCH($C570,$F571:$F$623,0)))","v":0},{"$f":"IF($H570>$C570,INDEX(AR$561:AR569,MATCH($C570,$F$561:$F569,0)),INDEX(AR571:AR$623,MATCH($C570,$F571:$F$623,0)))","v":4},{"$f":"IF($H570>$C570,INDEX(AS$561:AS569,MATCH($C570,$F$561:$F569,0)),INDEX(AS571:AS$623,MATCH($C570,$F571:$F$623,0)))","v":35000},null,null,{"$f":"IF($H570>$C570,INDEX(AV$561:AV569,MATCH($C570,$F$561:$F569,0)),INDEX(AV571:AV$623,MATCH($C570,$F571:$F$623,0)))","v":1},{"$f":"IF($H570>$C570,INDEX(AW$561:AW569,MATCH($C570,$F$561:$F569,0)),INDEX(AW571:AW$623,MATCH($C570,$F571:$F$623,0)))","v":1.0977995684373705}]
[null,3.2,2.2000000000000002,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H571)),ABS($E$561:$E$623-H571),0))","v":2},0,0,0,3,{"$f":"H571+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":3},{"$f":"IF($H571>$C571,INDEX(J$561:J570,MATCH($C571,$F$561:$F570,0)),INDEX(J572:J$623,MATCH($C571,$F572:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H571>$C571,INDEX(K$561:K570,MATCH($C571,$F$561:$F570,0)),INDEX(K572:K$623,MATCH($C571,$F572:$F$623,0)))","v":"SKODA"},{"$f":"IF($H571>$C571,INDEX(L$561:L570,MATCH($C571,$F$561:$F570,0)),INDEX(L572:L$623,MATCH($C571,$F572:$F$623,0)))","v":"CITIGO"},{"$f":"IF($H571>$C571,INDEX(M$561:M570,MATCH($C571,$F$561:$F570,0)),INDEX(M572:M$623,MATCH($C571,$F572:$F$623,0)))","v":"Gnsn variant"},{"$f":"IF($H571>$C571,INDEX(N$561:N570,MATCH($C571,$F$561:$F570,0)),INDEX(N572:N$623,MATCH($C571,$F572:$F$623,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H571,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":190.595094523657},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H571,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":14473.011961702256},{"$f":"IF($H571>$C571,INDEX(U$561:U570,MATCH($C571,$F$561:$F570,0)),INDEX(U572:U$623,MATCH($C571,$F572:$F$623,0)))","v":202240},{"$f":"IF($H571>$C571,INDEX(V$561:V570,MATCH($C571,$F$561:$F570,0)),INDEX(V572:V$623,MATCH($C571,$F572:$F$623,0)))","v":16.2},{"$f":"IF($H571>$C571,INDEX(W$561:W570,MATCH($C571,$F$561:$F570,0)),INDEX(W572:W$623,MATCH($C571,$F572:$F$623,0)))","v":52170.972334818296},{"$f":"IF($H571>$C571,INDEX(X$561:X570,MATCH($C571,$F$561:$F570,0)),INDEX(X572:X$623,MATCH($C571,$F572:$F$623,0)))","v":12747.743083704574},{"$f":"IF($H571>$C571,INDEX(Y$561:Y570,MATCH($C571,$F$561:$F570,0)),INDEX(Y572:Y$623,MATCH($C571,$F572:$F$623,0)))","v":49100.908105744435},null,5.6824024690809286E-2,null,null,{"$f":"IF($H571>$C571,INDEX(AD$561:AD570,MATCH($C571,$F$561:$F570,0)),INDEX(AD572:AD$623,MATCH($C571,$F572:$F$623,0)))","v":5.176174806817762E-2},null,null,{"$f":"IF($H571>$C571,INDEX(AG$561:AG570,MATCH($C571,$F$561:$F570,0)),INDEX(AG572:AG$623,MATCH($C571,$F572:$F$623,0)))","v":1},{"$f":"IF($H571>$C571,INDEX(AH$561:AH570,MATCH($C571,$F$561:$F570,0)),INDEX(AH572:AH$623,MATCH($C571,$F572:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H571>$C571,INDEX(AN$561:AN570,MATCH($C571,$F$561:$F570,0)),INDEX(AN572:AN$623,MATCH($C571,$F572:$F$623,0)))","v":0.03},null,{"$f":"IF($H571>$C571,INDEX(AP$561:AP570,MATCH($C571,$F$561:$F570,0)),INDEX(AP572:AP$623,MATCH($C571,$F572:$F$623,0)))","v":454},{"$f":"IF($H571>$C571,INDEX(AQ$561:AQ570,MATCH($C571,$F$561:$F570,0)),INDEX(AQ572:AQ$623,MATCH($C571,$F572:$F$623,0)))","v":0},{"$f":"IF($H571>$C571,INDEX(AR$561:AR570,MATCH($C571,$F$561:$F570,0)),INDEX(AR572:AR$623,MATCH($C571,$F572:$F$623,0)))","v":4},{"$f":"IF($H571>$C571,INDEX(AS$561:AS570,MATCH($C571,$F$561:$F570,0)),INDEX(AS572:AS$623,MATCH($C571,$F572:$F$623,0)))","v":35000},null,null,{"$f":"IF($H571>$C571,INDEX(AV$561:AV570,MATCH($C571,$F$561:$F570,0)),INDEX(AV572:AV$623,MATCH($C571,$F572:$F$623,0)))","v":1},{"$f":"IF($H571>$C571,INDEX(AW$561:AW570,MATCH($C571,$F$561:$F570,0)),INDEX(AW572:AW$623,MATCH($C571,$F572:$F$623,0)))","v":1.0977995684373705}]
[null,3.3,2.2999999999999998,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H572)),ABS($E$561:$E$623-H572),0))","v":2},0,0,0,3,{"$f":"H572+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":3},{"$f":"IF($H572>$C572,INDEX(J$561:J571,MATCH($C572,$F$561:$F571,0)),INDEX(J573:J$623,MATCH($C572,$F573:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H572>$C572,INDEX(K$561:K571,MATCH($C572,$F$561:$F571,0)),INDEX(K573:K$623,MATCH($C572,$F573:$F$623,0)))","v":"TOYOTA"},{"$f":"IF($H572>$C572,INDEX(L$561:L571,MATCH($C572,$F$561:$F571,0)),INDEX(L573:L$623,MATCH($C572,$F573:$F$623,0)))","v":"AYGO"},{"$f":"IF($H572>$C572,INDEX(M$561:M571,MATCH($C572,$F$561:$F571,0)),INDEX(M573:M$623,MATCH($C572,$F573:$F$623,0)))","v":"Gnsn variant"},{"$f":"IF($H572>$C572,INDEX(N$561:N571,MATCH($C572,$F$561:$F571,0)),INDEX(N573:N$623,MATCH($C572,$F573:$F$623,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H572,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":190.595094523657},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H572,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":14473.011961702256},{"$f":"IF($H572>$C572,INDEX(U$561:U571,MATCH($C572,$F$561:$F571,0)),INDEX(U573:U$623,MATCH($C572,$F573:$F$623,0)))","v":202240},{"$f":"IF($H572>$C572,INDEX(V$561:V571,MATCH($C572,$F$561:$F571,0)),INDEX(V573:V$623,MATCH($C572,$F573:$F$623,0)))","v":16.2},{"$f":"IF($H572>$C572,INDEX(W$561:W571,MATCH($C572,$F$561:$F571,0)),INDEX(W573:W$623,MATCH($C572,$F573:$F$623,0)))","v":56222.567607398531},{"$f":"IF($H572>$C572,INDEX(X$561:X571,MATCH($C572,$F$561:$F571,0)),INDEX(X573:X$623,MATCH($C572,$F573:$F$623,0)))","v":13760.641901849633},{"$f":"IF($H572>$C572,INDEX(Y$561:Y571,MATCH($C572,$F$561:$F571,0)),INDEX(Y573:Y$623,MATCH($C572,$F573:$F$623,0)))","v":51229.728082860936},null,5.3813704335165226E-2,null,null,{"$f":"IF($H572>$C572,INDEX(AD$561:AD571,MATCH($C572,$F$561:$F571,0)),INDEX(AD573:AD$623,MATCH($C572,$F573:$F$623,0)))","v":4.9019607843137261E-2},null,null,{"$f":"IF($H572>$C572,INDEX(AG$561:AG571,MATCH($C572,$F$561:$F571,0)),INDEX(AG573:AG$623,MATCH($C572,$F573:$F$623,0)))","v":1},{"$f":"IF($H572>$C572,INDEX(AH$561:AH571,MATCH($C572,$F$561:$F571,0)),INDEX(AH573:AH$623,MATCH($C572,$F573:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H572>$C572,INDEX(AN$561:AN571,MATCH($C572,$F$561:$F571,0)),INDEX(AN573:AN$623,MATCH($C572,$F573:$F$623,0)))","v":0.03},null,{"$f":"IF($H572>$C572,INDEX(AP$561:AP571,MATCH($C572,$F$561:$F571,0)),INDEX(AP573:AP$623,MATCH($C572,$F573:$F$623,0)))","v":454},{"$f":"IF($H572>$C572,INDEX(AQ$561:AQ571,MATCH($C572,$F$561:$F571,0)),INDEX(AQ573:AQ$623,MATCH($C572,$F573:$F$623,0)))","v":0},{"$f":"IF($H572>$C572,INDEX(AR$561:AR571,MATCH($C572,$F$561:$F571,0)),INDEX(AR573:AR$623,MATCH($C572,$F573:$F$623,0)))","v":4},{"$f":"IF($H572>$C572,INDEX(AS$561:AS571,MATCH($C572,$F$561:$F571,0)),INDEX(AS573:AS$623,MATCH($C572,$F573:$F$623,0)))","v":35000},null,null,{"$f":"IF($H572>$C572,INDEX(AV$561:AV571,MATCH($C572,$F$561:$F571,0)),INDEX(AV573:AV$623,MATCH($C572,$F573:$F$623,0)))","v":1},{"$f":"IF($H572>$C572,INDEX(AW$561:AW571,MATCH($C572,$F$561:$F571,0)),INDEX(AW573:AW$623,MATCH($C572,$F573:$F$623,0)))","v":1.0977995684373705}]
[null,4.0999999999999996,2.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H573)),ABS($E$561:$E$623-H573),0))","v":2},0,0,0,4,{"$f":"H573+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":4},{"$f":"IF($H573>$C573,INDEX(J$561:J572,MATCH($C573,$F$561:$F572,0)),INDEX(J574:J$623,MATCH($C573,$F574:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H573>$C573,INDEX(K$561:K572,MATCH($C573,$F$561:$F572,0)),INDEX(K574:K$623,MATCH($C573,$F574:$F$623,0)))","v":"CITROEN"},{"$f":"IF($H573>$C573,INDEX(L$561:L572,MATCH($C573,$F$561:$F572,0)),INDEX(L574:L$623,MATCH($C573,$F574:$F$623,0)))","v":"C1"},{"$f":"IF($H573>$C573,INDEX(M$561:M572,MATCH($C573,$F$561:$F572,0)),INDEX(M574:M$623,MATCH($C573,$F574:$F$623,0)))","v":"Gnsn variant"},{"$f":"IF($H573>$C573,INDEX(N$561:N572,MATCH($C573,$F$561:$F572,0)),INDEX(N574:N$623,MATCH($C573,$F574:$F$623,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H573,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":296.31163767432673},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H573,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":14154.563756297255},{"$f":"IF($H573>$C573,INDEX(U$561:U572,MATCH($C573,$F$561:$F572,0)),INDEX(U574:U$623,MATCH($C573,$F574:$F$623,0)))","v":202240},{"$f":"IF($H573>$C573,INDEX(V$561:V572,MATCH($C573,$F$561:$F572,0)),INDEX(V574:V$623,MATCH($C573,$F574:$F$623,0)))","v":16.2},{"$f":"IF($H573>$C573,INDEX(W$561:W572,MATCH($C573,$F$561:$F572,0)),INDEX(W574:W$623,MATCH($C573,$F574:$F$623,0)))","v":49255.291205035523},{"$f":"IF($H573>$C573,INDEX(X$561:X572,MATCH($C573,$F$561:$F572,0)),INDEX(X574:X$623,MATCH($C573,$F574:$F$623,0)))","v":12018.822801258881},{"$f":"IF($H573>$C573,INDEX(Y$561:Y572,MATCH($C573,$F$561:$F572,0)),INDEX(Y574:Y$623,MATCH($C573,$F574:$F$623,0)))","v":43826.996905350243},null,5.3813704335165233E-2,null,null,{"$f":"IF($H573>$C573,INDEX(AD$561:AD572,MATCH($C573,$F$561:$F572,0)),INDEX(AD574:AD$623,MATCH($C573,$F574:$F$623,0)))","v":4.9019607843137268E-2},null,null,{"$f":"IF($H573>$C573,INDEX(AG$561:AG572,MATCH($C573,$F$561:$F572,0)),INDEX(AG574:AG$623,MATCH($C573,$F574:$F$623,0)))","v":1},{"$f":"IF($H573>$C573,INDEX(AH$561:AH572,MATCH($C573,$F$561:$F572,0)),INDEX(AH574:AH$623,MATCH($C573,$F574:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H573>$C573,INDEX(AN$561:AN572,MATCH($C573,$F$561:$F572,0)),INDEX(AN574:AN$623,MATCH($C573,$F574:$F$623,0)))","v":0.03},null,{"$f":"IF($H573>$C573,INDEX(AP$561:AP572,MATCH($C573,$F$561:$F572,0)),INDEX(AP574:AP$623,MATCH($C573,$F574:$F$623,0)))","v":454},{"$f":"IF($H573>$C573,INDEX(AQ$561:AQ572,MATCH($C573,$F$561:$F572,0)),INDEX(AQ574:AQ$623,MATCH($C573,$F574:$F$623,0)))","v":0},{"$f":"IF($H573>$C573,INDEX(AR$561:AR572,MATCH($C573,$F$561:$F572,0)),INDEX(AR574:AR$623,MATCH($C573,$F574:$F$623,0)))","v":4},{"$f":"IF($H573>$C573,INDEX(AS$561:AS572,MATCH($C573,$F$561:$F572,0)),INDEX(AS574:AS$623,MATCH($C573,$F574:$F$623,0)))","v":35000},null,null,{"$f":"IF($H573>$C573,INDEX(AV$561:AV572,MATCH($C573,$F$561:$F572,0)),INDEX(AV574:AV$623,MATCH($C573,$F574:$F$623,0)))","v":1},{"$f":"IF($H573>$C573,INDEX(AW$561:AW572,MATCH($C573,$F$561:$F572,0)),INDEX(AW574:AW$623,MATCH($C573,$F574:$F$623,0)))","v":1.0977995684373705}]
[null,4.2,2.2000000000000002,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H574)),ABS($E$561:$E$623-H574),0))","v":2},0,0,0,4,{"$f":"H574+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":4},{"$f":"IF($H574>$C574,INDEX(J$561:J573,MATCH($C574,$F$561:$F573,0)),INDEX(J575:J$623,MATCH($C574,$F575:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H574>$C574,INDEX(K$561:K573,MATCH($C574,$F$561:$F573,0)),INDEX(K575:K$623,MATCH($C574,$F575:$F$623,0)))","v":"SKODA"},{"$f":"IF($H574>$C574,INDEX(L$561:L573,MATCH($C574,$F$561:$F573,0)),INDEX(L575:L$623,MATCH($C574,$F575:$F$623,0)))","v":"CITIGO"},{"$f":"IF($H574>$C574,INDEX(M$561:M573,MATCH($C574,$F$561:$F573,0)),INDEX(M575:M$623,MATCH($C574,$F575:$F$623,0)))","v":"Gnsn variant"},{"$f":"IF($H574>$C574,INDEX(N$561:N573,MATCH($C574,$F$561:$F573,0)),INDEX(N575:N$623,MATCH($C574,$F575:$F$623,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H574,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":296.31163767432673},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H574,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":14154.563756297255},{"$f":"IF($H574>$C574,INDEX(U$561:U573,MATCH($C574,$F$561:$F573,0)),INDEX(U575:U$623,MATCH($C574,$F575:$F$623,0)))","v":202240},{"$f":"IF($H574>$C574,INDEX(V$561:V573,MATCH($C574,$F$561:$F573,0)),INDEX(V575:V$623,MATCH($C574,$F575:$F$623,0)))","v":16.2},{"$f":"IF($H574>$C574,INDEX(W$561:W573,MATCH($C574,$F$561:$F573,0)),INDEX(W575:W$623,MATCH($C574,$F575:$F$623,0)))","v":52170.972334818296},{"$f":"IF($H574>$C574,INDEX(X$561:X573,MATCH($C574,$F$561:$F573,0)),INDEX(X575:X$623,MATCH($C574,$F575:$F$623,0)))","v":12747.743083704574},{"$f":"IF($H574>$C574,INDEX(Y$561:Y573,MATCH($C574,$F$561:$F573,0)),INDEX(Y575:Y$623,MATCH($C574,$F575:$F$623,0)))","v":49100.908105744435},null,5.6824024690809286E-2,null,null,{"$f":"IF($H574>$C574,INDEX(AD$561:AD573,MATCH($C574,$F$561:$F573,0)),INDEX(AD575:AD$623,MATCH($C574,$F575:$F$623,0)))","v":5.176174806817762E-2},null,null,{"$f":"IF($H574>$C574,INDEX(AG$561:AG573,MATCH($C574,$F$561:$F573,0)),INDEX(AG575:AG$623,MATCH($C574,$F575:$F$623,0)))","v":1},{"$f":"IF($H574>$C574,INDEX(AH$561:AH573,MATCH($C574,$F$561:$F573,0)),INDEX(AH575:AH$623,MATCH($C574,$F575:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H574>$C574,INDEX(AN$561:AN573,MATCH($C574,$F$561:$F573,0)),INDEX(AN575:AN$623,MATCH($C574,$F575:$F$623,0)))","v":0.03},null,{"$f":"IF($H574>$C574,INDEX(AP$561:AP573,MATCH($C574,$F$561:$F573,0)),INDEX(AP575:AP$623,MATCH($C574,$F575:$F$623,0)))","v":454},{"$f":"IF($H574>$C574,INDEX(AQ$561:AQ573,MATCH($C574,$F$561:$F573,0)),INDEX(AQ575:AQ$623,MATCH($C574,$F575:$F$623,0)))","v":0},{"$f":"IF($H574>$C574,INDEX(AR$561:AR573,MATCH($C574,$F$561:$F573,0)),INDEX(AR575:AR$623,MATCH($C574,$F575:$F$623,0)))","v":4},{"$f":"IF($H574>$C574,INDEX(AS$561:AS573,MATCH($C574,$F$561:$F573,0)),INDEX(AS575:AS$623,MATCH($C574,$F575:$F$623,0)))","v":35000},null,null,{"$f":"IF($H574>$C574,INDEX(AV$561:AV573,MATCH($C574,$F$561:$F573,0)),INDEX(AV575:AV$623,MATCH($C574,$F575:$F$623,0)))","v":1},{"$f":"IF($H574>$C574,INDEX(AW$561:AW573,MATCH($C574,$F$561:$F573,0)),INDEX(AW575:AW$623,MATCH($C574,$F575:$F$623,0)))","v":1.0977995684373705}]
[null,4.3,2.2999999999999998,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H575)),ABS($E$561:$E$623-H575),0))","v":2},0,0,0,4,{"$f":"H575+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":4},{"$f":"IF($H575>$C575,INDEX(J$561:J574,MATCH($C575,$F$561:$F574,0)),INDEX(J576:J$623,MATCH($C575,$F576:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H575>$C575,INDEX(K$561:K574,MATCH($C575,$F$561:$F574,0)),INDEX(K576:K$623,MATCH($C575,$F576:$F$623,0)))","v":"TOYOTA"},{"$f":"IF($H575>$C575,INDEX(L$561:L574,MATCH($C575,$F$561:$F574,0)),INDEX(L576:L$623,MATCH($C575,$F576:$F$623,0)))","v":"AYGO"},{"$f":"IF($H575>$C575,INDEX(M$561:M574,MATCH($C575,$F$561:$F574,0)),INDEX(M576:M$623,MATCH($C575,$F576:$F$623,0)))","v":"Gnsn variant"},{"$f":"IF($H575>$C575,INDEX(N$561:N574,MATCH($C575,$F$561:$F574,0)),INDEX(N576:N$623,MATCH($C575,$F576:$F$623,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H575,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":296.31163767432673},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H575,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":14154.563756297255},{"$f":"IF($H575>$C575,INDEX(U$561:U574,MATCH($C575,$F$561:$F574,0)),INDEX(U576:U$623,MATCH($C575,$F576:$F$623,0)))","v":202240},{"$f":"IF($H575>$C575,INDEX(V$561:V574,MATCH($C575,$F$561:$F574,0)),INDEX(V576:V$623,MATCH($C575,$F576:$F$623,0)))","v":16.2},{"$f":"IF($H575>$C575,INDEX(W$561:W574,MATCH($C575,$F$561:$F574,0)),INDEX(W576:W$623,MATCH($C575,$F576:$F$623,0)))","v":56222.567607398531},{"$f":"IF($H575>$C575,INDEX(X$561:X574,MATCH($C575,$F$561:$F574,0)),INDEX(X576:X$623,MATCH($C575,$F576:$F$623,0)))","v":13760.641901849633},{"$f":"IF($H575>$C575,INDEX(Y$561:Y574,MATCH($C575,$F$561:$F574,0)),INDEX(Y576:Y$623,MATCH($C575,$F576:$F$623,0)))","v":51229.728082860936},null,5.3813704335165226E-2,null,null,{"$f":"IF($H575>$C575,INDEX(AD$561:AD574,MATCH($C575,$F$561:$F574,0)),INDEX(AD576:AD$623,MATCH($C575,$F576:$F$623,0)))","v":4.9019607843137261E-2},null,null,{"$f":"IF($H575>$C575,INDEX(AG$561:AG574,MATCH($C575,$F$561:$F574,0)),INDEX(AG576:AG$623,MATCH($C575,$F576:$F$623,0)))","v":1},{"$f":"IF($H575>$C575,INDEX(AH$561:AH574,MATCH($C575,$F$561:$F574,0)),INDEX(AH576:AH$623,MATCH($C575,$F576:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H575>$C575,INDEX(AN$561:AN574,MATCH($C575,$F$561:$F574,0)),INDEX(AN576:AN$623,MATCH($C575,$F576:$F$623,0)))","v":0.03},null,{"$f":"IF($H575>$C575,INDEX(AP$561:AP574,MATCH($C575,$F$561:$F574,0)),INDEX(AP576:AP$623,MATCH($C575,$F576:$F$623,0)))","v":454},{"$f":"IF($H575>$C575,INDEX(AQ$561:AQ574,MATCH($C575,$F$561:$F574,0)),INDEX(AQ576:AQ$623,MATCH($C575,$F576:$F$623,0)))","v":0},{"$f":"IF($H575>$C575,INDEX(AR$561:AR574,MATCH($C575,$F$561:$F574,0)),INDEX(AR576:AR$623,MATCH($C575,$F576:$F$623,0)))","v":4},{"$f":"IF($H575>$C575,INDEX(AS$561:AS574,MATCH($C575,$F$561:$F574,0)),INDEX(AS576:AS$623,MATCH($C575,$F576:$F$623,0)))","v":35000},null,null,{"$f":"IF($H575>$C575,INDEX(AV$561:AV574,MATCH($C575,$F$561:$F574,0)),INDEX(AV576:AV$623,MATCH($C575,$F576:$F$623,0)))","v":1},{"$f":"IF($H575>$C575,INDEX(AW$561:AW574,MATCH($C575,$F$561:$F574,0)),INDEX(AW576:AW$623,MATCH($C575,$F576:$F$623,0)))","v":1.0977995684373705}]
[null,5.0999999999999996,6.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H576)),ABS($E$561:$E$623-H576),0))","v":6},0,0,0,5,{"$f":"H576+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":5},{"$f":"IF($H576>$C576,INDEX(J$561:J575,MATCH($C576,$F$561:$F575,0)),INDEX(J577:J$623,MATCH($C576,$F577:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H576>$C576,INDEX(K$561:K575,MATCH($C576,$F$561:$F575,0)),INDEX(K577:K$623,MATCH($C576,$F577:$F$623,0)))","v":"Volkswagen"},{"$f":"IF($H576>$C576,INDEX(L$561:L575,MATCH($C576,$F$561:$F575,0)),INDEX(L577:L$623,MATCH($C576,$F577:$F$623,0)))","v":"Up!"},{"$f":"IF($H576>$C576,INDEX(M$561:M575,MATCH($C576,$F$561:$F575,0)),INDEX(M577:M$623,MATCH($C576,$F577:$F$623,0)))","v":"1.0 mpi bmt 60 hk 5 dørs"},{"$f":"IF($H576>$C576,INDEX(N$561:N575,MATCH($C576,$F$561:$F575,0)),INDEX(N577:N$623,MATCH($C576,$F577:$F$623,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H576,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":396.8963548082437},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H576,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":13843.129113328579},{"$f":"IF($H576>$C576,INDEX(U$561:U575,MATCH($C576,$F$561:$F575,0)),INDEX(U577:U$623,MATCH($C576,$F577:$F$623,0)))","v":202240},{"$f":"IF($H576>$C576,INDEX(V$561:V575,MATCH($C576,$F$561:$F575,0)),INDEX(V577:V$623,MATCH($C576,$F577:$F$623,0)))","v":16.2},{"$f":"IF($H576>$C576,INDEX(W$561:W575,MATCH($C576,$F$561:$F575,0)),INDEX(W577:W$623,MATCH($C576,$F577:$F$623,0)))","v":57933.463414634127},{"$f":"IF($H576>$C576,INDEX(X$561:X575,MATCH($C576,$F$561:$F575,0)),INDEX(X577:X$623,MATCH($C576,$F577:$F$623,0)))","v":14483.365853658532},{"$f":"IF($H576>$C576,INDEX(Y$561:Y575,MATCH($C576,$F$561:$F575,0)),INDEX(Y577:Y$623,MATCH($C576,$F577:$F$623,0)))","v":27579.170731707294},null,5.9869289776002171E-2,null,null,{"$f":"IF($H576>$C576,INDEX(AD$561:AD575,MATCH($C576,$F$561:$F575,0)),INDEX(AD577:AD$623,MATCH($C576,$F577:$F$623,0)))","v":4.0983606557377053E-2},null,null,{"$f":"IF($H576>$C576,INDEX(AG$561:AG575,MATCH($C576,$F$561:$F575,0)),INDEX(AG577:AG$623,MATCH($C576,$F577:$F$623,0)))","v":1},{"$f":"IF($H576>$C576,INDEX(AH$561:AH575,MATCH($C576,$F$561:$F575,0)),INDEX(AH577:AH$623,MATCH($C576,$F577:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H576>$C576,INDEX(AN$561:AN575,MATCH($C576,$F$561:$F575,0)),INDEX(AN577:AN$623,MATCH($C576,$F577:$F$623,0)))","v":0.03},null,{"$f":"IF($H576>$C576,INDEX(AP$561:AP575,MATCH($C576,$F$561:$F575,0)),INDEX(AP577:AP$623,MATCH($C576,$F577:$F$623,0)))","v":454},{"$f":"IF($H576>$C576,INDEX(AQ$561:AQ575,MATCH($C576,$F$561:$F575,0)),INDEX(AQ577:AQ$623,MATCH($C576,$F577:$F$623,0)))","v":0},{"$f":"IF($H576>$C576,INDEX(AR$561:AR575,MATCH($C576,$F$561:$F575,0)),INDEX(AR577:AR$623,MATCH($C576,$F577:$F$623,0)))","v":4},{"$f":"IF($H576>$C576,INDEX(AS$561:AS575,MATCH($C576,$F$561:$F575,0)),INDEX(AS577:AS$623,MATCH($C576,$F577:$F$623,0)))","v":35000},null,null,{"$f":"IF($H576>$C576,INDEX(AV$561:AV575,MATCH($C576,$F$561:$F575,0)),INDEX(AV577:AV$623,MATCH($C576,$F577:$F$623,0)))","v":1.252},{"$f":"IF($H576>$C576,INDEX(AW$561:AW575,MATCH($C576,$F$561:$F575,0)),INDEX(AW577:AW$623,MATCH($C576,$F577:$F$623,0)))","v":1.1667816857303936}]
[null,5.2,6.2,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H577)),ABS($E$561:$E$623-H577),0))","v":6},0,0,0,5,{"$f":"H577+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":5},{"$f":"IF($H577>$C577,INDEX(J$561:J576,MATCH($C577,$F$561:$F576,0)),INDEX(J578:J$623,MATCH($C577,$F578:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H577>$C577,INDEX(K$561:K576,MATCH($C577,$F$561:$F576,0)),INDEX(K578:K$623,MATCH($C577,$F578:$F$623,0)))","v":"Peugeot"},{"$f":"IF($H577>$C577,INDEX(L$561:L576,MATCH($C577,$F$561:$F576,0)),INDEX(L578:L$623,MATCH($C577,$F578:$F$623,0)))","v":"108"},{"$f":"IF($H577>$C577,INDEX(M$561:M576,MATCH($C577,$F$561:$F576,0)),INDEX(M578:M$623,MATCH($C577,$F578:$F$623,0)))","v":"1.0 e-vti 69 hk 5d"},{"$f":"IF($H577>$C577,INDEX(N$561:N576,MATCH($C577,$F$561:$F576,0)),INDEX(N578:N$623,MATCH($C577,$F578:$F$623,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H577,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":396.8963548082437},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H577,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":13843.129113328579},{"$f":"IF($H577>$C577,INDEX(U$561:U576,MATCH($C577,$F$561:$F576,0)),INDEX(U578:U$623,MATCH($C577,$F578:$F$623,0)))","v":202240},{"$f":"IF($H577>$C577,INDEX(V$561:V576,MATCH($C577,$F$561:$F576,0)),INDEX(V578:V$623,MATCH($C577,$F578:$F$623,0)))","v":16.2},{"$f":"IF($H577>$C577,INDEX(W$561:W576,MATCH($C577,$F$561:$F576,0)),INDEX(W578:W$623,MATCH($C577,$F578:$F$623,0)))","v":52472.000000000073},{"$f":"IF($H577>$C577,INDEX(X$561:X576,MATCH($C577,$F$561:$F576,0)),INDEX(X578:X$623,MATCH($C577,$F578:$F$623,0)))","v":13118.000000000018},{"$f":"IF($H577>$C577,INDEX(Y$561:Y576,MATCH($C577,$F$561:$F576,0)),INDEX(Y578:Y$623,MATCH($C577,$F578:$F$623,0)))","v":19400},null,5.5544131959484898E-2,null,null,{"$f":"IF($H577>$C577,INDEX(AD$561:AD576,MATCH($C577,$F$561:$F576,0)),INDEX(AD578:AD$623,MATCH($C577,$F578:$F$623,0)))","v":3.8022813688212927E-2},null,null,{"$f":"IF($H577>$C577,INDEX(AG$561:AG576,MATCH($C577,$F$561:$F576,0)),INDEX(AG578:AG$623,MATCH($C577,$F578:$F$623,0)))","v":1},{"$f":"IF($H577>$C577,INDEX(AH$561:AH576,MATCH($C577,$F$561:$F576,0)),INDEX(AH578:AH$623,MATCH($C577,$F578:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H577>$C577,INDEX(AN$561:AN576,MATCH($C577,$F$561:$F576,0)),INDEX(AN578:AN$623,MATCH($C577,$F578:$F$623,0)))","v":0.03},null,{"$f":"IF($H577>$C577,INDEX(AP$561:AP576,MATCH($C577,$F$561:$F576,0)),INDEX(AP578:AP$623,MATCH($C577,$F578:$F$623,0)))","v":454},{"$f":"IF($H577>$C577,INDEX(AQ$561:AQ576,MATCH($C577,$F$561:$F576,0)),INDEX(AQ578:AQ$623,MATCH($C577,$F578:$F$623,0)))","v":0},{"$f":"IF($H577>$C577,INDEX(AR$561:AR576,MATCH($C577,$F$561:$F576,0)),INDEX(AR578:AR$623,MATCH($C577,$F578:$F$623,0)))","v":4},{"$f":"IF($H577>$C577,INDEX(AS$561:AS576,MATCH($C577,$F$561:$F576,0)),INDEX(AS578:AS$623,MATCH($C577,$F578:$F$623,0)))","v":35000},null,null,{"$f":"IF($H577>$C577,INDEX(AV$561:AV576,MATCH($C577,$F$561:$F576,0)),INDEX(AV578:AV$623,MATCH($C577,$F578:$F$623,0)))","v":1.252},{"$f":"IF($H577>$C577,INDEX(AW$561:AW576,MATCH($C577,$F$561:$F576,0)),INDEX(AW578:AW$623,MATCH($C577,$F578:$F$623,0)))","v":1.1667816857303936}]
[null,5.3,6.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H578)),ABS($E$561:$E$623-H578),0))","v":6},0,0,0,5,{"$f":"H578+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":5},{"$f":"IF($H578>$C578,INDEX(J$561:J577,MATCH($C578,$F$561:$F577,0)),INDEX(J579:J$623,MATCH($C578,$F579:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H578>$C578,INDEX(K$561:K577,MATCH($C578,$F$561:$F577,0)),INDEX(K579:K$623,MATCH($C578,$F579:$F$623,0)))","v":"Toyota"},{"$f":"IF($H578>$C578,INDEX(L$561:L577,MATCH($C578,$F$561:$F577,0)),INDEX(L579:L$623,MATCH($C578,$F579:$F$623,0)))","v":"Aygo"},{"$f":"IF($H578>$C578,INDEX(M$561:M577,MATCH($C578,$F$561:$F577,0)),INDEX(M579:M$623,MATCH($C578,$F579:$F$623,0)))","v":"1.0 vvt-i"},{"$f":"IF($H578>$C578,INDEX(N$561:N577,MATCH($C578,$F$561:$F577,0)),INDEX(N579:N$623,MATCH($C578,$F579:$F$623,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H578,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":396.8963548082437},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H578,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":13843.129113328579},{"$f":"IF($H578>$C578,INDEX(U$561:U577,MATCH($C578,$F$561:$F577,0)),INDEX(U579:U$623,MATCH($C578,$F579:$F$623,0)))","v":202240},{"$f":"IF($H578>$C578,INDEX(V$561:V577,MATCH($C578,$F$561:$F577,0)),INDEX(V579:V$623,MATCH($C578,$F579:$F$623,0)))","v":16.2},{"$f":"IF($H578>$C578,INDEX(W$561:W577,MATCH($C578,$F$561:$F577,0)),INDEX(W579:W$623,MATCH($C578,$F579:$F$623,0)))","v":48468.000000000116},{"$f":"IF($H578>$C578,INDEX(X$561:X577,MATCH($C578,$F$561:$F577,0)),INDEX(X579:X$623,MATCH($C578,$F579:$F$623,0)))","v":12117.000000000029},{"$f":"IF($H578>$C578,INDEX(Y$561:Y577,MATCH($C578,$F$561:$F577,0)),INDEX(Y579:Y$623,MATCH($C578,$F579:$F$623,0)))","v":19400},null,5.5544131959484898E-2,null,null,{"$f":"IF($H578>$C578,INDEX(AD$561:AD577,MATCH($C578,$F$561:$F577,0)),INDEX(AD579:AD$623,MATCH($C578,$F579:$F$623,0)))","v":3.8022813688212927E-2},null,null,{"$f":"IF($H578>$C578,INDEX(AG$561:AG577,MATCH($C578,$F$561:$F577,0)),INDEX(AG579:AG$623,MATCH($C578,$F579:$F$623,0)))","v":1},{"$f":"IF($H578>$C578,INDEX(AH$561:AH577,MATCH($C578,$F$561:$F577,0)),INDEX(AH579:AH$623,MATCH($C578,$F579:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H578>$C578,INDEX(AN$561:AN577,MATCH($C578,$F$561:$F577,0)),INDEX(AN579:AN$623,MATCH($C578,$F579:$F$623,0)))","v":0.03},null,{"$f":"IF($H578>$C578,INDEX(AP$561:AP577,MATCH($C578,$F$561:$F577,0)),INDEX(AP579:AP$623,MATCH($C578,$F579:$F$623,0)))","v":454},{"$f":"IF($H578>$C578,INDEX(AQ$561:AQ577,MATCH($C578,$F$561:$F577,0)),INDEX(AQ579:AQ$623,MATCH($C578,$F579:$F$623,0)))","v":0},{"$f":"IF($H578>$C578,INDEX(AR$561:AR577,MATCH($C578,$F$561:$F577,0)),INDEX(AR579:AR$623,MATCH($C578,$F579:$F$623,0)))","v":4},{"$f":"IF($H578>$C578,INDEX(AS$561:AS577,MATCH($C578,$F$561:$F577,0)),INDEX(AS579:AS$623,MATCH($C578,$F579:$F$623,0)))","v":35000},null,null,{"$f":"IF($H578>$C578,INDEX(AV$561:AV577,MATCH($C578,$F$561:$F577,0)),INDEX(AV579:AV$623,MATCH($C578,$F579:$F$623,0)))","v":1.252},{"$f":"IF($H578>$C578,INDEX(AW$561:AW577,MATCH($C578,$F$561:$F577,0)),INDEX(AW579:AW$623,MATCH($C578,$F579:$F$623,0)))","v":1.1667816857303936}]
[null,6.1,6.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H579)),ABS($E$561:$E$623-H579),0))","v":6},6,6.1,1,6,{"$f":"H579+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":6},{"$f":"J593","v":"Mini personbil, benzin"},"Volkswagen","Up!","1.0 mpi bmt 60 hk 5 dørs",2015,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H579,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":446.84003094318604},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H579,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":13538.555701959885},202240,16.2,57933.463414634127,14483.365853658532,27579.170731707294,null,5.9869289776002171E-2,null,null,4.0983606557377053E-2,null,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1.252,1.1667816857303936]
[null,6.2,6.2,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H580)),ABS($E$561:$E$623-H580),0))","v":6},6,6.2,1,6,{"$f":"H580+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":6},{"$f":"J579","v":"Mini personbil, benzin"},"Peugeot","108","1.0 e-vti 69 hk 5d",2015,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H580,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":446.84003094318604},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H580,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":13538.555701959885},202240,16.2,52472.000000000073,13118.000000000018,19400,null,5.5544131959484898E-2,null,null,3.8022813688212927E-2,null,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1.252,1.1667816857303936]
[null,6.3,6.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H581)),ABS($E$561:$E$623-H581),0))","v":6},6,6.3,1,6,{"$f":"H581+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":6},{"$f":"J580","v":"Mini personbil, benzin"},"Toyota","Aygo","1.0 vvt-i",2015,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H581,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":446.84003094318604},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H581,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":13538.555701959885},202240,16.2,48468.000000000116,12117.000000000029,19400,null,5.5544131959484898E-2,null,null,3.8022813688212927E-2,null,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1.252,1.1667816857303936]
[null,7.1,6.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H582)),ABS($E$561:$E$623-H582),0))","v":6},0,0,0,7,{"$f":"H582+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":7},{"$f":"IF($H582>$C582,INDEX(J$561:J581,MATCH($C582,$F$561:$F581,0)),INDEX(J583:J$623,MATCH($C582,$F583:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H582>$C582,INDEX(K$561:K581,MATCH($C582,$F$561:$F581,0)),INDEX(K583:K$623,MATCH($C582,$F583:$F$623,0)))","v":"Volkswagen"},{"$f":"IF($H582>$C582,INDEX(L$561:L581,MATCH($C582,$F$561:$F581,0)),INDEX(L583:L$623,MATCH($C582,$F583:$F$623,0)))","v":"Up!"},{"$f":"IF($H582>$C582,INDEX(M$561:M581,MATCH($C582,$F$561:$F581,0)),INDEX(M583:M$623,MATCH($C582,$F583:$F$623,0)))","v":"1.0 mpi bmt 60 hk 5 dørs"},{"$f":"IF($H582>$C582,INDEX(N$561:N581,MATCH($C582,$F$561:$F581,0)),INDEX(N583:N$623,MATCH($C582,$F583:$F$623,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H582,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":498.15513738899006},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H582,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":13240.70747651676},{"$f":"IF($H582>$C582,INDEX(U$561:U581,MATCH($C582,$F$561:$F581,0)),INDEX(U583:U$623,MATCH($C582,$F583:$F$623,0)))","v":202240},{"$f":"IF($H582>$C582,INDEX(V$561:V581,MATCH($C582,$F$561:$F581,0)),INDEX(V583:V$623,MATCH($C582,$F583:$F$623,0)))","v":16.2},{"$f":"IF($H582>$C582,INDEX(W$561:W581,MATCH($C582,$F$561:$F581,0)),INDEX(W583:W$623,MATCH($C582,$F583:$F$623,0)))","v":57933.463414634127},{"$f":"IF($H582>$C582,INDEX(X$561:X581,MATCH($C582,$F$561:$F581,0)),INDEX(X583:X$623,MATCH($C582,$F583:$F$623,0)))","v":14483.365853658532},{"$f":"IF($H582>$C582,INDEX(Y$561:Y581,MATCH($C582,$F$561:$F581,0)),INDEX(Y583:Y$623,MATCH($C582,$F583:$F$623,0)))","v":27579.170731707294},null,5.9869289776002171E-2,null,null,{"$f":"IF($H582>$C582,INDEX(AD$561:AD581,MATCH($C582,$F$561:$F581,0)),INDEX(AD583:AD$623,MATCH($C582,$F583:$F$623,0)))","v":4.0983606557377053E-2},null,null,{"$f":"IF($H582>$C582,INDEX(AG$561:AG581,MATCH($C582,$F$561:$F581,0)),INDEX(AG583:AG$623,MATCH($C582,$F583:$F$623,0)))","v":1},{"$f":"IF($H582>$C582,INDEX(AH$561:AH581,MATCH($C582,$F$561:$F581,0)),INDEX(AH583:AH$623,MATCH($C582,$F583:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H582>$C582,INDEX(AN$561:AN581,MATCH($C582,$F$561:$F581,0)),INDEX(AN583:AN$623,MATCH($C582,$F583:$F$623,0)))","v":0.03},null,{"$f":"IF($H582>$C582,INDEX(AP$561:AP581,MATCH($C582,$F$561:$F581,0)),INDEX(AP583:AP$623,MATCH($C582,$F583:$F$623,0)))","v":454},{"$f":"IF($H582>$C582,INDEX(AQ$561:AQ581,MATCH($C582,$F$561:$F581,0)),INDEX(AQ583:AQ$623,MATCH($C582,$F583:$F$623,0)))","v":0},{"$f":"IF($H582>$C582,INDEX(AR$561:AR581,MATCH($C582,$F$561:$F581,0)),INDEX(AR583:AR$623,MATCH($C582,$F583:$F$623,0)))","v":4},{"$f":"IF($H582>$C582,INDEX(AS$561:AS581,MATCH($C582,$F$561:$F581,0)),INDEX(AS583:AS$623,MATCH($C582,$F583:$F$623,0)))","v":35000},null,null,{"$f":"IF($H582>$C582,INDEX(AV$561:AV581,MATCH($C582,$F$561:$F581,0)),INDEX(AV583:AV$623,MATCH($C582,$F583:$F$623,0)))","v":1.252},{"$f":"IF($H582>$C582,INDEX(AW$561:AW581,MATCH($C582,$F$561:$F581,0)),INDEX(AW583:AW$623,MATCH($C582,$F583:$F$623,0)))","v":1.1667816857303936}]
[null,7.2,6.2,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H583)),ABS($E$561:$E$623-H583),0))","v":6},0,0,0,7,{"$f":"H583+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":7},{"$f":"IF($H583>$C583,INDEX(J$561:J582,MATCH($C583,$F$561:$F582,0)),INDEX(J584:J$623,MATCH($C583,$F584:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H583>$C583,INDEX(K$561:K582,MATCH($C583,$F$561:$F582,0)),INDEX(K584:K$623,MATCH($C583,$F584:$F$623,0)))","v":"Peugeot"},{"$f":"IF($H583>$C583,INDEX(L$561:L582,MATCH($C583,$F$561:$F582,0)),INDEX(L584:L$623,MATCH($C583,$F584:$F$623,0)))","v":"108"},{"$f":"IF($H583>$C583,INDEX(M$561:M582,MATCH($C583,$F$561:$F582,0)),INDEX(M584:M$623,MATCH($C583,$F584:$F$623,0)))","v":"1.0 e-vti 69 hk 5d"},{"$f":"IF($H583>$C583,INDEX(N$561:N582,MATCH($C583,$F$561:$F582,0)),INDEX(N584:N$623,MATCH($C583,$F584:$F$623,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H583,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":498.15513738899006},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H583,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":13240.70747651676},{"$f":"IF($H583>$C583,INDEX(U$561:U582,MATCH($C583,$F$561:$F582,0)),INDEX(U584:U$623,MATCH($C583,$F584:$F$623,0)))","v":202240},{"$f":"IF($H583>$C583,INDEX(V$561:V582,MATCH($C583,$F$561:$F582,0)),INDEX(V584:V$623,MATCH($C583,$F584:$F$623,0)))","v":16.2},{"$f":"IF($H583>$C583,INDEX(W$561:W582,MATCH($C583,$F$561:$F582,0)),INDEX(W584:W$623,MATCH($C583,$F584:$F$623,0)))","v":52472.000000000073},{"$f":"IF($H583>$C583,INDEX(X$561:X582,MATCH($C583,$F$561:$F582,0)),INDEX(X584:X$623,MATCH($C583,$F584:$F$623,0)))","v":13118.000000000018},{"$f":"IF($H583>$C583,INDEX(Y$561:Y582,MATCH($C583,$F$561:$F582,0)),INDEX(Y584:Y$623,MATCH($C583,$F584:$F$623,0)))","v":19400},null,5.5544131959484898E-2,null,null,{"$f":"IF($H583>$C583,INDEX(AD$561:AD582,MATCH($C583,$F$561:$F582,0)),INDEX(AD584:AD$623,MATCH($C583,$F584:$F$623,0)))","v":3.8022813688212927E-2},null,null,{"$f":"IF($H583>$C583,INDEX(AG$561:AG582,MATCH($C583,$F$561:$F582,0)),INDEX(AG584:AG$623,MATCH($C583,$F584:$F$623,0)))","v":1},{"$f":"IF($H583>$C583,INDEX(AH$561:AH582,MATCH($C583,$F$561:$F582,0)),INDEX(AH584:AH$623,MATCH($C583,$F584:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H583>$C583,INDEX(AN$561:AN582,MATCH($C583,$F$561:$F582,0)),INDEX(AN584:AN$623,MATCH($C583,$F584:$F$623,0)))","v":0.03},null,{"$f":"IF($H583>$C583,INDEX(AP$561:AP582,MATCH($C583,$F$561:$F582,0)),INDEX(AP584:AP$623,MATCH($C583,$F584:$F$623,0)))","v":454},{"$f":"IF($H583>$C583,INDEX(AQ$561:AQ582,MATCH($C583,$F$561:$F582,0)),INDEX(AQ584:AQ$623,MATCH($C583,$F584:$F$623,0)))","v":0},{"$f":"IF($H583>$C583,INDEX(AR$561:AR582,MATCH($C583,$F$561:$F582,0)),INDEX(AR584:AR$623,MATCH($C583,$F584:$F$623,0)))","v":4},{"$f":"IF($H583>$C583,INDEX(AS$561:AS582,MATCH($C583,$F$561:$F582,0)),INDEX(AS584:AS$623,MATCH($C583,$F584:$F$623,0)))","v":35000},null,null,{"$f":"IF($H583>$C583,INDEX(AV$561:AV582,MATCH($C583,$F$561:$F582,0)),INDEX(AV584:AV$623,MATCH($C583,$F584:$F$623,0)))","v":1.252},{"$f":"IF($H583>$C583,INDEX(AW$561:AW582,MATCH($C583,$F$561:$F582,0)),INDEX(AW584:AW$623,MATCH($C583,$F584:$F$623,0)))","v":1.1667816857303936}]
[null,7.3,6.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H584)),ABS($E$561:$E$623-H584),0))","v":6},0,0,0,7,{"$f":"H584+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":7},{"$f":"IF($H584>$C584,INDEX(J$561:J583,MATCH($C584,$F$561:$F583,0)),INDEX(J585:J$623,MATCH($C584,$F585:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H584>$C584,INDEX(K$561:K583,MATCH($C584,$F$561:$F583,0)),INDEX(K585:K$623,MATCH($C584,$F585:$F$623,0)))","v":"Toyota"},{"$f":"IF($H584>$C584,INDEX(L$561:L583,MATCH($C584,$F$561:$F583,0)),INDEX(L585:L$623,MATCH($C584,$F585:$F$623,0)))","v":"Aygo"},{"$f":"IF($H584>$C584,INDEX(M$561:M583,MATCH($C584,$F$561:$F583,0)),INDEX(M585:M$623,MATCH($C584,$F585:$F$623,0)))","v":"1.0 vvt-i"},{"$f":"IF($H584>$C584,INDEX(N$561:N583,MATCH($C584,$F$561:$F583,0)),INDEX(N585:N$623,MATCH($C584,$F585:$F$623,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H584,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":498.15513738899006},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H584,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":13240.70747651676},{"$f":"IF($H584>$C584,INDEX(U$561:U583,MATCH($C584,$F$561:$F583,0)),INDEX(U585:U$623,MATCH($C584,$F585:$F$623,0)))","v":202240},{"$f":"IF($H584>$C584,INDEX(V$561:V583,MATCH($C584,$F$561:$F583,0)),INDEX(V585:V$623,MATCH($C584,$F585:$F$623,0)))","v":16.2},{"$f":"IF($H584>$C584,INDEX(W$561:W583,MATCH($C584,$F$561:$F583,0)),INDEX(W585:W$623,MATCH($C584,$F585:$F$623,0)))","v":48468.000000000116},{"$f":"IF($H584>$C584,INDEX(X$561:X583,MATCH($C584,$F$561:$F583,0)),INDEX(X585:X$623,MATCH($C584,$F585:$F$623,0)))","v":12117.000000000029},{"$f":"IF($H584>$C584,INDEX(Y$561:Y583,MATCH($C584,$F$561:$F583,0)),INDEX(Y585:Y$623,MATCH($C584,$F585:$F$623,0)))","v":19400},null,5.5544131959484898E-2,null,null,{"$f":"IF($H584>$C584,INDEX(AD$561:AD583,MATCH($C584,$F$561:$F583,0)),INDEX(AD585:AD$623,MATCH($C584,$F585:$F$623,0)))","v":3.8022813688212927E-2},null,null,{"$f":"IF($H584>$C584,INDEX(AG$561:AG583,MATCH($C584,$F$561:$F583,0)),INDEX(AG585:AG$623,MATCH($C584,$F585:$F$623,0)))","v":1},{"$f":"IF($H584>$C584,INDEX(AH$561:AH583,MATCH($C584,$F$561:$F583,0)),INDEX(AH585:AH$623,MATCH($C584,$F585:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H584>$C584,INDEX(AN$561:AN583,MATCH($C584,$F$561:$F583,0)),INDEX(AN585:AN$623,MATCH($C584,$F585:$F$623,0)))","v":0.03},null,{"$f":"IF($H584>$C584,INDEX(AP$561:AP583,MATCH($C584,$F$561:$F583,0)),INDEX(AP585:AP$623,MATCH($C584,$F585:$F$623,0)))","v":454},{"$f":"IF($H584>$C584,INDEX(AQ$561:AQ583,MATCH($C584,$F$561:$F583,0)),INDEX(AQ585:AQ$623,MATCH($C584,$F585:$F$623,0)))","v":0},{"$f":"IF($H584>$C584,INDEX(AR$561:AR583,MATCH($C584,$F$561:$F583,0)),INDEX(AR585:AR$623,MATCH($C584,$F585:$F$623,0)))","v":4},{"$f":"IF($H584>$C584,INDEX(AS$561:AS583,MATCH($C584,$F$561:$F583,0)),INDEX(AS585:AS$623,MATCH($C584,$F585:$F$623,0)))","v":35000},null,null,{"$f":"IF($H584>$C584,INDEX(AV$561:AV583,MATCH($C584,$F$561:$F583,0)),INDEX(AV585:AV$623,MATCH($C584,$F585:$F$623,0)))","v":1.252},{"$f":"IF($H584>$C584,INDEX(AW$561:AW583,MATCH($C584,$F$561:$F583,0)),INDEX(AW585:AW$623,MATCH($C584,$F585:$F$623,0)))","v":1.1667816857303936}]
[null,8.1,6.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H585)),ABS($E$561:$E$623-H585),0))","v":6},0,0,0,8,{"$f":"H585+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":8},{"$f":"IF($H585>$C585,INDEX(J$561:J584,MATCH($C585,$F$561:$F584,0)),INDEX(J586:J$623,MATCH($C585,$F586:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H585>$C585,INDEX(K$561:K584,MATCH($C585,$F$561:$F584,0)),INDEX(K586:K$623,MATCH($C585,$F586:$F$623,0)))","v":"Volkswagen"},{"$f":"IF($H585>$C585,INDEX(L$561:L584,MATCH($C585,$F$561:$F584,0)),INDEX(L586:L$623,MATCH($C585,$F586:$F$623,0)))","v":"Up!"},{"$f":"IF($H585>$C585,INDEX(M$561:M584,MATCH($C585,$F$561:$F584,0)),INDEX(M586:M$623,MATCH($C585,$F586:$F$623,0)))","v":"1.0 mpi bmt 60 hk 5 dørs"},{"$f":"IF($H585>$C585,INDEX(N$561:N584,MATCH($C585,$F$561:$F584,0)),INDEX(N586:N$623,MATCH($C585,$F586:$F$623,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H585,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":546.43928386398545},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H585,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":12949.4119120334},{"$f":"IF($H585>$C585,INDEX(U$561:U584,MATCH($C585,$F$561:$F584,0)),INDEX(U586:U$623,MATCH($C585,$F586:$F$623,0)))","v":202240},{"$f":"IF($H585>$C585,INDEX(V$561:V584,MATCH($C585,$F$561:$F584,0)),INDEX(V586:V$623,MATCH($C585,$F586:$F$623,0)))","v":16.2},{"$f":"IF($H585>$C585,INDEX(W$561:W584,MATCH($C585,$F$561:$F584,0)),INDEX(W586:W$623,MATCH($C585,$F586:$F$623,0)))","v":57933.463414634127},{"$f":"IF($H585>$C585,INDEX(X$561:X584,MATCH($C585,$F$561:$F584,0)),INDEX(X586:X$623,MATCH($C585,$F586:$F$623,0)))","v":14483.365853658532},{"$f":"IF($H585>$C585,INDEX(Y$561:Y584,MATCH($C585,$F$561:$F584,0)),INDEX(Y586:Y$623,MATCH($C585,$F586:$F$623,0)))","v":27579.170731707294},null,5.9869289776002171E-2,null,null,{"$f":"IF($H585>$C585,INDEX(AD$561:AD584,MATCH($C585,$F$561:$F584,0)),INDEX(AD586:AD$623,MATCH($C585,$F586:$F$623,0)))","v":4.0983606557377053E-2},null,null,{"$f":"IF($H585>$C585,INDEX(AG$561:AG584,MATCH($C585,$F$561:$F584,0)),INDEX(AG586:AG$623,MATCH($C585,$F586:$F$623,0)))","v":1},{"$f":"IF($H585>$C585,INDEX(AH$561:AH584,MATCH($C585,$F$561:$F584,0)),INDEX(AH586:AH$623,MATCH($C585,$F586:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H585>$C585,INDEX(AN$561:AN584,MATCH($C585,$F$561:$F584,0)),INDEX(AN586:AN$623,MATCH($C585,$F586:$F$623,0)))","v":0.03},null,{"$f":"IF($H585>$C585,INDEX(AP$561:AP584,MATCH($C585,$F$561:$F584,0)),INDEX(AP586:AP$623,MATCH($C585,$F586:$F$623,0)))","v":454},{"$f":"IF($H585>$C585,INDEX(AQ$561:AQ584,MATCH($C585,$F$561:$F584,0)),INDEX(AQ586:AQ$623,MATCH($C585,$F586:$F$623,0)))","v":0},{"$f":"IF($H585>$C585,INDEX(AR$561:AR584,MATCH($C585,$F$561:$F584,0)),INDEX(AR586:AR$623,MATCH($C585,$F586:$F$623,0)))","v":4},{"$f":"IF($H585>$C585,INDEX(AS$561:AS584,MATCH($C585,$F$561:$F584,0)),INDEX(AS586:AS$623,MATCH($C585,$F586:$F$623,0)))","v":35000},null,null,{"$f":"IF($H585>$C585,INDEX(AV$561:AV584,MATCH($C585,$F$561:$F584,0)),INDEX(AV586:AV$623,MATCH($C585,$F586:$F$623,0)))","v":1.252},{"$f":"IF($H585>$C585,INDEX(AW$561:AW584,MATCH($C585,$F$561:$F584,0)),INDEX(AW586:AW$623,MATCH($C585,$F586:$F$623,0)))","v":1.1667816857303936}]
[null,8.1999999999999993,6.2,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H586)),ABS($E$561:$E$623-H586),0))","v":6},0,0,0,8,{"$f":"H586+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":8},{"$f":"IF($H586>$C586,INDEX(J$561:J585,MATCH($C586,$F$561:$F585,0)),INDEX(J587:J$623,MATCH($C586,$F587:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H586>$C586,INDEX(K$561:K585,MATCH($C586,$F$561:$F585,0)),INDEX(K587:K$623,MATCH($C586,$F587:$F$623,0)))","v":"Peugeot"},{"$f":"IF($H586>$C586,INDEX(L$561:L585,MATCH($C586,$F$561:$F585,0)),INDEX(L587:L$623,MATCH($C586,$F587:$F$623,0)))","v":"108"},{"$f":"IF($H586>$C586,INDEX(M$561:M585,MATCH($C586,$F$561:$F585,0)),INDEX(M587:M$623,MATCH($C586,$F587:$F$623,0)))","v":"1.0 e-vti 69 hk 5d"},{"$f":"IF($H586>$C586,INDEX(N$561:N585,MATCH($C586,$F$561:$F585,0)),INDEX(N587:N$623,MATCH($C586,$F587:$F$623,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H586,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":546.43928386398545},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H586,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":12949.4119120334},{"$f":"IF($H586>$C586,INDEX(U$561:U585,MATCH($C586,$F$561:$F585,0)),INDEX(U587:U$623,MATCH($C586,$F587:$F$623,0)))","v":202240},{"$f":"IF($H586>$C586,INDEX(V$561:V585,MATCH($C586,$F$561:$F585,0)),INDEX(V587:V$623,MATCH($C586,$F587:$F$623,0)))","v":16.2},{"$f":"IF($H586>$C586,INDEX(W$561:W585,MATCH($C586,$F$561:$F585,0)),INDEX(W587:W$623,MATCH($C586,$F587:$F$623,0)))","v":52472.000000000073},{"$f":"IF($H586>$C586,INDEX(X$561:X585,MATCH($C586,$F$561:$F585,0)),INDEX(X587:X$623,MATCH($C586,$F587:$F$623,0)))","v":13118.000000000018},{"$f":"IF($H586>$C586,INDEX(Y$561:Y585,MATCH($C586,$F$561:$F585,0)),INDEX(Y587:Y$623,MATCH($C586,$F587:$F$623,0)))","v":19400},null,5.5544131959484898E-2,null,null,{"$f":"IF($H586>$C586,INDEX(AD$561:AD585,MATCH($C586,$F$561:$F585,0)),INDEX(AD587:AD$623,MATCH($C586,$F587:$F$623,0)))","v":3.8022813688212927E-2},null,null,{"$f":"IF($H586>$C586,INDEX(AG$561:AG585,MATCH($C586,$F$561:$F585,0)),INDEX(AG587:AG$623,MATCH($C586,$F587:$F$623,0)))","v":1},{"$f":"IF($H586>$C586,INDEX(AH$561:AH585,MATCH($C586,$F$561:$F585,0)),INDEX(AH587:AH$623,MATCH($C586,$F587:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H586>$C586,INDEX(AN$561:AN585,MATCH($C586,$F$561:$F585,0)),INDEX(AN587:AN$623,MATCH($C586,$F587:$F$623,0)))","v":0.03},null,{"$f":"IF($H586>$C586,INDEX(AP$561:AP585,MATCH($C586,$F$561:$F585,0)),INDEX(AP587:AP$623,MATCH($C586,$F587:$F$623,0)))","v":454},{"$f":"IF($H586>$C586,INDEX(AQ$561:AQ585,MATCH($C586,$F$561:$F585,0)),INDEX(AQ587:AQ$623,MATCH($C586,$F587:$F$623,0)))","v":0},{"$f":"IF($H586>$C586,INDEX(AR$561:AR585,MATCH($C586,$F$561:$F585,0)),INDEX(AR587:AR$623,MATCH($C586,$F587:$F$623,0)))","v":4},{"$f":"IF($H586>$C586,INDEX(AS$561:AS585,MATCH($C586,$F$561:$F585,0)),INDEX(AS587:AS$623,MATCH($C586,$F587:$F$623,0)))","v":35000},null,null,{"$f":"IF($H586>$C586,INDEX(AV$561:AV585,MATCH($C586,$F$561:$F585,0)),INDEX(AV587:AV$623,MATCH($C586,$F587:$F$623,0)))","v":1.252},{"$f":"IF($H586>$C586,INDEX(AW$561:AW585,MATCH($C586,$F$561:$F585,0)),INDEX(AW587:AW$623,MATCH($C586,$F587:$F$623,0)))","v":1.1667816857303936}]
[null,8.3000000000000007,6.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H587)),ABS($E$561:$E$623-H587),0))","v":6},0,0,0,8,{"$f":"H587+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":8},{"$f":"IF($H587>$C587,INDEX(J$561:J586,MATCH($C587,$F$561:$F586,0)),INDEX(J588:J$623,MATCH($C587,$F588:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H587>$C587,INDEX(K$561:K586,MATCH($C587,$F$561:$F586,0)),INDEX(K588:K$623,MATCH($C587,$F588:$F$623,0)))","v":"Toyota"},{"$f":"IF($H587>$C587,INDEX(L$561:L586,MATCH($C587,$F$561:$F586,0)),INDEX(L588:L$623,MATCH($C587,$F588:$F$623,0)))","v":"Aygo"},{"$f":"IF($H587>$C587,INDEX(M$561:M586,MATCH($C587,$F$561:$F586,0)),INDEX(M588:M$623,MATCH($C587,$F588:$F$623,0)))","v":"1.0 vvt-i"},{"$f":"IF($H587>$C587,INDEX(N$561:N586,MATCH($C587,$F$561:$F586,0)),INDEX(N588:N$623,MATCH($C587,$F588:$F$623,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H587,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":546.43928386398545},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H587,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":12949.4119120334},{"$f":"IF($H587>$C587,INDEX(U$561:U586,MATCH($C587,$F$561:$F586,0)),INDEX(U588:U$623,MATCH($C587,$F588:$F$623,0)))","v":202240},{"$f":"IF($H587>$C587,INDEX(V$561:V586,MATCH($C587,$F$561:$F586,0)),INDEX(V588:V$623,MATCH($C587,$F588:$F$623,0)))","v":16.2},{"$f":"IF($H587>$C587,INDEX(W$561:W586,MATCH($C587,$F$561:$F586,0)),INDEX(W588:W$623,MATCH($C587,$F588:$F$623,0)))","v":48468.000000000116},{"$f":"IF($H587>$C587,INDEX(X$561:X586,MATCH($C587,$F$561:$F586,0)),INDEX(X588:X$623,MATCH($C587,$F588:$F$623,0)))","v":12117.000000000029},{"$f":"IF($H587>$C587,INDEX(Y$561:Y586,MATCH($C587,$F$561:$F586,0)),INDEX(Y588:Y$623,MATCH($C587,$F588:$F$623,0)))","v":19400},null,5.5544131959484898E-2,null,null,{"$f":"IF($H587>$C587,INDEX(AD$561:AD586,MATCH($C587,$F$561:$F586,0)),INDEX(AD588:AD$623,MATCH($C587,$F588:$F$623,0)))","v":3.8022813688212927E-2},null,null,{"$f":"IF($H587>$C587,INDEX(AG$561:AG586,MATCH($C587,$F$561:$F586,0)),INDEX(AG588:AG$623,MATCH($C587,$F588:$F$623,0)))","v":1},{"$f":"IF($H587>$C587,INDEX(AH$561:AH586,MATCH($C587,$F$561:$F586,0)),INDEX(AH588:AH$623,MATCH($C587,$F588:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H587>$C587,INDEX(AN$561:AN586,MATCH($C587,$F$561:$F586,0)),INDEX(AN588:AN$623,MATCH($C587,$F588:$F$623,0)))","v":0.03},null,{"$f":"IF($H587>$C587,INDEX(AP$561:AP586,MATCH($C587,$F$561:$F586,0)),INDEX(AP588:AP$623,MATCH($C587,$F588:$F$623,0)))","v":454},{"$f":"IF($H587>$C587,INDEX(AQ$561:AQ586,MATCH($C587,$F$561:$F586,0)),INDEX(AQ588:AQ$623,MATCH($C587,$F588:$F$623,0)))","v":0},{"$f":"IF($H587>$C587,INDEX(AR$561:AR586,MATCH($C587,$F$561:$F586,0)),INDEX(AR588:AR$623,MATCH($C587,$F588:$F$623,0)))","v":4},{"$f":"IF($H587>$C587,INDEX(AS$561:AS586,MATCH($C587,$F$561:$F586,0)),INDEX(AS588:AS$623,MATCH($C587,$F588:$F$623,0)))","v":35000},null,null,{"$f":"IF($H587>$C587,INDEX(AV$561:AV586,MATCH($C587,$F$561:$F586,0)),INDEX(AV588:AV$623,MATCH($C587,$F588:$F$623,0)))","v":1.252},{"$f":"IF($H587>$C587,INDEX(AW$561:AW586,MATCH($C587,$F$561:$F586,0)),INDEX(AW588:AW$623,MATCH($C587,$F588:$F$623,0)))","v":1.1667816857303936}]
[null,9.1,10.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H588)),ABS($E$561:$E$623-H588),0))","v":10},0,0,0,9,{"$f":"H588+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":9},{"$f":"IF($H588>$C588,INDEX(J$561:J587,MATCH($C588,$F$561:$F587,0)),INDEX(J589:J$623,MATCH($C588,$F589:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H588>$C588,INDEX(K$561:K587,MATCH($C588,$F$561:$F587,0)),INDEX(K589:K$623,MATCH($C588,$F589:$F$623,0)))","v":"Toyota"},{"$f":"IF($H588>$C588,INDEX(L$561:L587,MATCH($C588,$F$561:$F587,0)),INDEX(L589:L$623,MATCH($C588,$F589:$F$623,0)))","v":"Aygo 3/5-dørs"},{"$f":"IF($H588>$C588,INDEX(M$561:M587,MATCH($C588,$F$561:$F587,0)),INDEX(M589:M$623,MATCH($C588,$F589:$F$623,0)))","v":"1.0 hb 5-dørs"},{"$f":"IF($H588>$C588,INDEX(N$561:N587,MATCH($C588,$F$561:$F587,0)),INDEX(N589:N$623,MATCH($C588,$F589:$F$623,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H588,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":483.48090067240383},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H588,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":12664.524849968666},{"$f":"IF($H588>$C588,INDEX(U$561:U587,MATCH($C588,$F$561:$F587,0)),INDEX(U589:U$623,MATCH($C588,$F589:$F$623,0)))","v":202240},{"$f":"IF($H588>$C588,INDEX(V$561:V587,MATCH($C588,$F$561:$F587,0)),INDEX(V589:V$623,MATCH($C588,$F589:$F$623,0)))","v":16.2},{"$f":"IF($H588>$C588,INDEX(W$561:W587,MATCH($C588,$F$561:$F587,0)),INDEX(W589:W$623,MATCH($C588,$F589:$F$623,0)))","v":55547.121951219357},{"$f":"IF($H588>$C588,INDEX(X$561:X587,MATCH($C588,$F$561:$F587,0)),INDEX(X589:X$623,MATCH($C588,$F589:$F$623,0)))","v":13886.780487804839},{"$f":"IF($H588>$C588,INDEX(Y$561:Y587,MATCH($C588,$F$561:$F587,0)),INDEX(Y589:Y$623,MATCH($C588,$F589:$F$623,0)))","v":34297.09756097541},null,6.5802282456506891E-2,null,null,{"$f":"IF($H588>$C588,INDEX(AD$561:AD587,MATCH($C588,$F$561:$F587,0)),INDEX(AD589:AD$623,MATCH($C588,$F589:$F$623,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H588>$C588,INDEX(AG$561:AG587,MATCH($C588,$F$561:$F587,0)),INDEX(AG589:AG$623,MATCH($C588,$F589:$F$623,0)))","v":1},{"$f":"IF($H588>$C588,INDEX(AH$561:AH587,MATCH($C588,$F$561:$F587,0)),INDEX(AH589:AH$623,MATCH($C588,$F589:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H588>$C588,INDEX(AN$561:AN587,MATCH($C588,$F$561:$F587,0)),INDEX(AN589:AN$623,MATCH($C588,$F589:$F$623,0)))","v":0.03},null,{"$f":"IF($H588>$C588,INDEX(AP$561:AP587,MATCH($C588,$F$561:$F587,0)),INDEX(AP589:AP$623,MATCH($C588,$F589:$F$623,0)))","v":454},{"$f":"IF($H588>$C588,INDEX(AQ$561:AQ587,MATCH($C588,$F$561:$F587,0)),INDEX(AQ589:AQ$623,MATCH($C588,$F589:$F$623,0)))","v":0},{"$f":"IF($H588>$C588,INDEX(AR$561:AR587,MATCH($C588,$F$561:$F587,0)),INDEX(AR589:AR$623,MATCH($C588,$F589:$F$623,0)))","v":4},{"$f":"IF($H588>$C588,INDEX(AS$561:AS587,MATCH($C588,$F$561:$F587,0)),INDEX(AS589:AS$623,MATCH($C588,$F589:$F$623,0)))","v":35000},null,null,{"$f":"IF($H588>$C588,INDEX(AV$561:AV587,MATCH($C588,$F$561:$F587,0)),INDEX(AV589:AV$623,MATCH($C588,$F589:$F$623,0)))","v":1.252},{"$f":"IF($H588>$C588,INDEX(AW$561:AW587,MATCH($C588,$F$561:$F587,0)),INDEX(AW589:AW$623,MATCH($C588,$F589:$F$623,0)))","v":1.1667816857303936}]
[null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H589)),ABS($E$561:$E$623-H589),0))","v":10},0,0,0,9,{"$f":"H589+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":9},{"$f":"IF($H589>$C589,INDEX(J$561:J588,MATCH($C589,$F$561:$F588,0)),INDEX(J590:J$623,MATCH($C589,$F590:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H589>$C589,INDEX(K$561:K588,MATCH($C589,$F$561:$F588,0)),INDEX(K590:K$623,MATCH($C589,$F590:$F$623,0)))","v":"Peugeot"},{"$f":"IF($H589>$C589,INDEX(L$561:L588,MATCH($C589,$F$561:$F588,0)),INDEX(L590:L$623,MATCH($C589,$F590:$F$623,0)))","v":"107"},{"$f":"IF($H589>$C589,INDEX(M$561:M588,MATCH($C589,$F$561:$F588,0)),INDEX(M590:M$623,MATCH($C589,$F590:$F$623,0)))","v":"1,0 5-d 68 hk"},{"$f":"IF($H589>$C589,INDEX(N$561:N588,MATCH($C589,$F$561:$F588,0)),INDEX(N590:N$623,MATCH($C589,$F590:$F$623,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H589,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":483.48090067240383},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H589,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":12664.524849968666},{"$f":"IF($H589>$C589,INDEX(U$561:U588,MATCH($C589,$F$561:$F588,0)),INDEX(U590:U$623,MATCH($C589,$F590:$F$623,0)))","v":202240},{"$f":"IF($H589>$C589,INDEX(V$561:V588,MATCH($C589,$F$561:$F588,0)),INDEX(V590:V$623,MATCH($C589,$F590:$F$623,0)))","v":16.2},{"$f":"IF($H589>$C589,INDEX(W$561:W588,MATCH($C589,$F$561:$F588,0)),INDEX(W590:W$623,MATCH($C589,$F590:$F$623,0)))","v":52721.365853658383},{"$f":"IF($H589>$C589,INDEX(X$561:X588,MATCH($C589,$F$561:$F588,0)),INDEX(X590:X$623,MATCH($C589,$F590:$F$623,0)))","v":13180.341463414596},{"$f":"IF($H589>$C589,INDEX(Y$561:Y588,MATCH($C589,$F$561:$F588,0)),INDEX(Y590:Y$623,MATCH($C589,$F590:$F$623,0)))","v":30588.29268292664},null,6.5802282456506891E-2,null,null,{"$f":"IF($H589>$C589,INDEX(AD$561:AD588,MATCH($C589,$F$561:$F588,0)),INDEX(AD590:AD$623,MATCH($C589,$F590:$F$623,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H589>$C589,INDEX(AG$561:AG588,MATCH($C589,$F$561:$F588,0)),INDEX(AG590:AG$623,MATCH($C589,$F590:$F$623,0)))","v":1},{"$f":"IF($H589>$C589,INDEX(AH$561:AH588,MATCH($C589,$F$561:$F588,0)),INDEX(AH590:AH$623,MATCH($C589,$F590:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H589>$C589,INDEX(AN$561:AN588,MATCH($C589,$F$561:$F588,0)),INDEX(AN590:AN$623,MATCH($C589,$F590:$F$623,0)))","v":0.03},null,{"$f":"IF($H589>$C589,INDEX(AP$561:AP588,MATCH($C589,$F$561:$F588,0)),INDEX(AP590:AP$623,MATCH($C589,$F590:$F$623,0)))","v":454},{"$f":"IF($H589>$C589,INDEX(AQ$561:AQ588,MATCH($C589,$F$561:$F588,0)),INDEX(AQ590:AQ$623,MATCH($C589,$F590:$F$623,0)))","v":0},{"$f":"IF($H589>$C589,INDEX(AR$561:AR588,MATCH($C589,$F$561:$F588,0)),INDEX(AR590:AR$623,MATCH($C589,$F590:$F$623,0)))","v":4},{"$f":"IF($H589>$C589,INDEX(AS$561:AS588,MATCH($C589,$F$561:$F588,0)),INDEX(AS590:AS$623,MATCH($C589,$F590:$F$623,0)))","v":35000},null,null,{"$f":"IF($H589>$C589,INDEX(AV$561:AV588,MATCH($C589,$F$561:$F588,0)),INDEX(AV590:AV$623,MATCH($C589,$F590:$F$623,0)))","v":1.252},{"$f":"IF($H589>$C589,INDEX(AW$561:AW588,MATCH($C589,$F$561:$F588,0)),INDEX(AW590:AW$623,MATCH($C589,$F590:$F$623,0)))","v":1.1667816857303936}]
[null,9.3000000000000007,10.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H590)),ABS($E$561:$E$623-H590),0))","v":10},0,0,0,9,{"$f":"H590+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":9},{"$f":"IF($H590>$C590,INDEX(J$561:J589,MATCH($C590,$F$561:$F589,0)),INDEX(J591:J$623,MATCH($C590,$F591:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H590>$C590,INDEX(K$561:K589,MATCH($C590,$F$561:$F589,0)),INDEX(K591:K$623,MATCH($C590,$F591:$F$623,0)))","v":"Citroën"},{"$f":"IF($H590>$C590,INDEX(L$561:L589,MATCH($C590,$F$561:$F589,0)),INDEX(L591:L$623,MATCH($C590,$F591:$F$623,0)))","v":"C 1"},{"$f":"IF($H590>$C590,INDEX(M$561:M589,MATCH($C590,$F$561:$F589,0)),INDEX(M591:M$623,MATCH($C590,$F591:$F$623,0)))","v":"1,0 i"},{"$f":"IF($H590>$C590,INDEX(N$561:N589,MATCH($C590,$F$561:$F589,0)),INDEX(N591:N$623,MATCH($C590,$F591:$F$623,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H590,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":483.48090067240383},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H590,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":12664.524849968666},{"$f":"IF($H590>$C590,INDEX(U$561:U589,MATCH($C590,$F$561:$F589,0)),INDEX(U591:U$623,MATCH($C590,$F591:$F$623,0)))","v":202240},{"$f":"IF($H590>$C590,INDEX(V$561:V589,MATCH($C590,$F$561:$F589,0)),INDEX(V591:V$623,MATCH($C590,$F591:$F$623,0)))","v":16.2},{"$f":"IF($H590>$C590,INDEX(W$561:W589,MATCH($C590,$F$561:$F589,0)),INDEX(W591:W$623,MATCH($C590,$F591:$F$623,0)))","v":48233.56097560974},{"$f":"IF($H590>$C590,INDEX(X$561:X589,MATCH($C590,$F$561:$F589,0)),INDEX(X591:X$623,MATCH($C590,$F591:$F$623,0)))","v":12058.390243902435},{"$f":"IF($H590>$C590,INDEX(Y$561:Y589,MATCH($C590,$F$561:$F589,0)),INDEX(Y591:Y$623,MATCH($C590,$F591:$F$623,0)))","v":24698.048780487796},null,6.5802282456506891E-2,null,null,{"$f":"IF($H590>$C590,INDEX(AD$561:AD589,MATCH($C590,$F$561:$F589,0)),INDEX(AD591:AD$623,MATCH($C590,$F591:$F$623,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H590>$C590,INDEX(AG$561:AG589,MATCH($C590,$F$561:$F589,0)),INDEX(AG591:AG$623,MATCH($C590,$F591:$F$623,0)))","v":1},{"$f":"IF($H590>$C590,INDEX(AH$561:AH589,MATCH($C590,$F$561:$F589,0)),INDEX(AH591:AH$623,MATCH($C590,$F591:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H590>$C590,INDEX(AN$561:AN589,MATCH($C590,$F$561:$F589,0)),INDEX(AN591:AN$623,MATCH($C590,$F591:$F$623,0)))","v":0.03},null,{"$f":"IF($H590>$C590,INDEX(AP$561:AP589,MATCH($C590,$F$561:$F589,0)),INDEX(AP591:AP$623,MATCH($C590,$F591:$F$623,0)))","v":454},{"$f":"IF($H590>$C590,INDEX(AQ$561:AQ589,MATCH($C590,$F$561:$F589,0)),INDEX(AQ591:AQ$623,MATCH($C590,$F591:$F$623,0)))","v":0},{"$f":"IF($H590>$C590,INDEX(AR$561:AR589,MATCH($C590,$F$561:$F589,0)),INDEX(AR591:AR$623,MATCH($C590,$F591:$F$623,0)))","v":4},{"$f":"IF($H590>$C590,INDEX(AS$561:AS589,MATCH($C590,$F$561:$F589,0)),INDEX(AS591:AS$623,MATCH($C590,$F591:$F$623,0)))","v":35000},null,null,{"$f":"IF($H590>$C590,INDEX(AV$561:AV589,MATCH($C590,$F$561:$F589,0)),INDEX(AV591:AV$623,MATCH($C590,$F591:$F$623,0)))","v":1.252},{"$f":"IF($H590>$C590,INDEX(AW$561:AW589,MATCH($C590,$F$561:$F589,0)),INDEX(AW591:AW$623,MATCH($C590,$F591:$F$623,0)))","v":1.1667816857303936}]
[null,10.1,10.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H591)),ABS($E$561:$E$623-H591),0))","v":10},10,10.1,1,10,{"$f":"H591+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":10},{"$f":"J605","v":"Mini personbil, benzin"},"Toyota","Aygo 3/5-dørs","1.0 hb 5-dørs",2011,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H591,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":225.5844932884448},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H591,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":12385.905303269357},202240,16.2,55547.121951219357,13886.780487804839,34297.09756097541,null,6.5802282456506891E-2,null,null,4.504504504504505E-2,null,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1.252,1.1667816857303936]
[null,10.199999999999999,10.199999999999999,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H592)),ABS($E$561:$E$623-H592),0))","v":10},10,10.199999999999999,1,10,{"$f":"H592+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":10},{"$f":"J591","v":"Mini personbil, benzin"},"Peugeot","107","1,0 5-d 68 hk",2011,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H592,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":225.5844932884448},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H592,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":12385.905303269357},202240,16.2,52721.365853658383,13180.341463414596,30588.29268292664,null,6.5802282456506891E-2,null,null,4.504504504504505E-2,null,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1.252,1.1667816857303936]
[null,10.3,10.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H593)),ABS($E$561:$E$623-H593),0))","v":10},10,10.3,1,10,{"$f":"H593+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":10},{"$f":"J592","v":"Mini personbil, benzin"},"Citroën","C 1","1,0 i",2011,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H593,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":225.5844932884448},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H593,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":12385.905303269357},202240,16.2,48233.56097560974,12058.390243902435,24698.048780487796,null,{"$f":"AD593*AV593*AW593","v":6.5802282456506891E-2},null,null,4.504504504504505E-2,null,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1.252,1.1667816857303936]
[null,11.1,10.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H594)),ABS($E$561:$E$623-H594),0))","v":10},0,0,0,11,{"$f":"H594+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":11},{"$f":"IF($H594>$C594,INDEX(J$561:J593,MATCH($C594,$F$561:$F593,0)),INDEX(J595:J$623,MATCH($C594,$F595:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H594>$C594,INDEX(K$561:K593,MATCH($C594,$F$561:$F593,0)),INDEX(K595:K$623,MATCH($C594,$F595:$F$623,0)))","v":"Toyota"},{"$f":"IF($H594>$C594,INDEX(L$561:L593,MATCH($C594,$F$561:$F593,0)),INDEX(L595:L$623,MATCH($C594,$F595:$F$623,0)))","v":"Aygo 3/5-dørs"},{"$f":"IF($H594>$C594,INDEX(M$561:M593,MATCH($C594,$F$561:$F593,0)),INDEX(M595:M$623,MATCH($C594,$F595:$F$623,0)))","v":"1.0 hb 5-dørs"},{"$f":"IF($H594>$C594,INDEX(N$561:N593,MATCH($C594,$F$561:$F593,0)),INDEX(N595:N$623,MATCH($C594,$F595:$F$623,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H594,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":218.76828188194952},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H594,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":12113.415386597426},{"$f":"IF($H594>$C594,INDEX(U$561:U593,MATCH($C594,$F$561:$F593,0)),INDEX(U595:U$623,MATCH($C594,$F595:$F$623,0)))","v":202240},{"$f":"IF($H594>$C594,INDEX(V$561:V593,MATCH($C594,$F$561:$F593,0)),INDEX(V595:V$623,MATCH($C594,$F595:$F$623,0)))","v":16.2},{"$f":"IF($H594>$C594,INDEX(W$561:W593,MATCH($C594,$F$561:$F593,0)),INDEX(W595:W$623,MATCH($C594,$F595:$F$623,0)))","v":55547.121951219357},{"$f":"IF($H594>$C594,INDEX(X$561:X593,MATCH($C594,$F$561:$F593,0)),INDEX(X595:X$623,MATCH($C594,$F595:$F$623,0)))","v":13886.780487804839},{"$f":"IF($H594>$C594,INDEX(Y$561:Y593,MATCH($C594,$F$561:$F593,0)),INDEX(Y595:Y$623,MATCH($C594,$F595:$F$623,0)))","v":34297.09756097541},null,6.5802282456506891E-2,null,null,{"$f":"IF($H594>$C594,INDEX(AD$561:AD593,MATCH($C594,$F$561:$F593,0)),INDEX(AD595:AD$623,MATCH($C594,$F595:$F$623,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H594>$C594,INDEX(AG$561:AG593,MATCH($C594,$F$561:$F593,0)),INDEX(AG595:AG$623,MATCH($C594,$F595:$F$623,0)))","v":1},{"$f":"IF($H594>$C594,INDEX(AH$561:AH593,MATCH($C594,$F$561:$F593,0)),INDEX(AH595:AH$623,MATCH($C594,$F595:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H594>$C594,INDEX(AN$561:AN593,MATCH($C594,$F$561:$F593,0)),INDEX(AN595:AN$623,MATCH($C594,$F595:$F$623,0)))","v":0.03},null,{"$f":"IF($H594>$C594,INDEX(AP$561:AP593,MATCH($C594,$F$561:$F593,0)),INDEX(AP595:AP$623,MATCH($C594,$F595:$F$623,0)))","v":454},{"$f":"IF($H594>$C594,INDEX(AQ$561:AQ593,MATCH($C594,$F$561:$F593,0)),INDEX(AQ595:AQ$623,MATCH($C594,$F595:$F$623,0)))","v":0},{"$f":"IF($H594>$C594,INDEX(AR$561:AR593,MATCH($C594,$F$561:$F593,0)),INDEX(AR595:AR$623,MATCH($C594,$F595:$F$623,0)))","v":4},{"$f":"IF($H594>$C594,INDEX(AS$561:AS593,MATCH($C594,$F$561:$F593,0)),INDEX(AS595:AS$623,MATCH($C594,$F595:$F$623,0)))","v":35000},null,null,{"$f":"IF($H594>$C594,INDEX(AV$561:AV593,MATCH($C594,$F$561:$F593,0)),INDEX(AV595:AV$623,MATCH($C594,$F595:$F$623,0)))","v":1.252},{"$f":"IF($H594>$C594,INDEX(AW$561:AW593,MATCH($C594,$F$561:$F593,0)),INDEX(AW595:AW$623,MATCH($C594,$F595:$F$623,0)))","v":1.1667816857303936}]
[null,11.2,10.199999999999999,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H595)),ABS($E$561:$E$623-H595),0))","v":10},0,0,0,11,{"$f":"H595+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":11},{"$f":"IF($H595>$C595,INDEX(J$561:J594,MATCH($C595,$F$561:$F594,0)),INDEX(J596:J$623,MATCH($C595,$F596:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H595>$C595,INDEX(K$561:K594,MATCH($C595,$F$561:$F594,0)),INDEX(K596:K$623,MATCH($C595,$F596:$F$623,0)))","v":"Peugeot"},{"$f":"IF($H595>$C595,INDEX(L$561:L594,MATCH($C595,$F$561:$F594,0)),INDEX(L596:L$623,MATCH($C595,$F596:$F$623,0)))","v":"107"},{"$f":"IF($H595>$C595,INDEX(M$561:M594,MATCH($C595,$F$561:$F594,0)),INDEX(M596:M$623,MATCH($C595,$F596:$F$623,0)))","v":"1,0 5-d 68 hk"},{"$f":"IF($H595>$C595,INDEX(N$561:N594,MATCH($C595,$F$561:$F594,0)),INDEX(N596:N$623,MATCH($C595,$F596:$F$623,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H595,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":218.76828188194952},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H595,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":12113.415386597426},{"$f":"IF($H595>$C595,INDEX(U$561:U594,MATCH($C595,$F$561:$F594,0)),INDEX(U596:U$623,MATCH($C595,$F596:$F$623,0)))","v":202240},{"$f":"IF($H595>$C595,INDEX(V$561:V594,MATCH($C595,$F$561:$F594,0)),INDEX(V596:V$623,MATCH($C595,$F596:$F$623,0)))","v":16.2},{"$f":"IF($H595>$C595,INDEX(W$561:W594,MATCH($C595,$F$561:$F594,0)),INDEX(W596:W$623,MATCH($C595,$F596:$F$623,0)))","v":52721.365853658383},{"$f":"IF($H595>$C595,INDEX(X$561:X594,MATCH($C595,$F$561:$F594,0)),INDEX(X596:X$623,MATCH($C595,$F596:$F$623,0)))","v":13180.341463414596},{"$f":"IF($H595>$C595,INDEX(Y$561:Y594,MATCH($C595,$F$561:$F594,0)),INDEX(Y596:Y$623,MATCH($C595,$F596:$F$623,0)))","v":30588.29268292664},null,6.5802282456506891E-2,null,null,{"$f":"IF($H595>$C595,INDEX(AD$561:AD594,MATCH($C595,$F$561:$F594,0)),INDEX(AD596:AD$623,MATCH($C595,$F596:$F$623,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H595>$C595,INDEX(AG$561:AG594,MATCH($C595,$F$561:$F594,0)),INDEX(AG596:AG$623,MATCH($C595,$F596:$F$623,0)))","v":1},{"$f":"IF($H595>$C595,INDEX(AH$561:AH594,MATCH($C595,$F$561:$F594,0)),INDEX(AH596:AH$623,MATCH($C595,$F596:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H595>$C595,INDEX(AN$561:AN594,MATCH($C595,$F$561:$F594,0)),INDEX(AN596:AN$623,MATCH($C595,$F596:$F$623,0)))","v":0.03},null,{"$f":"IF($H595>$C595,INDEX(AP$561:AP594,MATCH($C595,$F$561:$F594,0)),INDEX(AP596:AP$623,MATCH($C595,$F596:$F$623,0)))","v":454},{"$f":"IF($H595>$C595,INDEX(AQ$561:AQ594,MATCH($C595,$F$561:$F594,0)),INDEX(AQ596:AQ$623,MATCH($C595,$F596:$F$623,0)))","v":0},{"$f":"IF($H595>$C595,INDEX(AR$561:AR594,MATCH($C595,$F$561:$F594,0)),INDEX(AR596:AR$623,MATCH($C595,$F596:$F$623,0)))","v":4},{"$f":"IF($H595>$C595,INDEX(AS$561:AS594,MATCH($C595,$F$561:$F594,0)),INDEX(AS596:AS$623,MATCH($C595,$F596:$F$623,0)))","v":35000},null,null,{"$f":"IF($H595>$C595,INDEX(AV$561:AV594,MATCH($C595,$F$561:$F594,0)),INDEX(AV596:AV$623,MATCH($C595,$F596:$F$623,0)))","v":1.252},{"$f":"IF($H595>$C595,INDEX(AW$561:AW594,MATCH($C595,$F$561:$F594,0)),INDEX(AW596:AW$623,MATCH($C595,$F596:$F$623,0)))","v":1.1667816857303936}]
[null,11.3,10.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H596)),ABS($E$561:$E$623-H596),0))","v":10},0,0,0,11,{"$f":"H596+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":11},{"$f":"IF($H596>$C596,INDEX(J$561:J595,MATCH($C596,$F$561:$F595,0)),INDEX(J597:J$623,MATCH($C596,$F597:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H596>$C596,INDEX(K$561:K595,MATCH($C596,$F$561:$F595,0)),INDEX(K597:K$623,MATCH($C596,$F597:$F$623,0)))","v":"Citroën"},{"$f":"IF($H596>$C596,INDEX(L$561:L595,MATCH($C596,$F$561:$F595,0)),INDEX(L597:L$623,MATCH($C596,$F597:$F$623,0)))","v":"C 1"},{"$f":"IF($H596>$C596,INDEX(M$561:M595,MATCH($C596,$F$561:$F595,0)),INDEX(M597:M$623,MATCH($C596,$F597:$F$623,0)))","v":"1,0 i"},{"$f":"IF($H596>$C596,INDEX(N$561:N595,MATCH($C596,$F$561:$F595,0)),INDEX(N597:N$623,MATCH($C596,$F597:$F$623,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H596,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":218.76828188194952},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H596,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":12113.415386597426},{"$f":"IF($H596>$C596,INDEX(U$561:U595,MATCH($C596,$F$561:$F595,0)),INDEX(U597:U$623,MATCH($C596,$F597:$F$623,0)))","v":202240},{"$f":"IF($H596>$C596,INDEX(V$561:V595,MATCH($C596,$F$561:$F595,0)),INDEX(V597:V$623,MATCH($C596,$F597:$F$623,0)))","v":16.2},{"$f":"IF($H596>$C596,INDEX(W$561:W595,MATCH($C596,$F$561:$F595,0)),INDEX(W597:W$623,MATCH($C596,$F597:$F$623,0)))","v":48233.56097560974},{"$f":"IF($H596>$C596,INDEX(X$561:X595,MATCH($C596,$F$561:$F595,0)),INDEX(X597:X$623,MATCH($C596,$F597:$F$623,0)))","v":12058.390243902435},{"$f":"IF($H596>$C596,INDEX(Y$561:Y595,MATCH($C596,$F$561:$F595,0)),INDEX(Y597:Y$623,MATCH($C596,$F597:$F$623,0)))","v":24698.048780487796},null,6.5802282456506891E-2,null,null,{"$f":"IF($H596>$C596,INDEX(AD$561:AD595,MATCH($C596,$F$561:$F595,0)),INDEX(AD597:AD$623,MATCH($C596,$F597:$F$623,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H596>$C596,INDEX(AG$561:AG595,MATCH($C596,$F$561:$F595,0)),INDEX(AG597:AG$623,MATCH($C596,$F597:$F$623,0)))","v":1},{"$f":"IF($H596>$C596,INDEX(AH$561:AH595,MATCH($C596,$F$561:$F595,0)),INDEX(AH597:AH$623,MATCH($C596,$F597:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H596>$C596,INDEX(AN$561:AN595,MATCH($C596,$F$561:$F595,0)),INDEX(AN597:AN$623,MATCH($C596,$F597:$F$623,0)))","v":0.03},null,{"$f":"IF($H596>$C596,INDEX(AP$561:AP595,MATCH($C596,$F$561:$F595,0)),INDEX(AP597:AP$623,MATCH($C596,$F597:$F$623,0)))","v":454},{"$f":"IF($H596>$C596,INDEX(AQ$561:AQ595,MATCH($C596,$F$561:$F595,0)),INDEX(AQ597:AQ$623,MATCH($C596,$F597:$F$623,0)))","v":0},{"$f":"IF($H596>$C596,INDEX(AR$561:AR595,MATCH($C596,$F$561:$F595,0)),INDEX(AR597:AR$623,MATCH($C596,$F597:$F$623,0)))","v":4},{"$f":"IF($H596>$C596,INDEX(AS$561:AS595,MATCH($C596,$F$561:$F595,0)),INDEX(AS597:AS$623,MATCH($C596,$F597:$F$623,0)))","v":35000},null,null,{"$f":"IF($H596>$C596,INDEX(AV$561:AV595,MATCH($C596,$F$561:$F595,0)),INDEX(AV597:AV$623,MATCH($C596,$F597:$F$623,0)))","v":1.252},{"$f":"IF($H596>$C596,INDEX(AW$561:AW595,MATCH($C596,$F$561:$F595,0)),INDEX(AW597:AW$623,MATCH($C596,$F597:$F$623,0)))","v":1.1667816857303936}]
[null,12.1,10.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H597)),ABS($E$561:$E$623-H597),0))","v":10},0,0,0,12,{"$f":"H597+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":12},{"$f":"IF($H597>$C597,INDEX(J$561:J596,MATCH($C597,$F$561:$F596,0)),INDEX(J598:J$623,MATCH($C597,$F598:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H597>$C597,INDEX(K$561:K596,MATCH($C597,$F$561:$F596,0)),INDEX(K598:K$623,MATCH($C597,$F598:$F$623,0)))","v":"Toyota"},{"$f":"IF($H597>$C597,INDEX(L$561:L596,MATCH($C597,$F$561:$F596,0)),INDEX(L598:L$623,MATCH($C597,$F598:$F$623,0)))","v":"Aygo 3/5-dørs"},{"$f":"IF($H597>$C597,INDEX(M$561:M596,MATCH($C597,$F$561:$F596,0)),INDEX(M598:M$623,MATCH($C597,$F598:$F$623,0)))","v":"1.0 hb 5-dørs"},{"$f":"IF($H597>$C597,INDEX(N$561:N596,MATCH($C597,$F$561:$F596,0)),INDEX(N598:N$623,MATCH($C597,$F598:$F$623,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H597,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":154.5549215566119},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H597,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":11846.920248092281},{"$f":"IF($H597>$C597,INDEX(U$561:U596,MATCH($C597,$F$561:$F596,0)),INDEX(U598:U$623,MATCH($C597,$F598:$F$623,0)))","v":202240},{"$f":"IF($H597>$C597,INDEX(V$561:V596,MATCH($C597,$F$561:$F596,0)),INDEX(V598:V$623,MATCH($C597,$F598:$F$623,0)))","v":16.2},{"$f":"IF($H597>$C597,INDEX(W$561:W596,MATCH($C597,$F$561:$F596,0)),INDEX(W598:W$623,MATCH($C597,$F598:$F$623,0)))","v":55547.121951219357},{"$f":"IF($H597>$C597,INDEX(X$561:X596,MATCH($C597,$F$561:$F596,0)),INDEX(X598:X$623,MATCH($C597,$F598:$F$623,0)))","v":13886.780487804839},{"$f":"IF($H597>$C597,INDEX(Y$561:Y596,MATCH($C597,$F$561:$F596,0)),INDEX(Y598:Y$623,MATCH($C597,$F598:$F$623,0)))","v":34297.09756097541},null,6.5802282456506891E-2,null,null,{"$f":"IF($H597>$C597,INDEX(AD$561:AD596,MATCH($C597,$F$561:$F596,0)),INDEX(AD598:AD$623,MATCH($C597,$F598:$F$623,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H597>$C597,INDEX(AG$561:AG596,MATCH($C597,$F$561:$F596,0)),INDEX(AG598:AG$623,MATCH($C597,$F598:$F$623,0)))","v":1},{"$f":"IF($H597>$C597,INDEX(AH$561:AH596,MATCH($C597,$F$561:$F596,0)),INDEX(AH598:AH$623,MATCH($C597,$F598:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H597>$C597,INDEX(AN$561:AN596,MATCH($C597,$F$561:$F596,0)),INDEX(AN598:AN$623,MATCH($C597,$F598:$F$623,0)))","v":0.03},null,{"$f":"IF($H597>$C597,INDEX(AP$561:AP596,MATCH($C597,$F$561:$F596,0)),INDEX(AP598:AP$623,MATCH($C597,$F598:$F$623,0)))","v":454},{"$f":"IF($H597>$C597,INDEX(AQ$561:AQ596,MATCH($C597,$F$561:$F596,0)),INDEX(AQ598:AQ$623,MATCH($C597,$F598:$F$623,0)))","v":0},{"$f":"IF($H597>$C597,INDEX(AR$561:AR596,MATCH($C597,$F$561:$F596,0)),INDEX(AR598:AR$623,MATCH($C597,$F598:$F$623,0)))","v":4},{"$f":"IF($H597>$C597,INDEX(AS$561:AS596,MATCH($C597,$F$561:$F596,0)),INDEX(AS598:AS$623,MATCH($C597,$F598:$F$623,0)))","v":35000},null,null,{"$f":"IF($H597>$C597,INDEX(AV$561:AV596,MATCH($C597,$F$561:$F596,0)),INDEX(AV598:AV$623,MATCH($C597,$F598:$F$623,0)))","v":1.252},{"$f":"IF($H597>$C597,INDEX(AW$561:AW596,MATCH($C597,$F$561:$F596,0)),INDEX(AW598:AW$623,MATCH($C597,$F598:$F$623,0)))","v":1.1667816857303936}]
[null,12.2,10.199999999999999,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H598)),ABS($E$561:$E$623-H598),0))","v":10},0,0,0,12,{"$f":"H598+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":12},{"$f":"IF($H598>$C598,INDEX(J$561:J597,MATCH($C598,$F$561:$F597,0)),INDEX(J599:J$623,MATCH($C598,$F599:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H598>$C598,INDEX(K$561:K597,MATCH($C598,$F$561:$F597,0)),INDEX(K599:K$623,MATCH($C598,$F599:$F$623,0)))","v":"Peugeot"},{"$f":"IF($H598>$C598,INDEX(L$561:L597,MATCH($C598,$F$561:$F597,0)),INDEX(L599:L$623,MATCH($C598,$F599:$F$623,0)))","v":"107"},{"$f":"IF($H598>$C598,INDEX(M$561:M597,MATCH($C598,$F$561:$F597,0)),INDEX(M599:M$623,MATCH($C598,$F599:$F$623,0)))","v":"1,0 5-d 68 hk"},{"$f":"IF($H598>$C598,INDEX(N$561:N597,MATCH($C598,$F$561:$F597,0)),INDEX(N599:N$623,MATCH($C598,$F599:$F$623,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H598,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":154.5549215566119},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H598,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":11846.920248092281},{"$f":"IF($H598>$C598,INDEX(U$561:U597,MATCH($C598,$F$561:$F597,0)),INDEX(U599:U$623,MATCH($C598,$F599:$F$623,0)))","v":202240},{"$f":"IF($H598>$C598,INDEX(V$561:V597,MATCH($C598,$F$561:$F597,0)),INDEX(V599:V$623,MATCH($C598,$F599:$F$623,0)))","v":16.2},{"$f":"IF($H598>$C598,INDEX(W$561:W597,MATCH($C598,$F$561:$F597,0)),INDEX(W599:W$623,MATCH($C598,$F599:$F$623,0)))","v":52721.365853658383},{"$f":"IF($H598>$C598,INDEX(X$561:X597,MATCH($C598,$F$561:$F597,0)),INDEX(X599:X$623,MATCH($C598,$F599:$F$623,0)))","v":13180.341463414596},{"$f":"IF($H598>$C598,INDEX(Y$561:Y597,MATCH($C598,$F$561:$F597,0)),INDEX(Y599:Y$623,MATCH($C598,$F599:$F$623,0)))","v":30588.29268292664},null,6.5802282456506891E-2,null,null,{"$f":"IF($H598>$C598,INDEX(AD$561:AD597,MATCH($C598,$F$561:$F597,0)),INDEX(AD599:AD$623,MATCH($C598,$F599:$F$623,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H598>$C598,INDEX(AG$561:AG597,MATCH($C598,$F$561:$F597,0)),INDEX(AG599:AG$623,MATCH($C598,$F599:$F$623,0)))","v":1},{"$f":"IF($H598>$C598,INDEX(AH$561:AH597,MATCH($C598,$F$561:$F597,0)),INDEX(AH599:AH$623,MATCH($C598,$F599:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H598>$C598,INDEX(AN$561:AN597,MATCH($C598,$F$561:$F597,0)),INDEX(AN599:AN$623,MATCH($C598,$F599:$F$623,0)))","v":0.03},null,{"$f":"IF($H598>$C598,INDEX(AP$561:AP597,MATCH($C598,$F$561:$F597,0)),INDEX(AP599:AP$623,MATCH($C598,$F599:$F$623,0)))","v":454},{"$f":"IF($H598>$C598,INDEX(AQ$561:AQ597,MATCH($C598,$F$561:$F597,0)),INDEX(AQ599:AQ$623,MATCH($C598,$F599:$F$623,0)))","v":0},{"$f":"IF($H598>$C598,INDEX(AR$561:AR597,MATCH($C598,$F$561:$F597,0)),INDEX(AR599:AR$623,MATCH($C598,$F599:$F$623,0)))","v":4},{"$f":"IF($H598>$C598,INDEX(AS$561:AS597,MATCH($C598,$F$561:$F597,0)),INDEX(AS599:AS$623,MATCH($C598,$F599:$F$623,0)))","v":35000},null,null,{"$f":"IF($H598>$C598,INDEX(AV$561:AV597,MATCH($C598,$F$561:$F597,0)),INDEX(AV599:AV$623,MATCH($C598,$F599:$F$623,0)))","v":1.252},{"$f":"IF($H598>$C598,INDEX(AW$561:AW597,MATCH($C598,$F$561:$F597,0)),INDEX(AW599:AW$623,MATCH($C598,$F599:$F$623,0)))","v":1.1667816857303936}]
[null,12.3,10.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H599)),ABS($E$561:$E$623-H599),0))","v":10},0,0,0,12,{"$f":"H599+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":12},{"$f":"IF($H599>$C599,INDEX(J$561:J598,MATCH($C599,$F$561:$F598,0)),INDEX(J600:J$623,MATCH($C599,$F600:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H599>$C599,INDEX(K$561:K598,MATCH($C599,$F$561:$F598,0)),INDEX(K600:K$623,MATCH($C599,$F600:$F$623,0)))","v":"Citroën"},{"$f":"IF($H599>$C599,INDEX(L$561:L598,MATCH($C599,$F$561:$F598,0)),INDEX(L600:L$623,MATCH($C599,$F600:$F$623,0)))","v":"C 1"},{"$f":"IF($H599>$C599,INDEX(M$561:M598,MATCH($C599,$F$561:$F598,0)),INDEX(M600:M$623,MATCH($C599,$F600:$F$623,0)))","v":"1,0 i"},{"$f":"IF($H599>$C599,INDEX(N$561:N598,MATCH($C599,$F$561:$F598,0)),INDEX(N600:N$623,MATCH($C599,$F600:$F$623,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H599,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":154.5549215566119},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H599,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":11846.920248092281},{"$f":"IF($H599>$C599,INDEX(U$561:U598,MATCH($C599,$F$561:$F598,0)),INDEX(U600:U$623,MATCH($C599,$F600:$F$623,0)))","v":202240},{"$f":"IF($H599>$C599,INDEX(V$561:V598,MATCH($C599,$F$561:$F598,0)),INDEX(V600:V$623,MATCH($C599,$F600:$F$623,0)))","v":16.2},{"$f":"IF($H599>$C599,INDEX(W$561:W598,MATCH($C599,$F$561:$F598,0)),INDEX(W600:W$623,MATCH($C599,$F600:$F$623,0)))","v":48233.56097560974},{"$f":"IF($H599>$C599,INDEX(X$561:X598,MATCH($C599,$F$561:$F598,0)),INDEX(X600:X$623,MATCH($C599,$F600:$F$623,0)))","v":12058.390243902435},{"$f":"IF($H599>$C599,INDEX(Y$561:Y598,MATCH($C599,$F$561:$F598,0)),INDEX(Y600:Y$623,MATCH($C599,$F600:$F$623,0)))","v":24698.048780487796},null,6.5802282456506891E-2,null,null,{"$f":"IF($H599>$C599,INDEX(AD$561:AD598,MATCH($C599,$F$561:$F598,0)),INDEX(AD600:AD$623,MATCH($C599,$F600:$F$623,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H599>$C599,INDEX(AG$561:AG598,MATCH($C599,$F$561:$F598,0)),INDEX(AG600:AG$623,MATCH($C599,$F600:$F$623,0)))","v":1},{"$f":"IF($H599>$C599,INDEX(AH$561:AH598,MATCH($C599,$F$561:$F598,0)),INDEX(AH600:AH$623,MATCH($C599,$F600:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H599>$C599,INDEX(AN$561:AN598,MATCH($C599,$F$561:$F598,0)),INDEX(AN600:AN$623,MATCH($C599,$F600:$F$623,0)))","v":0.03},null,{"$f":"IF($H599>$C599,INDEX(AP$561:AP598,MATCH($C599,$F$561:$F598,0)),INDEX(AP600:AP$623,MATCH($C599,$F600:$F$623,0)))","v":454},{"$f":"IF($H599>$C599,INDEX(AQ$561:AQ598,MATCH($C599,$F$561:$F598,0)),INDEX(AQ600:AQ$623,MATCH($C599,$F600:$F$623,0)))","v":0},{"$f":"IF($H599>$C599,INDEX(AR$561:AR598,MATCH($C599,$F$561:$F598,0)),INDEX(AR600:AR$623,MATCH($C599,$F600:$F$623,0)))","v":4},{"$f":"IF($H599>$C599,INDEX(AS$561:AS598,MATCH($C599,$F$561:$F598,0)),INDEX(AS600:AS$623,MATCH($C599,$F600:$F$623,0)))","v":35000},null,null,{"$f":"IF($H599>$C599,INDEX(AV$561:AV598,MATCH($C599,$F$561:$F598,0)),INDEX(AV600:AV$623,MATCH($C599,$F600:$F$623,0)))","v":1.252},{"$f":"IF($H599>$C599,INDEX(AW$561:AW598,MATCH($C599,$F$561:$F598,0)),INDEX(AW600:AW$623,MATCH($C599,$F600:$F$623,0)))","v":1.1667816857303936}]
[null,13.1,14.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H600)),ABS($E$561:$E$623-H600),0))","v":14},0,0,0,13,{"$f":"H600+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":13},{"$f":"IF($H600>$C600,INDEX(J$561:J599,MATCH($C600,$F$561:$F599,0)),INDEX(J601:J$623,MATCH($C600,$F601:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H600>$C600,INDEX(K$561:K599,MATCH($C600,$F$561:$F599,0)),INDEX(K601:K$623,MATCH($C600,$F601:$F$623,0)))","v":"Peugeot"},{"$f":"IF($H600>$C600,INDEX(L$561:L599,MATCH($C600,$F$561:$F599,0)),INDEX(L601:L$623,MATCH($C600,$F601:$F$623,0)))","v":"107"},{"$f":"IF($H600>$C600,INDEX(M$561:M599,MATCH($C600,$F$561:$F599,0)),INDEX(M601:M$623,MATCH($C600,$F601:$F$623,0)))","v":"1,0i 5d man."},{"$f":"IF($H600>$C600,INDEX(N$561:N599,MATCH($C600,$F$561:$F599,0)),INDEX(N601:N$623,MATCH($C600,$F601:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H600,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":153.88820621754078},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H600,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":11586.222422642732},{"$f":"IF($H600>$C600,INDEX(U$561:U599,MATCH($C600,$F$561:$F599,0)),INDEX(U601:U$623,MATCH($C600,$F601:$F$623,0)))","v":202240},{"$f":"IF($H600>$C600,INDEX(V$561:V599,MATCH($C600,$F$561:$F599,0)),INDEX(V601:V$623,MATCH($C600,$F601:$F$623,0)))","v":16.2},{"$f":"IF($H600>$C600,INDEX(W$561:W599,MATCH($C600,$F$561:$F599,0)),INDEX(W601:W$623,MATCH($C600,$F601:$F$623,0)))","v":46743.528455284548},{"$f":"IF($H600>$C600,INDEX(X$561:X599,MATCH($C600,$F$561:$F599,0)),INDEX(X601:X$623,MATCH($C600,$F601:$F$623,0)))","v":11685.882113821137},{"$f":"IF($H600>$C600,INDEX(Y$561:Y599,MATCH($C600,$F$561:$F599,0)),INDEX(Y601:Y$623,MATCH($C600,$F601:$F$623,0)))","v":46250.881097560967},null,6.7318464079928697E-2,null,null,{"$f":"IF($H600>$C600,INDEX(AD$561:AD599,MATCH($C600,$F$561:$F599,0)),INDEX(AD601:AD$623,MATCH($C600,$F601:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H600>$C600,INDEX(AG$561:AG599,MATCH($C600,$F$561:$F599,0)),INDEX(AG601:AG$623,MATCH($C600,$F601:$F$623,0)))","v":1},{"$f":"IF($H600>$C600,INDEX(AH$561:AH599,MATCH($C600,$F$561:$F599,0)),INDEX(AH601:AH$623,MATCH($C600,$F601:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H600>$C600,INDEX(AN$561:AN599,MATCH($C600,$F$561:$F599,0)),INDEX(AN601:AN$623,MATCH($C600,$F601:$F$623,0)))","v":0.03},null,{"$f":"IF($H600>$C600,INDEX(AP$561:AP599,MATCH($C600,$F$561:$F599,0)),INDEX(AP601:AP$623,MATCH($C600,$F601:$F$623,0)))","v":454},{"$f":"IF($H600>$C600,INDEX(AQ$561:AQ599,MATCH($C600,$F$561:$F599,0)),INDEX(AQ601:AQ$623,MATCH($C600,$F601:$F$623,0)))","v":0},{"$f":"IF($H600>$C600,INDEX(AR$561:AR599,MATCH($C600,$F$561:$F599,0)),INDEX(AR601:AR$623,MATCH($C600,$F601:$F$623,0)))","v":4},{"$f":"IF($H600>$C600,INDEX(AS$561:AS599,MATCH($C600,$F$561:$F599,0)),INDEX(AS601:AS$623,MATCH($C600,$F601:$F$623,0)))","v":35000},null,null,{"$f":"IF($H600>$C600,INDEX(AV$561:AV599,MATCH($C600,$F$561:$F599,0)),INDEX(AV601:AV$623,MATCH($C600,$F601:$F$623,0)))","v":1.252},{"$f":"IF($H600>$C600,INDEX(AW$561:AW599,MATCH($C600,$F$561:$F599,0)),INDEX(AW601:AW$623,MATCH($C600,$F601:$F$623,0)))","v":1.1667816857303936}]
[null,13.2,14.2,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H601)),ABS($E$561:$E$623-H601),0))","v":14},0,0,0,13,{"$f":"H601+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":13},{"$f":"IF($H601>$C601,INDEX(J$561:J600,MATCH($C601,$F$561:$F600,0)),INDEX(J602:J$623,MATCH($C601,$F602:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H601>$C601,INDEX(K$561:K600,MATCH($C601,$F$561:$F600,0)),INDEX(K602:K$623,MATCH($C601,$F602:$F$623,0)))","v":"Citroën"},{"$f":"IF($H601>$C601,INDEX(L$561:L600,MATCH($C601,$F$561:$F600,0)),INDEX(L602:L$623,MATCH($C601,$F602:$F$623,0)))","v":"C 1"},{"$f":"IF($H601>$C601,INDEX(M$561:M600,MATCH($C601,$F$561:$F600,0)),INDEX(M602:M$623,MATCH($C601,$F602:$F$623,0)))","v":"1,0 i"},{"$f":"IF($H601>$C601,INDEX(N$561:N600,MATCH($C601,$F$561:$F600,0)),INDEX(N602:N$623,MATCH($C601,$F602:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H601,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":153.88820621754078},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H601,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":11586.222422642732},{"$f":"IF($H601>$C601,INDEX(U$561:U600,MATCH($C601,$F$561:$F600,0)),INDEX(U602:U$623,MATCH($C601,$F602:$F$623,0)))","v":202240},{"$f":"IF($H601>$C601,INDEX(V$561:V600,MATCH($C601,$F$561:$F600,0)),INDEX(V602:V$623,MATCH($C601,$F602:$F$623,0)))","v":16.2},{"$f":"IF($H601>$C601,INDEX(W$561:W600,MATCH($C601,$F$561:$F600,0)),INDEX(W602:W$623,MATCH($C601,$F602:$F$623,0)))","v":49442.292682926673},{"$f":"IF($H601>$C601,INDEX(X$561:X600,MATCH($C601,$F$561:$F600,0)),INDEX(X602:X$623,MATCH($C601,$F602:$F$623,0)))","v":12360.573170731668},{"$f":"IF($H601>$C601,INDEX(Y$561:Y600,MATCH($C601,$F$561:$F600,0)),INDEX(Y602:Y$623,MATCH($C601,$F602:$F$623,0)))","v":49793.009146341261},null,6.7318464079928697E-2,null,null,{"$f":"IF($H601>$C601,INDEX(AD$561:AD600,MATCH($C601,$F$561:$F600,0)),INDEX(AD602:AD$623,MATCH($C601,$F602:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H601>$C601,INDEX(AG$561:AG600,MATCH($C601,$F$561:$F600,0)),INDEX(AG602:AG$623,MATCH($C601,$F602:$F$623,0)))","v":1},{"$f":"IF($H601>$C601,INDEX(AH$561:AH600,MATCH($C601,$F$561:$F600,0)),INDEX(AH602:AH$623,MATCH($C601,$F602:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H601>$C601,INDEX(AN$561:AN600,MATCH($C601,$F$561:$F600,0)),INDEX(AN602:AN$623,MATCH($C601,$F602:$F$623,0)))","v":0.03},null,{"$f":"IF($H601>$C601,INDEX(AP$561:AP600,MATCH($C601,$F$561:$F600,0)),INDEX(AP602:AP$623,MATCH($C601,$F602:$F$623,0)))","v":454},{"$f":"IF($H601>$C601,INDEX(AQ$561:AQ600,MATCH($C601,$F$561:$F600,0)),INDEX(AQ602:AQ$623,MATCH($C601,$F602:$F$623,0)))","v":0},{"$f":"IF($H601>$C601,INDEX(AR$561:AR600,MATCH($C601,$F$561:$F600,0)),INDEX(AR602:AR$623,MATCH($C601,$F602:$F$623,0)))","v":4},{"$f":"IF($H601>$C601,INDEX(AS$561:AS600,MATCH($C601,$F$561:$F600,0)),INDEX(AS602:AS$623,MATCH($C601,$F602:$F$623,0)))","v":35000},null,null,{"$f":"IF($H601>$C601,INDEX(AV$561:AV600,MATCH($C601,$F$561:$F600,0)),INDEX(AV602:AV$623,MATCH($C601,$F602:$F$623,0)))","v":1.252},{"$f":"IF($H601>$C601,INDEX(AW$561:AW600,MATCH($C601,$F$561:$F600,0)),INDEX(AW602:AW$623,MATCH($C601,$F602:$F$623,0)))","v":1.1667816857303936}]
[null,13.3,14.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H602)),ABS($E$561:$E$623-H602),0))","v":14},0,0,0,13,{"$f":"H602+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":13},{"$f":"IF($H602>$C602,INDEX(J$561:J601,MATCH($C602,$F$561:$F601,0)),INDEX(J603:J$623,MATCH($C602,$F603:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H602>$C602,INDEX(K$561:K601,MATCH($C602,$F$561:$F601,0)),INDEX(K603:K$623,MATCH($C602,$F603:$F$623,0)))","v":"Toyota"},{"$f":"IF($H602>$C602,INDEX(L$561:L601,MATCH($C602,$F$561:$F601,0)),INDEX(L603:L$623,MATCH($C602,$F603:$F$623,0)))","v":"Aygo"},{"$f":"IF($H602>$C602,INDEX(M$561:M601,MATCH($C602,$F$561:$F601,0)),INDEX(M603:M$623,MATCH($C602,$F603:$F$623,0)))","v":"1,0 5-dørs hb"},{"$f":"IF($H602>$C602,INDEX(N$561:N601,MATCH($C602,$F$561:$F601,0)),INDEX(N603:N$623,MATCH($C602,$F603:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H602,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":153.88820621754078},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H602,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":11586.222422642732},{"$f":"IF($H602>$C602,INDEX(U$561:U601,MATCH($C602,$F$561:$F601,0)),INDEX(U603:U$623,MATCH($C602,$F603:$F$623,0)))","v":202240},{"$f":"IF($H602>$C602,INDEX(V$561:V601,MATCH($C602,$F$561:$F601,0)),INDEX(V603:V$623,MATCH($C602,$F603:$F$623,0)))","v":16.2},{"$f":"IF($H602>$C602,INDEX(W$561:W601,MATCH($C602,$F$561:$F601,0)),INDEX(W603:W$623,MATCH($C602,$F603:$F$623,0)))","v":52940.604878048776},{"$f":"IF($H602>$C602,INDEX(X$561:X601,MATCH($C602,$F$561:$F601,0)),INDEX(X603:X$623,MATCH($C602,$F603:$F$623,0)))","v":13235.151219512194},{"$f":"IF($H602>$C602,INDEX(Y$561:Y601,MATCH($C602,$F$561:$F601,0)),INDEX(Y603:Y$623,MATCH($C602,$F603:$F$623,0)))","v":54384.543902439014},null,6.7318464079928697E-2,null,null,{"$f":"IF($H602>$C602,INDEX(AD$561:AD601,MATCH($C602,$F$561:$F601,0)),INDEX(AD603:AD$623,MATCH($C602,$F603:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H602>$C602,INDEX(AG$561:AG601,MATCH($C602,$F$561:$F601,0)),INDEX(AG603:AG$623,MATCH($C602,$F603:$F$623,0)))","v":1},{"$f":"IF($H602>$C602,INDEX(AH$561:AH601,MATCH($C602,$F$561:$F601,0)),INDEX(AH603:AH$623,MATCH($C602,$F603:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H602>$C602,INDEX(AN$561:AN601,MATCH($C602,$F$561:$F601,0)),INDEX(AN603:AN$623,MATCH($C602,$F603:$F$623,0)))","v":0.03},null,{"$f":"IF($H602>$C602,INDEX(AP$561:AP601,MATCH($C602,$F$561:$F601,0)),INDEX(AP603:AP$623,MATCH($C602,$F603:$F$623,0)))","v":454},{"$f":"IF($H602>$C602,INDEX(AQ$561:AQ601,MATCH($C602,$F$561:$F601,0)),INDEX(AQ603:AQ$623,MATCH($C602,$F603:$F$623,0)))","v":0},{"$f":"IF($H602>$C602,INDEX(AR$561:AR601,MATCH($C602,$F$561:$F601,0)),INDEX(AR603:AR$623,MATCH($C602,$F603:$F$623,0)))","v":4},{"$f":"IF($H602>$C602,INDEX(AS$561:AS601,MATCH($C602,$F$561:$F601,0)),INDEX(AS603:AS$623,MATCH($C602,$F603:$F$623,0)))","v":35000},null,null,{"$f":"IF($H602>$C602,INDEX(AV$561:AV601,MATCH($C602,$F$561:$F601,0)),INDEX(AV603:AV$623,MATCH($C602,$F603:$F$623,0)))","v":1.252},{"$f":"IF($H602>$C602,INDEX(AW$561:AW601,MATCH($C602,$F$561:$F601,0)),INDEX(AW603:AW$623,MATCH($C602,$F603:$F$623,0)))","v":1.1667816857303936}]
[null,14.1,14.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H603)),ABS($E$561:$E$623-H603),0))","v":14},14,14.1,1,14,{"$f":"H603+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":14},"Mini personbil, benzin","Peugeot","107","1,0i 5d man.",2007,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H603,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":92.554790796595199},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H603,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":11331.389666576299},202240,16.2,46743.528455284548,11685.882113821137,46250.881097560967,null,6.7318464079928697E-2,null,null,4.6082949308755762E-2,null,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1.252,1.1667816857303936]
[null,14.2,14.2,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H604)),ABS($E$561:$E$623-H604),0))","v":14},14,14.2,1,14,{"$f":"H604+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":14},{"$f":"J603","v":"Mini personbil, benzin"},"Citroën","C 1","1,0 i",2007,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H604,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":92.554790796595199},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H604,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":11331.389666576299},202240,16.2,49442.292682926673,12360.573170731668,49793.009146341261,null,6.7318464079928697E-2,null,null,4.6082949308755762E-2,null,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1.252,1.1667816857303936]
[null,14.3,14.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H605)),ABS($E$561:$E$623-H605),0))","v":14},14,14.3,1,14,{"$f":"H605+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":14},{"$f":"J604","v":"Mini personbil, benzin"},"Toyota","Aygo","1,0 5-dørs hb",2007,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H605,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":92.554790796595199},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H605,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":11331.389666576299},202240,16.2,52940.604878048776,13235.151219512194,54384.543902439014,null,6.7318464079928697E-2,null,null,4.6082949308755762E-2,null,null,1,0,null,null,null,null,null,0.03,null,454,0,4,35000,null,null,1.252,1.1667816857303936]
[null,15.1,14.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H606)),ABS($E$561:$E$623-H606),0))","v":14},0,0,0,15,{"$f":"H606+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":15},{"$f":"IF($H606>$C606,INDEX(J$561:J605,MATCH($C606,$F$561:$F605,0)),INDEX(J607:J$623,MATCH($C606,$F607:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H606>$C606,INDEX(K$561:K605,MATCH($C606,$F$561:$F605,0)),INDEX(K607:K$623,MATCH($C606,$F607:$F$623,0)))","v":"Peugeot"},{"$f":"IF($H606>$C606,INDEX(L$561:L605,MATCH($C606,$F$561:$F605,0)),INDEX(L607:L$623,MATCH($C606,$F607:$F$623,0)))","v":"107"},{"$f":"IF($H606>$C606,INDEX(M$561:M605,MATCH($C606,$F$561:$F605,0)),INDEX(M607:M$623,MATCH($C606,$F607:$F$623,0)))","v":"1,0i 5d man."},{"$f":"IF($H606>$C606,INDEX(N$561:N605,MATCH($C606,$F$561:$F605,0)),INDEX(N607:N$623,MATCH($C606,$F607:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H606,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":67.6672970674244},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H606,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":11082.099093911627},{"$f":"IF($H606>$C606,INDEX(U$561:U605,MATCH($C606,$F$561:$F605,0)),INDEX(U607:U$623,MATCH($C606,$F607:$F$623,0)))","v":202240},{"$f":"IF($H606>$C606,INDEX(V$561:V605,MATCH($C606,$F$561:$F605,0)),INDEX(V607:V$623,MATCH($C606,$F607:$F$623,0)))","v":16.2},{"$f":"IF($H606>$C606,INDEX(W$561:W605,MATCH($C606,$F$561:$F605,0)),INDEX(W607:W$623,MATCH($C606,$F607:$F$623,0)))","v":46743.528455284548},{"$f":"IF($H606>$C606,INDEX(X$561:X605,MATCH($C606,$F$561:$F605,0)),INDEX(X607:X$623,MATCH($C606,$F607:$F$623,0)))","v":11685.882113821137},{"$f":"IF($H606>$C606,INDEX(Y$561:Y605,MATCH($C606,$F$561:$F605,0)),INDEX(Y607:Y$623,MATCH($C606,$F607:$F$623,0)))","v":46250.881097560967},null,6.7318464079928697E-2,null,null,{"$f":"IF($H606>$C606,INDEX(AD$561:AD605,MATCH($C606,$F$561:$F605,0)),INDEX(AD607:AD$623,MATCH($C606,$F607:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H606>$C606,INDEX(AG$561:AG605,MATCH($C606,$F$561:$F605,0)),INDEX(AG607:AG$623,MATCH($C606,$F607:$F$623,0)))","v":1},{"$f":"IF($H606>$C606,INDEX(AH$561:AH605,MATCH($C606,$F$561:$F605,0)),INDEX(AH607:AH$623,MATCH($C606,$F607:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H606>$C606,INDEX(AN$561:AN605,MATCH($C606,$F$561:$F605,0)),INDEX(AN607:AN$623,MATCH($C606,$F607:$F$623,0)))","v":0.03},null,{"$f":"IF($H606>$C606,INDEX(AP$561:AP605,MATCH($C606,$F$561:$F605,0)),INDEX(AP607:AP$623,MATCH($C606,$F607:$F$623,0)))","v":454},{"$f":"IF($H606>$C606,INDEX(AQ$561:AQ605,MATCH($C606,$F$561:$F605,0)),INDEX(AQ607:AQ$623,MATCH($C606,$F607:$F$623,0)))","v":0},{"$f":"IF($H606>$C606,INDEX(AR$561:AR605,MATCH($C606,$F$561:$F605,0)),INDEX(AR607:AR$623,MATCH($C606,$F607:$F$623,0)))","v":4},{"$f":"IF($H606>$C606,INDEX(AS$561:AS605,MATCH($C606,$F$561:$F605,0)),INDEX(AS607:AS$623,MATCH($C606,$F607:$F$623,0)))","v":35000},null,null,{"$f":"IF($H606>$C606,INDEX(AV$561:AV605,MATCH($C606,$F$561:$F605,0)),INDEX(AV607:AV$623,MATCH($C606,$F607:$F$623,0)))","v":1.252},{"$f":"IF($H606>$C606,INDEX(AW$561:AW605,MATCH($C606,$F$561:$F605,0)),INDEX(AW607:AW$623,MATCH($C606,$F607:$F$623,0)))","v":1.1667816857303936}]
[null,15.2,14.2,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H607)),ABS($E$561:$E$623-H607),0))","v":14},0,0,0,15,{"$f":"H607+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":15},{"$f":"IF($H607>$C607,INDEX(J$561:J606,MATCH($C607,$F$561:$F606,0)),INDEX(J608:J$623,MATCH($C607,$F608:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H607>$C607,INDEX(K$561:K606,MATCH($C607,$F$561:$F606,0)),INDEX(K608:K$623,MATCH($C607,$F608:$F$623,0)))","v":"Citroën"},{"$f":"IF($H607>$C607,INDEX(L$561:L606,MATCH($C607,$F$561:$F606,0)),INDEX(L608:L$623,MATCH($C607,$F608:$F$623,0)))","v":"C 1"},{"$f":"IF($H607>$C607,INDEX(M$561:M606,MATCH($C607,$F$561:$F606,0)),INDEX(M608:M$623,MATCH($C607,$F608:$F$623,0)))","v":"1,0 i"},{"$f":"IF($H607>$C607,INDEX(N$561:N606,MATCH($C607,$F$561:$F606,0)),INDEX(N608:N$623,MATCH($C607,$F608:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H607,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":67.6672970674244},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H607,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":11082.099093911627},{"$f":"IF($H607>$C607,INDEX(U$561:U606,MATCH($C607,$F$561:$F606,0)),INDEX(U608:U$623,MATCH($C607,$F608:$F$623,0)))","v":202240},{"$f":"IF($H607>$C607,INDEX(V$561:V606,MATCH($C607,$F$561:$F606,0)),INDEX(V608:V$623,MATCH($C607,$F608:$F$623,0)))","v":16.2},{"$f":"IF($H607>$C607,INDEX(W$561:W606,MATCH($C607,$F$561:$F606,0)),INDEX(W608:W$623,MATCH($C607,$F608:$F$623,0)))","v":49442.292682926673},{"$f":"IF($H607>$C607,INDEX(X$561:X606,MATCH($C607,$F$561:$F606,0)),INDEX(X608:X$623,MATCH($C607,$F608:$F$623,0)))","v":12360.573170731668},{"$f":"IF($H607>$C607,INDEX(Y$561:Y606,MATCH($C607,$F$561:$F606,0)),INDEX(Y608:Y$623,MATCH($C607,$F608:$F$623,0)))","v":49793.009146341261},null,6.7318464079928697E-2,null,null,{"$f":"IF($H607>$C607,INDEX(AD$561:AD606,MATCH($C607,$F$561:$F606,0)),INDEX(AD608:AD$623,MATCH($C607,$F608:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H607>$C607,INDEX(AG$561:AG606,MATCH($C607,$F$561:$F606,0)),INDEX(AG608:AG$623,MATCH($C607,$F608:$F$623,0)))","v":1},{"$f":"IF($H607>$C607,INDEX(AH$561:AH606,MATCH($C607,$F$561:$F606,0)),INDEX(AH608:AH$623,MATCH($C607,$F608:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H607>$C607,INDEX(AN$561:AN606,MATCH($C607,$F$561:$F606,0)),INDEX(AN608:AN$623,MATCH($C607,$F608:$F$623,0)))","v":0.03},null,{"$f":"IF($H607>$C607,INDEX(AP$561:AP606,MATCH($C607,$F$561:$F606,0)),INDEX(AP608:AP$623,MATCH($C607,$F608:$F$623,0)))","v":454},{"$f":"IF($H607>$C607,INDEX(AQ$561:AQ606,MATCH($C607,$F$561:$F606,0)),INDEX(AQ608:AQ$623,MATCH($C607,$F608:$F$623,0)))","v":0},{"$f":"IF($H607>$C607,INDEX(AR$561:AR606,MATCH($C607,$F$561:$F606,0)),INDEX(AR608:AR$623,MATCH($C607,$F608:$F$623,0)))","v":4},{"$f":"IF($H607>$C607,INDEX(AS$561:AS606,MATCH($C607,$F$561:$F606,0)),INDEX(AS608:AS$623,MATCH($C607,$F608:$F$623,0)))","v":35000},null,null,{"$f":"IF($H607>$C607,INDEX(AV$561:AV606,MATCH($C607,$F$561:$F606,0)),INDEX(AV608:AV$623,MATCH($C607,$F608:$F$623,0)))","v":1.252},{"$f":"IF($H607>$C607,INDEX(AW$561:AW606,MATCH($C607,$F$561:$F606,0)),INDEX(AW608:AW$623,MATCH($C607,$F608:$F$623,0)))","v":1.1667816857303936}]
[null,15.3,14.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H608)),ABS($E$561:$E$623-H608),0))","v":14},0,0,0,15,{"$f":"H608+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":15},{"$f":"IF($H608>$C608,INDEX(J$561:J607,MATCH($C608,$F$561:$F607,0)),INDEX(J609:J$623,MATCH($C608,$F609:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H608>$C608,INDEX(K$561:K607,MATCH($C608,$F$561:$F607,0)),INDEX(K609:K$623,MATCH($C608,$F609:$F$623,0)))","v":"Toyota"},{"$f":"IF($H608>$C608,INDEX(L$561:L607,MATCH($C608,$F$561:$F607,0)),INDEX(L609:L$623,MATCH($C608,$F609:$F$623,0)))","v":"Aygo"},{"$f":"IF($H608>$C608,INDEX(M$561:M607,MATCH($C608,$F$561:$F607,0)),INDEX(M609:M$623,MATCH($C608,$F609:$F$623,0)))","v":"1,0 5-dørs hb"},{"$f":"IF($H608>$C608,INDEX(N$561:N607,MATCH($C608,$F$561:$F607,0)),INDEX(N609:N$623,MATCH($C608,$F609:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H608,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":67.6672970674244},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H608,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":11082.099093911627},{"$f":"IF($H608>$C608,INDEX(U$561:U607,MATCH($C608,$F$561:$F607,0)),INDEX(U609:U$623,MATCH($C608,$F609:$F$623,0)))","v":202240},{"$f":"IF($H608>$C608,INDEX(V$561:V607,MATCH($C608,$F$561:$F607,0)),INDEX(V609:V$623,MATCH($C608,$F609:$F$623,0)))","v":16.2},{"$f":"IF($H608>$C608,INDEX(W$561:W607,MATCH($C608,$F$561:$F607,0)),INDEX(W609:W$623,MATCH($C608,$F609:$F$623,0)))","v":52940.604878048776},{"$f":"IF($H608>$C608,INDEX(X$561:X607,MATCH($C608,$F$561:$F607,0)),INDEX(X609:X$623,MATCH($C608,$F609:$F$623,0)))","v":13235.151219512194},{"$f":"IF($H608>$C608,INDEX(Y$561:Y607,MATCH($C608,$F$561:$F607,0)),INDEX(Y609:Y$623,MATCH($C608,$F609:$F$623,0)))","v":54384.543902439014},null,6.7318464079928697E-2,null,null,{"$f":"IF($H608>$C608,INDEX(AD$561:AD607,MATCH($C608,$F$561:$F607,0)),INDEX(AD609:AD$623,MATCH($C608,$F609:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H608>$C608,INDEX(AG$561:AG607,MATCH($C608,$F$561:$F607,0)),INDEX(AG609:AG$623,MATCH($C608,$F609:$F$623,0)))","v":1},{"$f":"IF($H608>$C608,INDEX(AH$561:AH607,MATCH($C608,$F$561:$F607,0)),INDEX(AH609:AH$623,MATCH($C608,$F609:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H608>$C608,INDEX(AN$561:AN607,MATCH($C608,$F$561:$F607,0)),INDEX(AN609:AN$623,MATCH($C608,$F609:$F$623,0)))","v":0.03},null,{"$f":"IF($H608>$C608,INDEX(AP$561:AP607,MATCH($C608,$F$561:$F607,0)),INDEX(AP609:AP$623,MATCH($C608,$F609:$F$623,0)))","v":454},{"$f":"IF($H608>$C608,INDEX(AQ$561:AQ607,MATCH($C608,$F$561:$F607,0)),INDEX(AQ609:AQ$623,MATCH($C608,$F609:$F$623,0)))","v":0},{"$f":"IF($H608>$C608,INDEX(AR$561:AR607,MATCH($C608,$F$561:$F607,0)),INDEX(AR609:AR$623,MATCH($C608,$F609:$F$623,0)))","v":4},{"$f":"IF($H608>$C608,INDEX(AS$561:AS607,MATCH($C608,$F$561:$F607,0)),INDEX(AS609:AS$623,MATCH($C608,$F609:$F$623,0)))","v":35000},null,null,{"$f":"IF($H608>$C608,INDEX(AV$561:AV607,MATCH($C608,$F$561:$F607,0)),INDEX(AV609:AV$623,MATCH($C608,$F609:$F$623,0)))","v":1.252},{"$f":"IF($H608>$C608,INDEX(AW$561:AW607,MATCH($C608,$F$561:$F607,0)),INDEX(AW609:AW$623,MATCH($C608,$F609:$F$623,0)))","v":1.1667816857303936}]
[null,16.100000000000001,14.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H609)),ABS($E$561:$E$623-H609),0))","v":14},0,0,0,16,{"$f":"H609+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":16},{"$f":"IF($H609>$C609,INDEX(J$561:J608,MATCH($C609,$F$561:$F608,0)),INDEX(J610:J$623,MATCH($C609,$F610:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H609>$C609,INDEX(K$561:K608,MATCH($C609,$F$561:$F608,0)),INDEX(K610:K$623,MATCH($C609,$F610:$F$623,0)))","v":"Peugeot"},{"$f":"IF($H609>$C609,INDEX(L$561:L608,MATCH($C609,$F$561:$F608,0)),INDEX(L610:L$623,MATCH($C609,$F610:$F$623,0)))","v":"107"},{"$f":"IF($H609>$C609,INDEX(M$561:M608,MATCH($C609,$F$561:$F608,0)),INDEX(M610:M$623,MATCH($C609,$F610:$F$623,0)))","v":"1,0i 5d man."},{"$f":"IF($H609>$C609,INDEX(N$561:N608,MATCH($C609,$F$561:$F608,0)),INDEX(N610:N$623,MATCH($C609,$F610:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H609,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":3.0238837229629123},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H609,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":10838.292913845564},{"$f":"IF($H609>$C609,INDEX(U$561:U608,MATCH($C609,$F$561:$F608,0)),INDEX(U610:U$623,MATCH($C609,$F610:$F$623,0)))","v":202240},{"$f":"IF($H609>$C609,INDEX(V$561:V608,MATCH($C609,$F$561:$F608,0)),INDEX(V610:V$623,MATCH($C609,$F610:$F$623,0)))","v":16.2},{"$f":"IF($H609>$C609,INDEX(W$561:W608,MATCH($C609,$F$561:$F608,0)),INDEX(W610:W$623,MATCH($C609,$F610:$F$623,0)))","v":46743.528455284548},{"$f":"IF($H609>$C609,INDEX(X$561:X608,MATCH($C609,$F$561:$F608,0)),INDEX(X610:X$623,MATCH($C609,$F610:$F$623,0)))","v":11685.882113821137},{"$f":"IF($H609>$C609,INDEX(Y$561:Y608,MATCH($C609,$F$561:$F608,0)),INDEX(Y610:Y$623,MATCH($C609,$F610:$F$623,0)))","v":46250.881097560967},null,6.7318464079928697E-2,null,null,{"$f":"IF($H609>$C609,INDEX(AD$561:AD608,MATCH($C609,$F$561:$F608,0)),INDEX(AD610:AD$623,MATCH($C609,$F610:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H609>$C609,INDEX(AG$561:AG608,MATCH($C609,$F$561:$F608,0)),INDEX(AG610:AG$623,MATCH($C609,$F610:$F$623,0)))","v":1},{"$f":"IF($H609>$C609,INDEX(AH$561:AH608,MATCH($C609,$F$561:$F608,0)),INDEX(AH610:AH$623,MATCH($C609,$F610:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H609>$C609,INDEX(AN$561:AN608,MATCH($C609,$F$561:$F608,0)),INDEX(AN610:AN$623,MATCH($C609,$F610:$F$623,0)))","v":0.03},null,{"$f":"IF($H609>$C609,INDEX(AP$561:AP608,MATCH($C609,$F$561:$F608,0)),INDEX(AP610:AP$623,MATCH($C609,$F610:$F$623,0)))","v":454},{"$f":"IF($H609>$C609,INDEX(AQ$561:AQ608,MATCH($C609,$F$561:$F608,0)),INDEX(AQ610:AQ$623,MATCH($C609,$F610:$F$623,0)))","v":0},{"$f":"IF($H609>$C609,INDEX(AR$561:AR608,MATCH($C609,$F$561:$F608,0)),INDEX(AR610:AR$623,MATCH($C609,$F610:$F$623,0)))","v":4},{"$f":"IF($H609>$C609,INDEX(AS$561:AS608,MATCH($C609,$F$561:$F608,0)),INDEX(AS610:AS$623,MATCH($C609,$F610:$F$623,0)))","v":35000},null,null,{"$f":"IF($H609>$C609,INDEX(AV$561:AV608,MATCH($C609,$F$561:$F608,0)),INDEX(AV610:AV$623,MATCH($C609,$F610:$F$623,0)))","v":1.252},{"$f":"IF($H609>$C609,INDEX(AW$561:AW608,MATCH($C609,$F$561:$F608,0)),INDEX(AW610:AW$623,MATCH($C609,$F610:$F$623,0)))","v":1.1667816857303936}]
[null,16.2,14.2,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H610)),ABS($E$561:$E$623-H610),0))","v":14},0,0,0,16,{"$f":"H610+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":16},{"$f":"IF($H610>$C610,INDEX(J$561:J609,MATCH($C610,$F$561:$F609,0)),INDEX(J611:J$623,MATCH($C610,$F611:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H610>$C610,INDEX(K$561:K609,MATCH($C610,$F$561:$F609,0)),INDEX(K611:K$623,MATCH($C610,$F611:$F$623,0)))","v":"Citroën"},{"$f":"IF($H610>$C610,INDEX(L$561:L609,MATCH($C610,$F$561:$F609,0)),INDEX(L611:L$623,MATCH($C610,$F611:$F$623,0)))","v":"C 1"},{"$f":"IF($H610>$C610,INDEX(M$561:M609,MATCH($C610,$F$561:$F609,0)),INDEX(M611:M$623,MATCH($C610,$F611:$F$623,0)))","v":"1,0 i"},{"$f":"IF($H610>$C610,INDEX(N$561:N609,MATCH($C610,$F$561:$F609,0)),INDEX(N611:N$623,MATCH($C610,$F611:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H610,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":3.0238837229629123},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H610,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":10838.292913845564},{"$f":"IF($H610>$C610,INDEX(U$561:U609,MATCH($C610,$F$561:$F609,0)),INDEX(U611:U$623,MATCH($C610,$F611:$F$623,0)))","v":202240},{"$f":"IF($H610>$C610,INDEX(V$561:V609,MATCH($C610,$F$561:$F609,0)),INDEX(V611:V$623,MATCH($C610,$F611:$F$623,0)))","v":16.2},{"$f":"IF($H610>$C610,INDEX(W$561:W609,MATCH($C610,$F$561:$F609,0)),INDEX(W611:W$623,MATCH($C610,$F611:$F$623,0)))","v":49442.292682926673},{"$f":"IF($H610>$C610,INDEX(X$561:X609,MATCH($C610,$F$561:$F609,0)),INDEX(X611:X$623,MATCH($C610,$F611:$F$623,0)))","v":12360.573170731668},{"$f":"IF($H610>$C610,INDEX(Y$561:Y609,MATCH($C610,$F$561:$F609,0)),INDEX(Y611:Y$623,MATCH($C610,$F611:$F$623,0)))","v":49793.009146341261},null,6.7318464079928697E-2,null,null,{"$f":"IF($H610>$C610,INDEX(AD$561:AD609,MATCH($C610,$F$561:$F609,0)),INDEX(AD611:AD$623,MATCH($C610,$F611:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H610>$C610,INDEX(AG$561:AG609,MATCH($C610,$F$561:$F609,0)),INDEX(AG611:AG$623,MATCH($C610,$F611:$F$623,0)))","v":1},{"$f":"IF($H610>$C610,INDEX(AH$561:AH609,MATCH($C610,$F$561:$F609,0)),INDEX(AH611:AH$623,MATCH($C610,$F611:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H610>$C610,INDEX(AN$561:AN609,MATCH($C610,$F$561:$F609,0)),INDEX(AN611:AN$623,MATCH($C610,$F611:$F$623,0)))","v":0.03},null,{"$f":"IF($H610>$C610,INDEX(AP$561:AP609,MATCH($C610,$F$561:$F609,0)),INDEX(AP611:AP$623,MATCH($C610,$F611:$F$623,0)))","v":454},{"$f":"IF($H610>$C610,INDEX(AQ$561:AQ609,MATCH($C610,$F$561:$F609,0)),INDEX(AQ611:AQ$623,MATCH($C610,$F611:$F$623,0)))","v":0},{"$f":"IF($H610>$C610,INDEX(AR$561:AR609,MATCH($C610,$F$561:$F609,0)),INDEX(AR611:AR$623,MATCH($C610,$F611:$F$623,0)))","v":4},{"$f":"IF($H610>$C610,INDEX(AS$561:AS609,MATCH($C610,$F$561:$F609,0)),INDEX(AS611:AS$623,MATCH($C610,$F611:$F$623,0)))","v":35000},null,null,{"$f":"IF($H610>$C610,INDEX(AV$561:AV609,MATCH($C610,$F$561:$F609,0)),INDEX(AV611:AV$623,MATCH($C610,$F611:$F$623,0)))","v":1.252},{"$f":"IF($H610>$C610,INDEX(AW$561:AW609,MATCH($C610,$F$561:$F609,0)),INDEX(AW611:AW$623,MATCH($C610,$F611:$F$623,0)))","v":1.1667816857303936}]
[null,16.3,14.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H611)),ABS($E$561:$E$623-H611),0))","v":14},0,0,0,16,{"$f":"H611+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":16},{"$f":"IF($H611>$C611,INDEX(J$561:J610,MATCH($C611,$F$561:$F610,0)),INDEX(J612:J$623,MATCH($C611,$F612:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H611>$C611,INDEX(K$561:K610,MATCH($C611,$F$561:$F610,0)),INDEX(K612:K$623,MATCH($C611,$F612:$F$623,0)))","v":"Toyota"},{"$f":"IF($H611>$C611,INDEX(L$561:L610,MATCH($C611,$F$561:$F610,0)),INDEX(L612:L$623,MATCH($C611,$F612:$F$623,0)))","v":"Aygo"},{"$f":"IF($H611>$C611,INDEX(M$561:M610,MATCH($C611,$F$561:$F610,0)),INDEX(M612:M$623,MATCH($C611,$F612:$F$623,0)))","v":"1,0 5-dørs hb"},{"$f":"IF($H611>$C611,INDEX(N$561:N610,MATCH($C611,$F$561:$F610,0)),INDEX(N612:N$623,MATCH($C611,$F612:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H611,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":3.0238837229629123},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H611,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":10838.292913845564},{"$f":"IF($H611>$C611,INDEX(U$561:U610,MATCH($C611,$F$561:$F610,0)),INDEX(U612:U$623,MATCH($C611,$F612:$F$623,0)))","v":202240},{"$f":"IF($H611>$C611,INDEX(V$561:V610,MATCH($C611,$F$561:$F610,0)),INDEX(V612:V$623,MATCH($C611,$F612:$F$623,0)))","v":16.2},{"$f":"IF($H611>$C611,INDEX(W$561:W610,MATCH($C611,$F$561:$F610,0)),INDEX(W612:W$623,MATCH($C611,$F612:$F$623,0)))","v":52940.604878048776},{"$f":"IF($H611>$C611,INDEX(X$561:X610,MATCH($C611,$F$561:$F610,0)),INDEX(X612:X$623,MATCH($C611,$F612:$F$623,0)))","v":13235.151219512194},{"$f":"IF($H611>$C611,INDEX(Y$561:Y610,MATCH($C611,$F$561:$F610,0)),INDEX(Y612:Y$623,MATCH($C611,$F612:$F$623,0)))","v":54384.543902439014},null,6.7318464079928697E-2,null,null,{"$f":"IF($H611>$C611,INDEX(AD$561:AD610,MATCH($C611,$F$561:$F610,0)),INDEX(AD612:AD$623,MATCH($C611,$F612:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H611>$C611,INDEX(AG$561:AG610,MATCH($C611,$F$561:$F610,0)),INDEX(AG612:AG$623,MATCH($C611,$F612:$F$623,0)))","v":1},{"$f":"IF($H611>$C611,INDEX(AH$561:AH610,MATCH($C611,$F$561:$F610,0)),INDEX(AH612:AH$623,MATCH($C611,$F612:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H611>$C611,INDEX(AN$561:AN610,MATCH($C611,$F$561:$F610,0)),INDEX(AN612:AN$623,MATCH($C611,$F612:$F$623,0)))","v":0.03},null,{"$f":"IF($H611>$C611,INDEX(AP$561:AP610,MATCH($C611,$F$561:$F610,0)),INDEX(AP612:AP$623,MATCH($C611,$F612:$F$623,0)))","v":454},{"$f":"IF($H611>$C611,INDEX(AQ$561:AQ610,MATCH($C611,$F$561:$F610,0)),INDEX(AQ612:AQ$623,MATCH($C611,$F612:$F$623,0)))","v":0},{"$f":"IF($H611>$C611,INDEX(AR$561:AR610,MATCH($C611,$F$561:$F610,0)),INDEX(AR612:AR$623,MATCH($C611,$F612:$F$623,0)))","v":4},{"$f":"IF($H611>$C611,INDEX(AS$561:AS610,MATCH($C611,$F$561:$F610,0)),INDEX(AS612:AS$623,MATCH($C611,$F612:$F$623,0)))","v":35000},null,null,{"$f":"IF($H611>$C611,INDEX(AV$561:AV610,MATCH($C611,$F$561:$F610,0)),INDEX(AV612:AV$623,MATCH($C611,$F612:$F$623,0)))","v":1.252},{"$f":"IF($H611>$C611,INDEX(AW$561:AW610,MATCH($C611,$F$561:$F610,0)),INDEX(AW612:AW$623,MATCH($C611,$F612:$F$623,0)))","v":1.1667816857303936}]
[null,17.100000000000001,14.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H612)),ABS($E$561:$E$623-H612),0))","v":14},0,0,0,17,{"$f":"H612+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":17},{"$f":"IF($H612>$C612,INDEX(J$561:J611,MATCH($C612,$F$561:$F611,0)),INDEX(J613:J$623,MATCH($C612,$F613:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H612>$C612,INDEX(K$561:K611,MATCH($C612,$F$561:$F611,0)),INDEX(K613:K$623,MATCH($C612,$F613:$F$623,0)))","v":"Peugeot"},{"$f":"IF($H612>$C612,INDEX(L$561:L611,MATCH($C612,$F$561:$F611,0)),INDEX(L613:L$623,MATCH($C612,$F613:$F$623,0)))","v":"107"},{"$f":"IF($H612>$C612,INDEX(M$561:M611,MATCH($C612,$F$561:$F611,0)),INDEX(M613:M$623,MATCH($C612,$F613:$F$623,0)))","v":"1,0i 5d man."},{"$f":"IF($H612>$C612,INDEX(N$561:N611,MATCH($C612,$F$561:$F611,0)),INDEX(N613:N$623,MATCH($C612,$F613:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H612,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":0.91158714039772293},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H612,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":10599.850469740964},{"$f":"IF($H612>$C612,INDEX(U$561:U611,MATCH($C612,$F$561:$F611,0)),INDEX(U613:U$623,MATCH($C612,$F613:$F$623,0)))","v":202240},{"$f":"IF($H612>$C612,INDEX(V$561:V611,MATCH($C612,$F$561:$F611,0)),INDEX(V613:V$623,MATCH($C612,$F613:$F$623,0)))","v":16.2},{"$f":"IF($H612>$C612,INDEX(W$561:W611,MATCH($C612,$F$561:$F611,0)),INDEX(W613:W$623,MATCH($C612,$F613:$F$623,0)))","v":46743.528455284548},{"$f":"IF($H612>$C612,INDEX(X$561:X611,MATCH($C612,$F$561:$F611,0)),INDEX(X613:X$623,MATCH($C612,$F613:$F$623,0)))","v":11685.882113821137},{"$f":"IF($H612>$C612,INDEX(Y$561:Y611,MATCH($C612,$F$561:$F611,0)),INDEX(Y613:Y$623,MATCH($C612,$F613:$F$623,0)))","v":46250.881097560967},null,6.7318464079928697E-2,null,null,{"$f":"IF($H612>$C612,INDEX(AD$561:AD611,MATCH($C612,$F$561:$F611,0)),INDEX(AD613:AD$623,MATCH($C612,$F613:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H612>$C612,INDEX(AG$561:AG611,MATCH($C612,$F$561:$F611,0)),INDEX(AG613:AG$623,MATCH($C612,$F613:$F$623,0)))","v":1},{"$f":"IF($H612>$C612,INDEX(AH$561:AH611,MATCH($C612,$F$561:$F611,0)),INDEX(AH613:AH$623,MATCH($C612,$F613:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H612>$C612,INDEX(AN$561:AN611,MATCH($C612,$F$561:$F611,0)),INDEX(AN613:AN$623,MATCH($C612,$F613:$F$623,0)))","v":0.03},null,{"$f":"IF($H612>$C612,INDEX(AP$561:AP611,MATCH($C612,$F$561:$F611,0)),INDEX(AP613:AP$623,MATCH($C612,$F613:$F$623,0)))","v":454},{"$f":"IF($H612>$C612,INDEX(AQ$561:AQ611,MATCH($C612,$F$561:$F611,0)),INDEX(AQ613:AQ$623,MATCH($C612,$F613:$F$623,0)))","v":0},{"$f":"IF($H612>$C612,INDEX(AR$561:AR611,MATCH($C612,$F$561:$F611,0)),INDEX(AR613:AR$623,MATCH($C612,$F613:$F$623,0)))","v":4},{"$f":"IF($H612>$C612,INDEX(AS$561:AS611,MATCH($C612,$F$561:$F611,0)),INDEX(AS613:AS$623,MATCH($C612,$F613:$F$623,0)))","v":35000},null,null,{"$f":"IF($H612>$C612,INDEX(AV$561:AV611,MATCH($C612,$F$561:$F611,0)),INDEX(AV613:AV$623,MATCH($C612,$F613:$F$623,0)))","v":1.252},{"$f":"IF($H612>$C612,INDEX(AW$561:AW611,MATCH($C612,$F$561:$F611,0)),INDEX(AW613:AW$623,MATCH($C612,$F613:$F$623,0)))","v":1.1667816857303936}]
[null,17.2,14.2,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H613)),ABS($E$561:$E$623-H613),0))","v":14},0,0,0,17,{"$f":"H613+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":17},{"$f":"IF($H613>$C613,INDEX(J$561:J612,MATCH($C613,$F$561:$F612,0)),INDEX(J614:J$623,MATCH($C613,$F614:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H613>$C613,INDEX(K$561:K612,MATCH($C613,$F$561:$F612,0)),INDEX(K614:K$623,MATCH($C613,$F614:$F$623,0)))","v":"Citroën"},{"$f":"IF($H613>$C613,INDEX(L$561:L612,MATCH($C613,$F$561:$F612,0)),INDEX(L614:L$623,MATCH($C613,$F614:$F$623,0)))","v":"C 1"},{"$f":"IF($H613>$C613,INDEX(M$561:M612,MATCH($C613,$F$561:$F612,0)),INDEX(M614:M$623,MATCH($C613,$F614:$F$623,0)))","v":"1,0 i"},{"$f":"IF($H613>$C613,INDEX(N$561:N612,MATCH($C613,$F$561:$F612,0)),INDEX(N614:N$623,MATCH($C613,$F614:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H613,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":0.91158714039772293},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H613,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":10599.850469740964},{"$f":"IF($H613>$C613,INDEX(U$561:U612,MATCH($C613,$F$561:$F612,0)),INDEX(U614:U$623,MATCH($C613,$F614:$F$623,0)))","v":202240},{"$f":"IF($H613>$C613,INDEX(V$561:V612,MATCH($C613,$F$561:$F612,0)),INDEX(V614:V$623,MATCH($C613,$F614:$F$623,0)))","v":16.2},{"$f":"IF($H613>$C613,INDEX(W$561:W612,MATCH($C613,$F$561:$F612,0)),INDEX(W614:W$623,MATCH($C613,$F614:$F$623,0)))","v":49442.292682926673},{"$f":"IF($H613>$C613,INDEX(X$561:X612,MATCH($C613,$F$561:$F612,0)),INDEX(X614:X$623,MATCH($C613,$F614:$F$623,0)))","v":12360.573170731668},{"$f":"IF($H613>$C613,INDEX(Y$561:Y612,MATCH($C613,$F$561:$F612,0)),INDEX(Y614:Y$623,MATCH($C613,$F614:$F$623,0)))","v":49793.009146341261},null,6.7318464079928697E-2,null,null,{"$f":"IF($H613>$C613,INDEX(AD$561:AD612,MATCH($C613,$F$561:$F612,0)),INDEX(AD614:AD$623,MATCH($C613,$F614:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H613>$C613,INDEX(AG$561:AG612,MATCH($C613,$F$561:$F612,0)),INDEX(AG614:AG$623,MATCH($C613,$F614:$F$623,0)))","v":1},{"$f":"IF($H613>$C613,INDEX(AH$561:AH612,MATCH($C613,$F$561:$F612,0)),INDEX(AH614:AH$623,MATCH($C613,$F614:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H613>$C613,INDEX(AN$561:AN612,MATCH($C613,$F$561:$F612,0)),INDEX(AN614:AN$623,MATCH($C613,$F614:$F$623,0)))","v":0.03},null,{"$f":"IF($H613>$C613,INDEX(AP$561:AP612,MATCH($C613,$F$561:$F612,0)),INDEX(AP614:AP$623,MATCH($C613,$F614:$F$623,0)))","v":454},{"$f":"IF($H613>$C613,INDEX(AQ$561:AQ612,MATCH($C613,$F$561:$F612,0)),INDEX(AQ614:AQ$623,MATCH($C613,$F614:$F$623,0)))","v":0},{"$f":"IF($H613>$C613,INDEX(AR$561:AR612,MATCH($C613,$F$561:$F612,0)),INDEX(AR614:AR$623,MATCH($C613,$F614:$F$623,0)))","v":4},{"$f":"IF($H613>$C613,INDEX(AS$561:AS612,MATCH($C613,$F$561:$F612,0)),INDEX(AS614:AS$623,MATCH($C613,$F614:$F$623,0)))","v":35000},null,null,{"$f":"IF($H613>$C613,INDEX(AV$561:AV612,MATCH($C613,$F$561:$F612,0)),INDEX(AV614:AV$623,MATCH($C613,$F614:$F$623,0)))","v":1.252},{"$f":"IF($H613>$C613,INDEX(AW$561:AW612,MATCH($C613,$F$561:$F612,0)),INDEX(AW614:AW$623,MATCH($C613,$F614:$F$623,0)))","v":1.1667816857303936}]
[null,17.3,14.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H614)),ABS($E$561:$E$623-H614),0))","v":14},0,0,0,17,{"$f":"H614+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":17},{"$f":"IF($H614>$C614,INDEX(J$561:J613,MATCH($C614,$F$561:$F613,0)),INDEX(J615:J$623,MATCH($C614,$F615:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H614>$C614,INDEX(K$561:K613,MATCH($C614,$F$561:$F613,0)),INDEX(K615:K$623,MATCH($C614,$F615:$F$623,0)))","v":"Toyota"},{"$f":"IF($H614>$C614,INDEX(L$561:L613,MATCH($C614,$F$561:$F613,0)),INDEX(L615:L$623,MATCH($C614,$F615:$F$623,0)))","v":"Aygo"},{"$f":"IF($H614>$C614,INDEX(M$561:M613,MATCH($C614,$F$561:$F613,0)),INDEX(M615:M$623,MATCH($C614,$F615:$F$623,0)))","v":"1,0 5-dørs hb"},{"$f":"IF($H614>$C614,INDEX(N$561:N613,MATCH($C614,$F$561:$F613,0)),INDEX(N615:N$623,MATCH($C614,$F615:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H614,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":0.91158714039772293},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H614,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":10599.850469740964},{"$f":"IF($H614>$C614,INDEX(U$561:U613,MATCH($C614,$F$561:$F613,0)),INDEX(U615:U$623,MATCH($C614,$F615:$F$623,0)))","v":202240},{"$f":"IF($H614>$C614,INDEX(V$561:V613,MATCH($C614,$F$561:$F613,0)),INDEX(V615:V$623,MATCH($C614,$F615:$F$623,0)))","v":16.2},{"$f":"IF($H614>$C614,INDEX(W$561:W613,MATCH($C614,$F$561:$F613,0)),INDEX(W615:W$623,MATCH($C614,$F615:$F$623,0)))","v":52940.604878048776},{"$f":"IF($H614>$C614,INDEX(X$561:X613,MATCH($C614,$F$561:$F613,0)),INDEX(X615:X$623,MATCH($C614,$F615:$F$623,0)))","v":13235.151219512194},{"$f":"IF($H614>$C614,INDEX(Y$561:Y613,MATCH($C614,$F$561:$F613,0)),INDEX(Y615:Y$623,MATCH($C614,$F615:$F$623,0)))","v":54384.543902439014},null,6.7318464079928697E-2,null,null,{"$f":"IF($H614>$C614,INDEX(AD$561:AD613,MATCH($C614,$F$561:$F613,0)),INDEX(AD615:AD$623,MATCH($C614,$F615:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H614>$C614,INDEX(AG$561:AG613,MATCH($C614,$F$561:$F613,0)),INDEX(AG615:AG$623,MATCH($C614,$F615:$F$623,0)))","v":1},{"$f":"IF($H614>$C614,INDEX(AH$561:AH613,MATCH($C614,$F$561:$F613,0)),INDEX(AH615:AH$623,MATCH($C614,$F615:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H614>$C614,INDEX(AN$561:AN613,MATCH($C614,$F$561:$F613,0)),INDEX(AN615:AN$623,MATCH($C614,$F615:$F$623,0)))","v":0.03},null,{"$f":"IF($H614>$C614,INDEX(AP$561:AP613,MATCH($C614,$F$561:$F613,0)),INDEX(AP615:AP$623,MATCH($C614,$F615:$F$623,0)))","v":454},{"$f":"IF($H614>$C614,INDEX(AQ$561:AQ613,MATCH($C614,$F$561:$F613,0)),INDEX(AQ615:AQ$623,MATCH($C614,$F615:$F$623,0)))","v":0},{"$f":"IF($H614>$C614,INDEX(AR$561:AR613,MATCH($C614,$F$561:$F613,0)),INDEX(AR615:AR$623,MATCH($C614,$F615:$F$623,0)))","v":4},{"$f":"IF($H614>$C614,INDEX(AS$561:AS613,MATCH($C614,$F$561:$F613,0)),INDEX(AS615:AS$623,MATCH($C614,$F615:$F$623,0)))","v":35000},null,null,{"$f":"IF($H614>$C614,INDEX(AV$561:AV613,MATCH($C614,$F$561:$F613,0)),INDEX(AV615:AV$623,MATCH($C614,$F615:$F$623,0)))","v":1.252},{"$f":"IF($H614>$C614,INDEX(AW$561:AW613,MATCH($C614,$F$561:$F613,0)),INDEX(AW615:AW$623,MATCH($C614,$F615:$F$623,0)))","v":1.1667816857303936}]
[null,18.100000000000001,14.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H615)),ABS($E$561:$E$623-H615),0))","v":14},0,0,0,18,{"$f":"H615+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":18},{"$f":"IF($H615>$C615,INDEX(J$561:J614,MATCH($C615,$F$561:$F614,0)),INDEX(J616:J$623,MATCH($C615,$F616:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H615>$C615,INDEX(K$561:K614,MATCH($C615,$F$561:$F614,0)),INDEX(K616:K$623,MATCH($C615,$F616:$F$623,0)))","v":"Peugeot"},{"$f":"IF($H615>$C615,INDEX(L$561:L614,MATCH($C615,$F$561:$F614,0)),INDEX(L616:L$623,MATCH($C615,$F616:$F$623,0)))","v":"107"},{"$f":"IF($H615>$C615,INDEX(M$561:M614,MATCH($C615,$F$561:$F614,0)),INDEX(M616:M$623,MATCH($C615,$F616:$F$623,0)))","v":"1,0i 5d man."},{"$f":"IF($H615>$C615,INDEX(N$561:N614,MATCH($C615,$F$561:$F614,0)),INDEX(N616:N$623,MATCH($C615,$F616:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H615,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":0.78786568571490634},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H615,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":10366.653759406661},{"$f":"IF($H615>$C615,INDEX(U$561:U614,MATCH($C615,$F$561:$F614,0)),INDEX(U616:U$623,MATCH($C615,$F616:$F$623,0)))","v":202240},{"$f":"IF($H615>$C615,INDEX(V$561:V614,MATCH($C615,$F$561:$F614,0)),INDEX(V616:V$623,MATCH($C615,$F616:$F$623,0)))","v":16.2},{"$f":"IF($H615>$C615,INDEX(W$561:W614,MATCH($C615,$F$561:$F614,0)),INDEX(W616:W$623,MATCH($C615,$F616:$F$623,0)))","v":46743.528455284548},{"$f":"IF($H615>$C615,INDEX(X$561:X614,MATCH($C615,$F$561:$F614,0)),INDEX(X616:X$623,MATCH($C615,$F616:$F$623,0)))","v":11685.882113821137},{"$f":"IF($H615>$C615,INDEX(Y$561:Y614,MATCH($C615,$F$561:$F614,0)),INDEX(Y616:Y$623,MATCH($C615,$F616:$F$623,0)))","v":46250.881097560967},null,6.7318464079928697E-2,null,null,{"$f":"IF($H615>$C615,INDEX(AD$561:AD614,MATCH($C615,$F$561:$F614,0)),INDEX(AD616:AD$623,MATCH($C615,$F616:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H615>$C615,INDEX(AG$561:AG614,MATCH($C615,$F$561:$F614,0)),INDEX(AG616:AG$623,MATCH($C615,$F616:$F$623,0)))","v":1},{"$f":"IF($H615>$C615,INDEX(AH$561:AH614,MATCH($C615,$F$561:$F614,0)),INDEX(AH616:AH$623,MATCH($C615,$F616:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H615>$C615,INDEX(AN$561:AN614,MATCH($C615,$F$561:$F614,0)),INDEX(AN616:AN$623,MATCH($C615,$F616:$F$623,0)))","v":0.03},null,{"$f":"IF($H615>$C615,INDEX(AP$561:AP614,MATCH($C615,$F$561:$F614,0)),INDEX(AP616:AP$623,MATCH($C615,$F616:$F$623,0)))","v":454},{"$f":"IF($H615>$C615,INDEX(AQ$561:AQ614,MATCH($C615,$F$561:$F614,0)),INDEX(AQ616:AQ$623,MATCH($C615,$F616:$F$623,0)))","v":0},{"$f":"IF($H615>$C615,INDEX(AR$561:AR614,MATCH($C615,$F$561:$F614,0)),INDEX(AR616:AR$623,MATCH($C615,$F616:$F$623,0)))","v":4},{"$f":"IF($H615>$C615,INDEX(AS$561:AS614,MATCH($C615,$F$561:$F614,0)),INDEX(AS616:AS$623,MATCH($C615,$F616:$F$623,0)))","v":35000},null,null,{"$f":"IF($H615>$C615,INDEX(AV$561:AV614,MATCH($C615,$F$561:$F614,0)),INDEX(AV616:AV$623,MATCH($C615,$F616:$F$623,0)))","v":1.252},{"$f":"IF($H615>$C615,INDEX(AW$561:AW614,MATCH($C615,$F$561:$F614,0)),INDEX(AW616:AW$623,MATCH($C615,$F616:$F$623,0)))","v":1.1667816857303936}]
[null,18.2,14.2,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H616)),ABS($E$561:$E$623-H616),0))","v":14},0,0,0,18,{"$f":"H616+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":18},{"$f":"IF($H616>$C616,INDEX(J$561:J615,MATCH($C616,$F$561:$F615,0)),INDEX(J617:J$623,MATCH($C616,$F617:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H616>$C616,INDEX(K$561:K615,MATCH($C616,$F$561:$F615,0)),INDEX(K617:K$623,MATCH($C616,$F617:$F$623,0)))","v":"Citroën"},{"$f":"IF($H616>$C616,INDEX(L$561:L615,MATCH($C616,$F$561:$F615,0)),INDEX(L617:L$623,MATCH($C616,$F617:$F$623,0)))","v":"C 1"},{"$f":"IF($H616>$C616,INDEX(M$561:M615,MATCH($C616,$F$561:$F615,0)),INDEX(M617:M$623,MATCH($C616,$F617:$F$623,0)))","v":"1,0 i"},{"$f":"IF($H616>$C616,INDEX(N$561:N615,MATCH($C616,$F$561:$F615,0)),INDEX(N617:N$623,MATCH($C616,$F617:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H616,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":0.78786568571490634},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H616,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":10366.653759406661},{"$f":"IF($H616>$C616,INDEX(U$561:U615,MATCH($C616,$F$561:$F615,0)),INDEX(U617:U$623,MATCH($C616,$F617:$F$623,0)))","v":202240},{"$f":"IF($H616>$C616,INDEX(V$561:V615,MATCH($C616,$F$561:$F615,0)),INDEX(V617:V$623,MATCH($C616,$F617:$F$623,0)))","v":16.2},{"$f":"IF($H616>$C616,INDEX(W$561:W615,MATCH($C616,$F$561:$F615,0)),INDEX(W617:W$623,MATCH($C616,$F617:$F$623,0)))","v":49442.292682926673},{"$f":"IF($H616>$C616,INDEX(X$561:X615,MATCH($C616,$F$561:$F615,0)),INDEX(X617:X$623,MATCH($C616,$F617:$F$623,0)))","v":12360.573170731668},{"$f":"IF($H616>$C616,INDEX(Y$561:Y615,MATCH($C616,$F$561:$F615,0)),INDEX(Y617:Y$623,MATCH($C616,$F617:$F$623,0)))","v":49793.009146341261},null,6.7318464079928697E-2,null,null,{"$f":"IF($H616>$C616,INDEX(AD$561:AD615,MATCH($C616,$F$561:$F615,0)),INDEX(AD617:AD$623,MATCH($C616,$F617:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H616>$C616,INDEX(AG$561:AG615,MATCH($C616,$F$561:$F615,0)),INDEX(AG617:AG$623,MATCH($C616,$F617:$F$623,0)))","v":1},{"$f":"IF($H616>$C616,INDEX(AH$561:AH615,MATCH($C616,$F$561:$F615,0)),INDEX(AH617:AH$623,MATCH($C616,$F617:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H616>$C616,INDEX(AN$561:AN615,MATCH($C616,$F$561:$F615,0)),INDEX(AN617:AN$623,MATCH($C616,$F617:$F$623,0)))","v":0.03},null,{"$f":"IF($H616>$C616,INDEX(AP$561:AP615,MATCH($C616,$F$561:$F615,0)),INDEX(AP617:AP$623,MATCH($C616,$F617:$F$623,0)))","v":454},{"$f":"IF($H616>$C616,INDEX(AQ$561:AQ615,MATCH($C616,$F$561:$F615,0)),INDEX(AQ617:AQ$623,MATCH($C616,$F617:$F$623,0)))","v":0},{"$f":"IF($H616>$C616,INDEX(AR$561:AR615,MATCH($C616,$F$561:$F615,0)),INDEX(AR617:AR$623,MATCH($C616,$F617:$F$623,0)))","v":4},{"$f":"IF($H616>$C616,INDEX(AS$561:AS615,MATCH($C616,$F$561:$F615,0)),INDEX(AS617:AS$623,MATCH($C616,$F617:$F$623,0)))","v":35000},null,null,{"$f":"IF($H616>$C616,INDEX(AV$561:AV615,MATCH($C616,$F$561:$F615,0)),INDEX(AV617:AV$623,MATCH($C616,$F617:$F$623,0)))","v":1.252},{"$f":"IF($H616>$C616,INDEX(AW$561:AW615,MATCH($C616,$F$561:$F615,0)),INDEX(AW617:AW$623,MATCH($C616,$F617:$F$623,0)))","v":1.1667816857303936}]
[null,18.3,14.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H617)),ABS($E$561:$E$623-H617),0))","v":14},0,0,0,18,{"$f":"H617+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":18},{"$f":"IF($H617>$C617,INDEX(J$561:J616,MATCH($C617,$F$561:$F616,0)),INDEX(J618:J$623,MATCH($C617,$F618:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H617>$C617,INDEX(K$561:K616,MATCH($C617,$F$561:$F616,0)),INDEX(K618:K$623,MATCH($C617,$F618:$F$623,0)))","v":"Toyota"},{"$f":"IF($H617>$C617,INDEX(L$561:L616,MATCH($C617,$F$561:$F616,0)),INDEX(L618:L$623,MATCH($C617,$F618:$F$623,0)))","v":"Aygo"},{"$f":"IF($H617>$C617,INDEX(M$561:M616,MATCH($C617,$F$561:$F616,0)),INDEX(M618:M$623,MATCH($C617,$F618:$F$623,0)))","v":"1,0 5-dørs hb"},{"$f":"IF($H617>$C617,INDEX(N$561:N616,MATCH($C617,$F$561:$F616,0)),INDEX(N618:N$623,MATCH($C617,$F618:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H617,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":0.78786568571490634},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H617,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":10366.653759406661},{"$f":"IF($H617>$C617,INDEX(U$561:U616,MATCH($C617,$F$561:$F616,0)),INDEX(U618:U$623,MATCH($C617,$F618:$F$623,0)))","v":202240},{"$f":"IF($H617>$C617,INDEX(V$561:V616,MATCH($C617,$F$561:$F616,0)),INDEX(V618:V$623,MATCH($C617,$F618:$F$623,0)))","v":16.2},{"$f":"IF($H617>$C617,INDEX(W$561:W616,MATCH($C617,$F$561:$F616,0)),INDEX(W618:W$623,MATCH($C617,$F618:$F$623,0)))","v":52940.604878048776},{"$f":"IF($H617>$C617,INDEX(X$561:X616,MATCH($C617,$F$561:$F616,0)),INDEX(X618:X$623,MATCH($C617,$F618:$F$623,0)))","v":13235.151219512194},{"$f":"IF($H617>$C617,INDEX(Y$561:Y616,MATCH($C617,$F$561:$F616,0)),INDEX(Y618:Y$623,MATCH($C617,$F618:$F$623,0)))","v":54384.543902439014},null,6.7318464079928697E-2,null,null,{"$f":"IF($H617>$C617,INDEX(AD$561:AD616,MATCH($C617,$F$561:$F616,0)),INDEX(AD618:AD$623,MATCH($C617,$F618:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H617>$C617,INDEX(AG$561:AG616,MATCH($C617,$F$561:$F616,0)),INDEX(AG618:AG$623,MATCH($C617,$F618:$F$623,0)))","v":1},{"$f":"IF($H617>$C617,INDEX(AH$561:AH616,MATCH($C617,$F$561:$F616,0)),INDEX(AH618:AH$623,MATCH($C617,$F618:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H617>$C617,INDEX(AN$561:AN616,MATCH($C617,$F$561:$F616,0)),INDEX(AN618:AN$623,MATCH($C617,$F618:$F$623,0)))","v":0.03},null,{"$f":"IF($H617>$C617,INDEX(AP$561:AP616,MATCH($C617,$F$561:$F616,0)),INDEX(AP618:AP$623,MATCH($C617,$F618:$F$623,0)))","v":454},{"$f":"IF($H617>$C617,INDEX(AQ$561:AQ616,MATCH($C617,$F$561:$F616,0)),INDEX(AQ618:AQ$623,MATCH($C617,$F618:$F$623,0)))","v":0},{"$f":"IF($H617>$C617,INDEX(AR$561:AR616,MATCH($C617,$F$561:$F616,0)),INDEX(AR618:AR$623,MATCH($C617,$F618:$F$623,0)))","v":4},{"$f":"IF($H617>$C617,INDEX(AS$561:AS616,MATCH($C617,$F$561:$F616,0)),INDEX(AS618:AS$623,MATCH($C617,$F618:$F$623,0)))","v":35000},null,null,{"$f":"IF($H617>$C617,INDEX(AV$561:AV616,MATCH($C617,$F$561:$F616,0)),INDEX(AV618:AV$623,MATCH($C617,$F618:$F$623,0)))","v":1.252},{"$f":"IF($H617>$C617,INDEX(AW$561:AW616,MATCH($C617,$F$561:$F616,0)),INDEX(AW618:AW$623,MATCH($C617,$F618:$F$623,0)))","v":1.1667816857303936}]
[null,19.100000000000001,14.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H618)),ABS($E$561:$E$623-H618),0))","v":14},0,0,0,19,{"$f":"H618+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":19},{"$f":"IF($H618>$C618,INDEX(J$561:J617,MATCH($C618,$F$561:$F617,0)),INDEX(J619:J$623,MATCH($C618,$F619:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H618>$C618,INDEX(K$561:K617,MATCH($C618,$F$561:$F617,0)),INDEX(K619:K$623,MATCH($C618,$F619:$F$623,0)))","v":"Peugeot"},{"$f":"IF($H618>$C618,INDEX(L$561:L617,MATCH($C618,$F$561:$F617,0)),INDEX(L619:L$623,MATCH($C618,$F619:$F$623,0)))","v":"107"},{"$f":"IF($H618>$C618,INDEX(M$561:M617,MATCH($C618,$F$561:$F617,0)),INDEX(M619:M$623,MATCH($C618,$F619:$F$623,0)))","v":"1,0i 5d man."},{"$f":"IF($H618>$C618,INDEX(N$561:N617,MATCH($C618,$F$561:$F617,0)),INDEX(N619:N$623,MATCH($C618,$F619:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H618,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":0.40554349506798876},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H618,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":10138.587376699719},{"$f":"IF($H618>$C618,INDEX(U$561:U617,MATCH($C618,$F$561:$F617,0)),INDEX(U619:U$623,MATCH($C618,$F619:$F$623,0)))","v":202240},{"$f":"IF($H618>$C618,INDEX(V$561:V617,MATCH($C618,$F$561:$F617,0)),INDEX(V619:V$623,MATCH($C618,$F619:$F$623,0)))","v":16.2},{"$f":"IF($H618>$C618,INDEX(W$561:W617,MATCH($C618,$F$561:$F617,0)),INDEX(W619:W$623,MATCH($C618,$F619:$F$623,0)))","v":46743.528455284548},{"$f":"IF($H618>$C618,INDEX(X$561:X617,MATCH($C618,$F$561:$F617,0)),INDEX(X619:X$623,MATCH($C618,$F619:$F$623,0)))","v":11685.882113821137},{"$f":"IF($H618>$C618,INDEX(Y$561:Y617,MATCH($C618,$F$561:$F617,0)),INDEX(Y619:Y$623,MATCH($C618,$F619:$F$623,0)))","v":46250.881097560967},null,6.7318464079928697E-2,null,null,{"$f":"IF($H618>$C618,INDEX(AD$561:AD617,MATCH($C618,$F$561:$F617,0)),INDEX(AD619:AD$623,MATCH($C618,$F619:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H618>$C618,INDEX(AG$561:AG617,MATCH($C618,$F$561:$F617,0)),INDEX(AG619:AG$623,MATCH($C618,$F619:$F$623,0)))","v":1},{"$f":"IF($H618>$C618,INDEX(AH$561:AH617,MATCH($C618,$F$561:$F617,0)),INDEX(AH619:AH$623,MATCH($C618,$F619:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H618>$C618,INDEX(AN$561:AN617,MATCH($C618,$F$561:$F617,0)),INDEX(AN619:AN$623,MATCH($C618,$F619:$F$623,0)))","v":0.03},null,{"$f":"IF($H618>$C618,INDEX(AP$561:AP617,MATCH($C618,$F$561:$F617,0)),INDEX(AP619:AP$623,MATCH($C618,$F619:$F$623,0)))","v":454},{"$f":"IF($H618>$C618,INDEX(AQ$561:AQ617,MATCH($C618,$F$561:$F617,0)),INDEX(AQ619:AQ$623,MATCH($C618,$F619:$F$623,0)))","v":0},{"$f":"IF($H618>$C618,INDEX(AR$561:AR617,MATCH($C618,$F$561:$F617,0)),INDEX(AR619:AR$623,MATCH($C618,$F619:$F$623,0)))","v":4},{"$f":"IF($H618>$C618,INDEX(AS$561:AS617,MATCH($C618,$F$561:$F617,0)),INDEX(AS619:AS$623,MATCH($C618,$F619:$F$623,0)))","v":35000},null,null,{"$f":"IF($H618>$C618,INDEX(AV$561:AV617,MATCH($C618,$F$561:$F617,0)),INDEX(AV619:AV$623,MATCH($C618,$F619:$F$623,0)))","v":1.252},{"$f":"IF($H618>$C618,INDEX(AW$561:AW617,MATCH($C618,$F$561:$F617,0)),INDEX(AW619:AW$623,MATCH($C618,$F619:$F$623,0)))","v":1.1667816857303936}]
[null,19.2,14.2,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H619)),ABS($E$561:$E$623-H619),0))","v":14},0,0,0,19,{"$f":"H619+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":19},{"$f":"IF($H619>$C619,INDEX(J$561:J618,MATCH($C619,$F$561:$F618,0)),INDEX(J620:J$623,MATCH($C619,$F620:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H619>$C619,INDEX(K$561:K618,MATCH($C619,$F$561:$F618,0)),INDEX(K620:K$623,MATCH($C619,$F620:$F$623,0)))","v":"Citroën"},{"$f":"IF($H619>$C619,INDEX(L$561:L618,MATCH($C619,$F$561:$F618,0)),INDEX(L620:L$623,MATCH($C619,$F620:$F$623,0)))","v":"C 1"},{"$f":"IF($H619>$C619,INDEX(M$561:M618,MATCH($C619,$F$561:$F618,0)),INDEX(M620:M$623,MATCH($C619,$F620:$F$623,0)))","v":"1,0 i"},{"$f":"IF($H619>$C619,INDEX(N$561:N618,MATCH($C619,$F$561:$F618,0)),INDEX(N620:N$623,MATCH($C619,$F620:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H619,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":0.40554349506798876},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H619,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":10138.587376699719},{"$f":"IF($H619>$C619,INDEX(U$561:U618,MATCH($C619,$F$561:$F618,0)),INDEX(U620:U$623,MATCH($C619,$F620:$F$623,0)))","v":202240},{"$f":"IF($H619>$C619,INDEX(V$561:V618,MATCH($C619,$F$561:$F618,0)),INDEX(V620:V$623,MATCH($C619,$F620:$F$623,0)))","v":16.2},{"$f":"IF($H619>$C619,INDEX(W$561:W618,MATCH($C619,$F$561:$F618,0)),INDEX(W620:W$623,MATCH($C619,$F620:$F$623,0)))","v":49442.292682926673},{"$f":"IF($H619>$C619,INDEX(X$561:X618,MATCH($C619,$F$561:$F618,0)),INDEX(X620:X$623,MATCH($C619,$F620:$F$623,0)))","v":12360.573170731668},{"$f":"IF($H619>$C619,INDEX(Y$561:Y618,MATCH($C619,$F$561:$F618,0)),INDEX(Y620:Y$623,MATCH($C619,$F620:$F$623,0)))","v":49793.009146341261},null,6.7318464079928697E-2,null,null,{"$f":"IF($H619>$C619,INDEX(AD$561:AD618,MATCH($C619,$F$561:$F618,0)),INDEX(AD620:AD$623,MATCH($C619,$F620:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H619>$C619,INDEX(AG$561:AG618,MATCH($C619,$F$561:$F618,0)),INDEX(AG620:AG$623,MATCH($C619,$F620:$F$623,0)))","v":1},{"$f":"IF($H619>$C619,INDEX(AH$561:AH618,MATCH($C619,$F$561:$F618,0)),INDEX(AH620:AH$623,MATCH($C619,$F620:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H619>$C619,INDEX(AN$561:AN618,MATCH($C619,$F$561:$F618,0)),INDEX(AN620:AN$623,MATCH($C619,$F620:$F$623,0)))","v":0.03},null,{"$f":"IF($H619>$C619,INDEX(AP$561:AP618,MATCH($C619,$F$561:$F618,0)),INDEX(AP620:AP$623,MATCH($C619,$F620:$F$623,0)))","v":454},{"$f":"IF($H619>$C619,INDEX(AQ$561:AQ618,MATCH($C619,$F$561:$F618,0)),INDEX(AQ620:AQ$623,MATCH($C619,$F620:$F$623,0)))","v":0},{"$f":"IF($H619>$C619,INDEX(AR$561:AR618,MATCH($C619,$F$561:$F618,0)),INDEX(AR620:AR$623,MATCH($C619,$F620:$F$623,0)))","v":4},{"$f":"IF($H619>$C619,INDEX(AS$561:AS618,MATCH($C619,$F$561:$F618,0)),INDEX(AS620:AS$623,MATCH($C619,$F620:$F$623,0)))","v":35000},null,null,{"$f":"IF($H619>$C619,INDEX(AV$561:AV618,MATCH($C619,$F$561:$F618,0)),INDEX(AV620:AV$623,MATCH($C619,$F620:$F$623,0)))","v":1.252},{"$f":"IF($H619>$C619,INDEX(AW$561:AW618,MATCH($C619,$F$561:$F618,0)),INDEX(AW620:AW$623,MATCH($C619,$F620:$F$623,0)))","v":1.1667816857303936}]
[null,19.3,14.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H620)),ABS($E$561:$E$623-H620),0))","v":14},0,0,0,19,{"$f":"H620+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":19},{"$f":"IF($H620>$C620,INDEX(J$561:J619,MATCH($C620,$F$561:$F619,0)),INDEX(J621:J$623,MATCH($C620,$F621:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H620>$C620,INDEX(K$561:K619,MATCH($C620,$F$561:$F619,0)),INDEX(K621:K$623,MATCH($C620,$F621:$F$623,0)))","v":"Toyota"},{"$f":"IF($H620>$C620,INDEX(L$561:L619,MATCH($C620,$F$561:$F619,0)),INDEX(L621:L$623,MATCH($C620,$F621:$F$623,0)))","v":"Aygo"},{"$f":"IF($H620>$C620,INDEX(M$561:M619,MATCH($C620,$F$561:$F619,0)),INDEX(M621:M$623,MATCH($C620,$F621:$F$623,0)))","v":"1,0 5-dørs hb"},{"$f":"IF($H620>$C620,INDEX(N$561:N619,MATCH($C620,$F$561:$F619,0)),INDEX(N621:N$623,MATCH($C620,$F621:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H620,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":0.40554349506798876},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H620,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":10138.587376699719},{"$f":"IF($H620>$C620,INDEX(U$561:U619,MATCH($C620,$F$561:$F619,0)),INDEX(U621:U$623,MATCH($C620,$F621:$F$623,0)))","v":202240},{"$f":"IF($H620>$C620,INDEX(V$561:V619,MATCH($C620,$F$561:$F619,0)),INDEX(V621:V$623,MATCH($C620,$F621:$F$623,0)))","v":16.2},{"$f":"IF($H620>$C620,INDEX(W$561:W619,MATCH($C620,$F$561:$F619,0)),INDEX(W621:W$623,MATCH($C620,$F621:$F$623,0)))","v":52940.604878048776},{"$f":"IF($H620>$C620,INDEX(X$561:X619,MATCH($C620,$F$561:$F619,0)),INDEX(X621:X$623,MATCH($C620,$F621:$F$623,0)))","v":13235.151219512194},{"$f":"IF($H620>$C620,INDEX(Y$561:Y619,MATCH($C620,$F$561:$F619,0)),INDEX(Y621:Y$623,MATCH($C620,$F621:$F$623,0)))","v":54384.543902439014},null,6.7318464079928697E-2,null,null,{"$f":"IF($H620>$C620,INDEX(AD$561:AD619,MATCH($C620,$F$561:$F619,0)),INDEX(AD621:AD$623,MATCH($C620,$F621:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H620>$C620,INDEX(AG$561:AG619,MATCH($C620,$F$561:$F619,0)),INDEX(AG621:AG$623,MATCH($C620,$F621:$F$623,0)))","v":1},{"$f":"IF($H620>$C620,INDEX(AH$561:AH619,MATCH($C620,$F$561:$F619,0)),INDEX(AH621:AH$623,MATCH($C620,$F621:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H620>$C620,INDEX(AN$561:AN619,MATCH($C620,$F$561:$F619,0)),INDEX(AN621:AN$623,MATCH($C620,$F621:$F$623,0)))","v":0.03},null,{"$f":"IF($H620>$C620,INDEX(AP$561:AP619,MATCH($C620,$F$561:$F619,0)),INDEX(AP621:AP$623,MATCH($C620,$F621:$F$623,0)))","v":454},{"$f":"IF($H620>$C620,INDEX(AQ$561:AQ619,MATCH($C620,$F$561:$F619,0)),INDEX(AQ621:AQ$623,MATCH($C620,$F621:$F$623,0)))","v":0},{"$f":"IF($H620>$C620,INDEX(AR$561:AR619,MATCH($C620,$F$561:$F619,0)),INDEX(AR621:AR$623,MATCH($C620,$F621:$F$623,0)))","v":4},{"$f":"IF($H620>$C620,INDEX(AS$561:AS619,MATCH($C620,$F$561:$F619,0)),INDEX(AS621:AS$623,MATCH($C620,$F621:$F$623,0)))","v":35000},null,null,{"$f":"IF($H620>$C620,INDEX(AV$561:AV619,MATCH($C620,$F$561:$F619,0)),INDEX(AV621:AV$623,MATCH($C620,$F621:$F$623,0)))","v":1.252},{"$f":"IF($H620>$C620,INDEX(AW$561:AW619,MATCH($C620,$F$561:$F619,0)),INDEX(AW621:AW$623,MATCH($C620,$F621:$F$623,0)))","v":1.1667816857303936}]
[null,20.100000000000001,14.1,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H621)),ABS($E$561:$E$623-H621),0))","v":14},0,0,0,20,{"$f":"H621+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":20},{"$f":"IF($H621>$C621,INDEX(J$561:J620,MATCH($C621,$F$561:$F620,0)),INDEX(J622:J$623,MATCH($C621,$F622:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H621>$C621,INDEX(K$561:K620,MATCH($C621,$F$561:$F620,0)),INDEX(K622:K$623,MATCH($C621,$F622:$F$623,0)))","v":"Peugeot"},{"$f":"IF($H621>$C621,INDEX(L$561:L620,MATCH($C621,$F$561:$F620,0)),INDEX(L622:L$623,MATCH($C621,$F622:$F$623,0)))","v":"107"},{"$f":"IF($H621>$C621,INDEX(M$561:M620,MATCH($C621,$F$561:$F620,0)),INDEX(M622:M$623,MATCH($C621,$F622:$F$623,0)))","v":"1,0i 5d man."},{"$f":"IF($H621>$C621,INDEX(N$561:N620,MATCH($C621,$F$561:$F620,0)),INDEX(N622:N$623,MATCH($C621,$F622:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H621,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":0.38670599972208058},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H621,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":9915.5384544123226},{"$f":"IF($H621>$C621,INDEX(U$561:U620,MATCH($C621,$F$561:$F620,0)),INDEX(U622:U$623,MATCH($C621,$F622:$F$623,0)))","v":202240},{"$f":"IF($H621>$C621,INDEX(V$561:V620,MATCH($C621,$F$561:$F620,0)),INDEX(V622:V$623,MATCH($C621,$F622:$F$623,0)))","v":16.2},{"$f":"IF($H621>$C621,INDEX(W$561:W620,MATCH($C621,$F$561:$F620,0)),INDEX(W622:W$623,MATCH($C621,$F622:$F$623,0)))","v":46743.528455284548},{"$f":"IF($H621>$C621,INDEX(X$561:X620,MATCH($C621,$F$561:$F620,0)),INDEX(X622:X$623,MATCH($C621,$F622:$F$623,0)))","v":11685.882113821137},{"$f":"IF($H621>$C621,INDEX(Y$561:Y620,MATCH($C621,$F$561:$F620,0)),INDEX(Y622:Y$623,MATCH($C621,$F622:$F$623,0)))","v":46250.881097560967},null,6.7318464079928697E-2,null,null,{"$f":"IF($H621>$C621,INDEX(AD$561:AD620,MATCH($C621,$F$561:$F620,0)),INDEX(AD622:AD$623,MATCH($C621,$F622:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H621>$C621,INDEX(AG$561:AG620,MATCH($C621,$F$561:$F620,0)),INDEX(AG622:AG$623,MATCH($C621,$F622:$F$623,0)))","v":1},{"$f":"IF($H621>$C621,INDEX(AH$561:AH620,MATCH($C621,$F$561:$F620,0)),INDEX(AH622:AH$623,MATCH($C621,$F622:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H621>$C621,INDEX(AN$561:AN620,MATCH($C621,$F$561:$F620,0)),INDEX(AN622:AN$623,MATCH($C621,$F622:$F$623,0)))","v":0.03},null,{"$f":"IF($H621>$C621,INDEX(AP$561:AP620,MATCH($C621,$F$561:$F620,0)),INDEX(AP622:AP$623,MATCH($C621,$F622:$F$623,0)))","v":454},{"$f":"IF($H621>$C621,INDEX(AQ$561:AQ620,MATCH($C621,$F$561:$F620,0)),INDEX(AQ622:AQ$623,MATCH($C621,$F622:$F$623,0)))","v":0},{"$f":"IF($H621>$C621,INDEX(AR$561:AR620,MATCH($C621,$F$561:$F620,0)),INDEX(AR622:AR$623,MATCH($C621,$F622:$F$623,0)))","v":4},{"$f":"IF($H621>$C621,INDEX(AS$561:AS620,MATCH($C621,$F$561:$F620,0)),INDEX(AS622:AS$623,MATCH($C621,$F622:$F$623,0)))","v":35000},null,null,{"$f":"IF($H621>$C621,INDEX(AV$561:AV620,MATCH($C621,$F$561:$F620,0)),INDEX(AV622:AV$623,MATCH($C621,$F622:$F$623,0)))","v":1.252},{"$f":"IF($H621>$C621,INDEX(AW$561:AW620,MATCH($C621,$F$561:$F620,0)),INDEX(AW622:AW$623,MATCH($C621,$F622:$F$623,0)))","v":1.1667816857303936}]
[null,20.2,14.2,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H622)),ABS($E$561:$E$623-H622),0))","v":14},0,0,0,20,{"$f":"H622+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":20},{"$f":"IF($H622>$C622,INDEX(J$561:J621,MATCH($C622,$F$561:$F621,0)),INDEX(J623:J$623,MATCH($C622,$F623:$F$623,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H622>$C622,INDEX(K$561:K621,MATCH($C622,$F$561:$F621,0)),INDEX(K623:K$623,MATCH($C622,$F623:$F$623,0)))","v":"Citroën"},{"$f":"IF($H622>$C622,INDEX(L$561:L621,MATCH($C622,$F$561:$F621,0)),INDEX(L623:L$623,MATCH($C622,$F623:$F$623,0)))","v":"C 1"},{"$f":"IF($H622>$C622,INDEX(M$561:M621,MATCH($C622,$F$561:$F621,0)),INDEX(M623:M$623,MATCH($C622,$F623:$F$623,0)))","v":"1,0 i"},{"$f":"IF($H622>$C622,INDEX(N$561:N621,MATCH($C622,$F$561:$F621,0)),INDEX(N623:N$623,MATCH($C622,$F623:$F$623,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H622,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":0.38670599972208058},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H622,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":9915.5384544123226},{"$f":"IF($H622>$C622,INDEX(U$561:U621,MATCH($C622,$F$561:$F621,0)),INDEX(U623:U$623,MATCH($C622,$F623:$F$623,0)))","v":202240},{"$f":"IF($H622>$C622,INDEX(V$561:V621,MATCH($C622,$F$561:$F621,0)),INDEX(V623:V$623,MATCH($C622,$F623:$F$623,0)))","v":16.2},{"$f":"IF($H622>$C622,INDEX(W$561:W621,MATCH($C622,$F$561:$F621,0)),INDEX(W623:W$623,MATCH($C622,$F623:$F$623,0)))","v":49442.292682926673},{"$f":"IF($H622>$C622,INDEX(X$561:X621,MATCH($C622,$F$561:$F621,0)),INDEX(X623:X$623,MATCH($C622,$F623:$F$623,0)))","v":12360.573170731668},{"$f":"IF($H622>$C622,INDEX(Y$561:Y621,MATCH($C622,$F$561:$F621,0)),INDEX(Y623:Y$623,MATCH($C622,$F623:$F$623,0)))","v":49793.009146341261},null,6.7318464079928697E-2,null,null,{"$f":"IF($H622>$C622,INDEX(AD$561:AD621,MATCH($C622,$F$561:$F621,0)),INDEX(AD623:AD$623,MATCH($C622,$F623:$F$623,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H622>$C622,INDEX(AG$561:AG621,MATCH($C622,$F$561:$F621,0)),INDEX(AG623:AG$623,MATCH($C622,$F623:$F$623,0)))","v":1},{"$f":"IF($H622>$C622,INDEX(AH$561:AH621,MATCH($C622,$F$561:$F621,0)),INDEX(AH623:AH$623,MATCH($C622,$F623:$F$623,0)))","v":0},null,null,null,null,null,{"$f":"IF($H622>$C622,INDEX(AN$561:AN621,MATCH($C622,$F$561:$F621,0)),INDEX(AN623:AN$623,MATCH($C622,$F623:$F$623,0)))","v":0.03},null,{"$f":"IF($H622>$C622,INDEX(AP$561:AP621,MATCH($C622,$F$561:$F621,0)),INDEX(AP623:AP$623,MATCH($C622,$F623:$F$623,0)))","v":454},{"$f":"IF($H622>$C622,INDEX(AQ$561:AQ621,MATCH($C622,$F$561:$F621,0)),INDEX(AQ623:AQ$623,MATCH($C622,$F623:$F$623,0)))","v":0},{"$f":"IF($H622>$C622,INDEX(AR$561:AR621,MATCH($C622,$F$561:$F621,0)),INDEX(AR623:AR$623,MATCH($C622,$F623:$F$623,0)))","v":4},{"$f":"IF($H622>$C622,INDEX(AS$561:AS621,MATCH($C622,$F$561:$F621,0)),INDEX(AS623:AS$623,MATCH($C622,$F623:$F$623,0)))","v":35000},null,null,{"$f":"IF($H622>$C622,INDEX(AV$561:AV621,MATCH($C622,$F$561:$F621,0)),INDEX(AV623:AV$623,MATCH($C622,$F623:$F$623,0)))","v":1.252},{"$f":"IF($H622>$C622,INDEX(AW$561:AW621,MATCH($C622,$F$561:$F621,0)),INDEX(AW623:AW$623,MATCH($C622,$F623:$F$623,0)))","v":1.1667816857303936}]
[null,20.3,14.3,{"$f":"INDEX($E$561:$E$623,MATCH(MIN(ABS($E$561:$E$623-H623)),ABS($E$561:$E$623-H623),0))","v":14},0,0,0,20,{"$f":"H623+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":20},{"$f":"IF($H623>$C623,INDEX(J$561:J622,MATCH($C623,$F$561:$F622,0)),INDEX(J$623:J624,MATCH($C623,$F$623:$F624,0)))","v":"Mini personbil, benzin"},{"$f":"IF($H623>$C623,INDEX(K$561:K622,MATCH($C623,$F$561:$F622,0)),INDEX(K$623:K624,MATCH($C623,$F$623:$F624,0)))","v":"Toyota"},{"$f":"IF($H623>$C623,INDEX(L$561:L622,MATCH($C623,$F$561:$F622,0)),INDEX(L$623:L624,MATCH($C623,$F$623:$F624,0)))","v":"Aygo"},{"$f":"IF($H623>$C623,INDEX(M$561:M622,MATCH($C623,$F$561:$F622,0)),INDEX(M$623:M624,MATCH($C623,$F$623:$F624,0)))","v":"1,0 5-dørs hb"},{"$f":"IF($H623>$C623,INDEX(N$561:N622,MATCH($C623,$F$561:$F622,0)),INDEX(N$623:N624,MATCH($C623,$F$623:$F624,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$10:$P$30,MATCH('Personbiler - Benzin'!H623,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":0.38670599972208058},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$10:$I$30,MATCH('Personbiler - Benzin'!H623,Personbiler_trafikarbejde!$B$10:$B$30,0))","v":9915.5384544123226},{"$f":"IF($H623>$C623,INDEX(U$561:U622,MATCH($C623,$F$561:$F622,0)),INDEX(U$623:U624,MATCH($C623,$F$623:$F624,0)))","v":202240},{"$f":"IF($H623>$C623,INDEX(V$561:V622,MATCH($C623,$F$561:$F622,0)),INDEX(V$623:V624,MATCH($C623,$F$623:$F624,0)))","v":16.2},{"$f":"IF($H623>$C623,INDEX(W$561:W622,MATCH($C623,$F$561:$F622,0)),INDEX(W$623:W624,MATCH($C623,$F$623:$F624,0)))","v":52940.604878048776},{"$f":"IF($H623>$C623,INDEX(X$561:X622,MATCH($C623,$F$561:$F622,0)),INDEX(X$623:X624,MATCH($C623,$F$623:$F624,0)))","v":13235.151219512194},{"$f":"IF($H623>$C623,INDEX(Y$561:Y622,MATCH($C623,$F$561:$F622,0)),INDEX(Y$623:Y624,MATCH($C623,$F$623:$F624,0)))","v":54384.543902439014},null,6.7318464079928697E-2,null,null,{"$f":"IF($H623>$C623,INDEX(AD$561:AD622,MATCH($C623,$F$561:$F622,0)),INDEX(AD$623:AD624,MATCH($C623,$F$623:$F624,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H623>$C623,INDEX(AG$561:AG622,MATCH($C623,$F$561:$F622,0)),INDEX(AG$623:AG624,MATCH($C623,$F$623:$F624,0)))","v":1},{"$f":"IF($H623>$C623,INDEX(AH$561:AH622,MATCH($C623,$F$561:$F622,0)),INDEX(AH$623:AH624,MATCH($C623,$F$623:$F624,0)))","v":0},null,null,null,null,null,{"$f":"IF($H623>$C623,INDEX(AN$561:AN622,MATCH($C623,$F$561:$F622,0)),INDEX(AN$623:AN624,MATCH($C623,$F$623:$F624,0)))","v":0.03},null,{"$f":"IF($H623>$C623,INDEX(AP$561:AP622,MATCH($C623,$F$561:$F622,0)),INDEX(AP$623:AP624,MATCH($C623,$F$623:$F624,0)))","v":454},{"$f":"IF($H623>$C623,INDEX(AQ$561:AQ622,MATCH($C623,$F$561:$F622,0)),INDEX(AQ$623:AQ624,MATCH($C623,$F$623:$F624,0)))","v":0},{"$f":"IF($H623>$C623,INDEX(AR$561:AR622,MATCH($C623,$F$561:$F622,0)),INDEX(AR$623:AR624,MATCH($C623,$F$623:$F624,0)))","v":4},{"$f":"IF($H623>$C623,INDEX(AS$561:AS622,MATCH($C623,$F$561:$F622,0)),INDEX(AS$623:AS624,MATCH($C623,$F$623:$F624,0)))","v":35000},null,null,{"$f":"IF($H623>$C623,INDEX(AV$561:AV622,MATCH($C623,$F$561:$F622,0)),INDEX(AV$623:AV624,MATCH($C623,$F$623:$F624,0)))","v":1.252},{"$f":"IF($H623>$C623,INDEX(AW$561:AW622,MATCH($C623,$F$561:$F622,0)),INDEX(AW$623:AW624,MATCH($C623,$F$623:$F624,0)))","v":1.1667816857303936}]
[null,0.1,{"$f":"IF(COUNTIF(H622:H624,H624)=1,D624+0.1,IF(COUNTIF(H622:H624,H624)=2,D624+0.2,IF(COUNTIF(H622:H624,H624)=3,D624+0.3,0)))","v":0.1},{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H624)),ABS($E$624:$E$686-H624),0))","v":0},{"$f":"(IF(G624=0,0,H624))*1","v":0},0.1,1,0,{"$f":"H624+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":0},{"$f":"J638","v":"Lille personbil, benzin"},"CITROEN","C3","1.2 PureTech 83 5D","2021",null,{"$f":"SUM(Personbiler_trafikarbejde!O32:O52)","v":12441.865967696111},{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H624,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":900.55556337351368},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H624,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15472.326693659499},211060,16.600000000000001,85521.021021021021,17104.204204204205,57364.774774774764,null,6.007111181599839E-2,null,null,{"$f":"1/18.275","v":5.4719562243502058E-2},123.33333333333333,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$Q$55","v":1.0977995684373705}]
[null,0.2,{"$f":"IF(COUNTIF(H623:H625,H625)=1,D625+0.1,IF(COUNTIF(H623:H625,H625)=2,D625+0.2,IF(COUNTIF(H623:H625,H625)=3,D625+0.3,0)))","v":0.2},{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H625)),ABS($E$624:$E$686-H625),0))","v":0},{"$f":"(IF(G625=0,0,H625))*1","v":0},0.2,1,0,{"$f":"H625+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":0},{"$f":"J639","v":"Lille personbil, benzin"},"OPEL","CORSA","1,2 5D","2021",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H625,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":900.55556337351368},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H625,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15472.326693659499},211060,16.600000000000001,91902.402402402397,18380.480480480481,63040.450450450444,null,{"$f":"AD625*AV625*AW625","v":6.0318657606448924E-2},null,null,{"$f":"1/18.2","v":5.4945054945054944E-2},120,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,{"$f":"AV624","v":1},{"$f":"AW624","v":1.0977995684373705}]
[null,{"$f":"IF(COUNTIF(I624:I626,I626)=1,I626+0.1,IF(COUNTIF(I624:I626,I626)=2,I626+0.2,IF(COUNTIF(I624:I626,I626)=3,I626+0.3,0)))","v":0.3},0.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H626)),ABS($E$624:$E$686-H626),0))","v":0},0,0.3,1,0,{"$f":"H626+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":0},"Lille personbil, benzin","PEUGEOT",208,"PureTech 100 5D","2021",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H626,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":900.55556337351368},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H626,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15472.326693659499},211060,16.600000000000001,106110.36036036036,21222.072072072071,77657.567567567559,null,5.9180569727081959E-2,null,null,{"$f":"1/18.55","v":5.3908355795148244E-2},120.5,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,{"$f":"AV625","v":1},{"$f":"AW625","v":1.0977995684373705}]
[null,1.1000000000000001,2.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H627)),ABS($E$624:$E$686-H627),0))","v":0},0,{"$f":"(IF(E627=0,0,IF(COUNTIF(E625:E627,E627)=1,E627&\",1\",IF(COUNTIF(E625:E627,E627)=2,E627&\",2\",IF(COUNTIF(E625:E627,E627)=3,E627&\",3\")))))*1","v":0},0,1,{"$f":"H627+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":1},{"$f":"IF($H627>$C627,INDEX(J$624:J626,MATCH($C627,$F$624:$F626,0)),INDEX(J628:J$686,MATCH($C627,$F628:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H627>$C627,INDEX(K$624:K626,MATCH($C627,$F$624:$F626,0)),INDEX(K628:K$686,MATCH($C627,$F628:$F$686,0)))","v":"CITROEN"},{"$f":"IF($H627>$C627,INDEX(L$624:L626,MATCH($C627,$F$624:$F626,0)),INDEX(L628:L$686,MATCH($C627,$F628:$F$686,0)))","v":"C3"},{"$f":"IF($H627>$C627,INDEX(M$624:M626,MATCH($C627,$F$624:$F626,0)),INDEX(M628:M$686,MATCH($C627,$F628:$F$686,0)))","v":"Gnsn variant"},{"$f":"IF($H627>$C627,INDEX(N$624:N626,MATCH($C627,$F$624:$F626,0)),INDEX(N628:N$686,MATCH($C627,$F628:$F$686,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H627,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1136.9766422214725},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H627,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15131.845966374838},{"$f":"IF($H627>$C627,INDEX(U$624:U626,MATCH($C627,$F$624:$F626,0)),INDEX(U628:U$686,MATCH($C627,$F628:$F$686,0)))","v":211060},{"$f":"IF($H627>$C627,INDEX(V$624:V626,MATCH($C627,$F$624:$F626,0)),INDEX(V628:V$686,MATCH($C627,$F628:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H627>$C627,INDEX(W$624:W626,MATCH($C627,$F$624:$F626,0)),INDEX(W628:W$686,MATCH($C627,$F628:$F$686,0)))","v":55870.810850673653},{"$f":"IF($H627>$C627,INDEX(X$624:X626,MATCH($C627,$F$624:$F626,0)),INDEX(X628:X$686,MATCH($C627,$F628:$F$686,0)))","v":13672.702712668413},{"$f":"IF($H627>$C627,INDEX(Y$624:Y626,MATCH($C627,$F$624:$F626,0)),INDEX(Y628:Y$686,MATCH($C627,$F628:$F$686,0)))","v":63152.147406354467},null,6.1499171874608703E-2,null,null,{"$f":"IF($H627>$C627,INDEX(AD$624:AD626,MATCH($C627,$F$624:$F626,0)),INDEX(AD628:AD$686,MATCH($C627,$F628:$F$686,0)))","v":5.6020400847987067E-2},null,null,{"$f":"IF($H627>$C627,INDEX(AG$624:AG626,MATCH($C627,$F$624:$F626,0)),INDEX(AG628:AG$686,MATCH($C627,$F628:$F$686,0)))","v":1},{"$f":"IF($H627>$C627,INDEX(AH$624:AH626,MATCH($C627,$F$624:$F626,0)),INDEX(AH628:AH$686,MATCH($C627,$F628:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H627>$C627,INDEX(AN$624:AN626,MATCH($C627,$F$624:$F626,0)),INDEX(AN628:AN$686,MATCH($C627,$F628:$F$686,0)))","v":0.03},null,{"$f":"IF($H627>$C627,INDEX(AP$624:AP626,MATCH($C627,$F$624:$F626,0)),INDEX(AP628:AP$686,MATCH($C627,$F628:$F$686,0)))","v":558},{"$f":"IF($H627>$C627,INDEX(AQ$624:AQ626,MATCH($C627,$F$624:$F626,0)),INDEX(AQ628:AQ$686,MATCH($C627,$F628:$F$686,0)))","v":0},{"$f":"IF($H627>$C627,INDEX(AR$624:AR626,MATCH($C627,$F$624:$F626,0)),INDEX(AR628:AR$686,MATCH($C627,$F628:$F$686,0)))","v":4},{"$f":"IF($H627>$C627,INDEX(AS$624:AS626,MATCH($C627,$F$624:$F626,0)),INDEX(AS628:AS$686,MATCH($C627,$F628:$F$686,0)))","v":35000},null,null,{"$f":"IF($H627>$C627,INDEX(AV$624:AV626,MATCH($C627,$F$624:$F626,0)),INDEX(AV628:AV$686,MATCH($C627,$F628:$F$686,0)))","v":1},{"$f":"IF($H627>$C627,INDEX(AW$624:AW626,MATCH($C627,$F$624:$F626,0)),INDEX(AW628:AW$686,MATCH($C627,$F628:$F$686,0)))","v":1.0977995684373705}]
[null,1.2,2.2000000000000002,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H628)),ABS($E$624:$E$686-H628),0))","v":0},0,{"$f":"(IF(E628=0,0,IF(COUNTIF(E626:E628,E628)=1,E628&\",1\",IF(COUNTIF(E626:E628,E628)=2,E628&\",2\",IF(COUNTIF(E626:E628,E628)=3,E628&\",3\")))))*1","v":0},0,1,{"$f":"H628+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":1},{"$f":"IF($H628>$C628,INDEX(J$624:J627,MATCH($C628,$F$624:$F627,0)),INDEX(J629:J$686,MATCH($C628,$F629:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H628>$C628,INDEX(K$624:K627,MATCH($C628,$F$624:$F627,0)),INDEX(K629:K$686,MATCH($C628,$F629:$F$686,0)))","v":"PEUGEOT"},{"$f":"IF($H628>$C628,INDEX(L$624:L627,MATCH($C628,$F$624:$F627,0)),INDEX(L629:L$686,MATCH($C628,$F629:$F$686,0)))","v":"208"},{"$f":"IF($H628>$C628,INDEX(M$624:M627,MATCH($C628,$F$624:$F627,0)),INDEX(M629:M$686,MATCH($C628,$F629:$F$686,0)))","v":"Gnsn variant"},{"$f":"IF($H628>$C628,INDEX(N$624:N627,MATCH($C628,$F$624:$F627,0)),INDEX(N629:N$686,MATCH($C628,$F629:$F$686,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H628,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1136.9766422214725},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H628,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15131.845966374838},{"$f":"IF($H628>$C628,INDEX(U$624:U627,MATCH($C628,$F$624:$F627,0)),INDEX(U629:U$686,MATCH($C628,$F629:$F$686,0)))","v":211060},{"$f":"IF($H628>$C628,INDEX(V$624:V627,MATCH($C628,$F$624:$F627,0)),INDEX(V629:V$686,MATCH($C628,$F629:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H628>$C628,INDEX(W$624:W627,MATCH($C628,$F$624:$F627,0)),INDEX(W629:W$686,MATCH($C628,$F629:$F$686,0)))","v":80345.406002166987},{"$f":"IF($H628>$C628,INDEX(X$624:X627,MATCH($C628,$F$624:$F627,0)),INDEX(X629:X$686,MATCH($C628,$F629:$F$686,0)))","v":19791.351500541747},{"$f":"IF($H628>$C628,INDEX(Y$624:Y627,MATCH($C628,$F$624:$F627,0)),INDEX(Y629:Y$686,MATCH($C628,$F629:$F$686,0)))","v":92720.383737442287},null,6.4549892387559218E-2,null,null,{"$f":"IF($H628>$C628,INDEX(AD$624:AD627,MATCH($C628,$F$624:$F627,0)),INDEX(AD629:AD$686,MATCH($C628,$F629:$F$686,0)))","v":5.8799342105263171E-2},null,null,{"$f":"IF($H628>$C628,INDEX(AG$624:AG627,MATCH($C628,$F$624:$F627,0)),INDEX(AG629:AG$686,MATCH($C628,$F629:$F$686,0)))","v":1},{"$f":"IF($H628>$C628,INDEX(AH$624:AH627,MATCH($C628,$F$624:$F627,0)),INDEX(AH629:AH$686,MATCH($C628,$F629:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H628>$C628,INDEX(AN$624:AN627,MATCH($C628,$F$624:$F627,0)),INDEX(AN629:AN$686,MATCH($C628,$F629:$F$686,0)))","v":0.03},null,{"$f":"IF($H628>$C628,INDEX(AP$624:AP627,MATCH($C628,$F$624:$F627,0)),INDEX(AP629:AP$686,MATCH($C628,$F629:$F$686,0)))","v":558},{"$f":"IF($H628>$C628,INDEX(AQ$624:AQ627,MATCH($C628,$F$624:$F627,0)),INDEX(AQ629:AQ$686,MATCH($C628,$F629:$F$686,0)))","v":0},{"$f":"IF($H628>$C628,INDEX(AR$624:AR627,MATCH($C628,$F$624:$F627,0)),INDEX(AR629:AR$686,MATCH($C628,$F629:$F$686,0)))","v":4},{"$f":"IF($H628>$C628,INDEX(AS$624:AS627,MATCH($C628,$F$624:$F627,0)),INDEX(AS629:AS$686,MATCH($C628,$F629:$F$686,0)))","v":35000},null,null,{"$f":"IF($H628>$C628,INDEX(AV$624:AV627,MATCH($C628,$F$624:$F627,0)),INDEX(AV629:AV$686,MATCH($C628,$F629:$F$686,0)))","v":1},{"$f":"IF($H628>$C628,INDEX(AW$624:AW627,MATCH($C628,$F$624:$F627,0)),INDEX(AW629:AW$686,MATCH($C628,$F629:$F$686,0)))","v":1.0977995684373705}]
[null,1.3,2.2999999999999998,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H629)),ABS($E$624:$E$686-H629),0))","v":0},0,0,0,1,{"$f":"H629+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":1},{"$f":"IF($H629>$C629,INDEX(J$624:J628,MATCH($C629,$F$624:$F628,0)),INDEX(J630:J$686,MATCH($C629,$F630:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H629>$C629,INDEX(K$624:K628,MATCH($C629,$F$624:$F628,0)),INDEX(K630:K$686,MATCH($C629,$F630:$F$686,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H629>$C629,INDEX(L$624:L628,MATCH($C629,$F$624:$F628,0)),INDEX(L630:L$686,MATCH($C629,$F630:$F$686,0)))","v":"POLO"},{"$f":"IF($H629>$C629,INDEX(M$624:M628,MATCH($C629,$F$624:$F628,0)),INDEX(M630:M$686,MATCH($C629,$F630:$F$686,0)))","v":"Gnsn variant"},{"$f":"IF($H629>$C629,INDEX(N$624:N628,MATCH($C629,$F$624:$F628,0)),INDEX(N630:N$686,MATCH($C629,$F630:$F$686,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H629,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1136.9766422214725},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H629,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15131.845966374838},{"$f":"IF($H629>$C629,INDEX(U$624:U628,MATCH($C629,$F$624:$F628,0)),INDEX(U630:U$686,MATCH($C629,$F630:$F$686,0)))","v":211060},{"$f":"IF($H629>$C629,INDEX(V$624:V628,MATCH($C629,$F$624:$F628,0)),INDEX(V630:V$686,MATCH($C629,$F630:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H629>$C629,INDEX(W$624:W628,MATCH($C629,$F$624:$F628,0)),INDEX(W630:W$686,MATCH($C629,$F630:$F$686,0)))","v":97953.72245102626},{"$f":"IF($H629>$C629,INDEX(X$624:X628,MATCH($C629,$F$624:$F628,0)),INDEX(X630:X$686,MATCH($C629,$F630:$F$686,0)))","v":24193.430612756565},{"$f":"IF($H629>$C629,INDEX(Y$624:Y628,MATCH($C629,$F$624:$F628,0)),INDEX(Y630:Y$686,MATCH($C629,$F630:$F$686,0)))","v":113947.0328601209},null,6.6812823164537585E-2,null,null,{"$f":"IF($H629>$C629,INDEX(AD$624:AD628,MATCH($C629,$F$624:$F628,0)),INDEX(AD630:AD$686,MATCH($C629,$F630:$F$686,0)))","v":6.086067537778346E-2},null,null,{"$f":"IF($H629>$C629,INDEX(AG$624:AG628,MATCH($C629,$F$624:$F628,0)),INDEX(AG630:AG$686,MATCH($C629,$F630:$F$686,0)))","v":1},{"$f":"IF($H629>$C629,INDEX(AH$624:AH628,MATCH($C629,$F$624:$F628,0)),INDEX(AH630:AH$686,MATCH($C629,$F630:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H629>$C629,INDEX(AN$624:AN628,MATCH($C629,$F$624:$F628,0)),INDEX(AN630:AN$686,MATCH($C629,$F630:$F$686,0)))","v":0.03},null,{"$f":"IF($H629>$C629,INDEX(AP$624:AP628,MATCH($C629,$F$624:$F628,0)),INDEX(AP630:AP$686,MATCH($C629,$F630:$F$686,0)))","v":558},{"$f":"IF($H629>$C629,INDEX(AQ$624:AQ628,MATCH($C629,$F$624:$F628,0)),INDEX(AQ630:AQ$686,MATCH($C629,$F630:$F$686,0)))","v":0},{"$f":"IF($H629>$C629,INDEX(AR$624:AR628,MATCH($C629,$F$624:$F628,0)),INDEX(AR630:AR$686,MATCH($C629,$F630:$F$686,0)))","v":4},{"$f":"IF($H629>$C629,INDEX(AS$624:AS628,MATCH($C629,$F$624:$F628,0)),INDEX(AS630:AS$686,MATCH($C629,$F630:$F$686,0)))","v":35000},null,null,{"$f":"IF($H629>$C629,INDEX(AV$624:AV628,MATCH($C629,$F$624:$F628,0)),INDEX(AV630:AV$686,MATCH($C629,$F630:$F$686,0)))","v":1},{"$f":"IF($H629>$C629,INDEX(AW$624:AW628,MATCH($C629,$F$624:$F628,0)),INDEX(AW630:AW$686,MATCH($C629,$F630:$F$686,0)))","v":1.0977995684373705}]
[null,2.1,2.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H630)),ABS($E$624:$E$686-H630),0))","v":2},2,2.1,1,2,{"$f":"H630+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":2},{"$f":"J644","v":"Lille personbil, benzin"},"CITROEN","C3","Gnsn variant","2019",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H630,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1367.1633121559523},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H630,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14798.702287798236},211060,16.600000000000001,55870.810850673653,13672.702712668413,63152.147406354467,null,6.1499171874608703E-2,null,null,5.6020400847987067E-2,null,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$Q$55","v":1.0977995684373705}]
[null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H631)),ABS($E$624:$E$686-H631),0))","v":2},2,2.2000000000000002,1,2,{"$f":"H631+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":2},{"$f":"J630","v":"Lille personbil, benzin"},"PEUGEOT","208","Gnsn variant","2019",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H631,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1367.1633121559523},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H631,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14798.702287798236},211060,16.600000000000001,80345.406002166987,19791.351500541747,92720.383737442287,null,6.4549892387559218E-2,null,null,5.8799342105263171E-2,null,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,{"$f":"AV630","v":1},{"$f":"AW630","v":1.0977995684373705}]
[null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H632)),ABS($E$624:$E$686-H632),0))","v":2},2,2.2999999999999998,1,2,{"$f":"H632+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":2},{"$f":"J631","v":"Lille personbil, benzin"},"VOLKSWAGEN","POLO","Gnsn variant","2019",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H632,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1367.1633121559523},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H632,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14798.702287798236},211060,16.600000000000001,97953.72245102626,24193.430612756565,113947.0328601209,null,6.6812823164537585E-2,null,null,6.086067537778346E-2,null,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,{"$f":"AV631","v":1},{"$f":"AW631","v":1.0977995684373705}]
[null,3.1,2.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H633)),ABS($E$624:$E$686-H633),0))","v":2},0,0,0,3,{"$f":"H633+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":3},{"$f":"IF($H633>$C633,INDEX(J$624:J632,MATCH($C633,$F$624:$F632,0)),INDEX(J634:J$686,MATCH($C633,$F634:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H633>$C633,INDEX(K$624:K632,MATCH($C633,$F$624:$F632,0)),INDEX(K634:K$686,MATCH($C633,$F634:$F$686,0)))","v":"CITROEN"},{"$f":"IF($H633>$C633,INDEX(L$624:L632,MATCH($C633,$F$624:$F632,0)),INDEX(L634:L$686,MATCH($C633,$F634:$F$686,0)))","v":"C3"},{"$f":"IF($H633>$C633,INDEX(M$624:M632,MATCH($C633,$F$624:$F632,0)),INDEX(M634:M$686,MATCH($C633,$F634:$F$686,0)))","v":"Gnsn variant"},{"$f":"IF($H633>$C633,INDEX(N$624:N632,MATCH($C633,$F$624:$F632,0)),INDEX(N634:N$686,MATCH($C633,$F634:$F$686,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H633,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1292.1939269766624},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H633,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14473.011961702256},{"$f":"IF($H633>$C633,INDEX(U$624:U632,MATCH($C633,$F$624:$F632,0)),INDEX(U634:U$686,MATCH($C633,$F634:$F$686,0)))","v":211060},{"$f":"IF($H633>$C633,INDEX(V$624:V632,MATCH($C633,$F$624:$F632,0)),INDEX(V634:V$686,MATCH($C633,$F634:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H633>$C633,INDEX(W$624:W632,MATCH($C633,$F$624:$F632,0)),INDEX(W634:W$686,MATCH($C633,$F634:$F$686,0)))","v":55870.810850673653},{"$f":"IF($H633>$C633,INDEX(X$624:X632,MATCH($C633,$F$624:$F632,0)),INDEX(X634:X$686,MATCH($C633,$F634:$F$686,0)))","v":13672.702712668413},{"$f":"IF($H633>$C633,INDEX(Y$624:Y632,MATCH($C633,$F$624:$F632,0)),INDEX(Y634:Y$686,MATCH($C633,$F634:$F$686,0)))","v":63152.147406354467},null,6.1499171874608703E-2,null,null,{"$f":"IF($H633>$C633,INDEX(AD$624:AD632,MATCH($C633,$F$624:$F632,0)),INDEX(AD634:AD$686,MATCH($C633,$F634:$F$686,0)))","v":5.6020400847987067E-2},null,null,{"$f":"IF($H633>$C633,INDEX(AG$624:AG632,MATCH($C633,$F$624:$F632,0)),INDEX(AG634:AG$686,MATCH($C633,$F634:$F$686,0)))","v":1},{"$f":"IF($H633>$C633,INDEX(AH$624:AH632,MATCH($C633,$F$624:$F632,0)),INDEX(AH634:AH$686,MATCH($C633,$F634:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H633>$C633,INDEX(AN$624:AN632,MATCH($C633,$F$624:$F632,0)),INDEX(AN634:AN$686,MATCH($C633,$F634:$F$686,0)))","v":0.03},null,{"$f":"IF($H633>$C633,INDEX(AP$624:AP632,MATCH($C633,$F$624:$F632,0)),INDEX(AP634:AP$686,MATCH($C633,$F634:$F$686,0)))","v":558},{"$f":"IF($H633>$C633,INDEX(AQ$624:AQ632,MATCH($C633,$F$624:$F632,0)),INDEX(AQ634:AQ$686,MATCH($C633,$F634:$F$686,0)))","v":0},{"$f":"IF($H633>$C633,INDEX(AR$624:AR632,MATCH($C633,$F$624:$F632,0)),INDEX(AR634:AR$686,MATCH($C633,$F634:$F$686,0)))","v":4},{"$f":"IF($H633>$C633,INDEX(AS$624:AS632,MATCH($C633,$F$624:$F632,0)),INDEX(AS634:AS$686,MATCH($C633,$F634:$F$686,0)))","v":35000},null,null,{"$f":"IF($H633>$C633,INDEX(AV$624:AV632,MATCH($C633,$F$624:$F632,0)),INDEX(AV634:AV$686,MATCH($C633,$F634:$F$686,0)))","v":1},{"$f":"IF($H633>$C633,INDEX(AW$624:AW632,MATCH($C633,$F$624:$F632,0)),INDEX(AW634:AW$686,MATCH($C633,$F634:$F$686,0)))","v":1.0977995684373705}]
[null,3.2,2.2000000000000002,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H634)),ABS($E$624:$E$686-H634),0))","v":2},0,0,0,3,{"$f":"H634+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":3},{"$f":"IF($H634>$C634,INDEX(J$624:J633,MATCH($C634,$F$624:$F633,0)),INDEX(J635:J$686,MATCH($C634,$F635:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H634>$C634,INDEX(K$624:K633,MATCH($C634,$F$624:$F633,0)),INDEX(K635:K$686,MATCH($C634,$F635:$F$686,0)))","v":"PEUGEOT"},{"$f":"IF($H634>$C634,INDEX(L$624:L633,MATCH($C634,$F$624:$F633,0)),INDEX(L635:L$686,MATCH($C634,$F635:$F$686,0)))","v":"208"},{"$f":"IF($H634>$C634,INDEX(M$624:M633,MATCH($C634,$F$624:$F633,0)),INDEX(M635:M$686,MATCH($C634,$F635:$F$686,0)))","v":"Gnsn variant"},{"$f":"IF($H634>$C634,INDEX(N$624:N633,MATCH($C634,$F$624:$F633,0)),INDEX(N635:N$686,MATCH($C634,$F635:$F$686,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H634,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1292.1939269766624},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H634,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14473.011961702256},{"$f":"IF($H634>$C634,INDEX(U$624:U633,MATCH($C634,$F$624:$F633,0)),INDEX(U635:U$686,MATCH($C634,$F635:$F$686,0)))","v":211060},{"$f":"IF($H634>$C634,INDEX(V$624:V633,MATCH($C634,$F$624:$F633,0)),INDEX(V635:V$686,MATCH($C634,$F635:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H634>$C634,INDEX(W$624:W633,MATCH($C634,$F$624:$F633,0)),INDEX(W635:W$686,MATCH($C634,$F635:$F$686,0)))","v":80345.406002166987},{"$f":"IF($H634>$C634,INDEX(X$624:X633,MATCH($C634,$F$624:$F633,0)),INDEX(X635:X$686,MATCH($C634,$F635:$F$686,0)))","v":19791.351500541747},{"$f":"IF($H634>$C634,INDEX(Y$624:Y633,MATCH($C634,$F$624:$F633,0)),INDEX(Y635:Y$686,MATCH($C634,$F635:$F$686,0)))","v":92720.383737442287},null,6.4549892387559218E-2,null,null,{"$f":"IF($H634>$C634,INDEX(AD$624:AD633,MATCH($C634,$F$624:$F633,0)),INDEX(AD635:AD$686,MATCH($C634,$F635:$F$686,0)))","v":5.8799342105263171E-2},null,null,{"$f":"IF($H634>$C634,INDEX(AG$624:AG633,MATCH($C634,$F$624:$F633,0)),INDEX(AG635:AG$686,MATCH($C634,$F635:$F$686,0)))","v":1},{"$f":"IF($H634>$C634,INDEX(AH$624:AH633,MATCH($C634,$F$624:$F633,0)),INDEX(AH635:AH$686,MATCH($C634,$F635:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H634>$C634,INDEX(AN$624:AN633,MATCH($C634,$F$624:$F633,0)),INDEX(AN635:AN$686,MATCH($C634,$F635:$F$686,0)))","v":0.03},null,{"$f":"IF($H634>$C634,INDEX(AP$624:AP633,MATCH($C634,$F$624:$F633,0)),INDEX(AP635:AP$686,MATCH($C634,$F635:$F$686,0)))","v":558},{"$f":"IF($H634>$C634,INDEX(AQ$624:AQ633,MATCH($C634,$F$624:$F633,0)),INDEX(AQ635:AQ$686,MATCH($C634,$F635:$F$686,0)))","v":0},{"$f":"IF($H634>$C634,INDEX(AR$624:AR633,MATCH($C634,$F$624:$F633,0)),INDEX(AR635:AR$686,MATCH($C634,$F635:$F$686,0)))","v":4},{"$f":"IF($H634>$C634,INDEX(AS$624:AS633,MATCH($C634,$F$624:$F633,0)),INDEX(AS635:AS$686,MATCH($C634,$F635:$F$686,0)))","v":35000},null,null,{"$f":"IF($H634>$C634,INDEX(AV$624:AV633,MATCH($C634,$F$624:$F633,0)),INDEX(AV635:AV$686,MATCH($C634,$F635:$F$686,0)))","v":1},{"$f":"IF($H634>$C634,INDEX(AW$624:AW633,MATCH($C634,$F$624:$F633,0)),INDEX(AW635:AW$686,MATCH($C634,$F635:$F$686,0)))","v":1.0977995684373705}]
[null,3.3,2.2999999999999998,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H635)),ABS($E$624:$E$686-H635),0))","v":2},0,0,0,3,{"$f":"H635+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":3},{"$f":"IF($H635>$C635,INDEX(J$624:J634,MATCH($C635,$F$624:$F634,0)),INDEX(J636:J$686,MATCH($C635,$F636:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H635>$C635,INDEX(K$624:K634,MATCH($C635,$F$624:$F634,0)),INDEX(K636:K$686,MATCH($C635,$F636:$F$686,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H635>$C635,INDEX(L$624:L634,MATCH($C635,$F$624:$F634,0)),INDEX(L636:L$686,MATCH($C635,$F636:$F$686,0)))","v":"POLO"},{"$f":"IF($H635>$C635,INDEX(M$624:M634,MATCH($C635,$F$624:$F634,0)),INDEX(M636:M$686,MATCH($C635,$F636:$F$686,0)))","v":"Gnsn variant"},{"$f":"IF($H635>$C635,INDEX(N$624:N634,MATCH($C635,$F$624:$F634,0)),INDEX(N636:N$686,MATCH($C635,$F636:$F$686,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H635,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1292.1939269766624},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H635,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14473.011961702256},{"$f":"IF($H635>$C635,INDEX(U$624:U634,MATCH($C635,$F$624:$F634,0)),INDEX(U636:U$686,MATCH($C635,$F636:$F$686,0)))","v":211060},{"$f":"IF($H635>$C635,INDEX(V$624:V634,MATCH($C635,$F$624:$F634,0)),INDEX(V636:V$686,MATCH($C635,$F636:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H635>$C635,INDEX(W$624:W634,MATCH($C635,$F$624:$F634,0)),INDEX(W636:W$686,MATCH($C635,$F636:$F$686,0)))","v":97953.72245102626},{"$f":"IF($H635>$C635,INDEX(X$624:X634,MATCH($C635,$F$624:$F634,0)),INDEX(X636:X$686,MATCH($C635,$F636:$F$686,0)))","v":24193.430612756565},{"$f":"IF($H635>$C635,INDEX(Y$624:Y634,MATCH($C635,$F$624:$F634,0)),INDEX(Y636:Y$686,MATCH($C635,$F636:$F$686,0)))","v":113947.0328601209},null,6.6812823164537585E-2,null,null,{"$f":"IF($H635>$C635,INDEX(AD$624:AD634,MATCH($C635,$F$624:$F634,0)),INDEX(AD636:AD$686,MATCH($C635,$F636:$F$686,0)))","v":6.086067537778346E-2},null,null,{"$f":"IF($H635>$C635,INDEX(AG$624:AG634,MATCH($C635,$F$624:$F634,0)),INDEX(AG636:AG$686,MATCH($C635,$F636:$F$686,0)))","v":1},{"$f":"IF($H635>$C635,INDEX(AH$624:AH634,MATCH($C635,$F$624:$F634,0)),INDEX(AH636:AH$686,MATCH($C635,$F636:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H635>$C635,INDEX(AN$624:AN634,MATCH($C635,$F$624:$F634,0)),INDEX(AN636:AN$686,MATCH($C635,$F636:$F$686,0)))","v":0.03},null,{"$f":"IF($H635>$C635,INDEX(AP$624:AP634,MATCH($C635,$F$624:$F634,0)),INDEX(AP636:AP$686,MATCH($C635,$F636:$F$686,0)))","v":558},{"$f":"IF($H635>$C635,INDEX(AQ$624:AQ634,MATCH($C635,$F$624:$F634,0)),INDEX(AQ636:AQ$686,MATCH($C635,$F636:$F$686,0)))","v":0},{"$f":"IF($H635>$C635,INDEX(AR$624:AR634,MATCH($C635,$F$624:$F634,0)),INDEX(AR636:AR$686,MATCH($C635,$F636:$F$686,0)))","v":4},{"$f":"IF($H635>$C635,INDEX(AS$624:AS634,MATCH($C635,$F$624:$F634,0)),INDEX(AS636:AS$686,MATCH($C635,$F636:$F$686,0)))","v":35000},null,null,{"$f":"IF($H635>$C635,INDEX(AV$624:AV634,MATCH($C635,$F$624:$F634,0)),INDEX(AV636:AV$686,MATCH($C635,$F636:$F$686,0)))","v":1},{"$f":"IF($H635>$C635,INDEX(AW$624:AW634,MATCH($C635,$F$624:$F634,0)),INDEX(AW636:AW$686,MATCH($C635,$F636:$F$686,0)))","v":1.0977995684373705}]
[null,4.0999999999999996,2.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H636)),ABS($E$624:$E$686-H636),0))","v":2},0,0,0,4,{"$f":"H636+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":4},{"$f":"IF($H636>$C636,INDEX(J$624:J635,MATCH($C636,$F$624:$F635,0)),INDEX(J637:J$686,MATCH($C636,$F637:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H636>$C636,INDEX(K$624:K635,MATCH($C636,$F$624:$F635,0)),INDEX(K637:K$686,MATCH($C636,$F637:$F$686,0)))","v":"CITROEN"},{"$f":"IF($H636>$C636,INDEX(L$624:L635,MATCH($C636,$F$624:$F635,0)),INDEX(L637:L$686,MATCH($C636,$F637:$F$686,0)))","v":"C3"},{"$f":"IF($H636>$C636,INDEX(M$624:M635,MATCH($C636,$F$624:$F635,0)),INDEX(M637:M$686,MATCH($C636,$F637:$F$686,0)))","v":"Gnsn variant"},{"$f":"IF($H636>$C636,INDEX(N$624:N635,MATCH($C636,$F$624:$F635,0)),INDEX(N637:N$686,MATCH($C636,$F637:$F$686,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H636,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1276.8265782005503},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H636,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14154.563756297255},{"$f":"IF($H636>$C636,INDEX(U$624:U635,MATCH($C636,$F$624:$F635,0)),INDEX(U637:U$686,MATCH($C636,$F637:$F$686,0)))","v":211060},{"$f":"IF($H636>$C636,INDEX(V$624:V635,MATCH($C636,$F$624:$F635,0)),INDEX(V637:V$686,MATCH($C636,$F637:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H636>$C636,INDEX(W$624:W635,MATCH($C636,$F$624:$F635,0)),INDEX(W637:W$686,MATCH($C636,$F637:$F$686,0)))","v":55870.810850673653},{"$f":"IF($H636>$C636,INDEX(X$624:X635,MATCH($C636,$F$624:$F635,0)),INDEX(X637:X$686,MATCH($C636,$F637:$F$686,0)))","v":13672.702712668413},{"$f":"IF($H636>$C636,INDEX(Y$624:Y635,MATCH($C636,$F$624:$F635,0)),INDEX(Y637:Y$686,MATCH($C636,$F637:$F$686,0)))","v":63152.147406354467},null,6.1499171874608703E-2,null,null,{"$f":"IF($H636>$C636,INDEX(AD$624:AD635,MATCH($C636,$F$624:$F635,0)),INDEX(AD637:AD$686,MATCH($C636,$F637:$F$686,0)))","v":5.6020400847987067E-2},null,null,{"$f":"IF($H636>$C636,INDEX(AG$624:AG635,MATCH($C636,$F$624:$F635,0)),INDEX(AG637:AG$686,MATCH($C636,$F637:$F$686,0)))","v":1},{"$f":"IF($H636>$C636,INDEX(AH$624:AH635,MATCH($C636,$F$624:$F635,0)),INDEX(AH637:AH$686,MATCH($C636,$F637:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H636>$C636,INDEX(AN$624:AN635,MATCH($C636,$F$624:$F635,0)),INDEX(AN637:AN$686,MATCH($C636,$F637:$F$686,0)))","v":0.03},null,{"$f":"IF($H636>$C636,INDEX(AP$624:AP635,MATCH($C636,$F$624:$F635,0)),INDEX(AP637:AP$686,MATCH($C636,$F637:$F$686,0)))","v":558},{"$f":"IF($H636>$C636,INDEX(AQ$624:AQ635,MATCH($C636,$F$624:$F635,0)),INDEX(AQ637:AQ$686,MATCH($C636,$F637:$F$686,0)))","v":0},{"$f":"IF($H636>$C636,INDEX(AR$624:AR635,MATCH($C636,$F$624:$F635,0)),INDEX(AR637:AR$686,MATCH($C636,$F637:$F$686,0)))","v":4},{"$f":"IF($H636>$C636,INDEX(AS$624:AS635,MATCH($C636,$F$624:$F635,0)),INDEX(AS637:AS$686,MATCH($C636,$F637:$F$686,0)))","v":35000},null,null,{"$f":"IF($H636>$C636,INDEX(AV$624:AV635,MATCH($C636,$F$624:$F635,0)),INDEX(AV637:AV$686,MATCH($C636,$F637:$F$686,0)))","v":1},{"$f":"IF($H636>$C636,INDEX(AW$624:AW635,MATCH($C636,$F$624:$F635,0)),INDEX(AW637:AW$686,MATCH($C636,$F637:$F$686,0)))","v":1.0977995684373705}]
[null,4.2,2.2000000000000002,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H637)),ABS($E$624:$E$686-H637),0))","v":2},0,0,0,4,{"$f":"H637+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":4},{"$f":"IF($H637>$C637,INDEX(J$624:J636,MATCH($C637,$F$624:$F636,0)),INDEX(J638:J$686,MATCH($C637,$F638:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H637>$C637,INDEX(K$624:K636,MATCH($C637,$F$624:$F636,0)),INDEX(K638:K$686,MATCH($C637,$F638:$F$686,0)))","v":"PEUGEOT"},{"$f":"IF($H637>$C637,INDEX(L$624:L636,MATCH($C637,$F$624:$F636,0)),INDEX(L638:L$686,MATCH($C637,$F638:$F$686,0)))","v":"208"},{"$f":"IF($H637>$C637,INDEX(M$624:M636,MATCH($C637,$F$624:$F636,0)),INDEX(M638:M$686,MATCH($C637,$F638:$F$686,0)))","v":"Gnsn variant"},{"$f":"IF($H637>$C637,INDEX(N$624:N636,MATCH($C637,$F$624:$F636,0)),INDEX(N638:N$686,MATCH($C637,$F638:$F$686,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H637,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1276.8265782005503},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H637,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14154.563756297255},{"$f":"IF($H637>$C637,INDEX(U$624:U636,MATCH($C637,$F$624:$F636,0)),INDEX(U638:U$686,MATCH($C637,$F638:$F$686,0)))","v":211060},{"$f":"IF($H637>$C637,INDEX(V$624:V636,MATCH($C637,$F$624:$F636,0)),INDEX(V638:V$686,MATCH($C637,$F638:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H637>$C637,INDEX(W$624:W636,MATCH($C637,$F$624:$F636,0)),INDEX(W638:W$686,MATCH($C637,$F638:$F$686,0)))","v":80345.406002166987},{"$f":"IF($H637>$C637,INDEX(X$624:X636,MATCH($C637,$F$624:$F636,0)),INDEX(X638:X$686,MATCH($C637,$F638:$F$686,0)))","v":19791.351500541747},{"$f":"IF($H637>$C637,INDEX(Y$624:Y636,MATCH($C637,$F$624:$F636,0)),INDEX(Y638:Y$686,MATCH($C637,$F638:$F$686,0)))","v":92720.383737442287},null,6.4549892387559218E-2,null,null,{"$f":"IF($H637>$C637,INDEX(AD$624:AD636,MATCH($C637,$F$624:$F636,0)),INDEX(AD638:AD$686,MATCH($C637,$F638:$F$686,0)))","v":5.8799342105263171E-2},null,null,{"$f":"IF($H637>$C637,INDEX(AG$624:AG636,MATCH($C637,$F$624:$F636,0)),INDEX(AG638:AG$686,MATCH($C637,$F638:$F$686,0)))","v":1},{"$f":"IF($H637>$C637,INDEX(AH$624:AH636,MATCH($C637,$F$624:$F636,0)),INDEX(AH638:AH$686,MATCH($C637,$F638:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H637>$C637,INDEX(AN$624:AN636,MATCH($C637,$F$624:$F636,0)),INDEX(AN638:AN$686,MATCH($C637,$F638:$F$686,0)))","v":0.03},null,{"$f":"IF($H637>$C637,INDEX(AP$624:AP636,MATCH($C637,$F$624:$F636,0)),INDEX(AP638:AP$686,MATCH($C637,$F638:$F$686,0)))","v":558},{"$f":"IF($H637>$C637,INDEX(AQ$624:AQ636,MATCH($C637,$F$624:$F636,0)),INDEX(AQ638:AQ$686,MATCH($C637,$F638:$F$686,0)))","v":0},{"$f":"IF($H637>$C637,INDEX(AR$624:AR636,MATCH($C637,$F$624:$F636,0)),INDEX(AR638:AR$686,MATCH($C637,$F638:$F$686,0)))","v":4},{"$f":"IF($H637>$C637,INDEX(AS$624:AS636,MATCH($C637,$F$624:$F636,0)),INDEX(AS638:AS$686,MATCH($C637,$F638:$F$686,0)))","v":35000},null,null,{"$f":"IF($H637>$C637,INDEX(AV$624:AV636,MATCH($C637,$F$624:$F636,0)),INDEX(AV638:AV$686,MATCH($C637,$F638:$F$686,0)))","v":1},{"$f":"IF($H637>$C637,INDEX(AW$624:AW636,MATCH($C637,$F$624:$F636,0)),INDEX(AW638:AW$686,MATCH($C637,$F638:$F$686,0)))","v":1.0977995684373705}]
[null,4.3,2.2999999999999998,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H638)),ABS($E$624:$E$686-H638),0))","v":2},0,0,0,4,{"$f":"H638+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":4},{"$f":"IF($H638>$C638,INDEX(J$624:J637,MATCH($C638,$F$624:$F637,0)),INDEX(J639:J$686,MATCH($C638,$F639:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H638>$C638,INDEX(K$624:K637,MATCH($C638,$F$624:$F637,0)),INDEX(K639:K$686,MATCH($C638,$F639:$F$686,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H638>$C638,INDEX(L$624:L637,MATCH($C638,$F$624:$F637,0)),INDEX(L639:L$686,MATCH($C638,$F639:$F$686,0)))","v":"POLO"},{"$f":"IF($H638>$C638,INDEX(M$624:M637,MATCH($C638,$F$624:$F637,0)),INDEX(M639:M$686,MATCH($C638,$F639:$F$686,0)))","v":"Gnsn variant"},{"$f":"IF($H638>$C638,INDEX(N$624:N637,MATCH($C638,$F$624:$F637,0)),INDEX(N639:N$686,MATCH($C638,$F639:$F$686,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H638,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1276.8265782005503},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H638,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14154.563756297255},{"$f":"IF($H638>$C638,INDEX(U$624:U637,MATCH($C638,$F$624:$F637,0)),INDEX(U639:U$686,MATCH($C638,$F639:$F$686,0)))","v":211060},{"$f":"IF($H638>$C638,INDEX(V$624:V637,MATCH($C638,$F$624:$F637,0)),INDEX(V639:V$686,MATCH($C638,$F639:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H638>$C638,INDEX(W$624:W637,MATCH($C638,$F$624:$F637,0)),INDEX(W639:W$686,MATCH($C638,$F639:$F$686,0)))","v":97953.72245102626},{"$f":"IF($H638>$C638,INDEX(X$624:X637,MATCH($C638,$F$624:$F637,0)),INDEX(X639:X$686,MATCH($C638,$F639:$F$686,0)))","v":24193.430612756565},{"$f":"IF($H638>$C638,INDEX(Y$624:Y637,MATCH($C638,$F$624:$F637,0)),INDEX(Y639:Y$686,MATCH($C638,$F639:$F$686,0)))","v":113947.0328601209},null,6.6812823164537585E-2,null,null,{"$f":"IF($H638>$C638,INDEX(AD$624:AD637,MATCH($C638,$F$624:$F637,0)),INDEX(AD639:AD$686,MATCH($C638,$F639:$F$686,0)))","v":6.086067537778346E-2},null,null,{"$f":"IF($H638>$C638,INDEX(AG$624:AG637,MATCH($C638,$F$624:$F637,0)),INDEX(AG639:AG$686,MATCH($C638,$F639:$F$686,0)))","v":1},{"$f":"IF($H638>$C638,INDEX(AH$624:AH637,MATCH($C638,$F$624:$F637,0)),INDEX(AH639:AH$686,MATCH($C638,$F639:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H638>$C638,INDEX(AN$624:AN637,MATCH($C638,$F$624:$F637,0)),INDEX(AN639:AN$686,MATCH($C638,$F639:$F$686,0)))","v":0.03},null,{"$f":"IF($H638>$C638,INDEX(AP$624:AP637,MATCH($C638,$F$624:$F637,0)),INDEX(AP639:AP$686,MATCH($C638,$F639:$F$686,0)))","v":558},{"$f":"IF($H638>$C638,INDEX(AQ$624:AQ637,MATCH($C638,$F$624:$F637,0)),INDEX(AQ639:AQ$686,MATCH($C638,$F639:$F$686,0)))","v":0},{"$f":"IF($H638>$C638,INDEX(AR$624:AR637,MATCH($C638,$F$624:$F637,0)),INDEX(AR639:AR$686,MATCH($C638,$F639:$F$686,0)))","v":4},{"$f":"IF($H638>$C638,INDEX(AS$624:AS637,MATCH($C638,$F$624:$F637,0)),INDEX(AS639:AS$686,MATCH($C638,$F639:$F$686,0)))","v":35000},null,null,{"$f":"IF($H638>$C638,INDEX(AV$624:AV637,MATCH($C638,$F$624:$F637,0)),INDEX(AV639:AV$686,MATCH($C638,$F639:$F$686,0)))","v":1},{"$f":"IF($H638>$C638,INDEX(AW$624:AW637,MATCH($C638,$F$624:$F637,0)),INDEX(AW639:AW$686,MATCH($C638,$F639:$F$686,0)))","v":1.0977995684373705}]
[null,5.0999999999999996,6.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H639)),ABS($E$624:$E$686-H639),0))","v":6},0,0,0,5,{"$f":"H639+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":5},{"$f":"IF($H639>$C639,INDEX(J$624:J638,MATCH($C639,$F$624:$F638,0)),INDEX(J640:J$686,MATCH($C639,$F640:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H639>$C639,INDEX(K$624:K638,MATCH($C639,$F$624:$F638,0)),INDEX(K640:K$686,MATCH($C639,$F640:$F$686,0)))","v":"Peugeot"},{"$f":"IF($H639>$C639,INDEX(L$624:L638,MATCH($C639,$F$624:$F638,0)),INDEX(L640:L$686,MATCH($C639,$F640:$F$686,0)))","v":"208"},{"$f":"IF($H639>$C639,INDEX(M$624:M638,MATCH($C639,$F$624:$F638,0)),INDEX(M640:M$686,MATCH($C639,$F640:$F$686,0)))","v":"1.2 vti 5d"},{"$f":"IF($H639>$C639,INDEX(N$624:N638,MATCH($C639,$F$624:$F638,0)),INDEX(N640:N$686,MATCH($C639,$F640:$F$686,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H639,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1088.2914383734396},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H639,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13843.129113328579},{"$f":"IF($H639>$C639,INDEX(U$624:U638,MATCH($C639,$F$624:$F638,0)),INDEX(U640:U$686,MATCH($C639,$F640:$F$686,0)))","v":211060},{"$f":"IF($H639>$C639,INDEX(V$624:V638,MATCH($C639,$F$624:$F638,0)),INDEX(V640:V$686,MATCH($C639,$F640:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H639>$C639,INDEX(W$624:W638,MATCH($C639,$F$624:$F638,0)),INDEX(W640:W$686,MATCH($C639,$F640:$F$686,0)))","v":61131.121951219502},{"$f":"IF($H639>$C639,INDEX(X$624:X638,MATCH($C639,$F$624:$F638,0)),INDEX(X640:X$686,MATCH($C639,$F640:$F$686,0)))","v":15282.780487804876},{"$f":"IF($H639>$C639,INDEX(Y$624:Y638,MATCH($C639,$F$624:$F638,0)),INDEX(Y640:Y$686,MATCH($C639,$F640:$F$686,0)))","v":40576.097560975599},null,6.5802282456506891E-2,null,null,{"$f":"IF($H639>$C639,INDEX(AD$624:AD638,MATCH($C639,$F$624:$F638,0)),INDEX(AD640:AD$686,MATCH($C639,$F640:$F$686,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H639>$C639,INDEX(AG$624:AG638,MATCH($C639,$F$624:$F638,0)),INDEX(AG640:AG$686,MATCH($C639,$F640:$F$686,0)))","v":1},{"$f":"IF($H639>$C639,INDEX(AH$624:AH638,MATCH($C639,$F$624:$F638,0)),INDEX(AH640:AH$686,MATCH($C639,$F640:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H639>$C639,INDEX(AN$624:AN638,MATCH($C639,$F$624:$F638,0)),INDEX(AN640:AN$686,MATCH($C639,$F640:$F$686,0)))","v":0.03},null,{"$f":"IF($H639>$C639,INDEX(AP$624:AP638,MATCH($C639,$F$624:$F638,0)),INDEX(AP640:AP$686,MATCH($C639,$F640:$F$686,0)))","v":558},{"$f":"IF($H639>$C639,INDEX(AQ$624:AQ638,MATCH($C639,$F$624:$F638,0)),INDEX(AQ640:AQ$686,MATCH($C639,$F640:$F$686,0)))","v":0},{"$f":"IF($H639>$C639,INDEX(AR$624:AR638,MATCH($C639,$F$624:$F638,0)),INDEX(AR640:AR$686,MATCH($C639,$F640:$F$686,0)))","v":4},{"$f":"IF($H639>$C639,INDEX(AS$624:AS638,MATCH($C639,$F$624:$F638,0)),INDEX(AS640:AS$686,MATCH($C639,$F640:$F$686,0)))","v":35000},null,null,{"$f":"IF($H639>$C639,INDEX(AV$624:AV638,MATCH($C639,$F$624:$F638,0)),INDEX(AV640:AV$686,MATCH($C639,$F640:$F$686,0)))","v":1.252},{"$f":"IF($H639>$C639,INDEX(AW$624:AW638,MATCH($C639,$F$624:$F638,0)),INDEX(AW640:AW$686,MATCH($C639,$F640:$F$686,0)))","v":1.1667816857303936}]
[null,5.2,6.2,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H640)),ABS($E$624:$E$686-H640),0))","v":6},0,0,0,5,{"$f":"H640+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":5},{"$f":"IF($H640>$C640,INDEX(J$624:J639,MATCH($C640,$F$624:$F639,0)),INDEX(J641:J$686,MATCH($C640,$F641:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H640>$C640,INDEX(K$624:K639,MATCH($C640,$F$624:$F639,0)),INDEX(K641:K$686,MATCH($C640,$F641:$F$686,0)))","v":"Kia"},{"$f":"IF($H640>$C640,INDEX(L$624:L639,MATCH($C640,$F$624:$F639,0)),INDEX(L641:L$686,MATCH($C640,$F641:$F$686,0)))","v":"Picanto"},{"$f":"IF($H640>$C640,INDEX(M$624:M639,MATCH($C640,$F$624:$F639,0)),INDEX(M641:M$686,MATCH($C640,$F641:$F$686,0)))","v":"1.0 5-dørs man. 5"},{"$f":"IF($H640>$C640,INDEX(N$624:N639,MATCH($C640,$F$624:$F639,0)),INDEX(N641:N$686,MATCH($C640,$F641:$F$686,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H640,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1088.2914383734396},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H640,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13843.129113328579},{"$f":"IF($H640>$C640,INDEX(U$624:U639,MATCH($C640,$F$624:$F639,0)),INDEX(U641:U$686,MATCH($C640,$F641:$F$686,0)))","v":211060},{"$f":"IF($H640>$C640,INDEX(V$624:V639,MATCH($C640,$F$624:$F639,0)),INDEX(V641:V$686,MATCH($C640,$F641:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H640>$C640,INDEX(W$624:W639,MATCH($C640,$F$624:$F639,0)),INDEX(W641:W$686,MATCH($C640,$F641:$F$686,0)))","v":57934.634146341472},{"$f":"IF($H640>$C640,INDEX(X$624:X639,MATCH($C640,$F$624:$F639,0)),INDEX(X641:X$686,MATCH($C640,$F641:$F$686,0)))","v":14483.658536585368},{"$f":"IF($H640>$C640,INDEX(Y$624:Y639,MATCH($C640,$F$624:$F639,0)),INDEX(Y641:Y$686,MATCH($C640,$F641:$F$686,0)))","v":27580.707317073189},null,5.9869289776002171E-2,null,null,{"$f":"IF($H640>$C640,INDEX(AD$624:AD639,MATCH($C640,$F$624:$F639,0)),INDEX(AD641:AD$686,MATCH($C640,$F641:$F$686,0)))","v":4.0983606557377053E-2},null,null,{"$f":"IF($H640>$C640,INDEX(AG$624:AG639,MATCH($C640,$F$624:$F639,0)),INDEX(AG641:AG$686,MATCH($C640,$F641:$F$686,0)))","v":1},{"$f":"IF($H640>$C640,INDEX(AH$624:AH639,MATCH($C640,$F$624:$F639,0)),INDEX(AH641:AH$686,MATCH($C640,$F641:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H640>$C640,INDEX(AN$624:AN639,MATCH($C640,$F$624:$F639,0)),INDEX(AN641:AN$686,MATCH($C640,$F641:$F$686,0)))","v":0.03},null,{"$f":"IF($H640>$C640,INDEX(AP$624:AP639,MATCH($C640,$F$624:$F639,0)),INDEX(AP641:AP$686,MATCH($C640,$F641:$F$686,0)))","v":558},{"$f":"IF($H640>$C640,INDEX(AQ$624:AQ639,MATCH($C640,$F$624:$F639,0)),INDEX(AQ641:AQ$686,MATCH($C640,$F641:$F$686,0)))","v":0},{"$f":"IF($H640>$C640,INDEX(AR$624:AR639,MATCH($C640,$F$624:$F639,0)),INDEX(AR641:AR$686,MATCH($C640,$F641:$F$686,0)))","v":4},{"$f":"IF($H640>$C640,INDEX(AS$624:AS639,MATCH($C640,$F$624:$F639,0)),INDEX(AS641:AS$686,MATCH($C640,$F641:$F$686,0)))","v":35000},null,null,{"$f":"IF($H640>$C640,INDEX(AV$624:AV639,MATCH($C640,$F$624:$F639,0)),INDEX(AV641:AV$686,MATCH($C640,$F641:$F$686,0)))","v":1.252},{"$f":"IF($H640>$C640,INDEX(AW$624:AW639,MATCH($C640,$F$624:$F639,0)),INDEX(AW641:AW$686,MATCH($C640,$F641:$F$686,0)))","v":1.1667816857303936}]
[null,5.3,6.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H641)),ABS($E$624:$E$686-H641),0))","v":6},0,0,0,5,{"$f":"H641+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":5},{"$f":"IF($H641>$C641,INDEX(J$624:J640,MATCH($C641,$F$624:$F640,0)),INDEX(J642:J$686,MATCH($C641,$F642:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H641>$C641,INDEX(K$624:K640,MATCH($C641,$F$624:$F640,0)),INDEX(K642:K$686,MATCH($C641,$F642:$F$686,0)))","v":"Ford"},{"$f":"IF($H641>$C641,INDEX(L$624:L640,MATCH($C641,$F$624:$F640,0)),INDEX(L642:L$686,MATCH($C641,$F642:$F$686,0)))","v":"Fiesta"},{"$f":"IF($H641>$C641,INDEX(M$624:M640,MATCH($C641,$F$624:$F640,0)),INDEX(M642:M$686,MATCH($C641,$F642:$F$686,0)))","v":"1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel"},{"$f":"IF($H641>$C641,INDEX(N$624:N640,MATCH($C641,$F$624:$F640,0)),INDEX(N642:N$686,MATCH($C641,$F642:$F$686,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H641,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1088.2914383734396},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H641,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13843.129113328579},{"$f":"IF($H641>$C641,INDEX(U$624:U640,MATCH($C641,$F$624:$F640,0)),INDEX(U642:U$686,MATCH($C641,$F642:$F$686,0)))","v":211060},{"$f":"IF($H641>$C641,INDEX(V$624:V640,MATCH($C641,$F$624:$F640,0)),INDEX(V642:V$686,MATCH($C641,$F642:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H641>$C641,INDEX(W$624:W640,MATCH($C641,$F$624:$F640,0)),INDEX(W642:W$686,MATCH($C641,$F642:$F$686,0)))","v":74735.024390243911},{"$f":"IF($H641>$C641,INDEX(X$624:X640,MATCH($C641,$F$624:$F640,0)),INDEX(X642:X$686,MATCH($C641,$F642:$F$686,0)))","v":18683.756097560978},{"$f":"IF($H641>$C641,INDEX(Y$624:Y640,MATCH($C641,$F$624:$F640,0)),INDEX(Y642:Y$686,MATCH($C641,$F642:$F$686,0)))","v":54031.219512195137},null,6.2695736932809137E-2,null,null,{"$f":"IF($H641>$C641,INDEX(AD$624:AD640,MATCH($C641,$F$624:$F640,0)),INDEX(AD642:AD$686,MATCH($C641,$F642:$F$686,0)))","v":4.2918454935622317E-2},null,null,{"$f":"IF($H641>$C641,INDEX(AG$624:AG640,MATCH($C641,$F$624:$F640,0)),INDEX(AG642:AG$686,MATCH($C641,$F642:$F$686,0)))","v":1},{"$f":"IF($H641>$C641,INDEX(AH$624:AH640,MATCH($C641,$F$624:$F640,0)),INDEX(AH642:AH$686,MATCH($C641,$F642:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H641>$C641,INDEX(AN$624:AN640,MATCH($C641,$F$624:$F640,0)),INDEX(AN642:AN$686,MATCH($C641,$F642:$F$686,0)))","v":0.03},null,{"$f":"IF($H641>$C641,INDEX(AP$624:AP640,MATCH($C641,$F$624:$F640,0)),INDEX(AP642:AP$686,MATCH($C641,$F642:$F$686,0)))","v":558},{"$f":"IF($H641>$C641,INDEX(AQ$624:AQ640,MATCH($C641,$F$624:$F640,0)),INDEX(AQ642:AQ$686,MATCH($C641,$F642:$F$686,0)))","v":0},{"$f":"IF($H641>$C641,INDEX(AR$624:AR640,MATCH($C641,$F$624:$F640,0)),INDEX(AR642:AR$686,MATCH($C641,$F642:$F$686,0)))","v":4},{"$f":"IF($H641>$C641,INDEX(AS$624:AS640,MATCH($C641,$F$624:$F640,0)),INDEX(AS642:AS$686,MATCH($C641,$F642:$F$686,0)))","v":35000},null,null,{"$f":"IF($H641>$C641,INDEX(AV$624:AV640,MATCH($C641,$F$624:$F640,0)),INDEX(AV642:AV$686,MATCH($C641,$F642:$F$686,0)))","v":1.252},{"$f":"IF($H641>$C641,INDEX(AW$624:AW640,MATCH($C641,$F$624:$F640,0)),INDEX(AW642:AW$686,MATCH($C641,$F642:$F$686,0)))","v":1.1667816857303936}]
[null,6.1,6.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H642)),ABS($E$624:$E$686-H642),0))","v":6},6,6.1,1,6,{"$f":"H642+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":6},{"$f":"J656","v":"Lille personbil, benzin"},"Peugeot","208","1.2 vti 5d",2015,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H642,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1039.7340007991154},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H642,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13538.555701959885},211060,16.600000000000001,61131.121951219502,15282.780487804876,40576.097560975599,null,{"$f":"AD642*AV640*AW640","v":6.5802282456506891E-2},null,null,4.504504504504505E-2,null,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1.252,1.1667816857303936]
[null,6.2,6.2,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H643)),ABS($E$624:$E$686-H643),0))","v":6},6,6.2,1,6,{"$f":"H643+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":6},{"$f":"J642","v":"Lille personbil, benzin"},"Kia","Picanto","1.0 5-dørs man. 5",2015,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H643,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1039.7340007991154},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H643,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13538.555701959885},211060,16.600000000000001,57934.634146341472,14483.658536585368,27580.707317073189,null,{"$f":"AD643*AV641*AW641","v":5.9869289776002171E-2},null,null,4.0983606557377053E-2,null,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1.252,1.1667816857303936]
[null,6.3,6.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H644)),ABS($E$624:$E$686-H644),0))","v":6},6,6.3,1,6,{"$f":"H644+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":6},{"$f":"J643","v":"Lille personbil, benzin"},"Ford","Fiesta","1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel",2015,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H644,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1039.7340007991154},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H644,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13538.555701959885},211060,16.600000000000001,74735.024390243911,18683.756097560978,54031.219512195137,null,{"$f":"AD644*AV642*AW642","v":6.2695736932809137E-2},null,null,4.2918454935622317E-2,null,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1.252,1.1667816857303936]
[null,7.1,6.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H645)),ABS($E$624:$E$686-H645),0))","v":6},0,0,0,7,{"$f":"H645+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":7},{"$f":"IF($H645>$C645,INDEX(J$624:J644,MATCH($C645,$F$624:$F644,0)),INDEX(J646:J$686,MATCH($C645,$F646:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H645>$C645,INDEX(K$624:K644,MATCH($C645,$F$624:$F644,0)),INDEX(K646:K$686,MATCH($C645,$F646:$F$686,0)))","v":"Peugeot"},{"$f":"IF($H645>$C645,INDEX(L$624:L644,MATCH($C645,$F$624:$F644,0)),INDEX(L646:L$686,MATCH($C645,$F646:$F$686,0)))","v":"208"},{"$f":"IF($H645>$C645,INDEX(M$624:M644,MATCH($C645,$F$624:$F644,0)),INDEX(M646:M$686,MATCH($C645,$F646:$F$686,0)))","v":"1.2 vti 5d"},{"$f":"IF($H645>$C645,INDEX(N$624:N644,MATCH($C645,$F$624:$F644,0)),INDEX(N646:N$686,MATCH($C645,$F646:$F$686,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H645,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":900.51375618538145},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H645,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13240.70747651676},{"$f":"IF($H645>$C645,INDEX(U$624:U644,MATCH($C645,$F$624:$F644,0)),INDEX(U646:U$686,MATCH($C645,$F646:$F$686,0)))","v":211060},{"$f":"IF($H645>$C645,INDEX(V$624:V644,MATCH($C645,$F$624:$F644,0)),INDEX(V646:V$686,MATCH($C645,$F646:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H645>$C645,INDEX(W$624:W644,MATCH($C645,$F$624:$F644,0)),INDEX(W646:W$686,MATCH($C645,$F646:$F$686,0)))","v":61131.121951219502},{"$f":"IF($H645>$C645,INDEX(X$624:X644,MATCH($C645,$F$624:$F644,0)),INDEX(X646:X$686,MATCH($C645,$F646:$F$686,0)))","v":15282.780487804876},{"$f":"IF($H645>$C645,INDEX(Y$624:Y644,MATCH($C645,$F$624:$F644,0)),INDEX(Y646:Y$686,MATCH($C645,$F646:$F$686,0)))","v":40576.097560975599},null,{"$f":"AD645*AV645*AW645","v":6.5802282456506891E-2},null,null,{"$f":"IF($H645>$C645,INDEX(AD$624:AD644,MATCH($C645,$F$624:$F644,0)),INDEX(AD646:AD$686,MATCH($C645,$F646:$F$686,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H645>$C645,INDEX(AG$624:AG644,MATCH($C645,$F$624:$F644,0)),INDEX(AG646:AG$686,MATCH($C645,$F646:$F$686,0)))","v":1},{"$f":"IF($H645>$C645,INDEX(AH$624:AH644,MATCH($C645,$F$624:$F644,0)),INDEX(AH646:AH$686,MATCH($C645,$F646:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H645>$C645,INDEX(AN$624:AN644,MATCH($C645,$F$624:$F644,0)),INDEX(AN646:AN$686,MATCH($C645,$F646:$F$686,0)))","v":0.03},null,{"$f":"IF($H645>$C645,INDEX(AP$624:AP644,MATCH($C645,$F$624:$F644,0)),INDEX(AP646:AP$686,MATCH($C645,$F646:$F$686,0)))","v":558},{"$f":"IF($H645>$C645,INDEX(AQ$624:AQ644,MATCH($C645,$F$624:$F644,0)),INDEX(AQ646:AQ$686,MATCH($C645,$F646:$F$686,0)))","v":0},{"$f":"IF($H645>$C645,INDEX(AR$624:AR644,MATCH($C645,$F$624:$F644,0)),INDEX(AR646:AR$686,MATCH($C645,$F646:$F$686,0)))","v":4},{"$f":"IF($H645>$C645,INDEX(AS$624:AS644,MATCH($C645,$F$624:$F644,0)),INDEX(AS646:AS$686,MATCH($C645,$F646:$F$686,0)))","v":35000},null,null,{"$f":"IF($H645>$C645,INDEX(AV$624:AV644,MATCH($C645,$F$624:$F644,0)),INDEX(AV646:AV$686,MATCH($C645,$F646:$F$686,0)))","v":1.252},{"$f":"IF($H645>$C645,INDEX(AW$624:AW644,MATCH($C645,$F$624:$F644,0)),INDEX(AW646:AW$686,MATCH($C645,$F646:$F$686,0)))","v":1.1667816857303936}]
[null,7.2,6.2,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H646)),ABS($E$624:$E$686-H646),0))","v":6},0,0,0,7,{"$f":"H646+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":7},{"$f":"IF($H646>$C646,INDEX(J$624:J645,MATCH($C646,$F$624:$F645,0)),INDEX(J647:J$686,MATCH($C646,$F647:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H646>$C646,INDEX(K$624:K645,MATCH($C646,$F$624:$F645,0)),INDEX(K647:K$686,MATCH($C646,$F647:$F$686,0)))","v":"Kia"},{"$f":"IF($H646>$C646,INDEX(L$624:L645,MATCH($C646,$F$624:$F645,0)),INDEX(L647:L$686,MATCH($C646,$F647:$F$686,0)))","v":"Picanto"},{"$f":"IF($H646>$C646,INDEX(M$624:M645,MATCH($C646,$F$624:$F645,0)),INDEX(M647:M$686,MATCH($C646,$F647:$F$686,0)))","v":"1.0 5-dørs man. 5"},{"$f":"IF($H646>$C646,INDEX(N$624:N645,MATCH($C646,$F$624:$F645,0)),INDEX(N647:N$686,MATCH($C646,$F647:$F$686,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H646,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":900.51375618538145},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H646,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13240.70747651676},{"$f":"IF($H646>$C646,INDEX(U$624:U645,MATCH($C646,$F$624:$F645,0)),INDEX(U647:U$686,MATCH($C646,$F647:$F$686,0)))","v":211060},{"$f":"IF($H646>$C646,INDEX(V$624:V645,MATCH($C646,$F$624:$F645,0)),INDEX(V647:V$686,MATCH($C646,$F647:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H646>$C646,INDEX(W$624:W645,MATCH($C646,$F$624:$F645,0)),INDEX(W647:W$686,MATCH($C646,$F647:$F$686,0)))","v":57934.634146341472},{"$f":"IF($H646>$C646,INDEX(X$624:X645,MATCH($C646,$F$624:$F645,0)),INDEX(X647:X$686,MATCH($C646,$F647:$F$686,0)))","v":14483.658536585368},{"$f":"IF($H646>$C646,INDEX(Y$624:Y645,MATCH($C646,$F$624:$F645,0)),INDEX(Y647:Y$686,MATCH($C646,$F647:$F$686,0)))","v":27580.707317073189},null,5.9869289776002171E-2,null,null,{"$f":"IF($H646>$C646,INDEX(AD$624:AD645,MATCH($C646,$F$624:$F645,0)),INDEX(AD647:AD$686,MATCH($C646,$F647:$F$686,0)))","v":4.0983606557377053E-2},null,null,{"$f":"IF($H646>$C646,INDEX(AG$624:AG645,MATCH($C646,$F$624:$F645,0)),INDEX(AG647:AG$686,MATCH($C646,$F647:$F$686,0)))","v":1},{"$f":"IF($H646>$C646,INDEX(AH$624:AH645,MATCH($C646,$F$624:$F645,0)),INDEX(AH647:AH$686,MATCH($C646,$F647:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H646>$C646,INDEX(AN$624:AN645,MATCH($C646,$F$624:$F645,0)),INDEX(AN647:AN$686,MATCH($C646,$F647:$F$686,0)))","v":0.03},null,{"$f":"IF($H646>$C646,INDEX(AP$624:AP645,MATCH($C646,$F$624:$F645,0)),INDEX(AP647:AP$686,MATCH($C646,$F647:$F$686,0)))","v":558},{"$f":"IF($H646>$C646,INDEX(AQ$624:AQ645,MATCH($C646,$F$624:$F645,0)),INDEX(AQ647:AQ$686,MATCH($C646,$F647:$F$686,0)))","v":0},{"$f":"IF($H646>$C646,INDEX(AR$624:AR645,MATCH($C646,$F$624:$F645,0)),INDEX(AR647:AR$686,MATCH($C646,$F647:$F$686,0)))","v":4},{"$f":"IF($H646>$C646,INDEX(AS$624:AS645,MATCH($C646,$F$624:$F645,0)),INDEX(AS647:AS$686,MATCH($C646,$F647:$F$686,0)))","v":35000},null,null,{"$f":"IF($H646>$C646,INDEX(AV$624:AV645,MATCH($C646,$F$624:$F645,0)),INDEX(AV647:AV$686,MATCH($C646,$F647:$F$686,0)))","v":1.252},{"$f":"IF($H646>$C646,INDEX(AW$624:AW645,MATCH($C646,$F$624:$F645,0)),INDEX(AW647:AW$686,MATCH($C646,$F647:$F$686,0)))","v":1.1667816857303936}]
[null,7.3,6.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H647)),ABS($E$624:$E$686-H647),0))","v":6},0,0,0,7,{"$f":"H647+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":7},{"$f":"IF($H647>$C647,INDEX(J$624:J646,MATCH($C647,$F$624:$F646,0)),INDEX(J648:J$686,MATCH($C647,$F648:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H647>$C647,INDEX(K$624:K646,MATCH($C647,$F$624:$F646,0)),INDEX(K648:K$686,MATCH($C647,$F648:$F$686,0)))","v":"Ford"},{"$f":"IF($H647>$C647,INDEX(L$624:L646,MATCH($C647,$F$624:$F646,0)),INDEX(L648:L$686,MATCH($C647,$F648:$F$686,0)))","v":"Fiesta"},{"$f":"IF($H647>$C647,INDEX(M$624:M646,MATCH($C647,$F$624:$F646,0)),INDEX(M648:M$686,MATCH($C647,$F648:$F$686,0)))","v":"1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel"},{"$f":"IF($H647>$C647,INDEX(N$624:N646,MATCH($C647,$F$624:$F646,0)),INDEX(N648:N$686,MATCH($C647,$F648:$F$686,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H647,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":900.51375618538145},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H647,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13240.70747651676},{"$f":"IF($H647>$C647,INDEX(U$624:U646,MATCH($C647,$F$624:$F646,0)),INDEX(U648:U$686,MATCH($C647,$F648:$F$686,0)))","v":211060},{"$f":"IF($H647>$C647,INDEX(V$624:V646,MATCH($C647,$F$624:$F646,0)),INDEX(V648:V$686,MATCH($C647,$F648:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H647>$C647,INDEX(W$624:W646,MATCH($C647,$F$624:$F646,0)),INDEX(W648:W$686,MATCH($C647,$F648:$F$686,0)))","v":74735.024390243911},{"$f":"IF($H647>$C647,INDEX(X$624:X646,MATCH($C647,$F$624:$F646,0)),INDEX(X648:X$686,MATCH($C647,$F648:$F$686,0)))","v":18683.756097560978},{"$f":"IF($H647>$C647,INDEX(Y$624:Y646,MATCH($C647,$F$624:$F646,0)),INDEX(Y648:Y$686,MATCH($C647,$F648:$F$686,0)))","v":54031.219512195137},null,6.2695736932809137E-2,null,null,{"$f":"IF($H647>$C647,INDEX(AD$624:AD646,MATCH($C647,$F$624:$F646,0)),INDEX(AD648:AD$686,MATCH($C647,$F648:$F$686,0)))","v":4.2918454935622317E-2},null,null,{"$f":"IF($H647>$C647,INDEX(AG$624:AG646,MATCH($C647,$F$624:$F646,0)),INDEX(AG648:AG$686,MATCH($C647,$F648:$F$686,0)))","v":1},{"$f":"IF($H647>$C647,INDEX(AH$624:AH646,MATCH($C647,$F$624:$F646,0)),INDEX(AH648:AH$686,MATCH($C647,$F648:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H647>$C647,INDEX(AN$624:AN646,MATCH($C647,$F$624:$F646,0)),INDEX(AN648:AN$686,MATCH($C647,$F648:$F$686,0)))","v":0.03},null,{"$f":"IF($H647>$C647,INDEX(AP$624:AP646,MATCH($C647,$F$624:$F646,0)),INDEX(AP648:AP$686,MATCH($C647,$F648:$F$686,0)))","v":558},{"$f":"IF($H647>$C647,INDEX(AQ$624:AQ646,MATCH($C647,$F$624:$F646,0)),INDEX(AQ648:AQ$686,MATCH($C647,$F648:$F$686,0)))","v":0},{"$f":"IF($H647>$C647,INDEX(AR$624:AR646,MATCH($C647,$F$624:$F646,0)),INDEX(AR648:AR$686,MATCH($C647,$F648:$F$686,0)))","v":4},{"$f":"IF($H647>$C647,INDEX(AS$624:AS646,MATCH($C647,$F$624:$F646,0)),INDEX(AS648:AS$686,MATCH($C647,$F648:$F$686,0)))","v":35000},null,null,{"$f":"IF($H647>$C647,INDEX(AV$624:AV646,MATCH($C647,$F$624:$F646,0)),INDEX(AV648:AV$686,MATCH($C647,$F648:$F$686,0)))","v":1.252},{"$f":"IF($H647>$C647,INDEX(AW$624:AW646,MATCH($C647,$F$624:$F646,0)),INDEX(AW648:AW$686,MATCH($C647,$F648:$F$686,0)))","v":1.1667816857303936}]
[null,8.1,6.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H648)),ABS($E$624:$E$686-H648),0))","v":6},0,0,0,8,{"$f":"H648+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":8},{"$f":"IF($H648>$C648,INDEX(J$624:J647,MATCH($C648,$F$624:$F647,0)),INDEX(J649:J$686,MATCH($C648,$F649:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H648>$C648,INDEX(K$624:K647,MATCH($C648,$F$624:$F647,0)),INDEX(K649:K$686,MATCH($C648,$F649:$F$686,0)))","v":"Peugeot"},{"$f":"IF($H648>$C648,INDEX(L$624:L647,MATCH($C648,$F$624:$F647,0)),INDEX(L649:L$686,MATCH($C648,$F649:$F$686,0)))","v":"208"},{"$f":"IF($H648>$C648,INDEX(M$624:M647,MATCH($C648,$F$624:$F647,0)),INDEX(M649:M$686,MATCH($C648,$F649:$F$686,0)))","v":"1.2 vti 5d"},{"$f":"IF($H648>$C648,INDEX(N$624:N647,MATCH($C648,$F$624:$F647,0)),INDEX(N649:N$686,MATCH($C648,$F649:$F$686,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H648,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":776.26544647875414},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H648,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12949.4119120334},{"$f":"IF($H648>$C648,INDEX(U$624:U647,MATCH($C648,$F$624:$F647,0)),INDEX(U649:U$686,MATCH($C648,$F649:$F$686,0)))","v":211060},{"$f":"IF($H648>$C648,INDEX(V$624:V647,MATCH($C648,$F$624:$F647,0)),INDEX(V649:V$686,MATCH($C648,$F649:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H648>$C648,INDEX(W$624:W647,MATCH($C648,$F$624:$F647,0)),INDEX(W649:W$686,MATCH($C648,$F649:$F$686,0)))","v":61131.121951219502},{"$f":"IF($H648>$C648,INDEX(X$624:X647,MATCH($C648,$F$624:$F647,0)),INDEX(X649:X$686,MATCH($C648,$F649:$F$686,0)))","v":15282.780487804876},{"$f":"IF($H648>$C648,INDEX(Y$624:Y647,MATCH($C648,$F$624:$F647,0)),INDEX(Y649:Y$686,MATCH($C648,$F649:$F$686,0)))","v":40576.097560975599},null,6.5802282456506891E-2,null,null,{"$f":"IF($H648>$C648,INDEX(AD$624:AD647,MATCH($C648,$F$624:$F647,0)),INDEX(AD649:AD$686,MATCH($C648,$F649:$F$686,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H648>$C648,INDEX(AG$624:AG647,MATCH($C648,$F$624:$F647,0)),INDEX(AG649:AG$686,MATCH($C648,$F649:$F$686,0)))","v":1},{"$f":"IF($H648>$C648,INDEX(AH$624:AH647,MATCH($C648,$F$624:$F647,0)),INDEX(AH649:AH$686,MATCH($C648,$F649:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H648>$C648,INDEX(AN$624:AN647,MATCH($C648,$F$624:$F647,0)),INDEX(AN649:AN$686,MATCH($C648,$F649:$F$686,0)))","v":0.03},null,{"$f":"IF($H648>$C648,INDEX(AP$624:AP647,MATCH($C648,$F$624:$F647,0)),INDEX(AP649:AP$686,MATCH($C648,$F649:$F$686,0)))","v":558},{"$f":"IF($H648>$C648,INDEX(AQ$624:AQ647,MATCH($C648,$F$624:$F647,0)),INDEX(AQ649:AQ$686,MATCH($C648,$F649:$F$686,0)))","v":0},{"$f":"IF($H648>$C648,INDEX(AR$624:AR647,MATCH($C648,$F$624:$F647,0)),INDEX(AR649:AR$686,MATCH($C648,$F649:$F$686,0)))","v":4},{"$f":"IF($H648>$C648,INDEX(AS$624:AS647,MATCH($C648,$F$624:$F647,0)),INDEX(AS649:AS$686,MATCH($C648,$F649:$F$686,0)))","v":35000},null,null,{"$f":"IF($H648>$C648,INDEX(AV$624:AV647,MATCH($C648,$F$624:$F647,0)),INDEX(AV649:AV$686,MATCH($C648,$F649:$F$686,0)))","v":1.252},{"$f":"IF($H648>$C648,INDEX(AW$624:AW647,MATCH($C648,$F$624:$F647,0)),INDEX(AW649:AW$686,MATCH($C648,$F649:$F$686,0)))","v":1.1667816857303936}]
[null,8.1999999999999993,6.2,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H649)),ABS($E$624:$E$686-H649),0))","v":6},0,0,0,8,{"$f":"H649+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":8},{"$f":"IF($H649>$C649,INDEX(J$624:J648,MATCH($C649,$F$624:$F648,0)),INDEX(J650:J$686,MATCH($C649,$F650:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H649>$C649,INDEX(K$624:K648,MATCH($C649,$F$624:$F648,0)),INDEX(K650:K$686,MATCH($C649,$F650:$F$686,0)))","v":"Kia"},{"$f":"IF($H649>$C649,INDEX(L$624:L648,MATCH($C649,$F$624:$F648,0)),INDEX(L650:L$686,MATCH($C649,$F650:$F$686,0)))","v":"Picanto"},{"$f":"IF($H649>$C649,INDEX(M$624:M648,MATCH($C649,$F$624:$F648,0)),INDEX(M650:M$686,MATCH($C649,$F650:$F$686,0)))","v":"1.0 5-dørs man. 5"},{"$f":"IF($H649>$C649,INDEX(N$624:N648,MATCH($C649,$F$624:$F648,0)),INDEX(N650:N$686,MATCH($C649,$F650:$F$686,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H649,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":776.26544647875414},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H649,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12949.4119120334},{"$f":"IF($H649>$C649,INDEX(U$624:U648,MATCH($C649,$F$624:$F648,0)),INDEX(U650:U$686,MATCH($C649,$F650:$F$686,0)))","v":211060},{"$f":"IF($H649>$C649,INDEX(V$624:V648,MATCH($C649,$F$624:$F648,0)),INDEX(V650:V$686,MATCH($C649,$F650:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H649>$C649,INDEX(W$624:W648,MATCH($C649,$F$624:$F648,0)),INDEX(W650:W$686,MATCH($C649,$F650:$F$686,0)))","v":57934.634146341472},{"$f":"IF($H649>$C649,INDEX(X$624:X648,MATCH($C649,$F$624:$F648,0)),INDEX(X650:X$686,MATCH($C649,$F650:$F$686,0)))","v":14483.658536585368},{"$f":"IF($H649>$C649,INDEX(Y$624:Y648,MATCH($C649,$F$624:$F648,0)),INDEX(Y650:Y$686,MATCH($C649,$F650:$F$686,0)))","v":27580.707317073189},null,5.9869289776002171E-2,null,null,{"$f":"IF($H649>$C649,INDEX(AD$624:AD648,MATCH($C649,$F$624:$F648,0)),INDEX(AD650:AD$686,MATCH($C649,$F650:$F$686,0)))","v":4.0983606557377053E-2},null,null,{"$f":"IF($H649>$C649,INDEX(AG$624:AG648,MATCH($C649,$F$624:$F648,0)),INDEX(AG650:AG$686,MATCH($C649,$F650:$F$686,0)))","v":1},{"$f":"IF($H649>$C649,INDEX(AH$624:AH648,MATCH($C649,$F$624:$F648,0)),INDEX(AH650:AH$686,MATCH($C649,$F650:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H649>$C649,INDEX(AN$624:AN648,MATCH($C649,$F$624:$F648,0)),INDEX(AN650:AN$686,MATCH($C649,$F650:$F$686,0)))","v":0.03},null,{"$f":"IF($H649>$C649,INDEX(AP$624:AP648,MATCH($C649,$F$624:$F648,0)),INDEX(AP650:AP$686,MATCH($C649,$F650:$F$686,0)))","v":558},{"$f":"IF($H649>$C649,INDEX(AQ$624:AQ648,MATCH($C649,$F$624:$F648,0)),INDEX(AQ650:AQ$686,MATCH($C649,$F650:$F$686,0)))","v":0},{"$f":"IF($H649>$C649,INDEX(AR$624:AR648,MATCH($C649,$F$624:$F648,0)),INDEX(AR650:AR$686,MATCH($C649,$F650:$F$686,0)))","v":4},{"$f":"IF($H649>$C649,INDEX(AS$624:AS648,MATCH($C649,$F$624:$F648,0)),INDEX(AS650:AS$686,MATCH($C649,$F650:$F$686,0)))","v":35000},null,null,{"$f":"IF($H649>$C649,INDEX(AV$624:AV648,MATCH($C649,$F$624:$F648,0)),INDEX(AV650:AV$686,MATCH($C649,$F650:$F$686,0)))","v":1.252},{"$f":"IF($H649>$C649,INDEX(AW$624:AW648,MATCH($C649,$F$624:$F648,0)),INDEX(AW650:AW$686,MATCH($C649,$F650:$F$686,0)))","v":1.1667816857303936}]
[null,8.3000000000000007,6.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H650)),ABS($E$624:$E$686-H650),0))","v":6},0,0,0,8,{"$f":"H650+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":8},{"$f":"IF($H650>$C650,INDEX(J$624:J649,MATCH($C650,$F$624:$F649,0)),INDEX(J651:J$686,MATCH($C650,$F651:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H650>$C650,INDEX(K$624:K649,MATCH($C650,$F$624:$F649,0)),INDEX(K651:K$686,MATCH($C650,$F651:$F$686,0)))","v":"Ford"},{"$f":"IF($H650>$C650,INDEX(L$624:L649,MATCH($C650,$F$624:$F649,0)),INDEX(L651:L$686,MATCH($C650,$F651:$F$686,0)))","v":"Fiesta"},{"$f":"IF($H650>$C650,INDEX(M$624:M649,MATCH($C650,$F$624:$F649,0)),INDEX(M651:M$686,MATCH($C650,$F651:$F$686,0)))","v":"1.0 ecoboost (100 hk) hatchback, 5 dørs forhjulstræk manuel"},{"$f":"IF($H650>$C650,INDEX(N$624:N649,MATCH($C650,$F$624:$F649,0)),INDEX(N651:N$686,MATCH($C650,$F651:$F$686,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H650,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":776.26544647875414},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H650,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12949.4119120334},{"$f":"IF($H650>$C650,INDEX(U$624:U649,MATCH($C650,$F$624:$F649,0)),INDEX(U651:U$686,MATCH($C650,$F651:$F$686,0)))","v":211060},{"$f":"IF($H650>$C650,INDEX(V$624:V649,MATCH($C650,$F$624:$F649,0)),INDEX(V651:V$686,MATCH($C650,$F651:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H650>$C650,INDEX(W$624:W649,MATCH($C650,$F$624:$F649,0)),INDEX(W651:W$686,MATCH($C650,$F651:$F$686,0)))","v":74735.024390243911},{"$f":"IF($H650>$C650,INDEX(X$624:X649,MATCH($C650,$F$624:$F649,0)),INDEX(X651:X$686,MATCH($C650,$F651:$F$686,0)))","v":18683.756097560978},{"$f":"IF($H650>$C650,INDEX(Y$624:Y649,MATCH($C650,$F$624:$F649,0)),INDEX(Y651:Y$686,MATCH($C650,$F651:$F$686,0)))","v":54031.219512195137},null,6.2695736932809137E-2,null,null,{"$f":"IF($H650>$C650,INDEX(AD$624:AD649,MATCH($C650,$F$624:$F649,0)),INDEX(AD651:AD$686,MATCH($C650,$F651:$F$686,0)))","v":4.2918454935622317E-2},null,null,{"$f":"IF($H650>$C650,INDEX(AG$624:AG649,MATCH($C650,$F$624:$F649,0)),INDEX(AG651:AG$686,MATCH($C650,$F651:$F$686,0)))","v":1},{"$f":"IF($H650>$C650,INDEX(AH$624:AH649,MATCH($C650,$F$624:$F649,0)),INDEX(AH651:AH$686,MATCH($C650,$F651:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H650>$C650,INDEX(AN$624:AN649,MATCH($C650,$F$624:$F649,0)),INDEX(AN651:AN$686,MATCH($C650,$F651:$F$686,0)))","v":0.03},null,{"$f":"IF($H650>$C650,INDEX(AP$624:AP649,MATCH($C650,$F$624:$F649,0)),INDEX(AP651:AP$686,MATCH($C650,$F651:$F$686,0)))","v":558},{"$f":"IF($H650>$C650,INDEX(AQ$624:AQ649,MATCH($C650,$F$624:$F649,0)),INDEX(AQ651:AQ$686,MATCH($C650,$F651:$F$686,0)))","v":0},{"$f":"IF($H650>$C650,INDEX(AR$624:AR649,MATCH($C650,$F$624:$F649,0)),INDEX(AR651:AR$686,MATCH($C650,$F651:$F$686,0)))","v":4},{"$f":"IF($H650>$C650,INDEX(AS$624:AS649,MATCH($C650,$F$624:$F649,0)),INDEX(AS651:AS$686,MATCH($C650,$F651:$F$686,0)))","v":35000},null,null,{"$f":"IF($H650>$C650,INDEX(AV$624:AV649,MATCH($C650,$F$624:$F649,0)),INDEX(AV651:AV$686,MATCH($C650,$F651:$F$686,0)))","v":1.252},{"$f":"IF($H650>$C650,INDEX(AW$624:AW649,MATCH($C650,$F$624:$F649,0)),INDEX(AW651:AW$686,MATCH($C650,$F651:$F$686,0)))","v":1.1667816857303936}]
[null,9.1,10.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H651)),ABS($E$624:$E$686-H651),0))","v":10},0,0,0,9,{"$f":"H651+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":9},{"$f":"IF($H651>$C651,INDEX(J$624:J650,MATCH($C651,$F$624:$F650,0)),INDEX(J652:J$686,MATCH($C651,$F652:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H651>$C651,INDEX(K$624:K650,MATCH($C651,$F$624:$F650,0)),INDEX(K652:K$686,MATCH($C651,$F652:$F$686,0)))","v":"Chevrolet"},{"$f":"IF($H651>$C651,INDEX(L$624:L650,MATCH($C651,$F$624:$F650,0)),INDEX(L652:L$686,MATCH($C651,$F652:$F$686,0)))","v":"Spark"},{"$f":"IF($H651>$C651,INDEX(M$624:M650,MATCH($C651,$F$624:$F650,0)),INDEX(M652:M$686,MATCH($C651,$F652:$F$686,0)))","v":"1.0 esp 5d"},{"$f":"IF($H651>$C651,INDEX(N$624:N650,MATCH($C651,$F$624:$F650,0)),INDEX(N652:N$686,MATCH($C651,$F652:$F$686,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H651,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":570.57483806563835},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H651,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12664.524849968666},{"$f":"IF($H651>$C651,INDEX(U$624:U650,MATCH($C651,$F$624:$F650,0)),INDEX(U652:U$686,MATCH($C651,$F652:$F$686,0)))","v":211060},{"$f":"IF($H651>$C651,INDEX(V$624:V650,MATCH($C651,$F$624:$F650,0)),INDEX(V652:V$686,MATCH($C651,$F652:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H651>$C651,INDEX(W$624:W650,MATCH($C651,$F$624:$F650,0)),INDEX(W652:W$686,MATCH($C651,$F652:$F$686,0)))","v":54557.463414634141},{"$f":"IF($H651>$C651,INDEX(X$624:X650,MATCH($C651,$F$624:$F650,0)),INDEX(X652:X$686,MATCH($C651,$F652:$F$686,0)))","v":13639.365853658535},{"$f":"IF($H651>$C651,INDEX(Y$624:Y650,MATCH($C651,$F$624:$F650,0)),INDEX(Y652:Y$686,MATCH($C651,$F652:$F$686,0)))","v":41798.170731707309},null,7.3040533526722642E-2,null,null,{"$f":"IF($H651>$C651,INDEX(AD$624:AD650,MATCH($C651,$F$624:$F650,0)),INDEX(AD652:AD$686,MATCH($C651,$F652:$F$686,0)))","v":0.05},null,null,{"$f":"IF($H651>$C651,INDEX(AG$624:AG650,MATCH($C651,$F$624:$F650,0)),INDEX(AG652:AG$686,MATCH($C651,$F652:$F$686,0)))","v":1},{"$f":"IF($H651>$C651,INDEX(AH$624:AH650,MATCH($C651,$F$624:$F650,0)),INDEX(AH652:AH$686,MATCH($C651,$F652:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H651>$C651,INDEX(AN$624:AN650,MATCH($C651,$F$624:$F650,0)),INDEX(AN652:AN$686,MATCH($C651,$F652:$F$686,0)))","v":0.03},null,{"$f":"IF($H651>$C651,INDEX(AP$624:AP650,MATCH($C651,$F$624:$F650,0)),INDEX(AP652:AP$686,MATCH($C651,$F652:$F$686,0)))","v":558},{"$f":"IF($H651>$C651,INDEX(AQ$624:AQ650,MATCH($C651,$F$624:$F650,0)),INDEX(AQ652:AQ$686,MATCH($C651,$F652:$F$686,0)))","v":0},{"$f":"IF($H651>$C651,INDEX(AR$624:AR650,MATCH($C651,$F$624:$F650,0)),INDEX(AR652:AR$686,MATCH($C651,$F652:$F$686,0)))","v":4},{"$f":"IF($H651>$C651,INDEX(AS$624:AS650,MATCH($C651,$F$624:$F650,0)),INDEX(AS652:AS$686,MATCH($C651,$F652:$F$686,0)))","v":35000},null,null,{"$f":"IF($H651>$C651,INDEX(AV$624:AV650,MATCH($C651,$F$624:$F650,0)),INDEX(AV652:AV$686,MATCH($C651,$F652:$F$686,0)))","v":1.252},{"$f":"IF($H651>$C651,INDEX(AW$624:AW650,MATCH($C651,$F$624:$F650,0)),INDEX(AW652:AW$686,MATCH($C651,$F652:$F$686,0)))","v":1.1667816857303936}]
[null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H652)),ABS($E$624:$E$686-H652),0))","v":10},0,0,0,9,{"$f":"H652+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":9},{"$f":"IF($H652>$C652,INDEX(J$624:J651,MATCH($C652,$F$624:$F651,0)),INDEX(J653:J$686,MATCH($C652,$F653:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H652>$C652,INDEX(K$624:K651,MATCH($C652,$F$624:$F651,0)),INDEX(K653:K$686,MATCH($C652,$F653:$F$686,0)))","v":"Suzuki"},{"$f":"IF($H652>$C652,INDEX(L$624:L651,MATCH($C652,$F$624:$F651,0)),INDEX(L653:L$686,MATCH($C652,$F653:$F$686,0)))","v":"Swift"},{"$f":"IF($H652>$C652,INDEX(M$624:M651,MATCH($C652,$F$624:$F651,0)),INDEX(M653:M$686,MATCH($C652,$F653:$F$686,0)))","v":"1,2 eco+"},{"$f":"IF($H652>$C652,INDEX(N$624:N651,MATCH($C652,$F$624:$F651,0)),INDEX(N653:N$686,MATCH($C652,$F653:$F$686,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H652,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":570.57483806563835},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H652,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12664.524849968666},{"$f":"IF($H652>$C652,INDEX(U$624:U651,MATCH($C652,$F$624:$F651,0)),INDEX(U653:U$686,MATCH($C652,$F653:$F$686,0)))","v":211060},{"$f":"IF($H652>$C652,INDEX(V$624:V651,MATCH($C652,$F$624:$F651,0)),INDEX(V653:V$686,MATCH($C652,$F653:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H652>$C652,INDEX(W$624:W651,MATCH($C652,$F$624:$F651,0)),INDEX(W653:W$686,MATCH($C652,$F653:$F$686,0)))","v":74350.28571428571},{"$f":"IF($H652>$C652,INDEX(X$624:X651,MATCH($C652,$F$624:$F651,0)),INDEX(X653:X$686,MATCH($C652,$F653:$F$686,0)))","v":18587.571428571428},{"$f":"IF($H652>$C652,INDEX(Y$624:Y651,MATCH($C652,$F$624:$F651,0)),INDEX(Y653:Y$686,MATCH($C652,$F653:$F$686,0)))","v":67052.142857142841},null,7.1608366202669263E-2,null,null,{"$f":"IF($H652>$C652,INDEX(AD$624:AD651,MATCH($C652,$F$624:$F651,0)),INDEX(AD653:AD$686,MATCH($C652,$F653:$F$686,0)))","v":4.9019607843137261E-2},null,null,{"$f":"IF($H652>$C652,INDEX(AG$624:AG651,MATCH($C652,$F$624:$F651,0)),INDEX(AG653:AG$686,MATCH($C652,$F653:$F$686,0)))","v":1},{"$f":"IF($H652>$C652,INDEX(AH$624:AH651,MATCH($C652,$F$624:$F651,0)),INDEX(AH653:AH$686,MATCH($C652,$F653:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H652>$C652,INDEX(AN$624:AN651,MATCH($C652,$F$624:$F651,0)),INDEX(AN653:AN$686,MATCH($C652,$F653:$F$686,0)))","v":0.03},null,{"$f":"IF($H652>$C652,INDEX(AP$624:AP651,MATCH($C652,$F$624:$F651,0)),INDEX(AP653:AP$686,MATCH($C652,$F653:$F$686,0)))","v":558},{"$f":"IF($H652>$C652,INDEX(AQ$624:AQ651,MATCH($C652,$F$624:$F651,0)),INDEX(AQ653:AQ$686,MATCH($C652,$F653:$F$686,0)))","v":0},{"$f":"IF($H652>$C652,INDEX(AR$624:AR651,MATCH($C652,$F$624:$F651,0)),INDEX(AR653:AR$686,MATCH($C652,$F653:$F$686,0)))","v":4},{"$f":"IF($H652>$C652,INDEX(AS$624:AS651,MATCH($C652,$F$624:$F651,0)),INDEX(AS653:AS$686,MATCH($C652,$F653:$F$686,0)))","v":35000},null,null,{"$f":"IF($H652>$C652,INDEX(AV$624:AV651,MATCH($C652,$F$624:$F651,0)),INDEX(AV653:AV$686,MATCH($C652,$F653:$F$686,0)))","v":1.252},{"$f":"IF($H652>$C652,INDEX(AW$624:AW651,MATCH($C652,$F$624:$F651,0)),INDEX(AW653:AW$686,MATCH($C652,$F653:$F$686,0)))","v":1.1667816857303936}]
[null,9.3000000000000007,10.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H653)),ABS($E$624:$E$686-H653),0))","v":10},0,0,0,9,{"$f":"H653+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":9},{"$f":"IF($H653>$C653,INDEX(J$624:J652,MATCH($C653,$F$624:$F652,0)),INDEX(J654:J$686,MATCH($C653,$F654:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H653>$C653,INDEX(K$624:K652,MATCH($C653,$F$624:$F652,0)),INDEX(K654:K$686,MATCH($C653,$F654:$F$686,0)))","v":"Opel"},{"$f":"IF($H653>$C653,INDEX(L$624:L652,MATCH($C653,$F$624:$F652,0)),INDEX(L654:L$686,MATCH($C653,$F654:$F$686,0)))","v":"Corsa"},{"$f":"IF($H653>$C653,INDEX(M$624:M652,MATCH($C653,$F$624:$F652,0)),INDEX(M654:M$686,MATCH($C653,$F654:$F$686,0)))","v":"1"},{"$f":"IF($H653>$C653,INDEX(N$624:N652,MATCH($C653,$F$624:$F652,0)),INDEX(N654:N$686,MATCH($C653,$F654:$F$686,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H653,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":570.57483806563835},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H653,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12664.524849968666},{"$f":"IF($H653>$C653,INDEX(U$624:U652,MATCH($C653,$F$624:$F652,0)),INDEX(U654:U$686,MATCH($C653,$F654:$F$686,0)))","v":211060},{"$f":"IF($H653>$C653,INDEX(V$624:V652,MATCH($C653,$F$624:$F652,0)),INDEX(V654:V$686,MATCH($C653,$F654:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H653>$C653,INDEX(W$624:W652,MATCH($C653,$F$624:$F652,0)),INDEX(W654:W$686,MATCH($C653,$F654:$F$686,0)))","v":60978.926829268283},{"$f":"IF($H653>$C653,INDEX(X$624:X652,MATCH($C653,$F$624:$F652,0)),INDEX(X654:X$686,MATCH($C653,$F654:$F$686,0)))","v":15244.731707317071},{"$f":"IF($H653>$C653,INDEX(Y$624:Y652,MATCH($C653,$F$624:$F652,0)),INDEX(Y654:Y$686,MATCH($C653,$F654:$F$686,0)))","v":50226.341463414617},null,7.3040533526722642E-2,null,null,{"$f":"IF($H653>$C653,INDEX(AD$624:AD652,MATCH($C653,$F$624:$F652,0)),INDEX(AD654:AD$686,MATCH($C653,$F654:$F$686,0)))","v":0.05},null,null,{"$f":"IF($H653>$C653,INDEX(AG$624:AG652,MATCH($C653,$F$624:$F652,0)),INDEX(AG654:AG$686,MATCH($C653,$F654:$F$686,0)))","v":1},{"$f":"IF($H653>$C653,INDEX(AH$624:AH652,MATCH($C653,$F$624:$F652,0)),INDEX(AH654:AH$686,MATCH($C653,$F654:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H653>$C653,INDEX(AN$624:AN652,MATCH($C653,$F$624:$F652,0)),INDEX(AN654:AN$686,MATCH($C653,$F654:$F$686,0)))","v":0.03},null,{"$f":"IF($H653>$C653,INDEX(AP$624:AP652,MATCH($C653,$F$624:$F652,0)),INDEX(AP654:AP$686,MATCH($C653,$F654:$F$686,0)))","v":558},{"$f":"IF($H653>$C653,INDEX(AQ$624:AQ652,MATCH($C653,$F$624:$F652,0)),INDEX(AQ654:AQ$686,MATCH($C653,$F654:$F$686,0)))","v":0},{"$f":"IF($H653>$C653,INDEX(AR$624:AR652,MATCH($C653,$F$624:$F652,0)),INDEX(AR654:AR$686,MATCH($C653,$F654:$F$686,0)))","v":4},{"$f":"IF($H653>$C653,INDEX(AS$624:AS652,MATCH($C653,$F$624:$F652,0)),INDEX(AS654:AS$686,MATCH($C653,$F654:$F$686,0)))","v":35000},null,null,{"$f":"IF($H653>$C653,INDEX(AV$624:AV652,MATCH($C653,$F$624:$F652,0)),INDEX(AV654:AV$686,MATCH($C653,$F654:$F$686,0)))","v":1.252},{"$f":"IF($H653>$C653,INDEX(AW$624:AW652,MATCH($C653,$F$624:$F652,0)),INDEX(AW654:AW$686,MATCH($C653,$F654:$F$686,0)))","v":1.1667816857303936}]
[null,10.1,10.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H654)),ABS($E$624:$E$686-H654),0))","v":10},10,10.1,1,10,{"$f":"H654+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":10},{"$f":"J668","v":"Lille personbil, benzin"},"Chevrolet","Spark","1.0 esp 5d",2011,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H654,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":527.75103906700406},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H654,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12385.905303269357},211060,16.600000000000001,54557.463414634141,13639.365853658535,41798.170731707309,null,7.3040533526722642E-2,null,null,0.05,null,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1.252,1.1667816857303936]
[null,10.199999999999999,10.199999999999999,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H655)),ABS($E$624:$E$686-H655),0))","v":10},10,10.199999999999999,1,10,{"$f":"H655+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":10},{"$f":"J654","v":"Lille personbil, benzin"},"Suzuki","Swift","1,2 eco+",2011,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H655,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":527.75103906700406},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H655,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12385.905303269357},211060,16.600000000000001,74350.28571428571,18587.571428571428,67052.142857142841,null,7.1608366202669263E-2,null,null,4.9019607843137261E-2,null,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1.252,1.1667816857303936]
[null,10.3,10.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H656)),ABS($E$624:$E$686-H656),0))","v":10},10,10.3,1,10,{"$f":"H656+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":10},{"$f":"J655","v":"Lille personbil, benzin"},"Opel","Corsa","1",2011,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H656,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":527.75103906700406},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H656,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12385.905303269357},211060,16.600000000000001,60978.926829268283,15244.731707317071,50226.341463414617,null,7.3040533526722642E-2,null,null,0.05,null,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1.252,1.1667816857303936]
[null,11.1,10.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H657)),ABS($E$624:$E$686-H657),0))","v":10},0,0,0,11,{"$f":"H657+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":11},{"$f":"IF($H657>$C657,INDEX(J$624:J656,MATCH($C657,$F$624:$F656,0)),INDEX(J658:J$686,MATCH($C657,$F658:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H657>$C657,INDEX(K$624:K656,MATCH($C657,$F$624:$F656,0)),INDEX(K658:K$686,MATCH($C657,$F658:$F$686,0)))","v":"Chevrolet"},{"$f":"IF($H657>$C657,INDEX(L$624:L656,MATCH($C657,$F$624:$F656,0)),INDEX(L658:L$686,MATCH($C657,$F658:$F$686,0)))","v":"Spark"},{"$f":"IF($H657>$C657,INDEX(M$624:M656,MATCH($C657,$F$624:$F656,0)),INDEX(M658:M$686,MATCH($C657,$F658:$F$686,0)))","v":"1.0 esp 5d"},{"$f":"IF($H657>$C657,INDEX(N$624:N656,MATCH($C657,$F$624:$F656,0)),INDEX(N658:N$686,MATCH($C657,$F658:$F$686,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H657,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":411.29890603652899},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H657,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12113.415386597426},{"$f":"IF($H657>$C657,INDEX(U$624:U656,MATCH($C657,$F$624:$F656,0)),INDEX(U658:U$686,MATCH($C657,$F658:$F$686,0)))","v":211060},{"$f":"IF($H657>$C657,INDEX(V$624:V656,MATCH($C657,$F$624:$F656,0)),INDEX(V658:V$686,MATCH($C657,$F658:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H657>$C657,INDEX(W$624:W656,MATCH($C657,$F$624:$F656,0)),INDEX(W658:W$686,MATCH($C657,$F658:$F$686,0)))","v":54557.463414634141},{"$f":"IF($H657>$C657,INDEX(X$624:X656,MATCH($C657,$F$624:$F656,0)),INDEX(X658:X$686,MATCH($C657,$F658:$F$686,0)))","v":13639.365853658535},{"$f":"IF($H657>$C657,INDEX(Y$624:Y656,MATCH($C657,$F$624:$F656,0)),INDEX(Y658:Y$686,MATCH($C657,$F658:$F$686,0)))","v":41798.170731707309},null,7.3040533526722642E-2,null,null,{"$f":"IF($H657>$C657,INDEX(AD$624:AD656,MATCH($C657,$F$624:$F656,0)),INDEX(AD658:AD$686,MATCH($C657,$F658:$F$686,0)))","v":0.05},null,null,{"$f":"IF($H657>$C657,INDEX(AG$624:AG656,MATCH($C657,$F$624:$F656,0)),INDEX(AG658:AG$686,MATCH($C657,$F658:$F$686,0)))","v":1},{"$f":"IF($H657>$C657,INDEX(AH$624:AH656,MATCH($C657,$F$624:$F656,0)),INDEX(AH658:AH$686,MATCH($C657,$F658:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H657>$C657,INDEX(AN$624:AN656,MATCH($C657,$F$624:$F656,0)),INDEX(AN658:AN$686,MATCH($C657,$F658:$F$686,0)))","v":0.03},null,{"$f":"IF($H657>$C657,INDEX(AP$624:AP656,MATCH($C657,$F$624:$F656,0)),INDEX(AP658:AP$686,MATCH($C657,$F658:$F$686,0)))","v":558},{"$f":"IF($H657>$C657,INDEX(AQ$624:AQ656,MATCH($C657,$F$624:$F656,0)),INDEX(AQ658:AQ$686,MATCH($C657,$F658:$F$686,0)))","v":0},{"$f":"IF($H657>$C657,INDEX(AR$624:AR656,MATCH($C657,$F$624:$F656,0)),INDEX(AR658:AR$686,MATCH($C657,$F658:$F$686,0)))","v":4},{"$f":"IF($H657>$C657,INDEX(AS$624:AS656,MATCH($C657,$F$624:$F656,0)),INDEX(AS658:AS$686,MATCH($C657,$F658:$F$686,0)))","v":35000},null,null,{"$f":"IF($H657>$C657,INDEX(AV$624:AV656,MATCH($C657,$F$624:$F656,0)),INDEX(AV658:AV$686,MATCH($C657,$F658:$F$686,0)))","v":1.252},{"$f":"IF($H657>$C657,INDEX(AW$624:AW656,MATCH($C657,$F$624:$F656,0)),INDEX(AW658:AW$686,MATCH($C657,$F658:$F$686,0)))","v":1.1667816857303936}]
[null,11.2,10.199999999999999,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H658)),ABS($E$624:$E$686-H658),0))","v":10},0,0,0,11,{"$f":"H658+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":11},{"$f":"IF($H658>$C658,INDEX(J$624:J657,MATCH($C658,$F$624:$F657,0)),INDEX(J659:J$686,MATCH($C658,$F659:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H658>$C658,INDEX(K$624:K657,MATCH($C658,$F$624:$F657,0)),INDEX(K659:K$686,MATCH($C658,$F659:$F$686,0)))","v":"Suzuki"},{"$f":"IF($H658>$C658,INDEX(L$624:L657,MATCH($C658,$F$624:$F657,0)),INDEX(L659:L$686,MATCH($C658,$F659:$F$686,0)))","v":"Swift"},{"$f":"IF($H658>$C658,INDEX(M$624:M657,MATCH($C658,$F$624:$F657,0)),INDEX(M659:M$686,MATCH($C658,$F659:$F$686,0)))","v":"1,2 eco+"},{"$f":"IF($H658>$C658,INDEX(N$624:N657,MATCH($C658,$F$624:$F657,0)),INDEX(N659:N$686,MATCH($C658,$F659:$F$686,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H658,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":411.29890603652899},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H658,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12113.415386597426},{"$f":"IF($H658>$C658,INDEX(U$624:U657,MATCH($C658,$F$624:$F657,0)),INDEX(U659:U$686,MATCH($C658,$F659:$F$686,0)))","v":211060},{"$f":"IF($H658>$C658,INDEX(V$624:V657,MATCH($C658,$F$624:$F657,0)),INDEX(V659:V$686,MATCH($C658,$F659:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H658>$C658,INDEX(W$624:W657,MATCH($C658,$F$624:$F657,0)),INDEX(W659:W$686,MATCH($C658,$F659:$F$686,0)))","v":74350.28571428571},{"$f":"IF($H658>$C658,INDEX(X$624:X657,MATCH($C658,$F$624:$F657,0)),INDEX(X659:X$686,MATCH($C658,$F659:$F$686,0)))","v":18587.571428571428},{"$f":"IF($H658>$C658,INDEX(Y$624:Y657,MATCH($C658,$F$624:$F657,0)),INDEX(Y659:Y$686,MATCH($C658,$F659:$F$686,0)))","v":67052.142857142841},null,7.1608366202669263E-2,null,null,{"$f":"IF($H658>$C658,INDEX(AD$624:AD657,MATCH($C658,$F$624:$F657,0)),INDEX(AD659:AD$686,MATCH($C658,$F659:$F$686,0)))","v":4.9019607843137261E-2},null,null,{"$f":"IF($H658>$C658,INDEX(AG$624:AG657,MATCH($C658,$F$624:$F657,0)),INDEX(AG659:AG$686,MATCH($C658,$F659:$F$686,0)))","v":1},{"$f":"IF($H658>$C658,INDEX(AH$624:AH657,MATCH($C658,$F$624:$F657,0)),INDEX(AH659:AH$686,MATCH($C658,$F659:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H658>$C658,INDEX(AN$624:AN657,MATCH($C658,$F$624:$F657,0)),INDEX(AN659:AN$686,MATCH($C658,$F659:$F$686,0)))","v":0.03},null,{"$f":"IF($H658>$C658,INDEX(AP$624:AP657,MATCH($C658,$F$624:$F657,0)),INDEX(AP659:AP$686,MATCH($C658,$F659:$F$686,0)))","v":558},{"$f":"IF($H658>$C658,INDEX(AQ$624:AQ657,MATCH($C658,$F$624:$F657,0)),INDEX(AQ659:AQ$686,MATCH($C658,$F659:$F$686,0)))","v":0},{"$f":"IF($H658>$C658,INDEX(AR$624:AR657,MATCH($C658,$F$624:$F657,0)),INDEX(AR659:AR$686,MATCH($C658,$F659:$F$686,0)))","v":4},{"$f":"IF($H658>$C658,INDEX(AS$624:AS657,MATCH($C658,$F$624:$F657,0)),INDEX(AS659:AS$686,MATCH($C658,$F659:$F$686,0)))","v":35000},null,null,{"$f":"IF($H658>$C658,INDEX(AV$624:AV657,MATCH($C658,$F$624:$F657,0)),INDEX(AV659:AV$686,MATCH($C658,$F659:$F$686,0)))","v":1.252},{"$f":"IF($H658>$C658,INDEX(AW$624:AW657,MATCH($C658,$F$624:$F657,0)),INDEX(AW659:AW$686,MATCH($C658,$F659:$F$686,0)))","v":1.1667816857303936}]
[null,11.3,10.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H659)),ABS($E$624:$E$686-H659),0))","v":10},0,0,0,11,{"$f":"H659+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":11},{"$f":"IF($H659>$C659,INDEX(J$624:J658,MATCH($C659,$F$624:$F658,0)),INDEX(J660:J$686,MATCH($C659,$F660:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H659>$C659,INDEX(K$624:K658,MATCH($C659,$F$624:$F658,0)),INDEX(K660:K$686,MATCH($C659,$F660:$F$686,0)))","v":"Opel"},{"$f":"IF($H659>$C659,INDEX(L$624:L658,MATCH($C659,$F$624:$F658,0)),INDEX(L660:L$686,MATCH($C659,$F660:$F$686,0)))","v":"Corsa"},{"$f":"IF($H659>$C659,INDEX(M$624:M658,MATCH($C659,$F$624:$F658,0)),INDEX(M660:M$686,MATCH($C659,$F660:$F$686,0)))","v":"1"},{"$f":"IF($H659>$C659,INDEX(N$624:N658,MATCH($C659,$F$624:$F658,0)),INDEX(N660:N$686,MATCH($C659,$F660:$F$686,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H659,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":411.29890603652899},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H659,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12113.415386597426},{"$f":"IF($H659>$C659,INDEX(U$624:U658,MATCH($C659,$F$624:$F658,0)),INDEX(U660:U$686,MATCH($C659,$F660:$F$686,0)))","v":211060},{"$f":"IF($H659>$C659,INDEX(V$624:V658,MATCH($C659,$F$624:$F658,0)),INDEX(V660:V$686,MATCH($C659,$F660:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H659>$C659,INDEX(W$624:W658,MATCH($C659,$F$624:$F658,0)),INDEX(W660:W$686,MATCH($C659,$F660:$F$686,0)))","v":60978.926829268283},{"$f":"IF($H659>$C659,INDEX(X$624:X658,MATCH($C659,$F$624:$F658,0)),INDEX(X660:X$686,MATCH($C659,$F660:$F$686,0)))","v":15244.731707317071},{"$f":"IF($H659>$C659,INDEX(Y$624:Y658,MATCH($C659,$F$624:$F658,0)),INDEX(Y660:Y$686,MATCH($C659,$F660:$F$686,0)))","v":50226.341463414617},null,7.3040533526722642E-2,null,null,{"$f":"IF($H659>$C659,INDEX(AD$624:AD658,MATCH($C659,$F$624:$F658,0)),INDEX(AD660:AD$686,MATCH($C659,$F660:$F$686,0)))","v":0.05},null,null,{"$f":"IF($H659>$C659,INDEX(AG$624:AG658,MATCH($C659,$F$624:$F658,0)),INDEX(AG660:AG$686,MATCH($C659,$F660:$F$686,0)))","v":1},{"$f":"IF($H659>$C659,INDEX(AH$624:AH658,MATCH($C659,$F$624:$F658,0)),INDEX(AH660:AH$686,MATCH($C659,$F660:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H659>$C659,INDEX(AN$624:AN658,MATCH($C659,$F$624:$F658,0)),INDEX(AN660:AN$686,MATCH($C659,$F660:$F$686,0)))","v":0.03},null,{"$f":"IF($H659>$C659,INDEX(AP$624:AP658,MATCH($C659,$F$624:$F658,0)),INDEX(AP660:AP$686,MATCH($C659,$F660:$F$686,0)))","v":558},{"$f":"IF($H659>$C659,INDEX(AQ$624:AQ658,MATCH($C659,$F$624:$F658,0)),INDEX(AQ660:AQ$686,MATCH($C659,$F660:$F$686,0)))","v":0},{"$f":"IF($H659>$C659,INDEX(AR$624:AR658,MATCH($C659,$F$624:$F658,0)),INDEX(AR660:AR$686,MATCH($C659,$F660:$F$686,0)))","v":4},{"$f":"IF($H659>$C659,INDEX(AS$624:AS658,MATCH($C659,$F$624:$F658,0)),INDEX(AS660:AS$686,MATCH($C659,$F660:$F$686,0)))","v":35000},null,null,{"$f":"IF($H659>$C659,INDEX(AV$624:AV658,MATCH($C659,$F$624:$F658,0)),INDEX(AV660:AV$686,MATCH($C659,$F660:$F$686,0)))","v":1.252},{"$f":"IF($H659>$C659,INDEX(AW$624:AW658,MATCH($C659,$F$624:$F658,0)),INDEX(AW660:AW$686,MATCH($C659,$F660:$F$686,0)))","v":1.1667816857303936}]
[null,12.1,10.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H660)),ABS($E$624:$E$686-H660),0))","v":10},0,0,0,12,{"$f":"H660+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":12},{"$f":"IF($H660>$C660,INDEX(J$624:J659,MATCH($C660,$F$624:$F659,0)),INDEX(J661:J$686,MATCH($C660,$F661:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H660>$C660,INDEX(K$624:K659,MATCH($C660,$F$624:$F659,0)),INDEX(K661:K$686,MATCH($C660,$F661:$F$686,0)))","v":"Chevrolet"},{"$f":"IF($H660>$C660,INDEX(L$624:L659,MATCH($C660,$F$624:$F659,0)),INDEX(L661:L$686,MATCH($C660,$F661:$F$686,0)))","v":"Spark"},{"$f":"IF($H660>$C660,INDEX(M$624:M659,MATCH($C660,$F$624:$F659,0)),INDEX(M661:M$686,MATCH($C660,$F661:$F$686,0)))","v":"1.0 esp 5d"},{"$f":"IF($H660>$C660,INDEX(N$624:N659,MATCH($C660,$F$624:$F659,0)),INDEX(N661:N$686,MATCH($C660,$F661:$F$686,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H660,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":253.97427627860233},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H660,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11846.920248092281},{"$f":"IF($H660>$C660,INDEX(U$624:U659,MATCH($C660,$F$624:$F659,0)),INDEX(U661:U$686,MATCH($C660,$F661:$F$686,0)))","v":211060},{"$f":"IF($H660>$C660,INDEX(V$624:V659,MATCH($C660,$F$624:$F659,0)),INDEX(V661:V$686,MATCH($C660,$F661:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H660>$C660,INDEX(W$624:W659,MATCH($C660,$F$624:$F659,0)),INDEX(W661:W$686,MATCH($C660,$F661:$F$686,0)))","v":54557.463414634141},{"$f":"IF($H660>$C660,INDEX(X$624:X659,MATCH($C660,$F$624:$F659,0)),INDEX(X661:X$686,MATCH($C660,$F661:$F$686,0)))","v":13639.365853658535},{"$f":"IF($H660>$C660,INDEX(Y$624:Y659,MATCH($C660,$F$624:$F659,0)),INDEX(Y661:Y$686,MATCH($C660,$F661:$F$686,0)))","v":41798.170731707309},null,7.3040533526722642E-2,null,null,{"$f":"IF($H660>$C660,INDEX(AD$624:AD659,MATCH($C660,$F$624:$F659,0)),INDEX(AD661:AD$686,MATCH($C660,$F661:$F$686,0)))","v":0.05},null,null,{"$f":"IF($H660>$C660,INDEX(AG$624:AG659,MATCH($C660,$F$624:$F659,0)),INDEX(AG661:AG$686,MATCH($C660,$F661:$F$686,0)))","v":1},{"$f":"IF($H660>$C660,INDEX(AH$624:AH659,MATCH($C660,$F$624:$F659,0)),INDEX(AH661:AH$686,MATCH($C660,$F661:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H660>$C660,INDEX(AN$624:AN659,MATCH($C660,$F$624:$F659,0)),INDEX(AN661:AN$686,MATCH($C660,$F661:$F$686,0)))","v":0.03},null,{"$f":"IF($H660>$C660,INDEX(AP$624:AP659,MATCH($C660,$F$624:$F659,0)),INDEX(AP661:AP$686,MATCH($C660,$F661:$F$686,0)))","v":558},{"$f":"IF($H660>$C660,INDEX(AQ$624:AQ659,MATCH($C660,$F$624:$F659,0)),INDEX(AQ661:AQ$686,MATCH($C660,$F661:$F$686,0)))","v":0},{"$f":"IF($H660>$C660,INDEX(AR$624:AR659,MATCH($C660,$F$624:$F659,0)),INDEX(AR661:AR$686,MATCH($C660,$F661:$F$686,0)))","v":4},{"$f":"IF($H660>$C660,INDEX(AS$624:AS659,MATCH($C660,$F$624:$F659,0)),INDEX(AS661:AS$686,MATCH($C660,$F661:$F$686,0)))","v":35000},null,null,{"$f":"IF($H660>$C660,INDEX(AV$624:AV659,MATCH($C660,$F$624:$F659,0)),INDEX(AV661:AV$686,MATCH($C660,$F661:$F$686,0)))","v":1.252},{"$f":"IF($H660>$C660,INDEX(AW$624:AW659,MATCH($C660,$F$624:$F659,0)),INDEX(AW661:AW$686,MATCH($C660,$F661:$F$686,0)))","v":1.1667816857303936}]
[null,12.2,10.199999999999999,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H661)),ABS($E$624:$E$686-H661),0))","v":10},0,0,0,12,{"$f":"H661+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":12},{"$f":"IF($H661>$C661,INDEX(J$624:J660,MATCH($C661,$F$624:$F660,0)),INDEX(J662:J$686,MATCH($C661,$F662:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H661>$C661,INDEX(K$624:K660,MATCH($C661,$F$624:$F660,0)),INDEX(K662:K$686,MATCH($C661,$F662:$F$686,0)))","v":"Suzuki"},{"$f":"IF($H661>$C661,INDEX(L$624:L660,MATCH($C661,$F$624:$F660,0)),INDEX(L662:L$686,MATCH($C661,$F662:$F$686,0)))","v":"Swift"},{"$f":"IF($H661>$C661,INDEX(M$624:M660,MATCH($C661,$F$624:$F660,0)),INDEX(M662:M$686,MATCH($C661,$F662:$F$686,0)))","v":"1,2 eco+"},{"$f":"IF($H661>$C661,INDEX(N$624:N660,MATCH($C661,$F$624:$F660,0)),INDEX(N662:N$686,MATCH($C661,$F662:$F$686,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H661,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":253.97427627860233},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H661,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11846.920248092281},{"$f":"IF($H661>$C661,INDEX(U$624:U660,MATCH($C661,$F$624:$F660,0)),INDEX(U662:U$686,MATCH($C661,$F662:$F$686,0)))","v":211060},{"$f":"IF($H661>$C661,INDEX(V$624:V660,MATCH($C661,$F$624:$F660,0)),INDEX(V662:V$686,MATCH($C661,$F662:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H661>$C661,INDEX(W$624:W660,MATCH($C661,$F$624:$F660,0)),INDEX(W662:W$686,MATCH($C661,$F662:$F$686,0)))","v":74350.28571428571},{"$f":"IF($H661>$C661,INDEX(X$624:X660,MATCH($C661,$F$624:$F660,0)),INDEX(X662:X$686,MATCH($C661,$F662:$F$686,0)))","v":18587.571428571428},{"$f":"IF($H661>$C661,INDEX(Y$624:Y660,MATCH($C661,$F$624:$F660,0)),INDEX(Y662:Y$686,MATCH($C661,$F662:$F$686,0)))","v":67052.142857142841},null,7.1608366202669263E-2,null,null,{"$f":"IF($H661>$C661,INDEX(AD$624:AD660,MATCH($C661,$F$624:$F660,0)),INDEX(AD662:AD$686,MATCH($C661,$F662:$F$686,0)))","v":4.9019607843137261E-2},null,null,{"$f":"IF($H661>$C661,INDEX(AG$624:AG660,MATCH($C661,$F$624:$F660,0)),INDEX(AG662:AG$686,MATCH($C661,$F662:$F$686,0)))","v":1},{"$f":"IF($H661>$C661,INDEX(AH$624:AH660,MATCH($C661,$F$624:$F660,0)),INDEX(AH662:AH$686,MATCH($C661,$F662:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H661>$C661,INDEX(AN$624:AN660,MATCH($C661,$F$624:$F660,0)),INDEX(AN662:AN$686,MATCH($C661,$F662:$F$686,0)))","v":0.03},null,{"$f":"IF($H661>$C661,INDEX(AP$624:AP660,MATCH($C661,$F$624:$F660,0)),INDEX(AP662:AP$686,MATCH($C661,$F662:$F$686,0)))","v":558},{"$f":"IF($H661>$C661,INDEX(AQ$624:AQ660,MATCH($C661,$F$624:$F660,0)),INDEX(AQ662:AQ$686,MATCH($C661,$F662:$F$686,0)))","v":0},{"$f":"IF($H661>$C661,INDEX(AR$624:AR660,MATCH($C661,$F$624:$F660,0)),INDEX(AR662:AR$686,MATCH($C661,$F662:$F$686,0)))","v":4},{"$f":"IF($H661>$C661,INDEX(AS$624:AS660,MATCH($C661,$F$624:$F660,0)),INDEX(AS662:AS$686,MATCH($C661,$F662:$F$686,0)))","v":35000},null,null,{"$f":"IF($H661>$C661,INDEX(AV$624:AV660,MATCH($C661,$F$624:$F660,0)),INDEX(AV662:AV$686,MATCH($C661,$F662:$F$686,0)))","v":1.252},{"$f":"IF($H661>$C661,INDEX(AW$624:AW660,MATCH($C661,$F$624:$F660,0)),INDEX(AW662:AW$686,MATCH($C661,$F662:$F$686,0)))","v":1.1667816857303936}]
[null,12.3,10.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H662)),ABS($E$624:$E$686-H662),0))","v":10},0,0,0,12,{"$f":"H662+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":12},{"$f":"IF($H662>$C662,INDEX(J$624:J661,MATCH($C662,$F$624:$F661,0)),INDEX(J663:J$686,MATCH($C662,$F663:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H662>$C662,INDEX(K$624:K661,MATCH($C662,$F$624:$F661,0)),INDEX(K663:K$686,MATCH($C662,$F663:$F$686,0)))","v":"Opel"},{"$f":"IF($H662>$C662,INDEX(L$624:L661,MATCH($C662,$F$624:$F661,0)),INDEX(L663:L$686,MATCH($C662,$F663:$F$686,0)))","v":"Corsa"},{"$f":"IF($H662>$C662,INDEX(M$624:M661,MATCH($C662,$F$624:$F661,0)),INDEX(M663:M$686,MATCH($C662,$F663:$F$686,0)))","v":"1"},{"$f":"IF($H662>$C662,INDEX(N$624:N661,MATCH($C662,$F$624:$F661,0)),INDEX(N663:N$686,MATCH($C662,$F663:$F$686,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H662,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":253.97427627860233},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H662,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11846.920248092281},{"$f":"IF($H662>$C662,INDEX(U$624:U661,MATCH($C662,$F$624:$F661,0)),INDEX(U663:U$686,MATCH($C662,$F663:$F$686,0)))","v":211060},{"$f":"IF($H662>$C662,INDEX(V$624:V661,MATCH($C662,$F$624:$F661,0)),INDEX(V663:V$686,MATCH($C662,$F663:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H662>$C662,INDEX(W$624:W661,MATCH($C662,$F$624:$F661,0)),INDEX(W663:W$686,MATCH($C662,$F663:$F$686,0)))","v":60978.926829268283},{"$f":"IF($H662>$C662,INDEX(X$624:X661,MATCH($C662,$F$624:$F661,0)),INDEX(X663:X$686,MATCH($C662,$F663:$F$686,0)))","v":15244.731707317071},{"$f":"IF($H662>$C662,INDEX(Y$624:Y661,MATCH($C662,$F$624:$F661,0)),INDEX(Y663:Y$686,MATCH($C662,$F663:$F$686,0)))","v":50226.341463414617},null,7.3040533526722642E-2,null,null,{"$f":"IF($H662>$C662,INDEX(AD$624:AD661,MATCH($C662,$F$624:$F661,0)),INDEX(AD663:AD$686,MATCH($C662,$F663:$F$686,0)))","v":0.05},null,null,{"$f":"IF($H662>$C662,INDEX(AG$624:AG661,MATCH($C662,$F$624:$F661,0)),INDEX(AG663:AG$686,MATCH($C662,$F663:$F$686,0)))","v":1},{"$f":"IF($H662>$C662,INDEX(AH$624:AH661,MATCH($C662,$F$624:$F661,0)),INDEX(AH663:AH$686,MATCH($C662,$F663:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H662>$C662,INDEX(AN$624:AN661,MATCH($C662,$F$624:$F661,0)),INDEX(AN663:AN$686,MATCH($C662,$F663:$F$686,0)))","v":0.03},null,{"$f":"IF($H662>$C662,INDEX(AP$624:AP661,MATCH($C662,$F$624:$F661,0)),INDEX(AP663:AP$686,MATCH($C662,$F663:$F$686,0)))","v":558},{"$f":"IF($H662>$C662,INDEX(AQ$624:AQ661,MATCH($C662,$F$624:$F661,0)),INDEX(AQ663:AQ$686,MATCH($C662,$F663:$F$686,0)))","v":0},{"$f":"IF($H662>$C662,INDEX(AR$624:AR661,MATCH($C662,$F$624:$F661,0)),INDEX(AR663:AR$686,MATCH($C662,$F663:$F$686,0)))","v":4},{"$f":"IF($H662>$C662,INDEX(AS$624:AS661,MATCH($C662,$F$624:$F661,0)),INDEX(AS663:AS$686,MATCH($C662,$F663:$F$686,0)))","v":35000},null,null,{"$f":"IF($H662>$C662,INDEX(AV$624:AV661,MATCH($C662,$F$624:$F661,0)),INDEX(AV663:AV$686,MATCH($C662,$F663:$F$686,0)))","v":1.252},{"$f":"IF($H662>$C662,INDEX(AW$624:AW661,MATCH($C662,$F$624:$F661,0)),INDEX(AW663:AW$686,MATCH($C662,$F663:$F$686,0)))","v":1.1667816857303936}]
[null,13.1,14.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H663)),ABS($E$624:$E$686-H663),0))","v":14},0,0,0,13,{"$f":"H663+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":13},{"$f":"IF($H663>$C663,INDEX(J$624:J662,MATCH($C663,$F$624:$F662,0)),INDEX(J664:J$686,MATCH($C663,$F664:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H663>$C663,INDEX(K$624:K662,MATCH($C663,$F$624:$F662,0)),INDEX(K664:K$686,MATCH($C663,$F664:$F$686,0)))","v":"Suzuki"},{"$f":"IF($H663>$C663,INDEX(L$624:L662,MATCH($C663,$F$624:$F662,0)),INDEX(L664:L$686,MATCH($C663,$F664:$F$686,0)))","v":"Swift"},{"$f":"IF($H663>$C663,INDEX(M$624:M662,MATCH($C663,$F$624:$F662,0)),INDEX(M664:M$686,MATCH($C663,$F664:$F$686,0)))","v":"1,3"},{"$f":"IF($H663>$C663,INDEX(N$624:N662,MATCH($C663,$F$624:$F662,0)),INDEX(N664:N$686,MATCH($C663,$F664:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H663,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":275.48561054317622},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H663,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11586.222422642732},{"$f":"IF($H663>$C663,INDEX(U$624:U662,MATCH($C663,$F$624:$F662,0)),INDEX(U664:U$686,MATCH($C663,$F664:$F$686,0)))","v":211060},{"$f":"IF($H663>$C663,INDEX(V$624:V662,MATCH($C663,$F$624:$F662,0)),INDEX(V664:V$686,MATCH($C663,$F664:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H663>$C663,INDEX(W$624:W662,MATCH($C663,$F$624:$F662,0)),INDEX(W664:W$686,MATCH($C663,$F664:$F$686,0)))","v":63724.056482488748},{"$f":"IF($H663>$C663,INDEX(X$624:X662,MATCH($C663,$F$624:$F662,0)),INDEX(X664:X$686,MATCH($C663,$F664:$F$686,0)))","v":15931.014120622187},{"$f":"IF($H663>$C663,INDEX(Y$624:Y662,MATCH($C663,$F$624:$F662,0)),INDEX(Y664:Y$686,MATCH($C663,$F664:$F$686,0)))","v":68537.824133266477},null,9.0733582020773459E-2,null,null,{"$f":"IF($H663>$C663,INDEX(AD$624:AD662,MATCH($C663,$F$624:$F662,0)),INDEX(AD664:AD$686,MATCH($C663,$F664:$F$686,0)))","v":6.2111801242236017E-2},null,null,{"$f":"IF($H663>$C663,INDEX(AG$624:AG662,MATCH($C663,$F$624:$F662,0)),INDEX(AG664:AG$686,MATCH($C663,$F664:$F$686,0)))","v":1},{"$f":"IF($H663>$C663,INDEX(AH$624:AH662,MATCH($C663,$F$624:$F662,0)),INDEX(AH664:AH$686,MATCH($C663,$F664:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H663>$C663,INDEX(AN$624:AN662,MATCH($C663,$F$624:$F662,0)),INDEX(AN664:AN$686,MATCH($C663,$F664:$F$686,0)))","v":0.03},null,{"$f":"IF($H663>$C663,INDEX(AP$624:AP662,MATCH($C663,$F$624:$F662,0)),INDEX(AP664:AP$686,MATCH($C663,$F664:$F$686,0)))","v":558},{"$f":"IF($H663>$C663,INDEX(AQ$624:AQ662,MATCH($C663,$F$624:$F662,0)),INDEX(AQ664:AQ$686,MATCH($C663,$F664:$F$686,0)))","v":0},{"$f":"IF($H663>$C663,INDEX(AR$624:AR662,MATCH($C663,$F$624:$F662,0)),INDEX(AR664:AR$686,MATCH($C663,$F664:$F$686,0)))","v":4},{"$f":"IF($H663>$C663,INDEX(AS$624:AS662,MATCH($C663,$F$624:$F662,0)),INDEX(AS664:AS$686,MATCH($C663,$F664:$F$686,0)))","v":35000},null,null,{"$f":"IF($H663>$C663,INDEX(AV$624:AV662,MATCH($C663,$F$624:$F662,0)),INDEX(AV664:AV$686,MATCH($C663,$F664:$F$686,0)))","v":1.252},{"$f":"IF($H663>$C663,INDEX(AW$624:AW662,MATCH($C663,$F$624:$F662,0)),INDEX(AW664:AW$686,MATCH($C663,$F664:$F$686,0)))","v":1.1667816857303936}]
[null,13.2,14.2,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H664)),ABS($E$624:$E$686-H664),0))","v":14},0,0,0,13,{"$f":"H664+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":13},{"$f":"IF($H664>$C664,INDEX(J$624:J663,MATCH($C664,$F$624:$F663,0)),INDEX(J665:J$686,MATCH($C664,$F665:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H664>$C664,INDEX(K$624:K663,MATCH($C664,$F$624:$F663,0)),INDEX(K665:K$686,MATCH($C664,$F665:$F$686,0)))","v":"Opel"},{"$f":"IF($H664>$C664,INDEX(L$624:L663,MATCH($C664,$F$624:$F663,0)),INDEX(L665:L$686,MATCH($C664,$F665:$F$686,0)))","v":"Corsa"},{"$f":"IF($H664>$C664,INDEX(M$624:M663,MATCH($C664,$F$624:$F663,0)),INDEX(M665:M$686,MATCH($C664,$F665:$F$686,0)))","v":"1,2"},{"$f":"IF($H664>$C664,INDEX(N$624:N663,MATCH($C664,$F$624:$F663,0)),INDEX(N665:N$686,MATCH($C664,$F665:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H664,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":275.48561054317622},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H664,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11586.222422642732},{"$f":"IF($H664>$C664,INDEX(U$624:U663,MATCH($C664,$F$624:$F663,0)),INDEX(U665:U$686,MATCH($C664,$F665:$F$686,0)))","v":211060},{"$f":"IF($H664>$C664,INDEX(V$624:V663,MATCH($C664,$F$624:$F663,0)),INDEX(V665:V$686,MATCH($C664,$F665:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H664>$C664,INDEX(W$624:W663,MATCH($C664,$F$624:$F663,0)),INDEX(W665:W$686,MATCH($C664,$F665:$F$686,0)))","v":65352.28571428571},{"$f":"IF($H664>$C664,INDEX(X$624:X663,MATCH($C664,$F$624:$F663,0)),INDEX(X665:X$686,MATCH($C664,$F665:$F$686,0)))","v":16338.071428571428},{"$f":"IF($H664>$C664,INDEX(Y$624:Y663,MATCH($C664,$F$624:$F663,0)),INDEX(Y665:Y$686,MATCH($C664,$F665:$F$686,0)))","v":72017.642857142841},null,8.4930852938049584E-2,null,null,{"$f":"IF($H664>$C664,INDEX(AD$624:AD663,MATCH($C664,$F$624:$F663,0)),INDEX(AD665:AD$686,MATCH($C664,$F665:$F$686,0)))","v":5.8139534883720929E-2},null,null,{"$f":"IF($H664>$C664,INDEX(AG$624:AG663,MATCH($C664,$F$624:$F663,0)),INDEX(AG665:AG$686,MATCH($C664,$F665:$F$686,0)))","v":1},{"$f":"IF($H664>$C664,INDEX(AH$624:AH663,MATCH($C664,$F$624:$F663,0)),INDEX(AH665:AH$686,MATCH($C664,$F665:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H664>$C664,INDEX(AN$624:AN663,MATCH($C664,$F$624:$F663,0)),INDEX(AN665:AN$686,MATCH($C664,$F665:$F$686,0)))","v":0.03},null,{"$f":"IF($H664>$C664,INDEX(AP$624:AP663,MATCH($C664,$F$624:$F663,0)),INDEX(AP665:AP$686,MATCH($C664,$F665:$F$686,0)))","v":558},{"$f":"IF($H664>$C664,INDEX(AQ$624:AQ663,MATCH($C664,$F$624:$F663,0)),INDEX(AQ665:AQ$686,MATCH($C664,$F665:$F$686,0)))","v":0},{"$f":"IF($H664>$C664,INDEX(AR$624:AR663,MATCH($C664,$F$624:$F663,0)),INDEX(AR665:AR$686,MATCH($C664,$F665:$F$686,0)))","v":4},{"$f":"IF($H664>$C664,INDEX(AS$624:AS663,MATCH($C664,$F$624:$F663,0)),INDEX(AS665:AS$686,MATCH($C664,$F665:$F$686,0)))","v":35000},null,null,{"$f":"IF($H664>$C664,INDEX(AV$624:AV663,MATCH($C664,$F$624:$F663,0)),INDEX(AV665:AV$686,MATCH($C664,$F665:$F$686,0)))","v":1.252},{"$f":"IF($H664>$C664,INDEX(AW$624:AW663,MATCH($C664,$F$624:$F663,0)),INDEX(AW665:AW$686,MATCH($C664,$F665:$F$686,0)))","v":1.1667816857303936}]
[null,13.3,14.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H665)),ABS($E$624:$E$686-H665),0))","v":14},0,0,0,13,{"$f":"H665+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":13},{"$f":"IF($H665>$C665,INDEX(J$624:J664,MATCH($C665,$F$624:$F664,0)),INDEX(J666:J$686,MATCH($C665,$F666:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H665>$C665,INDEX(K$624:K664,MATCH($C665,$F$624:$F664,0)),INDEX(K666:K$686,MATCH($C665,$F666:$F$686,0)))","v":"Skoda"},{"$f":"IF($H665>$C665,INDEX(L$624:L664,MATCH($C665,$F$624:$F664,0)),INDEX(L666:L$686,MATCH($C665,$F666:$F$686,0)))","v":"Fabia"},{"$f":"IF($H665>$C665,INDEX(M$624:M664,MATCH($C665,$F$624:$F664,0)),INDEX(M666:M$686,MATCH($C665,$F666:$F$686,0)))","v":"1,4 combi"},{"$f":"IF($H665>$C665,INDEX(N$624:N664,MATCH($C665,$F$624:$F664,0)),INDEX(N666:N$686,MATCH($C665,$F666:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H665,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":275.48561054317622},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H665,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11586.222422642732},{"$f":"IF($H665>$C665,INDEX(U$624:U664,MATCH($C665,$F$624:$F664,0)),INDEX(U666:U$686,MATCH($C665,$F666:$F$686,0)))","v":211060},{"$f":"IF($H665>$C665,INDEX(V$624:V664,MATCH($C665,$F$624:$F664,0)),INDEX(V666:V$686,MATCH($C665,$F666:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H665>$C665,INDEX(W$624:W664,MATCH($C665,$F$624:$F664,0)),INDEX(W666:W$686,MATCH($C665,$F666:$F$686,0)))","v":77533.406593406602},{"$f":"IF($H665>$C665,INDEX(X$624:X664,MATCH($C665,$F$624:$F664,0)),INDEX(X666:X$686,MATCH($C665,$F666:$F$686,0)))","v":19383.351648351651},{"$f":"IF($H665>$C665,INDEX(Y$624:Y664,MATCH($C665,$F$624:$F664,0)),INDEX(Y666:Y$686,MATCH($C665,$F666:$F$686,0)))","v":99425.164835164847},null,9.6105965166740318E-2,null,null,{"$f":"IF($H665>$C665,INDEX(AD$624:AD664,MATCH($C665,$F$624:$F664,0)),INDEX(AD666:AD$686,MATCH($C665,$F666:$F$686,0)))","v":6.5789473684210523E-2},null,null,{"$f":"IF($H665>$C665,INDEX(AG$624:AG664,MATCH($C665,$F$624:$F664,0)),INDEX(AG666:AG$686,MATCH($C665,$F666:$F$686,0)))","v":1},{"$f":"IF($H665>$C665,INDEX(AH$624:AH664,MATCH($C665,$F$624:$F664,0)),INDEX(AH666:AH$686,MATCH($C665,$F666:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H665>$C665,INDEX(AN$624:AN664,MATCH($C665,$F$624:$F664,0)),INDEX(AN666:AN$686,MATCH($C665,$F666:$F$686,0)))","v":0.03},null,{"$f":"IF($H665>$C665,INDEX(AP$624:AP664,MATCH($C665,$F$624:$F664,0)),INDEX(AP666:AP$686,MATCH($C665,$F666:$F$686,0)))","v":558},{"$f":"IF($H665>$C665,INDEX(AQ$624:AQ664,MATCH($C665,$F$624:$F664,0)),INDEX(AQ666:AQ$686,MATCH($C665,$F666:$F$686,0)))","v":0},{"$f":"IF($H665>$C665,INDEX(AR$624:AR664,MATCH($C665,$F$624:$F664,0)),INDEX(AR666:AR$686,MATCH($C665,$F666:$F$686,0)))","v":4},{"$f":"IF($H665>$C665,INDEX(AS$624:AS664,MATCH($C665,$F$624:$F664,0)),INDEX(AS666:AS$686,MATCH($C665,$F666:$F$686,0)))","v":35000},null,null,{"$f":"IF($H665>$C665,INDEX(AV$624:AV664,MATCH($C665,$F$624:$F664,0)),INDEX(AV666:AV$686,MATCH($C665,$F666:$F$686,0)))","v":1.252},{"$f":"IF($H665>$C665,INDEX(AW$624:AW664,MATCH($C665,$F$624:$F664,0)),INDEX(AW666:AW$686,MATCH($C665,$F666:$F$686,0)))","v":1.1667816857303936}]
[null,14.1,14.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H666)),ABS($E$624:$E$686-H666),0))","v":14},14,14.1,1,14,{"$f":"H666+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":14},"Lille personbil, benzin","Suzuki","Swift","1,3",2007,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H666,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":274.77486802480865},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H666,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11331.389666576299},211060,16.600000000000001,63724.056482488748,15931.014120622187,68537.824133266477,null,9.0733582020773459E-2,null,null,6.2111801242236017E-2,null,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1.252,1.1667816857303936]
[null,14.2,14.2,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H667)),ABS($E$624:$E$686-H667),0))","v":14},14,14.2,1,14,{"$f":"H667+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":14},{"$f":"J666","v":"Lille personbil, benzin"},"Opel","Corsa","1,2",2007,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H667,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":274.77486802480865},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H667,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11331.389666576299},211060,16.600000000000001,65352.28571428571,16338.071428571428,72017.642857142841,null,8.4930852938049584E-2,null,null,5.8139534883720929E-2,null,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1.252,1.1667816857303936]
[null,14.3,14.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H668)),ABS($E$624:$E$686-H668),0))","v":14},14,14.3,1,14,{"$f":"H668+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":14},{"$f":"J667","v":"Lille personbil, benzin"},"Skoda","Fabia","1,4 combi",2007,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H668,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":274.77486802480865},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H668,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11331.389666576299},211060,16.600000000000001,77533.406593406602,19383.351648351651,99425.164835164847,null,9.6105965166740318E-2,null,null,6.5789473684210523E-2,null,null,1,0,null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1.252,1.1667816857303936]
[null,15.1,14.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H669)),ABS($E$624:$E$686-H669),0))","v":14},0,0,0,15,{"$f":"H669+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":15},{"$f":"IF($H669>$C669,INDEX(J$624:J668,MATCH($C669,$F$624:$F668,0)),INDEX(J670:J$686,MATCH($C669,$F670:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H669>$C669,INDEX(K$624:K668,MATCH($C669,$F$624:$F668,0)),INDEX(K670:K$686,MATCH($C669,$F670:$F$686,0)))","v":"Suzuki"},{"$f":"IF($H669>$C669,INDEX(L$624:L668,MATCH($C669,$F$624:$F668,0)),INDEX(L670:L$686,MATCH($C669,$F670:$F$686,0)))","v":"Swift"},{"$f":"IF($H669>$C669,INDEX(M$624:M668,MATCH($C669,$F$624:$F668,0)),INDEX(M670:M$686,MATCH($C669,$F670:$F$686,0)))","v":"1,3"},{"$f":"IF($H669>$C669,INDEX(N$624:N668,MATCH($C669,$F$624:$F668,0)),INDEX(N670:N$686,MATCH($C669,$F670:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H669,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":307.35093627054505},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H669,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11082.099093911627},{"$f":"IF($H669>$C669,INDEX(U$624:U668,MATCH($C669,$F$624:$F668,0)),INDEX(U670:U$686,MATCH($C669,$F670:$F$686,0)))","v":211060},{"$f":"IF($H669>$C669,INDEX(V$624:V668,MATCH($C669,$F$624:$F668,0)),INDEX(V670:V$686,MATCH($C669,$F670:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H669>$C669,INDEX(W$624:W668,MATCH($C669,$F$624:$F668,0)),INDEX(W670:W$686,MATCH($C669,$F670:$F$686,0)))","v":63724.056482488748},{"$f":"IF($H669>$C669,INDEX(X$624:X668,MATCH($C669,$F$624:$F668,0)),INDEX(X670:X$686,MATCH($C669,$F670:$F$686,0)))","v":15931.014120622187},{"$f":"IF($H669>$C669,INDEX(Y$624:Y668,MATCH($C669,$F$624:$F668,0)),INDEX(Y670:Y$686,MATCH($C669,$F670:$F$686,0)))","v":68537.824133266477},null,9.0733582020773459E-2,null,null,{"$f":"IF($H669>$C669,INDEX(AD$624:AD668,MATCH($C669,$F$624:$F668,0)),INDEX(AD670:AD$686,MATCH($C669,$F670:$F$686,0)))","v":6.2111801242236017E-2},null,null,{"$f":"IF($H669>$C669,INDEX(AG$624:AG668,MATCH($C669,$F$624:$F668,0)),INDEX(AG670:AG$686,MATCH($C669,$F670:$F$686,0)))","v":1},{"$f":"IF($H669>$C669,INDEX(AH$624:AH668,MATCH($C669,$F$624:$F668,0)),INDEX(AH670:AH$686,MATCH($C669,$F670:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H669>$C669,INDEX(AN$624:AN668,MATCH($C669,$F$624:$F668,0)),INDEX(AN670:AN$686,MATCH($C669,$F670:$F$686,0)))","v":0.03},null,{"$f":"IF($H669>$C669,INDEX(AP$624:AP668,MATCH($C669,$F$624:$F668,0)),INDEX(AP670:AP$686,MATCH($C669,$F670:$F$686,0)))","v":558},{"$f":"IF($H669>$C669,INDEX(AQ$624:AQ668,MATCH($C669,$F$624:$F668,0)),INDEX(AQ670:AQ$686,MATCH($C669,$F670:$F$686,0)))","v":0},{"$f":"IF($H669>$C669,INDEX(AR$624:AR668,MATCH($C669,$F$624:$F668,0)),INDEX(AR670:AR$686,MATCH($C669,$F670:$F$686,0)))","v":4},{"$f":"IF($H669>$C669,INDEX(AS$624:AS668,MATCH($C669,$F$624:$F668,0)),INDEX(AS670:AS$686,MATCH($C669,$F670:$F$686,0)))","v":35000},null,null,{"$f":"IF($H669>$C669,INDEX(AV$624:AV668,MATCH($C669,$F$624:$F668,0)),INDEX(AV670:AV$686,MATCH($C669,$F670:$F$686,0)))","v":1.252},{"$f":"IF($H669>$C669,INDEX(AW$624:AW668,MATCH($C669,$F$624:$F668,0)),INDEX(AW670:AW$686,MATCH($C669,$F670:$F$686,0)))","v":1.1667816857303936}]
[null,15.2,14.2,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H670)),ABS($E$624:$E$686-H670),0))","v":14},0,0,0,15,{"$f":"H670+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":15},{"$f":"IF($H670>$C670,INDEX(J$624:J669,MATCH($C670,$F$624:$F669,0)),INDEX(J671:J$686,MATCH($C670,$F671:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H670>$C670,INDEX(K$624:K669,MATCH($C670,$F$624:$F669,0)),INDEX(K671:K$686,MATCH($C670,$F671:$F$686,0)))","v":"Opel"},{"$f":"IF($H670>$C670,INDEX(L$624:L669,MATCH($C670,$F$624:$F669,0)),INDEX(L671:L$686,MATCH($C670,$F671:$F$686,0)))","v":"Corsa"},{"$f":"IF($H670>$C670,INDEX(M$624:M669,MATCH($C670,$F$624:$F669,0)),INDEX(M671:M$686,MATCH($C670,$F671:$F$686,0)))","v":"1,2"},{"$f":"IF($H670>$C670,INDEX(N$624:N669,MATCH($C670,$F$624:$F669,0)),INDEX(N671:N$686,MATCH($C670,$F671:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H670,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":307.35093627054505},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H670,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11082.099093911627},{"$f":"IF($H670>$C670,INDEX(U$624:U669,MATCH($C670,$F$624:$F669,0)),INDEX(U671:U$686,MATCH($C670,$F671:$F$686,0)))","v":211060},{"$f":"IF($H670>$C670,INDEX(V$624:V669,MATCH($C670,$F$624:$F669,0)),INDEX(V671:V$686,MATCH($C670,$F671:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H670>$C670,INDEX(W$624:W669,MATCH($C670,$F$624:$F669,0)),INDEX(W671:W$686,MATCH($C670,$F671:$F$686,0)))","v":65352.28571428571},{"$f":"IF($H670>$C670,INDEX(X$624:X669,MATCH($C670,$F$624:$F669,0)),INDEX(X671:X$686,MATCH($C670,$F671:$F$686,0)))","v":16338.071428571428},{"$f":"IF($H670>$C670,INDEX(Y$624:Y669,MATCH($C670,$F$624:$F669,0)),INDEX(Y671:Y$686,MATCH($C670,$F671:$F$686,0)))","v":72017.642857142841},null,8.4930852938049584E-2,null,null,{"$f":"IF($H670>$C670,INDEX(AD$624:AD669,MATCH($C670,$F$624:$F669,0)),INDEX(AD671:AD$686,MATCH($C670,$F671:$F$686,0)))","v":5.8139534883720929E-2},null,null,{"$f":"IF($H670>$C670,INDEX(AG$624:AG669,MATCH($C670,$F$624:$F669,0)),INDEX(AG671:AG$686,MATCH($C670,$F671:$F$686,0)))","v":1},{"$f":"IF($H670>$C670,INDEX(AH$624:AH669,MATCH($C670,$F$624:$F669,0)),INDEX(AH671:AH$686,MATCH($C670,$F671:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H670>$C670,INDEX(AN$624:AN669,MATCH($C670,$F$624:$F669,0)),INDEX(AN671:AN$686,MATCH($C670,$F671:$F$686,0)))","v":0.03},null,{"$f":"IF($H670>$C670,INDEX(AP$624:AP669,MATCH($C670,$F$624:$F669,0)),INDEX(AP671:AP$686,MATCH($C670,$F671:$F$686,0)))","v":558},{"$f":"IF($H670>$C670,INDEX(AQ$624:AQ669,MATCH($C670,$F$624:$F669,0)),INDEX(AQ671:AQ$686,MATCH($C670,$F671:$F$686,0)))","v":0},{"$f":"IF($H670>$C670,INDEX(AR$624:AR669,MATCH($C670,$F$624:$F669,0)),INDEX(AR671:AR$686,MATCH($C670,$F671:$F$686,0)))","v":4},{"$f":"IF($H670>$C670,INDEX(AS$624:AS669,MATCH($C670,$F$624:$F669,0)),INDEX(AS671:AS$686,MATCH($C670,$F671:$F$686,0)))","v":35000},null,null,{"$f":"IF($H670>$C670,INDEX(AV$624:AV669,MATCH($C670,$F$624:$F669,0)),INDEX(AV671:AV$686,MATCH($C670,$F671:$F$686,0)))","v":1.252},{"$f":"IF($H670>$C670,INDEX(AW$624:AW669,MATCH($C670,$F$624:$F669,0)),INDEX(AW671:AW$686,MATCH($C670,$F671:$F$686,0)))","v":1.1667816857303936}]
[null,15.3,14.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H671)),ABS($E$624:$E$686-H671),0))","v":14},0,0,0,15,{"$f":"H671+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":15},{"$f":"IF($H671>$C671,INDEX(J$624:J670,MATCH($C671,$F$624:$F670,0)),INDEX(J672:J$686,MATCH($C671,$F672:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H671>$C671,INDEX(K$624:K670,MATCH($C671,$F$624:$F670,0)),INDEX(K672:K$686,MATCH($C671,$F672:$F$686,0)))","v":"Skoda"},{"$f":"IF($H671>$C671,INDEX(L$624:L670,MATCH($C671,$F$624:$F670,0)),INDEX(L672:L$686,MATCH($C671,$F672:$F$686,0)))","v":"Fabia"},{"$f":"IF($H671>$C671,INDEX(M$624:M670,MATCH($C671,$F$624:$F670,0)),INDEX(M672:M$686,MATCH($C671,$F672:$F$686,0)))","v":"1,4 combi"},{"$f":"IF($H671>$C671,INDEX(N$624:N670,MATCH($C671,$F$624:$F670,0)),INDEX(N672:N$686,MATCH($C671,$F672:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H671,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":307.35093627054505},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H671,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11082.099093911627},{"$f":"IF($H671>$C671,INDEX(U$624:U670,MATCH($C671,$F$624:$F670,0)),INDEX(U672:U$686,MATCH($C671,$F672:$F$686,0)))","v":211060},{"$f":"IF($H671>$C671,INDEX(V$624:V670,MATCH($C671,$F$624:$F670,0)),INDEX(V672:V$686,MATCH($C671,$F672:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H671>$C671,INDEX(W$624:W670,MATCH($C671,$F$624:$F670,0)),INDEX(W672:W$686,MATCH($C671,$F672:$F$686,0)))","v":77533.406593406602},{"$f":"IF($H671>$C671,INDEX(X$624:X670,MATCH($C671,$F$624:$F670,0)),INDEX(X672:X$686,MATCH($C671,$F672:$F$686,0)))","v":19383.351648351651},{"$f":"IF($H671>$C671,INDEX(Y$624:Y670,MATCH($C671,$F$624:$F670,0)),INDEX(Y672:Y$686,MATCH($C671,$F672:$F$686,0)))","v":99425.164835164847},null,9.6105965166740318E-2,null,null,{"$f":"IF($H671>$C671,INDEX(AD$624:AD670,MATCH($C671,$F$624:$F670,0)),INDEX(AD672:AD$686,MATCH($C671,$F672:$F$686,0)))","v":6.5789473684210523E-2},null,null,{"$f":"IF($H671>$C671,INDEX(AG$624:AG670,MATCH($C671,$F$624:$F670,0)),INDEX(AG672:AG$686,MATCH($C671,$F672:$F$686,0)))","v":1},{"$f":"IF($H671>$C671,INDEX(AH$624:AH670,MATCH($C671,$F$624:$F670,0)),INDEX(AH672:AH$686,MATCH($C671,$F672:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H671>$C671,INDEX(AN$624:AN670,MATCH($C671,$F$624:$F670,0)),INDEX(AN672:AN$686,MATCH($C671,$F672:$F$686,0)))","v":0.03},null,{"$f":"IF($H671>$C671,INDEX(AP$624:AP670,MATCH($C671,$F$624:$F670,0)),INDEX(AP672:AP$686,MATCH($C671,$F672:$F$686,0)))","v":558},{"$f":"IF($H671>$C671,INDEX(AQ$624:AQ670,MATCH($C671,$F$624:$F670,0)),INDEX(AQ672:AQ$686,MATCH($C671,$F672:$F$686,0)))","v":0},{"$f":"IF($H671>$C671,INDEX(AR$624:AR670,MATCH($C671,$F$624:$F670,0)),INDEX(AR672:AR$686,MATCH($C671,$F672:$F$686,0)))","v":4},{"$f":"IF($H671>$C671,INDEX(AS$624:AS670,MATCH($C671,$F$624:$F670,0)),INDEX(AS672:AS$686,MATCH($C671,$F672:$F$686,0)))","v":35000},null,null,{"$f":"IF($H671>$C671,INDEX(AV$624:AV670,MATCH($C671,$F$624:$F670,0)),INDEX(AV672:AV$686,MATCH($C671,$F672:$F$686,0)))","v":1.252},{"$f":"IF($H671>$C671,INDEX(AW$624:AW670,MATCH($C671,$F$624:$F670,0)),INDEX(AW672:AW$686,MATCH($C671,$F672:$F$686,0)))","v":1.1667816857303936}]
[null,16.100000000000001,14.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H672)),ABS($E$624:$E$686-H672),0))","v":14},0,0,0,16,{"$f":"H672+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":16},{"$f":"IF($H672>$C672,INDEX(J$624:J671,MATCH($C672,$F$624:$F671,0)),INDEX(J673:J$686,MATCH($C672,$F673:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H672>$C672,INDEX(K$624:K671,MATCH($C672,$F$624:$F671,0)),INDEX(K673:K$686,MATCH($C672,$F673:$F$686,0)))","v":"Suzuki"},{"$f":"IF($H672>$C672,INDEX(L$624:L671,MATCH($C672,$F$624:$F671,0)),INDEX(L673:L$686,MATCH($C672,$F673:$F$686,0)))","v":"Swift"},{"$f":"IF($H672>$C672,INDEX(M$624:M671,MATCH($C672,$F$624:$F671,0)),INDEX(M673:M$686,MATCH($C672,$F673:$F$686,0)))","v":"1,3"},{"$f":"IF($H672>$C672,INDEX(N$624:N671,MATCH($C672,$F$624:$F671,0)),INDEX(N673:N$686,MATCH($C672,$F673:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H672,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":25.199031024690939},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H672,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10838.292913845564},{"$f":"IF($H672>$C672,INDEX(U$624:U671,MATCH($C672,$F$624:$F671,0)),INDEX(U673:U$686,MATCH($C672,$F673:$F$686,0)))","v":211060},{"$f":"IF($H672>$C672,INDEX(V$624:V671,MATCH($C672,$F$624:$F671,0)),INDEX(V673:V$686,MATCH($C672,$F673:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H672>$C672,INDEX(W$624:W671,MATCH($C672,$F$624:$F671,0)),INDEX(W673:W$686,MATCH($C672,$F673:$F$686,0)))","v":63724.056482488748},{"$f":"IF($H672>$C672,INDEX(X$624:X671,MATCH($C672,$F$624:$F671,0)),INDEX(X673:X$686,MATCH($C672,$F673:$F$686,0)))","v":15931.014120622187},{"$f":"IF($H672>$C672,INDEX(Y$624:Y671,MATCH($C672,$F$624:$F671,0)),INDEX(Y673:Y$686,MATCH($C672,$F673:$F$686,0)))","v":68537.824133266477},null,9.0733582020773459E-2,null,null,{"$f":"IF($H672>$C672,INDEX(AD$624:AD671,MATCH($C672,$F$624:$F671,0)),INDEX(AD673:AD$686,MATCH($C672,$F673:$F$686,0)))","v":6.2111801242236017E-2},null,null,{"$f":"IF($H672>$C672,INDEX(AG$624:AG671,MATCH($C672,$F$624:$F671,0)),INDEX(AG673:AG$686,MATCH($C672,$F673:$F$686,0)))","v":1},{"$f":"IF($H672>$C672,INDEX(AH$624:AH671,MATCH($C672,$F$624:$F671,0)),INDEX(AH673:AH$686,MATCH($C672,$F673:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H672>$C672,INDEX(AN$624:AN671,MATCH($C672,$F$624:$F671,0)),INDEX(AN673:AN$686,MATCH($C672,$F673:$F$686,0)))","v":0.03},null,{"$f":"IF($H672>$C672,INDEX(AP$624:AP671,MATCH($C672,$F$624:$F671,0)),INDEX(AP673:AP$686,MATCH($C672,$F673:$F$686,0)))","v":558},{"$f":"IF($H672>$C672,INDEX(AQ$624:AQ671,MATCH($C672,$F$624:$F671,0)),INDEX(AQ673:AQ$686,MATCH($C672,$F673:$F$686,0)))","v":0},{"$f":"IF($H672>$C672,INDEX(AR$624:AR671,MATCH($C672,$F$624:$F671,0)),INDEX(AR673:AR$686,MATCH($C672,$F673:$F$686,0)))","v":4},{"$f":"IF($H672>$C672,INDEX(AS$624:AS671,MATCH($C672,$F$624:$F671,0)),INDEX(AS673:AS$686,MATCH($C672,$F673:$F$686,0)))","v":35000},null,null,{"$f":"IF($H672>$C672,INDEX(AV$624:AV671,MATCH($C672,$F$624:$F671,0)),INDEX(AV673:AV$686,MATCH($C672,$F673:$F$686,0)))","v":1.252},{"$f":"IF($H672>$C672,INDEX(AW$624:AW671,MATCH($C672,$F$624:$F671,0)),INDEX(AW673:AW$686,MATCH($C672,$F673:$F$686,0)))","v":1.1667816857303936}]
[null,16.2,14.2,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H673)),ABS($E$624:$E$686-H673),0))","v":14},0,0,0,16,{"$f":"H673+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":16},{"$f":"IF($H673>$C673,INDEX(J$624:J672,MATCH($C673,$F$624:$F672,0)),INDEX(J674:J$686,MATCH($C673,$F674:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H673>$C673,INDEX(K$624:K672,MATCH($C673,$F$624:$F672,0)),INDEX(K674:K$686,MATCH($C673,$F674:$F$686,0)))","v":"Opel"},{"$f":"IF($H673>$C673,INDEX(L$624:L672,MATCH($C673,$F$624:$F672,0)),INDEX(L674:L$686,MATCH($C673,$F674:$F$686,0)))","v":"Corsa"},{"$f":"IF($H673>$C673,INDEX(M$624:M672,MATCH($C673,$F$624:$F672,0)),INDEX(M674:M$686,MATCH($C673,$F674:$F$686,0)))","v":"1,2"},{"$f":"IF($H673>$C673,INDEX(N$624:N672,MATCH($C673,$F$624:$F672,0)),INDEX(N674:N$686,MATCH($C673,$F674:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H673,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":25.199031024690939},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H673,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10838.292913845564},{"$f":"IF($H673>$C673,INDEX(U$624:U672,MATCH($C673,$F$624:$F672,0)),INDEX(U674:U$686,MATCH($C673,$F674:$F$686,0)))","v":211060},{"$f":"IF($H673>$C673,INDEX(V$624:V672,MATCH($C673,$F$624:$F672,0)),INDEX(V674:V$686,MATCH($C673,$F674:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H673>$C673,INDEX(W$624:W672,MATCH($C673,$F$624:$F672,0)),INDEX(W674:W$686,MATCH($C673,$F674:$F$686,0)))","v":65352.28571428571},{"$f":"IF($H673>$C673,INDEX(X$624:X672,MATCH($C673,$F$624:$F672,0)),INDEX(X674:X$686,MATCH($C673,$F674:$F$686,0)))","v":16338.071428571428},{"$f":"IF($H673>$C673,INDEX(Y$624:Y672,MATCH($C673,$F$624:$F672,0)),INDEX(Y674:Y$686,MATCH($C673,$F674:$F$686,0)))","v":72017.642857142841},null,8.4930852938049584E-2,null,null,{"$f":"IF($H673>$C673,INDEX(AD$624:AD672,MATCH($C673,$F$624:$F672,0)),INDEX(AD674:AD$686,MATCH($C673,$F674:$F$686,0)))","v":5.8139534883720929E-2},null,null,{"$f":"IF($H673>$C673,INDEX(AG$624:AG672,MATCH($C673,$F$624:$F672,0)),INDEX(AG674:AG$686,MATCH($C673,$F674:$F$686,0)))","v":1},{"$f":"IF($H673>$C673,INDEX(AH$624:AH672,MATCH($C673,$F$624:$F672,0)),INDEX(AH674:AH$686,MATCH($C673,$F674:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H673>$C673,INDEX(AN$624:AN672,MATCH($C673,$F$624:$F672,0)),INDEX(AN674:AN$686,MATCH($C673,$F674:$F$686,0)))","v":0.03},null,{"$f":"IF($H673>$C673,INDEX(AP$624:AP672,MATCH($C673,$F$624:$F672,0)),INDEX(AP674:AP$686,MATCH($C673,$F674:$F$686,0)))","v":558},{"$f":"IF($H673>$C673,INDEX(AQ$624:AQ672,MATCH($C673,$F$624:$F672,0)),INDEX(AQ674:AQ$686,MATCH($C673,$F674:$F$686,0)))","v":0},{"$f":"IF($H673>$C673,INDEX(AR$624:AR672,MATCH($C673,$F$624:$F672,0)),INDEX(AR674:AR$686,MATCH($C673,$F674:$F$686,0)))","v":4},{"$f":"IF($H673>$C673,INDEX(AS$624:AS672,MATCH($C673,$F$624:$F672,0)),INDEX(AS674:AS$686,MATCH($C673,$F674:$F$686,0)))","v":35000},null,null,{"$f":"IF($H673>$C673,INDEX(AV$624:AV672,MATCH($C673,$F$624:$F672,0)),INDEX(AV674:AV$686,MATCH($C673,$F674:$F$686,0)))","v":1.252},{"$f":"IF($H673>$C673,INDEX(AW$624:AW672,MATCH($C673,$F$624:$F672,0)),INDEX(AW674:AW$686,MATCH($C673,$F674:$F$686,0)))","v":1.1667816857303936}]
[null,16.3,14.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H674)),ABS($E$624:$E$686-H674),0))","v":14},0,0,0,16,{"$f":"H674+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":16},{"$f":"IF($H674>$C674,INDEX(J$624:J673,MATCH($C674,$F$624:$F673,0)),INDEX(J675:J$686,MATCH($C674,$F675:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H674>$C674,INDEX(K$624:K673,MATCH($C674,$F$624:$F673,0)),INDEX(K675:K$686,MATCH($C674,$F675:$F$686,0)))","v":"Skoda"},{"$f":"IF($H674>$C674,INDEX(L$624:L673,MATCH($C674,$F$624:$F673,0)),INDEX(L675:L$686,MATCH($C674,$F675:$F$686,0)))","v":"Fabia"},{"$f":"IF($H674>$C674,INDEX(M$624:M673,MATCH($C674,$F$624:$F673,0)),INDEX(M675:M$686,MATCH($C674,$F675:$F$686,0)))","v":"1,4 combi"},{"$f":"IF($H674>$C674,INDEX(N$624:N673,MATCH($C674,$F$624:$F673,0)),INDEX(N675:N$686,MATCH($C674,$F675:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H674,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":25.199031024690939},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H674,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10838.292913845564},{"$f":"IF($H674>$C674,INDEX(U$624:U673,MATCH($C674,$F$624:$F673,0)),INDEX(U675:U$686,MATCH($C674,$F675:$F$686,0)))","v":211060},{"$f":"IF($H674>$C674,INDEX(V$624:V673,MATCH($C674,$F$624:$F673,0)),INDEX(V675:V$686,MATCH($C674,$F675:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H674>$C674,INDEX(W$624:W673,MATCH($C674,$F$624:$F673,0)),INDEX(W675:W$686,MATCH($C674,$F675:$F$686,0)))","v":77533.406593406602},{"$f":"IF($H674>$C674,INDEX(X$624:X673,MATCH($C674,$F$624:$F673,0)),INDEX(X675:X$686,MATCH($C674,$F675:$F$686,0)))","v":19383.351648351651},{"$f":"IF($H674>$C674,INDEX(Y$624:Y673,MATCH($C674,$F$624:$F673,0)),INDEX(Y675:Y$686,MATCH($C674,$F675:$F$686,0)))","v":99425.164835164847},null,9.6105965166740318E-2,null,null,{"$f":"IF($H674>$C674,INDEX(AD$624:AD673,MATCH($C674,$F$624:$F673,0)),INDEX(AD675:AD$686,MATCH($C674,$F675:$F$686,0)))","v":6.5789473684210523E-2},null,null,{"$f":"IF($H674>$C674,INDEX(AG$624:AG673,MATCH($C674,$F$624:$F673,0)),INDEX(AG675:AG$686,MATCH($C674,$F675:$F$686,0)))","v":1},{"$f":"IF($H674>$C674,INDEX(AH$624:AH673,MATCH($C674,$F$624:$F673,0)),INDEX(AH675:AH$686,MATCH($C674,$F675:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H674>$C674,INDEX(AN$624:AN673,MATCH($C674,$F$624:$F673,0)),INDEX(AN675:AN$686,MATCH($C674,$F675:$F$686,0)))","v":0.03},null,{"$f":"IF($H674>$C674,INDEX(AP$624:AP673,MATCH($C674,$F$624:$F673,0)),INDEX(AP675:AP$686,MATCH($C674,$F675:$F$686,0)))","v":558},{"$f":"IF($H674>$C674,INDEX(AQ$624:AQ673,MATCH($C674,$F$624:$F673,0)),INDEX(AQ675:AQ$686,MATCH($C674,$F675:$F$686,0)))","v":0},{"$f":"IF($H674>$C674,INDEX(AR$624:AR673,MATCH($C674,$F$624:$F673,0)),INDEX(AR675:AR$686,MATCH($C674,$F675:$F$686,0)))","v":4},{"$f":"IF($H674>$C674,INDEX(AS$624:AS673,MATCH($C674,$F$624:$F673,0)),INDEX(AS675:AS$686,MATCH($C674,$F675:$F$686,0)))","v":35000},null,null,{"$f":"IF($H674>$C674,INDEX(AV$624:AV673,MATCH($C674,$F$624:$F673,0)),INDEX(AV675:AV$686,MATCH($C674,$F675:$F$686,0)))","v":1.252},{"$f":"IF($H674>$C674,INDEX(AW$624:AW673,MATCH($C674,$F$624:$F673,0)),INDEX(AW675:AW$686,MATCH($C674,$F675:$F$686,0)))","v":1.1667816857303936}]
[null,17.100000000000001,14.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H675)),ABS($E$624:$E$686-H675),0))","v":14},0,0,0,17,{"$f":"H675+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":17},{"$f":"IF($H675>$C675,INDEX(J$624:J674,MATCH($C675,$F$624:$F674,0)),INDEX(J676:J$686,MATCH($C675,$F676:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H675>$C675,INDEX(K$624:K674,MATCH($C675,$F$624:$F674,0)),INDEX(K676:K$686,MATCH($C675,$F676:$F$686,0)))","v":"Suzuki"},{"$f":"IF($H675>$C675,INDEX(L$624:L674,MATCH($C675,$F$624:$F674,0)),INDEX(L676:L$686,MATCH($C675,$F676:$F$686,0)))","v":"Swift"},{"$f":"IF($H675>$C675,INDEX(M$624:M674,MATCH($C675,$F$624:$F674,0)),INDEX(M676:M$686,MATCH($C675,$F676:$F$686,0)))","v":"1,3"},{"$f":"IF($H675>$C675,INDEX(N$624:N674,MATCH($C675,$F$624:$F674,0)),INDEX(N676:N$686,MATCH($C675,$F676:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H675,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":5.3635243376889274},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H675,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10599.850469740964},{"$f":"IF($H675>$C675,INDEX(U$624:U674,MATCH($C675,$F$624:$F674,0)),INDEX(U676:U$686,MATCH($C675,$F676:$F$686,0)))","v":211060},{"$f":"IF($H675>$C675,INDEX(V$624:V674,MATCH($C675,$F$624:$F674,0)),INDEX(V676:V$686,MATCH($C675,$F676:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H675>$C675,INDEX(W$624:W674,MATCH($C675,$F$624:$F674,0)),INDEX(W676:W$686,MATCH($C675,$F676:$F$686,0)))","v":63724.056482488748},{"$f":"IF($H675>$C675,INDEX(X$624:X674,MATCH($C675,$F$624:$F674,0)),INDEX(X676:X$686,MATCH($C675,$F676:$F$686,0)))","v":15931.014120622187},{"$f":"IF($H675>$C675,INDEX(Y$624:Y674,MATCH($C675,$F$624:$F674,0)),INDEX(Y676:Y$686,MATCH($C675,$F676:$F$686,0)))","v":68537.824133266477},null,9.0733582020773459E-2,null,null,{"$f":"IF($H675>$C675,INDEX(AD$624:AD674,MATCH($C675,$F$624:$F674,0)),INDEX(AD676:AD$686,MATCH($C675,$F676:$F$686,0)))","v":6.2111801242236017E-2},null,null,{"$f":"IF($H675>$C675,INDEX(AG$624:AG674,MATCH($C675,$F$624:$F674,0)),INDEX(AG676:AG$686,MATCH($C675,$F676:$F$686,0)))","v":1},{"$f":"IF($H675>$C675,INDEX(AH$624:AH674,MATCH($C675,$F$624:$F674,0)),INDEX(AH676:AH$686,MATCH($C675,$F676:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H675>$C675,INDEX(AN$624:AN674,MATCH($C675,$F$624:$F674,0)),INDEX(AN676:AN$686,MATCH($C675,$F676:$F$686,0)))","v":0.03},null,{"$f":"IF($H675>$C675,INDEX(AP$624:AP674,MATCH($C675,$F$624:$F674,0)),INDEX(AP676:AP$686,MATCH($C675,$F676:$F$686,0)))","v":558},{"$f":"IF($H675>$C675,INDEX(AQ$624:AQ674,MATCH($C675,$F$624:$F674,0)),INDEX(AQ676:AQ$686,MATCH($C675,$F676:$F$686,0)))","v":0},{"$f":"IF($H675>$C675,INDEX(AR$624:AR674,MATCH($C675,$F$624:$F674,0)),INDEX(AR676:AR$686,MATCH($C675,$F676:$F$686,0)))","v":4},{"$f":"IF($H675>$C675,INDEX(AS$624:AS674,MATCH($C675,$F$624:$F674,0)),INDEX(AS676:AS$686,MATCH($C675,$F676:$F$686,0)))","v":35000},null,null,{"$f":"IF($H675>$C675,INDEX(AV$624:AV674,MATCH($C675,$F$624:$F674,0)),INDEX(AV676:AV$686,MATCH($C675,$F676:$F$686,0)))","v":1.252},{"$f":"IF($H675>$C675,INDEX(AW$624:AW674,MATCH($C675,$F$624:$F674,0)),INDEX(AW676:AW$686,MATCH($C675,$F676:$F$686,0)))","v":1.1667816857303936}]
[null,17.2,14.2,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H676)),ABS($E$624:$E$686-H676),0))","v":14},0,0,0,17,{"$f":"H676+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":17},{"$f":"IF($H676>$C676,INDEX(J$624:J675,MATCH($C676,$F$624:$F675,0)),INDEX(J677:J$686,MATCH($C676,$F677:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H676>$C676,INDEX(K$624:K675,MATCH($C676,$F$624:$F675,0)),INDEX(K677:K$686,MATCH($C676,$F677:$F$686,0)))","v":"Opel"},{"$f":"IF($H676>$C676,INDEX(L$624:L675,MATCH($C676,$F$624:$F675,0)),INDEX(L677:L$686,MATCH($C676,$F677:$F$686,0)))","v":"Corsa"},{"$f":"IF($H676>$C676,INDEX(M$624:M675,MATCH($C676,$F$624:$F675,0)),INDEX(M677:M$686,MATCH($C676,$F677:$F$686,0)))","v":"1,2"},{"$f":"IF($H676>$C676,INDEX(N$624:N675,MATCH($C676,$F$624:$F675,0)),INDEX(N677:N$686,MATCH($C676,$F677:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H676,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":5.3635243376889274},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H676,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10599.850469740964},{"$f":"IF($H676>$C676,INDEX(U$624:U675,MATCH($C676,$F$624:$F675,0)),INDEX(U677:U$686,MATCH($C676,$F677:$F$686,0)))","v":211060},{"$f":"IF($H676>$C676,INDEX(V$624:V675,MATCH($C676,$F$624:$F675,0)),INDEX(V677:V$686,MATCH($C676,$F677:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H676>$C676,INDEX(W$624:W675,MATCH($C676,$F$624:$F675,0)),INDEX(W677:W$686,MATCH($C676,$F677:$F$686,0)))","v":65352.28571428571},{"$f":"IF($H676>$C676,INDEX(X$624:X675,MATCH($C676,$F$624:$F675,0)),INDEX(X677:X$686,MATCH($C676,$F677:$F$686,0)))","v":16338.071428571428},{"$f":"IF($H676>$C676,INDEX(Y$624:Y675,MATCH($C676,$F$624:$F675,0)),INDEX(Y677:Y$686,MATCH($C676,$F677:$F$686,0)))","v":72017.642857142841},null,8.4930852938049584E-2,null,null,{"$f":"IF($H676>$C676,INDEX(AD$624:AD675,MATCH($C676,$F$624:$F675,0)),INDEX(AD677:AD$686,MATCH($C676,$F677:$F$686,0)))","v":5.8139534883720929E-2},null,null,{"$f":"IF($H676>$C676,INDEX(AG$624:AG675,MATCH($C676,$F$624:$F675,0)),INDEX(AG677:AG$686,MATCH($C676,$F677:$F$686,0)))","v":1},{"$f":"IF($H676>$C676,INDEX(AH$624:AH675,MATCH($C676,$F$624:$F675,0)),INDEX(AH677:AH$686,MATCH($C676,$F677:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H676>$C676,INDEX(AN$624:AN675,MATCH($C676,$F$624:$F675,0)),INDEX(AN677:AN$686,MATCH($C676,$F677:$F$686,0)))","v":0.03},null,{"$f":"IF($H676>$C676,INDEX(AP$624:AP675,MATCH($C676,$F$624:$F675,0)),INDEX(AP677:AP$686,MATCH($C676,$F677:$F$686,0)))","v":558},{"$f":"IF($H676>$C676,INDEX(AQ$624:AQ675,MATCH($C676,$F$624:$F675,0)),INDEX(AQ677:AQ$686,MATCH($C676,$F677:$F$686,0)))","v":0},{"$f":"IF($H676>$C676,INDEX(AR$624:AR675,MATCH($C676,$F$624:$F675,0)),INDEX(AR677:AR$686,MATCH($C676,$F677:$F$686,0)))","v":4},{"$f":"IF($H676>$C676,INDEX(AS$624:AS675,MATCH($C676,$F$624:$F675,0)),INDEX(AS677:AS$686,MATCH($C676,$F677:$F$686,0)))","v":35000},null,null,{"$f":"IF($H676>$C676,INDEX(AV$624:AV675,MATCH($C676,$F$624:$F675,0)),INDEX(AV677:AV$686,MATCH($C676,$F677:$F$686,0)))","v":1.252},{"$f":"IF($H676>$C676,INDEX(AW$624:AW675,MATCH($C676,$F$624:$F675,0)),INDEX(AW677:AW$686,MATCH($C676,$F677:$F$686,0)))","v":1.1667816857303936}]
[null,17.3,14.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H677)),ABS($E$624:$E$686-H677),0))","v":14},0,0,0,17,{"$f":"H677+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":17},{"$f":"IF($H677>$C677,INDEX(J$624:J676,MATCH($C677,$F$624:$F676,0)),INDEX(J678:J$686,MATCH($C677,$F678:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H677>$C677,INDEX(K$624:K676,MATCH($C677,$F$624:$F676,0)),INDEX(K678:K$686,MATCH($C677,$F678:$F$686,0)))","v":"Skoda"},{"$f":"IF($H677>$C677,INDEX(L$624:L676,MATCH($C677,$F$624:$F676,0)),INDEX(L678:L$686,MATCH($C677,$F678:$F$686,0)))","v":"Fabia"},{"$f":"IF($H677>$C677,INDEX(M$624:M676,MATCH($C677,$F$624:$F676,0)),INDEX(M678:M$686,MATCH($C677,$F678:$F$686,0)))","v":"1,4 combi"},{"$f":"IF($H677>$C677,INDEX(N$624:N676,MATCH($C677,$F$624:$F676,0)),INDEX(N678:N$686,MATCH($C677,$F678:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H677,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":5.3635243376889274},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H677,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10599.850469740964},{"$f":"IF($H677>$C677,INDEX(U$624:U676,MATCH($C677,$F$624:$F676,0)),INDEX(U678:U$686,MATCH($C677,$F678:$F$686,0)))","v":211060},{"$f":"IF($H677>$C677,INDEX(V$624:V676,MATCH($C677,$F$624:$F676,0)),INDEX(V678:V$686,MATCH($C677,$F678:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H677>$C677,INDEX(W$624:W676,MATCH($C677,$F$624:$F676,0)),INDEX(W678:W$686,MATCH($C677,$F678:$F$686,0)))","v":77533.406593406602},{"$f":"IF($H677>$C677,INDEX(X$624:X676,MATCH($C677,$F$624:$F676,0)),INDEX(X678:X$686,MATCH($C677,$F678:$F$686,0)))","v":19383.351648351651},{"$f":"IF($H677>$C677,INDEX(Y$624:Y676,MATCH($C677,$F$624:$F676,0)),INDEX(Y678:Y$686,MATCH($C677,$F678:$F$686,0)))","v":99425.164835164847},null,{"$f":"AD677*AV677*AW677","v":9.6105965166740318E-2},null,null,{"$f":"IF($H677>$C677,INDEX(AD$624:AD676,MATCH($C677,$F$624:$F676,0)),INDEX(AD678:AD$686,MATCH($C677,$F678:$F$686,0)))","v":6.5789473684210523E-2},null,null,{"$f":"IF($H677>$C677,INDEX(AG$624:AG676,MATCH($C677,$F$624:$F676,0)),INDEX(AG678:AG$686,MATCH($C677,$F678:$F$686,0)))","v":1},{"$f":"IF($H677>$C677,INDEX(AH$624:AH676,MATCH($C677,$F$624:$F676,0)),INDEX(AH678:AH$686,MATCH($C677,$F678:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H677>$C677,INDEX(AN$624:AN676,MATCH($C677,$F$624:$F676,0)),INDEX(AN678:AN$686,MATCH($C677,$F678:$F$686,0)))","v":0.03},null,{"$f":"IF($H677>$C677,INDEX(AP$624:AP676,MATCH($C677,$F$624:$F676,0)),INDEX(AP678:AP$686,MATCH($C677,$F678:$F$686,0)))","v":558},{"$f":"IF($H677>$C677,INDEX(AQ$624:AQ676,MATCH($C677,$F$624:$F676,0)),INDEX(AQ678:AQ$686,MATCH($C677,$F678:$F$686,0)))","v":0},{"$f":"IF($H677>$C677,INDEX(AR$624:AR676,MATCH($C677,$F$624:$F676,0)),INDEX(AR678:AR$686,MATCH($C677,$F678:$F$686,0)))","v":4},{"$f":"IF($H677>$C677,INDEX(AS$624:AS676,MATCH($C677,$F$624:$F676,0)),INDEX(AS678:AS$686,MATCH($C677,$F678:$F$686,0)))","v":35000},null,null,{"$f":"IF($H677>$C677,INDEX(AV$624:AV676,MATCH($C677,$F$624:$F676,0)),INDEX(AV678:AV$686,MATCH($C677,$F678:$F$686,0)))","v":1.252},{"$f":"IF($H677>$C677,INDEX(AW$624:AW676,MATCH($C677,$F$624:$F676,0)),INDEX(AW678:AW$686,MATCH($C677,$F678:$F$686,0)))","v":1.1667816857303936}]
[null,18.100000000000001,14.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H678)),ABS($E$624:$E$686-H678),0))","v":14},0,0,0,18,{"$f":"H678+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":18},{"$f":"IF($H678>$C678,INDEX(J$624:J677,MATCH($C678,$F$624:$F677,0)),INDEX(J679:J$686,MATCH($C678,$F679:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H678>$C678,INDEX(K$624:K677,MATCH($C678,$F$624:$F677,0)),INDEX(K679:K$686,MATCH($C678,$F679:$F$686,0)))","v":"Suzuki"},{"$f":"IF($H678>$C678,INDEX(L$624:L677,MATCH($C678,$F$624:$F677,0)),INDEX(L679:L$686,MATCH($C678,$F679:$F$686,0)))","v":"Swift"},{"$f":"IF($H678>$C678,INDEX(M$624:M677,MATCH($C678,$F$624:$F677,0)),INDEX(M679:M$686,MATCH($C678,$F679:$F$686,0)))","v":"1,3"},{"$f":"IF($H678>$C678,INDEX(N$624:N677,MATCH($C678,$F$624:$F677,0)),INDEX(N679:N$686,MATCH($C678,$F679:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H678,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":4.3747278864696106},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H678,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10366.653759406661},{"$f":"IF($H678>$C678,INDEX(U$624:U677,MATCH($C678,$F$624:$F677,0)),INDEX(U679:U$686,MATCH($C678,$F679:$F$686,0)))","v":211060},{"$f":"IF($H678>$C678,INDEX(V$624:V677,MATCH($C678,$F$624:$F677,0)),INDEX(V679:V$686,MATCH($C678,$F679:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H678>$C678,INDEX(W$624:W677,MATCH($C678,$F$624:$F677,0)),INDEX(W679:W$686,MATCH($C678,$F679:$F$686,0)))","v":63724.056482488748},{"$f":"IF($H678>$C678,INDEX(X$624:X677,MATCH($C678,$F$624:$F677,0)),INDEX(X679:X$686,MATCH($C678,$F679:$F$686,0)))","v":15931.014120622187},{"$f":"IF($H678>$C678,INDEX(Y$624:Y677,MATCH($C678,$F$624:$F677,0)),INDEX(Y679:Y$686,MATCH($C678,$F679:$F$686,0)))","v":68537.824133266477},null,9.0733582020773459E-2,null,null,{"$f":"IF($H678>$C678,INDEX(AD$624:AD677,MATCH($C678,$F$624:$F677,0)),INDEX(AD679:AD$686,MATCH($C678,$F679:$F$686,0)))","v":6.2111801242236017E-2},null,null,{"$f":"IF($H678>$C678,INDEX(AG$624:AG677,MATCH($C678,$F$624:$F677,0)),INDEX(AG679:AG$686,MATCH($C678,$F679:$F$686,0)))","v":1},{"$f":"IF($H678>$C678,INDEX(AH$624:AH677,MATCH($C678,$F$624:$F677,0)),INDEX(AH679:AH$686,MATCH($C678,$F679:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H678>$C678,INDEX(AN$624:AN677,MATCH($C678,$F$624:$F677,0)),INDEX(AN679:AN$686,MATCH($C678,$F679:$F$686,0)))","v":0.03},null,{"$f":"IF($H678>$C678,INDEX(AP$624:AP677,MATCH($C678,$F$624:$F677,0)),INDEX(AP679:AP$686,MATCH($C678,$F679:$F$686,0)))","v":558},{"$f":"IF($H678>$C678,INDEX(AQ$624:AQ677,MATCH($C678,$F$624:$F677,0)),INDEX(AQ679:AQ$686,MATCH($C678,$F679:$F$686,0)))","v":0},{"$f":"IF($H678>$C678,INDEX(AR$624:AR677,MATCH($C678,$F$624:$F677,0)),INDEX(AR679:AR$686,MATCH($C678,$F679:$F$686,0)))","v":4},{"$f":"IF($H678>$C678,INDEX(AS$624:AS677,MATCH($C678,$F$624:$F677,0)),INDEX(AS679:AS$686,MATCH($C678,$F679:$F$686,0)))","v":35000},null,null,{"$f":"IF($H678>$C678,INDEX(AV$624:AV677,MATCH($C678,$F$624:$F677,0)),INDEX(AV679:AV$686,MATCH($C678,$F679:$F$686,0)))","v":1.252},{"$f":"IF($H678>$C678,INDEX(AW$624:AW677,MATCH($C678,$F$624:$F677,0)),INDEX(AW679:AW$686,MATCH($C678,$F679:$F$686,0)))","v":1.1667816857303936}]
[null,18.2,14.2,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H679)),ABS($E$624:$E$686-H679),0))","v":14},0,0,0,18,{"$f":"H679+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":18},{"$f":"IF($H679>$C679,INDEX(J$624:J678,MATCH($C679,$F$624:$F678,0)),INDEX(J680:J$686,MATCH($C679,$F680:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H679>$C679,INDEX(K$624:K678,MATCH($C679,$F$624:$F678,0)),INDEX(K680:K$686,MATCH($C679,$F680:$F$686,0)))","v":"Opel"},{"$f":"IF($H679>$C679,INDEX(L$624:L678,MATCH($C679,$F$624:$F678,0)),INDEX(L680:L$686,MATCH($C679,$F680:$F$686,0)))","v":"Corsa"},{"$f":"IF($H679>$C679,INDEX(M$624:M678,MATCH($C679,$F$624:$F678,0)),INDEX(M680:M$686,MATCH($C679,$F680:$F$686,0)))","v":"1,2"},{"$f":"IF($H679>$C679,INDEX(N$624:N678,MATCH($C679,$F$624:$F678,0)),INDEX(N680:N$686,MATCH($C679,$F680:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H679,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":4.3747278864696106},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H679,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10366.653759406661},{"$f":"IF($H679>$C679,INDEX(U$624:U678,MATCH($C679,$F$624:$F678,0)),INDEX(U680:U$686,MATCH($C679,$F680:$F$686,0)))","v":211060},{"$f":"IF($H679>$C679,INDEX(V$624:V678,MATCH($C679,$F$624:$F678,0)),INDEX(V680:V$686,MATCH($C679,$F680:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H679>$C679,INDEX(W$624:W678,MATCH($C679,$F$624:$F678,0)),INDEX(W680:W$686,MATCH($C679,$F680:$F$686,0)))","v":65352.28571428571},{"$f":"IF($H679>$C679,INDEX(X$624:X678,MATCH($C679,$F$624:$F678,0)),INDEX(X680:X$686,MATCH($C679,$F680:$F$686,0)))","v":16338.071428571428},{"$f":"IF($H679>$C679,INDEX(Y$624:Y678,MATCH($C679,$F$624:$F678,0)),INDEX(Y680:Y$686,MATCH($C679,$F680:$F$686,0)))","v":72017.642857142841},null,8.4930852938049584E-2,null,null,{"$f":"IF($H679>$C679,INDEX(AD$624:AD678,MATCH($C679,$F$624:$F678,0)),INDEX(AD680:AD$686,MATCH($C679,$F680:$F$686,0)))","v":5.8139534883720929E-2},null,null,{"$f":"IF($H679>$C679,INDEX(AG$624:AG678,MATCH($C679,$F$624:$F678,0)),INDEX(AG680:AG$686,MATCH($C679,$F680:$F$686,0)))","v":1},{"$f":"IF($H679>$C679,INDEX(AH$624:AH678,MATCH($C679,$F$624:$F678,0)),INDEX(AH680:AH$686,MATCH($C679,$F680:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H679>$C679,INDEX(AN$624:AN678,MATCH($C679,$F$624:$F678,0)),INDEX(AN680:AN$686,MATCH($C679,$F680:$F$686,0)))","v":0.03},null,{"$f":"IF($H679>$C679,INDEX(AP$624:AP678,MATCH($C679,$F$624:$F678,0)),INDEX(AP680:AP$686,MATCH($C679,$F680:$F$686,0)))","v":558},{"$f":"IF($H679>$C679,INDEX(AQ$624:AQ678,MATCH($C679,$F$624:$F678,0)),INDEX(AQ680:AQ$686,MATCH($C679,$F680:$F$686,0)))","v":0},{"$f":"IF($H679>$C679,INDEX(AR$624:AR678,MATCH($C679,$F$624:$F678,0)),INDEX(AR680:AR$686,MATCH($C679,$F680:$F$686,0)))","v":4},{"$f":"IF($H679>$C679,INDEX(AS$624:AS678,MATCH($C679,$F$624:$F678,0)),INDEX(AS680:AS$686,MATCH($C679,$F680:$F$686,0)))","v":35000},null,null,{"$f":"IF($H679>$C679,INDEX(AV$624:AV678,MATCH($C679,$F$624:$F678,0)),INDEX(AV680:AV$686,MATCH($C679,$F680:$F$686,0)))","v":1.252},{"$f":"IF($H679>$C679,INDEX(AW$624:AW678,MATCH($C679,$F$624:$F678,0)),INDEX(AW680:AW$686,MATCH($C679,$F680:$F$686,0)))","v":1.1667816857303936}]
[null,18.3,14.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H680)),ABS($E$624:$E$686-H680),0))","v":14},0,0,0,18,{"$f":"H680+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":18},{"$f":"IF($H680>$C680,INDEX(J$624:J679,MATCH($C680,$F$624:$F679,0)),INDEX(J681:J$686,MATCH($C680,$F681:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H680>$C680,INDEX(K$624:K679,MATCH($C680,$F$624:$F679,0)),INDEX(K681:K$686,MATCH($C680,$F681:$F$686,0)))","v":"Skoda"},{"$f":"IF($H680>$C680,INDEX(L$624:L679,MATCH($C680,$F$624:$F679,0)),INDEX(L681:L$686,MATCH($C680,$F681:$F$686,0)))","v":"Fabia"},{"$f":"IF($H680>$C680,INDEX(M$624:M679,MATCH($C680,$F$624:$F679,0)),INDEX(M681:M$686,MATCH($C680,$F681:$F$686,0)))","v":"1,4 combi"},{"$f":"IF($H680>$C680,INDEX(N$624:N679,MATCH($C680,$F$624:$F679,0)),INDEX(N681:N$686,MATCH($C680,$F681:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H680,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":4.3747278864696106},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H680,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10366.653759406661},{"$f":"IF($H680>$C680,INDEX(U$624:U679,MATCH($C680,$F$624:$F679,0)),INDEX(U681:U$686,MATCH($C680,$F681:$F$686,0)))","v":211060},{"$f":"IF($H680>$C680,INDEX(V$624:V679,MATCH($C680,$F$624:$F679,0)),INDEX(V681:V$686,MATCH($C680,$F681:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H680>$C680,INDEX(W$624:W679,MATCH($C680,$F$624:$F679,0)),INDEX(W681:W$686,MATCH($C680,$F681:$F$686,0)))","v":77533.406593406602},{"$f":"IF($H680>$C680,INDEX(X$624:X679,MATCH($C680,$F$624:$F679,0)),INDEX(X681:X$686,MATCH($C680,$F681:$F$686,0)))","v":19383.351648351651},{"$f":"IF($H680>$C680,INDEX(Y$624:Y679,MATCH($C680,$F$624:$F679,0)),INDEX(Y681:Y$686,MATCH($C680,$F681:$F$686,0)))","v":99425.164835164847},null,9.6105965166740318E-2,null,null,{"$f":"IF($H680>$C680,INDEX(AD$624:AD679,MATCH($C680,$F$624:$F679,0)),INDEX(AD681:AD$686,MATCH($C680,$F681:$F$686,0)))","v":6.5789473684210523E-2},null,null,{"$f":"IF($H680>$C680,INDEX(AG$624:AG679,MATCH($C680,$F$624:$F679,0)),INDEX(AG681:AG$686,MATCH($C680,$F681:$F$686,0)))","v":1},{"$f":"IF($H680>$C680,INDEX(AH$624:AH679,MATCH($C680,$F$624:$F679,0)),INDEX(AH681:AH$686,MATCH($C680,$F681:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H680>$C680,INDEX(AN$624:AN679,MATCH($C680,$F$624:$F679,0)),INDEX(AN681:AN$686,MATCH($C680,$F681:$F$686,0)))","v":0.03},null,{"$f":"IF($H680>$C680,INDEX(AP$624:AP679,MATCH($C680,$F$624:$F679,0)),INDEX(AP681:AP$686,MATCH($C680,$F681:$F$686,0)))","v":558},{"$f":"IF($H680>$C680,INDEX(AQ$624:AQ679,MATCH($C680,$F$624:$F679,0)),INDEX(AQ681:AQ$686,MATCH($C680,$F681:$F$686,0)))","v":0},{"$f":"IF($H680>$C680,INDEX(AR$624:AR679,MATCH($C680,$F$624:$F679,0)),INDEX(AR681:AR$686,MATCH($C680,$F681:$F$686,0)))","v":4},{"$f":"IF($H680>$C680,INDEX(AS$624:AS679,MATCH($C680,$F$624:$F679,0)),INDEX(AS681:AS$686,MATCH($C680,$F681:$F$686,0)))","v":35000},null,null,{"$f":"IF($H680>$C680,INDEX(AV$624:AV679,MATCH($C680,$F$624:$F679,0)),INDEX(AV681:AV$686,MATCH($C680,$F681:$F$686,0)))","v":1.252},{"$f":"IF($H680>$C680,INDEX(AW$624:AW679,MATCH($C680,$F$624:$F679,0)),INDEX(AW681:AW$686,MATCH($C680,$F681:$F$686,0)))","v":1.1667816857303936}]
[null,19.100000000000001,14.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H681)),ABS($E$624:$E$686-H681),0))","v":14},0,0,0,19,{"$f":"H681+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":19},{"$f":"IF($H681>$C681,INDEX(J$624:J680,MATCH($C681,$F$624:$F680,0)),INDEX(J682:J$686,MATCH($C681,$F682:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H681>$C681,INDEX(K$624:K680,MATCH($C681,$F$624:$F680,0)),INDEX(K682:K$686,MATCH($C681,$F682:$F$686,0)))","v":"Suzuki"},{"$f":"IF($H681>$C681,INDEX(L$624:L680,MATCH($C681,$F$624:$F680,0)),INDEX(L682:L$686,MATCH($C681,$F682:$F$686,0)))","v":"Swift"},{"$f":"IF($H681>$C681,INDEX(M$624:M680,MATCH($C681,$F$624:$F680,0)),INDEX(M682:M$686,MATCH($C681,$F682:$F$686,0)))","v":"1,3"},{"$f":"IF($H681>$C681,INDEX(N$624:N680,MATCH($C681,$F$624:$F680,0)),INDEX(N682:N$686,MATCH($C681,$F682:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H681,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":4.0047420137963892},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H681,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10138.587376699719},{"$f":"IF($H681>$C681,INDEX(U$624:U680,MATCH($C681,$F$624:$F680,0)),INDEX(U682:U$686,MATCH($C681,$F682:$F$686,0)))","v":211060},{"$f":"IF($H681>$C681,INDEX(V$624:V680,MATCH($C681,$F$624:$F680,0)),INDEX(V682:V$686,MATCH($C681,$F682:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H681>$C681,INDEX(W$624:W680,MATCH($C681,$F$624:$F680,0)),INDEX(W682:W$686,MATCH($C681,$F682:$F$686,0)))","v":63724.056482488748},{"$f":"IF($H681>$C681,INDEX(X$624:X680,MATCH($C681,$F$624:$F680,0)),INDEX(X682:X$686,MATCH($C681,$F682:$F$686,0)))","v":15931.014120622187},{"$f":"IF($H681>$C681,INDEX(Y$624:Y680,MATCH($C681,$F$624:$F680,0)),INDEX(Y682:Y$686,MATCH($C681,$F682:$F$686,0)))","v":68537.824133266477},null,9.0733582020773459E-2,null,null,{"$f":"IF($H681>$C681,INDEX(AD$624:AD680,MATCH($C681,$F$624:$F680,0)),INDEX(AD682:AD$686,MATCH($C681,$F682:$F$686,0)))","v":6.2111801242236017E-2},null,null,{"$f":"IF($H681>$C681,INDEX(AG$624:AG680,MATCH($C681,$F$624:$F680,0)),INDEX(AG682:AG$686,MATCH($C681,$F682:$F$686,0)))","v":1},{"$f":"IF($H681>$C681,INDEX(AH$624:AH680,MATCH($C681,$F$624:$F680,0)),INDEX(AH682:AH$686,MATCH($C681,$F682:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H681>$C681,INDEX(AN$624:AN680,MATCH($C681,$F$624:$F680,0)),INDEX(AN682:AN$686,MATCH($C681,$F682:$F$686,0)))","v":0.03},null,{"$f":"IF($H681>$C681,INDEX(AP$624:AP680,MATCH($C681,$F$624:$F680,0)),INDEX(AP682:AP$686,MATCH($C681,$F682:$F$686,0)))","v":558},{"$f":"IF($H681>$C681,INDEX(AQ$624:AQ680,MATCH($C681,$F$624:$F680,0)),INDEX(AQ682:AQ$686,MATCH($C681,$F682:$F$686,0)))","v":0},{"$f":"IF($H681>$C681,INDEX(AR$624:AR680,MATCH($C681,$F$624:$F680,0)),INDEX(AR682:AR$686,MATCH($C681,$F682:$F$686,0)))","v":4},{"$f":"IF($H681>$C681,INDEX(AS$624:AS680,MATCH($C681,$F$624:$F680,0)),INDEX(AS682:AS$686,MATCH($C681,$F682:$F$686,0)))","v":35000},null,null,{"$f":"IF($H681>$C681,INDEX(AV$624:AV680,MATCH($C681,$F$624:$F680,0)),INDEX(AV682:AV$686,MATCH($C681,$F682:$F$686,0)))","v":1.252},{"$f":"IF($H681>$C681,INDEX(AW$624:AW680,MATCH($C681,$F$624:$F680,0)),INDEX(AW682:AW$686,MATCH($C681,$F682:$F$686,0)))","v":1.1667816857303936}]
[null,19.2,14.2,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H682)),ABS($E$624:$E$686-H682),0))","v":14},0,0,0,19,{"$f":"H682+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":19},{"$f":"IF($H682>$C682,INDEX(J$624:J681,MATCH($C682,$F$624:$F681,0)),INDEX(J683:J$686,MATCH($C682,$F683:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H682>$C682,INDEX(K$624:K681,MATCH($C682,$F$624:$F681,0)),INDEX(K683:K$686,MATCH($C682,$F683:$F$686,0)))","v":"Opel"},{"$f":"IF($H682>$C682,INDEX(L$624:L681,MATCH($C682,$F$624:$F681,0)),INDEX(L683:L$686,MATCH($C682,$F683:$F$686,0)))","v":"Corsa"},{"$f":"IF($H682>$C682,INDEX(M$624:M681,MATCH($C682,$F$624:$F681,0)),INDEX(M683:M$686,MATCH($C682,$F683:$F$686,0)))","v":"1,2"},{"$f":"IF($H682>$C682,INDEX(N$624:N681,MATCH($C682,$F$624:$F681,0)),INDEX(N683:N$686,MATCH($C682,$F683:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H682,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":4.0047420137963892},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H682,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10138.587376699719},{"$f":"IF($H682>$C682,INDEX(U$624:U681,MATCH($C682,$F$624:$F681,0)),INDEX(U683:U$686,MATCH($C682,$F683:$F$686,0)))","v":211060},{"$f":"IF($H682>$C682,INDEX(V$624:V681,MATCH($C682,$F$624:$F681,0)),INDEX(V683:V$686,MATCH($C682,$F683:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H682>$C682,INDEX(W$624:W681,MATCH($C682,$F$624:$F681,0)),INDEX(W683:W$686,MATCH($C682,$F683:$F$686,0)))","v":65352.28571428571},{"$f":"IF($H682>$C682,INDEX(X$624:X681,MATCH($C682,$F$624:$F681,0)),INDEX(X683:X$686,MATCH($C682,$F683:$F$686,0)))","v":16338.071428571428},{"$f":"IF($H682>$C682,INDEX(Y$624:Y681,MATCH($C682,$F$624:$F681,0)),INDEX(Y683:Y$686,MATCH($C682,$F683:$F$686,0)))","v":72017.642857142841},null,8.4930852938049584E-2,null,null,{"$f":"IF($H682>$C682,INDEX(AD$624:AD681,MATCH($C682,$F$624:$F681,0)),INDEX(AD683:AD$686,MATCH($C682,$F683:$F$686,0)))","v":5.8139534883720929E-2},null,null,{"$f":"IF($H682>$C682,INDEX(AG$624:AG681,MATCH($C682,$F$624:$F681,0)),INDEX(AG683:AG$686,MATCH($C682,$F683:$F$686,0)))","v":1},{"$f":"IF($H682>$C682,INDEX(AH$624:AH681,MATCH($C682,$F$624:$F681,0)),INDEX(AH683:AH$686,MATCH($C682,$F683:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H682>$C682,INDEX(AN$624:AN681,MATCH($C682,$F$624:$F681,0)),INDEX(AN683:AN$686,MATCH($C682,$F683:$F$686,0)))","v":0.03},null,{"$f":"IF($H682>$C682,INDEX(AP$624:AP681,MATCH($C682,$F$624:$F681,0)),INDEX(AP683:AP$686,MATCH($C682,$F683:$F$686,0)))","v":558},{"$f":"IF($H682>$C682,INDEX(AQ$624:AQ681,MATCH($C682,$F$624:$F681,0)),INDEX(AQ683:AQ$686,MATCH($C682,$F683:$F$686,0)))","v":0},{"$f":"IF($H682>$C682,INDEX(AR$624:AR681,MATCH($C682,$F$624:$F681,0)),INDEX(AR683:AR$686,MATCH($C682,$F683:$F$686,0)))","v":4},{"$f":"IF($H682>$C682,INDEX(AS$624:AS681,MATCH($C682,$F$624:$F681,0)),INDEX(AS683:AS$686,MATCH($C682,$F683:$F$686,0)))","v":35000},null,null,{"$f":"IF($H682>$C682,INDEX(AV$624:AV681,MATCH($C682,$F$624:$F681,0)),INDEX(AV683:AV$686,MATCH($C682,$F683:$F$686,0)))","v":1.252},{"$f":"IF($H682>$C682,INDEX(AW$624:AW681,MATCH($C682,$F$624:$F681,0)),INDEX(AW683:AW$686,MATCH($C682,$F683:$F$686,0)))","v":1.1667816857303936}]
[null,19.3,14.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H683)),ABS($E$624:$E$686-H683),0))","v":14},0,0,0,19,{"$f":"H683+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":19},{"$f":"IF($H683>$C683,INDEX(J$624:J682,MATCH($C683,$F$624:$F682,0)),INDEX(J684:J$686,MATCH($C683,$F684:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H683>$C683,INDEX(K$624:K682,MATCH($C683,$F$624:$F682,0)),INDEX(K684:K$686,MATCH($C683,$F684:$F$686,0)))","v":"Skoda"},{"$f":"IF($H683>$C683,INDEX(L$624:L682,MATCH($C683,$F$624:$F682,0)),INDEX(L684:L$686,MATCH($C683,$F684:$F$686,0)))","v":"Fabia"},{"$f":"IF($H683>$C683,INDEX(M$624:M682,MATCH($C683,$F$624:$F682,0)),INDEX(M684:M$686,MATCH($C683,$F684:$F$686,0)))","v":"1,4 combi"},{"$f":"IF($H683>$C683,INDEX(N$624:N682,MATCH($C683,$F$624:$F682,0)),INDEX(N684:N$686,MATCH($C683,$F684:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H683,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":4.0047420137963892},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H683,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10138.587376699719},{"$f":"IF($H683>$C683,INDEX(U$624:U682,MATCH($C683,$F$624:$F682,0)),INDEX(U684:U$686,MATCH($C683,$F684:$F$686,0)))","v":211060},{"$f":"IF($H683>$C683,INDEX(V$624:V682,MATCH($C683,$F$624:$F682,0)),INDEX(V684:V$686,MATCH($C683,$F684:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H683>$C683,INDEX(W$624:W682,MATCH($C683,$F$624:$F682,0)),INDEX(W684:W$686,MATCH($C683,$F684:$F$686,0)))","v":77533.406593406602},{"$f":"IF($H683>$C683,INDEX(X$624:X682,MATCH($C683,$F$624:$F682,0)),INDEX(X684:X$686,MATCH($C683,$F684:$F$686,0)))","v":19383.351648351651},{"$f":"IF($H683>$C683,INDEX(Y$624:Y682,MATCH($C683,$F$624:$F682,0)),INDEX(Y684:Y$686,MATCH($C683,$F684:$F$686,0)))","v":99425.164835164847},null,9.6105965166740318E-2,null,null,{"$f":"IF($H683>$C683,INDEX(AD$624:AD682,MATCH($C683,$F$624:$F682,0)),INDEX(AD684:AD$686,MATCH($C683,$F684:$F$686,0)))","v":6.5789473684210523E-2},null,null,{"$f":"IF($H683>$C683,INDEX(AG$624:AG682,MATCH($C683,$F$624:$F682,0)),INDEX(AG684:AG$686,MATCH($C683,$F684:$F$686,0)))","v":1},{"$f":"IF($H683>$C683,INDEX(AH$624:AH682,MATCH($C683,$F$624:$F682,0)),INDEX(AH684:AH$686,MATCH($C683,$F684:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H683>$C683,INDEX(AN$624:AN682,MATCH($C683,$F$624:$F682,0)),INDEX(AN684:AN$686,MATCH($C683,$F684:$F$686,0)))","v":0.03},null,{"$f":"IF($H683>$C683,INDEX(AP$624:AP682,MATCH($C683,$F$624:$F682,0)),INDEX(AP684:AP$686,MATCH($C683,$F684:$F$686,0)))","v":558},{"$f":"IF($H683>$C683,INDEX(AQ$624:AQ682,MATCH($C683,$F$624:$F682,0)),INDEX(AQ684:AQ$686,MATCH($C683,$F684:$F$686,0)))","v":0},{"$f":"IF($H683>$C683,INDEX(AR$624:AR682,MATCH($C683,$F$624:$F682,0)),INDEX(AR684:AR$686,MATCH($C683,$F684:$F$686,0)))","v":4},{"$f":"IF($H683>$C683,INDEX(AS$624:AS682,MATCH($C683,$F$624:$F682,0)),INDEX(AS684:AS$686,MATCH($C683,$F684:$F$686,0)))","v":35000},null,null,{"$f":"IF($H683>$C683,INDEX(AV$624:AV682,MATCH($C683,$F$624:$F682,0)),INDEX(AV684:AV$686,MATCH($C683,$F684:$F$686,0)))","v":1.252},{"$f":"IF($H683>$C683,INDEX(AW$624:AW682,MATCH($C683,$F$624:$F682,0)),INDEX(AW684:AW$686,MATCH($C683,$F684:$F$686,0)))","v":1.1667816857303936}]
[null,20.100000000000001,14.1,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H684)),ABS($E$624:$E$686-H684),0))","v":14},0,0,0,20,{"$f":"H684+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":20},{"$f":"IF($H684>$C684,INDEX(J$624:J683,MATCH($C684,$F$624:$F683,0)),INDEX(J685:J$686,MATCH($C684,$F685:$F$686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H684>$C684,INDEX(K$624:K683,MATCH($C684,$F$624:$F683,0)),INDEX(K685:K$686,MATCH($C684,$F685:$F$686,0)))","v":"Suzuki"},{"$f":"IF($H684>$C684,INDEX(L$624:L683,MATCH($C684,$F$624:$F683,0)),INDEX(L685:L$686,MATCH($C684,$F685:$F$686,0)))","v":"Swift"},{"$f":"IF($H684>$C684,INDEX(M$624:M683,MATCH($C684,$F$624:$F683,0)),INDEX(M685:M$686,MATCH($C684,$F685:$F$686,0)))","v":"1,3"},{"$f":"IF($H684>$C684,INDEX(N$624:N683,MATCH($C684,$F$624:$F683,0)),INDEX(N685:N$686,MATCH($C684,$F685:$F$686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H684,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.1928033823207675},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H684,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":9915.5384544123226},{"$f":"IF($H684>$C684,INDEX(U$624:U683,MATCH($C684,$F$624:$F683,0)),INDEX(U685:U$686,MATCH($C684,$F685:$F$686,0)))","v":211060},{"$f":"IF($H684>$C684,INDEX(V$624:V683,MATCH($C684,$F$624:$F683,0)),INDEX(V685:V$686,MATCH($C684,$F685:$F$686,0)))","v":16.600000000000001},{"$f":"IF($H684>$C684,INDEX(W$624:W683,MATCH($C684,$F$624:$F683,0)),INDEX(W685:W$686,MATCH($C684,$F685:$F$686,0)))","v":63724.056482488748},{"$f":"IF($H684>$C684,INDEX(X$624:X683,MATCH($C684,$F$624:$F683,0)),INDEX(X685:X$686,MATCH($C684,$F685:$F$686,0)))","v":15931.014120622187},{"$f":"IF($H684>$C684,INDEX(Y$624:Y683,MATCH($C684,$F$624:$F683,0)),INDEX(Y685:Y$686,MATCH($C684,$F685:$F$686,0)))","v":68537.824133266477},null,9.0733582020773459E-2,null,null,{"$f":"IF($H684>$C684,INDEX(AD$624:AD683,MATCH($C684,$F$624:$F683,0)),INDEX(AD685:AD$686,MATCH($C684,$F685:$F$686,0)))","v":6.2111801242236017E-2},null,null,{"$f":"IF($H684>$C684,INDEX(AG$624:AG683,MATCH($C684,$F$624:$F683,0)),INDEX(AG685:AG$686,MATCH($C684,$F685:$F$686,0)))","v":1},{"$f":"IF($H684>$C684,INDEX(AH$624:AH683,MATCH($C684,$F$624:$F683,0)),INDEX(AH685:AH$686,MATCH($C684,$F685:$F$686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H684>$C684,INDEX(AN$624:AN683,MATCH($C684,$F$624:$F683,0)),INDEX(AN685:AN$686,MATCH($C684,$F685:$F$686,0)))","v":0.03},null,{"$f":"IF($H684>$C684,INDEX(AP$624:AP683,MATCH($C684,$F$624:$F683,0)),INDEX(AP685:AP$686,MATCH($C684,$F685:$F$686,0)))","v":558},{"$f":"IF($H684>$C684,INDEX(AQ$624:AQ683,MATCH($C684,$F$624:$F683,0)),INDEX(AQ685:AQ$686,MATCH($C684,$F685:$F$686,0)))","v":0},{"$f":"IF($H684>$C684,INDEX(AR$624:AR683,MATCH($C684,$F$624:$F683,0)),INDEX(AR685:AR$686,MATCH($C684,$F685:$F$686,0)))","v":4},{"$f":"IF($H684>$C684,INDEX(AS$624:AS683,MATCH($C684,$F$624:$F683,0)),INDEX(AS685:AS$686,MATCH($C684,$F685:$F$686,0)))","v":35000},null,null,{"$f":"IF($H684>$C684,INDEX(AV$624:AV683,MATCH($C684,$F$624:$F683,0)),INDEX(AV685:AV$686,MATCH($C684,$F685:$F$686,0)))","v":1.252},{"$f":"IF($H684>$C684,INDEX(AW$624:AW683,MATCH($C684,$F$624:$F683,0)),INDEX(AW685:AW$686,MATCH($C684,$F685:$F$686,0)))","v":1.1667816857303936}]
[null,20.2,14.2,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H685)),ABS($E$624:$E$686-H685),0))","v":14},0,0,0,20,{"$f":"H685+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":20},{"$f":"IF($H685>$C685,INDEX(J$624:J684,MATCH($C685,$F$624:$F684,0)),INDEX(J$686:J686,MATCH($C685,$F$686:$F686,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H685>$C685,INDEX(K$624:K684,MATCH($C685,$F$624:$F684,0)),INDEX(K$686:K686,MATCH($C685,$F$686:$F686,0)))","v":"Opel"},{"$f":"IF($H685>$C685,INDEX(L$624:L684,MATCH($C685,$F$624:$F684,0)),INDEX(L$686:L686,MATCH($C685,$F$686:$F686,0)))","v":"Corsa"},{"$f":"IF($H685>$C685,INDEX(M$624:M684,MATCH($C685,$F$624:$F684,0)),INDEX(M$686:M686,MATCH($C685,$F$686:$F686,0)))","v":"1,2"},{"$f":"IF($H685>$C685,INDEX(N$624:N684,MATCH($C685,$F$624:$F684,0)),INDEX(N$686:N686,MATCH($C685,$F$686:$F686,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H685,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.1928033823207675},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H685,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":9915.5384544123226},{"$f":"IF($H685>$C685,INDEX(U$624:U684,MATCH($C685,$F$624:$F684,0)),INDEX(U686:U$686,MATCH($C685,$F686:$F$686,0)))","v":211060},{"$f":"IF($H685>$C685,INDEX(V$624:V684,MATCH($C685,$F$624:$F684,0)),INDEX(V$686:V686,MATCH($C685,$F$686:$F686,0)))","v":16.600000000000001},{"$f":"IF($H685>$C685,INDEX(W$624:W684,MATCH($C685,$F$624:$F684,0)),INDEX(W$686:W686,MATCH($C685,$F$686:$F686,0)))","v":65352.28571428571},{"$f":"IF($H685>$C685,INDEX(X$624:X684,MATCH($C685,$F$624:$F684,0)),INDEX(X$686:X686,MATCH($C685,$F$686:$F686,0)))","v":16338.071428571428},{"$f":"IF($H685>$C685,INDEX(Y$624:Y684,MATCH($C685,$F$624:$F684,0)),INDEX(Y$686:Y686,MATCH($C685,$F$686:$F686,0)))","v":72017.642857142841},null,8.4930852938049584E-2,null,null,{"$f":"IF($H685>$C685,INDEX(AD$624:AD684,MATCH($C685,$F$624:$F684,0)),INDEX(AD$686:AD686,MATCH($C685,$F$686:$F686,0)))","v":5.8139534883720929E-2},null,null,{"$f":"IF($H685>$C685,INDEX(AG$624:AG684,MATCH($C685,$F$624:$F684,0)),INDEX(AG$686:AG686,MATCH($C685,$F$686:$F686,0)))","v":1},{"$f":"IF($H685>$C685,INDEX(AH$624:AH684,MATCH($C685,$F$624:$F684,0)),INDEX(AH$686:AH686,MATCH($C685,$F$686:$F686,0)))","v":0},null,null,null,null,null,{"$f":"IF($H685>$C685,INDEX(AN$624:AN684,MATCH($C685,$F$624:$F684,0)),INDEX(AN$686:AN686,MATCH($C685,$F$686:$F686,0)))","v":0.03},null,{"$f":"IF($H685>$C685,INDEX(AP$624:AP684,MATCH($C685,$F$624:$F684,0)),INDEX(AP$686:AP686,MATCH($C685,$F$686:$F686,0)))","v":558},{"$f":"IF($H685>$C685,INDEX(AQ$624:AQ684,MATCH($C685,$F$624:$F684,0)),INDEX(AQ$686:AQ686,MATCH($C685,$F$686:$F686,0)))","v":0},{"$f":"IF($H685>$C685,INDEX(AR$624:AR684,MATCH($C685,$F$624:$F684,0)),INDEX(AR$686:AR686,MATCH($C685,$F$686:$F686,0)))","v":4},{"$f":"IF($H685>$C685,INDEX(AS$624:AS684,MATCH($C685,$F$624:$F684,0)),INDEX(AS$686:AS686,MATCH($C685,$F$686:$F686,0)))","v":35000},null,null,{"$f":"IF($H685>$C685,INDEX(AV$624:AV684,MATCH($C685,$F$624:$F684,0)),INDEX(AV$686:AV686,MATCH($C685,$F$686:$F686,0)))","v":1.252},{"$f":"IF($H685>$C685,INDEX(AW$624:AW684,MATCH($C685,$F$624:$F684,0)),INDEX(AW$686:AW686,MATCH($C685,$F$686:$F686,0)))","v":1.1667816857303936}]
[null,20.3,14.3,{"$f":"INDEX($E$624:$E$686,MATCH(MIN(ABS($E$624:$E$686-H686)),ABS($E$624:$E$686-H686),0))","v":14},0,0,0,20,{"$f":"H686+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":20},{"$f":"IF($H686>$C686,INDEX(J$624:J685,MATCH($C686,$F$624:$F685,0)),INDEX(J$686:J687,MATCH($C686,$F$686:$F687,0)))","v":"Lille personbil, benzin"},{"$f":"IF($H686>$C686,INDEX(K$624:K685,MATCH($C686,$F$624:$F685,0)),INDEX(K$686:K687,MATCH($C686,$F$686:$F687,0)))","v":"Skoda"},{"$f":"IF($H686>$C686,INDEX(L$624:L685,MATCH($C686,$F$624:$F685,0)),INDEX(L$686:L687,MATCH($C686,$F$686:$F687,0)))","v":"Fabia"},{"$f":"IF($H686>$C686,INDEX(M$624:M685,MATCH($C686,$F$624:$F685,0)),INDEX(M$686:M687,MATCH($C686,$F$686:$F687,0)))","v":"1,4 combi"},{"$f":"IF($H686>$C686,INDEX(N$624:N685,MATCH($C686,$F$624:$F685,0)),INDEX(N$686:N687,MATCH($C686,$F$686:$F687,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$32:$O$52,MATCH('Personbiler - Benzin'!H686,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.1928033823207675},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$32:$I$52,MATCH('Personbiler - Benzin'!H686,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":9915.5384544123226},{"$f":"IF($H686>$C686,INDEX(U$624:U685,MATCH($C686,$F$624:$F685,0)),INDEX(U$686:U687,MATCH($C686,$F$686:$F687,0)))","v":211060},{"$f":"IF($H686>$C686,INDEX(V$624:V685,MATCH($C686,$F$624:$F685,0)),INDEX(V$686:V687,MATCH($C686,$F$686:$F687,0)))","v":16.600000000000001},{"$f":"IF($H686>$C686,INDEX(W$624:W685,MATCH($C686,$F$624:$F685,0)),INDEX(W$686:W687,MATCH($C686,$F$686:$F687,0)))","v":77533.406593406602},{"$f":"IF($H686>$C686,INDEX(X$624:X685,MATCH($C686,$F$624:$F685,0)),INDEX(X$686:X687,MATCH($C686,$F$686:$F687,0)))","v":19383.351648351651},{"$f":"IF($H686>$C686,INDEX(Y$624:Y685,MATCH($C686,$F$624:$F685,0)),INDEX(Y$686:Y687,MATCH($C686,$F$686:$F687,0)))","v":99425.164835164847},null,9.6105965166740318E-2,null,null,{"$f":"IF($H686>$C686,INDEX(AD$624:AD685,MATCH($C686,$F$624:$F685,0)),INDEX(AD$686:AD687,MATCH($C686,$F$686:$F687,0)))","v":6.5789473684210523E-2},null,null,{"$f":"IF($H686>$C686,INDEX(AG$624:AG685,MATCH($C686,$F$624:$F685,0)),INDEX(AG$686:AG687,MATCH($C686,$F$686:$F687,0)))","v":1},{"$f":"IF($H686>$C686,INDEX(AH$624:AH685,MATCH($C686,$F$624:$F685,0)),INDEX(AH$686:AH687,MATCH($C686,$F$686:$F687,0)))","v":0},null,null,null,null,null,{"$f":"IF($H686>$C686,INDEX(AN$624:AN685,MATCH($C686,$F$624:$F685,0)),INDEX(AN$686:AN687,MATCH($C686,$F$686:$F687,0)))","v":0.03},null,{"$f":"IF($H686>$C686,INDEX(AP$624:AP685,MATCH($C686,$F$624:$F685,0)),INDEX(AP$686:AP687,MATCH($C686,$F$686:$F687,0)))","v":558},{"$f":"IF($H686>$C686,INDEX(AQ$624:AQ685,MATCH($C686,$F$624:$F685,0)),INDEX(AQ$686:AQ687,MATCH($C686,$F$686:$F687,0)))","v":0},{"$f":"IF($H686>$C686,INDEX(AR$624:AR685,MATCH($C686,$F$624:$F685,0)),INDEX(AR$686:AR687,MATCH($C686,$F$686:$F687,0)))","v":4},{"$f":"IF($H686>$C686,INDEX(AS$624:AS685,MATCH($C686,$F$624:$F685,0)),INDEX(AS$686:AS687,MATCH($C686,$F$686:$F687,0)))","v":35000},null,null,{"$f":"IF($H686>$C686,INDEX(AV$624:AV685,MATCH($C686,$F$624:$F685,0)),INDEX(AV$686:AV687,MATCH($C686,$F$686:$F687,0)))","v":1.252},{"$f":"IF($H686>$C686,INDEX(AW$624:AW685,MATCH($C686,$F$624:$F685,0)),INDEX(AW$686:AW687,MATCH($C686,$F$686:$F687,0)))","v":1.1667816857303936}]
[null,0.1,{"$f":"IF(COUNTIF(H685:H687,H687)=1,D687+0.1,IF(COUNTIF(H685:H687,H687)=2,D687+0.2,IF(COUNTIF(H685:H687,H687)=3,D687+0.3,0)))","v":0.1},{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H687)),ABS($E$687:$E$749-H687),0))","v":0},{"$f":"(IF(G687=0,0,H687))*1","v":0},0.1,1,0,{"$f":"H687+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":0},"Mellem personbil, benzin","TOYOTA","YARIS","1.5 Hybrid (116 hk) aut. gear","2021",null,{"$f":"SUM(Personbiler_trafikarbejde!O54:O74)","v":6829.6278707481388},{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H687,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":661.67635197780066},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H687,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19003.231828425342},256880,17.2,118145.83333333333,23629.166666666668,82715,null,4.4355538118681641E-2,null,null,{"$f":"1/24.75","v":4.0404040404040407E-2},91.625,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1,1.0977995684373705]
[null,0.2,{"$f":"IF(COUNTIF(H686:H688,H688)=1,D688+0.1,IF(COUNTIF(H686:H688,H688)=2,D688+0.2,IF(COUNTIF(H686:H688,H688)=3,D688+0.3,0)))","v":0.2},{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H688)),ABS($E$687:$E$749-H688),0))","v":0},{"$f":"(IF(G688=0,0,H688))*1","v":0},0.2,1,0,{"$f":"H688+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":0},"Mellem personbil, benzin","VOLKSWAGEN","TOURAN","1.5 TSI 150 DSG7","2021",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H688,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":661.67635197780066},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H688,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19003.231828425342},256880,17.2,173597.22222222222,34719.444444444445,163345,null,7.1285686262166914E-2,null,null,{"$f":"1/15.4","v":6.4935064935064929E-2},148.5,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1,1.0977995684373705]
[null,0.3,0.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H689)),ABS($E$687:$E$749-H689),0))","v":0},0,0.3,1,0,{"$f":"H689+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":0},"Mellem personbil, benzin","TOYOTA","COROLLA","1.8 Hybrid (122 hk) Touring Sports aut. Gear","2021",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H689,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":661.67635197780066},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H689,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19003.231828425342},256880,17.2,155533.22072072074,31106.644144144149,125100.13513513515,null,5.2906003298186531E-2,null,null,{"$f":"1/20.75","v":4.8192771084337352E-2},108.625,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1,1.0977995684373705]
[null,{"$f":"IF(COUNTIF(I688:I690,I690)=1,I690+0.1,IF(COUNTIF(I688:I690,I690)=2,I690+0.2,IF(COUNTIF(I688:I690,I690)=3,I690+0.3,0)))","v":1.1000000000000001},2.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H690)),ABS($E$687:$E$749-H690),0))","v":0},0,{"$f":"(IF(E690=0,0,IF(COUNTIF(E688:E690,E690)=1,E690&\",1\",IF(COUNTIF(E688:E690,E690)=2,E690&\",2\",IF(COUNTIF(E688:E690,E690)=3,E690&\",3\")))))*1","v":0},0,1,{"$f":"H690+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":1},{"$f":"IF($H690>$C690,INDEX(J$687:J689,MATCH($C690,$F$687:$F689,0)),INDEX(J691:J$749,MATCH($C690,$F691:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H690>$C690,INDEX(K$687:K689,MATCH($C690,$F$687:$F689,0)),INDEX(K691:K$749,MATCH($C690,$F691:$F$749,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H690>$C690,INDEX(L$687:L689,MATCH($C690,$F$687:$F689,0)),INDEX(L691:L$749,MATCH($C690,$F691:$F$749,0)))","v":"GOLF"},{"$f":"IF($H690>$C690,INDEX(M$687:M689,MATCH($C690,$F$687:$F689,0)),INDEX(M691:M$749,MATCH($C690,$F691:$F$749,0)))","v":"Gnsn variant"},{"$f":"IF($H690>$C690,INDEX(N$687:N689,MATCH($C690,$F$687:$F689,0)),INDEX(N691:N$749,MATCH($C690,$F691:$F$749,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H690,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":854.18532727765512},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H690,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18582.172974191941},{"$f":"IF($H690>$C690,INDEX(U$687:U689,MATCH($C690,$F$687:$F689,0)),INDEX(U691:U$749,MATCH($C690,$F691:$F$749,0)))","v":256880},{"$f":"IF($H690>$C690,INDEX(V$687:V689,MATCH($C690,$F$687:$F689,0)),INDEX(V691:V$749,MATCH($C690,$F691:$F$749,0)))","v":17.2},{"$f":"IF($H690>$C690,INDEX(W$687:W689,MATCH($C690,$F$687:$F689,0)),INDEX(W691:W$749,MATCH($C690,$F691:$F$749,0)))","v":131088.91387850911},{"$f":"IF($H690>$C690,INDEX(X$687:X689,MATCH($C690,$F$687:$F689,0)),INDEX(X691:X$749,MATCH($C690,$F691:$F$749,0)))","v":32477.228469627276},{"$f":"IF($H690>$C690,INDEX(Y$687:Y689,MATCH($C690,$F$687:$F689,0)),INDEX(Y691:Y$749,MATCH($C690,$F691:$F$749,0)))","v":146942.42356826318},null,6.4455750681346125E-2,null,null,{"$f":"IF($H690>$C690,INDEX(AD$687:AD689,MATCH($C690,$F$687:$F689,0)),INDEX(AD691:AD$749,MATCH($C690,$F691:$F$749,0)))","v":5.8713587192508833E-2},null,null,{"$f":"IF($H690>$C690,INDEX(AG$687:AG689,MATCH($C690,$F$687:$F689,0)),INDEX(AG691:AG$749,MATCH($C690,$F691:$F$749,0)))","v":1},{"$f":"IF($H690>$C690,INDEX(AH$687:AH689,MATCH($C690,$F$687:$F689,0)),INDEX(AH691:AH$749,MATCH($C690,$F691:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H690>$C690,INDEX(AN$687:AN689,MATCH($C690,$F$687:$F689,0)),INDEX(AN691:AN$749,MATCH($C690,$F691:$F$749,0)))","v":0.03},null,{"$f":"IF($H690>$C690,INDEX(AP$687:AP689,MATCH($C690,$F$687:$F689,0)),INDEX(AP691:AP$749,MATCH($C690,$F691:$F$749,0)))","v":864},{"$f":"IF($H690>$C690,INDEX(AQ$687:AQ689,MATCH($C690,$F$687:$F689,0)),INDEX(AQ691:AQ$749,MATCH($C690,$F691:$F$749,0)))","v":0},{"$f":"IF($H690>$C690,INDEX(AR$687:AR689,MATCH($C690,$F$687:$F689,0)),INDEX(AR691:AR$749,MATCH($C690,$F691:$F$749,0)))","v":4},{"$f":"IF($H690>$C690,INDEX(AS$687:AS689,MATCH($C690,$F$687:$F689,0)),INDEX(AS691:AS$749,MATCH($C690,$F691:$F$749,0)))","v":35000},null,null,{"$f":"IF($H690>$C690,INDEX(AV$687:AV689,MATCH($C690,$F$687:$F689,0)),INDEX(AV691:AV$749,MATCH($C690,$F691:$F$749,0)))","v":1},{"$f":"IF($H690>$C690,INDEX(AW$687:AW689,MATCH($C690,$F$687:$F689,0)),INDEX(AW691:AW$749,MATCH($C690,$F691:$F$749,0)))","v":1.0977995684373705}]
[null,1.2,2.2000000000000002,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H691)),ABS($E$687:$E$749-H691),0))","v":0},0,{"$f":"(IF(E691=0,0,IF(COUNTIF(E689:E691,E691)=1,E691&\",1\",IF(COUNTIF(E689:E691,E691)=2,E691&\",2\",IF(COUNTIF(E689:E691,E691)=3,E691&\",3\")))))*1","v":0},0,1,{"$f":"H691+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":1},{"$f":"IF($H691>$C691,INDEX(J$687:J690,MATCH($C691,$F$687:$F690,0)),INDEX(J692:J$749,MATCH($C691,$F692:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H691>$C691,INDEX(K$687:K690,MATCH($C691,$F$687:$F690,0)),INDEX(K692:K$749,MATCH($C691,$F692:$F$749,0)))","v":"NISSAN"},{"$f":"IF($H691>$C691,INDEX(L$687:L690,MATCH($C691,$F$687:$F690,0)),INDEX(L692:L$749,MATCH($C691,$F692:$F$749,0)))","v":"QASHQAI"},{"$f":"IF($H691>$C691,INDEX(M$687:M690,MATCH($C691,$F$687:$F690,0)),INDEX(M692:M$749,MATCH($C691,$F692:$F$749,0)))","v":"Gnsn variant"},{"$f":"IF($H691>$C691,INDEX(N$687:N690,MATCH($C691,$F$687:$F690,0)),INDEX(N692:N$749,MATCH($C691,$F692:$F$749,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H691,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":854.18532727765512},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H691,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18582.172974191941},{"$f":"IF($H691>$C691,INDEX(U$687:U690,MATCH($C691,$F$687:$F690,0)),INDEX(U692:U$749,MATCH($C691,$F692:$F$749,0)))","v":256880},{"$f":"IF($H691>$C691,INDEX(V$687:V690,MATCH($C691,$F$687:$F690,0)),INDEX(V692:V$749,MATCH($C691,$F692:$F$749,0)))","v":17.2},{"$f":"IF($H691>$C691,INDEX(W$687:W690,MATCH($C691,$F$687:$F690,0)),INDEX(W692:W$749,MATCH($C691,$F692:$F$749,0)))","v":140255.06687910768},{"$f":"IF($H691>$C691,INDEX(X$687:X690,MATCH($C691,$F$687:$F690,0)),INDEX(X692:X$749,MATCH($C691,$F692:$F$749,0)))","v":34768.766719776919},{"$f":"IF($H691>$C691,INDEX(Y$687:Y690,MATCH($C691,$F$687:$F690,0)),INDEX(Y692:Y$749,MATCH($C691,$F692:$F$749,0)))","v":175845.02778982115},null,7.8599958086059463E-2,null,null,{"$f":"IF($H691>$C691,INDEX(AD$687:AD690,MATCH($C691,$F$687:$F690,0)),INDEX(AD692:AD$749,MATCH($C691,$F692:$F$749,0)))","v":7.1597730902682163E-2},null,null,{"$f":"IF($H691>$C691,INDEX(AG$687:AG690,MATCH($C691,$F$687:$F690,0)),INDEX(AG692:AG$749,MATCH($C691,$F692:$F$749,0)))","v":1},{"$f":"IF($H691>$C691,INDEX(AH$687:AH690,MATCH($C691,$F$687:$F690,0)),INDEX(AH692:AH$749,MATCH($C691,$F692:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H691>$C691,INDEX(AN$687:AN690,MATCH($C691,$F$687:$F690,0)),INDEX(AN692:AN$749,MATCH($C691,$F692:$F$749,0)))","v":0.03},null,{"$f":"IF($H691>$C691,INDEX(AP$687:AP690,MATCH($C691,$F$687:$F690,0)),INDEX(AP692:AP$749,MATCH($C691,$F692:$F$749,0)))","v":864},{"$f":"IF($H691>$C691,INDEX(AQ$687:AQ690,MATCH($C691,$F$687:$F690,0)),INDEX(AQ692:AQ$749,MATCH($C691,$F692:$F$749,0)))","v":0},{"$f":"IF($H691>$C691,INDEX(AR$687:AR690,MATCH($C691,$F$687:$F690,0)),INDEX(AR692:AR$749,MATCH($C691,$F692:$F$749,0)))","v":4},{"$f":"IF($H691>$C691,INDEX(AS$687:AS690,MATCH($C691,$F$687:$F690,0)),INDEX(AS692:AS$749,MATCH($C691,$F692:$F$749,0)))","v":35000},null,null,{"$f":"IF($H691>$C691,INDEX(AV$687:AV690,MATCH($C691,$F$687:$F690,0)),INDEX(AV692:AV$749,MATCH($C691,$F692:$F$749,0)))","v":1},{"$f":"IF($H691>$C691,INDEX(AW$687:AW690,MATCH($C691,$F$687:$F690,0)),INDEX(AW692:AW$749,MATCH($C691,$F692:$F$749,0)))","v":1.0977995684373705}]
[null,1.3,2.2999999999999998,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H692)),ABS($E$687:$E$749-H692),0))","v":0},0,0,0,1,{"$f":"H692+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":1},{"$f":"IF($H692>$C692,INDEX(J$687:J691,MATCH($C692,$F$687:$F691,0)),INDEX(J693:J$749,MATCH($C692,$F693:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H692>$C692,INDEX(K$687:K691,MATCH($C692,$F$687:$F691,0)),INDEX(K693:K$749,MATCH($C692,$F693:$F$749,0)))","v":"SKODA"},{"$f":"IF($H692>$C692,INDEX(L$687:L691,MATCH($C692,$F$687:$F691,0)),INDEX(L693:L$749,MATCH($C692,$F693:$F$749,0)))","v":"OCTAVIA"},{"$f":"IF($H692>$C692,INDEX(M$687:M691,MATCH($C692,$F$687:$F691,0)),INDEX(M693:M$749,MATCH($C692,$F693:$F$749,0)))","v":"Gnsn variant"},{"$f":"IF($H692>$C692,INDEX(N$687:N691,MATCH($C692,$F$687:$F691,0)),INDEX(N693:N$749,MATCH($C692,$F693:$F$749,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H692,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":854.18532727765512},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H692,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18582.172974191941},{"$f":"IF($H692>$C692,INDEX(U$687:U691,MATCH($C692,$F$687:$F691,0)),INDEX(U693:U$749,MATCH($C692,$F693:$F$749,0)))","v":256880},{"$f":"IF($H692>$C692,INDEX(V$687:V691,MATCH($C692,$F$687:$F691,0)),INDEX(V693:V$749,MATCH($C692,$F693:$F$749,0)))","v":17.2},{"$f":"IF($H692>$C692,INDEX(W$687:W691,MATCH($C692,$F$687:$F691,0)),INDEX(W693:W$749,MATCH($C692,$F693:$F$749,0)))","v":133421.42448330691},{"$f":"IF($H692>$C692,INDEX(X$687:X691,MATCH($C692,$F$687:$F691,0)),INDEX(X693:X$749,MATCH($C692,$F693:$F$749,0)))","v":33060.356120826727},{"$f":"IF($H692>$C692,INDEX(Y$687:Y691,MATCH($C692,$F$687:$F691,0)),INDEX(Y693:Y$749,MATCH($C692,$F693:$F$749,0)))","v":158753.51351351358},null,7.1393062191264747E-2,null,null,{"$f":"IF($H692>$C692,INDEX(AD$687:AD691,MATCH($C692,$F$687:$F691,0)),INDEX(AD693:AD$749,MATCH($C692,$F693:$F$749,0)))","v":6.5032875074716084E-2},null,null,{"$f":"IF($H692>$C692,INDEX(AG$687:AG691,MATCH($C692,$F$687:$F691,0)),INDEX(AG693:AG$749,MATCH($C692,$F693:$F$749,0)))","v":1},{"$f":"IF($H692>$C692,INDEX(AH$687:AH691,MATCH($C692,$F$687:$F691,0)),INDEX(AH693:AH$749,MATCH($C692,$F693:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H692>$C692,INDEX(AN$687:AN691,MATCH($C692,$F$687:$F691,0)),INDEX(AN693:AN$749,MATCH($C692,$F693:$F$749,0)))","v":0.03},null,{"$f":"IF($H692>$C692,INDEX(AP$687:AP691,MATCH($C692,$F$687:$F691,0)),INDEX(AP693:AP$749,MATCH($C692,$F693:$F$749,0)))","v":864},{"$f":"IF($H692>$C692,INDEX(AQ$687:AQ691,MATCH($C692,$F$687:$F691,0)),INDEX(AQ693:AQ$749,MATCH($C692,$F693:$F$749,0)))","v":0},{"$f":"IF($H692>$C692,INDEX(AR$687:AR691,MATCH($C692,$F$687:$F691,0)),INDEX(AR693:AR$749,MATCH($C692,$F693:$F$749,0)))","v":4},{"$f":"IF($H692>$C692,INDEX(AS$687:AS691,MATCH($C692,$F$687:$F691,0)),INDEX(AS693:AS$749,MATCH($C692,$F693:$F$749,0)))","v":35000},null,null,{"$f":"IF($H692>$C692,INDEX(AV$687:AV691,MATCH($C692,$F$687:$F691,0)),INDEX(AV693:AV$749,MATCH($C692,$F693:$F$749,0)))","v":1},{"$f":"IF($H692>$C692,INDEX(AW$687:AW691,MATCH($C692,$F$687:$F691,0)),INDEX(AW693:AW$749,MATCH($C692,$F693:$F$749,0)))","v":1.0977995684373705}]
[null,2.1,2.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H693)),ABS($E$687:$E$749-H693),0))","v":2},2,2.1,1,2,{"$f":"H693+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":2},{"$f":"J707","v":"Mellem personbil, benzin"},"VOLKSWAGEN","GOLF","Gnsn variant","2019",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H693,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1017.1849970008533},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H693,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18166.288589660373},256880,17.2,131088.91387850911,32477.228469627276,146942.42356826318,null,6.4455750681346125E-2,null,null,5.8713587192508833E-2,null,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1,1.0977995684373705]
[null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H694)),ABS($E$687:$E$749-H694),0))","v":2},2,2.2000000000000002,1,2,{"$f":"H694+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":2},{"$f":"J693","v":"Mellem personbil, benzin"},"NISSAN","QASHQAI","Gnsn variant","2019",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H694,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1017.1849970008533},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H694,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18166.288589660373},256880,17.2,140255.06687910768,34768.766719776919,175845.02778982115,null,7.8599958086059463E-2,null,null,7.1597730902682163E-2,null,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1,1.0977995684373705]
[null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H695)),ABS($E$687:$E$749-H695),0))","v":2},2,2.2999999999999998,1,2,{"$f":"H695+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":2},{"$f":"J694","v":"Mellem personbil, benzin"},"SKODA","OCTAVIA","Gnsn variant","2019",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H695,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1017.1849970008533},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H695,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18166.288589660373},256880,17.2,133421.42448330691,33060.356120826727,158753.51351351358,null,7.1393062191264747E-2,null,null,6.5032875074716084E-2,null,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1,1.0977995684373705]
[null,3.1,2.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H696)),ABS($E$687:$E$749-H696),0))","v":2},0,0,0,3,{"$f":"H696+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":3},{"$f":"IF($H696>$C696,INDEX(J$687:J695,MATCH($C696,$F$687:$F695,0)),INDEX(J697:J$749,MATCH($C696,$F697:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H696>$C696,INDEX(K$687:K695,MATCH($C696,$F$687:$F695,0)),INDEX(K697:K$749,MATCH($C696,$F697:$F$749,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H696>$C696,INDEX(L$687:L695,MATCH($C696,$F$687:$F695,0)),INDEX(L697:L$749,MATCH($C696,$F697:$F$749,0)))","v":"GOLF"},{"$f":"IF($H696>$C696,INDEX(M$687:M695,MATCH($C696,$F$687:$F695,0)),INDEX(M697:M$749,MATCH($C696,$F697:$F$749,0)))","v":"Gnsn variant"},{"$f":"IF($H696>$C696,INDEX(N$687:N695,MATCH($C696,$F$687:$F695,0)),INDEX(N697:N$749,MATCH($C696,$F697:$F$749,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H696,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":738.63231255050312},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H696,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":17761.134790932338},{"$f":"IF($H696>$C696,INDEX(U$687:U695,MATCH($C696,$F$687:$F695,0)),INDEX(U697:U$749,MATCH($C696,$F697:$F$749,0)))","v":256880},{"$f":"IF($H696>$C696,INDEX(V$687:V695,MATCH($C696,$F$687:$F695,0)),INDEX(V697:V$749,MATCH($C696,$F697:$F$749,0)))","v":17.2},{"$f":"IF($H696>$C696,INDEX(W$687:W695,MATCH($C696,$F$687:$F695,0)),INDEX(W697:W$749,MATCH($C696,$F697:$F$749,0)))","v":131088.91387850911},{"$f":"IF($H696>$C696,INDEX(X$687:X695,MATCH($C696,$F$687:$F695,0)),INDEX(X697:X$749,MATCH($C696,$F697:$F$749,0)))","v":32477.228469627276},{"$f":"IF($H696>$C696,INDEX(Y$687:Y695,MATCH($C696,$F$687:$F695,0)),INDEX(Y697:Y$749,MATCH($C696,$F697:$F$749,0)))","v":146942.42356826318},null,6.4455750681346125E-2,null,null,{"$f":"IF($H696>$C696,INDEX(AD$687:AD695,MATCH($C696,$F$687:$F695,0)),INDEX(AD697:AD$749,MATCH($C696,$F697:$F$749,0)))","v":5.8713587192508833E-2},null,null,{"$f":"IF($H696>$C696,INDEX(AG$687:AG695,MATCH($C696,$F$687:$F695,0)),INDEX(AG697:AG$749,MATCH($C696,$F697:$F$749,0)))","v":1},{"$f":"IF($H696>$C696,INDEX(AH$687:AH695,MATCH($C696,$F$687:$F695,0)),INDEX(AH697:AH$749,MATCH($C696,$F697:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H696>$C696,INDEX(AN$687:AN695,MATCH($C696,$F$687:$F695,0)),INDEX(AN697:AN$749,MATCH($C696,$F697:$F$749,0)))","v":0.03},null,{"$f":"IF($H696>$C696,INDEX(AP$687:AP695,MATCH($C696,$F$687:$F695,0)),INDEX(AP697:AP$749,MATCH($C696,$F697:$F$749,0)))","v":864},{"$f":"IF($H696>$C696,INDEX(AQ$687:AQ695,MATCH($C696,$F$687:$F695,0)),INDEX(AQ697:AQ$749,MATCH($C696,$F697:$F$749,0)))","v":0},{"$f":"IF($H696>$C696,INDEX(AR$687:AR695,MATCH($C696,$F$687:$F695,0)),INDEX(AR697:AR$749,MATCH($C696,$F697:$F$749,0)))","v":4},{"$f":"IF($H696>$C696,INDEX(AS$687:AS695,MATCH($C696,$F$687:$F695,0)),INDEX(AS697:AS$749,MATCH($C696,$F697:$F$749,0)))","v":35000},null,null,{"$f":"IF($H696>$C696,INDEX(AV$687:AV695,MATCH($C696,$F$687:$F695,0)),INDEX(AV697:AV$749,MATCH($C696,$F697:$F$749,0)))","v":1},{"$f":"IF($H696>$C696,INDEX(AW$687:AW695,MATCH($C696,$F$687:$F695,0)),INDEX(AW697:AW$749,MATCH($C696,$F697:$F$749,0)))","v":1.0977995684373705}]
[null,3.2,2.2000000000000002,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H697)),ABS($E$687:$E$749-H697),0))","v":2},0,0,0,3,{"$f":"H697+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":3},{"$f":"IF($H697>$C697,INDEX(J$687:J696,MATCH($C697,$F$687:$F696,0)),INDEX(J698:J$749,MATCH($C697,$F698:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H697>$C697,INDEX(K$687:K696,MATCH($C697,$F$687:$F696,0)),INDEX(K698:K$749,MATCH($C697,$F698:$F$749,0)))","v":"NISSAN"},{"$f":"IF($H697>$C697,INDEX(L$687:L696,MATCH($C697,$F$687:$F696,0)),INDEX(L698:L$749,MATCH($C697,$F698:$F$749,0)))","v":"QASHQAI"},{"$f":"IF($H697>$C697,INDEX(M$687:M696,MATCH($C697,$F$687:$F696,0)),INDEX(M698:M$749,MATCH($C697,$F698:$F$749,0)))","v":"Gnsn variant"},{"$f":"IF($H697>$C697,INDEX(N$687:N696,MATCH($C697,$F$687:$F696,0)),INDEX(N698:N$749,MATCH($C697,$F698:$F$749,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H697,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":738.63231255050312},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H697,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":17761.134790932338},{"$f":"IF($H697>$C697,INDEX(U$687:U696,MATCH($C697,$F$687:$F696,0)),INDEX(U698:U$749,MATCH($C697,$F698:$F$749,0)))","v":256880},{"$f":"IF($H697>$C697,INDEX(V$687:V696,MATCH($C697,$F$687:$F696,0)),INDEX(V698:V$749,MATCH($C697,$F698:$F$749,0)))","v":17.2},{"$f":"IF($H697>$C697,INDEX(W$687:W696,MATCH($C697,$F$687:$F696,0)),INDEX(W698:W$749,MATCH($C697,$F698:$F$749,0)))","v":140255.06687910768},{"$f":"IF($H697>$C697,INDEX(X$687:X696,MATCH($C697,$F$687:$F696,0)),INDEX(X698:X$749,MATCH($C697,$F698:$F$749,0)))","v":34768.766719776919},{"$f":"IF($H697>$C697,INDEX(Y$687:Y696,MATCH($C697,$F$687:$F696,0)),INDEX(Y698:Y$749,MATCH($C697,$F698:$F$749,0)))","v":175845.02778982115},null,7.8599958086059463E-2,null,null,{"$f":"IF($H697>$C697,INDEX(AD$687:AD696,MATCH($C697,$F$687:$F696,0)),INDEX(AD698:AD$749,MATCH($C697,$F698:$F$749,0)))","v":7.1597730902682163E-2},null,null,{"$f":"IF($H697>$C697,INDEX(AG$687:AG696,MATCH($C697,$F$687:$F696,0)),INDEX(AG698:AG$749,MATCH($C697,$F698:$F$749,0)))","v":1},{"$f":"IF($H697>$C697,INDEX(AH$687:AH696,MATCH($C697,$F$687:$F696,0)),INDEX(AH698:AH$749,MATCH($C697,$F698:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H697>$C697,INDEX(AN$687:AN696,MATCH($C697,$F$687:$F696,0)),INDEX(AN698:AN$749,MATCH($C697,$F698:$F$749,0)))","v":0.03},null,{"$f":"IF($H697>$C697,INDEX(AP$687:AP696,MATCH($C697,$F$687:$F696,0)),INDEX(AP698:AP$749,MATCH($C697,$F698:$F$749,0)))","v":864},{"$f":"IF($H697>$C697,INDEX(AQ$687:AQ696,MATCH($C697,$F$687:$F696,0)),INDEX(AQ698:AQ$749,MATCH($C697,$F698:$F$749,0)))","v":0},{"$f":"IF($H697>$C697,INDEX(AR$687:AR696,MATCH($C697,$F$687:$F696,0)),INDEX(AR698:AR$749,MATCH($C697,$F698:$F$749,0)))","v":4},{"$f":"IF($H697>$C697,INDEX(AS$687:AS696,MATCH($C697,$F$687:$F696,0)),INDEX(AS698:AS$749,MATCH($C697,$F698:$F$749,0)))","v":35000},null,null,{"$f":"IF($H697>$C697,INDEX(AV$687:AV696,MATCH($C697,$F$687:$F696,0)),INDEX(AV698:AV$749,MATCH($C697,$F698:$F$749,0)))","v":1},{"$f":"IF($H697>$C697,INDEX(AW$687:AW696,MATCH($C697,$F$687:$F696,0)),INDEX(AW698:AW$749,MATCH($C697,$F698:$F$749,0)))","v":1.0977995684373705}]
[null,3.3,2.2999999999999998,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H698)),ABS($E$687:$E$749-H698),0))","v":2},0,0,0,3,{"$f":"H698+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":3},{"$f":"IF($H698>$C698,INDEX(J$687:J697,MATCH($C698,$F$687:$F697,0)),INDEX(J699:J$749,MATCH($C698,$F699:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H698>$C698,INDEX(K$687:K697,MATCH($C698,$F$687:$F697,0)),INDEX(K699:K$749,MATCH($C698,$F699:$F$749,0)))","v":"SKODA"},{"$f":"IF($H698>$C698,INDEX(L$687:L697,MATCH($C698,$F$687:$F697,0)),INDEX(L699:L$749,MATCH($C698,$F699:$F$749,0)))","v":"OCTAVIA"},{"$f":"IF($H698>$C698,INDEX(M$687:M697,MATCH($C698,$F$687:$F697,0)),INDEX(M699:M$749,MATCH($C698,$F699:$F$749,0)))","v":"Gnsn variant"},{"$f":"IF($H698>$C698,INDEX(N$687:N697,MATCH($C698,$F$687:$F697,0)),INDEX(N699:N$749,MATCH($C698,$F699:$F$749,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H698,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":738.63231255050312},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H698,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":17761.134790932338},{"$f":"IF($H698>$C698,INDEX(U$687:U697,MATCH($C698,$F$687:$F697,0)),INDEX(U699:U$749,MATCH($C698,$F699:$F$749,0)))","v":256880},{"$f":"IF($H698>$C698,INDEX(V$687:V697,MATCH($C698,$F$687:$F697,0)),INDEX(V699:V$749,MATCH($C698,$F699:$F$749,0)))","v":17.2},{"$f":"IF($H698>$C698,INDEX(W$687:W697,MATCH($C698,$F$687:$F697,0)),INDEX(W699:W$749,MATCH($C698,$F699:$F$749,0)))","v":133421.42448330691},{"$f":"IF($H698>$C698,INDEX(X$687:X697,MATCH($C698,$F$687:$F697,0)),INDEX(X699:X$749,MATCH($C698,$F699:$F$749,0)))","v":33060.356120826727},{"$f":"IF($H698>$C698,INDEX(Y$687:Y697,MATCH($C698,$F$687:$F697,0)),INDEX(Y699:Y$749,MATCH($C698,$F699:$F$749,0)))","v":158753.51351351358},null,7.1393062191264747E-2,null,null,{"$f":"IF($H698>$C698,INDEX(AD$687:AD697,MATCH($C698,$F$687:$F697,0)),INDEX(AD699:AD$749,MATCH($C698,$F699:$F$749,0)))","v":6.5032875074716084E-2},null,null,{"$f":"IF($H698>$C698,INDEX(AG$687:AG697,MATCH($C698,$F$687:$F697,0)),INDEX(AG699:AG$749,MATCH($C698,$F699:$F$749,0)))","v":1},{"$f":"IF($H698>$C698,INDEX(AH$687:AH697,MATCH($C698,$F$687:$F697,0)),INDEX(AH699:AH$749,MATCH($C698,$F699:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H698>$C698,INDEX(AN$687:AN697,MATCH($C698,$F$687:$F697,0)),INDEX(AN699:AN$749,MATCH($C698,$F699:$F$749,0)))","v":0.03},null,{"$f":"IF($H698>$C698,INDEX(AP$687:AP697,MATCH($C698,$F$687:$F697,0)),INDEX(AP699:AP$749,MATCH($C698,$F699:$F$749,0)))","v":864},{"$f":"IF($H698>$C698,INDEX(AQ$687:AQ697,MATCH($C698,$F$687:$F697,0)),INDEX(AQ699:AQ$749,MATCH($C698,$F699:$F$749,0)))","v":0},{"$f":"IF($H698>$C698,INDEX(AR$687:AR697,MATCH($C698,$F$687:$F697,0)),INDEX(AR699:AR$749,MATCH($C698,$F699:$F$749,0)))","v":4},{"$f":"IF($H698>$C698,INDEX(AS$687:AS697,MATCH($C698,$F$687:$F697,0)),INDEX(AS699:AS$749,MATCH($C698,$F699:$F$749,0)))","v":35000},null,null,{"$f":"IF($H698>$C698,INDEX(AV$687:AV697,MATCH($C698,$F$687:$F697,0)),INDEX(AV699:AV$749,MATCH($C698,$F699:$F$749,0)))","v":1},{"$f":"IF($H698>$C698,INDEX(AW$687:AW697,MATCH($C698,$F$687:$F697,0)),INDEX(AW699:AW$749,MATCH($C698,$F699:$F$749,0)))","v":1.0977995684373705}]
[null,4.0999999999999996,2.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H699)),ABS($E$687:$E$749-H699),0))","v":2},0,0,0,4,{"$f":"H699+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":4},{"$f":"IF($H699>$C699,INDEX(J$687:J698,MATCH($C699,$F$687:$F698,0)),INDEX(J700:J$749,MATCH($C699,$F700:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H699>$C699,INDEX(K$687:K698,MATCH($C699,$F$687:$F698,0)),INDEX(K700:K$749,MATCH($C699,$F700:$F$749,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H699>$C699,INDEX(L$687:L698,MATCH($C699,$F$687:$F698,0)),INDEX(L700:L$749,MATCH($C699,$F700:$F$749,0)))","v":"GOLF"},{"$f":"IF($H699>$C699,INDEX(M$687:M698,MATCH($C699,$F$687:$F698,0)),INDEX(M700:M$749,MATCH($C699,$F700:$F$749,0)))","v":"Gnsn variant"},{"$f":"IF($H699>$C699,INDEX(N$687:N698,MATCH($C699,$F$687:$F698,0)),INDEX(N700:N$749,MATCH($C699,$F700:$F$749,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H699,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":433.47950488825802},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H699,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":17370.447000130556},{"$f":"IF($H699>$C699,INDEX(U$687:U698,MATCH($C699,$F$687:$F698,0)),INDEX(U700:U$749,MATCH($C699,$F700:$F$749,0)))","v":256880},{"$f":"IF($H699>$C699,INDEX(V$687:V698,MATCH($C699,$F$687:$F698,0)),INDEX(V700:V$749,MATCH($C699,$F700:$F$749,0)))","v":17.2},{"$f":"IF($H699>$C699,INDEX(W$687:W698,MATCH($C699,$F$687:$F698,0)),INDEX(W700:W$749,MATCH($C699,$F700:$F$749,0)))","v":131088.91387850911},{"$f":"IF($H699>$C699,INDEX(X$687:X698,MATCH($C699,$F$687:$F698,0)),INDEX(X700:X$749,MATCH($C699,$F700:$F$749,0)))","v":32477.228469627276},{"$f":"IF($H699>$C699,INDEX(Y$687:Y698,MATCH($C699,$F$687:$F698,0)),INDEX(Y700:Y$749,MATCH($C699,$F700:$F$749,0)))","v":146942.42356826318},null,6.4455750681346125E-2,null,null,{"$f":"IF($H699>$C699,INDEX(AD$687:AD698,MATCH($C699,$F$687:$F698,0)),INDEX(AD700:AD$749,MATCH($C699,$F700:$F$749,0)))","v":5.8713587192508833E-2},null,null,{"$f":"IF($H699>$C699,INDEX(AG$687:AG698,MATCH($C699,$F$687:$F698,0)),INDEX(AG700:AG$749,MATCH($C699,$F700:$F$749,0)))","v":1},{"$f":"IF($H699>$C699,INDEX(AH$687:AH698,MATCH($C699,$F$687:$F698,0)),INDEX(AH700:AH$749,MATCH($C699,$F700:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H699>$C699,INDEX(AN$687:AN698,MATCH($C699,$F$687:$F698,0)),INDEX(AN700:AN$749,MATCH($C699,$F700:$F$749,0)))","v":0.03},null,{"$f":"IF($H699>$C699,INDEX(AP$687:AP698,MATCH($C699,$F$687:$F698,0)),INDEX(AP700:AP$749,MATCH($C699,$F700:$F$749,0)))","v":864},{"$f":"IF($H699>$C699,INDEX(AQ$687:AQ698,MATCH($C699,$F$687:$F698,0)),INDEX(AQ700:AQ$749,MATCH($C699,$F700:$F$749,0)))","v":0},{"$f":"IF($H699>$C699,INDEX(AR$687:AR698,MATCH($C699,$F$687:$F698,0)),INDEX(AR700:AR$749,MATCH($C699,$F700:$F$749,0)))","v":4},{"$f":"IF($H699>$C699,INDEX(AS$687:AS698,MATCH($C699,$F$687:$F698,0)),INDEX(AS700:AS$749,MATCH($C699,$F700:$F$749,0)))","v":35000},null,null,{"$f":"IF($H699>$C699,INDEX(AV$687:AV698,MATCH($C699,$F$687:$F698,0)),INDEX(AV700:AV$749,MATCH($C699,$F700:$F$749,0)))","v":1},{"$f":"IF($H699>$C699,INDEX(AW$687:AW698,MATCH($C699,$F$687:$F698,0)),INDEX(AW700:AW$749,MATCH($C699,$F700:$F$749,0)))","v":1.0977995684373705}]
[null,4.2,2.2000000000000002,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H700)),ABS($E$687:$E$749-H700),0))","v":2},0,0,0,4,{"$f":"H700+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":4},{"$f":"IF($H700>$C700,INDEX(J$687:J699,MATCH($C700,$F$687:$F699,0)),INDEX(J701:J$749,MATCH($C700,$F701:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H700>$C700,INDEX(K$687:K699,MATCH($C700,$F$687:$F699,0)),INDEX(K701:K$749,MATCH($C700,$F701:$F$749,0)))","v":"NISSAN"},{"$f":"IF($H700>$C700,INDEX(L$687:L699,MATCH($C700,$F$687:$F699,0)),INDEX(L701:L$749,MATCH($C700,$F701:$F$749,0)))","v":"QASHQAI"},{"$f":"IF($H700>$C700,INDEX(M$687:M699,MATCH($C700,$F$687:$F699,0)),INDEX(M701:M$749,MATCH($C700,$F701:$F$749,0)))","v":"Gnsn variant"},{"$f":"IF($H700>$C700,INDEX(N$687:N699,MATCH($C700,$F$687:$F699,0)),INDEX(N701:N$749,MATCH($C700,$F701:$F$749,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H700,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":433.47950488825802},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H700,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":17370.447000130556},{"$f":"IF($H700>$C700,INDEX(U$687:U699,MATCH($C700,$F$687:$F699,0)),INDEX(U701:U$749,MATCH($C700,$F701:$F$749,0)))","v":256880},{"$f":"IF($H700>$C700,INDEX(V$687:V699,MATCH($C700,$F$687:$F699,0)),INDEX(V701:V$749,MATCH($C700,$F701:$F$749,0)))","v":17.2},{"$f":"IF($H700>$C700,INDEX(W$687:W699,MATCH($C700,$F$687:$F699,0)),INDEX(W701:W$749,MATCH($C700,$F701:$F$749,0)))","v":140255.06687910768},{"$f":"IF($H700>$C700,INDEX(X$687:X699,MATCH($C700,$F$687:$F699,0)),INDEX(X701:X$749,MATCH($C700,$F701:$F$749,0)))","v":34768.766719776919},{"$f":"IF($H700>$C700,INDEX(Y$687:Y699,MATCH($C700,$F$687:$F699,0)),INDEX(Y701:Y$749,MATCH($C700,$F701:$F$749,0)))","v":175845.02778982115},null,7.8599958086059463E-2,null,null,{"$f":"IF($H700>$C700,INDEX(AD$687:AD699,MATCH($C700,$F$687:$F699,0)),INDEX(AD701:AD$749,MATCH($C700,$F701:$F$749,0)))","v":7.1597730902682163E-2},null,null,{"$f":"IF($H700>$C700,INDEX(AG$687:AG699,MATCH($C700,$F$687:$F699,0)),INDEX(AG701:AG$749,MATCH($C700,$F701:$F$749,0)))","v":1},{"$f":"IF($H700>$C700,INDEX(AH$687:AH699,MATCH($C700,$F$687:$F699,0)),INDEX(AH701:AH$749,MATCH($C700,$F701:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H700>$C700,INDEX(AN$687:AN699,MATCH($C700,$F$687:$F699,0)),INDEX(AN701:AN$749,MATCH($C700,$F701:$F$749,0)))","v":0.03},null,{"$f":"IF($H700>$C700,INDEX(AP$687:AP699,MATCH($C700,$F$687:$F699,0)),INDEX(AP701:AP$749,MATCH($C700,$F701:$F$749,0)))","v":864},{"$f":"IF($H700>$C700,INDEX(AQ$687:AQ699,MATCH($C700,$F$687:$F699,0)),INDEX(AQ701:AQ$749,MATCH($C700,$F701:$F$749,0)))","v":0},{"$f":"IF($H700>$C700,INDEX(AR$687:AR699,MATCH($C700,$F$687:$F699,0)),INDEX(AR701:AR$749,MATCH($C700,$F701:$F$749,0)))","v":4},{"$f":"IF($H700>$C700,INDEX(AS$687:AS699,MATCH($C700,$F$687:$F699,0)),INDEX(AS701:AS$749,MATCH($C700,$F701:$F$749,0)))","v":35000},null,null,{"$f":"IF($H700>$C700,INDEX(AV$687:AV699,MATCH($C700,$F$687:$F699,0)),INDEX(AV701:AV$749,MATCH($C700,$F701:$F$749,0)))","v":1},{"$f":"IF($H700>$C700,INDEX(AW$687:AW699,MATCH($C700,$F$687:$F699,0)),INDEX(AW701:AW$749,MATCH($C700,$F701:$F$749,0)))","v":1.0977995684373705}]
[null,4.3,2.2999999999999998,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H701)),ABS($E$687:$E$749-H701),0))","v":2},0,0,0,4,{"$f":"H701+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":4},{"$f":"IF($H701>$C701,INDEX(J$687:J700,MATCH($C701,$F$687:$F700,0)),INDEX(J702:J$749,MATCH($C701,$F702:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H701>$C701,INDEX(K$687:K700,MATCH($C701,$F$687:$F700,0)),INDEX(K702:K$749,MATCH($C701,$F702:$F$749,0)))","v":"SKODA"},{"$f":"IF($H701>$C701,INDEX(L$687:L700,MATCH($C701,$F$687:$F700,0)),INDEX(L702:L$749,MATCH($C701,$F702:$F$749,0)))","v":"OCTAVIA"},{"$f":"IF($H701>$C701,INDEX(M$687:M700,MATCH($C701,$F$687:$F700,0)),INDEX(M702:M$749,MATCH($C701,$F702:$F$749,0)))","v":"Gnsn variant"},{"$f":"IF($H701>$C701,INDEX(N$687:N700,MATCH($C701,$F$687:$F700,0)),INDEX(N702:N$749,MATCH($C701,$F702:$F$749,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H701,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":433.47950488825802},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H701,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":17370.447000130556},{"$f":"IF($H701>$C701,INDEX(U$687:U700,MATCH($C701,$F$687:$F700,0)),INDEX(U702:U$749,MATCH($C701,$F702:$F$749,0)))","v":256880},{"$f":"IF($H701>$C701,INDEX(V$687:V700,MATCH($C701,$F$687:$F700,0)),INDEX(V702:V$749,MATCH($C701,$F702:$F$749,0)))","v":17.2},{"$f":"IF($H701>$C701,INDEX(W$687:W700,MATCH($C701,$F$687:$F700,0)),INDEX(W702:W$749,MATCH($C701,$F702:$F$749,0)))","v":133421.42448330691},{"$f":"IF($H701>$C701,INDEX(X$687:X700,MATCH($C701,$F$687:$F700,0)),INDEX(X702:X$749,MATCH($C701,$F702:$F$749,0)))","v":33060.356120826727},{"$f":"IF($H701>$C701,INDEX(Y$687:Y700,MATCH($C701,$F$687:$F700,0)),INDEX(Y702:Y$749,MATCH($C701,$F702:$F$749,0)))","v":158753.51351351358},null,7.1393062191264747E-2,null,null,{"$f":"IF($H701>$C701,INDEX(AD$687:AD700,MATCH($C701,$F$687:$F700,0)),INDEX(AD702:AD$749,MATCH($C701,$F702:$F$749,0)))","v":6.5032875074716084E-2},null,null,{"$f":"IF($H701>$C701,INDEX(AG$687:AG700,MATCH($C701,$F$687:$F700,0)),INDEX(AG702:AG$749,MATCH($C701,$F702:$F$749,0)))","v":1},{"$f":"IF($H701>$C701,INDEX(AH$687:AH700,MATCH($C701,$F$687:$F700,0)),INDEX(AH702:AH$749,MATCH($C701,$F702:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H701>$C701,INDEX(AN$687:AN700,MATCH($C701,$F$687:$F700,0)),INDEX(AN702:AN$749,MATCH($C701,$F702:$F$749,0)))","v":0.03},null,{"$f":"IF($H701>$C701,INDEX(AP$687:AP700,MATCH($C701,$F$687:$F700,0)),INDEX(AP702:AP$749,MATCH($C701,$F702:$F$749,0)))","v":864},{"$f":"IF($H701>$C701,INDEX(AQ$687:AQ700,MATCH($C701,$F$687:$F700,0)),INDEX(AQ702:AQ$749,MATCH($C701,$F702:$F$749,0)))","v":0},{"$f":"IF($H701>$C701,INDEX(AR$687:AR700,MATCH($C701,$F$687:$F700,0)),INDEX(AR702:AR$749,MATCH($C701,$F702:$F$749,0)))","v":4},{"$f":"IF($H701>$C701,INDEX(AS$687:AS700,MATCH($C701,$F$687:$F700,0)),INDEX(AS702:AS$749,MATCH($C701,$F702:$F$749,0)))","v":35000},null,null,{"$f":"IF($H701>$C701,INDEX(AV$687:AV700,MATCH($C701,$F$687:$F700,0)),INDEX(AV702:AV$749,MATCH($C701,$F702:$F$749,0)))","v":1},{"$f":"IF($H701>$C701,INDEX(AW$687:AW700,MATCH($C701,$F$687:$F700,0)),INDEX(AW702:AW$749,MATCH($C701,$F702:$F$749,0)))","v":1.0977995684373705}]
[null,5.0999999999999996,6.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H702)),ABS($E$687:$E$749-H702),0))","v":6},0,0,0,5,{"$f":"H702+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":5},{"$f":"IF($H702>$C702,INDEX(J$687:J701,MATCH($C702,$F$687:$F701,0)),INDEX(J703:J$749,MATCH($C702,$F703:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H702>$C702,INDEX(K$687:K701,MATCH($C702,$F$687:$F701,0)),INDEX(K703:K$749,MATCH($C702,$F703:$F$749,0)))","v":"Suzuki"},{"$f":"IF($H702>$C702,INDEX(L$687:L701,MATCH($C702,$F$687:$F701,0)),INDEX(L703:L$749,MATCH($C702,$F703:$F$749,0)))","v":"Vitara"},{"$f":"IF($H702>$C702,INDEX(M$687:M701,MATCH($C702,$F$687:$F701,0)),INDEX(M703:M$749,MATCH($C702,$F703:$F$749,0)))","v":"1,6 5-dørs"},{"$f":"IF($H702>$C702,INDEX(N$687:N701,MATCH($C702,$F$687:$F701,0)),INDEX(N703:N$749,MATCH($C702,$F703:$F$749,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H702,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":398.15130830288558},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H702,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16988.151568156572},{"$f":"IF($H702>$C702,INDEX(U$687:U701,MATCH($C702,$F$687:$F701,0)),INDEX(U703:U$749,MATCH($C702,$F703:$F$749,0)))","v":256880},{"$f":"IF($H702>$C702,INDEX(V$687:V701,MATCH($C702,$F$687:$F701,0)),INDEX(V703:V$749,MATCH($C702,$F703:$F$749,0)))","v":17.2},{"$f":"IF($H702>$C702,INDEX(W$687:W701,MATCH($C702,$F$687:$F701,0)),INDEX(W703:W$749,MATCH($C702,$F703:$F$749,0)))","v":99444.282787691438},{"$f":"IF($H702>$C702,INDEX(X$687:X701,MATCH($C702,$F$687:$F701,0)),INDEX(X703:X$749,MATCH($C702,$F703:$F$749,0)))","v":24861.070696922859},{"$f":"IF($H702>$C702,INDEX(Y$687:Y701,MATCH($C702,$F$687:$F701,0)),INDEX(Y703:Y$749,MATCH($C702,$F703:$F$749,0)))","v":116543.03022692146},null,7.7291569869547772E-2,null,null,{"$f":"IF($H702>$C702,INDEX(AD$687:AD701,MATCH($C702,$F$687:$F701,0)),INDEX(AD703:AD$749,MATCH($C702,$F703:$F$749,0)))","v":5.2910052910052914E-2},null,null,{"$f":"IF($H702>$C702,INDEX(AG$687:AG701,MATCH($C702,$F$687:$F701,0)),INDEX(AG703:AG$749,MATCH($C702,$F703:$F$749,0)))","v":1},{"$f":"IF($H702>$C702,INDEX(AH$687:AH701,MATCH($C702,$F$687:$F701,0)),INDEX(AH703:AH$749,MATCH($C702,$F703:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H702>$C702,INDEX(AN$687:AN701,MATCH($C702,$F$687:$F701,0)),INDEX(AN703:AN$749,MATCH($C702,$F703:$F$749,0)))","v":0.03},null,{"$f":"IF($H702>$C702,INDEX(AP$687:AP701,MATCH($C702,$F$687:$F701,0)),INDEX(AP703:AP$749,MATCH($C702,$F703:$F$749,0)))","v":864},{"$f":"IF($H702>$C702,INDEX(AQ$687:AQ701,MATCH($C702,$F$687:$F701,0)),INDEX(AQ703:AQ$749,MATCH($C702,$F703:$F$749,0)))","v":0},{"$f":"IF($H702>$C702,INDEX(AR$687:AR701,MATCH($C702,$F$687:$F701,0)),INDEX(AR703:AR$749,MATCH($C702,$F703:$F$749,0)))","v":4},{"$f":"IF($H702>$C702,INDEX(AS$687:AS701,MATCH($C702,$F$687:$F701,0)),INDEX(AS703:AS$749,MATCH($C702,$F703:$F$749,0)))","v":35000},null,null,{"$f":"IF($H702>$C702,INDEX(AV$687:AV701,MATCH($C702,$F$687:$F701,0)),INDEX(AV703:AV$749,MATCH($C702,$F703:$F$749,0)))","v":1.252},{"$f":"IF($H702>$C702,INDEX(AW$687:AW701,MATCH($C702,$F$687:$F701,0)),INDEX(AW703:AW$749,MATCH($C702,$F703:$F$749,0)))","v":1.1667816857303936}]
[null,5.2,6.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H703)),ABS($E$687:$E$749-H703),0))","v":6},0,0,0,5,{"$f":"H703+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":5},{"$f":"IF($H703>$C703,INDEX(J$687:J702,MATCH($C703,$F$687:$F702,0)),INDEX(J704:J$749,MATCH($C703,$F704:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H703>$C703,INDEX(K$687:K702,MATCH($C703,$F$687:$F702,0)),INDEX(K704:K$749,MATCH($C703,$F704:$F$749,0)))","v":"Toyota"},{"$f":"IF($H703>$C703,INDEX(L$687:L702,MATCH($C703,$F$687:$F702,0)),INDEX(L704:L$749,MATCH($C703,$F704:$F$749,0)))","v":"Avensis"},{"$f":"IF($H703>$C703,INDEX(M$687:M702,MATCH($C703,$F$687:$F702,0)),INDEX(M704:M$749,MATCH($C703,$F704:$F$749,0)))","v":"1.8 vvt-i touring sports"},{"$f":"IF($H703>$C703,INDEX(N$687:N702,MATCH($C703,$F$687:$F702,0)),INDEX(N704:N$749,MATCH($C703,$F704:$F$749,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H703,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":398.15130830288558},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H703,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16988.151568156572},{"$f":"IF($H703>$C703,INDEX(U$687:U702,MATCH($C703,$F$687:$F702,0)),INDEX(U704:U$749,MATCH($C703,$F704:$F$749,0)))","v":256880},{"$f":"IF($H703>$C703,INDEX(V$687:V702,MATCH($C703,$F$687:$F702,0)),INDEX(V704:V$749,MATCH($C703,$F704:$F$749,0)))","v":17.2},{"$f":"IF($H703>$C703,INDEX(W$687:W702,MATCH($C703,$F$687:$F702,0)),INDEX(W704:W$749,MATCH($C703,$F704:$F$749,0)))","v":125668.56535506285},{"$f":"IF($H703>$C703,INDEX(X$687:X702,MATCH($C703,$F$687:$F702,0)),INDEX(X704:X$749,MATCH($C703,$F704:$F$749,0)))","v":31417.141338765712},{"$f":"IF($H703>$C703,INDEX(Y$687:Y702,MATCH($C703,$F$687:$F702,0)),INDEX(Y704:Y$749,MATCH($C703,$F704:$F$749,0)))","v":177913.56004074286},null,9.4857835748990427E-2,null,null,{"$f":"IF($H703>$C703,INDEX(AD$687:AD702,MATCH($C703,$F$687:$F702,0)),INDEX(AD704:AD$749,MATCH($C703,$F704:$F$749,0)))","v":6.4935064935064929E-2},null,null,{"$f":"IF($H703>$C703,INDEX(AG$687:AG702,MATCH($C703,$F$687:$F702,0)),INDEX(AG704:AG$749,MATCH($C703,$F704:$F$749,0)))","v":1},{"$f":"IF($H703>$C703,INDEX(AH$687:AH702,MATCH($C703,$F$687:$F702,0)),INDEX(AH704:AH$749,MATCH($C703,$F704:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H703>$C703,INDEX(AN$687:AN702,MATCH($C703,$F$687:$F702,0)),INDEX(AN704:AN$749,MATCH($C703,$F704:$F$749,0)))","v":0.03},null,{"$f":"IF($H703>$C703,INDEX(AP$687:AP702,MATCH($C703,$F$687:$F702,0)),INDEX(AP704:AP$749,MATCH($C703,$F704:$F$749,0)))","v":864},{"$f":"IF($H703>$C703,INDEX(AQ$687:AQ702,MATCH($C703,$F$687:$F702,0)),INDEX(AQ704:AQ$749,MATCH($C703,$F704:$F$749,0)))","v":0},{"$f":"IF($H703>$C703,INDEX(AR$687:AR702,MATCH($C703,$F$687:$F702,0)),INDEX(AR704:AR$749,MATCH($C703,$F704:$F$749,0)))","v":4},{"$f":"IF($H703>$C703,INDEX(AS$687:AS702,MATCH($C703,$F$687:$F702,0)),INDEX(AS704:AS$749,MATCH($C703,$F704:$F$749,0)))","v":35000},null,null,{"$f":"IF($H703>$C703,INDEX(AV$687:AV702,MATCH($C703,$F$687:$F702,0)),INDEX(AV704:AV$749,MATCH($C703,$F704:$F$749,0)))","v":1.252},{"$f":"IF($H703>$C703,INDEX(AW$687:AW702,MATCH($C703,$F$687:$F702,0)),INDEX(AW704:AW$749,MATCH($C703,$F704:$F$749,0)))","v":1.1667816857303936}]
[null,5.3,6.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H704)),ABS($E$687:$E$749-H704),0))","v":6},0,0,0,5,{"$f":"H704+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":5},{"$f":"IF($H704>$C704,INDEX(J$687:J703,MATCH($C704,$F$687:$F703,0)),INDEX(J705:J$749,MATCH($C704,$F705:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H704>$C704,INDEX(K$687:K703,MATCH($C704,$F$687:$F703,0)),INDEX(K705:K$749,MATCH($C704,$F705:$F$749,0)))","v":"Toyota"},{"$f":"IF($H704>$C704,INDEX(L$687:L703,MATCH($C704,$F$687:$F703,0)),INDEX(L705:L$749,MATCH($C704,$F705:$F$749,0)))","v":"Auris"},{"$f":"IF($H704>$C704,INDEX(M$687:M703,MATCH($C704,$F$687:$F703,0)),INDEX(M705:M$749,MATCH($C704,$F705:$F$749,0)))","v":"1.8 hybrid touring sports"},{"$f":"IF($H704>$C704,INDEX(N$687:N703,MATCH($C704,$F$687:$F703,0)),INDEX(N705:N$749,MATCH($C704,$F705:$F$749,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H704,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":398.15130830288558},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H704,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16988.151568156572},{"$f":"IF($H704>$C704,INDEX(U$687:U703,MATCH($C704,$F$687:$F703,0)),INDEX(U705:U$749,MATCH($C704,$F705:$F$749,0)))","v":256880},{"$f":"IF($H704>$C704,INDEX(V$687:V703,MATCH($C704,$F$687:$F703,0)),INDEX(V705:V$749,MATCH($C704,$F705:$F$749,0)))","v":17.2},{"$f":"IF($H704>$C704,INDEX(W$687:W703,MATCH($C704,$F$687:$F703,0)),INDEX(W705:W$749,MATCH($C704,$F705:$F$749,0)))","v":113965.42390229716},{"$f":"IF($H704>$C704,INDEX(X$687:X703,MATCH($C704,$F$687:$F703,0)),INDEX(X705:X$749,MATCH($C704,$F705:$F$749,0)))","v":28491.35597557429},{"$f":"IF($H704>$C704,INDEX(Y$687:Y703,MATCH($C704,$F$687:$F703,0)),INDEX(Y705:Y$749,MATCH($C704,$F705:$F$749,0)))","v":111770.16981680717},null,5.4305229387897884E-2,null,null,{"$f":"IF($H704>$C704,INDEX(AD$687:AD703,MATCH($C704,$F$687:$F703,0)),INDEX(AD705:AD$749,MATCH($C704,$F705:$F$749,0)))","v":3.717472118959108E-2},null,null,{"$f":"IF($H704>$C704,INDEX(AG$687:AG703,MATCH($C704,$F$687:$F703,0)),INDEX(AG705:AG$749,MATCH($C704,$F705:$F$749,0)))","v":1},{"$f":"IF($H704>$C704,INDEX(AH$687:AH703,MATCH($C704,$F$687:$F703,0)),INDEX(AH705:AH$749,MATCH($C704,$F705:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H704>$C704,INDEX(AN$687:AN703,MATCH($C704,$F$687:$F703,0)),INDEX(AN705:AN$749,MATCH($C704,$F705:$F$749,0)))","v":0.03},null,{"$f":"IF($H704>$C704,INDEX(AP$687:AP703,MATCH($C704,$F$687:$F703,0)),INDEX(AP705:AP$749,MATCH($C704,$F705:$F$749,0)))","v":864},{"$f":"IF($H704>$C704,INDEX(AQ$687:AQ703,MATCH($C704,$F$687:$F703,0)),INDEX(AQ705:AQ$749,MATCH($C704,$F705:$F$749,0)))","v":0},{"$f":"IF($H704>$C704,INDEX(AR$687:AR703,MATCH($C704,$F$687:$F703,0)),INDEX(AR705:AR$749,MATCH($C704,$F705:$F$749,0)))","v":4},{"$f":"IF($H704>$C704,INDEX(AS$687:AS703,MATCH($C704,$F$687:$F703,0)),INDEX(AS705:AS$749,MATCH($C704,$F705:$F$749,0)))","v":35000},null,null,{"$f":"IF($H704>$C704,INDEX(AV$687:AV703,MATCH($C704,$F$687:$F703,0)),INDEX(AV705:AV$749,MATCH($C704,$F705:$F$749,0)))","v":1.252},{"$f":"IF($H704>$C704,INDEX(AW$687:AW703,MATCH($C704,$F$687:$F703,0)),INDEX(AW705:AW$749,MATCH($C704,$F705:$F$749,0)))","v":1.1667816857303936}]
[null,6.1,6.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H705)),ABS($E$687:$E$749-H705),0))","v":6},6,6.1,1,6,{"$f":"H705+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":6},{"$f":"J719","v":"Mellem personbil, benzin"},"Suzuki","Vitara","1,6 5-dørs",2015,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H705,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":314.32355866522511},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H705,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16614.174040130296},256880,17.2,99444.282787691438,24861.070696922859,116543.03022692146,null,7.7291569869547772E-2,null,null,5.2910052910052914E-2,null,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1.252,1.1667816857303936]
[null,6.2,6.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H706)),ABS($E$687:$E$749-H706),0))","v":6},6,6.2,1,6,{"$f":"H706+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":6},{"$f":"J705","v":"Mellem personbil, benzin"},"Toyota","Avensis","1.8 vvt-i touring sports",2015,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H706,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":314.32355866522511},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H706,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16614.174040130296},256880,17.2,125668.56535506285,31417.141338765712,177913.56004074286,null,9.4857835748990427E-2,null,null,6.4935064935064929E-2,null,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1.252,1.1667816857303936]
[null,6.3,6.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H707)),ABS($E$687:$E$749-H707),0))","v":6},6,6.3,1,6,{"$f":"H707+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":6},{"$f":"J706","v":"Mellem personbil, benzin"},"Toyota","Auris","1.8 hybrid touring sports",2015,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H707,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":314.32355866522511},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H707,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16614.174040130296},256880,17.2,113965.42390229716,28491.35597557429,111770.16981680717,null,5.4305229387897884E-2,null,null,3.717472118959108E-2,null,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1.252,1.1667816857303936]
[null,7.1,6.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H708)),ABS($E$687:$E$749-H708),0))","v":6},0,0,0,7,{"$f":"H708+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":7},{"$f":"IF($H708>$C708,INDEX(J$687:J707,MATCH($C708,$F$687:$F707,0)),INDEX(J709:J$749,MATCH($C708,$F709:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H708>$C708,INDEX(K$687:K707,MATCH($C708,$F$687:$F707,0)),INDEX(K709:K$749,MATCH($C708,$F709:$F$749,0)))","v":"Suzuki"},{"$f":"IF($H708>$C708,INDEX(L$687:L707,MATCH($C708,$F$687:$F707,0)),INDEX(L709:L$749,MATCH($C708,$F709:$F$749,0)))","v":"Vitara"},{"$f":"IF($H708>$C708,INDEX(M$687:M707,MATCH($C708,$F$687:$F707,0)),INDEX(M709:M$749,MATCH($C708,$F709:$F$749,0)))","v":"1,6 5-dørs"},{"$f":"IF($H708>$C708,INDEX(N$687:N707,MATCH($C708,$F$687:$F707,0)),INDEX(N709:N$749,MATCH($C708,$F709:$F$749,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H708,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":223.2228987392655},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H708,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16248.573208564965},{"$f":"IF($H708>$C708,INDEX(U$687:U707,MATCH($C708,$F$687:$F707,0)),INDEX(U709:U$749,MATCH($C708,$F709:$F$749,0)))","v":256880},{"$f":"IF($H708>$C708,INDEX(V$687:V707,MATCH($C708,$F$687:$F707,0)),INDEX(V709:V$749,MATCH($C708,$F709:$F$749,0)))","v":17.2},{"$f":"IF($H708>$C708,INDEX(W$687:W707,MATCH($C708,$F$687:$F707,0)),INDEX(W709:W$749,MATCH($C708,$F709:$F$749,0)))","v":99444.282787691438},{"$f":"IF($H708>$C708,INDEX(X$687:X707,MATCH($C708,$F$687:$F707,0)),INDEX(X709:X$749,MATCH($C708,$F709:$F$749,0)))","v":24861.070696922859},{"$f":"IF($H708>$C708,INDEX(Y$687:Y707,MATCH($C708,$F$687:$F707,0)),INDEX(Y709:Y$749,MATCH($C708,$F709:$F$749,0)))","v":116543.03022692146},null,7.7291569869547772E-2,null,null,{"$f":"IF($H708>$C708,INDEX(AD$687:AD707,MATCH($C708,$F$687:$F707,0)),INDEX(AD709:AD$749,MATCH($C708,$F709:$F$749,0)))","v":5.2910052910052914E-2},null,null,{"$f":"IF($H708>$C708,INDEX(AG$687:AG707,MATCH($C708,$F$687:$F707,0)),INDEX(AG709:AG$749,MATCH($C708,$F709:$F$749,0)))","v":1},{"$f":"IF($H708>$C708,INDEX(AH$687:AH707,MATCH($C708,$F$687:$F707,0)),INDEX(AH709:AH$749,MATCH($C708,$F709:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H708>$C708,INDEX(AN$687:AN707,MATCH($C708,$F$687:$F707,0)),INDEX(AN709:AN$749,MATCH($C708,$F709:$F$749,0)))","v":0.03},null,{"$f":"IF($H708>$C708,INDEX(AP$687:AP707,MATCH($C708,$F$687:$F707,0)),INDEX(AP709:AP$749,MATCH($C708,$F709:$F$749,0)))","v":864},{"$f":"IF($H708>$C708,INDEX(AQ$687:AQ707,MATCH($C708,$F$687:$F707,0)),INDEX(AQ709:AQ$749,MATCH($C708,$F709:$F$749,0)))","v":0},{"$f":"IF($H708>$C708,INDEX(AR$687:AR707,MATCH($C708,$F$687:$F707,0)),INDEX(AR709:AR$749,MATCH($C708,$F709:$F$749,0)))","v":4},{"$f":"IF($H708>$C708,INDEX(AS$687:AS707,MATCH($C708,$F$687:$F707,0)),INDEX(AS709:AS$749,MATCH($C708,$F709:$F$749,0)))","v":35000},null,null,{"$f":"IF($H708>$C708,INDEX(AV$687:AV707,MATCH($C708,$F$687:$F707,0)),INDEX(AV709:AV$749,MATCH($C708,$F709:$F$749,0)))","v":1.252},{"$f":"IF($H708>$C708,INDEX(AW$687:AW707,MATCH($C708,$F$687:$F707,0)),INDEX(AW709:AW$749,MATCH($C708,$F709:$F$749,0)))","v":1.1667816857303936}]
[null,7.2,6.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H709)),ABS($E$687:$E$749-H709),0))","v":6},0,0,0,7,{"$f":"H709+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":7},{"$f":"IF($H709>$C709,INDEX(J$687:J708,MATCH($C709,$F$687:$F708,0)),INDEX(J710:J$749,MATCH($C709,$F710:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H709>$C709,INDEX(K$687:K708,MATCH($C709,$F$687:$F708,0)),INDEX(K710:K$749,MATCH($C709,$F710:$F$749,0)))","v":"Toyota"},{"$f":"IF($H709>$C709,INDEX(L$687:L708,MATCH($C709,$F$687:$F708,0)),INDEX(L710:L$749,MATCH($C709,$F710:$F$749,0)))","v":"Avensis"},{"$f":"IF($H709>$C709,INDEX(M$687:M708,MATCH($C709,$F$687:$F708,0)),INDEX(M710:M$749,MATCH($C709,$F710:$F$749,0)))","v":"1.8 vvt-i touring sports"},{"$f":"IF($H709>$C709,INDEX(N$687:N708,MATCH($C709,$F$687:$F708,0)),INDEX(N710:N$749,MATCH($C709,$F710:$F$749,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H709,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":223.2228987392655},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H709,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16248.573208564965},{"$f":"IF($H709>$C709,INDEX(U$687:U708,MATCH($C709,$F$687:$F708,0)),INDEX(U710:U$749,MATCH($C709,$F710:$F$749,0)))","v":256880},{"$f":"IF($H709>$C709,INDEX(V$687:V708,MATCH($C709,$F$687:$F708,0)),INDEX(V710:V$749,MATCH($C709,$F710:$F$749,0)))","v":17.2},{"$f":"IF($H709>$C709,INDEX(W$687:W708,MATCH($C709,$F$687:$F708,0)),INDEX(W710:W$749,MATCH($C709,$F710:$F$749,0)))","v":125668.56535506285},{"$f":"IF($H709>$C709,INDEX(X$687:X708,MATCH($C709,$F$687:$F708,0)),INDEX(X710:X$749,MATCH($C709,$F710:$F$749,0)))","v":31417.141338765712},{"$f":"IF($H709>$C709,INDEX(Y$687:Y708,MATCH($C709,$F$687:$F708,0)),INDEX(Y710:Y$749,MATCH($C709,$F710:$F$749,0)))","v":177913.56004074286},null,{"$f":"AD709*AV709*AW709","v":9.4857835748990427E-2},null,null,{"$f":"IF($H709>$C709,INDEX(AD$687:AD708,MATCH($C709,$F$687:$F708,0)),INDEX(AD710:AD$749,MATCH($C709,$F710:$F$749,0)))","v":6.4935064935064929E-2},null,null,{"$f":"IF($H709>$C709,INDEX(AG$687:AG708,MATCH($C709,$F$687:$F708,0)),INDEX(AG710:AG$749,MATCH($C709,$F710:$F$749,0)))","v":1},{"$f":"IF($H709>$C709,INDEX(AH$687:AH708,MATCH($C709,$F$687:$F708,0)),INDEX(AH710:AH$749,MATCH($C709,$F710:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H709>$C709,INDEX(AN$687:AN708,MATCH($C709,$F$687:$F708,0)),INDEX(AN710:AN$749,MATCH($C709,$F710:$F$749,0)))","v":0.03},null,{"$f":"IF($H709>$C709,INDEX(AP$687:AP708,MATCH($C709,$F$687:$F708,0)),INDEX(AP710:AP$749,MATCH($C709,$F710:$F$749,0)))","v":864},{"$f":"IF($H709>$C709,INDEX(AQ$687:AQ708,MATCH($C709,$F$687:$F708,0)),INDEX(AQ710:AQ$749,MATCH($C709,$F710:$F$749,0)))","v":0},{"$f":"IF($H709>$C709,INDEX(AR$687:AR708,MATCH($C709,$F$687:$F708,0)),INDEX(AR710:AR$749,MATCH($C709,$F710:$F$749,0)))","v":4},{"$f":"IF($H709>$C709,INDEX(AS$687:AS708,MATCH($C709,$F$687:$F708,0)),INDEX(AS710:AS$749,MATCH($C709,$F710:$F$749,0)))","v":35000},null,null,{"$f":"IF($H709>$C709,INDEX(AV$687:AV708,MATCH($C709,$F$687:$F708,0)),INDEX(AV710:AV$749,MATCH($C709,$F710:$F$749,0)))","v":1.252},{"$f":"IF($H709>$C709,INDEX(AW$687:AW708,MATCH($C709,$F$687:$F708,0)),INDEX(AW710:AW$749,MATCH($C709,$F710:$F$749,0)))","v":1.1667816857303936}]
[null,7.3,6.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H710)),ABS($E$687:$E$749-H710),0))","v":6},0,0,0,7,{"$f":"H710+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":7},{"$f":"IF($H710>$C710,INDEX(J$687:J709,MATCH($C710,$F$687:$F709,0)),INDEX(J711:J$749,MATCH($C710,$F711:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H710>$C710,INDEX(K$687:K709,MATCH($C710,$F$687:$F709,0)),INDEX(K711:K$749,MATCH($C710,$F711:$F$749,0)))","v":"Toyota"},{"$f":"IF($H710>$C710,INDEX(L$687:L709,MATCH($C710,$F$687:$F709,0)),INDEX(L711:L$749,MATCH($C710,$F711:$F$749,0)))","v":"Auris"},{"$f":"IF($H710>$C710,INDEX(M$687:M709,MATCH($C710,$F$687:$F709,0)),INDEX(M711:M$749,MATCH($C710,$F711:$F$749,0)))","v":"1.8 hybrid touring sports"},{"$f":"IF($H710>$C710,INDEX(N$687:N709,MATCH($C710,$F$687:$F709,0)),INDEX(N711:N$749,MATCH($C710,$F711:$F$749,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H710,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":223.2228987392655},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H710,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16248.573208564965},{"$f":"IF($H710>$C710,INDEX(U$687:U709,MATCH($C710,$F$687:$F709,0)),INDEX(U711:U$749,MATCH($C710,$F711:$F$749,0)))","v":256880},{"$f":"IF($H710>$C710,INDEX(V$687:V709,MATCH($C710,$F$687:$F709,0)),INDEX(V711:V$749,MATCH($C710,$F711:$F$749,0)))","v":17.2},{"$f":"IF($H710>$C710,INDEX(W$687:W709,MATCH($C710,$F$687:$F709,0)),INDEX(W711:W$749,MATCH($C710,$F711:$F$749,0)))","v":113965.42390229716},{"$f":"IF($H710>$C710,INDEX(X$687:X709,MATCH($C710,$F$687:$F709,0)),INDEX(X711:X$749,MATCH($C710,$F711:$F$749,0)))","v":28491.35597557429},{"$f":"IF($H710>$C710,INDEX(Y$687:Y709,MATCH($C710,$F$687:$F709,0)),INDEX(Y711:Y$749,MATCH($C710,$F711:$F$749,0)))","v":111770.16981680717},null,5.4305229387897884E-2,null,null,{"$f":"IF($H710>$C710,INDEX(AD$687:AD709,MATCH($C710,$F$687:$F709,0)),INDEX(AD711:AD$749,MATCH($C710,$F711:$F$749,0)))","v":3.717472118959108E-2},null,null,{"$f":"IF($H710>$C710,INDEX(AG$687:AG709,MATCH($C710,$F$687:$F709,0)),INDEX(AG711:AG$749,MATCH($C710,$F711:$F$749,0)))","v":1},{"$f":"IF($H710>$C710,INDEX(AH$687:AH709,MATCH($C710,$F$687:$F709,0)),INDEX(AH711:AH$749,MATCH($C710,$F711:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H710>$C710,INDEX(AN$687:AN709,MATCH($C710,$F$687:$F709,0)),INDEX(AN711:AN$749,MATCH($C710,$F711:$F$749,0)))","v":0.03},null,{"$f":"IF($H710>$C710,INDEX(AP$687:AP709,MATCH($C710,$F$687:$F709,0)),INDEX(AP711:AP$749,MATCH($C710,$F711:$F$749,0)))","v":864},{"$f":"IF($H710>$C710,INDEX(AQ$687:AQ709,MATCH($C710,$F$687:$F709,0)),INDEX(AQ711:AQ$749,MATCH($C710,$F711:$F$749,0)))","v":0},{"$f":"IF($H710>$C710,INDEX(AR$687:AR709,MATCH($C710,$F$687:$F709,0)),INDEX(AR711:AR$749,MATCH($C710,$F711:$F$749,0)))","v":4},{"$f":"IF($H710>$C710,INDEX(AS$687:AS709,MATCH($C710,$F$687:$F709,0)),INDEX(AS711:AS$749,MATCH($C710,$F711:$F$749,0)))","v":35000},null,null,{"$f":"IF($H710>$C710,INDEX(AV$687:AV709,MATCH($C710,$F$687:$F709,0)),INDEX(AV711:AV$749,MATCH($C710,$F711:$F$749,0)))","v":1.252},{"$f":"IF($H710>$C710,INDEX(AW$687:AW709,MATCH($C710,$F$687:$F709,0)),INDEX(AW711:AW$749,MATCH($C710,$F711:$F$749,0)))","v":1.1667816857303936}]
[null,8.1,6.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H711)),ABS($E$687:$E$749-H711),0))","v":6},0,0,0,8,{"$f":"H711+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":8},{"$f":"IF($H711>$C711,INDEX(J$687:J710,MATCH($C711,$F$687:$F710,0)),INDEX(J712:J$749,MATCH($C711,$F712:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H711>$C711,INDEX(K$687:K710,MATCH($C711,$F$687:$F710,0)),INDEX(K712:K$749,MATCH($C711,$F712:$F$749,0)))","v":"Suzuki"},{"$f":"IF($H711>$C711,INDEX(L$687:L710,MATCH($C711,$F$687:$F710,0)),INDEX(L712:L$749,MATCH($C711,$F712:$F$749,0)))","v":"Vitara"},{"$f":"IF($H711>$C711,INDEX(M$687:M710,MATCH($C711,$F$687:$F710,0)),INDEX(M712:M$749,MATCH($C711,$F712:$F$749,0)))","v":"1,6 5-dørs"},{"$f":"IF($H711>$C711,INDEX(N$687:N710,MATCH($C711,$F$687:$F710,0)),INDEX(N712:N$749,MATCH($C711,$F712:$F$749,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H711,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":201.49676141155689},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H711,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15890.911783245812},{"$f":"IF($H711>$C711,INDEX(U$687:U710,MATCH($C711,$F$687:$F710,0)),INDEX(U712:U$749,MATCH($C711,$F712:$F$749,0)))","v":256880},{"$f":"IF($H711>$C711,INDEX(V$687:V710,MATCH($C711,$F$687:$F710,0)),INDEX(V712:V$749,MATCH($C711,$F712:$F$749,0)))","v":17.2},{"$f":"IF($H711>$C711,INDEX(W$687:W710,MATCH($C711,$F$687:$F710,0)),INDEX(W712:W$749,MATCH($C711,$F712:$F$749,0)))","v":99444.282787691438},{"$f":"IF($H711>$C711,INDEX(X$687:X710,MATCH($C711,$F$687:$F710,0)),INDEX(X712:X$749,MATCH($C711,$F712:$F$749,0)))","v":24861.070696922859},{"$f":"IF($H711>$C711,INDEX(Y$687:Y710,MATCH($C711,$F$687:$F710,0)),INDEX(Y712:Y$749,MATCH($C711,$F712:$F$749,0)))","v":116543.03022692146},null,7.7291569869547772E-2,null,null,{"$f":"IF($H711>$C711,INDEX(AD$687:AD710,MATCH($C711,$F$687:$F710,0)),INDEX(AD712:AD$749,MATCH($C711,$F712:$F$749,0)))","v":5.2910052910052914E-2},null,null,{"$f":"IF($H711>$C711,INDEX(AG$687:AG710,MATCH($C711,$F$687:$F710,0)),INDEX(AG712:AG$749,MATCH($C711,$F712:$F$749,0)))","v":1},{"$f":"IF($H711>$C711,INDEX(AH$687:AH710,MATCH($C711,$F$687:$F710,0)),INDEX(AH712:AH$749,MATCH($C711,$F712:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H711>$C711,INDEX(AN$687:AN710,MATCH($C711,$F$687:$F710,0)),INDEX(AN712:AN$749,MATCH($C711,$F712:$F$749,0)))","v":0.03},null,{"$f":"IF($H711>$C711,INDEX(AP$687:AP710,MATCH($C711,$F$687:$F710,0)),INDEX(AP712:AP$749,MATCH($C711,$F712:$F$749,0)))","v":864},{"$f":"IF($H711>$C711,INDEX(AQ$687:AQ710,MATCH($C711,$F$687:$F710,0)),INDEX(AQ712:AQ$749,MATCH($C711,$F712:$F$749,0)))","v":0},{"$f":"IF($H711>$C711,INDEX(AR$687:AR710,MATCH($C711,$F$687:$F710,0)),INDEX(AR712:AR$749,MATCH($C711,$F712:$F$749,0)))","v":4},{"$f":"IF($H711>$C711,INDEX(AS$687:AS710,MATCH($C711,$F$687:$F710,0)),INDEX(AS712:AS$749,MATCH($C711,$F712:$F$749,0)))","v":35000},null,null,{"$f":"IF($H711>$C711,INDEX(AV$687:AV710,MATCH($C711,$F$687:$F710,0)),INDEX(AV712:AV$749,MATCH($C711,$F712:$F$749,0)))","v":1.252},{"$f":"IF($H711>$C711,INDEX(AW$687:AW710,MATCH($C711,$F$687:$F710,0)),INDEX(AW712:AW$749,MATCH($C711,$F712:$F$749,0)))","v":1.1667816857303936}]
[null,8.1999999999999993,6.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H712)),ABS($E$687:$E$749-H712),0))","v":6},0,0,0,8,{"$f":"H712+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":8},{"$f":"IF($H712>$C712,INDEX(J$687:J711,MATCH($C712,$F$687:$F711,0)),INDEX(J713:J$749,MATCH($C712,$F713:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H712>$C712,INDEX(K$687:K711,MATCH($C712,$F$687:$F711,0)),INDEX(K713:K$749,MATCH($C712,$F713:$F$749,0)))","v":"Toyota"},{"$f":"IF($H712>$C712,INDEX(L$687:L711,MATCH($C712,$F$687:$F711,0)),INDEX(L713:L$749,MATCH($C712,$F713:$F$749,0)))","v":"Avensis"},{"$f":"IF($H712>$C712,INDEX(M$687:M711,MATCH($C712,$F$687:$F711,0)),INDEX(M713:M$749,MATCH($C712,$F713:$F$749,0)))","v":"1.8 vvt-i touring sports"},{"$f":"IF($H712>$C712,INDEX(N$687:N711,MATCH($C712,$F$687:$F711,0)),INDEX(N713:N$749,MATCH($C712,$F713:$F$749,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H712,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":201.49676141155689},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H712,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15890.911783245812},{"$f":"IF($H712>$C712,INDEX(U$687:U711,MATCH($C712,$F$687:$F711,0)),INDEX(U713:U$749,MATCH($C712,$F713:$F$749,0)))","v":256880},{"$f":"IF($H712>$C712,INDEX(V$687:V711,MATCH($C712,$F$687:$F711,0)),INDEX(V713:V$749,MATCH($C712,$F713:$F$749,0)))","v":17.2},{"$f":"IF($H712>$C712,INDEX(W$687:W711,MATCH($C712,$F$687:$F711,0)),INDEX(W713:W$749,MATCH($C712,$F713:$F$749,0)))","v":125668.56535506285},{"$f":"IF($H712>$C712,INDEX(X$687:X711,MATCH($C712,$F$687:$F711,0)),INDEX(X713:X$749,MATCH($C712,$F713:$F$749,0)))","v":31417.141338765712},{"$f":"IF($H712>$C712,INDEX(Y$687:Y711,MATCH($C712,$F$687:$F711,0)),INDEX(Y713:Y$749,MATCH($C712,$F713:$F$749,0)))","v":177913.56004074286},null,9.4857835748990427E-2,null,null,{"$f":"IF($H712>$C712,INDEX(AD$687:AD711,MATCH($C712,$F$687:$F711,0)),INDEX(AD713:AD$749,MATCH($C712,$F713:$F$749,0)))","v":6.4935064935064929E-2},null,null,{"$f":"IF($H712>$C712,INDEX(AG$687:AG711,MATCH($C712,$F$687:$F711,0)),INDEX(AG713:AG$749,MATCH($C712,$F713:$F$749,0)))","v":1},{"$f":"IF($H712>$C712,INDEX(AH$687:AH711,MATCH($C712,$F$687:$F711,0)),INDEX(AH713:AH$749,MATCH($C712,$F713:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H712>$C712,INDEX(AN$687:AN711,MATCH($C712,$F$687:$F711,0)),INDEX(AN713:AN$749,MATCH($C712,$F713:$F$749,0)))","v":0.03},null,{"$f":"IF($H712>$C712,INDEX(AP$687:AP711,MATCH($C712,$F$687:$F711,0)),INDEX(AP713:AP$749,MATCH($C712,$F713:$F$749,0)))","v":864},{"$f":"IF($H712>$C712,INDEX(AQ$687:AQ711,MATCH($C712,$F$687:$F711,0)),INDEX(AQ713:AQ$749,MATCH($C712,$F713:$F$749,0)))","v":0},{"$f":"IF($H712>$C712,INDEX(AR$687:AR711,MATCH($C712,$F$687:$F711,0)),INDEX(AR713:AR$749,MATCH($C712,$F713:$F$749,0)))","v":4},{"$f":"IF($H712>$C712,INDEX(AS$687:AS711,MATCH($C712,$F$687:$F711,0)),INDEX(AS713:AS$749,MATCH($C712,$F713:$F$749,0)))","v":35000},null,null,{"$f":"IF($H712>$C712,INDEX(AV$687:AV711,MATCH($C712,$F$687:$F711,0)),INDEX(AV713:AV$749,MATCH($C712,$F713:$F$749,0)))","v":1.252},{"$f":"IF($H712>$C712,INDEX(AW$687:AW711,MATCH($C712,$F$687:$F711,0)),INDEX(AW713:AW$749,MATCH($C712,$F713:$F$749,0)))","v":1.1667816857303936}]
[null,8.3000000000000007,6.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H713)),ABS($E$687:$E$749-H713),0))","v":6},0,0,0,8,{"$f":"H713+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":8},{"$f":"IF($H713>$C713,INDEX(J$687:J712,MATCH($C713,$F$687:$F712,0)),INDEX(J714:J$749,MATCH($C713,$F714:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H713>$C713,INDEX(K$687:K712,MATCH($C713,$F$687:$F712,0)),INDEX(K714:K$749,MATCH($C713,$F714:$F$749,0)))","v":"Toyota"},{"$f":"IF($H713>$C713,INDEX(L$687:L712,MATCH($C713,$F$687:$F712,0)),INDEX(L714:L$749,MATCH($C713,$F714:$F$749,0)))","v":"Auris"},{"$f":"IF($H713>$C713,INDEX(M$687:M712,MATCH($C713,$F$687:$F712,0)),INDEX(M714:M$749,MATCH($C713,$F714:$F$749,0)))","v":"1.8 hybrid touring sports"},{"$f":"IF($H713>$C713,INDEX(N$687:N712,MATCH($C713,$F$687:$F712,0)),INDEX(N714:N$749,MATCH($C713,$F714:$F$749,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H713,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":201.49676141155689},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H713,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15890.911783245812},{"$f":"IF($H713>$C713,INDEX(U$687:U712,MATCH($C713,$F$687:$F712,0)),INDEX(U714:U$749,MATCH($C713,$F714:$F$749,0)))","v":256880},{"$f":"IF($H713>$C713,INDEX(V$687:V712,MATCH($C713,$F$687:$F712,0)),INDEX(V714:V$749,MATCH($C713,$F714:$F$749,0)))","v":17.2},{"$f":"IF($H713>$C713,INDEX(W$687:W712,MATCH($C713,$F$687:$F712,0)),INDEX(W714:W$749,MATCH($C713,$F714:$F$749,0)))","v":113965.42390229716},{"$f":"IF($H713>$C713,INDEX(X$687:X712,MATCH($C713,$F$687:$F712,0)),INDEX(X714:X$749,MATCH($C713,$F714:$F$749,0)))","v":28491.35597557429},{"$f":"IF($H713>$C713,INDEX(Y$687:Y712,MATCH($C713,$F$687:$F712,0)),INDEX(Y714:Y$749,MATCH($C713,$F714:$F$749,0)))","v":111770.16981680717},null,5.4305229387897884E-2,null,null,{"$f":"IF($H713>$C713,INDEX(AD$687:AD712,MATCH($C713,$F$687:$F712,0)),INDEX(AD714:AD$749,MATCH($C713,$F714:$F$749,0)))","v":3.717472118959108E-2},null,null,{"$f":"IF($H713>$C713,INDEX(AG$687:AG712,MATCH($C713,$F$687:$F712,0)),INDEX(AG714:AG$749,MATCH($C713,$F714:$F$749,0)))","v":1},{"$f":"IF($H713>$C713,INDEX(AH$687:AH712,MATCH($C713,$F$687:$F712,0)),INDEX(AH714:AH$749,MATCH($C713,$F714:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H713>$C713,INDEX(AN$687:AN712,MATCH($C713,$F$687:$F712,0)),INDEX(AN714:AN$749,MATCH($C713,$F714:$F$749,0)))","v":0.03},null,{"$f":"IF($H713>$C713,INDEX(AP$687:AP712,MATCH($C713,$F$687:$F712,0)),INDEX(AP714:AP$749,MATCH($C713,$F714:$F$749,0)))","v":864},{"$f":"IF($H713>$C713,INDEX(AQ$687:AQ712,MATCH($C713,$F$687:$F712,0)),INDEX(AQ714:AQ$749,MATCH($C713,$F714:$F$749,0)))","v":0},{"$f":"IF($H713>$C713,INDEX(AR$687:AR712,MATCH($C713,$F$687:$F712,0)),INDEX(AR714:AR$749,MATCH($C713,$F714:$F$749,0)))","v":4},{"$f":"IF($H713>$C713,INDEX(AS$687:AS712,MATCH($C713,$F$687:$F712,0)),INDEX(AS714:AS$749,MATCH($C713,$F714:$F$749,0)))","v":35000},null,null,{"$f":"IF($H713>$C713,INDEX(AV$687:AV712,MATCH($C713,$F$687:$F712,0)),INDEX(AV714:AV$749,MATCH($C713,$F714:$F$749,0)))","v":1.252},{"$f":"IF($H713>$C713,INDEX(AW$687:AW712,MATCH($C713,$F$687:$F712,0)),INDEX(AW714:AW$749,MATCH($C713,$F714:$F$749,0)))","v":1.1667816857303936}]
[null,9.1,10.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H714)),ABS($E$687:$E$749-H714),0))","v":10},0,0,0,9,{"$f":"H714+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":9},{"$f":"IF($H714>$C714,INDEX(J$687:J713,MATCH($C714,$F$687:$F713,0)),INDEX(J715:J$749,MATCH($C714,$F715:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H714>$C714,INDEX(K$687:K713,MATCH($C714,$F$687:$F713,0)),INDEX(K715:K$749,MATCH($C714,$F715:$F$749,0)))","v":"Toyota"},{"$f":"IF($H714>$C714,INDEX(L$687:L713,MATCH($C714,$F$687:$F713,0)),INDEX(L715:L$749,MATCH($C714,$F715:$F$749,0)))","v":"Avensis stw"},{"$f":"IF($H714>$C714,INDEX(M$687:M713,MATCH($C714,$F$687:$F713,0)),INDEX(M715:M$749,MATCH($C714,$F715:$F$749,0)))","v":"1.8 stw man.6"},{"$f":"IF($H714>$C714,INDEX(N$687:N713,MATCH($C714,$F$687:$F713,0)),INDEX(N715:N$749,MATCH($C714,$F715:$F$749,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H714,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":162.48528317372964},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H714,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15541.394851624067},{"$f":"IF($H714>$C714,INDEX(U$687:U713,MATCH($C714,$F$687:$F713,0)),INDEX(U715:U$749,MATCH($C714,$F715:$F$749,0)))","v":256880},{"$f":"IF($H714>$C714,INDEX(V$687:V713,MATCH($C714,$F$687:$F713,0)),INDEX(V715:V$749,MATCH($C714,$F715:$F$749,0)))","v":17.2},{"$f":"IF($H714>$C714,INDEX(W$687:W713,MATCH($C714,$F$687:$F713,0)),INDEX(W715:W$749,MATCH($C714,$F715:$F$749,0)))","v":116513.71428571417},{"$f":"IF($H714>$C714,INDEX(X$687:X713,MATCH($C714,$F$687:$F713,0)),INDEX(X715:X$749,MATCH($C714,$F715:$F$749,0)))","v":29128.428571428543},{"$f":"IF($H714>$C714,INDEX(Y$687:Y713,MATCH($C714,$F$687:$F713,0)),INDEX(Y715:Y$749,MATCH($C714,$F715:$F$749,0)))","v":180619.85714285693},null,9.8040984599627706E-2,null,null,{"$f":"IF($H714>$C714,INDEX(AD$687:AD713,MATCH($C714,$F$687:$F713,0)),INDEX(AD715:AD$749,MATCH($C714,$F715:$F$749,0)))","v":6.7114093959731544E-2},null,null,{"$f":"IF($H714>$C714,INDEX(AG$687:AG713,MATCH($C714,$F$687:$F713,0)),INDEX(AG715:AG$749,MATCH($C714,$F715:$F$749,0)))","v":1},{"$f":"IF($H714>$C714,INDEX(AH$687:AH713,MATCH($C714,$F$687:$F713,0)),INDEX(AH715:AH$749,MATCH($C714,$F715:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H714>$C714,INDEX(AN$687:AN713,MATCH($C714,$F$687:$F713,0)),INDEX(AN715:AN$749,MATCH($C714,$F715:$F$749,0)))","v":0.03},null,{"$f":"IF($H714>$C714,INDEX(AP$687:AP713,MATCH($C714,$F$687:$F713,0)),INDEX(AP715:AP$749,MATCH($C714,$F715:$F$749,0)))","v":864},{"$f":"IF($H714>$C714,INDEX(AQ$687:AQ713,MATCH($C714,$F$687:$F713,0)),INDEX(AQ715:AQ$749,MATCH($C714,$F715:$F$749,0)))","v":0},{"$f":"IF($H714>$C714,INDEX(AR$687:AR713,MATCH($C714,$F$687:$F713,0)),INDEX(AR715:AR$749,MATCH($C714,$F715:$F$749,0)))","v":4},{"$f":"IF($H714>$C714,INDEX(AS$687:AS713,MATCH($C714,$F$687:$F713,0)),INDEX(AS715:AS$749,MATCH($C714,$F715:$F$749,0)))","v":35000},null,null,{"$f":"IF($H714>$C714,INDEX(AV$687:AV713,MATCH($C714,$F$687:$F713,0)),INDEX(AV715:AV$749,MATCH($C714,$F715:$F$749,0)))","v":1.252},{"$f":"IF($H714>$C714,INDEX(AW$687:AW713,MATCH($C714,$F$687:$F713,0)),INDEX(AW715:AW$749,MATCH($C714,$F715:$F$749,0)))","v":1.1667816857303936}]
[null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H715)),ABS($E$687:$E$749-H715),0))","v":10},0,0,0,9,{"$f":"H715+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":9},{"$f":"IF($H715>$C715,INDEX(J$687:J714,MATCH($C715,$F$687:$F714,0)),INDEX(J716:J$749,MATCH($C715,$F716:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H715>$C715,INDEX(K$687:K714,MATCH($C715,$F$687:$F714,0)),INDEX(K716:K$749,MATCH($C715,$F716:$F$749,0)))","v":"Suzuki"},{"$f":"IF($H715>$C715,INDEX(L$687:L714,MATCH($C715,$F$687:$F714,0)),INDEX(L716:L$749,MATCH($C715,$F716:$F$749,0)))","v":"Sx4 combiback"},{"$f":"IF($H715>$C715,INDEX(M$687:M714,MATCH($C715,$F$687:$F714,0)),INDEX(M716:M$749,MATCH($C715,$F716:$F$749,0)))","v":"1,6"},{"$f":"IF($H715>$C715,INDEX(N$687:N714,MATCH($C715,$F$687:$F714,0)),INDEX(N716:N$749,MATCH($C715,$F716:$F$749,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H715,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":162.48528317372964},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H715,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15541.394851624067},{"$f":"IF($H715>$C715,INDEX(U$687:U714,MATCH($C715,$F$687:$F714,0)),INDEX(U716:U$749,MATCH($C715,$F716:$F$749,0)))","v":256880},{"$f":"IF($H715>$C715,INDEX(V$687:V714,MATCH($C715,$F$687:$F714,0)),INDEX(V716:V$749,MATCH($C715,$F716:$F$749,0)))","v":17.2},{"$f":"IF($H715>$C715,INDEX(W$687:W714,MATCH($C715,$F$687:$F714,0)),INDEX(W716:W$749,MATCH($C715,$F716:$F$749,0)))","v":70711.609756182224},{"$f":"IF($H715>$C715,INDEX(X$687:X714,MATCH($C715,$F$687:$F714,0)),INDEX(X716:X$749,MATCH($C715,$F716:$F$749,0)))","v":17677.902439045556},{"$f":"IF($H715>$C715,INDEX(Y$687:Y714,MATCH($C715,$F$687:$F714,0)),INDEX(Y716:Y$749,MATCH($C715,$F716:$F$749,0)))","v":78600.749804989202},null,9.0733582020773459E-2,null,null,{"$f":"IF($H715>$C715,INDEX(AD$687:AD714,MATCH($C715,$F$687:$F714,0)),INDEX(AD716:AD$749,MATCH($C715,$F716:$F$749,0)))","v":6.2111801242236017E-2},null,null,{"$f":"IF($H715>$C715,INDEX(AG$687:AG714,MATCH($C715,$F$687:$F714,0)),INDEX(AG716:AG$749,MATCH($C715,$F716:$F$749,0)))","v":1},{"$f":"IF($H715>$C715,INDEX(AH$687:AH714,MATCH($C715,$F$687:$F714,0)),INDEX(AH716:AH$749,MATCH($C715,$F716:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H715>$C715,INDEX(AN$687:AN714,MATCH($C715,$F$687:$F714,0)),INDEX(AN716:AN$749,MATCH($C715,$F716:$F$749,0)))","v":0.03},null,{"$f":"IF($H715>$C715,INDEX(AP$687:AP714,MATCH($C715,$F$687:$F714,0)),INDEX(AP716:AP$749,MATCH($C715,$F716:$F$749,0)))","v":864},{"$f":"IF($H715>$C715,INDEX(AQ$687:AQ714,MATCH($C715,$F$687:$F714,0)),INDEX(AQ716:AQ$749,MATCH($C715,$F716:$F$749,0)))","v":0},{"$f":"IF($H715>$C715,INDEX(AR$687:AR714,MATCH($C715,$F$687:$F714,0)),INDEX(AR716:AR$749,MATCH($C715,$F716:$F$749,0)))","v":4},{"$f":"IF($H715>$C715,INDEX(AS$687:AS714,MATCH($C715,$F$687:$F714,0)),INDEX(AS716:AS$749,MATCH($C715,$F716:$F$749,0)))","v":35000},null,null,{"$f":"IF($H715>$C715,INDEX(AV$687:AV714,MATCH($C715,$F$687:$F714,0)),INDEX(AV716:AV$749,MATCH($C715,$F716:$F$749,0)))","v":1.252},{"$f":"IF($H715>$C715,INDEX(AW$687:AW714,MATCH($C715,$F$687:$F714,0)),INDEX(AW716:AW$749,MATCH($C715,$F716:$F$749,0)))","v":1.1667816857303936}]
[null,9.3000000000000007,10.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H716)),ABS($E$687:$E$749-H716),0))","v":10},0,0,0,9,{"$f":"H716+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":9},{"$f":"IF($H716>$C716,INDEX(J$687:J715,MATCH($C716,$F$687:$F715,0)),INDEX(J717:J$749,MATCH($C716,$F717:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H716>$C716,INDEX(K$687:K715,MATCH($C716,$F$687:$F715,0)),INDEX(K717:K$749,MATCH($C716,$F717:$F$749,0)))","v":"Toyota"},{"$f":"IF($H716>$C716,INDEX(L$687:L715,MATCH($C716,$F$687:$F715,0)),INDEX(L717:L$749,MATCH($C716,$F717:$F$749,0)))","v":"Avensis sedan"},{"$f":"IF($H716>$C716,INDEX(M$687:M715,MATCH($C716,$F$687:$F715,0)),INDEX(M717:M$749,MATCH($C716,$F717:$F$749,0)))","v":"1.8 sd man.6"},{"$f":"IF($H716>$C716,INDEX(N$687:N715,MATCH($C716,$F$687:$F715,0)),INDEX(N717:N$749,MATCH($C716,$F717:$F$749,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H716,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":162.48528317372964},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H716,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15541.394851624067},{"$f":"IF($H716>$C716,INDEX(U$687:U715,MATCH($C716,$F$687:$F715,0)),INDEX(U717:U$749,MATCH($C716,$F717:$F$749,0)))","v":256880},{"$f":"IF($H716>$C716,INDEX(V$687:V715,MATCH($C716,$F$687:$F715,0)),INDEX(V717:V$749,MATCH($C716,$F717:$F$749,0)))","v":17.2},{"$f":"IF($H716>$C716,INDEX(W$687:W715,MATCH($C716,$F$687:$F715,0)),INDEX(W717:W$749,MATCH($C716,$F717:$F$749,0)))","v":110891.99999999999},{"$f":"IF($H716>$C716,INDEX(X$687:X715,MATCH($C716,$F$687:$F715,0)),INDEX(X717:X$749,MATCH($C716,$F717:$F$749,0)))","v":27722.999999999996},{"$f":"IF($H716>$C716,INDEX(Y$687:Y715,MATCH($C716,$F$687:$F715,0)),INDEX(Y717:Y$749,MATCH($C716,$F717:$F$749,0)))","v":167670.99999999994},null,9.6105965166740318E-2,null,null,{"$f":"IF($H716>$C716,INDEX(AD$687:AD715,MATCH($C716,$F$687:$F715,0)),INDEX(AD717:AD$749,MATCH($C716,$F717:$F$749,0)))","v":6.5789473684210523E-2},null,null,{"$f":"IF($H716>$C716,INDEX(AG$687:AG715,MATCH($C716,$F$687:$F715,0)),INDEX(AG717:AG$749,MATCH($C716,$F717:$F$749,0)))","v":1},{"$f":"IF($H716>$C716,INDEX(AH$687:AH715,MATCH($C716,$F$687:$F715,0)),INDEX(AH717:AH$749,MATCH($C716,$F717:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H716>$C716,INDEX(AN$687:AN715,MATCH($C716,$F$687:$F715,0)),INDEX(AN717:AN$749,MATCH($C716,$F717:$F$749,0)))","v":0.03},null,{"$f":"IF($H716>$C716,INDEX(AP$687:AP715,MATCH($C716,$F$687:$F715,0)),INDEX(AP717:AP$749,MATCH($C716,$F717:$F$749,0)))","v":864},{"$f":"IF($H716>$C716,INDEX(AQ$687:AQ715,MATCH($C716,$F$687:$F715,0)),INDEX(AQ717:AQ$749,MATCH($C716,$F717:$F$749,0)))","v":0},{"$f":"IF($H716>$C716,INDEX(AR$687:AR715,MATCH($C716,$F$687:$F715,0)),INDEX(AR717:AR$749,MATCH($C716,$F717:$F$749,0)))","v":4},{"$f":"IF($H716>$C716,INDEX(AS$687:AS715,MATCH($C716,$F$687:$F715,0)),INDEX(AS717:AS$749,MATCH($C716,$F717:$F$749,0)))","v":35000},null,null,{"$f":"IF($H716>$C716,INDEX(AV$687:AV715,MATCH($C716,$F$687:$F715,0)),INDEX(AV717:AV$749,MATCH($C716,$F717:$F$749,0)))","v":1.252},{"$f":"IF($H716>$C716,INDEX(AW$687:AW715,MATCH($C716,$F$687:$F715,0)),INDEX(AW717:AW$749,MATCH($C716,$F717:$F$749,0)))","v":1.1667816857303936}]
[null,10.1,10.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H717)),ABS($E$687:$E$749-H717),0))","v":10},10,10.1,1,10,{"$f":"H717+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":10},{"$f":"J731","v":"Mellem personbil, benzin"},"Toyota","Avensis stw","1.8 stw man.6",2011,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H717,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":206.77378257914094},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H717,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15199.484164888338},256880,17.2,116513.71428571417,29128.428571428543,180619.85714285693,null,9.8040984599627706E-2,null,null,6.7114093959731544E-2,null,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1.252,1.1667816857303936]
[null,10.199999999999999,10.199999999999999,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H718)),ABS($E$687:$E$749-H718),0))","v":10},10,10.199999999999999,1,10,{"$f":"H718+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":10},{"$f":"J717","v":"Mellem personbil, benzin"},"Suzuki","Sx4 combiback","1,6",2011,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H718,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":206.77378257914094},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H718,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15199.484164888338},256880,17.2,70711.609756182224,17677.902439045556,78600.749804989202,null,9.0733582020773459E-2,null,null,6.2111801242236017E-2,null,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1.252,1.1667816857303936]
[null,10.3,10.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H719)),ABS($E$687:$E$749-H719),0))","v":10},10,10.3,1,10,{"$f":"H719+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":10},{"$f":"J718","v":"Mellem personbil, benzin"},"Toyota","Avensis sedan","1.8 sd man.6",2011,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H719,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":206.77378257914094},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H719,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15199.484164888338},256880,17.2,110891.99999999999,27722.999999999996,167670.99999999994,null,9.6105965166740318E-2,null,null,6.5789473684210523E-2,null,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1.252,1.1667816857303936]
[null,11.1,10.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H720)),ABS($E$687:$E$749-H720),0))","v":10},0,0,0,11,{"$f":"H720+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":11},{"$f":"IF($H720>$C720,INDEX(J$687:J719,MATCH($C720,$F$687:$F719,0)),INDEX(J721:J$749,MATCH($C720,$F721:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H720>$C720,INDEX(K$687:K719,MATCH($C720,$F$687:$F719,0)),INDEX(K721:K$749,MATCH($C720,$F721:$F$749,0)))","v":"Toyota"},{"$f":"IF($H720>$C720,INDEX(L$687:L719,MATCH($C720,$F$687:$F719,0)),INDEX(L721:L$749,MATCH($C720,$F721:$F$749,0)))","v":"Avensis stw"},{"$f":"IF($H720>$C720,INDEX(M$687:M719,MATCH($C720,$F$687:$F719,0)),INDEX(M721:M$749,MATCH($C720,$F721:$F$749,0)))","v":"1.8 stw man.6"},{"$f":"IF($H720>$C720,INDEX(N$687:N719,MATCH($C720,$F$687:$F719,0)),INDEX(N721:N$749,MATCH($C720,$F721:$F$749,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H720,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":203.36690297769994},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H720,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14864.915063058252},{"$f":"IF($H720>$C720,INDEX(U$687:U719,MATCH($C720,$F$687:$F719,0)),INDEX(U721:U$749,MATCH($C720,$F721:$F$749,0)))","v":256880},{"$f":"IF($H720>$C720,INDEX(V$687:V719,MATCH($C720,$F$687:$F719,0)),INDEX(V721:V$749,MATCH($C720,$F721:$F$749,0)))","v":17.2},{"$f":"IF($H720>$C720,INDEX(W$687:W719,MATCH($C720,$F$687:$F719,0)),INDEX(W721:W$749,MATCH($C720,$F721:$F$749,0)))","v":116513.71428571417},{"$f":"IF($H720>$C720,INDEX(X$687:X719,MATCH($C720,$F$687:$F719,0)),INDEX(X721:X$749,MATCH($C720,$F721:$F$749,0)))","v":29128.428571428543},{"$f":"IF($H720>$C720,INDEX(Y$687:Y719,MATCH($C720,$F$687:$F719,0)),INDEX(Y721:Y$749,MATCH($C720,$F721:$F$749,0)))","v":180619.85714285693},null,9.8040984599627706E-2,null,null,{"$f":"IF($H720>$C720,INDEX(AD$687:AD719,MATCH($C720,$F$687:$F719,0)),INDEX(AD721:AD$749,MATCH($C720,$F721:$F$749,0)))","v":6.7114093959731544E-2},null,null,{"$f":"IF($H720>$C720,INDEX(AG$687:AG719,MATCH($C720,$F$687:$F719,0)),INDEX(AG721:AG$749,MATCH($C720,$F721:$F$749,0)))","v":1},{"$f":"IF($H720>$C720,INDEX(AH$687:AH719,MATCH($C720,$F$687:$F719,0)),INDEX(AH721:AH$749,MATCH($C720,$F721:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H720>$C720,INDEX(AN$687:AN719,MATCH($C720,$F$687:$F719,0)),INDEX(AN721:AN$749,MATCH($C720,$F721:$F$749,0)))","v":0.03},null,{"$f":"IF($H720>$C720,INDEX(AP$687:AP719,MATCH($C720,$F$687:$F719,0)),INDEX(AP721:AP$749,MATCH($C720,$F721:$F$749,0)))","v":864},{"$f":"IF($H720>$C720,INDEX(AQ$687:AQ719,MATCH($C720,$F$687:$F719,0)),INDEX(AQ721:AQ$749,MATCH($C720,$F721:$F$749,0)))","v":0},{"$f":"IF($H720>$C720,INDEX(AR$687:AR719,MATCH($C720,$F$687:$F719,0)),INDEX(AR721:AR$749,MATCH($C720,$F721:$F$749,0)))","v":4},{"$f":"IF($H720>$C720,INDEX(AS$687:AS719,MATCH($C720,$F$687:$F719,0)),INDEX(AS721:AS$749,MATCH($C720,$F721:$F$749,0)))","v":35000},null,null,{"$f":"IF($H720>$C720,INDEX(AV$687:AV719,MATCH($C720,$F$687:$F719,0)),INDEX(AV721:AV$749,MATCH($C720,$F721:$F$749,0)))","v":1.252},{"$f":"IF($H720>$C720,INDEX(AW$687:AW719,MATCH($C720,$F$687:$F719,0)),INDEX(AW721:AW$749,MATCH($C720,$F721:$F$749,0)))","v":1.1667816857303936}]
[null,11.2,10.199999999999999,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H721)),ABS($E$687:$E$749-H721),0))","v":10},0,0,0,11,{"$f":"H721+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":11},{"$f":"IF($H721>$C721,INDEX(J$687:J720,MATCH($C721,$F$687:$F720,0)),INDEX(J722:J$749,MATCH($C721,$F722:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H721>$C721,INDEX(K$687:K720,MATCH($C721,$F$687:$F720,0)),INDEX(K722:K$749,MATCH($C721,$F722:$F$749,0)))","v":"Suzuki"},{"$f":"IF($H721>$C721,INDEX(L$687:L720,MATCH($C721,$F$687:$F720,0)),INDEX(L722:L$749,MATCH($C721,$F722:$F$749,0)))","v":"Sx4 combiback"},{"$f":"IF($H721>$C721,INDEX(M$687:M720,MATCH($C721,$F$687:$F720,0)),INDEX(M722:M$749,MATCH($C721,$F722:$F$749,0)))","v":"1,6"},{"$f":"IF($H721>$C721,INDEX(N$687:N720,MATCH($C721,$F$687:$F720,0)),INDEX(N722:N$749,MATCH($C721,$F722:$F$749,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H721,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":203.36690297769994},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H721,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14864.915063058252},{"$f":"IF($H721>$C721,INDEX(U$687:U720,MATCH($C721,$F$687:$F720,0)),INDEX(U722:U$749,MATCH($C721,$F722:$F$749,0)))","v":256880},{"$f":"IF($H721>$C721,INDEX(V$687:V720,MATCH($C721,$F$687:$F720,0)),INDEX(V722:V$749,MATCH($C721,$F722:$F$749,0)))","v":17.2},{"$f":"IF($H721>$C721,INDEX(W$687:W720,MATCH($C721,$F$687:$F720,0)),INDEX(W722:W$749,MATCH($C721,$F722:$F$749,0)))","v":70711.609756182224},{"$f":"IF($H721>$C721,INDEX(X$687:X720,MATCH($C721,$F$687:$F720,0)),INDEX(X722:X$749,MATCH($C721,$F722:$F$749,0)))","v":17677.902439045556},{"$f":"IF($H721>$C721,INDEX(Y$687:Y720,MATCH($C721,$F$687:$F720,0)),INDEX(Y722:Y$749,MATCH($C721,$F722:$F$749,0)))","v":78600.749804989202},null,9.0733582020773459E-2,null,null,{"$f":"IF($H721>$C721,INDEX(AD$687:AD720,MATCH($C721,$F$687:$F720,0)),INDEX(AD722:AD$749,MATCH($C721,$F722:$F$749,0)))","v":6.2111801242236017E-2},null,null,{"$f":"IF($H721>$C721,INDEX(AG$687:AG720,MATCH($C721,$F$687:$F720,0)),INDEX(AG722:AG$749,MATCH($C721,$F722:$F$749,0)))","v":1},{"$f":"IF($H721>$C721,INDEX(AH$687:AH720,MATCH($C721,$F$687:$F720,0)),INDEX(AH722:AH$749,MATCH($C721,$F722:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H721>$C721,INDEX(AN$687:AN720,MATCH($C721,$F$687:$F720,0)),INDEX(AN722:AN$749,MATCH($C721,$F722:$F$749,0)))","v":0.03},null,{"$f":"IF($H721>$C721,INDEX(AP$687:AP720,MATCH($C721,$F$687:$F720,0)),INDEX(AP722:AP$749,MATCH($C721,$F722:$F$749,0)))","v":864},{"$f":"IF($H721>$C721,INDEX(AQ$687:AQ720,MATCH($C721,$F$687:$F720,0)),INDEX(AQ722:AQ$749,MATCH($C721,$F722:$F$749,0)))","v":0},{"$f":"IF($H721>$C721,INDEX(AR$687:AR720,MATCH($C721,$F$687:$F720,0)),INDEX(AR722:AR$749,MATCH($C721,$F722:$F$749,0)))","v":4},{"$f":"IF($H721>$C721,INDEX(AS$687:AS720,MATCH($C721,$F$687:$F720,0)),INDEX(AS722:AS$749,MATCH($C721,$F722:$F$749,0)))","v":35000},null,null,{"$f":"IF($H721>$C721,INDEX(AV$687:AV720,MATCH($C721,$F$687:$F720,0)),INDEX(AV722:AV$749,MATCH($C721,$F722:$F$749,0)))","v":1.252},{"$f":"IF($H721>$C721,INDEX(AW$687:AW720,MATCH($C721,$F$687:$F720,0)),INDEX(AW722:AW$749,MATCH($C721,$F722:$F$749,0)))","v":1.1667816857303936}]
[null,11.3,10.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H722)),ABS($E$687:$E$749-H722),0))","v":10},0,0,0,11,{"$f":"H722+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":11},{"$f":"IF($H722>$C722,INDEX(J$687:J721,MATCH($C722,$F$687:$F721,0)),INDEX(J723:J$749,MATCH($C722,$F723:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H722>$C722,INDEX(K$687:K721,MATCH($C722,$F$687:$F721,0)),INDEX(K723:K$749,MATCH($C722,$F723:$F$749,0)))","v":"Toyota"},{"$f":"IF($H722>$C722,INDEX(L$687:L721,MATCH($C722,$F$687:$F721,0)),INDEX(L723:L$749,MATCH($C722,$F723:$F$749,0)))","v":"Avensis sedan"},{"$f":"IF($H722>$C722,INDEX(M$687:M721,MATCH($C722,$F$687:$F721,0)),INDEX(M723:M$749,MATCH($C722,$F723:$F$749,0)))","v":"1.8 sd man.6"},{"$f":"IF($H722>$C722,INDEX(N$687:N721,MATCH($C722,$F$687:$F721,0)),INDEX(N723:N$749,MATCH($C722,$F723:$F$749,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H722,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":203.36690297769994},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H722,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14864.915063058252},{"$f":"IF($H722>$C722,INDEX(U$687:U721,MATCH($C722,$F$687:$F721,0)),INDEX(U723:U$749,MATCH($C722,$F723:$F$749,0)))","v":256880},{"$f":"IF($H722>$C722,INDEX(V$687:V721,MATCH($C722,$F$687:$F721,0)),INDEX(V723:V$749,MATCH($C722,$F723:$F$749,0)))","v":17.2},{"$f":"IF($H722>$C722,INDEX(W$687:W721,MATCH($C722,$F$687:$F721,0)),INDEX(W723:W$749,MATCH($C722,$F723:$F$749,0)))","v":110891.99999999999},{"$f":"IF($H722>$C722,INDEX(X$687:X721,MATCH($C722,$F$687:$F721,0)),INDEX(X723:X$749,MATCH($C722,$F723:$F$749,0)))","v":27722.999999999996},{"$f":"IF($H722>$C722,INDEX(Y$687:Y721,MATCH($C722,$F$687:$F721,0)),INDEX(Y723:Y$749,MATCH($C722,$F723:$F$749,0)))","v":167670.99999999994},null,9.6105965166740318E-2,null,null,{"$f":"IF($H722>$C722,INDEX(AD$687:AD721,MATCH($C722,$F$687:$F721,0)),INDEX(AD723:AD$749,MATCH($C722,$F723:$F$749,0)))","v":6.5789473684210523E-2},null,null,{"$f":"IF($H722>$C722,INDEX(AG$687:AG721,MATCH($C722,$F$687:$F721,0)),INDEX(AG723:AG$749,MATCH($C722,$F723:$F$749,0)))","v":1},{"$f":"IF($H722>$C722,INDEX(AH$687:AH721,MATCH($C722,$F$687:$F721,0)),INDEX(AH723:AH$749,MATCH($C722,$F723:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H722>$C722,INDEX(AN$687:AN721,MATCH($C722,$F$687:$F721,0)),INDEX(AN723:AN$749,MATCH($C722,$F723:$F$749,0)))","v":0.03},null,{"$f":"IF($H722>$C722,INDEX(AP$687:AP721,MATCH($C722,$F$687:$F721,0)),INDEX(AP723:AP$749,MATCH($C722,$F723:$F$749,0)))","v":864},{"$f":"IF($H722>$C722,INDEX(AQ$687:AQ721,MATCH($C722,$F$687:$F721,0)),INDEX(AQ723:AQ$749,MATCH($C722,$F723:$F$749,0)))","v":0},{"$f":"IF($H722>$C722,INDEX(AR$687:AR721,MATCH($C722,$F$687:$F721,0)),INDEX(AR723:AR$749,MATCH($C722,$F723:$F$749,0)))","v":4},{"$f":"IF($H722>$C722,INDEX(AS$687:AS721,MATCH($C722,$F$687:$F721,0)),INDEX(AS723:AS$749,MATCH($C722,$F723:$F$749,0)))","v":35000},null,null,{"$f":"IF($H722>$C722,INDEX(AV$687:AV721,MATCH($C722,$F$687:$F721,0)),INDEX(AV723:AV$749,MATCH($C722,$F723:$F$749,0)))","v":1.252},{"$f":"IF($H722>$C722,INDEX(AW$687:AW721,MATCH($C722,$F$687:$F721,0)),INDEX(AW723:AW$749,MATCH($C722,$F723:$F$749,0)))","v":1.1667816857303936}]
[null,12.1,10.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H723)),ABS($E$687:$E$749-H723),0))","v":10},0,0,0,12,{"$f":"H723+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":12},{"$f":"IF($H723>$C723,INDEX(J$687:J722,MATCH($C723,$F$687:$F722,0)),INDEX(J724:J$749,MATCH($C723,$F724:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H723>$C723,INDEX(K$687:K722,MATCH($C723,$F$687:$F722,0)),INDEX(K724:K$749,MATCH($C723,$F724:$F$749,0)))","v":"Toyota"},{"$f":"IF($H723>$C723,INDEX(L$687:L722,MATCH($C723,$F$687:$F722,0)),INDEX(L724:L$749,MATCH($C723,$F724:$F$749,0)))","v":"Avensis stw"},{"$f":"IF($H723>$C723,INDEX(M$687:M722,MATCH($C723,$F$687:$F722,0)),INDEX(M724:M$749,MATCH($C723,$F724:$F$749,0)))","v":"1.8 stw man.6"},{"$f":"IF($H723>$C723,INDEX(N$687:N722,MATCH($C723,$F$687:$F722,0)),INDEX(N724:N$749,MATCH($C723,$F724:$F$749,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H723,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":172.78488365125227},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H723,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14538.063411969059},{"$f":"IF($H723>$C723,INDEX(U$687:U722,MATCH($C723,$F$687:$F722,0)),INDEX(U724:U$749,MATCH($C723,$F724:$F$749,0)))","v":256880},{"$f":"IF($H723>$C723,INDEX(V$687:V722,MATCH($C723,$F$687:$F722,0)),INDEX(V724:V$749,MATCH($C723,$F724:$F$749,0)))","v":17.2},{"$f":"IF($H723>$C723,INDEX(W$687:W722,MATCH($C723,$F$687:$F722,0)),INDEX(W724:W$749,MATCH($C723,$F724:$F$749,0)))","v":116513.71428571417},{"$f":"IF($H723>$C723,INDEX(X$687:X722,MATCH($C723,$F$687:$F722,0)),INDEX(X724:X$749,MATCH($C723,$F724:$F$749,0)))","v":29128.428571428543},{"$f":"IF($H723>$C723,INDEX(Y$687:Y722,MATCH($C723,$F$687:$F722,0)),INDEX(Y724:Y$749,MATCH($C723,$F724:$F$749,0)))","v":180619.85714285693},null,9.8040984599627706E-2,null,null,{"$f":"IF($H723>$C723,INDEX(AD$687:AD722,MATCH($C723,$F$687:$F722,0)),INDEX(AD724:AD$749,MATCH($C723,$F724:$F$749,0)))","v":6.7114093959731544E-2},null,null,{"$f":"IF($H723>$C723,INDEX(AG$687:AG722,MATCH($C723,$F$687:$F722,0)),INDEX(AG724:AG$749,MATCH($C723,$F724:$F$749,0)))","v":1},{"$f":"IF($H723>$C723,INDEX(AH$687:AH722,MATCH($C723,$F$687:$F722,0)),INDEX(AH724:AH$749,MATCH($C723,$F724:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H723>$C723,INDEX(AN$687:AN722,MATCH($C723,$F$687:$F722,0)),INDEX(AN724:AN$749,MATCH($C723,$F724:$F$749,0)))","v":0.03},null,{"$f":"IF($H723>$C723,INDEX(AP$687:AP722,MATCH($C723,$F$687:$F722,0)),INDEX(AP724:AP$749,MATCH($C723,$F724:$F$749,0)))","v":864},{"$f":"IF($H723>$C723,INDEX(AQ$687:AQ722,MATCH($C723,$F$687:$F722,0)),INDEX(AQ724:AQ$749,MATCH($C723,$F724:$F$749,0)))","v":0},{"$f":"IF($H723>$C723,INDEX(AR$687:AR722,MATCH($C723,$F$687:$F722,0)),INDEX(AR724:AR$749,MATCH($C723,$F724:$F$749,0)))","v":4},{"$f":"IF($H723>$C723,INDEX(AS$687:AS722,MATCH($C723,$F$687:$F722,0)),INDEX(AS724:AS$749,MATCH($C723,$F724:$F$749,0)))","v":35000},null,null,{"$f":"IF($H723>$C723,INDEX(AV$687:AV722,MATCH($C723,$F$687:$F722,0)),INDEX(AV724:AV$749,MATCH($C723,$F724:$F$749,0)))","v":1.252},{"$f":"IF($H723>$C723,INDEX(AW$687:AW722,MATCH($C723,$F$687:$F722,0)),INDEX(AW724:AW$749,MATCH($C723,$F724:$F$749,0)))","v":1.1667816857303936}]
[null,12.2,10.199999999999999,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H724)),ABS($E$687:$E$749-H724),0))","v":10},0,0,0,12,{"$f":"H724+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":12},{"$f":"IF($H724>$C724,INDEX(J$687:J723,MATCH($C724,$F$687:$F723,0)),INDEX(J725:J$749,MATCH($C724,$F725:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H724>$C724,INDEX(K$687:K723,MATCH($C724,$F$687:$F723,0)),INDEX(K725:K$749,MATCH($C724,$F725:$F$749,0)))","v":"Suzuki"},{"$f":"IF($H724>$C724,INDEX(L$687:L723,MATCH($C724,$F$687:$F723,0)),INDEX(L725:L$749,MATCH($C724,$F725:$F$749,0)))","v":"Sx4 combiback"},{"$f":"IF($H724>$C724,INDEX(M$687:M723,MATCH($C724,$F$687:$F723,0)),INDEX(M725:M$749,MATCH($C724,$F725:$F$749,0)))","v":"1,6"},{"$f":"IF($H724>$C724,INDEX(N$687:N723,MATCH($C724,$F$687:$F723,0)),INDEX(N725:N$749,MATCH($C724,$F725:$F$749,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H724,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":172.78488365125227},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H724,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14538.063411969059},{"$f":"IF($H724>$C724,INDEX(U$687:U723,MATCH($C724,$F$687:$F723,0)),INDEX(U725:U$749,MATCH($C724,$F725:$F$749,0)))","v":256880},{"$f":"IF($H724>$C724,INDEX(V$687:V723,MATCH($C724,$F$687:$F723,0)),INDEX(V725:V$749,MATCH($C724,$F725:$F$749,0)))","v":17.2},{"$f":"IF($H724>$C724,INDEX(W$687:W723,MATCH($C724,$F$687:$F723,0)),INDEX(W725:W$749,MATCH($C724,$F725:$F$749,0)))","v":70711.609756182224},{"$f":"IF($H724>$C724,INDEX(X$687:X723,MATCH($C724,$F$687:$F723,0)),INDEX(X725:X$749,MATCH($C724,$F725:$F$749,0)))","v":17677.902439045556},{"$f":"IF($H724>$C724,INDEX(Y$687:Y723,MATCH($C724,$F$687:$F723,0)),INDEX(Y725:Y$749,MATCH($C724,$F725:$F$749,0)))","v":78600.749804989202},null,9.0733582020773459E-2,null,null,{"$f":"IF($H724>$C724,INDEX(AD$687:AD723,MATCH($C724,$F$687:$F723,0)),INDEX(AD725:AD$749,MATCH($C724,$F725:$F$749,0)))","v":6.2111801242236017E-2},null,null,{"$f":"IF($H724>$C724,INDEX(AG$687:AG723,MATCH($C724,$F$687:$F723,0)),INDEX(AG725:AG$749,MATCH($C724,$F725:$F$749,0)))","v":1},{"$f":"IF($H724>$C724,INDEX(AH$687:AH723,MATCH($C724,$F$687:$F723,0)),INDEX(AH725:AH$749,MATCH($C724,$F725:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H724>$C724,INDEX(AN$687:AN723,MATCH($C724,$F$687:$F723,0)),INDEX(AN725:AN$749,MATCH($C724,$F725:$F$749,0)))","v":0.03},null,{"$f":"IF($H724>$C724,INDEX(AP$687:AP723,MATCH($C724,$F$687:$F723,0)),INDEX(AP725:AP$749,MATCH($C724,$F725:$F$749,0)))","v":864},{"$f":"IF($H724>$C724,INDEX(AQ$687:AQ723,MATCH($C724,$F$687:$F723,0)),INDEX(AQ725:AQ$749,MATCH($C724,$F725:$F$749,0)))","v":0},{"$f":"IF($H724>$C724,INDEX(AR$687:AR723,MATCH($C724,$F$687:$F723,0)),INDEX(AR725:AR$749,MATCH($C724,$F725:$F$749,0)))","v":4},{"$f":"IF($H724>$C724,INDEX(AS$687:AS723,MATCH($C724,$F$687:$F723,0)),INDEX(AS725:AS$749,MATCH($C724,$F725:$F$749,0)))","v":35000},null,null,{"$f":"IF($H724>$C724,INDEX(AV$687:AV723,MATCH($C724,$F$687:$F723,0)),INDEX(AV725:AV$749,MATCH($C724,$F725:$F$749,0)))","v":1.252},{"$f":"IF($H724>$C724,INDEX(AW$687:AW723,MATCH($C724,$F$687:$F723,0)),INDEX(AW725:AW$749,MATCH($C724,$F725:$F$749,0)))","v":1.1667816857303936}]
[null,12.3,10.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H725)),ABS($E$687:$E$749-H725),0))","v":10},0,0,0,12,{"$f":"H725+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":12},{"$f":"IF($H725>$C725,INDEX(J$687:J724,MATCH($C725,$F$687:$F724,0)),INDEX(J726:J$749,MATCH($C725,$F726:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H725>$C725,INDEX(K$687:K724,MATCH($C725,$F$687:$F724,0)),INDEX(K726:K$749,MATCH($C725,$F726:$F$749,0)))","v":"Toyota"},{"$f":"IF($H725>$C725,INDEX(L$687:L724,MATCH($C725,$F$687:$F724,0)),INDEX(L726:L$749,MATCH($C725,$F726:$F$749,0)))","v":"Avensis sedan"},{"$f":"IF($H725>$C725,INDEX(M$687:M724,MATCH($C725,$F$687:$F724,0)),INDEX(M726:M$749,MATCH($C725,$F726:$F$749,0)))","v":"1.8 sd man.6"},{"$f":"IF($H725>$C725,INDEX(N$687:N724,MATCH($C725,$F$687:$F724,0)),INDEX(N726:N$749,MATCH($C725,$F726:$F$749,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H725,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":172.78488365125227},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H725,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14538.063411969059},{"$f":"IF($H725>$C725,INDEX(U$687:U724,MATCH($C725,$F$687:$F724,0)),INDEX(U726:U$749,MATCH($C725,$F726:$F$749,0)))","v":256880},{"$f":"IF($H725>$C725,INDEX(V$687:V724,MATCH($C725,$F$687:$F724,0)),INDEX(V726:V$749,MATCH($C725,$F726:$F$749,0)))","v":17.2},{"$f":"IF($H725>$C725,INDEX(W$687:W724,MATCH($C725,$F$687:$F724,0)),INDEX(W726:W$749,MATCH($C725,$F726:$F$749,0)))","v":110891.99999999999},{"$f":"IF($H725>$C725,INDEX(X$687:X724,MATCH($C725,$F$687:$F724,0)),INDEX(X726:X$749,MATCH($C725,$F726:$F$749,0)))","v":27722.999999999996},{"$f":"IF($H725>$C725,INDEX(Y$687:Y724,MATCH($C725,$F$687:$F724,0)),INDEX(Y726:Y$749,MATCH($C725,$F726:$F$749,0)))","v":167670.99999999994},null,9.6105965166740318E-2,null,null,{"$f":"IF($H725>$C725,INDEX(AD$687:AD724,MATCH($C725,$F$687:$F724,0)),INDEX(AD726:AD$749,MATCH($C725,$F726:$F$749,0)))","v":6.5789473684210523E-2},null,null,{"$f":"IF($H725>$C725,INDEX(AG$687:AG724,MATCH($C725,$F$687:$F724,0)),INDEX(AG726:AG$749,MATCH($C725,$F726:$F$749,0)))","v":1},{"$f":"IF($H725>$C725,INDEX(AH$687:AH724,MATCH($C725,$F$687:$F724,0)),INDEX(AH726:AH$749,MATCH($C725,$F726:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H725>$C725,INDEX(AN$687:AN724,MATCH($C725,$F$687:$F724,0)),INDEX(AN726:AN$749,MATCH($C725,$F726:$F$749,0)))","v":0.03},null,{"$f":"IF($H725>$C725,INDEX(AP$687:AP724,MATCH($C725,$F$687:$F724,0)),INDEX(AP726:AP$749,MATCH($C725,$F726:$F$749,0)))","v":864},{"$f":"IF($H725>$C725,INDEX(AQ$687:AQ724,MATCH($C725,$F$687:$F724,0)),INDEX(AQ726:AQ$749,MATCH($C725,$F726:$F$749,0)))","v":0},{"$f":"IF($H725>$C725,INDEX(AR$687:AR724,MATCH($C725,$F$687:$F724,0)),INDEX(AR726:AR$749,MATCH($C725,$F726:$F$749,0)))","v":4},{"$f":"IF($H725>$C725,INDEX(AS$687:AS724,MATCH($C725,$F$687:$F724,0)),INDEX(AS726:AS$749,MATCH($C725,$F726:$F$749,0)))","v":35000},null,null,{"$f":"IF($H725>$C725,INDEX(AV$687:AV724,MATCH($C725,$F$687:$F724,0)),INDEX(AV726:AV$749,MATCH($C725,$F726:$F$749,0)))","v":1.252},{"$f":"IF($H725>$C725,INDEX(AW$687:AW724,MATCH($C725,$F$687:$F724,0)),INDEX(AW726:AW$749,MATCH($C725,$F726:$F$749,0)))","v":1.1667816857303936}]
[null,13.1,14.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H726)),ABS($E$687:$E$749-H726),0))","v":14},0,0,0,13,{"$f":"H726+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":13},{"$f":"IF($H726>$C726,INDEX(J$687:J725,MATCH($C726,$F$687:$F725,0)),INDEX(J727:J$749,MATCH($C726,$F727:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H726>$C726,INDEX(K$687:K725,MATCH($C726,$F$687:$F725,0)),INDEX(K727:K$749,MATCH($C726,$F727:$F$749,0)))","v":"Toyota"},{"$f":"IF($H726>$C726,INDEX(L$687:L725,MATCH($C726,$F$687:$F725,0)),INDEX(L727:L$749,MATCH($C726,$F727:$F$749,0)))","v":"Avensis"},{"$f":"IF($H726>$C726,INDEX(M$687:M725,MATCH($C726,$F$687:$F725,0)),INDEX(M727:M$749,MATCH($C726,$F727:$F$749,0)))","v":"1,8 stw man."},{"$f":"IF($H726>$C726,INDEX(N$687:N725,MATCH($C726,$F$687:$F725,0)),INDEX(N727:N$749,MATCH($C726,$F727:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H726,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":273.37383162704668},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H726,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14218.226016905743},{"$f":"IF($H726>$C726,INDEX(U$687:U725,MATCH($C726,$F$687:$F725,0)),INDEX(U727:U$749,MATCH($C726,$F727:$F$749,0)))","v":256880},{"$f":"IF($H726>$C726,INDEX(V$687:V725,MATCH($C726,$F$687:$F725,0)),INDEX(V727:V$749,MATCH($C726,$F727:$F$749,0)))","v":17.2},{"$f":"IF($H726>$C726,INDEX(W$687:W725,MATCH($C726,$F$687:$F725,0)),INDEX(W727:W$749,MATCH($C726,$F727:$F$749,0)))","v":117815.30612244888},{"$f":"IF($H726>$C726,INDEX(X$687:X725,MATCH($C726,$F$687:$F725,0)),INDEX(X727:X$749,MATCH($C726,$F727:$F$749,0)))","v":29453.826530612219},{"$f":"IF($H726>$C726,INDEX(Y$687:Y725,MATCH($C726,$F$687:$F725,0)),INDEX(Y727:Y$749,MATCH($C726,$F727:$F$749,0)))","v":190059.43877550997},null,0.10509429284420524,null,null,{"$f":"IF($H726>$C726,INDEX(AD$687:AD725,MATCH($C726,$F$687:$F725,0)),INDEX(AD727:AD$749,MATCH($C726,$F727:$F$749,0)))","v":7.1942446043165464E-2},null,null,{"$f":"IF($H726>$C726,INDEX(AG$687:AG725,MATCH($C726,$F$687:$F725,0)),INDEX(AG727:AG$749,MATCH($C726,$F727:$F$749,0)))","v":1},{"$f":"IF($H726>$C726,INDEX(AH$687:AH725,MATCH($C726,$F$687:$F725,0)),INDEX(AH727:AH$749,MATCH($C726,$F727:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H726>$C726,INDEX(AN$687:AN725,MATCH($C726,$F$687:$F725,0)),INDEX(AN727:AN$749,MATCH($C726,$F727:$F$749,0)))","v":0.03},null,{"$f":"IF($H726>$C726,INDEX(AP$687:AP725,MATCH($C726,$F$687:$F725,0)),INDEX(AP727:AP$749,MATCH($C726,$F727:$F$749,0)))","v":864},{"$f":"IF($H726>$C726,INDEX(AQ$687:AQ725,MATCH($C726,$F$687:$F725,0)),INDEX(AQ727:AQ$749,MATCH($C726,$F727:$F$749,0)))","v":0},{"$f":"IF($H726>$C726,INDEX(AR$687:AR725,MATCH($C726,$F$687:$F725,0)),INDEX(AR727:AR$749,MATCH($C726,$F727:$F$749,0)))","v":4},{"$f":"IF($H726>$C726,INDEX(AS$687:AS725,MATCH($C726,$F$687:$F725,0)),INDEX(AS727:AS$749,MATCH($C726,$F727:$F$749,0)))","v":35000},null,null,{"$f":"IF($H726>$C726,INDEX(AV$687:AV725,MATCH($C726,$F$687:$F725,0)),INDEX(AV727:AV$749,MATCH($C726,$F727:$F$749,0)))","v":1.252},{"$f":"IF($H726>$C726,INDEX(AW$687:AW725,MATCH($C726,$F$687:$F725,0)),INDEX(AW727:AW$749,MATCH($C726,$F727:$F$749,0)))","v":1.1667816857303936}]
[null,13.2,14.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H727)),ABS($E$687:$E$749-H727),0))","v":14},0,0,0,13,{"$f":"H727+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":13},{"$f":"IF($H727>$C727,INDEX(J$687:J726,MATCH($C727,$F$687:$F726,0)),INDEX(J728:J$749,MATCH($C727,$F728:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H727>$C727,INDEX(K$687:K726,MATCH($C727,$F$687:$F726,0)),INDEX(K728:K$749,MATCH($C727,$F728:$F$749,0)))","v":"Peugeot"},{"$f":"IF($H727>$C727,INDEX(L$687:L726,MATCH($C727,$F$687:$F726,0)),INDEX(L728:L$749,MATCH($C727,$F728:$F$749,0)))","v":"307"},{"$f":"IF($H727>$C727,INDEX(M$687:M726,MATCH($C727,$F$687:$F726,0)),INDEX(M728:M$749,MATCH($C727,$F728:$F$749,0)))","v":"1,6 i st. car"},{"$f":"IF($H727>$C727,INDEX(N$687:N726,MATCH($C727,$F$687:$F726,0)),INDEX(N728:N$749,MATCH($C727,$F728:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H727,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":273.37383162704668},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H727,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14218.226016905743},{"$f":"IF($H727>$C727,INDEX(U$687:U726,MATCH($C727,$F$687:$F726,0)),INDEX(U728:U$749,MATCH($C727,$F728:$F$749,0)))","v":256880},{"$f":"IF($H727>$C727,INDEX(V$687:V726,MATCH($C727,$F$687:$F726,0)),INDEX(V728:V$749,MATCH($C727,$F728:$F$749,0)))","v":17.2},{"$f":"IF($H727>$C727,INDEX(W$687:W726,MATCH($C727,$F$687:$F726,0)),INDEX(W728:W$749,MATCH($C727,$F728:$F$749,0)))","v":88266.326530612234},{"$f":"IF($H727>$C727,INDEX(X$687:X726,MATCH($C727,$F$687:$F726,0)),INDEX(X728:X$749,MATCH($C727,$F728:$F$749,0)))","v":22066.581632653058},{"$f":"IF($H727>$C727,INDEX(Y$687:Y726,MATCH($C727,$F$687:$F726,0)),INDEX(Y728:Y$749,MATCH($C727,$F728:$F$749,0)))","v":123574.23469387754},null,0.1123700515795733,null,null,{"$f":"IF($H727>$C727,INDEX(AD$687:AD726,MATCH($C727,$F$687:$F726,0)),INDEX(AD728:AD$749,MATCH($C727,$F728:$F$749,0)))","v":7.6923076923076927E-2},null,null,{"$f":"IF($H727>$C727,INDEX(AG$687:AG726,MATCH($C727,$F$687:$F726,0)),INDEX(AG728:AG$749,MATCH($C727,$F728:$F$749,0)))","v":1},{"$f":"IF($H727>$C727,INDEX(AH$687:AH726,MATCH($C727,$F$687:$F726,0)),INDEX(AH728:AH$749,MATCH($C727,$F728:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H727>$C727,INDEX(AN$687:AN726,MATCH($C727,$F$687:$F726,0)),INDEX(AN728:AN$749,MATCH($C727,$F728:$F$749,0)))","v":0.03},null,{"$f":"IF($H727>$C727,INDEX(AP$687:AP726,MATCH($C727,$F$687:$F726,0)),INDEX(AP728:AP$749,MATCH($C727,$F728:$F$749,0)))","v":864},{"$f":"IF($H727>$C727,INDEX(AQ$687:AQ726,MATCH($C727,$F$687:$F726,0)),INDEX(AQ728:AQ$749,MATCH($C727,$F728:$F$749,0)))","v":0},{"$f":"IF($H727>$C727,INDEX(AR$687:AR726,MATCH($C727,$F$687:$F726,0)),INDEX(AR728:AR$749,MATCH($C727,$F728:$F$749,0)))","v":4},{"$f":"IF($H727>$C727,INDEX(AS$687:AS726,MATCH($C727,$F$687:$F726,0)),INDEX(AS728:AS$749,MATCH($C727,$F728:$F$749,0)))","v":35000},null,null,{"$f":"IF($H727>$C727,INDEX(AV$687:AV726,MATCH($C727,$F$687:$F726,0)),INDEX(AV728:AV$749,MATCH($C727,$F728:$F$749,0)))","v":1.252},{"$f":"IF($H727>$C727,INDEX(AW$687:AW726,MATCH($C727,$F$687:$F726,0)),INDEX(AW728:AW$749,MATCH($C727,$F728:$F$749,0)))","v":1.1667816857303936}]
[null,13.3,14.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H728)),ABS($E$687:$E$749-H728),0))","v":14},0,0,0,13,{"$f":"H728+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":13},{"$f":"IF($H728>$C728,INDEX(J$687:J727,MATCH($C728,$F$687:$F727,0)),INDEX(J729:J$749,MATCH($C728,$F729:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H728>$C728,INDEX(K$687:K727,MATCH($C728,$F$687:$F727,0)),INDEX(K729:K$749,MATCH($C728,$F729:$F$749,0)))","v":"Citroën"},{"$f":"IF($H728>$C728,INDEX(L$687:L727,MATCH($C728,$F$687:$F727,0)),INDEX(L729:L$749,MATCH($C728,$F729:$F$749,0)))","v":"C 4 picasso"},{"$f":"IF($H728>$C728,INDEX(M$687:M727,MATCH($C728,$F$687:$F727,0)),INDEX(M729:M$749,MATCH($C728,$F729:$F$749,0)))","v":"1,8 i"},{"$f":"IF($H728>$C728,INDEX(N$687:N727,MATCH($C728,$F$687:$F727,0)),INDEX(N729:N$749,MATCH($C728,$F729:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H728,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":273.37383162704668},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H728,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14218.226016905743},{"$f":"IF($H728>$C728,INDEX(U$687:U727,MATCH($C728,$F$687:$F727,0)),INDEX(U729:U$749,MATCH($C728,$F729:$F$749,0)))","v":256880},{"$f":"IF($H728>$C728,INDEX(V$687:V727,MATCH($C728,$F$687:$F727,0)),INDEX(V729:V$749,MATCH($C728,$F729:$F$749,0)))","v":17.2},{"$f":"IF($H728>$C728,INDEX(W$687:W727,MATCH($C728,$F$687:$F727,0)),INDEX(W729:W$749,MATCH($C728,$F729:$F$749,0)))","v":116173.40372670798},{"$f":"IF($H728>$C728,INDEX(X$687:X727,MATCH($C728,$F$687:$F727,0)),INDEX(X729:X$749,MATCH($C728,$F729:$F$749,0)))","v":29043.350931676996},{"$f":"IF($H728>$C728,INDEX(Y$687:Y727,MATCH($C728,$F$687:$F727,0)),INDEX(Y729:Y$749,MATCH($C728,$F729:$F$749,0)))","v":186365.15838509297},null,0.11686485364275623,null,null,{"$f":"IF($H728>$C728,INDEX(AD$687:AD727,MATCH($C728,$F$687:$F727,0)),INDEX(AD729:AD$749,MATCH($C728,$F729:$F$749,0)))","v":0.08},null,null,{"$f":"IF($H728>$C728,INDEX(AG$687:AG727,MATCH($C728,$F$687:$F727,0)),INDEX(AG729:AG$749,MATCH($C728,$F729:$F$749,0)))","v":1},{"$f":"IF($H728>$C728,INDEX(AH$687:AH727,MATCH($C728,$F$687:$F727,0)),INDEX(AH729:AH$749,MATCH($C728,$F729:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H728>$C728,INDEX(AN$687:AN727,MATCH($C728,$F$687:$F727,0)),INDEX(AN729:AN$749,MATCH($C728,$F729:$F$749,0)))","v":0.03},null,{"$f":"IF($H728>$C728,INDEX(AP$687:AP727,MATCH($C728,$F$687:$F727,0)),INDEX(AP729:AP$749,MATCH($C728,$F729:$F$749,0)))","v":864},{"$f":"IF($H728>$C728,INDEX(AQ$687:AQ727,MATCH($C728,$F$687:$F727,0)),INDEX(AQ729:AQ$749,MATCH($C728,$F729:$F$749,0)))","v":0},{"$f":"IF($H728>$C728,INDEX(AR$687:AR727,MATCH($C728,$F$687:$F727,0)),INDEX(AR729:AR$749,MATCH($C728,$F729:$F$749,0)))","v":4},{"$f":"IF($H728>$C728,INDEX(AS$687:AS727,MATCH($C728,$F$687:$F727,0)),INDEX(AS729:AS$749,MATCH($C728,$F729:$F$749,0)))","v":35000},null,null,{"$f":"IF($H728>$C728,INDEX(AV$687:AV727,MATCH($C728,$F$687:$F727,0)),INDEX(AV729:AV$749,MATCH($C728,$F729:$F$749,0)))","v":1.252},{"$f":"IF($H728>$C728,INDEX(AW$687:AW727,MATCH($C728,$F$687:$F727,0)),INDEX(AW729:AW$749,MATCH($C728,$F729:$F$749,0)))","v":1.1667816857303936}]
[null,14.1,14.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H729)),ABS($E$687:$E$749-H729),0))","v":14},14,14.1,1,14,{"$f":"H729+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":14},"Mellem personbil, benzin","Toyota","Avensis","1,8 stw man.",2007,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H729,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":404.95378814691378},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H729,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13905.425044533815},256880,17.2,117815.30612244888,29453.826530612219,190059.43877550997,null,0.10509429284420524,null,null,7.1942446043165464E-2,null,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1.252,1.1667816857303936]
[null,14.2,14.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H730)),ABS($E$687:$E$749-H730),0))","v":14},14,14.2,1,14,{"$f":"H730+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":14},{"$f":"J729","v":"Mellem personbil, benzin"},"Peugeot","307","1,6 i st. car",2007,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H730,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":404.95378814691378},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H730,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13905.425044533815},256880,17.2,88266.326530612234,22066.581632653058,123574.23469387754,null,0.1123700515795733,null,null,7.6923076923076927E-2,null,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1.252,1.1667816857303936]
[null,14.3,14.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H731)),ABS($E$687:$E$749-H731),0))","v":14},14,14.3,1,14,{"$f":"H731+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":14},{"$f":"J730","v":"Mellem personbil, benzin"},"Citroën","C 4 picasso","1,8 i",2007,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H731,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":404.95378814691378},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H731,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13905.425044533815},256880,17.2,116173.40372670798,29043.350931676996,186365.15838509297,null,0.11686485364275623,null,null,0.08,null,null,1,0,null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1.252,1.1667816857303936]
[null,15.1,14.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H732)),ABS($E$687:$E$749-H732),0))","v":14},0,0,0,15,{"$f":"H732+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":15},{"$f":"IF($H732>$C732,INDEX(J$687:J731,MATCH($C732,$F$687:$F731,0)),INDEX(J733:J$749,MATCH($C732,$F733:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H732>$C732,INDEX(K$687:K731,MATCH($C732,$F$687:$F731,0)),INDEX(K733:K$749,MATCH($C732,$F733:$F$749,0)))","v":"Toyota"},{"$f":"IF($H732>$C732,INDEX(L$687:L731,MATCH($C732,$F$687:$F731,0)),INDEX(L733:L$749,MATCH($C732,$F733:$F$749,0)))","v":"Avensis"},{"$f":"IF($H732>$C732,INDEX(M$687:M731,MATCH($C732,$F$687:$F731,0)),INDEX(M733:M$749,MATCH($C732,$F733:$F$749,0)))","v":"1,8 stw man."},{"$f":"IF($H732>$C732,INDEX(N$687:N731,MATCH($C732,$F$687:$F731,0)),INDEX(N733:N$749,MATCH($C732,$F733:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H732,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":437.93128234382823},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H732,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13599.505693554071},{"$f":"IF($H732>$C732,INDEX(U$687:U731,MATCH($C732,$F$687:$F731,0)),INDEX(U733:U$749,MATCH($C732,$F733:$F$749,0)))","v":256880},{"$f":"IF($H732>$C732,INDEX(V$687:V731,MATCH($C732,$F$687:$F731,0)),INDEX(V733:V$749,MATCH($C732,$F733:$F$749,0)))","v":17.2},{"$f":"IF($H732>$C732,INDEX(W$687:W731,MATCH($C732,$F$687:$F731,0)),INDEX(W733:W$749,MATCH($C732,$F733:$F$749,0)))","v":117815.30612244888},{"$f":"IF($H732>$C732,INDEX(X$687:X731,MATCH($C732,$F$687:$F731,0)),INDEX(X733:X$749,MATCH($C732,$F733:$F$749,0)))","v":29453.826530612219},{"$f":"IF($H732>$C732,INDEX(Y$687:Y731,MATCH($C732,$F$687:$F731,0)),INDEX(Y733:Y$749,MATCH($C732,$F733:$F$749,0)))","v":190059.43877550997},null,0.10509429284420524,null,null,{"$f":"IF($H732>$C732,INDEX(AD$687:AD731,MATCH($C732,$F$687:$F731,0)),INDEX(AD733:AD$749,MATCH($C732,$F733:$F$749,0)))","v":7.1942446043165464E-2},null,null,{"$f":"IF($H732>$C732,INDEX(AG$687:AG731,MATCH($C732,$F$687:$F731,0)),INDEX(AG733:AG$749,MATCH($C732,$F733:$F$749,0)))","v":1},{"$f":"IF($H732>$C732,INDEX(AH$687:AH731,MATCH($C732,$F$687:$F731,0)),INDEX(AH733:AH$749,MATCH($C732,$F733:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H732>$C732,INDEX(AN$687:AN731,MATCH($C732,$F$687:$F731,0)),INDEX(AN733:AN$749,MATCH($C732,$F733:$F$749,0)))","v":0.03},null,{"$f":"IF($H732>$C732,INDEX(AP$687:AP731,MATCH($C732,$F$687:$F731,0)),INDEX(AP733:AP$749,MATCH($C732,$F733:$F$749,0)))","v":864},{"$f":"IF($H732>$C732,INDEX(AQ$687:AQ731,MATCH($C732,$F$687:$F731,0)),INDEX(AQ733:AQ$749,MATCH($C732,$F733:$F$749,0)))","v":0},{"$f":"IF($H732>$C732,INDEX(AR$687:AR731,MATCH($C732,$F$687:$F731,0)),INDEX(AR733:AR$749,MATCH($C732,$F733:$F$749,0)))","v":4},{"$f":"IF($H732>$C732,INDEX(AS$687:AS731,MATCH($C732,$F$687:$F731,0)),INDEX(AS733:AS$749,MATCH($C732,$F733:$F$749,0)))","v":35000},null,null,{"$f":"IF($H732>$C732,INDEX(AV$687:AV731,MATCH($C732,$F$687:$F731,0)),INDEX(AV733:AV$749,MATCH($C732,$F733:$F$749,0)))","v":1.252},{"$f":"IF($H732>$C732,INDEX(AW$687:AW731,MATCH($C732,$F$687:$F731,0)),INDEX(AW733:AW$749,MATCH($C732,$F733:$F$749,0)))","v":1.1667816857303936}]
[null,15.2,14.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H733)),ABS($E$687:$E$749-H733),0))","v":14},0,0,0,15,{"$f":"H733+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":15},{"$f":"IF($H733>$C733,INDEX(J$687:J732,MATCH($C733,$F$687:$F732,0)),INDEX(J734:J$749,MATCH($C733,$F734:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H733>$C733,INDEX(K$687:K732,MATCH($C733,$F$687:$F732,0)),INDEX(K734:K$749,MATCH($C733,$F734:$F$749,0)))","v":"Peugeot"},{"$f":"IF($H733>$C733,INDEX(L$687:L732,MATCH($C733,$F$687:$F732,0)),INDEX(L734:L$749,MATCH($C733,$F734:$F$749,0)))","v":"307"},{"$f":"IF($H733>$C733,INDEX(M$687:M732,MATCH($C733,$F$687:$F732,0)),INDEX(M734:M$749,MATCH($C733,$F734:$F$749,0)))","v":"1,6 i st. car"},{"$f":"IF($H733>$C733,INDEX(N$687:N732,MATCH($C733,$F$687:$F732,0)),INDEX(N734:N$749,MATCH($C733,$F734:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H733,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":437.93128234382823},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H733,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13599.505693554071},{"$f":"IF($H733>$C733,INDEX(U$687:U732,MATCH($C733,$F$687:$F732,0)),INDEX(U734:U$749,MATCH($C733,$F734:$F$749,0)))","v":256880},{"$f":"IF($H733>$C733,INDEX(V$687:V732,MATCH($C733,$F$687:$F732,0)),INDEX(V734:V$749,MATCH($C733,$F734:$F$749,0)))","v":17.2},{"$f":"IF($H733>$C733,INDEX(W$687:W732,MATCH($C733,$F$687:$F732,0)),INDEX(W734:W$749,MATCH($C733,$F734:$F$749,0)))","v":88266.326530612234},{"$f":"IF($H733>$C733,INDEX(X$687:X732,MATCH($C733,$F$687:$F732,0)),INDEX(X734:X$749,MATCH($C733,$F734:$F$749,0)))","v":22066.581632653058},{"$f":"IF($H733>$C733,INDEX(Y$687:Y732,MATCH($C733,$F$687:$F732,0)),INDEX(Y734:Y$749,MATCH($C733,$F734:$F$749,0)))","v":123574.23469387754},null,0.1123700515795733,null,null,{"$f":"IF($H733>$C733,INDEX(AD$687:AD732,MATCH($C733,$F$687:$F732,0)),INDEX(AD734:AD$749,MATCH($C733,$F734:$F$749,0)))","v":7.6923076923076927E-2},null,null,{"$f":"IF($H733>$C733,INDEX(AG$687:AG732,MATCH($C733,$F$687:$F732,0)),INDEX(AG734:AG$749,MATCH($C733,$F734:$F$749,0)))","v":1},{"$f":"IF($H733>$C733,INDEX(AH$687:AH732,MATCH($C733,$F$687:$F732,0)),INDEX(AH734:AH$749,MATCH($C733,$F734:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H733>$C733,INDEX(AN$687:AN732,MATCH($C733,$F$687:$F732,0)),INDEX(AN734:AN$749,MATCH($C733,$F734:$F$749,0)))","v":0.03},null,{"$f":"IF($H733>$C733,INDEX(AP$687:AP732,MATCH($C733,$F$687:$F732,0)),INDEX(AP734:AP$749,MATCH($C733,$F734:$F$749,0)))","v":864},{"$f":"IF($H733>$C733,INDEX(AQ$687:AQ732,MATCH($C733,$F$687:$F732,0)),INDEX(AQ734:AQ$749,MATCH($C733,$F734:$F$749,0)))","v":0},{"$f":"IF($H733>$C733,INDEX(AR$687:AR732,MATCH($C733,$F$687:$F732,0)),INDEX(AR734:AR$749,MATCH($C733,$F734:$F$749,0)))","v":4},{"$f":"IF($H733>$C733,INDEX(AS$687:AS732,MATCH($C733,$F$687:$F732,0)),INDEX(AS734:AS$749,MATCH($C733,$F734:$F$749,0)))","v":35000},null,null,{"$f":"IF($H733>$C733,INDEX(AV$687:AV732,MATCH($C733,$F$687:$F732,0)),INDEX(AV734:AV$749,MATCH($C733,$F734:$F$749,0)))","v":1.252},{"$f":"IF($H733>$C733,INDEX(AW$687:AW732,MATCH($C733,$F$687:$F732,0)),INDEX(AW734:AW$749,MATCH($C733,$F734:$F$749,0)))","v":1.1667816857303936}]
[null,15.3,14.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H734)),ABS($E$687:$E$749-H734),0))","v":14},0,0,0,15,{"$f":"H734+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":15},{"$f":"IF($H734>$C734,INDEX(J$687:J733,MATCH($C734,$F$687:$F733,0)),INDEX(J735:J$749,MATCH($C734,$F735:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H734>$C734,INDEX(K$687:K733,MATCH($C734,$F$687:$F733,0)),INDEX(K735:K$749,MATCH($C734,$F735:$F$749,0)))","v":"Citroën"},{"$f":"IF($H734>$C734,INDEX(L$687:L733,MATCH($C734,$F$687:$F733,0)),INDEX(L735:L$749,MATCH($C734,$F735:$F$749,0)))","v":"C 4 picasso"},{"$f":"IF($H734>$C734,INDEX(M$687:M733,MATCH($C734,$F$687:$F733,0)),INDEX(M735:M$749,MATCH($C734,$F735:$F$749,0)))","v":"1,8 i"},{"$f":"IF($H734>$C734,INDEX(N$687:N733,MATCH($C734,$F$687:$F733,0)),INDEX(N735:N$749,MATCH($C734,$F735:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H734,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":437.93128234382823},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H734,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13599.505693554071},{"$f":"IF($H734>$C734,INDEX(U$687:U733,MATCH($C734,$F$687:$F733,0)),INDEX(U735:U$749,MATCH($C734,$F735:$F$749,0)))","v":256880},{"$f":"IF($H734>$C734,INDEX(V$687:V733,MATCH($C734,$F$687:$F733,0)),INDEX(V735:V$749,MATCH($C734,$F735:$F$749,0)))","v":17.2},{"$f":"IF($H734>$C734,INDEX(W$687:W733,MATCH($C734,$F$687:$F733,0)),INDEX(W735:W$749,MATCH($C734,$F735:$F$749,0)))","v":116173.40372670798},{"$f":"IF($H734>$C734,INDEX(X$687:X733,MATCH($C734,$F$687:$F733,0)),INDEX(X735:X$749,MATCH($C734,$F735:$F$749,0)))","v":29043.350931676996},{"$f":"IF($H734>$C734,INDEX(Y$687:Y733,MATCH($C734,$F$687:$F733,0)),INDEX(Y735:Y$749,MATCH($C734,$F735:$F$749,0)))","v":186365.15838509297},null,0.11686485364275623,null,null,{"$f":"IF($H734>$C734,INDEX(AD$687:AD733,MATCH($C734,$F$687:$F733,0)),INDEX(AD735:AD$749,MATCH($C734,$F735:$F$749,0)))","v":0.08},null,null,{"$f":"IF($H734>$C734,INDEX(AG$687:AG733,MATCH($C734,$F$687:$F733,0)),INDEX(AG735:AG$749,MATCH($C734,$F735:$F$749,0)))","v":1},{"$f":"IF($H734>$C734,INDEX(AH$687:AH733,MATCH($C734,$F$687:$F733,0)),INDEX(AH735:AH$749,MATCH($C734,$F735:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H734>$C734,INDEX(AN$687:AN733,MATCH($C734,$F$687:$F733,0)),INDEX(AN735:AN$749,MATCH($C734,$F735:$F$749,0)))","v":0.03},null,{"$f":"IF($H734>$C734,INDEX(AP$687:AP733,MATCH($C734,$F$687:$F733,0)),INDEX(AP735:AP$749,MATCH($C734,$F735:$F$749,0)))","v":864},{"$f":"IF($H734>$C734,INDEX(AQ$687:AQ733,MATCH($C734,$F$687:$F733,0)),INDEX(AQ735:AQ$749,MATCH($C734,$F735:$F$749,0)))","v":0},{"$f":"IF($H734>$C734,INDEX(AR$687:AR733,MATCH($C734,$F$687:$F733,0)),INDEX(AR735:AR$749,MATCH($C734,$F735:$F$749,0)))","v":4},{"$f":"IF($H734>$C734,INDEX(AS$687:AS733,MATCH($C734,$F$687:$F733,0)),INDEX(AS735:AS$749,MATCH($C734,$F735:$F$749,0)))","v":35000},null,null,{"$f":"IF($H734>$C734,INDEX(AV$687:AV733,MATCH($C734,$F$687:$F733,0)),INDEX(AV735:AV$749,MATCH($C734,$F735:$F$749,0)))","v":1.252},{"$f":"IF($H734>$C734,INDEX(AW$687:AW733,MATCH($C734,$F$687:$F733,0)),INDEX(AW735:AW$749,MATCH($C734,$F735:$F$749,0)))","v":1.1667816857303936}]
[null,16.100000000000001,14.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H735)),ABS($E$687:$E$749-H735),0))","v":14},0,0,0,16,{"$f":"H735+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":16},{"$f":"IF($H735>$C735,INDEX(J$687:J734,MATCH($C735,$F$687:$F734,0)),INDEX(J736:J$749,MATCH($C735,$F736:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H735>$C735,INDEX(K$687:K734,MATCH($C735,$F$687:$F734,0)),INDEX(K736:K$749,MATCH($C735,$F736:$F$749,0)))","v":"Toyota"},{"$f":"IF($H735>$C735,INDEX(L$687:L734,MATCH($C735,$F$687:$F734,0)),INDEX(L736:L$749,MATCH($C735,$F736:$F$749,0)))","v":"Avensis"},{"$f":"IF($H735>$C735,INDEX(M$687:M734,MATCH($C735,$F$687:$F734,0)),INDEX(M736:M$749,MATCH($C735,$F736:$F$749,0)))","v":"1,8 stw man."},{"$f":"IF($H735>$C735,INDEX(N$687:N734,MATCH($C735,$F$687:$F734,0)),INDEX(N736:N$749,MATCH($C735,$F736:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H735,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":59.784815654962024},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H735,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13300.292692983765},{"$f":"IF($H735>$C735,INDEX(U$687:U734,MATCH($C735,$F$687:$F734,0)),INDEX(U736:U$749,MATCH($C735,$F736:$F$749,0)))","v":256880},{"$f":"IF($H735>$C735,INDEX(V$687:V734,MATCH($C735,$F$687:$F734,0)),INDEX(V736:V$749,MATCH($C735,$F736:$F$749,0)))","v":17.2},{"$f":"IF($H735>$C735,INDEX(W$687:W734,MATCH($C735,$F$687:$F734,0)),INDEX(W736:W$749,MATCH($C735,$F736:$F$749,0)))","v":117815.30612244888},{"$f":"IF($H735>$C735,INDEX(X$687:X734,MATCH($C735,$F$687:$F734,0)),INDEX(X736:X$749,MATCH($C735,$F736:$F$749,0)))","v":29453.826530612219},{"$f":"IF($H735>$C735,INDEX(Y$687:Y734,MATCH($C735,$F$687:$F734,0)),INDEX(Y736:Y$749,MATCH($C735,$F736:$F$749,0)))","v":190059.43877550997},null,0.10509429284420524,null,null,{"$f":"IF($H735>$C735,INDEX(AD$687:AD734,MATCH($C735,$F$687:$F734,0)),INDEX(AD736:AD$749,MATCH($C735,$F736:$F$749,0)))","v":7.1942446043165464E-2},null,null,{"$f":"IF($H735>$C735,INDEX(AG$687:AG734,MATCH($C735,$F$687:$F734,0)),INDEX(AG736:AG$749,MATCH($C735,$F736:$F$749,0)))","v":1},{"$f":"IF($H735>$C735,INDEX(AH$687:AH734,MATCH($C735,$F$687:$F734,0)),INDEX(AH736:AH$749,MATCH($C735,$F736:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H735>$C735,INDEX(AN$687:AN734,MATCH($C735,$F$687:$F734,0)),INDEX(AN736:AN$749,MATCH($C735,$F736:$F$749,0)))","v":0.03},null,{"$f":"IF($H735>$C735,INDEX(AP$687:AP734,MATCH($C735,$F$687:$F734,0)),INDEX(AP736:AP$749,MATCH($C735,$F736:$F$749,0)))","v":864},{"$f":"IF($H735>$C735,INDEX(AQ$687:AQ734,MATCH($C735,$F$687:$F734,0)),INDEX(AQ736:AQ$749,MATCH($C735,$F736:$F$749,0)))","v":0},{"$f":"IF($H735>$C735,INDEX(AR$687:AR734,MATCH($C735,$F$687:$F734,0)),INDEX(AR736:AR$749,MATCH($C735,$F736:$F$749,0)))","v":4},{"$f":"IF($H735>$C735,INDEX(AS$687:AS734,MATCH($C735,$F$687:$F734,0)),INDEX(AS736:AS$749,MATCH($C735,$F736:$F$749,0)))","v":35000},null,null,{"$f":"IF($H735>$C735,INDEX(AV$687:AV734,MATCH($C735,$F$687:$F734,0)),INDEX(AV736:AV$749,MATCH($C735,$F736:$F$749,0)))","v":1.252},{"$f":"IF($H735>$C735,INDEX(AW$687:AW734,MATCH($C735,$F$687:$F734,0)),INDEX(AW736:AW$749,MATCH($C735,$F736:$F$749,0)))","v":1.1667816857303936}]
[null,16.2,14.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H736)),ABS($E$687:$E$749-H736),0))","v":14},0,0,0,16,{"$f":"H736+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":16},{"$f":"IF($H736>$C736,INDEX(J$687:J735,MATCH($C736,$F$687:$F735,0)),INDEX(J737:J$749,MATCH($C736,$F737:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H736>$C736,INDEX(K$687:K735,MATCH($C736,$F$687:$F735,0)),INDEX(K737:K$749,MATCH($C736,$F737:$F$749,0)))","v":"Peugeot"},{"$f":"IF($H736>$C736,INDEX(L$687:L735,MATCH($C736,$F$687:$F735,0)),INDEX(L737:L$749,MATCH($C736,$F737:$F$749,0)))","v":"307"},{"$f":"IF($H736>$C736,INDEX(M$687:M735,MATCH($C736,$F$687:$F735,0)),INDEX(M737:M$749,MATCH($C736,$F737:$F$749,0)))","v":"1,6 i st. car"},{"$f":"IF($H736>$C736,INDEX(N$687:N735,MATCH($C736,$F$687:$F735,0)),INDEX(N737:N$749,MATCH($C736,$F737:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H736,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":59.784815654962024},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H736,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13300.292692983765},{"$f":"IF($H736>$C736,INDEX(U$687:U735,MATCH($C736,$F$687:$F735,0)),INDEX(U737:U$749,MATCH($C736,$F737:$F$749,0)))","v":256880},{"$f":"IF($H736>$C736,INDEX(V$687:V735,MATCH($C736,$F$687:$F735,0)),INDEX(V737:V$749,MATCH($C736,$F737:$F$749,0)))","v":17.2},{"$f":"IF($H736>$C736,INDEX(W$687:W735,MATCH($C736,$F$687:$F735,0)),INDEX(W737:W$749,MATCH($C736,$F737:$F$749,0)))","v":88266.326530612234},{"$f":"IF($H736>$C736,INDEX(X$687:X735,MATCH($C736,$F$687:$F735,0)),INDEX(X737:X$749,MATCH($C736,$F737:$F$749,0)))","v":22066.581632653058},{"$f":"IF($H736>$C736,INDEX(Y$687:Y735,MATCH($C736,$F$687:$F735,0)),INDEX(Y737:Y$749,MATCH($C736,$F737:$F$749,0)))","v":123574.23469387754},null,0.1123700515795733,null,null,{"$f":"IF($H736>$C736,INDEX(AD$687:AD735,MATCH($C736,$F$687:$F735,0)),INDEX(AD737:AD$749,MATCH($C736,$F737:$F$749,0)))","v":7.6923076923076927E-2},null,null,{"$f":"IF($H736>$C736,INDEX(AG$687:AG735,MATCH($C736,$F$687:$F735,0)),INDEX(AG737:AG$749,MATCH($C736,$F737:$F$749,0)))","v":1},{"$f":"IF($H736>$C736,INDEX(AH$687:AH735,MATCH($C736,$F$687:$F735,0)),INDEX(AH737:AH$749,MATCH($C736,$F737:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H736>$C736,INDEX(AN$687:AN735,MATCH($C736,$F$687:$F735,0)),INDEX(AN737:AN$749,MATCH($C736,$F737:$F$749,0)))","v":0.03},null,{"$f":"IF($H736>$C736,INDEX(AP$687:AP735,MATCH($C736,$F$687:$F735,0)),INDEX(AP737:AP$749,MATCH($C736,$F737:$F$749,0)))","v":864},{"$f":"IF($H736>$C736,INDEX(AQ$687:AQ735,MATCH($C736,$F$687:$F735,0)),INDEX(AQ737:AQ$749,MATCH($C736,$F737:$F$749,0)))","v":0},{"$f":"IF($H736>$C736,INDEX(AR$687:AR735,MATCH($C736,$F$687:$F735,0)),INDEX(AR737:AR$749,MATCH($C736,$F737:$F$749,0)))","v":4},{"$f":"IF($H736>$C736,INDEX(AS$687:AS735,MATCH($C736,$F$687:$F735,0)),INDEX(AS737:AS$749,MATCH($C736,$F737:$F$749,0)))","v":35000},null,null,{"$f":"IF($H736>$C736,INDEX(AV$687:AV735,MATCH($C736,$F$687:$F735,0)),INDEX(AV737:AV$749,MATCH($C736,$F737:$F$749,0)))","v":1.252},{"$f":"IF($H736>$C736,INDEX(AW$687:AW735,MATCH($C736,$F$687:$F735,0)),INDEX(AW737:AW$749,MATCH($C736,$F737:$F$749,0)))","v":1.1667816857303936}]
[null,16.3,14.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H737)),ABS($E$687:$E$749-H737),0))","v":14},0,0,0,16,{"$f":"H737+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":16},{"$f":"IF($H737>$C737,INDEX(J$687:J736,MATCH($C737,$F$687:$F736,0)),INDEX(J738:J$749,MATCH($C737,$F738:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H737>$C737,INDEX(K$687:K736,MATCH($C737,$F$687:$F736,0)),INDEX(K738:K$749,MATCH($C737,$F738:$F$749,0)))","v":"Citroën"},{"$f":"IF($H737>$C737,INDEX(L$687:L736,MATCH($C737,$F$687:$F736,0)),INDEX(L738:L$749,MATCH($C737,$F738:$F$749,0)))","v":"C 4 picasso"},{"$f":"IF($H737>$C737,INDEX(M$687:M736,MATCH($C737,$F$687:$F736,0)),INDEX(M738:M$749,MATCH($C737,$F738:$F$749,0)))","v":"1,8 i"},{"$f":"IF($H737>$C737,INDEX(N$687:N736,MATCH($C737,$F$687:$F736,0)),INDEX(N738:N$749,MATCH($C737,$F738:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H737,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":59.784815654962024},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H737,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13300.292692983765},{"$f":"IF($H737>$C737,INDEX(U$687:U736,MATCH($C737,$F$687:$F736,0)),INDEX(U738:U$749,MATCH($C737,$F738:$F$749,0)))","v":256880},{"$f":"IF($H737>$C737,INDEX(V$687:V736,MATCH($C737,$F$687:$F736,0)),INDEX(V738:V$749,MATCH($C737,$F738:$F$749,0)))","v":17.2},{"$f":"IF($H737>$C737,INDEX(W$687:W736,MATCH($C737,$F$687:$F736,0)),INDEX(W738:W$749,MATCH($C737,$F738:$F$749,0)))","v":116173.40372670798},{"$f":"IF($H737>$C737,INDEX(X$687:X736,MATCH($C737,$F$687:$F736,0)),INDEX(X738:X$749,MATCH($C737,$F738:$F$749,0)))","v":29043.350931676996},{"$f":"IF($H737>$C737,INDEX(Y$687:Y736,MATCH($C737,$F$687:$F736,0)),INDEX(Y738:Y$749,MATCH($C737,$F738:$F$749,0)))","v":186365.15838509297},null,0.11686485364275623,null,null,{"$f":"IF($H737>$C737,INDEX(AD$687:AD736,MATCH($C737,$F$687:$F736,0)),INDEX(AD738:AD$749,MATCH($C737,$F738:$F$749,0)))","v":0.08},null,null,{"$f":"IF($H737>$C737,INDEX(AG$687:AG736,MATCH($C737,$F$687:$F736,0)),INDEX(AG738:AG$749,MATCH($C737,$F738:$F$749,0)))","v":1},{"$f":"IF($H737>$C737,INDEX(AH$687:AH736,MATCH($C737,$F$687:$F736,0)),INDEX(AH738:AH$749,MATCH($C737,$F738:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H737>$C737,INDEX(AN$687:AN736,MATCH($C737,$F$687:$F736,0)),INDEX(AN738:AN$749,MATCH($C737,$F738:$F$749,0)))","v":0.03},null,{"$f":"IF($H737>$C737,INDEX(AP$687:AP736,MATCH($C737,$F$687:$F736,0)),INDEX(AP738:AP$749,MATCH($C737,$F738:$F$749,0)))","v":864},{"$f":"IF($H737>$C737,INDEX(AQ$687:AQ736,MATCH($C737,$F$687:$F736,0)),INDEX(AQ738:AQ$749,MATCH($C737,$F738:$F$749,0)))","v":0},{"$f":"IF($H737>$C737,INDEX(AR$687:AR736,MATCH($C737,$F$687:$F736,0)),INDEX(AR738:AR$749,MATCH($C737,$F738:$F$749,0)))","v":4},{"$f":"IF($H737>$C737,INDEX(AS$687:AS736,MATCH($C737,$F$687:$F736,0)),INDEX(AS738:AS$749,MATCH($C737,$F738:$F$749,0)))","v":35000},null,null,{"$f":"IF($H737>$C737,INDEX(AV$687:AV736,MATCH($C737,$F$687:$F736,0)),INDEX(AV738:AV$749,MATCH($C737,$F738:$F$749,0)))","v":1.252},{"$f":"IF($H737>$C737,INDEX(AW$687:AW736,MATCH($C737,$F$687:$F736,0)),INDEX(AW738:AW$749,MATCH($C737,$F738:$F$749,0)))","v":1.1667816857303936}]
[null,17.100000000000001,14.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H738)),ABS($E$687:$E$749-H738),0))","v":14},0,0,0,17,{"$f":"H738+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":17},{"$f":"IF($H738>$C738,INDEX(J$687:J737,MATCH($C738,$F$687:$F737,0)),INDEX(J739:J$749,MATCH($C738,$F739:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H738>$C738,INDEX(K$687:K737,MATCH($C738,$F$687:$F737,0)),INDEX(K739:K$749,MATCH($C738,$F739:$F$749,0)))","v":"Toyota"},{"$f":"IF($H738>$C738,INDEX(L$687:L737,MATCH($C738,$F$687:$F737,0)),INDEX(L739:L$749,MATCH($C738,$F739:$F$749,0)))","v":"Avensis"},{"$f":"IF($H738>$C738,INDEX(M$687:M737,MATCH($C738,$F$687:$F737,0)),INDEX(M739:M$749,MATCH($C738,$F739:$F$749,0)))","v":"1,8 stw man."},{"$f":"IF($H738>$C738,INDEX(N$687:N737,MATCH($C738,$F$687:$F737,0)),INDEX(N739:N$749,MATCH($C738,$F739:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H738,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23.127653104060851},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H738,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13007.678911170333},{"$f":"IF($H738>$C738,INDEX(U$687:U737,MATCH($C738,$F$687:$F737,0)),INDEX(U739:U$749,MATCH($C738,$F739:$F$749,0)))","v":256880},{"$f":"IF($H738>$C738,INDEX(V$687:V737,MATCH($C738,$F$687:$F737,0)),INDEX(V739:V$749,MATCH($C738,$F739:$F$749,0)))","v":17.2},{"$f":"IF($H738>$C738,INDEX(W$687:W737,MATCH($C738,$F$687:$F737,0)),INDEX(W739:W$749,MATCH($C738,$F739:$F$749,0)))","v":117815.30612244888},{"$f":"IF($H738>$C738,INDEX(X$687:X737,MATCH($C738,$F$687:$F737,0)),INDEX(X739:X$749,MATCH($C738,$F739:$F$749,0)))","v":29453.826530612219},{"$f":"IF($H738>$C738,INDEX(Y$687:Y737,MATCH($C738,$F$687:$F737,0)),INDEX(Y739:Y$749,MATCH($C738,$F739:$F$749,0)))","v":190059.43877550997},null,0.10509429284420524,null,null,{"$f":"IF($H738>$C738,INDEX(AD$687:AD737,MATCH($C738,$F$687:$F737,0)),INDEX(AD739:AD$749,MATCH($C738,$F739:$F$749,0)))","v":7.1942446043165464E-2},null,null,{"$f":"IF($H738>$C738,INDEX(AG$687:AG737,MATCH($C738,$F$687:$F737,0)),INDEX(AG739:AG$749,MATCH($C738,$F739:$F$749,0)))","v":1},{"$f":"IF($H738>$C738,INDEX(AH$687:AH737,MATCH($C738,$F$687:$F737,0)),INDEX(AH739:AH$749,MATCH($C738,$F739:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H738>$C738,INDEX(AN$687:AN737,MATCH($C738,$F$687:$F737,0)),INDEX(AN739:AN$749,MATCH($C738,$F739:$F$749,0)))","v":0.03},null,{"$f":"IF($H738>$C738,INDEX(AP$687:AP737,MATCH($C738,$F$687:$F737,0)),INDEX(AP739:AP$749,MATCH($C738,$F739:$F$749,0)))","v":864},{"$f":"IF($H738>$C738,INDEX(AQ$687:AQ737,MATCH($C738,$F$687:$F737,0)),INDEX(AQ739:AQ$749,MATCH($C738,$F739:$F$749,0)))","v":0},{"$f":"IF($H738>$C738,INDEX(AR$687:AR737,MATCH($C738,$F$687:$F737,0)),INDEX(AR739:AR$749,MATCH($C738,$F739:$F$749,0)))","v":4},{"$f":"IF($H738>$C738,INDEX(AS$687:AS737,MATCH($C738,$F$687:$F737,0)),INDEX(AS739:AS$749,MATCH($C738,$F739:$F$749,0)))","v":35000},null,null,{"$f":"IF($H738>$C738,INDEX(AV$687:AV737,MATCH($C738,$F$687:$F737,0)),INDEX(AV739:AV$749,MATCH($C738,$F739:$F$749,0)))","v":1.252},{"$f":"IF($H738>$C738,INDEX(AW$687:AW737,MATCH($C738,$F$687:$F737,0)),INDEX(AW739:AW$749,MATCH($C738,$F739:$F$749,0)))","v":1.1667816857303936}]
[null,17.2,14.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H739)),ABS($E$687:$E$749-H739),0))","v":14},0,0,0,17,{"$f":"H739+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":17},{"$f":"IF($H739>$C739,INDEX(J$687:J738,MATCH($C739,$F$687:$F738,0)),INDEX(J740:J$749,MATCH($C739,$F740:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H739>$C739,INDEX(K$687:K738,MATCH($C739,$F$687:$F738,0)),INDEX(K740:K$749,MATCH($C739,$F740:$F$749,0)))","v":"Peugeot"},{"$f":"IF($H739>$C739,INDEX(L$687:L738,MATCH($C739,$F$687:$F738,0)),INDEX(L740:L$749,MATCH($C739,$F740:$F$749,0)))","v":"307"},{"$f":"IF($H739>$C739,INDEX(M$687:M738,MATCH($C739,$F$687:$F738,0)),INDEX(M740:M$749,MATCH($C739,$F740:$F$749,0)))","v":"1,6 i st. car"},{"$f":"IF($H739>$C739,INDEX(N$687:N738,MATCH($C739,$F$687:$F738,0)),INDEX(N740:N$749,MATCH($C739,$F740:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H739,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23.127653104060851},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H739,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13007.678911170333},{"$f":"IF($H739>$C739,INDEX(U$687:U738,MATCH($C739,$F$687:$F738,0)),INDEX(U740:U$749,MATCH($C739,$F740:$F$749,0)))","v":256880},{"$f":"IF($H739>$C739,INDEX(V$687:V738,MATCH($C739,$F$687:$F738,0)),INDEX(V740:V$749,MATCH($C739,$F740:$F$749,0)))","v":17.2},{"$f":"IF($H739>$C739,INDEX(W$687:W738,MATCH($C739,$F$687:$F738,0)),INDEX(W740:W$749,MATCH($C739,$F740:$F$749,0)))","v":88266.326530612234},{"$f":"IF($H739>$C739,INDEX(X$687:X738,MATCH($C739,$F$687:$F738,0)),INDEX(X740:X$749,MATCH($C739,$F740:$F$749,0)))","v":22066.581632653058},{"$f":"IF($H739>$C739,INDEX(Y$687:Y738,MATCH($C739,$F$687:$F738,0)),INDEX(Y740:Y$749,MATCH($C739,$F740:$F$749,0)))","v":123574.23469387754},null,0.1123700515795733,null,null,{"$f":"IF($H739>$C739,INDEX(AD$687:AD738,MATCH($C739,$F$687:$F738,0)),INDEX(AD740:AD$749,MATCH($C739,$F740:$F$749,0)))","v":7.6923076923076927E-2},null,null,{"$f":"IF($H739>$C739,INDEX(AG$687:AG738,MATCH($C739,$F$687:$F738,0)),INDEX(AG740:AG$749,MATCH($C739,$F740:$F$749,0)))","v":1},{"$f":"IF($H739>$C739,INDEX(AH$687:AH738,MATCH($C739,$F$687:$F738,0)),INDEX(AH740:AH$749,MATCH($C739,$F740:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H739>$C739,INDEX(AN$687:AN738,MATCH($C739,$F$687:$F738,0)),INDEX(AN740:AN$749,MATCH($C739,$F740:$F$749,0)))","v":0.03},null,{"$f":"IF($H739>$C739,INDEX(AP$687:AP738,MATCH($C739,$F$687:$F738,0)),INDEX(AP740:AP$749,MATCH($C739,$F740:$F$749,0)))","v":864},{"$f":"IF($H739>$C739,INDEX(AQ$687:AQ738,MATCH($C739,$F$687:$F738,0)),INDEX(AQ740:AQ$749,MATCH($C739,$F740:$F$749,0)))","v":0},{"$f":"IF($H739>$C739,INDEX(AR$687:AR738,MATCH($C739,$F$687:$F738,0)),INDEX(AR740:AR$749,MATCH($C739,$F740:$F$749,0)))","v":4},{"$f":"IF($H739>$C739,INDEX(AS$687:AS738,MATCH($C739,$F$687:$F738,0)),INDEX(AS740:AS$749,MATCH($C739,$F740:$F$749,0)))","v":35000},null,null,{"$f":"IF($H739>$C739,INDEX(AV$687:AV738,MATCH($C739,$F$687:$F738,0)),INDEX(AV740:AV$749,MATCH($C739,$F740:$F$749,0)))","v":1.252},{"$f":"IF($H739>$C739,INDEX(AW$687:AW738,MATCH($C739,$F$687:$F738,0)),INDEX(AW740:AW$749,MATCH($C739,$F740:$F$749,0)))","v":1.1667816857303936}]
[null,17.3,14.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H740)),ABS($E$687:$E$749-H740),0))","v":14},0,0,0,17,{"$f":"H740+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":17},{"$f":"IF($H740>$C740,INDEX(J$687:J739,MATCH($C740,$F$687:$F739,0)),INDEX(J741:J$749,MATCH($C740,$F741:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H740>$C740,INDEX(K$687:K739,MATCH($C740,$F$687:$F739,0)),INDEX(K741:K$749,MATCH($C740,$F741:$F$749,0)))","v":"Citroën"},{"$f":"IF($H740>$C740,INDEX(L$687:L739,MATCH($C740,$F$687:$F739,0)),INDEX(L741:L$749,MATCH($C740,$F741:$F$749,0)))","v":"C 4 picasso"},{"$f":"IF($H740>$C740,INDEX(M$687:M739,MATCH($C740,$F$687:$F739,0)),INDEX(M741:M$749,MATCH($C740,$F741:$F$749,0)))","v":"1,8 i"},{"$f":"IF($H740>$C740,INDEX(N$687:N739,MATCH($C740,$F$687:$F739,0)),INDEX(N741:N$749,MATCH($C740,$F741:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H740,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23.127653104060851},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H740,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13007.678911170333},{"$f":"IF($H740>$C740,INDEX(U$687:U739,MATCH($C740,$F$687:$F739,0)),INDEX(U741:U$749,MATCH($C740,$F741:$F$749,0)))","v":256880},{"$f":"IF($H740>$C740,INDEX(V$687:V739,MATCH($C740,$F$687:$F739,0)),INDEX(V741:V$749,MATCH($C740,$F741:$F$749,0)))","v":17.2},{"$f":"IF($H740>$C740,INDEX(W$687:W739,MATCH($C740,$F$687:$F739,0)),INDEX(W741:W$749,MATCH($C740,$F741:$F$749,0)))","v":116173.40372670798},{"$f":"IF($H740>$C740,INDEX(X$687:X739,MATCH($C740,$F$687:$F739,0)),INDEX(X741:X$749,MATCH($C740,$F741:$F$749,0)))","v":29043.350931676996},{"$f":"IF($H740>$C740,INDEX(Y$687:Y739,MATCH($C740,$F$687:$F739,0)),INDEX(Y741:Y$749,MATCH($C740,$F741:$F$749,0)))","v":186365.15838509297},null,0.11686485364275623,null,null,{"$f":"IF($H740>$C740,INDEX(AD$687:AD739,MATCH($C740,$F$687:$F739,0)),INDEX(AD741:AD$749,MATCH($C740,$F741:$F$749,0)))","v":0.08},null,null,{"$f":"IF($H740>$C740,INDEX(AG$687:AG739,MATCH($C740,$F$687:$F739,0)),INDEX(AG741:AG$749,MATCH($C740,$F741:$F$749,0)))","v":1},{"$f":"IF($H740>$C740,INDEX(AH$687:AH739,MATCH($C740,$F$687:$F739,0)),INDEX(AH741:AH$749,MATCH($C740,$F741:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H740>$C740,INDEX(AN$687:AN739,MATCH($C740,$F$687:$F739,0)),INDEX(AN741:AN$749,MATCH($C740,$F741:$F$749,0)))","v":0.03},null,{"$f":"IF($H740>$C740,INDEX(AP$687:AP739,MATCH($C740,$F$687:$F739,0)),INDEX(AP741:AP$749,MATCH($C740,$F741:$F$749,0)))","v":864},{"$f":"IF($H740>$C740,INDEX(AQ$687:AQ739,MATCH($C740,$F$687:$F739,0)),INDEX(AQ741:AQ$749,MATCH($C740,$F741:$F$749,0)))","v":0},{"$f":"IF($H740>$C740,INDEX(AR$687:AR739,MATCH($C740,$F$687:$F739,0)),INDEX(AR741:AR$749,MATCH($C740,$F741:$F$749,0)))","v":4},{"$f":"IF($H740>$C740,INDEX(AS$687:AS739,MATCH($C740,$F$687:$F739,0)),INDEX(AS741:AS$749,MATCH($C740,$F741:$F$749,0)))","v":35000},null,null,{"$f":"IF($H740>$C740,INDEX(AV$687:AV739,MATCH($C740,$F$687:$F739,0)),INDEX(AV741:AV$749,MATCH($C740,$F741:$F$749,0)))","v":1.252},{"$f":"IF($H740>$C740,INDEX(AW$687:AW739,MATCH($C740,$F$687:$F739,0)),INDEX(AW741:AW$749,MATCH($C740,$F741:$F$749,0)))","v":1.1667816857303936}]
[null,18.100000000000001,14.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H741)),ABS($E$687:$E$749-H741),0))","v":14},0,0,0,18,{"$f":"H741+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":18},{"$f":"IF($H741>$C741,INDEX(J$687:J740,MATCH($C741,$F$687:$F740,0)),INDEX(J742:J$749,MATCH($C741,$F742:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H741>$C741,INDEX(K$687:K740,MATCH($C741,$F$687:$F740,0)),INDEX(K742:K$749,MATCH($C741,$F742:$F$749,0)))","v":"Toyota"},{"$f":"IF($H741>$C741,INDEX(L$687:L740,MATCH($C741,$F$687:$F740,0)),INDEX(L742:L$749,MATCH($C741,$F742:$F$749,0)))","v":"Avensis"},{"$f":"IF($H741>$C741,INDEX(M$687:M740,MATCH($C741,$F$687:$F740,0)),INDEX(M742:M$749,MATCH($C741,$F742:$F$749,0)))","v":"1,8 stw man."},{"$f":"IF($H741>$C741,INDEX(N$687:N740,MATCH($C741,$F$687:$F740,0)),INDEX(N742:N$749,MATCH($C741,$F742:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H741,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16.15628958288228},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H741,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12721.487860537229},{"$f":"IF($H741>$C741,INDEX(U$687:U740,MATCH($C741,$F$687:$F740,0)),INDEX(U742:U$749,MATCH($C741,$F742:$F$749,0)))","v":256880},{"$f":"IF($H741>$C741,INDEX(V$687:V740,MATCH($C741,$F$687:$F740,0)),INDEX(V742:V$749,MATCH($C741,$F742:$F$749,0)))","v":17.2},{"$f":"IF($H741>$C741,INDEX(W$687:W740,MATCH($C741,$F$687:$F740,0)),INDEX(W742:W$749,MATCH($C741,$F742:$F$749,0)))","v":117815.30612244888},{"$f":"IF($H741>$C741,INDEX(X$687:X740,MATCH($C741,$F$687:$F740,0)),INDEX(X742:X$749,MATCH($C741,$F742:$F$749,0)))","v":29453.826530612219},{"$f":"IF($H741>$C741,INDEX(Y$687:Y740,MATCH($C741,$F$687:$F740,0)),INDEX(Y742:Y$749,MATCH($C741,$F742:$F$749,0)))","v":190059.43877550997},null,{"$f":"AD741*AV741*AW741","v":0.10509429284420524},null,null,{"$f":"IF($H741>$C741,INDEX(AD$687:AD740,MATCH($C741,$F$687:$F740,0)),INDEX(AD742:AD$749,MATCH($C741,$F742:$F$749,0)))","v":7.1942446043165464E-2},null,null,{"$f":"IF($H741>$C741,INDEX(AG$687:AG740,MATCH($C741,$F$687:$F740,0)),INDEX(AG742:AG$749,MATCH($C741,$F742:$F$749,0)))","v":1},{"$f":"IF($H741>$C741,INDEX(AH$687:AH740,MATCH($C741,$F$687:$F740,0)),INDEX(AH742:AH$749,MATCH($C741,$F742:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H741>$C741,INDEX(AN$687:AN740,MATCH($C741,$F$687:$F740,0)),INDEX(AN742:AN$749,MATCH($C741,$F742:$F$749,0)))","v":0.03},null,{"$f":"IF($H741>$C741,INDEX(AP$687:AP740,MATCH($C741,$F$687:$F740,0)),INDEX(AP742:AP$749,MATCH($C741,$F742:$F$749,0)))","v":864},{"$f":"IF($H741>$C741,INDEX(AQ$687:AQ740,MATCH($C741,$F$687:$F740,0)),INDEX(AQ742:AQ$749,MATCH($C741,$F742:$F$749,0)))","v":0},{"$f":"IF($H741>$C741,INDEX(AR$687:AR740,MATCH($C741,$F$687:$F740,0)),INDEX(AR742:AR$749,MATCH($C741,$F742:$F$749,0)))","v":4},{"$f":"IF($H741>$C741,INDEX(AS$687:AS740,MATCH($C741,$F$687:$F740,0)),INDEX(AS742:AS$749,MATCH($C741,$F742:$F$749,0)))","v":35000},null,null,{"$f":"IF($H741>$C741,INDEX(AV$687:AV740,MATCH($C741,$F$687:$F740,0)),INDEX(AV742:AV$749,MATCH($C741,$F742:$F$749,0)))","v":1.252},{"$f":"IF($H741>$C741,INDEX(AW$687:AW740,MATCH($C741,$F$687:$F740,0)),INDEX(AW742:AW$749,MATCH($C741,$F742:$F$749,0)))","v":1.1667816857303936}]
[null,18.2,14.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H742)),ABS($E$687:$E$749-H742),0))","v":14},0,0,0,18,{"$f":"H742+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":18},{"$f":"IF($H742>$C742,INDEX(J$687:J741,MATCH($C742,$F$687:$F741,0)),INDEX(J743:J$749,MATCH($C742,$F743:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H742>$C742,INDEX(K$687:K741,MATCH($C742,$F$687:$F741,0)),INDEX(K743:K$749,MATCH($C742,$F743:$F$749,0)))","v":"Peugeot"},{"$f":"IF($H742>$C742,INDEX(L$687:L741,MATCH($C742,$F$687:$F741,0)),INDEX(L743:L$749,MATCH($C742,$F743:$F$749,0)))","v":"307"},{"$f":"IF($H742>$C742,INDEX(M$687:M741,MATCH($C742,$F$687:$F741,0)),INDEX(M743:M$749,MATCH($C742,$F743:$F$749,0)))","v":"1,6 i st. car"},{"$f":"IF($H742>$C742,INDEX(N$687:N741,MATCH($C742,$F$687:$F741,0)),INDEX(N743:N$749,MATCH($C742,$F743:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H742,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16.15628958288228},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H742,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12721.487860537229},{"$f":"IF($H742>$C742,INDEX(U$687:U741,MATCH($C742,$F$687:$F741,0)),INDEX(U743:U$749,MATCH($C742,$F743:$F$749,0)))","v":256880},{"$f":"IF($H742>$C742,INDEX(V$687:V741,MATCH($C742,$F$687:$F741,0)),INDEX(V743:V$749,MATCH($C742,$F743:$F$749,0)))","v":17.2},{"$f":"IF($H742>$C742,INDEX(W$687:W741,MATCH($C742,$F$687:$F741,0)),INDEX(W743:W$749,MATCH($C742,$F743:$F$749,0)))","v":88266.326530612234},{"$f":"IF($H742>$C742,INDEX(X$687:X741,MATCH($C742,$F$687:$F741,0)),INDEX(X743:X$749,MATCH($C742,$F743:$F$749,0)))","v":22066.581632653058},{"$f":"IF($H742>$C742,INDEX(Y$687:Y741,MATCH($C742,$F$687:$F741,0)),INDEX(Y743:Y$749,MATCH($C742,$F743:$F$749,0)))","v":123574.23469387754},null,0.1123700515795733,null,null,{"$f":"IF($H742>$C742,INDEX(AD$687:AD741,MATCH($C742,$F$687:$F741,0)),INDEX(AD743:AD$749,MATCH($C742,$F743:$F$749,0)))","v":7.6923076923076927E-2},null,null,{"$f":"IF($H742>$C742,INDEX(AG$687:AG741,MATCH($C742,$F$687:$F741,0)),INDEX(AG743:AG$749,MATCH($C742,$F743:$F$749,0)))","v":1},{"$f":"IF($H742>$C742,INDEX(AH$687:AH741,MATCH($C742,$F$687:$F741,0)),INDEX(AH743:AH$749,MATCH($C742,$F743:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H742>$C742,INDEX(AN$687:AN741,MATCH($C742,$F$687:$F741,0)),INDEX(AN743:AN$749,MATCH($C742,$F743:$F$749,0)))","v":0.03},null,{"$f":"IF($H742>$C742,INDEX(AP$687:AP741,MATCH($C742,$F$687:$F741,0)),INDEX(AP743:AP$749,MATCH($C742,$F743:$F$749,0)))","v":864},{"$f":"IF($H742>$C742,INDEX(AQ$687:AQ741,MATCH($C742,$F$687:$F741,0)),INDEX(AQ743:AQ$749,MATCH($C742,$F743:$F$749,0)))","v":0},{"$f":"IF($H742>$C742,INDEX(AR$687:AR741,MATCH($C742,$F$687:$F741,0)),INDEX(AR743:AR$749,MATCH($C742,$F743:$F$749,0)))","v":4},{"$f":"IF($H742>$C742,INDEX(AS$687:AS741,MATCH($C742,$F$687:$F741,0)),INDEX(AS743:AS$749,MATCH($C742,$F743:$F$749,0)))","v":35000},null,null,{"$f":"IF($H742>$C742,INDEX(AV$687:AV741,MATCH($C742,$F$687:$F741,0)),INDEX(AV743:AV$749,MATCH($C742,$F743:$F$749,0)))","v":1.252},{"$f":"IF($H742>$C742,INDEX(AW$687:AW741,MATCH($C742,$F$687:$F741,0)),INDEX(AW743:AW$749,MATCH($C742,$F743:$F$749,0)))","v":1.1667816857303936}]
[null,18.3,14.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H743)),ABS($E$687:$E$749-H743),0))","v":14},0,0,0,18,{"$f":"H743+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":18},{"$f":"IF($H743>$C743,INDEX(J$687:J742,MATCH($C743,$F$687:$F742,0)),INDEX(J744:J$749,MATCH($C743,$F744:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H743>$C743,INDEX(K$687:K742,MATCH($C743,$F$687:$F742,0)),INDEX(K744:K$749,MATCH($C743,$F744:$F$749,0)))","v":"Citroën"},{"$f":"IF($H743>$C743,INDEX(L$687:L742,MATCH($C743,$F$687:$F742,0)),INDEX(L744:L$749,MATCH($C743,$F744:$F$749,0)))","v":"C 4 picasso"},{"$f":"IF($H743>$C743,INDEX(M$687:M742,MATCH($C743,$F$687:$F742,0)),INDEX(M744:M$749,MATCH($C743,$F744:$F$749,0)))","v":"1,8 i"},{"$f":"IF($H743>$C743,INDEX(N$687:N742,MATCH($C743,$F$687:$F742,0)),INDEX(N744:N$749,MATCH($C743,$F744:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H743,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16.15628958288228},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H743,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12721.487860537229},{"$f":"IF($H743>$C743,INDEX(U$687:U742,MATCH($C743,$F$687:$F742,0)),INDEX(U744:U$749,MATCH($C743,$F744:$F$749,0)))","v":256880},{"$f":"IF($H743>$C743,INDEX(V$687:V742,MATCH($C743,$F$687:$F742,0)),INDEX(V744:V$749,MATCH($C743,$F744:$F$749,0)))","v":17.2},{"$f":"IF($H743>$C743,INDEX(W$687:W742,MATCH($C743,$F$687:$F742,0)),INDEX(W744:W$749,MATCH($C743,$F744:$F$749,0)))","v":116173.40372670798},{"$f":"IF($H743>$C743,INDEX(X$687:X742,MATCH($C743,$F$687:$F742,0)),INDEX(X744:X$749,MATCH($C743,$F744:$F$749,0)))","v":29043.350931676996},{"$f":"IF($H743>$C743,INDEX(Y$687:Y742,MATCH($C743,$F$687:$F742,0)),INDEX(Y744:Y$749,MATCH($C743,$F744:$F$749,0)))","v":186365.15838509297},null,0.11686485364275623,null,null,{"$f":"IF($H743>$C743,INDEX(AD$687:AD742,MATCH($C743,$F$687:$F742,0)),INDEX(AD744:AD$749,MATCH($C743,$F744:$F$749,0)))","v":0.08},null,null,{"$f":"IF($H743>$C743,INDEX(AG$687:AG742,MATCH($C743,$F$687:$F742,0)),INDEX(AG744:AG$749,MATCH($C743,$F744:$F$749,0)))","v":1},{"$f":"IF($H743>$C743,INDEX(AH$687:AH742,MATCH($C743,$F$687:$F742,0)),INDEX(AH744:AH$749,MATCH($C743,$F744:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H743>$C743,INDEX(AN$687:AN742,MATCH($C743,$F$687:$F742,0)),INDEX(AN744:AN$749,MATCH($C743,$F744:$F$749,0)))","v":0.03},null,{"$f":"IF($H743>$C743,INDEX(AP$687:AP742,MATCH($C743,$F$687:$F742,0)),INDEX(AP744:AP$749,MATCH($C743,$F744:$F$749,0)))","v":864},{"$f":"IF($H743>$C743,INDEX(AQ$687:AQ742,MATCH($C743,$F$687:$F742,0)),INDEX(AQ744:AQ$749,MATCH($C743,$F744:$F$749,0)))","v":0},{"$f":"IF($H743>$C743,INDEX(AR$687:AR742,MATCH($C743,$F$687:$F742,0)),INDEX(AR744:AR$749,MATCH($C743,$F744:$F$749,0)))","v":4},{"$f":"IF($H743>$C743,INDEX(AS$687:AS742,MATCH($C743,$F$687:$F742,0)),INDEX(AS744:AS$749,MATCH($C743,$F744:$F$749,0)))","v":35000},null,null,{"$f":"IF($H743>$C743,INDEX(AV$687:AV742,MATCH($C743,$F$687:$F742,0)),INDEX(AV744:AV$749,MATCH($C743,$F744:$F$749,0)))","v":1.252},{"$f":"IF($H743>$C743,INDEX(AW$687:AW742,MATCH($C743,$F$687:$F742,0)),INDEX(AW744:AW$749,MATCH($C743,$F744:$F$749,0)))","v":1.1667816857303936}]
[null,19.100000000000001,14.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H744)),ABS($E$687:$E$749-H744),0))","v":14},0,0,0,19,{"$f":"H744+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":19},{"$f":"IF($H744>$C744,INDEX(J$687:J743,MATCH($C744,$F$687:$F743,0)),INDEX(J745:J$749,MATCH($C744,$F745:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H744>$C744,INDEX(K$687:K743,MATCH($C744,$F$687:$F743,0)),INDEX(K745:K$749,MATCH($C744,$F745:$F$749,0)))","v":"Toyota"},{"$f":"IF($H744>$C744,INDEX(L$687:L743,MATCH($C744,$F$687:$F743,0)),INDEX(L745:L$749,MATCH($C744,$F745:$F$749,0)))","v":"Avensis"},{"$f":"IF($H744>$C744,INDEX(M$687:M743,MATCH($C744,$F$687:$F743,0)),INDEX(M745:M$749,MATCH($C744,$F745:$F$749,0)))","v":"1,8 stw man."},{"$f":"IF($H744>$C744,INDEX(N$687:N743,MATCH($C744,$F$687:$F743,0)),INDEX(N745:N$749,MATCH($C744,$F745:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H744,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14.855293339407728},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H744,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12441.619212234278},{"$f":"IF($H744>$C744,INDEX(U$687:U743,MATCH($C744,$F$687:$F743,0)),INDEX(U745:U$749,MATCH($C744,$F745:$F$749,0)))","v":256880},{"$f":"IF($H744>$C744,INDEX(V$687:V743,MATCH($C744,$F$687:$F743,0)),INDEX(V745:V$749,MATCH($C744,$F745:$F$749,0)))","v":17.2},{"$f":"IF($H744>$C744,INDEX(W$687:W743,MATCH($C744,$F$687:$F743,0)),INDEX(W745:W$749,MATCH($C744,$F745:$F$749,0)))","v":117815.30612244888},{"$f":"IF($H744>$C744,INDEX(X$687:X743,MATCH($C744,$F$687:$F743,0)),INDEX(X745:X$749,MATCH($C744,$F745:$F$749,0)))","v":29453.826530612219},{"$f":"IF($H744>$C744,INDEX(Y$687:Y743,MATCH($C744,$F$687:$F743,0)),INDEX(Y745:Y$749,MATCH($C744,$F745:$F$749,0)))","v":190059.43877550997},null,0.10509429284420524,null,null,{"$f":"IF($H744>$C744,INDEX(AD$687:AD743,MATCH($C744,$F$687:$F743,0)),INDEX(AD745:AD$749,MATCH($C744,$F745:$F$749,0)))","v":7.1942446043165464E-2},null,null,{"$f":"IF($H744>$C744,INDEX(AG$687:AG743,MATCH($C744,$F$687:$F743,0)),INDEX(AG745:AG$749,MATCH($C744,$F745:$F$749,0)))","v":1},{"$f":"IF($H744>$C744,INDEX(AH$687:AH743,MATCH($C744,$F$687:$F743,0)),INDEX(AH745:AH$749,MATCH($C744,$F745:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H744>$C744,INDEX(AN$687:AN743,MATCH($C744,$F$687:$F743,0)),INDEX(AN745:AN$749,MATCH($C744,$F745:$F$749,0)))","v":0.03},null,{"$f":"IF($H744>$C744,INDEX(AP$687:AP743,MATCH($C744,$F$687:$F743,0)),INDEX(AP745:AP$749,MATCH($C744,$F745:$F$749,0)))","v":864},{"$f":"IF($H744>$C744,INDEX(AQ$687:AQ743,MATCH($C744,$F$687:$F743,0)),INDEX(AQ745:AQ$749,MATCH($C744,$F745:$F$749,0)))","v":0},{"$f":"IF($H744>$C744,INDEX(AR$687:AR743,MATCH($C744,$F$687:$F743,0)),INDEX(AR745:AR$749,MATCH($C744,$F745:$F$749,0)))","v":4},{"$f":"IF($H744>$C744,INDEX(AS$687:AS743,MATCH($C744,$F$687:$F743,0)),INDEX(AS745:AS$749,MATCH($C744,$F745:$F$749,0)))","v":35000},null,null,{"$f":"IF($H744>$C744,INDEX(AV$687:AV743,MATCH($C744,$F$687:$F743,0)),INDEX(AV745:AV$749,MATCH($C744,$F745:$F$749,0)))","v":1.252},{"$f":"IF($H744>$C744,INDEX(AW$687:AW743,MATCH($C744,$F$687:$F743,0)),INDEX(AW745:AW$749,MATCH($C744,$F745:$F$749,0)))","v":1.1667816857303936}]
[null,19.2,14.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H745)),ABS($E$687:$E$749-H745),0))","v":14},0,0,0,19,{"$f":"H745+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":19},{"$f":"IF($H745>$C745,INDEX(J$687:J744,MATCH($C745,$F$687:$F744,0)),INDEX(J746:J$749,MATCH($C745,$F746:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H745>$C745,INDEX(K$687:K744,MATCH($C745,$F$687:$F744,0)),INDEX(K746:K$749,MATCH($C745,$F746:$F$749,0)))","v":"Peugeot"},{"$f":"IF($H745>$C745,INDEX(L$687:L744,MATCH($C745,$F$687:$F744,0)),INDEX(L746:L$749,MATCH($C745,$F746:$F$749,0)))","v":"307"},{"$f":"IF($H745>$C745,INDEX(M$687:M744,MATCH($C745,$F$687:$F744,0)),INDEX(M746:M$749,MATCH($C745,$F746:$F$749,0)))","v":"1,6 i st. car"},{"$f":"IF($H745>$C745,INDEX(N$687:N744,MATCH($C745,$F$687:$F744,0)),INDEX(N746:N$749,MATCH($C745,$F746:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H745,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14.855293339407728},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H745,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12441.619212234278},{"$f":"IF($H745>$C745,INDEX(U$687:U744,MATCH($C745,$F$687:$F744,0)),INDEX(U746:U$749,MATCH($C745,$F746:$F$749,0)))","v":256880},{"$f":"IF($H745>$C745,INDEX(V$687:V744,MATCH($C745,$F$687:$F744,0)),INDEX(V746:V$749,MATCH($C745,$F746:$F$749,0)))","v":17.2},{"$f":"IF($H745>$C745,INDEX(W$687:W744,MATCH($C745,$F$687:$F744,0)),INDEX(W746:W$749,MATCH($C745,$F746:$F$749,0)))","v":88266.326530612234},{"$f":"IF($H745>$C745,INDEX(X$687:X744,MATCH($C745,$F$687:$F744,0)),INDEX(X746:X$749,MATCH($C745,$F746:$F$749,0)))","v":22066.581632653058},{"$f":"IF($H745>$C745,INDEX(Y$687:Y744,MATCH($C745,$F$687:$F744,0)),INDEX(Y746:Y$749,MATCH($C745,$F746:$F$749,0)))","v":123574.23469387754},null,0.1123700515795733,null,null,{"$f":"IF($H745>$C745,INDEX(AD$687:AD744,MATCH($C745,$F$687:$F744,0)),INDEX(AD746:AD$749,MATCH($C745,$F746:$F$749,0)))","v":7.6923076923076927E-2},null,null,{"$f":"IF($H745>$C745,INDEX(AG$687:AG744,MATCH($C745,$F$687:$F744,0)),INDEX(AG746:AG$749,MATCH($C745,$F746:$F$749,0)))","v":1},{"$f":"IF($H745>$C745,INDEX(AH$687:AH744,MATCH($C745,$F$687:$F744,0)),INDEX(AH746:AH$749,MATCH($C745,$F746:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H745>$C745,INDEX(AN$687:AN744,MATCH($C745,$F$687:$F744,0)),INDEX(AN746:AN$749,MATCH($C745,$F746:$F$749,0)))","v":0.03},null,{"$f":"IF($H745>$C745,INDEX(AP$687:AP744,MATCH($C745,$F$687:$F744,0)),INDEX(AP746:AP$749,MATCH($C745,$F746:$F$749,0)))","v":864},{"$f":"IF($H745>$C745,INDEX(AQ$687:AQ744,MATCH($C745,$F$687:$F744,0)),INDEX(AQ746:AQ$749,MATCH($C745,$F746:$F$749,0)))","v":0},{"$f":"IF($H745>$C745,INDEX(AR$687:AR744,MATCH($C745,$F$687:$F744,0)),INDEX(AR746:AR$749,MATCH($C745,$F746:$F$749,0)))","v":4},{"$f":"IF($H745>$C745,INDEX(AS$687:AS744,MATCH($C745,$F$687:$F744,0)),INDEX(AS746:AS$749,MATCH($C745,$F746:$F$749,0)))","v":35000},null,null,{"$f":"IF($H745>$C745,INDEX(AV$687:AV744,MATCH($C745,$F$687:$F744,0)),INDEX(AV746:AV$749,MATCH($C745,$F746:$F$749,0)))","v":1.252},{"$f":"IF($H745>$C745,INDEX(AW$687:AW744,MATCH($C745,$F$687:$F744,0)),INDEX(AW746:AW$749,MATCH($C745,$F746:$F$749,0)))","v":1.1667816857303936}]
[null,19.3,14.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H746)),ABS($E$687:$E$749-H746),0))","v":14},0,0,0,19,{"$f":"H746+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":19},{"$f":"IF($H746>$C746,INDEX(J$687:J745,MATCH($C746,$F$687:$F745,0)),INDEX(J747:J$749,MATCH($C746,$F747:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H746>$C746,INDEX(K$687:K745,MATCH($C746,$F$687:$F745,0)),INDEX(K747:K$749,MATCH($C746,$F747:$F$749,0)))","v":"Citroën"},{"$f":"IF($H746>$C746,INDEX(L$687:L745,MATCH($C746,$F$687:$F745,0)),INDEX(L747:L$749,MATCH($C746,$F747:$F$749,0)))","v":"C 4 picasso"},{"$f":"IF($H746>$C746,INDEX(M$687:M745,MATCH($C746,$F$687:$F745,0)),INDEX(M747:M$749,MATCH($C746,$F747:$F$749,0)))","v":"1,8 i"},{"$f":"IF($H746>$C746,INDEX(N$687:N745,MATCH($C746,$F$687:$F745,0)),INDEX(N747:N$749,MATCH($C746,$F747:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H746,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14.855293339407728},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H746,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12441.619212234278},{"$f":"IF($H746>$C746,INDEX(U$687:U745,MATCH($C746,$F$687:$F745,0)),INDEX(U747:U$749,MATCH($C746,$F747:$F$749,0)))","v":256880},{"$f":"IF($H746>$C746,INDEX(V$687:V745,MATCH($C746,$F$687:$F745,0)),INDEX(V747:V$749,MATCH($C746,$F747:$F$749,0)))","v":17.2},{"$f":"IF($H746>$C746,INDEX(W$687:W745,MATCH($C746,$F$687:$F745,0)),INDEX(W747:W$749,MATCH($C746,$F747:$F$749,0)))","v":116173.40372670798},{"$f":"IF($H746>$C746,INDEX(X$687:X745,MATCH($C746,$F$687:$F745,0)),INDEX(X747:X$749,MATCH($C746,$F747:$F$749,0)))","v":29043.350931676996},{"$f":"IF($H746>$C746,INDEX(Y$687:Y745,MATCH($C746,$F$687:$F745,0)),INDEX(Y747:Y$749,MATCH($C746,$F747:$F$749,0)))","v":186365.15838509297},null,0.11686485364275623,null,null,{"$f":"IF($H746>$C746,INDEX(AD$687:AD745,MATCH($C746,$F$687:$F745,0)),INDEX(AD747:AD$749,MATCH($C746,$F747:$F$749,0)))","v":0.08},null,null,{"$f":"IF($H746>$C746,INDEX(AG$687:AG745,MATCH($C746,$F$687:$F745,0)),INDEX(AG747:AG$749,MATCH($C746,$F747:$F$749,0)))","v":1},{"$f":"IF($H746>$C746,INDEX(AH$687:AH745,MATCH($C746,$F$687:$F745,0)),INDEX(AH747:AH$749,MATCH($C746,$F747:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H746>$C746,INDEX(AN$687:AN745,MATCH($C746,$F$687:$F745,0)),INDEX(AN747:AN$749,MATCH($C746,$F747:$F$749,0)))","v":0.03},null,{"$f":"IF($H746>$C746,INDEX(AP$687:AP745,MATCH($C746,$F$687:$F745,0)),INDEX(AP747:AP$749,MATCH($C746,$F747:$F$749,0)))","v":864},{"$f":"IF($H746>$C746,INDEX(AQ$687:AQ745,MATCH($C746,$F$687:$F745,0)),INDEX(AQ747:AQ$749,MATCH($C746,$F747:$F$749,0)))","v":0},{"$f":"IF($H746>$C746,INDEX(AR$687:AR745,MATCH($C746,$F$687:$F745,0)),INDEX(AR747:AR$749,MATCH($C746,$F747:$F$749,0)))","v":4},{"$f":"IF($H746>$C746,INDEX(AS$687:AS745,MATCH($C746,$F$687:$F745,0)),INDEX(AS747:AS$749,MATCH($C746,$F747:$F$749,0)))","v":35000},null,null,{"$f":"IF($H746>$C746,INDEX(AV$687:AV745,MATCH($C746,$F$687:$F745,0)),INDEX(AV747:AV$749,MATCH($C746,$F747:$F$749,0)))","v":1.252},{"$f":"IF($H746>$C746,INDEX(AW$687:AW745,MATCH($C746,$F$687:$F745,0)),INDEX(AW747:AW$749,MATCH($C746,$F747:$F$749,0)))","v":1.1667816857303936}]
[null,20.100000000000001,14.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H747)),ABS($E$687:$E$749-H747),0))","v":14},0,0,0,20,{"$f":"H747+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":20},{"$f":"IF($H747>$C747,INDEX(J$687:J746,MATCH($C747,$F$687:$F746,0)),INDEX(J748:J$749,MATCH($C747,$F748:$F$749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H747>$C747,INDEX(K$687:K746,MATCH($C747,$F$687:$F746,0)),INDEX(K748:K$749,MATCH($C747,$F748:$F$749,0)))","v":"Toyota"},{"$f":"IF($H747>$C747,INDEX(L$687:L746,MATCH($C747,$F$687:$F746,0)),INDEX(L748:L$749,MATCH($C747,$F748:$F$749,0)))","v":"Avensis"},{"$f":"IF($H747>$C747,INDEX(M$687:M746,MATCH($C747,$F$687:$F746,0)),INDEX(M748:M$749,MATCH($C747,$F748:$F$749,0)))","v":"1,8 stw man."},{"$f":"IF($H747>$C747,INDEX(N$687:N746,MATCH($C747,$F$687:$F746,0)),INDEX(N748:N$749,MATCH($C747,$F748:$F$749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H747,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":11.681043753210108},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H747,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12167.753909593863},{"$f":"IF($H747>$C747,INDEX(U$687:U746,MATCH($C747,$F$687:$F746,0)),INDEX(U748:U$749,MATCH($C747,$F748:$F$749,0)))","v":256880},{"$f":"IF($H747>$C747,INDEX(V$687:V746,MATCH($C747,$F$687:$F746,0)),INDEX(V748:V$749,MATCH($C747,$F748:$F$749,0)))","v":17.2},{"$f":"IF($H747>$C747,INDEX(W$687:W746,MATCH($C747,$F$687:$F746,0)),INDEX(W748:W$749,MATCH($C747,$F748:$F$749,0)))","v":117815.30612244888},{"$f":"IF($H747>$C747,INDEX(X$687:X746,MATCH($C747,$F$687:$F746,0)),INDEX(X748:X$749,MATCH($C747,$F748:$F$749,0)))","v":29453.826530612219},{"$f":"IF($H747>$C747,INDEX(Y$687:Y746,MATCH($C747,$F$687:$F746,0)),INDEX(Y748:Y$749,MATCH($C747,$F748:$F$749,0)))","v":190059.43877550997},null,0.10509429284420524,null,null,{"$f":"IF($H747>$C747,INDEX(AD$687:AD746,MATCH($C747,$F$687:$F746,0)),INDEX(AD748:AD$749,MATCH($C747,$F748:$F$749,0)))","v":7.1942446043165464E-2},null,null,{"$f":"IF($H747>$C747,INDEX(AG$687:AG746,MATCH($C747,$F$687:$F746,0)),INDEX(AG748:AG$749,MATCH($C747,$F748:$F$749,0)))","v":1},{"$f":"IF($H747>$C747,INDEX(AH$687:AH746,MATCH($C747,$F$687:$F746,0)),INDEX(AH748:AH$749,MATCH($C747,$F748:$F$749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H747>$C747,INDEX(AN$687:AN746,MATCH($C747,$F$687:$F746,0)),INDEX(AN748:AN$749,MATCH($C747,$F748:$F$749,0)))","v":0.03},null,{"$f":"IF($H747>$C747,INDEX(AP$687:AP746,MATCH($C747,$F$687:$F746,0)),INDEX(AP748:AP$749,MATCH($C747,$F748:$F$749,0)))","v":864},{"$f":"IF($H747>$C747,INDEX(AQ$687:AQ746,MATCH($C747,$F$687:$F746,0)),INDEX(AQ748:AQ$749,MATCH($C747,$F748:$F$749,0)))","v":0},{"$f":"IF($H747>$C747,INDEX(AR$687:AR746,MATCH($C747,$F$687:$F746,0)),INDEX(AR748:AR$749,MATCH($C747,$F748:$F$749,0)))","v":4},{"$f":"IF($H747>$C747,INDEX(AS$687:AS746,MATCH($C747,$F$687:$F746,0)),INDEX(AS748:AS$749,MATCH($C747,$F748:$F$749,0)))","v":35000},null,null,{"$f":"IF($H747>$C747,INDEX(AV$687:AV746,MATCH($C747,$F$687:$F746,0)),INDEX(AV748:AV$749,MATCH($C747,$F748:$F$749,0)))","v":1.252},{"$f":"IF($H747>$C747,INDEX(AW$687:AW746,MATCH($C747,$F$687:$F746,0)),INDEX(AW748:AW$749,MATCH($C747,$F748:$F$749,0)))","v":1.1667816857303936}]
[null,20.2,14.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H748)),ABS($E$687:$E$749-H748),0))","v":14},0,0,0,20,{"$f":"H748+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":20},{"$f":"IF($H748>$C748,INDEX(J$687:J747,MATCH($C748,$F$687:$F747,0)),INDEX(J$749:J749,MATCH($C748,$F$749:$F749,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H748>$C748,INDEX(K$687:K747,MATCH($C748,$F$687:$F747,0)),INDEX(K$749:K749,MATCH($C748,$F$749:$F749,0)))","v":"Peugeot"},{"$f":"IF($H748>$C748,INDEX(L$687:L747,MATCH($C748,$F$687:$F747,0)),INDEX(L$749:L749,MATCH($C748,$F$749:$F749,0)))","v":"307"},{"$f":"IF($H748>$C748,INDEX(M$687:M747,MATCH($C748,$F$687:$F747,0)),INDEX(M$749:M749,MATCH($C748,$F$749:$F749,0)))","v":"1,6 i st. car"},{"$f":"IF($H748>$C748,INDEX(N$687:N747,MATCH($C748,$F$687:$F747,0)),INDEX(N$749:N749,MATCH($C748,$F$749:$F749,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H748,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":11.681043753210108},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H748,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12167.753909593863},{"$f":"IF($H748>$C748,INDEX(U$687:U747,MATCH($C748,$F$687:$F747,0)),INDEX(U749:U$749,MATCH($C748,$F749:$F$749,0)))","v":256880},{"$f":"IF($H748>$C748,INDEX(V$687:V747,MATCH($C748,$F$687:$F747,0)),INDEX(V$749:V749,MATCH($C748,$F$749:$F749,0)))","v":17.2},{"$f":"IF($H748>$C748,INDEX(W$687:W747,MATCH($C748,$F$687:$F747,0)),INDEX(W$749:W749,MATCH($C748,$F$749:$F749,0)))","v":88266.326530612234},{"$f":"IF($H748>$C748,INDEX(X$687:X747,MATCH($C748,$F$687:$F747,0)),INDEX(X$749:X749,MATCH($C748,$F$749:$F749,0)))","v":22066.581632653058},{"$f":"IF($H748>$C748,INDEX(Y$687:Y747,MATCH($C748,$F$687:$F747,0)),INDEX(Y$749:Y749,MATCH($C748,$F$749:$F749,0)))","v":123574.23469387754},null,0.1123700515795733,null,null,{"$f":"IF($H748>$C748,INDEX(AD$687:AD747,MATCH($C748,$F$687:$F747,0)),INDEX(AD$749:AD749,MATCH($C748,$F$749:$F749,0)))","v":7.6923076923076927E-2},null,null,{"$f":"IF($H748>$C748,INDEX(AG$687:AG747,MATCH($C748,$F$687:$F747,0)),INDEX(AG$749:AG749,MATCH($C748,$F$749:$F749,0)))","v":1},{"$f":"IF($H748>$C748,INDEX(AH$687:AH747,MATCH($C748,$F$687:$F747,0)),INDEX(AH$749:AH749,MATCH($C748,$F$749:$F749,0)))","v":0},null,null,null,null,null,{"$f":"IF($H748>$C748,INDEX(AN$687:AN747,MATCH($C748,$F$687:$F747,0)),INDEX(AN$749:AN749,MATCH($C748,$F$749:$F749,0)))","v":0.03},null,{"$f":"IF($H748>$C748,INDEX(AP$687:AP747,MATCH($C748,$F$687:$F747,0)),INDEX(AP$749:AP749,MATCH($C748,$F$749:$F749,0)))","v":864},{"$f":"IF($H748>$C748,INDEX(AQ$687:AQ747,MATCH($C748,$F$687:$F747,0)),INDEX(AQ$749:AQ749,MATCH($C748,$F$749:$F749,0)))","v":0},{"$f":"IF($H748>$C748,INDEX(AR$687:AR747,MATCH($C748,$F$687:$F747,0)),INDEX(AR$749:AR749,MATCH($C748,$F$749:$F749,0)))","v":4},{"$f":"IF($H748>$C748,INDEX(AS$687:AS747,MATCH($C748,$F$687:$F747,0)),INDEX(AS$749:AS749,MATCH($C748,$F$749:$F749,0)))","v":35000},null,null,{"$f":"IF($H748>$C748,INDEX(AV$687:AV747,MATCH($C748,$F$687:$F747,0)),INDEX(AV$749:AV749,MATCH($C748,$F$749:$F749,0)))","v":1.252},{"$f":"IF($H748>$C748,INDEX(AW$687:AW747,MATCH($C748,$F$687:$F747,0)),INDEX(AW$749:AW749,MATCH($C748,$F$749:$F749,0)))","v":1.1667816857303936}]
[null,20.3,14.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H749)),ABS($E$687:$E$749-H749),0))","v":14},0,0,0,20,{"$f":"H749+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":20},{"$f":"IF($H749>$C749,INDEX(J$687:J748,MATCH($C749,$F$687:$F748,0)),INDEX(J$749:J750,MATCH($C749,$F$749:$F750,0)))","v":"Mellem personbil, benzin"},{"$f":"IF($H749>$C749,INDEX(K$687:K748,MATCH($C749,$F$687:$F748,0)),INDEX(K$749:K750,MATCH($C749,$F$749:$F750,0)))","v":"Citroën"},{"$f":"IF($H749>$C749,INDEX(L$687:L748,MATCH($C749,$F$687:$F748,0)),INDEX(L$749:L750,MATCH($C749,$F$749:$F750,0)))","v":"C 4 picasso"},{"$f":"IF($H749>$C749,INDEX(M$687:M748,MATCH($C749,$F$687:$F748,0)),INDEX(M$749:M750,MATCH($C749,$F$749:$F750,0)))","v":"1,8 i"},{"$f":"IF($H749>$C749,INDEX(N$687:N748,MATCH($C749,$F$687:$F748,0)),INDEX(N$749:N750,MATCH($C749,$F$749:$F750,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$54:$O$74,MATCH('Personbiler - Benzin'!H749,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":11.681043753210108},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$54:$I$74,MATCH('Personbiler - Benzin'!H749,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12167.753909593863},{"$f":"IF($H749>$C749,INDEX(U$687:U748,MATCH($C749,$F$687:$F748,0)),INDEX(U$749:U750,MATCH($C749,$F$749:$F750,0)))","v":256880},{"$f":"IF($H749>$C749,INDEX(V$687:V748,MATCH($C749,$F$687:$F748,0)),INDEX(V$749:V750,MATCH($C749,$F$749:$F750,0)))","v":17.2},{"$f":"IF($H749>$C749,INDEX(W$687:W748,MATCH($C749,$F$687:$F748,0)),INDEX(W$749:W750,MATCH($C749,$F$749:$F750,0)))","v":116173.40372670798},{"$f":"IF($H749>$C749,INDEX(X$687:X748,MATCH($C749,$F$687:$F748,0)),INDEX(X$749:X750,MATCH($C749,$F$749:$F750,0)))","v":29043.350931676996},{"$f":"IF($H749>$C749,INDEX(Y$687:Y748,MATCH($C749,$F$687:$F748,0)),INDEX(Y$749:Y750,MATCH($C749,$F$749:$F750,0)))","v":186365.15838509297},null,0.11686485364275623,null,null,{"$f":"IF($H749>$C749,INDEX(AD$687:AD748,MATCH($C749,$F$687:$F748,0)),INDEX(AD$749:AD750,MATCH($C749,$F$749:$F750,0)))","v":0.08},null,null,{"$f":"IF($H749>$C749,INDEX(AG$687:AG748,MATCH($C749,$F$687:$F748,0)),INDEX(AG$749:AG750,MATCH($C749,$F$749:$F750,0)))","v":1},{"$f":"IF($H749>$C749,INDEX(AH$687:AH748,MATCH($C749,$F$687:$F748,0)),INDEX(AH$749:AH750,MATCH($C749,$F$749:$F750,0)))","v":0},null,null,null,null,null,{"$f":"IF($H749>$C749,INDEX(AN$687:AN748,MATCH($C749,$F$687:$F748,0)),INDEX(AN$749:AN750,MATCH($C749,$F$749:$F750,0)))","v":0.03},null,{"$f":"IF($H749>$C749,INDEX(AP$687:AP748,MATCH($C749,$F$687:$F748,0)),INDEX(AP$749:AP750,MATCH($C749,$F$749:$F750,0)))","v":864},{"$f":"IF($H749>$C749,INDEX(AQ$687:AQ748,MATCH($C749,$F$687:$F748,0)),INDEX(AQ$749:AQ750,MATCH($C749,$F$749:$F750,0)))","v":0},{"$f":"IF($H749>$C749,INDEX(AR$687:AR748,MATCH($C749,$F$687:$F748,0)),INDEX(AR$749:AR750,MATCH($C749,$F$749:$F750,0)))","v":4},{"$f":"IF($H749>$C749,INDEX(AS$687:AS748,MATCH($C749,$F$687:$F748,0)),INDEX(AS$749:AS750,MATCH($C749,$F$749:$F750,0)))","v":35000},null,null,{"$f":"IF($H749>$C749,INDEX(AV$687:AV748,MATCH($C749,$F$687:$F748,0)),INDEX(AV$749:AV750,MATCH($C749,$F$749:$F750,0)))","v":1.252},{"$f":"IF($H749>$C749,INDEX(AW$687:AW748,MATCH($C749,$F$687:$F748,0)),INDEX(AW$749:AW750,MATCH($C749,$F$749:$F750,0)))","v":1.1667816857303936}]
[null,0.1,{"$f":"IF(COUNTIF(H748:H750,H750)=1,D750+0.1,IF(COUNTIF(H748:H750,H750)=2,D750+0.2,IF(COUNTIF(H748:H750,H750)=3,D750+0.3,0)))","v":0.1},{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H750)),ABS($E$750:$E$812-H750),0))","v":0},{"$f":"(IF(G750=0,0,H750))*1","v":0},0.1,1,0,{"$f":"H750+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":0},"Stor personbil, benzin","TOYOTA","RAV4","2.5 Hybrid (218 hk) 4X2 aut. gear","2021",null,{"$f":"SUM(Personbiler_trafikarbejde!O76:O96)","v":1300.2241158929262},{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H750,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":41.700504865863451},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H750,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":21597.559285003401},264470,16.2,210790,42158,221642,null,6.2092735771344484E-2,null,null,{"$f":"1/17.68","v":5.6561085972850679E-2},131.19999999999999,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1,1.0977995684373705]
[null,0.2,{"$f":"IF(COUNTIF(H749:H751,H751)=1,D751+0.1,IF(COUNTIF(H749:H751,H751)=2,D751+0.2,IF(COUNTIF(H749:H751,H751)=3,D751+0.3,0)))","v":0.2},{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H751)),ABS($E$750:$E$812-H751),0))","v":0},{"$f":"(IF(G751=0,0,H751))*1","v":0},0.2,1,0,{"$f":"H751+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":0},"Stor personbil, benzin","MAZDA","CX-5","2,5 Aut.","2021",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H751,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":41.700504865863451},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H751,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":21597.559285003401},264470,16.2,182326.66666666666,36465.333333333336,196208,null,6.2552681962243339E-2,null,null,{"$f":"1/17.55","v":5.6980056980056981E-2},172,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1,1.0977995684373705]
[null,0.3,0.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H752)),ABS($E$750:$E$812-H752),0))","v":0},0,0.3,1,0,{"$f":"H752+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":0},"Stor personbil, benzin","TOYOTA","RAV4","2.5 Hybrid (222 hk) AWD-i 4X4 aut. gear","2021",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H752,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":41.700504865863451},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H752,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":21597.559285003401},264470,16.2,206456.66666666666,41291.333333333336,215242,null,8.3166633972528062E-2,null,null,{"$f":"1/13.2","v":7.575757575757576E-2},134,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1,1.0977995684373705]
[null,1.1000000000000001,2.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H753)),ABS($E$750:$E$812-H753),0))","v":0},0,{"$f":"(IF(E753=0,0,IF(COUNTIF(E751:E753,E753)=1,E753&\",1\",IF(COUNTIF(E751:E753,E753)=2,E753&\",2\",IF(COUNTIF(E751:E753,E753)=3,E753&\",3\")))))*1","v":0},0,1,{"$f":"H753+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":1},{"$f":"IF($H753>$C753,INDEX(J$750:J752,MATCH($C753,$F$750:$F752,0)),INDEX(J754:J$812,MATCH($C753,$F754:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H753>$C753,INDEX(K$750:K752,MATCH($C753,$F$750:$F752,0)),INDEX(K754:K$812,MATCH($C753,$F754:$F$812,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H753>$C753,INDEX(L$750:L752,MATCH($C753,$F$750:$F752,0)),INDEX(L754:L$812,MATCH($C753,$F754:$F$812,0)))","v":"PASSAT"},{"$f":"IF($H753>$C753,INDEX(M$750:M752,MATCH($C753,$F$750:$F752,0)),INDEX(M754:M$812,MATCH($C753,$F754:$F$812,0)))","v":"Gnsn variant"},{"$f":"IF($H753>$C753,INDEX(N$750:N752,MATCH($C753,$F$750:$F752,0)),INDEX(N754:N$812,MATCH($C753,$F754:$F$812,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H753,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":49.183113176739361},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H753,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":21072.45637392432},{"$f":"IF($H753>$C753,INDEX(U$750:U752,MATCH($C753,$F$750:$F752,0)),INDEX(U754:U$812,MATCH($C753,$F754:$F$812,0)))","v":264470},{"$f":"IF($H753>$C753,INDEX(V$750:V752,MATCH($C753,$F$750:$F752,0)),INDEX(V754:V$812,MATCH($C753,$F754:$F$812,0)))","v":16.2},{"$f":"IF($H753>$C753,INDEX(W$750:W752,MATCH($C753,$F$750:$F752,0)),INDEX(W754:W$812,MATCH($C753,$F754:$F$812,0)))","v":168206.1302684558},{"$f":"IF($H753>$C753,INDEX(X$750:X752,MATCH($C753,$F$750:$F752,0)),INDEX(X754:X$812,MATCH($C753,$F754:$F$812,0)))","v":41756.532567113951},{"$f":"IF($H753>$C753,INDEX(Y$750:Y752,MATCH($C753,$F$750:$F752,0)),INDEX(Y754:Y$812,MATCH($C753,$F754:$F$812,0)))","v":205336.85139621177},null,7.5191751262833589E-2,null,null,{"$f":"IF($H753>$C753,INDEX(AD$750:AD752,MATCH($C753,$F$750:$F752,0)),INDEX(AD754:AD$812,MATCH($C753,$F754:$F$812,0)))","v":6.8493150684931503E-2},null,null,{"$f":"IF($H753>$C753,INDEX(AG$750:AG752,MATCH($C753,$F$750:$F752,0)),INDEX(AG754:AG$812,MATCH($C753,$F754:$F$812,0)))","v":1},{"$f":"IF($H753>$C753,INDEX(AH$750:AH752,MATCH($C753,$F$750:$F752,0)),INDEX(AH754:AH$812,MATCH($C753,$F754:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H753>$C753,INDEX(AN$750:AN752,MATCH($C753,$F$750:$F752,0)),INDEX(AN754:AN$812,MATCH($C753,$F754:$F$812,0)))","v":0.03},null,{"$f":"IF($H753>$C753,INDEX(AP$750:AP752,MATCH($C753,$F$750:$F752,0)),INDEX(AP754:AP$812,MATCH($C753,$F754:$F$812,0)))","v":1036},{"$f":"IF($H753>$C753,INDEX(AQ$750:AQ752,MATCH($C753,$F$750:$F752,0)),INDEX(AQ754:AQ$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(AR$750:AR752,MATCH($C753,$F$750:$F752,0)),INDEX(AR754:AR$812,MATCH($C753,$F754:$F$812,0)))","v":4},{"$f":"IF($H753>$C753,INDEX(AS$750:AS752,MATCH($C753,$F$750:$F752,0)),INDEX(AS754:AS$812,MATCH($C753,$F754:$F$812,0)))","v":35000},null,null,{"$f":"IF($H753>$C753,INDEX(AV$750:AV752,MATCH($C753,$F$750:$F752,0)),INDEX(AV754:AV$812,MATCH($C753,$F754:$F$812,0)))","v":1},{"$f":"IF($H753>$C753,INDEX(AW$750:AW752,MATCH($C753,$F$750:$F752,0)),INDEX(AW754:AW$812,MATCH($C753,$F754:$F$812,0)))","v":1.0977995684373705}]
[null,{"$f":"IF(COUNTIF(I752:I754,I754)=1,I754+0.1,IF(COUNTIF(I752:I754,I754)=2,I754+0.2,IF(COUNTIF(I752:I754,I754)=3,I754+0.3,0)))","v":1.2},2.2000000000000002,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H754)),ABS($E$750:$E$812-H754),0))","v":0},0,{"$f":"(IF(E754=0,0,IF(COUNTIF(E752:E754,E754)=1,E754&\",1\",IF(COUNTIF(E752:E754,E754)=2,E754&\",2\",IF(COUNTIF(E752:E754,E754)=3,E754&\",3\")))))*1","v":0},0,1,{"$f":"H754+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":1},{"$f":"IF($H754>$C754,INDEX(J$750:J753,MATCH($C754,$F$750:$F753,0)),INDEX(J755:J$812,MATCH($C754,$F755:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H754>$C754,INDEX(K$750:K753,MATCH($C754,$F$750:$F753,0)),INDEX(K755:K$812,MATCH($C754,$F755:$F$812,0)))","v":"MAZDA"},{"$f":"IF($H754>$C754,INDEX(L$750:L753,MATCH($C754,$F$750:$F753,0)),INDEX(L755:L$812,MATCH($C754,$F755:$F$812,0)))","v":"CX-5"},{"$f":"IF($H754>$C754,INDEX(M$750:M753,MATCH($C754,$F$750:$F753,0)),INDEX(M755:M$812,MATCH($C754,$F755:$F$812,0)))","v":"Gnsn variant"},{"$f":"IF($H754>$C754,INDEX(N$750:N753,MATCH($C754,$F$750:$F753,0)),INDEX(N755:N$812,MATCH($C754,$F755:$F$812,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H754,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":49.183113176739361},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H754,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":21072.45637392432},{"$f":"IF($H754>$C754,INDEX(U$750:U753,MATCH($C754,$F$750:$F753,0)),INDEX(U755:U$812,MATCH($C754,$F755:$F$812,0)))","v":264470},{"$f":"IF($H754>$C754,INDEX(V$750:V753,MATCH($C754,$F$750:$F753,0)),INDEX(V755:V$812,MATCH($C754,$F755:$F$812,0)))","v":16.2},{"$f":"IF($H754>$C754,INDEX(W$750:W753,MATCH($C754,$F$750:$F753,0)),INDEX(W755:W$812,MATCH($C754,$F755:$F$812,0)))","v":165715.97403763997},{"$f":"IF($H754>$C754,INDEX(X$750:X753,MATCH($C754,$F$750:$F753,0)),INDEX(X755:X$812,MATCH($C754,$F755:$F$812,0)))","v":41133.993509409993},{"$f":"IF($H754>$C754,INDEX(Y$750:Y753,MATCH($C754,$F$750:$F753,0)),INDEX(Y755:Y$812,MATCH($C754,$F755:$F$812,0)))","v":211364.73935329227},null,8.3401312991768978E-2,null,null,{"$f":"IF($H754>$C754,INDEX(AD$750:AD753,MATCH($C754,$F$750:$F753,0)),INDEX(AD755:AD$812,MATCH($C754,$F755:$F$812,0)))","v":7.597134794877361E-2},null,null,{"$f":"IF($H754>$C754,INDEX(AG$750:AG753,MATCH($C754,$F$750:$F753,0)),INDEX(AG755:AG$812,MATCH($C754,$F755:$F$812,0)))","v":1},{"$f":"IF($H754>$C754,INDEX(AH$750:AH753,MATCH($C754,$F$750:$F753,0)),INDEX(AH755:AH$812,MATCH($C754,$F755:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H754>$C754,INDEX(AN$750:AN753,MATCH($C754,$F$750:$F753,0)),INDEX(AN755:AN$812,MATCH($C754,$F755:$F$812,0)))","v":0.03},null,{"$f":"IF($H754>$C754,INDEX(AP$750:AP753,MATCH($C754,$F$750:$F753,0)),INDEX(AP755:AP$812,MATCH($C754,$F755:$F$812,0)))","v":1036},{"$f":"IF($H754>$C754,INDEX(AQ$750:AQ753,MATCH($C754,$F$750:$F753,0)),INDEX(AQ755:AQ$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(AR$750:AR753,MATCH($C754,$F$750:$F753,0)),INDEX(AR755:AR$812,MATCH($C754,$F755:$F$812,0)))","v":4},{"$f":"IF($H754>$C754,INDEX(AS$750:AS753,MATCH($C754,$F$750:$F753,0)),INDEX(AS755:AS$812,MATCH($C754,$F755:$F$812,0)))","v":35000},null,null,{"$f":"IF($H754>$C754,INDEX(AV$750:AV753,MATCH($C754,$F$750:$F753,0)),INDEX(AV755:AV$812,MATCH($C754,$F755:$F$812,0)))","v":1},{"$f":"IF($H754>$C754,INDEX(AW$750:AW753,MATCH($C754,$F$750:$F753,0)),INDEX(AW755:AW$812,MATCH($C754,$F755:$F$812,0)))","v":1.0977995684373705}]
[null,1.3,2.2999999999999998,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H755)),ABS($E$750:$E$812-H755),0))","v":0},0,0,0,1,{"$f":"H755+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":1},{"$f":"IF($H755>$C755,INDEX(J$750:J754,MATCH($C755,$F$750:$F754,0)),INDEX(J756:J$812,MATCH($C755,$F756:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H755>$C755,INDEX(K$750:K754,MATCH($C755,$F$750:$F754,0)),INDEX(K756:K$812,MATCH($C755,$F756:$F$812,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H755>$C755,INDEX(L$750:L754,MATCH($C755,$F$750:$F754,0)),INDEX(L756:L$812,MATCH($C755,$F756:$F$812,0)))","v":"TOURAN"},{"$f":"IF($H755>$C755,INDEX(M$750:M754,MATCH($C755,$F$750:$F754,0)),INDEX(M756:M$812,MATCH($C755,$F756:$F$812,0)))","v":"Gnsn variant"},{"$f":"IF($H755>$C755,INDEX(N$750:N754,MATCH($C755,$F$750:$F754,0)),INDEX(N756:N$812,MATCH($C755,$F756:$F$812,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H755,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":49.183113176739361},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H755,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":21072.45637392432},{"$f":"IF($H755>$C755,INDEX(U$750:U754,MATCH($C755,$F$750:$F754,0)),INDEX(U756:U$812,MATCH($C755,$F756:$F$812,0)))","v":264470},{"$f":"IF($H755>$C755,INDEX(V$750:V754,MATCH($C755,$F$750:$F754,0)),INDEX(V756:V$812,MATCH($C755,$F756:$F$812,0)))","v":16.2},{"$f":"IF($H755>$C755,INDEX(W$750:W754,MATCH($C755,$F$750:$F754,0)),INDEX(W756:W$812,MATCH($C755,$F756:$F$812,0)))","v":145128.33120429705},{"$f":"IF($H755>$C755,INDEX(X$750:X754,MATCH($C755,$F$750:$F754,0)),INDEX(X756:X$812,MATCH($C755,$F756:$F$812,0)))","v":35987.082801074263},{"$f":"IF($H755>$C755,INDEX(Y$750:Y754,MATCH($C755,$F$750:$F754,0)),INDEX(Y756:Y$812,MATCH($C755,$F756:$F$812,0)))","v":180761.86934642607},null,7.959093144968292E-2,null,null,{"$f":"IF($H755>$C755,INDEX(AD$750:AD754,MATCH($C755,$F$750:$F754,0)),INDEX(AD756:AD$812,MATCH($C755,$F756:$F$812,0)))","v":7.2500421514078581E-2},null,null,{"$f":"IF($H755>$C755,INDEX(AG$750:AG754,MATCH($C755,$F$750:$F754,0)),INDEX(AG756:AG$812,MATCH($C755,$F756:$F$812,0)))","v":1},{"$f":"IF($H755>$C755,INDEX(AH$750:AH754,MATCH($C755,$F$750:$F754,0)),INDEX(AH756:AH$812,MATCH($C755,$F756:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H755>$C755,INDEX(AN$750:AN754,MATCH($C755,$F$750:$F754,0)),INDEX(AN756:AN$812,MATCH($C755,$F756:$F$812,0)))","v":0.03},null,{"$f":"IF($H755>$C755,INDEX(AP$750:AP754,MATCH($C755,$F$750:$F754,0)),INDEX(AP756:AP$812,MATCH($C755,$F756:$F$812,0)))","v":1036},{"$f":"IF($H755>$C755,INDEX(AQ$750:AQ754,MATCH($C755,$F$750:$F754,0)),INDEX(AQ756:AQ$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(AR$750:AR754,MATCH($C755,$F$750:$F754,0)),INDEX(AR756:AR$812,MATCH($C755,$F756:$F$812,0)))","v":4},{"$f":"IF($H755>$C755,INDEX(AS$750:AS754,MATCH($C755,$F$750:$F754,0)),INDEX(AS756:AS$812,MATCH($C755,$F756:$F$812,0)))","v":35000},null,null,{"$f":"IF($H755>$C755,INDEX(AV$750:AV754,MATCH($C755,$F$750:$F754,0)),INDEX(AV756:AV$812,MATCH($C755,$F756:$F$812,0)))","v":1},{"$f":"IF($H755>$C755,INDEX(AW$750:AW754,MATCH($C755,$F$750:$F754,0)),INDEX(AW756:AW$812,MATCH($C755,$F756:$F$812,0)))","v":1.0977995684373705}]
[null,2.1,2.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H756)),ABS($E$750:$E$812-H756),0))","v":2},2,2.1,1,2,{"$f":"H756+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":2},{"$f":"J770","v":"Stor personbil, benzin"},"VOLKSWAGEN","PASSAT","Gnsn variant","2019",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H756,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":65.238983276072972},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H756,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":20502.508886258005},264470,16.2,168206.1302684558,41756.532567113951,205336.85139621177,null,7.5191751262833589E-2,null,null,6.8493150684931503E-2,null,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1,1.0977995684373705]
[null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H757)),ABS($E$750:$E$812-H757),0))","v":2},2,2.2000000000000002,1,2,{"$f":"H757+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":2},{"$f":"J756","v":"Stor personbil, benzin"},"MAZDA","CX-5","Gnsn variant","2019",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H757,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":65.238983276072972},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H757,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":20502.508886258005},264470,16.2,165715.97403763997,41133.993509409993,211364.73935329227,null,8.3401312991768978E-2,null,null,7.597134794877361E-2,null,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1,1.0977995684373705]
[null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H758)),ABS($E$750:$E$812-H758),0))","v":2},2,2.2999999999999998,1,2,{"$f":"H758+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":2},{"$f":"J757","v":"Stor personbil, benzin"},"VOLKSWAGEN","TOURAN","Gnsn variant","2019",null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H758,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":65.238983276072972},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H758,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":20502.508886258005},264470,16.2,145128.33120429705,35987.082801074263,180761.86934642607,null,7.959093144968292E-2,null,null,7.2500421514078581E-2,null,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1,1.0977995684373705]
[null,3.1,2.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H759)),ABS($E$750:$E$812-H759),0))","v":2},0,0,0,3,{"$f":"H759+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":3},{"$f":"IF($H759>$C759,INDEX(J$750:J758,MATCH($C759,$F$750:$F758,0)),INDEX(J760:J$812,MATCH($C759,$F760:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H759>$C759,INDEX(K$750:K758,MATCH($C759,$F$750:$F758,0)),INDEX(K760:K$812,MATCH($C759,$F760:$F$812,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H759>$C759,INDEX(L$750:L758,MATCH($C759,$F$750:$F758,0)),INDEX(L760:L$812,MATCH($C759,$F760:$F$812,0)))","v":"PASSAT"},{"$f":"IF($H759>$C759,INDEX(M$750:M758,MATCH($C759,$F$750:$F758,0)),INDEX(M760:M$812,MATCH($C759,$F760:$F$812,0)))","v":"Gnsn variant"},{"$f":"IF($H759>$C759,INDEX(N$750:N758,MATCH($C759,$F$750:$F758,0)),INDEX(N760:N$812,MATCH($C759,$F760:$F$812,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H759,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":70.616949553876609},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H759,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19987.81476192375},{"$f":"IF($H759>$C759,INDEX(U$750:U758,MATCH($C759,$F$750:$F758,0)),INDEX(U760:U$812,MATCH($C759,$F760:$F$812,0)))","v":264470},{"$f":"IF($H759>$C759,INDEX(V$750:V758,MATCH($C759,$F$750:$F758,0)),INDEX(V760:V$812,MATCH($C759,$F760:$F$812,0)))","v":16.2},{"$f":"IF($H759>$C759,INDEX(W$750:W758,MATCH($C759,$F$750:$F758,0)),INDEX(W760:W$812,MATCH($C759,$F760:$F$812,0)))","v":168206.1302684558},{"$f":"IF($H759>$C759,INDEX(X$750:X758,MATCH($C759,$F$750:$F758,0)),INDEX(X760:X$812,MATCH($C759,$F760:$F$812,0)))","v":41756.532567113951},{"$f":"IF($H759>$C759,INDEX(Y$750:Y758,MATCH($C759,$F$750:$F758,0)),INDEX(Y760:Y$812,MATCH($C759,$F760:$F$812,0)))","v":205336.85139621177},null,7.5191751262833589E-2,null,null,{"$f":"IF($H759>$C759,INDEX(AD$750:AD758,MATCH($C759,$F$750:$F758,0)),INDEX(AD760:AD$812,MATCH($C759,$F760:$F$812,0)))","v":6.8493150684931503E-2},null,null,{"$f":"IF($H759>$C759,INDEX(AG$750:AG758,MATCH($C759,$F$750:$F758,0)),INDEX(AG760:AG$812,MATCH($C759,$F760:$F$812,0)))","v":1},{"$f":"IF($H759>$C759,INDEX(AH$750:AH758,MATCH($C759,$F$750:$F758,0)),INDEX(AH760:AH$812,MATCH($C759,$F760:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H759>$C759,INDEX(AN$750:AN758,MATCH($C759,$F$750:$F758,0)),INDEX(AN760:AN$812,MATCH($C759,$F760:$F$812,0)))","v":0.03},null,{"$f":"IF($H759>$C759,INDEX(AP$750:AP758,MATCH($C759,$F$750:$F758,0)),INDEX(AP760:AP$812,MATCH($C759,$F760:$F$812,0)))","v":1036},{"$f":"IF($H759>$C759,INDEX(AQ$750:AQ758,MATCH($C759,$F$750:$F758,0)),INDEX(AQ760:AQ$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(AR$750:AR758,MATCH($C759,$F$750:$F758,0)),INDEX(AR760:AR$812,MATCH($C759,$F760:$F$812,0)))","v":4},{"$f":"IF($H759>$C759,INDEX(AS$750:AS758,MATCH($C759,$F$750:$F758,0)),INDEX(AS760:AS$812,MATCH($C759,$F760:$F$812,0)))","v":35000},null,null,{"$f":"IF($H759>$C759,INDEX(AV$750:AV758,MATCH($C759,$F$750:$F758,0)),INDEX(AV760:AV$812,MATCH($C759,$F760:$F$812,0)))","v":1},{"$f":"IF($H759>$C759,INDEX(AW$750:AW758,MATCH($C759,$F$750:$F758,0)),INDEX(AW760:AW$812,MATCH($C759,$F760:$F$812,0)))","v":1.0977995684373705}]
[null,3.2,2.2000000000000002,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H760)),ABS($E$750:$E$812-H760),0))","v":2},0,0,0,3,{"$f":"H760+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":3},{"$f":"IF($H760>$C760,INDEX(J$750:J759,MATCH($C760,$F$750:$F759,0)),INDEX(J761:J$812,MATCH($C760,$F761:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H760>$C760,INDEX(K$750:K759,MATCH($C760,$F$750:$F759,0)),INDEX(K761:K$812,MATCH($C760,$F761:$F$812,0)))","v":"MAZDA"},{"$f":"IF($H760>$C760,INDEX(L$750:L759,MATCH($C760,$F$750:$F759,0)),INDEX(L761:L$812,MATCH($C760,$F761:$F$812,0)))","v":"CX-5"},{"$f":"IF($H760>$C760,INDEX(M$750:M759,MATCH($C760,$F$750:$F759,0)),INDEX(M761:M$812,MATCH($C760,$F761:$F$812,0)))","v":"Gnsn variant"},{"$f":"IF($H760>$C760,INDEX(N$750:N759,MATCH($C760,$F$750:$F759,0)),INDEX(N761:N$812,MATCH($C760,$F761:$F$812,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H760,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":70.616949553876609},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H760,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19987.81476192375},{"$f":"IF($H760>$C760,INDEX(U$750:U759,MATCH($C760,$F$750:$F759,0)),INDEX(U761:U$812,MATCH($C760,$F761:$F$812,0)))","v":264470},{"$f":"IF($H760>$C760,INDEX(V$750:V759,MATCH($C760,$F$750:$F759,0)),INDEX(V761:V$812,MATCH($C760,$F761:$F$812,0)))","v":16.2},{"$f":"IF($H760>$C760,INDEX(W$750:W759,MATCH($C760,$F$750:$F759,0)),INDEX(W761:W$812,MATCH($C760,$F761:$F$812,0)))","v":165715.97403763997},{"$f":"IF($H760>$C760,INDEX(X$750:X759,MATCH($C760,$F$750:$F759,0)),INDEX(X761:X$812,MATCH($C760,$F761:$F$812,0)))","v":41133.993509409993},{"$f":"IF($H760>$C760,INDEX(Y$750:Y759,MATCH($C760,$F$750:$F759,0)),INDEX(Y761:Y$812,MATCH($C760,$F761:$F$812,0)))","v":211364.73935329227},null,8.3401312991768978E-2,null,null,{"$f":"IF($H760>$C760,INDEX(AD$750:AD759,MATCH($C760,$F$750:$F759,0)),INDEX(AD761:AD$812,MATCH($C760,$F761:$F$812,0)))","v":7.597134794877361E-2},null,null,{"$f":"IF($H760>$C760,INDEX(AG$750:AG759,MATCH($C760,$F$750:$F759,0)),INDEX(AG761:AG$812,MATCH($C760,$F761:$F$812,0)))","v":1},{"$f":"IF($H760>$C760,INDEX(AH$750:AH759,MATCH($C760,$F$750:$F759,0)),INDEX(AH761:AH$812,MATCH($C760,$F761:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H760>$C760,INDEX(AN$750:AN759,MATCH($C760,$F$750:$F759,0)),INDEX(AN761:AN$812,MATCH($C760,$F761:$F$812,0)))","v":0.03},null,{"$f":"IF($H760>$C760,INDEX(AP$750:AP759,MATCH($C760,$F$750:$F759,0)),INDEX(AP761:AP$812,MATCH($C760,$F761:$F$812,0)))","v":1036},{"$f":"IF($H760>$C760,INDEX(AQ$750:AQ759,MATCH($C760,$F$750:$F759,0)),INDEX(AQ761:AQ$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(AR$750:AR759,MATCH($C760,$F$750:$F759,0)),INDEX(AR761:AR$812,MATCH($C760,$F761:$F$812,0)))","v":4},{"$f":"IF($H760>$C760,INDEX(AS$750:AS759,MATCH($C760,$F$750:$F759,0)),INDEX(AS761:AS$812,MATCH($C760,$F761:$F$812,0)))","v":35000},null,null,{"$f":"IF($H760>$C760,INDEX(AV$750:AV759,MATCH($C760,$F$750:$F759,0)),INDEX(AV761:AV$812,MATCH($C760,$F761:$F$812,0)))","v":1},{"$f":"IF($H760>$C760,INDEX(AW$750:AW759,MATCH($C760,$F$750:$F759,0)),INDEX(AW761:AW$812,MATCH($C760,$F761:$F$812,0)))","v":1.0977995684373705}]
[null,3.3,2.2999999999999998,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H761)),ABS($E$750:$E$812-H761),0))","v":2},0,0,0,3,{"$f":"H761+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":3},{"$f":"IF($H761>$C761,INDEX(J$750:J760,MATCH($C761,$F$750:$F760,0)),INDEX(J762:J$812,MATCH($C761,$F762:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H761>$C761,INDEX(K$750:K760,MATCH($C761,$F$750:$F760,0)),INDEX(K762:K$812,MATCH($C761,$F762:$F$812,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H761>$C761,INDEX(L$750:L760,MATCH($C761,$F$750:$F760,0)),INDEX(L762:L$812,MATCH($C761,$F762:$F$812,0)))","v":"TOURAN"},{"$f":"IF($H761>$C761,INDEX(M$750:M760,MATCH($C761,$F$750:$F760,0)),INDEX(M762:M$812,MATCH($C761,$F762:$F$812,0)))","v":"Gnsn variant"},{"$f":"IF($H761>$C761,INDEX(N$750:N760,MATCH($C761,$F$750:$F760,0)),INDEX(N762:N$812,MATCH($C761,$F762:$F$812,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H761,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":70.616949553876609},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H761,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19987.81476192375},{"$f":"IF($H761>$C761,INDEX(U$750:U760,MATCH($C761,$F$750:$F760,0)),INDEX(U762:U$812,MATCH($C761,$F762:$F$812,0)))","v":264470},{"$f":"IF($H761>$C761,INDEX(V$750:V760,MATCH($C761,$F$750:$F760,0)),INDEX(V762:V$812,MATCH($C761,$F762:$F$812,0)))","v":16.2},{"$f":"IF($H761>$C761,INDEX(W$750:W760,MATCH($C761,$F$750:$F760,0)),INDEX(W762:W$812,MATCH($C761,$F762:$F$812,0)))","v":145128.33120429705},{"$f":"IF($H761>$C761,INDEX(X$750:X760,MATCH($C761,$F$750:$F760,0)),INDEX(X762:X$812,MATCH($C761,$F762:$F$812,0)))","v":35987.082801074263},{"$f":"IF($H761>$C761,INDEX(Y$750:Y760,MATCH($C761,$F$750:$F760,0)),INDEX(Y762:Y$812,MATCH($C761,$F762:$F$812,0)))","v":180761.86934642607},null,7.959093144968292E-2,null,null,{"$f":"IF($H761>$C761,INDEX(AD$750:AD760,MATCH($C761,$F$750:$F760,0)),INDEX(AD762:AD$812,MATCH($C761,$F762:$F$812,0)))","v":7.2500421514078581E-2},null,null,{"$f":"IF($H761>$C761,INDEX(AG$750:AG760,MATCH($C761,$F$750:$F760,0)),INDEX(AG762:AG$812,MATCH($C761,$F762:$F$812,0)))","v":1},{"$f":"IF($H761>$C761,INDEX(AH$750:AH760,MATCH($C761,$F$750:$F760,0)),INDEX(AH762:AH$812,MATCH($C761,$F762:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H761>$C761,INDEX(AN$750:AN760,MATCH($C761,$F$750:$F760,0)),INDEX(AN762:AN$812,MATCH($C761,$F762:$F$812,0)))","v":0.03},null,{"$f":"IF($H761>$C761,INDEX(AP$750:AP760,MATCH($C761,$F$750:$F760,0)),INDEX(AP762:AP$812,MATCH($C761,$F762:$F$812,0)))","v":1036},{"$f":"IF($H761>$C761,INDEX(AQ$750:AQ760,MATCH($C761,$F$750:$F760,0)),INDEX(AQ762:AQ$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(AR$750:AR760,MATCH($C761,$F$750:$F760,0)),INDEX(AR762:AR$812,MATCH($C761,$F762:$F$812,0)))","v":4},{"$f":"IF($H761>$C761,INDEX(AS$750:AS760,MATCH($C761,$F$750:$F760,0)),INDEX(AS762:AS$812,MATCH($C761,$F762:$F$812,0)))","v":35000},null,null,{"$f":"IF($H761>$C761,INDEX(AV$750:AV760,MATCH($C761,$F$750:$F760,0)),INDEX(AV762:AV$812,MATCH($C761,$F762:$F$812,0)))","v":1},{"$f":"IF($H761>$C761,INDEX(AW$750:AW760,MATCH($C761,$F$750:$F760,0)),INDEX(AW762:AW$812,MATCH($C761,$F762:$F$812,0)))","v":1.0977995684373705}]
[null,4.0999999999999996,2.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H762)),ABS($E$750:$E$812-H762),0))","v":2},0,0,0,4,{"$f":"H762+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":4},{"$f":"IF($H762>$C762,INDEX(J$750:J761,MATCH($C762,$F$750:$F761,0)),INDEX(J763:J$812,MATCH($C762,$F763:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H762>$C762,INDEX(K$750:K761,MATCH($C762,$F$750:$F761,0)),INDEX(K763:K$812,MATCH($C762,$F763:$F$812,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H762>$C762,INDEX(L$750:L761,MATCH($C762,$F$750:$F761,0)),INDEX(L763:L$812,MATCH($C762,$F763:$F$812,0)))","v":"PASSAT"},{"$f":"IF($H762>$C762,INDEX(M$750:M761,MATCH($C762,$F$750:$F761,0)),INDEX(M763:M$812,MATCH($C762,$F763:$F$812,0)))","v":"Gnsn variant"},{"$f":"IF($H762>$C762,INDEX(N$750:N761,MATCH($C762,$F$750:$F761,0)),INDEX(N763:N$812,MATCH($C762,$F763:$F$812,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H762,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":85.227180787406681},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H762,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19529.601463658728},{"$f":"IF($H762>$C762,INDEX(U$750:U761,MATCH($C762,$F$750:$F761,0)),INDEX(U763:U$812,MATCH($C762,$F763:$F$812,0)))","v":264470},{"$f":"IF($H762>$C762,INDEX(V$750:V761,MATCH($C762,$F$750:$F761,0)),INDEX(V763:V$812,MATCH($C762,$F763:$F$812,0)))","v":16.2},{"$f":"IF($H762>$C762,INDEX(W$750:W761,MATCH($C762,$F$750:$F761,0)),INDEX(W763:W$812,MATCH($C762,$F763:$F$812,0)))","v":168206.1302684558},{"$f":"IF($H762>$C762,INDEX(X$750:X761,MATCH($C762,$F$750:$F761,0)),INDEX(X763:X$812,MATCH($C762,$F763:$F$812,0)))","v":41756.532567113951},{"$f":"IF($H762>$C762,INDEX(Y$750:Y761,MATCH($C762,$F$750:$F761,0)),INDEX(Y763:Y$812,MATCH($C762,$F763:$F$812,0)))","v":205336.85139621177},null,7.5191751262833589E-2,null,null,{"$f":"IF($H762>$C762,INDEX(AD$750:AD761,MATCH($C762,$F$750:$F761,0)),INDEX(AD763:AD$812,MATCH($C762,$F763:$F$812,0)))","v":6.8493150684931503E-2},null,null,{"$f":"IF($H762>$C762,INDEX(AG$750:AG761,MATCH($C762,$F$750:$F761,0)),INDEX(AG763:AG$812,MATCH($C762,$F763:$F$812,0)))","v":1},{"$f":"IF($H762>$C762,INDEX(AH$750:AH761,MATCH($C762,$F$750:$F761,0)),INDEX(AH763:AH$812,MATCH($C762,$F763:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H762>$C762,INDEX(AN$750:AN761,MATCH($C762,$F$750:$F761,0)),INDEX(AN763:AN$812,MATCH($C762,$F763:$F$812,0)))","v":0.03},null,{"$f":"IF($H762>$C762,INDEX(AP$750:AP761,MATCH($C762,$F$750:$F761,0)),INDEX(AP763:AP$812,MATCH($C762,$F763:$F$812,0)))","v":1036},{"$f":"IF($H762>$C762,INDEX(AQ$750:AQ761,MATCH($C762,$F$750:$F761,0)),INDEX(AQ763:AQ$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(AR$750:AR761,MATCH($C762,$F$750:$F761,0)),INDEX(AR763:AR$812,MATCH($C762,$F763:$F$812,0)))","v":4},{"$f":"IF($H762>$C762,INDEX(AS$750:AS761,MATCH($C762,$F$750:$F761,0)),INDEX(AS763:AS$812,MATCH($C762,$F763:$F$812,0)))","v":35000},null,null,{"$f":"IF($H762>$C762,INDEX(AV$750:AV761,MATCH($C762,$F$750:$F761,0)),INDEX(AV763:AV$812,MATCH($C762,$F763:$F$812,0)))","v":1},{"$f":"IF($H762>$C762,INDEX(AW$750:AW761,MATCH($C762,$F$750:$F761,0)),INDEX(AW763:AW$812,MATCH($C762,$F763:$F$812,0)))","v":1.0977995684373705}]
[null,4.2,2.2000000000000002,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H763)),ABS($E$750:$E$812-H763),0))","v":2},0,0,0,4,{"$f":"H763+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":4},{"$f":"IF($H763>$C763,INDEX(J$750:J762,MATCH($C763,$F$750:$F762,0)),INDEX(J764:J$812,MATCH($C763,$F764:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H763>$C763,INDEX(K$750:K762,MATCH($C763,$F$750:$F762,0)),INDEX(K764:K$812,MATCH($C763,$F764:$F$812,0)))","v":"MAZDA"},{"$f":"IF($H763>$C763,INDEX(L$750:L762,MATCH($C763,$F$750:$F762,0)),INDEX(L764:L$812,MATCH($C763,$F764:$F$812,0)))","v":"CX-5"},{"$f":"IF($H763>$C763,INDEX(M$750:M762,MATCH($C763,$F$750:$F762,0)),INDEX(M764:M$812,MATCH($C763,$F764:$F$812,0)))","v":"Gnsn variant"},{"$f":"IF($H763>$C763,INDEX(N$750:N762,MATCH($C763,$F$750:$F762,0)),INDEX(N764:N$812,MATCH($C763,$F764:$F$812,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H763,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":85.227180787406681},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H763,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19529.601463658728},{"$f":"IF($H763>$C763,INDEX(U$750:U762,MATCH($C763,$F$750:$F762,0)),INDEX(U764:U$812,MATCH($C763,$F764:$F$812,0)))","v":264470},{"$f":"IF($H763>$C763,INDEX(V$750:V762,MATCH($C763,$F$750:$F762,0)),INDEX(V764:V$812,MATCH($C763,$F764:$F$812,0)))","v":16.2},{"$f":"IF($H763>$C763,INDEX(W$750:W762,MATCH($C763,$F$750:$F762,0)),INDEX(W764:W$812,MATCH($C763,$F764:$F$812,0)))","v":165715.97403763997},{"$f":"IF($H763>$C763,INDEX(X$750:X762,MATCH($C763,$F$750:$F762,0)),INDEX(X764:X$812,MATCH($C763,$F764:$F$812,0)))","v":41133.993509409993},{"$f":"IF($H763>$C763,INDEX(Y$750:Y762,MATCH($C763,$F$750:$F762,0)),INDEX(Y764:Y$812,MATCH($C763,$F764:$F$812,0)))","v":211364.73935329227},null,8.3401312991768978E-2,null,null,{"$f":"IF($H763>$C763,INDEX(AD$750:AD762,MATCH($C763,$F$750:$F762,0)),INDEX(AD764:AD$812,MATCH($C763,$F764:$F$812,0)))","v":7.597134794877361E-2},null,null,{"$f":"IF($H763>$C763,INDEX(AG$750:AG762,MATCH($C763,$F$750:$F762,0)),INDEX(AG764:AG$812,MATCH($C763,$F764:$F$812,0)))","v":1},{"$f":"IF($H763>$C763,INDEX(AH$750:AH762,MATCH($C763,$F$750:$F762,0)),INDEX(AH764:AH$812,MATCH($C763,$F764:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H763>$C763,INDEX(AN$750:AN762,MATCH($C763,$F$750:$F762,0)),INDEX(AN764:AN$812,MATCH($C763,$F764:$F$812,0)))","v":0.03},null,{"$f":"IF($H763>$C763,INDEX(AP$750:AP762,MATCH($C763,$F$750:$F762,0)),INDEX(AP764:AP$812,MATCH($C763,$F764:$F$812,0)))","v":1036},{"$f":"IF($H763>$C763,INDEX(AQ$750:AQ762,MATCH($C763,$F$750:$F762,0)),INDEX(AQ764:AQ$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(AR$750:AR762,MATCH($C763,$F$750:$F762,0)),INDEX(AR764:AR$812,MATCH($C763,$F764:$F$812,0)))","v":4},{"$f":"IF($H763>$C763,INDEX(AS$750:AS762,MATCH($C763,$F$750:$F762,0)),INDEX(AS764:AS$812,MATCH($C763,$F764:$F$812,0)))","v":35000},null,null,{"$f":"IF($H763>$C763,INDEX(AV$750:AV762,MATCH($C763,$F$750:$F762,0)),INDEX(AV764:AV$812,MATCH($C763,$F764:$F$812,0)))","v":1},{"$f":"IF($H763>$C763,INDEX(AW$750:AW762,MATCH($C763,$F$750:$F762,0)),INDEX(AW764:AW$812,MATCH($C763,$F764:$F$812,0)))","v":1.0977995684373705}]
[null,4.3,2.2999999999999998,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H764)),ABS($E$750:$E$812-H764),0))","v":2},0,0,0,4,{"$f":"H764+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":4},{"$f":"IF($H764>$C764,INDEX(J$750:J763,MATCH($C764,$F$750:$F763,0)),INDEX(J765:J$812,MATCH($C764,$F765:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H764>$C764,INDEX(K$750:K763,MATCH($C764,$F$750:$F763,0)),INDEX(K765:K$812,MATCH($C764,$F765:$F$812,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H764>$C764,INDEX(L$750:L763,MATCH($C764,$F$750:$F763,0)),INDEX(L765:L$812,MATCH($C764,$F765:$F$812,0)))","v":"TOURAN"},{"$f":"IF($H764>$C764,INDEX(M$750:M763,MATCH($C764,$F$750:$F763,0)),INDEX(M765:M$812,MATCH($C764,$F765:$F$812,0)))","v":"Gnsn variant"},{"$f":"IF($H764>$C764,INDEX(N$750:N763,MATCH($C764,$F$750:$F763,0)),INDEX(N765:N$812,MATCH($C764,$F765:$F$812,0)))","v":"2019"},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H764,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":85.227180787406681},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H764,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19529.601463658728},{"$f":"IF($H764>$C764,INDEX(U$750:U763,MATCH($C764,$F$750:$F763,0)),INDEX(U765:U$812,MATCH($C764,$F765:$F$812,0)))","v":264470},{"$f":"IF($H764>$C764,INDEX(V$750:V763,MATCH($C764,$F$750:$F763,0)),INDEX(V765:V$812,MATCH($C764,$F765:$F$812,0)))","v":16.2},{"$f":"IF($H764>$C764,INDEX(W$750:W763,MATCH($C764,$F$750:$F763,0)),INDEX(W765:W$812,MATCH($C764,$F765:$F$812,0)))","v":145128.33120429705},{"$f":"IF($H764>$C764,INDEX(X$750:X763,MATCH($C764,$F$750:$F763,0)),INDEX(X765:X$812,MATCH($C764,$F765:$F$812,0)))","v":35987.082801074263},{"$f":"IF($H764>$C764,INDEX(Y$750:Y763,MATCH($C764,$F$750:$F763,0)),INDEX(Y765:Y$812,MATCH($C764,$F765:$F$812,0)))","v":180761.86934642607},null,7.959093144968292E-2,null,null,{"$f":"IF($H764>$C764,INDEX(AD$750:AD763,MATCH($C764,$F$750:$F763,0)),INDEX(AD765:AD$812,MATCH($C764,$F765:$F$812,0)))","v":7.2500421514078581E-2},null,null,{"$f":"IF($H764>$C764,INDEX(AG$750:AG763,MATCH($C764,$F$750:$F763,0)),INDEX(AG765:AG$812,MATCH($C764,$F765:$F$812,0)))","v":1},{"$f":"IF($H764>$C764,INDEX(AH$750:AH763,MATCH($C764,$F$750:$F763,0)),INDEX(AH765:AH$812,MATCH($C764,$F765:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H764>$C764,INDEX(AN$750:AN763,MATCH($C764,$F$750:$F763,0)),INDEX(AN765:AN$812,MATCH($C764,$F765:$F$812,0)))","v":0.03},null,{"$f":"IF($H764>$C764,INDEX(AP$750:AP763,MATCH($C764,$F$750:$F763,0)),INDEX(AP765:AP$812,MATCH($C764,$F765:$F$812,0)))","v":1036},{"$f":"IF($H764>$C764,INDEX(AQ$750:AQ763,MATCH($C764,$F$750:$F763,0)),INDEX(AQ765:AQ$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(AR$750:AR763,MATCH($C764,$F$750:$F763,0)),INDEX(AR765:AR$812,MATCH($C764,$F765:$F$812,0)))","v":4},{"$f":"IF($H764>$C764,INDEX(AS$750:AS763,MATCH($C764,$F$750:$F763,0)),INDEX(AS765:AS$812,MATCH($C764,$F765:$F$812,0)))","v":35000},null,null,{"$f":"IF($H764>$C764,INDEX(AV$750:AV763,MATCH($C764,$F$750:$F763,0)),INDEX(AV765:AV$812,MATCH($C764,$F765:$F$812,0)))","v":1},{"$f":"IF($H764>$C764,INDEX(AW$750:AW763,MATCH($C764,$F$750:$F763,0)),INDEX(AW765:AW$812,MATCH($C764,$F765:$F$812,0)))","v":1.0977995684373705}]
[null,5.0999999999999996,6.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H765)),ABS($E$750:$E$812-H765),0))","v":6},0,0,0,5,{"$f":"H765+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":5},{"$f":"IF($H765>$C765,INDEX(J$750:J764,MATCH($C765,$F$750:$F764,0)),INDEX(J766:J$812,MATCH($C765,$F766:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H765>$C765,INDEX(K$750:K764,MATCH($C765,$F$750:$F764,0)),INDEX(K766:K$812,MATCH($C765,$F766:$F$812,0)))","v":"Mazda"},{"$f":"IF($H765>$C765,INDEX(L$750:L764,MATCH($C765,$F$750:$F764,0)),INDEX(L766:L$812,MATCH($C765,$F766:$F$812,0)))","v":"Mazda cx-9"},{"$f":"IF($H765>$C765,INDEX(M$750:M764,MATCH($C765,$F$750:$F764,0)),INDEX(M766:M$812,MATCH($C765,$F766:$F$812,0)))","v":"3,7 suv firehjulstræk aut."},{"$f":"IF($H765>$C765,INDEX(N$750:N764,MATCH($C765,$F$750:$F764,0)),INDEX(N766:N$812,MATCH($C765,$F766:$F$812,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H765,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":85.285610708446896},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H765,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19096.643687516098},{"$f":"IF($H765>$C765,INDEX(U$750:U764,MATCH($C765,$F$750:$F764,0)),INDEX(U766:U$812,MATCH($C765,$F766:$F$812,0)))","v":264470},{"$f":"IF($H765>$C765,INDEX(V$750:V764,MATCH($C765,$F$750:$F764,0)),INDEX(V766:V$812,MATCH($C765,$F766:$F$812,0)))","v":16.2},{"$f":"IF($H765>$C765,INDEX(W$750:W764,MATCH($C765,$F$750:$F764,0)),INDEX(W766:W$812,MATCH($C765,$F766:$F$812,0)))","v":200875.12775884572},{"$f":"IF($H765>$C765,INDEX(X$750:X764,MATCH($C765,$F$750:$F764,0)),INDEX(X766:X$812,MATCH($C765,$F766:$F$812,0)))","v":50218.781939711429},{"$f":"IF($H765>$C765,INDEX(Y$750:Y764,MATCH($C765,$F$750:$F764,0)),INDEX(Y766:Y$812,MATCH($C765,$F766:$F$812,0)))","v":325425.86454783572},null,0.16413641312952557,null,null,{"$f":"IF($H765>$C765,INDEX(AD$750:AD764,MATCH($C765,$F$750:$F764,0)),INDEX(AD766:AD$812,MATCH($C765,$F766:$F$812,0)))","v":0.112359812561798},null,null,{"$f":"IF($H765>$C765,INDEX(AG$750:AG764,MATCH($C765,$F$750:$F764,0)),INDEX(AG766:AG$812,MATCH($C765,$F766:$F$812,0)))","v":1},{"$f":"IF($H765>$C765,INDEX(AH$750:AH764,MATCH($C765,$F$750:$F764,0)),INDEX(AH766:AH$812,MATCH($C765,$F766:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H765>$C765,INDEX(AN$750:AN764,MATCH($C765,$F$750:$F764,0)),INDEX(AN766:AN$812,MATCH($C765,$F766:$F$812,0)))","v":0.03},null,{"$f":"IF($H765>$C765,INDEX(AP$750:AP764,MATCH($C765,$F$750:$F764,0)),INDEX(AP766:AP$812,MATCH($C765,$F766:$F$812,0)))","v":1036},{"$f":"IF($H765>$C765,INDEX(AQ$750:AQ764,MATCH($C765,$F$750:$F764,0)),INDEX(AQ766:AQ$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(AR$750:AR764,MATCH($C765,$F$750:$F764,0)),INDEX(AR766:AR$812,MATCH($C765,$F766:$F$812,0)))","v":4},{"$f":"IF($H765>$C765,INDEX(AS$750:AS764,MATCH($C765,$F$750:$F764,0)),INDEX(AS766:AS$812,MATCH($C765,$F766:$F$812,0)))","v":35000},null,null,{"$f":"IF($H765>$C765,INDEX(AV$750:AV764,MATCH($C765,$F$750:$F764,0)),INDEX(AV766:AV$812,MATCH($C765,$F766:$F$812,0)))","v":1.252},{"$f":"IF($H765>$C765,INDEX(AW$750:AW764,MATCH($C765,$F$750:$F764,0)),INDEX(AW766:AW$812,MATCH($C765,$F766:$F$812,0)))","v":1.1667816857303936}]
[null,5.2,6.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H766)),ABS($E$750:$E$812-H766),0))","v":6},0,0,0,5,{"$f":"H766+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":5},{"$f":"IF($H766>$C766,INDEX(J$750:J765,MATCH($C766,$F$750:$F765,0)),INDEX(J767:J$812,MATCH($C766,$F767:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H766>$C766,INDEX(K$750:K765,MATCH($C766,$F$750:$F765,0)),INDEX(K767:K$812,MATCH($C766,$F767:$F$812,0)))","v":"Mazda"},{"$f":"IF($H766>$C766,INDEX(L$750:L765,MATCH($C766,$F$750:$F765,0)),INDEX(L767:L$812,MATCH($C766,$F767:$F$812,0)))","v":"Mazda6"},{"$f":"IF($H766>$C766,INDEX(M$750:M765,MATCH($C766,$F$750:$F765,0)),INDEX(M767:M$812,MATCH($C766,$F767:$F$812,0)))","v":"2,5 skyactiv-g 192 hk stationcar aut."},{"$f":"IF($H766>$C766,INDEX(N$750:N765,MATCH($C766,$F$750:$F765,0)),INDEX(N767:N$812,MATCH($C766,$F767:$F$812,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H766,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":85.285610708446896},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H766,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19096.643687516098},{"$f":"IF($H766>$C766,INDEX(U$750:U765,MATCH($C766,$F$750:$F765,0)),INDEX(U767:U$812,MATCH($C766,$F767:$F$812,0)))","v":264470},{"$f":"IF($H766>$C766,INDEX(V$750:V765,MATCH($C766,$F$750:$F765,0)),INDEX(V767:V$812,MATCH($C766,$F767:$F$812,0)))","v":16.2},{"$f":"IF($H766>$C766,INDEX(W$750:W765,MATCH($C766,$F$750:$F765,0)),INDEX(W767:W$812,MATCH($C766,$F767:$F$812,0)))","v":151321.14285714302},{"$f":"IF($H766>$C766,INDEX(X$750:X765,MATCH($C766,$F$750:$F765,0)),INDEX(X767:X$812,MATCH($C766,$F767:$F$812,0)))","v":37830.285714285754},{"$f":"IF($H766>$C766,INDEX(Y$750:Y765,MATCH($C766,$F$750:$F765,0)),INDEX(Y767:Y$812,MATCH($C766,$F767:$F$812,0)))","v":225812.14285714313},null,9.3641709649644425E-2,null,null,{"$f":"IF($H766>$C766,INDEX(AD$750:AD765,MATCH($C766,$F$750:$F765,0)),INDEX(AD767:AD$812,MATCH($C766,$F767:$F$812,0)))","v":6.4102564102564111E-2},null,null,{"$f":"IF($H766>$C766,INDEX(AG$750:AG765,MATCH($C766,$F$750:$F765,0)),INDEX(AG767:AG$812,MATCH($C766,$F767:$F$812,0)))","v":1},{"$f":"IF($H766>$C766,INDEX(AH$750:AH765,MATCH($C766,$F$750:$F765,0)),INDEX(AH767:AH$812,MATCH($C766,$F767:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H766>$C766,INDEX(AN$750:AN765,MATCH($C766,$F$750:$F765,0)),INDEX(AN767:AN$812,MATCH($C766,$F767:$F$812,0)))","v":0.03},null,{"$f":"IF($H766>$C766,INDEX(AP$750:AP765,MATCH($C766,$F$750:$F765,0)),INDEX(AP767:AP$812,MATCH($C766,$F767:$F$812,0)))","v":1036},{"$f":"IF($H766>$C766,INDEX(AQ$750:AQ765,MATCH($C766,$F$750:$F765,0)),INDEX(AQ767:AQ$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(AR$750:AR765,MATCH($C766,$F$750:$F765,0)),INDEX(AR767:AR$812,MATCH($C766,$F767:$F$812,0)))","v":4},{"$f":"IF($H766>$C766,INDEX(AS$750:AS765,MATCH($C766,$F$750:$F765,0)),INDEX(AS767:AS$812,MATCH($C766,$F767:$F$812,0)))","v":35000},null,null,{"$f":"IF($H766>$C766,INDEX(AV$750:AV765,MATCH($C766,$F$750:$F765,0)),INDEX(AV767:AV$812,MATCH($C766,$F767:$F$812,0)))","v":1.252},{"$f":"IF($H766>$C766,INDEX(AW$750:AW765,MATCH($C766,$F$750:$F765,0)),INDEX(AW767:AW$812,MATCH($C766,$F767:$F$812,0)))","v":1.1667816857303936}]
[null,5.3,6.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H767)),ABS($E$750:$E$812-H767),0))","v":6},0,0,0,5,{"$f":"H767+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":5},{"$f":"IF($H767>$C767,INDEX(J$750:J766,MATCH($C767,$F$750:$F766,0)),INDEX(J768:J$812,MATCH($C767,$F768:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H767>$C767,INDEX(K$750:K766,MATCH($C767,$F$750:$F766,0)),INDEX(K768:K$812,MATCH($C767,$F768:$F$812,0)))","v":"Bmw"},{"$f":"IF($H767>$C767,INDEX(L$750:L766,MATCH($C767,$F$750:$F766,0)),INDEX(L768:L$812,MATCH($C767,$F768:$F$812,0)))","v":"4-serie"},{"$f":"IF($H767>$C767,INDEX(M$750:M766,MATCH($C767,$F$750:$F766,0)),INDEX(M768:M$812,MATCH($C767,$F768:$F$812,0)))","v":"435i gran coupé steptronic"},{"$f":"IF($H767>$C767,INDEX(N$750:N766,MATCH($C767,$F$750:$F766,0)),INDEX(N768:N$812,MATCH($C767,$F768:$F$812,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H767,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":85.285610708446896},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H767,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19096.643687516098},{"$f":"IF($H767>$C767,INDEX(U$750:U766,MATCH($C767,$F$750:$F766,0)),INDEX(U768:U$812,MATCH($C767,$F768:$F$812,0)))","v":264470},{"$f":"IF($H767>$C767,INDEX(V$750:V766,MATCH($C767,$F$750:$F766,0)),INDEX(V768:V$812,MATCH($C767,$F768:$F$812,0)))","v":16.2},{"$f":"IF($H767>$C767,INDEX(W$750:W766,MATCH($C767,$F$750:$F766,0)),INDEX(W768:W$812,MATCH($C767,$F768:$F$812,0)))","v":292474.5453383429},{"$f":"IF($H767>$C767,INDEX(X$750:X766,MATCH($C767,$F$750:$F766,0)),INDEX(X768:X$812,MATCH($C767,$F768:$F$812,0)))","v":73118.636334585724},{"$f":"IF($H767>$C767,INDEX(Y$750:Y766,MATCH($C767,$F$750:$F766,0)),INDEX(Y768:Y$812,MATCH($C767,$F768:$F$812,0)))","v":492874.77250939293},null,0.11066747504048885,null,null,{"$f":"IF($H767>$C767,INDEX(AD$750:AD766,MATCH($C767,$F$750:$F766,0)),INDEX(AD768:AD$812,MATCH($C767,$F768:$F$812,0)))","v":7.575757575757576E-2},null,null,{"$f":"IF($H767>$C767,INDEX(AG$750:AG766,MATCH($C767,$F$750:$F766,0)),INDEX(AG768:AG$812,MATCH($C767,$F768:$F$812,0)))","v":1},{"$f":"IF($H767>$C767,INDEX(AH$750:AH766,MATCH($C767,$F$750:$F766,0)),INDEX(AH768:AH$812,MATCH($C767,$F768:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H767>$C767,INDEX(AN$750:AN766,MATCH($C767,$F$750:$F766,0)),INDEX(AN768:AN$812,MATCH($C767,$F768:$F$812,0)))","v":0.03},null,{"$f":"IF($H767>$C767,INDEX(AP$750:AP766,MATCH($C767,$F$750:$F766,0)),INDEX(AP768:AP$812,MATCH($C767,$F768:$F$812,0)))","v":1036},{"$f":"IF($H767>$C767,INDEX(AQ$750:AQ766,MATCH($C767,$F$750:$F766,0)),INDEX(AQ768:AQ$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(AR$750:AR766,MATCH($C767,$F$750:$F766,0)),INDEX(AR768:AR$812,MATCH($C767,$F768:$F$812,0)))","v":4},{"$f":"IF($H767>$C767,INDEX(AS$750:AS766,MATCH($C767,$F$750:$F766,0)),INDEX(AS768:AS$812,MATCH($C767,$F768:$F$812,0)))","v":35000},null,null,{"$f":"IF($H767>$C767,INDEX(AV$750:AV766,MATCH($C767,$F$750:$F766,0)),INDEX(AV768:AV$812,MATCH($C767,$F768:$F$812,0)))","v":1.252},{"$f":"IF($H767>$C767,INDEX(AW$750:AW766,MATCH($C767,$F$750:$F766,0)),INDEX(AW768:AW$812,MATCH($C767,$F768:$F$812,0)))","v":1.1667816857303936}]
[null,6.1,6.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H768)),ABS($E$750:$E$812-H768),0))","v":6},6,6.1,1,6,{"$f":"H768+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":6},{"$f":"J782","v":"Stor personbil, benzin"},"Mazda","Mazda cx-9","3,7 suv firehjulstræk aut.",2015,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H768,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":76.760487033465949},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H768,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18676.517526390744},264470,16.2,200875.12775884572,50218.781939711429,325425.86454783572,null,0.16413641312952557,null,null,0.112359812561798,null,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1.252,1.1667816857303936]
[null,6.2,6.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H769)),ABS($E$750:$E$812-H769),0))","v":6},6,6.2,1,6,{"$f":"H769+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":6},{"$f":"J768","v":"Stor personbil, benzin"},"Mazda","Mazda6","2,5 skyactiv-g 192 hk stationcar aut.",2015,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H769,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":76.760487033465949},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H769,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18676.517526390744},264470,16.2,151321.14285714302,37830.285714285754,225812.14285714313,null,9.3641709649644425E-2,null,null,6.4102564102564111E-2,null,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1.252,1.1667816857303936]
[null,6.3,6.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H770)),ABS($E$750:$E$812-H770),0))","v":6},6,6.3,1,6,{"$f":"H770+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":6},{"$f":"J769","v":"Stor personbil, benzin"},"Bmw","4-serie","435i gran coupé steptronic",2015,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H770,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":76.760487033465949},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H770,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18676.517526390744},264470,16.2,292474.5453383429,73118.636334585724,492874.77250939293,null,0.11066747504048885,null,null,7.575757575757576E-2,null,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1.252,1.1667816857303936]
[null,7.1,6.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H771)),ABS($E$750:$E$812-H771),0))","v":6},0,0,0,7,{"$f":"H771+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":7},{"$f":"IF($H771>$C771,INDEX(J$750:J770,MATCH($C771,$F$750:$F770,0)),INDEX(J772:J$812,MATCH($C771,$F772:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H771>$C771,INDEX(K$750:K770,MATCH($C771,$F$750:$F770,0)),INDEX(K772:K$812,MATCH($C771,$F772:$F$812,0)))","v":"Mazda"},{"$f":"IF($H771>$C771,INDEX(L$750:L770,MATCH($C771,$F$750:$F770,0)),INDEX(L772:L$812,MATCH($C771,$F772:$F$812,0)))","v":"Mazda cx-9"},{"$f":"IF($H771>$C771,INDEX(M$750:M770,MATCH($C771,$F$750:$F770,0)),INDEX(M772:M$812,MATCH($C771,$F772:$F$812,0)))","v":"3,7 suv firehjulstræk aut."},{"$f":"IF($H771>$C771,INDEX(N$750:N770,MATCH($C771,$F$750:$F770,0)),INDEX(N772:N$812,MATCH($C771,$F772:$F$812,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H771,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":76.788725927965885},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H771,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18265.634140810151},{"$f":"IF($H771>$C771,INDEX(U$750:U770,MATCH($C771,$F$750:$F770,0)),INDEX(U772:U$812,MATCH($C771,$F772:$F$812,0)))","v":264470},{"$f":"IF($H771>$C771,INDEX(V$750:V770,MATCH($C771,$F$750:$F770,0)),INDEX(V772:V$812,MATCH($C771,$F772:$F$812,0)))","v":16.2},{"$f":"IF($H771>$C771,INDEX(W$750:W770,MATCH($C771,$F$750:$F770,0)),INDEX(W772:W$812,MATCH($C771,$F772:$F$812,0)))","v":200875.12775884572},{"$f":"IF($H771>$C771,INDEX(X$750:X770,MATCH($C771,$F$750:$F770,0)),INDEX(X772:X$812,MATCH($C771,$F772:$F$812,0)))","v":50218.781939711429},{"$f":"IF($H771>$C771,INDEX(Y$750:Y770,MATCH($C771,$F$750:$F770,0)),INDEX(Y772:Y$812,MATCH($C771,$F772:$F$812,0)))","v":325425.86454783572},null,0.16413641312952557,null,null,{"$f":"IF($H771>$C771,INDEX(AD$750:AD770,MATCH($C771,$F$750:$F770,0)),INDEX(AD772:AD$812,MATCH($C771,$F772:$F$812,0)))","v":0.112359812561798},null,null,{"$f":"IF($H771>$C771,INDEX(AG$750:AG770,MATCH($C771,$F$750:$F770,0)),INDEX(AG772:AG$812,MATCH($C771,$F772:$F$812,0)))","v":1},{"$f":"IF($H771>$C771,INDEX(AH$750:AH770,MATCH($C771,$F$750:$F770,0)),INDEX(AH772:AH$812,MATCH($C771,$F772:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H771>$C771,INDEX(AN$750:AN770,MATCH($C771,$F$750:$F770,0)),INDEX(AN772:AN$812,MATCH($C771,$F772:$F$812,0)))","v":0.03},null,{"$f":"IF($H771>$C771,INDEX(AP$750:AP770,MATCH($C771,$F$750:$F770,0)),INDEX(AP772:AP$812,MATCH($C771,$F772:$F$812,0)))","v":1036},{"$f":"IF($H771>$C771,INDEX(AQ$750:AQ770,MATCH($C771,$F$750:$F770,0)),INDEX(AQ772:AQ$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(AR$750:AR770,MATCH($C771,$F$750:$F770,0)),INDEX(AR772:AR$812,MATCH($C771,$F772:$F$812,0)))","v":4},{"$f":"IF($H771>$C771,INDEX(AS$750:AS770,MATCH($C771,$F$750:$F770,0)),INDEX(AS772:AS$812,MATCH($C771,$F772:$F$812,0)))","v":35000},null,null,{"$f":"IF($H771>$C771,INDEX(AV$750:AV770,MATCH($C771,$F$750:$F770,0)),INDEX(AV772:AV$812,MATCH($C771,$F772:$F$812,0)))","v":1.252},{"$f":"IF($H771>$C771,INDEX(AW$750:AW770,MATCH($C771,$F$750:$F770,0)),INDEX(AW772:AW$812,MATCH($C771,$F772:$F$812,0)))","v":1.1667816857303936}]
[null,7.2,6.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H772)),ABS($E$750:$E$812-H772),0))","v":6},0,0,0,7,{"$f":"H772+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":7},{"$f":"IF($H772>$C772,INDEX(J$750:J771,MATCH($C772,$F$750:$F771,0)),INDEX(J773:J$812,MATCH($C772,$F773:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H772>$C772,INDEX(K$750:K771,MATCH($C772,$F$750:$F771,0)),INDEX(K773:K$812,MATCH($C772,$F773:$F$812,0)))","v":"Mazda"},{"$f":"IF($H772>$C772,INDEX(L$750:L771,MATCH($C772,$F$750:$F771,0)),INDEX(L773:L$812,MATCH($C772,$F773:$F$812,0)))","v":"Mazda6"},{"$f":"IF($H772>$C772,INDEX(M$750:M771,MATCH($C772,$F$750:$F771,0)),INDEX(M773:M$812,MATCH($C772,$F773:$F$812,0)))","v":"2,5 skyactiv-g 192 hk stationcar aut."},{"$f":"IF($H772>$C772,INDEX(N$750:N771,MATCH($C772,$F$750:$F771,0)),INDEX(N773:N$812,MATCH($C772,$F773:$F$812,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H772,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":76.788725927965885},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H772,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18265.634140810151},{"$f":"IF($H772>$C772,INDEX(U$750:U771,MATCH($C772,$F$750:$F771,0)),INDEX(U773:U$812,MATCH($C772,$F773:$F$812,0)))","v":264470},{"$f":"IF($H772>$C772,INDEX(V$750:V771,MATCH($C772,$F$750:$F771,0)),INDEX(V773:V$812,MATCH($C772,$F773:$F$812,0)))","v":16.2},{"$f":"IF($H772>$C772,INDEX(W$750:W771,MATCH($C772,$F$750:$F771,0)),INDEX(W773:W$812,MATCH($C772,$F773:$F$812,0)))","v":151321.14285714302},{"$f":"IF($H772>$C772,INDEX(X$750:X771,MATCH($C772,$F$750:$F771,0)),INDEX(X773:X$812,MATCH($C772,$F773:$F$812,0)))","v":37830.285714285754},{"$f":"IF($H772>$C772,INDEX(Y$750:Y771,MATCH($C772,$F$750:$F771,0)),INDEX(Y773:Y$812,MATCH($C772,$F773:$F$812,0)))","v":225812.14285714313},null,9.3641709649644425E-2,null,null,{"$f":"IF($H772>$C772,INDEX(AD$750:AD771,MATCH($C772,$F$750:$F771,0)),INDEX(AD773:AD$812,MATCH($C772,$F773:$F$812,0)))","v":6.4102564102564111E-2},null,null,{"$f":"IF($H772>$C772,INDEX(AG$750:AG771,MATCH($C772,$F$750:$F771,0)),INDEX(AG773:AG$812,MATCH($C772,$F773:$F$812,0)))","v":1},{"$f":"IF($H772>$C772,INDEX(AH$750:AH771,MATCH($C772,$F$750:$F771,0)),INDEX(AH773:AH$812,MATCH($C772,$F773:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H772>$C772,INDEX(AN$750:AN771,MATCH($C772,$F$750:$F771,0)),INDEX(AN773:AN$812,MATCH($C772,$F773:$F$812,0)))","v":0.03},null,{"$f":"IF($H772>$C772,INDEX(AP$750:AP771,MATCH($C772,$F$750:$F771,0)),INDEX(AP773:AP$812,MATCH($C772,$F773:$F$812,0)))","v":1036},{"$f":"IF($H772>$C772,INDEX(AQ$750:AQ771,MATCH($C772,$F$750:$F771,0)),INDEX(AQ773:AQ$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(AR$750:AR771,MATCH($C772,$F$750:$F771,0)),INDEX(AR773:AR$812,MATCH($C772,$F773:$F$812,0)))","v":4},{"$f":"IF($H772>$C772,INDEX(AS$750:AS771,MATCH($C772,$F$750:$F771,0)),INDEX(AS773:AS$812,MATCH($C772,$F773:$F$812,0)))","v":35000},null,null,{"$f":"IF($H772>$C772,INDEX(AV$750:AV771,MATCH($C772,$F$750:$F771,0)),INDEX(AV773:AV$812,MATCH($C772,$F773:$F$812,0)))","v":1.252},{"$f":"IF($H772>$C772,INDEX(AW$750:AW771,MATCH($C772,$F$750:$F771,0)),INDEX(AW773:AW$812,MATCH($C772,$F773:$F$812,0)))","v":1.1667816857303936}]
[null,7.3,6.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H773)),ABS($E$750:$E$812-H773),0))","v":6},0,0,0,7,{"$f":"H773+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":7},{"$f":"IF($H773>$C773,INDEX(J$750:J772,MATCH($C773,$F$750:$F772,0)),INDEX(J774:J$812,MATCH($C773,$F774:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H773>$C773,INDEX(K$750:K772,MATCH($C773,$F$750:$F772,0)),INDEX(K774:K$812,MATCH($C773,$F774:$F$812,0)))","v":"Bmw"},{"$f":"IF($H773>$C773,INDEX(L$750:L772,MATCH($C773,$F$750:$F772,0)),INDEX(L774:L$812,MATCH($C773,$F774:$F$812,0)))","v":"4-serie"},{"$f":"IF($H773>$C773,INDEX(M$750:M772,MATCH($C773,$F$750:$F772,0)),INDEX(M774:M$812,MATCH($C773,$F774:$F$812,0)))","v":"435i gran coupé steptronic"},{"$f":"IF($H773>$C773,INDEX(N$750:N772,MATCH($C773,$F$750:$F772,0)),INDEX(N774:N$812,MATCH($C773,$F774:$F$812,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H773,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":76.788725927965885},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H773,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18265.634140810151},{"$f":"IF($H773>$C773,INDEX(U$750:U772,MATCH($C773,$F$750:$F772,0)),INDEX(U774:U$812,MATCH($C773,$F774:$F$812,0)))","v":264470},{"$f":"IF($H773>$C773,INDEX(V$750:V772,MATCH($C773,$F$750:$F772,0)),INDEX(V774:V$812,MATCH($C773,$F774:$F$812,0)))","v":16.2},{"$f":"IF($H773>$C773,INDEX(W$750:W772,MATCH($C773,$F$750:$F772,0)),INDEX(W774:W$812,MATCH($C773,$F774:$F$812,0)))","v":292474.5453383429},{"$f":"IF($H773>$C773,INDEX(X$750:X772,MATCH($C773,$F$750:$F772,0)),INDEX(X774:X$812,MATCH($C773,$F774:$F$812,0)))","v":73118.636334585724},{"$f":"IF($H773>$C773,INDEX(Y$750:Y772,MATCH($C773,$F$750:$F772,0)),INDEX(Y774:Y$812,MATCH($C773,$F774:$F$812,0)))","v":492874.77250939293},null,{"$f":"AD773*AV773*AW773","v":0.11066747504048885},null,null,{"$f":"IF($H773>$C773,INDEX(AD$750:AD772,MATCH($C773,$F$750:$F772,0)),INDEX(AD774:AD$812,MATCH($C773,$F774:$F$812,0)))","v":7.575757575757576E-2},null,null,{"$f":"IF($H773>$C773,INDEX(AG$750:AG772,MATCH($C773,$F$750:$F772,0)),INDEX(AG774:AG$812,MATCH($C773,$F774:$F$812,0)))","v":1},{"$f":"IF($H773>$C773,INDEX(AH$750:AH772,MATCH($C773,$F$750:$F772,0)),INDEX(AH774:AH$812,MATCH($C773,$F774:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H773>$C773,INDEX(AN$750:AN772,MATCH($C773,$F$750:$F772,0)),INDEX(AN774:AN$812,MATCH($C773,$F774:$F$812,0)))","v":0.03},null,{"$f":"IF($H773>$C773,INDEX(AP$750:AP772,MATCH($C773,$F$750:$F772,0)),INDEX(AP774:AP$812,MATCH($C773,$F774:$F$812,0)))","v":1036},{"$f":"IF($H773>$C773,INDEX(AQ$750:AQ772,MATCH($C773,$F$750:$F772,0)),INDEX(AQ774:AQ$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(AR$750:AR772,MATCH($C773,$F$750:$F772,0)),INDEX(AR774:AR$812,MATCH($C773,$F774:$F$812,0)))","v":4},{"$f":"IF($H773>$C773,INDEX(AS$750:AS772,MATCH($C773,$F$750:$F772,0)),INDEX(AS774:AS$812,MATCH($C773,$F774:$F$812,0)))","v":35000},null,null,{"$f":"IF($H773>$C773,INDEX(AV$750:AV772,MATCH($C773,$F$750:$F772,0)),INDEX(AV774:AV$812,MATCH($C773,$F774:$F$812,0)))","v":1.252},{"$f":"IF($H773>$C773,INDEX(AW$750:AW772,MATCH($C773,$F$750:$F772,0)),INDEX(AW774:AW$812,MATCH($C773,$F774:$F$812,0)))","v":1.1667816857303936}]
[null,8.1,6.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H774)),ABS($E$750:$E$812-H774),0))","v":6},0,0,0,8,{"$f":"H774+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":8},{"$f":"IF($H774>$C774,INDEX(J$750:J773,MATCH($C774,$F$750:$F773,0)),INDEX(J775:J$812,MATCH($C774,$F775:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H774>$C774,INDEX(K$750:K773,MATCH($C774,$F$750:$F773,0)),INDEX(K775:K$812,MATCH($C774,$F775:$F$812,0)))","v":"Mazda"},{"$f":"IF($H774>$C774,INDEX(L$750:L773,MATCH($C774,$F$750:$F773,0)),INDEX(L775:L$812,MATCH($C774,$F775:$F$812,0)))","v":"Mazda cx-9"},{"$f":"IF($H774>$C774,INDEX(M$750:M773,MATCH($C774,$F$750:$F773,0)),INDEX(M775:M$812,MATCH($C774,$F775:$F$812,0)))","v":"3,7 suv firehjulstræk aut."},{"$f":"IF($H774>$C774,INDEX(N$750:N773,MATCH($C774,$F$750:$F773,0)),INDEX(N775:N$812,MATCH($C774,$F775:$F$812,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H774,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":78.654268205303381},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H774,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17863.79018971233},{"$f":"IF($H774>$C774,INDEX(U$750:U773,MATCH($C774,$F$750:$F773,0)),INDEX(U775:U$812,MATCH($C774,$F775:$F$812,0)))","v":264470},{"$f":"IF($H774>$C774,INDEX(V$750:V773,MATCH($C774,$F$750:$F773,0)),INDEX(V775:V$812,MATCH($C774,$F775:$F$812,0)))","v":16.2},{"$f":"IF($H774>$C774,INDEX(W$750:W773,MATCH($C774,$F$750:$F773,0)),INDEX(W775:W$812,MATCH($C774,$F775:$F$812,0)))","v":200875.12775884572},{"$f":"IF($H774>$C774,INDEX(X$750:X773,MATCH($C774,$F$750:$F773,0)),INDEX(X775:X$812,MATCH($C774,$F775:$F$812,0)))","v":50218.781939711429},{"$f":"IF($H774>$C774,INDEX(Y$750:Y773,MATCH($C774,$F$750:$F773,0)),INDEX(Y775:Y$812,MATCH($C774,$F775:$F$812,0)))","v":325425.86454783572},null,0.16413641312952557,null,null,{"$f":"IF($H774>$C774,INDEX(AD$750:AD773,MATCH($C774,$F$750:$F773,0)),INDEX(AD775:AD$812,MATCH($C774,$F775:$F$812,0)))","v":0.112359812561798},null,null,{"$f":"IF($H774>$C774,INDEX(AG$750:AG773,MATCH($C774,$F$750:$F773,0)),INDEX(AG775:AG$812,MATCH($C774,$F775:$F$812,0)))","v":1},{"$f":"IF($H774>$C774,INDEX(AH$750:AH773,MATCH($C774,$F$750:$F773,0)),INDEX(AH775:AH$812,MATCH($C774,$F775:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H774>$C774,INDEX(AN$750:AN773,MATCH($C774,$F$750:$F773,0)),INDEX(AN775:AN$812,MATCH($C774,$F775:$F$812,0)))","v":0.03},null,{"$f":"IF($H774>$C774,INDEX(AP$750:AP773,MATCH($C774,$F$750:$F773,0)),INDEX(AP775:AP$812,MATCH($C774,$F775:$F$812,0)))","v":1036},{"$f":"IF($H774>$C774,INDEX(AQ$750:AQ773,MATCH($C774,$F$750:$F773,0)),INDEX(AQ775:AQ$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(AR$750:AR773,MATCH($C774,$F$750:$F773,0)),INDEX(AR775:AR$812,MATCH($C774,$F775:$F$812,0)))","v":4},{"$f":"IF($H774>$C774,INDEX(AS$750:AS773,MATCH($C774,$F$750:$F773,0)),INDEX(AS775:AS$812,MATCH($C774,$F775:$F$812,0)))","v":35000},null,null,{"$f":"IF($H774>$C774,INDEX(AV$750:AV773,MATCH($C774,$F$750:$F773,0)),INDEX(AV775:AV$812,MATCH($C774,$F775:$F$812,0)))","v":1.252},{"$f":"IF($H774>$C774,INDEX(AW$750:AW773,MATCH($C774,$F$750:$F773,0)),INDEX(AW775:AW$812,MATCH($C774,$F775:$F$812,0)))","v":1.1667816857303936}]
[null,8.1999999999999993,6.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H775)),ABS($E$750:$E$812-H775),0))","v":6},0,0,0,8,{"$f":"H775+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":8},{"$f":"IF($H775>$C775,INDEX(J$750:J774,MATCH($C775,$F$750:$F774,0)),INDEX(J776:J$812,MATCH($C775,$F776:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H775>$C775,INDEX(K$750:K774,MATCH($C775,$F$750:$F774,0)),INDEX(K776:K$812,MATCH($C775,$F776:$F$812,0)))","v":"Mazda"},{"$f":"IF($H775>$C775,INDEX(L$750:L774,MATCH($C775,$F$750:$F774,0)),INDEX(L776:L$812,MATCH($C775,$F776:$F$812,0)))","v":"Mazda6"},{"$f":"IF($H775>$C775,INDEX(M$750:M774,MATCH($C775,$F$750:$F774,0)),INDEX(M776:M$812,MATCH($C775,$F776:$F$812,0)))","v":"2,5 skyactiv-g 192 hk stationcar aut."},{"$f":"IF($H775>$C775,INDEX(N$750:N774,MATCH($C775,$F$750:$F774,0)),INDEX(N776:N$812,MATCH($C775,$F776:$F$812,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H775,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":78.654268205303381},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H775,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17863.79018971233},{"$f":"IF($H775>$C775,INDEX(U$750:U774,MATCH($C775,$F$750:$F774,0)),INDEX(U776:U$812,MATCH($C775,$F776:$F$812,0)))","v":264470},{"$f":"IF($H775>$C775,INDEX(V$750:V774,MATCH($C775,$F$750:$F774,0)),INDEX(V776:V$812,MATCH($C775,$F776:$F$812,0)))","v":16.2},{"$f":"IF($H775>$C775,INDEX(W$750:W774,MATCH($C775,$F$750:$F774,0)),INDEX(W776:W$812,MATCH($C775,$F776:$F$812,0)))","v":151321.14285714302},{"$f":"IF($H775>$C775,INDEX(X$750:X774,MATCH($C775,$F$750:$F774,0)),INDEX(X776:X$812,MATCH($C775,$F776:$F$812,0)))","v":37830.285714285754},{"$f":"IF($H775>$C775,INDEX(Y$750:Y774,MATCH($C775,$F$750:$F774,0)),INDEX(Y776:Y$812,MATCH($C775,$F776:$F$812,0)))","v":225812.14285714313},null,9.3641709649644425E-2,null,null,{"$f":"IF($H775>$C775,INDEX(AD$750:AD774,MATCH($C775,$F$750:$F774,0)),INDEX(AD776:AD$812,MATCH($C775,$F776:$F$812,0)))","v":6.4102564102564111E-2},null,null,{"$f":"IF($H775>$C775,INDEX(AG$750:AG774,MATCH($C775,$F$750:$F774,0)),INDEX(AG776:AG$812,MATCH($C775,$F776:$F$812,0)))","v":1},{"$f":"IF($H775>$C775,INDEX(AH$750:AH774,MATCH($C775,$F$750:$F774,0)),INDEX(AH776:AH$812,MATCH($C775,$F776:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H775>$C775,INDEX(AN$750:AN774,MATCH($C775,$F$750:$F774,0)),INDEX(AN776:AN$812,MATCH($C775,$F776:$F$812,0)))","v":0.03},null,{"$f":"IF($H775>$C775,INDEX(AP$750:AP774,MATCH($C775,$F$750:$F774,0)),INDEX(AP776:AP$812,MATCH($C775,$F776:$F$812,0)))","v":1036},{"$f":"IF($H775>$C775,INDEX(AQ$750:AQ774,MATCH($C775,$F$750:$F774,0)),INDEX(AQ776:AQ$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(AR$750:AR774,MATCH($C775,$F$750:$F774,0)),INDEX(AR776:AR$812,MATCH($C775,$F776:$F$812,0)))","v":4},{"$f":"IF($H775>$C775,INDEX(AS$750:AS774,MATCH($C775,$F$750:$F774,0)),INDEX(AS776:AS$812,MATCH($C775,$F776:$F$812,0)))","v":35000},null,null,{"$f":"IF($H775>$C775,INDEX(AV$750:AV774,MATCH($C775,$F$750:$F774,0)),INDEX(AV776:AV$812,MATCH($C775,$F776:$F$812,0)))","v":1.252},{"$f":"IF($H775>$C775,INDEX(AW$750:AW774,MATCH($C775,$F$750:$F774,0)),INDEX(AW776:AW$812,MATCH($C775,$F776:$F$812,0)))","v":1.1667816857303936}]
[null,8.3000000000000007,6.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H776)),ABS($E$750:$E$812-H776),0))","v":6},0,0,0,8,{"$f":"H776+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":8},{"$f":"IF($H776>$C776,INDEX(J$750:J775,MATCH($C776,$F$750:$F775,0)),INDEX(J777:J$812,MATCH($C776,$F777:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H776>$C776,INDEX(K$750:K775,MATCH($C776,$F$750:$F775,0)),INDEX(K777:K$812,MATCH($C776,$F777:$F$812,0)))","v":"Bmw"},{"$f":"IF($H776>$C776,INDEX(L$750:L775,MATCH($C776,$F$750:$F775,0)),INDEX(L777:L$812,MATCH($C776,$F777:$F$812,0)))","v":"4-serie"},{"$f":"IF($H776>$C776,INDEX(M$750:M775,MATCH($C776,$F$750:$F775,0)),INDEX(M777:M$812,MATCH($C776,$F777:$F$812,0)))","v":"435i gran coupé steptronic"},{"$f":"IF($H776>$C776,INDEX(N$750:N775,MATCH($C776,$F$750:$F775,0)),INDEX(N777:N$812,MATCH($C776,$F777:$F$812,0)))","v":2015},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H776,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":78.654268205303381},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H776,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17863.79018971233},{"$f":"IF($H776>$C776,INDEX(U$750:U775,MATCH($C776,$F$750:$F775,0)),INDEX(U777:U$812,MATCH($C776,$F777:$F$812,0)))","v":264470},{"$f":"IF($H776>$C776,INDEX(V$750:V775,MATCH($C776,$F$750:$F775,0)),INDEX(V777:V$812,MATCH($C776,$F777:$F$812,0)))","v":16.2},{"$f":"IF($H776>$C776,INDEX(W$750:W775,MATCH($C776,$F$750:$F775,0)),INDEX(W777:W$812,MATCH($C776,$F777:$F$812,0)))","v":292474.5453383429},{"$f":"IF($H776>$C776,INDEX(X$750:X775,MATCH($C776,$F$750:$F775,0)),INDEX(X777:X$812,MATCH($C776,$F777:$F$812,0)))","v":73118.636334585724},{"$f":"IF($H776>$C776,INDEX(Y$750:Y775,MATCH($C776,$F$750:$F775,0)),INDEX(Y777:Y$812,MATCH($C776,$F777:$F$812,0)))","v":492874.77250939293},null,0.11066747504048885,null,null,{"$f":"IF($H776>$C776,INDEX(AD$750:AD775,MATCH($C776,$F$750:$F775,0)),INDEX(AD777:AD$812,MATCH($C776,$F777:$F$812,0)))","v":7.575757575757576E-2},null,null,{"$f":"IF($H776>$C776,INDEX(AG$750:AG775,MATCH($C776,$F$750:$F775,0)),INDEX(AG777:AG$812,MATCH($C776,$F777:$F$812,0)))","v":1},{"$f":"IF($H776>$C776,INDEX(AH$750:AH775,MATCH($C776,$F$750:$F775,0)),INDEX(AH777:AH$812,MATCH($C776,$F777:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H776>$C776,INDEX(AN$750:AN775,MATCH($C776,$F$750:$F775,0)),INDEX(AN777:AN$812,MATCH($C776,$F777:$F$812,0)))","v":0.03},null,{"$f":"IF($H776>$C776,INDEX(AP$750:AP775,MATCH($C776,$F$750:$F775,0)),INDEX(AP777:AP$812,MATCH($C776,$F777:$F$812,0)))","v":1036},{"$f":"IF($H776>$C776,INDEX(AQ$750:AQ775,MATCH($C776,$F$750:$F775,0)),INDEX(AQ777:AQ$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(AR$750:AR775,MATCH($C776,$F$750:$F775,0)),INDEX(AR777:AR$812,MATCH($C776,$F777:$F$812,0)))","v":4},{"$f":"IF($H776>$C776,INDEX(AS$750:AS775,MATCH($C776,$F$750:$F775,0)),INDEX(AS777:AS$812,MATCH($C776,$F777:$F$812,0)))","v":35000},null,null,{"$f":"IF($H776>$C776,INDEX(AV$750:AV775,MATCH($C776,$F$750:$F775,0)),INDEX(AV777:AV$812,MATCH($C776,$F777:$F$812,0)))","v":1.252},{"$f":"IF($H776>$C776,INDEX(AW$750:AW775,MATCH($C776,$F$750:$F775,0)),INDEX(AW777:AW$812,MATCH($C776,$F777:$F$812,0)))","v":1.1667816857303936}]
[null,9.1,10.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H777)),ABS($E$750:$E$812-H777),0))","v":10},0,0,0,9,{"$f":"H777+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":9},{"$f":"IF($H777>$C777,INDEX(J$750:J776,MATCH($C777,$F$750:$F776,0)),INDEX(J778:J$812,MATCH($C777,$F778:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H777>$C777,INDEX(K$750:K776,MATCH($C777,$F$750:$F776,0)),INDEX(K778:K$812,MATCH($C777,$F778:$F$812,0)))","v":"Volvo"},{"$f":"IF($H777>$C777,INDEX(L$750:L776,MATCH($C777,$F$750:$F776,0)),INDEX(L778:L$812,MATCH($C777,$F778:$F$812,0)))","v":"V70"},{"$f":"IF($H777>$C777,INDEX(M$750:M776,MATCH($C777,$F$750:$F776,0)),INDEX(M778:M$812,MATCH($C777,$F778:$F$812,0)))","v":"2,5 t aut."},{"$f":"IF($H777>$C777,INDEX(N$750:N776,MATCH($C777,$F$750:$F776,0)),INDEX(N778:N$812,MATCH($C777,$F778:$F$812,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H777,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":70.669332628403851},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H777,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17470.786805538653},{"$f":"IF($H777>$C777,INDEX(U$750:U776,MATCH($C777,$F$750:$F776,0)),INDEX(U778:U$812,MATCH($C777,$F778:$F$812,0)))","v":264470},{"$f":"IF($H777>$C777,INDEX(V$750:V776,MATCH($C777,$F$750:$F776,0)),INDEX(V778:V$812,MATCH($C777,$F778:$F$812,0)))","v":16.2},{"$f":"IF($H777>$C777,INDEX(W$750:W776,MATCH($C777,$F$750:$F776,0)),INDEX(W778:W$812,MATCH($C777,$F778:$F$812,0)))","v":199381.71428571426},{"$f":"IF($H777>$C777,INDEX(X$750:X776,MATCH($C777,$F$750:$F776,0)),INDEX(X778:X$812,MATCH($C777,$F778:$F$812,0)))","v":49845.428571428565},{"$f":"IF($H777>$C777,INDEX(Y$750:Y776,MATCH($C777,$F$750:$F776,0)),INDEX(Y778:Y$812,MATCH($C777,$F778:$F$812,0)))","v":371672.8571428571},null,0.14182627869266531,null,null,{"$f":"IF($H777>$C777,INDEX(AD$750:AD776,MATCH($C777,$F$750:$F776,0)),INDEX(AD778:AD$812,MATCH($C777,$F778:$F$812,0)))","v":9.7087378640776698E-2},null,null,{"$f":"IF($H777>$C777,INDEX(AG$750:AG776,MATCH($C777,$F$750:$F776,0)),INDEX(AG778:AG$812,MATCH($C777,$F778:$F$812,0)))","v":1},{"$f":"IF($H777>$C777,INDEX(AH$750:AH776,MATCH($C777,$F$750:$F776,0)),INDEX(AH778:AH$812,MATCH($C777,$F778:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H777>$C777,INDEX(AN$750:AN776,MATCH($C777,$F$750:$F776,0)),INDEX(AN778:AN$812,MATCH($C777,$F778:$F$812,0)))","v":0.03},null,{"$f":"IF($H777>$C777,INDEX(AP$750:AP776,MATCH($C777,$F$750:$F776,0)),INDEX(AP778:AP$812,MATCH($C777,$F778:$F$812,0)))","v":1036},{"$f":"IF($H777>$C777,INDEX(AQ$750:AQ776,MATCH($C777,$F$750:$F776,0)),INDEX(AQ778:AQ$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(AR$750:AR776,MATCH($C777,$F$750:$F776,0)),INDEX(AR778:AR$812,MATCH($C777,$F778:$F$812,0)))","v":4},{"$f":"IF($H777>$C777,INDEX(AS$750:AS776,MATCH($C777,$F$750:$F776,0)),INDEX(AS778:AS$812,MATCH($C777,$F778:$F$812,0)))","v":35000},null,null,{"$f":"IF($H777>$C777,INDEX(AV$750:AV776,MATCH($C777,$F$750:$F776,0)),INDEX(AV778:AV$812,MATCH($C777,$F778:$F$812,0)))","v":1.252},{"$f":"IF($H777>$C777,INDEX(AW$750:AW776,MATCH($C777,$F$750:$F776,0)),INDEX(AW778:AW$812,MATCH($C777,$F778:$F$812,0)))","v":1.1667816857303936}]
[null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H778)),ABS($E$750:$E$812-H778),0))","v":10},0,0,0,9,{"$f":"H778+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":9},{"$f":"IF($H778>$C778,INDEX(J$750:J777,MATCH($C778,$F$750:$F777,0)),INDEX(J779:J$812,MATCH($C778,$F779:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H778>$C778,INDEX(K$750:K777,MATCH($C778,$F$750:$F777,0)),INDEX(K779:K$812,MATCH($C778,$F779:$F$812,0)))","v":"Suzuki"},{"$f":"IF($H778>$C778,INDEX(L$750:L777,MATCH($C778,$F$750:$F777,0)),INDEX(L779:L$812,MATCH($C778,$F779:$F$812,0)))","v":"Grand vitara"},{"$f":"IF($H778>$C778,INDEX(M$750:M777,MATCH($C778,$F$750:$F777,0)),INDEX(M779:M$812,MATCH($C778,$F779:$F$812,0)))","v":"2.4l m/t"},{"$f":"IF($H778>$C778,INDEX(N$750:N777,MATCH($C778,$F$750:$F777,0)),INDEX(N779:N$812,MATCH($C778,$F779:$F$812,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H778,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":70.669332628403851},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H778,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17470.786805538653},{"$f":"IF($H778>$C778,INDEX(U$750:U777,MATCH($C778,$F$750:$F777,0)),INDEX(U779:U$812,MATCH($C778,$F779:$F$812,0)))","v":264470},{"$f":"IF($H778>$C778,INDEX(V$750:V777,MATCH($C778,$F$750:$F777,0)),INDEX(V779:V$812,MATCH($C778,$F779:$F$812,0)))","v":16.2},{"$f":"IF($H778>$C778,INDEX(W$750:W777,MATCH($C778,$F$750:$F777,0)),INDEX(W779:W$812,MATCH($C778,$F779:$F$812,0)))","v":115064.5714285713},{"$f":"IF($H778>$C778,INDEX(X$750:X777,MATCH($C778,$F$750:$F777,0)),INDEX(X779:X$812,MATCH($C778,$F779:$F$812,0)))","v":28766.142857142826},{"$f":"IF($H778>$C778,INDEX(Y$750:Y777,MATCH($C778,$F$750:$F777,0)),INDEX(Y779:Y$812,MATCH($C778,$F779:$F$812,0)))","v":181159.28571428545},null,0.13160456491301378,null,null,{"$f":"IF($H778>$C778,INDEX(AD$750:AD777,MATCH($C778,$F$750:$F777,0)),INDEX(AD779:AD$812,MATCH($C778,$F779:$F$812,0)))","v":9.00900900900901E-2},null,null,{"$f":"IF($H778>$C778,INDEX(AG$750:AG777,MATCH($C778,$F$750:$F777,0)),INDEX(AG779:AG$812,MATCH($C778,$F779:$F$812,0)))","v":1},{"$f":"IF($H778>$C778,INDEX(AH$750:AH777,MATCH($C778,$F$750:$F777,0)),INDEX(AH779:AH$812,MATCH($C778,$F779:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H778>$C778,INDEX(AN$750:AN777,MATCH($C778,$F$750:$F777,0)),INDEX(AN779:AN$812,MATCH($C778,$F779:$F$812,0)))","v":0.03},null,{"$f":"IF($H778>$C778,INDEX(AP$750:AP777,MATCH($C778,$F$750:$F777,0)),INDEX(AP779:AP$812,MATCH($C778,$F779:$F$812,0)))","v":1036},{"$f":"IF($H778>$C778,INDEX(AQ$750:AQ777,MATCH($C778,$F$750:$F777,0)),INDEX(AQ779:AQ$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(AR$750:AR777,MATCH($C778,$F$750:$F777,0)),INDEX(AR779:AR$812,MATCH($C778,$F779:$F$812,0)))","v":4},{"$f":"IF($H778>$C778,INDEX(AS$750:AS777,MATCH($C778,$F$750:$F777,0)),INDEX(AS779:AS$812,MATCH($C778,$F779:$F$812,0)))","v":35000},null,null,{"$f":"IF($H778>$C778,INDEX(AV$750:AV777,MATCH($C778,$F$750:$F777,0)),INDEX(AV779:AV$812,MATCH($C778,$F779:$F$812,0)))","v":1.252},{"$f":"IF($H778>$C778,INDEX(AW$750:AW777,MATCH($C778,$F$750:$F777,0)),INDEX(AW779:AW$812,MATCH($C778,$F779:$F$812,0)))","v":1.1667816857303936}]
[null,9.3000000000000007,10.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H779)),ABS($E$750:$E$812-H779),0))","v":10},0,0,0,9,{"$f":"H779+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":9},{"$f":"IF($H779>$C779,INDEX(J$750:J778,MATCH($C779,$F$750:$F778,0)),INDEX(J780:J$812,MATCH($C779,$F780:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H779>$C779,INDEX(K$750:K778,MATCH($C779,$F$750:$F778,0)),INDEX(K780:K$812,MATCH($C779,$F780:$F$812,0)))","v":"Audi"},{"$f":"IF($H779>$C779,INDEX(L$750:L778,MATCH($C779,$F$750:$F778,0)),INDEX(L780:L$812,MATCH($C779,$F780:$F$812,0)))","v":"A6"},{"$f":"IF($H779>$C779,INDEX(M$750:M778,MATCH($C779,$F$750:$F778,0)),INDEX(M780:M$812,MATCH($C779,$F780:$F$812,0)))","v":"2,8 fsi aut."},{"$f":"IF($H779>$C779,INDEX(N$750:N778,MATCH($C779,$F$750:$F778,0)),INDEX(N780:N$812,MATCH($C779,$F780:$F$812,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H779,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":70.669332628403851},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H779,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17470.786805538653},{"$f":"IF($H779>$C779,INDEX(U$750:U778,MATCH($C779,$F$750:$F778,0)),INDEX(U780:U$812,MATCH($C779,$F780:$F$812,0)))","v":264470},{"$f":"IF($H779>$C779,INDEX(V$750:V778,MATCH($C779,$F$750:$F778,0)),INDEX(V780:V$812,MATCH($C779,$F780:$F$812,0)))","v":16.2},{"$f":"IF($H779>$C779,INDEX(W$750:W778,MATCH($C779,$F$750:$F778,0)),INDEX(W780:W$812,MATCH($C779,$F780:$F$812,0)))","v":214455.42857142843},{"$f":"IF($H779>$C779,INDEX(X$750:X778,MATCH($C779,$F$750:$F778,0)),INDEX(X780:X$812,MATCH($C779,$F780:$F$812,0)))","v":53613.857142857109},{"$f":"IF($H779>$C779,INDEX(Y$750:Y778,MATCH($C779,$F$750:$F778,0)),INDEX(Y780:Y$812,MATCH($C779,$F780:$F$812,0)))","v":402388.71428571403},null,0.10820819781736687,null,null,{"$f":"IF($H779>$C779,INDEX(AD$750:AD778,MATCH($C779,$F$750:$F778,0)),INDEX(AD780:AD$812,MATCH($C779,$F780:$F$812,0)))","v":7.407407407407407E-2},null,null,{"$f":"IF($H779>$C779,INDEX(AG$750:AG778,MATCH($C779,$F$750:$F778,0)),INDEX(AG780:AG$812,MATCH($C779,$F780:$F$812,0)))","v":1},{"$f":"IF($H779>$C779,INDEX(AH$750:AH778,MATCH($C779,$F$750:$F778,0)),INDEX(AH780:AH$812,MATCH($C779,$F780:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H779>$C779,INDEX(AN$750:AN778,MATCH($C779,$F$750:$F778,0)),INDEX(AN780:AN$812,MATCH($C779,$F780:$F$812,0)))","v":0.03},null,{"$f":"IF($H779>$C779,INDEX(AP$750:AP778,MATCH($C779,$F$750:$F778,0)),INDEX(AP780:AP$812,MATCH($C779,$F780:$F$812,0)))","v":1036},{"$f":"IF($H779>$C779,INDEX(AQ$750:AQ778,MATCH($C779,$F$750:$F778,0)),INDEX(AQ780:AQ$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(AR$750:AR778,MATCH($C779,$F$750:$F778,0)),INDEX(AR780:AR$812,MATCH($C779,$F780:$F$812,0)))","v":4},{"$f":"IF($H779>$C779,INDEX(AS$750:AS778,MATCH($C779,$F$750:$F778,0)),INDEX(AS780:AS$812,MATCH($C779,$F780:$F$812,0)))","v":35000},null,null,{"$f":"IF($H779>$C779,INDEX(AV$750:AV778,MATCH($C779,$F$750:$F778,0)),INDEX(AV780:AV$812,MATCH($C779,$F780:$F$812,0)))","v":1.252},{"$f":"IF($H779>$C779,INDEX(AW$750:AW778,MATCH($C779,$F$750:$F778,0)),INDEX(AW780:AW$812,MATCH($C779,$F780:$F$812,0)))","v":1.1667816857303936}]
[null,10.1,10.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H780)),ABS($E$750:$E$812-H780),0))","v":10},10,10.1,1,10,{"$f":"H780+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":10},{"$f":"J794","v":"Stor personbil, benzin"},"Volvo","V70","2,5 t aut.",2011,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H780,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":70.037274503353061},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H780,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17086.429495816799},264470,16.2,199381.71428571426,49845.428571428565,371672.8571428571,null,0.14182627869266531,null,null,9.7087378640776698E-2,null,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1.252,1.1667816857303936]
[null,10.199999999999999,10.199999999999999,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H781)),ABS($E$750:$E$812-H781),0))","v":10},10,10.199999999999999,1,10,{"$f":"H781+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":10},{"$f":"J780","v":"Stor personbil, benzin"},"Suzuki","Grand vitara","2.4l m/t",2011,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H781,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":70.037274503353061},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H781,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17086.429495816799},264470,16.2,115064.5714285713,28766.142857142826,181159.28571428545,null,0.13160456491301378,null,null,9.00900900900901E-2,null,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1.252,1.1667816857303936]
[null,10.3,10.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H782)),ABS($E$750:$E$812-H782),0))","v":10},10,10.3,1,10,{"$f":"H782+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":10},{"$f":"J781","v":"Stor personbil, benzin"},"Audi","A6","2,8 fsi aut.",2011,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H782,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":70.037274503353061},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H782,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17086.429495816799},264470,16.2,214455.42857142843,53613.857142857109,402388.71428571403,null,0.10820819781736687,null,null,7.407407407407407E-2,null,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1.252,1.1667816857303936]
[null,11.1,10.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H783)),ABS($E$750:$E$812-H783),0))","v":10},0,0,0,11,{"$f":"H783+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":11},{"$f":"IF($H783>$C783,INDEX(J$750:J782,MATCH($C783,$F$750:$F782,0)),INDEX(J784:J$812,MATCH($C783,$F784:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H783>$C783,INDEX(K$750:K782,MATCH($C783,$F$750:$F782,0)),INDEX(K784:K$812,MATCH($C783,$F784:$F$812,0)))","v":"Volvo"},{"$f":"IF($H783>$C783,INDEX(L$750:L782,MATCH($C783,$F$750:$F782,0)),INDEX(L784:L$812,MATCH($C783,$F784:$F$812,0)))","v":"V70"},{"$f":"IF($H783>$C783,INDEX(M$750:M782,MATCH($C783,$F$750:$F782,0)),INDEX(M784:M$812,MATCH($C783,$F784:$F$812,0)))","v":"2,5 t aut."},{"$f":"IF($H783>$C783,INDEX(N$750:N782,MATCH($C783,$F$750:$F782,0)),INDEX(N784:N$812,MATCH($C783,$F784:$F$812,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H783,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":63.583559218488105},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H783,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16710.528046908832},{"$f":"IF($H783>$C783,INDEX(U$750:U782,MATCH($C783,$F$750:$F782,0)),INDEX(U784:U$812,MATCH($C783,$F784:$F$812,0)))","v":264470},{"$f":"IF($H783>$C783,INDEX(V$750:V782,MATCH($C783,$F$750:$F782,0)),INDEX(V784:V$812,MATCH($C783,$F784:$F$812,0)))","v":16.2},{"$f":"IF($H783>$C783,INDEX(W$750:W782,MATCH($C783,$F$750:$F782,0)),INDEX(W784:W$812,MATCH($C783,$F784:$F$812,0)))","v":199381.71428571426},{"$f":"IF($H783>$C783,INDEX(X$750:X782,MATCH($C783,$F$750:$F782,0)),INDEX(X784:X$812,MATCH($C783,$F784:$F$812,0)))","v":49845.428571428565},{"$f":"IF($H783>$C783,INDEX(Y$750:Y782,MATCH($C783,$F$750:$F782,0)),INDEX(Y784:Y$812,MATCH($C783,$F784:$F$812,0)))","v":371672.8571428571},null,0.14182627869266531,null,null,{"$f":"IF($H783>$C783,INDEX(AD$750:AD782,MATCH($C783,$F$750:$F782,0)),INDEX(AD784:AD$812,MATCH($C783,$F784:$F$812,0)))","v":9.7087378640776698E-2},null,null,{"$f":"IF($H783>$C783,INDEX(AG$750:AG782,MATCH($C783,$F$750:$F782,0)),INDEX(AG784:AG$812,MATCH($C783,$F784:$F$812,0)))","v":1},{"$f":"IF($H783>$C783,INDEX(AH$750:AH782,MATCH($C783,$F$750:$F782,0)),INDEX(AH784:AH$812,MATCH($C783,$F784:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H783>$C783,INDEX(AN$750:AN782,MATCH($C783,$F$750:$F782,0)),INDEX(AN784:AN$812,MATCH($C783,$F784:$F$812,0)))","v":0.03},null,{"$f":"IF($H783>$C783,INDEX(AP$750:AP782,MATCH($C783,$F$750:$F782,0)),INDEX(AP784:AP$812,MATCH($C783,$F784:$F$812,0)))","v":1036},{"$f":"IF($H783>$C783,INDEX(AQ$750:AQ782,MATCH($C783,$F$750:$F782,0)),INDEX(AQ784:AQ$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(AR$750:AR782,MATCH($C783,$F$750:$F782,0)),INDEX(AR784:AR$812,MATCH($C783,$F784:$F$812,0)))","v":4},{"$f":"IF($H783>$C783,INDEX(AS$750:AS782,MATCH($C783,$F$750:$F782,0)),INDEX(AS784:AS$812,MATCH($C783,$F784:$F$812,0)))","v":35000},null,null,{"$f":"IF($H783>$C783,INDEX(AV$750:AV782,MATCH($C783,$F$750:$F782,0)),INDEX(AV784:AV$812,MATCH($C783,$F784:$F$812,0)))","v":1.252},{"$f":"IF($H783>$C783,INDEX(AW$750:AW782,MATCH($C783,$F$750:$F782,0)),INDEX(AW784:AW$812,MATCH($C783,$F784:$F$812,0)))","v":1.1667816857303936}]
[null,11.2,10.199999999999999,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H784)),ABS($E$750:$E$812-H784),0))","v":10},0,0,0,11,{"$f":"H784+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":11},{"$f":"IF($H784>$C784,INDEX(J$750:J783,MATCH($C784,$F$750:$F783,0)),INDEX(J785:J$812,MATCH($C784,$F785:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H784>$C784,INDEX(K$750:K783,MATCH($C784,$F$750:$F783,0)),INDEX(K785:K$812,MATCH($C784,$F785:$F$812,0)))","v":"Suzuki"},{"$f":"IF($H784>$C784,INDEX(L$750:L783,MATCH($C784,$F$750:$F783,0)),INDEX(L785:L$812,MATCH($C784,$F785:$F$812,0)))","v":"Grand vitara"},{"$f":"IF($H784>$C784,INDEX(M$750:M783,MATCH($C784,$F$750:$F783,0)),INDEX(M785:M$812,MATCH($C784,$F785:$F$812,0)))","v":"2.4l m/t"},{"$f":"IF($H784>$C784,INDEX(N$750:N783,MATCH($C784,$F$750:$F783,0)),INDEX(N785:N$812,MATCH($C784,$F785:$F$812,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H784,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":63.583559218488105},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H784,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16710.528046908832},{"$f":"IF($H784>$C784,INDEX(U$750:U783,MATCH($C784,$F$750:$F783,0)),INDEX(U785:U$812,MATCH($C784,$F785:$F$812,0)))","v":264470},{"$f":"IF($H784>$C784,INDEX(V$750:V783,MATCH($C784,$F$750:$F783,0)),INDEX(V785:V$812,MATCH($C784,$F785:$F$812,0)))","v":16.2},{"$f":"IF($H784>$C784,INDEX(W$750:W783,MATCH($C784,$F$750:$F783,0)),INDEX(W785:W$812,MATCH($C784,$F785:$F$812,0)))","v":115064.5714285713},{"$f":"IF($H784>$C784,INDEX(X$750:X783,MATCH($C784,$F$750:$F783,0)),INDEX(X785:X$812,MATCH($C784,$F785:$F$812,0)))","v":28766.142857142826},{"$f":"IF($H784>$C784,INDEX(Y$750:Y783,MATCH($C784,$F$750:$F783,0)),INDEX(Y785:Y$812,MATCH($C784,$F785:$F$812,0)))","v":181159.28571428545},null,0.13160456491301378,null,null,{"$f":"IF($H784>$C784,INDEX(AD$750:AD783,MATCH($C784,$F$750:$F783,0)),INDEX(AD785:AD$812,MATCH($C784,$F785:$F$812,0)))","v":9.00900900900901E-2},null,null,{"$f":"IF($H784>$C784,INDEX(AG$750:AG783,MATCH($C784,$F$750:$F783,0)),INDEX(AG785:AG$812,MATCH($C784,$F785:$F$812,0)))","v":1},{"$f":"IF($H784>$C784,INDEX(AH$750:AH783,MATCH($C784,$F$750:$F783,0)),INDEX(AH785:AH$812,MATCH($C784,$F785:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H784>$C784,INDEX(AN$750:AN783,MATCH($C784,$F$750:$F783,0)),INDEX(AN785:AN$812,MATCH($C784,$F785:$F$812,0)))","v":0.03},null,{"$f":"IF($H784>$C784,INDEX(AP$750:AP783,MATCH($C784,$F$750:$F783,0)),INDEX(AP785:AP$812,MATCH($C784,$F785:$F$812,0)))","v":1036},{"$f":"IF($H784>$C784,INDEX(AQ$750:AQ783,MATCH($C784,$F$750:$F783,0)),INDEX(AQ785:AQ$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(AR$750:AR783,MATCH($C784,$F$750:$F783,0)),INDEX(AR785:AR$812,MATCH($C784,$F785:$F$812,0)))","v":4},{"$f":"IF($H784>$C784,INDEX(AS$750:AS783,MATCH($C784,$F$750:$F783,0)),INDEX(AS785:AS$812,MATCH($C784,$F785:$F$812,0)))","v":35000},null,null,{"$f":"IF($H784>$C784,INDEX(AV$750:AV783,MATCH($C784,$F$750:$F783,0)),INDEX(AV785:AV$812,MATCH($C784,$F785:$F$812,0)))","v":1.252},{"$f":"IF($H784>$C784,INDEX(AW$750:AW783,MATCH($C784,$F$750:$F783,0)),INDEX(AW785:AW$812,MATCH($C784,$F785:$F$812,0)))","v":1.1667816857303936}]
[null,11.3,10.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H785)),ABS($E$750:$E$812-H785),0))","v":10},0,0,0,11,{"$f":"H785+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":11},{"$f":"IF($H785>$C785,INDEX(J$750:J784,MATCH($C785,$F$750:$F784,0)),INDEX(J786:J$812,MATCH($C785,$F786:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H785>$C785,INDEX(K$750:K784,MATCH($C785,$F$750:$F784,0)),INDEX(K786:K$812,MATCH($C785,$F786:$F$812,0)))","v":"Audi"},{"$f":"IF($H785>$C785,INDEX(L$750:L784,MATCH($C785,$F$750:$F784,0)),INDEX(L786:L$812,MATCH($C785,$F786:$F$812,0)))","v":"A6"},{"$f":"IF($H785>$C785,INDEX(M$750:M784,MATCH($C785,$F$750:$F784,0)),INDEX(M786:M$812,MATCH($C785,$F786:$F$812,0)))","v":"2,8 fsi aut."},{"$f":"IF($H785>$C785,INDEX(N$750:N784,MATCH($C785,$F$750:$F784,0)),INDEX(N786:N$812,MATCH($C785,$F786:$F$812,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H785,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":63.583559218488105},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H785,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16710.528046908832},{"$f":"IF($H785>$C785,INDEX(U$750:U784,MATCH($C785,$F$750:$F784,0)),INDEX(U786:U$812,MATCH($C785,$F786:$F$812,0)))","v":264470},{"$f":"IF($H785>$C785,INDEX(V$750:V784,MATCH($C785,$F$750:$F784,0)),INDEX(V786:V$812,MATCH($C785,$F786:$F$812,0)))","v":16.2},{"$f":"IF($H785>$C785,INDEX(W$750:W784,MATCH($C785,$F$750:$F784,0)),INDEX(W786:W$812,MATCH($C785,$F786:$F$812,0)))","v":214455.42857142843},{"$f":"IF($H785>$C785,INDEX(X$750:X784,MATCH($C785,$F$750:$F784,0)),INDEX(X786:X$812,MATCH($C785,$F786:$F$812,0)))","v":53613.857142857109},{"$f":"IF($H785>$C785,INDEX(Y$750:Y784,MATCH($C785,$F$750:$F784,0)),INDEX(Y786:Y$812,MATCH($C785,$F786:$F$812,0)))","v":402388.71428571403},null,0.10820819781736687,null,null,{"$f":"IF($H785>$C785,INDEX(AD$750:AD784,MATCH($C785,$F$750:$F784,0)),INDEX(AD786:AD$812,MATCH($C785,$F786:$F$812,0)))","v":7.407407407407407E-2},null,null,{"$f":"IF($H785>$C785,INDEX(AG$750:AG784,MATCH($C785,$F$750:$F784,0)),INDEX(AG786:AG$812,MATCH($C785,$F786:$F$812,0)))","v":1},{"$f":"IF($H785>$C785,INDEX(AH$750:AH784,MATCH($C785,$F$750:$F784,0)),INDEX(AH786:AH$812,MATCH($C785,$F786:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H785>$C785,INDEX(AN$750:AN784,MATCH($C785,$F$750:$F784,0)),INDEX(AN786:AN$812,MATCH($C785,$F786:$F$812,0)))","v":0.03},null,{"$f":"IF($H785>$C785,INDEX(AP$750:AP784,MATCH($C785,$F$750:$F784,0)),INDEX(AP786:AP$812,MATCH($C785,$F786:$F$812,0)))","v":1036},{"$f":"IF($H785>$C785,INDEX(AQ$750:AQ784,MATCH($C785,$F$750:$F784,0)),INDEX(AQ786:AQ$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(AR$750:AR784,MATCH($C785,$F$750:$F784,0)),INDEX(AR786:AR$812,MATCH($C785,$F786:$F$812,0)))","v":4},{"$f":"IF($H785>$C785,INDEX(AS$750:AS784,MATCH($C785,$F$750:$F784,0)),INDEX(AS786:AS$812,MATCH($C785,$F786:$F$812,0)))","v":35000},null,null,{"$f":"IF($H785>$C785,INDEX(AV$750:AV784,MATCH($C785,$F$750:$F784,0)),INDEX(AV786:AV$812,MATCH($C785,$F786:$F$812,0)))","v":1.252},{"$f":"IF($H785>$C785,INDEX(AW$750:AW784,MATCH($C785,$F$750:$F784,0)),INDEX(AW786:AW$812,MATCH($C785,$F786:$F$812,0)))","v":1.1667816857303936}]
[null,12.1,10.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H786)),ABS($E$750:$E$812-H786),0))","v":10},0,0,0,12,{"$f":"H786+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":12},{"$f":"IF($H786>$C786,INDEX(J$750:J785,MATCH($C786,$F$750:$F785,0)),INDEX(J787:J$812,MATCH($C786,$F787:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H786>$C786,INDEX(K$750:K785,MATCH($C786,$F$750:$F785,0)),INDEX(K787:K$812,MATCH($C786,$F787:$F$812,0)))","v":"Volvo"},{"$f":"IF($H786>$C786,INDEX(L$750:L785,MATCH($C786,$F$750:$F785,0)),INDEX(L787:L$812,MATCH($C786,$F787:$F$812,0)))","v":"V70"},{"$f":"IF($H786>$C786,INDEX(M$750:M785,MATCH($C786,$F$750:$F785,0)),INDEX(M787:M$812,MATCH($C786,$F787:$F$812,0)))","v":"2,5 t aut."},{"$f":"IF($H786>$C786,INDEX(N$750:N785,MATCH($C786,$F$750:$F785,0)),INDEX(N787:N$812,MATCH($C786,$F787:$F$812,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H786,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":52.851667103425548},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H786,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16337.455055154729},{"$f":"IF($H786>$C786,INDEX(U$750:U785,MATCH($C786,$F$750:$F785,0)),INDEX(U787:U$812,MATCH($C786,$F787:$F$812,0)))","v":264470},{"$f":"IF($H786>$C786,INDEX(V$750:V785,MATCH($C786,$F$750:$F785,0)),INDEX(V787:V$812,MATCH($C786,$F787:$F$812,0)))","v":16.2},{"$f":"IF($H786>$C786,INDEX(W$750:W785,MATCH($C786,$F$750:$F785,0)),INDEX(W787:W$812,MATCH($C786,$F787:$F$812,0)))","v":199381.71428571426},{"$f":"IF($H786>$C786,INDEX(X$750:X785,MATCH($C786,$F$750:$F785,0)),INDEX(X787:X$812,MATCH($C786,$F787:$F$812,0)))","v":49845.428571428565},{"$f":"IF($H786>$C786,INDEX(Y$750:Y785,MATCH($C786,$F$750:$F785,0)),INDEX(Y787:Y$812,MATCH($C786,$F787:$F$812,0)))","v":371672.8571428571},null,0.14182627869266531,null,null,{"$f":"IF($H786>$C786,INDEX(AD$750:AD785,MATCH($C786,$F$750:$F785,0)),INDEX(AD787:AD$812,MATCH($C786,$F787:$F$812,0)))","v":9.7087378640776698E-2},null,null,{"$f":"IF($H786>$C786,INDEX(AG$750:AG785,MATCH($C786,$F$750:$F785,0)),INDEX(AG787:AG$812,MATCH($C786,$F787:$F$812,0)))","v":1},{"$f":"IF($H786>$C786,INDEX(AH$750:AH785,MATCH($C786,$F$750:$F785,0)),INDEX(AH787:AH$812,MATCH($C786,$F787:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H786>$C786,INDEX(AN$750:AN785,MATCH($C786,$F$750:$F785,0)),INDEX(AN787:AN$812,MATCH($C786,$F787:$F$812,0)))","v":0.03},null,{"$f":"IF($H786>$C786,INDEX(AP$750:AP785,MATCH($C786,$F$750:$F785,0)),INDEX(AP787:AP$812,MATCH($C786,$F787:$F$812,0)))","v":1036},{"$f":"IF($H786>$C786,INDEX(AQ$750:AQ785,MATCH($C786,$F$750:$F785,0)),INDEX(AQ787:AQ$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(AR$750:AR785,MATCH($C786,$F$750:$F785,0)),INDEX(AR787:AR$812,MATCH($C786,$F787:$F$812,0)))","v":4},{"$f":"IF($H786>$C786,INDEX(AS$750:AS785,MATCH($C786,$F$750:$F785,0)),INDEX(AS787:AS$812,MATCH($C786,$F787:$F$812,0)))","v":35000},null,null,{"$f":"IF($H786>$C786,INDEX(AV$750:AV785,MATCH($C786,$F$750:$F785,0)),INDEX(AV787:AV$812,MATCH($C786,$F787:$F$812,0)))","v":1.252},{"$f":"IF($H786>$C786,INDEX(AW$750:AW785,MATCH($C786,$F$750:$F785,0)),INDEX(AW787:AW$812,MATCH($C786,$F787:$F$812,0)))","v":1.1667816857303936}]
[null,12.2,10.199999999999999,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H787)),ABS($E$750:$E$812-H787),0))","v":10},0,0,0,12,{"$f":"H787+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":12},{"$f":"IF($H787>$C787,INDEX(J$750:J786,MATCH($C787,$F$750:$F786,0)),INDEX(J788:J$812,MATCH($C787,$F788:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H787>$C787,INDEX(K$750:K786,MATCH($C787,$F$750:$F786,0)),INDEX(K788:K$812,MATCH($C787,$F788:$F$812,0)))","v":"Suzuki"},{"$f":"IF($H787>$C787,INDEX(L$750:L786,MATCH($C787,$F$750:$F786,0)),INDEX(L788:L$812,MATCH($C787,$F788:$F$812,0)))","v":"Grand vitara"},{"$f":"IF($H787>$C787,INDEX(M$750:M786,MATCH($C787,$F$750:$F786,0)),INDEX(M788:M$812,MATCH($C787,$F788:$F$812,0)))","v":"2.4l m/t"},{"$f":"IF($H787>$C787,INDEX(N$750:N786,MATCH($C787,$F$750:$F786,0)),INDEX(N788:N$812,MATCH($C787,$F788:$F$812,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H787,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":52.851667103425548},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H787,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16337.455055154729},{"$f":"IF($H787>$C787,INDEX(U$750:U786,MATCH($C787,$F$750:$F786,0)),INDEX(U788:U$812,MATCH($C787,$F788:$F$812,0)))","v":264470},{"$f":"IF($H787>$C787,INDEX(V$750:V786,MATCH($C787,$F$750:$F786,0)),INDEX(V788:V$812,MATCH($C787,$F788:$F$812,0)))","v":16.2},{"$f":"IF($H787>$C787,INDEX(W$750:W786,MATCH($C787,$F$750:$F786,0)),INDEX(W788:W$812,MATCH($C787,$F788:$F$812,0)))","v":115064.5714285713},{"$f":"IF($H787>$C787,INDEX(X$750:X786,MATCH($C787,$F$750:$F786,0)),INDEX(X788:X$812,MATCH($C787,$F788:$F$812,0)))","v":28766.142857142826},{"$f":"IF($H787>$C787,INDEX(Y$750:Y786,MATCH($C787,$F$750:$F786,0)),INDEX(Y788:Y$812,MATCH($C787,$F788:$F$812,0)))","v":181159.28571428545},null,0.13160456491301378,null,null,{"$f":"IF($H787>$C787,INDEX(AD$750:AD786,MATCH($C787,$F$750:$F786,0)),INDEX(AD788:AD$812,MATCH($C787,$F788:$F$812,0)))","v":9.00900900900901E-2},null,null,{"$f":"IF($H787>$C787,INDEX(AG$750:AG786,MATCH($C787,$F$750:$F786,0)),INDEX(AG788:AG$812,MATCH($C787,$F788:$F$812,0)))","v":1},{"$f":"IF($H787>$C787,INDEX(AH$750:AH786,MATCH($C787,$F$750:$F786,0)),INDEX(AH788:AH$812,MATCH($C787,$F788:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H787>$C787,INDEX(AN$750:AN786,MATCH($C787,$F$750:$F786,0)),INDEX(AN788:AN$812,MATCH($C787,$F788:$F$812,0)))","v":0.03},null,{"$f":"IF($H787>$C787,INDEX(AP$750:AP786,MATCH($C787,$F$750:$F786,0)),INDEX(AP788:AP$812,MATCH($C787,$F788:$F$812,0)))","v":1036},{"$f":"IF($H787>$C787,INDEX(AQ$750:AQ786,MATCH($C787,$F$750:$F786,0)),INDEX(AQ788:AQ$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(AR$750:AR786,MATCH($C787,$F$750:$F786,0)),INDEX(AR788:AR$812,MATCH($C787,$F788:$F$812,0)))","v":4},{"$f":"IF($H787>$C787,INDEX(AS$750:AS786,MATCH($C787,$F$750:$F786,0)),INDEX(AS788:AS$812,MATCH($C787,$F788:$F$812,0)))","v":35000},null,null,{"$f":"IF($H787>$C787,INDEX(AV$750:AV786,MATCH($C787,$F$750:$F786,0)),INDEX(AV788:AV$812,MATCH($C787,$F788:$F$812,0)))","v":1.252},{"$f":"IF($H787>$C787,INDEX(AW$750:AW786,MATCH($C787,$F$750:$F786,0)),INDEX(AW788:AW$812,MATCH($C787,$F788:$F$812,0)))","v":1.1667816857303936}]
[null,12.3,10.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H788)),ABS($E$750:$E$812-H788),0))","v":10},0,0,0,12,{"$f":"H788+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":12},{"$f":"IF($H788>$C788,INDEX(J$750:J787,MATCH($C788,$F$750:$F787,0)),INDEX(J789:J$812,MATCH($C788,$F789:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H788>$C788,INDEX(K$750:K787,MATCH($C788,$F$750:$F787,0)),INDEX(K789:K$812,MATCH($C788,$F789:$F$812,0)))","v":"Audi"},{"$f":"IF($H788>$C788,INDEX(L$750:L787,MATCH($C788,$F$750:$F787,0)),INDEX(L789:L$812,MATCH($C788,$F789:$F$812,0)))","v":"A6"},{"$f":"IF($H788>$C788,INDEX(M$750:M787,MATCH($C788,$F$750:$F787,0)),INDEX(M789:M$812,MATCH($C788,$F789:$F$812,0)))","v":"2,8 fsi aut."},{"$f":"IF($H788>$C788,INDEX(N$750:N787,MATCH($C788,$F$750:$F787,0)),INDEX(N789:N$812,MATCH($C788,$F789:$F$812,0)))","v":2011},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H788,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":52.851667103425548},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H788,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16337.455055154729},{"$f":"IF($H788>$C788,INDEX(U$750:U787,MATCH($C788,$F$750:$F787,0)),INDEX(U789:U$812,MATCH($C788,$F789:$F$812,0)))","v":264470},{"$f":"IF($H788>$C788,INDEX(V$750:V787,MATCH($C788,$F$750:$F787,0)),INDEX(V789:V$812,MATCH($C788,$F789:$F$812,0)))","v":16.2},{"$f":"IF($H788>$C788,INDEX(W$750:W787,MATCH($C788,$F$750:$F787,0)),INDEX(W789:W$812,MATCH($C788,$F789:$F$812,0)))","v":214455.42857142843},{"$f":"IF($H788>$C788,INDEX(X$750:X787,MATCH($C788,$F$750:$F787,0)),INDEX(X789:X$812,MATCH($C788,$F789:$F$812,0)))","v":53613.857142857109},{"$f":"IF($H788>$C788,INDEX(Y$750:Y787,MATCH($C788,$F$750:$F787,0)),INDEX(Y789:Y$812,MATCH($C788,$F789:$F$812,0)))","v":402388.71428571403},null,0.10820819781736687,null,null,{"$f":"IF($H788>$C788,INDEX(AD$750:AD787,MATCH($C788,$F$750:$F787,0)),INDEX(AD789:AD$812,MATCH($C788,$F789:$F$812,0)))","v":7.407407407407407E-2},null,null,{"$f":"IF($H788>$C788,INDEX(AG$750:AG787,MATCH($C788,$F$750:$F787,0)),INDEX(AG789:AG$812,MATCH($C788,$F789:$F$812,0)))","v":1},{"$f":"IF($H788>$C788,INDEX(AH$750:AH787,MATCH($C788,$F$750:$F787,0)),INDEX(AH789:AH$812,MATCH($C788,$F789:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H788>$C788,INDEX(AN$750:AN787,MATCH($C788,$F$750:$F787,0)),INDEX(AN789:AN$812,MATCH($C788,$F789:$F$812,0)))","v":0.03},null,{"$f":"IF($H788>$C788,INDEX(AP$750:AP787,MATCH($C788,$F$750:$F787,0)),INDEX(AP789:AP$812,MATCH($C788,$F789:$F$812,0)))","v":1036},{"$f":"IF($H788>$C788,INDEX(AQ$750:AQ787,MATCH($C788,$F$750:$F787,0)),INDEX(AQ789:AQ$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(AR$750:AR787,MATCH($C788,$F$750:$F787,0)),INDEX(AR789:AR$812,MATCH($C788,$F789:$F$812,0)))","v":4},{"$f":"IF($H788>$C788,INDEX(AS$750:AS787,MATCH($C788,$F$750:$F787,0)),INDEX(AS789:AS$812,MATCH($C788,$F789:$F$812,0)))","v":35000},null,null,{"$f":"IF($H788>$C788,INDEX(AV$750:AV787,MATCH($C788,$F$750:$F787,0)),INDEX(AV789:AV$812,MATCH($C788,$F789:$F$812,0)))","v":1.252},{"$f":"IF($H788>$C788,INDEX(AW$750:AW787,MATCH($C788,$F$750:$F787,0)),INDEX(AW789:AW$812,MATCH($C788,$F789:$F$812,0)))","v":1.1667816857303936}]
[null,13.1,14.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H789)),ABS($E$750:$E$812-H789),0))","v":14},0,0,0,13,{"$f":"H789+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":13},{"$f":"IF($H789>$C789,INDEX(J$750:J788,MATCH($C789,$F$750:$F788,0)),INDEX(J790:J$812,MATCH($C789,$F790:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H789>$C789,INDEX(K$750:K788,MATCH($C789,$F$750:$F788,0)),INDEX(K790:K$812,MATCH($C789,$F790:$F$812,0)))","v":"Volvo"},{"$f":"IF($H789>$C789,INDEX(L$750:L788,MATCH($C789,$F$750:$F788,0)),INDEX(L790:L$812,MATCH($C789,$F790:$F$812,0)))","v":"V 70"},{"$f":"IF($H789>$C789,INDEX(M$750:M788,MATCH($C789,$F$750:$F788,0)),INDEX(M790:M$812,MATCH($C789,$F790:$F$812,0)))","v":"2,4"},{"$f":"IF($H789>$C789,INDEX(N$750:N788,MATCH($C789,$F$750:$F788,0)),INDEX(N790:N$812,MATCH($C789,$F790:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H789,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":80.707473735255718},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H789,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15981.677967377369},{"$f":"IF($H789>$C789,INDEX(U$750:U788,MATCH($C789,$F$750:$F788,0)),INDEX(U790:U$812,MATCH($C789,$F790:$F$812,0)))","v":264470},{"$f":"IF($H789>$C789,INDEX(V$750:V788,MATCH($C789,$F$750:$F788,0)),INDEX(V790:V$812,MATCH($C789,$F790:$F$812,0)))","v":16.2},{"$f":"IF($H789>$C789,INDEX(W$750:W788,MATCH($C789,$F$750:$F788,0)),INDEX(W790:W$812,MATCH($C789,$F790:$F$812,0)))","v":193890.71428571426},{"$f":"IF($H789>$C789,INDEX(X$750:X788,MATCH($C789,$F$750:$F788,0)),INDEX(X790:X$812,MATCH($C789,$F790:$F$812,0)))","v":48472.678571428565},{"$f":"IF($H789>$C789,INDEX(Y$750:Y788,MATCH($C789,$F$750:$F788,0)),INDEX(Y790:Y$812,MATCH($C789,$F790:$F$812,0)))","v":361229.1071428571},null,0.13160456491301378,null,null,{"$f":"IF($H789>$C789,INDEX(AD$750:AD788,MATCH($C789,$F$750:$F788,0)),INDEX(AD790:AD$812,MATCH($C789,$F790:$F$812,0)))","v":9.00900900900901E-2},null,null,{"$f":"IF($H789>$C789,INDEX(AG$750:AG788,MATCH($C789,$F$750:$F788,0)),INDEX(AG790:AG$812,MATCH($C789,$F790:$F$812,0)))","v":1},{"$f":"IF($H789>$C789,INDEX(AH$750:AH788,MATCH($C789,$F$750:$F788,0)),INDEX(AH790:AH$812,MATCH($C789,$F790:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H789>$C789,INDEX(AN$750:AN788,MATCH($C789,$F$750:$F788,0)),INDEX(AN790:AN$812,MATCH($C789,$F790:$F$812,0)))","v":0.03},null,{"$f":"IF($H789>$C789,INDEX(AP$750:AP788,MATCH($C789,$F$750:$F788,0)),INDEX(AP790:AP$812,MATCH($C789,$F790:$F$812,0)))","v":1036},{"$f":"IF($H789>$C789,INDEX(AQ$750:AQ788,MATCH($C789,$F$750:$F788,0)),INDEX(AQ790:AQ$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(AR$750:AR788,MATCH($C789,$F$750:$F788,0)),INDEX(AR790:AR$812,MATCH($C789,$F790:$F$812,0)))","v":4},{"$f":"IF($H789>$C789,INDEX(AS$750:AS788,MATCH($C789,$F$750:$F788,0)),INDEX(AS790:AS$812,MATCH($C789,$F790:$F$812,0)))","v":35000},null,null,{"$f":"IF($H789>$C789,INDEX(AV$750:AV788,MATCH($C789,$F$750:$F788,0)),INDEX(AV790:AV$812,MATCH($C789,$F790:$F$812,0)))","v":1.252},{"$f":"IF($H789>$C789,INDEX(AW$750:AW788,MATCH($C789,$F$750:$F788,0)),INDEX(AW790:AW$812,MATCH($C789,$F790:$F$812,0)))","v":1.1667816857303936}]
[null,13.2,14.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H790)),ABS($E$750:$E$812-H790),0))","v":14},0,0,0,13,{"$f":"H790+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":13},{"$f":"IF($H790>$C790,INDEX(J$750:J789,MATCH($C790,$F$750:$F789,0)),INDEX(J791:J$812,MATCH($C790,$F791:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H790>$C790,INDEX(K$750:K789,MATCH($C790,$F$750:$F789,0)),INDEX(K791:K$812,MATCH($C790,$F791:$F$812,0)))","v":"Volvo"},{"$f":"IF($H790>$C790,INDEX(L$750:L789,MATCH($C790,$F$750:$F789,0)),INDEX(L791:L$812,MATCH($C790,$F791:$F$812,0)))","v":"V70"},{"$f":"IF($H790>$C790,INDEX(M$750:M789,MATCH($C790,$F$750:$F789,0)),INDEX(M791:M$812,MATCH($C790,$F791:$F$812,0)))","v":"2,5 t aut."},{"$f":"IF($H790>$C790,INDEX(N$750:N789,MATCH($C790,$F$750:$F789,0)),INDEX(N791:N$812,MATCH($C790,$F791:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H790,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":80.707473735255718},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H790,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15981.677967377369},{"$f":"IF($H790>$C790,INDEX(U$750:U789,MATCH($C790,$F$750:$F789,0)),INDEX(U791:U$812,MATCH($C790,$F791:$F$812,0)))","v":264470},{"$f":"IF($H790>$C790,INDEX(V$750:V789,MATCH($C790,$F$750:$F789,0)),INDEX(V791:V$812,MATCH($C790,$F791:$F$812,0)))","v":16.2},{"$f":"IF($H790>$C790,INDEX(W$750:W789,MATCH($C790,$F$750:$F789,0)),INDEX(W791:W$812,MATCH($C790,$F791:$F$812,0)))","v":204177.21428571426},{"$f":"IF($H790>$C790,INDEX(X$750:X789,MATCH($C790,$F$750:$F789,0)),INDEX(X791:X$812,MATCH($C790,$F791:$F$812,0)))","v":51044.303571428565},{"$f":"IF($H790>$C790,INDEX(Y$750:Y789,MATCH($C790,$F$750:$F789,0)),INDEX(Y791:Y$812,MATCH($C790,$F791:$F$812,0)))","v":384373.7321428571},null,0.1490623133198421,null,null,{"$f":"IF($H790>$C790,INDEX(AD$750:AD789,MATCH($C790,$F$750:$F789,0)),INDEX(AD791:AD$812,MATCH($C790,$F791:$F$812,0)))","v":0.1020408163265306},null,null,{"$f":"IF($H790>$C790,INDEX(AG$750:AG789,MATCH($C790,$F$750:$F789,0)),INDEX(AG791:AG$812,MATCH($C790,$F791:$F$812,0)))","v":1},{"$f":"IF($H790>$C790,INDEX(AH$750:AH789,MATCH($C790,$F$750:$F789,0)),INDEX(AH791:AH$812,MATCH($C790,$F791:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H790>$C790,INDEX(AN$750:AN789,MATCH($C790,$F$750:$F789,0)),INDEX(AN791:AN$812,MATCH($C790,$F791:$F$812,0)))","v":0.03},null,{"$f":"IF($H790>$C790,INDEX(AP$750:AP789,MATCH($C790,$F$750:$F789,0)),INDEX(AP791:AP$812,MATCH($C790,$F791:$F$812,0)))","v":1036},{"$f":"IF($H790>$C790,INDEX(AQ$750:AQ789,MATCH($C790,$F$750:$F789,0)),INDEX(AQ791:AQ$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(AR$750:AR789,MATCH($C790,$F$750:$F789,0)),INDEX(AR791:AR$812,MATCH($C790,$F791:$F$812,0)))","v":4},{"$f":"IF($H790>$C790,INDEX(AS$750:AS789,MATCH($C790,$F$750:$F789,0)),INDEX(AS791:AS$812,MATCH($C790,$F791:$F$812,0)))","v":35000},null,null,{"$f":"IF($H790>$C790,INDEX(AV$750:AV789,MATCH($C790,$F$750:$F789,0)),INDEX(AV791:AV$812,MATCH($C790,$F791:$F$812,0)))","v":1.252},{"$f":"IF($H790>$C790,INDEX(AW$750:AW789,MATCH($C790,$F$750:$F789,0)),INDEX(AW791:AW$812,MATCH($C790,$F791:$F$812,0)))","v":1.1667816857303936}]
[null,13.3,14.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H791)),ABS($E$750:$E$812-H791),0))","v":14},0,0,0,13,{"$f":"H791+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":13},{"$f":"IF($H791>$C791,INDEX(J$750:J790,MATCH($C791,$F$750:$F790,0)),INDEX(J792:J$812,MATCH($C791,$F792:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H791>$C791,INDEX(K$750:K790,MATCH($C791,$F$750:$F790,0)),INDEX(K792:K$812,MATCH($C791,$F792:$F$812,0)))","v":"Volvo"},{"$f":"IF($H791>$C791,INDEX(L$750:L790,MATCH($C791,$F$750:$F790,0)),INDEX(L792:L$812,MATCH($C791,$F792:$F$812,0)))","v":"S 80"},{"$f":"IF($H791>$C791,INDEX(M$750:M790,MATCH($C791,$F$750:$F790,0)),INDEX(M792:M$812,MATCH($C791,$F792:$F$812,0)))","v":"S80 2,5t aut."},{"$f":"IF($H791>$C791,INDEX(N$750:N790,MATCH($C791,$F$750:$F790,0)),INDEX(N792:N$812,MATCH($C791,$F792:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H791,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":80.707473735255718},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H791,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15981.677967377369},{"$f":"IF($H791>$C791,INDEX(U$750:U790,MATCH($C791,$F$750:$F790,0)),INDEX(U792:U$812,MATCH($C791,$F792:$F$812,0)))","v":264470},{"$f":"IF($H791>$C791,INDEX(V$750:V790,MATCH($C791,$F$750:$F790,0)),INDEX(V792:V$812,MATCH($C791,$F792:$F$812,0)))","v":16.2},{"$f":"IF($H791>$C791,INDEX(W$750:W790,MATCH($C791,$F$750:$F790,0)),INDEX(W792:W$812,MATCH($C791,$F792:$F$812,0)))","v":198672.34920634911},{"$f":"IF($H791>$C791,INDEX(X$750:X790,MATCH($C791,$F$750:$F790,0)),INDEX(X792:X$812,MATCH($C791,$F792:$F$812,0)))","v":49668.087301587278},{"$f":"IF($H791>$C791,INDEX(Y$750:Y790,MATCH($C791,$F$750:$F790,0)),INDEX(Y792:Y$812,MATCH($C791,$F792:$F$812,0)))","v":371987.78571428551},null,0.14463471985489634,null,null,{"$f":"IF($H791>$C791,INDEX(AD$750:AD790,MATCH($C791,$F$750:$F790,0)),INDEX(AD792:AD$812,MATCH($C791,$F792:$F$812,0)))","v":9.9009900990099015E-2},null,null,{"$f":"IF($H791>$C791,INDEX(AG$750:AG790,MATCH($C791,$F$750:$F790,0)),INDEX(AG792:AG$812,MATCH($C791,$F792:$F$812,0)))","v":1},{"$f":"IF($H791>$C791,INDEX(AH$750:AH790,MATCH($C791,$F$750:$F790,0)),INDEX(AH792:AH$812,MATCH($C791,$F792:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H791>$C791,INDEX(AN$750:AN790,MATCH($C791,$F$750:$F790,0)),INDEX(AN792:AN$812,MATCH($C791,$F792:$F$812,0)))","v":0.03},null,{"$f":"IF($H791>$C791,INDEX(AP$750:AP790,MATCH($C791,$F$750:$F790,0)),INDEX(AP792:AP$812,MATCH($C791,$F792:$F$812,0)))","v":1036},{"$f":"IF($H791>$C791,INDEX(AQ$750:AQ790,MATCH($C791,$F$750:$F790,0)),INDEX(AQ792:AQ$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(AR$750:AR790,MATCH($C791,$F$750:$F790,0)),INDEX(AR792:AR$812,MATCH($C791,$F792:$F$812,0)))","v":4},{"$f":"IF($H791>$C791,INDEX(AS$750:AS790,MATCH($C791,$F$750:$F790,0)),INDEX(AS792:AS$812,MATCH($C791,$F792:$F$812,0)))","v":35000},null,null,{"$f":"IF($H791>$C791,INDEX(AV$750:AV790,MATCH($C791,$F$750:$F790,0)),INDEX(AV792:AV$812,MATCH($C791,$F792:$F$812,0)))","v":1.252},{"$f":"IF($H791>$C791,INDEX(AW$750:AW790,MATCH($C791,$F$750:$F790,0)),INDEX(AW792:AW$812,MATCH($C791,$F792:$F$812,0)))","v":1.1667816857303936}]
[null,14.1,14.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H792)),ABS($E$750:$E$812-H792),0))","v":14},14,14.1,1,14,{"$f":"H792+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":14},"Stor personbil, benzin","Volvo","V 70","2,4",2007,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H792,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":103.00032246685777},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H792,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15620.30974626293},264470,16.2,193890.71428571426,48472.678571428565,361229.1071428571,null,0.13160456491301378,null,null,9.00900900900901E-2,null,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1.252,1.1667816857303936]
[null,14.2,14.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H793)),ABS($E$750:$E$812-H793),0))","v":14},14,14.2,1,14,{"$f":"H793+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":14},{"$f":"J792","v":"Stor personbil, benzin"},"Volvo","V70","2,5 t aut.",2007,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H793,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":103.00032246685777},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H793,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15620.30974626293},264470,16.2,204177.21428571426,51044.303571428565,384373.7321428571,null,0.1490623133198421,null,null,0.1020408163265306,null,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1.252,1.1667816857303936]
[null,14.3,14.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H794)),ABS($E$750:$E$812-H794),0))","v":14},14,14.3,1,14,{"$f":"H794+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":14},{"$f":"J793","v":"Stor personbil, benzin"},"Volvo","S 80","S80 2,5t aut.",2007,null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H794,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":103.00032246685777},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H794,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15620.30974626293},264470,16.2,198672.34920634911,49668.087301587278,371987.78571428551,null,0.14463471985489634,null,null,9.9009900990099015E-2,null,null,1,0,null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1.252,1.1667816857303936]
[null,15.1,14.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H795)),ABS($E$750:$E$812-H795),0))","v":14},0,0,0,15,{"$f":"H795+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":15},{"$f":"IF($H795>$C795,INDEX(J$750:J794,MATCH($C795,$F$750:$F794,0)),INDEX(J796:J$812,MATCH($C795,$F796:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H795>$C795,INDEX(K$750:K794,MATCH($C795,$F$750:$F794,0)),INDEX(K796:K$812,MATCH($C795,$F796:$F$812,0)))","v":"Volvo"},{"$f":"IF($H795>$C795,INDEX(L$750:L794,MATCH($C795,$F$750:$F794,0)),INDEX(L796:L$812,MATCH($C795,$F796:$F$812,0)))","v":"V 70"},{"$f":"IF($H795>$C795,INDEX(M$750:M794,MATCH($C795,$F$750:$F794,0)),INDEX(M796:M$812,MATCH($C795,$F796:$F$812,0)))","v":"2,4"},{"$f":"IF($H795>$C795,INDEX(N$750:N794,MATCH($C795,$F$750:$F794,0)),INDEX(N796:N$812,MATCH($C795,$F796:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H795,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":95.361395424787929},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H795,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15270.039299405593},{"$f":"IF($H795>$C795,INDEX(U$750:U794,MATCH($C795,$F$750:$F794,0)),INDEX(U796:U$812,MATCH($C795,$F796:$F$812,0)))","v":264470},{"$f":"IF($H795>$C795,INDEX(V$750:V794,MATCH($C795,$F$750:$F794,0)),INDEX(V796:V$812,MATCH($C795,$F796:$F$812,0)))","v":16.2},{"$f":"IF($H795>$C795,INDEX(W$750:W794,MATCH($C795,$F$750:$F794,0)),INDEX(W796:W$812,MATCH($C795,$F796:$F$812,0)))","v":193890.71428571426},{"$f":"IF($H795>$C795,INDEX(X$750:X794,MATCH($C795,$F$750:$F794,0)),INDEX(X796:X$812,MATCH($C795,$F796:$F$812,0)))","v":48472.678571428565},{"$f":"IF($H795>$C795,INDEX(Y$750:Y794,MATCH($C795,$F$750:$F794,0)),INDEX(Y796:Y$812,MATCH($C795,$F796:$F$812,0)))","v":361229.1071428571},null,0.13160456491301378,null,null,{"$f":"IF($H795>$C795,INDEX(AD$750:AD794,MATCH($C795,$F$750:$F794,0)),INDEX(AD796:AD$812,MATCH($C795,$F796:$F$812,0)))","v":9.00900900900901E-2},null,null,{"$f":"IF($H795>$C795,INDEX(AG$750:AG794,MATCH($C795,$F$750:$F794,0)),INDEX(AG796:AG$812,MATCH($C795,$F796:$F$812,0)))","v":1},{"$f":"IF($H795>$C795,INDEX(AH$750:AH794,MATCH($C795,$F$750:$F794,0)),INDEX(AH796:AH$812,MATCH($C795,$F796:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H795>$C795,INDEX(AN$750:AN794,MATCH($C795,$F$750:$F794,0)),INDEX(AN796:AN$812,MATCH($C795,$F796:$F$812,0)))","v":0.03},null,{"$f":"IF($H795>$C795,INDEX(AP$750:AP794,MATCH($C795,$F$750:$F794,0)),INDEX(AP796:AP$812,MATCH($C795,$F796:$F$812,0)))","v":1036},{"$f":"IF($H795>$C795,INDEX(AQ$750:AQ794,MATCH($C795,$F$750:$F794,0)),INDEX(AQ796:AQ$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(AR$750:AR794,MATCH($C795,$F$750:$F794,0)),INDEX(AR796:AR$812,MATCH($C795,$F796:$F$812,0)))","v":4},{"$f":"IF($H795>$C795,INDEX(AS$750:AS794,MATCH($C795,$F$750:$F794,0)),INDEX(AS796:AS$812,MATCH($C795,$F796:$F$812,0)))","v":35000},null,null,{"$f":"IF($H795>$C795,INDEX(AV$750:AV794,MATCH($C795,$F$750:$F794,0)),INDEX(AV796:AV$812,MATCH($C795,$F796:$F$812,0)))","v":1.252},{"$f":"IF($H795>$C795,INDEX(AW$750:AW794,MATCH($C795,$F$750:$F794,0)),INDEX(AW796:AW$812,MATCH($C795,$F796:$F$812,0)))","v":1.1667816857303936}]
[null,15.2,14.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H796)),ABS($E$750:$E$812-H796),0))","v":14},0,0,0,15,{"$f":"H796+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":15},{"$f":"IF($H796>$C796,INDEX(J$750:J795,MATCH($C796,$F$750:$F795,0)),INDEX(J797:J$812,MATCH($C796,$F797:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H796>$C796,INDEX(K$750:K795,MATCH($C796,$F$750:$F795,0)),INDEX(K797:K$812,MATCH($C796,$F797:$F$812,0)))","v":"Volvo"},{"$f":"IF($H796>$C796,INDEX(L$750:L795,MATCH($C796,$F$750:$F795,0)),INDEX(L797:L$812,MATCH($C796,$F797:$F$812,0)))","v":"V70"},{"$f":"IF($H796>$C796,INDEX(M$750:M795,MATCH($C796,$F$750:$F795,0)),INDEX(M797:M$812,MATCH($C796,$F797:$F$812,0)))","v":"2,5 t aut."},{"$f":"IF($H796>$C796,INDEX(N$750:N795,MATCH($C796,$F$750:$F795,0)),INDEX(N797:N$812,MATCH($C796,$F797:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H796,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":95.361395424787929},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H796,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15270.039299405593},{"$f":"IF($H796>$C796,INDEX(U$750:U795,MATCH($C796,$F$750:$F795,0)),INDEX(U797:U$812,MATCH($C796,$F797:$F$812,0)))","v":264470},{"$f":"IF($H796>$C796,INDEX(V$750:V795,MATCH($C796,$F$750:$F795,0)),INDEX(V797:V$812,MATCH($C796,$F797:$F$812,0)))","v":16.2},{"$f":"IF($H796>$C796,INDEX(W$750:W795,MATCH($C796,$F$750:$F795,0)),INDEX(W797:W$812,MATCH($C796,$F797:$F$812,0)))","v":204177.21428571426},{"$f":"IF($H796>$C796,INDEX(X$750:X795,MATCH($C796,$F$750:$F795,0)),INDEX(X797:X$812,MATCH($C796,$F797:$F$812,0)))","v":51044.303571428565},{"$f":"IF($H796>$C796,INDEX(Y$750:Y795,MATCH($C796,$F$750:$F795,0)),INDEX(Y797:Y$812,MATCH($C796,$F797:$F$812,0)))","v":384373.7321428571},null,0.1490623133198421,null,null,{"$f":"IF($H796>$C796,INDEX(AD$750:AD795,MATCH($C796,$F$750:$F795,0)),INDEX(AD797:AD$812,MATCH($C796,$F797:$F$812,0)))","v":0.1020408163265306},null,null,{"$f":"IF($H796>$C796,INDEX(AG$750:AG795,MATCH($C796,$F$750:$F795,0)),INDEX(AG797:AG$812,MATCH($C796,$F797:$F$812,0)))","v":1},{"$f":"IF($H796>$C796,INDEX(AH$750:AH795,MATCH($C796,$F$750:$F795,0)),INDEX(AH797:AH$812,MATCH($C796,$F797:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H796>$C796,INDEX(AN$750:AN795,MATCH($C796,$F$750:$F795,0)),INDEX(AN797:AN$812,MATCH($C796,$F797:$F$812,0)))","v":0.03},null,{"$f":"IF($H796>$C796,INDEX(AP$750:AP795,MATCH($C796,$F$750:$F795,0)),INDEX(AP797:AP$812,MATCH($C796,$F797:$F$812,0)))","v":1036},{"$f":"IF($H796>$C796,INDEX(AQ$750:AQ795,MATCH($C796,$F$750:$F795,0)),INDEX(AQ797:AQ$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(AR$750:AR795,MATCH($C796,$F$750:$F795,0)),INDEX(AR797:AR$812,MATCH($C796,$F797:$F$812,0)))","v":4},{"$f":"IF($H796>$C796,INDEX(AS$750:AS795,MATCH($C796,$F$750:$F795,0)),INDEX(AS797:AS$812,MATCH($C796,$F797:$F$812,0)))","v":35000},null,null,{"$f":"IF($H796>$C796,INDEX(AV$750:AV795,MATCH($C796,$F$750:$F795,0)),INDEX(AV797:AV$812,MATCH($C796,$F797:$F$812,0)))","v":1.252},{"$f":"IF($H796>$C796,INDEX(AW$750:AW795,MATCH($C796,$F$750:$F795,0)),INDEX(AW797:AW$812,MATCH($C796,$F797:$F$812,0)))","v":1.1667816857303936}]
[null,15.3,14.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H797)),ABS($E$750:$E$812-H797),0))","v":14},0,0,0,15,{"$f":"H797+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":15},{"$f":"IF($H797>$C797,INDEX(J$750:J796,MATCH($C797,$F$750:$F796,0)),INDEX(J798:J$812,MATCH($C797,$F798:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H797>$C797,INDEX(K$750:K796,MATCH($C797,$F$750:$F796,0)),INDEX(K798:K$812,MATCH($C797,$F798:$F$812,0)))","v":"Volvo"},{"$f":"IF($H797>$C797,INDEX(L$750:L796,MATCH($C797,$F$750:$F796,0)),INDEX(L798:L$812,MATCH($C797,$F798:$F$812,0)))","v":"S 80"},{"$f":"IF($H797>$C797,INDEX(M$750:M796,MATCH($C797,$F$750:$F796,0)),INDEX(M798:M$812,MATCH($C797,$F798:$F$812,0)))","v":"S80 2,5t aut."},{"$f":"IF($H797>$C797,INDEX(N$750:N796,MATCH($C797,$F$750:$F796,0)),INDEX(N798:N$812,MATCH($C797,$F798:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H797,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":95.361395424787929},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H797,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15270.039299405593},{"$f":"IF($H797>$C797,INDEX(U$750:U796,MATCH($C797,$F$750:$F796,0)),INDEX(U798:U$812,MATCH($C797,$F798:$F$812,0)))","v":264470},{"$f":"IF($H797>$C797,INDEX(V$750:V796,MATCH($C797,$F$750:$F796,0)),INDEX(V798:V$812,MATCH($C797,$F798:$F$812,0)))","v":16.2},{"$f":"IF($H797>$C797,INDEX(W$750:W796,MATCH($C797,$F$750:$F796,0)),INDEX(W798:W$812,MATCH($C797,$F798:$F$812,0)))","v":198672.34920634911},{"$f":"IF($H797>$C797,INDEX(X$750:X796,MATCH($C797,$F$750:$F796,0)),INDEX(X798:X$812,MATCH($C797,$F798:$F$812,0)))","v":49668.087301587278},{"$f":"IF($H797>$C797,INDEX(Y$750:Y796,MATCH($C797,$F$750:$F796,0)),INDEX(Y798:Y$812,MATCH($C797,$F798:$F$812,0)))","v":371987.78571428551},null,0.14463471985489634,null,null,{"$f":"IF($H797>$C797,INDEX(AD$750:AD796,MATCH($C797,$F$750:$F796,0)),INDEX(AD798:AD$812,MATCH($C797,$F798:$F$812,0)))","v":9.9009900990099015E-2},null,null,{"$f":"IF($H797>$C797,INDEX(AG$750:AG796,MATCH($C797,$F$750:$F796,0)),INDEX(AG798:AG$812,MATCH($C797,$F798:$F$812,0)))","v":1},{"$f":"IF($H797>$C797,INDEX(AH$750:AH796,MATCH($C797,$F$750:$F796,0)),INDEX(AH798:AH$812,MATCH($C797,$F798:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H797>$C797,INDEX(AN$750:AN796,MATCH($C797,$F$750:$F796,0)),INDEX(AN798:AN$812,MATCH($C797,$F798:$F$812,0)))","v":0.03},null,{"$f":"IF($H797>$C797,INDEX(AP$750:AP796,MATCH($C797,$F$750:$F796,0)),INDEX(AP798:AP$812,MATCH($C797,$F798:$F$812,0)))","v":1036},{"$f":"IF($H797>$C797,INDEX(AQ$750:AQ796,MATCH($C797,$F$750:$F796,0)),INDEX(AQ798:AQ$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(AR$750:AR796,MATCH($C797,$F$750:$F796,0)),INDEX(AR798:AR$812,MATCH($C797,$F798:$F$812,0)))","v":4},{"$f":"IF($H797>$C797,INDEX(AS$750:AS796,MATCH($C797,$F$750:$F796,0)),INDEX(AS798:AS$812,MATCH($C797,$F798:$F$812,0)))","v":35000},null,null,{"$f":"IF($H797>$C797,INDEX(AV$750:AV796,MATCH($C797,$F$750:$F796,0)),INDEX(AV798:AV$812,MATCH($C797,$F798:$F$812,0)))","v":1.252},{"$f":"IF($H797>$C797,INDEX(AW$750:AW796,MATCH($C797,$F$750:$F796,0)),INDEX(AW798:AW$812,MATCH($C797,$F798:$F$812,0)))","v":1.1667816857303936}]
[null,16.100000000000001,14.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H798)),ABS($E$750:$E$812-H798),0))","v":14},0,0,0,16,{"$f":"H798+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":16},{"$f":"IF($H798>$C798,INDEX(J$750:J797,MATCH($C798,$F$750:$F797,0)),INDEX(J799:J$812,MATCH($C798,$F799:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H798>$C798,INDEX(K$750:K797,MATCH($C798,$F$750:$F797,0)),INDEX(K799:K$812,MATCH($C798,$F799:$F$812,0)))","v":"Volvo"},{"$f":"IF($H798>$C798,INDEX(L$750:L797,MATCH($C798,$F$750:$F797,0)),INDEX(L799:L$812,MATCH($C798,$F799:$F$812,0)))","v":"V 70"},{"$f":"IF($H798>$C798,INDEX(M$750:M797,MATCH($C798,$F$750:$F797,0)),INDEX(M799:M$812,MATCH($C798,$F799:$F$812,0)))","v":"2,4"},{"$f":"IF($H798>$C798,INDEX(N$750:N797,MATCH($C798,$F$750:$F797,0)),INDEX(N799:N$812,MATCH($C798,$F799:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H798,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":43.46253399761806},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H798,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14925.320740940266},{"$f":"IF($H798>$C798,INDEX(U$750:U797,MATCH($C798,$F$750:$F797,0)),INDEX(U799:U$812,MATCH($C798,$F799:$F$812,0)))","v":264470},{"$f":"IF($H798>$C798,INDEX(V$750:V797,MATCH($C798,$F$750:$F797,0)),INDEX(V799:V$812,MATCH($C798,$F799:$F$812,0)))","v":16.2},{"$f":"IF($H798>$C798,INDEX(W$750:W797,MATCH($C798,$F$750:$F797,0)),INDEX(W799:W$812,MATCH($C798,$F799:$F$812,0)))","v":193890.71428571426},{"$f":"IF($H798>$C798,INDEX(X$750:X797,MATCH($C798,$F$750:$F797,0)),INDEX(X799:X$812,MATCH($C798,$F799:$F$812,0)))","v":48472.678571428565},{"$f":"IF($H798>$C798,INDEX(Y$750:Y797,MATCH($C798,$F$750:$F797,0)),INDEX(Y799:Y$812,MATCH($C798,$F799:$F$812,0)))","v":361229.1071428571},null,0.13160456491301378,null,null,{"$f":"IF($H798>$C798,INDEX(AD$750:AD797,MATCH($C798,$F$750:$F797,0)),INDEX(AD799:AD$812,MATCH($C798,$F799:$F$812,0)))","v":9.00900900900901E-2},null,null,{"$f":"IF($H798>$C798,INDEX(AG$750:AG797,MATCH($C798,$F$750:$F797,0)),INDEX(AG799:AG$812,MATCH($C798,$F799:$F$812,0)))","v":1},{"$f":"IF($H798>$C798,INDEX(AH$750:AH797,MATCH($C798,$F$750:$F797,0)),INDEX(AH799:AH$812,MATCH($C798,$F799:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H798>$C798,INDEX(AN$750:AN797,MATCH($C798,$F$750:$F797,0)),INDEX(AN799:AN$812,MATCH($C798,$F799:$F$812,0)))","v":0.03},null,{"$f":"IF($H798>$C798,INDEX(AP$750:AP797,MATCH($C798,$F$750:$F797,0)),INDEX(AP799:AP$812,MATCH($C798,$F799:$F$812,0)))","v":1036},{"$f":"IF($H798>$C798,INDEX(AQ$750:AQ797,MATCH($C798,$F$750:$F797,0)),INDEX(AQ799:AQ$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(AR$750:AR797,MATCH($C798,$F$750:$F797,0)),INDEX(AR799:AR$812,MATCH($C798,$F799:$F$812,0)))","v":4},{"$f":"IF($H798>$C798,INDEX(AS$750:AS797,MATCH($C798,$F$750:$F797,0)),INDEX(AS799:AS$812,MATCH($C798,$F799:$F$812,0)))","v":35000},null,null,{"$f":"IF($H798>$C798,INDEX(AV$750:AV797,MATCH($C798,$F$750:$F797,0)),INDEX(AV799:AV$812,MATCH($C798,$F799:$F$812,0)))","v":1.252},{"$f":"IF($H798>$C798,INDEX(AW$750:AW797,MATCH($C798,$F$750:$F797,0)),INDEX(AW799:AW$812,MATCH($C798,$F799:$F$812,0)))","v":1.1667816857303936}]
[null,16.2,14.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H799)),ABS($E$750:$E$812-H799),0))","v":14},0,0,0,16,{"$f":"H799+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":16},{"$f":"IF($H799>$C799,INDEX(J$750:J798,MATCH($C799,$F$750:$F798,0)),INDEX(J800:J$812,MATCH($C799,$F800:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H799>$C799,INDEX(K$750:K798,MATCH($C799,$F$750:$F798,0)),INDEX(K800:K$812,MATCH($C799,$F800:$F$812,0)))","v":"Volvo"},{"$f":"IF($H799>$C799,INDEX(L$750:L798,MATCH($C799,$F$750:$F798,0)),INDEX(L800:L$812,MATCH($C799,$F800:$F$812,0)))","v":"V70"},{"$f":"IF($H799>$C799,INDEX(M$750:M798,MATCH($C799,$F$750:$F798,0)),INDEX(M800:M$812,MATCH($C799,$F800:$F$812,0)))","v":"2,5 t aut."},{"$f":"IF($H799>$C799,INDEX(N$750:N798,MATCH($C799,$F$750:$F798,0)),INDEX(N800:N$812,MATCH($C799,$F800:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H799,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":43.46253399761806},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H799,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14925.320740940266},{"$f":"IF($H799>$C799,INDEX(U$750:U798,MATCH($C799,$F$750:$F798,0)),INDEX(U800:U$812,MATCH($C799,$F800:$F$812,0)))","v":264470},{"$f":"IF($H799>$C799,INDEX(V$750:V798,MATCH($C799,$F$750:$F798,0)),INDEX(V800:V$812,MATCH($C799,$F800:$F$812,0)))","v":16.2},{"$f":"IF($H799>$C799,INDEX(W$750:W798,MATCH($C799,$F$750:$F798,0)),INDEX(W800:W$812,MATCH($C799,$F800:$F$812,0)))","v":204177.21428571426},{"$f":"IF($H799>$C799,INDEX(X$750:X798,MATCH($C799,$F$750:$F798,0)),INDEX(X800:X$812,MATCH($C799,$F800:$F$812,0)))","v":51044.303571428565},{"$f":"IF($H799>$C799,INDEX(Y$750:Y798,MATCH($C799,$F$750:$F798,0)),INDEX(Y800:Y$812,MATCH($C799,$F800:$F$812,0)))","v":384373.7321428571},null,0.1490623133198421,null,null,{"$f":"IF($H799>$C799,INDEX(AD$750:AD798,MATCH($C799,$F$750:$F798,0)),INDEX(AD800:AD$812,MATCH($C799,$F800:$F$812,0)))","v":0.1020408163265306},null,null,{"$f":"IF($H799>$C799,INDEX(AG$750:AG798,MATCH($C799,$F$750:$F798,0)),INDEX(AG800:AG$812,MATCH($C799,$F800:$F$812,0)))","v":1},{"$f":"IF($H799>$C799,INDEX(AH$750:AH798,MATCH($C799,$F$750:$F798,0)),INDEX(AH800:AH$812,MATCH($C799,$F800:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H799>$C799,INDEX(AN$750:AN798,MATCH($C799,$F$750:$F798,0)),INDEX(AN800:AN$812,MATCH($C799,$F800:$F$812,0)))","v":0.03},null,{"$f":"IF($H799>$C799,INDEX(AP$750:AP798,MATCH($C799,$F$750:$F798,0)),INDEX(AP800:AP$812,MATCH($C799,$F800:$F$812,0)))","v":1036},{"$f":"IF($H799>$C799,INDEX(AQ$750:AQ798,MATCH($C799,$F$750:$F798,0)),INDEX(AQ800:AQ$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(AR$750:AR798,MATCH($C799,$F$750:$F798,0)),INDEX(AR800:AR$812,MATCH($C799,$F800:$F$812,0)))","v":4},{"$f":"IF($H799>$C799,INDEX(AS$750:AS798,MATCH($C799,$F$750:$F798,0)),INDEX(AS800:AS$812,MATCH($C799,$F800:$F$812,0)))","v":35000},null,null,{"$f":"IF($H799>$C799,INDEX(AV$750:AV798,MATCH($C799,$F$750:$F798,0)),INDEX(AV800:AV$812,MATCH($C799,$F800:$F$812,0)))","v":1.252},{"$f":"IF($H799>$C799,INDEX(AW$750:AW798,MATCH($C799,$F$750:$F798,0)),INDEX(AW800:AW$812,MATCH($C799,$F800:$F$812,0)))","v":1.1667816857303936}]
[null,16.3,14.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H800)),ABS($E$750:$E$812-H800),0))","v":14},0,0,0,16,{"$f":"H800+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":16},{"$f":"IF($H800>$C800,INDEX(J$750:J799,MATCH($C800,$F$750:$F799,0)),INDEX(J801:J$812,MATCH($C800,$F801:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H800>$C800,INDEX(K$750:K799,MATCH($C800,$F$750:$F799,0)),INDEX(K801:K$812,MATCH($C800,$F801:$F$812,0)))","v":"Volvo"},{"$f":"IF($H800>$C800,INDEX(L$750:L799,MATCH($C800,$F$750:$F799,0)),INDEX(L801:L$812,MATCH($C800,$F801:$F$812,0)))","v":"S 80"},{"$f":"IF($H800>$C800,INDEX(M$750:M799,MATCH($C800,$F$750:$F799,0)),INDEX(M801:M$812,MATCH($C800,$F801:$F$812,0)))","v":"S80 2,5t aut."},{"$f":"IF($H800>$C800,INDEX(N$750:N799,MATCH($C800,$F$750:$F799,0)),INDEX(N801:N$812,MATCH($C800,$F801:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H800,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":43.46253399761806},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H800,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14925.320740940266},{"$f":"IF($H800>$C800,INDEX(U$750:U799,MATCH($C800,$F$750:$F799,0)),INDEX(U801:U$812,MATCH($C800,$F801:$F$812,0)))","v":264470},{"$f":"IF($H800>$C800,INDEX(V$750:V799,MATCH($C800,$F$750:$F799,0)),INDEX(V801:V$812,MATCH($C800,$F801:$F$812,0)))","v":16.2},{"$f":"IF($H800>$C800,INDEX(W$750:W799,MATCH($C800,$F$750:$F799,0)),INDEX(W801:W$812,MATCH($C800,$F801:$F$812,0)))","v":198672.34920634911},{"$f":"IF($H800>$C800,INDEX(X$750:X799,MATCH($C800,$F$750:$F799,0)),INDEX(X801:X$812,MATCH($C800,$F801:$F$812,0)))","v":49668.087301587278},{"$f":"IF($H800>$C800,INDEX(Y$750:Y799,MATCH($C800,$F$750:$F799,0)),INDEX(Y801:Y$812,MATCH($C800,$F801:$F$812,0)))","v":371987.78571428551},null,0.14463471985489634,null,null,{"$f":"IF($H800>$C800,INDEX(AD$750:AD799,MATCH($C800,$F$750:$F799,0)),INDEX(AD801:AD$812,MATCH($C800,$F801:$F$812,0)))","v":9.9009900990099015E-2},null,null,{"$f":"IF($H800>$C800,INDEX(AG$750:AG799,MATCH($C800,$F$750:$F799,0)),INDEX(AG801:AG$812,MATCH($C800,$F801:$F$812,0)))","v":1},{"$f":"IF($H800>$C800,INDEX(AH$750:AH799,MATCH($C800,$F$750:$F799,0)),INDEX(AH801:AH$812,MATCH($C800,$F801:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H800>$C800,INDEX(AN$750:AN799,MATCH($C800,$F$750:$F799,0)),INDEX(AN801:AN$812,MATCH($C800,$F801:$F$812,0)))","v":0.03},null,{"$f":"IF($H800>$C800,INDEX(AP$750:AP799,MATCH($C800,$F$750:$F799,0)),INDEX(AP801:AP$812,MATCH($C800,$F801:$F$812,0)))","v":1036},{"$f":"IF($H800>$C800,INDEX(AQ$750:AQ799,MATCH($C800,$F$750:$F799,0)),INDEX(AQ801:AQ$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(AR$750:AR799,MATCH($C800,$F$750:$F799,0)),INDEX(AR801:AR$812,MATCH($C800,$F801:$F$812,0)))","v":4},{"$f":"IF($H800>$C800,INDEX(AS$750:AS799,MATCH($C800,$F$750:$F799,0)),INDEX(AS801:AS$812,MATCH($C800,$F801:$F$812,0)))","v":35000},null,null,{"$f":"IF($H800>$C800,INDEX(AV$750:AV799,MATCH($C800,$F$750:$F799,0)),INDEX(AV801:AV$812,MATCH($C800,$F801:$F$812,0)))","v":1.252},{"$f":"IF($H800>$C800,INDEX(AW$750:AW799,MATCH($C800,$F$750:$F799,0)),INDEX(AW801:AW$812,MATCH($C800,$F801:$F$812,0)))","v":1.1667816857303936}]
[null,17.100000000000001,14.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H801)),ABS($E$750:$E$812-H801),0))","v":14},0,0,0,17,{"$f":"H801+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":17},{"$f":"IF($H801>$C801,INDEX(J$750:J800,MATCH($C801,$F$750:$F800,0)),INDEX(J802:J$812,MATCH($C801,$F802:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H801>$C801,INDEX(K$750:K800,MATCH($C801,$F$750:$F800,0)),INDEX(K802:K$812,MATCH($C801,$F802:$F$812,0)))","v":"Volvo"},{"$f":"IF($H801>$C801,INDEX(L$750:L800,MATCH($C801,$F$750:$F800,0)),INDEX(L802:L$812,MATCH($C801,$F802:$F$812,0)))","v":"V 70"},{"$f":"IF($H801>$C801,INDEX(M$750:M800,MATCH($C801,$F$750:$F800,0)),INDEX(M802:M$812,MATCH($C801,$F802:$F$812,0)))","v":"2,4"},{"$f":"IF($H801>$C801,INDEX(N$750:N800,MATCH($C801,$F$750:$F800,0)),INDEX(N802:N$812,MATCH($C801,$F802:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H801,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":25.664105894784935},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H801,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14615.094473112149},{"$f":"IF($H801>$C801,INDEX(U$750:U800,MATCH($C801,$F$750:$F800,0)),INDEX(U802:U$812,MATCH($C801,$F802:$F$812,0)))","v":264470},{"$f":"IF($H801>$C801,INDEX(V$750:V800,MATCH($C801,$F$750:$F800,0)),INDEX(V802:V$812,MATCH($C801,$F802:$F$812,0)))","v":16.2},{"$f":"IF($H801>$C801,INDEX(W$750:W800,MATCH($C801,$F$750:$F800,0)),INDEX(W802:W$812,MATCH($C801,$F802:$F$812,0)))","v":193890.71428571426},{"$f":"IF($H801>$C801,INDEX(X$750:X800,MATCH($C801,$F$750:$F800,0)),INDEX(X802:X$812,MATCH($C801,$F802:$F$812,0)))","v":48472.678571428565},{"$f":"IF($H801>$C801,INDEX(Y$750:Y800,MATCH($C801,$F$750:$F800,0)),INDEX(Y802:Y$812,MATCH($C801,$F802:$F$812,0)))","v":361229.1071428571},null,0.13160456491301378,null,null,{"$f":"IF($H801>$C801,INDEX(AD$750:AD800,MATCH($C801,$F$750:$F800,0)),INDEX(AD802:AD$812,MATCH($C801,$F802:$F$812,0)))","v":9.00900900900901E-2},null,null,{"$f":"IF($H801>$C801,INDEX(AG$750:AG800,MATCH($C801,$F$750:$F800,0)),INDEX(AG802:AG$812,MATCH($C801,$F802:$F$812,0)))","v":1},{"$f":"IF($H801>$C801,INDEX(AH$750:AH800,MATCH($C801,$F$750:$F800,0)),INDEX(AH802:AH$812,MATCH($C801,$F802:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H801>$C801,INDEX(AN$750:AN800,MATCH($C801,$F$750:$F800,0)),INDEX(AN802:AN$812,MATCH($C801,$F802:$F$812,0)))","v":0.03},null,{"$f":"IF($H801>$C801,INDEX(AP$750:AP800,MATCH($C801,$F$750:$F800,0)),INDEX(AP802:AP$812,MATCH($C801,$F802:$F$812,0)))","v":1036},{"$f":"IF($H801>$C801,INDEX(AQ$750:AQ800,MATCH($C801,$F$750:$F800,0)),INDEX(AQ802:AQ$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(AR$750:AR800,MATCH($C801,$F$750:$F800,0)),INDEX(AR802:AR$812,MATCH($C801,$F802:$F$812,0)))","v":4},{"$f":"IF($H801>$C801,INDEX(AS$750:AS800,MATCH($C801,$F$750:$F800,0)),INDEX(AS802:AS$812,MATCH($C801,$F802:$F$812,0)))","v":35000},null,null,{"$f":"IF($H801>$C801,INDEX(AV$750:AV800,MATCH($C801,$F$750:$F800,0)),INDEX(AV802:AV$812,MATCH($C801,$F802:$F$812,0)))","v":1.252},{"$f":"IF($H801>$C801,INDEX(AW$750:AW800,MATCH($C801,$F$750:$F800,0)),INDEX(AW802:AW$812,MATCH($C801,$F802:$F$812,0)))","v":1.1667816857303936}]
[null,17.2,14.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H802)),ABS($E$750:$E$812-H802),0))","v":14},0,0,0,17,{"$f":"H802+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":17},{"$f":"IF($H802>$C802,INDEX(J$750:J801,MATCH($C802,$F$750:$F801,0)),INDEX(J803:J$812,MATCH($C802,$F803:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H802>$C802,INDEX(K$750:K801,MATCH($C802,$F$750:$F801,0)),INDEX(K803:K$812,MATCH($C802,$F803:$F$812,0)))","v":"Volvo"},{"$f":"IF($H802>$C802,INDEX(L$750:L801,MATCH($C802,$F$750:$F801,0)),INDEX(L803:L$812,MATCH($C802,$F803:$F$812,0)))","v":"V70"},{"$f":"IF($H802>$C802,INDEX(M$750:M801,MATCH($C802,$F$750:$F801,0)),INDEX(M803:M$812,MATCH($C802,$F803:$F$812,0)))","v":"2,5 t aut."},{"$f":"IF($H802>$C802,INDEX(N$750:N801,MATCH($C802,$F$750:$F801,0)),INDEX(N803:N$812,MATCH($C802,$F803:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H802,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":25.664105894784935},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H802,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14615.094473112149},{"$f":"IF($H802>$C802,INDEX(U$750:U801,MATCH($C802,$F$750:$F801,0)),INDEX(U803:U$812,MATCH($C802,$F803:$F$812,0)))","v":264470},{"$f":"IF($H802>$C802,INDEX(V$750:V801,MATCH($C802,$F$750:$F801,0)),INDEX(V803:V$812,MATCH($C802,$F803:$F$812,0)))","v":16.2},{"$f":"IF($H802>$C802,INDEX(W$750:W801,MATCH($C802,$F$750:$F801,0)),INDEX(W803:W$812,MATCH($C802,$F803:$F$812,0)))","v":204177.21428571426},{"$f":"IF($H802>$C802,INDEX(X$750:X801,MATCH($C802,$F$750:$F801,0)),INDEX(X803:X$812,MATCH($C802,$F803:$F$812,0)))","v":51044.303571428565},{"$f":"IF($H802>$C802,INDEX(Y$750:Y801,MATCH($C802,$F$750:$F801,0)),INDEX(Y803:Y$812,MATCH($C802,$F803:$F$812,0)))","v":384373.7321428571},null,0.1490623133198421,null,null,{"$f":"IF($H802>$C802,INDEX(AD$750:AD801,MATCH($C802,$F$750:$F801,0)),INDEX(AD803:AD$812,MATCH($C802,$F803:$F$812,0)))","v":0.1020408163265306},null,null,{"$f":"IF($H802>$C802,INDEX(AG$750:AG801,MATCH($C802,$F$750:$F801,0)),INDEX(AG803:AG$812,MATCH($C802,$F803:$F$812,0)))","v":1},{"$f":"IF($H802>$C802,INDEX(AH$750:AH801,MATCH($C802,$F$750:$F801,0)),INDEX(AH803:AH$812,MATCH($C802,$F803:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H802>$C802,INDEX(AN$750:AN801,MATCH($C802,$F$750:$F801,0)),INDEX(AN803:AN$812,MATCH($C802,$F803:$F$812,0)))","v":0.03},null,{"$f":"IF($H802>$C802,INDEX(AP$750:AP801,MATCH($C802,$F$750:$F801,0)),INDEX(AP803:AP$812,MATCH($C802,$F803:$F$812,0)))","v":1036},{"$f":"IF($H802>$C802,INDEX(AQ$750:AQ801,MATCH($C802,$F$750:$F801,0)),INDEX(AQ803:AQ$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(AR$750:AR801,MATCH($C802,$F$750:$F801,0)),INDEX(AR803:AR$812,MATCH($C802,$F803:$F$812,0)))","v":4},{"$f":"IF($H802>$C802,INDEX(AS$750:AS801,MATCH($C802,$F$750:$F801,0)),INDEX(AS803:AS$812,MATCH($C802,$F803:$F$812,0)))","v":35000},null,null,{"$f":"IF($H802>$C802,INDEX(AV$750:AV801,MATCH($C802,$F$750:$F801,0)),INDEX(AV803:AV$812,MATCH($C802,$F803:$F$812,0)))","v":1.252},{"$f":"IF($H802>$C802,INDEX(AW$750:AW801,MATCH($C802,$F$750:$F801,0)),INDEX(AW803:AW$812,MATCH($C802,$F803:$F$812,0)))","v":1.1667816857303936}]
[null,17.3,14.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H803)),ABS($E$750:$E$812-H803),0))","v":14},0,0,0,17,{"$f":"H803+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":17},{"$f":"IF($H803>$C803,INDEX(J$750:J802,MATCH($C803,$F$750:$F802,0)),INDEX(J804:J$812,MATCH($C803,$F804:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H803>$C803,INDEX(K$750:K802,MATCH($C803,$F$750:$F802,0)),INDEX(K804:K$812,MATCH($C803,$F804:$F$812,0)))","v":"Volvo"},{"$f":"IF($H803>$C803,INDEX(L$750:L802,MATCH($C803,$F$750:$F802,0)),INDEX(L804:L$812,MATCH($C803,$F804:$F$812,0)))","v":"S 80"},{"$f":"IF($H803>$C803,INDEX(M$750:M802,MATCH($C803,$F$750:$F802,0)),INDEX(M804:M$812,MATCH($C803,$F804:$F$812,0)))","v":"S80 2,5t aut."},{"$f":"IF($H803>$C803,INDEX(N$750:N802,MATCH($C803,$F$750:$F802,0)),INDEX(N804:N$812,MATCH($C803,$F804:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H803,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":25.664105894784935},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H803,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14615.094473112149},{"$f":"IF($H803>$C803,INDEX(U$750:U802,MATCH($C803,$F$750:$F802,0)),INDEX(U804:U$812,MATCH($C803,$F804:$F$812,0)))","v":264470},{"$f":"IF($H803>$C803,INDEX(V$750:V802,MATCH($C803,$F$750:$F802,0)),INDEX(V804:V$812,MATCH($C803,$F804:$F$812,0)))","v":16.2},{"$f":"IF($H803>$C803,INDEX(W$750:W802,MATCH($C803,$F$750:$F802,0)),INDEX(W804:W$812,MATCH($C803,$F804:$F$812,0)))","v":198672.34920634911},{"$f":"IF($H803>$C803,INDEX(X$750:X802,MATCH($C803,$F$750:$F802,0)),INDEX(X804:X$812,MATCH($C803,$F804:$F$812,0)))","v":49668.087301587278},{"$f":"IF($H803>$C803,INDEX(Y$750:Y802,MATCH($C803,$F$750:$F802,0)),INDEX(Y804:Y$812,MATCH($C803,$F804:$F$812,0)))","v":371987.78571428551},null,0.14463471985489634,null,null,{"$f":"IF($H803>$C803,INDEX(AD$750:AD802,MATCH($C803,$F$750:$F802,0)),INDEX(AD804:AD$812,MATCH($C803,$F804:$F$812,0)))","v":9.9009900990099015E-2},null,null,{"$f":"IF($H803>$C803,INDEX(AG$750:AG802,MATCH($C803,$F$750:$F802,0)),INDEX(AG804:AG$812,MATCH($C803,$F804:$F$812,0)))","v":1},{"$f":"IF($H803>$C803,INDEX(AH$750:AH802,MATCH($C803,$F$750:$F802,0)),INDEX(AH804:AH$812,MATCH($C803,$F804:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H803>$C803,INDEX(AN$750:AN802,MATCH($C803,$F$750:$F802,0)),INDEX(AN804:AN$812,MATCH($C803,$F804:$F$812,0)))","v":0.03},null,{"$f":"IF($H803>$C803,INDEX(AP$750:AP802,MATCH($C803,$F$750:$F802,0)),INDEX(AP804:AP$812,MATCH($C803,$F804:$F$812,0)))","v":1036},{"$f":"IF($H803>$C803,INDEX(AQ$750:AQ802,MATCH($C803,$F$750:$F802,0)),INDEX(AQ804:AQ$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(AR$750:AR802,MATCH($C803,$F$750:$F802,0)),INDEX(AR804:AR$812,MATCH($C803,$F804:$F$812,0)))","v":4},{"$f":"IF($H803>$C803,INDEX(AS$750:AS802,MATCH($C803,$F$750:$F802,0)),INDEX(AS804:AS$812,MATCH($C803,$F804:$F$812,0)))","v":35000},null,null,{"$f":"IF($H803>$C803,INDEX(AV$750:AV802,MATCH($C803,$F$750:$F802,0)),INDEX(AV804:AV$812,MATCH($C803,$F804:$F$812,0)))","v":1.252},{"$f":"IF($H803>$C803,INDEX(AW$750:AW802,MATCH($C803,$F$750:$F802,0)),INDEX(AW804:AW$812,MATCH($C803,$F804:$F$812,0)))","v":1.1667816857303936}]
[null,18.100000000000001,14.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H804)),ABS($E$750:$E$812-H804),0))","v":14},0,0,0,18,{"$f":"H804+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":18},{"$f":"IF($H804>$C804,INDEX(J$750:J803,MATCH($C804,$F$750:$F803,0)),INDEX(J805:J$812,MATCH($C804,$F805:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H804>$C804,INDEX(K$750:K803,MATCH($C804,$F$750:$F803,0)),INDEX(K805:K$812,MATCH($C804,$F805:$F$812,0)))","v":"Volvo"},{"$f":"IF($H804>$C804,INDEX(L$750:L803,MATCH($C804,$F$750:$F803,0)),INDEX(L805:L$812,MATCH($C804,$F805:$F$812,0)))","v":"V 70"},{"$f":"IF($H804>$C804,INDEX(M$750:M803,MATCH($C804,$F$750:$F803,0)),INDEX(M805:M$812,MATCH($C804,$F805:$F$812,0)))","v":"2,4"},{"$f":"IF($H804>$C804,INDEX(N$750:N803,MATCH($C804,$F$750:$F803,0)),INDEX(N805:N$812,MATCH($C804,$F805:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H804,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":23.639989851663223},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H804,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14283.981783482312},{"$f":"IF($H804>$C804,INDEX(U$750:U803,MATCH($C804,$F$750:$F803,0)),INDEX(U805:U$812,MATCH($C804,$F805:$F$812,0)))","v":264470},{"$f":"IF($H804>$C804,INDEX(V$750:V803,MATCH($C804,$F$750:$F803,0)),INDEX(V805:V$812,MATCH($C804,$F805:$F$812,0)))","v":16.2},{"$f":"IF($H804>$C804,INDEX(W$750:W803,MATCH($C804,$F$750:$F803,0)),INDEX(W805:W$812,MATCH($C804,$F805:$F$812,0)))","v":193890.71428571426},{"$f":"IF($H804>$C804,INDEX(X$750:X803,MATCH($C804,$F$750:$F803,0)),INDEX(X805:X$812,MATCH($C804,$F805:$F$812,0)))","v":48472.678571428565},{"$f":"IF($H804>$C804,INDEX(Y$750:Y803,MATCH($C804,$F$750:$F803,0)),INDEX(Y805:Y$812,MATCH($C804,$F805:$F$812,0)))","v":361229.1071428571},null,0.13160456491301378,null,null,{"$f":"IF($H804>$C804,INDEX(AD$750:AD803,MATCH($C804,$F$750:$F803,0)),INDEX(AD805:AD$812,MATCH($C804,$F805:$F$812,0)))","v":9.00900900900901E-2},null,null,{"$f":"IF($H804>$C804,INDEX(AG$750:AG803,MATCH($C804,$F$750:$F803,0)),INDEX(AG805:AG$812,MATCH($C804,$F805:$F$812,0)))","v":1},{"$f":"IF($H804>$C804,INDEX(AH$750:AH803,MATCH($C804,$F$750:$F803,0)),INDEX(AH805:AH$812,MATCH($C804,$F805:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H804>$C804,INDEX(AN$750:AN803,MATCH($C804,$F$750:$F803,0)),INDEX(AN805:AN$812,MATCH($C804,$F805:$F$812,0)))","v":0.03},null,{"$f":"IF($H804>$C804,INDEX(AP$750:AP803,MATCH($C804,$F$750:$F803,0)),INDEX(AP805:AP$812,MATCH($C804,$F805:$F$812,0)))","v":1036},{"$f":"IF($H804>$C804,INDEX(AQ$750:AQ803,MATCH($C804,$F$750:$F803,0)),INDEX(AQ805:AQ$812,MATCH($C804,$F805:$F$812,0)))","v":0},{"$f":"IF($H804>$C804,INDEX(AR$750:AR803,MATCH($C804,$F$750:$F803,0)),INDEX(AR805:AR$812,MATCH($C804,$F805:$F$812,0)))","v":4},{"$f":"IF($H804>$C804,INDEX(AS$750:AS803,MATCH($C804,$F$750:$F803,0)),INDEX(AS805:AS$812,MATCH($C804,$F805:$F$812,0)))","v":35000},null,null,{"$f":"IF($H804>$C804,INDEX(AV$750:AV803,MATCH($C804,$F$750:$F803,0)),INDEX(AV805:AV$812,MATCH($C804,$F805:$F$812,0)))","v":1.252},{"$f":"IF($H804>$C804,INDEX(AW$750:AW803,MATCH($C804,$F$750:$F803,0)),INDEX(AW805:AW$812,MATCH($C804,$F805:$F$812,0)))","v":1.1667816857303936}]
[null,18.2,14.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H805)),ABS($E$750:$E$812-H805),0))","v":14},0,0,0,18,{"$f":"H805+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":18},{"$f":"IF($H805>$C805,INDEX(J$750:J804,MATCH($C805,$F$750:$F804,0)),INDEX(J806:J$812,MATCH($C805,$F806:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H805>$C805,INDEX(K$750:K804,MATCH($C805,$F$750:$F804,0)),INDEX(K806:K$812,MATCH($C805,$F806:$F$812,0)))","v":"Volvo"},{"$f":"IF($H805>$C805,INDEX(L$750:L804,MATCH($C805,$F$750:$F804,0)),INDEX(L806:L$812,MATCH($C805,$F806:$F$812,0)))","v":"V70"},{"$f":"IF($H805>$C805,INDEX(M$750:M804,MATCH($C805,$F$750:$F804,0)),INDEX(M806:M$812,MATCH($C805,$F806:$F$812,0)))","v":"2,5 t aut."},{"$f":"IF($H805>$C805,INDEX(N$750:N804,MATCH($C805,$F$750:$F804,0)),INDEX(N806:N$812,MATCH($C805,$F806:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H805,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":23.639989851663223},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H805,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14283.981783482312},{"$f":"IF($H805>$C805,INDEX(U$750:U804,MATCH($C805,$F$750:$F804,0)),INDEX(U806:U$812,MATCH($C805,$F806:$F$812,0)))","v":264470},{"$f":"IF($H805>$C805,INDEX(V$750:V804,MATCH($C805,$F$750:$F804,0)),INDEX(V806:V$812,MATCH($C805,$F806:$F$812,0)))","v":16.2},{"$f":"IF($H805>$C805,INDEX(W$750:W804,MATCH($C805,$F$750:$F804,0)),INDEX(W806:W$812,MATCH($C805,$F806:$F$812,0)))","v":204177.21428571426},{"$f":"IF($H805>$C805,INDEX(X$750:X804,MATCH($C805,$F$750:$F804,0)),INDEX(X806:X$812,MATCH($C805,$F806:$F$812,0)))","v":51044.303571428565},{"$f":"IF($H805>$C805,INDEX(Y$750:Y804,MATCH($C805,$F$750:$F804,0)),INDEX(Y806:Y$812,MATCH($C805,$F806:$F$812,0)))","v":384373.7321428571},null,{"$f":"AD805*AV805*AW805","v":0.1490623133198421},null,null,{"$f":"IF($H805>$C805,INDEX(AD$750:AD804,MATCH($C805,$F$750:$F804,0)),INDEX(AD806:AD$812,MATCH($C805,$F806:$F$812,0)))","v":0.1020408163265306},null,null,{"$f":"IF($H805>$C805,INDEX(AG$750:AG804,MATCH($C805,$F$750:$F804,0)),INDEX(AG806:AG$812,MATCH($C805,$F806:$F$812,0)))","v":1},{"$f":"IF($H805>$C805,INDEX(AH$750:AH804,MATCH($C805,$F$750:$F804,0)),INDEX(AH806:AH$812,MATCH($C805,$F806:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H805>$C805,INDEX(AN$750:AN804,MATCH($C805,$F$750:$F804,0)),INDEX(AN806:AN$812,MATCH($C805,$F806:$F$812,0)))","v":0.03},null,{"$f":"IF($H805>$C805,INDEX(AP$750:AP804,MATCH($C805,$F$750:$F804,0)),INDEX(AP806:AP$812,MATCH($C805,$F806:$F$812,0)))","v":1036},{"$f":"IF($H805>$C805,INDEX(AQ$750:AQ804,MATCH($C805,$F$750:$F804,0)),INDEX(AQ806:AQ$812,MATCH($C805,$F806:$F$812,0)))","v":0},{"$f":"IF($H805>$C805,INDEX(AR$750:AR804,MATCH($C805,$F$750:$F804,0)),INDEX(AR806:AR$812,MATCH($C805,$F806:$F$812,0)))","v":4},{"$f":"IF($H805>$C805,INDEX(AS$750:AS804,MATCH($C805,$F$750:$F804,0)),INDEX(AS806:AS$812,MATCH($C805,$F806:$F$812,0)))","v":35000},null,null,{"$f":"IF($H805>$C805,INDEX(AV$750:AV804,MATCH($C805,$F$750:$F804,0)),INDEX(AV806:AV$812,MATCH($C805,$F806:$F$812,0)))","v":1.252},{"$f":"IF($H805>$C805,INDEX(AW$750:AW804,MATCH($C805,$F$750:$F804,0)),INDEX(AW806:AW$812,MATCH($C805,$F806:$F$812,0)))","v":1.1667816857303936}]
[null,18.3,{"$f":"IF(COUNTIF(H804:H806,H806)=1,D806+0.1,IF(COUNTIF(H804:H806,H806)=2,D806+0.2,IF(COUNTIF(H804:H806,H806)=3,D806+0.3,0)))","v":14.3},{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H806)),ABS($E$750:$E$812-H806),0))","v":14},0,0,0,18,{"$f":"H806+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":18},{"$f":"IF($H806>$C806,INDEX(J$750:J805,MATCH($C806,$F$750:$F805,0)),INDEX(J807:J$812,MATCH($C806,$F807:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H806>$C806,INDEX(K$750:K805,MATCH($C806,$F$750:$F805,0)),INDEX(K807:K$812,MATCH($C806,$F807:$F$812,0)))","v":"Volvo"},{"$f":"IF($H806>$C806,INDEX(L$750:L805,MATCH($C806,$F$750:$F805,0)),INDEX(L807:L$812,MATCH($C806,$F807:$F$812,0)))","v":"S 80"},{"$f":"IF($H806>$C806,INDEX(M$750:M805,MATCH($C806,$F$750:$F805,0)),INDEX(M807:M$812,MATCH($C806,$F807:$F$812,0)))","v":"S80 2,5t aut."},{"$f":"IF($H806>$C806,INDEX(N$750:N805,MATCH($C806,$F$750:$F805,0)),INDEX(N807:N$812,MATCH($C806,$F807:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H806,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":23.639989851663223},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H806,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14283.981783482312},{"$f":"IF($H806>$C806,INDEX(U$750:U805,MATCH($C806,$F$750:$F805,0)),INDEX(U807:U$812,MATCH($C806,$F807:$F$812,0)))","v":264470},{"$f":"IF($H806>$C806,INDEX(V$750:V805,MATCH($C806,$F$750:$F805,0)),INDEX(V807:V$812,MATCH($C806,$F807:$F$812,0)))","v":16.2},{"$f":"IF($H806>$C806,INDEX(W$750:W805,MATCH($C806,$F$750:$F805,0)),INDEX(W807:W$812,MATCH($C806,$F807:$F$812,0)))","v":198672.34920634911},{"$f":"IF($H806>$C806,INDEX(X$750:X805,MATCH($C806,$F$750:$F805,0)),INDEX(X807:X$812,MATCH($C806,$F807:$F$812,0)))","v":49668.087301587278},{"$f":"IF($H806>$C806,INDEX(Y$750:Y805,MATCH($C806,$F$750:$F805,0)),INDEX(Y807:Y$812,MATCH($C806,$F807:$F$812,0)))","v":371987.78571428551},null,0.14463471985489634,null,null,{"$f":"IF($H806>$C806,INDEX(AD$750:AD805,MATCH($C806,$F$750:$F805,0)),INDEX(AD807:AD$812,MATCH($C806,$F807:$F$812,0)))","v":9.9009900990099015E-2},null,null,{"$f":"IF($H806>$C806,INDEX(AG$750:AG805,MATCH($C806,$F$750:$F805,0)),INDEX(AG807:AG$812,MATCH($C806,$F807:$F$812,0)))","v":1},{"$f":"IF($H806>$C806,INDEX(AH$750:AH805,MATCH($C806,$F$750:$F805,0)),INDEX(AH807:AH$812,MATCH($C806,$F807:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H806>$C806,INDEX(AN$750:AN805,MATCH($C806,$F$750:$F805,0)),INDEX(AN807:AN$812,MATCH($C806,$F807:$F$812,0)))","v":0.03},null,{"$f":"IF($H806>$C806,INDEX(AP$750:AP805,MATCH($C806,$F$750:$F805,0)),INDEX(AP807:AP$812,MATCH($C806,$F807:$F$812,0)))","v":1036},{"$f":"IF($H806>$C806,INDEX(AQ$750:AQ805,MATCH($C806,$F$750:$F805,0)),INDEX(AQ807:AQ$812,MATCH($C806,$F807:$F$812,0)))","v":0},{"$f":"IF($H806>$C806,INDEX(AR$750:AR805,MATCH($C806,$F$750:$F805,0)),INDEX(AR807:AR$812,MATCH($C806,$F807:$F$812,0)))","v":4},{"$f":"IF($H806>$C806,INDEX(AS$750:AS805,MATCH($C806,$F$750:$F805,0)),INDEX(AS807:AS$812,MATCH($C806,$F807:$F$812,0)))","v":35000},null,null,{"$f":"IF($H806>$C806,INDEX(AV$750:AV805,MATCH($C806,$F$750:$F805,0)),INDEX(AV807:AV$812,MATCH($C806,$F807:$F$812,0)))","v":1.252},{"$f":"IF($H806>$C806,INDEX(AW$750:AW805,MATCH($C806,$F$750:$F805,0)),INDEX(AW807:AW$812,MATCH($C806,$F807:$F$812,0)))","v":1.1667816857303936}]
[null,19.100000000000001,14.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H807)),ABS($E$750:$E$812-H807),0))","v":14},0,0,0,19,{"$f":"H807+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":19},{"$f":"IF($H807>$C807,INDEX(J$750:J806,MATCH($C807,$F$750:$F806,0)),INDEX(J808:J$812,MATCH($C807,$F808:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H807>$C807,INDEX(K$750:K806,MATCH($C807,$F$750:$F806,0)),INDEX(K808:K$812,MATCH($C807,$F808:$F$812,0)))","v":"Volvo"},{"$f":"IF($H807>$C807,INDEX(L$750:L806,MATCH($C807,$F$750:$F806,0)),INDEX(L808:L$812,MATCH($C807,$F808:$F$812,0)))","v":"V 70"},{"$f":"IF($H807>$C807,INDEX(M$750:M806,MATCH($C807,$F$750:$F806,0)),INDEX(M808:M$812,MATCH($C807,$F808:$F$812,0)))","v":"2,4"},{"$f":"IF($H807>$C807,INDEX(N$750:N806,MATCH($C807,$F$750:$F806,0)),INDEX(N808:N$812,MATCH($C807,$F808:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H807,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":23.249046070650706},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H807,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13963.391033423848},{"$f":"IF($H807>$C807,INDEX(U$750:U806,MATCH($C807,$F$750:$F806,0)),INDEX(U808:U$812,MATCH($C807,$F808:$F$812,0)))","v":264470},{"$f":"IF($H807>$C807,INDEX(V$750:V806,MATCH($C807,$F$750:$F806,0)),INDEX(V808:V$812,MATCH($C807,$F808:$F$812,0)))","v":16.2},{"$f":"IF($H807>$C807,INDEX(W$750:W806,MATCH($C807,$F$750:$F806,0)),INDEX(W808:W$812,MATCH($C807,$F808:$F$812,0)))","v":193890.71428571426},{"$f":"IF($H807>$C807,INDEX(X$750:X806,MATCH($C807,$F$750:$F806,0)),INDEX(X808:X$812,MATCH($C807,$F808:$F$812,0)))","v":48472.678571428565},{"$f":"IF($H807>$C807,INDEX(Y$750:Y806,MATCH($C807,$F$750:$F806,0)),INDEX(Y808:Y$812,MATCH($C807,$F808:$F$812,0)))","v":361229.1071428571},null,0.13160456491301378,null,null,{"$f":"IF($H807>$C807,INDEX(AD$750:AD806,MATCH($C807,$F$750:$F806,0)),INDEX(AD808:AD$812,MATCH($C807,$F808:$F$812,0)))","v":9.00900900900901E-2},null,null,{"$f":"IF($H807>$C807,INDEX(AG$750:AG806,MATCH($C807,$F$750:$F806,0)),INDEX(AG808:AG$812,MATCH($C807,$F808:$F$812,0)))","v":1},{"$f":"IF($H807>$C807,INDEX(AH$750:AH806,MATCH($C807,$F$750:$F806,0)),INDEX(AH808:AH$812,MATCH($C807,$F808:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H807>$C807,INDEX(AN$750:AN806,MATCH($C807,$F$750:$F806,0)),INDEX(AN808:AN$812,MATCH($C807,$F808:$F$812,0)))","v":0.03},null,{"$f":"IF($H807>$C807,INDEX(AP$750:AP806,MATCH($C807,$F$750:$F806,0)),INDEX(AP808:AP$812,MATCH($C807,$F808:$F$812,0)))","v":1036},{"$f":"IF($H807>$C807,INDEX(AQ$750:AQ806,MATCH($C807,$F$750:$F806,0)),INDEX(AQ808:AQ$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(AR$750:AR806,MATCH($C807,$F$750:$F806,0)),INDEX(AR808:AR$812,MATCH($C807,$F808:$F$812,0)))","v":4},{"$f":"IF($H807>$C807,INDEX(AS$750:AS806,MATCH($C807,$F$750:$F806,0)),INDEX(AS808:AS$812,MATCH($C807,$F808:$F$812,0)))","v":35000},null,null,{"$f":"IF($H807>$C807,INDEX(AV$750:AV806,MATCH($C807,$F$750:$F806,0)),INDEX(AV808:AV$812,MATCH($C807,$F808:$F$812,0)))","v":1.252},{"$f":"IF($H807>$C807,INDEX(AW$750:AW806,MATCH($C807,$F$750:$F806,0)),INDEX(AW808:AW$812,MATCH($C807,$F808:$F$812,0)))","v":1.1667816857303936}]
[null,19.2,14.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H808)),ABS($E$750:$E$812-H808),0))","v":14},0,0,0,19,{"$f":"H808+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":19},{"$f":"IF($H808>$C808,INDEX(J$750:J807,MATCH($C808,$F$750:$F807,0)),INDEX(J809:J$812,MATCH($C808,$F809:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H808>$C808,INDEX(K$750:K807,MATCH($C808,$F$750:$F807,0)),INDEX(K809:K$812,MATCH($C808,$F809:$F$812,0)))","v":"Volvo"},{"$f":"IF($H808>$C808,INDEX(L$750:L807,MATCH($C808,$F$750:$F807,0)),INDEX(L809:L$812,MATCH($C808,$F809:$F$812,0)))","v":"V70"},{"$f":"IF($H808>$C808,INDEX(M$750:M807,MATCH($C808,$F$750:$F807,0)),INDEX(M809:M$812,MATCH($C808,$F809:$F$812,0)))","v":"2,5 t aut."},{"$f":"IF($H808>$C808,INDEX(N$750:N807,MATCH($C808,$F$750:$F807,0)),INDEX(N809:N$812,MATCH($C808,$F809:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H808,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":23.249046070650706},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H808,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13963.391033423848},{"$f":"IF($H808>$C808,INDEX(U$750:U807,MATCH($C808,$F$750:$F807,0)),INDEX(U809:U$812,MATCH($C808,$F809:$F$812,0)))","v":264470},{"$f":"IF($H808>$C808,INDEX(V$750:V807,MATCH($C808,$F$750:$F807,0)),INDEX(V809:V$812,MATCH($C808,$F809:$F$812,0)))","v":16.2},{"$f":"IF($H808>$C808,INDEX(W$750:W807,MATCH($C808,$F$750:$F807,0)),INDEX(W809:W$812,MATCH($C808,$F809:$F$812,0)))","v":204177.21428571426},{"$f":"IF($H808>$C808,INDEX(X$750:X807,MATCH($C808,$F$750:$F807,0)),INDEX(X809:X$812,MATCH($C808,$F809:$F$812,0)))","v":51044.303571428565},{"$f":"IF($H808>$C808,INDEX(Y$750:Y807,MATCH($C808,$F$750:$F807,0)),INDEX(Y809:Y$812,MATCH($C808,$F809:$F$812,0)))","v":384373.7321428571},null,0.1490623133198421,null,null,{"$f":"IF($H808>$C808,INDEX(AD$750:AD807,MATCH($C808,$F$750:$F807,0)),INDEX(AD809:AD$812,MATCH($C808,$F809:$F$812,0)))","v":0.1020408163265306},null,null,{"$f":"IF($H808>$C808,INDEX(AG$750:AG807,MATCH($C808,$F$750:$F807,0)),INDEX(AG809:AG$812,MATCH($C808,$F809:$F$812,0)))","v":1},{"$f":"IF($H808>$C808,INDEX(AH$750:AH807,MATCH($C808,$F$750:$F807,0)),INDEX(AH809:AH$812,MATCH($C808,$F809:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H808>$C808,INDEX(AN$750:AN807,MATCH($C808,$F$750:$F807,0)),INDEX(AN809:AN$812,MATCH($C808,$F809:$F$812,0)))","v":0.03},null,{"$f":"IF($H808>$C808,INDEX(AP$750:AP807,MATCH($C808,$F$750:$F807,0)),INDEX(AP809:AP$812,MATCH($C808,$F809:$F$812,0)))","v":1036},{"$f":"IF($H808>$C808,INDEX(AQ$750:AQ807,MATCH($C808,$F$750:$F807,0)),INDEX(AQ809:AQ$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(AR$750:AR807,MATCH($C808,$F$750:$F807,0)),INDEX(AR809:AR$812,MATCH($C808,$F809:$F$812,0)))","v":4},{"$f":"IF($H808>$C808,INDEX(AS$750:AS807,MATCH($C808,$F$750:$F807,0)),INDEX(AS809:AS$812,MATCH($C808,$F809:$F$812,0)))","v":35000},null,null,{"$f":"IF($H808>$C808,INDEX(AV$750:AV807,MATCH($C808,$F$750:$F807,0)),INDEX(AV809:AV$812,MATCH($C808,$F809:$F$812,0)))","v":1.252},{"$f":"IF($H808>$C808,INDEX(AW$750:AW807,MATCH($C808,$F$750:$F807,0)),INDEX(AW809:AW$812,MATCH($C808,$F809:$F$812,0)))","v":1.1667816857303936}]
[null,19.3,14.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H809)),ABS($E$750:$E$812-H809),0))","v":14},0,0,0,19,{"$f":"H809+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":19},{"$f":"IF($H809>$C809,INDEX(J$750:J808,MATCH($C809,$F$750:$F808,0)),INDEX(J810:J$812,MATCH($C809,$F810:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H809>$C809,INDEX(K$750:K808,MATCH($C809,$F$750:$F808,0)),INDEX(K810:K$812,MATCH($C809,$F810:$F$812,0)))","v":"Volvo"},{"$f":"IF($H809>$C809,INDEX(L$750:L808,MATCH($C809,$F$750:$F808,0)),INDEX(L810:L$812,MATCH($C809,$F810:$F$812,0)))","v":"S 80"},{"$f":"IF($H809>$C809,INDEX(M$750:M808,MATCH($C809,$F$750:$F808,0)),INDEX(M810:M$812,MATCH($C809,$F810:$F$812,0)))","v":"S80 2,5t aut."},{"$f":"IF($H809>$C809,INDEX(N$750:N808,MATCH($C809,$F$750:$F808,0)),INDEX(N810:N$812,MATCH($C809,$F810:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H809,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":23.249046070650706},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H809,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13963.391033423848},{"$f":"IF($H809>$C809,INDEX(U$750:U808,MATCH($C809,$F$750:$F808,0)),INDEX(U810:U$812,MATCH($C809,$F810:$F$812,0)))","v":264470},{"$f":"IF($H809>$C809,INDEX(V$750:V808,MATCH($C809,$F$750:$F808,0)),INDEX(V810:V$812,MATCH($C809,$F810:$F$812,0)))","v":16.2},{"$f":"IF($H809>$C809,INDEX(W$750:W808,MATCH($C809,$F$750:$F808,0)),INDEX(W810:W$812,MATCH($C809,$F810:$F$812,0)))","v":198672.34920634911},{"$f":"IF($H809>$C809,INDEX(X$750:X808,MATCH($C809,$F$750:$F808,0)),INDEX(X810:X$812,MATCH($C809,$F810:$F$812,0)))","v":49668.087301587278},{"$f":"IF($H809>$C809,INDEX(Y$750:Y808,MATCH($C809,$F$750:$F808,0)),INDEX(Y810:Y$812,MATCH($C809,$F810:$F$812,0)))","v":371987.78571428551},null,0.14463471985489634,null,null,{"$f":"IF($H809>$C809,INDEX(AD$750:AD808,MATCH($C809,$F$750:$F808,0)),INDEX(AD810:AD$812,MATCH($C809,$F810:$F$812,0)))","v":9.9009900990099015E-2},null,null,{"$f":"IF($H809>$C809,INDEX(AG$750:AG808,MATCH($C809,$F$750:$F808,0)),INDEX(AG810:AG$812,MATCH($C809,$F810:$F$812,0)))","v":1},{"$f":"IF($H809>$C809,INDEX(AH$750:AH808,MATCH($C809,$F$750:$F808,0)),INDEX(AH810:AH$812,MATCH($C809,$F810:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H809>$C809,INDEX(AN$750:AN808,MATCH($C809,$F$750:$F808,0)),INDEX(AN810:AN$812,MATCH($C809,$F810:$F$812,0)))","v":0.03},null,{"$f":"IF($H809>$C809,INDEX(AP$750:AP808,MATCH($C809,$F$750:$F808,0)),INDEX(AP810:AP$812,MATCH($C809,$F810:$F$812,0)))","v":1036},{"$f":"IF($H809>$C809,INDEX(AQ$750:AQ808,MATCH($C809,$F$750:$F808,0)),INDEX(AQ810:AQ$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(AR$750:AR808,MATCH($C809,$F$750:$F808,0)),INDEX(AR810:AR$812,MATCH($C809,$F810:$F$812,0)))","v":4},{"$f":"IF($H809>$C809,INDEX(AS$750:AS808,MATCH($C809,$F$750:$F808,0)),INDEX(AS810:AS$812,MATCH($C809,$F810:$F$812,0)))","v":35000},null,null,{"$f":"IF($H809>$C809,INDEX(AV$750:AV808,MATCH($C809,$F$750:$F808,0)),INDEX(AV810:AV$812,MATCH($C809,$F810:$F$812,0)))","v":1.252},{"$f":"IF($H809>$C809,INDEX(AW$750:AW808,MATCH($C809,$F$750:$F808,0)),INDEX(AW810:AW$812,MATCH($C809,$F810:$F$812,0)))","v":1.1667816857303936}]
[null,20.100000000000001,14.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H810)),ABS($E$750:$E$812-H810),0))","v":14},0,0,0,20,{"$f":"H810+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":20},{"$f":"IF($H810>$C810,INDEX(J$750:J809,MATCH($C810,$F$750:$F809,0)),INDEX(J811:J$812,MATCH($C810,$F811:$F$812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H810>$C810,INDEX(K$750:K809,MATCH($C810,$F$750:$F809,0)),INDEX(K811:K$812,MATCH($C810,$F811:$F$812,0)))","v":"Volvo"},{"$f":"IF($H810>$C810,INDEX(L$750:L809,MATCH($C810,$F$750:$F809,0)),INDEX(L811:L$812,MATCH($C810,$F811:$F$812,0)))","v":"V 70"},{"$f":"IF($H810>$C810,INDEX(M$750:M809,MATCH($C810,$F$750:$F809,0)),INDEX(M811:M$812,MATCH($C810,$F811:$F$812,0)))","v":"2,4"},{"$f":"IF($H810>$C810,INDEX(N$750:N809,MATCH($C810,$F$750:$F809,0)),INDEX(N811:N$812,MATCH($C810,$F811:$F$812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H810,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18.541591462496246},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H810,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13643.555160041387},{"$f":"IF($H810>$C810,INDEX(U$750:U809,MATCH($C810,$F$750:$F809,0)),INDEX(U811:U$812,MATCH($C810,$F811:$F$812,0)))","v":264470},{"$f":"IF($H810>$C810,INDEX(V$750:V809,MATCH($C810,$F$750:$F809,0)),INDEX(V811:V$812,MATCH($C810,$F811:$F$812,0)))","v":16.2},{"$f":"IF($H810>$C810,INDEX(W$750:W809,MATCH($C810,$F$750:$F809,0)),INDEX(W811:W$812,MATCH($C810,$F811:$F$812,0)))","v":193890.71428571426},{"$f":"IF($H810>$C810,INDEX(X$750:X809,MATCH($C810,$F$750:$F809,0)),INDEX(X811:X$812,MATCH($C810,$F811:$F$812,0)))","v":48472.678571428565},{"$f":"IF($H810>$C810,INDEX(Y$750:Y809,MATCH($C810,$F$750:$F809,0)),INDEX(Y811:Y$812,MATCH($C810,$F811:$F$812,0)))","v":361229.1071428571},null,0.13160456491301378,null,null,{"$f":"IF($H810>$C810,INDEX(AD$750:AD809,MATCH($C810,$F$750:$F809,0)),INDEX(AD811:AD$812,MATCH($C810,$F811:$F$812,0)))","v":9.00900900900901E-2},null,null,{"$f":"IF($H810>$C810,INDEX(AG$750:AG809,MATCH($C810,$F$750:$F809,0)),INDEX(AG811:AG$812,MATCH($C810,$F811:$F$812,0)))","v":1},{"$f":"IF($H810>$C810,INDEX(AH$750:AH809,MATCH($C810,$F$750:$F809,0)),INDEX(AH811:AH$812,MATCH($C810,$F811:$F$812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H810>$C810,INDEX(AN$750:AN809,MATCH($C810,$F$750:$F809,0)),INDEX(AN811:AN$812,MATCH($C810,$F811:$F$812,0)))","v":0.03},null,{"$f":"IF($H810>$C810,INDEX(AP$750:AP809,MATCH($C810,$F$750:$F809,0)),INDEX(AP811:AP$812,MATCH($C810,$F811:$F$812,0)))","v":1036},{"$f":"IF($H810>$C810,INDEX(AQ$750:AQ809,MATCH($C810,$F$750:$F809,0)),INDEX(AQ811:AQ$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(AR$750:AR809,MATCH($C810,$F$750:$F809,0)),INDEX(AR811:AR$812,MATCH($C810,$F811:$F$812,0)))","v":4},{"$f":"IF($H810>$C810,INDEX(AS$750:AS809,MATCH($C810,$F$750:$F809,0)),INDEX(AS811:AS$812,MATCH($C810,$F811:$F$812,0)))","v":35000},null,null,{"$f":"IF($H810>$C810,INDEX(AV$750:AV809,MATCH($C810,$F$750:$F809,0)),INDEX(AV811:AV$812,MATCH($C810,$F811:$F$812,0)))","v":1.252},{"$f":"IF($H810>$C810,INDEX(AW$750:AW809,MATCH($C810,$F$750:$F809,0)),INDEX(AW811:AW$812,MATCH($C810,$F811:$F$812,0)))","v":1.1667816857303936}]
[null,20.2,14.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H811)),ABS($E$750:$E$812-H811),0))","v":14},0,0,0,20,{"$f":"H811+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":20},{"$f":"IF($H811>$C811,INDEX(J$750:J810,MATCH($C811,$F$750:$F810,0)),INDEX(J$812:J812,MATCH($C811,$F$812:$F812,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H811>$C811,INDEX(K$750:K810,MATCH($C811,$F$750:$F810,0)),INDEX(K$812:K812,MATCH($C811,$F$812:$F812,0)))","v":"Volvo"},{"$f":"IF($H811>$C811,INDEX(L$750:L810,MATCH($C811,$F$750:$F810,0)),INDEX(L$812:L812,MATCH($C811,$F$812:$F812,0)))","v":"V70"},{"$f":"IF($H811>$C811,INDEX(M$750:M810,MATCH($C811,$F$750:$F810,0)),INDEX(M$812:M812,MATCH($C811,$F$812:$F812,0)))","v":"2,5 t aut."},{"$f":"IF($H811>$C811,INDEX(N$750:N810,MATCH($C811,$F$750:$F810,0)),INDEX(N$812:N812,MATCH($C811,$F$812:$F812,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H811,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18.541591462496246},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H811,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13643.555160041387},{"$f":"IF($H811>$C811,INDEX(U$750:U810,MATCH($C811,$F$750:$F810,0)),INDEX(U$812:U812,MATCH($C811,$F$812:$F812,0)))","v":264470},{"$f":"IF($H811>$C811,INDEX(V$750:V810,MATCH($C811,$F$750:$F810,0)),INDEX(V$812:V812,MATCH($C811,$F$812:$F812,0)))","v":16.2},{"$f":"IF($H811>$C811,INDEX(W$750:W810,MATCH($C811,$F$750:$F810,0)),INDEX(W$812:W812,MATCH($C811,$F$812:$F812,0)))","v":204177.21428571426},{"$f":"IF($H811>$C811,INDEX(X$750:X810,MATCH($C811,$F$750:$F810,0)),INDEX(X$812:X812,MATCH($C811,$F$812:$F812,0)))","v":51044.303571428565},{"$f":"IF($H811>$C811,INDEX(Y$750:Y810,MATCH($C811,$F$750:$F810,0)),INDEX(Y$812:Y812,MATCH($C811,$F$812:$F812,0)))","v":384373.7321428571},null,0.1490623133198421,null,null,{"$f":"IF($H811>$C811,INDEX(AD$750:AD810,MATCH($C811,$F$750:$F810,0)),INDEX(AD$812:AD812,MATCH($C811,$F$812:$F812,0)))","v":0.1020408163265306},null,null,{"$f":"IF($H811>$C811,INDEX(AG$750:AG810,MATCH($C811,$F$750:$F810,0)),INDEX(AG$812:AG812,MATCH($C811,$F$812:$F812,0)))","v":1},{"$f":"IF($H811>$C811,INDEX(AH$750:AH810,MATCH($C811,$F$750:$F810,0)),INDEX(AH$812:AH812,MATCH($C811,$F$812:$F812,0)))","v":0},null,null,null,null,null,{"$f":"IF($H811>$C811,INDEX(AN$750:AN810,MATCH($C811,$F$750:$F810,0)),INDEX(AN$812:AN812,MATCH($C811,$F$812:$F812,0)))","v":0.03},null,{"$f":"IF($H811>$C811,INDEX(AP$750:AP810,MATCH($C811,$F$750:$F810,0)),INDEX(AP$812:AP812,MATCH($C811,$F$812:$F812,0)))","v":1036},{"$f":"IF($H811>$C811,INDEX(AQ$750:AQ810,MATCH($C811,$F$750:$F810,0)),INDEX(AQ$812:AQ812,MATCH($C811,$F$812:$F812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(AR$750:AR810,MATCH($C811,$F$750:$F810,0)),INDEX(AR$812:AR812,MATCH($C811,$F$812:$F812,0)))","v":4},{"$f":"IF($H811>$C811,INDEX(AS$750:AS810,MATCH($C811,$F$750:$F810,0)),INDEX(AS$812:AS812,MATCH($C811,$F$812:$F812,0)))","v":35000},null,null,{"$f":"IF($H811>$C811,INDEX(AV$750:AV810,MATCH($C811,$F$750:$F810,0)),INDEX(AV$812:AV812,MATCH($C811,$F$812:$F812,0)))","v":1.252},{"$f":"IF($H811>$C811,INDEX(AW$750:AW810,MATCH($C811,$F$750:$F810,0)),INDEX(AW$812:AW812,MATCH($C811,$F$812:$F812,0)))","v":1.1667816857303936}]
[null,20.3,14.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H812)),ABS($E$750:$E$812-H812),0))","v":14},0,0,0,20,{"$f":"H812+'Resultat - niveau I'!$D$3-'Resultat - niveau I'!$D$4","v":20},{"$f":"IF($H812>$C812,INDEX(J$750:J811,MATCH($C812,$F$750:$F811,0)),INDEX(J$812:J813,MATCH($C812,$F$812:$F813,0)))","v":"Stor personbil, benzin"},{"$f":"IF($H812>$C812,INDEX(K$750:K811,MATCH($C812,$F$750:$F811,0)),INDEX(K$812:K813,MATCH($C812,$F$812:$F813,0)))","v":"Volvo"},{"$f":"IF($H812>$C812,INDEX(L$750:L811,MATCH($C812,$F$750:$F811,0)),INDEX(L$812:L813,MATCH($C812,$F$812:$F813,0)))","v":"S 80"},{"$f":"IF($H812>$C812,INDEX(M$750:M811,MATCH($C812,$F$750:$F811,0)),INDEX(M$812:M813,MATCH($C812,$F$812:$F813,0)))","v":"S80 2,5t aut."},{"$f":"IF($H812>$C812,INDEX(N$750:N811,MATCH($C812,$F$750:$F811,0)),INDEX(N$812:N813,MATCH($C812,$F$812:$F813,0)))","v":2007},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$O$76:$O$96,MATCH('Personbiler - Benzin'!H812,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18.541591462496246},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$I$76:$I$96,MATCH('Personbiler - Benzin'!H812,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13643.555160041387},{"$f":"IF($H812>$C812,INDEX(U$750:U811,MATCH($C812,$F$750:$F811,0)),INDEX(T$812:T813,MATCH($C812,$F$812:$F813,0)))","v":264470},{"$f":"IF($H812>$C812,INDEX(V$750:V811,MATCH($C812,$F$750:$F811,0)),INDEX(U$812:U813,MATCH($C812,$F$812:$F813,0)))","v":16.2},{"$f":"IF($H812>$C812,INDEX(W$750:W811,MATCH($C812,$F$750:$F811,0)),INDEX(V$812:V813,MATCH($C812,$F$812:$F813,0)))","v":198672.34920634911},{"$f":"IF($H812>$C812,INDEX(X$750:X811,MATCH($C812,$F$750:$F811,0)),INDEX(W$812:W813,MATCH($C812,$F$812:$F813,0)))","v":49668.087301587278},{"$f":"IF($H812>$C812,INDEX(Y$750:Y811,MATCH($C812,$F$750:$F811,0)),INDEX(X$812:X813,MATCH($C812,$F$812:$F813,0)))","v":371987.78571428551},null,0.14463471985489634,null,null,{"$f":"IF($H812>$C812,INDEX(AD$750:AD811,MATCH($C812,$F$750:$F811,0)),INDEX(AC$812:AC813,MATCH($C812,$F$812:$F813,0)))","v":9.9009900990099015E-2},null,null,{"$f":"IF($H812>$C812,INDEX(AG$750:AG811,MATCH($C812,$F$750:$F811,0)),INDEX(AD$812:AD813,MATCH($C812,$F$812:$F813,0)))","v":1},{"$f":"IF($H812>$C812,INDEX(AH$750:AH811,MATCH($C812,$F$750:$F811,0)),INDEX(AE$812:AE813,MATCH($C812,$F$812:$F813,0)))","v":0},null,null,null,null,null,{"$f":"IF($H812>$C812,INDEX(AN$750:AN811,MATCH($C812,$F$750:$F811,0)),INDEX(AK$812:AK813,MATCH($C812,$F$812:$F813,0)))","v":0.03},null,{"$f":"IF($H812>$C812,INDEX(AP$750:AP811,MATCH($C812,$F$750:$F811,0)),INDEX(AM$812:AM813,MATCH($C812,$F$812:$F813,0)))","v":1036},{"$f":"IF($H812>$C812,INDEX(AQ$750:AQ811,MATCH($C812,$F$750:$F811,0)),INDEX(AN$812:AN813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(AR$750:AR811,MATCH($C812,$F$750:$F811,0)),INDEX(AO$812:AO813,MATCH($C812,$F$812:$F813,0)))","v":4},{"$f":"IF($H812>$C812,INDEX(AS$750:AS811,MATCH($C812,$F$750:$F811,0)),INDEX(AP$812:AP813,MATCH($C812,$F$812:$F813,0)))","v":35000},null,null,{"$f":"IF($H812>$C812,INDEX(AV$750:AV811,MATCH($C812,$F$750:$F811,0)),INDEX(BB$813:BB813,MATCH($C812,$F$812:$F813,0)))","v":1.252},{"$f":"IF($H812>$C812,INDEX(AW$750:AW811,MATCH($C812,$F$750:$F811,0)),INDEX(BC$812:BC813,MATCH($C812,$F$812:$F813,0)))","v":1.1667816857303936}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liniær"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mini X",{"$f":"Afskrivning!F27-(Afskrivning!F27-Afskrivning!C27)/12*AJ$21","v":12.840407429627984}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lille",{"$f":"Afskrivning!F28-(Afskrivning!F28-Afskrivning!C28)/12*AJ$21","v":12.538649193690476}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mellem",{"$f":"Afskrivning!F29-(Afskrivning!F29-Afskrivning!C29)/12*AJ$21","v":12.209570300776871}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stor",{"$f":"Afskrivning!F30-(Afskrivning!F30-Afskrivning!C30)/12*AJ$21","v":10.982349169194508}]

{"sheet":"Personbiler - Diesel","index":8,"n_rows":621,"n_cols":84,"rows_kept":621,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"Personbiler - Diesel  "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtet køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] ",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,"Personbil","Diesel",{"$f":"SUMPRODUCT($N$21:$N$23,M21:M23)/SUM($N$21:$N$23)","v":5.9946325088921254E-2},{"$f":"SUM(N21:N23)","v":20670.910083374434},{"$f":"SUM(P11:U11)","v":2.4044477742838697},{"$f":"SUMPRODUCT($N$21:$N$23,P21:P23)/SUM($N$21:$N$23)","v":0.62316285829887041},0,0.833430697665547,0.61456008906028936,0.2349693689738554,9.8324760285307428E-2,{"$f":"SUM(W11:AA11)","v":1.2097378202991209},{"$f":"SUMPRODUCT($N$21:$N$23,W21:W23)/SUM($N$21:$N$23)","v":0.31655016145774401},{"$f":"SUMPRODUCT($N$21:$N$23,X21:X23)/SUM($N$21:$N$23)","v":0},{"$f":"SUMPRODUCT($N$21:$N$23,Y21:Y23)/SUM($N$21:$N$23)","v":0.33719962610028459},{"$f":"SUMPRODUCT($N$21:$N$23,Z21:Z23)/SUM($N$21:$N$23)","v":0.4773282245128464},{"$f":"SUMPRODUCT($N$21:$N$23,AA21:AA23)/SUM($N$21:$N$23)","v":7.8659808228245837E-2},{"$f":"SUM(AC11:AG11)","v":1.2991086647194345},{"$f":"SUMPRODUCT($N$21:$N$23,AC21:AC23)/SUM($N$21:$N$23)","v":0.62316285829887041},{"$f":"SUMPRODUCT($N$21:$N$23,AD21:AD23)/SUM($N$21:$N$23)","v":0},{"$f":"SUMPRODUCT($N$21:$N$23,AE21:AE23)/SUM($N$21:$N$23)","v":0.30874594575561065},{"$f":"SUMPRODUCT($N$21:$N$23,AF21:AF23)/SUM($N$21:$N$23)","v":0.26887510037964613},{"$f":"SUMPRODUCT($N$21:$N$23,AG21:AG23)/SUM($N$21:$N$23)","v":9.8324760285307428E-2},{"$f":"SUM(AI11:AM11)","v":0.73316318383695678},{"$f":"SUMPRODUCT($N$21:$N$23,AI21:AI23)/SUM($N$21:$N$23)","v":0.31655016145774401},{"$f":"SUMPRODUCT($N$21:$N$23,AJ21:AJ23)/SUM($N$21:$N$23)","v":0},{"$f":"SUMPRODUCT($N$21:$N$23,AK21:AK23)/SUM($N$21:$N$23)","v":0.1291181847298826},{"$f":"SUMPRODUCT($N$21:$N$23,AL21:AL23)/SUM($N$21:$N$23)","v":0.20883502942108431},{"$f":"SUMPRODUCT($N$21:$N$23,AM21:AM23)/SUM($N$21:$N$23)","v":7.8659808228245837E-2}]
[null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtede køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.]",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,"Størrelse","Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,"Lille","Personbil","Diesel",{"$f":"SUMPRODUCT($Q$33:$Q$95,O33:O95)/SUM($Q$33:$Q$95)","v":5.6213975045108867E-2},{"$f":"P33","v":1199.8680473867219},{"$f":"SUM(P21:U21)","v":1.9717314734174392},{"$f":"SUMPRODUCT($Q$33:$Q$95,S33:S95)/SUM($Q$33:$Q$95)","v":0.58436378399324795},0,{"$f":"SUMPRODUCT($Q$33:$Q$95,U33:U95)/SUM($Q$33:$Q$95)","v":0.4984782829844579},0.60472665193250175,0.20837471878767236,7.5788035719559374E-2,{"$f":"SUM(W21:AA21)","v":1.0636771469617587},{"$f":"SUMPRODUCT($Q$33:$Q$95,Z33:Z95)/SUM($Q$33:$Q$95)","v":0.29684126341882155},{"$f":"SUMPRODUCT($Q$33:$Q$95,AA33:AA95)/SUM($Q$33:$Q$95)","v":0},{"$f":"SUMPRODUCT($Q$33:$Q$95,AB33:AB95)/SUM($Q$33:$Q$95)","v":0.23651485152457041},{"$f":"SUMPRODUCT($Q$33:$Q$95,AC33:AC95)/SUM($Q$33:$Q$95)","v":0.46969060344271951},{"$f":"SUMPRODUCT($Q$33:$Q$95,AD33:AD95)/SUM($Q$33:$Q$95)","v":6.0630428575647467E-2},{"$f":"SUM(AC21:AG21)","v":1.063981936177659},{"$f":"SUMPRODUCT($Q$33:$Q$95,AF33:AF95)/SUM($Q$33:$Q$95)","v":0.58436378399324795},{"$f":"SUMPRODUCT($Q$33:$Q$95,AG33:AG95)/SUM($Q$33:$Q$95)","v":0},{"$f":"SUMPRODUCT($Q$33:$Q$95,AH33:AH95)/SUM($Q$33:$Q$95)","v":8.9033581917347754E-2},{"$f":"SUMPRODUCT($Q$33:$Q$95,AI33:AI95)/SUM($Q$33:$Q$95)","v":0.314796534547504},{"$f":"SUMPRODUCT($Q$33:$Q$95,AJ33:AJ95)/SUM($Q$33:$Q$95)","v":7.5788035719559374E-2},{"$f":"SUM(AI21:AM21)","v":0.64489295463943697},{"$f":"SUMPRODUCT($Q$33:$Q$95,AL33:AL95)/SUM($Q$33:$Q$95)","v":0.29684126341882155},{"$f":"SUMPRODUCT($Q$33:$Q$95,AM33:AM95)/SUM($Q$33:$Q$95)","v":0},{"$f":"SUMPRODUCT($Q$33:$Q$95,AN33:AN95)/SUM($Q$33:$Q$95)","v":4.2919099889625049E-2},{"$f":"SUMPRODUCT($Q$33:$Q$95,AO33:AO95)/SUM($Q$33:$Q$95)","v":0.24450216275534289},{"$f":"SUMPRODUCT($Q$33:$Q$95,AP33:AP95)/SUM($Q$33:$Q$95)","v":6.0630428575647467E-2}]
[null,null,null,null,null,null,null,null,null,"Mellem","Personbil","Diesel",{"$f":"SUMPRODUCT($Q$96:$Q$158,O96:O158)/SUM($Q$96:$Q$158)","v":5.8307403749642696E-2},{"$f":"P96","v":16359.30206192094},{"$f":"SUM(P22:U22)","v":2.2705585424618659},{"$f":"SUMPRODUCT($Q$96:$Q$158,S96:S158)/SUM($Q$96:$Q$158)","v":0.60612570206290628},{"$f":"SUMPRODUCT($Q$96:$Q$158,T96:T158)/SUM($Q$96:$Q$158)","v":0},{"$f":"SUMPRODUCT($Q$96:$Q$158,U96:U158)/SUM($Q$96:$Q$158)","v":0.78379955972901205},0.56307168465151591,0.22213825765121945,9.5423338367212437E-2,{"$f":"SUM(W22:AA22)","v":1.1465712446931515},{"$f":"SUMPRODUCT($Q$96:$Q$158,Z96:Z158)/SUM($Q$96:$Q$158)","v":0.30789573912583945},{"$f":"SUMPRODUCT($Q$96:$Q$158,AA96:AA158)/SUM($Q$96:$Q$158)","v":0},{"$f":"SUMPRODUCT($Q$96:$Q$158,AB96:AB158)/SUM($Q$96:$Q$158)","v":0.32499960407624795},{"$f":"SUMPRODUCT($Q$96:$Q$158,AC96:AC158)/SUM($Q$96:$Q$158)","v":0.43733723079729425},{"$f":"SUMPRODUCT($Q$96:$Q$158,AD96:AD158)/SUM($Q$96:$Q$158)","v":7.6338670693769831E-2},{"$f":"SUM(AC22:AG22)","v":1.2760646228139938},{"$f":"SUMPRODUCT($Q$96:$Q$158,AF96:AF158)/SUM($Q$96:$Q$158)","v":0.60612570206290628},{"$f":"SUMPRODUCT($Q$96:$Q$158,AG96:AG158)/SUM($Q$96:$Q$158)","v":0},{"$f":"SUMPRODUCT($Q$96:$Q$158,AH96:AH158)/SUM($Q$96:$Q$158)","v":0.31429899421936791},{"$f":"SUMPRODUCT($Q$96:$Q$158,AI96:AI158)/SUM($Q$96:$Q$158)","v":0.26021658816450721},{"$f":"SUMPRODUCT($Q$96:$Q$158,AJ96:AJ158)/SUM($Q$96:$Q$158)","v":9.5423338367212437E-2},{"$f":"SUM(AI22:AM22)","v":0.72032643182044231},{"$f":"SUMPRODUCT($Q$96:$Q$158,AL96:AL158)/SUM($Q$96:$Q$158)","v":0.30789573912583945},{"$f":"SUMPRODUCT($Q$96:$Q$158,AM96:AM158)/SUM($Q$96:$Q$158)","v":0},{"$f":"SUMPRODUCT($Q$96:$Q$158,AN96:AN158)/SUM($Q$96:$Q$158)","v":0.13398205061092458},{"$f":"SUMPRODUCT($Q$96:$Q$158,AO96:AO158)/SUM($Q$96:$Q$158)","v":0.20210997138990844},{"$f":"SUMPRODUCT($Q$96:$Q$158,AP96:AP158)/SUM($Q$96:$Q$158)","v":7.6338670693769831E-2}]
[null,null,null,null,null,null,null,null,null,"Stor","Personbil","Diesel",{"$f":"SUMPRODUCT($Q$159:$Q$222,O159:O222)/SUM($Q$159:$Q$222)","v":7.0001772222997111E-2},{"$f":"P159","v":3111.7399740667729},{"$f":"SUM(P23:U23)","v":3.2751943250204301},{"$f":"SUMPRODUCT($Q$159:$Q$222,S159:S222)/SUM($Q$159:$Q$222)","v":0.72769272177672262},0,1.2235113236392956,0.8890409886641315,0.31268090622384248,0.12226838471643792,{"$f":"SUM(W23:AA23)","v":1.5981425827616329},{"$f":"SUMPRODUCT($Q$159:$Q$222,Z159:Z222)/SUM($Q$159:$Q$222)","v":0.36964855254510331},{"$f":"SUMPRODUCT($Q$159:$Q$222,AA159:AA222)/SUM($Q$159:$Q$222)","v":0},{"$f":"SUMPRODUCT($Q$159:$Q$222,AB159:AB222)/SUM($Q$159:$Q$222)","v":0.44016204969453915},{"$f":"SUMPRODUCT($Q$159:$Q$222,AC159:AC222)/SUM($Q$159:$Q$222)","v":0.69051727274884012},{"$f":"SUMPRODUCT($Q$159:$Q$222,AD159:AD222)/SUM($Q$159:$Q$222)","v":9.7814707773150281E-2},{"$f":"SUM(AC23:AG23)","v":1.5109211864646637},{"$f":"SUMPRODUCT($Q$159:$Q$222,AF159:AF222)/SUM($Q$159:$Q$222)","v":0.72769272177672262},{"$f":"SUMPRODUCT($Q$159:$Q$222,AG159:AG222)/SUM($Q$159:$Q$222)","v":0},{"$f":"SUMPRODUCT($Q$159:$Q$222,AH159:AH222)/SUM($Q$159:$Q$222)","v":0.36427174458270101},{"$f":"SUMPRODUCT($Q$159:$Q$222,AI159:AI222)/SUM($Q$159:$Q$222)","v":0.29668833538880213},{"$f":"SUMPRODUCT($Q$159:$Q$222,AJ159:AJ222)/SUM($Q$159:$Q$222)","v":0.12226838471643792},{"$f":"SUM(AI23:AM23)","v":0.83468610474762273},{"$f":"SUMPRODUCT($Q$159:$Q$222,AL159:AL222)/SUM($Q$159:$Q$222)","v":0.36964855254510331},{"$f":"SUMPRODUCT($Q$159:$Q$222,AM159:AM222)/SUM($Q$159:$Q$222)","v":0},{"$f":"SUMPRODUCT($Q$159:$Q$222,AN159:AN222)/SUM($Q$159:$Q$222)","v":0.13678530237981415},{"$f":"SUMPRODUCT($Q$159:$Q$222,AO159:AO222)/SUM($Q$159:$Q$222)","v":0.23043754204955505},{"$f":"SUMPRODUCT($Q$159:$Q$222,AP159:AP222)/SUM($Q$159:$Q$222)","v":9.7814707773150281E-2}]
[null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige og marginale kørselsomkostninger for konkrete køretøjer, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] ",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] - dog EKSKLUSIV brændstof"]
[null,null,null,null,null,null,null,null,null,"Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri, inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,{"$f":"J231","v":"Lille personbil, diesel"},{"$f":"K231","v":"FIAT"},{"$f":"L231","v":"500L Wagon"},{"$f":"M231","v":"1.3 MJT 95"},{"$f":"N231","v":"2021"},{"$f":"AB231","v":4.8624955825250275E-2},{"$f":"P231","v":1199.8680473867219},{"$f":"S231","v":1.0379422826977018E-4},{"$f":"SUM(S33:X33)","v":1.4546971086667884},{"$f":"$AB231*AD231","v":0.50547329484788173},{"$f":"(1+Moms)*AI231/AH231","v":0},{"$f":"(W231/U231)*(SUM(W231:Y231)/W231)","v":0.61068374964489092},{"$f":"AN231*(1+AO231)*(1+Moms)","v":0.18034982760000001},{"$f":"(Z231+AA231)/T231","v":8.2402200854456556E-2},{"$f":"(1+Moms)*(AQ231*(1-AR231)*AS231*(U231-AT231)/AT231)/U231","v":7.5788035719559346E-2},{"$f":"SUM(Z33:AD33)","v":0.76825218925213179},{"$f":"AB231*AC231","v":0.25676699271434228},{"$f":"AI231/AH231","v":0},{"$f":"W231/U231","v":0.31077723196214196},{"$f":"AN231","v":0.140077536},{"$f":"(AQ231*(1-AR231)*AS231*(U231-AT231)/AT231)/U231","v":6.0630428575647474E-2},{"$f":"SUM(AF33:AJ33)","v":1.0335691467123476},{"$f":"$AB231*AD231","v":0.50547329484788173},{"$f":"T33","v":0},{"$f":"AK231*SUM(W231:Y231)/W231","v":0.32722599173884692},{"$f":"V33*AP231","v":0.12508182440605958},{"$f":"X33","v":7.5788035719559346E-2},{"$f":"SUM(AL33:AP33)","v":0.58107380568625844},{"$f":"$AB231*AC231","v":0.25676699271434228},{"$f":"AA33","v":0},{"$f":"AK231","v":0.16652545281874664},{"$f":"AC33*AP231","v":9.7150931577521998E-2},{"$f":"AD33","v":6.0630428575647474E-2}]
[null,null,null,null,null,null,null,null,null,{"$f":"J232","v":"Lille personbil, diesel"},"FIAT","500L Wagon","1.3 MJT 95","2021",{"$f":"AB232","v":4.8624955825250275E-2},null,{"$f":"S232","v":1.0379422826977018E-4},{"$f":"SUM(S34:X34)","v":1.4546971086667884},{"$f":"$AB232*AD232","v":0.50547329484788173},0,{"$f":"(W232/U232)*(SUM(W232:Y232)/W232)","v":0.61068374964489092},0.18034982760000001,8.2402200854456556E-2,7.5788035719559346E-2,0.76825218925213179,{"$f":"AB232*AC232","v":0.25676699271434228},{"$f":"AI232/AH232","v":0},0.31077723196214196,{"$f":"AN232","v":0.140077536},6.0630428575647474E-2,{"$f":"SUM(AF34:AJ34)","v":1.0335691467123476},{"$f":"$AB232*AD232","v":0.50547329484788173},0,{"$f":"AK232*SUM(W232:Y232)/W232","v":0.32722599173884692},0.12508182440605958,7.5788035719559346E-2,{"$f":"SUM(AL34:AP34)","v":0.58107380568625844},{"$f":"$AB232*AC232","v":0.25676699271434228},{"$f":"AA34","v":0},{"$f":"AK232","v":0.16652545281874664},9.7150931577521998E-2,{"$f":"AD34","v":6.0630428575647474E-2}]
[null,null,null,null,null,null,null,null,null,{"$f":"J233","v":"Lille personbil, diesel"},"FIAT","500L Wagon","1.3 MJT 95","2021",4.8624955825250275E-2,null,1.0379422826977018E-4,{"$f":"SUM(S35:X35)","v":1.4546971086667884},0.50547329484788173,0,{"$f":"(W233/U233)*(SUM(W233:Y233)/W233)","v":0.61068374964489092},0.18034982760000001,8.2402200854456556E-2,7.5788035719559346E-2,0.76825218925213179,0.25676699271434228,0,0.31077723196214196,0.140077536,6.0630428575647474E-2,1.0335691467123476,0.50547329484788173,0,0.32722599173884692,0.12508182440605958,7.5788035719559346E-2,0.58107380568625844,0.25676699271434228,0,0.16652545281874664,9.7150931577521998E-2,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J234","v":"Lille personbil, diesel"},"PEUGEOT","208","Gnsn variant","2019",4.5764664306117905E-2,null,2.0469018044494948E-4,1.5905867242861136,0.4757395716215358,0,0.62595165774664119,0.22114314755000003,0.1919643116483771,7.5788035719559346E-2,0.76164118778949241,0.24166305196643981,0,0.28758603924740511,0.17176166800000001,6.0630428575647474E-2,1.0132011592446051,0.4757395716215358,0,0.31193965278589186,0.14973389911761809,7.5788035719559346E-2,0.5619086154666395,0.24166305196643981,0,0.14331696085261592,0.11629817407193636,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J235","v":"Lille personbil, diesel"},"CITROEN","C3","Gnsn variant","2019",5.0193502787355126E-2,null,2.0469018044494948E-4,1.5509650510452935,0.52177888500426506,0,0.50380876574195232,0.22114314755000003,0.22844621702951665,7.5788035719559346E-2,0.72692753358128515,0.265049798930934,0,0.22948563807470368,0.17176166800000001,6.0630428575647474E-2,0.99837121722929345,0.52177888500426506,0,0.25107039738785103,0.14973389911761809,7.5788035719559346E-2,0.55634133899459981,0.265049798930934,0,0.114362937416082,0.11629817407193636,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J236","v":"Lille personbil, diesel"},"PEUGEOT","2008","Gnsn variant","2019",5.4459950524280314E-2,null,2.0469018044494948E-4,1.939761138680826,0.56613009022962768,0,0.80916589238661585,0.22114314755000003,0.26753397279502328,7.5788035719559346E-2,0.86565753168959902,0.28757903184006339,0,0.34568640327388817,0.17176166800000001,6.0630428575647474E-2,1.1948955094373386,0.56613009022962768,0,0.40324348437053359,0.14973389911761809,7.5788035719559346E-2,0.6367786002651783,0.28757903184006339,0,0.17227096577753107,0.11629817407193636,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J237","v":"Lille personbil, diesel"},"PEUGEOT","208","Gnsn variant","2019",4.5764664306117905E-2,null,2.0018699647516054E-4,1.6356982598355658,0.4757395716215358,0,0.62595165774664119,0.26193646749999999,0.19628252724782941,7.5788035719559346E-2,0.79332531978949239,0.24166305196643981,0,0.28758603924740511,0.20344580000000001,6.0630428575647474E-2,1.0130428330965799,0.4757395716215358,0,0.28847222767618547,0.17304299807929924,7.5788035719559346E-2,0.5692309408361621,0.24166305196643981,0,0.13253513168879377,0.13440232860528098,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J238","v":"Lille personbil, diesel"},"CITROEN","C3","Gnsn variant","2019",5.0193502787355126E-2,null,2.0018699647516054E-4,1.5968972429530126,0.52177888500426506,0,0.50380876574195232,0.26193646749999999,0.2335850889872359,7.5788035719559346E-2,0.75861166558128523,0.265049798930934,0,0.22948563807470368,0.20344580000000001,6.0630428575647474E-2,1.002792125172798,0.52177888500426506,0,0.23218220636967443,0.17304299807929924,7.5788035719559346E-2,0.56584189457805389,0.265049798930934,0,0.10575933846619139,0.13440232860528098,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J239","v":"Lille personbil, diesel"},"PEUGEOT","2008","Gnsn variant","2019",5.4459950524280314E-2,null,2.0018699647516054E-4,1.986572605258117,0.56613009022962768,0,0.80916589238661585,0.26193646749999999,0.27355211942231428,7.5788035719559346E-2,0.897341663689599,0.28757903184006339,0,0.34568640327388817,0.20344580000000001,6.0630428575647474E-2,1.1878683360273319,0.56613009022962768,0,0.37290721199884569,0.17304299807929924,7.5788035719559346E-2,0.64192269681341052,0.28757903184006339,0,0.1593109077924186,0.13440232860528098,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J240","v":"Lille personbil, diesel"},"PEUGEOT","208","Gnsn variant","2019",4.5764664306117905E-2,null,1.5173173397834802E-3,1.6809069331592388,0.4757395716215358,0,0.62595165774664119,0.30272978745000001,0.20069788062150232,7.5788035719559346E-2,0.82500945178949237,0.24166305196643981,0,0.28758603924740511,0.23512993199999999,6.0630428575647474E-2,1.0115415311986773,0.4757395716215358,0,0.26500480256647913,0.19500912129110318,7.5788035719559346E-2,0.5755101782446147,0.24166305196643981,0,0.12175330252497163,0.15146339517755583,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J241","v":"Lille personbil, diesel"},"CITROEN","C3","Gnsn variant","2019",5.0193502787355126E-2,null,1.5173173397834802E-3,1.6429450332074287,0.52177888500426506,0,0.50380876574195232,0.30272978745000001,0.23883955929165207,7.5788035719559346E-2,0.7902957975812851,0.265049798930934,0,0.22948563807470368,0.23512993199999999,6.0630428575647474E-2,1.0058700573664254,0.52177888500426506,0,0.21329401535149786,0.19500912129110318,7.5788035719559346E-2,0.57429936220043809,0.265049798930934,0,9.7155739516300785E-2,0.15146339517755583,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J242","v":"Lille personbil, diesel"},"PEUGEOT","2008","Gnsn variant","2019",5.4459950524280314E-2,null,1.5173173397834802E-3,2.0335194493669011,0.56613009022962768,0,0.80916589238661585,0.30272978745000001,0.27970564358109823,7.5788035719559346E-2,0.92902579568959898,0.28757903184006339,0,0.34568640327388817,0.23512993199999999,6.0630428575647474E-2,1.1794981868674481,0.56613009022962768,0,0.3425709396271579,0.19500912129110318,7.5788035719559346E-2,0.64602370540057286,0.28757903184006339,0,0.1463508498073062,0.15146339517755583,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J243","v":"Lille personbil, diesel"},"PEUGEOT","208","Gnsn variant","2019",4.5764664306117905E-2,null,5.0082852092903207E-3,1.7262149293604383,0.4757395716215358,0,0.62595165774664119,0.34352310739999997,0.20521255687270182,7.5788035719559346E-2,0.85669358378949234,0.24166305196643981,0,0.28758603924740511,0.26681406399999996,6.0630428575647474E-2,1.0086972535508978,0.4757395716215358,0,0.24153737745677278,0.21563226875302977,7.5788035719559346E-2,0.58074632769199774,0.24166305196643981,0,0.11097147336114949,0.16748137378876096,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J244","v":"Lille personbil, diesel"},"CITROEN","C3","Gnsn variant","2019",5.0193502787355126E-2,null,5.0082852092903207E-3,1.6891110221803494,0.52177888500426506,0,0.50380876574195232,0.34352310739999997,0.24421222831457273,7.5788035719559346E-2,0.82197992958128518,0.265049798930934,0,0.22948563807470368,0.26681406399999996,6.0630428575647474E-2,1.0076050138101753,0.52177888500426506,0,0.19440582433332124,0.21563226875302977,7.5788035719559346E-2,0.58171374186175262,0.265049798930934,0,8.855214056641017E-2,0.16748137378876096,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J245","v":"Lille personbil, diesel"},"PEUGEOT","2008","Gnsn variant","2019",5.4459950524280314E-2,null,5.0082852092903207E-3,2.0806047163095229,0.56613009022962768,0,0.80916589238661585,0.34352310739999997,0.28599759057372015,7.5788035719559346E-2,0.96070992768959895,0.28757903184006339,0,0.34568640327388817,0.26681406399999996,6.0630428575647474E-2,1.1697850619576868,0.56613009022962768,0,0.31223466725547011,0.21563226875302977,7.5788035719559346E-2,0.64908162602666564,0.28757903184006339,0,0.13339079182219377,0.16748137378876096,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J246","v":"Lille personbil, diesel"},"Hyundai","I20","1.1 crdi 5 dørs hatchback",2015,4.8880698120271945E-2,null,8.7487023743792938E-3,1.5903451332685488,0.50813182477973695,0,0.46544934138018573,0.38431642734999999,0.15665950403906675,7.5788035719559346E-2,0.86733881184224038,0.25811745522660806,0,0.25009273203998478,0.29849819599999999,6.0630428575647474E-2,0.97921358063735109,0.50813182477973695,0,0.16215392105540788,0.23313979908264698,7.5788035719559346E-2,0.58695501049668652,0.25811745522660806,0,8.7127671096258505E-2,0.18107945559817243,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J247","v":"Lille personbil, diesel"},"Opel","Corsa","1,3cdti 5-dørs",2015,4.77401484974656E-2,null,8.7487023743792938E-3,1.7163329441549355,0.49627541553487642,0,0.6032935615114331,0.38431642734999999,0.15665950403906675,7.5788035719559346E-2,0.90816222166069427,0.25209471460465388,0,0.29693888248039296,0.29849819599999999,6.0630428575647474E-2,1.0153795420393728,0.49627541553487642,0,0.21017629170229019,0.23313979908264698,7.5788035719559346E-2,0.59725260015544257,0.25209471460465388,0,0.10344800137696879,0.18107945559817243,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J248","v":"Lille personbil, diesel"},"Kia","Rio","1.1 crdi 5-dørs man. 6",2015,5.1518145860574384E-2,null,8.7487023743792938E-3,1.647000272309346,0.5355490095700105,0,0.49468729563070946,0.38431642734999999,0.15665950403906675,7.5788035719559346E-2,0.88475930088453947,0.27204465604818762,0,0.25358602026070443,0.29849819599999999,6.0630428575647474E-2,1.016816726613653,0.5355490095700105,0,0.17233988224143632,0.23313979908264698,7.5788035719559346E-2,0.602099208168421,0.27204465604818762,0,8.8344667946413422E-2,0.18107945559817243,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J249","v":"Lille personbil, diesel"},"Hyundai","I20","1.1 crdi 5 dørs hatchback",2015,4.8880698120271945E-2,null,1.0313262957659929E-2,1.6346624911417178,0.50813182477973695,0,0.46544934138018573,0.42510974729999995,0.16018354196223597,7.5788035719559346E-2,0.89902294384224024,0.25811745522660806,0,0.25009273203998478,0.33018232799999997,6.0630428575647474E-2,0.97755175497764868,0.50813182477973695,0,0.14470385534183042,0.24892803913652195,7.5788035719559346E-2,0.58984154593847637,0.25811745522660806,0,7.7751495816592214E-2,0.19334216631962869,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J250","v":"Lille personbil, diesel"},"Opel","Corsa","1,3cdti 5-dørs",2015,4.77401484974656E-2,null,1.0313262957659929E-2,1.7606503020281046,0.49627541553487642,0,0.6032935615114331,0.42510974729999995,0.16018354196223597,7.5788035719559346E-2,0.93984635366069436,0.25209471460465388,0,0.29693888248039296,0.33018232799999997,6.0630428575647474E-2,1.0085498270184041,0.49627541553487642,0,0.18755833662744634,0.24892803913652195,7.5788035719559346E-2,0.59838283618731347,0.25209471460465388,0,9.2315526687383381E-2,0.19334216631962869,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J251","v":"Lille personbil, diesel"},"Kia","Rio","1.1 crdi 5-dørs man. 6",2015,5.1518145860574384E-2,null,1.0313262957659929E-2,1.691317630182515,0.5355490095700105,0,0.49468729563070946,0.42510974729999995,0.16018354196223597,7.5788035719559346E-2,0.91644343288453955,0.27204465604818762,0,0.25358602026070443,0.33018232799999997,6.0630428575647474E-2,1.0140587468129021,0.5355490095700105,0,0.15379366238681025,0.24892803913652195,7.5788035719559346E-2,0.60485477745860516,0.27204465604818762,0,7.8837526515141296E-2,0.19334216631962869,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J252","v":"Lille personbil, diesel"},"Hyundai","I20","1.1 crdi 5 dørs hatchback",2015,4.8880698120271945E-2,null,1.7922619586369429E-2,1.6790591218516047,0.50813182477973695,0,0.46544934138018573,0.46590306725000002,0.16378685272212257,7.5788035719559346E-2,0.93070707584224033,0.25811745522660806,0,0.25009273203998478,0.36186646,6.0630428575647474E-2,0.97417063904220391,0.50813182477973695,0,0.12725378962825287,0.26299698891465473,7.5788035719559346E-2,0.59139271029231133,0.25811745522660806,0,6.8375320536925882E-2,0.20426950595312987,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J253","v":"Lille personbil, diesel"},"Opel","Corsa","1,3cdti 5-dørs",2015,4.77401484974656E-2,null,1.7922619586369429E-2,1.8050469327379914,0.49627541553487642,0,0.6032935615114331,0.46590306725000002,0.16378685272212257,7.5788035719559346E-2,0.97153048566069433,0.25209471460465388,0,0.29693888248039296,0.36186646,6.0630428575647474E-2,1.0000008217216929,0.49627541553487642,0,0.16494038155260246,0.26299698891465473,7.5788035719559346E-2,0.59817770113122914,0.25209471460465388,0,8.1183051997797961E-2,0.20426950595312987,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J254","v":"Lille personbil, diesel"},"Kia","Rio","1.1 crdi 5-dørs man. 6",2015,5.1518145860574384E-2,null,1.7922619586369429E-2,1.7357142608924019,0.5355490095700105,0,0.49468729563070946,0.46590306725000002,0.16378685272212257,7.5788035719559346E-2,0.94812756488453953,0.27204465604818762,0,0.25358602026070443,0.36186646,6.0630428575647474E-2,1.0095814767364089,0.5355490095700105,0,0.13524744253218418,0.26299698891465473,7.5788035719559346E-2,0.60627497566083421,0.27204465604818762,0,6.933038508386917E-2,0.20426950595312987,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J255","v":"Lille personbil, diesel"},"Hyundai","I20","1.1 crdi 5 dørs hatchback",2015,4.8880698120271945E-2,null,3.0124408407541395E-2,1.7235368086317548,0.50813182477973695,0,0.46544934138018573,0.50669638719999999,0.16747121955227262,7.5788035719559346E-2,0.9623912078422403,0.25811745522660806,0,0.25009273203998478,0.39355059199999998,6.0630428575647474E-2,0.9690702328310169,0.50813182477973695,0,0.10980372391467538,0.2753466484170452,7.5788035719559346E-2,0.59160850355819095,0.25811745522660806,0,5.8999145257259578E-2,0.21386147449867587,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J256","v":"Lille personbil, diesel"},"Opel","Corsa","1,3cdti 5-dørs",2015,4.77401484974656E-2,null,3.0124408407541395E-2,1.8495246195181416,0.49627541553487642,0,0.6032935615114331,0.50669638719999999,0.16747121955227262,7.5788035719559346E-2,1.0032146176606942,0.25209471460465388,0,0.29693888248039296,0.39355059199999998,6.0630428575647474E-2,0.98973252614923968,0.49627541553487642,0,0.14232242647775856,0.2753466484170452,7.5788035719559346E-2,0.5966371949871897,0.25209471460465388,0,7.0050577308212528E-2,0.21386147449867587,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J257","v":"Lille personbil, diesel"},"Kia","Rio","1.1 crdi 5-dørs man. 6",2015,5.1518145860574384E-2,null,3.0124408407541395E-2,1.7801919476725521,0.5355490095700105,0,0.49468729563070946,0.50669638719999999,0.16747121955227262,7.5788035719559346E-2,0.97981169688453951,0.27204465604818762,0,0.25358602026070443,0.39355059199999998,6.0630428575647474E-2,1.003384916384173,0.5355490095700105,0,0.11670122267755816,0.2753466484170452,7.5788035719559346E-2,0.60635980277510804,0.27204465604818762,0,5.9823243652597044E-2,0.21386147449867587,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J258","v":"Lille personbil, diesel"},"Peugeot","206 +","1,4 hdi 68 hk 5-d",2011,5.7288178196958715E-2,null,5.7595613513368539E-2,1.8324746173262985,0.59553049864185159,0,0.4320498211786622,0.54748970715,0.18161655463622547,7.5788035719559346E-2,1.0068042002186386,0.30251365752558462,0,0.2184253901174065,0.42523472399999995,6.0630428575647474E-2,1.0486402432884165,0.59553049864185159,0,8.5726582817070948E-2,0.29159512610993482,7.5788035719559346E-2,0.63296532787878423,0.30251365752558462,0,4.3339590430029905E-2,0.22648165134752218,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J259","v":"Lille personbil, diesel"},"Opel","Corsa","1,3 cdti ecoflex",2011,5.1518145860574384E-2,null,5.7595613513368539E-2,1.8600125393598497,0.5355490095700105,0,0.5299473211204101,0.54748970715,0.17123846579986973,7.5788035719559346E-2,1.0156190227596928,0.27204465604818762,0,0.25770921413585784,0.42523472399999995,6.0630428575647474E-2,1.0080834078675025,0.5355490095700105,0,0.10515123646799794,0.29159512610993482,7.5788035719559346E-2,0.61029095523354771,0.27204465604818762,0,5.1134219262190458E-2,0.22648165134752218,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J260","v":"Lille personbil, diesel"},"Citroën","C3","Hdi 70",2011,5.7288178196958715E-2,null,5.7595613513368539E-2,1.8651478315916883,0.59553049864185159,0,0.46472303544405197,0.54748970715,0.18161655463622547,7.5788035719559346E-2,1.0176810854780982,0.30251365752558462,0,0.22930227537686612,0.42523472399999995,6.0630428575647474E-2,1.0551232062971285,0.59553049864185159,0,9.2209545825782821E-2,0.29159512610993482,7.5788035719559346E-2,0.63512350075441015,0.30251365752558462,0,4.5497763305655886E-2,0.22648165134752218,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J261","v":"Lille personbil, diesel"},"Peugeot","206 +","1,4 hdi 68 hk 5-d",2011,5.7288178196958715E-2,null,4.5793748707992833E-2,1.8773533812456205,0.59553049864185159,0,0.4320498211786622,0.58828302710000002,0.18570199860554754,7.5788035719559346E-2,1.0384883322186385,0.30251365752558462,0,0.2184253901174065,0.45691885599999998,6.0630428575647474E-2,1.0478087472366286,0.59553049864185159,0,6.9528691659354491E-2,0.30696152121586318,7.5788035719559346E-2,0.63671145057463652,0.30251365752558462,0,3.515064896593785E-2,0.23841671550746654,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J262","v":"Lille personbil, diesel"},"Opel","Corsa","1,3 cdti ecoflex",2011,5.1518145860574384E-2,null,4.5793748707992833E-2,1.9046578493380675,0.5355490095700105,0,0.5299473211204101,0.58828302710000002,0.17509045582808769,7.5788035719559346E-2,1.0473031547596927,0.27204465604818762,0,0.25770921413585784,0.45691885599999998,6.0630428575647474E-2,1.003581656741096,0.5355490095700105,0,8.5283090235663023E-2,0.30696152121586318,7.5788035719559346E-2,0.61256429614702634,0.27204465604818762,0,4.1472496015724669E-2,0.23841671550746654,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J263","v":"Lille personbil, diesel"},"Citroën","C3","Hdi 70",2011,5.7288178196958715E-2,null,4.5793748707992833E-2,1.9100265955110103,0.59553049864185159,{"$f":"(1+Moms)*AI263/AH263","v":0},0.46472303544405197,{"$f":"AN263*(1+AO263)*(1+Moms)","v":0.58828302710000002},{"$f":"(Z263+AA263)/T263","v":0.18570199860554754},{"$f":"(1+Moms)*(AQ263*(1-AR263)*AS263*(U263-AT263)/AT263)/U263","v":7.5788035719559346E-2},{"$f":"SUM(Z65:AD65)","v":1.0493652174780981},0.30251365752558462,0,{"$f":"W263/U263","v":0.22930227537686612},0.45691885599999998,{"$f":"(AQ263*(1-AR263)*AS263*(U263-AT263)/AT263)/U263","v":6.0630428575647474E-2},1.05306676547624,0.59553049864185159,{"$f":"T65","v":0},{"$f":"AK263*SUM(W263:Y263)/W263","v":7.478670989896602E-2},{"$f":"V65*AP263","v":0.30696152121586318},{"$f":"X65","v":7.5788035719559346E-2},0.63846184037772913,0.30251365752558462,0,3.6901038769030524E-2,{"$f":"AC65*AP263","v":0.23841671550746654},6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J264","v":"Lille personbil, diesel"},"Peugeot","206 +","1,4 hdi 68 hk 5-d",2011,5.7288178196958715E-2,null,3.9680874919505518E-2,1.9223240467675247,0.59553049864185159,0,0.4320498211786622,0.62907634704999993,0.18987934417745148,7.5788035719559346E-2,1.0701724642186385,0.30251365752558462,0,0.2184253901174065,0.48860298799999996,6.0630428575647474E-2,1.0460951685978792,0.59553049864185159,0,5.3330800501638048E-2,0.32144583373483016,7.5788035719559346E-2,0.63977246058158677,0.30251365752558462,0,2.6961707501845792E-2,0.24966666697850887,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J265","v":"Lille personbil, diesel"},"Opel","Corsa","1,3 cdti ecoflex",2011,5.1518145860574384E-2,null,3.9680874919505518E-2,1.9493898093987199,0.5355490095700105,0,0.5299473211204101,0.62907634704999993,0.17902909593873997,7.5788035719559346E-2,1.0789872867596928,0.27204465604818762,0,0.25770921413585784,0.48860298799999996,6.0630428575647474E-2,0.99819782302772819,0.5355490095700105,0,6.5414944003328104E-2,0.32144583373483016,7.5788035719559346E-2,0.61415252437160284,0.27204465604818762,0,3.181077276925888E-2,0.24966666697850887,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J266","v":"Lille personbil, diesel"},"Citroën","C3","Hdi 70",2011,5.7288178196958715E-2,null,3.9680874919505518E-2,1.9549972610329145,0.59553049864185159,0,0.46472303544405197,0.62907634704999993,0.18987934417745148,7.5788035719559346E-2,1.0810493494780982,0.30251365752558462,0,0.22930227537686612,0.48860298799999996,6.0630428575647474E-2,1.0501282420683904,0.59553049864185159,0,5.736387397214926E-2,0.32144583373483016,7.5788035719559346E-2,0.64111506731214607,0.30251365752558462,0,2.8304314232405172E-2,0.24966666697850887,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J267","v":"Lille personbil, diesel"},"Peugeot","206 +","1,4 hdi 68 hk 5-d",2011,5.7288178196958715E-2,null,2.7399406015944403E-2,1.9673886812082235,0.59553049864185159,0,0.4320498211786622,0.66986966699999984,0.19415065866815076,7.5788035719559346E-2,1.1018565962186384,0.30251365752558462,0,0.2184253901174065,0.52028711999999988,6.0630428575647474E-2,1.058278141327059,0.59553049864185159,0,5.1911543298812458E-2,0.33504806366683576,7.5788035719559346E-2,0.64961978533407549,0.30251365752558462,0,2.6244193472194279E-2,0.26023150576064913,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J268","v":"Lille personbil, diesel"},"Opel","Corsa","1,3 cdti ecoflex",2011,5.1518145860574384E-2,null,2.7399406015944403E-2,1.9942103687256647,0.5355490095700105,0,0.5299473211204101,0.66986966699999984,0.18305633531568502,7.5788035719559346E-2,1.1106714187596927,0.27204465604818762,0,0.25770921413585784,0.52028711999999988,6.0630428575647474E-2,1.0003530668821285,0.5355490095700105,0,5.3967957925722988E-2,0.33504806366683576,7.5788035719559346E-2,0.61915078385667843,0.27204465604818762,0,2.6244193472194279E-2,0.26023150576064913,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J269","v":"Lille personbil, diesel"},"Citroën","C3","Hdi 70",2011,5.7288178196958715E-2,null,2.7399406015944403E-2,2.0000618954736136,0.59553049864185159,0,0.46472303544405197,0.66986966699999984,0.19415065866815076,7.5788035719559346E-2,1.112733481478098,0.30251365752558462,0,0.22930227537686612,0.52028711999999988,6.0630428575647474E-2,1.0595552601692311,0.59553049864185159,0,5.3188662140984402E-2,0.33504806366683576,7.5788035719559346E-2,0.64961978533407549,0.30251365752558462,0,2.6244193472194279E-2,0.26023150576064913,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J270","v":"Lille personbil, diesel"},"Peugeot","206","1,4 hdi-5 dørs",2007,6.1468002357251847E-2,null,4.2665938372726038E-2,2.1270142336426852,0.63898122171872496,0,0.45088204437761831,0.71066298695000008,0.25069994487678243,7.5788035719559346E-2,1.13113484677384,0.32458546944805217,0,0.19394769675014037,0.55197125199999997,6.0630428575647474E-2,1.1312323543601965,0.63898122171872496,0,{"$f":"AK270*SUM(W270:Y270)/W270","v":6.1011477857502001E-2},0.35545161906441025,7.5788035719559346E-2,0.68753901892456204,0.32458546944805217,0,2.6244193472194279E-2,0.27607892742866813,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J271","v":"Lille personbil, diesel"},"Toyota","Yaris","1,4 d - 4d 5 dørs",2007,6.4513714185764334E-2,null,4.2665938372726038E-2,2.3714875933148325,0.67064245342550877,0,0.61604983892748466,0.71066298695000008,0.2983442782922795,7.5788035719559346E-2,1.1947399381745623,0.34066853324953228,0,0.2414697243493826,0.55197125199999997,6.0630428575647474E-2,1.1688376290512295,0.67064245342550877,0,6.6955520841751312E-2,0.35545161906441025,7.5788035719559346E-2,0.7036220827260421,0.34066853324953228,0,2.6244193472194279E-2,0.27607892742866813,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J272","v":"Lille personbil, diesel"},"Fiat","Punto","1,3 jtd",2007,6.4513714185764334E-2,null,4.2665938372726038E-2,2.2295009014331111,0.67064245342550877,0,0.47406314704576336,0.71066298695000008,0.2983442782922795,7.5788035719559346E-2,1.1541723119226419,0.34066853324953228,0,0.20090209809746223,0.55197125199999997,6.0630428575647474E-2,1.163809808651266,0.67064245342550877,0,6.1927700441787754E-2,0.35545161906441025,7.5788035719559346E-2,0.7036220827260421,0.34066853324953228,0,2.6244193472194279E-2,0.27607892742866813,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J273","v":"Lille personbil, diesel"},"Peugeot","206","1,4 hdi-5 dørs",2007,6.1468002357251847E-2,null,2.9780570291384055E-2,2.1734470206553529,0.63898122171872496,0,0.45088204437761831,0.75145630689999998,0.25633941193945037,7.5788035719559346E-2,1.1628189787738399,0.32458546944805217,0,0.19394769675014037,0.58365538399999994,6.0630428575647474E-2,1.1516359097577709,0.63898122171872496,0,6.1011477857502001E-2,0.37585517446198458,7.5788035719559346E-2,0.70338644059258093,0.32458546944805217,0,2.6244193472194279E-2,0.29192634909668702,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J274","v":"Lille personbil, diesel"},"Toyota","Yaris","1,4 d - 4d 5 dørs",2007,6.4513714185764334E-2,null,2.9780570291384055E-2,2.4189921342489127,0.67064245342550877,0,0.61604983892748466,0.75145630689999998,0.3050554992763595,7.5788035719559346E-2,1.2264240701745621,0.34066853324953228,0,0.2414697243493826,0.58365538399999994,6.0630428575647474E-2,1.189241184448804,0.67064245342550877,0,6.6955520841751312E-2,0.37585517446198458,7.5788035719559346E-2,0.71946950439406099,0.34066853324953228,0,2.6244193472194279E-2,0.29192634909668702,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J275","v":"Lille personbil, diesel"},"Fiat","Punto","1,3 jtd",2007,6.4513714185764334E-2,null,2.9780570291384055E-2,2.2770054423671913,0.67064245342550877,0,0.47406314704576336,0.75145630689999998,0.3050554992763595,7.5788035719559346E-2,1.1858564439226418,0.34066853324953228,0,0.20090209809746223,0.58365538399999994,6.0630428575647474E-2,1.1842133640488404,0.67064245342550877,0,6.1927700441787754E-2,0.37585517446198458,7.5788035719559346E-2,0.71946950439406099,0.34066853324953228,0,2.6244193472194279E-2,0.29192634909668702,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J276","v":"Lille personbil, diesel"},"Peugeot","206","1,4 hdi-5 dørs",2007,6.1468002357251847E-2,null,1.2011826248451955E-2,2.2200066529164748,0.63898122171872496,0,0.45088204437761831,0.79224962685,0.26210572425057216,7.5788035719559346E-2,1.1945031107738397,0.32458546944805217,0,0.19394769675014037,0.61533951599999992,6.0630428575647474E-2,1.1720394651553452,0.63898122171872496,0,6.1011477857502001E-2,0.39625872985955896,7.5788035719559346E-2,0.71923386226059993,0.32458546944805217,0,2.6244193472194279E-2,0.30777377076470597,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J277","v":"Lille personbil, diesel"},"Toyota","Yaris","1,4 d - 4d 5 dørs",2007,6.4513714185764334E-2,null,1.2011826248451955E-2,2.4666476267682564,0.67064245342550877,0,0.61604983892748466,0.79224962685,0.31191767184570351,7.5788035719559346E-2,1.2581082021745622,0.34066853324953228,0,0.2414697243493826,0.61533951599999992,6.0630428575647474E-2,1.2096447398463783,0.67064245342550877,0,6.6955520841751312E-2,0.39625872985955896,7.5788035719559346E-2,0.73531692606207999,0.34066853324953228,0,2.6244193472194279E-2,0.30777377076470597,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J278","v":"Lille personbil, diesel"},"Fiat","Punto","1,3 jtd",2007,6.4513714185764334E-2,null,1.2011826248451955E-2,2.3246609348865355,0.67064245342550877,0,0.47406314704576336,0.79224962685,0.31191767184570351,7.5788035719559346E-2,1.2175405759226419,0.34066853324953228,0,0.20090209809746223,0.61533951599999992,6.0630428575647474E-2,1.2046169194464147,0.67064245342550877,0,6.1927700441787754E-2,0.39625872985955896,7.5788035719559346E-2,0.73531692606207999,0.34066853324953228,0,2.6244193472194279E-2,0.30777377076470597,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J279","v":"Lille personbil, diesel"},"Peugeot","206","1,4 hdi-5 dørs",2007,6.1468002357251847E-2,null,1.0537989128127678E-3,2.2666959902161401,0.63898122171872496,0,0.45088204437761831,0.83304294680000002,0.26800174160023738,7.5788035719559346E-2,1.2261872427738398,0.32458546944805217,0,0.19394769675014037,0.64702364800000001,6.0630428575647474E-2,1.1924430205529197,0.63898122171872496,0,6.1011477857502001E-2,0.41666228525713339,7.5788035719559346E-2,0.73508128392861882,0.32458546944805217,0,2.6244193472194279E-2,0.32362119243272491,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J280","v":"Lille personbil, diesel"},"Toyota","Yaris","1,4 d - 4d 5 dørs",2007,6.4513714185764334E-2,null,1.0537989128127678E-3,2.5144574741524734,0.67064245342550877,0,0.61604983892748466,0.83304294680000002,0.31893419927992045,7.5788035719559346E-2,1.2897923341745623,0.34066853324953228,0,0.2414697243493826,0.64702364800000001,6.0630428575647474E-2,1.2300482952439526,0.67064245342550877,0,6.6955520841751312E-2,0.41666228525713339,7.5788035719559346E-2,0.75116434773009899,0.34066853324953228,0,2.6244193472194279E-2,0.32362119243272491,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J281","v":"Lille personbil, diesel"},"Fiat","Punto","1,3 jtd",2007,6.4513714185764334E-2,null,1.0537989128127678E-3,2.372470782270752,0.67064245342550877,0,0.47406314704576336,0.83304294680000002,0.31893419927992045,7.5788035719559346E-2,1.249224707922642,0.34066853324953228,0,0.20090209809746223,0.64702364800000001,6.0630428575647474E-2,1.2250204748439892,0.67064245342550877,0,6.1927700441787754E-2,0.41666228525713339,7.5788035719559346E-2,0.75116434773009899,0.34066853324953228,0,2.6244193472194279E-2,0.32362119243272491,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J282","v":"Lille personbil, diesel"},"Peugeot","206","1,4 hdi-5 dørs",2007,6.1468002357251847E-2,null,5.9596443526381115E-4,2.3135180185329025,0.63898122171872496,0,0.45088204437761831,0.87383626674999992,0.27403044996699993,7.5788035719559346E-2,1.2578713747738399,0.32458546944805217,0,0.19394769675014037,0.67870777999999987,6.0630428575647474E-2,1.2128465759504941,0.63898122171872496,0,6.1011477857502001E-2,0.43706584065470772,7.5788035719559346E-2,0.75092870559663771,0.32458546944805217,0,2.6244193472194279E-2,0.3394686141007438,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J283","v":"Lille personbil, diesel"},"Toyota","Yaris","1,4 d - 4d 5 dørs",2007,6.4513714185764334E-2,null,5.9596443526381115E-4,2.5624252298511547,0.67064245342550877,0,0.61604983892748466,0.87383626674999992,0.32610863502860177,7.5788035719559346E-2,1.3214764661745622,0.34066853324953228,0,0.2414697243493826,0.67870777999999987,6.0630428575647474E-2,1.250451850641527,0.67064245342550877,0,6.6955520841751312E-2,0.43706584065470772,7.5788035719559346E-2,0.76701176939811788,0.34066853324953228,0,2.6244193472194279E-2,0.3394686141007438,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J284","v":"Lille personbil, diesel"},"Fiat","Punto","1,3 jtd",2007,6.4513714185764334E-2,null,5.9596443526381115E-4,2.4204385379694333,0.67064245342550877,0,0.47406314704576336,0.87383626674999992,0.32610863502860177,7.5788035719559346E-2,1.2809088399226418,0.34066853324953228,0,0.20090209809746223,0.67870777999999987,6.0630428575647474E-2,1.2454240302415636,0.67064245342550877,0,6.1927700441787754E-2,0.43706584065470772,7.5788035719559346E-2,0.76701176939811788,0.34066853324953228,0,2.6244193472194279E-2,0.3394686141007438,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J285","v":"Lille personbil, diesel"},"Peugeot","206","1,4 hdi-5 dørs",2007,6.1468002357251847E-2,null,5.4779434193333797E-4,2.3604756408391667,0.63898122171872496,0,0.45088204437761831,0.91462958669999994,0.28019475232326385,7.5788035719559346E-2,1.28955550677384,0.32458546944805217,0,0.19394769675014037,0.71039191199999996,6.0630428575647474E-2,1.2332501313480684,0.63898122171872496,0,6.1011477857502001E-2,0.4574693960522821,7.5788035719559346E-2,0.76677612726465671,0.32458546944805217,0,2.6244193472194279E-2,0.35531603576876281,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J286","v":"Lille personbil, diesel"},"Toyota","Yaris","1,4 d - 4d 5 dørs",2007,6.4513714185764334E-2,null,5.4779434193333797E-4,2.6105543485328169,0.67064245342550877,0,0.61604983892748466,0.91462958669999994,0.33344443376026428,7.5788035719559346E-2,1.3531605981745622,0.34066853324953228,0,0.2414697243493826,0.71039191199999996,6.0630428575647474E-2,1.2708554060391013,0.67064245342550877,0,6.6955520841751312E-2,0.4574693960522821,7.5788035719559346E-2,0.78285919106613677,0.34066853324953228,0,2.6244193472194279E-2,0.35531603576876281,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J287","v":"Lille personbil, diesel"},"Fiat","Punto","1,3 jtd",2007,6.4513714185764334E-2,null,5.4779434193333797E-4,2.4685676566510959,0.67064245342550877,0,0.47406314704576336,0.91462958669999994,0.33344443376026428,7.5788035719559346E-2,1.3125929719226419,0.34066853324953228,0,0.20090209809746223,0.71039191199999996,6.0630428575647474E-2,1.2658275856391379,0.67064245342550877,0,6.1927700441787754E-2,0.4574693960522821,7.5788035719559346E-2,0.78285919106613677,0.34066853324953228,0,2.6244193472194279E-2,0.35531603576876281,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J288","v":"Lille personbil, diesel"},"Peugeot","206","1,4 hdi-5 dørs",2007,6.1468002357251847E-2,null,1.0543420405713583E-3,2.4075718886321171,0.63898122171872496,0,0.45088204437761831,0.95542290664999996,0.28649768016621435,7.5788035719559346E-2,1.3212396387738401,0.32458546944805217,0,0.19394769675014037,0.74207604400000005,6.0630428575647474E-2,1.2536536867456427,0.63898122171872496,0,6.1011477857502001E-2,0.47787295144985648,7.5788035719559346E-2,0.78262354893267572,0.32458546944805217,0,2.6244193472194279E-2,0.37116345743678175,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J289","v":"Lille personbil, diesel"},"Toyota","Yaris","1,4 d - 4d 5 dørs",2007,6.4513714185764334E-2,null,1.0543420405713583E-3,2.6588484378162831,0.67064245342550877,0,0.61604983892748466,0.95542290664999996,0.34094520309373016,7.5788035719559346E-2,1.3848447301745623,0.34066853324953228,0,0.2414697243493826,0.74207604400000005,6.0630428575647474E-2,1.2912589614366758,0.67064245342550877,0,6.6955520841751312E-2,0.47787295144985648,7.5788035719559346E-2,0.79870661273415577,0.34066853324953228,0,2.6244193472194279E-2,0.37116345743678175,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J290","v":"Lille personbil, diesel"},"Fiat","Punto","1,3 jtd",2007,6.4513714185764334E-2,null,1.0543420405713583E-3,2.5168617459345617,0.67064245342550877,0,0.47406314704576336,0.95542290664999996,0.34094520309373016,7.5788035719559346E-2,1.344277103922642,0.34066853324953228,0,0.20090209809746223,0.74207604400000005,6.0630428575647474E-2,1.2862311410367122,0.67064245342550877,0,6.1927700441787754E-2,0.47787295144985648,7.5788035719559346E-2,0.79870661273415577,0.34066853324953228,0,2.6244193472194279E-2,0.37116345743678175,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J291","v":"Lille personbil, diesel"},"Peugeot","206","1,4 hdi-5 dørs",2007,6.1468002357251847E-2,null,1.0101882531649922E-3,2.4548099416737905,0.63898122171872496,0,0.45088204437761831,0.99621622659999987,0.29294241325788783,7.5788035719559346E-2,1.3529237707738397,0.32458546944805217,0,0.19394769675014037,0.77376017599999991,6.0630428575647474E-2,1.274057242143217,0.63898122171872496,0,6.1011477857502001E-2,0.4982765068474308,7.5788035719559346E-2,0.79847097060069461,0.32458546944805217,0,2.6244193472194279E-2,0.38701087910480064,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J292","v":"Lille personbil, diesel"},"Toyota","Yaris","1,4 d - 4d 5 dørs",2007,6.4513714185764334E-2,null,1.0101882531649922E-3,2.7073112817622564,0.67064245342550877,0,0.61604983892748466,0.99621622659999987,0.34861472708970365,7.5788035719559346E-2,1.4165288621745622,0.34066853324953228,0,0.2414697243493826,0.77376017599999991,6.0630428575647474E-2,1.3116625168342502,0.67064245342550877,0,6.6955520841751312E-2,0.4982765068474308,7.5788035719559346E-2,0.81455403440217466,0.34066853324953228,0,2.6244193472194279E-2,0.38701087910480064,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J293","v":"Lille personbil, diesel"},"Fiat","Punto","1,3 jtd",2007,6.4513714185764334E-2,null,1.0101882531649922E-3,2.565324589880535,0.67064245342550877,0,0.47406314704576336,0.99621622659999987,0.34861472708970365,7.5788035719559346E-2,1.3759612359226419,0.34066853324953228,0,0.20090209809746223,0.77376017599999991,6.0630428575647474E-2,1.3066346964342865,0.67064245342550877,0,6.1927700441787754E-2,0.4982765068474308,7.5788035719559346E-2,0.81455403440217466,0.34066853324953228,0,2.6244193472194279E-2,0.38701087910480064,6.0630428575647474E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J294","v":"Mellem personbil, diesel "},"MERCEDES-BENZ","C-Klasse","220 d Stationcar 9G-TRONIC","2021",5.6729115129458656E-2,{"$f":"P294","v":16359.30206192094},1.510914446370038E-2,2.355254604385618,0.58971884398919538,0,1.3562501584404389,0.19839396242499999,0.11546830116377126,9.5423338367212437E-2,1.1133753269441591,0.299561491500066,0,0.58338276675032319,0.15409239799999999,7.6338670693769942E-2,1.7688816658816242,0.58971884398919538,0,0.94533278069850113,0.13840670282671527,9.5423338367212437E-2,0.8900296668455957,0.299561491500066,0,0.40662915294168966,0.10750035171007011,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J295","v":"Mellem personbil, diesel "},"SKODA","OCTAVIA","2.0 TDI 150 COMBI DSG7","2021",5.2618309685294982E-2,null,1.510914446370038E-2,1.9957113306980219,0.54698559442476091,{"$f":"(1+Moms)*AI295/AH295","v":0},1.0626790376961492,{"$f":"AN295*(1+AO295)*(1+Moms)","v":0.19839396242499999},{"$f":"(Z295+AA295)/T295","v":9.2229397784899053E-2},{"$f":"(1+Moms)*(AQ295*(1-AR295)*AS295*(U295-AT295)/AT295)/U295","v":9.5423338367212437E-2},{"$f":"SUM(Z97:AD97)","v":0.99176937436863755},0.27785413704353951,0,{"$f":"W295/U295","v":0.48348416863132809},0.15409239799999999,{"$f":"(AQ295*(1-AR295)*AS295*(U295-AT295)/AT295)/U295","v":7.6338670693769942E-2},1.5215236262820684,0.54698559442476091,{"$f":"T97","v":0},{"$f":"AK295*SUM(W295:Y295)/W295","v":0.74070799066337978},{"$f":"V97*AP295","v":0.13840670282671527},{"$f":"X97","v":9.5423338367212437E-2},0.79869104343769382,0.27785413704353951,0,0.33699788399031427,{"$f":"AC97*AP295","v":0.10750035171007011},7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J296","v":"Mellem personbil, diesel "},"MERCEDES-BENZ","GLB","220 d 8G-DCT","2021",{"$f":"AB296","v":6.1536667259073793E-2},null,{"$f":"S296","v":1.510914446370038E-2},{"$f":"SUM(S98:X98)","v":2.3704514024855592},{"$f":"$AB296*AD296","v":0.63969501720861877},0,{"$f":"(W296/U296)*(SUM(W296:Y296)/W296)","v":1.2989580956726745},0.19839396242499999,0.1379809888120537,9.5423338367212437E-2,1.1143823467798346,{"$f":"AB296*AC296","v":0.32494805857634279},{"$f":"AI296/AH296","v":0},0.55900321950972187,{"$f":"AN296","v":0.15409239799999999},7.6338670693769942E-2,{"$f":"SUM(AF98:AJ98)","v":1.7789241552808868},{"$f":"$AB296*AD296","v":0.63969501720861877},0,0.90539909687834019,0.13840670282671527,9.5423338367212437E-2,{"$f":"SUM(AL98:AP98)","v":0.89842321457238195},{"$f":"$AB296*AC296","v":0.32494805857634279},{"$f":"AA98","v":0},{"$f":"AK296","v":0.38963613359219906},0.10750035171007011,{"$f":"AD98","v":7.6338670693769942E-2}]
[null,null,null,null,null,null,null,null,null,{"$f":"J297","v":"Mellem personbil, diesel "},"PEUGEOT","308","Gnsn variant","2019",5.019350278735512E-2,null,2.6817335518257008E-2,1.8214393544764755,0.52177888500426506,0,0.74723273931692058,0.26023877386249999,0.19676561792557715,9.5423338367212437E-2,0.87629214374699194,0.265049798930934,{"$f":"AI297/AH297","v":0},0.33277647112228792,0.20212720299999998,7.6338670693769942E-2,1.2682390689296412,0.52177888500426506,0,0.48147406936287301,0.16956277619529064,9.5423338367212437E-2,0.68750985152785582,0.265049798930934,0,0.21442213825632417,0.13169924364682767,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J298","v":"Mellem personbil, diesel "},"VOLKSWAGEN","GOLF","Gnsn variant","2019",5.6106492826319014E-2,null,2.6817335518257008E-2,1.9273498138961425,0.58324646901892674,0,0.75800849378408963,0.26023877386249999,0.23043273886341356,9.5423338367212437E-2,0.89902098903719041,0.29627369712245089,0,0.32428141822096956,0.20212720299999998,7.6338670693769942E-2,1.3366499332380786,0.58324646901892674,0,0.48841734965664857,0.16956277619529064,9.5423338367212437E-2,0.71326002316184856,0.29627369712245089,0,0.20894841169879994,0.13169924364682767,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J299","v":"Mellem personbil, diesel "},"NISSAN","QASHQAI","Gnsn variant","2019",5.9195598395956874E-2,null,2.6817335518257008E-2,2.0553686216403739,0.61535879372785629,0,0.82024785588155524,0.26023877386249999,0.26409985980124995,9.5423338367212437E-2,0.93567009552514613,0.31258590417398202,0,0.34461831765739415,0.20212720299999998,7.6338670693769942E-2,1.4088657456113871,0.61535879372785629,0,0.5285208373210275,0.16956277619529064,9.5423338367212437E-2,0.74267616586110019,0.31258590417398202,0,0.22205234734652046,0.13169924364682767,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J300","v":"Mellem personbil, diesel "},"PEUGEOT","308","Gnsn variant","2019",5.019350278735512E-2,null,3.5210870557403032E-2,1.8931927804497468,0.52177888500426506,0,0.74723273931692058,0.32208358530000003,0.20667423246134847,9.5423338367212437E-2,0.92432694874699195,0.265049798930934,0,0.33277647112228792,0.25016200799999999,7.6338670693769942E-2,1.2543351158279079,0.52177888500426506,0,0.44211236304576546,0.19502052941066489,9.5423338367212437E-2,0.68975331900667158,0.265049798930934,0,0.19689259352902408,0.15147225585294358,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J301","v":"Mellem personbil, diesel "},"VOLKSWAGEN","GOLF","Gnsn variant","2019",5.6106492826319014E-2,null,3.5210870557403032E-2,2.0007986301892222,0.58324646901892674,0,0.75800849378408963,0.32208358530000003,0.24203674371899367,9.5423338367212437E-2,0.94705579403719042,0.29627369712245089,0,0.32428141822096956,0.25016200799999999,7.6338670693769942E-2,1.3221783496507353,0.58324646901892674,0,0.44848801285393119,0.19502052941066489,9.5423338367212437E-2,0.71595098144219904,0.29627369712245089,0,0.19186635777303462,0.15147225585294358,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J302","v":"Mellem personbil, diesel "},"NISSAN","QASHQAI","Gnsn variant","2019",5.9195598395956874E-2,null,3.5210870557403032E-2,2.1305128282532628,0.61535879372785629,0,0.82024785588155524,0.32208358530000003,0.27739925497663886,9.5423338367212437E-2,0.98370490052514614,0.31258590417398202,0,0.34461831765739415,0.25016200799999999,7.6338670693769942E-2,1.3911156018601996,0.61535879372785629,0,0.48531294035446598,0.19502052941066489,9.5423338367212437E-2,0.74429584471149846,0.31258590417398202,0,0.2038990139908029,0.15147225585294358,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J303","v":"Mellem personbil, diesel "},"PEUGEOT","308","Gnsn variant","2019",5.019350278735512E-2,null,3.7875700186803897E-2,1.9638528352150721,0.52177888500426506,0,0.74723273931692058,0.38392839673750001,0.21548947578917388,9.5423338367212437E-2,0.97236175374699196,0.265049798930934,0,0.33277647112228792,0.29819681300000001,7.6338670693769942E-2,1.2347328425729736,0.52177888500426506,0,0.40275065672865795,0.21477996247283795,9.5423338367212437E-2,0.68757090675484578,0.265049798930934,0,0.17936304880172402,0.16681938832841783,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J304","v":"Mellem personbil, diesel "},"VOLKSWAGEN","GOLF","Gnsn variant","2019",5.6106492826319014E-2,null,3.7875700186803897E-2,2.0729669965505635,0.58324646901892674,0,0.75800849378408963,0.38392839673750001,0.25236029864283482,9.5423338367212437E-2,0.99509059903719044,0.29627369712245089,0,0.32428141822096956,0.29819681300000001,7.6338670693769942E-2,1.302008445910191,0.58324646901892674,0,0.40855867605121388,0.21477996247283795,9.5423338367212437E-2,0.71421605999190807,0.29627369712245089,0,0.17478430384726937,0.16681938832841783,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J305","v":"Mellem personbil, diesel "},"NISSAN","QASHQAI","Gnsn variant","2019",5.9195598395956874E-2,null,3.7875700186803897E-2,2.2041895062106196,0.61535879372785629,0,0.82024785588155524,0.38392839673750001,0.28923112149649577,9.5423338367212437E-2,1.031739705525146,0.31258590417398202,0,0.34461831765739415,0.29819681300000001,7.6338670693769942E-2,1.3676671379558112,0.61535879372785629,0,0.44210504338790452,0.21477996247283795,9.5423338367212437E-2,0.74148964383125515,0.31258590417398202,0,0.18574568063508537,0.16681938832841783,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J306","v":"Mellem personbil, diesel "},"PEUGEOT","308","Gnsn variant","2019",5.019350278735512E-2,null,3.4040225271217237E-2,2.0315054736625102,0.52177888500426506,0,0.74723273931692058,0.44577320817499999,0.22129730279911236,9.5423338367212437E-2,1.0203965587469919,0.265049798930934,0,0.33277647112228792,0.34623161800000002,7.6338670693769942E-2,1.2094322491648377,0.52177888500426506,0,0.36338895041155028,0.22884107538180992,9.5423338367212437E-2,0.68096261477237829,0.265049798930934,0,0.16183350407442387,0.17774064107325044,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J307","v":"Mellem personbil, diesel "},"VOLKSWAGEN","GOLF","Gnsn variant","2019",5.6106492826319014E-2,null,3.4040225271217237E-2,2.141613369657497,0.58324646901892674,0,0.75800849378408963,0.44577320817499999,0.25916186031226845,9.5423338367212437E-2,1.0431254040371905,0.29627369712245089,0,0.32428141822096956,0.34623161800000002,7.6338670693769942E-2,1.2761402220164455,0.58324646901892674,0,0.36862933924849639,0.22884107538180992,9.5423338367212437E-2,0.70805525881097531,0.29627369712245089,0,0.15770224992150403,0.17774064107325044,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J308","v":"Mellem personbil, diesel "},"NISSAN","QASHQAI","Gnsn variant","2019",5.9195598395956874E-2,null,3.4040225271217237E-2,2.2738296139770484,0.61535879372785629,0,0.82024785588155524,0.44577320817499999,0.29702641782542455,9.5423338367212437E-2,1.0797745105251459,0.31258590417398202,0,0.34461831765739415,0.34623161800000002,7.6338670693769942E-2,1.3385203538982218,0.61535879372785629,0,0.39889714642134294,0.22884107538180992,9.5423338367212437E-2,0.73425756322037017,0.31258590417398202,0,0.16759234727936778,0.17774064107325044,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J309","v":"Mellem personbil, diesel "},"Peugeot","308","1.6 blue e-hdi 120 hk sw",2015,4.5903988939870771E-2,null,3.0385595916272223E-2,1.8463205726003469,0.4771878995527658,0,0.6740558760579306,0.50761801961250008,9.2035439009937728E-2,9.5423338367212437E-2,1.0188398981381133,0.24239876404293642,0,0.30583604040140694,0.39426642300000003,7.6338670693769942E-2,1.1156688320658132,0.4771878995527658,0,0.29229509949520849,0.25076249465062633,9.5423338367212437E-2,0.64612603138581248,0.24239876404293642,0,0.1326216105126973,0.19476698613640878,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J310","v":"Mellem personbil, diesel "},"Bmw","3-serie","320d touring steptronic",2015,6.692544181887701E-2,null,3.0385595916272223E-2,2.6272452734829104,0.69571319934795761,0,1.1022727679345525,0.50761801961250008,0.22621794822068805,9.5423338367212437E-2,1.2350747151331043,0.35340380552054279,0,0.4110658159187916,0.39426642300000003,7.6338670693769942E-2,1.5198845226170512,0.69571319934795761,0,0.47798549025125464,0.25076249465062633,9.5423338367212437E-2,0.80276252390067515,0.35340380552054279,0,0.17825306154995368,0.19476698613640878,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J311","v":"Mellem personbil, diesel "},"Renault","Ny clio","Dci 75 sport tourer",2015,5.0968130068468606E-2,null,3.0385595916272223E-2,1.6894582863663845,0.52983140448563315,0,0.41466171608197605,0.50761801961250008,0.14192380781906286,9.5423338367212437E-2,0.95251620100966361,0.26914026470247737,0,0.21277084261341617,0.39426642300000003,7.6338670693769942E-2,1.0558296119135402,0.52983140448563315,0,0.17981237441006812,0.25076249465062633,9.5423338367212437E-2,0.63251108354724084,0.26914026470247737,0,9.2265162014584748E-2,0.19476698613640878,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J312","v":"Mellem personbil, diesel "},"Peugeot","308","1.6 blue e-hdi 120 hk sw",2015,4.5903988939870771E-2,null,2.4355186681994496E-2,1.9106260480260486,0.4771878995527658,0,0.6740558760579306,0.56946283104999995,9.4496102998139903E-2,9.5423338367212437E-2,1.0668747031381132,0.24239876404293642,0,0.30583604040140694,0.44230122799999994,7.6338670693769942E-2,1.0996887219696738,0.4771878995527658,0,0.2567881040991461,0.27028937995054952,9.5423338367212437E-2,0.64518213075038111,0.24239876404293642,0,0.11651119702295656,0.20993349899071809,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J313","v":"Mellem personbil, diesel "},"Bmw","3-serie","320d touring steptronic",2015,6.692544181887701E-2,null,2.4355186681994496E-2,2.6951382590222535,0.69571319934795761,0,1.1022727679345525,0.56946283104999995,0.2322661223225308,9.5423338367212437E-2,1.2831095201331042,0.35340380552054279,0,0.4110658159187916,0.44230122799999994,7.6338670693769942E-2,1.4813473875791507,0.69571319934795761,0,0.41992146991343116,0.27028937995054952,9.5423338367212437E-2,0.79627547278241451,0.35340380552054279,0,0.15659949757738362,0.20993349899071809,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J314","v":"Mellem personbil, diesel "},"Renault","Ny clio","Dci 75 sport tourer",2015,5.0968130068468606E-2,null,2.4355186681994496E-2,1.7550975796548507,0.52983140448563315,0,0.41466171608197605,0.56946283104999995,0.14571828967002881,9.5423338367212437E-2,1.0005510060096634,0.26914026470247737,0,0.21277084261341617,0.44230122799999994,7.6338670693769942E-2,1.0535135133202695,0.52983140448563315,0,0.15796939051687431,0.27028937995054952,9.5423338367212437E-2,0.63646954437287595,0.26914026470247737,0,8.1057109985910522E-2,0.20993349899071809,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J315","v":"Mellem personbil, diesel "},"Peugeot","308","1.6 blue e-hdi 120 hk sw",2015,4.5903988939870771E-2,null,2.0230363997263419E-2,1.9746435943444358,0.4771878995527658,0,0.6740558760579306,0.63130764248749993,9.6668837879027039E-2,9.5423338367212437E-2,1.1149095081381131,0.24239876404293642,0,0.30583604040140694,0.49033603299999995,7.6338670693769942E-2,1.0813140779046417,0.4771878995527658,0,0.22128110870308376,0.28742173128157972,9.5423338367212437E-2,0.64237839790610074,0.24239876404293642,0,0.10040078353321583,0.22324017963617843,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J316","v":"Mellem personbil, diesel "},"Bmw","3-serie","320d touring steptronic",2015,6.692544181887701E-2,null,2.0230363997263419E-2,2.762323530961373,0.69571319934795761,0,1.1022727679345525,0.63130764248749993,0.23760658282415056,9.5423338367212437E-2,1.3311443251331043,0.35340380552054279,0,0.4110658159187916,0.49033603299999995,7.6338670693769942E-2,1.4404157185723576,0.69571319934795761,0,0.36185744957560778,0.28742173128157972,9.5423338367212437E-2,0.78792858945530486,0.35340380552054279,0,0.13494593360481358,0.22324017963617843,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J317","v":"Mellem personbil, diesel "},"Renault","Ny clio","Dci 75 sport tourer",2015,5.0968130068468606E-2,null,2.0230363997263419E-2,1.8202928701142793,0.52983140448563315,0,0.41466171608197605,0.63130764248749993,0.14906876869195759,9.5423338367212437E-2,1.0485858110096633,0.26914026470247737,0,0.21277084261341617,0.49033603299999995,7.6338670693769942E-2,1.0488028807581058,0.52983140448563315,0,0.13612640662368045,0.28742173128157972,9.5423338367212437E-2,0.63856817298966206,0.26914026470247737,0,6.9849057957236282E-2,0.22324017963617843,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J318","v":"Mellem personbil, diesel "},"Peugeot","308","1.6 blue e-hdi 120 hk sw",2015,4.5903988939870771E-2,null,1.8232646845372489E-2,2.0387146160753367,0.4771878995527658,0,0.6740558760579306,0.69315245392500002,9.8895048172427946E-2,9.5423338367212437E-2,1.1629443131381132,0.24239876404293642,0,0.30583604040140694,0.53837083799999996,7.6338670693769942E-2,1.0605448998707165,0.4771878995527658,0,0.18577411330702143,0.30215954864371686,9.5423338367212437E-2,0.63771483285297126,0.24239876404293642,0,8.4290370043475102E-2,0.23468702807278974,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J319","v":"Mellem personbil, diesel "},"Bmw","3-serie","320d touring steptronic",2015,6.692544181887701E-2,null,1.8232646845372489E-2,2.8296402424658305,0.69571319934795761,0,1.1022727679345525,0.69315245392500002,0.24307848289110795,9.5423338367212437E-2,1.3791791301331042,0.35340380552054279,0,0.4110658159187916,0.53837083799999996,7.6338670693769942E-2,1.3970895155966714,0.69571319934795761,0,0.30379342923778441,0.30215954864371686,9.5423338367212437E-2,0.777721873919346,0.35340380552054279,0,0.11329236963224354,0.23468702807278974,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J320","v":"Mellem personbil, diesel "},"Renault","Ny clio","Dci 75 sport tourer",2015,5.0968130068468606E-2,null,1.8232646845372489E-2,1.8855706226584257,0.52983140448563315,0,0.41466171608197605,0.69315245392500002,0.15250170979860384,9.5423338367212437E-2,1.0966206160096634,0.26914026470247737,0,0.21277084261341617,0.53837083799999996,7.6338670693769942E-2,1.0416977142270492,0.52983140448563315,0,0.11428342273048663,0.30215954864371686,9.5423338367212437E-2,0.63880696939759918,0.26914026470247737,0,5.8641005928562057E-2,0.23468702807278974,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J321","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2011,6.630576180203554E-2,null,1.8824432231647537E-2,2.9455221183448308,0.68927141046510598,0,1.1572413618272608,0.75499726536250011,0.24858874232275147,9.5423338367212437E-2,1.4137993431720832,0.35013154806201918,0,0.40092348141629425,0.58640564299999998,7.6338670693769942E-2,1.35923677201422,0.68927141046510598,0,0.2579835446077926,0.31655847857410879,9.5423338367212437E-2,0.76171865914048997,0.35013154806201918,0,8.9377777414519258E-2,0.24587066297018154,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J322","v":"Mellem personbil, diesel "},"Hyundai","I30","1,6 crdi 90 eco",2011,5.5945486520467491E-2,null,1.8824432231647537E-2,2.1677770218277312,0.58157275257993324,0,0.57037290541739527,0.75499726536250011,0.16541076010069014,9.5423338367212437E-2,1.2030033733565617,0.29542349367732867,0,0.24483556598546327,0.58640564299999998,7.6338670693769942E-2,1.1207076671736604,0.58157275257993324,0,0.1271530976524059,0.31655847857410879,9.5423338367212437E-2,0.67221396248084253,0.29542349367732867,0,5.4581135139562365E-2,0.24587066297018154,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J323","v":"Mellem personbil, diesel "},"Peugeot","207","1,6 hdi 92 hk st.car",2011,6.0944870422296508E-2,null,1.8824432231647537E-2,2.1415318202662412,0.63354308366154433,0,0.44867797297639861,0.75499726536250011,0.20889015989858584,9.5423338367212437E-2,1.1885488260423467,0.32182303992083472,0,0.20398147242774206,0.58640564299999998,7.6338670693769942E-2,1.1455485755889734,0.63354308366154433,0,0.10002367498610779,0.31655847857410879,9.5423338367212437E-2,0.68950591525645066,0.32182303992083472,0,4.5473541671664404E-2,0.24587066297018154,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J324","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2011,6.630576180203554E-2,null,2.0716766286936656E-2,3.0129741871789899,0.68927141046510598,0,1.1572413618272608,0.81684207679999998,0.25419599971941109,9.5423338367212437E-2,1.4618341481720833,0.35013154806201918,0,0.40092348141629425,0.63444044799999999,7.6338670693769942E-2,1.3106183593501179,0.68927141046510598,0,0.1970239637094843,0.32889964680831513,9.5423338367212437E-2,0.75018473260699958,0.35013154806201918,0,6.8258477495237488E-2,0.25545603635597292,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J325","v":"Mellem personbil, diesel "},"Hyundai","I30","1,6 crdi 90 eco",2011,5.5945486520467491E-2,null,2.0716766286936656E-2,2.2333528980728943,0.58157275257993324,0,0.57037290541739527,0.81684207679999998,0.16914182490835339,9.5423338367212437E-2,1.2510381783565618,0.29542349367732867,0,0.24483556598546327,0.63444044799999999,7.6338670693769942E-2,1.1030035100186202,0.58157275257993324,0,9.710777226315935E-2,0.32889964680831513,9.5423338367212437E-2,0.66890222210645212,0.29542349367732867,0,4.1684021379380515E-2,0.25545603635597292,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J326","v":"Mellem personbil, diesel "},"Peugeot","207","1,6 hdi 92 hk st.car",2011,6.0944870422296508E-2,null,2.0716766286936656E-2,2.2080884335465614,0.63354308366154433,0,0.44867797297639861,0.81684207679999998,0.21360196174140628,9.5423338367212437E-2,1.2365836310423466,0.32182303992083472,0,0.20398147242774206,0.63444044799999999,7.6338670693769942E-2,1.1342548979793043,0.63354308366154433,0,7.638882914223237E-2,0.32889964680831513,9.5423338367212437E-2,0.68834623105928372,0.32182303992083472,0,3.4728484088706116E-2,0.25545603635597292,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J327","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2011,6.630576180203554E-2,null,1.6301602223050566E-2,3.0805498643426183,0.68927141046510598,{"$f":"(1+Moms)*AI327/AH327","v":0},1.1572413618272608,{"$f":"AN327*(1+AO327)*(1+Moms)","v":0.87868688823749996},{"$f":"(Z327+AA327)/T327","v":0.25992686544553922},{"$f":"(1+Moms)*(AQ327*(1-AR327)*AS327*(U327-AT327)/AT327)/U327","v":9.5423338367212437E-2},{"$f":"SUM(Z129:AD129)","v":1.5098689531720833},0.35013154806201918,0,{"$f":"W327/U327","v":0.40092348141629425},0.682475253,{"$f":"(AQ327*(1-AR327)*AS327*(U327-AT327)/AT327)/U327","v":7.6338670693769942E-2},1.2599421849898305,0.68927141046510598,{"$f":"T129","v":0},{"$f":"AK327*SUM(W327:Y327)/W327","v":0.13606438281117608},{"$f":"V129*AP327","v":0.33918305334633603},{"$f":"X129","v":9.5423338367212437E-2},0.73705254456190883,0.35013154806201918,0,4.7139177575955739E-2,{"$f":"AC129*AP327","v":0.2634431482301639},7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J328","v":"Mellem personbil, diesel "},"Hyundai","I30","1,6 crdi 90 eco",2011,5.5945486520467491E-2,null,1.6301602223050566E-2,2.2990110232064871,0.58157275257993324,0,0.57037290541739527,0.87868688823749996,0.17295513860444622,9.5423338367212437E-2,1.299072983356562,0.29542349367732867,0,0.24483556598546327,0.682475253,7.6338670693769942E-2,1.0832415911673945,0.58157275257993324,0,6.7062446873912815E-2,0.33918305334633603,9.5423338367212437E-2,0.66399222022046123,0.29542349367732867,0,2.8786907619198682E-2,0.2634431482301639,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J329","v":"Mellem personbil, diesel "},"Peugeot","207","1,6 hdi 92 hk st.car",2011,6.0944870422296508E-2,null,1.6301602223050566E-2,2.2747489154231273,0.63354308366154433,0,0.44867797297639861,0.87868688823749996,0.21841763218047211,9.5423338367212437E-2,1.2846184360423467,0.32182303992083472,0,0.20398147242774206,0.682475253,7.6338670693769942E-2,1.1209034586734499,0.63354308366154433,0,5.2753983298356989E-2,0.33918305334633603,9.5423338367212437E-2,0.68558828535051652,0.32182303992083472,0,2.3983426505747838E-2,0.2634431482301639,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J330","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2011,6.630576180203554E-2,null,9.1167045168653645E-3,3.1482488423974906,0.68927141046510598,0,1.1572413618272608,0.94053169967499994,0.26578103206291193,9.5423338367212437E-2,1.5579037581720832,0.35013154806201918,0,0.40092348141629425,0.73051005799999991,7.6338670693769942E-2,1.1795923603635132,0.68927141046510598,0,4.7488913343023437E-2,0.34740869818817133,9.5423338367212437E-2,0.71275463695105312,0.35013154806201918,0,1.6452419602509542E-2,0.26983199859275442,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J331","v":"Mellem personbil, diesel "},"Hyundai","I30","1,6 crdi 90 eco",2011,5.5945486520467491E-2,null,9.1167045168653645E-3,2.3647511926593494,0.58157275257993324,0,0.57037290541739527,0.94053169967499994,0.17685049661980831,9.5423338367212437E-2,1.3471077883565619,0.29542349367732867,0,0.24483556598546327,0.73051005799999991,7.6338670693769942E-2,1.0627326126770431,0.58157275257993324,0,3.8327823541726112E-2,0.34740869818817133,9.5423338367212437E-2,0.65804658256636261,0.29542349367732867,0,1.6452419602509542E-2,0.26983199859275442,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J332","v":"Mellem personbil, diesel "},"Peugeot","207","1,6 hdi 92 hk st.car",2011,6.0944870422296508E-2,null,9.1167045168653645E-3,2.3415130075543127,0.63354308366154433,0,0.44867797297639861,0.94053169967499994,0.22333691287415791,9.5423338367212437E-2,1.3326532410423466,0.32182303992083472,0,0.20398147242774206,0.73051005799999991,7.6338670693769942E-2,1.1125638886867022,0.63354308366154433,0,3.6188768469774001E-2,0.34740869818817133,9.5423338367212437E-2,0.68444612880986866,0.32182303992083472,0,1.6452419602509542E-2,0.26983199859275442,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J333","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2007,8.786530398306551E-2,null,1.0729975679825692E-2,3.6001761035993778,0.91339033534026326,0,1.1301844273679358,1.0023765111124998,0.45880149141146631,9.5423338367212437E-2,1.6961119161558342,0.46397800233985365,0,0.37725038012221074,0.77854486299999992,7.6338670693769942E-2,1.4283552183263069,0.91339033534026326,0,4.9288932250394588E-2,0.37025261236843665,9.5423338367212437E-2,0.84434393719414225,0.46397800233985365,0,1.6452419602509542E-2,0.28757484455800908,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J334","v":"Mellem personbil, diesel "},"Volkswagen","Touran","1,9 tdi",2007,8.5250265174045714E-2,null,1.0729975679825692E-2,3.3417591213625801,0.88620609916942217,0,0.94751850584328323,1.0023765111124998,0.41023466687016247,9.5423338367212437E-2,1.6301127837458187,0.45016913322259616,0,0.32506011682945285,0.77854486299999992,7.6338670693769942E-2,1.3998392468424476,0.88620609916942217,0,4.7957196937376198E-2,0.37025261236843665,9.5423338367212437E-2,0.83053506807688471,0.45016913322259616,0,1.6452419602509542E-2,0.28757484455800908,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J335","v":"Mellem personbil, diesel "},"Peugeot","307","1,6 hdi stc",2007,7.1610222746198396E-2,null,1.0729975679825692E-2,2.7845053146885066,0.74441312330231457,0,0.62402464065708418,1.0023765111124998,0.31826770124939557,9.5423338367212437E-2,1.4656589038055752,0.37814207190698079,0,0.23263329820482456,0.77854486299999992,7.6338670693769942E-2,1.2542216866502656,0.74441312330231457,0,4.4132612612301704E-2,0.37025261236843665,9.5423338367212437E-2,0.75850800676126939,0.37814207190698079,0,1.6452419602509542E-2,0.28757484455800908,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J336","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2007,8.786530398306551E-2,null,8.1183731883921126E-3,3.6723453084275932,0.91339033534026326,0,1.1301844273679358,1.0642213225499999,0.46912588480218165,9.5423338367212437E-2,1.7441467211558341,0.46397800233985365,0,0.37725038012221074,0.82657966799999993,7.6338670693769942E-2,1.4511991325065723,0.91339033534026326,0,4.9288932250394588E-2,0.39309652654870203,9.5423338367212437E-2,0.86208678315939691,0.46397800233985365,0,1.6452419602509542E-2,0.30531769052326369,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J337","v":"Mellem personbil, diesel "},"Volkswagen","Touran","1,9 tdi",2007,8.5250265174045714E-2,null,8.1183731883921126E-3,3.4128354286922287,0.88620609916942217,0,0.94751850584328323,1.0642213225499999,0.41946616276231108,9.5423338367212437E-2,1.6781475887458188,0.45016913322259616,0,0.32506011682945285,0.82657966799999993,7.6338670693769942E-2,1.4226831610227129,0.88620609916942217,0,4.7957196937376198E-2,0.39309652654870203,9.5423338367212437E-2,0.84827791404213937,0.45016913322259616,0,1.6452419602509542E-2,0.30531769052326369,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J338","v":"Mellem personbil, diesel "},"Peugeot","307","1,6 hdi stc",2007,7.1610222746198396E-2,null,8.1183731883921126E-3,2.8535120927123589,0.74441312330231457,0,0.62402464065708418,1.0642213225499999,0.32542966783574762,9.5423338367212437E-2,1.5136937088055753,0.37814207190698079,0,0.23263329820482456,0.82657966799999993,7.6338670693769942E-2,1.2770656008305308,0.74441312330231457,0,4.4132612612301704E-2,0.39309652654870203,9.5423338367212437E-2,0.77625085272652405,0.37814207190698079,0,1.6452419602509542E-2,0.30531769052326369,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J339","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2007,8.786530398306551E-2,null,4.6686591122896024E-3,3.7447426389239666,0.91339033534026326,0,1.1301844273679358,1.1260661339875,0.47967840386105509,9.5423338367212437E-2,1.792181526155834,0.46397800233985365,0,0.37725038012221074,0.87461447299999995,7.6338670693769942E-2,1.4740430466868377,0.91339033534026326,0,4.9288932250394588E-2,0.41594044072896741,9.5423338367212437E-2,0.87982962912465157,0.46397800233985365,0,1.6452419602509542E-2,0.32306053648851835,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J340","v":"Mellem personbil, diesel "},"Volkswagen","Touran","1,9 tdi",2007,8.5250265174045714E-2,null,4.6686591122896024E-3,3.4841157132521898,0.88620609916942217,0,0.94751850584328323,1.1260661339875,0.4289016358847722,9.5423338367212437E-2,1.7261823937458189,0.45016913322259616,0,0.32506011682945285,0.87461447299999995,7.6338670693769942E-2,1.4455270752029783,0.88620609916942217,0,4.7957196937376198E-2,0.41594044072896741,9.5423338367212437E-2,0.86602076000739403,0.45016913322259616,0,1.6452419602509542E-2,0.32306053648851835,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J341","v":"Mellem personbil, diesel "},"Peugeot","307","1,6 hdi stc",2007,7.1610222746198396E-2,null,4.6686591122896024E-3,2.9226771200735819,0.74441312330231457,0,0.62402464065708418,1.1260661339875,0.33274988375947062,9.5423338367212437E-2,1.5617285138055752,0.37814207190698079,0,0.23263329820482456,0.87461447299999995,7.6338670693769942E-2,1.2999095150107962,0.74441312330231457,0,4.4132612612301704E-2,0.41594044072896741,9.5423338367212437E-2,0.79399369869177872,0.37814207190698079,0,1.6452419602509542E-2,0.32306053648851835,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J342","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2007,8.786530398306551E-2,null,1.1140948799004927E-3,3.817378205978339,0.91339033534026326,0,1.1301844273679358,1.1879109454250001,0.49046915947792746,9.5423338367212437E-2,1.8402163311558342,0.46397800233985365,0,0.37725038012221074,0.92264927799999996,7.6338670693769942E-2,1.4968869608671032,0.91339033534026326,0,4.9288932250394588E-2,0.43878435490923279,9.5423338367212437E-2,0.89757247508990623,0.46397800233985365,0,1.6452419602509542E-2,0.34080338245377301,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J343","v":"Mellem personbil, diesel "},"Volkswagen","Touran","1,9 tdi",2007,8.5250265174045714E-2,null,1.1140948799004927E-3,3.5556090156354068,0.88620609916942217,0,0.94751850584328323,1.1879109454250001,0.43855012683048922,9.5423338367212437E-2,1.7742171987458188,0.45016913322259616,0,0.32506011682945285,0.92264927799999996,7.6338670693769942E-2,1.4683709893832437,0.88620609916942217,0,4.7957196937376198E-2,0.43878435490923279,9.5423338367212437E-2,0.88376360597264869,0.45016913322259616,0,1.6452419602509542E-2,0.34080338245377301,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J344","v":"Mellem personbil, diesel "},"Peugeot","307","1,6 hdi stc",2007,7.1610222746198396E-2,null,1.1140948799004927E-3,2.9920074106326964,0.74441312330231457,0,0.62402464065708418,1.1879109454250001,0.34023536288108486,9.5423338367212437E-2,1.6097633188055751,0.37814207190698079,0,0.23263329820482456,0.92264927799999996,7.6338670693769942E-2,1.3227534291910616,0.74441312330231457,0,4.4132612612301704E-2,0.43878435490923279,9.5423338367212437E-2,0.81173654465703338,0.37814207190698079,0,1.6452419602509542E-2,0.34080338245377301,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J345","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2007,8.786530398306551E-2,null,6.4112202754342538E-4,3.8902570122187918,0.91339033534026326,0,1.1301844273679358,1.2497557568625002,0.50150315428088033,9.5423338367212437E-2,1.8882511361558343,0.46397800233985365,0,0.37725038012221074,0.97068408299999998,7.6338670693769942E-2,1.5197308750473686,0.91339033534026326,0,4.9288932250394588E-2,0.46162826908949817,9.5423338367212437E-2,0.91531532105516089,0.46397800233985365,0,1.6452419602509542E-2,0.35854622841902767,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J346","v":"Mellem personbil, diesel "},"Volkswagen","Touran","1,9 tdi",2007,8.5250265174045714E-2,null,6.4112202754342538E-4,3.6273198089124841,0.88620609916942217,0,0.94751850584328323,1.2497557568625002,0.44841610867006643,9.5423338367212437E-2,1.8222520037458187,0.45016913322259616,0,0.32506011682945285,0.97068408299999998,7.6338670693769942E-2,1.4912149035635089,0.88620609916942217,0,4.7957196937376198E-2,0.46162826908949817,9.5423338367212437E-2,0.90150645193790335,0.45016913322259616,0,1.6452419602509542E-2,0.35854622841902767,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J347","v":"Mellem personbil, diesel "},"Peugeot","307","1,6 hdi stc",2007,7.1610222746198396E-2,null,6.4112202754342538E-4,3.0615064346812537,0.74441312330231457,0,0.62402464065708418,1.2497557568625002,0.34788957549214222,9.5423338367212437E-2,1.6577981238055752,0.37814207190698079,0,0.23263329820482456,0.97068408299999998,7.6338670693769942E-2,1.3455973433713269,0.74441312330231457,0,4.4132612612301704E-2,0.46162826908949817,9.5423338367212437E-2,0.82947939062228804,0.37814207190698079,0,1.6452419602509542E-2,0.35854622841902767,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J348","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2007,8.786530398306551E-2,null,4.2836000364230691E-4,3.9633853225356734,0.91339033534026326,0,1.1301844273679358,1.3116005683,0.51278665316026151,9.5423338367212437E-2,1.9362859411558342,0.46397800233985365,0,0.37725038012221074,1.018718888,7.6338670693769942E-2,1.5425747892276338,0.91339033534026326,0,4.9288932250394588E-2,0.48447218326976349,9.5423338367212437E-2,0.93305816702041544,0.46397800233985365,0,1.6452419602509542E-2,0.37628907438428227,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J349","v":"Mellem personbil, diesel "},"Volkswagen","Touran","1,9 tdi",2007,8.5250265174045714E-2,null,4.2836000364230691E-4,3.6992536947984394,0.88620609916942217,0,0.94751850584328323,1.3116005683,0.45850518311852206,9.5423338367212437E-2,1.8702868087458189,0.45016913322259616,0,0.32506011682945285,1.018718888,7.6338670693769942E-2,1.5140588177437744,0.88620609916942217,0,4.7957196937376198E-2,0.48447218326976349,9.5423338367212437E-2,0.91924929790315801,0.45016913322259616,0,1.6452419602509542E-2,0.37628907438428227,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J350","v":"Mellem personbil, diesel "},"Peugeot","307","1,6 hdi stc",2007,7.1610222746198396E-2,null,4.2836000364230691E-4,3.1311785381341797,0.74441312330231457,0,0.62402464065708418,1.3116005683,0.35571686750756876,9.5423338367212437E-2,1.7058329288055754,0.37814207190698079,0,0.23263329820482456,1.018718888,7.6338670693769942E-2,1.3684412575515923,0.74441312330231457,0,4.4132612612301704E-2,0.48447218326976349,9.5423338367212437E-2,0.84722223658754259,0.37814207190698079,0,1.6452419602509542E-2,0.37628907438428227,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J351","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2007,8.786530398306551E-2,null,2.480999467264874E-4,4.0368030029769564,0.91339033534026326,0,1.1301844273679358,1.3734453797375001,0.52435952216404413,9.5423338367212437E-2,1.9843207461558343,0.46397800233985365,0,0.37725038012221074,1.0667536930000001,7.6338670693769942E-2,1.565418703407899,0.91339033534026326,0,4.9288932250394588E-2,0.50731609745002881,9.5423338367212437E-2,0.95080101298567021,0.46397800233985365,0,1.6452419602509542E-2,0.39403192034953699,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J352","v":"Mellem personbil, diesel "},"Volkswagen","Touran","1,9 tdi",2007,8.5250265174045714E-2,null,2.480999467264874E-4,3.771446319286619,0.88620609916942217,0,0.94751850584328323,1.3734453797375001,0.46885299616920162,9.5423338367212437E-2,1.918321613745819,0.45016913322259616,0,0.32506011682945285,1.0667536930000001,7.6338670693769942E-2,1.5369027319240398,0.88620609916942217,0,4.7957196937376198E-2,0.50731609745002881,9.5423338367212437E-2,0.93699214386841267,0.45016913322259616,0,1.6452419602509542E-2,0.39403192034953699,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J353","v":"Mellem personbil, diesel "},"Peugeot","307","1,6 hdi stc",2007,7.1610222746198396E-2,null,2.480999467264874E-4,3.201051375817547,0.74441312330231457,0,0.62402464065708418,1.3734453797375001,0.36374489375343599,9.5423338367212437E-2,1.7538677338055753,0.37814207190698079,0,0.23263329820482456,1.0667536930000001,7.6338670693769942E-2,1.3912851717318577,0.74441312330231457,0,4.4132612612301704E-2,0.50731609745002881,9.5423338367212437E-2,0.86496508255279736,0.37814207190698079,0,1.6452419602509542E-2,0.39403192034953699,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J354","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2007,8.786530398306551E-2,null,1.6807379822911942E-4,4.1104012051104695,0.91339033534026326,0,1.1301844273679358,1.4352901911750002,0.53611291286005747,9.5423338367212437E-2,2.0323555511558342,0.46397800233985365,0,0.37725038012221074,1.114788498,7.6338670693769942E-2,1.5882626175881647,0.91339033534026326,0,4.9288932250394588E-2,0.53016001163029425,9.5423338367212437E-2,0.96854385895092476,0.46397800233985365,0,1.6452419602509542E-2,0.4117747663147916,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J355","v":"Mellem personbil, diesel "},"Volkswagen","Touran","1,9 tdi",2007,8.5250265174045714E-2,null,1.6807379822911942E-4,3.8438003561887979,0.88620609916942217,0,0.94751850584328323,1.4352901911750002,0.4793622216338802,9.5423338367212437E-2,1.9663564187458189,0.45016913322259616,0,0.32506011682945285,1.114788498,7.6338670693769942E-2,1.559746646104305,0.88620609916942217,0,4.7957196937376198E-2,0.53016001163029425,9.5423338367212437E-2,0.95473498983366734,0.45016913322259616,0,1.6452419602509542E-2,0.4117747663147916,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J356","v":"Mellem personbil, diesel "},"Peugeot","307","1,6 hdi stc",2007,7.1610222746198396E-2,null,1.6807379822911942E-4,3.27104944026039,0.74441312330231457,0,0.62402464065708418,1.4352901911750002,0.37189814675877858,9.5423338367212437E-2,1.8019025388055752,0.37814207190698079,0,0.23263329820482456,1.114788498,7.6338670693769942E-2,1.4141290859121229,0.74441312330231457,0,4.4132612612301704E-2,0.53016001163029425,9.5423338367212437E-2,0.88270792851805191,0.37814207190698079,0,1.6452419602509542E-2,0.4117747663147916,7.6338670693769942E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J357","v":"Stor personbil, diesel"},"BMW","3-Serie","330d Touring xDrive Steptronic","2021",5.9195598395956867E-2,{"$f":"P357","v":3111.7399740667729},6.6254422695780522E-3,2.8189446508919134,0.61535879372785618,0,1.7177460379573468,0.220163671625,0.1434077628652726,0.12226838471643793,1.2782098764765788,0.31258590417398197,0,0.69680835452944634,0.17100091000000001,9.781470777315035E-2,2.060656142414615,0.61535879372785618,0,1.185263343038802,0.13776562093151892,0.12226838471643793,0.99820833634596684,0.31258590417398197,0,0.48080530037435382,0.10700242402448072,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J358","v":"Stor personbil, diesel"},"MERCEDES-BENZ","GLE","350 d SUV 4MATIC 9G-TRONIC","2021",6.7234506820099155E-2,null,6.6254422695780522E-3,3.1588204051646138,0.69892603732052794,0,1.9280131089806298,0.220163671625,0.18944920252201802,0.12226838471643793,1.379537724469809,0.35503584177785608,0,0.75568626491880253,0.17100091000000001,9.781470777315035E-2,2.2893099389813196,0.69892603732052794,0,1.3303498960128348,0.13776562093151892,0.12226838471643793,1.081284668863383,0.35503584177785608,0,0.5214316952878959,0.10700242402448072,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J359","v":"Stor personbil, diesel"},"BMW","X3","30d SAV xDrive Steptronic","2021",7.1189477809516746E-2,null,6.6254422695780522E-3,3.9376327945380973,0.74003933363350016,{"$f":"(1+Moms)*AI359/AH359","v":0},2.6430688710624142,{"$f":"AN359*(1+AO359)*(1+Moms)","v":0.220163671625},{"$f":"(Z359+AA359)/T359","v":0.21209253350074528},{"$f":"(1+Moms)*(AQ359*(1-AR359)*AS359*(U359-AT359)/AT359)/U359","v":0.12226838471643793},{"$f":"SUM(Z161:AD161)","v":1.6170896676526398},0.37592030305890639,0,{"$f":"W359/U359","v":0.97235374682058306},0.17100091000000001,{"$f":"(AQ359*(1-AR359)*AS359*(U359-AT359)/AT359)/U359","v":9.781470777315035E-2},2.823819444219362,0.74003933363350016,{"$f":"T161","v":0},{"$f":"AK359*SUM(W359:Y359)/W359","v":1.8237461049379049},{"$f":"V161*AP359","v":0.13776562093151892},{"$f":"X161","v":0.12226838471643793},1.2516720358429301,0.37592030305890639,0,0.67093460098639257,{"$f":"AC161*AP359","v":0.10700242402448072},9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J360","v":"Stor personbil, diesel"},"VOLKSWAGEN","TIGUAN","Gnsn variant","2019",{"$f":"AB360","v":6.525513830476376E-2},null,{"$f":"S360","v":6.6390127787539074E-3},{"$f":"SUM(S162:X162)","v":2.4907144164233261},{"$f":"$AB360*AD360","v":0.67834981451098075},0,{"$f":"(W360/U360)*(SUM(W360:Y360)/W360)","v":1.0730411578851651},0.30740647798749998,0.30964858132324236,0.12226838471643793,1.1100142733038205,{"$f":"AB360*AC360","v":0.3445836677340865},{"$f":"AI360/AH360","v":0},0.42885358479658353,{"$f":"AN360","v":0.238762313},9.781470777315035E-2,{"$f":"SUM(AF162:AJ162)","v":1.6683624642347921},{"$f":"$AB360*AD360","v":0.67834981451098075},0,0.685392703463787,0.18235156154358656,0.12226838471643793,{"$f":"SUM(AL162:AP162)","v":0.85795595332426566},{"$f":"$AB360*AC360","v":0.3445836677340865},{"$f":"AA162","v":0},{"$f":"AK360","v":0.27392529700647605},0.14163228081055268,{"$f":"AD162","v":9.781470777315035E-2}]
[null,null,null,null,null,null,null,null,null,{"$f":"J361","v":"Stor personbil, diesel"},"MERCEDES-BENZ","C-KLASSE","Gnsn variant","2019",6.1891441076950673E-2,null,6.6390127787539074E-3,2.8634985874149099,0.64338301419708832,0,1.5151108636446025,0.30740647798749998,0.27532984686928103,0.12226838471643793,1.2386174467157112,0.32682146297875314,0,0.57521896296380759,0.238762313,9.781470777315035E-2,1.9157626062542779,0.64338301419708832,0,0.967759645797165,0.18235156154358656,0.12226838471643793,0.93368295119490374,0.32682146297875314,0,0.36741449963244749,0.14163228081055268,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J362","v":"Stor personbil, diesel"},"VOLKSWAGEN","TOURAN","Gnsn variant","2019",6.1029687872978175E-2,null,6.6390127787539074E-3,2.2036325343039858,0.63442479050382383,0,0.86420303422694311,0.30740647798749998,0.27532984686928103,0.12226838471643793,1.0169351268242743,0.32227092355119719,0,0.35808718249992677,0.238762313,9.781470777315035E-2,1.4910444896324151,0.63442479050382383,0,0.55199975286856706,0.18235156154358656,0.12226838471643793,0.79044198323490256,0.32227092355119719,0,0.22872407110000229,0.14163228081055268,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J363","v":"Stor personbil, diesel"},"VOLKSWAGEN","TIGUAN","Gnsn variant","2019",6.525513830476376E-2,null,8.4363960323767806E-3,2.5973792846695187,0.67834981451098075,0,1.0730411578851651,0.39464928435000002,0.32907064320693502,0.12226838471643793,1.1777756763038205,0.3445836677340865,0,0.42885358479658353,0.306523716,9.781470777315035E-2,1.6522519087517344,0.67834981451098075,0,0.63037540340598319,0.22125830611833272,0.12226838471643793,0.86618646965084301,0.3445836677340865,0,0.25193698259538666,0.17185111154821958,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J364","v":"Stor personbil, diesel"},"MERCEDES-BENZ","C-KLASSE","Gnsn variant","2019",6.1891441076950673E-2,null,8.4363960323767806E-3,2.968010884570718,0.64338301419708832,0,1.5151108636446025,0.39464928435000002,0.29259933766258955,0.12226838471643793,1.3063788497157112,0.32682146297875314,0,0.57521896296380759,0.306523716,9.781470777315035E-2,1.8769861152947405,0.64338301419708832,0,0.89007641026288165,0.22125830611833272,0.12226838471643793,0.93440897631951203,0.32682146297875314,0,0.33792169401938887,0.17185111154821958,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J365","v":"Stor personbil, diesel"},"VOLKSWAGEN","TOURAN","Gnsn variant","2019",6.1029687872978175E-2,null,8.4363960323767806E-3,2.3081448314597943,0.63442479050382383,0,0.86420303422694311,0.39464928435000002,0.29259933766258955,0.12226838471643793,1.0846965298242743,0.32227092355119719,0,0.35808718249992677,0.306523716,9.781470777315035E-2,1.4856415473926912,0.63442479050382383,0,0.50769006605409683,0.22125830611833272,0.12226838471643793,0.802300856554645,0.32227092355119719,0,0.2103641136820778,0.17185111154821958,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J366","v":"Stor personbil, diesel"},"VOLKSWAGEN","TIGUAN","Gnsn variant","2019",6.525513830476376E-2,null,1.8405979940295702E-2,2.7005561307246988,0.67834981451098075,0,1.0730411578851651,0.48189209071250005,0.34500468289961495,0.12226838471643793,1.2455370793038205,0.3445836677340865,0,0.42885358479658353,0.374285119,9.781470777315035E-2,1.6304621572313551,0.67834981451098075,0,0.57535810334817916,0.25448585465575735,0.12226838471643793,0.87000595992901542,0.3445836677340865,0,0.22994866818429716,0.19765891623748144,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J367","v":"Stor personbil, diesel"},"MERCEDES-BENZ","C-KLASSE","Gnsn variant","2019",6.1891441076950673E-2,null,1.8405979940295702E-2,3.0694217413400597,0.64338301419708832,0,1.5151108636446025,0.48189209071250005,0.30676738806943094,0.12226838471643793,1.3741402527157112,0.32682146297875314,0,0.57521896296380759,0.374285119,9.781470777315035E-2,1.8325304282978818,0.64338301419708832,0,0.81239317472859829,0.25448585465575735,0.12226838471643793,0.93072397539571516,0.32682146297875314,0,0.3084288884063302,0.19765891623748144,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J368","v":"Stor personbil, diesel"},"VOLKSWAGEN","TOURAN","Gnsn variant","2019",6.1029687872978175E-2,null,1.8405979940295702E-2,2.409555688229136,0.63442479050382383,0,0.86420303422694311,0.48189209071250005,0.30676738806943094,0.12226838471643793,1.1524579328242743,0.32227092355119719,0,0.35808718249992677,0.374285119,9.781470777315035E-2,1.4745594091156455,0.63442479050382383,0,0.46338037923962649,0.25448585465575735,0.12226838471643793,0.8097487038259823,0.32227092355119719,0,0.19200415626415329,0.19765891623748144,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J369","v":"Stor personbil, diesel"},"VOLKSWAGEN","TIGUAN","Gnsn variant","2019",6.525513830476376E-2,null,2.578005804221702E-2,2.7971971044395154,0.67834981451098075,0,1.0730411578851651,0.56913489707499998,0.35440285025193169,0.12226838471643793,1.3132984823038205,0.3445836677340865,0,0.42885358479658353,0.442046522,9.781470777315035E-2,1.6029932096736546,0.67834981451098075,0,0.52034080329037546,0.28203420715586047,0.12226838471643793,0.86941442415878289,0.3445836677340865,0,0.20796035377320776,0.21905569487833823,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J370","v":"Stor personbil, diesel"},"MERCEDES-BENZ","C-KLASSE","Gnsn variant","2019",6.1891441076950673E-2,null,2.578005804221702E-2,3.1650211045674661,0.64338301419708832,0,1.5151108636446025,0.56913489707499998,0.31512394493433726,0.12226838471643793,1.4419016557157112,0.32682146297875314,0,0.57521896296380759,0.442046522,9.781470777315035E-2,1.7823955452637015,0.64338301419708832,0,0.73470993919431504,0.28203420715586047,0.12226838471643793,0.92262794842351337,0.32682146297875314,0,0.27893608279327159,0.21905569487833823,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J371","v":"Stor personbil, diesel"},"VOLKSWAGEN","TOURAN","Gnsn variant","2019",6.1029687872978175E-2,null,2.578005804221702E-2,2.5051550514565419,0.63442479050382383,0,0.86420303422694311,0.56913489707499998,0.31512394493433726,0.12226838471643793,1.2202193358242743,0.32227092355119719,0,0.35808718249992677,0.442046522,9.781470777315035E-2,1.4577980748012784,0.63442479050382383,0,0.41907069242515621,0.28203420715586047,0.12226838471643793,0.81278552504891455,0.32227092355119719,0,0.17364419884622881,0.21905569487833823,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J372","v":"Stor personbil, diesel"},"Mercedes-benz","C-klasse","220 bluetec st.car 7g-tronic plus",2015,6.3653531329954133E-2,null,3.1050097591924664E-2,3.0122625918968304,0.66170055404650185,0,1.340744839561733,0.65637770343750013,0.23117111013465766,0.12226838471643793,1.4325133485742043,0.33612628613953849,0,0.48876442966151551,0.50980792500000005,9.781470777315035E-2,1.6639737805994472,0.66170055404650185,0,0.58141300648285499,0.29859183535365247,0.12226838471643793,0.87780931539409834,0.33612628613953849,0,0.21195233285721343,0.23191598862419607,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J373","v":"Stor personbil, diesel"},"Mazda","Mazda6","2,2 skyactiv-d 150 hk stationcar",2015,6.0176657769914613E-2,null,3.1050097591924664E-2,2.3269875438048895,0.62555724647253319,0,0.72853015845689972,0.65637770343750013,0.19425405072151841,0.12226838471643793,1.2223144651498989,0.31776644698065609,0,0.29692538539609248,0.50980792500000005,9.781470777315035E-2,1.3623440300789911,0.62555724647253319,0,0.31592656353636761,0.29859183535365247,0.12226838471643793,0.77625861679948849,0.31776644698065609,0,0.12876147342148594,0.23191598862419607,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J374","v":"Stor personbil, diesel"},"Mercedes-benz","Cla","200 cdi shooting brake stationscar 7g-dct",2015,5.8696903890326564E-2,null,3.1050097591924664E-2,2.7812000100500689,0.61017469123140544,0,1.1981251799432071,0.65637770343750013,0.19425405072151841,0.12226838471643793,1.3666492447036138,0.30995251795654166,0,0.44907409397392178,0.50980792500000005,9.781470777315035E-2,1.5506010080401569,0.61017469123140544,0,0.51956609673866094,0.29859183535365247,0.12226838471643793,0.83442386254186873,0.30995251795654166,0,0.19474064818798065,0.23191598862419607,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J375","v":"Stor personbil, diesel"},"Mercedes-benz","C-klasse","220 bluetec st.car 7g-tronic plus",2015,6.3653531329954133E-2,null,3.7452763665842249E-2,3.1105504936899386,0.66170055404650185,0,1.340744839561733,0.74362050980000016,0.24221620556526563,0.12226838471643793,1.5002747515742043,0.33612628613953849,0,0.48876442966151551,0.57756932800000005,9.781470777315035E-2,1.6046971568073318,0.66170055404650185,0,0.51266991997860545,0.30805829806578661,0.12226838471643793,0.86010182590529605,0.33612628613953849,0,0.18689225097063705,0.23926858102197016,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J376","v":"Stor personbil, diesel"},"Mazda","Mazda6","2,2 skyactiv-d 150 hk stationcar",2015,6.0176657769914613E-2,null,3.7452763665842249E-2,2.4235115900539461,0.62555724647253319,0,0.72853015845689972,0.74362050980000016,0.20353529060807493,0.12226838471643793,1.2900758681498989,0.31776644698065609,0,0.29692538539609248,0.57756932800000005,9.781470777315035E-2,1.3344570678694019,0.62555724647253319,0,0.27857313861464422,0.30805829806578661,0.12226838471643793,0.76838715846717476,0.31776644698065609,0,0.11353742269139819,0.23926858102197016,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J377","v":"Stor personbil, diesel"},"Mercedes-benz","Cla","200 cdi shooting brake stationscar 7g-dct",2015,5.8696903890326564E-2,null,3.7452763665842249E-2,2.8777240562991255,0.61017469123140544,0,1.1981251799432071,0.74362050980000016,0.20353529060807493,0.12226838471643793,1.4344106477036138,0.30995251795654166,0,0.44907409397392178,0.57756932800000005,9.781470777315035E-2,1.4986368238033321,0.61017469123140544,0,0.458135449789702,0.30805829806578661,0.12226838471643793,0.81875138829164595,0.30995251795654166,0,0.17171558153998379,0.23926858102197016,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J378","v":"Stor personbil, diesel"},"Mercedes-benz","C-klasse","220 bluetec st.car 7g-tronic plus",2015,6.3653531329954133E-2,null,3.8504205371123666E-2,3.2082565395474418,0.66170055404650185,0,1.340744839561733,0.83086331616250009,0.25267944506026907,0.12226838471643793,1.5680361545742043,0.33612628613953849,0,0.48876442966151551,0.64533073100000005,9.781470777315035E-2,1.5383293675295588,0.66170055404650185,0,0.44392683347435613,0.31043359529226294,0.12226838471643793,0.8368866350684101,0.33612628613953849,0,0.16183216908406073,0.24111347207166051,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J379","v":"Stor personbil, diesel"},"Mazda","Mazda6","2,2 skyactiv-d 150 hk stationcar",2015,6.0176657769914613E-2,null,3.8504205371123666E-2,2.5195467003266958,0.62555724647253319,0,0.72853015845689972,0.83086331616250009,0.21232759451832497,0.12226838471643793,1.3578372711498989,0.31776644698065609,0,0.29692538539609248,0.64533073100000005,9.781470777315035E-2,1.2994789401741549,0.62555724647253319,0,0.24121971369292095,0.31043359529226294,0.12226838471643793,0.75500799878677749,0.31776644698065609,0,9.8313371961310458E-2,0.24111347207166051,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J380","v":"Stor personbil, diesel"},"Mercedes-benz","Cla","200 cdi shooting brake stationscar 7g-dct",2015,5.8696903890326564E-2,null,3.8504205371123666E-2,2.9737591665718757,0.61017469123140544,0,1.1981251799432071,0.83086331616250009,0.21232759451832497,0.12226838471643793,1.5021720507036138,0.30995251795654166,0,0.44907409397392178,0.64533073100000005,9.781470777315035E-2,1.4395814740808495,0.61017469123140544,0,0.39670480284074311,0.31043359529226294,0.12226838471643793,0.79757121269333942,0.30995251795654166,0,0.14869051489198695,0.24111347207166051,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J381","v":"Stor personbil, diesel"},"Mercedes-benz","C-klasse","220 bluetec st.car 7g-tronic plus",2015,6.3653531329954133E-2,null,3.4787452697141084E-2,3.301974275506677,0.66170055404650185,0,1.340744839561733,0.91810612252500001,0.25915437465700453,0.12226838471643793,1.6357975575742043,0.33612628613953849,0,0.48876442966151551,0.71309213400000004,9.781470777315035E-2,1.4648704127661278,0.66170055404650185,0,0.37518374697010659,0.30571772703308142,0.12226838471643793,0.80816374288344039,0.33612628613953849,0,0.13677208719748435,0.23745066177326715,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J382","v":"Stor personbil, diesel"},"Mazda","Mazda6","2,2 skyactiv-d 150 hk stationcar",2015,6.0176657769914613E-2,null,3.4787452697141084E-2,2.6122304171107871,0.62555724647253319,0,0.72853015845689972,0.91810612252500001,0.21776850493991637,0.12226838471643793,1.4255986741498989,0.31776644698065609,0,0.29692538539609248,0.71309213400000004,9.781470777315035E-2,1.2574096469932501,0.62555724647253319,0,0.2038662887711975,0.30571772703308142,0.12226838471643793,0.73612113775829624,0.31776644698065609,0,8.308932123122266E-2,0.23745066177326715,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J383","v":"Stor personbil, diesel"},"Mercedes-benz","Cla","200 cdi shooting brake stationscar 7g-dct",2015,5.8696903890326564E-2,null,3.4787452697141084E-2,3.0664428833559669,0.61017469123140544,0,1.1981251799432071,0.91810612252500001,0.21776850493991637,0.12226838471643793,1.5699334537036138,0.30995251795654166,0,0.44907409397392178,0.71309213400000004,9.781470777315035E-2,1.3734349588727088,0.61017469123140544,0,0.33527415589178428,0.30571772703308142,0.12226838471643793,0.77088333574694923,0.30995251795654166,0,0.12566544824399009,0.23745066177326715,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J384","v":"Stor personbil, diesel"},"Mercedes-benz","E","200t cdi be aut.",2011,8.4247320877880463E-2,null,3.1586235291172188E-2,4.1076781061359311,0.87578014506154656,0,1.7036783408334961,1.0053489288874999,0.40060230663695046,0.12226838471643793,1.8673515397134111,0.44487302577291854,0,0.5438102691673421,0.78085353700000004,9.781470777315035E-2,1.6958163605727943,0.87578014506154656,0,0.38939274691301451,0.3083750838817953,0.12226838471643793,0.90649564501061408,0.44487302577291854,0,0.12429328320684008,0.23951462825770511,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J385","v":"Stor personbil, diesel"},"Mercedes-benz","C","200t cdi be aut.",2011,7.7837198637172186E-2,null,3.1586235291172188E-2,3.5226657170579987,0.80914469924164645,0,1.2297006456662092,1.0053489288874999,0.35620305854620532,0.12226838471643793,1.6998971162067058,0.41102399120324007,0,0.41020488023031532,0.78085353700000004,9.781470777315035E-2,1.5208485656978521,0.80914469924164645,0,0.28106039785797243,0.3083750838817953,0.12226838471643793,0.84210976075890109,0.41102399120324007,0,9.3756433524805505E-2,0.23951462825770511,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J386","v":"Stor personbil, diesel"},"Mazda","Mazda6","2.2 de low stationsc",2011,7.4593982027290007E-2,null,3.1586235291172188E-2,3.1498113754686692,0.77543033677324447,0,0.93596898845627075,1.0053489288874999,0.31079473663521601,0.12226838471643793,1.6010838593968395,0.39389799156977168,0,0.3285176230539173,0.78085353700000004,9.781470777315035E-2,1.4199988912900303,0.77543033677324447,0,0.21392508591855261,0.3083750838817953,0.12226838471643793,0.80631332041058168,0.39389799156977168,0,7.508599280995451E-2,0.23951462825770511,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J387","v":"Stor personbil, diesel"},"Mercedes-benz","E","200t cdi be aut.",2011,8.4247320877880463E-2,null,2.5319176744035318E-2,4.2042181062632364,0.87578014506154656,0,1.7036783408334961,1.0925917352500001,0.40989950040175549,0.12226838471643793,1.9351129427134111,0.44487302577291854,0,0.5438102691673421,0.84861494000000004,9.781470777315035E-2,1.6065414261537487,0.87578014506154656,0,0.30204122102713721,0.306451675348627,0.12226838471643793,0.87711932617644495,0.44487302577291854,0,9.641087391299584E-2,0.23802071871738018,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J388","v":"Stor personbil, diesel"},"Mercedes-benz","C","200t cdi be aut.",2011,7.7837198637172186E-2,null,2.5319176744035318E-2,3.6181752977252244,0.80914469924164645,0,1.2297006456662092,1.0925917352500001,0.36446983285093121,0.12226838471643793,1.7676585192067058,0.41102399120324007,0,0.41020488023031532,0.84861494000000004,9.781470777315035E-2,1.4558755631144122,0.80914469924164645,0,0.21801080380770096,0.306451675348627,0.12226838471643793,0.81958369898940509,0.41102399120324007,0,7.2724281295634477E-2,0.23802071871738018,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J389","v":"Stor personbil, diesel"},"Mazda","Mazda6","2.2 de low stationsc",2011,7.4593982027290007E-2,null,2.5319176744035318E-2,3.2442671180517233,0.77543033677324447,0,0.93596898845627075,1.0925917352500001,0.31800767285577003,0.12226838471643793,1.6688452623968395,0.39389799156977168,0,0.3285176230539173,0.84861494000000004,9.781470777315035E-2,1.3700861896115859,0.77543033677324447,0,0.16593579277327647,0.306451675348627,0.12226838471643793,0.78797555310299661,0.39389799156977168,0,5.8242135042694369E-2,0.23802071871738018,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J390","v":"Stor personbil, diesel"},"Mercedes-benz","E","200t cdi be aut.",2011,8.4247320877880463E-2,null,1.7261808604873769E-2,4.3010230857508711,0.87578014506154656,0,1.7036783408334961,1.1798345416125,0.41946167352689057,0.12226838471643793,2.0028743457134111,0.44487302577291854,0,0.5438102691673421,0.91637634300000004,9.781470777315035E-2,1.5126857263528206,0.87578014506154656,0,0.21468969514125971,0.2999475014335764,0.12226838471643793,0.84418513131751283,0.44487302577291854,0,6.8528464619151561E-2,0.23296893315229236,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J391","v":"Stor personbil, diesel"},"Mercedes-benz","C","200t cdi be aut.",2011,7.7837198637172186E-2,null,1.7261808604873769E-2,3.7139204897632228,0.80914469924164645,{"$f":"(1+Moms)*AI391/AH391","v":0},1.2297006456662092,{"$f":"AN391*(1+AO391)*(1+Moms)","v":1.1798345416125},{"$f":"(Z391+AA391)/T391","v":0.37297221852642914},{"$f":"(1+Moms)*(AQ391*(1-AR391)*AS391*(U391-AT391)/AT391)/U391","v":0.12226838471643793},{"$f":"SUM(Z193:AD193)","v":1.8354199222067058},0.41102399120324007,0,{"$f":"W391/U391","v":0.41020488023031532},0.91637634300000004,{"$f":"(AQ391*(1-AR391)*AS391*(U391-AT391)/AT391)/U391","v":9.781470777315035E-2},1.3863217951490903,0.80914469924164645,{"$f":"T193","v":0},{"$f":"AK391*SUM(W391:Y391)/W391","v":0.15496120975742941},{"$f":"V193*AP391","v":0.2999475014335764},{"$f":"X193","v":0.12226838471643793},0.7934997611951462,0.41102399120324007,0,5.1692129066463428E-2,{"$f":"AC193*AP391","v":0.23296893315229236},9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J392","v":"Stor personbil, diesel"},"Mazda","Mazda6","2.2 de low stationsc",2011,7.4593982027290007E-2,null,1.7261808604873769E-2,3.3389284365616829,0.77543033677324447,0,0.93596898845627075,1.1798345416125,0.32542618500322995,0.12226838471643793,1.7366066653968395,0.39389799156977168,0,0.3285176230539173,0.91637634300000004,9.781470777315035E-2,1.3155927225512589,0.77543033677324447,0,0.11794649962800025,0.2999475014335764,0.12226838471643793,0.76607990977064866,0.39389799156977168,0,4.1398277275434214E-2,0.23296893315229236,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J393","v":"Stor personbil, diesel"},"Mercedes-benz","E","200t cdi be aut.",2011,8.4247320877880463E-2,null,1.1189411502077714E-2,4.3975183577821442,0.87578014506154656,0,1.7036783408334961,1.2670773479749999,0.42871413919566359,0.12226838471643793,2.0706357487134111,0.44487302577291854,0,0.5438102691673421,0.98413774600000004,9.781470777315035E-2,1.3441795287890257,0.87578014506154656,0,5.7268436874397755E-2,0.28886256213664357,0.12226838471643793,0.78532696049975126,0.44487302577291854,0,1.8279955391240645E-2,0.22435927156244165,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J394","v":"Stor personbil, diesel"},"Mercedes-benz","C","200t cdi be aut.",2011,7.7837198637172186E-2,null,1.1189411502077714E-2,3.8093902996045053,0.80914469924164645,0,1.2297006456662092,1.2670773479749999,0.38119922200521222,0.12226838471643793,1.9031813252067058,0.41102399120324007,0,0.41020488023031532,0.98413774600000004,9.781470777315035E-2,1.2750747819186046,0.80914469924164645,0,5.4799135823876695E-2,0.28886256213664357,0.12226838471643793,0.75147792593007279,0.41102399120324007,0,1.8279955391240645E-2,0.22435927156244165,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J395","v":"Stor personbil, diesel"},"Mazda","Mazda6","2.2 de low stationsc",2011,7.4593982027290007E-2,null,1.1189411502077714E-2,3.4333494782541125,0.77543033677324447,0,0.93596898845627075,1.2670773479749999,0.33260442033315968,0.12226838471643793,1.8043680683968395,0.39389799156977168,0,0.3285176230539173,0.98413774600000004,9.781470777315035E-2,1.2386421162998205,0.77543033677324447,0,5.2080832673494663E-2,0.28886256213664357,0.12226838471643793,0.7343519262966044,0.39389799156977168,0,1.8279955391240645E-2,0.22435927156244165,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J396","v":"Stor personbil, diesel"},"Mercedes-benz","E","320 cdi aut.",2007,0.10850033749424,null,1.179536865922968E-2,5.8896395240718444,1.1278986716701735,0,2.6467466004695743,1.3543201543375001,0.63840571287815884,0.12226838471643793,2.5312951453111583,0.57294253319239508,0,0.80863875534561291,1.051899149,9.781470777315035E-2,1.6187507594537871,1.1278986716701735,0,5.9831920580931043E-2,0.30875178248624463,0.12226838471643793,0.9288444060548402,0.57294253319239508,0,1.8279955391240645E-2,0.23980720969805408,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J397","v":"Stor personbil, diesel"},"Toyota","Corolla verso","2,2 d-4d",2007,9.0075751882010557E-2,null,1.179536865922968E-2,3.7893336370978465,0.93636870855637044,0,0.88597476921435048,1.3543201543375001,0.49040162027318779,0.12226838471643793,1.9309253509602833,0.47565040491444122,0,0.30556108927269171,1.051899149,9.781470777315035E-2,1.4203916297993413,0.93636870855637044,0,5.3002754040288293E-2,0.30875178248624463,0.12226838471643793,0.83155227777688634,0.47565040491444122,0,1.8279955391240645E-2,0.23980720969805408,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J398","v":"Stor personbil, diesel"},"Toyota","Avensis","2,2 stw d-4d",2007,8.5760745803830404E-2,null,1.179536865922968E-2,3.832207316363788,0.89151272251774194,0,1.0256163177460371,1.3543201543375001,0.43848973704607108,0.12226838471643793,1.9480372881154369,0.45286475677482724,0,0.34545867456745927,1.051899149,9.781470777315035E-2,1.376803405753638,0.89151272251774194,0,5.4270516033213687E-2,0.30875178248624463,0.12226838471643793,0.80876662963727242,0.45286475677482724,0,1.8279955391240645E-2,0.23980720969805408,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J399","v":"Stor personbil, diesel"},"Mercedes-benz","E","320 cdi aut.",2007,0.10850033749424,null,1.2873793369125199E-2,5.9914095588561604,1.1278986716701735,0,2.6467466004695743,1.4415629607,0.65293294129997426,0.12226838471643793,2.5990565483111583,0.57294253319239508,0,0.80863875534561291,1.119660552,9.781470777315035E-2,1.6386399798033879,1.1278986716701735,0,5.9831920580931043E-2,0.32864100283584557,0.12226838471643793,0.94429234419045249,0.57294253319239508,0,1.8279955391240645E-2,0.25525514783366648,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J400","v":"Stor personbil, diesel"},"Toyota","Corolla verso","2,2 d-4d",2007,9.0075751882010557E-2,null,1.2873793369125199E-2,3.8877357677151663,0.93636870855637044,0,0.88597476921435048,1.4415629607,0.50156094452800792,0.12226838471643793,1.9986867539602833,0.47565040491444122,0,0.30556108927269171,1.119660552,9.781470777315035E-2,1.4402808501489421,0.93636870855637044,0,5.3002754040288293E-2,0.32864100283584557,0.12226838471643793,0.84700021591249874,0.47565040491444122,0,1.8279955391240645E-2,0.25525514783366648,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J401","v":"Stor personbil, diesel"},"Toyota","Avensis","2,2 stw d-4d",2007,8.5760745803830404E-2,null,1.2873793369125199E-2,3.9294281671613409,0.89151272251774194,0,1.0256163177460371,1.4415629607,0.44846778148112421,0.12226838471643793,2.0157986911154366,0.45286475677482724,0,0.34545867456745927,1.119660552,9.781470777315035E-2,1.3966926261032391,0.89151272251774194,0,5.4270516033213687E-2,0.32864100283584557,0.12226838471643793,0.82421456777288471,0.45286475677482724,0,1.8279955391240645E-2,0.25525514783366648,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J402","v":"Stor personbil, diesel"},"Mercedes-benz","E","320 cdi aut.",2007,0.10850033749424,null,8.2430415369656798E-3,6.0933248263174757,1.1278986716701735,0,2.6467466004695743,1.5288057670625002,0.66760540239879018,0.12226838471643793,2.6668179513111583,0.57294253319239508,0,0.80863875534561291,1.187421955,9.781470777315035E-2,1.658529200152989,1.1278986716701735,0,5.9831920580931043E-2,0.34853022318544663,0.12226838471643793,0.95974028232606501,0.57294253319239508,0,1.8279955391240645E-2,0.27070308596927889,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J403","v":"Stor personbil, diesel"},"Toyota","Corolla verso","2,2 d-4d",2007,9.0075751882010557E-2,null,8.2430415369656798E-3,3.9862494611501131,0.93636870855637044,0,0.88597476921435048,1.5288057670625002,0.51283183160045476,0.12226838471643793,2.0664481569602833,0.47565040491444122,0,0.30556108927269171,1.187421955,9.781470777315035E-2,1.4601700704985432,0.93636870855637044,0,5.3002754040288293E-2,0.34853022318544663,0.12226838471643793,0.86244815404811115,0.47565040491444122,0,1.8279955391240645E-2,0.27070308596927889,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J404","v":"Stor personbil, diesel"},"Toyota","Avensis","2,2 stw d-4d",2007,8.5760745803830404E-2,null,8.2430415369656798E-3,4.0267487711989798,0.89151272251774194,0,1.0256163177460371,1.5288057670625002,0.45854557915626243,0.12226838471643793,2.0835600941154366,0.45286475677482724,0,0.34545867456745927,1.187421955,9.781470777315035E-2,1.4165818464528401,0.89151272251774194,0,5.4270516033213687E-2,0.34853022318544663,0.12226838471643793,0.83966250590849723,0.45286475677482724,0,1.8279955391240645E-2,0.27070308596927889,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J405","v":"Stor personbil, diesel"},"Mercedes-benz","E","320 cdi aut.",2007,0.10850033749424,null,2.7480489805816518E-3,6.1956489333784743,1.1278986716701735,0,2.6467466004695743,1.6160485734250001,0.68268670309728852,0.12226838471643793,2.7345793543111583,0.57294253319239508,0,0.80863875534561291,1.255183358,9.781470777315035E-2,1.67841842050259,1.1278986716701735,0,5.9831920580931043E-2,0.36841944353504757,0.12226838471643793,0.97518822046167741,0.57294253319239508,0,1.8279955391240645E-2,0.28615102410489135,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J406","v":"Stor personbil, diesel"},"Toyota","Corolla verso","2,2 d-4d",2007,9.0075751882010557E-2,null,2.7480489805816518E-3,4.0850772113017717,0.93636870855637044,0,0.88597476921435048,1.6160485734250001,0.52441677538961262,0.12226838471643793,2.1342095599602833,0.47565040491444122,0,0.30556108927269171,1.255183358,9.781470777315035E-2,1.4800592908481442,0.93636870855637044,0,5.3002754040288293E-2,0.36841944353504757,0.12226838471643793,0.87789609218372355,0.47565040491444122,0,1.8279955391240645E-2,0.28615102410489135,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J407","v":"Stor personbil, diesel"},"Toyota","Avensis","2,2 stw d-4d",2007,8.5760745803830404E-2,null,2.7480489805816518E-3,4.1243501872107942,0.89151272251774194,0,1.0256163177460371,1.6160485734250001,0.46890418880557705,0.12226838471643793,2.1513214971154366,0.45286475677482724,0,0.34545867456745927,1.255183358,9.781470777315035E-2,1.436471066802441,0.89151272251774194,0,5.4270516033213687E-2,0.36841944353504757,0.12226838471643793,0.85511044404410963,0.45286475677482724,0,1.8279955391240645E-2,0.28615102410489135,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J408","v":"Stor personbil, diesel"},"Mercedes-benz","E","320 cdi aut.",2007,0.10850033749424,null,1.984898287815862E-3,6.2983170472408361,1.1278986716701735,0,2.6467466004695743,1.7032913797875002,0.69811201059715011,0.12226838471643793,2.8023407573111583,0.57294253319239508,0,0.80863875534561291,1.322944761,9.781470777315035E-2,1.6983076408521911,1.1278986716701735,0,5.9831920580931043E-2,0.38830866388464863,0.12226838471643793,0.99063615859728982,0.57294253319239508,0,1.8279955391240645E-2,0.30159896224050375,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J409","v":"Stor personbil, diesel"},"Toyota","Corolla verso","2,2 d-4d",2007,9.0075751882010557E-2,null,1.984898287815862E-3,4.1841692158129549,0.93636870855637044,0,0.88597476921435048,1.7032913797875002,0.5362659735382953,0.12226838471643793,2.2019709629602833,0.47565040491444122,0,0.30556108927269171,1.322944761,9.781470777315035E-2,1.4999485111977453,0.93636870855637044,0,5.3002754040288293E-2,0.38830866388464863,0.12226838471643793,0.89334403031933607,0.47565040491444122,0,1.8279955391240645E-2,0.30159896224050375,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J410","v":"Stor personbil, diesel"},"Toyota","Avensis","2,2 stw d-4d",2007,8.5760745803830404E-2,null,1.984898287815862E-3,4.2221878847107428,0.89151272251774194,0,1.0256163177460371,1.7032913797875002,0.47949907994302526,0.12226838471643793,2.2190829001154371,0.45286475677482724,0,0.34545867456745927,1.322944761,9.781470777315035E-2,1.456360287152042,0.89151272251774194,0,5.4270516033213687E-2,0.38830866388464863,0.12226838471643793,0.87055838217972203,0.45286475677482724,0,1.8279955391240645E-2,0.30159896224050375,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J411","v":"Stor personbil, diesel"},"Mercedes-benz","E","320 cdi aut.",2007,0.10850033749424,null,1.3739109728740605E-3,6.4012861828214263,1.1278986716701735,0,2.6467466004695743,1.7905341861500002,0.71383833981524014,0.12226838471643793,2.8701021603111583,0.57294253319239508,0,0.80863875534561291,1.390706164,9.781470777315035E-2,1.7181968612017919,1.1278986716701735,0,5.9831920580931043E-2,0.40819788423424958,0.12226838471643793,1.0060840967329021,0.57294253319239508,0,1.8279955391240645E-2,0.31704690037611616,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J412","v":"Stor personbil, diesel"},"Toyota","Corolla verso","2,2 d-4d",2007,9.0075751882010557E-2,null,1.3739109728740605E-3,4.2834924550004239,0.93636870855637044,0,0.88597476921435048,1.7905341861500002,0.54834640636326404,0.12226838471643793,2.2697323659602833,0.47565040491444122,0,0.30556108927269171,1.390706164,9.781470777315035E-2,1.5198377315473461,0.93636870855637044,0,5.3002754040288293E-2,0.40819788423424958,0.12226838471643793,0.90879196845494836,0.47565040491444122,0,1.8279955391240645E-2,0.31704690037611616,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J413","v":"Stor personbil, diesel"},"Toyota","Avensis","2,2 stw d-4d",2007,8.5760745803830404E-2,null,1.3739109728740605E-3,4.3202323393424154,0.89151272251774194,0,1.0256163177460371,1.7905341861500002,0.49030072821219783,0.12226838471643793,2.2868443031154366,0.45286475677482724,0,0.34545867456745927,1.390706164,9.781470777315035E-2,1.4762495075016431,0.89151272251774194,0,5.4270516033213687E-2,0.40819788423424958,0.12226838471643793,0.88600632031533444,0.45286475677482724,0,1.8279955391240645E-2,0.31704690037611616,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J414","v":"Stor personbil, diesel"},"Mercedes-benz","E","320 cdi aut.",2007,0.10850033749424,null,8.3648893295022958E-4,6.5045177739919247,1.1278986716701735,0,2.6467466004695743,1.8777769925125001,0.72982712462323862,0.12226838471643793,2.9378635633111583,0.57294253319239508,0,0.80863875534561291,1.458467567,9.781470777315035E-2,1.738086081551393,1.1278986716701735,0,5.9831920580931043E-2,0.42808710458385058,0.12226838471643793,1.0215320348685146,0.57294253319239508,0,1.8279955391240645E-2,0.33249483851172856,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J415","v":"Stor personbil, diesel"},"Toyota","Corolla verso","2,2 d-4d",2007,9.0075751882010557E-2,null,8.3648893295022958E-4,4.3830173036721813,0.93636870855637044,0,0.88597476921435048,1.8777769925125001,0.56062844867252237,0.12226838471643793,2.3374937689602833,0.47565040491444122,0,0.30556108927269171,1.458467567,9.781470777315035E-2,1.5397269518969472,0.93636870855637044,0,5.3002754040288293E-2,0.42808710458385058,0.12226838471643793,0.92423990659056088,0.47565040491444122,0,1.8279955391240645E-2,0.33249483851172856,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J416","v":"Stor personbil, diesel"},"Toyota","Avensis","2,2 stw d-4d",2007,8.5760745803830404E-2,null,8.3648893295022958E-4,4.4184570619138697,0.89151272251774194,0,1.0256163177460371,1.8777769925125001,0.50128264442115178,0.12226838471643793,2.3546057061154371,0.45286475677482724,0,0.34545867456745927,1.458467567,9.781470777315035E-2,1.4961387278512439,0.89151272251774194,0,5.4270516033213687E-2,0.42808710458385058,0.12226838471643793,0.90145425845094684,0.45286475677482724,0,1.8279955391240645E-2,0.33249483851172856,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J417","v":"Stor personbil, diesel"},"Mercedes-benz","E","320 cdi aut.",2007,0.10850033749424,null,4.3974206237872433E-4,6.6081779594359293,1.1278986716701735,0,2.6467466004695743,1.9650197988750002,0.74624450370474271,0.12226838471643793,3.0056249663111583,0.57294253319239508,0,0.80863875534561291,1.52622897,9.781470777315035E-2,1.757975301900994,1.1278986716701735,0,5.9831920580931043E-2,0.44797632493345158,0.12226838471643793,1.0369799730041269,0.57294253319239508,0,1.8279955391240645E-2,0.34794277664734097,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J418","v":"Stor personbil, diesel"},"Toyota","Corolla verso","2,2 d-4d",2007,9.0075751882010557E-2,null,4.3974206237872433E-4,4.4828713839312009,0.93636870855637044,0,0.88597476921435048,1.9650197988750002,0.5732397225690411,0.12226838471643793,2.4052551719602833,0.47565040491444122,0,0.30556108927269171,1.52622897,9.781470777315035E-2,1.5596161722465482,0.93636870855637044,0,5.3002754040288293E-2,0.44797632493345158,0.12226838471643793,0.93968784472617317,0.47565040491444122,0,1.8279955391240645E-2,0.34794277664734097,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J419","v":"Stor personbil, diesel"},"Toyota","Avensis","2,2 stw d-4d",2007,8.5760745803830404E-2,null,4.3974206237872433E-4,4.5169761649811395,0.89151272251774194,0,1.0256163177460371,1.9650197988750002,0.51255894112592193,0.12226838471643793,2.4223671091154366,0.45286475677482724,0,0.34545867456745927,1.52622897,9.781470777315035E-2,1.516027948200845,0.89151272251774194,0,5.4270516033213687E-2,0.44797632493345158,0.12226838471643793,0.91690219658655925,0.45286475677482724,0,1.8279955391240645E-2,0.34794277664734097,9.781470777315035E-2]
[null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[null,null,null,null,null,null,null,null,null,null,"Note: De samlede kørselsomkostninger omfatter omkostninger til brændstof/el, motorolie/batteri, dæk, reparation og vedligehold samt afskrivninger. "]
[null,null,null,null,null,null,null,null,null,null,"Note: Her er alle omkostningerne samlet og opgjort som gennemsnitlige og marginale omkostninger henholdsvis uden og med afgifter."]
[null,null,null,null,null,null,null,null,null,null,"Note: "]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,"Basis-registreringsafgift",null,null,"Tillæg for CO2-udledning ",null,null,null,null,null,null,null,null,null,null,null,2017,2020,2017,2020]
[null,"Størrelse","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Repræsemtativ årgang","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Udligningsafgift [kr per år]","Brændstof-effektivitet [liter per km, realt forbrug]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstofpris inkl. moms og afgifter [kr per liter]","Brændstof-effektivitet [liter per km oplyst]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Batteri levetid km","Batteri pris","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug",null,null,"Drivmiddel","Årgang","Brændstof-effektivitet, oplyst [liter per km / kWh per km]","Batteri-størrelse [kWh]","Salgspris inkl. moms og afgifter [kr]","Afledt CO₂-udledning, oplyst [gram per km]","Pris før moms og afgift [kr.]","Moms [kr.]","Batteri-fradrag  [kr.]","Afgiftspligtig værdi [kr.]","Op til lavt knæk","Mellem lavt og højt knæk","Over højt knæk","Op til lavt knæk","Mellem lavt og højt knæk","Over højt knæk","Bundfradrag  [kr.]","Registreringsafgift før indfasning, ialt  [kr.]","Registreringsafgift efter indfasning, ialt  [kr.]","Ekstra bundfradrag, lav- eller nul-emission  [kr.]","Endelig registreringsafgift, i alt","Checksum","CO₂-Ejerafgift, årligt [kr. per år]","Udlignings-afgift, årligt [kr. per år]",null,"Grøn ejerafgift til og med  2017","Grøn ejerafgift 2017 - 2020","Udligningsafgift til og med 2017","Udligningsafgift 2017-2020",null,"År","Brændstofforbug per liter"]
[null,1,{"$f":"IF(COUNTIF(H32:H231,H231)=1,H231+0.1,IF(COUNTIF(H32:H231,H231)=2,H231+0.2,IF(COUNTIF(H32:H231,H231)=3,H231+0.3,0)))","v":0.1},{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H231)),ABS($E$429:$E$491-H231),0))","v":0},{"$f":"(IF(G231=0,0,H231))*1","v":0},0.1,1,0,{"$f":"H231+input_år-original_år","v":0},{"$f":"IFERROR(INDEX(J$429:J$491,MATCH($C231,$B$429:$B$491,0)),INDEX(J$429:J$491,MATCH(ROUND($I$231+$C231-$H231,1),$B$429:$B$491,0)))","v":"Lille personbil, diesel"},{"$f":"IFERROR(INDEX(K$429:K$491,MATCH($C231,$B$429:$B$491,0)),INDEX(K$429:K$491,MATCH(ROUND($I$231+$C231-$H231,1),$B$429:$B$491,0)))","v":"FIAT"},"500L Wagon","1.3 MJT 95","2021",{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(Q231:Q293,R231:R293)/3","v":1199.8680473867219},{"$f":"IFERROR(INDEX(Q$429:Q$491,MATCH($C231,$B$429:$B$491,0)),INDEX(Q$429:Q$491,MATCH(ROUND($I$231+$C231-$H231,1),$B$429:$B$491,0)))","v":0.37361813401218252},{"$f":"INDEX(skrotrate_pbil,MATCH(H231&\" \"&IF(O231>original_år,0,original_år-O231),match_skrot,0))","v":1},{"$f":"Q231*R231/SUMPRODUCT($Q$231:$Q$293,$R$231:$R$293)","v":1.0379422826977018E-4},{"$f":"IFERROR(INDEX(T$429:T$491,MATCH($C231,$B$429:$B$491,0)),INDEX(T$429:T$491,MATCH(ROUND($I$231+$C231-$H231,1),$B$429:$B$491,0)))","v":23543.060499397801},{"$f":"IFERROR(INDEX(U$429:U$491,MATCH($C231,$B$429:$B$491,0)),INDEX(U$429:U$491,MATCH(ROUND($I$231+$C231-$H231,1),$B$429:$B$491,0)))","v":327485.38030738995},{"$f":"IFERROR(INDEX(V$429:V$491,MATCH($C231,$B$429:$B$491,0)),INDEX(V$429:V$491,MATCH(ROUND($I$231+$C231-$H231,1),$B$429:$B$491,0)))","v":16.600000000000001},101775,{"$f":"IFERROR(INDEX(X$429:X$491,MATCH($C231,$B$429:$B$491,0)),BH231)","v":20355},{"$f":"IFERROR(INDEX(Y$429:Y$491,MATCH($C231,$B$429:$B$491,0)),BU231)","v":77860},{"$f":"IF(O231<=$BZ$229,BZ231,IF(O231<=$CA$229,CA231,BW231))","v":660},{"$f":"IF(Q231<=$CB$229,CB231,IF(Q231<=$CC$229,CC231,BX231))","v":1280},{"$f":"AE231*AW231*AX231","v":4.8624955825250275E-2},{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C231,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C231-$H231,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O231))","v":4.4642857142857144E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C231,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C231-$H231,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O231))","v":132},{"$f":"IFERROR(INDEX(AG$429:AG$491,MATCH($C231,$B$429:$B$491,0)),INDEX(AG$429:AG$491,MATCH(ROUND($I$231+$C231-$H231,1),$B$429:$B$491,0)))","v":0},{"$f":"IFERROR(INDEX(AH$429:AH$491,MATCH($C231,$B$429:$B$491,0)),INDEX(AH$429:AH$491,MATCH(ROUND($I$231+$C231-$H231,1),$B$429:$B$491,0)))","v":1},0,null,{"$f":"IF(H231 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H231)/100000*W231,Afskrivning!$C$31)/100","v":0.16652545281874664},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H231","v":0.140077536},{"$f":"IFERROR(INDEX(AO$429:AO$491,MATCH($C231,$B$429:$B$491,0)),INDEX(AO$429:AO$491,MATCH(ROUND($I$231+$C231-$H231,1),$B$429:$B$491,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B231&\"-\"&H231,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B231&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.69355111712931616},594,0,{"$f":"IFERROR(INDEX(AS$429:AS$491,MATCH($C231,$B$429:$B$491,0)),INDEX(AS$429:AS$491,MATCH(ROUND($I$231+$C231-$H231,1),$B$429:$B$491,0)))","v":4},35000,null,null,{"$f":"IFERROR(INDEX(AW$429:AW$491,MATCH($C231,$B$429:$B$491,0)),INDEX(AW$429:AW$491,MATCH(ROUND($I$231+$C231-$H231,1),$B$429:$B$491,0)))","v":1},1.0891990104856062,null,null,"Diesel",{"$f":"O231","v":2021},{"$f":"AB231","v":4.8624955825250275E-2},null,{"$f":"BG231+BH231+BU231","v":174654.6875},{"$f":"$G$6*BC231","v":0},{"$f":"W231","v":101775},{"$f":"BG231*'Ny Regafg'!$F$4","v":25443.75},null,{"$f":"BG231+BH231-BI231","v":127218.75},{"$f":"IF(BJ231>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ231*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ231>'Ny Regafg'!$F$20,MIN(BJ231-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":52885.9375},{"$f":"IF(BJ231>'Ny Regafg'!$F$21,(BJ231-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF231>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF231*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF231>'Ny Regafg'!$F$32,MIN(BF231-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF231>'Ny Regafg'!$F$33,(BF231-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BK231:BP231)-BQ231","v":47435.9375},{"$f":"BR231","v":47435.9375},null,{"$f":"BS231-BT231","v":47435.9375},{"$f":"BU231+BH231+BG231-BE231","v":0},{"$f":"IF(BF231<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF231-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF231<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF231-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF231,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF231,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF231,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF231,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,{"$f":"O231","v":2021},{"$f":"1/(AX231*AE231)","v":20.565571382600901}]
[null,1,{"$f":"IF(COUNTIF(H33:H232,H232)=1,H232+0.1,IF(COUNTIF(H33:H232,H232)=2,H232+0.2,IF(COUNTIF(H33:H232,H232)=3,H232+0.3,0)))","v":0.2},{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H232)),ABS($E$429:$E$491-H232),0))","v":0},{"$f":"(IF(G232=0,0,H232))*1","v":0},0.2,1,0,0,{"$f":"IFERROR(INDEX(J$429:J$491,MATCH($C232,$B$429:$B$491,0)),INDEX(J$429:J$491,MATCH(ROUND($I$231+$C232-$H232,1),$B$429:$B$491,0)))","v":"Lille personbil, diesel"},"FIAT","500L Wagon","1.3 MJT 95","2021",{"$f":"input_år","v":2021},null,0.37361813401218252,1,{"$f":"Q232*R232/SUMPRODUCT($Q$231:$Q$293,$R$231:$R$293)","v":1.0379422826977018E-4},23543.060499397801,327485.38030738995,16.600000000000001,101775,20355,77860,{"$f":"IF(O232<=$BZ$229,BZ232,IF(O232<=$CA$229,CA232,BW232))","v":660},1280,{"$f":"AE232*AW232*AX232","v":4.8624955825250275E-2},{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C232,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C232-$H232,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O232))","v":4.4642857142857144E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C232,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C232-$H232,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O232))","v":132},0,1,0,null,{"$f":"IF(H232 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H232)/100000*W232,Afskrivning!$C$31)/100","v":0.16652545281874664},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H232","v":0.140077536},0.03,{"$f":"IFERROR(VLOOKUP(B232&\"-\"&H232,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B232&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.69355111712931616},594,0,4,35000,null,null,1,1.0891990104856062,null,null,{"$f":"BA231","v":"Diesel"},{"$f":"O232","v":2021},{"$f":"AB232","v":4.8624955825250275E-2},null,{"$f":"BG232+BH232+BU232","v":174654.6875},{"$f":"$G$6*BC232","v":0},101775,{"$f":"BG232*'Ny Regafg'!$F$4","v":25443.75},null,{"$f":"BG232+BH232-BI232","v":127218.75},{"$f":"IF(BJ232>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ232*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ232>'Ny Regafg'!$F$20,MIN(BJ232-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":52885.9375},{"$f":"IF(BJ232>'Ny Regafg'!$F$21,(BJ232-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF232>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF232*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF232>'Ny Regafg'!$F$32,MIN(BF232-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF232>'Ny Regafg'!$F$33,(BF232-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BK232:BP232)-BQ232","v":47435.9375},{"$f":"BR232","v":47435.9375},null,{"$f":"BS232-BT232","v":47435.9375},{"$f":"BU232+BH232+BG232-BE232","v":0},{"$f":"IF(BF232<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF232-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF232<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF232-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF232,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF232,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF232,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF232,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2021,{"$f":"1/(AX232*AE232)","v":20.565571382600901}]
[null,1,0.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H233)),ABS($E$429:$E$491-H233),0))","v":0},0,0.3,1,0,0,"Lille personbil, diesel","FIAT","500L Wagon","1.3 MJT 95","2021",{"$f":"input_år","v":2021},null,0.37361813401218252,1,{"$f":"Q233*R233/SUMPRODUCT($Q$231:$Q$293,$R$231:$R$293)","v":1.0379422826977018E-4},23543.060499397801,327485.38030738995,16.600000000000001,101775,20355,77860,660,1280,4.8624955825250275E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C233,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C233-$H233,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O233))","v":4.4642857142857144E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C233,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C233-$H233,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O233))","v":132},0,1,0,null,{"$f":"IF(H233 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H233)/100000*W233,Afskrivning!$C$31)/100","v":0.16652545281874664},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H233","v":0.140077536},0.03,{"$f":"IFERROR(VLOOKUP(B233&\"-\"&H233,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B233&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.69355111712931616},594,0,4,35000,null,null,1,1.0891990104856062,null,null,{"$f":"BA232","v":"Diesel"},2021,4.8624955825250275E-2,null,174654.6875,0,101775,{"$f":"BG233*'Ny Regafg'!$F$4","v":25443.75},null,127218.75,{"$f":"IF(BJ233>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ233*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ233>'Ny Regafg'!$F$20,MIN(BJ233-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":52885.9375},{"$f":"IF(BJ233>'Ny Regafg'!$F$21,(BJ233-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF233>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF233*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF233>'Ny Regafg'!$F$32,MIN(BF233-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF233>'Ny Regafg'!$F$33,(BF233-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},47435.9375,47435.9375,null,47435.9375,0,{"$f":"IF(BF233<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF233-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF233<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF233-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF233,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF233,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF233,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF233,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2021,20.565571382600901]
[null,1,1.1000000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H234)),ABS($E$429:$E$491-H234),0))","v":0},0,{"$f":"(IF(E234=0,0,IF(COUNTIF(E232:E234,E234)=1,E234&\",1\",IF(COUNTIF(E232:E234,E234)=2,E234&\",2\",IF(COUNTIF(E232:E234,E234)=3,E234&\",3\")))))*1","v":0},0,1,1,"Lille personbil, diesel","PEUGEOT","208","Gnsn variant","2019",{"$f":"O231-1","v":2020},null,0.7368036213891519,1,2.0469018044494948E-4,23025.113168410997,327485.38030738995,16.600000000000001,94180.223434032436,23250.055858508109,87559.737398659461,3140,1280,4.5764664306117905E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C234,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C234-$H234,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O234))","v":4.2016806722689072E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C234,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C234-$H234,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O234))","v":0},{"$f":"IFERROR(INDEX(AG$429:AG$491,MATCH($C234,$B$429:$B$491,0)),INDEX(AG$429:AG$491,MATCH(ROUND($I$231+$C234-$H234,1),$B$429:$B$491,0)))","v":0},1,0,null,{"$f":"IF(H234 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H234)/100000*W234,Afskrivning!$C$31)/100","v":0.14331696085261592},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H234","v":0.17176166800000001},0.03,{"$f":"IFERROR(VLOOKUP(B234&\"-\"&H234,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B234&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.67709038591740012},594,{"$f":"IFERROR(INDEX(AR$429:AR$491,MATCH($C234,$B$429:$B$491,0)),INDEX(AR$429:AR$491,MATCH(ROUND($I$231+$C234-$H234,1),$B$429:$B$491,0)))","v":0},4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2020,4.5764664306117905E-2,null,157091.7666912,0,94180.223434032436,{"$f":"BG234*'Ny Regafg'!$F$4","v":23545.055858508109},null,117725.27929254054,{"$f":"IF(BJ234>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ234*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ234>'Ny Regafg'!$F$20,MIN(BJ234-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":44816.487398659454},{"$f":"IF(BJ234>'Ny Regafg'!$F$21,(BJ234-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF234>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF234*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF234>'Ny Regafg'!$F$32,MIN(BF234-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF234>'Ny Regafg'!$F$33,(BF234-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},39366.487398659454,39366.487398659454,null,39366.487398659454,0,{"$f":"IF(BF234<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF234-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF234<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF234-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF234,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF234,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF234,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF234,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2020,21.850919594013458]
[null,1,1.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H235)),ABS($E$429:$E$491-H235),0))","v":0},0,{"$f":"(IF(E235=0,0,IF(COUNTIF(E233:E235,E235)=1,E235&\",1\",IF(COUNTIF(E233:E235,E235)=2,E235&\",2\",IF(COUNTIF(E233:E235,E235)=3,E235&\",3\")))))*1","v":0},0,1,1,"Lille personbil, diesel","CITROEN","C3","Gnsn variant","2019",{"$f":"O232-1","v":2020},null,0.7368036213891519,1,2.0469018044494948E-4,23025.113168410997,327485.38030738995,16.600000000000001,75153.191459978378,18493.297864994594,71343.515926227017,3380,1880,5.0193502787355126E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C235,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C235-$H235,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O235))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C235,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C235-$H235,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O235))","v":0},0,1,0,null,{"$f":"IF(H235 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H235)/100000*W235,Afskrivning!$C$31)/100","v":0.114362937416082},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H235","v":0.17176166800000001},0.03,{"$f":"IFERROR(VLOOKUP(B235&\"-\"&H235,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B235&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.67709038591740012},594,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2020,5.0193502787355126E-2,null,113091.75525119998,0,75153.191459978378,{"$f":"BG235*'Ny Regafg'!$F$4","v":18788.297864994594},null,93941.489324972965,{"$f":"IF(BJ235>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ235*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ235>'Ny Regafg'!$F$20,MIN(BJ235-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":24600.265926227021},{"$f":"IF(BJ235>'Ny Regafg'!$F$21,(BJ235-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF235>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF235*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF235>'Ny Regafg'!$F$32,MIN(BF235-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF235>'Ny Regafg'!$F$33,(BF235-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},19150.265926227017,19150.265926227017,null,19150.265926227017,0,{"$f":"IF(BF235<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF235-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF235<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF235-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF235,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF235,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF235,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF235,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2020,19.92289727689462]
[null,1,1.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H236)),ABS($E$429:$E$491-H236),0))","v":0},0,0,0,1,1,"Lille personbil, diesel","PEUGEOT","2008","Gnsn variant","2019",2020,null,0.7368036213891519,1,2.0469018044494948E-4,23025.113168410997,327485.38030738995,16.600000000000001,113207.24324324304,28006.810810810759,123775.9459459457,3640,2520,5.4459950524280314E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C236,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C236-$H236,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O236))","v":0.05},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C236,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C236-$H236,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O236))","v":0},0,1,0,null,{"$f":"IF(H236 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H236)/100000*W236,Afskrivning!$C$31)/100","v":0.17227096577753107},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H236","v":0.17176166800000001},0.03,{"$f":"IFERROR(VLOOKUP(B236&\"-\"&H236,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B236&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.67709038591740012},594,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2020,5.4459950524280314E-2,null,201091.74999999951,0,113207.24324324304,{"$f":"BG236*'Ny Regafg'!$F$4","v":28301.810810810759},null,141509.05405405379,{"$f":"IF(BJ236>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ236*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ236>'Ny Regafg'!$F$20,MIN(BJ236-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":65032.695945945721},{"$f":"IF(BJ236>'Ny Regafg'!$F$21,(BJ236-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF236>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF236*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF236>'Ny Regafg'!$F$32,MIN(BF236-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF236>'Ny Regafg'!$F$33,(BF236-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},59582.695945945714,59582.695945945714,null,59582.695945945714,0,{"$f":"IF(BF236<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF236-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF236<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF236-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF236,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF236,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF236,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF236,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2020,18.362117305893658]
[null,1,2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H237)),ABS($E$429:$E$491-H237),0))","v":2},2,{"$f":"(IF(E237=0,0,IF(COUNTIF(E235:E237,E237)=1,E237&\",1\",IF(COUNTIF(E235:E237,E237)=2,E237&\",2\",IF(COUNTIF(E235:E237,E237)=3,E237&\",3\")))))*1","v":2.1},1,2,2,"Lille personbil, diesel","PEUGEOT","208","Gnsn variant","2019",2019,null,0.72059394171859037,1,2.0018699647516054E-4,22518.560678705948,327485.38030738995,16.600000000000001,94180.223434032436,23250.055858508109,87559.737398659461,3140,1280,4.5764664306117905E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C237,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C237-$H237,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O237))","v":4.2016806722689072E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C237,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C237-$H237,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O237))","v":0},0,1,0,null,{"$f":"IF(H237 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H237)/100000*W237,Afskrivning!$C$31)/100","v":0.13253513168879377},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H237","v":0.20344580000000001},0.03,{"$f":"IFERROR(VLOOKUP(B237&\"-\"&H237,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B237&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.66062965470548407},594,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2019,4.5764664306117905E-2,null,157091.7666912,0,94180.223434032436,{"$f":"BG237*'Ny Regafg'!$F$4","v":23545.055858508109},null,117725.27929254054,{"$f":"IF(BJ237>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ237*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ237>'Ny Regafg'!$F$20,MIN(BJ237-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":44816.487398659454},{"$f":"IF(BJ237>'Ny Regafg'!$F$21,(BJ237-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF237>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF237*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF237>'Ny Regafg'!$F$32,MIN(BF237-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF237>'Ny Regafg'!$F$33,(BF237-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},39366.487398659454,39366.487398659454,null,39366.487398659454,0,{"$f":"IF(BF237<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF237-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF237<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF237-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF237,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF237,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF237,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF237,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2019,21.850919594013458]
[null,1,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H238)),ABS($E$429:$E$491-H238),0))","v":2},2,{"$f":"(IF(E238=0,0,IF(COUNTIF(E236:E238,E238)=1,E238&\",1\",IF(COUNTIF(E236:E238,E238)=2,E238&\",2\",IF(COUNTIF(E236:E238,E238)=3,E238&\",3\")))))*1","v":2.2000000000000002},1,2,2,"Lille personbil, diesel","CITROEN","C3","Gnsn variant","2019",2019,null,0.72059394171859037,1,2.0018699647516054E-4,22518.560678705948,327485.38030738995,16.600000000000001,75153.191459978378,18493.297864994594,71343.515926227017,3380,1880,5.0193502787355126E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C238,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C238-$H238,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O238))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C238,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C238-$H238,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O238))","v":0},0,1,0,null,{"$f":"IF(H238 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H238)/100000*W238,Afskrivning!$C$31)/100","v":0.10575933846619139},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H238","v":0.20344580000000001},0.03,{"$f":"IFERROR(VLOOKUP(B238&\"-\"&H238,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B238&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.66062965470548407},594,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2019,5.0193502787355126E-2,null,113091.75525119998,0,75153.191459978378,{"$f":"BG238*'Ny Regafg'!$F$4","v":18788.297864994594},null,93941.489324972965,{"$f":"IF(BJ238>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ238*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ238>'Ny Regafg'!$F$20,MIN(BJ238-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":24600.265926227021},{"$f":"IF(BJ238>'Ny Regafg'!$F$21,(BJ238-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF238>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF238*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF238>'Ny Regafg'!$F$32,MIN(BF238-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF238>'Ny Regafg'!$F$33,(BF238-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},19150.265926227017,19150.265926227017,null,19150.265926227017,0,{"$f":"IF(BF238<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF238-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF238<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF238-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF238,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF238,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF238,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF238,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2019,19.92289727689462]
[null,1,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H239)),ABS($E$429:$E$491-H239),0))","v":2},2,2.2999999999999998,1,2,2,"Lille personbil, diesel","PEUGEOT","2008","Gnsn variant","2019",2019,null,0.72059394171859037,1,2.0018699647516054E-4,22518.560678705948,327485.38030738995,16.600000000000001,113207.24324324304,28006.810810810759,123775.9459459457,3640,2520,5.4459950524280314E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C239,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C239-$H239,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O239))","v":0.05},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C239,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C239-$H239,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O239))","v":0},0,1,0,null,{"$f":"IF(H239 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H239)/100000*W239,Afskrivning!$C$31)/100","v":0.1593109077924186},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H239","v":0.20344580000000001},0.03,{"$f":"IFERROR(VLOOKUP(B239&\"-\"&H239,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B239&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.66062965470548407},594,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2019,5.4459950524280314E-2,null,201091.74999999951,0,113207.24324324304,{"$f":"BG239*'Ny Regafg'!$F$4","v":28301.810810810759},null,141509.05405405379,{"$f":"IF(BJ239>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ239*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ239>'Ny Regafg'!$F$20,MIN(BJ239-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":65032.695945945721},{"$f":"IF(BJ239>'Ny Regafg'!$F$21,(BJ239-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF239>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF239*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF239>'Ny Regafg'!$F$32,MIN(BF239-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF239>'Ny Regafg'!$F$33,(BF239-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},59582.695945945714,59582.695945945714,null,59582.695945945714,0,{"$f":"IF(BF239<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF239-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF239<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF239-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF239,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF239,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF239,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF239,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2019,18.362117305893658]
[null,1,3.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H240)),ABS($E$429:$E$491-H240),0))","v":2},0,{"$f":"(IF(E240=0,0,IF(COUNTIF(E238:E240,E240)=1,E240&\",1\",IF(COUNTIF(E238:E240,E240)=2,E240&\",2\",IF(COUNTIF(E238:E240,E240)=3,E240&\",3\")))))*1","v":0},0,3,3,"Lille personbil, diesel","PEUGEOT","208","Gnsn variant","2019",2018,null,5.4617417812560589,1,1.5173173397834802E-3,22023.152343774433,327485.38030738995,16.600000000000001,94180.223434032436,23250.055858508109,87559.737398659461,3140,1280,4.5764664306117905E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C240,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C240-$H240,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O240))","v":4.2016806722689072E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C240,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C240-$H240,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O240))","v":0},0,1,0,null,{"$f":"IF(H240 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H240)/100000*W240,Afskrivning!$C$31)/100","v":0.12175330252497163},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H240","v":0.23512993199999999},0.03,{"$f":"IFERROR(VLOOKUP(B240&\"-\"&H240,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B240&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.64416892349356802},594,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2018,4.5764664306117905E-2,null,157091.7666912,0,94180.223434032436,{"$f":"BG240*'Ny Regafg'!$F$4","v":23545.055858508109},null,117725.27929254054,{"$f":"IF(BJ240>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ240*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ240>'Ny Regafg'!$F$20,MIN(BJ240-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":44816.487398659454},{"$f":"IF(BJ240>'Ny Regafg'!$F$21,(BJ240-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF240>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF240*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF240>'Ny Regafg'!$F$32,MIN(BF240-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF240>'Ny Regafg'!$F$33,(BF240-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},39366.487398659454,39366.487398659454,null,39366.487398659454,0,{"$f":"IF(BF240<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF240-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF240<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF240-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF240,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF240,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF240,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF240,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2018,21.850919594013458]
[null,1,3.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H241)),ABS($E$429:$E$491-H241),0))","v":2},0,{"$f":"(IF(E241=0,0,IF(COUNTIF(E239:E241,E241)=1,E241&\",1\",IF(COUNTIF(E239:E241,E241)=2,E241&\",2\",IF(COUNTIF(E239:E241,E241)=3,E241&\",3\")))))*1","v":0},0,3,3,"Lille personbil, diesel","CITROEN","C3","Gnsn variant","2019",2018,null,5.4617417812560589,1,1.5173173397834802E-3,22023.152343774433,327485.38030738995,16.600000000000001,75153.191459978378,18493.297864994594,71343.515926227017,3380,1880,5.0193502787355126E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C241,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C241-$H241,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O241))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C241,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C241-$H241,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O241))","v":0},0,1,0,null,{"$f":"IF(H241 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H241)/100000*W241,Afskrivning!$C$31)/100","v":9.7155739516300785E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H241","v":0.23512993199999999},0.03,{"$f":"IFERROR(VLOOKUP(B241&\"-\"&H241,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B241&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.64416892349356802},594,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2018,5.0193502787355126E-2,null,113091.75525119998,0,75153.191459978378,{"$f":"BG241*'Ny Regafg'!$F$4","v":18788.297864994594},null,93941.489324972965,{"$f":"IF(BJ241>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ241*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ241>'Ny Regafg'!$F$20,MIN(BJ241-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":24600.265926227021},{"$f":"IF(BJ241>'Ny Regafg'!$F$21,(BJ241-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF241>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF241*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF241>'Ny Regafg'!$F$32,MIN(BF241-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF241>'Ny Regafg'!$F$33,(BF241-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},19150.265926227017,19150.265926227017,null,19150.265926227017,0,{"$f":"IF(BF241<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF241-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF241<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF241-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF241,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF241,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF241,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF241,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2018,19.92289727689462]
[null,1,3.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H242)),ABS($E$429:$E$491-H242),0))","v":2},0,0,0,3,3,"Lille personbil, diesel","PEUGEOT","2008","Gnsn variant","2019",2018,null,5.4617417812560589,1,1.5173173397834802E-3,22023.152343774433,327485.38030738995,16.600000000000001,113207.24324324304,28006.810810810759,123775.9459459457,3640,2520,5.4459950524280314E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C242,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C242-$H242,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O242))","v":0.05},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C242,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C242-$H242,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O242))","v":0},0,1,0,null,{"$f":"IF(H242 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H242)/100000*W242,Afskrivning!$C$31)/100","v":0.1463508498073062},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H242","v":0.23512993199999999},0.03,{"$f":"IFERROR(VLOOKUP(B242&\"-\"&H242,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B242&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.64416892349356802},594,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2018,5.4459950524280314E-2,null,201091.74999999951,0,113207.24324324304,{"$f":"BG242*'Ny Regafg'!$F$4","v":28301.810810810759},null,141509.05405405379,{"$f":"IF(BJ242>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ242*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ242>'Ny Regafg'!$F$20,MIN(BJ242-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":65032.695945945721},{"$f":"IF(BJ242>'Ny Regafg'!$F$21,(BJ242-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF242>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF242*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF242>'Ny Regafg'!$F$32,MIN(BF242-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF242>'Ny Regafg'!$F$33,(BF242-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},59582.695945945714,59582.695945945714,null,59582.695945945714,0,{"$f":"IF(BF242<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF242-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF242<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF242-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF242,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF242,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF242,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF242,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2018,18.362117305893658]
[null,1,4.0999999999999996,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H243)),ABS($E$429:$E$491-H243),0))","v":2},0,0,0,4,4,"Lille personbil, diesel","PEUGEOT","208","Gnsn variant","2019",2017,null,18.02784418448093,1,5.0082852092903207E-3,21538.642992211389,327485.38030738995,16.600000000000001,94180.223434032436,23250.055858508109,87559.737398659461,3140,1280,4.5764664306117905E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C243,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C243-$H243,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O243))","v":4.2016806722689072E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C243,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C243-$H243,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O243))","v":0},0,1,0,null,{"$f":"IF(H243 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H243)/100000*W243,Afskrivning!$C$31)/100","v":0.11097147336114949},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H243","v":0.26681406399999996},0.03,{"$f":"IFERROR(VLOOKUP(B243&\"-\"&H243,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B243&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.62770819228165198},594,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2017,4.5764664306117905E-2,null,157091.7666912,0,94180.223434032436,{"$f":"BG243*'Ny Regafg'!$F$4","v":23545.055858508109},null,117725.27929254054,{"$f":"IF(BJ243>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ243*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ243>'Ny Regafg'!$F$20,MIN(BJ243-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":44816.487398659454},{"$f":"IF(BJ243>'Ny Regafg'!$F$21,(BJ243-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF243>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF243*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF243>'Ny Regafg'!$F$32,MIN(BF243-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF243>'Ny Regafg'!$F$33,(BF243-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},39366.487398659454,39366.487398659454,null,39366.487398659454,0,{"$f":"IF(BF243<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF243-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF243<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF243-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF243,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF243,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF243,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF243,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2017,21.850919594013458]
[null,1,4.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H244)),ABS($E$429:$E$491-H244),0))","v":2},0,0,0,4,4,"Lille personbil, diesel","CITROEN","C3","Gnsn variant","2019",2017,null,18.02784418448093,1,5.0082852092903207E-3,21538.642992211389,327485.38030738995,16.600000000000001,75153.191459978378,18493.297864994594,71343.515926227017,3380,1880,5.0193502787355126E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C244,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C244-$H244,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O244))","v":4.6082949308755762E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C244,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C244-$H244,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O244))","v":0},0,1,0,null,{"$f":"IF(H244 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H244)/100000*W244,Afskrivning!$C$31)/100","v":8.855214056641017E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H244","v":0.26681406399999996},0.03,{"$f":"IFERROR(VLOOKUP(B244&\"-\"&H244,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B244&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.62770819228165198},594,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2017,5.0193502787355126E-2,null,113091.75525119998,0,75153.191459978378,{"$f":"BG244*'Ny Regafg'!$F$4","v":18788.297864994594},null,93941.489324972965,{"$f":"IF(BJ244>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ244*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ244>'Ny Regafg'!$F$20,MIN(BJ244-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":24600.265926227021},{"$f":"IF(BJ244>'Ny Regafg'!$F$21,(BJ244-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF244>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF244*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF244>'Ny Regafg'!$F$32,MIN(BF244-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF244>'Ny Regafg'!$F$33,(BF244-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},19150.265926227017,19150.265926227017,null,19150.265926227017,0,{"$f":"IF(BF244<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF244-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF244<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF244-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF244,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF244,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF244,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF244,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2017,19.92289727689462]
[null,1,4.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H245)),ABS($E$429:$E$491-H245),0))","v":2},0,0,0,4,4,"Lille personbil, diesel","PEUGEOT","2008","Gnsn variant","2019",2017,null,18.02784418448093,1,5.0082852092903207E-3,21538.642992211389,327485.38030738995,16.600000000000001,113207.24324324304,28006.810810810759,123775.9459459457,3640,2520,5.4459950524280314E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C245,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C245-$H245,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O245))","v":0.05},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C245,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C245-$H245,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O245))","v":0},0,1,0,null,{"$f":"IF(H245 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H245)/100000*W245,Afskrivning!$C$31)/100","v":0.13339079182219377},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H245","v":0.26681406399999996},0.03,{"$f":"IFERROR(VLOOKUP(B245&\"-\"&H245,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B245&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.62770819228165198},594,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2017,5.4459950524280314E-2,null,201091.74999999951,0,113207.24324324304,{"$f":"BG245*'Ny Regafg'!$F$4","v":28301.810810810759},null,141509.05405405379,{"$f":"IF(BJ245>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ245*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ245>'Ny Regafg'!$F$20,MIN(BJ245-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":65032.695945945721},{"$f":"IF(BJ245>'Ny Regafg'!$F$21,(BJ245-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF245>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF245*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF245>'Ny Regafg'!$F$32,MIN(BF245-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF245>'Ny Regafg'!$F$33,(BF245-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},59582.695945945714,59582.695945945714,null,59582.695945945714,0,{"$f":"IF(BF245<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF245-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF245<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF245-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF245,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF245,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF245,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF245,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2017,18.362117305893658]
[null,1,5.0999999999999996,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H246)),ABS($E$429:$E$491-H246),0))","v":6},0,0,0,5,5,"Lille personbil, diesel","Hyundai","I20","1.1 crdi 5 dørs hatchback",2015,2016,null,31.491865305342184,1,8.7487023743792938E-3,21064.79284638273,327485.38030738995,16.600000000000001,81901.713464228582,20475.428366057145,50050.71274542858,2640,660,4.8880698120271945E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C246,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C246-$H246,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O246))","v":3.4129692832764506E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C246,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C246-$H246,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O246))","v":0},0,1,0,null,{"$f":"IF(H246 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H246)/100000*W246,Afskrivning!$C$31)/100","v":8.7127671096258505E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H246","v":0.29849819599999999},0.03,{"$f":"IFERROR(VLOOKUP(B246&\"-\"&H246,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B246&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.60663500826709327},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2016,4.8880698120271945E-2,null,128697.71238602858,0,81901.713464228582,{"$f":"BG246*'Ny Regafg'!$F$4","v":20475.428366057145},null,102377.14183028572,{"$f":"IF(BJ246>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ246*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ246>'Ny Regafg'!$F$20,MIN(BJ246-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":31770.570555742863},{"$f":"IF(BJ246>'Ny Regafg'!$F$21,(BJ246-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF246>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF246*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF246>'Ny Regafg'!$F$32,MIN(BF246-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF246>'Ny Regafg'!$F$33,(BF246-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},26320.570555742859,26320.570555742859,null,26320.570555742859,0,{"$f":"IF(BF246<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF246-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF246<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF246-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF246,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF246,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF246,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF246,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2016,26.574906864132426]
[null,1,5.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H247)),ABS($E$429:$E$491-H247),0))","v":6},0,0,0,5,5,"Lille personbil, diesel","Opel","Corsa","1,3cdti 5-dørs",2015,2016,null,31.491865305342184,1,8.7487023743792938E-3,21064.79284638273,327485.38030738995,16.600000000000001,97243.142857142855,24310.785714285714,76015.892857142841,2640,660,4.77401484974656E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C247,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C247-$H247,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O247))","v":3.3333333333333333E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C247,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C247-$H247,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O247))","v":0},0,1,0,null,{"$f":"IF(H247 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H247)/100000*W247,Afskrivning!$C$31)/100","v":0.10344800137696879},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H247","v":0.29849819599999999},0.03,{"$f":"IFERROR(VLOOKUP(B247&\"-\"&H247,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B247&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.60663500826709327},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2016,4.77401484974656E-2,null,164174.76785714284,0,97243.142857142855,{"$f":"BG247*'Ny Regafg'!$F$4","v":24310.785714285714},null,121553.92857142857,{"$f":"IF(BJ247>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ247*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ247>'Ny Regafg'!$F$20,MIN(BJ247-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":48070.839285714283},{"$f":"IF(BJ247>'Ny Regafg'!$F$21,(BJ247-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF247>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF247*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF247>'Ny Regafg'!$F$32,MIN(BF247-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF247>'Ny Regafg'!$F$33,(BF247-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},42620.839285714283,42620.839285714283,null,42620.839285714283,0,{"$f":"IF(BF247<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF247-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF247<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF247-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF247,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF247,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF247,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF247,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2016,27.209802249964945]
[null,1,5.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H248)),ABS($E$429:$E$491-H248),0))","v":6},0,0,0,5,5,{"$f":"IFERROR(INDEX(J$429:J$491,MATCH($C248,$B$429:$B$491,0)),INDEX(J$429:J$491,MATCH(ROUND($I$231+$C248-$H248,1),$B$429:$B$491,0)))","v":"Lille personbil, diesel"},"Kia","Rio","1.1 crdi 5-dørs man. 6",2015,2016,null,31.491865305342184,1,8.7487023743792938E-3,21064.79284638273,327485.38030738995,16.600000000000001,83045.71428571429,20761.428571428572,58195.714285714304,2640,660,5.1518145860574384E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C248,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C248-$H248,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O248))","v":3.5971223021582732E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C248,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C248-$H248,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O248))","v":0},0,1,0,null,{"$f":"IF(H248 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H248)/100000*W248,Afskrivning!$C$31)/100","v":8.8344667946413422E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H248","v":0.29849819599999999},0.03,{"$f":"IFERROR(VLOOKUP(B248&\"-\"&H248,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B248&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.60663500826709327},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2016,5.1518145860574384E-2,null,131343.21428571432,0,83045.71428571429,{"$f":"BG248*'Ny Regafg'!$F$4","v":20761.428571428572},null,103807.14285714287,{"$f":"IF(BJ248>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ248*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ248>'Ny Regafg'!$F$20,MIN(BJ248-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":32986.071428571435},{"$f":"IF(BJ248>'Ny Regafg'!$F$21,(BJ248-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF248>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF248*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF248>'Ny Regafg'!$F$32,MIN(BF248-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF248>'Ny Regafg'!$F$33,(BF248-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},27536.071428571435,27536.071428571435,null,27536.071428571435,0,{"$f":"IF(BF248<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF248-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF248<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF248-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF248,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF248,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF248,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF248,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2016,25.214416751634182]
[null,1,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H249)),ABS($E$429:$E$491-H249),0))","v":6},6,6.1,1,6,6,"Lille personbil, diesel","Hyundai","I20","1.1 crdi 5 dørs hatchback",2015,2015,null,37.123664061579682,1,1.0313262957659929E-2,20601.36740376231,327485.38030738995,16.600000000000001,81901.713464228582,20475.428366057145,50050.71274542858,2640,660,4.8880698120271945E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C249,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C249-$H249,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O249))","v":3.4129692832764506E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C249,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C249-$H249,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O249))","v":0},0,1,0,null,{"$f":"IF(H249 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H249)/100000*W249,Afskrivning!$C$31)/100","v":7.7751495816592214E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H249","v":0.33018232799999997},0.03,{"$f":"IFERROR(VLOOKUP(B249&\"-\"&H249,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B249&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.58556182425253456},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2015,4.8880698120271945E-2,null,128697.71238602858,0,81901.713464228582,{"$f":"BG249*'Ny Regafg'!$F$4","v":20475.428366057145},null,102377.14183028572,{"$f":"IF(BJ249>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ249*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ249>'Ny Regafg'!$F$20,MIN(BJ249-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":31770.570555742863},{"$f":"IF(BJ249>'Ny Regafg'!$F$21,(BJ249-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF249>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF249*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF249>'Ny Regafg'!$F$32,MIN(BF249-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF249>'Ny Regafg'!$F$33,(BF249-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},26320.570555742859,26320.570555742859,null,26320.570555742859,0,{"$f":"IF(BF249<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF249-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF249<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF249-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF249,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF249,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF249,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF249,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2015,26.574906864132426]
[null,1,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H250)),ABS($E$429:$E$491-H250),0))","v":6},6,6.2,1,6,6,"Lille personbil, diesel","Opel","Corsa","1,3cdti 5-dørs",2015,2015,null,37.123664061579682,1,1.0313262957659929E-2,20601.36740376231,327485.38030738995,16.600000000000001,97243.142857142855,24310.785714285714,76015.892857142841,2640,660,4.77401484974656E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C250,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C250-$H250,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O250))","v":3.3333333333333333E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C250,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C250-$H250,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O250))","v":0},0,1,0,null,{"$f":"IF(H250 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H250)/100000*W250,Afskrivning!$C$31)/100","v":9.2315526687383381E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H250","v":0.33018232799999997},0.03,{"$f":"IFERROR(VLOOKUP(B250&\"-\"&H250,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B250&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.58556182425253456},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2015,4.77401484974656E-2,null,164174.76785714284,0,97243.142857142855,{"$f":"BG250*'Ny Regafg'!$F$4","v":24310.785714285714},null,121553.92857142857,{"$f":"IF(BJ250>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ250*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ250>'Ny Regafg'!$F$20,MIN(BJ250-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":48070.839285714283},{"$f":"IF(BJ250>'Ny Regafg'!$F$21,(BJ250-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF250>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF250*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF250>'Ny Regafg'!$F$32,MIN(BF250-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF250>'Ny Regafg'!$F$33,(BF250-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},42620.839285714283,42620.839285714283,null,42620.839285714283,0,{"$f":"IF(BF250<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF250-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF250<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF250-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF250,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF250,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF250,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF250,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2015,27.209802249964945]
[null,1,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H251)),ABS($E$429:$E$491-H251),0))","v":6},6,6.3,1,6,6,"Lille personbil, diesel","Kia","Rio","1.1 crdi 5-dørs man. 6",2015,2015,null,37.123664061579682,1,1.0313262957659929E-2,20601.36740376231,327485.38030738995,16.600000000000001,83045.71428571429,20761.428571428572,58195.714285714304,2640,660,5.1518145860574384E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C251,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C251-$H251,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O251))","v":3.5971223021582732E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C251,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C251-$H251,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O251))","v":0},0,1,0,null,{"$f":"IF(H251 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H251)/100000*W251,Afskrivning!$C$31)/100","v":7.8837526515141296E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H251","v":0.33018232799999997},0.03,{"$f":"IFERROR(VLOOKUP(B251&\"-\"&H251,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B251&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.58556182425253456},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2015,5.1518145860574384E-2,null,131343.21428571432,0,83045.71428571429,{"$f":"BG251*'Ny Regafg'!$F$4","v":20761.428571428572},null,103807.14285714287,{"$f":"IF(BJ251>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ251*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ251>'Ny Regafg'!$F$20,MIN(BJ251-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":32986.071428571435},{"$f":"IF(BJ251>'Ny Regafg'!$F$21,(BJ251-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF251>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF251*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF251>'Ny Regafg'!$F$32,MIN(BF251-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF251>'Ny Regafg'!$F$33,(BF251-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},27536.071428571435,27536.071428571435,null,27536.071428571435,0,{"$f":"IF(BF251<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF251-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF251<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF251-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF251,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF251,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF251,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF251,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2015,25.214416751634182]
[null,1,7.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H252)),ABS($E$429:$E$491-H252),0))","v":6},0,0,0,7,7,"Lille personbil, diesel","Hyundai","I20","1.1 crdi 5 dørs hatchback",2015,2014,null,64.514335701456318,1,1.7922619586369429E-2,20148.137320879548,327485.38030738995,16.600000000000001,81901.713464228582,20475.428366057145,50050.71274542858,2640,660,4.8880698120271945E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C252,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C252-$H252,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O252))","v":3.4129692832764506E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C252,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C252-$H252,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O252))","v":0},0,1,0,null,{"$f":"IF(H252 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H252)/100000*W252,Afskrivning!$C$31)/100","v":6.8375320536925882E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H252","v":0.36186646},0.03,{"$f":"IFERROR(VLOOKUP(B252&\"-\"&H252,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B252&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.56448864023797585},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2014,4.8880698120271945E-2,null,128697.71238602858,0,81901.713464228582,{"$f":"BG252*'Ny Regafg'!$F$4","v":20475.428366057145},null,102377.14183028572,{"$f":"IF(BJ252>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ252*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ252>'Ny Regafg'!$F$20,MIN(BJ252-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":31770.570555742863},{"$f":"IF(BJ252>'Ny Regafg'!$F$21,(BJ252-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF252>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF252*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF252>'Ny Regafg'!$F$32,MIN(BF252-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF252>'Ny Regafg'!$F$33,(BF252-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},26320.570555742859,26320.570555742859,null,26320.570555742859,0,{"$f":"IF(BF252<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF252-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF252<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF252-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF252,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF252,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF252,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF252,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2014,26.574906864132426]
[null,1,7.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H253)),ABS($E$429:$E$491-H253),0))","v":6},0,0,0,7,7,"Lille personbil, diesel","Opel","Corsa","1,3cdti 5-dørs",2015,2014,null,64.514335701456318,1,1.7922619586369429E-2,20148.137320879548,327485.38030738995,16.600000000000001,97243.142857142855,24310.785714285714,76015.892857142841,2640,660,4.77401484974656E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C253,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C253-$H253,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O253))","v":3.3333333333333333E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C253,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C253-$H253,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O253))","v":0},0,1,0,null,{"$f":"IF(H253 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H253)/100000*W253,Afskrivning!$C$31)/100","v":8.1183051997797961E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H253","v":0.36186646},0.03,{"$f":"IFERROR(VLOOKUP(B253&\"-\"&H253,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B253&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.56448864023797585},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2014,4.77401484974656E-2,null,164174.76785714284,0,97243.142857142855,{"$f":"BG253*'Ny Regafg'!$F$4","v":24310.785714285714},null,121553.92857142857,{"$f":"IF(BJ253>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ253*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ253>'Ny Regafg'!$F$20,MIN(BJ253-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":48070.839285714283},{"$f":"IF(BJ253>'Ny Regafg'!$F$21,(BJ253-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF253>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF253*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF253>'Ny Regafg'!$F$32,MIN(BF253-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF253>'Ny Regafg'!$F$33,(BF253-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},42620.839285714283,42620.839285714283,null,42620.839285714283,0,{"$f":"IF(BF253<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF253-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF253<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF253-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF253,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF253,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF253,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF253,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2014,27.209802249964945]
[null,1,7.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H254)),ABS($E$429:$E$491-H254),0))","v":6},0,0,0,7,7,"Lille personbil, diesel","Kia","Rio","1.1 crdi 5-dørs man. 6",2015,2014,null,64.514335701456318,1,1.7922619586369429E-2,20148.137320879548,327485.38030738995,16.600000000000001,83045.71428571429,20761.428571428572,58195.714285714304,2640,660,5.1518145860574384E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C254,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C254-$H254,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O254))","v":3.5971223021582732E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C254,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C254-$H254,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O254))","v":0},0,1,0,null,{"$f":"IF(H254 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H254)/100000*W254,Afskrivning!$C$31)/100","v":6.933038508386917E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H254","v":0.36186646},0.03,{"$f":"IFERROR(VLOOKUP(B254&\"-\"&H254,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B254&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.56448864023797585},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2014,5.1518145860574384E-2,null,131343.21428571432,0,83045.71428571429,{"$f":"BG254*'Ny Regafg'!$F$4","v":20761.428571428572},null,103807.14285714287,{"$f":"IF(BJ254>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ254*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ254>'Ny Regafg'!$F$20,MIN(BJ254-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":32986.071428571435},{"$f":"IF(BJ254>'Ny Regafg'!$F$21,(BJ254-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF254>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF254*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF254>'Ny Regafg'!$F$32,MIN(BF254-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF254>'Ny Regafg'!$F$33,(BF254-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},27536.071428571435,27536.071428571435,null,27536.071428571435,0,{"$f":"IF(BF254<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF254-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF254<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF254-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF254,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF254,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF254,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF254,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2014,25.214416751634182]
[null,1,8.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H255)),ABS($E$429:$E$491-H255),0))","v":6},0,0,0,8,8,"Lille personbil, diesel","Hyundai","I20","1.1 crdi 5 dørs hatchback",2015,2013,null,108.43594528391053,1,3.0124408407541395E-2,19704.878299820193,327485.38030738995,16.600000000000001,81901.713464228582,20475.428366057145,50050.71274542858,2640,660,4.8880698120271945E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C255,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C255-$H255,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O255))","v":3.4129692832764506E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C255,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C255-$H255,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O255))","v":0},0,1,0,null,{"$f":"IF(H255 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H255)/100000*W255,Afskrivning!$C$31)/100","v":5.8999145257259578E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H255","v":0.39355059199999998},0.03,{"$f":"IFERROR(VLOOKUP(B255&\"-\"&H255,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B255&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.54341545622341714},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2013,4.8880698120271945E-2,null,128697.71238602858,0,81901.713464228582,{"$f":"BG255*'Ny Regafg'!$F$4","v":20475.428366057145},null,102377.14183028572,{"$f":"IF(BJ255>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ255*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ255>'Ny Regafg'!$F$20,MIN(BJ255-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":31770.570555742863},{"$f":"IF(BJ255>'Ny Regafg'!$F$21,(BJ255-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF255>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF255*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF255>'Ny Regafg'!$F$32,MIN(BF255-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF255>'Ny Regafg'!$F$33,(BF255-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},26320.570555742859,26320.570555742859,null,26320.570555742859,0,{"$f":"IF(BF255<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF255-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF255<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF255-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF255,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF255,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF255,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF255,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2013,26.574906864132426]
[null,1,8.1999999999999993,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H256)),ABS($E$429:$E$491-H256),0))","v":6},0,0,0,8,8,"Lille personbil, diesel","Opel","Corsa","1,3cdti 5-dørs",2015,2013,null,108.43594528391053,1,3.0124408407541395E-2,19704.878299820193,327485.38030738995,16.600000000000001,97243.142857142855,24310.785714285714,76015.892857142841,2640,660,4.77401484974656E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C256,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C256-$H256,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O256))","v":3.3333333333333333E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C256,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C256-$H256,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O256))","v":0},0,1,0,null,{"$f":"IF(H256 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H256)/100000*W256,Afskrivning!$C$31)/100","v":7.0050577308212528E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H256","v":0.39355059199999998},0.03,{"$f":"IFERROR(VLOOKUP(B256&\"-\"&H256,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B256&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.54341545622341714},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2013,4.77401484974656E-2,null,164174.76785714284,0,97243.142857142855,{"$f":"BG256*'Ny Regafg'!$F$4","v":24310.785714285714},null,121553.92857142857,{"$f":"IF(BJ256>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ256*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ256>'Ny Regafg'!$F$20,MIN(BJ256-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":48070.839285714283},{"$f":"IF(BJ256>'Ny Regafg'!$F$21,(BJ256-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF256>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF256*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF256>'Ny Regafg'!$F$32,MIN(BF256-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF256>'Ny Regafg'!$F$33,(BF256-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},42620.839285714283,42620.839285714283,null,42620.839285714283,0,{"$f":"IF(BF256<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF256-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF256<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF256-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF256,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF256,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF256,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF256,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2013,27.209802249964945]
[null,1,8.3000000000000007,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H257)),ABS($E$429:$E$491-H257),0))","v":6},0,0,0,8,8,"Lille personbil, diesel","Kia","Rio","1.1 crdi 5-dørs man. 6",2015,2013,null,108.43594528391053,1,3.0124408407541395E-2,19704.878299820193,327485.38030738995,16.600000000000001,83045.71428571429,20761.428571428572,58195.714285714304,2640,660,5.1518145860574384E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C257,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C257-$H257,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O257))","v":3.5971223021582732E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C257,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C257-$H257,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O257))","v":0},0,1,0,null,{"$f":"IF(H257 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H257)/100000*W257,Afskrivning!$C$31)/100","v":5.9823243652597044E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H257","v":0.39355059199999998},0.03,{"$f":"IFERROR(VLOOKUP(B257&\"-\"&H257,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B257&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.54341545622341714},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2013,5.1518145860574384E-2,null,131343.21428571432,0,83045.71428571429,{"$f":"BG257*'Ny Regafg'!$F$4","v":20761.428571428572},null,103807.14285714287,{"$f":"IF(BJ257>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ257*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ257>'Ny Regafg'!$F$20,MIN(BJ257-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":32986.071428571435},{"$f":"IF(BJ257>'Ny Regafg'!$F$21,(BJ257-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF257>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF257*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF257>'Ny Regafg'!$F$32,MIN(BF257-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF257>'Ny Regafg'!$F$33,(BF257-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},27536.071428571435,27536.071428571435,null,27536.071428571435,0,{"$f":"IF(BF257<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF257-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF257<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF257-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF257,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF257,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF257,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF257,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2013,25.214416751634182]
[null,1,9.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H258)),ABS($E$429:$E$491-H258),0))","v":10},0,0,0,9,9,"Lille personbil, diesel","Peugeot","206 +","1,4 hdi 68 hk 5-d",2011,2012,null,207.32140897297742,1,5.7595613513368539E-2,19271.370977224153,327485.38030738995,16.600000000000001,71531.121951388879,17882.78048784722,52076.097561197908,2840,660,5.7288178196958715E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C258,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C258-$H258,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O258))","v":0.04},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C258,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C258-$H258,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O258))","v":0},0,1,0,null,{"$f":"IF(H258 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H258)/100000*W258,Afskrivning!$C$31)/100","v":4.3339590430029905E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H258","v":0.42523472399999995},0.03,{"$f":"IFERROR(VLOOKUP(B258&\"-\"&H258,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B258&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.53260385045018621},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2012,5.7288178196958715E-2,null,104715.71951258679,0,71531.121951388879,{"$f":"BG258*'Ny Regafg'!$F$4","v":17882.78048784722},null,89413.902439236103,{"$f":"IF(BJ258>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ258*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ258>'Ny Regafg'!$F$20,MIN(BJ258-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":20751.817073350685},{"$f":"IF(BJ258>'Ny Regafg'!$F$21,(BJ258-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF258>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF258*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF258>'Ny Regafg'!$F$32,MIN(BF258-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF258>'Ny Regafg'!$F$33,(BF258-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},15301.817073350685,15301.817073350685,null,15301.817073350685,0,{"$f":"IF(BF258<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF258-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF258<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF258-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF258,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP('Personbiler - Diesel'!CF258,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP(CF258,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF258,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1160},null,2012,22.67483520830412]
[null,1,9.1999999999999993,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H259)),ABS($E$429:$E$491-H259),0))","v":10},0,0,0,9,9,"Lille personbil, diesel","Opel","Corsa","1,3 cdti ecoflex",2011,2012,null,207.32140897297742,1,5.7595613513368539E-2,19271.370977224153,327485.38030738995,16.600000000000001,84396,21099,68055,2640,660,5.1518145860574384E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C259,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C259-$H259,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O259))","v":3.5971223021582732E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C259,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C259-$H259,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O259))","v":0},0,1,0,null,{"$f":"IF(H259 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H259)/100000*W259,Afskrivning!$C$31)/100","v":5.1134219262190458E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H259","v":0.42523472399999995},0.03,{"$f":"IFERROR(VLOOKUP(B259&\"-\"&H259,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B259&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.53260385045018621},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2012,5.1518145860574384E-2,null,134465.75,0,84396,{"$f":"BG259*'Ny Regafg'!$F$4","v":21099},null,105495,{"$f":"IF(BJ259>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ259*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ259>'Ny Regafg'!$F$20,MIN(BJ259-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":34420.75},{"$f":"IF(BJ259>'Ny Regafg'!$F$21,(BJ259-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF259>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF259*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF259>'Ny Regafg'!$F$32,MIN(BF259-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF259>'Ny Regafg'!$F$33,(BF259-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},28970.75,28970.75,null,28970.75,0,{"$f":"IF(BF259<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF259-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF259<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF259-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF259,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF259,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF259,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF259,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2012,25.214416751634182]
[null,1,9.3000000000000007,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H260)),ABS($E$429:$E$491-H260),0))","v":10},0,0,0,9,9,"Lille personbil, diesel","Citroën","C3","Hdi 70",2011,2012,null,207.32140897297742,1,5.7595613513368539E-2,19271.370977224153,327485.38030738995,16.600000000000001,75093.142857142855,18773.285714285714,58323.57142857142,2840,660,5.7288178196958715E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C260,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C260-$H260,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O260))","v":0.04},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C260,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C260-$H260,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O260))","v":0},0,1,0,null,{"$f":"IF(H260 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H260)/100000*W260,Afskrivning!$C$31)/100","v":4.5497763305655886E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H260","v":0.42523472399999995},0.03,{"$f":"IFERROR(VLOOKUP(B260&\"-\"&H260,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B260&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.53260385045018621},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2012,5.7288178196958715E-2,null,112952.89285714284,0,75093.142857142855,{"$f":"BG260*'Ny Regafg'!$F$4","v":18773.285714285714},null,93866.428571428565,{"$f":"IF(BJ260>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ260*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ260>'Ny Regafg'!$F$20,MIN(BJ260-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":24536.464285714279},{"$f":"IF(BJ260>'Ny Regafg'!$F$21,(BJ260-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF260>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF260*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF260>'Ny Regafg'!$F$32,MIN(BF260-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF260>'Ny Regafg'!$F$33,(BF260-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},19086.464285714275,19086.464285714275,null,19086.464285714275,0,{"$f":"IF(BF260<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF260-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF260<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF260-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF260,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP('Personbiler - Diesel'!CF260,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP(CF260,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF260,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1160},null,2012,22.67483520830412]
[null,1,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H261)),ABS($E$429:$E$491-H261),0))","v":10},10,10.1,1,10,10,"Lille personbil, diesel","Peugeot","206 +","1,4 hdi 68 hk 5-d",2011,2011,null,164.83936753433275,1,4.5793748707992833E-2,18847.400815725217,327485.38030738995,16.600000000000001,71531.121951388879,17882.78048784722,52076.097561197908,2840,660,5.7288178196958715E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C261,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C261-$H261,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O261))","v":0.04},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C261,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C261-$H261,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O261))","v":0},0,1,0,null,{"$f":"IF(H261 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H261)/100000*W261,Afskrivning!$C$31)/100","v":3.515064896593785E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H261","v":0.45691885599999998},0.03,{"$f":"IFERROR(VLOOKUP(B261&\"-\"&H261,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B261&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.5217922446769554},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2011,5.7288178196958715E-2,null,104715.71951258679,0,71531.121951388879,{"$f":"BG261*'Ny Regafg'!$F$4","v":17882.78048784722},null,89413.902439236103,{"$f":"IF(BJ261>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ261*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ261>'Ny Regafg'!$F$20,MIN(BJ261-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":20751.817073350685},{"$f":"IF(BJ261>'Ny Regafg'!$F$21,(BJ261-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF261>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF261*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF261>'Ny Regafg'!$F$32,MIN(BF261-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF261>'Ny Regafg'!$F$33,(BF261-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},15301.817073350685,15301.817073350685,null,15301.817073350685,0,{"$f":"IF(BF261<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF261-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF261<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF261-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF261,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP('Personbiler - Diesel'!CF261,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP(CF261,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF261,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1160},null,2011,22.67483520830412]
[null,1,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H262)),ABS($E$429:$E$491-H262),0))","v":10},10,10.199999999999999,1,10,10,"Lille personbil, diesel","Opel","Corsa","1,3 cdti ecoflex",2011,2011,null,164.83936753433275,1,4.5793748707992833E-2,18847.400815725217,327485.38030738995,16.600000000000001,84396,21099,68055,2640,660,5.1518145860574384E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C262,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C262-$H262,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O262))","v":3.5971223021582732E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C262,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C262-$H262,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O262))","v":0},0,1,0,null,{"$f":"IF(H262 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H262)/100000*W262,Afskrivning!$C$31)/100","v":4.1472496015724669E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H262","v":0.45691885599999998},0.03,{"$f":"IFERROR(VLOOKUP(B262&\"-\"&H262,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B262&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.5217922446769554},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2011,5.1518145860574384E-2,null,134465.75,0,84396,{"$f":"BG262*'Ny Regafg'!$F$4","v":21099},null,105495,{"$f":"IF(BJ262>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ262*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ262>'Ny Regafg'!$F$20,MIN(BJ262-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":34420.75},{"$f":"IF(BJ262>'Ny Regafg'!$F$21,(BJ262-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF262>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF262*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF262>'Ny Regafg'!$F$32,MIN(BF262-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF262>'Ny Regafg'!$F$33,(BF262-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},28970.75,28970.75,null,28970.75,0,{"$f":"IF(BF262<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF262-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF262<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF262-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF262,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF262,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF262,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF262,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2011,25.214416751634182]
[null,1,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H263)),ABS($E$429:$E$491-H263),0))","v":10},10,10.3,1,10,{"$f":"H263+input_år-original_år","v":10},"Lille personbil, diesel","Citroën","C3","Hdi 70",2011,2011,null,164.83936753433275,{"$f":"INDEX(skrotrate_pbil,MATCH(H263&\" \"&IF(O263>original_år,0,original_år-O263),match_skrot,0))","v":1},4.5793748707992833E-2,18847.400815725217,{"$f":"IFERROR(INDEX(U$429:U$491,MATCH($C263,$B$429:$B$491,0)),INDEX(U$429:U$491,MATCH(ROUND($I$231+$C263-$H263,1),$B$429:$B$491,0)))","v":327485.38030738995},16.600000000000001,75093.142857142855,{"$f":"IFERROR(INDEX(X$429:X$491,MATCH($C263,$B$429:$B$491,0)),BH263)","v":18773.285714285714},{"$f":"IFERROR(INDEX(Y$429:Y$491,MATCH($C263,$B$429:$B$491,0)),BU263)","v":58323.57142857142},2840,{"$f":"IF(Q263<=$CB$229,CB263,IF(Q263<=$CC$229,CC263,BX263))","v":660},{"$f":"AE263*AW263*AX263","v":5.7288178196958715E-2},{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C263,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C263-$H263,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O263))","v":0.04},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C263,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C263-$H263,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O263))","v":0},0,1,0,null,{"$f":"IF(H263 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H263)/100000*W263,Afskrivning!$C$31)/100","v":3.6901038769030524E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H263","v":0.45691885599999998},0.03,{"$f":"IFERROR(VLOOKUP(B263&\"-\"&H263,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B263&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.5217922446769554},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2011,5.7288178196958715E-2,null,112952.89285714284,0,{"$f":"W263","v":75093.142857142855},{"$f":"BG263*'Ny Regafg'!$F$4","v":18773.285714285714},null,93866.428571428565,{"$f":"IF(BJ263>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ263*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ263>'Ny Regafg'!$F$20,MIN(BJ263-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":24536.464285714279},{"$f":"IF(BJ263>'Ny Regafg'!$F$21,(BJ263-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF263>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF263*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF263>'Ny Regafg'!$F$32,MIN(BF263-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF263>'Ny Regafg'!$F$33,(BF263-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},19086.464285714275,19086.464285714275,null,19086.464285714275,0,{"$f":"IF(BF263<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF263-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF263<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF263-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF263,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP('Personbiler - Diesel'!CF263,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP(CF263,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF263,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1160},null,{"$f":"O263","v":2011},22.67483520830412]
[null,1,11.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H264)),ABS($E$429:$E$491-H264),0))","v":10},0,0,0,11,11,{"$f":"IFERROR(INDEX(J$429:J$491,MATCH($C264,$B$429:$B$491,0)),INDEX(J$429:J$491,MATCH(ROUND($I$231+$C264-$H264,1),$B$429:$B$491,0)))","v":"Lille personbil, diesel"},"Peugeot","206 +","1,4 hdi 68 hk 5-d",2011,2010,null,142.83544172479151,1,3.9680874919505518E-2,18432.757997779263,327485.38030738995,16.600000000000001,71531.121951388879,17882.78048784722,52076.097561197908,2840,660,5.7288178196958715E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C264,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C264-$H264,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O264))","v":0.04},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C264,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C264-$H264,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O264))","v":0},0,1,0,null,{"$f":"IF(H264 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H264)/100000*W264,Afskrivning!$C$31)/100","v":2.6961707501845792E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H264","v":0.48860298799999996},0.03,{"$f":"IFERROR(VLOOKUP(B264&\"-\"&H264,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B264&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.51098063890372458},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2010,5.7288178196958715E-2,null,104715.71951258679,0,71531.121951388879,{"$f":"BG264*'Ny Regafg'!$F$4","v":17882.78048784722},null,89413.902439236103,{"$f":"IF(BJ264>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ264*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ264>'Ny Regafg'!$F$20,MIN(BJ264-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":20751.817073350685},{"$f":"IF(BJ264>'Ny Regafg'!$F$21,(BJ264-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF264>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF264*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF264>'Ny Regafg'!$F$32,MIN(BF264-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF264>'Ny Regafg'!$F$33,(BF264-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},15301.817073350685,15301.817073350685,null,15301.817073350685,0,{"$f":"IF(BF264<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF264-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF264<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF264-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF264,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP('Personbiler - Diesel'!CF264,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP(CF264,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF264,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1160},null,2010,22.67483520830412]
[null,1,11.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H265)),ABS($E$429:$E$491-H265),0))","v":10},0,0,0,11,11,"Lille personbil, diesel","Opel","Corsa","1,3 cdti ecoflex",2011,2010,null,142.83544172479151,1,3.9680874919505518E-2,18432.757997779263,327485.38030738995,16.600000000000001,84396,21099,68055,2640,660,5.1518145860574384E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C265,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C265-$H265,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O265))","v":3.5971223021582732E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C265,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C265-$H265,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O265))","v":0},0,1,0,null,{"$f":"IF(H265 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H265)/100000*W265,Afskrivning!$C$31)/100","v":3.181077276925888E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H265","v":0.48860298799999996},0.03,{"$f":"IFERROR(VLOOKUP(B265&\"-\"&H265,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B265&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.51098063890372458},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2010,5.1518145860574384E-2,null,134465.75,0,84396,{"$f":"BG265*'Ny Regafg'!$F$4","v":21099},null,105495,{"$f":"IF(BJ265>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ265*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ265>'Ny Regafg'!$F$20,MIN(BJ265-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":34420.75},{"$f":"IF(BJ265>'Ny Regafg'!$F$21,(BJ265-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF265>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF265*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF265>'Ny Regafg'!$F$32,MIN(BF265-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF265>'Ny Regafg'!$F$33,(BF265-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},28970.75,28970.75,null,28970.75,0,{"$f":"IF(BF265<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF265-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF265<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF265-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF265,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF265,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF265,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF265,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2010,25.214416751634182]
[null,1,11.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H266)),ABS($E$429:$E$491-H266),0))","v":10},0,0,0,11,11,"Lille personbil, diesel","Citroën","C3","Hdi 70",2011,2010,null,142.83544172479151,1,3.9680874919505518E-2,18432.757997779263,327485.38030738995,16.600000000000001,75093.142857142855,18773.285714285714,58323.57142857142,2840,660,5.7288178196958715E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C266,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C266-$H266,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O266))","v":0.04},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C266,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C266-$H266,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O266))","v":0},0,1,0,null,{"$f":"IF(H266 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H266)/100000*W266,Afskrivning!$C$31)/100","v":2.8304314232405172E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H266","v":0.48860298799999996},0.03,{"$f":"IFERROR(VLOOKUP(B266&\"-\"&H266,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B266&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.51098063890372458},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2010,5.7288178196958715E-2,null,112952.89285714284,0,75093.142857142855,{"$f":"BG266*'Ny Regafg'!$F$4","v":18773.285714285714},null,93866.428571428565,{"$f":"IF(BJ266>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ266*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ266>'Ny Regafg'!$F$20,MIN(BJ266-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":24536.464285714279},{"$f":"IF(BJ266>'Ny Regafg'!$F$21,(BJ266-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF266>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF266*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF266>'Ny Regafg'!$F$32,MIN(BF266-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF266>'Ny Regafg'!$F$33,(BF266-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},19086.464285714275,19086.464285714275,null,19086.464285714275,0,{"$f":"IF(BF266<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF266-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF266<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF266-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF266,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP('Personbiler - Diesel'!CF266,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP(CF266,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF266,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1160},null,2010,22.67483520830412]
[null,1,12.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H267)),ABS($E$429:$E$491-H267),0))","v":10},0,0,0,12,12,"Lille personbil, diesel","Peugeot","206 +","1,4 hdi 68 hk 5-d",2011,2009,null,98.627015387721642,1,2.7399406015944403E-2,18027.237321828121,327485.38030738995,16.600000000000001,71531.121951388879,17882.78048784722,52076.097561197908,2840,660,5.7288178196958715E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C267,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C267-$H267,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O267))","v":0.04},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C267,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C267-$H267,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O267))","v":0},0,1,0,null,{"$f":"IF(H267 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H267)/100000*W267,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H267","v":0.52028711999999988},0.03,{"$f":"IFERROR(VLOOKUP(B267&\"-\"&H267,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B267&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2009,5.7288178196958715E-2,null,104715.71951258679,0,71531.121951388879,{"$f":"BG267*'Ny Regafg'!$F$4","v":17882.78048784722},null,89413.902439236103,{"$f":"IF(BJ267>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ267*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ267>'Ny Regafg'!$F$20,MIN(BJ267-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":20751.817073350685},{"$f":"IF(BJ267>'Ny Regafg'!$F$21,(BJ267-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF267>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF267*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF267>'Ny Regafg'!$F$32,MIN(BF267-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF267>'Ny Regafg'!$F$33,(BF267-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},15301.817073350685,15301.817073350685,null,15301.817073350685,0,{"$f":"IF(BF267<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF267-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF267<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF267-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF267,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP('Personbiler - Diesel'!CF267,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP(CF267,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF267,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1160},null,2009,22.67483520830412]
[null,1,12.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H268)),ABS($E$429:$E$491-H268),0))","v":10},0,0,0,12,12,"Lille personbil, diesel","Opel","Corsa","1,3 cdti ecoflex",2011,2009,null,98.627015387721642,1,2.7399406015944403E-2,18027.237321828121,327485.38030738995,16.600000000000001,84396,21099,68055,2640,660,5.1518145860574384E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C268,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C268-$H268,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O268))","v":3.5971223021582732E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C268,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C268-$H268,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O268))","v":0},0,1,0,null,{"$f":"IF(H268 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H268)/100000*W268,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H268","v":0.52028711999999988},0.03,{"$f":"IFERROR(VLOOKUP(B268&\"-\"&H268,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B268&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2009,5.1518145860574384E-2,null,134465.75,0,84396,{"$f":"BG268*'Ny Regafg'!$F$4","v":21099},null,105495,{"$f":"IF(BJ268>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ268*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ268>'Ny Regafg'!$F$20,MIN(BJ268-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":34420.75},{"$f":"IF(BJ268>'Ny Regafg'!$F$21,(BJ268-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF268>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF268*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF268>'Ny Regafg'!$F$32,MIN(BF268-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF268>'Ny Regafg'!$F$33,(BF268-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},28970.75,28970.75,null,28970.75,0,{"$f":"IF(BF268<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF268-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF268<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF268-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF268,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF268,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF268,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF268,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2009,25.214416751634182]
[null,1,12.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H269)),ABS($E$429:$E$491-H269),0))","v":10},0,0,0,12,12,"Lille personbil, diesel","Citroën","C3","Hdi 70",2011,2009,null,98.627015387721642,1,2.7399406015944403E-2,18027.237321828121,327485.38030738995,16.600000000000001,75093.142857142855,18773.285714285714,58323.57142857142,2840,660,5.7288178196958715E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C269,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C269-$H269,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O269))","v":0.04},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C269,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C269-$H269,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O269))","v":0},0,1,0,null,{"$f":"IF(H269 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H269)/100000*W269,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H269","v":0.52028711999999988},0.03,{"$f":"IFERROR(VLOOKUP(B269&\"-\"&H269,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B269&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2009,5.7288178196958715E-2,null,112952.89285714284,0,75093.142857142855,{"$f":"BG269*'Ny Regafg'!$F$4","v":18773.285714285714},null,93866.428571428565,{"$f":"IF(BJ269>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ269*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ269>'Ny Regafg'!$F$20,MIN(BJ269-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":24536.464285714279},{"$f":"IF(BJ269>'Ny Regafg'!$F$21,(BJ269-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF269>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF269*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF269>'Ny Regafg'!$F$32,MIN(BF269-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF269>'Ny Regafg'!$F$33,(BF269-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},19086.464285714275,19086.464285714275,null,19086.464285714275,0,{"$f":"IF(BF269<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF269-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF269<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF269-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF269,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP('Personbiler - Diesel'!CF269,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP(CF269,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF269,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1160},null,2009,22.67483520830412]
[null,1,13.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H270)),ABS($E$429:$E$491-H270),0))","v":14},0,0,0,13,13,"Lille personbil, diesel","Peugeot","206","1,4 hdi-5 dørs",2007,2008,null,153.58048849561501,1,4.2665938372726038E-2,17630.638100747907,327485.38030738995,16.600000000000001,63515.035229962057,15878.758807490514,68263.483739325209,3140,1280,6.1468002357251847E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C270,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C270-$H270,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O270))","v":4.2918454935622317E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C270,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C270-$H270,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O270))","v":0},0,1,0,null,{"$f":"IF(H270 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H270)/100000*W270,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H270","v":0.55197125199999997},0.03,{"$f":"IFERROR(VLOOKUP(B270&\"-\"&H270,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B270&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2008,6.1468002357251847E-2,null,86178.518969287266,0,63515.035229962057,{"$f":"BG270*'Ny Regafg'!$F$4","v":15878.758807490514},null,79393.794037452579,{"$f":"IF(BJ270>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ270*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ270>'Ny Regafg'!$F$20,MIN(BJ270-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12234.724931834691},{"$f":"IF(BJ270>'Ny Regafg'!$F$21,(BJ270-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF270>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF270*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF270>'Ny Regafg'!$F$32,MIN(BF270-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF270>'Ny Regafg'!$F$33,(BF270-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},6784.7249318346912,6784.7249318346912,null,6784.7249318346912,0,{"$f":"IF(BF270<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF270-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF270<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF270-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF270,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF270,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF270,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF270,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2008,21.13294641413944]
[null,1,13.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H271)),ABS($E$429:$E$491-H271),0))","v":14},0,0,0,13,13,"Lille personbil, diesel","Toyota","Yaris","1,4 d - 4d 5 dørs",2007,2008,null,153.58048849561501,1,4.2665938372726038E-2,17630.638100747907,327485.38030738995,16.600000000000001,79077.804511278184,19769.451127819546,102900.06015037591,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C271,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C271-$H271,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O271))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C271,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C271-$H271,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O271))","v":0},0,1,0,null,{"$f":"IF(H271 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H271)/100000*W271,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H271","v":0.55197125199999997},0.03,{"$f":"IFERROR(VLOOKUP(B271&\"-\"&H271,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B271&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2008,6.4513714185764334E-2,null,122167.4229323308,0,79077.804511278184,{"$f":"BG271*'Ny Regafg'!$F$4","v":19769.451127819546},null,98847.255639097726,{"$f":"IF(BJ271>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ271*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ271>'Ny Regafg'!$F$20,MIN(BJ271-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":28770.167293233066},{"$f":"IF(BJ271>'Ny Regafg'!$F$21,(BJ271-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF271>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF271*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF271>'Ny Regafg'!$F$32,MIN(BF271-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF271>'Ny Regafg'!$F$33,(BF271-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},23320.167293233069,23320.167293233069,null,23320.167293233069,0,{"$f":"IF(BF271<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF271-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF271<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF271-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF271,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF271,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF271,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF271,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2008,20.135253664974055]
[null,1,13.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H272)),ABS($E$429:$E$491-H272),0))","v":14},0,0,0,13,13,"Lille personbil, diesel","Fiat","Punto","1,3 jtd",2007,2008,null,153.58048849561501,1,4.2665938372726038E-2,17630.638100747907,327485.38030738995,16.600000000000001,65792.499999999985,16448.124999999996,73008.124999999971,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C272,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C272-$H272,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O272))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C272,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C272-$H272,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O272))","v":0},0,1,0,null,{"$f":"IF(H272 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H272)/100000*W272,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H272","v":0.55197125199999997},0.03,{"$f":"IFERROR(VLOOKUP(B272&\"-\"&H272,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B272&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2008,6.4513714185764334E-2,null,91445.156249999971,0,65792.499999999985,{"$f":"BG272*'Ny Regafg'!$F$4","v":16448.124999999996},null,82240.624999999985,{"$f":"IF(BJ272>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ272*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ272>'Ny Regafg'!$F$20,MIN(BJ272-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14654.531249999987},{"$f":"IF(BJ272>'Ny Regafg'!$F$21,(BJ272-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF272>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF272*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF272>'Ny Regafg'!$F$32,MIN(BF272-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF272>'Ny Regafg'!$F$33,(BF272-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},9204.5312499999854,9204.5312499999854,null,9204.5312499999854,0,{"$f":"IF(BF272<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF272-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF272<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF272-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF272,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF272,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF272,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF272,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2008,20.135253664974055]
[null,1,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H273)),ABS($E$429:$E$491-H273),0))","v":14},14,14.1,1,14,14,"Lille personbil, diesel","Peugeot","206","1,4 hdi-5 dørs",2007,2007,null,107.19826417675802,1,2.9780570291384055E-2,17242.764062531449,327485.38030738995,16.600000000000001,63515.035229962057,15878.758807490514,68263.483739325209,3140,1280,6.1468002357251847E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C273,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C273-$H273,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O273))","v":4.2918454935622317E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C273,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C273-$H273,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O273))","v":0},0,1,0,null,{"$f":"IF(H273 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H273)/100000*W273,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H273","v":0.58365538399999994},0.03,{"$f":"IFERROR(VLOOKUP(B273&\"-\"&H273,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B273&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2007,6.1468002357251847E-2,null,86178.518969287266,0,63515.035229962057,{"$f":"BG273*'Ny Regafg'!$F$4","v":15878.758807490514},null,79393.794037452579,{"$f":"IF(BJ273>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ273*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ273>'Ny Regafg'!$F$20,MIN(BJ273-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12234.724931834691},{"$f":"IF(BJ273>'Ny Regafg'!$F$21,(BJ273-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF273>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF273*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF273>'Ny Regafg'!$F$32,MIN(BF273-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF273>'Ny Regafg'!$F$33,(BF273-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},6784.7249318346912,6784.7249318346912,null,6784.7249318346912,0,{"$f":"IF(BF273<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF273-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF273<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF273-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF273,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF273,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF273,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF273,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2007,21.13294641413944]
[null,1,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H274)),ABS($E$429:$E$491-H274),0))","v":14},14,14.2,1,14,14,"Lille personbil, diesel","Toyota","Yaris","1,4 d - 4d 5 dørs",2007,2007,null,107.19826417675802,1,2.9780570291384055E-2,17242.764062531449,327485.38030738995,16.600000000000001,79077.804511278184,19769.451127819546,102900.06015037591,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C274,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C274-$H274,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O274))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C274,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C274-$H274,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O274))","v":0},0,1,0,null,{"$f":"IF(H274 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H274)/100000*W274,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H274","v":0.58365538399999994},0.03,{"$f":"IFERROR(VLOOKUP(B274&\"-\"&H274,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B274&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2007,6.4513714185764334E-2,null,122167.4229323308,0,79077.804511278184,{"$f":"BG274*'Ny Regafg'!$F$4","v":19769.451127819546},null,98847.255639097726,{"$f":"IF(BJ274>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ274*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ274>'Ny Regafg'!$F$20,MIN(BJ274-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":28770.167293233066},{"$f":"IF(BJ274>'Ny Regafg'!$F$21,(BJ274-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF274>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF274*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF274>'Ny Regafg'!$F$32,MIN(BF274-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF274>'Ny Regafg'!$F$33,(BF274-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},23320.167293233069,23320.167293233069,null,23320.167293233069,0,{"$f":"IF(BF274<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF274-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF274<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF274-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF274,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF274,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF274,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF274,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2007,20.135253664974055]
[null,1,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H275)),ABS($E$429:$E$491-H275),0))","v":14},14,14.3,1,14,14,"Lille personbil, diesel","Fiat","Punto","1,3 jtd",2007,2007,null,107.19826417675802,1,2.9780570291384055E-2,17242.764062531449,327485.38030738995,16.600000000000001,65792.499999999985,16448.124999999996,73008.124999999971,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C275,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C275-$H275,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O275))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C275,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C275-$H275,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O275))","v":0},0,1,0,null,{"$f":"IF(H275 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H275)/100000*W275,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H275","v":0.58365538399999994},0.03,{"$f":"IFERROR(VLOOKUP(B275&\"-\"&H275,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B275&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2007,6.4513714185764334E-2,null,91445.156249999971,0,65792.499999999985,{"$f":"BG275*'Ny Regafg'!$F$4","v":16448.124999999996},null,82240.624999999985,{"$f":"IF(BJ275>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ275*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ275>'Ny Regafg'!$F$20,MIN(BJ275-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14654.531249999987},{"$f":"IF(BJ275>'Ny Regafg'!$F$21,(BJ275-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF275>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF275*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF275>'Ny Regafg'!$F$32,MIN(BF275-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF275>'Ny Regafg'!$F$33,(BF275-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},9204.5312499999854,9204.5312499999854,null,9204.5312499999854,0,{"$f":"IF(BF275<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF275-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF275<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF275-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF275,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF275,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF275,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF275,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2007,20.135253664974055]
[null,1,15.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H276)),ABS($E$429:$E$491-H276),0))","v":14},0,0,0,15,15,"Lille personbil, diesel","Peugeot","206","1,4 hdi-5 dørs",2007,2006,null,43.237819518835863,1,1.2011826248451955E-2,16863.424149311959,327485.38030738995,16.600000000000001,63515.035229962057,15878.758807490514,68263.483739325209,3140,1280,6.1468002357251847E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C276,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C276-$H276,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O276))","v":4.2918454935622317E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C276,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C276-$H276,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O276))","v":0},0,1,0,null,{"$f":"IF(H276 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H276)/100000*W276,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H276","v":0.61533951599999992},0.03,{"$f":"IFERROR(VLOOKUP(B276&\"-\"&H276,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B276&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2006,6.1468002357251847E-2,null,86178.518969287266,0,63515.035229962057,{"$f":"BG276*'Ny Regafg'!$F$4","v":15878.758807490514},null,79393.794037452579,{"$f":"IF(BJ276>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ276*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ276>'Ny Regafg'!$F$20,MIN(BJ276-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12234.724931834691},{"$f":"IF(BJ276>'Ny Regafg'!$F$21,(BJ276-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF276>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF276*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF276>'Ny Regafg'!$F$32,MIN(BF276-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF276>'Ny Regafg'!$F$33,(BF276-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},6784.7249318346912,6784.7249318346912,null,6784.7249318346912,0,{"$f":"IF(BF276<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF276-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF276<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF276-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF276,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF276,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF276,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF276,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2006,21.13294641413944]
[null,1,15.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H277)),ABS($E$429:$E$491-H277),0))","v":14},0,0,0,15,15,"Lille personbil, diesel","Toyota","Yaris","1,4 d - 4d 5 dørs",2007,2006,null,43.237819518835863,1,1.2011826248451955E-2,16863.424149311959,327485.38030738995,16.600000000000001,79077.804511278184,19769.451127819546,102900.06015037591,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C277,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C277-$H277,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O277))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C277,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C277-$H277,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O277))","v":0},0,1,0,null,{"$f":"IF(H277 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H277)/100000*W277,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H277","v":0.61533951599999992},0.03,{"$f":"IFERROR(VLOOKUP(B277&\"-\"&H277,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B277&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2006,6.4513714185764334E-2,null,122167.4229323308,0,79077.804511278184,{"$f":"BG277*'Ny Regafg'!$F$4","v":19769.451127819546},null,98847.255639097726,{"$f":"IF(BJ277>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ277*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ277>'Ny Regafg'!$F$20,MIN(BJ277-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":28770.167293233066},{"$f":"IF(BJ277>'Ny Regafg'!$F$21,(BJ277-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF277>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF277*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF277>'Ny Regafg'!$F$32,MIN(BF277-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF277>'Ny Regafg'!$F$33,(BF277-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},23320.167293233069,23320.167293233069,null,23320.167293233069,0,{"$f":"IF(BF277<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF277-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF277<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF277-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF277,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF277,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF277,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF277,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2006,20.135253664974055]
[null,1,15.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H278)),ABS($E$429:$E$491-H278),0))","v":14},0,0,0,15,15,"Lille personbil, diesel","Fiat","Punto","1,3 jtd",2007,2006,null,43.237819518835863,1,1.2011826248451955E-2,16863.424149311959,327485.38030738995,16.600000000000001,65792.499999999985,16448.124999999996,73008.124999999971,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C278,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C278-$H278,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O278))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C278,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C278-$H278,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O278))","v":0},0,1,0,null,{"$f":"IF(H278 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H278)/100000*W278,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H278","v":0.61533951599999992},0.03,{"$f":"IFERROR(VLOOKUP(B278&\"-\"&H278,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B278&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2006,6.4513714185764334E-2,null,91445.156249999971,0,65792.499999999985,{"$f":"BG278*'Ny Regafg'!$F$4","v":16448.124999999996},null,82240.624999999985,{"$f":"IF(BJ278>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ278*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ278>'Ny Regafg'!$F$20,MIN(BJ278-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14654.531249999987},{"$f":"IF(BJ278>'Ny Regafg'!$F$21,(BJ278-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF278>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF278*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF278>'Ny Regafg'!$F$32,MIN(BF278-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF278>'Ny Regafg'!$F$33,(BF278-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},9204.5312499999854,9204.5312499999854,null,9204.5312499999854,0,{"$f":"IF(BF278<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF278-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF278<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF278-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF278,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF278,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF278,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF278,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2006,20.135253664974055]
[null,1,16.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H279)),ABS($E$429:$E$491-H279),0))","v":14},0,0,0,16,16,"Lille personbil, diesel","Peugeot","206","1,4 hdi-5 dørs",2007,2005,null,3.7932589315647181,1,1.0537989128127678E-3,16492.430137237905,327485.38030738995,16.600000000000001,63515.035229962057,15878.758807490514,68263.483739325209,3140,1280,6.1468002357251847E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C279,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C279-$H279,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O279))","v":4.2918454935622317E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C279,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C279-$H279,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O279))","v":0},0,1,0,null,{"$f":"IF(H279 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H279)/100000*W279,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H279","v":0.64702364800000001},0.03,{"$f":"IFERROR(VLOOKUP(B279&\"-\"&H279,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B279&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2005,6.1468002357251847E-2,null,86178.518969287266,0,63515.035229962057,{"$f":"BG279*'Ny Regafg'!$F$4","v":15878.758807490514},null,79393.794037452579,{"$f":"IF(BJ279>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ279*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ279>'Ny Regafg'!$F$20,MIN(BJ279-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12234.724931834691},{"$f":"IF(BJ279>'Ny Regafg'!$F$21,(BJ279-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF279>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF279*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF279>'Ny Regafg'!$F$32,MIN(BF279-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF279>'Ny Regafg'!$F$33,(BF279-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},6784.7249318346912,6784.7249318346912,null,6784.7249318346912,0,{"$f":"IF(BF279<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF279-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF279<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF279-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF279,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF279,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF279,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF279,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2005,21.13294641413944]
[null,1,16.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H280)),ABS($E$429:$E$491-H280),0))","v":14},0,0,0,16,16,{"$f":"IFERROR(INDEX(J$429:J$491,MATCH($C280,$B$429:$B$491,0)),INDEX(J$429:J$491,MATCH(ROUND($I$231+$C280-$H280,1),$B$429:$B$491,0)))","v":"Lille personbil, diesel"},"Toyota","Yaris","1,4 d - 4d 5 dørs",2007,2005,null,3.7932589315647181,1,1.0537989128127678E-3,16492.430137237905,327485.38030738995,16.600000000000001,79077.804511278184,19769.451127819546,102900.06015037591,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C280,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C280-$H280,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O280))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C280,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C280-$H280,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O280))","v":0},0,1,0,null,{"$f":"IF(H280 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H280)/100000*W280,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H280","v":0.64702364800000001},0.03,{"$f":"IFERROR(VLOOKUP(B280&\"-\"&H280,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B280&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2005,6.4513714185764334E-2,null,122167.4229323308,0,79077.804511278184,{"$f":"BG280*'Ny Regafg'!$F$4","v":19769.451127819546},null,98847.255639097726,{"$f":"IF(BJ280>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ280*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ280>'Ny Regafg'!$F$20,MIN(BJ280-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":28770.167293233066},{"$f":"IF(BJ280>'Ny Regafg'!$F$21,(BJ280-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF280>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF280*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF280>'Ny Regafg'!$F$32,MIN(BF280-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF280>'Ny Regafg'!$F$33,(BF280-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},23320.167293233069,23320.167293233069,null,23320.167293233069,0,{"$f":"IF(BF280<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF280-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF280<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF280-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF280,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF280,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF280,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF280,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2005,20.135253664974055]
[null,1,16.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H281)),ABS($E$429:$E$491-H281),0))","v":14},0,0,0,16,16,"Lille personbil, diesel","Fiat","Punto","1,3 jtd",2007,2005,null,3.7932589315647181,1,1.0537989128127678E-3,16492.430137237905,327485.38030738995,16.600000000000001,65792.499999999985,16448.124999999996,73008.124999999971,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C281,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C281-$H281,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O281))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C281,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C281-$H281,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O281))","v":0},0,1,0,null,{"$f":"IF(H281 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H281)/100000*W281,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H281","v":0.64702364800000001},0.03,{"$f":"IFERROR(VLOOKUP(B281&\"-\"&H281,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B281&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2005,6.4513714185764334E-2,null,91445.156249999971,0,65792.499999999985,{"$f":"BG281*'Ny Regafg'!$F$4","v":16448.124999999996},null,82240.624999999985,{"$f":"IF(BJ281>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ281*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ281>'Ny Regafg'!$F$20,MIN(BJ281-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14654.531249999987},{"$f":"IF(BJ281>'Ny Regafg'!$F$21,(BJ281-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF281>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF281*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF281>'Ny Regafg'!$F$32,MIN(BF281-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF281>'Ny Regafg'!$F$33,(BF281-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},9204.5312499999854,9204.5312499999854,null,9204.5312499999854,0,{"$f":"IF(BF281<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF281-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF281<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF281-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF281,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF281,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF281,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF281,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2005,20.135253664974055]
[null,1,17.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H282)),ABS($E$429:$E$491-H282),0))","v":14},0,0,0,17,17,"Lille personbil, diesel","Peugeot","206","1,4 hdi-5 dørs",2007,2004,null,2.1452360497557588,1,5.9596443526381115E-4,16129.594359065853,327485.38030738995,16.600000000000001,63515.035229962057,15878.758807490514,68263.483739325209,3140,1280,6.1468002357251847E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C282,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C282-$H282,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O282))","v":4.2918454935622317E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C282,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C282-$H282,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O282))","v":0},0,1,0,null,{"$f":"IF(H282 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H282)/100000*W282,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H282","v":0.67870777999999987},0.03,{"$f":"IFERROR(VLOOKUP(B282&\"-\"&H282,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B282&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2004,6.1468002357251847E-2,null,86178.518969287266,0,63515.035229962057,{"$f":"BG282*'Ny Regafg'!$F$4","v":15878.758807490514},null,79393.794037452579,{"$f":"IF(BJ282>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ282*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ282>'Ny Regafg'!$F$20,MIN(BJ282-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12234.724931834691},{"$f":"IF(BJ282>'Ny Regafg'!$F$21,(BJ282-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF282>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF282*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF282>'Ny Regafg'!$F$32,MIN(BF282-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF282>'Ny Regafg'!$F$33,(BF282-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},6784.7249318346912,6784.7249318346912,null,6784.7249318346912,0,{"$f":"IF(BF282<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF282-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF282<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF282-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF282,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF282,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF282,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF282,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2004,21.13294641413944]
[null,1,17.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H283)),ABS($E$429:$E$491-H283),0))","v":14},0,0,0,17,17,"Lille personbil, diesel","Toyota","Yaris","1,4 d - 4d 5 dørs",2007,2004,null,2.1452360497557588,1,5.9596443526381115E-4,16129.594359065853,327485.38030738995,16.600000000000001,79077.804511278184,19769.451127819546,102900.06015037591,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C283,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C283-$H283,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O283))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C283,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C283-$H283,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O283))","v":0},0,1,0,null,{"$f":"IF(H283 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H283)/100000*W283,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H283","v":0.67870777999999987},0.03,{"$f":"IFERROR(VLOOKUP(B283&\"-\"&H283,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B283&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2004,6.4513714185764334E-2,null,122167.4229323308,0,79077.804511278184,{"$f":"BG283*'Ny Regafg'!$F$4","v":19769.451127819546},null,98847.255639097726,{"$f":"IF(BJ283>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ283*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ283>'Ny Regafg'!$F$20,MIN(BJ283-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":28770.167293233066},{"$f":"IF(BJ283>'Ny Regafg'!$F$21,(BJ283-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF283>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF283*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF283>'Ny Regafg'!$F$32,MIN(BF283-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF283>'Ny Regafg'!$F$33,(BF283-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},23320.167293233069,23320.167293233069,null,23320.167293233069,0,{"$f":"IF(BF283<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF283-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF283<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF283-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF283,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF283,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF283,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF283,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2004,20.135253664974055]
[null,1,17.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H284)),ABS($E$429:$E$491-H284),0))","v":14},0,0,0,17,17,"Lille personbil, diesel","Fiat","Punto","1,3 jtd",2007,2004,null,2.1452360497557588,1,5.9596443526381115E-4,16129.594359065853,327485.38030738995,16.600000000000001,65792.499999999985,16448.124999999996,73008.124999999971,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C284,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C284-$H284,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O284))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C284,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C284-$H284,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O284))","v":0},0,1,0,null,{"$f":"IF(H284 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H284)/100000*W284,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H284","v":0.67870777999999987},0.03,{"$f":"IFERROR(VLOOKUP(B284&\"-\"&H284,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B284&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2004,6.4513714185764334E-2,null,91445.156249999971,0,65792.499999999985,{"$f":"BG284*'Ny Regafg'!$F$4","v":16448.124999999996},null,82240.624999999985,{"$f":"IF(BJ284>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ284*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ284>'Ny Regafg'!$F$20,MIN(BJ284-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14654.531249999987},{"$f":"IF(BJ284>'Ny Regafg'!$F$21,(BJ284-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF284>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF284*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF284>'Ny Regafg'!$F$32,MIN(BF284-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF284>'Ny Regafg'!$F$33,(BF284-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},9204.5312499999854,9204.5312499999854,null,9204.5312499999854,0,{"$f":"IF(BF284<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF284-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF284<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF284-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF284,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF284,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF284,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF284,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2004,20.135253664974055]
[null,1,18.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H285)),ABS($E$429:$E$491-H285),0))","v":14},0,0,0,18,18,"Lille personbil, diesel","Peugeot","206","1,4 hdi-5 dørs",2007,2003,null,1.9718427822751456,1,5.4779434193333797E-4,15774.742258201166,327485.38030738995,16.600000000000001,63515.035229962057,15878.758807490514,68263.483739325209,3140,1280,6.1468002357251847E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C285,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C285-$H285,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O285))","v":4.2918454935622317E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C285,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C285-$H285,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O285))","v":0},0,1,0,null,{"$f":"IF(H285 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H285)/100000*W285,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H285","v":0.71039191199999996},0.03,{"$f":"IFERROR(VLOOKUP(B285&\"-\"&H285,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B285&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2003,6.1468002357251847E-2,null,86178.518969287266,0,63515.035229962057,{"$f":"BG285*'Ny Regafg'!$F$4","v":15878.758807490514},null,79393.794037452579,{"$f":"IF(BJ285>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ285*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ285>'Ny Regafg'!$F$20,MIN(BJ285-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12234.724931834691},{"$f":"IF(BJ285>'Ny Regafg'!$F$21,(BJ285-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF285>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF285*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF285>'Ny Regafg'!$F$32,MIN(BF285-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF285>'Ny Regafg'!$F$33,(BF285-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},6784.7249318346912,6784.7249318346912,null,6784.7249318346912,0,{"$f":"IF(BF285<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF285-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF285<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF285-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF285,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF285,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF285,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF285,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2003,21.13294641413944]
[null,1,18.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H286)),ABS($E$429:$E$491-H286),0))","v":14},0,0,0,18,18,"Lille personbil, diesel","Toyota","Yaris","1,4 d - 4d 5 dørs",2007,2003,null,1.9718427822751456,1,5.4779434193333797E-4,15774.742258201166,327485.38030738995,16.600000000000001,79077.804511278184,19769.451127819546,102900.06015037591,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C286,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C286-$H286,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O286))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C286,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C286-$H286,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O286))","v":0},0,1,0,null,{"$f":"IF(H286 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H286)/100000*W286,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H286","v":0.71039191199999996},0.03,{"$f":"IFERROR(VLOOKUP(B286&\"-\"&H286,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B286&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2003,6.4513714185764334E-2,null,122167.4229323308,0,79077.804511278184,{"$f":"BG286*'Ny Regafg'!$F$4","v":19769.451127819546},null,98847.255639097726,{"$f":"IF(BJ286>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ286*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ286>'Ny Regafg'!$F$20,MIN(BJ286-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":28770.167293233066},{"$f":"IF(BJ286>'Ny Regafg'!$F$21,(BJ286-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF286>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF286*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF286>'Ny Regafg'!$F$32,MIN(BF286-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF286>'Ny Regafg'!$F$33,(BF286-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},23320.167293233069,23320.167293233069,null,23320.167293233069,0,{"$f":"IF(BF286<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF286-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF286<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF286-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF286,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF286,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF286,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF286,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2003,20.135253664974055]
[null,1,18.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H287)),ABS($E$429:$E$491-H287),0))","v":14},0,0,0,18,18,"Lille personbil, diesel","Fiat","Punto","1,3 jtd",2007,2003,null,1.9718427822751456,1,5.4779434193333797E-4,15774.742258201166,327485.38030738995,16.600000000000001,65792.499999999985,16448.124999999996,73008.124999999971,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C287,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C287-$H287,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O287))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C287,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C287-$H287,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O287))","v":0},0,1,0,null,{"$f":"IF(H287 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H287)/100000*W287,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H287","v":0.71039191199999996},0.03,{"$f":"IFERROR(VLOOKUP(B287&\"-\"&H287,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B287&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2003,6.4513714185764334E-2,null,91445.156249999971,0,65792.499999999985,{"$f":"BG287*'Ny Regafg'!$F$4","v":16448.124999999996},null,82240.624999999985,{"$f":"IF(BJ287>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ287*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ287>'Ny Regafg'!$F$20,MIN(BJ287-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14654.531249999987},{"$f":"IF(BJ287>'Ny Regafg'!$F$21,(BJ287-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF287>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF287*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF287>'Ny Regafg'!$F$32,MIN(BF287-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF287>'Ny Regafg'!$F$33,(BF287-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},9204.5312499999854,9204.5312499999854,null,9204.5312499999854,0,{"$f":"IF(BF287<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF287-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF287<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF287-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF287,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF287,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF287,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF287,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2003,20.135253664974055]
[null,1,19.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H288)),ABS($E$429:$E$491-H288),0))","v":14},0,0,0,19,19,"Lille personbil, diesel","Peugeot","206","1,4 hdi-5 dørs",2007,2002,null,3.7952139764942632,1,1.0543420405713583E-3,15427.699091440096,327485.38030738995,16.600000000000001,63515.035229962057,15878.758807490514,68263.483739325209,3140,1280,6.1468002357251847E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C288,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C288-$H288,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O288))","v":4.2918454935622317E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C288,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C288-$H288,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O288))","v":0},0,1,0,null,{"$f":"IF(H288 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H288)/100000*W288,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H288","v":0.74207604400000005},0.03,{"$f":"IFERROR(VLOOKUP(B288&\"-\"&H288,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B288&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2002,6.1468002357251847E-2,null,86178.518969287266,0,63515.035229962057,{"$f":"BG288*'Ny Regafg'!$F$4","v":15878.758807490514},null,79393.794037452579,{"$f":"IF(BJ288>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ288*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ288>'Ny Regafg'!$F$20,MIN(BJ288-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12234.724931834691},{"$f":"IF(BJ288>'Ny Regafg'!$F$21,(BJ288-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF288>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF288*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF288>'Ny Regafg'!$F$32,MIN(BF288-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF288>'Ny Regafg'!$F$33,(BF288-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},6784.7249318346912,6784.7249318346912,null,6784.7249318346912,0,{"$f":"IF(BF288<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF288-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF288<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF288-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF288,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF288,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF288,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF288,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2002,21.13294641413944]
[null,1,19.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H289)),ABS($E$429:$E$491-H289),0))","v":14},0,0,0,19,19,"Lille personbil, diesel","Toyota","Yaris","1,4 d - 4d 5 dørs",2007,2002,null,3.7952139764942632,1,1.0543420405713583E-3,15427.699091440096,327485.38030738995,16.600000000000001,79077.804511278184,19769.451127819546,102900.06015037591,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C289,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C289-$H289,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O289))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C289,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C289-$H289,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O289))","v":0},0,1,0,null,{"$f":"IF(H289 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H289)/100000*W289,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H289","v":0.74207604400000005},0.03,{"$f":"IFERROR(VLOOKUP(B289&\"-\"&H289,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B289&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2002,6.4513714185764334E-2,null,122167.4229323308,0,79077.804511278184,{"$f":"BG289*'Ny Regafg'!$F$4","v":19769.451127819546},null,98847.255639097726,{"$f":"IF(BJ289>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ289*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ289>'Ny Regafg'!$F$20,MIN(BJ289-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":28770.167293233066},{"$f":"IF(BJ289>'Ny Regafg'!$F$21,(BJ289-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF289>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF289*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF289>'Ny Regafg'!$F$32,MIN(BF289-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF289>'Ny Regafg'!$F$33,(BF289-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},23320.167293233069,23320.167293233069,null,23320.167293233069,0,{"$f":"IF(BF289<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF289-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF289<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF289-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF289,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF289,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF289,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF289,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2002,20.135253664974055]
[null,1,19.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H290)),ABS($E$429:$E$491-H290),0))","v":14},0,0,0,19,19,"Lille personbil, diesel","Fiat","Punto","1,3 jtd",2007,2002,null,3.7952139764942632,1,1.0543420405713583E-3,15427.699091440096,327485.38030738995,16.600000000000001,65792.499999999985,16448.124999999996,73008.124999999971,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C290,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C290-$H290,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O290))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C290,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C290-$H290,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O290))","v":0},0,1,0,null,{"$f":"IF(H290 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H290)/100000*W290,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H290","v":0.74207604400000005},0.03,{"$f":"IFERROR(VLOOKUP(B290&\"-\"&H290,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B290&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2002,6.4513714185764334E-2,null,91445.156249999971,0,65792.499999999985,{"$f":"BG290*'Ny Regafg'!$F$4","v":16448.124999999996},null,82240.624999999985,{"$f":"IF(BJ290>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ290*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ290>'Ny Regafg'!$F$20,MIN(BJ290-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14654.531249999987},{"$f":"IF(BJ290>'Ny Regafg'!$F$21,(BJ290-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF290>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF290*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF290>'Ny Regafg'!$F$32,MIN(BF290-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF290>'Ny Regafg'!$F$33,(BF290-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},9204.5312499999854,9204.5312499999854,null,9204.5312499999854,0,{"$f":"IF(BF290<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF290-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF290<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF290-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF290,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF290,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF290,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF290,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2002,20.135253664974055]
[null,1,20.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H291)),ABS($E$429:$E$491-H291),0))","v":14},0,0,0,20,20,"Lille personbil, diesel","Peugeot","206","1,4 hdi-5 dørs",2007,2001,null,3.6362778204542483,1,1.0101882531649922E-3,15088.289711428415,327485.38030738995,16.600000000000001,63515.035229962057,15878.758807490514,68263.483739325209,3140,1280,6.1468002357251847E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C291,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C291-$H291,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O291))","v":4.2918454935622317E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C291,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C291-$H291,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O291))","v":0},0,1,0,null,{"$f":"IF(H291 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H291)/100000*W291,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H291","v":0.77376017599999991},0.03,{"$f":"IFERROR(VLOOKUP(B291&\"-\"&H291,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B291&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2001,6.1468002357251847E-2,null,86178.518969287266,0,63515.035229962057,{"$f":"BG291*'Ny Regafg'!$F$4","v":15878.758807490514},null,79393.794037452579,{"$f":"IF(BJ291>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ291*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ291>'Ny Regafg'!$F$20,MIN(BJ291-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":12234.724931834691},{"$f":"IF(BJ291>'Ny Regafg'!$F$21,(BJ291-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF291>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF291*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF291>'Ny Regafg'!$F$32,MIN(BF291-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF291>'Ny Regafg'!$F$33,(BF291-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},6784.7249318346912,6784.7249318346912,null,6784.7249318346912,0,{"$f":"IF(BF291<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF291-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF291<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF291-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF291,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF291,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF291,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF291,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2001,21.13294641413944]
[null,1,20.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H292)),ABS($E$429:$E$491-H292),0))","v":14},0,0,0,20,20,"Lille personbil, diesel","Toyota","Yaris","1,4 d - 4d 5 dørs",2007,2001,null,3.6362778204542483,1,1.0101882531649922E-3,15088.289711428415,327485.38030738995,16.600000000000001,79077.804511278184,19769.451127819546,102900.06015037591,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C292,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C292-$H292,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O292))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C292,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C292-$H292,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O292))","v":0},0,1,0,null,{"$f":"IF(H292 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H292)/100000*W292,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H292","v":0.77376017599999991},0.03,{"$f":"IFERROR(VLOOKUP(B292&\"-\"&H292,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B292&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2001,6.4513714185764334E-2,null,122167.4229323308,0,79077.804511278184,{"$f":"BG292*'Ny Regafg'!$F$4","v":19769.451127819546},null,98847.255639097726,{"$f":"IF(BJ292>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ292*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ292>'Ny Regafg'!$F$20,MIN(BJ292-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":28770.167293233066},{"$f":"IF(BJ292>'Ny Regafg'!$F$21,(BJ292-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF292>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF292*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF292>'Ny Regafg'!$F$32,MIN(BF292-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF292>'Ny Regafg'!$F$33,(BF292-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},23320.167293233069,23320.167293233069,null,23320.167293233069,0,{"$f":"IF(BF292<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF292-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF292<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF292-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF292,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF292,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF292,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF292,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2001,20.135253664974055]
[null,1,20.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H293)),ABS($E$429:$E$491-H293),0))","v":14},0,0,0,20,20,"Lille personbil, diesel","Fiat","Punto","1,3 jtd",2007,2001,null,3.6362778204542483,1,1.0101882531649922E-3,15088.289711428415,327485.38030738995,16.600000000000001,65792.499999999985,16448.124999999996,73008.124999999971,3380,1880,6.4513714185764334E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$429:AE$491,MATCH($C293,$B$429:$B$491,0)),INDEX(AE$429:AE$491,MATCH(ROUND($I$231+$C293-$H293,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O293))","v":4.504504504504505E-2},{"$f":"IFERROR(INDEX(AF$429:AF$491,MATCH($C293,$B$429:$B$491,0)),INDEX(AF$429:AF$491,MATCH(ROUND($I$231+$C293-$H293,1),$B$429:$B$491,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O293))","v":0},0,1,0,null,{"$f":"IF(H293 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*H293)/100000*W293,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},null,null,{"$f":"RepOmk!$D$25+RepOmk!$E$25*'Personbiler - Diesel'!H293","v":0.77376017599999991},0.03,{"$f":"IFERROR(VLOOKUP(B293&\"-\"&H293,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B293&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.50016903313049377},594,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2001,6.4513714185764334E-2,null,91445.156249999971,0,65792.499999999985,{"$f":"BG293*'Ny Regafg'!$F$4","v":16448.124999999996},null,82240.624999999985,{"$f":"IF(BJ293>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ293*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ293>'Ny Regafg'!$F$20,MIN(BJ293-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":14654.531249999987},{"$f":"IF(BJ293>'Ny Regafg'!$F$21,(BJ293-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF293>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF293*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF293>'Ny Regafg'!$F$32,MIN(BF293-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF293>'Ny Regafg'!$F$33,(BF293-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},9204.5312499999854,9204.5312499999854,null,9204.5312499999854,0,{"$f":"IF(BF293<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF293-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF293<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF293-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF293,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF293,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF293,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF293,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2001,20.135253664974055]
[null,2,{"$f":"IF(COUNTIF(H291:H294,H294)=1,H294+0.1,IF(COUNTIF(H291:H294,H294)=2,H294+0.2,IF(COUNTIF(H291:H294,H294)=3,H294+0.3,0)))","v":0.1},{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H294)),ABS($E$429:$E$491-H294),0))","v":0},{"$f":"(IF(G294=0,0,H294))*1","v":0},0.1,1,0,0,{"$f":"IFERROR(INDEX(J$492:J$554,MATCH($C294,$B$492:$B$554,0)),INDEX(J$492:J$554,MATCH(ROUND($I$231+$C294-$H294,1),$B$492:$B$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IFERROR(INDEX(K$492:K$554,MATCH($C294,$B$492:$B$554,0)),INDEX(K$492:K$554,MATCH(ROUND($I$231+$C294-$H294,1),$B$492:$B$554,0)))","v":"MERCEDES-BENZ"},"C-Klasse","220 d Stationcar 9G-TRONIC","2021",{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(Q294:Q356,R294:R356)/3","v":16359.30206192094},741.52517453662495,1,{"$f":"Q294*R294/SUMPRODUCT($Q$294:$Q$356,$R$294:$R$356)","v":1.510914446370038E-2},{"$f":"IFERROR(INDEX(T$492:T$554,MATCH($C294,$B$492:$B$554,0)),INDEX(T$492:T$554,MATCH(ROUND($I$231+$C294-$H294,1),$B$492:$B$554,0)))","v":27540.025859475802},{"$f":"IFERROR(INDEX(U$492:U$554,MATCH($C294,$B$492:$B$554,0)),INDEX(U$492:U$554,MATCH(ROUND($I$231+$C294-$H294,1),$B$492:$B$554,0)))","v":394470},{"$f":"IFERROR(INDEX(V$492:V$554,MATCH($C294,$B$492:$B$554,0)),INDEX(V$492:V$554,MATCH(ROUND($I$231+$C294-$H294,1),$B$492:$B$554,0)))","v":17.2},230127,{"$f":"IFERROR(INDEX(X$492:X$554,MATCH($C294,$B$429:$B$491,0)),BH294)","v":46025},{"$f":"IFERROR(INDEX(Y$492:Y$554,MATCH($C294,$B$429:$B$491,0)),BU294)","v":258848},660,2520,5.6729115129458656E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C294,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C294-$H294,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O294))","v":5.2083333333333336E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C294,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C294-$H294,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O294))","v":136},{"$f":"IFERROR(INDEX(AG$492:AG$554,MATCH($C294,$B$492:$B$554,0)),INDEX(AG$492:AG$554,MATCH(ROUND($I$231+$C294-$H294,1),$B$492:$B$554,0)))","v":0},1,0,null,{"$f":"IF(H294 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H294)/100000*W294,Afskrivning!$C$32)/100","v":0.40662915294168966},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H294","v":0.15409239799999999},{"$f":"IFERROR(INDEX(AO$492:AO$554,MATCH($C294,$B$492:$B$554,0)),INDEX(AO$492:AO$554,MATCH(ROUND($I$231+$C294-$H294,1),$B$492:$B$554,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B294&\"-\"&H294,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B294&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.69763565954804674},733,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AW$492:AW$554,MATCH($C294,$B$492:$B$554,0)),INDEX(AW$492:AW$554,MATCH(ROUND($I$231+$C294-$H294,1),$B$492:$B$554,0)))","v":1},1.0891990104856062,null,null,"Diesel",2021,5.6729115129458656E-2,null,527016.875,0,230127,{"$f":"BG294*'Ny Regafg'!$F$4","v":57531.75},null,287658.75,{"$f":"IF(BJ294>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ294*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ294>'Ny Regafg'!$F$20,MIN(BJ294-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ294>'Ny Regafg'!$F$21,(BJ294-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":128188.125},{"$f":"IF(BF294>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF294*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF294>'Ny Regafg'!$F$32,MIN(BF294-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF294>'Ny Regafg'!$F$33,(BF294-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},239358.125,239358.125,null,239358.125,0,{"$f":"IF(BF294<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF294-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF294<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF294-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF294,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF294,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF294,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF294,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2021,17.627632613657916]
[null,2,{"$f":"IF(COUNTIF(H292:H295,H295)=1,H295+0.1,IF(COUNTIF(H292:H295,H295)=2,H295+0.2,IF(COUNTIF(H292:H295,H295)=3,H295+0.3,0)))","v":0.2},{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H295)),ABS($E$429:$E$491-H295),0))","v":0},{"$f":"(IF(G295=0,0,H295))*1","v":0},0.2,1,0,{"$f":"H295+input_år-original_år","v":0},{"$f":"IFERROR(INDEX(J$492:J$554,MATCH($C295,$B$492:$B$554,0)),INDEX(J$492:J$554,MATCH(ROUND($I$231+$C295-$H295,1),$B$492:$B$554,0)))","v":"Mellem personbil, diesel "},"SKODA","OCTAVIA","2.0 TDI 150 COMBI DSG7","2021",{"$f":"input_år","v":2021},null,741.52517453662495,{"$f":"INDEX(skrotrate_pbil,MATCH(H295&\" \"&IF(O295>original_år,0,original_år-O295),match_skrot,0))","v":1},{"$f":"Q295*R295/SUMPRODUCT($Q$294:$Q$356,$R$294:$R$356)","v":1.510914446370038E-2},27540.025859475802,394470,17.2,190720,38144,190331,660,{"$f":"IF(Q295<=$CB$229,CB295,IF(Q295<=$CC$229,CC295,BX295))","v":1880},{"$f":"AE295*AW295*AX295","v":5.2618309685294982E-2},{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C295,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C295-$H295,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O295))","v":4.8309178743961352E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C295,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C295-$H295,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O295))","v":141},0,1,0,null,{"$f":"IF(H295 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H295)/100000*W295,Afskrivning!$C$32)/100","v":0.33699788399031427},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H295","v":0.15409239799999999},0.03,{"$f":"IFERROR(VLOOKUP(B295&\"-\"&H295,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B295&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.69763565954804674},733,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2021,5.2618309685294982E-2,null,403870,0,{"$f":"W295","v":190720},{"$f":"BG295*'Ny Regafg'!$F$4","v":47680},null,238400,{"$f":"IF(BJ295>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ295*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ295>'Ny Regafg'!$F$20,MIN(BJ295-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ295>'Ny Regafg'!$F$21,(BJ295-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":54300},{"$f":"IF(BF295>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF295*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF295>'Ny Regafg'!$F$32,MIN(BF295-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF295>'Ny Regafg'!$F$33,(BF295-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},165470,165470,null,165470,0,{"$f":"IF(BF295<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF295-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF295<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF295-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF295,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF295,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF295,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF295,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,{"$f":"O295","v":2021},19.004791411599939]
[null,2,0.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H296)),ABS($E$429:$E$491-H296),0))","v":0},0,0.3,1,0,0,"Mellem personbil, diesel ","MERCEDES-BENZ","GLB","220 d 8G-DCT","2021",{"$f":"input_år","v":2021},null,741.52517453662495,1,1.510914446370038E-2,27540.025859475802,394470,17.2,220510,44102,247788,{"$f":"IF(O296<=$BZ$229,BZ296,IF(O296<=$CA$229,CA296,BW296))","v":660},3140,6.1536667259073793E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C296,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C296-$H296,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O296))","v":5.6497175141242938E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C296,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C296-$H296,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O296))","v":149},0,{"$f":"IFERROR(INDEX(AH$492:AH$554,MATCH($C296,$B$492:$B$554,0)),INDEX(AH$492:AH$554,MATCH(ROUND($I$231+$C296-$H296,1),$B$492:$B$554,0)))","v":1},0,null,{"$f":"IF(H296 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H296)/100000*W296,Afskrivning!$C$32)/100","v":0.38963613359219906},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H296","v":0.15409239799999999},0.03,{"$f":"IFERROR(VLOOKUP(B296&\"-\"&H296,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B296&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.69763565954804674},733,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",{"$f":"O296","v":2021},{"$f":"AB296","v":6.1536667259073793E-2},null,{"$f":"BG296+BH296+BU296","v":496963.75},{"$f":"$G$6*BC296","v":0},220510,{"$f":"BG296*'Ny Regafg'!$F$4","v":55127.5},null,{"$f":"BG296+BH296-BI296","v":275637.5},{"$f":"IF(BJ296>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ296*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ296>'Ny Regafg'!$F$20,MIN(BJ296-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ296>'Ny Regafg'!$F$21,(BJ296-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":110156.25},{"$f":"IF(BF296>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF296*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF296>'Ny Regafg'!$F$32,MIN(BF296-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF296>'Ny Regafg'!$F$33,(BF296-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BK296:BP296)-BQ296","v":221326.25},{"$f":"BR296","v":221326.25},null,{"$f":"BS296-BT296","v":221326.25},{"$f":"BU296+BH296+BG296-BE296","v":0},{"$f":"IF(BF296<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF296-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF296<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF296-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF296,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF296,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF296,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF296,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2021,{"$f":"1/(AX296*AE296)","v":16.250473815715889}]
[null,2,1.1000000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H297)),ABS($E$429:$E$491-H297),0))","v":0},0,{"$f":"(IF(E297=0,0,IF(COUNTIF(E295:E297,E297)=1,E297&\",1\",IF(COUNTIF(E295:E297,E297)=2,E297&\",2\",IF(COUNTIF(E295:E297,E297)=3,E297&\",3\")))))*1","v":0},0,1,1,"Mellem personbil, diesel ","PEUGEOT","308","Gnsn variant","2019",{"$f":"O294-1","v":2020},null,1316.1386767171425,1,2.6817335518257008E-2,26732.312562805026,394470,17.2,131270.33456360892,32522.58364090223,130967.98047383448,3380,1880,5.019350278735512E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C297,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C297-$H297,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O297))","v":4.6082949308755755E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C297,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C297-$H297,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O297))","v":0},0,1,0,null,{"$f":"IF(H297 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H297)/100000*W297,Afskrivning!$C$32)/100","v":0.21442213825632417},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H297","v":0.20212720299999998},0.03,{"$f":"IFERROR(VLOOKUP(B297&\"-\"&H297,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B297&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.65156615087988767},733,0,4,35000,null,null,1,1.0891990104856062,null,null,{"$f":"BA296","v":"Diesel"},2020,5.019350278735512E-2,null,242862.64867834566,0,131270.33456360892,{"$f":"BG297*'Ny Regafg'!$F$4","v":32817.58364090223},null,164087.91820451117,{"$f":"IF(BJ297>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ297*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ297>'Ny Regafg'!$F$20,MIN(BJ297-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":84224.730473834483},{"$f":"IF(BJ297>'Ny Regafg'!$F$21,(BJ297-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF297>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF297*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF297>'Ny Regafg'!$F$32,MIN(BF297-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF297>'Ny Regafg'!$F$33,(BF297-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},78774.730473834483,78774.730473834483,null,78774.730473834483,0,{"$f":"IF(BF297<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF297-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF297<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF297-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF297,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF297,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF297,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF297,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2020,19.922897276894624]
[null,2,1.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H298)),ABS($E$429:$E$491-H298),0))","v":0},0,{"$f":"(IF(E298=0,0,IF(COUNTIF(E296:E298,E298)=1,E298&\",1\",IF(COUNTIF(E296:E298,E298)=2,E298&\",2\",IF(COUNTIF(E296:E298,E298)=3,E298&\",3\")))))*1","v":0},0,1,1,"Mellem personbil, diesel ","VOLKSWAGEN","GOLF","Gnsn variant","2019",{"$f":"O295-1","v":2020},null,1316.1386767171425,1,2.6817335518257008E-2,26732.312562805026,394470,17.2,127919.29104562587,31684.822761406467,139407.49673597747,3640,2520,5.6106492826319014E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C298,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C298-$H298,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O298))","v":5.1511700144957547E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C298,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C298-$H298,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O298))","v":0},0,1,0,null,{"$f":"IF(H298 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H298)/100000*W298,Afskrivning!$C$32)/100","v":0.20894841169879994},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H298","v":0.20212720299999998},0.03,{"$f":"IFERROR(VLOOKUP(B298&\"-\"&H298,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B298&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.65156615087988767},733,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2020,5.6106492826319014E-2,null,235113.36054300983,0,127919.29104562587,{"$f":"BG298*'Ny Regafg'!$F$4","v":31979.822761406467},null,159899.11380703235,{"$f":"IF(BJ298>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ298*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ298>'Ny Regafg'!$F$20,MIN(BJ298-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":80664.246735977489},{"$f":"IF(BJ298>'Ny Regafg'!$F$21,(BJ298-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF298>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF298*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF298>'Ny Regafg'!$F$32,MIN(BF298-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF298>'Ny Regafg'!$F$33,(BF298-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},75214.246735977489,75214.246735977489,null,75214.246735977489,0,{"$f":"IF(BF298<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF298-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF298<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF298-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF298,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF298,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF298,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF298,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2020,17.823249139730752]
[null,2,1.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H299)),ABS($E$429:$E$491-H299),0))","v":0},0,0,0,1,1,"Mellem personbil, diesel ","NISSAN","QASHQAI","Gnsn variant","2019",2020,null,1316.1386767171425,1,2.6817335518257008E-2,26732.312562805026,394470,17.2,135941.58776631227,33690.396941578067,153931.18700170674,3920,3140,5.9195598395956874E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C299,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C299-$H299,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O299))","v":5.4347826086956534E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C299,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C299-$H299,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O299))","v":0},0,1,0,null,{"$f":"IF(H299 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H299)/100000*W299,Afskrivning!$C$32)/100","v":0.22205234734652046},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H299","v":0.20212720299999998},0.03,{"$f":"IFERROR(VLOOKUP(B299&\"-\"&H299,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B299&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.65156615087988767},733,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2020,5.9195598395956874E-2,null,253664.92170959711,0,135941.58776631227,{"$f":"BG299*'Ny Regafg'!$F$4","v":33985.396941578067},null,169926.98470789034,{"$f":"IF(BJ299>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ299*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ299>'Ny Regafg'!$F$20,MIN(BJ299-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":89187.937001706785},{"$f":"IF(BJ299>'Ny Regafg'!$F$21,(BJ299-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF299>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF299*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF299>'Ny Regafg'!$F$32,MIN(BF299-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF299>'Ny Regafg'!$F$33,(BF299-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},83737.937001706785,83737.937001706785,null,83737.937001706785,0,{"$f":"IF(BF299<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF299-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF299<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF299-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF299,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF299,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF299,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF299,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2020,16.893147921422162]
[null,2,2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H300)),ABS($E$429:$E$491-H300),0))","v":2},2,2.1,1,2,2,"Mellem personbil, diesel ","PEUGEOT","308","Gnsn variant","2019",2019,null,1728.0758019352641,1,3.5210870557403032E-2,25450.681187282054,394470,17.2,131270.33456360892,32522.58364090223,130967.98047383448,3380,1880,5.019350278735512E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C300,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C300-$H300,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O300))","v":4.6082949308755755E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C300,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C300-$H300,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O300))","v":0},0,1,0,null,{"$f":"IF(H300 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H300)/100000*W300,Afskrivning!$C$32)/100","v":0.19689259352902408},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H300","v":0.25016200799999999},0.03,{"$f":"IFERROR(VLOOKUP(B300&\"-\"&H300,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B300&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.60549664221172861},733,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2019,5.019350278735512E-2,null,242862.64867834566,0,131270.33456360892,{"$f":"BG300*'Ny Regafg'!$F$4","v":32817.58364090223},null,164087.91820451117,{"$f":"IF(BJ300>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ300*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ300>'Ny Regafg'!$F$20,MIN(BJ300-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":84224.730473834483},{"$f":"IF(BJ300>'Ny Regafg'!$F$21,(BJ300-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF300>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF300*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF300>'Ny Regafg'!$F$32,MIN(BF300-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF300>'Ny Regafg'!$F$33,(BF300-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},78774.730473834483,78774.730473834483,null,78774.730473834483,0,{"$f":"IF(BF300<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF300-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF300<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF300-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF300,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF300,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF300,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF300,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2019,19.922897276894624]
[null,2,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H301)),ABS($E$429:$E$491-H301),0))","v":2},2,2.2000000000000002,1,2,2,"Mellem personbil, diesel ","VOLKSWAGEN","GOLF","Gnsn variant","2019",2019,null,1728.0758019352641,1,3.5210870557403032E-2,25450.681187282054,394470,17.2,127919.29104562587,31684.822761406467,139407.49673597747,3640,2520,5.6106492826319014E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C301,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C301-$H301,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O301))","v":5.1511700144957547E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C301,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C301-$H301,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O301))","v":0},0,1,0,null,{"$f":"IF(H301 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H301)/100000*W301,Afskrivning!$C$32)/100","v":0.19186635777303462},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H301","v":0.25016200799999999},0.03,{"$f":"IFERROR(VLOOKUP(B301&\"-\"&H301,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B301&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.60549664221172861},733,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2019,5.6106492826319014E-2,null,235113.36054300983,0,127919.29104562587,{"$f":"BG301*'Ny Regafg'!$F$4","v":31979.822761406467},null,159899.11380703235,{"$f":"IF(BJ301>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ301*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ301>'Ny Regafg'!$F$20,MIN(BJ301-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":80664.246735977489},{"$f":"IF(BJ301>'Ny Regafg'!$F$21,(BJ301-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF301>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF301*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF301>'Ny Regafg'!$F$32,MIN(BF301-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF301>'Ny Regafg'!$F$33,(BF301-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},75214.246735977489,75214.246735977489,null,75214.246735977489,0,{"$f":"IF(BF301<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF301-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF301<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF301-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF301,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF301,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF301,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF301,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2019,17.823249139730752]
[null,2,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H302)),ABS($E$429:$E$491-H302),0))","v":2},2,2.2999999999999998,1,2,2,"Mellem personbil, diesel ","NISSAN","QASHQAI","Gnsn variant","2019",2019,null,1728.0758019352641,1,3.5210870557403032E-2,25450.681187282054,394470,17.2,135941.58776631227,33690.396941578067,153931.18700170674,3920,3140,5.9195598395956874E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C302,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C302-$H302,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O302))","v":5.4347826086956534E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C302,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C302-$H302,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O302))","v":0},0,1,0,null,{"$f":"IF(H302 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H302)/100000*W302,Afskrivning!$C$32)/100","v":0.2038990139908029},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H302","v":0.25016200799999999},0.03,{"$f":"IFERROR(VLOOKUP(B302&\"-\"&H302,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B302&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.60549664221172861},733,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2019,5.9195598395956874E-2,null,253664.92170959711,0,135941.58776631227,{"$f":"BG302*'Ny Regafg'!$F$4","v":33985.396941578067},null,169926.98470789034,{"$f":"IF(BJ302>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ302*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ302>'Ny Regafg'!$F$20,MIN(BJ302-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":89187.937001706785},{"$f":"IF(BJ302>'Ny Regafg'!$F$21,(BJ302-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF302>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF302*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF302>'Ny Regafg'!$F$32,MIN(BF302-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF302>'Ny Regafg'!$F$33,(BF302-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},83737.937001706785,83737.937001706785,null,83737.937001706785,0,{"$f":"IF(BF302<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF302-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF302<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF302-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF302,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF302,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF302,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF302,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2019,16.893147921422162]
[null,2,3.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H303)),ABS($E$429:$E$491-H303),0))","v":2},0,{"$f":"(IF(E303=0,0,IF(COUNTIF(E301:E303,E303)=1,E303&\",1\",IF(COUNTIF(E301:E303,E303)=2,E303&\",2\",IF(COUNTIF(E301:E303,E303)=3,E303&\",3\")))))*1","v":0},0,3,3,"Mellem personbil, diesel ","PEUGEOT","308","Gnsn variant","2019",2018,null,1858.860060488041,1,3.7875700186803897E-2,24409.544738723896,394470,17.2,131270.33456360892,32522.58364090223,130967.98047383448,3380,1880,5.019350278735512E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C303,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C303-$H303,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O303))","v":4.6082949308755755E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C303,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C303-$H303,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O303))","v":0},0,1,0,null,{"$f":"IF(H303 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H303)/100000*W303,Afskrivning!$C$32)/100","v":0.17936304880172402},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H303","v":0.29819681300000001},0.03,{"$f":"IFERROR(VLOOKUP(B303&\"-\"&H303,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B303&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.55942713354356954},733,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2018,5.019350278735512E-2,null,242862.64867834566,0,131270.33456360892,{"$f":"BG303*'Ny Regafg'!$F$4","v":32817.58364090223},null,164087.91820451117,{"$f":"IF(BJ303>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ303*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ303>'Ny Regafg'!$F$20,MIN(BJ303-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":84224.730473834483},{"$f":"IF(BJ303>'Ny Regafg'!$F$21,(BJ303-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF303>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF303*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF303>'Ny Regafg'!$F$32,MIN(BF303-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF303>'Ny Regafg'!$F$33,(BF303-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},78774.730473834483,78774.730473834483,null,78774.730473834483,0,{"$f":"IF(BF303<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF303-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF303<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF303-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF303,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF303,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF303,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF303,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2018,19.922897276894624]
[null,2,3.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H304)),ABS($E$429:$E$491-H304),0))","v":2},0,{"$f":"(IF(E304=0,0,IF(COUNTIF(E302:E304,E304)=1,E304&\",1\",IF(COUNTIF(E302:E304,E304)=2,E304&\",2\",IF(COUNTIF(E302:E304,E304)=3,E304&\",3\")))))*1","v":0},0,3,3,"Mellem personbil, diesel ","VOLKSWAGEN","GOLF","Gnsn variant","2019",2018,null,1858.860060488041,1,3.7875700186803897E-2,24409.544738723896,394470,17.2,127919.29104562587,31684.822761406467,139407.49673597747,3640,2520,5.6106492826319014E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C304,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C304-$H304,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O304))","v":5.1511700144957547E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C304,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C304-$H304,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O304))","v":0},0,1,0,null,{"$f":"IF(H304 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H304)/100000*W304,Afskrivning!$C$32)/100","v":0.17478430384726937},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H304","v":0.29819681300000001},0.03,{"$f":"IFERROR(VLOOKUP(B304&\"-\"&H304,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B304&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.55942713354356954},733,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2018,5.6106492826319014E-2,null,235113.36054300983,0,127919.29104562587,{"$f":"BG304*'Ny Regafg'!$F$4","v":31979.822761406467},null,159899.11380703235,{"$f":"IF(BJ304>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ304*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ304>'Ny Regafg'!$F$20,MIN(BJ304-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":80664.246735977489},{"$f":"IF(BJ304>'Ny Regafg'!$F$21,(BJ304-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF304>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF304*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF304>'Ny Regafg'!$F$32,MIN(BF304-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF304>'Ny Regafg'!$F$33,(BF304-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},75214.246735977489,75214.246735977489,null,75214.246735977489,0,{"$f":"IF(BF304<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF304-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF304<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF304-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF304,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF304,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF304,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF304,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2018,17.823249139730752]
[null,2,3.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H305)),ABS($E$429:$E$491-H305),0))","v":2},0,0,0,3,3,"Mellem personbil, diesel ","NISSAN","QASHQAI","Gnsn variant","2019",2018,null,1858.860060488041,1,3.7875700186803897E-2,24409.544738723896,394470,17.2,135941.58776631227,33690.396941578067,153931.18700170674,3920,3140,5.9195598395956874E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C305,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C305-$H305,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O305))","v":5.4347826086956534E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C305,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C305-$H305,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O305))","v":0},0,1,0,null,{"$f":"IF(H305 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H305)/100000*W305,Afskrivning!$C$32)/100","v":0.18574568063508537},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H305","v":0.29819681300000001},0.03,{"$f":"IFERROR(VLOOKUP(B305&\"-\"&H305,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B305&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.55942713354356954},733,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2018,5.9195598395956874E-2,null,253664.92170959711,0,135941.58776631227,{"$f":"BG305*'Ny Regafg'!$F$4","v":33985.396941578067},null,169926.98470789034,{"$f":"IF(BJ305>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ305*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ305>'Ny Regafg'!$F$20,MIN(BJ305-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":89187.937001706785},{"$f":"IF(BJ305>'Ny Regafg'!$F$21,(BJ305-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF305>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF305*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF305>'Ny Regafg'!$F$32,MIN(BF305-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF305>'Ny Regafg'!$F$33,(BF305-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},83737.937001706785,83737.937001706785,null,83737.937001706785,0,{"$f":"IF(BF305<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF305-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF305<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF305-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF305,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF305,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF305,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF305,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2018,16.893147921422162]
[null,2,4.0999999999999996,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H306)),ABS($E$429:$E$491-H306),0))","v":2},0,0,0,4,4,"Mellem personbil, diesel ","PEUGEOT","308","Gnsn variant","2019",2017,null,1670.6229824030322,1,3.4040225271217237E-2,23768.929550736026,394470,17.2,131270.33456360892,32522.58364090223,130967.98047383448,3380,1880,5.019350278735512E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C306,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C306-$H306,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O306))","v":4.6082949308755755E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C306,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C306-$H306,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O306))","v":0},0,1,0,null,{"$f":"IF(H306 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H306)/100000*W306,Afskrivning!$C$32)/100","v":0.16183350407442387},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H306","v":0.34623161800000002},0.03,{"$f":"IFERROR(VLOOKUP(B306&\"-\"&H306,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B306&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.51335762487541048},733,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2017,5.019350278735512E-2,null,242862.64867834566,0,131270.33456360892,{"$f":"BG306*'Ny Regafg'!$F$4","v":32817.58364090223},null,164087.91820451117,{"$f":"IF(BJ306>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ306*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ306>'Ny Regafg'!$F$20,MIN(BJ306-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":84224.730473834483},{"$f":"IF(BJ306>'Ny Regafg'!$F$21,(BJ306-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF306>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF306*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF306>'Ny Regafg'!$F$32,MIN(BF306-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF306>'Ny Regafg'!$F$33,(BF306-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},78774.730473834483,78774.730473834483,null,78774.730473834483,0,{"$f":"IF(BF306<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF306-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF306<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF306-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF306,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF306,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF306,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF306,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2017,19.922897276894624]
[null,2,4.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H307)),ABS($E$429:$E$491-H307),0))","v":2},0,0,0,4,4,"Mellem personbil, diesel ","VOLKSWAGEN","GOLF","Gnsn variant","2019",2017,null,1670.6229824030322,1,3.4040225271217237E-2,23768.929550736026,394470,17.2,127919.29104562587,31684.822761406467,139407.49673597747,3640,2520,5.6106492826319014E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C307,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C307-$H307,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O307))","v":5.1511700144957547E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C307,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C307-$H307,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O307))","v":0},0,1,0,null,{"$f":"IF(H307 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H307)/100000*W307,Afskrivning!$C$32)/100","v":0.15770224992150403},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H307","v":0.34623161800000002},0.03,{"$f":"IFERROR(VLOOKUP(B307&\"-\"&H307,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B307&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.51335762487541048},733,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2017,5.6106492826319014E-2,null,235113.36054300983,0,127919.29104562587,{"$f":"BG307*'Ny Regafg'!$F$4","v":31979.822761406467},null,159899.11380703235,{"$f":"IF(BJ307>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ307*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ307>'Ny Regafg'!$F$20,MIN(BJ307-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":80664.246735977489},{"$f":"IF(BJ307>'Ny Regafg'!$F$21,(BJ307-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF307>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF307*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF307>'Ny Regafg'!$F$32,MIN(BF307-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF307>'Ny Regafg'!$F$33,(BF307-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},75214.246735977489,75214.246735977489,null,75214.246735977489,0,{"$f":"IF(BF307<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF307-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF307<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF307-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF307,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF307,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF307,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF307,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2017,17.823249139730752]
[null,2,4.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H308)),ABS($E$429:$E$491-H308),0))","v":2},0,0,0,4,4,"Mellem personbil, diesel ","NISSAN","QASHQAI","Gnsn variant","2019",2017,null,1670.6229824030322,1,3.4040225271217237E-2,23768.929550736026,394470,17.2,135941.58776631227,33690.396941578067,153931.18700170674,3920,3140,5.9195598395956874E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C308,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C308-$H308,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O308))","v":5.4347826086956534E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C308,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C308-$H308,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O308))","v":0},0,1,0,null,{"$f":"IF(H308 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H308)/100000*W308,Afskrivning!$C$32)/100","v":0.16759234727936778},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H308","v":0.34623161800000002},0.03,{"$f":"IFERROR(VLOOKUP(B308&\"-\"&H308,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B308&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.51335762487541048},733,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2017,5.9195598395956874E-2,null,253664.92170959711,0,135941.58776631227,{"$f":"BG308*'Ny Regafg'!$F$4","v":33985.396941578067},null,169926.98470789034,{"$f":"IF(BJ308>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ308*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ308>'Ny Regafg'!$F$20,MIN(BJ308-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":89187.937001706785},{"$f":"IF(BJ308>'Ny Regafg'!$F$21,(BJ308-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF308>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF308*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF308>'Ny Regafg'!$F$32,MIN(BF308-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF308>'Ny Regafg'!$F$33,(BF308-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},83737.937001706785,83737.937001706785,null,83737.937001706785,0,{"$f":"IF(BF308<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF308-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF308<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF308-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF308,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF308,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF308,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF308,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2017,16.893147921422162]
[null,2,5.0999999999999996,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H309)),ABS($E$429:$E$491-H309),0))","v":6},0,0,0,5,5,"Mellem personbil, diesel ","Peugeot","308","1.6 blue e-hdi 120 hk sw",2015,2016,null,1491.2614257773059,1,3.0385595916272223E-2,23251.912774262193,394470,17.2,120643.142857143,30160.78571428575,115090.89285714313,1480,660,4.5903988939870771E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C309,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C309-$H309,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O309))","v":3.2051282051282055E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C309,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C309-$H309,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O309))","v":0},0,1,0,null,{"$f":"IF(H309 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H309)/100000*W309,Afskrivning!$C$32)/100","v":0.1326216105126973},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H309","v":0.39426642300000003},0.03,{"$f":"IFERROR(VLOOKUP(B309&\"-\"&H309,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B309&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.49399841014716278},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2016,4.5903988939870771E-2,null,218287.26785714319,0,120643.142857143,{"$f":"BG309*'Ny Regafg'!$F$4","v":30160.78571428575},null,150803.92857142875,{"$f":"IF(BJ309>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ309*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ309>'Ny Regafg'!$F$20,MIN(BJ309-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":72933.339285714435},{"$f":"IF(BJ309>'Ny Regafg'!$F$21,(BJ309-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF309>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF309*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF309>'Ny Regafg'!$F$32,MIN(BF309-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF309>'Ny Regafg'!$F$33,(BF309-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},67483.339285714435,67483.339285714435,null,67483.339285714435,0,{"$f":"IF(BF309<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF309-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF309<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF309-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF309,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1480},{"$f":"VLOOKUP('Personbiler - Diesel'!CF309,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1480},{"$f":"VLOOKUP(CF309,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF309,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1000},null,2016,28.298194339963537]
[null,2,5.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H310)),ABS($E$429:$E$491-H310),0))","v":6},0,0,0,5,5,"Mellem personbil, diesel ","Bmw","3-serie","320d touring steptronic",2015,2016,null,{"$f":"IFERROR(INDEX(Q$492:Q$554,MATCH($C310,$B$492:$B$554,0)),INDEX(Q$492:Q$554,MATCH(ROUND($I$231+$C310-$H310,1),$B$492:$B$554,0)))","v":1491.2614257773059},1,3.0385595916272223E-2,23251.912774262193,394470,{"$f":"IFERROR(INDEX(V$492:V$554,MATCH($C310,$B$492:$B$554,0)),INDEX(V$492:V$554,MATCH(ROUND($I$231+$C310-$H310,1),$B$492:$B$554,0)))","v":17.2},162153.13240548573,40538.283101371431,232122.12326028573,3380,1880,6.692544181887701E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C310,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C310-$H310,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O310))","v":4.6728971962616828E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C310,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C310-$H310,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O310))","v":0},{"$f":"IFERROR(INDEX(AG$492:AG$554,MATCH($C310,$B$492:$B$554,0)),INDEX(AG$492:AG$554,MATCH(ROUND($I$231+$C310-$H310,1),$B$492:$B$554,0)))","v":0},1,0,null,{"$f":"IF(H310 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H310)/100000*W310,Afskrivning!$C$32)/100","v":0.17825306154995368},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H310","v":0.39426642300000003},{"$f":"IFERROR(INDEX(AO$492:AO$554,MATCH($C310,$B$492:$B$554,0)),INDEX(AO$492:AO$554,MATCH(ROUND($I$231+$C310-$H310,1),$B$492:$B$554,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B310&\"-\"&H310,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B310&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.49399841014716278},733,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AW$492:AW$554,MATCH($C310,$B$492:$B$554,0)),INDEX(AW$492:AW$554,MATCH(ROUND($I$231+$C310-$H310,1),$B$492:$B$554,0)))","v":1.2989999999999999},1.1025438452070577,null,null,"Diesel",2016,6.692544181887701E-2,null,314598.53876714292,0,162153.13240548573,{"$f":"BG310*'Ny Regafg'!$F$4","v":40538.283101371431},null,202691.41550685716,{"$f":"IF(BJ310>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ310*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ310>'Ny Regafg'!$F$20,MIN(BJ310-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ310>'Ny Regafg'!$F$21,(BJ310-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":737.12326028573443},{"$f":"IF(BF310>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF310*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF310>'Ny Regafg'!$F$32,MIN(BF310-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF310>'Ny Regafg'!$F$33,(BF310-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},111907.12326028573,111907.12326028573,null,111907.12326028573,0,{"$f":"IF(BF310<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF310-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF310<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF310-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF310,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF310,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF310,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF310,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2016,19.409658938308326]
[null,2,5.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H311)),ABS($E$429:$E$491-H311),0))","v":6},0,0,0,5,5,"Mellem personbil, diesel ","Renault","Ny clio","Dci 75 sport tourer",2015,2016,null,1491.2614257773059,1,3.0385595916272223E-2,23251.912774262193,394470,17.2,83931.714285714275,20982.928571428569,58656.964285714253,2640,660,5.0968130068468606E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C311,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C311-$H311,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O311))","v":3.5587188612099641E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C311,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C311-$H311,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O311))","v":0},0,1,0,null,{"$f":"IF(H311 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H311)/100000*W311,Afskrivning!$C$32)/100","v":9.2265162014584748E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H311","v":0.39426642300000003},0.03,{"$f":"IFERROR(VLOOKUP(B311&\"-\"&H311,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B311&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.49399841014716278},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2016,5.0968130068468606E-2,null,133392.08928571426,0,83931.714285714275,{"$f":"BG311*'Ny Regafg'!$F$4","v":20982.928571428569},null,104914.64285714284,{"$f":"IF(BJ311>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ311*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ311>'Ny Regafg'!$F$20,MIN(BJ311-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":33927.446428571413},{"$f":"IF(BJ311>'Ny Regafg'!$F$21,(BJ311-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF311>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF311*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF311>'Ny Regafg'!$F$32,MIN(BF311-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF311>'Ny Regafg'!$F$33,(BF311-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},28477.446428571413,28477.446428571413,null,28477.446428571413,0,{"$f":"IF(BF311<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF311-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF311<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF311-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF311,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF311,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF311,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF311,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2016,25.486514774133834]
[null,2,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H312)),ABS($E$429:$E$491-H312),0))","v":6},6,6.1,1,6,6,"Mellem personbil, diesel ","Peugeot","308","1.6 blue e-hdi 120 hk sw",2015,2015,null,1195.3015671156659,1,2.4355186681994496E-2,22646.436541855324,394470,17.2,120643.142857143,30160.78571428575,115090.89285714313,1480,660,4.5903988939870771E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C312,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C312-$H312,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O312))","v":3.2051282051282055E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C312,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C312-$H312,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O312))","v":0},0,1,0,null,{"$f":"IF(H312 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H312)/100000*W312,Afskrivning!$C$32)/100","v":0.11651119702295656},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H312","v":0.44230122799999994},0.03,{"$f":"IFERROR(VLOOKUP(B312&\"-\"&H312,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B312&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.47463919541891508},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2015,4.5903988939870771E-2,null,218287.26785714319,0,120643.142857143,{"$f":"BG312*'Ny Regafg'!$F$4","v":30160.78571428575},null,150803.92857142875,{"$f":"IF(BJ312>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ312*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ312>'Ny Regafg'!$F$20,MIN(BJ312-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":72933.339285714435},{"$f":"IF(BJ312>'Ny Regafg'!$F$21,(BJ312-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF312>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF312*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF312>'Ny Regafg'!$F$32,MIN(BF312-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF312>'Ny Regafg'!$F$33,(BF312-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},67483.339285714435,67483.339285714435,null,67483.339285714435,0,{"$f":"IF(BF312<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF312-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF312<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF312-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF312,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1480},{"$f":"VLOOKUP('Personbiler - Diesel'!CF312,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1480},{"$f":"VLOOKUP(CF312,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF312,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1000},null,2015,28.298194339963537]
[null,2,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H313)),ABS($E$429:$E$491-H313),0))","v":6},6,6.2,1,6,6,"Mellem personbil, diesel ","Bmw","3-serie","320d touring steptronic",2015,2015,null,1195.3015671156659,1,2.4355186681994496E-2,22646.436541855324,394470,17.2,162153.13240548573,40538.283101371431,232122.12326028573,3380,1880,6.692544181887701E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C313,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C313-$H313,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O313))","v":4.6728971962616828E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C313,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C313-$H313,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O313))","v":0},0,1,0,null,{"$f":"IF(H313 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H313)/100000*W313,Afskrivning!$C$32)/100","v":0.15659949757738362},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H313","v":0.44230122799999994},0.03,{"$f":"IFERROR(VLOOKUP(B313&\"-\"&H313,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B313&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.47463919541891508},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2015,6.692544181887701E-2,null,314598.53876714292,0,162153.13240548573,{"$f":"BG313*'Ny Regafg'!$F$4","v":40538.283101371431},null,202691.41550685716,{"$f":"IF(BJ313>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ313*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ313>'Ny Regafg'!$F$20,MIN(BJ313-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ313>'Ny Regafg'!$F$21,(BJ313-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":737.12326028573443},{"$f":"IF(BF313>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF313*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF313>'Ny Regafg'!$F$32,MIN(BF313-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF313>'Ny Regafg'!$F$33,(BF313-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},111907.12326028573,111907.12326028573,null,111907.12326028573,0,{"$f":"IF(BF313<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF313-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF313<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF313-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF313,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF313,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF313,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF313,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2015,19.409658938308326]
[null,2,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H314)),ABS($E$429:$E$491-H314),0))","v":6},6,6.3,1,6,6,"Mellem personbil, diesel ","Renault","Ny clio","Dci 75 sport tourer",2015,2015,null,1195.3015671156659,1,2.4355186681994496E-2,22646.436541855324,394470,17.2,83931.714285714275,20982.928571428569,58656.964285714253,2640,660,5.0968130068468606E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C314,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C314-$H314,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O314))","v":3.5587188612099641E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C314,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C314-$H314,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O314))","v":0},0,1,0,null,{"$f":"IF(H314 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H314)/100000*W314,Afskrivning!$C$32)/100","v":8.1057109985910522E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H314","v":0.44230122799999994},0.03,{"$f":"IFERROR(VLOOKUP(B314&\"-\"&H314,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B314&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.47463919541891508},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2015,5.0968130068468606E-2,null,133392.08928571426,0,83931.714285714275,{"$f":"BG314*'Ny Regafg'!$F$4","v":20982.928571428569},null,104914.64285714284,{"$f":"IF(BJ314>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ314*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ314>'Ny Regafg'!$F$20,MIN(BJ314-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":33927.446428571413},{"$f":"IF(BJ314>'Ny Regafg'!$F$21,(BJ314-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF314>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF314*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF314>'Ny Regafg'!$F$32,MIN(BF314-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF314>'Ny Regafg'!$F$33,(BF314-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},28477.446428571413,28477.446428571413,null,28477.446428571413,0,{"$f":"IF(BF314<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF314-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF314<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF314-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF314,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF314,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF314,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF314,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2015,25.486514774133834]
[null,2,7.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H315)),ABS($E$429:$E$491-H315),0))","v":6},0,0,0,7,7,"Mellem personbil, diesel ","Peugeot","308","1.6 blue e-hdi 120 hk sw",2015,2014,null,992.86390636152771,1,2.0230363997263419E-2,22137.433809621576,394470,17.2,120643.142857143,30160.78571428575,115090.89285714313,1480,660,4.5903988939870771E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C315,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C315-$H315,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O315))","v":3.2051282051282055E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C315,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C315-$H315,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O315))","v":0},0,1,0,null,{"$f":"IF(H315 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H315)/100000*W315,Afskrivning!$C$32)/100","v":0.10040078353321583},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H315","v":0.49033603299999995},0.03,{"$f":"IFERROR(VLOOKUP(B315&\"-\"&H315,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B315&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.45527998069066739},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2014,4.5903988939870771E-2,null,218287.26785714319,0,120643.142857143,{"$f":"BG315*'Ny Regafg'!$F$4","v":30160.78571428575},null,150803.92857142875,{"$f":"IF(BJ315>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ315*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ315>'Ny Regafg'!$F$20,MIN(BJ315-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":72933.339285714435},{"$f":"IF(BJ315>'Ny Regafg'!$F$21,(BJ315-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF315>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF315*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF315>'Ny Regafg'!$F$32,MIN(BF315-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF315>'Ny Regafg'!$F$33,(BF315-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},67483.339285714435,67483.339285714435,null,67483.339285714435,0,{"$f":"IF(BF315<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF315-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF315<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF315-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF315,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1480},{"$f":"VLOOKUP('Personbiler - Diesel'!CF315,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1480},{"$f":"VLOOKUP(CF315,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF315,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1000},null,2014,28.298194339963537]
[null,2,7.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H316)),ABS($E$429:$E$491-H316),0))","v":6},0,0,0,7,7,"Mellem personbil, diesel ","Bmw","3-serie","320d touring steptronic",2015,2014,null,992.86390636152771,1,2.0230363997263419E-2,22137.433809621576,394470,17.2,162153.13240548573,40538.283101371431,232122.12326028573,3380,1880,6.692544181887701E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C316,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C316-$H316,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O316))","v":4.6728971962616828E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C316,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C316-$H316,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O316))","v":0},0,1,0,null,{"$f":"IF(H316 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H316)/100000*W316,Afskrivning!$C$32)/100","v":0.13494593360481358},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H316","v":0.49033603299999995},0.03,{"$f":"IFERROR(VLOOKUP(B316&\"-\"&H316,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B316&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.45527998069066739},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2014,6.692544181887701E-2,null,314598.53876714292,0,162153.13240548573,{"$f":"BG316*'Ny Regafg'!$F$4","v":40538.283101371431},null,202691.41550685716,{"$f":"IF(BJ316>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ316*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ316>'Ny Regafg'!$F$20,MIN(BJ316-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ316>'Ny Regafg'!$F$21,(BJ316-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":737.12326028573443},{"$f":"IF(BF316>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF316*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF316>'Ny Regafg'!$F$32,MIN(BF316-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF316>'Ny Regafg'!$F$33,(BF316-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},111907.12326028573,111907.12326028573,null,111907.12326028573,0,{"$f":"IF(BF316<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF316-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF316<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF316-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF316,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF316,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF316,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF316,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2014,19.409658938308326]
[null,2,7.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H317)),ABS($E$429:$E$491-H317),0))","v":6},0,0,0,7,7,"Mellem personbil, diesel ","Renault","Ny clio","Dci 75 sport tourer",2015,2014,null,992.86390636152771,1,2.0230363997263419E-2,22137.433809621576,394470,17.2,83931.714285714275,20982.928571428569,58656.964285714253,2640,660,5.0968130068468606E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C317,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C317-$H317,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O317))","v":3.5587188612099641E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C317,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C317-$H317,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O317))","v":0},0,1,0,null,{"$f":"IF(H317 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H317)/100000*W317,Afskrivning!$C$32)/100","v":6.9849057957236282E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H317","v":0.49033603299999995},0.03,{"$f":"IFERROR(VLOOKUP(B317&\"-\"&H317,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B317&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.45527998069066739},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2014,5.0968130068468606E-2,null,133392.08928571426,0,83931.714285714275,{"$f":"BG317*'Ny Regafg'!$F$4","v":20982.928571428569},null,104914.64285714284,{"$f":"IF(BJ317>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ317*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ317>'Ny Regafg'!$F$20,MIN(BJ317-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":33927.446428571413},{"$f":"IF(BJ317>'Ny Regafg'!$F$21,(BJ317-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF317>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF317*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF317>'Ny Regafg'!$F$32,MIN(BF317-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF317>'Ny Regafg'!$F$33,(BF317-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},28477.446428571413,28477.446428571413,null,28477.446428571413,0,{"$f":"IF(BF317<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF317-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF317<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF317-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF317,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF317,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF317,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF317,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2014,25.486514774133834]
[null,2,8.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H318)),ABS($E$429:$E$491-H318),0))","v":6},0,0,0,8,8,"Mellem personbil, diesel ","Peugeot","308","1.6 blue e-hdi 120 hk sw",2015,2013,null,894.82013139533547,1,1.8232646845372489E-2,21639.101649142372,394470,17.2,120643.142857143,30160.78571428575,115090.89285714313,1480,660,4.5903988939870771E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C318,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C318-$H318,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O318))","v":3.2051282051282055E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C318,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C318-$H318,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O318))","v":0},0,1,0,null,{"$f":"IF(H318 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H318)/100000*W318,Afskrivning!$C$32)/100","v":8.4290370043475102E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H318","v":0.53837083799999996},0.03,{"$f":"IFERROR(VLOOKUP(B318&\"-\"&H318,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B318&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.43592076596241969},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2013,4.5903988939870771E-2,null,218287.26785714319,0,120643.142857143,{"$f":"BG318*'Ny Regafg'!$F$4","v":30160.78571428575},null,150803.92857142875,{"$f":"IF(BJ318>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ318*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ318>'Ny Regafg'!$F$20,MIN(BJ318-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":72933.339285714435},{"$f":"IF(BJ318>'Ny Regafg'!$F$21,(BJ318-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF318>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF318*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF318>'Ny Regafg'!$F$32,MIN(BF318-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF318>'Ny Regafg'!$F$33,(BF318-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},67483.339285714435,67483.339285714435,null,67483.339285714435,0,{"$f":"IF(BF318<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF318-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF318<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF318-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF318,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1480},{"$f":"VLOOKUP('Personbiler - Diesel'!CF318,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1480},{"$f":"VLOOKUP(CF318,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF318,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1000},null,2013,28.298194339963537]
[null,2,8.1999999999999993,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H319)),ABS($E$429:$E$491-H319),0))","v":6},0,0,0,8,8,"Mellem personbil, diesel ","Bmw","3-serie","320d touring steptronic",2015,2013,null,894.82013139533547,1,1.8232646845372489E-2,21639.101649142372,394470,17.2,162153.13240548573,40538.283101371431,232122.12326028573,3380,1880,6.692544181887701E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C319,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C319-$H319,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O319))","v":4.6728971962616828E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C319,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C319-$H319,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O319))","v":0},0,1,0,null,{"$f":"IF(H319 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H319)/100000*W319,Afskrivning!$C$32)/100","v":0.11329236963224354},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H319","v":0.53837083799999996},0.03,{"$f":"IFERROR(VLOOKUP(B319&\"-\"&H319,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B319&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.43592076596241969},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2013,6.692544181887701E-2,null,314598.53876714292,0,162153.13240548573,{"$f":"BG319*'Ny Regafg'!$F$4","v":40538.283101371431},null,202691.41550685716,{"$f":"IF(BJ319>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ319*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ319>'Ny Regafg'!$F$20,MIN(BJ319-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ319>'Ny Regafg'!$F$21,(BJ319-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":737.12326028573443},{"$f":"IF(BF319>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF319*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF319>'Ny Regafg'!$F$32,MIN(BF319-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF319>'Ny Regafg'!$F$33,(BF319-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},111907.12326028573,111907.12326028573,null,111907.12326028573,0,{"$f":"IF(BF319<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF319-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF319<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF319-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF319,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF319,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF319,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF319,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2013,19.409658938308326]
[null,2,8.3000000000000007,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H320)),ABS($E$429:$E$491-H320),0))","v":6},0,0,0,8,8,"Mellem personbil, diesel ","Renault","Ny clio","Dci 75 sport tourer",2015,2013,null,894.82013139533547,1,1.8232646845372489E-2,21639.101649142372,394470,17.2,83931.714285714275,20982.928571428569,58656.964285714253,2640,660,5.0968130068468606E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C320,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C320-$H320,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O320))","v":3.5587188612099641E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C320,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C320-$H320,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O320))","v":0},0,1,0,null,{"$f":"IF(H320 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H320)/100000*W320,Afskrivning!$C$32)/100","v":5.8641005928562057E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H320","v":0.53837083799999996},0.03,{"$f":"IFERROR(VLOOKUP(B320&\"-\"&H320,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B320&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.43592076596241969},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2013,5.0968130068468606E-2,null,133392.08928571426,0,83931.714285714275,{"$f":"BG320*'Ny Regafg'!$F$4","v":20982.928571428569},null,104914.64285714284,{"$f":"IF(BJ320>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ320*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ320>'Ny Regafg'!$F$20,MIN(BJ320-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":33927.446428571413},{"$f":"IF(BJ320>'Ny Regafg'!$F$21,(BJ320-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF320>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF320*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF320>'Ny Regafg'!$F$32,MIN(BF320-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF320>'Ny Regafg'!$F$33,(BF320-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},28477.446428571413,28477.446428571413,null,28477.446428571413,0,{"$f":"IF(BF320<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF320-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF320<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF320-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF320,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF320,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2640},{"$f":"VLOOKUP(CF320,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF320,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1080},null,2013,25.486514774133834]
[null,2,9.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H321)),ABS($E$429:$E$491-H321),0))","v":10},0,0,0,9,9,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2011,2012,null,923.86371906504769,1,1.8824432231647537E-2,21159.445720879659,394470,17.2,158152.28571428559,39538.071428571398,258806.64285714261,3380,1880,6.630576180203554E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C321,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C321-$H321,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O321))","v":4.6296296296296294E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C321,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C321-$H321,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O321))","v":0},0,1,0,null,{"$f":"IF(H321 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H321)/100000*W321,Afskrivning!$C$32)/100","v":8.9377777414519258E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H321","v":0.58640564299999998},0.03,{"$f":"IFERROR(VLOOKUP(B321&\"-\"&H321,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B321&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.41928427174119393},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2012,6.630576180203554E-2,null,305027.16071428545,0,158152.28571428559,{"$f":"BG321*'Ny Regafg'!$F$4","v":39538.071428571398},null,197690.35714285698,{"$f":"IF(BJ321>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ321*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ321>'Ny Regafg'!$F$20,MIN(BJ321-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":112786.80357142843},{"$f":"IF(BJ321>'Ny Regafg'!$F$21,(BJ321-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF321>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF321*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF321>'Ny Regafg'!$F$32,MIN(BF321-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF321>'Ny Regafg'!$F$33,(BF321-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},107336.80357142843,107336.80357142843,null,107336.80357142843,0,{"$f":"IF(BF321<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF321-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF321<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF321-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF321,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF321,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF321,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF321,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2012,19.591057619974762]
[null,2,9.1999999999999993,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H322)),ABS($E$429:$E$491-H322),0))","v":10},0,0,0,9,9,"Mellem personbil, diesel ","Hyundai","I30","1,6 crdi 90 eco",2011,2012,null,923.86371906504769,1,1.8824432231647537E-2,21159.445720879659,394470,17.2,96580.285714285696,24145.071428571424,104269.64285714281,2840,660,5.5945486520467491E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C322,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C322-$H322,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O322))","v":3.90625E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C322,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C322-$H322,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O322))","v":0},0,1,0,null,{"$f":"IF(H322 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H322)/100000*W322,Afskrivning!$C$32)/100","v":5.4581135139562365E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H322","v":0.58640564299999998},0.03,{"$f":"IFERROR(VLOOKUP(B322&\"-\"&H322,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B322&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.41928427174119393},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2012,5.5945486520467491E-2,null,162641.91071428568,0,96580.285714285696,{"$f":"BG322*'Ny Regafg'!$F$4","v":24145.071428571424},null,120725.35714285712,{"$f":"IF(BJ322>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ322*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ322>'Ny Regafg'!$F$20,MIN(BJ322-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":47366.553571428551},{"$f":"IF(BJ322>'Ny Regafg'!$F$21,(BJ322-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF322>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF322*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF322>'Ny Regafg'!$F$32,MIN(BF322-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF322>'Ny Regafg'!$F$33,(BF322-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},41916.553571428551,41916.553571428551,null,41916.553571428551,0,{"$f":"IF(BF322<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF322-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF322<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF322-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF322,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP('Personbiler - Diesel'!CF322,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP(CF322,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF322,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1160},null,2012,23.219031253303417]
[null,2,9.3000000000000007,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H323)),ABS($E$429:$E$491-H323),0))","v":10},0,0,0,9,9,"Mellem personbil, diesel ","Peugeot","207","1,6 hdi 92 hk st.car",2011,2012,null,923.86371906504769,1,1.8824432231647537E-2,21159.445720879659,394470,17.2,80464.571428571406,20116.142857142851,76409.285714285666,3140,1280,6.0944870422296508E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C323,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C323-$H323,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O323))","v":4.2553191489361701E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C323,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C323-$H323,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O323))","v":0},0,1,0,null,{"$f":"IF(H323 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H323)/100000*W323,Afskrivning!$C$32)/100","v":4.5473541671664404E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H323","v":0.58640564299999998},0.03,{"$f":"IFERROR(VLOOKUP(B323&\"-\"&H323,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B323&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.41928427174119393},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2012,6.0944870422296508E-2,null,125374.32142857138,0,80464.571428571406,{"$f":"BG323*'Ny Regafg'!$F$4","v":20116.142857142851},null,100580.71428571426,{"$f":"IF(BJ323>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ323*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ323>'Ny Regafg'!$F$20,MIN(BJ323-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":30243.607142857119},{"$f":"IF(BJ323>'Ny Regafg'!$F$21,(BJ323-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF323>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF323*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF323>'Ny Regafg'!$F$32,MIN(BF323-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF323>'Ny Regafg'!$F$33,(BF323-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},24793.607142857116,24793.607142857116,null,24793.607142857116,0,{"$f":"IF(BF323<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF323-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF323<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF323-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF323,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF323,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF323,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF323,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2012,21.314345095805873]
[null,2,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H324)),ABS($E$429:$E$491-H324),0))","v":10},10,10.1,1,10,10,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2011,2011,null,1016.735512302651,1,2.0716766286936656E-2,20692.693849652002,394470,17.2,158152.28571428559,39538.071428571398,258806.64285714261,3380,1880,6.630576180203554E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C324,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C324-$H324,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O324))","v":4.6296296296296294E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C324,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C324-$H324,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O324))","v":0},0,1,0,null,{"$f":"IF(H324 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H324)/100000*W324,Afskrivning!$C$32)/100","v":6.8258477495237488E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H324","v":0.63444044799999999},0.03,{"$f":"IFERROR(VLOOKUP(B324&\"-\"&H324,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B324&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.40264777751996816},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2011,6.630576180203554E-2,null,305027.16071428545,0,158152.28571428559,{"$f":"BG324*'Ny Regafg'!$F$4","v":39538.071428571398},null,197690.35714285698,{"$f":"IF(BJ324>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ324*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ324>'Ny Regafg'!$F$20,MIN(BJ324-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":112786.80357142843},{"$f":"IF(BJ324>'Ny Regafg'!$F$21,(BJ324-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF324>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF324*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF324>'Ny Regafg'!$F$32,MIN(BF324-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF324>'Ny Regafg'!$F$33,(BF324-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},107336.80357142843,107336.80357142843,null,107336.80357142843,0,{"$f":"IF(BF324<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF324-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF324<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF324-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF324,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF324,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF324,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF324,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2011,19.591057619974762]
[null,2,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H325)),ABS($E$429:$E$491-H325),0))","v":10},10,10.199999999999999,1,10,10,"Mellem personbil, diesel ","Hyundai","I30","1,6 crdi 90 eco",2011,2011,null,1016.735512302651,1,2.0716766286936656E-2,20692.693849652002,394470,17.2,96580.285714285696,24145.071428571424,104269.64285714281,2840,660,5.5945486520467491E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C325,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C325-$H325,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O325))","v":3.90625E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C325,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C325-$H325,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O325))","v":0},0,1,0,null,{"$f":"IF(H325 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H325)/100000*W325,Afskrivning!$C$32)/100","v":4.1684021379380515E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H325","v":0.63444044799999999},0.03,{"$f":"IFERROR(VLOOKUP(B325&\"-\"&H325,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B325&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.40264777751996816},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2011,5.5945486520467491E-2,null,162641.91071428568,0,96580.285714285696,{"$f":"BG325*'Ny Regafg'!$F$4","v":24145.071428571424},null,120725.35714285712,{"$f":"IF(BJ325>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ325*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ325>'Ny Regafg'!$F$20,MIN(BJ325-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":47366.553571428551},{"$f":"IF(BJ325>'Ny Regafg'!$F$21,(BJ325-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF325>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF325*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF325>'Ny Regafg'!$F$32,MIN(BF325-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF325>'Ny Regafg'!$F$33,(BF325-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},41916.553571428551,41916.553571428551,null,41916.553571428551,0,{"$f":"IF(BF325<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF325-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF325<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF325-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF325,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP('Personbiler - Diesel'!CF325,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP(CF325,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF325,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1160},null,2011,23.219031253303417]
[null,2,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H326)),ABS($E$429:$E$491-H326),0))","v":10},10,10.3,1,10,10,"Mellem personbil, diesel ","Peugeot","207","1,6 hdi 92 hk st.car",2011,2011,null,1016.735512302651,1,2.0716766286936656E-2,20692.693849652002,{"$f":"IFERROR(INDEX(U$492:U$554,MATCH($C326,$B$492:$B$554,0)),INDEX(U$492:U$554,MATCH(ROUND($I$231+$C326-$H326,1),$B$492:$B$554,0)))","v":394470},{"$f":"IFERROR(INDEX(V$492:V$554,MATCH($C326,$B$492:$B$554,0)),INDEX(V$492:V$554,MATCH(ROUND($I$231+$C326-$H326,1),$B$492:$B$554,0)))","v":17.2},80464.571428571406,{"$f":"IFERROR(INDEX(X$492:X$554,MATCH($C326,$B$429:$B$491,0)),BH326)","v":20116.142857142851},{"$f":"IFERROR(INDEX(Y$492:Y$554,MATCH($C326,$B$429:$B$491,0)),BU326)","v":76409.285714285666},3140,1280,6.0944870422296508E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C326,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C326-$H326,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O326))","v":4.2553191489361701E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C326,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C326-$H326,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O326))","v":0},{"$f":"IFERROR(INDEX(AG$492:AG$554,MATCH($C326,$B$492:$B$554,0)),INDEX(AG$492:AG$554,MATCH(ROUND($I$231+$C326-$H326,1),$B$492:$B$554,0)))","v":0},1,0,null,{"$f":"IF(H326 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H326)/100000*W326,Afskrivning!$C$32)/100","v":3.4728484088706116E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H326","v":0.63444044799999999},{"$f":"IFERROR(INDEX(AO$492:AO$554,MATCH($C326,$B$492:$B$554,0)),INDEX(AO$492:AO$554,MATCH(ROUND($I$231+$C326-$H326,1),$B$492:$B$554,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B326&\"-\"&H326,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B326&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.40264777751996816},733,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AW$492:AW$554,MATCH($C326,$B$492:$B$554,0)),INDEX(AW$492:AW$554,MATCH(ROUND($I$231+$C326-$H326,1),$B$492:$B$554,0)))","v":1.2989999999999999},1.1025438452070577,null,null,"Diesel",2011,6.0944870422296508E-2,null,125374.32142857138,0,80464.571428571406,{"$f":"BG326*'Ny Regafg'!$F$4","v":20116.142857142851},null,100580.71428571426,{"$f":"IF(BJ326>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ326*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ326>'Ny Regafg'!$F$20,MIN(BJ326-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":30243.607142857119},{"$f":"IF(BJ326>'Ny Regafg'!$F$21,(BJ326-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF326>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF326*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF326>'Ny Regafg'!$F$32,MIN(BF326-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF326>'Ny Regafg'!$F$33,(BF326-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},24793.607142857116,24793.607142857116,null,24793.607142857116,0,{"$f":"IF(BF326<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF326-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF326<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF326-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF326,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF326,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF326,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF326,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2011,21.314345095805873]
[null,2,11.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H327)),ABS($E$429:$E$491-H327),0))","v":10},0,0,0,11,{"$f":"H327+input_år-original_år","v":11},"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2011,2010,null,800.04850458049827,{"$f":"INDEX(skrotrate_pbil,MATCH(H327&\" \"&IF(O327>original_år,0,original_år-O327),match_skrot,0))","v":1},1.6301602223050566E-2,20236.46147920825,394470,17.2,158152.28571428559,39538.071428571398,258806.64285714261,3380,{"$f":"IF(Q327<=$CB$229,CB327,IF(Q327<=$CC$229,CC327,BX327))","v":1880},{"$f":"AE327*AW327*AX327","v":6.630576180203554E-2},{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C327,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C327-$H327,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O327))","v":4.6296296296296294E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C327,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C327-$H327,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O327))","v":0},0,1,0,null,{"$f":"IF(H327 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H327)/100000*W327,Afskrivning!$C$32)/100","v":4.7139177575955739E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H327","v":0.682475253},0.03,{"$f":"IFERROR(VLOOKUP(B327&\"-\"&H327,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B327&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.3860112832987424},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2010,6.630576180203554E-2,null,305027.16071428545,0,{"$f":"W327","v":158152.28571428559},{"$f":"BG327*'Ny Regafg'!$F$4","v":39538.071428571398},null,197690.35714285698,{"$f":"IF(BJ327>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ327*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ327>'Ny Regafg'!$F$20,MIN(BJ327-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":112786.80357142843},{"$f":"IF(BJ327>'Ny Regafg'!$F$21,(BJ327-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF327>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF327*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF327>'Ny Regafg'!$F$32,MIN(BF327-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF327>'Ny Regafg'!$F$33,(BF327-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},107336.80357142843,107336.80357142843,null,107336.80357142843,0,{"$f":"IF(BF327<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF327-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF327<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF327-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF327,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF327,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF327,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF327,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,{"$f":"O327","v":2010},19.591057619974762]
[null,2,11.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H328)),ABS($E$429:$E$491-H328),0))","v":10},0,0,0,11,11,"Mellem personbil, diesel ","Hyundai","I30","1,6 crdi 90 eco",2011,2010,null,800.04850458049827,1,1.6301602223050566E-2,20236.46147920825,394470,17.2,96580.285714285696,24145.071428571424,104269.64285714281,2840,660,5.5945486520467491E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C328,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C328-$H328,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O328))","v":3.90625E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C328,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C328-$H328,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O328))","v":0},0,1,0,null,{"$f":"IF(H328 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H328)/100000*W328,Afskrivning!$C$32)/100","v":2.8786907619198682E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H328","v":0.682475253},0.03,{"$f":"IFERROR(VLOOKUP(B328&\"-\"&H328,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B328&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.3860112832987424},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2010,5.5945486520467491E-2,null,162641.91071428568,0,96580.285714285696,{"$f":"BG328*'Ny Regafg'!$F$4","v":24145.071428571424},null,120725.35714285712,{"$f":"IF(BJ328>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ328*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ328>'Ny Regafg'!$F$20,MIN(BJ328-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":47366.553571428551},{"$f":"IF(BJ328>'Ny Regafg'!$F$21,(BJ328-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF328>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF328*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF328>'Ny Regafg'!$F$32,MIN(BF328-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF328>'Ny Regafg'!$F$33,(BF328-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},41916.553571428551,41916.553571428551,null,41916.553571428551,0,{"$f":"IF(BF328<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF328-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF328<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF328-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF328,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP('Personbiler - Diesel'!CF328,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP(CF328,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF328,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1160},null,2010,23.219031253303417]
[null,2,11.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H329)),ABS($E$429:$E$491-H329),0))","v":10},0,0,0,11,11,"Mellem personbil, diesel ","Peugeot","207","1,6 hdi 92 hk st.car",2011,2010,null,800.04850458049827,1,1.6301602223050566E-2,20236.46147920825,394470,17.2,80464.571428571406,20116.142857142851,76409.285714285666,3140,1280,6.0944870422296508E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C329,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C329-$H329,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O329))","v":4.2553191489361701E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C329,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C329-$H329,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O329))","v":0},0,1,0,null,{"$f":"IF(H329 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H329)/100000*W329,Afskrivning!$C$32)/100","v":2.3983426505747838E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H329","v":0.682475253},0.03,{"$f":"IFERROR(VLOOKUP(B329&\"-\"&H329,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B329&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.3860112832987424},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2010,6.0944870422296508E-2,null,125374.32142857138,0,80464.571428571406,{"$f":"BG329*'Ny Regafg'!$F$4","v":20116.142857142851},null,100580.71428571426,{"$f":"IF(BJ329>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ329*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ329>'Ny Regafg'!$F$20,MIN(BJ329-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":30243.607142857119},{"$f":"IF(BJ329>'Ny Regafg'!$F$21,(BJ329-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF329>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF329*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF329>'Ny Regafg'!$F$32,MIN(BF329-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF329>'Ny Regafg'!$F$33,(BF329-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},24793.607142857116,24793.607142857116,null,24793.607142857116,0,{"$f":"IF(BF329<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF329-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF329<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF329-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF329,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF329,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF329,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF329,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2010,21.314345095805873]
[null,2,12.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H330)),ABS($E$429:$E$491-H330),0))","v":10},0,0,0,12,12,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2011,2009,null,447.42876900203851,1,9.1167045168653645E-3,19790.727574400145,394470,17.2,158152.28571428559,39538.071428571398,258806.64285714261,3380,1880,6.630576180203554E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C330,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C330-$H330,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O330))","v":4.6296296296296294E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C330,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C330-$H330,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O330))","v":0},0,1,0,null,{"$f":"IF(H330 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H330)/100000*W330,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H330","v":0.73051005799999991},0.03,{"$f":"IFERROR(VLOOKUP(B330&\"-\"&H330,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B330&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2009,6.630576180203554E-2,null,305027.16071428545,0,158152.28571428559,{"$f":"BG330*'Ny Regafg'!$F$4","v":39538.071428571398},null,197690.35714285698,{"$f":"IF(BJ330>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ330*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ330>'Ny Regafg'!$F$20,MIN(BJ330-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":112786.80357142843},{"$f":"IF(BJ330>'Ny Regafg'!$F$21,(BJ330-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF330>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF330*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF330>'Ny Regafg'!$F$32,MIN(BF330-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF330>'Ny Regafg'!$F$33,(BF330-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},107336.80357142843,107336.80357142843,null,107336.80357142843,0,{"$f":"IF(BF330<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF330-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF330<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF330-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF330,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF330,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF330,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF330,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2009,19.591057619974762]
[null,2,12.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H331)),ABS($E$429:$E$491-H331),0))","v":10},0,0,0,12,12,"Mellem personbil, diesel ","Hyundai","I30","1,6 crdi 90 eco",2011,2009,null,447.42876900203851,1,9.1167045168653645E-3,19790.727574400145,394470,17.2,96580.285714285696,24145.071428571424,104269.64285714281,2840,660,5.5945486520467491E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C331,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C331-$H331,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O331))","v":3.90625E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C331,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C331-$H331,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O331))","v":0},0,1,0,null,{"$f":"IF(H331 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H331)/100000*W331,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H331","v":0.73051005799999991},0.03,{"$f":"IFERROR(VLOOKUP(B331&\"-\"&H331,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B331&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2009,5.5945486520467491E-2,null,162641.91071428568,0,96580.285714285696,{"$f":"BG331*'Ny Regafg'!$F$4","v":24145.071428571424},null,120725.35714285712,{"$f":"IF(BJ331>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ331*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ331>'Ny Regafg'!$F$20,MIN(BJ331-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":47366.553571428551},{"$f":"IF(BJ331>'Ny Regafg'!$F$21,(BJ331-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF331>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF331*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF331>'Ny Regafg'!$F$32,MIN(BF331-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF331>'Ny Regafg'!$F$33,(BF331-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},41916.553571428551,41916.553571428551,null,41916.553571428551,0,{"$f":"IF(BF331<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF331-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF331<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF331-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF331,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP('Personbiler - Diesel'!CF331,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2840},{"$f":"VLOOKUP(CF331,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":660},{"$f":"VLOOKUP('Personbiler - Diesel'!CF331,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1160},null,2009,23.219031253303417]
[null,2,12.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H332)),ABS($E$429:$E$491-H332),0))","v":10},0,0,0,12,12,"Mellem personbil, diesel ","Peugeot","207","1,6 hdi 92 hk st.car",2011,2009,null,447.42876900203851,1,9.1167045168653645E-3,19790.727574400145,394470,17.2,80464.571428571406,20116.142857142851,76409.285714285666,3140,1280,6.0944870422296508E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C332,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C332-$H332,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O332))","v":4.2553191489361701E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C332,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C332-$H332,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O332))","v":0},0,1,0,null,{"$f":"IF(H332 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H332)/100000*W332,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H332","v":0.73051005799999991},0.03,{"$f":"IFERROR(VLOOKUP(B332&\"-\"&H332,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B332&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2009,6.0944870422296508E-2,null,125374.32142857138,0,80464.571428571406,{"$f":"BG332*'Ny Regafg'!$F$4","v":20116.142857142851},null,100580.71428571426,{"$f":"IF(BJ332>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ332*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ332>'Ny Regafg'!$F$20,MIN(BJ332-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":30243.607142857119},{"$f":"IF(BJ332>'Ny Regafg'!$F$21,(BJ332-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF332>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF332*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF332>'Ny Regafg'!$F$32,MIN(BF332-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF332>'Ny Regafg'!$F$33,(BF332-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},24793.607142857116,24793.607142857116,null,24793.607142857116,0,{"$f":"IF(BF332<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF332-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF332<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF332-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF332,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF332,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF332,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF332,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2009,21.314345095805873]
[null,2,13.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H333)),ABS($E$429:$E$491-H333),0))","v":14},0,0,0,13,13,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",{"$f":"IFERROR(INDEX(N$492:N$554,MATCH($C333,$B$492:$B$554,0)),INDEX(N$492:N$554,MATCH(ROUND($I$231+$C333-$H333,1),$B$492:$B$554,0)))","v":2007},2008,null,526.60473979000187,1,1.0729975679825692E-2,19354.775793516681,394470,17.2,148813.95744680846,37203.489361702115,259806.40425531904,4520,4360,8.786530398306551E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C333,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C333-$H333,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O333))","v":6.1349693251533742E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C333,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C333-$H333,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O333))","v":0},0,1,0,null,{"$f":"IF(H333 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H333)/100000*W333,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H333","v":0.77854486299999992},0.03,{"$f":"IFERROR(VLOOKUP(B333&\"-\"&H333,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B333&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2008,8.786530398306551E-2,null,283432.27659574454,0,148813.95744680846,{"$f":"BG333*'Ny Regafg'!$F$4","v":37203.489361702115},null,186017.44680851058,{"$f":"IF(BJ333>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ333*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ333>'Ny Regafg'!$F$20,MIN(BJ333-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":102864.82978723399},{"$f":"IF(BJ333>'Ny Regafg'!$F$21,(BJ333-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF333>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF333*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF333>'Ny Regafg'!$F$32,MIN(BF333-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF333>'Ny Regafg'!$F$33,(BF333-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},97414.82978723399,97414.82978723399,null,97414.82978723399,0,{"$f":"IF(BF333<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF333-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF333<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF333-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF333,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF333,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF333,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF333,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2008,14.783992555814287]
[null,2,13.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H334)),ABS($E$429:$E$491-H334),0))","v":14},0,0,0,13,13,"Mellem personbil, diesel ","Volkswagen","Touran","1,9 tdi",2007,2008,null,526.60473979000187,1,1.0729975679825692E-2,19354.775793516681,394470,17.2,128226.46428571428,32056.616071428569,213484.54464285713,4200,3740,8.5250265174045714E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C334,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C334-$H334,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O334))","v":5.9523809523809521E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C334,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C334-$H334,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O334))","v":0},0,1,0,null,{"$f":"IF(H334 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H334)/100000*W334,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H334","v":0.77854486299999992},0.03,{"$f":"IFERROR(VLOOKUP(B334&\"-\"&H334,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B334&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2008,8.5250265174045714E-2,null,235823.69866071426,0,128226.46428571428,{"$f":"BG334*'Ny Regafg'!$F$4","v":32056.616071428569},null,160283.08035714284,{"$f":"IF(BJ334>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ334*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ334>'Ny Regafg'!$F$20,MIN(BJ334-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":80990.618303571406},{"$f":"IF(BJ334>'Ny Regafg'!$F$21,(BJ334-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF334>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF334*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF334>'Ny Regafg'!$F$32,MIN(BF334-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF334>'Ny Regafg'!$F$33,(BF334-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},75540.618303571406,75540.618303571406,null,75540.618303571406,0,{"$f":"IF(BF334<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF334-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF334<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF334-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF334,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF334,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF334,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF334,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2008,15.23748925998037]
[null,2,13.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H335)),ABS($E$429:$E$491-H335),0))","v":14},0,0,0,13,13,"Mellem personbil, diesel ","Peugeot","307","1,6 hdi stc",2007,2008,null,526.60473979000187,1,1.0729975679825692E-2,19354.775793516681,394470,17.2,91766.857142857145,22941.714285714286,131450.42857142858,3640,2520,7.1610222746198396E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C335,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C335-$H335,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O335))","v":0.05},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C335,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C335-$H335,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O335))","v":0},0,1,0,null,{"$f":"IF(H335 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H335)/100000*W335,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H335","v":0.77854486299999992},0.03,{"$f":"IFERROR(VLOOKUP(B335&\"-\"&H335,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B335&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2008,7.1610222746198396E-2,null,151510.85714285716,0,91766.857142857145,{"$f":"BG335*'Ny Regafg'!$F$4","v":22941.714285714286},null,114708.57142857143,{"$f":"IF(BJ335>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ335*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ335>'Ny Regafg'!$F$20,MIN(BJ335-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":42252.285714285717},{"$f":"IF(BJ335>'Ny Regafg'!$F$21,(BJ335-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF335>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF335*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF335>'Ny Regafg'!$F$32,MIN(BF335-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF335>'Ny Regafg'!$F$33,(BF335-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},36802.285714285717,36802.285714285717,null,36802.285714285717,0,{"$f":"IF(BF335<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF335-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF335<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF335-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF335,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF335,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF335,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF335,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2008,18.139868166643293]
[null,2,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H336)),ABS($E$429:$E$491-H336),0))","v":14},14,14.1,1,14,14,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2007,2007,null,398.43275772092028,1,8.1183731883921126E-3,18928.821213403025,394470,17.2,148813.95744680846,37203.489361702115,259806.40425531904,4520,4360,8.786530398306551E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C336,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C336-$H336,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O336))","v":6.1349693251533742E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C336,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C336-$H336,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O336))","v":0},0,1,0,null,{"$f":"IF(H336 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H336)/100000*W336,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H336","v":0.82657966799999993},0.03,{"$f":"IFERROR(VLOOKUP(B336&\"-\"&H336,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B336&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2007,8.786530398306551E-2,null,283432.27659574454,0,148813.95744680846,{"$f":"BG336*'Ny Regafg'!$F$4","v":37203.489361702115},null,186017.44680851058,{"$f":"IF(BJ336>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ336*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ336>'Ny Regafg'!$F$20,MIN(BJ336-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":102864.82978723399},{"$f":"IF(BJ336>'Ny Regafg'!$F$21,(BJ336-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF336>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF336*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF336>'Ny Regafg'!$F$32,MIN(BF336-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF336>'Ny Regafg'!$F$33,(BF336-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},97414.82978723399,97414.82978723399,null,97414.82978723399,0,{"$f":"IF(BF336<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF336-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF336<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF336-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF336,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF336,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF336,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF336,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2007,14.783992555814287]
[null,2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H337)),ABS($E$429:$E$491-H337),0))","v":14},14,14.2,1,14,14,"Mellem personbil, diesel ","Volkswagen","Touran","1,9 tdi",2007,2007,null,398.43275772092028,1,8.1183731883921126E-3,18928.821213403025,394470,17.2,128226.46428571428,32056.616071428569,213484.54464285713,4200,3740,8.5250265174045714E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C337,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C337-$H337,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O337))","v":5.9523809523809521E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C337,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C337-$H337,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O337))","v":0},0,1,0,null,{"$f":"IF(H337 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H337)/100000*W337,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H337","v":0.82657966799999993},0.03,{"$f":"IFERROR(VLOOKUP(B337&\"-\"&H337,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B337&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2007,8.5250265174045714E-2,null,235823.69866071426,0,128226.46428571428,{"$f":"BG337*'Ny Regafg'!$F$4","v":32056.616071428569},null,160283.08035714284,{"$f":"IF(BJ337>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ337*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ337>'Ny Regafg'!$F$20,MIN(BJ337-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":80990.618303571406},{"$f":"IF(BJ337>'Ny Regafg'!$F$21,(BJ337-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF337>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF337*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF337>'Ny Regafg'!$F$32,MIN(BF337-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF337>'Ny Regafg'!$F$33,(BF337-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},75540.618303571406,75540.618303571406,null,75540.618303571406,0,{"$f":"IF(BF337<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF337-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF337<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF337-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF337,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF337,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF337,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF337,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2007,15.23748925998037]
[null,2,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H338)),ABS($E$429:$E$491-H338),0))","v":14},14,14.3,1,14,14,"Mellem personbil, diesel ","Peugeot","307","1,6 hdi stc",2007,2007,null,398.43275772092028,1,8.1183731883921126E-3,18928.821213403025,394470,17.2,91766.857142857145,22941.714285714286,131450.42857142858,3640,2520,7.1610222746198396E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C338,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C338-$H338,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O338))","v":0.05},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C338,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C338-$H338,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O338))","v":0},0,1,0,null,{"$f":"IF(H338 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H338)/100000*W338,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H338","v":0.82657966799999993},0.03,{"$f":"IFERROR(VLOOKUP(B338&\"-\"&H338,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B338&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2007,7.1610222746198396E-2,null,151510.85714285716,0,91766.857142857145,{"$f":"BG338*'Ny Regafg'!$F$4","v":22941.714285714286},null,114708.57142857143,{"$f":"IF(BJ338>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ338*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ338>'Ny Regafg'!$F$20,MIN(BJ338-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":42252.285714285717},{"$f":"IF(BJ338>'Ny Regafg'!$F$21,(BJ338-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF338>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF338*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF338>'Ny Regafg'!$F$32,MIN(BF338-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF338>'Ny Regafg'!$F$33,(BF338-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},36802.285714285717,36802.285714285717,null,36802.285714285717,0,{"$f":"IF(BF338<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF338-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF338<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF338-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF338,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF338,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF338,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF338,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2007,18.139868166643293]
[null,2,15.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H339)),ABS($E$429:$E$491-H339),0))","v":14},0,0,0,15,15,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2007,2006,null,229.12801392625582,1,4.6686591122896024E-3,18512.403161206741,394470,17.2,148813.95744680846,37203.489361702115,259806.40425531904,4520,4360,8.786530398306551E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C339,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C339-$H339,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O339))","v":6.1349693251533742E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C339,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C339-$H339,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O339))","v":0},0,1,0,null,{"$f":"IF(H339 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H339)/100000*W339,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H339","v":0.87461447299999995},0.03,{"$f":"IFERROR(VLOOKUP(B339&\"-\"&H339,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B339&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2006,8.786530398306551E-2,null,283432.27659574454,0,148813.95744680846,{"$f":"BG339*'Ny Regafg'!$F$4","v":37203.489361702115},null,186017.44680851058,{"$f":"IF(BJ339>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ339*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ339>'Ny Regafg'!$F$20,MIN(BJ339-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":102864.82978723399},{"$f":"IF(BJ339>'Ny Regafg'!$F$21,(BJ339-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF339>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF339*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF339>'Ny Regafg'!$F$32,MIN(BF339-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF339>'Ny Regafg'!$F$33,(BF339-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},97414.82978723399,97414.82978723399,null,97414.82978723399,0,{"$f":"IF(BF339<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF339-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF339<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF339-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF339,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF339,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF339,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF339,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2006,14.783992555814287]
[null,2,15.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H340)),ABS($E$429:$E$491-H340),0))","v":14},0,0,0,15,15,"Mellem personbil, diesel ","Volkswagen","Touran","1,9 tdi",2007,2006,null,229.12801392625582,1,4.6686591122896024E-3,18512.403161206741,394470,17.2,128226.46428571428,32056.616071428569,213484.54464285713,4200,3740,8.5250265174045714E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C340,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C340-$H340,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O340))","v":5.9523809523809521E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C340,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C340-$H340,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O340))","v":0},0,1,0,null,{"$f":"IF(H340 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H340)/100000*W340,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H340","v":0.87461447299999995},0.03,{"$f":"IFERROR(VLOOKUP(B340&\"-\"&H340,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B340&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2006,8.5250265174045714E-2,null,235823.69866071426,0,128226.46428571428,{"$f":"BG340*'Ny Regafg'!$F$4","v":32056.616071428569},null,160283.08035714284,{"$f":"IF(BJ340>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ340*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ340>'Ny Regafg'!$F$20,MIN(BJ340-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":80990.618303571406},{"$f":"IF(BJ340>'Ny Regafg'!$F$21,(BJ340-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF340>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF340*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF340>'Ny Regafg'!$F$32,MIN(BF340-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF340>'Ny Regafg'!$F$33,(BF340-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},75540.618303571406,75540.618303571406,null,75540.618303571406,0,{"$f":"IF(BF340<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF340-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF340<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF340-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF340,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF340,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF340,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF340,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2006,15.23748925998037]
[null,2,15.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H341)),ABS($E$429:$E$491-H341),0))","v":14},0,0,0,15,15,"Mellem personbil, diesel ","Peugeot","307","1,6 hdi stc",2007,2006,null,229.12801392625582,1,4.6686591122896024E-3,18512.403161206741,394470,17.2,91766.857142857145,22941.714285714286,131450.42857142858,3640,2520,7.1610222746198396E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C341,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C341-$H341,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O341))","v":0.05},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C341,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C341-$H341,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O341))","v":0},0,1,0,null,{"$f":"IF(H341 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H341)/100000*W341,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H341","v":0.87461447299999995},0.03,{"$f":"IFERROR(VLOOKUP(B341&\"-\"&H341,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B341&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2006,7.1610222746198396E-2,null,151510.85714285716,0,91766.857142857145,{"$f":"BG341*'Ny Regafg'!$F$4","v":22941.714285714286},null,114708.57142857143,{"$f":"IF(BJ341>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ341*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ341>'Ny Regafg'!$F$20,MIN(BJ341-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":42252.285714285717},{"$f":"IF(BJ341>'Ny Regafg'!$F$21,(BJ341-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF341>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF341*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF341>'Ny Regafg'!$F$32,MIN(BF341-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF341>'Ny Regafg'!$F$33,(BF341-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},36802.285714285717,36802.285714285717,null,36802.285714285717,0,{"$f":"IF(BF341<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF341-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF341<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF341-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF341,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF341,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF341,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF341,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2006,18.139868166643293]
[null,2,16.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H342)),ABS($E$429:$E$491-H342),0))","v":14},0,0,0,16,16,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2007,2005,null,54.677443997795073,1,1.1140948799004927E-3,18105.113906554659,394470,{"$f":"IFERROR(INDEX(V$492:V$554,MATCH($C342,$B$492:$B$554,0)),INDEX(V$492:V$554,MATCH(ROUND($I$231+$C342-$H342,1),$B$492:$B$554,0)))","v":17.2},148813.95744680846,37203.489361702115,259806.40425531904,4520,4360,8.786530398306551E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C342,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C342-$H342,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O342))","v":6.1349693251533742E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C342,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C342-$H342,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O342))","v":0},{"$f":"IFERROR(INDEX(AG$492:AG$554,MATCH($C342,$B$492:$B$554,0)),INDEX(AG$492:AG$554,MATCH(ROUND($I$231+$C342-$H342,1),$B$492:$B$554,0)))","v":0},1,0,null,{"$f":"IF(H342 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H342)/100000*W342,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H342","v":0.92264927799999996},{"$f":"IFERROR(INDEX(AO$492:AO$554,MATCH($C342,$B$492:$B$554,0)),INDEX(AO$492:AO$554,MATCH(ROUND($I$231+$C342-$H342,1),$B$492:$B$554,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B342&\"-\"&H342,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B342&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AW$492:AW$554,MATCH($C342,$B$492:$B$554,0)),INDEX(AW$492:AW$554,MATCH(ROUND($I$231+$C342-$H342,1),$B$492:$B$554,0)))","v":1.2989999999999999},1.1025438452070577,null,null,"Diesel",2005,8.786530398306551E-2,null,283432.27659574454,0,148813.95744680846,{"$f":"BG342*'Ny Regafg'!$F$4","v":37203.489361702115},null,186017.44680851058,{"$f":"IF(BJ342>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ342*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ342>'Ny Regafg'!$F$20,MIN(BJ342-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":102864.82978723399},{"$f":"IF(BJ342>'Ny Regafg'!$F$21,(BJ342-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF342>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF342*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF342>'Ny Regafg'!$F$32,MIN(BF342-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF342>'Ny Regafg'!$F$33,(BF342-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},97414.82978723399,97414.82978723399,null,97414.82978723399,0,{"$f":"IF(BF342<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF342-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF342<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF342-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF342,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF342,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF342,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF342,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2005,14.783992555814287]
[null,2,16.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H343)),ABS($E$429:$E$491-H343),0))","v":14},0,0,0,16,16,"Mellem personbil, diesel ","Volkswagen","Touran","1,9 tdi",2007,2005,null,54.677443997795073,1,1.1140948799004927E-3,18105.113906554659,394470,17.2,128226.46428571428,32056.616071428569,213484.54464285713,4200,3740,8.5250265174045714E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C343,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C343-$H343,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O343))","v":5.9523809523809521E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C343,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C343-$H343,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O343))","v":0},0,1,0,null,{"$f":"IF(H343 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H343)/100000*W343,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H343","v":0.92264927799999996},0.03,{"$f":"IFERROR(VLOOKUP(B343&\"-\"&H343,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B343&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2005,8.5250265174045714E-2,null,235823.69866071426,0,128226.46428571428,{"$f":"BG343*'Ny Regafg'!$F$4","v":32056.616071428569},null,160283.08035714284,{"$f":"IF(BJ343>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ343*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ343>'Ny Regafg'!$F$20,MIN(BJ343-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":80990.618303571406},{"$f":"IF(BJ343>'Ny Regafg'!$F$21,(BJ343-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF343>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF343*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF343>'Ny Regafg'!$F$32,MIN(BF343-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF343>'Ny Regafg'!$F$33,(BF343-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},75540.618303571406,75540.618303571406,null,75540.618303571406,0,{"$f":"IF(BF343<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF343-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF343<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF343-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF343,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF343,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF343,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF343,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2005,15.23748925998037]
[null,2,16.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H344)),ABS($E$429:$E$491-H344),0))","v":14},0,0,0,16,16,"Mellem personbil, diesel ","Peugeot","307","1,6 hdi stc",2007,2005,null,54.677443997795073,1,1.1140948799004927E-3,18105.113906554659,394470,17.2,91766.857142857145,22941.714285714286,131450.42857142858,3640,2520,7.1610222746198396E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C344,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C344-$H344,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O344))","v":0.05},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C344,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C344-$H344,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O344))","v":0},0,1,0,null,{"$f":"IF(H344 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H344)/100000*W344,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H344","v":0.92264927799999996},0.03,{"$f":"IFERROR(VLOOKUP(B344&\"-\"&H344,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B344&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2005,7.1610222746198396E-2,null,151510.85714285716,0,91766.857142857145,{"$f":"BG344*'Ny Regafg'!$F$4","v":22941.714285714286},null,114708.57142857143,{"$f":"IF(BJ344>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ344*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ344>'Ny Regafg'!$F$20,MIN(BJ344-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":42252.285714285717},{"$f":"IF(BJ344>'Ny Regafg'!$F$21,(BJ344-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF344>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF344*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF344>'Ny Regafg'!$F$32,MIN(BF344-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF344>'Ny Regafg'!$F$33,(BF344-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},36802.285714285717,36802.285714285717,null,36802.285714285717,0,{"$f":"IF(BF344<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF344-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF344<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF344-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF344,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF344,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF344,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF344,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2005,18.139868166643293]
[null,2,17.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H345)),ABS($E$429:$E$491-H345),0))","v":14},0,0,0,17,17,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2007,2004,null,31.464926721402275,1,6.4112202754342538E-4,17706.767991785186,394470,17.2,148813.95744680846,37203.489361702115,259806.40425531904,4520,4360,8.786530398306551E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C345,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C345-$H345,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O345))","v":6.1349693251533742E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C345,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C345-$H345,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O345))","v":0},0,1,0,null,{"$f":"IF(H345 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H345)/100000*W345,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H345","v":0.97068408299999998},0.03,{"$f":"IFERROR(VLOOKUP(B345&\"-\"&H345,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B345&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2004,8.786530398306551E-2,null,283432.27659574454,0,148813.95744680846,{"$f":"BG345*'Ny Regafg'!$F$4","v":37203.489361702115},null,186017.44680851058,{"$f":"IF(BJ345>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ345*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ345>'Ny Regafg'!$F$20,MIN(BJ345-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":102864.82978723399},{"$f":"IF(BJ345>'Ny Regafg'!$F$21,(BJ345-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF345>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF345*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF345>'Ny Regafg'!$F$32,MIN(BF345-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF345>'Ny Regafg'!$F$33,(BF345-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},97414.82978723399,97414.82978723399,null,97414.82978723399,0,{"$f":"IF(BF345<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF345-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF345<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF345-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF345,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF345,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF345,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF345,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2004,14.783992555814287]
[null,2,17.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H346)),ABS($E$429:$E$491-H346),0))","v":14},0,0,0,17,17,"Mellem personbil, diesel ","Volkswagen","Touran","1,9 tdi",2007,2004,null,31.464926721402275,1,6.4112202754342538E-4,17706.767991785186,394470,17.2,128226.46428571428,32056.616071428569,213484.54464285713,4200,3740,8.5250265174045714E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C346,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C346-$H346,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O346))","v":5.9523809523809521E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C346,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C346-$H346,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O346))","v":0},0,1,0,null,{"$f":"IF(H346 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H346)/100000*W346,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H346","v":0.97068408299999998},0.03,{"$f":"IFERROR(VLOOKUP(B346&\"-\"&H346,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B346&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2004,8.5250265174045714E-2,null,235823.69866071426,0,128226.46428571428,{"$f":"BG346*'Ny Regafg'!$F$4","v":32056.616071428569},null,160283.08035714284,{"$f":"IF(BJ346>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ346*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ346>'Ny Regafg'!$F$20,MIN(BJ346-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":80990.618303571406},{"$f":"IF(BJ346>'Ny Regafg'!$F$21,(BJ346-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF346>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF346*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF346>'Ny Regafg'!$F$32,MIN(BF346-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF346>'Ny Regafg'!$F$33,(BF346-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},75540.618303571406,75540.618303571406,null,75540.618303571406,0,{"$f":"IF(BF346<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF346-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF346<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF346-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF346,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF346,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF346,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF346,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2004,15.23748925998037]
[null,2,17.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H347)),ABS($E$429:$E$491-H347),0))","v":14},0,0,0,17,17,"Mellem personbil, diesel ","Peugeot","307","1,6 hdi stc",2007,2004,null,31.464926721402275,1,6.4112202754342538E-4,17706.767991785186,394470,17.2,91766.857142857145,22941.714285714286,131450.42857142858,3640,2520,7.1610222746198396E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C347,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C347-$H347,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O347))","v":0.05},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C347,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C347-$H347,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O347))","v":0},0,1,0,null,{"$f":"IF(H347 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H347)/100000*W347,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H347","v":0.97068408299999998},0.03,{"$f":"IFERROR(VLOOKUP(B347&\"-\"&H347,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B347&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2004,7.1610222746198396E-2,null,151510.85714285716,0,91766.857142857145,{"$f":"BG347*'Ny Regafg'!$F$4","v":22941.714285714286},null,114708.57142857143,{"$f":"IF(BJ347>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ347*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ347>'Ny Regafg'!$F$20,MIN(BJ347-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":42252.285714285717},{"$f":"IF(BJ347>'Ny Regafg'!$F$21,(BJ347-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF347>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF347*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF347>'Ny Regafg'!$F$32,MIN(BF347-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF347>'Ny Regafg'!$F$33,(BF347-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},36802.285714285717,36802.285714285717,null,36802.285714285717,0,{"$f":"IF(BF347<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF347-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF347<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF347-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF347,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF347,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF347,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF347,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2004,18.139868166643293]
[null,2,18.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H348)),ABS($E$429:$E$491-H348),0))","v":14},0,0,0,18,18,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2007,2003,null,21.023012072490157,1,4.2836000364230691E-4,17317.143387553671,394470,17.2,148813.95744680846,37203.489361702115,259806.40425531904,4520,4360,8.786530398306551E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C348,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C348-$H348,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O348))","v":6.1349693251533742E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C348,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C348-$H348,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O348))","v":0},0,1,0,null,{"$f":"IF(H348 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H348)/100000*W348,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H348","v":1.018718888},0.03,{"$f":"IFERROR(VLOOKUP(B348&\"-\"&H348,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B348&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2003,8.786530398306551E-2,null,283432.27659574454,0,148813.95744680846,{"$f":"BG348*'Ny Regafg'!$F$4","v":37203.489361702115},null,186017.44680851058,{"$f":"IF(BJ348>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ348*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ348>'Ny Regafg'!$F$20,MIN(BJ348-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":102864.82978723399},{"$f":"IF(BJ348>'Ny Regafg'!$F$21,(BJ348-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF348>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF348*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF348>'Ny Regafg'!$F$32,MIN(BF348-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF348>'Ny Regafg'!$F$33,(BF348-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},97414.82978723399,97414.82978723399,null,97414.82978723399,0,{"$f":"IF(BF348<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF348-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF348<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF348-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF348,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF348,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF348,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF348,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2003,14.783992555814287]
[null,2,18.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H349)),ABS($E$429:$E$491-H349),0))","v":14},0,0,0,18,18,"Mellem personbil, diesel ",{"$f":"IFERROR(INDEX(K$492:K$554,MATCH($C349,$B$492:$B$554,0)),INDEX(K$492:K$554,MATCH(ROUND($I$231+$C349-$H349,1),$B$492:$B$554,0)))","v":"Volkswagen"},"Touran","1,9 tdi",2007,2003,null,21.023012072490157,1,4.2836000364230691E-4,17317.143387553671,394470,17.2,128226.46428571428,32056.616071428569,213484.54464285713,4200,3740,8.5250265174045714E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C349,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C349-$H349,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O349))","v":5.9523809523809521E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C349,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C349-$H349,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O349))","v":0},0,1,0,null,{"$f":"IF(H349 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H349)/100000*W349,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H349","v":1.018718888},0.03,{"$f":"IFERROR(VLOOKUP(B349&\"-\"&H349,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B349&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2003,8.5250265174045714E-2,null,235823.69866071426,0,128226.46428571428,{"$f":"BG349*'Ny Regafg'!$F$4","v":32056.616071428569},null,160283.08035714284,{"$f":"IF(BJ349>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ349*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ349>'Ny Regafg'!$F$20,MIN(BJ349-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":80990.618303571406},{"$f":"IF(BJ349>'Ny Regafg'!$F$21,(BJ349-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF349>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF349*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF349>'Ny Regafg'!$F$32,MIN(BF349-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF349>'Ny Regafg'!$F$33,(BF349-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},75540.618303571406,75540.618303571406,null,75540.618303571406,0,{"$f":"IF(BF349<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF349-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF349<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF349-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF349,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF349,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF349,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF349,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2003,15.23748925998037]
[null,2,18.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H350)),ABS($E$429:$E$491-H350),0))","v":14},0,0,0,18,18,"Mellem personbil, diesel ","Peugeot","307","1,6 hdi stc",2007,2003,null,21.023012072490157,1,4.2836000364230691E-4,17317.143387553671,394470,17.2,91766.857142857145,22941.714285714286,131450.42857142858,3640,2520,7.1610222746198396E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C350,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C350-$H350,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O350))","v":0.05},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C350,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C350-$H350,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O350))","v":0},0,1,0,null,{"$f":"IF(H350 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H350)/100000*W350,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H350","v":1.018718888},0.03,{"$f":"IFERROR(VLOOKUP(B350&\"-\"&H350,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B350&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2003,7.1610222746198396E-2,null,151510.85714285716,0,91766.857142857145,{"$f":"BG350*'Ny Regafg'!$F$4","v":22941.714285714286},null,114708.57142857143,{"$f":"IF(BJ350>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ350*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ350>'Ny Regafg'!$F$20,MIN(BJ350-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":42252.285714285717},{"$f":"IF(BJ350>'Ny Regafg'!$F$21,(BJ350-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF350>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF350*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF350>'Ny Regafg'!$F$32,MIN(BF350-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF350>'Ny Regafg'!$F$33,(BF350-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},36802.285714285717,36802.285714285717,null,36802.285714285717,0,{"$f":"IF(BF350<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF350-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF350<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF350-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF350,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF350,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF350,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF350,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2003,18.139868166643293]
[null,2,19.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H351)),ABS($E$429:$E$491-H351),0))","v":14},0,0,0,19,19,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2007,2002,null,12.176225910135303,1,2.480999467264874E-4,16934.945633011546,394470,17.2,148813.95744680846,37203.489361702115,259806.40425531904,4520,4360,8.786530398306551E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C351,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C351-$H351,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O351))","v":6.1349693251533742E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C351,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C351-$H351,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O351))","v":0},0,1,0,null,{"$f":"IF(H351 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H351)/100000*W351,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H351","v":1.0667536930000001},0.03,{"$f":"IFERROR(VLOOKUP(B351&\"-\"&H351,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B351&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2002,8.786530398306551E-2,null,283432.27659574454,0,148813.95744680846,{"$f":"BG351*'Ny Regafg'!$F$4","v":37203.489361702115},null,186017.44680851058,{"$f":"IF(BJ351>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ351*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ351>'Ny Regafg'!$F$20,MIN(BJ351-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":102864.82978723399},{"$f":"IF(BJ351>'Ny Regafg'!$F$21,(BJ351-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF351>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF351*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF351>'Ny Regafg'!$F$32,MIN(BF351-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF351>'Ny Regafg'!$F$33,(BF351-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},97414.82978723399,97414.82978723399,null,97414.82978723399,0,{"$f":"IF(BF351<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF351-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF351<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF351-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF351,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF351,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF351,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF351,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2002,14.783992555814287]
[null,2,19.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H352)),ABS($E$429:$E$491-H352),0))","v":14},0,0,0,19,19,"Mellem personbil, diesel ","Volkswagen","Touran","1,9 tdi",2007,2002,null,12.176225910135303,1,2.480999467264874E-4,16934.945633011546,394470,17.2,128226.46428571428,32056.616071428569,213484.54464285713,4200,3740,8.5250265174045714E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C352,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C352-$H352,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O352))","v":5.9523809523809521E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C352,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C352-$H352,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O352))","v":0},0,1,0,null,{"$f":"IF(H352 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H352)/100000*W352,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H352","v":1.0667536930000001},0.03,{"$f":"IFERROR(VLOOKUP(B352&\"-\"&H352,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B352&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2002,8.5250265174045714E-2,null,235823.69866071426,0,128226.46428571428,{"$f":"BG352*'Ny Regafg'!$F$4","v":32056.616071428569},null,160283.08035714284,{"$f":"IF(BJ352>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ352*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ352>'Ny Regafg'!$F$20,MIN(BJ352-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":80990.618303571406},{"$f":"IF(BJ352>'Ny Regafg'!$F$21,(BJ352-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF352>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF352*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF352>'Ny Regafg'!$F$32,MIN(BF352-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF352>'Ny Regafg'!$F$33,(BF352-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},75540.618303571406,75540.618303571406,null,75540.618303571406,0,{"$f":"IF(BF352<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF352-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF352<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF352-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF352,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF352,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF352,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF352,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2002,15.23748925998037]
[null,2,19.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H353)),ABS($E$429:$E$491-H353),0))","v":14},0,0,0,19,19,"Mellem personbil, diesel ","Peugeot","307","1,6 hdi stc",2007,2002,null,12.176225910135303,1,2.480999467264874E-4,16934.945633011546,394470,17.2,91766.857142857145,22941.714285714286,131450.42857142858,3640,2520,7.1610222746198396E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C353,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C353-$H353,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O353))","v":0.05},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C353,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C353-$H353,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O353))","v":0},0,1,0,null,{"$f":"IF(H353 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H353)/100000*W353,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H353","v":1.0667536930000001},0.03,{"$f":"IFERROR(VLOOKUP(B353&\"-\"&H353,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B353&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2002,7.1610222746198396E-2,null,151510.85714285716,0,91766.857142857145,{"$f":"BG353*'Ny Regafg'!$F$4","v":22941.714285714286},null,114708.57142857143,{"$f":"IF(BJ353>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ353*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ353>'Ny Regafg'!$F$20,MIN(BJ353-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":42252.285714285717},{"$f":"IF(BJ353>'Ny Regafg'!$F$21,(BJ353-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF353>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF353*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF353>'Ny Regafg'!$F$32,MIN(BF353-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF353>'Ny Regafg'!$F$33,(BF353-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},36802.285714285717,36802.285714285717,null,36802.285714285717,0,{"$f":"IF(BF353<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF353-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF353<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF353-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF353,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF353,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF353,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF353,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2002,18.139868166643293]
[null,2,20.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H354)),ABS($E$429:$E$491-H354),0))","v":14},0,0,0,20,20,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2007,2001,null,8.2487101017735522,1,1.6807379822911942E-4,16563.674903159743,394470,17.2,148813.95744680846,37203.489361702115,259806.40425531904,4520,4360,8.786530398306551E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C354,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C354-$H354,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O354))","v":6.1349693251533742E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C354,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C354-$H354,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O354))","v":0},0,1,0,null,{"$f":"IF(H354 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H354)/100000*W354,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H354","v":1.114788498},0.03,{"$f":"IFERROR(VLOOKUP(B354&\"-\"&H354,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B354&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2001,8.786530398306551E-2,null,283432.27659574454,0,148813.95744680846,{"$f":"BG354*'Ny Regafg'!$F$4","v":37203.489361702115},null,186017.44680851058,{"$f":"IF(BJ354>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ354*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ354>'Ny Regafg'!$F$20,MIN(BJ354-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":102864.82978723399},{"$f":"IF(BJ354>'Ny Regafg'!$F$21,(BJ354-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF354>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF354*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF354>'Ny Regafg'!$F$32,MIN(BF354-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF354>'Ny Regafg'!$F$33,(BF354-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},97414.82978723399,97414.82978723399,null,97414.82978723399,0,{"$f":"IF(BF354<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF354-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF354<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF354-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF354,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF354,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF354,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF354,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2001,14.783992555814287]
[null,2,20.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H355)),ABS($E$429:$E$491-H355),0))","v":14},0,0,0,20,20,"Mellem personbil, diesel ","Volkswagen","Touran","1,9 tdi",2007,2001,null,8.2487101017735522,1,1.6807379822911942E-4,16563.674903159743,394470,17.2,128226.46428571428,32056.616071428569,213484.54464285713,4200,3740,8.5250265174045714E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C355,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C355-$H355,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O355))","v":5.9523809523809521E-2},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C355,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C355-$H355,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O355))","v":0},0,1,0,null,{"$f":"IF(H355 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H355)/100000*W355,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H355","v":1.114788498},0.03,{"$f":"IFERROR(VLOOKUP(B355&\"-\"&H355,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B355&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2001,8.5250265174045714E-2,null,235823.69866071426,0,128226.46428571428,{"$f":"BG355*'Ny Regafg'!$F$4","v":32056.616071428569},null,160283.08035714284,{"$f":"IF(BJ355>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ355*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ355>'Ny Regafg'!$F$20,MIN(BJ355-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":80990.618303571406},{"$f":"IF(BJ355>'Ny Regafg'!$F$21,(BJ355-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF355>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF355*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF355>'Ny Regafg'!$F$32,MIN(BF355-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF355>'Ny Regafg'!$F$33,(BF355-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},75540.618303571406,75540.618303571406,null,75540.618303571406,0,{"$f":"IF(BF355<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF355-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF355<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF355-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF355,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF355,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF355,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF355,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2001,15.23748925998037]
[null,2,20.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H356)),ABS($E$429:$E$491-H356),0))","v":14},0,0,0,20,20,"Mellem personbil, diesel ","Peugeot","307","1,6 hdi stc",2007,2001,null,8.2487101017735522,1,1.6807379822911942E-4,16563.674903159743,394470,17.2,91766.857142857145,22941.714285714286,131450.42857142858,3640,2520,7.1610222746198396E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$492:AE$554,MATCH($C356,$B$492:$B$554,0)),INDEX(AE$492:AE$554,MATCH(ROUND($I$231+$C356-$H356,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O356))","v":0.05},{"$f":"IFERROR(INDEX(AF$492:AF$554,MATCH($C356,$B$492:$B$554,0)),INDEX(AF$492:AF$554,MATCH(ROUND($I$231+$C356-$H356,1),$B$492:$B$554,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O356))","v":0},0,1,0,null,{"$f":"IF(H356 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*H356)/100000*W356,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},null,null,{"$f":"RepOmk!$D$26+RepOmk!$E$26*'Personbiler - Diesel'!H356","v":1.114788498},0.03,{"$f":"IFERROR(VLOOKUP(B356&\"-\"&H356,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B356&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.36937478907751664},733,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2001,7.1610222746198396E-2,null,151510.85714285716,0,91766.857142857145,{"$f":"BG356*'Ny Regafg'!$F$4","v":22941.714285714286},null,114708.57142857143,{"$f":"IF(BJ356>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ356*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ356>'Ny Regafg'!$F$20,MIN(BJ356-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":42252.285714285717},{"$f":"IF(BJ356>'Ny Regafg'!$F$21,(BJ356-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF356>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF356*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF356>'Ny Regafg'!$F$32,MIN(BF356-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF356>'Ny Regafg'!$F$33,(BF356-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},36802.285714285717,36802.285714285717,null,36802.285714285717,0,{"$f":"IF(BF356<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF356-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF356<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF356-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF356,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF356,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF356,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF356,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2001,18.139868166643293]
[null,3,{"$f":"IF(COUNTIF(H354:H357,H357)=1,H357+0.1,IF(COUNTIF(H354:H357,H357)=2,H357+0.2,IF(COUNTIF(H354:H357,H357)=3,H357+0.3,0)))","v":0.1},{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H357)),ABS($E$429:$E$491-H357),0))","v":0},{"$f":"(IF(G357=0,0,H357))*1","v":0},0.1,1,0,0,{"$f":"IFERROR(INDEX(J$555:J$617,MATCH($C357,$B$555:$B$617,0)),INDEX(J$555:J$617,MATCH(ROUND($I$231+$C357-$H357,1),$B$555:$B$617,0)))","v":"Stor personbil, diesel"},{"$f":"IFERROR(INDEX(K$555:K$617,MATCH($C357,$B$555:$B$617,0)),INDEX(K$555:K$617,MATCH(ROUND($I$231+$C357-$H357,1),$B$555:$B$617,0)))","v":"BMW"},"3-Serie","330d Touring xDrive Steptronic","2021",{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(Q357:Q419,R357:R419)/3","v":3111.7399740667729},61.849960668353127,1,{"$f":"Q357*R357/SUMPRODUCT($Q$357:$Q$419,$R$357:$R$419)","v":6.6254422695780522E-3},{"$f":"IFERROR(INDEX(T$555:T$617,MATCH($C357,$B$555:$B$617,0)),INDEX(T$555:T$617,MATCH(ROUND($I$231+$C357-$H357,1),$B$555:$B$617,0)))","v":26497.868205154198},{"$f":"IFERROR(INDEX(U$555:U$617,MATCH($C357,$B$555:$B$617,0)),INDEX(U$555:U$617,MATCH(ROUND($I$231+$C357-$H357,1),$B$555:$B$617,0)))","v":408880},{"$f":"IFERROR(INDEX(V$555:V$617,MATCH($C357,$B$555:$B$617,0)),INDEX(V$555:V$617,MATCH(ROUND($I$231+$C357-$H357,1),$B$555:$B$617,0)))","v":16.2},284911,{"$f":"IFERROR(INDEX(X$555:X$617,MATCH($C357,$B$429:$B$491,0)),BH357)","v":56982},{"$f":"IFERROR(INDEX(Y$555:Y$617,MATCH($C357,$B$429:$B$491,0)),BU357)","v":360459},660,3140,5.9195598395956867E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C357,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C357-$H357,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O357))","v":5.4347826086956527E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C357,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C357-$H357,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O357))","v":142},{"$f":"IFERROR(INDEX(AG$555:AG$617,MATCH($C357,$B$555:$B$617,0)),INDEX(AG$555:AG$617,MATCH(ROUND($I$231+$C357-$H357,1),$B$555:$B$617,0)))","v":0},1,0,null,{"$f":"IF(H357 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H357)/100000*W357,Afskrivning!$C$33)/100","v":0.48080530037435382},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H357","v":0.17100091000000001},{"$f":"IFERROR(INDEX(AO$555:AO$617,MATCH($C357,$B$555:$B$617,0)),INDEX(AO$555:AO$617,MATCH(ROUND($I$231+$C357-$H357,1),$B$555:$B$617,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B357&\"-\"&H357,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B357&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.62574183976261133},936,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AW$555:AW$617,MATCH($C357,$B$555:$B$617,0)),INDEX(AW$555:AW$617,MATCH(ROUND($I$231+$C357-$H357,1),$B$555:$B$617,0)))","v":1},1.0891990104856062,null,null,"Diesel",2021,{"$f":"AB357","v":5.9195598395956867E-2},null,{"$f":"BG357+BH357+BU357","v":698216.875},{"$f":"$G$6*BC357","v":0},284911,{"$f":"BG357*'Ny Regafg'!$F$4","v":71227.75},null,{"$f":"BG357+BH357-BI357","v":356138.75},{"$f":"IF(BJ357>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ357*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ357>'Ny Regafg'!$F$20,MIN(BJ357-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ357>'Ny Regafg'!$F$21,(BJ357-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":230908.125},{"$f":"IF(BF357>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF357*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF357>'Ny Regafg'!$F$32,MIN(BF357-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF357>'Ny Regafg'!$F$33,(BF357-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BK357:BP357)-BQ357","v":342078.125},{"$f":"BR357","v":342078.125},null,{"$f":"BS357-BT357","v":342078.125},{"$f":"BU357+BH357+BG357-BE357","v":0},{"$f":"IF(BF357<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF357-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF357<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF357-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF357,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF357,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF357,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF357,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2021,16.893147921422166]
[null,3,{"$f":"IF(COUNTIF(H355:H358,H358)=1,H358+0.1,IF(COUNTIF(H355:H358,H358)=2,H358+0.2,IF(COUNTIF(H355:H358,H358)=3,H358+0.3,0)))","v":0.2},{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H358)),ABS($E$429:$E$491-H358),0))","v":0},{"$f":"(IF(G358=0,0,H358))*1","v":0},0.2,1,0,0,{"$f":"IFERROR(INDEX(J$555:J$617,MATCH($C358,$B$555:$B$617,0)),INDEX(J$555:J$617,MATCH(ROUND($I$231+$C358-$H358,1),$B$555:$B$617,0)))","v":"Stor personbil, diesel"},"MERCEDES-BENZ","GLE","350 d SUV 4MATIC 9G-TRONIC","2021",{"$f":"input_år","v":2021},null,61.849960668353127,1,{"$f":"Q358*R358/SUMPRODUCT($Q$357:$Q$419,$R$357:$R$419)","v":6.6254422695780522E-3},26497.868205154198,408880,16.2,308985,61797,417544,660,4360,6.7234506820099155E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C358,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C358-$H358,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O358))","v":6.1728395061728399E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C358,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C358-$H358,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O358))","v":165},0,1,0,null,{"$f":"IF(H358 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H358)/100000*W358,Afskrivning!$C$33)/100","v":0.5214316952878959},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H358","v":0.17100091000000001},0.03,{"$f":"IFERROR(VLOOKUP(B358&\"-\"&H358,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B358&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.62574183976261133},936,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2021,6.7234506820099155E-2,null,773448.125,0,308985,{"$f":"BG358*'Ny Regafg'!$F$4","v":77246.25},null,386231.25,{"$f":"IF(BJ358>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ358*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ358>'Ny Regafg'!$F$20,MIN(BJ358-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ358>'Ny Regafg'!$F$21,(BJ358-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":276046.875},{"$f":"IF(BF358>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF358*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF358>'Ny Regafg'!$F$32,MIN(BF358-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF358>'Ny Regafg'!$F$33,(BF358-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},387216.875,387216.875,null,387216.875,0,{"$f":"IF(BF358<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF358-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF358<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF358-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF358,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF358,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF358,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF358,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2021,14.873315017773864]
[null,3,0.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H359)),ABS($E$429:$E$491-H359),0))","v":0},0,0.3,1,0,{"$f":"H359+input_år-original_år","v":0},"Stor personbil, diesel","BMW","X3","30d SAV xDrive Steptronic","2021",{"$f":"input_år","v":2021},null,61.849960668353127,{"$f":"INDEX(skrotrate_pbil,MATCH(H359&\" \"&IF(O359>original_år,0,original_år-O359),match_skrot,0))","v":1},6.6254422695780522E-3,26497.868205154198,408880,16.2,397576,79515,603607,660,{"$f":"IF(Q359<=$CB$229,CB359,IF(Q359<=$CC$229,CC359,BX359))","v":4960},{"$f":"AE359*AW359*AX359","v":7.1189477809516746E-2},{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C359,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C359-$H359,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O359))","v":6.535947712418301E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C359,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C359-$H359,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O359))","v":193},0,1,0,null,{"$f":"IF(H359 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H359)/100000*W359,Afskrivning!$C$33)/100","v":0.67093460098639257},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H359","v":0.17100091000000001},0.03,{"$f":"IFERROR(VLOOKUP(B359&\"-\"&H359,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B359&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.62574183976261133},936,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2021,7.1189477809516746E-2,null,1050295,0,{"$f":"W359","v":397576},{"$f":"BG359*'Ny Regafg'!$F$4","v":99394},null,496970,{"$f":"IF(BJ359>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ359*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ359>'Ny Regafg'!$F$20,MIN(BJ359-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ359>'Ny Regafg'!$F$21,(BJ359-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":442155},{"$f":"IF(BF359>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF359*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF359>'Ny Regafg'!$F$32,MIN(BF359-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF359>'Ny Regafg'!$F$33,(BF359-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},553325,553325,null,553325,0,{"$f":"IF(BF359<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF359-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF359<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF359-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF359,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4800},{"$f":"VLOOKUP('Personbiler - Diesel'!CF359,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4800},{"$f":"VLOOKUP(CF359,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4960},{"$f":"VLOOKUP('Personbiler - Diesel'!CF359,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5460},null,{"$f":"O359","v":2021},14.04701973900865]
[null,3,1.1000000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H360)),ABS($E$429:$E$491-H360),0))","v":0},0,{"$f":"(IF(E360=0,0,IF(COUNTIF(E358:E360,E360)=1,E360&\",1\",IF(COUNTIF(E358:E360,E360)=2,E360&\",2\",IF(COUNTIF(E358:E360,E360)=3,E360&\",3\")))))*1","v":0},0,1,1,"Stor personbil, diesel","VOLKSWAGEN","TIGUAN","Gnsn variant","2019",{"$f":"O357-1","v":2020},null,61.976644355965973,1,6.6390127787539074E-3,25641.971185753402,408880,16.2,175349.65375162708,43542.413437906769,219853.00144655243,{"$f":"IF(O360<=$BZ$229,BZ360,IF(O360<=$CA$229,CA360,BW360))","v":4200},3740,6.525513830476376E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C360,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C360-$H360,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O360))","v":5.9911125218219341E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C360,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C360-$H360,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O360))","v":0},0,1,0,null,{"$f":"IF(H360 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H360)/100000*W360,Afskrivning!$C$33)/100","v":0.27392529700647605},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H360","v":0.238762313},0.03,{"$f":"IFERROR(VLOOKUP(B360&\"-\"&H360,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B360&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.59319362017804156},936,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",{"$f":"O360","v":2020},6.525513830476376E-2,null,355837.66797383461,0,175349.65375162708,{"$f":"BG360*'Ny Regafg'!$F$4","v":43837.413437906769},null,219187.06718953385,{"$f":"IF(BJ360>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ360*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ360>'Ny Regafg'!$F$20,MIN(BJ360-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ360>'Ny Regafg'!$F$21,(BJ360-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":25480.600784300768},{"$f":"IF(BF360>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF360*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF360>'Ny Regafg'!$F$32,MIN(BF360-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF360>'Ny Regafg'!$F$33,(BF360-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},136650.60078430077,136650.60078430077,null,136650.60078430077,0,{"$f":"IF(BF360<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF360-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF360<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF360-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF360,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF360,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF360,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF360,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2020,{"$f":"1/(AX360*AE360)","v":15.324463727739857}]
[null,3,1.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H361)),ABS($E$429:$E$491-H361),0))","v":0},0,{"$f":"(IF(E361=0,0,IF(COUNTIF(E359:E361,E361)=1,E361&\",1\",IF(COUNTIF(E359:E361,E361)=2,E361&\",2\",IF(COUNTIF(E359:E361,E361)=3,E361&\",3\")))))*1","v":0},0,1,1,"Stor personbil, diesel","MERCEDES-BENZ","C-KLASSE","Gnsn variant","2019",{"$f":"O358-1","v":2020},null,61.976644355965973,1,6.6390127787539074E-3,25641.971185753402,408880,16.2,235195.52957664165,58503.882394160413,325799.11795620306,3920,3140,6.1891441076950673E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C361,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C361-$H361,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O361))","v":5.6822895064288684E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C361,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C361-$H361,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O361))","v":0},0,1,0,null,{"$f":"IF(H361 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H361)/100000*W361,Afskrivning!$C$33)/100","v":0.36741449963244749},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H361","v":0.238762313},0.03,{"$f":"IFERROR(VLOOKUP(B361&\"-\"&H361,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B361&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.59319362017804156},936,0,4,35000,null,null,1,1.0891990104856062,null,null,{"$f":"BA360","v":"Diesel"},2020,6.1891441076950673E-2,null,542856.02992700506,0,235195.52957664165,{"$f":"BG361*'Ny Regafg'!$F$4","v":58798.882394160413},null,293994.41197080206,{"$f":"IF(BJ361>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ361*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ361>'Ny Regafg'!$F$20,MIN(BJ361-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ361>'Ny Regafg'!$F$21,(BJ361-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":137691.61795620309},{"$f":"IF(BF361>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF361*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF361>'Ny Regafg'!$F$32,MIN(BF361-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF361>'Ny Regafg'!$F$33,(BF361-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},248861.61795620306,248861.61795620306,null,248861.61795620306,0,{"$f":"IF(BF361<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF361-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF361<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF361-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF361,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF361,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF361,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF361,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2020,16.157322928653141]
[null,3,1.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H362)),ABS($E$429:$E$491-H362),0))","v":0},0,0,0,1,1,"Stor personbil, diesel","VOLKSWAGEN","TOURAN","Gnsn variant","2019",2020,null,61.976644355965973,1,6.6390127787539074E-3,25641.971185753402,408880,16.2,146414.68718057006,36308.671795142516,170631.97765899994,3920,3140,6.1029687872978175E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C362,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C362-$H362,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O362))","v":5.6031714393285054E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C362,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C362-$H362,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O362))","v":0},0,1,0,null,{"$f":"IF(H362 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H362)/100000*W362,Afskrivning!$C$33)/100","v":0.22872407110000229},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H362","v":0.238762313},0.03,{"$f":"IFERROR(VLOOKUP(B362&\"-\"&H362,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B362&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.59319362017804156},936,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2020,6.1029687872978175E-2,null,277883.9641050683,0,146414.68718057006,{"$f":"BG362*'Ny Regafg'!$F$4","v":36603.671795142516},null,183018.35897571259,{"$f":"IF(BJ362>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ362*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ362>'Ny Regafg'!$F$20,MIN(BJ362-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":100315.6051293557},{"$f":"IF(BJ362>'Ny Regafg'!$F$21,(BJ362-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF362>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF362*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF362>'Ny Regafg'!$F$32,MIN(BF362-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF362>'Ny Regafg'!$F$33,(BF362-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},94865.605129355696,94865.605129355696,null,94865.605129355696,0,{"$f":"IF(BF362<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF362-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF362<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF362-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF362,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF362,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF362,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF362,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2020,16.38546803780665]
[null,3,2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H363)),ABS($E$429:$E$491-H363),0))","v":2},2,2.1,1,2,2,"Stor personbil, diesel","VOLKSWAGEN","TIGUAN","Gnsn variant","2019",2019,null,78.755612313015448,1,8.4363960323767806E-3,24128.557693938554,408880,16.2,175349.65375162708,43542.413437906769,219853.00144655243,4200,3740,6.525513830476376E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C363,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C363-$H363,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O363))","v":5.9911125218219341E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C363,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C363-$H363,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O363))","v":0},0,1,0,null,{"$f":"IF(H363 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H363)/100000*W363,Afskrivning!$C$33)/100","v":0.25193698259538666},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H363","v":0.306523716},0.03,{"$f":"IFERROR(VLOOKUP(B363&\"-\"&H363,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B363&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.56064540059347179},936,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2019,6.525513830476376E-2,null,355837.66797383461,0,175349.65375162708,{"$f":"BG363*'Ny Regafg'!$F$4","v":43837.413437906769},null,219187.06718953385,{"$f":"IF(BJ363>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ363*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ363>'Ny Regafg'!$F$20,MIN(BJ363-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ363>'Ny Regafg'!$F$21,(BJ363-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":25480.600784300768},{"$f":"IF(BF363>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF363*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF363>'Ny Regafg'!$F$32,MIN(BF363-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF363>'Ny Regafg'!$F$33,(BF363-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},136650.60078430077,136650.60078430077,null,136650.60078430077,0,{"$f":"IF(BF363<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF363-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF363<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF363-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF363,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF363,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF363,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF363,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2019,15.324463727739857]
[null,3,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H364)),ABS($E$429:$E$491-H364),0))","v":2},2,2.2000000000000002,1,2,2,"Stor personbil, diesel","MERCEDES-BENZ","C-KLASSE","Gnsn variant","2019",2019,null,78.755612313015448,1,8.4363960323767806E-3,24128.557693938554,408880,16.2,235195.52957664165,58503.882394160413,325799.11795620306,3920,3140,6.1891441076950673E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C364,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C364-$H364,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O364))","v":5.6822895064288684E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C364,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C364-$H364,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O364))","v":0},0,1,0,null,{"$f":"IF(H364 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H364)/100000*W364,Afskrivning!$C$33)/100","v":0.33792169401938887},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H364","v":0.306523716},0.03,{"$f":"IFERROR(VLOOKUP(B364&\"-\"&H364,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B364&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.56064540059347179},936,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2019,6.1891441076950673E-2,null,542856.02992700506,0,235195.52957664165,{"$f":"BG364*'Ny Regafg'!$F$4","v":58798.882394160413},null,293994.41197080206,{"$f":"IF(BJ364>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ364*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ364>'Ny Regafg'!$F$20,MIN(BJ364-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ364>'Ny Regafg'!$F$21,(BJ364-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":137691.61795620309},{"$f":"IF(BF364>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF364*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF364>'Ny Regafg'!$F$32,MIN(BF364-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF364>'Ny Regafg'!$F$33,(BF364-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},248861.61795620306,248861.61795620306,null,248861.61795620306,0,{"$f":"IF(BF364<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF364-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF364<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF364-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF364,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF364,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF364,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF364,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2019,16.157322928653141]
[null,3,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H365)),ABS($E$429:$E$491-H365),0))","v":2},2,2.2999999999999998,1,2,2,"Stor personbil, diesel","VOLKSWAGEN","TOURAN","Gnsn variant","2019",2019,null,78.755612313015448,1,8.4363960323767806E-3,24128.557693938554,408880,16.2,146414.68718057006,36308.671795142516,170631.97765899994,3920,3140,6.1029687872978175E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C365,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C365-$H365,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O365))","v":5.6031714393285054E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C365,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C365-$H365,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O365))","v":0},0,1,0,null,{"$f":"IF(H365 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H365)/100000*W365,Afskrivning!$C$33)/100","v":0.2103641136820778},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H365","v":0.306523716},0.03,{"$f":"IFERROR(VLOOKUP(B365&\"-\"&H365,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B365&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.56064540059347179},936,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2019,6.1029687872978175E-2,null,277883.9641050683,0,146414.68718057006,{"$f":"BG365*'Ny Regafg'!$F$4","v":36603.671795142516},null,183018.35897571259,{"$f":"IF(BJ365>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ365*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ365>'Ny Regafg'!$F$20,MIN(BJ365-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":100315.6051293557},{"$f":"IF(BJ365>'Ny Regafg'!$F$21,(BJ365-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF365>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF365*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF365>'Ny Regafg'!$F$32,MIN(BF365-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF365>'Ny Regafg'!$F$33,(BF365-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},94865.605129355696,94865.605129355696,null,94865.605129355696,0,{"$f":"IF(BF365<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF365-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF365<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF365-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF365,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF365,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF365,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF365,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2019,16.38546803780665]
[null,3,3.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H366)),ABS($E$429:$E$491-H366),0))","v":2},0,{"$f":"(IF(E366=0,0,IF(COUNTIF(E364:E366,E366)=1,E366&\",1\",IF(COUNTIF(E364:E366,E366)=2,E366&\",2\",IF(COUNTIF(E364:E366,E366)=3,E366&\",3\")))))*1","v":0},0,3,3,"Stor personbil, diesel","VOLKSWAGEN","TIGUAN","Gnsn variant","2019",2018,null,171.82387062626785,1,1.8405979940295702E-2,23014.180367836572,408880,16.2,175349.65375162708,43542.413437906769,219853.00144655243,4200,3740,6.525513830476376E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C366,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C366-$H366,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O366))","v":5.9911125218219341E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C366,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C366-$H366,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O366))","v":0},0,1,0,null,{"$f":"IF(H366 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H366)/100000*W366,Afskrivning!$C$33)/100","v":0.22994866818429716},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H366","v":0.374285119},0.03,{"$f":"IFERROR(VLOOKUP(B366&\"-\"&H366,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B366&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.52809718100890202},936,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2018,6.525513830476376E-2,null,355837.66797383461,0,175349.65375162708,{"$f":"BG366*'Ny Regafg'!$F$4","v":43837.413437906769},null,219187.06718953385,{"$f":"IF(BJ366>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ366*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ366>'Ny Regafg'!$F$20,MIN(BJ366-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ366>'Ny Regafg'!$F$21,(BJ366-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":25480.600784300768},{"$f":"IF(BF366>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF366*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF366>'Ny Regafg'!$F$32,MIN(BF366-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF366>'Ny Regafg'!$F$33,(BF366-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},136650.60078430077,136650.60078430077,null,136650.60078430077,0,{"$f":"IF(BF366<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF366-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF366<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF366-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF366,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF366,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF366,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF366,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2018,15.324463727739857]
[null,3,3.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H367)),ABS($E$429:$E$491-H367),0))","v":2},0,{"$f":"(IF(E367=0,0,IF(COUNTIF(E365:E367,E367)=1,E367&\",1\",IF(COUNTIF(E365:E367,E367)=2,E367&\",2\",IF(COUNTIF(E365:E367,E367)=3,E367&\",3\")))))*1","v":0},0,3,3,"Stor personbil, diesel","MERCEDES-BENZ","C-KLASSE","Gnsn variant","2019",2018,null,171.82387062626785,1,1.8405979940295702E-2,23014.180367836572,408880,16.2,235195.52957664165,58503.882394160413,325799.11795620306,3920,3140,6.1891441076950673E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C367,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C367-$H367,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O367))","v":5.6822895064288684E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C367,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C367-$H367,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O367))","v":0},0,1,0,null,{"$f":"IF(H367 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H367)/100000*W367,Afskrivning!$C$33)/100","v":0.3084288884063302},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H367","v":0.374285119},0.03,{"$f":"IFERROR(VLOOKUP(B367&\"-\"&H367,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B367&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.52809718100890202},936,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2018,6.1891441076950673E-2,null,542856.02992700506,0,235195.52957664165,{"$f":"BG367*'Ny Regafg'!$F$4","v":58798.882394160413},null,293994.41197080206,{"$f":"IF(BJ367>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ367*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ367>'Ny Regafg'!$F$20,MIN(BJ367-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ367>'Ny Regafg'!$F$21,(BJ367-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":137691.61795620309},{"$f":"IF(BF367>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF367*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF367>'Ny Regafg'!$F$32,MIN(BF367-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF367>'Ny Regafg'!$F$33,(BF367-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},248861.61795620306,248861.61795620306,null,248861.61795620306,0,{"$f":"IF(BF367<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF367-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF367<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF367-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF367,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF367,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF367,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF367,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2018,16.157322928653141]
[null,3,3.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H368)),ABS($E$429:$E$491-H368),0))","v":2},0,0,0,3,3,"Stor personbil, diesel","VOLKSWAGEN","TOURAN","Gnsn variant","2019",2018,null,171.82387062626785,1,1.8405979940295702E-2,23014.180367836572,408880,16.2,146414.68718057006,36308.671795142516,170631.97765899994,3920,3140,6.1029687872978175E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C368,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C368-$H368,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O368))","v":5.6031714393285054E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C368,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C368-$H368,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O368))","v":0},0,1,0,null,{"$f":"IF(H368 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H368)/100000*W368,Afskrivning!$C$33)/100","v":0.19200415626415329},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H368","v":0.374285119},0.03,{"$f":"IFERROR(VLOOKUP(B368&\"-\"&H368,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B368&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.52809718100890202},936,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2018,6.1029687872978175E-2,null,277883.9641050683,0,146414.68718057006,{"$f":"BG368*'Ny Regafg'!$F$4","v":36603.671795142516},null,183018.35897571259,{"$f":"IF(BJ368>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ368*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ368>'Ny Regafg'!$F$20,MIN(BJ368-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":100315.6051293557},{"$f":"IF(BJ368>'Ny Regafg'!$F$21,(BJ368-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF368>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF368*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF368>'Ny Regafg'!$F$32,MIN(BF368-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF368>'Ny Regafg'!$F$33,(BF368-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},94865.605129355696,94865.605129355696,null,94865.605129355696,0,{"$f":"IF(BF368<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF368-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF368<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF368-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF368,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF368,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF368,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF368,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2018,16.38546803780665]
[null,3,4.0999999999999996,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H369)),ABS($E$429:$E$491-H369),0))","v":2},0,0,0,4,4,"Stor personbil, diesel","VOLKSWAGEN","TIGUAN","Gnsn variant","2019",2017,null,240.66251143118484,1,2.578005804221702E-2,22403.883022824877,408880,16.2,175349.65375162708,43542.413437906769,219853.00144655243,4200,3740,6.525513830476376E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C369,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C369-$H369,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O369))","v":5.9911125218219341E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C369,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C369-$H369,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O369))","v":0},0,1,0,null,{"$f":"IF(H369 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H369)/100000*W369,Afskrivning!$C$33)/100","v":0.20796035377320776},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H369","v":0.442046522},0.03,{"$f":"IFERROR(VLOOKUP(B369&\"-\"&H369,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B369&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.49554896142433225},936,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2017,6.525513830476376E-2,null,355837.66797383461,0,175349.65375162708,{"$f":"BG369*'Ny Regafg'!$F$4","v":43837.413437906769},null,219187.06718953385,{"$f":"IF(BJ369>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ369*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ369>'Ny Regafg'!$F$20,MIN(BJ369-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ369>'Ny Regafg'!$F$21,(BJ369-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":25480.600784300768},{"$f":"IF(BF369>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF369*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF369>'Ny Regafg'!$F$32,MIN(BF369-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF369>'Ny Regafg'!$F$33,(BF369-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},136650.60078430077,136650.60078430077,null,136650.60078430077,0,{"$f":"IF(BF369<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF369-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF369<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF369-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF369,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF369,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF369,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF369,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2017,15.324463727739857]
[null,3,4.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H370)),ABS($E$429:$E$491-H370),0))","v":2},0,0,0,4,4,"Stor personbil, diesel","MERCEDES-BENZ","C-KLASSE","Gnsn variant","2019",2017,null,240.66251143118484,1,2.578005804221702E-2,22403.883022824877,408880,16.2,235195.52957664165,58503.882394160413,325799.11795620306,3920,3140,6.1891441076950673E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C370,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C370-$H370,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O370))","v":5.6822895064288684E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C370,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C370-$H370,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O370))","v":0},0,1,0,null,{"$f":"IF(H370 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H370)/100000*W370,Afskrivning!$C$33)/100","v":0.27893608279327159},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H370","v":0.442046522},0.03,{"$f":"IFERROR(VLOOKUP(B370&\"-\"&H370,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B370&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.49554896142433225},936,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2017,6.1891441076950673E-2,null,542856.02992700506,0,235195.52957664165,{"$f":"BG370*'Ny Regafg'!$F$4","v":58798.882394160413},null,293994.41197080206,{"$f":"IF(BJ370>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ370*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ370>'Ny Regafg'!$F$20,MIN(BJ370-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ370>'Ny Regafg'!$F$21,(BJ370-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":137691.61795620309},{"$f":"IF(BF370>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF370*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF370>'Ny Regafg'!$F$32,MIN(BF370-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF370>'Ny Regafg'!$F$33,(BF370-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},248861.61795620306,248861.61795620306,null,248861.61795620306,0,{"$f":"IF(BF370<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF370-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF370<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF370-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF370,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF370,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF370,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF370,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2017,16.157322928653141]
[null,3,4.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H371)),ABS($E$429:$E$491-H371),0))","v":2},0,0,0,4,4,"Stor personbil, diesel","VOLKSWAGEN","TOURAN","Gnsn variant","2019",2017,null,240.66251143118484,1,2.578005804221702E-2,22403.883022824877,408880,16.2,146414.68718057006,36308.671795142516,170631.97765899994,3920,3140,6.1029687872978175E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C371,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C371-$H371,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O371))","v":5.6031714393285054E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C371,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C371-$H371,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O371))","v":0},0,1,0,null,{"$f":"IF(H371 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H371)/100000*W371,Afskrivning!$C$33)/100","v":0.17364419884622881},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H371","v":0.442046522},0.03,{"$f":"IFERROR(VLOOKUP(B371&\"-\"&H371,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B371&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.49554896142433225},936,0,4,35000,null,null,1,1.0891990104856062,null,null,"Diesel",2017,6.1029687872978175E-2,null,277883.9641050683,0,146414.68718057006,{"$f":"BG371*'Ny Regafg'!$F$4","v":36603.671795142516},null,183018.35897571259,{"$f":"IF(BJ371>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ371*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ371>'Ny Regafg'!$F$20,MIN(BJ371-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":100315.6051293557},{"$f":"IF(BJ371>'Ny Regafg'!$F$21,(BJ371-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF371>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF371*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF371>'Ny Regafg'!$F$32,MIN(BF371-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF371>'Ny Regafg'!$F$33,(BF371-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},94865.605129355696,94865.605129355696,null,94865.605129355696,0,{"$f":"IF(BF371<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF371-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF371<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF371-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF371,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF371,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF371,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF371,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2017,16.38546803780665]
[null,3,5.0999999999999996,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H372)),ABS($E$429:$E$491-H372),0))","v":6},0,0,0,5,5,"Stor personbil, diesel","Mercedes-benz","C-klasse","220 bluetec st.car 7g-tronic plus",2015,2016,null,289.85948962639924,1,3.1050097591924664E-2,22753.708268027258,408880,16.2,199846.00000000047,49961.500000000116,298396.25000000087,3380,1880,6.3653531329954133E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C372,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C372-$H372,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O372))","v":4.4444444444444446E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C372,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C372-$H372,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O372))","v":0},0,1,0,null,{"$f":"IF(H372 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H372)/100000*W372,Afskrivning!$C$33)/100","v":0.21195233285721343},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H372","v":0.50980792500000005},0.03,{"$f":"IFERROR(VLOOKUP(B372&\"-\"&H372,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B372&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.454908559187651},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2016,6.3653531329954133E-2,null,432388.75000000146,0,199846.00000000047,{"$f":"BG372*'Ny Regafg'!$F$4","v":49961.500000000116},null,249807.50000000058,{"$f":"IF(BJ372>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ372*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ372>'Ny Regafg'!$F$20,MIN(BJ372-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ372>'Ny Regafg'!$F$21,(BJ372-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":71411.250000000873},{"$f":"IF(BF372>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF372*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF372>'Ny Regafg'!$F$32,MIN(BF372-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF372>'Ny Regafg'!$F$33,(BF372-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},182581.25000000087,182581.25000000087,null,182581.25000000087,0,{"$f":"IF(BF372<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF372-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF372<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF372-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF372,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF372,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF372,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF372,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2016,20.407351687473707]
[null,3,5.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H373)),ABS($E$429:$E$491-H373),0))","v":6},0,0,0,5,5,"Stor personbil, diesel","Mazda","Mazda6","2,2 skyactiv-d 150 hk stationcar",2015,2016,null,{"$f":"IFERROR(INDEX(Q$555:Q$617,MATCH($C373,$B$555:$B$617,0)),INDEX(Q$555:Q$617,MATCH(ROUND($I$231+$C373-$H373,1),$B$555:$B$617,0)))","v":289.85948962639924},1,3.1050097591924664E-2,22753.708268027258,408880,{"$f":"IFERROR(INDEX(V$555:V$617,MATCH($C373,$B$555:$B$617,0)),INDEX(V$555:V$617,MATCH(ROUND($I$231+$C373-$H373,1),$B$555:$B$617,0)))","v":16.2},121406.85158075429,30351.712895188572,146122.8467139143,3140,1280,6.0176657769914613E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C373,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C373-$H373,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O373))","v":4.2016806722689072E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C373,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C373-$H373,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O373))","v":0},{"$f":"IFERROR(INDEX(AG$555:AG$617,MATCH($C373,$B$555:$B$617,0)),INDEX(AG$555:AG$617,MATCH(ROUND($I$231+$C373-$H373,1),$B$555:$B$617,0)))","v":0},1,0,null,{"$f":"IF(H373 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H373)/100000*W373,Afskrivning!$C$33)/100","v":0.12876147342148594},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H373","v":0.50980792500000005},{"$f":"IFERROR(INDEX(AO$555:AO$617,MATCH($C373,$B$555:$B$617,0)),INDEX(AO$555:AO$617,MATCH(ROUND($I$231+$C373-$H373,1),$B$555:$B$617,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B373&\"-\"&H373,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B373&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.454908559187651},936,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AW$555:AW$617,MATCH($C373,$B$555:$B$617,0)),INDEX(AW$555:AW$617,MATCH(ROUND($I$231+$C373-$H373,1),$B$555:$B$617,0)))","v":1.2989999999999999},1.1025438452070577,null,null,"Diesel",2016,6.0176657769914613E-2,null,220053.34428049432,0,121406.85158075429,{"$f":"BG373*'Ny Regafg'!$F$4","v":30351.712895188572},null,151758.56447594287,{"$f":"IF(BJ373>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ373*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ373>'Ny Regafg'!$F$20,MIN(BJ373-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":73744.779804551436},{"$f":"IF(BJ373>'Ny Regafg'!$F$21,(BJ373-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF373>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF373*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF373>'Ny Regafg'!$F$32,MIN(BF373-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF373>'Ny Regafg'!$F$33,(BF373-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},68294.779804551436,68294.779804551436,null,68294.779804551436,0,{"$f":"IF(BF373<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF373-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF373<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF373-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF373,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF373,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF373,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF373,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2016,21.586443118305525]
[null,3,5.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H374)),ABS($E$429:$E$491-H374),0))","v":6},0,0,0,5,5,"Stor personbil, diesel","Mercedes-benz","Cla","200 cdi shooting brake stationscar 7g-dct",2015,2016,null,289.85948962639924,1,3.1050097591924664E-2,22753.708268027258,408880,16.2,183617.41554405715,45904.353886014287,260367.65414510714,3140,1280,5.8696903890326564E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C374,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C374-$H374,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O374))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C374,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C374-$H374,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O374))","v":0},0,1,0,null,{"$f":"IF(H374 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H374)/100000*W374,Afskrivning!$C$33)/100","v":0.19474064818798065},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H374","v":0.50980792500000005},0.03,{"$f":"IFERROR(VLOOKUP(B374&\"-\"&H374,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B374&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.454908559187651},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2016,5.8696903890326564E-2,null,381674.4235751786,0,183617.41554405715,{"$f":"BG374*'Ny Regafg'!$F$4","v":45904.353886014287},null,229521.76943007144,{"$f":"IF(BJ374>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ374*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ374>'Ny Regafg'!$F$20,MIN(BJ374-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ374>'Ny Regafg'!$F$21,(BJ374-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":40982.654145107153},{"$f":"IF(BF374>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF374*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF374>'Ny Regafg'!$F$32,MIN(BF374-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF374>'Ny Regafg'!$F$33,(BF374-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},152152.65414510714,152152.65414510714,null,152152.65414510714,0,{"$f":"IF(BF374<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF374-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF374<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF374-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF374,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF374,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF374,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF374,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2016,22.130639163304821]
[null,3,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H375)),ABS($E$429:$E$491-H375),0))","v":6},6,6.1,1,6,6,"Stor personbil, diesel","Mercedes-benz","C-klasse","220 bluetec st.car 7g-tronic plus",2015,2015,null,349.62978551483081,1,3.7452763665842249E-2,21716.135746262786,408880,16.2,199846.00000000047,49961.500000000116,298396.25000000087,3380,1880,6.3653531329954133E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C375,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C375-$H375,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O375))","v":4.4444444444444446E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C375,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C375-$H375,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O375))","v":0},0,1,0,null,{"$f":"IF(H375 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H375)/100000*W375,Afskrivning!$C$33)/100","v":0.18689225097063705},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H375","v":0.57756932800000005},0.03,{"$f":"IFERROR(VLOOKUP(B375&\"-\"&H375,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B375&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.41426815695096975},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2015,6.3653531329954133E-2,null,432388.75000000146,0,199846.00000000047,{"$f":"BG375*'Ny Regafg'!$F$4","v":49961.500000000116},null,249807.50000000058,{"$f":"IF(BJ375>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ375*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ375>'Ny Regafg'!$F$20,MIN(BJ375-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ375>'Ny Regafg'!$F$21,(BJ375-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":71411.250000000873},{"$f":"IF(BF375>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF375*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF375>'Ny Regafg'!$F$32,MIN(BF375-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF375>'Ny Regafg'!$F$33,(BF375-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},182581.25000000087,182581.25000000087,null,182581.25000000087,0,{"$f":"IF(BF375<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF375-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF375<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF375-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF375,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF375,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF375,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF375,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2015,20.407351687473707]
[null,3,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H376)),ABS($E$429:$E$491-H376),0))","v":6},6,6.2,1,6,6,"Stor personbil, diesel","Mazda","Mazda6","2,2 skyactiv-d 150 hk stationcar",2015,2015,null,349.62978551483081,1,3.7452763665842249E-2,21716.135746262786,408880,16.2,121406.85158075429,30351.712895188572,146122.8467139143,3140,1280,6.0176657769914613E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C376,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C376-$H376,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O376))","v":4.2016806722689072E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C376,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C376-$H376,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O376))","v":0},0,1,0,null,{"$f":"IF(H376 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H376)/100000*W376,Afskrivning!$C$33)/100","v":0.11353742269139819},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H376","v":0.57756932800000005},0.03,{"$f":"IFERROR(VLOOKUP(B376&\"-\"&H376,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B376&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.41426815695096975},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2015,6.0176657769914613E-2,null,220053.34428049432,0,121406.85158075429,{"$f":"BG376*'Ny Regafg'!$F$4","v":30351.712895188572},null,151758.56447594287,{"$f":"IF(BJ376>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ376*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ376>'Ny Regafg'!$F$20,MIN(BJ376-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":73744.779804551436},{"$f":"IF(BJ376>'Ny Regafg'!$F$21,(BJ376-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF376>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF376*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF376>'Ny Regafg'!$F$32,MIN(BF376-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF376>'Ny Regafg'!$F$33,(BF376-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},68294.779804551436,68294.779804551436,null,68294.779804551436,0,{"$f":"IF(BF376<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF376-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF376<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF376-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF376,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF376,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF376,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF376,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2015,21.586443118305525]
[null,3,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H377)),ABS($E$429:$E$491-H377),0))","v":6},6,6.3,1,6,6,"Stor personbil, diesel","Mercedes-benz","Cla","200 cdi shooting brake stationscar 7g-dct",2015,2015,null,349.62978551483081,1,3.7452763665842249E-2,21716.135746262786,408880,16.2,183617.41554405715,45904.353886014287,260367.65414510714,3140,1280,5.8696903890326564E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C377,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C377-$H377,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O377))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C377,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C377-$H377,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O377))","v":0},0,1,0,null,{"$f":"IF(H377 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H377)/100000*W377,Afskrivning!$C$33)/100","v":0.17171558153998379},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H377","v":0.57756932800000005},0.03,{"$f":"IFERROR(VLOOKUP(B377&\"-\"&H377,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B377&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.41426815695096975},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2015,5.8696903890326564E-2,null,381674.4235751786,0,183617.41554405715,{"$f":"BG377*'Ny Regafg'!$F$4","v":45904.353886014287},null,229521.76943007144,{"$f":"IF(BJ377>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ377*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ377>'Ny Regafg'!$F$20,MIN(BJ377-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ377>'Ny Regafg'!$F$21,(BJ377-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":40982.654145107153},{"$f":"IF(BF377>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF377*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF377>'Ny Regafg'!$F$32,MIN(BF377-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF377>'Ny Regafg'!$F$33,(BF377-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},152152.65414510714,152152.65414510714,null,152152.65414510714,0,{"$f":"IF(BF377<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF377-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF377<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF377-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF377,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF377,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF377,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF377,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2015,22.130639163304821]
[null,3,7.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H378)),ABS($E$429:$E$491-H378),0))","v":6},0,0,0,7,7,"Stor personbil, diesel","Mercedes-benz","C-klasse","220 bluetec st.car 7g-tronic plus",2015,2014,null,359.44522506900614,1,3.8504205371123666E-2,20816.889156715479,408880,16.2,199846.00000000047,49961.500000000116,298396.25000000087,3380,1880,6.3653531329954133E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C378,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C378-$H378,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O378))","v":4.4444444444444446E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C378,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C378-$H378,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O378))","v":0},0,1,0,null,{"$f":"IF(H378 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H378)/100000*W378,Afskrivning!$C$33)/100","v":0.16183216908406073},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H378","v":0.64533073100000005},0.03,{"$f":"IFERROR(VLOOKUP(B378&\"-\"&H378,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B378&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.3736277547142885},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2014,6.3653531329954133E-2,null,432388.75000000146,0,199846.00000000047,{"$f":"BG378*'Ny Regafg'!$F$4","v":49961.500000000116},null,249807.50000000058,{"$f":"IF(BJ378>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ378*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ378>'Ny Regafg'!$F$20,MIN(BJ378-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ378>'Ny Regafg'!$F$21,(BJ378-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":71411.250000000873},{"$f":"IF(BF378>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF378*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF378>'Ny Regafg'!$F$32,MIN(BF378-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF378>'Ny Regafg'!$F$33,(BF378-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},182581.25000000087,182581.25000000087,null,182581.25000000087,0,{"$f":"IF(BF378<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF378-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF378<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF378-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF378,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF378,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF378,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF378,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2014,20.407351687473707]
[null,3,7.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H379)),ABS($E$429:$E$491-H379),0))","v":6},0,0,0,7,7,"Stor personbil, diesel","Mazda","Mazda6","2,2 skyactiv-d 150 hk stationcar",2015,2014,null,359.44522506900614,1,3.8504205371123666E-2,20816.889156715479,408880,16.2,121406.85158075429,30351.712895188572,146122.8467139143,3140,1280,6.0176657769914613E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C379,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C379-$H379,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O379))","v":4.2016806722689072E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C379,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C379-$H379,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O379))","v":0},0,1,0,null,{"$f":"IF(H379 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H379)/100000*W379,Afskrivning!$C$33)/100","v":9.8313371961310458E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H379","v":0.64533073100000005},0.03,{"$f":"IFERROR(VLOOKUP(B379&\"-\"&H379,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B379&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.3736277547142885},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2014,6.0176657769914613E-2,null,220053.34428049432,0,121406.85158075429,{"$f":"BG379*'Ny Regafg'!$F$4","v":30351.712895188572},null,151758.56447594287,{"$f":"IF(BJ379>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ379*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ379>'Ny Regafg'!$F$20,MIN(BJ379-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":73744.779804551436},{"$f":"IF(BJ379>'Ny Regafg'!$F$21,(BJ379-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF379>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF379*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF379>'Ny Regafg'!$F$32,MIN(BF379-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF379>'Ny Regafg'!$F$33,(BF379-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},68294.779804551436,68294.779804551436,null,68294.779804551436,0,{"$f":"IF(BF379<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF379-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF379<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF379-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF379,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF379,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF379,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF379,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2014,21.586443118305525]
[null,3,7.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H380)),ABS($E$429:$E$491-H380),0))","v":6},0,0,0,7,7,"Stor personbil, diesel","Mercedes-benz","Cla","200 cdi shooting brake stationscar 7g-dct",2015,2014,null,359.44522506900614,1,3.8504205371123666E-2,20816.889156715479,408880,16.2,183617.41554405715,45904.353886014287,260367.65414510714,3140,1280,5.8696903890326564E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C380,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C380-$H380,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O380))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C380,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C380-$H380,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O380))","v":0},0,1,0,null,{"$f":"IF(H380 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H380)/100000*W380,Afskrivning!$C$33)/100","v":0.14869051489198695},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H380","v":0.64533073100000005},0.03,{"$f":"IFERROR(VLOOKUP(B380&\"-\"&H380,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B380&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.3736277547142885},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2014,5.8696903890326564E-2,null,381674.4235751786,0,183617.41554405715,{"$f":"BG380*'Ny Regafg'!$F$4","v":45904.353886014287},null,229521.76943007144,{"$f":"IF(BJ380>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ380*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ380>'Ny Regafg'!$F$20,MIN(BJ380-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ380>'Ny Regafg'!$F$21,(BJ380-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":40982.654145107153},{"$f":"IF(BF380>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF380*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF380>'Ny Regafg'!$F$32,MIN(BF380-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF380>'Ny Regafg'!$F$33,(BF380-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},152152.65414510714,152152.65414510714,null,152152.65414510714,0,{"$f":"IF(BF380<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF380-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF380<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF380-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF380,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF380,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF380,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF380,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2014,22.130639163304821]
[null,3,8.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H381)),ABS($E$429:$E$491-H381),0))","v":6},0,0,0,8,8,"Stor personbil, diesel","Mercedes-benz","C-klasse","220 bluetec st.car 7g-tronic plus",2015,2013,null,324.74852146095265,1,3.4787452697141084E-2,20296.78259130954,408880,16.2,199846.00000000047,49961.500000000116,298396.25000000087,3380,1880,6.3653531329954133E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C381,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C381-$H381,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O381))","v":4.4444444444444446E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C381,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C381-$H381,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O381))","v":0},0,1,0,null,{"$f":"IF(H381 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H381)/100000*W381,Afskrivning!$C$33)/100","v":0.13677208719748435},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H381","v":0.71309213400000004},0.03,{"$f":"IFERROR(VLOOKUP(B381&\"-\"&H381,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B381&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.33298735247760725},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2013,6.3653531329954133E-2,null,432388.75000000146,0,199846.00000000047,{"$f":"BG381*'Ny Regafg'!$F$4","v":49961.500000000116},null,249807.50000000058,{"$f":"IF(BJ381>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ381*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ381>'Ny Regafg'!$F$20,MIN(BJ381-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ381>'Ny Regafg'!$F$21,(BJ381-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":71411.250000000873},{"$f":"IF(BF381>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF381*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF381>'Ny Regafg'!$F$32,MIN(BF381-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF381>'Ny Regafg'!$F$33,(BF381-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},182581.25000000087,182581.25000000087,null,182581.25000000087,0,{"$f":"IF(BF381<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF381-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF381<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF381-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF381,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP('Personbiler - Diesel'!CF381,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3380},{"$f":"VLOOKUP(CF381,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1880},{"$f":"VLOOKUP('Personbiler - Diesel'!CF381,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2380},null,2013,20.407351687473707]
[null,3,8.1999999999999993,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H382)),ABS($E$429:$E$491-H382),0))","v":6},0,0,0,8,8,"Stor personbil, diesel","Mazda","Mazda6","2,2 skyactiv-d 150 hk stationcar",2015,2013,null,324.74852146095265,1,3.4787452697141084E-2,20296.78259130954,408880,16.2,121406.85158075429,30351.712895188572,146122.8467139143,3140,1280,6.0176657769914613E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C382,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C382-$H382,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O382))","v":4.2016806722689072E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C382,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C382-$H382,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O382))","v":0},0,1,0,null,{"$f":"IF(H382 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H382)/100000*W382,Afskrivning!$C$33)/100","v":8.308932123122266E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H382","v":0.71309213400000004},0.03,{"$f":"IFERROR(VLOOKUP(B382&\"-\"&H382,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B382&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.33298735247760725},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2013,6.0176657769914613E-2,null,220053.34428049432,0,121406.85158075429,{"$f":"BG382*'Ny Regafg'!$F$4","v":30351.712895188572},null,151758.56447594287,{"$f":"IF(BJ382>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ382*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ382>'Ny Regafg'!$F$20,MIN(BJ382-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":73744.779804551436},{"$f":"IF(BJ382>'Ny Regafg'!$F$21,(BJ382-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF382>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF382*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF382>'Ny Regafg'!$F$32,MIN(BF382-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF382>'Ny Regafg'!$F$33,(BF382-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},68294.779804551436,68294.779804551436,null,68294.779804551436,0,{"$f":"IF(BF382<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF382-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF382<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF382-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF382,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF382,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF382,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF382,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2013,21.586443118305525]
[null,3,8.3000000000000007,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H383)),ABS($E$429:$E$491-H383),0))","v":6},0,0,0,8,8,"Stor personbil, diesel","Mercedes-benz","Cla","200 cdi shooting brake stationscar 7g-dct",2015,2013,null,324.74852146095265,1,3.4787452697141084E-2,20296.78259130954,408880,16.2,183617.41554405715,45904.353886014287,260367.65414510714,3140,1280,5.8696903890326564E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C383,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C383-$H383,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O383))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C383,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C383-$H383,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O383))","v":0},0,1,0,null,{"$f":"IF(H383 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H383)/100000*W383,Afskrivning!$C$33)/100","v":0.12566544824399009},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H383","v":0.71309213400000004},0.03,{"$f":"IFERROR(VLOOKUP(B383&\"-\"&H383,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B383&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.33298735247760725},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2013,5.8696903890326564E-2,null,381674.4235751786,0,183617.41554405715,{"$f":"BG383*'Ny Regafg'!$F$4","v":45904.353886014287},null,229521.76943007144,{"$f":"IF(BJ383>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ383*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ383>'Ny Regafg'!$F$20,MIN(BJ383-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ383>'Ny Regafg'!$F$21,(BJ383-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":40982.654145107153},{"$f":"IF(BF383>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF383*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF383>'Ny Regafg'!$F$32,MIN(BF383-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF383>'Ny Regafg'!$F$33,(BF383-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},152152.65414510714,152152.65414510714,null,152152.65414510714,0,{"$f":"IF(BF383<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF383-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF383<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF383-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF383,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF383,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP(CF383,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1280},{"$f":"VLOOKUP('Personbiler - Diesel'!CF383,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":1780},null,2013,22.130639163304821]
[null,3,9.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H384)),ABS($E$429:$E$491-H384),0))","v":10},0,0,0,9,9,"Stor personbil, diesel","Mercedes-benz","E","200t cdi be aut.",2011,2012,null,294.86445295745739,1,3.1586235291172188E-2,19820.155472034508,408880,16.2,222353.14285714284,55588.28571428571,418658.57142857136,4200,3740,8.4247320877880463E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C384,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C384-$H384,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O384))","v":5.8823529411764705E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C384,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C384-$H384,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O384))","v":0},0,1,0,null,{"$f":"IF(H384 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H384)/100000*W384,Afskrivning!$C$33)/100","v":0.12429328320684008},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H384","v":0.78085353700000004},0.03,{"$f":"IFERROR(VLOOKUP(B384&\"-\"&H384,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B384&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.30673438347722448},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2012,8.4247320877880463E-2,null,502723.5714285713,0,222353.14285714284,{"$f":"BG384*'Ny Regafg'!$F$4","v":55588.28571428571},null,277941.42857142852,{"$f":"IF(BJ384>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ384*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ384>'Ny Regafg'!$F$20,MIN(BJ384-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ384>'Ny Regafg'!$F$21,(BJ384-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":113612.14285714278},{"$f":"IF(BF384>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF384*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF384>'Ny Regafg'!$F$32,MIN(BF384-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF384>'Ny Regafg'!$F$33,(BF384-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},224782.14285714278,224782.14285714278,null,224782.14285714278,0,{"$f":"IF(BF384<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF384-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF384<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF384-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF384,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF384,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF384,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF384,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2012,15.418887941646801]
[null,3,9.1999999999999993,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H385)),ABS($E$429:$E$491-H385),0))","v":10},0,0,0,9,9,"Stor personbil, diesel","Mercedes-benz","C","200t cdi be aut.",2011,2012,null,294.86445295745739,1,3.1586235291172188E-2,19820.155472034508,408880,16.2,167724.57142857133,41931.142857142833,293144.28571428551,3920,3140,7.7837198637172186E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C385,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C385-$H385,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O385))","v":5.4347826086956527E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C385,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C385-$H385,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O385))","v":0},0,1,0,null,{"$f":"IF(H385 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H385)/100000*W385,Afskrivning!$C$33)/100","v":9.3756433524805505E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H385","v":0.78085353700000004},0.03,{"$f":"IFERROR(VLOOKUP(B385&\"-\"&H385,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B385&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.30673438347722448},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2012,7.7837198637172186E-2,null,332009.28571428545,0,167724.57142857133,{"$f":"BG385*'Ny Regafg'!$F$4","v":41931.142857142833},null,209655.71428571417,{"$f":"IF(BJ385>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ385*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ385>'Ny Regafg'!$F$20,MIN(BJ385-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ385>'Ny Regafg'!$F$21,(BJ385-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":11183.57142857126},{"$f":"IF(BF385>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF385*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF385>'Ny Regafg'!$F$32,MIN(BF385-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF385>'Ny Regafg'!$F$33,(BF385-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},122353.57142857125,122353.57142857125,null,122353.57142857125,0,{"$f":"IF(BF385<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF385-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF385<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF385-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF385,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF385,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF385,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF385,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2012,16.68867871331183]
[null,3,9.3000000000000007,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H386)),ABS($E$429:$E$491-H386),0))","v":10},0,0,0,9,9,"Stor personbil, diesel","Mazda","Mazda6","2.2 de low stationsc",2011,2012,null,294.86445295745739,1,3.1586235291172188E-2,19820.155472034508,408880,16.2,134324.28571428571,33581.071428571428,214793.64285714284,3640,2520,7.4593982027290007E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C386,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C386-$H386,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O386))","v":5.2083333333333336E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C386,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C386-$H386,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O386))","v":0},0,1,0,null,{"$f":"IF(H386 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H386)/100000*W386,Afskrivning!$C$33)/100","v":7.508599280995451E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H386","v":0.78085353700000004},0.03,{"$f":"IFERROR(VLOOKUP(B386&\"-\"&H386,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B386&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.30673438347722448},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2012,7.4593982027290007E-2,null,249924.91071428568,0,134324.28571428571,{"$f":"BG386*'Ny Regafg'!$F$4","v":33581.071428571428},null,167905.35714285713,{"$f":"IF(BJ386>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ386*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ386>'Ny Regafg'!$F$20,MIN(BJ386-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":87469.553571428565},{"$f":"IF(BJ386>'Ny Regafg'!$F$21,(BJ386-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF386>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF386*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF386>'Ny Regafg'!$F$32,MIN(BF386-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF386>'Ny Regafg'!$F$33,(BF386-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},82019.553571428565,82019.553571428565,null,82019.553571428565,0,{"$f":"IF(BF386<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF386-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF386<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF386-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF386,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF386,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF386,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF386,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2012,17.414273439977563]
[null,3,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H387)),ABS($E$429:$E$491-H387),0))","v":10},10,10.1,1,10,10,"Stor personbil, diesel","Mercedes-benz","E","200t cdi be aut.",2011,2011,null,236.36008315462948,1,2.5319176744035318E-2,19370.60179926483,408880,16.2,222353.14285714284,55588.28571428571,418658.57142857136,4200,3740,8.4247320877880463E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C387,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C387-$H387,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O387))","v":5.8823529411764705E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C387,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C387-$H387,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O387))","v":0},0,1,0,null,{"$f":"IF(H387 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H387)/100000*W387,Afskrivning!$C$33)/100","v":9.641087391299584E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H387","v":0.84861494000000004},0.03,{"$f":"IFERROR(VLOOKUP(B387&\"-\"&H387,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B387&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.28048141447684172},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2011,8.4247320877880463E-2,null,502723.5714285713,0,222353.14285714284,{"$f":"BG387*'Ny Regafg'!$F$4","v":55588.28571428571},null,277941.42857142852,{"$f":"IF(BJ387>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ387*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ387>'Ny Regafg'!$F$20,MIN(BJ387-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ387>'Ny Regafg'!$F$21,(BJ387-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":113612.14285714278},{"$f":"IF(BF387>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF387*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF387>'Ny Regafg'!$F$32,MIN(BF387-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF387>'Ny Regafg'!$F$33,(BF387-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},224782.14285714278,224782.14285714278,null,224782.14285714278,0,{"$f":"IF(BF387<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF387-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF387<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF387-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF387,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF387,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF387,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF387,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2011,15.418887941646801]
[null,3,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H388)),ABS($E$429:$E$491-H388),0))","v":10},10,10.199999999999999,1,10,10,"Stor personbil, diesel","Mercedes-benz","C","200t cdi be aut.",2011,2011,null,236.36008315462948,1,2.5319176744035318E-2,19370.60179926483,408880,16.2,167724.57142857133,41931.142857142833,293144.28571428551,3920,3140,7.7837198637172186E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C388,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C388-$H388,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O388))","v":5.4347826086956527E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C388,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C388-$H388,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O388))","v":0},0,1,0,null,{"$f":"IF(H388 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H388)/100000*W388,Afskrivning!$C$33)/100","v":7.2724281295634477E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H388","v":0.84861494000000004},0.03,{"$f":"IFERROR(VLOOKUP(B388&\"-\"&H388,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B388&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.28048141447684172},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2011,7.7837198637172186E-2,null,332009.28571428545,0,167724.57142857133,{"$f":"BG388*'Ny Regafg'!$F$4","v":41931.142857142833},null,209655.71428571417,{"$f":"IF(BJ388>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ388*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ388>'Ny Regafg'!$F$20,MIN(BJ388-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ388>'Ny Regafg'!$F$21,(BJ388-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":11183.57142857126},{"$f":"IF(BF388>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF388*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF388>'Ny Regafg'!$F$32,MIN(BF388-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF388>'Ny Regafg'!$F$33,(BF388-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},122353.57142857125,122353.57142857125,null,122353.57142857125,0,{"$f":"IF(BF388<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF388-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF388<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF388-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF388,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF388,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF388,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF388,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2011,16.68867871331183]
[null,3,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H389)),ABS($E$429:$E$491-H389),0))","v":10},10,10.3,1,10,10,"Stor personbil, diesel","Mazda","Mazda6","2.2 de low stationsc",2011,2011,null,236.36008315462948,1,2.5319176744035318E-2,19370.60179926483,{"$f":"IFERROR(INDEX(U$555:U$617,MATCH($C389,$B$555:$B$617,0)),INDEX(U$555:U$617,MATCH(ROUND($I$231+$C389-$H389,1),$B$555:$B$617,0)))","v":408880},{"$f":"IFERROR(INDEX(V$555:V$617,MATCH($C389,$B$555:$B$617,0)),INDEX(V$555:V$617,MATCH(ROUND($I$231+$C389-$H389,1),$B$555:$B$617,0)))","v":16.2},134324.28571428571,{"$f":"IFERROR(INDEX(X$555:X$617,MATCH($C389,$B$429:$B$491,0)),BH389)","v":33581.071428571428},{"$f":"IFERROR(INDEX(Y$555:Y$617,MATCH($C389,$B$429:$B$491,0)),BU389)","v":214793.64285714284},3640,2520,7.4593982027290007E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C389,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C389-$H389,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O389))","v":5.2083333333333336E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C389,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C389-$H389,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O389))","v":0},{"$f":"IFERROR(INDEX(AG$555:AG$617,MATCH($C389,$B$555:$B$617,0)),INDEX(AG$555:AG$617,MATCH(ROUND($I$231+$C389-$H389,1),$B$555:$B$617,0)))","v":0},1,0,null,{"$f":"IF(H389 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H389)/100000*W389,Afskrivning!$C$33)/100","v":5.8242135042694369E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H389","v":0.84861494000000004},{"$f":"IFERROR(INDEX(AO$555:AO$617,MATCH($C389,$B$555:$B$617,0)),INDEX(AO$555:AO$617,MATCH(ROUND($I$231+$C389-$H389,1),$B$555:$B$617,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B389&\"-\"&H389,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B389&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.28048141447684172},936,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AW$555:AW$617,MATCH($C389,$B$555:$B$617,0)),INDEX(AW$555:AW$617,MATCH(ROUND($I$231+$C389-$H389,1),$B$555:$B$617,0)))","v":1.2989999999999999},1.1025438452070577,null,null,"Diesel",2011,7.4593982027290007E-2,null,249924.91071428568,0,134324.28571428571,{"$f":"BG389*'Ny Regafg'!$F$4","v":33581.071428571428},null,167905.35714285713,{"$f":"IF(BJ389>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ389*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ389>'Ny Regafg'!$F$20,MIN(BJ389-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":87469.553571428565},{"$f":"IF(BJ389>'Ny Regafg'!$F$21,(BJ389-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF389>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF389*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF389>'Ny Regafg'!$F$32,MIN(BF389-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF389>'Ny Regafg'!$F$33,(BF389-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},82019.553571428565,82019.553571428565,null,82019.553571428565,0,{"$f":"IF(BF389<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF389-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF389<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF389-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF389,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF389,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF389,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF389,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2011,17.414273439977563]
[null,3,11.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H390)),ABS($E$429:$E$491-H390),0))","v":10},0,0,0,11,11,"Stor personbil, diesel","Mercedes-benz","E","200t cdi be aut.",2011,2010,null,161.14277958142648,1,1.7261808604873769E-2,18929.023796714024,408880,16.2,222353.14285714284,55588.28571428571,418658.57142857136,4200,3740,8.4247320877880463E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C390,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C390-$H390,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O390))","v":5.8823529411764705E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C390,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C390-$H390,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O390))","v":0},0,1,0,null,{"$f":"IF(H390 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H390)/100000*W390,Afskrivning!$C$33)/100","v":6.8528464619151561E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H390","v":0.91637634300000004},0.03,{"$f":"IFERROR(VLOOKUP(B390&\"-\"&H390,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B390&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.25422844547645895},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2010,8.4247320877880463E-2,null,502723.5714285713,0,222353.14285714284,{"$f":"BG390*'Ny Regafg'!$F$4","v":55588.28571428571},null,277941.42857142852,{"$f":"IF(BJ390>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ390*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ390>'Ny Regafg'!$F$20,MIN(BJ390-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ390>'Ny Regafg'!$F$21,(BJ390-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":113612.14285714278},{"$f":"IF(BF390>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF390*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF390>'Ny Regafg'!$F$32,MIN(BF390-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF390>'Ny Regafg'!$F$33,(BF390-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},224782.14285714278,224782.14285714278,null,224782.14285714278,0,{"$f":"IF(BF390<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF390-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF390<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF390-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF390,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF390,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF390,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF390,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2010,15.418887941646801]
[null,3,11.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H391)),ABS($E$429:$E$491-H391),0))","v":10},0,0,0,11,{"$f":"H391+input_år-original_år","v":11},"Stor personbil, diesel","Mercedes-benz","C","200t cdi be aut.",2011,2010,null,161.14277958142648,{"$f":"INDEX(skrotrate_pbil,MATCH(H391&\" \"&IF(O391>original_år,0,original_år-O391),match_skrot,0))","v":1},1.7261808604873769E-2,18929.023796714024,408880,16.2,167724.57142857133,41931.142857142833,293144.28571428551,3920,{"$f":"IF(Q391<=$CB$229,CB391,IF(Q391<=$CC$229,CC391,BX391))","v":3140},{"$f":"AE391*AW391*AX391","v":7.7837198637172186E-2},{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C391,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C391-$H391,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O391))","v":5.4347826086956527E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C391,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C391-$H391,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O391))","v":0},0,1,0,null,{"$f":"IF(H391 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H391)/100000*W391,Afskrivning!$C$33)/100","v":5.1692129066463428E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H391","v":0.91637634300000004},0.03,{"$f":"IFERROR(VLOOKUP(B391&\"-\"&H391,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B391&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.25422844547645895},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2010,7.7837198637172186E-2,null,332009.28571428545,0,{"$f":"W391","v":167724.57142857133},{"$f":"BG391*'Ny Regafg'!$F$4","v":41931.142857142833},null,209655.71428571417,{"$f":"IF(BJ391>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ391*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ391>'Ny Regafg'!$F$20,MIN(BJ391-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ391>'Ny Regafg'!$F$21,(BJ391-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":11183.57142857126},{"$f":"IF(BF391>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF391*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF391>'Ny Regafg'!$F$32,MIN(BF391-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF391>'Ny Regafg'!$F$33,(BF391-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},122353.57142857125,122353.57142857125,null,122353.57142857125,0,{"$f":"IF(BF391<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF391-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF391<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF391-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF391,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF391,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF391,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF391,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,{"$f":"O391","v":2010},16.68867871331183]
[null,3,11.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H392)),ABS($E$429:$E$491-H392),0))","v":10},0,0,0,11,11,"Stor personbil, diesel","Mazda","Mazda6","2.2 de low stationsc",2011,2010,null,161.14277958142648,1,1.7261808604873769E-2,18929.023796714024,408880,16.2,134324.28571428571,33581.071428571428,214793.64285714284,3640,2520,7.4593982027290007E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C392,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C392-$H392,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O392))","v":5.2083333333333336E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C392,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C392-$H392,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O392))","v":0},0,1,0,null,{"$f":"IF(H392 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H392)/100000*W392,Afskrivning!$C$33)/100","v":4.1398277275434214E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H392","v":0.91637634300000004},0.03,{"$f":"IFERROR(VLOOKUP(B392&\"-\"&H392,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B392&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.25422844547645895},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2010,7.4593982027290007E-2,null,249924.91071428568,0,134324.28571428571,{"$f":"BG392*'Ny Regafg'!$F$4","v":33581.071428571428},null,167905.35714285713,{"$f":"IF(BJ392>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ392*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ392>'Ny Regafg'!$F$20,MIN(BJ392-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":87469.553571428565},{"$f":"IF(BJ392>'Ny Regafg'!$F$21,(BJ392-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF392>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF392*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF392>'Ny Regafg'!$F$32,MIN(BF392-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF392>'Ny Regafg'!$F$33,(BF392-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},82019.553571428565,82019.553571428565,null,82019.553571428565,0,{"$f":"IF(BF392<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF392-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF392<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF392-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF392,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF392,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF392,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF392,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2010,17.414273439977563]
[null,3,12.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H393)),ABS($E$429:$E$491-H393),0))","v":10},0,0,0,12,12,"Stor personbil, diesel","Mercedes-benz","E","200t cdi be aut.",2011,2009,null,104.45561717189327,1,1.1189411502077714E-2,18520.499498562636,408880,16.2,222353.14285714284,55588.28571428571,418658.57142857136,4200,3740,8.4247320877880463E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C393,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C393-$H393,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O393))","v":5.8823529411764705E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C393,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C393-$H393,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O393))","v":0},0,1,0,null,{"$f":"IF(H393 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H393)/100000*W393,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H393","v":0.98413774600000004},0.03,{"$f":"IFERROR(VLOOKUP(B393&\"-\"&H393,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B393&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2009,8.4247320877880463E-2,null,502723.5714285713,0,222353.14285714284,{"$f":"BG393*'Ny Regafg'!$F$4","v":55588.28571428571},null,277941.42857142852,{"$f":"IF(BJ393>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ393*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ393>'Ny Regafg'!$F$20,MIN(BJ393-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ393>'Ny Regafg'!$F$21,(BJ393-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":113612.14285714278},{"$f":"IF(BF393>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF393*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF393>'Ny Regafg'!$F$32,MIN(BF393-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF393>'Ny Regafg'!$F$33,(BF393-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},224782.14285714278,224782.14285714278,null,224782.14285714278,0,{"$f":"IF(BF393<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF393-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF393<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF393-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF393,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF393,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF393,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF393,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2009,15.418887941646801]
[null,3,12.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H394)),ABS($E$429:$E$491-H394),0))","v":10},0,0,0,12,12,"Stor personbil, diesel","Mercedes-benz","C","200t cdi be aut.",2011,2009,null,104.45561717189327,1,1.1189411502077714E-2,18520.499498562636,408880,16.2,167724.57142857133,41931.142857142833,293144.28571428551,3920,3140,7.7837198637172186E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C394,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C394-$H394,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O394))","v":5.4347826086956527E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C394,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C394-$H394,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O394))","v":0},0,1,0,null,{"$f":"IF(H394 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H394)/100000*W394,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H394","v":0.98413774600000004},0.03,{"$f":"IFERROR(VLOOKUP(B394&\"-\"&H394,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B394&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2009,7.7837198637172186E-2,null,332009.28571428545,0,167724.57142857133,{"$f":"BG394*'Ny Regafg'!$F$4","v":41931.142857142833},null,209655.71428571417,{"$f":"IF(BJ394>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ394*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ394>'Ny Regafg'!$F$20,MIN(BJ394-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ394>'Ny Regafg'!$F$21,(BJ394-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":11183.57142857126},{"$f":"IF(BF394>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF394*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF394>'Ny Regafg'!$F$32,MIN(BF394-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF394>'Ny Regafg'!$F$33,(BF394-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},122353.57142857125,122353.57142857125,null,122353.57142857125,0,{"$f":"IF(BF394<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF394-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF394<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF394-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF394,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP('Personbiler - Diesel'!CF394,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3920},{"$f":"VLOOKUP(CF394,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3140},{"$f":"VLOOKUP('Personbiler - Diesel'!CF394,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},null,2009,16.68867871331183]
[null,3,12.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H395)),ABS($E$429:$E$491-H395),0))","v":10},0,0,0,12,12,"Stor personbil, diesel","Mazda","Mazda6","2.2 de low stationsc",2011,2009,null,104.45561717189327,1,1.1189411502077714E-2,18520.499498562636,408880,16.2,134324.28571428571,33581.071428571428,214793.64285714284,3640,2520,7.4593982027290007E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C395,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C395-$H395,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O395))","v":5.2083333333333336E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C395,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C395-$H395,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O395))","v":0},0,1,0,null,{"$f":"IF(H395 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H395)/100000*W395,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H395","v":0.98413774600000004},0.03,{"$f":"IFERROR(VLOOKUP(B395&\"-\"&H395,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B395&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2009,7.4593982027290007E-2,null,249924.91071428568,0,134324.28571428571,{"$f":"BG395*'Ny Regafg'!$F$4","v":33581.071428571428},null,167905.35714285713,{"$f":"IF(BJ395>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ395*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ395>'Ny Regafg'!$F$20,MIN(BJ395-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":87469.553571428565},{"$f":"IF(BJ395>'Ny Regafg'!$F$21,(BJ395-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF395>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF395*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF395>'Ny Regafg'!$F$32,MIN(BF395-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF395>'Ny Regafg'!$F$33,(BF395-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},82019.553571428565,82019.553571428565,null,82019.553571428565,0,{"$f":"IF(BF395<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF395-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF395<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF395-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF395,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP('Personbiler - Diesel'!CF395,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3640},{"$f":"VLOOKUP(CF395,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":2520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF395,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3020},null,2009,17.414273439977563]
[null,3,13.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H396)),ABS($E$429:$E$491-H396),0))","v":14},0,0,0,13,13,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",{"$f":"IFERROR(INDEX(N$555:N$617,MATCH($C396,$B$555:$B$617,0)),INDEX(N$555:N$617,MATCH(ROUND($I$231+$C396-$H396,1),$B$555:$B$617,0)))","v":2007},2008,null,110.11236049733817,1,1.179536865922968E-2,18107.607383216277,408880,16.2,330636.2142857142,82659.053571428551,668906.48214285693,5360,6200,0.10850033749424,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C396,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C396-$H396,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O396))","v":7.575757575757576E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C396,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C396-$H396,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O396))","v":0},0,1,0,null,{"$f":"IF(H396 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H396)/100000*W396,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H396","v":1.051899149},0.03,{"$f":"IFERROR(VLOOKUP(B396&\"-\"&H396,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B396&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2008,0.10850033749424,null,841108.16964285681,0,330636.2142857142,{"$f":"BG396*'Ny Regafg'!$F$4","v":82659.053571428551},null,413295.26785714272,{"$f":"IF(BJ396>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ396*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ396>'Ny Regafg'!$F$20,MIN(BJ396-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ396>'Ny Regafg'!$F$21,(BJ396-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":316642.90178571409},{"$f":"IF(BF396>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF396*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF396>'Ny Regafg'!$F$32,MIN(BF396-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF396>'Ny Regafg'!$F$33,(BF396-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},427812.90178571409,427812.90178571409,null,427812.90178571409,0,{"$f":"IF(BF396<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF396-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF396<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF396-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF396,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF396,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP(CF396,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF396,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6700},null,2008,11.972312989984577]
[null,3,13.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H397)),ABS($E$429:$E$491-H397),0))","v":14},0,0,0,13,13,"Stor personbil, diesel","Toyota","Corolla verso","2,2 d-4d",2007,2008,null,110.11236049733817,1,1.179536865922968E-2,18107.607383216277,408880,16.2,124937.81818181819,31234.454545454548,206085.09090909094,4520,4360,9.0075751882010557E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C397,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C397-$H397,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O397))","v":6.2893081761006289E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C397,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C397-$H397,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O397))","v":0},0,1,0,null,{"$f":"IF(H397 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H397)/100000*W397,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H397","v":1.051899149},0.03,{"$f":"IFERROR(VLOOKUP(B397&\"-\"&H397,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B397&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2008,9.0075751882010557E-2,null,228218.70454545456,0,124937.81818181819,{"$f":"BG397*'Ny Regafg'!$F$4","v":31234.454545454548},null,156172.27272727274,{"$f":"IF(BJ397>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ397*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ397>'Ny Regafg'!$F$20,MIN(BJ397-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":77496.431818181823},{"$f":"IF(BJ397>'Ny Regafg'!$F$21,(BJ397-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF397>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF397*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF397>'Ny Regafg'!$F$32,MIN(BF397-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF397>'Ny Regafg'!$F$33,(BF397-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},72046.431818181823,72046.431818181823,null,72046.431818181823,0,{"$f":"IF(BF397<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF397-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF397<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF397-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF397,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF397,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF397,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF397,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2008,14.42119519248142]
[null,3,13.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H398)),ABS($E$429:$E$491-H398),0))","v":14},0,0,0,13,13,"Stor personbil, diesel","Toyota","Avensis","2,2 stw d-4d",2007,2008,null,110.11236049733817,1,1.179536865922968E-2,18107.607383216277,408880,16.2,141251.14285714275,35312.785714285688,242790.07142857119,4200,3740,8.5760745803830404E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C398,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C398-$H398,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O398))","v":5.9880239520958084E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C398,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C398-$H398,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O398))","v":0},0,1,0,null,{"$f":"IF(H398 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H398)/100000*W398,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H398","v":1.051899149},0.03,{"$f":"IFERROR(VLOOKUP(B398&\"-\"&H398,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B398&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2008,8.5760745803830404E-2,null,265943.26785714261,0,141251.14285714275,{"$f":"BG398*'Ny Regafg'!$F$4","v":35312.785714285688},null,176563.92857142843,{"$f":"IF(BJ398>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ398*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ398>'Ny Regafg'!$F$20,MIN(BJ398-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":94829.339285714173},{"$f":"IF(BJ398>'Ny Regafg'!$F$21,(BJ398-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF398>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF398*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF398>'Ny Regafg'!$F$32,MIN(BF398-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF398>'Ny Regafg'!$F$33,(BF398-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},89379.339285714173,89379.339285714173,null,89379.339285714173,0,{"$f":"IF(BF398<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF398-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF398<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF398-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF398,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF398,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF398,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF398,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2008,15.146789919147151]
[null,3,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H399)),ABS($E$429:$E$491-H399),0))","v":14},14,14.1,1,14,14,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2007,2007,null,120.17969233374791,1,1.2873793369125199E-2,17704.727804028862,408880,16.2,330636.2142857142,82659.053571428551,668906.48214285693,5360,6200,0.10850033749424,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C399,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C399-$H399,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O399))","v":7.575757575757576E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C399,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C399-$H399,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O399))","v":0},0,1,0,null,{"$f":"IF(H399 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H399)/100000*W399,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H399","v":1.119660552},0.03,{"$f":"IFERROR(VLOOKUP(B399&\"-\"&H399,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B399&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2007,0.10850033749424,null,841108.16964285681,0,330636.2142857142,{"$f":"BG399*'Ny Regafg'!$F$4","v":82659.053571428551},null,413295.26785714272,{"$f":"IF(BJ399>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ399*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ399>'Ny Regafg'!$F$20,MIN(BJ399-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ399>'Ny Regafg'!$F$21,(BJ399-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":316642.90178571409},{"$f":"IF(BF399>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF399*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF399>'Ny Regafg'!$F$32,MIN(BF399-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF399>'Ny Regafg'!$F$33,(BF399-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},427812.90178571409,427812.90178571409,null,427812.90178571409,0,{"$f":"IF(BF399<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF399-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF399<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF399-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF399,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF399,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP(CF399,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF399,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6700},null,2007,11.972312989984577]
[null,3,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H400)),ABS($E$429:$E$491-H400),0))","v":14},14,14.2,1,14,14,"Stor personbil, diesel","Toyota","Corolla verso","2,2 d-4d",2007,2007,null,120.17969233374791,1,1.2873793369125199E-2,17704.727804028862,408880,16.2,124937.81818181819,31234.454545454548,206085.09090909094,4520,4360,9.0075751882010557E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C400,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C400-$H400,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O400))","v":6.2893081761006289E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C400,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C400-$H400,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O400))","v":0},0,1,0,null,{"$f":"IF(H400 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H400)/100000*W400,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H400","v":1.119660552},0.03,{"$f":"IFERROR(VLOOKUP(B400&\"-\"&H400,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B400&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2007,9.0075751882010557E-2,null,228218.70454545456,0,124937.81818181819,{"$f":"BG400*'Ny Regafg'!$F$4","v":31234.454545454548},null,156172.27272727274,{"$f":"IF(BJ400>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ400*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ400>'Ny Regafg'!$F$20,MIN(BJ400-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":77496.431818181823},{"$f":"IF(BJ400>'Ny Regafg'!$F$21,(BJ400-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF400>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF400*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF400>'Ny Regafg'!$F$32,MIN(BF400-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF400>'Ny Regafg'!$F$33,(BF400-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},72046.431818181823,72046.431818181823,null,72046.431818181823,0,{"$f":"IF(BF400<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF400-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF400<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF400-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF400,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF400,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF400,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF400,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2007,14.42119519248142]
[null,3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H401)),ABS($E$429:$E$491-H401),0))","v":14},14,14.3,1,14,14,"Stor personbil, diesel","Toyota","Avensis","2,2 stw d-4d",2007,2007,null,120.17969233374791,1,1.2873793369125199E-2,17704.727804028862,408880,16.2,141251.14285714275,35312.785714285688,242790.07142857119,4200,3740,8.5760745803830404E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C401,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C401-$H401,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O401))","v":5.9880239520958084E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C401,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C401-$H401,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O401))","v":0},0,1,0,null,{"$f":"IF(H401 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H401)/100000*W401,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H401","v":1.119660552},0.03,{"$f":"IFERROR(VLOOKUP(B401&\"-\"&H401,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B401&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2007,8.5760745803830404E-2,null,265943.26785714261,0,141251.14285714275,{"$f":"BG401*'Ny Regafg'!$F$4","v":35312.785714285688},null,176563.92857142843,{"$f":"IF(BJ401>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ401*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ401>'Ny Regafg'!$F$20,MIN(BJ401-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":94829.339285714173},{"$f":"IF(BJ401>'Ny Regafg'!$F$21,(BJ401-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF401>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF401*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF401>'Ny Regafg'!$F$32,MIN(BF401-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF401>'Ny Regafg'!$F$33,(BF401-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},89379.339285714173,89379.339285714173,null,89379.339285714173,0,{"$f":"IF(BF401<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF401-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF401<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF401-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF401,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF401,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF401,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF401,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2007,15.146789919147151]
[null,3,15.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H402)),ABS($E$429:$E$491-H402),0))","v":14},0,0,0,15,15,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2007,2006,null,76.95060557540674,1,8.2430415369656798E-3,17315.617816248141,408880,16.2,330636.2142857142,82659.053571428551,668906.48214285693,5360,6200,0.10850033749424,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C402,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C402-$H402,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O402))","v":7.575757575757576E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C402,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C402-$H402,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O402))","v":0},0,1,0,null,{"$f":"IF(H402 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H402)/100000*W402,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H402","v":1.187421955},0.03,{"$f":"IFERROR(VLOOKUP(B402&\"-\"&H402,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B402&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2006,0.10850033749424,null,841108.16964285681,0,330636.2142857142,{"$f":"BG402*'Ny Regafg'!$F$4","v":82659.053571428551},null,413295.26785714272,{"$f":"IF(BJ402>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ402*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ402>'Ny Regafg'!$F$20,MIN(BJ402-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ402>'Ny Regafg'!$F$21,(BJ402-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":316642.90178571409},{"$f":"IF(BF402>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF402*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF402>'Ny Regafg'!$F$32,MIN(BF402-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF402>'Ny Regafg'!$F$33,(BF402-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},427812.90178571409,427812.90178571409,null,427812.90178571409,0,{"$f":"IF(BF402<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF402-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF402<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF402-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF402,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF402,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP(CF402,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF402,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6700},null,2006,11.972312989984577]
[null,3,15.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H403)),ABS($E$429:$E$491-H403),0))","v":14},0,0,0,15,15,"Stor personbil, diesel","Toyota","Corolla verso","2,2 d-4d",2007,2006,null,76.95060557540674,1,8.2430415369656798E-3,17315.617816248141,408880,16.2,124937.81818181819,31234.454545454548,206085.09090909094,4520,4360,9.0075751882010557E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C403,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C403-$H403,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O403))","v":6.2893081761006289E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C403,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C403-$H403,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O403))","v":0},0,1,0,null,{"$f":"IF(H403 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H403)/100000*W403,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H403","v":1.187421955},0.03,{"$f":"IFERROR(VLOOKUP(B403&\"-\"&H403,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B403&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2006,9.0075751882010557E-2,null,228218.70454545456,0,124937.81818181819,{"$f":"BG403*'Ny Regafg'!$F$4","v":31234.454545454548},null,156172.27272727274,{"$f":"IF(BJ403>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ403*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ403>'Ny Regafg'!$F$20,MIN(BJ403-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":77496.431818181823},{"$f":"IF(BJ403>'Ny Regafg'!$F$21,(BJ403-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF403>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF403*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF403>'Ny Regafg'!$F$32,MIN(BF403-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF403>'Ny Regafg'!$F$33,(BF403-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},72046.431818181823,72046.431818181823,null,72046.431818181823,0,{"$f":"IF(BF403<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF403-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF403<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF403-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF403,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF403,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF403,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF403,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2006,14.42119519248142]
[null,3,15.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H404)),ABS($E$429:$E$491-H404),0))","v":14},0,0,0,15,15,"Stor personbil, diesel","Toyota","Avensis","2,2 stw d-4d",2007,2006,null,76.95060557540674,1,8.2430415369656798E-3,17315.617816248141,408880,16.2,141251.14285714275,35312.785714285688,242790.07142857119,4200,3740,8.5760745803830404E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C404,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C404-$H404,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O404))","v":5.9880239520958084E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C404,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C404-$H404,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O404))","v":0},0,1,0,null,{"$f":"IF(H404 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H404)/100000*W404,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H404","v":1.187421955},0.03,{"$f":"IFERROR(VLOOKUP(B404&\"-\"&H404,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B404&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2006,8.5760745803830404E-2,null,265943.26785714261,0,141251.14285714275,{"$f":"BG404*'Ny Regafg'!$F$4","v":35312.785714285688},null,176563.92857142843,{"$f":"IF(BJ404>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ404*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ404>'Ny Regafg'!$F$20,MIN(BJ404-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":94829.339285714173},{"$f":"IF(BJ404>'Ny Regafg'!$F$21,(BJ404-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF404>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF404*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF404>'Ny Regafg'!$F$32,MIN(BF404-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF404>'Ny Regafg'!$F$33,(BF404-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},89379.339285714173,89379.339285714173,null,89379.339285714173,0,{"$f":"IF(BF404<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF404-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF404<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF404-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF404,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF404,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF404,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF404,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2006,15.146789919147151]
[null,3,16.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H405)),ABS($E$429:$E$491-H405),0))","v":14},0,0,0,16,16,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2007,2005,null,25.653641590708112,1,2.7480489805816518E-3,16933.096759543307,408880,{"$f":"IFERROR(INDEX(V$555:V$617,MATCH($C405,$B$555:$B$617,0)),INDEX(V$555:V$617,MATCH(ROUND($I$231+$C405-$H405,1),$B$555:$B$617,0)))","v":16.2},330636.2142857142,82659.053571428551,668906.48214285693,5360,6200,0.10850033749424,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C405,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C405-$H405,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O405))","v":7.575757575757576E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C405,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C405-$H405,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O405))","v":0},{"$f":"IFERROR(INDEX(AG$555:AG$617,MATCH($C405,$B$555:$B$617,0)),INDEX(AG$555:AG$617,MATCH(ROUND($I$231+$C405-$H405,1),$B$555:$B$617,0)))","v":0},1,0,null,{"$f":"IF(H405 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H405)/100000*W405,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H405","v":1.255183358},{"$f":"IFERROR(INDEX(AO$555:AO$617,MATCH($C405,$B$555:$B$617,0)),INDEX(AO$555:AO$617,MATCH(ROUND($I$231+$C405-$H405,1),$B$555:$B$617,0)))","v":0.03},{"$f":"IFERROR(VLOOKUP(B405&\"-\"&H405,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B405&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AW$555:AW$617,MATCH($C405,$B$555:$B$617,0)),INDEX(AW$555:AW$617,MATCH(ROUND($I$231+$C405-$H405,1),$B$555:$B$617,0)))","v":1.2989999999999999},1.1025438452070577,null,null,"Diesel",2005,0.10850033749424,null,841108.16964285681,0,330636.2142857142,{"$f":"BG405*'Ny Regafg'!$F$4","v":82659.053571428551},null,413295.26785714272,{"$f":"IF(BJ405>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ405*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ405>'Ny Regafg'!$F$20,MIN(BJ405-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ405>'Ny Regafg'!$F$21,(BJ405-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":316642.90178571409},{"$f":"IF(BF405>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF405*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF405>'Ny Regafg'!$F$32,MIN(BF405-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF405>'Ny Regafg'!$F$33,(BF405-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},427812.90178571409,427812.90178571409,null,427812.90178571409,0,{"$f":"IF(BF405<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF405-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF405<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF405-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF405,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF405,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP(CF405,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF405,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6700},null,2005,11.972312989984577]
[null,3,16.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H406)),ABS($E$429:$E$491-H406),0))","v":14},0,0,0,16,16,"Stor personbil, diesel","Toyota","Corolla verso","2,2 d-4d",2007,2005,null,25.653641590708112,1,2.7480489805816518E-3,16933.096759543307,408880,16.2,124937.81818181819,31234.454545454548,206085.09090909094,4520,4360,9.0075751882010557E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C406,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C406-$H406,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O406))","v":6.2893081761006289E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C406,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C406-$H406,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O406))","v":0},0,1,0,null,{"$f":"IF(H406 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H406)/100000*W406,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H406","v":1.255183358},0.03,{"$f":"IFERROR(VLOOKUP(B406&\"-\"&H406,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B406&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2005,9.0075751882010557E-2,null,228218.70454545456,0,124937.81818181819,{"$f":"BG406*'Ny Regafg'!$F$4","v":31234.454545454548},null,156172.27272727274,{"$f":"IF(BJ406>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ406*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ406>'Ny Regafg'!$F$20,MIN(BJ406-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":77496.431818181823},{"$f":"IF(BJ406>'Ny Regafg'!$F$21,(BJ406-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF406>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF406*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF406>'Ny Regafg'!$F$32,MIN(BF406-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF406>'Ny Regafg'!$F$33,(BF406-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},72046.431818181823,72046.431818181823,null,72046.431818181823,0,{"$f":"IF(BF406<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF406-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF406<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF406-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF406,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF406,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF406,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF406,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2005,14.42119519248142]
[null,3,16.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H407)),ABS($E$429:$E$491-H407),0))","v":14},0,0,0,16,16,"Stor personbil, diesel","Toyota","Avensis","2,2 stw d-4d",2007,2005,null,25.653641590708112,1,2.7480489805816518E-3,16933.096759543307,408880,16.2,141251.14285714275,35312.785714285688,242790.07142857119,4200,3740,8.5760745803830404E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C407,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C407-$H407,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O407))","v":5.9880239520958084E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C407,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C407-$H407,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O407))","v":0},0,1,0,null,{"$f":"IF(H407 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H407)/100000*W407,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H407","v":1.255183358},0.03,{"$f":"IFERROR(VLOOKUP(B407&\"-\"&H407,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B407&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2005,8.5760745803830404E-2,null,265943.26785714261,0,141251.14285714275,{"$f":"BG407*'Ny Regafg'!$F$4","v":35312.785714285688},null,176563.92857142843,{"$f":"IF(BJ407>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ407*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ407>'Ny Regafg'!$F$20,MIN(BJ407-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":94829.339285714173},{"$f":"IF(BJ407>'Ny Regafg'!$F$21,(BJ407-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF407>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF407*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF407>'Ny Regafg'!$F$32,MIN(BF407-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF407>'Ny Regafg'!$F$33,(BF407-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},89379.339285714173,89379.339285714173,null,89379.339285714173,0,{"$f":"IF(BF407<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF407-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF407<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF407-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF407,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF407,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF407,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF407,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2005,15.146789919147151]
[null,3,17.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H408)),ABS($E$429:$E$491-H408),0))","v":14},0,0,0,17,17,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2007,2004,null,18.529462039959935,1,1.984898287815862E-3,16558.947310062496,408880,16.2,330636.2142857142,82659.053571428551,668906.48214285693,5360,6200,0.10850033749424,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C408,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C408-$H408,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O408))","v":7.575757575757576E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C408,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C408-$H408,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O408))","v":0},0,1,0,null,{"$f":"IF(H408 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H408)/100000*W408,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H408","v":1.322944761},0.03,{"$f":"IFERROR(VLOOKUP(B408&\"-\"&H408,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B408&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2004,0.10850033749424,null,841108.16964285681,0,330636.2142857142,{"$f":"BG408*'Ny Regafg'!$F$4","v":82659.053571428551},null,413295.26785714272,{"$f":"IF(BJ408>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ408*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ408>'Ny Regafg'!$F$20,MIN(BJ408-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ408>'Ny Regafg'!$F$21,(BJ408-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":316642.90178571409},{"$f":"IF(BF408>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF408*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF408>'Ny Regafg'!$F$32,MIN(BF408-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF408>'Ny Regafg'!$F$33,(BF408-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},427812.90178571409,427812.90178571409,null,427812.90178571409,0,{"$f":"IF(BF408<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF408-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF408<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF408-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF408,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF408,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP(CF408,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF408,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6700},null,2004,11.972312989984577]
[null,3,17.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H409)),ABS($E$429:$E$491-H409),0))","v":14},0,0,0,17,17,"Stor personbil, diesel","Toyota","Corolla verso","2,2 d-4d",2007,2004,null,18.529462039959935,1,1.984898287815862E-3,16558.947310062496,408880,16.2,124937.81818181819,31234.454545454548,206085.09090909094,4520,4360,9.0075751882010557E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C409,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C409-$H409,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O409))","v":6.2893081761006289E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C409,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C409-$H409,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O409))","v":0},0,1,0,null,{"$f":"IF(H409 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H409)/100000*W409,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H409","v":1.322944761},0.03,{"$f":"IFERROR(VLOOKUP(B409&\"-\"&H409,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B409&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2004,9.0075751882010557E-2,null,228218.70454545456,0,124937.81818181819,{"$f":"BG409*'Ny Regafg'!$F$4","v":31234.454545454548},null,156172.27272727274,{"$f":"IF(BJ409>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ409*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ409>'Ny Regafg'!$F$20,MIN(BJ409-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":77496.431818181823},{"$f":"IF(BJ409>'Ny Regafg'!$F$21,(BJ409-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF409>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF409*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF409>'Ny Regafg'!$F$32,MIN(BF409-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF409>'Ny Regafg'!$F$33,(BF409-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},72046.431818181823,72046.431818181823,null,72046.431818181823,0,{"$f":"IF(BF409<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF409-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF409<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF409-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF409,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF409,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF409,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF409,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2004,14.42119519248142]
[null,3,17.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H410)),ABS($E$429:$E$491-H410),0))","v":14},0,0,0,17,17,"Stor personbil, diesel","Toyota","Avensis","2,2 stw d-4d",2007,2004,null,18.529462039959935,1,1.984898287815862E-3,16558.947310062496,408880,16.2,141251.14285714275,35312.785714285688,242790.07142857119,4200,3740,8.5760745803830404E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C410,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C410-$H410,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O410))","v":5.9880239520958084E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C410,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C410-$H410,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O410))","v":0},0,1,0,null,{"$f":"IF(H410 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H410)/100000*W410,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H410","v":1.322944761},0.03,{"$f":"IFERROR(VLOOKUP(B410&\"-\"&H410,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B410&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2004,8.5760745803830404E-2,null,265943.26785714261,0,141251.14285714275,{"$f":"BG410*'Ny Regafg'!$F$4","v":35312.785714285688},null,176563.92857142843,{"$f":"IF(BJ410>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ410*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ410>'Ny Regafg'!$F$20,MIN(BJ410-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":94829.339285714173},{"$f":"IF(BJ410>'Ny Regafg'!$F$21,(BJ410-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF410>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF410*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF410>'Ny Regafg'!$F$32,MIN(BF410-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF410>'Ny Regafg'!$F$33,(BF410-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},89379.339285714173,89379.339285714173,null,89379.339285714173,0,{"$f":"IF(BF410<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF410-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF410<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF410-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF410,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF410,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF410,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF410,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2004,15.146789919147151]
[null,3,18.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H411)),ABS($E$429:$E$491-H411),0))","v":14},0,0,0,18,18,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2007,2003,null,12.825761085303551,1,1.3739109728740605E-3,16194.142784474181,408880,16.2,330636.2142857142,82659.053571428551,668906.48214285693,5360,6200,0.10850033749424,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C411,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C411-$H411,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O411))","v":7.575757575757576E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C411,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C411-$H411,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O411))","v":0},0,1,0,null,{"$f":"IF(H411 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H411)/100000*W411,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H411","v":1.390706164},0.03,{"$f":"IFERROR(VLOOKUP(B411&\"-\"&H411,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B411&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2003,0.10850033749424,null,841108.16964285681,0,330636.2142857142,{"$f":"BG411*'Ny Regafg'!$F$4","v":82659.053571428551},null,413295.26785714272,{"$f":"IF(BJ411>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ411*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ411>'Ny Regafg'!$F$20,MIN(BJ411-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ411>'Ny Regafg'!$F$21,(BJ411-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":316642.90178571409},{"$f":"IF(BF411>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF411*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF411>'Ny Regafg'!$F$32,MIN(BF411-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF411>'Ny Regafg'!$F$33,(BF411-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},427812.90178571409,427812.90178571409,null,427812.90178571409,0,{"$f":"IF(BF411<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF411-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF411<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF411-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF411,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF411,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP(CF411,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF411,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6700},null,2003,11.972312989984577]
[null,3,18.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H412)),ABS($E$429:$E$491-H412),0))","v":14},0,0,0,18,18,"Stor personbil, diesel",{"$f":"IFERROR(INDEX(K$555:K$617,MATCH($C412,$B$555:$B$617,0)),INDEX(K$555:K$617,MATCH(ROUND($I$231+$C412-$H412,1),$B$555:$B$617,0)))","v":"Toyota"},"Corolla verso","2,2 d-4d",2007,2003,null,12.825761085303551,1,1.3739109728740605E-3,16194.142784474181,408880,16.2,124937.81818181819,31234.454545454548,206085.09090909094,4520,4360,9.0075751882010557E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C412,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C412-$H412,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O412))","v":6.2893081761006289E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C412,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C412-$H412,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O412))","v":0},0,1,0,null,{"$f":"IF(H412 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H412)/100000*W412,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H412","v":1.390706164},0.03,{"$f":"IFERROR(VLOOKUP(B412&\"-\"&H412,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B412&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2003,9.0075751882010557E-2,null,228218.70454545456,0,124937.81818181819,{"$f":"BG412*'Ny Regafg'!$F$4","v":31234.454545454548},null,156172.27272727274,{"$f":"IF(BJ412>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ412*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ412>'Ny Regafg'!$F$20,MIN(BJ412-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":77496.431818181823},{"$f":"IF(BJ412>'Ny Regafg'!$F$21,(BJ412-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF412>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF412*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF412>'Ny Regafg'!$F$32,MIN(BF412-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF412>'Ny Regafg'!$F$33,(BF412-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},72046.431818181823,72046.431818181823,null,72046.431818181823,0,{"$f":"IF(BF412<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF412-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF412<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF412-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF412,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF412,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF412,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF412,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2003,14.42119519248142]
[null,3,18.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H413)),ABS($E$429:$E$491-H413),0))","v":14},0,0,0,18,18,"Stor personbil, diesel","Toyota","Avensis","2,2 stw d-4d",2007,2003,null,12.825761085303551,1,1.3739109728740605E-3,16194.142784474181,408880,16.2,141251.14285714275,35312.785714285688,242790.07142857119,4200,3740,8.5760745803830404E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C413,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C413-$H413,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O413))","v":5.9880239520958084E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C413,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C413-$H413,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O413))","v":0},0,1,0,null,{"$f":"IF(H413 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H413)/100000*W413,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H413","v":1.390706164},0.03,{"$f":"IFERROR(VLOOKUP(B413&\"-\"&H413,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B413&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2003,8.5760745803830404E-2,null,265943.26785714261,0,141251.14285714275,{"$f":"BG413*'Ny Regafg'!$F$4","v":35312.785714285688},null,176563.92857142843,{"$f":"IF(BJ413>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ413*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ413>'Ny Regafg'!$F$20,MIN(BJ413-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":94829.339285714173},{"$f":"IF(BJ413>'Ny Regafg'!$F$21,(BJ413-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF413>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF413*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF413>'Ny Regafg'!$F$32,MIN(BF413-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF413>'Ny Regafg'!$F$33,(BF413-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},89379.339285714173,89379.339285714173,null,89379.339285714173,0,{"$f":"IF(BF413<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF413-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF413<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF413-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF413,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF413,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF413,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF413,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2003,15.146789919147151]
[null,3,19.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H414)),ABS($E$429:$E$491-H414),0))","v":14},0,0,0,19,19,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2007,2002,null,7.8088081515770691,1,8.3648893295022958E-4,15839.367447417992,408880,16.2,330636.2142857142,82659.053571428551,668906.48214285693,5360,6200,0.10850033749424,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C414,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C414-$H414,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O414))","v":7.575757575757576E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C414,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C414-$H414,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O414))","v":0},0,1,0,null,{"$f":"IF(H414 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H414)/100000*W414,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H414","v":1.458467567},0.03,{"$f":"IFERROR(VLOOKUP(B414&\"-\"&H414,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B414&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2002,0.10850033749424,null,841108.16964285681,0,330636.2142857142,{"$f":"BG414*'Ny Regafg'!$F$4","v":82659.053571428551},null,413295.26785714272,{"$f":"IF(BJ414>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ414*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ414>'Ny Regafg'!$F$20,MIN(BJ414-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ414>'Ny Regafg'!$F$21,(BJ414-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":316642.90178571409},{"$f":"IF(BF414>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF414*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF414>'Ny Regafg'!$F$32,MIN(BF414-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF414>'Ny Regafg'!$F$33,(BF414-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},427812.90178571409,427812.90178571409,null,427812.90178571409,0,{"$f":"IF(BF414<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF414-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF414<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF414-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF414,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF414,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP(CF414,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF414,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6700},null,2002,11.972312989984577]
[null,3,19.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H415)),ABS($E$429:$E$491-H415),0))","v":14},0,0,0,19,19,"Stor personbil, diesel","Toyota","Corolla verso","2,2 d-4d",2007,2002,null,7.8088081515770691,1,8.3648893295022958E-4,15839.367447417992,408880,16.2,124937.81818181819,31234.454545454548,206085.09090909094,4520,4360,9.0075751882010557E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C415,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C415-$H415,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O415))","v":6.2893081761006289E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C415,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C415-$H415,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O415))","v":0},0,1,0,null,{"$f":"IF(H415 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H415)/100000*W415,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H415","v":1.458467567},0.03,{"$f":"IFERROR(VLOOKUP(B415&\"-\"&H415,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B415&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2002,9.0075751882010557E-2,null,228218.70454545456,0,124937.81818181819,{"$f":"BG415*'Ny Regafg'!$F$4","v":31234.454545454548},null,156172.27272727274,{"$f":"IF(BJ415>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ415*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ415>'Ny Regafg'!$F$20,MIN(BJ415-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":77496.431818181823},{"$f":"IF(BJ415>'Ny Regafg'!$F$21,(BJ415-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF415>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF415*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF415>'Ny Regafg'!$F$32,MIN(BF415-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF415>'Ny Regafg'!$F$33,(BF415-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},72046.431818181823,72046.431818181823,null,72046.431818181823,0,{"$f":"IF(BF415<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF415-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF415<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF415-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF415,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF415,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF415,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF415,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2002,14.42119519248142]
[null,3,19.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H416)),ABS($E$429:$E$491-H416),0))","v":14},0,0,0,19,19,"Stor personbil, diesel","Toyota","Avensis","2,2 stw d-4d",2007,2002,null,7.8088081515770691,1,8.3648893295022958E-4,15839.367447417992,408880,16.2,141251.14285714275,35312.785714285688,242790.07142857119,4200,3740,8.5760745803830404E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C416,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C416-$H416,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O416))","v":5.9880239520958084E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C416,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C416-$H416,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O416))","v":0},0,1,0,null,{"$f":"IF(H416 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H416)/100000*W416,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H416","v":1.458467567},0.03,{"$f":"IFERROR(VLOOKUP(B416&\"-\"&H416,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B416&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2002,8.5760745803830404E-2,null,265943.26785714261,0,141251.14285714275,{"$f":"BG416*'Ny Regafg'!$F$4","v":35312.785714285688},null,176563.92857142843,{"$f":"IF(BJ416>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ416*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ416>'Ny Regafg'!$F$20,MIN(BJ416-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":94829.339285714173},{"$f":"IF(BJ416>'Ny Regafg'!$F$21,(BJ416-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF416>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF416*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF416>'Ny Regafg'!$F$32,MIN(BF416-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF416>'Ny Regafg'!$F$33,(BF416-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},89379.339285714173,89379.339285714173,null,89379.339285714173,0,{"$f":"IF(BF416<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF416-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF416<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF416-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF416,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF416,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF416,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF416,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2002,15.146789919147151]
[null,3,20.100000000000001,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H417)),ABS($E$429:$E$491-H417),0))","v":14},0,0,0,20,20,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2007,2001,null,4.1050888613473226,1,4.3974206237872433E-4,15490.901363574802,408880,16.2,330636.2142857142,82659.053571428551,668906.48214285693,5360,6200,0.10850033749424,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C417,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C417-$H417,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O417))","v":7.575757575757576E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C417,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C417-$H417,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O417))","v":0},0,1,0,null,{"$f":"IF(H417 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H417)/100000*W417,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H417","v":1.52622897},0.03,{"$f":"IFERROR(VLOOKUP(B417&\"-\"&H417,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B417&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2001,0.10850033749424,null,841108.16964285681,0,330636.2142857142,{"$f":"BG417*'Ny Regafg'!$F$4","v":82659.053571428551},null,413295.26785714272,{"$f":"IF(BJ417>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ417*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ417>'Ny Regafg'!$F$20,MIN(BJ417-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BJ417>'Ny Regafg'!$F$21,(BJ417-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":316642.90178571409},{"$f":"IF(BF417>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF417*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF417>'Ny Regafg'!$F$32,MIN(BF417-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF417>'Ny Regafg'!$F$33,(BF417-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},427812.90178571409,427812.90178571409,null,427812.90178571409,0,{"$f":"IF(BF417<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF417-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF417<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF417-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF417,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF417,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":5360},{"$f":"VLOOKUP(CF417,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF417,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":6700},null,2001,11.972312989984577]
[null,3,20.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H418)),ABS($E$429:$E$491-H418),0))","v":14},0,0,0,20,20,"Stor personbil, diesel","Toyota","Corolla verso","2,2 d-4d",2007,2001,null,4.1050888613473226,1,4.3974206237872433E-4,15490.901363574802,408880,16.2,124937.81818181819,31234.454545454548,206085.09090909094,4520,4360,9.0075751882010557E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C418,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C418-$H418,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O418))","v":6.2893081761006289E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C418,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C418-$H418,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O418))","v":0},0,1,0,null,{"$f":"IF(H418 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H418)/100000*W418,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H418","v":1.52622897},0.03,{"$f":"IFERROR(VLOOKUP(B418&\"-\"&H418,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B418&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2001,9.0075751882010557E-2,null,228218.70454545456,0,124937.81818181819,{"$f":"BG418*'Ny Regafg'!$F$4","v":31234.454545454548},null,156172.27272727274,{"$f":"IF(BJ418>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ418*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ418>'Ny Regafg'!$F$20,MIN(BJ418-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":77496.431818181823},{"$f":"IF(BJ418>'Ny Regafg'!$F$21,(BJ418-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF418>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF418*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF418>'Ny Regafg'!$F$32,MIN(BF418-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF418>'Ny Regafg'!$F$33,(BF418-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},72046.431818181823,72046.431818181823,null,72046.431818181823,0,{"$f":"IF(BF418<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF418-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF418<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF418-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF418,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP('Personbiler - Diesel'!CF418,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4520},{"$f":"VLOOKUP(CF418,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4360},{"$f":"VLOOKUP('Personbiler - Diesel'!CF418,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4860},null,2001,14.42119519248142]
[null,3,20.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H419)),ABS($E$429:$E$491-H419),0))","v":14},0,0,0,20,20,"Stor personbil, diesel","Toyota","Avensis","2,2 stw d-4d",2007,2001,null,4.1050888613473226,1,4.3974206237872433E-4,15490.901363574802,408880,16.2,141251.14285714275,35312.785714285688,242790.07142857119,4200,3740,8.5760745803830404E-2,{"$f":"INDEX(Brændstofpriser!$C$109:$C$139,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":5.2805599173625719},{"$f":"INDEX(Brændstofpriser!$D$109:$D$139,MATCH(input_år,Brændstofpriser!$B$109:$B$139,0))","v":10.395347127192585},{"$f":"IFERROR(INDEX(AE$555:AE$617,MATCH($C419,$B$555:$B$617,0)),INDEX(AE$555:AE$617,MATCH(ROUND($I$231+$C419-$H419,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O419))","v":5.9880239520958084E-2},{"$f":"IFERROR(INDEX(AF$555:AF$617,MATCH($C419,$B$555:$B$617,0)),INDEX(AF$555:AF$617,MATCH(ROUND($I$231+$C419-$H419,1),$B$555:$B$617,0)))*INDEX('Fælles forudsætninger'!$E$448:$E$488,('Fælles forudsætninger'!$C$447-O419))","v":0},0,1,0,null,{"$f":"IF(H419 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*H419)/100000*W419,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},null,null,{"$f":"RepOmk!$D$27+RepOmk!$E$27*'Personbiler - Diesel'!H419","v":1.52622897},0.03,{"$f":"IFERROR(VLOOKUP(B419&\"-\"&H419,AndelVedlAfhKm!$A$2:$C$54,3,FALSE),VLOOKUP(B419&\"-12\",AndelVedlAfhKm!$A$2:$C$54,3,FALSE))","v":0.22797547647607619},936,0,4,35000,null,null,1.2989999999999999,1.1025438452070577,null,null,"Diesel",2001,8.5760745803830404E-2,null,265943.26785714261,0,141251.14285714275,{"$f":"BG419*'Ny Regafg'!$F$4","v":35312.785714285688},null,176563.92857142843,{"$f":"IF(BJ419>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BJ419*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BJ419>'Ny Regafg'!$F$20,MIN(BJ419-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":94829.339285714173},{"$f":"IF(BJ419>'Ny Regafg'!$F$21,(BJ419-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BF419>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BF419*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BF419>'Ny Regafg'!$F$32,MIN(BF419-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BF419>'Ny Regafg'!$F$33,(BF419-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},89379.339285714173,89379.339285714173,null,89379.339285714173,0,{"$f":"IF(BF419<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BF419-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BF419<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BF419-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CF419,PB_D_før_2017!$G$5:$I$31,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP('Personbiler - Diesel'!CF419,PB_D_2017_2021!$G$5:$I$36,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4200},{"$f":"VLOOKUP(CF419,PB_D_før_2017!$G$5:$I$31,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":3740},{"$f":"VLOOKUP('Personbiler - Diesel'!CF419,PB_D_2017_2021!$G$5:$I$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$15,3))","v":4240},null,2001,15.146789919147151]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,null,null,"Grunddata"]
[null,"Matchværdi for løbende alder","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Repræsentativ årgang","årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Udligningsafgift [kr per år]","Brændstof-effektivitet [liter per km, realt forbrug]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstofpris inkl. moms og afgifter [kr per liter]","Brændstof-effektivitet [liter per km oplyst]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Batteri levetid km","Batteri pris","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug"]
[null,{"$f":"IF(COUNTIF(I427:I429,I429)=1,I429+0.1,IF(COUNTIF(I427:I429,I429)=2,I429+0.2,IF(COUNTIF(I427:I429,I429)=3,I429+0.3,0)))","v":0.1},{"$f":"IF(COUNTIF(H230:H429,H429)=1,D429+0.1,IF(COUNTIF(H230:H429,H429)=2,D429+0.2,IF(COUNTIF(H230:H429,H429)=3,D429+0.3,0)))","v":0},{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H429)),ABS($E$429:$E$491-H429),0))","v":0},{"$f":"(IF(G429=0,0,H429))*1","v":0},0.1,1,0,{"$f":"H429+input_år-original_år","v":0},"Lille personbil, diesel","FIAT","500L Wagon","1.3 MJT 95","2021",{"$f":"input_år","v":2021},{"$f":"SUM(Personbiler_trafikarbejde!P32:P52)","v":1199.8680473867221},{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H429,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.37361813401218252},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H429,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":23543.060499397801},327485.38030738995,16.600000000000001,101775,20355,77860,null,null,null,null,null,{"$f":"1/22.4","v":4.4642857142857144E-2},132,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,1,1.0891990104856062]
[null,{"$f":"IF(COUNTIF(I428:I430,I430)=1,I430+0.1,IF(COUNTIF(I428:I430,I430)=2,I430+0.2,IF(COUNTIF(I428:I430,I430)=3,I430+0.3,0)))","v":0.2},{"$f":"IF(COUNTIF(H427:H430,H430)=1,D430+0.1,IF(COUNTIF(H427:H430,H430)=2,D430+0.2,IF(COUNTIF(H427:H430,H430)=3,D430+0.3,0)))","v":0.2},{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H430)),ABS($E$429:$E$491-H430),0))","v":0},{"$f":"(IF(G430=0,0,H430))*1","v":0},0.2,1,0,0,"Lille personbil, diesel","FIAT","500L Wagon","1.3 MJT 95","2021",{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H430,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.37361813401218252},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H430,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":23543.060499397801},327485.38030738995,16.600000000000001,101775,20355,77860,null,null,null,null,null,{"$f":"1/22.4","v":4.4642857142857144E-2},132,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,1,1.0891990104856062]
[null,0.3,0.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H431)),ABS($E$429:$E$491-H431),0))","v":0},0,0.3,1,0,0,"Lille personbil, diesel","FIAT","500L Wagon","1.3 MJT 95","2021",{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H431,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.37361813401218252},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H431,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":23543.060499397801},327485.38030738995,16.600000000000001,101775,20355,77860,null,null,null,null,null,4.4642857142857144E-2,132,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,1,1.0891990104856062]
[null,1.1000000000000001,2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H432)),ABS($E$429:$E$491-H432),0))","v":0},0,{"$f":"(IF(E432=0,0,IF(COUNTIF(E430:E432,E432)=1,E432&\",1\",IF(COUNTIF(E430:E432,E432)=2,E432&\",2\",IF(COUNTIF(E430:E432,E432)=3,E432&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H432>$C432,INDEX(J$429:J431,MATCH($C432,$F$429:$F431,0)),INDEX(J433:J$491,MATCH($C432,$F433:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H432>$C432,INDEX(K$429:K431,MATCH($C432,$F$429:$F431,0)),INDEX(K433:K$491,MATCH($C432,$F433:$F$491,0)))","v":"PEUGEOT"},{"$f":"IF($H432>$C432,INDEX(L$429:L431,MATCH($C432,$F$429:$F431,0)),INDEX(L433:L$491,MATCH($C432,$F433:$F$491,0)))","v":"208"},{"$f":"IF($H432>$C432,INDEX(M$429:M431,MATCH($C432,$F$429:$F431,0)),INDEX(M433:M$491,MATCH($C432,$F433:$F$491,0)))","v":"Gnsn variant"},{"$f":"IF($H432>$C432,INDEX(N$429:N431,MATCH($C432,$F$429:$F431,0)),INDEX(N433:N$491,MATCH($C432,$F433:$F$491,0)))","v":"2019"},{"$f":"O429-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H432,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.7368036213891519},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H432,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":23025.113168410997},{"$f":"IF($H432>$C432,INDEX(U$429:U431,MATCH($C432,$F$429:$F431,0)),INDEX(U433:U$491,MATCH($C432,$F433:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H432>$C432,INDEX(V$429:V431,MATCH($C432,$F$429:$F431,0)),INDEX(V433:V$491,MATCH($C432,$F433:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H432>$C432,INDEX(W$429:W431,MATCH($C432,$F$429:$F431,0)),INDEX(W433:W$491,MATCH($C432,$F433:$F$491,0)))","v":94180.223434032436},{"$f":"IF($H432>$C432,INDEX(X$429:X431,MATCH($C432,$F$429:$F431,0)),INDEX(X433:X$491,MATCH($C432,$F433:$F$491,0)))","v":23250.055858508109},{"$f":"IF($H432>$C432,INDEX(Y$429:Y431,MATCH($C432,$F$429:$F431,0)),INDEX(Y433:Y$491,MATCH($C432,$F433:$F$491,0)))","v":87559.737398659461},null,null,null,null,null,{"$f":"IF($H432>$C432,INDEX(AE$429:AE431,MATCH($C432,$F$429:$F431,0)),INDEX(AE433:AE$491,MATCH($C432,$F433:$F$491,0)))","v":4.2016806722689072E-2},null,null,{"$f":"IF($H432>$C432,INDEX(AH$429:AH431,MATCH($C432,$F$429:$F431,0)),INDEX(AH433:AH$491,MATCH($C432,$F433:$F$491,0)))","v":1},{"$f":"IF($H432>$C432,INDEX(AI$429:AI431,MATCH($C432,$F$429:$F431,0)),INDEX(AI433:AI$491,MATCH($C432,$F433:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H432>$C432,INDEX(AO$429:AO431,MATCH($C432,$F$429:$F431,0)),INDEX(AO433:AO$491,MATCH($C432,$F433:$F$491,0)))","v":0.03},null,{"$f":"IF($H432>$C432,INDEX(AQ$429:AQ431,MATCH($C432,$F$429:$F431,0)),INDEX(AQ433:AQ$491,MATCH($C432,$F433:$F$491,0)))","v":594},{"$f":"IF($H432>$C432,INDEX(AR$429:AR431,MATCH($C432,$F$429:$F431,0)),INDEX(AR433:AR$491,MATCH($C432,$F433:$F$491,0)))","v":0},{"$f":"IF($H432>$C432,INDEX(AS$429:AS431,MATCH($C432,$F$429:$F431,0)),INDEX(AS433:AS$491,MATCH($C432,$F433:$F$491,0)))","v":4},{"$f":"IF($H432>$C432,INDEX(AT$429:AT431,MATCH($C432,$F$429:$F431,0)),INDEX(AT433:AT$491,MATCH($C432,$F433:$F$491,0)))","v":35000},null,null,{"$f":"IF($H432>$C432,INDEX(AW$429:AW431,MATCH($C432,$F$429:$F431,0)),INDEX(AW433:AW$491,MATCH($C432,$F433:$F$491,0)))","v":1},{"$f":"IF($H432>$C432,INDEX(AX$429:AX431,MATCH($C432,$F$429:$F431,0)),INDEX(AX433:AX$491,MATCH($C432,$F433:$F$491,0)))","v":1.0891990104856062}]
[null,1.2,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H433)),ABS($E$429:$E$491-H433),0))","v":0},0,{"$f":"(IF(E433=0,0,IF(COUNTIF(E431:E433,E433)=1,E433&\",1\",IF(COUNTIF(E431:E433,E433)=2,E433&\",2\",IF(COUNTIF(E431:E433,E433)=3,E433&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H433>$C433,INDEX(J$429:J432,MATCH($C433,$F$429:$F432,0)),INDEX(J434:J$491,MATCH($C433,$F434:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H433>$C433,INDEX(K$429:K432,MATCH($C433,$F$429:$F432,0)),INDEX(K434:K$491,MATCH($C433,$F434:$F$491,0)))","v":"CITROEN"},{"$f":"IF($H433>$C433,INDEX(L$429:L432,MATCH($C433,$F$429:$F432,0)),INDEX(L434:L$491,MATCH($C433,$F434:$F$491,0)))","v":"C3"},{"$f":"IF($H433>$C433,INDEX(M$429:M432,MATCH($C433,$F$429:$F432,0)),INDEX(M434:M$491,MATCH($C433,$F434:$F$491,0)))","v":"Gnsn variant"},{"$f":"IF($H433>$C433,INDEX(N$429:N432,MATCH($C433,$F$429:$F432,0)),INDEX(N434:N$491,MATCH($C433,$F434:$F$491,0)))","v":"2019"},{"$f":"O430-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H433,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.7368036213891519},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H433,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":23025.113168410997},{"$f":"IF($H433>$C433,INDEX(U$429:U432,MATCH($C433,$F$429:$F432,0)),INDEX(U434:U$491,MATCH($C433,$F434:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H433>$C433,INDEX(V$429:V432,MATCH($C433,$F$429:$F432,0)),INDEX(V434:V$491,MATCH($C433,$F434:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H433>$C433,INDEX(W$429:W432,MATCH($C433,$F$429:$F432,0)),INDEX(W434:W$491,MATCH($C433,$F434:$F$491,0)))","v":75153.191459978378},{"$f":"IF($H433>$C433,INDEX(X$429:X432,MATCH($C433,$F$429:$F432,0)),INDEX(X434:X$491,MATCH($C433,$F434:$F$491,0)))","v":18493.297864994594},{"$f":"IF($H433>$C433,INDEX(Y$429:Y432,MATCH($C433,$F$429:$F432,0)),INDEX(Y434:Y$491,MATCH($C433,$F434:$F$491,0)))","v":71343.515926227017},null,null,null,null,null,{"$f":"IF($H433>$C433,INDEX(AE$429:AE432,MATCH($C433,$F$429:$F432,0)),INDEX(AE434:AE$491,MATCH($C433,$F434:$F$491,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H433>$C433,INDEX(AH$429:AH432,MATCH($C433,$F$429:$F432,0)),INDEX(AH434:AH$491,MATCH($C433,$F434:$F$491,0)))","v":1},{"$f":"IF($H433>$C433,INDEX(AI$429:AI432,MATCH($C433,$F$429:$F432,0)),INDEX(AI434:AI$491,MATCH($C433,$F434:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H433>$C433,INDEX(AO$429:AO432,MATCH($C433,$F$429:$F432,0)),INDEX(AO434:AO$491,MATCH($C433,$F434:$F$491,0)))","v":0.03},null,{"$f":"IF($H433>$C433,INDEX(AQ$429:AQ432,MATCH($C433,$F$429:$F432,0)),INDEX(AQ434:AQ$491,MATCH($C433,$F434:$F$491,0)))","v":594},{"$f":"IF($H433>$C433,INDEX(AR$429:AR432,MATCH($C433,$F$429:$F432,0)),INDEX(AR434:AR$491,MATCH($C433,$F434:$F$491,0)))","v":0},{"$f":"IF($H433>$C433,INDEX(AS$429:AS432,MATCH($C433,$F$429:$F432,0)),INDEX(AS434:AS$491,MATCH($C433,$F434:$F$491,0)))","v":4},{"$f":"IF($H433>$C433,INDEX(AT$429:AT432,MATCH($C433,$F$429:$F432,0)),INDEX(AT434:AT$491,MATCH($C433,$F434:$F$491,0)))","v":35000},null,null,{"$f":"IF($H433>$C433,INDEX(AW$429:AW432,MATCH($C433,$F$429:$F432,0)),INDEX(AW434:AW$491,MATCH($C433,$F434:$F$491,0)))","v":1},{"$f":"IF($H433>$C433,INDEX(AX$429:AX432,MATCH($C433,$F$429:$F432,0)),INDEX(AX434:AX$491,MATCH($C433,$F434:$F$491,0)))","v":1.0891990104856062}]
[null,1.3,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H434)),ABS($E$429:$E$491-H434),0))","v":0},0,0,0,1,1,{"$f":"IF($H434>$C434,INDEX(J$429:J433,MATCH($C434,$F$429:$F433,0)),INDEX(J435:J$491,MATCH($C434,$F435:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H434>$C434,INDEX(K$429:K433,MATCH($C434,$F$429:$F433,0)),INDEX(K435:K$491,MATCH($C434,$F435:$F$491,0)))","v":"PEUGEOT"},{"$f":"IF($H434>$C434,INDEX(L$429:L433,MATCH($C434,$F$429:$F433,0)),INDEX(L435:L$491,MATCH($C434,$F435:$F$491,0)))","v":"2008"},{"$f":"IF($H434>$C434,INDEX(M$429:M433,MATCH($C434,$F$429:$F433,0)),INDEX(M435:M$491,MATCH($C434,$F435:$F$491,0)))","v":"Gnsn variant"},{"$f":"IF($H434>$C434,INDEX(N$429:N433,MATCH($C434,$F$429:$F433,0)),INDEX(N435:N$491,MATCH($C434,$F435:$F$491,0)))","v":"2019"},2020,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H434,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.7368036213891519},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H434,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":23025.113168410997},{"$f":"IF($H434>$C434,INDEX(U$429:U433,MATCH($C434,$F$429:$F433,0)),INDEX(U435:U$491,MATCH($C434,$F435:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H434>$C434,INDEX(V$429:V433,MATCH($C434,$F$429:$F433,0)),INDEX(V435:V$491,MATCH($C434,$F435:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H434>$C434,INDEX(W$429:W433,MATCH($C434,$F$429:$F433,0)),INDEX(W435:W$491,MATCH($C434,$F435:$F$491,0)))","v":113207.24324324304},{"$f":"IF($H434>$C434,INDEX(X$429:X433,MATCH($C434,$F$429:$F433,0)),INDEX(X435:X$491,MATCH($C434,$F435:$F$491,0)))","v":28006.810810810759},{"$f":"IF($H434>$C434,INDEX(Y$429:Y433,MATCH($C434,$F$429:$F433,0)),INDEX(Y435:Y$491,MATCH($C434,$F435:$F$491,0)))","v":123775.9459459457},null,null,null,null,null,{"$f":"IF($H434>$C434,INDEX(AE$429:AE433,MATCH($C434,$F$429:$F433,0)),INDEX(AE435:AE$491,MATCH($C434,$F435:$F$491,0)))","v":0.05},null,null,{"$f":"IF($H434>$C434,INDEX(AH$429:AH433,MATCH($C434,$F$429:$F433,0)),INDEX(AH435:AH$491,MATCH($C434,$F435:$F$491,0)))","v":1},{"$f":"IF($H434>$C434,INDEX(AI$429:AI433,MATCH($C434,$F$429:$F433,0)),INDEX(AI435:AI$491,MATCH($C434,$F435:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H434>$C434,INDEX(AO$429:AO433,MATCH($C434,$F$429:$F433,0)),INDEX(AO435:AO$491,MATCH($C434,$F435:$F$491,0)))","v":0.03},null,{"$f":"IF($H434>$C434,INDEX(AQ$429:AQ433,MATCH($C434,$F$429:$F433,0)),INDEX(AQ435:AQ$491,MATCH($C434,$F435:$F$491,0)))","v":594},{"$f":"IF($H434>$C434,INDEX(AR$429:AR433,MATCH($C434,$F$429:$F433,0)),INDEX(AR435:AR$491,MATCH($C434,$F435:$F$491,0)))","v":0},{"$f":"IF($H434>$C434,INDEX(AS$429:AS433,MATCH($C434,$F$429:$F433,0)),INDEX(AS435:AS$491,MATCH($C434,$F435:$F$491,0)))","v":4},{"$f":"IF($H434>$C434,INDEX(AT$429:AT433,MATCH($C434,$F$429:$F433,0)),INDEX(AT435:AT$491,MATCH($C434,$F435:$F$491,0)))","v":35000},null,null,{"$f":"IF($H434>$C434,INDEX(AW$429:AW433,MATCH($C434,$F$429:$F433,0)),INDEX(AW435:AW$491,MATCH($C434,$F435:$F$491,0)))","v":1},{"$f":"IF($H434>$C434,INDEX(AX$429:AX433,MATCH($C434,$F$429:$F433,0)),INDEX(AX435:AX$491,MATCH($C434,$F435:$F$491,0)))","v":1.0891990104856062}]
[null,2.1,2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H435)),ABS($E$429:$E$491-H435),0))","v":2},2,2.1,1,2,2,{"$f":"J449","v":"Lille personbil, diesel"},"PEUGEOT","208","Gnsn variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H435,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.72059394171859037},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H435,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":22518.560678705948},327485.38030738995,16.600000000000001,94180.223434032436,23250.055858508109,87559.737398659461,null,null,null,null,null,4.2016806722689072E-2,null,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$55","v":1.0891990104856062}]
[null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H436)),ABS($E$429:$E$491-H436),0))","v":2},2,2.2000000000000002,1,2,2,{"$f":"J435","v":"Lille personbil, diesel"},"CITROEN","C3","Gnsn variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H436,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.72059394171859037},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H436,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":22518.560678705948},327485.38030738995,16.600000000000001,75153.191459978378,18493.297864994594,71343.515926227017,null,null,null,null,null,4.6082949308755762E-2,null,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,{"$f":"AW435","v":1},{"$f":"AX435","v":1.0891990104856062}]
[null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H437)),ABS($E$429:$E$491-H437),0))","v":2},2,2.2999999999999998,1,2,2,{"$f":"J436","v":"Lille personbil, diesel"},"PEUGEOT","2008","Gnsn variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H437,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.72059394171859037},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H437,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":22518.560678705948},327485.38030738995,16.600000000000001,113207.24324324304,28006.810810810759,123775.9459459457,null,null,null,null,null,0.05,null,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,{"$f":"AW436","v":1},{"$f":"AX436","v":1.0891990104856062}]
[null,3.1,2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H438)),ABS($E$429:$E$491-H438),0))","v":2},0,{"$f":"(IF(E438=0,0,IF(COUNTIF(E436:E438,E438)=1,E438&\",1\",IF(COUNTIF(E436:E438,E438)=2,E438&\",2\",IF(COUNTIF(E436:E438,E438)=3,E438&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H438>$C438,INDEX(J$429:J437,MATCH($C438,$F$429:$F437,0)),INDEX(J439:J$491,MATCH($C438,$F439:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H438>$C438,INDEX(K$429:K437,MATCH($C438,$F$429:$F437,0)),INDEX(K439:K$491,MATCH($C438,$F439:$F$491,0)))","v":"PEUGEOT"},{"$f":"IF($H438>$C438,INDEX(L$429:L437,MATCH($C438,$F$429:$F437,0)),INDEX(L439:L$491,MATCH($C438,$F439:$F$491,0)))","v":"208"},{"$f":"IF($H438>$C438,INDEX(M$429:M437,MATCH($C438,$F$429:$F437,0)),INDEX(M439:M$491,MATCH($C438,$F439:$F$491,0)))","v":"Gnsn variant"},{"$f":"IF($H438>$C438,INDEX(N$429:N437,MATCH($C438,$F$429:$F437,0)),INDEX(N439:N$491,MATCH($C438,$F439:$F$491,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H438,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":5.4617417812560589},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H438,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":22023.152343774433},{"$f":"IF($H438>$C438,INDEX(U$429:U437,MATCH($C438,$F$429:$F437,0)),INDEX(U439:U$491,MATCH($C438,$F439:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H438>$C438,INDEX(V$429:V437,MATCH($C438,$F$429:$F437,0)),INDEX(V439:V$491,MATCH($C438,$F439:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H438>$C438,INDEX(W$429:W437,MATCH($C438,$F$429:$F437,0)),INDEX(W439:W$491,MATCH($C438,$F439:$F$491,0)))","v":94180.223434032436},{"$f":"IF($H438>$C438,INDEX(X$429:X437,MATCH($C438,$F$429:$F437,0)),INDEX(X439:X$491,MATCH($C438,$F439:$F$491,0)))","v":23250.055858508109},{"$f":"IF($H438>$C438,INDEX(Y$429:Y437,MATCH($C438,$F$429:$F437,0)),INDEX(Y439:Y$491,MATCH($C438,$F439:$F$491,0)))","v":87559.737398659461},null,null,null,null,null,{"$f":"IF($H438>$C438,INDEX(AE$429:AE437,MATCH($C438,$F$429:$F437,0)),INDEX(AE439:AE$491,MATCH($C438,$F439:$F$491,0)))","v":4.2016806722689072E-2},null,null,{"$f":"IF($H438>$C438,INDEX(AH$429:AH437,MATCH($C438,$F$429:$F437,0)),INDEX(AH439:AH$491,MATCH($C438,$F439:$F$491,0)))","v":1},{"$f":"IF($H438>$C438,INDEX(AI$429:AI437,MATCH($C438,$F$429:$F437,0)),INDEX(AI439:AI$491,MATCH($C438,$F439:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H438>$C438,INDEX(AO$429:AO437,MATCH($C438,$F$429:$F437,0)),INDEX(AO439:AO$491,MATCH($C438,$F439:$F$491,0)))","v":0.03},null,{"$f":"IF($H438>$C438,INDEX(AQ$429:AQ437,MATCH($C438,$F$429:$F437,0)),INDEX(AQ439:AQ$491,MATCH($C438,$F439:$F$491,0)))","v":594},{"$f":"IF($H438>$C438,INDEX(AR$429:AR437,MATCH($C438,$F$429:$F437,0)),INDEX(AR439:AR$491,MATCH($C438,$F439:$F$491,0)))","v":0},{"$f":"IF($H438>$C438,INDEX(AS$429:AS437,MATCH($C438,$F$429:$F437,0)),INDEX(AS439:AS$491,MATCH($C438,$F439:$F$491,0)))","v":4},{"$f":"IF($H438>$C438,INDEX(AT$429:AT437,MATCH($C438,$F$429:$F437,0)),INDEX(AT439:AT$491,MATCH($C438,$F439:$F$491,0)))","v":35000},null,null,{"$f":"IF($H438>$C438,INDEX(AW$429:AW437,MATCH($C438,$F$429:$F437,0)),INDEX(AW439:AW$491,MATCH($C438,$F439:$F$491,0)))","v":1},{"$f":"IF($H438>$C438,INDEX(AX$429:AX437,MATCH($C438,$F$429:$F437,0)),INDEX(AX439:AX$491,MATCH($C438,$F439:$F$491,0)))","v":1.0891990104856062}]
[null,3.2,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H439)),ABS($E$429:$E$491-H439),0))","v":2},0,0,0,3,3,{"$f":"IF($H439>$C439,INDEX(J$429:J438,MATCH($C439,$F$429:$F438,0)),INDEX(J440:J$491,MATCH($C439,$F440:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H439>$C439,INDEX(K$429:K438,MATCH($C439,$F$429:$F438,0)),INDEX(K440:K$491,MATCH($C439,$F440:$F$491,0)))","v":"CITROEN"},{"$f":"IF($H439>$C439,INDEX(L$429:L438,MATCH($C439,$F$429:$F438,0)),INDEX(L440:L$491,MATCH($C439,$F440:$F$491,0)))","v":"C3"},{"$f":"IF($H439>$C439,INDEX(M$429:M438,MATCH($C439,$F$429:$F438,0)),INDEX(M440:M$491,MATCH($C439,$F440:$F$491,0)))","v":"Gnsn variant"},{"$f":"IF($H439>$C439,INDEX(N$429:N438,MATCH($C439,$F$429:$F438,0)),INDEX(N440:N$491,MATCH($C439,$F440:$F$491,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H439,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":5.4617417812560589},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H439,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":22023.152343774433},{"$f":"IF($H439>$C439,INDEX(U$429:U438,MATCH($C439,$F$429:$F438,0)),INDEX(U440:U$491,MATCH($C439,$F440:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H439>$C439,INDEX(V$429:V438,MATCH($C439,$F$429:$F438,0)),INDEX(V440:V$491,MATCH($C439,$F440:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H439>$C439,INDEX(W$429:W438,MATCH($C439,$F$429:$F438,0)),INDEX(W440:W$491,MATCH($C439,$F440:$F$491,0)))","v":75153.191459978378},{"$f":"IF($H439>$C439,INDEX(X$429:X438,MATCH($C439,$F$429:$F438,0)),INDEX(X440:X$491,MATCH($C439,$F440:$F$491,0)))","v":18493.297864994594},{"$f":"IF($H439>$C439,INDEX(Y$429:Y438,MATCH($C439,$F$429:$F438,0)),INDEX(Y440:Y$491,MATCH($C439,$F440:$F$491,0)))","v":71343.515926227017},null,null,null,null,null,{"$f":"IF($H439>$C439,INDEX(AE$429:AE438,MATCH($C439,$F$429:$F438,0)),INDEX(AE440:AE$491,MATCH($C439,$F440:$F$491,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H439>$C439,INDEX(AH$429:AH438,MATCH($C439,$F$429:$F438,0)),INDEX(AH440:AH$491,MATCH($C439,$F440:$F$491,0)))","v":1},{"$f":"IF($H439>$C439,INDEX(AI$429:AI438,MATCH($C439,$F$429:$F438,0)),INDEX(AI440:AI$491,MATCH($C439,$F440:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H439>$C439,INDEX(AO$429:AO438,MATCH($C439,$F$429:$F438,0)),INDEX(AO440:AO$491,MATCH($C439,$F440:$F$491,0)))","v":0.03},null,{"$f":"IF($H439>$C439,INDEX(AQ$429:AQ438,MATCH($C439,$F$429:$F438,0)),INDEX(AQ440:AQ$491,MATCH($C439,$F440:$F$491,0)))","v":594},{"$f":"IF($H439>$C439,INDEX(AR$429:AR438,MATCH($C439,$F$429:$F438,0)),INDEX(AR440:AR$491,MATCH($C439,$F440:$F$491,0)))","v":0},{"$f":"IF($H439>$C439,INDEX(AS$429:AS438,MATCH($C439,$F$429:$F438,0)),INDEX(AS440:AS$491,MATCH($C439,$F440:$F$491,0)))","v":4},{"$f":"IF($H439>$C439,INDEX(AT$429:AT438,MATCH($C439,$F$429:$F438,0)),INDEX(AT440:AT$491,MATCH($C439,$F440:$F$491,0)))","v":35000},null,null,{"$f":"IF($H439>$C439,INDEX(AW$429:AW438,MATCH($C439,$F$429:$F438,0)),INDEX(AW440:AW$491,MATCH($C439,$F440:$F$491,0)))","v":1},{"$f":"IF($H439>$C439,INDEX(AX$429:AX438,MATCH($C439,$F$429:$F438,0)),INDEX(AX440:AX$491,MATCH($C439,$F440:$F$491,0)))","v":1.0891990104856062}]
[null,3.3,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H440)),ABS($E$429:$E$491-H440),0))","v":2},0,0,0,3,3,{"$f":"IF($H440>$C440,INDEX(J$429:J439,MATCH($C440,$F$429:$F439,0)),INDEX(J441:J$491,MATCH($C440,$F441:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H440>$C440,INDEX(K$429:K439,MATCH($C440,$F$429:$F439,0)),INDEX(K441:K$491,MATCH($C440,$F441:$F$491,0)))","v":"PEUGEOT"},{"$f":"IF($H440>$C440,INDEX(L$429:L439,MATCH($C440,$F$429:$F439,0)),INDEX(L441:L$491,MATCH($C440,$F441:$F$491,0)))","v":"2008"},{"$f":"IF($H440>$C440,INDEX(M$429:M439,MATCH($C440,$F$429:$F439,0)),INDEX(M441:M$491,MATCH($C440,$F441:$F$491,0)))","v":"Gnsn variant"},{"$f":"IF($H440>$C440,INDEX(N$429:N439,MATCH($C440,$F$429:$F439,0)),INDEX(N441:N$491,MATCH($C440,$F441:$F$491,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H440,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":5.4617417812560589},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H440,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":22023.152343774433},{"$f":"IF($H440>$C440,INDEX(U$429:U439,MATCH($C440,$F$429:$F439,0)),INDEX(U441:U$491,MATCH($C440,$F441:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H440>$C440,INDEX(V$429:V439,MATCH($C440,$F$429:$F439,0)),INDEX(V441:V$491,MATCH($C440,$F441:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H440>$C440,INDEX(W$429:W439,MATCH($C440,$F$429:$F439,0)),INDEX(W441:W$491,MATCH($C440,$F441:$F$491,0)))","v":113207.24324324304},{"$f":"IF($H440>$C440,INDEX(X$429:X439,MATCH($C440,$F$429:$F439,0)),INDEX(X441:X$491,MATCH($C440,$F441:$F$491,0)))","v":28006.810810810759},{"$f":"IF($H440>$C440,INDEX(Y$429:Y439,MATCH($C440,$F$429:$F439,0)),INDEX(Y441:Y$491,MATCH($C440,$F441:$F$491,0)))","v":123775.9459459457},null,null,null,null,null,{"$f":"IF($H440>$C440,INDEX(AE$429:AE439,MATCH($C440,$F$429:$F439,0)),INDEX(AE441:AE$491,MATCH($C440,$F441:$F$491,0)))","v":0.05},null,null,{"$f":"IF($H440>$C440,INDEX(AH$429:AH439,MATCH($C440,$F$429:$F439,0)),INDEX(AH441:AH$491,MATCH($C440,$F441:$F$491,0)))","v":1},{"$f":"IF($H440>$C440,INDEX(AI$429:AI439,MATCH($C440,$F$429:$F439,0)),INDEX(AI441:AI$491,MATCH($C440,$F441:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H440>$C440,INDEX(AO$429:AO439,MATCH($C440,$F$429:$F439,0)),INDEX(AO441:AO$491,MATCH($C440,$F441:$F$491,0)))","v":0.03},null,{"$f":"IF($H440>$C440,INDEX(AQ$429:AQ439,MATCH($C440,$F$429:$F439,0)),INDEX(AQ441:AQ$491,MATCH($C440,$F441:$F$491,0)))","v":594},{"$f":"IF($H440>$C440,INDEX(AR$429:AR439,MATCH($C440,$F$429:$F439,0)),INDEX(AR441:AR$491,MATCH($C440,$F441:$F$491,0)))","v":0},{"$f":"IF($H440>$C440,INDEX(AS$429:AS439,MATCH($C440,$F$429:$F439,0)),INDEX(AS441:AS$491,MATCH($C440,$F441:$F$491,0)))","v":4},{"$f":"IF($H440>$C440,INDEX(AT$429:AT439,MATCH($C440,$F$429:$F439,0)),INDEX(AT441:AT$491,MATCH($C440,$F441:$F$491,0)))","v":35000},null,null,{"$f":"IF($H440>$C440,INDEX(AW$429:AW439,MATCH($C440,$F$429:$F439,0)),INDEX(AW441:AW$491,MATCH($C440,$F441:$F$491,0)))","v":1},{"$f":"IF($H440>$C440,INDEX(AX$429:AX439,MATCH($C440,$F$429:$F439,0)),INDEX(AX441:AX$491,MATCH($C440,$F441:$F$491,0)))","v":1.0891990104856062}]
[null,4.0999999999999996,2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H441)),ABS($E$429:$E$491-H441),0))","v":2},0,0,0,4,4,{"$f":"IF($H441>$C441,INDEX(J$429:J440,MATCH($C441,$F$429:$F440,0)),INDEX(J442:J$491,MATCH($C441,$F442:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H441>$C441,INDEX(K$429:K440,MATCH($C441,$F$429:$F440,0)),INDEX(K442:K$491,MATCH($C441,$F442:$F$491,0)))","v":"PEUGEOT"},{"$f":"IF($H441>$C441,INDEX(L$429:L440,MATCH($C441,$F$429:$F440,0)),INDEX(L442:L$491,MATCH($C441,$F442:$F$491,0)))","v":"208"},{"$f":"IF($H441>$C441,INDEX(M$429:M440,MATCH($C441,$F$429:$F440,0)),INDEX(M442:M$491,MATCH($C441,$F442:$F$491,0)))","v":"Gnsn variant"},{"$f":"IF($H441>$C441,INDEX(N$429:N440,MATCH($C441,$F$429:$F440,0)),INDEX(N442:N$491,MATCH($C441,$F442:$F$491,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H441,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18.02784418448093},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H441,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21538.642992211389},{"$f":"IF($H441>$C441,INDEX(U$429:U440,MATCH($C441,$F$429:$F440,0)),INDEX(U442:U$491,MATCH($C441,$F442:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H441>$C441,INDEX(V$429:V440,MATCH($C441,$F$429:$F440,0)),INDEX(V442:V$491,MATCH($C441,$F442:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H441>$C441,INDEX(W$429:W440,MATCH($C441,$F$429:$F440,0)),INDEX(W442:W$491,MATCH($C441,$F442:$F$491,0)))","v":94180.223434032436},{"$f":"IF($H441>$C441,INDEX(X$429:X440,MATCH($C441,$F$429:$F440,0)),INDEX(X442:X$491,MATCH($C441,$F442:$F$491,0)))","v":23250.055858508109},{"$f":"IF($H441>$C441,INDEX(Y$429:Y440,MATCH($C441,$F$429:$F440,0)),INDEX(Y442:Y$491,MATCH($C441,$F442:$F$491,0)))","v":87559.737398659461},null,null,null,null,null,{"$f":"IF($H441>$C441,INDEX(AE$429:AE440,MATCH($C441,$F$429:$F440,0)),INDEX(AE442:AE$491,MATCH($C441,$F442:$F$491,0)))","v":4.2016806722689072E-2},null,null,{"$f":"IF($H441>$C441,INDEX(AH$429:AH440,MATCH($C441,$F$429:$F440,0)),INDEX(AH442:AH$491,MATCH($C441,$F442:$F$491,0)))","v":1},{"$f":"IF($H441>$C441,INDEX(AI$429:AI440,MATCH($C441,$F$429:$F440,0)),INDEX(AI442:AI$491,MATCH($C441,$F442:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H441>$C441,INDEX(AO$429:AO440,MATCH($C441,$F$429:$F440,0)),INDEX(AO442:AO$491,MATCH($C441,$F442:$F$491,0)))","v":0.03},null,{"$f":"IF($H441>$C441,INDEX(AQ$429:AQ440,MATCH($C441,$F$429:$F440,0)),INDEX(AQ442:AQ$491,MATCH($C441,$F442:$F$491,0)))","v":594},{"$f":"IF($H441>$C441,INDEX(AR$429:AR440,MATCH($C441,$F$429:$F440,0)),INDEX(AR442:AR$491,MATCH($C441,$F442:$F$491,0)))","v":0},{"$f":"IF($H441>$C441,INDEX(AS$429:AS440,MATCH($C441,$F$429:$F440,0)),INDEX(AS442:AS$491,MATCH($C441,$F442:$F$491,0)))","v":4},{"$f":"IF($H441>$C441,INDEX(AT$429:AT440,MATCH($C441,$F$429:$F440,0)),INDEX(AT442:AT$491,MATCH($C441,$F442:$F$491,0)))","v":35000},null,null,{"$f":"IF($H441>$C441,INDEX(AW$429:AW440,MATCH($C441,$F$429:$F440,0)),INDEX(AW442:AW$491,MATCH($C441,$F442:$F$491,0)))","v":1},{"$f":"IF($H441>$C441,INDEX(AX$429:AX440,MATCH($C441,$F$429:$F440,0)),INDEX(AX442:AX$491,MATCH($C441,$F442:$F$491,0)))","v":1.0891990104856062}]
[null,4.2,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H442)),ABS($E$429:$E$491-H442),0))","v":2},0,0,0,4,4,{"$f":"IF($H442>$C442,INDEX(J$429:J441,MATCH($C442,$F$429:$F441,0)),INDEX(J443:J$491,MATCH($C442,$F443:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H442>$C442,INDEX(K$429:K441,MATCH($C442,$F$429:$F441,0)),INDEX(K443:K$491,MATCH($C442,$F443:$F$491,0)))","v":"CITROEN"},{"$f":"IF($H442>$C442,INDEX(L$429:L441,MATCH($C442,$F$429:$F441,0)),INDEX(L443:L$491,MATCH($C442,$F443:$F$491,0)))","v":"C3"},{"$f":"IF($H442>$C442,INDEX(M$429:M441,MATCH($C442,$F$429:$F441,0)),INDEX(M443:M$491,MATCH($C442,$F443:$F$491,0)))","v":"Gnsn variant"},{"$f":"IF($H442>$C442,INDEX(N$429:N441,MATCH($C442,$F$429:$F441,0)),INDEX(N443:N$491,MATCH($C442,$F443:$F$491,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H442,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18.02784418448093},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H442,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21538.642992211389},{"$f":"IF($H442>$C442,INDEX(U$429:U441,MATCH($C442,$F$429:$F441,0)),INDEX(U443:U$491,MATCH($C442,$F443:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H442>$C442,INDEX(V$429:V441,MATCH($C442,$F$429:$F441,0)),INDEX(V443:V$491,MATCH($C442,$F443:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H442>$C442,INDEX(W$429:W441,MATCH($C442,$F$429:$F441,0)),INDEX(W443:W$491,MATCH($C442,$F443:$F$491,0)))","v":75153.191459978378},{"$f":"IF($H442>$C442,INDEX(X$429:X441,MATCH($C442,$F$429:$F441,0)),INDEX(X443:X$491,MATCH($C442,$F443:$F$491,0)))","v":18493.297864994594},{"$f":"IF($H442>$C442,INDEX(Y$429:Y441,MATCH($C442,$F$429:$F441,0)),INDEX(Y443:Y$491,MATCH($C442,$F443:$F$491,0)))","v":71343.515926227017},null,null,null,null,null,{"$f":"IF($H442>$C442,INDEX(AE$429:AE441,MATCH($C442,$F$429:$F441,0)),INDEX(AE443:AE$491,MATCH($C442,$F443:$F$491,0)))","v":4.6082949308755762E-2},null,null,{"$f":"IF($H442>$C442,INDEX(AH$429:AH441,MATCH($C442,$F$429:$F441,0)),INDEX(AH443:AH$491,MATCH($C442,$F443:$F$491,0)))","v":1},{"$f":"IF($H442>$C442,INDEX(AI$429:AI441,MATCH($C442,$F$429:$F441,0)),INDEX(AI443:AI$491,MATCH($C442,$F443:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H442>$C442,INDEX(AO$429:AO441,MATCH($C442,$F$429:$F441,0)),INDEX(AO443:AO$491,MATCH($C442,$F443:$F$491,0)))","v":0.03},null,{"$f":"IF($H442>$C442,INDEX(AQ$429:AQ441,MATCH($C442,$F$429:$F441,0)),INDEX(AQ443:AQ$491,MATCH($C442,$F443:$F$491,0)))","v":594},{"$f":"IF($H442>$C442,INDEX(AR$429:AR441,MATCH($C442,$F$429:$F441,0)),INDEX(AR443:AR$491,MATCH($C442,$F443:$F$491,0)))","v":0},{"$f":"IF($H442>$C442,INDEX(AS$429:AS441,MATCH($C442,$F$429:$F441,0)),INDEX(AS443:AS$491,MATCH($C442,$F443:$F$491,0)))","v":4},{"$f":"IF($H442>$C442,INDEX(AT$429:AT441,MATCH($C442,$F$429:$F441,0)),INDEX(AT443:AT$491,MATCH($C442,$F443:$F$491,0)))","v":35000},null,null,{"$f":"IF($H442>$C442,INDEX(AW$429:AW441,MATCH($C442,$F$429:$F441,0)),INDEX(AW443:AW$491,MATCH($C442,$F443:$F$491,0)))","v":1},{"$f":"IF($H442>$C442,INDEX(AX$429:AX441,MATCH($C442,$F$429:$F441,0)),INDEX(AX443:AX$491,MATCH($C442,$F443:$F$491,0)))","v":1.0891990104856062}]
[null,4.3,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H443)),ABS($E$429:$E$491-H443),0))","v":2},0,0,0,4,4,{"$f":"IF($H443>$C443,INDEX(J$429:J442,MATCH($C443,$F$429:$F442,0)),INDEX(J444:J$491,MATCH($C443,$F444:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H443>$C443,INDEX(K$429:K442,MATCH($C443,$F$429:$F442,0)),INDEX(K444:K$491,MATCH($C443,$F444:$F$491,0)))","v":"PEUGEOT"},{"$f":"IF($H443>$C443,INDEX(L$429:L442,MATCH($C443,$F$429:$F442,0)),INDEX(L444:L$491,MATCH($C443,$F444:$F$491,0)))","v":"2008"},{"$f":"IF($H443>$C443,INDEX(M$429:M442,MATCH($C443,$F$429:$F442,0)),INDEX(M444:M$491,MATCH($C443,$F444:$F$491,0)))","v":"Gnsn variant"},{"$f":"IF($H443>$C443,INDEX(N$429:N442,MATCH($C443,$F$429:$F442,0)),INDEX(N444:N$491,MATCH($C443,$F444:$F$491,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H443,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18.02784418448093},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H443,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21538.642992211389},{"$f":"IF($H443>$C443,INDEX(U$429:U442,MATCH($C443,$F$429:$F442,0)),INDEX(U444:U$491,MATCH($C443,$F444:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H443>$C443,INDEX(V$429:V442,MATCH($C443,$F$429:$F442,0)),INDEX(V444:V$491,MATCH($C443,$F444:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H443>$C443,INDEX(W$429:W442,MATCH($C443,$F$429:$F442,0)),INDEX(W444:W$491,MATCH($C443,$F444:$F$491,0)))","v":113207.24324324304},{"$f":"IF($H443>$C443,INDEX(X$429:X442,MATCH($C443,$F$429:$F442,0)),INDEX(X444:X$491,MATCH($C443,$F444:$F$491,0)))","v":28006.810810810759},{"$f":"IF($H443>$C443,INDEX(Y$429:Y442,MATCH($C443,$F$429:$F442,0)),INDEX(Y444:Y$491,MATCH($C443,$F444:$F$491,0)))","v":123775.9459459457},null,null,null,null,null,{"$f":"IF($H443>$C443,INDEX(AE$429:AE442,MATCH($C443,$F$429:$F442,0)),INDEX(AE444:AE$491,MATCH($C443,$F444:$F$491,0)))","v":0.05},null,null,{"$f":"IF($H443>$C443,INDEX(AH$429:AH442,MATCH($C443,$F$429:$F442,0)),INDEX(AH444:AH$491,MATCH($C443,$F444:$F$491,0)))","v":1},{"$f":"IF($H443>$C443,INDEX(AI$429:AI442,MATCH($C443,$F$429:$F442,0)),INDEX(AI444:AI$491,MATCH($C443,$F444:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H443>$C443,INDEX(AO$429:AO442,MATCH($C443,$F$429:$F442,0)),INDEX(AO444:AO$491,MATCH($C443,$F444:$F$491,0)))","v":0.03},null,{"$f":"IF($H443>$C443,INDEX(AQ$429:AQ442,MATCH($C443,$F$429:$F442,0)),INDEX(AQ444:AQ$491,MATCH($C443,$F444:$F$491,0)))","v":594},{"$f":"IF($H443>$C443,INDEX(AR$429:AR442,MATCH($C443,$F$429:$F442,0)),INDEX(AR444:AR$491,MATCH($C443,$F444:$F$491,0)))","v":0},{"$f":"IF($H443>$C443,INDEX(AS$429:AS442,MATCH($C443,$F$429:$F442,0)),INDEX(AS444:AS$491,MATCH($C443,$F444:$F$491,0)))","v":4},{"$f":"IF($H443>$C443,INDEX(AT$429:AT442,MATCH($C443,$F$429:$F442,0)),INDEX(AT444:AT$491,MATCH($C443,$F444:$F$491,0)))","v":35000},null,null,{"$f":"IF($H443>$C443,INDEX(AW$429:AW442,MATCH($C443,$F$429:$F442,0)),INDEX(AW444:AW$491,MATCH($C443,$F444:$F$491,0)))","v":1},{"$f":"IF($H443>$C443,INDEX(AX$429:AX442,MATCH($C443,$F$429:$F442,0)),INDEX(AX444:AX$491,MATCH($C443,$F444:$F$491,0)))","v":1.0891990104856062}]
[null,5.0999999999999996,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H444)),ABS($E$429:$E$491-H444),0))","v":6},0,0,0,5,5,{"$f":"IF($H444>$C444,INDEX(J$429:J443,MATCH($C444,$F$429:$F443,0)),INDEX(J445:J$491,MATCH($C444,$F445:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H444>$C444,INDEX(K$429:K443,MATCH($C444,$F$429:$F443,0)),INDEX(K445:K$491,MATCH($C444,$F445:$F$491,0)))","v":"Hyundai"},{"$f":"IF($H444>$C444,INDEX(L$429:L443,MATCH($C444,$F$429:$F443,0)),INDEX(L445:L$491,MATCH($C444,$F445:$F$491,0)))","v":"I20"},{"$f":"IF($H444>$C444,INDEX(M$429:M443,MATCH($C444,$F$429:$F443,0)),INDEX(M445:M$491,MATCH($C444,$F445:$F$491,0)))","v":"1.1 crdi 5 dørs hatchback"},{"$f":"IF($H444>$C444,INDEX(N$429:N443,MATCH($C444,$F$429:$F443,0)),INDEX(N445:N$491,MATCH($C444,$F445:$F$491,0)))","v":2015},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H444,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":31.491865305342184},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H444,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21064.79284638273},{"$f":"IF($H444>$C444,INDEX(U$429:U443,MATCH($C444,$F$429:$F443,0)),INDEX(U445:U$491,MATCH($C444,$F445:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H444>$C444,INDEX(V$429:V443,MATCH($C444,$F$429:$F443,0)),INDEX(V445:V$491,MATCH($C444,$F445:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H444>$C444,INDEX(W$429:W443,MATCH($C444,$F$429:$F443,0)),INDEX(W445:W$491,MATCH($C444,$F445:$F$491,0)))","v":81901.713464228582},{"$f":"IF($H444>$C444,INDEX(X$429:X443,MATCH($C444,$F$429:$F443,0)),INDEX(X445:X$491,MATCH($C444,$F445:$F$491,0)))","v":20475.428366057145},{"$f":"IF($H444>$C444,INDEX(Y$429:Y443,MATCH($C444,$F$429:$F443,0)),INDEX(Y445:Y$491,MATCH($C444,$F445:$F$491,0)))","v":50050.71274542858},null,null,null,null,null,{"$f":"IF($H444>$C444,INDEX(AE$429:AE443,MATCH($C444,$F$429:$F443,0)),INDEX(AE445:AE$491,MATCH($C444,$F445:$F$491,0)))","v":3.4129692832764506E-2},null,null,{"$f":"IF($H444>$C444,INDEX(AH$429:AH443,MATCH($C444,$F$429:$F443,0)),INDEX(AH445:AH$491,MATCH($C444,$F445:$F$491,0)))","v":1},{"$f":"IF($H444>$C444,INDEX(AI$429:AI443,MATCH($C444,$F$429:$F443,0)),INDEX(AI445:AI$491,MATCH($C444,$F445:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H444>$C444,INDEX(AO$429:AO443,MATCH($C444,$F$429:$F443,0)),INDEX(AO445:AO$491,MATCH($C444,$F445:$F$491,0)))","v":0.03},null,{"$f":"IF($H444>$C444,INDEX(AQ$429:AQ443,MATCH($C444,$F$429:$F443,0)),INDEX(AQ445:AQ$491,MATCH($C444,$F445:$F$491,0)))","v":594},{"$f":"IF($H444>$C444,INDEX(AR$429:AR443,MATCH($C444,$F$429:$F443,0)),INDEX(AR445:AR$491,MATCH($C444,$F445:$F$491,0)))","v":0},{"$f":"IF($H444>$C444,INDEX(AS$429:AS443,MATCH($C444,$F$429:$F443,0)),INDEX(AS445:AS$491,MATCH($C444,$F445:$F$491,0)))","v":4},{"$f":"IF($H444>$C444,INDEX(AT$429:AT443,MATCH($C444,$F$429:$F443,0)),INDEX(AT445:AT$491,MATCH($C444,$F445:$F$491,0)))","v":35000},null,null,{"$f":"IF($H444>$C444,INDEX(AW$429:AW443,MATCH($C444,$F$429:$F443,0)),INDEX(AW445:AW$491,MATCH($C444,$F445:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H444>$C444,INDEX(AX$429:AX443,MATCH($C444,$F$429:$F443,0)),INDEX(AX445:AX$491,MATCH($C444,$F445:$F$491,0)))","v":1.1025438452070577}]
[null,5.2,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H445)),ABS($E$429:$E$491-H445),0))","v":6},0,0,0,5,5,{"$f":"IF($H445>$C445,INDEX(J$429:J444,MATCH($C445,$F$429:$F444,0)),INDEX(J446:J$491,MATCH($C445,$F446:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H445>$C445,INDEX(K$429:K444,MATCH($C445,$F$429:$F444,0)),INDEX(K446:K$491,MATCH($C445,$F446:$F$491,0)))","v":"Opel"},{"$f":"IF($H445>$C445,INDEX(L$429:L444,MATCH($C445,$F$429:$F444,0)),INDEX(L446:L$491,MATCH($C445,$F446:$F$491,0)))","v":"Corsa"},{"$f":"IF($H445>$C445,INDEX(M$429:M444,MATCH($C445,$F$429:$F444,0)),INDEX(M446:M$491,MATCH($C445,$F446:$F$491,0)))","v":"1,3cdti 5-dørs"},{"$f":"IF($H445>$C445,INDEX(N$429:N444,MATCH($C445,$F$429:$F444,0)),INDEX(N446:N$491,MATCH($C445,$F446:$F$491,0)))","v":2015},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H445,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":31.491865305342184},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H445,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21064.79284638273},{"$f":"IF($H445>$C445,INDEX(U$429:U444,MATCH($C445,$F$429:$F444,0)),INDEX(U446:U$491,MATCH($C445,$F446:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H445>$C445,INDEX(V$429:V444,MATCH($C445,$F$429:$F444,0)),INDEX(V446:V$491,MATCH($C445,$F446:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H445>$C445,INDEX(W$429:W444,MATCH($C445,$F$429:$F444,0)),INDEX(W446:W$491,MATCH($C445,$F446:$F$491,0)))","v":97243.142857142855},{"$f":"IF($H445>$C445,INDEX(X$429:X444,MATCH($C445,$F$429:$F444,0)),INDEX(X446:X$491,MATCH($C445,$F446:$F$491,0)))","v":24310.785714285714},{"$f":"IF($H445>$C445,INDEX(Y$429:Y444,MATCH($C445,$F$429:$F444,0)),INDEX(Y446:Y$491,MATCH($C445,$F446:$F$491,0)))","v":76015.892857142841},null,null,null,null,null,{"$f":"IF($H445>$C445,INDEX(AE$429:AE444,MATCH($C445,$F$429:$F444,0)),INDEX(AE446:AE$491,MATCH($C445,$F446:$F$491,0)))","v":3.3333333333333333E-2},null,null,{"$f":"IF($H445>$C445,INDEX(AH$429:AH444,MATCH($C445,$F$429:$F444,0)),INDEX(AH446:AH$491,MATCH($C445,$F446:$F$491,0)))","v":1},{"$f":"IF($H445>$C445,INDEX(AI$429:AI444,MATCH($C445,$F$429:$F444,0)),INDEX(AI446:AI$491,MATCH($C445,$F446:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H445>$C445,INDEX(AO$429:AO444,MATCH($C445,$F$429:$F444,0)),INDEX(AO446:AO$491,MATCH($C445,$F446:$F$491,0)))","v":0.03},null,{"$f":"IF($H445>$C445,INDEX(AQ$429:AQ444,MATCH($C445,$F$429:$F444,0)),INDEX(AQ446:AQ$491,MATCH($C445,$F446:$F$491,0)))","v":594},{"$f":"IF($H445>$C445,INDEX(AR$429:AR444,MATCH($C445,$F$429:$F444,0)),INDEX(AR446:AR$491,MATCH($C445,$F446:$F$491,0)))","v":0},{"$f":"IF($H445>$C445,INDEX(AS$429:AS444,MATCH($C445,$F$429:$F444,0)),INDEX(AS446:AS$491,MATCH($C445,$F446:$F$491,0)))","v":4},{"$f":"IF($H445>$C445,INDEX(AT$429:AT444,MATCH($C445,$F$429:$F444,0)),INDEX(AT446:AT$491,MATCH($C445,$F446:$F$491,0)))","v":35000},null,null,{"$f":"IF($H445>$C445,INDEX(AW$429:AW444,MATCH($C445,$F$429:$F444,0)),INDEX(AW446:AW$491,MATCH($C445,$F446:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H445>$C445,INDEX(AX$429:AX444,MATCH($C445,$F$429:$F444,0)),INDEX(AX446:AX$491,MATCH($C445,$F446:$F$491,0)))","v":1.1025438452070577}]
[null,5.3,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H446)),ABS($E$429:$E$491-H446),0))","v":6},0,0,0,5,5,{"$f":"IF($H446>$C446,INDEX(J$429:J445,MATCH($C446,$F$429:$F445,0)),INDEX(J447:J$491,MATCH($C446,$F447:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H446>$C446,INDEX(K$429:K445,MATCH($C446,$F$429:$F445,0)),INDEX(K447:K$491,MATCH($C446,$F447:$F$491,0)))","v":"Kia"},{"$f":"IF($H446>$C446,INDEX(L$429:L445,MATCH($C446,$F$429:$F445,0)),INDEX(L447:L$491,MATCH($C446,$F447:$F$491,0)))","v":"Rio"},{"$f":"IF($H446>$C446,INDEX(M$429:M445,MATCH($C446,$F$429:$F445,0)),INDEX(M447:M$491,MATCH($C446,$F447:$F$491,0)))","v":"1.1 crdi 5-dørs man. 6"},{"$f":"IF($H446>$C446,INDEX(N$429:N445,MATCH($C446,$F$429:$F445,0)),INDEX(N447:N$491,MATCH($C446,$F447:$F$491,0)))","v":2015},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H446,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":31.491865305342184},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H446,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21064.79284638273},{"$f":"IF($H446>$C446,INDEX(U$429:U445,MATCH($C446,$F$429:$F445,0)),INDEX(U447:U$491,MATCH($C446,$F447:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H446>$C446,INDEX(V$429:V445,MATCH($C446,$F$429:$F445,0)),INDEX(V447:V$491,MATCH($C446,$F447:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H446>$C446,INDEX(W$429:W445,MATCH($C446,$F$429:$F445,0)),INDEX(W447:W$491,MATCH($C446,$F447:$F$491,0)))","v":83045.71428571429},{"$f":"IF($H446>$C446,INDEX(X$429:X445,MATCH($C446,$F$429:$F445,0)),INDEX(X447:X$491,MATCH($C446,$F447:$F$491,0)))","v":20761.428571428572},{"$f":"IF($H446>$C446,INDEX(Y$429:Y445,MATCH($C446,$F$429:$F445,0)),INDEX(Y447:Y$491,MATCH($C446,$F447:$F$491,0)))","v":58195.714285714304},null,null,null,null,null,{"$f":"IF($H446>$C446,INDEX(AE$429:AE445,MATCH($C446,$F$429:$F445,0)),INDEX(AE447:AE$491,MATCH($C446,$F447:$F$491,0)))","v":3.5971223021582732E-2},null,null,{"$f":"IF($H446>$C446,INDEX(AH$429:AH445,MATCH($C446,$F$429:$F445,0)),INDEX(AH447:AH$491,MATCH($C446,$F447:$F$491,0)))","v":1},{"$f":"IF($H446>$C446,INDEX(AI$429:AI445,MATCH($C446,$F$429:$F445,0)),INDEX(AI447:AI$491,MATCH($C446,$F447:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H446>$C446,INDEX(AO$429:AO445,MATCH($C446,$F$429:$F445,0)),INDEX(AO447:AO$491,MATCH($C446,$F447:$F$491,0)))","v":0.03},null,{"$f":"IF($H446>$C446,INDEX(AQ$429:AQ445,MATCH($C446,$F$429:$F445,0)),INDEX(AQ447:AQ$491,MATCH($C446,$F447:$F$491,0)))","v":594},{"$f":"IF($H446>$C446,INDEX(AR$429:AR445,MATCH($C446,$F$429:$F445,0)),INDEX(AR447:AR$491,MATCH($C446,$F447:$F$491,0)))","v":0},{"$f":"IF($H446>$C446,INDEX(AS$429:AS445,MATCH($C446,$F$429:$F445,0)),INDEX(AS447:AS$491,MATCH($C446,$F447:$F$491,0)))","v":4},{"$f":"IF($H446>$C446,INDEX(AT$429:AT445,MATCH($C446,$F$429:$F445,0)),INDEX(AT447:AT$491,MATCH($C446,$F447:$F$491,0)))","v":35000},null,null,{"$f":"IF($H446>$C446,INDEX(AW$429:AW445,MATCH($C446,$F$429:$F445,0)),INDEX(AW447:AW$491,MATCH($C446,$F447:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H446>$C446,INDEX(AX$429:AX445,MATCH($C446,$F$429:$F445,0)),INDEX(AX447:AX$491,MATCH($C446,$F447:$F$491,0)))","v":1.1025438452070577}]
[null,6.1,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H447)),ABS($E$429:$E$491-H447),0))","v":6},6,6.1,1,6,6,{"$f":"J461","v":"Lille personbil, diesel"},"Hyundai","I20","1.1 crdi 5 dørs hatchback",2015,2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H447,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":37.123664061579682},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H447,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20601.36740376231},327485.38030738995,16.600000000000001,81901.713464228582,20475.428366057145,50050.71274542858,null,null,null,null,null,3.4129692832764506E-2,null,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,{"$f":"AW461","v":1.2989999999999999},{"$f":"AX461","v":1.1025438452070577}]
[null,6.2,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H448)),ABS($E$429:$E$491-H448),0))","v":6},6,6.2,1,6,6,{"$f":"J447","v":"Lille personbil, diesel"},"Opel","Corsa","1,3cdti 5-dørs",2015,2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H448,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":37.123664061579682},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H448,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20601.36740376231},327485.38030738995,16.600000000000001,97243.142857142855,24310.785714285714,76015.892857142841,null,null,null,null,null,3.3333333333333333E-2,null,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,{"$f":"AW447","v":1.2989999999999999},{"$f":"AX447","v":1.1025438452070577}]
[null,6.3,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H449)),ABS($E$429:$E$491-H449),0))","v":6},6,6.3,1,6,6,{"$f":"J448","v":"Lille personbil, diesel"},"Kia","Rio","1.1 crdi 5-dørs man. 6",2015,2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H449,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":37.123664061579682},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H449,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20601.36740376231},327485.38030738995,16.600000000000001,83045.71428571429,20761.428571428572,58195.714285714304,null,null,null,null,null,3.5971223021582732E-2,null,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,{"$f":"AW448","v":1.2989999999999999},{"$f":"AX448","v":1.1025438452070577}]
[null,7.1,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H450)),ABS($E$429:$E$491-H450),0))","v":6},0,0,0,7,7,{"$f":"IF($H450>$C450,INDEX(J$429:J449,MATCH($C450,$F$429:$F449,0)),INDEX(J451:J$491,MATCH($C450,$F451:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H450>$C450,INDEX(K$429:K449,MATCH($C450,$F$429:$F449,0)),INDEX(K451:K$491,MATCH($C450,$F451:$F$491,0)))","v":"Hyundai"},{"$f":"IF($H450>$C450,INDEX(L$429:L449,MATCH($C450,$F$429:$F449,0)),INDEX(L451:L$491,MATCH($C450,$F451:$F$491,0)))","v":"I20"},{"$f":"IF($H450>$C450,INDEX(M$429:M449,MATCH($C450,$F$429:$F449,0)),INDEX(M451:M$491,MATCH($C450,$F451:$F$491,0)))","v":"1.1 crdi 5 dørs hatchback"},{"$f":"IF($H450>$C450,INDEX(N$429:N449,MATCH($C450,$F$429:$F449,0)),INDEX(N451:N$491,MATCH($C450,$F451:$F$491,0)))","v":2015},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H450,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":64.514335701456318},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H450,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20148.137320879548},{"$f":"IF($H450>$C450,INDEX(U$429:U449,MATCH($C450,$F$429:$F449,0)),INDEX(U451:U$491,MATCH($C450,$F451:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H450>$C450,INDEX(V$429:V449,MATCH($C450,$F$429:$F449,0)),INDEX(V451:V$491,MATCH($C450,$F451:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H450>$C450,INDEX(W$429:W449,MATCH($C450,$F$429:$F449,0)),INDEX(W451:W$491,MATCH($C450,$F451:$F$491,0)))","v":81901.713464228582},{"$f":"IF($H450>$C450,INDEX(X$429:X449,MATCH($C450,$F$429:$F449,0)),INDEX(X451:X$491,MATCH($C450,$F451:$F$491,0)))","v":20475.428366057145},{"$f":"IF($H450>$C450,INDEX(Y$429:Y449,MATCH($C450,$F$429:$F449,0)),INDEX(Y451:Y$491,MATCH($C450,$F451:$F$491,0)))","v":50050.71274542858},null,null,null,null,null,{"$f":"IF($H450>$C450,INDEX(AE$429:AE449,MATCH($C450,$F$429:$F449,0)),INDEX(AE451:AE$491,MATCH($C450,$F451:$F$491,0)))","v":3.4129692832764506E-2},null,null,{"$f":"IF($H450>$C450,INDEX(AH$429:AH449,MATCH($C450,$F$429:$F449,0)),INDEX(AH451:AH$491,MATCH($C450,$F451:$F$491,0)))","v":1},{"$f":"IF($H450>$C450,INDEX(AI$429:AI449,MATCH($C450,$F$429:$F449,0)),INDEX(AI451:AI$491,MATCH($C450,$F451:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H450>$C450,INDEX(AO$429:AO449,MATCH($C450,$F$429:$F449,0)),INDEX(AO451:AO$491,MATCH($C450,$F451:$F$491,0)))","v":0.03},null,{"$f":"IF($H450>$C450,INDEX(AQ$429:AQ449,MATCH($C450,$F$429:$F449,0)),INDEX(AQ451:AQ$491,MATCH($C450,$F451:$F$491,0)))","v":594},{"$f":"IF($H450>$C450,INDEX(AR$429:AR449,MATCH($C450,$F$429:$F449,0)),INDEX(AR451:AR$491,MATCH($C450,$F451:$F$491,0)))","v":0},{"$f":"IF($H450>$C450,INDEX(AS$429:AS449,MATCH($C450,$F$429:$F449,0)),INDEX(AS451:AS$491,MATCH($C450,$F451:$F$491,0)))","v":4},{"$f":"IF($H450>$C450,INDEX(AT$429:AT449,MATCH($C450,$F$429:$F449,0)),INDEX(AT451:AT$491,MATCH($C450,$F451:$F$491,0)))","v":35000},null,null,{"$f":"IF($H450>$C450,INDEX(AW$429:AW449,MATCH($C450,$F$429:$F449,0)),INDEX(AW451:AW$491,MATCH($C450,$F451:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H450>$C450,INDEX(AX$429:AX449,MATCH($C450,$F$429:$F449,0)),INDEX(AX451:AX$491,MATCH($C450,$F451:$F$491,0)))","v":1.1025438452070577}]
[null,7.2,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H451)),ABS($E$429:$E$491-H451),0))","v":6},0,0,0,7,7,{"$f":"IF($H451>$C451,INDEX(J$429:J450,MATCH($C451,$F$429:$F450,0)),INDEX(J452:J$491,MATCH($C451,$F452:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H451>$C451,INDEX(K$429:K450,MATCH($C451,$F$429:$F450,0)),INDEX(K452:K$491,MATCH($C451,$F452:$F$491,0)))","v":"Opel"},{"$f":"IF($H451>$C451,INDEX(L$429:L450,MATCH($C451,$F$429:$F450,0)),INDEX(L452:L$491,MATCH($C451,$F452:$F$491,0)))","v":"Corsa"},{"$f":"IF($H451>$C451,INDEX(M$429:M450,MATCH($C451,$F$429:$F450,0)),INDEX(M452:M$491,MATCH($C451,$F452:$F$491,0)))","v":"1,3cdti 5-dørs"},{"$f":"IF($H451>$C451,INDEX(N$429:N450,MATCH($C451,$F$429:$F450,0)),INDEX(N452:N$491,MATCH($C451,$F452:$F$491,0)))","v":2015},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H451,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":64.514335701456318},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H451,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20148.137320879548},{"$f":"IF($H451>$C451,INDEX(U$429:U450,MATCH($C451,$F$429:$F450,0)),INDEX(U452:U$491,MATCH($C451,$F452:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H451>$C451,INDEX(V$429:V450,MATCH($C451,$F$429:$F450,0)),INDEX(V452:V$491,MATCH($C451,$F452:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H451>$C451,INDEX(W$429:W450,MATCH($C451,$F$429:$F450,0)),INDEX(W452:W$491,MATCH($C451,$F452:$F$491,0)))","v":97243.142857142855},{"$f":"IF($H451>$C451,INDEX(X$429:X450,MATCH($C451,$F$429:$F450,0)),INDEX(X452:X$491,MATCH($C451,$F452:$F$491,0)))","v":24310.785714285714},{"$f":"IF($H451>$C451,INDEX(Y$429:Y450,MATCH($C451,$F$429:$F450,0)),INDEX(Y452:Y$491,MATCH($C451,$F452:$F$491,0)))","v":76015.892857142841},null,null,null,null,null,{"$f":"IF($H451>$C451,INDEX(AE$429:AE450,MATCH($C451,$F$429:$F450,0)),INDEX(AE452:AE$491,MATCH($C451,$F452:$F$491,0)))","v":3.3333333333333333E-2},null,null,{"$f":"IF($H451>$C451,INDEX(AH$429:AH450,MATCH($C451,$F$429:$F450,0)),INDEX(AH452:AH$491,MATCH($C451,$F452:$F$491,0)))","v":1},{"$f":"IF($H451>$C451,INDEX(AI$429:AI450,MATCH($C451,$F$429:$F450,0)),INDEX(AI452:AI$491,MATCH($C451,$F452:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H451>$C451,INDEX(AO$429:AO450,MATCH($C451,$F$429:$F450,0)),INDEX(AO452:AO$491,MATCH($C451,$F452:$F$491,0)))","v":0.03},null,{"$f":"IF($H451>$C451,INDEX(AQ$429:AQ450,MATCH($C451,$F$429:$F450,0)),INDEX(AQ452:AQ$491,MATCH($C451,$F452:$F$491,0)))","v":594},{"$f":"IF($H451>$C451,INDEX(AR$429:AR450,MATCH($C451,$F$429:$F450,0)),INDEX(AR452:AR$491,MATCH($C451,$F452:$F$491,0)))","v":0},{"$f":"IF($H451>$C451,INDEX(AS$429:AS450,MATCH($C451,$F$429:$F450,0)),INDEX(AS452:AS$491,MATCH($C451,$F452:$F$491,0)))","v":4},{"$f":"IF($H451>$C451,INDEX(AT$429:AT450,MATCH($C451,$F$429:$F450,0)),INDEX(AT452:AT$491,MATCH($C451,$F452:$F$491,0)))","v":35000},null,null,{"$f":"IF($H451>$C451,INDEX(AW$429:AW450,MATCH($C451,$F$429:$F450,0)),INDEX(AW452:AW$491,MATCH($C451,$F452:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H451>$C451,INDEX(AX$429:AX450,MATCH($C451,$F$429:$F450,0)),INDEX(AX452:AX$491,MATCH($C451,$F452:$F$491,0)))","v":1.1025438452070577}]
[null,7.3,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H452)),ABS($E$429:$E$491-H452),0))","v":6},0,0,0,7,7,{"$f":"IF($H452>$C452,INDEX(J$429:J451,MATCH($C452,$F$429:$F451,0)),INDEX(J453:J$491,MATCH($C452,$F453:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H452>$C452,INDEX(K$429:K451,MATCH($C452,$F$429:$F451,0)),INDEX(K453:K$491,MATCH($C452,$F453:$F$491,0)))","v":"Kia"},{"$f":"IF($H452>$C452,INDEX(L$429:L451,MATCH($C452,$F$429:$F451,0)),INDEX(L453:L$491,MATCH($C452,$F453:$F$491,0)))","v":"Rio"},{"$f":"IF($H452>$C452,INDEX(M$429:M451,MATCH($C452,$F$429:$F451,0)),INDEX(M453:M$491,MATCH($C452,$F453:$F$491,0)))","v":"1.1 crdi 5-dørs man. 6"},{"$f":"IF($H452>$C452,INDEX(N$429:N451,MATCH($C452,$F$429:$F451,0)),INDEX(N453:N$491,MATCH($C452,$F453:$F$491,0)))","v":2015},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H452,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":64.514335701456318},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H452,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20148.137320879548},{"$f":"IF($H452>$C452,INDEX(U$429:U451,MATCH($C452,$F$429:$F451,0)),INDEX(U453:U$491,MATCH($C452,$F453:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H452>$C452,INDEX(V$429:V451,MATCH($C452,$F$429:$F451,0)),INDEX(V453:V$491,MATCH($C452,$F453:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H452>$C452,INDEX(W$429:W451,MATCH($C452,$F$429:$F451,0)),INDEX(W453:W$491,MATCH($C452,$F453:$F$491,0)))","v":83045.71428571429},{"$f":"IF($H452>$C452,INDEX(X$429:X451,MATCH($C452,$F$429:$F451,0)),INDEX(X453:X$491,MATCH($C452,$F453:$F$491,0)))","v":20761.428571428572},{"$f":"IF($H452>$C452,INDEX(Y$429:Y451,MATCH($C452,$F$429:$F451,0)),INDEX(Y453:Y$491,MATCH($C452,$F453:$F$491,0)))","v":58195.714285714304},null,null,null,null,null,{"$f":"IF($H452>$C452,INDEX(AE$429:AE451,MATCH($C452,$F$429:$F451,0)),INDEX(AE453:AE$491,MATCH($C452,$F453:$F$491,0)))","v":3.5971223021582732E-2},null,null,{"$f":"IF($H452>$C452,INDEX(AH$429:AH451,MATCH($C452,$F$429:$F451,0)),INDEX(AH453:AH$491,MATCH($C452,$F453:$F$491,0)))","v":1},{"$f":"IF($H452>$C452,INDEX(AI$429:AI451,MATCH($C452,$F$429:$F451,0)),INDEX(AI453:AI$491,MATCH($C452,$F453:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H452>$C452,INDEX(AO$429:AO451,MATCH($C452,$F$429:$F451,0)),INDEX(AO453:AO$491,MATCH($C452,$F453:$F$491,0)))","v":0.03},null,{"$f":"IF($H452>$C452,INDEX(AQ$429:AQ451,MATCH($C452,$F$429:$F451,0)),INDEX(AQ453:AQ$491,MATCH($C452,$F453:$F$491,0)))","v":594},{"$f":"IF($H452>$C452,INDEX(AR$429:AR451,MATCH($C452,$F$429:$F451,0)),INDEX(AR453:AR$491,MATCH($C452,$F453:$F$491,0)))","v":0},{"$f":"IF($H452>$C452,INDEX(AS$429:AS451,MATCH($C452,$F$429:$F451,0)),INDEX(AS453:AS$491,MATCH($C452,$F453:$F$491,0)))","v":4},{"$f":"IF($H452>$C452,INDEX(AT$429:AT451,MATCH($C452,$F$429:$F451,0)),INDEX(AT453:AT$491,MATCH($C452,$F453:$F$491,0)))","v":35000},null,null,{"$f":"IF($H452>$C452,INDEX(AW$429:AW451,MATCH($C452,$F$429:$F451,0)),INDEX(AW453:AW$491,MATCH($C452,$F453:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H452>$C452,INDEX(AX$429:AX451,MATCH($C452,$F$429:$F451,0)),INDEX(AX453:AX$491,MATCH($C452,$F453:$F$491,0)))","v":1.1025438452070577}]
[null,8.1,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H453)),ABS($E$429:$E$491-H453),0))","v":6},0,0,0,8,8,{"$f":"IF($H453>$C453,INDEX(J$429:J452,MATCH($C453,$F$429:$F452,0)),INDEX(J454:J$491,MATCH($C453,$F454:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H453>$C453,INDEX(K$429:K452,MATCH($C453,$F$429:$F452,0)),INDEX(K454:K$491,MATCH($C453,$F454:$F$491,0)))","v":"Hyundai"},{"$f":"IF($H453>$C453,INDEX(L$429:L452,MATCH($C453,$F$429:$F452,0)),INDEX(L454:L$491,MATCH($C453,$F454:$F$491,0)))","v":"I20"},{"$f":"IF($H453>$C453,INDEX(M$429:M452,MATCH($C453,$F$429:$F452,0)),INDEX(M454:M$491,MATCH($C453,$F454:$F$491,0)))","v":"1.1 crdi 5 dørs hatchback"},{"$f":"IF($H453>$C453,INDEX(N$429:N452,MATCH($C453,$F$429:$F452,0)),INDEX(N454:N$491,MATCH($C453,$F454:$F$491,0)))","v":2015},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H453,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":108.43594528391053},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H453,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":19704.878299820193},{"$f":"IF($H453>$C453,INDEX(U$429:U452,MATCH($C453,$F$429:$F452,0)),INDEX(U454:U$491,MATCH($C453,$F454:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H453>$C453,INDEX(V$429:V452,MATCH($C453,$F$429:$F452,0)),INDEX(V454:V$491,MATCH($C453,$F454:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H453>$C453,INDEX(W$429:W452,MATCH($C453,$F$429:$F452,0)),INDEX(W454:W$491,MATCH($C453,$F454:$F$491,0)))","v":81901.713464228582},{"$f":"IF($H453>$C453,INDEX(X$429:X452,MATCH($C453,$F$429:$F452,0)),INDEX(X454:X$491,MATCH($C453,$F454:$F$491,0)))","v":20475.428366057145},{"$f":"IF($H453>$C453,INDEX(Y$429:Y452,MATCH($C453,$F$429:$F452,0)),INDEX(Y454:Y$491,MATCH($C453,$F454:$F$491,0)))","v":50050.71274542858},null,null,null,null,null,{"$f":"IF($H453>$C453,INDEX(AE$429:AE452,MATCH($C453,$F$429:$F452,0)),INDEX(AE454:AE$491,MATCH($C453,$F454:$F$491,0)))","v":3.4129692832764506E-2},null,null,{"$f":"IF($H453>$C453,INDEX(AH$429:AH452,MATCH($C453,$F$429:$F452,0)),INDEX(AH454:AH$491,MATCH($C453,$F454:$F$491,0)))","v":1},{"$f":"IF($H453>$C453,INDEX(AI$429:AI452,MATCH($C453,$F$429:$F452,0)),INDEX(AI454:AI$491,MATCH($C453,$F454:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H453>$C453,INDEX(AO$429:AO452,MATCH($C453,$F$429:$F452,0)),INDEX(AO454:AO$491,MATCH($C453,$F454:$F$491,0)))","v":0.03},null,{"$f":"IF($H453>$C453,INDEX(AQ$429:AQ452,MATCH($C453,$F$429:$F452,0)),INDEX(AQ454:AQ$491,MATCH($C453,$F454:$F$491,0)))","v":594},{"$f":"IF($H453>$C453,INDEX(AR$429:AR452,MATCH($C453,$F$429:$F452,0)),INDEX(AR454:AR$491,MATCH($C453,$F454:$F$491,0)))","v":0},{"$f":"IF($H453>$C453,INDEX(AS$429:AS452,MATCH($C453,$F$429:$F452,0)),INDEX(AS454:AS$491,MATCH($C453,$F454:$F$491,0)))","v":4},{"$f":"IF($H453>$C453,INDEX(AT$429:AT452,MATCH($C453,$F$429:$F452,0)),INDEX(AT454:AT$491,MATCH($C453,$F454:$F$491,0)))","v":35000},null,null,{"$f":"IF($H453>$C453,INDEX(AW$429:AW452,MATCH($C453,$F$429:$F452,0)),INDEX(AW454:AW$491,MATCH($C453,$F454:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H453>$C453,INDEX(AX$429:AX452,MATCH($C453,$F$429:$F452,0)),INDEX(AX454:AX$491,MATCH($C453,$F454:$F$491,0)))","v":1.1025438452070577}]
[null,8.1999999999999993,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H454)),ABS($E$429:$E$491-H454),0))","v":6},0,0,0,8,8,{"$f":"IF($H454>$C454,INDEX(J$429:J453,MATCH($C454,$F$429:$F453,0)),INDEX(J455:J$491,MATCH($C454,$F455:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H454>$C454,INDEX(K$429:K453,MATCH($C454,$F$429:$F453,0)),INDEX(K455:K$491,MATCH($C454,$F455:$F$491,0)))","v":"Opel"},{"$f":"IF($H454>$C454,INDEX(L$429:L453,MATCH($C454,$F$429:$F453,0)),INDEX(L455:L$491,MATCH($C454,$F455:$F$491,0)))","v":"Corsa"},{"$f":"IF($H454>$C454,INDEX(M$429:M453,MATCH($C454,$F$429:$F453,0)),INDEX(M455:M$491,MATCH($C454,$F455:$F$491,0)))","v":"1,3cdti 5-dørs"},{"$f":"IF($H454>$C454,INDEX(N$429:N453,MATCH($C454,$F$429:$F453,0)),INDEX(N455:N$491,MATCH($C454,$F455:$F$491,0)))","v":2015},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H454,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":108.43594528391053},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H454,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":19704.878299820193},{"$f":"IF($H454>$C454,INDEX(U$429:U453,MATCH($C454,$F$429:$F453,0)),INDEX(U455:U$491,MATCH($C454,$F455:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H454>$C454,INDEX(V$429:V453,MATCH($C454,$F$429:$F453,0)),INDEX(V455:V$491,MATCH($C454,$F455:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H454>$C454,INDEX(W$429:W453,MATCH($C454,$F$429:$F453,0)),INDEX(W455:W$491,MATCH($C454,$F455:$F$491,0)))","v":97243.142857142855},{"$f":"IF($H454>$C454,INDEX(X$429:X453,MATCH($C454,$F$429:$F453,0)),INDEX(X455:X$491,MATCH($C454,$F455:$F$491,0)))","v":24310.785714285714},{"$f":"IF($H454>$C454,INDEX(Y$429:Y453,MATCH($C454,$F$429:$F453,0)),INDEX(Y455:Y$491,MATCH($C454,$F455:$F$491,0)))","v":76015.892857142841},null,null,null,null,null,{"$f":"IF($H454>$C454,INDEX(AE$429:AE453,MATCH($C454,$F$429:$F453,0)),INDEX(AE455:AE$491,MATCH($C454,$F455:$F$491,0)))","v":3.3333333333333333E-2},null,null,{"$f":"IF($H454>$C454,INDEX(AH$429:AH453,MATCH($C454,$F$429:$F453,0)),INDEX(AH455:AH$491,MATCH($C454,$F455:$F$491,0)))","v":1},{"$f":"IF($H454>$C454,INDEX(AI$429:AI453,MATCH($C454,$F$429:$F453,0)),INDEX(AI455:AI$491,MATCH($C454,$F455:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H454>$C454,INDEX(AO$429:AO453,MATCH($C454,$F$429:$F453,0)),INDEX(AO455:AO$491,MATCH($C454,$F455:$F$491,0)))","v":0.03},null,{"$f":"IF($H454>$C454,INDEX(AQ$429:AQ453,MATCH($C454,$F$429:$F453,0)),INDEX(AQ455:AQ$491,MATCH($C454,$F455:$F$491,0)))","v":594},{"$f":"IF($H454>$C454,INDEX(AR$429:AR453,MATCH($C454,$F$429:$F453,0)),INDEX(AR455:AR$491,MATCH($C454,$F455:$F$491,0)))","v":0},{"$f":"IF($H454>$C454,INDEX(AS$429:AS453,MATCH($C454,$F$429:$F453,0)),INDEX(AS455:AS$491,MATCH($C454,$F455:$F$491,0)))","v":4},{"$f":"IF($H454>$C454,INDEX(AT$429:AT453,MATCH($C454,$F$429:$F453,0)),INDEX(AT455:AT$491,MATCH($C454,$F455:$F$491,0)))","v":35000},null,null,{"$f":"IF($H454>$C454,INDEX(AW$429:AW453,MATCH($C454,$F$429:$F453,0)),INDEX(AW455:AW$491,MATCH($C454,$F455:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H454>$C454,INDEX(AX$429:AX453,MATCH($C454,$F$429:$F453,0)),INDEX(AX455:AX$491,MATCH($C454,$F455:$F$491,0)))","v":1.1025438452070577}]
[null,8.3000000000000007,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H455)),ABS($E$429:$E$491-H455),0))","v":6},0,0,0,8,8,{"$f":"IF($H455>$C455,INDEX(J$429:J454,MATCH($C455,$F$429:$F454,0)),INDEX(J456:J$491,MATCH($C455,$F456:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H455>$C455,INDEX(K$429:K454,MATCH($C455,$F$429:$F454,0)),INDEX(K456:K$491,MATCH($C455,$F456:$F$491,0)))","v":"Kia"},{"$f":"IF($H455>$C455,INDEX(L$429:L454,MATCH($C455,$F$429:$F454,0)),INDEX(L456:L$491,MATCH($C455,$F456:$F$491,0)))","v":"Rio"},{"$f":"IF($H455>$C455,INDEX(M$429:M454,MATCH($C455,$F$429:$F454,0)),INDEX(M456:M$491,MATCH($C455,$F456:$F$491,0)))","v":"1.1 crdi 5-dørs man. 6"},{"$f":"IF($H455>$C455,INDEX(N$429:N454,MATCH($C455,$F$429:$F454,0)),INDEX(N456:N$491,MATCH($C455,$F456:$F$491,0)))","v":2015},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H455,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":108.43594528391053},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H455,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":19704.878299820193},{"$f":"IF($H455>$C455,INDEX(U$429:U454,MATCH($C455,$F$429:$F454,0)),INDEX(U456:U$491,MATCH($C455,$F456:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H455>$C455,INDEX(V$429:V454,MATCH($C455,$F$429:$F454,0)),INDEX(V456:V$491,MATCH($C455,$F456:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H455>$C455,INDEX(W$429:W454,MATCH($C455,$F$429:$F454,0)),INDEX(W456:W$491,MATCH($C455,$F456:$F$491,0)))","v":83045.71428571429},{"$f":"IF($H455>$C455,INDEX(X$429:X454,MATCH($C455,$F$429:$F454,0)),INDEX(X456:X$491,MATCH($C455,$F456:$F$491,0)))","v":20761.428571428572},{"$f":"IF($H455>$C455,INDEX(Y$429:Y454,MATCH($C455,$F$429:$F454,0)),INDEX(Y456:Y$491,MATCH($C455,$F456:$F$491,0)))","v":58195.714285714304},null,null,null,null,null,{"$f":"IF($H455>$C455,INDEX(AE$429:AE454,MATCH($C455,$F$429:$F454,0)),INDEX(AE456:AE$491,MATCH($C455,$F456:$F$491,0)))","v":3.5971223021582732E-2},null,null,{"$f":"IF($H455>$C455,INDEX(AH$429:AH454,MATCH($C455,$F$429:$F454,0)),INDEX(AH456:AH$491,MATCH($C455,$F456:$F$491,0)))","v":1},{"$f":"IF($H455>$C455,INDEX(AI$429:AI454,MATCH($C455,$F$429:$F454,0)),INDEX(AI456:AI$491,MATCH($C455,$F456:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H455>$C455,INDEX(AO$429:AO454,MATCH($C455,$F$429:$F454,0)),INDEX(AO456:AO$491,MATCH($C455,$F456:$F$491,0)))","v":0.03},null,{"$f":"IF($H455>$C455,INDEX(AQ$429:AQ454,MATCH($C455,$F$429:$F454,0)),INDEX(AQ456:AQ$491,MATCH($C455,$F456:$F$491,0)))","v":594},{"$f":"IF($H455>$C455,INDEX(AR$429:AR454,MATCH($C455,$F$429:$F454,0)),INDEX(AR456:AR$491,MATCH($C455,$F456:$F$491,0)))","v":0},{"$f":"IF($H455>$C455,INDEX(AS$429:AS454,MATCH($C455,$F$429:$F454,0)),INDEX(AS456:AS$491,MATCH($C455,$F456:$F$491,0)))","v":4},{"$f":"IF($H455>$C455,INDEX(AT$429:AT454,MATCH($C455,$F$429:$F454,0)),INDEX(AT456:AT$491,MATCH($C455,$F456:$F$491,0)))","v":35000},null,null,{"$f":"IF($H455>$C455,INDEX(AW$429:AW454,MATCH($C455,$F$429:$F454,0)),INDEX(AW456:AW$491,MATCH($C455,$F456:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H455>$C455,INDEX(AX$429:AX454,MATCH($C455,$F$429:$F454,0)),INDEX(AX456:AX$491,MATCH($C455,$F456:$F$491,0)))","v":1.1025438452070577}]
[null,9.1,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H456)),ABS($E$429:$E$491-H456),0))","v":10},0,0,0,9,9,{"$f":"IF($H456>$C456,INDEX(J$429:J455,MATCH($C456,$F$429:$F455,0)),INDEX(J457:J$491,MATCH($C456,$F457:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H456>$C456,INDEX(K$429:K455,MATCH($C456,$F$429:$F455,0)),INDEX(K457:K$491,MATCH($C456,$F457:$F$491,0)))","v":"Peugeot"},{"$f":"IF($H456>$C456,INDEX(L$429:L455,MATCH($C456,$F$429:$F455,0)),INDEX(L457:L$491,MATCH($C456,$F457:$F$491,0)))","v":"206 +"},{"$f":"IF($H456>$C456,INDEX(M$429:M455,MATCH($C456,$F$429:$F455,0)),INDEX(M457:M$491,MATCH($C456,$F457:$F$491,0)))","v":"1,4 hdi 68 hk 5-d"},{"$f":"IF($H456>$C456,INDEX(N$429:N455,MATCH($C456,$F$429:$F455,0)),INDEX(N457:N$491,MATCH($C456,$F457:$F$491,0)))","v":2011},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H456,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":207.32140897297742},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H456,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":19271.370977224153},{"$f":"IF($H456>$C456,INDEX(U$429:U455,MATCH($C456,$F$429:$F455,0)),INDEX(U457:U$491,MATCH($C456,$F457:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H456>$C456,INDEX(V$429:V455,MATCH($C456,$F$429:$F455,0)),INDEX(V457:V$491,MATCH($C456,$F457:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H456>$C456,INDEX(W$429:W455,MATCH($C456,$F$429:$F455,0)),INDEX(W457:W$491,MATCH($C456,$F457:$F$491,0)))","v":71531.121951388879},{"$f":"IF($H456>$C456,INDEX(X$429:X455,MATCH($C456,$F$429:$F455,0)),INDEX(X457:X$491,MATCH($C456,$F457:$F$491,0)))","v":17882.78048784722},{"$f":"IF($H456>$C456,INDEX(Y$429:Y455,MATCH($C456,$F$429:$F455,0)),INDEX(Y457:Y$491,MATCH($C456,$F457:$F$491,0)))","v":52076.097561197908},null,null,null,null,null,{"$f":"IF($H456>$C456,INDEX(AE$429:AE455,MATCH($C456,$F$429:$F455,0)),INDEX(AE457:AE$491,MATCH($C456,$F457:$F$491,0)))","v":0.04},null,null,{"$f":"IF($H456>$C456,INDEX(AH$429:AH455,MATCH($C456,$F$429:$F455,0)),INDEX(AH457:AH$491,MATCH($C456,$F457:$F$491,0)))","v":1},{"$f":"IF($H456>$C456,INDEX(AI$429:AI455,MATCH($C456,$F$429:$F455,0)),INDEX(AI457:AI$491,MATCH($C456,$F457:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H456>$C456,INDEX(AO$429:AO455,MATCH($C456,$F$429:$F455,0)),INDEX(AO457:AO$491,MATCH($C456,$F457:$F$491,0)))","v":0.03},null,{"$f":"IF($H456>$C456,INDEX(AQ$429:AQ455,MATCH($C456,$F$429:$F455,0)),INDEX(AQ457:AQ$491,MATCH($C456,$F457:$F$491,0)))","v":594},{"$f":"IF($H456>$C456,INDEX(AR$429:AR455,MATCH($C456,$F$429:$F455,0)),INDEX(AR457:AR$491,MATCH($C456,$F457:$F$491,0)))","v":0},{"$f":"IF($H456>$C456,INDEX(AS$429:AS455,MATCH($C456,$F$429:$F455,0)),INDEX(AS457:AS$491,MATCH($C456,$F457:$F$491,0)))","v":4},{"$f":"IF($H456>$C456,INDEX(AT$429:AT455,MATCH($C456,$F$429:$F455,0)),INDEX(AT457:AT$491,MATCH($C456,$F457:$F$491,0)))","v":35000},null,null,{"$f":"IF($H456>$C456,INDEX(AW$429:AW455,MATCH($C456,$F$429:$F455,0)),INDEX(AW457:AW$491,MATCH($C456,$F457:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H456>$C456,INDEX(AX$429:AX455,MATCH($C456,$F$429:$F455,0)),INDEX(AX457:AX$491,MATCH($C456,$F457:$F$491,0)))","v":1.1025438452070577}]
[null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H457)),ABS($E$429:$E$491-H457),0))","v":10},0,0,0,9,9,{"$f":"IF($H457>$C457,INDEX(J$429:J456,MATCH($C457,$F$429:$F456,0)),INDEX(J458:J$491,MATCH($C457,$F458:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H457>$C457,INDEX(K$429:K456,MATCH($C457,$F$429:$F456,0)),INDEX(K458:K$491,MATCH($C457,$F458:$F$491,0)))","v":"Opel"},{"$f":"IF($H457>$C457,INDEX(L$429:L456,MATCH($C457,$F$429:$F456,0)),INDEX(L458:L$491,MATCH($C457,$F458:$F$491,0)))","v":"Corsa"},{"$f":"IF($H457>$C457,INDEX(M$429:M456,MATCH($C457,$F$429:$F456,0)),INDEX(M458:M$491,MATCH($C457,$F458:$F$491,0)))","v":"1,3 cdti ecoflex"},{"$f":"IF($H457>$C457,INDEX(N$429:N456,MATCH($C457,$F$429:$F456,0)),INDEX(N458:N$491,MATCH($C457,$F458:$F$491,0)))","v":2011},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H457,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":207.32140897297742},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H457,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":19271.370977224153},{"$f":"IF($H457>$C457,INDEX(U$429:U456,MATCH($C457,$F$429:$F456,0)),INDEX(U458:U$491,MATCH($C457,$F458:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H457>$C457,INDEX(V$429:V456,MATCH($C457,$F$429:$F456,0)),INDEX(V458:V$491,MATCH($C457,$F458:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H457>$C457,INDEX(W$429:W456,MATCH($C457,$F$429:$F456,0)),INDEX(W458:W$491,MATCH($C457,$F458:$F$491,0)))","v":84396},{"$f":"IF($H457>$C457,INDEX(X$429:X456,MATCH($C457,$F$429:$F456,0)),INDEX(X458:X$491,MATCH($C457,$F458:$F$491,0)))","v":21099},{"$f":"IF($H457>$C457,INDEX(Y$429:Y456,MATCH($C457,$F$429:$F456,0)),INDEX(Y458:Y$491,MATCH($C457,$F458:$F$491,0)))","v":68055},null,null,null,null,null,{"$f":"IF($H457>$C457,INDEX(AE$429:AE456,MATCH($C457,$F$429:$F456,0)),INDEX(AE458:AE$491,MATCH($C457,$F458:$F$491,0)))","v":3.5971223021582732E-2},null,null,{"$f":"IF($H457>$C457,INDEX(AH$429:AH456,MATCH($C457,$F$429:$F456,0)),INDEX(AH458:AH$491,MATCH($C457,$F458:$F$491,0)))","v":1},{"$f":"IF($H457>$C457,INDEX(AI$429:AI456,MATCH($C457,$F$429:$F456,0)),INDEX(AI458:AI$491,MATCH($C457,$F458:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H457>$C457,INDEX(AO$429:AO456,MATCH($C457,$F$429:$F456,0)),INDEX(AO458:AO$491,MATCH($C457,$F458:$F$491,0)))","v":0.03},null,{"$f":"IF($H457>$C457,INDEX(AQ$429:AQ456,MATCH($C457,$F$429:$F456,0)),INDEX(AQ458:AQ$491,MATCH($C457,$F458:$F$491,0)))","v":594},{"$f":"IF($H457>$C457,INDEX(AR$429:AR456,MATCH($C457,$F$429:$F456,0)),INDEX(AR458:AR$491,MATCH($C457,$F458:$F$491,0)))","v":0},{"$f":"IF($H457>$C457,INDEX(AS$429:AS456,MATCH($C457,$F$429:$F456,0)),INDEX(AS458:AS$491,MATCH($C457,$F458:$F$491,0)))","v":4},{"$f":"IF($H457>$C457,INDEX(AT$429:AT456,MATCH($C457,$F$429:$F456,0)),INDEX(AT458:AT$491,MATCH($C457,$F458:$F$491,0)))","v":35000},null,null,{"$f":"IF($H457>$C457,INDEX(AW$429:AW456,MATCH($C457,$F$429:$F456,0)),INDEX(AW458:AW$491,MATCH($C457,$F458:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H457>$C457,INDEX(AX$429:AX456,MATCH($C457,$F$429:$F456,0)),INDEX(AX458:AX$491,MATCH($C457,$F458:$F$491,0)))","v":1.1025438452070577}]
[null,9.3000000000000007,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H458)),ABS($E$429:$E$491-H458),0))","v":10},0,0,0,9,9,{"$f":"IF($H458>$C458,INDEX(J$429:J457,MATCH($C458,$F$429:$F457,0)),INDEX(J459:J$491,MATCH($C458,$F459:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H458>$C458,INDEX(K$429:K457,MATCH($C458,$F$429:$F457,0)),INDEX(K459:K$491,MATCH($C458,$F459:$F$491,0)))","v":"Citroën"},{"$f":"IF($H458>$C458,INDEX(L$429:L457,MATCH($C458,$F$429:$F457,0)),INDEX(L459:L$491,MATCH($C458,$F459:$F$491,0)))","v":"C3"},{"$f":"IF($H458>$C458,INDEX(M$429:M457,MATCH($C458,$F$429:$F457,0)),INDEX(M459:M$491,MATCH($C458,$F459:$F$491,0)))","v":"Hdi 70"},{"$f":"IF($H458>$C458,INDEX(N$429:N457,MATCH($C458,$F$429:$F457,0)),INDEX(N459:N$491,MATCH($C458,$F459:$F$491,0)))","v":2011},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H458,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":207.32140897297742},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H458,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":19271.370977224153},{"$f":"IF($H458>$C458,INDEX(U$429:U457,MATCH($C458,$F$429:$F457,0)),INDEX(U459:U$491,MATCH($C458,$F459:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H458>$C458,INDEX(V$429:V457,MATCH($C458,$F$429:$F457,0)),INDEX(V459:V$491,MATCH($C458,$F459:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H458>$C458,INDEX(W$429:W457,MATCH($C458,$F$429:$F457,0)),INDEX(W459:W$491,MATCH($C458,$F459:$F$491,0)))","v":75093.142857142855},{"$f":"IF($H458>$C458,INDEX(X$429:X457,MATCH($C458,$F$429:$F457,0)),INDEX(X459:X$491,MATCH($C458,$F459:$F$491,0)))","v":18773.285714285714},{"$f":"IF($H458>$C458,INDEX(Y$429:Y457,MATCH($C458,$F$429:$F457,0)),INDEX(Y459:Y$491,MATCH($C458,$F459:$F$491,0)))","v":58323.57142857142},null,null,null,null,null,{"$f":"IF($H458>$C458,INDEX(AE$429:AE457,MATCH($C458,$F$429:$F457,0)),INDEX(AE459:AE$491,MATCH($C458,$F459:$F$491,0)))","v":0.04},null,null,{"$f":"IF($H458>$C458,INDEX(AH$429:AH457,MATCH($C458,$F$429:$F457,0)),INDEX(AH459:AH$491,MATCH($C458,$F459:$F$491,0)))","v":1},{"$f":"IF($H458>$C458,INDEX(AI$429:AI457,MATCH($C458,$F$429:$F457,0)),INDEX(AI459:AI$491,MATCH($C458,$F459:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H458>$C458,INDEX(AO$429:AO457,MATCH($C458,$F$429:$F457,0)),INDEX(AO459:AO$491,MATCH($C458,$F459:$F$491,0)))","v":0.03},null,{"$f":"IF($H458>$C458,INDEX(AQ$429:AQ457,MATCH($C458,$F$429:$F457,0)),INDEX(AQ459:AQ$491,MATCH($C458,$F459:$F$491,0)))","v":594},{"$f":"IF($H458>$C458,INDEX(AR$429:AR457,MATCH($C458,$F$429:$F457,0)),INDEX(AR459:AR$491,MATCH($C458,$F459:$F$491,0)))","v":0},{"$f":"IF($H458>$C458,INDEX(AS$429:AS457,MATCH($C458,$F$429:$F457,0)),INDEX(AS459:AS$491,MATCH($C458,$F459:$F$491,0)))","v":4},{"$f":"IF($H458>$C458,INDEX(AT$429:AT457,MATCH($C458,$F$429:$F457,0)),INDEX(AT459:AT$491,MATCH($C458,$F459:$F$491,0)))","v":35000},null,null,{"$f":"IF($H458>$C458,INDEX(AW$429:AW457,MATCH($C458,$F$429:$F457,0)),INDEX(AW459:AW$491,MATCH($C458,$F459:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H458>$C458,INDEX(AX$429:AX457,MATCH($C458,$F$429:$F457,0)),INDEX(AX459:AX$491,MATCH($C458,$F459:$F$491,0)))","v":1.1025438452070577}]
[null,10.1,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H459)),ABS($E$429:$E$491-H459),0))","v":10},10,10.1,1,10,10,{"$f":"J473","v":"Lille personbil, diesel"},"Peugeot","206 +","1,4 hdi 68 hk 5-d",2011,2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H459,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":164.83936753433275},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H459,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18847.400815725217},327485.38030738995,16.600000000000001,71531.121951388879,17882.78048784722,52076.097561197908,null,null,null,null,null,0.04,null,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,{"$f":"AW473","v":1.2989999999999999},{"$f":"AX473","v":1.1025438452070577}]
[null,10.199999999999999,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H460)),ABS($E$429:$E$491-H460),0))","v":10},10,10.199999999999999,1,10,10,{"$f":"J459","v":"Lille personbil, diesel"},"Opel","Corsa","1,3 cdti ecoflex",2011,2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H460,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":164.83936753433275},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H460,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18847.400815725217},327485.38030738995,16.600000000000001,84396,21099,68055,null,null,null,null,null,3.5971223021582732E-2,null,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,{"$f":"AW459","v":1.2989999999999999},{"$f":"AX459","v":1.1025438452070577}]
[null,10.3,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H461)),ABS($E$429:$E$491-H461),0))","v":10},10,10.3,1,10,{"$f":"H461+input_år-original_år","v":10},{"$f":"J460","v":"Lille personbil, diesel"},"Citroën","C3","Hdi 70",2011,2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H461,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":164.83936753433275},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H461,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18847.400815725217},327485.38030738995,16.600000000000001,75093.142857142855,18773.285714285714,58323.57142857142,null,null,null,null,null,0.04,null,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,{"$f":"AW460","v":1.2989999999999999},{"$f":"AX460","v":1.1025438452070577}]
[null,11.1,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H462)),ABS($E$429:$E$491-H462),0))","v":10},0,0,0,11,11,{"$f":"IF($H462>$C462,INDEX(J$429:J461,MATCH($C462,$F$429:$F461,0)),INDEX(J463:J$491,MATCH($C462,$F463:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H462>$C462,INDEX(K$429:K461,MATCH($C462,$F$429:$F461,0)),INDEX(K463:K$491,MATCH($C462,$F463:$F$491,0)))","v":"Peugeot"},{"$f":"IF($H462>$C462,INDEX(L$429:L461,MATCH($C462,$F$429:$F461,0)),INDEX(L463:L$491,MATCH($C462,$F463:$F$491,0)))","v":"206 +"},{"$f":"IF($H462>$C462,INDEX(M$429:M461,MATCH($C462,$F$429:$F461,0)),INDEX(M463:M$491,MATCH($C462,$F463:$F$491,0)))","v":"1,4 hdi 68 hk 5-d"},{"$f":"IF($H462>$C462,INDEX(N$429:N461,MATCH($C462,$F$429:$F461,0)),INDEX(N463:N$491,MATCH($C462,$F463:$F$491,0)))","v":2011},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H462,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":142.83544172479151},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H462,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18432.757997779263},{"$f":"IF($H462>$C462,INDEX(U$429:U461,MATCH($C462,$F$429:$F461,0)),INDEX(U463:U$491,MATCH($C462,$F463:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H462>$C462,INDEX(V$429:V461,MATCH($C462,$F$429:$F461,0)),INDEX(V463:V$491,MATCH($C462,$F463:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H462>$C462,INDEX(W$429:W461,MATCH($C462,$F$429:$F461,0)),INDEX(W463:W$491,MATCH($C462,$F463:$F$491,0)))","v":71531.121951388879},{"$f":"IF($H462>$C462,INDEX(X$429:X461,MATCH($C462,$F$429:$F461,0)),INDEX(X463:X$491,MATCH($C462,$F463:$F$491,0)))","v":17882.78048784722},{"$f":"IF($H462>$C462,INDEX(Y$429:Y461,MATCH($C462,$F$429:$F461,0)),INDEX(Y463:Y$491,MATCH($C462,$F463:$F$491,0)))","v":52076.097561197908},null,null,null,null,null,{"$f":"IF($H462>$C462,INDEX(AE$429:AE461,MATCH($C462,$F$429:$F461,0)),INDEX(AE463:AE$491,MATCH($C462,$F463:$F$491,0)))","v":0.04},null,null,{"$f":"IF($H462>$C462,INDEX(AH$429:AH461,MATCH($C462,$F$429:$F461,0)),INDEX(AH463:AH$491,MATCH($C462,$F463:$F$491,0)))","v":1},{"$f":"IF($H462>$C462,INDEX(AI$429:AI461,MATCH($C462,$F$429:$F461,0)),INDEX(AI463:AI$491,MATCH($C462,$F463:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H462>$C462,INDEX(AO$429:AO461,MATCH($C462,$F$429:$F461,0)),INDEX(AO463:AO$491,MATCH($C462,$F463:$F$491,0)))","v":0.03},null,{"$f":"IF($H462>$C462,INDEX(AQ$429:AQ461,MATCH($C462,$F$429:$F461,0)),INDEX(AQ463:AQ$491,MATCH($C462,$F463:$F$491,0)))","v":594},{"$f":"IF($H462>$C462,INDEX(AR$429:AR461,MATCH($C462,$F$429:$F461,0)),INDEX(AR463:AR$491,MATCH($C462,$F463:$F$491,0)))","v":0},{"$f":"IF($H462>$C462,INDEX(AS$429:AS461,MATCH($C462,$F$429:$F461,0)),INDEX(AS463:AS$491,MATCH($C462,$F463:$F$491,0)))","v":4},{"$f":"IF($H462>$C462,INDEX(AT$429:AT461,MATCH($C462,$F$429:$F461,0)),INDEX(AT463:AT$491,MATCH($C462,$F463:$F$491,0)))","v":35000},null,null,{"$f":"IF($H462>$C462,INDEX(AW$429:AW461,MATCH($C462,$F$429:$F461,0)),INDEX(AW463:AW$491,MATCH($C462,$F463:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H462>$C462,INDEX(AX$429:AX461,MATCH($C462,$F$429:$F461,0)),INDEX(AX463:AX$491,MATCH($C462,$F463:$F$491,0)))","v":1.1025438452070577}]
[null,11.2,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H463)),ABS($E$429:$E$491-H463),0))","v":10},0,0,0,11,11,{"$f":"IF($H463>$C463,INDEX(J$429:J462,MATCH($C463,$F$429:$F462,0)),INDEX(J464:J$491,MATCH($C463,$F464:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H463>$C463,INDEX(K$429:K462,MATCH($C463,$F$429:$F462,0)),INDEX(K464:K$491,MATCH($C463,$F464:$F$491,0)))","v":"Opel"},{"$f":"IF($H463>$C463,INDEX(L$429:L462,MATCH($C463,$F$429:$F462,0)),INDEX(L464:L$491,MATCH($C463,$F464:$F$491,0)))","v":"Corsa"},{"$f":"IF($H463>$C463,INDEX(M$429:M462,MATCH($C463,$F$429:$F462,0)),INDEX(M464:M$491,MATCH($C463,$F464:$F$491,0)))","v":"1,3 cdti ecoflex"},{"$f":"IF($H463>$C463,INDEX(N$429:N462,MATCH($C463,$F$429:$F462,0)),INDEX(N464:N$491,MATCH($C463,$F464:$F$491,0)))","v":2011},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H463,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":142.83544172479151},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H463,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18432.757997779263},{"$f":"IF($H463>$C463,INDEX(U$429:U462,MATCH($C463,$F$429:$F462,0)),INDEX(U464:U$491,MATCH($C463,$F464:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H463>$C463,INDEX(V$429:V462,MATCH($C463,$F$429:$F462,0)),INDEX(V464:V$491,MATCH($C463,$F464:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H463>$C463,INDEX(W$429:W462,MATCH($C463,$F$429:$F462,0)),INDEX(W464:W$491,MATCH($C463,$F464:$F$491,0)))","v":84396},{"$f":"IF($H463>$C463,INDEX(X$429:X462,MATCH($C463,$F$429:$F462,0)),INDEX(X464:X$491,MATCH($C463,$F464:$F$491,0)))","v":21099},{"$f":"IF($H463>$C463,INDEX(Y$429:Y462,MATCH($C463,$F$429:$F462,0)),INDEX(Y464:Y$491,MATCH($C463,$F464:$F$491,0)))","v":68055},null,null,null,null,null,{"$f":"IF($H463>$C463,INDEX(AE$429:AE462,MATCH($C463,$F$429:$F462,0)),INDEX(AE464:AE$491,MATCH($C463,$F464:$F$491,0)))","v":3.5971223021582732E-2},null,null,{"$f":"IF($H463>$C463,INDEX(AH$429:AH462,MATCH($C463,$F$429:$F462,0)),INDEX(AH464:AH$491,MATCH($C463,$F464:$F$491,0)))","v":1},{"$f":"IF($H463>$C463,INDEX(AI$429:AI462,MATCH($C463,$F$429:$F462,0)),INDEX(AI464:AI$491,MATCH($C463,$F464:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H463>$C463,INDEX(AO$429:AO462,MATCH($C463,$F$429:$F462,0)),INDEX(AO464:AO$491,MATCH($C463,$F464:$F$491,0)))","v":0.03},null,{"$f":"IF($H463>$C463,INDEX(AQ$429:AQ462,MATCH($C463,$F$429:$F462,0)),INDEX(AQ464:AQ$491,MATCH($C463,$F464:$F$491,0)))","v":594},{"$f":"IF($H463>$C463,INDEX(AR$429:AR462,MATCH($C463,$F$429:$F462,0)),INDEX(AR464:AR$491,MATCH($C463,$F464:$F$491,0)))","v":0},{"$f":"IF($H463>$C463,INDEX(AS$429:AS462,MATCH($C463,$F$429:$F462,0)),INDEX(AS464:AS$491,MATCH($C463,$F464:$F$491,0)))","v":4},{"$f":"IF($H463>$C463,INDEX(AT$429:AT462,MATCH($C463,$F$429:$F462,0)),INDEX(AT464:AT$491,MATCH($C463,$F464:$F$491,0)))","v":35000},null,null,{"$f":"IF($H463>$C463,INDEX(AW$429:AW462,MATCH($C463,$F$429:$F462,0)),INDEX(AW464:AW$491,MATCH($C463,$F464:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H463>$C463,INDEX(AX$429:AX462,MATCH($C463,$F$429:$F462,0)),INDEX(AX464:AX$491,MATCH($C463,$F464:$F$491,0)))","v":1.1025438452070577}]
[null,11.3,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H464)),ABS($E$429:$E$491-H464),0))","v":10},0,0,0,11,11,{"$f":"IF($H464>$C464,INDEX(J$429:J463,MATCH($C464,$F$429:$F463,0)),INDEX(J465:J$491,MATCH($C464,$F465:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H464>$C464,INDEX(K$429:K463,MATCH($C464,$F$429:$F463,0)),INDEX(K465:K$491,MATCH($C464,$F465:$F$491,0)))","v":"Citroën"},{"$f":"IF($H464>$C464,INDEX(L$429:L463,MATCH($C464,$F$429:$F463,0)),INDEX(L465:L$491,MATCH($C464,$F465:$F$491,0)))","v":"C3"},{"$f":"IF($H464>$C464,INDEX(M$429:M463,MATCH($C464,$F$429:$F463,0)),INDEX(M465:M$491,MATCH($C464,$F465:$F$491,0)))","v":"Hdi 70"},{"$f":"IF($H464>$C464,INDEX(N$429:N463,MATCH($C464,$F$429:$F463,0)),INDEX(N465:N$491,MATCH($C464,$F465:$F$491,0)))","v":2011},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H464,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":142.83544172479151},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H464,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18432.757997779263},{"$f":"IF($H464>$C464,INDEX(U$429:U463,MATCH($C464,$F$429:$F463,0)),INDEX(U465:U$491,MATCH($C464,$F465:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H464>$C464,INDEX(V$429:V463,MATCH($C464,$F$429:$F463,0)),INDEX(V465:V$491,MATCH($C464,$F465:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H464>$C464,INDEX(W$429:W463,MATCH($C464,$F$429:$F463,0)),INDEX(W465:W$491,MATCH($C464,$F465:$F$491,0)))","v":75093.142857142855},{"$f":"IF($H464>$C464,INDEX(X$429:X463,MATCH($C464,$F$429:$F463,0)),INDEX(X465:X$491,MATCH($C464,$F465:$F$491,0)))","v":18773.285714285714},{"$f":"IF($H464>$C464,INDEX(Y$429:Y463,MATCH($C464,$F$429:$F463,0)),INDEX(Y465:Y$491,MATCH($C464,$F465:$F$491,0)))","v":58323.57142857142},null,null,null,null,null,{"$f":"IF($H464>$C464,INDEX(AE$429:AE463,MATCH($C464,$F$429:$F463,0)),INDEX(AE465:AE$491,MATCH($C464,$F465:$F$491,0)))","v":0.04},null,null,{"$f":"IF($H464>$C464,INDEX(AH$429:AH463,MATCH($C464,$F$429:$F463,0)),INDEX(AH465:AH$491,MATCH($C464,$F465:$F$491,0)))","v":1},{"$f":"IF($H464>$C464,INDEX(AI$429:AI463,MATCH($C464,$F$429:$F463,0)),INDEX(AI465:AI$491,MATCH($C464,$F465:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H464>$C464,INDEX(AO$429:AO463,MATCH($C464,$F$429:$F463,0)),INDEX(AO465:AO$491,MATCH($C464,$F465:$F$491,0)))","v":0.03},null,{"$f":"IF($H464>$C464,INDEX(AQ$429:AQ463,MATCH($C464,$F$429:$F463,0)),INDEX(AQ465:AQ$491,MATCH($C464,$F465:$F$491,0)))","v":594},{"$f":"IF($H464>$C464,INDEX(AR$429:AR463,MATCH($C464,$F$429:$F463,0)),INDEX(AR465:AR$491,MATCH($C464,$F465:$F$491,0)))","v":0},{"$f":"IF($H464>$C464,INDEX(AS$429:AS463,MATCH($C464,$F$429:$F463,0)),INDEX(AS465:AS$491,MATCH($C464,$F465:$F$491,0)))","v":4},{"$f":"IF($H464>$C464,INDEX(AT$429:AT463,MATCH($C464,$F$429:$F463,0)),INDEX(AT465:AT$491,MATCH($C464,$F465:$F$491,0)))","v":35000},null,null,{"$f":"IF($H464>$C464,INDEX(AW$429:AW463,MATCH($C464,$F$429:$F463,0)),INDEX(AW465:AW$491,MATCH($C464,$F465:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H464>$C464,INDEX(AX$429:AX463,MATCH($C464,$F$429:$F463,0)),INDEX(AX465:AX$491,MATCH($C464,$F465:$F$491,0)))","v":1.1025438452070577}]
[null,12.1,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H465)),ABS($E$429:$E$491-H465),0))","v":10},0,0,0,12,12,{"$f":"IF($H465>$C465,INDEX(J$429:J464,MATCH($C465,$F$429:$F464,0)),INDEX(J466:J$491,MATCH($C465,$F466:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H465>$C465,INDEX(K$429:K464,MATCH($C465,$F$429:$F464,0)),INDEX(K466:K$491,MATCH($C465,$F466:$F$491,0)))","v":"Peugeot"},{"$f":"IF($H465>$C465,INDEX(L$429:L464,MATCH($C465,$F$429:$F464,0)),INDEX(L466:L$491,MATCH($C465,$F466:$F$491,0)))","v":"206 +"},{"$f":"IF($H465>$C465,INDEX(M$429:M464,MATCH($C465,$F$429:$F464,0)),INDEX(M466:M$491,MATCH($C465,$F466:$F$491,0)))","v":"1,4 hdi 68 hk 5-d"},{"$f":"IF($H465>$C465,INDEX(N$429:N464,MATCH($C465,$F$429:$F464,0)),INDEX(N466:N$491,MATCH($C465,$F466:$F$491,0)))","v":2011},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H465,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":98.627015387721642},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H465,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18027.237321828121},{"$f":"IF($H465>$C465,INDEX(U$429:U464,MATCH($C465,$F$429:$F464,0)),INDEX(U466:U$491,MATCH($C465,$F466:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H465>$C465,INDEX(V$429:V464,MATCH($C465,$F$429:$F464,0)),INDEX(V466:V$491,MATCH($C465,$F466:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H465>$C465,INDEX(W$429:W464,MATCH($C465,$F$429:$F464,0)),INDEX(W466:W$491,MATCH($C465,$F466:$F$491,0)))","v":71531.121951388879},{"$f":"IF($H465>$C465,INDEX(X$429:X464,MATCH($C465,$F$429:$F464,0)),INDEX(X466:X$491,MATCH($C465,$F466:$F$491,0)))","v":17882.78048784722},{"$f":"IF($H465>$C465,INDEX(Y$429:Y464,MATCH($C465,$F$429:$F464,0)),INDEX(Y466:Y$491,MATCH($C465,$F466:$F$491,0)))","v":52076.097561197908},null,null,null,null,null,{"$f":"IF($H465>$C465,INDEX(AE$429:AE464,MATCH($C465,$F$429:$F464,0)),INDEX(AE466:AE$491,MATCH($C465,$F466:$F$491,0)))","v":0.04},null,null,{"$f":"IF($H465>$C465,INDEX(AH$429:AH464,MATCH($C465,$F$429:$F464,0)),INDEX(AH466:AH$491,MATCH($C465,$F466:$F$491,0)))","v":1},{"$f":"IF($H465>$C465,INDEX(AI$429:AI464,MATCH($C465,$F$429:$F464,0)),INDEX(AI466:AI$491,MATCH($C465,$F466:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H465>$C465,INDEX(AO$429:AO464,MATCH($C465,$F$429:$F464,0)),INDEX(AO466:AO$491,MATCH($C465,$F466:$F$491,0)))","v":0.03},null,{"$f":"IF($H465>$C465,INDEX(AQ$429:AQ464,MATCH($C465,$F$429:$F464,0)),INDEX(AQ466:AQ$491,MATCH($C465,$F466:$F$491,0)))","v":594},{"$f":"IF($H465>$C465,INDEX(AR$429:AR464,MATCH($C465,$F$429:$F464,0)),INDEX(AR466:AR$491,MATCH($C465,$F466:$F$491,0)))","v":0},{"$f":"IF($H465>$C465,INDEX(AS$429:AS464,MATCH($C465,$F$429:$F464,0)),INDEX(AS466:AS$491,MATCH($C465,$F466:$F$491,0)))","v":4},{"$f":"IF($H465>$C465,INDEX(AT$429:AT464,MATCH($C465,$F$429:$F464,0)),INDEX(AT466:AT$491,MATCH($C465,$F466:$F$491,0)))","v":35000},null,null,{"$f":"IF($H465>$C465,INDEX(AW$429:AW464,MATCH($C465,$F$429:$F464,0)),INDEX(AW466:AW$491,MATCH($C465,$F466:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H465>$C465,INDEX(AX$429:AX464,MATCH($C465,$F$429:$F464,0)),INDEX(AX466:AX$491,MATCH($C465,$F466:$F$491,0)))","v":1.1025438452070577}]
[null,12.2,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H466)),ABS($E$429:$E$491-H466),0))","v":10},0,0,0,12,12,{"$f":"IF($H466>$C466,INDEX(J$429:J465,MATCH($C466,$F$429:$F465,0)),INDEX(J467:J$491,MATCH($C466,$F467:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H466>$C466,INDEX(K$429:K465,MATCH($C466,$F$429:$F465,0)),INDEX(K467:K$491,MATCH($C466,$F467:$F$491,0)))","v":"Opel"},{"$f":"IF($H466>$C466,INDEX(L$429:L465,MATCH($C466,$F$429:$F465,0)),INDEX(L467:L$491,MATCH($C466,$F467:$F$491,0)))","v":"Corsa"},{"$f":"IF($H466>$C466,INDEX(M$429:M465,MATCH($C466,$F$429:$F465,0)),INDEX(M467:M$491,MATCH($C466,$F467:$F$491,0)))","v":"1,3 cdti ecoflex"},{"$f":"IF($H466>$C466,INDEX(N$429:N465,MATCH($C466,$F$429:$F465,0)),INDEX(N467:N$491,MATCH($C466,$F467:$F$491,0)))","v":2011},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H466,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":98.627015387721642},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H466,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18027.237321828121},{"$f":"IF($H466>$C466,INDEX(U$429:U465,MATCH($C466,$F$429:$F465,0)),INDEX(U467:U$491,MATCH($C466,$F467:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H466>$C466,INDEX(V$429:V465,MATCH($C466,$F$429:$F465,0)),INDEX(V467:V$491,MATCH($C466,$F467:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H466>$C466,INDEX(W$429:W465,MATCH($C466,$F$429:$F465,0)),INDEX(W467:W$491,MATCH($C466,$F467:$F$491,0)))","v":84396},{"$f":"IF($H466>$C466,INDEX(X$429:X465,MATCH($C466,$F$429:$F465,0)),INDEX(X467:X$491,MATCH($C466,$F467:$F$491,0)))","v":21099},{"$f":"IF($H466>$C466,INDEX(Y$429:Y465,MATCH($C466,$F$429:$F465,0)),INDEX(Y467:Y$491,MATCH($C466,$F467:$F$491,0)))","v":68055},null,null,null,null,null,{"$f":"IF($H466>$C466,INDEX(AE$429:AE465,MATCH($C466,$F$429:$F465,0)),INDEX(AE467:AE$491,MATCH($C466,$F467:$F$491,0)))","v":3.5971223021582732E-2},null,null,{"$f":"IF($H466>$C466,INDEX(AH$429:AH465,MATCH($C466,$F$429:$F465,0)),INDEX(AH467:AH$491,MATCH($C466,$F467:$F$491,0)))","v":1},{"$f":"IF($H466>$C466,INDEX(AI$429:AI465,MATCH($C466,$F$429:$F465,0)),INDEX(AI467:AI$491,MATCH($C466,$F467:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H466>$C466,INDEX(AO$429:AO465,MATCH($C466,$F$429:$F465,0)),INDEX(AO467:AO$491,MATCH($C466,$F467:$F$491,0)))","v":0.03},null,{"$f":"IF($H466>$C466,INDEX(AQ$429:AQ465,MATCH($C466,$F$429:$F465,0)),INDEX(AQ467:AQ$491,MATCH($C466,$F467:$F$491,0)))","v":594},{"$f":"IF($H466>$C466,INDEX(AR$429:AR465,MATCH($C466,$F$429:$F465,0)),INDEX(AR467:AR$491,MATCH($C466,$F467:$F$491,0)))","v":0},{"$f":"IF($H466>$C466,INDEX(AS$429:AS465,MATCH($C466,$F$429:$F465,0)),INDEX(AS467:AS$491,MATCH($C466,$F467:$F$491,0)))","v":4},{"$f":"IF($H466>$C466,INDEX(AT$429:AT465,MATCH($C466,$F$429:$F465,0)),INDEX(AT467:AT$491,MATCH($C466,$F467:$F$491,0)))","v":35000},null,null,{"$f":"IF($H466>$C466,INDEX(AW$429:AW465,MATCH($C466,$F$429:$F465,0)),INDEX(AW467:AW$491,MATCH($C466,$F467:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H466>$C466,INDEX(AX$429:AX465,MATCH($C466,$F$429:$F465,0)),INDEX(AX467:AX$491,MATCH($C466,$F467:$F$491,0)))","v":1.1025438452070577}]
[null,12.3,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H467)),ABS($E$429:$E$491-H467),0))","v":10},0,0,0,12,12,{"$f":"IF($H467>$C467,INDEX(J$429:J466,MATCH($C467,$F$429:$F466,0)),INDEX(J468:J$491,MATCH($C467,$F468:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H467>$C467,INDEX(K$429:K466,MATCH($C467,$F$429:$F466,0)),INDEX(K468:K$491,MATCH($C467,$F468:$F$491,0)))","v":"Citroën"},{"$f":"IF($H467>$C467,INDEX(L$429:L466,MATCH($C467,$F$429:$F466,0)),INDEX(L468:L$491,MATCH($C467,$F468:$F$491,0)))","v":"C3"},{"$f":"IF($H467>$C467,INDEX(M$429:M466,MATCH($C467,$F$429:$F466,0)),INDEX(M468:M$491,MATCH($C467,$F468:$F$491,0)))","v":"Hdi 70"},{"$f":"IF($H467>$C467,INDEX(N$429:N466,MATCH($C467,$F$429:$F466,0)),INDEX(N468:N$491,MATCH($C467,$F468:$F$491,0)))","v":2011},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H467,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":98.627015387721642},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H467,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18027.237321828121},{"$f":"IF($H467>$C467,INDEX(U$429:U466,MATCH($C467,$F$429:$F466,0)),INDEX(U468:U$491,MATCH($C467,$F468:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H467>$C467,INDEX(V$429:V466,MATCH($C467,$F$429:$F466,0)),INDEX(V468:V$491,MATCH($C467,$F468:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H467>$C467,INDEX(W$429:W466,MATCH($C467,$F$429:$F466,0)),INDEX(W468:W$491,MATCH($C467,$F468:$F$491,0)))","v":75093.142857142855},{"$f":"IF($H467>$C467,INDEX(X$429:X466,MATCH($C467,$F$429:$F466,0)),INDEX(X468:X$491,MATCH($C467,$F468:$F$491,0)))","v":18773.285714285714},{"$f":"IF($H467>$C467,INDEX(Y$429:Y466,MATCH($C467,$F$429:$F466,0)),INDEX(Y468:Y$491,MATCH($C467,$F468:$F$491,0)))","v":58323.57142857142},null,null,null,null,null,{"$f":"IF($H467>$C467,INDEX(AE$429:AE466,MATCH($C467,$F$429:$F466,0)),INDEX(AE468:AE$491,MATCH($C467,$F468:$F$491,0)))","v":0.04},null,null,{"$f":"IF($H467>$C467,INDEX(AH$429:AH466,MATCH($C467,$F$429:$F466,0)),INDEX(AH468:AH$491,MATCH($C467,$F468:$F$491,0)))","v":1},{"$f":"IF($H467>$C467,INDEX(AI$429:AI466,MATCH($C467,$F$429:$F466,0)),INDEX(AI468:AI$491,MATCH($C467,$F468:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H467>$C467,INDEX(AO$429:AO466,MATCH($C467,$F$429:$F466,0)),INDEX(AO468:AO$491,MATCH($C467,$F468:$F$491,0)))","v":0.03},null,{"$f":"IF($H467>$C467,INDEX(AQ$429:AQ466,MATCH($C467,$F$429:$F466,0)),INDEX(AQ468:AQ$491,MATCH($C467,$F468:$F$491,0)))","v":594},{"$f":"IF($H467>$C467,INDEX(AR$429:AR466,MATCH($C467,$F$429:$F466,0)),INDEX(AR468:AR$491,MATCH($C467,$F468:$F$491,0)))","v":0},{"$f":"IF($H467>$C467,INDEX(AS$429:AS466,MATCH($C467,$F$429:$F466,0)),INDEX(AS468:AS$491,MATCH($C467,$F468:$F$491,0)))","v":4},{"$f":"IF($H467>$C467,INDEX(AT$429:AT466,MATCH($C467,$F$429:$F466,0)),INDEX(AT468:AT$491,MATCH($C467,$F468:$F$491,0)))","v":35000},null,null,{"$f":"IF($H467>$C467,INDEX(AW$429:AW466,MATCH($C467,$F$429:$F466,0)),INDEX(AW468:AW$491,MATCH($C467,$F468:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H467>$C467,INDEX(AX$429:AX466,MATCH($C467,$F$429:$F466,0)),INDEX(AX468:AX$491,MATCH($C467,$F468:$F$491,0)))","v":1.1025438452070577}]
[null,13.1,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H468)),ABS($E$429:$E$491-H468),0))","v":14},0,0,0,13,13,{"$f":"IF($H468>$C468,INDEX(J$429:J467,MATCH($C468,$F$429:$F467,0)),INDEX(J469:J$491,MATCH($C468,$F469:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H468>$C468,INDEX(K$429:K467,MATCH($C468,$F$429:$F467,0)),INDEX(K469:K$491,MATCH($C468,$F469:$F$491,0)))","v":"Peugeot"},{"$f":"IF($H468>$C468,INDEX(L$429:L467,MATCH($C468,$F$429:$F467,0)),INDEX(L469:L$491,MATCH($C468,$F469:$F$491,0)))","v":"206"},{"$f":"IF($H468>$C468,INDEX(M$429:M467,MATCH($C468,$F$429:$F467,0)),INDEX(M469:M$491,MATCH($C468,$F469:$F$491,0)))","v":"1,4 hdi-5 dørs"},{"$f":"IF($H468>$C468,INDEX(N$429:N467,MATCH($C468,$F$429:$F467,0)),INDEX(N469:N$491,MATCH($C468,$F469:$F$491,0)))","v":2007},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H468,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":153.58048849561501},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H468,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":17630.638100747907},{"$f":"IF($H468>$C468,INDEX(U$429:U467,MATCH($C468,$F$429:$F467,0)),INDEX(U469:U$491,MATCH($C468,$F469:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H468>$C468,INDEX(V$429:V467,MATCH($C468,$F$429:$F467,0)),INDEX(V469:V$491,MATCH($C468,$F469:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H468>$C468,INDEX(W$429:W467,MATCH($C468,$F$429:$F467,0)),INDEX(W469:W$491,MATCH($C468,$F469:$F$491,0)))","v":63515.035229962057},{"$f":"IF($H468>$C468,INDEX(X$429:X467,MATCH($C468,$F$429:$F467,0)),INDEX(X469:X$491,MATCH($C468,$F469:$F$491,0)))","v":15878.758807490514},{"$f":"IF($H468>$C468,INDEX(Y$429:Y467,MATCH($C468,$F$429:$F467,0)),INDEX(Y469:Y$491,MATCH($C468,$F469:$F$491,0)))","v":68263.483739325209},null,null,null,null,null,{"$f":"IF($H468>$C468,INDEX(AE$429:AE467,MATCH($C468,$F$429:$F467,0)),INDEX(AE469:AE$491,MATCH($C468,$F469:$F$491,0)))","v":4.2918454935622317E-2},null,null,{"$f":"IF($H468>$C468,INDEX(AH$429:AH467,MATCH($C468,$F$429:$F467,0)),INDEX(AH469:AH$491,MATCH($C468,$F469:$F$491,0)))","v":1},{"$f":"IF($H468>$C468,INDEX(AI$429:AI467,MATCH($C468,$F$429:$F467,0)),INDEX(AI469:AI$491,MATCH($C468,$F469:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H468>$C468,INDEX(AO$429:AO467,MATCH($C468,$F$429:$F467,0)),INDEX(AO469:AO$491,MATCH($C468,$F469:$F$491,0)))","v":0.03},null,{"$f":"IF($H468>$C468,INDEX(AQ$429:AQ467,MATCH($C468,$F$429:$F467,0)),INDEX(AQ469:AQ$491,MATCH($C468,$F469:$F$491,0)))","v":594},{"$f":"IF($H468>$C468,INDEX(AR$429:AR467,MATCH($C468,$F$429:$F467,0)),INDEX(AR469:AR$491,MATCH($C468,$F469:$F$491,0)))","v":0},{"$f":"IF($H468>$C468,INDEX(AS$429:AS467,MATCH($C468,$F$429:$F467,0)),INDEX(AS469:AS$491,MATCH($C468,$F469:$F$491,0)))","v":4},{"$f":"IF($H468>$C468,INDEX(AT$429:AT467,MATCH($C468,$F$429:$F467,0)),INDEX(AT469:AT$491,MATCH($C468,$F469:$F$491,0)))","v":35000},null,null,{"$f":"IF($H468>$C468,INDEX(AW$429:AW467,MATCH($C468,$F$429:$F467,0)),INDEX(AW469:AW$491,MATCH($C468,$F469:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H468>$C468,INDEX(AX$429:AX467,MATCH($C468,$F$429:$F467,0)),INDEX(AX469:AX$491,MATCH($C468,$F469:$F$491,0)))","v":1.1025438452070577}]
[null,13.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H469)),ABS($E$429:$E$491-H469),0))","v":14},0,0,0,13,13,{"$f":"IF($H469>$C469,INDEX(J$429:J468,MATCH($C469,$F$429:$F468,0)),INDEX(J470:J$491,MATCH($C469,$F470:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H469>$C469,INDEX(K$429:K468,MATCH($C469,$F$429:$F468,0)),INDEX(K470:K$491,MATCH($C469,$F470:$F$491,0)))","v":"Toyota"},{"$f":"IF($H469>$C469,INDEX(L$429:L468,MATCH($C469,$F$429:$F468,0)),INDEX(L470:L$491,MATCH($C469,$F470:$F$491,0)))","v":"Yaris"},{"$f":"IF($H469>$C469,INDEX(M$429:M468,MATCH($C469,$F$429:$F468,0)),INDEX(M470:M$491,MATCH($C469,$F470:$F$491,0)))","v":"1,4 d - 4d 5 dørs"},{"$f":"IF($H469>$C469,INDEX(N$429:N468,MATCH($C469,$F$429:$F468,0)),INDEX(N470:N$491,MATCH($C469,$F470:$F$491,0)))","v":2007},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H469,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":153.58048849561501},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H469,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":17630.638100747907},{"$f":"IF($H469>$C469,INDEX(U$429:U468,MATCH($C469,$F$429:$F468,0)),INDEX(U470:U$491,MATCH($C469,$F470:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H469>$C469,INDEX(V$429:V468,MATCH($C469,$F$429:$F468,0)),INDEX(V470:V$491,MATCH($C469,$F470:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H469>$C469,INDEX(W$429:W468,MATCH($C469,$F$429:$F468,0)),INDEX(W470:W$491,MATCH($C469,$F470:$F$491,0)))","v":79077.804511278184},{"$f":"IF($H469>$C469,INDEX(X$429:X468,MATCH($C469,$F$429:$F468,0)),INDEX(X470:X$491,MATCH($C469,$F470:$F$491,0)))","v":19769.451127819546},{"$f":"IF($H469>$C469,INDEX(Y$429:Y468,MATCH($C469,$F$429:$F468,0)),INDEX(Y470:Y$491,MATCH($C469,$F470:$F$491,0)))","v":102900.06015037591},null,null,null,null,null,{"$f":"IF($H469>$C469,INDEX(AE$429:AE468,MATCH($C469,$F$429:$F468,0)),INDEX(AE470:AE$491,MATCH($C469,$F470:$F$491,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H469>$C469,INDEX(AH$429:AH468,MATCH($C469,$F$429:$F468,0)),INDEX(AH470:AH$491,MATCH($C469,$F470:$F$491,0)))","v":1},{"$f":"IF($H469>$C469,INDEX(AI$429:AI468,MATCH($C469,$F$429:$F468,0)),INDEX(AI470:AI$491,MATCH($C469,$F470:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H469>$C469,INDEX(AO$429:AO468,MATCH($C469,$F$429:$F468,0)),INDEX(AO470:AO$491,MATCH($C469,$F470:$F$491,0)))","v":0.03},null,{"$f":"IF($H469>$C469,INDEX(AQ$429:AQ468,MATCH($C469,$F$429:$F468,0)),INDEX(AQ470:AQ$491,MATCH($C469,$F470:$F$491,0)))","v":594},{"$f":"IF($H469>$C469,INDEX(AR$429:AR468,MATCH($C469,$F$429:$F468,0)),INDEX(AR470:AR$491,MATCH($C469,$F470:$F$491,0)))","v":0},{"$f":"IF($H469>$C469,INDEX(AS$429:AS468,MATCH($C469,$F$429:$F468,0)),INDEX(AS470:AS$491,MATCH($C469,$F470:$F$491,0)))","v":4},{"$f":"IF($H469>$C469,INDEX(AT$429:AT468,MATCH($C469,$F$429:$F468,0)),INDEX(AT470:AT$491,MATCH($C469,$F470:$F$491,0)))","v":35000},null,null,{"$f":"IF($H469>$C469,INDEX(AW$429:AW468,MATCH($C469,$F$429:$F468,0)),INDEX(AW470:AW$491,MATCH($C469,$F470:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H469>$C469,INDEX(AX$429:AX468,MATCH($C469,$F$429:$F468,0)),INDEX(AX470:AX$491,MATCH($C469,$F470:$F$491,0)))","v":1.1025438452070577}]
[null,13.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H470)),ABS($E$429:$E$491-H470),0))","v":14},0,0,0,13,13,{"$f":"IF($H470>$C470,INDEX(J$429:J469,MATCH($C470,$F$429:$F469,0)),INDEX(J471:J$491,MATCH($C470,$F471:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H470>$C470,INDEX(K$429:K469,MATCH($C470,$F$429:$F469,0)),INDEX(K471:K$491,MATCH($C470,$F471:$F$491,0)))","v":"Fiat"},{"$f":"IF($H470>$C470,INDEX(L$429:L469,MATCH($C470,$F$429:$F469,0)),INDEX(L471:L$491,MATCH($C470,$F471:$F$491,0)))","v":"Punto"},{"$f":"IF($H470>$C470,INDEX(M$429:M469,MATCH($C470,$F$429:$F469,0)),INDEX(M471:M$491,MATCH($C470,$F471:$F$491,0)))","v":"1,3 jtd"},{"$f":"IF($H470>$C470,INDEX(N$429:N469,MATCH($C470,$F$429:$F469,0)),INDEX(N471:N$491,MATCH($C470,$F471:$F$491,0)))","v":2007},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H470,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":153.58048849561501},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H470,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":17630.638100747907},{"$f":"IF($H470>$C470,INDEX(U$429:U469,MATCH($C470,$F$429:$F469,0)),INDEX(U471:U$491,MATCH($C470,$F471:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H470>$C470,INDEX(V$429:V469,MATCH($C470,$F$429:$F469,0)),INDEX(V471:V$491,MATCH($C470,$F471:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H470>$C470,INDEX(W$429:W469,MATCH($C470,$F$429:$F469,0)),INDEX(W471:W$491,MATCH($C470,$F471:$F$491,0)))","v":65792.499999999985},{"$f":"IF($H470>$C470,INDEX(X$429:X469,MATCH($C470,$F$429:$F469,0)),INDEX(X471:X$491,MATCH($C470,$F471:$F$491,0)))","v":16448.124999999996},{"$f":"IF($H470>$C470,INDEX(Y$429:Y469,MATCH($C470,$F$429:$F469,0)),INDEX(Y471:Y$491,MATCH($C470,$F471:$F$491,0)))","v":73008.124999999971},null,null,null,null,null,{"$f":"IF($H470>$C470,INDEX(AE$429:AE469,MATCH($C470,$F$429:$F469,0)),INDEX(AE471:AE$491,MATCH($C470,$F471:$F$491,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H470>$C470,INDEX(AH$429:AH469,MATCH($C470,$F$429:$F469,0)),INDEX(AH471:AH$491,MATCH($C470,$F471:$F$491,0)))","v":1},{"$f":"IF($H470>$C470,INDEX(AI$429:AI469,MATCH($C470,$F$429:$F469,0)),INDEX(AI471:AI$491,MATCH($C470,$F471:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H470>$C470,INDEX(AO$429:AO469,MATCH($C470,$F$429:$F469,0)),INDEX(AO471:AO$491,MATCH($C470,$F471:$F$491,0)))","v":0.03},null,{"$f":"IF($H470>$C470,INDEX(AQ$429:AQ469,MATCH($C470,$F$429:$F469,0)),INDEX(AQ471:AQ$491,MATCH($C470,$F471:$F$491,0)))","v":594},{"$f":"IF($H470>$C470,INDEX(AR$429:AR469,MATCH($C470,$F$429:$F469,0)),INDEX(AR471:AR$491,MATCH($C470,$F471:$F$491,0)))","v":0},{"$f":"IF($H470>$C470,INDEX(AS$429:AS469,MATCH($C470,$F$429:$F469,0)),INDEX(AS471:AS$491,MATCH($C470,$F471:$F$491,0)))","v":4},{"$f":"IF($H470>$C470,INDEX(AT$429:AT469,MATCH($C470,$F$429:$F469,0)),INDEX(AT471:AT$491,MATCH($C470,$F471:$F$491,0)))","v":35000},null,null,{"$f":"IF($H470>$C470,INDEX(AW$429:AW469,MATCH($C470,$F$429:$F469,0)),INDEX(AW471:AW$491,MATCH($C470,$F471:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H470>$C470,INDEX(AX$429:AX469,MATCH($C470,$F$429:$F469,0)),INDEX(AX471:AX$491,MATCH($C470,$F471:$F$491,0)))","v":1.1025438452070577}]
[null,14.1,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H471)),ABS($E$429:$E$491-H471),0))","v":14},14,14.1,1,14,14,"Lille personbil, diesel","Peugeot","206","1,4 hdi-5 dørs",2007,2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H471,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":107.19826417675802},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H471,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":17242.764062531449},327485.38030738995,16.600000000000001,63515.035229962057,15878.758807490514,68263.483739325209,null,null,null,null,null,4.2918454935622317E-2,null,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,{"$f":"'Fælles forudsætninger'!G55","v":1.2989999999999999},{"$f":"'Fælles forudsætninger'!L55","v":1.1025438452070577}]
[null,14.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H472)),ABS($E$429:$E$491-H472),0))","v":14},14,14.2,1,14,14,{"$f":"J471","v":"Lille personbil, diesel"},"Toyota","Yaris","1,4 d - 4d 5 dørs",2007,2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H472,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":107.19826417675802},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H472,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":17242.764062531449},327485.38030738995,16.600000000000001,79077.804511278184,19769.451127819546,102900.06015037591,null,null,null,null,null,4.504504504504505E-2,null,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,{"$f":"AW471","v":1.2989999999999999},{"$f":"AX471","v":1.1025438452070577}]
[null,14.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H473)),ABS($E$429:$E$491-H473),0))","v":14},14,14.3,1,14,14,{"$f":"J472","v":"Lille personbil, diesel"},"Fiat","Punto","1,3 jtd",2007,2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H473,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":107.19826417675802},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H473,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":17242.764062531449},327485.38030738995,16.600000000000001,65792.499999999985,16448.124999999996,73008.124999999971,null,null,null,null,null,4.504504504504505E-2,null,null,1,0,null,null,null,null,null,0.03,null,594,0,4,35000,null,null,{"$f":"AW472","v":1.2989999999999999},{"$f":"AX472","v":1.1025438452070577}]
[null,15.1,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H474)),ABS($E$429:$E$491-H474),0))","v":14},0,0,0,15,15,{"$f":"IF($H474>$C474,INDEX(J$429:J473,MATCH($C474,$F$429:$F473,0)),INDEX(J475:J$491,MATCH($C474,$F475:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H474>$C474,INDEX(K$429:K473,MATCH($C474,$F$429:$F473,0)),INDEX(K475:K$491,MATCH($C474,$F475:$F$491,0)))","v":"Peugeot"},{"$f":"IF($H474>$C474,INDEX(L$429:L473,MATCH($C474,$F$429:$F473,0)),INDEX(L475:L$491,MATCH($C474,$F475:$F$491,0)))","v":"206"},{"$f":"IF($H474>$C474,INDEX(M$429:M473,MATCH($C474,$F$429:$F473,0)),INDEX(M475:M$491,MATCH($C474,$F475:$F$491,0)))","v":"1,4 hdi-5 dørs"},{"$f":"IF($H474>$C474,INDEX(N$429:N473,MATCH($C474,$F$429:$F473,0)),INDEX(N475:N$491,MATCH($C474,$F475:$F$491,0)))","v":2007},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H474,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":43.237819518835863},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H474,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":16863.424149311959},{"$f":"IF($H474>$C474,INDEX(U$429:U473,MATCH($C474,$F$429:$F473,0)),INDEX(U475:U$491,MATCH($C474,$F475:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H474>$C474,INDEX(V$429:V473,MATCH($C474,$F$429:$F473,0)),INDEX(V475:V$491,MATCH($C474,$F475:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H474>$C474,INDEX(W$429:W473,MATCH($C474,$F$429:$F473,0)),INDEX(W475:W$491,MATCH($C474,$F475:$F$491,0)))","v":63515.035229962057},{"$f":"IF($H474>$C474,INDEX(X$429:X473,MATCH($C474,$F$429:$F473,0)),INDEX(X475:X$491,MATCH($C474,$F475:$F$491,0)))","v":15878.758807490514},{"$f":"IF($H474>$C474,INDEX(Y$429:Y473,MATCH($C474,$F$429:$F473,0)),INDEX(Y475:Y$491,MATCH($C474,$F475:$F$491,0)))","v":68263.483739325209},null,null,null,null,null,{"$f":"IF($H474>$C474,INDEX(AE$429:AE473,MATCH($C474,$F$429:$F473,0)),INDEX(AE475:AE$491,MATCH($C474,$F475:$F$491,0)))","v":4.2918454935622317E-2},null,null,{"$f":"IF($H474>$C474,INDEX(AH$429:AH473,MATCH($C474,$F$429:$F473,0)),INDEX(AH475:AH$491,MATCH($C474,$F475:$F$491,0)))","v":1},{"$f":"IF($H474>$C474,INDEX(AI$429:AI473,MATCH($C474,$F$429:$F473,0)),INDEX(AI475:AI$491,MATCH($C474,$F475:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H474>$C474,INDEX(AO$429:AO473,MATCH($C474,$F$429:$F473,0)),INDEX(AO475:AO$491,MATCH($C474,$F475:$F$491,0)))","v":0.03},null,{"$f":"IF($H474>$C474,INDEX(AQ$429:AQ473,MATCH($C474,$F$429:$F473,0)),INDEX(AQ475:AQ$491,MATCH($C474,$F475:$F$491,0)))","v":594},{"$f":"IF($H474>$C474,INDEX(AR$429:AR473,MATCH($C474,$F$429:$F473,0)),INDEX(AR475:AR$491,MATCH($C474,$F475:$F$491,0)))","v":0},{"$f":"IF($H474>$C474,INDEX(AS$429:AS473,MATCH($C474,$F$429:$F473,0)),INDEX(AS475:AS$491,MATCH($C474,$F475:$F$491,0)))","v":4},{"$f":"IF($H474>$C474,INDEX(AT$429:AT473,MATCH($C474,$F$429:$F473,0)),INDEX(AT475:AT$491,MATCH($C474,$F475:$F$491,0)))","v":35000},null,null,{"$f":"IF($H474>$C474,INDEX(AW$429:AW473,MATCH($C474,$F$429:$F473,0)),INDEX(AW475:AW$491,MATCH($C474,$F475:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H474>$C474,INDEX(AX$429:AX473,MATCH($C474,$F$429:$F473,0)),INDEX(AX475:AX$491,MATCH($C474,$F475:$F$491,0)))","v":1.1025438452070577}]
[null,15.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H475)),ABS($E$429:$E$491-H475),0))","v":14},0,0,0,15,15,{"$f":"IF($H475>$C475,INDEX(J$429:J474,MATCH($C475,$F$429:$F474,0)),INDEX(J476:J$491,MATCH($C475,$F476:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H475>$C475,INDEX(K$429:K474,MATCH($C475,$F$429:$F474,0)),INDEX(K476:K$491,MATCH($C475,$F476:$F$491,0)))","v":"Toyota"},{"$f":"IF($H475>$C475,INDEX(L$429:L474,MATCH($C475,$F$429:$F474,0)),INDEX(L476:L$491,MATCH($C475,$F476:$F$491,0)))","v":"Yaris"},{"$f":"IF($H475>$C475,INDEX(M$429:M474,MATCH($C475,$F$429:$F474,0)),INDEX(M476:M$491,MATCH($C475,$F476:$F$491,0)))","v":"1,4 d - 4d 5 dørs"},{"$f":"IF($H475>$C475,INDEX(N$429:N474,MATCH($C475,$F$429:$F474,0)),INDEX(N476:N$491,MATCH($C475,$F476:$F$491,0)))","v":2007},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H475,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":43.237819518835863},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H475,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":16863.424149311959},{"$f":"IF($H475>$C475,INDEX(U$429:U474,MATCH($C475,$F$429:$F474,0)),INDEX(U476:U$491,MATCH($C475,$F476:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H475>$C475,INDEX(V$429:V474,MATCH($C475,$F$429:$F474,0)),INDEX(V476:V$491,MATCH($C475,$F476:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H475>$C475,INDEX(W$429:W474,MATCH($C475,$F$429:$F474,0)),INDEX(W476:W$491,MATCH($C475,$F476:$F$491,0)))","v":79077.804511278184},{"$f":"IF($H475>$C475,INDEX(X$429:X474,MATCH($C475,$F$429:$F474,0)),INDEX(X476:X$491,MATCH($C475,$F476:$F$491,0)))","v":19769.451127819546},{"$f":"IF($H475>$C475,INDEX(Y$429:Y474,MATCH($C475,$F$429:$F474,0)),INDEX(Y476:Y$491,MATCH($C475,$F476:$F$491,0)))","v":102900.06015037591},null,null,null,null,null,{"$f":"IF($H475>$C475,INDEX(AE$429:AE474,MATCH($C475,$F$429:$F474,0)),INDEX(AE476:AE$491,MATCH($C475,$F476:$F$491,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H475>$C475,INDEX(AH$429:AH474,MATCH($C475,$F$429:$F474,0)),INDEX(AH476:AH$491,MATCH($C475,$F476:$F$491,0)))","v":1},{"$f":"IF($H475>$C475,INDEX(AI$429:AI474,MATCH($C475,$F$429:$F474,0)),INDEX(AI476:AI$491,MATCH($C475,$F476:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H475>$C475,INDEX(AO$429:AO474,MATCH($C475,$F$429:$F474,0)),INDEX(AO476:AO$491,MATCH($C475,$F476:$F$491,0)))","v":0.03},null,{"$f":"IF($H475>$C475,INDEX(AQ$429:AQ474,MATCH($C475,$F$429:$F474,0)),INDEX(AQ476:AQ$491,MATCH($C475,$F476:$F$491,0)))","v":594},{"$f":"IF($H475>$C475,INDEX(AR$429:AR474,MATCH($C475,$F$429:$F474,0)),INDEX(AR476:AR$491,MATCH($C475,$F476:$F$491,0)))","v":0},{"$f":"IF($H475>$C475,INDEX(AS$429:AS474,MATCH($C475,$F$429:$F474,0)),INDEX(AS476:AS$491,MATCH($C475,$F476:$F$491,0)))","v":4},{"$f":"IF($H475>$C475,INDEX(AT$429:AT474,MATCH($C475,$F$429:$F474,0)),INDEX(AT476:AT$491,MATCH($C475,$F476:$F$491,0)))","v":35000},null,null,{"$f":"IF($H475>$C475,INDEX(AW$429:AW474,MATCH($C475,$F$429:$F474,0)),INDEX(AW476:AW$491,MATCH($C475,$F476:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H475>$C475,INDEX(AX$429:AX474,MATCH($C475,$F$429:$F474,0)),INDEX(AX476:AX$491,MATCH($C475,$F476:$F$491,0)))","v":1.1025438452070577}]
[null,15.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H476)),ABS($E$429:$E$491-H476),0))","v":14},0,0,0,15,15,{"$f":"IF($H476>$C476,INDEX(J$429:J475,MATCH($C476,$F$429:$F475,0)),INDEX(J477:J$491,MATCH($C476,$F477:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H476>$C476,INDEX(K$429:K475,MATCH($C476,$F$429:$F475,0)),INDEX(K477:K$491,MATCH($C476,$F477:$F$491,0)))","v":"Fiat"},{"$f":"IF($H476>$C476,INDEX(L$429:L475,MATCH($C476,$F$429:$F475,0)),INDEX(L477:L$491,MATCH($C476,$F477:$F$491,0)))","v":"Punto"},{"$f":"IF($H476>$C476,INDEX(M$429:M475,MATCH($C476,$F$429:$F475,0)),INDEX(M477:M$491,MATCH($C476,$F477:$F$491,0)))","v":"1,3 jtd"},{"$f":"IF($H476>$C476,INDEX(N$429:N475,MATCH($C476,$F$429:$F475,0)),INDEX(N477:N$491,MATCH($C476,$F477:$F$491,0)))","v":2007},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H476,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":43.237819518835863},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H476,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":16863.424149311959},{"$f":"IF($H476>$C476,INDEX(U$429:U475,MATCH($C476,$F$429:$F475,0)),INDEX(U477:U$491,MATCH($C476,$F477:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H476>$C476,INDEX(V$429:V475,MATCH($C476,$F$429:$F475,0)),INDEX(V477:V$491,MATCH($C476,$F477:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H476>$C476,INDEX(W$429:W475,MATCH($C476,$F$429:$F475,0)),INDEX(W477:W$491,MATCH($C476,$F477:$F$491,0)))","v":65792.499999999985},{"$f":"IF($H476>$C476,INDEX(X$429:X475,MATCH($C476,$F$429:$F475,0)),INDEX(X477:X$491,MATCH($C476,$F477:$F$491,0)))","v":16448.124999999996},{"$f":"IF($H476>$C476,INDEX(Y$429:Y475,MATCH($C476,$F$429:$F475,0)),INDEX(Y477:Y$491,MATCH($C476,$F477:$F$491,0)))","v":73008.124999999971},null,null,null,null,null,{"$f":"IF($H476>$C476,INDEX(AE$429:AE475,MATCH($C476,$F$429:$F475,0)),INDEX(AE477:AE$491,MATCH($C476,$F477:$F$491,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H476>$C476,INDEX(AH$429:AH475,MATCH($C476,$F$429:$F475,0)),INDEX(AH477:AH$491,MATCH($C476,$F477:$F$491,0)))","v":1},{"$f":"IF($H476>$C476,INDEX(AI$429:AI475,MATCH($C476,$F$429:$F475,0)),INDEX(AI477:AI$491,MATCH($C476,$F477:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H476>$C476,INDEX(AO$429:AO475,MATCH($C476,$F$429:$F475,0)),INDEX(AO477:AO$491,MATCH($C476,$F477:$F$491,0)))","v":0.03},null,{"$f":"IF($H476>$C476,INDEX(AQ$429:AQ475,MATCH($C476,$F$429:$F475,0)),INDEX(AQ477:AQ$491,MATCH($C476,$F477:$F$491,0)))","v":594},{"$f":"IF($H476>$C476,INDEX(AR$429:AR475,MATCH($C476,$F$429:$F475,0)),INDEX(AR477:AR$491,MATCH($C476,$F477:$F$491,0)))","v":0},{"$f":"IF($H476>$C476,INDEX(AS$429:AS475,MATCH($C476,$F$429:$F475,0)),INDEX(AS477:AS$491,MATCH($C476,$F477:$F$491,0)))","v":4},{"$f":"IF($H476>$C476,INDEX(AT$429:AT475,MATCH($C476,$F$429:$F475,0)),INDEX(AT477:AT$491,MATCH($C476,$F477:$F$491,0)))","v":35000},null,null,{"$f":"IF($H476>$C476,INDEX(AW$429:AW475,MATCH($C476,$F$429:$F475,0)),INDEX(AW477:AW$491,MATCH($C476,$F477:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H476>$C476,INDEX(AX$429:AX475,MATCH($C476,$F$429:$F475,0)),INDEX(AX477:AX$491,MATCH($C476,$F477:$F$491,0)))","v":1.1025438452070577}]
[null,16.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H477)),ABS($E$429:$E$491-H477),0))","v":14},0,0,0,16,16,{"$f":"IF($H477>$C477,INDEX(J$429:J476,MATCH($C477,$F$429:$F476,0)),INDEX(J478:J$491,MATCH($C477,$F478:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H477>$C477,INDEX(K$429:K476,MATCH($C477,$F$429:$F476,0)),INDEX(K478:K$491,MATCH($C477,$F478:$F$491,0)))","v":"Peugeot"},{"$f":"IF($H477>$C477,INDEX(L$429:L476,MATCH($C477,$F$429:$F476,0)),INDEX(L478:L$491,MATCH($C477,$F478:$F$491,0)))","v":"206"},{"$f":"IF($H477>$C477,INDEX(M$429:M476,MATCH($C477,$F$429:$F476,0)),INDEX(M478:M$491,MATCH($C477,$F478:$F$491,0)))","v":"1,4 hdi-5 dørs"},{"$f":"IF($H477>$C477,INDEX(N$429:N476,MATCH($C477,$F$429:$F476,0)),INDEX(N478:N$491,MATCH($C477,$F478:$F$491,0)))","v":2007},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H477,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.7932589315647181},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H477,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":16492.430137237905},{"$f":"IF($H477>$C477,INDEX(U$429:U476,MATCH($C477,$F$429:$F476,0)),INDEX(U478:U$491,MATCH($C477,$F478:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H477>$C477,INDEX(V$429:V476,MATCH($C477,$F$429:$F476,0)),INDEX(V478:V$491,MATCH($C477,$F478:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H477>$C477,INDEX(W$429:W476,MATCH($C477,$F$429:$F476,0)),INDEX(W478:W$491,MATCH($C477,$F478:$F$491,0)))","v":63515.035229962057},{"$f":"IF($H477>$C477,INDEX(X$429:X476,MATCH($C477,$F$429:$F476,0)),INDEX(X478:X$491,MATCH($C477,$F478:$F$491,0)))","v":15878.758807490514},{"$f":"IF($H477>$C477,INDEX(Y$429:Y476,MATCH($C477,$F$429:$F476,0)),INDEX(Y478:Y$491,MATCH($C477,$F478:$F$491,0)))","v":68263.483739325209},null,null,null,null,null,{"$f":"IF($H477>$C477,INDEX(AE$429:AE476,MATCH($C477,$F$429:$F476,0)),INDEX(AE478:AE$491,MATCH($C477,$F478:$F$491,0)))","v":4.2918454935622317E-2},null,null,{"$f":"IF($H477>$C477,INDEX(AH$429:AH476,MATCH($C477,$F$429:$F476,0)),INDEX(AH478:AH$491,MATCH($C477,$F478:$F$491,0)))","v":1},{"$f":"IF($H477>$C477,INDEX(AI$429:AI476,MATCH($C477,$F$429:$F476,0)),INDEX(AI478:AI$491,MATCH($C477,$F478:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H477>$C477,INDEX(AO$429:AO476,MATCH($C477,$F$429:$F476,0)),INDEX(AO478:AO$491,MATCH($C477,$F478:$F$491,0)))","v":0.03},null,{"$f":"IF($H477>$C477,INDEX(AQ$429:AQ476,MATCH($C477,$F$429:$F476,0)),INDEX(AQ478:AQ$491,MATCH($C477,$F478:$F$491,0)))","v":594},{"$f":"IF($H477>$C477,INDEX(AR$429:AR476,MATCH($C477,$F$429:$F476,0)),INDEX(AR478:AR$491,MATCH($C477,$F478:$F$491,0)))","v":0},{"$f":"IF($H477>$C477,INDEX(AS$429:AS476,MATCH($C477,$F$429:$F476,0)),INDEX(AS478:AS$491,MATCH($C477,$F478:$F$491,0)))","v":4},{"$f":"IF($H477>$C477,INDEX(AT$429:AT476,MATCH($C477,$F$429:$F476,0)),INDEX(AT478:AT$491,MATCH($C477,$F478:$F$491,0)))","v":35000},null,null,{"$f":"IF($H477>$C477,INDEX(AW$429:AW476,MATCH($C477,$F$429:$F476,0)),INDEX(AW478:AW$491,MATCH($C477,$F478:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H477>$C477,INDEX(AX$429:AX476,MATCH($C477,$F$429:$F476,0)),INDEX(AX478:AX$491,MATCH($C477,$F478:$F$491,0)))","v":1.1025438452070577}]
[null,16.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H478)),ABS($E$429:$E$491-H478),0))","v":14},0,0,0,16,16,{"$f":"IF($H478>$C478,INDEX(J$429:J477,MATCH($C478,$F$429:$F477,0)),INDEX(J479:J$491,MATCH($C478,$F479:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H478>$C478,INDEX(K$429:K477,MATCH($C478,$F$429:$F477,0)),INDEX(K479:K$491,MATCH($C478,$F479:$F$491,0)))","v":"Toyota"},{"$f":"IF($H478>$C478,INDEX(L$429:L477,MATCH($C478,$F$429:$F477,0)),INDEX(L479:L$491,MATCH($C478,$F479:$F$491,0)))","v":"Yaris"},{"$f":"IF($H478>$C478,INDEX(M$429:M477,MATCH($C478,$F$429:$F477,0)),INDEX(M479:M$491,MATCH($C478,$F479:$F$491,0)))","v":"1,4 d - 4d 5 dørs"},{"$f":"IF($H478>$C478,INDEX(N$429:N477,MATCH($C478,$F$429:$F477,0)),INDEX(N479:N$491,MATCH($C478,$F479:$F$491,0)))","v":2007},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H478,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.7932589315647181},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H478,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":16492.430137237905},{"$f":"IF($H478>$C478,INDEX(U$429:U477,MATCH($C478,$F$429:$F477,0)),INDEX(U479:U$491,MATCH($C478,$F479:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H478>$C478,INDEX(V$429:V477,MATCH($C478,$F$429:$F477,0)),INDEX(V479:V$491,MATCH($C478,$F479:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H478>$C478,INDEX(W$429:W477,MATCH($C478,$F$429:$F477,0)),INDEX(W479:W$491,MATCH($C478,$F479:$F$491,0)))","v":79077.804511278184},{"$f":"IF($H478>$C478,INDEX(X$429:X477,MATCH($C478,$F$429:$F477,0)),INDEX(X479:X$491,MATCH($C478,$F479:$F$491,0)))","v":19769.451127819546},{"$f":"IF($H478>$C478,INDEX(Y$429:Y477,MATCH($C478,$F$429:$F477,0)),INDEX(Y479:Y$491,MATCH($C478,$F479:$F$491,0)))","v":102900.06015037591},null,null,null,null,null,{"$f":"IF($H478>$C478,INDEX(AE$429:AE477,MATCH($C478,$F$429:$F477,0)),INDEX(AE479:AE$491,MATCH($C478,$F479:$F$491,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H478>$C478,INDEX(AH$429:AH477,MATCH($C478,$F$429:$F477,0)),INDEX(AH479:AH$491,MATCH($C478,$F479:$F$491,0)))","v":1},{"$f":"IF($H478>$C478,INDEX(AI$429:AI477,MATCH($C478,$F$429:$F477,0)),INDEX(AI479:AI$491,MATCH($C478,$F479:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H478>$C478,INDEX(AO$429:AO477,MATCH($C478,$F$429:$F477,0)),INDEX(AO479:AO$491,MATCH($C478,$F479:$F$491,0)))","v":0.03},null,{"$f":"IF($H478>$C478,INDEX(AQ$429:AQ477,MATCH($C478,$F$429:$F477,0)),INDEX(AQ479:AQ$491,MATCH($C478,$F479:$F$491,0)))","v":594},{"$f":"IF($H478>$C478,INDEX(AR$429:AR477,MATCH($C478,$F$429:$F477,0)),INDEX(AR479:AR$491,MATCH($C478,$F479:$F$491,0)))","v":0},{"$f":"IF($H478>$C478,INDEX(AS$429:AS477,MATCH($C478,$F$429:$F477,0)),INDEX(AS479:AS$491,MATCH($C478,$F479:$F$491,0)))","v":4},{"$f":"IF($H478>$C478,INDEX(AT$429:AT477,MATCH($C478,$F$429:$F477,0)),INDEX(AT479:AT$491,MATCH($C478,$F479:$F$491,0)))","v":35000},null,null,{"$f":"IF($H478>$C478,INDEX(AW$429:AW477,MATCH($C478,$F$429:$F477,0)),INDEX(AW479:AW$491,MATCH($C478,$F479:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H478>$C478,INDEX(AX$429:AX477,MATCH($C478,$F$429:$F477,0)),INDEX(AX479:AX$491,MATCH($C478,$F479:$F$491,0)))","v":1.1025438452070577}]
[null,16.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H479)),ABS($E$429:$E$491-H479),0))","v":14},0,0,0,16,16,{"$f":"IF($H479>$C479,INDEX(J$429:J478,MATCH($C479,$F$429:$F478,0)),INDEX(J480:J$491,MATCH($C479,$F480:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H479>$C479,INDEX(K$429:K478,MATCH($C479,$F$429:$F478,0)),INDEX(K480:K$491,MATCH($C479,$F480:$F$491,0)))","v":"Fiat"},{"$f":"IF($H479>$C479,INDEX(L$429:L478,MATCH($C479,$F$429:$F478,0)),INDEX(L480:L$491,MATCH($C479,$F480:$F$491,0)))","v":"Punto"},{"$f":"IF($H479>$C479,INDEX(M$429:M478,MATCH($C479,$F$429:$F478,0)),INDEX(M480:M$491,MATCH($C479,$F480:$F$491,0)))","v":"1,3 jtd"},{"$f":"IF($H479>$C479,INDEX(N$429:N478,MATCH($C479,$F$429:$F478,0)),INDEX(N480:N$491,MATCH($C479,$F480:$F$491,0)))","v":2007},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H479,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.7932589315647181},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H479,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":16492.430137237905},{"$f":"IF($H479>$C479,INDEX(U$429:U478,MATCH($C479,$F$429:$F478,0)),INDEX(U480:U$491,MATCH($C479,$F480:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H479>$C479,INDEX(V$429:V478,MATCH($C479,$F$429:$F478,0)),INDEX(V480:V$491,MATCH($C479,$F480:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H479>$C479,INDEX(W$429:W478,MATCH($C479,$F$429:$F478,0)),INDEX(W480:W$491,MATCH($C479,$F480:$F$491,0)))","v":65792.499999999985},{"$f":"IF($H479>$C479,INDEX(X$429:X478,MATCH($C479,$F$429:$F478,0)),INDEX(X480:X$491,MATCH($C479,$F480:$F$491,0)))","v":16448.124999999996},{"$f":"IF($H479>$C479,INDEX(Y$429:Y478,MATCH($C479,$F$429:$F478,0)),INDEX(Y480:Y$491,MATCH($C479,$F480:$F$491,0)))","v":73008.124999999971},null,null,null,null,null,{"$f":"IF($H479>$C479,INDEX(AE$429:AE478,MATCH($C479,$F$429:$F478,0)),INDEX(AE480:AE$491,MATCH($C479,$F480:$F$491,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H479>$C479,INDEX(AH$429:AH478,MATCH($C479,$F$429:$F478,0)),INDEX(AH480:AH$491,MATCH($C479,$F480:$F$491,0)))","v":1},{"$f":"IF($H479>$C479,INDEX(AI$429:AI478,MATCH($C479,$F$429:$F478,0)),INDEX(AI480:AI$491,MATCH($C479,$F480:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H479>$C479,INDEX(AO$429:AO478,MATCH($C479,$F$429:$F478,0)),INDEX(AO480:AO$491,MATCH($C479,$F480:$F$491,0)))","v":0.03},null,{"$f":"IF($H479>$C479,INDEX(AQ$429:AQ478,MATCH($C479,$F$429:$F478,0)),INDEX(AQ480:AQ$491,MATCH($C479,$F480:$F$491,0)))","v":594},{"$f":"IF($H479>$C479,INDEX(AR$429:AR478,MATCH($C479,$F$429:$F478,0)),INDEX(AR480:AR$491,MATCH($C479,$F480:$F$491,0)))","v":0},{"$f":"IF($H479>$C479,INDEX(AS$429:AS478,MATCH($C479,$F$429:$F478,0)),INDEX(AS480:AS$491,MATCH($C479,$F480:$F$491,0)))","v":4},{"$f":"IF($H479>$C479,INDEX(AT$429:AT478,MATCH($C479,$F$429:$F478,0)),INDEX(AT480:AT$491,MATCH($C479,$F480:$F$491,0)))","v":35000},null,null,{"$f":"IF($H479>$C479,INDEX(AW$429:AW478,MATCH($C479,$F$429:$F478,0)),INDEX(AW480:AW$491,MATCH($C479,$F480:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H479>$C479,INDEX(AX$429:AX478,MATCH($C479,$F$429:$F478,0)),INDEX(AX480:AX$491,MATCH($C479,$F480:$F$491,0)))","v":1.1025438452070577}]
[null,17.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H480)),ABS($E$429:$E$491-H480),0))","v":14},0,0,0,17,17,{"$f":"IF($H480>$C480,INDEX(J$429:J479,MATCH($C480,$F$429:$F479,0)),INDEX(J481:J$491,MATCH($C480,$F481:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H480>$C480,INDEX(K$429:K479,MATCH($C480,$F$429:$F479,0)),INDEX(K481:K$491,MATCH($C480,$F481:$F$491,0)))","v":"Peugeot"},{"$f":"IF($H480>$C480,INDEX(L$429:L479,MATCH($C480,$F$429:$F479,0)),INDEX(L481:L$491,MATCH($C480,$F481:$F$491,0)))","v":"206"},{"$f":"IF($H480>$C480,INDEX(M$429:M479,MATCH($C480,$F$429:$F479,0)),INDEX(M481:M$491,MATCH($C480,$F481:$F$491,0)))","v":"1,4 hdi-5 dørs"},{"$f":"IF($H480>$C480,INDEX(N$429:N479,MATCH($C480,$F$429:$F479,0)),INDEX(N481:N$491,MATCH($C480,$F481:$F$491,0)))","v":2007},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H480,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":2.1452360497557588},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H480,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":16129.594359065853},{"$f":"IF($H480>$C480,INDEX(U$429:U479,MATCH($C480,$F$429:$F479,0)),INDEX(U481:U$491,MATCH($C480,$F481:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H480>$C480,INDEX(V$429:V479,MATCH($C480,$F$429:$F479,0)),INDEX(V481:V$491,MATCH($C480,$F481:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H480>$C480,INDEX(W$429:W479,MATCH($C480,$F$429:$F479,0)),INDEX(W481:W$491,MATCH($C480,$F481:$F$491,0)))","v":63515.035229962057},{"$f":"IF($H480>$C480,INDEX(X$429:X479,MATCH($C480,$F$429:$F479,0)),INDEX(X481:X$491,MATCH($C480,$F481:$F$491,0)))","v":15878.758807490514},{"$f":"IF($H480>$C480,INDEX(Y$429:Y479,MATCH($C480,$F$429:$F479,0)),INDEX(Y481:Y$491,MATCH($C480,$F481:$F$491,0)))","v":68263.483739325209},null,null,null,null,null,{"$f":"IF($H480>$C480,INDEX(AE$429:AE479,MATCH($C480,$F$429:$F479,0)),INDEX(AE481:AE$491,MATCH($C480,$F481:$F$491,0)))","v":4.2918454935622317E-2},null,null,{"$f":"IF($H480>$C480,INDEX(AH$429:AH479,MATCH($C480,$F$429:$F479,0)),INDEX(AH481:AH$491,MATCH($C480,$F481:$F$491,0)))","v":1},{"$f":"IF($H480>$C480,INDEX(AI$429:AI479,MATCH($C480,$F$429:$F479,0)),INDEX(AI481:AI$491,MATCH($C480,$F481:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H480>$C480,INDEX(AO$429:AO479,MATCH($C480,$F$429:$F479,0)),INDEX(AO481:AO$491,MATCH($C480,$F481:$F$491,0)))","v":0.03},null,{"$f":"IF($H480>$C480,INDEX(AQ$429:AQ479,MATCH($C480,$F$429:$F479,0)),INDEX(AQ481:AQ$491,MATCH($C480,$F481:$F$491,0)))","v":594},{"$f":"IF($H480>$C480,INDEX(AR$429:AR479,MATCH($C480,$F$429:$F479,0)),INDEX(AR481:AR$491,MATCH($C480,$F481:$F$491,0)))","v":0},{"$f":"IF($H480>$C480,INDEX(AS$429:AS479,MATCH($C480,$F$429:$F479,0)),INDEX(AS481:AS$491,MATCH($C480,$F481:$F$491,0)))","v":4},{"$f":"IF($H480>$C480,INDEX(AT$429:AT479,MATCH($C480,$F$429:$F479,0)),INDEX(AT481:AT$491,MATCH($C480,$F481:$F$491,0)))","v":35000},null,null,{"$f":"IF($H480>$C480,INDEX(AW$429:AW479,MATCH($C480,$F$429:$F479,0)),INDEX(AW481:AW$491,MATCH($C480,$F481:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H480>$C480,INDEX(AX$429:AX479,MATCH($C480,$F$429:$F479,0)),INDEX(AX481:AX$491,MATCH($C480,$F481:$F$491,0)))","v":1.1025438452070577}]
[null,17.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H481)),ABS($E$429:$E$491-H481),0))","v":14},0,0,0,17,17,{"$f":"IF($H481>$C481,INDEX(J$429:J480,MATCH($C481,$F$429:$F480,0)),INDEX(J482:J$491,MATCH($C481,$F482:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H481>$C481,INDEX(K$429:K480,MATCH($C481,$F$429:$F480,0)),INDEX(K482:K$491,MATCH($C481,$F482:$F$491,0)))","v":"Toyota"},{"$f":"IF($H481>$C481,INDEX(L$429:L480,MATCH($C481,$F$429:$F480,0)),INDEX(L482:L$491,MATCH($C481,$F482:$F$491,0)))","v":"Yaris"},{"$f":"IF($H481>$C481,INDEX(M$429:M480,MATCH($C481,$F$429:$F480,0)),INDEX(M482:M$491,MATCH($C481,$F482:$F$491,0)))","v":"1,4 d - 4d 5 dørs"},{"$f":"IF($H481>$C481,INDEX(N$429:N480,MATCH($C481,$F$429:$F480,0)),INDEX(N482:N$491,MATCH($C481,$F482:$F$491,0)))","v":2007},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H481,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":2.1452360497557588},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H481,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":16129.594359065853},{"$f":"IF($H481>$C481,INDEX(U$429:U480,MATCH($C481,$F$429:$F480,0)),INDEX(U482:U$491,MATCH($C481,$F482:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H481>$C481,INDEX(V$429:V480,MATCH($C481,$F$429:$F480,0)),INDEX(V482:V$491,MATCH($C481,$F482:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H481>$C481,INDEX(W$429:W480,MATCH($C481,$F$429:$F480,0)),INDEX(W482:W$491,MATCH($C481,$F482:$F$491,0)))","v":79077.804511278184},{"$f":"IF($H481>$C481,INDEX(X$429:X480,MATCH($C481,$F$429:$F480,0)),INDEX(X482:X$491,MATCH($C481,$F482:$F$491,0)))","v":19769.451127819546},{"$f":"IF($H481>$C481,INDEX(Y$429:Y480,MATCH($C481,$F$429:$F480,0)),INDEX(Y482:Y$491,MATCH($C481,$F482:$F$491,0)))","v":102900.06015037591},null,null,null,null,null,{"$f":"IF($H481>$C481,INDEX(AE$429:AE480,MATCH($C481,$F$429:$F480,0)),INDEX(AE482:AE$491,MATCH($C481,$F482:$F$491,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H481>$C481,INDEX(AH$429:AH480,MATCH($C481,$F$429:$F480,0)),INDEX(AH482:AH$491,MATCH($C481,$F482:$F$491,0)))","v":1},{"$f":"IF($H481>$C481,INDEX(AI$429:AI480,MATCH($C481,$F$429:$F480,0)),INDEX(AI482:AI$491,MATCH($C481,$F482:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H481>$C481,INDEX(AO$429:AO480,MATCH($C481,$F$429:$F480,0)),INDEX(AO482:AO$491,MATCH($C481,$F482:$F$491,0)))","v":0.03},null,{"$f":"IF($H481>$C481,INDEX(AQ$429:AQ480,MATCH($C481,$F$429:$F480,0)),INDEX(AQ482:AQ$491,MATCH($C481,$F482:$F$491,0)))","v":594},{"$f":"IF($H481>$C481,INDEX(AR$429:AR480,MATCH($C481,$F$429:$F480,0)),INDEX(AR482:AR$491,MATCH($C481,$F482:$F$491,0)))","v":0},{"$f":"IF($H481>$C481,INDEX(AS$429:AS480,MATCH($C481,$F$429:$F480,0)),INDEX(AS482:AS$491,MATCH($C481,$F482:$F$491,0)))","v":4},{"$f":"IF($H481>$C481,INDEX(AT$429:AT480,MATCH($C481,$F$429:$F480,0)),INDEX(AT482:AT$491,MATCH($C481,$F482:$F$491,0)))","v":35000},null,null,{"$f":"IF($H481>$C481,INDEX(AW$429:AW480,MATCH($C481,$F$429:$F480,0)),INDEX(AW482:AW$491,MATCH($C481,$F482:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H481>$C481,INDEX(AX$429:AX480,MATCH($C481,$F$429:$F480,0)),INDEX(AX482:AX$491,MATCH($C481,$F482:$F$491,0)))","v":1.1025438452070577}]
[null,17.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H482)),ABS($E$429:$E$491-H482),0))","v":14},0,0,0,17,17,{"$f":"IF($H482>$C482,INDEX(J$429:J481,MATCH($C482,$F$429:$F481,0)),INDEX(J483:J$491,MATCH($C482,$F483:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H482>$C482,INDEX(K$429:K481,MATCH($C482,$F$429:$F481,0)),INDEX(K483:K$491,MATCH($C482,$F483:$F$491,0)))","v":"Fiat"},{"$f":"IF($H482>$C482,INDEX(L$429:L481,MATCH($C482,$F$429:$F481,0)),INDEX(L483:L$491,MATCH($C482,$F483:$F$491,0)))","v":"Punto"},{"$f":"IF($H482>$C482,INDEX(M$429:M481,MATCH($C482,$F$429:$F481,0)),INDEX(M483:M$491,MATCH($C482,$F483:$F$491,0)))","v":"1,3 jtd"},{"$f":"IF($H482>$C482,INDEX(N$429:N481,MATCH($C482,$F$429:$F481,0)),INDEX(N483:N$491,MATCH($C482,$F483:$F$491,0)))","v":2007},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H482,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":2.1452360497557588},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H482,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":16129.594359065853},{"$f":"IF($H482>$C482,INDEX(U$429:U481,MATCH($C482,$F$429:$F481,0)),INDEX(U483:U$491,MATCH($C482,$F483:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H482>$C482,INDEX(V$429:V481,MATCH($C482,$F$429:$F481,0)),INDEX(V483:V$491,MATCH($C482,$F483:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H482>$C482,INDEX(W$429:W481,MATCH($C482,$F$429:$F481,0)),INDEX(W483:W$491,MATCH($C482,$F483:$F$491,0)))","v":65792.499999999985},{"$f":"IF($H482>$C482,INDEX(X$429:X481,MATCH($C482,$F$429:$F481,0)),INDEX(X483:X$491,MATCH($C482,$F483:$F$491,0)))","v":16448.124999999996},{"$f":"IF($H482>$C482,INDEX(Y$429:Y481,MATCH($C482,$F$429:$F481,0)),INDEX(Y483:Y$491,MATCH($C482,$F483:$F$491,0)))","v":73008.124999999971},null,null,null,null,null,{"$f":"IF($H482>$C482,INDEX(AE$429:AE481,MATCH($C482,$F$429:$F481,0)),INDEX(AE483:AE$491,MATCH($C482,$F483:$F$491,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H482>$C482,INDEX(AH$429:AH481,MATCH($C482,$F$429:$F481,0)),INDEX(AH483:AH$491,MATCH($C482,$F483:$F$491,0)))","v":1},{"$f":"IF($H482>$C482,INDEX(AI$429:AI481,MATCH($C482,$F$429:$F481,0)),INDEX(AI483:AI$491,MATCH($C482,$F483:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H482>$C482,INDEX(AO$429:AO481,MATCH($C482,$F$429:$F481,0)),INDEX(AO483:AO$491,MATCH($C482,$F483:$F$491,0)))","v":0.03},null,{"$f":"IF($H482>$C482,INDEX(AQ$429:AQ481,MATCH($C482,$F$429:$F481,0)),INDEX(AQ483:AQ$491,MATCH($C482,$F483:$F$491,0)))","v":594},{"$f":"IF($H482>$C482,INDEX(AR$429:AR481,MATCH($C482,$F$429:$F481,0)),INDEX(AR483:AR$491,MATCH($C482,$F483:$F$491,0)))","v":0},{"$f":"IF($H482>$C482,INDEX(AS$429:AS481,MATCH($C482,$F$429:$F481,0)),INDEX(AS483:AS$491,MATCH($C482,$F483:$F$491,0)))","v":4},{"$f":"IF($H482>$C482,INDEX(AT$429:AT481,MATCH($C482,$F$429:$F481,0)),INDEX(AT483:AT$491,MATCH($C482,$F483:$F$491,0)))","v":35000},null,null,{"$f":"IF($H482>$C482,INDEX(AW$429:AW481,MATCH($C482,$F$429:$F481,0)),INDEX(AW483:AW$491,MATCH($C482,$F483:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H482>$C482,INDEX(AX$429:AX481,MATCH($C482,$F$429:$F481,0)),INDEX(AX483:AX$491,MATCH($C482,$F483:$F$491,0)))","v":1.1025438452070577}]
[null,18.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H483)),ABS($E$429:$E$491-H483),0))","v":14},0,0,0,18,18,{"$f":"IF($H483>$C483,INDEX(J$429:J482,MATCH($C483,$F$429:$F482,0)),INDEX(J484:J$491,MATCH($C483,$F484:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H483>$C483,INDEX(K$429:K482,MATCH($C483,$F$429:$F482,0)),INDEX(K484:K$491,MATCH($C483,$F484:$F$491,0)))","v":"Peugeot"},{"$f":"IF($H483>$C483,INDEX(L$429:L482,MATCH($C483,$F$429:$F482,0)),INDEX(L484:L$491,MATCH($C483,$F484:$F$491,0)))","v":"206"},{"$f":"IF($H483>$C483,INDEX(M$429:M482,MATCH($C483,$F$429:$F482,0)),INDEX(M484:M$491,MATCH($C483,$F484:$F$491,0)))","v":"1,4 hdi-5 dørs"},{"$f":"IF($H483>$C483,INDEX(N$429:N482,MATCH($C483,$F$429:$F482,0)),INDEX(N484:N$491,MATCH($C483,$F484:$F$491,0)))","v":2007},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H483,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1.9718427822751456},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H483,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15774.742258201166},{"$f":"IF($H483>$C483,INDEX(U$429:U482,MATCH($C483,$F$429:$F482,0)),INDEX(U484:U$491,MATCH($C483,$F484:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H483>$C483,INDEX(V$429:V482,MATCH($C483,$F$429:$F482,0)),INDEX(V484:V$491,MATCH($C483,$F484:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H483>$C483,INDEX(W$429:W482,MATCH($C483,$F$429:$F482,0)),INDEX(W484:W$491,MATCH($C483,$F484:$F$491,0)))","v":63515.035229962057},{"$f":"IF($H483>$C483,INDEX(X$429:X482,MATCH($C483,$F$429:$F482,0)),INDEX(X484:X$491,MATCH($C483,$F484:$F$491,0)))","v":15878.758807490514},{"$f":"IF($H483>$C483,INDEX(Y$429:Y482,MATCH($C483,$F$429:$F482,0)),INDEX(Y484:Y$491,MATCH($C483,$F484:$F$491,0)))","v":68263.483739325209},null,null,null,null,null,{"$f":"IF($H483>$C483,INDEX(AE$429:AE482,MATCH($C483,$F$429:$F482,0)),INDEX(AE484:AE$491,MATCH($C483,$F484:$F$491,0)))","v":4.2918454935622317E-2},null,null,{"$f":"IF($H483>$C483,INDEX(AH$429:AH482,MATCH($C483,$F$429:$F482,0)),INDEX(AH484:AH$491,MATCH($C483,$F484:$F$491,0)))","v":1},{"$f":"IF($H483>$C483,INDEX(AI$429:AI482,MATCH($C483,$F$429:$F482,0)),INDEX(AI484:AI$491,MATCH($C483,$F484:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H483>$C483,INDEX(AO$429:AO482,MATCH($C483,$F$429:$F482,0)),INDEX(AO484:AO$491,MATCH($C483,$F484:$F$491,0)))","v":0.03},null,{"$f":"IF($H483>$C483,INDEX(AQ$429:AQ482,MATCH($C483,$F$429:$F482,0)),INDEX(AQ484:AQ$491,MATCH($C483,$F484:$F$491,0)))","v":594},{"$f":"IF($H483>$C483,INDEX(AR$429:AR482,MATCH($C483,$F$429:$F482,0)),INDEX(AR484:AR$491,MATCH($C483,$F484:$F$491,0)))","v":0},{"$f":"IF($H483>$C483,INDEX(AS$429:AS482,MATCH($C483,$F$429:$F482,0)),INDEX(AS484:AS$491,MATCH($C483,$F484:$F$491,0)))","v":4},{"$f":"IF($H483>$C483,INDEX(AT$429:AT482,MATCH($C483,$F$429:$F482,0)),INDEX(AT484:AT$491,MATCH($C483,$F484:$F$491,0)))","v":35000},null,null,{"$f":"IF($H483>$C483,INDEX(AW$429:AW482,MATCH($C483,$F$429:$F482,0)),INDEX(AW484:AW$491,MATCH($C483,$F484:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H483>$C483,INDEX(AX$429:AX482,MATCH($C483,$F$429:$F482,0)),INDEX(AX484:AX$491,MATCH($C483,$F484:$F$491,0)))","v":1.1025438452070577}]
[null,18.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H484)),ABS($E$429:$E$491-H484),0))","v":14},0,0,0,18,18,{"$f":"IF($H484>$C484,INDEX(J$429:J483,MATCH($C484,$F$429:$F483,0)),INDEX(J485:J$491,MATCH($C484,$F485:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H484>$C484,INDEX(K$429:K483,MATCH($C484,$F$429:$F483,0)),INDEX(K485:K$491,MATCH($C484,$F485:$F$491,0)))","v":"Toyota"},{"$f":"IF($H484>$C484,INDEX(L$429:L483,MATCH($C484,$F$429:$F483,0)),INDEX(L485:L$491,MATCH($C484,$F485:$F$491,0)))","v":"Yaris"},{"$f":"IF($H484>$C484,INDEX(M$429:M483,MATCH($C484,$F$429:$F483,0)),INDEX(M485:M$491,MATCH($C484,$F485:$F$491,0)))","v":"1,4 d - 4d 5 dørs"},{"$f":"IF($H484>$C484,INDEX(N$429:N483,MATCH($C484,$F$429:$F483,0)),INDEX(N485:N$491,MATCH($C484,$F485:$F$491,0)))","v":2007},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H484,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1.9718427822751456},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H484,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15774.742258201166},{"$f":"IF($H484>$C484,INDEX(U$429:U483,MATCH($C484,$F$429:$F483,0)),INDEX(U485:U$491,MATCH($C484,$F485:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H484>$C484,INDEX(V$429:V483,MATCH($C484,$F$429:$F483,0)),INDEX(V485:V$491,MATCH($C484,$F485:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H484>$C484,INDEX(W$429:W483,MATCH($C484,$F$429:$F483,0)),INDEX(W485:W$491,MATCH($C484,$F485:$F$491,0)))","v":79077.804511278184},{"$f":"IF($H484>$C484,INDEX(X$429:X483,MATCH($C484,$F$429:$F483,0)),INDEX(X485:X$491,MATCH($C484,$F485:$F$491,0)))","v":19769.451127819546},{"$f":"IF($H484>$C484,INDEX(Y$429:Y483,MATCH($C484,$F$429:$F483,0)),INDEX(Y485:Y$491,MATCH($C484,$F485:$F$491,0)))","v":102900.06015037591},null,null,null,null,null,{"$f":"IF($H484>$C484,INDEX(AE$429:AE483,MATCH($C484,$F$429:$F483,0)),INDEX(AE485:AE$491,MATCH($C484,$F485:$F$491,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H484>$C484,INDEX(AH$429:AH483,MATCH($C484,$F$429:$F483,0)),INDEX(AH485:AH$491,MATCH($C484,$F485:$F$491,0)))","v":1},{"$f":"IF($H484>$C484,INDEX(AI$429:AI483,MATCH($C484,$F$429:$F483,0)),INDEX(AI485:AI$491,MATCH($C484,$F485:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H484>$C484,INDEX(AO$429:AO483,MATCH($C484,$F$429:$F483,0)),INDEX(AO485:AO$491,MATCH($C484,$F485:$F$491,0)))","v":0.03},null,{"$f":"IF($H484>$C484,INDEX(AQ$429:AQ483,MATCH($C484,$F$429:$F483,0)),INDEX(AQ485:AQ$491,MATCH($C484,$F485:$F$491,0)))","v":594},{"$f":"IF($H484>$C484,INDEX(AR$429:AR483,MATCH($C484,$F$429:$F483,0)),INDEX(AR485:AR$491,MATCH($C484,$F485:$F$491,0)))","v":0},{"$f":"IF($H484>$C484,INDEX(AS$429:AS483,MATCH($C484,$F$429:$F483,0)),INDEX(AS485:AS$491,MATCH($C484,$F485:$F$491,0)))","v":4},{"$f":"IF($H484>$C484,INDEX(AT$429:AT483,MATCH($C484,$F$429:$F483,0)),INDEX(AT485:AT$491,MATCH($C484,$F485:$F$491,0)))","v":35000},null,null,{"$f":"IF($H484>$C484,INDEX(AW$429:AW483,MATCH($C484,$F$429:$F483,0)),INDEX(AW485:AW$491,MATCH($C484,$F485:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H484>$C484,INDEX(AX$429:AX483,MATCH($C484,$F$429:$F483,0)),INDEX(AX485:AX$491,MATCH($C484,$F485:$F$491,0)))","v":1.1025438452070577}]
[null,18.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H485)),ABS($E$429:$E$491-H485),0))","v":14},0,0,0,18,18,{"$f":"IF($H485>$C485,INDEX(J$429:J484,MATCH($C485,$F$429:$F484,0)),INDEX(J486:J$491,MATCH($C485,$F486:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H485>$C485,INDEX(K$429:K484,MATCH($C485,$F$429:$F484,0)),INDEX(K486:K$491,MATCH($C485,$F486:$F$491,0)))","v":"Fiat"},{"$f":"IF($H485>$C485,INDEX(L$429:L484,MATCH($C485,$F$429:$F484,0)),INDEX(L486:L$491,MATCH($C485,$F486:$F$491,0)))","v":"Punto"},{"$f":"IF($H485>$C485,INDEX(M$429:M484,MATCH($C485,$F$429:$F484,0)),INDEX(M486:M$491,MATCH($C485,$F486:$F$491,0)))","v":"1,3 jtd"},{"$f":"IF($H485>$C485,INDEX(N$429:N484,MATCH($C485,$F$429:$F484,0)),INDEX(N486:N$491,MATCH($C485,$F486:$F$491,0)))","v":2007},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H485,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":1.9718427822751456},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H485,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15774.742258201166},{"$f":"IF($H485>$C485,INDEX(U$429:U484,MATCH($C485,$F$429:$F484,0)),INDEX(U486:U$491,MATCH($C485,$F486:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H485>$C485,INDEX(V$429:V484,MATCH($C485,$F$429:$F484,0)),INDEX(V486:V$491,MATCH($C485,$F486:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H485>$C485,INDEX(W$429:W484,MATCH($C485,$F$429:$F484,0)),INDEX(W486:W$491,MATCH($C485,$F486:$F$491,0)))","v":65792.499999999985},{"$f":"IF($H485>$C485,INDEX(X$429:X484,MATCH($C485,$F$429:$F484,0)),INDEX(X486:X$491,MATCH($C485,$F486:$F$491,0)))","v":16448.124999999996},{"$f":"IF($H485>$C485,INDEX(Y$429:Y484,MATCH($C485,$F$429:$F484,0)),INDEX(Y486:Y$491,MATCH($C485,$F486:$F$491,0)))","v":73008.124999999971},null,null,null,null,null,{"$f":"IF($H485>$C485,INDEX(AE$429:AE484,MATCH($C485,$F$429:$F484,0)),INDEX(AE486:AE$491,MATCH($C485,$F486:$F$491,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H485>$C485,INDEX(AH$429:AH484,MATCH($C485,$F$429:$F484,0)),INDEX(AH486:AH$491,MATCH($C485,$F486:$F$491,0)))","v":1},{"$f":"IF($H485>$C485,INDEX(AI$429:AI484,MATCH($C485,$F$429:$F484,0)),INDEX(AI486:AI$491,MATCH($C485,$F486:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H485>$C485,INDEX(AO$429:AO484,MATCH($C485,$F$429:$F484,0)),INDEX(AO486:AO$491,MATCH($C485,$F486:$F$491,0)))","v":0.03},null,{"$f":"IF($H485>$C485,INDEX(AQ$429:AQ484,MATCH($C485,$F$429:$F484,0)),INDEX(AQ486:AQ$491,MATCH($C485,$F486:$F$491,0)))","v":594},{"$f":"IF($H485>$C485,INDEX(AR$429:AR484,MATCH($C485,$F$429:$F484,0)),INDEX(AR486:AR$491,MATCH($C485,$F486:$F$491,0)))","v":0},{"$f":"IF($H485>$C485,INDEX(AS$429:AS484,MATCH($C485,$F$429:$F484,0)),INDEX(AS486:AS$491,MATCH($C485,$F486:$F$491,0)))","v":4},{"$f":"IF($H485>$C485,INDEX(AT$429:AT484,MATCH($C485,$F$429:$F484,0)),INDEX(AT486:AT$491,MATCH($C485,$F486:$F$491,0)))","v":35000},null,null,{"$f":"IF($H485>$C485,INDEX(AW$429:AW484,MATCH($C485,$F$429:$F484,0)),INDEX(AW486:AW$491,MATCH($C485,$F486:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H485>$C485,INDEX(AX$429:AX484,MATCH($C485,$F$429:$F484,0)),INDEX(AX486:AX$491,MATCH($C485,$F486:$F$491,0)))","v":1.1025438452070577}]
[null,19.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H486)),ABS($E$429:$E$491-H486),0))","v":14},0,0,0,19,19,{"$f":"IF($H486>$C486,INDEX(J$429:J485,MATCH($C486,$F$429:$F485,0)),INDEX(J487:J$491,MATCH($C486,$F487:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H486>$C486,INDEX(K$429:K485,MATCH($C486,$F$429:$F485,0)),INDEX(K487:K$491,MATCH($C486,$F487:$F$491,0)))","v":"Peugeot"},{"$f":"IF($H486>$C486,INDEX(L$429:L485,MATCH($C486,$F$429:$F485,0)),INDEX(L487:L$491,MATCH($C486,$F487:$F$491,0)))","v":"206"},{"$f":"IF($H486>$C486,INDEX(M$429:M485,MATCH($C486,$F$429:$F485,0)),INDEX(M487:M$491,MATCH($C486,$F487:$F$491,0)))","v":"1,4 hdi-5 dørs"},{"$f":"IF($H486>$C486,INDEX(N$429:N485,MATCH($C486,$F$429:$F485,0)),INDEX(N487:N$491,MATCH($C486,$F487:$F$491,0)))","v":2007},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H486,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.7952139764942632},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H486,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15427.699091440096},{"$f":"IF($H486>$C486,INDEX(U$429:U485,MATCH($C486,$F$429:$F485,0)),INDEX(U487:U$491,MATCH($C486,$F487:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H486>$C486,INDEX(V$429:V485,MATCH($C486,$F$429:$F485,0)),INDEX(V487:V$491,MATCH($C486,$F487:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H486>$C486,INDEX(W$429:W485,MATCH($C486,$F$429:$F485,0)),INDEX(W487:W$491,MATCH($C486,$F487:$F$491,0)))","v":63515.035229962057},{"$f":"IF($H486>$C486,INDEX(X$429:X485,MATCH($C486,$F$429:$F485,0)),INDEX(X487:X$491,MATCH($C486,$F487:$F$491,0)))","v":15878.758807490514},{"$f":"IF($H486>$C486,INDEX(Y$429:Y485,MATCH($C486,$F$429:$F485,0)),INDEX(Y487:Y$491,MATCH($C486,$F487:$F$491,0)))","v":68263.483739325209},null,null,null,null,null,{"$f":"IF($H486>$C486,INDEX(AE$429:AE485,MATCH($C486,$F$429:$F485,0)),INDEX(AE487:AE$491,MATCH($C486,$F487:$F$491,0)))","v":4.2918454935622317E-2},null,null,{"$f":"IF($H486>$C486,INDEX(AH$429:AH485,MATCH($C486,$F$429:$F485,0)),INDEX(AH487:AH$491,MATCH($C486,$F487:$F$491,0)))","v":1},{"$f":"IF($H486>$C486,INDEX(AI$429:AI485,MATCH($C486,$F$429:$F485,0)),INDEX(AI487:AI$491,MATCH($C486,$F487:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H486>$C486,INDEX(AO$429:AO485,MATCH($C486,$F$429:$F485,0)),INDEX(AO487:AO$491,MATCH($C486,$F487:$F$491,0)))","v":0.03},null,{"$f":"IF($H486>$C486,INDEX(AQ$429:AQ485,MATCH($C486,$F$429:$F485,0)),INDEX(AQ487:AQ$491,MATCH($C486,$F487:$F$491,0)))","v":594},{"$f":"IF($H486>$C486,INDEX(AR$429:AR485,MATCH($C486,$F$429:$F485,0)),INDEX(AR487:AR$491,MATCH($C486,$F487:$F$491,0)))","v":0},{"$f":"IF($H486>$C486,INDEX(AS$429:AS485,MATCH($C486,$F$429:$F485,0)),INDEX(AS487:AS$491,MATCH($C486,$F487:$F$491,0)))","v":4},{"$f":"IF($H486>$C486,INDEX(AT$429:AT485,MATCH($C486,$F$429:$F485,0)),INDEX(AT487:AT$491,MATCH($C486,$F487:$F$491,0)))","v":35000},null,null,{"$f":"IF($H486>$C486,INDEX(AW$429:AW485,MATCH($C486,$F$429:$F485,0)),INDEX(AW487:AW$491,MATCH($C486,$F487:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H486>$C486,INDEX(AX$429:AX485,MATCH($C486,$F$429:$F485,0)),INDEX(AX487:AX$491,MATCH($C486,$F487:$F$491,0)))","v":1.1025438452070577}]
[null,19.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H487)),ABS($E$429:$E$491-H487),0))","v":14},0,0,0,19,19,{"$f":"IF($H487>$C487,INDEX(J$429:J486,MATCH($C487,$F$429:$F486,0)),INDEX(J488:J$491,MATCH($C487,$F488:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H487>$C487,INDEX(K$429:K486,MATCH($C487,$F$429:$F486,0)),INDEX(K488:K$491,MATCH($C487,$F488:$F$491,0)))","v":"Toyota"},{"$f":"IF($H487>$C487,INDEX(L$429:L486,MATCH($C487,$F$429:$F486,0)),INDEX(L488:L$491,MATCH($C487,$F488:$F$491,0)))","v":"Yaris"},{"$f":"IF($H487>$C487,INDEX(M$429:M486,MATCH($C487,$F$429:$F486,0)),INDEX(M488:M$491,MATCH($C487,$F488:$F$491,0)))","v":"1,4 d - 4d 5 dørs"},{"$f":"IF($H487>$C487,INDEX(N$429:N486,MATCH($C487,$F$429:$F486,0)),INDEX(N488:N$491,MATCH($C487,$F488:$F$491,0)))","v":2007},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H487,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.7952139764942632},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H487,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15427.699091440096},{"$f":"IF($H487>$C487,INDEX(U$429:U486,MATCH($C487,$F$429:$F486,0)),INDEX(U488:U$491,MATCH($C487,$F488:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H487>$C487,INDEX(V$429:V486,MATCH($C487,$F$429:$F486,0)),INDEX(V488:V$491,MATCH($C487,$F488:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H487>$C487,INDEX(W$429:W486,MATCH($C487,$F$429:$F486,0)),INDEX(W488:W$491,MATCH($C487,$F488:$F$491,0)))","v":79077.804511278184},{"$f":"IF($H487>$C487,INDEX(X$429:X486,MATCH($C487,$F$429:$F486,0)),INDEX(X488:X$491,MATCH($C487,$F488:$F$491,0)))","v":19769.451127819546},{"$f":"IF($H487>$C487,INDEX(Y$429:Y486,MATCH($C487,$F$429:$F486,0)),INDEX(Y488:Y$491,MATCH($C487,$F488:$F$491,0)))","v":102900.06015037591},null,null,null,null,null,{"$f":"IF($H487>$C487,INDEX(AE$429:AE486,MATCH($C487,$F$429:$F486,0)),INDEX(AE488:AE$491,MATCH($C487,$F488:$F$491,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H487>$C487,INDEX(AH$429:AH486,MATCH($C487,$F$429:$F486,0)),INDEX(AH488:AH$491,MATCH($C487,$F488:$F$491,0)))","v":1},{"$f":"IF($H487>$C487,INDEX(AI$429:AI486,MATCH($C487,$F$429:$F486,0)),INDEX(AI488:AI$491,MATCH($C487,$F488:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H487>$C487,INDEX(AO$429:AO486,MATCH($C487,$F$429:$F486,0)),INDEX(AO488:AO$491,MATCH($C487,$F488:$F$491,0)))","v":0.03},null,{"$f":"IF($H487>$C487,INDEX(AQ$429:AQ486,MATCH($C487,$F$429:$F486,0)),INDEX(AQ488:AQ$491,MATCH($C487,$F488:$F$491,0)))","v":594},{"$f":"IF($H487>$C487,INDEX(AR$429:AR486,MATCH($C487,$F$429:$F486,0)),INDEX(AR488:AR$491,MATCH($C487,$F488:$F$491,0)))","v":0},{"$f":"IF($H487>$C487,INDEX(AS$429:AS486,MATCH($C487,$F$429:$F486,0)),INDEX(AS488:AS$491,MATCH($C487,$F488:$F$491,0)))","v":4},{"$f":"IF($H487>$C487,INDEX(AT$429:AT486,MATCH($C487,$F$429:$F486,0)),INDEX(AT488:AT$491,MATCH($C487,$F488:$F$491,0)))","v":35000},null,null,{"$f":"IF($H487>$C487,INDEX(AW$429:AW486,MATCH($C487,$F$429:$F486,0)),INDEX(AW488:AW$491,MATCH($C487,$F488:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H487>$C487,INDEX(AX$429:AX486,MATCH($C487,$F$429:$F486,0)),INDEX(AX488:AX$491,MATCH($C487,$F488:$F$491,0)))","v":1.1025438452070577}]
[null,19.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H488)),ABS($E$429:$E$491-H488),0))","v":14},0,0,0,19,19,{"$f":"IF($H488>$C488,INDEX(J$429:J487,MATCH($C488,$F$429:$F487,0)),INDEX(J489:J$491,MATCH($C488,$F489:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H488>$C488,INDEX(K$429:K487,MATCH($C488,$F$429:$F487,0)),INDEX(K489:K$491,MATCH($C488,$F489:$F$491,0)))","v":"Fiat"},{"$f":"IF($H488>$C488,INDEX(L$429:L487,MATCH($C488,$F$429:$F487,0)),INDEX(L489:L$491,MATCH($C488,$F489:$F$491,0)))","v":"Punto"},{"$f":"IF($H488>$C488,INDEX(M$429:M487,MATCH($C488,$F$429:$F487,0)),INDEX(M489:M$491,MATCH($C488,$F489:$F$491,0)))","v":"1,3 jtd"},{"$f":"IF($H488>$C488,INDEX(N$429:N487,MATCH($C488,$F$429:$F487,0)),INDEX(N489:N$491,MATCH($C488,$F489:$F$491,0)))","v":2007},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H488,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.7952139764942632},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H488,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15427.699091440096},{"$f":"IF($H488>$C488,INDEX(U$429:U487,MATCH($C488,$F$429:$F487,0)),INDEX(U489:U$491,MATCH($C488,$F489:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H488>$C488,INDEX(V$429:V487,MATCH($C488,$F$429:$F487,0)),INDEX(V489:V$491,MATCH($C488,$F489:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H488>$C488,INDEX(W$429:W487,MATCH($C488,$F$429:$F487,0)),INDEX(W489:W$491,MATCH($C488,$F489:$F$491,0)))","v":65792.499999999985},{"$f":"IF($H488>$C488,INDEX(X$429:X487,MATCH($C488,$F$429:$F487,0)),INDEX(X489:X$491,MATCH($C488,$F489:$F$491,0)))","v":16448.124999999996},{"$f":"IF($H488>$C488,INDEX(Y$429:Y487,MATCH($C488,$F$429:$F487,0)),INDEX(Y489:Y$491,MATCH($C488,$F489:$F$491,0)))","v":73008.124999999971},null,null,null,null,null,{"$f":"IF($H488>$C488,INDEX(AE$429:AE487,MATCH($C488,$F$429:$F487,0)),INDEX(AE489:AE$491,MATCH($C488,$F489:$F$491,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H488>$C488,INDEX(AH$429:AH487,MATCH($C488,$F$429:$F487,0)),INDEX(AH489:AH$491,MATCH($C488,$F489:$F$491,0)))","v":1},{"$f":"IF($H488>$C488,INDEX(AI$429:AI487,MATCH($C488,$F$429:$F487,0)),INDEX(AI489:AI$491,MATCH($C488,$F489:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H488>$C488,INDEX(AO$429:AO487,MATCH($C488,$F$429:$F487,0)),INDEX(AO489:AO$491,MATCH($C488,$F489:$F$491,0)))","v":0.03},null,{"$f":"IF($H488>$C488,INDEX(AQ$429:AQ487,MATCH($C488,$F$429:$F487,0)),INDEX(AQ489:AQ$491,MATCH($C488,$F489:$F$491,0)))","v":594},{"$f":"IF($H488>$C488,INDEX(AR$429:AR487,MATCH($C488,$F$429:$F487,0)),INDEX(AR489:AR$491,MATCH($C488,$F489:$F$491,0)))","v":0},{"$f":"IF($H488>$C488,INDEX(AS$429:AS487,MATCH($C488,$F$429:$F487,0)),INDEX(AS489:AS$491,MATCH($C488,$F489:$F$491,0)))","v":4},{"$f":"IF($H488>$C488,INDEX(AT$429:AT487,MATCH($C488,$F$429:$F487,0)),INDEX(AT489:AT$491,MATCH($C488,$F489:$F$491,0)))","v":35000},null,null,{"$f":"IF($H488>$C488,INDEX(AW$429:AW487,MATCH($C488,$F$429:$F487,0)),INDEX(AW489:AW$491,MATCH($C488,$F489:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H488>$C488,INDEX(AX$429:AX487,MATCH($C488,$F$429:$F487,0)),INDEX(AX489:AX$491,MATCH($C488,$F489:$F$491,0)))","v":1.1025438452070577}]
[null,20.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H489)),ABS($E$429:$E$491-H489),0))","v":14},0,0,0,20,20,{"$f":"IF($H489>$C489,INDEX(J$429:J488,MATCH($C489,$F$429:$F488,0)),INDEX(J490:J$491,MATCH($C489,$F490:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H489>$C489,INDEX(K$429:K488,MATCH($C489,$F$429:$F488,0)),INDEX(K490:K$491,MATCH($C489,$F490:$F$491,0)))","v":"Peugeot"},{"$f":"IF($H489>$C489,INDEX(L$429:L488,MATCH($C489,$F$429:$F488,0)),INDEX(L490:L$491,MATCH($C489,$F490:$F$491,0)))","v":"206"},{"$f":"IF($H489>$C489,INDEX(M$429:M488,MATCH($C489,$F$429:$F488,0)),INDEX(M490:M$491,MATCH($C489,$F490:$F$491,0)))","v":"1,4 hdi-5 dørs"},{"$f":"IF($H489>$C489,INDEX(N$429:N488,MATCH($C489,$F$429:$F488,0)),INDEX(N490:N$491,MATCH($C489,$F490:$F$491,0)))","v":2007},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H489,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.6362778204542483},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H489,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15088.289711428415},{"$f":"IF($H489>$C489,INDEX(U$429:U488,MATCH($C489,$F$429:$F488,0)),INDEX(U490:U$491,MATCH($C489,$F490:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H489>$C489,INDEX(V$429:V488,MATCH($C489,$F$429:$F488,0)),INDEX(V490:V$491,MATCH($C489,$F490:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H489>$C489,INDEX(W$429:W488,MATCH($C489,$F$429:$F488,0)),INDEX(W490:W$491,MATCH($C489,$F490:$F$491,0)))","v":63515.035229962057},{"$f":"IF($H489>$C489,INDEX(X$429:X488,MATCH($C489,$F$429:$F488,0)),INDEX(X490:X$491,MATCH($C489,$F490:$F$491,0)))","v":15878.758807490514},{"$f":"IF($H489>$C489,INDEX(Y$429:Y488,MATCH($C489,$F$429:$F488,0)),INDEX(Y490:Y$491,MATCH($C489,$F490:$F$491,0)))","v":68263.483739325209},null,null,null,null,null,{"$f":"IF($H489>$C489,INDEX(AE$429:AE488,MATCH($C489,$F$429:$F488,0)),INDEX(AE490:AE$491,MATCH($C489,$F490:$F$491,0)))","v":4.2918454935622317E-2},null,null,{"$f":"IF($H489>$C489,INDEX(AH$429:AH488,MATCH($C489,$F$429:$F488,0)),INDEX(AH490:AH$491,MATCH($C489,$F490:$F$491,0)))","v":1},{"$f":"IF($H489>$C489,INDEX(AI$429:AI488,MATCH($C489,$F$429:$F488,0)),INDEX(AI490:AI$491,MATCH($C489,$F490:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H489>$C489,INDEX(AO$429:AO488,MATCH($C489,$F$429:$F488,0)),INDEX(AO490:AO$491,MATCH($C489,$F490:$F$491,0)))","v":0.03},null,{"$f":"IF($H489>$C489,INDEX(AQ$429:AQ488,MATCH($C489,$F$429:$F488,0)),INDEX(AQ490:AQ$491,MATCH($C489,$F490:$F$491,0)))","v":594},{"$f":"IF($H489>$C489,INDEX(AR$429:AR488,MATCH($C489,$F$429:$F488,0)),INDEX(AR490:AR$491,MATCH($C489,$F490:$F$491,0)))","v":0},{"$f":"IF($H489>$C489,INDEX(AS$429:AS488,MATCH($C489,$F$429:$F488,0)),INDEX(AS490:AS$491,MATCH($C489,$F490:$F$491,0)))","v":4},{"$f":"IF($H489>$C489,INDEX(AT$429:AT488,MATCH($C489,$F$429:$F488,0)),INDEX(AT490:AT$491,MATCH($C489,$F490:$F$491,0)))","v":35000},null,null,{"$f":"IF($H489>$C489,INDEX(AW$429:AW488,MATCH($C489,$F$429:$F488,0)),INDEX(AW490:AW$491,MATCH($C489,$F490:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H489>$C489,INDEX(AX$429:AX488,MATCH($C489,$F$429:$F488,0)),INDEX(AX490:AX$491,MATCH($C489,$F490:$F$491,0)))","v":1.1025438452070577}]
[null,20.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H490)),ABS($E$429:$E$491-H490),0))","v":14},0,0,0,20,20,{"$f":"IF($H490>$C490,INDEX(J$429:J489,MATCH($C490,$F$429:$F489,0)),INDEX(J491:J$491,MATCH($C490,$F491:$F$491,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H490>$C490,INDEX(K$429:K489,MATCH($C490,$F$429:$F489,0)),INDEX(K491:K$491,MATCH($C490,$F491:$F$491,0)))","v":"Toyota"},{"$f":"IF($H490>$C490,INDEX(L$429:L489,MATCH($C490,$F$429:$F489,0)),INDEX(L491:L$491,MATCH($C490,$F491:$F$491,0)))","v":"Yaris"},{"$f":"IF($H490>$C490,INDEX(M$429:M489,MATCH($C490,$F$429:$F489,0)),INDEX(M491:M$491,MATCH($C490,$F491:$F$491,0)))","v":"1,4 d - 4d 5 dørs"},{"$f":"IF($H490>$C490,INDEX(N$429:N489,MATCH($C490,$F$429:$F489,0)),INDEX(N491:N$491,MATCH($C490,$F491:$F$491,0)))","v":2007},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H490,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.6362778204542483},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H490,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15088.289711428415},{"$f":"IF($H490>$C490,INDEX(U$429:U489,MATCH($C490,$F$429:$F489,0)),INDEX(U491:U$491,MATCH($C490,$F491:$F$491,0)))","v":327485.38030738995},{"$f":"IF($H490>$C490,INDEX(V$429:V489,MATCH($C490,$F$429:$F489,0)),INDEX(V491:V$491,MATCH($C490,$F491:$F$491,0)))","v":16.600000000000001},{"$f":"IF($H490>$C490,INDEX(W$429:W489,MATCH($C490,$F$429:$F489,0)),INDEX(W491:W$491,MATCH($C490,$F491:$F$491,0)))","v":79077.804511278184},{"$f":"IF($H490>$C490,INDEX(X$429:X489,MATCH($C490,$F$429:$F489,0)),INDEX(X491:X$491,MATCH($C490,$F491:$F$491,0)))","v":19769.451127819546},{"$f":"IF($H490>$C490,INDEX(Y$429:Y489,MATCH($C490,$F$429:$F489,0)),INDEX(Y491:Y$491,MATCH($C490,$F491:$F$491,0)))","v":102900.06015037591},null,null,null,null,null,{"$f":"IF($H490>$C490,INDEX(AE$429:AE489,MATCH($C490,$F$429:$F489,0)),INDEX(AE491:AE$491,MATCH($C490,$F491:$F$491,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H490>$C490,INDEX(AH$429:AH489,MATCH($C490,$F$429:$F489,0)),INDEX(AH491:AH$491,MATCH($C490,$F491:$F$491,0)))","v":1},{"$f":"IF($H490>$C490,INDEX(AI$429:AI489,MATCH($C490,$F$429:$F489,0)),INDEX(AI491:AI$491,MATCH($C490,$F491:$F$491,0)))","v":0},null,null,null,null,null,{"$f":"IF($H490>$C490,INDEX(AO$429:AO489,MATCH($C490,$F$429:$F489,0)),INDEX(AO491:AO$491,MATCH($C490,$F491:$F$491,0)))","v":0.03},null,{"$f":"IF($H490>$C490,INDEX(AQ$429:AQ489,MATCH($C490,$F$429:$F489,0)),INDEX(AQ491:AQ$491,MATCH($C490,$F491:$F$491,0)))","v":594},{"$f":"IF($H490>$C490,INDEX(AR$429:AR489,MATCH($C490,$F$429:$F489,0)),INDEX(AR491:AR$491,MATCH($C490,$F491:$F$491,0)))","v":0},{"$f":"IF($H490>$C490,INDEX(AS$429:AS489,MATCH($C490,$F$429:$F489,0)),INDEX(AS491:AS$491,MATCH($C490,$F491:$F$491,0)))","v":4},{"$f":"IF($H490>$C490,INDEX(AT$429:AT489,MATCH($C490,$F$429:$F489,0)),INDEX(AT491:AT$491,MATCH($C490,$F491:$F$491,0)))","v":35000},null,null,{"$f":"IF($H490>$C490,INDEX(AW$429:AW489,MATCH($C490,$F$429:$F489,0)),INDEX(AW491:AW$491,MATCH($C490,$F491:$F$491,0)))","v":1.2989999999999999},{"$f":"IF($H490>$C490,INDEX(AX$429:AX489,MATCH($C490,$F$429:$F489,0)),INDEX(AX491:AX$491,MATCH($C490,$F491:$F$491,0)))","v":1.1025438452070577}]
[null,20.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H491)),ABS($E$429:$E$491-H491),0))","v":14},0,0,0,20,20,{"$f":"IF($H491>$C491,INDEX(J$429:J490,MATCH($C491,$F$429:$F490,0)),INDEX(J$491:J492,MATCH($C491,$F$491:$F492,0)))","v":"Lille personbil, diesel"},{"$f":"IF($H491>$C491,INDEX(K$429:K490,MATCH($C491,$F$429:$F490,0)),INDEX(K$491:K492,MATCH($C491,$F$491:$F492,0)))","v":"Fiat"},{"$f":"IF($H491>$C491,INDEX(L$429:L490,MATCH($C491,$F$429:$F490,0)),INDEX(L$491:L492,MATCH($C491,$F$491:$F492,0)))","v":"Punto"},{"$f":"IF($H491>$C491,INDEX(M$429:M490,MATCH($C491,$F$429:$F490,0)),INDEX(M$491:M492,MATCH($C491,$F$491:$F492,0)))","v":"1,3 jtd"},{"$f":"IF($H491>$C491,INDEX(N$429:N490,MATCH($C491,$F$429:$F490,0)),INDEX(N$491:N492,MATCH($C491,$F$491:$F492,0)))","v":2007},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$32:$P$52,MATCH('Personbiler - Diesel'!H491,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.6362778204542483},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$32:$J$52,MATCH('Personbiler - Diesel'!H491,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15088.289711428415},{"$f":"IF($H491>$C491,INDEX(U$429:U490,MATCH($C491,$F$429:$F490,0)),INDEX(U$491:U492,MATCH($C491,$F$491:$F492,0)))","v":327485.38030738995},{"$f":"IF($H491>$C491,INDEX(V$429:V490,MATCH($C491,$F$429:$F490,0)),INDEX(V$491:V492,MATCH($C491,$F$491:$F492,0)))","v":16.600000000000001},{"$f":"IF($H491>$C491,INDEX(W$429:W490,MATCH($C491,$F$429:$F490,0)),INDEX(W$491:W492,MATCH($C491,$F$491:$F492,0)))","v":65792.499999999985},{"$f":"IF($H491>$C491,INDEX(X$429:X490,MATCH($C491,$F$429:$F490,0)),INDEX(X$491:X492,MATCH($C491,$F$491:$F492,0)))","v":16448.124999999996},{"$f":"IF($H491>$C491,INDEX(Y$429:Y490,MATCH($C491,$F$429:$F490,0)),INDEX(Y$491:Y492,MATCH($C491,$F$491:$F492,0)))","v":73008.124999999971},null,null,null,null,null,{"$f":"IF($H491>$C491,INDEX(AE$429:AE490,MATCH($C491,$F$429:$F490,0)),INDEX(AE$491:AE492,MATCH($C491,$F$491:$F492,0)))","v":4.504504504504505E-2},null,null,{"$f":"IF($H491>$C491,INDEX(AH$429:AH490,MATCH($C491,$F$429:$F490,0)),INDEX(AH$491:AH492,MATCH($C491,$F$491:$F492,0)))","v":1},{"$f":"IF($H491>$C491,INDEX(AI$429:AI490,MATCH($C491,$F$429:$F490,0)),INDEX(AI$491:AI492,MATCH($C491,$F$491:$F492,0)))","v":0},null,null,null,null,null,{"$f":"IF($H491>$C491,INDEX(AO$429:AO490,MATCH($C491,$F$429:$F490,0)),INDEX(AO$491:AO492,MATCH($C491,$F$491:$F492,0)))","v":0.03},null,{"$f":"IF($H491>$C491,INDEX(AQ$429:AQ490,MATCH($C491,$F$429:$F490,0)),INDEX(AQ$491:AQ492,MATCH($C491,$F$491:$F492,0)))","v":594},{"$f":"IF($H491>$C491,INDEX(AR$429:AR490,MATCH($C491,$F$429:$F490,0)),INDEX(AR$491:AR492,MATCH($C491,$F$491:$F492,0)))","v":0},{"$f":"IF($H491>$C491,INDEX(AS$429:AS490,MATCH($C491,$F$429:$F490,0)),INDEX(AS$491:AS492,MATCH($C491,$F$491:$F492,0)))","v":4},{"$f":"IF($H491>$C491,INDEX(AT$429:AT490,MATCH($C491,$F$429:$F490,0)),INDEX(AT$491:AT492,MATCH($C491,$F$491:$F492,0)))","v":35000},null,null,{"$f":"IF($H491>$C491,INDEX(AW$429:AW490,MATCH($C491,$F$429:$F490,0)),INDEX(AW$491:AW492,MATCH($C491,$F$491:$F492,0)))","v":1.2989999999999999},{"$f":"IF($H491>$C491,INDEX(AX$429:AX490,MATCH($C491,$F$429:$F490,0)),INDEX(AX$491:AX492,MATCH($C491,$F$491:$F492,0)))","v":1.1025438452070577}]
[null,0.1,0.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H492)),ABS($E$429:$E$491-H492),0))","v":0},{"$f":"(IF(G492=0,0,H492))*1","v":0},0.1,1,0,0,"Mellem personbil, diesel ","MERCEDES-BENZ","C-Klasse","220 d Stationcar 9G-TRONIC","2021",{"$f":"input_år","v":2021},{"$f":"SUM(Personbiler_trafikarbejde!P54:P74)","v":16359.302061920955},{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H492,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":741.52517453662495},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H492,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":27540.025859475802},394470,17.2,230127,46025,258848,null,null,null,null,null,5.2083333333333336E-2,136,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,1,1.0891990104856062]
[null,0.2,0.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H493)),ABS($E$429:$E$491-H493),0))","v":0},{"$f":"(IF(G493=0,0,H493))*1","v":0},0.2,1,0,{"$f":"H493+input_år-original_år","v":0},"Mellem personbil, diesel ","SKODA","OCTAVIA","2.0 TDI 150 COMBI DSG7","2021",{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H493,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":741.52517453662495},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H493,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":27540.025859475802},394470,17.2,190720,38144,190331,null,null,null,null,null,4.8309178743961352E-2,141,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,1,1.0891990104856062]
[null,{"$f":"IF(COUNTIF(I492:I494,I494)=1,I494+0.1,IF(COUNTIF(I492:I494,I494)=2,I494+0.2,IF(COUNTIF(I492:I494,I494)=3,I494+0.3,0)))","v":0.3},{"$f":"IF(COUNTIF(H491:H494,H494)=1,D494+0.1,IF(COUNTIF(H491:H494,H494)=2,D494+0.2,IF(COUNTIF(H491:H494,H494)=3,D494+0.3,0)))","v":0.3},{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H494)),ABS($E$429:$E$491-H494),0))","v":0},0,0.3,1,0,0,"Mellem personbil, diesel ","MERCEDES-BENZ","GLB","220 d 8G-DCT","2021",{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H494,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":741.52517453662495},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H494,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":27540.025859475802},394470,17.2,220510,44102,247788,null,null,null,null,null,5.6497175141242938E-2,149,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,1,1.0891990104856062]
[null,1.1000000000000001,2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H495)),ABS($E$429:$E$491-H495),0))","v":0},0,{"$f":"(IF(E495=0,0,IF(COUNTIF(E493:E495,E495)=1,E495&\",1\",IF(COUNTIF(E493:E495,E495)=2,E495&\",2\",IF(COUNTIF(E493:E495,E495)=3,E495&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H495>$C495,INDEX(J$492:J494,MATCH($C495,$F$492:$F494,0)),INDEX(J496:J$554,MATCH($C495,$F496:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H495>$C495,INDEX(K$492:K494,MATCH($C495,$F$492:$F494,0)),INDEX(K496:K$554,MATCH($C495,$F496:$F$554,0)))","v":"PEUGEOT"},{"$f":"IF($H495>$C495,INDEX(L$492:L494,MATCH($C495,$F$492:$F494,0)),INDEX(L496:L$554,MATCH($C495,$F496:$F$554,0)))","v":"308"},{"$f":"IF($H495>$C495,INDEX(M$492:M494,MATCH($C495,$F$492:$F494,0)),INDEX(M496:M$554,MATCH($C495,$F496:$F$554,0)))","v":"Gnsn variant"},{"$f":"IF($H495>$C495,INDEX(N$492:N494,MATCH($C495,$F$492:$F494,0)),INDEX(N496:N$554,MATCH($C495,$F496:$F$554,0)))","v":"2019"},{"$f":"O492-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H495,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1316.1386767171425},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H495,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":26732.312562805026},{"$f":"IF($H495>$C495,INDEX(U$492:U494,MATCH($C495,$F$492:$F494,0)),INDEX(U496:U$554,MATCH($C495,$F496:$F$554,0)))","v":394470},{"$f":"IF($H495>$C495,INDEX(V$492:V494,MATCH($C495,$F$492:$F494,0)),INDEX(V496:V$554,MATCH($C495,$F496:$F$554,0)))","v":17.2},{"$f":"IF($H495>$C495,INDEX(W$492:W494,MATCH($C495,$F$492:$F494,0)),INDEX(W496:W$554,MATCH($C495,$F496:$F$554,0)))","v":131270.33456360892},{"$f":"IF($H495>$C495,INDEX(X$492:X494,MATCH($C495,$F$492:$F494,0)),INDEX(X496:X$554,MATCH($C495,$F496:$F$554,0)))","v":32522.58364090223},{"$f":"IF($H495>$C495,INDEX(Y$492:Y494,MATCH($C495,$F$492:$F494,0)),INDEX(Y496:Y$554,MATCH($C495,$F496:$F$554,0)))","v":130967.98047383448},null,null,null,null,null,{"$f":"IF($H495>$C495,INDEX(AE$492:AE494,MATCH($C495,$F$492:$F494,0)),INDEX(AE496:AE$554,MATCH($C495,$F496:$F$554,0)))","v":4.6082949308755755E-2},null,null,{"$f":"IF($H495>$C495,INDEX(AH$492:AH494,MATCH($C495,$F$492:$F494,0)),INDEX(AH496:AH$554,MATCH($C495,$F496:$F$554,0)))","v":1},{"$f":"IF($H495>$C495,INDEX(AI$492:AI494,MATCH($C495,$F$492:$F494,0)),INDEX(AI496:AI$554,MATCH($C495,$F496:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H495>$C495,INDEX(AO$492:AO494,MATCH($C495,$F$492:$F494,0)),INDEX(AO496:AO$554,MATCH($C495,$F496:$F$554,0)))","v":0.03},null,{"$f":"IF($H495>$C495,INDEX(AQ$492:AQ494,MATCH($C495,$F$492:$F494,0)),INDEX(AQ496:AQ$554,MATCH($C495,$F496:$F$554,0)))","v":733},{"$f":"IF($H495>$C495,INDEX(AR$492:AR494,MATCH($C495,$F$492:$F494,0)),INDEX(AR496:AR$554,MATCH($C495,$F496:$F$554,0)))","v":0},{"$f":"IF($H495>$C495,INDEX(AS$492:AS494,MATCH($C495,$F$492:$F494,0)),INDEX(AS496:AS$554,MATCH($C495,$F496:$F$554,0)))","v":4},{"$f":"IF($H495>$C495,INDEX(AT$492:AT494,MATCH($C495,$F$492:$F494,0)),INDEX(AT496:AT$554,MATCH($C495,$F496:$F$554,0)))","v":35000},null,null,{"$f":"IF($H495>$C495,INDEX(AW$492:AW494,MATCH($C495,$F$492:$F494,0)),INDEX(AW496:AW$554,MATCH($C495,$F496:$F$554,0)))","v":1},{"$f":"IF($H495>$C495,INDEX(AX$492:AX494,MATCH($C495,$F$492:$F494,0)),INDEX(AX496:AX$554,MATCH($C495,$F496:$F$554,0)))","v":1.0891990104856062}]
[null,1.2,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H496)),ABS($E$429:$E$491-H496),0))","v":0},0,{"$f":"(IF(E496=0,0,IF(COUNTIF(E494:E496,E496)=1,E496&\",1\",IF(COUNTIF(E494:E496,E496)=2,E496&\",2\",IF(COUNTIF(E494:E496,E496)=3,E496&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H496>$C496,INDEX(J$492:J495,MATCH($C496,$F$492:$F495,0)),INDEX(J497:J$554,MATCH($C496,$F497:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H496>$C496,INDEX(K$492:K495,MATCH($C496,$F$492:$F495,0)),INDEX(K497:K$554,MATCH($C496,$F497:$F$554,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H496>$C496,INDEX(L$492:L495,MATCH($C496,$F$492:$F495,0)),INDEX(L497:L$554,MATCH($C496,$F497:$F$554,0)))","v":"GOLF"},{"$f":"IF($H496>$C496,INDEX(M$492:M495,MATCH($C496,$F$492:$F495,0)),INDEX(M497:M$554,MATCH($C496,$F497:$F$554,0)))","v":"Gnsn variant"},{"$f":"IF($H496>$C496,INDEX(N$492:N495,MATCH($C496,$F$492:$F495,0)),INDEX(N497:N$554,MATCH($C496,$F497:$F$554,0)))","v":"2019"},{"$f":"O493-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H496,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1316.1386767171425},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H496,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":26732.312562805026},{"$f":"IF($H496>$C496,INDEX(U$492:U495,MATCH($C496,$F$492:$F495,0)),INDEX(U497:U$554,MATCH($C496,$F497:$F$554,0)))","v":394470},{"$f":"IF($H496>$C496,INDEX(V$492:V495,MATCH($C496,$F$492:$F495,0)),INDEX(V497:V$554,MATCH($C496,$F497:$F$554,0)))","v":17.2},{"$f":"IF($H496>$C496,INDEX(W$492:W495,MATCH($C496,$F$492:$F495,0)),INDEX(W497:W$554,MATCH($C496,$F497:$F$554,0)))","v":127919.29104562587},{"$f":"IF($H496>$C496,INDEX(X$492:X495,MATCH($C496,$F$492:$F495,0)),INDEX(X497:X$554,MATCH($C496,$F497:$F$554,0)))","v":31684.822761406467},{"$f":"IF($H496>$C496,INDEX(Y$492:Y495,MATCH($C496,$F$492:$F495,0)),INDEX(Y497:Y$554,MATCH($C496,$F497:$F$554,0)))","v":139407.49673597747},null,null,null,null,null,{"$f":"IF($H496>$C496,INDEX(AE$492:AE495,MATCH($C496,$F$492:$F495,0)),INDEX(AE497:AE$554,MATCH($C496,$F497:$F$554,0)))","v":5.1511700144957547E-2},null,null,{"$f":"IF($H496>$C496,INDEX(AH$492:AH495,MATCH($C496,$F$492:$F495,0)),INDEX(AH497:AH$554,MATCH($C496,$F497:$F$554,0)))","v":1},{"$f":"IF($H496>$C496,INDEX(AI$492:AI495,MATCH($C496,$F$492:$F495,0)),INDEX(AI497:AI$554,MATCH($C496,$F497:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H496>$C496,INDEX(AO$492:AO495,MATCH($C496,$F$492:$F495,0)),INDEX(AO497:AO$554,MATCH($C496,$F497:$F$554,0)))","v":0.03},null,{"$f":"IF($H496>$C496,INDEX(AQ$492:AQ495,MATCH($C496,$F$492:$F495,0)),INDEX(AQ497:AQ$554,MATCH($C496,$F497:$F$554,0)))","v":733},{"$f":"IF($H496>$C496,INDEX(AR$492:AR495,MATCH($C496,$F$492:$F495,0)),INDEX(AR497:AR$554,MATCH($C496,$F497:$F$554,0)))","v":0},{"$f":"IF($H496>$C496,INDEX(AS$492:AS495,MATCH($C496,$F$492:$F495,0)),INDEX(AS497:AS$554,MATCH($C496,$F497:$F$554,0)))","v":4},{"$f":"IF($H496>$C496,INDEX(AT$492:AT495,MATCH($C496,$F$492:$F495,0)),INDEX(AT497:AT$554,MATCH($C496,$F497:$F$554,0)))","v":35000},null,null,{"$f":"IF($H496>$C496,INDEX(AW$492:AW495,MATCH($C496,$F$492:$F495,0)),INDEX(AW497:AW$554,MATCH($C496,$F497:$F$554,0)))","v":1},{"$f":"IF($H496>$C496,INDEX(AX$492:AX495,MATCH($C496,$F$492:$F495,0)),INDEX(AX497:AX$554,MATCH($C496,$F497:$F$554,0)))","v":1.0891990104856062}]
[null,1.3,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H497)),ABS($E$429:$E$491-H497),0))","v":0},0,0,0,1,1,{"$f":"IF($H497>$C497,INDEX(J$492:J496,MATCH($C497,$F$492:$F496,0)),INDEX(J498:J$554,MATCH($C497,$F498:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H497>$C497,INDEX(K$492:K496,MATCH($C497,$F$492:$F496,0)),INDEX(K498:K$554,MATCH($C497,$F498:$F$554,0)))","v":"NISSAN"},{"$f":"IF($H497>$C497,INDEX(L$492:L496,MATCH($C497,$F$492:$F496,0)),INDEX(L498:L$554,MATCH($C497,$F498:$F$554,0)))","v":"QASHQAI"},{"$f":"IF($H497>$C497,INDEX(M$492:M496,MATCH($C497,$F$492:$F496,0)),INDEX(M498:M$554,MATCH($C497,$F498:$F$554,0)))","v":"Gnsn variant"},{"$f":"IF($H497>$C497,INDEX(N$492:N496,MATCH($C497,$F$492:$F496,0)),INDEX(N498:N$554,MATCH($C497,$F498:$F$554,0)))","v":"2019"},2020,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H497,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1316.1386767171425},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H497,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":26732.312562805026},{"$f":"IF($H497>$C497,INDEX(U$492:U496,MATCH($C497,$F$492:$F496,0)),INDEX(U498:U$554,MATCH($C497,$F498:$F$554,0)))","v":394470},{"$f":"IF($H497>$C497,INDEX(V$492:V496,MATCH($C497,$F$492:$F496,0)),INDEX(V498:V$554,MATCH($C497,$F498:$F$554,0)))","v":17.2},{"$f":"IF($H497>$C497,INDEX(W$492:W496,MATCH($C497,$F$492:$F496,0)),INDEX(W498:W$554,MATCH($C497,$F498:$F$554,0)))","v":135941.58776631227},{"$f":"IF($H497>$C497,INDEX(X$492:X496,MATCH($C497,$F$492:$F496,0)),INDEX(X498:X$554,MATCH($C497,$F498:$F$554,0)))","v":33690.396941578067},{"$f":"IF($H497>$C497,INDEX(Y$492:Y496,MATCH($C497,$F$492:$F496,0)),INDEX(Y498:Y$554,MATCH($C497,$F498:$F$554,0)))","v":153931.18700170674},null,null,null,null,null,{"$f":"IF($H497>$C497,INDEX(AE$492:AE496,MATCH($C497,$F$492:$F496,0)),INDEX(AE498:AE$554,MATCH($C497,$F498:$F$554,0)))","v":5.4347826086956534E-2},null,null,{"$f":"IF($H497>$C497,INDEX(AH$492:AH496,MATCH($C497,$F$492:$F496,0)),INDEX(AH498:AH$554,MATCH($C497,$F498:$F$554,0)))","v":1},{"$f":"IF($H497>$C497,INDEX(AI$492:AI496,MATCH($C497,$F$492:$F496,0)),INDEX(AI498:AI$554,MATCH($C497,$F498:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H497>$C497,INDEX(AO$492:AO496,MATCH($C497,$F$492:$F496,0)),INDEX(AO498:AO$554,MATCH($C497,$F498:$F$554,0)))","v":0.03},null,{"$f":"IF($H497>$C497,INDEX(AQ$492:AQ496,MATCH($C497,$F$492:$F496,0)),INDEX(AQ498:AQ$554,MATCH($C497,$F498:$F$554,0)))","v":733},{"$f":"IF($H497>$C497,INDEX(AR$492:AR496,MATCH($C497,$F$492:$F496,0)),INDEX(AR498:AR$554,MATCH($C497,$F498:$F$554,0)))","v":0},{"$f":"IF($H497>$C497,INDEX(AS$492:AS496,MATCH($C497,$F$492:$F496,0)),INDEX(AS498:AS$554,MATCH($C497,$F498:$F$554,0)))","v":4},{"$f":"IF($H497>$C497,INDEX(AT$492:AT496,MATCH($C497,$F$492:$F496,0)),INDEX(AT498:AT$554,MATCH($C497,$F498:$F$554,0)))","v":35000},null,null,{"$f":"IF($H497>$C497,INDEX(AW$492:AW496,MATCH($C497,$F$492:$F496,0)),INDEX(AW498:AW$554,MATCH($C497,$F498:$F$554,0)))","v":1},{"$f":"IF($H497>$C497,INDEX(AX$492:AX496,MATCH($C497,$F$492:$F496,0)),INDEX(AX498:AX$554,MATCH($C497,$F498:$F$554,0)))","v":1.0891990104856062}]
[null,2.1,{"$f":"IF(COUNTIF(H495:H498,H498)=1,D498+0.1,IF(COUNTIF(H495:H498,H498)=2,D498+0.2,IF(COUNTIF(H495:H498,H498)=3,D498+0.3,0)))","v":2.1},{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H498)),ABS($E$429:$E$491-H498),0))","v":2},2,2.1,1,2,2,{"$f":"J512","v":"Mellem personbil, diesel "},"PEUGEOT","308","Gnsn variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H498,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1728.0758019352641},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H498,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":25450.681187282054},394470,17.2,131270.33456360892,32522.58364090223,130967.98047383448,null,null,null,null,null,4.6082949308755755E-2,null,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$55","v":1.0891990104856062}]
[null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H499)),ABS($E$429:$E$491-H499),0))","v":2},2,2.2000000000000002,1,2,2,{"$f":"J498","v":"Mellem personbil, diesel "},"VOLKSWAGEN","GOLF","Gnsn variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H499,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1728.0758019352641},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H499,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":25450.681187282054},394470,17.2,127919.29104562587,31684.822761406467,139407.49673597747,null,null,null,null,null,5.1511700144957547E-2,null,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,{"$f":"AW498","v":1},{"$f":"AX498","v":1.0891990104856062}]
[null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H500)),ABS($E$429:$E$491-H500),0))","v":2},2,2.2999999999999998,1,2,2,{"$f":"J499","v":"Mellem personbil, diesel "},"NISSAN","QASHQAI","Gnsn variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H500,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1728.0758019352641},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H500,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":25450.681187282054},394470,17.2,135941.58776631227,33690.396941578067,153931.18700170674,null,null,null,null,null,5.4347826086956534E-2,null,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,{"$f":"AW499","v":1},{"$f":"AX499","v":1.0891990104856062}]
[null,3.1,2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H501)),ABS($E$429:$E$491-H501),0))","v":2},0,{"$f":"(IF(E501=0,0,IF(COUNTIF(E499:E501,E501)=1,E501&\",1\",IF(COUNTIF(E499:E501,E501)=2,E501&\",2\",IF(COUNTIF(E499:E501,E501)=3,E501&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H501>$C501,INDEX(J$492:J500,MATCH($C501,$F$492:$F500,0)),INDEX(J502:J$554,MATCH($C501,$F502:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H501>$C501,INDEX(K$492:K500,MATCH($C501,$F$492:$F500,0)),INDEX(K502:K$554,MATCH($C501,$F502:$F$554,0)))","v":"PEUGEOT"},{"$f":"IF($H501>$C501,INDEX(L$492:L500,MATCH($C501,$F$492:$F500,0)),INDEX(L502:L$554,MATCH($C501,$F502:$F$554,0)))","v":"308"},{"$f":"IF($H501>$C501,INDEX(M$492:M500,MATCH($C501,$F$492:$F500,0)),INDEX(M502:M$554,MATCH($C501,$F502:$F$554,0)))","v":"Gnsn variant"},{"$f":"IF($H501>$C501,INDEX(N$492:N500,MATCH($C501,$F$492:$F500,0)),INDEX(N502:N$554,MATCH($C501,$F502:$F$554,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H501,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1858.860060488041},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H501,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":24409.544738723896},{"$f":"IF($H501>$C501,INDEX(U$492:U500,MATCH($C501,$F$492:$F500,0)),INDEX(U502:U$554,MATCH($C501,$F502:$F$554,0)))","v":394470},{"$f":"IF($H501>$C501,INDEX(V$492:V500,MATCH($C501,$F$492:$F500,0)),INDEX(V502:V$554,MATCH($C501,$F502:$F$554,0)))","v":17.2},{"$f":"IF($H501>$C501,INDEX(W$492:W500,MATCH($C501,$F$492:$F500,0)),INDEX(W502:W$554,MATCH($C501,$F502:$F$554,0)))","v":131270.33456360892},{"$f":"IF($H501>$C501,INDEX(X$492:X500,MATCH($C501,$F$492:$F500,0)),INDEX(X502:X$554,MATCH($C501,$F502:$F$554,0)))","v":32522.58364090223},{"$f":"IF($H501>$C501,INDEX(Y$492:Y500,MATCH($C501,$F$492:$F500,0)),INDEX(Y502:Y$554,MATCH($C501,$F502:$F$554,0)))","v":130967.98047383448},null,null,null,null,null,{"$f":"IF($H501>$C501,INDEX(AE$492:AE500,MATCH($C501,$F$492:$F500,0)),INDEX(AE502:AE$554,MATCH($C501,$F502:$F$554,0)))","v":4.6082949308755755E-2},null,null,{"$f":"IF($H501>$C501,INDEX(AH$492:AH500,MATCH($C501,$F$492:$F500,0)),INDEX(AH502:AH$554,MATCH($C501,$F502:$F$554,0)))","v":1},{"$f":"IF($H501>$C501,INDEX(AI$492:AI500,MATCH($C501,$F$492:$F500,0)),INDEX(AI502:AI$554,MATCH($C501,$F502:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H501>$C501,INDEX(AO$492:AO500,MATCH($C501,$F$492:$F500,0)),INDEX(AO502:AO$554,MATCH($C501,$F502:$F$554,0)))","v":0.03},null,{"$f":"IF($H501>$C501,INDEX(AQ$492:AQ500,MATCH($C501,$F$492:$F500,0)),INDEX(AQ502:AQ$554,MATCH($C501,$F502:$F$554,0)))","v":733},{"$f":"IF($H501>$C501,INDEX(AR$492:AR500,MATCH($C501,$F$492:$F500,0)),INDEX(AR502:AR$554,MATCH($C501,$F502:$F$554,0)))","v":0},{"$f":"IF($H501>$C501,INDEX(AS$492:AS500,MATCH($C501,$F$492:$F500,0)),INDEX(AS502:AS$554,MATCH($C501,$F502:$F$554,0)))","v":4},{"$f":"IF($H501>$C501,INDEX(AT$492:AT500,MATCH($C501,$F$492:$F500,0)),INDEX(AT502:AT$554,MATCH($C501,$F502:$F$554,0)))","v":35000},null,null,{"$f":"IF($H501>$C501,INDEX(AW$492:AW500,MATCH($C501,$F$492:$F500,0)),INDEX(AW502:AW$554,MATCH($C501,$F502:$F$554,0)))","v":1},{"$f":"IF($H501>$C501,INDEX(AX$492:AX500,MATCH($C501,$F$492:$F500,0)),INDEX(AX502:AX$554,MATCH($C501,$F502:$F$554,0)))","v":1.0891990104856062}]
[null,3.2,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H502)),ABS($E$429:$E$491-H502),0))","v":2},0,{"$f":"(IF(E502=0,0,IF(COUNTIF(E500:E502,E502)=1,E502&\",1\",IF(COUNTIF(E500:E502,E502)=2,E502&\",2\",IF(COUNTIF(E500:E502,E502)=3,E502&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H502>$C502,INDEX(J$492:J501,MATCH($C502,$F$492:$F501,0)),INDEX(J503:J$554,MATCH($C502,$F503:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H502>$C502,INDEX(K$492:K501,MATCH($C502,$F$492:$F501,0)),INDEX(K503:K$554,MATCH($C502,$F503:$F$554,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H502>$C502,INDEX(L$492:L501,MATCH($C502,$F$492:$F501,0)),INDEX(L503:L$554,MATCH($C502,$F503:$F$554,0)))","v":"GOLF"},{"$f":"IF($H502>$C502,INDEX(M$492:M501,MATCH($C502,$F$492:$F501,0)),INDEX(M503:M$554,MATCH($C502,$F503:$F$554,0)))","v":"Gnsn variant"},{"$f":"IF($H502>$C502,INDEX(N$492:N501,MATCH($C502,$F$492:$F501,0)),INDEX(N503:N$554,MATCH($C502,$F503:$F$554,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H502,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1858.860060488041},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H502,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":24409.544738723896},{"$f":"IF($H502>$C502,INDEX(U$492:U501,MATCH($C502,$F$492:$F501,0)),INDEX(U503:U$554,MATCH($C502,$F503:$F$554,0)))","v":394470},{"$f":"IF($H502>$C502,INDEX(V$492:V501,MATCH($C502,$F$492:$F501,0)),INDEX(V503:V$554,MATCH($C502,$F503:$F$554,0)))","v":17.2},{"$f":"IF($H502>$C502,INDEX(W$492:W501,MATCH($C502,$F$492:$F501,0)),INDEX(W503:W$554,MATCH($C502,$F503:$F$554,0)))","v":127919.29104562587},{"$f":"IF($H502>$C502,INDEX(X$492:X501,MATCH($C502,$F$492:$F501,0)),INDEX(X503:X$554,MATCH($C502,$F503:$F$554,0)))","v":31684.822761406467},{"$f":"IF($H502>$C502,INDEX(Y$492:Y501,MATCH($C502,$F$492:$F501,0)),INDEX(Y503:Y$554,MATCH($C502,$F503:$F$554,0)))","v":139407.49673597747},null,null,null,null,null,{"$f":"IF($H502>$C502,INDEX(AE$492:AE501,MATCH($C502,$F$492:$F501,0)),INDEX(AE503:AE$554,MATCH($C502,$F503:$F$554,0)))","v":5.1511700144957547E-2},null,null,{"$f":"IF($H502>$C502,INDEX(AH$492:AH501,MATCH($C502,$F$492:$F501,0)),INDEX(AH503:AH$554,MATCH($C502,$F503:$F$554,0)))","v":1},{"$f":"IF($H502>$C502,INDEX(AI$492:AI501,MATCH($C502,$F$492:$F501,0)),INDEX(AI503:AI$554,MATCH($C502,$F503:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H502>$C502,INDEX(AO$492:AO501,MATCH($C502,$F$492:$F501,0)),INDEX(AO503:AO$554,MATCH($C502,$F503:$F$554,0)))","v":0.03},null,{"$f":"IF($H502>$C502,INDEX(AQ$492:AQ501,MATCH($C502,$F$492:$F501,0)),INDEX(AQ503:AQ$554,MATCH($C502,$F503:$F$554,0)))","v":733},{"$f":"IF($H502>$C502,INDEX(AR$492:AR501,MATCH($C502,$F$492:$F501,0)),INDEX(AR503:AR$554,MATCH($C502,$F503:$F$554,0)))","v":0},{"$f":"IF($H502>$C502,INDEX(AS$492:AS501,MATCH($C502,$F$492:$F501,0)),INDEX(AS503:AS$554,MATCH($C502,$F503:$F$554,0)))","v":4},{"$f":"IF($H502>$C502,INDEX(AT$492:AT501,MATCH($C502,$F$492:$F501,0)),INDEX(AT503:AT$554,MATCH($C502,$F503:$F$554,0)))","v":35000},null,null,{"$f":"IF($H502>$C502,INDEX(AW$492:AW501,MATCH($C502,$F$492:$F501,0)),INDEX(AW503:AW$554,MATCH($C502,$F503:$F$554,0)))","v":1},{"$f":"IF($H502>$C502,INDEX(AX$492:AX501,MATCH($C502,$F$492:$F501,0)),INDEX(AX503:AX$554,MATCH($C502,$F503:$F$554,0)))","v":1.0891990104856062}]
[null,3.3,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H503)),ABS($E$429:$E$491-H503),0))","v":2},0,0,0,3,3,{"$f":"IF($H503>$C503,INDEX(J$492:J502,MATCH($C503,$F$492:$F502,0)),INDEX(J504:J$554,MATCH($C503,$F504:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H503>$C503,INDEX(K$492:K502,MATCH($C503,$F$492:$F502,0)),INDEX(K504:K$554,MATCH($C503,$F504:$F$554,0)))","v":"NISSAN"},{"$f":"IF($H503>$C503,INDEX(L$492:L502,MATCH($C503,$F$492:$F502,0)),INDEX(L504:L$554,MATCH($C503,$F504:$F$554,0)))","v":"QASHQAI"},{"$f":"IF($H503>$C503,INDEX(M$492:M502,MATCH($C503,$F$492:$F502,0)),INDEX(M504:M$554,MATCH($C503,$F504:$F$554,0)))","v":"Gnsn variant"},{"$f":"IF($H503>$C503,INDEX(N$492:N502,MATCH($C503,$F$492:$F502,0)),INDEX(N504:N$554,MATCH($C503,$F504:$F$554,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H503,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1858.860060488041},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H503,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":24409.544738723896},{"$f":"IF($H503>$C503,INDEX(U$492:U502,MATCH($C503,$F$492:$F502,0)),INDEX(U504:U$554,MATCH($C503,$F504:$F$554,0)))","v":394470},{"$f":"IF($H503>$C503,INDEX(V$492:V502,MATCH($C503,$F$492:$F502,0)),INDEX(V504:V$554,MATCH($C503,$F504:$F$554,0)))","v":17.2},{"$f":"IF($H503>$C503,INDEX(W$492:W502,MATCH($C503,$F$492:$F502,0)),INDEX(W504:W$554,MATCH($C503,$F504:$F$554,0)))","v":135941.58776631227},{"$f":"IF($H503>$C503,INDEX(X$492:X502,MATCH($C503,$F$492:$F502,0)),INDEX(X504:X$554,MATCH($C503,$F504:$F$554,0)))","v":33690.396941578067},{"$f":"IF($H503>$C503,INDEX(Y$492:Y502,MATCH($C503,$F$492:$F502,0)),INDEX(Y504:Y$554,MATCH($C503,$F504:$F$554,0)))","v":153931.18700170674},null,null,null,null,null,{"$f":"IF($H503>$C503,INDEX(AE$492:AE502,MATCH($C503,$F$492:$F502,0)),INDEX(AE504:AE$554,MATCH($C503,$F504:$F$554,0)))","v":5.4347826086956534E-2},null,null,{"$f":"IF($H503>$C503,INDEX(AH$492:AH502,MATCH($C503,$F$492:$F502,0)),INDEX(AH504:AH$554,MATCH($C503,$F504:$F$554,0)))","v":1},{"$f":"IF($H503>$C503,INDEX(AI$492:AI502,MATCH($C503,$F$492:$F502,0)),INDEX(AI504:AI$554,MATCH($C503,$F504:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H503>$C503,INDEX(AO$492:AO502,MATCH($C503,$F$492:$F502,0)),INDEX(AO504:AO$554,MATCH($C503,$F504:$F$554,0)))","v":0.03},null,{"$f":"IF($H503>$C503,INDEX(AQ$492:AQ502,MATCH($C503,$F$492:$F502,0)),INDEX(AQ504:AQ$554,MATCH($C503,$F504:$F$554,0)))","v":733},{"$f":"IF($H503>$C503,INDEX(AR$492:AR502,MATCH($C503,$F$492:$F502,0)),INDEX(AR504:AR$554,MATCH($C503,$F504:$F$554,0)))","v":0},{"$f":"IF($H503>$C503,INDEX(AS$492:AS502,MATCH($C503,$F$492:$F502,0)),INDEX(AS504:AS$554,MATCH($C503,$F504:$F$554,0)))","v":4},{"$f":"IF($H503>$C503,INDEX(AT$492:AT502,MATCH($C503,$F$492:$F502,0)),INDEX(AT504:AT$554,MATCH($C503,$F504:$F$554,0)))","v":35000},null,null,{"$f":"IF($H503>$C503,INDEX(AW$492:AW502,MATCH($C503,$F$492:$F502,0)),INDEX(AW504:AW$554,MATCH($C503,$F504:$F$554,0)))","v":1},{"$f":"IF($H503>$C503,INDEX(AX$492:AX502,MATCH($C503,$F$492:$F502,0)),INDEX(AX504:AX$554,MATCH($C503,$F504:$F$554,0)))","v":1.0891990104856062}]
[null,4.0999999999999996,2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H504)),ABS($E$429:$E$491-H504),0))","v":2},0,0,0,4,4,{"$f":"IF($H504>$C504,INDEX(J$492:J503,MATCH($C504,$F$492:$F503,0)),INDEX(J505:J$554,MATCH($C504,$F505:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H504>$C504,INDEX(K$492:K503,MATCH($C504,$F$492:$F503,0)),INDEX(K505:K$554,MATCH($C504,$F505:$F$554,0)))","v":"PEUGEOT"},{"$f":"IF($H504>$C504,INDEX(L$492:L503,MATCH($C504,$F$492:$F503,0)),INDEX(L505:L$554,MATCH($C504,$F505:$F$554,0)))","v":"308"},{"$f":"IF($H504>$C504,INDEX(M$492:M503,MATCH($C504,$F$492:$F503,0)),INDEX(M505:M$554,MATCH($C504,$F505:$F$554,0)))","v":"Gnsn variant"},{"$f":"IF($H504>$C504,INDEX(N$492:N503,MATCH($C504,$F$492:$F503,0)),INDEX(N505:N$554,MATCH($C504,$F505:$F$554,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H504,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1670.6229824030322},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H504,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23768.929550736026},{"$f":"IF($H504>$C504,INDEX(U$492:U503,MATCH($C504,$F$492:$F503,0)),INDEX(U505:U$554,MATCH($C504,$F505:$F$554,0)))","v":394470},{"$f":"IF($H504>$C504,INDEX(V$492:V503,MATCH($C504,$F$492:$F503,0)),INDEX(V505:V$554,MATCH($C504,$F505:$F$554,0)))","v":17.2},{"$f":"IF($H504>$C504,INDEX(W$492:W503,MATCH($C504,$F$492:$F503,0)),INDEX(W505:W$554,MATCH($C504,$F505:$F$554,0)))","v":131270.33456360892},{"$f":"IF($H504>$C504,INDEX(X$492:X503,MATCH($C504,$F$492:$F503,0)),INDEX(X505:X$554,MATCH($C504,$F505:$F$554,0)))","v":32522.58364090223},{"$f":"IF($H504>$C504,INDEX(Y$492:Y503,MATCH($C504,$F$492:$F503,0)),INDEX(Y505:Y$554,MATCH($C504,$F505:$F$554,0)))","v":130967.98047383448},null,null,null,null,null,{"$f":"IF($H504>$C504,INDEX(AE$492:AE503,MATCH($C504,$F$492:$F503,0)),INDEX(AE505:AE$554,MATCH($C504,$F505:$F$554,0)))","v":4.6082949308755755E-2},null,null,{"$f":"IF($H504>$C504,INDEX(AH$492:AH503,MATCH($C504,$F$492:$F503,0)),INDEX(AH505:AH$554,MATCH($C504,$F505:$F$554,0)))","v":1},{"$f":"IF($H504>$C504,INDEX(AI$492:AI503,MATCH($C504,$F$492:$F503,0)),INDEX(AI505:AI$554,MATCH($C504,$F505:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H504>$C504,INDEX(AO$492:AO503,MATCH($C504,$F$492:$F503,0)),INDEX(AO505:AO$554,MATCH($C504,$F505:$F$554,0)))","v":0.03},null,{"$f":"IF($H504>$C504,INDEX(AQ$492:AQ503,MATCH($C504,$F$492:$F503,0)),INDEX(AQ505:AQ$554,MATCH($C504,$F505:$F$554,0)))","v":733},{"$f":"IF($H504>$C504,INDEX(AR$492:AR503,MATCH($C504,$F$492:$F503,0)),INDEX(AR505:AR$554,MATCH($C504,$F505:$F$554,0)))","v":0},{"$f":"IF($H504>$C504,INDEX(AS$492:AS503,MATCH($C504,$F$492:$F503,0)),INDEX(AS505:AS$554,MATCH($C504,$F505:$F$554,0)))","v":4},{"$f":"IF($H504>$C504,INDEX(AT$492:AT503,MATCH($C504,$F$492:$F503,0)),INDEX(AT505:AT$554,MATCH($C504,$F505:$F$554,0)))","v":35000},null,null,{"$f":"IF($H504>$C504,INDEX(AW$492:AW503,MATCH($C504,$F$492:$F503,0)),INDEX(AW505:AW$554,MATCH($C504,$F505:$F$554,0)))","v":1},{"$f":"IF($H504>$C504,INDEX(AX$492:AX503,MATCH($C504,$F$492:$F503,0)),INDEX(AX505:AX$554,MATCH($C504,$F505:$F$554,0)))","v":1.0891990104856062}]
[null,4.2,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H505)),ABS($E$429:$E$491-H505),0))","v":2},0,0,0,4,4,{"$f":"IF($H505>$C505,INDEX(J$492:J504,MATCH($C505,$F$492:$F504,0)),INDEX(J506:J$554,MATCH($C505,$F506:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H505>$C505,INDEX(K$492:K504,MATCH($C505,$F$492:$F504,0)),INDEX(K506:K$554,MATCH($C505,$F506:$F$554,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H505>$C505,INDEX(L$492:L504,MATCH($C505,$F$492:$F504,0)),INDEX(L506:L$554,MATCH($C505,$F506:$F$554,0)))","v":"GOLF"},{"$f":"IF($H505>$C505,INDEX(M$492:M504,MATCH($C505,$F$492:$F504,0)),INDEX(M506:M$554,MATCH($C505,$F506:$F$554,0)))","v":"Gnsn variant"},{"$f":"IF($H505>$C505,INDEX(N$492:N504,MATCH($C505,$F$492:$F504,0)),INDEX(N506:N$554,MATCH($C505,$F506:$F$554,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H505,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1670.6229824030322},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H505,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23768.929550736026},{"$f":"IF($H505>$C505,INDEX(U$492:U504,MATCH($C505,$F$492:$F504,0)),INDEX(U506:U$554,MATCH($C505,$F506:$F$554,0)))","v":394470},{"$f":"IF($H505>$C505,INDEX(V$492:V504,MATCH($C505,$F$492:$F504,0)),INDEX(V506:V$554,MATCH($C505,$F506:$F$554,0)))","v":17.2},{"$f":"IF($H505>$C505,INDEX(W$492:W504,MATCH($C505,$F$492:$F504,0)),INDEX(W506:W$554,MATCH($C505,$F506:$F$554,0)))","v":127919.29104562587},{"$f":"IF($H505>$C505,INDEX(X$492:X504,MATCH($C505,$F$492:$F504,0)),INDEX(X506:X$554,MATCH($C505,$F506:$F$554,0)))","v":31684.822761406467},{"$f":"IF($H505>$C505,INDEX(Y$492:Y504,MATCH($C505,$F$492:$F504,0)),INDEX(Y506:Y$554,MATCH($C505,$F506:$F$554,0)))","v":139407.49673597747},null,null,null,null,null,{"$f":"IF($H505>$C505,INDEX(AE$492:AE504,MATCH($C505,$F$492:$F504,0)),INDEX(AE506:AE$554,MATCH($C505,$F506:$F$554,0)))","v":5.1511700144957547E-2},null,null,{"$f":"IF($H505>$C505,INDEX(AH$492:AH504,MATCH($C505,$F$492:$F504,0)),INDEX(AH506:AH$554,MATCH($C505,$F506:$F$554,0)))","v":1},{"$f":"IF($H505>$C505,INDEX(AI$492:AI504,MATCH($C505,$F$492:$F504,0)),INDEX(AI506:AI$554,MATCH($C505,$F506:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H505>$C505,INDEX(AO$492:AO504,MATCH($C505,$F$492:$F504,0)),INDEX(AO506:AO$554,MATCH($C505,$F506:$F$554,0)))","v":0.03},null,{"$f":"IF($H505>$C505,INDEX(AQ$492:AQ504,MATCH($C505,$F$492:$F504,0)),INDEX(AQ506:AQ$554,MATCH($C505,$F506:$F$554,0)))","v":733},{"$f":"IF($H505>$C505,INDEX(AR$492:AR504,MATCH($C505,$F$492:$F504,0)),INDEX(AR506:AR$554,MATCH($C505,$F506:$F$554,0)))","v":0},{"$f":"IF($H505>$C505,INDEX(AS$492:AS504,MATCH($C505,$F$492:$F504,0)),INDEX(AS506:AS$554,MATCH($C505,$F506:$F$554,0)))","v":4},{"$f":"IF($H505>$C505,INDEX(AT$492:AT504,MATCH($C505,$F$492:$F504,0)),INDEX(AT506:AT$554,MATCH($C505,$F506:$F$554,0)))","v":35000},null,null,{"$f":"IF($H505>$C505,INDEX(AW$492:AW504,MATCH($C505,$F$492:$F504,0)),INDEX(AW506:AW$554,MATCH($C505,$F506:$F$554,0)))","v":1},{"$f":"IF($H505>$C505,INDEX(AX$492:AX504,MATCH($C505,$F$492:$F504,0)),INDEX(AX506:AX$554,MATCH($C505,$F506:$F$554,0)))","v":1.0891990104856062}]
[null,4.3,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H506)),ABS($E$429:$E$491-H506),0))","v":2},0,0,0,4,4,{"$f":"IF($H506>$C506,INDEX(J$492:J505,MATCH($C506,$F$492:$F505,0)),INDEX(J507:J$554,MATCH($C506,$F507:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H506>$C506,INDEX(K$492:K505,MATCH($C506,$F$492:$F505,0)),INDEX(K507:K$554,MATCH($C506,$F507:$F$554,0)))","v":"NISSAN"},{"$f":"IF($H506>$C506,INDEX(L$492:L505,MATCH($C506,$F$492:$F505,0)),INDEX(L507:L$554,MATCH($C506,$F507:$F$554,0)))","v":"QASHQAI"},{"$f":"IF($H506>$C506,INDEX(M$492:M505,MATCH($C506,$F$492:$F505,0)),INDEX(M507:M$554,MATCH($C506,$F507:$F$554,0)))","v":"Gnsn variant"},{"$f":"IF($H506>$C506,INDEX(N$492:N505,MATCH($C506,$F$492:$F505,0)),INDEX(N507:N$554,MATCH($C506,$F507:$F$554,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H506,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1670.6229824030322},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H506,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23768.929550736026},{"$f":"IF($H506>$C506,INDEX(U$492:U505,MATCH($C506,$F$492:$F505,0)),INDEX(U507:U$554,MATCH($C506,$F507:$F$554,0)))","v":394470},{"$f":"IF($H506>$C506,INDEX(V$492:V505,MATCH($C506,$F$492:$F505,0)),INDEX(V507:V$554,MATCH($C506,$F507:$F$554,0)))","v":17.2},{"$f":"IF($H506>$C506,INDEX(W$492:W505,MATCH($C506,$F$492:$F505,0)),INDEX(W507:W$554,MATCH($C506,$F507:$F$554,0)))","v":135941.58776631227},{"$f":"IF($H506>$C506,INDEX(X$492:X505,MATCH($C506,$F$492:$F505,0)),INDEX(X507:X$554,MATCH($C506,$F507:$F$554,0)))","v":33690.396941578067},{"$f":"IF($H506>$C506,INDEX(Y$492:Y505,MATCH($C506,$F$492:$F505,0)),INDEX(Y507:Y$554,MATCH($C506,$F507:$F$554,0)))","v":153931.18700170674},null,null,null,null,null,{"$f":"IF($H506>$C506,INDEX(AE$492:AE505,MATCH($C506,$F$492:$F505,0)),INDEX(AE507:AE$554,MATCH($C506,$F507:$F$554,0)))","v":5.4347826086956534E-2},null,null,{"$f":"IF($H506>$C506,INDEX(AH$492:AH505,MATCH($C506,$F$492:$F505,0)),INDEX(AH507:AH$554,MATCH($C506,$F507:$F$554,0)))","v":1},{"$f":"IF($H506>$C506,INDEX(AI$492:AI505,MATCH($C506,$F$492:$F505,0)),INDEX(AI507:AI$554,MATCH($C506,$F507:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H506>$C506,INDEX(AO$492:AO505,MATCH($C506,$F$492:$F505,0)),INDEX(AO507:AO$554,MATCH($C506,$F507:$F$554,0)))","v":0.03},null,{"$f":"IF($H506>$C506,INDEX(AQ$492:AQ505,MATCH($C506,$F$492:$F505,0)),INDEX(AQ507:AQ$554,MATCH($C506,$F507:$F$554,0)))","v":733},{"$f":"IF($H506>$C506,INDEX(AR$492:AR505,MATCH($C506,$F$492:$F505,0)),INDEX(AR507:AR$554,MATCH($C506,$F507:$F$554,0)))","v":0},{"$f":"IF($H506>$C506,INDEX(AS$492:AS505,MATCH($C506,$F$492:$F505,0)),INDEX(AS507:AS$554,MATCH($C506,$F507:$F$554,0)))","v":4},{"$f":"IF($H506>$C506,INDEX(AT$492:AT505,MATCH($C506,$F$492:$F505,0)),INDEX(AT507:AT$554,MATCH($C506,$F507:$F$554,0)))","v":35000},null,null,{"$f":"IF($H506>$C506,INDEX(AW$492:AW505,MATCH($C506,$F$492:$F505,0)),INDEX(AW507:AW$554,MATCH($C506,$F507:$F$554,0)))","v":1},{"$f":"IF($H506>$C506,INDEX(AX$492:AX505,MATCH($C506,$F$492:$F505,0)),INDEX(AX507:AX$554,MATCH($C506,$F507:$F$554,0)))","v":1.0891990104856062}]
[null,5.0999999999999996,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H507)),ABS($E$429:$E$491-H507),0))","v":6},0,0,0,5,5,{"$f":"IF($H507>$C507,INDEX(J$492:J506,MATCH($C507,$F$492:$F506,0)),INDEX(J508:J$554,MATCH($C507,$F508:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H507>$C507,INDEX(K$492:K506,MATCH($C507,$F$492:$F506,0)),INDEX(K508:K$554,MATCH($C507,$F508:$F$554,0)))","v":"Peugeot"},{"$f":"IF($H507>$C507,INDEX(L$492:L506,MATCH($C507,$F$492:$F506,0)),INDEX(L508:L$554,MATCH($C507,$F508:$F$554,0)))","v":"308"},{"$f":"IF($H507>$C507,INDEX(M$492:M506,MATCH($C507,$F$492:$F506,0)),INDEX(M508:M$554,MATCH($C507,$F508:$F$554,0)))","v":"1.6 blue e-hdi 120 hk sw"},{"$f":"IF($H507>$C507,INDEX(N$492:N506,MATCH($C507,$F$492:$F506,0)),INDEX(N508:N$554,MATCH($C507,$F508:$F$554,0)))","v":2015},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H507,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1491.2614257773059},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H507,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23251.912774262193},{"$f":"IF($H507>$C507,INDEX(U$492:U506,MATCH($C507,$F$492:$F506,0)),INDEX(U508:U$554,MATCH($C507,$F508:$F$554,0)))","v":394470},{"$f":"IF($H507>$C507,INDEX(V$492:V506,MATCH($C507,$F$492:$F506,0)),INDEX(V508:V$554,MATCH($C507,$F508:$F$554,0)))","v":17.2},{"$f":"IF($H507>$C507,INDEX(W$492:W506,MATCH($C507,$F$492:$F506,0)),INDEX(W508:W$554,MATCH($C507,$F508:$F$554,0)))","v":120643.142857143},{"$f":"IF($H507>$C507,INDEX(X$492:X506,MATCH($C507,$F$492:$F506,0)),INDEX(X508:X$554,MATCH($C507,$F508:$F$554,0)))","v":30160.78571428575},{"$f":"IF($H507>$C507,INDEX(Y$492:Y506,MATCH($C507,$F$492:$F506,0)),INDEX(Y508:Y$554,MATCH($C507,$F508:$F$554,0)))","v":115090.89285714313},null,null,null,null,null,{"$f":"IF($H507>$C507,INDEX(AE$492:AE506,MATCH($C507,$F$492:$F506,0)),INDEX(AE508:AE$554,MATCH($C507,$F508:$F$554,0)))","v":3.2051282051282055E-2},null,null,{"$f":"IF($H507>$C507,INDEX(AH$492:AH506,MATCH($C507,$F$492:$F506,0)),INDEX(AH508:AH$554,MATCH($C507,$F508:$F$554,0)))","v":1},{"$f":"IF($H507>$C507,INDEX(AI$492:AI506,MATCH($C507,$F$492:$F506,0)),INDEX(AI508:AI$554,MATCH($C507,$F508:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H507>$C507,INDEX(AO$492:AO506,MATCH($C507,$F$492:$F506,0)),INDEX(AO508:AO$554,MATCH($C507,$F508:$F$554,0)))","v":0.03},null,{"$f":"IF($H507>$C507,INDEX(AQ$492:AQ506,MATCH($C507,$F$492:$F506,0)),INDEX(AQ508:AQ$554,MATCH($C507,$F508:$F$554,0)))","v":733},{"$f":"IF($H507>$C507,INDEX(AR$492:AR506,MATCH($C507,$F$492:$F506,0)),INDEX(AR508:AR$554,MATCH($C507,$F508:$F$554,0)))","v":0},{"$f":"IF($H507>$C507,INDEX(AS$492:AS506,MATCH($C507,$F$492:$F506,0)),INDEX(AS508:AS$554,MATCH($C507,$F508:$F$554,0)))","v":4},{"$f":"IF($H507>$C507,INDEX(AT$492:AT506,MATCH($C507,$F$492:$F506,0)),INDEX(AT508:AT$554,MATCH($C507,$F508:$F$554,0)))","v":35000},null,null,{"$f":"IF($H507>$C507,INDEX(AW$492:AW506,MATCH($C507,$F$492:$F506,0)),INDEX(AW508:AW$554,MATCH($C507,$F508:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H507>$C507,INDEX(AX$492:AX506,MATCH($C507,$F$492:$F506,0)),INDEX(AX508:AX$554,MATCH($C507,$F508:$F$554,0)))","v":1.1025438452070577}]
[null,5.2,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H508)),ABS($E$429:$E$491-H508),0))","v":6},0,0,0,5,5,{"$f":"IF($H508>$C508,INDEX(J$492:J507,MATCH($C508,$F$492:$F507,0)),INDEX(J509:J$554,MATCH($C508,$F509:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H508>$C508,INDEX(K$492:K507,MATCH($C508,$F$492:$F507,0)),INDEX(K509:K$554,MATCH($C508,$F509:$F$554,0)))","v":"Bmw"},{"$f":"IF($H508>$C508,INDEX(L$492:L507,MATCH($C508,$F$492:$F507,0)),INDEX(L509:L$554,MATCH($C508,$F509:$F$554,0)))","v":"3-serie"},{"$f":"IF($H508>$C508,INDEX(M$492:M507,MATCH($C508,$F$492:$F507,0)),INDEX(M509:M$554,MATCH($C508,$F509:$F$554,0)))","v":"320d touring steptronic"},{"$f":"IF($H508>$C508,INDEX(N$492:N507,MATCH($C508,$F$492:$F507,0)),INDEX(N509:N$554,MATCH($C508,$F509:$F$554,0)))","v":2015},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H508,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1491.2614257773059},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H508,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23251.912774262193},{"$f":"IF($H508>$C508,INDEX(U$492:U507,MATCH($C508,$F$492:$F507,0)),INDEX(U509:U$554,MATCH($C508,$F509:$F$554,0)))","v":394470},{"$f":"IF($H508>$C508,INDEX(V$492:V507,MATCH($C508,$F$492:$F507,0)),INDEX(V509:V$554,MATCH($C508,$F509:$F$554,0)))","v":17.2},{"$f":"IF($H508>$C508,INDEX(W$492:W507,MATCH($C508,$F$492:$F507,0)),INDEX(W509:W$554,MATCH($C508,$F509:$F$554,0)))","v":162153.13240548573},{"$f":"IF($H508>$C508,INDEX(X$492:X507,MATCH($C508,$F$492:$F507,0)),INDEX(X509:X$554,MATCH($C508,$F509:$F$554,0)))","v":40538.283101371431},{"$f":"IF($H508>$C508,INDEX(Y$492:Y507,MATCH($C508,$F$492:$F507,0)),INDEX(Y509:Y$554,MATCH($C508,$F509:$F$554,0)))","v":232122.12326028573},null,null,null,null,null,{"$f":"IF($H508>$C508,INDEX(AE$492:AE507,MATCH($C508,$F$492:$F507,0)),INDEX(AE509:AE$554,MATCH($C508,$F509:$F$554,0)))","v":4.6728971962616828E-2},null,null,{"$f":"IF($H508>$C508,INDEX(AH$492:AH507,MATCH($C508,$F$492:$F507,0)),INDEX(AH509:AH$554,MATCH($C508,$F509:$F$554,0)))","v":1},{"$f":"IF($H508>$C508,INDEX(AI$492:AI507,MATCH($C508,$F$492:$F507,0)),INDEX(AI509:AI$554,MATCH($C508,$F509:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H508>$C508,INDEX(AO$492:AO507,MATCH($C508,$F$492:$F507,0)),INDEX(AO509:AO$554,MATCH($C508,$F509:$F$554,0)))","v":0.03},null,{"$f":"IF($H508>$C508,INDEX(AQ$492:AQ507,MATCH($C508,$F$492:$F507,0)),INDEX(AQ509:AQ$554,MATCH($C508,$F509:$F$554,0)))","v":733},{"$f":"IF($H508>$C508,INDEX(AR$492:AR507,MATCH($C508,$F$492:$F507,0)),INDEX(AR509:AR$554,MATCH($C508,$F509:$F$554,0)))","v":0},{"$f":"IF($H508>$C508,INDEX(AS$492:AS507,MATCH($C508,$F$492:$F507,0)),INDEX(AS509:AS$554,MATCH($C508,$F509:$F$554,0)))","v":4},{"$f":"IF($H508>$C508,INDEX(AT$492:AT507,MATCH($C508,$F$492:$F507,0)),INDEX(AT509:AT$554,MATCH($C508,$F509:$F$554,0)))","v":35000},null,null,{"$f":"IF($H508>$C508,INDEX(AW$492:AW507,MATCH($C508,$F$492:$F507,0)),INDEX(AW509:AW$554,MATCH($C508,$F509:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H508>$C508,INDEX(AX$492:AX507,MATCH($C508,$F$492:$F507,0)),INDEX(AX509:AX$554,MATCH($C508,$F509:$F$554,0)))","v":1.1025438452070577}]
[null,5.3,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H509)),ABS($E$429:$E$491-H509),0))","v":6},0,0,0,5,5,{"$f":"IF($H509>$C509,INDEX(J$492:J508,MATCH($C509,$F$492:$F508,0)),INDEX(J510:J$554,MATCH($C509,$F510:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H509>$C509,INDEX(K$492:K508,MATCH($C509,$F$492:$F508,0)),INDEX(K510:K$554,MATCH($C509,$F510:$F$554,0)))","v":"Renault"},{"$f":"IF($H509>$C509,INDEX(L$492:L508,MATCH($C509,$F$492:$F508,0)),INDEX(L510:L$554,MATCH($C509,$F510:$F$554,0)))","v":"Ny clio"},{"$f":"IF($H509>$C509,INDEX(M$492:M508,MATCH($C509,$F$492:$F508,0)),INDEX(M510:M$554,MATCH($C509,$F510:$F$554,0)))","v":"Dci 75 sport tourer"},{"$f":"IF($H509>$C509,INDEX(N$492:N508,MATCH($C509,$F$492:$F508,0)),INDEX(N510:N$554,MATCH($C509,$F510:$F$554,0)))","v":2015},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H509,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1491.2614257773059},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H509,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23251.912774262193},{"$f":"IF($H509>$C509,INDEX(U$492:U508,MATCH($C509,$F$492:$F508,0)),INDEX(U510:U$554,MATCH($C509,$F510:$F$554,0)))","v":394470},{"$f":"IF($H509>$C509,INDEX(V$492:V508,MATCH($C509,$F$492:$F508,0)),INDEX(V510:V$554,MATCH($C509,$F510:$F$554,0)))","v":17.2},{"$f":"IF($H509>$C509,INDEX(W$492:W508,MATCH($C509,$F$492:$F508,0)),INDEX(W510:W$554,MATCH($C509,$F510:$F$554,0)))","v":83931.714285714275},{"$f":"IF($H509>$C509,INDEX(X$492:X508,MATCH($C509,$F$492:$F508,0)),INDEX(X510:X$554,MATCH($C509,$F510:$F$554,0)))","v":20982.928571428569},{"$f":"IF($H509>$C509,INDEX(Y$492:Y508,MATCH($C509,$F$492:$F508,0)),INDEX(Y510:Y$554,MATCH($C509,$F510:$F$554,0)))","v":58656.964285714253},null,null,null,null,null,{"$f":"IF($H509>$C509,INDEX(AE$492:AE508,MATCH($C509,$F$492:$F508,0)),INDEX(AE510:AE$554,MATCH($C509,$F510:$F$554,0)))","v":3.5587188612099641E-2},null,null,{"$f":"IF($H509>$C509,INDEX(AH$492:AH508,MATCH($C509,$F$492:$F508,0)),INDEX(AH510:AH$554,MATCH($C509,$F510:$F$554,0)))","v":1},{"$f":"IF($H509>$C509,INDEX(AI$492:AI508,MATCH($C509,$F$492:$F508,0)),INDEX(AI510:AI$554,MATCH($C509,$F510:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H509>$C509,INDEX(AO$492:AO508,MATCH($C509,$F$492:$F508,0)),INDEX(AO510:AO$554,MATCH($C509,$F510:$F$554,0)))","v":0.03},null,{"$f":"IF($H509>$C509,INDEX(AQ$492:AQ508,MATCH($C509,$F$492:$F508,0)),INDEX(AQ510:AQ$554,MATCH($C509,$F510:$F$554,0)))","v":733},{"$f":"IF($H509>$C509,INDEX(AR$492:AR508,MATCH($C509,$F$492:$F508,0)),INDEX(AR510:AR$554,MATCH($C509,$F510:$F$554,0)))","v":0},{"$f":"IF($H509>$C509,INDEX(AS$492:AS508,MATCH($C509,$F$492:$F508,0)),INDEX(AS510:AS$554,MATCH($C509,$F510:$F$554,0)))","v":4},{"$f":"IF($H509>$C509,INDEX(AT$492:AT508,MATCH($C509,$F$492:$F508,0)),INDEX(AT510:AT$554,MATCH($C509,$F510:$F$554,0)))","v":35000},null,null,{"$f":"IF($H509>$C509,INDEX(AW$492:AW508,MATCH($C509,$F$492:$F508,0)),INDEX(AW510:AW$554,MATCH($C509,$F510:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H509>$C509,INDEX(AX$492:AX508,MATCH($C509,$F$492:$F508,0)),INDEX(AX510:AX$554,MATCH($C509,$F510:$F$554,0)))","v":1.1025438452070577}]
[null,6.1,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H510)),ABS($E$429:$E$491-H510),0))","v":6},6,6.1,1,6,6,"Mellem personbil, diesel ","Peugeot","308","1.6 blue e-hdi 120 hk sw",2015,2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H510,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1195.3015671156659},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H510,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22646.436541855324},394470,17.2,120643.142857143,30160.78571428575,115090.89285714313,null,null,null,null,null,3.2051282051282055E-2,null,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,{"$f":"AW524","v":1.2989999999999999},{"$f":"AX524","v":1.1025438452070577}]
[null,6.2,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H511)),ABS($E$429:$E$491-H511),0))","v":6},6,6.2,1,6,6,"Mellem personbil, diesel ","Bmw","3-serie","320d touring steptronic",2015,2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H511,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1195.3015671156659},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H511,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22646.436541855324},394470,17.2,162153.13240548573,40538.283101371431,232122.12326028573,null,null,null,null,null,4.6728971962616828E-2,null,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,{"$f":"AW510","v":1.2989999999999999},{"$f":"AX510","v":1.1025438452070577}]
[null,6.3,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H512)),ABS($E$429:$E$491-H512),0))","v":6},6,6.3,1,6,6,"Mellem personbil, diesel ","Renault","Ny clio","Dci 75 sport tourer",2015,2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H512,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1195.3015671156659},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H512,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22646.436541855324},394470,17.2,83931.714285714275,20982.928571428569,58656.964285714253,null,null,null,null,null,3.5587188612099641E-2,null,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,{"$f":"AW511","v":1.2989999999999999},{"$f":"AX511","v":1.1025438452070577}]
[null,7.1,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H513)),ABS($E$429:$E$491-H513),0))","v":6},0,0,0,7,7,{"$f":"IF($H513>$C513,INDEX(J$492:J512,MATCH($C513,$F$492:$F512,0)),INDEX(J514:J$554,MATCH($C513,$F514:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H513>$C513,INDEX(K$492:K512,MATCH($C513,$F$492:$F512,0)),INDEX(K514:K$554,MATCH($C513,$F514:$F$554,0)))","v":"Peugeot"},{"$f":"IF($H513>$C513,INDEX(L$492:L512,MATCH($C513,$F$492:$F512,0)),INDEX(L514:L$554,MATCH($C513,$F514:$F$554,0)))","v":"308"},{"$f":"IF($H513>$C513,INDEX(M$492:M512,MATCH($C513,$F$492:$F512,0)),INDEX(M514:M$554,MATCH($C513,$F514:$F$554,0)))","v":"1.6 blue e-hdi 120 hk sw"},{"$f":"IF($H513>$C513,INDEX(N$492:N512,MATCH($C513,$F$492:$F512,0)),INDEX(N514:N$554,MATCH($C513,$F514:$F$554,0)))","v":2015},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H513,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":992.86390636152771},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H513,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22137.433809621576},{"$f":"IF($H513>$C513,INDEX(U$492:U512,MATCH($C513,$F$492:$F512,0)),INDEX(U514:U$554,MATCH($C513,$F514:$F$554,0)))","v":394470},{"$f":"IF($H513>$C513,INDEX(V$492:V512,MATCH($C513,$F$492:$F512,0)),INDEX(V514:V$554,MATCH($C513,$F514:$F$554,0)))","v":17.2},{"$f":"IF($H513>$C513,INDEX(W$492:W512,MATCH($C513,$F$492:$F512,0)),INDEX(W514:W$554,MATCH($C513,$F514:$F$554,0)))","v":120643.142857143},{"$f":"IF($H513>$C513,INDEX(X$492:X512,MATCH($C513,$F$492:$F512,0)),INDEX(X514:X$554,MATCH($C513,$F514:$F$554,0)))","v":30160.78571428575},{"$f":"IF($H513>$C513,INDEX(Y$492:Y512,MATCH($C513,$F$492:$F512,0)),INDEX(Y514:Y$554,MATCH($C513,$F514:$F$554,0)))","v":115090.89285714313},null,null,null,null,null,{"$f":"IF($H513>$C513,INDEX(AE$492:AE512,MATCH($C513,$F$492:$F512,0)),INDEX(AE514:AE$554,MATCH($C513,$F514:$F$554,0)))","v":3.2051282051282055E-2},null,null,{"$f":"IF($H513>$C513,INDEX(AH$492:AH512,MATCH($C513,$F$492:$F512,0)),INDEX(AH514:AH$554,MATCH($C513,$F514:$F$554,0)))","v":1},{"$f":"IF($H513>$C513,INDEX(AI$492:AI512,MATCH($C513,$F$492:$F512,0)),INDEX(AI514:AI$554,MATCH($C513,$F514:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H513>$C513,INDEX(AO$492:AO512,MATCH($C513,$F$492:$F512,0)),INDEX(AO514:AO$554,MATCH($C513,$F514:$F$554,0)))","v":0.03},null,{"$f":"IF($H513>$C513,INDEX(AQ$492:AQ512,MATCH($C513,$F$492:$F512,0)),INDEX(AQ514:AQ$554,MATCH($C513,$F514:$F$554,0)))","v":733},{"$f":"IF($H513>$C513,INDEX(AR$492:AR512,MATCH($C513,$F$492:$F512,0)),INDEX(AR514:AR$554,MATCH($C513,$F514:$F$554,0)))","v":0},{"$f":"IF($H513>$C513,INDEX(AS$492:AS512,MATCH($C513,$F$492:$F512,0)),INDEX(AS514:AS$554,MATCH($C513,$F514:$F$554,0)))","v":4},{"$f":"IF($H513>$C513,INDEX(AT$492:AT512,MATCH($C513,$F$492:$F512,0)),INDEX(AT514:AT$554,MATCH($C513,$F514:$F$554,0)))","v":35000},null,null,{"$f":"IF($H513>$C513,INDEX(AW$492:AW512,MATCH($C513,$F$492:$F512,0)),INDEX(AW514:AW$554,MATCH($C513,$F514:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H513>$C513,INDEX(AX$492:AX512,MATCH($C513,$F$492:$F512,0)),INDEX(AX514:AX$554,MATCH($C513,$F514:$F$554,0)))","v":1.1025438452070577}]
[null,7.2,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H514)),ABS($E$429:$E$491-H514),0))","v":6},0,0,0,7,7,{"$f":"IF($H514>$C514,INDEX(J$492:J513,MATCH($C514,$F$492:$F513,0)),INDEX(J515:J$554,MATCH($C514,$F515:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H514>$C514,INDEX(K$492:K513,MATCH($C514,$F$492:$F513,0)),INDEX(K515:K$554,MATCH($C514,$F515:$F$554,0)))","v":"Bmw"},{"$f":"IF($H514>$C514,INDEX(L$492:L513,MATCH($C514,$F$492:$F513,0)),INDEX(L515:L$554,MATCH($C514,$F515:$F$554,0)))","v":"3-serie"},{"$f":"IF($H514>$C514,INDEX(M$492:M513,MATCH($C514,$F$492:$F513,0)),INDEX(M515:M$554,MATCH($C514,$F515:$F$554,0)))","v":"320d touring steptronic"},{"$f":"IF($H514>$C514,INDEX(N$492:N513,MATCH($C514,$F$492:$F513,0)),INDEX(N515:N$554,MATCH($C514,$F515:$F$554,0)))","v":2015},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H514,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":992.86390636152771},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H514,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22137.433809621576},{"$f":"IF($H514>$C514,INDEX(U$492:U513,MATCH($C514,$F$492:$F513,0)),INDEX(U515:U$554,MATCH($C514,$F515:$F$554,0)))","v":394470},{"$f":"IF($H514>$C514,INDEX(V$492:V513,MATCH($C514,$F$492:$F513,0)),INDEX(V515:V$554,MATCH($C514,$F515:$F$554,0)))","v":17.2},{"$f":"IF($H514>$C514,INDEX(W$492:W513,MATCH($C514,$F$492:$F513,0)),INDEX(W515:W$554,MATCH($C514,$F515:$F$554,0)))","v":162153.13240548573},{"$f":"IF($H514>$C514,INDEX(X$492:X513,MATCH($C514,$F$492:$F513,0)),INDEX(X515:X$554,MATCH($C514,$F515:$F$554,0)))","v":40538.283101371431},{"$f":"IF($H514>$C514,INDEX(Y$492:Y513,MATCH($C514,$F$492:$F513,0)),INDEX(Y515:Y$554,MATCH($C514,$F515:$F$554,0)))","v":232122.12326028573},null,null,null,null,null,{"$f":"IF($H514>$C514,INDEX(AE$492:AE513,MATCH($C514,$F$492:$F513,0)),INDEX(AE515:AE$554,MATCH($C514,$F515:$F$554,0)))","v":4.6728971962616828E-2},null,null,{"$f":"IF($H514>$C514,INDEX(AH$492:AH513,MATCH($C514,$F$492:$F513,0)),INDEX(AH515:AH$554,MATCH($C514,$F515:$F$554,0)))","v":1},{"$f":"IF($H514>$C514,INDEX(AI$492:AI513,MATCH($C514,$F$492:$F513,0)),INDEX(AI515:AI$554,MATCH($C514,$F515:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H514>$C514,INDEX(AO$492:AO513,MATCH($C514,$F$492:$F513,0)),INDEX(AO515:AO$554,MATCH($C514,$F515:$F$554,0)))","v":0.03},null,{"$f":"IF($H514>$C514,INDEX(AQ$492:AQ513,MATCH($C514,$F$492:$F513,0)),INDEX(AQ515:AQ$554,MATCH($C514,$F515:$F$554,0)))","v":733},{"$f":"IF($H514>$C514,INDEX(AR$492:AR513,MATCH($C514,$F$492:$F513,0)),INDEX(AR515:AR$554,MATCH($C514,$F515:$F$554,0)))","v":0},{"$f":"IF($H514>$C514,INDEX(AS$492:AS513,MATCH($C514,$F$492:$F513,0)),INDEX(AS515:AS$554,MATCH($C514,$F515:$F$554,0)))","v":4},{"$f":"IF($H514>$C514,INDEX(AT$492:AT513,MATCH($C514,$F$492:$F513,0)),INDEX(AT515:AT$554,MATCH($C514,$F515:$F$554,0)))","v":35000},null,null,{"$f":"IF($H514>$C514,INDEX(AW$492:AW513,MATCH($C514,$F$492:$F513,0)),INDEX(AW515:AW$554,MATCH($C514,$F515:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H514>$C514,INDEX(AX$492:AX513,MATCH($C514,$F$492:$F513,0)),INDEX(AX515:AX$554,MATCH($C514,$F515:$F$554,0)))","v":1.1025438452070577}]
[null,7.3,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H515)),ABS($E$429:$E$491-H515),0))","v":6},0,0,0,7,7,{"$f":"IF($H515>$C515,INDEX(J$492:J514,MATCH($C515,$F$492:$F514,0)),INDEX(J516:J$554,MATCH($C515,$F516:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H515>$C515,INDEX(K$492:K514,MATCH($C515,$F$492:$F514,0)),INDEX(K516:K$554,MATCH($C515,$F516:$F$554,0)))","v":"Renault"},{"$f":"IF($H515>$C515,INDEX(L$492:L514,MATCH($C515,$F$492:$F514,0)),INDEX(L516:L$554,MATCH($C515,$F516:$F$554,0)))","v":"Ny clio"},{"$f":"IF($H515>$C515,INDEX(M$492:M514,MATCH($C515,$F$492:$F514,0)),INDEX(M516:M$554,MATCH($C515,$F516:$F$554,0)))","v":"Dci 75 sport tourer"},{"$f":"IF($H515>$C515,INDEX(N$492:N514,MATCH($C515,$F$492:$F514,0)),INDEX(N516:N$554,MATCH($C515,$F516:$F$554,0)))","v":2015},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H515,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":992.86390636152771},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H515,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22137.433809621576},{"$f":"IF($H515>$C515,INDEX(U$492:U514,MATCH($C515,$F$492:$F514,0)),INDEX(U516:U$554,MATCH($C515,$F516:$F$554,0)))","v":394470},{"$f":"IF($H515>$C515,INDEX(V$492:V514,MATCH($C515,$F$492:$F514,0)),INDEX(V516:V$554,MATCH($C515,$F516:$F$554,0)))","v":17.2},{"$f":"IF($H515>$C515,INDEX(W$492:W514,MATCH($C515,$F$492:$F514,0)),INDEX(W516:W$554,MATCH($C515,$F516:$F$554,0)))","v":83931.714285714275},{"$f":"IF($H515>$C515,INDEX(X$492:X514,MATCH($C515,$F$492:$F514,0)),INDEX(X516:X$554,MATCH($C515,$F516:$F$554,0)))","v":20982.928571428569},{"$f":"IF($H515>$C515,INDEX(Y$492:Y514,MATCH($C515,$F$492:$F514,0)),INDEX(Y516:Y$554,MATCH($C515,$F516:$F$554,0)))","v":58656.964285714253},null,null,null,null,null,{"$f":"IF($H515>$C515,INDEX(AE$492:AE514,MATCH($C515,$F$492:$F514,0)),INDEX(AE516:AE$554,MATCH($C515,$F516:$F$554,0)))","v":3.5587188612099641E-2},null,null,{"$f":"IF($H515>$C515,INDEX(AH$492:AH514,MATCH($C515,$F$492:$F514,0)),INDEX(AH516:AH$554,MATCH($C515,$F516:$F$554,0)))","v":1},{"$f":"IF($H515>$C515,INDEX(AI$492:AI514,MATCH($C515,$F$492:$F514,0)),INDEX(AI516:AI$554,MATCH($C515,$F516:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H515>$C515,INDEX(AO$492:AO514,MATCH($C515,$F$492:$F514,0)),INDEX(AO516:AO$554,MATCH($C515,$F516:$F$554,0)))","v":0.03},null,{"$f":"IF($H515>$C515,INDEX(AQ$492:AQ514,MATCH($C515,$F$492:$F514,0)),INDEX(AQ516:AQ$554,MATCH($C515,$F516:$F$554,0)))","v":733},{"$f":"IF($H515>$C515,INDEX(AR$492:AR514,MATCH($C515,$F$492:$F514,0)),INDEX(AR516:AR$554,MATCH($C515,$F516:$F$554,0)))","v":0},{"$f":"IF($H515>$C515,INDEX(AS$492:AS514,MATCH($C515,$F$492:$F514,0)),INDEX(AS516:AS$554,MATCH($C515,$F516:$F$554,0)))","v":4},{"$f":"IF($H515>$C515,INDEX(AT$492:AT514,MATCH($C515,$F$492:$F514,0)),INDEX(AT516:AT$554,MATCH($C515,$F516:$F$554,0)))","v":35000},null,null,{"$f":"IF($H515>$C515,INDEX(AW$492:AW514,MATCH($C515,$F$492:$F514,0)),INDEX(AW516:AW$554,MATCH($C515,$F516:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H515>$C515,INDEX(AX$492:AX514,MATCH($C515,$F$492:$F514,0)),INDEX(AX516:AX$554,MATCH($C515,$F516:$F$554,0)))","v":1.1025438452070577}]
[null,8.1,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H516)),ABS($E$429:$E$491-H516),0))","v":6},0,0,0,8,8,{"$f":"IF($H516>$C516,INDEX(J$492:J515,MATCH($C516,$F$492:$F515,0)),INDEX(J517:J$554,MATCH($C516,$F517:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H516>$C516,INDEX(K$492:K515,MATCH($C516,$F$492:$F515,0)),INDEX(K517:K$554,MATCH($C516,$F517:$F$554,0)))","v":"Peugeot"},{"$f":"IF($H516>$C516,INDEX(L$492:L515,MATCH($C516,$F$492:$F515,0)),INDEX(L517:L$554,MATCH($C516,$F517:$F$554,0)))","v":"308"},{"$f":"IF($H516>$C516,INDEX(M$492:M515,MATCH($C516,$F$492:$F515,0)),INDEX(M517:M$554,MATCH($C516,$F517:$F$554,0)))","v":"1.6 blue e-hdi 120 hk sw"},{"$f":"IF($H516>$C516,INDEX(N$492:N515,MATCH($C516,$F$492:$F515,0)),INDEX(N517:N$554,MATCH($C516,$F517:$F$554,0)))","v":2015},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H516,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":894.82013139533547},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H516,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21639.101649142372},{"$f":"IF($H516>$C516,INDEX(U$492:U515,MATCH($C516,$F$492:$F515,0)),INDEX(U517:U$554,MATCH($C516,$F517:$F$554,0)))","v":394470},{"$f":"IF($H516>$C516,INDEX(V$492:V515,MATCH($C516,$F$492:$F515,0)),INDEX(V517:V$554,MATCH($C516,$F517:$F$554,0)))","v":17.2},{"$f":"IF($H516>$C516,INDEX(W$492:W515,MATCH($C516,$F$492:$F515,0)),INDEX(W517:W$554,MATCH($C516,$F517:$F$554,0)))","v":120643.142857143},{"$f":"IF($H516>$C516,INDEX(X$492:X515,MATCH($C516,$F$492:$F515,0)),INDEX(X517:X$554,MATCH($C516,$F517:$F$554,0)))","v":30160.78571428575},{"$f":"IF($H516>$C516,INDEX(Y$492:Y515,MATCH($C516,$F$492:$F515,0)),INDEX(Y517:Y$554,MATCH($C516,$F517:$F$554,0)))","v":115090.89285714313},null,null,null,null,null,{"$f":"IF($H516>$C516,INDEX(AE$492:AE515,MATCH($C516,$F$492:$F515,0)),INDEX(AE517:AE$554,MATCH($C516,$F517:$F$554,0)))","v":3.2051282051282055E-2},null,null,{"$f":"IF($H516>$C516,INDEX(AH$492:AH515,MATCH($C516,$F$492:$F515,0)),INDEX(AH517:AH$554,MATCH($C516,$F517:$F$554,0)))","v":1},{"$f":"IF($H516>$C516,INDEX(AI$492:AI515,MATCH($C516,$F$492:$F515,0)),INDEX(AI517:AI$554,MATCH($C516,$F517:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H516>$C516,INDEX(AO$492:AO515,MATCH($C516,$F$492:$F515,0)),INDEX(AO517:AO$554,MATCH($C516,$F517:$F$554,0)))","v":0.03},null,{"$f":"IF($H516>$C516,INDEX(AQ$492:AQ515,MATCH($C516,$F$492:$F515,0)),INDEX(AQ517:AQ$554,MATCH($C516,$F517:$F$554,0)))","v":733},{"$f":"IF($H516>$C516,INDEX(AR$492:AR515,MATCH($C516,$F$492:$F515,0)),INDEX(AR517:AR$554,MATCH($C516,$F517:$F$554,0)))","v":0},{"$f":"IF($H516>$C516,INDEX(AS$492:AS515,MATCH($C516,$F$492:$F515,0)),INDEX(AS517:AS$554,MATCH($C516,$F517:$F$554,0)))","v":4},{"$f":"IF($H516>$C516,INDEX(AT$492:AT515,MATCH($C516,$F$492:$F515,0)),INDEX(AT517:AT$554,MATCH($C516,$F517:$F$554,0)))","v":35000},null,null,{"$f":"IF($H516>$C516,INDEX(AW$492:AW515,MATCH($C516,$F$492:$F515,0)),INDEX(AW517:AW$554,MATCH($C516,$F517:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H516>$C516,INDEX(AX$492:AX515,MATCH($C516,$F$492:$F515,0)),INDEX(AX517:AX$554,MATCH($C516,$F517:$F$554,0)))","v":1.1025438452070577}]
[null,8.1999999999999993,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H517)),ABS($E$429:$E$491-H517),0))","v":6},0,0,0,8,8,{"$f":"IF($H517>$C517,INDEX(J$492:J516,MATCH($C517,$F$492:$F516,0)),INDEX(J518:J$554,MATCH($C517,$F518:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H517>$C517,INDEX(K$492:K516,MATCH($C517,$F$492:$F516,0)),INDEX(K518:K$554,MATCH($C517,$F518:$F$554,0)))","v":"Bmw"},{"$f":"IF($H517>$C517,INDEX(L$492:L516,MATCH($C517,$F$492:$F516,0)),INDEX(L518:L$554,MATCH($C517,$F518:$F$554,0)))","v":"3-serie"},{"$f":"IF($H517>$C517,INDEX(M$492:M516,MATCH($C517,$F$492:$F516,0)),INDEX(M518:M$554,MATCH($C517,$F518:$F$554,0)))","v":"320d touring steptronic"},{"$f":"IF($H517>$C517,INDEX(N$492:N516,MATCH($C517,$F$492:$F516,0)),INDEX(N518:N$554,MATCH($C517,$F518:$F$554,0)))","v":2015},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H517,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":894.82013139533547},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H517,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21639.101649142372},{"$f":"IF($H517>$C517,INDEX(U$492:U516,MATCH($C517,$F$492:$F516,0)),INDEX(U518:U$554,MATCH($C517,$F518:$F$554,0)))","v":394470},{"$f":"IF($H517>$C517,INDEX(V$492:V516,MATCH($C517,$F$492:$F516,0)),INDEX(V518:V$554,MATCH($C517,$F518:$F$554,0)))","v":17.2},{"$f":"IF($H517>$C517,INDEX(W$492:W516,MATCH($C517,$F$492:$F516,0)),INDEX(W518:W$554,MATCH($C517,$F518:$F$554,0)))","v":162153.13240548573},{"$f":"IF($H517>$C517,INDEX(X$492:X516,MATCH($C517,$F$492:$F516,0)),INDEX(X518:X$554,MATCH($C517,$F518:$F$554,0)))","v":40538.283101371431},{"$f":"IF($H517>$C517,INDEX(Y$492:Y516,MATCH($C517,$F$492:$F516,0)),INDEX(Y518:Y$554,MATCH($C517,$F518:$F$554,0)))","v":232122.12326028573},null,null,null,null,null,{"$f":"IF($H517>$C517,INDEX(AE$492:AE516,MATCH($C517,$F$492:$F516,0)),INDEX(AE518:AE$554,MATCH($C517,$F518:$F$554,0)))","v":4.6728971962616828E-2},null,null,{"$f":"IF($H517>$C517,INDEX(AH$492:AH516,MATCH($C517,$F$492:$F516,0)),INDEX(AH518:AH$554,MATCH($C517,$F518:$F$554,0)))","v":1},{"$f":"IF($H517>$C517,INDEX(AI$492:AI516,MATCH($C517,$F$492:$F516,0)),INDEX(AI518:AI$554,MATCH($C517,$F518:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H517>$C517,INDEX(AO$492:AO516,MATCH($C517,$F$492:$F516,0)),INDEX(AO518:AO$554,MATCH($C517,$F518:$F$554,0)))","v":0.03},null,{"$f":"IF($H517>$C517,INDEX(AQ$492:AQ516,MATCH($C517,$F$492:$F516,0)),INDEX(AQ518:AQ$554,MATCH($C517,$F518:$F$554,0)))","v":733},{"$f":"IF($H517>$C517,INDEX(AR$492:AR516,MATCH($C517,$F$492:$F516,0)),INDEX(AR518:AR$554,MATCH($C517,$F518:$F$554,0)))","v":0},{"$f":"IF($H517>$C517,INDEX(AS$492:AS516,MATCH($C517,$F$492:$F516,0)),INDEX(AS518:AS$554,MATCH($C517,$F518:$F$554,0)))","v":4},{"$f":"IF($H517>$C517,INDEX(AT$492:AT516,MATCH($C517,$F$492:$F516,0)),INDEX(AT518:AT$554,MATCH($C517,$F518:$F$554,0)))","v":35000},null,null,{"$f":"IF($H517>$C517,INDEX(AW$492:AW516,MATCH($C517,$F$492:$F516,0)),INDEX(AW518:AW$554,MATCH($C517,$F518:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H517>$C517,INDEX(AX$492:AX516,MATCH($C517,$F$492:$F516,0)),INDEX(AX518:AX$554,MATCH($C517,$F518:$F$554,0)))","v":1.1025438452070577}]
[null,8.3000000000000007,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H518)),ABS($E$429:$E$491-H518),0))","v":6},0,0,0,8,8,{"$f":"IF($H518>$C518,INDEX(J$492:J517,MATCH($C518,$F$492:$F517,0)),INDEX(J519:J$554,MATCH($C518,$F519:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H518>$C518,INDEX(K$492:K517,MATCH($C518,$F$492:$F517,0)),INDEX(K519:K$554,MATCH($C518,$F519:$F$554,0)))","v":"Renault"},{"$f":"IF($H518>$C518,INDEX(L$492:L517,MATCH($C518,$F$492:$F517,0)),INDEX(L519:L$554,MATCH($C518,$F519:$F$554,0)))","v":"Ny clio"},{"$f":"IF($H518>$C518,INDEX(M$492:M517,MATCH($C518,$F$492:$F517,0)),INDEX(M519:M$554,MATCH($C518,$F519:$F$554,0)))","v":"Dci 75 sport tourer"},{"$f":"IF($H518>$C518,INDEX(N$492:N517,MATCH($C518,$F$492:$F517,0)),INDEX(N519:N$554,MATCH($C518,$F519:$F$554,0)))","v":2015},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H518,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":894.82013139533547},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H518,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21639.101649142372},{"$f":"IF($H518>$C518,INDEX(U$492:U517,MATCH($C518,$F$492:$F517,0)),INDEX(U519:U$554,MATCH($C518,$F519:$F$554,0)))","v":394470},{"$f":"IF($H518>$C518,INDEX(V$492:V517,MATCH($C518,$F$492:$F517,0)),INDEX(V519:V$554,MATCH($C518,$F519:$F$554,0)))","v":17.2},{"$f":"IF($H518>$C518,INDEX(W$492:W517,MATCH($C518,$F$492:$F517,0)),INDEX(W519:W$554,MATCH($C518,$F519:$F$554,0)))","v":83931.714285714275},{"$f":"IF($H518>$C518,INDEX(X$492:X517,MATCH($C518,$F$492:$F517,0)),INDEX(X519:X$554,MATCH($C518,$F519:$F$554,0)))","v":20982.928571428569},{"$f":"IF($H518>$C518,INDEX(Y$492:Y517,MATCH($C518,$F$492:$F517,0)),INDEX(Y519:Y$554,MATCH($C518,$F519:$F$554,0)))","v":58656.964285714253},null,null,null,null,null,{"$f":"IF($H518>$C518,INDEX(AE$492:AE517,MATCH($C518,$F$492:$F517,0)),INDEX(AE519:AE$554,MATCH($C518,$F519:$F$554,0)))","v":3.5587188612099641E-2},null,null,{"$f":"IF($H518>$C518,INDEX(AH$492:AH517,MATCH($C518,$F$492:$F517,0)),INDEX(AH519:AH$554,MATCH($C518,$F519:$F$554,0)))","v":1},{"$f":"IF($H518>$C518,INDEX(AI$492:AI517,MATCH($C518,$F$492:$F517,0)),INDEX(AI519:AI$554,MATCH($C518,$F519:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H518>$C518,INDEX(AO$492:AO517,MATCH($C518,$F$492:$F517,0)),INDEX(AO519:AO$554,MATCH($C518,$F519:$F$554,0)))","v":0.03},null,{"$f":"IF($H518>$C518,INDEX(AQ$492:AQ517,MATCH($C518,$F$492:$F517,0)),INDEX(AQ519:AQ$554,MATCH($C518,$F519:$F$554,0)))","v":733},{"$f":"IF($H518>$C518,INDEX(AR$492:AR517,MATCH($C518,$F$492:$F517,0)),INDEX(AR519:AR$554,MATCH($C518,$F519:$F$554,0)))","v":0},{"$f":"IF($H518>$C518,INDEX(AS$492:AS517,MATCH($C518,$F$492:$F517,0)),INDEX(AS519:AS$554,MATCH($C518,$F519:$F$554,0)))","v":4},{"$f":"IF($H518>$C518,INDEX(AT$492:AT517,MATCH($C518,$F$492:$F517,0)),INDEX(AT519:AT$554,MATCH($C518,$F519:$F$554,0)))","v":35000},null,null,{"$f":"IF($H518>$C518,INDEX(AW$492:AW517,MATCH($C518,$F$492:$F517,0)),INDEX(AW519:AW$554,MATCH($C518,$F519:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H518>$C518,INDEX(AX$492:AX517,MATCH($C518,$F$492:$F517,0)),INDEX(AX519:AX$554,MATCH($C518,$F519:$F$554,0)))","v":1.1025438452070577}]
[null,9.1,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H519)),ABS($E$429:$E$491-H519),0))","v":10},0,0,0,9,9,{"$f":"IF($H519>$C519,INDEX(J$492:J518,MATCH($C519,$F$492:$F518,0)),INDEX(J520:J$554,MATCH($C519,$F520:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H519>$C519,INDEX(K$492:K518,MATCH($C519,$F$492:$F518,0)),INDEX(K520:K$554,MATCH($C519,$F520:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H519>$C519,INDEX(L$492:L518,MATCH($C519,$F$492:$F518,0)),INDEX(L520:L$554,MATCH($C519,$F520:$F$554,0)))","v":"Passat variant"},{"$f":"IF($H519>$C519,INDEX(M$492:M518,MATCH($C519,$F$492:$F518,0)),INDEX(M520:M$554,MATCH($C519,$F520:$F$554,0)))","v":"2,0 tdi"},{"$f":"IF($H519>$C519,INDEX(N$492:N518,MATCH($C519,$F$492:$F518,0)),INDEX(N520:N$554,MATCH($C519,$F520:$F$554,0)))","v":2011},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H519,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":923.86371906504769},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H519,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21159.445720879659},{"$f":"IF($H519>$C519,INDEX(U$492:U518,MATCH($C519,$F$492:$F518,0)),INDEX(U520:U$554,MATCH($C519,$F520:$F$554,0)))","v":394470},{"$f":"IF($H519>$C519,INDEX(V$492:V518,MATCH($C519,$F$492:$F518,0)),INDEX(V520:V$554,MATCH($C519,$F520:$F$554,0)))","v":17.2},{"$f":"IF($H519>$C519,INDEX(W$492:W518,MATCH($C519,$F$492:$F518,0)),INDEX(W520:W$554,MATCH($C519,$F520:$F$554,0)))","v":158152.28571428559},{"$f":"IF($H519>$C519,INDEX(X$492:X518,MATCH($C519,$F$492:$F518,0)),INDEX(X520:X$554,MATCH($C519,$F520:$F$554,0)))","v":39538.071428571398},{"$f":"IF($H519>$C519,INDEX(Y$492:Y518,MATCH($C519,$F$492:$F518,0)),INDEX(Y520:Y$554,MATCH($C519,$F520:$F$554,0)))","v":258806.64285714261},null,null,null,null,null,{"$f":"IF($H519>$C519,INDEX(AE$492:AE518,MATCH($C519,$F$492:$F518,0)),INDEX(AE520:AE$554,MATCH($C519,$F520:$F$554,0)))","v":4.6296296296296294E-2},null,null,{"$f":"IF($H519>$C519,INDEX(AH$492:AH518,MATCH($C519,$F$492:$F518,0)),INDEX(AH520:AH$554,MATCH($C519,$F520:$F$554,0)))","v":1},{"$f":"IF($H519>$C519,INDEX(AI$492:AI518,MATCH($C519,$F$492:$F518,0)),INDEX(AI520:AI$554,MATCH($C519,$F520:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H519>$C519,INDEX(AO$492:AO518,MATCH($C519,$F$492:$F518,0)),INDEX(AO520:AO$554,MATCH($C519,$F520:$F$554,0)))","v":0.03},null,{"$f":"IF($H519>$C519,INDEX(AQ$492:AQ518,MATCH($C519,$F$492:$F518,0)),INDEX(AQ520:AQ$554,MATCH($C519,$F520:$F$554,0)))","v":733},{"$f":"IF($H519>$C519,INDEX(AR$492:AR518,MATCH($C519,$F$492:$F518,0)),INDEX(AR520:AR$554,MATCH($C519,$F520:$F$554,0)))","v":0},{"$f":"IF($H519>$C519,INDEX(AS$492:AS518,MATCH($C519,$F$492:$F518,0)),INDEX(AS520:AS$554,MATCH($C519,$F520:$F$554,0)))","v":4},{"$f":"IF($H519>$C519,INDEX(AT$492:AT518,MATCH($C519,$F$492:$F518,0)),INDEX(AT520:AT$554,MATCH($C519,$F520:$F$554,0)))","v":35000},null,null,{"$f":"IF($H519>$C519,INDEX(AW$492:AW518,MATCH($C519,$F$492:$F518,0)),INDEX(AW520:AW$554,MATCH($C519,$F520:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H519>$C519,INDEX(AX$492:AX518,MATCH($C519,$F$492:$F518,0)),INDEX(AX520:AX$554,MATCH($C519,$F520:$F$554,0)))","v":1.1025438452070577}]
[null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H520)),ABS($E$429:$E$491-H520),0))","v":10},0,0,0,9,9,{"$f":"IF($H520>$C520,INDEX(J$492:J519,MATCH($C520,$F$492:$F519,0)),INDEX(J521:J$554,MATCH($C520,$F521:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H520>$C520,INDEX(K$492:K519,MATCH($C520,$F$492:$F519,0)),INDEX(K521:K$554,MATCH($C520,$F521:$F$554,0)))","v":"Hyundai"},{"$f":"IF($H520>$C520,INDEX(L$492:L519,MATCH($C520,$F$492:$F519,0)),INDEX(L521:L$554,MATCH($C520,$F521:$F$554,0)))","v":"I30"},{"$f":"IF($H520>$C520,INDEX(M$492:M519,MATCH($C520,$F$492:$F519,0)),INDEX(M521:M$554,MATCH($C520,$F521:$F$554,0)))","v":"1,6 crdi 90 eco"},{"$f":"IF($H520>$C520,INDEX(N$492:N519,MATCH($C520,$F$492:$F519,0)),INDEX(N521:N$554,MATCH($C520,$F521:$F$554,0)))","v":2011},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H520,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":923.86371906504769},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H520,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21159.445720879659},{"$f":"IF($H520>$C520,INDEX(U$492:U519,MATCH($C520,$F$492:$F519,0)),INDEX(U521:U$554,MATCH($C520,$F521:$F$554,0)))","v":394470},{"$f":"IF($H520>$C520,INDEX(V$492:V519,MATCH($C520,$F$492:$F519,0)),INDEX(V521:V$554,MATCH($C520,$F521:$F$554,0)))","v":17.2},{"$f":"IF($H520>$C520,INDEX(W$492:W519,MATCH($C520,$F$492:$F519,0)),INDEX(W521:W$554,MATCH($C520,$F521:$F$554,0)))","v":96580.285714285696},{"$f":"IF($H520>$C520,INDEX(X$492:X519,MATCH($C520,$F$492:$F519,0)),INDEX(X521:X$554,MATCH($C520,$F521:$F$554,0)))","v":24145.071428571424},{"$f":"IF($H520>$C520,INDEX(Y$492:Y519,MATCH($C520,$F$492:$F519,0)),INDEX(Y521:Y$554,MATCH($C520,$F521:$F$554,0)))","v":104269.64285714281},null,null,null,null,null,{"$f":"IF($H520>$C520,INDEX(AE$492:AE519,MATCH($C520,$F$492:$F519,0)),INDEX(AE521:AE$554,MATCH($C520,$F521:$F$554,0)))","v":3.90625E-2},null,null,{"$f":"IF($H520>$C520,INDEX(AH$492:AH519,MATCH($C520,$F$492:$F519,0)),INDEX(AH521:AH$554,MATCH($C520,$F521:$F$554,0)))","v":1},{"$f":"IF($H520>$C520,INDEX(AI$492:AI519,MATCH($C520,$F$492:$F519,0)),INDEX(AI521:AI$554,MATCH($C520,$F521:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H520>$C520,INDEX(AO$492:AO519,MATCH($C520,$F$492:$F519,0)),INDEX(AO521:AO$554,MATCH($C520,$F521:$F$554,0)))","v":0.03},null,{"$f":"IF($H520>$C520,INDEX(AQ$492:AQ519,MATCH($C520,$F$492:$F519,0)),INDEX(AQ521:AQ$554,MATCH($C520,$F521:$F$554,0)))","v":733},{"$f":"IF($H520>$C520,INDEX(AR$492:AR519,MATCH($C520,$F$492:$F519,0)),INDEX(AR521:AR$554,MATCH($C520,$F521:$F$554,0)))","v":0},{"$f":"IF($H520>$C520,INDEX(AS$492:AS519,MATCH($C520,$F$492:$F519,0)),INDEX(AS521:AS$554,MATCH($C520,$F521:$F$554,0)))","v":4},{"$f":"IF($H520>$C520,INDEX(AT$492:AT519,MATCH($C520,$F$492:$F519,0)),INDEX(AT521:AT$554,MATCH($C520,$F521:$F$554,0)))","v":35000},null,null,{"$f":"IF($H520>$C520,INDEX(AW$492:AW519,MATCH($C520,$F$492:$F519,0)),INDEX(AW521:AW$554,MATCH($C520,$F521:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H520>$C520,INDEX(AX$492:AX519,MATCH($C520,$F$492:$F519,0)),INDEX(AX521:AX$554,MATCH($C520,$F521:$F$554,0)))","v":1.1025438452070577}]
[null,9.3000000000000007,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H521)),ABS($E$429:$E$491-H521),0))","v":10},0,0,0,9,9,{"$f":"IF($H521>$C521,INDEX(J$492:J520,MATCH($C521,$F$492:$F520,0)),INDEX(J522:J$554,MATCH($C521,$F522:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H521>$C521,INDEX(K$492:K520,MATCH($C521,$F$492:$F520,0)),INDEX(K522:K$554,MATCH($C521,$F522:$F$554,0)))","v":"Peugeot"},{"$f":"IF($H521>$C521,INDEX(L$492:L520,MATCH($C521,$F$492:$F520,0)),INDEX(L522:L$554,MATCH($C521,$F522:$F$554,0)))","v":"207"},{"$f":"IF($H521>$C521,INDEX(M$492:M520,MATCH($C521,$F$492:$F520,0)),INDEX(M522:M$554,MATCH($C521,$F522:$F$554,0)))","v":"1,6 hdi 92 hk st.car"},{"$f":"IF($H521>$C521,INDEX(N$492:N520,MATCH($C521,$F$492:$F520,0)),INDEX(N522:N$554,MATCH($C521,$F522:$F$554,0)))","v":2011},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H521,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":923.86371906504769},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H521,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21159.445720879659},{"$f":"IF($H521>$C521,INDEX(U$492:U520,MATCH($C521,$F$492:$F520,0)),INDEX(U522:U$554,MATCH($C521,$F522:$F$554,0)))","v":394470},{"$f":"IF($H521>$C521,INDEX(V$492:V520,MATCH($C521,$F$492:$F520,0)),INDEX(V522:V$554,MATCH($C521,$F522:$F$554,0)))","v":17.2},{"$f":"IF($H521>$C521,INDEX(W$492:W520,MATCH($C521,$F$492:$F520,0)),INDEX(W522:W$554,MATCH($C521,$F522:$F$554,0)))","v":80464.571428571406},{"$f":"IF($H521>$C521,INDEX(X$492:X520,MATCH($C521,$F$492:$F520,0)),INDEX(X522:X$554,MATCH($C521,$F522:$F$554,0)))","v":20116.142857142851},{"$f":"IF($H521>$C521,INDEX(Y$492:Y520,MATCH($C521,$F$492:$F520,0)),INDEX(Y522:Y$554,MATCH($C521,$F522:$F$554,0)))","v":76409.285714285666},null,null,null,null,null,{"$f":"IF($H521>$C521,INDEX(AE$492:AE520,MATCH($C521,$F$492:$F520,0)),INDEX(AE522:AE$554,MATCH($C521,$F522:$F$554,0)))","v":4.2553191489361701E-2},null,null,{"$f":"IF($H521>$C521,INDEX(AH$492:AH520,MATCH($C521,$F$492:$F520,0)),INDEX(AH522:AH$554,MATCH($C521,$F522:$F$554,0)))","v":1},{"$f":"IF($H521>$C521,INDEX(AI$492:AI520,MATCH($C521,$F$492:$F520,0)),INDEX(AI522:AI$554,MATCH($C521,$F522:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H521>$C521,INDEX(AO$492:AO520,MATCH($C521,$F$492:$F520,0)),INDEX(AO522:AO$554,MATCH($C521,$F522:$F$554,0)))","v":0.03},null,{"$f":"IF($H521>$C521,INDEX(AQ$492:AQ520,MATCH($C521,$F$492:$F520,0)),INDEX(AQ522:AQ$554,MATCH($C521,$F522:$F$554,0)))","v":733},{"$f":"IF($H521>$C521,INDEX(AR$492:AR520,MATCH($C521,$F$492:$F520,0)),INDEX(AR522:AR$554,MATCH($C521,$F522:$F$554,0)))","v":0},{"$f":"IF($H521>$C521,INDEX(AS$492:AS520,MATCH($C521,$F$492:$F520,0)),INDEX(AS522:AS$554,MATCH($C521,$F522:$F$554,0)))","v":4},{"$f":"IF($H521>$C521,INDEX(AT$492:AT520,MATCH($C521,$F$492:$F520,0)),INDEX(AT522:AT$554,MATCH($C521,$F522:$F$554,0)))","v":35000},null,null,{"$f":"IF($H521>$C521,INDEX(AW$492:AW520,MATCH($C521,$F$492:$F520,0)),INDEX(AW522:AW$554,MATCH($C521,$F522:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H521>$C521,INDEX(AX$492:AX520,MATCH($C521,$F$492:$F520,0)),INDEX(AX522:AX$554,MATCH($C521,$F522:$F$554,0)))","v":1.1025438452070577}]
[null,10.1,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H522)),ABS($E$429:$E$491-H522),0))","v":10},10,10.1,1,10,10,{"$f":"J536","v":"Mellem personbil, diesel "},"Volkswagen","Passat variant","2,0 tdi",2011,2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H522,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1016.735512302651},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H522,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":20692.693849652002},394470,17.2,158152.28571428559,39538.071428571398,258806.64285714261,null,null,null,null,null,4.6296296296296294E-2,null,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,{"$f":"AW536","v":1.2989999999999999},{"$f":"AX536","v":1.1025438452070577}]
[null,10.199999999999999,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H523)),ABS($E$429:$E$491-H523),0))","v":10},10,10.199999999999999,1,10,10,{"$f":"J522","v":"Mellem personbil, diesel "},"Hyundai","I30","1,6 crdi 90 eco",2011,2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H523,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1016.735512302651},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H523,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":20692.693849652002},394470,17.2,96580.285714285696,24145.071428571424,104269.64285714281,null,null,null,null,null,3.90625E-2,null,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,{"$f":"AW522","v":1.2989999999999999},{"$f":"AX522","v":1.1025438452070577}]
[null,10.3,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H524)),ABS($E$429:$E$491-H524),0))","v":10},10,10.3,1,10,10,{"$f":"J523","v":"Mellem personbil, diesel "},"Peugeot","207","1,6 hdi 92 hk st.car",2011,2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H524,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1016.735512302651},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H524,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":20692.693849652002},394470,17.2,80464.571428571406,20116.142857142851,76409.285714285666,null,null,null,null,null,4.2553191489361701E-2,null,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,{"$f":"AW523","v":1.2989999999999999},{"$f":"AX523","v":1.1025438452070577}]
[null,11.1,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H525)),ABS($E$429:$E$491-H525),0))","v":10},0,0,0,11,{"$f":"H525+input_år-original_år","v":11},{"$f":"IF($H525>$C525,INDEX(J$492:J524,MATCH($C525,$F$492:$F524,0)),INDEX(J526:J$554,MATCH($C525,$F526:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H525>$C525,INDEX(K$492:K524,MATCH($C525,$F$492:$F524,0)),INDEX(K526:K$554,MATCH($C525,$F526:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H525>$C525,INDEX(L$492:L524,MATCH($C525,$F$492:$F524,0)),INDEX(L526:L$554,MATCH($C525,$F526:$F$554,0)))","v":"Passat variant"},{"$f":"IF($H525>$C525,INDEX(M$492:M524,MATCH($C525,$F$492:$F524,0)),INDEX(M526:M$554,MATCH($C525,$F526:$F$554,0)))","v":"2,0 tdi"},{"$f":"IF($H525>$C525,INDEX(N$492:N524,MATCH($C525,$F$492:$F524,0)),INDEX(N526:N$554,MATCH($C525,$F526:$F$554,0)))","v":2011},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H525,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":800.04850458049827},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H525,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":20236.46147920825},{"$f":"IF($H525>$C525,INDEX(U$492:U524,MATCH($C525,$F$492:$F524,0)),INDEX(U526:U$554,MATCH($C525,$F526:$F$554,0)))","v":394470},{"$f":"IF($H525>$C525,INDEX(V$492:V524,MATCH($C525,$F$492:$F524,0)),INDEX(V526:V$554,MATCH($C525,$F526:$F$554,0)))","v":17.2},{"$f":"IF($H525>$C525,INDEX(W$492:W524,MATCH($C525,$F$492:$F524,0)),INDEX(W526:W$554,MATCH($C525,$F526:$F$554,0)))","v":158152.28571428559},{"$f":"IF($H525>$C525,INDEX(X$492:X524,MATCH($C525,$F$492:$F524,0)),INDEX(X526:X$554,MATCH($C525,$F526:$F$554,0)))","v":39538.071428571398},{"$f":"IF($H525>$C525,INDEX(Y$492:Y524,MATCH($C525,$F$492:$F524,0)),INDEX(Y526:Y$554,MATCH($C525,$F526:$F$554,0)))","v":258806.64285714261},null,null,null,null,null,{"$f":"IF($H525>$C525,INDEX(AE$492:AE524,MATCH($C525,$F$492:$F524,0)),INDEX(AE526:AE$554,MATCH($C525,$F526:$F$554,0)))","v":4.6296296296296294E-2},null,null,{"$f":"IF($H525>$C525,INDEX(AH$492:AH524,MATCH($C525,$F$492:$F524,0)),INDEX(AH526:AH$554,MATCH($C525,$F526:$F$554,0)))","v":1},{"$f":"IF($H525>$C525,INDEX(AI$492:AI524,MATCH($C525,$F$492:$F524,0)),INDEX(AI526:AI$554,MATCH($C525,$F526:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H525>$C525,INDEX(AO$492:AO524,MATCH($C525,$F$492:$F524,0)),INDEX(AO526:AO$554,MATCH($C525,$F526:$F$554,0)))","v":0.03},null,{"$f":"IF($H525>$C525,INDEX(AQ$492:AQ524,MATCH($C525,$F$492:$F524,0)),INDEX(AQ526:AQ$554,MATCH($C525,$F526:$F$554,0)))","v":733},{"$f":"IF($H525>$C525,INDEX(AR$492:AR524,MATCH($C525,$F$492:$F524,0)),INDEX(AR526:AR$554,MATCH($C525,$F526:$F$554,0)))","v":0},{"$f":"IF($H525>$C525,INDEX(AS$492:AS524,MATCH($C525,$F$492:$F524,0)),INDEX(AS526:AS$554,MATCH($C525,$F526:$F$554,0)))","v":4},{"$f":"IF($H525>$C525,INDEX(AT$492:AT524,MATCH($C525,$F$492:$F524,0)),INDEX(AT526:AT$554,MATCH($C525,$F526:$F$554,0)))","v":35000},null,null,{"$f":"IF($H525>$C525,INDEX(AW$492:AW524,MATCH($C525,$F$492:$F524,0)),INDEX(AW526:AW$554,MATCH($C525,$F526:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H525>$C525,INDEX(AX$492:AX524,MATCH($C525,$F$492:$F524,0)),INDEX(AX526:AX$554,MATCH($C525,$F526:$F$554,0)))","v":1.1025438452070577}]
[null,11.2,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H526)),ABS($E$429:$E$491-H526),0))","v":10},0,0,0,11,11,{"$f":"IF($H526>$C526,INDEX(J$492:J525,MATCH($C526,$F$492:$F525,0)),INDEX(J527:J$554,MATCH($C526,$F527:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H526>$C526,INDEX(K$492:K525,MATCH($C526,$F$492:$F525,0)),INDEX(K527:K$554,MATCH($C526,$F527:$F$554,0)))","v":"Hyundai"},{"$f":"IF($H526>$C526,INDEX(L$492:L525,MATCH($C526,$F$492:$F525,0)),INDEX(L527:L$554,MATCH($C526,$F527:$F$554,0)))","v":"I30"},{"$f":"IF($H526>$C526,INDEX(M$492:M525,MATCH($C526,$F$492:$F525,0)),INDEX(M527:M$554,MATCH($C526,$F527:$F$554,0)))","v":"1,6 crdi 90 eco"},{"$f":"IF($H526>$C526,INDEX(N$492:N525,MATCH($C526,$F$492:$F525,0)),INDEX(N527:N$554,MATCH($C526,$F527:$F$554,0)))","v":2011},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H526,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":800.04850458049827},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H526,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":20236.46147920825},{"$f":"IF($H526>$C526,INDEX(U$492:U525,MATCH($C526,$F$492:$F525,0)),INDEX(U527:U$554,MATCH($C526,$F527:$F$554,0)))","v":394470},{"$f":"IF($H526>$C526,INDEX(V$492:V525,MATCH($C526,$F$492:$F525,0)),INDEX(V527:V$554,MATCH($C526,$F527:$F$554,0)))","v":17.2},{"$f":"IF($H526>$C526,INDEX(W$492:W525,MATCH($C526,$F$492:$F525,0)),INDEX(W527:W$554,MATCH($C526,$F527:$F$554,0)))","v":96580.285714285696},{"$f":"IF($H526>$C526,INDEX(X$492:X525,MATCH($C526,$F$492:$F525,0)),INDEX(X527:X$554,MATCH($C526,$F527:$F$554,0)))","v":24145.071428571424},{"$f":"IF($H526>$C526,INDEX(Y$492:Y525,MATCH($C526,$F$492:$F525,0)),INDEX(Y527:Y$554,MATCH($C526,$F527:$F$554,0)))","v":104269.64285714281},null,null,null,null,null,{"$f":"IF($H526>$C526,INDEX(AE$492:AE525,MATCH($C526,$F$492:$F525,0)),INDEX(AE527:AE$554,MATCH($C526,$F527:$F$554,0)))","v":3.90625E-2},null,null,{"$f":"IF($H526>$C526,INDEX(AH$492:AH525,MATCH($C526,$F$492:$F525,0)),INDEX(AH527:AH$554,MATCH($C526,$F527:$F$554,0)))","v":1},{"$f":"IF($H526>$C526,INDEX(AI$492:AI525,MATCH($C526,$F$492:$F525,0)),INDEX(AI527:AI$554,MATCH($C526,$F527:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H526>$C526,INDEX(AO$492:AO525,MATCH($C526,$F$492:$F525,0)),INDEX(AO527:AO$554,MATCH($C526,$F527:$F$554,0)))","v":0.03},null,{"$f":"IF($H526>$C526,INDEX(AQ$492:AQ525,MATCH($C526,$F$492:$F525,0)),INDEX(AQ527:AQ$554,MATCH($C526,$F527:$F$554,0)))","v":733},{"$f":"IF($H526>$C526,INDEX(AR$492:AR525,MATCH($C526,$F$492:$F525,0)),INDEX(AR527:AR$554,MATCH($C526,$F527:$F$554,0)))","v":0},{"$f":"IF($H526>$C526,INDEX(AS$492:AS525,MATCH($C526,$F$492:$F525,0)),INDEX(AS527:AS$554,MATCH($C526,$F527:$F$554,0)))","v":4},{"$f":"IF($H526>$C526,INDEX(AT$492:AT525,MATCH($C526,$F$492:$F525,0)),INDEX(AT527:AT$554,MATCH($C526,$F527:$F$554,0)))","v":35000},null,null,{"$f":"IF($H526>$C526,INDEX(AW$492:AW525,MATCH($C526,$F$492:$F525,0)),INDEX(AW527:AW$554,MATCH($C526,$F527:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H526>$C526,INDEX(AX$492:AX525,MATCH($C526,$F$492:$F525,0)),INDEX(AX527:AX$554,MATCH($C526,$F527:$F$554,0)))","v":1.1025438452070577}]
[null,11.3,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H527)),ABS($E$429:$E$491-H527),0))","v":10},0,0,0,11,11,{"$f":"IF($H527>$C527,INDEX(J$492:J526,MATCH($C527,$F$492:$F526,0)),INDEX(J528:J$554,MATCH($C527,$F528:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H527>$C527,INDEX(K$492:K526,MATCH($C527,$F$492:$F526,0)),INDEX(K528:K$554,MATCH($C527,$F528:$F$554,0)))","v":"Peugeot"},{"$f":"IF($H527>$C527,INDEX(L$492:L526,MATCH($C527,$F$492:$F526,0)),INDEX(L528:L$554,MATCH($C527,$F528:$F$554,0)))","v":"207"},{"$f":"IF($H527>$C527,INDEX(M$492:M526,MATCH($C527,$F$492:$F526,0)),INDEX(M528:M$554,MATCH($C527,$F528:$F$554,0)))","v":"1,6 hdi 92 hk st.car"},{"$f":"IF($H527>$C527,INDEX(N$492:N526,MATCH($C527,$F$492:$F526,0)),INDEX(N528:N$554,MATCH($C527,$F528:$F$554,0)))","v":2011},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H527,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":800.04850458049827},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H527,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":20236.46147920825},{"$f":"IF($H527>$C527,INDEX(U$492:U526,MATCH($C527,$F$492:$F526,0)),INDEX(U528:U$554,MATCH($C527,$F528:$F$554,0)))","v":394470},{"$f":"IF($H527>$C527,INDEX(V$492:V526,MATCH($C527,$F$492:$F526,0)),INDEX(V528:V$554,MATCH($C527,$F528:$F$554,0)))","v":17.2},{"$f":"IF($H527>$C527,INDEX(W$492:W526,MATCH($C527,$F$492:$F526,0)),INDEX(W528:W$554,MATCH($C527,$F528:$F$554,0)))","v":80464.571428571406},{"$f":"IF($H527>$C527,INDEX(X$492:X526,MATCH($C527,$F$492:$F526,0)),INDEX(X528:X$554,MATCH($C527,$F528:$F$554,0)))","v":20116.142857142851},{"$f":"IF($H527>$C527,INDEX(Y$492:Y526,MATCH($C527,$F$492:$F526,0)),INDEX(Y528:Y$554,MATCH($C527,$F528:$F$554,0)))","v":76409.285714285666},null,null,null,null,null,{"$f":"IF($H527>$C527,INDEX(AE$492:AE526,MATCH($C527,$F$492:$F526,0)),INDEX(AE528:AE$554,MATCH($C527,$F528:$F$554,0)))","v":4.2553191489361701E-2},null,null,{"$f":"IF($H527>$C527,INDEX(AH$492:AH526,MATCH($C527,$F$492:$F526,0)),INDEX(AH528:AH$554,MATCH($C527,$F528:$F$554,0)))","v":1},{"$f":"IF($H527>$C527,INDEX(AI$492:AI526,MATCH($C527,$F$492:$F526,0)),INDEX(AI528:AI$554,MATCH($C527,$F528:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H527>$C527,INDEX(AO$492:AO526,MATCH($C527,$F$492:$F526,0)),INDEX(AO528:AO$554,MATCH($C527,$F528:$F$554,0)))","v":0.03},null,{"$f":"IF($H527>$C527,INDEX(AQ$492:AQ526,MATCH($C527,$F$492:$F526,0)),INDEX(AQ528:AQ$554,MATCH($C527,$F528:$F$554,0)))","v":733},{"$f":"IF($H527>$C527,INDEX(AR$492:AR526,MATCH($C527,$F$492:$F526,0)),INDEX(AR528:AR$554,MATCH($C527,$F528:$F$554,0)))","v":0},{"$f":"IF($H527>$C527,INDEX(AS$492:AS526,MATCH($C527,$F$492:$F526,0)),INDEX(AS528:AS$554,MATCH($C527,$F528:$F$554,0)))","v":4},{"$f":"IF($H527>$C527,INDEX(AT$492:AT526,MATCH($C527,$F$492:$F526,0)),INDEX(AT528:AT$554,MATCH($C527,$F528:$F$554,0)))","v":35000},null,null,{"$f":"IF($H527>$C527,INDEX(AW$492:AW526,MATCH($C527,$F$492:$F526,0)),INDEX(AW528:AW$554,MATCH($C527,$F528:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H527>$C527,INDEX(AX$492:AX526,MATCH($C527,$F$492:$F526,0)),INDEX(AX528:AX$554,MATCH($C527,$F528:$F$554,0)))","v":1.1025438452070577}]
[null,12.1,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H528)),ABS($E$429:$E$491-H528),0))","v":10},0,0,0,12,12,{"$f":"IF($H528>$C528,INDEX(J$492:J527,MATCH($C528,$F$492:$F527,0)),INDEX(J529:J$554,MATCH($C528,$F529:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H528>$C528,INDEX(K$492:K527,MATCH($C528,$F$492:$F527,0)),INDEX(K529:K$554,MATCH($C528,$F529:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H528>$C528,INDEX(L$492:L527,MATCH($C528,$F$492:$F527,0)),INDEX(L529:L$554,MATCH($C528,$F529:$F$554,0)))","v":"Passat variant"},{"$f":"IF($H528>$C528,INDEX(M$492:M527,MATCH($C528,$F$492:$F527,0)),INDEX(M529:M$554,MATCH($C528,$F529:$F$554,0)))","v":"2,0 tdi"},{"$f":"IF($H528>$C528,INDEX(N$492:N527,MATCH($C528,$F$492:$F527,0)),INDEX(N529:N$554,MATCH($C528,$F529:$F$554,0)))","v":2011},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H528,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":447.42876900203851},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H528,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19790.727574400145},{"$f":"IF($H528>$C528,INDEX(U$492:U527,MATCH($C528,$F$492:$F527,0)),INDEX(U529:U$554,MATCH($C528,$F529:$F$554,0)))","v":394470},{"$f":"IF($H528>$C528,INDEX(V$492:V527,MATCH($C528,$F$492:$F527,0)),INDEX(V529:V$554,MATCH($C528,$F529:$F$554,0)))","v":17.2},{"$f":"IF($H528>$C528,INDEX(W$492:W527,MATCH($C528,$F$492:$F527,0)),INDEX(W529:W$554,MATCH($C528,$F529:$F$554,0)))","v":158152.28571428559},{"$f":"IF($H528>$C528,INDEX(X$492:X527,MATCH($C528,$F$492:$F527,0)),INDEX(X529:X$554,MATCH($C528,$F529:$F$554,0)))","v":39538.071428571398},{"$f":"IF($H528>$C528,INDEX(Y$492:Y527,MATCH($C528,$F$492:$F527,0)),INDEX(Y529:Y$554,MATCH($C528,$F529:$F$554,0)))","v":258806.64285714261},null,null,null,null,null,{"$f":"IF($H528>$C528,INDEX(AE$492:AE527,MATCH($C528,$F$492:$F527,0)),INDEX(AE529:AE$554,MATCH($C528,$F529:$F$554,0)))","v":4.6296296296296294E-2},null,null,{"$f":"IF($H528>$C528,INDEX(AH$492:AH527,MATCH($C528,$F$492:$F527,0)),INDEX(AH529:AH$554,MATCH($C528,$F529:$F$554,0)))","v":1},{"$f":"IF($H528>$C528,INDEX(AI$492:AI527,MATCH($C528,$F$492:$F527,0)),INDEX(AI529:AI$554,MATCH($C528,$F529:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H528>$C528,INDEX(AO$492:AO527,MATCH($C528,$F$492:$F527,0)),INDEX(AO529:AO$554,MATCH($C528,$F529:$F$554,0)))","v":0.03},null,{"$f":"IF($H528>$C528,INDEX(AQ$492:AQ527,MATCH($C528,$F$492:$F527,0)),INDEX(AQ529:AQ$554,MATCH($C528,$F529:$F$554,0)))","v":733},{"$f":"IF($H528>$C528,INDEX(AR$492:AR527,MATCH($C528,$F$492:$F527,0)),INDEX(AR529:AR$554,MATCH($C528,$F529:$F$554,0)))","v":0},{"$f":"IF($H528>$C528,INDEX(AS$492:AS527,MATCH($C528,$F$492:$F527,0)),INDEX(AS529:AS$554,MATCH($C528,$F529:$F$554,0)))","v":4},{"$f":"IF($H528>$C528,INDEX(AT$492:AT527,MATCH($C528,$F$492:$F527,0)),INDEX(AT529:AT$554,MATCH($C528,$F529:$F$554,0)))","v":35000},null,null,{"$f":"IF($H528>$C528,INDEX(AW$492:AW527,MATCH($C528,$F$492:$F527,0)),INDEX(AW529:AW$554,MATCH($C528,$F529:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H528>$C528,INDEX(AX$492:AX527,MATCH($C528,$F$492:$F527,0)),INDEX(AX529:AX$554,MATCH($C528,$F529:$F$554,0)))","v":1.1025438452070577}]
[null,12.2,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H529)),ABS($E$429:$E$491-H529),0))","v":10},0,0,0,12,12,{"$f":"IF($H529>$C529,INDEX(J$492:J528,MATCH($C529,$F$492:$F528,0)),INDEX(J530:J$554,MATCH($C529,$F530:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H529>$C529,INDEX(K$492:K528,MATCH($C529,$F$492:$F528,0)),INDEX(K530:K$554,MATCH($C529,$F530:$F$554,0)))","v":"Hyundai"},{"$f":"IF($H529>$C529,INDEX(L$492:L528,MATCH($C529,$F$492:$F528,0)),INDEX(L530:L$554,MATCH($C529,$F530:$F$554,0)))","v":"I30"},{"$f":"IF($H529>$C529,INDEX(M$492:M528,MATCH($C529,$F$492:$F528,0)),INDEX(M530:M$554,MATCH($C529,$F530:$F$554,0)))","v":"1,6 crdi 90 eco"},{"$f":"IF($H529>$C529,INDEX(N$492:N528,MATCH($C529,$F$492:$F528,0)),INDEX(N530:N$554,MATCH($C529,$F530:$F$554,0)))","v":2011},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H529,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":447.42876900203851},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H529,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19790.727574400145},{"$f":"IF($H529>$C529,INDEX(U$492:U528,MATCH($C529,$F$492:$F528,0)),INDEX(U530:U$554,MATCH($C529,$F530:$F$554,0)))","v":394470},{"$f":"IF($H529>$C529,INDEX(V$492:V528,MATCH($C529,$F$492:$F528,0)),INDEX(V530:V$554,MATCH($C529,$F530:$F$554,0)))","v":17.2},{"$f":"IF($H529>$C529,INDEX(W$492:W528,MATCH($C529,$F$492:$F528,0)),INDEX(W530:W$554,MATCH($C529,$F530:$F$554,0)))","v":96580.285714285696},{"$f":"IF($H529>$C529,INDEX(X$492:X528,MATCH($C529,$F$492:$F528,0)),INDEX(X530:X$554,MATCH($C529,$F530:$F$554,0)))","v":24145.071428571424},{"$f":"IF($H529>$C529,INDEX(Y$492:Y528,MATCH($C529,$F$492:$F528,0)),INDEX(Y530:Y$554,MATCH($C529,$F530:$F$554,0)))","v":104269.64285714281},null,null,null,null,null,{"$f":"IF($H529>$C529,INDEX(AE$492:AE528,MATCH($C529,$F$492:$F528,0)),INDEX(AE530:AE$554,MATCH($C529,$F530:$F$554,0)))","v":3.90625E-2},null,null,{"$f":"IF($H529>$C529,INDEX(AH$492:AH528,MATCH($C529,$F$492:$F528,0)),INDEX(AH530:AH$554,MATCH($C529,$F530:$F$554,0)))","v":1},{"$f":"IF($H529>$C529,INDEX(AI$492:AI528,MATCH($C529,$F$492:$F528,0)),INDEX(AI530:AI$554,MATCH($C529,$F530:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H529>$C529,INDEX(AO$492:AO528,MATCH($C529,$F$492:$F528,0)),INDEX(AO530:AO$554,MATCH($C529,$F530:$F$554,0)))","v":0.03},null,{"$f":"IF($H529>$C529,INDEX(AQ$492:AQ528,MATCH($C529,$F$492:$F528,0)),INDEX(AQ530:AQ$554,MATCH($C529,$F530:$F$554,0)))","v":733},{"$f":"IF($H529>$C529,INDEX(AR$492:AR528,MATCH($C529,$F$492:$F528,0)),INDEX(AR530:AR$554,MATCH($C529,$F530:$F$554,0)))","v":0},{"$f":"IF($H529>$C529,INDEX(AS$492:AS528,MATCH($C529,$F$492:$F528,0)),INDEX(AS530:AS$554,MATCH($C529,$F530:$F$554,0)))","v":4},{"$f":"IF($H529>$C529,INDEX(AT$492:AT528,MATCH($C529,$F$492:$F528,0)),INDEX(AT530:AT$554,MATCH($C529,$F530:$F$554,0)))","v":35000},null,null,{"$f":"IF($H529>$C529,INDEX(AW$492:AW528,MATCH($C529,$F$492:$F528,0)),INDEX(AW530:AW$554,MATCH($C529,$F530:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H529>$C529,INDEX(AX$492:AX528,MATCH($C529,$F$492:$F528,0)),INDEX(AX530:AX$554,MATCH($C529,$F530:$F$554,0)))","v":1.1025438452070577}]
[null,12.3,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H530)),ABS($E$429:$E$491-H530),0))","v":10},0,0,0,12,12,{"$f":"IF($H530>$C530,INDEX(J$492:J529,MATCH($C530,$F$492:$F529,0)),INDEX(J531:J$554,MATCH($C530,$F531:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H530>$C530,INDEX(K$492:K529,MATCH($C530,$F$492:$F529,0)),INDEX(K531:K$554,MATCH($C530,$F531:$F$554,0)))","v":"Peugeot"},{"$f":"IF($H530>$C530,INDEX(L$492:L529,MATCH($C530,$F$492:$F529,0)),INDEX(L531:L$554,MATCH($C530,$F531:$F$554,0)))","v":"207"},{"$f":"IF($H530>$C530,INDEX(M$492:M529,MATCH($C530,$F$492:$F529,0)),INDEX(M531:M$554,MATCH($C530,$F531:$F$554,0)))","v":"1,6 hdi 92 hk st.car"},{"$f":"IF($H530>$C530,INDEX(N$492:N529,MATCH($C530,$F$492:$F529,0)),INDEX(N531:N$554,MATCH($C530,$F531:$F$554,0)))","v":2011},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H530,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":447.42876900203851},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H530,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19790.727574400145},{"$f":"IF($H530>$C530,INDEX(U$492:U529,MATCH($C530,$F$492:$F529,0)),INDEX(U531:U$554,MATCH($C530,$F531:$F$554,0)))","v":394470},{"$f":"IF($H530>$C530,INDEX(V$492:V529,MATCH($C530,$F$492:$F529,0)),INDEX(V531:V$554,MATCH($C530,$F531:$F$554,0)))","v":17.2},{"$f":"IF($H530>$C530,INDEX(W$492:W529,MATCH($C530,$F$492:$F529,0)),INDEX(W531:W$554,MATCH($C530,$F531:$F$554,0)))","v":80464.571428571406},{"$f":"IF($H530>$C530,INDEX(X$492:X529,MATCH($C530,$F$492:$F529,0)),INDEX(X531:X$554,MATCH($C530,$F531:$F$554,0)))","v":20116.142857142851},{"$f":"IF($H530>$C530,INDEX(Y$492:Y529,MATCH($C530,$F$492:$F529,0)),INDEX(Y531:Y$554,MATCH($C530,$F531:$F$554,0)))","v":76409.285714285666},null,null,null,null,null,{"$f":"IF($H530>$C530,INDEX(AE$492:AE529,MATCH($C530,$F$492:$F529,0)),INDEX(AE531:AE$554,MATCH($C530,$F531:$F$554,0)))","v":4.2553191489361701E-2},null,null,{"$f":"IF($H530>$C530,INDEX(AH$492:AH529,MATCH($C530,$F$492:$F529,0)),INDEX(AH531:AH$554,MATCH($C530,$F531:$F$554,0)))","v":1},{"$f":"IF($H530>$C530,INDEX(AI$492:AI529,MATCH($C530,$F$492:$F529,0)),INDEX(AI531:AI$554,MATCH($C530,$F531:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H530>$C530,INDEX(AO$492:AO529,MATCH($C530,$F$492:$F529,0)),INDEX(AO531:AO$554,MATCH($C530,$F531:$F$554,0)))","v":0.03},null,{"$f":"IF($H530>$C530,INDEX(AQ$492:AQ529,MATCH($C530,$F$492:$F529,0)),INDEX(AQ531:AQ$554,MATCH($C530,$F531:$F$554,0)))","v":733},{"$f":"IF($H530>$C530,INDEX(AR$492:AR529,MATCH($C530,$F$492:$F529,0)),INDEX(AR531:AR$554,MATCH($C530,$F531:$F$554,0)))","v":0},{"$f":"IF($H530>$C530,INDEX(AS$492:AS529,MATCH($C530,$F$492:$F529,0)),INDEX(AS531:AS$554,MATCH($C530,$F531:$F$554,0)))","v":4},{"$f":"IF($H530>$C530,INDEX(AT$492:AT529,MATCH($C530,$F$492:$F529,0)),INDEX(AT531:AT$554,MATCH($C530,$F531:$F$554,0)))","v":35000},null,null,{"$f":"IF($H530>$C530,INDEX(AW$492:AW529,MATCH($C530,$F$492:$F529,0)),INDEX(AW531:AW$554,MATCH($C530,$F531:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H530>$C530,INDEX(AX$492:AX529,MATCH($C530,$F$492:$F529,0)),INDEX(AX531:AX$554,MATCH($C530,$F531:$F$554,0)))","v":1.1025438452070577}]
[null,13.1,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H531)),ABS($E$429:$E$491-H531),0))","v":14},0,0,0,13,13,{"$f":"IF($H531>$C531,INDEX(J$492:J530,MATCH($C531,$F$492:$F530,0)),INDEX(J532:J$554,MATCH($C531,$F532:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H531>$C531,INDEX(K$492:K530,MATCH($C531,$F$492:$F530,0)),INDEX(K532:K$554,MATCH($C531,$F532:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H531>$C531,INDEX(L$492:L530,MATCH($C531,$F$492:$F530,0)),INDEX(L532:L$554,MATCH($C531,$F532:$F$554,0)))","v":"Passat variant"},{"$f":"IF($H531>$C531,INDEX(M$492:M530,MATCH($C531,$F$492:$F530,0)),INDEX(M532:M$554,MATCH($C531,$F532:$F$554,0)))","v":"2,0 tdi"},{"$f":"IF($H531>$C531,INDEX(N$492:N530,MATCH($C531,$F$492:$F530,0)),INDEX(N532:N$554,MATCH($C531,$F532:$F$554,0)))","v":2007},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H531,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":526.60473979000187},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H531,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19354.775793516681},{"$f":"IF($H531>$C531,INDEX(U$492:U530,MATCH($C531,$F$492:$F530,0)),INDEX(U532:U$554,MATCH($C531,$F532:$F$554,0)))","v":394470},{"$f":"IF($H531>$C531,INDEX(V$492:V530,MATCH($C531,$F$492:$F530,0)),INDEX(V532:V$554,MATCH($C531,$F532:$F$554,0)))","v":17.2},{"$f":"IF($H531>$C531,INDEX(W$492:W530,MATCH($C531,$F$492:$F530,0)),INDEX(W532:W$554,MATCH($C531,$F532:$F$554,0)))","v":148813.95744680846},{"$f":"IF($H531>$C531,INDEX(X$492:X530,MATCH($C531,$F$492:$F530,0)),INDEX(X532:X$554,MATCH($C531,$F532:$F$554,0)))","v":37203.489361702115},{"$f":"IF($H531>$C531,INDEX(Y$492:Y530,MATCH($C531,$F$492:$F530,0)),INDEX(Y532:Y$554,MATCH($C531,$F532:$F$554,0)))","v":259806.40425531904},null,null,null,null,null,{"$f":"IF($H531>$C531,INDEX(AE$492:AE530,MATCH($C531,$F$492:$F530,0)),INDEX(AE532:AE$554,MATCH($C531,$F532:$F$554,0)))","v":6.1349693251533742E-2},null,null,{"$f":"IF($H531>$C531,INDEX(AH$492:AH530,MATCH($C531,$F$492:$F530,0)),INDEX(AH532:AH$554,MATCH($C531,$F532:$F$554,0)))","v":1},{"$f":"IF($H531>$C531,INDEX(AI$492:AI530,MATCH($C531,$F$492:$F530,0)),INDEX(AI532:AI$554,MATCH($C531,$F532:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H531>$C531,INDEX(AO$492:AO530,MATCH($C531,$F$492:$F530,0)),INDEX(AO532:AO$554,MATCH($C531,$F532:$F$554,0)))","v":0.03},null,{"$f":"IF($H531>$C531,INDEX(AQ$492:AQ530,MATCH($C531,$F$492:$F530,0)),INDEX(AQ532:AQ$554,MATCH($C531,$F532:$F$554,0)))","v":733},{"$f":"IF($H531>$C531,INDEX(AR$492:AR530,MATCH($C531,$F$492:$F530,0)),INDEX(AR532:AR$554,MATCH($C531,$F532:$F$554,0)))","v":0},{"$f":"IF($H531>$C531,INDEX(AS$492:AS530,MATCH($C531,$F$492:$F530,0)),INDEX(AS532:AS$554,MATCH($C531,$F532:$F$554,0)))","v":4},{"$f":"IF($H531>$C531,INDEX(AT$492:AT530,MATCH($C531,$F$492:$F530,0)),INDEX(AT532:AT$554,MATCH($C531,$F532:$F$554,0)))","v":35000},null,null,{"$f":"IF($H531>$C531,INDEX(AW$492:AW530,MATCH($C531,$F$492:$F530,0)),INDEX(AW532:AW$554,MATCH($C531,$F532:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H531>$C531,INDEX(AX$492:AX530,MATCH($C531,$F$492:$F530,0)),INDEX(AX532:AX$554,MATCH($C531,$F532:$F$554,0)))","v":1.1025438452070577}]
[null,13.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H532)),ABS($E$429:$E$491-H532),0))","v":14},0,0,0,13,13,{"$f":"IF($H532>$C532,INDEX(J$492:J531,MATCH($C532,$F$492:$F531,0)),INDEX(J533:J$554,MATCH($C532,$F533:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H532>$C532,INDEX(K$492:K531,MATCH($C532,$F$492:$F531,0)),INDEX(K533:K$554,MATCH($C532,$F533:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H532>$C532,INDEX(L$492:L531,MATCH($C532,$F$492:$F531,0)),INDEX(L533:L$554,MATCH($C532,$F533:$F$554,0)))","v":"Touran"},{"$f":"IF($H532>$C532,INDEX(M$492:M531,MATCH($C532,$F$492:$F531,0)),INDEX(M533:M$554,MATCH($C532,$F533:$F$554,0)))","v":"1,9 tdi"},{"$f":"IF($H532>$C532,INDEX(N$492:N531,MATCH($C532,$F$492:$F531,0)),INDEX(N533:N$554,MATCH($C532,$F533:$F$554,0)))","v":2007},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H532,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":526.60473979000187},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H532,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19354.775793516681},{"$f":"IF($H532>$C532,INDEX(U$492:U531,MATCH($C532,$F$492:$F531,0)),INDEX(U533:U$554,MATCH($C532,$F533:$F$554,0)))","v":394470},{"$f":"IF($H532>$C532,INDEX(V$492:V531,MATCH($C532,$F$492:$F531,0)),INDEX(V533:V$554,MATCH($C532,$F533:$F$554,0)))","v":17.2},{"$f":"IF($H532>$C532,INDEX(W$492:W531,MATCH($C532,$F$492:$F531,0)),INDEX(W533:W$554,MATCH($C532,$F533:$F$554,0)))","v":128226.46428571428},{"$f":"IF($H532>$C532,INDEX(X$492:X531,MATCH($C532,$F$492:$F531,0)),INDEX(X533:X$554,MATCH($C532,$F533:$F$554,0)))","v":32056.616071428569},{"$f":"IF($H532>$C532,INDEX(Y$492:Y531,MATCH($C532,$F$492:$F531,0)),INDEX(Y533:Y$554,MATCH($C532,$F533:$F$554,0)))","v":213484.54464285713},null,null,null,null,null,{"$f":"IF($H532>$C532,INDEX(AE$492:AE531,MATCH($C532,$F$492:$F531,0)),INDEX(AE533:AE$554,MATCH($C532,$F533:$F$554,0)))","v":5.9523809523809521E-2},null,null,{"$f":"IF($H532>$C532,INDEX(AH$492:AH531,MATCH($C532,$F$492:$F531,0)),INDEX(AH533:AH$554,MATCH($C532,$F533:$F$554,0)))","v":1},{"$f":"IF($H532>$C532,INDEX(AI$492:AI531,MATCH($C532,$F$492:$F531,0)),INDEX(AI533:AI$554,MATCH($C532,$F533:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H532>$C532,INDEX(AO$492:AO531,MATCH($C532,$F$492:$F531,0)),INDEX(AO533:AO$554,MATCH($C532,$F533:$F$554,0)))","v":0.03},null,{"$f":"IF($H532>$C532,INDEX(AQ$492:AQ531,MATCH($C532,$F$492:$F531,0)),INDEX(AQ533:AQ$554,MATCH($C532,$F533:$F$554,0)))","v":733},{"$f":"IF($H532>$C532,INDEX(AR$492:AR531,MATCH($C532,$F$492:$F531,0)),INDEX(AR533:AR$554,MATCH($C532,$F533:$F$554,0)))","v":0},{"$f":"IF($H532>$C532,INDEX(AS$492:AS531,MATCH($C532,$F$492:$F531,0)),INDEX(AS533:AS$554,MATCH($C532,$F533:$F$554,0)))","v":4},{"$f":"IF($H532>$C532,INDEX(AT$492:AT531,MATCH($C532,$F$492:$F531,0)),INDEX(AT533:AT$554,MATCH($C532,$F533:$F$554,0)))","v":35000},null,null,{"$f":"IF($H532>$C532,INDEX(AW$492:AW531,MATCH($C532,$F$492:$F531,0)),INDEX(AW533:AW$554,MATCH($C532,$F533:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H532>$C532,INDEX(AX$492:AX531,MATCH($C532,$F$492:$F531,0)),INDEX(AX533:AX$554,MATCH($C532,$F533:$F$554,0)))","v":1.1025438452070577}]
[null,13.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H533)),ABS($E$429:$E$491-H533),0))","v":14},0,0,0,13,13,{"$f":"IF($H533>$C533,INDEX(J$492:J532,MATCH($C533,$F$492:$F532,0)),INDEX(J534:J$554,MATCH($C533,$F534:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H533>$C533,INDEX(K$492:K532,MATCH($C533,$F$492:$F532,0)),INDEX(K534:K$554,MATCH($C533,$F534:$F$554,0)))","v":"Peugeot"},{"$f":"IF($H533>$C533,INDEX(L$492:L532,MATCH($C533,$F$492:$F532,0)),INDEX(L534:L$554,MATCH($C533,$F534:$F$554,0)))","v":"307"},{"$f":"IF($H533>$C533,INDEX(M$492:M532,MATCH($C533,$F$492:$F532,0)),INDEX(M534:M$554,MATCH($C533,$F534:$F$554,0)))","v":"1,6 hdi stc"},{"$f":"IF($H533>$C533,INDEX(N$492:N532,MATCH($C533,$F$492:$F532,0)),INDEX(N534:N$554,MATCH($C533,$F534:$F$554,0)))","v":2007},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H533,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":526.60473979000187},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H533,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19354.775793516681},{"$f":"IF($H533>$C533,INDEX(U$492:U532,MATCH($C533,$F$492:$F532,0)),INDEX(U534:U$554,MATCH($C533,$F534:$F$554,0)))","v":394470},{"$f":"IF($H533>$C533,INDEX(V$492:V532,MATCH($C533,$F$492:$F532,0)),INDEX(V534:V$554,MATCH($C533,$F534:$F$554,0)))","v":17.2},{"$f":"IF($H533>$C533,INDEX(W$492:W532,MATCH($C533,$F$492:$F532,0)),INDEX(W534:W$554,MATCH($C533,$F534:$F$554,0)))","v":91766.857142857145},{"$f":"IF($H533>$C533,INDEX(X$492:X532,MATCH($C533,$F$492:$F532,0)),INDEX(X534:X$554,MATCH($C533,$F534:$F$554,0)))","v":22941.714285714286},{"$f":"IF($H533>$C533,INDEX(Y$492:Y532,MATCH($C533,$F$492:$F532,0)),INDEX(Y534:Y$554,MATCH($C533,$F534:$F$554,0)))","v":131450.42857142858},null,null,null,null,null,{"$f":"IF($H533>$C533,INDEX(AE$492:AE532,MATCH($C533,$F$492:$F532,0)),INDEX(AE534:AE$554,MATCH($C533,$F534:$F$554,0)))","v":0.05},null,null,{"$f":"IF($H533>$C533,INDEX(AH$492:AH532,MATCH($C533,$F$492:$F532,0)),INDEX(AH534:AH$554,MATCH($C533,$F534:$F$554,0)))","v":1},{"$f":"IF($H533>$C533,INDEX(AI$492:AI532,MATCH($C533,$F$492:$F532,0)),INDEX(AI534:AI$554,MATCH($C533,$F534:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H533>$C533,INDEX(AO$492:AO532,MATCH($C533,$F$492:$F532,0)),INDEX(AO534:AO$554,MATCH($C533,$F534:$F$554,0)))","v":0.03},null,{"$f":"IF($H533>$C533,INDEX(AQ$492:AQ532,MATCH($C533,$F$492:$F532,0)),INDEX(AQ534:AQ$554,MATCH($C533,$F534:$F$554,0)))","v":733},{"$f":"IF($H533>$C533,INDEX(AR$492:AR532,MATCH($C533,$F$492:$F532,0)),INDEX(AR534:AR$554,MATCH($C533,$F534:$F$554,0)))","v":0},{"$f":"IF($H533>$C533,INDEX(AS$492:AS532,MATCH($C533,$F$492:$F532,0)),INDEX(AS534:AS$554,MATCH($C533,$F534:$F$554,0)))","v":4},{"$f":"IF($H533>$C533,INDEX(AT$492:AT532,MATCH($C533,$F$492:$F532,0)),INDEX(AT534:AT$554,MATCH($C533,$F534:$F$554,0)))","v":35000},null,null,{"$f":"IF($H533>$C533,INDEX(AW$492:AW532,MATCH($C533,$F$492:$F532,0)),INDEX(AW534:AW$554,MATCH($C533,$F534:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H533>$C533,INDEX(AX$492:AX532,MATCH($C533,$F$492:$F532,0)),INDEX(AX534:AX$554,MATCH($C533,$F534:$F$554,0)))","v":1.1025438452070577}]
[null,14.1,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H534)),ABS($E$429:$E$491-H534),0))","v":14},14,14.1,1,14,14,"Mellem personbil, diesel ","Volkswagen","Passat variant","2,0 tdi",2007,2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H534,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":398.43275772092028},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H534,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18928.821213403025},394470,17.2,148813.95744680846,37203.489361702115,259806.40425531904,null,null,null,null,null,6.1349693251533742E-2,null,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,{"$f":"'Fælles forudsætninger'!G56","v":1.2989999999999999},{"$f":"'Fælles forudsætninger'!L56","v":1.1025438452070577}]
[null,14.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H535)),ABS($E$429:$E$491-H535),0))","v":14},14,14.2,1,14,14,"Mellem personbil, diesel ","Volkswagen","Touran","1,9 tdi",2007,2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H535,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":398.43275772092028},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H535,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18928.821213403025},394470,17.2,128226.46428571428,32056.616071428569,213484.54464285713,null,null,null,null,null,5.9523809523809521E-2,null,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,{"$f":"AW534","v":1.2989999999999999},{"$f":"AX534","v":1.1025438452070577}]
[null,14.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H536)),ABS($E$429:$E$491-H536),0))","v":14},14,14.3,1,14,14,"Mellem personbil, diesel ","Peugeot","307","1,6 hdi stc",2007,2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H536,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":398.43275772092028},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H536,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18928.821213403025},394470,17.2,91766.857142857145,22941.714285714286,131450.42857142858,null,null,null,null,null,0.05,null,null,1,0,null,null,null,null,null,0.03,null,733,0,4,35000,null,null,{"$f":"AW535","v":1.2989999999999999},{"$f":"AX535","v":1.1025438452070577}]
[null,15.1,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H537)),ABS($E$429:$E$491-H537),0))","v":14},0,0,0,15,15,{"$f":"IF($H537>$C537,INDEX(J$492:J536,MATCH($C537,$F$492:$F536,0)),INDEX(J538:J$554,MATCH($C537,$F538:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H537>$C537,INDEX(K$492:K536,MATCH($C537,$F$492:$F536,0)),INDEX(K538:K$554,MATCH($C537,$F538:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H537>$C537,INDEX(L$492:L536,MATCH($C537,$F$492:$F536,0)),INDEX(L538:L$554,MATCH($C537,$F538:$F$554,0)))","v":"Passat variant"},{"$f":"IF($H537>$C537,INDEX(M$492:M536,MATCH($C537,$F$492:$F536,0)),INDEX(M538:M$554,MATCH($C537,$F538:$F$554,0)))","v":"2,0 tdi"},{"$f":"IF($H537>$C537,INDEX(N$492:N536,MATCH($C537,$F$492:$F536,0)),INDEX(N538:N$554,MATCH($C537,$F538:$F$554,0)))","v":2007},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H537,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":229.12801392625582},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H537,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18512.403161206741},{"$f":"IF($H537>$C537,INDEX(U$492:U536,MATCH($C537,$F$492:$F536,0)),INDEX(U538:U$554,MATCH($C537,$F538:$F$554,0)))","v":394470},{"$f":"IF($H537>$C537,INDEX(V$492:V536,MATCH($C537,$F$492:$F536,0)),INDEX(V538:V$554,MATCH($C537,$F538:$F$554,0)))","v":17.2},{"$f":"IF($H537>$C537,INDEX(W$492:W536,MATCH($C537,$F$492:$F536,0)),INDEX(W538:W$554,MATCH($C537,$F538:$F$554,0)))","v":148813.95744680846},{"$f":"IF($H537>$C537,INDEX(X$492:X536,MATCH($C537,$F$492:$F536,0)),INDEX(X538:X$554,MATCH($C537,$F538:$F$554,0)))","v":37203.489361702115},{"$f":"IF($H537>$C537,INDEX(Y$492:Y536,MATCH($C537,$F$492:$F536,0)),INDEX(Y538:Y$554,MATCH($C537,$F538:$F$554,0)))","v":259806.40425531904},null,null,null,null,null,{"$f":"IF($H537>$C537,INDEX(AE$492:AE536,MATCH($C537,$F$492:$F536,0)),INDEX(AE538:AE$554,MATCH($C537,$F538:$F$554,0)))","v":6.1349693251533742E-2},null,null,{"$f":"IF($H537>$C537,INDEX(AH$492:AH536,MATCH($C537,$F$492:$F536,0)),INDEX(AH538:AH$554,MATCH($C537,$F538:$F$554,0)))","v":1},{"$f":"IF($H537>$C537,INDEX(AI$492:AI536,MATCH($C537,$F$492:$F536,0)),INDEX(AI538:AI$554,MATCH($C537,$F538:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H537>$C537,INDEX(AO$492:AO536,MATCH($C537,$F$492:$F536,0)),INDEX(AO538:AO$554,MATCH($C537,$F538:$F$554,0)))","v":0.03},null,{"$f":"IF($H537>$C537,INDEX(AQ$492:AQ536,MATCH($C537,$F$492:$F536,0)),INDEX(AQ538:AQ$554,MATCH($C537,$F538:$F$554,0)))","v":733},{"$f":"IF($H537>$C537,INDEX(AR$492:AR536,MATCH($C537,$F$492:$F536,0)),INDEX(AR538:AR$554,MATCH($C537,$F538:$F$554,0)))","v":0},{"$f":"IF($H537>$C537,INDEX(AS$492:AS536,MATCH($C537,$F$492:$F536,0)),INDEX(AS538:AS$554,MATCH($C537,$F538:$F$554,0)))","v":4},{"$f":"IF($H537>$C537,INDEX(AT$492:AT536,MATCH($C537,$F$492:$F536,0)),INDEX(AT538:AT$554,MATCH($C537,$F538:$F$554,0)))","v":35000},null,null,{"$f":"IF($H537>$C537,INDEX(AW$492:AW536,MATCH($C537,$F$492:$F536,0)),INDEX(AW538:AW$554,MATCH($C537,$F538:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H537>$C537,INDEX(AX$492:AX536,MATCH($C537,$F$492:$F536,0)),INDEX(AX538:AX$554,MATCH($C537,$F538:$F$554,0)))","v":1.1025438452070577}]
[null,15.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H538)),ABS($E$429:$E$491-H538),0))","v":14},0,0,0,15,15,{"$f":"IF($H538>$C538,INDEX(J$492:J537,MATCH($C538,$F$492:$F537,0)),INDEX(J539:J$554,MATCH($C538,$F539:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H538>$C538,INDEX(K$492:K537,MATCH($C538,$F$492:$F537,0)),INDEX(K539:K$554,MATCH($C538,$F539:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H538>$C538,INDEX(L$492:L537,MATCH($C538,$F$492:$F537,0)),INDEX(L539:L$554,MATCH($C538,$F539:$F$554,0)))","v":"Touran"},{"$f":"IF($H538>$C538,INDEX(M$492:M537,MATCH($C538,$F$492:$F537,0)),INDEX(M539:M$554,MATCH($C538,$F539:$F$554,0)))","v":"1,9 tdi"},{"$f":"IF($H538>$C538,INDEX(N$492:N537,MATCH($C538,$F$492:$F537,0)),INDEX(N539:N$554,MATCH($C538,$F539:$F$554,0)))","v":2007},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H538,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":229.12801392625582},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H538,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18512.403161206741},{"$f":"IF($H538>$C538,INDEX(U$492:U537,MATCH($C538,$F$492:$F537,0)),INDEX(U539:U$554,MATCH($C538,$F539:$F$554,0)))","v":394470},{"$f":"IF($H538>$C538,INDEX(V$492:V537,MATCH($C538,$F$492:$F537,0)),INDEX(V539:V$554,MATCH($C538,$F539:$F$554,0)))","v":17.2},{"$f":"IF($H538>$C538,INDEX(W$492:W537,MATCH($C538,$F$492:$F537,0)),INDEX(W539:W$554,MATCH($C538,$F539:$F$554,0)))","v":128226.46428571428},{"$f":"IF($H538>$C538,INDEX(X$492:X537,MATCH($C538,$F$492:$F537,0)),INDEX(X539:X$554,MATCH($C538,$F539:$F$554,0)))","v":32056.616071428569},{"$f":"IF($H538>$C538,INDEX(Y$492:Y537,MATCH($C538,$F$492:$F537,0)),INDEX(Y539:Y$554,MATCH($C538,$F539:$F$554,0)))","v":213484.54464285713},null,null,null,null,null,{"$f":"IF($H538>$C538,INDEX(AE$492:AE537,MATCH($C538,$F$492:$F537,0)),INDEX(AE539:AE$554,MATCH($C538,$F539:$F$554,0)))","v":5.9523809523809521E-2},null,null,{"$f":"IF($H538>$C538,INDEX(AH$492:AH537,MATCH($C538,$F$492:$F537,0)),INDEX(AH539:AH$554,MATCH($C538,$F539:$F$554,0)))","v":1},{"$f":"IF($H538>$C538,INDEX(AI$492:AI537,MATCH($C538,$F$492:$F537,0)),INDEX(AI539:AI$554,MATCH($C538,$F539:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H538>$C538,INDEX(AO$492:AO537,MATCH($C538,$F$492:$F537,0)),INDEX(AO539:AO$554,MATCH($C538,$F539:$F$554,0)))","v":0.03},null,{"$f":"IF($H538>$C538,INDEX(AQ$492:AQ537,MATCH($C538,$F$492:$F537,0)),INDEX(AQ539:AQ$554,MATCH($C538,$F539:$F$554,0)))","v":733},{"$f":"IF($H538>$C538,INDEX(AR$492:AR537,MATCH($C538,$F$492:$F537,0)),INDEX(AR539:AR$554,MATCH($C538,$F539:$F$554,0)))","v":0},{"$f":"IF($H538>$C538,INDEX(AS$492:AS537,MATCH($C538,$F$492:$F537,0)),INDEX(AS539:AS$554,MATCH($C538,$F539:$F$554,0)))","v":4},{"$f":"IF($H538>$C538,INDEX(AT$492:AT537,MATCH($C538,$F$492:$F537,0)),INDEX(AT539:AT$554,MATCH($C538,$F539:$F$554,0)))","v":35000},null,null,{"$f":"IF($H538>$C538,INDEX(AW$492:AW537,MATCH($C538,$F$492:$F537,0)),INDEX(AW539:AW$554,MATCH($C538,$F539:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H538>$C538,INDEX(AX$492:AX537,MATCH($C538,$F$492:$F537,0)),INDEX(AX539:AX$554,MATCH($C538,$F539:$F$554,0)))","v":1.1025438452070577}]
[null,15.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H539)),ABS($E$429:$E$491-H539),0))","v":14},0,0,0,15,15,{"$f":"IF($H539>$C539,INDEX(J$492:J538,MATCH($C539,$F$492:$F538,0)),INDEX(J540:J$554,MATCH($C539,$F540:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H539>$C539,INDEX(K$492:K538,MATCH($C539,$F$492:$F538,0)),INDEX(K540:K$554,MATCH($C539,$F540:$F$554,0)))","v":"Peugeot"},{"$f":"IF($H539>$C539,INDEX(L$492:L538,MATCH($C539,$F$492:$F538,0)),INDEX(L540:L$554,MATCH($C539,$F540:$F$554,0)))","v":"307"},{"$f":"IF($H539>$C539,INDEX(M$492:M538,MATCH($C539,$F$492:$F538,0)),INDEX(M540:M$554,MATCH($C539,$F540:$F$554,0)))","v":"1,6 hdi stc"},{"$f":"IF($H539>$C539,INDEX(N$492:N538,MATCH($C539,$F$492:$F538,0)),INDEX(N540:N$554,MATCH($C539,$F540:$F$554,0)))","v":2007},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H539,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":229.12801392625582},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H539,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18512.403161206741},{"$f":"IF($H539>$C539,INDEX(U$492:U538,MATCH($C539,$F$492:$F538,0)),INDEX(U540:U$554,MATCH($C539,$F540:$F$554,0)))","v":394470},{"$f":"IF($H539>$C539,INDEX(V$492:V538,MATCH($C539,$F$492:$F538,0)),INDEX(V540:V$554,MATCH($C539,$F540:$F$554,0)))","v":17.2},{"$f":"IF($H539>$C539,INDEX(W$492:W538,MATCH($C539,$F$492:$F538,0)),INDEX(W540:W$554,MATCH($C539,$F540:$F$554,0)))","v":91766.857142857145},{"$f":"IF($H539>$C539,INDEX(X$492:X538,MATCH($C539,$F$492:$F538,0)),INDEX(X540:X$554,MATCH($C539,$F540:$F$554,0)))","v":22941.714285714286},{"$f":"IF($H539>$C539,INDEX(Y$492:Y538,MATCH($C539,$F$492:$F538,0)),INDEX(Y540:Y$554,MATCH($C539,$F540:$F$554,0)))","v":131450.42857142858},null,null,null,null,null,{"$f":"IF($H539>$C539,INDEX(AE$492:AE538,MATCH($C539,$F$492:$F538,0)),INDEX(AE540:AE$554,MATCH($C539,$F540:$F$554,0)))","v":0.05},null,null,{"$f":"IF($H539>$C539,INDEX(AH$492:AH538,MATCH($C539,$F$492:$F538,0)),INDEX(AH540:AH$554,MATCH($C539,$F540:$F$554,0)))","v":1},{"$f":"IF($H539>$C539,INDEX(AI$492:AI538,MATCH($C539,$F$492:$F538,0)),INDEX(AI540:AI$554,MATCH($C539,$F540:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H539>$C539,INDEX(AO$492:AO538,MATCH($C539,$F$492:$F538,0)),INDEX(AO540:AO$554,MATCH($C539,$F540:$F$554,0)))","v":0.03},null,{"$f":"IF($H539>$C539,INDEX(AQ$492:AQ538,MATCH($C539,$F$492:$F538,0)),INDEX(AQ540:AQ$554,MATCH($C539,$F540:$F$554,0)))","v":733},{"$f":"IF($H539>$C539,INDEX(AR$492:AR538,MATCH($C539,$F$492:$F538,0)),INDEX(AR540:AR$554,MATCH($C539,$F540:$F$554,0)))","v":0},{"$f":"IF($H539>$C539,INDEX(AS$492:AS538,MATCH($C539,$F$492:$F538,0)),INDEX(AS540:AS$554,MATCH($C539,$F540:$F$554,0)))","v":4},{"$f":"IF($H539>$C539,INDEX(AT$492:AT538,MATCH($C539,$F$492:$F538,0)),INDEX(AT540:AT$554,MATCH($C539,$F540:$F$554,0)))","v":35000},null,null,{"$f":"IF($H539>$C539,INDEX(AW$492:AW538,MATCH($C539,$F$492:$F538,0)),INDEX(AW540:AW$554,MATCH($C539,$F540:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H539>$C539,INDEX(AX$492:AX538,MATCH($C539,$F$492:$F538,0)),INDEX(AX540:AX$554,MATCH($C539,$F540:$F$554,0)))","v":1.1025438452070577}]
[null,16.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H540)),ABS($E$429:$E$491-H540),0))","v":14},0,0,0,16,16,{"$f":"IF($H540>$C540,INDEX(J$492:J539,MATCH($C540,$F$492:$F539,0)),INDEX(J541:J$554,MATCH($C540,$F541:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H540>$C540,INDEX(K$492:K539,MATCH($C540,$F$492:$F539,0)),INDEX(K541:K$554,MATCH($C540,$F541:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H540>$C540,INDEX(L$492:L539,MATCH($C540,$F$492:$F539,0)),INDEX(L541:L$554,MATCH($C540,$F541:$F$554,0)))","v":"Passat variant"},{"$f":"IF($H540>$C540,INDEX(M$492:M539,MATCH($C540,$F$492:$F539,0)),INDEX(M541:M$554,MATCH($C540,$F541:$F$554,0)))","v":"2,0 tdi"},{"$f":"IF($H540>$C540,INDEX(N$492:N539,MATCH($C540,$F$492:$F539,0)),INDEX(N541:N$554,MATCH($C540,$F541:$F$554,0)))","v":2007},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H540,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":54.677443997795073},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H540,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18105.113906554659},{"$f":"IF($H540>$C540,INDEX(U$492:U539,MATCH($C540,$F$492:$F539,0)),INDEX(U541:U$554,MATCH($C540,$F541:$F$554,0)))","v":394470},{"$f":"IF($H540>$C540,INDEX(V$492:V539,MATCH($C540,$F$492:$F539,0)),INDEX(V541:V$554,MATCH($C540,$F541:$F$554,0)))","v":17.2},{"$f":"IF($H540>$C540,INDEX(W$492:W539,MATCH($C540,$F$492:$F539,0)),INDEX(W541:W$554,MATCH($C540,$F541:$F$554,0)))","v":148813.95744680846},{"$f":"IF($H540>$C540,INDEX(X$492:X539,MATCH($C540,$F$492:$F539,0)),INDEX(X541:X$554,MATCH($C540,$F541:$F$554,0)))","v":37203.489361702115},{"$f":"IF($H540>$C540,INDEX(Y$492:Y539,MATCH($C540,$F$492:$F539,0)),INDEX(Y541:Y$554,MATCH($C540,$F541:$F$554,0)))","v":259806.40425531904},null,null,null,null,null,{"$f":"IF($H540>$C540,INDEX(AE$492:AE539,MATCH($C540,$F$492:$F539,0)),INDEX(AE541:AE$554,MATCH($C540,$F541:$F$554,0)))","v":6.1349693251533742E-2},null,null,{"$f":"IF($H540>$C540,INDEX(AH$492:AH539,MATCH($C540,$F$492:$F539,0)),INDEX(AH541:AH$554,MATCH($C540,$F541:$F$554,0)))","v":1},{"$f":"IF($H540>$C540,INDEX(AI$492:AI539,MATCH($C540,$F$492:$F539,0)),INDEX(AI541:AI$554,MATCH($C540,$F541:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H540>$C540,INDEX(AO$492:AO539,MATCH($C540,$F$492:$F539,0)),INDEX(AO541:AO$554,MATCH($C540,$F541:$F$554,0)))","v":0.03},null,{"$f":"IF($H540>$C540,INDEX(AQ$492:AQ539,MATCH($C540,$F$492:$F539,0)),INDEX(AQ541:AQ$554,MATCH($C540,$F541:$F$554,0)))","v":733},{"$f":"IF($H540>$C540,INDEX(AR$492:AR539,MATCH($C540,$F$492:$F539,0)),INDEX(AR541:AR$554,MATCH($C540,$F541:$F$554,0)))","v":0},{"$f":"IF($H540>$C540,INDEX(AS$492:AS539,MATCH($C540,$F$492:$F539,0)),INDEX(AS541:AS$554,MATCH($C540,$F541:$F$554,0)))","v":4},{"$f":"IF($H540>$C540,INDEX(AT$492:AT539,MATCH($C540,$F$492:$F539,0)),INDEX(AT541:AT$554,MATCH($C540,$F541:$F$554,0)))","v":35000},null,null,{"$f":"IF($H540>$C540,INDEX(AW$492:AW539,MATCH($C540,$F$492:$F539,0)),INDEX(AW541:AW$554,MATCH($C540,$F541:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H540>$C540,INDEX(AX$492:AX539,MATCH($C540,$F$492:$F539,0)),INDEX(AX541:AX$554,MATCH($C540,$F541:$F$554,0)))","v":1.1025438452070577}]
[null,16.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H541)),ABS($E$429:$E$491-H541),0))","v":14},0,0,0,16,16,{"$f":"IF($H541>$C541,INDEX(J$492:J540,MATCH($C541,$F$492:$F540,0)),INDEX(J542:J$554,MATCH($C541,$F542:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H541>$C541,INDEX(K$492:K540,MATCH($C541,$F$492:$F540,0)),INDEX(K542:K$554,MATCH($C541,$F542:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H541>$C541,INDEX(L$492:L540,MATCH($C541,$F$492:$F540,0)),INDEX(L542:L$554,MATCH($C541,$F542:$F$554,0)))","v":"Touran"},{"$f":"IF($H541>$C541,INDEX(M$492:M540,MATCH($C541,$F$492:$F540,0)),INDEX(M542:M$554,MATCH($C541,$F542:$F$554,0)))","v":"1,9 tdi"},{"$f":"IF($H541>$C541,INDEX(N$492:N540,MATCH($C541,$F$492:$F540,0)),INDEX(N542:N$554,MATCH($C541,$F542:$F$554,0)))","v":2007},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H541,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":54.677443997795073},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H541,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18105.113906554659},{"$f":"IF($H541>$C541,INDEX(U$492:U540,MATCH($C541,$F$492:$F540,0)),INDEX(U542:U$554,MATCH($C541,$F542:$F$554,0)))","v":394470},{"$f":"IF($H541>$C541,INDEX(V$492:V540,MATCH($C541,$F$492:$F540,0)),INDEX(V542:V$554,MATCH($C541,$F542:$F$554,0)))","v":17.2},{"$f":"IF($H541>$C541,INDEX(W$492:W540,MATCH($C541,$F$492:$F540,0)),INDEX(W542:W$554,MATCH($C541,$F542:$F$554,0)))","v":128226.46428571428},{"$f":"IF($H541>$C541,INDEX(X$492:X540,MATCH($C541,$F$492:$F540,0)),INDEX(X542:X$554,MATCH($C541,$F542:$F$554,0)))","v":32056.616071428569},{"$f":"IF($H541>$C541,INDEX(Y$492:Y540,MATCH($C541,$F$492:$F540,0)),INDEX(Y542:Y$554,MATCH($C541,$F542:$F$554,0)))","v":213484.54464285713},null,null,null,null,null,{"$f":"IF($H541>$C541,INDEX(AE$492:AE540,MATCH($C541,$F$492:$F540,0)),INDEX(AE542:AE$554,MATCH($C541,$F542:$F$554,0)))","v":5.9523809523809521E-2},null,null,{"$f":"IF($H541>$C541,INDEX(AH$492:AH540,MATCH($C541,$F$492:$F540,0)),INDEX(AH542:AH$554,MATCH($C541,$F542:$F$554,0)))","v":1},{"$f":"IF($H541>$C541,INDEX(AI$492:AI540,MATCH($C541,$F$492:$F540,0)),INDEX(AI542:AI$554,MATCH($C541,$F542:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H541>$C541,INDEX(AO$492:AO540,MATCH($C541,$F$492:$F540,0)),INDEX(AO542:AO$554,MATCH($C541,$F542:$F$554,0)))","v":0.03},null,{"$f":"IF($H541>$C541,INDEX(AQ$492:AQ540,MATCH($C541,$F$492:$F540,0)),INDEX(AQ542:AQ$554,MATCH($C541,$F542:$F$554,0)))","v":733},{"$f":"IF($H541>$C541,INDEX(AR$492:AR540,MATCH($C541,$F$492:$F540,0)),INDEX(AR542:AR$554,MATCH($C541,$F542:$F$554,0)))","v":0},{"$f":"IF($H541>$C541,INDEX(AS$492:AS540,MATCH($C541,$F$492:$F540,0)),INDEX(AS542:AS$554,MATCH($C541,$F542:$F$554,0)))","v":4},{"$f":"IF($H541>$C541,INDEX(AT$492:AT540,MATCH($C541,$F$492:$F540,0)),INDEX(AT542:AT$554,MATCH($C541,$F542:$F$554,0)))","v":35000},null,null,{"$f":"IF($H541>$C541,INDEX(AW$492:AW540,MATCH($C541,$F$492:$F540,0)),INDEX(AW542:AW$554,MATCH($C541,$F542:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H541>$C541,INDEX(AX$492:AX540,MATCH($C541,$F$492:$F540,0)),INDEX(AX542:AX$554,MATCH($C541,$F542:$F$554,0)))","v":1.1025438452070577}]
[null,16.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H542)),ABS($E$429:$E$491-H542),0))","v":14},0,0,0,16,16,{"$f":"IF($H542>$C542,INDEX(J$492:J541,MATCH($C542,$F$492:$F541,0)),INDEX(J543:J$554,MATCH($C542,$F543:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H542>$C542,INDEX(K$492:K541,MATCH($C542,$F$492:$F541,0)),INDEX(K543:K$554,MATCH($C542,$F543:$F$554,0)))","v":"Peugeot"},{"$f":"IF($H542>$C542,INDEX(L$492:L541,MATCH($C542,$F$492:$F541,0)),INDEX(L543:L$554,MATCH($C542,$F543:$F$554,0)))","v":"307"},{"$f":"IF($H542>$C542,INDEX(M$492:M541,MATCH($C542,$F$492:$F541,0)),INDEX(M543:M$554,MATCH($C542,$F543:$F$554,0)))","v":"1,6 hdi stc"},{"$f":"IF($H542>$C542,INDEX(N$492:N541,MATCH($C542,$F$492:$F541,0)),INDEX(N543:N$554,MATCH($C542,$F543:$F$554,0)))","v":2007},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H542,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":54.677443997795073},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H542,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18105.113906554659},{"$f":"IF($H542>$C542,INDEX(U$492:U541,MATCH($C542,$F$492:$F541,0)),INDEX(U543:U$554,MATCH($C542,$F543:$F$554,0)))","v":394470},{"$f":"IF($H542>$C542,INDEX(V$492:V541,MATCH($C542,$F$492:$F541,0)),INDEX(V543:V$554,MATCH($C542,$F543:$F$554,0)))","v":17.2},{"$f":"IF($H542>$C542,INDEX(W$492:W541,MATCH($C542,$F$492:$F541,0)),INDEX(W543:W$554,MATCH($C542,$F543:$F$554,0)))","v":91766.857142857145},{"$f":"IF($H542>$C542,INDEX(X$492:X541,MATCH($C542,$F$492:$F541,0)),INDEX(X543:X$554,MATCH($C542,$F543:$F$554,0)))","v":22941.714285714286},{"$f":"IF($H542>$C542,INDEX(Y$492:Y541,MATCH($C542,$F$492:$F541,0)),INDEX(Y543:Y$554,MATCH($C542,$F543:$F$554,0)))","v":131450.42857142858},null,null,null,null,null,{"$f":"IF($H542>$C542,INDEX(AE$492:AE541,MATCH($C542,$F$492:$F541,0)),INDEX(AE543:AE$554,MATCH($C542,$F543:$F$554,0)))","v":0.05},null,null,{"$f":"IF($H542>$C542,INDEX(AH$492:AH541,MATCH($C542,$F$492:$F541,0)),INDEX(AH543:AH$554,MATCH($C542,$F543:$F$554,0)))","v":1},{"$f":"IF($H542>$C542,INDEX(AI$492:AI541,MATCH($C542,$F$492:$F541,0)),INDEX(AI543:AI$554,MATCH($C542,$F543:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H542>$C542,INDEX(AO$492:AO541,MATCH($C542,$F$492:$F541,0)),INDEX(AO543:AO$554,MATCH($C542,$F543:$F$554,0)))","v":0.03},null,{"$f":"IF($H542>$C542,INDEX(AQ$492:AQ541,MATCH($C542,$F$492:$F541,0)),INDEX(AQ543:AQ$554,MATCH($C542,$F543:$F$554,0)))","v":733},{"$f":"IF($H542>$C542,INDEX(AR$492:AR541,MATCH($C542,$F$492:$F541,0)),INDEX(AR543:AR$554,MATCH($C542,$F543:$F$554,0)))","v":0},{"$f":"IF($H542>$C542,INDEX(AS$492:AS541,MATCH($C542,$F$492:$F541,0)),INDEX(AS543:AS$554,MATCH($C542,$F543:$F$554,0)))","v":4},{"$f":"IF($H542>$C542,INDEX(AT$492:AT541,MATCH($C542,$F$492:$F541,0)),INDEX(AT543:AT$554,MATCH($C542,$F543:$F$554,0)))","v":35000},null,null,{"$f":"IF($H542>$C542,INDEX(AW$492:AW541,MATCH($C542,$F$492:$F541,0)),INDEX(AW543:AW$554,MATCH($C542,$F543:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H542>$C542,INDEX(AX$492:AX541,MATCH($C542,$F$492:$F541,0)),INDEX(AX543:AX$554,MATCH($C542,$F543:$F$554,0)))","v":1.1025438452070577}]
[null,17.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H543)),ABS($E$429:$E$491-H543),0))","v":14},0,0,0,17,17,{"$f":"IF($H543>$C543,INDEX(J$492:J542,MATCH($C543,$F$492:$F542,0)),INDEX(J544:J$554,MATCH($C543,$F544:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H543>$C543,INDEX(K$492:K542,MATCH($C543,$F$492:$F542,0)),INDEX(K544:K$554,MATCH($C543,$F544:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H543>$C543,INDEX(L$492:L542,MATCH($C543,$F$492:$F542,0)),INDEX(L544:L$554,MATCH($C543,$F544:$F$554,0)))","v":"Passat variant"},{"$f":"IF($H543>$C543,INDEX(M$492:M542,MATCH($C543,$F$492:$F542,0)),INDEX(M544:M$554,MATCH($C543,$F544:$F$554,0)))","v":"2,0 tdi"},{"$f":"IF($H543>$C543,INDEX(N$492:N542,MATCH($C543,$F$492:$F542,0)),INDEX(N544:N$554,MATCH($C543,$F544:$F$554,0)))","v":2007},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H543,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":31.464926721402275},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H543,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":17706.767991785186},{"$f":"IF($H543>$C543,INDEX(U$492:U542,MATCH($C543,$F$492:$F542,0)),INDEX(U544:U$554,MATCH($C543,$F544:$F$554,0)))","v":394470},{"$f":"IF($H543>$C543,INDEX(V$492:V542,MATCH($C543,$F$492:$F542,0)),INDEX(V544:V$554,MATCH($C543,$F544:$F$554,0)))","v":17.2},{"$f":"IF($H543>$C543,INDEX(W$492:W542,MATCH($C543,$F$492:$F542,0)),INDEX(W544:W$554,MATCH($C543,$F544:$F$554,0)))","v":148813.95744680846},{"$f":"IF($H543>$C543,INDEX(X$492:X542,MATCH($C543,$F$492:$F542,0)),INDEX(X544:X$554,MATCH($C543,$F544:$F$554,0)))","v":37203.489361702115},{"$f":"IF($H543>$C543,INDEX(Y$492:Y542,MATCH($C543,$F$492:$F542,0)),INDEX(Y544:Y$554,MATCH($C543,$F544:$F$554,0)))","v":259806.40425531904},null,null,null,null,null,{"$f":"IF($H543>$C543,INDEX(AE$492:AE542,MATCH($C543,$F$492:$F542,0)),INDEX(AE544:AE$554,MATCH($C543,$F544:$F$554,0)))","v":6.1349693251533742E-2},null,null,{"$f":"IF($H543>$C543,INDEX(AH$492:AH542,MATCH($C543,$F$492:$F542,0)),INDEX(AH544:AH$554,MATCH($C543,$F544:$F$554,0)))","v":1},{"$f":"IF($H543>$C543,INDEX(AI$492:AI542,MATCH($C543,$F$492:$F542,0)),INDEX(AI544:AI$554,MATCH($C543,$F544:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H543>$C543,INDEX(AO$492:AO542,MATCH($C543,$F$492:$F542,0)),INDEX(AO544:AO$554,MATCH($C543,$F544:$F$554,0)))","v":0.03},null,{"$f":"IF($H543>$C543,INDEX(AQ$492:AQ542,MATCH($C543,$F$492:$F542,0)),INDEX(AQ544:AQ$554,MATCH($C543,$F544:$F$554,0)))","v":733},{"$f":"IF($H543>$C543,INDEX(AR$492:AR542,MATCH($C543,$F$492:$F542,0)),INDEX(AR544:AR$554,MATCH($C543,$F544:$F$554,0)))","v":0},{"$f":"IF($H543>$C543,INDEX(AS$492:AS542,MATCH($C543,$F$492:$F542,0)),INDEX(AS544:AS$554,MATCH($C543,$F544:$F$554,0)))","v":4},{"$f":"IF($H543>$C543,INDEX(AT$492:AT542,MATCH($C543,$F$492:$F542,0)),INDEX(AT544:AT$554,MATCH($C543,$F544:$F$554,0)))","v":35000},null,null,{"$f":"IF($H543>$C543,INDEX(AW$492:AW542,MATCH($C543,$F$492:$F542,0)),INDEX(AW544:AW$554,MATCH($C543,$F544:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H543>$C543,INDEX(AX$492:AX542,MATCH($C543,$F$492:$F542,0)),INDEX(AX544:AX$554,MATCH($C543,$F544:$F$554,0)))","v":1.1025438452070577}]
[null,17.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H544)),ABS($E$429:$E$491-H544),0))","v":14},0,0,0,17,17,{"$f":"IF($H544>$C544,INDEX(J$492:J543,MATCH($C544,$F$492:$F543,0)),INDEX(J545:J$554,MATCH($C544,$F545:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H544>$C544,INDEX(K$492:K543,MATCH($C544,$F$492:$F543,0)),INDEX(K545:K$554,MATCH($C544,$F545:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H544>$C544,INDEX(L$492:L543,MATCH($C544,$F$492:$F543,0)),INDEX(L545:L$554,MATCH($C544,$F545:$F$554,0)))","v":"Touran"},{"$f":"IF($H544>$C544,INDEX(M$492:M543,MATCH($C544,$F$492:$F543,0)),INDEX(M545:M$554,MATCH($C544,$F545:$F$554,0)))","v":"1,9 tdi"},{"$f":"IF($H544>$C544,INDEX(N$492:N543,MATCH($C544,$F$492:$F543,0)),INDEX(N545:N$554,MATCH($C544,$F545:$F$554,0)))","v":2007},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H544,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":31.464926721402275},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H544,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":17706.767991785186},{"$f":"IF($H544>$C544,INDEX(U$492:U543,MATCH($C544,$F$492:$F543,0)),INDEX(U545:U$554,MATCH($C544,$F545:$F$554,0)))","v":394470},{"$f":"IF($H544>$C544,INDEX(V$492:V543,MATCH($C544,$F$492:$F543,0)),INDEX(V545:V$554,MATCH($C544,$F545:$F$554,0)))","v":17.2},{"$f":"IF($H544>$C544,INDEX(W$492:W543,MATCH($C544,$F$492:$F543,0)),INDEX(W545:W$554,MATCH($C544,$F545:$F$554,0)))","v":128226.46428571428},{"$f":"IF($H544>$C544,INDEX(X$492:X543,MATCH($C544,$F$492:$F543,0)),INDEX(X545:X$554,MATCH($C544,$F545:$F$554,0)))","v":32056.616071428569},{"$f":"IF($H544>$C544,INDEX(Y$492:Y543,MATCH($C544,$F$492:$F543,0)),INDEX(Y545:Y$554,MATCH($C544,$F545:$F$554,0)))","v":213484.54464285713},null,null,null,null,null,{"$f":"IF($H544>$C544,INDEX(AE$492:AE543,MATCH($C544,$F$492:$F543,0)),INDEX(AE545:AE$554,MATCH($C544,$F545:$F$554,0)))","v":5.9523809523809521E-2},null,null,{"$f":"IF($H544>$C544,INDEX(AH$492:AH543,MATCH($C544,$F$492:$F543,0)),INDEX(AH545:AH$554,MATCH($C544,$F545:$F$554,0)))","v":1},{"$f":"IF($H544>$C544,INDEX(AI$492:AI543,MATCH($C544,$F$492:$F543,0)),INDEX(AI545:AI$554,MATCH($C544,$F545:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H544>$C544,INDEX(AO$492:AO543,MATCH($C544,$F$492:$F543,0)),INDEX(AO545:AO$554,MATCH($C544,$F545:$F$554,0)))","v":0.03},null,{"$f":"IF($H544>$C544,INDEX(AQ$492:AQ543,MATCH($C544,$F$492:$F543,0)),INDEX(AQ545:AQ$554,MATCH($C544,$F545:$F$554,0)))","v":733},{"$f":"IF($H544>$C544,INDEX(AR$492:AR543,MATCH($C544,$F$492:$F543,0)),INDEX(AR545:AR$554,MATCH($C544,$F545:$F$554,0)))","v":0},{"$f":"IF($H544>$C544,INDEX(AS$492:AS543,MATCH($C544,$F$492:$F543,0)),INDEX(AS545:AS$554,MATCH($C544,$F545:$F$554,0)))","v":4},{"$f":"IF($H544>$C544,INDEX(AT$492:AT543,MATCH($C544,$F$492:$F543,0)),INDEX(AT545:AT$554,MATCH($C544,$F545:$F$554,0)))","v":35000},null,null,{"$f":"IF($H544>$C544,INDEX(AW$492:AW543,MATCH($C544,$F$492:$F543,0)),INDEX(AW545:AW$554,MATCH($C544,$F545:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H544>$C544,INDEX(AX$492:AX543,MATCH($C544,$F$492:$F543,0)),INDEX(AX545:AX$554,MATCH($C544,$F545:$F$554,0)))","v":1.1025438452070577}]
[null,17.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H545)),ABS($E$429:$E$491-H545),0))","v":14},0,0,0,17,17,{"$f":"IF($H545>$C545,INDEX(J$492:J544,MATCH($C545,$F$492:$F544,0)),INDEX(J546:J$554,MATCH($C545,$F546:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H545>$C545,INDEX(K$492:K544,MATCH($C545,$F$492:$F544,0)),INDEX(K546:K$554,MATCH($C545,$F546:$F$554,0)))","v":"Peugeot"},{"$f":"IF($H545>$C545,INDEX(L$492:L544,MATCH($C545,$F$492:$F544,0)),INDEX(L546:L$554,MATCH($C545,$F546:$F$554,0)))","v":"307"},{"$f":"IF($H545>$C545,INDEX(M$492:M544,MATCH($C545,$F$492:$F544,0)),INDEX(M546:M$554,MATCH($C545,$F546:$F$554,0)))","v":"1,6 hdi stc"},{"$f":"IF($H545>$C545,INDEX(N$492:N544,MATCH($C545,$F$492:$F544,0)),INDEX(N546:N$554,MATCH($C545,$F546:$F$554,0)))","v":2007},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H545,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":31.464926721402275},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H545,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":17706.767991785186},{"$f":"IF($H545>$C545,INDEX(U$492:U544,MATCH($C545,$F$492:$F544,0)),INDEX(U546:U$554,MATCH($C545,$F546:$F$554,0)))","v":394470},{"$f":"IF($H545>$C545,INDEX(V$492:V544,MATCH($C545,$F$492:$F544,0)),INDEX(V546:V$554,MATCH($C545,$F546:$F$554,0)))","v":17.2},{"$f":"IF($H545>$C545,INDEX(W$492:W544,MATCH($C545,$F$492:$F544,0)),INDEX(W546:W$554,MATCH($C545,$F546:$F$554,0)))","v":91766.857142857145},{"$f":"IF($H545>$C545,INDEX(X$492:X544,MATCH($C545,$F$492:$F544,0)),INDEX(X546:X$554,MATCH($C545,$F546:$F$554,0)))","v":22941.714285714286},{"$f":"IF($H545>$C545,INDEX(Y$492:Y544,MATCH($C545,$F$492:$F544,0)),INDEX(Y546:Y$554,MATCH($C545,$F546:$F$554,0)))","v":131450.42857142858},null,null,null,null,null,{"$f":"IF($H545>$C545,INDEX(AE$492:AE544,MATCH($C545,$F$492:$F544,0)),INDEX(AE546:AE$554,MATCH($C545,$F546:$F$554,0)))","v":0.05},null,null,{"$f":"IF($H545>$C545,INDEX(AH$492:AH544,MATCH($C545,$F$492:$F544,0)),INDEX(AH546:AH$554,MATCH($C545,$F546:$F$554,0)))","v":1},{"$f":"IF($H545>$C545,INDEX(AI$492:AI544,MATCH($C545,$F$492:$F544,0)),INDEX(AI546:AI$554,MATCH($C545,$F546:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H545>$C545,INDEX(AO$492:AO544,MATCH($C545,$F$492:$F544,0)),INDEX(AO546:AO$554,MATCH($C545,$F546:$F$554,0)))","v":0.03},null,{"$f":"IF($H545>$C545,INDEX(AQ$492:AQ544,MATCH($C545,$F$492:$F544,0)),INDEX(AQ546:AQ$554,MATCH($C545,$F546:$F$554,0)))","v":733},{"$f":"IF($H545>$C545,INDEX(AR$492:AR544,MATCH($C545,$F$492:$F544,0)),INDEX(AR546:AR$554,MATCH($C545,$F546:$F$554,0)))","v":0},{"$f":"IF($H545>$C545,INDEX(AS$492:AS544,MATCH($C545,$F$492:$F544,0)),INDEX(AS546:AS$554,MATCH($C545,$F546:$F$554,0)))","v":4},{"$f":"IF($H545>$C545,INDEX(AT$492:AT544,MATCH($C545,$F$492:$F544,0)),INDEX(AT546:AT$554,MATCH($C545,$F546:$F$554,0)))","v":35000},null,null,{"$f":"IF($H545>$C545,INDEX(AW$492:AW544,MATCH($C545,$F$492:$F544,0)),INDEX(AW546:AW$554,MATCH($C545,$F546:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H545>$C545,INDEX(AX$492:AX544,MATCH($C545,$F$492:$F544,0)),INDEX(AX546:AX$554,MATCH($C545,$F546:$F$554,0)))","v":1.1025438452070577}]
[null,18.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H546)),ABS($E$429:$E$491-H546),0))","v":14},0,0,0,18,18,{"$f":"IF($H546>$C546,INDEX(J$492:J545,MATCH($C546,$F$492:$F545,0)),INDEX(J547:J$554,MATCH($C546,$F547:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H546>$C546,INDEX(K$492:K545,MATCH($C546,$F$492:$F545,0)),INDEX(K547:K$554,MATCH($C546,$F547:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H546>$C546,INDEX(L$492:L545,MATCH($C546,$F$492:$F545,0)),INDEX(L547:L$554,MATCH($C546,$F547:$F$554,0)))","v":"Passat variant"},{"$f":"IF($H546>$C546,INDEX(M$492:M545,MATCH($C546,$F$492:$F545,0)),INDEX(M547:M$554,MATCH($C546,$F547:$F$554,0)))","v":"2,0 tdi"},{"$f":"IF($H546>$C546,INDEX(N$492:N545,MATCH($C546,$F$492:$F545,0)),INDEX(N547:N$554,MATCH($C546,$F547:$F$554,0)))","v":2007},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H546,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21.023012072490157},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H546,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":17317.143387553671},{"$f":"IF($H546>$C546,INDEX(U$492:U545,MATCH($C546,$F$492:$F545,0)),INDEX(U547:U$554,MATCH($C546,$F547:$F$554,0)))","v":394470},{"$f":"IF($H546>$C546,INDEX(V$492:V545,MATCH($C546,$F$492:$F545,0)),INDEX(V547:V$554,MATCH($C546,$F547:$F$554,0)))","v":17.2},{"$f":"IF($H546>$C546,INDEX(W$492:W545,MATCH($C546,$F$492:$F545,0)),INDEX(W547:W$554,MATCH($C546,$F547:$F$554,0)))","v":148813.95744680846},{"$f":"IF($H546>$C546,INDEX(X$492:X545,MATCH($C546,$F$492:$F545,0)),INDEX(X547:X$554,MATCH($C546,$F547:$F$554,0)))","v":37203.489361702115},{"$f":"IF($H546>$C546,INDEX(Y$492:Y545,MATCH($C546,$F$492:$F545,0)),INDEX(Y547:Y$554,MATCH($C546,$F547:$F$554,0)))","v":259806.40425531904},null,null,null,null,null,{"$f":"IF($H546>$C546,INDEX(AE$492:AE545,MATCH($C546,$F$492:$F545,0)),INDEX(AE547:AE$554,MATCH($C546,$F547:$F$554,0)))","v":6.1349693251533742E-2},null,null,{"$f":"IF($H546>$C546,INDEX(AH$492:AH545,MATCH($C546,$F$492:$F545,0)),INDEX(AH547:AH$554,MATCH($C546,$F547:$F$554,0)))","v":1},{"$f":"IF($H546>$C546,INDEX(AI$492:AI545,MATCH($C546,$F$492:$F545,0)),INDEX(AI547:AI$554,MATCH($C546,$F547:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H546>$C546,INDEX(AO$492:AO545,MATCH($C546,$F$492:$F545,0)),INDEX(AO547:AO$554,MATCH($C546,$F547:$F$554,0)))","v":0.03},null,{"$f":"IF($H546>$C546,INDEX(AQ$492:AQ545,MATCH($C546,$F$492:$F545,0)),INDEX(AQ547:AQ$554,MATCH($C546,$F547:$F$554,0)))","v":733},{"$f":"IF($H546>$C546,INDEX(AR$492:AR545,MATCH($C546,$F$492:$F545,0)),INDEX(AR547:AR$554,MATCH($C546,$F547:$F$554,0)))","v":0},{"$f":"IF($H546>$C546,INDEX(AS$492:AS545,MATCH($C546,$F$492:$F545,0)),INDEX(AS547:AS$554,MATCH($C546,$F547:$F$554,0)))","v":4},{"$f":"IF($H546>$C546,INDEX(AT$492:AT545,MATCH($C546,$F$492:$F545,0)),INDEX(AT547:AT$554,MATCH($C546,$F547:$F$554,0)))","v":35000},null,null,{"$f":"IF($H546>$C546,INDEX(AW$492:AW545,MATCH($C546,$F$492:$F545,0)),INDEX(AW547:AW$554,MATCH($C546,$F547:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H546>$C546,INDEX(AX$492:AX545,MATCH($C546,$F$492:$F545,0)),INDEX(AX547:AX$554,MATCH($C546,$F547:$F$554,0)))","v":1.1025438452070577}]
[null,18.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H547)),ABS($E$429:$E$491-H547),0))","v":14},0,0,0,18,18,{"$f":"IF($H547>$C547,INDEX(J$492:J546,MATCH($C547,$F$492:$F546,0)),INDEX(J548:J$554,MATCH($C547,$F548:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H547>$C547,INDEX(K$492:K546,MATCH($C547,$F$492:$F546,0)),INDEX(K548:K$554,MATCH($C547,$F548:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H547>$C547,INDEX(L$492:L546,MATCH($C547,$F$492:$F546,0)),INDEX(L548:L$554,MATCH($C547,$F548:$F$554,0)))","v":"Touran"},{"$f":"IF($H547>$C547,INDEX(M$492:M546,MATCH($C547,$F$492:$F546,0)),INDEX(M548:M$554,MATCH($C547,$F548:$F$554,0)))","v":"1,9 tdi"},{"$f":"IF($H547>$C547,INDEX(N$492:N546,MATCH($C547,$F$492:$F546,0)),INDEX(N548:N$554,MATCH($C547,$F548:$F$554,0)))","v":2007},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H547,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21.023012072490157},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H547,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":17317.143387553671},{"$f":"IF($H547>$C547,INDEX(U$492:U546,MATCH($C547,$F$492:$F546,0)),INDEX(U548:U$554,MATCH($C547,$F548:$F$554,0)))","v":394470},{"$f":"IF($H547>$C547,INDEX(V$492:V546,MATCH($C547,$F$492:$F546,0)),INDEX(V548:V$554,MATCH($C547,$F548:$F$554,0)))","v":17.2},{"$f":"IF($H547>$C547,INDEX(W$492:W546,MATCH($C547,$F$492:$F546,0)),INDEX(W548:W$554,MATCH($C547,$F548:$F$554,0)))","v":128226.46428571428},{"$f":"IF($H547>$C547,INDEX(X$492:X546,MATCH($C547,$F$492:$F546,0)),INDEX(X548:X$554,MATCH($C547,$F548:$F$554,0)))","v":32056.616071428569},{"$f":"IF($H547>$C547,INDEX(Y$492:Y546,MATCH($C547,$F$492:$F546,0)),INDEX(Y548:Y$554,MATCH($C547,$F548:$F$554,0)))","v":213484.54464285713},null,null,null,null,null,{"$f":"IF($H547>$C547,INDEX(AE$492:AE546,MATCH($C547,$F$492:$F546,0)),INDEX(AE548:AE$554,MATCH($C547,$F548:$F$554,0)))","v":5.9523809523809521E-2},null,null,{"$f":"IF($H547>$C547,INDEX(AH$492:AH546,MATCH($C547,$F$492:$F546,0)),INDEX(AH548:AH$554,MATCH($C547,$F548:$F$554,0)))","v":1},{"$f":"IF($H547>$C547,INDEX(AI$492:AI546,MATCH($C547,$F$492:$F546,0)),INDEX(AI548:AI$554,MATCH($C547,$F548:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H547>$C547,INDEX(AO$492:AO546,MATCH($C547,$F$492:$F546,0)),INDEX(AO548:AO$554,MATCH($C547,$F548:$F$554,0)))","v":0.03},null,{"$f":"IF($H547>$C547,INDEX(AQ$492:AQ546,MATCH($C547,$F$492:$F546,0)),INDEX(AQ548:AQ$554,MATCH($C547,$F548:$F$554,0)))","v":733},{"$f":"IF($H547>$C547,INDEX(AR$492:AR546,MATCH($C547,$F$492:$F546,0)),INDEX(AR548:AR$554,MATCH($C547,$F548:$F$554,0)))","v":0},{"$f":"IF($H547>$C547,INDEX(AS$492:AS546,MATCH($C547,$F$492:$F546,0)),INDEX(AS548:AS$554,MATCH($C547,$F548:$F$554,0)))","v":4},{"$f":"IF($H547>$C547,INDEX(AT$492:AT546,MATCH($C547,$F$492:$F546,0)),INDEX(AT548:AT$554,MATCH($C547,$F548:$F$554,0)))","v":35000},null,null,{"$f":"IF($H547>$C547,INDEX(AW$492:AW546,MATCH($C547,$F$492:$F546,0)),INDEX(AW548:AW$554,MATCH($C547,$F548:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H547>$C547,INDEX(AX$492:AX546,MATCH($C547,$F$492:$F546,0)),INDEX(AX548:AX$554,MATCH($C547,$F548:$F$554,0)))","v":1.1025438452070577}]
[null,18.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H548)),ABS($E$429:$E$491-H548),0))","v":14},0,0,0,18,18,{"$f":"IF($H548>$C548,INDEX(J$492:J547,MATCH($C548,$F$492:$F547,0)),INDEX(J549:J$554,MATCH($C548,$F549:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H548>$C548,INDEX(K$492:K547,MATCH($C548,$F$492:$F547,0)),INDEX(K549:K$554,MATCH($C548,$F549:$F$554,0)))","v":"Peugeot"},{"$f":"IF($H548>$C548,INDEX(L$492:L547,MATCH($C548,$F$492:$F547,0)),INDEX(L549:L$554,MATCH($C548,$F549:$F$554,0)))","v":"307"},{"$f":"IF($H548>$C548,INDEX(M$492:M547,MATCH($C548,$F$492:$F547,0)),INDEX(M549:M$554,MATCH($C548,$F549:$F$554,0)))","v":"1,6 hdi stc"},{"$f":"IF($H548>$C548,INDEX(N$492:N547,MATCH($C548,$F$492:$F547,0)),INDEX(N549:N$554,MATCH($C548,$F549:$F$554,0)))","v":2007},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H548,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21.023012072490157},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H548,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":17317.143387553671},{"$f":"IF($H548>$C548,INDEX(U$492:U547,MATCH($C548,$F$492:$F547,0)),INDEX(U549:U$554,MATCH($C548,$F549:$F$554,0)))","v":394470},{"$f":"IF($H548>$C548,INDEX(V$492:V547,MATCH($C548,$F$492:$F547,0)),INDEX(V549:V$554,MATCH($C548,$F549:$F$554,0)))","v":17.2},{"$f":"IF($H548>$C548,INDEX(W$492:W547,MATCH($C548,$F$492:$F547,0)),INDEX(W549:W$554,MATCH($C548,$F549:$F$554,0)))","v":91766.857142857145},{"$f":"IF($H548>$C548,INDEX(X$492:X547,MATCH($C548,$F$492:$F547,0)),INDEX(X549:X$554,MATCH($C548,$F549:$F$554,0)))","v":22941.714285714286},{"$f":"IF($H548>$C548,INDEX(Y$492:Y547,MATCH($C548,$F$492:$F547,0)),INDEX(Y549:Y$554,MATCH($C548,$F549:$F$554,0)))","v":131450.42857142858},null,null,null,null,null,{"$f":"IF($H548>$C548,INDEX(AE$492:AE547,MATCH($C548,$F$492:$F547,0)),INDEX(AE549:AE$554,MATCH($C548,$F549:$F$554,0)))","v":0.05},null,null,{"$f":"IF($H548>$C548,INDEX(AH$492:AH547,MATCH($C548,$F$492:$F547,0)),INDEX(AH549:AH$554,MATCH($C548,$F549:$F$554,0)))","v":1},{"$f":"IF($H548>$C548,INDEX(AI$492:AI547,MATCH($C548,$F$492:$F547,0)),INDEX(AI549:AI$554,MATCH($C548,$F549:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H548>$C548,INDEX(AO$492:AO547,MATCH($C548,$F$492:$F547,0)),INDEX(AO549:AO$554,MATCH($C548,$F549:$F$554,0)))","v":0.03},null,{"$f":"IF($H548>$C548,INDEX(AQ$492:AQ547,MATCH($C548,$F$492:$F547,0)),INDEX(AQ549:AQ$554,MATCH($C548,$F549:$F$554,0)))","v":733},{"$f":"IF($H548>$C548,INDEX(AR$492:AR547,MATCH($C548,$F$492:$F547,0)),INDEX(AR549:AR$554,MATCH($C548,$F549:$F$554,0)))","v":0},{"$f":"IF($H548>$C548,INDEX(AS$492:AS547,MATCH($C548,$F$492:$F547,0)),INDEX(AS549:AS$554,MATCH($C548,$F549:$F$554,0)))","v":4},{"$f":"IF($H548>$C548,INDEX(AT$492:AT547,MATCH($C548,$F$492:$F547,0)),INDEX(AT549:AT$554,MATCH($C548,$F549:$F$554,0)))","v":35000},null,null,{"$f":"IF($H548>$C548,INDEX(AW$492:AW547,MATCH($C548,$F$492:$F547,0)),INDEX(AW549:AW$554,MATCH($C548,$F549:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H548>$C548,INDEX(AX$492:AX547,MATCH($C548,$F$492:$F547,0)),INDEX(AX549:AX$554,MATCH($C548,$F549:$F$554,0)))","v":1.1025438452070577}]
[null,19.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H549)),ABS($E$429:$E$491-H549),0))","v":14},0,0,0,19,19,{"$f":"IF($H549>$C549,INDEX(J$492:J548,MATCH($C549,$F$492:$F548,0)),INDEX(J550:J$554,MATCH($C549,$F550:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H549>$C549,INDEX(K$492:K548,MATCH($C549,$F$492:$F548,0)),INDEX(K550:K$554,MATCH($C549,$F550:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H549>$C549,INDEX(L$492:L548,MATCH($C549,$F$492:$F548,0)),INDEX(L550:L$554,MATCH($C549,$F550:$F$554,0)))","v":"Passat variant"},{"$f":"IF($H549>$C549,INDEX(M$492:M548,MATCH($C549,$F$492:$F548,0)),INDEX(M550:M$554,MATCH($C549,$F550:$F$554,0)))","v":"2,0 tdi"},{"$f":"IF($H549>$C549,INDEX(N$492:N548,MATCH($C549,$F$492:$F548,0)),INDEX(N550:N$554,MATCH($C549,$F550:$F$554,0)))","v":2007},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H549,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12.176225910135303},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H549,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16934.945633011546},{"$f":"IF($H549>$C549,INDEX(U$492:U548,MATCH($C549,$F$492:$F548,0)),INDEX(U550:U$554,MATCH($C549,$F550:$F$554,0)))","v":394470},{"$f":"IF($H549>$C549,INDEX(V$492:V548,MATCH($C549,$F$492:$F548,0)),INDEX(V550:V$554,MATCH($C549,$F550:$F$554,0)))","v":17.2},{"$f":"IF($H549>$C549,INDEX(W$492:W548,MATCH($C549,$F$492:$F548,0)),INDEX(W550:W$554,MATCH($C549,$F550:$F$554,0)))","v":148813.95744680846},{"$f":"IF($H549>$C549,INDEX(X$492:X548,MATCH($C549,$F$492:$F548,0)),INDEX(X550:X$554,MATCH($C549,$F550:$F$554,0)))","v":37203.489361702115},{"$f":"IF($H549>$C549,INDEX(Y$492:Y548,MATCH($C549,$F$492:$F548,0)),INDEX(Y550:Y$554,MATCH($C549,$F550:$F$554,0)))","v":259806.40425531904},null,null,null,null,null,{"$f":"IF($H549>$C549,INDEX(AE$492:AE548,MATCH($C549,$F$492:$F548,0)),INDEX(AE550:AE$554,MATCH($C549,$F550:$F$554,0)))","v":6.1349693251533742E-2},null,null,{"$f":"IF($H549>$C549,INDEX(AH$492:AH548,MATCH($C549,$F$492:$F548,0)),INDEX(AH550:AH$554,MATCH($C549,$F550:$F$554,0)))","v":1},{"$f":"IF($H549>$C549,INDEX(AI$492:AI548,MATCH($C549,$F$492:$F548,0)),INDEX(AI550:AI$554,MATCH($C549,$F550:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H549>$C549,INDEX(AO$492:AO548,MATCH($C549,$F$492:$F548,0)),INDEX(AO550:AO$554,MATCH($C549,$F550:$F$554,0)))","v":0.03},null,{"$f":"IF($H549>$C549,INDEX(AQ$492:AQ548,MATCH($C549,$F$492:$F548,0)),INDEX(AQ550:AQ$554,MATCH($C549,$F550:$F$554,0)))","v":733},{"$f":"IF($H549>$C549,INDEX(AR$492:AR548,MATCH($C549,$F$492:$F548,0)),INDEX(AR550:AR$554,MATCH($C549,$F550:$F$554,0)))","v":0},{"$f":"IF($H549>$C549,INDEX(AS$492:AS548,MATCH($C549,$F$492:$F548,0)),INDEX(AS550:AS$554,MATCH($C549,$F550:$F$554,0)))","v":4},{"$f":"IF($H549>$C549,INDEX(AT$492:AT548,MATCH($C549,$F$492:$F548,0)),INDEX(AT550:AT$554,MATCH($C549,$F550:$F$554,0)))","v":35000},null,null,{"$f":"IF($H549>$C549,INDEX(AW$492:AW548,MATCH($C549,$F$492:$F548,0)),INDEX(AW550:AW$554,MATCH($C549,$F550:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H549>$C549,INDEX(AX$492:AX548,MATCH($C549,$F$492:$F548,0)),INDEX(AX550:AX$554,MATCH($C549,$F550:$F$554,0)))","v":1.1025438452070577}]
[null,19.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H550)),ABS($E$429:$E$491-H550),0))","v":14},0,0,0,19,19,{"$f":"IF($H550>$C550,INDEX(J$492:J549,MATCH($C550,$F$492:$F549,0)),INDEX(J551:J$554,MATCH($C550,$F551:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H550>$C550,INDEX(K$492:K549,MATCH($C550,$F$492:$F549,0)),INDEX(K551:K$554,MATCH($C550,$F551:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H550>$C550,INDEX(L$492:L549,MATCH($C550,$F$492:$F549,0)),INDEX(L551:L$554,MATCH($C550,$F551:$F$554,0)))","v":"Touran"},{"$f":"IF($H550>$C550,INDEX(M$492:M549,MATCH($C550,$F$492:$F549,0)),INDEX(M551:M$554,MATCH($C550,$F551:$F$554,0)))","v":"1,9 tdi"},{"$f":"IF($H550>$C550,INDEX(N$492:N549,MATCH($C550,$F$492:$F549,0)),INDEX(N551:N$554,MATCH($C550,$F551:$F$554,0)))","v":2007},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H550,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12.176225910135303},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H550,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16934.945633011546},{"$f":"IF($H550>$C550,INDEX(U$492:U549,MATCH($C550,$F$492:$F549,0)),INDEX(U551:U$554,MATCH($C550,$F551:$F$554,0)))","v":394470},{"$f":"IF($H550>$C550,INDEX(V$492:V549,MATCH($C550,$F$492:$F549,0)),INDEX(V551:V$554,MATCH($C550,$F551:$F$554,0)))","v":17.2},{"$f":"IF($H550>$C550,INDEX(W$492:W549,MATCH($C550,$F$492:$F549,0)),INDEX(W551:W$554,MATCH($C550,$F551:$F$554,0)))","v":128226.46428571428},{"$f":"IF($H550>$C550,INDEX(X$492:X549,MATCH($C550,$F$492:$F549,0)),INDEX(X551:X$554,MATCH($C550,$F551:$F$554,0)))","v":32056.616071428569},{"$f":"IF($H550>$C550,INDEX(Y$492:Y549,MATCH($C550,$F$492:$F549,0)),INDEX(Y551:Y$554,MATCH($C550,$F551:$F$554,0)))","v":213484.54464285713},null,null,null,null,null,{"$f":"IF($H550>$C550,INDEX(AE$492:AE549,MATCH($C550,$F$492:$F549,0)),INDEX(AE551:AE$554,MATCH($C550,$F551:$F$554,0)))","v":5.9523809523809521E-2},null,null,{"$f":"IF($H550>$C550,INDEX(AH$492:AH549,MATCH($C550,$F$492:$F549,0)),INDEX(AH551:AH$554,MATCH($C550,$F551:$F$554,0)))","v":1},{"$f":"IF($H550>$C550,INDEX(AI$492:AI549,MATCH($C550,$F$492:$F549,0)),INDEX(AI551:AI$554,MATCH($C550,$F551:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H550>$C550,INDEX(AO$492:AO549,MATCH($C550,$F$492:$F549,0)),INDEX(AO551:AO$554,MATCH($C550,$F551:$F$554,0)))","v":0.03},null,{"$f":"IF($H550>$C550,INDEX(AQ$492:AQ549,MATCH($C550,$F$492:$F549,0)),INDEX(AQ551:AQ$554,MATCH($C550,$F551:$F$554,0)))","v":733},{"$f":"IF($H550>$C550,INDEX(AR$492:AR549,MATCH($C550,$F$492:$F549,0)),INDEX(AR551:AR$554,MATCH($C550,$F551:$F$554,0)))","v":0},{"$f":"IF($H550>$C550,INDEX(AS$492:AS549,MATCH($C550,$F$492:$F549,0)),INDEX(AS551:AS$554,MATCH($C550,$F551:$F$554,0)))","v":4},{"$f":"IF($H550>$C550,INDEX(AT$492:AT549,MATCH($C550,$F$492:$F549,0)),INDEX(AT551:AT$554,MATCH($C550,$F551:$F$554,0)))","v":35000},null,null,{"$f":"IF($H550>$C550,INDEX(AW$492:AW549,MATCH($C550,$F$492:$F549,0)),INDEX(AW551:AW$554,MATCH($C550,$F551:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H550>$C550,INDEX(AX$492:AX549,MATCH($C550,$F$492:$F549,0)),INDEX(AX551:AX$554,MATCH($C550,$F551:$F$554,0)))","v":1.1025438452070577}]
[null,19.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H551)),ABS($E$429:$E$491-H551),0))","v":14},0,0,0,19,19,{"$f":"IF($H551>$C551,INDEX(J$492:J550,MATCH($C551,$F$492:$F550,0)),INDEX(J552:J$554,MATCH($C551,$F552:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H551>$C551,INDEX(K$492:K550,MATCH($C551,$F$492:$F550,0)),INDEX(K552:K$554,MATCH($C551,$F552:$F$554,0)))","v":"Peugeot"},{"$f":"IF($H551>$C551,INDEX(L$492:L550,MATCH($C551,$F$492:$F550,0)),INDEX(L552:L$554,MATCH($C551,$F552:$F$554,0)))","v":"307"},{"$f":"IF($H551>$C551,INDEX(M$492:M550,MATCH($C551,$F$492:$F550,0)),INDEX(M552:M$554,MATCH($C551,$F552:$F$554,0)))","v":"1,6 hdi stc"},{"$f":"IF($H551>$C551,INDEX(N$492:N550,MATCH($C551,$F$492:$F550,0)),INDEX(N552:N$554,MATCH($C551,$F552:$F$554,0)))","v":2007},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H551,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12.176225910135303},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H551,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16934.945633011546},{"$f":"IF($H551>$C551,INDEX(U$492:U550,MATCH($C551,$F$492:$F550,0)),INDEX(U552:U$554,MATCH($C551,$F552:$F$554,0)))","v":394470},{"$f":"IF($H551>$C551,INDEX(V$492:V550,MATCH($C551,$F$492:$F550,0)),INDEX(V552:V$554,MATCH($C551,$F552:$F$554,0)))","v":17.2},{"$f":"IF($H551>$C551,INDEX(W$492:W550,MATCH($C551,$F$492:$F550,0)),INDEX(W552:W$554,MATCH($C551,$F552:$F$554,0)))","v":91766.857142857145},{"$f":"IF($H551>$C551,INDEX(X$492:X550,MATCH($C551,$F$492:$F550,0)),INDEX(X552:X$554,MATCH($C551,$F552:$F$554,0)))","v":22941.714285714286},{"$f":"IF($H551>$C551,INDEX(Y$492:Y550,MATCH($C551,$F$492:$F550,0)),INDEX(Y552:Y$554,MATCH($C551,$F552:$F$554,0)))","v":131450.42857142858},null,null,null,null,null,{"$f":"IF($H551>$C551,INDEX(AE$492:AE550,MATCH($C551,$F$492:$F550,0)),INDEX(AE552:AE$554,MATCH($C551,$F552:$F$554,0)))","v":0.05},null,null,{"$f":"IF($H551>$C551,INDEX(AH$492:AH550,MATCH($C551,$F$492:$F550,0)),INDEX(AH552:AH$554,MATCH($C551,$F552:$F$554,0)))","v":1},{"$f":"IF($H551>$C551,INDEX(AI$492:AI550,MATCH($C551,$F$492:$F550,0)),INDEX(AI552:AI$554,MATCH($C551,$F552:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H551>$C551,INDEX(AO$492:AO550,MATCH($C551,$F$492:$F550,0)),INDEX(AO552:AO$554,MATCH($C551,$F552:$F$554,0)))","v":0.03},null,{"$f":"IF($H551>$C551,INDEX(AQ$492:AQ550,MATCH($C551,$F$492:$F550,0)),INDEX(AQ552:AQ$554,MATCH($C551,$F552:$F$554,0)))","v":733},{"$f":"IF($H551>$C551,INDEX(AR$492:AR550,MATCH($C551,$F$492:$F550,0)),INDEX(AR552:AR$554,MATCH($C551,$F552:$F$554,0)))","v":0},{"$f":"IF($H551>$C551,INDEX(AS$492:AS550,MATCH($C551,$F$492:$F550,0)),INDEX(AS552:AS$554,MATCH($C551,$F552:$F$554,0)))","v":4},{"$f":"IF($H551>$C551,INDEX(AT$492:AT550,MATCH($C551,$F$492:$F550,0)),INDEX(AT552:AT$554,MATCH($C551,$F552:$F$554,0)))","v":35000},null,null,{"$f":"IF($H551>$C551,INDEX(AW$492:AW550,MATCH($C551,$F$492:$F550,0)),INDEX(AW552:AW$554,MATCH($C551,$F552:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H551>$C551,INDEX(AX$492:AX550,MATCH($C551,$F$492:$F550,0)),INDEX(AX552:AX$554,MATCH($C551,$F552:$F$554,0)))","v":1.1025438452070577}]
[null,20.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H552)),ABS($E$429:$E$491-H552),0))","v":14},0,0,0,20,20,{"$f":"IF($H552>$C552,INDEX(J$492:J551,MATCH($C552,$F$492:$F551,0)),INDEX(J553:J$554,MATCH($C552,$F553:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H552>$C552,INDEX(K$492:K551,MATCH($C552,$F$492:$F551,0)),INDEX(K553:K$554,MATCH($C552,$F553:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H552>$C552,INDEX(L$492:L551,MATCH($C552,$F$492:$F551,0)),INDEX(L553:L$554,MATCH($C552,$F553:$F$554,0)))","v":"Passat variant"},{"$f":"IF($H552>$C552,INDEX(M$492:M551,MATCH($C552,$F$492:$F551,0)),INDEX(M553:M$554,MATCH($C552,$F553:$F$554,0)))","v":"2,0 tdi"},{"$f":"IF($H552>$C552,INDEX(N$492:N551,MATCH($C552,$F$492:$F551,0)),INDEX(N553:N$554,MATCH($C552,$F553:$F$554,0)))","v":2007},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H552,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":8.2487101017735522},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H552,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16563.674903159743},{"$f":"IF($H552>$C552,INDEX(U$492:U551,MATCH($C552,$F$492:$F551,0)),INDEX(U553:U$554,MATCH($C552,$F553:$F$554,0)))","v":394470},{"$f":"IF($H552>$C552,INDEX(V$492:V551,MATCH($C552,$F$492:$F551,0)),INDEX(V553:V$554,MATCH($C552,$F553:$F$554,0)))","v":17.2},{"$f":"IF($H552>$C552,INDEX(W$492:W551,MATCH($C552,$F$492:$F551,0)),INDEX(W553:W$554,MATCH($C552,$F553:$F$554,0)))","v":148813.95744680846},{"$f":"IF($H552>$C552,INDEX(X$492:X551,MATCH($C552,$F$492:$F551,0)),INDEX(X553:X$554,MATCH($C552,$F553:$F$554,0)))","v":37203.489361702115},{"$f":"IF($H552>$C552,INDEX(Y$492:Y551,MATCH($C552,$F$492:$F551,0)),INDEX(Y553:Y$554,MATCH($C552,$F553:$F$554,0)))","v":259806.40425531904},null,null,null,null,null,{"$f":"IF($H552>$C552,INDEX(AE$492:AE551,MATCH($C552,$F$492:$F551,0)),INDEX(AE553:AE$554,MATCH($C552,$F553:$F$554,0)))","v":6.1349693251533742E-2},null,null,{"$f":"IF($H552>$C552,INDEX(AH$492:AH551,MATCH($C552,$F$492:$F551,0)),INDEX(AH553:AH$554,MATCH($C552,$F553:$F$554,0)))","v":1},{"$f":"IF($H552>$C552,INDEX(AI$492:AI551,MATCH($C552,$F$492:$F551,0)),INDEX(AI553:AI$554,MATCH($C552,$F553:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H552>$C552,INDEX(AO$492:AO551,MATCH($C552,$F$492:$F551,0)),INDEX(AO553:AO$554,MATCH($C552,$F553:$F$554,0)))","v":0.03},null,{"$f":"IF($H552>$C552,INDEX(AQ$492:AQ551,MATCH($C552,$F$492:$F551,0)),INDEX(AQ553:AQ$554,MATCH($C552,$F553:$F$554,0)))","v":733},{"$f":"IF($H552>$C552,INDEX(AR$492:AR551,MATCH($C552,$F$492:$F551,0)),INDEX(AR553:AR$554,MATCH($C552,$F553:$F$554,0)))","v":0},{"$f":"IF($H552>$C552,INDEX(AS$492:AS551,MATCH($C552,$F$492:$F551,0)),INDEX(AS553:AS$554,MATCH($C552,$F553:$F$554,0)))","v":4},{"$f":"IF($H552>$C552,INDEX(AT$492:AT551,MATCH($C552,$F$492:$F551,0)),INDEX(AT553:AT$554,MATCH($C552,$F553:$F$554,0)))","v":35000},null,null,{"$f":"IF($H552>$C552,INDEX(AW$492:AW551,MATCH($C552,$F$492:$F551,0)),INDEX(AW553:AW$554,MATCH($C552,$F553:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H552>$C552,INDEX(AX$492:AX551,MATCH($C552,$F$492:$F551,0)),INDEX(AX553:AX$554,MATCH($C552,$F553:$F$554,0)))","v":1.1025438452070577}]
[null,20.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H553)),ABS($E$429:$E$491-H553),0))","v":14},0,0,0,20,20,{"$f":"IF($H553>$C553,INDEX(J$492:J552,MATCH($C553,$F$492:$F552,0)),INDEX(J554:J$554,MATCH($C553,$F554:$F$554,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H553>$C553,INDEX(K$492:K552,MATCH($C553,$F$492:$F552,0)),INDEX(K554:K$554,MATCH($C553,$F554:$F$554,0)))","v":"Volkswagen"},{"$f":"IF($H553>$C553,INDEX(L$492:L552,MATCH($C553,$F$492:$F552,0)),INDEX(L554:L$554,MATCH($C553,$F554:$F$554,0)))","v":"Touran"},{"$f":"IF($H553>$C553,INDEX(M$492:M552,MATCH($C553,$F$492:$F552,0)),INDEX(M554:M$554,MATCH($C553,$F554:$F$554,0)))","v":"1,9 tdi"},{"$f":"IF($H553>$C553,INDEX(N$492:N552,MATCH($C553,$F$492:$F552,0)),INDEX(N554:N$554,MATCH($C553,$F554:$F$554,0)))","v":2007},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H553,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":8.2487101017735522},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H553,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16563.674903159743},{"$f":"IF($H553>$C553,INDEX(U$492:U552,MATCH($C553,$F$492:$F552,0)),INDEX(U554:U$554,MATCH($C553,$F554:$F$554,0)))","v":394470},{"$f":"IF($H553>$C553,INDEX(V$492:V552,MATCH($C553,$F$492:$F552,0)),INDEX(V554:V$554,MATCH($C553,$F554:$F$554,0)))","v":17.2},{"$f":"IF($H553>$C553,INDEX(W$492:W552,MATCH($C553,$F$492:$F552,0)),INDEX(W554:W$554,MATCH($C553,$F554:$F$554,0)))","v":128226.46428571428},{"$f":"IF($H553>$C553,INDEX(X$492:X552,MATCH($C553,$F$492:$F552,0)),INDEX(X554:X$554,MATCH($C553,$F554:$F$554,0)))","v":32056.616071428569},{"$f":"IF($H553>$C553,INDEX(Y$492:Y552,MATCH($C553,$F$492:$F552,0)),INDEX(Y554:Y$554,MATCH($C553,$F554:$F$554,0)))","v":213484.54464285713},null,null,null,null,null,{"$f":"IF($H553>$C553,INDEX(AE$492:AE552,MATCH($C553,$F$492:$F552,0)),INDEX(AE554:AE$554,MATCH($C553,$F554:$F$554,0)))","v":5.9523809523809521E-2},null,null,{"$f":"IF($H553>$C553,INDEX(AH$492:AH552,MATCH($C553,$F$492:$F552,0)),INDEX(AH554:AH$554,MATCH($C553,$F554:$F$554,0)))","v":1},{"$f":"IF($H553>$C553,INDEX(AI$492:AI552,MATCH($C553,$F$492:$F552,0)),INDEX(AI554:AI$554,MATCH($C553,$F554:$F$554,0)))","v":0},null,null,null,null,null,{"$f":"IF($H553>$C553,INDEX(AO$492:AO552,MATCH($C553,$F$492:$F552,0)),INDEX(AO554:AO$554,MATCH($C553,$F554:$F$554,0)))","v":0.03},null,{"$f":"IF($H553>$C553,INDEX(AQ$492:AQ552,MATCH($C553,$F$492:$F552,0)),INDEX(AQ554:AQ$554,MATCH($C553,$F554:$F$554,0)))","v":733},{"$f":"IF($H553>$C553,INDEX(AR$492:AR552,MATCH($C553,$F$492:$F552,0)),INDEX(AR554:AR$554,MATCH($C553,$F554:$F$554,0)))","v":0},{"$f":"IF($H553>$C553,INDEX(AS$492:AS552,MATCH($C553,$F$492:$F552,0)),INDEX(AS554:AS$554,MATCH($C553,$F554:$F$554,0)))","v":4},{"$f":"IF($H553>$C553,INDEX(AT$492:AT552,MATCH($C553,$F$492:$F552,0)),INDEX(AT554:AT$554,MATCH($C553,$F554:$F$554,0)))","v":35000},null,null,{"$f":"IF($H553>$C553,INDEX(AW$492:AW552,MATCH($C553,$F$492:$F552,0)),INDEX(AW554:AW$554,MATCH($C553,$F554:$F$554,0)))","v":1.2989999999999999},{"$f":"IF($H553>$C553,INDEX(AX$492:AX552,MATCH($C553,$F$492:$F552,0)),INDEX(AX554:AX$554,MATCH($C553,$F554:$F$554,0)))","v":1.1025438452070577}]
[null,20.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H554)),ABS($E$429:$E$491-H554),0))","v":14},0,0,0,20,20,{"$f":"IF($H554>$C554,INDEX(J$492:J553,MATCH($C554,$F$492:$F553,0)),INDEX(J$554:J555,MATCH($C554,$F$554:$F555,0)))","v":"Mellem personbil, diesel "},{"$f":"IF($H554>$C554,INDEX(K$492:K553,MATCH($C554,$F$492:$F553,0)),INDEX(K$554:K555,MATCH($C554,$F$554:$F555,0)))","v":"Peugeot"},{"$f":"IF($H554>$C554,INDEX(L$492:L553,MATCH($C554,$F$492:$F553,0)),INDEX(L$554:L555,MATCH($C554,$F$554:$F555,0)))","v":"307"},{"$f":"IF($H554>$C554,INDEX(M$492:M553,MATCH($C554,$F$492:$F553,0)),INDEX(M$554:M555,MATCH($C554,$F$554:$F555,0)))","v":"1,6 hdi stc"},{"$f":"IF($H554>$C554,INDEX(N$492:N553,MATCH($C554,$F$492:$F553,0)),INDEX(N$554:N555,MATCH($C554,$F$554:$F555,0)))","v":2007},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$54:$P$74,MATCH('Personbiler - Diesel'!H554,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":8.2487101017735522},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$54:$J$74,MATCH('Personbiler - Diesel'!H554,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16563.674903159743},{"$f":"IF($H554>$C554,INDEX(U$492:U553,MATCH($C554,$F$492:$F553,0)),INDEX(U$554:U555,MATCH($C554,$F$554:$F555,0)))","v":394470},{"$f":"IF($H554>$C554,INDEX(V$492:V553,MATCH($C554,$F$492:$F553,0)),INDEX(V$554:V555,MATCH($C554,$F$554:$F555,0)))","v":17.2},{"$f":"IF($H554>$C554,INDEX(W$492:W553,MATCH($C554,$F$492:$F553,0)),INDEX(W$554:W555,MATCH($C554,$F$554:$F555,0)))","v":91766.857142857145},{"$f":"IF($H554>$C554,INDEX(X$492:X553,MATCH($C554,$F$492:$F553,0)),INDEX(X$554:X555,MATCH($C554,$F$554:$F555,0)))","v":22941.714285714286},{"$f":"IF($H554>$C554,INDEX(Y$492:Y553,MATCH($C554,$F$492:$F553,0)),INDEX(Y$554:Y555,MATCH($C554,$F$554:$F555,0)))","v":131450.42857142858},null,null,null,null,null,{"$f":"IF($H554>$C554,INDEX(AE$492:AE553,MATCH($C554,$F$492:$F553,0)),INDEX(AE$554:AE555,MATCH($C554,$F$554:$F555,0)))","v":0.05},null,null,{"$f":"IF($H554>$C554,INDEX(AH$492:AH553,MATCH($C554,$F$492:$F553,0)),INDEX(AH$554:AH555,MATCH($C554,$F$554:$F555,0)))","v":1},{"$f":"IF($H554>$C554,INDEX(AI$492:AI553,MATCH($C554,$F$492:$F553,0)),INDEX(AI$554:AI555,MATCH($C554,$F$554:$F555,0)))","v":0},null,null,null,null,null,{"$f":"IF($H554>$C554,INDEX(AO$492:AO553,MATCH($C554,$F$492:$F553,0)),INDEX(AO$554:AO555,MATCH($C554,$F$554:$F555,0)))","v":0.03},null,{"$f":"IF($H554>$C554,INDEX(AQ$492:AQ553,MATCH($C554,$F$492:$F553,0)),INDEX(AQ$554:AQ555,MATCH($C554,$F$554:$F555,0)))","v":733},{"$f":"IF($H554>$C554,INDEX(AR$492:AR553,MATCH($C554,$F$492:$F553,0)),INDEX(AR$554:AR555,MATCH($C554,$F$554:$F555,0)))","v":0},{"$f":"IF($H554>$C554,INDEX(AS$492:AS553,MATCH($C554,$F$492:$F553,0)),INDEX(AS$554:AS555,MATCH($C554,$F$554:$F555,0)))","v":4},{"$f":"IF($H554>$C554,INDEX(AT$492:AT553,MATCH($C554,$F$492:$F553,0)),INDEX(AT$554:AT555,MATCH($C554,$F$554:$F555,0)))","v":35000},null,null,{"$f":"IF($H554>$C554,INDEX(AW$492:AW553,MATCH($C554,$F$492:$F553,0)),INDEX(AW$554:AW555,MATCH($C554,$F$554:$F555,0)))","v":1.2989999999999999},{"$f":"IF($H554>$C554,INDEX(AX$492:AX553,MATCH($C554,$F$492:$F553,0)),INDEX(AX$554:AX555,MATCH($C554,$F$554:$F555,0)))","v":1.1025438452070577}]
[null,0.1,{"$f":"IF(COUNTIF(H552:H555,H555)=1,D555+0.1,IF(COUNTIF(H552:H555,H555)=2,D555+0.2,IF(COUNTIF(H552:H555,H555)=3,D555+0.3,0)))","v":0.1},{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H555)),ABS($E$429:$E$491-H555),0))","v":0},{"$f":"(IF(G555=0,0,H555))*1","v":0},0.1,1,0,0,"Stor personbil, diesel","BMW","3-Serie","330d Touring xDrive Steptronic","2021",{"$f":"input_år","v":2021},{"$f":"SUM(Personbiler_trafikarbejde!P76:P97)","v":3111.7399740667711},{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H555,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":61.849960668353127},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H555,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":26497.868205154198},408880,16.2,284911,56982,360459,null,null,null,null,null,5.4347826086956527E-2,142,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,1,1.0891990104856062]
[null,0.2,{"$f":"IF(COUNTIF(H553:H556,H556)=1,D556+0.1,IF(COUNTIF(H553:H556,H556)=2,D556+0.2,IF(COUNTIF(H553:H556,H556)=3,D556+0.3,0)))","v":0.2},{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H556)),ABS($E$429:$E$491-H556),0))","v":0},{"$f":"(IF(G556=0,0,H556))*1","v":0},0.2,1,0,0,"Stor personbil, diesel","MERCEDES-BENZ","GLE","350 d SUV 4MATIC 9G-TRONIC","2021",{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H556,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":61.849960668353127},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H556,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":26497.868205154198},408880,16.2,308985,61797,417544,null,null,null,null,null,{"$f":"1/16.2","v":6.1728395061728399E-2},165,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,1,1.0891990104856062]
[null,0.3,0.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H557)),ABS($E$429:$E$491-H557),0))","v":0},0,0.3,1,0,{"$f":"H557+input_år-original_år","v":0},"Stor personbil, diesel","BMW","X3","30d SAV xDrive Steptronic","2021",{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H557,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":61.849960668353127},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H557,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":26497.868205154198},408880,16.2,397576,79515,603607,null,null,null,null,null,6.535947712418301E-2,193,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,1,1.0891990104856062]
[null,{"$f":"IF(COUNTIF(I556:I558,I558)=1,I558+0.1,IF(COUNTIF(I556:I558,I558)=2,I558+0.2,IF(COUNTIF(I556:I558,I558)=3,I558+0.3,0)))","v":1.1000000000000001},2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H558)),ABS($E$429:$E$491-H558),0))","v":0},0,{"$f":"(IF(E558=0,0,IF(COUNTIF(E556:E558,E558)=1,E558&\",1\",IF(COUNTIF(E556:E558,E558)=2,E558&\",2\",IF(COUNTIF(E556:E558,E558)=3,E558&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H558>$C558,INDEX(J$555:J557,MATCH($C558,$F$555:$F557,0)),INDEX(J559:J$617,MATCH($C558,$F559:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H558>$C558,INDEX(K$555:K557,MATCH($C558,$F$555:$F557,0)),INDEX(K559:K$617,MATCH($C558,$F559:$F$617,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H558>$C558,INDEX(L$555:L557,MATCH($C558,$F$555:$F557,0)),INDEX(L559:L$617,MATCH($C558,$F559:$F$617,0)))","v":"TIGUAN"},{"$f":"IF($H558>$C558,INDEX(M$555:M557,MATCH($C558,$F$555:$F557,0)),INDEX(M559:M$617,MATCH($C558,$F559:$F$617,0)))","v":"Gnsn variant"},{"$f":"IF($H558>$C558,INDEX(N$555:N557,MATCH($C558,$F$555:$F557,0)),INDEX(N559:N$617,MATCH($C558,$F559:$F$617,0)))","v":"2019"},{"$f":"O555-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H558,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":61.976644355965973},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H558,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":25641.971185753402},{"$f":"IF($H558>$C558,INDEX(U$555:U557,MATCH($C558,$F$555:$F557,0)),INDEX(U559:U$617,MATCH($C558,$F559:$F$617,0)))","v":408880},{"$f":"IF($H558>$C558,INDEX(V$555:V557,MATCH($C558,$F$555:$F557,0)),INDEX(V559:V$617,MATCH($C558,$F559:$F$617,0)))","v":16.2},{"$f":"IF($H558>$C558,INDEX(W$555:W557,MATCH($C558,$F$555:$F557,0)),INDEX(W559:W$617,MATCH($C558,$F559:$F$617,0)))","v":175349.65375162708},{"$f":"IF($H558>$C558,INDEX(X$555:X557,MATCH($C558,$F$555:$F557,0)),INDEX(X559:X$617,MATCH($C558,$F559:$F$617,0)))","v":43542.413437906769},{"$f":"IF($H558>$C558,INDEX(Y$555:Y557,MATCH($C558,$F$555:$F557,0)),INDEX(Y559:Y$617,MATCH($C558,$F559:$F$617,0)))","v":219853.00144655243},null,null,null,null,null,{"$f":"IF($H558>$C558,INDEX(AE$555:AE557,MATCH($C558,$F$555:$F557,0)),INDEX(AE559:AE$617,MATCH($C558,$F559:$F$617,0)))","v":5.9911125218219341E-2},null,null,{"$f":"IF($H558>$C558,INDEX(AH$555:AH557,MATCH($C558,$F$555:$F557,0)),INDEX(AH559:AH$617,MATCH($C558,$F559:$F$617,0)))","v":1},{"$f":"IF($H558>$C558,INDEX(AI$555:AI557,MATCH($C558,$F$555:$F557,0)),INDEX(AI559:AI$617,MATCH($C558,$F559:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H558>$C558,INDEX(AO$555:AO557,MATCH($C558,$F$555:$F557,0)),INDEX(AO559:AO$617,MATCH($C558,$F559:$F$617,0)))","v":0.03},null,{"$f":"IF($H558>$C558,INDEX(AQ$555:AQ557,MATCH($C558,$F$555:$F557,0)),INDEX(AQ559:AQ$617,MATCH($C558,$F559:$F$617,0)))","v":936},{"$f":"IF($H558>$C558,INDEX(AR$555:AR557,MATCH($C558,$F$555:$F557,0)),INDEX(AR559:AR$617,MATCH($C558,$F559:$F$617,0)))","v":0},{"$f":"IF($H558>$C558,INDEX(AS$555:AS557,MATCH($C558,$F$555:$F557,0)),INDEX(AS559:AS$617,MATCH($C558,$F559:$F$617,0)))","v":4},{"$f":"IF($H558>$C558,INDEX(AT$555:AT557,MATCH($C558,$F$555:$F557,0)),INDEX(AT559:AT$617,MATCH($C558,$F559:$F$617,0)))","v":35000},null,null,{"$f":"IF($H558>$C558,INDEX(AW$555:AW557,MATCH($C558,$F$555:$F557,0)),INDEX(AW559:AW$617,MATCH($C558,$F559:$F$617,0)))","v":1},{"$f":"IF($H558>$C558,INDEX(AX$555:AX557,MATCH($C558,$F$555:$F557,0)),INDEX(AX559:AX$617,MATCH($C558,$F559:$F$617,0)))","v":1.0891990104856062}]
[null,1.2,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H559)),ABS($E$429:$E$491-H559),0))","v":0},0,{"$f":"(IF(E559=0,0,IF(COUNTIF(E557:E559,E559)=1,E559&\",1\",IF(COUNTIF(E557:E559,E559)=2,E559&\",2\",IF(COUNTIF(E557:E559,E559)=3,E559&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H559>$C559,INDEX(J$555:J558,MATCH($C559,$F$555:$F558,0)),INDEX(J560:J$617,MATCH($C559,$F560:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H559>$C559,INDEX(K$555:K558,MATCH($C559,$F$555:$F558,0)),INDEX(K560:K$617,MATCH($C559,$F560:$F$617,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H559>$C559,INDEX(L$555:L558,MATCH($C559,$F$555:$F558,0)),INDEX(L560:L$617,MATCH($C559,$F560:$F$617,0)))","v":"C-KLASSE"},{"$f":"IF($H559>$C559,INDEX(M$555:M558,MATCH($C559,$F$555:$F558,0)),INDEX(M560:M$617,MATCH($C559,$F560:$F$617,0)))","v":"Gnsn variant"},{"$f":"IF($H559>$C559,INDEX(N$555:N558,MATCH($C559,$F$555:$F558,0)),INDEX(N560:N$617,MATCH($C559,$F560:$F$617,0)))","v":"2019"},{"$f":"O556-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H559,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":61.976644355965973},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H559,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":25641.971185753402},{"$f":"IF($H559>$C559,INDEX(U$555:U558,MATCH($C559,$F$555:$F558,0)),INDEX(U560:U$617,MATCH($C559,$F560:$F$617,0)))","v":408880},{"$f":"IF($H559>$C559,INDEX(V$555:V558,MATCH($C559,$F$555:$F558,0)),INDEX(V560:V$617,MATCH($C559,$F560:$F$617,0)))","v":16.2},{"$f":"IF($H559>$C559,INDEX(W$555:W558,MATCH($C559,$F$555:$F558,0)),INDEX(W560:W$617,MATCH($C559,$F560:$F$617,0)))","v":235195.52957664165},{"$f":"IF($H559>$C559,INDEX(X$555:X558,MATCH($C559,$F$555:$F558,0)),INDEX(X560:X$617,MATCH($C559,$F560:$F$617,0)))","v":58503.882394160413},{"$f":"IF($H559>$C559,INDEX(Y$555:Y558,MATCH($C559,$F$555:$F558,0)),INDEX(Y560:Y$617,MATCH($C559,$F560:$F$617,0)))","v":325799.11795620306},null,null,null,null,null,{"$f":"IF($H559>$C559,INDEX(AE$555:AE558,MATCH($C559,$F$555:$F558,0)),INDEX(AE560:AE$617,MATCH($C559,$F560:$F$617,0)))","v":5.6822895064288684E-2},null,null,{"$f":"IF($H559>$C559,INDEX(AH$555:AH558,MATCH($C559,$F$555:$F558,0)),INDEX(AH560:AH$617,MATCH($C559,$F560:$F$617,0)))","v":1},{"$f":"IF($H559>$C559,INDEX(AI$555:AI558,MATCH($C559,$F$555:$F558,0)),INDEX(AI560:AI$617,MATCH($C559,$F560:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H559>$C559,INDEX(AO$555:AO558,MATCH($C559,$F$555:$F558,0)),INDEX(AO560:AO$617,MATCH($C559,$F560:$F$617,0)))","v":0.03},null,{"$f":"IF($H559>$C559,INDEX(AQ$555:AQ558,MATCH($C559,$F$555:$F558,0)),INDEX(AQ560:AQ$617,MATCH($C559,$F560:$F$617,0)))","v":936},{"$f":"IF($H559>$C559,INDEX(AR$555:AR558,MATCH($C559,$F$555:$F558,0)),INDEX(AR560:AR$617,MATCH($C559,$F560:$F$617,0)))","v":0},{"$f":"IF($H559>$C559,INDEX(AS$555:AS558,MATCH($C559,$F$555:$F558,0)),INDEX(AS560:AS$617,MATCH($C559,$F560:$F$617,0)))","v":4},{"$f":"IF($H559>$C559,INDEX(AT$555:AT558,MATCH($C559,$F$555:$F558,0)),INDEX(AT560:AT$617,MATCH($C559,$F560:$F$617,0)))","v":35000},null,null,{"$f":"IF($H559>$C559,INDEX(AW$555:AW558,MATCH($C559,$F$555:$F558,0)),INDEX(AW560:AW$617,MATCH($C559,$F560:$F$617,0)))","v":1},{"$f":"IF($H559>$C559,INDEX(AX$555:AX558,MATCH($C559,$F$555:$F558,0)),INDEX(AX560:AX$617,MATCH($C559,$F560:$F$617,0)))","v":1.0891990104856062}]
[null,1.3,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H560)),ABS($E$429:$E$491-H560),0))","v":0},0,0,0,1,1,{"$f":"IF($H560>$C560,INDEX(J$555:J559,MATCH($C560,$F$555:$F559,0)),INDEX(J561:J$617,MATCH($C560,$F561:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H560>$C560,INDEX(K$555:K559,MATCH($C560,$F$555:$F559,0)),INDEX(K561:K$617,MATCH($C560,$F561:$F$617,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H560>$C560,INDEX(L$555:L559,MATCH($C560,$F$555:$F559,0)),INDEX(L561:L$617,MATCH($C560,$F561:$F$617,0)))","v":"TOURAN"},{"$f":"IF($H560>$C560,INDEX(M$555:M559,MATCH($C560,$F$555:$F559,0)),INDEX(M561:M$617,MATCH($C560,$F561:$F$617,0)))","v":"Gnsn variant"},{"$f":"IF($H560>$C560,INDEX(N$555:N559,MATCH($C560,$F$555:$F559,0)),INDEX(N561:N$617,MATCH($C560,$F561:$F$617,0)))","v":"2019"},2020,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H560,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":61.976644355965973},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H560,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":25641.971185753402},{"$f":"IF($H560>$C560,INDEX(U$555:U559,MATCH($C560,$F$555:$F559,0)),INDEX(U561:U$617,MATCH($C560,$F561:$F$617,0)))","v":408880},{"$f":"IF($H560>$C560,INDEX(V$555:V559,MATCH($C560,$F$555:$F559,0)),INDEX(V561:V$617,MATCH($C560,$F561:$F$617,0)))","v":16.2},{"$f":"IF($H560>$C560,INDEX(W$555:W559,MATCH($C560,$F$555:$F559,0)),INDEX(W561:W$617,MATCH($C560,$F561:$F$617,0)))","v":146414.68718057006},{"$f":"IF($H560>$C560,INDEX(X$555:X559,MATCH($C560,$F$555:$F559,0)),INDEX(X561:X$617,MATCH($C560,$F561:$F$617,0)))","v":36308.671795142516},{"$f":"IF($H560>$C560,INDEX(Y$555:Y559,MATCH($C560,$F$555:$F559,0)),INDEX(Y561:Y$617,MATCH($C560,$F561:$F$617,0)))","v":170631.97765899994},null,null,null,null,null,{"$f":"IF($H560>$C560,INDEX(AE$555:AE559,MATCH($C560,$F$555:$F559,0)),INDEX(AE561:AE$617,MATCH($C560,$F561:$F$617,0)))","v":5.6031714393285054E-2},null,null,{"$f":"IF($H560>$C560,INDEX(AH$555:AH559,MATCH($C560,$F$555:$F559,0)),INDEX(AH561:AH$617,MATCH($C560,$F561:$F$617,0)))","v":1},{"$f":"IF($H560>$C560,INDEX(AI$555:AI559,MATCH($C560,$F$555:$F559,0)),INDEX(AI561:AI$617,MATCH($C560,$F561:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H560>$C560,INDEX(AO$555:AO559,MATCH($C560,$F$555:$F559,0)),INDEX(AO561:AO$617,MATCH($C560,$F561:$F$617,0)))","v":0.03},null,{"$f":"IF($H560>$C560,INDEX(AQ$555:AQ559,MATCH($C560,$F$555:$F559,0)),INDEX(AQ561:AQ$617,MATCH($C560,$F561:$F$617,0)))","v":936},{"$f":"IF($H560>$C560,INDEX(AR$555:AR559,MATCH($C560,$F$555:$F559,0)),INDEX(AR561:AR$617,MATCH($C560,$F561:$F$617,0)))","v":0},{"$f":"IF($H560>$C560,INDEX(AS$555:AS559,MATCH($C560,$F$555:$F559,0)),INDEX(AS561:AS$617,MATCH($C560,$F561:$F$617,0)))","v":4},{"$f":"IF($H560>$C560,INDEX(AT$555:AT559,MATCH($C560,$F$555:$F559,0)),INDEX(AT561:AT$617,MATCH($C560,$F561:$F$617,0)))","v":35000},null,null,{"$f":"IF($H560>$C560,INDEX(AW$555:AW559,MATCH($C560,$F$555:$F559,0)),INDEX(AW561:AW$617,MATCH($C560,$F561:$F$617,0)))","v":1},{"$f":"IF($H560>$C560,INDEX(AX$555:AX559,MATCH($C560,$F$555:$F559,0)),INDEX(AX561:AX$617,MATCH($C560,$F561:$F$617,0)))","v":1.0891990104856062}]
[null,2.1,2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H561)),ABS($E$429:$E$491-H561),0))","v":2},2,2.1,1,2,2,"Stor personbil, diesel","VOLKSWAGEN","TIGUAN","Gnsn variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H561,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":78.755612313015448},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H561,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":24128.557693938554},408880,16.2,175349.65375162708,43542.413437906769,219853.00144655243,null,null,null,null,null,5.9911125218219341E-2,null,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$55","v":1.0891990104856062}]
[null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H562)),ABS($E$429:$E$491-H562),0))","v":2},2,2.2000000000000002,1,2,2,"Stor personbil, diesel","MERCEDES-BENZ","C-KLASSE","Gnsn variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H562,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":78.755612313015448},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H562,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":24128.557693938554},408880,16.2,235195.52957664165,58503.882394160413,325799.11795620306,null,null,null,null,null,5.6822895064288684E-2,null,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,{"$f":"AW561","v":1},{"$f":"AX561","v":1.0891990104856062}]
[null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H563)),ABS($E$429:$E$491-H563),0))","v":2},2,2.2999999999999998,1,2,2,"Stor personbil, diesel","VOLKSWAGEN","TOURAN","Gnsn variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H563,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":78.755612313015448},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H563,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":24128.557693938554},408880,16.2,146414.68718057006,36308.671795142516,170631.97765899994,null,null,null,null,null,5.6031714393285054E-2,null,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,{"$f":"AW562","v":1},{"$f":"AX562","v":1.0891990104856062}]
[null,3.1,2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H564)),ABS($E$429:$E$491-H564),0))","v":2},0,{"$f":"(IF(E564=0,0,IF(COUNTIF(E562:E564,E564)=1,E564&\",1\",IF(COUNTIF(E562:E564,E564)=2,E564&\",2\",IF(COUNTIF(E562:E564,E564)=3,E564&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H564>$C564,INDEX(J$555:J563,MATCH($C564,$F$555:$F563,0)),INDEX(J565:J$617,MATCH($C564,$F565:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H564>$C564,INDEX(K$555:K563,MATCH($C564,$F$555:$F563,0)),INDEX(K565:K$617,MATCH($C564,$F565:$F$617,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H564>$C564,INDEX(L$555:L563,MATCH($C564,$F$555:$F563,0)),INDEX(L565:L$617,MATCH($C564,$F565:$F$617,0)))","v":"TIGUAN"},{"$f":"IF($H564>$C564,INDEX(M$555:M563,MATCH($C564,$F$555:$F563,0)),INDEX(M565:M$617,MATCH($C564,$F565:$F$617,0)))","v":"Gnsn variant"},{"$f":"IF($H564>$C564,INDEX(N$555:N563,MATCH($C564,$F$555:$F563,0)),INDEX(N565:N$617,MATCH($C564,$F565:$F$617,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H564,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":171.82387062626785},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H564,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":23014.180367836572},{"$f":"IF($H564>$C564,INDEX(U$555:U563,MATCH($C564,$F$555:$F563,0)),INDEX(U565:U$617,MATCH($C564,$F565:$F$617,0)))","v":408880},{"$f":"IF($H564>$C564,INDEX(V$555:V563,MATCH($C564,$F$555:$F563,0)),INDEX(V565:V$617,MATCH($C564,$F565:$F$617,0)))","v":16.2},{"$f":"IF($H564>$C564,INDEX(W$555:W563,MATCH($C564,$F$555:$F563,0)),INDEX(W565:W$617,MATCH($C564,$F565:$F$617,0)))","v":175349.65375162708},{"$f":"IF($H564>$C564,INDEX(X$555:X563,MATCH($C564,$F$555:$F563,0)),INDEX(X565:X$617,MATCH($C564,$F565:$F$617,0)))","v":43542.413437906769},{"$f":"IF($H564>$C564,INDEX(Y$555:Y563,MATCH($C564,$F$555:$F563,0)),INDEX(Y565:Y$617,MATCH($C564,$F565:$F$617,0)))","v":219853.00144655243},null,null,null,null,null,{"$f":"IF($H564>$C564,INDEX(AE$555:AE563,MATCH($C564,$F$555:$F563,0)),INDEX(AE565:AE$617,MATCH($C564,$F565:$F$617,0)))","v":5.9911125218219341E-2},null,null,{"$f":"IF($H564>$C564,INDEX(AH$555:AH563,MATCH($C564,$F$555:$F563,0)),INDEX(AH565:AH$617,MATCH($C564,$F565:$F$617,0)))","v":1},{"$f":"IF($H564>$C564,INDEX(AI$555:AI563,MATCH($C564,$F$555:$F563,0)),INDEX(AI565:AI$617,MATCH($C564,$F565:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H564>$C564,INDEX(AO$555:AO563,MATCH($C564,$F$555:$F563,0)),INDEX(AO565:AO$617,MATCH($C564,$F565:$F$617,0)))","v":0.03},null,{"$f":"IF($H564>$C564,INDEX(AQ$555:AQ563,MATCH($C564,$F$555:$F563,0)),INDEX(AQ565:AQ$617,MATCH($C564,$F565:$F$617,0)))","v":936},{"$f":"IF($H564>$C564,INDEX(AR$555:AR563,MATCH($C564,$F$555:$F563,0)),INDEX(AR565:AR$617,MATCH($C564,$F565:$F$617,0)))","v":0},{"$f":"IF($H564>$C564,INDEX(AS$555:AS563,MATCH($C564,$F$555:$F563,0)),INDEX(AS565:AS$617,MATCH($C564,$F565:$F$617,0)))","v":4},{"$f":"IF($H564>$C564,INDEX(AT$555:AT563,MATCH($C564,$F$555:$F563,0)),INDEX(AT565:AT$617,MATCH($C564,$F565:$F$617,0)))","v":35000},null,null,{"$f":"IF($H564>$C564,INDEX(AW$555:AW563,MATCH($C564,$F$555:$F563,0)),INDEX(AW565:AW$617,MATCH($C564,$F565:$F$617,0)))","v":1},{"$f":"IF($H564>$C564,INDEX(AX$555:AX563,MATCH($C564,$F$555:$F563,0)),INDEX(AX565:AX$617,MATCH($C564,$F565:$F$617,0)))","v":1.0891990104856062}]
[null,3.2,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H565)),ABS($E$429:$E$491-H565),0))","v":2},0,{"$f":"(IF(E565=0,0,IF(COUNTIF(E563:E565,E565)=1,E565&\",1\",IF(COUNTIF(E563:E565,E565)=2,E565&\",2\",IF(COUNTIF(E563:E565,E565)=3,E565&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H565>$C565,INDEX(J$555:J564,MATCH($C565,$F$555:$F564,0)),INDEX(J566:J$617,MATCH($C565,$F566:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H565>$C565,INDEX(K$555:K564,MATCH($C565,$F$555:$F564,0)),INDEX(K566:K$617,MATCH($C565,$F566:$F$617,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H565>$C565,INDEX(L$555:L564,MATCH($C565,$F$555:$F564,0)),INDEX(L566:L$617,MATCH($C565,$F566:$F$617,0)))","v":"C-KLASSE"},{"$f":"IF($H565>$C565,INDEX(M$555:M564,MATCH($C565,$F$555:$F564,0)),INDEX(M566:M$617,MATCH($C565,$F566:$F$617,0)))","v":"Gnsn variant"},{"$f":"IF($H565>$C565,INDEX(N$555:N564,MATCH($C565,$F$555:$F564,0)),INDEX(N566:N$617,MATCH($C565,$F566:$F$617,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H565,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":171.82387062626785},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H565,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":23014.180367836572},{"$f":"IF($H565>$C565,INDEX(U$555:U564,MATCH($C565,$F$555:$F564,0)),INDEX(U566:U$617,MATCH($C565,$F566:$F$617,0)))","v":408880},{"$f":"IF($H565>$C565,INDEX(V$555:V564,MATCH($C565,$F$555:$F564,0)),INDEX(V566:V$617,MATCH($C565,$F566:$F$617,0)))","v":16.2},{"$f":"IF($H565>$C565,INDEX(W$555:W564,MATCH($C565,$F$555:$F564,0)),INDEX(W566:W$617,MATCH($C565,$F566:$F$617,0)))","v":235195.52957664165},{"$f":"IF($H565>$C565,INDEX(X$555:X564,MATCH($C565,$F$555:$F564,0)),INDEX(X566:X$617,MATCH($C565,$F566:$F$617,0)))","v":58503.882394160413},{"$f":"IF($H565>$C565,INDEX(Y$555:Y564,MATCH($C565,$F$555:$F564,0)),INDEX(Y566:Y$617,MATCH($C565,$F566:$F$617,0)))","v":325799.11795620306},null,null,null,null,null,{"$f":"IF($H565>$C565,INDEX(AE$555:AE564,MATCH($C565,$F$555:$F564,0)),INDEX(AE566:AE$617,MATCH($C565,$F566:$F$617,0)))","v":5.6822895064288684E-2},null,null,{"$f":"IF($H565>$C565,INDEX(AH$555:AH564,MATCH($C565,$F$555:$F564,0)),INDEX(AH566:AH$617,MATCH($C565,$F566:$F$617,0)))","v":1},{"$f":"IF($H565>$C565,INDEX(AI$555:AI564,MATCH($C565,$F$555:$F564,0)),INDEX(AI566:AI$617,MATCH($C565,$F566:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H565>$C565,INDEX(AO$555:AO564,MATCH($C565,$F$555:$F564,0)),INDEX(AO566:AO$617,MATCH($C565,$F566:$F$617,0)))","v":0.03},null,{"$f":"IF($H565>$C565,INDEX(AQ$555:AQ564,MATCH($C565,$F$555:$F564,0)),INDEX(AQ566:AQ$617,MATCH($C565,$F566:$F$617,0)))","v":936},{"$f":"IF($H565>$C565,INDEX(AR$555:AR564,MATCH($C565,$F$555:$F564,0)),INDEX(AR566:AR$617,MATCH($C565,$F566:$F$617,0)))","v":0},{"$f":"IF($H565>$C565,INDEX(AS$555:AS564,MATCH($C565,$F$555:$F564,0)),INDEX(AS566:AS$617,MATCH($C565,$F566:$F$617,0)))","v":4},{"$f":"IF($H565>$C565,INDEX(AT$555:AT564,MATCH($C565,$F$555:$F564,0)),INDEX(AT566:AT$617,MATCH($C565,$F566:$F$617,0)))","v":35000},null,null,{"$f":"IF($H565>$C565,INDEX(AW$555:AW564,MATCH($C565,$F$555:$F564,0)),INDEX(AW566:AW$617,MATCH($C565,$F566:$F$617,0)))","v":1},{"$f":"IF($H565>$C565,INDEX(AX$555:AX564,MATCH($C565,$F$555:$F564,0)),INDEX(AX566:AX$617,MATCH($C565,$F566:$F$617,0)))","v":1.0891990104856062}]
[null,3.3,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H566)),ABS($E$429:$E$491-H566),0))","v":2},0,0,0,3,3,{"$f":"IF($H566>$C566,INDEX(J$555:J565,MATCH($C566,$F$555:$F565,0)),INDEX(J567:J$617,MATCH($C566,$F567:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H566>$C566,INDEX(K$555:K565,MATCH($C566,$F$555:$F565,0)),INDEX(K567:K$617,MATCH($C566,$F567:$F$617,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H566>$C566,INDEX(L$555:L565,MATCH($C566,$F$555:$F565,0)),INDEX(L567:L$617,MATCH($C566,$F567:$F$617,0)))","v":"TOURAN"},{"$f":"IF($H566>$C566,INDEX(M$555:M565,MATCH($C566,$F$555:$F565,0)),INDEX(M567:M$617,MATCH($C566,$F567:$F$617,0)))","v":"Gnsn variant"},{"$f":"IF($H566>$C566,INDEX(N$555:N565,MATCH($C566,$F$555:$F565,0)),INDEX(N567:N$617,MATCH($C566,$F567:$F$617,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H566,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":171.82387062626785},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H566,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":23014.180367836572},{"$f":"IF($H566>$C566,INDEX(U$555:U565,MATCH($C566,$F$555:$F565,0)),INDEX(U567:U$617,MATCH($C566,$F567:$F$617,0)))","v":408880},{"$f":"IF($H566>$C566,INDEX(V$555:V565,MATCH($C566,$F$555:$F565,0)),INDEX(V567:V$617,MATCH($C566,$F567:$F$617,0)))","v":16.2},{"$f":"IF($H566>$C566,INDEX(W$555:W565,MATCH($C566,$F$555:$F565,0)),INDEX(W567:W$617,MATCH($C566,$F567:$F$617,0)))","v":146414.68718057006},{"$f":"IF($H566>$C566,INDEX(X$555:X565,MATCH($C566,$F$555:$F565,0)),INDEX(X567:X$617,MATCH($C566,$F567:$F$617,0)))","v":36308.671795142516},{"$f":"IF($H566>$C566,INDEX(Y$555:Y565,MATCH($C566,$F$555:$F565,0)),INDEX(Y567:Y$617,MATCH($C566,$F567:$F$617,0)))","v":170631.97765899994},null,null,null,null,null,{"$f":"IF($H566>$C566,INDEX(AE$555:AE565,MATCH($C566,$F$555:$F565,0)),INDEX(AE567:AE$617,MATCH($C566,$F567:$F$617,0)))","v":5.6031714393285054E-2},null,null,{"$f":"IF($H566>$C566,INDEX(AH$555:AH565,MATCH($C566,$F$555:$F565,0)),INDEX(AH567:AH$617,MATCH($C566,$F567:$F$617,0)))","v":1},{"$f":"IF($H566>$C566,INDEX(AI$555:AI565,MATCH($C566,$F$555:$F565,0)),INDEX(AI567:AI$617,MATCH($C566,$F567:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H566>$C566,INDEX(AO$555:AO565,MATCH($C566,$F$555:$F565,0)),INDEX(AO567:AO$617,MATCH($C566,$F567:$F$617,0)))","v":0.03},null,{"$f":"IF($H566>$C566,INDEX(AQ$555:AQ565,MATCH($C566,$F$555:$F565,0)),INDEX(AQ567:AQ$617,MATCH($C566,$F567:$F$617,0)))","v":936},{"$f":"IF($H566>$C566,INDEX(AR$555:AR565,MATCH($C566,$F$555:$F565,0)),INDEX(AR567:AR$617,MATCH($C566,$F567:$F$617,0)))","v":0},{"$f":"IF($H566>$C566,INDEX(AS$555:AS565,MATCH($C566,$F$555:$F565,0)),INDEX(AS567:AS$617,MATCH($C566,$F567:$F$617,0)))","v":4},{"$f":"IF($H566>$C566,INDEX(AT$555:AT565,MATCH($C566,$F$555:$F565,0)),INDEX(AT567:AT$617,MATCH($C566,$F567:$F$617,0)))","v":35000},null,null,{"$f":"IF($H566>$C566,INDEX(AW$555:AW565,MATCH($C566,$F$555:$F565,0)),INDEX(AW567:AW$617,MATCH($C566,$F567:$F$617,0)))","v":1},{"$f":"IF($H566>$C566,INDEX(AX$555:AX565,MATCH($C566,$F$555:$F565,0)),INDEX(AX567:AX$617,MATCH($C566,$F567:$F$617,0)))","v":1.0891990104856062}]
[null,4.0999999999999996,2.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H567)),ABS($E$429:$E$491-H567),0))","v":2},0,0,0,4,4,{"$f":"IF($H567>$C567,INDEX(J$555:J566,MATCH($C567,$F$555:$F566,0)),INDEX(J568:J$617,MATCH($C567,$F568:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H567>$C567,INDEX(K$555:K566,MATCH($C567,$F$555:$F566,0)),INDEX(K568:K$617,MATCH($C567,$F568:$F$617,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H567>$C567,INDEX(L$555:L566,MATCH($C567,$F$555:$F566,0)),INDEX(L568:L$617,MATCH($C567,$F568:$F$617,0)))","v":"TIGUAN"},{"$f":"IF($H567>$C567,INDEX(M$555:M566,MATCH($C567,$F$555:$F566,0)),INDEX(M568:M$617,MATCH($C567,$F568:$F$617,0)))","v":"Gnsn variant"},{"$f":"IF($H567>$C567,INDEX(N$555:N566,MATCH($C567,$F$555:$F566,0)),INDEX(N568:N$617,MATCH($C567,$F568:$F$617,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H567,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":240.66251143118484},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H567,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":22403.883022824877},{"$f":"IF($H567>$C567,INDEX(U$555:U566,MATCH($C567,$F$555:$F566,0)),INDEX(U568:U$617,MATCH($C567,$F568:$F$617,0)))","v":408880},{"$f":"IF($H567>$C567,INDEX(V$555:V566,MATCH($C567,$F$555:$F566,0)),INDEX(V568:V$617,MATCH($C567,$F568:$F$617,0)))","v":16.2},{"$f":"IF($H567>$C567,INDEX(W$555:W566,MATCH($C567,$F$555:$F566,0)),INDEX(W568:W$617,MATCH($C567,$F568:$F$617,0)))","v":175349.65375162708},{"$f":"IF($H567>$C567,INDEX(X$555:X566,MATCH($C567,$F$555:$F566,0)),INDEX(X568:X$617,MATCH($C567,$F568:$F$617,0)))","v":43542.413437906769},{"$f":"IF($H567>$C567,INDEX(Y$555:Y566,MATCH($C567,$F$555:$F566,0)),INDEX(Y568:Y$617,MATCH($C567,$F568:$F$617,0)))","v":219853.00144655243},null,null,null,null,null,{"$f":"IF($H567>$C567,INDEX(AE$555:AE566,MATCH($C567,$F$555:$F566,0)),INDEX(AE568:AE$617,MATCH($C567,$F568:$F$617,0)))","v":5.9911125218219341E-2},null,null,{"$f":"IF($H567>$C567,INDEX(AH$555:AH566,MATCH($C567,$F$555:$F566,0)),INDEX(AH568:AH$617,MATCH($C567,$F568:$F$617,0)))","v":1},{"$f":"IF($H567>$C567,INDEX(AI$555:AI566,MATCH($C567,$F$555:$F566,0)),INDEX(AI568:AI$617,MATCH($C567,$F568:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H567>$C567,INDEX(AO$555:AO566,MATCH($C567,$F$555:$F566,0)),INDEX(AO568:AO$617,MATCH($C567,$F568:$F$617,0)))","v":0.03},null,{"$f":"IF($H567>$C567,INDEX(AQ$555:AQ566,MATCH($C567,$F$555:$F566,0)),INDEX(AQ568:AQ$617,MATCH($C567,$F568:$F$617,0)))","v":936},{"$f":"IF($H567>$C567,INDEX(AR$555:AR566,MATCH($C567,$F$555:$F566,0)),INDEX(AR568:AR$617,MATCH($C567,$F568:$F$617,0)))","v":0},{"$f":"IF($H567>$C567,INDEX(AS$555:AS566,MATCH($C567,$F$555:$F566,0)),INDEX(AS568:AS$617,MATCH($C567,$F568:$F$617,0)))","v":4},{"$f":"IF($H567>$C567,INDEX(AT$555:AT566,MATCH($C567,$F$555:$F566,0)),INDEX(AT568:AT$617,MATCH($C567,$F568:$F$617,0)))","v":35000},null,null,{"$f":"IF($H567>$C567,INDEX(AW$555:AW566,MATCH($C567,$F$555:$F566,0)),INDEX(AW568:AW$617,MATCH($C567,$F568:$F$617,0)))","v":1},{"$f":"IF($H567>$C567,INDEX(AX$555:AX566,MATCH($C567,$F$555:$F566,0)),INDEX(AX568:AX$617,MATCH($C567,$F568:$F$617,0)))","v":1.0891990104856062}]
[null,4.2,2.2000000000000002,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H568)),ABS($E$429:$E$491-H568),0))","v":2},0,0,0,4,4,{"$f":"IF($H568>$C568,INDEX(J$555:J567,MATCH($C568,$F$555:$F567,0)),INDEX(J569:J$617,MATCH($C568,$F569:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H568>$C568,INDEX(K$555:K567,MATCH($C568,$F$555:$F567,0)),INDEX(K569:K$617,MATCH($C568,$F569:$F$617,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H568>$C568,INDEX(L$555:L567,MATCH($C568,$F$555:$F567,0)),INDEX(L569:L$617,MATCH($C568,$F569:$F$617,0)))","v":"C-KLASSE"},{"$f":"IF($H568>$C568,INDEX(M$555:M567,MATCH($C568,$F$555:$F567,0)),INDEX(M569:M$617,MATCH($C568,$F569:$F$617,0)))","v":"Gnsn variant"},{"$f":"IF($H568>$C568,INDEX(N$555:N567,MATCH($C568,$F$555:$F567,0)),INDEX(N569:N$617,MATCH($C568,$F569:$F$617,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H568,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":240.66251143118484},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H568,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":22403.883022824877},{"$f":"IF($H568>$C568,INDEX(U$555:U567,MATCH($C568,$F$555:$F567,0)),INDEX(U569:U$617,MATCH($C568,$F569:$F$617,0)))","v":408880},{"$f":"IF($H568>$C568,INDEX(V$555:V567,MATCH($C568,$F$555:$F567,0)),INDEX(V569:V$617,MATCH($C568,$F569:$F$617,0)))","v":16.2},{"$f":"IF($H568>$C568,INDEX(W$555:W567,MATCH($C568,$F$555:$F567,0)),INDEX(W569:W$617,MATCH($C568,$F569:$F$617,0)))","v":235195.52957664165},{"$f":"IF($H568>$C568,INDEX(X$555:X567,MATCH($C568,$F$555:$F567,0)),INDEX(X569:X$617,MATCH($C568,$F569:$F$617,0)))","v":58503.882394160413},{"$f":"IF($H568>$C568,INDEX(Y$555:Y567,MATCH($C568,$F$555:$F567,0)),INDEX(Y569:Y$617,MATCH($C568,$F569:$F$617,0)))","v":325799.11795620306},null,null,null,null,null,{"$f":"IF($H568>$C568,INDEX(AE$555:AE567,MATCH($C568,$F$555:$F567,0)),INDEX(AE569:AE$617,MATCH($C568,$F569:$F$617,0)))","v":5.6822895064288684E-2},null,null,{"$f":"IF($H568>$C568,INDEX(AH$555:AH567,MATCH($C568,$F$555:$F567,0)),INDEX(AH569:AH$617,MATCH($C568,$F569:$F$617,0)))","v":1},{"$f":"IF($H568>$C568,INDEX(AI$555:AI567,MATCH($C568,$F$555:$F567,0)),INDEX(AI569:AI$617,MATCH($C568,$F569:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H568>$C568,INDEX(AO$555:AO567,MATCH($C568,$F$555:$F567,0)),INDEX(AO569:AO$617,MATCH($C568,$F569:$F$617,0)))","v":0.03},null,{"$f":"IF($H568>$C568,INDEX(AQ$555:AQ567,MATCH($C568,$F$555:$F567,0)),INDEX(AQ569:AQ$617,MATCH($C568,$F569:$F$617,0)))","v":936},{"$f":"IF($H568>$C568,INDEX(AR$555:AR567,MATCH($C568,$F$555:$F567,0)),INDEX(AR569:AR$617,MATCH($C568,$F569:$F$617,0)))","v":0},{"$f":"IF($H568>$C568,INDEX(AS$555:AS567,MATCH($C568,$F$555:$F567,0)),INDEX(AS569:AS$617,MATCH($C568,$F569:$F$617,0)))","v":4},{"$f":"IF($H568>$C568,INDEX(AT$555:AT567,MATCH($C568,$F$555:$F567,0)),INDEX(AT569:AT$617,MATCH($C568,$F569:$F$617,0)))","v":35000},null,null,{"$f":"IF($H568>$C568,INDEX(AW$555:AW567,MATCH($C568,$F$555:$F567,0)),INDEX(AW569:AW$617,MATCH($C568,$F569:$F$617,0)))","v":1},{"$f":"IF($H568>$C568,INDEX(AX$555:AX567,MATCH($C568,$F$555:$F567,0)),INDEX(AX569:AX$617,MATCH($C568,$F569:$F$617,0)))","v":1.0891990104856062}]
[null,4.3,2.2999999999999998,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H569)),ABS($E$429:$E$491-H569),0))","v":2},0,0,0,4,4,{"$f":"IF($H569>$C569,INDEX(J$555:J568,MATCH($C569,$F$555:$F568,0)),INDEX(J570:J$617,MATCH($C569,$F570:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H569>$C569,INDEX(K$555:K568,MATCH($C569,$F$555:$F568,0)),INDEX(K570:K$617,MATCH($C569,$F570:$F$617,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H569>$C569,INDEX(L$555:L568,MATCH($C569,$F$555:$F568,0)),INDEX(L570:L$617,MATCH($C569,$F570:$F$617,0)))","v":"TOURAN"},{"$f":"IF($H569>$C569,INDEX(M$555:M568,MATCH($C569,$F$555:$F568,0)),INDEX(M570:M$617,MATCH($C569,$F570:$F$617,0)))","v":"Gnsn variant"},{"$f":"IF($H569>$C569,INDEX(N$555:N568,MATCH($C569,$F$555:$F568,0)),INDEX(N570:N$617,MATCH($C569,$F570:$F$617,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H569,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":240.66251143118484},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H569,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":22403.883022824877},{"$f":"IF($H569>$C569,INDEX(U$555:U568,MATCH($C569,$F$555:$F568,0)),INDEX(U570:U$617,MATCH($C569,$F570:$F$617,0)))","v":408880},{"$f":"IF($H569>$C569,INDEX(V$555:V568,MATCH($C569,$F$555:$F568,0)),INDEX(V570:V$617,MATCH($C569,$F570:$F$617,0)))","v":16.2},{"$f":"IF($H569>$C569,INDEX(W$555:W568,MATCH($C569,$F$555:$F568,0)),INDEX(W570:W$617,MATCH($C569,$F570:$F$617,0)))","v":146414.68718057006},{"$f":"IF($H569>$C569,INDEX(X$555:X568,MATCH($C569,$F$555:$F568,0)),INDEX(X570:X$617,MATCH($C569,$F570:$F$617,0)))","v":36308.671795142516},{"$f":"IF($H569>$C569,INDEX(Y$555:Y568,MATCH($C569,$F$555:$F568,0)),INDEX(Y570:Y$617,MATCH($C569,$F570:$F$617,0)))","v":170631.97765899994},null,null,null,null,null,{"$f":"IF($H569>$C569,INDEX(AE$555:AE568,MATCH($C569,$F$555:$F568,0)),INDEX(AE570:AE$617,MATCH($C569,$F570:$F$617,0)))","v":5.6031714393285054E-2},null,null,{"$f":"IF($H569>$C569,INDEX(AH$555:AH568,MATCH($C569,$F$555:$F568,0)),INDEX(AH570:AH$617,MATCH($C569,$F570:$F$617,0)))","v":1},{"$f":"IF($H569>$C569,INDEX(AI$555:AI568,MATCH($C569,$F$555:$F568,0)),INDEX(AI570:AI$617,MATCH($C569,$F570:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H569>$C569,INDEX(AO$555:AO568,MATCH($C569,$F$555:$F568,0)),INDEX(AO570:AO$617,MATCH($C569,$F570:$F$617,0)))","v":0.03},null,{"$f":"IF($H569>$C569,INDEX(AQ$555:AQ568,MATCH($C569,$F$555:$F568,0)),INDEX(AQ570:AQ$617,MATCH($C569,$F570:$F$617,0)))","v":936},{"$f":"IF($H569>$C569,INDEX(AR$555:AR568,MATCH($C569,$F$555:$F568,0)),INDEX(AR570:AR$617,MATCH($C569,$F570:$F$617,0)))","v":0},{"$f":"IF($H569>$C569,INDEX(AS$555:AS568,MATCH($C569,$F$555:$F568,0)),INDEX(AS570:AS$617,MATCH($C569,$F570:$F$617,0)))","v":4},{"$f":"IF($H569>$C569,INDEX(AT$555:AT568,MATCH($C569,$F$555:$F568,0)),INDEX(AT570:AT$617,MATCH($C569,$F570:$F$617,0)))","v":35000},null,null,{"$f":"IF($H569>$C569,INDEX(AW$555:AW568,MATCH($C569,$F$555:$F568,0)),INDEX(AW570:AW$617,MATCH($C569,$F570:$F$617,0)))","v":1},{"$f":"IF($H569>$C569,INDEX(AX$555:AX568,MATCH($C569,$F$555:$F568,0)),INDEX(AX570:AX$617,MATCH($C569,$F570:$F$617,0)))","v":1.0891990104856062}]
[null,5.0999999999999996,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H570)),ABS($E$429:$E$491-H570),0))","v":6},0,0,0,5,5,{"$f":"IF($H570>$C570,INDEX(J$555:J569,MATCH($C570,$F$555:$F569,0)),INDEX(J571:J$617,MATCH($C570,$F571:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H570>$C570,INDEX(K$555:K569,MATCH($C570,$F$555:$F569,0)),INDEX(K571:K$617,MATCH($C570,$F571:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H570>$C570,INDEX(L$555:L569,MATCH($C570,$F$555:$F569,0)),INDEX(L571:L$617,MATCH($C570,$F571:$F$617,0)))","v":"C-klasse"},{"$f":"IF($H570>$C570,INDEX(M$555:M569,MATCH($C570,$F$555:$F569,0)),INDEX(M571:M$617,MATCH($C570,$F571:$F$617,0)))","v":"220 bluetec st.car 7g-tronic plus"},{"$f":"IF($H570>$C570,INDEX(N$555:N569,MATCH($C570,$F$555:$F569,0)),INDEX(N571:N$617,MATCH($C570,$F571:$F$617,0)))","v":2015},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H570,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":289.85948962639924},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H570,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":22753.708268027258},{"$f":"IF($H570>$C570,INDEX(U$555:U569,MATCH($C570,$F$555:$F569,0)),INDEX(U571:U$617,MATCH($C570,$F571:$F$617,0)))","v":408880},{"$f":"IF($H570>$C570,INDEX(V$555:V569,MATCH($C570,$F$555:$F569,0)),INDEX(V571:V$617,MATCH($C570,$F571:$F$617,0)))","v":16.2},{"$f":"IF($H570>$C570,INDEX(W$555:W569,MATCH($C570,$F$555:$F569,0)),INDEX(W571:W$617,MATCH($C570,$F571:$F$617,0)))","v":199846.00000000047},{"$f":"IF($H570>$C570,INDEX(X$555:X569,MATCH($C570,$F$555:$F569,0)),INDEX(X571:X$617,MATCH($C570,$F571:$F$617,0)))","v":49961.500000000116},{"$f":"IF($H570>$C570,INDEX(Y$555:Y569,MATCH($C570,$F$555:$F569,0)),INDEX(Y571:Y$617,MATCH($C570,$F571:$F$617,0)))","v":298396.25000000087},null,null,null,null,null,{"$f":"IF($H570>$C570,INDEX(AE$555:AE569,MATCH($C570,$F$555:$F569,0)),INDEX(AE571:AE$617,MATCH($C570,$F571:$F$617,0)))","v":4.4444444444444446E-2},null,null,{"$f":"IF($H570>$C570,INDEX(AH$555:AH569,MATCH($C570,$F$555:$F569,0)),INDEX(AH571:AH$617,MATCH($C570,$F571:$F$617,0)))","v":1},{"$f":"IF($H570>$C570,INDEX(AI$555:AI569,MATCH($C570,$F$555:$F569,0)),INDEX(AI571:AI$617,MATCH($C570,$F571:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H570>$C570,INDEX(AO$555:AO569,MATCH($C570,$F$555:$F569,0)),INDEX(AO571:AO$617,MATCH($C570,$F571:$F$617,0)))","v":0.03},null,{"$f":"IF($H570>$C570,INDEX(AQ$555:AQ569,MATCH($C570,$F$555:$F569,0)),INDEX(AQ571:AQ$617,MATCH($C570,$F571:$F$617,0)))","v":936},{"$f":"IF($H570>$C570,INDEX(AR$555:AR569,MATCH($C570,$F$555:$F569,0)),INDEX(AR571:AR$617,MATCH($C570,$F571:$F$617,0)))","v":0},{"$f":"IF($H570>$C570,INDEX(AS$555:AS569,MATCH($C570,$F$555:$F569,0)),INDEX(AS571:AS$617,MATCH($C570,$F571:$F$617,0)))","v":4},{"$f":"IF($H570>$C570,INDEX(AT$555:AT569,MATCH($C570,$F$555:$F569,0)),INDEX(AT571:AT$617,MATCH($C570,$F571:$F$617,0)))","v":35000},null,null,{"$f":"IF($H570>$C570,INDEX(AW$555:AW569,MATCH($C570,$F$555:$F569,0)),INDEX(AW571:AW$617,MATCH($C570,$F571:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H570>$C570,INDEX(AX$555:AX569,MATCH($C570,$F$555:$F569,0)),INDEX(AX571:AX$617,MATCH($C570,$F571:$F$617,0)))","v":1.1025438452070577}]
[null,5.2,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H571)),ABS($E$429:$E$491-H571),0))","v":6},0,0,0,5,5,{"$f":"IF($H571>$C571,INDEX(J$555:J570,MATCH($C571,$F$555:$F570,0)),INDEX(J572:J$617,MATCH($C571,$F572:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H571>$C571,INDEX(K$555:K570,MATCH($C571,$F$555:$F570,0)),INDEX(K572:K$617,MATCH($C571,$F572:$F$617,0)))","v":"Mazda"},{"$f":"IF($H571>$C571,INDEX(L$555:L570,MATCH($C571,$F$555:$F570,0)),INDEX(L572:L$617,MATCH($C571,$F572:$F$617,0)))","v":"Mazda6"},{"$f":"IF($H571>$C571,INDEX(M$555:M570,MATCH($C571,$F$555:$F570,0)),INDEX(M572:M$617,MATCH($C571,$F572:$F$617,0)))","v":"2,2 skyactiv-d 150 hk stationcar"},{"$f":"IF($H571>$C571,INDEX(N$555:N570,MATCH($C571,$F$555:$F570,0)),INDEX(N572:N$617,MATCH($C571,$F572:$F$617,0)))","v":2015},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H571,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":289.85948962639924},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H571,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":22753.708268027258},{"$f":"IF($H571>$C571,INDEX(U$555:U570,MATCH($C571,$F$555:$F570,0)),INDEX(U572:U$617,MATCH($C571,$F572:$F$617,0)))","v":408880},{"$f":"IF($H571>$C571,INDEX(V$555:V570,MATCH($C571,$F$555:$F570,0)),INDEX(V572:V$617,MATCH($C571,$F572:$F$617,0)))","v":16.2},{"$f":"IF($H571>$C571,INDEX(W$555:W570,MATCH($C571,$F$555:$F570,0)),INDEX(W572:W$617,MATCH($C571,$F572:$F$617,0)))","v":121406.85158075429},{"$f":"IF($H571>$C571,INDEX(X$555:X570,MATCH($C571,$F$555:$F570,0)),INDEX(X572:X$617,MATCH($C571,$F572:$F$617,0)))","v":30351.712895188572},{"$f":"IF($H571>$C571,INDEX(Y$555:Y570,MATCH($C571,$F$555:$F570,0)),INDEX(Y572:Y$617,MATCH($C571,$F572:$F$617,0)))","v":146122.8467139143},null,null,null,null,null,{"$f":"IF($H571>$C571,INDEX(AE$555:AE570,MATCH($C571,$F$555:$F570,0)),INDEX(AE572:AE$617,MATCH($C571,$F572:$F$617,0)))","v":4.2016806722689072E-2},null,null,{"$f":"IF($H571>$C571,INDEX(AH$555:AH570,MATCH($C571,$F$555:$F570,0)),INDEX(AH572:AH$617,MATCH($C571,$F572:$F$617,0)))","v":1},{"$f":"IF($H571>$C571,INDEX(AI$555:AI570,MATCH($C571,$F$555:$F570,0)),INDEX(AI572:AI$617,MATCH($C571,$F572:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H571>$C571,INDEX(AO$555:AO570,MATCH($C571,$F$555:$F570,0)),INDEX(AO572:AO$617,MATCH($C571,$F572:$F$617,0)))","v":0.03},null,{"$f":"IF($H571>$C571,INDEX(AQ$555:AQ570,MATCH($C571,$F$555:$F570,0)),INDEX(AQ572:AQ$617,MATCH($C571,$F572:$F$617,0)))","v":936},{"$f":"IF($H571>$C571,INDEX(AR$555:AR570,MATCH($C571,$F$555:$F570,0)),INDEX(AR572:AR$617,MATCH($C571,$F572:$F$617,0)))","v":0},{"$f":"IF($H571>$C571,INDEX(AS$555:AS570,MATCH($C571,$F$555:$F570,0)),INDEX(AS572:AS$617,MATCH($C571,$F572:$F$617,0)))","v":4},{"$f":"IF($H571>$C571,INDEX(AT$555:AT570,MATCH($C571,$F$555:$F570,0)),INDEX(AT572:AT$617,MATCH($C571,$F572:$F$617,0)))","v":35000},null,null,{"$f":"IF($H571>$C571,INDEX(AW$555:AW570,MATCH($C571,$F$555:$F570,0)),INDEX(AW572:AW$617,MATCH($C571,$F572:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H571>$C571,INDEX(AX$555:AX570,MATCH($C571,$F$555:$F570,0)),INDEX(AX572:AX$617,MATCH($C571,$F572:$F$617,0)))","v":1.1025438452070577}]
[null,5.3,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H572)),ABS($E$429:$E$491-H572),0))","v":6},0,0,0,5,5,{"$f":"IF($H572>$C572,INDEX(J$555:J571,MATCH($C572,$F$555:$F571,0)),INDEX(J573:J$617,MATCH($C572,$F573:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H572>$C572,INDEX(K$555:K571,MATCH($C572,$F$555:$F571,0)),INDEX(K573:K$617,MATCH($C572,$F573:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H572>$C572,INDEX(L$555:L571,MATCH($C572,$F$555:$F571,0)),INDEX(L573:L$617,MATCH($C572,$F573:$F$617,0)))","v":"Cla"},{"$f":"IF($H572>$C572,INDEX(M$555:M571,MATCH($C572,$F$555:$F571,0)),INDEX(M573:M$617,MATCH($C572,$F573:$F$617,0)))","v":"200 cdi shooting brake stationscar 7g-dct"},{"$f":"IF($H572>$C572,INDEX(N$555:N571,MATCH($C572,$F$555:$F571,0)),INDEX(N573:N$617,MATCH($C572,$F573:$F$617,0)))","v":2015},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H572,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":289.85948962639924},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H572,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":22753.708268027258},{"$f":"IF($H572>$C572,INDEX(U$555:U571,MATCH($C572,$F$555:$F571,0)),INDEX(U573:U$617,MATCH($C572,$F573:$F$617,0)))","v":408880},{"$f":"IF($H572>$C572,INDEX(V$555:V571,MATCH($C572,$F$555:$F571,0)),INDEX(V573:V$617,MATCH($C572,$F573:$F$617,0)))","v":16.2},{"$f":"IF($H572>$C572,INDEX(W$555:W571,MATCH($C572,$F$555:$F571,0)),INDEX(W573:W$617,MATCH($C572,$F573:$F$617,0)))","v":183617.41554405715},{"$f":"IF($H572>$C572,INDEX(X$555:X571,MATCH($C572,$F$555:$F571,0)),INDEX(X573:X$617,MATCH($C572,$F573:$F$617,0)))","v":45904.353886014287},{"$f":"IF($H572>$C572,INDEX(Y$555:Y571,MATCH($C572,$F$555:$F571,0)),INDEX(Y573:Y$617,MATCH($C572,$F573:$F$617,0)))","v":260367.65414510714},null,null,null,null,null,{"$f":"IF($H572>$C572,INDEX(AE$555:AE571,MATCH($C572,$F$555:$F571,0)),INDEX(AE573:AE$617,MATCH($C572,$F573:$F$617,0)))","v":4.0983606557377053E-2},null,null,{"$f":"IF($H572>$C572,INDEX(AH$555:AH571,MATCH($C572,$F$555:$F571,0)),INDEX(AH573:AH$617,MATCH($C572,$F573:$F$617,0)))","v":1},{"$f":"IF($H572>$C572,INDEX(AI$555:AI571,MATCH($C572,$F$555:$F571,0)),INDEX(AI573:AI$617,MATCH($C572,$F573:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H572>$C572,INDEX(AO$555:AO571,MATCH($C572,$F$555:$F571,0)),INDEX(AO573:AO$617,MATCH($C572,$F573:$F$617,0)))","v":0.03},null,{"$f":"IF($H572>$C572,INDEX(AQ$555:AQ571,MATCH($C572,$F$555:$F571,0)),INDEX(AQ573:AQ$617,MATCH($C572,$F573:$F$617,0)))","v":936},{"$f":"IF($H572>$C572,INDEX(AR$555:AR571,MATCH($C572,$F$555:$F571,0)),INDEX(AR573:AR$617,MATCH($C572,$F573:$F$617,0)))","v":0},{"$f":"IF($H572>$C572,INDEX(AS$555:AS571,MATCH($C572,$F$555:$F571,0)),INDEX(AS573:AS$617,MATCH($C572,$F573:$F$617,0)))","v":4},{"$f":"IF($H572>$C572,INDEX(AT$555:AT571,MATCH($C572,$F$555:$F571,0)),INDEX(AT573:AT$617,MATCH($C572,$F573:$F$617,0)))","v":35000},null,null,{"$f":"IF($H572>$C572,INDEX(AW$555:AW571,MATCH($C572,$F$555:$F571,0)),INDEX(AW573:AW$617,MATCH($C572,$F573:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H572>$C572,INDEX(AX$555:AX571,MATCH($C572,$F$555:$F571,0)),INDEX(AX573:AX$617,MATCH($C572,$F573:$F$617,0)))","v":1.1025438452070577}]
[null,6.1,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H573)),ABS($E$429:$E$491-H573),0))","v":6},6,6.1,1,6,6,"Stor personbil, diesel","Mercedes-benz","C-klasse","220 bluetec st.car 7g-tronic plus",2015,2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H573,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":349.62978551483081},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H573,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":21716.135746262786},408880,16.2,199846.00000000047,49961.500000000116,298396.25000000087,null,null,null,null,null,4.4444444444444446E-2,null,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,{"$f":"AW587","v":1.2989999999999999},{"$f":"AX587","v":1.1025438452070577}]
[null,6.2,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H574)),ABS($E$429:$E$491-H574),0))","v":6},6,6.2,1,6,6,"Stor personbil, diesel","Mazda","Mazda6","2,2 skyactiv-d 150 hk stationcar",2015,2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H574,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":349.62978551483081},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H574,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":21716.135746262786},408880,16.2,121406.85158075429,30351.712895188572,146122.8467139143,null,null,null,null,null,4.2016806722689072E-2,null,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,{"$f":"AW573","v":1.2989999999999999},{"$f":"AX573","v":1.1025438452070577}]
[null,6.3,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H575)),ABS($E$429:$E$491-H575),0))","v":6},6,6.3,1,6,6,"Stor personbil, diesel","Mercedes-benz","Cla","200 cdi shooting brake stationscar 7g-dct",2015,2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H575,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":349.62978551483081},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H575,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":21716.135746262786},408880,16.2,183617.41554405715,45904.353886014287,260367.65414510714,null,null,null,null,null,4.0983606557377053E-2,null,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,{"$f":"AW574","v":1.2989999999999999},{"$f":"AX574","v":1.1025438452070577}]
[null,7.1,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H576)),ABS($E$429:$E$491-H576),0))","v":6},0,0,0,7,7,{"$f":"IF($H576>$C576,INDEX(J$555:J575,MATCH($C576,$F$555:$F575,0)),INDEX(J577:J$617,MATCH($C576,$F577:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H576>$C576,INDEX(K$555:K575,MATCH($C576,$F$555:$F575,0)),INDEX(K577:K$617,MATCH($C576,$F577:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H576>$C576,INDEX(L$555:L575,MATCH($C576,$F$555:$F575,0)),INDEX(L577:L$617,MATCH($C576,$F577:$F$617,0)))","v":"C-klasse"},{"$f":"IF($H576>$C576,INDEX(M$555:M575,MATCH($C576,$F$555:$F575,0)),INDEX(M577:M$617,MATCH($C576,$F577:$F$617,0)))","v":"220 bluetec st.car 7g-tronic plus"},{"$f":"IF($H576>$C576,INDEX(N$555:N575,MATCH($C576,$F$555:$F575,0)),INDEX(N577:N$617,MATCH($C576,$F577:$F$617,0)))","v":2015},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H576,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":359.44522506900614},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H576,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":20816.889156715479},{"$f":"IF($H576>$C576,INDEX(U$555:U575,MATCH($C576,$F$555:$F575,0)),INDEX(U577:U$617,MATCH($C576,$F577:$F$617,0)))","v":408880},{"$f":"IF($H576>$C576,INDEX(V$555:V575,MATCH($C576,$F$555:$F575,0)),INDEX(V577:V$617,MATCH($C576,$F577:$F$617,0)))","v":16.2},{"$f":"IF($H576>$C576,INDEX(W$555:W575,MATCH($C576,$F$555:$F575,0)),INDEX(W577:W$617,MATCH($C576,$F577:$F$617,0)))","v":199846.00000000047},{"$f":"IF($H576>$C576,INDEX(X$555:X575,MATCH($C576,$F$555:$F575,0)),INDEX(X577:X$617,MATCH($C576,$F577:$F$617,0)))","v":49961.500000000116},{"$f":"IF($H576>$C576,INDEX(Y$555:Y575,MATCH($C576,$F$555:$F575,0)),INDEX(Y577:Y$617,MATCH($C576,$F577:$F$617,0)))","v":298396.25000000087},null,null,null,null,null,{"$f":"IF($H576>$C576,INDEX(AE$555:AE575,MATCH($C576,$F$555:$F575,0)),INDEX(AE577:AE$617,MATCH($C576,$F577:$F$617,0)))","v":4.4444444444444446E-2},null,null,{"$f":"IF($H576>$C576,INDEX(AH$555:AH575,MATCH($C576,$F$555:$F575,0)),INDEX(AH577:AH$617,MATCH($C576,$F577:$F$617,0)))","v":1},{"$f":"IF($H576>$C576,INDEX(AI$555:AI575,MATCH($C576,$F$555:$F575,0)),INDEX(AI577:AI$617,MATCH($C576,$F577:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H576>$C576,INDEX(AO$555:AO575,MATCH($C576,$F$555:$F575,0)),INDEX(AO577:AO$617,MATCH($C576,$F577:$F$617,0)))","v":0.03},null,{"$f":"IF($H576>$C576,INDEX(AQ$555:AQ575,MATCH($C576,$F$555:$F575,0)),INDEX(AQ577:AQ$617,MATCH($C576,$F577:$F$617,0)))","v":936},{"$f":"IF($H576>$C576,INDEX(AR$555:AR575,MATCH($C576,$F$555:$F575,0)),INDEX(AR577:AR$617,MATCH($C576,$F577:$F$617,0)))","v":0},{"$f":"IF($H576>$C576,INDEX(AS$555:AS575,MATCH($C576,$F$555:$F575,0)),INDEX(AS577:AS$617,MATCH($C576,$F577:$F$617,0)))","v":4},{"$f":"IF($H576>$C576,INDEX(AT$555:AT575,MATCH($C576,$F$555:$F575,0)),INDEX(AT577:AT$617,MATCH($C576,$F577:$F$617,0)))","v":35000},null,null,{"$f":"IF($H576>$C576,INDEX(AW$555:AW575,MATCH($C576,$F$555:$F575,0)),INDEX(AW577:AW$617,MATCH($C576,$F577:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H576>$C576,INDEX(AX$555:AX575,MATCH($C576,$F$555:$F575,0)),INDEX(AX577:AX$617,MATCH($C576,$F577:$F$617,0)))","v":1.1025438452070577}]
[null,7.2,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H577)),ABS($E$429:$E$491-H577),0))","v":6},0,0,0,7,7,{"$f":"IF($H577>$C577,INDEX(J$555:J576,MATCH($C577,$F$555:$F576,0)),INDEX(J578:J$617,MATCH($C577,$F578:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H577>$C577,INDEX(K$555:K576,MATCH($C577,$F$555:$F576,0)),INDEX(K578:K$617,MATCH($C577,$F578:$F$617,0)))","v":"Mazda"},{"$f":"IF($H577>$C577,INDEX(L$555:L576,MATCH($C577,$F$555:$F576,0)),INDEX(L578:L$617,MATCH($C577,$F578:$F$617,0)))","v":"Mazda6"},{"$f":"IF($H577>$C577,INDEX(M$555:M576,MATCH($C577,$F$555:$F576,0)),INDEX(M578:M$617,MATCH($C577,$F578:$F$617,0)))","v":"2,2 skyactiv-d 150 hk stationcar"},{"$f":"IF($H577>$C577,INDEX(N$555:N576,MATCH($C577,$F$555:$F576,0)),INDEX(N578:N$617,MATCH($C577,$F578:$F$617,0)))","v":2015},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H577,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":359.44522506900614},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H577,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":20816.889156715479},{"$f":"IF($H577>$C577,INDEX(U$555:U576,MATCH($C577,$F$555:$F576,0)),INDEX(U578:U$617,MATCH($C577,$F578:$F$617,0)))","v":408880},{"$f":"IF($H577>$C577,INDEX(V$555:V576,MATCH($C577,$F$555:$F576,0)),INDEX(V578:V$617,MATCH($C577,$F578:$F$617,0)))","v":16.2},{"$f":"IF($H577>$C577,INDEX(W$555:W576,MATCH($C577,$F$555:$F576,0)),INDEX(W578:W$617,MATCH($C577,$F578:$F$617,0)))","v":121406.85158075429},{"$f":"IF($H577>$C577,INDEX(X$555:X576,MATCH($C577,$F$555:$F576,0)),INDEX(X578:X$617,MATCH($C577,$F578:$F$617,0)))","v":30351.712895188572},{"$f":"IF($H577>$C577,INDEX(Y$555:Y576,MATCH($C577,$F$555:$F576,0)),INDEX(Y578:Y$617,MATCH($C577,$F578:$F$617,0)))","v":146122.8467139143},null,null,null,null,null,{"$f":"IF($H577>$C577,INDEX(AE$555:AE576,MATCH($C577,$F$555:$F576,0)),INDEX(AE578:AE$617,MATCH($C577,$F578:$F$617,0)))","v":4.2016806722689072E-2},null,null,{"$f":"IF($H577>$C577,INDEX(AH$555:AH576,MATCH($C577,$F$555:$F576,0)),INDEX(AH578:AH$617,MATCH($C577,$F578:$F$617,0)))","v":1},{"$f":"IF($H577>$C577,INDEX(AI$555:AI576,MATCH($C577,$F$555:$F576,0)),INDEX(AI578:AI$617,MATCH($C577,$F578:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H577>$C577,INDEX(AO$555:AO576,MATCH($C577,$F$555:$F576,0)),INDEX(AO578:AO$617,MATCH($C577,$F578:$F$617,0)))","v":0.03},null,{"$f":"IF($H577>$C577,INDEX(AQ$555:AQ576,MATCH($C577,$F$555:$F576,0)),INDEX(AQ578:AQ$617,MATCH($C577,$F578:$F$617,0)))","v":936},{"$f":"IF($H577>$C577,INDEX(AR$555:AR576,MATCH($C577,$F$555:$F576,0)),INDEX(AR578:AR$617,MATCH($C577,$F578:$F$617,0)))","v":0},{"$f":"IF($H577>$C577,INDEX(AS$555:AS576,MATCH($C577,$F$555:$F576,0)),INDEX(AS578:AS$617,MATCH($C577,$F578:$F$617,0)))","v":4},{"$f":"IF($H577>$C577,INDEX(AT$555:AT576,MATCH($C577,$F$555:$F576,0)),INDEX(AT578:AT$617,MATCH($C577,$F578:$F$617,0)))","v":35000},null,null,{"$f":"IF($H577>$C577,INDEX(AW$555:AW576,MATCH($C577,$F$555:$F576,0)),INDEX(AW578:AW$617,MATCH($C577,$F578:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H577>$C577,INDEX(AX$555:AX576,MATCH($C577,$F$555:$F576,0)),INDEX(AX578:AX$617,MATCH($C577,$F578:$F$617,0)))","v":1.1025438452070577}]
[null,7.3,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H578)),ABS($E$429:$E$491-H578),0))","v":6},0,0,0,7,7,{"$f":"IF($H578>$C578,INDEX(J$555:J577,MATCH($C578,$F$555:$F577,0)),INDEX(J579:J$617,MATCH($C578,$F579:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H578>$C578,INDEX(K$555:K577,MATCH($C578,$F$555:$F577,0)),INDEX(K579:K$617,MATCH($C578,$F579:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H578>$C578,INDEX(L$555:L577,MATCH($C578,$F$555:$F577,0)),INDEX(L579:L$617,MATCH($C578,$F579:$F$617,0)))","v":"Cla"},{"$f":"IF($H578>$C578,INDEX(M$555:M577,MATCH($C578,$F$555:$F577,0)),INDEX(M579:M$617,MATCH($C578,$F579:$F$617,0)))","v":"200 cdi shooting brake stationscar 7g-dct"},{"$f":"IF($H578>$C578,INDEX(N$555:N577,MATCH($C578,$F$555:$F577,0)),INDEX(N579:N$617,MATCH($C578,$F579:$F$617,0)))","v":2015},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H578,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":359.44522506900614},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H578,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":20816.889156715479},{"$f":"IF($H578>$C578,INDEX(U$555:U577,MATCH($C578,$F$555:$F577,0)),INDEX(U579:U$617,MATCH($C578,$F579:$F$617,0)))","v":408880},{"$f":"IF($H578>$C578,INDEX(V$555:V577,MATCH($C578,$F$555:$F577,0)),INDEX(V579:V$617,MATCH($C578,$F579:$F$617,0)))","v":16.2},{"$f":"IF($H578>$C578,INDEX(W$555:W577,MATCH($C578,$F$555:$F577,0)),INDEX(W579:W$617,MATCH($C578,$F579:$F$617,0)))","v":183617.41554405715},{"$f":"IF($H578>$C578,INDEX(X$555:X577,MATCH($C578,$F$555:$F577,0)),INDEX(X579:X$617,MATCH($C578,$F579:$F$617,0)))","v":45904.353886014287},{"$f":"IF($H578>$C578,INDEX(Y$555:Y577,MATCH($C578,$F$555:$F577,0)),INDEX(Y579:Y$617,MATCH($C578,$F579:$F$617,0)))","v":260367.65414510714},null,null,null,null,null,{"$f":"IF($H578>$C578,INDEX(AE$555:AE577,MATCH($C578,$F$555:$F577,0)),INDEX(AE579:AE$617,MATCH($C578,$F579:$F$617,0)))","v":4.0983606557377053E-2},null,null,{"$f":"IF($H578>$C578,INDEX(AH$555:AH577,MATCH($C578,$F$555:$F577,0)),INDEX(AH579:AH$617,MATCH($C578,$F579:$F$617,0)))","v":1},{"$f":"IF($H578>$C578,INDEX(AI$555:AI577,MATCH($C578,$F$555:$F577,0)),INDEX(AI579:AI$617,MATCH($C578,$F579:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H578>$C578,INDEX(AO$555:AO577,MATCH($C578,$F$555:$F577,0)),INDEX(AO579:AO$617,MATCH($C578,$F579:$F$617,0)))","v":0.03},null,{"$f":"IF($H578>$C578,INDEX(AQ$555:AQ577,MATCH($C578,$F$555:$F577,0)),INDEX(AQ579:AQ$617,MATCH($C578,$F579:$F$617,0)))","v":936},{"$f":"IF($H578>$C578,INDEX(AR$555:AR577,MATCH($C578,$F$555:$F577,0)),INDEX(AR579:AR$617,MATCH($C578,$F579:$F$617,0)))","v":0},{"$f":"IF($H578>$C578,INDEX(AS$555:AS577,MATCH($C578,$F$555:$F577,0)),INDEX(AS579:AS$617,MATCH($C578,$F579:$F$617,0)))","v":4},{"$f":"IF($H578>$C578,INDEX(AT$555:AT577,MATCH($C578,$F$555:$F577,0)),INDEX(AT579:AT$617,MATCH($C578,$F579:$F$617,0)))","v":35000},null,null,{"$f":"IF($H578>$C578,INDEX(AW$555:AW577,MATCH($C578,$F$555:$F577,0)),INDEX(AW579:AW$617,MATCH($C578,$F579:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H578>$C578,INDEX(AX$555:AX577,MATCH($C578,$F$555:$F577,0)),INDEX(AX579:AX$617,MATCH($C578,$F579:$F$617,0)))","v":1.1025438452070577}]
[null,8.1,6.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H579)),ABS($E$429:$E$491-H579),0))","v":6},0,0,0,8,8,{"$f":"IF($H579>$C579,INDEX(J$555:J578,MATCH($C579,$F$555:$F578,0)),INDEX(J580:J$617,MATCH($C579,$F580:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H579>$C579,INDEX(K$555:K578,MATCH($C579,$F$555:$F578,0)),INDEX(K580:K$617,MATCH($C579,$F580:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H579>$C579,INDEX(L$555:L578,MATCH($C579,$F$555:$F578,0)),INDEX(L580:L$617,MATCH($C579,$F580:$F$617,0)))","v":"C-klasse"},{"$f":"IF($H579>$C579,INDEX(M$555:M578,MATCH($C579,$F$555:$F578,0)),INDEX(M580:M$617,MATCH($C579,$F580:$F$617,0)))","v":"220 bluetec st.car 7g-tronic plus"},{"$f":"IF($H579>$C579,INDEX(N$555:N578,MATCH($C579,$F$555:$F578,0)),INDEX(N580:N$617,MATCH($C579,$F580:$F$617,0)))","v":2015},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H579,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":324.74852146095265},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H579,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":20296.78259130954},{"$f":"IF($H579>$C579,INDEX(U$555:U578,MATCH($C579,$F$555:$F578,0)),INDEX(U580:U$617,MATCH($C579,$F580:$F$617,0)))","v":408880},{"$f":"IF($H579>$C579,INDEX(V$555:V578,MATCH($C579,$F$555:$F578,0)),INDEX(V580:V$617,MATCH($C579,$F580:$F$617,0)))","v":16.2},{"$f":"IF($H579>$C579,INDEX(W$555:W578,MATCH($C579,$F$555:$F578,0)),INDEX(W580:W$617,MATCH($C579,$F580:$F$617,0)))","v":199846.00000000047},{"$f":"IF($H579>$C579,INDEX(X$555:X578,MATCH($C579,$F$555:$F578,0)),INDEX(X580:X$617,MATCH($C579,$F580:$F$617,0)))","v":49961.500000000116},{"$f":"IF($H579>$C579,INDEX(Y$555:Y578,MATCH($C579,$F$555:$F578,0)),INDEX(Y580:Y$617,MATCH($C579,$F580:$F$617,0)))","v":298396.25000000087},null,null,null,null,null,{"$f":"IF($H579>$C579,INDEX(AE$555:AE578,MATCH($C579,$F$555:$F578,0)),INDEX(AE580:AE$617,MATCH($C579,$F580:$F$617,0)))","v":4.4444444444444446E-2},null,null,{"$f":"IF($H579>$C579,INDEX(AH$555:AH578,MATCH($C579,$F$555:$F578,0)),INDEX(AH580:AH$617,MATCH($C579,$F580:$F$617,0)))","v":1},{"$f":"IF($H579>$C579,INDEX(AI$555:AI578,MATCH($C579,$F$555:$F578,0)),INDEX(AI580:AI$617,MATCH($C579,$F580:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H579>$C579,INDEX(AO$555:AO578,MATCH($C579,$F$555:$F578,0)),INDEX(AO580:AO$617,MATCH($C579,$F580:$F$617,0)))","v":0.03},null,{"$f":"IF($H579>$C579,INDEX(AQ$555:AQ578,MATCH($C579,$F$555:$F578,0)),INDEX(AQ580:AQ$617,MATCH($C579,$F580:$F$617,0)))","v":936},{"$f":"IF($H579>$C579,INDEX(AR$555:AR578,MATCH($C579,$F$555:$F578,0)),INDEX(AR580:AR$617,MATCH($C579,$F580:$F$617,0)))","v":0},{"$f":"IF($H579>$C579,INDEX(AS$555:AS578,MATCH($C579,$F$555:$F578,0)),INDEX(AS580:AS$617,MATCH($C579,$F580:$F$617,0)))","v":4},{"$f":"IF($H579>$C579,INDEX(AT$555:AT578,MATCH($C579,$F$555:$F578,0)),INDEX(AT580:AT$617,MATCH($C579,$F580:$F$617,0)))","v":35000},null,null,{"$f":"IF($H579>$C579,INDEX(AW$555:AW578,MATCH($C579,$F$555:$F578,0)),INDEX(AW580:AW$617,MATCH($C579,$F580:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H579>$C579,INDEX(AX$555:AX578,MATCH($C579,$F$555:$F578,0)),INDEX(AX580:AX$617,MATCH($C579,$F580:$F$617,0)))","v":1.1025438452070577}]
[null,8.1999999999999993,6.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H580)),ABS($E$429:$E$491-H580),0))","v":6},0,0,0,8,8,{"$f":"IF($H580>$C580,INDEX(J$555:J579,MATCH($C580,$F$555:$F579,0)),INDEX(J581:J$617,MATCH($C580,$F581:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H580>$C580,INDEX(K$555:K579,MATCH($C580,$F$555:$F579,0)),INDEX(K581:K$617,MATCH($C580,$F581:$F$617,0)))","v":"Mazda"},{"$f":"IF($H580>$C580,INDEX(L$555:L579,MATCH($C580,$F$555:$F579,0)),INDEX(L581:L$617,MATCH($C580,$F581:$F$617,0)))","v":"Mazda6"},{"$f":"IF($H580>$C580,INDEX(M$555:M579,MATCH($C580,$F$555:$F579,0)),INDEX(M581:M$617,MATCH($C580,$F581:$F$617,0)))","v":"2,2 skyactiv-d 150 hk stationcar"},{"$f":"IF($H580>$C580,INDEX(N$555:N579,MATCH($C580,$F$555:$F579,0)),INDEX(N581:N$617,MATCH($C580,$F581:$F$617,0)))","v":2015},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H580,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":324.74852146095265},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H580,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":20296.78259130954},{"$f":"IF($H580>$C580,INDEX(U$555:U579,MATCH($C580,$F$555:$F579,0)),INDEX(U581:U$617,MATCH($C580,$F581:$F$617,0)))","v":408880},{"$f":"IF($H580>$C580,INDEX(V$555:V579,MATCH($C580,$F$555:$F579,0)),INDEX(V581:V$617,MATCH($C580,$F581:$F$617,0)))","v":16.2},{"$f":"IF($H580>$C580,INDEX(W$555:W579,MATCH($C580,$F$555:$F579,0)),INDEX(W581:W$617,MATCH($C580,$F581:$F$617,0)))","v":121406.85158075429},{"$f":"IF($H580>$C580,INDEX(X$555:X579,MATCH($C580,$F$555:$F579,0)),INDEX(X581:X$617,MATCH($C580,$F581:$F$617,0)))","v":30351.712895188572},{"$f":"IF($H580>$C580,INDEX(Y$555:Y579,MATCH($C580,$F$555:$F579,0)),INDEX(Y581:Y$617,MATCH($C580,$F581:$F$617,0)))","v":146122.8467139143},null,null,null,null,null,{"$f":"IF($H580>$C580,INDEX(AE$555:AE579,MATCH($C580,$F$555:$F579,0)),INDEX(AE581:AE$617,MATCH($C580,$F581:$F$617,0)))","v":4.2016806722689072E-2},null,null,{"$f":"IF($H580>$C580,INDEX(AH$555:AH579,MATCH($C580,$F$555:$F579,0)),INDEX(AH581:AH$617,MATCH($C580,$F581:$F$617,0)))","v":1},{"$f":"IF($H580>$C580,INDEX(AI$555:AI579,MATCH($C580,$F$555:$F579,0)),INDEX(AI581:AI$617,MATCH($C580,$F581:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H580>$C580,INDEX(AO$555:AO579,MATCH($C580,$F$555:$F579,0)),INDEX(AO581:AO$617,MATCH($C580,$F581:$F$617,0)))","v":0.03},null,{"$f":"IF($H580>$C580,INDEX(AQ$555:AQ579,MATCH($C580,$F$555:$F579,0)),INDEX(AQ581:AQ$617,MATCH($C580,$F581:$F$617,0)))","v":936},{"$f":"IF($H580>$C580,INDEX(AR$555:AR579,MATCH($C580,$F$555:$F579,0)),INDEX(AR581:AR$617,MATCH($C580,$F581:$F$617,0)))","v":0},{"$f":"IF($H580>$C580,INDEX(AS$555:AS579,MATCH($C580,$F$555:$F579,0)),INDEX(AS581:AS$617,MATCH($C580,$F581:$F$617,0)))","v":4},{"$f":"IF($H580>$C580,INDEX(AT$555:AT579,MATCH($C580,$F$555:$F579,0)),INDEX(AT581:AT$617,MATCH($C580,$F581:$F$617,0)))","v":35000},null,null,{"$f":"IF($H580>$C580,INDEX(AW$555:AW579,MATCH($C580,$F$555:$F579,0)),INDEX(AW581:AW$617,MATCH($C580,$F581:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H580>$C580,INDEX(AX$555:AX579,MATCH($C580,$F$555:$F579,0)),INDEX(AX581:AX$617,MATCH($C580,$F581:$F$617,0)))","v":1.1025438452070577}]
[null,8.3000000000000007,6.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H581)),ABS($E$429:$E$491-H581),0))","v":6},0,0,0,8,8,{"$f":"IF($H581>$C581,INDEX(J$555:J580,MATCH($C581,$F$555:$F580,0)),INDEX(J582:J$617,MATCH($C581,$F582:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H581>$C581,INDEX(K$555:K580,MATCH($C581,$F$555:$F580,0)),INDEX(K582:K$617,MATCH($C581,$F582:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H581>$C581,INDEX(L$555:L580,MATCH($C581,$F$555:$F580,0)),INDEX(L582:L$617,MATCH($C581,$F582:$F$617,0)))","v":"Cla"},{"$f":"IF($H581>$C581,INDEX(M$555:M580,MATCH($C581,$F$555:$F580,0)),INDEX(M582:M$617,MATCH($C581,$F582:$F$617,0)))","v":"200 cdi shooting brake stationscar 7g-dct"},{"$f":"IF($H581>$C581,INDEX(N$555:N580,MATCH($C581,$F$555:$F580,0)),INDEX(N582:N$617,MATCH($C581,$F582:$F$617,0)))","v":2015},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H581,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":324.74852146095265},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H581,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":20296.78259130954},{"$f":"IF($H581>$C581,INDEX(U$555:U580,MATCH($C581,$F$555:$F580,0)),INDEX(U582:U$617,MATCH($C581,$F582:$F$617,0)))","v":408880},{"$f":"IF($H581>$C581,INDEX(V$555:V580,MATCH($C581,$F$555:$F580,0)),INDEX(V582:V$617,MATCH($C581,$F582:$F$617,0)))","v":16.2},{"$f":"IF($H581>$C581,INDEX(W$555:W580,MATCH($C581,$F$555:$F580,0)),INDEX(W582:W$617,MATCH($C581,$F582:$F$617,0)))","v":183617.41554405715},{"$f":"IF($H581>$C581,INDEX(X$555:X580,MATCH($C581,$F$555:$F580,0)),INDEX(X582:X$617,MATCH($C581,$F582:$F$617,0)))","v":45904.353886014287},{"$f":"IF($H581>$C581,INDEX(Y$555:Y580,MATCH($C581,$F$555:$F580,0)),INDEX(Y582:Y$617,MATCH($C581,$F582:$F$617,0)))","v":260367.65414510714},null,null,null,null,null,{"$f":"IF($H581>$C581,INDEX(AE$555:AE580,MATCH($C581,$F$555:$F580,0)),INDEX(AE582:AE$617,MATCH($C581,$F582:$F$617,0)))","v":4.0983606557377053E-2},null,null,{"$f":"IF($H581>$C581,INDEX(AH$555:AH580,MATCH($C581,$F$555:$F580,0)),INDEX(AH582:AH$617,MATCH($C581,$F582:$F$617,0)))","v":1},{"$f":"IF($H581>$C581,INDEX(AI$555:AI580,MATCH($C581,$F$555:$F580,0)),INDEX(AI582:AI$617,MATCH($C581,$F582:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H581>$C581,INDEX(AO$555:AO580,MATCH($C581,$F$555:$F580,0)),INDEX(AO582:AO$617,MATCH($C581,$F582:$F$617,0)))","v":0.03},null,{"$f":"IF($H581>$C581,INDEX(AQ$555:AQ580,MATCH($C581,$F$555:$F580,0)),INDEX(AQ582:AQ$617,MATCH($C581,$F582:$F$617,0)))","v":936},{"$f":"IF($H581>$C581,INDEX(AR$555:AR580,MATCH($C581,$F$555:$F580,0)),INDEX(AR582:AR$617,MATCH($C581,$F582:$F$617,0)))","v":0},{"$f":"IF($H581>$C581,INDEX(AS$555:AS580,MATCH($C581,$F$555:$F580,0)),INDEX(AS582:AS$617,MATCH($C581,$F582:$F$617,0)))","v":4},{"$f":"IF($H581>$C581,INDEX(AT$555:AT580,MATCH($C581,$F$555:$F580,0)),INDEX(AT582:AT$617,MATCH($C581,$F582:$F$617,0)))","v":35000},null,null,{"$f":"IF($H581>$C581,INDEX(AW$555:AW580,MATCH($C581,$F$555:$F580,0)),INDEX(AW582:AW$617,MATCH($C581,$F582:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H581>$C581,INDEX(AX$555:AX580,MATCH($C581,$F$555:$F580,0)),INDEX(AX582:AX$617,MATCH($C581,$F582:$F$617,0)))","v":1.1025438452070577}]
[null,9.1,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H582)),ABS($E$429:$E$491-H582),0))","v":10},0,0,0,9,9,{"$f":"IF($H582>$C582,INDEX(J$555:J581,MATCH($C582,$F$555:$F581,0)),INDEX(J583:J$617,MATCH($C582,$F583:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H582>$C582,INDEX(K$555:K581,MATCH($C582,$F$555:$F581,0)),INDEX(K583:K$617,MATCH($C582,$F583:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H582>$C582,INDEX(L$555:L581,MATCH($C582,$F$555:$F581,0)),INDEX(L583:L$617,MATCH($C582,$F583:$F$617,0)))","v":"E"},{"$f":"IF($H582>$C582,INDEX(M$555:M581,MATCH($C582,$F$555:$F581,0)),INDEX(M583:M$617,MATCH($C582,$F583:$F$617,0)))","v":"200t cdi be aut."},{"$f":"IF($H582>$C582,INDEX(N$555:N581,MATCH($C582,$F$555:$F581,0)),INDEX(N583:N$617,MATCH($C582,$F583:$F$617,0)))","v":2011},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H582,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":294.86445295745739},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H582,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19820.155472034508},{"$f":"IF($H582>$C582,INDEX(U$555:U581,MATCH($C582,$F$555:$F581,0)),INDEX(U583:U$617,MATCH($C582,$F583:$F$617,0)))","v":408880},{"$f":"IF($H582>$C582,INDEX(V$555:V581,MATCH($C582,$F$555:$F581,0)),INDEX(V583:V$617,MATCH($C582,$F583:$F$617,0)))","v":16.2},{"$f":"IF($H582>$C582,INDEX(W$555:W581,MATCH($C582,$F$555:$F581,0)),INDEX(W583:W$617,MATCH($C582,$F583:$F$617,0)))","v":222353.14285714284},{"$f":"IF($H582>$C582,INDEX(X$555:X581,MATCH($C582,$F$555:$F581,0)),INDEX(X583:X$617,MATCH($C582,$F583:$F$617,0)))","v":55588.28571428571},{"$f":"IF($H582>$C582,INDEX(Y$555:Y581,MATCH($C582,$F$555:$F581,0)),INDEX(Y583:Y$617,MATCH($C582,$F583:$F$617,0)))","v":418658.57142857136},null,null,null,null,null,{"$f":"IF($H582>$C582,INDEX(AE$555:AE581,MATCH($C582,$F$555:$F581,0)),INDEX(AE583:AE$617,MATCH($C582,$F583:$F$617,0)))","v":5.8823529411764705E-2},null,null,{"$f":"IF($H582>$C582,INDEX(AH$555:AH581,MATCH($C582,$F$555:$F581,0)),INDEX(AH583:AH$617,MATCH($C582,$F583:$F$617,0)))","v":1},{"$f":"IF($H582>$C582,INDEX(AI$555:AI581,MATCH($C582,$F$555:$F581,0)),INDEX(AI583:AI$617,MATCH($C582,$F583:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H582>$C582,INDEX(AO$555:AO581,MATCH($C582,$F$555:$F581,0)),INDEX(AO583:AO$617,MATCH($C582,$F583:$F$617,0)))","v":0.03},null,{"$f":"IF($H582>$C582,INDEX(AQ$555:AQ581,MATCH($C582,$F$555:$F581,0)),INDEX(AQ583:AQ$617,MATCH($C582,$F583:$F$617,0)))","v":936},{"$f":"IF($H582>$C582,INDEX(AR$555:AR581,MATCH($C582,$F$555:$F581,0)),INDEX(AR583:AR$617,MATCH($C582,$F583:$F$617,0)))","v":0},{"$f":"IF($H582>$C582,INDEX(AS$555:AS581,MATCH($C582,$F$555:$F581,0)),INDEX(AS583:AS$617,MATCH($C582,$F583:$F$617,0)))","v":4},{"$f":"IF($H582>$C582,INDEX(AT$555:AT581,MATCH($C582,$F$555:$F581,0)),INDEX(AT583:AT$617,MATCH($C582,$F583:$F$617,0)))","v":35000},null,null,{"$f":"IF($H582>$C582,INDEX(AW$555:AW581,MATCH($C582,$F$555:$F581,0)),INDEX(AW583:AW$617,MATCH($C582,$F583:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H582>$C582,INDEX(AX$555:AX581,MATCH($C582,$F$555:$F581,0)),INDEX(AX583:AX$617,MATCH($C582,$F583:$F$617,0)))","v":1.1025438452070577}]
[null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H583)),ABS($E$429:$E$491-H583),0))","v":10},0,0,0,9,9,{"$f":"IF($H583>$C583,INDEX(J$555:J582,MATCH($C583,$F$555:$F582,0)),INDEX(J584:J$617,MATCH($C583,$F584:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H583>$C583,INDEX(K$555:K582,MATCH($C583,$F$555:$F582,0)),INDEX(K584:K$617,MATCH($C583,$F584:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H583>$C583,INDEX(L$555:L582,MATCH($C583,$F$555:$F582,0)),INDEX(L584:L$617,MATCH($C583,$F584:$F$617,0)))","v":"C"},{"$f":"IF($H583>$C583,INDEX(M$555:M582,MATCH($C583,$F$555:$F582,0)),INDEX(M584:M$617,MATCH($C583,$F584:$F$617,0)))","v":"200t cdi be aut."},{"$f":"IF($H583>$C583,INDEX(N$555:N582,MATCH($C583,$F$555:$F582,0)),INDEX(N584:N$617,MATCH($C583,$F584:$F$617,0)))","v":2011},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H583,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":294.86445295745739},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H583,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19820.155472034508},{"$f":"IF($H583>$C583,INDEX(U$555:U582,MATCH($C583,$F$555:$F582,0)),INDEX(U584:U$617,MATCH($C583,$F584:$F$617,0)))","v":408880},{"$f":"IF($H583>$C583,INDEX(V$555:V582,MATCH($C583,$F$555:$F582,0)),INDEX(V584:V$617,MATCH($C583,$F584:$F$617,0)))","v":16.2},{"$f":"IF($H583>$C583,INDEX(W$555:W582,MATCH($C583,$F$555:$F582,0)),INDEX(W584:W$617,MATCH($C583,$F584:$F$617,0)))","v":167724.57142857133},{"$f":"IF($H583>$C583,INDEX(X$555:X582,MATCH($C583,$F$555:$F582,0)),INDEX(X584:X$617,MATCH($C583,$F584:$F$617,0)))","v":41931.142857142833},{"$f":"IF($H583>$C583,INDEX(Y$555:Y582,MATCH($C583,$F$555:$F582,0)),INDEX(Y584:Y$617,MATCH($C583,$F584:$F$617,0)))","v":293144.28571428551},null,null,null,null,null,{"$f":"IF($H583>$C583,INDEX(AE$555:AE582,MATCH($C583,$F$555:$F582,0)),INDEX(AE584:AE$617,MATCH($C583,$F584:$F$617,0)))","v":5.4347826086956527E-2},null,null,{"$f":"IF($H583>$C583,INDEX(AH$555:AH582,MATCH($C583,$F$555:$F582,0)),INDEX(AH584:AH$617,MATCH($C583,$F584:$F$617,0)))","v":1},{"$f":"IF($H583>$C583,INDEX(AI$555:AI582,MATCH($C583,$F$555:$F582,0)),INDEX(AI584:AI$617,MATCH($C583,$F584:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H583>$C583,INDEX(AO$555:AO582,MATCH($C583,$F$555:$F582,0)),INDEX(AO584:AO$617,MATCH($C583,$F584:$F$617,0)))","v":0.03},null,{"$f":"IF($H583>$C583,INDEX(AQ$555:AQ582,MATCH($C583,$F$555:$F582,0)),INDEX(AQ584:AQ$617,MATCH($C583,$F584:$F$617,0)))","v":936},{"$f":"IF($H583>$C583,INDEX(AR$555:AR582,MATCH($C583,$F$555:$F582,0)),INDEX(AR584:AR$617,MATCH($C583,$F584:$F$617,0)))","v":0},{"$f":"IF($H583>$C583,INDEX(AS$555:AS582,MATCH($C583,$F$555:$F582,0)),INDEX(AS584:AS$617,MATCH($C583,$F584:$F$617,0)))","v":4},{"$f":"IF($H583>$C583,INDEX(AT$555:AT582,MATCH($C583,$F$555:$F582,0)),INDEX(AT584:AT$617,MATCH($C583,$F584:$F$617,0)))","v":35000},null,null,{"$f":"IF($H583>$C583,INDEX(AW$555:AW582,MATCH($C583,$F$555:$F582,0)),INDEX(AW584:AW$617,MATCH($C583,$F584:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H583>$C583,INDEX(AX$555:AX582,MATCH($C583,$F$555:$F582,0)),INDEX(AX584:AX$617,MATCH($C583,$F584:$F$617,0)))","v":1.1025438452070577}]
[null,9.3000000000000007,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H584)),ABS($E$429:$E$491-H584),0))","v":10},0,0,0,9,9,{"$f":"IF($H584>$C584,INDEX(J$555:J583,MATCH($C584,$F$555:$F583,0)),INDEX(J585:J$617,MATCH($C584,$F585:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H584>$C584,INDEX(K$555:K583,MATCH($C584,$F$555:$F583,0)),INDEX(K585:K$617,MATCH($C584,$F585:$F$617,0)))","v":"Mazda"},{"$f":"IF($H584>$C584,INDEX(L$555:L583,MATCH($C584,$F$555:$F583,0)),INDEX(L585:L$617,MATCH($C584,$F585:$F$617,0)))","v":"Mazda6"},{"$f":"IF($H584>$C584,INDEX(M$555:M583,MATCH($C584,$F$555:$F583,0)),INDEX(M585:M$617,MATCH($C584,$F585:$F$617,0)))","v":"2.2 de low stationsc"},{"$f":"IF($H584>$C584,INDEX(N$555:N583,MATCH($C584,$F$555:$F583,0)),INDEX(N585:N$617,MATCH($C584,$F585:$F$617,0)))","v":2011},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H584,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":294.86445295745739},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H584,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19820.155472034508},{"$f":"IF($H584>$C584,INDEX(U$555:U583,MATCH($C584,$F$555:$F583,0)),INDEX(U585:U$617,MATCH($C584,$F585:$F$617,0)))","v":408880},{"$f":"IF($H584>$C584,INDEX(V$555:V583,MATCH($C584,$F$555:$F583,0)),INDEX(V585:V$617,MATCH($C584,$F585:$F$617,0)))","v":16.2},{"$f":"IF($H584>$C584,INDEX(W$555:W583,MATCH($C584,$F$555:$F583,0)),INDEX(W585:W$617,MATCH($C584,$F585:$F$617,0)))","v":134324.28571428571},{"$f":"IF($H584>$C584,INDEX(X$555:X583,MATCH($C584,$F$555:$F583,0)),INDEX(X585:X$617,MATCH($C584,$F585:$F$617,0)))","v":33581.071428571428},{"$f":"IF($H584>$C584,INDEX(Y$555:Y583,MATCH($C584,$F$555:$F583,0)),INDEX(Y585:Y$617,MATCH($C584,$F585:$F$617,0)))","v":214793.64285714284},null,null,null,null,null,{"$f":"IF($H584>$C584,INDEX(AE$555:AE583,MATCH($C584,$F$555:$F583,0)),INDEX(AE585:AE$617,MATCH($C584,$F585:$F$617,0)))","v":5.2083333333333336E-2},null,null,{"$f":"IF($H584>$C584,INDEX(AH$555:AH583,MATCH($C584,$F$555:$F583,0)),INDEX(AH585:AH$617,MATCH($C584,$F585:$F$617,0)))","v":1},{"$f":"IF($H584>$C584,INDEX(AI$555:AI583,MATCH($C584,$F$555:$F583,0)),INDEX(AI585:AI$617,MATCH($C584,$F585:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H584>$C584,INDEX(AO$555:AO583,MATCH($C584,$F$555:$F583,0)),INDEX(AO585:AO$617,MATCH($C584,$F585:$F$617,0)))","v":0.03},null,{"$f":"IF($H584>$C584,INDEX(AQ$555:AQ583,MATCH($C584,$F$555:$F583,0)),INDEX(AQ585:AQ$617,MATCH($C584,$F585:$F$617,0)))","v":936},{"$f":"IF($H584>$C584,INDEX(AR$555:AR583,MATCH($C584,$F$555:$F583,0)),INDEX(AR585:AR$617,MATCH($C584,$F585:$F$617,0)))","v":0},{"$f":"IF($H584>$C584,INDEX(AS$555:AS583,MATCH($C584,$F$555:$F583,0)),INDEX(AS585:AS$617,MATCH($C584,$F585:$F$617,0)))","v":4},{"$f":"IF($H584>$C584,INDEX(AT$555:AT583,MATCH($C584,$F$555:$F583,0)),INDEX(AT585:AT$617,MATCH($C584,$F585:$F$617,0)))","v":35000},null,null,{"$f":"IF($H584>$C584,INDEX(AW$555:AW583,MATCH($C584,$F$555:$F583,0)),INDEX(AW585:AW$617,MATCH($C584,$F585:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H584>$C584,INDEX(AX$555:AX583,MATCH($C584,$F$555:$F583,0)),INDEX(AX585:AX$617,MATCH($C584,$F585:$F$617,0)))","v":1.1025438452070577}]
[null,10.1,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H585)),ABS($E$429:$E$491-H585),0))","v":10},10,10.1,1,10,10,"Stor personbil, diesel","Mercedes-benz","E","200t cdi be aut.",2011,2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H585,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":236.36008315462948},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H585,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19370.60179926483},408880,16.2,222353.14285714284,55588.28571428571,418658.57142857136,null,null,null,null,null,5.8823529411764705E-2,null,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,{"$f":"AW599","v":1.2989999999999999},{"$f":"AX599","v":1.1025438452070577}]
[null,10.199999999999999,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H586)),ABS($E$429:$E$491-H586),0))","v":10},10,10.199999999999999,1,10,10,"Stor personbil, diesel","Mercedes-benz","C","200t cdi be aut.",2011,2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H586,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":236.36008315462948},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H586,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19370.60179926483},408880,16.2,167724.57142857133,41931.142857142833,293144.28571428551,null,null,null,null,null,5.4347826086956527E-2,null,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,{"$f":"AW585","v":1.2989999999999999},{"$f":"AX585","v":1.1025438452070577}]
[null,10.3,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H587)),ABS($E$429:$E$491-H587),0))","v":10},10,10.3,1,10,10,"Stor personbil, diesel","Mazda","Mazda6","2.2 de low stationsc",2011,2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H587,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":236.36008315462948},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H587,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":19370.60179926483},408880,16.2,134324.28571428571,33581.071428571428,214793.64285714284,null,null,null,null,null,5.2083333333333336E-2,null,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,{"$f":"AW586","v":1.2989999999999999},{"$f":"AX586","v":1.1025438452070577}]
[null,11.1,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H588)),ABS($E$429:$E$491-H588),0))","v":10},0,0,0,11,11,{"$f":"IF($H588>$C588,INDEX(J$555:J587,MATCH($C588,$F$555:$F587,0)),INDEX(J589:J$617,MATCH($C588,$F589:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H588>$C588,INDEX(K$555:K587,MATCH($C588,$F$555:$F587,0)),INDEX(K589:K$617,MATCH($C588,$F589:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H588>$C588,INDEX(L$555:L587,MATCH($C588,$F$555:$F587,0)),INDEX(L589:L$617,MATCH($C588,$F589:$F$617,0)))","v":"E"},{"$f":"IF($H588>$C588,INDEX(M$555:M587,MATCH($C588,$F$555:$F587,0)),INDEX(M589:M$617,MATCH($C588,$F589:$F$617,0)))","v":"200t cdi be aut."},{"$f":"IF($H588>$C588,INDEX(N$555:N587,MATCH($C588,$F$555:$F587,0)),INDEX(N589:N$617,MATCH($C588,$F589:$F$617,0)))","v":2011},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H588,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":161.14277958142648},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H588,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18929.023796714024},{"$f":"IF($H588>$C588,INDEX(U$555:U587,MATCH($C588,$F$555:$F587,0)),INDEX(U589:U$617,MATCH($C588,$F589:$F$617,0)))","v":408880},{"$f":"IF($H588>$C588,INDEX(V$555:V587,MATCH($C588,$F$555:$F587,0)),INDEX(V589:V$617,MATCH($C588,$F589:$F$617,0)))","v":16.2},{"$f":"IF($H588>$C588,INDEX(W$555:W587,MATCH($C588,$F$555:$F587,0)),INDEX(W589:W$617,MATCH($C588,$F589:$F$617,0)))","v":222353.14285714284},{"$f":"IF($H588>$C588,INDEX(X$555:X587,MATCH($C588,$F$555:$F587,0)),INDEX(X589:X$617,MATCH($C588,$F589:$F$617,0)))","v":55588.28571428571},{"$f":"IF($H588>$C588,INDEX(Y$555:Y587,MATCH($C588,$F$555:$F587,0)),INDEX(Y589:Y$617,MATCH($C588,$F589:$F$617,0)))","v":418658.57142857136},null,null,null,null,null,{"$f":"IF($H588>$C588,INDEX(AE$555:AE587,MATCH($C588,$F$555:$F587,0)),INDEX(AE589:AE$617,MATCH($C588,$F589:$F$617,0)))","v":5.8823529411764705E-2},null,null,{"$f":"IF($H588>$C588,INDEX(AH$555:AH587,MATCH($C588,$F$555:$F587,0)),INDEX(AH589:AH$617,MATCH($C588,$F589:$F$617,0)))","v":1},{"$f":"IF($H588>$C588,INDEX(AI$555:AI587,MATCH($C588,$F$555:$F587,0)),INDEX(AI589:AI$617,MATCH($C588,$F589:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H588>$C588,INDEX(AO$555:AO587,MATCH($C588,$F$555:$F587,0)),INDEX(AO589:AO$617,MATCH($C588,$F589:$F$617,0)))","v":0.03},null,{"$f":"IF($H588>$C588,INDEX(AQ$555:AQ587,MATCH($C588,$F$555:$F587,0)),INDEX(AQ589:AQ$617,MATCH($C588,$F589:$F$617,0)))","v":936},{"$f":"IF($H588>$C588,INDEX(AR$555:AR587,MATCH($C588,$F$555:$F587,0)),INDEX(AR589:AR$617,MATCH($C588,$F589:$F$617,0)))","v":0},{"$f":"IF($H588>$C588,INDEX(AS$555:AS587,MATCH($C588,$F$555:$F587,0)),INDEX(AS589:AS$617,MATCH($C588,$F589:$F$617,0)))","v":4},{"$f":"IF($H588>$C588,INDEX(AT$555:AT587,MATCH($C588,$F$555:$F587,0)),INDEX(AT589:AT$617,MATCH($C588,$F589:$F$617,0)))","v":35000},null,null,{"$f":"IF($H588>$C588,INDEX(AW$555:AW587,MATCH($C588,$F$555:$F587,0)),INDEX(AW589:AW$617,MATCH($C588,$F589:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H588>$C588,INDEX(AX$555:AX587,MATCH($C588,$F$555:$F587,0)),INDEX(AX589:AX$617,MATCH($C588,$F589:$F$617,0)))","v":1.1025438452070577}]
[null,11.2,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H589)),ABS($E$429:$E$491-H589),0))","v":10},0,0,0,11,{"$f":"H589+input_år-original_år","v":11},{"$f":"IF($H589>$C589,INDEX(J$555:J588,MATCH($C589,$F$555:$F588,0)),INDEX(J590:J$617,MATCH($C589,$F590:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H589>$C589,INDEX(K$555:K588,MATCH($C589,$F$555:$F588,0)),INDEX(K590:K$617,MATCH($C589,$F590:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H589>$C589,INDEX(L$555:L588,MATCH($C589,$F$555:$F588,0)),INDEX(L590:L$617,MATCH($C589,$F590:$F$617,0)))","v":"C"},{"$f":"IF($H589>$C589,INDEX(M$555:M588,MATCH($C589,$F$555:$F588,0)),INDEX(M590:M$617,MATCH($C589,$F590:$F$617,0)))","v":"200t cdi be aut."},{"$f":"IF($H589>$C589,INDEX(N$555:N588,MATCH($C589,$F$555:$F588,0)),INDEX(N590:N$617,MATCH($C589,$F590:$F$617,0)))","v":2011},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H589,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":161.14277958142648},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H589,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18929.023796714024},{"$f":"IF($H589>$C589,INDEX(U$555:U588,MATCH($C589,$F$555:$F588,0)),INDEX(U590:U$617,MATCH($C589,$F590:$F$617,0)))","v":408880},{"$f":"IF($H589>$C589,INDEX(V$555:V588,MATCH($C589,$F$555:$F588,0)),INDEX(V590:V$617,MATCH($C589,$F590:$F$617,0)))","v":16.2},{"$f":"IF($H589>$C589,INDEX(W$555:W588,MATCH($C589,$F$555:$F588,0)),INDEX(W590:W$617,MATCH($C589,$F590:$F$617,0)))","v":167724.57142857133},{"$f":"IF($H589>$C589,INDEX(X$555:X588,MATCH($C589,$F$555:$F588,0)),INDEX(X590:X$617,MATCH($C589,$F590:$F$617,0)))","v":41931.142857142833},{"$f":"IF($H589>$C589,INDEX(Y$555:Y588,MATCH($C589,$F$555:$F588,0)),INDEX(Y590:Y$617,MATCH($C589,$F590:$F$617,0)))","v":293144.28571428551},null,null,null,null,null,{"$f":"IF($H589>$C589,INDEX(AE$555:AE588,MATCH($C589,$F$555:$F588,0)),INDEX(AE590:AE$617,MATCH($C589,$F590:$F$617,0)))","v":5.4347826086956527E-2},null,null,{"$f":"IF($H589>$C589,INDEX(AH$555:AH588,MATCH($C589,$F$555:$F588,0)),INDEX(AH590:AH$617,MATCH($C589,$F590:$F$617,0)))","v":1},{"$f":"IF($H589>$C589,INDEX(AI$555:AI588,MATCH($C589,$F$555:$F588,0)),INDEX(AI590:AI$617,MATCH($C589,$F590:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H589>$C589,INDEX(AO$555:AO588,MATCH($C589,$F$555:$F588,0)),INDEX(AO590:AO$617,MATCH($C589,$F590:$F$617,0)))","v":0.03},null,{"$f":"IF($H589>$C589,INDEX(AQ$555:AQ588,MATCH($C589,$F$555:$F588,0)),INDEX(AQ590:AQ$617,MATCH($C589,$F590:$F$617,0)))","v":936},{"$f":"IF($H589>$C589,INDEX(AR$555:AR588,MATCH($C589,$F$555:$F588,0)),INDEX(AR590:AR$617,MATCH($C589,$F590:$F$617,0)))","v":0},{"$f":"IF($H589>$C589,INDEX(AS$555:AS588,MATCH($C589,$F$555:$F588,0)),INDEX(AS590:AS$617,MATCH($C589,$F590:$F$617,0)))","v":4},{"$f":"IF($H589>$C589,INDEX(AT$555:AT588,MATCH($C589,$F$555:$F588,0)),INDEX(AT590:AT$617,MATCH($C589,$F590:$F$617,0)))","v":35000},null,null,{"$f":"IF($H589>$C589,INDEX(AW$555:AW588,MATCH($C589,$F$555:$F588,0)),INDEX(AW590:AW$617,MATCH($C589,$F590:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H589>$C589,INDEX(AX$555:AX588,MATCH($C589,$F$555:$F588,0)),INDEX(AX590:AX$617,MATCH($C589,$F590:$F$617,0)))","v":1.1025438452070577}]
[null,11.3,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H590)),ABS($E$429:$E$491-H590),0))","v":10},0,0,0,11,11,{"$f":"IF($H590>$C590,INDEX(J$555:J589,MATCH($C590,$F$555:$F589,0)),INDEX(J591:J$617,MATCH($C590,$F591:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H590>$C590,INDEX(K$555:K589,MATCH($C590,$F$555:$F589,0)),INDEX(K591:K$617,MATCH($C590,$F591:$F$617,0)))","v":"Mazda"},{"$f":"IF($H590>$C590,INDEX(L$555:L589,MATCH($C590,$F$555:$F589,0)),INDEX(L591:L$617,MATCH($C590,$F591:$F$617,0)))","v":"Mazda6"},{"$f":"IF($H590>$C590,INDEX(M$555:M589,MATCH($C590,$F$555:$F589,0)),INDEX(M591:M$617,MATCH($C590,$F591:$F$617,0)))","v":"2.2 de low stationsc"},{"$f":"IF($H590>$C590,INDEX(N$555:N589,MATCH($C590,$F$555:$F589,0)),INDEX(N591:N$617,MATCH($C590,$F591:$F$617,0)))","v":2011},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H590,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":161.14277958142648},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H590,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18929.023796714024},{"$f":"IF($H590>$C590,INDEX(U$555:U589,MATCH($C590,$F$555:$F589,0)),INDEX(U591:U$617,MATCH($C590,$F591:$F$617,0)))","v":408880},{"$f":"IF($H590>$C590,INDEX(V$555:V589,MATCH($C590,$F$555:$F589,0)),INDEX(V591:V$617,MATCH($C590,$F591:$F$617,0)))","v":16.2},{"$f":"IF($H590>$C590,INDEX(W$555:W589,MATCH($C590,$F$555:$F589,0)),INDEX(W591:W$617,MATCH($C590,$F591:$F$617,0)))","v":134324.28571428571},{"$f":"IF($H590>$C590,INDEX(X$555:X589,MATCH($C590,$F$555:$F589,0)),INDEX(X591:X$617,MATCH($C590,$F591:$F$617,0)))","v":33581.071428571428},{"$f":"IF($H590>$C590,INDEX(Y$555:Y589,MATCH($C590,$F$555:$F589,0)),INDEX(Y591:Y$617,MATCH($C590,$F591:$F$617,0)))","v":214793.64285714284},null,null,null,null,null,{"$f":"IF($H590>$C590,INDEX(AE$555:AE589,MATCH($C590,$F$555:$F589,0)),INDEX(AE591:AE$617,MATCH($C590,$F591:$F$617,0)))","v":5.2083333333333336E-2},null,null,{"$f":"IF($H590>$C590,INDEX(AH$555:AH589,MATCH($C590,$F$555:$F589,0)),INDEX(AH591:AH$617,MATCH($C590,$F591:$F$617,0)))","v":1},{"$f":"IF($H590>$C590,INDEX(AI$555:AI589,MATCH($C590,$F$555:$F589,0)),INDEX(AI591:AI$617,MATCH($C590,$F591:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H590>$C590,INDEX(AO$555:AO589,MATCH($C590,$F$555:$F589,0)),INDEX(AO591:AO$617,MATCH($C590,$F591:$F$617,0)))","v":0.03},null,{"$f":"IF($H590>$C590,INDEX(AQ$555:AQ589,MATCH($C590,$F$555:$F589,0)),INDEX(AQ591:AQ$617,MATCH($C590,$F591:$F$617,0)))","v":936},{"$f":"IF($H590>$C590,INDEX(AR$555:AR589,MATCH($C590,$F$555:$F589,0)),INDEX(AR591:AR$617,MATCH($C590,$F591:$F$617,0)))","v":0},{"$f":"IF($H590>$C590,INDEX(AS$555:AS589,MATCH($C590,$F$555:$F589,0)),INDEX(AS591:AS$617,MATCH($C590,$F591:$F$617,0)))","v":4},{"$f":"IF($H590>$C590,INDEX(AT$555:AT589,MATCH($C590,$F$555:$F589,0)),INDEX(AT591:AT$617,MATCH($C590,$F591:$F$617,0)))","v":35000},null,null,{"$f":"IF($H590>$C590,INDEX(AW$555:AW589,MATCH($C590,$F$555:$F589,0)),INDEX(AW591:AW$617,MATCH($C590,$F591:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H590>$C590,INDEX(AX$555:AX589,MATCH($C590,$F$555:$F589,0)),INDEX(AX591:AX$617,MATCH($C590,$F591:$F$617,0)))","v":1.1025438452070577}]
[null,12.1,10.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H591)),ABS($E$429:$E$491-H591),0))","v":10},0,0,0,12,12,{"$f":"IF($H591>$C591,INDEX(J$555:J590,MATCH($C591,$F$555:$F590,0)),INDEX(J592:J$617,MATCH($C591,$F592:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H591>$C591,INDEX(K$555:K590,MATCH($C591,$F$555:$F590,0)),INDEX(K592:K$617,MATCH($C591,$F592:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H591>$C591,INDEX(L$555:L590,MATCH($C591,$F$555:$F590,0)),INDEX(L592:L$617,MATCH($C591,$F592:$F$617,0)))","v":"E"},{"$f":"IF($H591>$C591,INDEX(M$555:M590,MATCH($C591,$F$555:$F590,0)),INDEX(M592:M$617,MATCH($C591,$F592:$F$617,0)))","v":"200t cdi be aut."},{"$f":"IF($H591>$C591,INDEX(N$555:N590,MATCH($C591,$F$555:$F590,0)),INDEX(N592:N$617,MATCH($C591,$F592:$F$617,0)))","v":2011},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H591,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":104.45561717189327},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H591,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18520.499498562636},{"$f":"IF($H591>$C591,INDEX(U$555:U590,MATCH($C591,$F$555:$F590,0)),INDEX(U592:U$617,MATCH($C591,$F592:$F$617,0)))","v":408880},{"$f":"IF($H591>$C591,INDEX(V$555:V590,MATCH($C591,$F$555:$F590,0)),INDEX(V592:V$617,MATCH($C591,$F592:$F$617,0)))","v":16.2},{"$f":"IF($H591>$C591,INDEX(W$555:W590,MATCH($C591,$F$555:$F590,0)),INDEX(W592:W$617,MATCH($C591,$F592:$F$617,0)))","v":222353.14285714284},{"$f":"IF($H591>$C591,INDEX(X$555:X590,MATCH($C591,$F$555:$F590,0)),INDEX(X592:X$617,MATCH($C591,$F592:$F$617,0)))","v":55588.28571428571},{"$f":"IF($H591>$C591,INDEX(Y$555:Y590,MATCH($C591,$F$555:$F590,0)),INDEX(Y592:Y$617,MATCH($C591,$F592:$F$617,0)))","v":418658.57142857136},null,null,null,null,null,{"$f":"IF($H591>$C591,INDEX(AE$555:AE590,MATCH($C591,$F$555:$F590,0)),INDEX(AE592:AE$617,MATCH($C591,$F592:$F$617,0)))","v":5.8823529411764705E-2},null,null,{"$f":"IF($H591>$C591,INDEX(AH$555:AH590,MATCH($C591,$F$555:$F590,0)),INDEX(AH592:AH$617,MATCH($C591,$F592:$F$617,0)))","v":1},{"$f":"IF($H591>$C591,INDEX(AI$555:AI590,MATCH($C591,$F$555:$F590,0)),INDEX(AI592:AI$617,MATCH($C591,$F592:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H591>$C591,INDEX(AO$555:AO590,MATCH($C591,$F$555:$F590,0)),INDEX(AO592:AO$617,MATCH($C591,$F592:$F$617,0)))","v":0.03},null,{"$f":"IF($H591>$C591,INDEX(AQ$555:AQ590,MATCH($C591,$F$555:$F590,0)),INDEX(AQ592:AQ$617,MATCH($C591,$F592:$F$617,0)))","v":936},{"$f":"IF($H591>$C591,INDEX(AR$555:AR590,MATCH($C591,$F$555:$F590,0)),INDEX(AR592:AR$617,MATCH($C591,$F592:$F$617,0)))","v":0},{"$f":"IF($H591>$C591,INDEX(AS$555:AS590,MATCH($C591,$F$555:$F590,0)),INDEX(AS592:AS$617,MATCH($C591,$F592:$F$617,0)))","v":4},{"$f":"IF($H591>$C591,INDEX(AT$555:AT590,MATCH($C591,$F$555:$F590,0)),INDEX(AT592:AT$617,MATCH($C591,$F592:$F$617,0)))","v":35000},null,null,{"$f":"IF($H591>$C591,INDEX(AW$555:AW590,MATCH($C591,$F$555:$F590,0)),INDEX(AW592:AW$617,MATCH($C591,$F592:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H591>$C591,INDEX(AX$555:AX590,MATCH($C591,$F$555:$F590,0)),INDEX(AX592:AX$617,MATCH($C591,$F592:$F$617,0)))","v":1.1025438452070577}]
[null,12.2,10.199999999999999,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H592)),ABS($E$429:$E$491-H592),0))","v":10},0,0,0,12,12,{"$f":"IF($H592>$C592,INDEX(J$555:J591,MATCH($C592,$F$555:$F591,0)),INDEX(J593:J$617,MATCH($C592,$F593:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H592>$C592,INDEX(K$555:K591,MATCH($C592,$F$555:$F591,0)),INDEX(K593:K$617,MATCH($C592,$F593:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H592>$C592,INDEX(L$555:L591,MATCH($C592,$F$555:$F591,0)),INDEX(L593:L$617,MATCH($C592,$F593:$F$617,0)))","v":"C"},{"$f":"IF($H592>$C592,INDEX(M$555:M591,MATCH($C592,$F$555:$F591,0)),INDEX(M593:M$617,MATCH($C592,$F593:$F$617,0)))","v":"200t cdi be aut."},{"$f":"IF($H592>$C592,INDEX(N$555:N591,MATCH($C592,$F$555:$F591,0)),INDEX(N593:N$617,MATCH($C592,$F593:$F$617,0)))","v":2011},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H592,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":104.45561717189327},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H592,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18520.499498562636},{"$f":"IF($H592>$C592,INDEX(U$555:U591,MATCH($C592,$F$555:$F591,0)),INDEX(U593:U$617,MATCH($C592,$F593:$F$617,0)))","v":408880},{"$f":"IF($H592>$C592,INDEX(V$555:V591,MATCH($C592,$F$555:$F591,0)),INDEX(V593:V$617,MATCH($C592,$F593:$F$617,0)))","v":16.2},{"$f":"IF($H592>$C592,INDEX(W$555:W591,MATCH($C592,$F$555:$F591,0)),INDEX(W593:W$617,MATCH($C592,$F593:$F$617,0)))","v":167724.57142857133},{"$f":"IF($H592>$C592,INDEX(X$555:X591,MATCH($C592,$F$555:$F591,0)),INDEX(X593:X$617,MATCH($C592,$F593:$F$617,0)))","v":41931.142857142833},{"$f":"IF($H592>$C592,INDEX(Y$555:Y591,MATCH($C592,$F$555:$F591,0)),INDEX(Y593:Y$617,MATCH($C592,$F593:$F$617,0)))","v":293144.28571428551},null,null,null,null,null,{"$f":"IF($H592>$C592,INDEX(AE$555:AE591,MATCH($C592,$F$555:$F591,0)),INDEX(AE593:AE$617,MATCH($C592,$F593:$F$617,0)))","v":5.4347826086956527E-2},null,null,{"$f":"IF($H592>$C592,INDEX(AH$555:AH591,MATCH($C592,$F$555:$F591,0)),INDEX(AH593:AH$617,MATCH($C592,$F593:$F$617,0)))","v":1},{"$f":"IF($H592>$C592,INDEX(AI$555:AI591,MATCH($C592,$F$555:$F591,0)),INDEX(AI593:AI$617,MATCH($C592,$F593:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H592>$C592,INDEX(AO$555:AO591,MATCH($C592,$F$555:$F591,0)),INDEX(AO593:AO$617,MATCH($C592,$F593:$F$617,0)))","v":0.03},null,{"$f":"IF($H592>$C592,INDEX(AQ$555:AQ591,MATCH($C592,$F$555:$F591,0)),INDEX(AQ593:AQ$617,MATCH($C592,$F593:$F$617,0)))","v":936},{"$f":"IF($H592>$C592,INDEX(AR$555:AR591,MATCH($C592,$F$555:$F591,0)),INDEX(AR593:AR$617,MATCH($C592,$F593:$F$617,0)))","v":0},{"$f":"IF($H592>$C592,INDEX(AS$555:AS591,MATCH($C592,$F$555:$F591,0)),INDEX(AS593:AS$617,MATCH($C592,$F593:$F$617,0)))","v":4},{"$f":"IF($H592>$C592,INDEX(AT$555:AT591,MATCH($C592,$F$555:$F591,0)),INDEX(AT593:AT$617,MATCH($C592,$F593:$F$617,0)))","v":35000},null,null,{"$f":"IF($H592>$C592,INDEX(AW$555:AW591,MATCH($C592,$F$555:$F591,0)),INDEX(AW593:AW$617,MATCH($C592,$F593:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H592>$C592,INDEX(AX$555:AX591,MATCH($C592,$F$555:$F591,0)),INDEX(AX593:AX$617,MATCH($C592,$F593:$F$617,0)))","v":1.1025438452070577}]
[null,12.3,10.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H593)),ABS($E$429:$E$491-H593),0))","v":10},0,0,0,12,12,{"$f":"IF($H593>$C593,INDEX(J$555:J592,MATCH($C593,$F$555:$F592,0)),INDEX(J594:J$617,MATCH($C593,$F594:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H593>$C593,INDEX(K$555:K592,MATCH($C593,$F$555:$F592,0)),INDEX(K594:K$617,MATCH($C593,$F594:$F$617,0)))","v":"Mazda"},{"$f":"IF($H593>$C593,INDEX(L$555:L592,MATCH($C593,$F$555:$F592,0)),INDEX(L594:L$617,MATCH($C593,$F594:$F$617,0)))","v":"Mazda6"},{"$f":"IF($H593>$C593,INDEX(M$555:M592,MATCH($C593,$F$555:$F592,0)),INDEX(M594:M$617,MATCH($C593,$F594:$F$617,0)))","v":"2.2 de low stationsc"},{"$f":"IF($H593>$C593,INDEX(N$555:N592,MATCH($C593,$F$555:$F592,0)),INDEX(N594:N$617,MATCH($C593,$F594:$F$617,0)))","v":2011},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H593,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":104.45561717189327},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H593,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18520.499498562636},{"$f":"IF($H593>$C593,INDEX(U$555:U592,MATCH($C593,$F$555:$F592,0)),INDEX(U594:U$617,MATCH($C593,$F594:$F$617,0)))","v":408880},{"$f":"IF($H593>$C593,INDEX(V$555:V592,MATCH($C593,$F$555:$F592,0)),INDEX(V594:V$617,MATCH($C593,$F594:$F$617,0)))","v":16.2},{"$f":"IF($H593>$C593,INDEX(W$555:W592,MATCH($C593,$F$555:$F592,0)),INDEX(W594:W$617,MATCH($C593,$F594:$F$617,0)))","v":134324.28571428571},{"$f":"IF($H593>$C593,INDEX(X$555:X592,MATCH($C593,$F$555:$F592,0)),INDEX(X594:X$617,MATCH($C593,$F594:$F$617,0)))","v":33581.071428571428},{"$f":"IF($H593>$C593,INDEX(Y$555:Y592,MATCH($C593,$F$555:$F592,0)),INDEX(Y594:Y$617,MATCH($C593,$F594:$F$617,0)))","v":214793.64285714284},null,null,null,null,null,{"$f":"IF($H593>$C593,INDEX(AE$555:AE592,MATCH($C593,$F$555:$F592,0)),INDEX(AE594:AE$617,MATCH($C593,$F594:$F$617,0)))","v":5.2083333333333336E-2},null,null,{"$f":"IF($H593>$C593,INDEX(AH$555:AH592,MATCH($C593,$F$555:$F592,0)),INDEX(AH594:AH$617,MATCH($C593,$F594:$F$617,0)))","v":1},{"$f":"IF($H593>$C593,INDEX(AI$555:AI592,MATCH($C593,$F$555:$F592,0)),INDEX(AI594:AI$617,MATCH($C593,$F594:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H593>$C593,INDEX(AO$555:AO592,MATCH($C593,$F$555:$F592,0)),INDEX(AO594:AO$617,MATCH($C593,$F594:$F$617,0)))","v":0.03},null,{"$f":"IF($H593>$C593,INDEX(AQ$555:AQ592,MATCH($C593,$F$555:$F592,0)),INDEX(AQ594:AQ$617,MATCH($C593,$F594:$F$617,0)))","v":936},{"$f":"IF($H593>$C593,INDEX(AR$555:AR592,MATCH($C593,$F$555:$F592,0)),INDEX(AR594:AR$617,MATCH($C593,$F594:$F$617,0)))","v":0},{"$f":"IF($H593>$C593,INDEX(AS$555:AS592,MATCH($C593,$F$555:$F592,0)),INDEX(AS594:AS$617,MATCH($C593,$F594:$F$617,0)))","v":4},{"$f":"IF($H593>$C593,INDEX(AT$555:AT592,MATCH($C593,$F$555:$F592,0)),INDEX(AT594:AT$617,MATCH($C593,$F594:$F$617,0)))","v":35000},null,null,{"$f":"IF($H593>$C593,INDEX(AW$555:AW592,MATCH($C593,$F$555:$F592,0)),INDEX(AW594:AW$617,MATCH($C593,$F594:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H593>$C593,INDEX(AX$555:AX592,MATCH($C593,$F$555:$F592,0)),INDEX(AX594:AX$617,MATCH($C593,$F594:$F$617,0)))","v":1.1025438452070577}]
[null,13.1,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H594)),ABS($E$429:$E$491-H594),0))","v":14},0,0,0,13,13,{"$f":"IF($H594>$C594,INDEX(J$555:J593,MATCH($C594,$F$555:$F593,0)),INDEX(J595:J$617,MATCH($C594,$F595:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H594>$C594,INDEX(K$555:K593,MATCH($C594,$F$555:$F593,0)),INDEX(K595:K$617,MATCH($C594,$F595:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H594>$C594,INDEX(L$555:L593,MATCH($C594,$F$555:$F593,0)),INDEX(L595:L$617,MATCH($C594,$F595:$F$617,0)))","v":"E"},{"$f":"IF($H594>$C594,INDEX(M$555:M593,MATCH($C594,$F$555:$F593,0)),INDEX(M595:M$617,MATCH($C594,$F595:$F$617,0)))","v":"320 cdi aut."},{"$f":"IF($H594>$C594,INDEX(N$555:N593,MATCH($C594,$F$555:$F593,0)),INDEX(N595:N$617,MATCH($C594,$F595:$F$617,0)))","v":2007},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H594,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":110.11236049733817},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H594,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18107.607383216277},{"$f":"IF($H594>$C594,INDEX(U$555:U593,MATCH($C594,$F$555:$F593,0)),INDEX(U595:U$617,MATCH($C594,$F595:$F$617,0)))","v":408880},{"$f":"IF($H594>$C594,INDEX(V$555:V593,MATCH($C594,$F$555:$F593,0)),INDEX(V595:V$617,MATCH($C594,$F595:$F$617,0)))","v":16.2},{"$f":"IF($H594>$C594,INDEX(W$555:W593,MATCH($C594,$F$555:$F593,0)),INDEX(W595:W$617,MATCH($C594,$F595:$F$617,0)))","v":330636.2142857142},{"$f":"IF($H594>$C594,INDEX(X$555:X593,MATCH($C594,$F$555:$F593,0)),INDEX(X595:X$617,MATCH($C594,$F595:$F$617,0)))","v":82659.053571428551},{"$f":"IF($H594>$C594,INDEX(Y$555:Y593,MATCH($C594,$F$555:$F593,0)),INDEX(Y595:Y$617,MATCH($C594,$F595:$F$617,0)))","v":668906.48214285693},null,null,null,null,null,{"$f":"IF($H594>$C594,INDEX(AE$555:AE593,MATCH($C594,$F$555:$F593,0)),INDEX(AE595:AE$617,MATCH($C594,$F595:$F$617,0)))","v":7.575757575757576E-2},null,null,{"$f":"IF($H594>$C594,INDEX(AH$555:AH593,MATCH($C594,$F$555:$F593,0)),INDEX(AH595:AH$617,MATCH($C594,$F595:$F$617,0)))","v":1},{"$f":"IF($H594>$C594,INDEX(AI$555:AI593,MATCH($C594,$F$555:$F593,0)),INDEX(AI595:AI$617,MATCH($C594,$F595:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H594>$C594,INDEX(AO$555:AO593,MATCH($C594,$F$555:$F593,0)),INDEX(AO595:AO$617,MATCH($C594,$F595:$F$617,0)))","v":0.03},null,{"$f":"IF($H594>$C594,INDEX(AQ$555:AQ593,MATCH($C594,$F$555:$F593,0)),INDEX(AQ595:AQ$617,MATCH($C594,$F595:$F$617,0)))","v":936},{"$f":"IF($H594>$C594,INDEX(AR$555:AR593,MATCH($C594,$F$555:$F593,0)),INDEX(AR595:AR$617,MATCH($C594,$F595:$F$617,0)))","v":0},{"$f":"IF($H594>$C594,INDEX(AS$555:AS593,MATCH($C594,$F$555:$F593,0)),INDEX(AS595:AS$617,MATCH($C594,$F595:$F$617,0)))","v":4},{"$f":"IF($H594>$C594,INDEX(AT$555:AT593,MATCH($C594,$F$555:$F593,0)),INDEX(AT595:AT$617,MATCH($C594,$F595:$F$617,0)))","v":35000},null,null,{"$f":"IF($H594>$C594,INDEX(AW$555:AW593,MATCH($C594,$F$555:$F593,0)),INDEX(AW595:AW$617,MATCH($C594,$F595:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H594>$C594,INDEX(AX$555:AX593,MATCH($C594,$F$555:$F593,0)),INDEX(AX595:AX$617,MATCH($C594,$F595:$F$617,0)))","v":1.1025438452070577}]
[null,13.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H595)),ABS($E$429:$E$491-H595),0))","v":14},0,0,0,13,13,{"$f":"IF($H595>$C595,INDEX(J$555:J594,MATCH($C595,$F$555:$F594,0)),INDEX(J596:J$617,MATCH($C595,$F596:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H595>$C595,INDEX(K$555:K594,MATCH($C595,$F$555:$F594,0)),INDEX(K596:K$617,MATCH($C595,$F596:$F$617,0)))","v":"Toyota"},{"$f":"IF($H595>$C595,INDEX(L$555:L594,MATCH($C595,$F$555:$F594,0)),INDEX(L596:L$617,MATCH($C595,$F596:$F$617,0)))","v":"Corolla verso"},{"$f":"IF($H595>$C595,INDEX(M$555:M594,MATCH($C595,$F$555:$F594,0)),INDEX(M596:M$617,MATCH($C595,$F596:$F$617,0)))","v":"2,2 d-4d"},{"$f":"IF($H595>$C595,INDEX(N$555:N594,MATCH($C595,$F$555:$F594,0)),INDEX(N596:N$617,MATCH($C595,$F596:$F$617,0)))","v":2007},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H595,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":110.11236049733817},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H595,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18107.607383216277},{"$f":"IF($H595>$C595,INDEX(U$555:U594,MATCH($C595,$F$555:$F594,0)),INDEX(U596:U$617,MATCH($C595,$F596:$F$617,0)))","v":408880},{"$f":"IF($H595>$C595,INDEX(V$555:V594,MATCH($C595,$F$555:$F594,0)),INDEX(V596:V$617,MATCH($C595,$F596:$F$617,0)))","v":16.2},{"$f":"IF($H595>$C595,INDEX(W$555:W594,MATCH($C595,$F$555:$F594,0)),INDEX(W596:W$617,MATCH($C595,$F596:$F$617,0)))","v":124937.81818181819},{"$f":"IF($H595>$C595,INDEX(X$555:X594,MATCH($C595,$F$555:$F594,0)),INDEX(X596:X$617,MATCH($C595,$F596:$F$617,0)))","v":31234.454545454548},{"$f":"IF($H595>$C595,INDEX(Y$555:Y594,MATCH($C595,$F$555:$F594,0)),INDEX(Y596:Y$617,MATCH($C595,$F596:$F$617,0)))","v":206085.09090909094},null,null,null,null,null,{"$f":"IF($H595>$C595,INDEX(AE$555:AE594,MATCH($C595,$F$555:$F594,0)),INDEX(AE596:AE$617,MATCH($C595,$F596:$F$617,0)))","v":6.2893081761006289E-2},null,null,{"$f":"IF($H595>$C595,INDEX(AH$555:AH594,MATCH($C595,$F$555:$F594,0)),INDEX(AH596:AH$617,MATCH($C595,$F596:$F$617,0)))","v":1},{"$f":"IF($H595>$C595,INDEX(AI$555:AI594,MATCH($C595,$F$555:$F594,0)),INDEX(AI596:AI$617,MATCH($C595,$F596:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H595>$C595,INDEX(AO$555:AO594,MATCH($C595,$F$555:$F594,0)),INDEX(AO596:AO$617,MATCH($C595,$F596:$F$617,0)))","v":0.03},null,{"$f":"IF($H595>$C595,INDEX(AQ$555:AQ594,MATCH($C595,$F$555:$F594,0)),INDEX(AQ596:AQ$617,MATCH($C595,$F596:$F$617,0)))","v":936},{"$f":"IF($H595>$C595,INDEX(AR$555:AR594,MATCH($C595,$F$555:$F594,0)),INDEX(AR596:AR$617,MATCH($C595,$F596:$F$617,0)))","v":0},{"$f":"IF($H595>$C595,INDEX(AS$555:AS594,MATCH($C595,$F$555:$F594,0)),INDEX(AS596:AS$617,MATCH($C595,$F596:$F$617,0)))","v":4},{"$f":"IF($H595>$C595,INDEX(AT$555:AT594,MATCH($C595,$F$555:$F594,0)),INDEX(AT596:AT$617,MATCH($C595,$F596:$F$617,0)))","v":35000},null,null,{"$f":"IF($H595>$C595,INDEX(AW$555:AW594,MATCH($C595,$F$555:$F594,0)),INDEX(AW596:AW$617,MATCH($C595,$F596:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H595>$C595,INDEX(AX$555:AX594,MATCH($C595,$F$555:$F594,0)),INDEX(AX596:AX$617,MATCH($C595,$F596:$F$617,0)))","v":1.1025438452070577}]
[null,13.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H596)),ABS($E$429:$E$491-H596),0))","v":14},0,0,0,13,13,{"$f":"IF($H596>$C596,INDEX(J$555:J595,MATCH($C596,$F$555:$F595,0)),INDEX(J597:J$617,MATCH($C596,$F597:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H596>$C596,INDEX(K$555:K595,MATCH($C596,$F$555:$F595,0)),INDEX(K597:K$617,MATCH($C596,$F597:$F$617,0)))","v":"Toyota"},{"$f":"IF($H596>$C596,INDEX(L$555:L595,MATCH($C596,$F$555:$F595,0)),INDEX(L597:L$617,MATCH($C596,$F597:$F$617,0)))","v":"Avensis"},{"$f":"IF($H596>$C596,INDEX(M$555:M595,MATCH($C596,$F$555:$F595,0)),INDEX(M597:M$617,MATCH($C596,$F597:$F$617,0)))","v":"2,2 stw d-4d"},{"$f":"IF($H596>$C596,INDEX(N$555:N595,MATCH($C596,$F$555:$F595,0)),INDEX(N597:N$617,MATCH($C596,$F597:$F$617,0)))","v":2007},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H596,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":110.11236049733817},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H596,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18107.607383216277},{"$f":"IF($H596>$C596,INDEX(U$555:U595,MATCH($C596,$F$555:$F595,0)),INDEX(U597:U$617,MATCH($C596,$F597:$F$617,0)))","v":408880},{"$f":"IF($H596>$C596,INDEX(V$555:V595,MATCH($C596,$F$555:$F595,0)),INDEX(V597:V$617,MATCH($C596,$F597:$F$617,0)))","v":16.2},{"$f":"IF($H596>$C596,INDEX(W$555:W595,MATCH($C596,$F$555:$F595,0)),INDEX(W597:W$617,MATCH($C596,$F597:$F$617,0)))","v":141251.14285714275},{"$f":"IF($H596>$C596,INDEX(X$555:X595,MATCH($C596,$F$555:$F595,0)),INDEX(X597:X$617,MATCH($C596,$F597:$F$617,0)))","v":35312.785714285688},{"$f":"IF($H596>$C596,INDEX(Y$555:Y595,MATCH($C596,$F$555:$F595,0)),INDEX(Y597:Y$617,MATCH($C596,$F597:$F$617,0)))","v":242790.07142857119},null,null,null,null,null,{"$f":"IF($H596>$C596,INDEX(AE$555:AE595,MATCH($C596,$F$555:$F595,0)),INDEX(AE597:AE$617,MATCH($C596,$F597:$F$617,0)))","v":5.9880239520958084E-2},null,null,{"$f":"IF($H596>$C596,INDEX(AH$555:AH595,MATCH($C596,$F$555:$F595,0)),INDEX(AH597:AH$617,MATCH($C596,$F597:$F$617,0)))","v":1},{"$f":"IF($H596>$C596,INDEX(AI$555:AI595,MATCH($C596,$F$555:$F595,0)),INDEX(AI597:AI$617,MATCH($C596,$F597:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H596>$C596,INDEX(AO$555:AO595,MATCH($C596,$F$555:$F595,0)),INDEX(AO597:AO$617,MATCH($C596,$F597:$F$617,0)))","v":0.03},null,{"$f":"IF($H596>$C596,INDEX(AQ$555:AQ595,MATCH($C596,$F$555:$F595,0)),INDEX(AQ597:AQ$617,MATCH($C596,$F597:$F$617,0)))","v":936},{"$f":"IF($H596>$C596,INDEX(AR$555:AR595,MATCH($C596,$F$555:$F595,0)),INDEX(AR597:AR$617,MATCH($C596,$F597:$F$617,0)))","v":0},{"$f":"IF($H596>$C596,INDEX(AS$555:AS595,MATCH($C596,$F$555:$F595,0)),INDEX(AS597:AS$617,MATCH($C596,$F597:$F$617,0)))","v":4},{"$f":"IF($H596>$C596,INDEX(AT$555:AT595,MATCH($C596,$F$555:$F595,0)),INDEX(AT597:AT$617,MATCH($C596,$F597:$F$617,0)))","v":35000},null,null,{"$f":"IF($H596>$C596,INDEX(AW$555:AW595,MATCH($C596,$F$555:$F595,0)),INDEX(AW597:AW$617,MATCH($C596,$F597:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H596>$C596,INDEX(AX$555:AX595,MATCH($C596,$F$555:$F595,0)),INDEX(AX597:AX$617,MATCH($C596,$F597:$F$617,0)))","v":1.1025438452070577}]
[null,14.1,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H597)),ABS($E$429:$E$491-H597),0))","v":14},14,14.1,1,14,14,"Stor personbil, diesel","Mercedes-benz","E","320 cdi aut.",2007,2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H597,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":120.17969233374791},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H597,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17704.727804028862},408880,16.2,330636.2142857142,82659.053571428551,668906.48214285693,null,null,null,null,null,7.575757575757576E-2,null,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,{"$f":"'Fælles forudsætninger'!G57","v":1.2989999999999999},{"$f":"'Fælles forudsætninger'!L57","v":1.1025438452070577}]
[null,14.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H598)),ABS($E$429:$E$491-H598),0))","v":14},14,14.2,1,14,14,"Stor personbil, diesel","Toyota","Corolla verso","2,2 d-4d",2007,2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H598,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":120.17969233374791},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H598,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17704.727804028862},408880,16.2,124937.81818181819,31234.454545454548,206085.09090909094,null,null,null,null,null,6.2893081761006289E-2,null,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,{"$f":"AW597","v":1.2989999999999999},{"$f":"AX597","v":1.1025438452070577}]
[null,14.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H599)),ABS($E$429:$E$491-H599),0))","v":14},14,14.3,1,14,14,"Stor personbil, diesel","Toyota","Avensis","2,2 stw d-4d",2007,2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H599,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":120.17969233374791},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H599,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17704.727804028862},408880,16.2,141251.14285714275,35312.785714285688,242790.07142857119,null,null,null,null,null,5.9880239520958084E-2,null,null,1,0,null,null,null,null,null,0.03,null,936,0,4,35000,null,null,{"$f":"AW598","v":1.2989999999999999},{"$f":"AX598","v":1.1025438452070577}]
[null,15.1,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H600)),ABS($E$429:$E$491-H600),0))","v":14},0,0,0,15,15,{"$f":"IF($H600>$C600,INDEX(J$555:J599,MATCH($C600,$F$555:$F599,0)),INDEX(J601:J$617,MATCH($C600,$F601:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H600>$C600,INDEX(K$555:K599,MATCH($C600,$F$555:$F599,0)),INDEX(K601:K$617,MATCH($C600,$F601:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H600>$C600,INDEX(L$555:L599,MATCH($C600,$F$555:$F599,0)),INDEX(L601:L$617,MATCH($C600,$F601:$F$617,0)))","v":"E"},{"$f":"IF($H600>$C600,INDEX(M$555:M599,MATCH($C600,$F$555:$F599,0)),INDEX(M601:M$617,MATCH($C600,$F601:$F$617,0)))","v":"320 cdi aut."},{"$f":"IF($H600>$C600,INDEX(N$555:N599,MATCH($C600,$F$555:$F599,0)),INDEX(N601:N$617,MATCH($C600,$F601:$F$617,0)))","v":2007},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H600,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":76.95060557540674},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H600,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17315.617816248141},{"$f":"IF($H600>$C600,INDEX(U$555:U599,MATCH($C600,$F$555:$F599,0)),INDEX(U601:U$617,MATCH($C600,$F601:$F$617,0)))","v":408880},{"$f":"IF($H600>$C600,INDEX(V$555:V599,MATCH($C600,$F$555:$F599,0)),INDEX(V601:V$617,MATCH($C600,$F601:$F$617,0)))","v":16.2},{"$f":"IF($H600>$C600,INDEX(W$555:W599,MATCH($C600,$F$555:$F599,0)),INDEX(W601:W$617,MATCH($C600,$F601:$F$617,0)))","v":330636.2142857142},{"$f":"IF($H600>$C600,INDEX(X$555:X599,MATCH($C600,$F$555:$F599,0)),INDEX(X601:X$617,MATCH($C600,$F601:$F$617,0)))","v":82659.053571428551},{"$f":"IF($H600>$C600,INDEX(Y$555:Y599,MATCH($C600,$F$555:$F599,0)),INDEX(Y601:Y$617,MATCH($C600,$F601:$F$617,0)))","v":668906.48214285693},null,null,null,null,null,{"$f":"IF($H600>$C600,INDEX(AE$555:AE599,MATCH($C600,$F$555:$F599,0)),INDEX(AE601:AE$617,MATCH($C600,$F601:$F$617,0)))","v":7.575757575757576E-2},null,null,{"$f":"IF($H600>$C600,INDEX(AH$555:AH599,MATCH($C600,$F$555:$F599,0)),INDEX(AH601:AH$617,MATCH($C600,$F601:$F$617,0)))","v":1},{"$f":"IF($H600>$C600,INDEX(AI$555:AI599,MATCH($C600,$F$555:$F599,0)),INDEX(AI601:AI$617,MATCH($C600,$F601:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H600>$C600,INDEX(AO$555:AO599,MATCH($C600,$F$555:$F599,0)),INDEX(AO601:AO$617,MATCH($C600,$F601:$F$617,0)))","v":0.03},null,{"$f":"IF($H600>$C600,INDEX(AQ$555:AQ599,MATCH($C600,$F$555:$F599,0)),INDEX(AQ601:AQ$617,MATCH($C600,$F601:$F$617,0)))","v":936},{"$f":"IF($H600>$C600,INDEX(AR$555:AR599,MATCH($C600,$F$555:$F599,0)),INDEX(AR601:AR$617,MATCH($C600,$F601:$F$617,0)))","v":0},{"$f":"IF($H600>$C600,INDEX(AS$555:AS599,MATCH($C600,$F$555:$F599,0)),INDEX(AS601:AS$617,MATCH($C600,$F601:$F$617,0)))","v":4},{"$f":"IF($H600>$C600,INDEX(AT$555:AT599,MATCH($C600,$F$555:$F599,0)),INDEX(AT601:AT$617,MATCH($C600,$F601:$F$617,0)))","v":35000},null,null,{"$f":"IF($H600>$C600,INDEX(AW$555:AW599,MATCH($C600,$F$555:$F599,0)),INDEX(AW601:AW$617,MATCH($C600,$F601:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H600>$C600,INDEX(AX$555:AX599,MATCH($C600,$F$555:$F599,0)),INDEX(AX601:AX$617,MATCH($C600,$F601:$F$617,0)))","v":1.1025438452070577}]
[null,15.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H601)),ABS($E$429:$E$491-H601),0))","v":14},0,0,0,15,15,{"$f":"IF($H601>$C601,INDEX(J$555:J600,MATCH($C601,$F$555:$F600,0)),INDEX(J602:J$617,MATCH($C601,$F602:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H601>$C601,INDEX(K$555:K600,MATCH($C601,$F$555:$F600,0)),INDEX(K602:K$617,MATCH($C601,$F602:$F$617,0)))","v":"Toyota"},{"$f":"IF($H601>$C601,INDEX(L$555:L600,MATCH($C601,$F$555:$F600,0)),INDEX(L602:L$617,MATCH($C601,$F602:$F$617,0)))","v":"Corolla verso"},{"$f":"IF($H601>$C601,INDEX(M$555:M600,MATCH($C601,$F$555:$F600,0)),INDEX(M602:M$617,MATCH($C601,$F602:$F$617,0)))","v":"2,2 d-4d"},{"$f":"IF($H601>$C601,INDEX(N$555:N600,MATCH($C601,$F$555:$F600,0)),INDEX(N602:N$617,MATCH($C601,$F602:$F$617,0)))","v":2007},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H601,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":76.95060557540674},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H601,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17315.617816248141},{"$f":"IF($H601>$C601,INDEX(U$555:U600,MATCH($C601,$F$555:$F600,0)),INDEX(U602:U$617,MATCH($C601,$F602:$F$617,0)))","v":408880},{"$f":"IF($H601>$C601,INDEX(V$555:V600,MATCH($C601,$F$555:$F600,0)),INDEX(V602:V$617,MATCH($C601,$F602:$F$617,0)))","v":16.2},{"$f":"IF($H601>$C601,INDEX(W$555:W600,MATCH($C601,$F$555:$F600,0)),INDEX(W602:W$617,MATCH($C601,$F602:$F$617,0)))","v":124937.81818181819},{"$f":"IF($H601>$C601,INDEX(X$555:X600,MATCH($C601,$F$555:$F600,0)),INDEX(X602:X$617,MATCH($C601,$F602:$F$617,0)))","v":31234.454545454548},{"$f":"IF($H601>$C601,INDEX(Y$555:Y600,MATCH($C601,$F$555:$F600,0)),INDEX(Y602:Y$617,MATCH($C601,$F602:$F$617,0)))","v":206085.09090909094},null,null,null,null,null,{"$f":"IF($H601>$C601,INDEX(AE$555:AE600,MATCH($C601,$F$555:$F600,0)),INDEX(AE602:AE$617,MATCH($C601,$F602:$F$617,0)))","v":6.2893081761006289E-2},null,null,{"$f":"IF($H601>$C601,INDEX(AH$555:AH600,MATCH($C601,$F$555:$F600,0)),INDEX(AH602:AH$617,MATCH($C601,$F602:$F$617,0)))","v":1},{"$f":"IF($H601>$C601,INDEX(AI$555:AI600,MATCH($C601,$F$555:$F600,0)),INDEX(AI602:AI$617,MATCH($C601,$F602:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H601>$C601,INDEX(AO$555:AO600,MATCH($C601,$F$555:$F600,0)),INDEX(AO602:AO$617,MATCH($C601,$F602:$F$617,0)))","v":0.03},null,{"$f":"IF($H601>$C601,INDEX(AQ$555:AQ600,MATCH($C601,$F$555:$F600,0)),INDEX(AQ602:AQ$617,MATCH($C601,$F602:$F$617,0)))","v":936},{"$f":"IF($H601>$C601,INDEX(AR$555:AR600,MATCH($C601,$F$555:$F600,0)),INDEX(AR602:AR$617,MATCH($C601,$F602:$F$617,0)))","v":0},{"$f":"IF($H601>$C601,INDEX(AS$555:AS600,MATCH($C601,$F$555:$F600,0)),INDEX(AS602:AS$617,MATCH($C601,$F602:$F$617,0)))","v":4},{"$f":"IF($H601>$C601,INDEX(AT$555:AT600,MATCH($C601,$F$555:$F600,0)),INDEX(AT602:AT$617,MATCH($C601,$F602:$F$617,0)))","v":35000},null,null,{"$f":"IF($H601>$C601,INDEX(AW$555:AW600,MATCH($C601,$F$555:$F600,0)),INDEX(AW602:AW$617,MATCH($C601,$F602:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H601>$C601,INDEX(AX$555:AX600,MATCH($C601,$F$555:$F600,0)),INDEX(AX602:AX$617,MATCH($C601,$F602:$F$617,0)))","v":1.1025438452070577}]
[null,15.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H602)),ABS($E$429:$E$491-H602),0))","v":14},0,0,0,15,15,{"$f":"IF($H602>$C602,INDEX(J$555:J601,MATCH($C602,$F$555:$F601,0)),INDEX(J603:J$617,MATCH($C602,$F603:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H602>$C602,INDEX(K$555:K601,MATCH($C602,$F$555:$F601,0)),INDEX(K603:K$617,MATCH($C602,$F603:$F$617,0)))","v":"Toyota"},{"$f":"IF($H602>$C602,INDEX(L$555:L601,MATCH($C602,$F$555:$F601,0)),INDEX(L603:L$617,MATCH($C602,$F603:$F$617,0)))","v":"Avensis"},{"$f":"IF($H602>$C602,INDEX(M$555:M601,MATCH($C602,$F$555:$F601,0)),INDEX(M603:M$617,MATCH($C602,$F603:$F$617,0)))","v":"2,2 stw d-4d"},{"$f":"IF($H602>$C602,INDEX(N$555:N601,MATCH($C602,$F$555:$F601,0)),INDEX(N603:N$617,MATCH($C602,$F603:$F$617,0)))","v":2007},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H602,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":76.95060557540674},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H602,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":17315.617816248141},{"$f":"IF($H602>$C602,INDEX(U$555:U601,MATCH($C602,$F$555:$F601,0)),INDEX(U603:U$617,MATCH($C602,$F603:$F$617,0)))","v":408880},{"$f":"IF($H602>$C602,INDEX(V$555:V601,MATCH($C602,$F$555:$F601,0)),INDEX(V603:V$617,MATCH($C602,$F603:$F$617,0)))","v":16.2},{"$f":"IF($H602>$C602,INDEX(W$555:W601,MATCH($C602,$F$555:$F601,0)),INDEX(W603:W$617,MATCH($C602,$F603:$F$617,0)))","v":141251.14285714275},{"$f":"IF($H602>$C602,INDEX(X$555:X601,MATCH($C602,$F$555:$F601,0)),INDEX(X603:X$617,MATCH($C602,$F603:$F$617,0)))","v":35312.785714285688},{"$f":"IF($H602>$C602,INDEX(Y$555:Y601,MATCH($C602,$F$555:$F601,0)),INDEX(Y603:Y$617,MATCH($C602,$F603:$F$617,0)))","v":242790.07142857119},null,null,null,null,null,{"$f":"IF($H602>$C602,INDEX(AE$555:AE601,MATCH($C602,$F$555:$F601,0)),INDEX(AE603:AE$617,MATCH($C602,$F603:$F$617,0)))","v":5.9880239520958084E-2},null,null,{"$f":"IF($H602>$C602,INDEX(AH$555:AH601,MATCH($C602,$F$555:$F601,0)),INDEX(AH603:AH$617,MATCH($C602,$F603:$F$617,0)))","v":1},{"$f":"IF($H602>$C602,INDEX(AI$555:AI601,MATCH($C602,$F$555:$F601,0)),INDEX(AI603:AI$617,MATCH($C602,$F603:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H602>$C602,INDEX(AO$555:AO601,MATCH($C602,$F$555:$F601,0)),INDEX(AO603:AO$617,MATCH($C602,$F603:$F$617,0)))","v":0.03},null,{"$f":"IF($H602>$C602,INDEX(AQ$555:AQ601,MATCH($C602,$F$555:$F601,0)),INDEX(AQ603:AQ$617,MATCH($C602,$F603:$F$617,0)))","v":936},{"$f":"IF($H602>$C602,INDEX(AR$555:AR601,MATCH($C602,$F$555:$F601,0)),INDEX(AR603:AR$617,MATCH($C602,$F603:$F$617,0)))","v":0},{"$f":"IF($H602>$C602,INDEX(AS$555:AS601,MATCH($C602,$F$555:$F601,0)),INDEX(AS603:AS$617,MATCH($C602,$F603:$F$617,0)))","v":4},{"$f":"IF($H602>$C602,INDEX(AT$555:AT601,MATCH($C602,$F$555:$F601,0)),INDEX(AT603:AT$617,MATCH($C602,$F603:$F$617,0)))","v":35000},null,null,{"$f":"IF($H602>$C602,INDEX(AW$555:AW601,MATCH($C602,$F$555:$F601,0)),INDEX(AW603:AW$617,MATCH($C602,$F603:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H602>$C602,INDEX(AX$555:AX601,MATCH($C602,$F$555:$F601,0)),INDEX(AX603:AX$617,MATCH($C602,$F603:$F$617,0)))","v":1.1025438452070577}]
[null,16.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H603)),ABS($E$429:$E$491-H603),0))","v":14},0,0,0,16,16,{"$f":"IF($H603>$C603,INDEX(J$555:J602,MATCH($C603,$F$555:$F602,0)),INDEX(J604:J$617,MATCH($C603,$F604:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H603>$C603,INDEX(K$555:K602,MATCH($C603,$F$555:$F602,0)),INDEX(K604:K$617,MATCH($C603,$F604:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H603>$C603,INDEX(L$555:L602,MATCH($C603,$F$555:$F602,0)),INDEX(L604:L$617,MATCH($C603,$F604:$F$617,0)))","v":"E"},{"$f":"IF($H603>$C603,INDEX(M$555:M602,MATCH($C603,$F$555:$F602,0)),INDEX(M604:M$617,MATCH($C603,$F604:$F$617,0)))","v":"320 cdi aut."},{"$f":"IF($H603>$C603,INDEX(N$555:N602,MATCH($C603,$F$555:$F602,0)),INDEX(N604:N$617,MATCH($C603,$F604:$F$617,0)))","v":2007},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H603,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":25.653641590708112},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H603,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16933.096759543307},{"$f":"IF($H603>$C603,INDEX(U$555:U602,MATCH($C603,$F$555:$F602,0)),INDEX(U604:U$617,MATCH($C603,$F604:$F$617,0)))","v":408880},{"$f":"IF($H603>$C603,INDEX(V$555:V602,MATCH($C603,$F$555:$F602,0)),INDEX(V604:V$617,MATCH($C603,$F604:$F$617,0)))","v":16.2},{"$f":"IF($H603>$C603,INDEX(W$555:W602,MATCH($C603,$F$555:$F602,0)),INDEX(W604:W$617,MATCH($C603,$F604:$F$617,0)))","v":330636.2142857142},{"$f":"IF($H603>$C603,INDEX(X$555:X602,MATCH($C603,$F$555:$F602,0)),INDEX(X604:X$617,MATCH($C603,$F604:$F$617,0)))","v":82659.053571428551},{"$f":"IF($H603>$C603,INDEX(Y$555:Y602,MATCH($C603,$F$555:$F602,0)),INDEX(Y604:Y$617,MATCH($C603,$F604:$F$617,0)))","v":668906.48214285693},null,null,null,null,null,{"$f":"IF($H603>$C603,INDEX(AE$555:AE602,MATCH($C603,$F$555:$F602,0)),INDEX(AE604:AE$617,MATCH($C603,$F604:$F$617,0)))","v":7.575757575757576E-2},null,null,{"$f":"IF($H603>$C603,INDEX(AH$555:AH602,MATCH($C603,$F$555:$F602,0)),INDEX(AH604:AH$617,MATCH($C603,$F604:$F$617,0)))","v":1},{"$f":"IF($H603>$C603,INDEX(AI$555:AI602,MATCH($C603,$F$555:$F602,0)),INDEX(AI604:AI$617,MATCH($C603,$F604:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H603>$C603,INDEX(AO$555:AO602,MATCH($C603,$F$555:$F602,0)),INDEX(AO604:AO$617,MATCH($C603,$F604:$F$617,0)))","v":0.03},null,{"$f":"IF($H603>$C603,INDEX(AQ$555:AQ602,MATCH($C603,$F$555:$F602,0)),INDEX(AQ604:AQ$617,MATCH($C603,$F604:$F$617,0)))","v":936},{"$f":"IF($H603>$C603,INDEX(AR$555:AR602,MATCH($C603,$F$555:$F602,0)),INDEX(AR604:AR$617,MATCH($C603,$F604:$F$617,0)))","v":0},{"$f":"IF($H603>$C603,INDEX(AS$555:AS602,MATCH($C603,$F$555:$F602,0)),INDEX(AS604:AS$617,MATCH($C603,$F604:$F$617,0)))","v":4},{"$f":"IF($H603>$C603,INDEX(AT$555:AT602,MATCH($C603,$F$555:$F602,0)),INDEX(AT604:AT$617,MATCH($C603,$F604:$F$617,0)))","v":35000},null,null,{"$f":"IF($H603>$C603,INDEX(AW$555:AW602,MATCH($C603,$F$555:$F602,0)),INDEX(AW604:AW$617,MATCH($C603,$F604:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H603>$C603,INDEX(AX$555:AX602,MATCH($C603,$F$555:$F602,0)),INDEX(AX604:AX$617,MATCH($C603,$F604:$F$617,0)))","v":1.1025438452070577}]
[null,16.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H604)),ABS($E$429:$E$491-H604),0))","v":14},0,0,0,16,16,{"$f":"IF($H604>$C604,INDEX(J$555:J603,MATCH($C604,$F$555:$F603,0)),INDEX(J605:J$617,MATCH($C604,$F605:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H604>$C604,INDEX(K$555:K603,MATCH($C604,$F$555:$F603,0)),INDEX(K605:K$617,MATCH($C604,$F605:$F$617,0)))","v":"Toyota"},{"$f":"IF($H604>$C604,INDEX(L$555:L603,MATCH($C604,$F$555:$F603,0)),INDEX(L605:L$617,MATCH($C604,$F605:$F$617,0)))","v":"Corolla verso"},{"$f":"IF($H604>$C604,INDEX(M$555:M603,MATCH($C604,$F$555:$F603,0)),INDEX(M605:M$617,MATCH($C604,$F605:$F$617,0)))","v":"2,2 d-4d"},{"$f":"IF($H604>$C604,INDEX(N$555:N603,MATCH($C604,$F$555:$F603,0)),INDEX(N605:N$617,MATCH($C604,$F605:$F$617,0)))","v":2007},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H604,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":25.653641590708112},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H604,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16933.096759543307},{"$f":"IF($H604>$C604,INDEX(U$555:U603,MATCH($C604,$F$555:$F603,0)),INDEX(U605:U$617,MATCH($C604,$F605:$F$617,0)))","v":408880},{"$f":"IF($H604>$C604,INDEX(V$555:V603,MATCH($C604,$F$555:$F603,0)),INDEX(V605:V$617,MATCH($C604,$F605:$F$617,0)))","v":16.2},{"$f":"IF($H604>$C604,INDEX(W$555:W603,MATCH($C604,$F$555:$F603,0)),INDEX(W605:W$617,MATCH($C604,$F605:$F$617,0)))","v":124937.81818181819},{"$f":"IF($H604>$C604,INDEX(X$555:X603,MATCH($C604,$F$555:$F603,0)),INDEX(X605:X$617,MATCH($C604,$F605:$F$617,0)))","v":31234.454545454548},{"$f":"IF($H604>$C604,INDEX(Y$555:Y603,MATCH($C604,$F$555:$F603,0)),INDEX(Y605:Y$617,MATCH($C604,$F605:$F$617,0)))","v":206085.09090909094},null,null,null,null,null,{"$f":"IF($H604>$C604,INDEX(AE$555:AE603,MATCH($C604,$F$555:$F603,0)),INDEX(AE605:AE$617,MATCH($C604,$F605:$F$617,0)))","v":6.2893081761006289E-2},null,null,{"$f":"IF($H604>$C604,INDEX(AH$555:AH603,MATCH($C604,$F$555:$F603,0)),INDEX(AH605:AH$617,MATCH($C604,$F605:$F$617,0)))","v":1},{"$f":"IF($H604>$C604,INDEX(AI$555:AI603,MATCH($C604,$F$555:$F603,0)),INDEX(AI605:AI$617,MATCH($C604,$F605:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H604>$C604,INDEX(AO$555:AO603,MATCH($C604,$F$555:$F603,0)),INDEX(AO605:AO$617,MATCH($C604,$F605:$F$617,0)))","v":0.03},null,{"$f":"IF($H604>$C604,INDEX(AQ$555:AQ603,MATCH($C604,$F$555:$F603,0)),INDEX(AQ605:AQ$617,MATCH($C604,$F605:$F$617,0)))","v":936},{"$f":"IF($H604>$C604,INDEX(AR$555:AR603,MATCH($C604,$F$555:$F603,0)),INDEX(AR605:AR$617,MATCH($C604,$F605:$F$617,0)))","v":0},{"$f":"IF($H604>$C604,INDEX(AS$555:AS603,MATCH($C604,$F$555:$F603,0)),INDEX(AS605:AS$617,MATCH($C604,$F605:$F$617,0)))","v":4},{"$f":"IF($H604>$C604,INDEX(AT$555:AT603,MATCH($C604,$F$555:$F603,0)),INDEX(AT605:AT$617,MATCH($C604,$F605:$F$617,0)))","v":35000},null,null,{"$f":"IF($H604>$C604,INDEX(AW$555:AW603,MATCH($C604,$F$555:$F603,0)),INDEX(AW605:AW$617,MATCH($C604,$F605:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H604>$C604,INDEX(AX$555:AX603,MATCH($C604,$F$555:$F603,0)),INDEX(AX605:AX$617,MATCH($C604,$F605:$F$617,0)))","v":1.1025438452070577}]
[null,16.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H605)),ABS($E$429:$E$491-H605),0))","v":14},0,0,0,16,16,{"$f":"IF($H605>$C605,INDEX(J$555:J604,MATCH($C605,$F$555:$F604,0)),INDEX(J606:J$617,MATCH($C605,$F606:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H605>$C605,INDEX(K$555:K604,MATCH($C605,$F$555:$F604,0)),INDEX(K606:K$617,MATCH($C605,$F606:$F$617,0)))","v":"Toyota"},{"$f":"IF($H605>$C605,INDEX(L$555:L604,MATCH($C605,$F$555:$F604,0)),INDEX(L606:L$617,MATCH($C605,$F606:$F$617,0)))","v":"Avensis"},{"$f":"IF($H605>$C605,INDEX(M$555:M604,MATCH($C605,$F$555:$F604,0)),INDEX(M606:M$617,MATCH($C605,$F606:$F$617,0)))","v":"2,2 stw d-4d"},{"$f":"IF($H605>$C605,INDEX(N$555:N604,MATCH($C605,$F$555:$F604,0)),INDEX(N606:N$617,MATCH($C605,$F606:$F$617,0)))","v":2007},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H605,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":25.653641590708112},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H605,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16933.096759543307},{"$f":"IF($H605>$C605,INDEX(U$555:U604,MATCH($C605,$F$555:$F604,0)),INDEX(U606:U$617,MATCH($C605,$F606:$F$617,0)))","v":408880},{"$f":"IF($H605>$C605,INDEX(V$555:V604,MATCH($C605,$F$555:$F604,0)),INDEX(V606:V$617,MATCH($C605,$F606:$F$617,0)))","v":16.2},{"$f":"IF($H605>$C605,INDEX(W$555:W604,MATCH($C605,$F$555:$F604,0)),INDEX(W606:W$617,MATCH($C605,$F606:$F$617,0)))","v":141251.14285714275},{"$f":"IF($H605>$C605,INDEX(X$555:X604,MATCH($C605,$F$555:$F604,0)),INDEX(X606:X$617,MATCH($C605,$F606:$F$617,0)))","v":35312.785714285688},{"$f":"IF($H605>$C605,INDEX(Y$555:Y604,MATCH($C605,$F$555:$F604,0)),INDEX(Y606:Y$617,MATCH($C605,$F606:$F$617,0)))","v":242790.07142857119},null,null,null,null,null,{"$f":"IF($H605>$C605,INDEX(AE$555:AE604,MATCH($C605,$F$555:$F604,0)),INDEX(AE606:AE$617,MATCH($C605,$F606:$F$617,0)))","v":5.9880239520958084E-2},null,null,{"$f":"IF($H605>$C605,INDEX(AH$555:AH604,MATCH($C605,$F$555:$F604,0)),INDEX(AH606:AH$617,MATCH($C605,$F606:$F$617,0)))","v":1},{"$f":"IF($H605>$C605,INDEX(AI$555:AI604,MATCH($C605,$F$555:$F604,0)),INDEX(AI606:AI$617,MATCH($C605,$F606:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H605>$C605,INDEX(AO$555:AO604,MATCH($C605,$F$555:$F604,0)),INDEX(AO606:AO$617,MATCH($C605,$F606:$F$617,0)))","v":0.03},null,{"$f":"IF($H605>$C605,INDEX(AQ$555:AQ604,MATCH($C605,$F$555:$F604,0)),INDEX(AQ606:AQ$617,MATCH($C605,$F606:$F$617,0)))","v":936},{"$f":"IF($H605>$C605,INDEX(AR$555:AR604,MATCH($C605,$F$555:$F604,0)),INDEX(AR606:AR$617,MATCH($C605,$F606:$F$617,0)))","v":0},{"$f":"IF($H605>$C605,INDEX(AS$555:AS604,MATCH($C605,$F$555:$F604,0)),INDEX(AS606:AS$617,MATCH($C605,$F606:$F$617,0)))","v":4},{"$f":"IF($H605>$C605,INDEX(AT$555:AT604,MATCH($C605,$F$555:$F604,0)),INDEX(AT606:AT$617,MATCH($C605,$F606:$F$617,0)))","v":35000},null,null,{"$f":"IF($H605>$C605,INDEX(AW$555:AW604,MATCH($C605,$F$555:$F604,0)),INDEX(AW606:AW$617,MATCH($C605,$F606:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H605>$C605,INDEX(AX$555:AX604,MATCH($C605,$F$555:$F604,0)),INDEX(AX606:AX$617,MATCH($C605,$F606:$F$617,0)))","v":1.1025438452070577}]
[null,17.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H606)),ABS($E$429:$E$491-H606),0))","v":14},0,0,0,17,17,{"$f":"IF($H606>$C606,INDEX(J$555:J605,MATCH($C606,$F$555:$F605,0)),INDEX(J607:J$617,MATCH($C606,$F607:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H606>$C606,INDEX(K$555:K605,MATCH($C606,$F$555:$F605,0)),INDEX(K607:K$617,MATCH($C606,$F607:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H606>$C606,INDEX(L$555:L605,MATCH($C606,$F$555:$F605,0)),INDEX(L607:L$617,MATCH($C606,$F607:$F$617,0)))","v":"E"},{"$f":"IF($H606>$C606,INDEX(M$555:M605,MATCH($C606,$F$555:$F605,0)),INDEX(M607:M$617,MATCH($C606,$F607:$F$617,0)))","v":"320 cdi aut."},{"$f":"IF($H606>$C606,INDEX(N$555:N605,MATCH($C606,$F$555:$F605,0)),INDEX(N607:N$617,MATCH($C606,$F607:$F$617,0)))","v":2007},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H606,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18.529462039959935},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H606,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16558.947310062496},{"$f":"IF($H606>$C606,INDEX(U$555:U605,MATCH($C606,$F$555:$F605,0)),INDEX(U607:U$617,MATCH($C606,$F607:$F$617,0)))","v":408880},{"$f":"IF($H606>$C606,INDEX(V$555:V605,MATCH($C606,$F$555:$F605,0)),INDEX(V607:V$617,MATCH($C606,$F607:$F$617,0)))","v":16.2},{"$f":"IF($H606>$C606,INDEX(W$555:W605,MATCH($C606,$F$555:$F605,0)),INDEX(W607:W$617,MATCH($C606,$F607:$F$617,0)))","v":330636.2142857142},{"$f":"IF($H606>$C606,INDEX(X$555:X605,MATCH($C606,$F$555:$F605,0)),INDEX(X607:X$617,MATCH($C606,$F607:$F$617,0)))","v":82659.053571428551},{"$f":"IF($H606>$C606,INDEX(Y$555:Y605,MATCH($C606,$F$555:$F605,0)),INDEX(Y607:Y$617,MATCH($C606,$F607:$F$617,0)))","v":668906.48214285693},null,null,null,null,null,{"$f":"IF($H606>$C606,INDEX(AE$555:AE605,MATCH($C606,$F$555:$F605,0)),INDEX(AE607:AE$617,MATCH($C606,$F607:$F$617,0)))","v":7.575757575757576E-2},null,null,{"$f":"IF($H606>$C606,INDEX(AH$555:AH605,MATCH($C606,$F$555:$F605,0)),INDEX(AH607:AH$617,MATCH($C606,$F607:$F$617,0)))","v":1},{"$f":"IF($H606>$C606,INDEX(AI$555:AI605,MATCH($C606,$F$555:$F605,0)),INDEX(AI607:AI$617,MATCH($C606,$F607:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H606>$C606,INDEX(AO$555:AO605,MATCH($C606,$F$555:$F605,0)),INDEX(AO607:AO$617,MATCH($C606,$F607:$F$617,0)))","v":0.03},null,{"$f":"IF($H606>$C606,INDEX(AQ$555:AQ605,MATCH($C606,$F$555:$F605,0)),INDEX(AQ607:AQ$617,MATCH($C606,$F607:$F$617,0)))","v":936},{"$f":"IF($H606>$C606,INDEX(AR$555:AR605,MATCH($C606,$F$555:$F605,0)),INDEX(AR607:AR$617,MATCH($C606,$F607:$F$617,0)))","v":0},{"$f":"IF($H606>$C606,INDEX(AS$555:AS605,MATCH($C606,$F$555:$F605,0)),INDEX(AS607:AS$617,MATCH($C606,$F607:$F$617,0)))","v":4},{"$f":"IF($H606>$C606,INDEX(AT$555:AT605,MATCH($C606,$F$555:$F605,0)),INDEX(AT607:AT$617,MATCH($C606,$F607:$F$617,0)))","v":35000},null,null,{"$f":"IF($H606>$C606,INDEX(AW$555:AW605,MATCH($C606,$F$555:$F605,0)),INDEX(AW607:AW$617,MATCH($C606,$F607:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H606>$C606,INDEX(AX$555:AX605,MATCH($C606,$F$555:$F605,0)),INDEX(AX607:AX$617,MATCH($C606,$F607:$F$617,0)))","v":1.1025438452070577}]
[null,17.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H607)),ABS($E$429:$E$491-H607),0))","v":14},0,0,0,17,17,{"$f":"IF($H607>$C607,INDEX(J$555:J606,MATCH($C607,$F$555:$F606,0)),INDEX(J608:J$617,MATCH($C607,$F608:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H607>$C607,INDEX(K$555:K606,MATCH($C607,$F$555:$F606,0)),INDEX(K608:K$617,MATCH($C607,$F608:$F$617,0)))","v":"Toyota"},{"$f":"IF($H607>$C607,INDEX(L$555:L606,MATCH($C607,$F$555:$F606,0)),INDEX(L608:L$617,MATCH($C607,$F608:$F$617,0)))","v":"Corolla verso"},{"$f":"IF($H607>$C607,INDEX(M$555:M606,MATCH($C607,$F$555:$F606,0)),INDEX(M608:M$617,MATCH($C607,$F608:$F$617,0)))","v":"2,2 d-4d"},{"$f":"IF($H607>$C607,INDEX(N$555:N606,MATCH($C607,$F$555:$F606,0)),INDEX(N608:N$617,MATCH($C607,$F608:$F$617,0)))","v":2007},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H607,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18.529462039959935},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H607,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16558.947310062496},{"$f":"IF($H607>$C607,INDEX(U$555:U606,MATCH($C607,$F$555:$F606,0)),INDEX(U608:U$617,MATCH($C607,$F608:$F$617,0)))","v":408880},{"$f":"IF($H607>$C607,INDEX(V$555:V606,MATCH($C607,$F$555:$F606,0)),INDEX(V608:V$617,MATCH($C607,$F608:$F$617,0)))","v":16.2},{"$f":"IF($H607>$C607,INDEX(W$555:W606,MATCH($C607,$F$555:$F606,0)),INDEX(W608:W$617,MATCH($C607,$F608:$F$617,0)))","v":124937.81818181819},{"$f":"IF($H607>$C607,INDEX(X$555:X606,MATCH($C607,$F$555:$F606,0)),INDEX(X608:X$617,MATCH($C607,$F608:$F$617,0)))","v":31234.454545454548},{"$f":"IF($H607>$C607,INDEX(Y$555:Y606,MATCH($C607,$F$555:$F606,0)),INDEX(Y608:Y$617,MATCH($C607,$F608:$F$617,0)))","v":206085.09090909094},null,null,null,null,null,{"$f":"IF($H607>$C607,INDEX(AE$555:AE606,MATCH($C607,$F$555:$F606,0)),INDEX(AE608:AE$617,MATCH($C607,$F608:$F$617,0)))","v":6.2893081761006289E-2},null,null,{"$f":"IF($H607>$C607,INDEX(AH$555:AH606,MATCH($C607,$F$555:$F606,0)),INDEX(AH608:AH$617,MATCH($C607,$F608:$F$617,0)))","v":1},{"$f":"IF($H607>$C607,INDEX(AI$555:AI606,MATCH($C607,$F$555:$F606,0)),INDEX(AI608:AI$617,MATCH($C607,$F608:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H607>$C607,INDEX(AO$555:AO606,MATCH($C607,$F$555:$F606,0)),INDEX(AO608:AO$617,MATCH($C607,$F608:$F$617,0)))","v":0.03},null,{"$f":"IF($H607>$C607,INDEX(AQ$555:AQ606,MATCH($C607,$F$555:$F606,0)),INDEX(AQ608:AQ$617,MATCH($C607,$F608:$F$617,0)))","v":936},{"$f":"IF($H607>$C607,INDEX(AR$555:AR606,MATCH($C607,$F$555:$F606,0)),INDEX(AR608:AR$617,MATCH($C607,$F608:$F$617,0)))","v":0},{"$f":"IF($H607>$C607,INDEX(AS$555:AS606,MATCH($C607,$F$555:$F606,0)),INDEX(AS608:AS$617,MATCH($C607,$F608:$F$617,0)))","v":4},{"$f":"IF($H607>$C607,INDEX(AT$555:AT606,MATCH($C607,$F$555:$F606,0)),INDEX(AT608:AT$617,MATCH($C607,$F608:$F$617,0)))","v":35000},null,null,{"$f":"IF($H607>$C607,INDEX(AW$555:AW606,MATCH($C607,$F$555:$F606,0)),INDEX(AW608:AW$617,MATCH($C607,$F608:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H607>$C607,INDEX(AX$555:AX606,MATCH($C607,$F$555:$F606,0)),INDEX(AX608:AX$617,MATCH($C607,$F608:$F$617,0)))","v":1.1025438452070577}]
[null,17.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H608)),ABS($E$429:$E$491-H608),0))","v":14},0,0,0,17,17,{"$f":"IF($H608>$C608,INDEX(J$555:J607,MATCH($C608,$F$555:$F607,0)),INDEX(J609:J$617,MATCH($C608,$F609:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H608>$C608,INDEX(K$555:K607,MATCH($C608,$F$555:$F607,0)),INDEX(K609:K$617,MATCH($C608,$F609:$F$617,0)))","v":"Toyota"},{"$f":"IF($H608>$C608,INDEX(L$555:L607,MATCH($C608,$F$555:$F607,0)),INDEX(L609:L$617,MATCH($C608,$F609:$F$617,0)))","v":"Avensis"},{"$f":"IF($H608>$C608,INDEX(M$555:M607,MATCH($C608,$F$555:$F607,0)),INDEX(M609:M$617,MATCH($C608,$F609:$F$617,0)))","v":"2,2 stw d-4d"},{"$f":"IF($H608>$C608,INDEX(N$555:N607,MATCH($C608,$F$555:$F607,0)),INDEX(N609:N$617,MATCH($C608,$F609:$F$617,0)))","v":2007},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H608,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18.529462039959935},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H608,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16558.947310062496},{"$f":"IF($H608>$C608,INDEX(U$555:U607,MATCH($C608,$F$555:$F607,0)),INDEX(U609:U$617,MATCH($C608,$F609:$F$617,0)))","v":408880},{"$f":"IF($H608>$C608,INDEX(V$555:V607,MATCH($C608,$F$555:$F607,0)),INDEX(V609:V$617,MATCH($C608,$F609:$F$617,0)))","v":16.2},{"$f":"IF($H608>$C608,INDEX(W$555:W607,MATCH($C608,$F$555:$F607,0)),INDEX(W609:W$617,MATCH($C608,$F609:$F$617,0)))","v":141251.14285714275},{"$f":"IF($H608>$C608,INDEX(X$555:X607,MATCH($C608,$F$555:$F607,0)),INDEX(X609:X$617,MATCH($C608,$F609:$F$617,0)))","v":35312.785714285688},{"$f":"IF($H608>$C608,INDEX(Y$555:Y607,MATCH($C608,$F$555:$F607,0)),INDEX(Y609:Y$617,MATCH($C608,$F609:$F$617,0)))","v":242790.07142857119},null,null,null,null,null,{"$f":"IF($H608>$C608,INDEX(AE$555:AE607,MATCH($C608,$F$555:$F607,0)),INDEX(AE609:AE$617,MATCH($C608,$F609:$F$617,0)))","v":5.9880239520958084E-2},null,null,{"$f":"IF($H608>$C608,INDEX(AH$555:AH607,MATCH($C608,$F$555:$F607,0)),INDEX(AH609:AH$617,MATCH($C608,$F609:$F$617,0)))","v":1},{"$f":"IF($H608>$C608,INDEX(AI$555:AI607,MATCH($C608,$F$555:$F607,0)),INDEX(AI609:AI$617,MATCH($C608,$F609:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H608>$C608,INDEX(AO$555:AO607,MATCH($C608,$F$555:$F607,0)),INDEX(AO609:AO$617,MATCH($C608,$F609:$F$617,0)))","v":0.03},null,{"$f":"IF($H608>$C608,INDEX(AQ$555:AQ607,MATCH($C608,$F$555:$F607,0)),INDEX(AQ609:AQ$617,MATCH($C608,$F609:$F$617,0)))","v":936},{"$f":"IF($H608>$C608,INDEX(AR$555:AR607,MATCH($C608,$F$555:$F607,0)),INDEX(AR609:AR$617,MATCH($C608,$F609:$F$617,0)))","v":0},{"$f":"IF($H608>$C608,INDEX(AS$555:AS607,MATCH($C608,$F$555:$F607,0)),INDEX(AS609:AS$617,MATCH($C608,$F609:$F$617,0)))","v":4},{"$f":"IF($H608>$C608,INDEX(AT$555:AT607,MATCH($C608,$F$555:$F607,0)),INDEX(AT609:AT$617,MATCH($C608,$F609:$F$617,0)))","v":35000},null,null,{"$f":"IF($H608>$C608,INDEX(AW$555:AW607,MATCH($C608,$F$555:$F607,0)),INDEX(AW609:AW$617,MATCH($C608,$F609:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H608>$C608,INDEX(AX$555:AX607,MATCH($C608,$F$555:$F607,0)),INDEX(AX609:AX$617,MATCH($C608,$F609:$F$617,0)))","v":1.1025438452070577}]
[null,18.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H609)),ABS($E$429:$E$491-H609),0))","v":14},0,0,0,18,18,{"$f":"IF($H609>$C609,INDEX(J$555:J608,MATCH($C609,$F$555:$F608,0)),INDEX(J610:J$617,MATCH($C609,$F610:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H609>$C609,INDEX(K$555:K608,MATCH($C609,$F$555:$F608,0)),INDEX(K610:K$617,MATCH($C609,$F610:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H609>$C609,INDEX(L$555:L608,MATCH($C609,$F$555:$F608,0)),INDEX(L610:L$617,MATCH($C609,$F610:$F$617,0)))","v":"E"},{"$f":"IF($H609>$C609,INDEX(M$555:M608,MATCH($C609,$F$555:$F608,0)),INDEX(M610:M$617,MATCH($C609,$F610:$F$617,0)))","v":"320 cdi aut."},{"$f":"IF($H609>$C609,INDEX(N$555:N608,MATCH($C609,$F$555:$F608,0)),INDEX(N610:N$617,MATCH($C609,$F610:$F$617,0)))","v":2007},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H609,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":12.825761085303551},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H609,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16194.142784474181},{"$f":"IF($H609>$C609,INDEX(U$555:U608,MATCH($C609,$F$555:$F608,0)),INDEX(U610:U$617,MATCH($C609,$F610:$F$617,0)))","v":408880},{"$f":"IF($H609>$C609,INDEX(V$555:V608,MATCH($C609,$F$555:$F608,0)),INDEX(V610:V$617,MATCH($C609,$F610:$F$617,0)))","v":16.2},{"$f":"IF($H609>$C609,INDEX(W$555:W608,MATCH($C609,$F$555:$F608,0)),INDEX(W610:W$617,MATCH($C609,$F610:$F$617,0)))","v":330636.2142857142},{"$f":"IF($H609>$C609,INDEX(X$555:X608,MATCH($C609,$F$555:$F608,0)),INDEX(X610:X$617,MATCH($C609,$F610:$F$617,0)))","v":82659.053571428551},{"$f":"IF($H609>$C609,INDEX(Y$555:Y608,MATCH($C609,$F$555:$F608,0)),INDEX(Y610:Y$617,MATCH($C609,$F610:$F$617,0)))","v":668906.48214285693},null,null,null,null,null,{"$f":"IF($H609>$C609,INDEX(AE$555:AE608,MATCH($C609,$F$555:$F608,0)),INDEX(AE610:AE$617,MATCH($C609,$F610:$F$617,0)))","v":7.575757575757576E-2},null,null,{"$f":"IF($H609>$C609,INDEX(AH$555:AH608,MATCH($C609,$F$555:$F608,0)),INDEX(AH610:AH$617,MATCH($C609,$F610:$F$617,0)))","v":1},{"$f":"IF($H609>$C609,INDEX(AI$555:AI608,MATCH($C609,$F$555:$F608,0)),INDEX(AI610:AI$617,MATCH($C609,$F610:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H609>$C609,INDEX(AO$555:AO608,MATCH($C609,$F$555:$F608,0)),INDEX(AO610:AO$617,MATCH($C609,$F610:$F$617,0)))","v":0.03},null,{"$f":"IF($H609>$C609,INDEX(AQ$555:AQ608,MATCH($C609,$F$555:$F608,0)),INDEX(AQ610:AQ$617,MATCH($C609,$F610:$F$617,0)))","v":936},{"$f":"IF($H609>$C609,INDEX(AR$555:AR608,MATCH($C609,$F$555:$F608,0)),INDEX(AR610:AR$617,MATCH($C609,$F610:$F$617,0)))","v":0},{"$f":"IF($H609>$C609,INDEX(AS$555:AS608,MATCH($C609,$F$555:$F608,0)),INDEX(AS610:AS$617,MATCH($C609,$F610:$F$617,0)))","v":4},{"$f":"IF($H609>$C609,INDEX(AT$555:AT608,MATCH($C609,$F$555:$F608,0)),INDEX(AT610:AT$617,MATCH($C609,$F610:$F$617,0)))","v":35000},null,null,{"$f":"IF($H609>$C609,INDEX(AW$555:AW608,MATCH($C609,$F$555:$F608,0)),INDEX(AW610:AW$617,MATCH($C609,$F610:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H609>$C609,INDEX(AX$555:AX608,MATCH($C609,$F$555:$F608,0)),INDEX(AX610:AX$617,MATCH($C609,$F610:$F$617,0)))","v":1.1025438452070577}]
[null,18.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H610)),ABS($E$429:$E$491-H610),0))","v":14},0,0,0,18,18,{"$f":"IF($H610>$C610,INDEX(J$555:J609,MATCH($C610,$F$555:$F609,0)),INDEX(J611:J$617,MATCH($C610,$F611:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H610>$C610,INDEX(K$555:K609,MATCH($C610,$F$555:$F609,0)),INDEX(K611:K$617,MATCH($C610,$F611:$F$617,0)))","v":"Toyota"},{"$f":"IF($H610>$C610,INDEX(L$555:L609,MATCH($C610,$F$555:$F609,0)),INDEX(L611:L$617,MATCH($C610,$F611:$F$617,0)))","v":"Corolla verso"},{"$f":"IF($H610>$C610,INDEX(M$555:M609,MATCH($C610,$F$555:$F609,0)),INDEX(M611:M$617,MATCH($C610,$F611:$F$617,0)))","v":"2,2 d-4d"},{"$f":"IF($H610>$C610,INDEX(N$555:N609,MATCH($C610,$F$555:$F609,0)),INDEX(N611:N$617,MATCH($C610,$F611:$F$617,0)))","v":2007},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H610,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":12.825761085303551},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H610,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16194.142784474181},{"$f":"IF($H610>$C610,INDEX(U$555:U609,MATCH($C610,$F$555:$F609,0)),INDEX(U611:U$617,MATCH($C610,$F611:$F$617,0)))","v":408880},{"$f":"IF($H610>$C610,INDEX(V$555:V609,MATCH($C610,$F$555:$F609,0)),INDEX(V611:V$617,MATCH($C610,$F611:$F$617,0)))","v":16.2},{"$f":"IF($H610>$C610,INDEX(W$555:W609,MATCH($C610,$F$555:$F609,0)),INDEX(W611:W$617,MATCH($C610,$F611:$F$617,0)))","v":124937.81818181819},{"$f":"IF($H610>$C610,INDEX(X$555:X609,MATCH($C610,$F$555:$F609,0)),INDEX(X611:X$617,MATCH($C610,$F611:$F$617,0)))","v":31234.454545454548},{"$f":"IF($H610>$C610,INDEX(Y$555:Y609,MATCH($C610,$F$555:$F609,0)),INDEX(Y611:Y$617,MATCH($C610,$F611:$F$617,0)))","v":206085.09090909094},null,null,null,null,null,{"$f":"IF($H610>$C610,INDEX(AE$555:AE609,MATCH($C610,$F$555:$F609,0)),INDEX(AE611:AE$617,MATCH($C610,$F611:$F$617,0)))","v":6.2893081761006289E-2},null,null,{"$f":"IF($H610>$C610,INDEX(AH$555:AH609,MATCH($C610,$F$555:$F609,0)),INDEX(AH611:AH$617,MATCH($C610,$F611:$F$617,0)))","v":1},{"$f":"IF($H610>$C610,INDEX(AI$555:AI609,MATCH($C610,$F$555:$F609,0)),INDEX(AI611:AI$617,MATCH($C610,$F611:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H610>$C610,INDEX(AO$555:AO609,MATCH($C610,$F$555:$F609,0)),INDEX(AO611:AO$617,MATCH($C610,$F611:$F$617,0)))","v":0.03},null,{"$f":"IF($H610>$C610,INDEX(AQ$555:AQ609,MATCH($C610,$F$555:$F609,0)),INDEX(AQ611:AQ$617,MATCH($C610,$F611:$F$617,0)))","v":936},{"$f":"IF($H610>$C610,INDEX(AR$555:AR609,MATCH($C610,$F$555:$F609,0)),INDEX(AR611:AR$617,MATCH($C610,$F611:$F$617,0)))","v":0},{"$f":"IF($H610>$C610,INDEX(AS$555:AS609,MATCH($C610,$F$555:$F609,0)),INDEX(AS611:AS$617,MATCH($C610,$F611:$F$617,0)))","v":4},{"$f":"IF($H610>$C610,INDEX(AT$555:AT609,MATCH($C610,$F$555:$F609,0)),INDEX(AT611:AT$617,MATCH($C610,$F611:$F$617,0)))","v":35000},null,null,{"$f":"IF($H610>$C610,INDEX(AW$555:AW609,MATCH($C610,$F$555:$F609,0)),INDEX(AW611:AW$617,MATCH($C610,$F611:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H610>$C610,INDEX(AX$555:AX609,MATCH($C610,$F$555:$F609,0)),INDEX(AX611:AX$617,MATCH($C610,$F611:$F$617,0)))","v":1.1025438452070577}]
[null,18.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H611)),ABS($E$429:$E$491-H611),0))","v":14},0,0,0,18,18,{"$f":"IF($H611>$C611,INDEX(J$555:J610,MATCH($C611,$F$555:$F610,0)),INDEX(J612:J$617,MATCH($C611,$F612:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H611>$C611,INDEX(K$555:K610,MATCH($C611,$F$555:$F610,0)),INDEX(K612:K$617,MATCH($C611,$F612:$F$617,0)))","v":"Toyota"},{"$f":"IF($H611>$C611,INDEX(L$555:L610,MATCH($C611,$F$555:$F610,0)),INDEX(L612:L$617,MATCH($C611,$F612:$F$617,0)))","v":"Avensis"},{"$f":"IF($H611>$C611,INDEX(M$555:M610,MATCH($C611,$F$555:$F610,0)),INDEX(M612:M$617,MATCH($C611,$F612:$F$617,0)))","v":"2,2 stw d-4d"},{"$f":"IF($H611>$C611,INDEX(N$555:N610,MATCH($C611,$F$555:$F610,0)),INDEX(N612:N$617,MATCH($C611,$F612:$F$617,0)))","v":2007},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H611,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":12.825761085303551},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H611,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16194.142784474181},{"$f":"IF($H611>$C611,INDEX(U$555:U610,MATCH($C611,$F$555:$F610,0)),INDEX(U612:U$617,MATCH($C611,$F612:$F$617,0)))","v":408880},{"$f":"IF($H611>$C611,INDEX(V$555:V610,MATCH($C611,$F$555:$F610,0)),INDEX(V612:V$617,MATCH($C611,$F612:$F$617,0)))","v":16.2},{"$f":"IF($H611>$C611,INDEX(W$555:W610,MATCH($C611,$F$555:$F610,0)),INDEX(W612:W$617,MATCH($C611,$F612:$F$617,0)))","v":141251.14285714275},{"$f":"IF($H611>$C611,INDEX(X$555:X610,MATCH($C611,$F$555:$F610,0)),INDEX(X612:X$617,MATCH($C611,$F612:$F$617,0)))","v":35312.785714285688},{"$f":"IF($H611>$C611,INDEX(Y$555:Y610,MATCH($C611,$F$555:$F610,0)),INDEX(Y612:Y$617,MATCH($C611,$F612:$F$617,0)))","v":242790.07142857119},null,null,null,null,null,{"$f":"IF($H611>$C611,INDEX(AE$555:AE610,MATCH($C611,$F$555:$F610,0)),INDEX(AE612:AE$617,MATCH($C611,$F612:$F$617,0)))","v":5.9880239520958084E-2},null,null,{"$f":"IF($H611>$C611,INDEX(AH$555:AH610,MATCH($C611,$F$555:$F610,0)),INDEX(AH612:AH$617,MATCH($C611,$F612:$F$617,0)))","v":1},{"$f":"IF($H611>$C611,INDEX(AI$555:AI610,MATCH($C611,$F$555:$F610,0)),INDEX(AI612:AI$617,MATCH($C611,$F612:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H611>$C611,INDEX(AO$555:AO610,MATCH($C611,$F$555:$F610,0)),INDEX(AO612:AO$617,MATCH($C611,$F612:$F$617,0)))","v":0.03},null,{"$f":"IF($H611>$C611,INDEX(AQ$555:AQ610,MATCH($C611,$F$555:$F610,0)),INDEX(AQ612:AQ$617,MATCH($C611,$F612:$F$617,0)))","v":936},{"$f":"IF($H611>$C611,INDEX(AR$555:AR610,MATCH($C611,$F$555:$F610,0)),INDEX(AR612:AR$617,MATCH($C611,$F612:$F$617,0)))","v":0},{"$f":"IF($H611>$C611,INDEX(AS$555:AS610,MATCH($C611,$F$555:$F610,0)),INDEX(AS612:AS$617,MATCH($C611,$F612:$F$617,0)))","v":4},{"$f":"IF($H611>$C611,INDEX(AT$555:AT610,MATCH($C611,$F$555:$F610,0)),INDEX(AT612:AT$617,MATCH($C611,$F612:$F$617,0)))","v":35000},null,null,{"$f":"IF($H611>$C611,INDEX(AW$555:AW610,MATCH($C611,$F$555:$F610,0)),INDEX(AW612:AW$617,MATCH($C611,$F612:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H611>$C611,INDEX(AX$555:AX610,MATCH($C611,$F$555:$F610,0)),INDEX(AX612:AX$617,MATCH($C611,$F612:$F$617,0)))","v":1.1025438452070577}]
[null,19.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H612)),ABS($E$429:$E$491-H612),0))","v":14},0,0,0,19,19,{"$f":"IF($H612>$C612,INDEX(J$555:J611,MATCH($C612,$F$555:$F611,0)),INDEX(J613:J$617,MATCH($C612,$F613:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H612>$C612,INDEX(K$555:K611,MATCH($C612,$F$555:$F611,0)),INDEX(K613:K$617,MATCH($C612,$F613:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H612>$C612,INDEX(L$555:L611,MATCH($C612,$F$555:$F611,0)),INDEX(L613:L$617,MATCH($C612,$F613:$F$617,0)))","v":"E"},{"$f":"IF($H612>$C612,INDEX(M$555:M611,MATCH($C612,$F$555:$F611,0)),INDEX(M613:M$617,MATCH($C612,$F613:$F$617,0)))","v":"320 cdi aut."},{"$f":"IF($H612>$C612,INDEX(N$555:N611,MATCH($C612,$F$555:$F611,0)),INDEX(N613:N$617,MATCH($C612,$F613:$F$617,0)))","v":2007},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H612,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":7.8088081515770691},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H612,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15839.367447417992},{"$f":"IF($H612>$C612,INDEX(U$555:U611,MATCH($C612,$F$555:$F611,0)),INDEX(U613:U$617,MATCH($C612,$F613:$F$617,0)))","v":408880},{"$f":"IF($H612>$C612,INDEX(V$555:V611,MATCH($C612,$F$555:$F611,0)),INDEX(V613:V$617,MATCH($C612,$F613:$F$617,0)))","v":16.2},{"$f":"IF($H612>$C612,INDEX(W$555:W611,MATCH($C612,$F$555:$F611,0)),INDEX(W613:W$617,MATCH($C612,$F613:$F$617,0)))","v":330636.2142857142},{"$f":"IF($H612>$C612,INDEX(X$555:X611,MATCH($C612,$F$555:$F611,0)),INDEX(X613:X$617,MATCH($C612,$F613:$F$617,0)))","v":82659.053571428551},{"$f":"IF($H612>$C612,INDEX(Y$555:Y611,MATCH($C612,$F$555:$F611,0)),INDEX(Y613:Y$617,MATCH($C612,$F613:$F$617,0)))","v":668906.48214285693},null,null,null,null,null,{"$f":"IF($H612>$C612,INDEX(AE$555:AE611,MATCH($C612,$F$555:$F611,0)),INDEX(AE613:AE$617,MATCH($C612,$F613:$F$617,0)))","v":7.575757575757576E-2},null,null,{"$f":"IF($H612>$C612,INDEX(AH$555:AH611,MATCH($C612,$F$555:$F611,0)),INDEX(AH613:AH$617,MATCH($C612,$F613:$F$617,0)))","v":1},{"$f":"IF($H612>$C612,INDEX(AI$555:AI611,MATCH($C612,$F$555:$F611,0)),INDEX(AI613:AI$617,MATCH($C612,$F613:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H612>$C612,INDEX(AO$555:AO611,MATCH($C612,$F$555:$F611,0)),INDEX(AO613:AO$617,MATCH($C612,$F613:$F$617,0)))","v":0.03},null,{"$f":"IF($H612>$C612,INDEX(AQ$555:AQ611,MATCH($C612,$F$555:$F611,0)),INDEX(AQ613:AQ$617,MATCH($C612,$F613:$F$617,0)))","v":936},{"$f":"IF($H612>$C612,INDEX(AR$555:AR611,MATCH($C612,$F$555:$F611,0)),INDEX(AR613:AR$617,MATCH($C612,$F613:$F$617,0)))","v":0},{"$f":"IF($H612>$C612,INDEX(AS$555:AS611,MATCH($C612,$F$555:$F611,0)),INDEX(AS613:AS$617,MATCH($C612,$F613:$F$617,0)))","v":4},{"$f":"IF($H612>$C612,INDEX(AT$555:AT611,MATCH($C612,$F$555:$F611,0)),INDEX(AT613:AT$617,MATCH($C612,$F613:$F$617,0)))","v":35000},null,null,{"$f":"IF($H612>$C612,INDEX(AW$555:AW611,MATCH($C612,$F$555:$F611,0)),INDEX(AW613:AW$617,MATCH($C612,$F613:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H612>$C612,INDEX(AX$555:AX611,MATCH($C612,$F$555:$F611,0)),INDEX(AX613:AX$617,MATCH($C612,$F613:$F$617,0)))","v":1.1025438452070577}]
[null,19.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H613)),ABS($E$429:$E$491-H613),0))","v":14},0,0,0,19,19,{"$f":"IF($H613>$C613,INDEX(J$555:J612,MATCH($C613,$F$555:$F612,0)),INDEX(J614:J$617,MATCH($C613,$F614:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H613>$C613,INDEX(K$555:K612,MATCH($C613,$F$555:$F612,0)),INDEX(K614:K$617,MATCH($C613,$F614:$F$617,0)))","v":"Toyota"},{"$f":"IF($H613>$C613,INDEX(L$555:L612,MATCH($C613,$F$555:$F612,0)),INDEX(L614:L$617,MATCH($C613,$F614:$F$617,0)))","v":"Corolla verso"},{"$f":"IF($H613>$C613,INDEX(M$555:M612,MATCH($C613,$F$555:$F612,0)),INDEX(M614:M$617,MATCH($C613,$F614:$F$617,0)))","v":"2,2 d-4d"},{"$f":"IF($H613>$C613,INDEX(N$555:N612,MATCH($C613,$F$555:$F612,0)),INDEX(N614:N$617,MATCH($C613,$F614:$F$617,0)))","v":2007},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H613,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":7.8088081515770691},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H613,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15839.367447417992},{"$f":"IF($H613>$C613,INDEX(U$555:U612,MATCH($C613,$F$555:$F612,0)),INDEX(U614:U$617,MATCH($C613,$F614:$F$617,0)))","v":408880},{"$f":"IF($H613>$C613,INDEX(V$555:V612,MATCH($C613,$F$555:$F612,0)),INDEX(V614:V$617,MATCH($C613,$F614:$F$617,0)))","v":16.2},{"$f":"IF($H613>$C613,INDEX(W$555:W612,MATCH($C613,$F$555:$F612,0)),INDEX(W614:W$617,MATCH($C613,$F614:$F$617,0)))","v":124937.81818181819},{"$f":"IF($H613>$C613,INDEX(X$555:X612,MATCH($C613,$F$555:$F612,0)),INDEX(X614:X$617,MATCH($C613,$F614:$F$617,0)))","v":31234.454545454548},{"$f":"IF($H613>$C613,INDEX(Y$555:Y612,MATCH($C613,$F$555:$F612,0)),INDEX(Y614:Y$617,MATCH($C613,$F614:$F$617,0)))","v":206085.09090909094},null,null,null,null,null,{"$f":"IF($H613>$C613,INDEX(AE$555:AE612,MATCH($C613,$F$555:$F612,0)),INDEX(AE614:AE$617,MATCH($C613,$F614:$F$617,0)))","v":6.2893081761006289E-2},null,null,{"$f":"IF($H613>$C613,INDEX(AH$555:AH612,MATCH($C613,$F$555:$F612,0)),INDEX(AH614:AH$617,MATCH($C613,$F614:$F$617,0)))","v":1},{"$f":"IF($H613>$C613,INDEX(AI$555:AI612,MATCH($C613,$F$555:$F612,0)),INDEX(AI614:AI$617,MATCH($C613,$F614:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H613>$C613,INDEX(AO$555:AO612,MATCH($C613,$F$555:$F612,0)),INDEX(AO614:AO$617,MATCH($C613,$F614:$F$617,0)))","v":0.03},null,{"$f":"IF($H613>$C613,INDEX(AQ$555:AQ612,MATCH($C613,$F$555:$F612,0)),INDEX(AQ614:AQ$617,MATCH($C613,$F614:$F$617,0)))","v":936},{"$f":"IF($H613>$C613,INDEX(AR$555:AR612,MATCH($C613,$F$555:$F612,0)),INDEX(AR614:AR$617,MATCH($C613,$F614:$F$617,0)))","v":0},{"$f":"IF($H613>$C613,INDEX(AS$555:AS612,MATCH($C613,$F$555:$F612,0)),INDEX(AS614:AS$617,MATCH($C613,$F614:$F$617,0)))","v":4},{"$f":"IF($H613>$C613,INDEX(AT$555:AT612,MATCH($C613,$F$555:$F612,0)),INDEX(AT614:AT$617,MATCH($C613,$F614:$F$617,0)))","v":35000},null,null,{"$f":"IF($H613>$C613,INDEX(AW$555:AW612,MATCH($C613,$F$555:$F612,0)),INDEX(AW614:AW$617,MATCH($C613,$F614:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H613>$C613,INDEX(AX$555:AX612,MATCH($C613,$F$555:$F612,0)),INDEX(AX614:AX$617,MATCH($C613,$F614:$F$617,0)))","v":1.1025438452070577}]
[null,19.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H614)),ABS($E$429:$E$491-H614),0))","v":14},0,0,0,19,19,{"$f":"IF($H614>$C614,INDEX(J$555:J613,MATCH($C614,$F$555:$F613,0)),INDEX(J615:J$617,MATCH($C614,$F615:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H614>$C614,INDEX(K$555:K613,MATCH($C614,$F$555:$F613,0)),INDEX(K615:K$617,MATCH($C614,$F615:$F$617,0)))","v":"Toyota"},{"$f":"IF($H614>$C614,INDEX(L$555:L613,MATCH($C614,$F$555:$F613,0)),INDEX(L615:L$617,MATCH($C614,$F615:$F$617,0)))","v":"Avensis"},{"$f":"IF($H614>$C614,INDEX(M$555:M613,MATCH($C614,$F$555:$F613,0)),INDEX(M615:M$617,MATCH($C614,$F615:$F$617,0)))","v":"2,2 stw d-4d"},{"$f":"IF($H614>$C614,INDEX(N$555:N613,MATCH($C614,$F$555:$F613,0)),INDEX(N615:N$617,MATCH($C614,$F615:$F$617,0)))","v":2007},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H614,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":7.8088081515770691},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H614,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15839.367447417992},{"$f":"IF($H614>$C614,INDEX(U$555:U613,MATCH($C614,$F$555:$F613,0)),INDEX(U615:U$617,MATCH($C614,$F615:$F$617,0)))","v":408880},{"$f":"IF($H614>$C614,INDEX(V$555:V613,MATCH($C614,$F$555:$F613,0)),INDEX(V615:V$617,MATCH($C614,$F615:$F$617,0)))","v":16.2},{"$f":"IF($H614>$C614,INDEX(W$555:W613,MATCH($C614,$F$555:$F613,0)),INDEX(W615:W$617,MATCH($C614,$F615:$F$617,0)))","v":141251.14285714275},{"$f":"IF($H614>$C614,INDEX(X$555:X613,MATCH($C614,$F$555:$F613,0)),INDEX(X615:X$617,MATCH($C614,$F615:$F$617,0)))","v":35312.785714285688},{"$f":"IF($H614>$C614,INDEX(Y$555:Y613,MATCH($C614,$F$555:$F613,0)),INDEX(Y615:Y$617,MATCH($C614,$F615:$F$617,0)))","v":242790.07142857119},null,null,null,null,null,{"$f":"IF($H614>$C614,INDEX(AE$555:AE613,MATCH($C614,$F$555:$F613,0)),INDEX(AE615:AE$617,MATCH($C614,$F615:$F$617,0)))","v":5.9880239520958084E-2},null,null,{"$f":"IF($H614>$C614,INDEX(AH$555:AH613,MATCH($C614,$F$555:$F613,0)),INDEX(AH615:AH$617,MATCH($C614,$F615:$F$617,0)))","v":1},{"$f":"IF($H614>$C614,INDEX(AI$555:AI613,MATCH($C614,$F$555:$F613,0)),INDEX(AI615:AI$617,MATCH($C614,$F615:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H614>$C614,INDEX(AO$555:AO613,MATCH($C614,$F$555:$F613,0)),INDEX(AO615:AO$617,MATCH($C614,$F615:$F$617,0)))","v":0.03},null,{"$f":"IF($H614>$C614,INDEX(AQ$555:AQ613,MATCH($C614,$F$555:$F613,0)),INDEX(AQ615:AQ$617,MATCH($C614,$F615:$F$617,0)))","v":936},{"$f":"IF($H614>$C614,INDEX(AR$555:AR613,MATCH($C614,$F$555:$F613,0)),INDEX(AR615:AR$617,MATCH($C614,$F615:$F$617,0)))","v":0},{"$f":"IF($H614>$C614,INDEX(AS$555:AS613,MATCH($C614,$F$555:$F613,0)),INDEX(AS615:AS$617,MATCH($C614,$F615:$F$617,0)))","v":4},{"$f":"IF($H614>$C614,INDEX(AT$555:AT613,MATCH($C614,$F$555:$F613,0)),INDEX(AT615:AT$617,MATCH($C614,$F615:$F$617,0)))","v":35000},null,null,{"$f":"IF($H614>$C614,INDEX(AW$555:AW613,MATCH($C614,$F$555:$F613,0)),INDEX(AW615:AW$617,MATCH($C614,$F615:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H614>$C614,INDEX(AX$555:AX613,MATCH($C614,$F$555:$F613,0)),INDEX(AX615:AX$617,MATCH($C614,$F615:$F$617,0)))","v":1.1025438452070577}]
[null,20.100000000000001,14.1,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H615)),ABS($E$429:$E$491-H615),0))","v":14},0,0,0,20,20,{"$f":"IF($H615>$C615,INDEX(J$555:J614,MATCH($C615,$F$555:$F614,0)),INDEX(J616:J$617,MATCH($C615,$F616:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H615>$C615,INDEX(K$555:K614,MATCH($C615,$F$555:$F614,0)),INDEX(K616:K$617,MATCH($C615,$F616:$F$617,0)))","v":"Mercedes-benz"},{"$f":"IF($H615>$C615,INDEX(L$555:L614,MATCH($C615,$F$555:$F614,0)),INDEX(L616:L$617,MATCH($C615,$F616:$F$617,0)))","v":"E"},{"$f":"IF($H615>$C615,INDEX(M$555:M614,MATCH($C615,$F$555:$F614,0)),INDEX(M616:M$617,MATCH($C615,$F616:$F$617,0)))","v":"320 cdi aut."},{"$f":"IF($H615>$C615,INDEX(N$555:N614,MATCH($C615,$F$555:$F614,0)),INDEX(N616:N$617,MATCH($C615,$F616:$F$617,0)))","v":2007},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H615,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":4.1050888613473226},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H615,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15490.901363574802},{"$f":"IF($H615>$C615,INDEX(U$555:U614,MATCH($C615,$F$555:$F614,0)),INDEX(U616:U$617,MATCH($C615,$F616:$F$617,0)))","v":408880},{"$f":"IF($H615>$C615,INDEX(V$555:V614,MATCH($C615,$F$555:$F614,0)),INDEX(V616:V$617,MATCH($C615,$F616:$F$617,0)))","v":16.2},{"$f":"IF($H615>$C615,INDEX(W$555:W614,MATCH($C615,$F$555:$F614,0)),INDEX(W616:W$617,MATCH($C615,$F616:$F$617,0)))","v":330636.2142857142},{"$f":"IF($H615>$C615,INDEX(X$555:X614,MATCH($C615,$F$555:$F614,0)),INDEX(X616:X$617,MATCH($C615,$F616:$F$617,0)))","v":82659.053571428551},{"$f":"IF($H615>$C615,INDEX(Y$555:Y614,MATCH($C615,$F$555:$F614,0)),INDEX(Y616:Y$617,MATCH($C615,$F616:$F$617,0)))","v":668906.48214285693},null,null,null,null,null,{"$f":"IF($H615>$C615,INDEX(AE$555:AE614,MATCH($C615,$F$555:$F614,0)),INDEX(AE616:AE$617,MATCH($C615,$F616:$F$617,0)))","v":7.575757575757576E-2},null,null,{"$f":"IF($H615>$C615,INDEX(AH$555:AH614,MATCH($C615,$F$555:$F614,0)),INDEX(AH616:AH$617,MATCH($C615,$F616:$F$617,0)))","v":1},{"$f":"IF($H615>$C615,INDEX(AI$555:AI614,MATCH($C615,$F$555:$F614,0)),INDEX(AI616:AI$617,MATCH($C615,$F616:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H615>$C615,INDEX(AO$555:AO614,MATCH($C615,$F$555:$F614,0)),INDEX(AO616:AO$617,MATCH($C615,$F616:$F$617,0)))","v":0.03},null,{"$f":"IF($H615>$C615,INDEX(AQ$555:AQ614,MATCH($C615,$F$555:$F614,0)),INDEX(AQ616:AQ$617,MATCH($C615,$F616:$F$617,0)))","v":936},{"$f":"IF($H615>$C615,INDEX(AR$555:AR614,MATCH($C615,$F$555:$F614,0)),INDEX(AR616:AR$617,MATCH($C615,$F616:$F$617,0)))","v":0},{"$f":"IF($H615>$C615,INDEX(AS$555:AS614,MATCH($C615,$F$555:$F614,0)),INDEX(AS616:AS$617,MATCH($C615,$F616:$F$617,0)))","v":4},{"$f":"IF($H615>$C615,INDEX(AT$555:AT614,MATCH($C615,$F$555:$F614,0)),INDEX(AT616:AT$617,MATCH($C615,$F616:$F$617,0)))","v":35000},null,null,{"$f":"IF($H615>$C615,INDEX(AW$555:AW614,MATCH($C615,$F$555:$F614,0)),INDEX(AW616:AW$617,MATCH($C615,$F616:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H615>$C615,INDEX(AX$555:AX614,MATCH($C615,$F$555:$F614,0)),INDEX(AX616:AX$617,MATCH($C615,$F616:$F$617,0)))","v":1.1025438452070577}]
[null,20.2,14.2,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H616)),ABS($E$429:$E$491-H616),0))","v":14},0,0,0,20,20,{"$f":"IF($H616>$C616,INDEX(J$555:J615,MATCH($C616,$F$555:$F615,0)),INDEX(J617:J$617,MATCH($C616,$F617:$F$617,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H616>$C616,INDEX(K$555:K615,MATCH($C616,$F$555:$F615,0)),INDEX(K617:K$617,MATCH($C616,$F617:$F$617,0)))","v":"Toyota"},{"$f":"IF($H616>$C616,INDEX(L$555:L615,MATCH($C616,$F$555:$F615,0)),INDEX(L617:L$617,MATCH($C616,$F617:$F$617,0)))","v":"Corolla verso"},{"$f":"IF($H616>$C616,INDEX(M$555:M615,MATCH($C616,$F$555:$F615,0)),INDEX(M617:M$617,MATCH($C616,$F617:$F$617,0)))","v":"2,2 d-4d"},{"$f":"IF($H616>$C616,INDEX(N$555:N615,MATCH($C616,$F$555:$F615,0)),INDEX(N617:N$617,MATCH($C616,$F617:$F$617,0)))","v":2007},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H616,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":4.1050888613473226},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H616,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15490.901363574802},{"$f":"IF($H616>$C616,INDEX(U$555:U615,MATCH($C616,$F$555:$F615,0)),INDEX(U617:U$617,MATCH($C616,$F617:$F$617,0)))","v":408880},{"$f":"IF($H616>$C616,INDEX(V$555:V615,MATCH($C616,$F$555:$F615,0)),INDEX(V617:V$617,MATCH($C616,$F617:$F$617,0)))","v":16.2},{"$f":"IF($H616>$C616,INDEX(W$555:W615,MATCH($C616,$F$555:$F615,0)),INDEX(W617:W$617,MATCH($C616,$F617:$F$617,0)))","v":124937.81818181819},{"$f":"IF($H616>$C616,INDEX(X$555:X615,MATCH($C616,$F$555:$F615,0)),INDEX(X617:X$617,MATCH($C616,$F617:$F$617,0)))","v":31234.454545454548},{"$f":"IF($H616>$C616,INDEX(Y$555:Y615,MATCH($C616,$F$555:$F615,0)),INDEX(Y617:Y$617,MATCH($C616,$F617:$F$617,0)))","v":206085.09090909094},null,null,null,null,null,{"$f":"IF($H616>$C616,INDEX(AE$555:AE615,MATCH($C616,$F$555:$F615,0)),INDEX(AE617:AE$617,MATCH($C616,$F617:$F$617,0)))","v":6.2893081761006289E-2},null,null,{"$f":"IF($H616>$C616,INDEX(AH$555:AH615,MATCH($C616,$F$555:$F615,0)),INDEX(AH617:AH$617,MATCH($C616,$F617:$F$617,0)))","v":1},{"$f":"IF($H616>$C616,INDEX(AI$555:AI615,MATCH($C616,$F$555:$F615,0)),INDEX(AI617:AI$617,MATCH($C616,$F617:$F$617,0)))","v":0},null,null,null,null,null,{"$f":"IF($H616>$C616,INDEX(AO$555:AO615,MATCH($C616,$F$555:$F615,0)),INDEX(AO617:AO$617,MATCH($C616,$F617:$F$617,0)))","v":0.03},null,{"$f":"IF($H616>$C616,INDEX(AQ$555:AQ615,MATCH($C616,$F$555:$F615,0)),INDEX(AQ617:AQ$617,MATCH($C616,$F617:$F$617,0)))","v":936},{"$f":"IF($H616>$C616,INDEX(AR$555:AR615,MATCH($C616,$F$555:$F615,0)),INDEX(AR617:AR$617,MATCH($C616,$F617:$F$617,0)))","v":0},{"$f":"IF($H616>$C616,INDEX(AS$555:AS615,MATCH($C616,$F$555:$F615,0)),INDEX(AS617:AS$617,MATCH($C616,$F617:$F$617,0)))","v":4},{"$f":"IF($H616>$C616,INDEX(AT$555:AT615,MATCH($C616,$F$555:$F615,0)),INDEX(AT617:AT$617,MATCH($C616,$F617:$F$617,0)))","v":35000},null,null,{"$f":"IF($H616>$C616,INDEX(AW$555:AW615,MATCH($C616,$F$555:$F615,0)),INDEX(AW617:AW$617,MATCH($C616,$F617:$F$617,0)))","v":1.2989999999999999},{"$f":"IF($H616>$C616,INDEX(AX$555:AX615,MATCH($C616,$F$555:$F615,0)),INDEX(AX617:AX$617,MATCH($C616,$F617:$F$617,0)))","v":1.1025438452070577}]
[null,20.3,14.3,{"$f":"INDEX($E$429:$E$491,MATCH(MIN(ABS($E$429:$E$491-H617)),ABS($E$429:$E$491-H617),0))","v":14},0,0,0,20,20,{"$f":"IF($H617>$C617,INDEX(J$555:J616,MATCH($C617,$F$555:$F616,0)),INDEX(J$617:J618,MATCH($C617,$F$617:$F618,0)))","v":"Stor personbil, diesel"},{"$f":"IF($H617>$C617,INDEX(K$555:K616,MATCH($C617,$F$555:$F616,0)),INDEX(K$617:K618,MATCH($C617,$F$617:$F618,0)))","v":"Toyota"},{"$f":"IF($H617>$C617,INDEX(L$555:L616,MATCH($C617,$F$555:$F616,0)),INDEX(L$617:L618,MATCH($C617,$F$617:$F618,0)))","v":"Avensis"},{"$f":"IF($H617>$C617,INDEX(M$555:M616,MATCH($C617,$F$555:$F616,0)),INDEX(M$617:M618,MATCH($C617,$F$617:$F618,0)))","v":"2,2 stw d-4d"},{"$f":"IF($H617>$C617,INDEX(N$555:N616,MATCH($C617,$F$555:$F616,0)),INDEX(N$617:N618,MATCH($C617,$F$617:$F618,0)))","v":2007},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$P$76:$P$96,MATCH('Personbiler - Diesel'!H617,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":4.1050888613473226},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$J$76:$J$96,MATCH('Personbiler - Diesel'!H617,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15490.901363574802},{"$f":"IF($H617>$C617,INDEX(U$555:U616,MATCH($C617,$F$555:$F616,0)),INDEX(S$617:S618,MATCH($C617,$F$617:$F618,0)))","v":408880},{"$f":"IF($H617>$C617,INDEX(V$555:V616,MATCH($C617,$F$555:$F616,0)),INDEX(T$617:T618,MATCH($C617,$F$617:$F618,0)))","v":16.2},{"$f":"IF($H617>$C617,INDEX(W$555:W616,MATCH($C617,$F$555:$F616,0)),INDEX(U$617:U618,MATCH($C617,$F$617:$F618,0)))","v":141251.14285714275},{"$f":"IF($H617>$C617,INDEX(X$555:X616,MATCH($C617,$F$555:$F616,0)),INDEX(V$617:V618,MATCH($C617,$F$617:$F618,0)))","v":35312.785714285688},{"$f":"IF($H617>$C617,INDEX(Y$555:Y616,MATCH($C617,$F$555:$F616,0)),INDEX(W$617:W618,MATCH($C617,$F$617:$F618,0)))","v":242790.07142857119},null,null,null,null,null,{"$f":"IF($H617>$C617,INDEX(AE$555:AE616,MATCH($C617,$F$555:$F616,0)),INDEX(AB$617:AB618,MATCH($C617,$F$617:$F618,0)))","v":5.9880239520958084E-2},null,null,{"$f":"IF($H617>$C617,INDEX(AH$555:AH616,MATCH($C617,$F$555:$F616,0)),INDEX(AC$617:AC618,MATCH($C617,$F$617:$F618,0)))","v":1},{"$f":"IF($H617>$C617,INDEX(AI$555:AI616,MATCH($C617,$F$555:$F616,0)),INDEX(AD$617:AD618,MATCH($C617,$F$617:$F618,0)))","v":0},null,null,null,null,null,{"$f":"IF($H617>$C617,INDEX(AO$555:AO616,MATCH($C617,$F$555:$F616,0)),INDEX(AJ$617:AJ618,MATCH($C617,$F$617:$F618,0)))","v":0.03},null,{"$f":"IF($H617>$C617,INDEX(AQ$555:AQ616,MATCH($C617,$F$555:$F616,0)),INDEX(AL$617:AL618,MATCH($C617,$F$617:$F618,0)))","v":936},{"$f":"IF($H617>$C617,INDEX(AR$555:AR616,MATCH($C617,$F$555:$F616,0)),INDEX(AM$617:AM618,MATCH($C617,$F$617:$F618,0)))","v":0},{"$f":"IF($H617>$C617,INDEX(AS$555:AS616,MATCH($C617,$F$555:$F616,0)),INDEX(AN$617:AN618,MATCH($C617,$F$617:$F618,0)))","v":4},{"$f":"IF($H617>$C617,INDEX(AT$555:AT616,MATCH($C617,$F$555:$F616,0)),INDEX(AO$617:AO618,MATCH($C617,$F$617:$F618,0)))","v":35000},null,null,{"$f":"IF($H617>$C617,INDEX(AW$555:AW616,MATCH($C617,$F$555:$F616,0)),INDEX(#REF!,MATCH($C617,$F$617:$F618,0)))","v":1.2989999999999999},{"$f":"IF($H617>$C617,INDEX(AX$555:AX616,MATCH($C617,$F$555:$F616,0)),INDEX(AX$427:AX617,MATCH($C617,$F$617:$F618,0)))","v":1.1025438452070577}]
[null,null,null,null,null,null,null,null,null,null,"Kilde:  Antal, kilometer og levetid er baseret op udtræk fra DST og egne beregninger","do.","do.","do.",null,"do.","do.","do.",null,"do.","Kilde: Bilpriser.dk",null,"Egne beregninger baseret på skats oplysninger ","Egne beregninger baseret på skats oplysninger ",null,null,null,"Kilde: CRM",null,null,null,"Egne beregninger baseret opslag på Bilpriser.dk ",null,null,null,null,"Kilde: Egne beregninger baseret bilernes årskørsel ","Kide: Opslag på internet",null,"Kilde: egne antagelser","Kilde: egne antagelser",null,"Kilde: Bilpriser.dk"]
[null,null,null,null,null,null,null,null,null,null,"Note: Afskrivningsomkostningerne er opgjort ud fra bilernes samlede kilometer i hele levetiden"]
[null,null,null,null,null,null,null,null,null,null,"Note: Afskrivningskomponenten er opdelt på en km-afhængig og en alder-afhængig del for at gøre det muligt at afspejle henholdsvis det marginale og det gennemsnitlige værditab pr. km for den danske bilpark. "]
[null,null,null,null,null,null,null,null,null,null,"Note:  Den gennemsnitlige afskrivningsomkostning beskriver de totale omkostninger per km fordelt på bilens levetid, mens den marginale afskrivningsomkostning beskriver omkostningen ved en ekstra kørt km."]

{"sheet":"Personbiler - El","index":9,"n_rows":729,"n_cols":77,"rows_kept":729,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"Personbiler - Elektricitet "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtet køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [kWh per km]","Trafikarbejde, i alt",null,"Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt",null,null,"Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,"Personbil","Elektricitet",{"$f":"SUMPRODUCT($O$21:$O$23,N21:N23)/SUM($O$21:$O$23)","v":0.15196633579059787},{"$f":"SUM(O21:O23)","v":938.16540087761064},null,{"$f":"SUM(T11:Y11)","v":1.9236640864157482},null,null,{"$f":"SUMPRODUCT($O$21:$O$23,T21:T23)/SUM($O$21:$O$23)","v":0.28879226095307353},0,1.3531205714245,0.13864422237096863,3.9222512465299474E-2,0.10388451920190661,{"$f":"SUM(AA11:AE11)","v":1.3900636557837927},{"$f":"SUMPRODUCT($O$21:$O$23,AA21:AA23)/SUM($O$21:$O$23)","v":9.4568039222501954E-2},{"$f":"SUMPRODUCT($O$21:$O$23,AB21:AB23)/SUM($O$21:$O$23)","v":0},{"$f":"SUMPRODUCT($O$21:$O$23,AC21:AC23)/SUM($O$21:$O$23)","v":1.1047031682902753},{"$f":"SUMPRODUCT($O$21:$O$23,AD21:AD23)/SUM($O$21:$O$23)","v":0.10768483290949023},{"$f":"SUMPRODUCT($O$21:$O$23,AE21:AE23)/SUM($O$21:$O$23)","v":8.3107615361525264E-2},{"$f":"SUM(AG11:AK11)","v":0.7922517148413899},{"$f":"SUMPRODUCT($O$21:$O$23,AG21:AG23)/SUM($O$21:$O$23)","v":0.28879226095307353},{"$f":"SUMPRODUCT($O$21:$O$23,AH21:AH23)/SUM($O$21:$O$23)","v":0},{"$f":"SUMPRODUCT($O$21:$O$23,AI21:AI23)/SUM($O$21:$O$23)","v":0.35395742911466932},{"$f":"SUMPRODUCT($O$21:$O$23,AJ21:AJ23)/SUM($O$21:$O$23)","v":4.5617505571740422E-2},{"$f":"SUMPRODUCT($O$21:$O$23,AK21:AK23)/SUM($O$21:$O$23)","v":0.10388451920190661},{"$f":"SUM(AM11:AQ11)","v":0.50320438590506122},{"$f":"SUMPRODUCT($O$21:$O$23,AM21:AM23)/SUM($O$21:$O$23)","v":9.4568039222501954E-2},{"$f":"SUMPRODUCT($O$21:$O$23,AN21:AN23)/SUM($O$21:$O$23)","v":0},{"$f":"SUMPRODUCT($O$21:$O$23,AO21:AO23)/SUM($O$21:$O$23)","v":0.29009765903230356},{"$f":"SUMPRODUCT($O$21:$O$23,AP21:AP23)/SUM($O$21:$O$23)","v":3.5431072288730422E-2},{"$f":"SUMPRODUCT($O$21:$O$23,AQ21:AQ23)/SUM($O$21:$O$23)","v":8.3107615361525264E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtede køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.]",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,"Størrelse","Køretøjskategori","Drivmiddel","Brændstof-effektivitet [kWh per km]","Trafikarbejde, i alt for kategori [km. per år]",null,null,null,"Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,"Lille","Personbil","Elektricitet",{"$f":"SUMPRODUCT($U$33:$U$95,Q33:Q95)/SUM($U$33:$U$95)","v":0.16582451601550133},{"$f":"T33","v":207.48930097958592},null,null,null,{"$f":"SUM(T21:Y21)","v":1.7870620232088823},{"$f":"SUMPRODUCT($U$33:$U$95,W33:W95)/SUM($U$33:$U$95)","v":0.31512793048819848},{"$f":"SUMPRODUCT($U$33:$U$95,X33:X95)/SUM($U$33:$U$95)","v":0},1.2349027490040818,0.1269236315124577,4.3612416350561616E-2,6.6495295853582673E-2,{"$f":"SUM(AA21:AE21)","v":1.2535590385419895},{"$f":"SUMPRODUCT($U$33:$U$95,AD33:AD95)/SUM($U$33:$U$95)","v":0.10319192900863877},{"$f":"SUMPRODUCT($U$33:$U$95,AE33:AE95)/SUM($U$33:$U$95)","v":0},0.99858941148158553,9.8581461368899101E-2,5.319623668286607E-2,{"$f":"SUM(AG21:AK21)","v":0.69426694937968991},{"$f":"SUMPRODUCT($U$33:$U$95,AJ33:AJ95)/SUM($U$33:$U$95)","v":0.31512793048819848},{"$f":"SUMPRODUCT($U$33:$U$95,AK33:AK95)/SUM($U$33:$U$95)","v":0},{"$f":"SUMPRODUCT($U$33:$U$95,AL33:AL95)/SUM($U$33:$U$95)","v":0.26166286666658567},5.0980856371323144E-2,6.6495295853582673E-2,{"$f":"SUM(AM21:AQ21)","v":0.40813821951554408},{"$f":"SUMPRODUCT($U$33:$U$95,AP33:AP95)/SUM($U$33:$U$95)","v":0.10319192900863877},{"$f":"SUMPRODUCT($U$33:$U$95,AQ33:AQ95)/SUM($U$33:$U$95)","v":0},0.21215327217640964,3.9596781647629642E-2,5.319623668286607E-2]
[null,null,null,null,null,null,null,null,null,null,"Mellem","Personbil","Elektricitet",{"$f":"SUMPRODUCT($U$96:$U$158,Q96:Q158)/SUM($U$96:$U$158)","v":0.12493333333333331},{"$f":"T96","v":466.23530653124948},null,null,null,{"$f":"SUM(T22:Y22)","v":1.7113363441862612},{"$f":"SUMPRODUCT($U$96:$U$158,W96:W158)/SUM($U$96:$U$158)","v":0.23741955489045602},{"$f":"SUMPRODUCT($U$96:$U$158,X96:X158)/SUM($U$96:$U$158)","v":0},1.2098904806394681,0.12072290574811183,3.6692022385913438E-2,0.10661138052231171,{"$f":"SUM(AA22:AE22)","v":1.2650416133433735},{"$f":"SUMPRODUCT($U$96:$U$158,AD96:AD158)/SUM($U$96:$U$158)","v":7.7745510579031493E-2},{"$f":"SUMPRODUCT($U$96:$U$158,AE96:AE158)/SUM($U$96:$U$158)","v":0},1.0082416346586387,9.3765363687853917E-2,8.5289104417849371E-2,{"$f":"SUM(AG22:AK22)","v":0.73300707904830065},{"$f":"SUMPRODUCT($U$96:$U$158,AJ96:AJ158)/SUM($U$96:$U$158)","v":0.23741955489045602},{"$f":"SUMPRODUCT($U$96:$U$158,AK96:AK158)/SUM($U$96:$U$158)","v":0},{"$f":"SUMPRODUCT($U$96:$U$158,AL96:AL158)/SUM($U$96:$U$158)","v":0.35164430594243484},3.7331837693098079E-2,0.10661138052231171,{"$f":"SUM(AM22:AQ22)","v":0.48506701299299004},{"$f":"SUMPRODUCT($U$96:$U$158,AP96:AP158)/SUM($U$96:$U$158)","v":7.7745510579031493E-2},{"$f":"SUMPRODUCT($U$96:$U$158,AQ96:AQ158)/SUM($U$96:$U$158)","v":0},0.29303679590438253,2.8995602091726649E-2,8.5289104417849371E-2]
[null,null,null,null,null,null,null,null,null,null,"Stor","Personbil","Elektricitet",{"$f":"SUMPRODUCT($U$159:$U$221,Q159:Q221)/SUM($U$159:$U$221)","v":0.18875459351570392},{"$f":"T159","v":264.44079336677515},null,null,null,2.4052015790597037,{"$f":"SUMPRODUCT($U$159:$U$221,W159:W221)/SUM($U$159:$U$221)","v":0.35870356117417856},{"$f":"SUMPRODUCT($U$159:$U$221,X159:X221)/SUM($U$159:$U$221)","v":0},1.6984071569641108,0.17943765524514466,4.0239548172582372E-2,0.12841365750368666,1.7175960942916015,{"$f":"SUMPRODUCT($U$159:$U$221,AD159:AD221)/SUM($U$159:$U$221)","v":0.11746122396224068},{"$f":"SUMPRODUCT($U$159:$U$221,AE159:AE221)/SUM($U$159:$U$221)","v":0},1.3580348917088234,0.13936905261758809,0.10273092600294931,0.9735880767963716,{"$f":"SUMPRODUCT($U$159:$U$221,AJ159:AJ221)/SUM($U$159:$U$221)","v":0.35870356117417856},{"$f":"SUMPRODUCT($U$159:$U$221,AK159:AK221)/SUM($U$159:$U$221)","v":0},0.43045316821859886,5.6017689899907547E-2,0.12841365750368666,0.60977453974367013,{"$f":"SUMPRODUCT($U$159:$U$221,AP159:AP221)/SUM($U$159:$U$221)","v":0.11746122396224068},{"$f":"SUMPRODUCT($U$159:$U$221,AQ159:AQ221)/SUM($U$159:$U$221)","v":0},0.3460735044193286,4.3508885359151518E-2,0.10273092600294931]
[null,null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige og marginale kørselsomkostninger for konkrete køretøjer, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.]",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] "]
[null,null,null,null,null,null,null,null,null,null,"Kategori","Mærke","Model","Variant","Årgang",null,"Brændstof-effektivitet [kWh per km]",null,null,"Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K238","v":"Lille personbil, elektricitet   "},{"$f":"L238","v":"RENAULT"},{"$f":"M238","v":"Zoe"},{"$f":"N238","v":"R110 - 52 kWh Aut."},{"$f":"O238","v":2021},null,{"$f":"AB238","v":0.14549999999999999},null,null,{"$f":"Q238","v":207.48930097958592},{"$f":"T238","v":0.10764284301061022},{"$f":"IFERROR(SUM(W33:AB33),0)","v":1.5710180028879972},{"$f":"$AB238*AF238","v":0.27650383060214528},{"$f":"IFERROR((1+Moms)*AH238/U238,0)","v":0},{"$f":"IFERROR((X238/V238)*(SUM(X238:Z238)/X238),0)","v":1.1015351084999523},{"$f":"AM238*(1+AN238)*(1+Moms)","v":8.6844324468749998E-2},{"$f":"IFERROR(AA238/U238,0)","v":3.9639443463567264E-2},{"$f":"IFERROR((1+Moms)*(AP238*(1-AQ238)*AR238*(V238-AS238)/AS238)/V238,0)","v":6.6495295853582589E-2},{"$f":"SUM(AD33:AH33)","v":1.1291381274145424},{"$f":"$AB238*AE238","v":9.0544064481716244E-2},{"$f":"IFERROR(AH238/U238,0)","v":0},{"$f":"IFERROR(X238/V238,0)","v":0.91794592374996031},{"$f":"AM238","v":6.7451902499999994E-2},{"$f":"IFERROR((AP238*(1-AQ238)*AR238*(V238-AS238)/AS238)/V238,0)","v":5.3196236682866077E-2},{"$f":"SUM(AJ33:AN33)","v":0.67458267823969453},{"$f":"$AB238*AF238","v":0.27650383060214528},{"$f":"X33*AO238","v":0},{"$f":"IF(X238=0,0,AJ238*SUM(X238:Z238)/X238)","v":0.2915110551041098},{"$f":"Z33*AO238","v":4.007249667985692E-2},{"$f":"AB33","v":6.6495295853582589E-2},{"$f":"SUM(AP33:AT33)","v":0.41779044968391543},{"$f":"$AB238*AE238","v":9.0544064481716244E-2},{"$f":"AE33*AO238","v":0},{"$f":"AJ238","v":0.24292587925342485},{"$f":"AG33*AO238","v":3.1124269265908285E-2},{"$f":"AH33","v":5.3196236682866077E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K239","v":"Lille personbil, elektricitet   "},"SEAT","Mii Electric","Elektro motor 82 Aut. 1 trins",2021,null,{"$f":"AB239","v":0.12280000000000001},null,null,null,{"$f":"T239","v":0.10764284301061022},1.1369954957898913,{"$f":"$AB239*AF239","v":0.23336543228827111},{"$f":"IFERROR((1+Moms)*AH239/U239,0)","v":0},{"$f":"IFERROR((X239/V239)*(SUM(X239:Z239)/X239),0)","v":0.71065099971572054},8.6844324468749998E-2,3.9639443463567264E-2,6.6495295853582589E-2,{"$f":"SUM(AD34:AH34)","v":0.78927525144325017},{"$f":"$AB239*AE239","v":7.6417945830616882E-2},{"$f":"IFERROR(AH239/U239,0)","v":0},0.59220916642976718,{"$f":"AM239","v":6.7451902499999994E-2},5.3196236682866077E-2,{"$f":"SUM(AJ34:AN34)","v":0.52800042407787406},{"$f":"$AB239*AF239","v":0.23336543228827111},{"$f":"X34*AO239","v":0},{"$f":"IF(X239=0,0,AJ239*SUM(X239:Z239)/X239)","v":0.18806719925616344},{"$f":"Z34*AO239","v":4.007249667985692E-2},{"$f":"AB34","v":6.6495295853582589E-2},{"$f":"SUM(AP34:AT34)","v":0.31746111782619413},{"$f":"$AB239*AE239","v":7.6417945830616882E-2},{"$f":"AE34*AO239","v":0},{"$f":"AJ239","v":0.15672266604680288},{"$f":"AG34*AO239","v":3.1124269265908285E-2},{"$f":"AH34","v":5.3196236682866077E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K240","v":"Lille personbil, elektricitet   "},"PEUGEOT","e-208","EL 50 kWh 136 5D",2021,null,0.14630000000000001,null,null,null,0.10764284301061022,1.6317631638311247,0.27802412657796471,0,1.1607599734672605,8.6844324468749998E-2,3.9639443463567264E-2,6.6495295853582589E-2,1.1789900183346216,9.1041901262371744E-2,{"$f":"IFERROR(AH240/U240,0)","v":0},0.96729997788938382,6.7451902499999994E-2,5.3196236682866077E-2,0.69177628570762717,0.27802412657796471,0,0.307184366596223,4.007249667985692E-2,6.6495295853582589E-2,0.43134937937466533,9.1041901262371744E-2,{"$f":"AE35*AO240","v":0},0.25598697216351918,3.1124269265908285E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K241","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,4.6847732377325431E-2,1.6831644861460966,0.33636548465003246,0,1.1350098190741644,0.1033552972125,4.1938589355817006E-2,6.6495295853582589E-2,1.1516264386622235,0.11014638772002595,0,0.90800785525933148,8.0275958999999994E-2,5.3196236682866077E-2,0.72669132750095122,0.33636548465003246,0,0.27782265107544585,4.6007895921890279E-2,6.6495295853582589E-2,0.42133503335792077,0.11014638772002595,0,0.22225812086035668,3.5734288094672058E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K242","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,4.6847732377325431E-2,1.9576781199154933,0.292656975345226,0,1.4532319621483678,0.1033552972125,4.1938589355817006E-2,6.6495295853582589E-2,1.3918913456777409,9.5833580276180774E-2,0,1.1625855697186942,8.0275958999999994E-2,5.3196236682866077E-2,0.76087581782843083,0.292656975345226,0,0.35571565070773198,4.6007895921890279E-2,6.6495295853582589E-2,0.46933662561990452,9.5833580276180774E-2,0,0.28457252056618559,3.5734288094672058E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K243","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,4.6847732377325431E-2,2.0763702584836849,0.39147621377348407,0,1.465479664223607,0.1033552972125,4.9563787420511013E-2,6.6495295853582589E-2,1.4340488980805388,0.12819297101878727,0,1.1723837313788856,8.0275958999999994E-2,5.3196236682866077E-2,0.86269299425065338,0.39147621377348407,0,0.35871358870169651,4.6007895921890279E-2,6.6495295853582589E-2,0.5040943667576826,0.12819297101878727,0,0.28697087096135721,3.5734288094672058E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K244","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,4.6847732377325431E-2,1.6996754588898466,0.33636548465003246,0,1.1350098190741644,0.11986626995624999,4.1938589355817006E-2,6.6495295853582589E-2,1.1644504951622234,0.11014638772002595,0,0.90800785525933148,9.3100015499999994E-2,5.3196236682866077E-2,0.7095417556824648,0.33636548465003246,0,0.25527547520783261,5.14054999710171E-2,6.6495295853582589E-2,0.40748960648839472,0.11014638772002595,0,0.20422038016626612,3.9926601919236582E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K245","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,4.6847732377325431E-2,1.9741890926592434,0.292656975345226,0,1.4532319621483678,0.11986626995624999,4.1938589355817006E-2,6.6495295853582589E-2,1.4047154021777408,9.5833580276180774E-2,0,1.1625855697186942,9.3100015499999994E-2,5.3196236682866077E-2,0.73740470543444925,0.292656975345226,0,0.32684693426462352,5.14054999710171E-2,6.6495295853582589E-2,0.45043396628998222,9.5833580276180774E-2,0,0.26147754741169882,3.9926601919236582E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K246","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,4.6847732377325431E-2,2.0928812312274347,0.39147621377348407,0,1.465479664223607,0.11986626995624999,4.9563787420511013E-2,6.6495295853582589E-2,1.4468729545805388,0.12819297101878727,0,1.1723837313788856,9.3100015499999994E-2,5.3196236682866077E-2,0.83897857903406736,0.39147621377348407,0,0.32960156943598357,5.14054999710171E-2,6.6495295853582589E-2,0.48499706516967678,0.12819297101878727,0,0.26368125554878685,3.9926601919236582E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K247","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,4.3240384842951125E-2,1.7175028111167745,0.33636548465003246,0,1.1350098190741644,0.13637724270000001,4.3254968838994844E-2,6.6495295853582589E-2,1.1772745516622236,0.11014638772002595,0,0.90800785525933148,0.10592407199999999,5.3196236682866077E-2,0.69185438867107185,0.33636548465003246,0,0.23272829934021938,5.626530882723739E-2,6.6495295853582589E-2,0.39322647461466942,0.11014638772002595,0,0.18618263947217553,4.3701210739601849E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K248","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,4.3240384842951125E-2,1.9920164448861712,0.292656975345226,0,1.4532319621483678,0.13637724270000001,4.3254968838994844E-2,6.6495295853582589E-2,1.417539458677741,9.5833580276180774E-2,0,1.1625855697186942,0.10592407199999999,5.3196236682866077E-2,0.71339579784756102,0.292656975345226,0,0.29797821782151512,5.626530882723739E-2,6.6495295853582589E-2,0.43111360195586079,9.5833580276180774E-2,{"$f":"AE43*AO248","v":0},0.23838257425721207,4.3701210739601849E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K249","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,4.3240384842951125E-2,2.1109479251785768,0.39147621377348407,0,1.465479664223607,0.13637724270000001,5.1119508627902994E-2,6.6495295853582589E-2,1.459697011080539,0.12819297101878727,0,1.1723837313788856,0.10592407199999999,5.3196236682866077E-2,0.81472636862457459,0.39147621377348407,0,0.30048955017027063,5.626530882723739E-2,6.6495295853582589E-2,0.46548205857747171,0.12819297101878727,0,0.2403916401362165,4.3701210739601849E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K250","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,2.0682696850012894E-2,1.7350516572320649,0.33636548465003246,0,1.1350098190741644,0.15288821544375,4.4292842210535331E-2,6.6495295853582589E-2,1.1900986081622236,0.11014638772002595,0,0.90800785525933148,0.11874812849999999,5.3196236682866077E-2,0.67362922646677237,0.33636548465003246,0,0.2101811234726062,6.0587322490551127E-2,6.6495295853582589E-2,0.37854563773674488,0.11014638772002595,0,0.16814489877808497,4.7058114555767867E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K251","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,2.0682696850012894E-2,2.0095652910014619,0.292656975345226,0,1.4532319621483678,0.15288821544375,4.4292842210535331E-2,6.6495295853582589E-2,1.430363515177741,9.5833580276180774E-2,0,1.1625855697186942,0.11874812849999999,5.3196236682866077E-2,0.68884909506776637,0.292656975345226,0,0.26910950137840667,6.0587322490551127E-2,6.6495295853582589E-2,0.41137553261754001,9.5833580276180774E-2,0,0.21528760110272532,4.7058114555767867E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K252","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,2.0682696850012894E-2,2.1206322315049593,0.39147621377348407,0,1.465479664223607,0.15288821544375,4.4292842210535331E-2,6.6495295853582589E-2,1.4725210675805389,0.12819297101878727,0,1.1723837313788856,0.11874812849999999,5.3196236682866077E-2,0.78993636302217551,0.39147621377348407,0,0.27137753090455774,6.0587322490551127E-2,6.6495295853582589E-2,0.44554934698106741,0.12819297101878727,0,0.21710202472364618,4.7058114555767867E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K253","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,1.8917624218787562E-2,1.7525005507306974,0.33636548465003246,0,1.1350098190741644,0.16939918818749999,4.5230762965417844E-2,6.6495295853582589E-2,1.2029226646622235,0.11014638772002595,0,0.90800785525933148,0.13157218500000001,5.3196236682866077E-2,0.65404338727405253,0.33636548465003246,0,0.18763394760499305,6.3548659165444402E-2,6.6495295853582589E-2,0.36280796436295981,0.11014638772002595,0,0.15010715808399444,4.9358181876073319E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K254","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,1.8917624218787562E-2,2.0270141845000942,0.292656975345226,0,1.4532319621483678,0.16939918818749999,4.5230762965417844E-2,6.6495295853582589E-2,1.4431875716777409,9.5833580276180774E-2,0,1.1625855697186942,0.13157218500000001,5.3196236682866077E-2,0.66294171529955126,0.292656975345226,0,0.24024078493529824,6.3548659165444402E-2,6.6495295853582589E-2,0.39058062678335881,9.5833580276180774E-2,0,0.19219262794823858,4.9358181876073319E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K255","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,1.8917624218787562E-2,2.138081125003592,0.39147621377348407,0,1.465479664223607,0.16939918818749999,4.5230762965417844E-2,6.6495295853582589E-2,1.4853451240805389,0.12819297101878727,0,1.1723837313788856,0.13157218500000001,5.3196236682866077E-2,0.76378568043135586,0.39147621377348407,0,0.24226551163884483,6.3548659165444402E-2,6.6495295853582589E-2,0.42455979888880258,0.12819297101878727,0,0.19381240931107585,4.9358181876073319E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K256","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,1.7721973966607758E-2,1.7700887407894474,0.33636548465003246,0,1.1350098190741644,0.18591016093124998,4.6307980280418014E-2,6.6495295853582589E-2,1.2157467211622235,0.11014638772002595,0,0.90800785525933148,0.14439624149999999,5.3196236682866077E-2,0.63375934386825972,0.33636548465003246,0,0.16508677173737984,6.581179162726486E-2,6.6495295853582589E-2,0.34652799645474919,0.11014638772002595,0,0.13206941738990388,5.1115954661953289E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K257","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,1.7721973966607758E-2,2.0446023745588442,0.292656975345226,0,1.4532319621483678,0.18591016093124998,4.6307980280418014E-2,6.6495295853582589E-2,1.4560116281777409,9.5833580276180774E-2,0,1.1625855697186942,0.14439624149999999,5.3196236682866077E-2,0.63633613131826328,0.292656975345226,0,0.21137206849218984,6.581179162726486E-2,6.6495295853582589E-2,0.36924342641475205,9.5833580276180774E-2,0,0.16909765479375188,5.1115954661953289E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K258","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,1.7721973966607758E-2,2.1556693150623416,0.39147621377348407,0,1.465479664223607,0.18591016093124998,4.6307980280418014E-2,6.6495295853582589E-2,1.4981691805805388,0.12819297101878727,0,1.1723837313788856,0.14439624149999999,5.3196236682866077E-2,0.73693679362746345,0.39147621377348407,0,0.21315349237313194,6.581179162726486E-2,6.6495295853582589E-2,0.40302795626211219,0.12819297101878727,0,0.17052279389850555,5.1115954661953289E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K259","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,1.5898946101980744E-2,1.7876414063411414,0.33636548465003246,0,1.1350098190741644,0.20242113367499998,4.7349673088361972E-2,6.6495295853582589E-2,1.2285707776622234,0.11014638772002595,0,0.90800785525933148,0.15722029799999998,5.3196236682866077E-2,0.61277709624939425,0.33636548465003246,0,0.14253959586976664,6.7376719876012514E-2,6.6495295853582589E-2,0.32970573401211312,0.11014638772002595,0,0.11403167669581332,5.2331432913407784E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K260","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,1.5898946101980744E-2,2.0621550401105382,0.292656975345226,0,1.4532319621483678,0.20242113367499998,4.7349673088361972E-2,6.6495295853582589E-2,1.4688356846777408,9.5833580276180774E-2,0,1.1625855697186942,0.15722029799999998,5.3196236682866077E-2,0.60903234312390253,0.292656975345226,0,0.18250335204908141,6.7376719876012514E-2,6.6495295853582589E-2,0.34736393151171974,9.5833580276180774E-2,0,0.14600268163926511,5.2331432913407784E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K261","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,1.5898946101980744E-2,2.173221980614036,0.39147621377348407,0,1.465479664223607,0.20242113367499998,4.7349673088361972E-2,6.6495295853582589E-2,1.5109932370805388,0.12819297101878727,0,1.1723837313788856,0.15722029799999998,5.3196236682866077E-2,0.70938970261049816,0.39147621377348407,0,0.184041473107419,6.7376719876012514E-2,6.6495295853582589E-2,0.38095381910099635,0.12819297101878727,0,0.1472331784859352,5.2331432913407784E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K262","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,5.9349646154602418E-3,1.8052175046553862,0.33636548465003246,0,1.1350098190741644,0.21893210641874999,4.8414798658856818E-2,6.6495295853582589E-2,1.2413948341622234,0.11014638772002595,0,0.90800785525933148,0.17004435449999999,5.3196236682866077E-2,0.59109664441745591,0.33636548465003246,0,0.11999242000215347,6.8243443911687393E-2,6.6495295853582589E-2,0.3123411770350516,0.11014638772002595,0,9.5993936001722791E-2,5.3004616630436804E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K263","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,5.9349646154602418E-3,2.0797311384247834,0.292656975345226,0,1.4532319621483678,0.21893210641874999,4.8414798658856818E-2,6.6495295853582589E-2,1.481659741177741,9.5833580276180774E-2,0,1.1625855697186942,0.17004435449999999,5.3196236682866077E-2,0.58103035071646891,0.292656975345226,0,0.15363463560597296,6.8243443911687393E-2,6.6495295853582589E-2,0.32494214207426209,9.5833580276180774E-2,0,0.12290770848477837,5.3004616630436804E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K264","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,5.9349646154602418E-3,2.1907980789282808,0.39147621377348407,0,1.465479664223607,0.21893210641874999,4.8414798658856818E-2,6.6495295853582589E-2,1.5238172935805387,0.12819297101878727,0,1.1723837313788856,0.17004435449999999,5.3196236682866077E-2,0.68114440738046012,0.39147621377348407,0,0.15492945384170609,6.8243443911687393E-2,6.6495295853582589E-2,0.35833738740545507,0.12819297101878727,0,0.12394356307336488,5.3004616630436804E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K265","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,4.3693603703310107E-3,1.82281756284954,0.33636548465003246,0,1.1350098190741644,0.23544307916250004,4.950388410926055E-2,6.6495295853582589E-2,1.2542188906622236,0.11014638772002595,0,0.90800785525933148,0.18286841100000001,5.3196236682866077E-2,0.5654284132234535,0.33636548465003246,0,9.744524413454024E-2,6.5122388585298202E-2,6.6495295853582589E-2,0.2918793156991053,0.11014638772002595,0,7.7956195307632203E-2,5.0580495988581116E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K266","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,4.3693603703310107E-3,2.0973311966189372,0.292656975345226,0,1.4532319621483678,0.23544307916250004,4.950388410926055E-2,6.6495295853582589E-2,1.494483797677741,9.5833580276180774E-2,0,1.1625855697186942,0.18286841100000001,5.3196236682866077E-2,0.54904057894697134,0.292656975345226,0,0.1247659191628645,6.5122388585298202E-2,6.6495295853582589E-2,0.29942304827791955,9.5833580276180774E-2,0,9.9812735330291599E-2,5.0580495988581116E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K267","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,4.3693603703310107E-3,2.2083981371224346,0.39147621377348407,0,1.465479664223607,0.23544307916250004,4.950388410926055E-2,6.6495295853582589E-2,1.5366413500805389,0.12819297101878727,0,1.1723837313788856,0.18286841100000001,5.3196236682866077E-2,0.648911332788358,0.39147621377348407,0,0.12581743457599312,6.5122388585298202E-2,6.6495295853582589E-2,0.332623651351029,0.12819297101878727,0,0.1006539476607945,5.0580495988581116E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K268","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,3.2887147422688504E-3,1.8404421198984062,0.33636548465003246,0,1.1350098190741644,0.25195405190624998,5.061746841437683E-2,6.6495295853582589E-2,1.2670429471622235,0.11014638772002595,0,0.90800785525933148,0.19569246749999999,5.3196236682866077E-2,0.53860060018050371,0.33636548465003246,0,7.489806826692709E-2,6.0841751409961592E-2,6.6495295853582589E-2,0.27051680826688929,0.11014638772002595,0,5.9918454613541672E-2,4.7255729250455611E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K269","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,3.2887147422688504E-3,2.1149557536678034,0.292656975345226,0,1.4532319621483678,0.25195405190624998,5.061746841437683E-2,6.6495295853582589E-2,1.5073078541777409,9.5833580276180774E-2,0,1.1625855697186942,0.19569246749999999,5.3196236682866077E-2,0.51589122532852627,0.292656975345226,0,9.5897202719756117E-2,6.0841751409961592E-2,6.6495295853582589E-2,0.2730033083853074,9.5833580276180774E-2,0,7.6717762175804893E-2,4.7255729250455611E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K270","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,3.2887147422688504E-3,{"$f":"IFERROR(SUM(W65:AB65),0)","v":2.2260226941713008},0.39147621377348407,{"$f":"IFERROR((1+Moms)*AH270/U270,0)","v":0},{"$f":"IFERROR((X270/V270)*(SUM(X270:Z270)/X270),0)","v":1.465479664223607},{"$f":"AM270*(1+AN270)*(1+Moms)","v":0.25195405190624998},{"$f":"IFERROR(AA270/U270,0)","v":5.061746841437683E-2},{"$f":"IFERROR((1+Moms)*(AP270*(1-AQ270)*AR270*(V270-AS270)/AS270)/V270,0)","v":6.6495295853582589E-2},1.5494654065805389,0.12819297101878727,{"$f":"IFERROR(AH270/U270,0)","v":0},{"$f":"IFERROR(X270/V270,0)","v":1.1723837313788856},0.19569246749999999,{"$f":"IFERROR((AP270*(1-AQ270)*AR270*(V270-AS270)/AS270)/V270,0)","v":5.3196236682866077E-2},0.6155186763473085,0.39147621377348407,0,9.6705415310280249E-2,6.0841751409961592E-2,6.6495295853582589E-2,0.30600926920033311,0.12819297101878727,0,7.7364332248224199E-2,4.7255729250455611E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K271","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,3.8924138433655897E-4,1.8580917269009665,0.33636548465003246,0,1.1350098190741644,0.26846502464999999,5.1756102673186963E-2,6.6495295853582589E-2,1.2798670036622235,0.11014638772002595,0,0.90800785525933148,0.20851652399999998,5.3196236682866077E-2,0.51061320528860654,0.33636548465003246,0,5.2350892399313918E-2,5.5401532385677639E-2,6.6495295853582589E-2,0.24825365473840347,0.11014638772002595,0,4.1880713919451133E-2,4.3030316416060303E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K272","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,3.8924138433655897E-4,2.1326053606703637,0.292656975345226,0,1.4532319621483678,0.26846502464999999,5.1756102673186963E-2,6.6495295853582589E-2,1.5201319106777409,9.5833580276180774E-2,0,1.1625855697186942,0.20851652399999998,5.3196236682866077E-2,0.48158228986113399,0.292656975345226,0,6.7028486276647731E-2,5.5401532385677639E-2,6.6495295853582589E-2,0.24568292239642534,9.5833580276180774E-2,0,5.362278902131818E-2,4.3030316416060303E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K273","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,3.8924138433655897E-4,2.2436723011738611,0.39147621377348407,0,1.465479664223607,0.26846502464999999,5.1756102673186963E-2,6.6495295853582589E-2,1.5622894630805388,0.12819297101878727,0,1.1723837313788856,0.20851652399999998,5.3196236682866077E-2,0.58096643805731174,0.39147621377348407,0,6.7593396044567364E-2,5.5401532385677639E-2,6.6495295853582589E-2,0.27849424095336756,0.12819297101878727,0,5.4074716835653895E-2,4.3030316416060303E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K274","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,1.0618914692474316E-3,1.8757669473531113,0.33636548465003246,0,1.1350098190741644,0.28497599739375001,5.292035038158175E-2,6.6495295853582589E-2,1.2926910601622235,0.11014638772002595,0,0.90800785525933148,0.22134058049999999,5.3196236682866077E-2,0.4672141051164076,0.33636548465003246,0,1.5551593100346196E-2,4.8801731512446309E-2,6.6495295853582589E-2,0.21368815636856417,0.11014638772002595,0,1.2441274480276958E-2,3.7904257485395186E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K275","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,1.0618914692474316E-3,2.1502805811225083,0.292656975345226,0,1.4532319621483678,0.28497599739375001,5.292035038158175E-2,6.6495295853582589E-2,1.5329559671777409,9.5833580276180774E-2,0,1.1625855697186942,0.22134058049999999,5.3196236682866077E-2,0.42350559581160113,0.292656975345226,0,1.5551593100346197E-2,4.8801731512446309E-2,6.6495295853582589E-2,0.199375348924719,9.5833580276180774E-2,0,1.2441274480276958E-2,3.7904257485395186E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K276","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,1.0618914692474316E-3,2.2613475216260057,0.39147621377348407,0,1.465479664223607,0.28497599739375001,5.292035038158175E-2,6.6495295853582589E-2,1.5751135195805388,0.12819297101878727,0,1.1723837313788856,0.22134058049999999,5.3196236682866077E-2,0.5223248342398592,0.39147621377348407,0,1.5551593100346197E-2,4.8801731512446309E-2,6.6495295853582589E-2,0.2317347396673255,0.12819297101878727,0,1.2441274480276958E-2,3.7904257485395186E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K277","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,1.9594902960829965E-4,1.8934683574265083,0.33636548465003246,0,1.1350098190741644,0.30148697013750003,5.4110787711228785E-2,6.6495295853582589E-2,1.3055151166622236,0.11014638772002595,0,0.90800785525933148,0.23416463700000001,5.3196236682866077E-2,0.47004158555763398,0.33636548465003246,0,1.5551593100346196E-2,5.1629211953672684E-2,6.6495295853582589E-2,0.21588425768213806,0.11014638772002595,0,1.2441274480276958E-2,4.0100358798969074E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K278","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,1.9594902960829965E-4,2.1679819911959051,0.292656975345226,0,1.4532319621483678,0.30148697013750003,5.4110787711228785E-2,6.6495295853582589E-2,1.5457800236777408,9.5833580276180774E-2,0,1.1625855697186942,0.23416463700000001,5.3196236682866077E-2,0.42633307625282751,0.292656975345226,0,1.5551593100346197E-2,5.1629211953672684E-2,6.6495295853582589E-2,0.2015714502382929,9.5833580276180774E-2,0,1.2441274480276958E-2,4.0100358798969074E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K279","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,1.9594902960829965E-4,2.2790489316994025,0.39147621377348407,0,1.465479664223607,0.30148697013750003,5.4110787711228785E-2,6.6495295853582589E-2,1.587937576080539,0.12819297101878727,0,1.1723837313788856,0.23416463700000001,5.3196236682866077E-2,0.52515231468108559,0.39147621377348407,0,1.5551593100346197E-2,5.1629211953672684E-2,6.6495295853582589E-2,0.23393084098089936,0.12819297101878727,0,1.2441274480276958E-2,4.0100358798969074E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K280","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,1.3414670566984198E-4,1.9111965462537419,0.33636548465003246,0,1.1350098190741644,0.31799794288125005,5.5328003794712442E-2,6.6495295853582589E-2,1.3183391731622236,0.11014638772002595,0,0.90800785525933148,0.2469886935,5.3196236682866077E-2,0.47286906599886036,0.33636548465003246,0,1.5551593100346196E-2,5.4456692394899066E-2,6.6495295853582589E-2,0.21808035899571196,0.11014638772002595,0,1.2441274480276958E-2,4.2296460112542955E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K281","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,1.3414670566984198E-4,2.1857101800231389,0.292656975345226,0,1.4532319621483678,0.31799794288125005,5.5328003794712442E-2,6.6495295853582589E-2,1.558604080177741,9.5833580276180774E-2,0,1.1625855697186942,0.2469886935,5.3196236682866077E-2,0.4291605566940539,0.292656975345226,0,1.5551593100346197E-2,5.4456692394899066E-2,6.6495295853582589E-2,0.20376755155186677,9.5833580276180774E-2,0,1.2441274480276958E-2,4.2296460112542955E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K282","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,1.3414670566984198E-4,2.2967771205266363,0.39147621377348407,0,1.465479664223607,0.31799794288125005,5.5328003794712442E-2,6.6495295853582589E-2,1.6007616325805389,0.12819297101878727,0,1.1723837313788856,0.2469886935,5.3196236682866077E-2,0.52797979512231197,0.39147621377348407,0,1.5551593100346197E-2,5.4456692394899066E-2,6.6495295853582589E-2,0.23612694229447326,0.12819297101878727,0,1.2441274480276958E-2,4.2296460112542955E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K283","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,5.622663349075947E-5,1.928952116219868,0.33636548465003246,0,1.1350098190741644,0.33450891562500001,5.65726010170884E-2,6.6495295853582589E-2,1.3311632296622236,0.11014638772002595,0,0.90800785525933148,0.25981274999999998,5.3196236682866077E-2,0.47569654644008669,0.33636548465003246,0,1.5551593100346196E-2,5.7284172836125434E-2,6.6495295853582589E-2,0.22027646030928583,0.11014638772002595,0,1.2441274480276958E-2,4.4492561426116836E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K284","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,5.622663349075947E-5,2.2034657499892649,0.292656975345226,0,1.4532319621483678,0.33450891562500001,5.65726010170884E-2,6.6495295853582589E-2,1.5714281366777409,9.5833580276180774E-2,0,1.1625855697186942,0.25981274999999998,5.3196236682866077E-2,0.43198803713528022,0.292656975345226,0,1.5551593100346197E-2,5.7284172836125434E-2,6.6495295853582589E-2,0.20596365286544063,9.5833580276180774E-2,0,1.2441274480276958E-2,4.4492561426116836E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K285","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,5.622663349075947E-5,2.3145326904927623,0.39147621377348407,0,1.465479664223607,0.33450891562500001,5.65726010170884E-2,6.6495295853582589E-2,1.6135856890805389,0.12819297101878727,0,1.1723837313788856,0.25981274999999998,5.3196236682866077E-2,0.53080727556353824,0.39147621377348407,0,1.5551593100346197E-2,5.7284172836125434E-2,6.6495295853582589E-2,0.23832304360804715,0.12819297101878727,0,1.2441274480276958E-2,4.4492561426116836E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K286","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,0,1.9467356832605258,0.33636548465003246,0,1.1350098190741644,0.35101988836874998,5.7845195313996331E-2,6.6495295853582589E-2,1.3439872861622235,0.11014638772002595,0,0.90800785525933148,0.2726368065,5.3196236682866077E-2,0.47852402688131307,0.33636548465003246,0,1.5551593100346196E-2,6.0111653277351802E-2,6.6495295853582589E-2,0.22247256162285972,0.11014638772002595,0,1.2441274480276958E-2,4.6688662739690724E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K287","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,0,2.221249317029923,0.292656975345226,0,1.4532319621483678,0.35101988836874998,5.7845195313996331E-2,6.6495295853582589E-2,1.5842521931777409,9.5833580276180774E-2,0,1.1625855697186942,0.2726368065,5.3196236682866077E-2,0.4348155175765066,0.292656975345226,0,1.5551593100346197E-2,6.0111653277351802E-2,6.6495295853582589E-2,0.20815975417901453,9.5833580276180774E-2,0,1.2441274480276958E-2,4.6688662739690724E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K288","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,0,2.3323162575334204,0.39147621377348407,0,1.465479664223607,0.35101988836874998,5.7845195313996331E-2,6.6495295853582589E-2,1.6264097455805389,0.12819297101878727,0,1.1723837313788856,0.2726368065,5.3196236682866077E-2,0.53363475600476462,0.39147621377348407,0,1.5551593100346197E-2,6.0111653277351802E-2,6.6495295853582589E-2,0.24051914492162102,0.12819297101878727,0,1.2441274480276958E-2,4.6688662739690724E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K289","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,0,1.9645478771667582,0.33636548465003246,0,1.1350098190741644,0.3675308611125,5.914641647647885E-2,6.6495295853582589E-2,1.3568113426622235,0.11014638772002595,0,0.90800785525933148,0.28546086300000001,5.3196236682866077E-2,0.48135150732253945,0.33636548465003246,0,1.5551593100346196E-2,6.2939133718578177E-2,6.6495295853582589E-2,0.22466866293643359,0.11014638772002595,0,1.2441274480276958E-2,4.8884764053264605E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K290","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,0,2.2390615109361551,0.292656975345226,0,1.4532319621483678,0.3675308611125,5.914641647647885E-2,6.6495295853582589E-2,1.5970762496777409,9.5833580276180774E-2,0,1.1625855697186942,0.28546086300000001,5.3196236682866077E-2,0.43764299801773299,0.292656975345226,0,1.5551593100346197E-2,6.2939133718578177E-2,6.6495295853582589E-2,0.21035585549258842,9.5833580276180774E-2,0,1.2441274480276958E-2,4.8884764053264605E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K291","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,0,2.3501284514396525,0.39147621377348407,0,1.465479664223607,0.3675308611125,5.914641647647885E-2,6.6495295853582589E-2,1.6392338020805388,0.12819297101878727,0,1.1723837313788856,0.28546086300000001,5.3196236682866077E-2,0.536462236445991,0.39147621377348407,0,1.5551593100346197E-2,6.2939133718578177E-2,6.6495295853582589E-2,0.24271524623519491,0.12819297101878727,0,1.2441274480276958E-2,4.8884764053264605E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K292","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,5.2596718051004523E-5,1.9823893418966869,0.33636548465003246,0,1.1350098190741644,0.38404183385625007,6.0476908462657311E-2,6.6495295853582589E-2,1.3696353991622234,0.11014638772002595,0,0.90800785525933148,0.29828491950000002,5.3196236682866077E-2,0.48417898776376583,0.33636548465003246,0,1.5551593100346196E-2,6.5766614159804559E-2,6.6495295853582589E-2,0.22686476425000748,0.11014638772002595,0,1.2441274480276958E-2,5.1080865366838493E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K293","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,5.2596718051004523E-5,2.2569029756660841,0.292656975345226,0,1.4532319621483678,0.38404183385625007,6.0476908462657311E-2,6.6495295853582589E-2,1.609900306177741,9.5833580276180774E-2,0,1.1625855697186942,0.29828491950000002,5.3196236682866077E-2,0.44047047845895937,0.292656975345226,0,1.5551593100346197E-2,6.5766614159804559E-2,6.6495295853582589E-2,0.21255195680616232,9.5833580276180774E-2,0,1.2441274480276958E-2,5.1080865366838493E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K294","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,5.2596718051004523E-5,2.3679699161695815,0.39147621377348407,0,1.465479664223607,0.38404183385625007,6.0476908462657311E-2,6.6495295853582589E-2,1.6520578585805388,0.12819297101878727,0,1.1723837313788856,0.29828491950000002,5.3196236682866077E-2,0.53928971688721739,0.39147621377348407,0,1.5551593100346197E-2,6.5766614159804559E-2,6.6495295853582589E-2,0.24491134754876878,0.12819297101878727,0,1.2441274480276958E-2,5.1080865366838493E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K295","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,0,2.0002607358941979,0.33636548465003246,0,1.1350098190741644,0.40055280659999998,6.1837329716418525E-2,6.6495295853582589E-2,1.3824594556622234,0.11014638772002595,0,0.90800785525933148,0.31110897599999998,5.3196236682866077E-2,0.48700646820499222,0.33636548465003246,0,1.5551593100346196E-2,6.8594094601030928E-2,6.6495295853582589E-2,0.22906086556358135,0.11014638772002595,0,1.2441274480276958E-2,5.3276966680412367E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K296","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,0,2.2747743696635947,0.292656975345226,0,1.4532319621483678,0.40055280659999998,6.1837329716418525E-2,6.6495295853582589E-2,1.622724362677741,9.5833580276180774E-2,0,1.1625855697186942,0.31110897599999998,5.3196236682866077E-2,0.44329795890018575,0.292656975345226,0,1.5551593100346197E-2,6.8594094601030928E-2,6.6495295853582589E-2,0.21474805811973618,9.5833580276180774E-2,0,1.2441274480276958E-2,5.3276966680412367E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K297","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,0,2.3858413101670921,0.39147621377348407,0,1.465479664223607,0.40055280659999998,6.1837329716418525E-2,6.6495295853582589E-2,1.6648819150805387,0.12819297101878727,0,1.1723837313788856,0.31110897599999998,5.3196236682866077E-2,0.54211719732844377,0.39147621377348407,0,1.5551593100346197E-2,6.8594094601030928E-2,6.6495295853582589E-2,0.24710744886234268,0.12819297101878727,0,1.2441274480276958E-2,5.3276966680412367E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K298","v":"Lille personbil, elektricitet   "},"RENAULT","ZOE","Gnsn. variant","2019",null,0.17699999999999999,null,null,null,5.030791926829702E-5,2.0181627324148002,0.33636548465003246,0,1.1350098190741644,0.41706377934375005,6.3228353493270467E-2,6.6495295853582589E-2,1.3952835121622236,0.11014638772002595,0,0.90800785525933148,0.3239330325,5.3196236682866077E-2,0.4898339486462186,0.33636548465003246,0,1.5551593100346196E-2,7.142157504225731E-2,6.6495295853582589E-2,0.23125696687715525,0.11014638772002595,0,1.2441274480276958E-2,5.5473067993986255E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K299","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",null,0.154,null,null,null,5.030791926829702E-5,2.2926763661841969,0.292656975345226,0,1.4532319621483678,0.41706377934375005,6.3228353493270467E-2,6.6495295853582589E-2,1.635548419177741,9.5833580276180774E-2,0,1.1625855697186942,0.3239330325,5.3196236682866077E-2,0.44612543934141213,0.292656975345226,0,1.5551593100346197E-2,7.142157504225731E-2,6.6495295853582589E-2,0.21694415943331005,9.5833580276180774E-2,0,1.2441274480276958E-2,5.5473067993986255E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K300","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",null,0.20599999999999999,null,null,null,5.030791926829702E-5,2.4037433066876943,0.39147621377348407,0,1.465479664223607,0.41706377934375005,6.3228353493270467E-2,6.6495295853582589E-2,1.6777059715805389,0.12819297101878727,0,1.1723837313788856,0.3239330325,5.3196236682866077E-2,0.54494467776967015,0.39147621377348407,0,1.5551593100346197E-2,7.142157504225731E-2,6.6495295853582589E-2,0.24930355017591657,0.12819297101878727,0,1.2441274480276958E-2,5.5473067993986255E-2,5.3196236682866077E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K301","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,{"$f":"Q301","v":466.23530653124948},0.11294438093952198,1.7315159801464819,0.24894846604041951,0,1.2456983805668016,9.5289674281250014E-2,3.4968078735699036E-2,0.1066113805223117,{"$f":"SUM(AD96:AH96)","v":1.2789032585558531},8.1520772832335595E-2,0,1.0380819838056681,7.4011397500000006E-2,8.5289104417849357E-2,0.77758026449054451,0.24894846604041951,0,{"$f":"IF(X301=0,0,AJ301*SUM(X301:Z301)/X301)","v":0.3907001448397095},3.1320273088103832E-2,0.1066113805223117,0.51671975698277428,8.1520772832335595E-2,0,0.32558345403309125,2.4326425699498121E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K302","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,0.11294438093952198,{"$f":"IFERROR(SUM(W97:AB97),0)","v":1.7438094509142734},0.23241524730338403,{"$f":"IFERROR((1+Moms)*AH302/U302,0)","v":0},{"$f":"IFERROR((X302/V302)*(SUM(X302:Z302)/X302),0)","v":1.2745250700716289},{"$f":"AM302*(1+AN302)*(1+Moms)","v":9.5289674281250014E-2},{"$f":"IFERROR(AA302/U302,0)","v":3.4968078735699036E-2},{"$f":"IFERROR((1+Moms)*(AP302*(1-AQ302)*AR302*(V302-AS302)/AS302)/V302,0)","v":0.1066113805223117},1.2975102271974923,7.6106797842707199E-2,{"$f":"IFERROR(AH302/U302,0)","v":0},{"$f":"IFERROR(X302/V302,0)","v":1.0621029274369356},7.4011397500000006E-2,{"$f":"IFERROR((AP302*(1-AQ302)*AR302*(V302-AS302)/AS302)/V302,0)","v":8.5289104417849357E-2},0.77008823256123426,0.23241524730338403,0,0.39974133164743475,3.1320273088103832E-2,0.1066113805223117,0.51883969734724023,7.6106797842707199E-2,0,0.33311736938718561,2.4326425699498121E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K303","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,{"$f":"AB303","v":0.1215},null,null,null,{"$f":"T303","v":0.11294438093952198},1.5772120761468005,{"$f":"$AB303*AF303","v":0.23089495132756466},0,1.1094479912799751,9.5289674281250014E-2,3.4968078735699036E-2,0.1066113805223117,{"$f":"SUM(AD98:AH98)","v":1.1594494557132138},{"$f":"$AB303*AE303","v":7.5608961062051713E-2},0,0.92453999273331255,{"$f":"AM303","v":7.4011397500000006E-2},8.5289104417849357E-2,{"$f":"SUM(AJ98:AN98)","v":0.71679325372497049},{"$f":"$AB303*AF303","v":0.23089495132756466},{"$f":"X98*AO303","v":0},{"$f":"IF(X303=0,0,AJ303*SUM(X303:Z303)/X303)","v":0.34796664878699041},{"$f":"Z98*AO303","v":3.1320273088103832E-2},{"$f":"AB98","v":0.1066113805223117},{"$f":"SUM(AP98:AT98)","v":0.47519669850189122},{"$f":"$AB303*AE303","v":7.5608961062051713E-2},{"$f":"AE98*AO303","v":0},{"$f":"AJ303","v":0.28997220732249201},{"$f":"AG98*AO303","v":2.4326425699498121E-2},{"$f":"AH98","v":8.5289104417849357E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K304","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,0.15309332040028406,1.7592324663099248,0.24894846604041951,0,1.2456983805668016,0.12165355556875002,3.6320683611642084E-2,0.1066113805223117,1.2993800595558529,8.1520772832335595E-2,0,1.0380819838056681,9.4488198500000009E-2,8.5289104417849357E-2,0.75459506283568845,0.24894846604041951,0,0.3610032599179917,3.8031956354965597E-2,0.1066113805223117,0.49718531075851702,8.1520772832335595E-2,0,0.30083604993165974,2.953938357667231E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K305","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,0.15309332040028406,1.7715259370777168,0.23241524730338403,0,1.2745250700716289,0.12165355556875002,3.6320683611642084E-2,0.1066113805223117,1.3179870281974924,7.6106797842707199E-2,0,1.0621029274369356,9.4488198500000009E-2,8.5289104417849357E-2,0.74641581569099891,0.23241524730338403,0,0.36935723151033761,3.8031956354965597E-2,0.1066113805223117,0.49873260271157199,7.6106797842707199E-2,0,0.30779731687434314,2.953938357667231E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K306","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,0.15309332040028406,1.6049285623102434,0.23089495132756466,0,1.1094479912799751,0.12165355556875002,3.6320683611642084E-2,0.1066113805223117,1.1799262567132138,7.5608961062051713E-2,0,0.92453999273331255,9.4488198500000009E-2,8.5289104417849357E-2,0.69705619961073273,0.23089495132756466,0,0.32151791140589081,3.8031956354965597E-2,0.1066113805223117,0.45836904189481575,7.5608961062051713E-2,0,0.26793159283824236,2.953938357667231E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K307","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,5.3755713375864142E-2,1.7887500860735768,0.24894846604041951,0,1.2456983805668016,0.14801743685625002,3.9474422087793809E-2,0.1066113805223117,1.3198568605558529,8.1520772832335595E-2,0,1.0380819838056681,0.1149649995,8.5289104417849357E-2,0.73076306665654156,0.24894846604041951,0,0.33130637499627386,4.3896845097536538E-2,0.1066113805223117,0.47699316004937364,8.1520772832335595E-2,0,0.27608864583022824,3.4094636968960416E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K308","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,5.3755713375864142E-2,1.8010435568413683,0.23241524730338403,0,1.2745250700716289,0.14801743685625002,3.9474422087793809E-2,0.1066113805223117,1.3384638291974922,7.6106797842707199E-2,0,1.0621029274369356,0.1149649995,8.5289104417849357E-2,0.72189660429647262,0.23241524730338403,0,0.33897313137324037,4.3896845097536538E-2,0.1066113805223117,0.47796780359101759,7.6106797842707199E-2,0,0.28247726436150061,3.4094636968960416E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K309","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,5.3755713375864142E-2,1.6344461820738954,0.23089495132756466,0,1.1094479912799751,0.14801743685625002,3.9474422087793809E-2,0.1066113805223117,1.2004030577132137,7.5608961062051713E-2,0,0.92453999273331255,0.1149649995,8.5289104417849357E-2,0.67647235097220415,0.23089495132756466,0,0.29506917402479127,4.3896845097536538E-2,0.1066113805223117,0.44088368080285423,7.5608961062051713E-2,0,0.24589097835399273,3.4094636968960416E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K310","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,5.3841693995277731E-3,1.8178816788412646,0.24894846604041951,0,1.2456983805668016,0.17438131814374996,4.2242133567981829E-2,0.1066113805223117,1.340333661555853,8.1520772832335595E-2,0,1.0380819838056681,0.13544180049999999,8.5289104417849357E-2,0.70608427595310397,0.24894846604041951,0,0.30160949007455612,4.8914939315816648E-2,0.1066113805223117,0.45614330485534421,8.1520772832335595E-2,0,0.25134124172879679,3.7992185876362453E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K311","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,5.3841693995277731E-3,1.8301751496090564,0.23241524730338403,0,1.2745250700716289,0.17438131814374996,4.2242133567981829E-2,0.1066113805223117,1.3589406301974922,7.6106797842707199E-2,0,1.0621029274369356,0.13544180049999999,8.5289104417849357E-2,0.69653059837765574,0.23241524730338403,0,0.30858903123614334,4.8914939315816648E-2,0.1066113805223117,0.45654529998557719,7.6106797842707199E-2,0,0.2571572118486582,3.7992185876362453E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K312","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,5.3841693995277731E-3,1.6635777748415832,0.23089495132756466,0,1.1094479912799751,0.17438131814374996,4.2242133567981829E-2,0.1066113805223117,1.2208798587132137,7.5608961062051713E-2,0,0.92453999273331255,0.13544180049999999,8.5289104417849357E-2,0.65504170780938464,0.23089495132756466,0,0.26862043664369162,4.8914939315816648E-2,0.1066113805223117,0.42274061522600659,7.5608961062051713E-2,0,0.22385036386974305,3.7992185876362453E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K313","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,4.296840626321026E-3,1.8458202785650133,0.24894846604041951,0,1.2456983805668016,0.20074519943125002,4.381685200423039E-2,0.1066113805223117,1.360810462555853,8.1520772832335595E-2,0,1.0380819838056681,0.1559186015,8.5289104417849357E-2,0.68055869072537534,0.24894846604041951,0,0.27191260515283827,5.3086239009805969E-2,0.1066113805223117,0.43463574517642861,8.1520772832335595E-2,0,0.22659383762736524,4.1232030298878418E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K314","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,4.296840626321026E-3,1.8581137493328048,0.23241524730338403,0,1.2745250700716289,0.20074519943125002,4.381685200423039E-2,0.1066113805223117,1.3794174311974923,7.6106797842707199E-2,0,1.0621029274369356,0.1559186015,8.5289104417849357E-2,0.67031779793454782,0.23241524730338403,0,0.27820493109904615,5.3086239009805969E-2,0.1066113805223117,0.43446509189525062,7.6106797842707199E-2,0,0.23183715933581567,4.1232030298878418E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K315","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,4.296840626321026E-3,1.6915163745653319,0.23089495132756466,0,1.1094479912799751,0.20074519943125002,4.381685200423039E-2,0.1066113805223117,1.2413566597132137,7.5608961062051713E-2,0,0.92453999273331255,0.1559186015,8.5289104417849357E-2,0.63276427012227443,0.23089495132756466,0,0.24217169926259205,5.3086239009805969E-2,0.1066113805223117,0.40393984516427289,7.5608961062051713E-2,0,0.2018097493854934,4.1232030298878418E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K316","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,6.9132496380722587E-4,1.8734156920821181,0.24894846604041951,0,1.2456983805668016,0.22710908071875005,4.5048384233835191E-2,0.1066113805223117,1.3812872635558531,8.1520772832335595E-2,0,1.0380819838056681,0.17639540250000002,8.5289104417849357E-2,0.65432794197106214,0.24894846604041951,0,0.24221572023112048,5.6552375177210505E-2,0.1066113805223117,0.4125804856710395,8.1520772832335595E-2,0,0.20184643352593373,4.392417489492078E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K317","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,6.9132496380722587E-4,1.8857091628499099,0.23241524730338403,0,1.2745250700716289,0.22710908071875005,4.5048384233835191E-2,0.1066113805223117,1.3998942321974923,7.6106797842707199E-2,0,1.0621029274369356,0.17639540250000002,8.5289104417849357E-2,0.64339983396485512,0.23241524730338403,0,0.24782083096194893,5.6552375177210505E-2,0.1066113805223117,0.41183718397845048,7.6106797842707199E-2,0,0.20651710682297314,4.392417489492078E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K318","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,6.9132496380722587E-4,1.7191117880824367,0.23089495132756466,0,1.1094479912799751,0.22710908071875005,4.5048384233835191E-2,0.1066113805223117,1.2618334607132138,7.5608961062051713E-2,0,0.92453999273331255,0.17639540250000002,8.5289104417849357E-2,0.60978166890857921,0.23089495132756466,0,0.21572296188149245,5.6552375177210505E-2,0.1066113805223117,0.38459137527606557,7.5608961062051713E-2,0,0.17976913490124372,4.392417489492078E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K319","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,1.3397733878364711E-3,1.9008690517212734,0.24894846604041951,0,1.2456983805668016,0.25347296200625002,4.6137862585490477E-2,0.1066113805223117,1.4017640645558531,8.1520772832335595E-2,0,1.0380819838056681,0.19687220350000001,8.5289104417849357E-2,0.62728328106597064,0.24894846604041951,0,0.21251883530940269,5.9204599193836846E-2,0.1066113805223117,0.3898930613883469,8.1520772832335595E-2,0,0.17709902942450223,4.5984154713659679E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K320","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,1.3397733878364711E-3,1.9131625224890649,0.23241524730338403,0,1.2745250700716289,0.25347296200625002,4.6137862585490477E-2,0.1066113805223117,1.4203710331974921,7.6106797842707199E-2,0,1.0621029274369356,0.19687220350000001,8.5289104417849357E-2,0.61566795784438433,0.23241524730338403,0,0.21743673082485176,5.9204599193836846E-2,0.1066113805223117,0.38857711128434691,7.6106797842707199E-2,0,0.18119705431013067,4.5984154713659679E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K321","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,{"$f":"AB321","v":0.1215},null,null,null,1.3397733878364711E-3,1.746565147721592,0.23089495132756466,0,1.1094479912799751,0.25347296200625002,4.6137862585490477E-2,0.1066113805223117,1.2823102617132136,7.5608961062051713E-2,0,0.92453999273331255,0.19687220350000001,8.5289104417849357E-2,0.58598515554410613,0.23089495132756466,0,0.18927422450039286,5.9204599193836846E-2,0.1066113805223117,0.36461074061055482,7.5608961062051713E-2,0,0.15772852041699406,4.5984154713659679E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K322","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,1.2978901193823642E-4,1.9283582514979052,0.24894846604041951,0,1.2456983805668016,0.27983684329375003,4.7263181074622469E-2,0.1066113805223117,1.4222408655558529,8.1520772832335595E-2,0,1.0380819838056681,0.2173490045,8.5289104417849357E-2,0.59942470801010117,0.24894846604041951,0,0.18282195038768492,6.1042911059684998E-2,0.1066113805223117,0.36657347232835086,8.1520772832335595E-2,0,0.15235162532307076,4.7411969755095144E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K323","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,1.2978901193823642E-4,1.9406517222656972,0.23241524730338403,0,1.2745250700716289,0.27983684329375003,4.7263181074622469E-2,0.1066113805223117,1.4408478341974922,7.6106797842707199E-2,0,1.0621029274369356,0.2173490045,8.5289104417849357E-2,0.58712216957313534,0.23241524730338403,0,0.1870526306877546,6.1042911059684998E-2,0.1066113805223117,0.3646848738129399,7.6106797842707199E-2,0,0.15587700179728819,4.7411969755095144E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K324","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,1.2978901193823642E-4,1.7740543474982238,0.23089495132756466,0,1.1094479912799751,0.27983684329375003,4.7263181074622469E-2,0.1066113805223117,1.3027870627132137,7.5608961062051713E-2,0,0.92453999273331255,0.2173490045,8.5289104417849357E-2,0.56137473002885463,0.23089495132756466,0,0.16282548711929329,6.1042911059684998E-2,0.1066113805223117,0.34399794116774063,7.5608961062051713E-2,0,0.13568790593274441,4.7411969755095144E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K325","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,1.8517953682076633E-4,1.9558737503696395,0.24894846604041951,0,1.2456983805668016,0.30620072458124997,4.8414798658856804E-2,0.1066113805223117,1.442717666555853,8.1520772832335595E-2,0,1.0380819838056681,0.23782580549999999,8.5289104417849357E-2,0.57075222280345328,0.24894846604041951,0,0.1531250654659671,6.2067310774754962E-2,0.1066113805223117,0.34262171849105133,8.1520772832335595E-2,0,0.12760422122163925,4.8207620019227154E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K326","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,1.8517953682076633E-4,1.9681672211374313,0.23241524730338403,0,1.2745250700716289,0.30620072458124997,4.8414798658856804E-2,0.1066113805223117,1.4613246351974922,7.6106797842707199E-2,0,1.0621029274369356,0.23782580549999999,8.5289104417849357E-2,0.55776246915110816,0.23241524730338403,0,0.15666853055065744,6.2067310774754962E-2,0.1066113805223117,0.34016047156422941,7.6106797842707199E-2,0,0.13055694928444569,4.8207620019227154E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K327","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,1.8517953682076633E-4,1.8015698463699581,0.23089495132756466,0,1.1094479912799751,0.30620072458124997,4.8414798658856804E-2,0.1066113805223117,1.3232638637132137,7.5608961062051713E-2,0,0.92453999273331255,0.23782580549999999,8.5289104417849357E-2,0.53595039236282505,0.23089495132756466,0,0.13637674973819369,6.2067310774754962E-2,0.1066113805223117,0.32275297694762295,7.5608961062051713E-2,0,0.11364729144849475,4.8207620019227154E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K328","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,1.3916534580822935E-3,1.9833267171075433,0.24894846604041951,0,1.2456983805668016,0.33256460586874992,4.9503884109260543E-2,0.1066113805223117,1.463194467555853,8.1520772832335595E-2,0,1.0380819838056681,0.25830260649999998,8.5289104417849357E-2,0.5418141293045704,0.24894846604041951,0,0.12342818054424928,6.2826102197589939E-2,0.1066113805223117,0.31846366695104505,8.1520772832335595E-2,0,0.10285681712020774,4.8796972580652388E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K329","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,1.3916534580822935E-3,1.995620187875335,0.23241524730338403,0,1.2745250700716289,0.33256460586874992,4.9503884109260543E-2,0.1066113805223117,1.4818014361974923,7.6106797842707199E-2,0,1.0621029274369356,0.25830260649999998,8.5289104417849357E-2,0.528137160436846,0.23241524730338403,0,0.12628443041356027,6.2826102197589939E-2,0.1066113805223117,0.3154297716128121,7.6106797842707199E-2,0,0.10523689677160319,4.8796972580652388E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K330","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,1.3916534580822935E-3,1.8290228131078619,0.23089495132756466,0,1.1094479912799751,0.33256460586874992,4.9503884109260543E-2,0.1066113805223117,1.3437406647132137,7.5608961062051713E-2,0,0.92453999273331255,0.25830260649999998,8.5289104417849357E-2,0.51026044640456036,0.23089495132756466,0,0.10992801235709408,6.2826102197589939E-2,0.1066113805223117,0.30130171502479852,7.5608961062051713E-2,0,9.1606676964245071E-2,4.8796972580652388E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K331","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,1.2118823332916631E-4,2.0108041827001597,0.24894846604041951,0,1.2456983805668016,0.35892848715625003,5.0617468414376837E-2,0.1066113805223117,1.4836712685558531,8.1520772832335595E-2,0,1.0380819838056681,0.27877940750000002,8.5289104417849357E-2,0.51214905664525789,0.24894846604041951,0,9.3731295622531477E-2,6.2857914459995196E-2,0.1066113805223117,0.29374097140293803,8.1520772832335595E-2,0,7.8109413018776233E-2,4.8821681133976856E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K332","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,1.2118823332916631E-4,2.0230976534679512,0.23241524730338403,0,1.2745250700716289,0.35892848715625003,5.0617468414376837E-2,0.1066113805223117,1.5022782371974923,7.6106797842707199E-2,0,1.0621029274369356,0.27877940750000002,8.5289104417849357E-2,0.49778487256215398,0.23241524730338403,0,9.5900330276463094E-2,6.2857914459995196E-2,0.1066113805223117,0.29013442765329411,7.6106797842707199E-2,0,7.9916844258760708E-2,4.8821681133976856E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K333","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,1.2118823332916631E-4,1.8565002787004783,0.23089495132756466,0,1.1094479912799751,0.35892848715625003,5.0617468414376837E-2,0.1066113805223117,1.3642174657132138,7.5608961062051713E-2,0,0.92453999273331255,0.27877940750000002,8.5289104417849357E-2,0.48384352128586605,0.23089495132756466,0,8.3479274975994514E-2,6.2857914459995196E-2,0.1066113805223117,0.27928580909387335,7.5608961062051713E-2,0,6.956606247999543E-2,4.8821681133976856E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K334","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,0,{"$f":"IFERROR(SUM(W129:AB129),0)","v":2.0383066982464699},0.24894846604041951,{"$f":"IFERROR((1+Moms)*AH334/U334,0)","v":0},{"$f":"IFERROR((X334/V334)*(SUM(X334:Z334)/X334),0)","v":1.2456983805668016},{"$f":"AM334*(1+AN334)*(1+Moms)","v":0.38529236844375003},{"$f":"IFERROR(AA334/U334,0)","v":5.1756102673186956E-2},{"$f":"IFERROR((1+Moms)*(AP334*(1-AQ334)*AR334*(V334-AS334)/AS334)/V334,0)","v":0.1066113805223117},1.5041480695558529,8.1520772832335595E-2,{"$f":"IFERROR(AH334/U334,0)","v":0},{"$f":"IFERROR(X334/V334,0)","v":1.0380819838056681},0.29925620850000001,{"$f":"IFERROR((AP334*(1-AQ334)*AR334*(V334-AS334)/AS334)/V334,0)","v":8.5289104417849357E-2},0.48175700482551564,0.24894846604041951,0,6.4034410700813685E-2,6.2162747561970697E-2,0.1066113805223117,0.26845363184673021,8.1520772832335595E-2,0,5.3362008917344737E-2,4.8281745679200537E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K335","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,0,2.0506001690142619,0.23241524730338403,0,1.2745250700716289,0.38529236844375003,5.1756102673186956E-2,0.1066113805223117,1.5227550381974924,7.6106797842707199E-2,0,1.0621029274369356,0.29925620850000001,8.5289104417849357E-2,0.46670560552703233,0.23241524730338403,0,6.551623013936593E-2,6.2162747561970697E-2,0.1066113805223117,0.26427443968567532,7.6106797842707199E-2,0,5.4596791745918222E-2,4.8281745679200537E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K336","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,0,1.8840027942467883,0.23089495132756466,0,1.1094479912799751,0.38529236844375003,5.1756102673186956E-2,0.1066113805223117,1.3846942667132138,7.5608961062051713E-2,0,0.92453999273331255,0.29925620850000001,8.5289104417849357E-2,0.456699617006742,0.23089495132756466,0,5.7030537594894903E-2,6.2162747561970697E-2,0.1066113805223117,0.25670525915484738,7.5608961062051713E-2,0,4.7525447995745755E-2,4.8281745679200537E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K337","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,0,2.0129144768607832,0.24894846604041951,0,1.2456983805668016,0.41165624973125003,0,0.1066113805223117,1.5246248705558529,8.1520772832335595E-2,0,1.0380819838056681,0.3197330095,8.5289104417849357E-2,0.42917722143299253,0.24894846604041951,0,1.287677336674482E-2,6.0740601503516456E-2,0.1066113805223117,0.22471768793879576,8.1520772832335595E-2,0,1.0730644472287349E-2,4.7177166216323459E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K338","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,0,2.0252079476285747,0.23241524730338403,0,1.2745250700716289,0.41165624973125003,0,0.1066113805223117,1.5432318391974922,7.6106797842707199E-2,0,1.0621029274369356,0.3197330095,8.5289104417849357E-2,0.41264401842813669,0.23241524730338403,0,1.2876789098924537E-2,6.0740601503516456E-2,0.1066113805223117,0.21930371294916734,7.6106797842707199E-2,0,1.0730644472287349E-2,4.7177166216323459E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K339","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,0,1.8586105728611015,0.23089495132756466,0,1.1094479912799751,0.41165624973125003,0,0.1066113805223117,1.4051710677132137,7.5608961062051713E-2,0,0.92453999273331255,0.3197330095,8.5289104417849357E-2,0.41112370672013765,0.23089495132756466,0,1.287677336674482E-2,6.0740601503516456E-2,0.1066113805223117,0.21880587616851188,7.5608961062051713E-2,0,1.0730644472287349E-2,4.7177166216323459E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K340","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,0,2.039278358148283,0.24894846604041951,0,1.2456983805668016,0.43802013101875004,0,0.1066113805223117,1.545101671555853,8.1520772832335595E-2,0,1.0380819838056681,0.34020981049999999,8.5289104417849357E-2,0.4330672583470816,0.24894846604041951,0,1.287677336674482E-2,6.4630638417605579E-2,0.1066113805223117,0.22773907583323388,8.1520772832335595E-2,0,1.0730644472287349E-2,5.0198554110761608E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K341","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,0,2.0515718289160749,0.23241524730338403,0,1.2745250700716289,0.43802013101875004,0,0.1066113805223117,1.5637086401974922,7.6106797842707199E-2,0,1.0621029274369356,0.34020981049999999,8.5289104417849357E-2,0.41653405534222587,0.23241524730338403,0,1.2876789098924537E-2,6.4630638417605579E-2,0.1066113805223117,0.22232510084360552,7.6106797842707199E-2,0,1.0730644472287349E-2,5.0198554110761608E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K342","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,0,1.8849744541486013,0.23089495132756466,0,1.1094479912799751,0.43802013101875004,0,0.1066113805223117,1.4256478687132137,7.5608961062051713E-2,0,0.92453999273331255,0.34020981049999999,8.5289104417849357E-2,0.41501374363422672,0.23089495132756466,0,1.287677336674482E-2,6.4630638417605579E-2,0.1066113805223117,0.22182726406295,7.5608961062051713E-2,0,1.0730644472287349E-2,5.0198554110761608E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K343","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,0,2.0656422394357832,0.24894846604041951,0,1.2456983805668016,0.46438401230625004,0,0.1066113805223117,1.565578472555853,8.1520772832335595E-2,0,1.0380819838056681,0.36068661150000003,8.5289104417849357E-2,0.43695729526117078,0.24894846604041951,0,1.287677336674482E-2,6.8520675331694703E-2,0.1066113805223117,0.23076046372767206,8.1520772832335595E-2,0,1.0730644472287349E-2,5.3219942005199763E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K344","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,0,2.0779357102035747,0.23241524730338403,0,1.2745250700716289,0.46438401230625004,0,0.1066113805223117,1.5841854411974923,7.6106797842707199E-2,0,1.0621029274369356,0.36068661150000003,8.5289104417849357E-2,0.42042409225631494,0.23241524730338403,0,1.2876789098924537E-2,6.8520675331694703E-2,0.1066113805223117,0.22534648873804369,7.6106797842707199E-2,0,1.0730644472287349E-2,5.3219942005199763E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K345","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,0,1.9113383354361015,0.23089495132756466,0,1.1094479912799751,0.46438401230625004,0,0.1066113805223117,1.4461246697132137,7.5608961062051713E-2,0,0.92453999273331255,0.36068661150000003,8.5289104417849357E-2,0.4189037805483159,0.23089495132756466,0,1.287677336674482E-2,6.8520675331694703E-2,0.1066113805223117,0.22484865195738818,7.5608961062051713E-2,0,1.0730644472287349E-2,5.3219942005199763E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K346","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,0,2.092006120723283,0.24894846604041951,0,1.2456983805668016,0.49074789359375004,0,0.1066113805223117,1.5860552735558531,8.1520772832335595E-2,0,1.0380819838056681,0.38116341250000002,8.5289104417849357E-2,0.44084733217525984,0.24894846604041951,0,1.287677336674482E-2,7.2410712245783812E-2,0.1066113805223117,0.23378185162211024,8.1520772832335595E-2,0,1.0730644472287349E-2,5.6241329899637912E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K347","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,0,2.1042995914910749,0.23241524730338403,0,1.2745250700716289,0.49074789359375004,0,0.1066113805223117,1.6046622421974923,7.6106797842707199E-2,0,1.0621029274369356,0.38116341250000002,8.5289104417849357E-2,0.42431412917040412,0.23241524730338403,0,1.2876789098924537E-2,7.2410712245783812E-2,0.1066113805223117,0.22836787663248181,7.6106797842707199E-2,0,1.0730644472287349E-2,5.6241329899637912E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K348","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,0,1.9377022167236013,0.23089495132756466,0,1.1094479912799751,0.49074789359375004,0,0.1066113805223117,1.4666014707132138,7.5608961062051713E-2,0,0.92453999273331255,0.38116341250000002,8.5289104417849357E-2,0.42279381746240496,0.23089495132756466,0,1.287677336674482E-2,7.2410712245783812E-2,0.1066113805223117,0.22787003985182636,7.5608961062051713E-2,0,1.0730644472287349E-2,5.6241329899637912E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K349","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,0,2.1183700020107832,0.24894846604041951,0,1.2456983805668016,0.51711177488125004,0,0.1066113805223117,1.6065320745558531,8.1520772832335595E-2,0,1.0380819838056681,0.40164021350000001,8.5289104417849357E-2,0.44473736908934902,0.24894846604041951,0,1.287677336674482E-2,7.6300749159872935E-2,0.1066113805223117,0.23680323951654836,8.1520772832335595E-2,0,1.0730644472287349E-2,5.9262717794076061E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K350","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,0,2.1306634727785747,0.23241524730338403,0,1.2745250700716289,0.51711177488125004,0,0.1066113805223117,1.6251390431974921,7.6106797842707199E-2,0,1.0621029274369356,0.40164021350000001,8.5289104417849357E-2,0.42820416608449319,0.23241524730338403,0,1.2876789098924537E-2,7.6300749159872935E-2,0.1066113805223117,0.23138926452691999,7.6106797842707199E-2,0,1.0730644472287349E-2,5.9262717794076061E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K351","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,0,1.9640660980111015,0.23089495132756466,0,1.1094479912799751,0.51711177488125004,0,0.1066113805223117,1.4870782717132136,7.5608961062051713E-2,0,0.92453999273331255,0.40164021350000001,8.5289104417849357E-2,0.42668385437649414,0.23089495132756466,0,1.287677336674482E-2,7.6300749159872935E-2,0.1066113805223117,0.23089142774626448,7.5608961062051713E-2,0,1.0730644472287349E-2,5.9262717794076061E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K352","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,0,2.144733883298283,0.24894846604041951,0,1.2456983805668016,0.54347565616875004,0,0.1066113805223117,1.6270088755558529,8.1520772832335595E-2,0,1.0380819838056681,0.4221170145,8.5289104417849357E-2,0.44862740600343809,0.24894846604041951,0,1.287677336674482E-2,8.0190786073962059E-2,0.1066113805223117,0.23982462741098654,8.1520772832335595E-2,0,1.0730644472287349E-2,6.228410568851421E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K353","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,0,2.1570273540660749,0.23241524730338403,0,1.2745250700716289,0.54347565616875004,0,0.1066113805223117,1.6456158441974922,7.6106797842707199E-2,0,1.0621029274369356,0.4221170145,8.5289104417849357E-2,0.43209420299858237,0.23241524730338403,0,1.2876789098924537E-2,8.0190786073962059E-2,0.1066113805223117,0.23441065242135811,7.6106797842707199E-2,0,1.0730644472287349E-2,6.228410568851421E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K354","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,0,1.9904299792986013,0.23089495132756466,0,1.1094479912799751,0.54347565616875004,0,0.1066113805223117,1.5075550727132137,7.5608961062051713E-2,0,0.92453999273331255,0.4221170145,8.5289104417849357E-2,0.43057389129058321,0.23089495132756466,0,1.287677336674482E-2,8.0190786073962059E-2,0.1066113805223117,0.23391281564070265,7.5608961062051713E-2,0,1.0730644472287349E-2,6.228410568851421E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K355","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,0,2.1710977645857832,0.24894846604041951,0,1.2456983805668016,0.56983953745625004,0,0.1066113805223117,1.647485676555853,8.1520772832335595E-2,0,1.0380819838056681,0.44259381549999999,8.5289104417849357E-2,0.45251744291752727,0.24894846604041951,0,1.287677336674482E-2,8.4080822988051182E-2,0.1066113805223117,0.24284601530542466,8.1520772832335595E-2,0,1.0730644472287349E-2,6.5305493582952359E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K356","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,0,2.1833912353535747,0.23241524730338403,0,1.2745250700716289,0.56983953745625004,0,0.1066113805223117,1.6660926451974922,7.6106797842707199E-2,0,1.0621029274369356,0.44259381549999999,8.5289104417849357E-2,0.43598423991267143,0.23241524730338403,0,1.2876789098924537E-2,8.4080822988051182E-2,0.1066113805223117,0.23743204031579629,7.6106797842707199E-2,0,1.0730644472287349E-2,6.5305493582952359E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K357","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,0,2.0167938605861018,0.23089495132756466,0,1.1094479912799751,0.56983953745625004,0,0.1066113805223117,1.5280318737132137,7.5608961062051713E-2,0,0.92453999273331255,0.44259381549999999,8.5289104417849357E-2,0.43446392820467239,0.23089495132756466,0,1.287677336674482E-2,8.4080822988051182E-2,0.1066113805223117,0.23693420353514077,7.5608961062051713E-2,0,1.0730644472287349E-2,6.5305493582952359E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K358","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,0,2.197461645873283,0.24894846604041951,0,1.2456983805668016,0.59620341874375005,0,0.1066113805223117,1.667962477555853,8.1520772832335595E-2,0,1.0380819838056681,0.46307061650000003,8.5289104417849357E-2,0.45640747983161634,0.24894846604041951,0,1.287677336674482E-2,8.7970859902140291E-2,0.1066113805223117,0.24586740319986283,8.1520772832335595E-2,0,1.0730644472287349E-2,6.8326881477390522E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K359","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,0,2.2097551166410749,0.23241524730338403,0,1.2745250700716289,0.59620341874375005,0,0.1066113805223117,1.6865694461974923,7.6106797842707199E-2,0,1.0621029274369356,0.46307061650000003,8.5289104417849357E-2,0.4398742768267605,0.23241524730338403,0,1.2876789098924537E-2,8.7970859902140291E-2,0.1066113805223117,0.24045342821023441,7.6106797842707199E-2,0,1.0730644472287349E-2,6.8326881477390522E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K360","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,0,2.0431577418736016,0.23089495132756466,0,1.1094479912799751,0.59620341874375005,0,0.1066113805223117,1.5485086747132137,7.5608961062051713E-2,0,0.92453999273331255,0.46307061650000003,8.5289104417849357E-2,0.43835396511876146,0.23089495132756466,0,1.287677336674482E-2,8.7970859902140291E-2,0.1066113805223117,0.23995559142957895,7.5608961062051713E-2,0,1.0730644472287349E-2,6.8326881477390522E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K361","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,null,0.13100000000000001,null,null,null,0,2.2238255271607832,0.24894846604041951,0,1.2456983805668016,0.62256730003125005,0,0.1066113805223117,1.6884392785558531,8.1520772832335595E-2,0,1.0380819838056681,0.48354741750000002,8.5289104417849357E-2,0.4602975167457054,0.24894846604041951,0,1.287677336674482E-2,9.1860896816229415E-2,0.1066113805223117,0.24888879109430095,8.1520772832335595E-2,0,1.0730644472287349E-2,7.1348269371828671E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K362","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,null,0.12230000000000001,null,null,null,0,2.2361189979285747,0.23241524730338403,0,1.2745250700716289,0.62256730003125005,0,0.1066113805223117,1.7070462471974923,7.6106797842707199E-2,0,1.0621029274369356,0.48354741750000002,8.5289104417849357E-2,0.44376431374084968,0.23241524730338403,0,1.2876789098924537E-2,9.1860896816229415E-2,0.1066113805223117,0.24347481610467259,7.6106797842707199E-2,0,1.0730644472287349E-2,7.1348269371828671E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K363","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,null,0.1215,null,null,null,0,2.0695216231611018,0.23089495132756466,0,1.1094479912799751,0.62256730003125005,0,0.1066113805223117,1.5689854757132138,7.5608961062051713E-2,0,0.92453999273331255,0.48354741750000002,8.5289104417849357E-2,0.44224400203285053,0.23089495132756466,0,1.287677336674482E-2,9.1860896816229415E-2,0.1066113805223117,0.24297697932401707,7.5608961062051713E-2,0,1.0730644472287349E-2,7.1348269371828671E-2,8.5289104417849357E-2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K364","v":"Stor personbil, elektricitet   "},"VOLKSWAGEN","ID.4","Elektro motor 204 1-trins-automatisk",2021,null,0.15,null,null,{"$f":"Q364","v":264.44079336677515},0.15973989837816668,1.9924789981862538,0.28505549546612918,0,1.4368170302869891,0.10722473619375,3.4968078735699036E-2,0.12841365750368661,1.47670419611501,9.3344396372903357E-2,0,1.1973475252391577,8.3281348500000005E-2,0.10273092600294929,0.87634588795567436,0.28505549546612918,0,0.41732377725480674,4.5552957731051856E-2,0.12841365750368661,0.57922607479839372,9.3344396372903357E-2,0,0.34776981437900562,3.5380938043535426E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K365","v":"Stor personbil, elektricitet   "},"AUDI","Q4 e-tron","40 e-tron",2021,null,0.15,null,null,null,0.15973989837816668,2.0397244324510098,0.28505549546612918,0,1.4840624645517451,0.10722473619375,3.4968078735699036E-2,0.12841365750368661,1.51607539133564,9.3344396372903357E-2,0,1.2367187204597876,8.3281348500000005E-2,0.10273092600294929,0.89006833324258283,0.28505549546612918,0,0.43104622254171526,4.5552957731051856E-2,0.12841365750368661,0.59066144587081748,9.3344396372903357E-2,0,0.35920518545142938,3.5380938043535426E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K366","v":"Stor personbil, elektricitet   "},"MERCEDES-BENZ","EQC","400 4MATIC",2021,null,0.19700000000000001,null,null,null,0.15973989837816668,{"$f":"IFERROR(SUM(W161:AB161),0)","v":2.7310221704083988},0.37437288404551639,{"$f":"IFERROR((1+Moms)*AH366/U366,0)","v":0},{"$f":"IFERROR((X366/V366)*(SUM(X366:Z366)/X366),0)","v":2.0860428139297467},{"$f":"AM366*(1+AN366)*(1+Moms)","v":0.10722473619375},{"$f":"IFERROR(AA366/U366,0)","v":3.4968078735699036E-2},{"$f":"IFERROR((1+Moms)*(AP366*(1-AQ366)*AR366*(V366-AS366)/AS366)/V366,0)","v":0.12841365750368661},2.0468530913371743,0.12259230723641308,{"$f":"IFERROR(AH366/U366,0)","v":0},{"$f":"IFERROR(X366/V366,0)","v":1.738248509597812},8.3281348500000005E-2,{"$f":"IFERROR((AP366*(1-AQ366)*AR366*(V366-AS366)/AS366)/V366,0)","v":0.10273092600294929},1.1542310277586747,0.37437288404551639,0,0.60589152847841965,4.5552957731051856E-2,0.12841365750368661,0.76557877851664113,0.12259230723641308,0,0.50487460723374322,3.5380938043535426E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K367","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,{"$f":"AB367","v":0.21},null,null,null,{"$f":"T367","v":6.5715945928205288E-2},2.443419972337904,{"$f":"$AB367*AF367","v":0.39907769365258089},0,1.725491320963332,0.14751285594999999,4.2924444268304281E-2,0.12841365750368661,{"$f":"SUM(AD162:AH162)","v":1.6758969065588398},{"$f":"$AB367*AE367","v":0.1306821549220647},0,1.3279107336338258,{"$f":"AM367","v":0.114573092},0.10273092600294929,{"$f":"SUM(AJ162:AN162)","v":1.0490610323180773},{"$f":"$AB367*AF367","v":0.39907769365258089},{"$f":"X162*AO367","v":0},{"$f":"IF(X367=0,0,AJ367*SUM(X367:Z367)/X367)","v":0.46610507419990926},{"$f":"Z162*AO367","v":5.5464606961900607E-2},{"$f":"AB162","v":0.12841365750368661},{"$f":"SUM(AP162:AT162)","v":0.63519945439275094},{"$f":"$AB367*AE367","v":0.1306821549220647},{"$f":"AE162*AO367","v":0},{"$f":"AJ367","v":0.35870706708956168},{"$f":"AG162*AO367","v":4.3079306378175232E-2},{"$f":"AH162","v":0.10273092600294929}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K368","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,6.5715945928205288E-2,2.443419972337904,0.39907769365258089,0,1.725491320963332,0.14751285594999999,4.2924444268304281E-2,0.12841365750368661,1.6758969065588398,0.1306821549220647,0,1.3279107336338258,0.114573092,0.10273092600294929,1.0490610323180773,0.39907769365258089,0,0.46610507419990926,5.5464606961900607E-2,0.12841365750368661,0.63519945439275094,0.1306821549220647,0,0.35870706708956168,4.3079306378175232E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K369","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,6.5715945928205288E-2,2.443419972337904,0.39907769365258089,0,1.725491320963332,0.14751285594999999,4.2924444268304281E-2,0.12841365750368661,1.6758969065588398,0.1306821549220647,0,1.3279107336338258,0.114573092,0.10273092600294929,1.0490610323180773,0.39907769365258089,0,0.46610507419990926,5.5464606961900607E-2,0.12841365750368661,0.63519945439275094,0.1306821549220647,0,0.35870706708956168,4.3079306378175232E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K370","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,2.6534088840869368E-2,2.4874352375659701,0.39907769365258089,0,1.725491320963332,0.18780097570625001,4.6651589740119959E-2,0.12841365750368661,1.7071886500588398,0.1306821549220647,0,1.3279107336338258,0.14586483550000001,0.10273092600294929,1.0199733088762772,0.39907769365258089,0,0.4310408690094053,6.1441088710604233E-2,0.12841365750368661,0.61285652618863262,0.1306821549220647,0,0.33172221131363477,4.7721233949983871E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K371","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,2.6534088840869368E-2,2.4874352375659701,0.39907769365258089,0,1.725491320963332,0.18780097570625001,4.6651589740119959E-2,0.12841365750368661,1.7071886500588398,0.1306821549220647,0,1.3279107336338258,0.14586483550000001,0.10273092600294929,1.0199733088762772,0.39907769365258089,0,0.4310408690094053,6.1441088710604233E-2,0.12841365750368661,0.61285652618863262,0.1306821549220647,0,0.33172221131363477,4.7721233949983871E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K372","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,2.6534088840869368E-2,2.4874352375659701,0.39907769365258089,0,1.725491320963332,0.18780097570625001,4.6651589740119959E-2,0.12841365750368661,1.7071886500588398,0.1306821549220647,0,1.3279107336338258,0.14586483550000001,0.10273092600294929,1.0199733088762772,0.39907769365258089,0,0.4310408690094053,6.1441088710604233E-2,0.12841365750368661,0.61285652618863262,0.1306821549220647,0,0.33172221131363477,4.7721233949983871E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K373","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,3.6829005396380602E-3,2.5309942890715327,0.39907769365258089,0,1.725491320963332,0.2280890954625,4.9922521489433068E-2,0.12841365750368661,1.7384803935588398,0.1306821549220647,0,1.3279107336338258,0.17715657899999998,0.10273092600294929,0.98695041795233152,0.39907769365258089,0,0.39597666381890134,6.3482402977162733E-2,0.12841365750368661,0.58745715722168323,0.1306821549220647,0,0.30473735553770787,4.9306720758961337E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K374","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,3.6829005396380602E-3,2.5309942890715327,0.39907769365258089,0,1.725491320963332,0.2280890954625,4.9922521489433068E-2,0.12841365750368661,1.7384803935588398,0.1306821549220647,0,1.3279107336338258,0.17715657899999998,0.10273092600294929,0.98695041795233152,0.39907769365258089,0,0.39597666381890134,6.3482402977162733E-2,0.12841365750368661,0.58745715722168323,0.1306821549220647,0,0.30473735553770787,4.9306720758961337E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K375","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,3.6829005396380602E-3,2.5309942890715327,0.39907769365258089,0,1.725491320963332,0.2280890954625,4.9922521489433068E-2,0.12841365750368661,1.7384803935588398,0.1306821549220647,0,1.3279107336338258,0.17715657899999998,0.10273092600294929,0.98695041795233152,0.39907769365258089,0,0.39597666381890134,6.3482402977162733E-2,0.12841365750368661,0.58745715722168323,0.1306821549220647,0,0.30473735553770787,4.9306720758961337E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K376","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,5.3542933923223374E-3,2.5651767393425802,0.39907769365258089,0,1.725491320963332,0.26837721521875002,4.381685200423039E-2,0.12841365750368661,1.7697721370588397,0.1306821549220647,0,1.3279107336338258,0.20844832250000001,0.10273092600294929,0.94999235954624106,0.39907769365258089,0,0.36091245862839744,6.15885497615761E-2,0.12841365750368661,0.55900134749190267,0.1306821549220647,0,0.27775249976178101,4.7835766805107649E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K377","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,5.3542933923223374E-3,2.5651767393425802,0.39907769365258089,0,1.725491320963332,0.26837721521875002,4.381685200423039E-2,0.12841365750368661,1.7697721370588397,0.1306821549220647,0,1.3279107336338258,0.20844832250000001,0.10273092600294929,0.94999235954624106,0.39907769365258089,0,0.36091245862839744,6.15885497615761E-2,0.12841365750368661,0.55900134749190267,0.1306821549220647,0,0.27775249976178101,4.7835766805107649E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K378","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,5.3542933923223374E-3,2.5651767393425802,0.39907769365258089,0,1.725491320963332,0.26837721521875002,4.381685200423039E-2,0.12841365750368661,1.7697721370588397,0.1306821549220647,0,1.3279107336338258,0.20844832250000001,0.10273092600294929,0.94999235954624106,0.39907769365258089,0,0.36091245862839744,6.15885497615761E-2,0.12841365750368661,0.55900134749190267,0.1306821549220647,0,0.27775249976178101,4.7835766805107649E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K379","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,5.1155788111128591E-3,2.6066963913284353,0.39907769365258089,0,1.725491320963332,0.30866533497499998,4.5048384233835191E-2,0.12841365750368661,1.8010638805588397,0.1306821549220647,0,1.3279107336338258,0.23974006599999997,0.10273092600294929,0.92229361278984723,0.39907769365258089,0,0.32584825343789359,6.8954008195686034E-2,0.12841365750368661,0.53773723613081847,0.1306821549220647,0,0.25076764398585416,5.3556511219950316E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K380","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,5.1155788111128591E-3,2.6066963913284353,0.39907769365258089,0,1.725491320963332,0.30866533497499998,4.5048384233835191E-2,0.12841365750368661,1.8010638805588397,0.1306821549220647,0,1.3279107336338258,0.23974006599999997,0.10273092600294929,0.92229361278984723,0.39907769365258089,0,0.32584825343789359,6.8954008195686034E-2,0.12841365750368661,0.53773723613081847,0.1306821549220647,0,0.25076764398585416,5.3556511219950316E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K381","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,5.1155788111128591E-3,2.6066963913284353,0.39907769365258089,0,1.725491320963332,0.30866533497499998,4.5048384233835191E-2,0.12841365750368661,1.8010638805588397,0.1306821549220647,0,1.3279107336338258,0.23974006599999997,0.10273092600294929,0.92229361278984723,0.39907769365258089,0,0.32584825343789359,6.8954008195686034E-2,0.12841365750368661,0.53773723613081847,0.1306821549220647,0,0.25076764398585416,5.3556511219950316E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K382","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,5.2616510886516928E-2,2.6480739894363401,0.39907769365258089,0,1.725491320963332,0.34895345473125,4.6137862585490477E-2,0.12841365750368661,1.8323556240588397,0.1306821549220647,0,1.3279107336338258,0.2710318095,0.10273092600294929,0.89410408115700635,0.39907769365258089,0,0.29078404824738963,7.5828681753349253E-2,0.12841365750368661,0.51609193263268827,0.1306821549220647,0,0.22378278820992725,5.8896063497746988E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K383","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,5.2616510886516928E-2,2.6480739894363401,0.39907769365258089,0,1.725491320963332,0.34895345473125,4.6137862585490477E-2,0.12841365750368661,1.8323556240588397,0.1306821549220647,0,1.3279107336338258,0.2710318095,0.10273092600294929,0.89410408115700635,0.39907769365258089,0,0.29078404824738963,7.5828681753349253E-2,0.12841365750368661,0.51609193263268827,0.1306821549220647,0,0.22378278820992725,5.8896063497746988E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K384","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,5.2616510886516928E-2,2.6480739894363401,0.39907769365258089,0,1.725491320963332,0.34895345473125,4.6137862585490477E-2,0.12841365750368661,1.8323556240588397,0.1306821549220647,0,1.3279107336338258,0.2710318095,0.10273092600294929,0.89410408115700635,0.39907769365258089,0,0.29078404824738963,7.5828681753349253E-2,0.12841365750368661,0.51609193263268827,0.1306821549220647,0,0.22378278820992725,5.8896063497746988E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K385","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,1.1846398694807419E-2,2.6894874276817222,0.39907769365258089,0,1.725491320963332,0.38924157448749996,4.7263181074622469E-2,0.12841365750368661,1.8636473675588396,0.1306821549220647,0,1.3279107336338258,0.30232355299999997,0.10273092600294929,0.86542376464771886,0.39907769365258089,0,0.25571984305688561,8.2212570434565729E-2,0.12841365750368661,0.49406543699751199,0.1306821549220647,0,0.19679793243400034,6.3854423638497651E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K386","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,1.1846398694807419E-2,2.6894874276817222,0.39907769365258089,0,1.725491320963332,0.38924157448749996,4.7263181074622469E-2,0.12841365750368661,1.8636473675588396,0.1306821549220647,0,1.3279107336338258,0.30232355299999997,0.10273092600294929,0.86542376464771886,0.39907769365258089,0,0.25571984305688561,8.2212570434565729E-2,0.12841365750368661,0.49406543699751199,0.1306821549220647,0,0.19679793243400034,6.3854423638497651E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K387","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,1.1846398694807419E-2,2.6894874276817222,0.39907769365258089,0,1.725491320963332,0.38924157448749996,4.7263181074622469E-2,0.12841365750368661,1.8636473675588396,0.1306821549220647,0,1.3279107336338258,0.30232355299999997,0.10273092600294929,0.86542376464771886,0.39907769365258089,0,0.25571984305688561,8.2212570434565729E-2,0.12841365750368661,0.49406543699751199,0.1306821549220647,0,0.19679793243400034,6.3854423638497651E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K388","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,2.6119188953784875E-3,2.7309271650222069,0.39907769365258089,0,1.725491320963332,0.42952969424374998,4.8414798658856804E-2,0.12841365750368661,1.8949391110588398,0.1306821549220647,0,1.3279107336338258,0.33361529649999999,0.10273092600294929,0.83625266326198466,0.39907769365258089,0,0.2206556378663817,8.8105674239335491E-2,0.12841365750368661,0.4716577492252898,0.1306821549220647,0,0.16981307665807346,6.8431591642202333E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K389","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,2.6119188953784875E-3,2.7309271650222069,0.39907769365258089,0,1.725491320963332,0.42952969424374998,4.8414798658856804E-2,0.12841365750368661,1.8949391110588398,0.1306821549220647,0,1.3279107336338258,0.33361529649999999,0.10273092600294929,0.83625266326198466,0.39907769365258089,0,0.2206556378663817,8.8105674239335491E-2,0.12841365750368661,0.4716577492252898,0.1306821549220647,0,0.16981307665807346,6.8431591642202333E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K390","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,2.6119188953784875E-3,2.7309271650222069,0.39907769365258089,0,1.725491320963332,0.42952969424374998,4.8414798658856804E-2,0.12841365750368661,1.8949391110588398,0.1306821549220647,0,1.3279107336338258,0.33361529649999999,0.10273092600294929,0.83625266326198466,0.39907769365258089,0,0.2206556378663817,8.8105674239335491E-2,0.12841365750368661,0.4716577492252898,0.1306821549220647,0,0.16981307665807346,6.8431591642202333E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K391","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,5.0416908151582113E-5,2.7723043702288601,0.39907769365258089,0,1.725491320963332,0.469817814,4.9503884109260543E-2,0.12841365750368661,1.9262308545588396,0.1306821549220647,0,1.3279107336338258,0.36490703999999996,0.10273092600294929,0.80348351750593461,0.39907769365258089,0,0.18559143267587774,9.0400733673789327E-2,0.12841365750368661,0.44645546388389012,0.1306821549220647,0,0.14282822088214656,7.0214162076729564E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K392","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,5.0416908151582113E-5,2.7723043702288601,0.39907769365258089,0,1.725491320963332,0.469817814,4.9503884109260543E-2,0.12841365750368661,1.9262308545588396,0.1306821549220647,0,1.3279107336338258,0.36490703999999996,0.10273092600294929,0.80348351750593461,0.39907769365258089,0,0.18559143267587774,9.0400733673789327E-2,0.12841365750368661,0.44645546388389012,0.1306821549220647,0,0.14282822088214656,7.0214162076729564E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K393","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,5.0416908151582113E-5,2.7723043702288601,0.39907769365258089,0,1.725491320963332,0.469817814,4.9503884109260543E-2,0.12841365750368661,1.9262308545588396,0.1306821549220647,0,1.3279107336338258,0.36490703999999996,0.10273092600294929,0.80348351750593461,0.39907769365258089,0,0.18559143267587774,9.0400733673789327E-2,0.12841365750368661,0.44645546388389012,0.1306821549220647,0,0.14282822088214656,7.0214162076729564E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K394","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,4.9307736172247302E-5,2.8137060742902267,0.39907769365258089,0,1.725491320963332,0.51010593375624991,5.0617468414376837E-2,0.12841365750368661,1.9575225980588398,0.1306821549220647,0,1.3279107336338258,0.39619878349999998,0.10273092600294929,0.76969067543895253,0.39907769365258089,0,0.15052722748537387,9.1672096797311101E-2,0.12841365750368661,0.42045807461166951,0.1306821549220647,0,0.1158433651062197,7.1201628580435827E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K395","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,4.9307736172247302E-5,2.8137060742902267,0.39907769365258089,0,1.725491320963332,0.51010593375624991,5.0617468414376837E-2,0.12841365750368661,1.9575225980588398,0.1306821549220647,0,1.3279107336338258,0.39619878349999998,0.10273092600294929,0.76969067543895253,0.39907769365258089,0,0.15052722748537387,9.1672096797311101E-2,0.12841365750368661,0.42045807461166951,0.1306821549220647,0,0.1158433651062197,7.1201628580435827E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K396","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,4.9307736172247302E-5,2.8137060742902267,0.39907769365258089,0,1.725491320963332,0.51010593375624991,5.0617468414376837E-2,0.12841365750368661,1.9575225980588398,0.1306821549220647,0,1.3279107336338258,0.39619878349999998,0.10273092600294929,0.76969067543895253,0.39907769365258089,0,0.15052722748537387,9.1672096797311101E-2,0.12841365750368661,0.42045807461166951,0.1306821549220647,0,0.1158433651062197,7.1201628580435827E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K397","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,1.6074321992152622E-5,2.8551328283052868,0.39907769365258089,0,1.725491320963332,0.55039405351250004,5.1756102673186956E-2,0.12841365750368661,1.9888143415588397,0.1306821549220647,0,1.3279107336338258,0.42749052700000001,0.10273092600294929,0.73487413706103821,0.39907769365258089,0,0.11546302229486988,9.1919763609900881E-2,0.12841365750368661,0.39366558140862784,0.1306821549220647,0,8.8858509330292781E-2,7.1393991153321068E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K398","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,1.6074321992152622E-5,{"$f":"IFERROR(SUM(W193:AB193),0)","v":2.8551328283052868},0.39907769365258089,{"$f":"IFERROR((1+Moms)*AH398/U398,0)","v":0},{"$f":"IFERROR((X398/V398)*(SUM(X398:Z398)/X398),0)","v":1.725491320963332},{"$f":"AM398*(1+AN398)*(1+Moms)","v":0.55039405351250004},{"$f":"IFERROR(AA398/U398,0)","v":5.1756102673186956E-2},{"$f":"IFERROR((1+Moms)*(AP398*(1-AQ398)*AR398*(V398-AS398)/AS398)/V398,0)","v":0.12841365750368661},1.9888143415588397,0.1306821549220647,{"$f":"IFERROR(AH398/U398,0)","v":0},{"$f":"IFERROR(X398/V398,0)","v":1.3279107336338258},0.42749052700000001,{"$f":"IFERROR((AP398*(1-AQ398)*AR398*(V398-AS398)/AS398)/V398,0)","v":0.10273092600294929},0.73487413706103821,0.39907769365258089,0,0.11546302229486988,9.1919763609900881E-2,0.12841365750368661,0.39366558140862784,0.1306821549220647,0,8.8858509330292781E-2,7.1393991153321068E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K399","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,1.6074321992152622E-5,2.8551328283052868,0.39907769365258089,0,1.725491320963332,0.55039405351250004,5.1756102673186956E-2,0.12841365750368661,1.9888143415588397,0.1306821549220647,0,1.3279107336338258,0.42749052700000001,0.10273092600294929,0.73487413706103821,0.39907769365258089,0,0.11546302229486988,9.1919763609900881E-2,0.12841365750368661,0.39366558140862784,0.1306821549220647,0,8.8858509330292781E-2,7.1393991153321068E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K400","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,2.8436648453883495,0.39907769365258089,0,1.725491320963332,0.59068217326874994,0,0.12841365750368661,2.0201060850588397,0.1306821549220647,0,1.3279107336338258,0.45878227049999998,0.10273092600294929,0.64152817246732885,0.39907769365258089,0,2.2893087199502837E-2,9.1143734111558572E-2,0.12841365750368661,0.32182248727030466,0.1306821549220647,0,1.761815654990535E-2,7.07912497953853E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K401","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,2.8436648453883495,0.39907769365258089,0,1.725491320963332,0.59068217326874994,0,0.12841365750368661,2.0201060850588397,0.1306821549220647,0,1.3279107336338258,0.45878227049999998,0.10273092600294929,0.64152817246732885,0.39907769365258089,0,2.2893087199502837E-2,9.1143734111558572E-2,0.12841365750368661,0.32182248727030466,0.1306821549220647,0,1.761815654990535E-2,7.07912497953853E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K402","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,2.8436648453883495,0.39907769365258089,0,1.725491320963332,0.59068217326874994,0,0.12841365750368661,2.0201060850588397,0.1306821549220647,0,1.3279107336338258,0.45878227049999998,0.10273092600294929,0.64152817246732885,0.39907769365258089,0,2.2893087199502837E-2,9.1143734111558572E-2,0.12841365750368661,0.32182248727030466,0.1306821549220647,0,1.761815654990535E-2,7.07912497953853E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K403","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,2.8839529651445996,0.39907769365258089,0,1.725491320963332,0.63097029302499996,0,0.12841365750368661,2.0513978285588399,0.1306821549220647,0,1.3279107336338258,0.49007401399999995,0.10273092600294929,0.64774472993443155,0.39907769365258089,0,2.2893087199502837E-2,9.7360291578661246E-2,0.12841365750368661,0.3266508814195106,0.1306821549220647,0,1.761815654990535E-2,7.5619643944591253E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K404","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,2.8839529651445996,0.39907769365258089,0,1.725491320963332,0.63097029302499996,0,0.12841365750368661,2.0513978285588399,0.1306821549220647,0,1.3279107336338258,0.49007401399999995,0.10273092600294929,0.64774472993443155,0.39907769365258089,0,2.2893087199502837E-2,9.7360291578661246E-2,0.12841365750368661,0.3266508814195106,0.1306821549220647,0,1.761815654990535E-2,7.5619643944591253E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K405","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,2.8839529651445996,0.39907769365258089,0,1.725491320963332,0.63097029302499996,0,0.12841365750368661,2.0513978285588399,0.1306821549220647,0,1.3279107336338258,0.49007401399999995,0.10273092600294929,0.64774472993443155,0.39907769365258089,0,2.2893087199502837E-2,9.7360291578661246E-2,0.12841365750368661,0.3266508814195106,0.1306821549220647,0,1.761815654990535E-2,7.5619643944591253E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K406","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,2.9242410849008498,0.39907769365258089,0,1.725491320963332,0.67125841278124987,0,0.12841365750368661,2.0826895720588396,0.1306821549220647,0,1.3279107336338258,0.52136575749999992,0.10273092600294929,0.65396128740153425,0.39907769365258089,0,2.2893087199502837E-2,0.10357684904576391,0.12841365750368661,0.33147927556871654,0.1306821549220647,0,1.761815654990535E-2,8.0448038093797206E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K407","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,2.9242410849008498,0.39907769365258089,0,1.725491320963332,0.67125841278124987,0,0.12841365750368661,2.0826895720588396,0.1306821549220647,0,1.3279107336338258,0.52136575749999992,0.10273092600294929,0.65396128740153425,0.39907769365258089,0,2.2893087199502837E-2,0.10357684904576391,0.12841365750368661,0.33147927556871654,0.1306821549220647,0,1.761815654990535E-2,8.0448038093797206E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K408","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,2.9242410849008498,0.39907769365258089,0,1.725491320963332,0.67125841278124987,0,0.12841365750368661,2.0826895720588396,0.1306821549220647,0,1.3279107336338258,0.52136575749999992,0.10273092600294929,0.65396128740153425,0.39907769365258089,0,2.2893087199502837E-2,0.10357684904576391,0.12841365750368661,0.33147927556871654,0.1306821549220647,0,1.761815654990535E-2,8.0448038093797206E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K409","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,2.9645292046570999,0.39907769365258089,0,1.725491320963332,0.71154653253750011,0,0.12841365750368661,2.1139813155588398,0.1306821549220647,0,1.3279107336338258,0.552657501,0.10273092600294929,0.66017784486863695,0.39907769365258089,0,2.2893087199502837E-2,0.10979340651286661,0.12841365750368661,0.33630766971792253,0.1306821549220647,0,1.761815654990535E-2,8.5276432243003172E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K410","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,2.9645292046570999,0.39907769365258089,0,1.725491320963332,0.71154653253750011,0,0.12841365750368661,2.1139813155588398,0.1306821549220647,0,1.3279107336338258,0.552657501,0.10273092600294929,0.66017784486863695,0.39907769365258089,0,2.2893087199502837E-2,0.10979340651286661,0.12841365750368661,0.33630766971792253,0.1306821549220647,0,1.761815654990535E-2,8.5276432243003172E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K411","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,2.9645292046570999,0.39907769365258089,0,1.725491320963332,0.71154653253750011,0,0.12841365750368661,2.1139813155588398,0.1306821549220647,0,1.3279107336338258,0.552657501,0.10273092600294929,0.66017784486863695,0.39907769365258089,0,2.2893087199502837E-2,0.10979340651286661,0.12841365750368661,0.33630766971792253,0.1306821549220647,0,1.761815654990535E-2,8.5276432243003172E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K412","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.00481732441335,0.39907769365258089,0,1.725491320963332,0.75183465229375002,0,0.12841365750368661,2.1452730590588396,0.1306821549220647,0,1.3279107336338258,0.58394924449999996,0.10273092600294929,0.66639440233573966,0.39907769365258089,0,2.2893087199502837E-2,0.11600996397996927,0.12841365750368661,0.34113606386712847,0.1306821549220647,0,1.761815654990535E-2,9.0104826392209125E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K413","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.00481732441335,0.39907769365258089,0,1.725491320963332,0.75183465229375002,0,0.12841365750368661,2.1452730590588396,0.1306821549220647,0,1.3279107336338258,0.58394924449999996,0.10273092600294929,0.66639440233573966,0.39907769365258089,0,2.2893087199502837E-2,0.11600996397996927,0.12841365750368661,0.34113606386712847,0.1306821549220647,0,1.761815654990535E-2,9.0104826392209125E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K414","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.00481732441335,0.39907769365258089,0,1.725491320963332,0.75183465229375002,0,0.12841365750368661,2.1452730590588396,0.1306821549220647,0,1.3279107336338258,0.58394924449999996,0.10273092600294929,0.66639440233573966,0.39907769365258089,0,2.2893087199502837E-2,0.11600996397996927,0.12841365750368661,0.34113606386712847,0.1306821549220647,0,1.761815654990535E-2,9.0104826392209125E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K415","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.0451054441695997,0.39907769365258089,0,1.725491320963332,0.79212277204999992,0,0.12841365750368661,2.1765648025588398,0.1306821549220647,0,1.3279107336338258,0.61524098799999993,0.10273092600294929,0.67261095980284225,0.39907769365258089,0,2.2893087199502837E-2,0.12222652144707191,0.12841365750368661,0.34596445801633441,0.1306821549220647,0,1.761815654990535E-2,9.4933220541415078E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K416","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.0451054441695997,0.39907769365258089,0,1.725491320963332,0.79212277204999992,0,0.12841365750368661,2.1765648025588398,0.1306821549220647,0,1.3279107336338258,0.61524098799999993,0.10273092600294929,0.67261095980284225,0.39907769365258089,0,2.2893087199502837E-2,0.12222652144707191,0.12841365750368661,0.34596445801633441,0.1306821549220647,0,1.761815654990535E-2,9.4933220541415078E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K417","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.0451054441695997,0.39907769365258089,0,1.725491320963332,0.79212277204999992,0,0.12841365750368661,2.1765648025588398,0.1306821549220647,0,1.3279107336338258,0.61524098799999993,0.10273092600294929,0.67261095980284225,0.39907769365258089,0,2.2893087199502837E-2,0.12222652144707191,0.12841365750368661,0.34596445801633441,0.1306821549220647,0,1.761815654990535E-2,9.4933220541415078E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K418","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.0853935639258498,0.39907769365258089,0,1.725491320963332,0.83241089180624994,0,0.12841365750368661,2.2078565460588395,0.1306821549220647,0,1.3279107336338258,0.6465327314999999,0.10273092600294929,0.67882751726994495,0.39907769365258089,0,2.2893087199502837E-2,0.12844307891417459,0.12841365750368661,0.35079285216554035,0.1306821549220647,0,1.761815654990535E-2,9.9761614690621031E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K419","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.0853935639258498,0.39907769365258089,0,1.725491320963332,0.83241089180624994,0,0.12841365750368661,2.2078565460588395,0.1306821549220647,0,1.3279107336338258,0.6465327314999999,0.10273092600294929,0.67882751726994495,0.39907769365258089,0,2.2893087199502837E-2,0.12844307891417459,0.12841365750368661,0.35079285216554035,0.1306821549220647,0,1.761815654990535E-2,9.9761614690621031E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K420","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.0853935639258498,0.39907769365258089,0,1.725491320963332,0.83241089180624994,0,0.12841365750368661,2.2078565460588395,0.1306821549220647,0,1.3279107336338258,0.6465327314999999,0.10273092600294929,0.67882751726994495,0.39907769365258089,0,2.2893087199502837E-2,0.12844307891417459,0.12841365750368661,0.35079285216554035,0.1306821549220647,0,1.761815654990535E-2,9.9761614690621031E-2,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K421","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.1256816836821,0.39907769365258089,0,1.725491320963332,0.87269901156249996,0,0.12841365750368661,2.2391482895588397,0.1306821549220647,0,1.3279107336338258,0.67782447499999998,0.10273092600294929,0.68504407473704754,0.39907769365258089,0,2.2893087199502837E-2,0.13465963638127726,0.12841365750368661,0.35562124631474634,0.1306821549220647,0,1.761815654990535E-2,0.104590008839827,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K422","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.1256816836821,0.39907769365258089,0,1.725491320963332,0.87269901156249996,0,0.12841365750368661,2.2391482895588397,0.1306821549220647,0,1.3279107336338258,0.67782447499999998,0.10273092600294929,0.68504407473704754,0.39907769365258089,0,2.2893087199502837E-2,0.13465963638127726,0.12841365750368661,0.35562124631474634,0.1306821549220647,0,1.761815654990535E-2,0.104590008839827,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K423","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.1256816836821,0.39907769365258089,0,1.725491320963332,0.87269901156249996,0,0.12841365750368661,2.2391482895588397,0.1306821549220647,0,1.3279107336338258,0.67782447499999998,0.10273092600294929,0.68504407473704754,0.39907769365258089,0,2.2893087199502837E-2,0.13465963638127726,0.12841365750368661,0.35562124631474634,0.1306821549220647,0,1.761815654990535E-2,0.104590008839827,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K424","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.1659698034383497,0.39907769365258089,0,1.725491320963332,0.91298713131874998,0,0.12841365750368661,2.2704400330588399,0.1306821549220647,0,1.3279107336338258,0.70911621849999995,0.10273092600294929,0.69126063220415024,0.39907769365258089,0,2.2893087199502837E-2,0.14087619384837993,0.12841365750368661,0.36044964046395228,0.1306821549220647,0,1.761815654990535E-2,0.10941840298903295,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K425","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.1659698034383497,0.39907769365258089,0,1.725491320963332,0.91298713131874998,0,0.12841365750368661,2.2704400330588399,0.1306821549220647,0,1.3279107336338258,0.70911621849999995,0.10273092600294929,0.69126063220415024,0.39907769365258089,0,2.2893087199502837E-2,0.14087619384837993,0.12841365750368661,0.36044964046395228,0.1306821549220647,0,1.761815654990535E-2,0.10941840298903295,0.10273092600294929]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K426","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",null,0.21,null,null,null,0,3.1659698034383497,0.39907769365258089,0,1.725491320963332,0.91298713131874998,0,0.12841365750368661,2.2704400330588399,0.1306821549220647,0,1.3279107336338258,0.70911621849999995,0.10273092600294929,0.69126063220415024,0.39907769365258089,0,2.2893087199502837E-2,0.14087619384837993,0.12841365750368661,0.36044964046395228,0.1306821549220647,0,1.761815654990535E-2,0.10941840298903295,0.10273092600294929]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[null,null,null,null,null,null,null,null,null,null,null,"Note: De samlede kørselsomkostninger omfatter omkostninger til brændstof/el, motorolie/batteri, dæk, reparation og vedligehold samt afskrivninger. "]
[null,null,null,null,null,null,null,null,null,null,null,"Note: Her er alle omkostningerne samlet og opgjort som gennemsnitlige og marginale omkostninger henholdsvis uden og med afgifter."]
[null,null,null,null,null,null,null,null,null,null,null,"Note: "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Antages relativ samme som lille ny benzinbil",null,null,null,null,"Som små nye benzinbiler"]
[null,null,null,null,null,null,null,null,null,null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I kraft til og med"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,"Basis-registreringsafgift",null,null,"Tillæg for CO2-udledning ",null,null,null,null,null,null,null,null,null,null,null,2017,2020]
[null,null,"Størrelse","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Repræsentativ årgang","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Andel biler tilbage i flåden","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [kWh per km]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof [kw/km]","Batteri omkostning ekskl. moms [kr per år]","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor",null,null,"Drivmiddel","Årgang","Brændstof-effektivitet, oplyst [liter per km / kWh per km]","Batteri-størrelse [kWh]","Salgspris inkl. moms og afgifter [kr]","Afledt CO₂-udledning, oplyst [gram per km]","Pris før moms og afgift [kr.]","Moms [kr.]","Batteri-fradrag  [kr.]","Afgiftspligtig værdi [kr.]","Op til lavt knæk","Mellem lavt og højt knæk","Over højt knæk","Op til lavt knæk","Mellem lavt og højt knæk","Over højt knæk","Bundfradrag  [kr.]","Registreringsafgift før indfasning, ialt  [kr.]","Registreringsafgift efter indfasning, ialt  [kr.]","Ekstra bundfradrag, lav- eller nul-emission  [kr.]","Endelig registreringsafgift, i alt","Checksum","CO₂-Ejerafgift, årligt [kr. per år]","Udlignings-afgift, årligt [kr. per år]",null,"Grøn ejerafgift til og med  2017","Grøn ejerafgift 2017 - 2020"]
[null,null,1,{"$f":"IF(COUNTIF(I236:I238,I238)=1,I238+0.1,IF(COUNTIF(I236:I238,I238)=2,I238+0.2,IF(COUNTIF(I236:I238,I238)=3,I238+0.3,0)))","v":0.1},{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I238)),ABS($F$430:$F$492-I238),0))","v":0},{"$f":"(IF(H238=0,0,I238))*1","v":0},0.1,1,0,{"$f":"I238+input_år-original_år","v":0},{"$f":"IFERROR(INDEX(K$430:K$492,MATCH($D238,$C$430:$C$492,0)),INDEX(K$430:K$492,MATCH(ROUND($J$301+$D238-$I238,1),$C$430:$C$492,0)))","v":"Lille personbil, elektricitet   "},"RENAULT","Zoe","R110 - 52 kWh Aut.",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(R238:R300,S238:S300)/3","v":207.48930097958592},{"$f":"IFERROR(INDEX(R$430:R$492,MATCH($D238,$C$430:$C$492,0)),INDEX(R$430:R$492,MATCH(ROUND($J$301+$D238-$I238,1),$C$430:$C$492,0)))","v":67.00421475518047},{"$f":"INDEX(skrotrate_pbil,MATCH(I238&\" \"&IF(P238>original_år,0,original_år-P238),match_skrot,0))","v":1},{"$f":"R238*S238/SUMPRODUCT($R$238:$R$300,$S$238:$S$300)","v":0.10764284301061022},{"$f":"IFERROR(INDEX(U$430:U$492,MATCH($D238,$C$430:$C$492,0)),INDEX(U$430:U$492,MATCH(ROUND($J$301+$D238-$I238,1),$C$430:$C$492,0)))","v":16650.08240104602},{"$f":"IFERROR(INDEX(V$430:V$492,MATCH($D238,$C$430:$C$492,0)),INDEX(V$430:V$492,MATCH(ROUND($J$301+$D238-$I238,1),$C$430:$C$492,0)))","v":211060},16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D238,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D238-$I238,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P238))","v":193741.66666666663},{"$f":"IFERROR(INDEX(Y$430:Y$492,MATCH($D238,$C$430:$C$492,0)),BF238)","v":38748.333333333328},{"$f":"IFERROR(INDEX(Z$430:Z$492,MATCH($D238,$C$430:$C$492,0)),BS238)","v":0},{"$f":"IF(P238<=$BX$236,BX238,IF(P238<=$BY$236,BY238,BU238))","v":660},{"$f":"AG238*AV238*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P238))","v":0.14549999999999999},null,{"$f":"IFERROR(INDEX(AD$430:AD$492,MATCH($D238,$C$430:$C$492,0)),INDEX(AD$430:AD$492,MATCH(ROUND($J$238+$D238-$I238,1),$C$430:$C$492,0)))","v":68.099999999999994},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$430:AG$492,MATCH($D238,$C$430:$C$492,0)),INDEX(AG$430:AG$492,MATCH(ROUND($J$301+$D238-$I238,1),$C$430:$C$492,0)))","v":0.14549999999999999},{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D238,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D238-$I238,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P238))","v":0},null,{"$f":"IF(I238 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I238)/100000*X238,Afskrivning!$C$28)/100","v":0.24292587925342485},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I238)*RepOmk!$D$33","v":6.7451902499999994E-2},0.03,{"$f":"IFERROR(VLOOKUP(C238&\"-\"&I238,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C238&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.46142907927479565},558,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$430:AV$492,MATCH($D238,$C$430:$C$492,0)),INDEX(AV$430:AV$492,MATCH(ROUND($J$301+$D238-$I238,1),$C$430:$C$492,0)))","v":1},null,null,"Elektrictet",{"$f":"P238","v":2021},{"$f":"AG238","v":0.14549999999999999},{"$f":"AD238","v":68.099999999999994},{"$f":"BE238+BF238+BS238","v":242177.08333333328},{"$f":"AC238","v":0},{"$f":"X238","v":193741.66666666663},{"$f":"BE238*'Ny Regafg'!$F$4","v":48435.416666666657},{"$f":"IF(BB238=\"\",0,MIN(BB238,'Ny Regafg'!$E$14))*HLOOKUP(AZ238,'Ny Regafg'!$F$11:$T$14,3)","v":76500},{"$f":"BE238+BF238-BG238","v":165677.08333333328},{"$f":"IF(BH238>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH238*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH238>'Ny Regafg'!$F$20,MIN(BH238-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":85575.520833333285},{"$f":"IF(BH238>'Ny Regafg'!$F$21,(BH238-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BD238>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD238*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD238>'Ny Regafg'!$F$32,MIN(BD238-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD238>'Ny Regafg'!$F$33,(BD238-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BI238:BN238)-BO238","v":80125.520833333285},{"$f":"BP238*HLOOKUP(AZ238,'Ny Regafg'!$F$42:$T$47,5)","v":32050.208333333314},{"$f":"HLOOKUP(input_år,'Ny Regafg'!$F$51:$T$58,7)","v":170000},{"$f":"BQ238-MIN(BQ238,BR238)","v":0},{"$f":"BS238+BF238+BE238-BC238","v":0},{"$f":"IF(BD238<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD238-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB238*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB238*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,{"$f":"IF(COUNTIF(I237:I239,I239)=1,I239+0.1,IF(COUNTIF(I237:I239,I239)=2,I239+0.2,IF(COUNTIF(I237:I239,I239)=3,I239+0.3,0)))","v":0.2},{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I239)),ABS($F$430:$F$492-I239),0))","v":0},{"$f":"(IF(H239=0,0,I239))*1","v":0},0.2,1,0,{"$f":"I239+input_år-original_år","v":0},"Lille personbil, elektricitet   ","SEAT","Mii Electric","Elektro motor 82 Aut. 1 trins",2021,{"$f":"input_år","v":2021},null,{"$f":"IFERROR(INDEX(R$430:R$492,MATCH($D239,$C$430:$C$492,0)),INDEX(R$430:R$492,MATCH(ROUND($J$301+$D239-$I239,1),$C$430:$C$492,0)))","v":67.00421475518047},1,{"$f":"R239*S239/SUMPRODUCT($R$238:$R$300,$S$238:$S$300)","v":0.10764284301061022},16650.08240104602,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D239,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D239-$I239,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P239))","v":124991.66666666667},{"$f":"IFERROR(INDEX(Y$430:Y$492,MATCH($D239,$C$430:$C$492,0)),BF239)","v":24998.333333333336},0,{"$f":"IF(P239<=$BX$236,BX239,IF(P239<=$BY$236,BY239,BU239))","v":660},{"$f":"AG239*AV239*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P239))","v":0.12280000000000001},null,32.299999999999997,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12280000000000001,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D239,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D239-$I239,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P239))","v":0},null,{"$f":"IF(I239 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I239)/100000*X239,Afskrivning!$C$28)/100","v":0.15672266604680288},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I239)*RepOmk!$D$33","v":6.7451902499999994E-2},0.03,{"$f":"IFERROR(VLOOKUP(C239&\"-\"&I239,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C239&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.46142907927479565},558,0,4,35000,null,null,1,null,null,"Elektrictet",{"$f":"P239","v":2021},{"$f":"AG239","v":0.12280000000000001},{"$f":"AD239","v":32.299999999999997},{"$f":"BE239+BF239+BS239","v":156239.58333333334},null,{"$f":"X239","v":124991.66666666667},{"$f":"BE239*'Ny Regafg'!$F$4","v":31247.916666666668},{"$f":"IF(BB239=\"\",0,MIN(BB239,'Ny Regafg'!$E$14))*HLOOKUP(AZ239,'Ny Regafg'!$F$11:$T$14,3)","v":54909.999999999993},{"$f":"BE239+BF239-BG239","v":101329.58333333334},{"$f":"IF(BH239>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH239*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH239>'Ny Regafg'!$F$20,MIN(BH239-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":30880.145833333339},{"$f":"IF(BH239>'Ny Regafg'!$F$21,(BH239-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BD239>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD239*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD239>'Ny Regafg'!$F$32,MIN(BD239-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD239>'Ny Regafg'!$F$33,(BD239-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},25430.145833333343,{"$f":"BP239*HLOOKUP(AZ239,'Ny Regafg'!$F$42:$T$47,5)","v":10172.058333333338},{"$f":"HLOOKUP(input_år,'Ny Regafg'!$F$51:$T$58,7)","v":170000},{"$f":"BQ239-MIN(BQ239,BR239)","v":0},{"$f":"BS239+BF239+BE239-BC239","v":0},{"$f":"IF(BD239<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD239-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB239*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB239*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,0.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I240)),ABS($F$430:$F$492-I240),0))","v":0},0,0.3,1,0,0,"Lille personbil, elektricitet   ","PEUGEOT","e-208","EL 50 kWh 136 5D",2021,{"$f":"input_år","v":2021},null,67.00421475518047,1,{"$f":"R240*S240/SUMPRODUCT($R$238:$R$300,$S$238:$S$300)","v":0.10764284301061022},16650.08240104602,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D240,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D240-$I240,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P240))","v":204158.33333333334},40831.666666666672,0,660,{"$f":"AG240*AV240*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P240))","v":0.14630000000000001},null,50,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.14630000000000001,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D240,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D240-$I240,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P240))","v":0},null,{"$f":"IF(I240 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I240)/100000*X240,Afskrivning!$C$28)/100","v":0.25598697216351918},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I240)*RepOmk!$D$33","v":6.7451902499999994E-2},0.03,{"$f":"IFERROR(VLOOKUP(C240&\"-\"&I240,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C240&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.46142907927479565},558,0,4,35000,null,null,1,null,null,"Elektrictet",2021,0.14630000000000001,50,{"$f":"BE240+BF240+BS240","v":255197.91666666669},null,204158.33333333334,{"$f":"BE240*'Ny Regafg'!$F$4","v":51039.583333333336},{"$f":"IF(BB240=\"\",0,MIN(BB240,'Ny Regafg'!$E$14))*HLOOKUP(AZ240,'Ny Regafg'!$F$11:$T$14,3)","v":76500},178697.91666666669,{"$f":"IF(BH240>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH240*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH240>'Ny Regafg'!$F$20,MIN(BH240-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":96643.229166666686},{"$f":"IF(BH240>'Ny Regafg'!$F$21,(BH240-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(BD240>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD240*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD240>'Ny Regafg'!$F$32,MIN(BD240-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD240>'Ny Regafg'!$F$33,(BD240-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},91193.229166666686,{"$f":"BP240*HLOOKUP(AZ240,'Ny Regafg'!$F$42:$T$47,5)","v":36477.291666666679},{"$f":"HLOOKUP(input_år,'Ny Regafg'!$F$51:$T$58,7)","v":170000},0,0,{"$f":"IF(BD240<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD240-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB240*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB240*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,1.1000000000000001,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I241)),ABS($F$430:$F$492-I241),0))","v":0},0,{"$f":"(IF(F241=0,0,IF(COUNTIF(F239:F241,F241)=1,F241&\",1\",IF(COUNTIF(F239:F241,F241)=2,F241&\",2\",IF(COUNTIF(F239:F241,F241)=3,F241&\",3\")))))*1","v":0},0,1,1,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",{"$f":"P238-1","v":2020},null,29.161209730349906,1,4.6847732377325431E-2,15737.296130787861,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D241,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D241-$I241,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P241))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG241*AV241*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P241))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D241,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D241-$I241,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P241))","v":0},null,{"$f":"IF(I241 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I241)/100000*X241,Afskrivning!$C$28)/100","v":0.22225812086035668},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I241)*RepOmk!$D$33","v":8.0275958999999994E-2},0.03,{"$f":"IFERROR(VLOOKUP(C241&\"-\"&I241,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C241&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.44514308567365807},558,0,4,35000,null,null,1,null,null,"Elektrictet",2020,0.17699999999999999,68.099999999999994,{"$f":"BE241+BF241+BS241","v":{"$error":"#N/A"}},null,191644.13793103449,{"$f":"BE241*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB241=\"\",0,MIN(BB241,'Ny Regafg'!$E$14))*HLOOKUP(AZ241,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH241>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH241*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH241>'Ny Regafg'!$F$20,MIN(BH241-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH241>'Ny Regafg'!$F$21,(BH241-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD241>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD241*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD241>'Ny Regafg'!$F$32,MIN(BD241-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD241>'Ny Regafg'!$F$33,(BD241-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP241*HLOOKUP(AZ241,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(input_år,'Ny Regafg'!$F$51:$T$58,7)","v":170000},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD241<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD241-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB241*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB241*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,1.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I242)),ABS($F$430:$F$492-I242),0))","v":0},0,{"$f":"(IF(F242=0,0,IF(COUNTIF(F240:F242,F242)=1,F242&\",1\",IF(COUNTIF(F240:F242,F242)=2,F242&\",2\",IF(COUNTIF(F240:F242,F242)=3,F242&\",3\")))))*1","v":0},0,1,1,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",{"$f":"P239-1","v":2020},null,29.161209730349906,1,4.6847732377325431E-2,15737.296130787861,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D242,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D242-$I242,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P242))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG242*AV242*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P242))","v":0.154},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D242,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D242-$I242,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P242))","v":0},null,{"$f":"IF(I242 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I242)/100000*X242,Afskrivning!$C$28)/100","v":0.28457252056618559},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I242)*RepOmk!$D$33","v":8.0275958999999994E-2},0.03,{"$f":"IFERROR(VLOOKUP(C242&\"-\"&I242,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C242&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.44514308567365807},558,0,4,35000,null,null,1,null,null,"Elektrictet",2020,0.154,64,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE242*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB242=\"\",0,MIN(BB242,'Ny Regafg'!$E$14))*HLOOKUP(AZ242,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH242>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH242*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH242>'Ny Regafg'!$F$20,MIN(BH242-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH242>'Ny Regafg'!$F$21,(BH242-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD242>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD242*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD242>'Ny Regafg'!$F$32,MIN(BD242-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD242>'Ny Regafg'!$F$33,(BD242-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP242*HLOOKUP(AZ242,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ242,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD242<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD242-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB242*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB242*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,1.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I243)),ABS($F$430:$F$492-I243),0))","v":0},0,0,0,1,1,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2020,null,29.161209730349906,1,4.6847732377325431E-2,15737.296130787861,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D243,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D243-$I243,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P243))","v":247443.31034482759},61860.827586206899,0,780,{"$f":"AG243*AV243*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P243))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D243,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D243-$I243,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P243))","v":0},null,{"$f":"IF(I243 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I243)/100000*X243,Afskrivning!$C$28)/100","v":0.28697087096135721},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I243)*RepOmk!$D$33","v":8.0275958999999994E-2},0.03,{"$f":"IFERROR(VLOOKUP(C243&\"-\"&I243,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C243&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.44514308567365807},558,0,4,35000,null,null,1,null,null,"Elektrictet",2020,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE243*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB243=\"\",0,MIN(BB243,'Ny Regafg'!$E$14))*HLOOKUP(AZ243,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH243>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH243*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH243>'Ny Regafg'!$F$20,MIN(BH243-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH243>'Ny Regafg'!$F$21,(BH243-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD243>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD243*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD243>'Ny Regafg'!$F$32,MIN(BD243-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD243>'Ny Regafg'!$F$33,(BD243-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP243*HLOOKUP(AZ243,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ243,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD243<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD243-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB243*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB243*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I244)),ABS($F$430:$F$492-I244),0))","v":2},2,2.1,1,2,2,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2019,null,29.161209730349906,1,4.6847732377325431E-2,15737.296130787861,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D244,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D244-$I244,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P244))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG244*AV244*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P244))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D244,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D244-$I244,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P244))","v":0},null,{"$f":"IF(I244 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I244)/100000*X244,Afskrivning!$C$28)/100","v":0.20422038016626612},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I244)*RepOmk!$D$33","v":9.3100015499999994E-2},0.03,{"$f":"IFERROR(VLOOKUP(C244&\"-\"&I244,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C244&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42885709207252048},558,0,4,35000,null,null,1,null,null,"Elektrictet",2019,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE244*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB244=\"\",0,MIN(BB244,'Ny Regafg'!$E$14))*HLOOKUP(AZ244,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH244>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH244*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH244>'Ny Regafg'!$F$20,MIN(BH244-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH244>'Ny Regafg'!$F$21,(BH244-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD244>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD244*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD244>'Ny Regafg'!$F$32,MIN(BD244-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD244>'Ny Regafg'!$F$33,(BD244-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP244*HLOOKUP(AZ244,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ244,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD244<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD244-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB244*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB244*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I245)),ABS($F$430:$F$492-I245),0))","v":2},2,2.2000000000000002,1,2,2,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2019,null,29.161209730349906,1,4.6847732377325431E-2,15737.296130787861,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D245,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D245-$I245,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P245))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG245*AV245*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P245))","v":0.154},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D245,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D245-$I245,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P245))","v":0},null,{"$f":"IF(I245 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I245)/100000*X245,Afskrivning!$C$28)/100","v":0.26147754741169882},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I245)*RepOmk!$D$33","v":9.3100015499999994E-2},0.03,{"$f":"IFERROR(VLOOKUP(C245&\"-\"&I245,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C245&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42885709207252048},558,0,4,35000,null,null,1,null,null,"Elektrictet",2019,0.154,64,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE245*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB245=\"\",0,MIN(BB245,'Ny Regafg'!$E$14))*HLOOKUP(AZ245,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH245>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH245*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH245>'Ny Regafg'!$F$20,MIN(BH245-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH245>'Ny Regafg'!$F$21,(BH245-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD245>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD245*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD245>'Ny Regafg'!$F$32,MIN(BD245-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD245>'Ny Regafg'!$F$33,(BD245-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP245*HLOOKUP(AZ245,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ245,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD245<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD245-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB245*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB245*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I246)),ABS($F$430:$F$492-I246),0))","v":2},2,2.2999999999999998,1,2,2,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2019,null,29.161209730349906,1,4.6847732377325431E-2,15737.296130787861,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D246,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D246-$I246,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P246))","v":247443.31034482759},61860.827586206899,0,780,{"$f":"AG246*AV246*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P246))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D246,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D246-$I246,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P246))","v":0},null,{"$f":"IF(I246 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I246)/100000*X246,Afskrivning!$C$28)/100","v":0.26368125554878685},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I246)*RepOmk!$D$33","v":9.3100015499999994E-2},0.03,{"$f":"IFERROR(VLOOKUP(C246&\"-\"&I246,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C246&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42885709207252048},558,0,4,35000,null,null,1,null,null,"Elektrictet",2019,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE246*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB246=\"\",0,MIN(BB246,'Ny Regafg'!$E$14))*HLOOKUP(AZ246,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH246>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH246*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH246>'Ny Regafg'!$F$20,MIN(BH246-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH246>'Ny Regafg'!$F$21,(BH246-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD246>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD246*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD246>'Ny Regafg'!$F$32,MIN(BD246-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD246>'Ny Regafg'!$F$33,(BD246-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BI246:BN246)-BO246","v":{"$error":"#N/A"}},{"$f":"BP246*HLOOKUP(AZ246,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ246,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD246<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD246-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB246*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB246*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,3.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I247)),ABS($F$430:$F$492-I247),0))","v":2},0,{"$f":"(IF(F247=0,0,IF(COUNTIF(F245:F247,F247)=1,F247&\",1\",IF(COUNTIF(F245:F247,F247)=2,F247&\",2\",IF(COUNTIF(F245:F247,F247)=3,F247&\",3\")))))*1","v":0},0,3,3,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2018,null,26.915751675456637,1,4.3240384842951125E-2,15258.362627809884,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D247,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D247-$I247,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P247))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG247*AV247*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P247))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D247,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D247-$I247,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P247))","v":0},null,{"$f":"IF(I247 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I247)/100000*X247,Afskrivning!$C$28)/100","v":0.18618263947217553},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I247)*RepOmk!$D$33","v":0.10592407199999999},0.03,{"$f":"IFERROR(VLOOKUP(C247&\"-\"&I247,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C247&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.4125710984713829},558,0,4,35000,null,null,1,null,null,"Elektrictet",2018,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE247*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB247=\"\",0,MIN(BB247,'Ny Regafg'!$E$14))*HLOOKUP(AZ247,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH247>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH247*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH247>'Ny Regafg'!$F$20,MIN(BH247-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH247>'Ny Regafg'!$F$21,(BH247-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD247>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD247*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD247>'Ny Regafg'!$F$32,MIN(BD247-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD247>'Ny Regafg'!$F$33,(BD247-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP247*HLOOKUP(AZ247,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ247,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD247<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD247-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB247*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB247*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,3.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I248)),ABS($F$430:$F$492-I248),0))","v":2},0,{"$f":"(IF(F248=0,0,IF(COUNTIF(F246:F248,F248)=1,F248&\",1\",IF(COUNTIF(F246:F248,F248)=2,F248&\",2\",IF(COUNTIF(F246:F248,F248)=3,F248&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(K$430:K$492,MATCH($D248,$C$430:$C$492,0)),INDEX(K$430:K$492,MATCH(ROUND($J$301+$D248-$I248,1),$C$430:$C$492,0)))","v":"Lille personbil, elektricitet   "},"HYUNDAI","KONA","Gnsn. variant","2019",2018,null,26.915751675456637,1,4.3240384842951125E-2,15258.362627809884,{"$f":"IFERROR(INDEX(V$430:V$492,MATCH($D248,$C$430:$C$492,0)),INDEX(V$430:V$492,MATCH(ROUND($J$301+$D248-$I248,1),$C$430:$C$492,0)))","v":211060},16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D248,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D248-$I248,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P248))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG248*AV248*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P248))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$430:AG$492,MATCH($D248,$C$430:$C$492,0)),INDEX(AG$430:AG$492,MATCH(ROUND($J$301+$D248-$I248,1),$C$430:$C$492,0)))","v":0.154},{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D248,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D248-$I248,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P248))","v":0},null,{"$f":"IF(I248 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I248)/100000*X248,Afskrivning!$C$28)/100","v":0.23838257425721207},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I248)*RepOmk!$D$33","v":0.10592407199999999},0.03,{"$f":"IFERROR(VLOOKUP(C248&\"-\"&I248,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C248&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.4125710984713829},558,0,4,35000,null,null,1,null,null,"Elektrictet",2018,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE248*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB248=\"\",0,MIN(BB248,'Ny Regafg'!$E$14))*HLOOKUP(AZ248,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH248>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH248*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH248>'Ny Regafg'!$F$20,MIN(BH248-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH248>'Ny Regafg'!$F$21,(BH248-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD248>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD248*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD248>'Ny Regafg'!$F$32,MIN(BD248-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD248>'Ny Regafg'!$F$33,(BD248-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP248*HLOOKUP(AZ248,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ248,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD248<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD248-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB248*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB248*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,3.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I249)),ABS($F$430:$F$492-I249),0))","v":2},0,0,0,3,3,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2018,null,26.915751675456637,1,4.3240384842951125E-2,15258.362627809884,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D249,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D249-$I249,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P249))","v":247443.31034482759},61860.827586206899,0,780,{"$f":"AG249*AV249*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P249))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D249,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D249-$I249,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P249))","v":0},null,{"$f":"IF(I249 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I249)/100000*X249,Afskrivning!$C$28)/100","v":0.2403916401362165},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I249)*RepOmk!$D$33","v":0.10592407199999999},0.03,{"$f":"IFERROR(VLOOKUP(C249&\"-\"&I249,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C249&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.4125710984713829},558,0,4,35000,null,null,1,null,null,"Elektrictet",2018,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE249*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB249=\"\",0,MIN(BB249,'Ny Regafg'!$E$14))*HLOOKUP(AZ249,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH249>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH249*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH249>'Ny Regafg'!$F$20,MIN(BH249-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH249>'Ny Regafg'!$F$21,(BH249-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD249>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD249*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD249>'Ny Regafg'!$F$32,MIN(BD249-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD249>'Ny Regafg'!$F$33,(BD249-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP249*HLOOKUP(AZ249,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ249,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD249<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD249-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB249*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB249*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,4.0999999999999996,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I250)),ABS($F$430:$F$492-I250),0))","v":2},0,0,0,4,4,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2017,null,12.874314935345577,1,2.0682696850012894E-2,14900.827471464789,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D250,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D250-$I250,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P250))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG250*AV250*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P250))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D250,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D250-$I250,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P250))","v":0},null,{"$f":"IF(I250 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I250)/100000*X250,Afskrivning!$C$28)/100","v":0.16814489877808497},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I250)*RepOmk!$D$33","v":0.11874812849999999},0.03,{"$f":"IFERROR(VLOOKUP(C250&\"-\"&I250,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C250&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.39628510487024532},558,0,4,35000,null,null,1,null,null,"Elektrictet",2017,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE250*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB250=\"\",0,MIN(BB250,'Ny Regafg'!$E$14))*HLOOKUP(AZ250,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH250>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH250*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH250>'Ny Regafg'!$F$20,MIN(BH250-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH250>'Ny Regafg'!$F$21,(BH250-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD250>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD250*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD250>'Ny Regafg'!$F$32,MIN(BD250-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD250>'Ny Regafg'!$F$33,(BD250-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP250*HLOOKUP(AZ250,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ250,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD250<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD250-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB250*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB250*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,4.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I251)),ABS($F$430:$F$492-I251),0))","v":2},0,0,0,4,4,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2017,null,12.874314935345577,1,2.0682696850012894E-2,14900.827471464789,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D251,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D251-$I251,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P251))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG251*AV251*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P251))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D251,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D251-$I251,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P251))","v":0},null,{"$f":"IF(I251 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I251)/100000*X251,Afskrivning!$C$28)/100","v":0.21528760110272532},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I251)*RepOmk!$D$33","v":0.11874812849999999},0.03,{"$f":"IFERROR(VLOOKUP(C251&\"-\"&I251,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C251&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.39628510487024532},558,0,4,35000,null,null,1,null,null,"Elektrictet",2017,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE251*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB251=\"\",0,MIN(BB251,'Ny Regafg'!$E$14))*HLOOKUP(AZ251,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH251>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH251*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH251>'Ny Regafg'!$F$20,MIN(BH251-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH251>'Ny Regafg'!$F$21,(BH251-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD251>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD251*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD251>'Ny Regafg'!$F$32,MIN(BD251-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD251>'Ny Regafg'!$F$33,(BD251-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP251*HLOOKUP(AZ251,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ251,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD251<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD251-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB251*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB251*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,4.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I252)),ABS($F$430:$F$492-I252),0))","v":2},0,0,0,4,4,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2017,null,12.874314935345577,1,2.0682696850012894E-2,14900.827471464789,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D252,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D252-$I252,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P252))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG252*AV252*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P252))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D252,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D252-$I252,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P252))","v":0},null,{"$f":"IF(I252 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I252)/100000*X252,Afskrivning!$C$28)/100","v":0.21710202472364618},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I252)*RepOmk!$D$33","v":0.11874812849999999},0.03,{"$f":"IFERROR(VLOOKUP(C252&\"-\"&I252,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C252&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.39628510487024532},558,0,4,35000,null,null,1,null,null,"Elektrictet",2017,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE252*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB252=\"\",0,MIN(BB252,'Ny Regafg'!$E$14))*HLOOKUP(AZ252,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH252>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH252*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH252>'Ny Regafg'!$F$20,MIN(BH252-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH252>'Ny Regafg'!$F$21,(BH252-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD252>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD252*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD252>'Ny Regafg'!$F$32,MIN(BD252-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD252>'Ny Regafg'!$F$33,(BD252-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP252*HLOOKUP(AZ252,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ252,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD252<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD252-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB252*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB252*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,5.0999999999999996,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I253)),ABS($F$430:$F$492-I253),0))","v":2},0,0,0,5,5,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2016,null,11.77561387605215,1,1.8917624218787562E-2,14591.838755950619,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D253,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D253-$I253,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P253))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG253*AV253*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P253))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D253,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D253-$I253,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P253))","v":0},null,{"$f":"IF(I253 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I253)/100000*X253,Afskrivning!$C$28)/100","v":0.15010715808399444},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I253)*RepOmk!$D$33","v":0.13157218500000001},0.03,{"$f":"IFERROR(VLOOKUP(C253&\"-\"&I253,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C253&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37514146227846956},558,0,4,35000,null,null,1,null,null,"Elektrictet",2016,0.17699999999999999,68.099999999999994,{"$f":"BE253+BF253+BS253","v":{"$error":"#N/A"}},null,191644.13793103449,{"$f":"BE253*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB253=\"\",0,MIN(BB253,'Ny Regafg'!$E$14))*HLOOKUP(AZ253,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH253>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH253*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH253>'Ny Regafg'!$F$20,MIN(BH253-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH253>'Ny Regafg'!$F$21,(BH253-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD253>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD253*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD253>'Ny Regafg'!$F$32,MIN(BD253-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD253>'Ny Regafg'!$F$33,(BD253-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP253*HLOOKUP(AZ253,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ253,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD253<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD253-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB253*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB253*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,5.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I254)),ABS($F$430:$F$492-I254),0))","v":2},0,0,0,5,5,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2016,null,11.77561387605215,1,1.8917624218787562E-2,14591.838755950619,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D254,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D254-$I254,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P254))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG254*AV254*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P254))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D254,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D254-$I254,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P254))","v":0},null,{"$f":"IF(I254 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I254)/100000*X254,Afskrivning!$C$28)/100","v":0.19219262794823858},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I254)*RepOmk!$D$33","v":0.13157218500000001},0.03,{"$f":"IFERROR(VLOOKUP(C254&\"-\"&I254,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C254&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37514146227846956},558,0,4,35000,null,null,1,null,null,"Elektrictet",2016,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE254*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB254=\"\",0,MIN(BB254,'Ny Regafg'!$E$14))*HLOOKUP(AZ254,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH254>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH254*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH254>'Ny Regafg'!$F$20,MIN(BH254-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH254>'Ny Regafg'!$F$21,(BH254-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD254>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD254*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD254>'Ny Regafg'!$F$32,MIN(BD254-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD254>'Ny Regafg'!$F$33,(BD254-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP254*HLOOKUP(AZ254,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ254,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD254<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD254-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB254*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB254*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,5.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I255)),ABS($F$430:$F$492-I255),0))","v":2},0,0,0,5,5,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2016,null,11.77561387605215,1,1.8917624218787562E-2,14591.838755950619,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D255,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D255-$I255,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P255))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG255*AV255*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P255))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D255,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D255-$I255,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P255))","v":0},null,{"$f":"IF(I255 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I255)/100000*X255,Afskrivning!$C$28)/100","v":0.19381240931107585},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I255)*RepOmk!$D$33","v":0.13157218500000001},0.03,{"$f":"IFERROR(VLOOKUP(C255&\"-\"&I255,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C255&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37514146227846956},558,0,4,35000,null,null,1,null,null,"Elektrictet",2016,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE255*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB255=\"\",0,MIN(BB255,'Ny Regafg'!$E$14))*HLOOKUP(AZ255,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH255>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH255*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH255>'Ny Regafg'!$F$20,MIN(BH255-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH255>'Ny Regafg'!$F$21,(BH255-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD255>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD255*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD255>'Ny Regafg'!$F$32,MIN(BD255-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD255>'Ny Regafg'!$F$33,(BD255-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP255*HLOOKUP(AZ255,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ255,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD255<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD255-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB255*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB255*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,6.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I256)),ABS($F$430:$F$492-I256),0))","v":2},0,0,0,6,6,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2015,null,11.031359970929589,1,1.7721973966607758E-2,14252.403063216523,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D256,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D256-$I256,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P256))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG256*AV256*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P256))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D256,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D256-$I256,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P256))","v":0},null,{"$f":"IF(I256 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I256)/100000*X256,Afskrivning!$C$28)/100","v":0.13206941738990388},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I256)*RepOmk!$D$33","v":0.14439624149999999},0.03,{"$f":"IFERROR(VLOOKUP(C256&\"-\"&I256,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C256&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.3539978196866938},558,0,4,35000,null,null,1,null,null,"Elektrictet",2015,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE256*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB256=\"\",0,MIN(BB256,'Ny Regafg'!$E$14))*HLOOKUP(AZ256,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH256>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH256*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH256>'Ny Regafg'!$F$20,MIN(BH256-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH256>'Ny Regafg'!$F$21,(BH256-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD256>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD256*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD256>'Ny Regafg'!$F$32,MIN(BD256-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD256>'Ny Regafg'!$F$33,(BD256-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP256*HLOOKUP(AZ256,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ256,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD256<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD256-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB256*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB256*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,6.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I257)),ABS($F$430:$F$492-I257),0))","v":2},0,0,0,6,6,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2015,null,11.031359970929589,1,1.7721973966607758E-2,14252.403063216523,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D257,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D257-$I257,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P257))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG257*AV257*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P257))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D257,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D257-$I257,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P257))","v":0},null,{"$f":"IF(I257 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I257)/100000*X257,Afskrivning!$C$28)/100","v":0.16909765479375188},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I257)*RepOmk!$D$33","v":0.14439624149999999},0.03,{"$f":"IFERROR(VLOOKUP(C257&\"-\"&I257,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C257&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.3539978196866938},558,0,4,35000,null,null,1,null,null,"Elektrictet",2015,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE257*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB257=\"\",0,MIN(BB257,'Ny Regafg'!$E$14))*HLOOKUP(AZ257,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH257>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH257*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH257>'Ny Regafg'!$F$20,MIN(BH257-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH257>'Ny Regafg'!$F$21,(BH257-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD257>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD257*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD257>'Ny Regafg'!$F$32,MIN(BD257-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD257>'Ny Regafg'!$F$33,(BD257-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP257*HLOOKUP(AZ257,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ257,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD257<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD257-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB257*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB257*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,6.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I258)),ABS($F$430:$F$492-I258),0))","v":2},0,0,0,6,6,{"$f":"IFERROR(INDEX(K$430:K$492,MATCH($D258,$C$430:$C$492,0)),INDEX(K$430:K$492,MATCH(ROUND($J$301+$D258-$I258,1),$C$430:$C$492,0)))","v":"Lille personbil, elektricitet   "},"NISSAN","LEAF","Gnsn. variant","2019",2015,null,11.031359970929589,1,1.7721973966607758E-2,14252.403063216523,{"$f":"IFERROR(INDEX(V$430:V$492,MATCH($D258,$C$430:$C$492,0)),INDEX(V$430:V$492,MATCH(ROUND($J$301+$D258-$I258,1),$C$430:$C$492,0)))","v":211060},16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D258,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D258-$I258,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P258))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG258*AV258*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P258))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$430:AG$492,MATCH($D258,$C$430:$C$492,0)),INDEX(AG$430:AG$492,MATCH(ROUND($J$301+$D258-$I258,1),$C$430:$C$492,0)))","v":0.20599999999999999},{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D258,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D258-$I258,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P258))","v":0},null,{"$f":"IF(I258 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I258)/100000*X258,Afskrivning!$C$28)/100","v":0.17052279389850555},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I258)*RepOmk!$D$33","v":0.14439624149999999},0.03,{"$f":"IFERROR(VLOOKUP(C258&\"-\"&I258,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C258&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.3539978196866938},558,0,4,35000,null,null,1,null,null,"Elektrictet",2015,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE258*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB258=\"\",0,MIN(BB258,'Ny Regafg'!$E$14))*HLOOKUP(AZ258,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH258>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH258*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH258>'Ny Regafg'!$F$20,MIN(BH258-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH258>'Ny Regafg'!$F$21,(BH258-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD258>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD258*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD258>'Ny Regafg'!$F$32,MIN(BD258-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD258>'Ny Regafg'!$F$33,(BD258-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP258*HLOOKUP(AZ258,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ258,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD258<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD258-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB258*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB258*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,7.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I259)),ABS($F$430:$F$492-I259),0))","v":2},0,0,0,7,7,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2014,null,9.8965836390362902,1,1.5898946101980744E-2,13938.85019582576,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D259,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D259-$I259,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P259))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG259*AV259*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P259))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D259,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D259-$I259,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P259))","v":0},null,{"$f":"IF(I259 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I259)/100000*X259,Afskrivning!$C$28)/100","v":0.11403167669581332},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I259)*RepOmk!$D$33","v":0.15722029799999998},0.03,{"$f":"IFERROR(VLOOKUP(C259&\"-\"&I259,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C259&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.33285417709491805},558,0,4,35000,null,null,1,null,null,"Elektrictet",2014,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE259*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB259=\"\",0,MIN(BB259,'Ny Regafg'!$E$14))*HLOOKUP(AZ259,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH259>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH259*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH259>'Ny Regafg'!$F$20,MIN(BH259-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH259>'Ny Regafg'!$F$21,(BH259-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD259>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD259*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD259>'Ny Regafg'!$F$32,MIN(BD259-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD259>'Ny Regafg'!$F$33,(BD259-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP259*HLOOKUP(AZ259,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ259,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD259<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD259-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB259*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB259*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,7.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I260)),ABS($F$430:$F$492-I260),0))","v":2},0,0,0,7,7,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2014,null,9.8965836390362902,1,1.5898946101980744E-2,13938.85019582576,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D260,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D260-$I260,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P260))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG260*AV260*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P260))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D260,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D260-$I260,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P260))","v":0},null,{"$f":"IF(I260 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I260)/100000*X260,Afskrivning!$C$28)/100","v":0.14600268163926511},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I260)*RepOmk!$D$33","v":0.15722029799999998},0.03,{"$f":"IFERROR(VLOOKUP(C260&\"-\"&I260,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C260&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.33285417709491805},558,0,4,35000,null,null,1,null,null,"Elektrictet",2014,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE260*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB260=\"\",0,MIN(BB260,'Ny Regafg'!$E$14))*HLOOKUP(AZ260,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH260>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH260*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH260>'Ny Regafg'!$F$20,MIN(BH260-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH260>'Ny Regafg'!$F$21,(BH260-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD260>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD260*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD260>'Ny Regafg'!$F$32,MIN(BD260-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD260>'Ny Regafg'!$F$33,(BD260-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP260*HLOOKUP(AZ260,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ260,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD260<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD260-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB260*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB260*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,7.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I261)),ABS($F$430:$F$492-I261),0))","v":2},0,0,0,7,7,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2014,null,9.8965836390362902,1,1.5898946101980744E-2,13938.85019582576,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D261,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D261-$I261,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P261))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG261*AV261*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P261))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D261,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D261-$I261,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P261))","v":0},null,{"$f":"IF(I261 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I261)/100000*X261,Afskrivning!$C$28)/100","v":0.1472331784859352},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I261)*RepOmk!$D$33","v":0.15722029799999998},0.03,{"$f":"IFERROR(VLOOKUP(C261&\"-\"&I261,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C261&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.33285417709491805},558,0,4,35000,null,null,1,null,null,"Elektrictet",2014,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE261*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB261=\"\",0,MIN(BB261,'Ny Regafg'!$E$14))*HLOOKUP(AZ261,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH261>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH261*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH261>'Ny Regafg'!$F$20,MIN(BH261-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH261>'Ny Regafg'!$F$21,(BH261-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD261>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD261*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD261>'Ny Regafg'!$F$32,MIN(BD261-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD261>'Ny Regafg'!$F$33,(BD261-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP261*HLOOKUP(AZ261,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ261,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD261<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD261-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB261*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB261*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,8.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I262)),ABS($F$430:$F$492-I262),0))","v":2},0,0,0,8,8,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2013,null,3.6943249782012679,1,5.9349646154602418E-3,13632.195491517594,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D262,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D262-$I262,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P262))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG262*AV262*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P262))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D262,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D262-$I262,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P262))","v":0},null,{"$f":"IF(I262 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I262)/100000*X262,Afskrivning!$C$28)/100","v":9.5993936001722791E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I262)*RepOmk!$D$33","v":0.17004435449999999},0.03,{"$f":"IFERROR(VLOOKUP(C262&\"-\"&I262,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C262&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31171053450314229},558,0,4,35000,null,null,1,null,null,"Elektrictet",2013,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE262*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB262=\"\",0,MIN(BB262,'Ny Regafg'!$E$14))*HLOOKUP(AZ262,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH262>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH262*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH262>'Ny Regafg'!$F$20,MIN(BH262-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH262>'Ny Regafg'!$F$21,(BH262-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD262>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD262*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD262>'Ny Regafg'!$F$32,MIN(BD262-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD262>'Ny Regafg'!$F$33,(BD262-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP262*HLOOKUP(AZ262,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ262,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD262<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD262-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB262*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB262*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,8.1999999999999993,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I263)),ABS($F$430:$F$492-I263),0))","v":2},0,0,0,8,8,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2013,null,3.6943249782012679,1,5.9349646154602418E-3,13632.195491517594,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D263,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D263-$I263,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P263))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG263*AV263*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P263))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D263,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D263-$I263,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P263))","v":0},null,{"$f":"IF(I263 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I263)/100000*X263,Afskrivning!$C$28)/100","v":0.12290770848477837},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I263)*RepOmk!$D$33","v":0.17004435449999999},0.03,{"$f":"IFERROR(VLOOKUP(C263&\"-\"&I263,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C263&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31171053450314229},558,0,4,35000,null,null,1,null,null,"Elektrictet",2013,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE263*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB263=\"\",0,MIN(BB263,'Ny Regafg'!$E$14))*HLOOKUP(AZ263,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH263>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH263*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH263>'Ny Regafg'!$F$20,MIN(BH263-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH263>'Ny Regafg'!$F$21,(BH263-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD263>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD263*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD263>'Ny Regafg'!$F$32,MIN(BD263-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD263>'Ny Regafg'!$F$33,(BD263-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP263*HLOOKUP(AZ263,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ263,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD263<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD263-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB263*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB263*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,8.3000000000000007,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I264)),ABS($F$430:$F$492-I264),0))","v":2},0,0,0,8,8,{"$f":"IFERROR(INDEX(K$430:K$492,MATCH($D264,$C$430:$C$492,0)),INDEX(K$430:K$492,MATCH(ROUND($J$301+$D264-$I264,1),$C$430:$C$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IFERROR(INDEX(L$430:L$492,MATCH($D264,$C$430:$C$492,0)),INDEX(L$430:L$492,MATCH(ROUND($J$301+$D264-$I264,1),$C$430:$C$492,0)))","v":"NISSAN"},"LEAF","Gnsn. variant","2019",2013,null,3.6943249782012679,1,5.9349646154602418E-3,13632.195491517594,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D264,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D264-$I264,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P264))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG264*AV264*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P264))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D264,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D264-$I264,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P264))","v":0},null,{"$f":"IF(I264 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I264)/100000*X264,Afskrivning!$C$28)/100","v":0.12394356307336488},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I264)*RepOmk!$D$33","v":0.17004435449999999},0.03,{"$f":"IFERROR(VLOOKUP(C264&\"-\"&I264,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C264&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31171053450314229},558,0,4,35000,null,null,1,null,null,"Elektrictet",2013,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE264*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB264=\"\",0,MIN(BB264,'Ny Regafg'!$E$14))*HLOOKUP(AZ264,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH264>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH264*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH264>'Ny Regafg'!$F$20,MIN(BH264-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH264>'Ny Regafg'!$F$21,(BH264-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD264>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD264*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD264>'Ny Regafg'!$F$32,MIN(BD264-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD264>'Ny Regafg'!$F$33,(BD264-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP264*HLOOKUP(AZ264,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ264,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD264<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD264-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB264*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB264*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,9.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I265)),ABS($F$430:$F$492-I265),0))","v":2},0,0,0,9,9,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2012,null,2.7197865869036582,1,4.3693603703310107E-3,13332.287190704208,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D265,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D265-$I265,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P265))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG265*AV265*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P265))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D265,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D265-$I265,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P265))","v":0},null,{"$f":"IF(I265 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I265)/100000*X265,Afskrivning!$C$28)/100","v":7.7956195307632203E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I265)*RepOmk!$D$33","v":0.18286841100000001},0.03,{"$f":"IFERROR(VLOOKUP(C265&\"-\"&I265,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C265&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27659504291630288},558,0,4,35000,null,null,1,null,null,"Elektrictet",2012,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE265*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB265=\"\",0,MIN(BB265,'Ny Regafg'!$E$14))*HLOOKUP(AZ265,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH265>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH265*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH265>'Ny Regafg'!$F$20,MIN(BH265-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH265>'Ny Regafg'!$F$21,(BH265-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD265>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD265*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD265>'Ny Regafg'!$F$32,MIN(BD265-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD265>'Ny Regafg'!$F$33,(BD265-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP265*HLOOKUP(AZ265,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ265,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD265<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD265-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB265*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB265*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,9.1999999999999993,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I266)),ABS($F$430:$F$492-I266),0))","v":2},0,0,0,9,9,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2012,null,2.7197865869036582,1,4.3693603703310107E-3,13332.287190704208,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D266,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D266-$I266,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P266))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG266*AV266*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P266))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D266,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D266-$I266,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P266))","v":0},null,{"$f":"IF(I266 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I266)/100000*X266,Afskrivning!$C$28)/100","v":9.9812735330291599E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I266)*RepOmk!$D$33","v":0.18286841100000001},0.03,{"$f":"IFERROR(VLOOKUP(C266&\"-\"&I266,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C266&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27659504291630288},558,0,4,35000,null,null,1,null,null,"Elektrictet",2012,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE266*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB266=\"\",0,MIN(BB266,'Ny Regafg'!$E$14))*HLOOKUP(AZ266,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH266>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH266*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH266>'Ny Regafg'!$F$20,MIN(BH266-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH266>'Ny Regafg'!$F$21,(BH266-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD266>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD266*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD266>'Ny Regafg'!$F$32,MIN(BD266-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD266>'Ny Regafg'!$F$33,(BD266-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP266*HLOOKUP(AZ266,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ266,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD266<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD266-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB266*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB266*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,9.3000000000000007,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I267)),ABS($F$430:$F$492-I267),0))","v":2},0,0,0,9,9,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2012,null,2.7197865869036582,1,4.3693603703310107E-3,13332.287190704208,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D267,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D267-$I267,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P267))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG267*AV267*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P267))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D267,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D267-$I267,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P267))","v":0},null,{"$f":"IF(I267 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I267)/100000*X267,Afskrivning!$C$28)/100","v":0.1006539476607945},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I267)*RepOmk!$D$33","v":0.18286841100000001},0.03,{"$f":"IFERROR(VLOOKUP(C267&\"-\"&I267,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C267&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27659504291630288},558,0,4,35000,null,null,1,null,null,"Elektrictet",2012,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE267*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB267=\"\",0,MIN(BB267,'Ny Regafg'!$E$14))*HLOOKUP(AZ267,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH267>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH267*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH267>'Ny Regafg'!$F$20,MIN(BH267-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH267>'Ny Regafg'!$F$21,(BH267-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD267>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD267*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD267>'Ny Regafg'!$F$32,MIN(BD267-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD267>'Ny Regafg'!$F$33,(BD267-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP267*HLOOKUP(AZ267,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ267,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD267<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD267-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB267*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB267*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,10.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I268)),ABS($F$430:$F$492-I268),0))","v":2},0,0,0,10,10,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2011,null,2.0471193689838687,1,3.2887147422688504E-3,13038.976872508718,{"$f":"IFERROR(INDEX(V$430:V$492,MATCH($D268,$C$430:$C$492,0)),INDEX(V$430:V$492,MATCH(ROUND($J$301+$D268-$I268,1),$C$430:$C$492,0)))","v":211060},16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D268,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D268-$I268,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P268))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG268*AV268*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P268))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$430:AG$492,MATCH($D268,$C$430:$C$492,0)),INDEX(AG$430:AG$492,MATCH(ROUND($J$301+$D268-$I268,1),$C$430:$C$492,0)))","v":0.17699999999999999},{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D268,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D268-$I268,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P268))","v":0},null,{"$f":"IF(I268 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I268)/100000*X268,Afskrivning!$C$28)/100","v":5.9918454613541672E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I268)*RepOmk!$D$33","v":0.19569246749999999},0.03,{"$f":"IFERROR(VLOOKUP(C268&\"-\"&I268,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C268&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24147955132946347},558,0,4,35000,null,null,1,null,null,"Elektrictet",2011,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE268*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB268=\"\",0,MIN(BB268,'Ny Regafg'!$E$14))*HLOOKUP(AZ268,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH268>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH268*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH268>'Ny Regafg'!$F$20,MIN(BH268-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH268>'Ny Regafg'!$F$21,(BH268-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD268>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD268*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD268>'Ny Regafg'!$F$32,MIN(BD268-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD268>'Ny Regafg'!$F$33,(BD268-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP268*HLOOKUP(AZ268,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ268,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD268<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD268-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB268*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB268*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,10.199999999999999,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I269)),ABS($F$430:$F$492-I269),0))","v":2},0,0,0,10,10,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2011,null,2.0471193689838687,1,3.2887147422688504E-3,13038.976872508718,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D269,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D269-$I269,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P269))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG269*AV269*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P269))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D269,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D269-$I269,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P269))","v":0},null,{"$f":"IF(I269 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I269)/100000*X269,Afskrivning!$C$28)/100","v":7.6717762175804893E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I269)*RepOmk!$D$33","v":0.19569246749999999},0.03,{"$f":"IFERROR(VLOOKUP(C269&\"-\"&I269,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C269&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24147955132946347},558,0,4,35000,null,null,1,null,null,"Elektrictet",2011,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE269*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB269=\"\",0,MIN(BB269,'Ny Regafg'!$E$14))*HLOOKUP(AZ269,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH269>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH269*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH269>'Ny Regafg'!$F$20,MIN(BH269-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH269>'Ny Regafg'!$F$21,(BH269-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD269>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD269*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD269>'Ny Regafg'!$F$32,MIN(BD269-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD269>'Ny Regafg'!$F$33,(BD269-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP269*HLOOKUP(AZ269,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ269,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD269<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD269-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB269*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB269*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,10.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I270)),ABS($F$430:$F$492-I270),0))","v":2},0,0,0,10,{"$f":"I270+input_år-original_år","v":10},"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2011,null,2.0471193689838687,{"$f":"INDEX(skrotrate_pbil,MATCH(I270&\" \"&IF(P270>original_år,0,original_år-P270),match_skrot,0))","v":1},3.2887147422688504E-3,13038.976872508718,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D270,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D270-$I270,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P270))","v":247443.31034482759},{"$f":"IFERROR(INDEX(Y$430:Y$492,MATCH($D270,$C$430:$C$492,0)),BF270)","v":61860.827586206899},{"$f":"IFERROR(INDEX(Z$430:Z$492,MATCH($D270,$C$430:$C$492,0)),BS270)","v":0},660,{"$f":"AG270*AV270*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P270))","v":0.20599999999999999},null,{"$f":"IFERROR(INDEX(AD$430:AD$492,MATCH($D270,$C$430:$C$492,0)),INDEX(AD$430:AD$492,MATCH(ROUND($J$238+$D270-$I270,1),$C$430:$C$492,0)))","v":51},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D270,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D270-$I270,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P270))","v":0},null,{"$f":"IF(I270 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I270)/100000*X270,Afskrivning!$C$28)/100","v":7.7364332248224199E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I270)*RepOmk!$D$33","v":0.19569246749999999},0.03,{"$f":"IFERROR(VLOOKUP(C270&\"-\"&I270,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C270&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24147955132946347},558,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$430:AV$492,MATCH($D270,$C$430:$C$492,0)),INDEX(AV$430:AV$492,MATCH(ROUND($J$301+$D270-$I270,1),$C$430:$C$492,0)))","v":1},null,null,"Elektrictet",2011,0.20599999999999999,{"$f":"AD270","v":51},{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE270*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB270=\"\",0,MIN(BB270,'Ny Regafg'!$E$14))*HLOOKUP(AZ270,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH270>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH270*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH270>'Ny Regafg'!$F$20,MIN(BH270-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH270>'Ny Regafg'!$F$21,(BH270-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD270>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD270*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD270>'Ny Regafg'!$F$32,MIN(BD270-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD270>'Ny Regafg'!$F$33,(BD270-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP270*HLOOKUP(AZ270,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ270,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD270<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD270-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB270*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB270*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,11.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I271)),ABS($F$430:$F$492-I271),0))","v":2},0,0,0,11,11,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2010,null,0.24229026824495692,1,3.8924138433655897E-4,12752.119381313521,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D271,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D271-$I271,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P271))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG271*AV271*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P271))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D271,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D271-$I271,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P271))","v":0},null,{"$f":"IF(I271 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I271)/100000*X271,Afskrivning!$C$28)/100","v":4.1880713919451133E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I271)*RepOmk!$D$33","v":0.20851652399999998},0.03,{"$f":"IFERROR(VLOOKUP(C271&\"-\"&I271,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C271&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20636405974262406},558,0,4,35000,null,null,1,null,null,"Elektrictet",2010,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE271*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB271=\"\",0,MIN(BB271,'Ny Regafg'!$E$14))*HLOOKUP(AZ271,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH271>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH271*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH271>'Ny Regafg'!$F$20,MIN(BH271-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH271>'Ny Regafg'!$F$21,(BH271-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD271>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD271*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD271>'Ny Regafg'!$F$32,MIN(BD271-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD271>'Ny Regafg'!$F$33,(BD271-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP271*HLOOKUP(AZ271,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ271,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD271<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD271-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB271*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB271*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,11.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I272)),ABS($F$430:$F$492-I272),0))","v":2},0,0,0,11,11,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2010,null,0.24229026824495692,1,3.8924138433655897E-4,12752.119381313521,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D272,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D272-$I272,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P272))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG272*AV272*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P272))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D272,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D272-$I272,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P272))","v":0},null,{"$f":"IF(I272 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I272)/100000*X272,Afskrivning!$C$28)/100","v":5.362278902131818E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I272)*RepOmk!$D$33","v":0.20851652399999998},0.03,{"$f":"IFERROR(VLOOKUP(C272&\"-\"&I272,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C272&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20636405974262406},558,0,4,35000,null,null,1,null,null,"Elektrictet",2010,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE272*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB272=\"\",0,MIN(BB272,'Ny Regafg'!$E$14))*HLOOKUP(AZ272,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH272>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH272*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH272>'Ny Regafg'!$F$20,MIN(BH272-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH272>'Ny Regafg'!$F$21,(BH272-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD272>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD272*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD272>'Ny Regafg'!$F$32,MIN(BD272-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD272>'Ny Regafg'!$F$33,(BD272-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP272*HLOOKUP(AZ272,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ272,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD272<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD272-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB272*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB272*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,11.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I273)),ABS($F$430:$F$492-I273),0))","v":2},0,0,0,11,11,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2010,null,0.24229026824495692,1,3.8924138433655897E-4,12752.119381313521,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D273,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D273-$I273,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P273))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG273*AV273*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P273))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D273,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D273-$I273,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P273))","v":0},null,{"$f":"IF(I273 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I273)/100000*X273,Afskrivning!$C$28)/100","v":5.4074716835653895E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I273)*RepOmk!$D$33","v":0.20851652399999998},0.03,{"$f":"IFERROR(VLOOKUP(C273&\"-\"&I273,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C273&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20636405974262406},558,0,4,35000,null,null,1,null,null,"Elektrictet",2010,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE273*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB273=\"\",0,MIN(BB273,'Ny Regafg'!$E$14))*HLOOKUP(AZ273,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH273>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH273*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH273>'Ny Regafg'!$F$20,MIN(BH273-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH273>'Ny Regafg'!$F$21,(BH273-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD273>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD273*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD273>'Ny Regafg'!$F$32,MIN(BD273-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD273>'Ny Regafg'!$F$33,(BD273-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP273*HLOOKUP(AZ273,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ273,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD273<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD273-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB273*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB273*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,12.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I274)),ABS($F$430:$F$492-I274),0))","v":2},0,0,0,12,12,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2009,null,0.66099335601100517,1,1.0618914692474316E-3,12471.572754924626,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D274,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D274-$I274,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P274))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG274*AV274*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P274))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D274,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D274-$I274,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P274))","v":0},null,{"$f":"IF(I274 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I274)/100000*X274,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I274)*RepOmk!$D$33","v":0.22134058049999999},0.03,{"$f":"IFERROR(VLOOKUP(C274&\"-\"&I274,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C274&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2009,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE274*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB274=\"\",0,MIN(BB274,'Ny Regafg'!$E$14))*HLOOKUP(AZ274,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH274>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH274*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH274>'Ny Regafg'!$F$20,MIN(BH274-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH274>'Ny Regafg'!$F$21,(BH274-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD274>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD274*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD274>'Ny Regafg'!$F$32,MIN(BD274-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD274>'Ny Regafg'!$F$33,(BD274-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP274*HLOOKUP(AZ274,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ274,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD274<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD274-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB274*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB274*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,12.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I275)),ABS($F$430:$F$492-I275),0))","v":2},0,0,0,12,12,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2009,null,0.66099335601100517,1,1.0618914692474316E-3,12471.572754924626,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D275,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D275-$I275,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P275))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG275*AV275*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P275))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D275,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D275-$I275,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P275))","v":0},null,{"$f":"IF(I275 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I275)/100000*X275,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I275)*RepOmk!$D$33","v":0.22134058049999999},0.03,{"$f":"IFERROR(VLOOKUP(C275&\"-\"&I275,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C275&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2009,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE275*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB275=\"\",0,MIN(BB275,'Ny Regafg'!$E$14))*HLOOKUP(AZ275,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH275>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH275*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH275>'Ny Regafg'!$F$20,MIN(BH275-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH275>'Ny Regafg'!$F$21,(BH275-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD275>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD275*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD275>'Ny Regafg'!$F$32,MIN(BD275-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD275>'Ny Regafg'!$F$33,(BD275-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP275*HLOOKUP(AZ275,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ275,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD275<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD275-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB275*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB275*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,12.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I276)),ABS($F$430:$F$492-I276),0))","v":2},0,0,0,12,12,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2009,null,0.66099335601100517,1,1.0618914692474316E-3,12471.572754924626,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D276,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D276-$I276,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P276))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG276*AV276*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P276))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D276,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D276-$I276,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P276))","v":0},null,{"$f":"IF(I276 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I276)/100000*X276,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I276)*RepOmk!$D$33","v":0.22134058049999999},0.03,{"$f":"IFERROR(VLOOKUP(C276&\"-\"&I276,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C276&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2009,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE276*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB276=\"\",0,MIN(BB276,'Ny Regafg'!$E$14))*HLOOKUP(AZ276,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH276>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH276*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH276>'Ny Regafg'!$F$20,MIN(BH276-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH276>'Ny Regafg'!$F$21,(BH276-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD276>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD276*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD276>'Ny Regafg'!$F$32,MIN(BD276-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD276>'Ny Regafg'!$F$33,(BD276-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP276*HLOOKUP(AZ276,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ276,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD276<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD276-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB276*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB276*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,13.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I277)),ABS($F$430:$F$492-I277),0))","v":2},0,0,0,13,13,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2008,null,0.12197198154316284,1,1.9594902960829965E-4,12197.198154316284,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D277,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D277-$I277,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P277))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG277*AV277*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P277))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D277,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D277-$I277,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P277))","v":0},null,{"$f":"IF(I277 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I277)/100000*X277,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I277)*RepOmk!$D$33","v":0.23416463700000001},0.03,{"$f":"IFERROR(VLOOKUP(C277&\"-\"&I277,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C277&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2008,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE277*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB277=\"\",0,MIN(BB277,'Ny Regafg'!$E$14))*HLOOKUP(AZ277,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH277>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH277*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH277>'Ny Regafg'!$F$20,MIN(BH277-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH277>'Ny Regafg'!$F$21,(BH277-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD277>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD277*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD277>'Ny Regafg'!$F$32,MIN(BD277-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD277>'Ny Regafg'!$F$33,(BD277-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP277*HLOOKUP(AZ277,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ277,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD277<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD277-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB277*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB277*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,13.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I278)),ABS($F$430:$F$492-I278),0))","v":2},0,0,0,13,13,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2008,null,0.12197198154316284,1,1.9594902960829965E-4,12197.198154316284,{"$f":"IFERROR(INDEX(V$430:V$492,MATCH($D278,$C$430:$C$492,0)),INDEX(V$430:V$492,MATCH(ROUND($J$301+$D278-$I278,1),$C$430:$C$492,0)))","v":211060},16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D278,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D278-$I278,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P278))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG278*AV278*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P278))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$430:AG$492,MATCH($D278,$C$430:$C$492,0)),INDEX(AG$430:AG$492,MATCH(ROUND($J$301+$D278-$I278,1),$C$430:$C$492,0)))","v":0.154},{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D278,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D278-$I278,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P278))","v":0},null,{"$f":"IF(I278 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I278)/100000*X278,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I278)*RepOmk!$D$33","v":0.23416463700000001},0.03,{"$f":"IFERROR(VLOOKUP(C278&\"-\"&I278,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C278&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2008,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE278*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB278=\"\",0,MIN(BB278,'Ny Regafg'!$E$14))*HLOOKUP(AZ278,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH278>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH278*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH278>'Ny Regafg'!$F$20,MIN(BH278-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH278>'Ny Regafg'!$F$21,(BH278-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD278>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD278*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD278>'Ny Regafg'!$F$32,MIN(BD278-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD278>'Ny Regafg'!$F$33,(BD278-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP278*HLOOKUP(AZ278,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ278,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD278<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD278-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB278*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB278*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,13.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I279)),ABS($F$430:$F$492-I279),0))","v":2},0,0,0,13,13,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2008,null,0.12197198154316284,1,1.9594902960829965E-4,12197.198154316284,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D279,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D279-$I279,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P279))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG279*AV279*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P279))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D279,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D279-$I279,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P279))","v":0},null,{"$f":"IF(I279 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I279)/100000*X279,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I279)*RepOmk!$D$33","v":0.23416463700000001},0.03,{"$f":"IFERROR(VLOOKUP(C279&\"-\"&I279,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C279&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2008,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE279*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB279=\"\",0,MIN(BB279,'Ny Regafg'!$E$14))*HLOOKUP(AZ279,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH279>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH279*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH279>'Ny Regafg'!$F$20,MIN(BH279-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH279>'Ny Regafg'!$F$21,(BH279-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD279>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD279*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD279>'Ny Regafg'!$F$32,MIN(BD279-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD279>'Ny Regafg'!$F$33,(BD279-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP279*HLOOKUP(AZ279,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ279,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD279<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD279-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB279*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB279*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,14.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I280)),ABS($F$430:$F$492-I280),0))","v":2},0,0,0,14,14,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2007,null,8.3502018564449304E-2,1,1.3414670566984198E-4,11928.859794921329,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D280,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D280-$I280,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P280))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG280*AV280*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P280))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D280,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D280-$I280,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P280))","v":0},null,{"$f":"IF(I280 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I280)/100000*X280,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I280)*RepOmk!$D$33","v":0.2469886935},0.03,{"$f":"IFERROR(VLOOKUP(C280&\"-\"&I280,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C280&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2007,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE280*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB280=\"\",0,MIN(BB280,'Ny Regafg'!$E$14))*HLOOKUP(AZ280,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH280>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH280*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH280>'Ny Regafg'!$F$20,MIN(BH280-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH280>'Ny Regafg'!$F$21,(BH280-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD280>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD280*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD280>'Ny Regafg'!$F$32,MIN(BD280-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD280>'Ny Regafg'!$F$33,(BD280-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP280*HLOOKUP(AZ280,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ280,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD280<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD280-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB280*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB280*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,14.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I281)),ABS($F$430:$F$492-I281),0))","v":2},0,0,0,14,14,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2007,null,8.3502018564449304E-2,1,1.3414670566984198E-4,11928.859794921329,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D281,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D281-$I281,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P281))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG281*AV281*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P281))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D281,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D281-$I281,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P281))","v":0},null,{"$f":"IF(I281 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I281)/100000*X281,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I281)*RepOmk!$D$33","v":0.2469886935},0.03,{"$f":"IFERROR(VLOOKUP(C281&\"-\"&I281,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C281&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2007,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE281*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB281=\"\",0,MIN(BB281,'Ny Regafg'!$E$14))*HLOOKUP(AZ281,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH281>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH281*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH281>'Ny Regafg'!$F$20,MIN(BH281-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH281>'Ny Regafg'!$F$21,(BH281-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD281>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD281*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD281>'Ny Regafg'!$F$32,MIN(BD281-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD281>'Ny Regafg'!$F$33,(BD281-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP281*HLOOKUP(AZ281,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ281,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD281<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD281-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB281*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB281*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,14.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I282)),ABS($F$430:$F$492-I282),0))","v":2},0,0,0,14,14,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2007,null,8.3502018564449304E-2,1,1.3414670566984198E-4,11928.859794921329,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D282,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D282-$I282,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P282))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG282*AV282*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P282))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D282,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D282-$I282,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P282))","v":0},null,{"$f":"IF(I282 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I282)/100000*X282,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I282)*RepOmk!$D$33","v":0.2469886935},0.03,{"$f":"IFERROR(VLOOKUP(C282&\"-\"&I282,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C282&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2007,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE282*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB282=\"\",0,MIN(BB282,'Ny Regafg'!$E$14))*HLOOKUP(AZ282,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH282>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH282*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH282>'Ny Regafg'!$F$20,MIN(BH282-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH282>'Ny Regafg'!$F$21,(BH282-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD282>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD282*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD282>'Ny Regafg'!$F$32,MIN(BD282-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD282>'Ny Regafg'!$F$33,(BD282-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP282*HLOOKUP(AZ282,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ282,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD282<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD282-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB282*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB282*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,15.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I283)),ABS($F$430:$F$492-I283),0))","v":2},0,0,0,15,15,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2006,null,3.4999274638299174E-2,1,5.622663349075947E-5,11666.424879433058,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D283,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D283-$I283,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P283))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG283*AV283*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P283))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D283,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D283-$I283,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P283))","v":0},null,{"$f":"IF(I283 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I283)/100000*X283,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I283)*RepOmk!$D$33","v":0.25981274999999998},0.03,{"$f":"IFERROR(VLOOKUP(C283&\"-\"&I283,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C283&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2006,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE283*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB283=\"\",0,MIN(BB283,'Ny Regafg'!$E$14))*HLOOKUP(AZ283,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH283>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH283*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH283>'Ny Regafg'!$F$20,MIN(BH283-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH283>'Ny Regafg'!$F$21,(BH283-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD283>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD283*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD283>'Ny Regafg'!$F$32,MIN(BD283-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD283>'Ny Regafg'!$F$33,(BD283-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP283*HLOOKUP(AZ283,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ283,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD283<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD283-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB283*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB283*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,15.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I284)),ABS($F$430:$F$492-I284),0))","v":2},0,0,0,15,15,"Lille personbil, elektricitet   ",{"$f":"IFERROR(INDEX(L$430:L$492,MATCH($D284,$C$430:$C$492,0)),INDEX(L$430:L$492,MATCH(ROUND($J$301+$D284-$I284,1),$C$430:$C$492,0)))","v":"HYUNDAI"},"KONA","Gnsn. variant","2019",2006,null,3.4999274638299174E-2,1,5.622663349075947E-5,11666.424879433058,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D284,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D284-$I284,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P284))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG284*AV284*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P284))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D284,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D284-$I284,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P284))","v":0},null,{"$f":"IF(I284 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I284)/100000*X284,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I284)*RepOmk!$D$33","v":0.25981274999999998},0.03,{"$f":"IFERROR(VLOOKUP(C284&\"-\"&I284,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C284&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2006,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE284*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB284=\"\",0,MIN(BB284,'Ny Regafg'!$E$14))*HLOOKUP(AZ284,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH284>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH284*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH284>'Ny Regafg'!$F$20,MIN(BH284-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH284>'Ny Regafg'!$F$21,(BH284-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD284>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD284*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD284>'Ny Regafg'!$F$32,MIN(BD284-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD284>'Ny Regafg'!$F$33,(BD284-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP284*HLOOKUP(AZ284,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ284,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD284<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD284-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB284*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB284*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,15.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I285)),ABS($F$430:$F$492-I285),0))","v":2},0,0,0,15,15,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2006,null,3.4999274638299174E-2,1,5.622663349075947E-5,11666.424879433058,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D285,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D285-$I285,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P285))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG285*AV285*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P285))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D285,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D285-$I285,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P285))","v":0},null,{"$f":"IF(I285 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I285)/100000*X285,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I285)*RepOmk!$D$33","v":0.25981274999999998},0.03,{"$f":"IFERROR(VLOOKUP(C285&\"-\"&I285,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C285&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2006,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE285*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB285=\"\",0,MIN(BB285,'Ny Regafg'!$E$14))*HLOOKUP(AZ285,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH285>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH285*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH285>'Ny Regafg'!$F$20,MIN(BH285-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH285>'Ny Regafg'!$F$21,(BH285-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD285>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD285*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD285>'Ny Regafg'!$F$32,MIN(BD285-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD285>'Ny Regafg'!$F$33,(BD285-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP285*HLOOKUP(AZ285,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ285,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD285<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD285-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB285*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB285*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,16.100000000000001,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I286)),ABS($F$430:$F$492-I286),0))","v":2},0,0,0,16,16,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2005,null,0,1,0,11409.763532085528,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D286,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D286-$I286,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P286))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG286*AV286*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P286))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D286,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D286-$I286,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P286))","v":0},null,{"$f":"IF(I286 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I286)/100000*X286,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I286)*RepOmk!$D$33","v":0.2726368065},0.03,{"$f":"IFERROR(VLOOKUP(C286&\"-\"&I286,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C286&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2005,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE286*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB286=\"\",0,MIN(BB286,'Ny Regafg'!$E$14))*HLOOKUP(AZ286,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH286>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH286*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH286>'Ny Regafg'!$F$20,MIN(BH286-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH286>'Ny Regafg'!$F$21,(BH286-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD286>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD286*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD286>'Ny Regafg'!$F$32,MIN(BD286-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD286>'Ny Regafg'!$F$33,(BD286-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP286*HLOOKUP(AZ286,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ286,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD286<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD286-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB286*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB286*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,16.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I287)),ABS($F$430:$F$492-I287),0))","v":2},0,0,0,16,16,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2005,null,0,1,0,11409.763532085528,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D287,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D287-$I287,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P287))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG287*AV287*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P287))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D287,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D287-$I287,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P287))","v":0},null,{"$f":"IF(I287 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I287)/100000*X287,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I287)*RepOmk!$D$33","v":0.2726368065},0.03,{"$f":"IFERROR(VLOOKUP(C287&\"-\"&I287,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C287&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2005,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE287*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB287=\"\",0,MIN(BB287,'Ny Regafg'!$E$14))*HLOOKUP(AZ287,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH287>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH287*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH287>'Ny Regafg'!$F$20,MIN(BH287-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH287>'Ny Regafg'!$F$21,(BH287-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD287>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD287*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD287>'Ny Regafg'!$F$32,MIN(BD287-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD287>'Ny Regafg'!$F$33,(BD287-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP287*HLOOKUP(AZ287,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ287,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD287<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD287-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB287*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB287*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,16.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I288)),ABS($F$430:$F$492-I288),0))","v":2},0,0,0,16,16,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2005,null,0,1,0,11409.763532085528,{"$f":"IFERROR(INDEX(V$430:V$492,MATCH($D288,$C$430:$C$492,0)),INDEX(V$430:V$492,MATCH(ROUND($J$301+$D288-$I288,1),$C$430:$C$492,0)))","v":211060},16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D288,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D288-$I288,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P288))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG288*AV288*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P288))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$430:AG$492,MATCH($D288,$C$430:$C$492,0)),INDEX(AG$430:AG$492,MATCH(ROUND($J$301+$D288-$I288,1),$C$430:$C$492,0)))","v":0.20599999999999999},{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D288,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D288-$I288,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P288))","v":0},null,{"$f":"IF(I288 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I288)/100000*X288,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I288)*RepOmk!$D$33","v":0.2726368065},0.03,{"$f":"IFERROR(VLOOKUP(C288&\"-\"&I288,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C288&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2005,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE288*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB288=\"\",0,MIN(BB288,'Ny Regafg'!$E$14))*HLOOKUP(AZ288,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH288>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH288*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH288>'Ny Regafg'!$F$20,MIN(BH288-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH288>'Ny Regafg'!$F$21,(BH288-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD288>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD288*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD288>'Ny Regafg'!$F$32,MIN(BD288-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD288>'Ny Regafg'!$F$33,(BD288-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP288*HLOOKUP(AZ288,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ288,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD288<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD288-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB288*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB288*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,17.100000000000001,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I289)),ABS($F$430:$F$492-I289),0))","v":2},0,0,0,17,17,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2004,null,0,1,0,11158.748734379649,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D289,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D289-$I289,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P289))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG289*AV289*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P289))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D289,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D289-$I289,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P289))","v":0},null,{"$f":"IF(I289 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I289)/100000*X289,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I289)*RepOmk!$D$33","v":0.28546086300000001},0.03,{"$f":"IFERROR(VLOOKUP(C289&\"-\"&I289,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C289&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2004,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE289*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB289=\"\",0,MIN(BB289,'Ny Regafg'!$E$14))*HLOOKUP(AZ289,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH289>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH289*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH289>'Ny Regafg'!$F$20,MIN(BH289-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH289>'Ny Regafg'!$F$21,(BH289-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD289>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD289*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD289>'Ny Regafg'!$F$32,MIN(BD289-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD289>'Ny Regafg'!$F$33,(BD289-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP289*HLOOKUP(AZ289,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ289,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD289<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD289-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB289*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB289*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,17.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I290)),ABS($F$430:$F$492-I290),0))","v":2},0,0,0,17,17,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2004,null,0,1,0,11158.748734379649,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D290,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D290-$I290,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P290))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG290*AV290*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P290))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D290,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D290-$I290,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P290))","v":0},null,{"$f":"IF(I290 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I290)/100000*X290,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I290)*RepOmk!$D$33","v":0.28546086300000001},0.03,{"$f":"IFERROR(VLOOKUP(C290&\"-\"&I290,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C290&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2004,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE290*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB290=\"\",0,MIN(BB290,'Ny Regafg'!$E$14))*HLOOKUP(AZ290,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH290>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH290*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH290>'Ny Regafg'!$F$20,MIN(BH290-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH290>'Ny Regafg'!$F$21,(BH290-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD290>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD290*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD290>'Ny Regafg'!$F$32,MIN(BD290-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD290>'Ny Regafg'!$F$33,(BD290-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP290*HLOOKUP(AZ290,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ290,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD290<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD290-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB290*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB290*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,17.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I291)),ABS($F$430:$F$492-I291),0))","v":2},0,0,0,17,17,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2004,null,0,1,0,11158.748734379649,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D291,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D291-$I291,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P291))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG291*AV291*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P291))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D291,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D291-$I291,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P291))","v":0},null,{"$f":"IF(I291 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I291)/100000*X291,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I291)*RepOmk!$D$33","v":0.28546086300000001},0.03,{"$f":"IFERROR(VLOOKUP(C291&\"-\"&I291,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C291&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2004,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE291*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB291=\"\",0,MIN(BB291,'Ny Regafg'!$E$14))*HLOOKUP(AZ291,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH291>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH291*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH291>'Ny Regafg'!$F$20,MIN(BH291-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH291>'Ny Regafg'!$F$21,(BH291-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD291>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD291*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD291>'Ny Regafg'!$F$32,MIN(BD291-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD291>'Ny Regafg'!$F$33,(BD291-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP291*HLOOKUP(AZ291,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ291,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD291<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD291-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB291*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB291*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,18.100000000000001,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I292)),ABS($F$430:$F$492-I292),0))","v":2},0,0,0,18,18,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2003,null,3.2739768786669891E-2,1,5.2596718051004523E-5,10913.256262223296,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D292,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D292-$I292,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P292))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG292*AV292*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P292))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D292,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D292-$I292,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P292))","v":0},null,{"$f":"IF(I292 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I292)/100000*X292,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I292)*RepOmk!$D$33","v":0.29828491950000002},0.03,{"$f":"IFERROR(VLOOKUP(C292&\"-\"&I292,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C292&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2003,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE292*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB292=\"\",0,MIN(BB292,'Ny Regafg'!$E$14))*HLOOKUP(AZ292,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH292>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH292*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH292>'Ny Regafg'!$F$20,MIN(BH292-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH292>'Ny Regafg'!$F$21,(BH292-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD292>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD292*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD292>'Ny Regafg'!$F$32,MIN(BD292-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD292>'Ny Regafg'!$F$33,(BD292-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP292*HLOOKUP(AZ292,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ292,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD292<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD292-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB292*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB292*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,18.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I293)),ABS($F$430:$F$492-I293),0))","v":2},0,0,0,18,18,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2003,null,3.2739768786669891E-2,1,5.2596718051004523E-5,10913.256262223296,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D293,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D293-$I293,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P293))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG293*AV293*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P293))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D293,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D293-$I293,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P293))","v":0},null,{"$f":"IF(I293 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I293)/100000*X293,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I293)*RepOmk!$D$33","v":0.29828491950000002},0.03,{"$f":"IFERROR(VLOOKUP(C293&\"-\"&I293,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C293&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2003,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE293*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB293=\"\",0,MIN(BB293,'Ny Regafg'!$E$14))*HLOOKUP(AZ293,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH293>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH293*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH293>'Ny Regafg'!$F$20,MIN(BH293-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH293>'Ny Regafg'!$F$21,(BH293-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD293>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD293*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD293>'Ny Regafg'!$F$32,MIN(BD293-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD293>'Ny Regafg'!$F$33,(BD293-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP293*HLOOKUP(AZ293,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ293,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD293<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD293-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB293*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB293*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,18.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I294)),ABS($F$430:$F$492-I294),0))","v":2},0,0,0,18,18,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2003,null,3.2739768786669891E-2,1,5.2596718051004523E-5,10913.256262223296,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D294,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D294-$I294,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P294))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG294*AV294*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P294))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D294,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D294-$I294,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P294))","v":0},null,{"$f":"IF(I294 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I294)/100000*X294,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I294)*RepOmk!$D$33","v":0.29828491950000002},0.03,{"$f":"IFERROR(VLOOKUP(C294&\"-\"&I294,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C294&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2003,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE294*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB294=\"\",0,MIN(BB294,'Ny Regafg'!$E$14))*HLOOKUP(AZ294,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH294>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH294*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH294>'Ny Regafg'!$F$20,MIN(BH294-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH294>'Ny Regafg'!$F$21,(BH294-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD294>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD294*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD294>'Ny Regafg'!$F$32,MIN(BD294-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD294>'Ny Regafg'!$F$33,(BD294-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP294*HLOOKUP(AZ294,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ294,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD294<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD294-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB294*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB294*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,19.100000000000001,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I295)),ABS($F$430:$F$492-I295),0))","v":2},0,0,0,19,19,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2002,null,0,1,0,10673.164624454383,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D295,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D295-$I295,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P295))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG295*AV295*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P295))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D295,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D295-$I295,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P295))","v":0},null,{"$f":"IF(I295 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I295)/100000*X295,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I295)*RepOmk!$D$33","v":0.31110897599999998},0.03,{"$f":"IFERROR(VLOOKUP(C295&\"-\"&I295,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C295&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2002,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE295*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB295=\"\",0,MIN(BB295,'Ny Regafg'!$E$14))*HLOOKUP(AZ295,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH295>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH295*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH295>'Ny Regafg'!$F$20,MIN(BH295-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH295>'Ny Regafg'!$F$21,(BH295-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD295>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD295*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD295>'Ny Regafg'!$F$32,MIN(BD295-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD295>'Ny Regafg'!$F$33,(BD295-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP295*HLOOKUP(AZ295,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ295,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD295<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD295-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB295*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB295*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,19.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I296)),ABS($F$430:$F$492-I296),0))","v":2},0,0,0,19,19,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2002,null,0,1,0,10673.164624454383,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D296,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D296-$I296,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P296))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG296*AV296*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P296))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D296,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D296-$I296,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P296))","v":0},null,{"$f":"IF(I296 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I296)/100000*X296,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I296)*RepOmk!$D$33","v":0.31110897599999998},0.03,{"$f":"IFERROR(VLOOKUP(C296&\"-\"&I296,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C296&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2002,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE296*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB296=\"\",0,MIN(BB296,'Ny Regafg'!$E$14))*HLOOKUP(AZ296,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH296>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH296*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH296>'Ny Regafg'!$F$20,MIN(BH296-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH296>'Ny Regafg'!$F$21,(BH296-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD296>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD296*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD296>'Ny Regafg'!$F$32,MIN(BD296-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD296>'Ny Regafg'!$F$33,(BD296-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP296*HLOOKUP(AZ296,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ296,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD296<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD296-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB296*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB296*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,19.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I297)),ABS($F$430:$F$492-I297),0))","v":2},0,0,0,19,19,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2002,null,0,1,0,10673.164624454383,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D297,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D297-$I297,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P297))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG297*AV297*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P297))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D297,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D297-$I297,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P297))","v":0},null,{"$f":"IF(I297 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I297)/100000*X297,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I297)*RepOmk!$D$33","v":0.31110897599999998},0.03,{"$f":"IFERROR(VLOOKUP(C297&\"-\"&I297,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C297&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2002,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE297*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB297=\"\",0,MIN(BB297,'Ny Regafg'!$E$14))*HLOOKUP(AZ297,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH297>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH297*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH297>'Ny Regafg'!$F$20,MIN(BH297-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH297>'Ny Regafg'!$F$21,(BH297-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD297>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD297*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD297>'Ny Regafg'!$F$32,MIN(BD297-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD297>'Ny Regafg'!$F$33,(BD297-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP297*HLOOKUP(AZ297,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ297,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD297<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD297-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB297*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB297*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,1,20.100000000000001,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I298)),ABS($F$430:$F$492-I298),0))","v":2},0,0,0,20,20,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2001,null,3.1315065008149172E-2,1,5.030791926829702E-5,10438.355002716389,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D298,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D298-$I298,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P298))","v":191644.13793103449},47911.034482758623,0,660,{"$f":"AG298*AV298*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P298))","v":0.17699999999999999},null,68.099999999999994,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.17699999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D298,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D298-$I298,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P298))","v":0},null,{"$f":"IF(I298 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I298)/100000*X298,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I298)*RepOmk!$D$33","v":0.3239330325},0.03,{"$f":"IFERROR(VLOOKUP(C298&\"-\"&I298,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C298&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2001,0.17699999999999999,68.099999999999994,{"$error":"#N/A"},null,191644.13793103449,{"$f":"BE298*'Ny Regafg'!$F$4","v":47911.034482758623},{"$f":"IF(BB298=\"\",0,MIN(BB298,'Ny Regafg'!$E$14))*HLOOKUP(AZ298,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH298>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH298*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH298>'Ny Regafg'!$F$20,MIN(BH298-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH298>'Ny Regafg'!$F$21,(BH298-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD298>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD298*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD298>'Ny Regafg'!$F$32,MIN(BD298-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD298>'Ny Regafg'!$F$33,(BD298-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP298*HLOOKUP(AZ298,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ298,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD298<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD298-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB298*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB298*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,20.2,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I299)),ABS($F$430:$F$492-I299),0))","v":2},0,0,0,20,20,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2001,null,3.1315065008149172E-2,1,5.030791926829702E-5,10438.355002716389,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D299,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D299-$I299,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P299))","v":245375.31034482759},61343.827586206899,0,660,{"$f":"AG299*AV299*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P299))","v":0.154},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.154,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D299,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D299-$I299,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P299))","v":0},null,{"$f":"IF(I299 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I299)/100000*X299,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I299)*RepOmk!$D$33","v":0.3239330325},0.03,{"$f":"IFERROR(VLOOKUP(C299&\"-\"&I299,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C299&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2001,0.154,51,{"$error":"#N/A"},null,245375.31034482759,{"$f":"BE299*'Ny Regafg'!$F$4","v":61343.827586206899},{"$f":"IF(BB299=\"\",0,MIN(BB299,'Ny Regafg'!$E$14))*HLOOKUP(AZ299,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH299>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH299*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH299>'Ny Regafg'!$F$20,MIN(BH299-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH299>'Ny Regafg'!$F$21,(BH299-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD299>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD299*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD299>'Ny Regafg'!$F$32,MIN(BD299-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD299>'Ny Regafg'!$F$33,(BD299-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP299*HLOOKUP(AZ299,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ299,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD299<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD299-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB299*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB299*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,1,20.3,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I300)),ABS($F$430:$F$492-I300),0))","v":2},0,0,0,20,20,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2001,null,3.1315065008149172E-2,1,5.030791926829702E-5,10438.355002716389,211060,16.600000000000001,{"$f":"IFERROR(INDEX(X$430:X$492,MATCH($D300,$C$430:$C$492,0)),INDEX(X$430:X$492,MATCH(ROUND($J$301+$D300-$I300,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P300))","v":247443.31034482759},61860.827586206899,0,660,{"$f":"AG300*AV300*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P300))","v":0.20599999999999999},null,51,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.20599999999999999,{"$f":"IFERROR(INDEX(AH$430:AH$492,MATCH($D300,$C$430:$C$492,0)),INDEX(AH$430:AH$492,MATCH(ROUND($J$301+$D300-$I300,1),$C$430:$C$492,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-P300))","v":0},null,{"$f":"IF(I300 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I300)/100000*X300,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*I300)*RepOmk!$D$33","v":0.3239330325},0.03,{"$f":"IFERROR(VLOOKUP(C300&\"-\"&I300,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C300&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},558,0,4,35000,null,null,1,null,null,"Elektrictet",2001,0.20599999999999999,51,{"$error":"#N/A"},null,247443.31034482759,{"$f":"BE300*'Ny Regafg'!$F$4","v":61860.827586206899},{"$f":"IF(BB300=\"\",0,MIN(BB300,'Ny Regafg'!$E$14))*HLOOKUP(AZ300,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH300>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH300*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH300>'Ny Regafg'!$F$20,MIN(BH300-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH300>'Ny Regafg'!$F$21,(BH300-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD300>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD300*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD300>'Ny Regafg'!$F$32,MIN(BD300-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD300>'Ny Regafg'!$F$33,(BD300-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP300*HLOOKUP(AZ300,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ300,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD300<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD300-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB300*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB300*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,2,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I301)),ABS($F$493:$F$555-I301),0))","v":0},{"$f":"(IF(H301=0,0,I301))*1","v":0},0.1,1,0,0,{"$f":"IFERROR(INDEX(K$493:K$555,MATCH($D301,$C$493:$C$555,0)),INDEX(K$493:K$555,MATCH(ROUND($J$301+$D301-$I301,1),$C$493:$C$555,0)))","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",{"$f":"IFERROR(INDEX(O$493:O$555,MATCH($D301,$C$493:$C$555,0)),INDEX(O$493:O$555,MATCH(ROUND($J$301+$D301-$I301,1),$C$493:$C$555,0)))","v":2021},{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(R301:R363,S301:S363)/3","v":466.23530653124948},{"$f":"IFERROR(INDEX(R$493:R$555,MATCH($D301,$C$493:$C$555,0)),INDEX(R$493:R$555,MATCH(ROUND($J$301+$D301-$I301,1),$C$493:$C$555,0)))","v":157.97597420496072},1,{"$f":"R301*S301/SUMPRODUCT($R$301:$R$363,$S$301:$S$363)","v":0.11294438093952198},{"$f":"IFERROR(INDEX(U$493:U$555,MATCH($D301,$C$493:$C$555,0)),INDEX(U$493:U$555,MATCH(ROUND($J$301+$D301-$I301,1),$C$493:$C$555,0)))","v":18874.356952479739},{"$f":"IFERROR(INDEX(V$493:V$555,MATCH($D301,$C$493:$C$555,0)),INDEX(V$493:V$555,MATCH(ROUND($J$301+$D301-$I301,1),$C$493:$C$555,0)))","v":256880},17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D301,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D301-$I301,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P301))","v":266662.5},{"$f":"IFERROR(INDEX(Y$493:Y$555,MATCH($D301,$C$493:$C$555,0)),BF301)","v":53332.5},{"$f":"IFERROR(INDEX(Z$493:Z$555,MATCH($D301,$C$493:$C$555,0)),BS301)","v":0},660,{"$f":"AG301*AV301*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P301))","v":0.13100000000000001},null,{"$f":"IFERROR(INDEX(AD$493:AD$555,MATCH($D301,$C$493:$C$555,0)),INDEX(AD$493:AD$555,MATCH(ROUND($J$238+$D301-$I301,1),$C$493:$C$555,0)))","v":69.75},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$493:AG$555,MATCH($D301,$C$493:$C$555,0)),INDEX(AG$493:AG$555,MATCH(ROUND($J$301+$D301-$I301,1),$C$493:$C$555,0)))","v":0.13100000000000001},{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D301,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D301-$I301,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P301))","v":0},null,{"$f":"IF(I301 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I301)/100000*X301,Afskrivning!$C$29)/100","v":0.32558345403309125},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I301)*RepOmk!$D$33","v":7.4011397500000006E-2},0.03,{"$f":"IFERROR(VLOOKUP(C301&\"-\"&I301,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C301&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32868485829494193},864,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$493:AV$555,MATCH($D301,$C$493:$C$555,0)),INDEX(AV$493:AV$555,MATCH(ROUND($J$301+$D301-$I301,1),$C$493:$C$555,0)))","v":1},null,null,"Elektrictet",2021,0.13100000000000001,69.75,333328.125,null,266662.5,{"$f":"BE301*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB301=\"\",0,MIN(BB301,'Ny Regafg'!$E$14))*HLOOKUP(AZ301,'Ny Regafg'!$F$11:$T$14,3)","v":76500},256828.125,{"$f":"IF(BH301>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH301*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH301>'Ny Regafg'!$F$20,MIN(BH301-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH301>'Ny Regafg'!$F$21,(BH301-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":81942.1875},{"$f":"IF(BD301>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD301*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD301>'Ny Regafg'!$F$32,MIN(BD301-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD301>'Ny Regafg'!$F$33,(BD301-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},193112.1875,{"$f":"BP301*HLOOKUP(AZ301,'Ny Regafg'!$F$42:$T$47,5)","v":77244.875},{"$f":"HLOOKUP(AZ301,'Ny Regafg'!$F$51:$T$58,7)","v":170000},0,0,{"$f":"IF(BD301<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD301-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB301*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB301*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I302)),ABS($F$493:$F$555-I302),0))","v":0},{"$f":"(IF(H302=0,0,I302))*1","v":0},0.2,1,0,{"$f":"I302+input_år-original_år","v":0},"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,{"$f":"input_år","v":2021},null,157.97597420496072,{"$f":"INDEX(skrotrate_pbil,MATCH(I302&\" \"&IF(P302>original_år,0,original_år-P302),match_skrot,0))","v":1},{"$f":"R302*S302/SUMPRODUCT($R$301:$R$363,$S$301:$S$363)","v":0.11294438093952198},18874.356952479739,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D302,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D302-$I302,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P302))","v":272833},54567,0,660,{"$f":"AG302*AV302*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P302))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D302,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D302-$I302,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P302))","v":0},null,{"$f":"IF(I302 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I302)/100000*X302,Afskrivning!$C$29)/100","v":0.33311736938718561},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I302)*RepOmk!$D$33","v":7.4011397500000006E-2},0.03,{"$f":"IFERROR(VLOOKUP(C302&\"-\"&I302,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C302&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32868485829494193},864,0,4,35000,null,null,1,null,null,"Elektrictet",2021,0.12230000000000001,{"$f":"AD302","v":64},341041.25,null,272833,{"$f":"BE302*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB302=\"\",0,MIN(BB302,'Ny Regafg'!$E$14))*HLOOKUP(AZ302,'Ny Regafg'!$F$11:$T$14,3)","v":76500},264541.25,{"$f":"IF(BH302>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH302*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH302>'Ny Regafg'!$F$20,MIN(BH302-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH302>'Ny Regafg'!$F$21,(BH302-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":93511.875},{"$f":"IF(BD302>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD302*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD302>'Ny Regafg'!$F$32,MIN(BD302-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD302>'Ny Regafg'!$F$33,(BD302-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},204681.875,{"$f":"BP302*HLOOKUP(AZ302,'Ny Regafg'!$F$42:$T$47,5)","v":81872.75},{"$f":"HLOOKUP(AZ302,'Ny Regafg'!$F$51:$T$58,7)","v":170000},0,0,{"$f":"IF(BD302<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD302-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB302*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB302*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,{"$f":"IF(COUNTIF(I301:I303,I303)=1,I303+0.1,IF(COUNTIF(I301:I303,I303)=2,I303+0.2,IF(COUNTIF(I301:I303,I303)=3,I303+0.3,0)))","v":0.3},{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I303)),ABS($F$493:$F$555-I303),0))","v":0},0,0.3,1,0,0,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,{"$f":"input_år","v":2021},null,157.97597420496072,1,0.11294438093952198,18874.356952479739,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D303,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D303-$I303,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P303))","v":237495.83333333334},47499.166666666672,0,{"$f":"IF(P303<=$BX$236,BX303,IF(P303<=$BY$236,BY303,BU303))","v":660},{"$f":"AG303*AV303*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P303))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D303,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D303-$I303,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P303))","v":0},null,{"$f":"IF(I303 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I303)/100000*X303,Afskrivning!$C$29)/100","v":0.28997220732249201},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I303)*RepOmk!$D$33","v":7.4011397500000006E-2},0.03,{"$f":"IFERROR(VLOOKUP(C303&\"-\"&I303,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C303&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32868485829494193},864,0,4,35000,null,null,1,null,null,"Elektrictet",{"$f":"P303","v":2021},{"$f":"AG303","v":0.1215},64,{"$f":"BE303+BF303+BS303","v":296869.79166666669},null,{"$f":"X303","v":237495.83333333334},{"$f":"BE303*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB303=\"\",0,MIN(BB303,'Ny Regafg'!$E$14))*HLOOKUP(AZ303,'Ny Regafg'!$F$11:$T$14,3)","v":76500},{"$f":"BE303+BF303-BG303","v":220369.79166666669},{"$f":"IF(BH303>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH303*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH303>'Ny Regafg'!$F$20,MIN(BH303-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH303>'Ny Regafg'!$F$21,(BH303-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":27254.687500000029},{"$f":"IF(BD303>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD303*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD303>'Ny Regafg'!$F$32,MIN(BD303-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD303>'Ny Regafg'!$F$33,(BD303-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BI303:BN303)-BO303","v":138424.68750000003},{"$f":"BP303*HLOOKUP(AZ303,'Ny Regafg'!$F$42:$T$47,5)","v":55369.875000000015},{"$f":"HLOOKUP(AZ303,'Ny Regafg'!$F$51:$T$58,7)","v":170000},{"$f":"BQ303-MIN(BQ303,BR303)","v":0},{"$f":"BS303+BF303+BE303-BC303","v":0},{"$f":"IF(BD303<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD303-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB303*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB303*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,1.1000000000000001,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I304)),ABS($F$493:$F$555-I304),0))","v":0},0,{"$f":"(IF(F304=0,0,IF(COUNTIF(F302:F304,F304)=1,F304&\",1\",IF(COUNTIF(F302:F304,F304)=2,F304&\",2\",IF(COUNTIF(F302:F304,F304)=3,F304&\",3\")))))*1","v":0},0,1,1,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,{"$f":"P301-1","v":2020},null,214.13253349413969,1,0.15309332040028406,18171.464145802758,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D304,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D304-$I304,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P304))","v":266662.5},53332.5,0,660,{"$f":"AG304*AV304*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P304))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D304,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D304-$I304,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P304))","v":0},null,{"$f":"IF(I304 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I304)/100000*X304,Afskrivning!$C$29)/100","v":0.30083604993165974},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I304)*RepOmk!$D$33","v":9.4488198500000009E-2},0.03,{"$f":"IFERROR(VLOOKUP(C304&\"-\"&I304,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C304&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31262511134310922},864,0,4,35000,null,null,1,null,null,"Elektrictet",2020,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE304*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB304=\"\",0,MIN(BB304,'Ny Regafg'!$E$14))*HLOOKUP(AZ304,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH304>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH304*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH304>'Ny Regafg'!$F$20,MIN(BH304-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH304>'Ny Regafg'!$F$21,(BH304-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD304>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD304*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD304>'Ny Regafg'!$F$32,MIN(BD304-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD304>'Ny Regafg'!$F$33,(BD304-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP304*HLOOKUP(AZ304,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ304,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD304<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD304-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB304*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB304*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,1.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I305)),ABS($F$493:$F$555-I305),0))","v":0},0,{"$f":"(IF(F305=0,0,IF(COUNTIF(F303:F305,F305)=1,F305&\",1\",IF(COUNTIF(F303:F305,F305)=2,F305&\",2\",IF(COUNTIF(F303:F305,F305)=3,F305&\",3\")))))*1","v":0},0,1,1,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,{"$f":"P302-1","v":2020},null,214.13253349413969,1,0.15309332040028406,18171.464145802758,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D305,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D305-$I305,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P305))","v":272833},54567,0,660,{"$f":"AG305*AV305*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P305))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D305,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D305-$I305,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P305))","v":0},null,{"$f":"IF(I305 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I305)/100000*X305,Afskrivning!$C$29)/100","v":0.30779731687434314},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I305)*RepOmk!$D$33","v":9.4488198500000009E-2},0.03,{"$f":"IFERROR(VLOOKUP(C305&\"-\"&I305,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C305&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31262511134310922},864,0,4,35000,null,null,1,null,null,"Elektrictet",2020,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE305*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB305=\"\",0,MIN(BB305,'Ny Regafg'!$E$14))*HLOOKUP(AZ305,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH305>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH305*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH305>'Ny Regafg'!$F$20,MIN(BH305-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH305>'Ny Regafg'!$F$21,(BH305-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD305>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD305*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD305>'Ny Regafg'!$F$32,MIN(BD305-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD305>'Ny Regafg'!$F$33,(BD305-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP305*HLOOKUP(AZ305,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ305,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD305<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD305-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB305*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB305*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,1.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I306)),ABS($F$493:$F$555-I306),0))","v":0},0,0,0,1,1,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2020,null,214.13253349413969,1,0.15309332040028406,18171.464145802758,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D306,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D306-$I306,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P306))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG306*AV306*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P306))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D306,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D306-$I306,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P306))","v":0},null,{"$f":"IF(I306 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I306)/100000*X306,Afskrivning!$C$29)/100","v":0.26793159283824236},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I306)*RepOmk!$D$33","v":9.4488198500000009E-2},0.03,{"$f":"IFERROR(VLOOKUP(C306&\"-\"&I306,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C306&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31262511134310922},864,0,4,35000,null,null,1,null,null,"Elektrictet",2020,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE306*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB306=\"\",0,MIN(BB306,'Ny Regafg'!$E$14))*HLOOKUP(AZ306,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH306>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH306*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH306>'Ny Regafg'!$F$20,MIN(BH306-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH306>'Ny Regafg'!$F$21,(BH306-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD306>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD306*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD306>'Ny Regafg'!$F$32,MIN(BD306-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD306>'Ny Regafg'!$F$33,(BD306-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP306*HLOOKUP(AZ306,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ306,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD306<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD306-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB306*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB306*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,2.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I307)),ABS($F$493:$F$555-I307),0))","v":0},0,0,0,2,2,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2019,null,75.188434510806019,1,5.3755713375864142E-2,16719.687460708479,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D307,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D307-$I307,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P307))","v":266662.5},53332.5,0,660,{"$f":"AG307*AV307*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P307))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D307,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D307-$I307,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P307))","v":0},null,{"$f":"IF(I307 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I307)/100000*X307,Afskrivning!$C$29)/100","v":0.27608864583022824},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I307)*RepOmk!$D$33","v":0.1149649995},0.03,{"$f":"IFERROR(VLOOKUP(C307&\"-\"&I307,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C307&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.29656536439127645},864,0,4,35000,null,null,1,null,null,"Elektrictet",2019,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE307*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB307=\"\",0,MIN(BB307,'Ny Regafg'!$E$14))*HLOOKUP(AZ307,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH307>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH307*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH307>'Ny Regafg'!$F$20,MIN(BH307-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH307>'Ny Regafg'!$F$21,(BH307-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD307>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD307*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD307>'Ny Regafg'!$F$32,MIN(BD307-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD307>'Ny Regafg'!$F$33,(BD307-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP307*HLOOKUP(AZ307,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ307,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD307<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD307-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB307*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB307*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,2.2000000000000002,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I308)),ABS($F$493:$F$555-I308),0))","v":0},0,0,0,2,2,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2019,null,75.188434510806019,1,5.3755713375864142E-2,16719.687460708479,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D308,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D308-$I308,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P308))","v":272833},54567,0,660,{"$f":"AG308*AV308*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P308))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D308,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D308-$I308,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P308))","v":0},null,{"$f":"IF(I308 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I308)/100000*X308,Afskrivning!$C$29)/100","v":0.28247726436150061},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I308)*RepOmk!$D$33","v":0.1149649995},0.03,{"$f":"IFERROR(VLOOKUP(C308&\"-\"&I308,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C308&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.29656536439127645},864,0,4,35000,null,null,1,null,null,"Elektrictet",2019,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE308*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB308=\"\",0,MIN(BB308,'Ny Regafg'!$E$14))*HLOOKUP(AZ308,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH308>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH308*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH308>'Ny Regafg'!$F$20,MIN(BH308-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH308>'Ny Regafg'!$F$21,(BH308-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD308>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD308*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD308>'Ny Regafg'!$F$32,MIN(BD308-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD308>'Ny Regafg'!$F$33,(BD308-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP308*HLOOKUP(AZ308,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ308,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD308<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD308-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB308*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB308*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,2.2999999999999998,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I309)),ABS($F$493:$F$555-I309),0))","v":0},0,0,0,2,2,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2019,null,75.188434510806019,1,5.3755713375864142E-2,16719.687460708479,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D309,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D309-$I309,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P309))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG309*AV309*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P309))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D309,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D309-$I309,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P309))","v":0},null,{"$f":"IF(I309 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I309)/100000*X309,Afskrivning!$C$29)/100","v":0.24589097835399273},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I309)*RepOmk!$D$33","v":0.1149649995},0.03,{"$f":"IFERROR(VLOOKUP(C309&\"-\"&I309,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C309&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.29656536439127645},864,0,4,35000,null,null,1,null,null,"Elektrictet",2019,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE309*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB309=\"\",0,MIN(BB309,'Ny Regafg'!$E$14))*HLOOKUP(AZ309,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH309>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH309*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH309>'Ny Regafg'!$F$20,MIN(BH309-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH309>'Ny Regafg'!$F$21,(BH309-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD309>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD309*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD309>'Ny Regafg'!$F$32,MIN(BD309-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD309>'Ny Regafg'!$F$33,(BD309-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP309*HLOOKUP(AZ309,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ309,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD309<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD309-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB309*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB309*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,3.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I310)),ABS($F$493:$F$555-I310),0))","v":0},0,{"$f":"(IF(F310=0,0,IF(COUNTIF(F308:F310,F310)=1,F310&\",1\",IF(COUNTIF(F308:F310,F310)=2,F310&\",2\",IF(COUNTIF(F308:F310,F310)=3,F310&\",3\")))))*1","v":0},0,3,3,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2018,null,7.5308696112150137,1,5.3841693995277731E-3,15624.210811649407,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D310,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D310-$I310,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P310))","v":266662.5},53332.5,0,660,{"$f":"AG310*AV310*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P310))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D310,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D310-$I310,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P310))","v":0},null,{"$f":"IF(I310 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I310)/100000*X310,Afskrivning!$C$29)/100","v":0.25134124172879679},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I310)*RepOmk!$D$33","v":0.13544180049999999},0.03,{"$f":"IFERROR(VLOOKUP(C310&\"-\"&I310,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C310&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.28050561743944369},864,0,4,35000,null,null,1,null,null,"Elektrictet",2018,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE310*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB310=\"\",0,MIN(BB310,'Ny Regafg'!$E$14))*HLOOKUP(AZ310,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH310>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH310*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH310>'Ny Regafg'!$F$20,MIN(BH310-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH310>'Ny Regafg'!$F$21,(BH310-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD310>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD310*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD310>'Ny Regafg'!$F$32,MIN(BD310-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD310>'Ny Regafg'!$F$33,(BD310-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP310*HLOOKUP(AZ310,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ310,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD310<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD310-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB310*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB310*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,3.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I311)),ABS($F$493:$F$555-I311),0))","v":0},0,{"$f":"(IF(F311=0,0,IF(COUNTIF(F309:F311,F311)=1,F311&\",1\",IF(COUNTIF(F309:F311,F311)=2,F311&\",2\",IF(COUNTIF(F309:F311,F311)=3,F311&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(K$493:K$555,MATCH($D311,$C$493:$C$555,0)),INDEX(K$493:K$555,MATCH(ROUND($J$301+$D311-$I311,1),$C$493:$C$555,0)))","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,2018,null,7.5308696112150137,1,5.3841693995277731E-3,15624.210811649407,{"$f":"IFERROR(INDEX(V$493:V$555,MATCH($D311,$C$493:$C$555,0)),INDEX(V$493:V$555,MATCH(ROUND($J$301+$D311-$I311,1),$C$493:$C$555,0)))","v":256880},17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D311,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D311-$I311,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P311))","v":272833},54567,0,660,{"$f":"AG311*AV311*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P311))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$493:AG$555,MATCH($D311,$C$493:$C$555,0)),INDEX(AG$493:AG$555,MATCH(ROUND($J$301+$D311-$I311,1),$C$493:$C$555,0)))","v":0.12230000000000001},{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D311,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D311-$I311,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P311))","v":0},null,{"$f":"IF(I311 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I311)/100000*X311,Afskrivning!$C$29)/100","v":0.2571572118486582},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I311)*RepOmk!$D$33","v":0.13544180049999999},0.03,{"$f":"IFERROR(VLOOKUP(C311&\"-\"&I311,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C311&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.28050561743944369},864,0,4,35000,null,null,1,null,null,"Elektrictet",2018,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE311*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB311=\"\",0,MIN(BB311,'Ny Regafg'!$E$14))*HLOOKUP(AZ311,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH311>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH311*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH311>'Ny Regafg'!$F$20,MIN(BH311-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH311>'Ny Regafg'!$F$21,(BH311-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD311>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD311*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD311>'Ny Regafg'!$F$32,MIN(BD311-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD311>'Ny Regafg'!$F$33,(BD311-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP311*HLOOKUP(AZ311,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ311,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD311<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD311-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB311*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB311*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,3.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I312)),ABS($F$493:$F$555-I312),0))","v":0},0,0,0,3,3,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2018,null,7.5308696112150137,1,5.3841693995277731E-3,15624.210811649407,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D312,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D312-$I312,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P312))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG312*AV312*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P312))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D312,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D312-$I312,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P312))","v":0},null,{"$f":"IF(I312 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I312)/100000*X312,Afskrivning!$C$29)/100","v":0.22385036386974305},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I312)*RepOmk!$D$33","v":0.13544180049999999},0.03,{"$f":"IFERROR(VLOOKUP(C312&\"-\"&I312,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C312&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.28050561743944369},864,0,4,35000,null,null,1,null,null,"Elektrictet",2018,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE312*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB312=\"\",0,MIN(BB312,'Ny Regafg'!$E$14))*HLOOKUP(AZ312,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH312>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH312*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH312>'Ny Regafg'!$F$20,MIN(BH312-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH312>'Ny Regafg'!$F$21,(BH312-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD312>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD312*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD312>'Ny Regafg'!$F$32,MIN(BD312-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD312>'Ny Regafg'!$F$33,(BD312-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP312*HLOOKUP(AZ312,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ312,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD312<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD312-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB312*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB312*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,4.0999999999999996,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I313)),ABS($F$493:$F$555-I313),0))","v":0},0,0,0,4,4,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2017,null,6.0100164195861288,1,4.296840626321026E-3,15062.697793448944,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D313,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D313-$I313,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P313))","v":266662.5},53332.5,0,660,{"$f":"AG313*AV313*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P313))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D313,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D313-$I313,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P313))","v":0},null,{"$f":"IF(I313 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I313)/100000*X313,Afskrivning!$C$29)/100","v":0.22659383762736524},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I313)*RepOmk!$D$33","v":0.1559186015},0.03,{"$f":"IFERROR(VLOOKUP(C313&\"-\"&I313,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C313&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.26444587048761092},864,0,4,35000,null,null,1,null,null,"Elektrictet",2017,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE313*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB313=\"\",0,MIN(BB313,'Ny Regafg'!$E$14))*HLOOKUP(AZ313,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH313>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH313*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH313>'Ny Regafg'!$F$20,MIN(BH313-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH313>'Ny Regafg'!$F$21,(BH313-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD313>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD313*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD313>'Ny Regafg'!$F$32,MIN(BD313-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD313>'Ny Regafg'!$F$33,(BD313-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP313*HLOOKUP(AZ313,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ313,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD313<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD313-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB313*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB313*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,4.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I314)),ABS($F$493:$F$555-I314),0))","v":0},0,0,0,4,4,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2017,null,6.0100164195861288,1,4.296840626321026E-3,15062.697793448944,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D314,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D314-$I314,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P314))","v":272833},54567,0,660,{"$f":"AG314*AV314*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P314))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D314,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D314-$I314,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P314))","v":0},null,{"$f":"IF(I314 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I314)/100000*X314,Afskrivning!$C$29)/100","v":0.23183715933581567},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I314)*RepOmk!$D$33","v":0.1559186015},0.03,{"$f":"IFERROR(VLOOKUP(C314&\"-\"&I314,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C314&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.26444587048761092},864,0,4,35000,null,null,1,null,null,"Elektrictet",2017,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE314*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB314=\"\",0,MIN(BB314,'Ny Regafg'!$E$14))*HLOOKUP(AZ314,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH314>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH314*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH314>'Ny Regafg'!$F$20,MIN(BH314-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH314>'Ny Regafg'!$F$21,(BH314-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD314>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD314*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD314>'Ny Regafg'!$F$32,MIN(BD314-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD314>'Ny Regafg'!$F$33,(BD314-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP314*HLOOKUP(AZ314,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ314,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD314<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD314-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB314*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB314*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,4.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I315)),ABS($F$493:$F$555-I315),0))","v":0},0,0,0,4,4,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2017,null,6.0100164195861288,1,4.296840626321026E-3,15062.697793448944,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D315,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D315-$I315,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P315))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG315*AV315*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P315))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D315,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D315-$I315,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P315))","v":0},null,{"$f":"IF(I315 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I315)/100000*X315,Afskrivning!$C$29)/100","v":0.2018097493854934},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I315)*RepOmk!$D$33","v":0.1559186015},0.03,{"$f":"IFERROR(VLOOKUP(C315&\"-\"&I315,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C315&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.26444587048761092},864,0,4,35000,null,null,1,null,null,"Elektrictet",2017,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE315*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB315=\"\",0,MIN(BB315,'Ny Regafg'!$E$14))*HLOOKUP(AZ315,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH315>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH315*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH315>'Ny Regafg'!$F$20,MIN(BH315-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH315>'Ny Regafg'!$F$21,(BH315-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD315>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD315*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD315>'Ny Regafg'!$F$32,MIN(BD315-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD315>'Ny Regafg'!$F$33,(BD315-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP315*HLOOKUP(AZ315,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ315,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD315<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD315-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB315*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB315*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,5.0999999999999996,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I316)),ABS($F$493:$F$555-I316),0))","v":0},0,0,0,5,5,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2016,null,0.96696031924010073,1,6.9132496380722587E-4,14650.913927880314,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D316,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D316-$I316,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P316))","v":266662.5},53332.5,0,660,{"$f":"AG316*AV316*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P316))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D316,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D316-$I316,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P316))","v":0},null,{"$f":"IF(I316 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I316)/100000*X316,Afskrivning!$C$29)/100","v":0.20184643352593373},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I316)*RepOmk!$D$33","v":0.17639540250000002},0.03,{"$f":"IFERROR(VLOOKUP(C316&\"-\"&I316,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C316&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24900974896395484},864,0,4,35000,null,null,1,null,null,"Elektrictet",2016,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE316*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB316=\"\",0,MIN(BB316,'Ny Regafg'!$E$14))*HLOOKUP(AZ316,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH316>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH316*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH316>'Ny Regafg'!$F$20,MIN(BH316-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH316>'Ny Regafg'!$F$21,(BH316-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD316>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD316*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD316>'Ny Regafg'!$F$32,MIN(BD316-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD316>'Ny Regafg'!$F$33,(BD316-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP316*HLOOKUP(AZ316,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ316,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD316<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD316-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB316*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB316*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,5.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I317)),ABS($F$493:$F$555-I317),0))","v":0},0,0,0,5,5,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2016,null,0.96696031924010073,1,6.9132496380722587E-4,14650.913927880314,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D317,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D317-$I317,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P317))","v":272833},54567,0,660,{"$f":"AG317*AV317*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P317))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D317,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D317-$I317,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P317))","v":0},null,{"$f":"IF(I317 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I317)/100000*X317,Afskrivning!$C$29)/100","v":0.20651710682297314},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I317)*RepOmk!$D$33","v":0.17639540250000002},0.03,{"$f":"IFERROR(VLOOKUP(C317&\"-\"&I317,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C317&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24900974896395484},864,0,4,35000,null,null,1,null,null,"Elektrictet",2016,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE317*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB317=\"\",0,MIN(BB317,'Ny Regafg'!$E$14))*HLOOKUP(AZ317,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH317>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH317*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH317>'Ny Regafg'!$F$20,MIN(BH317-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH317>'Ny Regafg'!$F$21,(BH317-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD317>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD317*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD317>'Ny Regafg'!$F$32,MIN(BD317-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD317>'Ny Regafg'!$F$33,(BD317-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP317*HLOOKUP(AZ317,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ317,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD317<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD317-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB317*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB317*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,5.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I318)),ABS($F$493:$F$555-I318),0))","v":0},0,0,0,5,5,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2016,null,0.96696031924010073,1,6.9132496380722587E-4,14650.913927880314,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D318,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D318-$I318,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P318))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG318*AV318*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P318))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D318,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D318-$I318,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P318))","v":0},null,{"$f":"IF(I318 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I318)/100000*X318,Afskrivning!$C$29)/100","v":0.17976913490124372},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I318)*RepOmk!$D$33","v":0.17639540250000002},0.03,{"$f":"IFERROR(VLOOKUP(C318&\"-\"&I318,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C318&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24900974896395484},864,0,4,35000,null,null,1,null,null,"Elektrictet",2016,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE318*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB318=\"\",0,MIN(BB318,'Ny Regafg'!$E$14))*HLOOKUP(AZ318,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH318>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH318*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH318>'Ny Regafg'!$F$20,MIN(BH318-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH318>'Ny Regafg'!$F$21,(BH318-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD318>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD318*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD318>'Ny Regafg'!$F$32,MIN(BD318-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD318>'Ny Regafg'!$F$33,(BD318-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP318*HLOOKUP(AZ318,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ318,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD318<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD318-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB318*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB318*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,6.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I319)),ABS($F$493:$F$555-I319),0))","v":0},0,0,0,6,6,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2015,null,1.8739489684810431,1,1.3397733878364711E-3,14304.953957870559,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D319,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D319-$I319,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P319))","v":266662.5},53332.5,0,660,{"$f":"AG319*AV319*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P319))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D319,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D319-$I319,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P319))","v":0},null,{"$f":"IF(I319 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I319)/100000*X319,Afskrivning!$C$29)/100","v":0.17709902942450223},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I319)*RepOmk!$D$33","v":0.19687220350000001},0.03,{"$f":"IFERROR(VLOOKUP(C319&\"-\"&I319,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C319&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.23357362744029875},864,0,4,35000,null,null,1,null,null,"Elektrictet",2015,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE319*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB319=\"\",0,MIN(BB319,'Ny Regafg'!$E$14))*HLOOKUP(AZ319,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH319>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH319*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH319>'Ny Regafg'!$F$20,MIN(BH319-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH319>'Ny Regafg'!$F$21,(BH319-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD319>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD319*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD319>'Ny Regafg'!$F$32,MIN(BD319-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD319>'Ny Regafg'!$F$33,(BD319-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP319*HLOOKUP(AZ319,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ319,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD319<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD319-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB319*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB319*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,6.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I320)),ABS($F$493:$F$555-I320),0))","v":0},0,0,0,6,6,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2015,null,1.8739489684810431,1,1.3397733878364711E-3,14304.953957870559,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D320,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D320-$I320,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P320))","v":272833},54567,0,660,{"$f":"AG320*AV320*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P320))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D320,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D320-$I320,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P320))","v":0},null,{"$f":"IF(I320 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I320)/100000*X320,Afskrivning!$C$29)/100","v":0.18119705431013067},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I320)*RepOmk!$D$33","v":0.19687220350000001},0.03,{"$f":"IFERROR(VLOOKUP(C320&\"-\"&I320,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C320&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.23357362744029875},864,0,4,35000,null,null,1,null,null,"Elektrictet",2015,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE320*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB320=\"\",0,MIN(BB320,'Ny Regafg'!$E$14))*HLOOKUP(AZ320,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH320>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH320*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH320>'Ny Regafg'!$F$20,MIN(BH320-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH320>'Ny Regafg'!$F$21,(BH320-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD320>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD320*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD320>'Ny Regafg'!$F$32,MIN(BD320-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD320>'Ny Regafg'!$F$33,(BD320-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP320*HLOOKUP(AZ320,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ320,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD320<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD320-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB320*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB320*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,6.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I321)),ABS($F$493:$F$555-I321),0))","v":0},0,0,0,6,6,{"$f":"IFERROR(INDEX(K$493:K$555,MATCH($D321,$C$493:$C$555,0)),INDEX(K$493:K$555,MATCH(ROUND($J$301+$D321-$I321,1),$C$493:$C$555,0)))","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2015,null,1.8739489684810431,1,1.3397733878364711E-3,14304.953957870559,{"$f":"IFERROR(INDEX(V$493:V$555,MATCH($D321,$C$493:$C$555,0)),INDEX(V$493:V$555,MATCH(ROUND($J$301+$D321-$I321,1),$C$493:$C$555,0)))","v":256880},17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D321,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D321-$I321,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P321))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG321*AV321*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P321))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$493:AG$555,MATCH($D321,$C$493:$C$555,0)),INDEX(AG$493:AG$555,MATCH(ROUND($J$301+$D321-$I321,1),$C$493:$C$555,0)))","v":0.1215},{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D321,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D321-$I321,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P321))","v":0},null,{"$f":"IF(I321 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I321)/100000*X321,Afskrivning!$C$29)/100","v":0.15772852041699406},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I321)*RepOmk!$D$33","v":0.19687220350000001},0.03,{"$f":"IFERROR(VLOOKUP(C321&\"-\"&I321,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C321&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.23357362744029875},864,0,4,35000,null,null,1,null,null,"Elektrictet",2015,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE321*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB321=\"\",0,MIN(BB321,'Ny Regafg'!$E$14))*HLOOKUP(AZ321,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH321>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH321*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH321>'Ny Regafg'!$F$20,MIN(BH321-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH321>'Ny Regafg'!$F$21,(BH321-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD321>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD321*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD321>'Ny Regafg'!$F$32,MIN(BD321-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD321>'Ny Regafg'!$F$33,(BD321-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP321*HLOOKUP(AZ321,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ321,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD321<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD321-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB321*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB321*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,7.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I322)),ABS($F$493:$F$555-I322),0))","v":0},0,0,0,7,7,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2014,null,0.18153665929623497,1,1.2978901193823642E-4,13964.358407402691,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D322,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D322-$I322,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P322))","v":266662.5},53332.5,0,660,{"$f":"AG322*AV322*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P322))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D322,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D322-$I322,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P322))","v":0},null,{"$f":"IF(I322 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I322)/100000*X322,Afskrivning!$C$29)/100","v":0.15235162532307076},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I322)*RepOmk!$D$33","v":0.2173490045},0.03,{"$f":"IFERROR(VLOOKUP(C322&\"-\"&I322,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C322&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21813750591664266},864,0,4,35000,null,null,1,null,null,"Elektrictet",2014,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE322*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB322=\"\",0,MIN(BB322,'Ny Regafg'!$E$14))*HLOOKUP(AZ322,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH322>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH322*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH322>'Ny Regafg'!$F$20,MIN(BH322-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH322>'Ny Regafg'!$F$21,(BH322-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD322>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD322*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD322>'Ny Regafg'!$F$32,MIN(BD322-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD322>'Ny Regafg'!$F$33,(BD322-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP322*HLOOKUP(AZ322,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ322,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD322<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD322-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB322*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB322*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,7.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I323)),ABS($F$493:$F$555-I323),0))","v":0},0,0,0,7,7,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2014,null,0.18153665929623497,1,1.2978901193823642E-4,13964.358407402691,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D323,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D323-$I323,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P323))","v":272833},54567,0,660,{"$f":"AG323*AV323*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P323))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D323,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D323-$I323,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P323))","v":0},null,{"$f":"IF(I323 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I323)/100000*X323,Afskrivning!$C$29)/100","v":0.15587700179728819},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I323)*RepOmk!$D$33","v":0.2173490045},0.03,{"$f":"IFERROR(VLOOKUP(C323&\"-\"&I323,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C323&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21813750591664266},864,0,4,35000,null,null,1,null,null,"Elektrictet",2014,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE323*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB323=\"\",0,MIN(BB323,'Ny Regafg'!$E$14))*HLOOKUP(AZ323,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH323>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH323*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH323>'Ny Regafg'!$F$20,MIN(BH323-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH323>'Ny Regafg'!$F$21,(BH323-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD323>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD323*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD323>'Ny Regafg'!$F$32,MIN(BD323-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD323>'Ny Regafg'!$F$33,(BD323-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP323*HLOOKUP(AZ323,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ323,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD323<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD323-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB323*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB323*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,7.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I324)),ABS($F$493:$F$555-I324),0))","v":0},0,0,0,7,7,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2014,null,0.18153665929623497,1,1.2978901193823642E-4,13964.358407402691,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D324,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D324-$I324,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P324))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG324*AV324*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P324))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D324,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D324-$I324,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P324))","v":0},null,{"$f":"IF(I324 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I324)/100000*X324,Afskrivning!$C$29)/100","v":0.13568790593274441},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I324)*RepOmk!$D$33","v":0.2173490045},0.03,{"$f":"IFERROR(VLOOKUP(C324&\"-\"&I324,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C324&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21813750591664266},864,0,4,35000,null,null,1,null,null,"Elektrictet",2014,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE324*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB324=\"\",0,MIN(BB324,'Ny Regafg'!$E$14))*HLOOKUP(AZ324,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH324>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH324*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH324>'Ny Regafg'!$F$20,MIN(BH324-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH324>'Ny Regafg'!$F$21,(BH324-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD324>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD324*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD324>'Ny Regafg'!$F$32,MIN(BD324-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD324>'Ny Regafg'!$F$33,(BD324-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP324*HLOOKUP(AZ324,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ324,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD324<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD324-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB324*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB324*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,8.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I325)),ABS($F$493:$F$555-I325),0))","v":0},0,0,0,8,8,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2013,null,0.25901171433883435,1,1.8517953682076633E-4,13632.195491517597,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D325,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D325-$I325,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P325))","v":266662.5},53332.5,0,660,{"$f":"AG325*AV325*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P325))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D325,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D325-$I325,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P325))","v":0},null,{"$f":"IF(I325 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I325)/100000*X325,Afskrivning!$C$29)/100","v":0.12760422122163925},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I325)*RepOmk!$D$33","v":0.23782580549999999},0.03,{"$f":"IFERROR(VLOOKUP(C325&\"-\"&I325,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C325&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20270138439298657},864,0,4,35000,null,null,1,null,null,"Elektrictet",2013,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE325*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB325=\"\",0,MIN(BB325,'Ny Regafg'!$E$14))*HLOOKUP(AZ325,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH325>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH325*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH325>'Ny Regafg'!$F$20,MIN(BH325-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH325>'Ny Regafg'!$F$21,(BH325-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD325>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD325*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD325>'Ny Regafg'!$F$32,MIN(BD325-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD325>'Ny Regafg'!$F$33,(BD325-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP325*HLOOKUP(AZ325,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ325,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD325<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD325-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB325*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB325*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,8.1999999999999993,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I326)),ABS($F$493:$F$555-I326),0))","v":0},0,0,0,8,8,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2013,null,0.25901171433883435,1,1.8517953682076633E-4,13632.195491517597,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D326,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D326-$I326,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P326))","v":272833},54567,0,660,{"$f":"AG326*AV326*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P326))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D326,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D326-$I326,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P326))","v":0},null,{"$f":"IF(I326 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I326)/100000*X326,Afskrivning!$C$29)/100","v":0.13055694928444569},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I326)*RepOmk!$D$33","v":0.23782580549999999},0.03,{"$f":"IFERROR(VLOOKUP(C326&\"-\"&I326,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C326&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20270138439298657},864,0,4,35000,null,null,1,null,null,"Elektrictet",2013,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE326*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB326=\"\",0,MIN(BB326,'Ny Regafg'!$E$14))*HLOOKUP(AZ326,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH326>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH326*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH326>'Ny Regafg'!$F$20,MIN(BH326-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH326>'Ny Regafg'!$F$21,(BH326-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD326>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD326*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD326>'Ny Regafg'!$F$32,MIN(BD326-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD326>'Ny Regafg'!$F$33,(BD326-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP326*HLOOKUP(AZ326,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ326,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD326<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD326-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB326*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB326*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,8.3000000000000007,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I327)),ABS($F$493:$F$555-I327),0))","v":0},0,0,0,8,8,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2013,null,0.25901171433883435,1,1.8517953682076633E-4,13632.195491517597,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D327,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D327-$I327,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P327))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG327*AV327*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P327))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D327,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D327-$I327,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P327))","v":0},null,{"$f":"IF(I327 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I327)/100000*X327,Afskrivning!$C$29)/100","v":0.11364729144849475},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I327)*RepOmk!$D$33","v":0.23782580549999999},0.03,{"$f":"IFERROR(VLOOKUP(C327&\"-\"&I327,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C327&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20270138439298657},864,0,4,35000,null,null,1,null,null,"Elektrictet",2013,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE327*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB327=\"\",0,MIN(BB327,'Ny Regafg'!$E$14))*HLOOKUP(AZ327,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH327>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH327*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH327>'Ny Regafg'!$F$20,MIN(BH327-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH327>'Ny Regafg'!$F$21,(BH327-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD327>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD327*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD327>'Ny Regafg'!$F$32,MIN(BD327-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD327>'Ny Regafg'!$F$33,(BD327-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP327*HLOOKUP(AZ327,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ327,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD327<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD327-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB327*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB327*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,9.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I328)),ABS($F$493:$F$555-I328),0))","v":0},0,0,0,9,9,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2012,null,1.9465139298428145,1,1.3916534580822935E-3,13332.28719070421,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D328,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D328-$I328,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P328))","v":266662.5},53332.5,0,660,{"$f":"AG328*AV328*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P328))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D328,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D328-$I328,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P328))","v":0},null,{"$f":"IF(I328 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I328)/100000*X328,Afskrivning!$C$29)/100","v":0.10285681712020774},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I328)*RepOmk!$D$33","v":0.25830260649999998},0.03,{"$f":"IFERROR(VLOOKUP(C328&\"-\"&I328,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C328&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.18891397667972193},864,0,4,35000,null,null,1,null,null,"Elektrictet",2012,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE328*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB328=\"\",0,MIN(BB328,'Ny Regafg'!$E$14))*HLOOKUP(AZ328,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH328>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH328*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH328>'Ny Regafg'!$F$20,MIN(BH328-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH328>'Ny Regafg'!$F$21,(BH328-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD328>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD328*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD328>'Ny Regafg'!$F$32,MIN(BD328-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD328>'Ny Regafg'!$F$33,(BD328-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP328*HLOOKUP(AZ328,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ328,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD328<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD328-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB328*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB328*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,9.1999999999999993,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I329)),ABS($F$493:$F$555-I329),0))","v":0},0,0,0,9,9,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2012,null,1.9465139298428145,1,1.3916534580822935E-3,13332.28719070421,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D329,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D329-$I329,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P329))","v":272833},54567,0,660,{"$f":"AG329*AV329*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P329))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D329,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D329-$I329,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P329))","v":0},null,{"$f":"IF(I329 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I329)/100000*X329,Afskrivning!$C$29)/100","v":0.10523689677160319},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I329)*RepOmk!$D$33","v":0.25830260649999998},0.03,{"$f":"IFERROR(VLOOKUP(C329&\"-\"&I329,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C329&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.18891397667972193},864,0,4,35000,null,null,1,null,null,"Elektrictet",2012,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE329*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB329=\"\",0,MIN(BB329,'Ny Regafg'!$E$14))*HLOOKUP(AZ329,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH329>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH329*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH329>'Ny Regafg'!$F$20,MIN(BH329-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH329>'Ny Regafg'!$F$21,(BH329-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD329>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD329*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD329>'Ny Regafg'!$F$32,MIN(BD329-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD329>'Ny Regafg'!$F$33,(BD329-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP329*HLOOKUP(AZ329,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ329,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD329<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD329-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB329*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB329*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,9.3000000000000007,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I330)),ABS($F$493:$F$555-I330),0))","v":0},0,0,0,9,9,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2012,null,1.9465139298428145,1,1.3916534580822935E-3,13332.28719070421,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D330,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D330-$I330,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P330))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG330*AV330*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P330))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D330,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D330-$I330,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P330))","v":0},null,{"$f":"IF(I330 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I330)/100000*X330,Afskrivning!$C$29)/100","v":9.1606676964245071E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I330)*RepOmk!$D$33","v":0.25830260649999998},0.03,{"$f":"IFERROR(VLOOKUP(C330&\"-\"&I330,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C330&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.18891397667972193},864,0,4,35000,null,null,1,null,null,"Elektrictet",2012,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE330*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB330=\"\",0,MIN(BB330,'Ny Regafg'!$E$14))*HLOOKUP(AZ330,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH330>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH330*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH330>'Ny Regafg'!$F$20,MIN(BH330-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH330>'Ny Regafg'!$F$21,(BH330-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD330>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD330*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD330>'Ny Regafg'!$F$32,MIN(BD330-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD330>'Ny Regafg'!$F$33,(BD330-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP330*HLOOKUP(AZ330,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ330,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD330<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD330-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB330*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB330*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,10.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I331)),ABS($F$493:$F$555-I331),0))","v":0},0,0,0,10,10,{"$f":"IFERROR(INDEX(K$493:K$555,MATCH($D331,$C$493:$C$555,0)),INDEX(K$493:K$555,MATCH(ROUND($J$301+$D331-$I331,1),$C$493:$C$555,0)))","v":"Mellem personbil, elektricitet   "},"VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2011,null,0.16950669934261331,1,1.2118823332916631E-4,13038.976872508716,{"$f":"IFERROR(INDEX(V$493:V$555,MATCH($D331,$C$493:$C$555,0)),INDEX(V$493:V$555,MATCH(ROUND($J$301+$D331-$I331,1),$C$493:$C$555,0)))","v":256880},17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D331,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D331-$I331,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P331))","v":266662.5},53332.5,0,660,{"$f":"AG331*AV331*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P331))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$493:AG$555,MATCH($D331,$C$493:$C$555,0)),INDEX(AG$493:AG$555,MATCH(ROUND($J$301+$D331-$I331,1),$C$493:$C$555,0)))","v":0.13100000000000001},{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D331,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D331-$I331,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P331))","v":0},null,{"$f":"IF(I331 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I331)/100000*X331,Afskrivning!$C$29)/100","v":7.8109413018776233E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I331)*RepOmk!$D$33","v":0.27877940750000002},0.03,{"$f":"IFERROR(VLOOKUP(C331&\"-\"&I331,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C331&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17512656896645729},864,0,4,35000,null,null,1,null,null,"Elektrictet",2011,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE331*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB331=\"\",0,MIN(BB331,'Ny Regafg'!$E$14))*HLOOKUP(AZ331,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH331>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH331*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH331>'Ny Regafg'!$F$20,MIN(BH331-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH331>'Ny Regafg'!$F$21,(BH331-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD331>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD331*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD331>'Ny Regafg'!$F$32,MIN(BD331-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD331>'Ny Regafg'!$F$33,(BD331-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP331*HLOOKUP(AZ331,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ331,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD331<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD331-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB331*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB331*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,10.199999999999999,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I332)),ABS($F$493:$F$555-I332),0))","v":0},0,0,0,10,10,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2011,null,0.16950669934261331,1,1.2118823332916631E-4,13038.976872508716,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D332,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D332-$I332,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P332))","v":272833},54567,0,660,{"$f":"AG332*AV332*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P332))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D332,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D332-$I332,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P332))","v":0},null,{"$f":"IF(I332 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I332)/100000*X332,Afskrivning!$C$29)/100","v":7.9916844258760708E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I332)*RepOmk!$D$33","v":0.27877940750000002},0.03,{"$f":"IFERROR(VLOOKUP(C332&\"-\"&I332,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C332&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17512656896645729},864,0,4,35000,null,null,1,null,null,"Elektrictet",2011,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE332*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB332=\"\",0,MIN(BB332,'Ny Regafg'!$E$14))*HLOOKUP(AZ332,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH332>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH332*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH332>'Ny Regafg'!$F$20,MIN(BH332-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH332>'Ny Regafg'!$F$21,(BH332-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD332>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD332*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD332>'Ny Regafg'!$F$32,MIN(BD332-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD332>'Ny Regafg'!$F$33,(BD332-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP332*HLOOKUP(AZ332,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ332,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD332<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD332-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB332*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB332*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,10.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I333)),ABS($F$493:$F$555-I333),0))","v":0},0,0,0,10,10,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2011,null,0.16950669934261331,1,1.2118823332916631E-4,13038.976872508716,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D333,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D333-$I333,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P333))","v":237495.83333333334},{"$f":"IFERROR(INDEX(Y$493:Y$555,MATCH($D333,$C$493:$C$555,0)),BF333)","v":47499.166666666672},{"$f":"IFERROR(INDEX(Z$493:Z$555,MATCH($D333,$C$493:$C$555,0)),BS333)","v":0},660,{"$f":"AG333*AV333*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P333))","v":0.1215},null,{"$f":"IFERROR(INDEX(AD$493:AD$555,MATCH($D333,$C$493:$C$555,0)),INDEX(AD$493:AD$555,MATCH(ROUND($J$238+$D333-$I333,1),$C$493:$C$555,0)))","v":64},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D333,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D333-$I333,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P333))","v":0},null,{"$f":"IF(I333 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I333)/100000*X333,Afskrivning!$C$29)/100","v":6.956606247999543E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I333)*RepOmk!$D$33","v":0.27877940750000002},0.03,{"$f":"IFERROR(VLOOKUP(C333&\"-\"&I333,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C333&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17512656896645729},864,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$493:AV$555,MATCH($D333,$C$493:$C$555,0)),INDEX(AV$493:AV$555,MATCH(ROUND($J$301+$D333-$I333,1),$C$493:$C$555,0)))","v":1},null,null,"Elektrictet",2011,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE333*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB333=\"\",0,MIN(BB333,'Ny Regafg'!$E$14))*HLOOKUP(AZ333,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH333>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH333*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH333>'Ny Regafg'!$F$20,MIN(BH333-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH333>'Ny Regafg'!$F$21,(BH333-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD333>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD333*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD333>'Ny Regafg'!$F$32,MIN(BD333-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD333>'Ny Regafg'!$F$33,(BD333-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP333*HLOOKUP(AZ333,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ333,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD333<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD333-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB333*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB333*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,11.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I334)),ABS($F$493:$F$555-I334),0))","v":0},0,0,0,11,{"$f":"I334+input_år-original_år","v":11},"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2010,null,0,{"$f":"INDEX(skrotrate_pbil,MATCH(I334&\" \"&IF(P334>original_år,0,original_år-P334),match_skrot,0))","v":1},0,12752.119381313523,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D334,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D334-$I334,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P334))","v":266662.5},53332.5,0,660,{"$f":"AG334*AV334*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P334))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D334,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D334-$I334,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P334))","v":0},null,{"$f":"IF(I334 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I334)/100000*X334,Afskrivning!$C$29)/100","v":5.3362008917344737E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I334)*RepOmk!$D$33","v":0.29925620850000001},0.03,{"$f":"IFERROR(VLOOKUP(C334&\"-\"&I334,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C334&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16133916125319264},864,0,4,35000,null,null,1,null,null,"Elektrictet",2010,0.13100000000000001,{"$f":"AD334","v":69.75},{"$error":"#N/A"},null,266662.5,{"$f":"BE334*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB334=\"\",0,MIN(BB334,'Ny Regafg'!$E$14))*HLOOKUP(AZ334,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH334>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH334*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH334>'Ny Regafg'!$F$20,MIN(BH334-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH334>'Ny Regafg'!$F$21,(BH334-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD334>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD334*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD334>'Ny Regafg'!$F$32,MIN(BD334-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD334>'Ny Regafg'!$F$33,(BD334-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP334*HLOOKUP(AZ334,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ334,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD334<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD334-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB334*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB334*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,11.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I335)),ABS($F$493:$F$555-I335),0))","v":0},0,0,0,11,11,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2010,null,0,1,0,12752.119381313523,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D335,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D335-$I335,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P335))","v":272833},54567,0,660,{"$f":"AG335*AV335*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P335))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D335,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D335-$I335,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P335))","v":0},null,{"$f":"IF(I335 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I335)/100000*X335,Afskrivning!$C$29)/100","v":5.4596791745918222E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I335)*RepOmk!$D$33","v":0.29925620850000001},0.03,{"$f":"IFERROR(VLOOKUP(C335&\"-\"&I335,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C335&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16133916125319264},864,0,4,35000,null,null,1,null,null,"Elektrictet",2010,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE335*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB335=\"\",0,MIN(BB335,'Ny Regafg'!$E$14))*HLOOKUP(AZ335,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH335>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH335*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH335>'Ny Regafg'!$F$20,MIN(BH335-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH335>'Ny Regafg'!$F$21,(BH335-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD335>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD335*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD335>'Ny Regafg'!$F$32,MIN(BD335-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD335>'Ny Regafg'!$F$33,(BD335-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP335*HLOOKUP(AZ335,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ335,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD335<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD335-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB335*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB335*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,11.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I336)),ABS($F$493:$F$555-I336),0))","v":0},0,0,0,11,11,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2010,null,0,1,0,12752.119381313523,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D336,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D336-$I336,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P336))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG336*AV336*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P336))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D336,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D336-$I336,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P336))","v":0},null,{"$f":"IF(I336 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I336)/100000*X336,Afskrivning!$C$29)/100","v":4.7525447995745755E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I336)*RepOmk!$D$33","v":0.29925620850000001},0.03,{"$f":"IFERROR(VLOOKUP(C336&\"-\"&I336,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C336&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16133916125319264},864,0,4,35000,null,null,1,null,null,"Elektrictet",2010,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE336*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB336=\"\",0,MIN(BB336,'Ny Regafg'!$E$14))*HLOOKUP(AZ336,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH336>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH336*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH336>'Ny Regafg'!$F$20,MIN(BH336-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH336>'Ny Regafg'!$F$21,(BH336-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD336>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD336*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD336>'Ny Regafg'!$F$32,MIN(BD336-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD336>'Ny Regafg'!$F$33,(BD336-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP336*HLOOKUP(AZ336,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ336,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD336<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD336-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB336*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB336*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,12.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I337)),ABS($F$493:$F$555-I337),0))","v":0},0,0,0,12,12,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2009,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D337,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D337-$I337,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P337))","v":266662.5},53332.5,0,660,{"$f":"AG337*AV337*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P337))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D337,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D337-$I337,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P337))","v":0},null,{"$f":"IF(I337 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I337)/100000*X337,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I337)*RepOmk!$D$33","v":0.3197330095},0.03,{"$f":"IFERROR(VLOOKUP(C337&\"-\"&I337,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C337&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2009,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE337*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB337=\"\",0,MIN(BB337,'Ny Regafg'!$E$14))*HLOOKUP(AZ337,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH337>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH337*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH337>'Ny Regafg'!$F$20,MIN(BH337-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH337>'Ny Regafg'!$F$21,(BH337-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD337>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD337*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD337>'Ny Regafg'!$F$32,MIN(BD337-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD337>'Ny Regafg'!$F$33,(BD337-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP337*HLOOKUP(AZ337,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ337,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD337<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD337-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB337*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB337*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,12.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I338)),ABS($F$493:$F$555-I338),0))","v":0},0,0,0,12,12,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2009,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D338,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D338-$I338,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P338))","v":272833},54567,0,660,{"$f":"AG338*AV338*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P338))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D338,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D338-$I338,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P338))","v":0},null,{"$f":"IF(I338 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I338)/100000*X338,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I338)*RepOmk!$D$33","v":0.3197330095},0.03,{"$f":"IFERROR(VLOOKUP(C338&\"-\"&I338,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C338&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2009,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE338*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB338=\"\",0,MIN(BB338,'Ny Regafg'!$E$14))*HLOOKUP(AZ338,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH338>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH338*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH338>'Ny Regafg'!$F$20,MIN(BH338-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH338>'Ny Regafg'!$F$21,(BH338-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD338>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD338*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD338>'Ny Regafg'!$F$32,MIN(BD338-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD338>'Ny Regafg'!$F$33,(BD338-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP338*HLOOKUP(AZ338,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ338,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD338<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD338-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB338*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB338*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,12.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I339)),ABS($F$493:$F$555-I339),0))","v":0},0,0,0,12,12,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2009,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D339,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D339-$I339,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P339))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG339*AV339*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P339))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D339,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D339-$I339,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P339))","v":0},null,{"$f":"IF(I339 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I339)/100000*X339,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I339)*RepOmk!$D$33","v":0.3197330095},0.03,{"$f":"IFERROR(VLOOKUP(C339&\"-\"&I339,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C339&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2009,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE339*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB339=\"\",0,MIN(BB339,'Ny Regafg'!$E$14))*HLOOKUP(AZ339,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH339>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH339*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH339>'Ny Regafg'!$F$20,MIN(BH339-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH339>'Ny Regafg'!$F$21,(BH339-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD339>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD339*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD339>'Ny Regafg'!$F$32,MIN(BD339-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD339>'Ny Regafg'!$F$33,(BD339-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP339*HLOOKUP(AZ339,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ339,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD339<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD339-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB339*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB339*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,13.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I340)),ABS($F$493:$F$555-I340),0))","v":0},0,0,0,13,13,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2008,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D340,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D340-$I340,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P340))","v":266662.5},53332.5,0,660,{"$f":"AG340*AV340*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P340))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D340,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D340-$I340,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P340))","v":0},null,{"$f":"IF(I340 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I340)/100000*X340,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I340)*RepOmk!$D$33","v":0.34020981049999999},0.03,{"$f":"IFERROR(VLOOKUP(C340&\"-\"&I340,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C340&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2008,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE340*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB340=\"\",0,MIN(BB340,'Ny Regafg'!$E$14))*HLOOKUP(AZ340,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH340>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH340*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH340>'Ny Regafg'!$F$20,MIN(BH340-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH340>'Ny Regafg'!$F$21,(BH340-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD340>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD340*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD340>'Ny Regafg'!$F$32,MIN(BD340-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD340>'Ny Regafg'!$F$33,(BD340-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP340*HLOOKUP(AZ340,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ340,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD340<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD340-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB340*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB340*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,13.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I341)),ABS($F$493:$F$555-I341),0))","v":0},0,0,0,13,13,{"$f":"IFERROR(INDEX(K$493:K$555,MATCH($D341,$C$493:$C$555,0)),INDEX(K$493:K$555,MATCH(ROUND($J$301+$D341-$I341,1),$C$493:$C$555,0)))","v":"Mellem personbil, elektricitet   "},"Kia","E-niro","Gn.snit",2021,2008,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$493:V$555,MATCH($D341,$C$493:$C$555,0)),INDEX(V$493:V$555,MATCH(ROUND($J$301+$D341-$I341,1),$C$493:$C$555,0)))","v":256880},17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D341,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D341-$I341,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P341))","v":272833},54567,0,660,{"$f":"AG341*AV341*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P341))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$493:AG$555,MATCH($D341,$C$493:$C$555,0)),INDEX(AG$493:AG$555,MATCH(ROUND($J$301+$D341-$I341,1),$C$493:$C$555,0)))","v":0.12230000000000001},{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D341,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D341-$I341,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P341))","v":0},null,{"$f":"IF(I341 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I341)/100000*X341,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I341)*RepOmk!$D$33","v":0.34020981049999999},0.03,{"$f":"IFERROR(VLOOKUP(C341&\"-\"&I341,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C341&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2008,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE341*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB341=\"\",0,MIN(BB341,'Ny Regafg'!$E$14))*HLOOKUP(AZ341,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH341>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH341*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH341>'Ny Regafg'!$F$20,MIN(BH341-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH341>'Ny Regafg'!$F$21,(BH341-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD341>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD341*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD341>'Ny Regafg'!$F$32,MIN(BD341-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD341>'Ny Regafg'!$F$33,(BD341-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP341*HLOOKUP(AZ341,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ341,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD341<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD341-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB341*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB341*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,13.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I342)),ABS($F$493:$F$555-I342),0))","v":0},0,0,0,13,13,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2008,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D342,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D342-$I342,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P342))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG342*AV342*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P342))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D342,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D342-$I342,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P342))","v":0},null,{"$f":"IF(I342 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I342)/100000*X342,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I342)*RepOmk!$D$33","v":0.34020981049999999},0.03,{"$f":"IFERROR(VLOOKUP(C342&\"-\"&I342,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C342&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2008,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE342*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB342=\"\",0,MIN(BB342,'Ny Regafg'!$E$14))*HLOOKUP(AZ342,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH342>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH342*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH342>'Ny Regafg'!$F$20,MIN(BH342-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH342>'Ny Regafg'!$F$21,(BH342-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD342>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD342*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD342>'Ny Regafg'!$F$32,MIN(BD342-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD342>'Ny Regafg'!$F$33,(BD342-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP342*HLOOKUP(AZ342,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ342,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD342<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD342-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB342*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB342*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,14.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I343)),ABS($F$493:$F$555-I343),0))","v":0},0,0,0,14,14,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2007,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D343,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D343-$I343,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P343))","v":266662.5},53332.5,0,660,{"$f":"AG343*AV343*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P343))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D343,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D343-$I343,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P343))","v":0},null,{"$f":"IF(I343 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I343)/100000*X343,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I343)*RepOmk!$D$33","v":0.36068661150000003},0.03,{"$f":"IFERROR(VLOOKUP(C343&\"-\"&I343,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C343&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2007,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE343*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB343=\"\",0,MIN(BB343,'Ny Regafg'!$E$14))*HLOOKUP(AZ343,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH343>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH343*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH343>'Ny Regafg'!$F$20,MIN(BH343-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH343>'Ny Regafg'!$F$21,(BH343-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD343>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD343*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD343>'Ny Regafg'!$F$32,MIN(BD343-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD343>'Ny Regafg'!$F$33,(BD343-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP343*HLOOKUP(AZ343,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ343,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD343<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD343-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB343*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB343*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,14.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I344)),ABS($F$493:$F$555-I344),0))","v":0},0,0,0,14,14,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2007,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D344,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D344-$I344,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P344))","v":272833},54567,0,660,{"$f":"AG344*AV344*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P344))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D344,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D344-$I344,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P344))","v":0},null,{"$f":"IF(I344 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I344)/100000*X344,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I344)*RepOmk!$D$33","v":0.36068661150000003},0.03,{"$f":"IFERROR(VLOOKUP(C344&\"-\"&I344,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C344&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2007,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE344*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB344=\"\",0,MIN(BB344,'Ny Regafg'!$E$14))*HLOOKUP(AZ344,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH344>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH344*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH344>'Ny Regafg'!$F$20,MIN(BH344-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH344>'Ny Regafg'!$F$21,(BH344-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD344>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD344*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD344>'Ny Regafg'!$F$32,MIN(BD344-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD344>'Ny Regafg'!$F$33,(BD344-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP344*HLOOKUP(AZ344,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ344,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD344<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD344-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB344*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB344*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,14.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I345)),ABS($F$493:$F$555-I345),0))","v":0},0,0,0,14,14,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2007,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D345,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D345-$I345,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P345))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG345*AV345*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P345))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D345,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D345-$I345,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P345))","v":0},null,{"$f":"IF(I345 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I345)/100000*X345,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I345)*RepOmk!$D$33","v":0.36068661150000003},0.03,{"$f":"IFERROR(VLOOKUP(C345&\"-\"&I345,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C345&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2007,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE345*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB345=\"\",0,MIN(BB345,'Ny Regafg'!$E$14))*HLOOKUP(AZ345,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH345>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH345*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH345>'Ny Regafg'!$F$20,MIN(BH345-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH345>'Ny Regafg'!$F$21,(BH345-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD345>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD345*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD345>'Ny Regafg'!$F$32,MIN(BD345-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD345>'Ny Regafg'!$F$33,(BD345-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP345*HLOOKUP(AZ345,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ345,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD345<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD345-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB345*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB345*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,15.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I346)),ABS($F$493:$F$555-I346),0))","v":0},0,0,0,15,15,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2006,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D346,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D346-$I346,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P346))","v":266662.5},53332.5,0,660,{"$f":"AG346*AV346*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P346))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D346,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D346-$I346,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P346))","v":0},null,{"$f":"IF(I346 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I346)/100000*X346,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I346)*RepOmk!$D$33","v":0.38116341250000002},0.03,{"$f":"IFERROR(VLOOKUP(C346&\"-\"&I346,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C346&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2006,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE346*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB346=\"\",0,MIN(BB346,'Ny Regafg'!$E$14))*HLOOKUP(AZ346,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH346>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH346*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH346>'Ny Regafg'!$F$20,MIN(BH346-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH346>'Ny Regafg'!$F$21,(BH346-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD346>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD346*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD346>'Ny Regafg'!$F$32,MIN(BD346-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD346>'Ny Regafg'!$F$33,(BD346-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP346*HLOOKUP(AZ346,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ346,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD346<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD346-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB346*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB346*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,15.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I347)),ABS($F$493:$F$555-I347),0))","v":0},0,0,0,15,15,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2006,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D347,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D347-$I347,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P347))","v":272833},54567,0,660,{"$f":"AG347*AV347*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P347))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D347,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D347-$I347,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P347))","v":0},null,{"$f":"IF(I347 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I347)/100000*X347,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I347)*RepOmk!$D$33","v":0.38116341250000002},0.03,{"$f":"IFERROR(VLOOKUP(C347&\"-\"&I347,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C347&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2006,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE347*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB347=\"\",0,MIN(BB347,'Ny Regafg'!$E$14))*HLOOKUP(AZ347,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH347>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH347*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH347>'Ny Regafg'!$F$20,MIN(BH347-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH347>'Ny Regafg'!$F$21,(BH347-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD347>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD347*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD347>'Ny Regafg'!$F$32,MIN(BD347-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD347>'Ny Regafg'!$F$33,(BD347-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP347*HLOOKUP(AZ347,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ347,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD347<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD347-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB347*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB347*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,15.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I348)),ABS($F$493:$F$555-I348),0))","v":0},0,0,0,15,15,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2006,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D348,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D348-$I348,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P348))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG348*AV348*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P348))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D348,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D348-$I348,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P348))","v":0},null,{"$f":"IF(I348 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I348)/100000*X348,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I348)*RepOmk!$D$33","v":0.38116341250000002},0.03,{"$f":"IFERROR(VLOOKUP(C348&\"-\"&I348,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C348&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2006,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE348*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB348=\"\",0,MIN(BB348,'Ny Regafg'!$E$14))*HLOOKUP(AZ348,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH348>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH348*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH348>'Ny Regafg'!$F$20,MIN(BH348-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH348>'Ny Regafg'!$F$21,(BH348-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD348>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD348*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD348>'Ny Regafg'!$F$32,MIN(BD348-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD348>'Ny Regafg'!$F$33,(BD348-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP348*HLOOKUP(AZ348,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ348,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD348<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD348-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB348*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB348*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,16.100000000000001,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I349)),ABS($F$493:$F$555-I349),0))","v":0},0,0,0,16,16,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2005,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D349,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D349-$I349,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P349))","v":266662.5},53332.5,0,660,{"$f":"AG349*AV349*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P349))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D349,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D349-$I349,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P349))","v":0},null,{"$f":"IF(I349 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I349)/100000*X349,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I349)*RepOmk!$D$33","v":0.40164021350000001},0.03,{"$f":"IFERROR(VLOOKUP(C349&\"-\"&I349,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C349&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2005,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE349*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB349=\"\",0,MIN(BB349,'Ny Regafg'!$E$14))*HLOOKUP(AZ349,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH349>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH349*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH349>'Ny Regafg'!$F$20,MIN(BH349-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH349>'Ny Regafg'!$F$21,(BH349-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD349>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD349*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD349>'Ny Regafg'!$F$32,MIN(BD349-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD349>'Ny Regafg'!$F$33,(BD349-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP349*HLOOKUP(AZ349,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ349,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD349<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD349-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB349*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB349*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,16.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I350)),ABS($F$493:$F$555-I350),0))","v":0},0,0,0,16,16,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2005,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D350,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D350-$I350,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P350))","v":272833},54567,0,660,{"$f":"AG350*AV350*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P350))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D350,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D350-$I350,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P350))","v":0},null,{"$f":"IF(I350 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I350)/100000*X350,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I350)*RepOmk!$D$33","v":0.40164021350000001},0.03,{"$f":"IFERROR(VLOOKUP(C350&\"-\"&I350,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C350&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2005,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE350*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB350=\"\",0,MIN(BB350,'Ny Regafg'!$E$14))*HLOOKUP(AZ350,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH350>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH350*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH350>'Ny Regafg'!$F$20,MIN(BH350-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH350>'Ny Regafg'!$F$21,(BH350-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD350>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD350*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD350>'Ny Regafg'!$F$32,MIN(BD350-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD350>'Ny Regafg'!$F$33,(BD350-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP350*HLOOKUP(AZ350,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ350,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD350<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD350-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB350*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB350*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,16.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I351)),ABS($F$493:$F$555-I351),0))","v":0},0,0,0,16,16,{"$f":"IFERROR(INDEX(K$493:K$555,MATCH($D351,$C$493:$C$555,0)),INDEX(K$493:K$555,MATCH(ROUND($J$301+$D351-$I351,1),$C$493:$C$555,0)))","v":"Mellem personbil, elektricitet   "},"HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2005,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$493:V$555,MATCH($D351,$C$493:$C$555,0)),INDEX(V$493:V$555,MATCH(ROUND($J$301+$D351-$I351,1),$C$493:$C$555,0)))","v":256880},17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D351,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D351-$I351,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P351))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG351*AV351*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P351))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$493:AG$555,MATCH($D351,$C$493:$C$555,0)),INDEX(AG$493:AG$555,MATCH(ROUND($J$301+$D351-$I351,1),$C$493:$C$555,0)))","v":0.1215},{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D351,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D351-$I351,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P351))","v":0},null,{"$f":"IF(I351 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I351)/100000*X351,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I351)*RepOmk!$D$33","v":0.40164021350000001},0.03,{"$f":"IFERROR(VLOOKUP(C351&\"-\"&I351,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C351&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2005,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE351*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB351=\"\",0,MIN(BB351,'Ny Regafg'!$E$14))*HLOOKUP(AZ351,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH351>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH351*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH351>'Ny Regafg'!$F$20,MIN(BH351-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH351>'Ny Regafg'!$F$21,(BH351-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD351>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD351*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD351>'Ny Regafg'!$F$32,MIN(BD351-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD351>'Ny Regafg'!$F$33,(BD351-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP351*HLOOKUP(AZ351,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ351,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD351<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD351-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB351*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB351*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,17.100000000000001,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I352)),ABS($F$493:$F$555-I352),0))","v":0},0,0,0,17,17,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2004,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D352,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D352-$I352,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P352))","v":266662.5},53332.5,0,660,{"$f":"AG352*AV352*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P352))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D352,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D352-$I352,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P352))","v":0},null,{"$f":"IF(I352 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I352)/100000*X352,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I352)*RepOmk!$D$33","v":0.4221170145},0.03,{"$f":"IFERROR(VLOOKUP(C352&\"-\"&I352,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C352&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2004,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE352*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB352=\"\",0,MIN(BB352,'Ny Regafg'!$E$14))*HLOOKUP(AZ352,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH352>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH352*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH352>'Ny Regafg'!$F$20,MIN(BH352-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH352>'Ny Regafg'!$F$21,(BH352-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD352>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD352*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD352>'Ny Regafg'!$F$32,MIN(BD352-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD352>'Ny Regafg'!$F$33,(BD352-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP352*HLOOKUP(AZ352,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ352,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD352<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD352-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB352*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB352*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,17.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I353)),ABS($F$493:$F$555-I353),0))","v":0},0,0,0,17,17,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2004,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D353,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D353-$I353,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P353))","v":272833},54567,0,660,{"$f":"AG353*AV353*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P353))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D353,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D353-$I353,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P353))","v":0},null,{"$f":"IF(I353 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I353)/100000*X353,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I353)*RepOmk!$D$33","v":0.4221170145},0.03,{"$f":"IFERROR(VLOOKUP(C353&\"-\"&I353,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C353&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2004,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE353*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB353=\"\",0,MIN(BB353,'Ny Regafg'!$E$14))*HLOOKUP(AZ353,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH353>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH353*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH353>'Ny Regafg'!$F$20,MIN(BH353-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH353>'Ny Regafg'!$F$21,(BH353-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD353>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD353*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD353>'Ny Regafg'!$F$32,MIN(BD353-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD353>'Ny Regafg'!$F$33,(BD353-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP353*HLOOKUP(AZ353,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ353,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD353<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD353-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB353*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB353*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,17.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I354)),ABS($F$493:$F$555-I354),0))","v":0},0,0,0,17,17,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2004,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D354,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D354-$I354,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P354))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG354*AV354*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P354))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D354,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D354-$I354,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P354))","v":0},null,{"$f":"IF(I354 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I354)/100000*X354,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I354)*RepOmk!$D$33","v":0.4221170145},0.03,{"$f":"IFERROR(VLOOKUP(C354&\"-\"&I354,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C354&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2004,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE354*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB354=\"\",0,MIN(BB354,'Ny Regafg'!$E$14))*HLOOKUP(AZ354,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH354>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH354*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH354>'Ny Regafg'!$F$20,MIN(BH354-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH354>'Ny Regafg'!$F$21,(BH354-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD354>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD354*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD354>'Ny Regafg'!$F$32,MIN(BD354-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD354>'Ny Regafg'!$F$33,(BD354-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP354*HLOOKUP(AZ354,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ354,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD354<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD354-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB354*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB354*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,18.100000000000001,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I355)),ABS($F$493:$F$555-I355),0))","v":0},0,0,0,18,18,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2003,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D355,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D355-$I355,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P355))","v":266662.5},53332.5,0,660,{"$f":"AG355*AV355*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P355))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D355,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D355-$I355,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P355))","v":0},null,{"$f":"IF(I355 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I355)/100000*X355,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I355)*RepOmk!$D$33","v":0.44259381549999999},0.03,{"$f":"IFERROR(VLOOKUP(C355&\"-\"&I355,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C355&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2003,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE355*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB355=\"\",0,MIN(BB355,'Ny Regafg'!$E$14))*HLOOKUP(AZ355,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH355>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH355*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH355>'Ny Regafg'!$F$20,MIN(BH355-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH355>'Ny Regafg'!$F$21,(BH355-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD355>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD355*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD355>'Ny Regafg'!$F$32,MIN(BD355-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD355>'Ny Regafg'!$F$33,(BD355-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP355*HLOOKUP(AZ355,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ355,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD355<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD355-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB355*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB355*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,18.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I356)),ABS($F$493:$F$555-I356),0))","v":0},0,0,0,18,18,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2003,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D356,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D356-$I356,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P356))","v":272833},54567,0,660,{"$f":"AG356*AV356*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P356))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D356,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D356-$I356,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P356))","v":0},null,{"$f":"IF(I356 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I356)/100000*X356,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I356)*RepOmk!$D$33","v":0.44259381549999999},0.03,{"$f":"IFERROR(VLOOKUP(C356&\"-\"&I356,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C356&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2003,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE356*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB356=\"\",0,MIN(BB356,'Ny Regafg'!$E$14))*HLOOKUP(AZ356,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH356>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH356*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH356>'Ny Regafg'!$F$20,MIN(BH356-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH356>'Ny Regafg'!$F$21,(BH356-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD356>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD356*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD356>'Ny Regafg'!$F$32,MIN(BD356-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD356>'Ny Regafg'!$F$33,(BD356-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP356*HLOOKUP(AZ356,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ356,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD356<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD356-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB356*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB356*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,18.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I357)),ABS($F$493:$F$555-I357),0))","v":0},0,0,0,18,18,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2003,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D357,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D357-$I357,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P357))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG357*AV357*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P357))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D357,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D357-$I357,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P357))","v":0},null,{"$f":"IF(I357 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I357)/100000*X357,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I357)*RepOmk!$D$33","v":0.44259381549999999},0.03,{"$f":"IFERROR(VLOOKUP(C357&\"-\"&I357,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C357&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2003,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE357*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB357=\"\",0,MIN(BB357,'Ny Regafg'!$E$14))*HLOOKUP(AZ357,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH357>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH357*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH357>'Ny Regafg'!$F$20,MIN(BH357-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH357>'Ny Regafg'!$F$21,(BH357-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD357>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD357*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD357>'Ny Regafg'!$F$32,MIN(BD357-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD357>'Ny Regafg'!$F$33,(BD357-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP357*HLOOKUP(AZ357,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ357,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD357<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD357-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB357*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB357*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,19.100000000000001,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I358)),ABS($F$493:$F$555-I358),0))","v":0},0,0,0,19,19,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2002,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D358,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D358-$I358,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P358))","v":266662.5},53332.5,0,660,{"$f":"AG358*AV358*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P358))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D358,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D358-$I358,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P358))","v":0},null,{"$f":"IF(I358 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I358)/100000*X358,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I358)*RepOmk!$D$33","v":0.46307061650000003},0.03,{"$f":"IFERROR(VLOOKUP(C358&\"-\"&I358,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C358&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2002,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE358*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB358=\"\",0,MIN(BB358,'Ny Regafg'!$E$14))*HLOOKUP(AZ358,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH358>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH358*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH358>'Ny Regafg'!$F$20,MIN(BH358-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH358>'Ny Regafg'!$F$21,(BH358-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD358>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD358*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD358>'Ny Regafg'!$F$32,MIN(BD358-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD358>'Ny Regafg'!$F$33,(BD358-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP358*HLOOKUP(AZ358,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ358,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD358<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD358-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB358*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB358*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,19.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I359)),ABS($F$493:$F$555-I359),0))","v":0},0,0,0,19,19,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2002,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D359,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D359-$I359,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P359))","v":272833},54567,0,660,{"$f":"AG359*AV359*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P359))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D359,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D359-$I359,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P359))","v":0},null,{"$f":"IF(I359 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I359)/100000*X359,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I359)*RepOmk!$D$33","v":0.46307061650000003},0.03,{"$f":"IFERROR(VLOOKUP(C359&\"-\"&I359,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C359&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2002,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE359*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB359=\"\",0,MIN(BB359,'Ny Regafg'!$E$14))*HLOOKUP(AZ359,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH359>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH359*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH359>'Ny Regafg'!$F$20,MIN(BH359-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH359>'Ny Regafg'!$F$21,(BH359-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD359>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD359*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD359>'Ny Regafg'!$F$32,MIN(BD359-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD359>'Ny Regafg'!$F$33,(BD359-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP359*HLOOKUP(AZ359,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ359,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD359<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD359-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB359*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB359*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,19.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I360)),ABS($F$493:$F$555-I360),0))","v":0},0,0,0,19,19,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2002,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D360,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D360-$I360,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P360))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG360*AV360*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P360))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D360,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D360-$I360,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P360))","v":0},null,{"$f":"IF(I360 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I360)/100000*X360,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I360)*RepOmk!$D$33","v":0.46307061650000003},0.03,{"$f":"IFERROR(VLOOKUP(C360&\"-\"&I360,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C360&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2002,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE360*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB360=\"\",0,MIN(BB360,'Ny Regafg'!$E$14))*HLOOKUP(AZ360,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH360>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH360*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH360>'Ny Regafg'!$F$20,MIN(BH360-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH360>'Ny Regafg'!$F$21,(BH360-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD360>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD360*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD360>'Ny Regafg'!$F$32,MIN(BD360-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD360>'Ny Regafg'!$F$33,(BD360-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP360*HLOOKUP(AZ360,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ360,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD360<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD360-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB360*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB360*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,20.100000000000001,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I361)),ABS($F$493:$F$555-I361),0))","v":0},0,0,0,20,20,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,2001,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D361,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D361-$I361,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P361))","v":266662.5},53332.5,0,660,{"$f":"AG361*AV361*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P361))","v":0.13100000000000001},null,69.75,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.13100000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D361,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D361-$I361,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P361))","v":0},null,{"$f":"IF(I361 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I361)/100000*X361,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I361)*RepOmk!$D$33","v":0.48354741750000002},0.03,{"$f":"IFERROR(VLOOKUP(C361&\"-\"&I361,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C361&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2001,0.13100000000000001,69.75,{"$error":"#N/A"},null,266662.5,{"$f":"BE361*'Ny Regafg'!$F$4","v":66665.625},{"$f":"IF(BB361=\"\",0,MIN(BB361,'Ny Regafg'!$E$14))*HLOOKUP(AZ361,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH361>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH361*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH361>'Ny Regafg'!$F$20,MIN(BH361-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH361>'Ny Regafg'!$F$21,(BH361-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD361>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD361*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD361>'Ny Regafg'!$F$32,MIN(BD361-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD361>'Ny Regafg'!$F$33,(BD361-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP361*HLOOKUP(AZ361,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ361,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD361<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD361-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB361*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB361*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,20.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I362)),ABS($F$493:$F$555-I362),0))","v":0},0,0,0,20,20,"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,2001,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D362,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D362-$I362,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P362))","v":272833},54567,0,660,{"$f":"AG362*AV362*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P362))","v":0.12230000000000001},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.12230000000000001,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D362,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D362-$I362,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P362))","v":0},null,{"$f":"IF(I362 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I362)/100000*X362,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I362)*RepOmk!$D$33","v":0.48354741750000002},0.03,{"$f":"IFERROR(VLOOKUP(C362&\"-\"&I362,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C362&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2001,0.12230000000000001,64,{"$error":"#N/A"},null,272833,{"$f":"BE362*'Ny Regafg'!$F$4","v":68208.25},{"$f":"IF(BB362=\"\",0,MIN(BB362,'Ny Regafg'!$E$14))*HLOOKUP(AZ362,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH362>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH362*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH362>'Ny Regafg'!$F$20,MIN(BH362-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH362>'Ny Regafg'!$F$21,(BH362-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD362>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD362*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD362>'Ny Regafg'!$F$32,MIN(BD362-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD362>'Ny Regafg'!$F$33,(BD362-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP362*HLOOKUP(AZ362,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ362,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD362<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD362-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB362*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB362*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,2,20.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I363)),ABS($F$493:$F$555-I363),0))","v":0},0,0,0,20,20,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,2001,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(X$493:X$555,MATCH($D363,$C$493:$C$555,0)),INDEX(X$493:X$555,MATCH(ROUND($J$301+$D363-$I363,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P363))","v":237495.83333333334},47499.166666666672,0,660,{"$f":"AG363*AV363*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P363))","v":0.1215},null,64,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.1215,{"$f":"IFERROR(INDEX(AH$493:AH$555,MATCH($D363,$C$493:$C$555,0)),INDEX(AH$493:AH$555,MATCH(ROUND($J$301+$D363-$I363,1),$C$493:$C$555,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-P363))","v":0},null,{"$f":"IF(I363 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I363)/100000*X363,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*I363)*RepOmk!$D$33","v":0.48354741750000002},0.03,{"$f":"IFERROR(VLOOKUP(C363&\"-\"&I363,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C363&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},864,0,4,35000,null,null,1,null,null,"Elektrictet",2001,0.1215,64,{"$error":"#N/A"},null,237495.83333333334,{"$f":"BE363*'Ny Regafg'!$F$4","v":59373.958333333336},{"$f":"IF(BB363=\"\",0,MIN(BB363,'Ny Regafg'!$E$14))*HLOOKUP(AZ363,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH363>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH363*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH363>'Ny Regafg'!$F$20,MIN(BH363-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH363>'Ny Regafg'!$F$21,(BH363-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD363>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD363*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD363>'Ny Regafg'!$F$32,MIN(BD363-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD363>'Ny Regafg'!$F$33,(BD363-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP363*HLOOKUP(AZ363,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ363,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD363<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD363-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB363*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB363*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,3,0.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I364)),ABS($F$556:$F$619-I364),0))","v":0},{"$f":"(IF(H364=0,0,I364))*1","v":0},0.1,1,0,0,{"$f":"IFERROR(INDEX(K$556:K$618,MATCH($D364,$C$556:$C$618,0)),INDEX(K$556:K$618,MATCH(ROUND($J$301+$D364-$I364,1),$C$556:$C$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IFERROR(INDEX(L$556:L$618,MATCH($D364,$C$556:$C$618,0)),INDEX(L$556:L$618,MATCH(ROUND($J$301+$D364-$I364,1),$C$556:$C$618,0)))","v":"VOLKSWAGEN"},"ID.4","Elektro motor 204 1-trins-automatisk",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(R364:R426,S364:S426)/3","v":264.44079336677515},{"$f":"IFERROR(INDEX(R$556:R$618,MATCH($D364,$C$556:$C$618,0)),INDEX(R$556:R$618,MATCH(ROUND($J$301+$D364-$I364,1),$C$556:$C$618,0)))","v":126.72523637835131},1,{"$f":"R364*S364/SUMPRODUCT($R$364:$R$426,$S$364:$S$426)","v":0.15973989837816668},{"$f":"IFERROR(INDEX(U$556:U$618,MATCH($D364,$C$556:$C$618,0)),INDEX(U$556:U$618,MATCH(ROUND($J$301+$D364-$I364,1),$C$556:$C$618,0)))","v":18874.356952479739},{"$f":"IFERROR(INDEX(V$556:V$618,MATCH($D364,$C$556:$C$618,0)),INDEX(V$556:V$618,MATCH(ROUND($J$301+$D364-$I364,1),$C$556:$C$618,0)))","v":264470},{"$f":"IFERROR(INDEX(W$556:W$618,MATCH($D364,$C$556:$C$618,0)),INDEX(W$556:W$618,MATCH(ROUND($J$301+$D364-$I364,1),$C$556:$C$618,0)))","v":16.2},{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D364,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D364-$I364,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P364))","v":316662.5},{"$f":"IFERROR(INDEX(Y$556:Y$618,MATCH($D364,$C$556:$C$618,0)),BF364)","v":63332.5},{"$f":"IFERROR(INDEX(Z$556:Z$618,MATCH($D364,$C$556:$C$618,0)),BS364)","v":0},660,{"$f":"AG364*AV364*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P364))","v":0.15},null,{"$f":"IFERROR(INDEX(AD$556:AD$618,MATCH($D364,$C$556:$C$618,0)),INDEX(AD$556:AD$618,MATCH(ROUND($J$238+$D364-$I364,1),$C$556:$C$618,0)))","v":79.5},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$556:AG$618,MATCH($D364,$C$556:$C$618,0)),INDEX(AG$556:AG$618,MATCH(ROUND($J$301+$D364-$I364,1),$C$556:$C$618,0)))","v":0.15},{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D364,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D364-$I364,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P364))","v":0},null,{"$f":"IF(I364 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I364)/100000*X364,Afskrivning!$C$30)/100","v":0.34776981437900562},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I364)*RepOmk!$D$33","v":8.3281348500000005E-2},0.03,{"$f":"IFERROR(VLOOKUP(C364&\"-\"&I364,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C364&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42483627703909504},1036,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$556:AV$618,MATCH($D364,$C$556:$C$618,0)),INDEX(AV$556:AV$618,MATCH(ROUND($J$301+$D364-$I364,1),$C$556:$C$618,0)))","v":1},null,null,"Elektrictet",2021,0.15,79.5,395828.125,null,316662.5,{"$f":"BE364*'Ny Regafg'!$F$4","v":79165.625},{"$f":"IF(BB364=\"\",0,MIN(BB364,'Ny Regafg'!$E$14))*HLOOKUP(AZ364,'Ny Regafg'!$F$11:$T$14,3)","v":76500},319328.125,{"$f":"IF(BH364>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH364*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH364>'Ny Regafg'!$F$20,MIN(BH364-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH364>'Ny Regafg'!$F$21,(BH364-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":175692.1875},{"$f":"IF(BD364>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD364*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD364>'Ny Regafg'!$F$32,MIN(BD364-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD364>'Ny Regafg'!$F$33,(BD364-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},286862.1875,{"$f":"BP364*HLOOKUP(AZ364,'Ny Regafg'!$F$42:$T$47,5)","v":114744.875},{"$f":"HLOOKUP(AZ364,'Ny Regafg'!$F$51:$T$58,7)","v":170000},0,0,{"$f":"IF(BD364<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD364-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB364*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB364*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,3,0.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I365)),ABS($F$556:$F$619-I365),0))","v":0},{"$f":"(IF(H365=0,0,I365))*1","v":0},0.2,1,0,0,"Stor personbil, elektricitet   ","AUDI","Q4 e-tron","40 e-tron",2021,{"$f":"input_år","v":2021},null,126.72523637835131,1,{"$f":"R365*S365/SUMPRODUCT($R$364:$R$426,$S$364:$S$426)","v":0.15973989837816668},18874.356952479739,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D365,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D365-$I365,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P365))","v":327075},65415,0,660,{"$f":"AG365*AV365*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P365))","v":0.15},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.15,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D365,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D365-$I365,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P365))","v":0},null,{"$f":"IF(I365 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I365)/100000*X365,Afskrivning!$C$30)/100","v":0.35920518545142938},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I365)*RepOmk!$D$33","v":8.3281348500000005E-2},0.03,{"$f":"IFERROR(VLOOKUP(C365&\"-\"&I365,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C365&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42483627703909504},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2021,0.15,93.6,408843.75,null,327075,{"$f":"BE365*'Ny Regafg'!$F$4","v":81768.75},{"$f":"IF(BB365=\"\",0,MIN(BB365,'Ny Regafg'!$E$14))*HLOOKUP(AZ365,'Ny Regafg'!$F$11:$T$14,3)","v":76500},332343.75,{"$f":"IF(BH365>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH365*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH365>'Ny Regafg'!$F$20,MIN(BH365-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH365>'Ny Regafg'!$F$21,(BH365-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":195215.625},{"$f":"IF(BD365>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD365*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD365>'Ny Regafg'!$F$32,MIN(BD365-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD365>'Ny Regafg'!$F$33,(BD365-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},306385.625,{"$f":"BP365*HLOOKUP(AZ365,'Ny Regafg'!$F$42:$T$47,5)","v":122554.25},{"$f":"HLOOKUP(AZ365,'Ny Regafg'!$F$51:$T$58,7)","v":170000},0,0,{"$f":"IF(BD365<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD365-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB365*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB365*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,null,3,0.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I366)),ABS($F$556:$F$619-I366),0))","v":0},0,0.3,1,0,{"$f":"I366+input_år-original_år","v":0},"Stor personbil, elektricitet   ","MERCEDES-BENZ","EQC","400 4MATIC",2021,{"$f":"input_år","v":2021},null,126.72523637835131,{"$f":"INDEX(skrotrate_pbil,MATCH(I366&\" \"&IF(P366>original_år,0,original_år-P366),match_skrot,0))","v":1},0.15973989837816668,18874.356952479739,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D366,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D366-$I366,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P366))","v":459714.58333333331},91942.916666666672,38.243000000000002,660,{"$f":"AG366*AV366*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P366))","v":0.19700000000000001},null,80,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.19700000000000001,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D366,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D366-$I366,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P366))","v":0},null,{"$f":"IF(I366 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I366)/100000*X366,Afskrivning!$C$30)/100","v":0.50487460723374322},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I366)*RepOmk!$D$33","v":8.3281348500000005E-2},0.03,{"$f":"IFERROR(VLOOKUP(C366&\"-\"&I366,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C366&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42483627703909504},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2021,0.19700000000000001,{"$f":"AD366","v":80},626677.16666666663,null,459714.58333333331,{"$f":"BE366*'Ny Regafg'!$F$4","v":114928.64583333333},{"$f":"IF(BB366=\"\",0,MIN(BB366,'Ny Regafg'!$E$14))*HLOOKUP(AZ366,'Ny Regafg'!$F$11:$T$14,3)","v":76500},498143.22916666663,{"$f":"IF(BH366>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH366*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BH366>'Ny Regafg'!$F$20,MIN(BH366-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BH366>'Ny Regafg'!$F$21,(BH366-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":443914.84374999994},{"$f":"IF(BD366>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD366*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD366>'Ny Regafg'!$F$32,MIN(BD366-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD366>'Ny Regafg'!$F$33,(BD366-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},555084.84375,{"$f":"BP366*HLOOKUP(AZ366,'Ny Regafg'!$F$42:$T$47,5)","v":222033.9375},{"$f":"HLOOKUP(AZ366,'Ny Regafg'!$F$51:$T$58,7)","v":170000},52033.9375,0,{"$f":"IF(BD366<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD366-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB366*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB366*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740}]
[null,null,3,{"$f":"IF(COUNTIF(I365:I367,I367)=1,I367+0.1,IF(COUNTIF(I365:I367,I367)=2,I367+0.2,IF(COUNTIF(I365:I367,I367)=3,I367+0.3,0)))","v":1.1000000000000001},{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I367)),ABS($F$556:$F$619-I367),0))","v":0},0,{"$f":"(IF(F367=0,0,IF(COUNTIF(F365:F367,F367)=1,F367&\",1\",IF(COUNTIF(F365:F367,F367)=2,F367&\",2\",IF(COUNTIF(F365:F367,F367)=3,F367&\",3\")))))*1","v":0},0,1,1,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",{"$f":"P364-1","v":2020},null,52.133930634308115,1,6.5715945928205288E-2,18171.464145802758,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D367,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D367-$I367,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P367))","v":351192.55172413791},87798.137931034478,17350,{"$f":"IF(P367<=$BX$236,BX367,IF(P367<=$BY$236,BY367,BU367))","v":780},{"$f":"AG367*AV367*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P367))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D367,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D367-$I367,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P367))","v":0},null,{"$f":"IF(I367 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I367)/100000*X367,Afskrivning!$C$30)/100","v":0.35870706708956168},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I367)*RepOmk!$D$33","v":0.114573092},0.03,{"$f":"IFERROR(VLOOKUP(C367&\"-\"&I367,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C367&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37599846199642784},1036,0,4,35000,null,null,1,null,null,"Elektrictet",{"$f":"P367","v":2020},{"$f":"AG367","v":0.21},93.6,{"$f":"BE367+BF367+BS367","v":{"$error":"#N/A"}},null,{"$f":"X367","v":351192.55172413791},{"$f":"BE367*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB367=\"\",0,MIN(BB367,'Ny Regafg'!$E$14))*HLOOKUP(AZ367,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$f":"BE367+BF367-BG367","v":{"$error":"#N/A"}},{"$f":"IF(BH367>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH367*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH367>'Ny Regafg'!$F$20,MIN(BH367-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH367>'Ny Regafg'!$F$21,(BH367-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD367>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD367*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD367>'Ny Regafg'!$F$32,MIN(BD367-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD367>'Ny Regafg'!$F$33,(BD367-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BI367:BN367)-BO367","v":{"$error":"#N/A"}},{"$f":"BP367*HLOOKUP(AZ367,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ367,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$f":"BQ367-MIN(BQ367,BR367)","v":{"$error":"#N/A"}},{"$f":"BS367+BF367+BE367-BC367","v":{"$error":"#N/A"}},{"$f":"IF(BD367<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD367-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB367*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB367*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,1.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I368)),ABS($F$556:$F$619-I368),0))","v":0},0,{"$f":"(IF(F368=0,0,IF(COUNTIF(F366:F368,F368)=1,F368&\",1\",IF(COUNTIF(F366:F368,F368)=2,F368&\",2\",IF(COUNTIF(F366:F368,F368)=3,F368&\",3\")))))*1","v":0},0,1,1,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",{"$f":"P365-1","v":2020},null,52.133930634308115,1,6.5715945928205288E-2,18171.464145802758,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D368,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D368-$I368,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P368))","v":351192.55172413791},87798.137931034478,17350,780,{"$f":"AG368*AV368*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P368))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D368,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D368-$I368,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P368))","v":0},null,{"$f":"IF(I368 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I368)/100000*X368,Afskrivning!$C$30)/100","v":0.35870706708956168},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I368)*RepOmk!$D$33","v":0.114573092},0.03,{"$f":"IFERROR(VLOOKUP(C368&\"-\"&I368,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C368&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37599846199642784},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2020,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE368*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB368=\"\",0,MIN(BB368,'Ny Regafg'!$E$14))*HLOOKUP(AZ368,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH368>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH368*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH368>'Ny Regafg'!$F$20,MIN(BH368-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH368>'Ny Regafg'!$F$21,(BH368-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD368>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD368*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD368>'Ny Regafg'!$F$32,MIN(BD368-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD368>'Ny Regafg'!$F$33,(BD368-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP368*HLOOKUP(AZ368,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ368,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD368<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD368-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB368*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB368*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,1.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I369)),ABS($F$556:$F$619-I369),0))","v":0},0,0,0,1,1,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2020,null,52.133930634308115,1,6.5715945928205288E-2,18171.464145802758,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D369,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D369-$I369,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P369))","v":351192.55172413791},87798.137931034478,17350,780,{"$f":"AG369*AV369*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P369))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D369,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D369-$I369,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P369))","v":0},null,{"$f":"IF(I369 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I369)/100000*X369,Afskrivning!$C$30)/100","v":0.35870706708956168},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I369)*RepOmk!$D$33","v":0.114573092},0.03,{"$f":"IFERROR(VLOOKUP(C369&\"-\"&I369,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C369&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37599846199642784},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2020,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE369*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB369=\"\",0,MIN(BB369,'Ny Regafg'!$E$14))*HLOOKUP(AZ369,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH369>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH369*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH369>'Ny Regafg'!$F$20,MIN(BH369-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH369>'Ny Regafg'!$F$21,(BH369-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD369>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD369*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD369>'Ny Regafg'!$F$32,MIN(BD369-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD369>'Ny Regafg'!$F$33,(BD369-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP369*HLOOKUP(AZ369,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ369,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD369<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD369-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB369*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB369*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I370)),ABS($F$556:$F$619-I370),0))","v":2},{"$f":"(IF(H370=0,0,I370))*1","v":2},{"$f":"(IF(F370=0,0,IF(COUNTIF(F368:F370,F370)=1,F370&\",1\",IF(COUNTIF(F368:F370,F370)=2,F370&\",2\",IF(COUNTIF(F368:F370,F370)=3,F370&\",3\")))))*1","v":2.1},1,2,2,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2019,null,21.050086513031975,1,2.6534088840869368E-2,16719.687460708479,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D370,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D370-$I370,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P370))","v":351192.55172413791},87798.137931034478,17350,780,{"$f":"AG370*AV370*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P370))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D370,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D370-$I370,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P370))","v":0},null,{"$f":"IF(I370 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I370)/100000*X370,Afskrivning!$C$30)/100","v":0.33172221131363477},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I370)*RepOmk!$D$33","v":0.14586483550000001},0.03,{"$f":"IFERROR(VLOOKUP(C370&\"-\"&I370,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C370&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32716064695376063},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2019,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE370*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB370=\"\",0,MIN(BB370,'Ny Regafg'!$E$14))*HLOOKUP(AZ370,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH370>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH370*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH370>'Ny Regafg'!$F$20,MIN(BH370-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH370>'Ny Regafg'!$F$21,(BH370-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD370>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD370*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD370>'Ny Regafg'!$F$32,MIN(BD370-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD370>'Ny Regafg'!$F$33,(BD370-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP370*HLOOKUP(AZ370,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ370,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD370<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD370-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB370*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB370*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I371)),ABS($F$556:$F$619-I371),0))","v":2},{"$f":"(IF(H371=0,0,I371))*1","v":2},{"$f":"(IF(F371=0,0,IF(COUNTIF(F369:F371,F371)=1,F371&\",1\",IF(COUNTIF(F369:F371,F371)=2,F371&\",2\",IF(COUNTIF(F369:F371,F371)=3,F371&\",3\")))))*1","v":2.2000000000000002},1,2,2,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2019,null,21.050086513031975,1,2.6534088840869368E-2,16719.687460708479,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D371,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D371-$I371,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P371))","v":351192.55172413791},87798.137931034478,17350,780,{"$f":"AG371*AV371*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P371))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D371,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D371-$I371,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P371))","v":0},null,{"$f":"IF(I371 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I371)/100000*X371,Afskrivning!$C$30)/100","v":0.33172221131363477},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I371)*RepOmk!$D$33","v":0.14586483550000001},0.03,{"$f":"IFERROR(VLOOKUP(C371&\"-\"&I371,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C371&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32716064695376063},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2019,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE371*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB371=\"\",0,MIN(BB371,'Ny Regafg'!$E$14))*HLOOKUP(AZ371,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH371>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH371*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH371>'Ny Regafg'!$F$20,MIN(BH371-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH371>'Ny Regafg'!$F$21,(BH371-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD371>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD371*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD371>'Ny Regafg'!$F$32,MIN(BD371-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD371>'Ny Regafg'!$F$33,(BD371-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP371*HLOOKUP(AZ371,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ371,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD371<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD371-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB371*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB371*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I372)),ABS($F$556:$F$619-I372),0))","v":2},2,2.2999999999999998,1,2,2,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2019,null,21.050086513031975,1,2.6534088840869368E-2,16719.687460708479,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D372,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D372-$I372,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P372))","v":351192.55172413791},87798.137931034478,17350,780,{"$f":"AG372*AV372*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P372))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D372,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D372-$I372,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P372))","v":0},null,{"$f":"IF(I372 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I372)/100000*X372,Afskrivning!$C$30)/100","v":0.33172221131363477},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I372)*RepOmk!$D$33","v":0.14586483550000001},0.03,{"$f":"IFERROR(VLOOKUP(C372&\"-\"&I372,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C372&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32716064695376063},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2019,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE372*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB372=\"\",0,MIN(BB372,'Ny Regafg'!$E$14))*HLOOKUP(AZ372,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH372>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH372*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH372>'Ny Regafg'!$F$20,MIN(BH372-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH372>'Ny Regafg'!$F$21,(BH372-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD372>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD372*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD372>'Ny Regafg'!$F$32,MIN(BD372-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD372>'Ny Regafg'!$F$33,(BD372-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP372*HLOOKUP(AZ372,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ372,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD372<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD372-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB372*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB372*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,3.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I373)),ABS($F$556:$F$619-I373),0))","v":2},0,{"$f":"(IF(F373=0,0,IF(COUNTIF(F371:F373,F373)=1,F373&\",1\",IF(COUNTIF(F371:F373,F373)=2,F373&\",2\",IF(COUNTIF(F371:F373,F373)=3,F373&\",3\")))))*1","v":0},0,3,3,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2018,null,2.921727421778439,1,3.6829005396380602E-3,15624.210811649407,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D373,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D373-$I373,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P373))","v":351192.55172413791},87798.137931034478,17350,780,{"$f":"AG373*AV373*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P373))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D373,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D373-$I373,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P373))","v":0},null,{"$f":"IF(I373 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I373)/100000*X373,Afskrivning!$C$30)/100","v":0.30473735553770787},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I373)*RepOmk!$D$33","v":0.17715657899999998},0.03,{"$f":"IFERROR(VLOOKUP(C373&\"-\"&I373,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C373&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27832283191109342},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2018,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE373*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB373=\"\",0,MIN(BB373,'Ny Regafg'!$E$14))*HLOOKUP(AZ373,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH373>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH373*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH373>'Ny Regafg'!$F$20,MIN(BH373-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH373>'Ny Regafg'!$F$21,(BH373-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD373>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD373*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD373>'Ny Regafg'!$F$32,MIN(BD373-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD373>'Ny Regafg'!$F$33,(BD373-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP373*HLOOKUP(AZ373,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ373,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD373<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD373-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB373*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB373*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,3.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I374)),ABS($F$556:$F$619-I374),0))","v":2},0,{"$f":"(IF(F374=0,0,IF(COUNTIF(F372:F374,F374)=1,F374&\",1\",IF(COUNTIF(F372:F374,F374)=2,F374&\",2\",IF(COUNTIF(F372:F374,F374)=3,F374&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(K$556:K$618,MATCH($D374,$C$556:$C$618,0)),INDEX(K$556:K$618,MATCH(ROUND($J$301+$D374-$I374,1),$C$556:$C$618,0)))","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",2018,null,2.921727421778439,1,3.6829005396380602E-3,15624.210811649407,{"$f":"IFERROR(INDEX(V$556:V$618,MATCH($D374,$C$556:$C$618,0)),INDEX(V$556:V$618,MATCH(ROUND($J$301+$D374-$I374,1),$C$556:$C$618,0)))","v":264470},16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D374,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D374-$I374,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P374))","v":351192.55172413791},87798.137931034478,17350,780,{"$f":"AG374*AV374*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P374))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$556:AG$618,MATCH($D374,$C$556:$C$618,0)),INDEX(AG$556:AG$618,MATCH(ROUND($J$301+$D374-$I374,1),$C$556:$C$618,0)))","v":0.21},{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D374,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D374-$I374,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P374))","v":0},null,{"$f":"IF(I374 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I374)/100000*X374,Afskrivning!$C$30)/100","v":0.30473735553770787},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I374)*RepOmk!$D$33","v":0.17715657899999998},0.03,{"$f":"IFERROR(VLOOKUP(C374&\"-\"&I374,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C374&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27832283191109342},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2018,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE374*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB374=\"\",0,MIN(BB374,'Ny Regafg'!$E$14))*HLOOKUP(AZ374,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH374>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH374*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH374>'Ny Regafg'!$F$20,MIN(BH374-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH374>'Ny Regafg'!$F$21,(BH374-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD374>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD374*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD374>'Ny Regafg'!$F$32,MIN(BD374-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD374>'Ny Regafg'!$F$33,(BD374-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP374*HLOOKUP(AZ374,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ374,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD374<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD374-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB374*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB374*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,3.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I375)),ABS($F$556:$F$619-I375),0))","v":2},0,0,0,3,3,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2018,null,2.921727421778439,1,3.6829005396380602E-3,15624.210811649407,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D375,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D375-$I375,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P375))","v":351192.55172413791},87798.137931034478,17350,780,{"$f":"AG375*AV375*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P375))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D375,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D375-$I375,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P375))","v":0},null,{"$f":"IF(I375 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I375)/100000*X375,Afskrivning!$C$30)/100","v":0.30473735553770787},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I375)*RepOmk!$D$33","v":0.17715657899999998},0.03,{"$f":"IFERROR(VLOOKUP(C375&\"-\"&I375,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C375&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27832283191109342},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2018,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE375*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB375=\"\",0,MIN(BB375,'Ny Regafg'!$E$14))*HLOOKUP(AZ375,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH375>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH375*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH375>'Ny Regafg'!$F$20,MIN(BH375-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH375>'Ny Regafg'!$F$21,(BH375-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD375>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD375*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD375>'Ny Regafg'!$F$32,MIN(BD375-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD375>'Ny Regafg'!$F$33,(BD375-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP375*HLOOKUP(AZ375,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ375,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD375<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD375-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB375*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB375*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,4.0999999999999996,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I376)),ABS($F$556:$F$619-I376),0))","v":2},0,0,0,4,4,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2017,null,4.2476807777526027,1,5.3542933923223374E-3,15062.697793448944,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D376,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D376-$I376,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P376))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG376*AV376*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P376))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D376,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D376-$I376,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P376))","v":0},null,{"$f":"IF(I376 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I376)/100000*X376,Afskrivning!$C$30)/100","v":0.27775249976178101},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I376)*RepOmk!$D$33","v":0.20844832250000001},0.03,{"$f":"IFERROR(VLOOKUP(C376&\"-\"&I376,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C376&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22948501686842621},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2017,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE376*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB376=\"\",0,MIN(BB376,'Ny Regafg'!$E$14))*HLOOKUP(AZ376,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH376>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH376*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH376>'Ny Regafg'!$F$20,MIN(BH376-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH376>'Ny Regafg'!$F$21,(BH376-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD376>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD376*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD376>'Ny Regafg'!$F$32,MIN(BD376-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD376>'Ny Regafg'!$F$33,(BD376-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP376*HLOOKUP(AZ376,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ376,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD376<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD376-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB376*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB376*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,4.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I377)),ABS($F$556:$F$619-I377),0))","v":2},0,0,0,4,4,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2017,null,4.2476807777526027,1,5.3542933923223374E-3,15062.697793448944,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D377,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D377-$I377,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P377))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG377*AV377*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P377))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D377,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D377-$I377,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P377))","v":0},null,{"$f":"IF(I377 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I377)/100000*X377,Afskrivning!$C$30)/100","v":0.27775249976178101},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I377)*RepOmk!$D$33","v":0.20844832250000001},0.03,{"$f":"IFERROR(VLOOKUP(C377&\"-\"&I377,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C377&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22948501686842621},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2017,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE377*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB377=\"\",0,MIN(BB377,'Ny Regafg'!$E$14))*HLOOKUP(AZ377,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH377>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH377*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH377>'Ny Regafg'!$F$20,MIN(BH377-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH377>'Ny Regafg'!$F$21,(BH377-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD377>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD377*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD377>'Ny Regafg'!$F$32,MIN(BD377-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD377>'Ny Regafg'!$F$33,(BD377-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP377*HLOOKUP(AZ377,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ377,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD377<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD377-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB377*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB377*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,4.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I378)),ABS($F$556:$F$619-I378),0))","v":2},0,0,0,4,4,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2017,null,4.2476807777526027,1,5.3542933923223374E-3,15062.697793448944,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D378,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D378-$I378,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P378))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG378*AV378*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P378))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D378,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D378-$I378,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P378))","v":0},null,{"$f":"IF(I378 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I378)/100000*X378,Afskrivning!$C$30)/100","v":0.27775249976178101},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I378)*RepOmk!$D$33","v":0.20844832250000001},0.03,{"$f":"IFERROR(VLOOKUP(C378&\"-\"&I378,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C378&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22948501686842621},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2017,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE378*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB378=\"\",0,MIN(BB378,'Ny Regafg'!$E$14))*HLOOKUP(AZ378,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH378>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH378*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH378>'Ny Regafg'!$F$20,MIN(BH378-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH378>'Ny Regafg'!$F$21,(BH378-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD378>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD378*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD378>'Ny Regafg'!$F$32,MIN(BD378-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD378>'Ny Regafg'!$F$33,(BD378-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP378*HLOOKUP(AZ378,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ378,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD378<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD378-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB378*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB378*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,5.0999999999999996,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I379)),ABS($F$556:$F$619-I379),0))","v":2},0,0,0,5,5,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2016,null,4.0583031580228468,1,5.1155788111128591E-3,14650.913927880314,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D379,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D379-$I379,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P379))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG379*AV379*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P379))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D379,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D379-$I379,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P379))","v":0},null,{"$f":"IF(I379 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I379)/100000*X379,Afskrivning!$C$30)/100","v":0.25076764398585416},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I379)*RepOmk!$D$33","v":0.23974006599999997},0.03,{"$f":"IFERROR(VLOOKUP(C379&\"-\"&I379,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C379&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22339407890189836},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2016,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE379*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB379=\"\",0,MIN(BB379,'Ny Regafg'!$E$14))*HLOOKUP(AZ379,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH379>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH379*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH379>'Ny Regafg'!$F$20,MIN(BH379-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH379>'Ny Regafg'!$F$21,(BH379-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD379>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD379*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD379>'Ny Regafg'!$F$32,MIN(BD379-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD379>'Ny Regafg'!$F$33,(BD379-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP379*HLOOKUP(AZ379,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ379,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD379<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD379-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB379*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB379*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,5.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I380)),ABS($F$556:$F$619-I380),0))","v":2},0,0,0,5,5,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2016,null,4.0583031580228468,1,5.1155788111128591E-3,14650.913927880314,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D380,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D380-$I380,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P380))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG380*AV380*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P380))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D380,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D380-$I380,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P380))","v":0},null,{"$f":"IF(I380 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I380)/100000*X380,Afskrivning!$C$30)/100","v":0.25076764398585416},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I380)*RepOmk!$D$33","v":0.23974006599999997},0.03,{"$f":"IFERROR(VLOOKUP(C380&\"-\"&I380,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C380&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22339407890189836},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2016,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE380*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB380=\"\",0,MIN(BB380,'Ny Regafg'!$E$14))*HLOOKUP(AZ380,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH380>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH380*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH380>'Ny Regafg'!$F$20,MIN(BH380-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH380>'Ny Regafg'!$F$21,(BH380-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD380>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD380*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD380>'Ny Regafg'!$F$32,MIN(BD380-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD380>'Ny Regafg'!$F$33,(BD380-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP380*HLOOKUP(AZ380,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ380,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD380<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD380-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB380*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB380*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,5.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I381)),ABS($F$556:$F$619-I381),0))","v":2},0,0,0,5,5,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2016,null,4.0583031580228468,1,5.1155788111128591E-3,14650.913927880314,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D381,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D381-$I381,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P381))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG381*AV381*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P381))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D381,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D381-$I381,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P381))","v":0},null,{"$f":"IF(I381 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I381)/100000*X381,Afskrivning!$C$30)/100","v":0.25076764398585416},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I381)*RepOmk!$D$33","v":0.23974006599999997},0.03,{"$f":"IFERROR(VLOOKUP(C381&\"-\"&I381,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C381&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22339407890189836},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2016,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE381*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB381=\"\",0,MIN(BB381,'Ny Regafg'!$E$14))*HLOOKUP(AZ381,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH381>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH381*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH381>'Ny Regafg'!$F$20,MIN(BH381-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH381>'Ny Regafg'!$F$21,(BH381-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD381>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD381*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD381>'Ny Regafg'!$F$32,MIN(BD381-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD381>'Ny Regafg'!$F$33,(BD381-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP381*HLOOKUP(AZ381,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ381,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD381<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD381-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB381*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB381*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,6.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I382)),ABS($F$556:$F$619-I382),0))","v":2},0,0,0,6,6,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2015,null,41.741855649066295,1,5.2616510886516928E-2,14304.953957870559,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D382,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D382-$I382,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P382))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG382*AV382*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P382))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D382,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D382-$I382,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P382))","v":0},null,{"$f":"IF(I382 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I382)/100000*X382,Afskrivning!$C$30)/100","v":0.22378278820992725},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I382)*RepOmk!$D$33","v":0.2710318095},0.03,{"$f":"IFERROR(VLOOKUP(C382&\"-\"&I382,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C382&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21730314093537051},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2015,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE382*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB382=\"\",0,MIN(BB382,'Ny Regafg'!$E$14))*HLOOKUP(AZ382,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH382>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH382*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH382>'Ny Regafg'!$F$20,MIN(BH382-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH382>'Ny Regafg'!$F$21,(BH382-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD382>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD382*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD382>'Ny Regafg'!$F$32,MIN(BD382-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD382>'Ny Regafg'!$F$33,(BD382-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP382*HLOOKUP(AZ382,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ382,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD382<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD382-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB382*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB382*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,6.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I383)),ABS($F$556:$F$619-I383),0))","v":2},0,0,0,6,6,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2015,null,41.741855649066295,1,5.2616510886516928E-2,14304.953957870559,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D383,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D383-$I383,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P383))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG383*AV383*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P383))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D383,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D383-$I383,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P383))","v":0},null,{"$f":"IF(I383 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I383)/100000*X383,Afskrivning!$C$30)/100","v":0.22378278820992725},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I383)*RepOmk!$D$33","v":0.2710318095},0.03,{"$f":"IFERROR(VLOOKUP(C383&\"-\"&I383,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C383&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21730314093537051},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2015,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE383*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB383=\"\",0,MIN(BB383,'Ny Regafg'!$E$14))*HLOOKUP(AZ383,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH383>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH383*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH383>'Ny Regafg'!$F$20,MIN(BH383-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH383>'Ny Regafg'!$F$21,(BH383-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD383>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD383*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD383>'Ny Regafg'!$F$32,MIN(BD383-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD383>'Ny Regafg'!$F$33,(BD383-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP383*HLOOKUP(AZ383,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ383,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD383<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD383-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB383*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB383*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,6.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I384)),ABS($F$556:$F$619-I384),0))","v":2},0,0,0,6,6,{"$f":"IFERROR(INDEX(K$556:K$618,MATCH($D384,$C$556:$C$618,0)),INDEX(K$556:K$618,MATCH(ROUND($J$301+$D384-$I384,1),$C$556:$C$618,0)))","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",2015,null,41.741855649066295,1,5.2616510886516928E-2,14304.953957870559,{"$f":"IFERROR(INDEX(V$556:V$618,MATCH($D384,$C$556:$C$618,0)),INDEX(V$556:V$618,MATCH(ROUND($J$301+$D384-$I384,1),$C$556:$C$618,0)))","v":264470},16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D384,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D384-$I384,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P384))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG384*AV384*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P384))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$556:AG$618,MATCH($D384,$C$556:$C$618,0)),INDEX(AG$556:AG$618,MATCH(ROUND($J$301+$D384-$I384,1),$C$556:$C$618,0)))","v":0.21},{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D384,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D384-$I384,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P384))","v":0},null,{"$f":"IF(I384 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I384)/100000*X384,Afskrivning!$C$30)/100","v":0.22378278820992725},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I384)*RepOmk!$D$33","v":0.2710318095},0.03,{"$f":"IFERROR(VLOOKUP(C384&\"-\"&I384,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C384&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21730314093537051},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2015,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE384*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB384=\"\",0,MIN(BB384,'Ny Regafg'!$E$14))*HLOOKUP(AZ384,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH384>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH384*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH384>'Ny Regafg'!$F$20,MIN(BH384-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH384>'Ny Regafg'!$F$21,(BH384-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD384>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD384*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD384>'Ny Regafg'!$F$32,MIN(BD384-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD384>'Ny Regafg'!$F$33,(BD384-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP384*HLOOKUP(AZ384,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ384,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD384<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD384-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB384*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB384*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,7.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I385)),ABS($F$556:$F$619-I385),0))","v":2},0,0,0,7,7,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2014,null,9.3980132081820109,1,1.1846398694807419E-2,13964.358407402691,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D385,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D385-$I385,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P385))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG385*AV385*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P385))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D385,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D385-$I385,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P385))","v":0},null,{"$f":"IF(I385 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I385)/100000*X385,Afskrivning!$C$30)/100","v":0.19679793243400034},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I385)*RepOmk!$D$33","v":0.30232355299999997},0.03,{"$f":"IFERROR(VLOOKUP(C385&\"-\"&I385,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C385&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21121220296884266},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2014,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE385*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB385=\"\",0,MIN(BB385,'Ny Regafg'!$E$14))*HLOOKUP(AZ385,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH385>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH385*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH385>'Ny Regafg'!$F$20,MIN(BH385-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH385>'Ny Regafg'!$F$21,(BH385-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD385>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD385*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD385>'Ny Regafg'!$F$32,MIN(BD385-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD385>'Ny Regafg'!$F$33,(BD385-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP385*HLOOKUP(AZ385,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ385,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD385<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD385-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB385*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB385*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,7.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I386)),ABS($F$556:$F$619-I386),0))","v":2},0,0,0,7,7,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2014,null,9.3980132081820109,1,1.1846398694807419E-2,13964.358407402691,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D386,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D386-$I386,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P386))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG386*AV386*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P386))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D386,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D386-$I386,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P386))","v":0},null,{"$f":"IF(I386 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I386)/100000*X386,Afskrivning!$C$30)/100","v":0.19679793243400034},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I386)*RepOmk!$D$33","v":0.30232355299999997},0.03,{"$f":"IFERROR(VLOOKUP(C386&\"-\"&I386,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C386&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21121220296884266},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2014,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE386*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB386=\"\",0,MIN(BB386,'Ny Regafg'!$E$14))*HLOOKUP(AZ386,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH386>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH386*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH386>'Ny Regafg'!$F$20,MIN(BH386-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH386>'Ny Regafg'!$F$21,(BH386-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD386>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD386*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD386>'Ny Regafg'!$F$32,MIN(BD386-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD386>'Ny Regafg'!$F$33,(BD386-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP386*HLOOKUP(AZ386,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ386,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD386<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD386-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB386*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB386*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,7.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I387)),ABS($F$556:$F$619-I387),0))","v":2},0,0,0,7,7,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2014,null,9.3980132081820109,1,1.1846398694807419E-2,13964.358407402691,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D387,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D387-$I387,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P387))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG387*AV387*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P387))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D387,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D387-$I387,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P387))","v":0},null,{"$f":"IF(I387 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I387)/100000*X387,Afskrivning!$C$30)/100","v":0.19679793243400034},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I387)*RepOmk!$D$33","v":0.30232355299999997},0.03,{"$f":"IFERROR(VLOOKUP(C387&\"-\"&I387,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C387&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21121220296884266},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2014,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE387*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB387=\"\",0,MIN(BB387,'Ny Regafg'!$E$14))*HLOOKUP(AZ387,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH387>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH387*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH387>'Ny Regafg'!$F$20,MIN(BH387-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH387>'Ny Regafg'!$F$21,(BH387-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD387>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD387*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD387>'Ny Regafg'!$F$32,MIN(BD387-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD387>'Ny Regafg'!$F$33,(BD387-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP387*HLOOKUP(AZ387,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ387,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD387<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD387-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB387*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB387*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,8.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I388)),ABS($F$556:$F$619-I388),0))","v":2},0,0,0,8,8,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2013,null,2.0720937147106748,1,2.6119188953784875E-3,13632.195491517597,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D388,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D388-$I388,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P388))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG388*AV388*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P388))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D388,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D388-$I388,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P388))","v":0},null,{"$f":"IF(I388 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I388)/100000*X388,Afskrivning!$C$30)/100","v":0.16981307665807346},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I388)*RepOmk!$D$33","v":0.33361529649999999},0.03,{"$f":"IFERROR(VLOOKUP(C388&\"-\"&I388,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C388&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20512126500231481},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2013,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE388*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB388=\"\",0,MIN(BB388,'Ny Regafg'!$E$14))*HLOOKUP(AZ388,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH388>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH388*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH388>'Ny Regafg'!$F$20,MIN(BH388-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH388>'Ny Regafg'!$F$21,(BH388-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD388>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD388*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD388>'Ny Regafg'!$F$32,MIN(BD388-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD388>'Ny Regafg'!$F$33,(BD388-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP388*HLOOKUP(AZ388,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ388,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD388<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD388-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB388*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB388*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,8.1999999999999993,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I389)),ABS($F$556:$F$619-I389),0))","v":2},0,0,0,8,8,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2013,null,2.0720937147106748,1,2.6119188953784875E-3,13632.195491517597,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D389,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D389-$I389,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P389))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG389*AV389*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P389))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D389,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D389-$I389,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P389))","v":0},null,{"$f":"IF(I389 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I389)/100000*X389,Afskrivning!$C$30)/100","v":0.16981307665807346},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I389)*RepOmk!$D$33","v":0.33361529649999999},0.03,{"$f":"IFERROR(VLOOKUP(C389&\"-\"&I389,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C389&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20512126500231481},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2013,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE389*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB389=\"\",0,MIN(BB389,'Ny Regafg'!$E$14))*HLOOKUP(AZ389,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH389>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH389*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH389>'Ny Regafg'!$F$20,MIN(BH389-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH389>'Ny Regafg'!$F$21,(BH389-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD389>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD389*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD389>'Ny Regafg'!$F$32,MIN(BD389-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD389>'Ny Regafg'!$F$33,(BD389-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP389*HLOOKUP(AZ389,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ389,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD389<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD389-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB389*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB389*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,8.3000000000000007,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I390)),ABS($F$556:$F$619-I390),0))","v":2},0,0,0,8,8,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2013,null,2.0720937147106748,1,2.6119188953784875E-3,13632.195491517597,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D390,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D390-$I390,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P390))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG390*AV390*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P390))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D390,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D390-$I390,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P390))","v":0},null,{"$f":"IF(I390 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I390)/100000*X390,Afskrivning!$C$30)/100","v":0.16981307665807346},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I390)*RepOmk!$D$33","v":0.33361529649999999},0.03,{"$f":"IFERROR(VLOOKUP(C390&\"-\"&I390,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C390&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20512126500231481},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2013,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE390*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB390=\"\",0,MIN(BB390,'Ny Regafg'!$E$14))*HLOOKUP(AZ390,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH390>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH390*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH390>'Ny Regafg'!$F$20,MIN(BH390-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH390>'Ny Regafg'!$F$21,(BH390-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD390>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD390*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD390>'Ny Regafg'!$F$32,MIN(BD390-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD390>'Ny Regafg'!$F$33,(BD390-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP390*HLOOKUP(AZ390,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ390,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD390<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD390-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB390*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB390*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,9.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I391)),ABS($F$556:$F$619-I391),0))","v":2},0,0,0,9,9,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2012,null,3.9996861572112623E-2,1,5.0416908151582113E-5,13332.28719070421,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D391,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D391-$I391,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P391))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG391*AV391*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P391))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D391,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D391-$I391,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P391))","v":0},null,{"$f":"IF(I391 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I391)/100000*X391,Afskrivning!$C$30)/100","v":0.14282822088214656},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I391)*RepOmk!$D$33","v":0.36490703999999996},0.03,{"$f":"IFERROR(VLOOKUP(C391&\"-\"&I391,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C391&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.19241657293520448},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2012,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE391*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB391=\"\",0,MIN(BB391,'Ny Regafg'!$E$14))*HLOOKUP(AZ391,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH391>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH391*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH391>'Ny Regafg'!$F$20,MIN(BH391-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH391>'Ny Regafg'!$F$21,(BH391-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD391>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD391*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD391>'Ny Regafg'!$F$32,MIN(BD391-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD391>'Ny Regafg'!$F$33,(BD391-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP391*HLOOKUP(AZ391,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ391,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD391<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD391-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB391*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB391*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,9.1999999999999993,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I392)),ABS($F$556:$F$619-I392),0))","v":2},0,0,0,9,9,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2012,null,3.9996861572112623E-2,1,5.0416908151582113E-5,13332.28719070421,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D392,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D392-$I392,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P392))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG392*AV392*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P392))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D392,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D392-$I392,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P392))","v":0},null,{"$f":"IF(I392 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I392)/100000*X392,Afskrivning!$C$30)/100","v":0.14282822088214656},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I392)*RepOmk!$D$33","v":0.36490703999999996},0.03,{"$f":"IFERROR(VLOOKUP(C392&\"-\"&I392,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C392&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.19241657293520448},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2012,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE392*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB392=\"\",0,MIN(BB392,'Ny Regafg'!$E$14))*HLOOKUP(AZ392,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH392>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH392*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH392>'Ny Regafg'!$F$20,MIN(BH392-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH392>'Ny Regafg'!$F$21,(BH392-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD392>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD392*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD392>'Ny Regafg'!$F$32,MIN(BD392-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD392>'Ny Regafg'!$F$33,(BD392-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP392*HLOOKUP(AZ392,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ392,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD392<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD392-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB392*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB392*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,9.3000000000000007,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I393)),ABS($F$556:$F$619-I393),0))","v":2},0,0,0,9,9,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2012,null,3.9996861572112623E-2,1,5.0416908151582113E-5,13332.28719070421,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D393,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D393-$I393,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P393))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG393*AV393*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P393))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D393,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D393-$I393,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P393))","v":0},null,{"$f":"IF(I393 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I393)/100000*X393,Afskrivning!$C$30)/100","v":0.14282822088214656},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I393)*RepOmk!$D$33","v":0.36490703999999996},0.03,{"$f":"IFERROR(VLOOKUP(C393&\"-\"&I393,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C393&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.19241657293520448},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2012,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE393*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB393=\"\",0,MIN(BB393,'Ny Regafg'!$E$14))*HLOOKUP(AZ393,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH393>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH393*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH393>'Ny Regafg'!$F$20,MIN(BH393-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH393>'Ny Regafg'!$F$21,(BH393-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD393>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD393*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD393>'Ny Regafg'!$F$32,MIN(BD393-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD393>'Ny Regafg'!$F$33,(BD393-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP393*HLOOKUP(AZ393,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ393,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD393<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD393-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB393*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB393*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,10.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I394)),ABS($F$556:$F$619-I394),0))","v":2},0,0,0,10,10,{"$f":"IFERROR(INDEX(K$556:K$618,MATCH($D394,$C$556:$C$618,0)),INDEX(K$556:K$618,MATCH(ROUND($J$301+$D394-$I394,1),$C$556:$C$618,0)))","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",2011,null,3.9116930617526142E-2,1,4.9307736172247302E-5,13038.976872508716,{"$f":"IFERROR(INDEX(V$556:V$618,MATCH($D394,$C$556:$C$618,0)),INDEX(V$556:V$618,MATCH(ROUND($J$301+$D394-$I394,1),$C$556:$C$618,0)))","v":264470},16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D394,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D394-$I394,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P394))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG394*AV394*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P394))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$556:AG$618,MATCH($D394,$C$556:$C$618,0)),INDEX(AG$556:AG$618,MATCH(ROUND($J$301+$D394-$I394,1),$C$556:$C$618,0)))","v":0.21},{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D394,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D394-$I394,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P394))","v":0},null,{"$f":"IF(I394 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I394)/100000*X394,Afskrivning!$C$30)/100","v":0.1158433651062197},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I394)*RepOmk!$D$33","v":0.39619878349999998},0.03,{"$f":"IFERROR(VLOOKUP(C394&\"-\"&I394,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C394&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17971188086809414},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2011,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE394*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB394=\"\",0,MIN(BB394,'Ny Regafg'!$E$14))*HLOOKUP(AZ394,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH394>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH394*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH394>'Ny Regafg'!$F$20,MIN(BH394-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH394>'Ny Regafg'!$F$21,(BH394-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD394>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD394*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD394>'Ny Regafg'!$F$32,MIN(BD394-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD394>'Ny Regafg'!$F$33,(BD394-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP394*HLOOKUP(AZ394,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ394,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD394<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD394-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB394*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB394*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,10.199999999999999,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I395)),ABS($F$556:$F$619-I395),0))","v":2},0,0,0,10,10,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2011,null,3.9116930617526142E-2,1,4.9307736172247302E-5,13038.976872508716,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D395,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D395-$I395,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P395))","v":351192.55172413791},87798.137931034478,17350,{"$f":"IF(P395<=$BX$236,BX395,IF(P395<=$BY$236,BY395,BU395))","v":660},{"$f":"AG395*AV395*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P395))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D395,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D395-$I395,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P395))","v":0},null,{"$f":"IF(I395 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I395)/100000*X395,Afskrivning!$C$30)/100","v":0.1158433651062197},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I395)*RepOmk!$D$33","v":0.39619878349999998},0.03,{"$f":"IFERROR(VLOOKUP(C395&\"-\"&I395,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C395&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17971188086809414},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2011,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE395*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB395=\"\",0,MIN(BB395,'Ny Regafg'!$E$14))*HLOOKUP(AZ395,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH395>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH395*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH395>'Ny Regafg'!$F$20,MIN(BH395-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH395>'Ny Regafg'!$F$21,(BH395-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD395>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD395*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD395>'Ny Regafg'!$F$32,MIN(BD395-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD395>'Ny Regafg'!$F$33,(BD395-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP395*HLOOKUP(AZ395,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ395,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD395<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD395-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB395*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB395*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,10.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I396)),ABS($F$556:$F$619-I396),0))","v":2},0,0,0,10,10,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2011,null,3.9116930617526142E-2,1,4.9307736172247302E-5,13038.976872508716,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D396,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D396-$I396,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P396))","v":351192.55172413791},{"$f":"IFERROR(INDEX(Y$556:Y$618,MATCH($D396,$C$556:$C$618,0)),BF396)","v":87798.137931034478},{"$f":"IFERROR(INDEX(Z$556:Z$618,MATCH($D396,$C$556:$C$618,0)),BS396)","v":17350},{"$f":"IF(P396<=$BX$236,BX396,IF(P396<=$BY$236,BY396,BU396))","v":660},{"$f":"AG396*AV396*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P396))","v":0.21},null,{"$f":"IFERROR(INDEX(AD$556:AD$618,MATCH($D396,$C$556:$C$618,0)),INDEX(AD$556:AD$618,MATCH(ROUND($J$238+$D396-$I396,1),$C$556:$C$618,0)))","v":93.6},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D396,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D396-$I396,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P396))","v":0},null,{"$f":"IF(I396 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I396)/100000*X396,Afskrivning!$C$30)/100","v":0.1158433651062197},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I396)*RepOmk!$D$33","v":0.39619878349999998},0.03,{"$f":"IFERROR(VLOOKUP(C396&\"-\"&I396,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C396&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17971188086809414},1036,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AV$556:AV$618,MATCH($D396,$C$556:$C$618,0)),INDEX(AV$556:AV$618,MATCH(ROUND($J$301+$D396-$I396,1),$C$556:$C$618,0)))","v":1},null,null,"Elektrictet",2011,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE396*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB396=\"\",0,MIN(BB396,'Ny Regafg'!$E$14))*HLOOKUP(AZ396,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH396>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH396*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH396>'Ny Regafg'!$F$20,MIN(BH396-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH396>'Ny Regafg'!$F$21,(BH396-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD396>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD396*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD396>'Ny Regafg'!$F$32,MIN(BD396-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD396>'Ny Regafg'!$F$33,(BD396-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP396*HLOOKUP(AZ396,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ396,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD396<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD396-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB396*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB396*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,11.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I397)),ABS($F$556:$F$619-I397),0))","v":2},0,0,0,11,11,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2010,null,1.2752119381313523E-2,1,1.6074321992152622E-5,12752.119381313523,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D397,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D397-$I397,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P397))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG397*AV397*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P397))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D397,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D397-$I397,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P397))","v":0},null,{"$f":"IF(I397 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I397)/100000*X397,Afskrivning!$C$30)/100","v":8.8858509330292781E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I397)*RepOmk!$D$33","v":0.42749052700000001},0.03,{"$f":"IFERROR(VLOOKUP(C397&\"-\"&I397,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C397&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16700718880098381},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2010,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE397*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB397=\"\",0,MIN(BB397,'Ny Regafg'!$E$14))*HLOOKUP(AZ397,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH397>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH397*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH397>'Ny Regafg'!$F$20,MIN(BH397-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH397>'Ny Regafg'!$F$21,(BH397-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD397>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD397*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD397>'Ny Regafg'!$F$32,MIN(BD397-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD397>'Ny Regafg'!$F$33,(BD397-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP397*HLOOKUP(AZ397,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ397,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD397<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD397-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB397*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB397*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,11.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I398)),ABS($F$556:$F$619-I398),0))","v":2},0,0,0,11,{"$f":"I398+input_år-original_år","v":11},"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2010,null,1.2752119381313523E-2,{"$f":"INDEX(skrotrate_pbil,MATCH(I398&\" \"&IF(P398>original_år,0,original_år-P398),match_skrot,0))","v":1},1.6074321992152622E-5,12752.119381313523,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D398,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D398-$I398,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P398))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG398*AV398*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P398))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D398,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D398-$I398,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P398))","v":0},null,{"$f":"IF(I398 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I398)/100000*X398,Afskrivning!$C$30)/100","v":8.8858509330292781E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I398)*RepOmk!$D$33","v":0.42749052700000001},0.03,{"$f":"IFERROR(VLOOKUP(C398&\"-\"&I398,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C398&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16700718880098381},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2010,0.21,{"$f":"AD398","v":93.6},{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE398*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB398=\"\",0,MIN(BB398,'Ny Regafg'!$E$14))*HLOOKUP(AZ398,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH398>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH398*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH398>'Ny Regafg'!$F$20,MIN(BH398-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH398>'Ny Regafg'!$F$21,(BH398-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD398>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD398*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD398>'Ny Regafg'!$F$32,MIN(BD398-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD398>'Ny Regafg'!$F$33,(BD398-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP398*HLOOKUP(AZ398,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ398,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD398<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD398-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB398*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB398*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,11.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I399)),ABS($F$556:$F$619-I399),0))","v":2},0,0,0,11,11,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2010,null,1.2752119381313523E-2,1,1.6074321992152622E-5,12752.119381313523,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D399,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D399-$I399,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P399))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG399*AV399*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P399))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D399,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D399-$I399,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P399))","v":0},null,{"$f":"IF(I399 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I399)/100000*X399,Afskrivning!$C$30)/100","v":8.8858509330292781E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I399)*RepOmk!$D$33","v":0.42749052700000001},0.03,{"$f":"IFERROR(VLOOKUP(C399&\"-\"&I399,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C399&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16700718880098381},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2010,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE399*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB399=\"\",0,MIN(BB399,'Ny Regafg'!$E$14))*HLOOKUP(AZ399,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH399>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH399*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH399>'Ny Regafg'!$F$20,MIN(BH399-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH399>'Ny Regafg'!$F$21,(BH399-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD399>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD399*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD399>'Ny Regafg'!$F$32,MIN(BD399-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD399>'Ny Regafg'!$F$33,(BD399-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP399*HLOOKUP(AZ399,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ399,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD399<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD399-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB399*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB399*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,12.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I400)),ABS($F$556:$F$619-I400),0))","v":2},0,0,0,12,12,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2009,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D400,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D400-$I400,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P400))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG400*AV400*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P400))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D400,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D400-$I400,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P400))","v":0},null,{"$f":"IF(I400 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I400)/100000*X400,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I400)*RepOmk!$D$33","v":0.45878227049999998},0.03,{"$f":"IFERROR(VLOOKUP(C400&\"-\"&I400,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C400&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2009,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE400*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB400=\"\",0,MIN(BB400,'Ny Regafg'!$E$14))*HLOOKUP(AZ400,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH400>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH400*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH400>'Ny Regafg'!$F$20,MIN(BH400-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH400>'Ny Regafg'!$F$21,(BH400-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD400>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD400*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD400>'Ny Regafg'!$F$32,MIN(BD400-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD400>'Ny Regafg'!$F$33,(BD400-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP400*HLOOKUP(AZ400,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ400,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD400<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD400-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB400*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB400*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,12.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I401)),ABS($F$556:$F$619-I401),0))","v":2},0,0,0,12,12,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2009,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D401,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D401-$I401,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P401))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG401*AV401*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P401))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D401,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D401-$I401,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P401))","v":0},null,{"$f":"IF(I401 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I401)/100000*X401,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I401)*RepOmk!$D$33","v":0.45878227049999998},0.03,{"$f":"IFERROR(VLOOKUP(C401&\"-\"&I401,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C401&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2009,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE401*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB401=\"\",0,MIN(BB401,'Ny Regafg'!$E$14))*HLOOKUP(AZ401,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH401>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH401*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH401>'Ny Regafg'!$F$20,MIN(BH401-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH401>'Ny Regafg'!$F$21,(BH401-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD401>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD401*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD401>'Ny Regafg'!$F$32,MIN(BD401-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD401>'Ny Regafg'!$F$33,(BD401-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP401*HLOOKUP(AZ401,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ401,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD401<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD401-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB401*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB401*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,12.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I402)),ABS($F$556:$F$619-I402),0))","v":2},0,0,0,12,12,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2009,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D402,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D402-$I402,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P402))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG402*AV402*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P402))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D402,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D402-$I402,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P402))","v":0},null,{"$f":"IF(I402 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I402)/100000*X402,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I402)*RepOmk!$D$33","v":0.45878227049999998},0.03,{"$f":"IFERROR(VLOOKUP(C402&\"-\"&I402,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C402&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2009,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE402*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB402=\"\",0,MIN(BB402,'Ny Regafg'!$E$14))*HLOOKUP(AZ402,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH402>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH402*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH402>'Ny Regafg'!$F$20,MIN(BH402-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH402>'Ny Regafg'!$F$21,(BH402-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD402>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD402*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD402>'Ny Regafg'!$F$32,MIN(BD402-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD402>'Ny Regafg'!$F$33,(BD402-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP402*HLOOKUP(AZ402,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ402,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD402<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD402-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB402*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB402*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,13.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I403)),ABS($F$556:$F$619-I403),0))","v":2},0,0,0,13,13,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2008,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D403,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D403-$I403,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P403))","v":351192.55172413791},87798.137931034478,17350,{"$f":"IF(P403<=$BX$236,BX403,IF(P403<=$BY$236,BY403,BU403))","v":660},{"$f":"AG403*AV403*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P403))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D403,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D403-$I403,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P403))","v":0},null,{"$f":"IF(I403 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I403)/100000*X403,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I403)*RepOmk!$D$33","v":0.49007401399999995},0.03,{"$f":"IFERROR(VLOOKUP(C403&\"-\"&I403,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C403&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2008,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE403*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB403=\"\",0,MIN(BB403,'Ny Regafg'!$E$14))*HLOOKUP(AZ403,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH403>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH403*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH403>'Ny Regafg'!$F$20,MIN(BH403-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH403>'Ny Regafg'!$F$21,(BH403-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD403>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD403*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD403>'Ny Regafg'!$F$32,MIN(BD403-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD403>'Ny Regafg'!$F$33,(BD403-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP403*HLOOKUP(AZ403,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ403,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD403<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD403-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB403*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB403*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,13.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I404)),ABS($F$556:$F$619-I404),0))","v":2},0,0,0,13,13,{"$f":"IFERROR(INDEX(K$556:K$618,MATCH($D404,$C$556:$C$618,0)),INDEX(K$556:K$618,MATCH(ROUND($J$301+$D404-$I404,1),$C$556:$C$618,0)))","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",2008,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$556:V$618,MATCH($D404,$C$556:$C$618,0)),INDEX(V$556:V$618,MATCH(ROUND($J$301+$D404-$I404,1),$C$556:$C$618,0)))","v":264470},16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D404,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D404-$I404,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P404))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG404*AV404*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P404))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$556:AG$618,MATCH($D404,$C$556:$C$618,0)),INDEX(AG$556:AG$618,MATCH(ROUND($J$301+$D404-$I404,1),$C$556:$C$618,0)))","v":0.21},{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D404,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D404-$I404,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P404))","v":0},null,{"$f":"IF(I404 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I404)/100000*X404,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I404)*RepOmk!$D$33","v":0.49007401399999995},0.03,{"$f":"IFERROR(VLOOKUP(C404&\"-\"&I404,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C404&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2008,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE404*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB404=\"\",0,MIN(BB404,'Ny Regafg'!$E$14))*HLOOKUP(AZ404,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH404>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH404*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH404>'Ny Regafg'!$F$20,MIN(BH404-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH404>'Ny Regafg'!$F$21,(BH404-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD404>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD404*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD404>'Ny Regafg'!$F$32,MIN(BD404-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD404>'Ny Regafg'!$F$33,(BD404-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP404*HLOOKUP(AZ404,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ404,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD404<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD404-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB404*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB404*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,13.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I405)),ABS($F$556:$F$619-I405),0))","v":2},0,0,0,13,13,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2008,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D405,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D405-$I405,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P405))","v":351192.55172413791},87798.137931034478,17350,{"$f":"IF(P405<=$BX$236,BX405,IF(P405<=$BY$236,BY405,BU405))","v":660},{"$f":"AG405*AV405*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P405))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D405,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D405-$I405,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P405))","v":0},null,{"$f":"IF(I405 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I405)/100000*X405,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I405)*RepOmk!$D$33","v":0.49007401399999995},0.03,{"$f":"IFERROR(VLOOKUP(C405&\"-\"&I405,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C405&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2008,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE405*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB405=\"\",0,MIN(BB405,'Ny Regafg'!$E$14))*HLOOKUP(AZ405,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH405>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH405*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH405>'Ny Regafg'!$F$20,MIN(BH405-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH405>'Ny Regafg'!$F$21,(BH405-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD405>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD405*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD405>'Ny Regafg'!$F$32,MIN(BD405-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD405>'Ny Regafg'!$F$33,(BD405-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP405*HLOOKUP(AZ405,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ405,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD405<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD405-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB405*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB405*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,14.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I406)),ABS($F$556:$F$619-I406),0))","v":2},0,0,0,14,14,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2007,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D406,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D406-$I406,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P406))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG406*AV406*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P406))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D406,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D406-$I406,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P406))","v":0},null,{"$f":"IF(I406 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I406)/100000*X406,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I406)*RepOmk!$D$33","v":0.52136575749999992},0.03,{"$f":"IFERROR(VLOOKUP(C406&\"-\"&I406,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C406&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2007,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE406*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB406=\"\",0,MIN(BB406,'Ny Regafg'!$E$14))*HLOOKUP(AZ406,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH406>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH406*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH406>'Ny Regafg'!$F$20,MIN(BH406-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH406>'Ny Regafg'!$F$21,(BH406-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD406>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD406*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD406>'Ny Regafg'!$F$32,MIN(BD406-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD406>'Ny Regafg'!$F$33,(BD406-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP406*HLOOKUP(AZ406,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ406,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD406<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD406-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB406*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB406*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,14.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I407)),ABS($F$556:$F$619-I407),0))","v":2},0,0,0,14,14,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2007,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D407,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D407-$I407,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P407))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG407*AV407*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P407))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D407,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D407-$I407,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P407))","v":0},null,{"$f":"IF(I407 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I407)/100000*X407,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I407)*RepOmk!$D$33","v":0.52136575749999992},0.03,{"$f":"IFERROR(VLOOKUP(C407&\"-\"&I407,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C407&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2007,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE407*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB407=\"\",0,MIN(BB407,'Ny Regafg'!$E$14))*HLOOKUP(AZ407,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH407>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH407*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH407>'Ny Regafg'!$F$20,MIN(BH407-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH407>'Ny Regafg'!$F$21,(BH407-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD407>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD407*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD407>'Ny Regafg'!$F$32,MIN(BD407-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD407>'Ny Regafg'!$F$33,(BD407-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP407*HLOOKUP(AZ407,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ407,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD407<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD407-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB407*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB407*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,14.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I408)),ABS($F$556:$F$619-I408),0))","v":2},0,0,0,14,14,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2007,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D408,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D408-$I408,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P408))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG408*AV408*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P408))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D408,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D408-$I408,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P408))","v":0},null,{"$f":"IF(I408 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I408)/100000*X408,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I408)*RepOmk!$D$33","v":0.52136575749999992},0.03,{"$f":"IFERROR(VLOOKUP(C408&\"-\"&I408,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C408&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2007,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE408*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB408=\"\",0,MIN(BB408,'Ny Regafg'!$E$14))*HLOOKUP(AZ408,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH408>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH408*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH408>'Ny Regafg'!$F$20,MIN(BH408-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH408>'Ny Regafg'!$F$21,(BH408-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD408>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD408*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD408>'Ny Regafg'!$F$32,MIN(BD408-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD408>'Ny Regafg'!$F$33,(BD408-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP408*HLOOKUP(AZ408,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ408,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD408<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD408-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB408*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB408*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,15.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I409)),ABS($F$556:$F$619-I409),0))","v":2},0,0,0,15,15,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2006,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D409,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D409-$I409,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P409))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG409*AV409*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P409))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D409,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D409-$I409,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P409))","v":0},null,{"$f":"IF(I409 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I409)/100000*X409,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I409)*RepOmk!$D$33","v":0.552657501},0.03,{"$f":"IFERROR(VLOOKUP(C409&\"-\"&I409,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C409&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2006,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE409*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB409=\"\",0,MIN(BB409,'Ny Regafg'!$E$14))*HLOOKUP(AZ409,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH409>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH409*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH409>'Ny Regafg'!$F$20,MIN(BH409-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH409>'Ny Regafg'!$F$21,(BH409-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD409>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD409*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD409>'Ny Regafg'!$F$32,MIN(BD409-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD409>'Ny Regafg'!$F$33,(BD409-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP409*HLOOKUP(AZ409,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ409,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD409<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD409-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB409*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB409*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,15.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I410)),ABS($F$556:$F$619-I410),0))","v":2},0,0,0,15,15,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2006,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D410,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D410-$I410,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P410))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG410*AV410*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P410))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D410,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D410-$I410,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P410))","v":0},null,{"$f":"IF(I410 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I410)/100000*X410,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I410)*RepOmk!$D$33","v":0.552657501},0.03,{"$f":"IFERROR(VLOOKUP(C410&\"-\"&I410,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C410&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2006,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE410*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB410=\"\",0,MIN(BB410,'Ny Regafg'!$E$14))*HLOOKUP(AZ410,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH410>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH410*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH410>'Ny Regafg'!$F$20,MIN(BH410-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH410>'Ny Regafg'!$F$21,(BH410-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD410>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD410*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD410>'Ny Regafg'!$F$32,MIN(BD410-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD410>'Ny Regafg'!$F$33,(BD410-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP410*HLOOKUP(AZ410,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ410,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD410<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD410-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB410*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB410*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,15.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I411)),ABS($F$556:$F$619-I411),0))","v":2},0,0,0,15,15,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2006,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D411,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D411-$I411,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P411))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG411*AV411*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P411))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D411,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D411-$I411,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P411))","v":0},null,{"$f":"IF(I411 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I411)/100000*X411,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I411)*RepOmk!$D$33","v":0.552657501},0.03,{"$f":"IFERROR(VLOOKUP(C411&\"-\"&I411,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C411&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2006,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE411*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB411=\"\",0,MIN(BB411,'Ny Regafg'!$E$14))*HLOOKUP(AZ411,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH411>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH411*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH411>'Ny Regafg'!$F$20,MIN(BH411-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH411>'Ny Regafg'!$F$21,(BH411-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD411>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD411*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD411>'Ny Regafg'!$F$32,MIN(BD411-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD411>'Ny Regafg'!$F$33,(BD411-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP411*HLOOKUP(AZ411,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ411,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD411<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD411-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB411*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB411*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,16.100000000000001,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I412)),ABS($F$556:$F$619-I412),0))","v":2},0,0,0,16,16,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2005,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D412,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D412-$I412,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P412))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG412*AV412*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P412))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D412,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D412-$I412,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P412))","v":0},null,{"$f":"IF(I412 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I412)/100000*X412,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I412)*RepOmk!$D$33","v":0.58394924449999996},0.03,{"$f":"IFERROR(VLOOKUP(C412&\"-\"&I412,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C412&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2005,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE412*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB412=\"\",0,MIN(BB412,'Ny Regafg'!$E$14))*HLOOKUP(AZ412,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH412>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH412*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH412>'Ny Regafg'!$F$20,MIN(BH412-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH412>'Ny Regafg'!$F$21,(BH412-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD412>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD412*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD412>'Ny Regafg'!$F$32,MIN(BD412-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD412>'Ny Regafg'!$F$33,(BD412-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP412*HLOOKUP(AZ412,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ412,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD412<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD412-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB412*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB412*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,16.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I413)),ABS($F$556:$F$619-I413),0))","v":2},0,0,0,16,16,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2005,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D413,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D413-$I413,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P413))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG413*AV413*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P413))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D413,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D413-$I413,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P413))","v":0},null,{"$f":"IF(I413 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I413)/100000*X413,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I413)*RepOmk!$D$33","v":0.58394924449999996},0.03,{"$f":"IFERROR(VLOOKUP(C413&\"-\"&I413,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C413&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2005,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE413*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB413=\"\",0,MIN(BB413,'Ny Regafg'!$E$14))*HLOOKUP(AZ413,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH413>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH413*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH413>'Ny Regafg'!$F$20,MIN(BH413-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH413>'Ny Regafg'!$F$21,(BH413-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD413>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD413*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD413>'Ny Regafg'!$F$32,MIN(BD413-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD413>'Ny Regafg'!$F$33,(BD413-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP413*HLOOKUP(AZ413,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ413,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD413<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD413-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB413*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB413*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,16.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I414)),ABS($F$556:$F$619-I414),0))","v":2},0,0,0,16,16,{"$f":"IFERROR(INDEX(K$556:K$618,MATCH($D414,$C$556:$C$618,0)),INDEX(K$556:K$618,MATCH(ROUND($J$301+$D414-$I414,1),$C$556:$C$618,0)))","v":"Stor personbil, elektricitet   "},"TESLA","MODEL 3","Gnsn. variant","2019",2005,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$556:V$618,MATCH($D414,$C$556:$C$618,0)),INDEX(V$556:V$618,MATCH(ROUND($J$301+$D414-$I414,1),$C$556:$C$618,0)))","v":264470},16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D414,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D414-$I414,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P414))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG414*AV414*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P414))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},{"$f":"IFERROR(INDEX(AG$556:AG$618,MATCH($D414,$C$556:$C$618,0)),INDEX(AG$556:AG$618,MATCH(ROUND($J$301+$D414-$I414,1),$C$556:$C$618,0)))","v":0.21},{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D414,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D414-$I414,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P414))","v":0},null,{"$f":"IF(I414 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I414)/100000*X414,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I414)*RepOmk!$D$33","v":0.58394924449999996},0.03,{"$f":"IFERROR(VLOOKUP(C414&\"-\"&I414,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C414&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2005,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE414*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB414=\"\",0,MIN(BB414,'Ny Regafg'!$E$14))*HLOOKUP(AZ414,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH414>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH414*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH414>'Ny Regafg'!$F$20,MIN(BH414-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH414>'Ny Regafg'!$F$21,(BH414-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD414>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD414*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD414>'Ny Regafg'!$F$32,MIN(BD414-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD414>'Ny Regafg'!$F$33,(BD414-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP414*HLOOKUP(AZ414,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ414,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD414<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD414-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB414*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB414*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,17.100000000000001,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I415)),ABS($F$556:$F$619-I415),0))","v":2},0,0,0,17,17,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2004,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D415,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D415-$I415,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P415))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG415*AV415*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P415))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D415,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D415-$I415,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P415))","v":0},null,{"$f":"IF(I415 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I415)/100000*X415,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I415)*RepOmk!$D$33","v":0.61524098799999993},0.03,{"$f":"IFERROR(VLOOKUP(C415&\"-\"&I415,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C415&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2004,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE415*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB415=\"\",0,MIN(BB415,'Ny Regafg'!$E$14))*HLOOKUP(AZ415,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH415>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH415*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH415>'Ny Regafg'!$F$20,MIN(BH415-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH415>'Ny Regafg'!$F$21,(BH415-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD415>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD415*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD415>'Ny Regafg'!$F$32,MIN(BD415-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD415>'Ny Regafg'!$F$33,(BD415-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP415*HLOOKUP(AZ415,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ415,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD415<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD415-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB415*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB415*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,17.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I416)),ABS($F$556:$F$619-I416),0))","v":2},0,0,0,17,17,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2004,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D416,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D416-$I416,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P416))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG416*AV416*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P416))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D416,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D416-$I416,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P416))","v":0},null,{"$f":"IF(I416 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I416)/100000*X416,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I416)*RepOmk!$D$33","v":0.61524098799999993},0.03,{"$f":"IFERROR(VLOOKUP(C416&\"-\"&I416,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C416&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2004,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE416*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB416=\"\",0,MIN(BB416,'Ny Regafg'!$E$14))*HLOOKUP(AZ416,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH416>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH416*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH416>'Ny Regafg'!$F$20,MIN(BH416-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH416>'Ny Regafg'!$F$21,(BH416-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD416>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD416*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD416>'Ny Regafg'!$F$32,MIN(BD416-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD416>'Ny Regafg'!$F$33,(BD416-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP416*HLOOKUP(AZ416,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ416,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD416<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD416-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB416*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB416*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,17.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I417)),ABS($F$556:$F$619-I417),0))","v":2},0,0,0,17,17,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2004,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D417,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D417-$I417,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P417))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG417*AV417*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P417))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D417,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D417-$I417,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P417))","v":0},null,{"$f":"IF(I417 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I417)/100000*X417,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I417)*RepOmk!$D$33","v":0.61524098799999993},0.03,{"$f":"IFERROR(VLOOKUP(C417&\"-\"&I417,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C417&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2004,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE417*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB417=\"\",0,MIN(BB417,'Ny Regafg'!$E$14))*HLOOKUP(AZ417,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH417>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH417*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH417>'Ny Regafg'!$F$20,MIN(BH417-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH417>'Ny Regafg'!$F$21,(BH417-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD417>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD417*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD417>'Ny Regafg'!$F$32,MIN(BD417-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD417>'Ny Regafg'!$F$33,(BD417-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP417*HLOOKUP(AZ417,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ417,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD417<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD417-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB417*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB417*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,18.100000000000001,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I418)),ABS($F$556:$F$619-I418),0))","v":2},0,0,0,18,18,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2003,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D418,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D418-$I418,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P418))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG418*AV418*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P418))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D418,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D418-$I418,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P418))","v":0},null,{"$f":"IF(I418 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I418)/100000*X418,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I418)*RepOmk!$D$33","v":0.6465327314999999},0.03,{"$f":"IFERROR(VLOOKUP(C418&\"-\"&I418,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C418&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2003,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE418*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB418=\"\",0,MIN(BB418,'Ny Regafg'!$E$14))*HLOOKUP(AZ418,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH418>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH418*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH418>'Ny Regafg'!$F$20,MIN(BH418-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH418>'Ny Regafg'!$F$21,(BH418-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD418>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD418*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD418>'Ny Regafg'!$F$32,MIN(BD418-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD418>'Ny Regafg'!$F$33,(BD418-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP418*HLOOKUP(AZ418,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ418,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD418<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD418-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB418*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB418*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,18.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I419)),ABS($F$556:$F$619-I419),0))","v":2},0,0,0,18,18,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2003,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D419,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D419-$I419,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P419))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG419*AV419*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P419))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D419,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D419-$I419,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P419))","v":0},null,{"$f":"IF(I419 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I419)/100000*X419,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I419)*RepOmk!$D$33","v":0.6465327314999999},0.03,{"$f":"IFERROR(VLOOKUP(C419&\"-\"&I419,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C419&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2003,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE419*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB419=\"\",0,MIN(BB419,'Ny Regafg'!$E$14))*HLOOKUP(AZ419,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH419>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH419*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH419>'Ny Regafg'!$F$20,MIN(BH419-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH419>'Ny Regafg'!$F$21,(BH419-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD419>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD419*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD419>'Ny Regafg'!$F$32,MIN(BD419-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD419>'Ny Regafg'!$F$33,(BD419-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP419*HLOOKUP(AZ419,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ419,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD419<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD419-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB419*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB419*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,18.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I420)),ABS($F$556:$F$619-I420),0))","v":2},0,0,0,18,18,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2003,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D420,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D420-$I420,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P420))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG420*AV420*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P420))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D420,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D420-$I420,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P420))","v":0},null,{"$f":"IF(I420 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I420)/100000*X420,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I420)*RepOmk!$D$33","v":0.6465327314999999},0.03,{"$f":"IFERROR(VLOOKUP(C420&\"-\"&I420,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C420&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2003,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE420*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB420=\"\",0,MIN(BB420,'Ny Regafg'!$E$14))*HLOOKUP(AZ420,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH420>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH420*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH420>'Ny Regafg'!$F$20,MIN(BH420-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH420>'Ny Regafg'!$F$21,(BH420-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD420>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD420*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD420>'Ny Regafg'!$F$32,MIN(BD420-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD420>'Ny Regafg'!$F$33,(BD420-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP420*HLOOKUP(AZ420,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ420,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD420<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD420-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB420*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB420*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,19.100000000000001,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I421)),ABS($F$556:$F$619-I421),0))","v":2},0,0,0,19,19,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2002,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D421,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D421-$I421,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P421))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG421*AV421*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P421))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D421,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D421-$I421,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P421))","v":0},null,{"$f":"IF(I421 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I421)/100000*X421,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I421)*RepOmk!$D$33","v":0.67782447499999998},0.03,{"$f":"IFERROR(VLOOKUP(C421&\"-\"&I421,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C421&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2002,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE421*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB421=\"\",0,MIN(BB421,'Ny Regafg'!$E$14))*HLOOKUP(AZ421,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH421>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH421*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH421>'Ny Regafg'!$F$20,MIN(BH421-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH421>'Ny Regafg'!$F$21,(BH421-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD421>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD421*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD421>'Ny Regafg'!$F$32,MIN(BD421-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD421>'Ny Regafg'!$F$33,(BD421-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP421*HLOOKUP(AZ421,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ421,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD421<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD421-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB421*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB421*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,19.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I422)),ABS($F$556:$F$619-I422),0))","v":2},0,0,0,19,19,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2002,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D422,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D422-$I422,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P422))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG422*AV422*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P422))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D422,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D422-$I422,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P422))","v":0},null,{"$f":"IF(I422 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I422)/100000*X422,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I422)*RepOmk!$D$33","v":0.67782447499999998},0.03,{"$f":"IFERROR(VLOOKUP(C422&\"-\"&I422,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C422&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2002,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE422*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB422=\"\",0,MIN(BB422,'Ny Regafg'!$E$14))*HLOOKUP(AZ422,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH422>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH422*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH422>'Ny Regafg'!$F$20,MIN(BH422-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH422>'Ny Regafg'!$F$21,(BH422-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD422>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD422*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD422>'Ny Regafg'!$F$32,MIN(BD422-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD422>'Ny Regafg'!$F$33,(BD422-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP422*HLOOKUP(AZ422,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ422,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD422<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD422-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB422*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB422*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,19.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I423)),ABS($F$556:$F$619-I423),0))","v":2},0,0,0,19,19,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2002,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D423,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D423-$I423,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P423))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG423*AV423*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P423))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D423,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D423-$I423,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P423))","v":0},null,{"$f":"IF(I423 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I423)/100000*X423,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I423)*RepOmk!$D$33","v":0.67782447499999998},0.03,{"$f":"IFERROR(VLOOKUP(C423&\"-\"&I423,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C423&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2002,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE423*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB423=\"\",0,MIN(BB423,'Ny Regafg'!$E$14))*HLOOKUP(AZ423,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH423>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH423*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH423>'Ny Regafg'!$F$20,MIN(BH423-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH423>'Ny Regafg'!$F$21,(BH423-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD423>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD423*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD423>'Ny Regafg'!$F$32,MIN(BD423-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD423>'Ny Regafg'!$F$33,(BD423-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP423*HLOOKUP(AZ423,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ423,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD423<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD423-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB423*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB423*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,20.100000000000001,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I424)),ABS($F$556:$F$619-I424),0))","v":2},0,0,0,20,20,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2001,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D424,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D424-$I424,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P424))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG424*AV424*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P424))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D424,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D424-$I424,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P424))","v":0},null,{"$f":"IF(I424 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I424)/100000*X424,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I424)*RepOmk!$D$33","v":0.70911621849999995},0.03,{"$f":"IFERROR(VLOOKUP(C424&\"-\"&I424,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C424&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2001,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE424*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB424=\"\",0,MIN(BB424,'Ny Regafg'!$E$14))*HLOOKUP(AZ424,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH424>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH424*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH424>'Ny Regafg'!$F$20,MIN(BH424-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH424>'Ny Regafg'!$F$21,(BH424-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD424>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD424*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD424>'Ny Regafg'!$F$32,MIN(BD424-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD424>'Ny Regafg'!$F$33,(BD424-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP424*HLOOKUP(AZ424,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ424,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD424<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD424-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB424*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB424*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,20.2,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I425)),ABS($F$556:$F$619-I425),0))","v":2},0,0,0,20,20,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2001,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D425,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D425-$I425,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P425))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG425*AV425*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P425))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D425,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D425-$I425,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P425))","v":0},null,{"$f":"IF(I425 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I425)/100000*X425,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I425)*RepOmk!$D$33","v":0.70911621849999995},0.03,{"$f":"IFERROR(VLOOKUP(C425&\"-\"&I425,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C425&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2001,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE425*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB425=\"\",0,MIN(BB425,'Ny Regafg'!$E$14))*HLOOKUP(AZ425,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH425>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH425*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH425>'Ny Regafg'!$F$20,MIN(BH425-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH425>'Ny Regafg'!$F$21,(BH425-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD425>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD425*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD425>'Ny Regafg'!$F$32,MIN(BD425-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD425>'Ny Regafg'!$F$33,(BD425-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP425*HLOOKUP(AZ425,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ425,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD425<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD425-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB425*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB425*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[null,null,3,20.3,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I426)),ABS($F$556:$F$619-I426),0))","v":2},0,0,0,20,20,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2001,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(X$556:X$618,MATCH($D426,$C$556:$C$618,0)),INDEX(X$556:X$618,MATCH(ROUND($J$301+$D426-$I426,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P426))","v":351192.55172413791},87798.137931034478,17350,660,{"$f":"AG426*AV426*INDEX('Fælles forudsætninger'!$F$448:$F$488,('Fælles forudsætninger'!$C$447-P426))","v":0.21},null,93.6,{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":1.9003699697741947},0.21,{"$f":"IFERROR(INDEX(AH$556:AH$618,MATCH($D426,$C$556:$C$618,0)),INDEX(AH$556:AH$618,MATCH(ROUND($J$301+$D426-$I426,1),$C$556:$C$618,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-P426))","v":0},null,{"$f":"IF(I426 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I426)/100000*X426,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*I426)*RepOmk!$D$33","v":0.70911621849999995},0.03,{"$f":"IFERROR(VLOOKUP(C426&\"-\"&I426,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(C426&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},1036,0,4,35000,null,null,1,null,null,"Elektrictet",2001,0.21,93.6,{"$error":"#N/A"},null,351192.55172413791,{"$f":"BE426*'Ny Regafg'!$F$4","v":87798.137931034478},{"$f":"IF(BB426=\"\",0,MIN(BB426,'Ny Regafg'!$E$14))*HLOOKUP(AZ426,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BH426>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BH426*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BH426>'Ny Regafg'!$F$20,MIN(BH426-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BH426>'Ny Regafg'!$F$21,(BH426-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BD426>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BD426*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BD426>'Ny Regafg'!$F$32,MIN(BD426-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BD426>'Ny Regafg'!$F$33,(BD426-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BP426*HLOOKUP(AZ426,'Ny Regafg'!$F$42:$T$47,5)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(AZ426,'Ny Regafg'!$F$51:$T$58,7)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BD426<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BD426-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP((100/(AB426*1000/91.25)),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP((100/(AB426*1000/91.25)),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,null,"Grunddata"]
[null,null,"Matchværdi for løbende alder","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Repræsentativ årgang","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [kWh per km]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof [kw/km]","Batteri omkostning ekskl. moms [kr per år]  NULSTILLET JUNI 2024 fordi batterier nu holder tiden ud","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor"]
[null,null,{"$f":"IF(COUNTIF(J428:J430,J430)=1,J430+0.1,IF(COUNTIF(J428:J430,J430)=2,J430+0.2,IF(COUNTIF(J428:J430,J430)=3,J430+0.3,0)))","v":0.1},{"$f":"IF(COUNTIF(I232:I430,I430)=1,E430+0.1,IF(COUNTIF(I232:I430,I430)=2,E430+0.2,IF(COUNTIF(I232:I430,I430)=3,E430+0.3,0)))","v":0},{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I430)),ABS($F$430:$F$492-I430),0))","v":0},{"$f":"(IF(H430=0,0,I430))*1","v":0},0.1,1,0,{"$f":"I430+input_år-original_år","v":0},"Lille personbil, elektricitet   ","RENAULT","Zoe","R110 - 52 kWh Aut.",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Personbiler_trafikarbejde!Q32:Q52)","v":238.28275853915059},{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I430,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":67.00421475518047},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I430,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":16650.08240104602},211060,16.600000000000001,193741.66666666663,38748.333333333328,0,null,{"$f":"AG430*AV430","v":0.14549999999999999},null,68.099999999999994,null,null,0.14549999999999999,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P430+ROUND(W430/2,0),Brændstofpriser!$B$7:$B$65,0))*AD430/W430*0","v":0},null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1]
[null,null,{"$f":"IF(COUNTIF(J429:J431,J431)=1,J431+0.1,IF(COUNTIF(J429:J431,J431)=2,J431+0.2,IF(COUNTIF(J429:J431,J431)=3,J431+0.3,0)))","v":0.2},{"$f":"IF(COUNTIF(I233:I431,I431)=1,E431+0.1,IF(COUNTIF(I233:I431,I431)=2,E431+0.2,IF(COUNTIF(I233:I431,I431)=3,E431+0.3,0)))","v":0},{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I431)),ABS($F$430:$F$492-I431),0))","v":0},{"$f":"(IF(H431=0,0,I431))*1","v":0},0.2,1,0,0,"Lille personbil, elektricitet   ","SEAT","Mii Electric","Elektro motor 82 Aut. 1 trins",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I431,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":67.00421475518047},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I431,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":16650.08240104602},211060,16.600000000000001,124991.66666666667,24998.333333333336,0,null,{"$f":"AG431*AV431","v":0.12280000000000001},null,32.299999999999997,null,null,0.12280000000000001,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P431+ROUND(W431/2,0),Brændstofpriser!$B$7:$B$65,0))*AD431/W431*0","v":0},null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1]
[null,null,0.3,{"$f":"IF(COUNTIF(I429:I432,I432)=1,E432+0.1,IF(COUNTIF(I429:I432,I432)=2,E432+0.2,IF(COUNTIF(I429:I432,I432)=3,E432+0.3,0)))","v":0.3},{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I432)),ABS($F$430:$F$492-I432),0))","v":0},0,0.3,1,0,0,"Lille personbil, elektricitet   ","PEUGEOT","e-208","EL 50 kWh 136 5D",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I432,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":67.00421475518047},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I432,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":16650.08240104602},211060,16.600000000000001,204158.33333333334,40831.666666666672,0,null,0.14630000000000001,null,50,null,null,0.14630000000000001,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P432+ROUND(W432/2,0),Brændstofpriser!$B$7:$B$65,0))*AD432/W432*0","v":0},null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1]
[null,null,1.1000000000000001,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I433)),ABS($F$430:$F$492-I433),0))","v":0},0,{"$f":"(IF(F433=0,0,IF(COUNTIF(F431:F433,F433)=1,F433&\",1\",IF(COUNTIF(F431:F433,F433)=2,F433&\",2\",IF(COUNTIF(F431:F433,F433)=3,F433&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I433>$D433,INDEX(K$430:K432,MATCH($D433,$G$430:$G432,0)),INDEX(K434:K$493,MATCH($D433,$G434:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I433>$D433,INDEX(L$430:L432,MATCH($D433,$G$430:$G432,0)),INDEX(L434:L$493,MATCH($D433,$G434:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I433>$D433,INDEX(M$430:M432,MATCH($D433,$G$430:$G432,0)),INDEX(M434:M$493,MATCH($D433,$G434:$G$492,0)))","v":"ZOE"},{"$f":"IF($I433>$D433,INDEX(N$430:N432,MATCH($D433,$G$430:$G432,0)),INDEX(N434:N$493,MATCH($D433,$G434:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I433>$D433,INDEX(O$430:O432,MATCH($D433,$G$430:$G432,0)),INDEX(O434:O$493,MATCH($D433,$G434:$G$492,0)))","v":"2019"},{"$f":"P430-1","v":2020},null,{"$f":"IF($I433>$D433,INDEX(R$430:R432,MATCH($D433,$G$430:$G432,0)),INDEX(R434:R$493,MATCH($D433,$G434:$G$492,0)))","v":29.161209730349906},null,null,{"$f":"IF($I433>$D433,INDEX(U$430:U432,MATCH($D433,$G$430:$G432,0)),INDEX(U434:U$493,MATCH($D433,$G434:$G$492,0)))","v":15737.296130787861},{"$f":"IF($I433>$D433,INDEX(V$430:V432,MATCH($D433,$G$430:$G432,0)),INDEX(V434:V$493,MATCH($D433,$G434:$G$492,0)))","v":211060},{"$f":"IF($I433>$D433,INDEX(W$430:W432,MATCH($D433,$G$430:$G432,0)),INDEX(W434:W$493,MATCH($D433,$G434:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I433>$D433,INDEX(X$430:X432,MATCH($D433,$G$430:$G432,0)),INDEX(X434:X$493,MATCH($D433,$G434:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I433>$D433,INDEX(Y$430:Y432,MATCH($D433,$G$430:$G432,0)),INDEX(Y434:Y$493,MATCH($D433,$G434:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I433>$D433,INDEX(Z$430:Z432,MATCH($D433,$G$430:$G432,0)),INDEX(Z434:Z$493,MATCH($D433,$G434:$G$492,0)))","v":0},null,{"$f":"IF($I433>$D433,INDEX(AB$430:AB432,MATCH($D433,$G$430:$G432,0)),INDEX(AB434:AB$493,MATCH($D433,$G434:$G$492,0)))","v":0.17699999999999999},null,{"$f":"IF($I433>$D433,INDEX(AD$430:AD432,MATCH($D433,$G$430:$G432,0)),INDEX(AD434:AD$493,MATCH($D433,$G434:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I433>$D433,INDEX(AG$430:AG432,MATCH($D433,$G$430:$G432,0)),INDEX(AG434:AG$493,MATCH($D433,$G434:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P433+ROUND(W433/2,0),Brændstofpriser!$B$7:$B$65,0))*AD433/W433*0","v":0},null,null,null,null,null,{"$f":"IF($I433>$D433,INDEX(AN$430:AN432,MATCH($D433,$G$430:$G432,0)),INDEX(AN434:AN$493,MATCH($D433,$G434:$G$492,0)))","v":0.03},null,{"$f":"IF($I433>$D433,INDEX(AP$430:AP432,MATCH($D433,$G$430:$G432,0)),INDEX(AP434:AP$493,MATCH($D433,$G434:$G$492,0)))","v":558},{"$f":"IF($I433>$D433,INDEX(AQ$430:AQ432,MATCH($D433,$G$430:$G432,0)),INDEX(AQ434:AQ$493,MATCH($D433,$G434:$G$492,0)))","v":0},{"$f":"IF($I433>$D433,INDEX(AR$430:AR432,MATCH($D433,$G$430:$G432,0)),INDEX(AR434:AR$493,MATCH($D433,$G434:$G$492,0)))","v":4},{"$f":"IF($I433>$D433,INDEX(AS$430:AS432,MATCH($D433,$G$430:$G432,0)),INDEX(AS434:AS$493,MATCH($D433,$G434:$G$492,0)))","v":35000},null,null,{"$f":"IF($I433>$D433,INDEX(AV$430:AV432,MATCH($D433,$G$430:$G432,0)),INDEX(AV433:AV$492,MATCH($D433,$G434:$G$492,0)))","v":1}]
[null,null,1.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I434)),ABS($F$430:$F$492-I434),0))","v":0},0,{"$f":"(IF(F434=0,0,IF(COUNTIF(F432:F434,F434)=1,F434&\",1\",IF(COUNTIF(F432:F434,F434)=2,F434&\",2\",IF(COUNTIF(F432:F434,F434)=3,F434&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I434>$D434,INDEX(K$430:K433,MATCH($D434,$G$430:$G433,0)),INDEX(K435:K$493,MATCH($D434,$G435:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I434>$D434,INDEX(L$430:L433,MATCH($D434,$G$430:$G433,0)),INDEX(L435:L$493,MATCH($D434,$G435:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I434>$D434,INDEX(M$430:M433,MATCH($D434,$G$430:$G433,0)),INDEX(M435:M$493,MATCH($D434,$G435:$G$492,0)))","v":"KONA"},{"$f":"IF($I434>$D434,INDEX(N$430:N433,MATCH($D434,$G$430:$G433,0)),INDEX(N435:N$493,MATCH($D434,$G435:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I434>$D434,INDEX(O$430:O433,MATCH($D434,$G$430:$G433,0)),INDEX(O435:O$493,MATCH($D434,$G435:$G$492,0)))","v":"2019"},{"$f":"P431-1","v":2020},null,{"$f":"IF($I434>$D434,INDEX(R$430:R433,MATCH($D434,$G$430:$G433,0)),INDEX(R435:R$493,MATCH($D434,$G435:$G$492,0)))","v":29.161209730349906},null,null,{"$f":"IF($I434>$D434,INDEX(U$430:U433,MATCH($D434,$G$430:$G433,0)),INDEX(U435:U$493,MATCH($D434,$G435:$G$492,0)))","v":15737.296130787861},{"$f":"IF($I434>$D434,INDEX(V$430:V433,MATCH($D434,$G$430:$G433,0)),INDEX(V435:V$493,MATCH($D434,$G435:$G$492,0)))","v":211060},{"$f":"IF($I434>$D434,INDEX(W$430:W433,MATCH($D434,$G$430:$G433,0)),INDEX(W435:W$493,MATCH($D434,$G435:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I434>$D434,INDEX(X$430:X433,MATCH($D434,$G$430:$G433,0)),INDEX(X435:X$493,MATCH($D434,$G435:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I434>$D434,INDEX(Y$430:Y433,MATCH($D434,$G$430:$G433,0)),INDEX(Y435:Y$493,MATCH($D434,$G435:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I434>$D434,INDEX(Z$430:Z433,MATCH($D434,$G$430:$G433,0)),INDEX(Z435:Z$493,MATCH($D434,$G435:$G$492,0)))","v":0},null,{"$f":"IF($I434>$D434,INDEX(AB$430:AB433,MATCH($D434,$G$430:$G433,0)),INDEX(AB435:AB$493,MATCH($D434,$G435:$G$492,0)))","v":0.154},null,{"$f":"IF($I434>$D434,INDEX(AD$430:AD433,MATCH($D434,$G$430:$G433,0)),INDEX(AD435:AD$493,MATCH($D434,$G435:$G$492,0)))","v":64},null,null,{"$f":"IF($I434>$D434,INDEX(AG$430:AG433,MATCH($D434,$G$430:$G433,0)),INDEX(AG435:AG$493,MATCH($D434,$G435:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P434+ROUND(W434/2,0),Brændstofpriser!$B$7:$B$65,0))*AD434/W434*0","v":0},null,null,null,null,null,{"$f":"IF($I434>$D434,INDEX(AN$430:AN433,MATCH($D434,$G$430:$G433,0)),INDEX(AN435:AN$493,MATCH($D434,$G435:$G$492,0)))","v":0.03},null,{"$f":"IF($I434>$D434,INDEX(AP$430:AP433,MATCH($D434,$G$430:$G433,0)),INDEX(AP435:AP$493,MATCH($D434,$G435:$G$492,0)))","v":558},{"$f":"IF($I434>$D434,INDEX(AQ$430:AQ433,MATCH($D434,$G$430:$G433,0)),INDEX(AQ435:AQ$493,MATCH($D434,$G435:$G$492,0)))","v":0},{"$f":"IF($I434>$D434,INDEX(AR$430:AR433,MATCH($D434,$G$430:$G433,0)),INDEX(AR435:AR$493,MATCH($D434,$G435:$G$492,0)))","v":4},{"$f":"IF($I434>$D434,INDEX(AS$430:AS433,MATCH($D434,$G$430:$G433,0)),INDEX(AS435:AS$493,MATCH($D434,$G435:$G$492,0)))","v":35000},null,null,{"$f":"IF($I435>$D435,INDEX(AV$430:AV433,MATCH($D435,$G$430:$G434,0)),INDEX(AV435:AV$492,MATCH($D435,$G436:$G$492,0)))","v":1}]
[null,null,1.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I435)),ABS($F$430:$F$492-I435),0))","v":0},0,0,0,1,1,{"$f":"IF($I435>$D435,INDEX(K$430:K434,MATCH($D435,$G$430:$G434,0)),INDEX(K436:K$493,MATCH($D435,$G436:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I435>$D435,INDEX(L$430:L434,MATCH($D435,$G$430:$G434,0)),INDEX(L436:L$493,MATCH($D435,$G436:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I435>$D435,INDEX(M$430:M434,MATCH($D435,$G$430:$G434,0)),INDEX(M436:M$493,MATCH($D435,$G436:$G$492,0)))","v":"LEAF"},{"$f":"IF($I435>$D435,INDEX(N$430:N434,MATCH($D435,$G$430:$G434,0)),INDEX(N436:N$493,MATCH($D435,$G436:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I435>$D435,INDEX(O$430:O434,MATCH($D435,$G$430:$G434,0)),INDEX(O436:O$493,MATCH($D435,$G436:$G$492,0)))","v":"2019"},2020,null,{"$f":"IF($I435>$D435,INDEX(R$430:R434,MATCH($D435,$G$430:$G434,0)),INDEX(R436:R$493,MATCH($D435,$G436:$G$492,0)))","v":29.161209730349906},null,null,{"$f":"IF($I435>$D435,INDEX(U$430:U434,MATCH($D435,$G$430:$G434,0)),INDEX(U436:U$493,MATCH($D435,$G436:$G$492,0)))","v":15737.296130787861},{"$f":"IF($I435>$D435,INDEX(V$430:V434,MATCH($D435,$G$430:$G434,0)),INDEX(V436:V$493,MATCH($D435,$G436:$G$492,0)))","v":211060},{"$f":"IF($I435>$D435,INDEX(W$430:W434,MATCH($D435,$G$430:$G434,0)),INDEX(W436:W$493,MATCH($D435,$G436:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I435>$D435,INDEX(X$430:X434,MATCH($D435,$G$430:$G434,0)),INDEX(X436:X$493,MATCH($D435,$G436:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I435>$D435,INDEX(Y$430:Y434,MATCH($D435,$G$430:$G434,0)),INDEX(Y436:Y$493,MATCH($D435,$G436:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I435>$D435,INDEX(Z$430:Z434,MATCH($D435,$G$430:$G434,0)),INDEX(Z436:Z$493,MATCH($D435,$G436:$G$492,0)))","v":0},null,{"$f":"IF($I435>$D435,INDEX(AB$430:AB434,MATCH($D435,$G$430:$G434,0)),INDEX(AB436:AB$493,MATCH($D435,$G436:$G$492,0)))","v":0.20599999999999999},null,{"$f":"IF($I435>$D435,INDEX(AD$430:AD434,MATCH($D435,$G$430:$G434,0)),INDEX(AD436:AD$493,MATCH($D435,$G436:$G$492,0)))","v":51},null,null,{"$f":"IF($I435>$D435,INDEX(AG$430:AG434,MATCH($D435,$G$430:$G434,0)),INDEX(AG436:AG$493,MATCH($D435,$G436:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P435+ROUND(W435/2,0),Brændstofpriser!$B$7:$B$65,0))*AD435/W435*0","v":0},null,null,null,null,null,{"$f":"IF($I435>$D435,INDEX(AN$430:AN434,MATCH($D435,$G$430:$G434,0)),INDEX(AN436:AN$493,MATCH($D435,$G436:$G$492,0)))","v":0.03},null,{"$f":"IF($I435>$D435,INDEX(AP$430:AP434,MATCH($D435,$G$430:$G434,0)),INDEX(AP436:AP$493,MATCH($D435,$G436:$G$492,0)))","v":558},{"$f":"IF($I435>$D435,INDEX(AQ$430:AQ434,MATCH($D435,$G$430:$G434,0)),INDEX(AQ436:AQ$493,MATCH($D435,$G436:$G$492,0)))","v":0},{"$f":"IF($I435>$D435,INDEX(AR$430:AR434,MATCH($D435,$G$430:$G434,0)),INDEX(AR436:AR$493,MATCH($D435,$G436:$G$492,0)))","v":4},{"$f":"IF($I435>$D435,INDEX(AS$430:AS434,MATCH($D435,$G$430:$G434,0)),INDEX(AS436:AS$493,MATCH($D435,$G436:$G$492,0)))","v":35000},null,null,{"$f":"IF($I435>$D435,INDEX(AV$430:AV434,MATCH($D435,$G$430:$G434,0)),INDEX(AV435:AV$492,MATCH($D435,$G436:$G$492,0)))","v":1}]
[null,null,2.1,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I436)),ABS($F$430:$F$492-I436),0))","v":2},2,{"$f":"(IF(F436=0,0,IF(COUNTIF(F434:F436,F436)=1,F436&\",1\",IF(COUNTIF(F434:F436,F436)=2,F436&\",2\",IF(COUNTIF(F434:F436,F436)=3,F436&\",3\")))))*1","v":2.1},1,2,2,"Lille personbil, elektricitet   ","RENAULT","ZOE","Gnsn. variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I436,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":29.161209730349906},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I436,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15737.296130787861},211060,16.600000000000001,191644.13793103449,47911.034482758623,0,null,0.17699999999999999,null,68.099999999999994,null,null,0.17699999999999999,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P436+ROUND(W436/2,0),Brændstofpriser!$B$7:$B$65,0))*AD436/W436*0","v":0},null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1]
[null,null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I437)),ABS($F$430:$F$492-I437),0))","v":2},2,{"$f":"(IF(F437=0,0,IF(COUNTIF(F435:F437,F437)=1,F437&\",1\",IF(COUNTIF(F435:F437,F437)=2,F437&\",2\",IF(COUNTIF(F435:F437,F437)=3,F437&\",3\")))))*1","v":2.2000000000000002},1,2,2,"Lille personbil, elektricitet   ","HYUNDAI","KONA","Gnsn. variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I437,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":29.161209730349906},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I437,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15737.296130787861},211060,16.600000000000001,245375.31034482759,61343.827586206899,0,null,0.154,null,64,null,null,0.154,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P437+ROUND(W437/2,0),Brændstofpriser!$B$7:$B$65,0))*AD437/W437*0","v":0},null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1]
[null,null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I438)),ABS($F$430:$F$492-I438),0))","v":2},2,{"$f":"(IF(F438=0,0,IF(COUNTIF(F436:F438,F438)=1,F438&\",1\",IF(COUNTIF(F436:F438,F438)=2,F438&\",2\",IF(COUNTIF(F436:F438,F438)=3,F438&\",3\")))))*1","v":2.2999999999999998},1,2,2,"Lille personbil, elektricitet   ","NISSAN","LEAF","Gnsn. variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I438,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":29.161209730349906},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I438,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15737.296130787861},211060,16.600000000000001,247443.31034482759,61860.827586206899,0,null,0.20599999999999999,null,{"$f":"AVERAGE(40,62)","v":51},null,null,0.20599999999999999,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P438+ROUND(W438/2,0),Brændstofpriser!$B$7:$B$65,0))*AD438/W438*0","v":0},null,null,null,null,null,0.03,null,558,0,4,35000,null,null,1]
[null,null,3.1,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I439)),ABS($F$430:$F$492-I439),0))","v":2},0,{"$f":"(IF(F439=0,0,IF(COUNTIF(F437:F439,F439)=1,F439&\",1\",IF(COUNTIF(F437:F439,F439)=2,F439&\",2\",IF(COUNTIF(F437:F439,F439)=3,F439&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I439>$D439,INDEX(K$430:K438,MATCH($D439,$G$430:$G438,0)),INDEX(K439:K$493,MATCH($D439,$G440:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I439>$D439,INDEX(L$430:L438,MATCH($D439,$G$430:$G438,0)),INDEX(L439:L$493,MATCH($D439,$G440:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I439>$D439,INDEX(M$430:M438,MATCH($D439,$G$430:$G438,0)),INDEX(M439:M$493,MATCH($D439,$G440:$G$492,0)))","v":"ZOE"},{"$f":"IF($I439>$D439,INDEX(N$430:N438,MATCH($D439,$G$430:$G438,0)),INDEX(N439:N$493,MATCH($D439,$G440:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I439>$D439,INDEX(O$430:O438,MATCH($D439,$G$430:$G438,0)),INDEX(O439:O$493,MATCH($D439,$G440:$G$492,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I439,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":26.915751675456637},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I439,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15258.362627809884},{"$f":"IF($I439>$D439,INDEX(V$430:V438,MATCH($D439,$G$430:$G438,0)),INDEX(V439:V$492,MATCH($D439,$G440:$G$492,0)))","v":211060},{"$f":"IF($I439>$D439,INDEX(W$430:W438,MATCH($D439,$G$430:$G438,0)),INDEX(W439:W$492,MATCH($D439,$G440:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I439>$D439,INDEX(X$430:X438,MATCH($D439,$G$430:$G438,0)),INDEX(X439:X$492,MATCH($D439,$G440:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I439>$D439,INDEX(Y$430:Y438,MATCH($D439,$G$430:$G438,0)),INDEX(Y439:Y$492,MATCH($D439,$G440:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I439>$D439,INDEX(Z$430:Z438,MATCH($D439,$G$430:$G438,0)),INDEX(Z439:Z$492,MATCH($D439,$G440:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I439>$D439,INDEX(AD$430:AD438,MATCH($D439,$G$430:$G438,0)),INDEX(AD439:AD$492,MATCH($D439,$G440:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I439>$D439,INDEX(AG$430:AG438,MATCH($D439,$G$430:$G438,0)),INDEX(AG439:AG$492,MATCH($D439,$G440:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P439+ROUND(W439/2,0),Brændstofpriser!$B$7:$B$65,0))*AD439/W439*0","v":0},null,null,null,null,null,{"$f":"IF($I439>$D439,INDEX(AN$430:AN438,MATCH($D439,$G$430:$G438,0)),INDEX(AN439:AN$492,MATCH($D439,$G440:$G$492,0)))","v":0.03},null,{"$f":"IF($I439>$D439,INDEX(AP$430:AP438,MATCH($D439,$G$430:$G438,0)),INDEX(AP439:AP$492,MATCH($D439,$G440:$G$492,0)))","v":558},{"$f":"IF($I439>$D439,INDEX(AQ$430:AQ438,MATCH($D439,$G$430:$G438,0)),INDEX(AQ439:AQ$492,MATCH($D439,$G440:$G$492,0)))","v":0},{"$f":"IF($I439>$D439,INDEX(AR$430:AR438,MATCH($D439,$G$430:$G438,0)),INDEX(AR439:AR$492,MATCH($D439,$G440:$G$492,0)))","v":4},{"$f":"IF($I439>$D439,INDEX(AS$430:AS438,MATCH($D439,$G$430:$G438,0)),INDEX(AS439:AS$492,MATCH($D439,$G440:$G$492,0)))","v":35000},null,null,{"$f":"IF($I439>$D439,INDEX(AV$430:AV438,MATCH($D439,$G$430:$G438,0)),INDEX(AV439:AV$492,MATCH($D439,$G440:$G$492,0)))","v":1}]
[null,null,3.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I440)),ABS($F$430:$F$492-I440),0))","v":2},0,{"$f":"(IF(F440=0,0,IF(COUNTIF(F438:F440,F440)=1,F440&\",1\",IF(COUNTIF(F438:F440,F440)=2,F440&\",2\",IF(COUNTIF(F438:F440,F440)=3,F440&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I440>$D440,INDEX(K$430:K439,MATCH($D440,$G$430:$G439,0)),INDEX(K440:K$493,MATCH($D440,$G441:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I440>$D440,INDEX(L$430:L439,MATCH($D440,$G$430:$G439,0)),INDEX(L440:L$493,MATCH($D440,$G441:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I440>$D440,INDEX(M$430:M439,MATCH($D440,$G$430:$G439,0)),INDEX(M440:M$493,MATCH($D440,$G441:$G$492,0)))","v":"KONA"},{"$f":"IF($I440>$D440,INDEX(N$430:N439,MATCH($D440,$G$430:$G439,0)),INDEX(N440:N$493,MATCH($D440,$G441:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I440>$D440,INDEX(O$430:O439,MATCH($D440,$G$430:$G439,0)),INDEX(O440:O$493,MATCH($D440,$G441:$G$492,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I440,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":26.915751675456637},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I440,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15258.362627809884},{"$f":"IF($I440>$D440,INDEX(V$430:V439,MATCH($D440,$G$430:$G439,0)),INDEX(V440:V$492,MATCH($D440,$G441:$G$492,0)))","v":211060},{"$f":"IF($I440>$D440,INDEX(W$430:W439,MATCH($D440,$G$430:$G439,0)),INDEX(W440:W$492,MATCH($D440,$G441:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I440>$D440,INDEX(X$430:X439,MATCH($D440,$G$430:$G439,0)),INDEX(X440:X$492,MATCH($D440,$G441:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I440>$D440,INDEX(Y$430:Y439,MATCH($D440,$G$430:$G439,0)),INDEX(Y440:Y$492,MATCH($D440,$G441:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I440>$D440,INDEX(Z$430:Z439,MATCH($D440,$G$430:$G439,0)),INDEX(Z440:Z$492,MATCH($D440,$G441:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I441>$D441,INDEX(AD$430:AD439,MATCH($D441,$G$430:$G440,0)),INDEX(AD441:AD$492,MATCH($D441,$G442:$G$492,0)))","v":51},null,null,{"$f":"IF($I440>$D440,INDEX(AG$430:AG439,MATCH($D440,$G$430:$G439,0)),INDEX(AG440:AG$492,MATCH($D440,$G441:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P440+ROUND(W440/2,0),Brændstofpriser!$B$7:$B$65,0))*AD440/W440*0","v":0},null,null,null,null,null,{"$f":"IF($I440>$D440,INDEX(AN$430:AN439,MATCH($D440,$G$430:$G439,0)),INDEX(AN440:AN$492,MATCH($D440,$G441:$G$492,0)))","v":0.03},null,{"$f":"IF($I440>$D440,INDEX(AP$430:AP439,MATCH($D440,$G$430:$G439,0)),INDEX(AP440:AP$492,MATCH($D440,$G441:$G$492,0)))","v":558},{"$f":"IF($I440>$D440,INDEX(AQ$430:AQ439,MATCH($D440,$G$430:$G439,0)),INDEX(AQ440:AQ$492,MATCH($D440,$G441:$G$492,0)))","v":0},{"$f":"IF($I440>$D440,INDEX(AR$430:AR439,MATCH($D440,$G$430:$G439,0)),INDEX(AR440:AR$492,MATCH($D440,$G441:$G$492,0)))","v":4},{"$f":"IF($I440>$D440,INDEX(AS$430:AS439,MATCH($D440,$G$430:$G439,0)),INDEX(AS440:AS$492,MATCH($D440,$G441:$G$492,0)))","v":35000},null,null,{"$f":"IF($I440>$D440,INDEX(AV$430:AV439,MATCH($D440,$G$430:$G439,0)),INDEX(AV440:AV$492,MATCH($D440,$G441:$G$492,0)))","v":1}]
[null,null,3.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I441)),ABS($F$430:$F$492-I441),0))","v":2},0,0,0,3,3,{"$f":"IF($I441>$D441,INDEX(K$430:K440,MATCH($D441,$G$430:$G440,0)),INDEX(K441:K$493,MATCH($D441,$G442:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I441>$D441,INDEX(L$430:L440,MATCH($D441,$G$430:$G440,0)),INDEX(L441:L$493,MATCH($D441,$G442:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I441>$D441,INDEX(M$430:M440,MATCH($D441,$G$430:$G440,0)),INDEX(M441:M$493,MATCH($D441,$G442:$G$492,0)))","v":"LEAF"},{"$f":"IF($I441>$D441,INDEX(N$430:N440,MATCH($D441,$G$430:$G440,0)),INDEX(N441:N$493,MATCH($D441,$G442:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I441>$D441,INDEX(O$430:O440,MATCH($D441,$G$430:$G440,0)),INDEX(O441:O$493,MATCH($D441,$G442:$G$492,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I441,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":26.915751675456637},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I441,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":15258.362627809884},{"$f":"IF($I441>$D441,INDEX(V$430:V440,MATCH($D441,$G$430:$G440,0)),INDEX(V441:V$492,MATCH($D441,$G442:$G$492,0)))","v":211060},{"$f":"IF($I441>$D441,INDEX(W$430:W440,MATCH($D441,$G$430:$G440,0)),INDEX(W441:W$492,MATCH($D441,$G442:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I441>$D441,INDEX(X$430:X440,MATCH($D441,$G$430:$G440,0)),INDEX(X441:X$492,MATCH($D441,$G442:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I441>$D441,INDEX(Y$430:Y440,MATCH($D441,$G$430:$G440,0)),INDEX(Y441:Y$492,MATCH($D441,$G442:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I441>$D441,INDEX(Z$430:Z440,MATCH($D441,$G$430:$G440,0)),INDEX(Z441:Z$492,MATCH($D441,$G442:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I441>$D441,INDEX(AD$430:AD440,MATCH($D441,$G$430:$G440,0)),INDEX(AD441:AD$492,MATCH($D441,$G442:$G$492,0)))","v":51},null,null,{"$f":"IF($I441>$D441,INDEX(AG$430:AG440,MATCH($D441,$G$430:$G440,0)),INDEX(AG441:AG$492,MATCH($D441,$G442:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P441+ROUND(W441/2,0),Brændstofpriser!$B$7:$B$65,0))*AD441/W441*0","v":0},null,null,null,null,null,{"$f":"IF($I441>$D441,INDEX(AN$430:AN440,MATCH($D441,$G$430:$G440,0)),INDEX(AN441:AN$492,MATCH($D441,$G442:$G$492,0)))","v":0.03},null,{"$f":"IF($I441>$D441,INDEX(AP$430:AP440,MATCH($D441,$G$430:$G440,0)),INDEX(AP441:AP$492,MATCH($D441,$G442:$G$492,0)))","v":558},{"$f":"IF($I441>$D441,INDEX(AQ$430:AQ440,MATCH($D441,$G$430:$G440,0)),INDEX(AQ441:AQ$492,MATCH($D441,$G442:$G$492,0)))","v":0},{"$f":"IF($I441>$D441,INDEX(AR$430:AR440,MATCH($D441,$G$430:$G440,0)),INDEX(AR441:AR$492,MATCH($D441,$G442:$G$492,0)))","v":4},{"$f":"IF($I441>$D441,INDEX(AS$430:AS440,MATCH($D441,$G$430:$G440,0)),INDEX(AS441:AS$492,MATCH($D441,$G442:$G$492,0)))","v":35000},null,null,{"$f":"IF($I441>$D441,INDEX(AV$430:AV440,MATCH($D441,$G$430:$G440,0)),INDEX(AV441:AV$492,MATCH($D441,$G442:$G$492,0)))","v":1}]
[null,null,4.0999999999999996,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I442)),ABS($F$430:$F$492-I442),0))","v":2},0,0,0,4,4,{"$f":"IF($I442>$D442,INDEX(K$430:K441,MATCH($D442,$G$430:$G441,0)),INDEX(K442:K$493,MATCH($D442,$G443:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I442>$D442,INDEX(L$430:L441,MATCH($D442,$G$430:$G441,0)),INDEX(L442:L$493,MATCH($D442,$G443:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I442>$D442,INDEX(M$430:M441,MATCH($D442,$G$430:$G441,0)),INDEX(M442:M$493,MATCH($D442,$G443:$G$492,0)))","v":"ZOE"},{"$f":"IF($I442>$D442,INDEX(N$430:N441,MATCH($D442,$G$430:$G441,0)),INDEX(N442:N$493,MATCH($D442,$G443:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I442>$D442,INDEX(O$430:O441,MATCH($D442,$G$430:$G441,0)),INDEX(O442:O$493,MATCH($D442,$G443:$G$492,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I442,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12.874314935345577},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I442,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14900.827471464789},{"$f":"IF($I442>$D442,INDEX(V$430:V441,MATCH($D442,$G$430:$G441,0)),INDEX(V442:V$492,MATCH($D442,$G443:$G$492,0)))","v":211060},{"$f":"IF($I442>$D442,INDEX(W$430:W441,MATCH($D442,$G$430:$G441,0)),INDEX(W442:W$492,MATCH($D442,$G443:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I442>$D442,INDEX(X$430:X441,MATCH($D442,$G$430:$G441,0)),INDEX(X442:X$492,MATCH($D442,$G443:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I442>$D442,INDEX(Y$430:Y441,MATCH($D442,$G$430:$G441,0)),INDEX(Y442:Y$492,MATCH($D442,$G443:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I442>$D442,INDEX(Z$430:Z441,MATCH($D442,$G$430:$G441,0)),INDEX(Z442:Z$492,MATCH($D442,$G443:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I442>$D442,INDEX(AD$430:AD441,MATCH($D442,$G$430:$G441,0)),INDEX(AD442:AD$492,MATCH($D442,$G443:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I442>$D442,INDEX(AG$430:AG441,MATCH($D442,$G$430:$G441,0)),INDEX(AG442:AG$492,MATCH($D442,$G443:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P442+ROUND(W442/2,0),Brændstofpriser!$B$7:$B$65,0))*AD442/W442*0","v":0},null,null,null,null,null,{"$f":"IF($I442>$D442,INDEX(AN$430:AN441,MATCH($D442,$G$430:$G441,0)),INDEX(AN442:AN$492,MATCH($D442,$G443:$G$492,0)))","v":0.03},null,{"$f":"IF($I442>$D442,INDEX(AP$430:AP441,MATCH($D442,$G$430:$G441,0)),INDEX(AP442:AP$492,MATCH($D442,$G443:$G$492,0)))","v":558},{"$f":"IF($I442>$D442,INDEX(AQ$430:AQ441,MATCH($D442,$G$430:$G441,0)),INDEX(AQ442:AQ$492,MATCH($D442,$G443:$G$492,0)))","v":0},{"$f":"IF($I442>$D442,INDEX(AR$430:AR441,MATCH($D442,$G$430:$G441,0)),INDEX(AR442:AR$492,MATCH($D442,$G443:$G$492,0)))","v":4},{"$f":"IF($I442>$D442,INDEX(AS$430:AS441,MATCH($D442,$G$430:$G441,0)),INDEX(AS442:AS$492,MATCH($D442,$G443:$G$492,0)))","v":35000},null,null,{"$f":"IF($I442>$D442,INDEX(AV$430:AV441,MATCH($D442,$G$430:$G441,0)),INDEX(AV442:AV$492,MATCH($D442,$G443:$G$492,0)))","v":1}]
[null,null,4.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I443)),ABS($F$430:$F$492-I443),0))","v":2},0,0,0,4,4,{"$f":"IF($I443>$D443,INDEX(K$430:K442,MATCH($D443,$G$430:$G442,0)),INDEX(K443:K$493,MATCH($D443,$G444:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I443>$D443,INDEX(L$430:L442,MATCH($D443,$G$430:$G442,0)),INDEX(L443:L$493,MATCH($D443,$G444:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I443>$D443,INDEX(M$430:M442,MATCH($D443,$G$430:$G442,0)),INDEX(M443:M$493,MATCH($D443,$G444:$G$492,0)))","v":"KONA"},{"$f":"IF($I443>$D443,INDEX(N$430:N442,MATCH($D443,$G$430:$G442,0)),INDEX(N443:N$493,MATCH($D443,$G444:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I443>$D443,INDEX(O$430:O442,MATCH($D443,$G$430:$G442,0)),INDEX(O443:O$493,MATCH($D443,$G444:$G$492,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I443,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12.874314935345577},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I443,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14900.827471464789},{"$f":"IF($I443>$D443,INDEX(V$430:V442,MATCH($D443,$G$430:$G442,0)),INDEX(V443:V$492,MATCH($D443,$G444:$G$492,0)))","v":211060},{"$f":"IF($I443>$D443,INDEX(W$430:W442,MATCH($D443,$G$430:$G442,0)),INDEX(W443:W$492,MATCH($D443,$G444:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I443>$D443,INDEX(X$430:X442,MATCH($D443,$G$430:$G442,0)),INDEX(X443:X$492,MATCH($D443,$G444:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I443>$D443,INDEX(Y$430:Y442,MATCH($D443,$G$430:$G442,0)),INDEX(Y443:Y$492,MATCH($D443,$G444:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I443>$D443,INDEX(Z$430:Z442,MATCH($D443,$G$430:$G442,0)),INDEX(Z443:Z$492,MATCH($D443,$G444:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I444>$D444,INDEX(AD$430:AD442,MATCH($D444,$G$430:$G443,0)),INDEX(AD444:AD$492,MATCH($D444,$G445:$G$492,0)))","v":51},null,null,{"$f":"IF($I443>$D443,INDEX(AG$430:AG442,MATCH($D443,$G$430:$G442,0)),INDEX(AG443:AG$492,MATCH($D443,$G444:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P443+ROUND(W443/2,0),Brændstofpriser!$B$7:$B$65,0))*AD443/W443*0","v":0},null,null,null,null,null,{"$f":"IF($I443>$D443,INDEX(AN$430:AN442,MATCH($D443,$G$430:$G442,0)),INDEX(AN443:AN$492,MATCH($D443,$G444:$G$492,0)))","v":0.03},null,{"$f":"IF($I443>$D443,INDEX(AP$430:AP442,MATCH($D443,$G$430:$G442,0)),INDEX(AP443:AP$492,MATCH($D443,$G444:$G$492,0)))","v":558},{"$f":"IF($I443>$D443,INDEX(AQ$430:AQ442,MATCH($D443,$G$430:$G442,0)),INDEX(AQ443:AQ$492,MATCH($D443,$G444:$G$492,0)))","v":0},{"$f":"IF($I443>$D443,INDEX(AR$430:AR442,MATCH($D443,$G$430:$G442,0)),INDEX(AR443:AR$492,MATCH($D443,$G444:$G$492,0)))","v":4},{"$f":"IF($I443>$D443,INDEX(AS$430:AS442,MATCH($D443,$G$430:$G442,0)),INDEX(AS443:AS$492,MATCH($D443,$G444:$G$492,0)))","v":35000},null,null,{"$f":"IF($I443>$D443,INDEX(AV$430:AV442,MATCH($D443,$G$430:$G442,0)),INDEX(AV443:AV$492,MATCH($D443,$G444:$G$492,0)))","v":1}]
[null,null,4.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I444)),ABS($F$430:$F$492-I444),0))","v":2},0,0,0,4,4,{"$f":"IF($I444>$D444,INDEX(K$430:K443,MATCH($D444,$G$430:$G443,0)),INDEX(K444:K$493,MATCH($D444,$G445:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I444>$D444,INDEX(L$430:L443,MATCH($D444,$G$430:$G443,0)),INDEX(L444:L$493,MATCH($D444,$G445:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I444>$D444,INDEX(M$430:M443,MATCH($D444,$G$430:$G443,0)),INDEX(M444:M$493,MATCH($D444,$G445:$G$492,0)))","v":"LEAF"},{"$f":"IF($I444>$D444,INDEX(N$430:N443,MATCH($D444,$G$430:$G443,0)),INDEX(N444:N$493,MATCH($D444,$G445:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I444>$D444,INDEX(O$430:O443,MATCH($D444,$G$430:$G443,0)),INDEX(O444:O$493,MATCH($D444,$G445:$G$492,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I444,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12.874314935345577},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I444,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14900.827471464789},{"$f":"IF($I444>$D444,INDEX(V$430:V443,MATCH($D444,$G$430:$G443,0)),INDEX(V444:V$492,MATCH($D444,$G445:$G$492,0)))","v":211060},{"$f":"IF($I444>$D444,INDEX(W$430:W443,MATCH($D444,$G$430:$G443,0)),INDEX(W444:W$492,MATCH($D444,$G445:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I444>$D444,INDEX(X$430:X443,MATCH($D444,$G$430:$G443,0)),INDEX(X444:X$492,MATCH($D444,$G445:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I444>$D444,INDEX(Y$430:Y443,MATCH($D444,$G$430:$G443,0)),INDEX(Y444:Y$492,MATCH($D444,$G445:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I444>$D444,INDEX(Z$430:Z443,MATCH($D444,$G$430:$G443,0)),INDEX(Z444:Z$492,MATCH($D444,$G445:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I444>$D444,INDEX(AD$430:AD443,MATCH($D444,$G$430:$G443,0)),INDEX(AD444:AD$492,MATCH($D444,$G445:$G$492,0)))","v":51},null,null,{"$f":"IF($I444>$D444,INDEX(AG$430:AG443,MATCH($D444,$G$430:$G443,0)),INDEX(AG444:AG$492,MATCH($D444,$G445:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P444+ROUND(W444/2,0),Brændstofpriser!$B$7:$B$65,0))*AD444/W444*0","v":0},null,null,null,null,null,{"$f":"IF($I444>$D444,INDEX(AN$430:AN443,MATCH($D444,$G$430:$G443,0)),INDEX(AN444:AN$492,MATCH($D444,$G445:$G$492,0)))","v":0.03},null,{"$f":"IF($I444>$D444,INDEX(AP$430:AP443,MATCH($D444,$G$430:$G443,0)),INDEX(AP444:AP$492,MATCH($D444,$G445:$G$492,0)))","v":558},{"$f":"IF($I444>$D444,INDEX(AQ$430:AQ443,MATCH($D444,$G$430:$G443,0)),INDEX(AQ444:AQ$492,MATCH($D444,$G445:$G$492,0)))","v":0},{"$f":"IF($I444>$D444,INDEX(AR$430:AR443,MATCH($D444,$G$430:$G443,0)),INDEX(AR444:AR$492,MATCH($D444,$G445:$G$492,0)))","v":4},{"$f":"IF($I444>$D444,INDEX(AS$430:AS443,MATCH($D444,$G$430:$G443,0)),INDEX(AS444:AS$492,MATCH($D444,$G445:$G$492,0)))","v":35000},null,null,{"$f":"IF($I444>$D444,INDEX(AV$430:AV443,MATCH($D444,$G$430:$G443,0)),INDEX(AV444:AV$492,MATCH($D444,$G445:$G$492,0)))","v":1}]
[null,null,5.0999999999999996,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I445)),ABS($F$430:$F$492-I445),0))","v":2},0,0,0,5,5,{"$f":"IF($I445>$D445,INDEX(K$430:K444,MATCH($D445,$G$430:$G444,0)),INDEX(K445:K$493,MATCH($D445,$G446:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I445>$D445,INDEX(L$430:L444,MATCH($D445,$G$430:$G444,0)),INDEX(L445:L$493,MATCH($D445,$G446:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I445>$D445,INDEX(M$430:M444,MATCH($D445,$G$430:$G444,0)),INDEX(M445:M$493,MATCH($D445,$G446:$G$492,0)))","v":"ZOE"},{"$f":"IF($I445>$D445,INDEX(N$430:N444,MATCH($D445,$G$430:$G444,0)),INDEX(N445:N$493,MATCH($D445,$G446:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I445>$D445,INDEX(O$430:O444,MATCH($D445,$G$430:$G444,0)),INDEX(O445:O$493,MATCH($D445,$G446:$G$492,0)))","v":"2019"},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I445,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11.77561387605215},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I445,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14591.838755950619},{"$f":"IF($I445>$D445,INDEX(V$430:V444,MATCH($D445,$G$430:$G444,0)),INDEX(V445:V$492,MATCH($D445,$G446:$G$492,0)))","v":211060},{"$f":"IF($I445>$D445,INDEX(W$430:W444,MATCH($D445,$G$430:$G444,0)),INDEX(W445:W$492,MATCH($D445,$G446:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I445>$D445,INDEX(X$430:X444,MATCH($D445,$G$430:$G444,0)),INDEX(X445:X$492,MATCH($D445,$G446:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I445>$D445,INDEX(Y$430:Y444,MATCH($D445,$G$430:$G444,0)),INDEX(Y445:Y$492,MATCH($D445,$G446:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I445>$D445,INDEX(Z$430:Z444,MATCH($D445,$G$430:$G444,0)),INDEX(Z445:Z$492,MATCH($D445,$G446:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I445>$D445,INDEX(AD$430:AD444,MATCH($D445,$G$430:$G444,0)),INDEX(AD445:AD$492,MATCH($D445,$G446:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I445>$D445,INDEX(AG$430:AG444,MATCH($D445,$G$430:$G444,0)),INDEX(AG445:AG$492,MATCH($D445,$G446:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P445+ROUND(W445/2,0),Brændstofpriser!$B$7:$B$65,0))*AD445/W445*0","v":0},null,null,null,null,null,{"$f":"IF($I445>$D445,INDEX(AN$430:AN444,MATCH($D445,$G$430:$G444,0)),INDEX(AN445:AN$492,MATCH($D445,$G446:$G$492,0)))","v":0.03},null,{"$f":"IF($I445>$D445,INDEX(AP$430:AP444,MATCH($D445,$G$430:$G444,0)),INDEX(AP445:AP$492,MATCH($D445,$G446:$G$492,0)))","v":558},{"$f":"IF($I445>$D445,INDEX(AQ$430:AQ444,MATCH($D445,$G$430:$G444,0)),INDEX(AQ445:AQ$492,MATCH($D445,$G446:$G$492,0)))","v":0},{"$f":"IF($I445>$D445,INDEX(AR$430:AR444,MATCH($D445,$G$430:$G444,0)),INDEX(AR445:AR$492,MATCH($D445,$G446:$G$492,0)))","v":4},{"$f":"IF($I445>$D445,INDEX(AS$430:AS444,MATCH($D445,$G$430:$G444,0)),INDEX(AS445:AS$492,MATCH($D445,$G446:$G$492,0)))","v":35000},null,null,{"$f":"IF($I445>$D445,INDEX(AV$430:AV444,MATCH($D445,$G$430:$G444,0)),INDEX(AV445:AV$492,MATCH($D445,$G446:$G$492,0)))","v":1}]
[null,null,5.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I446)),ABS($F$430:$F$492-I446),0))","v":2},0,0,0,5,5,{"$f":"IF($I446>$D446,INDEX(K$430:K445,MATCH($D446,$G$430:$G445,0)),INDEX(K446:K$493,MATCH($D446,$G447:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I446>$D446,INDEX(L$430:L445,MATCH($D446,$G$430:$G445,0)),INDEX(L446:L$493,MATCH($D446,$G447:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I446>$D446,INDEX(M$430:M445,MATCH($D446,$G$430:$G445,0)),INDEX(M446:M$493,MATCH($D446,$G447:$G$492,0)))","v":"KONA"},{"$f":"IF($I446>$D446,INDEX(N$430:N445,MATCH($D446,$G$430:$G445,0)),INDEX(N446:N$493,MATCH($D446,$G447:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I446>$D446,INDEX(O$430:O445,MATCH($D446,$G$430:$G445,0)),INDEX(O446:O$493,MATCH($D446,$G447:$G$492,0)))","v":"2019"},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I446,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11.77561387605215},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I446,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14591.838755950619},{"$f":"IF($I446>$D446,INDEX(V$430:V445,MATCH($D446,$G$430:$G445,0)),INDEX(V446:V$492,MATCH($D446,$G447:$G$492,0)))","v":211060},{"$f":"IF($I446>$D446,INDEX(W$430:W445,MATCH($D446,$G$430:$G445,0)),INDEX(W446:W$492,MATCH($D446,$G447:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I446>$D446,INDEX(X$430:X445,MATCH($D446,$G$430:$G445,0)),INDEX(X446:X$492,MATCH($D446,$G447:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I446>$D446,INDEX(Y$430:Y445,MATCH($D446,$G$430:$G445,0)),INDEX(Y446:Y$492,MATCH($D446,$G447:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I446>$D446,INDEX(Z$430:Z445,MATCH($D446,$G$430:$G445,0)),INDEX(Z446:Z$492,MATCH($D446,$G447:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I447>$D447,INDEX(AD$430:AD445,MATCH($D447,$G$430:$G446,0)),INDEX(AD447:AD$492,MATCH($D447,$G448:$G$492,0)))","v":51},null,null,{"$f":"IF($I446>$D446,INDEX(AG$430:AG445,MATCH($D446,$G$430:$G445,0)),INDEX(AG446:AG$492,MATCH($D446,$G447:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P446+ROUND(W446/2,0),Brændstofpriser!$B$7:$B$65,0))*AD446/W446*0","v":0},null,null,null,null,null,{"$f":"IF($I446>$D446,INDEX(AN$430:AN445,MATCH($D446,$G$430:$G445,0)),INDEX(AN446:AN$492,MATCH($D446,$G447:$G$492,0)))","v":0.03},null,{"$f":"IF($I446>$D446,INDEX(AP$430:AP445,MATCH($D446,$G$430:$G445,0)),INDEX(AP446:AP$492,MATCH($D446,$G447:$G$492,0)))","v":558},{"$f":"IF($I446>$D446,INDEX(AQ$430:AQ445,MATCH($D446,$G$430:$G445,0)),INDEX(AQ446:AQ$492,MATCH($D446,$G447:$G$492,0)))","v":0},{"$f":"IF($I446>$D446,INDEX(AR$430:AR445,MATCH($D446,$G$430:$G445,0)),INDEX(AR446:AR$492,MATCH($D446,$G447:$G$492,0)))","v":4},{"$f":"IF($I446>$D446,INDEX(AS$430:AS445,MATCH($D446,$G$430:$G445,0)),INDEX(AS446:AS$492,MATCH($D446,$G447:$G$492,0)))","v":35000},null,null,{"$f":"IF($I446>$D446,INDEX(AV$430:AV445,MATCH($D446,$G$430:$G445,0)),INDEX(AV446:AV$492,MATCH($D446,$G447:$G$492,0)))","v":1}]
[null,null,5.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I447)),ABS($F$430:$F$492-I447),0))","v":2},0,0,0,5,5,{"$f":"IF($I447>$D447,INDEX(K$430:K446,MATCH($D447,$G$430:$G446,0)),INDEX(K447:K$493,MATCH($D447,$G448:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I447>$D447,INDEX(L$430:L446,MATCH($D447,$G$430:$G446,0)),INDEX(L447:L$493,MATCH($D447,$G448:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I447>$D447,INDEX(M$430:M446,MATCH($D447,$G$430:$G446,0)),INDEX(M447:M$493,MATCH($D447,$G448:$G$492,0)))","v":"LEAF"},{"$f":"IF($I447>$D447,INDEX(N$430:N446,MATCH($D447,$G$430:$G446,0)),INDEX(N447:N$493,MATCH($D447,$G448:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I447>$D447,INDEX(O$430:O446,MATCH($D447,$G$430:$G446,0)),INDEX(O447:O$493,MATCH($D447,$G448:$G$492,0)))","v":"2019"},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I447,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11.77561387605215},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I447,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14591.838755950619},{"$f":"IF($I447>$D447,INDEX(V$430:V446,MATCH($D447,$G$430:$G446,0)),INDEX(V447:V$492,MATCH($D447,$G448:$G$492,0)))","v":211060},{"$f":"IF($I447>$D447,INDEX(W$430:W446,MATCH($D447,$G$430:$G446,0)),INDEX(W447:W$492,MATCH($D447,$G448:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I447>$D447,INDEX(X$430:X446,MATCH($D447,$G$430:$G446,0)),INDEX(X447:X$492,MATCH($D447,$G448:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I447>$D447,INDEX(Y$430:Y446,MATCH($D447,$G$430:$G446,0)),INDEX(Y447:Y$492,MATCH($D447,$G448:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I447>$D447,INDEX(Z$430:Z446,MATCH($D447,$G$430:$G446,0)),INDEX(Z447:Z$492,MATCH($D447,$G448:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I447>$D447,INDEX(AD$430:AD446,MATCH($D447,$G$430:$G446,0)),INDEX(AD447:AD$492,MATCH($D447,$G448:$G$492,0)))","v":51},null,null,{"$f":"IF($I447>$D447,INDEX(AG$430:AG446,MATCH($D447,$G$430:$G446,0)),INDEX(AG447:AG$492,MATCH($D447,$G448:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P447+ROUND(W447/2,0),Brændstofpriser!$B$7:$B$65,0))*AD447/W447*0","v":0},null,null,null,null,null,{"$f":"IF($I447>$D447,INDEX(AN$430:AN446,MATCH($D447,$G$430:$G446,0)),INDEX(AN447:AN$492,MATCH($D447,$G448:$G$492,0)))","v":0.03},null,{"$f":"IF($I447>$D447,INDEX(AP$430:AP446,MATCH($D447,$G$430:$G446,0)),INDEX(AP447:AP$492,MATCH($D447,$G448:$G$492,0)))","v":558},{"$f":"IF($I447>$D447,INDEX(AQ$430:AQ446,MATCH($D447,$G$430:$G446,0)),INDEX(AQ447:AQ$492,MATCH($D447,$G448:$G$492,0)))","v":0},{"$f":"IF($I447>$D447,INDEX(AR$430:AR446,MATCH($D447,$G$430:$G446,0)),INDEX(AR447:AR$492,MATCH($D447,$G448:$G$492,0)))","v":4},{"$f":"IF($I447>$D447,INDEX(AS$430:AS446,MATCH($D447,$G$430:$G446,0)),INDEX(AS447:AS$492,MATCH($D447,$G448:$G$492,0)))","v":35000},null,null,{"$f":"IF($I447>$D447,INDEX(AV$430:AV446,MATCH($D447,$G$430:$G446,0)),INDEX(AV447:AV$492,MATCH($D447,$G448:$G$492,0)))","v":1}]
[null,null,6.1,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I448)),ABS($F$430:$F$492-I448),0))","v":2},0,0,0,6,6,{"$f":"IF($I448>$D448,INDEX(K$430:K447,MATCH($D448,$G$430:$G447,0)),INDEX(K448:K$493,MATCH($D448,$G449:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I448>$D448,INDEX(L$430:L447,MATCH($D448,$G$430:$G447,0)),INDEX(L448:L$493,MATCH($D448,$G449:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I448>$D448,INDEX(M$430:M447,MATCH($D448,$G$430:$G447,0)),INDEX(M448:M$493,MATCH($D448,$G449:$G$492,0)))","v":"ZOE"},{"$f":"IF($I448>$D448,INDEX(N$430:N447,MATCH($D448,$G$430:$G447,0)),INDEX(N448:N$493,MATCH($D448,$G449:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I448>$D448,INDEX(O$430:O447,MATCH($D448,$G$430:$G447,0)),INDEX(O448:O$493,MATCH($D448,$G449:$G$492,0)))","v":"2019"},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I448,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11.031359970929589},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I448,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14252.403063216523},{"$f":"IF($I448>$D448,INDEX(V$430:V447,MATCH($D448,$G$430:$G447,0)),INDEX(V448:V$492,MATCH($D448,$G449:$G$492,0)))","v":211060},{"$f":"IF($I448>$D448,INDEX(W$430:W447,MATCH($D448,$G$430:$G447,0)),INDEX(W448:W$492,MATCH($D448,$G449:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I448>$D448,INDEX(X$430:X447,MATCH($D448,$G$430:$G447,0)),INDEX(X448:X$492,MATCH($D448,$G449:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I448>$D448,INDEX(Y$430:Y447,MATCH($D448,$G$430:$G447,0)),INDEX(Y448:Y$492,MATCH($D448,$G449:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I448>$D448,INDEX(Z$430:Z447,MATCH($D448,$G$430:$G447,0)),INDEX(Z448:Z$492,MATCH($D448,$G449:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I448>$D448,INDEX(AD$430:AD447,MATCH($D448,$G$430:$G447,0)),INDEX(AD448:AD$492,MATCH($D448,$G449:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I448>$D448,INDEX(AG$430:AG447,MATCH($D448,$G$430:$G447,0)),INDEX(AG448:AG$492,MATCH($D448,$G449:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P448+ROUND(W448/2,0),Brændstofpriser!$B$7:$B$65,0))*AD448/W448*0","v":0},null,null,null,null,null,{"$f":"IF($I448>$D448,INDEX(AN$430:AN447,MATCH($D448,$G$430:$G447,0)),INDEX(AN448:AN$492,MATCH($D448,$G449:$G$492,0)))","v":0.03},null,{"$f":"IF($I448>$D448,INDEX(AP$430:AP447,MATCH($D448,$G$430:$G447,0)),INDEX(AP448:AP$492,MATCH($D448,$G449:$G$492,0)))","v":558},{"$f":"IF($I448>$D448,INDEX(AQ$430:AQ447,MATCH($D448,$G$430:$G447,0)),INDEX(AQ448:AQ$492,MATCH($D448,$G449:$G$492,0)))","v":0},{"$f":"IF($I448>$D448,INDEX(AR$430:AR447,MATCH($D448,$G$430:$G447,0)),INDEX(AR448:AR$492,MATCH($D448,$G449:$G$492,0)))","v":4},{"$f":"IF($I448>$D448,INDEX(AS$430:AS447,MATCH($D448,$G$430:$G447,0)),INDEX(AS448:AS$492,MATCH($D448,$G449:$G$492,0)))","v":35000},null,null,{"$f":"IF($I448>$D448,INDEX(AV$430:AV447,MATCH($D448,$G$430:$G447,0)),INDEX(AV448:AV$492,MATCH($D448,$G449:$G$492,0)))","v":1}]
[null,null,6.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I449)),ABS($F$430:$F$492-I449),0))","v":2},0,0,0,6,6,{"$f":"IF($I449>$D449,INDEX(K$430:K448,MATCH($D449,$G$430:$G448,0)),INDEX(K449:K$493,MATCH($D449,$G450:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I449>$D449,INDEX(L$430:L448,MATCH($D449,$G$430:$G448,0)),INDEX(L449:L$493,MATCH($D449,$G450:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I449>$D449,INDEX(M$430:M448,MATCH($D449,$G$430:$G448,0)),INDEX(M449:M$493,MATCH($D449,$G450:$G$492,0)))","v":"KONA"},{"$f":"IF($I449>$D449,INDEX(N$430:N448,MATCH($D449,$G$430:$G448,0)),INDEX(N449:N$493,MATCH($D449,$G450:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I449>$D449,INDEX(O$430:O448,MATCH($D449,$G$430:$G448,0)),INDEX(O449:O$493,MATCH($D449,$G450:$G$492,0)))","v":"2019"},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I449,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11.031359970929589},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I449,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14252.403063216523},{"$f":"IF($I449>$D449,INDEX(V$430:V448,MATCH($D449,$G$430:$G448,0)),INDEX(V449:V$492,MATCH($D449,$G450:$G$492,0)))","v":211060},{"$f":"IF($I449>$D449,INDEX(W$430:W448,MATCH($D449,$G$430:$G448,0)),INDEX(W449:W$492,MATCH($D449,$G450:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I449>$D449,INDEX(X$430:X448,MATCH($D449,$G$430:$G448,0)),INDEX(X449:X$492,MATCH($D449,$G450:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I449>$D449,INDEX(Y$430:Y448,MATCH($D449,$G$430:$G448,0)),INDEX(Y449:Y$492,MATCH($D449,$G450:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I449>$D449,INDEX(Z$430:Z448,MATCH($D449,$G$430:$G448,0)),INDEX(Z449:Z$492,MATCH($D449,$G450:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I450>$D450,INDEX(AD$430:AD448,MATCH($D450,$G$430:$G449,0)),INDEX(AD450:AD$492,MATCH($D450,$G451:$G$492,0)))","v":51},null,null,{"$f":"IF($I449>$D449,INDEX(AG$430:AG448,MATCH($D449,$G$430:$G448,0)),INDEX(AG449:AG$492,MATCH($D449,$G450:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P449+ROUND(W449/2,0),Brændstofpriser!$B$7:$B$65,0))*AD449/W449*0","v":0},null,null,null,null,null,{"$f":"IF($I449>$D449,INDEX(AN$430:AN448,MATCH($D449,$G$430:$G448,0)),INDEX(AN449:AN$492,MATCH($D449,$G450:$G$492,0)))","v":0.03},null,{"$f":"IF($I449>$D449,INDEX(AP$430:AP448,MATCH($D449,$G$430:$G448,0)),INDEX(AP449:AP$492,MATCH($D449,$G450:$G$492,0)))","v":558},{"$f":"IF($I449>$D449,INDEX(AQ$430:AQ448,MATCH($D449,$G$430:$G448,0)),INDEX(AQ449:AQ$492,MATCH($D449,$G450:$G$492,0)))","v":0},{"$f":"IF($I449>$D449,INDEX(AR$430:AR448,MATCH($D449,$G$430:$G448,0)),INDEX(AR449:AR$492,MATCH($D449,$G450:$G$492,0)))","v":4},{"$f":"IF($I449>$D449,INDEX(AS$430:AS448,MATCH($D449,$G$430:$G448,0)),INDEX(AS449:AS$492,MATCH($D449,$G450:$G$492,0)))","v":35000},null,null,{"$f":"IF($I449>$D449,INDEX(AV$430:AV448,MATCH($D449,$G$430:$G448,0)),INDEX(AV449:AV$492,MATCH($D449,$G450:$G$492,0)))","v":1}]
[null,null,6.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I450)),ABS($F$430:$F$492-I450),0))","v":2},0,0,0,6,6,{"$f":"IF($I450>$D450,INDEX(K$430:K449,MATCH($D450,$G$430:$G449,0)),INDEX(K450:K$493,MATCH($D450,$G451:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I450>$D450,INDEX(L$430:L449,MATCH($D450,$G$430:$G449,0)),INDEX(L450:L$493,MATCH($D450,$G451:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I450>$D450,INDEX(M$430:M449,MATCH($D450,$G$430:$G449,0)),INDEX(M450:M$493,MATCH($D450,$G451:$G$492,0)))","v":"LEAF"},{"$f":"IF($I450>$D450,INDEX(N$430:N449,MATCH($D450,$G$430:$G449,0)),INDEX(N450:N$493,MATCH($D450,$G451:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I450>$D450,INDEX(O$430:O449,MATCH($D450,$G$430:$G449,0)),INDEX(O450:O$493,MATCH($D450,$G451:$G$492,0)))","v":"2019"},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I450,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11.031359970929589},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I450,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":14252.403063216523},{"$f":"IF($I450>$D450,INDEX(V$430:V449,MATCH($D450,$G$430:$G449,0)),INDEX(V450:V$492,MATCH($D450,$G451:$G$492,0)))","v":211060},{"$f":"IF($I450>$D450,INDEX(W$430:W449,MATCH($D450,$G$430:$G449,0)),INDEX(W450:W$492,MATCH($D450,$G451:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I450>$D450,INDEX(X$430:X449,MATCH($D450,$G$430:$G449,0)),INDEX(X450:X$492,MATCH($D450,$G451:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I450>$D450,INDEX(Y$430:Y449,MATCH($D450,$G$430:$G449,0)),INDEX(Y450:Y$492,MATCH($D450,$G451:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I450>$D450,INDEX(Z$430:Z449,MATCH($D450,$G$430:$G449,0)),INDEX(Z450:Z$492,MATCH($D450,$G451:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I450>$D450,INDEX(AD$430:AD449,MATCH($D450,$G$430:$G449,0)),INDEX(AD450:AD$492,MATCH($D450,$G451:$G$492,0)))","v":51},null,null,{"$f":"IF($I450>$D450,INDEX(AG$430:AG449,MATCH($D450,$G$430:$G449,0)),INDEX(AG450:AG$492,MATCH($D450,$G451:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P450+ROUND(W450/2,0),Brændstofpriser!$B$7:$B$65,0))*AD450/W450*0","v":0},null,null,null,null,null,{"$f":"IF($I450>$D450,INDEX(AN$430:AN449,MATCH($D450,$G$430:$G449,0)),INDEX(AN450:AN$492,MATCH($D450,$G451:$G$492,0)))","v":0.03},null,{"$f":"IF($I450>$D450,INDEX(AP$430:AP449,MATCH($D450,$G$430:$G449,0)),INDEX(AP450:AP$492,MATCH($D450,$G451:$G$492,0)))","v":558},{"$f":"IF($I450>$D450,INDEX(AQ$430:AQ449,MATCH($D450,$G$430:$G449,0)),INDEX(AQ450:AQ$492,MATCH($D450,$G451:$G$492,0)))","v":0},{"$f":"IF($I450>$D450,INDEX(AR$430:AR449,MATCH($D450,$G$430:$G449,0)),INDEX(AR450:AR$492,MATCH($D450,$G451:$G$492,0)))","v":4},{"$f":"IF($I450>$D450,INDEX(AS$430:AS449,MATCH($D450,$G$430:$G449,0)),INDEX(AS450:AS$492,MATCH($D450,$G451:$G$492,0)))","v":35000},null,null,{"$f":"IF($I450>$D450,INDEX(AV$430:AV449,MATCH($D450,$G$430:$G449,0)),INDEX(AV450:AV$492,MATCH($D450,$G451:$G$492,0)))","v":1}]
[null,null,7.1,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I451)),ABS($F$430:$F$492-I451),0))","v":2},0,0,0,7,7,{"$f":"IF($I451>$D451,INDEX(K$430:K450,MATCH($D451,$G$430:$G450,0)),INDEX(K451:K$493,MATCH($D451,$G452:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I451>$D451,INDEX(L$430:L450,MATCH($D451,$G$430:$G450,0)),INDEX(L451:L$493,MATCH($D451,$G452:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I451>$D451,INDEX(M$430:M450,MATCH($D451,$G$430:$G450,0)),INDEX(M451:M$493,MATCH($D451,$G452:$G$492,0)))","v":"ZOE"},{"$f":"IF($I451>$D451,INDEX(N$430:N450,MATCH($D451,$G$430:$G450,0)),INDEX(N451:N$493,MATCH($D451,$G452:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I451>$D451,INDEX(O$430:O450,MATCH($D451,$G$430:$G450,0)),INDEX(O451:O$493,MATCH($D451,$G452:$G$492,0)))","v":"2019"},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I451,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":9.8965836390362902},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I451,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13938.85019582576},{"$f":"IF($I451>$D451,INDEX(V$430:V450,MATCH($D451,$G$430:$G450,0)),INDEX(V451:V$492,MATCH($D451,$G452:$G$492,0)))","v":211060},{"$f":"IF($I451>$D451,INDEX(W$430:W450,MATCH($D451,$G$430:$G450,0)),INDEX(W451:W$492,MATCH($D451,$G452:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I451>$D451,INDEX(X$430:X450,MATCH($D451,$G$430:$G450,0)),INDEX(X451:X$492,MATCH($D451,$G452:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I451>$D451,INDEX(Y$430:Y450,MATCH($D451,$G$430:$G450,0)),INDEX(Y451:Y$492,MATCH($D451,$G452:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I451>$D451,INDEX(Z$430:Z450,MATCH($D451,$G$430:$G450,0)),INDEX(Z451:Z$492,MATCH($D451,$G452:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I451>$D451,INDEX(AD$430:AD450,MATCH($D451,$G$430:$G450,0)),INDEX(AD451:AD$492,MATCH($D451,$G452:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I451>$D451,INDEX(AG$430:AG450,MATCH($D451,$G$430:$G450,0)),INDEX(AG451:AG$492,MATCH($D451,$G452:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P451+ROUND(W451/2,0),Brændstofpriser!$B$7:$B$65,0))*AD451/W451*0","v":0},null,null,null,null,null,{"$f":"IF($I451>$D451,INDEX(AN$430:AN450,MATCH($D451,$G$430:$G450,0)),INDEX(AN451:AN$492,MATCH($D451,$G452:$G$492,0)))","v":0.03},null,{"$f":"IF($I451>$D451,INDEX(AP$430:AP450,MATCH($D451,$G$430:$G450,0)),INDEX(AP451:AP$492,MATCH($D451,$G452:$G$492,0)))","v":558},{"$f":"IF($I451>$D451,INDEX(AQ$430:AQ450,MATCH($D451,$G$430:$G450,0)),INDEX(AQ451:AQ$492,MATCH($D451,$G452:$G$492,0)))","v":0},{"$f":"IF($I451>$D451,INDEX(AR$430:AR450,MATCH($D451,$G$430:$G450,0)),INDEX(AR451:AR$492,MATCH($D451,$G452:$G$492,0)))","v":4},{"$f":"IF($I451>$D451,INDEX(AS$430:AS450,MATCH($D451,$G$430:$G450,0)),INDEX(AS451:AS$492,MATCH($D451,$G452:$G$492,0)))","v":35000},null,null,{"$f":"IF($I451>$D451,INDEX(AV$430:AV450,MATCH($D451,$G$430:$G450,0)),INDEX(AV451:AV$492,MATCH($D451,$G452:$G$492,0)))","v":1}]
[null,null,7.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I452)),ABS($F$430:$F$492-I452),0))","v":2},0,0,0,7,7,{"$f":"IF($I452>$D452,INDEX(K$430:K451,MATCH($D452,$G$430:$G451,0)),INDEX(K452:K$493,MATCH($D452,$G453:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I452>$D452,INDEX(L$430:L451,MATCH($D452,$G$430:$G451,0)),INDEX(L452:L$493,MATCH($D452,$G453:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I452>$D452,INDEX(M$430:M451,MATCH($D452,$G$430:$G451,0)),INDEX(M452:M$493,MATCH($D452,$G453:$G$492,0)))","v":"KONA"},{"$f":"IF($I452>$D452,INDEX(N$430:N451,MATCH($D452,$G$430:$G451,0)),INDEX(N452:N$493,MATCH($D452,$G453:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I452>$D452,INDEX(O$430:O451,MATCH($D452,$G$430:$G451,0)),INDEX(O452:O$493,MATCH($D452,$G453:$G$492,0)))","v":"2019"},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I452,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":9.8965836390362902},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I452,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13938.85019582576},{"$f":"IF($I452>$D452,INDEX(V$430:V451,MATCH($D452,$G$430:$G451,0)),INDEX(V452:V$492,MATCH($D452,$G453:$G$492,0)))","v":211060},{"$f":"IF($I452>$D452,INDEX(W$430:W451,MATCH($D452,$G$430:$G451,0)),INDEX(W452:W$492,MATCH($D452,$G453:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I452>$D452,INDEX(X$430:X451,MATCH($D452,$G$430:$G451,0)),INDEX(X452:X$492,MATCH($D452,$G453:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I452>$D452,INDEX(Y$430:Y451,MATCH($D452,$G$430:$G451,0)),INDEX(Y452:Y$492,MATCH($D452,$G453:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I452>$D452,INDEX(Z$430:Z451,MATCH($D452,$G$430:$G451,0)),INDEX(Z452:Z$492,MATCH($D452,$G453:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I453>$D453,INDEX(AD$430:AD451,MATCH($D453,$G$430:$G452,0)),INDEX(AD453:AD$492,MATCH($D453,$G454:$G$492,0)))","v":51},null,null,{"$f":"IF($I452>$D452,INDEX(AG$430:AG451,MATCH($D452,$G$430:$G451,0)),INDEX(AG452:AG$492,MATCH($D452,$G453:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P452+ROUND(W452/2,0),Brændstofpriser!$B$7:$B$65,0))*AD452/W452*0","v":0},null,null,null,null,null,{"$f":"IF($I452>$D452,INDEX(AN$430:AN451,MATCH($D452,$G$430:$G451,0)),INDEX(AN452:AN$492,MATCH($D452,$G453:$G$492,0)))","v":0.03},null,{"$f":"IF($I452>$D452,INDEX(AP$430:AP451,MATCH($D452,$G$430:$G451,0)),INDEX(AP452:AP$492,MATCH($D452,$G453:$G$492,0)))","v":558},{"$f":"IF($I452>$D452,INDEX(AQ$430:AQ451,MATCH($D452,$G$430:$G451,0)),INDEX(AQ452:AQ$492,MATCH($D452,$G453:$G$492,0)))","v":0},{"$f":"IF($I452>$D452,INDEX(AR$430:AR451,MATCH($D452,$G$430:$G451,0)),INDEX(AR452:AR$492,MATCH($D452,$G453:$G$492,0)))","v":4},{"$f":"IF($I452>$D452,INDEX(AS$430:AS451,MATCH($D452,$G$430:$G451,0)),INDEX(AS452:AS$492,MATCH($D452,$G453:$G$492,0)))","v":35000},null,null,{"$f":"IF($I452>$D452,INDEX(AV$430:AV451,MATCH($D452,$G$430:$G451,0)),INDEX(AV452:AV$492,MATCH($D452,$G453:$G$492,0)))","v":1}]
[null,null,7.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I453)),ABS($F$430:$F$492-I453),0))","v":2},0,0,0,7,7,{"$f":"IF($I453>$D453,INDEX(K$430:K452,MATCH($D453,$G$430:$G452,0)),INDEX(K453:K$493,MATCH($D453,$G454:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I453>$D453,INDEX(L$430:L452,MATCH($D453,$G$430:$G452,0)),INDEX(L453:L$493,MATCH($D453,$G454:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I453>$D453,INDEX(M$430:M452,MATCH($D453,$G$430:$G452,0)),INDEX(M453:M$493,MATCH($D453,$G454:$G$492,0)))","v":"LEAF"},{"$f":"IF($I453>$D453,INDEX(N$430:N452,MATCH($D453,$G$430:$G452,0)),INDEX(N453:N$493,MATCH($D453,$G454:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I453>$D453,INDEX(O$430:O452,MATCH($D453,$G$430:$G452,0)),INDEX(O453:O$493,MATCH($D453,$G454:$G$492,0)))","v":"2019"},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I453,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":9.8965836390362902},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I453,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13938.85019582576},{"$f":"IF($I453>$D453,INDEX(V$430:V452,MATCH($D453,$G$430:$G452,0)),INDEX(V453:V$492,MATCH($D453,$G454:$G$492,0)))","v":211060},{"$f":"IF($I453>$D453,INDEX(W$430:W452,MATCH($D453,$G$430:$G452,0)),INDEX(W453:W$492,MATCH($D453,$G454:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I453>$D453,INDEX(X$430:X452,MATCH($D453,$G$430:$G452,0)),INDEX(X453:X$492,MATCH($D453,$G454:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I453>$D453,INDEX(Y$430:Y452,MATCH($D453,$G$430:$G452,0)),INDEX(Y453:Y$492,MATCH($D453,$G454:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I453>$D453,INDEX(Z$430:Z452,MATCH($D453,$G$430:$G452,0)),INDEX(Z453:Z$492,MATCH($D453,$G454:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I453>$D453,INDEX(AD$430:AD452,MATCH($D453,$G$430:$G452,0)),INDEX(AD453:AD$492,MATCH($D453,$G454:$G$492,0)))","v":51},null,null,{"$f":"IF($I453>$D453,INDEX(AG$430:AG452,MATCH($D453,$G$430:$G452,0)),INDEX(AG453:AG$492,MATCH($D453,$G454:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P453+ROUND(W453/2,0),Brændstofpriser!$B$7:$B$65,0))*AD453/W453*0","v":0},null,null,null,null,null,{"$f":"IF($I453>$D453,INDEX(AN$430:AN452,MATCH($D453,$G$430:$G452,0)),INDEX(AN453:AN$492,MATCH($D453,$G454:$G$492,0)))","v":0.03},null,{"$f":"IF($I453>$D453,INDEX(AP$430:AP452,MATCH($D453,$G$430:$G452,0)),INDEX(AP453:AP$492,MATCH($D453,$G454:$G$492,0)))","v":558},{"$f":"IF($I453>$D453,INDEX(AQ$430:AQ452,MATCH($D453,$G$430:$G452,0)),INDEX(AQ453:AQ$492,MATCH($D453,$G454:$G$492,0)))","v":0},{"$f":"IF($I453>$D453,INDEX(AR$430:AR452,MATCH($D453,$G$430:$G452,0)),INDEX(AR453:AR$492,MATCH($D453,$G454:$G$492,0)))","v":4},{"$f":"IF($I453>$D453,INDEX(AS$430:AS452,MATCH($D453,$G$430:$G452,0)),INDEX(AS453:AS$492,MATCH($D453,$G454:$G$492,0)))","v":35000},null,null,{"$f":"IF($I453>$D453,INDEX(AV$430:AV452,MATCH($D453,$G$430:$G452,0)),INDEX(AV453:AV$492,MATCH($D453,$G454:$G$492,0)))","v":1}]
[null,null,8.1,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I454)),ABS($F$430:$F$492-I454),0))","v":2},0,0,0,8,8,{"$f":"IF($I454>$D454,INDEX(K$430:K453,MATCH($D454,$G$430:$G453,0)),INDEX(K454:K$493,MATCH($D454,$G455:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I454>$D454,INDEX(L$430:L453,MATCH($D454,$G$430:$G453,0)),INDEX(L454:L$493,MATCH($D454,$G455:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I454>$D454,INDEX(M$430:M453,MATCH($D454,$G$430:$G453,0)),INDEX(M454:M$493,MATCH($D454,$G455:$G$492,0)))","v":"ZOE"},{"$f":"IF($I454>$D454,INDEX(N$430:N453,MATCH($D454,$G$430:$G453,0)),INDEX(N454:N$493,MATCH($D454,$G455:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I454>$D454,INDEX(O$430:O453,MATCH($D454,$G$430:$G453,0)),INDEX(O454:O$493,MATCH($D454,$G455:$G$492,0)))","v":"2019"},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I454,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.6943249782012679},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I454,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13632.195491517594},{"$f":"IF($I454>$D454,INDEX(V$430:V453,MATCH($D454,$G$430:$G453,0)),INDEX(V454:V$492,MATCH($D454,$G455:$G$492,0)))","v":211060},{"$f":"IF($I454>$D454,INDEX(W$430:W453,MATCH($D454,$G$430:$G453,0)),INDEX(W454:W$492,MATCH($D454,$G455:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I454>$D454,INDEX(X$430:X453,MATCH($D454,$G$430:$G453,0)),INDEX(X454:X$492,MATCH($D454,$G455:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I454>$D454,INDEX(Y$430:Y453,MATCH($D454,$G$430:$G453,0)),INDEX(Y454:Y$492,MATCH($D454,$G455:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I454>$D454,INDEX(Z$430:Z453,MATCH($D454,$G$430:$G453,0)),INDEX(Z454:Z$492,MATCH($D454,$G455:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I454>$D454,INDEX(AD$430:AD453,MATCH($D454,$G$430:$G453,0)),INDEX(AD454:AD$492,MATCH($D454,$G455:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I454>$D454,INDEX(AG$430:AG453,MATCH($D454,$G$430:$G453,0)),INDEX(AG454:AG$492,MATCH($D454,$G455:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P454+ROUND(W454/2,0),Brændstofpriser!$B$7:$B$65,0))*AD454/W454*0","v":0},null,null,null,null,null,{"$f":"IF($I454>$D454,INDEX(AN$430:AN453,MATCH($D454,$G$430:$G453,0)),INDEX(AN454:AN$492,MATCH($D454,$G455:$G$492,0)))","v":0.03},null,{"$f":"IF($I454>$D454,INDEX(AP$430:AP453,MATCH($D454,$G$430:$G453,0)),INDEX(AP454:AP$492,MATCH($D454,$G455:$G$492,0)))","v":558},{"$f":"IF($I454>$D454,INDEX(AQ$430:AQ453,MATCH($D454,$G$430:$G453,0)),INDEX(AQ454:AQ$492,MATCH($D454,$G455:$G$492,0)))","v":0},{"$f":"IF($I454>$D454,INDEX(AR$430:AR453,MATCH($D454,$G$430:$G453,0)),INDEX(AR454:AR$492,MATCH($D454,$G455:$G$492,0)))","v":4},{"$f":"IF($I454>$D454,INDEX(AS$430:AS453,MATCH($D454,$G$430:$G453,0)),INDEX(AS454:AS$492,MATCH($D454,$G455:$G$492,0)))","v":35000},null,null,{"$f":"IF($I454>$D454,INDEX(AV$430:AV453,MATCH($D454,$G$430:$G453,0)),INDEX(AV454:AV$492,MATCH($D454,$G455:$G$492,0)))","v":1}]
[null,null,8.1999999999999993,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I455)),ABS($F$430:$F$492-I455),0))","v":2},0,0,0,8,8,{"$f":"IF($I455>$D455,INDEX(K$430:K454,MATCH($D455,$G$430:$G454,0)),INDEX(K455:K$493,MATCH($D455,$G456:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I455>$D455,INDEX(L$430:L454,MATCH($D455,$G$430:$G454,0)),INDEX(L455:L$493,MATCH($D455,$G456:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I455>$D455,INDEX(M$430:M454,MATCH($D455,$G$430:$G454,0)),INDEX(M455:M$493,MATCH($D455,$G456:$G$492,0)))","v":"KONA"},{"$f":"IF($I455>$D455,INDEX(N$430:N454,MATCH($D455,$G$430:$G454,0)),INDEX(N455:N$493,MATCH($D455,$G456:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I455>$D455,INDEX(O$430:O454,MATCH($D455,$G$430:$G454,0)),INDEX(O455:O$493,MATCH($D455,$G456:$G$492,0)))","v":"2019"},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I455,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.6943249782012679},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I455,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13632.195491517594},{"$f":"IF($I455>$D455,INDEX(V$430:V454,MATCH($D455,$G$430:$G454,0)),INDEX(V455:V$492,MATCH($D455,$G456:$G$492,0)))","v":211060},{"$f":"IF($I455>$D455,INDEX(W$430:W454,MATCH($D455,$G$430:$G454,0)),INDEX(W455:W$492,MATCH($D455,$G456:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I455>$D455,INDEX(X$430:X454,MATCH($D455,$G$430:$G454,0)),INDEX(X455:X$492,MATCH($D455,$G456:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I455>$D455,INDEX(Y$430:Y454,MATCH($D455,$G$430:$G454,0)),INDEX(Y455:Y$492,MATCH($D455,$G456:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I455>$D455,INDEX(Z$430:Z454,MATCH($D455,$G$430:$G454,0)),INDEX(Z455:Z$492,MATCH($D455,$G456:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I456>$D456,INDEX(AD$430:AD454,MATCH($D456,$G$430:$G455,0)),INDEX(AD456:AD$492,MATCH($D456,$G457:$G$492,0)))","v":51},null,null,{"$f":"IF($I455>$D455,INDEX(AG$430:AG454,MATCH($D455,$G$430:$G454,0)),INDEX(AG455:AG$492,MATCH($D455,$G456:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P455+ROUND(W455/2,0),Brændstofpriser!$B$7:$B$65,0))*AD455/W455*0","v":0},null,null,null,null,null,{"$f":"IF($I455>$D455,INDEX(AN$430:AN454,MATCH($D455,$G$430:$G454,0)),INDEX(AN455:AN$492,MATCH($D455,$G456:$G$492,0)))","v":0.03},null,{"$f":"IF($I455>$D455,INDEX(AP$430:AP454,MATCH($D455,$G$430:$G454,0)),INDEX(AP455:AP$492,MATCH($D455,$G456:$G$492,0)))","v":558},{"$f":"IF($I455>$D455,INDEX(AQ$430:AQ454,MATCH($D455,$G$430:$G454,0)),INDEX(AQ455:AQ$492,MATCH($D455,$G456:$G$492,0)))","v":0},{"$f":"IF($I455>$D455,INDEX(AR$430:AR454,MATCH($D455,$G$430:$G454,0)),INDEX(AR455:AR$492,MATCH($D455,$G456:$G$492,0)))","v":4},{"$f":"IF($I455>$D455,INDEX(AS$430:AS454,MATCH($D455,$G$430:$G454,0)),INDEX(AS455:AS$492,MATCH($D455,$G456:$G$492,0)))","v":35000},null,null,{"$f":"IF($I455>$D455,INDEX(AV$430:AV454,MATCH($D455,$G$430:$G454,0)),INDEX(AV455:AV$492,MATCH($D455,$G456:$G$492,0)))","v":1}]
[null,null,8.3000000000000007,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I456)),ABS($F$430:$F$492-I456),0))","v":2},0,0,0,8,8,{"$f":"IF($I456>$D456,INDEX(K$430:K455,MATCH($D456,$G$430:$G455,0)),INDEX(K456:K$493,MATCH($D456,$G457:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I456>$D456,INDEX(L$430:L455,MATCH($D456,$G$430:$G455,0)),INDEX(L456:L$493,MATCH($D456,$G457:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I456>$D456,INDEX(M$430:M455,MATCH($D456,$G$430:$G455,0)),INDEX(M456:M$493,MATCH($D456,$G457:$G$492,0)))","v":"LEAF"},{"$f":"IF($I456>$D456,INDEX(N$430:N455,MATCH($D456,$G$430:$G455,0)),INDEX(N456:N$493,MATCH($D456,$G457:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I456>$D456,INDEX(O$430:O455,MATCH($D456,$G$430:$G455,0)),INDEX(O456:O$493,MATCH($D456,$G457:$G$492,0)))","v":"2019"},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I456,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.6943249782012679},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I456,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13632.195491517594},{"$f":"IF($I456>$D456,INDEX(V$430:V455,MATCH($D456,$G$430:$G455,0)),INDEX(V456:V$492,MATCH($D456,$G457:$G$492,0)))","v":211060},{"$f":"IF($I456>$D456,INDEX(W$430:W455,MATCH($D456,$G$430:$G455,0)),INDEX(W456:W$492,MATCH($D456,$G457:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I456>$D456,INDEX(X$430:X455,MATCH($D456,$G$430:$G455,0)),INDEX(X456:X$492,MATCH($D456,$G457:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I456>$D456,INDEX(Y$430:Y455,MATCH($D456,$G$430:$G455,0)),INDEX(Y456:Y$492,MATCH($D456,$G457:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I456>$D456,INDEX(Z$430:Z455,MATCH($D456,$G$430:$G455,0)),INDEX(Z456:Z$492,MATCH($D456,$G457:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I456>$D456,INDEX(AD$430:AD455,MATCH($D456,$G$430:$G455,0)),INDEX(AD456:AD$492,MATCH($D456,$G457:$G$492,0)))","v":51},null,null,{"$f":"IF($I456>$D456,INDEX(AG$430:AG455,MATCH($D456,$G$430:$G455,0)),INDEX(AG456:AG$492,MATCH($D456,$G457:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P456+ROUND(W456/2,0),Brændstofpriser!$B$7:$B$65,0))*AD456/W456*0","v":0},null,null,null,null,null,{"$f":"IF($I456>$D456,INDEX(AN$430:AN455,MATCH($D456,$G$430:$G455,0)),INDEX(AN456:AN$492,MATCH($D456,$G457:$G$492,0)))","v":0.03},null,{"$f":"IF($I456>$D456,INDEX(AP$430:AP455,MATCH($D456,$G$430:$G455,0)),INDEX(AP456:AP$492,MATCH($D456,$G457:$G$492,0)))","v":558},{"$f":"IF($I456>$D456,INDEX(AQ$430:AQ455,MATCH($D456,$G$430:$G455,0)),INDEX(AQ456:AQ$492,MATCH($D456,$G457:$G$492,0)))","v":0},{"$f":"IF($I456>$D456,INDEX(AR$430:AR455,MATCH($D456,$G$430:$G455,0)),INDEX(AR456:AR$492,MATCH($D456,$G457:$G$492,0)))","v":4},{"$f":"IF($I456>$D456,INDEX(AS$430:AS455,MATCH($D456,$G$430:$G455,0)),INDEX(AS456:AS$492,MATCH($D456,$G457:$G$492,0)))","v":35000},null,null,{"$f":"IF($I456>$D456,INDEX(AV$430:AV455,MATCH($D456,$G$430:$G455,0)),INDEX(AV456:AV$492,MATCH($D456,$G457:$G$492,0)))","v":1}]
[null,null,9.1,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I457)),ABS($F$430:$F$492-I457),0))","v":2},0,0,0,9,9,{"$f":"IF($I457>$D457,INDEX(K$430:K456,MATCH($D457,$G$430:$G456,0)),INDEX(K457:K$493,MATCH($D457,$G458:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I457>$D457,INDEX(L$430:L456,MATCH($D457,$G$430:$G456,0)),INDEX(L457:L$493,MATCH($D457,$G458:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I457>$D457,INDEX(M$430:M456,MATCH($D457,$G$430:$G456,0)),INDEX(M457:M$493,MATCH($D457,$G458:$G$492,0)))","v":"ZOE"},{"$f":"IF($I457>$D457,INDEX(N$430:N456,MATCH($D457,$G$430:$G456,0)),INDEX(N457:N$493,MATCH($D457,$G458:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I457>$D457,INDEX(O$430:O456,MATCH($D457,$G$430:$G456,0)),INDEX(O457:O$493,MATCH($D457,$G458:$G$492,0)))","v":"2019"},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I457,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":2.7197865869036582},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I457,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13332.287190704208},{"$f":"IF($I457>$D457,INDEX(V$430:V456,MATCH($D457,$G$430:$G456,0)),INDEX(V457:V$492,MATCH($D457,$G458:$G$492,0)))","v":211060},{"$f":"IF($I457>$D457,INDEX(W$430:W456,MATCH($D457,$G$430:$G456,0)),INDEX(W457:W$492,MATCH($D457,$G458:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I457>$D457,INDEX(X$430:X456,MATCH($D457,$G$430:$G456,0)),INDEX(X457:X$492,MATCH($D457,$G458:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I457>$D457,INDEX(Y$430:Y456,MATCH($D457,$G$430:$G456,0)),INDEX(Y457:Y$492,MATCH($D457,$G458:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I457>$D457,INDEX(Z$430:Z456,MATCH($D457,$G$430:$G456,0)),INDEX(Z457:Z$492,MATCH($D457,$G458:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I457>$D457,INDEX(AD$430:AD456,MATCH($D457,$G$430:$G456,0)),INDEX(AD457:AD$492,MATCH($D457,$G458:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I457>$D457,INDEX(AG$430:AG456,MATCH($D457,$G$430:$G456,0)),INDEX(AG457:AG$492,MATCH($D457,$G458:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P457+ROUND(W457/2,0),Brændstofpriser!$B$7:$B$65,0))*AD457/W457*0","v":0},null,null,null,null,null,{"$f":"IF($I457>$D457,INDEX(AN$430:AN456,MATCH($D457,$G$430:$G456,0)),INDEX(AN457:AN$492,MATCH($D457,$G458:$G$492,0)))","v":0.03},null,{"$f":"IF($I457>$D457,INDEX(AP$430:AP456,MATCH($D457,$G$430:$G456,0)),INDEX(AP457:AP$492,MATCH($D457,$G458:$G$492,0)))","v":558},{"$f":"IF($I457>$D457,INDEX(AQ$430:AQ456,MATCH($D457,$G$430:$G456,0)),INDEX(AQ457:AQ$492,MATCH($D457,$G458:$G$492,0)))","v":0},{"$f":"IF($I457>$D457,INDEX(AR$430:AR456,MATCH($D457,$G$430:$G456,0)),INDEX(AR457:AR$492,MATCH($D457,$G458:$G$492,0)))","v":4},{"$f":"IF($I457>$D457,INDEX(AS$430:AS456,MATCH($D457,$G$430:$G456,0)),INDEX(AS457:AS$492,MATCH($D457,$G458:$G$492,0)))","v":35000},null,null,{"$f":"IF($I457>$D457,INDEX(AV$430:AV456,MATCH($D457,$G$430:$G456,0)),INDEX(AV457:AV$492,MATCH($D457,$G458:$G$492,0)))","v":1}]
[null,null,9.1999999999999993,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I458)),ABS($F$430:$F$492-I458),0))","v":2},0,0,0,9,9,{"$f":"IF($I458>$D458,INDEX(K$430:K457,MATCH($D458,$G$430:$G457,0)),INDEX(K458:K$493,MATCH($D458,$G459:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I458>$D458,INDEX(L$430:L457,MATCH($D458,$G$430:$G457,0)),INDEX(L458:L$493,MATCH($D458,$G459:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I458>$D458,INDEX(M$430:M457,MATCH($D458,$G$430:$G457,0)),INDEX(M458:M$493,MATCH($D458,$G459:$G$492,0)))","v":"KONA"},{"$f":"IF($I458>$D458,INDEX(N$430:N457,MATCH($D458,$G$430:$G457,0)),INDEX(N458:N$493,MATCH($D458,$G459:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I458>$D458,INDEX(O$430:O457,MATCH($D458,$G$430:$G457,0)),INDEX(O458:O$493,MATCH($D458,$G459:$G$492,0)))","v":"2019"},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I458,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":2.7197865869036582},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I458,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13332.287190704208},{"$f":"IF($I458>$D458,INDEX(V$430:V457,MATCH($D458,$G$430:$G457,0)),INDEX(V458:V$492,MATCH($D458,$G459:$G$492,0)))","v":211060},{"$f":"IF($I458>$D458,INDEX(W$430:W457,MATCH($D458,$G$430:$G457,0)),INDEX(W458:W$492,MATCH($D458,$G459:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I458>$D458,INDEX(X$430:X457,MATCH($D458,$G$430:$G457,0)),INDEX(X458:X$492,MATCH($D458,$G459:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I458>$D458,INDEX(Y$430:Y457,MATCH($D458,$G$430:$G457,0)),INDEX(Y458:Y$492,MATCH($D458,$G459:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I458>$D458,INDEX(Z$430:Z457,MATCH($D458,$G$430:$G457,0)),INDEX(Z458:Z$492,MATCH($D458,$G459:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I459>$D459,INDEX(AD$430:AD457,MATCH($D459,$G$430:$G458,0)),INDEX(AD459:AD$492,MATCH($D459,$G460:$G$492,0)))","v":51},null,null,{"$f":"IF($I458>$D458,INDEX(AG$430:AG457,MATCH($D458,$G$430:$G457,0)),INDEX(AG458:AG$492,MATCH($D458,$G459:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P458+ROUND(W458/2,0),Brændstofpriser!$B$7:$B$65,0))*AD458/W458*0","v":0},null,null,null,null,null,{"$f":"IF($I458>$D458,INDEX(AN$430:AN457,MATCH($D458,$G$430:$G457,0)),INDEX(AN458:AN$492,MATCH($D458,$G459:$G$492,0)))","v":0.03},null,{"$f":"IF($I458>$D458,INDEX(AP$430:AP457,MATCH($D458,$G$430:$G457,0)),INDEX(AP458:AP$492,MATCH($D458,$G459:$G$492,0)))","v":558},{"$f":"IF($I458>$D458,INDEX(AQ$430:AQ457,MATCH($D458,$G$430:$G457,0)),INDEX(AQ458:AQ$492,MATCH($D458,$G459:$G$492,0)))","v":0},{"$f":"IF($I458>$D458,INDEX(AR$430:AR457,MATCH($D458,$G$430:$G457,0)),INDEX(AR458:AR$492,MATCH($D458,$G459:$G$492,0)))","v":4},{"$f":"IF($I458>$D458,INDEX(AS$430:AS457,MATCH($D458,$G$430:$G457,0)),INDEX(AS458:AS$492,MATCH($D458,$G459:$G$492,0)))","v":35000},null,null,{"$f":"IF($I458>$D458,INDEX(AV$430:AV457,MATCH($D458,$G$430:$G457,0)),INDEX(AV458:AV$492,MATCH($D458,$G459:$G$492,0)))","v":1}]
[null,null,9.3000000000000007,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I459)),ABS($F$430:$F$492-I459),0))","v":2},0,0,0,9,9,{"$f":"IF($I459>$D459,INDEX(K$430:K458,MATCH($D459,$G$430:$G458,0)),INDEX(K459:K$493,MATCH($D459,$G460:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I459>$D459,INDEX(L$430:L458,MATCH($D459,$G$430:$G458,0)),INDEX(L459:L$493,MATCH($D459,$G460:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I459>$D459,INDEX(M$430:M458,MATCH($D459,$G$430:$G458,0)),INDEX(M459:M$493,MATCH($D459,$G460:$G$492,0)))","v":"LEAF"},{"$f":"IF($I459>$D459,INDEX(N$430:N458,MATCH($D459,$G$430:$G458,0)),INDEX(N459:N$493,MATCH($D459,$G460:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I459>$D459,INDEX(O$430:O458,MATCH($D459,$G$430:$G458,0)),INDEX(O459:O$493,MATCH($D459,$G460:$G$492,0)))","v":"2019"},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I459,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":2.7197865869036582},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I459,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13332.287190704208},{"$f":"IF($I459>$D459,INDEX(V$430:V458,MATCH($D459,$G$430:$G458,0)),INDEX(V459:V$492,MATCH($D459,$G460:$G$492,0)))","v":211060},{"$f":"IF($I459>$D459,INDEX(W$430:W458,MATCH($D459,$G$430:$G458,0)),INDEX(W459:W$492,MATCH($D459,$G460:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I459>$D459,INDEX(X$430:X458,MATCH($D459,$G$430:$G458,0)),INDEX(X459:X$492,MATCH($D459,$G460:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I459>$D459,INDEX(Y$430:Y458,MATCH($D459,$G$430:$G458,0)),INDEX(Y459:Y$492,MATCH($D459,$G460:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I459>$D459,INDEX(Z$430:Z458,MATCH($D459,$G$430:$G458,0)),INDEX(Z459:Z$492,MATCH($D459,$G460:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I459>$D459,INDEX(AD$430:AD458,MATCH($D459,$G$430:$G458,0)),INDEX(AD459:AD$492,MATCH($D459,$G460:$G$492,0)))","v":51},null,null,{"$f":"IF($I459>$D459,INDEX(AG$430:AG458,MATCH($D459,$G$430:$G458,0)),INDEX(AG459:AG$492,MATCH($D459,$G460:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P459+ROUND(W459/2,0),Brændstofpriser!$B$7:$B$65,0))*AD459/W459*0","v":0},null,null,null,null,null,{"$f":"IF($I459>$D459,INDEX(AN$430:AN458,MATCH($D459,$G$430:$G458,0)),INDEX(AN459:AN$492,MATCH($D459,$G460:$G$492,0)))","v":0.03},null,{"$f":"IF($I459>$D459,INDEX(AP$430:AP458,MATCH($D459,$G$430:$G458,0)),INDEX(AP459:AP$492,MATCH($D459,$G460:$G$492,0)))","v":558},{"$f":"IF($I459>$D459,INDEX(AQ$430:AQ458,MATCH($D459,$G$430:$G458,0)),INDEX(AQ459:AQ$492,MATCH($D459,$G460:$G$492,0)))","v":0},{"$f":"IF($I459>$D459,INDEX(AR$430:AR458,MATCH($D459,$G$430:$G458,0)),INDEX(AR459:AR$492,MATCH($D459,$G460:$G$492,0)))","v":4},{"$f":"IF($I459>$D459,INDEX(AS$430:AS458,MATCH($D459,$G$430:$G458,0)),INDEX(AS459:AS$492,MATCH($D459,$G460:$G$492,0)))","v":35000},null,null,{"$f":"IF($I459>$D459,INDEX(AV$430:AV458,MATCH($D459,$G$430:$G458,0)),INDEX(AV459:AV$492,MATCH($D459,$G460:$G$492,0)))","v":1}]
[null,null,10.1,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I460)),ABS($F$430:$F$492-I460),0))","v":2},0,0,0,10,10,{"$f":"IF($I460>$D460,INDEX(K$430:K459,MATCH($D460,$G$430:$G459,0)),INDEX(K460:K$493,MATCH($D460,$G461:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I460>$D460,INDEX(L$430:L459,MATCH($D460,$G$430:$G459,0)),INDEX(L460:L$493,MATCH($D460,$G461:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I460>$D460,INDEX(M$430:M459,MATCH($D460,$G$430:$G459,0)),INDEX(M460:M$493,MATCH($D460,$G461:$G$492,0)))","v":"ZOE"},{"$f":"IF($I460>$D460,INDEX(N$430:N459,MATCH($D460,$G$430:$G459,0)),INDEX(N460:N$493,MATCH($D460,$G461:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I460>$D460,INDEX(O$430:O459,MATCH($D460,$G$430:$G459,0)),INDEX(O460:O$493,MATCH($D460,$G461:$G$492,0)))","v":"2019"},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I460,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":2.0471193689838687},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I460,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13038.976872508718},{"$f":"IF($I460>$D460,INDEX(V$430:V459,MATCH($D460,$G$430:$G459,0)),INDEX(V460:V$492,MATCH($D460,$G461:$G$492,0)))","v":211060},{"$f":"IF($I460>$D460,INDEX(W$430:W459,MATCH($D460,$G$430:$G459,0)),INDEX(W460:W$492,MATCH($D460,$G461:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I460>$D460,INDEX(X$430:X459,MATCH($D460,$G$430:$G459,0)),INDEX(X460:X$492,MATCH($D460,$G461:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I460>$D460,INDEX(Y$430:Y459,MATCH($D460,$G$430:$G459,0)),INDEX(Y460:Y$492,MATCH($D460,$G461:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I460>$D460,INDEX(Z$430:Z459,MATCH($D460,$G$430:$G459,0)),INDEX(Z460:Z$492,MATCH($D460,$G461:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I460>$D460,INDEX(AD$430:AD459,MATCH($D460,$G$430:$G459,0)),INDEX(AD460:AD$492,MATCH($D460,$G461:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I460>$D460,INDEX(AG$430:AG459,MATCH($D460,$G$430:$G459,0)),INDEX(AG460:AG$492,MATCH($D460,$G461:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P460+ROUND(W460/2,0),Brændstofpriser!$B$7:$B$65,0))*AD460/W460*0","v":0},null,null,null,null,null,{"$f":"IF($I460>$D460,INDEX(AN$430:AN459,MATCH($D460,$G$430:$G459,0)),INDEX(AN460:AN$492,MATCH($D460,$G461:$G$492,0)))","v":0.03},null,{"$f":"IF($I460>$D460,INDEX(AP$430:AP459,MATCH($D460,$G$430:$G459,0)),INDEX(AP460:AP$492,MATCH($D460,$G461:$G$492,0)))","v":558},{"$f":"IF($I460>$D460,INDEX(AQ$430:AQ459,MATCH($D460,$G$430:$G459,0)),INDEX(AQ460:AQ$492,MATCH($D460,$G461:$G$492,0)))","v":0},{"$f":"IF($I460>$D460,INDEX(AR$430:AR459,MATCH($D460,$G$430:$G459,0)),INDEX(AR460:AR$492,MATCH($D460,$G461:$G$492,0)))","v":4},{"$f":"IF($I460>$D460,INDEX(AS$430:AS459,MATCH($D460,$G$430:$G459,0)),INDEX(AS460:AS$492,MATCH($D460,$G461:$G$492,0)))","v":35000},null,null,{"$f":"IF($I460>$D460,INDEX(AV$430:AV459,MATCH($D460,$G$430:$G459,0)),INDEX(AV460:AV$492,MATCH($D460,$G461:$G$492,0)))","v":1}]
[null,null,10.199999999999999,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I461)),ABS($F$430:$F$492-I461),0))","v":2},0,0,0,10,10,{"$f":"IF($I461>$D461,INDEX(K$430:K460,MATCH($D461,$G$430:$G460,0)),INDEX(K461:K$493,MATCH($D461,$G462:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I461>$D461,INDEX(L$430:L460,MATCH($D461,$G$430:$G460,0)),INDEX(L461:L$493,MATCH($D461,$G462:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I461>$D461,INDEX(M$430:M460,MATCH($D461,$G$430:$G460,0)),INDEX(M461:M$493,MATCH($D461,$G462:$G$492,0)))","v":"KONA"},{"$f":"IF($I461>$D461,INDEX(N$430:N460,MATCH($D461,$G$430:$G460,0)),INDEX(N461:N$493,MATCH($D461,$G462:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I461>$D461,INDEX(O$430:O460,MATCH($D461,$G$430:$G460,0)),INDEX(O461:O$493,MATCH($D461,$G462:$G$492,0)))","v":"2019"},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I461,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":2.0471193689838687},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I461,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13038.976872508718},{"$f":"IF($I461>$D461,INDEX(V$430:V460,MATCH($D461,$G$430:$G460,0)),INDEX(V461:V$492,MATCH($D461,$G462:$G$492,0)))","v":211060},{"$f":"IF($I461>$D461,INDEX(W$430:W460,MATCH($D461,$G$430:$G460,0)),INDEX(W461:W$492,MATCH($D461,$G462:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I461>$D461,INDEX(X$430:X460,MATCH($D461,$G$430:$G460,0)),INDEX(X461:X$492,MATCH($D461,$G462:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I461>$D461,INDEX(Y$430:Y460,MATCH($D461,$G$430:$G460,0)),INDEX(Y461:Y$492,MATCH($D461,$G462:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I461>$D461,INDEX(Z$430:Z460,MATCH($D461,$G$430:$G460,0)),INDEX(Z461:Z$492,MATCH($D461,$G462:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I462>$D462,INDEX(AD$430:AD460,MATCH($D462,$G$430:$G461,0)),INDEX(AD462:AD$492,MATCH($D462,$G463:$G$492,0)))","v":51},null,null,{"$f":"IF($I461>$D461,INDEX(AG$430:AG460,MATCH($D461,$G$430:$G460,0)),INDEX(AG461:AG$492,MATCH($D461,$G462:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P461+ROUND(W461/2,0),Brændstofpriser!$B$7:$B$65,0))*AD461/W461*0","v":0},null,null,null,null,null,{"$f":"IF($I461>$D461,INDEX(AN$430:AN460,MATCH($D461,$G$430:$G460,0)),INDEX(AN461:AN$492,MATCH($D461,$G462:$G$492,0)))","v":0.03},null,{"$f":"IF($I461>$D461,INDEX(AP$430:AP460,MATCH($D461,$G$430:$G460,0)),INDEX(AP461:AP$492,MATCH($D461,$G462:$G$492,0)))","v":558},{"$f":"IF($I461>$D461,INDEX(AQ$430:AQ460,MATCH($D461,$G$430:$G460,0)),INDEX(AQ461:AQ$492,MATCH($D461,$G462:$G$492,0)))","v":0},{"$f":"IF($I461>$D461,INDEX(AR$430:AR460,MATCH($D461,$G$430:$G460,0)),INDEX(AR461:AR$492,MATCH($D461,$G462:$G$492,0)))","v":4},{"$f":"IF($I461>$D461,INDEX(AS$430:AS460,MATCH($D461,$G$430:$G460,0)),INDEX(AS461:AS$492,MATCH($D461,$G462:$G$492,0)))","v":35000},null,null,{"$f":"IF($I461>$D461,INDEX(AV$430:AV460,MATCH($D461,$G$430:$G460,0)),INDEX(AV461:AV$492,MATCH($D461,$G462:$G$492,0)))","v":1}]
[null,null,10.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I462)),ABS($F$430:$F$492-I462),0))","v":2},0,0,0,10,{"$f":"I462+input_år-original_år","v":10},{"$f":"IF($I462>$D462,INDEX(K$430:K461,MATCH($D462,$G$430:$G461,0)),INDEX(K462:K$493,MATCH($D462,$G463:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I462>$D462,INDEX(L$430:L461,MATCH($D462,$G$430:$G461,0)),INDEX(L462:L$493,MATCH($D462,$G463:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I462>$D462,INDEX(M$430:M461,MATCH($D462,$G$430:$G461,0)),INDEX(M462:M$493,MATCH($D462,$G463:$G$492,0)))","v":"LEAF"},{"$f":"IF($I462>$D462,INDEX(N$430:N461,MATCH($D462,$G$430:$G461,0)),INDEX(N462:N$493,MATCH($D462,$G463:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I462>$D462,INDEX(O$430:O461,MATCH($D462,$G$430:$G461,0)),INDEX(O462:O$493,MATCH($D462,$G463:$G$492,0)))","v":"2019"},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I462,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":2.0471193689838687},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I462,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":13038.976872508718},{"$f":"IF($I462>$D462,INDEX(V$430:V461,MATCH($D462,$G$430:$G461,0)),INDEX(V462:V$492,MATCH($D462,$G463:$G$492,0)))","v":211060},{"$f":"IF($I462>$D462,INDEX(W$430:W461,MATCH($D462,$G$430:$G461,0)),INDEX(W462:W$492,MATCH($D462,$G463:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I462>$D462,INDEX(X$430:X461,MATCH($D462,$G$430:$G461,0)),INDEX(X462:X$492,MATCH($D462,$G463:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I462>$D462,INDEX(Y$430:Y461,MATCH($D462,$G$430:$G461,0)),INDEX(Y462:Y$492,MATCH($D462,$G463:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I462>$D462,INDEX(Z$430:Z461,MATCH($D462,$G$430:$G461,0)),INDEX(Z462:Z$492,MATCH($D462,$G463:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I462>$D462,INDEX(AD$430:AD461,MATCH($D462,$G$430:$G461,0)),INDEX(AD462:AD$492,MATCH($D462,$G463:$G$492,0)))","v":51},null,null,{"$f":"IF($I462>$D462,INDEX(AG$430:AG461,MATCH($D462,$G$430:$G461,0)),INDEX(AG462:AG$492,MATCH($D462,$G463:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P462+ROUND(W462/2,0),Brændstofpriser!$B$7:$B$65,0))*AD462/W462*0","v":0},null,null,null,null,null,{"$f":"IF($I462>$D462,INDEX(AN$430:AN461,MATCH($D462,$G$430:$G461,0)),INDEX(AN462:AN$492,MATCH($D462,$G463:$G$492,0)))","v":0.03},null,{"$f":"IF($I462>$D462,INDEX(AP$430:AP461,MATCH($D462,$G$430:$G461,0)),INDEX(AP462:AP$492,MATCH($D462,$G463:$G$492,0)))","v":558},{"$f":"IF($I462>$D462,INDEX(AQ$430:AQ461,MATCH($D462,$G$430:$G461,0)),INDEX(AQ462:AQ$492,MATCH($D462,$G463:$G$492,0)))","v":0},{"$f":"IF($I462>$D462,INDEX(AR$430:AR461,MATCH($D462,$G$430:$G461,0)),INDEX(AR462:AR$492,MATCH($D462,$G463:$G$492,0)))","v":4},{"$f":"IF($I462>$D462,INDEX(AS$430:AS461,MATCH($D462,$G$430:$G461,0)),INDEX(AS462:AS$492,MATCH($D462,$G463:$G$492,0)))","v":35000},null,null,{"$f":"IF($I462>$D462,INDEX(AV$430:AV461,MATCH($D462,$G$430:$G461,0)),INDEX(AV462:AV$492,MATCH($D462,$G463:$G$492,0)))","v":1}]
[null,null,11.1,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I463)),ABS($F$430:$F$492-I463),0))","v":2},0,0,0,11,11,{"$f":"IF($I463>$D463,INDEX(K$430:K462,MATCH($D463,$G$430:$G462,0)),INDEX(K463:K$493,MATCH($D463,$G464:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I463>$D463,INDEX(L$430:L462,MATCH($D463,$G$430:$G462,0)),INDEX(L463:L$493,MATCH($D463,$G464:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I463>$D463,INDEX(M$430:M462,MATCH($D463,$G$430:$G462,0)),INDEX(M463:M$493,MATCH($D463,$G464:$G$492,0)))","v":"ZOE"},{"$f":"IF($I463>$D463,INDEX(N$430:N462,MATCH($D463,$G$430:$G462,0)),INDEX(N463:N$493,MATCH($D463,$G464:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I463>$D463,INDEX(O$430:O462,MATCH($D463,$G$430:$G462,0)),INDEX(O463:O$493,MATCH($D463,$G464:$G$492,0)))","v":"2019"},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I463,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.24229026824495692},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I463,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12752.119381313521},{"$f":"IF($I463>$D463,INDEX(V$430:V462,MATCH($D463,$G$430:$G462,0)),INDEX(V463:V$492,MATCH($D463,$G464:$G$492,0)))","v":211060},{"$f":"IF($I463>$D463,INDEX(W$430:W462,MATCH($D463,$G$430:$G462,0)),INDEX(W463:W$492,MATCH($D463,$G464:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I463>$D463,INDEX(X$430:X462,MATCH($D463,$G$430:$G462,0)),INDEX(X463:X$492,MATCH($D463,$G464:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I463>$D463,INDEX(Y$430:Y462,MATCH($D463,$G$430:$G462,0)),INDEX(Y463:Y$492,MATCH($D463,$G464:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I463>$D463,INDEX(Z$430:Z462,MATCH($D463,$G$430:$G462,0)),INDEX(Z463:Z$492,MATCH($D463,$G464:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I463>$D463,INDEX(AD$430:AD462,MATCH($D463,$G$430:$G462,0)),INDEX(AD463:AD$492,MATCH($D463,$G464:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I463>$D463,INDEX(AG$430:AG462,MATCH($D463,$G$430:$G462,0)),INDEX(AG463:AG$492,MATCH($D463,$G464:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P463+ROUND(W463/2,0),Brændstofpriser!$B$7:$B$65,0))*AD463/W463*0","v":0},null,null,null,null,null,{"$f":"IF($I463>$D463,INDEX(AN$430:AN462,MATCH($D463,$G$430:$G462,0)),INDEX(AN463:AN$492,MATCH($D463,$G464:$G$492,0)))","v":0.03},null,{"$f":"IF($I463>$D463,INDEX(AP$430:AP462,MATCH($D463,$G$430:$G462,0)),INDEX(AP463:AP$492,MATCH($D463,$G464:$G$492,0)))","v":558},{"$f":"IF($I463>$D463,INDEX(AQ$430:AQ462,MATCH($D463,$G$430:$G462,0)),INDEX(AQ463:AQ$492,MATCH($D463,$G464:$G$492,0)))","v":0},{"$f":"IF($I463>$D463,INDEX(AR$430:AR462,MATCH($D463,$G$430:$G462,0)),INDEX(AR463:AR$492,MATCH($D463,$G464:$G$492,0)))","v":4},{"$f":"IF($I463>$D463,INDEX(AS$430:AS462,MATCH($D463,$G$430:$G462,0)),INDEX(AS463:AS$492,MATCH($D463,$G464:$G$492,0)))","v":35000},null,null,{"$f":"IF($I463>$D463,INDEX(AV$430:AV462,MATCH($D463,$G$430:$G462,0)),INDEX(AV463:AV$492,MATCH($D463,$G464:$G$492,0)))","v":1}]
[null,null,11.2,{"$f":"IF(COUNTIF(I461:I464,I464)=1,E464+0.1,IF(COUNTIF(I461:I464,I464)=2,E464+0.2,IF(COUNTIF(I461:I464,I464)=3,E464+0.3,0)))","v":2.2000000000000002},{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I464)),ABS($F$430:$F$492-I464),0))","v":2},0,0,0,11,11,{"$f":"IF($I464>$D464,INDEX(K$430:K463,MATCH($D464,$G$430:$G463,0)),INDEX(K464:K$493,MATCH($D464,$G465:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I464>$D464,INDEX(L$430:L463,MATCH($D464,$G$430:$G463,0)),INDEX(L464:L$493,MATCH($D464,$G465:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I464>$D464,INDEX(M$430:M463,MATCH($D464,$G$430:$G463,0)),INDEX(M464:M$493,MATCH($D464,$G465:$G$492,0)))","v":"KONA"},{"$f":"IF($I464>$D464,INDEX(N$430:N463,MATCH($D464,$G$430:$G463,0)),INDEX(N464:N$493,MATCH($D464,$G465:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I464>$D464,INDEX(O$430:O463,MATCH($D464,$G$430:$G463,0)),INDEX(O464:O$493,MATCH($D464,$G465:$G$492,0)))","v":"2019"},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I464,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.24229026824495692},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I464,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12752.119381313521},{"$f":"IF($I464>$D464,INDEX(V$430:V463,MATCH($D464,$G$430:$G463,0)),INDEX(V464:V$492,MATCH($D464,$G465:$G$492,0)))","v":211060},{"$f":"IF($I464>$D464,INDEX(W$430:W463,MATCH($D464,$G$430:$G463,0)),INDEX(W464:W$492,MATCH($D464,$G465:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I464>$D464,INDEX(X$430:X463,MATCH($D464,$G$430:$G463,0)),INDEX(X464:X$492,MATCH($D464,$G465:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I464>$D464,INDEX(Y$430:Y463,MATCH($D464,$G$430:$G463,0)),INDEX(Y464:Y$492,MATCH($D464,$G465:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I464>$D464,INDEX(Z$430:Z463,MATCH($D464,$G$430:$G463,0)),INDEX(Z464:Z$492,MATCH($D464,$G465:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I465>$D465,INDEX(AD$430:AD463,MATCH($D465,$G$430:$G464,0)),INDEX(AD465:AD$492,MATCH($D465,$G466:$G$492,0)))","v":51},null,null,{"$f":"IF($I464>$D464,INDEX(AG$430:AG463,MATCH($D464,$G$430:$G463,0)),INDEX(AG464:AG$492,MATCH($D464,$G465:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P464+ROUND(W464/2,0),Brændstofpriser!$B$7:$B$65,0))*AD464/W464*0","v":0},null,null,null,null,null,{"$f":"IF($I464>$D464,INDEX(AN$430:AN463,MATCH($D464,$G$430:$G463,0)),INDEX(AN464:AN$492,MATCH($D464,$G465:$G$492,0)))","v":0.03},null,{"$f":"IF($I464>$D464,INDEX(AP$430:AP463,MATCH($D464,$G$430:$G463,0)),INDEX(AP464:AP$492,MATCH($D464,$G465:$G$492,0)))","v":558},{"$f":"IF($I464>$D464,INDEX(AQ$430:AQ463,MATCH($D464,$G$430:$G463,0)),INDEX(AQ464:AQ$492,MATCH($D464,$G465:$G$492,0)))","v":0},{"$f":"IF($I464>$D464,INDEX(AR$430:AR463,MATCH($D464,$G$430:$G463,0)),INDEX(AR464:AR$492,MATCH($D464,$G465:$G$492,0)))","v":4},{"$f":"IF($I464>$D464,INDEX(AS$430:AS463,MATCH($D464,$G$430:$G463,0)),INDEX(AS464:AS$492,MATCH($D464,$G465:$G$492,0)))","v":35000},null,null,{"$f":"IF($I464>$D464,INDEX(AV$430:AV463,MATCH($D464,$G$430:$G463,0)),INDEX(AV464:AV$492,MATCH($D464,$G465:$G$492,0)))","v":1}]
[null,null,11.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I465)),ABS($F$430:$F$492-I465),0))","v":2},0,0,0,11,11,{"$f":"IF($I465>$D465,INDEX(K$430:K464,MATCH($D465,$G$430:$G464,0)),INDEX(K465:K$493,MATCH($D465,$G466:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I465>$D465,INDEX(L$430:L464,MATCH($D465,$G$430:$G464,0)),INDEX(L465:L$493,MATCH($D465,$G466:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I465>$D465,INDEX(M$430:M464,MATCH($D465,$G$430:$G464,0)),INDEX(M465:M$493,MATCH($D465,$G466:$G$492,0)))","v":"LEAF"},{"$f":"IF($I465>$D465,INDEX(N$430:N464,MATCH($D465,$G$430:$G464,0)),INDEX(N465:N$493,MATCH($D465,$G466:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I465>$D465,INDEX(O$430:O464,MATCH($D465,$G$430:$G464,0)),INDEX(O465:O$493,MATCH($D465,$G466:$G$492,0)))","v":"2019"},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I465,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.24229026824495692},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I465,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12752.119381313521},{"$f":"IF($I465>$D465,INDEX(V$430:V464,MATCH($D465,$G$430:$G464,0)),INDEX(V465:V$492,MATCH($D465,$G466:$G$492,0)))","v":211060},{"$f":"IF($I465>$D465,INDEX(W$430:W464,MATCH($D465,$G$430:$G464,0)),INDEX(W465:W$492,MATCH($D465,$G466:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I465>$D465,INDEX(X$430:X464,MATCH($D465,$G$430:$G464,0)),INDEX(X465:X$492,MATCH($D465,$G466:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I465>$D465,INDEX(Y$430:Y464,MATCH($D465,$G$430:$G464,0)),INDEX(Y465:Y$492,MATCH($D465,$G466:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I465>$D465,INDEX(Z$430:Z464,MATCH($D465,$G$430:$G464,0)),INDEX(Z465:Z$492,MATCH($D465,$G466:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I465>$D465,INDEX(AD$430:AD464,MATCH($D465,$G$430:$G464,0)),INDEX(AD465:AD$492,MATCH($D465,$G466:$G$492,0)))","v":51},null,null,{"$f":"IF($I465>$D465,INDEX(AG$430:AG464,MATCH($D465,$G$430:$G464,0)),INDEX(AG465:AG$492,MATCH($D465,$G466:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P465+ROUND(W465/2,0),Brændstofpriser!$B$7:$B$65,0))*AD465/W465*0","v":0},null,null,null,null,null,{"$f":"IF($I465>$D465,INDEX(AN$430:AN464,MATCH($D465,$G$430:$G464,0)),INDEX(AN465:AN$492,MATCH($D465,$G466:$G$492,0)))","v":0.03},null,{"$f":"IF($I465>$D465,INDEX(AP$430:AP464,MATCH($D465,$G$430:$G464,0)),INDEX(AP465:AP$492,MATCH($D465,$G466:$G$492,0)))","v":558},{"$f":"IF($I465>$D465,INDEX(AQ$430:AQ464,MATCH($D465,$G$430:$G464,0)),INDEX(AQ465:AQ$492,MATCH($D465,$G466:$G$492,0)))","v":0},{"$f":"IF($I465>$D465,INDEX(AR$430:AR464,MATCH($D465,$G$430:$G464,0)),INDEX(AR465:AR$492,MATCH($D465,$G466:$G$492,0)))","v":4},{"$f":"IF($I465>$D465,INDEX(AS$430:AS464,MATCH($D465,$G$430:$G464,0)),INDEX(AS465:AS$492,MATCH($D465,$G466:$G$492,0)))","v":35000},null,null,{"$f":"IF($I465>$D465,INDEX(AV$430:AV464,MATCH($D465,$G$430:$G464,0)),INDEX(AV465:AV$492,MATCH($D465,$G466:$G$492,0)))","v":1}]
[null,null,12.1,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I466)),ABS($F$430:$F$492-I466),0))","v":2},0,0,0,12,12,{"$f":"IF($I466>$D466,INDEX(K$430:K465,MATCH($D466,$G$430:$G465,0)),INDEX(K466:K$493,MATCH($D466,$G467:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I466>$D466,INDEX(L$430:L465,MATCH($D466,$G$430:$G465,0)),INDEX(L466:L$493,MATCH($D466,$G467:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I466>$D466,INDEX(M$430:M465,MATCH($D466,$G$430:$G465,0)),INDEX(M466:M$493,MATCH($D466,$G467:$G$492,0)))","v":"ZOE"},{"$f":"IF($I466>$D466,INDEX(N$430:N465,MATCH($D466,$G$430:$G465,0)),INDEX(N466:N$493,MATCH($D466,$G467:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I466>$D466,INDEX(O$430:O465,MATCH($D466,$G$430:$G465,0)),INDEX(O466:O$493,MATCH($D466,$G467:$G$492,0)))","v":"2019"},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I466,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.66099335601100517},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I466,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12471.572754924626},{"$f":"IF($I466>$D466,INDEX(V$430:V465,MATCH($D466,$G$430:$G465,0)),INDEX(V466:V$492,MATCH($D466,$G467:$G$492,0)))","v":211060},{"$f":"IF($I466>$D466,INDEX(W$430:W465,MATCH($D466,$G$430:$G465,0)),INDEX(W466:W$492,MATCH($D466,$G467:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I466>$D466,INDEX(X$430:X465,MATCH($D466,$G$430:$G465,0)),INDEX(X466:X$492,MATCH($D466,$G467:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I466>$D466,INDEX(Y$430:Y465,MATCH($D466,$G$430:$G465,0)),INDEX(Y466:Y$492,MATCH($D466,$G467:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I466>$D466,INDEX(Z$430:Z465,MATCH($D466,$G$430:$G465,0)),INDEX(Z466:Z$492,MATCH($D466,$G467:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I466>$D466,INDEX(AD$430:AD465,MATCH($D466,$G$430:$G465,0)),INDEX(AD466:AD$492,MATCH($D466,$G467:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I466>$D466,INDEX(AG$430:AG465,MATCH($D466,$G$430:$G465,0)),INDEX(AG466:AG$492,MATCH($D466,$G467:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P466+ROUND(W466/2,0),Brændstofpriser!$B$7:$B$65,0))*AD466/W466*0","v":0},null,null,null,null,null,{"$f":"IF($I466>$D466,INDEX(AN$430:AN465,MATCH($D466,$G$430:$G465,0)),INDEX(AN466:AN$492,MATCH($D466,$G467:$G$492,0)))","v":0.03},null,{"$f":"IF($I466>$D466,INDEX(AP$430:AP465,MATCH($D466,$G$430:$G465,0)),INDEX(AP466:AP$492,MATCH($D466,$G467:$G$492,0)))","v":558},{"$f":"IF($I466>$D466,INDEX(AQ$430:AQ465,MATCH($D466,$G$430:$G465,0)),INDEX(AQ466:AQ$492,MATCH($D466,$G467:$G$492,0)))","v":0},{"$f":"IF($I466>$D466,INDEX(AR$430:AR465,MATCH($D466,$G$430:$G465,0)),INDEX(AR466:AR$492,MATCH($D466,$G467:$G$492,0)))","v":4},{"$f":"IF($I466>$D466,INDEX(AS$430:AS465,MATCH($D466,$G$430:$G465,0)),INDEX(AS466:AS$492,MATCH($D466,$G467:$G$492,0)))","v":35000},null,null,{"$f":"IF($I466>$D466,INDEX(AV$430:AV465,MATCH($D466,$G$430:$G465,0)),INDEX(AV466:AV$492,MATCH($D466,$G467:$G$492,0)))","v":1}]
[null,null,12.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I467)),ABS($F$430:$F$492-I467),0))","v":2},0,0,0,12,12,{"$f":"IF($I467>$D467,INDEX(K$430:K466,MATCH($D467,$G$430:$G466,0)),INDEX(K467:K$493,MATCH($D467,$G468:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I467>$D467,INDEX(L$430:L466,MATCH($D467,$G$430:$G466,0)),INDEX(L467:L$493,MATCH($D467,$G468:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I467>$D467,INDEX(M$430:M466,MATCH($D467,$G$430:$G466,0)),INDEX(M467:M$493,MATCH($D467,$G468:$G$492,0)))","v":"KONA"},{"$f":"IF($I467>$D467,INDEX(N$430:N466,MATCH($D467,$G$430:$G466,0)),INDEX(N467:N$493,MATCH($D467,$G468:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I467>$D467,INDEX(O$430:O466,MATCH($D467,$G$430:$G466,0)),INDEX(O467:O$493,MATCH($D467,$G468:$G$492,0)))","v":"2019"},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I467,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.66099335601100517},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I467,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12471.572754924626},{"$f":"IF($I467>$D467,INDEX(V$430:V466,MATCH($D467,$G$430:$G466,0)),INDEX(V467:V$492,MATCH($D467,$G468:$G$492,0)))","v":211060},{"$f":"IF($I467>$D467,INDEX(W$430:W466,MATCH($D467,$G$430:$G466,0)),INDEX(W467:W$492,MATCH($D467,$G468:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I467>$D467,INDEX(X$430:X466,MATCH($D467,$G$430:$G466,0)),INDEX(X467:X$492,MATCH($D467,$G468:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I467>$D467,INDEX(Y$430:Y466,MATCH($D467,$G$430:$G466,0)),INDEX(Y467:Y$492,MATCH($D467,$G468:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I467>$D467,INDEX(Z$430:Z466,MATCH($D467,$G$430:$G466,0)),INDEX(Z467:Z$492,MATCH($D467,$G468:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I468>$D468,INDEX(AD$430:AD466,MATCH($D468,$G$430:$G467,0)),INDEX(AD468:AD$492,MATCH($D468,$G469:$G$492,0)))","v":51},null,null,{"$f":"IF($I467>$D467,INDEX(AG$430:AG466,MATCH($D467,$G$430:$G466,0)),INDEX(AG467:AG$492,MATCH($D467,$G468:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P467+ROUND(W467/2,0),Brændstofpriser!$B$7:$B$65,0))*AD467/W467*0","v":0},null,null,null,null,null,{"$f":"IF($I467>$D467,INDEX(AN$430:AN466,MATCH($D467,$G$430:$G466,0)),INDEX(AN467:AN$492,MATCH($D467,$G468:$G$492,0)))","v":0.03},null,{"$f":"IF($I467>$D467,INDEX(AP$430:AP466,MATCH($D467,$G$430:$G466,0)),INDEX(AP467:AP$492,MATCH($D467,$G468:$G$492,0)))","v":558},{"$f":"IF($I467>$D467,INDEX(AQ$430:AQ466,MATCH($D467,$G$430:$G466,0)),INDEX(AQ467:AQ$492,MATCH($D467,$G468:$G$492,0)))","v":0},{"$f":"IF($I467>$D467,INDEX(AR$430:AR466,MATCH($D467,$G$430:$G466,0)),INDEX(AR467:AR$492,MATCH($D467,$G468:$G$492,0)))","v":4},{"$f":"IF($I467>$D467,INDEX(AS$430:AS466,MATCH($D467,$G$430:$G466,0)),INDEX(AS467:AS$492,MATCH($D467,$G468:$G$492,0)))","v":35000},null,null,{"$f":"IF($I467>$D467,INDEX(AV$430:AV466,MATCH($D467,$G$430:$G466,0)),INDEX(AV467:AV$492,MATCH($D467,$G468:$G$492,0)))","v":1}]
[null,null,12.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I468)),ABS($F$430:$F$492-I468),0))","v":2},0,0,0,12,12,{"$f":"IF($I468>$D468,INDEX(K$430:K467,MATCH($D468,$G$430:$G467,0)),INDEX(K468:K$493,MATCH($D468,$G469:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I468>$D468,INDEX(L$430:L467,MATCH($D468,$G$430:$G467,0)),INDEX(L468:L$493,MATCH($D468,$G469:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I468>$D468,INDEX(M$430:M467,MATCH($D468,$G$430:$G467,0)),INDEX(M468:M$493,MATCH($D468,$G469:$G$492,0)))","v":"LEAF"},{"$f":"IF($I468>$D468,INDEX(N$430:N467,MATCH($D468,$G$430:$G467,0)),INDEX(N468:N$493,MATCH($D468,$G469:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I468>$D468,INDEX(O$430:O467,MATCH($D468,$G$430:$G467,0)),INDEX(O468:O$493,MATCH($D468,$G469:$G$492,0)))","v":"2019"},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I468,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.66099335601100517},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I468,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12471.572754924626},{"$f":"IF($I468>$D468,INDEX(V$430:V467,MATCH($D468,$G$430:$G467,0)),INDEX(V468:V$492,MATCH($D468,$G469:$G$492,0)))","v":211060},{"$f":"IF($I468>$D468,INDEX(W$430:W467,MATCH($D468,$G$430:$G467,0)),INDEX(W468:W$492,MATCH($D468,$G469:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I468>$D468,INDEX(X$430:X467,MATCH($D468,$G$430:$G467,0)),INDEX(X468:X$492,MATCH($D468,$G469:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I468>$D468,INDEX(Y$430:Y467,MATCH($D468,$G$430:$G467,0)),INDEX(Y468:Y$492,MATCH($D468,$G469:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I468>$D468,INDEX(Z$430:Z467,MATCH($D468,$G$430:$G467,0)),INDEX(Z468:Z$492,MATCH($D468,$G469:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I468>$D468,INDEX(AD$430:AD467,MATCH($D468,$G$430:$G467,0)),INDEX(AD468:AD$492,MATCH($D468,$G469:$G$492,0)))","v":51},null,null,{"$f":"IF($I468>$D468,INDEX(AG$430:AG467,MATCH($D468,$G$430:$G467,0)),INDEX(AG468:AG$492,MATCH($D468,$G469:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P468+ROUND(W468/2,0),Brændstofpriser!$B$7:$B$65,0))*AD468/W468*0","v":0},null,null,null,null,null,{"$f":"IF($I468>$D468,INDEX(AN$430:AN467,MATCH($D468,$G$430:$G467,0)),INDEX(AN468:AN$492,MATCH($D468,$G469:$G$492,0)))","v":0.03},null,{"$f":"IF($I468>$D468,INDEX(AP$430:AP467,MATCH($D468,$G$430:$G467,0)),INDEX(AP468:AP$492,MATCH($D468,$G469:$G$492,0)))","v":558},{"$f":"IF($I468>$D468,INDEX(AQ$430:AQ467,MATCH($D468,$G$430:$G467,0)),INDEX(AQ468:AQ$492,MATCH($D468,$G469:$G$492,0)))","v":0},{"$f":"IF($I468>$D468,INDEX(AR$430:AR467,MATCH($D468,$G$430:$G467,0)),INDEX(AR468:AR$492,MATCH($D468,$G469:$G$492,0)))","v":4},{"$f":"IF($I468>$D468,INDEX(AS$430:AS467,MATCH($D468,$G$430:$G467,0)),INDEX(AS468:AS$492,MATCH($D468,$G469:$G$492,0)))","v":35000},null,null,{"$f":"IF($I468>$D468,INDEX(AV$430:AV467,MATCH($D468,$G$430:$G467,0)),INDEX(AV468:AV$492,MATCH($D468,$G469:$G$492,0)))","v":1}]
[null,null,13.1,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I469)),ABS($F$430:$F$492-I469),0))","v":2},0,0,0,13,13,{"$f":"IF($I469>$D469,INDEX(K$430:K468,MATCH($D469,$G$430:$G468,0)),INDEX(K469:K$493,MATCH($D469,$G470:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I469>$D469,INDEX(L$430:L468,MATCH($D469,$G$430:$G468,0)),INDEX(L469:L$493,MATCH($D469,$G470:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I469>$D469,INDEX(M$430:M468,MATCH($D469,$G$430:$G468,0)),INDEX(M469:M$493,MATCH($D469,$G470:$G$492,0)))","v":"ZOE"},{"$f":"IF($I469>$D469,INDEX(N$430:N468,MATCH($D469,$G$430:$G468,0)),INDEX(N469:N$493,MATCH($D469,$G470:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I469>$D469,INDEX(O$430:O468,MATCH($D469,$G$430:$G468,0)),INDEX(O469:O$493,MATCH($D469,$G470:$G$492,0)))","v":"2019"},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I469,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.12197198154316284},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I469,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12197.198154316284},{"$f":"IF($I469>$D469,INDEX(V$430:V468,MATCH($D469,$G$430:$G468,0)),INDEX(V469:V$492,MATCH($D469,$G470:$G$492,0)))","v":211060},{"$f":"IF($I469>$D469,INDEX(W$430:W468,MATCH($D469,$G$430:$G468,0)),INDEX(W469:W$492,MATCH($D469,$G470:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I469>$D469,INDEX(X$430:X468,MATCH($D469,$G$430:$G468,0)),INDEX(X469:X$492,MATCH($D469,$G470:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I469>$D469,INDEX(Y$430:Y468,MATCH($D469,$G$430:$G468,0)),INDEX(Y469:Y$492,MATCH($D469,$G470:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I469>$D469,INDEX(Z$430:Z468,MATCH($D469,$G$430:$G468,0)),INDEX(Z469:Z$492,MATCH($D469,$G470:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I469>$D469,INDEX(AD$430:AD468,MATCH($D469,$G$430:$G468,0)),INDEX(AD469:AD$492,MATCH($D469,$G470:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I469>$D469,INDEX(AG$430:AG468,MATCH($D469,$G$430:$G468,0)),INDEX(AG469:AG$492,MATCH($D469,$G470:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P469+ROUND(W469/2,0),Brændstofpriser!$B$7:$B$65,0))*AD469/W469*0","v":0},null,null,null,null,null,{"$f":"IF($I469>$D469,INDEX(AN$430:AN468,MATCH($D469,$G$430:$G468,0)),INDEX(AN469:AN$492,MATCH($D469,$G470:$G$492,0)))","v":0.03},null,{"$f":"IF($I469>$D469,INDEX(AP$430:AP468,MATCH($D469,$G$430:$G468,0)),INDEX(AP469:AP$492,MATCH($D469,$G470:$G$492,0)))","v":558},{"$f":"IF($I469>$D469,INDEX(AQ$430:AQ468,MATCH($D469,$G$430:$G468,0)),INDEX(AQ469:AQ$492,MATCH($D469,$G470:$G$492,0)))","v":0},{"$f":"IF($I469>$D469,INDEX(AR$430:AR468,MATCH($D469,$G$430:$G468,0)),INDEX(AR469:AR$492,MATCH($D469,$G470:$G$492,0)))","v":4},{"$f":"IF($I469>$D469,INDEX(AS$430:AS468,MATCH($D469,$G$430:$G468,0)),INDEX(AS469:AS$492,MATCH($D469,$G470:$G$492,0)))","v":35000},null,null,{"$f":"IF($I469>$D469,INDEX(AV$430:AV468,MATCH($D469,$G$430:$G468,0)),INDEX(AV469:AV$492,MATCH($D469,$G470:$G$492,0)))","v":1}]
[null,null,13.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I470)),ABS($F$430:$F$492-I470),0))","v":2},0,0,0,13,13,{"$f":"IF($I470>$D470,INDEX(K$430:K469,MATCH($D470,$G$430:$G469,0)),INDEX(K470:K$493,MATCH($D470,$G471:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I470>$D470,INDEX(L$430:L469,MATCH($D470,$G$430:$G469,0)),INDEX(L470:L$493,MATCH($D470,$G471:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I470>$D470,INDEX(M$430:M469,MATCH($D470,$G$430:$G469,0)),INDEX(M470:M$493,MATCH($D470,$G471:$G$492,0)))","v":"KONA"},{"$f":"IF($I470>$D470,INDEX(N$430:N469,MATCH($D470,$G$430:$G469,0)),INDEX(N470:N$493,MATCH($D470,$G471:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I470>$D470,INDEX(O$430:O469,MATCH($D470,$G$430:$G469,0)),INDEX(O470:O$493,MATCH($D470,$G471:$G$492,0)))","v":"2019"},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I470,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.12197198154316284},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I470,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12197.198154316284},{"$f":"IF($I470>$D470,INDEX(V$430:V469,MATCH($D470,$G$430:$G469,0)),INDEX(V470:V$492,MATCH($D470,$G471:$G$492,0)))","v":211060},{"$f":"IF($I470>$D470,INDEX(W$430:W469,MATCH($D470,$G$430:$G469,0)),INDEX(W470:W$492,MATCH($D470,$G471:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I470>$D470,INDEX(X$430:X469,MATCH($D470,$G$430:$G469,0)),INDEX(X470:X$492,MATCH($D470,$G471:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I470>$D470,INDEX(Y$430:Y469,MATCH($D470,$G$430:$G469,0)),INDEX(Y470:Y$492,MATCH($D470,$G471:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I470>$D470,INDEX(Z$430:Z469,MATCH($D470,$G$430:$G469,0)),INDEX(Z470:Z$492,MATCH($D470,$G471:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I471>$D471,INDEX(AD$430:AD469,MATCH($D471,$G$430:$G470,0)),INDEX(AD471:AD$492,MATCH($D471,$G472:$G$492,0)))","v":51},null,null,{"$f":"IF($I470>$D470,INDEX(AG$430:AG469,MATCH($D470,$G$430:$G469,0)),INDEX(AG470:AG$492,MATCH($D470,$G471:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P470+ROUND(W470/2,0),Brændstofpriser!$B$7:$B$65,0))*AD470/W470*0","v":0},null,null,null,null,null,{"$f":"IF($I470>$D470,INDEX(AN$430:AN469,MATCH($D470,$G$430:$G469,0)),INDEX(AN470:AN$492,MATCH($D470,$G471:$G$492,0)))","v":0.03},null,{"$f":"IF($I470>$D470,INDEX(AP$430:AP469,MATCH($D470,$G$430:$G469,0)),INDEX(AP470:AP$492,MATCH($D470,$G471:$G$492,0)))","v":558},{"$f":"IF($I470>$D470,INDEX(AQ$430:AQ469,MATCH($D470,$G$430:$G469,0)),INDEX(AQ470:AQ$492,MATCH($D470,$G471:$G$492,0)))","v":0},{"$f":"IF($I470>$D470,INDEX(AR$430:AR469,MATCH($D470,$G$430:$G469,0)),INDEX(AR470:AR$492,MATCH($D470,$G471:$G$492,0)))","v":4},{"$f":"IF($I470>$D470,INDEX(AS$430:AS469,MATCH($D470,$G$430:$G469,0)),INDEX(AS470:AS$492,MATCH($D470,$G471:$G$492,0)))","v":35000},null,null,{"$f":"IF($I470>$D470,INDEX(AV$430:AV469,MATCH($D470,$G$430:$G469,0)),INDEX(AV470:AV$492,MATCH($D470,$G471:$G$492,0)))","v":1}]
[null,null,13.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I471)),ABS($F$430:$F$492-I471),0))","v":2},0,0,0,13,13,{"$f":"IF($I471>$D471,INDEX(K$430:K470,MATCH($D471,$G$430:$G470,0)),INDEX(K471:K$493,MATCH($D471,$G472:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I471>$D471,INDEX(L$430:L470,MATCH($D471,$G$430:$G470,0)),INDEX(L471:L$493,MATCH($D471,$G472:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I471>$D471,INDEX(M$430:M470,MATCH($D471,$G$430:$G470,0)),INDEX(M471:M$493,MATCH($D471,$G472:$G$492,0)))","v":"LEAF"},{"$f":"IF($I471>$D471,INDEX(N$430:N470,MATCH($D471,$G$430:$G470,0)),INDEX(N471:N$493,MATCH($D471,$G472:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I471>$D471,INDEX(O$430:O470,MATCH($D471,$G$430:$G470,0)),INDEX(O471:O$493,MATCH($D471,$G472:$G$492,0)))","v":"2019"},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I471,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.12197198154316284},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I471,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":12197.198154316284},{"$f":"IF($I471>$D471,INDEX(V$430:V470,MATCH($D471,$G$430:$G470,0)),INDEX(V471:V$492,MATCH($D471,$G472:$G$492,0)))","v":211060},{"$f":"IF($I471>$D471,INDEX(W$430:W470,MATCH($D471,$G$430:$G470,0)),INDEX(W471:W$492,MATCH($D471,$G472:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I471>$D471,INDEX(X$430:X470,MATCH($D471,$G$430:$G470,0)),INDEX(X471:X$492,MATCH($D471,$G472:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I471>$D471,INDEX(Y$430:Y470,MATCH($D471,$G$430:$G470,0)),INDEX(Y471:Y$492,MATCH($D471,$G472:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I471>$D471,INDEX(Z$430:Z470,MATCH($D471,$G$430:$G470,0)),INDEX(Z471:Z$492,MATCH($D471,$G472:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I471>$D471,INDEX(AD$430:AD470,MATCH($D471,$G$430:$G470,0)),INDEX(AD471:AD$492,MATCH($D471,$G472:$G$492,0)))","v":51},null,null,{"$f":"IF($I471>$D471,INDEX(AG$430:AG470,MATCH($D471,$G$430:$G470,0)),INDEX(AG471:AG$492,MATCH($D471,$G472:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P471+ROUND(W471/2,0),Brændstofpriser!$B$7:$B$65,0))*AD471/W471*0","v":0},null,null,null,null,null,{"$f":"IF($I471>$D471,INDEX(AN$430:AN470,MATCH($D471,$G$430:$G470,0)),INDEX(AN471:AN$492,MATCH($D471,$G472:$G$492,0)))","v":0.03},null,{"$f":"IF($I471>$D471,INDEX(AP$430:AP470,MATCH($D471,$G$430:$G470,0)),INDEX(AP471:AP$492,MATCH($D471,$G472:$G$492,0)))","v":558},{"$f":"IF($I471>$D471,INDEX(AQ$430:AQ470,MATCH($D471,$G$430:$G470,0)),INDEX(AQ471:AQ$492,MATCH($D471,$G472:$G$492,0)))","v":0},{"$f":"IF($I471>$D471,INDEX(AR$430:AR470,MATCH($D471,$G$430:$G470,0)),INDEX(AR471:AR$492,MATCH($D471,$G472:$G$492,0)))","v":4},{"$f":"IF($I471>$D471,INDEX(AS$430:AS470,MATCH($D471,$G$430:$G470,0)),INDEX(AS471:AS$492,MATCH($D471,$G472:$G$492,0)))","v":35000},null,null,{"$f":"IF($I471>$D471,INDEX(AV$430:AV470,MATCH($D471,$G$430:$G470,0)),INDEX(AV471:AV$492,MATCH($D471,$G472:$G$492,0)))","v":1}]
[null,null,14.1,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I472)),ABS($F$430:$F$492-I472),0))","v":2},0,0,0,14,14,{"$f":"IF($I472>$D472,INDEX(K$430:K471,MATCH($D472,$G$430:$G471,0)),INDEX(K472:K$493,MATCH($D472,$G473:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I472>$D472,INDEX(L$430:L471,MATCH($D472,$G$430:$G471,0)),INDEX(L472:L$493,MATCH($D472,$G473:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I472>$D472,INDEX(M$430:M471,MATCH($D472,$G$430:$G471,0)),INDEX(M472:M$493,MATCH($D472,$G473:$G$492,0)))","v":"ZOE"},{"$f":"IF($I472>$D472,INDEX(N$430:N471,MATCH($D472,$G$430:$G471,0)),INDEX(N472:N$493,MATCH($D472,$G473:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I472>$D472,INDEX(O$430:O471,MATCH($D472,$G$430:$G471,0)),INDEX(O472:O$493,MATCH($D472,$G473:$G$492,0)))","v":"2019"},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I472,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":8.3502018564449304E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I472,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11928.859794921329},{"$f":"IF($I472>$D472,INDEX(V$430:V471,MATCH($D472,$G$430:$G471,0)),INDEX(V472:V$492,MATCH($D472,$G473:$G$492,0)))","v":211060},{"$f":"IF($I472>$D472,INDEX(W$430:W471,MATCH($D472,$G$430:$G471,0)),INDEX(W472:W$492,MATCH($D472,$G473:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I472>$D472,INDEX(X$430:X471,MATCH($D472,$G$430:$G471,0)),INDEX(X472:X$492,MATCH($D472,$G473:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I472>$D472,INDEX(Y$430:Y471,MATCH($D472,$G$430:$G471,0)),INDEX(Y472:Y$492,MATCH($D472,$G473:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I472>$D472,INDEX(Z$430:Z471,MATCH($D472,$G$430:$G471,0)),INDEX(Z472:Z$492,MATCH($D472,$G473:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I472>$D472,INDEX(AD$430:AD471,MATCH($D472,$G$430:$G471,0)),INDEX(AD472:AD$492,MATCH($D472,$G473:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I472>$D472,INDEX(AG$430:AG471,MATCH($D472,$G$430:$G471,0)),INDEX(AG472:AG$492,MATCH($D472,$G473:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P472+ROUND(W472/2,0),Brændstofpriser!$B$7:$B$65,0))*AD472/W472*0","v":0},null,null,null,null,null,{"$f":"IF($I472>$D472,INDEX(AN$430:AN471,MATCH($D472,$G$430:$G471,0)),INDEX(AN472:AN$492,MATCH($D472,$G473:$G$492,0)))","v":0.03},null,{"$f":"IF($I472>$D472,INDEX(AP$430:AP471,MATCH($D472,$G$430:$G471,0)),INDEX(AP472:AP$492,MATCH($D472,$G473:$G$492,0)))","v":558},{"$f":"IF($I472>$D472,INDEX(AQ$430:AQ471,MATCH($D472,$G$430:$G471,0)),INDEX(AQ472:AQ$492,MATCH($D472,$G473:$G$492,0)))","v":0},{"$f":"IF($I472>$D472,INDEX(AR$430:AR471,MATCH($D472,$G$430:$G471,0)),INDEX(AR472:AR$492,MATCH($D472,$G473:$G$492,0)))","v":4},{"$f":"IF($I472>$D472,INDEX(AS$430:AS471,MATCH($D472,$G$430:$G471,0)),INDEX(AS472:AS$492,MATCH($D472,$G473:$G$492,0)))","v":35000},null,null,{"$f":"IF($I472>$D472,INDEX(AV$430:AV471,MATCH($D472,$G$430:$G471,0)),INDEX(AV472:AV$492,MATCH($D472,$G473:$G$492,0)))","v":1}]
[null,null,14.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I473)),ABS($F$430:$F$492-I473),0))","v":2},0,0,0,14,14,{"$f":"IF($I473>$D473,INDEX(K$430:K472,MATCH($D473,$G$430:$G472,0)),INDEX(K473:K$493,MATCH($D473,$G474:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I473>$D473,INDEX(L$430:L472,MATCH($D473,$G$430:$G472,0)),INDEX(L473:L$493,MATCH($D473,$G474:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I473>$D473,INDEX(M$430:M472,MATCH($D473,$G$430:$G472,0)),INDEX(M473:M$493,MATCH($D473,$G474:$G$492,0)))","v":"KONA"},{"$f":"IF($I473>$D473,INDEX(N$430:N472,MATCH($D473,$G$430:$G472,0)),INDEX(N473:N$493,MATCH($D473,$G474:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I473>$D473,INDEX(O$430:O472,MATCH($D473,$G$430:$G472,0)),INDEX(O473:O$493,MATCH($D473,$G474:$G$492,0)))","v":"2019"},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I473,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":8.3502018564449304E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I473,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11928.859794921329},{"$f":"IF($I473>$D473,INDEX(V$430:V472,MATCH($D473,$G$430:$G472,0)),INDEX(V473:V$492,MATCH($D473,$G474:$G$492,0)))","v":211060},{"$f":"IF($I473>$D473,INDEX(W$430:W472,MATCH($D473,$G$430:$G472,0)),INDEX(W473:W$492,MATCH($D473,$G474:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I473>$D473,INDEX(X$430:X472,MATCH($D473,$G$430:$G472,0)),INDEX(X473:X$492,MATCH($D473,$G474:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I473>$D473,INDEX(Y$430:Y472,MATCH($D473,$G$430:$G472,0)),INDEX(Y473:Y$492,MATCH($D473,$G474:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I473>$D473,INDEX(Z$430:Z472,MATCH($D473,$G$430:$G472,0)),INDEX(Z473:Z$492,MATCH($D473,$G474:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I474>$D474,INDEX(AD$430:AD472,MATCH($D474,$G$430:$G473,0)),INDEX(AD474:AD$492,MATCH($D474,$G475:$G$492,0)))","v":51},null,null,{"$f":"IF($I473>$D473,INDEX(AG$430:AG472,MATCH($D473,$G$430:$G472,0)),INDEX(AG473:AG$492,MATCH($D473,$G474:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P473+ROUND(W473/2,0),Brændstofpriser!$B$7:$B$65,0))*AD473/W473*0","v":0},null,null,null,null,null,{"$f":"IF($I473>$D473,INDEX(AN$430:AN472,MATCH($D473,$G$430:$G472,0)),INDEX(AN473:AN$492,MATCH($D473,$G474:$G$492,0)))","v":0.03},null,{"$f":"IF($I473>$D473,INDEX(AP$430:AP472,MATCH($D473,$G$430:$G472,0)),INDEX(AP473:AP$492,MATCH($D473,$G474:$G$492,0)))","v":558},{"$f":"IF($I473>$D473,INDEX(AQ$430:AQ472,MATCH($D473,$G$430:$G472,0)),INDEX(AQ473:AQ$492,MATCH($D473,$G474:$G$492,0)))","v":0},{"$f":"IF($I473>$D473,INDEX(AR$430:AR472,MATCH($D473,$G$430:$G472,0)),INDEX(AR473:AR$492,MATCH($D473,$G474:$G$492,0)))","v":4},{"$f":"IF($I473>$D473,INDEX(AS$430:AS472,MATCH($D473,$G$430:$G472,0)),INDEX(AS473:AS$492,MATCH($D473,$G474:$G$492,0)))","v":35000},null,null,{"$f":"IF($I473>$D473,INDEX(AV$430:AV472,MATCH($D473,$G$430:$G472,0)),INDEX(AV473:AV$492,MATCH($D473,$G474:$G$492,0)))","v":1}]
[null,null,14.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I474)),ABS($F$430:$F$492-I474),0))","v":2},0,0,0,14,14,{"$f":"IF($I474>$D474,INDEX(K$430:K473,MATCH($D474,$G$430:$G473,0)),INDEX(K474:K$493,MATCH($D474,$G475:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I474>$D474,INDEX(L$430:L473,MATCH($D474,$G$430:$G473,0)),INDEX(L474:L$493,MATCH($D474,$G475:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I474>$D474,INDEX(M$430:M473,MATCH($D474,$G$430:$G473,0)),INDEX(M474:M$493,MATCH($D474,$G475:$G$492,0)))","v":"LEAF"},{"$f":"IF($I474>$D474,INDEX(N$430:N473,MATCH($D474,$G$430:$G473,0)),INDEX(N474:N$493,MATCH($D474,$G475:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I474>$D474,INDEX(O$430:O473,MATCH($D474,$G$430:$G473,0)),INDEX(O474:O$493,MATCH($D474,$G475:$G$492,0)))","v":"2019"},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I474,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":8.3502018564449304E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I474,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11928.859794921329},{"$f":"IF($I474>$D474,INDEX(V$430:V473,MATCH($D474,$G$430:$G473,0)),INDEX(V474:V$492,MATCH($D474,$G475:$G$492,0)))","v":211060},{"$f":"IF($I474>$D474,INDEX(W$430:W473,MATCH($D474,$G$430:$G473,0)),INDEX(W474:W$492,MATCH($D474,$G475:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I474>$D474,INDEX(X$430:X473,MATCH($D474,$G$430:$G473,0)),INDEX(X474:X$492,MATCH($D474,$G475:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I474>$D474,INDEX(Y$430:Y473,MATCH($D474,$G$430:$G473,0)),INDEX(Y474:Y$492,MATCH($D474,$G475:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I474>$D474,INDEX(Z$430:Z473,MATCH($D474,$G$430:$G473,0)),INDEX(Z474:Z$492,MATCH($D474,$G475:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I474>$D474,INDEX(AD$430:AD473,MATCH($D474,$G$430:$G473,0)),INDEX(AD474:AD$492,MATCH($D474,$G475:$G$492,0)))","v":51},null,null,{"$f":"IF($I474>$D474,INDEX(AG$430:AG473,MATCH($D474,$G$430:$G473,0)),INDEX(AG474:AG$492,MATCH($D474,$G475:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P474+ROUND(W474/2,0),Brændstofpriser!$B$7:$B$65,0))*AD474/W474*0","v":0},null,null,null,null,null,{"$f":"IF($I474>$D474,INDEX(AN$430:AN473,MATCH($D474,$G$430:$G473,0)),INDEX(AN474:AN$492,MATCH($D474,$G475:$G$492,0)))","v":0.03},null,{"$f":"IF($I474>$D474,INDEX(AP$430:AP473,MATCH($D474,$G$430:$G473,0)),INDEX(AP474:AP$492,MATCH($D474,$G475:$G$492,0)))","v":558},{"$f":"IF($I474>$D474,INDEX(AQ$430:AQ473,MATCH($D474,$G$430:$G473,0)),INDEX(AQ474:AQ$492,MATCH($D474,$G475:$G$492,0)))","v":0},{"$f":"IF($I474>$D474,INDEX(AR$430:AR473,MATCH($D474,$G$430:$G473,0)),INDEX(AR474:AR$492,MATCH($D474,$G475:$G$492,0)))","v":4},{"$f":"IF($I474>$D474,INDEX(AS$430:AS473,MATCH($D474,$G$430:$G473,0)),INDEX(AS474:AS$492,MATCH($D474,$G475:$G$492,0)))","v":35000},null,null,{"$f":"IF($I474>$D474,INDEX(AV$430:AV473,MATCH($D474,$G$430:$G473,0)),INDEX(AV474:AV$492,MATCH($D474,$G475:$G$492,0)))","v":1}]
[null,null,15.1,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I475)),ABS($F$430:$F$492-I475),0))","v":2},0,0,0,15,15,{"$f":"IF($I475>$D475,INDEX(K$430:K474,MATCH($D475,$G$430:$G474,0)),INDEX(K475:K$493,MATCH($D475,$G476:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I475>$D475,INDEX(L$430:L474,MATCH($D475,$G$430:$G474,0)),INDEX(L475:L$493,MATCH($D475,$G476:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I475>$D475,INDEX(M$430:M474,MATCH($D475,$G$430:$G474,0)),INDEX(M475:M$493,MATCH($D475,$G476:$G$492,0)))","v":"ZOE"},{"$f":"IF($I475>$D475,INDEX(N$430:N474,MATCH($D475,$G$430:$G474,0)),INDEX(N475:N$493,MATCH($D475,$G476:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I475>$D475,INDEX(O$430:O474,MATCH($D475,$G$430:$G474,0)),INDEX(O475:O$493,MATCH($D475,$G476:$G$492,0)))","v":"2019"},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I475,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.4999274638299174E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I475,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11666.424879433058},{"$f":"IF($I475>$D475,INDEX(V$430:V474,MATCH($D475,$G$430:$G474,0)),INDEX(V475:V$492,MATCH($D475,$G476:$G$492,0)))","v":211060},{"$f":"IF($I475>$D475,INDEX(W$430:W474,MATCH($D475,$G$430:$G474,0)),INDEX(W475:W$492,MATCH($D475,$G476:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I475>$D475,INDEX(X$430:X474,MATCH($D475,$G$430:$G474,0)),INDEX(X475:X$492,MATCH($D475,$G476:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I475>$D475,INDEX(Y$430:Y474,MATCH($D475,$G$430:$G474,0)),INDEX(Y475:Y$492,MATCH($D475,$G476:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I475>$D475,INDEX(Z$430:Z474,MATCH($D475,$G$430:$G474,0)),INDEX(Z475:Z$492,MATCH($D475,$G476:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I475>$D475,INDEX(AD$430:AD474,MATCH($D475,$G$430:$G474,0)),INDEX(AD475:AD$492,MATCH($D475,$G476:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I475>$D475,INDEX(AG$430:AG474,MATCH($D475,$G$430:$G474,0)),INDEX(AG475:AG$492,MATCH($D475,$G476:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P475+ROUND(W475/2,0),Brændstofpriser!$B$7:$B$65,0))*AD475/W475*0","v":0},null,null,null,null,null,{"$f":"IF($I475>$D475,INDEX(AN$430:AN474,MATCH($D475,$G$430:$G474,0)),INDEX(AN475:AN$492,MATCH($D475,$G476:$G$492,0)))","v":0.03},null,{"$f":"IF($I475>$D475,INDEX(AP$430:AP474,MATCH($D475,$G$430:$G474,0)),INDEX(AP475:AP$492,MATCH($D475,$G476:$G$492,0)))","v":558},{"$f":"IF($I475>$D475,INDEX(AQ$430:AQ474,MATCH($D475,$G$430:$G474,0)),INDEX(AQ475:AQ$492,MATCH($D475,$G476:$G$492,0)))","v":0},{"$f":"IF($I475>$D475,INDEX(AR$430:AR474,MATCH($D475,$G$430:$G474,0)),INDEX(AR475:AR$492,MATCH($D475,$G476:$G$492,0)))","v":4},{"$f":"IF($I475>$D475,INDEX(AS$430:AS474,MATCH($D475,$G$430:$G474,0)),INDEX(AS475:AS$492,MATCH($D475,$G476:$G$492,0)))","v":35000},null,null,{"$f":"IF($I475>$D475,INDEX(AV$430:AV474,MATCH($D475,$G$430:$G474,0)),INDEX(AV475:AV$492,MATCH($D475,$G476:$G$492,0)))","v":1}]
[null,null,15.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I476)),ABS($F$430:$F$492-I476),0))","v":2},0,0,0,15,15,{"$f":"IF($I476>$D476,INDEX(K$430:K475,MATCH($D476,$G$430:$G475,0)),INDEX(K476:K$493,MATCH($D476,$G477:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I476>$D476,INDEX(L$430:L475,MATCH($D476,$G$430:$G475,0)),INDEX(L476:L$493,MATCH($D476,$G477:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I476>$D476,INDEX(M$430:M475,MATCH($D476,$G$430:$G475,0)),INDEX(M476:M$493,MATCH($D476,$G477:$G$492,0)))","v":"KONA"},{"$f":"IF($I476>$D476,INDEX(N$430:N475,MATCH($D476,$G$430:$G475,0)),INDEX(N476:N$493,MATCH($D476,$G477:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I476>$D476,INDEX(O$430:O475,MATCH($D476,$G$430:$G475,0)),INDEX(O476:O$493,MATCH($D476,$G477:$G$492,0)))","v":"2019"},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I476,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.4999274638299174E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I476,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11666.424879433058},{"$f":"IF($I476>$D476,INDEX(V$430:V475,MATCH($D476,$G$430:$G475,0)),INDEX(V476:V$492,MATCH($D476,$G477:$G$492,0)))","v":211060},{"$f":"IF($I476>$D476,INDEX(W$430:W475,MATCH($D476,$G$430:$G475,0)),INDEX(W476:W$492,MATCH($D476,$G477:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I476>$D476,INDEX(X$430:X475,MATCH($D476,$G$430:$G475,0)),INDEX(X476:X$492,MATCH($D476,$G477:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I476>$D476,INDEX(Y$430:Y475,MATCH($D476,$G$430:$G475,0)),INDEX(Y476:Y$492,MATCH($D476,$G477:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I476>$D476,INDEX(Z$430:Z475,MATCH($D476,$G$430:$G475,0)),INDEX(Z476:Z$492,MATCH($D476,$G477:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I477>$D477,INDEX(AD$430:AD475,MATCH($D477,$G$430:$G476,0)),INDEX(AD477:AD$492,MATCH($D477,$G478:$G$492,0)))","v":51},null,null,{"$f":"IF($I476>$D476,INDEX(AG$430:AG475,MATCH($D476,$G$430:$G475,0)),INDEX(AG476:AG$492,MATCH($D476,$G477:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P476+ROUND(W476/2,0),Brændstofpriser!$B$7:$B$65,0))*AD476/W476*0","v":0},null,null,null,null,null,{"$f":"IF($I476>$D476,INDEX(AN$430:AN475,MATCH($D476,$G$430:$G475,0)),INDEX(AN476:AN$492,MATCH($D476,$G477:$G$492,0)))","v":0.03},null,{"$f":"IF($I476>$D476,INDEX(AP$430:AP475,MATCH($D476,$G$430:$G475,0)),INDEX(AP476:AP$492,MATCH($D476,$G477:$G$492,0)))","v":558},{"$f":"IF($I476>$D476,INDEX(AQ$430:AQ475,MATCH($D476,$G$430:$G475,0)),INDEX(AQ476:AQ$492,MATCH($D476,$G477:$G$492,0)))","v":0},{"$f":"IF($I476>$D476,INDEX(AR$430:AR475,MATCH($D476,$G$430:$G475,0)),INDEX(AR476:AR$492,MATCH($D476,$G477:$G$492,0)))","v":4},{"$f":"IF($I476>$D476,INDEX(AS$430:AS475,MATCH($D476,$G$430:$G475,0)),INDEX(AS476:AS$492,MATCH($D476,$G477:$G$492,0)))","v":35000},null,null,{"$f":"IF($I476>$D476,INDEX(AV$430:AV475,MATCH($D476,$G$430:$G475,0)),INDEX(AV476:AV$492,MATCH($D476,$G477:$G$492,0)))","v":1}]
[null,null,15.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I477)),ABS($F$430:$F$492-I477),0))","v":2},0,0,0,15,15,{"$f":"IF($I477>$D477,INDEX(K$430:K476,MATCH($D477,$G$430:$G476,0)),INDEX(K477:K$493,MATCH($D477,$G478:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I477>$D477,INDEX(L$430:L476,MATCH($D477,$G$430:$G476,0)),INDEX(L477:L$493,MATCH($D477,$G478:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I477>$D477,INDEX(M$430:M476,MATCH($D477,$G$430:$G476,0)),INDEX(M477:M$493,MATCH($D477,$G478:$G$492,0)))","v":"LEAF"},{"$f":"IF($I477>$D477,INDEX(N$430:N476,MATCH($D477,$G$430:$G476,0)),INDEX(N477:N$493,MATCH($D477,$G478:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I477>$D477,INDEX(O$430:O476,MATCH($D477,$G$430:$G476,0)),INDEX(O477:O$493,MATCH($D477,$G478:$G$492,0)))","v":"2019"},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I477,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.4999274638299174E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I477,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11666.424879433058},{"$f":"IF($I477>$D477,INDEX(V$430:V476,MATCH($D477,$G$430:$G476,0)),INDEX(V477:V$492,MATCH($D477,$G478:$G$492,0)))","v":211060},{"$f":"IF($I477>$D477,INDEX(W$430:W476,MATCH($D477,$G$430:$G476,0)),INDEX(W477:W$492,MATCH($D477,$G478:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I477>$D477,INDEX(X$430:X476,MATCH($D477,$G$430:$G476,0)),INDEX(X477:X$492,MATCH($D477,$G478:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I477>$D477,INDEX(Y$430:Y476,MATCH($D477,$G$430:$G476,0)),INDEX(Y477:Y$492,MATCH($D477,$G478:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I477>$D477,INDEX(Z$430:Z476,MATCH($D477,$G$430:$G476,0)),INDEX(Z477:Z$492,MATCH($D477,$G478:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I477>$D477,INDEX(AD$430:AD476,MATCH($D477,$G$430:$G476,0)),INDEX(AD477:AD$492,MATCH($D477,$G478:$G$492,0)))","v":51},null,null,{"$f":"IF($I477>$D477,INDEX(AG$430:AG476,MATCH($D477,$G$430:$G476,0)),INDEX(AG477:AG$492,MATCH($D477,$G478:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P477+ROUND(W477/2,0),Brændstofpriser!$B$7:$B$65,0))*AD477/W477*0","v":0},null,null,null,null,null,{"$f":"IF($I477>$D477,INDEX(AN$430:AN476,MATCH($D477,$G$430:$G476,0)),INDEX(AN477:AN$492,MATCH($D477,$G478:$G$492,0)))","v":0.03},null,{"$f":"IF($I477>$D477,INDEX(AP$430:AP476,MATCH($D477,$G$430:$G476,0)),INDEX(AP477:AP$492,MATCH($D477,$G478:$G$492,0)))","v":558},{"$f":"IF($I477>$D477,INDEX(AQ$430:AQ476,MATCH($D477,$G$430:$G476,0)),INDEX(AQ477:AQ$492,MATCH($D477,$G478:$G$492,0)))","v":0},{"$f":"IF($I477>$D477,INDEX(AR$430:AR476,MATCH($D477,$G$430:$G476,0)),INDEX(AR477:AR$492,MATCH($D477,$G478:$G$492,0)))","v":4},{"$f":"IF($I477>$D477,INDEX(AS$430:AS476,MATCH($D477,$G$430:$G476,0)),INDEX(AS477:AS$492,MATCH($D477,$G478:$G$492,0)))","v":35000},null,null,{"$f":"IF($I477>$D477,INDEX(AV$430:AV476,MATCH($D477,$G$430:$G476,0)),INDEX(AV477:AV$492,MATCH($D477,$G478:$G$492,0)))","v":1}]
[null,null,16.100000000000001,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I478)),ABS($F$430:$F$492-I478),0))","v":2},0,0,0,16,16,{"$f":"IF($I478>$D478,INDEX(K$430:K477,MATCH($D478,$G$430:$G477,0)),INDEX(K478:K$493,MATCH($D478,$G479:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I478>$D478,INDEX(L$430:L477,MATCH($D478,$G$430:$G477,0)),INDEX(L478:L$493,MATCH($D478,$G479:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I478>$D478,INDEX(M$430:M477,MATCH($D478,$G$430:$G477,0)),INDEX(M478:M$493,MATCH($D478,$G479:$G$492,0)))","v":"ZOE"},{"$f":"IF($I478>$D478,INDEX(N$430:N477,MATCH($D478,$G$430:$G477,0)),INDEX(N478:N$493,MATCH($D478,$G479:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I478>$D478,INDEX(O$430:O477,MATCH($D478,$G$430:$G477,0)),INDEX(O478:O$493,MATCH($D478,$G479:$G$492,0)))","v":"2019"},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I478,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I478,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11409.763532085528},{"$f":"IF($I478>$D478,INDEX(V$430:V477,MATCH($D478,$G$430:$G477,0)),INDEX(V478:V$492,MATCH($D478,$G479:$G$492,0)))","v":211060},{"$f":"IF($I478>$D478,INDEX(W$430:W477,MATCH($D478,$G$430:$G477,0)),INDEX(W478:W$492,MATCH($D478,$G479:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I478>$D478,INDEX(X$430:X477,MATCH($D478,$G$430:$G477,0)),INDEX(X478:X$492,MATCH($D478,$G479:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I478>$D478,INDEX(Y$430:Y477,MATCH($D478,$G$430:$G477,0)),INDEX(Y478:Y$492,MATCH($D478,$G479:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I478>$D478,INDEX(Z$430:Z477,MATCH($D478,$G$430:$G477,0)),INDEX(Z478:Z$492,MATCH($D478,$G479:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I478>$D478,INDEX(AD$430:AD477,MATCH($D478,$G$430:$G477,0)),INDEX(AD478:AD$492,MATCH($D478,$G479:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I478>$D478,INDEX(AG$430:AG477,MATCH($D478,$G$430:$G477,0)),INDEX(AG478:AG$492,MATCH($D478,$G479:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P478+ROUND(W478/2,0),Brændstofpriser!$B$7:$B$65,0))*AD478/W478*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I478>$D478,INDEX(AN$430:AN477,MATCH($D478,$G$430:$G477,0)),INDEX(AN478:AN$492,MATCH($D478,$G479:$G$492,0)))","v":0.03},null,{"$f":"IF($I478>$D478,INDEX(AP$430:AP477,MATCH($D478,$G$430:$G477,0)),INDEX(AP478:AP$492,MATCH($D478,$G479:$G$492,0)))","v":558},{"$f":"IF($I478>$D478,INDEX(AQ$430:AQ477,MATCH($D478,$G$430:$G477,0)),INDEX(AQ478:AQ$492,MATCH($D478,$G479:$G$492,0)))","v":0},{"$f":"IF($I478>$D478,INDEX(AR$430:AR477,MATCH($D478,$G$430:$G477,0)),INDEX(AR478:AR$492,MATCH($D478,$G479:$G$492,0)))","v":4},{"$f":"IF($I478>$D478,INDEX(AS$430:AS477,MATCH($D478,$G$430:$G477,0)),INDEX(AS478:AS$492,MATCH($D478,$G479:$G$492,0)))","v":35000},null,null,{"$f":"IF($I478>$D478,INDEX(AV$430:AV477,MATCH($D478,$G$430:$G477,0)),INDEX(AV478:AV$492,MATCH($D478,$G479:$G$492,0)))","v":1}]
[null,null,16.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I479)),ABS($F$430:$F$492-I479),0))","v":2},0,0,0,16,16,{"$f":"IF($I479>$D479,INDEX(K$430:K478,MATCH($D479,$G$430:$G478,0)),INDEX(K479:K$493,MATCH($D479,$G480:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I479>$D479,INDEX(L$430:L478,MATCH($D479,$G$430:$G478,0)),INDEX(L479:L$493,MATCH($D479,$G480:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I479>$D479,INDEX(M$430:M478,MATCH($D479,$G$430:$G478,0)),INDEX(M479:M$493,MATCH($D479,$G480:$G$492,0)))","v":"KONA"},{"$f":"IF($I479>$D479,INDEX(N$430:N478,MATCH($D479,$G$430:$G478,0)),INDEX(N479:N$493,MATCH($D479,$G480:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I479>$D479,INDEX(O$430:O478,MATCH($D479,$G$430:$G478,0)),INDEX(O479:O$493,MATCH($D479,$G480:$G$492,0)))","v":"2019"},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I479,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I479,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11409.763532085528},{"$f":"IF($I479>$D479,INDEX(V$430:V478,MATCH($D479,$G$430:$G478,0)),INDEX(V479:V$492,MATCH($D479,$G480:$G$492,0)))","v":211060},{"$f":"IF($I479>$D479,INDEX(W$430:W478,MATCH($D479,$G$430:$G478,0)),INDEX(W479:W$492,MATCH($D479,$G480:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I479>$D479,INDEX(X$430:X478,MATCH($D479,$G$430:$G478,0)),INDEX(X479:X$492,MATCH($D479,$G480:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I479>$D479,INDEX(Y$430:Y478,MATCH($D479,$G$430:$G478,0)),INDEX(Y479:Y$492,MATCH($D479,$G480:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I479>$D479,INDEX(Z$430:Z478,MATCH($D479,$G$430:$G478,0)),INDEX(Z479:Z$492,MATCH($D479,$G480:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I480>$D480,INDEX(AD$430:AD478,MATCH($D480,$G$430:$G479,0)),INDEX(AD480:AD$492,MATCH($D480,$G481:$G$492,0)))","v":51},null,null,{"$f":"IF($I479>$D479,INDEX(AG$430:AG478,MATCH($D479,$G$430:$G478,0)),INDEX(AG479:AG$492,MATCH($D479,$G480:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P479+ROUND(W479/2,0),Brændstofpriser!$B$7:$B$65,0))*AD479/W479*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I479>$D479,INDEX(AN$430:AN478,MATCH($D479,$G$430:$G478,0)),INDEX(AN479:AN$492,MATCH($D479,$G480:$G$492,0)))","v":0.03},null,{"$f":"IF($I479>$D479,INDEX(AP$430:AP478,MATCH($D479,$G$430:$G478,0)),INDEX(AP479:AP$492,MATCH($D479,$G480:$G$492,0)))","v":558},{"$f":"IF($I479>$D479,INDEX(AQ$430:AQ478,MATCH($D479,$G$430:$G478,0)),INDEX(AQ479:AQ$492,MATCH($D479,$G480:$G$492,0)))","v":0},{"$f":"IF($I479>$D479,INDEX(AR$430:AR478,MATCH($D479,$G$430:$G478,0)),INDEX(AR479:AR$492,MATCH($D479,$G480:$G$492,0)))","v":4},{"$f":"IF($I479>$D479,INDEX(AS$430:AS478,MATCH($D479,$G$430:$G478,0)),INDEX(AS479:AS$492,MATCH($D479,$G480:$G$492,0)))","v":35000},null,null,{"$f":"IF($I479>$D479,INDEX(AV$430:AV478,MATCH($D479,$G$430:$G478,0)),INDEX(AV479:AV$492,MATCH($D479,$G480:$G$492,0)))","v":1}]
[null,null,16.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I480)),ABS($F$430:$F$492-I480),0))","v":2},0,0,0,16,16,{"$f":"IF($I480>$D480,INDEX(K$430:K479,MATCH($D480,$G$430:$G479,0)),INDEX(K480:K$493,MATCH($D480,$G481:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I480>$D480,INDEX(L$430:L479,MATCH($D480,$G$430:$G479,0)),INDEX(L480:L$493,MATCH($D480,$G481:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I480>$D480,INDEX(M$430:M479,MATCH($D480,$G$430:$G479,0)),INDEX(M480:M$493,MATCH($D480,$G481:$G$492,0)))","v":"LEAF"},{"$f":"IF($I480>$D480,INDEX(N$430:N479,MATCH($D480,$G$430:$G479,0)),INDEX(N480:N$493,MATCH($D480,$G481:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I480>$D480,INDEX(O$430:O479,MATCH($D480,$G$430:$G479,0)),INDEX(O480:O$493,MATCH($D480,$G481:$G$492,0)))","v":"2019"},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I480,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I480,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11409.763532085528},{"$f":"IF($I480>$D480,INDEX(V$430:V479,MATCH($D480,$G$430:$G479,0)),INDEX(V480:V$492,MATCH($D480,$G481:$G$492,0)))","v":211060},{"$f":"IF($I480>$D480,INDEX(W$430:W479,MATCH($D480,$G$430:$G479,0)),INDEX(W480:W$492,MATCH($D480,$G481:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I480>$D480,INDEX(X$430:X479,MATCH($D480,$G$430:$G479,0)),INDEX(X480:X$492,MATCH($D480,$G481:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I480>$D480,INDEX(Y$430:Y479,MATCH($D480,$G$430:$G479,0)),INDEX(Y480:Y$492,MATCH($D480,$G481:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I480>$D480,INDEX(Z$430:Z479,MATCH($D480,$G$430:$G479,0)),INDEX(Z480:Z$492,MATCH($D480,$G481:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I480>$D480,INDEX(AD$430:AD479,MATCH($D480,$G$430:$G479,0)),INDEX(AD480:AD$492,MATCH($D480,$G481:$G$492,0)))","v":51},null,null,{"$f":"IF($I480>$D480,INDEX(AG$430:AG479,MATCH($D480,$G$430:$G479,0)),INDEX(AG480:AG$492,MATCH($D480,$G481:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P480+ROUND(W480/2,0),Brændstofpriser!$B$7:$B$65,0))*AD480/W480*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I480>$D480,INDEX(AN$430:AN479,MATCH($D480,$G$430:$G479,0)),INDEX(AN480:AN$492,MATCH($D480,$G481:$G$492,0)))","v":0.03},null,{"$f":"IF($I480>$D480,INDEX(AP$430:AP479,MATCH($D480,$G$430:$G479,0)),INDEX(AP480:AP$492,MATCH($D480,$G481:$G$492,0)))","v":558},{"$f":"IF($I480>$D480,INDEX(AQ$430:AQ479,MATCH($D480,$G$430:$G479,0)),INDEX(AQ480:AQ$492,MATCH($D480,$G481:$G$492,0)))","v":0},{"$f":"IF($I480>$D480,INDEX(AR$430:AR479,MATCH($D480,$G$430:$G479,0)),INDEX(AR480:AR$492,MATCH($D480,$G481:$G$492,0)))","v":4},{"$f":"IF($I480>$D480,INDEX(AS$430:AS479,MATCH($D480,$G$430:$G479,0)),INDEX(AS480:AS$492,MATCH($D480,$G481:$G$492,0)))","v":35000},null,null,{"$f":"IF($I480>$D480,INDEX(AV$430:AV479,MATCH($D480,$G$430:$G479,0)),INDEX(AV480:AV$492,MATCH($D480,$G481:$G$492,0)))","v":1}]
[null,null,17.100000000000001,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I481)),ABS($F$430:$F$492-I481),0))","v":2},0,0,0,17,17,{"$f":"IF($I481>$D481,INDEX(K$430:K480,MATCH($D481,$G$430:$G480,0)),INDEX(K481:K$493,MATCH($D481,$G482:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I481>$D481,INDEX(L$430:L480,MATCH($D481,$G$430:$G480,0)),INDEX(L481:L$493,MATCH($D481,$G482:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I481>$D481,INDEX(M$430:M480,MATCH($D481,$G$430:$G480,0)),INDEX(M481:M$493,MATCH($D481,$G482:$G$492,0)))","v":"ZOE"},{"$f":"IF($I481>$D481,INDEX(N$430:N480,MATCH($D481,$G$430:$G480,0)),INDEX(N481:N$493,MATCH($D481,$G482:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I481>$D481,INDEX(O$430:O480,MATCH($D481,$G$430:$G480,0)),INDEX(O481:O$493,MATCH($D481,$G482:$G$492,0)))","v":"2019"},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I481,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I481,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11158.748734379649},{"$f":"IF($I481>$D481,INDEX(V$430:V480,MATCH($D481,$G$430:$G480,0)),INDEX(V481:V$492,MATCH($D481,$G482:$G$492,0)))","v":211060},{"$f":"IF($I481>$D481,INDEX(W$430:W480,MATCH($D481,$G$430:$G480,0)),INDEX(W481:W$492,MATCH($D481,$G482:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I481>$D481,INDEX(X$430:X480,MATCH($D481,$G$430:$G480,0)),INDEX(X481:X$492,MATCH($D481,$G482:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I481>$D481,INDEX(Y$430:Y480,MATCH($D481,$G$430:$G480,0)),INDEX(Y481:Y$492,MATCH($D481,$G482:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I481>$D481,INDEX(Z$430:Z480,MATCH($D481,$G$430:$G480,0)),INDEX(Z481:Z$492,MATCH($D481,$G482:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I481>$D481,INDEX(AD$430:AD480,MATCH($D481,$G$430:$G480,0)),INDEX(AD481:AD$492,MATCH($D481,$G482:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I481>$D481,INDEX(AG$430:AG480,MATCH($D481,$G$430:$G480,0)),INDEX(AG481:AG$492,MATCH($D481,$G482:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P481+ROUND(W481/2,0),Brændstofpriser!$B$7:$B$65,0))*AD481/W481*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I481>$D481,INDEX(AN$430:AN480,MATCH($D481,$G$430:$G480,0)),INDEX(AN481:AN$492,MATCH($D481,$G482:$G$492,0)))","v":0.03},null,{"$f":"IF($I481>$D481,INDEX(AP$430:AP480,MATCH($D481,$G$430:$G480,0)),INDEX(AP481:AP$492,MATCH($D481,$G482:$G$492,0)))","v":558},{"$f":"IF($I481>$D481,INDEX(AQ$430:AQ480,MATCH($D481,$G$430:$G480,0)),INDEX(AQ481:AQ$492,MATCH($D481,$G482:$G$492,0)))","v":0},{"$f":"IF($I481>$D481,INDEX(AR$430:AR480,MATCH($D481,$G$430:$G480,0)),INDEX(AR481:AR$492,MATCH($D481,$G482:$G$492,0)))","v":4},{"$f":"IF($I481>$D481,INDEX(AS$430:AS480,MATCH($D481,$G$430:$G480,0)),INDEX(AS481:AS$492,MATCH($D481,$G482:$G$492,0)))","v":35000},null,null,{"$f":"IF($I481>$D481,INDEX(AV$430:AV480,MATCH($D481,$G$430:$G480,0)),INDEX(AV481:AV$492,MATCH($D481,$G482:$G$492,0)))","v":1}]
[null,null,17.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I482)),ABS($F$430:$F$492-I482),0))","v":2},0,0,0,17,17,{"$f":"IF($I482>$D482,INDEX(K$430:K481,MATCH($D482,$G$430:$G481,0)),INDEX(K482:K$493,MATCH($D482,$G483:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I482>$D482,INDEX(L$430:L481,MATCH($D482,$G$430:$G481,0)),INDEX(L482:L$493,MATCH($D482,$G483:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I482>$D482,INDEX(M$430:M481,MATCH($D482,$G$430:$G481,0)),INDEX(M482:M$493,MATCH($D482,$G483:$G$492,0)))","v":"KONA"},{"$f":"IF($I482>$D482,INDEX(N$430:N481,MATCH($D482,$G$430:$G481,0)),INDEX(N482:N$493,MATCH($D482,$G483:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I482>$D482,INDEX(O$430:O481,MATCH($D482,$G$430:$G481,0)),INDEX(O482:O$493,MATCH($D482,$G483:$G$492,0)))","v":"2019"},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I482,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I482,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11158.748734379649},{"$f":"IF($I482>$D482,INDEX(V$430:V481,MATCH($D482,$G$430:$G481,0)),INDEX(V482:V$492,MATCH($D482,$G483:$G$492,0)))","v":211060},{"$f":"IF($I482>$D482,INDEX(W$430:W481,MATCH($D482,$G$430:$G481,0)),INDEX(W482:W$492,MATCH($D482,$G483:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I482>$D482,INDEX(X$430:X481,MATCH($D482,$G$430:$G481,0)),INDEX(X482:X$492,MATCH($D482,$G483:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I482>$D482,INDEX(Y$430:Y481,MATCH($D482,$G$430:$G481,0)),INDEX(Y482:Y$492,MATCH($D482,$G483:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I482>$D482,INDEX(Z$430:Z481,MATCH($D482,$G$430:$G481,0)),INDEX(Z482:Z$492,MATCH($D482,$G483:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I483>$D483,INDEX(AD$430:AD481,MATCH($D483,$G$430:$G482,0)),INDEX(AD483:AD$492,MATCH($D483,$G484:$G$492,0)))","v":51},null,null,{"$f":"IF($I482>$D482,INDEX(AG$430:AG481,MATCH($D482,$G$430:$G481,0)),INDEX(AG482:AG$492,MATCH($D482,$G483:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P482+ROUND(W482/2,0),Brændstofpriser!$B$7:$B$65,0))*AD482/W482*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I482>$D482,INDEX(AN$430:AN481,MATCH($D482,$G$430:$G481,0)),INDEX(AN482:AN$492,MATCH($D482,$G483:$G$492,0)))","v":0.03},null,{"$f":"IF($I482>$D482,INDEX(AP$430:AP481,MATCH($D482,$G$430:$G481,0)),INDEX(AP482:AP$492,MATCH($D482,$G483:$G$492,0)))","v":558},{"$f":"IF($I482>$D482,INDEX(AQ$430:AQ481,MATCH($D482,$G$430:$G481,0)),INDEX(AQ482:AQ$492,MATCH($D482,$G483:$G$492,0)))","v":0},{"$f":"IF($I482>$D482,INDEX(AR$430:AR481,MATCH($D482,$G$430:$G481,0)),INDEX(AR482:AR$492,MATCH($D482,$G483:$G$492,0)))","v":4},{"$f":"IF($I482>$D482,INDEX(AS$430:AS481,MATCH($D482,$G$430:$G481,0)),INDEX(AS482:AS$492,MATCH($D482,$G483:$G$492,0)))","v":35000},null,null,{"$f":"IF($I482>$D482,INDEX(AV$430:AV481,MATCH($D482,$G$430:$G481,0)),INDEX(AV482:AV$492,MATCH($D482,$G483:$G$492,0)))","v":1}]
[null,null,17.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I483)),ABS($F$430:$F$492-I483),0))","v":2},0,0,0,17,17,{"$f":"IF($I483>$D483,INDEX(K$430:K482,MATCH($D483,$G$430:$G482,0)),INDEX(K483:K$493,MATCH($D483,$G484:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I483>$D483,INDEX(L$430:L482,MATCH($D483,$G$430:$G482,0)),INDEX(L483:L$493,MATCH($D483,$G484:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I483>$D483,INDEX(M$430:M482,MATCH($D483,$G$430:$G482,0)),INDEX(M483:M$493,MATCH($D483,$G484:$G$492,0)))","v":"LEAF"},{"$f":"IF($I483>$D483,INDEX(N$430:N482,MATCH($D483,$G$430:$G482,0)),INDEX(N483:N$493,MATCH($D483,$G484:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I483>$D483,INDEX(O$430:O482,MATCH($D483,$G$430:$G482,0)),INDEX(O483:O$493,MATCH($D483,$G484:$G$492,0)))","v":"2019"},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I483,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I483,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":11158.748734379649},{"$f":"IF($I483>$D483,INDEX(V$430:V482,MATCH($D483,$G$430:$G482,0)),INDEX(V483:V$492,MATCH($D483,$G484:$G$492,0)))","v":211060},{"$f":"IF($I483>$D483,INDEX(W$430:W482,MATCH($D483,$G$430:$G482,0)),INDEX(W483:W$492,MATCH($D483,$G484:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I483>$D483,INDEX(X$430:X482,MATCH($D483,$G$430:$G482,0)),INDEX(X483:X$492,MATCH($D483,$G484:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I483>$D483,INDEX(Y$430:Y482,MATCH($D483,$G$430:$G482,0)),INDEX(Y483:Y$492,MATCH($D483,$G484:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I483>$D483,INDEX(Z$430:Z482,MATCH($D483,$G$430:$G482,0)),INDEX(Z483:Z$492,MATCH($D483,$G484:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I483>$D483,INDEX(AD$430:AD482,MATCH($D483,$G$430:$G482,0)),INDEX(AD483:AD$492,MATCH($D483,$G484:$G$492,0)))","v":51},null,null,{"$f":"IF($I483>$D483,INDEX(AG$430:AG482,MATCH($D483,$G$430:$G482,0)),INDEX(AG483:AG$492,MATCH($D483,$G484:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P483+ROUND(W483/2,0),Brændstofpriser!$B$7:$B$65,0))*AD483/W483*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I483>$D483,INDEX(AN$430:AN482,MATCH($D483,$G$430:$G482,0)),INDEX(AN483:AN$492,MATCH($D483,$G484:$G$492,0)))","v":0.03},null,{"$f":"IF($I483>$D483,INDEX(AP$430:AP482,MATCH($D483,$G$430:$G482,0)),INDEX(AP483:AP$492,MATCH($D483,$G484:$G$492,0)))","v":558},{"$f":"IF($I483>$D483,INDEX(AQ$430:AQ482,MATCH($D483,$G$430:$G482,0)),INDEX(AQ483:AQ$492,MATCH($D483,$G484:$G$492,0)))","v":0},{"$f":"IF($I483>$D483,INDEX(AR$430:AR482,MATCH($D483,$G$430:$G482,0)),INDEX(AR483:AR$492,MATCH($D483,$G484:$G$492,0)))","v":4},{"$f":"IF($I483>$D483,INDEX(AS$430:AS482,MATCH($D483,$G$430:$G482,0)),INDEX(AS483:AS$492,MATCH($D483,$G484:$G$492,0)))","v":35000},null,null,{"$f":"IF($I483>$D483,INDEX(AV$430:AV482,MATCH($D483,$G$430:$G482,0)),INDEX(AV483:AV$492,MATCH($D483,$G484:$G$492,0)))","v":1}]
[null,null,18.100000000000001,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I484)),ABS($F$430:$F$492-I484),0))","v":2},0,0,0,18,18,{"$f":"IF($I484>$D484,INDEX(K$430:K483,MATCH($D484,$G$430:$G483,0)),INDEX(K484:K$493,MATCH($D484,$G485:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I484>$D484,INDEX(L$430:L483,MATCH($D484,$G$430:$G483,0)),INDEX(L484:L$493,MATCH($D484,$G485:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I484>$D484,INDEX(M$430:M483,MATCH($D484,$G$430:$G483,0)),INDEX(M484:M$493,MATCH($D484,$G485:$G$492,0)))","v":"ZOE"},{"$f":"IF($I484>$D484,INDEX(N$430:N483,MATCH($D484,$G$430:$G483,0)),INDEX(N484:N$493,MATCH($D484,$G485:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I484>$D484,INDEX(O$430:O483,MATCH($D484,$G$430:$G483,0)),INDEX(O484:O$493,MATCH($D484,$G485:$G$492,0)))","v":"2019"},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I484,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.2739768786669891E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I484,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10913.256262223296},{"$f":"IF($I484>$D484,INDEX(V$430:V483,MATCH($D484,$G$430:$G483,0)),INDEX(V484:V$492,MATCH($D484,$G485:$G$492,0)))","v":211060},{"$f":"IF($I484>$D484,INDEX(W$430:W483,MATCH($D484,$G$430:$G483,0)),INDEX(W484:W$492,MATCH($D484,$G485:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I484>$D484,INDEX(X$430:X483,MATCH($D484,$G$430:$G483,0)),INDEX(X484:X$492,MATCH($D484,$G485:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I484>$D484,INDEX(Y$430:Y483,MATCH($D484,$G$430:$G483,0)),INDEX(Y484:Y$492,MATCH($D484,$G485:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I484>$D484,INDEX(Z$430:Z483,MATCH($D484,$G$430:$G483,0)),INDEX(Z484:Z$492,MATCH($D484,$G485:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I484>$D484,INDEX(AD$430:AD483,MATCH($D484,$G$430:$G483,0)),INDEX(AD484:AD$492,MATCH($D484,$G485:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I484>$D484,INDEX(AG$430:AG483,MATCH($D484,$G$430:$G483,0)),INDEX(AG484:AG$492,MATCH($D484,$G485:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P484+ROUND(W484/2,0),Brændstofpriser!$B$7:$B$65,0))*AD484/W484*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I484>$D484,INDEX(AN$430:AN483,MATCH($D484,$G$430:$G483,0)),INDEX(AN484:AN$492,MATCH($D484,$G485:$G$492,0)))","v":0.03},null,{"$f":"IF($I484>$D484,INDEX(AP$430:AP483,MATCH($D484,$G$430:$G483,0)),INDEX(AP484:AP$492,MATCH($D484,$G485:$G$492,0)))","v":558},{"$f":"IF($I484>$D484,INDEX(AQ$430:AQ483,MATCH($D484,$G$430:$G483,0)),INDEX(AQ484:AQ$492,MATCH($D484,$G485:$G$492,0)))","v":0},{"$f":"IF($I484>$D484,INDEX(AR$430:AR483,MATCH($D484,$G$430:$G483,0)),INDEX(AR484:AR$492,MATCH($D484,$G485:$G$492,0)))","v":4},{"$f":"IF($I484>$D484,INDEX(AS$430:AS483,MATCH($D484,$G$430:$G483,0)),INDEX(AS484:AS$492,MATCH($D484,$G485:$G$492,0)))","v":35000},null,null,{"$f":"IF($I484>$D484,INDEX(AV$430:AV483,MATCH($D484,$G$430:$G483,0)),INDEX(AV484:AV$492,MATCH($D484,$G485:$G$492,0)))","v":1}]
[null,null,18.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I485)),ABS($F$430:$F$492-I485),0))","v":2},0,0,0,18,18,{"$f":"IF($I485>$D485,INDEX(K$430:K484,MATCH($D485,$G$430:$G484,0)),INDEX(K485:K$493,MATCH($D485,$G486:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I485>$D485,INDEX(L$430:L484,MATCH($D485,$G$430:$G484,0)),INDEX(L485:L$493,MATCH($D485,$G486:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I485>$D485,INDEX(M$430:M484,MATCH($D485,$G$430:$G484,0)),INDEX(M485:M$493,MATCH($D485,$G486:$G$492,0)))","v":"KONA"},{"$f":"IF($I485>$D485,INDEX(N$430:N484,MATCH($D485,$G$430:$G484,0)),INDEX(N485:N$493,MATCH($D485,$G486:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I485>$D485,INDEX(O$430:O484,MATCH($D485,$G$430:$G484,0)),INDEX(O485:O$493,MATCH($D485,$G486:$G$492,0)))","v":"2019"},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I485,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.2739768786669891E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I485,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10913.256262223296},{"$f":"IF($I485>$D485,INDEX(V$430:V484,MATCH($D485,$G$430:$G484,0)),INDEX(V485:V$492,MATCH($D485,$G486:$G$492,0)))","v":211060},{"$f":"IF($I485>$D485,INDEX(W$430:W484,MATCH($D485,$G$430:$G484,0)),INDEX(W485:W$492,MATCH($D485,$G486:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I485>$D485,INDEX(X$430:X484,MATCH($D485,$G$430:$G484,0)),INDEX(X485:X$492,MATCH($D485,$G486:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I485>$D485,INDEX(Y$430:Y484,MATCH($D485,$G$430:$G484,0)),INDEX(Y485:Y$492,MATCH($D485,$G486:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I485>$D485,INDEX(Z$430:Z484,MATCH($D485,$G$430:$G484,0)),INDEX(Z485:Z$492,MATCH($D485,$G486:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I486>$D486,INDEX(AD$430:AD484,MATCH($D486,$G$430:$G485,0)),INDEX(AD486:AD$492,MATCH($D486,$G487:$G$492,0)))","v":51},null,null,{"$f":"IF($I485>$D485,INDEX(AG$430:AG484,MATCH($D485,$G$430:$G484,0)),INDEX(AG485:AG$492,MATCH($D485,$G486:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P485+ROUND(W485/2,0),Brændstofpriser!$B$7:$B$65,0))*AD485/W485*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I485>$D485,INDEX(AN$430:AN484,MATCH($D485,$G$430:$G484,0)),INDEX(AN485:AN$492,MATCH($D485,$G486:$G$492,0)))","v":0.03},null,{"$f":"IF($I485>$D485,INDEX(AP$430:AP484,MATCH($D485,$G$430:$G484,0)),INDEX(AP485:AP$492,MATCH($D485,$G486:$G$492,0)))","v":558},{"$f":"IF($I485>$D485,INDEX(AQ$430:AQ484,MATCH($D485,$G$430:$G484,0)),INDEX(AQ485:AQ$492,MATCH($D485,$G486:$G$492,0)))","v":0},{"$f":"IF($I485>$D485,INDEX(AR$430:AR484,MATCH($D485,$G$430:$G484,0)),INDEX(AR485:AR$492,MATCH($D485,$G486:$G$492,0)))","v":4},{"$f":"IF($I485>$D485,INDEX(AS$430:AS484,MATCH($D485,$G$430:$G484,0)),INDEX(AS485:AS$492,MATCH($D485,$G486:$G$492,0)))","v":35000},null,null,{"$f":"IF($I485>$D485,INDEX(AV$430:AV484,MATCH($D485,$G$430:$G484,0)),INDEX(AV485:AV$492,MATCH($D485,$G486:$G$492,0)))","v":1}]
[null,null,18.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I486)),ABS($F$430:$F$492-I486),0))","v":2},0,0,0,18,18,{"$f":"IF($I486>$D486,INDEX(K$430:K485,MATCH($D486,$G$430:$G485,0)),INDEX(K486:K$493,MATCH($D486,$G487:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I486>$D486,INDEX(L$430:L485,MATCH($D486,$G$430:$G485,0)),INDEX(L486:L$493,MATCH($D486,$G487:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I486>$D486,INDEX(M$430:M485,MATCH($D486,$G$430:$G485,0)),INDEX(M486:M$493,MATCH($D486,$G487:$G$492,0)))","v":"LEAF"},{"$f":"IF($I486>$D486,INDEX(N$430:N485,MATCH($D486,$G$430:$G485,0)),INDEX(N486:N$493,MATCH($D486,$G487:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I486>$D486,INDEX(O$430:O485,MATCH($D486,$G$430:$G485,0)),INDEX(O486:O$493,MATCH($D486,$G487:$G$492,0)))","v":"2019"},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I486,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.2739768786669891E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I486,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10913.256262223296},{"$f":"IF($I486>$D486,INDEX(V$430:V485,MATCH($D486,$G$430:$G485,0)),INDEX(V486:V$492,MATCH($D486,$G487:$G$492,0)))","v":211060},{"$f":"IF($I486>$D486,INDEX(W$430:W485,MATCH($D486,$G$430:$G485,0)),INDEX(W486:W$492,MATCH($D486,$G487:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I486>$D486,INDEX(X$430:X485,MATCH($D486,$G$430:$G485,0)),INDEX(X486:X$492,MATCH($D486,$G487:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I486>$D486,INDEX(Y$430:Y485,MATCH($D486,$G$430:$G485,0)),INDEX(Y486:Y$492,MATCH($D486,$G487:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I486>$D486,INDEX(Z$430:Z485,MATCH($D486,$G$430:$G485,0)),INDEX(Z486:Z$492,MATCH($D486,$G487:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I486>$D486,INDEX(AD$430:AD485,MATCH($D486,$G$430:$G485,0)),INDEX(AD486:AD$492,MATCH($D486,$G487:$G$492,0)))","v":51},null,null,{"$f":"IF($I486>$D486,INDEX(AG$430:AG485,MATCH($D486,$G$430:$G485,0)),INDEX(AG486:AG$492,MATCH($D486,$G487:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P486+ROUND(W486/2,0),Brændstofpriser!$B$7:$B$65,0))*AD486/W486*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I486>$D486,INDEX(AN$430:AN485,MATCH($D486,$G$430:$G485,0)),INDEX(AN486:AN$492,MATCH($D486,$G487:$G$492,0)))","v":0.03},null,{"$f":"IF($I486>$D486,INDEX(AP$430:AP485,MATCH($D486,$G$430:$G485,0)),INDEX(AP486:AP$492,MATCH($D486,$G487:$G$492,0)))","v":558},{"$f":"IF($I486>$D486,INDEX(AQ$430:AQ485,MATCH($D486,$G$430:$G485,0)),INDEX(AQ486:AQ$492,MATCH($D486,$G487:$G$492,0)))","v":0},{"$f":"IF($I486>$D486,INDEX(AR$430:AR485,MATCH($D486,$G$430:$G485,0)),INDEX(AR486:AR$492,MATCH($D486,$G487:$G$492,0)))","v":4},{"$f":"IF($I486>$D486,INDEX(AS$430:AS485,MATCH($D486,$G$430:$G485,0)),INDEX(AS486:AS$492,MATCH($D486,$G487:$G$492,0)))","v":35000},null,null,{"$f":"IF($I486>$D486,INDEX(AV$430:AV485,MATCH($D486,$G$430:$G485,0)),INDEX(AV486:AV$492,MATCH($D486,$G487:$G$492,0)))","v":1}]
[null,null,19.100000000000001,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I487)),ABS($F$430:$F$492-I487),0))","v":2},0,0,0,19,19,{"$f":"IF($I487>$D487,INDEX(K$430:K486,MATCH($D487,$G$430:$G486,0)),INDEX(K487:K$493,MATCH($D487,$G488:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I487>$D487,INDEX(L$430:L486,MATCH($D487,$G$430:$G486,0)),INDEX(L487:L$493,MATCH($D487,$G488:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I487>$D487,INDEX(M$430:M486,MATCH($D487,$G$430:$G486,0)),INDEX(M487:M$493,MATCH($D487,$G488:$G$492,0)))","v":"ZOE"},{"$f":"IF($I487>$D487,INDEX(N$430:N486,MATCH($D487,$G$430:$G486,0)),INDEX(N487:N$493,MATCH($D487,$G488:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I487>$D487,INDEX(O$430:O486,MATCH($D487,$G$430:$G486,0)),INDEX(O487:O$493,MATCH($D487,$G488:$G$492,0)))","v":"2019"},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I487,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I487,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10673.164624454383},{"$f":"IF($I487>$D487,INDEX(V$430:V486,MATCH($D487,$G$430:$G486,0)),INDEX(V487:V$492,MATCH($D487,$G488:$G$492,0)))","v":211060},{"$f":"IF($I487>$D487,INDEX(W$430:W486,MATCH($D487,$G$430:$G486,0)),INDEX(W487:W$492,MATCH($D487,$G488:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I487>$D487,INDEX(X$430:X486,MATCH($D487,$G$430:$G486,0)),INDEX(X487:X$492,MATCH($D487,$G488:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I487>$D487,INDEX(Y$430:Y486,MATCH($D487,$G$430:$G486,0)),INDEX(Y487:Y$492,MATCH($D487,$G488:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I487>$D487,INDEX(Z$430:Z486,MATCH($D487,$G$430:$G486,0)),INDEX(Z487:Z$492,MATCH($D487,$G488:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I487>$D487,INDEX(AD$430:AD486,MATCH($D487,$G$430:$G486,0)),INDEX(AD487:AD$492,MATCH($D487,$G488:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I487>$D487,INDEX(AG$430:AG486,MATCH($D487,$G$430:$G486,0)),INDEX(AG487:AG$492,MATCH($D487,$G488:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P487+ROUND(W487/2,0),Brændstofpriser!$B$7:$B$65,0))*AD487/W487*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I487>$D487,INDEX(AN$430:AN486,MATCH($D487,$G$430:$G486,0)),INDEX(AN487:AN$492,MATCH($D487,$G488:$G$492,0)))","v":0.03},null,{"$f":"IF($I487>$D487,INDEX(AP$430:AP486,MATCH($D487,$G$430:$G486,0)),INDEX(AP487:AP$492,MATCH($D487,$G488:$G$492,0)))","v":558},{"$f":"IF($I487>$D487,INDEX(AQ$430:AQ486,MATCH($D487,$G$430:$G486,0)),INDEX(AQ487:AQ$492,MATCH($D487,$G488:$G$492,0)))","v":0},{"$f":"IF($I487>$D487,INDEX(AR$430:AR486,MATCH($D487,$G$430:$G486,0)),INDEX(AR487:AR$492,MATCH($D487,$G488:$G$492,0)))","v":4},{"$f":"IF($I487>$D487,INDEX(AS$430:AS486,MATCH($D487,$G$430:$G486,0)),INDEX(AS487:AS$492,MATCH($D487,$G488:$G$492,0)))","v":35000},null,null,{"$f":"IF($I487>$D487,INDEX(AV$430:AV486,MATCH($D487,$G$430:$G486,0)),INDEX(AV487:AV$492,MATCH($D487,$G488:$G$492,0)))","v":1}]
[null,null,19.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I488)),ABS($F$430:$F$492-I488),0))","v":2},0,0,0,19,19,{"$f":"IF($I488>$D488,INDEX(K$430:K487,MATCH($D488,$G$430:$G487,0)),INDEX(K488:K$493,MATCH($D488,$G489:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I488>$D488,INDEX(L$430:L487,MATCH($D488,$G$430:$G487,0)),INDEX(L488:L$493,MATCH($D488,$G489:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I488>$D488,INDEX(M$430:M487,MATCH($D488,$G$430:$G487,0)),INDEX(M488:M$493,MATCH($D488,$G489:$G$492,0)))","v":"KONA"},{"$f":"IF($I488>$D488,INDEX(N$430:N487,MATCH($D488,$G$430:$G487,0)),INDEX(N488:N$493,MATCH($D488,$G489:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I488>$D488,INDEX(O$430:O487,MATCH($D488,$G$430:$G487,0)),INDEX(O488:O$493,MATCH($D488,$G489:$G$492,0)))","v":"2019"},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I488,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I488,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10673.164624454383},{"$f":"IF($I488>$D488,INDEX(V$430:V487,MATCH($D488,$G$430:$G487,0)),INDEX(V488:V$492,MATCH($D488,$G489:$G$492,0)))","v":211060},{"$f":"IF($I488>$D488,INDEX(W$430:W487,MATCH($D488,$G$430:$G487,0)),INDEX(W488:W$492,MATCH($D488,$G489:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I488>$D488,INDEX(X$430:X487,MATCH($D488,$G$430:$G487,0)),INDEX(X488:X$492,MATCH($D488,$G489:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I488>$D488,INDEX(Y$430:Y487,MATCH($D488,$G$430:$G487,0)),INDEX(Y488:Y$492,MATCH($D488,$G489:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I488>$D488,INDEX(Z$430:Z487,MATCH($D488,$G$430:$G487,0)),INDEX(Z488:Z$492,MATCH($D488,$G489:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I489>$D489,INDEX(AD$430:AD487,MATCH($D489,$G$430:$G488,0)),INDEX(AD489:AD$492,MATCH($D489,$G490:$G$492,0)))","v":51},null,null,{"$f":"IF($I488>$D488,INDEX(AG$430:AG487,MATCH($D488,$G$430:$G487,0)),INDEX(AG488:AG$492,MATCH($D488,$G489:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P488+ROUND(W488/2,0),Brændstofpriser!$B$7:$B$65,0))*AD488/W488*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I488>$D488,INDEX(AN$430:AN487,MATCH($D488,$G$430:$G487,0)),INDEX(AN488:AN$492,MATCH($D488,$G489:$G$492,0)))","v":0.03},null,{"$f":"IF($I488>$D488,INDEX(AP$430:AP487,MATCH($D488,$G$430:$G487,0)),INDEX(AP488:AP$492,MATCH($D488,$G489:$G$492,0)))","v":558},{"$f":"IF($I488>$D488,INDEX(AQ$430:AQ487,MATCH($D488,$G$430:$G487,0)),INDEX(AQ488:AQ$492,MATCH($D488,$G489:$G$492,0)))","v":0},{"$f":"IF($I488>$D488,INDEX(AR$430:AR487,MATCH($D488,$G$430:$G487,0)),INDEX(AR488:AR$492,MATCH($D488,$G489:$G$492,0)))","v":4},{"$f":"IF($I488>$D488,INDEX(AS$430:AS487,MATCH($D488,$G$430:$G487,0)),INDEX(AS488:AS$492,MATCH($D488,$G489:$G$492,0)))","v":35000},null,null,{"$f":"IF($I488>$D488,INDEX(AV$430:AV487,MATCH($D488,$G$430:$G487,0)),INDEX(AV488:AV$492,MATCH($D488,$G489:$G$492,0)))","v":1}]
[null,null,19.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I489)),ABS($F$430:$F$492-I489),0))","v":2},0,0,0,19,19,{"$f":"IF($I489>$D489,INDEX(K$430:K488,MATCH($D489,$G$430:$G488,0)),INDEX(K489:K$493,MATCH($D489,$G490:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I489>$D489,INDEX(L$430:L488,MATCH($D489,$G$430:$G488,0)),INDEX(L489:L$493,MATCH($D489,$G490:$G$492,0)))","v":"NISSAN"},{"$f":"IF($I489>$D489,INDEX(M$430:M488,MATCH($D489,$G$430:$G488,0)),INDEX(M489:M$493,MATCH($D489,$G490:$G$492,0)))","v":"LEAF"},{"$f":"IF($I489>$D489,INDEX(N$430:N488,MATCH($D489,$G$430:$G488,0)),INDEX(N489:N$493,MATCH($D489,$G490:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I489>$D489,INDEX(O$430:O488,MATCH($D489,$G$430:$G488,0)),INDEX(O489:O$493,MATCH($D489,$G490:$G$492,0)))","v":"2019"},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I489,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I489,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10673.164624454383},{"$f":"IF($I489>$D489,INDEX(V$430:V488,MATCH($D489,$G$430:$G488,0)),INDEX(V489:V$492,MATCH($D489,$G490:$G$492,0)))","v":211060},{"$f":"IF($I489>$D489,INDEX(W$430:W488,MATCH($D489,$G$430:$G488,0)),INDEX(W489:W$492,MATCH($D489,$G490:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I489>$D489,INDEX(X$430:X488,MATCH($D489,$G$430:$G488,0)),INDEX(X489:X$492,MATCH($D489,$G490:$G$492,0)))","v":247443.31034482759},{"$f":"IF($I489>$D489,INDEX(Y$430:Y488,MATCH($D489,$G$430:$G488,0)),INDEX(Y489:Y$492,MATCH($D489,$G490:$G$492,0)))","v":61860.827586206899},{"$f":"IF($I489>$D489,INDEX(Z$430:Z488,MATCH($D489,$G$430:$G488,0)),INDEX(Z489:Z$492,MATCH($D489,$G490:$G$492,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I489>$D489,INDEX(AD$430:AD488,MATCH($D489,$G$430:$G488,0)),INDEX(AD489:AD$492,MATCH($D489,$G490:$G$492,0)))","v":51},null,null,{"$f":"IF($I489>$D489,INDEX(AG$430:AG488,MATCH($D489,$G$430:$G488,0)),INDEX(AG489:AG$492,MATCH($D489,$G490:$G$492,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P489+ROUND(W489/2,0),Brændstofpriser!$B$7:$B$65,0))*AD489/W489*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I489>$D489,INDEX(AN$430:AN488,MATCH($D489,$G$430:$G488,0)),INDEX(AN489:AN$492,MATCH($D489,$G490:$G$492,0)))","v":0.03},null,{"$f":"IF($I489>$D489,INDEX(AP$430:AP488,MATCH($D489,$G$430:$G488,0)),INDEX(AP489:AP$492,MATCH($D489,$G490:$G$492,0)))","v":558},{"$f":"IF($I489>$D489,INDEX(AQ$430:AQ488,MATCH($D489,$G$430:$G488,0)),INDEX(AQ489:AQ$492,MATCH($D489,$G490:$G$492,0)))","v":0},{"$f":"IF($I489>$D489,INDEX(AR$430:AR488,MATCH($D489,$G$430:$G488,0)),INDEX(AR489:AR$492,MATCH($D489,$G490:$G$492,0)))","v":4},{"$f":"IF($I489>$D489,INDEX(AS$430:AS488,MATCH($D489,$G$430:$G488,0)),INDEX(AS489:AS$492,MATCH($D489,$G490:$G$492,0)))","v":35000},null,null,{"$f":"IF($I489>$D489,INDEX(AV$430:AV488,MATCH($D489,$G$430:$G488,0)),INDEX(AV489:AV$492,MATCH($D489,$G490:$G$492,0)))","v":1}]
[null,null,20.100000000000001,2.1,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I490)),ABS($F$430:$F$492-I490),0))","v":2},0,0,0,20,20,{"$f":"IF($I490>$D490,INDEX(K$430:K489,MATCH($D490,$G$430:$G489,0)),INDEX(K490:K$493,MATCH($D490,$G491:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I490>$D490,INDEX(L$430:L489,MATCH($D490,$G$430:$G489,0)),INDEX(L490:L$493,MATCH($D490,$G491:$G$492,0)))","v":"RENAULT"},{"$f":"IF($I490>$D490,INDEX(M$430:M489,MATCH($D490,$G$430:$G489,0)),INDEX(M490:M$493,MATCH($D490,$G491:$G$492,0)))","v":"ZOE"},{"$f":"IF($I490>$D490,INDEX(N$430:N489,MATCH($D490,$G$430:$G489,0)),INDEX(N490:N$493,MATCH($D490,$G491:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I490>$D490,INDEX(O$430:O489,MATCH($D490,$G$430:$G489,0)),INDEX(O490:O$493,MATCH($D490,$G491:$G$492,0)))","v":"2019"},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I490,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.1315065008149172E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I490,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10438.355002716389},{"$f":"IF($I490>$D490,INDEX(V$430:V489,MATCH($D490,$G$430:$G489,0)),INDEX(V490:V$492,MATCH($D490,$G491:$G$492,0)))","v":211060},{"$f":"IF($I490>$D490,INDEX(W$430:W489,MATCH($D490,$G$430:$G489,0)),INDEX(W490:W$492,MATCH($D490,$G491:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I490>$D490,INDEX(X$430:X489,MATCH($D490,$G$430:$G489,0)),INDEX(X490:X$492,MATCH($D490,$G491:$G$492,0)))","v":191644.13793103449},{"$f":"IF($I490>$D490,INDEX(Y$430:Y489,MATCH($D490,$G$430:$G489,0)),INDEX(Y490:Y$492,MATCH($D490,$G491:$G$492,0)))","v":47911.034482758623},{"$f":"IF($I490>$D490,INDEX(Z$430:Z489,MATCH($D490,$G$430:$G489,0)),INDEX(Z490:Z$492,MATCH($D490,$G491:$G$492,0)))","v":0},null,0.17699999999999999,null,{"$f":"IF($I490>$D490,INDEX(AD$430:AD489,MATCH($D490,$G$430:$G489,0)),INDEX(AD490:AD$492,MATCH($D490,$G491:$G$492,0)))","v":68.099999999999994},null,null,{"$f":"IF($I490>$D490,INDEX(AG$430:AG489,MATCH($D490,$G$430:$G489,0)),INDEX(AG490:AG$492,MATCH($D490,$G491:$G$492,0)))","v":0.17699999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P490+ROUND(W490/2,0),Brændstofpriser!$B$7:$B$65,0))*AD490/W490*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I490>$D490,INDEX(AN$430:AN489,MATCH($D490,$G$430:$G489,0)),INDEX(AN490:AN$492,MATCH($D490,$G491:$G$492,0)))","v":0.03},null,{"$f":"IF($I490>$D490,INDEX(AP$430:AP489,MATCH($D490,$G$430:$G489,0)),INDEX(AP490:AP$492,MATCH($D490,$G491:$G$492,0)))","v":558},{"$f":"IF($I490>$D490,INDEX(AQ$430:AQ489,MATCH($D490,$G$430:$G489,0)),INDEX(AQ490:AQ$492,MATCH($D490,$G491:$G$492,0)))","v":0},{"$f":"IF($I490>$D490,INDEX(AR$430:AR489,MATCH($D490,$G$430:$G489,0)),INDEX(AR490:AR$492,MATCH($D490,$G491:$G$492,0)))","v":4},{"$f":"IF($I490>$D490,INDEX(AS$430:AS489,MATCH($D490,$G$430:$G489,0)),INDEX(AS490:AS$492,MATCH($D490,$G491:$G$492,0)))","v":35000},null,null,{"$f":"IF($I490>$D490,INDEX(AV$430:AV489,MATCH($D490,$G$430:$G489,0)),INDEX(AV490:AV$492,MATCH($D490,$G491:$G$492,0)))","v":1}]
[null,null,20.2,2.2000000000000002,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I491)),ABS($F$430:$F$492-I491),0))","v":2},0,0,0,20,20,{"$f":"IF($I491>$D491,INDEX(K$430:K490,MATCH($D491,$G$430:$G490,0)),INDEX(K491:K$493,MATCH($D491,$G492:$G$492,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I491>$D491,INDEX(L$430:L490,MATCH($D491,$G$430:$G490,0)),INDEX(L491:L$493,MATCH($D491,$G492:$G$492,0)))","v":"HYUNDAI"},{"$f":"IF($I491>$D491,INDEX(M$430:M490,MATCH($D491,$G$430:$G490,0)),INDEX(M491:M$493,MATCH($D491,$G492:$G$492,0)))","v":"KONA"},{"$f":"IF($I491>$D491,INDEX(N$430:N490,MATCH($D491,$G$430:$G490,0)),INDEX(N491:N$493,MATCH($D491,$G492:$G$492,0)))","v":"Gnsn. variant"},{"$f":"IF($I491>$D491,INDEX(O$430:O490,MATCH($D491,$G$430:$G490,0)),INDEX(O491:O$493,MATCH($D491,$G492:$G$492,0)))","v":"2019"},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I491,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.1315065008149172E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I491,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10438.355002716389},{"$f":"IF($I491>$D491,INDEX(V$430:V490,MATCH($D491,$G$430:$G490,0)),INDEX(V491:V$492,MATCH($D491,$G492:$G$492,0)))","v":211060},{"$f":"IF($I491>$D491,INDEX(W$430:W490,MATCH($D491,$G$430:$G490,0)),INDEX(W491:W$492,MATCH($D491,$G492:$G$492,0)))","v":16.600000000000001},{"$f":"IF($I491>$D491,INDEX(X$430:X490,MATCH($D491,$G$430:$G490,0)),INDEX(X491:X$492,MATCH($D491,$G492:$G$492,0)))","v":245375.31034482759},{"$f":"IF($I491>$D491,INDEX(Y$430:Y490,MATCH($D491,$G$430:$G490,0)),INDEX(Y491:Y$492,MATCH($D491,$G492:$G$492,0)))","v":61343.827586206899},{"$f":"IF($I491>$D491,INDEX(Z$430:Z490,MATCH($D491,$G$430:$G490,0)),INDEX(Z491:Z$492,MATCH($D491,$G492:$G$492,0)))","v":0},null,0.154,null,{"$f":"IF($I492>$D492,INDEX(AD$430:AD490,MATCH($D492,$G$430:$G491,0)),INDEX(AD492:AD$492,MATCH($D492,$G$492:$G493,0)))","v":51},null,null,{"$f":"IF($I491>$D491,INDEX(AG$430:AG490,MATCH($D491,$G$430:$G490,0)),INDEX(AG491:AG$492,MATCH($D491,$G492:$G$492,0)))","v":0.154},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P491+ROUND(W491/2,0),Brændstofpriser!$B$7:$B$65,0))*AD491/W491*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I491>$D491,INDEX(AN$430:AN490,MATCH($D491,$G$430:$G490,0)),INDEX(AN491:AN$492,MATCH($D491,$G492:$G$492,0)))","v":0.03},null,{"$f":"IF($I491>$D491,INDEX(AP$430:AP490,MATCH($D491,$G$430:$G490,0)),INDEX(AP491:AP$492,MATCH($D491,$G492:$G$492,0)))","v":558},{"$f":"IF($I491>$D491,INDEX(AQ$430:AQ490,MATCH($D491,$G$430:$G490,0)),INDEX(AQ491:AQ$492,MATCH($D491,$G492:$G$492,0)))","v":0},{"$f":"IF($I491>$D491,INDEX(AR$430:AR490,MATCH($D491,$G$430:$G490,0)),INDEX(AR491:AR$492,MATCH($D491,$G492:$G$492,0)))","v":4},{"$f":"IF($I491>$D491,INDEX(AS$430:AS490,MATCH($D491,$G$430:$G490,0)),INDEX(AS491:AS$492,MATCH($D491,$G492:$G$492,0)))","v":35000},null,null,{"$f":"IF($I491>$D491,INDEX(AV$430:AV490,MATCH($D491,$G$430:$G490,0)),INDEX(AV491:AV$492,MATCH($D491,$G492:$G$492,0)))","v":1}]
[null,null,20.3,2.2999999999999998,{"$f":"INDEX($F$430:$F$492,MATCH(MIN(ABS($F$430:$F$492-I492)),ABS($F$430:$F$492-I492),0))","v":2},0,0,0,20,20,{"$f":"IF($I492>$D492,INDEX(K$430:K491,MATCH($D492,$G$430:$G491,0)),INDEX(K492:K$493,MATCH($D492,$G$492:$G493,0)))","v":"Lille personbil, elektricitet   "},{"$f":"IF($I492>$D492,INDEX(L$430:L491,MATCH($D492,$G$430:$G491,0)),INDEX(L492:L$493,MATCH($D492,$G$492:$G493,0)))","v":"NISSAN"},{"$f":"IF($I492>$D492,INDEX(M$430:M491,MATCH($D492,$G$430:$G491,0)),INDEX(M492:M$493,MATCH($D492,$G$492:$G493,0)))","v":"LEAF"},{"$f":"IF($I492>$D492,INDEX(N$430:N491,MATCH($D492,$G$430:$G491,0)),INDEX(N492:N$493,MATCH($D492,$G$492:$G493,0)))","v":"Gnsn. variant"},{"$f":"IF($I492>$D492,INDEX(O$430:O491,MATCH($D492,$G$430:$G491,0)),INDEX(O492:O$493,MATCH($D492,$G$492:$G493,0)))","v":"2019"},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$32:$Q$52,MATCH('Personbiler - El'!I492,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":3.1315065008149172E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$32:$K$52,MATCH('Personbiler - El'!I492,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":10438.355002716389},{"$f":"IF($I492>$D492,INDEX(V$430:V491,MATCH($D492,$G$430:$G491,0)),INDEX(V492:V$492,MATCH($D492,$G$492:$G493,0)))","v":211060},{"$f":"IF($I492>$D492,INDEX(W$430:W491,MATCH($D492,$G$430:$G491,0)),INDEX(W492:W$492,MATCH($D492,$G$492:$G493,0)))","v":16.600000000000001},{"$f":"IF($I492>$D492,INDEX(X$430:X491,MATCH($D492,$G$430:$G491,0)),INDEX(X492:X$492,MATCH($D492,$G$492:$G493,0)))","v":247443.31034482759},{"$f":"IF($I492>$D492,INDEX(Y$430:Y491,MATCH($D492,$G$430:$G491,0)),INDEX(Y492:Y$492,MATCH($D492,$G$492:$G493,0)))","v":61860.827586206899},{"$f":"IF($I492>$D492,INDEX(Z$430:Z491,MATCH($D492,$G$430:$G491,0)),INDEX(Z492:Z$492,MATCH($D492,$G$492:$G493,0)))","v":0},null,0.20599999999999999,null,{"$f":"IF($I492>$D492,INDEX(AD$430:AD491,MATCH($D492,$G$430:$G491,0)),INDEX(AD492:AD$492,MATCH($D492,$G$492:$G493,0)))","v":51},null,null,{"$f":"IF($I492>$D492,INDEX(AG$430:AG491,MATCH($D492,$G$430:$G491,0)),INDEX(AG492:AG$492,MATCH($D492,$G$492:$G493,0)))","v":0.20599999999999999},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P492+ROUND(W492/2,0),Brændstofpriser!$B$7:$B$65,0))*AD492/W492*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I492>$D492,INDEX(AN$430:AN491,MATCH($D492,$G$430:$G491,0)),INDEX(AN492:AN$492,MATCH($D492,$G$492:$G493,0)))","v":0.03},null,{"$f":"IF($I492>$D492,INDEX(AP$430:AP491,MATCH($D492,$G$430:$G491,0)),INDEX(AP492:AP$492,MATCH($D492,$G$492:$G493,0)))","v":558},{"$f":"IF($I492>$D492,INDEX(AQ$430:AQ491,MATCH($D492,$G$430:$G491,0)),INDEX(AQ492:AQ$492,MATCH($D492,$G$492:$G493,0)))","v":0},{"$f":"IF($I492>$D492,INDEX(AR$430:AR491,MATCH($D492,$G$430:$G491,0)),INDEX(AR492:AR$492,MATCH($D492,$G$492:$G493,0)))","v":4},{"$f":"IF($I492>$D492,INDEX(AS$430:AS491,MATCH($D492,$G$430:$G491,0)),INDEX(AS492:AS$492,MATCH($D492,$G$492:$G493,0)))","v":35000},null,null,{"$f":"IF($I492>$D492,INDEX(AV$430:AV491,MATCH($D492,$G$430:$G491,0)),INDEX(AV492:AV$492,MATCH($D492,$G$492:$G493,0)))","v":1}]
[null,null,0.1,{"$f":"IF(COUNTIF(I489:I493,I493)=1,E493+0.1,IF(COUNTIF(I489:I493,I493)=2,E493+0.2,IF(COUNTIF(I489:I493,I493)=3,E493+0.3,0)))","v":0.1},{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I493)),ABS($F$493:$F$555-I493),0))","v":0},{"$f":"(IF(H493=0,0,I493))*1","v":0},0.1,1,0,0,"Mellem personbil, elektricitet   ","VOLKSWAGEN","ID.3","Elektro motor 204 1-trins-automatisk",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Personbiler_trafikarbejde!Q54:Q74)","v":466.23530653124919},{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I493,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":157.97597420496072},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I493,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18874.356952479739},256880,17.3,266662.5,53332.5,0,null,0.13100000000000001,null,69.75,null,null,0.13100000000000001,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P493+ROUND(W493/2,0),Brændstofpriser!$B$7:$B$65,0))*AD493/W493*0","v":0},null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1]
[null,null,0.2,{"$f":"IF(COUNTIF(I490:I494,I494)=1,E494+0.1,IF(COUNTIF(I490:I494,I494)=2,E494+0.2,IF(COUNTIF(I490:I494,I494)=3,E494+0.3,0)))","v":0.2},{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I494)),ABS($F$493:$F$555-I494),0))","v":0},{"$f":"(IF(H494=0,0,I494))*1","v":0},0.2,1,0,{"$f":"I494+input_år-original_år","v":0},"Mellem personbil, elektricitet   ","Kia","E-niro","Gn.snit",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I494,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":157.97597420496072},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I494,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18874.356952479739},256880,17.3,272833,54567,0,null,0.12230000000000001,null,64,null,null,0.12230000000000001,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P494+ROUND(W494/2,0),Brændstofpriser!$B$7:$B$65,0))*AD494/W494*0","v":0},null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1]
[null,null,{"$f":"IF(COUNTIF(J493:J495,J495)=1,J495+0.1,IF(COUNTIF(J493:J495,J495)=2,J495+0.2,IF(COUNTIF(J493:J495,J495)=3,J495+0.3,0)))","v":0.3},{"$f":"IF(COUNTIF(I492:I495,I495)=1,E495+0.1,IF(COUNTIF(I492:I495,I495)=2,E495+0.2,IF(COUNTIF(I492:I495,I495)=3,E495+0.3,0)))","v":0.3},{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I495)),ABS($F$493:$F$555-I495),0))","v":0},0,0.3,1,0,0,"Mellem personbil, elektricitet   ","HYUNDAI","KONA","EV Automatisk (150 kW/64kWt 204 HK)",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I495,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":157.97597420496072},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I495,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18874.356952479739},256880,17.3,237495.83333333334,47499.166666666672,0,null,{"$f":"AG495*AV495","v":0.1215},null,64,null,null,0.1215,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P495+ROUND(W495/2,0),Brændstofpriser!$B$7:$B$65,0))*AD495/W495*0","v":0},null,null,null,null,null,0.03,null,864,0,4,35000,null,null,1]
[null,null,1.1000000000000001,{"$f":"IF(COUNTIF(I493:I496,I496)=1,E496+0.1,IF(COUNTIF(I493:I496,I496)=2,E496+0.2,IF(COUNTIF(I493:I496,I496)=3,E496+0.3,0)))","v":0.1},{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I496)),ABS($F$493:$F$555-I496),0))","v":0},0,{"$f":"(IF(F496=0,0,IF(COUNTIF(F494:F496,F496)=1,F496&\",1\",IF(COUNTIF(F494:F496,F496)=2,F496&\",2\",IF(COUNTIF(F494:F496,F496)=3,F496&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I496>$D496,INDEX(K$493:K495,MATCH($D496,$G$493:$G495,0)),INDEX(K496:K$555,MATCH($D496,$G497:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I496>$D496,INDEX(L$493:L495,MATCH($D496,$G$493:$G495,0)),INDEX(L496:L$555,MATCH($D496,$G497:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I496>$D496,INDEX(M$493:M495,MATCH($D496,$G$493:$G495,0)),INDEX(M496:M$555,MATCH($D496,$G497:$G$555,0)))","v":"ID.3"},{"$f":"IF($I496>$D496,INDEX(N$493:N495,MATCH($D496,$G$493:$G495,0)),INDEX(N496:N$555,MATCH($D496,$G497:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I496>$D496,INDEX(O$493:O495,MATCH($D496,$G$493:$G495,0)),INDEX(O496:O$555,MATCH($D496,$G497:$G$555,0)))","v":2021},{"$f":"P493-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I496,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":214.13253349413969},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I496,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18171.464145802758},{"$f":"IF($I496>$D496,INDEX(V$493:V495,MATCH($D496,$G$493:$G495,0)),INDEX(V496:V$555,MATCH($D496,$G497:$G$555,0)))","v":256880},{"$f":"IF($I496>$D496,INDEX(W$493:W495,MATCH($D496,$G$493:$G495,0)),INDEX(W496:W$555,MATCH($D496,$G497:$G$555,0)))","v":17.3},{"$f":"IF($I496>$D496,INDEX(X$493:X495,MATCH($D496,$G$493:$G495,0)),INDEX(X496:X$555,MATCH($D496,$G497:$G$555,0)))","v":266662.5},{"$f":"IF($I496>$D496,INDEX(Y$493:Y495,MATCH($D496,$G$493:$G495,0)),INDEX(Y496:Y$555,MATCH($D496,$G497:$G$555,0)))","v":53332.5},{"$f":"IF($I496>$D496,INDEX(Z$493:Z495,MATCH($D496,$G$493:$G495,0)),INDEX(Z496:Z$555,MATCH($D496,$G497:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I496>$D496,INDEX(AD$493:AD495,MATCH($D496,$G$493:$G495,0)),INDEX(AD496:AD$555,MATCH($D496,$G497:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I496>$D496,INDEX(AG$493:AG495,MATCH($D496,$G$493:$G495,0)),INDEX(AG496:AG$555,MATCH($D496,$G497:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P496+ROUND(W496/2,0),Brændstofpriser!$B$7:$B$65,0))*AD496/W496*0","v":0},null,null,null,null,null,{"$f":"IF($I496>$D496,INDEX(AN$493:AN495,MATCH($D496,$G$493:$G495,0)),INDEX(AN496:AN$555,MATCH($D496,$G497:$G$555,0)))","v":0.03},null,{"$f":"IF($I496>$D496,INDEX(AP$493:AP495,MATCH($D496,$G$493:$G495,0)),INDEX(AP496:AP$555,MATCH($D496,$G497:$G$555,0)))","v":864},{"$f":"IF($I496>$D496,INDEX(AQ$493:AQ495,MATCH($D496,$G$493:$G495,0)),INDEX(AQ496:AQ$555,MATCH($D496,$G497:$G$555,0)))","v":0},{"$f":"IF($I496>$D496,INDEX(AR$493:AR495,MATCH($D496,$G$493:$G495,0)),INDEX(AR496:AR$555,MATCH($D496,$G497:$G$555,0)))","v":4},{"$f":"IF($I496>$D496,INDEX(AS$493:AS495,MATCH($D496,$G$493:$G495,0)),INDEX(AS496:AS$555,MATCH($D496,$G497:$G$555,0)))","v":35000},null,null,{"$f":"IF($I496>$D496,INDEX(AV$493:AV495,MATCH($D496,$G$493:$G495,0)),INDEX(AV496:AV$555,MATCH($D496,$G497:$G$555,0)))","v":1}]
[null,null,1.2,{"$f":"IF(COUNTIF(I494:I497,I497)=1,E497+0.1,IF(COUNTIF(I494:I497,I497)=2,E497+0.2,IF(COUNTIF(I494:I497,I497)=3,E497+0.3,0)))","v":0.2},{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I497)),ABS($F$493:$F$555-I497),0))","v":0},0,{"$f":"(IF(F497=0,0,IF(COUNTIF(F495:F497,F497)=1,F497&\",1\",IF(COUNTIF(F495:F497,F497)=2,F497&\",2\",IF(COUNTIF(F495:F497,F497)=3,F497&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I497>$D497,INDEX(K$493:K496,MATCH($D497,$G$493:$G496,0)),INDEX(K497:K$555,MATCH($D497,$G498:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I497>$D497,INDEX(L$493:L496,MATCH($D497,$G$493:$G496,0)),INDEX(L497:L$555,MATCH($D497,$G498:$G$555,0)))","v":"Kia"},{"$f":"IF($I497>$D497,INDEX(M$493:M496,MATCH($D497,$G$493:$G496,0)),INDEX(M497:M$555,MATCH($D497,$G498:$G$555,0)))","v":"E-niro"},{"$f":"IF($I497>$D497,INDEX(N$493:N496,MATCH($D497,$G$493:$G496,0)),INDEX(N497:N$555,MATCH($D497,$G498:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I497>$D497,INDEX(O$493:O496,MATCH($D497,$G$493:$G496,0)),INDEX(O497:O$555,MATCH($D497,$G498:$G$555,0)))","v":2021},{"$f":"P494-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I497,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":214.13253349413969},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I497,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18171.464145802758},{"$f":"IF($I497>$D497,INDEX(V$493:V496,MATCH($D497,$G$493:$G496,0)),INDEX(V497:V$555,MATCH($D497,$G498:$G$555,0)))","v":256880},{"$f":"IF($I497>$D497,INDEX(W$493:W496,MATCH($D497,$G$493:$G496,0)),INDEX(W497:W$555,MATCH($D497,$G498:$G$555,0)))","v":17.3},{"$f":"IF($I497>$D497,INDEX(X$493:X496,MATCH($D497,$G$493:$G496,0)),INDEX(X497:X$555,MATCH($D497,$G498:$G$555,0)))","v":272833},{"$f":"IF($I497>$D497,INDEX(Y$493:Y496,MATCH($D497,$G$493:$G496,0)),INDEX(Y497:Y$555,MATCH($D497,$G498:$G$555,0)))","v":54567},{"$f":"IF($I497>$D497,INDEX(Z$493:Z496,MATCH($D497,$G$493:$G496,0)),INDEX(Z497:Z$555,MATCH($D497,$G498:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I497>$D497,INDEX(AD$493:AD496,MATCH($D497,$G$493:$G496,0)),INDEX(AD497:AD$555,MATCH($D497,$G498:$G$555,0)))","v":64},null,null,{"$f":"IF($I497>$D497,INDEX(AG$493:AG496,MATCH($D497,$G$493:$G496,0)),INDEX(AG497:AG$555,MATCH($D497,$G498:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P497+ROUND(W497/2,0),Brændstofpriser!$B$7:$B$65,0))*AD497/W497*0","v":0},null,null,null,null,null,{"$f":"IF($I497>$D497,INDEX(AN$493:AN496,MATCH($D497,$G$493:$G496,0)),INDEX(AN497:AN$555,MATCH($D497,$G498:$G$555,0)))","v":0.03},null,{"$f":"IF($I497>$D497,INDEX(AP$493:AP496,MATCH($D497,$G$493:$G496,0)),INDEX(AP497:AP$555,MATCH($D497,$G498:$G$555,0)))","v":864},{"$f":"IF($I497>$D497,INDEX(AQ$493:AQ496,MATCH($D497,$G$493:$G496,0)),INDEX(AQ497:AQ$555,MATCH($D497,$G498:$G$555,0)))","v":0},{"$f":"IF($I497>$D497,INDEX(AR$493:AR496,MATCH($D497,$G$493:$G496,0)),INDEX(AR497:AR$555,MATCH($D497,$G498:$G$555,0)))","v":4},{"$f":"IF($I497>$D497,INDEX(AS$493:AS496,MATCH($D497,$G$493:$G496,0)),INDEX(AS497:AS$555,MATCH($D497,$G498:$G$555,0)))","v":35000},null,null,{"$f":"IF($I497>$D497,INDEX(AV$493:AV496,MATCH($D497,$G$493:$G496,0)),INDEX(AV497:AV$555,MATCH($D497,$G498:$G$555,0)))","v":1}]
[null,null,1.3,{"$f":"IF(COUNTIF(I495:I498,I498)=1,E498+0.1,IF(COUNTIF(I495:I498,I498)=2,E498+0.2,IF(COUNTIF(I495:I498,I498)=3,E498+0.3,0)))","v":0.3},{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I498)),ABS($F$493:$F$555-I498),0))","v":0},0,0,0,1,1,{"$f":"IF($I498>$D498,INDEX(K$493:K497,MATCH($D498,$G$493:$G497,0)),INDEX(K498:K$555,MATCH($D498,$G499:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I498>$D498,INDEX(L$493:L497,MATCH($D498,$G$493:$G497,0)),INDEX(L498:L$555,MATCH($D498,$G499:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I498>$D498,INDEX(M$493:M497,MATCH($D498,$G$493:$G497,0)),INDEX(M498:M$555,MATCH($D498,$G499:$G$555,0)))","v":"KONA"},{"$f":"IF($I498>$D498,INDEX(N$493:N497,MATCH($D498,$G$493:$G497,0)),INDEX(N498:N$555,MATCH($D498,$G499:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I498>$D498,INDEX(O$493:O497,MATCH($D498,$G$493:$G497,0)),INDEX(O498:O$555,MATCH($D498,$G499:$G$555,0)))","v":2021},2020,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I498,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":214.13253349413969},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I498,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":18171.464145802758},{"$f":"IF($I498>$D498,INDEX(V$493:V497,MATCH($D498,$G$493:$G497,0)),INDEX(V498:V$555,MATCH($D498,$G499:$G$555,0)))","v":256880},{"$f":"IF($I498>$D498,INDEX(W$493:W497,MATCH($D498,$G$493:$G497,0)),INDEX(W498:W$555,MATCH($D498,$G499:$G$555,0)))","v":17.3},{"$f":"IF($I498>$D498,INDEX(X$493:X497,MATCH($D498,$G$493:$G497,0)),INDEX(X498:X$555,MATCH($D498,$G499:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I498>$D498,INDEX(Y$493:Y497,MATCH($D498,$G$493:$G497,0)),INDEX(Y498:Y$555,MATCH($D498,$G499:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I498>$D498,INDEX(Z$493:Z497,MATCH($D498,$G$493:$G497,0)),INDEX(Z498:Z$555,MATCH($D498,$G499:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I498>$D498,INDEX(AD$493:AD497,MATCH($D498,$G$493:$G497,0)),INDEX(AD498:AD$555,MATCH($D498,$G499:$G$555,0)))","v":64},null,null,{"$f":"IF($I498>$D498,INDEX(AG$493:AG497,MATCH($D498,$G$493:$G497,0)),INDEX(AG498:AG$555,MATCH($D498,$G499:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P498+ROUND(W498/2,0),Brændstofpriser!$B$7:$B$65,0))*AD498/W498*0","v":0},null,null,null,null,null,{"$f":"IF($I498>$D498,INDEX(AN$493:AN497,MATCH($D498,$G$493:$G497,0)),INDEX(AN498:AN$555,MATCH($D498,$G499:$G$555,0)))","v":0.03},null,{"$f":"IF($I498>$D498,INDEX(AP$493:AP497,MATCH($D498,$G$493:$G497,0)),INDEX(AP498:AP$555,MATCH($D498,$G499:$G$555,0)))","v":864},{"$f":"IF($I498>$D498,INDEX(AQ$493:AQ497,MATCH($D498,$G$493:$G497,0)),INDEX(AQ498:AQ$555,MATCH($D498,$G499:$G$555,0)))","v":0},{"$f":"IF($I498>$D498,INDEX(AR$493:AR497,MATCH($D498,$G$493:$G497,0)),INDEX(AR498:AR$555,MATCH($D498,$G499:$G$555,0)))","v":4},{"$f":"IF($I498>$D498,INDEX(AS$493:AS497,MATCH($D498,$G$493:$G497,0)),INDEX(AS498:AS$555,MATCH($D498,$G499:$G$555,0)))","v":35000},null,null,{"$f":"IF($I498>$D498,INDEX(AV$493:AV497,MATCH($D498,$G$493:$G497,0)),INDEX(AV498:AV$555,MATCH($D498,$G499:$G$555,0)))","v":1}]
[null,null,2.1,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I499)),ABS($F$493:$F$555-I499),0))","v":0},0,0,0,2,2,{"$f":"IF($I499>$D499,INDEX(K$493:K498,MATCH($D499,$G$493:$G498,0)),INDEX(K499:K$555,MATCH($D499,$G500:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I499>$D499,INDEX(L$493:L498,MATCH($D499,$G$493:$G498,0)),INDEX(L499:L$555,MATCH($D499,$G500:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I499>$D499,INDEX(M$493:M498,MATCH($D499,$G$493:$G498,0)),INDEX(M499:M$555,MATCH($D499,$G500:$G$555,0)))","v":"ID.3"},{"$f":"IF($I499>$D499,INDEX(N$493:N498,MATCH($D499,$G$493:$G498,0)),INDEX(N499:N$555,MATCH($D499,$G500:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I499>$D499,INDEX(O$493:O498,MATCH($D499,$G$493:$G498,0)),INDEX(O499:O$555,MATCH($D499,$G500:$G$555,0)))","v":2021},2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I499,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":75.188434510806019},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I499,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16719.687460708479},{"$f":"IF($I499>$D499,INDEX(V$493:V498,MATCH($D499,$G$493:$G498,0)),INDEX(V499:V$555,MATCH($D499,$G500:$G$555,0)))","v":256880},{"$f":"IF($I499>$D499,INDEX(W$493:W498,MATCH($D499,$G$493:$G498,0)),INDEX(W499:W$555,MATCH($D499,$G500:$G$555,0)))","v":17.3},{"$f":"IF($I499>$D499,INDEX(X$493:X498,MATCH($D499,$G$493:$G498,0)),INDEX(X499:X$555,MATCH($D499,$G500:$G$555,0)))","v":266662.5},{"$f":"IF($I499>$D499,INDEX(Y$493:Y498,MATCH($D499,$G$493:$G498,0)),INDEX(Y499:Y$555,MATCH($D499,$G500:$G$555,0)))","v":53332.5},{"$f":"IF($I499>$D499,INDEX(Z$493:Z498,MATCH($D499,$G$493:$G498,0)),INDEX(Z499:Z$555,MATCH($D499,$G500:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I499>$D499,INDEX(AD$493:AD498,MATCH($D499,$G$493:$G498,0)),INDEX(AD499:AD$555,MATCH($D499,$G500:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I499>$D499,INDEX(AG$493:AG498,MATCH($D499,$G$493:$G498,0)),INDEX(AG499:AG$555,MATCH($D499,$G500:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P499+ROUND(W499/2,0),Brændstofpriser!$B$7:$B$65,0))*AD499/W499*0","v":0},null,null,null,null,null,{"$f":"IF($I499>$D499,INDEX(AN$493:AN498,MATCH($D499,$G$493:$G498,0)),INDEX(AN499:AN$555,MATCH($D499,$G500:$G$555,0)))","v":0.03},null,{"$f":"IF($I499>$D499,INDEX(AP$493:AP498,MATCH($D499,$G$493:$G498,0)),INDEX(AP499:AP$555,MATCH($D499,$G500:$G$555,0)))","v":864},{"$f":"IF($I499>$D499,INDEX(AQ$493:AQ498,MATCH($D499,$G$493:$G498,0)),INDEX(AQ499:AQ$555,MATCH($D499,$G500:$G$555,0)))","v":0},{"$f":"IF($I499>$D499,INDEX(AR$493:AR498,MATCH($D499,$G$493:$G498,0)),INDEX(AR499:AR$555,MATCH($D499,$G500:$G$555,0)))","v":4},{"$f":"IF($I499>$D499,INDEX(AS$493:AS498,MATCH($D499,$G$493:$G498,0)),INDEX(AS499:AS$555,MATCH($D499,$G500:$G$555,0)))","v":35000},null,null,{"$f":"IF($I499>$D499,INDEX(AV$493:AV498,MATCH($D499,$G$493:$G498,0)),INDEX(AV499:AV$555,MATCH($D499,$G500:$G$555,0)))","v":1}]
[null,null,2.2000000000000002,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I500)),ABS($F$493:$F$555-I500),0))","v":0},0,0,0,2,2,{"$f":"IF($I500>$D500,INDEX(K$493:K499,MATCH($D500,$G$493:$G499,0)),INDEX(K500:K$555,MATCH($D500,$G501:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I500>$D500,INDEX(L$493:L499,MATCH($D500,$G$493:$G499,0)),INDEX(L500:L$555,MATCH($D500,$G501:$G$555,0)))","v":"Kia"},{"$f":"IF($I500>$D500,INDEX(M$493:M499,MATCH($D500,$G$493:$G499,0)),INDEX(M500:M$555,MATCH($D500,$G501:$G$555,0)))","v":"E-niro"},{"$f":"IF($I500>$D500,INDEX(N$493:N499,MATCH($D500,$G$493:$G499,0)),INDEX(N500:N$555,MATCH($D500,$G501:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I500>$D500,INDEX(O$493:O499,MATCH($D500,$G$493:$G499,0)),INDEX(O500:O$555,MATCH($D500,$G501:$G$555,0)))","v":2021},2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I500,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":75.188434510806019},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I500,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16719.687460708479},{"$f":"IF($I500>$D500,INDEX(V$493:V499,MATCH($D500,$G$493:$G499,0)),INDEX(V500:V$555,MATCH($D500,$G501:$G$555,0)))","v":256880},{"$f":"IF($I500>$D500,INDEX(W$493:W499,MATCH($D500,$G$493:$G499,0)),INDEX(W500:W$555,MATCH($D500,$G501:$G$555,0)))","v":17.3},{"$f":"IF($I500>$D500,INDEX(X$493:X499,MATCH($D500,$G$493:$G499,0)),INDEX(X500:X$555,MATCH($D500,$G501:$G$555,0)))","v":272833},{"$f":"IF($I500>$D500,INDEX(Y$493:Y499,MATCH($D500,$G$493:$G499,0)),INDEX(Y500:Y$555,MATCH($D500,$G501:$G$555,0)))","v":54567},{"$f":"IF($I500>$D500,INDEX(Z$493:Z499,MATCH($D500,$G$493:$G499,0)),INDEX(Z500:Z$555,MATCH($D500,$G501:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I500>$D500,INDEX(AD$493:AD499,MATCH($D500,$G$493:$G499,0)),INDEX(AD500:AD$555,MATCH($D500,$G501:$G$555,0)))","v":64},null,null,{"$f":"IF($I500>$D500,INDEX(AG$493:AG499,MATCH($D500,$G$493:$G499,0)),INDEX(AG500:AG$555,MATCH($D500,$G501:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P500+ROUND(W500/2,0),Brændstofpriser!$B$7:$B$65,0))*AD500/W500*0","v":0},null,null,null,null,null,{"$f":"IF($I500>$D500,INDEX(AN$493:AN499,MATCH($D500,$G$493:$G499,0)),INDEX(AN500:AN$555,MATCH($D500,$G501:$G$555,0)))","v":0.03},null,{"$f":"IF($I500>$D500,INDEX(AP$493:AP499,MATCH($D500,$G$493:$G499,0)),INDEX(AP500:AP$555,MATCH($D500,$G501:$G$555,0)))","v":864},{"$f":"IF($I500>$D500,INDEX(AQ$493:AQ499,MATCH($D500,$G$493:$G499,0)),INDEX(AQ500:AQ$555,MATCH($D500,$G501:$G$555,0)))","v":0},{"$f":"IF($I500>$D500,INDEX(AR$493:AR499,MATCH($D500,$G$493:$G499,0)),INDEX(AR500:AR$555,MATCH($D500,$G501:$G$555,0)))","v":4},{"$f":"IF($I500>$D500,INDEX(AS$493:AS499,MATCH($D500,$G$493:$G499,0)),INDEX(AS500:AS$555,MATCH($D500,$G501:$G$555,0)))","v":35000},null,null,{"$f":"IF($I500>$D500,INDEX(AV$493:AV499,MATCH($D500,$G$493:$G499,0)),INDEX(AV500:AV$555,MATCH($D500,$G501:$G$555,0)))","v":1}]
[null,null,2.2999999999999998,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I501)),ABS($F$493:$F$555-I501),0))","v":0},0,0,0,2,2,{"$f":"IF($I501>$D501,INDEX(K$493:K500,MATCH($D501,$G$493:$G500,0)),INDEX(K501:K$555,MATCH($D501,$G502:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I501>$D501,INDEX(L$493:L500,MATCH($D501,$G$493:$G500,0)),INDEX(L501:L$555,MATCH($D501,$G502:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I501>$D501,INDEX(M$493:M500,MATCH($D501,$G$493:$G500,0)),INDEX(M501:M$555,MATCH($D501,$G502:$G$555,0)))","v":"KONA"},{"$f":"IF($I501>$D501,INDEX(N$493:N500,MATCH($D501,$G$493:$G500,0)),INDEX(N501:N$555,MATCH($D501,$G502:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I501>$D501,INDEX(O$493:O500,MATCH($D501,$G$493:$G500,0)),INDEX(O501:O$555,MATCH($D501,$G502:$G$555,0)))","v":2021},2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I501,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":75.188434510806019},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I501,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":16719.687460708479},{"$f":"IF($I501>$D501,INDEX(V$493:V500,MATCH($D501,$G$493:$G500,0)),INDEX(V501:V$555,MATCH($D501,$G502:$G$555,0)))","v":256880},{"$f":"IF($I501>$D501,INDEX(W$493:W500,MATCH($D501,$G$493:$G500,0)),INDEX(W501:W$555,MATCH($D501,$G502:$G$555,0)))","v":17.3},{"$f":"IF($I501>$D501,INDEX(X$493:X500,MATCH($D501,$G$493:$G500,0)),INDEX(X501:X$555,MATCH($D501,$G502:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I501>$D501,INDEX(Y$493:Y500,MATCH($D501,$G$493:$G500,0)),INDEX(Y501:Y$555,MATCH($D501,$G502:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I501>$D501,INDEX(Z$493:Z500,MATCH($D501,$G$493:$G500,0)),INDEX(Z501:Z$555,MATCH($D501,$G502:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I501>$D501,INDEX(AD$493:AD500,MATCH($D501,$G$493:$G500,0)),INDEX(AD501:AD$555,MATCH($D501,$G502:$G$555,0)))","v":64},null,null,{"$f":"IF($I501>$D501,INDEX(AG$493:AG500,MATCH($D501,$G$493:$G500,0)),INDEX(AG501:AG$555,MATCH($D501,$G502:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P501+ROUND(W501/2,0),Brændstofpriser!$B$7:$B$65,0))*AD501/W501*0","v":0},null,null,null,null,null,{"$f":"IF($I501>$D501,INDEX(AN$493:AN500,MATCH($D501,$G$493:$G500,0)),INDEX(AN501:AN$555,MATCH($D501,$G502:$G$555,0)))","v":0.03},null,{"$f":"IF($I501>$D501,INDEX(AP$493:AP500,MATCH($D501,$G$493:$G500,0)),INDEX(AP501:AP$555,MATCH($D501,$G502:$G$555,0)))","v":864},{"$f":"IF($I501>$D501,INDEX(AQ$493:AQ500,MATCH($D501,$G$493:$G500,0)),INDEX(AQ501:AQ$555,MATCH($D501,$G502:$G$555,0)))","v":0},{"$f":"IF($I501>$D501,INDEX(AR$493:AR500,MATCH($D501,$G$493:$G500,0)),INDEX(AR501:AR$555,MATCH($D501,$G502:$G$555,0)))","v":4},{"$f":"IF($I501>$D501,INDEX(AS$493:AS500,MATCH($D501,$G$493:$G500,0)),INDEX(AS501:AS$555,MATCH($D501,$G502:$G$555,0)))","v":35000},null,null,{"$f":"IF($I501>$D501,INDEX(AV$493:AV500,MATCH($D501,$G$493:$G500,0)),INDEX(AV501:AV$555,MATCH($D501,$G502:$G$555,0)))","v":1}]
[null,null,3.1,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I502)),ABS($F$493:$F$555-I502),0))","v":0},0,{"$f":"(IF(F502=0,0,IF(COUNTIF(F500:F502,F502)=1,F502&\",1\",IF(COUNTIF(F500:F502,F502)=2,F502&\",2\",IF(COUNTIF(F500:F502,F502)=3,F502&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I502>$D502,INDEX(K$493:K501,MATCH($D502,$G$493:$G501,0)),INDEX(K502:K$555,MATCH($D502,$G503:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I502>$D502,INDEX(L$493:L501,MATCH($D502,$G$493:$G501,0)),INDEX(L502:L$555,MATCH($D502,$G503:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I502>$D502,INDEX(M$493:M501,MATCH($D502,$G$493:$G501,0)),INDEX(M502:M$555,MATCH($D502,$G503:$G$555,0)))","v":"ID.3"},{"$f":"IF($I502>$D502,INDEX(N$493:N501,MATCH($D502,$G$493:$G501,0)),INDEX(N502:N$555,MATCH($D502,$G503:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I502>$D502,INDEX(O$493:O501,MATCH($D502,$G$493:$G501,0)),INDEX(O502:O$555,MATCH($D502,$G503:$G$555,0)))","v":2021},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I502,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":7.5308696112150137},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I502,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15624.210811649407},{"$f":"IF($I502>$D502,INDEX(V$493:V501,MATCH($D502,$G$493:$G501,0)),INDEX(V502:V$555,MATCH($D502,$G503:$G$555,0)))","v":256880},{"$f":"IF($I502>$D502,INDEX(W$493:W501,MATCH($D502,$G$493:$G501,0)),INDEX(W502:W$555,MATCH($D502,$G503:$G$555,0)))","v":17.3},{"$f":"IF($I502>$D502,INDEX(X$493:X501,MATCH($D502,$G$493:$G501,0)),INDEX(X502:X$555,MATCH($D502,$G503:$G$555,0)))","v":266662.5},{"$f":"IF($I502>$D502,INDEX(Y$493:Y501,MATCH($D502,$G$493:$G501,0)),INDEX(Y502:Y$555,MATCH($D502,$G503:$G$555,0)))","v":53332.5},{"$f":"IF($I502>$D502,INDEX(Z$493:Z501,MATCH($D502,$G$493:$G501,0)),INDEX(Z502:Z$555,MATCH($D502,$G503:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I502>$D502,INDEX(AD$493:AD501,MATCH($D502,$G$493:$G501,0)),INDEX(AD502:AD$555,MATCH($D502,$G503:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I502>$D502,INDEX(AG$493:AG501,MATCH($D502,$G$493:$G501,0)),INDEX(AG502:AG$555,MATCH($D502,$G503:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P502+ROUND(W502/2,0),Brændstofpriser!$B$7:$B$65,0))*AD502/W502*0","v":0},null,null,null,null,null,{"$f":"IF($I502>$D502,INDEX(AN$493:AN501,MATCH($D502,$G$493:$G501,0)),INDEX(AN502:AN$555,MATCH($D502,$G503:$G$555,0)))","v":0.03},null,{"$f":"IF($I502>$D502,INDEX(AP$493:AP501,MATCH($D502,$G$493:$G501,0)),INDEX(AP502:AP$555,MATCH($D502,$G503:$G$555,0)))","v":864},{"$f":"IF($I502>$D502,INDEX(AQ$493:AQ501,MATCH($D502,$G$493:$G501,0)),INDEX(AQ502:AQ$555,MATCH($D502,$G503:$G$555,0)))","v":0},{"$f":"IF($I502>$D502,INDEX(AR$493:AR501,MATCH($D502,$G$493:$G501,0)),INDEX(AR502:AR$555,MATCH($D502,$G503:$G$555,0)))","v":4},{"$f":"IF($I502>$D502,INDEX(AS$493:AS501,MATCH($D502,$G$493:$G501,0)),INDEX(AS502:AS$555,MATCH($D502,$G503:$G$555,0)))","v":35000},null,null,{"$f":"IF($I502>$D502,INDEX(AV$493:AV501,MATCH($D502,$G$493:$G501,0)),INDEX(AV502:AV$555,MATCH($D502,$G503:$G$555,0)))","v":1}]
[null,null,3.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I503)),ABS($F$493:$F$555-I503),0))","v":0},0,{"$f":"(IF(F503=0,0,IF(COUNTIF(F501:F503,F503)=1,F503&\",1\",IF(COUNTIF(F501:F503,F503)=2,F503&\",2\",IF(COUNTIF(F501:F503,F503)=3,F503&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I503>$D503,INDEX(K$493:K502,MATCH($D503,$G$493:$G502,0)),INDEX(K503:K$555,MATCH($D503,$G504:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I503>$D503,INDEX(L$493:L502,MATCH($D503,$G$493:$G502,0)),INDEX(L503:L$555,MATCH($D503,$G504:$G$555,0)))","v":"Kia"},{"$f":"IF($I503>$D503,INDEX(M$493:M502,MATCH($D503,$G$493:$G502,0)),INDEX(M503:M$555,MATCH($D503,$G504:$G$555,0)))","v":"E-niro"},{"$f":"IF($I503>$D503,INDEX(N$493:N502,MATCH($D503,$G$493:$G502,0)),INDEX(N503:N$555,MATCH($D503,$G504:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I503>$D503,INDEX(O$493:O502,MATCH($D503,$G$493:$G502,0)),INDEX(O503:O$555,MATCH($D503,$G504:$G$555,0)))","v":2021},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I503,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":7.5308696112150137},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I503,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15624.210811649407},{"$f":"IF($I503>$D503,INDEX(V$493:V502,MATCH($D503,$G$493:$G502,0)),INDEX(V503:V$555,MATCH($D503,$G504:$G$555,0)))","v":256880},{"$f":"IF($I503>$D503,INDEX(W$493:W502,MATCH($D503,$G$493:$G502,0)),INDEX(W503:W$555,MATCH($D503,$G504:$G$555,0)))","v":17.3},{"$f":"IF($I503>$D503,INDEX(X$493:X502,MATCH($D503,$G$493:$G502,0)),INDEX(X503:X$555,MATCH($D503,$G504:$G$555,0)))","v":272833},{"$f":"IF($I503>$D503,INDEX(Y$493:Y502,MATCH($D503,$G$493:$G502,0)),INDEX(Y503:Y$555,MATCH($D503,$G504:$G$555,0)))","v":54567},{"$f":"IF($I503>$D503,INDEX(Z$493:Z502,MATCH($D503,$G$493:$G502,0)),INDEX(Z503:Z$555,MATCH($D503,$G504:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I503>$D503,INDEX(AD$493:AD502,MATCH($D503,$G$493:$G502,0)),INDEX(AD503:AD$555,MATCH($D503,$G504:$G$555,0)))","v":64},null,null,{"$f":"IF($I503>$D503,INDEX(AG$493:AG502,MATCH($D503,$G$493:$G502,0)),INDEX(AG503:AG$555,MATCH($D503,$G504:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P503+ROUND(W503/2,0),Brændstofpriser!$B$7:$B$65,0))*AD503/W503*0","v":0},null,null,null,null,null,{"$f":"IF($I503>$D503,INDEX(AN$493:AN502,MATCH($D503,$G$493:$G502,0)),INDEX(AN503:AN$555,MATCH($D503,$G504:$G$555,0)))","v":0.03},null,{"$f":"IF($I503>$D503,INDEX(AP$493:AP502,MATCH($D503,$G$493:$G502,0)),INDEX(AP503:AP$555,MATCH($D503,$G504:$G$555,0)))","v":864},{"$f":"IF($I503>$D503,INDEX(AQ$493:AQ502,MATCH($D503,$G$493:$G502,0)),INDEX(AQ503:AQ$555,MATCH($D503,$G504:$G$555,0)))","v":0},{"$f":"IF($I503>$D503,INDEX(AR$493:AR502,MATCH($D503,$G$493:$G502,0)),INDEX(AR503:AR$555,MATCH($D503,$G504:$G$555,0)))","v":4},{"$f":"IF($I503>$D503,INDEX(AS$493:AS502,MATCH($D503,$G$493:$G502,0)),INDEX(AS503:AS$555,MATCH($D503,$G504:$G$555,0)))","v":35000},null,null,{"$f":"IF($I503>$D503,INDEX(AV$493:AV502,MATCH($D503,$G$493:$G502,0)),INDEX(AV503:AV$555,MATCH($D503,$G504:$G$555,0)))","v":1}]
[null,null,3.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I504)),ABS($F$493:$F$555-I504),0))","v":0},0,0,0,3,3,{"$f":"IF($I504>$D504,INDEX(K$493:K503,MATCH($D504,$G$493:$G503,0)),INDEX(K504:K$555,MATCH($D504,$G505:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I504>$D504,INDEX(L$493:L503,MATCH($D504,$G$493:$G503,0)),INDEX(L504:L$555,MATCH($D504,$G505:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I504>$D504,INDEX(M$493:M503,MATCH($D504,$G$493:$G503,0)),INDEX(M504:M$555,MATCH($D504,$G505:$G$555,0)))","v":"KONA"},{"$f":"IF($I504>$D504,INDEX(N$493:N503,MATCH($D504,$G$493:$G503,0)),INDEX(N504:N$555,MATCH($D504,$G505:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I504>$D504,INDEX(O$493:O503,MATCH($D504,$G$493:$G503,0)),INDEX(O504:O$555,MATCH($D504,$G505:$G$555,0)))","v":2021},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I504,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":7.5308696112150137},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I504,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15624.210811649407},{"$f":"IF($I504>$D504,INDEX(V$493:V503,MATCH($D504,$G$493:$G503,0)),INDEX(V504:V$555,MATCH($D504,$G505:$G$555,0)))","v":256880},{"$f":"IF($I504>$D504,INDEX(W$493:W503,MATCH($D504,$G$493:$G503,0)),INDEX(W504:W$555,MATCH($D504,$G505:$G$555,0)))","v":17.3},{"$f":"IF($I504>$D504,INDEX(X$493:X503,MATCH($D504,$G$493:$G503,0)),INDEX(X504:X$555,MATCH($D504,$G505:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I504>$D504,INDEX(Y$493:Y503,MATCH($D504,$G$493:$G503,0)),INDEX(Y504:Y$555,MATCH($D504,$G505:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I504>$D504,INDEX(Z$493:Z503,MATCH($D504,$G$493:$G503,0)),INDEX(Z504:Z$555,MATCH($D504,$G505:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I504>$D504,INDEX(AD$493:AD503,MATCH($D504,$G$493:$G503,0)),INDEX(AD504:AD$555,MATCH($D504,$G505:$G$555,0)))","v":64},null,null,{"$f":"IF($I504>$D504,INDEX(AG$493:AG503,MATCH($D504,$G$493:$G503,0)),INDEX(AG504:AG$555,MATCH($D504,$G505:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P504+ROUND(W504/2,0),Brændstofpriser!$B$7:$B$65,0))*AD504/W504*0","v":0},null,null,null,null,null,{"$f":"IF($I504>$D504,INDEX(AN$493:AN503,MATCH($D504,$G$493:$G503,0)),INDEX(AN504:AN$555,MATCH($D504,$G505:$G$555,0)))","v":0.03},null,{"$f":"IF($I504>$D504,INDEX(AP$493:AP503,MATCH($D504,$G$493:$G503,0)),INDEX(AP504:AP$555,MATCH($D504,$G505:$G$555,0)))","v":864},{"$f":"IF($I504>$D504,INDEX(AQ$493:AQ503,MATCH($D504,$G$493:$G503,0)),INDEX(AQ504:AQ$555,MATCH($D504,$G505:$G$555,0)))","v":0},{"$f":"IF($I504>$D504,INDEX(AR$493:AR503,MATCH($D504,$G$493:$G503,0)),INDEX(AR504:AR$555,MATCH($D504,$G505:$G$555,0)))","v":4},{"$f":"IF($I504>$D504,INDEX(AS$493:AS503,MATCH($D504,$G$493:$G503,0)),INDEX(AS504:AS$555,MATCH($D504,$G505:$G$555,0)))","v":35000},null,null,{"$f":"IF($I504>$D504,INDEX(AV$493:AV503,MATCH($D504,$G$493:$G503,0)),INDEX(AV504:AV$555,MATCH($D504,$G505:$G$555,0)))","v":1}]
[null,null,4.0999999999999996,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I505)),ABS($F$493:$F$555-I505),0))","v":0},0,0,0,4,4,{"$f":"IF($I505>$D505,INDEX(K$493:K504,MATCH($D505,$G$493:$G504,0)),INDEX(K505:K$555,MATCH($D505,$G506:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I505>$D505,INDEX(L$493:L504,MATCH($D505,$G$493:$G504,0)),INDEX(L505:L$555,MATCH($D505,$G506:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I505>$D505,INDEX(M$493:M504,MATCH($D505,$G$493:$G504,0)),INDEX(M505:M$555,MATCH($D505,$G506:$G$555,0)))","v":"ID.3"},{"$f":"IF($I505>$D505,INDEX(N$493:N504,MATCH($D505,$G$493:$G504,0)),INDEX(N505:N$555,MATCH($D505,$G506:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I505>$D505,INDEX(O$493:O504,MATCH($D505,$G$493:$G504,0)),INDEX(O505:O$555,MATCH($D505,$G506:$G$555,0)))","v":2021},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I505,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":6.0100164195861288},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I505,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15062.697793448944},{"$f":"IF($I505>$D505,INDEX(V$493:V504,MATCH($D505,$G$493:$G504,0)),INDEX(V505:V$555,MATCH($D505,$G506:$G$555,0)))","v":256880},{"$f":"IF($I505>$D505,INDEX(W$493:W504,MATCH($D505,$G$493:$G504,0)),INDEX(W505:W$555,MATCH($D505,$G506:$G$555,0)))","v":17.3},{"$f":"IF($I505>$D505,INDEX(X$493:X504,MATCH($D505,$G$493:$G504,0)),INDEX(X505:X$555,MATCH($D505,$G506:$G$555,0)))","v":266662.5},{"$f":"IF($I505>$D505,INDEX(Y$493:Y504,MATCH($D505,$G$493:$G504,0)),INDEX(Y505:Y$555,MATCH($D505,$G506:$G$555,0)))","v":53332.5},{"$f":"IF($I505>$D505,INDEX(Z$493:Z504,MATCH($D505,$G$493:$G504,0)),INDEX(Z505:Z$555,MATCH($D505,$G506:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I505>$D505,INDEX(AD$493:AD504,MATCH($D505,$G$493:$G504,0)),INDEX(AD505:AD$555,MATCH($D505,$G506:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I505>$D505,INDEX(AG$493:AG504,MATCH($D505,$G$493:$G504,0)),INDEX(AG505:AG$555,MATCH($D505,$G506:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P505+ROUND(W505/2,0),Brændstofpriser!$B$7:$B$65,0))*AD505/W505*0","v":0},null,null,null,null,null,{"$f":"IF($I505>$D505,INDEX(AN$493:AN504,MATCH($D505,$G$493:$G504,0)),INDEX(AN505:AN$555,MATCH($D505,$G506:$G$555,0)))","v":0.03},null,{"$f":"IF($I505>$D505,INDEX(AP$493:AP504,MATCH($D505,$G$493:$G504,0)),INDEX(AP505:AP$555,MATCH($D505,$G506:$G$555,0)))","v":864},{"$f":"IF($I505>$D505,INDEX(AQ$493:AQ504,MATCH($D505,$G$493:$G504,0)),INDEX(AQ505:AQ$555,MATCH($D505,$G506:$G$555,0)))","v":0},{"$f":"IF($I505>$D505,INDEX(AR$493:AR504,MATCH($D505,$G$493:$G504,0)),INDEX(AR505:AR$555,MATCH($D505,$G506:$G$555,0)))","v":4},{"$f":"IF($I505>$D505,INDEX(AS$493:AS504,MATCH($D505,$G$493:$G504,0)),INDEX(AS505:AS$555,MATCH($D505,$G506:$G$555,0)))","v":35000},null,null,{"$f":"IF($I505>$D505,INDEX(AV$493:AV504,MATCH($D505,$G$493:$G504,0)),INDEX(AV505:AV$555,MATCH($D505,$G506:$G$555,0)))","v":1}]
[null,null,4.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I506)),ABS($F$493:$F$555-I506),0))","v":0},0,0,0,4,4,{"$f":"IF($I506>$D506,INDEX(K$493:K505,MATCH($D506,$G$493:$G505,0)),INDEX(K506:K$555,MATCH($D506,$G507:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I506>$D506,INDEX(L$493:L505,MATCH($D506,$G$493:$G505,0)),INDEX(L506:L$555,MATCH($D506,$G507:$G$555,0)))","v":"Kia"},{"$f":"IF($I506>$D506,INDEX(M$493:M505,MATCH($D506,$G$493:$G505,0)),INDEX(M506:M$555,MATCH($D506,$G507:$G$555,0)))","v":"E-niro"},{"$f":"IF($I506>$D506,INDEX(N$493:N505,MATCH($D506,$G$493:$G505,0)),INDEX(N506:N$555,MATCH($D506,$G507:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I506>$D506,INDEX(O$493:O505,MATCH($D506,$G$493:$G505,0)),INDEX(O506:O$555,MATCH($D506,$G507:$G$555,0)))","v":2021},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I506,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":6.0100164195861288},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I506,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15062.697793448944},{"$f":"IF($I506>$D506,INDEX(V$493:V505,MATCH($D506,$G$493:$G505,0)),INDEX(V506:V$555,MATCH($D506,$G507:$G$555,0)))","v":256880},{"$f":"IF($I506>$D506,INDEX(W$493:W505,MATCH($D506,$G$493:$G505,0)),INDEX(W506:W$555,MATCH($D506,$G507:$G$555,0)))","v":17.3},{"$f":"IF($I506>$D506,INDEX(X$493:X505,MATCH($D506,$G$493:$G505,0)),INDEX(X506:X$555,MATCH($D506,$G507:$G$555,0)))","v":272833},{"$f":"IF($I506>$D506,INDEX(Y$493:Y505,MATCH($D506,$G$493:$G505,0)),INDEX(Y506:Y$555,MATCH($D506,$G507:$G$555,0)))","v":54567},{"$f":"IF($I506>$D506,INDEX(Z$493:Z505,MATCH($D506,$G$493:$G505,0)),INDEX(Z506:Z$555,MATCH($D506,$G507:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I506>$D506,INDEX(AD$493:AD505,MATCH($D506,$G$493:$G505,0)),INDEX(AD506:AD$555,MATCH($D506,$G507:$G$555,0)))","v":64},null,null,{"$f":"IF($I506>$D506,INDEX(AG$493:AG505,MATCH($D506,$G$493:$G505,0)),INDEX(AG506:AG$555,MATCH($D506,$G507:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P506+ROUND(W506/2,0),Brændstofpriser!$B$7:$B$65,0))*AD506/W506*0","v":0},null,null,null,null,null,{"$f":"IF($I506>$D506,INDEX(AN$493:AN505,MATCH($D506,$G$493:$G505,0)),INDEX(AN506:AN$555,MATCH($D506,$G507:$G$555,0)))","v":0.03},null,{"$f":"IF($I506>$D506,INDEX(AP$493:AP505,MATCH($D506,$G$493:$G505,0)),INDEX(AP506:AP$555,MATCH($D506,$G507:$G$555,0)))","v":864},{"$f":"IF($I506>$D506,INDEX(AQ$493:AQ505,MATCH($D506,$G$493:$G505,0)),INDEX(AQ506:AQ$555,MATCH($D506,$G507:$G$555,0)))","v":0},{"$f":"IF($I506>$D506,INDEX(AR$493:AR505,MATCH($D506,$G$493:$G505,0)),INDEX(AR506:AR$555,MATCH($D506,$G507:$G$555,0)))","v":4},{"$f":"IF($I506>$D506,INDEX(AS$493:AS505,MATCH($D506,$G$493:$G505,0)),INDEX(AS506:AS$555,MATCH($D506,$G507:$G$555,0)))","v":35000},null,null,{"$f":"IF($I506>$D506,INDEX(AV$493:AV505,MATCH($D506,$G$493:$G505,0)),INDEX(AV506:AV$555,MATCH($D506,$G507:$G$555,0)))","v":1}]
[null,null,4.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I507)),ABS($F$493:$F$555-I507),0))","v":0},0,0,0,4,4,{"$f":"IF($I507>$D507,INDEX(K$493:K506,MATCH($D507,$G$493:$G506,0)),INDEX(K507:K$555,MATCH($D507,$G508:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I507>$D507,INDEX(L$493:L506,MATCH($D507,$G$493:$G506,0)),INDEX(L507:L$555,MATCH($D507,$G508:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I507>$D507,INDEX(M$493:M506,MATCH($D507,$G$493:$G506,0)),INDEX(M507:M$555,MATCH($D507,$G508:$G$555,0)))","v":"KONA"},{"$f":"IF($I507>$D507,INDEX(N$493:N506,MATCH($D507,$G$493:$G506,0)),INDEX(N507:N$555,MATCH($D507,$G508:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I507>$D507,INDEX(O$493:O506,MATCH($D507,$G$493:$G506,0)),INDEX(O507:O$555,MATCH($D507,$G508:$G$555,0)))","v":2021},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I507,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":6.0100164195861288},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I507,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":15062.697793448944},{"$f":"IF($I507>$D507,INDEX(V$493:V506,MATCH($D507,$G$493:$G506,0)),INDEX(V507:V$555,MATCH($D507,$G508:$G$555,0)))","v":256880},{"$f":"IF($I507>$D507,INDEX(W$493:W506,MATCH($D507,$G$493:$G506,0)),INDEX(W507:W$555,MATCH($D507,$G508:$G$555,0)))","v":17.3},{"$f":"IF($I507>$D507,INDEX(X$493:X506,MATCH($D507,$G$493:$G506,0)),INDEX(X507:X$555,MATCH($D507,$G508:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I507>$D507,INDEX(Y$493:Y506,MATCH($D507,$G$493:$G506,0)),INDEX(Y507:Y$555,MATCH($D507,$G508:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I507>$D507,INDEX(Z$493:Z506,MATCH($D507,$G$493:$G506,0)),INDEX(Z507:Z$555,MATCH($D507,$G508:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I507>$D507,INDEX(AD$493:AD506,MATCH($D507,$G$493:$G506,0)),INDEX(AD507:AD$555,MATCH($D507,$G508:$G$555,0)))","v":64},null,null,{"$f":"IF($I507>$D507,INDEX(AG$493:AG506,MATCH($D507,$G$493:$G506,0)),INDEX(AG507:AG$555,MATCH($D507,$G508:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P507+ROUND(W507/2,0),Brændstofpriser!$B$7:$B$65,0))*AD507/W507*0","v":0},null,null,null,null,null,{"$f":"IF($I507>$D507,INDEX(AN$493:AN506,MATCH($D507,$G$493:$G506,0)),INDEX(AN507:AN$555,MATCH($D507,$G508:$G$555,0)))","v":0.03},null,{"$f":"IF($I507>$D507,INDEX(AP$493:AP506,MATCH($D507,$G$493:$G506,0)),INDEX(AP507:AP$555,MATCH($D507,$G508:$G$555,0)))","v":864},{"$f":"IF($I507>$D507,INDEX(AQ$493:AQ506,MATCH($D507,$G$493:$G506,0)),INDEX(AQ507:AQ$555,MATCH($D507,$G508:$G$555,0)))","v":0},{"$f":"IF($I507>$D507,INDEX(AR$493:AR506,MATCH($D507,$G$493:$G506,0)),INDEX(AR507:AR$555,MATCH($D507,$G508:$G$555,0)))","v":4},{"$f":"IF($I507>$D507,INDEX(AS$493:AS506,MATCH($D507,$G$493:$G506,0)),INDEX(AS507:AS$555,MATCH($D507,$G508:$G$555,0)))","v":35000},null,null,{"$f":"IF($I507>$D507,INDEX(AV$493:AV506,MATCH($D507,$G$493:$G506,0)),INDEX(AV507:AV$555,MATCH($D507,$G508:$G$555,0)))","v":1}]
[null,null,5.0999999999999996,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I508)),ABS($F$493:$F$555-I508),0))","v":0},0,0,0,5,5,{"$f":"IF($I508>$D508,INDEX(K$493:K507,MATCH($D508,$G$493:$G507,0)),INDEX(K508:K$555,MATCH($D508,$G509:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I508>$D508,INDEX(L$493:L507,MATCH($D508,$G$493:$G507,0)),INDEX(L508:L$555,MATCH($D508,$G509:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I508>$D508,INDEX(M$493:M507,MATCH($D508,$G$493:$G507,0)),INDEX(M508:M$555,MATCH($D508,$G509:$G$555,0)))","v":"ID.3"},{"$f":"IF($I508>$D508,INDEX(N$493:N507,MATCH($D508,$G$493:$G507,0)),INDEX(N508:N$555,MATCH($D508,$G509:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I508>$D508,INDEX(O$493:O507,MATCH($D508,$G$493:$G507,0)),INDEX(O508:O$555,MATCH($D508,$G509:$G$555,0)))","v":2021},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I508,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.96696031924010073},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I508,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14650.913927880314},{"$f":"IF($I508>$D508,INDEX(V$493:V507,MATCH($D508,$G$493:$G507,0)),INDEX(V508:V$555,MATCH($D508,$G509:$G$555,0)))","v":256880},{"$f":"IF($I508>$D508,INDEX(W$493:W507,MATCH($D508,$G$493:$G507,0)),INDEX(W508:W$555,MATCH($D508,$G509:$G$555,0)))","v":17.3},{"$f":"IF($I508>$D508,INDEX(X$493:X507,MATCH($D508,$G$493:$G507,0)),INDEX(X508:X$555,MATCH($D508,$G509:$G$555,0)))","v":266662.5},{"$f":"IF($I508>$D508,INDEX(Y$493:Y507,MATCH($D508,$G$493:$G507,0)),INDEX(Y508:Y$555,MATCH($D508,$G509:$G$555,0)))","v":53332.5},{"$f":"IF($I508>$D508,INDEX(Z$493:Z507,MATCH($D508,$G$493:$G507,0)),INDEX(Z508:Z$555,MATCH($D508,$G509:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I508>$D508,INDEX(AD$493:AD507,MATCH($D508,$G$493:$G507,0)),INDEX(AD508:AD$555,MATCH($D508,$G509:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I508>$D508,INDEX(AG$493:AG507,MATCH($D508,$G$493:$G507,0)),INDEX(AG508:AG$555,MATCH($D508,$G509:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P508+ROUND(W508/2,0),Brændstofpriser!$B$7:$B$65,0))*AD508/W508*0","v":0},null,null,null,null,null,{"$f":"IF($I508>$D508,INDEX(AN$493:AN507,MATCH($D508,$G$493:$G507,0)),INDEX(AN508:AN$555,MATCH($D508,$G509:$G$555,0)))","v":0.03},null,{"$f":"IF($I508>$D508,INDEX(AP$493:AP507,MATCH($D508,$G$493:$G507,0)),INDEX(AP508:AP$555,MATCH($D508,$G509:$G$555,0)))","v":864},{"$f":"IF($I508>$D508,INDEX(AQ$493:AQ507,MATCH($D508,$G$493:$G507,0)),INDEX(AQ508:AQ$555,MATCH($D508,$G509:$G$555,0)))","v":0},{"$f":"IF($I508>$D508,INDEX(AR$493:AR507,MATCH($D508,$G$493:$G507,0)),INDEX(AR508:AR$555,MATCH($D508,$G509:$G$555,0)))","v":4},{"$f":"IF($I508>$D508,INDEX(AS$493:AS507,MATCH($D508,$G$493:$G507,0)),INDEX(AS508:AS$555,MATCH($D508,$G509:$G$555,0)))","v":35000},null,null,{"$f":"IF($I508>$D508,INDEX(AV$493:AV507,MATCH($D508,$G$493:$G507,0)),INDEX(AV508:AV$555,MATCH($D508,$G509:$G$555,0)))","v":1}]
[null,null,5.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I509)),ABS($F$493:$F$555-I509),0))","v":0},0,0,0,5,5,{"$f":"IF($I509>$D509,INDEX(K$493:K508,MATCH($D509,$G$493:$G508,0)),INDEX(K509:K$555,MATCH($D509,$G510:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I509>$D509,INDEX(L$493:L508,MATCH($D509,$G$493:$G508,0)),INDEX(L509:L$555,MATCH($D509,$G510:$G$555,0)))","v":"Kia"},{"$f":"IF($I509>$D509,INDEX(M$493:M508,MATCH($D509,$G$493:$G508,0)),INDEX(M509:M$555,MATCH($D509,$G510:$G$555,0)))","v":"E-niro"},{"$f":"IF($I509>$D509,INDEX(N$493:N508,MATCH($D509,$G$493:$G508,0)),INDEX(N509:N$555,MATCH($D509,$G510:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I509>$D509,INDEX(O$493:O508,MATCH($D509,$G$493:$G508,0)),INDEX(O509:O$555,MATCH($D509,$G510:$G$555,0)))","v":2021},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I509,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.96696031924010073},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I509,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14650.913927880314},{"$f":"IF($I509>$D509,INDEX(V$493:V508,MATCH($D509,$G$493:$G508,0)),INDEX(V509:V$555,MATCH($D509,$G510:$G$555,0)))","v":256880},{"$f":"IF($I509>$D509,INDEX(W$493:W508,MATCH($D509,$G$493:$G508,0)),INDEX(W509:W$555,MATCH($D509,$G510:$G$555,0)))","v":17.3},{"$f":"IF($I509>$D509,INDEX(X$493:X508,MATCH($D509,$G$493:$G508,0)),INDEX(X509:X$555,MATCH($D509,$G510:$G$555,0)))","v":272833},{"$f":"IF($I509>$D509,INDEX(Y$493:Y508,MATCH($D509,$G$493:$G508,0)),INDEX(Y509:Y$555,MATCH($D509,$G510:$G$555,0)))","v":54567},{"$f":"IF($I509>$D509,INDEX(Z$493:Z508,MATCH($D509,$G$493:$G508,0)),INDEX(Z509:Z$555,MATCH($D509,$G510:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I509>$D509,INDEX(AD$493:AD508,MATCH($D509,$G$493:$G508,0)),INDEX(AD509:AD$555,MATCH($D509,$G510:$G$555,0)))","v":64},null,null,{"$f":"IF($I509>$D509,INDEX(AG$493:AG508,MATCH($D509,$G$493:$G508,0)),INDEX(AG509:AG$555,MATCH($D509,$G510:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P509+ROUND(W509/2,0),Brændstofpriser!$B$7:$B$65,0))*AD509/W509*0","v":0},null,null,null,null,null,{"$f":"IF($I509>$D509,INDEX(AN$493:AN508,MATCH($D509,$G$493:$G508,0)),INDEX(AN509:AN$555,MATCH($D509,$G510:$G$555,0)))","v":0.03},null,{"$f":"IF($I509>$D509,INDEX(AP$493:AP508,MATCH($D509,$G$493:$G508,0)),INDEX(AP509:AP$555,MATCH($D509,$G510:$G$555,0)))","v":864},{"$f":"IF($I509>$D509,INDEX(AQ$493:AQ508,MATCH($D509,$G$493:$G508,0)),INDEX(AQ509:AQ$555,MATCH($D509,$G510:$G$555,0)))","v":0},{"$f":"IF($I509>$D509,INDEX(AR$493:AR508,MATCH($D509,$G$493:$G508,0)),INDEX(AR509:AR$555,MATCH($D509,$G510:$G$555,0)))","v":4},{"$f":"IF($I509>$D509,INDEX(AS$493:AS508,MATCH($D509,$G$493:$G508,0)),INDEX(AS509:AS$555,MATCH($D509,$G510:$G$555,0)))","v":35000},null,null,{"$f":"IF($I509>$D509,INDEX(AV$493:AV508,MATCH($D509,$G$493:$G508,0)),INDEX(AV509:AV$555,MATCH($D509,$G510:$G$555,0)))","v":1}]
[null,null,5.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I510)),ABS($F$493:$F$555-I510),0))","v":0},0,0,0,5,5,{"$f":"IF($I510>$D510,INDEX(K$493:K509,MATCH($D510,$G$493:$G509,0)),INDEX(K510:K$555,MATCH($D510,$G511:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I510>$D510,INDEX(L$493:L509,MATCH($D510,$G$493:$G509,0)),INDEX(L510:L$555,MATCH($D510,$G511:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I510>$D510,INDEX(M$493:M509,MATCH($D510,$G$493:$G509,0)),INDEX(M510:M$555,MATCH($D510,$G511:$G$555,0)))","v":"KONA"},{"$f":"IF($I510>$D510,INDEX(N$493:N509,MATCH($D510,$G$493:$G509,0)),INDEX(N510:N$555,MATCH($D510,$G511:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I510>$D510,INDEX(O$493:O509,MATCH($D510,$G$493:$G509,0)),INDEX(O510:O$555,MATCH($D510,$G511:$G$555,0)))","v":2021},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I510,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.96696031924010073},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I510,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14650.913927880314},{"$f":"IF($I510>$D510,INDEX(V$493:V509,MATCH($D510,$G$493:$G509,0)),INDEX(V510:V$555,MATCH($D510,$G511:$G$555,0)))","v":256880},{"$f":"IF($I510>$D510,INDEX(W$493:W509,MATCH($D510,$G$493:$G509,0)),INDEX(W510:W$555,MATCH($D510,$G511:$G$555,0)))","v":17.3},{"$f":"IF($I510>$D510,INDEX(X$493:X509,MATCH($D510,$G$493:$G509,0)),INDEX(X510:X$555,MATCH($D510,$G511:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I510>$D510,INDEX(Y$493:Y509,MATCH($D510,$G$493:$G509,0)),INDEX(Y510:Y$555,MATCH($D510,$G511:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I510>$D510,INDEX(Z$493:Z509,MATCH($D510,$G$493:$G509,0)),INDEX(Z510:Z$555,MATCH($D510,$G511:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I510>$D510,INDEX(AD$493:AD509,MATCH($D510,$G$493:$G509,0)),INDEX(AD510:AD$555,MATCH($D510,$G511:$G$555,0)))","v":64},null,null,{"$f":"IF($I510>$D510,INDEX(AG$493:AG509,MATCH($D510,$G$493:$G509,0)),INDEX(AG510:AG$555,MATCH($D510,$G511:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P510+ROUND(W510/2,0),Brændstofpriser!$B$7:$B$65,0))*AD510/W510*0","v":0},null,null,null,null,null,{"$f":"IF($I510>$D510,INDEX(AN$493:AN509,MATCH($D510,$G$493:$G509,0)),INDEX(AN510:AN$555,MATCH($D510,$G511:$G$555,0)))","v":0.03},null,{"$f":"IF($I510>$D510,INDEX(AP$493:AP509,MATCH($D510,$G$493:$G509,0)),INDEX(AP510:AP$555,MATCH($D510,$G511:$G$555,0)))","v":864},{"$f":"IF($I510>$D510,INDEX(AQ$493:AQ509,MATCH($D510,$G$493:$G509,0)),INDEX(AQ510:AQ$555,MATCH($D510,$G511:$G$555,0)))","v":0},{"$f":"IF($I510>$D510,INDEX(AR$493:AR509,MATCH($D510,$G$493:$G509,0)),INDEX(AR510:AR$555,MATCH($D510,$G511:$G$555,0)))","v":4},{"$f":"IF($I510>$D510,INDEX(AS$493:AS509,MATCH($D510,$G$493:$G509,0)),INDEX(AS510:AS$555,MATCH($D510,$G511:$G$555,0)))","v":35000},null,null,{"$f":"IF($I510>$D510,INDEX(AV$493:AV509,MATCH($D510,$G$493:$G509,0)),INDEX(AV510:AV$555,MATCH($D510,$G511:$G$555,0)))","v":1}]
[null,null,6.1,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I511)),ABS($F$493:$F$555-I511),0))","v":0},0,0,0,6,6,{"$f":"IF($I511>$D511,INDEX(K$493:K510,MATCH($D511,$G$493:$G510,0)),INDEX(K511:K$555,MATCH($D511,$G512:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I511>$D511,INDEX(L$493:L510,MATCH($D511,$G$493:$G510,0)),INDEX(L511:L$555,MATCH($D511,$G512:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I511>$D511,INDEX(M$493:M510,MATCH($D511,$G$493:$G510,0)),INDEX(M511:M$555,MATCH($D511,$G512:$G$555,0)))","v":"ID.3"},{"$f":"IF($I511>$D511,INDEX(N$493:N510,MATCH($D511,$G$493:$G510,0)),INDEX(N511:N$555,MATCH($D511,$G512:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I511>$D511,INDEX(O$493:O510,MATCH($D511,$G$493:$G510,0)),INDEX(O511:O$555,MATCH($D511,$G512:$G$555,0)))","v":2021},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I511,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1.8739489684810431},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I511,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14304.953957870559},{"$f":"IF($I511>$D511,INDEX(V$493:V510,MATCH($D511,$G$493:$G510,0)),INDEX(V511:V$555,MATCH($D511,$G512:$G$555,0)))","v":256880},{"$f":"IF($I511>$D511,INDEX(W$493:W510,MATCH($D511,$G$493:$G510,0)),INDEX(W511:W$555,MATCH($D511,$G512:$G$555,0)))","v":17.3},{"$f":"IF($I511>$D511,INDEX(X$493:X510,MATCH($D511,$G$493:$G510,0)),INDEX(X511:X$555,MATCH($D511,$G512:$G$555,0)))","v":266662.5},{"$f":"IF($I511>$D511,INDEX(Y$493:Y510,MATCH($D511,$G$493:$G510,0)),INDEX(Y511:Y$555,MATCH($D511,$G512:$G$555,0)))","v":53332.5},{"$f":"IF($I511>$D511,INDEX(Z$493:Z510,MATCH($D511,$G$493:$G510,0)),INDEX(Z511:Z$555,MATCH($D511,$G512:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I511>$D511,INDEX(AD$493:AD510,MATCH($D511,$G$493:$G510,0)),INDEX(AD511:AD$555,MATCH($D511,$G512:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I511>$D511,INDEX(AG$493:AG510,MATCH($D511,$G$493:$G510,0)),INDEX(AG511:AG$555,MATCH($D511,$G512:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P511+ROUND(W511/2,0),Brændstofpriser!$B$7:$B$65,0))*AD511/W511*0","v":0},null,null,null,null,null,{"$f":"IF($I511>$D511,INDEX(AN$493:AN510,MATCH($D511,$G$493:$G510,0)),INDEX(AN511:AN$555,MATCH($D511,$G512:$G$555,0)))","v":0.03},null,{"$f":"IF($I511>$D511,INDEX(AP$493:AP510,MATCH($D511,$G$493:$G510,0)),INDEX(AP511:AP$555,MATCH($D511,$G512:$G$555,0)))","v":864},{"$f":"IF($I511>$D511,INDEX(AQ$493:AQ510,MATCH($D511,$G$493:$G510,0)),INDEX(AQ511:AQ$555,MATCH($D511,$G512:$G$555,0)))","v":0},{"$f":"IF($I511>$D511,INDEX(AR$493:AR510,MATCH($D511,$G$493:$G510,0)),INDEX(AR511:AR$555,MATCH($D511,$G512:$G$555,0)))","v":4},{"$f":"IF($I511>$D511,INDEX(AS$493:AS510,MATCH($D511,$G$493:$G510,0)),INDEX(AS511:AS$555,MATCH($D511,$G512:$G$555,0)))","v":35000},null,null,{"$f":"IF($I511>$D511,INDEX(AV$493:AV510,MATCH($D511,$G$493:$G510,0)),INDEX(AV511:AV$555,MATCH($D511,$G512:$G$555,0)))","v":1}]
[null,null,6.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I512)),ABS($F$493:$F$555-I512),0))","v":0},0,0,0,6,6,{"$f":"IF($I512>$D512,INDEX(K$493:K511,MATCH($D512,$G$493:$G511,0)),INDEX(K512:K$555,MATCH($D512,$G513:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I512>$D512,INDEX(L$493:L511,MATCH($D512,$G$493:$G511,0)),INDEX(L512:L$555,MATCH($D512,$G513:$G$555,0)))","v":"Kia"},{"$f":"IF($I512>$D512,INDEX(M$493:M511,MATCH($D512,$G$493:$G511,0)),INDEX(M512:M$555,MATCH($D512,$G513:$G$555,0)))","v":"E-niro"},{"$f":"IF($I512>$D512,INDEX(N$493:N511,MATCH($D512,$G$493:$G511,0)),INDEX(N512:N$555,MATCH($D512,$G513:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I512>$D512,INDEX(O$493:O511,MATCH($D512,$G$493:$G511,0)),INDEX(O512:O$555,MATCH($D512,$G513:$G$555,0)))","v":2021},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I512,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1.8739489684810431},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I512,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14304.953957870559},{"$f":"IF($I512>$D512,INDEX(V$493:V511,MATCH($D512,$G$493:$G511,0)),INDEX(V512:V$555,MATCH($D512,$G513:$G$555,0)))","v":256880},{"$f":"IF($I512>$D512,INDEX(W$493:W511,MATCH($D512,$G$493:$G511,0)),INDEX(W512:W$555,MATCH($D512,$G513:$G$555,0)))","v":17.3},{"$f":"IF($I512>$D512,INDEX(X$493:X511,MATCH($D512,$G$493:$G511,0)),INDEX(X512:X$555,MATCH($D512,$G513:$G$555,0)))","v":272833},{"$f":"IF($I512>$D512,INDEX(Y$493:Y511,MATCH($D512,$G$493:$G511,0)),INDEX(Y512:Y$555,MATCH($D512,$G513:$G$555,0)))","v":54567},{"$f":"IF($I512>$D512,INDEX(Z$493:Z511,MATCH($D512,$G$493:$G511,0)),INDEX(Z512:Z$555,MATCH($D512,$G513:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I512>$D512,INDEX(AD$493:AD511,MATCH($D512,$G$493:$G511,0)),INDEX(AD512:AD$555,MATCH($D512,$G513:$G$555,0)))","v":64},null,null,{"$f":"IF($I512>$D512,INDEX(AG$493:AG511,MATCH($D512,$G$493:$G511,0)),INDEX(AG512:AG$555,MATCH($D512,$G513:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P512+ROUND(W512/2,0),Brændstofpriser!$B$7:$B$65,0))*AD512/W512*0","v":0},null,null,null,null,null,{"$f":"IF($I512>$D512,INDEX(AN$493:AN511,MATCH($D512,$G$493:$G511,0)),INDEX(AN512:AN$555,MATCH($D512,$G513:$G$555,0)))","v":0.03},null,{"$f":"IF($I512>$D512,INDEX(AP$493:AP511,MATCH($D512,$G$493:$G511,0)),INDEX(AP512:AP$555,MATCH($D512,$G513:$G$555,0)))","v":864},{"$f":"IF($I512>$D512,INDEX(AQ$493:AQ511,MATCH($D512,$G$493:$G511,0)),INDEX(AQ512:AQ$555,MATCH($D512,$G513:$G$555,0)))","v":0},{"$f":"IF($I512>$D512,INDEX(AR$493:AR511,MATCH($D512,$G$493:$G511,0)),INDEX(AR512:AR$555,MATCH($D512,$G513:$G$555,0)))","v":4},{"$f":"IF($I512>$D512,INDEX(AS$493:AS511,MATCH($D512,$G$493:$G511,0)),INDEX(AS512:AS$555,MATCH($D512,$G513:$G$555,0)))","v":35000},null,null,{"$f":"IF($I512>$D512,INDEX(AV$493:AV511,MATCH($D512,$G$493:$G511,0)),INDEX(AV512:AV$555,MATCH($D512,$G513:$G$555,0)))","v":1}]
[null,null,6.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I513)),ABS($F$493:$F$555-I513),0))","v":0},0,0,0,6,6,{"$f":"IF($I513>$D513,INDEX(K$493:K512,MATCH($D513,$G$493:$G512,0)),INDEX(K513:K$555,MATCH($D513,$G514:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I513>$D513,INDEX(L$493:L512,MATCH($D513,$G$493:$G512,0)),INDEX(L513:L$555,MATCH($D513,$G514:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I513>$D513,INDEX(M$493:M512,MATCH($D513,$G$493:$G512,0)),INDEX(M513:M$555,MATCH($D513,$G514:$G$555,0)))","v":"KONA"},{"$f":"IF($I513>$D513,INDEX(N$493:N512,MATCH($D513,$G$493:$G512,0)),INDEX(N513:N$555,MATCH($D513,$G514:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I513>$D513,INDEX(O$493:O512,MATCH($D513,$G$493:$G512,0)),INDEX(O513:O$555,MATCH($D513,$G514:$G$555,0)))","v":2021},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I513,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1.8739489684810431},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I513,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":14304.953957870559},{"$f":"IF($I513>$D513,INDEX(V$493:V512,MATCH($D513,$G$493:$G512,0)),INDEX(V513:V$555,MATCH($D513,$G514:$G$555,0)))","v":256880},{"$f":"IF($I513>$D513,INDEX(W$493:W512,MATCH($D513,$G$493:$G512,0)),INDEX(W513:W$555,MATCH($D513,$G514:$G$555,0)))","v":17.3},{"$f":"IF($I513>$D513,INDEX(X$493:X512,MATCH($D513,$G$493:$G512,0)),INDEX(X513:X$555,MATCH($D513,$G514:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I513>$D513,INDEX(Y$493:Y512,MATCH($D513,$G$493:$G512,0)),INDEX(Y513:Y$555,MATCH($D513,$G514:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I513>$D513,INDEX(Z$493:Z512,MATCH($D513,$G$493:$G512,0)),INDEX(Z513:Z$555,MATCH($D513,$G514:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I513>$D513,INDEX(AD$493:AD512,MATCH($D513,$G$493:$G512,0)),INDEX(AD513:AD$555,MATCH($D513,$G514:$G$555,0)))","v":64},null,null,{"$f":"IF($I513>$D513,INDEX(AG$493:AG512,MATCH($D513,$G$493:$G512,0)),INDEX(AG513:AG$555,MATCH($D513,$G514:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P513+ROUND(W513/2,0),Brændstofpriser!$B$7:$B$65,0))*AD513/W513*0","v":0},null,null,null,null,null,{"$f":"IF($I513>$D513,INDEX(AN$493:AN512,MATCH($D513,$G$493:$G512,0)),INDEX(AN513:AN$555,MATCH($D513,$G514:$G$555,0)))","v":0.03},null,{"$f":"IF($I513>$D513,INDEX(AP$493:AP512,MATCH($D513,$G$493:$G512,0)),INDEX(AP513:AP$555,MATCH($D513,$G514:$G$555,0)))","v":864},{"$f":"IF($I513>$D513,INDEX(AQ$493:AQ512,MATCH($D513,$G$493:$G512,0)),INDEX(AQ513:AQ$555,MATCH($D513,$G514:$G$555,0)))","v":0},{"$f":"IF($I513>$D513,INDEX(AR$493:AR512,MATCH($D513,$G$493:$G512,0)),INDEX(AR513:AR$555,MATCH($D513,$G514:$G$555,0)))","v":4},{"$f":"IF($I513>$D513,INDEX(AS$493:AS512,MATCH($D513,$G$493:$G512,0)),INDEX(AS513:AS$555,MATCH($D513,$G514:$G$555,0)))","v":35000},null,null,{"$f":"IF($I513>$D513,INDEX(AV$493:AV512,MATCH($D513,$G$493:$G512,0)),INDEX(AV513:AV$555,MATCH($D513,$G514:$G$555,0)))","v":1}]
[null,null,7.1,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I514)),ABS($F$493:$F$555-I514),0))","v":0},0,0,0,7,7,{"$f":"IF($I514>$D514,INDEX(K$493:K513,MATCH($D514,$G$493:$G513,0)),INDEX(K514:K$555,MATCH($D514,$G515:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I514>$D514,INDEX(L$493:L513,MATCH($D514,$G$493:$G513,0)),INDEX(L514:L$555,MATCH($D514,$G515:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I514>$D514,INDEX(M$493:M513,MATCH($D514,$G$493:$G513,0)),INDEX(M514:M$555,MATCH($D514,$G515:$G$555,0)))","v":"ID.3"},{"$f":"IF($I514>$D514,INDEX(N$493:N513,MATCH($D514,$G$493:$G513,0)),INDEX(N514:N$555,MATCH($D514,$G515:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I514>$D514,INDEX(O$493:O513,MATCH($D514,$G$493:$G513,0)),INDEX(O514:O$555,MATCH($D514,$G515:$G$555,0)))","v":2021},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I514,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.18153665929623497},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I514,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13964.358407402691},{"$f":"IF($I514>$D514,INDEX(V$493:V513,MATCH($D514,$G$493:$G513,0)),INDEX(V514:V$555,MATCH($D514,$G515:$G$555,0)))","v":256880},{"$f":"IF($I514>$D514,INDEX(W$493:W513,MATCH($D514,$G$493:$G513,0)),INDEX(W514:W$555,MATCH($D514,$G515:$G$555,0)))","v":17.3},{"$f":"IF($I514>$D514,INDEX(X$493:X513,MATCH($D514,$G$493:$G513,0)),INDEX(X514:X$555,MATCH($D514,$G515:$G$555,0)))","v":266662.5},{"$f":"IF($I514>$D514,INDEX(Y$493:Y513,MATCH($D514,$G$493:$G513,0)),INDEX(Y514:Y$555,MATCH($D514,$G515:$G$555,0)))","v":53332.5},{"$f":"IF($I514>$D514,INDEX(Z$493:Z513,MATCH($D514,$G$493:$G513,0)),INDEX(Z514:Z$555,MATCH($D514,$G515:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I514>$D514,INDEX(AD$493:AD513,MATCH($D514,$G$493:$G513,0)),INDEX(AD514:AD$555,MATCH($D514,$G515:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I514>$D514,INDEX(AG$493:AG513,MATCH($D514,$G$493:$G513,0)),INDEX(AG514:AG$555,MATCH($D514,$G515:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P514+ROUND(W514/2,0),Brændstofpriser!$B$7:$B$65,0))*AD514/W514*0","v":0},null,null,null,null,null,{"$f":"IF($I514>$D514,INDEX(AN$493:AN513,MATCH($D514,$G$493:$G513,0)),INDEX(AN514:AN$555,MATCH($D514,$G515:$G$555,0)))","v":0.03},null,{"$f":"IF($I514>$D514,INDEX(AP$493:AP513,MATCH($D514,$G$493:$G513,0)),INDEX(AP514:AP$555,MATCH($D514,$G515:$G$555,0)))","v":864},{"$f":"IF($I514>$D514,INDEX(AQ$493:AQ513,MATCH($D514,$G$493:$G513,0)),INDEX(AQ514:AQ$555,MATCH($D514,$G515:$G$555,0)))","v":0},{"$f":"IF($I514>$D514,INDEX(AR$493:AR513,MATCH($D514,$G$493:$G513,0)),INDEX(AR514:AR$555,MATCH($D514,$G515:$G$555,0)))","v":4},{"$f":"IF($I514>$D514,INDEX(AS$493:AS513,MATCH($D514,$G$493:$G513,0)),INDEX(AS514:AS$555,MATCH($D514,$G515:$G$555,0)))","v":35000},null,null,{"$f":"IF($I514>$D514,INDEX(AV$493:AV513,MATCH($D514,$G$493:$G513,0)),INDEX(AV514:AV$555,MATCH($D514,$G515:$G$555,0)))","v":1}]
[null,null,7.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I515)),ABS($F$493:$F$555-I515),0))","v":0},0,0,0,7,7,{"$f":"IF($I515>$D515,INDEX(K$493:K514,MATCH($D515,$G$493:$G514,0)),INDEX(K515:K$555,MATCH($D515,$G516:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I515>$D515,INDEX(L$493:L514,MATCH($D515,$G$493:$G514,0)),INDEX(L515:L$555,MATCH($D515,$G516:$G$555,0)))","v":"Kia"},{"$f":"IF($I515>$D515,INDEX(M$493:M514,MATCH($D515,$G$493:$G514,0)),INDEX(M515:M$555,MATCH($D515,$G516:$G$555,0)))","v":"E-niro"},{"$f":"IF($I515>$D515,INDEX(N$493:N514,MATCH($D515,$G$493:$G514,0)),INDEX(N515:N$555,MATCH($D515,$G516:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I515>$D515,INDEX(O$493:O514,MATCH($D515,$G$493:$G514,0)),INDEX(O515:O$555,MATCH($D515,$G516:$G$555,0)))","v":2021},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I515,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.18153665929623497},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I515,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13964.358407402691},{"$f":"IF($I515>$D515,INDEX(V$493:V514,MATCH($D515,$G$493:$G514,0)),INDEX(V515:V$555,MATCH($D515,$G516:$G$555,0)))","v":256880},{"$f":"IF($I515>$D515,INDEX(W$493:W514,MATCH($D515,$G$493:$G514,0)),INDEX(W515:W$555,MATCH($D515,$G516:$G$555,0)))","v":17.3},{"$f":"IF($I515>$D515,INDEX(X$493:X514,MATCH($D515,$G$493:$G514,0)),INDEX(X515:X$555,MATCH($D515,$G516:$G$555,0)))","v":272833},{"$f":"IF($I515>$D515,INDEX(Y$493:Y514,MATCH($D515,$G$493:$G514,0)),INDEX(Y515:Y$555,MATCH($D515,$G516:$G$555,0)))","v":54567},{"$f":"IF($I515>$D515,INDEX(Z$493:Z514,MATCH($D515,$G$493:$G514,0)),INDEX(Z515:Z$555,MATCH($D515,$G516:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I515>$D515,INDEX(AD$493:AD514,MATCH($D515,$G$493:$G514,0)),INDEX(AD515:AD$555,MATCH($D515,$G516:$G$555,0)))","v":64},null,null,{"$f":"IF($I515>$D515,INDEX(AG$493:AG514,MATCH($D515,$G$493:$G514,0)),INDEX(AG515:AG$555,MATCH($D515,$G516:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P515+ROUND(W515/2,0),Brændstofpriser!$B$7:$B$65,0))*AD515/W515*0","v":0},null,null,null,null,null,{"$f":"IF($I515>$D515,INDEX(AN$493:AN514,MATCH($D515,$G$493:$G514,0)),INDEX(AN515:AN$555,MATCH($D515,$G516:$G$555,0)))","v":0.03},null,{"$f":"IF($I515>$D515,INDEX(AP$493:AP514,MATCH($D515,$G$493:$G514,0)),INDEX(AP515:AP$555,MATCH($D515,$G516:$G$555,0)))","v":864},{"$f":"IF($I515>$D515,INDEX(AQ$493:AQ514,MATCH($D515,$G$493:$G514,0)),INDEX(AQ515:AQ$555,MATCH($D515,$G516:$G$555,0)))","v":0},{"$f":"IF($I515>$D515,INDEX(AR$493:AR514,MATCH($D515,$G$493:$G514,0)),INDEX(AR515:AR$555,MATCH($D515,$G516:$G$555,0)))","v":4},{"$f":"IF($I515>$D515,INDEX(AS$493:AS514,MATCH($D515,$G$493:$G514,0)),INDEX(AS515:AS$555,MATCH($D515,$G516:$G$555,0)))","v":35000},null,null,{"$f":"IF($I515>$D515,INDEX(AV$493:AV514,MATCH($D515,$G$493:$G514,0)),INDEX(AV515:AV$555,MATCH($D515,$G516:$G$555,0)))","v":1}]
[null,null,7.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I516)),ABS($F$493:$F$555-I516),0))","v":0},0,0,0,7,7,{"$f":"IF($I516>$D516,INDEX(K$493:K515,MATCH($D516,$G$493:$G515,0)),INDEX(K516:K$555,MATCH($D516,$G517:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I516>$D516,INDEX(L$493:L515,MATCH($D516,$G$493:$G515,0)),INDEX(L516:L$555,MATCH($D516,$G517:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I516>$D516,INDEX(M$493:M515,MATCH($D516,$G$493:$G515,0)),INDEX(M516:M$555,MATCH($D516,$G517:$G$555,0)))","v":"KONA"},{"$f":"IF($I516>$D516,INDEX(N$493:N515,MATCH($D516,$G$493:$G515,0)),INDEX(N516:N$555,MATCH($D516,$G517:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I516>$D516,INDEX(O$493:O515,MATCH($D516,$G$493:$G515,0)),INDEX(O516:O$555,MATCH($D516,$G517:$G$555,0)))","v":2021},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I516,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.18153665929623497},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I516,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13964.358407402691},{"$f":"IF($I516>$D516,INDEX(V$493:V515,MATCH($D516,$G$493:$G515,0)),INDEX(V516:V$555,MATCH($D516,$G517:$G$555,0)))","v":256880},{"$f":"IF($I516>$D516,INDEX(W$493:W515,MATCH($D516,$G$493:$G515,0)),INDEX(W516:W$555,MATCH($D516,$G517:$G$555,0)))","v":17.3},{"$f":"IF($I516>$D516,INDEX(X$493:X515,MATCH($D516,$G$493:$G515,0)),INDEX(X516:X$555,MATCH($D516,$G517:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I516>$D516,INDEX(Y$493:Y515,MATCH($D516,$G$493:$G515,0)),INDEX(Y516:Y$555,MATCH($D516,$G517:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I516>$D516,INDEX(Z$493:Z515,MATCH($D516,$G$493:$G515,0)),INDEX(Z516:Z$555,MATCH($D516,$G517:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I516>$D516,INDEX(AD$493:AD515,MATCH($D516,$G$493:$G515,0)),INDEX(AD516:AD$555,MATCH($D516,$G517:$G$555,0)))","v":64},null,null,{"$f":"IF($I516>$D516,INDEX(AG$493:AG515,MATCH($D516,$G$493:$G515,0)),INDEX(AG516:AG$555,MATCH($D516,$G517:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P516+ROUND(W516/2,0),Brændstofpriser!$B$7:$B$65,0))*AD516/W516*0","v":0},null,null,null,null,null,{"$f":"IF($I516>$D516,INDEX(AN$493:AN515,MATCH($D516,$G$493:$G515,0)),INDEX(AN516:AN$555,MATCH($D516,$G517:$G$555,0)))","v":0.03},null,{"$f":"IF($I516>$D516,INDEX(AP$493:AP515,MATCH($D516,$G$493:$G515,0)),INDEX(AP516:AP$555,MATCH($D516,$G517:$G$555,0)))","v":864},{"$f":"IF($I516>$D516,INDEX(AQ$493:AQ515,MATCH($D516,$G$493:$G515,0)),INDEX(AQ516:AQ$555,MATCH($D516,$G517:$G$555,0)))","v":0},{"$f":"IF($I516>$D516,INDEX(AR$493:AR515,MATCH($D516,$G$493:$G515,0)),INDEX(AR516:AR$555,MATCH($D516,$G517:$G$555,0)))","v":4},{"$f":"IF($I516>$D516,INDEX(AS$493:AS515,MATCH($D516,$G$493:$G515,0)),INDEX(AS516:AS$555,MATCH($D516,$G517:$G$555,0)))","v":35000},null,null,{"$f":"IF($I516>$D516,INDEX(AV$493:AV515,MATCH($D516,$G$493:$G515,0)),INDEX(AV516:AV$555,MATCH($D516,$G517:$G$555,0)))","v":1}]
[null,null,8.1,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I517)),ABS($F$493:$F$555-I517),0))","v":0},0,0,0,8,8,{"$f":"IF($I517>$D517,INDEX(K$493:K516,MATCH($D517,$G$493:$G516,0)),INDEX(K517:K$555,MATCH($D517,$G518:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I517>$D517,INDEX(L$493:L516,MATCH($D517,$G$493:$G516,0)),INDEX(L517:L$555,MATCH($D517,$G518:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I517>$D517,INDEX(M$493:M516,MATCH($D517,$G$493:$G516,0)),INDEX(M517:M$555,MATCH($D517,$G518:$G$555,0)))","v":"ID.3"},{"$f":"IF($I517>$D517,INDEX(N$493:N516,MATCH($D517,$G$493:$G516,0)),INDEX(N517:N$555,MATCH($D517,$G518:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I517>$D517,INDEX(O$493:O516,MATCH($D517,$G$493:$G516,0)),INDEX(O517:O$555,MATCH($D517,$G518:$G$555,0)))","v":2021},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I517,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.25901171433883435},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I517,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13632.195491517597},{"$f":"IF($I517>$D517,INDEX(V$493:V516,MATCH($D517,$G$493:$G516,0)),INDEX(V517:V$555,MATCH($D517,$G518:$G$555,0)))","v":256880},{"$f":"IF($I517>$D517,INDEX(W$493:W516,MATCH($D517,$G$493:$G516,0)),INDEX(W517:W$555,MATCH($D517,$G518:$G$555,0)))","v":17.3},{"$f":"IF($I517>$D517,INDEX(X$493:X516,MATCH($D517,$G$493:$G516,0)),INDEX(X517:X$555,MATCH($D517,$G518:$G$555,0)))","v":266662.5},{"$f":"IF($I517>$D517,INDEX(Y$493:Y516,MATCH($D517,$G$493:$G516,0)),INDEX(Y517:Y$555,MATCH($D517,$G518:$G$555,0)))","v":53332.5},{"$f":"IF($I517>$D517,INDEX(Z$493:Z516,MATCH($D517,$G$493:$G516,0)),INDEX(Z517:Z$555,MATCH($D517,$G518:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I517>$D517,INDEX(AD$493:AD516,MATCH($D517,$G$493:$G516,0)),INDEX(AD517:AD$555,MATCH($D517,$G518:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I517>$D517,INDEX(AG$493:AG516,MATCH($D517,$G$493:$G516,0)),INDEX(AG517:AG$555,MATCH($D517,$G518:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P517+ROUND(W517/2,0),Brændstofpriser!$B$7:$B$65,0))*AD517/W517*0","v":0},null,null,null,null,null,{"$f":"IF($I517>$D517,INDEX(AN$493:AN516,MATCH($D517,$G$493:$G516,0)),INDEX(AN517:AN$555,MATCH($D517,$G518:$G$555,0)))","v":0.03},null,{"$f":"IF($I517>$D517,INDEX(AP$493:AP516,MATCH($D517,$G$493:$G516,0)),INDEX(AP517:AP$555,MATCH($D517,$G518:$G$555,0)))","v":864},{"$f":"IF($I517>$D517,INDEX(AQ$493:AQ516,MATCH($D517,$G$493:$G516,0)),INDEX(AQ517:AQ$555,MATCH($D517,$G518:$G$555,0)))","v":0},{"$f":"IF($I517>$D517,INDEX(AR$493:AR516,MATCH($D517,$G$493:$G516,0)),INDEX(AR517:AR$555,MATCH($D517,$G518:$G$555,0)))","v":4},{"$f":"IF($I517>$D517,INDEX(AS$493:AS516,MATCH($D517,$G$493:$G516,0)),INDEX(AS517:AS$555,MATCH($D517,$G518:$G$555,0)))","v":35000},null,null,{"$f":"IF($I517>$D517,INDEX(AV$493:AV516,MATCH($D517,$G$493:$G516,0)),INDEX(AV517:AV$555,MATCH($D517,$G518:$G$555,0)))","v":1}]
[null,null,8.1999999999999993,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I518)),ABS($F$493:$F$555-I518),0))","v":0},0,0,0,8,8,{"$f":"IF($I518>$D518,INDEX(K$493:K517,MATCH($D518,$G$493:$G517,0)),INDEX(K518:K$555,MATCH($D518,$G519:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I518>$D518,INDEX(L$493:L517,MATCH($D518,$G$493:$G517,0)),INDEX(L518:L$555,MATCH($D518,$G519:$G$555,0)))","v":"Kia"},{"$f":"IF($I518>$D518,INDEX(M$493:M517,MATCH($D518,$G$493:$G517,0)),INDEX(M518:M$555,MATCH($D518,$G519:$G$555,0)))","v":"E-niro"},{"$f":"IF($I518>$D518,INDEX(N$493:N517,MATCH($D518,$G$493:$G517,0)),INDEX(N518:N$555,MATCH($D518,$G519:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I518>$D518,INDEX(O$493:O517,MATCH($D518,$G$493:$G517,0)),INDEX(O518:O$555,MATCH($D518,$G519:$G$555,0)))","v":2021},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I518,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.25901171433883435},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I518,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13632.195491517597},{"$f":"IF($I518>$D518,INDEX(V$493:V517,MATCH($D518,$G$493:$G517,0)),INDEX(V518:V$555,MATCH($D518,$G519:$G$555,0)))","v":256880},{"$f":"IF($I518>$D518,INDEX(W$493:W517,MATCH($D518,$G$493:$G517,0)),INDEX(W518:W$555,MATCH($D518,$G519:$G$555,0)))","v":17.3},{"$f":"IF($I518>$D518,INDEX(X$493:X517,MATCH($D518,$G$493:$G517,0)),INDEX(X518:X$555,MATCH($D518,$G519:$G$555,0)))","v":272833},{"$f":"IF($I518>$D518,INDEX(Y$493:Y517,MATCH($D518,$G$493:$G517,0)),INDEX(Y518:Y$555,MATCH($D518,$G519:$G$555,0)))","v":54567},{"$f":"IF($I518>$D518,INDEX(Z$493:Z517,MATCH($D518,$G$493:$G517,0)),INDEX(Z518:Z$555,MATCH($D518,$G519:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I518>$D518,INDEX(AD$493:AD517,MATCH($D518,$G$493:$G517,0)),INDEX(AD518:AD$555,MATCH($D518,$G519:$G$555,0)))","v":64},null,null,{"$f":"IF($I518>$D518,INDEX(AG$493:AG517,MATCH($D518,$G$493:$G517,0)),INDEX(AG518:AG$555,MATCH($D518,$G519:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P518+ROUND(W518/2,0),Brændstofpriser!$B$7:$B$65,0))*AD518/W518*0","v":0},null,null,null,null,null,{"$f":"IF($I518>$D518,INDEX(AN$493:AN517,MATCH($D518,$G$493:$G517,0)),INDEX(AN518:AN$555,MATCH($D518,$G519:$G$555,0)))","v":0.03},null,{"$f":"IF($I518>$D518,INDEX(AP$493:AP517,MATCH($D518,$G$493:$G517,0)),INDEX(AP518:AP$555,MATCH($D518,$G519:$G$555,0)))","v":864},{"$f":"IF($I518>$D518,INDEX(AQ$493:AQ517,MATCH($D518,$G$493:$G517,0)),INDEX(AQ518:AQ$555,MATCH($D518,$G519:$G$555,0)))","v":0},{"$f":"IF($I518>$D518,INDEX(AR$493:AR517,MATCH($D518,$G$493:$G517,0)),INDEX(AR518:AR$555,MATCH($D518,$G519:$G$555,0)))","v":4},{"$f":"IF($I518>$D518,INDEX(AS$493:AS517,MATCH($D518,$G$493:$G517,0)),INDEX(AS518:AS$555,MATCH($D518,$G519:$G$555,0)))","v":35000},null,null,{"$f":"IF($I518>$D518,INDEX(AV$493:AV517,MATCH($D518,$G$493:$G517,0)),INDEX(AV518:AV$555,MATCH($D518,$G519:$G$555,0)))","v":1}]
[null,null,8.3000000000000007,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I519)),ABS($F$493:$F$555-I519),0))","v":0},0,0,0,8,8,{"$f":"IF($I519>$D519,INDEX(K$493:K518,MATCH($D519,$G$493:$G518,0)),INDEX(K519:K$555,MATCH($D519,$G520:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I519>$D519,INDEX(L$493:L518,MATCH($D519,$G$493:$G518,0)),INDEX(L519:L$555,MATCH($D519,$G520:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I519>$D519,INDEX(M$493:M518,MATCH($D519,$G$493:$G518,0)),INDEX(M519:M$555,MATCH($D519,$G520:$G$555,0)))","v":"KONA"},{"$f":"IF($I519>$D519,INDEX(N$493:N518,MATCH($D519,$G$493:$G518,0)),INDEX(N519:N$555,MATCH($D519,$G520:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I519>$D519,INDEX(O$493:O518,MATCH($D519,$G$493:$G518,0)),INDEX(O519:O$555,MATCH($D519,$G520:$G$555,0)))","v":2021},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I519,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.25901171433883435},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I519,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13632.195491517597},{"$f":"IF($I519>$D519,INDEX(V$493:V518,MATCH($D519,$G$493:$G518,0)),INDEX(V519:V$555,MATCH($D519,$G520:$G$555,0)))","v":256880},{"$f":"IF($I519>$D519,INDEX(W$493:W518,MATCH($D519,$G$493:$G518,0)),INDEX(W519:W$555,MATCH($D519,$G520:$G$555,0)))","v":17.3},{"$f":"IF($I519>$D519,INDEX(X$493:X518,MATCH($D519,$G$493:$G518,0)),INDEX(X519:X$555,MATCH($D519,$G520:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I519>$D519,INDEX(Y$493:Y518,MATCH($D519,$G$493:$G518,0)),INDEX(Y519:Y$555,MATCH($D519,$G520:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I519>$D519,INDEX(Z$493:Z518,MATCH($D519,$G$493:$G518,0)),INDEX(Z519:Z$555,MATCH($D519,$G520:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I519>$D519,INDEX(AD$493:AD518,MATCH($D519,$G$493:$G518,0)),INDEX(AD519:AD$555,MATCH($D519,$G520:$G$555,0)))","v":64},null,null,{"$f":"IF($I519>$D519,INDEX(AG$493:AG518,MATCH($D519,$G$493:$G518,0)),INDEX(AG519:AG$555,MATCH($D519,$G520:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P519+ROUND(W519/2,0),Brændstofpriser!$B$7:$B$65,0))*AD519/W519*0","v":0},null,null,null,null,null,{"$f":"IF($I519>$D519,INDEX(AN$493:AN518,MATCH($D519,$G$493:$G518,0)),INDEX(AN519:AN$555,MATCH($D519,$G520:$G$555,0)))","v":0.03},null,{"$f":"IF($I519>$D519,INDEX(AP$493:AP518,MATCH($D519,$G$493:$G518,0)),INDEX(AP519:AP$555,MATCH($D519,$G520:$G$555,0)))","v":864},{"$f":"IF($I519>$D519,INDEX(AQ$493:AQ518,MATCH($D519,$G$493:$G518,0)),INDEX(AQ519:AQ$555,MATCH($D519,$G520:$G$555,0)))","v":0},{"$f":"IF($I519>$D519,INDEX(AR$493:AR518,MATCH($D519,$G$493:$G518,0)),INDEX(AR519:AR$555,MATCH($D519,$G520:$G$555,0)))","v":4},{"$f":"IF($I519>$D519,INDEX(AS$493:AS518,MATCH($D519,$G$493:$G518,0)),INDEX(AS519:AS$555,MATCH($D519,$G520:$G$555,0)))","v":35000},null,null,{"$f":"IF($I519>$D519,INDEX(AV$493:AV518,MATCH($D519,$G$493:$G518,0)),INDEX(AV519:AV$555,MATCH($D519,$G520:$G$555,0)))","v":1}]
[null,null,9.1,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I520)),ABS($F$493:$F$555-I520),0))","v":0},0,0,0,9,9,{"$f":"IF($I520>$D520,INDEX(K$493:K519,MATCH($D520,$G$493:$G519,0)),INDEX(K520:K$555,MATCH($D520,$G521:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I520>$D520,INDEX(L$493:L519,MATCH($D520,$G$493:$G519,0)),INDEX(L520:L$555,MATCH($D520,$G521:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I520>$D520,INDEX(M$493:M519,MATCH($D520,$G$493:$G519,0)),INDEX(M520:M$555,MATCH($D520,$G521:$G$555,0)))","v":"ID.3"},{"$f":"IF($I520>$D520,INDEX(N$493:N519,MATCH($D520,$G$493:$G519,0)),INDEX(N520:N$555,MATCH($D520,$G521:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I520>$D520,INDEX(O$493:O519,MATCH($D520,$G$493:$G519,0)),INDEX(O520:O$555,MATCH($D520,$G521:$G$555,0)))","v":2021},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I520,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1.9465139298428145},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I520,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13332.28719070421},{"$f":"IF($I520>$D520,INDEX(V$493:V519,MATCH($D520,$G$493:$G519,0)),INDEX(V520:V$555,MATCH($D520,$G521:$G$555,0)))","v":256880},{"$f":"IF($I520>$D520,INDEX(W$493:W519,MATCH($D520,$G$493:$G519,0)),INDEX(W520:W$555,MATCH($D520,$G521:$G$555,0)))","v":17.3},{"$f":"IF($I520>$D520,INDEX(X$493:X519,MATCH($D520,$G$493:$G519,0)),INDEX(X520:X$555,MATCH($D520,$G521:$G$555,0)))","v":266662.5},{"$f":"IF($I520>$D520,INDEX(Y$493:Y519,MATCH($D520,$G$493:$G519,0)),INDEX(Y520:Y$555,MATCH($D520,$G521:$G$555,0)))","v":53332.5},{"$f":"IF($I520>$D520,INDEX(Z$493:Z519,MATCH($D520,$G$493:$G519,0)),INDEX(Z520:Z$555,MATCH($D520,$G521:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I520>$D520,INDEX(AD$493:AD519,MATCH($D520,$G$493:$G519,0)),INDEX(AD520:AD$555,MATCH($D520,$G521:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I520>$D520,INDEX(AG$493:AG519,MATCH($D520,$G$493:$G519,0)),INDEX(AG520:AG$555,MATCH($D520,$G521:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P520+ROUND(W520/2,0),Brændstofpriser!$B$7:$B$65,0))*AD520/W520*0","v":0},null,null,null,null,null,{"$f":"IF($I520>$D520,INDEX(AN$493:AN519,MATCH($D520,$G$493:$G519,0)),INDEX(AN520:AN$555,MATCH($D520,$G521:$G$555,0)))","v":0.03},null,{"$f":"IF($I520>$D520,INDEX(AP$493:AP519,MATCH($D520,$G$493:$G519,0)),INDEX(AP520:AP$555,MATCH($D520,$G521:$G$555,0)))","v":864},{"$f":"IF($I520>$D520,INDEX(AQ$493:AQ519,MATCH($D520,$G$493:$G519,0)),INDEX(AQ520:AQ$555,MATCH($D520,$G521:$G$555,0)))","v":0},{"$f":"IF($I520>$D520,INDEX(AR$493:AR519,MATCH($D520,$G$493:$G519,0)),INDEX(AR520:AR$555,MATCH($D520,$G521:$G$555,0)))","v":4},{"$f":"IF($I520>$D520,INDEX(AS$493:AS519,MATCH($D520,$G$493:$G519,0)),INDEX(AS520:AS$555,MATCH($D520,$G521:$G$555,0)))","v":35000},null,null,{"$f":"IF($I520>$D520,INDEX(AV$493:AV519,MATCH($D520,$G$493:$G519,0)),INDEX(AV520:AV$555,MATCH($D520,$G521:$G$555,0)))","v":1}]
[null,null,9.1999999999999993,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I521)),ABS($F$493:$F$555-I521),0))","v":0},0,0,0,9,9,{"$f":"IF($I521>$D521,INDEX(K$493:K520,MATCH($D521,$G$493:$G520,0)),INDEX(K521:K$555,MATCH($D521,$G522:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I521>$D521,INDEX(L$493:L520,MATCH($D521,$G$493:$G520,0)),INDEX(L521:L$555,MATCH($D521,$G522:$G$555,0)))","v":"Kia"},{"$f":"IF($I521>$D521,INDEX(M$493:M520,MATCH($D521,$G$493:$G520,0)),INDEX(M521:M$555,MATCH($D521,$G522:$G$555,0)))","v":"E-niro"},{"$f":"IF($I521>$D521,INDEX(N$493:N520,MATCH($D521,$G$493:$G520,0)),INDEX(N521:N$555,MATCH($D521,$G522:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I521>$D521,INDEX(O$493:O520,MATCH($D521,$G$493:$G520,0)),INDEX(O521:O$555,MATCH($D521,$G522:$G$555,0)))","v":2021},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I521,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1.9465139298428145},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I521,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13332.28719070421},{"$f":"IF($I521>$D521,INDEX(V$493:V520,MATCH($D521,$G$493:$G520,0)),INDEX(V521:V$555,MATCH($D521,$G522:$G$555,0)))","v":256880},{"$f":"IF($I521>$D521,INDEX(W$493:W520,MATCH($D521,$G$493:$G520,0)),INDEX(W521:W$555,MATCH($D521,$G522:$G$555,0)))","v":17.3},{"$f":"IF($I521>$D521,INDEX(X$493:X520,MATCH($D521,$G$493:$G520,0)),INDEX(X521:X$555,MATCH($D521,$G522:$G$555,0)))","v":272833},{"$f":"IF($I521>$D521,INDEX(Y$493:Y520,MATCH($D521,$G$493:$G520,0)),INDEX(Y521:Y$555,MATCH($D521,$G522:$G$555,0)))","v":54567},{"$f":"IF($I521>$D521,INDEX(Z$493:Z520,MATCH($D521,$G$493:$G520,0)),INDEX(Z521:Z$555,MATCH($D521,$G522:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I521>$D521,INDEX(AD$493:AD520,MATCH($D521,$G$493:$G520,0)),INDEX(AD521:AD$555,MATCH($D521,$G522:$G$555,0)))","v":64},null,null,{"$f":"IF($I521>$D521,INDEX(AG$493:AG520,MATCH($D521,$G$493:$G520,0)),INDEX(AG521:AG$555,MATCH($D521,$G522:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P521+ROUND(W521/2,0),Brændstofpriser!$B$7:$B$65,0))*AD521/W521*0","v":0},null,null,null,null,null,{"$f":"IF($I521>$D521,INDEX(AN$493:AN520,MATCH($D521,$G$493:$G520,0)),INDEX(AN521:AN$555,MATCH($D521,$G522:$G$555,0)))","v":0.03},null,{"$f":"IF($I521>$D521,INDEX(AP$493:AP520,MATCH($D521,$G$493:$G520,0)),INDEX(AP521:AP$555,MATCH($D521,$G522:$G$555,0)))","v":864},{"$f":"IF($I521>$D521,INDEX(AQ$493:AQ520,MATCH($D521,$G$493:$G520,0)),INDEX(AQ521:AQ$555,MATCH($D521,$G522:$G$555,0)))","v":0},{"$f":"IF($I521>$D521,INDEX(AR$493:AR520,MATCH($D521,$G$493:$G520,0)),INDEX(AR521:AR$555,MATCH($D521,$G522:$G$555,0)))","v":4},{"$f":"IF($I521>$D521,INDEX(AS$493:AS520,MATCH($D521,$G$493:$G520,0)),INDEX(AS521:AS$555,MATCH($D521,$G522:$G$555,0)))","v":35000},null,null,{"$f":"IF($I521>$D521,INDEX(AV$493:AV520,MATCH($D521,$G$493:$G520,0)),INDEX(AV521:AV$555,MATCH($D521,$G522:$G$555,0)))","v":1}]
[null,null,9.3000000000000007,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I522)),ABS($F$493:$F$555-I522),0))","v":0},0,0,0,9,9,{"$f":"IF($I522>$D522,INDEX(K$493:K521,MATCH($D522,$G$493:$G521,0)),INDEX(K522:K$555,MATCH($D522,$G523:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I522>$D522,INDEX(L$493:L521,MATCH($D522,$G$493:$G521,0)),INDEX(L522:L$555,MATCH($D522,$G523:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I522>$D522,INDEX(M$493:M521,MATCH($D522,$G$493:$G521,0)),INDEX(M522:M$555,MATCH($D522,$G523:$G$555,0)))","v":"KONA"},{"$f":"IF($I522>$D522,INDEX(N$493:N521,MATCH($D522,$G$493:$G521,0)),INDEX(N522:N$555,MATCH($D522,$G523:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I522>$D522,INDEX(O$493:O521,MATCH($D522,$G$493:$G521,0)),INDEX(O522:O$555,MATCH($D522,$G523:$G$555,0)))","v":2021},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I522,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":1.9465139298428145},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I522,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13332.28719070421},{"$f":"IF($I522>$D522,INDEX(V$493:V521,MATCH($D522,$G$493:$G521,0)),INDEX(V522:V$555,MATCH($D522,$G523:$G$555,0)))","v":256880},{"$f":"IF($I522>$D522,INDEX(W$493:W521,MATCH($D522,$G$493:$G521,0)),INDEX(W522:W$555,MATCH($D522,$G523:$G$555,0)))","v":17.3},{"$f":"IF($I522>$D522,INDEX(X$493:X521,MATCH($D522,$G$493:$G521,0)),INDEX(X522:X$555,MATCH($D522,$G523:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I522>$D522,INDEX(Y$493:Y521,MATCH($D522,$G$493:$G521,0)),INDEX(Y522:Y$555,MATCH($D522,$G523:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I522>$D522,INDEX(Z$493:Z521,MATCH($D522,$G$493:$G521,0)),INDEX(Z522:Z$555,MATCH($D522,$G523:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I522>$D522,INDEX(AD$493:AD521,MATCH($D522,$G$493:$G521,0)),INDEX(AD522:AD$555,MATCH($D522,$G523:$G$555,0)))","v":64},null,null,{"$f":"IF($I522>$D522,INDEX(AG$493:AG521,MATCH($D522,$G$493:$G521,0)),INDEX(AG522:AG$555,MATCH($D522,$G523:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P522+ROUND(W522/2,0),Brændstofpriser!$B$7:$B$65,0))*AD522/W522*0","v":0},null,null,null,null,null,{"$f":"IF($I522>$D522,INDEX(AN$493:AN521,MATCH($D522,$G$493:$G521,0)),INDEX(AN522:AN$555,MATCH($D522,$G523:$G$555,0)))","v":0.03},null,{"$f":"IF($I522>$D522,INDEX(AP$493:AP521,MATCH($D522,$G$493:$G521,0)),INDEX(AP522:AP$555,MATCH($D522,$G523:$G$555,0)))","v":864},{"$f":"IF($I522>$D522,INDEX(AQ$493:AQ521,MATCH($D522,$G$493:$G521,0)),INDEX(AQ522:AQ$555,MATCH($D522,$G523:$G$555,0)))","v":0},{"$f":"IF($I522>$D522,INDEX(AR$493:AR521,MATCH($D522,$G$493:$G521,0)),INDEX(AR522:AR$555,MATCH($D522,$G523:$G$555,0)))","v":4},{"$f":"IF($I522>$D522,INDEX(AS$493:AS521,MATCH($D522,$G$493:$G521,0)),INDEX(AS522:AS$555,MATCH($D522,$G523:$G$555,0)))","v":35000},null,null,{"$f":"IF($I522>$D522,INDEX(AV$493:AV521,MATCH($D522,$G$493:$G521,0)),INDEX(AV522:AV$555,MATCH($D522,$G523:$G$555,0)))","v":1}]
[null,null,10.1,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I523)),ABS($F$493:$F$555-I523),0))","v":0},0,0,0,10,10,{"$f":"IF($I523>$D523,INDEX(K$493:K522,MATCH($D523,$G$493:$G522,0)),INDEX(K523:K$555,MATCH($D523,$G524:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I523>$D523,INDEX(L$493:L522,MATCH($D523,$G$493:$G522,0)),INDEX(L523:L$555,MATCH($D523,$G524:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I523>$D523,INDEX(M$493:M522,MATCH($D523,$G$493:$G522,0)),INDEX(M523:M$555,MATCH($D523,$G524:$G$555,0)))","v":"ID.3"},{"$f":"IF($I523>$D523,INDEX(N$493:N522,MATCH($D523,$G$493:$G522,0)),INDEX(N523:N$555,MATCH($D523,$G524:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I523>$D523,INDEX(O$493:O522,MATCH($D523,$G$493:$G522,0)),INDEX(O523:O$555,MATCH($D523,$G524:$G$555,0)))","v":2021},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I523,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.16950669934261331},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I523,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13038.976872508716},{"$f":"IF($I523>$D523,INDEX(V$493:V522,MATCH($D523,$G$493:$G522,0)),INDEX(V523:V$555,MATCH($D523,$G524:$G$555,0)))","v":256880},{"$f":"IF($I523>$D523,INDEX(W$493:W522,MATCH($D523,$G$493:$G522,0)),INDEX(W523:W$555,MATCH($D523,$G524:$G$555,0)))","v":17.3},{"$f":"IF($I523>$D523,INDEX(X$493:X522,MATCH($D523,$G$493:$G522,0)),INDEX(X523:X$555,MATCH($D523,$G524:$G$555,0)))","v":266662.5},{"$f":"IF($I523>$D523,INDEX(Y$493:Y522,MATCH($D523,$G$493:$G522,0)),INDEX(Y523:Y$555,MATCH($D523,$G524:$G$555,0)))","v":53332.5},{"$f":"IF($I523>$D523,INDEX(Z$493:Z522,MATCH($D523,$G$493:$G522,0)),INDEX(Z523:Z$555,MATCH($D523,$G524:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I523>$D523,INDEX(AD$493:AD522,MATCH($D523,$G$493:$G522,0)),INDEX(AD523:AD$555,MATCH($D523,$G524:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I523>$D523,INDEX(AG$493:AG522,MATCH($D523,$G$493:$G522,0)),INDEX(AG523:AG$555,MATCH($D523,$G524:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P523+ROUND(W523/2,0),Brændstofpriser!$B$7:$B$65,0))*AD523/W523*0","v":0},null,null,null,null,null,{"$f":"IF($I523>$D523,INDEX(AN$493:AN522,MATCH($D523,$G$493:$G522,0)),INDEX(AN523:AN$555,MATCH($D523,$G524:$G$555,0)))","v":0.03},null,{"$f":"IF($I523>$D523,INDEX(AP$493:AP522,MATCH($D523,$G$493:$G522,0)),INDEX(AP523:AP$555,MATCH($D523,$G524:$G$555,0)))","v":864},{"$f":"IF($I523>$D523,INDEX(AQ$493:AQ522,MATCH($D523,$G$493:$G522,0)),INDEX(AQ523:AQ$555,MATCH($D523,$G524:$G$555,0)))","v":0},{"$f":"IF($I523>$D523,INDEX(AR$493:AR522,MATCH($D523,$G$493:$G522,0)),INDEX(AR523:AR$555,MATCH($D523,$G524:$G$555,0)))","v":4},{"$f":"IF($I523>$D523,INDEX(AS$493:AS522,MATCH($D523,$G$493:$G522,0)),INDEX(AS523:AS$555,MATCH($D523,$G524:$G$555,0)))","v":35000},null,null,{"$f":"IF($I523>$D523,INDEX(AV$493:AV522,MATCH($D523,$G$493:$G522,0)),INDEX(AV523:AV$555,MATCH($D523,$G524:$G$555,0)))","v":1}]
[null,null,10.199999999999999,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I524)),ABS($F$493:$F$555-I524),0))","v":0},0,0,0,10,10,{"$f":"IF($I524>$D524,INDEX(K$493:K523,MATCH($D524,$G$493:$G523,0)),INDEX(K524:K$555,MATCH($D524,$G525:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I524>$D524,INDEX(L$493:L523,MATCH($D524,$G$493:$G523,0)),INDEX(L524:L$555,MATCH($D524,$G525:$G$555,0)))","v":"Kia"},{"$f":"IF($I524>$D524,INDEX(M$493:M523,MATCH($D524,$G$493:$G523,0)),INDEX(M524:M$555,MATCH($D524,$G525:$G$555,0)))","v":"E-niro"},{"$f":"IF($I524>$D524,INDEX(N$493:N523,MATCH($D524,$G$493:$G523,0)),INDEX(N524:N$555,MATCH($D524,$G525:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I524>$D524,INDEX(O$493:O523,MATCH($D524,$G$493:$G523,0)),INDEX(O524:O$555,MATCH($D524,$G525:$G$555,0)))","v":2021},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I524,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.16950669934261331},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I524,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13038.976872508716},{"$f":"IF($I524>$D524,INDEX(V$493:V523,MATCH($D524,$G$493:$G523,0)),INDEX(V524:V$555,MATCH($D524,$G525:$G$555,0)))","v":256880},{"$f":"IF($I524>$D524,INDEX(W$493:W523,MATCH($D524,$G$493:$G523,0)),INDEX(W524:W$555,MATCH($D524,$G525:$G$555,0)))","v":17.3},{"$f":"IF($I524>$D524,INDEX(X$493:X523,MATCH($D524,$G$493:$G523,0)),INDEX(X524:X$555,MATCH($D524,$G525:$G$555,0)))","v":272833},{"$f":"IF($I524>$D524,INDEX(Y$493:Y523,MATCH($D524,$G$493:$G523,0)),INDEX(Y524:Y$555,MATCH($D524,$G525:$G$555,0)))","v":54567},{"$f":"IF($I524>$D524,INDEX(Z$493:Z523,MATCH($D524,$G$493:$G523,0)),INDEX(Z524:Z$555,MATCH($D524,$G525:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I524>$D524,INDEX(AD$493:AD523,MATCH($D524,$G$493:$G523,0)),INDEX(AD524:AD$555,MATCH($D524,$G525:$G$555,0)))","v":64},null,null,{"$f":"IF($I524>$D524,INDEX(AG$493:AG523,MATCH($D524,$G$493:$G523,0)),INDEX(AG524:AG$555,MATCH($D524,$G525:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P524+ROUND(W524/2,0),Brændstofpriser!$B$7:$B$65,0))*AD524/W524*0","v":0},null,null,null,null,null,{"$f":"IF($I524>$D524,INDEX(AN$493:AN523,MATCH($D524,$G$493:$G523,0)),INDEX(AN524:AN$555,MATCH($D524,$G525:$G$555,0)))","v":0.03},null,{"$f":"IF($I524>$D524,INDEX(AP$493:AP523,MATCH($D524,$G$493:$G523,0)),INDEX(AP524:AP$555,MATCH($D524,$G525:$G$555,0)))","v":864},{"$f":"IF($I524>$D524,INDEX(AQ$493:AQ523,MATCH($D524,$G$493:$G523,0)),INDEX(AQ524:AQ$555,MATCH($D524,$G525:$G$555,0)))","v":0},{"$f":"IF($I524>$D524,INDEX(AR$493:AR523,MATCH($D524,$G$493:$G523,0)),INDEX(AR524:AR$555,MATCH($D524,$G525:$G$555,0)))","v":4},{"$f":"IF($I524>$D524,INDEX(AS$493:AS523,MATCH($D524,$G$493:$G523,0)),INDEX(AS524:AS$555,MATCH($D524,$G525:$G$555,0)))","v":35000},null,null,{"$f":"IF($I524>$D524,INDEX(AV$493:AV523,MATCH($D524,$G$493:$G523,0)),INDEX(AV524:AV$555,MATCH($D524,$G525:$G$555,0)))","v":1}]
[null,null,10.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I525)),ABS($F$493:$F$555-I525),0))","v":0},0,0,0,10,10,{"$f":"IF($I525>$D525,INDEX(K$493:K524,MATCH($D525,$G$493:$G524,0)),INDEX(K525:K$555,MATCH($D525,$G526:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I525>$D525,INDEX(L$493:L524,MATCH($D525,$G$493:$G524,0)),INDEX(L525:L$555,MATCH($D525,$G526:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I525>$D525,INDEX(M$493:M524,MATCH($D525,$G$493:$G524,0)),INDEX(M525:M$555,MATCH($D525,$G526:$G$555,0)))","v":"KONA"},{"$f":"IF($I525>$D525,INDEX(N$493:N524,MATCH($D525,$G$493:$G524,0)),INDEX(N525:N$555,MATCH($D525,$G526:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I525>$D525,INDEX(O$493:O524,MATCH($D525,$G$493:$G524,0)),INDEX(O525:O$555,MATCH($D525,$G526:$G$555,0)))","v":2021},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I525,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.16950669934261331},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I525,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":13038.976872508716},{"$f":"IF($I525>$D525,INDEX(V$493:V524,MATCH($D525,$G$493:$G524,0)),INDEX(V525:V$555,MATCH($D525,$G526:$G$555,0)))","v":256880},{"$f":"IF($I525>$D525,INDEX(W$493:W524,MATCH($D525,$G$493:$G524,0)),INDEX(W525:W$555,MATCH($D525,$G526:$G$555,0)))","v":17.3},{"$f":"IF($I525>$D525,INDEX(X$493:X524,MATCH($D525,$G$493:$G524,0)),INDEX(X525:X$555,MATCH($D525,$G526:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I525>$D525,INDEX(Y$493:Y524,MATCH($D525,$G$493:$G524,0)),INDEX(Y525:Y$555,MATCH($D525,$G526:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I525>$D525,INDEX(Z$493:Z524,MATCH($D525,$G$493:$G524,0)),INDEX(Z525:Z$555,MATCH($D525,$G526:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I525>$D525,INDEX(AD$493:AD524,MATCH($D525,$G$493:$G524,0)),INDEX(AD525:AD$555,MATCH($D525,$G526:$G$555,0)))","v":64},null,null,{"$f":"IF($I525>$D525,INDEX(AG$493:AG524,MATCH($D525,$G$493:$G524,0)),INDEX(AG525:AG$555,MATCH($D525,$G526:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P525+ROUND(W525/2,0),Brændstofpriser!$B$7:$B$65,0))*AD525/W525*0","v":0},null,null,null,null,null,{"$f":"IF($I525>$D525,INDEX(AN$493:AN524,MATCH($D525,$G$493:$G524,0)),INDEX(AN525:AN$555,MATCH($D525,$G526:$G$555,0)))","v":0.03},null,{"$f":"IF($I525>$D525,INDEX(AP$493:AP524,MATCH($D525,$G$493:$G524,0)),INDEX(AP525:AP$555,MATCH($D525,$G526:$G$555,0)))","v":864},{"$f":"IF($I525>$D525,INDEX(AQ$493:AQ524,MATCH($D525,$G$493:$G524,0)),INDEX(AQ525:AQ$555,MATCH($D525,$G526:$G$555,0)))","v":0},{"$f":"IF($I525>$D525,INDEX(AR$493:AR524,MATCH($D525,$G$493:$G524,0)),INDEX(AR525:AR$555,MATCH($D525,$G526:$G$555,0)))","v":4},{"$f":"IF($I525>$D525,INDEX(AS$493:AS524,MATCH($D525,$G$493:$G524,0)),INDEX(AS525:AS$555,MATCH($D525,$G526:$G$555,0)))","v":35000},null,null,{"$f":"IF($I525>$D525,INDEX(AV$493:AV524,MATCH($D525,$G$493:$G524,0)),INDEX(AV525:AV$555,MATCH($D525,$G526:$G$555,0)))","v":1}]
[null,null,11.1,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I526)),ABS($F$493:$F$555-I526),0))","v":0},0,0,0,11,{"$f":"I526+input_år-original_år","v":11},{"$f":"IF($I526>$D526,INDEX(K$493:K525,MATCH($D526,$G$493:$G525,0)),INDEX(K526:K$555,MATCH($D526,$G527:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I526>$D526,INDEX(L$493:L525,MATCH($D526,$G$493:$G525,0)),INDEX(L526:L$555,MATCH($D526,$G527:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I526>$D526,INDEX(M$493:M525,MATCH($D526,$G$493:$G525,0)),INDEX(M526:M$555,MATCH($D526,$G527:$G$555,0)))","v":"ID.3"},{"$f":"IF($I526>$D526,INDEX(N$493:N525,MATCH($D526,$G$493:$G525,0)),INDEX(N526:N$555,MATCH($D526,$G527:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I526>$D526,INDEX(O$493:O525,MATCH($D526,$G$493:$G525,0)),INDEX(O526:O$555,MATCH($D526,$G527:$G$555,0)))","v":2021},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I526,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I526,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12752.119381313523},{"$f":"IF($I526>$D526,INDEX(V$493:V525,MATCH($D526,$G$493:$G525,0)),INDEX(V526:V$555,MATCH($D526,$G527:$G$555,0)))","v":256880},{"$f":"IF($I526>$D526,INDEX(W$493:W525,MATCH($D526,$G$493:$G525,0)),INDEX(W526:W$555,MATCH($D526,$G527:$G$555,0)))","v":17.3},{"$f":"IF($I526>$D526,INDEX(X$493:X525,MATCH($D526,$G$493:$G525,0)),INDEX(X526:X$555,MATCH($D526,$G527:$G$555,0)))","v":266662.5},{"$f":"IF($I526>$D526,INDEX(Y$493:Y525,MATCH($D526,$G$493:$G525,0)),INDEX(Y526:Y$555,MATCH($D526,$G527:$G$555,0)))","v":53332.5},{"$f":"IF($I526>$D526,INDEX(Z$493:Z525,MATCH($D526,$G$493:$G525,0)),INDEX(Z526:Z$555,MATCH($D526,$G527:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I526>$D526,INDEX(AD$493:AD525,MATCH($D526,$G$493:$G525,0)),INDEX(AD526:AD$555,MATCH($D526,$G527:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I526>$D526,INDEX(AG$493:AG525,MATCH($D526,$G$493:$G525,0)),INDEX(AG526:AG$555,MATCH($D526,$G527:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P526+ROUND(W526/2,0),Brændstofpriser!$B$7:$B$65,0))*AD526/W526*0","v":0},null,null,null,null,null,{"$f":"IF($I526>$D526,INDEX(AN$493:AN525,MATCH($D526,$G$493:$G525,0)),INDEX(AN526:AN$555,MATCH($D526,$G527:$G$555,0)))","v":0.03},null,{"$f":"IF($I526>$D526,INDEX(AP$493:AP525,MATCH($D526,$G$493:$G525,0)),INDEX(AP526:AP$555,MATCH($D526,$G527:$G$555,0)))","v":864},{"$f":"IF($I526>$D526,INDEX(AQ$493:AQ525,MATCH($D526,$G$493:$G525,0)),INDEX(AQ526:AQ$555,MATCH($D526,$G527:$G$555,0)))","v":0},{"$f":"IF($I526>$D526,INDEX(AR$493:AR525,MATCH($D526,$G$493:$G525,0)),INDEX(AR526:AR$555,MATCH($D526,$G527:$G$555,0)))","v":4},{"$f":"IF($I526>$D526,INDEX(AS$493:AS525,MATCH($D526,$G$493:$G525,0)),INDEX(AS526:AS$555,MATCH($D526,$G527:$G$555,0)))","v":35000},null,null,{"$f":"IF($I526>$D526,INDEX(AV$493:AV525,MATCH($D526,$G$493:$G525,0)),INDEX(AV526:AV$555,MATCH($D526,$G527:$G$555,0)))","v":1}]
[null,null,11.2,{"$f":"IF(COUNTIF(I524:I527,I527)=1,E527+0.1,IF(COUNTIF(I524:I527,I527)=2,E527+0.2,IF(COUNTIF(I524:I527,I527)=3,E527+0.3,0)))","v":0.2},{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I527)),ABS($F$493:$F$555-I527),0))","v":0},0,0,0,11,11,{"$f":"IF($I527>$D527,INDEX(K$493:K526,MATCH($D527,$G$493:$G526,0)),INDEX(K527:K$555,MATCH($D527,$G528:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I527>$D527,INDEX(L$493:L526,MATCH($D527,$G$493:$G526,0)),INDEX(L527:L$555,MATCH($D527,$G528:$G$555,0)))","v":"Kia"},{"$f":"IF($I527>$D527,INDEX(M$493:M526,MATCH($D527,$G$493:$G526,0)),INDEX(M527:M$555,MATCH($D527,$G528:$G$555,0)))","v":"E-niro"},{"$f":"IF($I527>$D527,INDEX(N$493:N526,MATCH($D527,$G$493:$G526,0)),INDEX(N527:N$555,MATCH($D527,$G528:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I527>$D527,INDEX(O$493:O526,MATCH($D527,$G$493:$G526,0)),INDEX(O527:O$555,MATCH($D527,$G528:$G$555,0)))","v":2021},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I527,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I527,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12752.119381313523},{"$f":"IF($I527>$D527,INDEX(V$493:V526,MATCH($D527,$G$493:$G526,0)),INDEX(V527:V$555,MATCH($D527,$G528:$G$555,0)))","v":256880},{"$f":"IF($I527>$D527,INDEX(W$493:W526,MATCH($D527,$G$493:$G526,0)),INDEX(W527:W$555,MATCH($D527,$G528:$G$555,0)))","v":17.3},{"$f":"IF($I527>$D527,INDEX(X$493:X526,MATCH($D527,$G$493:$G526,0)),INDEX(X527:X$555,MATCH($D527,$G528:$G$555,0)))","v":272833},{"$f":"IF($I527>$D527,INDEX(Y$493:Y526,MATCH($D527,$G$493:$G526,0)),INDEX(Y527:Y$555,MATCH($D527,$G528:$G$555,0)))","v":54567},{"$f":"IF($I527>$D527,INDEX(Z$493:Z526,MATCH($D527,$G$493:$G526,0)),INDEX(Z527:Z$555,MATCH($D527,$G528:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I527>$D527,INDEX(AD$493:AD526,MATCH($D527,$G$493:$G526,0)),INDEX(AD527:AD$555,MATCH($D527,$G528:$G$555,0)))","v":64},null,null,{"$f":"IF($I527>$D527,INDEX(AG$493:AG526,MATCH($D527,$G$493:$G526,0)),INDEX(AG527:AG$555,MATCH($D527,$G528:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P527+ROUND(W527/2,0),Brændstofpriser!$B$7:$B$65,0))*AD527/W527*0","v":0},null,null,null,null,null,{"$f":"IF($I527>$D527,INDEX(AN$493:AN526,MATCH($D527,$G$493:$G526,0)),INDEX(AN527:AN$555,MATCH($D527,$G528:$G$555,0)))","v":0.03},null,{"$f":"IF($I527>$D527,INDEX(AP$493:AP526,MATCH($D527,$G$493:$G526,0)),INDEX(AP527:AP$555,MATCH($D527,$G528:$G$555,0)))","v":864},{"$f":"IF($I527>$D527,INDEX(AQ$493:AQ526,MATCH($D527,$G$493:$G526,0)),INDEX(AQ527:AQ$555,MATCH($D527,$G528:$G$555,0)))","v":0},{"$f":"IF($I527>$D527,INDEX(AR$493:AR526,MATCH($D527,$G$493:$G526,0)),INDEX(AR527:AR$555,MATCH($D527,$G528:$G$555,0)))","v":4},{"$f":"IF($I527>$D527,INDEX(AS$493:AS526,MATCH($D527,$G$493:$G526,0)),INDEX(AS527:AS$555,MATCH($D527,$G528:$G$555,0)))","v":35000},null,null,{"$f":"IF($I527>$D527,INDEX(AV$493:AV526,MATCH($D527,$G$493:$G526,0)),INDEX(AV527:AV$555,MATCH($D527,$G528:$G$555,0)))","v":1}]
[null,null,11.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I528)),ABS($F$493:$F$555-I528),0))","v":0},0,0,0,11,11,{"$f":"IF($I528>$D528,INDEX(K$493:K527,MATCH($D528,$G$493:$G527,0)),INDEX(K528:K$555,MATCH($D528,$G529:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I528>$D528,INDEX(L$493:L527,MATCH($D528,$G$493:$G527,0)),INDEX(L528:L$555,MATCH($D528,$G529:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I528>$D528,INDEX(M$493:M527,MATCH($D528,$G$493:$G527,0)),INDEX(M528:M$555,MATCH($D528,$G529:$G$555,0)))","v":"KONA"},{"$f":"IF($I528>$D528,INDEX(N$493:N527,MATCH($D528,$G$493:$G527,0)),INDEX(N528:N$555,MATCH($D528,$G529:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I528>$D528,INDEX(O$493:O527,MATCH($D528,$G$493:$G527,0)),INDEX(O528:O$555,MATCH($D528,$G529:$G$555,0)))","v":2021},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I528,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I528,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":12752.119381313523},{"$f":"IF($I528>$D528,INDEX(V$493:V527,MATCH($D528,$G$493:$G527,0)),INDEX(V528:V$555,MATCH($D528,$G529:$G$555,0)))","v":256880},{"$f":"IF($I528>$D528,INDEX(W$493:W527,MATCH($D528,$G$493:$G527,0)),INDEX(W528:W$555,MATCH($D528,$G529:$G$555,0)))","v":17.3},{"$f":"IF($I528>$D528,INDEX(X$493:X527,MATCH($D528,$G$493:$G527,0)),INDEX(X528:X$555,MATCH($D528,$G529:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I528>$D528,INDEX(Y$493:Y527,MATCH($D528,$G$493:$G527,0)),INDEX(Y528:Y$555,MATCH($D528,$G529:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I528>$D528,INDEX(Z$493:Z527,MATCH($D528,$G$493:$G527,0)),INDEX(Z528:Z$555,MATCH($D528,$G529:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I528>$D528,INDEX(AD$493:AD527,MATCH($D528,$G$493:$G527,0)),INDEX(AD528:AD$555,MATCH($D528,$G529:$G$555,0)))","v":64},null,null,{"$f":"IF($I528>$D528,INDEX(AG$493:AG527,MATCH($D528,$G$493:$G527,0)),INDEX(AG528:AG$555,MATCH($D528,$G529:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P528+ROUND(W528/2,0),Brændstofpriser!$B$7:$B$65,0))*AD528/W528*0","v":0},null,null,null,null,null,{"$f":"IF($I528>$D528,INDEX(AN$493:AN527,MATCH($D528,$G$493:$G527,0)),INDEX(AN528:AN$555,MATCH($D528,$G529:$G$555,0)))","v":0.03},null,{"$f":"IF($I528>$D528,INDEX(AP$493:AP527,MATCH($D528,$G$493:$G527,0)),INDEX(AP528:AP$555,MATCH($D528,$G529:$G$555,0)))","v":864},{"$f":"IF($I528>$D528,INDEX(AQ$493:AQ527,MATCH($D528,$G$493:$G527,0)),INDEX(AQ528:AQ$555,MATCH($D528,$G529:$G$555,0)))","v":0},{"$f":"IF($I528>$D528,INDEX(AR$493:AR527,MATCH($D528,$G$493:$G527,0)),INDEX(AR528:AR$555,MATCH($D528,$G529:$G$555,0)))","v":4},{"$f":"IF($I528>$D528,INDEX(AS$493:AS527,MATCH($D528,$G$493:$G527,0)),INDEX(AS528:AS$555,MATCH($D528,$G529:$G$555,0)))","v":35000},null,null,{"$f":"IF($I528>$D528,INDEX(AV$493:AV527,MATCH($D528,$G$493:$G527,0)),INDEX(AV528:AV$555,MATCH($D528,$G529:$G$555,0)))","v":1}]
[null,null,12.1,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I529)),ABS($F$493:$F$555-I529),0))","v":0},0,0,0,12,12,{"$f":"IF($I529>$D529,INDEX(K$493:K528,MATCH($D529,$G$493:$G528,0)),INDEX(K529:K$555,MATCH($D529,$G530:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I529>$D529,INDEX(L$493:L528,MATCH($D529,$G$493:$G528,0)),INDEX(L529:L$555,MATCH($D529,$G530:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I529>$D529,INDEX(M$493:M528,MATCH($D529,$G$493:$G528,0)),INDEX(M529:M$555,MATCH($D529,$G530:$G$555,0)))","v":"ID.3"},{"$f":"IF($I529>$D529,INDEX(N$493:N528,MATCH($D529,$G$493:$G528,0)),INDEX(N529:N$555,MATCH($D529,$G530:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I529>$D529,INDEX(O$493:O528,MATCH($D529,$G$493:$G528,0)),INDEX(O529:O$555,MATCH($D529,$G530:$G$555,0)))","v":2021},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I529,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I529,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I529>$D529,INDEX(V$493:V528,MATCH($D529,$G$493:$G528,0)),INDEX(V529:V$555,MATCH($D529,$G530:$G$555,0)))","v":256880},{"$f":"IF($I529>$D529,INDEX(W$493:W528,MATCH($D529,$G$493:$G528,0)),INDEX(W529:W$555,MATCH($D529,$G530:$G$555,0)))","v":17.3},{"$f":"IF($I529>$D529,INDEX(X$493:X528,MATCH($D529,$G$493:$G528,0)),INDEX(X529:X$555,MATCH($D529,$G530:$G$555,0)))","v":266662.5},{"$f":"IF($I529>$D529,INDEX(Y$493:Y528,MATCH($D529,$G$493:$G528,0)),INDEX(Y529:Y$555,MATCH($D529,$G530:$G$555,0)))","v":53332.5},{"$f":"IF($I529>$D529,INDEX(Z$493:Z528,MATCH($D529,$G$493:$G528,0)),INDEX(Z529:Z$555,MATCH($D529,$G530:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I529>$D529,INDEX(AD$493:AD528,MATCH($D529,$G$493:$G528,0)),INDEX(AD529:AD$555,MATCH($D529,$G530:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I529>$D529,INDEX(AG$493:AG528,MATCH($D529,$G$493:$G528,0)),INDEX(AG529:AG$555,MATCH($D529,$G530:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P529+ROUND(W529/2,0),Brændstofpriser!$B$7:$B$65,0))*AD529/W529*0","v":0},null,null,null,null,null,{"$f":"IF($I529>$D529,INDEX(AN$493:AN528,MATCH($D529,$G$493:$G528,0)),INDEX(AN529:AN$555,MATCH($D529,$G530:$G$555,0)))","v":0.03},null,{"$f":"IF($I529>$D529,INDEX(AP$493:AP528,MATCH($D529,$G$493:$G528,0)),INDEX(AP529:AP$555,MATCH($D529,$G530:$G$555,0)))","v":864},{"$f":"IF($I529>$D529,INDEX(AQ$493:AQ528,MATCH($D529,$G$493:$G528,0)),INDEX(AQ529:AQ$555,MATCH($D529,$G530:$G$555,0)))","v":0},{"$f":"IF($I529>$D529,INDEX(AR$493:AR528,MATCH($D529,$G$493:$G528,0)),INDEX(AR529:AR$555,MATCH($D529,$G530:$G$555,0)))","v":4},{"$f":"IF($I529>$D529,INDEX(AS$493:AS528,MATCH($D529,$G$493:$G528,0)),INDEX(AS529:AS$555,MATCH($D529,$G530:$G$555,0)))","v":35000},null,null,{"$f":"IF($I529>$D529,INDEX(AV$493:AV528,MATCH($D529,$G$493:$G528,0)),INDEX(AV529:AV$555,MATCH($D529,$G530:$G$555,0)))","v":1}]
[null,null,12.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I530)),ABS($F$493:$F$555-I530),0))","v":0},0,0,0,12,12,{"$f":"IF($I530>$D530,INDEX(K$493:K529,MATCH($D530,$G$493:$G529,0)),INDEX(K530:K$555,MATCH($D530,$G531:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I530>$D530,INDEX(L$493:L529,MATCH($D530,$G$493:$G529,0)),INDEX(L530:L$555,MATCH($D530,$G531:$G$555,0)))","v":"Kia"},{"$f":"IF($I530>$D530,INDEX(M$493:M529,MATCH($D530,$G$493:$G529,0)),INDEX(M530:M$555,MATCH($D530,$G531:$G$555,0)))","v":"E-niro"},{"$f":"IF($I530>$D530,INDEX(N$493:N529,MATCH($D530,$G$493:$G529,0)),INDEX(N530:N$555,MATCH($D530,$G531:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I530>$D530,INDEX(O$493:O529,MATCH($D530,$G$493:$G529,0)),INDEX(O530:O$555,MATCH($D530,$G531:$G$555,0)))","v":2021},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I530,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I530,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I530>$D530,INDEX(V$493:V529,MATCH($D530,$G$493:$G529,0)),INDEX(V530:V$555,MATCH($D530,$G531:$G$555,0)))","v":256880},{"$f":"IF($I530>$D530,INDEX(W$493:W529,MATCH($D530,$G$493:$G529,0)),INDEX(W530:W$555,MATCH($D530,$G531:$G$555,0)))","v":17.3},{"$f":"IF($I530>$D530,INDEX(X$493:X529,MATCH($D530,$G$493:$G529,0)),INDEX(X530:X$555,MATCH($D530,$G531:$G$555,0)))","v":272833},{"$f":"IF($I530>$D530,INDEX(Y$493:Y529,MATCH($D530,$G$493:$G529,0)),INDEX(Y530:Y$555,MATCH($D530,$G531:$G$555,0)))","v":54567},{"$f":"IF($I530>$D530,INDEX(Z$493:Z529,MATCH($D530,$G$493:$G529,0)),INDEX(Z530:Z$555,MATCH($D530,$G531:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I530>$D530,INDEX(AD$493:AD529,MATCH($D530,$G$493:$G529,0)),INDEX(AD530:AD$555,MATCH($D530,$G531:$G$555,0)))","v":64},null,null,{"$f":"IF($I530>$D530,INDEX(AG$493:AG529,MATCH($D530,$G$493:$G529,0)),INDEX(AG530:AG$555,MATCH($D530,$G531:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P530+ROUND(W530/2,0),Brændstofpriser!$B$7:$B$65,0))*AD530/W530*0","v":0},null,null,null,null,null,{"$f":"IF($I530>$D530,INDEX(AN$493:AN529,MATCH($D530,$G$493:$G529,0)),INDEX(AN530:AN$555,MATCH($D530,$G531:$G$555,0)))","v":0.03},null,{"$f":"IF($I530>$D530,INDEX(AP$493:AP529,MATCH($D530,$G$493:$G529,0)),INDEX(AP530:AP$555,MATCH($D530,$G531:$G$555,0)))","v":864},{"$f":"IF($I530>$D530,INDEX(AQ$493:AQ529,MATCH($D530,$G$493:$G529,0)),INDEX(AQ530:AQ$555,MATCH($D530,$G531:$G$555,0)))","v":0},{"$f":"IF($I530>$D530,INDEX(AR$493:AR529,MATCH($D530,$G$493:$G529,0)),INDEX(AR530:AR$555,MATCH($D530,$G531:$G$555,0)))","v":4},{"$f":"IF($I530>$D530,INDEX(AS$493:AS529,MATCH($D530,$G$493:$G529,0)),INDEX(AS530:AS$555,MATCH($D530,$G531:$G$555,0)))","v":35000},null,null,{"$f":"IF($I530>$D530,INDEX(AV$493:AV529,MATCH($D530,$G$493:$G529,0)),INDEX(AV530:AV$555,MATCH($D530,$G531:$G$555,0)))","v":1}]
[null,null,12.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I531)),ABS($F$493:$F$555-I531),0))","v":0},0,0,0,12,12,{"$f":"IF($I531>$D531,INDEX(K$493:K530,MATCH($D531,$G$493:$G530,0)),INDEX(K531:K$555,MATCH($D531,$G532:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I531>$D531,INDEX(L$493:L530,MATCH($D531,$G$493:$G530,0)),INDEX(L531:L$555,MATCH($D531,$G532:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I531>$D531,INDEX(M$493:M530,MATCH($D531,$G$493:$G530,0)),INDEX(M531:M$555,MATCH($D531,$G532:$G$555,0)))","v":"KONA"},{"$f":"IF($I531>$D531,INDEX(N$493:N530,MATCH($D531,$G$493:$G530,0)),INDEX(N531:N$555,MATCH($D531,$G532:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I531>$D531,INDEX(O$493:O530,MATCH($D531,$G$493:$G530,0)),INDEX(O531:O$555,MATCH($D531,$G532:$G$555,0)))","v":2021},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I531,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I531,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I531>$D531,INDEX(V$493:V530,MATCH($D531,$G$493:$G530,0)),INDEX(V531:V$555,MATCH($D531,$G532:$G$555,0)))","v":256880},{"$f":"IF($I531>$D531,INDEX(W$493:W530,MATCH($D531,$G$493:$G530,0)),INDEX(W531:W$555,MATCH($D531,$G532:$G$555,0)))","v":17.3},{"$f":"IF($I531>$D531,INDEX(X$493:X530,MATCH($D531,$G$493:$G530,0)),INDEX(X531:X$555,MATCH($D531,$G532:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I531>$D531,INDEX(Y$493:Y530,MATCH($D531,$G$493:$G530,0)),INDEX(Y531:Y$555,MATCH($D531,$G532:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I531>$D531,INDEX(Z$493:Z530,MATCH($D531,$G$493:$G530,0)),INDEX(Z531:Z$555,MATCH($D531,$G532:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I531>$D531,INDEX(AD$493:AD530,MATCH($D531,$G$493:$G530,0)),INDEX(AD531:AD$555,MATCH($D531,$G532:$G$555,0)))","v":64},null,null,{"$f":"IF($I531>$D531,INDEX(AG$493:AG530,MATCH($D531,$G$493:$G530,0)),INDEX(AG531:AG$555,MATCH($D531,$G532:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P531+ROUND(W531/2,0),Brændstofpriser!$B$7:$B$65,0))*AD531/W531*0","v":0},null,null,null,null,null,{"$f":"IF($I531>$D531,INDEX(AN$493:AN530,MATCH($D531,$G$493:$G530,0)),INDEX(AN531:AN$555,MATCH($D531,$G532:$G$555,0)))","v":0.03},null,{"$f":"IF($I531>$D531,INDEX(AP$493:AP530,MATCH($D531,$G$493:$G530,0)),INDEX(AP531:AP$555,MATCH($D531,$G532:$G$555,0)))","v":864},{"$f":"IF($I531>$D531,INDEX(AQ$493:AQ530,MATCH($D531,$G$493:$G530,0)),INDEX(AQ531:AQ$555,MATCH($D531,$G532:$G$555,0)))","v":0},{"$f":"IF($I531>$D531,INDEX(AR$493:AR530,MATCH($D531,$G$493:$G530,0)),INDEX(AR531:AR$555,MATCH($D531,$G532:$G$555,0)))","v":4},{"$f":"IF($I531>$D531,INDEX(AS$493:AS530,MATCH($D531,$G$493:$G530,0)),INDEX(AS531:AS$555,MATCH($D531,$G532:$G$555,0)))","v":35000},null,null,{"$f":"IF($I531>$D531,INDEX(AV$493:AV530,MATCH($D531,$G$493:$G530,0)),INDEX(AV531:AV$555,MATCH($D531,$G532:$G$555,0)))","v":1}]
[null,null,13.1,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I532)),ABS($F$493:$F$555-I532),0))","v":0},0,0,0,13,13,{"$f":"IF($I532>$D532,INDEX(K$493:K531,MATCH($D532,$G$493:$G531,0)),INDEX(K532:K$555,MATCH($D532,$G533:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I532>$D532,INDEX(L$493:L531,MATCH($D532,$G$493:$G531,0)),INDEX(L532:L$555,MATCH($D532,$G533:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I532>$D532,INDEX(M$493:M531,MATCH($D532,$G$493:$G531,0)),INDEX(M532:M$555,MATCH($D532,$G533:$G$555,0)))","v":"ID.3"},{"$f":"IF($I532>$D532,INDEX(N$493:N531,MATCH($D532,$G$493:$G531,0)),INDEX(N532:N$555,MATCH($D532,$G533:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I532>$D532,INDEX(O$493:O531,MATCH($D532,$G$493:$G531,0)),INDEX(O532:O$555,MATCH($D532,$G533:$G$555,0)))","v":2021},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I532,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I532,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I532>$D532,INDEX(V$493:V531,MATCH($D532,$G$493:$G531,0)),INDEX(V532:V$555,MATCH($D532,$G533:$G$555,0)))","v":256880},{"$f":"IF($I532>$D532,INDEX(W$493:W531,MATCH($D532,$G$493:$G531,0)),INDEX(W532:W$555,MATCH($D532,$G533:$G$555,0)))","v":17.3},{"$f":"IF($I532>$D532,INDEX(X$493:X531,MATCH($D532,$G$493:$G531,0)),INDEX(X532:X$555,MATCH($D532,$G533:$G$555,0)))","v":266662.5},{"$f":"IF($I532>$D532,INDEX(Y$493:Y531,MATCH($D532,$G$493:$G531,0)),INDEX(Y532:Y$555,MATCH($D532,$G533:$G$555,0)))","v":53332.5},{"$f":"IF($I532>$D532,INDEX(Z$493:Z531,MATCH($D532,$G$493:$G531,0)),INDEX(Z532:Z$555,MATCH($D532,$G533:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I532>$D532,INDEX(AD$493:AD531,MATCH($D532,$G$493:$G531,0)),INDEX(AD532:AD$555,MATCH($D532,$G533:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I532>$D532,INDEX(AG$493:AG531,MATCH($D532,$G$493:$G531,0)),INDEX(AG532:AG$555,MATCH($D532,$G533:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P532+ROUND(W532/2,0),Brændstofpriser!$B$7:$B$65,0))*AD532/W532*0","v":0},null,null,null,null,null,{"$f":"IF($I532>$D532,INDEX(AN$493:AN531,MATCH($D532,$G$493:$G531,0)),INDEX(AN532:AN$555,MATCH($D532,$G533:$G$555,0)))","v":0.03},null,{"$f":"IF($I532>$D532,INDEX(AP$493:AP531,MATCH($D532,$G$493:$G531,0)),INDEX(AP532:AP$555,MATCH($D532,$G533:$G$555,0)))","v":864},{"$f":"IF($I532>$D532,INDEX(AQ$493:AQ531,MATCH($D532,$G$493:$G531,0)),INDEX(AQ532:AQ$555,MATCH($D532,$G533:$G$555,0)))","v":0},{"$f":"IF($I532>$D532,INDEX(AR$493:AR531,MATCH($D532,$G$493:$G531,0)),INDEX(AR532:AR$555,MATCH($D532,$G533:$G$555,0)))","v":4},{"$f":"IF($I532>$D532,INDEX(AS$493:AS531,MATCH($D532,$G$493:$G531,0)),INDEX(AS532:AS$555,MATCH($D532,$G533:$G$555,0)))","v":35000},null,null,{"$f":"IF($I532>$D532,INDEX(AV$493:AV531,MATCH($D532,$G$493:$G531,0)),INDEX(AV532:AV$555,MATCH($D532,$G533:$G$555,0)))","v":1}]
[null,null,13.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I533)),ABS($F$493:$F$555-I533),0))","v":0},0,0,0,13,13,{"$f":"IF($I533>$D533,INDEX(K$493:K532,MATCH($D533,$G$493:$G532,0)),INDEX(K533:K$555,MATCH($D533,$G534:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I533>$D533,INDEX(L$493:L532,MATCH($D533,$G$493:$G532,0)),INDEX(L533:L$555,MATCH($D533,$G534:$G$555,0)))","v":"Kia"},{"$f":"IF($I533>$D533,INDEX(M$493:M532,MATCH($D533,$G$493:$G532,0)),INDEX(M533:M$555,MATCH($D533,$G534:$G$555,0)))","v":"E-niro"},{"$f":"IF($I533>$D533,INDEX(N$493:N532,MATCH($D533,$G$493:$G532,0)),INDEX(N533:N$555,MATCH($D533,$G534:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I533>$D533,INDEX(O$493:O532,MATCH($D533,$G$493:$G532,0)),INDEX(O533:O$555,MATCH($D533,$G534:$G$555,0)))","v":2021},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I533,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I533,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I533>$D533,INDEX(V$493:V532,MATCH($D533,$G$493:$G532,0)),INDEX(V533:V$555,MATCH($D533,$G534:$G$555,0)))","v":256880},{"$f":"IF($I533>$D533,INDEX(W$493:W532,MATCH($D533,$G$493:$G532,0)),INDEX(W533:W$555,MATCH($D533,$G534:$G$555,0)))","v":17.3},{"$f":"IF($I533>$D533,INDEX(X$493:X532,MATCH($D533,$G$493:$G532,0)),INDEX(X533:X$555,MATCH($D533,$G534:$G$555,0)))","v":272833},{"$f":"IF($I533>$D533,INDEX(Y$493:Y532,MATCH($D533,$G$493:$G532,0)),INDEX(Y533:Y$555,MATCH($D533,$G534:$G$555,0)))","v":54567},{"$f":"IF($I533>$D533,INDEX(Z$493:Z532,MATCH($D533,$G$493:$G532,0)),INDEX(Z533:Z$555,MATCH($D533,$G534:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I533>$D533,INDEX(AD$493:AD532,MATCH($D533,$G$493:$G532,0)),INDEX(AD533:AD$555,MATCH($D533,$G534:$G$555,0)))","v":64},null,null,{"$f":"IF($I533>$D533,INDEX(AG$493:AG532,MATCH($D533,$G$493:$G532,0)),INDEX(AG533:AG$555,MATCH($D533,$G534:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P533+ROUND(W533/2,0),Brændstofpriser!$B$7:$B$65,0))*AD533/W533*0","v":0},null,null,null,null,null,{"$f":"IF($I533>$D533,INDEX(AN$493:AN532,MATCH($D533,$G$493:$G532,0)),INDEX(AN533:AN$555,MATCH($D533,$G534:$G$555,0)))","v":0.03},null,{"$f":"IF($I533>$D533,INDEX(AP$493:AP532,MATCH($D533,$G$493:$G532,0)),INDEX(AP533:AP$555,MATCH($D533,$G534:$G$555,0)))","v":864},{"$f":"IF($I533>$D533,INDEX(AQ$493:AQ532,MATCH($D533,$G$493:$G532,0)),INDEX(AQ533:AQ$555,MATCH($D533,$G534:$G$555,0)))","v":0},{"$f":"IF($I533>$D533,INDEX(AR$493:AR532,MATCH($D533,$G$493:$G532,0)),INDEX(AR533:AR$555,MATCH($D533,$G534:$G$555,0)))","v":4},{"$f":"IF($I533>$D533,INDEX(AS$493:AS532,MATCH($D533,$G$493:$G532,0)),INDEX(AS533:AS$555,MATCH($D533,$G534:$G$555,0)))","v":35000},null,null,{"$f":"IF($I533>$D533,INDEX(AV$493:AV532,MATCH($D533,$G$493:$G532,0)),INDEX(AV533:AV$555,MATCH($D533,$G534:$G$555,0)))","v":1}]
[null,null,13.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I534)),ABS($F$493:$F$555-I534),0))","v":0},0,0,0,13,13,{"$f":"IF($I534>$D534,INDEX(K$493:K533,MATCH($D534,$G$493:$G533,0)),INDEX(K534:K$555,MATCH($D534,$G535:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I534>$D534,INDEX(L$493:L533,MATCH($D534,$G$493:$G533,0)),INDEX(L534:L$555,MATCH($D534,$G535:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I534>$D534,INDEX(M$493:M533,MATCH($D534,$G$493:$G533,0)),INDEX(M534:M$555,MATCH($D534,$G535:$G$555,0)))","v":"KONA"},{"$f":"IF($I534>$D534,INDEX(N$493:N533,MATCH($D534,$G$493:$G533,0)),INDEX(N534:N$555,MATCH($D534,$G535:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I534>$D534,INDEX(O$493:O533,MATCH($D534,$G$493:$G533,0)),INDEX(O534:O$555,MATCH($D534,$G535:$G$555,0)))","v":2021},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I534,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I534,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I534>$D534,INDEX(V$493:V533,MATCH($D534,$G$493:$G533,0)),INDEX(V534:V$555,MATCH($D534,$G535:$G$555,0)))","v":256880},{"$f":"IF($I534>$D534,INDEX(W$493:W533,MATCH($D534,$G$493:$G533,0)),INDEX(W534:W$555,MATCH($D534,$G535:$G$555,0)))","v":17.3},{"$f":"IF($I534>$D534,INDEX(X$493:X533,MATCH($D534,$G$493:$G533,0)),INDEX(X534:X$555,MATCH($D534,$G535:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I534>$D534,INDEX(Y$493:Y533,MATCH($D534,$G$493:$G533,0)),INDEX(Y534:Y$555,MATCH($D534,$G535:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I534>$D534,INDEX(Z$493:Z533,MATCH($D534,$G$493:$G533,0)),INDEX(Z534:Z$555,MATCH($D534,$G535:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I534>$D534,INDEX(AD$493:AD533,MATCH($D534,$G$493:$G533,0)),INDEX(AD534:AD$555,MATCH($D534,$G535:$G$555,0)))","v":64},null,null,{"$f":"IF($I534>$D534,INDEX(AG$493:AG533,MATCH($D534,$G$493:$G533,0)),INDEX(AG534:AG$555,MATCH($D534,$G535:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P534+ROUND(W534/2,0),Brændstofpriser!$B$7:$B$65,0))*AD534/W534*0","v":0},null,null,null,null,null,{"$f":"IF($I534>$D534,INDEX(AN$493:AN533,MATCH($D534,$G$493:$G533,0)),INDEX(AN534:AN$555,MATCH($D534,$G535:$G$555,0)))","v":0.03},null,{"$f":"IF($I534>$D534,INDEX(AP$493:AP533,MATCH($D534,$G$493:$G533,0)),INDEX(AP534:AP$555,MATCH($D534,$G535:$G$555,0)))","v":864},{"$f":"IF($I534>$D534,INDEX(AQ$493:AQ533,MATCH($D534,$G$493:$G533,0)),INDEX(AQ534:AQ$555,MATCH($D534,$G535:$G$555,0)))","v":0},{"$f":"IF($I534>$D534,INDEX(AR$493:AR533,MATCH($D534,$G$493:$G533,0)),INDEX(AR534:AR$555,MATCH($D534,$G535:$G$555,0)))","v":4},{"$f":"IF($I534>$D534,INDEX(AS$493:AS533,MATCH($D534,$G$493:$G533,0)),INDEX(AS534:AS$555,MATCH($D534,$G535:$G$555,0)))","v":35000},null,null,{"$f":"IF($I534>$D534,INDEX(AV$493:AV533,MATCH($D534,$G$493:$G533,0)),INDEX(AV534:AV$555,MATCH($D534,$G535:$G$555,0)))","v":1}]
[null,null,14.1,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I535)),ABS($F$493:$F$555-I535),0))","v":0},0,0,0,14,14,{"$f":"IF($I535>$D535,INDEX(K$493:K534,MATCH($D535,$G$493:$G534,0)),INDEX(K535:K$555,MATCH($D535,$G536:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I535>$D535,INDEX(L$493:L534,MATCH($D535,$G$493:$G534,0)),INDEX(L535:L$555,MATCH($D535,$G536:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I535>$D535,INDEX(M$493:M534,MATCH($D535,$G$493:$G534,0)),INDEX(M535:M$555,MATCH($D535,$G536:$G$555,0)))","v":"ID.3"},{"$f":"IF($I535>$D535,INDEX(N$493:N534,MATCH($D535,$G$493:$G534,0)),INDEX(N535:N$555,MATCH($D535,$G536:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I535>$D535,INDEX(O$493:O534,MATCH($D535,$G$493:$G534,0)),INDEX(O535:O$555,MATCH($D535,$G536:$G$555,0)))","v":2021},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I535,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I535,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I535>$D535,INDEX(V$493:V534,MATCH($D535,$G$493:$G534,0)),INDEX(V535:V$555,MATCH($D535,$G536:$G$555,0)))","v":256880},{"$f":"IF($I535>$D535,INDEX(W$493:W534,MATCH($D535,$G$493:$G534,0)),INDEX(W535:W$555,MATCH($D535,$G536:$G$555,0)))","v":17.3},{"$f":"IF($I535>$D535,INDEX(X$493:X534,MATCH($D535,$G$493:$G534,0)),INDEX(X535:X$555,MATCH($D535,$G536:$G$555,0)))","v":266662.5},{"$f":"IF($I535>$D535,INDEX(Y$493:Y534,MATCH($D535,$G$493:$G534,0)),INDEX(Y535:Y$555,MATCH($D535,$G536:$G$555,0)))","v":53332.5},{"$f":"IF($I535>$D535,INDEX(Z$493:Z534,MATCH($D535,$G$493:$G534,0)),INDEX(Z535:Z$555,MATCH($D535,$G536:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I535>$D535,INDEX(AD$493:AD534,MATCH($D535,$G$493:$G534,0)),INDEX(AD535:AD$555,MATCH($D535,$G536:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I535>$D535,INDEX(AG$493:AG534,MATCH($D535,$G$493:$G534,0)),INDEX(AG535:AG$555,MATCH($D535,$G536:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P535+ROUND(W535/2,0),Brændstofpriser!$B$7:$B$65,0))*AD535/W535*0","v":0},null,null,null,null,null,{"$f":"IF($I535>$D535,INDEX(AN$493:AN534,MATCH($D535,$G$493:$G534,0)),INDEX(AN535:AN$555,MATCH($D535,$G536:$G$555,0)))","v":0.03},null,{"$f":"IF($I535>$D535,INDEX(AP$493:AP534,MATCH($D535,$G$493:$G534,0)),INDEX(AP535:AP$555,MATCH($D535,$G536:$G$555,0)))","v":864},{"$f":"IF($I535>$D535,INDEX(AQ$493:AQ534,MATCH($D535,$G$493:$G534,0)),INDEX(AQ535:AQ$555,MATCH($D535,$G536:$G$555,0)))","v":0},{"$f":"IF($I535>$D535,INDEX(AR$493:AR534,MATCH($D535,$G$493:$G534,0)),INDEX(AR535:AR$555,MATCH($D535,$G536:$G$555,0)))","v":4},{"$f":"IF($I535>$D535,INDEX(AS$493:AS534,MATCH($D535,$G$493:$G534,0)),INDEX(AS535:AS$555,MATCH($D535,$G536:$G$555,0)))","v":35000},null,null,{"$f":"IF($I535>$D535,INDEX(AV$493:AV534,MATCH($D535,$G$493:$G534,0)),INDEX(AV535:AV$555,MATCH($D535,$G536:$G$555,0)))","v":1}]
[null,null,14.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I536)),ABS($F$493:$F$555-I536),0))","v":0},0,0,0,14,14,{"$f":"IF($I536>$D536,INDEX(K$493:K535,MATCH($D536,$G$493:$G535,0)),INDEX(K536:K$555,MATCH($D536,$G537:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I536>$D536,INDEX(L$493:L535,MATCH($D536,$G$493:$G535,0)),INDEX(L536:L$555,MATCH($D536,$G537:$G$555,0)))","v":"Kia"},{"$f":"IF($I536>$D536,INDEX(M$493:M535,MATCH($D536,$G$493:$G535,0)),INDEX(M536:M$555,MATCH($D536,$G537:$G$555,0)))","v":"E-niro"},{"$f":"IF($I536>$D536,INDEX(N$493:N535,MATCH($D536,$G$493:$G535,0)),INDEX(N536:N$555,MATCH($D536,$G537:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I536>$D536,INDEX(O$493:O535,MATCH($D536,$G$493:$G535,0)),INDEX(O536:O$555,MATCH($D536,$G537:$G$555,0)))","v":2021},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I536,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I536,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I536>$D536,INDEX(V$493:V535,MATCH($D536,$G$493:$G535,0)),INDEX(V536:V$555,MATCH($D536,$G537:$G$555,0)))","v":256880},{"$f":"IF($I536>$D536,INDEX(W$493:W535,MATCH($D536,$G$493:$G535,0)),INDEX(W536:W$555,MATCH($D536,$G537:$G$555,0)))","v":17.3},{"$f":"IF($I536>$D536,INDEX(X$493:X535,MATCH($D536,$G$493:$G535,0)),INDEX(X536:X$555,MATCH($D536,$G537:$G$555,0)))","v":272833},{"$f":"IF($I536>$D536,INDEX(Y$493:Y535,MATCH($D536,$G$493:$G535,0)),INDEX(Y536:Y$555,MATCH($D536,$G537:$G$555,0)))","v":54567},{"$f":"IF($I536>$D536,INDEX(Z$493:Z535,MATCH($D536,$G$493:$G535,0)),INDEX(Z536:Z$555,MATCH($D536,$G537:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I536>$D536,INDEX(AD$493:AD535,MATCH($D536,$G$493:$G535,0)),INDEX(AD536:AD$555,MATCH($D536,$G537:$G$555,0)))","v":64},null,null,{"$f":"IF($I536>$D536,INDEX(AG$493:AG535,MATCH($D536,$G$493:$G535,0)),INDEX(AG536:AG$555,MATCH($D536,$G537:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P536+ROUND(W536/2,0),Brændstofpriser!$B$7:$B$65,0))*AD536/W536*0","v":0},null,null,null,null,null,{"$f":"IF($I536>$D536,INDEX(AN$493:AN535,MATCH($D536,$G$493:$G535,0)),INDEX(AN536:AN$555,MATCH($D536,$G537:$G$555,0)))","v":0.03},null,{"$f":"IF($I536>$D536,INDEX(AP$493:AP535,MATCH($D536,$G$493:$G535,0)),INDEX(AP536:AP$555,MATCH($D536,$G537:$G$555,0)))","v":864},{"$f":"IF($I536>$D536,INDEX(AQ$493:AQ535,MATCH($D536,$G$493:$G535,0)),INDEX(AQ536:AQ$555,MATCH($D536,$G537:$G$555,0)))","v":0},{"$f":"IF($I536>$D536,INDEX(AR$493:AR535,MATCH($D536,$G$493:$G535,0)),INDEX(AR536:AR$555,MATCH($D536,$G537:$G$555,0)))","v":4},{"$f":"IF($I536>$D536,INDEX(AS$493:AS535,MATCH($D536,$G$493:$G535,0)),INDEX(AS536:AS$555,MATCH($D536,$G537:$G$555,0)))","v":35000},null,null,{"$f":"IF($I536>$D536,INDEX(AV$493:AV535,MATCH($D536,$G$493:$G535,0)),INDEX(AV536:AV$555,MATCH($D536,$G537:$G$555,0)))","v":1}]
[null,null,14.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I537)),ABS($F$493:$F$555-I537),0))","v":0},0,0,0,14,14,{"$f":"IF($I537>$D537,INDEX(K$493:K536,MATCH($D537,$G$493:$G536,0)),INDEX(K537:K$555,MATCH($D537,$G538:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I537>$D537,INDEX(L$493:L536,MATCH($D537,$G$493:$G536,0)),INDEX(L537:L$555,MATCH($D537,$G538:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I537>$D537,INDEX(M$493:M536,MATCH($D537,$G$493:$G536,0)),INDEX(M537:M$555,MATCH($D537,$G538:$G$555,0)))","v":"KONA"},{"$f":"IF($I537>$D537,INDEX(N$493:N536,MATCH($D537,$G$493:$G536,0)),INDEX(N537:N$555,MATCH($D537,$G538:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I537>$D537,INDEX(O$493:O536,MATCH($D537,$G$493:$G536,0)),INDEX(O537:O$555,MATCH($D537,$G538:$G$555,0)))","v":2021},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I537,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I537,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I537>$D537,INDEX(V$493:V536,MATCH($D537,$G$493:$G536,0)),INDEX(V537:V$555,MATCH($D537,$G538:$G$555,0)))","v":256880},{"$f":"IF($I537>$D537,INDEX(W$493:W536,MATCH($D537,$G$493:$G536,0)),INDEX(W537:W$555,MATCH($D537,$G538:$G$555,0)))","v":17.3},{"$f":"IF($I537>$D537,INDEX(X$493:X536,MATCH($D537,$G$493:$G536,0)),INDEX(X537:X$555,MATCH($D537,$G538:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I537>$D537,INDEX(Y$493:Y536,MATCH($D537,$G$493:$G536,0)),INDEX(Y537:Y$555,MATCH($D537,$G538:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I537>$D537,INDEX(Z$493:Z536,MATCH($D537,$G$493:$G536,0)),INDEX(Z537:Z$555,MATCH($D537,$G538:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I537>$D537,INDEX(AD$493:AD536,MATCH($D537,$G$493:$G536,0)),INDEX(AD537:AD$555,MATCH($D537,$G538:$G$555,0)))","v":64},null,null,{"$f":"IF($I537>$D537,INDEX(AG$493:AG536,MATCH($D537,$G$493:$G536,0)),INDEX(AG537:AG$555,MATCH($D537,$G538:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P537+ROUND(W537/2,0),Brændstofpriser!$B$7:$B$65,0))*AD537/W537*0","v":0},null,null,null,null,null,{"$f":"IF($I537>$D537,INDEX(AN$493:AN536,MATCH($D537,$G$493:$G536,0)),INDEX(AN537:AN$555,MATCH($D537,$G538:$G$555,0)))","v":0.03},null,{"$f":"IF($I537>$D537,INDEX(AP$493:AP536,MATCH($D537,$G$493:$G536,0)),INDEX(AP537:AP$555,MATCH($D537,$G538:$G$555,0)))","v":864},{"$f":"IF($I537>$D537,INDEX(AQ$493:AQ536,MATCH($D537,$G$493:$G536,0)),INDEX(AQ537:AQ$555,MATCH($D537,$G538:$G$555,0)))","v":0},{"$f":"IF($I537>$D537,INDEX(AR$493:AR536,MATCH($D537,$G$493:$G536,0)),INDEX(AR537:AR$555,MATCH($D537,$G538:$G$555,0)))","v":4},{"$f":"IF($I537>$D537,INDEX(AS$493:AS536,MATCH($D537,$G$493:$G536,0)),INDEX(AS537:AS$555,MATCH($D537,$G538:$G$555,0)))","v":35000},null,null,{"$f":"IF($I537>$D537,INDEX(AV$493:AV536,MATCH($D537,$G$493:$G536,0)),INDEX(AV537:AV$555,MATCH($D537,$G538:$G$555,0)))","v":1}]
[null,null,15.1,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I538)),ABS($F$493:$F$555-I538),0))","v":0},0,0,0,15,15,{"$f":"IF($I538>$D538,INDEX(K$493:K537,MATCH($D538,$G$493:$G537,0)),INDEX(K538:K$555,MATCH($D538,$G539:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I538>$D538,INDEX(L$493:L537,MATCH($D538,$G$493:$G537,0)),INDEX(L538:L$555,MATCH($D538,$G539:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I538>$D538,INDEX(M$493:M537,MATCH($D538,$G$493:$G537,0)),INDEX(M538:M$555,MATCH($D538,$G539:$G$555,0)))","v":"ID.3"},{"$f":"IF($I538>$D538,INDEX(N$493:N537,MATCH($D538,$G$493:$G537,0)),INDEX(N538:N$555,MATCH($D538,$G539:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I538>$D538,INDEX(O$493:O537,MATCH($D538,$G$493:$G537,0)),INDEX(O538:O$555,MATCH($D538,$G539:$G$555,0)))","v":2021},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I538,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I538,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I538>$D538,INDEX(V$493:V537,MATCH($D538,$G$493:$G537,0)),INDEX(V538:V$555,MATCH($D538,$G539:$G$555,0)))","v":256880},{"$f":"IF($I538>$D538,INDEX(W$493:W537,MATCH($D538,$G$493:$G537,0)),INDEX(W538:W$555,MATCH($D538,$G539:$G$555,0)))","v":17.3},{"$f":"IF($I538>$D538,INDEX(X$493:X537,MATCH($D538,$G$493:$G537,0)),INDEX(X538:X$555,MATCH($D538,$G539:$G$555,0)))","v":266662.5},{"$f":"IF($I538>$D538,INDEX(Y$493:Y537,MATCH($D538,$G$493:$G537,0)),INDEX(Y538:Y$555,MATCH($D538,$G539:$G$555,0)))","v":53332.5},{"$f":"IF($I538>$D538,INDEX(Z$493:Z537,MATCH($D538,$G$493:$G537,0)),INDEX(Z538:Z$555,MATCH($D538,$G539:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I538>$D538,INDEX(AD$493:AD537,MATCH($D538,$G$493:$G537,0)),INDEX(AD538:AD$555,MATCH($D538,$G539:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I538>$D538,INDEX(AG$493:AG537,MATCH($D538,$G$493:$G537,0)),INDEX(AG538:AG$555,MATCH($D538,$G539:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P538+ROUND(W538/2,0),Brændstofpriser!$B$7:$B$65,0))*AD538/W538*0","v":0},null,null,null,null,null,{"$f":"IF($I538>$D538,INDEX(AN$493:AN537,MATCH($D538,$G$493:$G537,0)),INDEX(AN538:AN$555,MATCH($D538,$G539:$G$555,0)))","v":0.03},null,{"$f":"IF($I538>$D538,INDEX(AP$493:AP537,MATCH($D538,$G$493:$G537,0)),INDEX(AP538:AP$555,MATCH($D538,$G539:$G$555,0)))","v":864},{"$f":"IF($I538>$D538,INDEX(AQ$493:AQ537,MATCH($D538,$G$493:$G537,0)),INDEX(AQ538:AQ$555,MATCH($D538,$G539:$G$555,0)))","v":0},{"$f":"IF($I538>$D538,INDEX(AR$493:AR537,MATCH($D538,$G$493:$G537,0)),INDEX(AR538:AR$555,MATCH($D538,$G539:$G$555,0)))","v":4},{"$f":"IF($I538>$D538,INDEX(AS$493:AS537,MATCH($D538,$G$493:$G537,0)),INDEX(AS538:AS$555,MATCH($D538,$G539:$G$555,0)))","v":35000},null,null,{"$f":"IF($I538>$D538,INDEX(AV$493:AV537,MATCH($D538,$G$493:$G537,0)),INDEX(AV538:AV$555,MATCH($D538,$G539:$G$555,0)))","v":1}]
[null,null,15.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I539)),ABS($F$493:$F$555-I539),0))","v":0},0,0,0,15,15,{"$f":"IF($I539>$D539,INDEX(K$493:K538,MATCH($D539,$G$493:$G538,0)),INDEX(K539:K$555,MATCH($D539,$G540:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I539>$D539,INDEX(L$493:L538,MATCH($D539,$G$493:$G538,0)),INDEX(L539:L$555,MATCH($D539,$G540:$G$555,0)))","v":"Kia"},{"$f":"IF($I539>$D539,INDEX(M$493:M538,MATCH($D539,$G$493:$G538,0)),INDEX(M539:M$555,MATCH($D539,$G540:$G$555,0)))","v":"E-niro"},{"$f":"IF($I539>$D539,INDEX(N$493:N538,MATCH($D539,$G$493:$G538,0)),INDEX(N539:N$555,MATCH($D539,$G540:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I539>$D539,INDEX(O$493:O538,MATCH($D539,$G$493:$G538,0)),INDEX(O539:O$555,MATCH($D539,$G540:$G$555,0)))","v":2021},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I539,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I539,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I539>$D539,INDEX(V$493:V538,MATCH($D539,$G$493:$G538,0)),INDEX(V539:V$555,MATCH($D539,$G540:$G$555,0)))","v":256880},{"$f":"IF($I539>$D539,INDEX(W$493:W538,MATCH($D539,$G$493:$G538,0)),INDEX(W539:W$555,MATCH($D539,$G540:$G$555,0)))","v":17.3},{"$f":"IF($I539>$D539,INDEX(X$493:X538,MATCH($D539,$G$493:$G538,0)),INDEX(X539:X$555,MATCH($D539,$G540:$G$555,0)))","v":272833},{"$f":"IF($I539>$D539,INDEX(Y$493:Y538,MATCH($D539,$G$493:$G538,0)),INDEX(Y539:Y$555,MATCH($D539,$G540:$G$555,0)))","v":54567},{"$f":"IF($I539>$D539,INDEX(Z$493:Z538,MATCH($D539,$G$493:$G538,0)),INDEX(Z539:Z$555,MATCH($D539,$G540:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I539>$D539,INDEX(AD$493:AD538,MATCH($D539,$G$493:$G538,0)),INDEX(AD539:AD$555,MATCH($D539,$G540:$G$555,0)))","v":64},null,null,{"$f":"IF($I539>$D539,INDEX(AG$493:AG538,MATCH($D539,$G$493:$G538,0)),INDEX(AG539:AG$555,MATCH($D539,$G540:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P539+ROUND(W539/2,0),Brændstofpriser!$B$7:$B$65,0))*AD539/W539*0","v":0},null,null,null,null,null,{"$f":"IF($I539>$D539,INDEX(AN$493:AN538,MATCH($D539,$G$493:$G538,0)),INDEX(AN539:AN$555,MATCH($D539,$G540:$G$555,0)))","v":0.03},null,{"$f":"IF($I539>$D539,INDEX(AP$493:AP538,MATCH($D539,$G$493:$G538,0)),INDEX(AP539:AP$555,MATCH($D539,$G540:$G$555,0)))","v":864},{"$f":"IF($I539>$D539,INDEX(AQ$493:AQ538,MATCH($D539,$G$493:$G538,0)),INDEX(AQ539:AQ$555,MATCH($D539,$G540:$G$555,0)))","v":0},{"$f":"IF($I539>$D539,INDEX(AR$493:AR538,MATCH($D539,$G$493:$G538,0)),INDEX(AR539:AR$555,MATCH($D539,$G540:$G$555,0)))","v":4},{"$f":"IF($I539>$D539,INDEX(AS$493:AS538,MATCH($D539,$G$493:$G538,0)),INDEX(AS539:AS$555,MATCH($D539,$G540:$G$555,0)))","v":35000},null,null,{"$f":"IF($I539>$D539,INDEX(AV$493:AV538,MATCH($D539,$G$493:$G538,0)),INDEX(AV539:AV$555,MATCH($D539,$G540:$G$555,0)))","v":1}]
[null,null,15.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I540)),ABS($F$493:$F$555-I540),0))","v":0},0,0,0,15,15,{"$f":"IF($I540>$D540,INDEX(K$493:K539,MATCH($D540,$G$493:$G539,0)),INDEX(K540:K$555,MATCH($D540,$G541:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I540>$D540,INDEX(L$493:L539,MATCH($D540,$G$493:$G539,0)),INDEX(L540:L$555,MATCH($D540,$G541:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I540>$D540,INDEX(M$493:M539,MATCH($D540,$G$493:$G539,0)),INDEX(M540:M$555,MATCH($D540,$G541:$G$555,0)))","v":"KONA"},{"$f":"IF($I540>$D540,INDEX(N$493:N539,MATCH($D540,$G$493:$G539,0)),INDEX(N540:N$555,MATCH($D540,$G541:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I540>$D540,INDEX(O$493:O539,MATCH($D540,$G$493:$G539,0)),INDEX(O540:O$555,MATCH($D540,$G541:$G$555,0)))","v":2021},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I540,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I540,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I540>$D540,INDEX(V$493:V539,MATCH($D540,$G$493:$G539,0)),INDEX(V540:V$555,MATCH($D540,$G541:$G$555,0)))","v":256880},{"$f":"IF($I540>$D540,INDEX(W$493:W539,MATCH($D540,$G$493:$G539,0)),INDEX(W540:W$555,MATCH($D540,$G541:$G$555,0)))","v":17.3},{"$f":"IF($I540>$D540,INDEX(X$493:X539,MATCH($D540,$G$493:$G539,0)),INDEX(X540:X$555,MATCH($D540,$G541:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I540>$D540,INDEX(Y$493:Y539,MATCH($D540,$G$493:$G539,0)),INDEX(Y540:Y$555,MATCH($D540,$G541:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I540>$D540,INDEX(Z$493:Z539,MATCH($D540,$G$493:$G539,0)),INDEX(Z540:Z$555,MATCH($D540,$G541:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I540>$D540,INDEX(AD$493:AD539,MATCH($D540,$G$493:$G539,0)),INDEX(AD540:AD$555,MATCH($D540,$G541:$G$555,0)))","v":64},null,null,{"$f":"IF($I540>$D540,INDEX(AG$493:AG539,MATCH($D540,$G$493:$G539,0)),INDEX(AG540:AG$555,MATCH($D540,$G541:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P540+ROUND(W540/2,0),Brændstofpriser!$B$7:$B$65,0))*AD540/W540*0","v":0},null,null,null,null,null,{"$f":"IF($I540>$D540,INDEX(AN$493:AN539,MATCH($D540,$G$493:$G539,0)),INDEX(AN540:AN$555,MATCH($D540,$G541:$G$555,0)))","v":0.03},null,{"$f":"IF($I540>$D540,INDEX(AP$493:AP539,MATCH($D540,$G$493:$G539,0)),INDEX(AP540:AP$555,MATCH($D540,$G541:$G$555,0)))","v":864},{"$f":"IF($I540>$D540,INDEX(AQ$493:AQ539,MATCH($D540,$G$493:$G539,0)),INDEX(AQ540:AQ$555,MATCH($D540,$G541:$G$555,0)))","v":0},{"$f":"IF($I540>$D540,INDEX(AR$493:AR539,MATCH($D540,$G$493:$G539,0)),INDEX(AR540:AR$555,MATCH($D540,$G541:$G$555,0)))","v":4},{"$f":"IF($I540>$D540,INDEX(AS$493:AS539,MATCH($D540,$G$493:$G539,0)),INDEX(AS540:AS$555,MATCH($D540,$G541:$G$555,0)))","v":35000},null,null,{"$f":"IF($I540>$D540,INDEX(AV$493:AV539,MATCH($D540,$G$493:$G539,0)),INDEX(AV540:AV$555,MATCH($D540,$G541:$G$555,0)))","v":1}]
[null,null,16.100000000000001,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I541)),ABS($F$493:$F$555-I541),0))","v":0},0,0,0,16,16,{"$f":"IF($I541>$D541,INDEX(K$493:K540,MATCH($D541,$G$493:$G540,0)),INDEX(K541:K$555,MATCH($D541,$G542:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I541>$D541,INDEX(L$493:L540,MATCH($D541,$G$493:$G540,0)),INDEX(L541:L$555,MATCH($D541,$G542:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I541>$D541,INDEX(M$493:M540,MATCH($D541,$G$493:$G540,0)),INDEX(M541:M$555,MATCH($D541,$G542:$G$555,0)))","v":"ID.3"},{"$f":"IF($I541>$D541,INDEX(N$493:N540,MATCH($D541,$G$493:$G540,0)),INDEX(N541:N$555,MATCH($D541,$G542:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I541>$D541,INDEX(O$493:O540,MATCH($D541,$G$493:$G540,0)),INDEX(O541:O$555,MATCH($D541,$G542:$G$555,0)))","v":2021},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I541,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I541,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I541>$D541,INDEX(V$493:V540,MATCH($D541,$G$493:$G540,0)),INDEX(V541:V$555,MATCH($D541,$G542:$G$555,0)))","v":256880},{"$f":"IF($I541>$D541,INDEX(W$493:W540,MATCH($D541,$G$493:$G540,0)),INDEX(W541:W$555,MATCH($D541,$G542:$G$555,0)))","v":17.3},{"$f":"IF($I541>$D541,INDEX(X$493:X540,MATCH($D541,$G$493:$G540,0)),INDEX(X541:X$555,MATCH($D541,$G542:$G$555,0)))","v":266662.5},{"$f":"IF($I541>$D541,INDEX(Y$493:Y540,MATCH($D541,$G$493:$G540,0)),INDEX(Y541:Y$555,MATCH($D541,$G542:$G$555,0)))","v":53332.5},{"$f":"IF($I541>$D541,INDEX(Z$493:Z540,MATCH($D541,$G$493:$G540,0)),INDEX(Z541:Z$555,MATCH($D541,$G542:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I541>$D541,INDEX(AD$493:AD540,MATCH($D541,$G$493:$G540,0)),INDEX(AD541:AD$555,MATCH($D541,$G542:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I541>$D541,INDEX(AG$493:AG540,MATCH($D541,$G$493:$G540,0)),INDEX(AG541:AG$555,MATCH($D541,$G542:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P541+ROUND(W541/2,0),Brændstofpriser!$B$7:$B$65,0))*AD541/W541*0","v":0},null,null,null,null,null,{"$f":"IF($I541>$D541,INDEX(AN$493:AN540,MATCH($D541,$G$493:$G540,0)),INDEX(AN541:AN$555,MATCH($D541,$G542:$G$555,0)))","v":0.03},null,{"$f":"IF($I541>$D541,INDEX(AP$493:AP540,MATCH($D541,$G$493:$G540,0)),INDEX(AP541:AP$555,MATCH($D541,$G542:$G$555,0)))","v":864},{"$f":"IF($I541>$D541,INDEX(AQ$493:AQ540,MATCH($D541,$G$493:$G540,0)),INDEX(AQ541:AQ$555,MATCH($D541,$G542:$G$555,0)))","v":0},{"$f":"IF($I541>$D541,INDEX(AR$493:AR540,MATCH($D541,$G$493:$G540,0)),INDEX(AR541:AR$555,MATCH($D541,$G542:$G$555,0)))","v":4},{"$f":"IF($I541>$D541,INDEX(AS$493:AS540,MATCH($D541,$G$493:$G540,0)),INDEX(AS541:AS$555,MATCH($D541,$G542:$G$555,0)))","v":35000},null,null,{"$f":"IF($I541>$D541,INDEX(AV$493:AV540,MATCH($D541,$G$493:$G540,0)),INDEX(AV541:AV$555,MATCH($D541,$G542:$G$555,0)))","v":1}]
[null,null,16.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I542)),ABS($F$493:$F$555-I542),0))","v":0},0,0,0,16,16,{"$f":"IF($I542>$D542,INDEX(K$493:K541,MATCH($D542,$G$493:$G541,0)),INDEX(K542:K$555,MATCH($D542,$G543:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I542>$D542,INDEX(L$493:L541,MATCH($D542,$G$493:$G541,0)),INDEX(L542:L$555,MATCH($D542,$G543:$G$555,0)))","v":"Kia"},{"$f":"IF($I542>$D542,INDEX(M$493:M541,MATCH($D542,$G$493:$G541,0)),INDEX(M542:M$555,MATCH($D542,$G543:$G$555,0)))","v":"E-niro"},{"$f":"IF($I542>$D542,INDEX(N$493:N541,MATCH($D542,$G$493:$G541,0)),INDEX(N542:N$555,MATCH($D542,$G543:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I542>$D542,INDEX(O$493:O541,MATCH($D542,$G$493:$G541,0)),INDEX(O542:O$555,MATCH($D542,$G543:$G$555,0)))","v":2021},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I542,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I542,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I542>$D542,INDEX(V$493:V541,MATCH($D542,$G$493:$G541,0)),INDEX(V542:V$555,MATCH($D542,$G543:$G$555,0)))","v":256880},{"$f":"IF($I542>$D542,INDEX(W$493:W541,MATCH($D542,$G$493:$G541,0)),INDEX(W542:W$555,MATCH($D542,$G543:$G$555,0)))","v":17.3},{"$f":"IF($I542>$D542,INDEX(X$493:X541,MATCH($D542,$G$493:$G541,0)),INDEX(X542:X$555,MATCH($D542,$G543:$G$555,0)))","v":272833},{"$f":"IF($I542>$D542,INDEX(Y$493:Y541,MATCH($D542,$G$493:$G541,0)),INDEX(Y542:Y$555,MATCH($D542,$G543:$G$555,0)))","v":54567},{"$f":"IF($I542>$D542,INDEX(Z$493:Z541,MATCH($D542,$G$493:$G541,0)),INDEX(Z542:Z$555,MATCH($D542,$G543:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I542>$D542,INDEX(AD$493:AD541,MATCH($D542,$G$493:$G541,0)),INDEX(AD542:AD$555,MATCH($D542,$G543:$G$555,0)))","v":64},null,null,{"$f":"IF($I542>$D542,INDEX(AG$493:AG541,MATCH($D542,$G$493:$G541,0)),INDEX(AG542:AG$555,MATCH($D542,$G543:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P542+ROUND(W542/2,0),Brændstofpriser!$B$7:$B$65,0))*AD542/W542*0","v":0},null,null,null,null,null,{"$f":"IF($I542>$D542,INDEX(AN$493:AN541,MATCH($D542,$G$493:$G541,0)),INDEX(AN542:AN$555,MATCH($D542,$G543:$G$555,0)))","v":0.03},null,{"$f":"IF($I542>$D542,INDEX(AP$493:AP541,MATCH($D542,$G$493:$G541,0)),INDEX(AP542:AP$555,MATCH($D542,$G543:$G$555,0)))","v":864},{"$f":"IF($I542>$D542,INDEX(AQ$493:AQ541,MATCH($D542,$G$493:$G541,0)),INDEX(AQ542:AQ$555,MATCH($D542,$G543:$G$555,0)))","v":0},{"$f":"IF($I542>$D542,INDEX(AR$493:AR541,MATCH($D542,$G$493:$G541,0)),INDEX(AR542:AR$555,MATCH($D542,$G543:$G$555,0)))","v":4},{"$f":"IF($I542>$D542,INDEX(AS$493:AS541,MATCH($D542,$G$493:$G541,0)),INDEX(AS542:AS$555,MATCH($D542,$G543:$G$555,0)))","v":35000},null,null,{"$f":"IF($I542>$D542,INDEX(AV$493:AV541,MATCH($D542,$G$493:$G541,0)),INDEX(AV542:AV$555,MATCH($D542,$G543:$G$555,0)))","v":1}]
[null,null,16.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I543)),ABS($F$493:$F$555-I543),0))","v":0},0,0,0,16,16,{"$f":"IF($I543>$D543,INDEX(K$493:K542,MATCH($D543,$G$493:$G542,0)),INDEX(K543:K$555,MATCH($D543,$G544:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I543>$D543,INDEX(L$493:L542,MATCH($D543,$G$493:$G542,0)),INDEX(L543:L$555,MATCH($D543,$G544:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I543>$D543,INDEX(M$493:M542,MATCH($D543,$G$493:$G542,0)),INDEX(M543:M$555,MATCH($D543,$G544:$G$555,0)))","v":"KONA"},{"$f":"IF($I543>$D543,INDEX(N$493:N542,MATCH($D543,$G$493:$G542,0)),INDEX(N543:N$555,MATCH($D543,$G544:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I543>$D543,INDEX(O$493:O542,MATCH($D543,$G$493:$G542,0)),INDEX(O543:O$555,MATCH($D543,$G544:$G$555,0)))","v":2021},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I543,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I543,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I543>$D543,INDEX(V$493:V542,MATCH($D543,$G$493:$G542,0)),INDEX(V543:V$555,MATCH($D543,$G544:$G$555,0)))","v":256880},{"$f":"IF($I543>$D543,INDEX(W$493:W542,MATCH($D543,$G$493:$G542,0)),INDEX(W543:W$555,MATCH($D543,$G544:$G$555,0)))","v":17.3},{"$f":"IF($I543>$D543,INDEX(X$493:X542,MATCH($D543,$G$493:$G542,0)),INDEX(X543:X$555,MATCH($D543,$G544:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I543>$D543,INDEX(Y$493:Y542,MATCH($D543,$G$493:$G542,0)),INDEX(Y543:Y$555,MATCH($D543,$G544:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I543>$D543,INDEX(Z$493:Z542,MATCH($D543,$G$493:$G542,0)),INDEX(Z543:Z$555,MATCH($D543,$G544:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I543>$D543,INDEX(AD$493:AD542,MATCH($D543,$G$493:$G542,0)),INDEX(AD543:AD$555,MATCH($D543,$G544:$G$555,0)))","v":64},null,null,{"$f":"IF($I543>$D543,INDEX(AG$493:AG542,MATCH($D543,$G$493:$G542,0)),INDEX(AG543:AG$555,MATCH($D543,$G544:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P543+ROUND(W543/2,0),Brændstofpriser!$B$7:$B$65,0))*AD543/W543*0","v":0},null,null,null,null,null,{"$f":"IF($I543>$D543,INDEX(AN$493:AN542,MATCH($D543,$G$493:$G542,0)),INDEX(AN543:AN$555,MATCH($D543,$G544:$G$555,0)))","v":0.03},null,{"$f":"IF($I543>$D543,INDEX(AP$493:AP542,MATCH($D543,$G$493:$G542,0)),INDEX(AP543:AP$555,MATCH($D543,$G544:$G$555,0)))","v":864},{"$f":"IF($I543>$D543,INDEX(AQ$493:AQ542,MATCH($D543,$G$493:$G542,0)),INDEX(AQ543:AQ$555,MATCH($D543,$G544:$G$555,0)))","v":0},{"$f":"IF($I543>$D543,INDEX(AR$493:AR542,MATCH($D543,$G$493:$G542,0)),INDEX(AR543:AR$555,MATCH($D543,$G544:$G$555,0)))","v":4},{"$f":"IF($I543>$D543,INDEX(AS$493:AS542,MATCH($D543,$G$493:$G542,0)),INDEX(AS543:AS$555,MATCH($D543,$G544:$G$555,0)))","v":35000},null,null,{"$f":"IF($I543>$D543,INDEX(AV$493:AV542,MATCH($D543,$G$493:$G542,0)),INDEX(AV543:AV$555,MATCH($D543,$G544:$G$555,0)))","v":1}]
[null,null,17.100000000000001,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I544)),ABS($F$493:$F$555-I544),0))","v":0},0,0,0,17,17,{"$f":"IF($I544>$D544,INDEX(K$493:K543,MATCH($D544,$G$493:$G543,0)),INDEX(K544:K$555,MATCH($D544,$G545:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I544>$D544,INDEX(L$493:L543,MATCH($D544,$G$493:$G543,0)),INDEX(L544:L$555,MATCH($D544,$G545:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I544>$D544,INDEX(M$493:M543,MATCH($D544,$G$493:$G543,0)),INDEX(M544:M$555,MATCH($D544,$G545:$G$555,0)))","v":"ID.3"},{"$f":"IF($I544>$D544,INDEX(N$493:N543,MATCH($D544,$G$493:$G543,0)),INDEX(N544:N$555,MATCH($D544,$G545:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I544>$D544,INDEX(O$493:O543,MATCH($D544,$G$493:$G543,0)),INDEX(O544:O$555,MATCH($D544,$G545:$G$555,0)))","v":2021},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I544,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I544,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I544>$D544,INDEX(V$493:V543,MATCH($D544,$G$493:$G543,0)),INDEX(V544:V$555,MATCH($D544,$G545:$G$555,0)))","v":256880},{"$f":"IF($I544>$D544,INDEX(W$493:W543,MATCH($D544,$G$493:$G543,0)),INDEX(W544:W$555,MATCH($D544,$G545:$G$555,0)))","v":17.3},{"$f":"IF($I544>$D544,INDEX(X$493:X543,MATCH($D544,$G$493:$G543,0)),INDEX(X544:X$555,MATCH($D544,$G545:$G$555,0)))","v":266662.5},{"$f":"IF($I544>$D544,INDEX(Y$493:Y543,MATCH($D544,$G$493:$G543,0)),INDEX(Y544:Y$555,MATCH($D544,$G545:$G$555,0)))","v":53332.5},{"$f":"IF($I544>$D544,INDEX(Z$493:Z543,MATCH($D544,$G$493:$G543,0)),INDEX(Z544:Z$555,MATCH($D544,$G545:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I544>$D544,INDEX(AD$493:AD543,MATCH($D544,$G$493:$G543,0)),INDEX(AD544:AD$555,MATCH($D544,$G545:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I544>$D544,INDEX(AG$493:AG543,MATCH($D544,$G$493:$G543,0)),INDEX(AG544:AG$555,MATCH($D544,$G545:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P544+ROUND(W544/2,0),Brændstofpriser!$B$7:$B$65,0))*AD544/W544*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I544>$D544,INDEX(AN$493:AN543,MATCH($D544,$G$493:$G543,0)),INDEX(AN544:AN$555,MATCH($D544,$G545:$G$555,0)))","v":0.03},null,{"$f":"IF($I544>$D544,INDEX(AP$493:AP543,MATCH($D544,$G$493:$G543,0)),INDEX(AP544:AP$555,MATCH($D544,$G545:$G$555,0)))","v":864},{"$f":"IF($I544>$D544,INDEX(AQ$493:AQ543,MATCH($D544,$G$493:$G543,0)),INDEX(AQ544:AQ$555,MATCH($D544,$G545:$G$555,0)))","v":0},{"$f":"IF($I544>$D544,INDEX(AR$493:AR543,MATCH($D544,$G$493:$G543,0)),INDEX(AR544:AR$555,MATCH($D544,$G545:$G$555,0)))","v":4},{"$f":"IF($I544>$D544,INDEX(AS$493:AS543,MATCH($D544,$G$493:$G543,0)),INDEX(AS544:AS$555,MATCH($D544,$G545:$G$555,0)))","v":35000},null,null,{"$f":"IF($I544>$D544,INDEX(AV$493:AV543,MATCH($D544,$G$493:$G543,0)),INDEX(AV544:AV$555,MATCH($D544,$G545:$G$555,0)))","v":1}]
[null,null,17.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I545)),ABS($F$493:$F$555-I545),0))","v":0},0,0,0,17,17,{"$f":"IF($I545>$D545,INDEX(K$493:K544,MATCH($D545,$G$493:$G544,0)),INDEX(K545:K$555,MATCH($D545,$G546:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I545>$D545,INDEX(L$493:L544,MATCH($D545,$G$493:$G544,0)),INDEX(L545:L$555,MATCH($D545,$G546:$G$555,0)))","v":"Kia"},{"$f":"IF($I545>$D545,INDEX(M$493:M544,MATCH($D545,$G$493:$G544,0)),INDEX(M545:M$555,MATCH($D545,$G546:$G$555,0)))","v":"E-niro"},{"$f":"IF($I545>$D545,INDEX(N$493:N544,MATCH($D545,$G$493:$G544,0)),INDEX(N545:N$555,MATCH($D545,$G546:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I545>$D545,INDEX(O$493:O544,MATCH($D545,$G$493:$G544,0)),INDEX(O545:O$555,MATCH($D545,$G546:$G$555,0)))","v":2021},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I545,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I545,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I545>$D545,INDEX(V$493:V544,MATCH($D545,$G$493:$G544,0)),INDEX(V545:V$555,MATCH($D545,$G546:$G$555,0)))","v":256880},{"$f":"IF($I545>$D545,INDEX(W$493:W544,MATCH($D545,$G$493:$G544,0)),INDEX(W545:W$555,MATCH($D545,$G546:$G$555,0)))","v":17.3},{"$f":"IF($I545>$D545,INDEX(X$493:X544,MATCH($D545,$G$493:$G544,0)),INDEX(X545:X$555,MATCH($D545,$G546:$G$555,0)))","v":272833},{"$f":"IF($I545>$D545,INDEX(Y$493:Y544,MATCH($D545,$G$493:$G544,0)),INDEX(Y545:Y$555,MATCH($D545,$G546:$G$555,0)))","v":54567},{"$f":"IF($I545>$D545,INDEX(Z$493:Z544,MATCH($D545,$G$493:$G544,0)),INDEX(Z545:Z$555,MATCH($D545,$G546:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I545>$D545,INDEX(AD$493:AD544,MATCH($D545,$G$493:$G544,0)),INDEX(AD545:AD$555,MATCH($D545,$G546:$G$555,0)))","v":64},null,null,{"$f":"IF($I545>$D545,INDEX(AG$493:AG544,MATCH($D545,$G$493:$G544,0)),INDEX(AG545:AG$555,MATCH($D545,$G546:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P545+ROUND(W545/2,0),Brændstofpriser!$B$7:$B$65,0))*AD545/W545*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I545>$D545,INDEX(AN$493:AN544,MATCH($D545,$G$493:$G544,0)),INDEX(AN545:AN$555,MATCH($D545,$G546:$G$555,0)))","v":0.03},null,{"$f":"IF($I545>$D545,INDEX(AP$493:AP544,MATCH($D545,$G$493:$G544,0)),INDEX(AP545:AP$555,MATCH($D545,$G546:$G$555,0)))","v":864},{"$f":"IF($I545>$D545,INDEX(AQ$493:AQ544,MATCH($D545,$G$493:$G544,0)),INDEX(AQ545:AQ$555,MATCH($D545,$G546:$G$555,0)))","v":0},{"$f":"IF($I545>$D545,INDEX(AR$493:AR544,MATCH($D545,$G$493:$G544,0)),INDEX(AR545:AR$555,MATCH($D545,$G546:$G$555,0)))","v":4},{"$f":"IF($I545>$D545,INDEX(AS$493:AS544,MATCH($D545,$G$493:$G544,0)),INDEX(AS545:AS$555,MATCH($D545,$G546:$G$555,0)))","v":35000},null,null,{"$f":"IF($I545>$D545,INDEX(AV$493:AV544,MATCH($D545,$G$493:$G544,0)),INDEX(AV545:AV$555,MATCH($D545,$G546:$G$555,0)))","v":1}]
[null,null,17.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I546)),ABS($F$493:$F$555-I546),0))","v":0},0,0,0,17,17,{"$f":"IF($I546>$D546,INDEX(K$493:K545,MATCH($D546,$G$493:$G545,0)),INDEX(K546:K$555,MATCH($D546,$G547:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I546>$D546,INDEX(L$493:L545,MATCH($D546,$G$493:$G545,0)),INDEX(L546:L$555,MATCH($D546,$G547:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I546>$D546,INDEX(M$493:M545,MATCH($D546,$G$493:$G545,0)),INDEX(M546:M$555,MATCH($D546,$G547:$G$555,0)))","v":"KONA"},{"$f":"IF($I546>$D546,INDEX(N$493:N545,MATCH($D546,$G$493:$G545,0)),INDEX(N546:N$555,MATCH($D546,$G547:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I546>$D546,INDEX(O$493:O545,MATCH($D546,$G$493:$G545,0)),INDEX(O546:O$555,MATCH($D546,$G547:$G$555,0)))","v":2021},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I546,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I546,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I546>$D546,INDEX(V$493:V545,MATCH($D546,$G$493:$G545,0)),INDEX(V546:V$555,MATCH($D546,$G547:$G$555,0)))","v":256880},{"$f":"IF($I546>$D546,INDEX(W$493:W545,MATCH($D546,$G$493:$G545,0)),INDEX(W546:W$555,MATCH($D546,$G547:$G$555,0)))","v":17.3},{"$f":"IF($I546>$D546,INDEX(X$493:X545,MATCH($D546,$G$493:$G545,0)),INDEX(X546:X$555,MATCH($D546,$G547:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I546>$D546,INDEX(Y$493:Y545,MATCH($D546,$G$493:$G545,0)),INDEX(Y546:Y$555,MATCH($D546,$G547:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I546>$D546,INDEX(Z$493:Z545,MATCH($D546,$G$493:$G545,0)),INDEX(Z546:Z$555,MATCH($D546,$G547:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I546>$D546,INDEX(AD$493:AD545,MATCH($D546,$G$493:$G545,0)),INDEX(AD546:AD$555,MATCH($D546,$G547:$G$555,0)))","v":64},null,null,{"$f":"IF($I546>$D546,INDEX(AG$493:AG545,MATCH($D546,$G$493:$G545,0)),INDEX(AG546:AG$555,MATCH($D546,$G547:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P546+ROUND(W546/2,0),Brændstofpriser!$B$7:$B$65,0))*AD546/W546*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I546>$D546,INDEX(AN$493:AN545,MATCH($D546,$G$493:$G545,0)),INDEX(AN546:AN$555,MATCH($D546,$G547:$G$555,0)))","v":0.03},null,{"$f":"IF($I546>$D546,INDEX(AP$493:AP545,MATCH($D546,$G$493:$G545,0)),INDEX(AP546:AP$555,MATCH($D546,$G547:$G$555,0)))","v":864},{"$f":"IF($I546>$D546,INDEX(AQ$493:AQ545,MATCH($D546,$G$493:$G545,0)),INDEX(AQ546:AQ$555,MATCH($D546,$G547:$G$555,0)))","v":0},{"$f":"IF($I546>$D546,INDEX(AR$493:AR545,MATCH($D546,$G$493:$G545,0)),INDEX(AR546:AR$555,MATCH($D546,$G547:$G$555,0)))","v":4},{"$f":"IF($I546>$D546,INDEX(AS$493:AS545,MATCH($D546,$G$493:$G545,0)),INDEX(AS546:AS$555,MATCH($D546,$G547:$G$555,0)))","v":35000},null,null,{"$f":"IF($I546>$D546,INDEX(AV$493:AV545,MATCH($D546,$G$493:$G545,0)),INDEX(AV546:AV$555,MATCH($D546,$G547:$G$555,0)))","v":1}]
[null,null,18.100000000000001,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I547)),ABS($F$493:$F$555-I547),0))","v":0},0,0,0,18,18,{"$f":"IF($I547>$D547,INDEX(K$493:K546,MATCH($D547,$G$493:$G546,0)),INDEX(K547:K$555,MATCH($D547,$G548:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I547>$D547,INDEX(L$493:L546,MATCH($D547,$G$493:$G546,0)),INDEX(L547:L$555,MATCH($D547,$G548:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I547>$D547,INDEX(M$493:M546,MATCH($D547,$G$493:$G546,0)),INDEX(M547:M$555,MATCH($D547,$G548:$G$555,0)))","v":"ID.3"},{"$f":"IF($I547>$D547,INDEX(N$493:N546,MATCH($D547,$G$493:$G546,0)),INDEX(N547:N$555,MATCH($D547,$G548:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I547>$D547,INDEX(O$493:O546,MATCH($D547,$G$493:$G546,0)),INDEX(O547:O$555,MATCH($D547,$G548:$G$555,0)))","v":2021},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I547,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I547,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I547>$D547,INDEX(V$493:V546,MATCH($D547,$G$493:$G546,0)),INDEX(V547:V$555,MATCH($D547,$G548:$G$555,0)))","v":256880},{"$f":"IF($I547>$D547,INDEX(W$493:W546,MATCH($D547,$G$493:$G546,0)),INDEX(W547:W$555,MATCH($D547,$G548:$G$555,0)))","v":17.3},{"$f":"IF($I547>$D547,INDEX(X$493:X546,MATCH($D547,$G$493:$G546,0)),INDEX(X547:X$555,MATCH($D547,$G548:$G$555,0)))","v":266662.5},{"$f":"IF($I547>$D547,INDEX(Y$493:Y546,MATCH($D547,$G$493:$G546,0)),INDEX(Y547:Y$555,MATCH($D547,$G548:$G$555,0)))","v":53332.5},{"$f":"IF($I547>$D547,INDEX(Z$493:Z546,MATCH($D547,$G$493:$G546,0)),INDEX(Z547:Z$555,MATCH($D547,$G548:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I547>$D547,INDEX(AD$493:AD546,MATCH($D547,$G$493:$G546,0)),INDEX(AD547:AD$555,MATCH($D547,$G548:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I547>$D547,INDEX(AG$493:AG546,MATCH($D547,$G$493:$G546,0)),INDEX(AG547:AG$555,MATCH($D547,$G548:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P547+ROUND(W547/2,0),Brændstofpriser!$B$7:$B$65,0))*AD547/W547*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I547>$D547,INDEX(AN$493:AN546,MATCH($D547,$G$493:$G546,0)),INDEX(AN547:AN$555,MATCH($D547,$G548:$G$555,0)))","v":0.03},null,{"$f":"IF($I547>$D547,INDEX(AP$493:AP546,MATCH($D547,$G$493:$G546,0)),INDEX(AP547:AP$555,MATCH($D547,$G548:$G$555,0)))","v":864},{"$f":"IF($I547>$D547,INDEX(AQ$493:AQ546,MATCH($D547,$G$493:$G546,0)),INDEX(AQ547:AQ$555,MATCH($D547,$G548:$G$555,0)))","v":0},{"$f":"IF($I547>$D547,INDEX(AR$493:AR546,MATCH($D547,$G$493:$G546,0)),INDEX(AR547:AR$555,MATCH($D547,$G548:$G$555,0)))","v":4},{"$f":"IF($I547>$D547,INDEX(AS$493:AS546,MATCH($D547,$G$493:$G546,0)),INDEX(AS547:AS$555,MATCH($D547,$G548:$G$555,0)))","v":35000},null,null,{"$f":"IF($I547>$D547,INDEX(AV$493:AV546,MATCH($D547,$G$493:$G546,0)),INDEX(AV547:AV$555,MATCH($D547,$G548:$G$555,0)))","v":1}]
[null,null,18.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I548)),ABS($F$493:$F$555-I548),0))","v":0},0,0,0,18,18,{"$f":"IF($I548>$D548,INDEX(K$493:K547,MATCH($D548,$G$493:$G547,0)),INDEX(K548:K$555,MATCH($D548,$G549:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I548>$D548,INDEX(L$493:L547,MATCH($D548,$G$493:$G547,0)),INDEX(L548:L$555,MATCH($D548,$G549:$G$555,0)))","v":"Kia"},{"$f":"IF($I548>$D548,INDEX(M$493:M547,MATCH($D548,$G$493:$G547,0)),INDEX(M548:M$555,MATCH($D548,$G549:$G$555,0)))","v":"E-niro"},{"$f":"IF($I548>$D548,INDEX(N$493:N547,MATCH($D548,$G$493:$G547,0)),INDEX(N548:N$555,MATCH($D548,$G549:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I548>$D548,INDEX(O$493:O547,MATCH($D548,$G$493:$G547,0)),INDEX(O548:O$555,MATCH($D548,$G549:$G$555,0)))","v":2021},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I548,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I548,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I548>$D548,INDEX(V$493:V547,MATCH($D548,$G$493:$G547,0)),INDEX(V548:V$555,MATCH($D548,$G549:$G$555,0)))","v":256880},{"$f":"IF($I548>$D548,INDEX(W$493:W547,MATCH($D548,$G$493:$G547,0)),INDEX(W548:W$555,MATCH($D548,$G549:$G$555,0)))","v":17.3},{"$f":"IF($I548>$D548,INDEX(X$493:X547,MATCH($D548,$G$493:$G547,0)),INDEX(X548:X$555,MATCH($D548,$G549:$G$555,0)))","v":272833},{"$f":"IF($I548>$D548,INDEX(Y$493:Y547,MATCH($D548,$G$493:$G547,0)),INDEX(Y548:Y$555,MATCH($D548,$G549:$G$555,0)))","v":54567},{"$f":"IF($I548>$D548,INDEX(Z$493:Z547,MATCH($D548,$G$493:$G547,0)),INDEX(Z548:Z$555,MATCH($D548,$G549:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I548>$D548,INDEX(AD$493:AD547,MATCH($D548,$G$493:$G547,0)),INDEX(AD548:AD$555,MATCH($D548,$G549:$G$555,0)))","v":64},null,null,{"$f":"IF($I548>$D548,INDEX(AG$493:AG547,MATCH($D548,$G$493:$G547,0)),INDEX(AG548:AG$555,MATCH($D548,$G549:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P548+ROUND(W548/2,0),Brændstofpriser!$B$7:$B$65,0))*AD548/W548*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I548>$D548,INDEX(AN$493:AN547,MATCH($D548,$G$493:$G547,0)),INDEX(AN548:AN$555,MATCH($D548,$G549:$G$555,0)))","v":0.03},null,{"$f":"IF($I548>$D548,INDEX(AP$493:AP547,MATCH($D548,$G$493:$G547,0)),INDEX(AP548:AP$555,MATCH($D548,$G549:$G$555,0)))","v":864},{"$f":"IF($I548>$D548,INDEX(AQ$493:AQ547,MATCH($D548,$G$493:$G547,0)),INDEX(AQ548:AQ$555,MATCH($D548,$G549:$G$555,0)))","v":0},{"$f":"IF($I548>$D548,INDEX(AR$493:AR547,MATCH($D548,$G$493:$G547,0)),INDEX(AR548:AR$555,MATCH($D548,$G549:$G$555,0)))","v":4},{"$f":"IF($I548>$D548,INDEX(AS$493:AS547,MATCH($D548,$G$493:$G547,0)),INDEX(AS548:AS$555,MATCH($D548,$G549:$G$555,0)))","v":35000},null,null,{"$f":"IF($I548>$D548,INDEX(AV$493:AV547,MATCH($D548,$G$493:$G547,0)),INDEX(AV548:AV$555,MATCH($D548,$G549:$G$555,0)))","v":1}]
[null,null,18.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I549)),ABS($F$493:$F$555-I549),0))","v":0},0,0,0,18,18,{"$f":"IF($I549>$D549,INDEX(K$493:K548,MATCH($D549,$G$493:$G548,0)),INDEX(K549:K$555,MATCH($D549,$G550:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I549>$D549,INDEX(L$493:L548,MATCH($D549,$G$493:$G548,0)),INDEX(L549:L$555,MATCH($D549,$G550:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I549>$D549,INDEX(M$493:M548,MATCH($D549,$G$493:$G548,0)),INDEX(M549:M$555,MATCH($D549,$G550:$G$555,0)))","v":"KONA"},{"$f":"IF($I549>$D549,INDEX(N$493:N548,MATCH($D549,$G$493:$G548,0)),INDEX(N549:N$555,MATCH($D549,$G550:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I549>$D549,INDEX(O$493:O548,MATCH($D549,$G$493:$G548,0)),INDEX(O549:O$555,MATCH($D549,$G550:$G$555,0)))","v":2021},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I549,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I549,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I549>$D549,INDEX(V$493:V548,MATCH($D549,$G$493:$G548,0)),INDEX(V549:V$555,MATCH($D549,$G550:$G$555,0)))","v":256880},{"$f":"IF($I549>$D549,INDEX(W$493:W548,MATCH($D549,$G$493:$G548,0)),INDEX(W549:W$555,MATCH($D549,$G550:$G$555,0)))","v":17.3},{"$f":"IF($I549>$D549,INDEX(X$493:X548,MATCH($D549,$G$493:$G548,0)),INDEX(X549:X$555,MATCH($D549,$G550:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I549>$D549,INDEX(Y$493:Y548,MATCH($D549,$G$493:$G548,0)),INDEX(Y549:Y$555,MATCH($D549,$G550:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I549>$D549,INDEX(Z$493:Z548,MATCH($D549,$G$493:$G548,0)),INDEX(Z549:Z$555,MATCH($D549,$G550:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I549>$D549,INDEX(AD$493:AD548,MATCH($D549,$G$493:$G548,0)),INDEX(AD549:AD$555,MATCH($D549,$G550:$G$555,0)))","v":64},null,null,{"$f":"IF($I549>$D549,INDEX(AG$493:AG548,MATCH($D549,$G$493:$G548,0)),INDEX(AG549:AG$555,MATCH($D549,$G550:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P549+ROUND(W549/2,0),Brændstofpriser!$B$7:$B$65,0))*AD549/W549*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I549>$D549,INDEX(AN$493:AN548,MATCH($D549,$G$493:$G548,0)),INDEX(AN549:AN$555,MATCH($D549,$G550:$G$555,0)))","v":0.03},null,{"$f":"IF($I549>$D549,INDEX(AP$493:AP548,MATCH($D549,$G$493:$G548,0)),INDEX(AP549:AP$555,MATCH($D549,$G550:$G$555,0)))","v":864},{"$f":"IF($I549>$D549,INDEX(AQ$493:AQ548,MATCH($D549,$G$493:$G548,0)),INDEX(AQ549:AQ$555,MATCH($D549,$G550:$G$555,0)))","v":0},{"$f":"IF($I549>$D549,INDEX(AR$493:AR548,MATCH($D549,$G$493:$G548,0)),INDEX(AR549:AR$555,MATCH($D549,$G550:$G$555,0)))","v":4},{"$f":"IF($I549>$D549,INDEX(AS$493:AS548,MATCH($D549,$G$493:$G548,0)),INDEX(AS549:AS$555,MATCH($D549,$G550:$G$555,0)))","v":35000},null,null,{"$f":"IF($I549>$D549,INDEX(AV$493:AV548,MATCH($D549,$G$493:$G548,0)),INDEX(AV549:AV$555,MATCH($D549,$G550:$G$555,0)))","v":1}]
[null,null,19.100000000000001,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I550)),ABS($F$493:$F$555-I550),0))","v":0},0,0,0,19,19,{"$f":"IF($I550>$D550,INDEX(K$493:K549,MATCH($D550,$G$493:$G549,0)),INDEX(K550:K$555,MATCH($D550,$G551:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I550>$D550,INDEX(L$493:L549,MATCH($D550,$G$493:$G549,0)),INDEX(L550:L$555,MATCH($D550,$G551:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I550>$D550,INDEX(M$493:M549,MATCH($D550,$G$493:$G549,0)),INDEX(M550:M$555,MATCH($D550,$G551:$G$555,0)))","v":"ID.3"},{"$f":"IF($I550>$D550,INDEX(N$493:N549,MATCH($D550,$G$493:$G549,0)),INDEX(N550:N$555,MATCH($D550,$G551:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I550>$D550,INDEX(O$493:O549,MATCH($D550,$G$493:$G549,0)),INDEX(O550:O$555,MATCH($D550,$G551:$G$555,0)))","v":2021},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I550,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I550,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I550>$D550,INDEX(V$493:V549,MATCH($D550,$G$493:$G549,0)),INDEX(V550:V$555,MATCH($D550,$G551:$G$555,0)))","v":256880},{"$f":"IF($I550>$D550,INDEX(W$493:W549,MATCH($D550,$G$493:$G549,0)),INDEX(W550:W$555,MATCH($D550,$G551:$G$555,0)))","v":17.3},{"$f":"IF($I550>$D550,INDEX(X$493:X549,MATCH($D550,$G$493:$G549,0)),INDEX(X550:X$555,MATCH($D550,$G551:$G$555,0)))","v":266662.5},{"$f":"IF($I550>$D550,INDEX(Y$493:Y549,MATCH($D550,$G$493:$G549,0)),INDEX(Y550:Y$555,MATCH($D550,$G551:$G$555,0)))","v":53332.5},{"$f":"IF($I550>$D550,INDEX(Z$493:Z549,MATCH($D550,$G$493:$G549,0)),INDEX(Z550:Z$555,MATCH($D550,$G551:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I550>$D550,INDEX(AD$493:AD549,MATCH($D550,$G$493:$G549,0)),INDEX(AD550:AD$555,MATCH($D550,$G551:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I550>$D550,INDEX(AG$493:AG549,MATCH($D550,$G$493:$G549,0)),INDEX(AG550:AG$555,MATCH($D550,$G551:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P550+ROUND(W550/2,0),Brændstofpriser!$B$7:$B$65,0))*AD550/W550*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I550>$D550,INDEX(AN$493:AN549,MATCH($D550,$G$493:$G549,0)),INDEX(AN550:AN$555,MATCH($D550,$G551:$G$555,0)))","v":0.03},null,{"$f":"IF($I550>$D550,INDEX(AP$493:AP549,MATCH($D550,$G$493:$G549,0)),INDEX(AP550:AP$555,MATCH($D550,$G551:$G$555,0)))","v":864},{"$f":"IF($I550>$D550,INDEX(AQ$493:AQ549,MATCH($D550,$G$493:$G549,0)),INDEX(AQ550:AQ$555,MATCH($D550,$G551:$G$555,0)))","v":0},{"$f":"IF($I550>$D550,INDEX(AR$493:AR549,MATCH($D550,$G$493:$G549,0)),INDEX(AR550:AR$555,MATCH($D550,$G551:$G$555,0)))","v":4},{"$f":"IF($I550>$D550,INDEX(AS$493:AS549,MATCH($D550,$G$493:$G549,0)),INDEX(AS550:AS$555,MATCH($D550,$G551:$G$555,0)))","v":35000},null,null,{"$f":"IF($I550>$D550,INDEX(AV$493:AV549,MATCH($D550,$G$493:$G549,0)),INDEX(AV550:AV$555,MATCH($D550,$G551:$G$555,0)))","v":1}]
[null,null,19.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I551)),ABS($F$493:$F$555-I551),0))","v":0},0,0,0,19,19,{"$f":"IF($I551>$D551,INDEX(K$493:K550,MATCH($D551,$G$493:$G550,0)),INDEX(K551:K$555,MATCH($D551,$G552:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I551>$D551,INDEX(L$493:L550,MATCH($D551,$G$493:$G550,0)),INDEX(L551:L$555,MATCH($D551,$G552:$G$555,0)))","v":"Kia"},{"$f":"IF($I551>$D551,INDEX(M$493:M550,MATCH($D551,$G$493:$G550,0)),INDEX(M551:M$555,MATCH($D551,$G552:$G$555,0)))","v":"E-niro"},{"$f":"IF($I551>$D551,INDEX(N$493:N550,MATCH($D551,$G$493:$G550,0)),INDEX(N551:N$555,MATCH($D551,$G552:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I551>$D551,INDEX(O$493:O550,MATCH($D551,$G$493:$G550,0)),INDEX(O551:O$555,MATCH($D551,$G552:$G$555,0)))","v":2021},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I551,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I551,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I551>$D551,INDEX(V$493:V550,MATCH($D551,$G$493:$G550,0)),INDEX(V551:V$555,MATCH($D551,$G552:$G$555,0)))","v":256880},{"$f":"IF($I551>$D551,INDEX(W$493:W550,MATCH($D551,$G$493:$G550,0)),INDEX(W551:W$555,MATCH($D551,$G552:$G$555,0)))","v":17.3},{"$f":"IF($I551>$D551,INDEX(X$493:X550,MATCH($D551,$G$493:$G550,0)),INDEX(X551:X$555,MATCH($D551,$G552:$G$555,0)))","v":272833},{"$f":"IF($I551>$D551,INDEX(Y$493:Y550,MATCH($D551,$G$493:$G550,0)),INDEX(Y551:Y$555,MATCH($D551,$G552:$G$555,0)))","v":54567},{"$f":"IF($I551>$D551,INDEX(Z$493:Z550,MATCH($D551,$G$493:$G550,0)),INDEX(Z551:Z$555,MATCH($D551,$G552:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I551>$D551,INDEX(AD$493:AD550,MATCH($D551,$G$493:$G550,0)),INDEX(AD551:AD$555,MATCH($D551,$G552:$G$555,0)))","v":64},null,null,{"$f":"IF($I551>$D551,INDEX(AG$493:AG550,MATCH($D551,$G$493:$G550,0)),INDEX(AG551:AG$555,MATCH($D551,$G552:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P551+ROUND(W551/2,0),Brændstofpriser!$B$7:$B$65,0))*AD551/W551*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I551>$D551,INDEX(AN$493:AN550,MATCH($D551,$G$493:$G550,0)),INDEX(AN551:AN$555,MATCH($D551,$G552:$G$555,0)))","v":0.03},null,{"$f":"IF($I551>$D551,INDEX(AP$493:AP550,MATCH($D551,$G$493:$G550,0)),INDEX(AP551:AP$555,MATCH($D551,$G552:$G$555,0)))","v":864},{"$f":"IF($I551>$D551,INDEX(AQ$493:AQ550,MATCH($D551,$G$493:$G550,0)),INDEX(AQ551:AQ$555,MATCH($D551,$G552:$G$555,0)))","v":0},{"$f":"IF($I551>$D551,INDEX(AR$493:AR550,MATCH($D551,$G$493:$G550,0)),INDEX(AR551:AR$555,MATCH($D551,$G552:$G$555,0)))","v":4},{"$f":"IF($I551>$D551,INDEX(AS$493:AS550,MATCH($D551,$G$493:$G550,0)),INDEX(AS551:AS$555,MATCH($D551,$G552:$G$555,0)))","v":35000},null,null,{"$f":"IF($I551>$D551,INDEX(AV$493:AV550,MATCH($D551,$G$493:$G550,0)),INDEX(AV551:AV$555,MATCH($D551,$G552:$G$555,0)))","v":1}]
[null,null,19.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I552)),ABS($F$493:$F$555-I552),0))","v":0},0,0,0,19,19,{"$f":"IF($I552>$D552,INDEX(K$493:K551,MATCH($D552,$G$493:$G551,0)),INDEX(K552:K$555,MATCH($D552,$G553:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I552>$D552,INDEX(L$493:L551,MATCH($D552,$G$493:$G551,0)),INDEX(L552:L$555,MATCH($D552,$G553:$G$555,0)))","v":"HYUNDAI"},{"$f":"IF($I552>$D552,INDEX(M$493:M551,MATCH($D552,$G$493:$G551,0)),INDEX(M552:M$555,MATCH($D552,$G553:$G$555,0)))","v":"KONA"},{"$f":"IF($I552>$D552,INDEX(N$493:N551,MATCH($D552,$G$493:$G551,0)),INDEX(N552:N$555,MATCH($D552,$G553:$G$555,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I552>$D552,INDEX(O$493:O551,MATCH($D552,$G$493:$G551,0)),INDEX(O552:O$555,MATCH($D552,$G553:$G$555,0)))","v":2021},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I552,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I552,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I552>$D552,INDEX(V$493:V551,MATCH($D552,$G$493:$G551,0)),INDEX(V552:V$555,MATCH($D552,$G553:$G$555,0)))","v":256880},{"$f":"IF($I552>$D552,INDEX(W$493:W551,MATCH($D552,$G$493:$G551,0)),INDEX(W552:W$555,MATCH($D552,$G553:$G$555,0)))","v":17.3},{"$f":"IF($I552>$D552,INDEX(X$493:X551,MATCH($D552,$G$493:$G551,0)),INDEX(X552:X$555,MATCH($D552,$G553:$G$555,0)))","v":237495.83333333334},{"$f":"IF($I552>$D552,INDEX(Y$493:Y551,MATCH($D552,$G$493:$G551,0)),INDEX(Y552:Y$555,MATCH($D552,$G553:$G$555,0)))","v":47499.166666666672},{"$f":"IF($I552>$D552,INDEX(Z$493:Z551,MATCH($D552,$G$493:$G551,0)),INDEX(Z552:Z$555,MATCH($D552,$G553:$G$555,0)))","v":0},null,0.1215,null,{"$f":"IF($I552>$D552,INDEX(AD$493:AD551,MATCH($D552,$G$493:$G551,0)),INDEX(AD552:AD$555,MATCH($D552,$G553:$G$555,0)))","v":64},null,null,{"$f":"IF($I552>$D552,INDEX(AG$493:AG551,MATCH($D552,$G$493:$G551,0)),INDEX(AG552:AG$555,MATCH($D552,$G553:$G$555,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P552+ROUND(W552/2,0),Brændstofpriser!$B$7:$B$65,0))*AD552/W552*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I552>$D552,INDEX(AN$493:AN551,MATCH($D552,$G$493:$G551,0)),INDEX(AN552:AN$555,MATCH($D552,$G553:$G$555,0)))","v":0.03},null,{"$f":"IF($I552>$D552,INDEX(AP$493:AP551,MATCH($D552,$G$493:$G551,0)),INDEX(AP552:AP$555,MATCH($D552,$G553:$G$555,0)))","v":864},{"$f":"IF($I552>$D552,INDEX(AQ$493:AQ551,MATCH($D552,$G$493:$G551,0)),INDEX(AQ552:AQ$555,MATCH($D552,$G553:$G$555,0)))","v":0},{"$f":"IF($I552>$D552,INDEX(AR$493:AR551,MATCH($D552,$G$493:$G551,0)),INDEX(AR552:AR$555,MATCH($D552,$G553:$G$555,0)))","v":4},{"$f":"IF($I552>$D552,INDEX(AS$493:AS551,MATCH($D552,$G$493:$G551,0)),INDEX(AS552:AS$555,MATCH($D552,$G553:$G$555,0)))","v":35000},null,null,{"$f":"IF($I552>$D552,INDEX(AV$493:AV551,MATCH($D552,$G$493:$G551,0)),INDEX(AV552:AV$555,MATCH($D552,$G553:$G$555,0)))","v":1}]
[null,null,20.100000000000001,0.1,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I553)),ABS($F$493:$F$555-I553),0))","v":0},0,0,0,20,20,{"$f":"IF($I553>$D553,INDEX(K$493:K552,MATCH($D553,$G$493:$G552,0)),INDEX(K553:K$555,MATCH($D553,$G554:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I553>$D553,INDEX(L$493:L552,MATCH($D553,$G$493:$G552,0)),INDEX(L553:L$555,MATCH($D553,$G554:$G$555,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I553>$D553,INDEX(M$493:M552,MATCH($D553,$G$493:$G552,0)),INDEX(M553:M$555,MATCH($D553,$G554:$G$555,0)))","v":"ID.3"},{"$f":"IF($I553>$D553,INDEX(N$493:N552,MATCH($D553,$G$493:$G552,0)),INDEX(N553:N$555,MATCH($D553,$G554:$G$555,0)))","v":"Elektro motor 204 1-trins-automatisk"},{"$f":"IF($I553>$D553,INDEX(O$493:O552,MATCH($D553,$G$493:$G552,0)),INDEX(O553:O$555,MATCH($D553,$G554:$G$555,0)))","v":2021},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I553,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I553,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I553>$D553,INDEX(V$493:V552,MATCH($D553,$G$493:$G552,0)),INDEX(V553:V$555,MATCH($D553,$G554:$G$555,0)))","v":256880},{"$f":"IF($I553>$D553,INDEX(W$493:W552,MATCH($D553,$G$493:$G552,0)),INDEX(W553:W$555,MATCH($D553,$G554:$G$555,0)))","v":17.3},{"$f":"IF($I553>$D553,INDEX(X$493:X552,MATCH($D553,$G$493:$G552,0)),INDEX(X553:X$555,MATCH($D553,$G554:$G$555,0)))","v":266662.5},{"$f":"IF($I553>$D553,INDEX(Y$493:Y552,MATCH($D553,$G$493:$G552,0)),INDEX(Y553:Y$555,MATCH($D553,$G554:$G$555,0)))","v":53332.5},{"$f":"IF($I553>$D553,INDEX(Z$493:Z552,MATCH($D553,$G$493:$G552,0)),INDEX(Z553:Z$555,MATCH($D553,$G554:$G$555,0)))","v":0},null,0.13100000000000001,null,{"$f":"IF($I553>$D553,INDEX(AD$493:AD552,MATCH($D553,$G$493:$G552,0)),INDEX(AD553:AD$555,MATCH($D553,$G554:$G$555,0)))","v":69.75},null,null,{"$f":"IF($I553>$D553,INDEX(AG$493:AG552,MATCH($D553,$G$493:$G552,0)),INDEX(AG553:AG$555,MATCH($D553,$G554:$G$555,0)))","v":0.13100000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P553+ROUND(W553/2,0),Brændstofpriser!$B$7:$B$65,0))*AD553/W553*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I553>$D553,INDEX(AN$493:AN552,MATCH($D553,$G$493:$G552,0)),INDEX(AN553:AN$555,MATCH($D553,$G554:$G$555,0)))","v":0.03},null,{"$f":"IF($I553>$D553,INDEX(AP$493:AP552,MATCH($D553,$G$493:$G552,0)),INDEX(AP553:AP$555,MATCH($D553,$G554:$G$555,0)))","v":864},{"$f":"IF($I553>$D553,INDEX(AQ$493:AQ552,MATCH($D553,$G$493:$G552,0)),INDEX(AQ553:AQ$555,MATCH($D553,$G554:$G$555,0)))","v":0},{"$f":"IF($I553>$D553,INDEX(AR$493:AR552,MATCH($D553,$G$493:$G552,0)),INDEX(AR553:AR$555,MATCH($D553,$G554:$G$555,0)))","v":4},{"$f":"IF($I553>$D553,INDEX(AS$493:AS552,MATCH($D553,$G$493:$G552,0)),INDEX(AS553:AS$555,MATCH($D553,$G554:$G$555,0)))","v":35000},null,null,{"$f":"IF($I553>$D553,INDEX(AV$493:AV552,MATCH($D553,$G$493:$G552,0)),INDEX(AV553:AV$555,MATCH($D553,$G554:$G$555,0)))","v":1}]
[null,null,20.2,0.2,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I554)),ABS($F$493:$F$555-I554),0))","v":0},0,0,0,20,20,{"$f":"IF($I554>$D554,INDEX(K$493:K553,MATCH($D554,$G$493:$G553,0)),INDEX(K554:K$555,MATCH($D554,$G555:$G$555,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I554>$D554,INDEX(L$493:L553,MATCH($D554,$G$493:$G553,0)),INDEX(L554:L$555,MATCH($D554,$G555:$G$555,0)))","v":"Kia"},{"$f":"IF($I554>$D554,INDEX(M$493:M553,MATCH($D554,$G$493:$G553,0)),INDEX(M554:M$555,MATCH($D554,$G555:$G$555,0)))","v":"E-niro"},{"$f":"IF($I554>$D554,INDEX(N$493:N553,MATCH($D554,$G$493:$G553,0)),INDEX(N554:N$555,MATCH($D554,$G555:$G$555,0)))","v":"Gn.snit"},{"$f":"IF($I554>$D554,INDEX(O$493:O553,MATCH($D554,$G$493:$G553,0)),INDEX(O554:O$555,MATCH($D554,$G555:$G$555,0)))","v":2021},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I554,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I554,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I554>$D554,INDEX(V$493:V553,MATCH($D554,$G$493:$G553,0)),INDEX(V554:V$555,MATCH($D554,$G555:$G$555,0)))","v":256880},{"$f":"IF($I554>$D554,INDEX(W$493:W553,MATCH($D554,$G$493:$G553,0)),INDEX(W554:W$555,MATCH($D554,$G555:$G$555,0)))","v":17.3},{"$f":"IF($I554>$D554,INDEX(X$493:X553,MATCH($D554,$G$493:$G553,0)),INDEX(X554:X$555,MATCH($D554,$G555:$G$555,0)))","v":272833},{"$f":"IF($I554>$D554,INDEX(Y$493:Y553,MATCH($D554,$G$493:$G553,0)),INDEX(Y554:Y$555,MATCH($D554,$G555:$G$555,0)))","v":54567},{"$f":"IF($I554>$D554,INDEX(Z$493:Z553,MATCH($D554,$G$493:$G553,0)),INDEX(Z554:Z$555,MATCH($D554,$G555:$G$555,0)))","v":0},null,0.12230000000000001,null,{"$f":"IF($I554>$D554,INDEX(AD$493:AD553,MATCH($D554,$G$493:$G553,0)),INDEX(AD554:AD$555,MATCH($D554,$G555:$G$555,0)))","v":64},null,null,{"$f":"IF($I554>$D554,INDEX(AG$493:AG553,MATCH($D554,$G$493:$G553,0)),INDEX(AG554:AG$555,MATCH($D554,$G555:$G$555,0)))","v":0.12230000000000001},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P554+ROUND(W554/2,0),Brændstofpriser!$B$7:$B$65,0))*AD554/W554*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I554>$D554,INDEX(AN$493:AN553,MATCH($D554,$G$493:$G553,0)),INDEX(AN554:AN$555,MATCH($D554,$G555:$G$555,0)))","v":0.03},null,{"$f":"IF($I554>$D554,INDEX(AP$493:AP553,MATCH($D554,$G$493:$G553,0)),INDEX(AP554:AP$555,MATCH($D554,$G555:$G$555,0)))","v":864},{"$f":"IF($I554>$D554,INDEX(AQ$493:AQ553,MATCH($D554,$G$493:$G553,0)),INDEX(AQ554:AQ$555,MATCH($D554,$G555:$G$555,0)))","v":0},{"$f":"IF($I554>$D554,INDEX(AR$493:AR553,MATCH($D554,$G$493:$G553,0)),INDEX(AR554:AR$555,MATCH($D554,$G555:$G$555,0)))","v":4},{"$f":"IF($I554>$D554,INDEX(AS$493:AS553,MATCH($D554,$G$493:$G553,0)),INDEX(AS554:AS$555,MATCH($D554,$G555:$G$555,0)))","v":35000},null,null,{"$f":"IF($I554>$D554,INDEX(AV$493:AV553,MATCH($D554,$G$493:$G553,0)),INDEX(AV554:AV$555,MATCH($D554,$G555:$G$555,0)))","v":1}]
[null,null,20.3,0.3,{"$f":"INDEX($F$493:$F$555,MATCH(MIN(ABS($F$493:$F$555-I555)),ABS($F$493:$F$555-I555),0))","v":0},0,0,0,20,20,{"$f":"IF($I555>$D555,INDEX(K$493:K554,MATCH($D555,$G$493:$G554,0)),INDEX(K555:K$555,MATCH($D555,$G$555:$G556,0)))","v":"Mellem personbil, elektricitet   "},{"$f":"IF($I555>$D555,INDEX(L$493:L554,MATCH($D555,$G$493:$G554,0)),INDEX(L555:L$555,MATCH($D555,$G$555:$G556,0)))","v":"HYUNDAI"},{"$f":"IF($I555>$D555,INDEX(M$493:M554,MATCH($D555,$G$493:$G554,0)),INDEX(M555:M$555,MATCH($D555,$G$555:$G556,0)))","v":"KONA"},{"$f":"IF($I555>$D555,INDEX(N$493:N554,MATCH($D555,$G$493:$G554,0)),INDEX(N555:N$555,MATCH($D555,$G$555:$G556,0)))","v":"EV Automatisk (150 kW/64kWt 204 HK)"},{"$f":"IF($I555>$D555,INDEX(O$493:O554,MATCH($D555,$G$493:$G554,0)),INDEX(O555:O$555,MATCH($D555,$G$555:$G556,0)))","v":2021},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$54:$Q$74,MATCH('Personbiler - El'!I555,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$54:$K$74,MATCH('Personbiler - El'!I555,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($I555>$D555,INDEX(V$493:V554,MATCH($D555,$G$493:$G554,0)),INDEX(V555:V$555,MATCH($D555,$G$555:$G556,0)))","v":256880},{"$f":"IF($I555>$D555,INDEX(W$493:W554,MATCH($D555,$G$493:$G554,0)),INDEX(W555:W$555,MATCH($D555,$G$555:$G556,0)))","v":17.3},{"$f":"IF($I555>$D555,INDEX(X$493:X554,MATCH($D555,$G$493:$G554,0)),INDEX(X555:X$555,MATCH($D555,$G$555:$G556,0)))","v":237495.83333333334},{"$f":"IF($I555>$D555,INDEX(Y$493:Y554,MATCH($D555,$G$493:$G554,0)),INDEX(Y555:Y$555,MATCH($D555,$G$555:$G556,0)))","v":47499.166666666672},{"$f":"IF($I555>$D555,INDEX(Z$493:Z554,MATCH($D555,$G$493:$G554,0)),INDEX(Z555:Z$555,MATCH($D555,$G$555:$G556,0)))","v":0},null,0.1215,null,{"$f":"IF($I555>$D555,INDEX(AD$493:AD554,MATCH($D555,$G$493:$G554,0)),INDEX(AD555:AD$555,MATCH($D555,$G$555:$G556,0)))","v":64},null,null,{"$f":"IF($I555>$D555,INDEX(AG$493:AG554,MATCH($D555,$G$493:$G554,0)),INDEX(AG555:AG$555,MATCH($D555,$G$555:$G556,0)))","v":0.1215},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P555+ROUND(W555/2,0),Brændstofpriser!$B$7:$B$65,0))*AD555/W555*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I555>$D555,INDEX(AN$493:AN554,MATCH($D555,$G$493:$G554,0)),INDEX(AN555:AN$555,MATCH($D555,$G$555:$G556,0)))","v":0.03},null,{"$f":"IF($I555>$D555,INDEX(AP$493:AP554,MATCH($D555,$G$493:$G554,0)),INDEX(AP555:AP$555,MATCH($D555,$G$555:$G556,0)))","v":864},{"$f":"IF($I555>$D555,INDEX(AQ$493:AQ554,MATCH($D555,$G$493:$G554,0)),INDEX(AQ555:AQ$555,MATCH($D555,$G$555:$G556,0)))","v":0},{"$f":"IF($I555>$D555,INDEX(AR$493:AR554,MATCH($D555,$G$493:$G554,0)),INDEX(AR555:AR$555,MATCH($D555,$G$555:$G556,0)))","v":4},{"$f":"IF($I555>$D555,INDEX(AS$493:AS554,MATCH($D555,$G$493:$G554,0)),INDEX(AS555:AS$555,MATCH($D555,$G$555:$G556,0)))","v":35000},null,null,{"$f":"IF($I555>$D555,INDEX(AV$493:AV554,MATCH($D555,$G$493:$G554,0)),INDEX(AV555:AV$555,MATCH($D555,$G$555:$G556,0)))","v":1}]
[null,null,0.1,{"$f":"IF(COUNTIF(I552:I556,I556)=1,E556+0.1,IF(COUNTIF(I552:I556,I556)=2,E556+0.2,IF(COUNTIF(I552:I556,I556)=3,E556+0.3,0)))","v":0.1},{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I556)),ABS($F$556:$F$619-I556),0))","v":0},{"$f":"(IF(H556=0,0,I556))*1","v":0},0.1,1,0,0,"Stor personbil, elektricitet   ","VOLKSWAGEN","ID.4","Elektro motor 204 1-trins-automatisk",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Personbiler_trafikarbejde!Q76:Q96)","v":264.44079336677521},{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I556,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":126.72523637835131},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I556,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18874.356952479739},264470,16.2,316662.5,63332.5,0,null,0.15,null,79.5,null,null,0.15,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P556+ROUND(W556/2,0),Brændstofpriser!$B$7:$B$65,0))*AD556/W556*0","v":0},null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1]
[null,null,0.2,{"$f":"IF(COUNTIF(I553:I557,I557)=1,E557+0.1,IF(COUNTIF(I553:I557,I557)=2,E557+0.2,IF(COUNTIF(I553:I557,I557)=3,E557+0.3,0)))","v":0.2},{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I557)),ABS($F$556:$F$619-I557),0))","v":0},0,0.2,1,0,0,"Stor personbil, elektricitet   ","AUDI","Q4 e-tron","40 e-tron",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I557,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":126.72523637835131},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I557,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18874.356952479739},264470,16.2,327075,65415,0,null,0.15,null,93.6,null,null,0.15,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P557+ROUND(W557/2,0),Brændstofpriser!$B$7:$B$65,0))*AD557/W557*0","v":0},null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1]
[null,null,0.3,{"$f":"IF(COUNTIF(I555:I558,I558)=1,E558+0.1,IF(COUNTIF(I555:I558,I558)=2,E558+0.2,IF(COUNTIF(I555:I558,I558)=3,E558+0.3,0)))","v":0.3},{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I558)),ABS($F$556:$F$619-I558),0))","v":0},0,0.3,1,0,{"$f":"I558+input_år-original_år","v":0},"Stor personbil, elektricitet   ","MERCEDES-BENZ","EQC","400 4MATIC",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I558,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":126.72523637835131},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I558,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18874.356952479739},264470,16.2,459714.58333333331,91942.916666666672,38.243000000000002,null,0.19700000000000001,null,80,null,null,0.19700000000000001,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P558+ROUND(W558/2,0),Brændstofpriser!$B$7:$B$65,0))*AD558/W558*0","v":0},null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1]
[null,null,{"$f":"IF(COUNTIF(J557:J559,J559)=1,J559+0.1,IF(COUNTIF(J557:J559,J559)=2,J559+0.2,IF(COUNTIF(J557:J559,J559)=3,J559+0.3,0)))","v":1.1000000000000001},2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I559)),ABS($F$556:$F$619-I559),0))","v":0},0,{"$f":"(IF(F559=0,0,IF(COUNTIF(F557:F559,F559)=1,F559&\",1\",IF(COUNTIF(F557:F559,F559)=2,F559&\",2\",IF(COUNTIF(F557:F559,F559)=3,F559&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I559>$D559,INDEX(K$556:K558,MATCH($D559,$G$556:$G558,0)),INDEX(K560:K$618,MATCH($D559,$G560:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I559>$D559,INDEX(L$556:L558,MATCH($D559,$G$556:$G558,0)),INDEX(L560:L$618,MATCH($D559,$G560:$G$618,0)))","v":"TESLA"},{"$f":"IF($I559>$D559,INDEX(M$556:M558,MATCH($D559,$G$556:$G558,0)),INDEX(M560:M$618,MATCH($D559,$G560:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I559>$D559,INDEX(N$556:N558,MATCH($D559,$G$556:$G558,0)),INDEX(N560:N$618,MATCH($D559,$G560:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I559>$D559,INDEX(O$556:O558,MATCH($D559,$G$556:$G558,0)),INDEX(O560:O$618,MATCH($D559,$G560:$G$618,0)))","v":"2019"},{"$f":"P556-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I559,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":52.133930634308115},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I559,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18171.464145802758},{"$f":"IF($I559>$D559,INDEX(V$556:V558,MATCH($D559,$G$556:$G558,0)),INDEX(V560:V$618,MATCH($D559,$G560:$G$618,0)))","v":264470},{"$f":"IF($I559>$D559,INDEX(W$556:W558,MATCH($D559,$G$556:$G558,0)),INDEX(W560:W$618,MATCH($D559,$G560:$G$618,0)))","v":16.2},{"$f":"IF($I559>$D559,INDEX(X$556:X558,MATCH($D559,$G$556:$G558,0)),INDEX(X560:X$618,MATCH($D559,$G560:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I559>$D559,INDEX(Y$556:Y558,MATCH($D559,$G$556:$G558,0)),INDEX(Y560:Y$618,MATCH($D559,$G560:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I559>$D559,INDEX(Z$556:Z558,MATCH($D559,$G$556:$G558,0)),INDEX(Z560:Z$618,MATCH($D559,$G560:$G$618,0)))","v":17350},null,{"$f":"IF($I559>$D559,INDEX(AB$556:AB558,MATCH($D559,$G$556:$G558,0)),INDEX(AB560:AB$618,MATCH($D559,$G560:$G$618,0)))","v":0.21},null,{"$f":"IFERROR(IF($I559>$D559,INDEX(AD$556:AD558,MATCH($D559,$G$556:$G558,0)),INDEX(AD560:AD$618,MATCH($D559,$G560:$G$618,0))),0)","v":93.6},null,null,{"$f":"IF($I559>$D559,INDEX(AG$556:AG558,MATCH($D559,$G$556:$G558,0)),INDEX(AG560:AG$618,MATCH($D559,$G560:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P559+ROUND(W559/2,0),Brændstofpriser!$B$7:$B$65,0))*AD559/W559*0","v":0},null,null,null,null,null,{"$f":"IF($I559>$D559,INDEX(AN$556:AN558,MATCH($D559,$G$556:$G558,0)),INDEX(AN560:AN$618,MATCH($D559,$G560:$G$618,0)))","v":0.03},null,{"$f":"IF($I559>$D559,INDEX(AP$556:AP558,MATCH($D559,$G$556:$G558,0)),INDEX(AP560:AP$618,MATCH($D559,$G560:$G$618,0)))","v":1036},{"$f":"IF($I559>$D559,INDEX(AQ$556:AQ558,MATCH($D559,$G$556:$G558,0)),INDEX(AQ560:AQ$618,MATCH($D559,$G560:$G$618,0)))","v":0},{"$f":"IF($I559>$D559,INDEX(AR$556:AR558,MATCH($D559,$G$556:$G558,0)),INDEX(AR560:AR$618,MATCH($D559,$G560:$G$618,0)))","v":4},{"$f":"IF($I559>$D559,INDEX(AS$556:AS558,MATCH($D559,$G$556:$G558,0)),INDEX(AS560:AS$618,MATCH($D559,$G560:$G$618,0)))","v":35000},null,null,{"$f":"IF($I559>$D559,INDEX(AV$556:AV558,MATCH($D559,$G$556:$G558,0)),INDEX(AV560:AV$618,MATCH($D559,$G560:$G$618,0)))","v":1}]
[null,null,1.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I560)),ABS($F$556:$F$619-I560),0))","v":0},0,{"$f":"(IF(F560=0,0,IF(COUNTIF(F558:F560,F560)=1,F560&\",1\",IF(COUNTIF(F558:F560,F560)=2,F560&\",2\",IF(COUNTIF(F558:F560,F560)=3,F560&\",3\")))))*1","v":0},0,1,1,{"$f":"IFERROR(IF($I560>$D560,INDEX(K$556:K559,MATCH($D560,$G$556:$G559,0)),INDEX(K561:K$618,MATCH($D560,$G561:$G$618,0))),0)","v":"Stor personbil, elektricitet   "},{"$f":"IFERROR(IF($I560>$D560,INDEX(L$556:L559,MATCH($D560,$G$556:$G559,0)),INDEX(L561:L$618,MATCH($D560,$G561:$G$618,0))),0)","v":"TESLA"},{"$f":"IF($I560>$D560,INDEX(M$556:M559,MATCH($D560,$G$556:$G559,0)),INDEX(M561:M$618,MATCH($D560,$G561:$G$618,0)))","v":"MODEL 3"},{"$f":"IFERROR(IF($I560>$D560,INDEX(N$556:N559,MATCH($D560,$G$556:$G559,0)),INDEX(N561:N$618,MATCH($D560,$G561:$G$618,0))),0)","v":"Gnsn. variant"},{"$f":"IFERROR(IF($I560>$D560,INDEX(O$556:O559,MATCH($D560,$G$556:$G559,0)),INDEX(O561:O$618,MATCH($D560,$G561:$G$618,0))),0)","v":"2019"},{"$f":"P557-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I560,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":52.133930634308115},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I560,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18171.464145802758},{"$f":"IFERROR(IF($I560>$D560,INDEX(V$556:V559,MATCH($D560,$G$556:$G559,0)),INDEX(V561:V$618,MATCH($D560,$G561:$G$618,0))),0)","v":264470},{"$f":"IFERROR(IF($I560>$D560,INDEX(W$556:W559,MATCH($D560,$G$556:$G559,0)),INDEX(W561:W$618,MATCH($D560,$G561:$G$618,0))),0)","v":16.2},{"$f":"IFERROR(IF($I560>$D560,INDEX(X$556:X559,MATCH($D560,$G$556:$G559,0)),INDEX(X561:X$618,MATCH($D560,$G561:$G$618,0))),0)","v":351192.55172413791},{"$f":"IF($I560>$D560,INDEX(Y$556:Y559,MATCH($D560,$G$556:$G559,0)),INDEX(Y561:Y$618,MATCH($D560,$G561:$G$618,0)))","v":87798.137931034478},{"$f":"IFERROR(IF($I560>$D560,INDEX(Z$556:Z559,MATCH($D560,$G$556:$G559,0)),INDEX(Z561:Z$618,MATCH($D560,$G561:$G$618,0))),0)","v":17350},null,{"$f":"IFERROR(IF($I560>$D560,INDEX(AB$556:AB559,MATCH($D560,$G$556:$G559,0)),INDEX(AB561:AB$618,MATCH($D560,$G561:$G$618,0))),0)","v":0},null,{"$f":"IFERROR(IF($I560>$D560,INDEX(AD$556:AD559,MATCH($D560,$G$556:$G559,0)),INDEX(AD561:AD$618,MATCH($D560,$G561:$G$618,0))),0)","v":93.6},null,null,{"$f":"IFERROR(IF($I560>$D560,INDEX(AG$556:AG559,MATCH($D560,$G$556:$G559,0)),INDEX(AG561:AG$618,MATCH($D560,$G561:$G$618,0))),0)","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P560+ROUND(W560/2,0),Brændstofpriser!$B$7:$B$65,0))*AD560/W560*0","v":0},null,null,null,null,null,{"$f":"IF($I560>$D560,INDEX(AN$556:AN559,MATCH($D560,$G$556:$G559,0)),INDEX(AN561:AN$618,MATCH($D560,$G561:$G$618,0)))","v":0.03},null,{"$f":"IF($I560>$D560,INDEX(AP$556:AP559,MATCH($D560,$G$556:$G559,0)),INDEX(AP561:AP$618,MATCH($D560,$G561:$G$618,0)))","v":1036},{"$f":"IF($I560>$D560,INDEX(AQ$556:AQ559,MATCH($D560,$G$556:$G559,0)),INDEX(AQ561:AQ$618,MATCH($D560,$G561:$G$618,0)))","v":0},{"$f":"IF($I560>$D560,INDEX(AR$556:AR559,MATCH($D560,$G$556:$G559,0)),INDEX(AR561:AR$618,MATCH($D560,$G561:$G$618,0)))","v":4},{"$f":"IF($I560>$D560,INDEX(AS$556:AS559,MATCH($D560,$G$556:$G559,0)),INDEX(AS561:AS$618,MATCH($D560,$G561:$G$618,0)))","v":35000},null,null,{"$f":"IF($I560>$D560,INDEX(AV$556:AV559,MATCH($D560,$G$556:$G559,0)),INDEX(AV561:AV$618,MATCH($D560,$G561:$G$618,0)))","v":1}]
[null,null,1.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I561)),ABS($F$556:$F$619-I561),0))","v":0},0,0,0,1,1,{"$f":"IFERROR(IF($I561>$D561,INDEX(K$556:K560,MATCH($D561,$G$556:$G560,0)),INDEX(K562:K$618,MATCH($D561,$G562:$G$618,0))),0)","v":"Stor personbil, elektricitet   "},{"$f":"IFERROR(IF($I561>$D561,INDEX(L$556:L560,MATCH($D561,$G$556:$G560,0)),INDEX(L562:L$618,MATCH($D561,$G562:$G$618,0))),0)","v":"TESLA"},{"$f":"IF($I561>$D561,INDEX(M$556:M560,MATCH($D561,$G$556:$G560,0)),INDEX(M562:M$618,MATCH($D561,$G562:$G$618,0)))","v":"MODEL 3"},{"$f":"IFERROR(IF($I561>$D561,INDEX(N$556:N560,MATCH($D561,$G$556:$G560,0)),INDEX(N562:N$618,MATCH($D561,$G562:$G$618,0))),0)","v":"Gnsn. variant"},{"$f":"IFERROR(IF($I561>$D561,INDEX(O$556:O560,MATCH($D561,$G$556:$G560,0)),INDEX(O562:O$618,MATCH($D561,$G562:$G$618,0))),0)","v":"2019"},2020,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I561,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":52.133930634308115},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I561,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":18171.464145802758},{"$f":"IFERROR(IF($I561>$D561,INDEX(V$556:V560,MATCH($D561,$G$556:$G560,0)),INDEX(V562:V$618,MATCH($D561,$G562:$G$618,0))),0)","v":264470},{"$f":"IFERROR(IF($I561>$D561,INDEX(W$556:W560,MATCH($D561,$G$556:$G560,0)),INDEX(W562:W$618,MATCH($D561,$G562:$G$618,0))),0)","v":16.2},{"$f":"IFERROR(IF($I561>$D561,INDEX(X$556:X560,MATCH($D561,$G$556:$G560,0)),INDEX(X562:X$618,MATCH($D561,$G562:$G$618,0))),0)","v":351192.55172413791},{"$f":"IF($I561>$D561,INDEX(Y$556:Y560,MATCH($D561,$G$556:$G560,0)),INDEX(Y562:Y$618,MATCH($D561,$G562:$G$618,0)))","v":87798.137931034478},{"$f":"IFERROR(IF($I561>$D561,INDEX(Z$556:Z560,MATCH($D561,$G$556:$G560,0)),INDEX(Z562:Z$618,MATCH($D561,$G562:$G$618,0))),0)","v":17350},null,{"$f":"IFERROR(IF($I561>$D561,INDEX(AB$556:AB560,MATCH($D561,$G$556:$G560,0)),INDEX(AB562:AB$618,MATCH($D561,$G562:$G$618,0))),0)","v":0},null,{"$f":"IFERROR(IF($I561>$D561,INDEX(AD$556:AD560,MATCH($D561,$G$556:$G560,0)),INDEX(AD562:AD$618,MATCH($D561,$G562:$G$618,0))),0)","v":93.6},null,null,{"$f":"IFERROR(IF($I561>$D561,INDEX(AG$556:AG560,MATCH($D561,$G$556:$G560,0)),INDEX(AG562:AG$618,MATCH($D561,$G562:$G$618,0))),0)","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P561+ROUND(W561/2,0),Brændstofpriser!$B$7:$B$65,0))*AD561/W561*0","v":0},null,null,null,null,null,{"$f":"IF($I561>$D561,INDEX(AN$556:AN560,MATCH($D561,$G$556:$G560,0)),INDEX(AN562:AN$618,MATCH($D561,$G562:$G$618,0)))","v":0.03},null,{"$f":"IF($I561>$D561,INDEX(AP$556:AP560,MATCH($D561,$G$556:$G560,0)),INDEX(AP562:AP$618,MATCH($D561,$G562:$G$618,0)))","v":1036},{"$f":"IF($I561>$D561,INDEX(AQ$556:AQ560,MATCH($D561,$G$556:$G560,0)),INDEX(AQ562:AQ$618,MATCH($D561,$G562:$G$618,0)))","v":0},{"$f":"IF($I561>$D561,INDEX(AR$556:AR560,MATCH($D561,$G$556:$G560,0)),INDEX(AR562:AR$618,MATCH($D561,$G562:$G$618,0)))","v":4},{"$f":"IF($I561>$D561,INDEX(AS$556:AS560,MATCH($D561,$G$556:$G560,0)),INDEX(AS562:AS$618,MATCH($D561,$G562:$G$618,0)))","v":35000},null,null,{"$f":"IF($I561>$D561,INDEX(AV$556:AV560,MATCH($D561,$G$556:$G560,0)),INDEX(AV562:AV$618,MATCH($D561,$G562:$G$618,0)))","v":1}]
[null,null,2.1,{"$f":"IF(COUNTIF(I559:I562,I562)=1,E562+0.1,IF(COUNTIF(I559:I562,I562)=2,E562+0.2,IF(COUNTIF(I559:I562,I562)=3,E562+0.3,0)))","v":2.1},{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I562)),ABS($F$556:$F$619-I562),0))","v":2},2,{"$f":"(IF(F562=0,0,IF(COUNTIF(F560:F562,F562)=1,F562&\",1\",IF(COUNTIF(F560:F562,F562)=2,F562&\",2\",IF(COUNTIF(F560:F562,F562)=3,F562&\",3\")))))*1","v":2.1},1,2,2,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I562,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":21.050086513031975},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I562,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16719.687460708479},264470,16.2,351192.55172413791,87798.137931034478,17350,null,{"$f":"AG562*AV562","v":0.21},null,93.6,null,null,0.21,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P562+ROUND(W562/2,0),Brændstofpriser!$B$7:$B$65,0))*AD562/W562*0","v":0},null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1]
[null,null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I563)),ABS($F$556:$F$619-I563),0))","v":2},2,{"$f":"(IF(F563=0,0,IF(COUNTIF(F561:F563,F563)=1,F563&\",1\",IF(COUNTIF(F561:F563,F563)=2,F563&\",2\",IF(COUNTIF(F561:F563,F563)=3,F563&\",3\")))))*1","v":2.2000000000000002},1,2,2,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I563,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":21.050086513031975},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I563,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16719.687460708479},264470,16.2,351192.55172413791,87798.137931034478,17350,null,{"$f":"IFERROR(IF($I563>$D563,INDEX(AB$556:AB562,MATCH($D563,$G$556:$G562,0)),INDEX(AB564:AB$618,MATCH($D563,$G564:$G$618,0))),0)","v":0},null,93.6,null,null,0.21,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P563+ROUND(W563/2,0),Brændstofpriser!$B$7:$B$65,0))*AD563/W563*0","v":0},null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1]
[null,null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I564)),ABS($F$556:$F$619-I564),0))","v":2},{"$f":"(IF(H564=0,0,I564))*1","v":2},2.2999999999999998,1,2,2,"Stor personbil, elektricitet   ","TESLA","MODEL 3","Gnsn. variant","2019",2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I564,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":21.050086513031975},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I564,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":16719.687460708479},264470,16.2,351192.55172413791,87798.137931034478,17350,null,{"$f":"IFERROR(IF($I564>$D564,INDEX(AB$556:AB563,MATCH($D564,$G$556:$G563,0)),INDEX(AB565:AB$618,MATCH($D564,$G565:$G$618,0))),0)","v":0},null,93.6,null,null,0.21,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P564+ROUND(W564/2,0),Brændstofpriser!$B$7:$B$65,0))*AD564/W564*0","v":0},null,null,null,null,null,0.03,null,1036,0,4,35000,null,null,1]
[null,null,3.1,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I565)),ABS($F$556:$F$619-I565),0))","v":2},0,{"$f":"(IF(F565=0,0,IF(COUNTIF(F563:F565,F565)=1,F565&\",1\",IF(COUNTIF(F563:F565,F565)=2,F565&\",2\",IF(COUNTIF(F563:F565,F565)=3,F565&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I565>$D565,INDEX(K$556:K564,MATCH($D565,$G$556:$G564,0)),INDEX(K566:K$618,MATCH($D565,$G566:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I565>$D565,INDEX(L$556:L564,MATCH($D565,$G$556:$G564,0)),INDEX(L566:L$618,MATCH($D565,$G566:$G$618,0)))","v":"TESLA"},{"$f":"IF($I565>$D565,INDEX(M$556:M564,MATCH($D565,$G$556:$G564,0)),INDEX(M566:M$618,MATCH($D565,$G566:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I565>$D565,INDEX(N$556:N564,MATCH($D565,$G$556:$G564,0)),INDEX(N566:N$618,MATCH($D565,$G566:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IFERROR(IF($I565>$D565,INDEX(O$556:O564,MATCH($D565,$G$556:$G564,0)),INDEX(O566:O$618,MATCH($D565,$G566:$G$618,0))),0)","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I565,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.921727421778439},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I565,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15624.210811649407},{"$f":"IF($I565>$D565,INDEX(V$556:V564,MATCH($D565,$G$556:$G564,0)),INDEX(V566:V$618,MATCH($D565,$G566:$G$618,0)))","v":264470},{"$f":"IF($I565>$D565,INDEX(W$556:W564,MATCH($D565,$G$556:$G564,0)),INDEX(W566:W$618,MATCH($D565,$G566:$G$618,0)))","v":16.2},{"$f":"IF($I565>$D565,INDEX(X$556:X564,MATCH($D565,$G$556:$G564,0)),INDEX(X566:X$618,MATCH($D565,$G566:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I565>$D565,INDEX(Y$556:Y564,MATCH($D565,$G$556:$G564,0)),INDEX(Y566:Y$618,MATCH($D565,$G566:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I565>$D565,INDEX(Z$556:Z564,MATCH($D565,$G$556:$G564,0)),INDEX(Z566:Z$618,MATCH($D565,$G566:$G$618,0)))","v":17350},null,{"$f":"IF($I565>$D565,INDEX(AB$556:AB564,MATCH($D565,$G$556:$G564,0)),INDEX(AB566:AB$618,MATCH($D565,$G566:$G$618,0)))","v":0.21},null,{"$f":"IF($I565>$D565,INDEX(AD$556:AD564,MATCH($D565,$G$556:$G564,0)),INDEX(AD566:AD$618,MATCH($D565,$G566:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I565>$D565,INDEX(AG$556:AG564,MATCH($D565,$G$556:$G564,0)),INDEX(AG566:AG$618,MATCH($D565,$G566:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P565+ROUND(W565/2,0),Brændstofpriser!$B$7:$B$65,0))*AD565/W565*0","v":0},null,null,null,null,null,{"$f":"IF($I565>$D565,INDEX(AN$556:AN564,MATCH($D565,$G$556:$G564,0)),INDEX(AN566:AN$618,MATCH($D565,$G566:$G$618,0)))","v":0.03},null,{"$f":"IF($I565>$D565,INDEX(AP$556:AP564,MATCH($D565,$G$556:$G564,0)),INDEX(AP566:AP$618,MATCH($D565,$G566:$G$618,0)))","v":1036},{"$f":"IF($I565>$D565,INDEX(AQ$556:AQ564,MATCH($D565,$G$556:$G564,0)),INDEX(AQ566:AQ$618,MATCH($D565,$G566:$G$618,0)))","v":0},{"$f":"IF($I565>$D565,INDEX(AR$556:AR564,MATCH($D565,$G$556:$G564,0)),INDEX(AR566:AR$618,MATCH($D565,$G566:$G$618,0)))","v":4},{"$f":"IF($I565>$D565,INDEX(AS$556:AS564,MATCH($D565,$G$556:$G564,0)),INDEX(AS566:AS$618,MATCH($D565,$G566:$G$618,0)))","v":35000},null,null,{"$f":"IF($I565>$D565,INDEX(AV$556:AV564,MATCH($D565,$G$556:$G564,0)),INDEX(AV566:AV$618,MATCH($D565,$G566:$G$618,0)))","v":1}]
[null,null,3.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I566)),ABS($F$556:$F$619-I566),0))","v":2},0,{"$f":"(IF(F566=0,0,IF(COUNTIF(F564:F566,F566)=1,F566&\",1\",IF(COUNTIF(F564:F566,F566)=2,F566&\",2\",IF(COUNTIF(F564:F566,F566)=3,F566&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I566>$D566,INDEX(K$556:K565,MATCH($D566,$G$556:$G565,0)),INDEX(K567:K$618,MATCH($D566,$G567:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I566>$D566,INDEX(L$556:L565,MATCH($D566,$G$556:$G565,0)),INDEX(L567:L$618,MATCH($D566,$G567:$G$618,0)))","v":"TESLA"},{"$f":"IF($I566>$D566,INDEX(M$556:M565,MATCH($D566,$G$556:$G565,0)),INDEX(M567:M$618,MATCH($D566,$G567:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I566>$D566,INDEX(N$556:N565,MATCH($D566,$G$556:$G565,0)),INDEX(N567:N$618,MATCH($D566,$G567:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I566>$D566,INDEX(O$556:O565,MATCH($D566,$G$556:$G565,0)),INDEX(O567:O$618,MATCH($D566,$G567:$G$618,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I566,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.921727421778439},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I566,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15624.210811649407},{"$f":"IF($I566>$D566,INDEX(V$556:V565,MATCH($D566,$G$556:$G565,0)),INDEX(V567:V$618,MATCH($D566,$G567:$G$618,0)))","v":264470},{"$f":"IF($I566>$D566,INDEX(W$556:W565,MATCH($D566,$G$556:$G565,0)),INDEX(W567:W$618,MATCH($D566,$G567:$G$618,0)))","v":16.2},{"$f":"IF($I566>$D566,INDEX(X$556:X565,MATCH($D566,$G$556:$G565,0)),INDEX(X567:X$618,MATCH($D566,$G567:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I566>$D566,INDEX(Y$556:Y565,MATCH($D566,$G$556:$G565,0)),INDEX(Y567:Y$618,MATCH($D566,$G567:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I566>$D566,INDEX(Z$556:Z565,MATCH($D566,$G$556:$G565,0)),INDEX(Z567:Z$618,MATCH($D566,$G567:$G$618,0)))","v":17350},null,{"$f":"IF($I566>$D566,INDEX(AB$556:AB565,MATCH($D566,$G$556:$G565,0)),INDEX(AB567:AB$618,MATCH($D566,$G567:$G$618,0)))","v":0},null,{"$f":"IF($I566>$D566,INDEX(AD$556:AD565,MATCH($D566,$G$556:$G565,0)),INDEX(AD567:AD$618,MATCH($D566,$G567:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I566>$D566,INDEX(AG$556:AG565,MATCH($D566,$G$556:$G565,0)),INDEX(AG567:AG$618,MATCH($D566,$G567:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P566+ROUND(W566/2,0),Brændstofpriser!$B$7:$B$65,0))*AD566/W566*0","v":0},null,null,null,null,null,{"$f":"IF($I566>$D566,INDEX(AN$556:AN565,MATCH($D566,$G$556:$G565,0)),INDEX(AN567:AN$618,MATCH($D566,$G567:$G$618,0)))","v":0.03},null,{"$f":"IF($I566>$D566,INDEX(AP$556:AP565,MATCH($D566,$G$556:$G565,0)),INDEX(AP567:AP$618,MATCH($D566,$G567:$G$618,0)))","v":1036},{"$f":"IF($I566>$D566,INDEX(AQ$556:AQ565,MATCH($D566,$G$556:$G565,0)),INDEX(AQ567:AQ$618,MATCH($D566,$G567:$G$618,0)))","v":0},{"$f":"IF($I566>$D566,INDEX(AR$556:AR565,MATCH($D566,$G$556:$G565,0)),INDEX(AR567:AR$618,MATCH($D566,$G567:$G$618,0)))","v":4},{"$f":"IF($I566>$D566,INDEX(AS$556:AS565,MATCH($D566,$G$556:$G565,0)),INDEX(AS567:AS$618,MATCH($D566,$G567:$G$618,0)))","v":35000},null,null,{"$f":"IF($I566>$D566,INDEX(AV$556:AV565,MATCH($D566,$G$556:$G565,0)),INDEX(AV567:AV$618,MATCH($D566,$G567:$G$618,0)))","v":1}]
[null,null,3.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I567)),ABS($F$556:$F$619-I567),0))","v":2},0,0,0,3,3,{"$f":"IF($I567>$D567,INDEX(K$556:K566,MATCH($D567,$G$556:$G566,0)),INDEX(K568:K$618,MATCH($D567,$G568:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I567>$D567,INDEX(L$556:L566,MATCH($D567,$G$556:$G566,0)),INDEX(L568:L$618,MATCH($D567,$G568:$G$618,0)))","v":"TESLA"},{"$f":"IF($I567>$D567,INDEX(M$556:M566,MATCH($D567,$G$556:$G566,0)),INDEX(M568:M$618,MATCH($D567,$G568:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I567>$D567,INDEX(N$556:N566,MATCH($D567,$G$556:$G566,0)),INDEX(N568:N$618,MATCH($D567,$G568:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I567>$D567,INDEX(O$556:O566,MATCH($D567,$G$556:$G566,0)),INDEX(O568:O$618,MATCH($D567,$G568:$G$618,0)))","v":"2019"},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I567,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.921727421778439},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I567,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15624.210811649407},{"$f":"IF($I567>$D567,INDEX(V$556:V566,MATCH($D567,$G$556:$G566,0)),INDEX(V568:V$618,MATCH($D567,$G568:$G$618,0)))","v":264470},{"$f":"IF($I567>$D567,INDEX(W$556:W566,MATCH($D567,$G$556:$G566,0)),INDEX(W568:W$618,MATCH($D567,$G568:$G$618,0)))","v":16.2},{"$f":"IF($I567>$D567,INDEX(X$556:X566,MATCH($D567,$G$556:$G566,0)),INDEX(X568:X$618,MATCH($D567,$G568:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I567>$D567,INDEX(Y$556:Y566,MATCH($D567,$G$556:$G566,0)),INDEX(Y568:Y$618,MATCH($D567,$G568:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I567>$D567,INDEX(Z$556:Z566,MATCH($D567,$G$556:$G566,0)),INDEX(Z568:Z$618,MATCH($D567,$G568:$G$618,0)))","v":17350},null,{"$f":"IF($I567>$D567,INDEX(AB$556:AB566,MATCH($D567,$G$556:$G566,0)),INDEX(AB568:AB$618,MATCH($D567,$G568:$G$618,0)))","v":0},null,{"$f":"IF($I567>$D567,INDEX(AD$556:AD566,MATCH($D567,$G$556:$G566,0)),INDEX(AD568:AD$618,MATCH($D567,$G568:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I567>$D567,INDEX(AG$556:AG566,MATCH($D567,$G$556:$G566,0)),INDEX(AG568:AG$618,MATCH($D567,$G568:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P567+ROUND(W567/2,0),Brændstofpriser!$B$7:$B$65,0))*AD567/W567*0","v":0},null,null,null,null,null,{"$f":"IF($I567>$D567,INDEX(AN$556:AN566,MATCH($D567,$G$556:$G566,0)),INDEX(AN568:AN$618,MATCH($D567,$G568:$G$618,0)))","v":0.03},null,{"$f":"IF($I567>$D567,INDEX(AP$556:AP566,MATCH($D567,$G$556:$G566,0)),INDEX(AP568:AP$618,MATCH($D567,$G568:$G$618,0)))","v":1036},{"$f":"IF($I567>$D567,INDEX(AQ$556:AQ566,MATCH($D567,$G$556:$G566,0)),INDEX(AQ568:AQ$618,MATCH($D567,$G568:$G$618,0)))","v":0},{"$f":"IF($I567>$D567,INDEX(AR$556:AR566,MATCH($D567,$G$556:$G566,0)),INDEX(AR568:AR$618,MATCH($D567,$G568:$G$618,0)))","v":4},{"$f":"IF($I567>$D567,INDEX(AS$556:AS566,MATCH($D567,$G$556:$G566,0)),INDEX(AS568:AS$618,MATCH($D567,$G568:$G$618,0)))","v":35000},null,null,{"$f":"IF($I567>$D567,INDEX(AV$556:AV566,MATCH($D567,$G$556:$G566,0)),INDEX(AV568:AV$618,MATCH($D567,$G568:$G$618,0)))","v":1}]
[null,null,4.0999999999999996,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I568)),ABS($F$556:$F$619-I568),0))","v":2},0,0,0,4,4,{"$f":"IF($I568>$D568,INDEX(K$556:K567,MATCH($D568,$G$556:$G567,0)),INDEX(K569:K$618,MATCH($D568,$G569:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I568>$D568,INDEX(L$556:L567,MATCH($D568,$G$556:$G567,0)),INDEX(L569:L$618,MATCH($D568,$G569:$G$618,0)))","v":"TESLA"},{"$f":"IF($I568>$D568,INDEX(M$556:M567,MATCH($D568,$G$556:$G567,0)),INDEX(M569:M$618,MATCH($D568,$G569:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I568>$D568,INDEX(N$556:N567,MATCH($D568,$G$556:$G567,0)),INDEX(N569:N$618,MATCH($D568,$G569:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I568>$D568,INDEX(O$556:O567,MATCH($D568,$G$556:$G567,0)),INDEX(O569:O$618,MATCH($D568,$G569:$G$618,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I568,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":4.2476807777526027},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I568,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15062.697793448944},{"$f":"IF($I568>$D568,INDEX(V$556:V567,MATCH($D568,$G$556:$G567,0)),INDEX(V569:V$618,MATCH($D568,$G569:$G$618,0)))","v":264470},{"$f":"IF($I568>$D568,INDEX(W$556:W567,MATCH($D568,$G$556:$G567,0)),INDEX(W569:W$618,MATCH($D568,$G569:$G$618,0)))","v":16.2},{"$f":"IF($I568>$D568,INDEX(X$556:X567,MATCH($D568,$G$556:$G567,0)),INDEX(X569:X$618,MATCH($D568,$G569:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I568>$D568,INDEX(Y$556:Y567,MATCH($D568,$G$556:$G567,0)),INDEX(Y569:Y$618,MATCH($D568,$G569:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I568>$D568,INDEX(Z$556:Z567,MATCH($D568,$G$556:$G567,0)),INDEX(Z569:Z$618,MATCH($D568,$G569:$G$618,0)))","v":17350},null,{"$f":"IF($I568>$D568,INDEX(AB$556:AB567,MATCH($D568,$G$556:$G567,0)),INDEX(AB569:AB$618,MATCH($D568,$G569:$G$618,0)))","v":0.21},null,{"$f":"IF($I568>$D568,INDEX(AD$556:AD567,MATCH($D568,$G$556:$G567,0)),INDEX(AD569:AD$618,MATCH($D568,$G569:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I568>$D568,INDEX(AG$556:AG567,MATCH($D568,$G$556:$G567,0)),INDEX(AG569:AG$618,MATCH($D568,$G569:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P568+ROUND(W568/2,0),Brændstofpriser!$B$7:$B$65,0))*AD568/W568*0","v":0},null,null,null,null,null,{"$f":"IF($I568>$D568,INDEX(AN$556:AN567,MATCH($D568,$G$556:$G567,0)),INDEX(AN569:AN$618,MATCH($D568,$G569:$G$618,0)))","v":0.03},null,{"$f":"IF($I568>$D568,INDEX(AP$556:AP567,MATCH($D568,$G$556:$G567,0)),INDEX(AP569:AP$618,MATCH($D568,$G569:$G$618,0)))","v":1036},{"$f":"IF($I568>$D568,INDEX(AQ$556:AQ567,MATCH($D568,$G$556:$G567,0)),INDEX(AQ569:AQ$618,MATCH($D568,$G569:$G$618,0)))","v":0},{"$f":"IF($I568>$D568,INDEX(AR$556:AR567,MATCH($D568,$G$556:$G567,0)),INDEX(AR569:AR$618,MATCH($D568,$G569:$G$618,0)))","v":4},{"$f":"IF($I568>$D568,INDEX(AS$556:AS567,MATCH($D568,$G$556:$G567,0)),INDEX(AS569:AS$618,MATCH($D568,$G569:$G$618,0)))","v":35000},null,null,{"$f":"IF($I568>$D568,INDEX(AV$556:AV567,MATCH($D568,$G$556:$G567,0)),INDEX(AV569:AV$618,MATCH($D568,$G569:$G$618,0)))","v":1}]
[null,null,4.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I569)),ABS($F$556:$F$619-I569),0))","v":2},0,0,0,4,4,{"$f":"IF($I569>$D569,INDEX(K$556:K568,MATCH($D569,$G$556:$G568,0)),INDEX(K570:K$618,MATCH($D569,$G570:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I569>$D569,INDEX(L$556:L568,MATCH($D569,$G$556:$G568,0)),INDEX(L570:L$618,MATCH($D569,$G570:$G$618,0)))","v":"TESLA"},{"$f":"IF($I569>$D569,INDEX(M$556:M568,MATCH($D569,$G$556:$G568,0)),INDEX(M570:M$618,MATCH($D569,$G570:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I569>$D569,INDEX(N$556:N568,MATCH($D569,$G$556:$G568,0)),INDEX(N570:N$618,MATCH($D569,$G570:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I569>$D569,INDEX(O$556:O568,MATCH($D569,$G$556:$G568,0)),INDEX(O570:O$618,MATCH($D569,$G570:$G$618,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I569,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":4.2476807777526027},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I569,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15062.697793448944},{"$f":"IF($I569>$D569,INDEX(V$556:V568,MATCH($D569,$G$556:$G568,0)),INDEX(V570:V$618,MATCH($D569,$G570:$G$618,0)))","v":264470},{"$f":"IF($I569>$D569,INDEX(W$556:W568,MATCH($D569,$G$556:$G568,0)),INDEX(W570:W$618,MATCH($D569,$G570:$G$618,0)))","v":16.2},{"$f":"IF($I569>$D569,INDEX(X$556:X568,MATCH($D569,$G$556:$G568,0)),INDEX(X570:X$618,MATCH($D569,$G570:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I569>$D569,INDEX(Y$556:Y568,MATCH($D569,$G$556:$G568,0)),INDEX(Y570:Y$618,MATCH($D569,$G570:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I569>$D569,INDEX(Z$556:Z568,MATCH($D569,$G$556:$G568,0)),INDEX(Z570:Z$618,MATCH($D569,$G570:$G$618,0)))","v":17350},null,{"$f":"IF($I569>$D569,INDEX(AB$556:AB568,MATCH($D569,$G$556:$G568,0)),INDEX(AB570:AB$618,MATCH($D569,$G570:$G$618,0)))","v":0},null,{"$f":"IF($I569>$D569,INDEX(AD$556:AD568,MATCH($D569,$G$556:$G568,0)),INDEX(AD570:AD$618,MATCH($D569,$G570:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I569>$D569,INDEX(AG$556:AG568,MATCH($D569,$G$556:$G568,0)),INDEX(AG570:AG$618,MATCH($D569,$G570:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P569+ROUND(W569/2,0),Brændstofpriser!$B$7:$B$65,0))*AD569/W569*0","v":0},null,null,null,null,null,{"$f":"IF($I569>$D569,INDEX(AN$556:AN568,MATCH($D569,$G$556:$G568,0)),INDEX(AN570:AN$618,MATCH($D569,$G570:$G$618,0)))","v":0.03},null,{"$f":"IF($I569>$D569,INDEX(AP$556:AP568,MATCH($D569,$G$556:$G568,0)),INDEX(AP570:AP$618,MATCH($D569,$G570:$G$618,0)))","v":1036},{"$f":"IF($I569>$D569,INDEX(AQ$556:AQ568,MATCH($D569,$G$556:$G568,0)),INDEX(AQ570:AQ$618,MATCH($D569,$G570:$G$618,0)))","v":0},{"$f":"IF($I569>$D569,INDEX(AR$556:AR568,MATCH($D569,$G$556:$G568,0)),INDEX(AR570:AR$618,MATCH($D569,$G570:$G$618,0)))","v":4},{"$f":"IF($I569>$D569,INDEX(AS$556:AS568,MATCH($D569,$G$556:$G568,0)),INDEX(AS570:AS$618,MATCH($D569,$G570:$G$618,0)))","v":35000},null,null,{"$f":"IF($I569>$D569,INDEX(AV$556:AV568,MATCH($D569,$G$556:$G568,0)),INDEX(AV570:AV$618,MATCH($D569,$G570:$G$618,0)))","v":1}]
[null,null,4.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I570)),ABS($F$556:$F$619-I570),0))","v":2},0,0,0,4,4,{"$f":"IF($I570>$D570,INDEX(K$556:K569,MATCH($D570,$G$556:$G569,0)),INDEX(K571:K$618,MATCH($D570,$G571:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I570>$D570,INDEX(L$556:L569,MATCH($D570,$G$556:$G569,0)),INDEX(L571:L$618,MATCH($D570,$G571:$G$618,0)))","v":"TESLA"},{"$f":"IF($I570>$D570,INDEX(M$556:M569,MATCH($D570,$G$556:$G569,0)),INDEX(M571:M$618,MATCH($D570,$G571:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I570>$D570,INDEX(N$556:N569,MATCH($D570,$G$556:$G569,0)),INDEX(N571:N$618,MATCH($D570,$G571:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I570>$D570,INDEX(O$556:O569,MATCH($D570,$G$556:$G569,0)),INDEX(O571:O$618,MATCH($D570,$G571:$G$618,0)))","v":"2019"},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I570,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":4.2476807777526027},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I570,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15062.697793448944},{"$f":"IF($I570>$D570,INDEX(V$556:V569,MATCH($D570,$G$556:$G569,0)),INDEX(V571:V$618,MATCH($D570,$G571:$G$618,0)))","v":264470},{"$f":"IF($I570>$D570,INDEX(W$556:W569,MATCH($D570,$G$556:$G569,0)),INDEX(W571:W$618,MATCH($D570,$G571:$G$618,0)))","v":16.2},{"$f":"IF($I570>$D570,INDEX(X$556:X569,MATCH($D570,$G$556:$G569,0)),INDEX(X571:X$618,MATCH($D570,$G571:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I570>$D570,INDEX(Y$556:Y569,MATCH($D570,$G$556:$G569,0)),INDEX(Y571:Y$618,MATCH($D570,$G571:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I570>$D570,INDEX(Z$556:Z569,MATCH($D570,$G$556:$G569,0)),INDEX(Z571:Z$618,MATCH($D570,$G571:$G$618,0)))","v":17350},null,{"$f":"IF($I570>$D570,INDEX(AB$556:AB569,MATCH($D570,$G$556:$G569,0)),INDEX(AB571:AB$618,MATCH($D570,$G571:$G$618,0)))","v":0},null,{"$f":"IF($I570>$D570,INDEX(AD$556:AD569,MATCH($D570,$G$556:$G569,0)),INDEX(AD571:AD$618,MATCH($D570,$G571:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I570>$D570,INDEX(AG$556:AG569,MATCH($D570,$G$556:$G569,0)),INDEX(AG571:AG$618,MATCH($D570,$G571:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P570+ROUND(W570/2,0),Brændstofpriser!$B$7:$B$65,0))*AD570/W570*0","v":0},null,null,null,null,null,{"$f":"IF($I570>$D570,INDEX(AN$556:AN569,MATCH($D570,$G$556:$G569,0)),INDEX(AN571:AN$618,MATCH($D570,$G571:$G$618,0)))","v":0.03},null,{"$f":"IF($I570>$D570,INDEX(AP$556:AP569,MATCH($D570,$G$556:$G569,0)),INDEX(AP571:AP$618,MATCH($D570,$G571:$G$618,0)))","v":1036},{"$f":"IF($I570>$D570,INDEX(AQ$556:AQ569,MATCH($D570,$G$556:$G569,0)),INDEX(AQ571:AQ$618,MATCH($D570,$G571:$G$618,0)))","v":0},{"$f":"IF($I570>$D570,INDEX(AR$556:AR569,MATCH($D570,$G$556:$G569,0)),INDEX(AR571:AR$618,MATCH($D570,$G571:$G$618,0)))","v":4},{"$f":"IF($I570>$D570,INDEX(AS$556:AS569,MATCH($D570,$G$556:$G569,0)),INDEX(AS571:AS$618,MATCH($D570,$G571:$G$618,0)))","v":35000},null,null,{"$f":"IF($I570>$D570,INDEX(AV$556:AV569,MATCH($D570,$G$556:$G569,0)),INDEX(AV571:AV$618,MATCH($D570,$G571:$G$618,0)))","v":1}]
[null,null,5.0999999999999996,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I571)),ABS($F$556:$F$619-I571),0))","v":2},0,0,0,5,5,{"$f":"IF($I571>$D571,INDEX(K$556:K570,MATCH($D571,$G$556:$G570,0)),INDEX(K572:K$618,MATCH($D571,$G572:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I571>$D571,INDEX(L$556:L570,MATCH($D571,$G$556:$G570,0)),INDEX(L572:L$618,MATCH($D571,$G572:$G$618,0)))","v":"TESLA"},{"$f":"IF($I571>$D571,INDEX(M$556:M570,MATCH($D571,$G$556:$G570,0)),INDEX(M572:M$618,MATCH($D571,$G572:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I571>$D571,INDEX(N$556:N570,MATCH($D571,$G$556:$G570,0)),INDEX(N572:N$618,MATCH($D571,$G572:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I571>$D571,INDEX(O$556:O570,MATCH($D571,$G$556:$G570,0)),INDEX(O572:O$618,MATCH($D571,$G572:$G$618,0)))","v":"2019"},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I571,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":4.0583031580228468},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I571,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14650.913927880314},{"$f":"IF($I571>$D571,INDEX(V$556:V570,MATCH($D571,$G$556:$G570,0)),INDEX(V572:V$618,MATCH($D571,$G572:$G$618,0)))","v":264470},{"$f":"IF($I571>$D571,INDEX(W$556:W570,MATCH($D571,$G$556:$G570,0)),INDEX(W572:W$618,MATCH($D571,$G572:$G$618,0)))","v":16.2},{"$f":"IF($I571>$D571,INDEX(X$556:X570,MATCH($D571,$G$556:$G570,0)),INDEX(X572:X$618,MATCH($D571,$G572:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I571>$D571,INDEX(Y$556:Y570,MATCH($D571,$G$556:$G570,0)),INDEX(Y572:Y$618,MATCH($D571,$G572:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I571>$D571,INDEX(Z$556:Z570,MATCH($D571,$G$556:$G570,0)),INDEX(Z572:Z$618,MATCH($D571,$G572:$G$618,0)))","v":17350},null,{"$f":"IF($I571>$D571,INDEX(AB$556:AB570,MATCH($D571,$G$556:$G570,0)),INDEX(AB572:AB$618,MATCH($D571,$G572:$G$618,0)))","v":0.21},null,{"$f":"IF($I571>$D571,INDEX(AD$556:AD570,MATCH($D571,$G$556:$G570,0)),INDEX(AD572:AD$618,MATCH($D571,$G572:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I571>$D571,INDEX(AG$556:AG570,MATCH($D571,$G$556:$G570,0)),INDEX(AG572:AG$618,MATCH($D571,$G572:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P571+ROUND(W571/2,0),Brændstofpriser!$B$7:$B$65,0))*AD571/W571*0","v":0},null,null,null,null,null,{"$f":"IF($I571>$D571,INDEX(AN$556:AN570,MATCH($D571,$G$556:$G570,0)),INDEX(AN572:AN$618,MATCH($D571,$G572:$G$618,0)))","v":0.03},null,{"$f":"IF($I571>$D571,INDEX(AP$556:AP570,MATCH($D571,$G$556:$G570,0)),INDEX(AP572:AP$618,MATCH($D571,$G572:$G$618,0)))","v":1036},{"$f":"IF($I571>$D571,INDEX(AQ$556:AQ570,MATCH($D571,$G$556:$G570,0)),INDEX(AQ572:AQ$618,MATCH($D571,$G572:$G$618,0)))","v":0},{"$f":"IF($I571>$D571,INDEX(AR$556:AR570,MATCH($D571,$G$556:$G570,0)),INDEX(AR572:AR$618,MATCH($D571,$G572:$G$618,0)))","v":4},{"$f":"IF($I571>$D571,INDEX(AS$556:AS570,MATCH($D571,$G$556:$G570,0)),INDEX(AS572:AS$618,MATCH($D571,$G572:$G$618,0)))","v":35000},null,null,{"$f":"IF($I571>$D571,INDEX(AV$556:AV570,MATCH($D571,$G$556:$G570,0)),INDEX(AV572:AV$618,MATCH($D571,$G572:$G$618,0)))","v":1}]
[null,null,5.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I572)),ABS($F$556:$F$619-I572),0))","v":2},0,0,0,5,5,{"$f":"IF($I572>$D572,INDEX(K$556:K571,MATCH($D572,$G$556:$G571,0)),INDEX(K573:K$618,MATCH($D572,$G573:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I572>$D572,INDEX(L$556:L571,MATCH($D572,$G$556:$G571,0)),INDEX(L573:L$618,MATCH($D572,$G573:$G$618,0)))","v":"TESLA"},{"$f":"IF($I572>$D572,INDEX(M$556:M571,MATCH($D572,$G$556:$G571,0)),INDEX(M573:M$618,MATCH($D572,$G573:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I572>$D572,INDEX(N$556:N571,MATCH($D572,$G$556:$G571,0)),INDEX(N573:N$618,MATCH($D572,$G573:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I572>$D572,INDEX(O$556:O571,MATCH($D572,$G$556:$G571,0)),INDEX(O573:O$618,MATCH($D572,$G573:$G$618,0)))","v":"2019"},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I572,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":4.0583031580228468},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I572,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14650.913927880314},{"$f":"IF($I572>$D572,INDEX(V$556:V571,MATCH($D572,$G$556:$G571,0)),INDEX(V573:V$618,MATCH($D572,$G573:$G$618,0)))","v":264470},{"$f":"IF($I572>$D572,INDEX(W$556:W571,MATCH($D572,$G$556:$G571,0)),INDEX(W573:W$618,MATCH($D572,$G573:$G$618,0)))","v":16.2},{"$f":"IF($I572>$D572,INDEX(X$556:X571,MATCH($D572,$G$556:$G571,0)),INDEX(X573:X$618,MATCH($D572,$G573:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I572>$D572,INDEX(Y$556:Y571,MATCH($D572,$G$556:$G571,0)),INDEX(Y573:Y$618,MATCH($D572,$G573:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I572>$D572,INDEX(Z$556:Z571,MATCH($D572,$G$556:$G571,0)),INDEX(Z573:Z$618,MATCH($D572,$G573:$G$618,0)))","v":17350},null,{"$f":"IF($I572>$D572,INDEX(AB$556:AB571,MATCH($D572,$G$556:$G571,0)),INDEX(AB573:AB$618,MATCH($D572,$G573:$G$618,0)))","v":0},null,{"$f":"IF($I572>$D572,INDEX(AD$556:AD571,MATCH($D572,$G$556:$G571,0)),INDEX(AD573:AD$618,MATCH($D572,$G573:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I572>$D572,INDEX(AG$556:AG571,MATCH($D572,$G$556:$G571,0)),INDEX(AG573:AG$618,MATCH($D572,$G573:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P572+ROUND(W572/2,0),Brændstofpriser!$B$7:$B$65,0))*AD572/W572*0","v":0},null,null,null,null,null,{"$f":"IF($I572>$D572,INDEX(AN$556:AN571,MATCH($D572,$G$556:$G571,0)),INDEX(AN573:AN$618,MATCH($D572,$G573:$G$618,0)))","v":0.03},null,{"$f":"IF($I572>$D572,INDEX(AP$556:AP571,MATCH($D572,$G$556:$G571,0)),INDEX(AP573:AP$618,MATCH($D572,$G573:$G$618,0)))","v":1036},{"$f":"IF($I572>$D572,INDEX(AQ$556:AQ571,MATCH($D572,$G$556:$G571,0)),INDEX(AQ573:AQ$618,MATCH($D572,$G573:$G$618,0)))","v":0},{"$f":"IF($I572>$D572,INDEX(AR$556:AR571,MATCH($D572,$G$556:$G571,0)),INDEX(AR573:AR$618,MATCH($D572,$G573:$G$618,0)))","v":4},{"$f":"IF($I572>$D572,INDEX(AS$556:AS571,MATCH($D572,$G$556:$G571,0)),INDEX(AS573:AS$618,MATCH($D572,$G573:$G$618,0)))","v":35000},null,null,{"$f":"IF($I572>$D572,INDEX(AV$556:AV571,MATCH($D572,$G$556:$G571,0)),INDEX(AV573:AV$618,MATCH($D572,$G573:$G$618,0)))","v":1}]
[null,null,5.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I573)),ABS($F$556:$F$619-I573),0))","v":2},0,0,0,5,5,{"$f":"IF($I573>$D573,INDEX(K$556:K572,MATCH($D573,$G$556:$G572,0)),INDEX(K574:K$618,MATCH($D573,$G574:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I573>$D573,INDEX(L$556:L572,MATCH($D573,$G$556:$G572,0)),INDEX(L574:L$618,MATCH($D573,$G574:$G$618,0)))","v":"TESLA"},{"$f":"IF($I573>$D573,INDEX(M$556:M572,MATCH($D573,$G$556:$G572,0)),INDEX(M574:M$618,MATCH($D573,$G574:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I573>$D573,INDEX(N$556:N572,MATCH($D573,$G$556:$G572,0)),INDEX(N574:N$618,MATCH($D573,$G574:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I573>$D573,INDEX(O$556:O572,MATCH($D573,$G$556:$G572,0)),INDEX(O574:O$618,MATCH($D573,$G574:$G$618,0)))","v":"2019"},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I573,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":4.0583031580228468},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I573,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14650.913927880314},{"$f":"IF($I573>$D573,INDEX(V$556:V572,MATCH($D573,$G$556:$G572,0)),INDEX(V574:V$618,MATCH($D573,$G574:$G$618,0)))","v":264470},{"$f":"IF($I573>$D573,INDEX(W$556:W572,MATCH($D573,$G$556:$G572,0)),INDEX(W574:W$618,MATCH($D573,$G574:$G$618,0)))","v":16.2},{"$f":"IF($I573>$D573,INDEX(X$556:X572,MATCH($D573,$G$556:$G572,0)),INDEX(X574:X$618,MATCH($D573,$G574:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I573>$D573,INDEX(Y$556:Y572,MATCH($D573,$G$556:$G572,0)),INDEX(Y574:Y$618,MATCH($D573,$G574:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I573>$D573,INDEX(Z$556:Z572,MATCH($D573,$G$556:$G572,0)),INDEX(Z574:Z$618,MATCH($D573,$G574:$G$618,0)))","v":17350},null,{"$f":"IF($I573>$D573,INDEX(AB$556:AB572,MATCH($D573,$G$556:$G572,0)),INDEX(AB574:AB$618,MATCH($D573,$G574:$G$618,0)))","v":0},null,{"$f":"IF($I573>$D573,INDEX(AD$556:AD572,MATCH($D573,$G$556:$G572,0)),INDEX(AD574:AD$618,MATCH($D573,$G574:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I573>$D573,INDEX(AG$556:AG572,MATCH($D573,$G$556:$G572,0)),INDEX(AG574:AG$618,MATCH($D573,$G574:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P573+ROUND(W573/2,0),Brændstofpriser!$B$7:$B$65,0))*AD573/W573*0","v":0},null,null,null,null,null,{"$f":"IF($I573>$D573,INDEX(AN$556:AN572,MATCH($D573,$G$556:$G572,0)),INDEX(AN574:AN$618,MATCH($D573,$G574:$G$618,0)))","v":0.03},null,{"$f":"IF($I573>$D573,INDEX(AP$556:AP572,MATCH($D573,$G$556:$G572,0)),INDEX(AP574:AP$618,MATCH($D573,$G574:$G$618,0)))","v":1036},{"$f":"IF($I573>$D573,INDEX(AQ$556:AQ572,MATCH($D573,$G$556:$G572,0)),INDEX(AQ574:AQ$618,MATCH($D573,$G574:$G$618,0)))","v":0},{"$f":"IF($I573>$D573,INDEX(AR$556:AR572,MATCH($D573,$G$556:$G572,0)),INDEX(AR574:AR$618,MATCH($D573,$G574:$G$618,0)))","v":4},{"$f":"IF($I573>$D573,INDEX(AS$556:AS572,MATCH($D573,$G$556:$G572,0)),INDEX(AS574:AS$618,MATCH($D573,$G574:$G$618,0)))","v":35000},null,null,{"$f":"IF($I573>$D573,INDEX(AV$556:AV572,MATCH($D573,$G$556:$G572,0)),INDEX(AV574:AV$618,MATCH($D573,$G574:$G$618,0)))","v":1}]
[null,null,6.1,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I574)),ABS($F$556:$F$619-I574),0))","v":2},0,0,0,6,6,{"$f":"IF($I574>$D574,INDEX(K$556:K573,MATCH($D574,$G$556:$G573,0)),INDEX(K575:K$618,MATCH($D574,$G575:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I574>$D574,INDEX(L$556:L573,MATCH($D574,$G$556:$G573,0)),INDEX(L575:L$618,MATCH($D574,$G575:$G$618,0)))","v":"TESLA"},{"$f":"IF($I574>$D574,INDEX(M$556:M573,MATCH($D574,$G$556:$G573,0)),INDEX(M575:M$618,MATCH($D574,$G575:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I574>$D574,INDEX(N$556:N573,MATCH($D574,$G$556:$G573,0)),INDEX(N575:N$618,MATCH($D574,$G575:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I574>$D574,INDEX(O$556:O573,MATCH($D574,$G$556:$G573,0)),INDEX(O575:O$618,MATCH($D574,$G575:$G$618,0)))","v":"2019"},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I574,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":41.741855649066295},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I574,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14304.953957870559},{"$f":"IF($I574>$D574,INDEX(V$556:V573,MATCH($D574,$G$556:$G573,0)),INDEX(V575:V$618,MATCH($D574,$G575:$G$618,0)))","v":264470},{"$f":"IF($I574>$D574,INDEX(W$556:W573,MATCH($D574,$G$556:$G573,0)),INDEX(W575:W$618,MATCH($D574,$G575:$G$618,0)))","v":16.2},{"$f":"IF($I574>$D574,INDEX(X$556:X573,MATCH($D574,$G$556:$G573,0)),INDEX(X575:X$618,MATCH($D574,$G575:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I574>$D574,INDEX(Y$556:Y573,MATCH($D574,$G$556:$G573,0)),INDEX(Y575:Y$618,MATCH($D574,$G575:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I574>$D574,INDEX(Z$556:Z573,MATCH($D574,$G$556:$G573,0)),INDEX(Z575:Z$618,MATCH($D574,$G575:$G$618,0)))","v":17350},null,{"$f":"IF($I574>$D574,INDEX(AB$556:AB573,MATCH($D574,$G$556:$G573,0)),INDEX(AB575:AB$618,MATCH($D574,$G575:$G$618,0)))","v":0.21},null,{"$f":"IF($I574>$D574,INDEX(AD$556:AD573,MATCH($D574,$G$556:$G573,0)),INDEX(AD575:AD$618,MATCH($D574,$G575:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I574>$D574,INDEX(AG$556:AG573,MATCH($D574,$G$556:$G573,0)),INDEX(AG575:AG$618,MATCH($D574,$G575:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P574+ROUND(W574/2,0),Brændstofpriser!$B$7:$B$65,0))*AD574/W574*0","v":0},null,null,null,null,null,{"$f":"IF($I574>$D574,INDEX(AN$556:AN573,MATCH($D574,$G$556:$G573,0)),INDEX(AN575:AN$618,MATCH($D574,$G575:$G$618,0)))","v":0.03},null,{"$f":"IF($I574>$D574,INDEX(AP$556:AP573,MATCH($D574,$G$556:$G573,0)),INDEX(AP575:AP$618,MATCH($D574,$G575:$G$618,0)))","v":1036},{"$f":"IF($I574>$D574,INDEX(AQ$556:AQ573,MATCH($D574,$G$556:$G573,0)),INDEX(AQ575:AQ$618,MATCH($D574,$G575:$G$618,0)))","v":0},{"$f":"IF($I574>$D574,INDEX(AR$556:AR573,MATCH($D574,$G$556:$G573,0)),INDEX(AR575:AR$618,MATCH($D574,$G575:$G$618,0)))","v":4},{"$f":"IF($I574>$D574,INDEX(AS$556:AS573,MATCH($D574,$G$556:$G573,0)),INDEX(AS575:AS$618,MATCH($D574,$G575:$G$618,0)))","v":35000},null,null,{"$f":"IF($I574>$D574,INDEX(AV$556:AV573,MATCH($D574,$G$556:$G573,0)),INDEX(AV575:AV$618,MATCH($D574,$G575:$G$618,0)))","v":1}]
[null,null,6.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I575)),ABS($F$556:$F$619-I575),0))","v":2},0,0,0,6,6,{"$f":"IF($I575>$D575,INDEX(K$556:K574,MATCH($D575,$G$556:$G574,0)),INDEX(K576:K$618,MATCH($D575,$G576:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I575>$D575,INDEX(L$556:L574,MATCH($D575,$G$556:$G574,0)),INDEX(L576:L$618,MATCH($D575,$G576:$G$618,0)))","v":"TESLA"},{"$f":"IF($I575>$D575,INDEX(M$556:M574,MATCH($D575,$G$556:$G574,0)),INDEX(M576:M$618,MATCH($D575,$G576:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I575>$D575,INDEX(N$556:N574,MATCH($D575,$G$556:$G574,0)),INDEX(N576:N$618,MATCH($D575,$G576:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I575>$D575,INDEX(O$556:O574,MATCH($D575,$G$556:$G574,0)),INDEX(O576:O$618,MATCH($D575,$G576:$G$618,0)))","v":"2019"},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I575,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":41.741855649066295},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I575,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14304.953957870559},{"$f":"IF($I575>$D575,INDEX(V$556:V574,MATCH($D575,$G$556:$G574,0)),INDEX(V576:V$618,MATCH($D575,$G576:$G$618,0)))","v":264470},{"$f":"IF($I575>$D575,INDEX(W$556:W574,MATCH($D575,$G$556:$G574,0)),INDEX(W576:W$618,MATCH($D575,$G576:$G$618,0)))","v":16.2},{"$f":"IF($I575>$D575,INDEX(X$556:X574,MATCH($D575,$G$556:$G574,0)),INDEX(X576:X$618,MATCH($D575,$G576:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I575>$D575,INDEX(Y$556:Y574,MATCH($D575,$G$556:$G574,0)),INDEX(Y576:Y$618,MATCH($D575,$G576:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I575>$D575,INDEX(Z$556:Z574,MATCH($D575,$G$556:$G574,0)),INDEX(Z576:Z$618,MATCH($D575,$G576:$G$618,0)))","v":17350},null,{"$f":"IF($I575>$D575,INDEX(AB$556:AB574,MATCH($D575,$G$556:$G574,0)),INDEX(AB576:AB$618,MATCH($D575,$G576:$G$618,0)))","v":0},null,{"$f":"IF($I575>$D575,INDEX(AD$556:AD574,MATCH($D575,$G$556:$G574,0)),INDEX(AD576:AD$618,MATCH($D575,$G576:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I575>$D575,INDEX(AG$556:AG574,MATCH($D575,$G$556:$G574,0)),INDEX(AG576:AG$618,MATCH($D575,$G576:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P575+ROUND(W575/2,0),Brændstofpriser!$B$7:$B$65,0))*AD575/W575*0","v":0},null,null,null,null,null,{"$f":"IF($I575>$D575,INDEX(AN$556:AN574,MATCH($D575,$G$556:$G574,0)),INDEX(AN576:AN$618,MATCH($D575,$G576:$G$618,0)))","v":0.03},null,{"$f":"IF($I575>$D575,INDEX(AP$556:AP574,MATCH($D575,$G$556:$G574,0)),INDEX(AP576:AP$618,MATCH($D575,$G576:$G$618,0)))","v":1036},{"$f":"IF($I575>$D575,INDEX(AQ$556:AQ574,MATCH($D575,$G$556:$G574,0)),INDEX(AQ576:AQ$618,MATCH($D575,$G576:$G$618,0)))","v":0},{"$f":"IF($I575>$D575,INDEX(AR$556:AR574,MATCH($D575,$G$556:$G574,0)),INDEX(AR576:AR$618,MATCH($D575,$G576:$G$618,0)))","v":4},{"$f":"IF($I575>$D575,INDEX(AS$556:AS574,MATCH($D575,$G$556:$G574,0)),INDEX(AS576:AS$618,MATCH($D575,$G576:$G$618,0)))","v":35000},null,null,{"$f":"IF($I575>$D575,INDEX(AV$556:AV574,MATCH($D575,$G$556:$G574,0)),INDEX(AV576:AV$618,MATCH($D575,$G576:$G$618,0)))","v":1}]
[null,null,6.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I576)),ABS($F$556:$F$619-I576),0))","v":2},0,0,0,6,6,{"$f":"IF($I576>$D576,INDEX(K$556:K575,MATCH($D576,$G$556:$G575,0)),INDEX(K577:K$618,MATCH($D576,$G577:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I576>$D576,INDEX(L$556:L575,MATCH($D576,$G$556:$G575,0)),INDEX(L577:L$618,MATCH($D576,$G577:$G$618,0)))","v":"TESLA"},{"$f":"IF($I576>$D576,INDEX(M$556:M575,MATCH($D576,$G$556:$G575,0)),INDEX(M577:M$618,MATCH($D576,$G577:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I576>$D576,INDEX(N$556:N575,MATCH($D576,$G$556:$G575,0)),INDEX(N577:N$618,MATCH($D576,$G577:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I576>$D576,INDEX(O$556:O575,MATCH($D576,$G$556:$G575,0)),INDEX(O577:O$618,MATCH($D576,$G577:$G$618,0)))","v":"2019"},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I576,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":41.741855649066295},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I576,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":14304.953957870559},{"$f":"IF($I576>$D576,INDEX(V$556:V575,MATCH($D576,$G$556:$G575,0)),INDEX(V577:V$618,MATCH($D576,$G577:$G$618,0)))","v":264470},{"$f":"IF($I576>$D576,INDEX(W$556:W575,MATCH($D576,$G$556:$G575,0)),INDEX(W577:W$618,MATCH($D576,$G577:$G$618,0)))","v":16.2},{"$f":"IF($I576>$D576,INDEX(X$556:X575,MATCH($D576,$G$556:$G575,0)),INDEX(X577:X$618,MATCH($D576,$G577:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I576>$D576,INDEX(Y$556:Y575,MATCH($D576,$G$556:$G575,0)),INDEX(Y577:Y$618,MATCH($D576,$G577:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I576>$D576,INDEX(Z$556:Z575,MATCH($D576,$G$556:$G575,0)),INDEX(Z577:Z$618,MATCH($D576,$G577:$G$618,0)))","v":17350},null,{"$f":"IF($I576>$D576,INDEX(AB$556:AB575,MATCH($D576,$G$556:$G575,0)),INDEX(AB577:AB$618,MATCH($D576,$G577:$G$618,0)))","v":0},null,{"$f":"IF($I576>$D576,INDEX(AD$556:AD575,MATCH($D576,$G$556:$G575,0)),INDEX(AD577:AD$618,MATCH($D576,$G577:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I576>$D576,INDEX(AG$556:AG575,MATCH($D576,$G$556:$G575,0)),INDEX(AG577:AG$618,MATCH($D576,$G577:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P576+ROUND(W576/2,0),Brændstofpriser!$B$7:$B$65,0))*AD576/W576*0","v":0},null,null,null,null,null,{"$f":"IF($I576>$D576,INDEX(AN$556:AN575,MATCH($D576,$G$556:$G575,0)),INDEX(AN577:AN$618,MATCH($D576,$G577:$G$618,0)))","v":0.03},null,{"$f":"IF($I576>$D576,INDEX(AP$556:AP575,MATCH($D576,$G$556:$G575,0)),INDEX(AP577:AP$618,MATCH($D576,$G577:$G$618,0)))","v":1036},{"$f":"IF($I576>$D576,INDEX(AQ$556:AQ575,MATCH($D576,$G$556:$G575,0)),INDEX(AQ577:AQ$618,MATCH($D576,$G577:$G$618,0)))","v":0},{"$f":"IF($I576>$D576,INDEX(AR$556:AR575,MATCH($D576,$G$556:$G575,0)),INDEX(AR577:AR$618,MATCH($D576,$G577:$G$618,0)))","v":4},{"$f":"IF($I576>$D576,INDEX(AS$556:AS575,MATCH($D576,$G$556:$G575,0)),INDEX(AS577:AS$618,MATCH($D576,$G577:$G$618,0)))","v":35000},null,null,{"$f":"IF($I576>$D576,INDEX(AV$556:AV575,MATCH($D576,$G$556:$G575,0)),INDEX(AV577:AV$618,MATCH($D576,$G577:$G$618,0)))","v":1}]
[null,null,7.1,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I577)),ABS($F$556:$F$619-I577),0))","v":2},0,0,0,7,7,{"$f":"IF($I577>$D577,INDEX(K$556:K576,MATCH($D577,$G$556:$G576,0)),INDEX(K578:K$618,MATCH($D577,$G578:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I577>$D577,INDEX(L$556:L576,MATCH($D577,$G$556:$G576,0)),INDEX(L578:L$618,MATCH($D577,$G578:$G$618,0)))","v":"TESLA"},{"$f":"IF($I577>$D577,INDEX(M$556:M576,MATCH($D577,$G$556:$G576,0)),INDEX(M578:M$618,MATCH($D577,$G578:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I577>$D577,INDEX(N$556:N576,MATCH($D577,$G$556:$G576,0)),INDEX(N578:N$618,MATCH($D577,$G578:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I577>$D577,INDEX(O$556:O576,MATCH($D577,$G$556:$G576,0)),INDEX(O578:O$618,MATCH($D577,$G578:$G$618,0)))","v":"2019"},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I577,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":9.3980132081820109},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I577,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13964.358407402691},{"$f":"IF($I577>$D577,INDEX(V$556:V576,MATCH($D577,$G$556:$G576,0)),INDEX(V578:V$618,MATCH($D577,$G578:$G$618,0)))","v":264470},{"$f":"IF($I577>$D577,INDEX(W$556:W576,MATCH($D577,$G$556:$G576,0)),INDEX(W578:W$618,MATCH($D577,$G578:$G$618,0)))","v":16.2},{"$f":"IF($I577>$D577,INDEX(X$556:X576,MATCH($D577,$G$556:$G576,0)),INDEX(X578:X$618,MATCH($D577,$G578:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I577>$D577,INDEX(Y$556:Y576,MATCH($D577,$G$556:$G576,0)),INDEX(Y578:Y$618,MATCH($D577,$G578:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I577>$D577,INDEX(Z$556:Z576,MATCH($D577,$G$556:$G576,0)),INDEX(Z578:Z$618,MATCH($D577,$G578:$G$618,0)))","v":17350},null,{"$f":"IF($I577>$D577,INDEX(AB$556:AB576,MATCH($D577,$G$556:$G576,0)),INDEX(AB578:AB$618,MATCH($D577,$G578:$G$618,0)))","v":0.21},null,{"$f":"IF($I577>$D577,INDEX(AD$556:AD576,MATCH($D577,$G$556:$G576,0)),INDEX(AD578:AD$618,MATCH($D577,$G578:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I577>$D577,INDEX(AG$556:AG576,MATCH($D577,$G$556:$G576,0)),INDEX(AG578:AG$618,MATCH($D577,$G578:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P577+ROUND(W577/2,0),Brændstofpriser!$B$7:$B$65,0))*AD577/W577*0","v":0},null,null,null,null,null,{"$f":"IF($I577>$D577,INDEX(AN$556:AN576,MATCH($D577,$G$556:$G576,0)),INDEX(AN578:AN$618,MATCH($D577,$G578:$G$618,0)))","v":0.03},null,{"$f":"IF($I577>$D577,INDEX(AP$556:AP576,MATCH($D577,$G$556:$G576,0)),INDEX(AP578:AP$618,MATCH($D577,$G578:$G$618,0)))","v":1036},{"$f":"IF($I577>$D577,INDEX(AQ$556:AQ576,MATCH($D577,$G$556:$G576,0)),INDEX(AQ578:AQ$618,MATCH($D577,$G578:$G$618,0)))","v":0},{"$f":"IF($I577>$D577,INDEX(AR$556:AR576,MATCH($D577,$G$556:$G576,0)),INDEX(AR578:AR$618,MATCH($D577,$G578:$G$618,0)))","v":4},{"$f":"IF($I577>$D577,INDEX(AS$556:AS576,MATCH($D577,$G$556:$G576,0)),INDEX(AS578:AS$618,MATCH($D577,$G578:$G$618,0)))","v":35000},null,null,{"$f":"IF($I577>$D577,INDEX(AV$556:AV576,MATCH($D577,$G$556:$G576,0)),INDEX(AV578:AV$618,MATCH($D577,$G578:$G$618,0)))","v":1}]
[null,null,7.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I578)),ABS($F$556:$F$619-I578),0))","v":2},0,0,0,7,7,{"$f":"IF($I578>$D578,INDEX(K$556:K577,MATCH($D578,$G$556:$G577,0)),INDEX(K579:K$618,MATCH($D578,$G579:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I578>$D578,INDEX(L$556:L577,MATCH($D578,$G$556:$G577,0)),INDEX(L579:L$618,MATCH($D578,$G579:$G$618,0)))","v":"TESLA"},{"$f":"IF($I578>$D578,INDEX(M$556:M577,MATCH($D578,$G$556:$G577,0)),INDEX(M579:M$618,MATCH($D578,$G579:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I578>$D578,INDEX(N$556:N577,MATCH($D578,$G$556:$G577,0)),INDEX(N579:N$618,MATCH($D578,$G579:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I578>$D578,INDEX(O$556:O577,MATCH($D578,$G$556:$G577,0)),INDEX(O579:O$618,MATCH($D578,$G579:$G$618,0)))","v":"2019"},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I578,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":9.3980132081820109},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I578,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13964.358407402691},{"$f":"IF($I578>$D578,INDEX(V$556:V577,MATCH($D578,$G$556:$G577,0)),INDEX(V579:V$618,MATCH($D578,$G579:$G$618,0)))","v":264470},{"$f":"IF($I578>$D578,INDEX(W$556:W577,MATCH($D578,$G$556:$G577,0)),INDEX(W579:W$618,MATCH($D578,$G579:$G$618,0)))","v":16.2},{"$f":"IF($I578>$D578,INDEX(X$556:X577,MATCH($D578,$G$556:$G577,0)),INDEX(X579:X$618,MATCH($D578,$G579:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I578>$D578,INDEX(Y$556:Y577,MATCH($D578,$G$556:$G577,0)),INDEX(Y579:Y$618,MATCH($D578,$G579:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I578>$D578,INDEX(Z$556:Z577,MATCH($D578,$G$556:$G577,0)),INDEX(Z579:Z$618,MATCH($D578,$G579:$G$618,0)))","v":17350},null,{"$f":"IF($I578>$D578,INDEX(AB$556:AB577,MATCH($D578,$G$556:$G577,0)),INDEX(AB579:AB$618,MATCH($D578,$G579:$G$618,0)))","v":0},null,{"$f":"IF($I578>$D578,INDEX(AD$556:AD577,MATCH($D578,$G$556:$G577,0)),INDEX(AD579:AD$618,MATCH($D578,$G579:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I578>$D578,INDEX(AG$556:AG577,MATCH($D578,$G$556:$G577,0)),INDEX(AG579:AG$618,MATCH($D578,$G579:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P578+ROUND(W578/2,0),Brændstofpriser!$B$7:$B$65,0))*AD578/W578*0","v":0},null,null,null,null,null,{"$f":"IF($I578>$D578,INDEX(AN$556:AN577,MATCH($D578,$G$556:$G577,0)),INDEX(AN579:AN$618,MATCH($D578,$G579:$G$618,0)))","v":0.03},null,{"$f":"IF($I578>$D578,INDEX(AP$556:AP577,MATCH($D578,$G$556:$G577,0)),INDEX(AP579:AP$618,MATCH($D578,$G579:$G$618,0)))","v":1036},{"$f":"IF($I578>$D578,INDEX(AQ$556:AQ577,MATCH($D578,$G$556:$G577,0)),INDEX(AQ579:AQ$618,MATCH($D578,$G579:$G$618,0)))","v":0},{"$f":"IF($I578>$D578,INDEX(AR$556:AR577,MATCH($D578,$G$556:$G577,0)),INDEX(AR579:AR$618,MATCH($D578,$G579:$G$618,0)))","v":4},{"$f":"IF($I578>$D578,INDEX(AS$556:AS577,MATCH($D578,$G$556:$G577,0)),INDEX(AS579:AS$618,MATCH($D578,$G579:$G$618,0)))","v":35000},null,null,{"$f":"IF($I578>$D578,INDEX(AV$556:AV577,MATCH($D578,$G$556:$G577,0)),INDEX(AV579:AV$618,MATCH($D578,$G579:$G$618,0)))","v":1}]
[null,null,7.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I579)),ABS($F$556:$F$619-I579),0))","v":2},0,0,0,7,7,{"$f":"IF($I579>$D579,INDEX(K$556:K578,MATCH($D579,$G$556:$G578,0)),INDEX(K580:K$618,MATCH($D579,$G580:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I579>$D579,INDEX(L$556:L578,MATCH($D579,$G$556:$G578,0)),INDEX(L580:L$618,MATCH($D579,$G580:$G$618,0)))","v":"TESLA"},{"$f":"IF($I579>$D579,INDEX(M$556:M578,MATCH($D579,$G$556:$G578,0)),INDEX(M580:M$618,MATCH($D579,$G580:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I579>$D579,INDEX(N$556:N578,MATCH($D579,$G$556:$G578,0)),INDEX(N580:N$618,MATCH($D579,$G580:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I579>$D579,INDEX(O$556:O578,MATCH($D579,$G$556:$G578,0)),INDEX(O580:O$618,MATCH($D579,$G580:$G$618,0)))","v":"2019"},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I579,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":9.3980132081820109},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I579,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13964.358407402691},{"$f":"IF($I579>$D579,INDEX(V$556:V578,MATCH($D579,$G$556:$G578,0)),INDEX(V580:V$618,MATCH($D579,$G580:$G$618,0)))","v":264470},{"$f":"IF($I579>$D579,INDEX(W$556:W578,MATCH($D579,$G$556:$G578,0)),INDEX(W580:W$618,MATCH($D579,$G580:$G$618,0)))","v":16.2},{"$f":"IF($I579>$D579,INDEX(X$556:X578,MATCH($D579,$G$556:$G578,0)),INDEX(X580:X$618,MATCH($D579,$G580:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I579>$D579,INDEX(Y$556:Y578,MATCH($D579,$G$556:$G578,0)),INDEX(Y580:Y$618,MATCH($D579,$G580:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I579>$D579,INDEX(Z$556:Z578,MATCH($D579,$G$556:$G578,0)),INDEX(Z580:Z$618,MATCH($D579,$G580:$G$618,0)))","v":17350},null,{"$f":"IF($I579>$D579,INDEX(AB$556:AB578,MATCH($D579,$G$556:$G578,0)),INDEX(AB580:AB$618,MATCH($D579,$G580:$G$618,0)))","v":0},null,{"$f":"IF($I579>$D579,INDEX(AD$556:AD578,MATCH($D579,$G$556:$G578,0)),INDEX(AD580:AD$618,MATCH($D579,$G580:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I579>$D579,INDEX(AG$556:AG578,MATCH($D579,$G$556:$G578,0)),INDEX(AG580:AG$618,MATCH($D579,$G580:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P579+ROUND(W579/2,0),Brændstofpriser!$B$7:$B$65,0))*AD579/W579*0","v":0},null,null,null,null,null,{"$f":"IF($I579>$D579,INDEX(AN$556:AN578,MATCH($D579,$G$556:$G578,0)),INDEX(AN580:AN$618,MATCH($D579,$G580:$G$618,0)))","v":0.03},null,{"$f":"IF($I579>$D579,INDEX(AP$556:AP578,MATCH($D579,$G$556:$G578,0)),INDEX(AP580:AP$618,MATCH($D579,$G580:$G$618,0)))","v":1036},{"$f":"IF($I579>$D579,INDEX(AQ$556:AQ578,MATCH($D579,$G$556:$G578,0)),INDEX(AQ580:AQ$618,MATCH($D579,$G580:$G$618,0)))","v":0},{"$f":"IF($I579>$D579,INDEX(AR$556:AR578,MATCH($D579,$G$556:$G578,0)),INDEX(AR580:AR$618,MATCH($D579,$G580:$G$618,0)))","v":4},{"$f":"IF($I579>$D579,INDEX(AS$556:AS578,MATCH($D579,$G$556:$G578,0)),INDEX(AS580:AS$618,MATCH($D579,$G580:$G$618,0)))","v":35000},null,null,{"$f":"IF($I579>$D579,INDEX(AV$556:AV578,MATCH($D579,$G$556:$G578,0)),INDEX(AV580:AV$618,MATCH($D579,$G580:$G$618,0)))","v":1}]
[null,null,8.1,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I580)),ABS($F$556:$F$619-I580),0))","v":2},0,0,0,8,8,{"$f":"IF($I580>$D580,INDEX(K$556:K579,MATCH($D580,$G$556:$G579,0)),INDEX(K581:K$618,MATCH($D580,$G581:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I580>$D580,INDEX(L$556:L579,MATCH($D580,$G$556:$G579,0)),INDEX(L581:L$618,MATCH($D580,$G581:$G$618,0)))","v":"TESLA"},{"$f":"IF($I580>$D580,INDEX(M$556:M579,MATCH($D580,$G$556:$G579,0)),INDEX(M581:M$618,MATCH($D580,$G581:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I580>$D580,INDEX(N$556:N579,MATCH($D580,$G$556:$G579,0)),INDEX(N581:N$618,MATCH($D580,$G581:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I580>$D580,INDEX(O$556:O579,MATCH($D580,$G$556:$G579,0)),INDEX(O581:O$618,MATCH($D580,$G581:$G$618,0)))","v":"2019"},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I580,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.0720937147106748},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I580,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13632.195491517597},{"$f":"IF($I580>$D580,INDEX(V$556:V579,MATCH($D580,$G$556:$G579,0)),INDEX(V581:V$618,MATCH($D580,$G581:$G$618,0)))","v":264470},{"$f":"IF($I580>$D580,INDEX(W$556:W579,MATCH($D580,$G$556:$G579,0)),INDEX(W581:W$618,MATCH($D580,$G581:$G$618,0)))","v":16.2},{"$f":"IF($I580>$D580,INDEX(X$556:X579,MATCH($D580,$G$556:$G579,0)),INDEX(X581:X$618,MATCH($D580,$G581:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I580>$D580,INDEX(Y$556:Y579,MATCH($D580,$G$556:$G579,0)),INDEX(Y581:Y$618,MATCH($D580,$G581:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I580>$D580,INDEX(Z$556:Z579,MATCH($D580,$G$556:$G579,0)),INDEX(Z581:Z$618,MATCH($D580,$G581:$G$618,0)))","v":17350},null,{"$f":"IF($I580>$D580,INDEX(AB$556:AB579,MATCH($D580,$G$556:$G579,0)),INDEX(AB581:AB$618,MATCH($D580,$G581:$G$618,0)))","v":0.21},null,{"$f":"IF($I580>$D580,INDEX(AD$556:AD579,MATCH($D580,$G$556:$G579,0)),INDEX(AD581:AD$618,MATCH($D580,$G581:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I580>$D580,INDEX(AG$556:AG579,MATCH($D580,$G$556:$G579,0)),INDEX(AG581:AG$618,MATCH($D580,$G581:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P580+ROUND(W580/2,0),Brændstofpriser!$B$7:$B$65,0))*AD580/W580*0","v":0},null,null,null,null,null,{"$f":"IF($I580>$D580,INDEX(AN$556:AN579,MATCH($D580,$G$556:$G579,0)),INDEX(AN581:AN$618,MATCH($D580,$G581:$G$618,0)))","v":0.03},null,{"$f":"IF($I580>$D580,INDEX(AP$556:AP579,MATCH($D580,$G$556:$G579,0)),INDEX(AP581:AP$618,MATCH($D580,$G581:$G$618,0)))","v":1036},{"$f":"IF($I580>$D580,INDEX(AQ$556:AQ579,MATCH($D580,$G$556:$G579,0)),INDEX(AQ581:AQ$618,MATCH($D580,$G581:$G$618,0)))","v":0},{"$f":"IF($I580>$D580,INDEX(AR$556:AR579,MATCH($D580,$G$556:$G579,0)),INDEX(AR581:AR$618,MATCH($D580,$G581:$G$618,0)))","v":4},{"$f":"IF($I580>$D580,INDEX(AS$556:AS579,MATCH($D580,$G$556:$G579,0)),INDEX(AS581:AS$618,MATCH($D580,$G581:$G$618,0)))","v":35000},null,null,{"$f":"IF($I580>$D580,INDEX(AV$556:AV579,MATCH($D580,$G$556:$G579,0)),INDEX(AV581:AV$618,MATCH($D580,$G581:$G$618,0)))","v":1}]
[null,null,8.1999999999999993,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I581)),ABS($F$556:$F$619-I581),0))","v":2},0,0,0,8,8,{"$f":"IF($I581>$D581,INDEX(K$556:K580,MATCH($D581,$G$556:$G580,0)),INDEX(K582:K$618,MATCH($D581,$G582:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I581>$D581,INDEX(L$556:L580,MATCH($D581,$G$556:$G580,0)),INDEX(L582:L$618,MATCH($D581,$G582:$G$618,0)))","v":"TESLA"},{"$f":"IF($I581>$D581,INDEX(M$556:M580,MATCH($D581,$G$556:$G580,0)),INDEX(M582:M$618,MATCH($D581,$G582:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I581>$D581,INDEX(N$556:N580,MATCH($D581,$G$556:$G580,0)),INDEX(N582:N$618,MATCH($D581,$G582:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I581>$D581,INDEX(O$556:O580,MATCH($D581,$G$556:$G580,0)),INDEX(O582:O$618,MATCH($D581,$G582:$G$618,0)))","v":"2019"},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I581,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.0720937147106748},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I581,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13632.195491517597},{"$f":"IF($I581>$D581,INDEX(V$556:V580,MATCH($D581,$G$556:$G580,0)),INDEX(V582:V$618,MATCH($D581,$G582:$G$618,0)))","v":264470},{"$f":"IF($I581>$D581,INDEX(W$556:W580,MATCH($D581,$G$556:$G580,0)),INDEX(W582:W$618,MATCH($D581,$G582:$G$618,0)))","v":16.2},{"$f":"IF($I581>$D581,INDEX(X$556:X580,MATCH($D581,$G$556:$G580,0)),INDEX(X582:X$618,MATCH($D581,$G582:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I581>$D581,INDEX(Y$556:Y580,MATCH($D581,$G$556:$G580,0)),INDEX(Y582:Y$618,MATCH($D581,$G582:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I581>$D581,INDEX(Z$556:Z580,MATCH($D581,$G$556:$G580,0)),INDEX(Z582:Z$618,MATCH($D581,$G582:$G$618,0)))","v":17350},null,{"$f":"IF($I581>$D581,INDEX(AB$556:AB580,MATCH($D581,$G$556:$G580,0)),INDEX(AB582:AB$618,MATCH($D581,$G582:$G$618,0)))","v":0},null,{"$f":"IF($I581>$D581,INDEX(AD$556:AD580,MATCH($D581,$G$556:$G580,0)),INDEX(AD582:AD$618,MATCH($D581,$G582:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I581>$D581,INDEX(AG$556:AG580,MATCH($D581,$G$556:$G580,0)),INDEX(AG582:AG$618,MATCH($D581,$G582:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P581+ROUND(W581/2,0),Brændstofpriser!$B$7:$B$65,0))*AD581/W581*0","v":0},null,null,null,null,null,{"$f":"IF($I581>$D581,INDEX(AN$556:AN580,MATCH($D581,$G$556:$G580,0)),INDEX(AN582:AN$618,MATCH($D581,$G582:$G$618,0)))","v":0.03},null,{"$f":"IF($I581>$D581,INDEX(AP$556:AP580,MATCH($D581,$G$556:$G580,0)),INDEX(AP582:AP$618,MATCH($D581,$G582:$G$618,0)))","v":1036},{"$f":"IF($I581>$D581,INDEX(AQ$556:AQ580,MATCH($D581,$G$556:$G580,0)),INDEX(AQ582:AQ$618,MATCH($D581,$G582:$G$618,0)))","v":0},{"$f":"IF($I581>$D581,INDEX(AR$556:AR580,MATCH($D581,$G$556:$G580,0)),INDEX(AR582:AR$618,MATCH($D581,$G582:$G$618,0)))","v":4},{"$f":"IF($I581>$D581,INDEX(AS$556:AS580,MATCH($D581,$G$556:$G580,0)),INDEX(AS582:AS$618,MATCH($D581,$G582:$G$618,0)))","v":35000},null,null,{"$f":"IF($I581>$D581,INDEX(AV$556:AV580,MATCH($D581,$G$556:$G580,0)),INDEX(AV582:AV$618,MATCH($D581,$G582:$G$618,0)))","v":1}]
[null,null,8.3000000000000007,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I582)),ABS($F$556:$F$619-I582),0))","v":2},0,0,0,8,8,{"$f":"IF($I582>$D582,INDEX(K$556:K581,MATCH($D582,$G$556:$G581,0)),INDEX(K583:K$618,MATCH($D582,$G583:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I582>$D582,INDEX(L$556:L581,MATCH($D582,$G$556:$G581,0)),INDEX(L583:L$618,MATCH($D582,$G583:$G$618,0)))","v":"TESLA"},{"$f":"IF($I582>$D582,INDEX(M$556:M581,MATCH($D582,$G$556:$G581,0)),INDEX(M583:M$618,MATCH($D582,$G583:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I582>$D582,INDEX(N$556:N581,MATCH($D582,$G$556:$G581,0)),INDEX(N583:N$618,MATCH($D582,$G583:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I582>$D582,INDEX(O$556:O581,MATCH($D582,$G$556:$G581,0)),INDEX(O583:O$618,MATCH($D582,$G583:$G$618,0)))","v":"2019"},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I582,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.0720937147106748},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I582,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13632.195491517597},{"$f":"IF($I582>$D582,INDEX(V$556:V581,MATCH($D582,$G$556:$G581,0)),INDEX(V583:V$618,MATCH($D582,$G583:$G$618,0)))","v":264470},{"$f":"IF($I582>$D582,INDEX(W$556:W581,MATCH($D582,$G$556:$G581,0)),INDEX(W583:W$618,MATCH($D582,$G583:$G$618,0)))","v":16.2},{"$f":"IF($I582>$D582,INDEX(X$556:X581,MATCH($D582,$G$556:$G581,0)),INDEX(X583:X$618,MATCH($D582,$G583:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I582>$D582,INDEX(Y$556:Y581,MATCH($D582,$G$556:$G581,0)),INDEX(Y583:Y$618,MATCH($D582,$G583:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I582>$D582,INDEX(Z$556:Z581,MATCH($D582,$G$556:$G581,0)),INDEX(Z583:Z$618,MATCH($D582,$G583:$G$618,0)))","v":17350},null,{"$f":"IF($I582>$D582,INDEX(AB$556:AB581,MATCH($D582,$G$556:$G581,0)),INDEX(AB583:AB$618,MATCH($D582,$G583:$G$618,0)))","v":0},null,{"$f":"IF($I582>$D582,INDEX(AD$556:AD581,MATCH($D582,$G$556:$G581,0)),INDEX(AD583:AD$618,MATCH($D582,$G583:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I582>$D582,INDEX(AG$556:AG581,MATCH($D582,$G$556:$G581,0)),INDEX(AG583:AG$618,MATCH($D582,$G583:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P582+ROUND(W582/2,0),Brændstofpriser!$B$7:$B$65,0))*AD582/W582*0","v":0},null,null,null,null,null,{"$f":"IF($I582>$D582,INDEX(AN$556:AN581,MATCH($D582,$G$556:$G581,0)),INDEX(AN583:AN$618,MATCH($D582,$G583:$G$618,0)))","v":0.03},null,{"$f":"IF($I582>$D582,INDEX(AP$556:AP581,MATCH($D582,$G$556:$G581,0)),INDEX(AP583:AP$618,MATCH($D582,$G583:$G$618,0)))","v":1036},{"$f":"IF($I582>$D582,INDEX(AQ$556:AQ581,MATCH($D582,$G$556:$G581,0)),INDEX(AQ583:AQ$618,MATCH($D582,$G583:$G$618,0)))","v":0},{"$f":"IF($I582>$D582,INDEX(AR$556:AR581,MATCH($D582,$G$556:$G581,0)),INDEX(AR583:AR$618,MATCH($D582,$G583:$G$618,0)))","v":4},{"$f":"IF($I582>$D582,INDEX(AS$556:AS581,MATCH($D582,$G$556:$G581,0)),INDEX(AS583:AS$618,MATCH($D582,$G583:$G$618,0)))","v":35000},null,null,{"$f":"IF($I582>$D582,INDEX(AV$556:AV581,MATCH($D582,$G$556:$G581,0)),INDEX(AV583:AV$618,MATCH($D582,$G583:$G$618,0)))","v":1}]
[null,null,9.1,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I583)),ABS($F$556:$F$619-I583),0))","v":2},0,0,0,9,9,{"$f":"IF($I583>$D583,INDEX(K$556:K582,MATCH($D583,$G$556:$G582,0)),INDEX(K584:K$618,MATCH($D583,$G584:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I583>$D583,INDEX(L$556:L582,MATCH($D583,$G$556:$G582,0)),INDEX(L584:L$618,MATCH($D583,$G584:$G$618,0)))","v":"TESLA"},{"$f":"IF($I583>$D583,INDEX(M$556:M582,MATCH($D583,$G$556:$G582,0)),INDEX(M584:M$618,MATCH($D583,$G584:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I583>$D583,INDEX(N$556:N582,MATCH($D583,$G$556:$G582,0)),INDEX(N584:N$618,MATCH($D583,$G584:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I583>$D583,INDEX(O$556:O582,MATCH($D583,$G$556:$G582,0)),INDEX(O584:O$618,MATCH($D583,$G584:$G$618,0)))","v":"2019"},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I583,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":3.9996861572112623E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I583,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13332.28719070421},{"$f":"IF($I583>$D583,INDEX(V$556:V582,MATCH($D583,$G$556:$G582,0)),INDEX(V584:V$618,MATCH($D583,$G584:$G$618,0)))","v":264470},{"$f":"IF($I583>$D583,INDEX(W$556:W582,MATCH($D583,$G$556:$G582,0)),INDEX(W584:W$618,MATCH($D583,$G584:$G$618,0)))","v":16.2},{"$f":"IF($I583>$D583,INDEX(X$556:X582,MATCH($D583,$G$556:$G582,0)),INDEX(X584:X$618,MATCH($D583,$G584:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I583>$D583,INDEX(Y$556:Y582,MATCH($D583,$G$556:$G582,0)),INDEX(Y584:Y$618,MATCH($D583,$G584:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I583>$D583,INDEX(Z$556:Z582,MATCH($D583,$G$556:$G582,0)),INDEX(Z584:Z$618,MATCH($D583,$G584:$G$618,0)))","v":17350},null,{"$f":"IF($I583>$D583,INDEX(AB$556:AB582,MATCH($D583,$G$556:$G582,0)),INDEX(AB584:AB$618,MATCH($D583,$G584:$G$618,0)))","v":0.21},null,{"$f":"IF($I583>$D583,INDEX(AD$556:AD582,MATCH($D583,$G$556:$G582,0)),INDEX(AD584:AD$618,MATCH($D583,$G584:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I583>$D583,INDEX(AG$556:AG582,MATCH($D583,$G$556:$G582,0)),INDEX(AG584:AG$618,MATCH($D583,$G584:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P583+ROUND(W583/2,0),Brændstofpriser!$B$7:$B$65,0))*AD583/W583*0","v":0},null,null,null,null,null,{"$f":"IF($I583>$D583,INDEX(AN$556:AN582,MATCH($D583,$G$556:$G582,0)),INDEX(AN584:AN$618,MATCH($D583,$G584:$G$618,0)))","v":0.03},null,{"$f":"IF($I583>$D583,INDEX(AP$556:AP582,MATCH($D583,$G$556:$G582,0)),INDEX(AP584:AP$618,MATCH($D583,$G584:$G$618,0)))","v":1036},{"$f":"IF($I583>$D583,INDEX(AQ$556:AQ582,MATCH($D583,$G$556:$G582,0)),INDEX(AQ584:AQ$618,MATCH($D583,$G584:$G$618,0)))","v":0},{"$f":"IF($I583>$D583,INDEX(AR$556:AR582,MATCH($D583,$G$556:$G582,0)),INDEX(AR584:AR$618,MATCH($D583,$G584:$G$618,0)))","v":4},{"$f":"IF($I583>$D583,INDEX(AS$556:AS582,MATCH($D583,$G$556:$G582,0)),INDEX(AS584:AS$618,MATCH($D583,$G584:$G$618,0)))","v":35000},null,null,{"$f":"IF($I583>$D583,INDEX(AV$556:AV582,MATCH($D583,$G$556:$G582,0)),INDEX(AV584:AV$618,MATCH($D583,$G584:$G$618,0)))","v":1}]
[null,null,9.1999999999999993,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I584)),ABS($F$556:$F$619-I584),0))","v":2},0,0,0,9,9,{"$f":"IF($I584>$D584,INDEX(K$556:K583,MATCH($D584,$G$556:$G583,0)),INDEX(K585:K$618,MATCH($D584,$G585:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I584>$D584,INDEX(L$556:L583,MATCH($D584,$G$556:$G583,0)),INDEX(L585:L$618,MATCH($D584,$G585:$G$618,0)))","v":"TESLA"},{"$f":"IF($I584>$D584,INDEX(M$556:M583,MATCH($D584,$G$556:$G583,0)),INDEX(M585:M$618,MATCH($D584,$G585:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I584>$D584,INDEX(N$556:N583,MATCH($D584,$G$556:$G583,0)),INDEX(N585:N$618,MATCH($D584,$G585:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I584>$D584,INDEX(O$556:O583,MATCH($D584,$G$556:$G583,0)),INDEX(O585:O$618,MATCH($D584,$G585:$G$618,0)))","v":"2019"},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I584,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":3.9996861572112623E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I584,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13332.28719070421},{"$f":"IF($I584>$D584,INDEX(V$556:V583,MATCH($D584,$G$556:$G583,0)),INDEX(V585:V$618,MATCH($D584,$G585:$G$618,0)))","v":264470},{"$f":"IF($I584>$D584,INDEX(W$556:W583,MATCH($D584,$G$556:$G583,0)),INDEX(W585:W$618,MATCH($D584,$G585:$G$618,0)))","v":16.2},{"$f":"IF($I584>$D584,INDEX(X$556:X583,MATCH($D584,$G$556:$G583,0)),INDEX(X585:X$618,MATCH($D584,$G585:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I584>$D584,INDEX(Y$556:Y583,MATCH($D584,$G$556:$G583,0)),INDEX(Y585:Y$618,MATCH($D584,$G585:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I584>$D584,INDEX(Z$556:Z583,MATCH($D584,$G$556:$G583,0)),INDEX(Z585:Z$618,MATCH($D584,$G585:$G$618,0)))","v":17350},null,{"$f":"IF($I584>$D584,INDEX(AB$556:AB583,MATCH($D584,$G$556:$G583,0)),INDEX(AB585:AB$618,MATCH($D584,$G585:$G$618,0)))","v":0},null,{"$f":"IF($I584>$D584,INDEX(AD$556:AD583,MATCH($D584,$G$556:$G583,0)),INDEX(AD585:AD$618,MATCH($D584,$G585:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I584>$D584,INDEX(AG$556:AG583,MATCH($D584,$G$556:$G583,0)),INDEX(AG585:AG$618,MATCH($D584,$G585:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P584+ROUND(W584/2,0),Brændstofpriser!$B$7:$B$65,0))*AD584/W584*0","v":0},null,null,null,null,null,{"$f":"IF($I584>$D584,INDEX(AN$556:AN583,MATCH($D584,$G$556:$G583,0)),INDEX(AN585:AN$618,MATCH($D584,$G585:$G$618,0)))","v":0.03},null,{"$f":"IF($I584>$D584,INDEX(AP$556:AP583,MATCH($D584,$G$556:$G583,0)),INDEX(AP585:AP$618,MATCH($D584,$G585:$G$618,0)))","v":1036},{"$f":"IF($I584>$D584,INDEX(AQ$556:AQ583,MATCH($D584,$G$556:$G583,0)),INDEX(AQ585:AQ$618,MATCH($D584,$G585:$G$618,0)))","v":0},{"$f":"IF($I584>$D584,INDEX(AR$556:AR583,MATCH($D584,$G$556:$G583,0)),INDEX(AR585:AR$618,MATCH($D584,$G585:$G$618,0)))","v":4},{"$f":"IF($I584>$D584,INDEX(AS$556:AS583,MATCH($D584,$G$556:$G583,0)),INDEX(AS585:AS$618,MATCH($D584,$G585:$G$618,0)))","v":35000},null,null,{"$f":"IF($I584>$D584,INDEX(AV$556:AV583,MATCH($D584,$G$556:$G583,0)),INDEX(AV585:AV$618,MATCH($D584,$G585:$G$618,0)))","v":1}]
[null,null,9.3000000000000007,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I585)),ABS($F$556:$F$619-I585),0))","v":2},0,0,0,9,9,{"$f":"IF($I585>$D585,INDEX(K$556:K584,MATCH($D585,$G$556:$G584,0)),INDEX(K586:K$618,MATCH($D585,$G586:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I585>$D585,INDEX(L$556:L584,MATCH($D585,$G$556:$G584,0)),INDEX(L586:L$618,MATCH($D585,$G586:$G$618,0)))","v":"TESLA"},{"$f":"IF($I585>$D585,INDEX(M$556:M584,MATCH($D585,$G$556:$G584,0)),INDEX(M586:M$618,MATCH($D585,$G586:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I585>$D585,INDEX(N$556:N584,MATCH($D585,$G$556:$G584,0)),INDEX(N586:N$618,MATCH($D585,$G586:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I585>$D585,INDEX(O$556:O584,MATCH($D585,$G$556:$G584,0)),INDEX(O586:O$618,MATCH($D585,$G586:$G$618,0)))","v":"2019"},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I585,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":3.9996861572112623E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I585,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13332.28719070421},{"$f":"IF($I585>$D585,INDEX(V$556:V584,MATCH($D585,$G$556:$G584,0)),INDEX(V586:V$618,MATCH($D585,$G586:$G$618,0)))","v":264470},{"$f":"IF($I585>$D585,INDEX(W$556:W584,MATCH($D585,$G$556:$G584,0)),INDEX(W586:W$618,MATCH($D585,$G586:$G$618,0)))","v":16.2},{"$f":"IF($I585>$D585,INDEX(X$556:X584,MATCH($D585,$G$556:$G584,0)),INDEX(X586:X$618,MATCH($D585,$G586:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I585>$D585,INDEX(Y$556:Y584,MATCH($D585,$G$556:$G584,0)),INDEX(Y586:Y$618,MATCH($D585,$G586:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I585>$D585,INDEX(Z$556:Z584,MATCH($D585,$G$556:$G584,0)),INDEX(Z586:Z$618,MATCH($D585,$G586:$G$618,0)))","v":17350},null,{"$f":"IF($I585>$D585,INDEX(AB$556:AB584,MATCH($D585,$G$556:$G584,0)),INDEX(AB586:AB$618,MATCH($D585,$G586:$G$618,0)))","v":0},null,{"$f":"IF($I585>$D585,INDEX(AD$556:AD584,MATCH($D585,$G$556:$G584,0)),INDEX(AD586:AD$618,MATCH($D585,$G586:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I585>$D585,INDEX(AG$556:AG584,MATCH($D585,$G$556:$G584,0)),INDEX(AG586:AG$618,MATCH($D585,$G586:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P585+ROUND(W585/2,0),Brændstofpriser!$B$7:$B$65,0))*AD585/W585*0","v":0},null,null,null,null,null,{"$f":"IF($I585>$D585,INDEX(AN$556:AN584,MATCH($D585,$G$556:$G584,0)),INDEX(AN586:AN$618,MATCH($D585,$G586:$G$618,0)))","v":0.03},null,{"$f":"IF($I585>$D585,INDEX(AP$556:AP584,MATCH($D585,$G$556:$G584,0)),INDEX(AP586:AP$618,MATCH($D585,$G586:$G$618,0)))","v":1036},{"$f":"IF($I585>$D585,INDEX(AQ$556:AQ584,MATCH($D585,$G$556:$G584,0)),INDEX(AQ586:AQ$618,MATCH($D585,$G586:$G$618,0)))","v":0},{"$f":"IF($I585>$D585,INDEX(AR$556:AR584,MATCH($D585,$G$556:$G584,0)),INDEX(AR586:AR$618,MATCH($D585,$G586:$G$618,0)))","v":4},{"$f":"IF($I585>$D585,INDEX(AS$556:AS584,MATCH($D585,$G$556:$G584,0)),INDEX(AS586:AS$618,MATCH($D585,$G586:$G$618,0)))","v":35000},null,null,{"$f":"IF($I585>$D585,INDEX(AV$556:AV584,MATCH($D585,$G$556:$G584,0)),INDEX(AV586:AV$618,MATCH($D585,$G586:$G$618,0)))","v":1}]
[null,null,10.1,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I586)),ABS($F$556:$F$619-I586),0))","v":2},0,0,0,10,10,{"$f":"IF($I586>$D586,INDEX(K$556:K585,MATCH($D586,$G$556:$G585,0)),INDEX(K587:K$618,MATCH($D586,$G587:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I586>$D586,INDEX(L$556:L585,MATCH($D586,$G$556:$G585,0)),INDEX(L587:L$618,MATCH($D586,$G587:$G$618,0)))","v":"TESLA"},{"$f":"IF($I586>$D586,INDEX(M$556:M585,MATCH($D586,$G$556:$G585,0)),INDEX(M587:M$618,MATCH($D586,$G587:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I586>$D586,INDEX(N$556:N585,MATCH($D586,$G$556:$G585,0)),INDEX(N587:N$618,MATCH($D586,$G587:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I586>$D586,INDEX(O$556:O585,MATCH($D586,$G$556:$G585,0)),INDEX(O587:O$618,MATCH($D586,$G587:$G$618,0)))","v":"2019"},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I586,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":3.9116930617526142E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I586,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13038.976872508716},{"$f":"IF($I586>$D586,INDEX(V$556:V585,MATCH($D586,$G$556:$G585,0)),INDEX(V587:V$618,MATCH($D586,$G587:$G$618,0)))","v":264470},{"$f":"IF($I586>$D586,INDEX(W$556:W585,MATCH($D586,$G$556:$G585,0)),INDEX(W587:W$618,MATCH($D586,$G587:$G$618,0)))","v":16.2},{"$f":"IF($I586>$D586,INDEX(X$556:X585,MATCH($D586,$G$556:$G585,0)),INDEX(X587:X$618,MATCH($D586,$G587:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I586>$D586,INDEX(Y$556:Y585,MATCH($D586,$G$556:$G585,0)),INDEX(Y587:Y$618,MATCH($D586,$G587:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I586>$D586,INDEX(Z$556:Z585,MATCH($D586,$G$556:$G585,0)),INDEX(Z587:Z$618,MATCH($D586,$G587:$G$618,0)))","v":17350},null,{"$f":"IF($I586>$D586,INDEX(AB$556:AB585,MATCH($D586,$G$556:$G585,0)),INDEX(AB587:AB$618,MATCH($D586,$G587:$G$618,0)))","v":0.21},null,{"$f":"IF($I586>$D586,INDEX(AD$556:AD585,MATCH($D586,$G$556:$G585,0)),INDEX(AD587:AD$618,MATCH($D586,$G587:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I586>$D586,INDEX(AG$556:AG585,MATCH($D586,$G$556:$G585,0)),INDEX(AG587:AG$618,MATCH($D586,$G587:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P586+ROUND(W586/2,0),Brændstofpriser!$B$7:$B$65,0))*AD586/W586*0","v":0},null,null,null,null,null,{"$f":"IF($I586>$D586,INDEX(AN$556:AN585,MATCH($D586,$G$556:$G585,0)),INDEX(AN587:AN$618,MATCH($D586,$G587:$G$618,0)))","v":0.03},null,{"$f":"IF($I586>$D586,INDEX(AP$556:AP585,MATCH($D586,$G$556:$G585,0)),INDEX(AP587:AP$618,MATCH($D586,$G587:$G$618,0)))","v":1036},{"$f":"IF($I586>$D586,INDEX(AQ$556:AQ585,MATCH($D586,$G$556:$G585,0)),INDEX(AQ587:AQ$618,MATCH($D586,$G587:$G$618,0)))","v":0},{"$f":"IF($I586>$D586,INDEX(AR$556:AR585,MATCH($D586,$G$556:$G585,0)),INDEX(AR587:AR$618,MATCH($D586,$G587:$G$618,0)))","v":4},{"$f":"IF($I586>$D586,INDEX(AS$556:AS585,MATCH($D586,$G$556:$G585,0)),INDEX(AS587:AS$618,MATCH($D586,$G587:$G$618,0)))","v":35000},null,null,{"$f":"IF($I586>$D586,INDEX(AV$556:AV585,MATCH($D586,$G$556:$G585,0)),INDEX(AV587:AV$618,MATCH($D586,$G587:$G$618,0)))","v":1}]
[null,null,10.199999999999999,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I587)),ABS($F$556:$F$619-I587),0))","v":2},0,0,0,10,10,{"$f":"IF($I587>$D587,INDEX(K$556:K586,MATCH($D587,$G$556:$G586,0)),INDEX(K588:K$618,MATCH($D587,$G588:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I587>$D587,INDEX(L$556:L586,MATCH($D587,$G$556:$G586,0)),INDEX(L588:L$618,MATCH($D587,$G588:$G$618,0)))","v":"TESLA"},{"$f":"IF($I587>$D587,INDEX(M$556:M586,MATCH($D587,$G$556:$G586,0)),INDEX(M588:M$618,MATCH($D587,$G588:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I587>$D587,INDEX(N$556:N586,MATCH($D587,$G$556:$G586,0)),INDEX(N588:N$618,MATCH($D587,$G588:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I587>$D587,INDEX(O$556:O586,MATCH($D587,$G$556:$G586,0)),INDEX(O588:O$618,MATCH($D587,$G588:$G$618,0)))","v":"2019"},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I587,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":3.9116930617526142E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I587,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13038.976872508716},{"$f":"IF($I587>$D587,INDEX(V$556:V586,MATCH($D587,$G$556:$G586,0)),INDEX(V588:V$618,MATCH($D587,$G588:$G$618,0)))","v":264470},{"$f":"IF($I587>$D587,INDEX(W$556:W586,MATCH($D587,$G$556:$G586,0)),INDEX(W588:W$618,MATCH($D587,$G588:$G$618,0)))","v":16.2},{"$f":"IF($I587>$D587,INDEX(X$556:X586,MATCH($D587,$G$556:$G586,0)),INDEX(X588:X$618,MATCH($D587,$G588:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I587>$D587,INDEX(Y$556:Y586,MATCH($D587,$G$556:$G586,0)),INDEX(Y588:Y$618,MATCH($D587,$G588:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I587>$D587,INDEX(Z$556:Z586,MATCH($D587,$G$556:$G586,0)),INDEX(Z588:Z$618,MATCH($D587,$G588:$G$618,0)))","v":17350},null,{"$f":"IF($I587>$D587,INDEX(AB$556:AB586,MATCH($D587,$G$556:$G586,0)),INDEX(AB588:AB$618,MATCH($D587,$G588:$G$618,0)))","v":0},null,{"$f":"IF($I587>$D587,INDEX(AD$556:AD586,MATCH($D587,$G$556:$G586,0)),INDEX(AD588:AD$618,MATCH($D587,$G588:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I587>$D587,INDEX(AG$556:AG586,MATCH($D587,$G$556:$G586,0)),INDEX(AG588:AG$618,MATCH($D587,$G588:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P587+ROUND(W587/2,0),Brændstofpriser!$B$7:$B$65,0))*AD587/W587*0","v":0},null,null,null,null,null,{"$f":"IF($I587>$D587,INDEX(AN$556:AN586,MATCH($D587,$G$556:$G586,0)),INDEX(AN588:AN$618,MATCH($D587,$G588:$G$618,0)))","v":0.03},null,{"$f":"IF($I587>$D587,INDEX(AP$556:AP586,MATCH($D587,$G$556:$G586,0)),INDEX(AP588:AP$618,MATCH($D587,$G588:$G$618,0)))","v":1036},{"$f":"IF($I587>$D587,INDEX(AQ$556:AQ586,MATCH($D587,$G$556:$G586,0)),INDEX(AQ588:AQ$618,MATCH($D587,$G588:$G$618,0)))","v":0},{"$f":"IF($I587>$D587,INDEX(AR$556:AR586,MATCH($D587,$G$556:$G586,0)),INDEX(AR588:AR$618,MATCH($D587,$G588:$G$618,0)))","v":4},{"$f":"IF($I587>$D587,INDEX(AS$556:AS586,MATCH($D587,$G$556:$G586,0)),INDEX(AS588:AS$618,MATCH($D587,$G588:$G$618,0)))","v":35000},null,null,{"$f":"IF($I587>$D587,INDEX(AV$556:AV586,MATCH($D587,$G$556:$G586,0)),INDEX(AV588:AV$618,MATCH($D587,$G588:$G$618,0)))","v":1}]
[null,null,10.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I588)),ABS($F$556:$F$619-I588),0))","v":2},0,0,0,10,10,{"$f":"IF($I588>$D588,INDEX(K$556:K587,MATCH($D588,$G$556:$G587,0)),INDEX(K589:K$618,MATCH($D588,$G589:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I588>$D588,INDEX(L$556:L587,MATCH($D588,$G$556:$G587,0)),INDEX(L589:L$618,MATCH($D588,$G589:$G$618,0)))","v":"TESLA"},{"$f":"IF($I588>$D588,INDEX(M$556:M587,MATCH($D588,$G$556:$G587,0)),INDEX(M589:M$618,MATCH($D588,$G589:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I588>$D588,INDEX(N$556:N587,MATCH($D588,$G$556:$G587,0)),INDEX(N589:N$618,MATCH($D588,$G589:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I588>$D588,INDEX(O$556:O587,MATCH($D588,$G$556:$G587,0)),INDEX(O589:O$618,MATCH($D588,$G589:$G$618,0)))","v":"2019"},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I588,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":3.9116930617526142E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I588,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":13038.976872508716},{"$f":"IF($I588>$D588,INDEX(V$556:V587,MATCH($D588,$G$556:$G587,0)),INDEX(V589:V$618,MATCH($D588,$G589:$G$618,0)))","v":264470},{"$f":"IF($I588>$D588,INDEX(W$556:W587,MATCH($D588,$G$556:$G587,0)),INDEX(W589:W$618,MATCH($D588,$G589:$G$618,0)))","v":16.2},{"$f":"IF($I588>$D588,INDEX(X$556:X587,MATCH($D588,$G$556:$G587,0)),INDEX(X589:X$618,MATCH($D588,$G589:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I588>$D588,INDEX(Y$556:Y587,MATCH($D588,$G$556:$G587,0)),INDEX(Y589:Y$618,MATCH($D588,$G589:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I588>$D588,INDEX(Z$556:Z587,MATCH($D588,$G$556:$G587,0)),INDEX(Z589:Z$618,MATCH($D588,$G589:$G$618,0)))","v":17350},null,{"$f":"IF($I588>$D588,INDEX(AB$556:AB587,MATCH($D588,$G$556:$G587,0)),INDEX(AB589:AB$618,MATCH($D588,$G589:$G$618,0)))","v":0},null,{"$f":"IF($I588>$D588,INDEX(AD$556:AD587,MATCH($D588,$G$556:$G587,0)),INDEX(AD589:AD$618,MATCH($D588,$G589:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I588>$D588,INDEX(AG$556:AG587,MATCH($D588,$G$556:$G587,0)),INDEX(AG589:AG$618,MATCH($D588,$G589:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P588+ROUND(W588/2,0),Brændstofpriser!$B$7:$B$65,0))*AD588/W588*0","v":0},null,null,null,null,null,{"$f":"IF($I588>$D588,INDEX(AN$556:AN587,MATCH($D588,$G$556:$G587,0)),INDEX(AN589:AN$618,MATCH($D588,$G589:$G$618,0)))","v":0.03},null,{"$f":"IF($I588>$D588,INDEX(AP$556:AP587,MATCH($D588,$G$556:$G587,0)),INDEX(AP589:AP$618,MATCH($D588,$G589:$G$618,0)))","v":1036},{"$f":"IF($I588>$D588,INDEX(AQ$556:AQ587,MATCH($D588,$G$556:$G587,0)),INDEX(AQ589:AQ$618,MATCH($D588,$G589:$G$618,0)))","v":0},{"$f":"IF($I588>$D588,INDEX(AR$556:AR587,MATCH($D588,$G$556:$G587,0)),INDEX(AR589:AR$618,MATCH($D588,$G589:$G$618,0)))","v":4},{"$f":"IF($I588>$D588,INDEX(AS$556:AS587,MATCH($D588,$G$556:$G587,0)),INDEX(AS589:AS$618,MATCH($D588,$G589:$G$618,0)))","v":35000},null,null,{"$f":"IF($I588>$D588,INDEX(AV$556:AV587,MATCH($D588,$G$556:$G587,0)),INDEX(AV589:AV$618,MATCH($D588,$G589:$G$618,0)))","v":1}]
[null,null,11.1,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I589)),ABS($F$556:$F$619-I589),0))","v":2},0,0,0,11,11,{"$f":"IF($I589>$D589,INDEX(K$556:K588,MATCH($D589,$G$556:$G588,0)),INDEX(K590:K$618,MATCH($D589,$G590:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I589>$D589,INDEX(L$556:L588,MATCH($D589,$G$556:$G588,0)),INDEX(L590:L$618,MATCH($D589,$G590:$G$618,0)))","v":"TESLA"},{"$f":"IF($I589>$D589,INDEX(M$556:M588,MATCH($D589,$G$556:$G588,0)),INDEX(M590:M$618,MATCH($D589,$G590:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I589>$D589,INDEX(N$556:N588,MATCH($D589,$G$556:$G588,0)),INDEX(N590:N$618,MATCH($D589,$G590:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I589>$D589,INDEX(O$556:O588,MATCH($D589,$G$556:$G588,0)),INDEX(O590:O$618,MATCH($D589,$G590:$G$618,0)))","v":"2019"},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I589,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":1.2752119381313523E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I589,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":12752.119381313523},{"$f":"IF($I589>$D589,INDEX(V$556:V588,MATCH($D589,$G$556:$G588,0)),INDEX(V590:V$618,MATCH($D589,$G590:$G$618,0)))","v":264470},{"$f":"IF($I589>$D589,INDEX(W$556:W588,MATCH($D589,$G$556:$G588,0)),INDEX(W590:W$618,MATCH($D589,$G590:$G$618,0)))","v":16.2},{"$f":"IF($I589>$D589,INDEX(X$556:X588,MATCH($D589,$G$556:$G588,0)),INDEX(X590:X$618,MATCH($D589,$G590:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I589>$D589,INDEX(Y$556:Y588,MATCH($D589,$G$556:$G588,0)),INDEX(Y590:Y$618,MATCH($D589,$G590:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I589>$D589,INDEX(Z$556:Z588,MATCH($D589,$G$556:$G588,0)),INDEX(Z590:Z$618,MATCH($D589,$G590:$G$618,0)))","v":17350},null,{"$f":"IF($I589>$D589,INDEX(AB$556:AB588,MATCH($D589,$G$556:$G588,0)),INDEX(AB590:AB$618,MATCH($D589,$G590:$G$618,0)))","v":0.21},null,{"$f":"IF($I589>$D589,INDEX(AD$556:AD588,MATCH($D589,$G$556:$G588,0)),INDEX(AD590:AD$618,MATCH($D589,$G590:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I589>$D589,INDEX(AG$556:AG588,MATCH($D589,$G$556:$G588,0)),INDEX(AG590:AG$618,MATCH($D589,$G590:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P589+ROUND(W589/2,0),Brændstofpriser!$B$7:$B$65,0))*AD589/W589*0","v":0},null,null,null,null,null,{"$f":"IF($I589>$D589,INDEX(AN$556:AN588,MATCH($D589,$G$556:$G588,0)),INDEX(AN590:AN$618,MATCH($D589,$G590:$G$618,0)))","v":0.03},null,{"$f":"IF($I589>$D589,INDEX(AP$556:AP588,MATCH($D589,$G$556:$G588,0)),INDEX(AP590:AP$618,MATCH($D589,$G590:$G$618,0)))","v":1036},{"$f":"IF($I589>$D589,INDEX(AQ$556:AQ588,MATCH($D589,$G$556:$G588,0)),INDEX(AQ590:AQ$618,MATCH($D589,$G590:$G$618,0)))","v":0},{"$f":"IF($I589>$D589,INDEX(AR$556:AR588,MATCH($D589,$G$556:$G588,0)),INDEX(AR590:AR$618,MATCH($D589,$G590:$G$618,0)))","v":4},{"$f":"IF($I589>$D589,INDEX(AS$556:AS588,MATCH($D589,$G$556:$G588,0)),INDEX(AS590:AS$618,MATCH($D589,$G590:$G$618,0)))","v":35000},null,null,{"$f":"IF($I589>$D589,INDEX(AV$556:AV588,MATCH($D589,$G$556:$G588,0)),INDEX(AV590:AV$618,MATCH($D589,$G590:$G$618,0)))","v":1}]
[null,null,11.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I590)),ABS($F$556:$F$619-I590),0))","v":2},0,0,0,11,{"$f":"I590+input_år-original_år","v":11},{"$f":"IF($I590>$D590,INDEX(K$556:K589,MATCH($D590,$G$556:$G589,0)),INDEX(K591:K$618,MATCH($D590,$G591:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I590>$D590,INDEX(L$556:L589,MATCH($D590,$G$556:$G589,0)),INDEX(L591:L$618,MATCH($D590,$G591:$G$618,0)))","v":"TESLA"},{"$f":"IF($I590>$D590,INDEX(M$556:M589,MATCH($D590,$G$556:$G589,0)),INDEX(M591:M$618,MATCH($D590,$G591:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I590>$D590,INDEX(N$556:N589,MATCH($D590,$G$556:$G589,0)),INDEX(N591:N$618,MATCH($D590,$G591:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I590>$D590,INDEX(O$556:O589,MATCH($D590,$G$556:$G589,0)),INDEX(O591:O$618,MATCH($D590,$G591:$G$618,0)))","v":"2019"},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I590,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":1.2752119381313523E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I590,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":12752.119381313523},{"$f":"IF($I590>$D590,INDEX(V$556:V589,MATCH($D590,$G$556:$G589,0)),INDEX(V591:V$618,MATCH($D590,$G591:$G$618,0)))","v":264470},{"$f":"IF($I590>$D590,INDEX(W$556:W589,MATCH($D590,$G$556:$G589,0)),INDEX(W591:W$618,MATCH($D590,$G591:$G$618,0)))","v":16.2},{"$f":"IF($I590>$D590,INDEX(X$556:X589,MATCH($D590,$G$556:$G589,0)),INDEX(X591:X$618,MATCH($D590,$G591:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I590>$D590,INDEX(Y$556:Y589,MATCH($D590,$G$556:$G589,0)),INDEX(Y591:Y$618,MATCH($D590,$G591:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I590>$D590,INDEX(Z$556:Z589,MATCH($D590,$G$556:$G589,0)),INDEX(Z591:Z$618,MATCH($D590,$G591:$G$618,0)))","v":17350},null,{"$f":"IF($I590>$D590,INDEX(AB$556:AB589,MATCH($D590,$G$556:$G589,0)),INDEX(AB591:AB$618,MATCH($D590,$G591:$G$618,0)))","v":0},null,{"$f":"IF($I590>$D590,INDEX(AD$556:AD589,MATCH($D590,$G$556:$G589,0)),INDEX(AD591:AD$618,MATCH($D590,$G591:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I590>$D590,INDEX(AG$556:AG589,MATCH($D590,$G$556:$G589,0)),INDEX(AG591:AG$618,MATCH($D590,$G591:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P590+ROUND(W590/2,0),Brændstofpriser!$B$7:$B$65,0))*AD590/W590*0","v":0},null,null,null,null,null,{"$f":"IF($I590>$D590,INDEX(AN$556:AN589,MATCH($D590,$G$556:$G589,0)),INDEX(AN591:AN$618,MATCH($D590,$G591:$G$618,0)))","v":0.03},null,{"$f":"IF($I590>$D590,INDEX(AP$556:AP589,MATCH($D590,$G$556:$G589,0)),INDEX(AP591:AP$618,MATCH($D590,$G591:$G$618,0)))","v":1036},{"$f":"IF($I590>$D590,INDEX(AQ$556:AQ589,MATCH($D590,$G$556:$G589,0)),INDEX(AQ591:AQ$618,MATCH($D590,$G591:$G$618,0)))","v":0},{"$f":"IF($I590>$D590,INDEX(AR$556:AR589,MATCH($D590,$G$556:$G589,0)),INDEX(AR591:AR$618,MATCH($D590,$G591:$G$618,0)))","v":4},{"$f":"IF($I590>$D590,INDEX(AS$556:AS589,MATCH($D590,$G$556:$G589,0)),INDEX(AS591:AS$618,MATCH($D590,$G591:$G$618,0)))","v":35000},null,null,{"$f":"IF($I590>$D590,INDEX(AV$556:AV589,MATCH($D590,$G$556:$G589,0)),INDEX(AV591:AV$618,MATCH($D590,$G591:$G$618,0)))","v":1}]
[null,null,11.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I591)),ABS($F$556:$F$619-I591),0))","v":2},0,0,0,11,11,{"$f":"IF($I591>$D591,INDEX(K$556:K590,MATCH($D591,$G$556:$G590,0)),INDEX(K592:K$618,MATCH($D591,$G592:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I591>$D591,INDEX(L$556:L590,MATCH($D591,$G$556:$G590,0)),INDEX(L592:L$618,MATCH($D591,$G592:$G$618,0)))","v":"TESLA"},{"$f":"IF($I591>$D591,INDEX(M$556:M590,MATCH($D591,$G$556:$G590,0)),INDEX(M592:M$618,MATCH($D591,$G592:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I591>$D591,INDEX(N$556:N590,MATCH($D591,$G$556:$G590,0)),INDEX(N592:N$618,MATCH($D591,$G592:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I591>$D591,INDEX(O$556:O590,MATCH($D591,$G$556:$G590,0)),INDEX(O592:O$618,MATCH($D591,$G592:$G$618,0)))","v":"2019"},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I591,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":1.2752119381313523E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I591,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":12752.119381313523},{"$f":"IF($I591>$D591,INDEX(V$556:V590,MATCH($D591,$G$556:$G590,0)),INDEX(V592:V$618,MATCH($D591,$G592:$G$618,0)))","v":264470},{"$f":"IF($I591>$D591,INDEX(W$556:W590,MATCH($D591,$G$556:$G590,0)),INDEX(W592:W$618,MATCH($D591,$G592:$G$618,0)))","v":16.2},{"$f":"IF($I591>$D591,INDEX(X$556:X590,MATCH($D591,$G$556:$G590,0)),INDEX(X592:X$618,MATCH($D591,$G592:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I591>$D591,INDEX(Y$556:Y590,MATCH($D591,$G$556:$G590,0)),INDEX(Y592:Y$618,MATCH($D591,$G592:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I591>$D591,INDEX(Z$556:Z590,MATCH($D591,$G$556:$G590,0)),INDEX(Z592:Z$618,MATCH($D591,$G592:$G$618,0)))","v":17350},null,{"$f":"IF($I591>$D591,INDEX(AB$556:AB590,MATCH($D591,$G$556:$G590,0)),INDEX(AB592:AB$618,MATCH($D591,$G592:$G$618,0)))","v":0},null,{"$f":"IF($I591>$D591,INDEX(AD$556:AD590,MATCH($D591,$G$556:$G590,0)),INDEX(AD592:AD$618,MATCH($D591,$G592:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I591>$D591,INDEX(AG$556:AG590,MATCH($D591,$G$556:$G590,0)),INDEX(AG592:AG$618,MATCH($D591,$G592:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P591+ROUND(W591/2,0),Brændstofpriser!$B$7:$B$65,0))*AD591/W591*0","v":0},null,null,null,null,null,{"$f":"IF($I591>$D591,INDEX(AN$556:AN590,MATCH($D591,$G$556:$G590,0)),INDEX(AN592:AN$618,MATCH($D591,$G592:$G$618,0)))","v":0.03},null,{"$f":"IF($I591>$D591,INDEX(AP$556:AP590,MATCH($D591,$G$556:$G590,0)),INDEX(AP592:AP$618,MATCH($D591,$G592:$G$618,0)))","v":1036},{"$f":"IF($I591>$D591,INDEX(AQ$556:AQ590,MATCH($D591,$G$556:$G590,0)),INDEX(AQ592:AQ$618,MATCH($D591,$G592:$G$618,0)))","v":0},{"$f":"IF($I591>$D591,INDEX(AR$556:AR590,MATCH($D591,$G$556:$G590,0)),INDEX(AR592:AR$618,MATCH($D591,$G592:$G$618,0)))","v":4},{"$f":"IF($I591>$D591,INDEX(AS$556:AS590,MATCH($D591,$G$556:$G590,0)),INDEX(AS592:AS$618,MATCH($D591,$G592:$G$618,0)))","v":35000},null,null,{"$f":"IF($I591>$D591,INDEX(AV$556:AV590,MATCH($D591,$G$556:$G590,0)),INDEX(AV592:AV$618,MATCH($D591,$G592:$G$618,0)))","v":1}]
[null,null,12.1,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I592)),ABS($F$556:$F$619-I592),0))","v":2},0,0,0,12,12,{"$f":"IF($I592>$D592,INDEX(K$556:K591,MATCH($D592,$G$556:$G591,0)),INDEX(K593:K$618,MATCH($D592,$G593:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I592>$D592,INDEX(L$556:L591,MATCH($D592,$G$556:$G591,0)),INDEX(L593:L$618,MATCH($D592,$G593:$G$618,0)))","v":"TESLA"},{"$f":"IF($I592>$D592,INDEX(M$556:M591,MATCH($D592,$G$556:$G591,0)),INDEX(M593:M$618,MATCH($D592,$G593:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I592>$D592,INDEX(N$556:N591,MATCH($D592,$G$556:$G591,0)),INDEX(N593:N$618,MATCH($D592,$G593:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I592>$D592,INDEX(O$556:O591,MATCH($D592,$G$556:$G591,0)),INDEX(O593:O$618,MATCH($D592,$G593:$G$618,0)))","v":"2019"},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I592,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I592,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I592>$D592,INDEX(V$556:V591,MATCH($D592,$G$556:$G591,0)),INDEX(V593:V$618,MATCH($D592,$G593:$G$618,0)))","v":264470},{"$f":"IF($I592>$D592,INDEX(W$556:W591,MATCH($D592,$G$556:$G591,0)),INDEX(W593:W$618,MATCH($D592,$G593:$G$618,0)))","v":16.2},{"$f":"IF($I592>$D592,INDEX(X$556:X591,MATCH($D592,$G$556:$G591,0)),INDEX(X593:X$618,MATCH($D592,$G593:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I592>$D592,INDEX(Y$556:Y591,MATCH($D592,$G$556:$G591,0)),INDEX(Y593:Y$618,MATCH($D592,$G593:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I592>$D592,INDEX(Z$556:Z591,MATCH($D592,$G$556:$G591,0)),INDEX(Z593:Z$618,MATCH($D592,$G593:$G$618,0)))","v":17350},null,{"$f":"IF($I592>$D592,INDEX(AB$556:AB591,MATCH($D592,$G$556:$G591,0)),INDEX(AB593:AB$618,MATCH($D592,$G593:$G$618,0)))","v":0.21},null,{"$f":"IF($I592>$D592,INDEX(AD$556:AD591,MATCH($D592,$G$556:$G591,0)),INDEX(AD593:AD$618,MATCH($D592,$G593:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I592>$D592,INDEX(AG$556:AG591,MATCH($D592,$G$556:$G591,0)),INDEX(AG593:AG$618,MATCH($D592,$G593:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P592+ROUND(W592/2,0),Brændstofpriser!$B$7:$B$65,0))*AD592/W592*0","v":0},null,null,null,null,null,{"$f":"IF($I592>$D592,INDEX(AN$556:AN591,MATCH($D592,$G$556:$G591,0)),INDEX(AN593:AN$618,MATCH($D592,$G593:$G$618,0)))","v":0.03},null,{"$f":"IF($I592>$D592,INDEX(AP$556:AP591,MATCH($D592,$G$556:$G591,0)),INDEX(AP593:AP$618,MATCH($D592,$G593:$G$618,0)))","v":1036},{"$f":"IF($I592>$D592,INDEX(AQ$556:AQ591,MATCH($D592,$G$556:$G591,0)),INDEX(AQ593:AQ$618,MATCH($D592,$G593:$G$618,0)))","v":0},{"$f":"IF($I592>$D592,INDEX(AR$556:AR591,MATCH($D592,$G$556:$G591,0)),INDEX(AR593:AR$618,MATCH($D592,$G593:$G$618,0)))","v":4},{"$f":"IF($I592>$D592,INDEX(AS$556:AS591,MATCH($D592,$G$556:$G591,0)),INDEX(AS593:AS$618,MATCH($D592,$G593:$G$618,0)))","v":35000},null,null,{"$f":"IF($I592>$D592,INDEX(AV$556:AV591,MATCH($D592,$G$556:$G591,0)),INDEX(AV593:AV$618,MATCH($D592,$G593:$G$618,0)))","v":1}]
[null,null,12.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I593)),ABS($F$556:$F$619-I593),0))","v":2},0,0,0,12,12,{"$f":"IF($I593>$D593,INDEX(K$556:K592,MATCH($D593,$G$556:$G592,0)),INDEX(K594:K$618,MATCH($D593,$G594:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I593>$D593,INDEX(L$556:L592,MATCH($D593,$G$556:$G592,0)),INDEX(L594:L$618,MATCH($D593,$G594:$G$618,0)))","v":"TESLA"},{"$f":"IF($I593>$D593,INDEX(M$556:M592,MATCH($D593,$G$556:$G592,0)),INDEX(M594:M$618,MATCH($D593,$G594:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I593>$D593,INDEX(N$556:N592,MATCH($D593,$G$556:$G592,0)),INDEX(N594:N$618,MATCH($D593,$G594:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I593>$D593,INDEX(O$556:O592,MATCH($D593,$G$556:$G592,0)),INDEX(O594:O$618,MATCH($D593,$G594:$G$618,0)))","v":"2019"},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I593,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I593,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I593>$D593,INDEX(V$556:V592,MATCH($D593,$G$556:$G592,0)),INDEX(V594:V$618,MATCH($D593,$G594:$G$618,0)))","v":264470},{"$f":"IF($I593>$D593,INDEX(W$556:W592,MATCH($D593,$G$556:$G592,0)),INDEX(W594:W$618,MATCH($D593,$G594:$G$618,0)))","v":16.2},{"$f":"IF($I593>$D593,INDEX(X$556:X592,MATCH($D593,$G$556:$G592,0)),INDEX(X594:X$618,MATCH($D593,$G594:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I593>$D593,INDEX(Y$556:Y592,MATCH($D593,$G$556:$G592,0)),INDEX(Y594:Y$618,MATCH($D593,$G594:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I593>$D593,INDEX(Z$556:Z592,MATCH($D593,$G$556:$G592,0)),INDEX(Z594:Z$618,MATCH($D593,$G594:$G$618,0)))","v":17350},null,{"$f":"IF($I593>$D593,INDEX(AB$556:AB592,MATCH($D593,$G$556:$G592,0)),INDEX(AB594:AB$618,MATCH($D593,$G594:$G$618,0)))","v":0},null,{"$f":"IF($I593>$D593,INDEX(AD$556:AD592,MATCH($D593,$G$556:$G592,0)),INDEX(AD594:AD$618,MATCH($D593,$G594:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I593>$D593,INDEX(AG$556:AG592,MATCH($D593,$G$556:$G592,0)),INDEX(AG594:AG$618,MATCH($D593,$G594:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P593+ROUND(W593/2,0),Brændstofpriser!$B$7:$B$65,0))*AD593/W593*0","v":0},null,null,null,null,null,{"$f":"IF($I593>$D593,INDEX(AN$556:AN592,MATCH($D593,$G$556:$G592,0)),INDEX(AN594:AN$618,MATCH($D593,$G594:$G$618,0)))","v":0.03},null,{"$f":"IF($I593>$D593,INDEX(AP$556:AP592,MATCH($D593,$G$556:$G592,0)),INDEX(AP594:AP$618,MATCH($D593,$G594:$G$618,0)))","v":1036},{"$f":"IF($I593>$D593,INDEX(AQ$556:AQ592,MATCH($D593,$G$556:$G592,0)),INDEX(AQ594:AQ$618,MATCH($D593,$G594:$G$618,0)))","v":0},{"$f":"IF($I593>$D593,INDEX(AR$556:AR592,MATCH($D593,$G$556:$G592,0)),INDEX(AR594:AR$618,MATCH($D593,$G594:$G$618,0)))","v":4},{"$f":"IF($I593>$D593,INDEX(AS$556:AS592,MATCH($D593,$G$556:$G592,0)),INDEX(AS594:AS$618,MATCH($D593,$G594:$G$618,0)))","v":35000},null,null,{"$f":"IF($I593>$D593,INDEX(AV$556:AV592,MATCH($D593,$G$556:$G592,0)),INDEX(AV594:AV$618,MATCH($D593,$G594:$G$618,0)))","v":1}]
[null,null,12.3,{"$f":"IF(COUNTIF(I591:I594,I594)=1,E594+0.1,IF(COUNTIF(I591:I594,I594)=2,E594+0.2,IF(COUNTIF(I591:I594,I594)=3,E594+0.3,0)))","v":2.2999999999999998},{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I594)),ABS($F$556:$F$619-I594),0))","v":2},0,0,0,12,12,{"$f":"IF($I594>$D594,INDEX(K$556:K593,MATCH($D594,$G$556:$G593,0)),INDEX(K595:K$618,MATCH($D594,$G595:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I594>$D594,INDEX(L$556:L593,MATCH($D594,$G$556:$G593,0)),INDEX(L595:L$618,MATCH($D594,$G595:$G$618,0)))","v":"TESLA"},{"$f":"IF($I594>$D594,INDEX(M$556:M593,MATCH($D594,$G$556:$G593,0)),INDEX(M595:M$618,MATCH($D594,$G595:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I594>$D594,INDEX(N$556:N593,MATCH($D594,$G$556:$G593,0)),INDEX(N595:N$618,MATCH($D594,$G595:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I594>$D594,INDEX(O$556:O593,MATCH($D594,$G$556:$G593,0)),INDEX(O595:O$618,MATCH($D594,$G595:$G$618,0)))","v":"2019"},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I594,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I594,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I594>$D594,INDEX(V$556:V593,MATCH($D594,$G$556:$G593,0)),INDEX(V595:V$618,MATCH($D594,$G595:$G$618,0)))","v":264470},{"$f":"IF($I594>$D594,INDEX(W$556:W593,MATCH($D594,$G$556:$G593,0)),INDEX(W595:W$618,MATCH($D594,$G595:$G$618,0)))","v":16.2},{"$f":"IF($I594>$D594,INDEX(X$556:X593,MATCH($D594,$G$556:$G593,0)),INDEX(X595:X$618,MATCH($D594,$G595:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I594>$D594,INDEX(Y$556:Y593,MATCH($D594,$G$556:$G593,0)),INDEX(Y595:Y$618,MATCH($D594,$G595:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I594>$D594,INDEX(Z$556:Z593,MATCH($D594,$G$556:$G593,0)),INDEX(Z595:Z$618,MATCH($D594,$G595:$G$618,0)))","v":17350},null,{"$f":"IF($I594>$D594,INDEX(AB$556:AB593,MATCH($D594,$G$556:$G593,0)),INDEX(AB595:AB$618,MATCH($D594,$G595:$G$618,0)))","v":0},null,{"$f":"IF($I594>$D594,INDEX(AD$556:AD593,MATCH($D594,$G$556:$G593,0)),INDEX(AD595:AD$618,MATCH($D594,$G595:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I594>$D594,INDEX(AG$556:AG593,MATCH($D594,$G$556:$G593,0)),INDEX(AG595:AG$618,MATCH($D594,$G595:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P594+ROUND(W594/2,0),Brændstofpriser!$B$7:$B$65,0))*AD594/W594*0","v":0},null,null,null,null,null,{"$f":"IF($I594>$D594,INDEX(AN$556:AN593,MATCH($D594,$G$556:$G593,0)),INDEX(AN595:AN$618,MATCH($D594,$G595:$G$618,0)))","v":0.03},null,{"$f":"IF($I594>$D594,INDEX(AP$556:AP593,MATCH($D594,$G$556:$G593,0)),INDEX(AP595:AP$618,MATCH($D594,$G595:$G$618,0)))","v":1036},{"$f":"IF($I594>$D594,INDEX(AQ$556:AQ593,MATCH($D594,$G$556:$G593,0)),INDEX(AQ595:AQ$618,MATCH($D594,$G595:$G$618,0)))","v":0},{"$f":"IF($I594>$D594,INDEX(AR$556:AR593,MATCH($D594,$G$556:$G593,0)),INDEX(AR595:AR$618,MATCH($D594,$G595:$G$618,0)))","v":4},{"$f":"IF($I594>$D594,INDEX(AS$556:AS593,MATCH($D594,$G$556:$G593,0)),INDEX(AS595:AS$618,MATCH($D594,$G595:$G$618,0)))","v":35000},null,null,{"$f":"IF($I594>$D594,INDEX(AV$556:AV593,MATCH($D594,$G$556:$G593,0)),INDEX(AV595:AV$618,MATCH($D594,$G595:$G$618,0)))","v":1}]
[null,null,13.1,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I595)),ABS($F$556:$F$619-I595),0))","v":2},0,0,0,13,13,{"$f":"IF($I595>$D595,INDEX(K$556:K594,MATCH($D595,$G$556:$G594,0)),INDEX(K596:K$618,MATCH($D595,$G596:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I595>$D595,INDEX(L$556:L594,MATCH($D595,$G$556:$G594,0)),INDEX(L596:L$618,MATCH($D595,$G596:$G$618,0)))","v":"TESLA"},{"$f":"IF($I595>$D595,INDEX(M$556:M594,MATCH($D595,$G$556:$G594,0)),INDEX(M596:M$618,MATCH($D595,$G596:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I595>$D595,INDEX(N$556:N594,MATCH($D595,$G$556:$G594,0)),INDEX(N596:N$618,MATCH($D595,$G596:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I595>$D595,INDEX(O$556:O594,MATCH($D595,$G$556:$G594,0)),INDEX(O596:O$618,MATCH($D595,$G596:$G$618,0)))","v":"2019"},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I595,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I595,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I595>$D595,INDEX(V$556:V594,MATCH($D595,$G$556:$G594,0)),INDEX(V596:V$618,MATCH($D595,$G596:$G$618,0)))","v":264470},{"$f":"IF($I595>$D595,INDEX(W$556:W594,MATCH($D595,$G$556:$G594,0)),INDEX(W596:W$618,MATCH($D595,$G596:$G$618,0)))","v":16.2},{"$f":"IF($I595>$D595,INDEX(X$556:X594,MATCH($D595,$G$556:$G594,0)),INDEX(X596:X$618,MATCH($D595,$G596:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I595>$D595,INDEX(Y$556:Y594,MATCH($D595,$G$556:$G594,0)),INDEX(Y596:Y$618,MATCH($D595,$G596:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I595>$D595,INDEX(Z$556:Z594,MATCH($D595,$G$556:$G594,0)),INDEX(Z596:Z$618,MATCH($D595,$G596:$G$618,0)))","v":17350},null,{"$f":"IF($I595>$D595,INDEX(AB$556:AB594,MATCH($D595,$G$556:$G594,0)),INDEX(AB596:AB$618,MATCH($D595,$G596:$G$618,0)))","v":0.21},null,{"$f":"IF($I595>$D595,INDEX(AD$556:AD594,MATCH($D595,$G$556:$G594,0)),INDEX(AD596:AD$618,MATCH($D595,$G596:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I595>$D595,INDEX(AG$556:AG594,MATCH($D595,$G$556:$G594,0)),INDEX(AG596:AG$618,MATCH($D595,$G596:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P595+ROUND(W595/2,0),Brændstofpriser!$B$7:$B$65,0))*AD595/W595*0","v":0},null,null,null,null,null,{"$f":"IF($I595>$D595,INDEX(AN$556:AN594,MATCH($D595,$G$556:$G594,0)),INDEX(AN596:AN$618,MATCH($D595,$G596:$G$618,0)))","v":0.03},null,{"$f":"IF($I595>$D595,INDEX(AP$556:AP594,MATCH($D595,$G$556:$G594,0)),INDEX(AP596:AP$618,MATCH($D595,$G596:$G$618,0)))","v":1036},{"$f":"IF($I595>$D595,INDEX(AQ$556:AQ594,MATCH($D595,$G$556:$G594,0)),INDEX(AQ596:AQ$618,MATCH($D595,$G596:$G$618,0)))","v":0},{"$f":"IF($I595>$D595,INDEX(AR$556:AR594,MATCH($D595,$G$556:$G594,0)),INDEX(AR596:AR$618,MATCH($D595,$G596:$G$618,0)))","v":4},{"$f":"IF($I595>$D595,INDEX(AS$556:AS594,MATCH($D595,$G$556:$G594,0)),INDEX(AS596:AS$618,MATCH($D595,$G596:$G$618,0)))","v":35000},null,null,{"$f":"IF($I595>$D595,INDEX(AV$556:AV594,MATCH($D595,$G$556:$G594,0)),INDEX(AV596:AV$618,MATCH($D595,$G596:$G$618,0)))","v":1}]
[null,null,13.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I596)),ABS($F$556:$F$619-I596),0))","v":2},0,0,0,13,13,{"$f":"IF($I596>$D596,INDEX(K$556:K595,MATCH($D596,$G$556:$G595,0)),INDEX(K597:K$618,MATCH($D596,$G597:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I596>$D596,INDEX(L$556:L595,MATCH($D596,$G$556:$G595,0)),INDEX(L597:L$618,MATCH($D596,$G597:$G$618,0)))","v":"TESLA"},{"$f":"IF($I596>$D596,INDEX(M$556:M595,MATCH($D596,$G$556:$G595,0)),INDEX(M597:M$618,MATCH($D596,$G597:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I596>$D596,INDEX(N$556:N595,MATCH($D596,$G$556:$G595,0)),INDEX(N597:N$618,MATCH($D596,$G597:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I596>$D596,INDEX(O$556:O595,MATCH($D596,$G$556:$G595,0)),INDEX(O597:O$618,MATCH($D596,$G597:$G$618,0)))","v":"2019"},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I596,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I596,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I596>$D596,INDEX(V$556:V595,MATCH($D596,$G$556:$G595,0)),INDEX(V597:V$618,MATCH($D596,$G597:$G$618,0)))","v":264470},{"$f":"IF($I596>$D596,INDEX(W$556:W595,MATCH($D596,$G$556:$G595,0)),INDEX(W597:W$618,MATCH($D596,$G597:$G$618,0)))","v":16.2},{"$f":"IF($I596>$D596,INDEX(X$556:X595,MATCH($D596,$G$556:$G595,0)),INDEX(X597:X$618,MATCH($D596,$G597:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I596>$D596,INDEX(Y$556:Y595,MATCH($D596,$G$556:$G595,0)),INDEX(Y597:Y$618,MATCH($D596,$G597:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I596>$D596,INDEX(Z$556:Z595,MATCH($D596,$G$556:$G595,0)),INDEX(Z597:Z$618,MATCH($D596,$G597:$G$618,0)))","v":17350},null,{"$f":"IF($I596>$D596,INDEX(AB$556:AB595,MATCH($D596,$G$556:$G595,0)),INDEX(AB597:AB$618,MATCH($D596,$G597:$G$618,0)))","v":0},null,{"$f":"IF($I596>$D596,INDEX(AD$556:AD595,MATCH($D596,$G$556:$G595,0)),INDEX(AD597:AD$618,MATCH($D596,$G597:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I596>$D596,INDEX(AG$556:AG595,MATCH($D596,$G$556:$G595,0)),INDEX(AG597:AG$618,MATCH($D596,$G597:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P596+ROUND(W596/2,0),Brændstofpriser!$B$7:$B$65,0))*AD596/W596*0","v":0},null,null,null,null,null,{"$f":"IF($I596>$D596,INDEX(AN$556:AN595,MATCH($D596,$G$556:$G595,0)),INDEX(AN597:AN$618,MATCH($D596,$G597:$G$618,0)))","v":0.03},null,{"$f":"IF($I596>$D596,INDEX(AP$556:AP595,MATCH($D596,$G$556:$G595,0)),INDEX(AP597:AP$618,MATCH($D596,$G597:$G$618,0)))","v":1036},{"$f":"IF($I596>$D596,INDEX(AQ$556:AQ595,MATCH($D596,$G$556:$G595,0)),INDEX(AQ597:AQ$618,MATCH($D596,$G597:$G$618,0)))","v":0},{"$f":"IF($I596>$D596,INDEX(AR$556:AR595,MATCH($D596,$G$556:$G595,0)),INDEX(AR597:AR$618,MATCH($D596,$G597:$G$618,0)))","v":4},{"$f":"IF($I596>$D596,INDEX(AS$556:AS595,MATCH($D596,$G$556:$G595,0)),INDEX(AS597:AS$618,MATCH($D596,$G597:$G$618,0)))","v":35000},null,null,{"$f":"IF($I596>$D596,INDEX(AV$556:AV595,MATCH($D596,$G$556:$G595,0)),INDEX(AV597:AV$618,MATCH($D596,$G597:$G$618,0)))","v":1}]
[null,null,13.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I597)),ABS($F$556:$F$619-I597),0))","v":2},0,0,0,13,13,{"$f":"IF($I597>$D597,INDEX(K$556:K596,MATCH($D597,$G$556:$G596,0)),INDEX(K598:K$618,MATCH($D597,$G598:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I597>$D597,INDEX(L$556:L596,MATCH($D597,$G$556:$G596,0)),INDEX(L598:L$618,MATCH($D597,$G598:$G$618,0)))","v":"TESLA"},{"$f":"IF($I597>$D597,INDEX(M$556:M596,MATCH($D597,$G$556:$G596,0)),INDEX(M598:M$618,MATCH($D597,$G598:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I597>$D597,INDEX(N$556:N596,MATCH($D597,$G$556:$G596,0)),INDEX(N598:N$618,MATCH($D597,$G598:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I597>$D597,INDEX(O$556:O596,MATCH($D597,$G$556:$G596,0)),INDEX(O598:O$618,MATCH($D597,$G598:$G$618,0)))","v":"2019"},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I597,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I597,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I597>$D597,INDEX(V$556:V596,MATCH($D597,$G$556:$G596,0)),INDEX(V598:V$618,MATCH($D597,$G598:$G$618,0)))","v":264470},{"$f":"IF($I597>$D597,INDEX(W$556:W596,MATCH($D597,$G$556:$G596,0)),INDEX(W598:W$618,MATCH($D597,$G598:$G$618,0)))","v":16.2},{"$f":"IF($I597>$D597,INDEX(X$556:X596,MATCH($D597,$G$556:$G596,0)),INDEX(X598:X$618,MATCH($D597,$G598:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I597>$D597,INDEX(Y$556:Y596,MATCH($D597,$G$556:$G596,0)),INDEX(Y598:Y$618,MATCH($D597,$G598:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I597>$D597,INDEX(Z$556:Z596,MATCH($D597,$G$556:$G596,0)),INDEX(Z598:Z$618,MATCH($D597,$G598:$G$618,0)))","v":17350},null,{"$f":"IF($I597>$D597,INDEX(AB$556:AB596,MATCH($D597,$G$556:$G596,0)),INDEX(AB598:AB$618,MATCH($D597,$G598:$G$618,0)))","v":0},null,{"$f":"IF($I597>$D597,INDEX(AD$556:AD596,MATCH($D597,$G$556:$G596,0)),INDEX(AD598:AD$618,MATCH($D597,$G598:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I597>$D597,INDEX(AG$556:AG596,MATCH($D597,$G$556:$G596,0)),INDEX(AG598:AG$618,MATCH($D597,$G598:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P597+ROUND(W597/2,0),Brændstofpriser!$B$7:$B$65,0))*AD597/W597*0","v":0},null,null,null,null,null,{"$f":"IF($I597>$D597,INDEX(AN$556:AN596,MATCH($D597,$G$556:$G596,0)),INDEX(AN598:AN$618,MATCH($D597,$G598:$G$618,0)))","v":0.03},null,{"$f":"IF($I597>$D597,INDEX(AP$556:AP596,MATCH($D597,$G$556:$G596,0)),INDEX(AP598:AP$618,MATCH($D597,$G598:$G$618,0)))","v":1036},{"$f":"IF($I597>$D597,INDEX(AQ$556:AQ596,MATCH($D597,$G$556:$G596,0)),INDEX(AQ598:AQ$618,MATCH($D597,$G598:$G$618,0)))","v":0},{"$f":"IF($I597>$D597,INDEX(AR$556:AR596,MATCH($D597,$G$556:$G596,0)),INDEX(AR598:AR$618,MATCH($D597,$G598:$G$618,0)))","v":4},{"$f":"IF($I597>$D597,INDEX(AS$556:AS596,MATCH($D597,$G$556:$G596,0)),INDEX(AS598:AS$618,MATCH($D597,$G598:$G$618,0)))","v":35000},null,null,{"$f":"IF($I597>$D597,INDEX(AV$556:AV596,MATCH($D597,$G$556:$G596,0)),INDEX(AV598:AV$618,MATCH($D597,$G598:$G$618,0)))","v":1}]
[null,null,14.1,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I598)),ABS($F$556:$F$619-I598),0))","v":2},0,0,0,14,14,{"$f":"IF($I598>$D598,INDEX(K$556:K597,MATCH($D598,$G$556:$G597,0)),INDEX(K599:K$618,MATCH($D598,$G599:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I598>$D598,INDEX(L$556:L597,MATCH($D598,$G$556:$G597,0)),INDEX(L599:L$618,MATCH($D598,$G599:$G$618,0)))","v":"TESLA"},{"$f":"IF($I598>$D598,INDEX(M$556:M597,MATCH($D598,$G$556:$G597,0)),INDEX(M599:M$618,MATCH($D598,$G599:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I598>$D598,INDEX(N$556:N597,MATCH($D598,$G$556:$G597,0)),INDEX(N599:N$618,MATCH($D598,$G599:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I598>$D598,INDEX(O$556:O597,MATCH($D598,$G$556:$G597,0)),INDEX(O599:O$618,MATCH($D598,$G599:$G$618,0)))","v":"2019"},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I598,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I598,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I598>$D598,INDEX(V$556:V597,MATCH($D598,$G$556:$G597,0)),INDEX(V599:V$618,MATCH($D598,$G599:$G$618,0)))","v":264470},{"$f":"IF($I598>$D598,INDEX(W$556:W597,MATCH($D598,$G$556:$G597,0)),INDEX(W599:W$618,MATCH($D598,$G599:$G$618,0)))","v":16.2},{"$f":"IF($I598>$D598,INDEX(X$556:X597,MATCH($D598,$G$556:$G597,0)),INDEX(X599:X$618,MATCH($D598,$G599:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I598>$D598,INDEX(Y$556:Y597,MATCH($D598,$G$556:$G597,0)),INDEX(Y599:Y$618,MATCH($D598,$G599:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I598>$D598,INDEX(Z$556:Z597,MATCH($D598,$G$556:$G597,0)),INDEX(Z599:Z$618,MATCH($D598,$G599:$G$618,0)))","v":17350},null,{"$f":"IF($I598>$D598,INDEX(AB$556:AB597,MATCH($D598,$G$556:$G597,0)),INDEX(AB599:AB$618,MATCH($D598,$G599:$G$618,0)))","v":0.21},null,{"$f":"IF($I598>$D598,INDEX(AD$556:AD597,MATCH($D598,$G$556:$G597,0)),INDEX(AD599:AD$618,MATCH($D598,$G599:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I598>$D598,INDEX(AG$556:AG597,MATCH($D598,$G$556:$G597,0)),INDEX(AG599:AG$618,MATCH($D598,$G599:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P598+ROUND(W598/2,0),Brændstofpriser!$B$7:$B$65,0))*AD598/W598*0","v":0},null,null,null,null,null,{"$f":"IF($I598>$D598,INDEX(AN$556:AN597,MATCH($D598,$G$556:$G597,0)),INDEX(AN599:AN$618,MATCH($D598,$G599:$G$618,0)))","v":0.03},null,{"$f":"IF($I598>$D598,INDEX(AP$556:AP597,MATCH($D598,$G$556:$G597,0)),INDEX(AP599:AP$618,MATCH($D598,$G599:$G$618,0)))","v":1036},{"$f":"IF($I598>$D598,INDEX(AQ$556:AQ597,MATCH($D598,$G$556:$G597,0)),INDEX(AQ599:AQ$618,MATCH($D598,$G599:$G$618,0)))","v":0},{"$f":"IF($I598>$D598,INDEX(AR$556:AR597,MATCH($D598,$G$556:$G597,0)),INDEX(AR599:AR$618,MATCH($D598,$G599:$G$618,0)))","v":4},{"$f":"IF($I598>$D598,INDEX(AS$556:AS597,MATCH($D598,$G$556:$G597,0)),INDEX(AS599:AS$618,MATCH($D598,$G599:$G$618,0)))","v":35000},null,null,{"$f":"IF($I598>$D598,INDEX(AV$556:AV597,MATCH($D598,$G$556:$G597,0)),INDEX(AV599:AV$618,MATCH($D598,$G599:$G$618,0)))","v":1}]
[null,null,14.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I599)),ABS($F$556:$F$619-I599),0))","v":2},0,0,0,14,14,{"$f":"IF($I599>$D599,INDEX(K$556:K598,MATCH($D599,$G$556:$G598,0)),INDEX(K600:K$618,MATCH($D599,$G600:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I599>$D599,INDEX(L$556:L598,MATCH($D599,$G$556:$G598,0)),INDEX(L600:L$618,MATCH($D599,$G600:$G$618,0)))","v":"TESLA"},{"$f":"IF($I599>$D599,INDEX(M$556:M598,MATCH($D599,$G$556:$G598,0)),INDEX(M600:M$618,MATCH($D599,$G600:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I599>$D599,INDEX(N$556:N598,MATCH($D599,$G$556:$G598,0)),INDEX(N600:N$618,MATCH($D599,$G600:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I599>$D599,INDEX(O$556:O598,MATCH($D599,$G$556:$G598,0)),INDEX(O600:O$618,MATCH($D599,$G600:$G$618,0)))","v":"2019"},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I599,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I599,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I599>$D599,INDEX(V$556:V598,MATCH($D599,$G$556:$G598,0)),INDEX(V600:V$618,MATCH($D599,$G600:$G$618,0)))","v":264470},{"$f":"IF($I599>$D599,INDEX(W$556:W598,MATCH($D599,$G$556:$G598,0)),INDEX(W600:W$618,MATCH($D599,$G600:$G$618,0)))","v":16.2},{"$f":"IF($I599>$D599,INDEX(X$556:X598,MATCH($D599,$G$556:$G598,0)),INDEX(X600:X$618,MATCH($D599,$G600:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I599>$D599,INDEX(Y$556:Y598,MATCH($D599,$G$556:$G598,0)),INDEX(Y600:Y$618,MATCH($D599,$G600:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I599>$D599,INDEX(Z$556:Z598,MATCH($D599,$G$556:$G598,0)),INDEX(Z600:Z$618,MATCH($D599,$G600:$G$618,0)))","v":17350},null,{"$f":"IF($I599>$D599,INDEX(AB$556:AB598,MATCH($D599,$G$556:$G598,0)),INDEX(AB600:AB$618,MATCH($D599,$G600:$G$618,0)))","v":0},null,{"$f":"IF($I599>$D599,INDEX(AD$556:AD598,MATCH($D599,$G$556:$G598,0)),INDEX(AD600:AD$618,MATCH($D599,$G600:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I599>$D599,INDEX(AG$556:AG598,MATCH($D599,$G$556:$G598,0)),INDEX(AG600:AG$618,MATCH($D599,$G600:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P599+ROUND(W599/2,0),Brændstofpriser!$B$7:$B$65,0))*AD599/W599*0","v":0},null,null,null,null,null,{"$f":"IF($I599>$D599,INDEX(AN$556:AN598,MATCH($D599,$G$556:$G598,0)),INDEX(AN600:AN$618,MATCH($D599,$G600:$G$618,0)))","v":0.03},null,{"$f":"IF($I599>$D599,INDEX(AP$556:AP598,MATCH($D599,$G$556:$G598,0)),INDEX(AP600:AP$618,MATCH($D599,$G600:$G$618,0)))","v":1036},{"$f":"IF($I599>$D599,INDEX(AQ$556:AQ598,MATCH($D599,$G$556:$G598,0)),INDEX(AQ600:AQ$618,MATCH($D599,$G600:$G$618,0)))","v":0},{"$f":"IF($I599>$D599,INDEX(AR$556:AR598,MATCH($D599,$G$556:$G598,0)),INDEX(AR600:AR$618,MATCH($D599,$G600:$G$618,0)))","v":4},{"$f":"IF($I599>$D599,INDEX(AS$556:AS598,MATCH($D599,$G$556:$G598,0)),INDEX(AS600:AS$618,MATCH($D599,$G600:$G$618,0)))","v":35000},null,null,{"$f":"IF($I599>$D599,INDEX(AV$556:AV598,MATCH($D599,$G$556:$G598,0)),INDEX(AV600:AV$618,MATCH($D599,$G600:$G$618,0)))","v":1}]
[null,null,14.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I600)),ABS($F$556:$F$619-I600),0))","v":2},0,0,0,14,14,{"$f":"IF($I600>$D600,INDEX(K$556:K599,MATCH($D600,$G$556:$G599,0)),INDEX(K601:K$618,MATCH($D600,$G601:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I600>$D600,INDEX(L$556:L599,MATCH($D600,$G$556:$G599,0)),INDEX(L601:L$618,MATCH($D600,$G601:$G$618,0)))","v":"TESLA"},{"$f":"IF($I600>$D600,INDEX(M$556:M599,MATCH($D600,$G$556:$G599,0)),INDEX(M601:M$618,MATCH($D600,$G601:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I600>$D600,INDEX(N$556:N599,MATCH($D600,$G$556:$G599,0)),INDEX(N601:N$618,MATCH($D600,$G601:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I600>$D600,INDEX(O$556:O599,MATCH($D600,$G$556:$G599,0)),INDEX(O601:O$618,MATCH($D600,$G601:$G$618,0)))","v":"2019"},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I600,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I600,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I600>$D600,INDEX(V$556:V599,MATCH($D600,$G$556:$G599,0)),INDEX(V601:V$618,MATCH($D600,$G601:$G$618,0)))","v":264470},{"$f":"IF($I600>$D600,INDEX(W$556:W599,MATCH($D600,$G$556:$G599,0)),INDEX(W601:W$618,MATCH($D600,$G601:$G$618,0)))","v":16.2},{"$f":"IF($I600>$D600,INDEX(X$556:X599,MATCH($D600,$G$556:$G599,0)),INDEX(X601:X$618,MATCH($D600,$G601:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I600>$D600,INDEX(Y$556:Y599,MATCH($D600,$G$556:$G599,0)),INDEX(Y601:Y$618,MATCH($D600,$G601:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I600>$D600,INDEX(Z$556:Z599,MATCH($D600,$G$556:$G599,0)),INDEX(Z601:Z$618,MATCH($D600,$G601:$G$618,0)))","v":17350},null,{"$f":"IF($I600>$D600,INDEX(AB$556:AB599,MATCH($D600,$G$556:$G599,0)),INDEX(AB601:AB$618,MATCH($D600,$G601:$G$618,0)))","v":0},null,{"$f":"IF($I600>$D600,INDEX(AD$556:AD599,MATCH($D600,$G$556:$G599,0)),INDEX(AD601:AD$618,MATCH($D600,$G601:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I600>$D600,INDEX(AG$556:AG599,MATCH($D600,$G$556:$G599,0)),INDEX(AG601:AG$618,MATCH($D600,$G601:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P600+ROUND(W600/2,0),Brændstofpriser!$B$7:$B$65,0))*AD600/W600*0","v":0},null,null,null,null,null,{"$f":"IF($I600>$D600,INDEX(AN$556:AN599,MATCH($D600,$G$556:$G599,0)),INDEX(AN601:AN$618,MATCH($D600,$G601:$G$618,0)))","v":0.03},null,{"$f":"IF($I600>$D600,INDEX(AP$556:AP599,MATCH($D600,$G$556:$G599,0)),INDEX(AP601:AP$618,MATCH($D600,$G601:$G$618,0)))","v":1036},{"$f":"IF($I600>$D600,INDEX(AQ$556:AQ599,MATCH($D600,$G$556:$G599,0)),INDEX(AQ601:AQ$618,MATCH($D600,$G601:$G$618,0)))","v":0},{"$f":"IF($I600>$D600,INDEX(AR$556:AR599,MATCH($D600,$G$556:$G599,0)),INDEX(AR601:AR$618,MATCH($D600,$G601:$G$618,0)))","v":4},{"$f":"IF($I600>$D600,INDEX(AS$556:AS599,MATCH($D600,$G$556:$G599,0)),INDEX(AS601:AS$618,MATCH($D600,$G601:$G$618,0)))","v":35000},null,null,{"$f":"IF($I600>$D600,INDEX(AV$556:AV599,MATCH($D600,$G$556:$G599,0)),INDEX(AV601:AV$618,MATCH($D600,$G601:$G$618,0)))","v":1}]
[null,null,15.1,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I601)),ABS($F$556:$F$619-I601),0))","v":2},0,0,0,15,15,{"$f":"IF($I601>$D601,INDEX(K$556:K600,MATCH($D601,$G$556:$G600,0)),INDEX(K602:K$618,MATCH($D601,$G602:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I601>$D601,INDEX(L$556:L600,MATCH($D601,$G$556:$G600,0)),INDEX(L602:L$618,MATCH($D601,$G602:$G$618,0)))","v":"TESLA"},{"$f":"IF($I601>$D601,INDEX(M$556:M600,MATCH($D601,$G$556:$G600,0)),INDEX(M602:M$618,MATCH($D601,$G602:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I601>$D601,INDEX(N$556:N600,MATCH($D601,$G$556:$G600,0)),INDEX(N602:N$618,MATCH($D601,$G602:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I601>$D601,INDEX(O$556:O600,MATCH($D601,$G$556:$G600,0)),INDEX(O602:O$618,MATCH($D601,$G602:$G$618,0)))","v":"2019"},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I601,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I601,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I601>$D601,INDEX(V$556:V600,MATCH($D601,$G$556:$G600,0)),INDEX(V602:V$618,MATCH($D601,$G602:$G$618,0)))","v":264470},{"$f":"IF($I601>$D601,INDEX(W$556:W600,MATCH($D601,$G$556:$G600,0)),INDEX(W602:W$618,MATCH($D601,$G602:$G$618,0)))","v":16.2},{"$f":"IF($I601>$D601,INDEX(X$556:X600,MATCH($D601,$G$556:$G600,0)),INDEX(X602:X$618,MATCH($D601,$G602:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I601>$D601,INDEX(Y$556:Y600,MATCH($D601,$G$556:$G600,0)),INDEX(Y602:Y$618,MATCH($D601,$G602:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I601>$D601,INDEX(Z$556:Z600,MATCH($D601,$G$556:$G600,0)),INDEX(Z602:Z$618,MATCH($D601,$G602:$G$618,0)))","v":17350},null,{"$f":"IF($I601>$D601,INDEX(AB$556:AB600,MATCH($D601,$G$556:$G600,0)),INDEX(AB602:AB$618,MATCH($D601,$G602:$G$618,0)))","v":0.21},null,{"$f":"IF($I601>$D601,INDEX(AD$556:AD600,MATCH($D601,$G$556:$G600,0)),INDEX(AD602:AD$618,MATCH($D601,$G602:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I601>$D601,INDEX(AG$556:AG600,MATCH($D601,$G$556:$G600,0)),INDEX(AG602:AG$618,MATCH($D601,$G602:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P601+ROUND(W601/2,0),Brændstofpriser!$B$7:$B$65,0))*AD601/W601*0","v":0},null,null,null,null,null,{"$f":"IF($I601>$D601,INDEX(AN$556:AN600,MATCH($D601,$G$556:$G600,0)),INDEX(AN602:AN$618,MATCH($D601,$G602:$G$618,0)))","v":0.03},null,{"$f":"IF($I601>$D601,INDEX(AP$556:AP600,MATCH($D601,$G$556:$G600,0)),INDEX(AP602:AP$618,MATCH($D601,$G602:$G$618,0)))","v":1036},{"$f":"IF($I601>$D601,INDEX(AQ$556:AQ600,MATCH($D601,$G$556:$G600,0)),INDEX(AQ602:AQ$618,MATCH($D601,$G602:$G$618,0)))","v":0},{"$f":"IF($I601>$D601,INDEX(AR$556:AR600,MATCH($D601,$G$556:$G600,0)),INDEX(AR602:AR$618,MATCH($D601,$G602:$G$618,0)))","v":4},{"$f":"IF($I601>$D601,INDEX(AS$556:AS600,MATCH($D601,$G$556:$G600,0)),INDEX(AS602:AS$618,MATCH($D601,$G602:$G$618,0)))","v":35000},null,null,{"$f":"IF($I601>$D601,INDEX(AV$556:AV600,MATCH($D601,$G$556:$G600,0)),INDEX(AV602:AV$618,MATCH($D601,$G602:$G$618,0)))","v":1}]
[null,null,15.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I602)),ABS($F$556:$F$619-I602),0))","v":2},0,0,0,15,15,{"$f":"IF($I602>$D602,INDEX(K$556:K601,MATCH($D602,$G$556:$G601,0)),INDEX(K603:K$618,MATCH($D602,$G603:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I602>$D602,INDEX(L$556:L601,MATCH($D602,$G$556:$G601,0)),INDEX(L603:L$618,MATCH($D602,$G603:$G$618,0)))","v":"TESLA"},{"$f":"IF($I602>$D602,INDEX(M$556:M601,MATCH($D602,$G$556:$G601,0)),INDEX(M603:M$618,MATCH($D602,$G603:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I602>$D602,INDEX(N$556:N601,MATCH($D602,$G$556:$G601,0)),INDEX(N603:N$618,MATCH($D602,$G603:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I602>$D602,INDEX(O$556:O601,MATCH($D602,$G$556:$G601,0)),INDEX(O603:O$618,MATCH($D602,$G603:$G$618,0)))","v":"2019"},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I602,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I602,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I602>$D602,INDEX(V$556:V601,MATCH($D602,$G$556:$G601,0)),INDEX(V603:V$618,MATCH($D602,$G603:$G$618,0)))","v":264470},{"$f":"IF($I602>$D602,INDEX(W$556:W601,MATCH($D602,$G$556:$G601,0)),INDEX(W603:W$618,MATCH($D602,$G603:$G$618,0)))","v":16.2},{"$f":"IF($I602>$D602,INDEX(X$556:X601,MATCH($D602,$G$556:$G601,0)),INDEX(X603:X$618,MATCH($D602,$G603:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I602>$D602,INDEX(Y$556:Y601,MATCH($D602,$G$556:$G601,0)),INDEX(Y603:Y$618,MATCH($D602,$G603:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I602>$D602,INDEX(Z$556:Z601,MATCH($D602,$G$556:$G601,0)),INDEX(Z603:Z$618,MATCH($D602,$G603:$G$618,0)))","v":17350},null,{"$f":"IF($I602>$D602,INDEX(AB$556:AB601,MATCH($D602,$G$556:$G601,0)),INDEX(AB603:AB$618,MATCH($D602,$G603:$G$618,0)))","v":0},null,{"$f":"IF($I602>$D602,INDEX(AD$556:AD601,MATCH($D602,$G$556:$G601,0)),INDEX(AD603:AD$618,MATCH($D602,$G603:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I602>$D602,INDEX(AG$556:AG601,MATCH($D602,$G$556:$G601,0)),INDEX(AG603:AG$618,MATCH($D602,$G603:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P602+ROUND(W602/2,0),Brændstofpriser!$B$7:$B$65,0))*AD602/W602*0","v":0},null,null,null,null,null,{"$f":"IF($I602>$D602,INDEX(AN$556:AN601,MATCH($D602,$G$556:$G601,0)),INDEX(AN603:AN$618,MATCH($D602,$G603:$G$618,0)))","v":0.03},null,{"$f":"IF($I602>$D602,INDEX(AP$556:AP601,MATCH($D602,$G$556:$G601,0)),INDEX(AP603:AP$618,MATCH($D602,$G603:$G$618,0)))","v":1036},{"$f":"IF($I602>$D602,INDEX(AQ$556:AQ601,MATCH($D602,$G$556:$G601,0)),INDEX(AQ603:AQ$618,MATCH($D602,$G603:$G$618,0)))","v":0},{"$f":"IF($I602>$D602,INDEX(AR$556:AR601,MATCH($D602,$G$556:$G601,0)),INDEX(AR603:AR$618,MATCH($D602,$G603:$G$618,0)))","v":4},{"$f":"IF($I602>$D602,INDEX(AS$556:AS601,MATCH($D602,$G$556:$G601,0)),INDEX(AS603:AS$618,MATCH($D602,$G603:$G$618,0)))","v":35000},null,null,{"$f":"IF($I602>$D602,INDEX(AV$556:AV601,MATCH($D602,$G$556:$G601,0)),INDEX(AV603:AV$618,MATCH($D602,$G603:$G$618,0)))","v":1}]
[null,null,15.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I603)),ABS($F$556:$F$619-I603),0))","v":2},0,0,0,15,15,{"$f":"IF($I603>$D603,INDEX(K$556:K602,MATCH($D603,$G$556:$G602,0)),INDEX(K604:K$618,MATCH($D603,$G604:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I603>$D603,INDEX(L$556:L602,MATCH($D603,$G$556:$G602,0)),INDEX(L604:L$618,MATCH($D603,$G604:$G$618,0)))","v":"TESLA"},{"$f":"IF($I603>$D603,INDEX(M$556:M602,MATCH($D603,$G$556:$G602,0)),INDEX(M604:M$618,MATCH($D603,$G604:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I603>$D603,INDEX(N$556:N602,MATCH($D603,$G$556:$G602,0)),INDEX(N604:N$618,MATCH($D603,$G604:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I603>$D603,INDEX(O$556:O602,MATCH($D603,$G$556:$G602,0)),INDEX(O604:O$618,MATCH($D603,$G604:$G$618,0)))","v":"2019"},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I603,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I603,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I603>$D603,INDEX(V$556:V602,MATCH($D603,$G$556:$G602,0)),INDEX(V604:V$618,MATCH($D603,$G604:$G$618,0)))","v":264470},{"$f":"IF($I603>$D603,INDEX(W$556:W602,MATCH($D603,$G$556:$G602,0)),INDEX(W604:W$618,MATCH($D603,$G604:$G$618,0)))","v":16.2},{"$f":"IF($I603>$D603,INDEX(X$556:X602,MATCH($D603,$G$556:$G602,0)),INDEX(X604:X$618,MATCH($D603,$G604:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I603>$D603,INDEX(Y$556:Y602,MATCH($D603,$G$556:$G602,0)),INDEX(Y604:Y$618,MATCH($D603,$G604:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I603>$D603,INDEX(Z$556:Z602,MATCH($D603,$G$556:$G602,0)),INDEX(Z604:Z$618,MATCH($D603,$G604:$G$618,0)))","v":17350},null,{"$f":"IF($I603>$D603,INDEX(AB$556:AB602,MATCH($D603,$G$556:$G602,0)),INDEX(AB604:AB$618,MATCH($D603,$G604:$G$618,0)))","v":0},null,{"$f":"IF($I603>$D603,INDEX(AD$556:AD602,MATCH($D603,$G$556:$G602,0)),INDEX(AD604:AD$618,MATCH($D603,$G604:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I603>$D603,INDEX(AG$556:AG602,MATCH($D603,$G$556:$G602,0)),INDEX(AG604:AG$618,MATCH($D603,$G604:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P603+ROUND(W603/2,0),Brændstofpriser!$B$7:$B$65,0))*AD603/W603*0","v":0},null,null,null,null,null,{"$f":"IF($I603>$D603,INDEX(AN$556:AN602,MATCH($D603,$G$556:$G602,0)),INDEX(AN604:AN$618,MATCH($D603,$G604:$G$618,0)))","v":0.03},null,{"$f":"IF($I603>$D603,INDEX(AP$556:AP602,MATCH($D603,$G$556:$G602,0)),INDEX(AP604:AP$618,MATCH($D603,$G604:$G$618,0)))","v":1036},{"$f":"IF($I603>$D603,INDEX(AQ$556:AQ602,MATCH($D603,$G$556:$G602,0)),INDEX(AQ604:AQ$618,MATCH($D603,$G604:$G$618,0)))","v":0},{"$f":"IF($I603>$D603,INDEX(AR$556:AR602,MATCH($D603,$G$556:$G602,0)),INDEX(AR604:AR$618,MATCH($D603,$G604:$G$618,0)))","v":4},{"$f":"IF($I603>$D603,INDEX(AS$556:AS602,MATCH($D603,$G$556:$G602,0)),INDEX(AS604:AS$618,MATCH($D603,$G604:$G$618,0)))","v":35000},null,null,{"$f":"IF($I603>$D603,INDEX(AV$556:AV602,MATCH($D603,$G$556:$G602,0)),INDEX(AV604:AV$618,MATCH($D603,$G604:$G$618,0)))","v":1}]
[null,null,16.100000000000001,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I604)),ABS($F$556:$F$619-I604),0))","v":2},0,0,0,16,16,{"$f":"IF($I604>$D604,INDEX(K$556:K603,MATCH($D604,$G$556:$G603,0)),INDEX(K605:K$618,MATCH($D604,$G605:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I604>$D604,INDEX(L$556:L603,MATCH($D604,$G$556:$G603,0)),INDEX(L605:L$618,MATCH($D604,$G605:$G$618,0)))","v":"TESLA"},{"$f":"IF($I604>$D604,INDEX(M$556:M603,MATCH($D604,$G$556:$G603,0)),INDEX(M605:M$618,MATCH($D604,$G605:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I604>$D604,INDEX(N$556:N603,MATCH($D604,$G$556:$G603,0)),INDEX(N605:N$618,MATCH($D604,$G605:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I604>$D604,INDEX(O$556:O603,MATCH($D604,$G$556:$G603,0)),INDEX(O605:O$618,MATCH($D604,$G605:$G$618,0)))","v":"2019"},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I604,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I604,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I604>$D604,INDEX(V$556:V603,MATCH($D604,$G$556:$G603,0)),INDEX(V605:V$618,MATCH($D604,$G605:$G$618,0)))","v":264470},{"$f":"IF($I604>$D604,INDEX(W$556:W603,MATCH($D604,$G$556:$G603,0)),INDEX(W605:W$618,MATCH($D604,$G605:$G$618,0)))","v":16.2},{"$f":"IF($I604>$D604,INDEX(X$556:X603,MATCH($D604,$G$556:$G603,0)),INDEX(X605:X$618,MATCH($D604,$G605:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I604>$D604,INDEX(Y$556:Y603,MATCH($D604,$G$556:$G603,0)),INDEX(Y605:Y$618,MATCH($D604,$G605:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I604>$D604,INDEX(Z$556:Z603,MATCH($D604,$G$556:$G603,0)),INDEX(Z605:Z$618,MATCH($D604,$G605:$G$618,0)))","v":17350},null,{"$f":"IF($I604>$D604,INDEX(AB$556:AB603,MATCH($D604,$G$556:$G603,0)),INDEX(AB605:AB$618,MATCH($D604,$G605:$G$618,0)))","v":0.21},null,{"$f":"IF($I604>$D604,INDEX(AD$556:AD603,MATCH($D604,$G$556:$G603,0)),INDEX(AD605:AD$618,MATCH($D604,$G605:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I604>$D604,INDEX(AG$556:AG603,MATCH($D604,$G$556:$G603,0)),INDEX(AG605:AG$618,MATCH($D604,$G605:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P604+ROUND(W604/2,0),Brændstofpriser!$B$7:$B$65,0))*AD604/W604*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I604>$D604,INDEX(AN$556:AN603,MATCH($D604,$G$556:$G603,0)),INDEX(AN605:AN$618,MATCH($D604,$G605:$G$618,0)))","v":0.03},null,{"$f":"IF($I604>$D604,INDEX(AP$556:AP603,MATCH($D604,$G$556:$G603,0)),INDEX(AP605:AP$618,MATCH($D604,$G605:$G$618,0)))","v":1036},{"$f":"IF($I604>$D604,INDEX(AQ$556:AQ603,MATCH($D604,$G$556:$G603,0)),INDEX(AQ605:AQ$618,MATCH($D604,$G605:$G$618,0)))","v":0},{"$f":"IF($I604>$D604,INDEX(AR$556:AR603,MATCH($D604,$G$556:$G603,0)),INDEX(AR605:AR$618,MATCH($D604,$G605:$G$618,0)))","v":4},{"$f":"IF($I604>$D604,INDEX(AS$556:AS603,MATCH($D604,$G$556:$G603,0)),INDEX(AS605:AS$618,MATCH($D604,$G605:$G$618,0)))","v":35000},null,null,{"$f":"IF($I604>$D604,INDEX(AV$556:AV603,MATCH($D604,$G$556:$G603,0)),INDEX(AV605:AV$618,MATCH($D604,$G605:$G$618,0)))","v":1}]
[null,null,16.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I605)),ABS($F$556:$F$619-I605),0))","v":2},0,0,0,16,16,{"$f":"IF($I605>$D605,INDEX(K$556:K604,MATCH($D605,$G$556:$G604,0)),INDEX(K606:K$618,MATCH($D605,$G606:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I605>$D605,INDEX(L$556:L604,MATCH($D605,$G$556:$G604,0)),INDEX(L606:L$618,MATCH($D605,$G606:$G$618,0)))","v":"TESLA"},{"$f":"IF($I605>$D605,INDEX(M$556:M604,MATCH($D605,$G$556:$G604,0)),INDEX(M606:M$618,MATCH($D605,$G606:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I605>$D605,INDEX(N$556:N604,MATCH($D605,$G$556:$G604,0)),INDEX(N606:N$618,MATCH($D605,$G606:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I605>$D605,INDEX(O$556:O604,MATCH($D605,$G$556:$G604,0)),INDEX(O606:O$618,MATCH($D605,$G606:$G$618,0)))","v":"2019"},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I605,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I605,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I605>$D605,INDEX(V$556:V604,MATCH($D605,$G$556:$G604,0)),INDEX(V606:V$618,MATCH($D605,$G606:$G$618,0)))","v":264470},{"$f":"IF($I605>$D605,INDEX(W$556:W604,MATCH($D605,$G$556:$G604,0)),INDEX(W606:W$618,MATCH($D605,$G606:$G$618,0)))","v":16.2},{"$f":"IF($I605>$D605,INDEX(X$556:X604,MATCH($D605,$G$556:$G604,0)),INDEX(X606:X$618,MATCH($D605,$G606:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I605>$D605,INDEX(Y$556:Y604,MATCH($D605,$G$556:$G604,0)),INDEX(Y606:Y$618,MATCH($D605,$G606:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I605>$D605,INDEX(Z$556:Z604,MATCH($D605,$G$556:$G604,0)),INDEX(Z606:Z$618,MATCH($D605,$G606:$G$618,0)))","v":17350},null,{"$f":"IF($I605>$D605,INDEX(AB$556:AB604,MATCH($D605,$G$556:$G604,0)),INDEX(AB606:AB$618,MATCH($D605,$G606:$G$618,0)))","v":0},null,{"$f":"IF($I605>$D605,INDEX(AD$556:AD604,MATCH($D605,$G$556:$G604,0)),INDEX(AD606:AD$618,MATCH($D605,$G606:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I605>$D605,INDEX(AG$556:AG604,MATCH($D605,$G$556:$G604,0)),INDEX(AG606:AG$618,MATCH($D605,$G606:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P605+ROUND(W605/2,0),Brændstofpriser!$B$7:$B$65,0))*AD605/W605*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I605>$D605,INDEX(AN$556:AN604,MATCH($D605,$G$556:$G604,0)),INDEX(AN606:AN$618,MATCH($D605,$G606:$G$618,0)))","v":0.03},null,{"$f":"IF($I605>$D605,INDEX(AP$556:AP604,MATCH($D605,$G$556:$G604,0)),INDEX(AP606:AP$618,MATCH($D605,$G606:$G$618,0)))","v":1036},{"$f":"IF($I605>$D605,INDEX(AQ$556:AQ604,MATCH($D605,$G$556:$G604,0)),INDEX(AQ606:AQ$618,MATCH($D605,$G606:$G$618,0)))","v":0},{"$f":"IF($I605>$D605,INDEX(AR$556:AR604,MATCH($D605,$G$556:$G604,0)),INDEX(AR606:AR$618,MATCH($D605,$G606:$G$618,0)))","v":4},{"$f":"IF($I605>$D605,INDEX(AS$556:AS604,MATCH($D605,$G$556:$G604,0)),INDEX(AS606:AS$618,MATCH($D605,$G606:$G$618,0)))","v":35000},null,null,{"$f":"IF($I605>$D605,INDEX(AV$556:AV604,MATCH($D605,$G$556:$G604,0)),INDEX(AV606:AV$618,MATCH($D605,$G606:$G$618,0)))","v":1}]
[null,null,16.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I606)),ABS($F$556:$F$619-I606),0))","v":2},0,0,0,16,16,{"$f":"IF($I606>$D606,INDEX(K$556:K605,MATCH($D606,$G$556:$G605,0)),INDEX(K607:K$618,MATCH($D606,$G607:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I606>$D606,INDEX(L$556:L605,MATCH($D606,$G$556:$G605,0)),INDEX(L607:L$618,MATCH($D606,$G607:$G$618,0)))","v":"TESLA"},{"$f":"IF($I606>$D606,INDEX(M$556:M605,MATCH($D606,$G$556:$G605,0)),INDEX(M607:M$618,MATCH($D606,$G607:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I606>$D606,INDEX(N$556:N605,MATCH($D606,$G$556:$G605,0)),INDEX(N607:N$618,MATCH($D606,$G607:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I606>$D606,INDEX(O$556:O605,MATCH($D606,$G$556:$G605,0)),INDEX(O607:O$618,MATCH($D606,$G607:$G$618,0)))","v":"2019"},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I606,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I606,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I606>$D606,INDEX(V$556:V605,MATCH($D606,$G$556:$G605,0)),INDEX(V607:V$618,MATCH($D606,$G607:$G$618,0)))","v":264470},{"$f":"IF($I606>$D606,INDEX(W$556:W605,MATCH($D606,$G$556:$G605,0)),INDEX(W607:W$618,MATCH($D606,$G607:$G$618,0)))","v":16.2},{"$f":"IF($I606>$D606,INDEX(X$556:X605,MATCH($D606,$G$556:$G605,0)),INDEX(X607:X$618,MATCH($D606,$G607:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I606>$D606,INDEX(Y$556:Y605,MATCH($D606,$G$556:$G605,0)),INDEX(Y607:Y$618,MATCH($D606,$G607:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I606>$D606,INDEX(Z$556:Z605,MATCH($D606,$G$556:$G605,0)),INDEX(Z607:Z$618,MATCH($D606,$G607:$G$618,0)))","v":17350},null,{"$f":"IF($I606>$D606,INDEX(AB$556:AB605,MATCH($D606,$G$556:$G605,0)),INDEX(AB607:AB$618,MATCH($D606,$G607:$G$618,0)))","v":0},null,{"$f":"IF($I606>$D606,INDEX(AD$556:AD605,MATCH($D606,$G$556:$G605,0)),INDEX(AD607:AD$618,MATCH($D606,$G607:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I606>$D606,INDEX(AG$556:AG605,MATCH($D606,$G$556:$G605,0)),INDEX(AG607:AG$618,MATCH($D606,$G607:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P606+ROUND(W606/2,0),Brændstofpriser!$B$7:$B$65,0))*AD606/W606*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I606>$D606,INDEX(AN$556:AN605,MATCH($D606,$G$556:$G605,0)),INDEX(AN607:AN$618,MATCH($D606,$G607:$G$618,0)))","v":0.03},null,{"$f":"IF($I606>$D606,INDEX(AP$556:AP605,MATCH($D606,$G$556:$G605,0)),INDEX(AP607:AP$618,MATCH($D606,$G607:$G$618,0)))","v":1036},{"$f":"IF($I606>$D606,INDEX(AQ$556:AQ605,MATCH($D606,$G$556:$G605,0)),INDEX(AQ607:AQ$618,MATCH($D606,$G607:$G$618,0)))","v":0},{"$f":"IF($I606>$D606,INDEX(AR$556:AR605,MATCH($D606,$G$556:$G605,0)),INDEX(AR607:AR$618,MATCH($D606,$G607:$G$618,0)))","v":4},{"$f":"IF($I606>$D606,INDEX(AS$556:AS605,MATCH($D606,$G$556:$G605,0)),INDEX(AS607:AS$618,MATCH($D606,$G607:$G$618,0)))","v":35000},null,null,{"$f":"IF($I606>$D606,INDEX(AV$556:AV605,MATCH($D606,$G$556:$G605,0)),INDEX(AV607:AV$618,MATCH($D606,$G607:$G$618,0)))","v":1}]
[null,null,17.100000000000001,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I607)),ABS($F$556:$F$619-I607),0))","v":2},0,0,0,17,17,{"$f":"IF($I607>$D607,INDEX(K$556:K606,MATCH($D607,$G$556:$G606,0)),INDEX(K608:K$618,MATCH($D607,$G608:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I607>$D607,INDEX(L$556:L606,MATCH($D607,$G$556:$G606,0)),INDEX(L608:L$618,MATCH($D607,$G608:$G$618,0)))","v":"TESLA"},{"$f":"IF($I607>$D607,INDEX(M$556:M606,MATCH($D607,$G$556:$G606,0)),INDEX(M608:M$618,MATCH($D607,$G608:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I607>$D607,INDEX(N$556:N606,MATCH($D607,$G$556:$G606,0)),INDEX(N608:N$618,MATCH($D607,$G608:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I607>$D607,INDEX(O$556:O606,MATCH($D607,$G$556:$G606,0)),INDEX(O608:O$618,MATCH($D607,$G608:$G$618,0)))","v":"2019"},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I607,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I607,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I607>$D607,INDEX(V$556:V606,MATCH($D607,$G$556:$G606,0)),INDEX(V608:V$618,MATCH($D607,$G608:$G$618,0)))","v":264470},{"$f":"IF($I607>$D607,INDEX(W$556:W606,MATCH($D607,$G$556:$G606,0)),INDEX(W608:W$618,MATCH($D607,$G608:$G$618,0)))","v":16.2},{"$f":"IF($I607>$D607,INDEX(X$556:X606,MATCH($D607,$G$556:$G606,0)),INDEX(X608:X$618,MATCH($D607,$G608:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I607>$D607,INDEX(Y$556:Y606,MATCH($D607,$G$556:$G606,0)),INDEX(Y608:Y$618,MATCH($D607,$G608:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I607>$D607,INDEX(Z$556:Z606,MATCH($D607,$G$556:$G606,0)),INDEX(Z608:Z$618,MATCH($D607,$G608:$G$618,0)))","v":17350},null,{"$f":"IF($I607>$D607,INDEX(AB$556:AB606,MATCH($D607,$G$556:$G606,0)),INDEX(AB608:AB$618,MATCH($D607,$G608:$G$618,0)))","v":0.21},null,{"$f":"IF($I607>$D607,INDEX(AD$556:AD606,MATCH($D607,$G$556:$G606,0)),INDEX(AD608:AD$618,MATCH($D607,$G608:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I607>$D607,INDEX(AG$556:AG606,MATCH($D607,$G$556:$G606,0)),INDEX(AG608:AG$618,MATCH($D607,$G608:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P607+ROUND(W607/2,0),Brændstofpriser!$B$7:$B$65,0))*AD607/W607*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I607>$D607,INDEX(AN$556:AN606,MATCH($D607,$G$556:$G606,0)),INDEX(AN608:AN$618,MATCH($D607,$G608:$G$618,0)))","v":0.03},null,{"$f":"IF($I607>$D607,INDEX(AP$556:AP606,MATCH($D607,$G$556:$G606,0)),INDEX(AP608:AP$618,MATCH($D607,$G608:$G$618,0)))","v":1036},{"$f":"IF($I607>$D607,INDEX(AQ$556:AQ606,MATCH($D607,$G$556:$G606,0)),INDEX(AQ608:AQ$618,MATCH($D607,$G608:$G$618,0)))","v":0},{"$f":"IF($I607>$D607,INDEX(AR$556:AR606,MATCH($D607,$G$556:$G606,0)),INDEX(AR608:AR$618,MATCH($D607,$G608:$G$618,0)))","v":4},{"$f":"IF($I607>$D607,INDEX(AS$556:AS606,MATCH($D607,$G$556:$G606,0)),INDEX(AS608:AS$618,MATCH($D607,$G608:$G$618,0)))","v":35000},null,null,{"$f":"IF($I607>$D607,INDEX(AV$556:AV606,MATCH($D607,$G$556:$G606,0)),INDEX(AV608:AV$618,MATCH($D607,$G608:$G$618,0)))","v":1}]
[null,null,17.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I608)),ABS($F$556:$F$619-I608),0))","v":2},0,0,0,17,17,{"$f":"IF($I608>$D608,INDEX(K$556:K607,MATCH($D608,$G$556:$G607,0)),INDEX(K609:K$618,MATCH($D608,$G609:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I608>$D608,INDEX(L$556:L607,MATCH($D608,$G$556:$G607,0)),INDEX(L609:L$618,MATCH($D608,$G609:$G$618,0)))","v":"TESLA"},{"$f":"IF($I608>$D608,INDEX(M$556:M607,MATCH($D608,$G$556:$G607,0)),INDEX(M609:M$618,MATCH($D608,$G609:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I608>$D608,INDEX(N$556:N607,MATCH($D608,$G$556:$G607,0)),INDEX(N609:N$618,MATCH($D608,$G609:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I608>$D608,INDEX(O$556:O607,MATCH($D608,$G$556:$G607,0)),INDEX(O609:O$618,MATCH($D608,$G609:$G$618,0)))","v":"2019"},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I608,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I608,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I608>$D608,INDEX(V$556:V607,MATCH($D608,$G$556:$G607,0)),INDEX(V609:V$618,MATCH($D608,$G609:$G$618,0)))","v":264470},{"$f":"IF($I608>$D608,INDEX(W$556:W607,MATCH($D608,$G$556:$G607,0)),INDEX(W609:W$618,MATCH($D608,$G609:$G$618,0)))","v":16.2},{"$f":"IF($I608>$D608,INDEX(X$556:X607,MATCH($D608,$G$556:$G607,0)),INDEX(X609:X$618,MATCH($D608,$G609:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I608>$D608,INDEX(Y$556:Y607,MATCH($D608,$G$556:$G607,0)),INDEX(Y609:Y$618,MATCH($D608,$G609:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I608>$D608,INDEX(Z$556:Z607,MATCH($D608,$G$556:$G607,0)),INDEX(Z609:Z$618,MATCH($D608,$G609:$G$618,0)))","v":17350},null,{"$f":"IF($I608>$D608,INDEX(AB$556:AB607,MATCH($D608,$G$556:$G607,0)),INDEX(AB609:AB$618,MATCH($D608,$G609:$G$618,0)))","v":0},null,{"$f":"IF($I608>$D608,INDEX(AD$556:AD607,MATCH($D608,$G$556:$G607,0)),INDEX(AD609:AD$618,MATCH($D608,$G609:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I608>$D608,INDEX(AG$556:AG607,MATCH($D608,$G$556:$G607,0)),INDEX(AG609:AG$618,MATCH($D608,$G609:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P608+ROUND(W608/2,0),Brændstofpriser!$B$7:$B$65,0))*AD608/W608*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I608>$D608,INDEX(AN$556:AN607,MATCH($D608,$G$556:$G607,0)),INDEX(AN609:AN$618,MATCH($D608,$G609:$G$618,0)))","v":0.03},null,{"$f":"IF($I608>$D608,INDEX(AP$556:AP607,MATCH($D608,$G$556:$G607,0)),INDEX(AP609:AP$618,MATCH($D608,$G609:$G$618,0)))","v":1036},{"$f":"IF($I608>$D608,INDEX(AQ$556:AQ607,MATCH($D608,$G$556:$G607,0)),INDEX(AQ609:AQ$618,MATCH($D608,$G609:$G$618,0)))","v":0},{"$f":"IF($I608>$D608,INDEX(AR$556:AR607,MATCH($D608,$G$556:$G607,0)),INDEX(AR609:AR$618,MATCH($D608,$G609:$G$618,0)))","v":4},{"$f":"IF($I608>$D608,INDEX(AS$556:AS607,MATCH($D608,$G$556:$G607,0)),INDEX(AS609:AS$618,MATCH($D608,$G609:$G$618,0)))","v":35000},null,null,{"$f":"IF($I608>$D608,INDEX(AV$556:AV607,MATCH($D608,$G$556:$G607,0)),INDEX(AV609:AV$618,MATCH($D608,$G609:$G$618,0)))","v":1}]
[null,null,17.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I609)),ABS($F$556:$F$619-I609),0))","v":2},0,0,0,17,17,{"$f":"IF($I609>$D609,INDEX(K$556:K608,MATCH($D609,$G$556:$G608,0)),INDEX(K610:K$618,MATCH($D609,$G610:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I609>$D609,INDEX(L$556:L608,MATCH($D609,$G$556:$G608,0)),INDEX(L610:L$618,MATCH($D609,$G610:$G$618,0)))","v":"TESLA"},{"$f":"IF($I609>$D609,INDEX(M$556:M608,MATCH($D609,$G$556:$G608,0)),INDEX(M610:M$618,MATCH($D609,$G610:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I609>$D609,INDEX(N$556:N608,MATCH($D609,$G$556:$G608,0)),INDEX(N610:N$618,MATCH($D609,$G610:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I609>$D609,INDEX(O$556:O608,MATCH($D609,$G$556:$G608,0)),INDEX(O610:O$618,MATCH($D609,$G610:$G$618,0)))","v":"2019"},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I609,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I609,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I609>$D609,INDEX(V$556:V608,MATCH($D609,$G$556:$G608,0)),INDEX(V610:V$618,MATCH($D609,$G610:$G$618,0)))","v":264470},{"$f":"IF($I609>$D609,INDEX(W$556:W608,MATCH($D609,$G$556:$G608,0)),INDEX(W610:W$618,MATCH($D609,$G610:$G$618,0)))","v":16.2},{"$f":"IF($I609>$D609,INDEX(X$556:X608,MATCH($D609,$G$556:$G608,0)),INDEX(X610:X$618,MATCH($D609,$G610:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I609>$D609,INDEX(Y$556:Y608,MATCH($D609,$G$556:$G608,0)),INDEX(Y610:Y$618,MATCH($D609,$G610:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I609>$D609,INDEX(Z$556:Z608,MATCH($D609,$G$556:$G608,0)),INDEX(Z610:Z$618,MATCH($D609,$G610:$G$618,0)))","v":17350},null,{"$f":"IF($I609>$D609,INDEX(AB$556:AB608,MATCH($D609,$G$556:$G608,0)),INDEX(AB610:AB$618,MATCH($D609,$G610:$G$618,0)))","v":0},null,{"$f":"IF($I609>$D609,INDEX(AD$556:AD608,MATCH($D609,$G$556:$G608,0)),INDEX(AD610:AD$618,MATCH($D609,$G610:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I609>$D609,INDEX(AG$556:AG608,MATCH($D609,$G$556:$G608,0)),INDEX(AG610:AG$618,MATCH($D609,$G610:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P609+ROUND(W609/2,0),Brændstofpriser!$B$7:$B$65,0))*AD609/W609*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I609>$D609,INDEX(AN$556:AN608,MATCH($D609,$G$556:$G608,0)),INDEX(AN610:AN$618,MATCH($D609,$G610:$G$618,0)))","v":0.03},null,{"$f":"IF($I609>$D609,INDEX(AP$556:AP608,MATCH($D609,$G$556:$G608,0)),INDEX(AP610:AP$618,MATCH($D609,$G610:$G$618,0)))","v":1036},{"$f":"IF($I609>$D609,INDEX(AQ$556:AQ608,MATCH($D609,$G$556:$G608,0)),INDEX(AQ610:AQ$618,MATCH($D609,$G610:$G$618,0)))","v":0},{"$f":"IF($I609>$D609,INDEX(AR$556:AR608,MATCH($D609,$G$556:$G608,0)),INDEX(AR610:AR$618,MATCH($D609,$G610:$G$618,0)))","v":4},{"$f":"IF($I609>$D609,INDEX(AS$556:AS608,MATCH($D609,$G$556:$G608,0)),INDEX(AS610:AS$618,MATCH($D609,$G610:$G$618,0)))","v":35000},null,null,{"$f":"IF($I609>$D609,INDEX(AV$556:AV608,MATCH($D609,$G$556:$G608,0)),INDEX(AV610:AV$618,MATCH($D609,$G610:$G$618,0)))","v":1}]
[null,null,18.100000000000001,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I610)),ABS($F$556:$F$619-I610),0))","v":2},0,0,0,18,18,{"$f":"IF($I610>$D610,INDEX(K$556:K609,MATCH($D610,$G$556:$G609,0)),INDEX(K611:K$618,MATCH($D610,$G611:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I610>$D610,INDEX(L$556:L609,MATCH($D610,$G$556:$G609,0)),INDEX(L611:L$618,MATCH($D610,$G611:$G$618,0)))","v":"TESLA"},{"$f":"IF($I610>$D610,INDEX(M$556:M609,MATCH($D610,$G$556:$G609,0)),INDEX(M611:M$618,MATCH($D610,$G611:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I610>$D610,INDEX(N$556:N609,MATCH($D610,$G$556:$G609,0)),INDEX(N611:N$618,MATCH($D610,$G611:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I610>$D610,INDEX(O$556:O609,MATCH($D610,$G$556:$G609,0)),INDEX(O611:O$618,MATCH($D610,$G611:$G$618,0)))","v":"2019"},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I610,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I610,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I610>$D610,INDEX(V$556:V609,MATCH($D610,$G$556:$G609,0)),INDEX(V611:V$618,MATCH($D610,$G611:$G$618,0)))","v":264470},{"$f":"IF($I610>$D610,INDEX(W$556:W609,MATCH($D610,$G$556:$G609,0)),INDEX(W611:W$618,MATCH($D610,$G611:$G$618,0)))","v":16.2},{"$f":"IF($I610>$D610,INDEX(X$556:X609,MATCH($D610,$G$556:$G609,0)),INDEX(X611:X$618,MATCH($D610,$G611:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I610>$D610,INDEX(Y$556:Y609,MATCH($D610,$G$556:$G609,0)),INDEX(Y611:Y$618,MATCH($D610,$G611:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I610>$D610,INDEX(Z$556:Z609,MATCH($D610,$G$556:$G609,0)),INDEX(Z611:Z$618,MATCH($D610,$G611:$G$618,0)))","v":17350},null,{"$f":"IF($I610>$D610,INDEX(AB$556:AB609,MATCH($D610,$G$556:$G609,0)),INDEX(AB611:AB$618,MATCH($D610,$G611:$G$618,0)))","v":0.21},null,{"$f":"IF($I610>$D610,INDEX(AD$556:AD609,MATCH($D610,$G$556:$G609,0)),INDEX(AD611:AD$618,MATCH($D610,$G611:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I610>$D610,INDEX(AG$556:AG609,MATCH($D610,$G$556:$G609,0)),INDEX(AG611:AG$618,MATCH($D610,$G611:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P610+ROUND(W610/2,0),Brændstofpriser!$B$7:$B$65,0))*AD610/W610*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I610>$D610,INDEX(AN$556:AN609,MATCH($D610,$G$556:$G609,0)),INDEX(AN611:AN$618,MATCH($D610,$G611:$G$618,0)))","v":0.03},null,{"$f":"IF($I610>$D610,INDEX(AP$556:AP609,MATCH($D610,$G$556:$G609,0)),INDEX(AP611:AP$618,MATCH($D610,$G611:$G$618,0)))","v":1036},{"$f":"IF($I610>$D610,INDEX(AQ$556:AQ609,MATCH($D610,$G$556:$G609,0)),INDEX(AQ611:AQ$618,MATCH($D610,$G611:$G$618,0)))","v":0},{"$f":"IF($I610>$D610,INDEX(AR$556:AR609,MATCH($D610,$G$556:$G609,0)),INDEX(AR611:AR$618,MATCH($D610,$G611:$G$618,0)))","v":4},{"$f":"IF($I610>$D610,INDEX(AS$556:AS609,MATCH($D610,$G$556:$G609,0)),INDEX(AS611:AS$618,MATCH($D610,$G611:$G$618,0)))","v":35000},null,null,{"$f":"IF($I610>$D610,INDEX(AV$556:AV609,MATCH($D610,$G$556:$G609,0)),INDEX(AV611:AV$618,MATCH($D610,$G611:$G$618,0)))","v":1}]
[null,null,18.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I611)),ABS($F$556:$F$619-I611),0))","v":2},0,0,0,18,18,{"$f":"IF($I611>$D611,INDEX(K$556:K610,MATCH($D611,$G$556:$G610,0)),INDEX(K612:K$618,MATCH($D611,$G612:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I611>$D611,INDEX(L$556:L610,MATCH($D611,$G$556:$G610,0)),INDEX(L612:L$618,MATCH($D611,$G612:$G$618,0)))","v":"TESLA"},{"$f":"IF($I611>$D611,INDEX(M$556:M610,MATCH($D611,$G$556:$G610,0)),INDEX(M612:M$618,MATCH($D611,$G612:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I611>$D611,INDEX(N$556:N610,MATCH($D611,$G$556:$G610,0)),INDEX(N612:N$618,MATCH($D611,$G612:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I611>$D611,INDEX(O$556:O610,MATCH($D611,$G$556:$G610,0)),INDEX(O612:O$618,MATCH($D611,$G612:$G$618,0)))","v":"2019"},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I611,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I611,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I611>$D611,INDEX(V$556:V610,MATCH($D611,$G$556:$G610,0)),INDEX(V612:V$618,MATCH($D611,$G612:$G$618,0)))","v":264470},{"$f":"IF($I611>$D611,INDEX(W$556:W610,MATCH($D611,$G$556:$G610,0)),INDEX(W612:W$618,MATCH($D611,$G612:$G$618,0)))","v":16.2},{"$f":"IF($I611>$D611,INDEX(X$556:X610,MATCH($D611,$G$556:$G610,0)),INDEX(X612:X$618,MATCH($D611,$G612:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I611>$D611,INDEX(Y$556:Y610,MATCH($D611,$G$556:$G610,0)),INDEX(Y612:Y$618,MATCH($D611,$G612:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I611>$D611,INDEX(Z$556:Z610,MATCH($D611,$G$556:$G610,0)),INDEX(Z612:Z$618,MATCH($D611,$G612:$G$618,0)))","v":17350},null,{"$f":"IF($I611>$D611,INDEX(AB$556:AB610,MATCH($D611,$G$556:$G610,0)),INDEX(AB612:AB$618,MATCH($D611,$G612:$G$618,0)))","v":0},null,{"$f":"IF($I611>$D611,INDEX(AD$556:AD610,MATCH($D611,$G$556:$G610,0)),INDEX(AD612:AD$618,MATCH($D611,$G612:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I611>$D611,INDEX(AG$556:AG610,MATCH($D611,$G$556:$G610,0)),INDEX(AG612:AG$618,MATCH($D611,$G612:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P611+ROUND(W611/2,0),Brændstofpriser!$B$7:$B$65,0))*AD611/W611*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I611>$D611,INDEX(AN$556:AN610,MATCH($D611,$G$556:$G610,0)),INDEX(AN612:AN$618,MATCH($D611,$G612:$G$618,0)))","v":0.03},null,{"$f":"IF($I611>$D611,INDEX(AP$556:AP610,MATCH($D611,$G$556:$G610,0)),INDEX(AP612:AP$618,MATCH($D611,$G612:$G$618,0)))","v":1036},{"$f":"IF($I611>$D611,INDEX(AQ$556:AQ610,MATCH($D611,$G$556:$G610,0)),INDEX(AQ612:AQ$618,MATCH($D611,$G612:$G$618,0)))","v":0},{"$f":"IF($I611>$D611,INDEX(AR$556:AR610,MATCH($D611,$G$556:$G610,0)),INDEX(AR612:AR$618,MATCH($D611,$G612:$G$618,0)))","v":4},{"$f":"IF($I611>$D611,INDEX(AS$556:AS610,MATCH($D611,$G$556:$G610,0)),INDEX(AS612:AS$618,MATCH($D611,$G612:$G$618,0)))","v":35000},null,null,{"$f":"IF($I611>$D611,INDEX(AV$556:AV610,MATCH($D611,$G$556:$G610,0)),INDEX(AV612:AV$618,MATCH($D611,$G612:$G$618,0)))","v":1}]
[null,null,18.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I612)),ABS($F$556:$F$619-I612),0))","v":2},0,0,0,18,18,{"$f":"IF($I612>$D612,INDEX(K$556:K611,MATCH($D612,$G$556:$G611,0)),INDEX(K613:K$618,MATCH($D612,$G613:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I612>$D612,INDEX(L$556:L611,MATCH($D612,$G$556:$G611,0)),INDEX(L613:L$618,MATCH($D612,$G613:$G$618,0)))","v":"TESLA"},{"$f":"IF($I612>$D612,INDEX(M$556:M611,MATCH($D612,$G$556:$G611,0)),INDEX(M613:M$618,MATCH($D612,$G613:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I612>$D612,INDEX(N$556:N611,MATCH($D612,$G$556:$G611,0)),INDEX(N613:N$618,MATCH($D612,$G613:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I612>$D612,INDEX(O$556:O611,MATCH($D612,$G$556:$G611,0)),INDEX(O613:O$618,MATCH($D612,$G613:$G$618,0)))","v":"2019"},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I612,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I612,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I612>$D612,INDEX(V$556:V611,MATCH($D612,$G$556:$G611,0)),INDEX(V613:V$618,MATCH($D612,$G613:$G$618,0)))","v":264470},{"$f":"IF($I612>$D612,INDEX(W$556:W611,MATCH($D612,$G$556:$G611,0)),INDEX(W613:W$618,MATCH($D612,$G613:$G$618,0)))","v":16.2},{"$f":"IF($I612>$D612,INDEX(X$556:X611,MATCH($D612,$G$556:$G611,0)),INDEX(X613:X$618,MATCH($D612,$G613:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I612>$D612,INDEX(Y$556:Y611,MATCH($D612,$G$556:$G611,0)),INDEX(Y613:Y$618,MATCH($D612,$G613:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I612>$D612,INDEX(Z$556:Z611,MATCH($D612,$G$556:$G611,0)),INDEX(Z613:Z$618,MATCH($D612,$G613:$G$618,0)))","v":17350},null,{"$f":"IF($I612>$D612,INDEX(AB$556:AB611,MATCH($D612,$G$556:$G611,0)),INDEX(AB613:AB$618,MATCH($D612,$G613:$G$618,0)))","v":0},null,{"$f":"IF($I612>$D612,INDEX(AD$556:AD611,MATCH($D612,$G$556:$G611,0)),INDEX(AD613:AD$618,MATCH($D612,$G613:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I612>$D612,INDEX(AG$556:AG611,MATCH($D612,$G$556:$G611,0)),INDEX(AG613:AG$618,MATCH($D612,$G613:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P612+ROUND(W612/2,0),Brændstofpriser!$B$7:$B$65,0))*AD612/W612*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I612>$D612,INDEX(AN$556:AN611,MATCH($D612,$G$556:$G611,0)),INDEX(AN613:AN$618,MATCH($D612,$G613:$G$618,0)))","v":0.03},null,{"$f":"IF($I612>$D612,INDEX(AP$556:AP611,MATCH($D612,$G$556:$G611,0)),INDEX(AP613:AP$618,MATCH($D612,$G613:$G$618,0)))","v":1036},{"$f":"IF($I612>$D612,INDEX(AQ$556:AQ611,MATCH($D612,$G$556:$G611,0)),INDEX(AQ613:AQ$618,MATCH($D612,$G613:$G$618,0)))","v":0},{"$f":"IF($I612>$D612,INDEX(AR$556:AR611,MATCH($D612,$G$556:$G611,0)),INDEX(AR613:AR$618,MATCH($D612,$G613:$G$618,0)))","v":4},{"$f":"IF($I612>$D612,INDEX(AS$556:AS611,MATCH($D612,$G$556:$G611,0)),INDEX(AS613:AS$618,MATCH($D612,$G613:$G$618,0)))","v":35000},null,null,{"$f":"IF($I612>$D612,INDEX(AV$556:AV611,MATCH($D612,$G$556:$G611,0)),INDEX(AV613:AV$618,MATCH($D612,$G613:$G$618,0)))","v":1}]
[null,null,19.100000000000001,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I613)),ABS($F$556:$F$619-I613),0))","v":2},0,0,0,19,19,{"$f":"IF($I613>$D613,INDEX(K$556:K612,MATCH($D613,$G$556:$G612,0)),INDEX(K614:K$618,MATCH($D613,$G614:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I613>$D613,INDEX(L$556:L612,MATCH($D613,$G$556:$G612,0)),INDEX(L614:L$618,MATCH($D613,$G614:$G$618,0)))","v":"TESLA"},{"$f":"IF($I613>$D613,INDEX(M$556:M612,MATCH($D613,$G$556:$G612,0)),INDEX(M614:M$618,MATCH($D613,$G614:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I613>$D613,INDEX(N$556:N612,MATCH($D613,$G$556:$G612,0)),INDEX(N614:N$618,MATCH($D613,$G614:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I613>$D613,INDEX(O$556:O612,MATCH($D613,$G$556:$G612,0)),INDEX(O614:O$618,MATCH($D613,$G614:$G$618,0)))","v":"2019"},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I613,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I613,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I613>$D613,INDEX(V$556:V612,MATCH($D613,$G$556:$G612,0)),INDEX(V614:V$618,MATCH($D613,$G614:$G$618,0)))","v":264470},{"$f":"IF($I613>$D613,INDEX(W$556:W612,MATCH($D613,$G$556:$G612,0)),INDEX(W614:W$618,MATCH($D613,$G614:$G$618,0)))","v":16.2},{"$f":"IF($I613>$D613,INDEX(X$556:X612,MATCH($D613,$G$556:$G612,0)),INDEX(X614:X$618,MATCH($D613,$G614:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I613>$D613,INDEX(Y$556:Y612,MATCH($D613,$G$556:$G612,0)),INDEX(Y614:Y$618,MATCH($D613,$G614:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I613>$D613,INDEX(Z$556:Z612,MATCH($D613,$G$556:$G612,0)),INDEX(Z614:Z$618,MATCH($D613,$G614:$G$618,0)))","v":17350},null,{"$f":"IF($I613>$D613,INDEX(AB$556:AB612,MATCH($D613,$G$556:$G612,0)),INDEX(AB614:AB$618,MATCH($D613,$G614:$G$618,0)))","v":0.21},null,{"$f":"IF($I613>$D613,INDEX(AD$556:AD612,MATCH($D613,$G$556:$G612,0)),INDEX(AD614:AD$618,MATCH($D613,$G614:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I613>$D613,INDEX(AG$556:AG612,MATCH($D613,$G$556:$G612,0)),INDEX(AG614:AG$618,MATCH($D613,$G614:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P613+ROUND(W613/2,0),Brændstofpriser!$B$7:$B$65,0))*AD613/W613*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I613>$D613,INDEX(AN$556:AN612,MATCH($D613,$G$556:$G612,0)),INDEX(AN614:AN$618,MATCH($D613,$G614:$G$618,0)))","v":0.03},null,{"$f":"IF($I613>$D613,INDEX(AP$556:AP612,MATCH($D613,$G$556:$G612,0)),INDEX(AP614:AP$618,MATCH($D613,$G614:$G$618,0)))","v":1036},{"$f":"IF($I613>$D613,INDEX(AQ$556:AQ612,MATCH($D613,$G$556:$G612,0)),INDEX(AQ614:AQ$618,MATCH($D613,$G614:$G$618,0)))","v":0},{"$f":"IF($I613>$D613,INDEX(AR$556:AR612,MATCH($D613,$G$556:$G612,0)),INDEX(AR614:AR$618,MATCH($D613,$G614:$G$618,0)))","v":4},{"$f":"IF($I613>$D613,INDEX(AS$556:AS612,MATCH($D613,$G$556:$G612,0)),INDEX(AS614:AS$618,MATCH($D613,$G614:$G$618,0)))","v":35000},null,null,{"$f":"IF($I613>$D613,INDEX(AV$556:AV612,MATCH($D613,$G$556:$G612,0)),INDEX(AV614:AV$618,MATCH($D613,$G614:$G$618,0)))","v":1}]
[null,null,19.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I614)),ABS($F$556:$F$619-I614),0))","v":2},0,0,0,19,19,{"$f":"IF($I614>$D614,INDEX(K$556:K613,MATCH($D614,$G$556:$G613,0)),INDEX(K615:K$618,MATCH($D614,$G615:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I614>$D614,INDEX(L$556:L613,MATCH($D614,$G$556:$G613,0)),INDEX(L615:L$618,MATCH($D614,$G615:$G$618,0)))","v":"TESLA"},{"$f":"IF($I614>$D614,INDEX(M$556:M613,MATCH($D614,$G$556:$G613,0)),INDEX(M615:M$618,MATCH($D614,$G615:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I614>$D614,INDEX(N$556:N613,MATCH($D614,$G$556:$G613,0)),INDEX(N615:N$618,MATCH($D614,$G615:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I614>$D614,INDEX(O$556:O613,MATCH($D614,$G$556:$G613,0)),INDEX(O615:O$618,MATCH($D614,$G615:$G$618,0)))","v":"2019"},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I614,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I614,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I614>$D614,INDEX(V$556:V613,MATCH($D614,$G$556:$G613,0)),INDEX(V615:V$618,MATCH($D614,$G615:$G$618,0)))","v":264470},{"$f":"IF($I614>$D614,INDEX(W$556:W613,MATCH($D614,$G$556:$G613,0)),INDEX(W615:W$618,MATCH($D614,$G615:$G$618,0)))","v":16.2},{"$f":"IF($I614>$D614,INDEX(X$556:X613,MATCH($D614,$G$556:$G613,0)),INDEX(X615:X$618,MATCH($D614,$G615:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I614>$D614,INDEX(Y$556:Y613,MATCH($D614,$G$556:$G613,0)),INDEX(Y615:Y$618,MATCH($D614,$G615:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I614>$D614,INDEX(Z$556:Z613,MATCH($D614,$G$556:$G613,0)),INDEX(Z615:Z$618,MATCH($D614,$G615:$G$618,0)))","v":17350},null,{"$f":"IF($I614>$D614,INDEX(AB$556:AB613,MATCH($D614,$G$556:$G613,0)),INDEX(AB615:AB$618,MATCH($D614,$G615:$G$618,0)))","v":0},null,{"$f":"IF($I614>$D614,INDEX(AD$556:AD613,MATCH($D614,$G$556:$G613,0)),INDEX(AD615:AD$618,MATCH($D614,$G615:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I614>$D614,INDEX(AG$556:AG613,MATCH($D614,$G$556:$G613,0)),INDEX(AG615:AG$618,MATCH($D614,$G615:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P614+ROUND(W614/2,0),Brændstofpriser!$B$7:$B$65,0))*AD614/W614*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I614>$D614,INDEX(AN$556:AN613,MATCH($D614,$G$556:$G613,0)),INDEX(AN615:AN$618,MATCH($D614,$G615:$G$618,0)))","v":0.03},null,{"$f":"IF($I614>$D614,INDEX(AP$556:AP613,MATCH($D614,$G$556:$G613,0)),INDEX(AP615:AP$618,MATCH($D614,$G615:$G$618,0)))","v":1036},{"$f":"IF($I614>$D614,INDEX(AQ$556:AQ613,MATCH($D614,$G$556:$G613,0)),INDEX(AQ615:AQ$618,MATCH($D614,$G615:$G$618,0)))","v":0},{"$f":"IF($I614>$D614,INDEX(AR$556:AR613,MATCH($D614,$G$556:$G613,0)),INDEX(AR615:AR$618,MATCH($D614,$G615:$G$618,0)))","v":4},{"$f":"IF($I614>$D614,INDEX(AS$556:AS613,MATCH($D614,$G$556:$G613,0)),INDEX(AS615:AS$618,MATCH($D614,$G615:$G$618,0)))","v":35000},null,null,{"$f":"IF($I614>$D614,INDEX(AV$556:AV613,MATCH($D614,$G$556:$G613,0)),INDEX(AV615:AV$618,MATCH($D614,$G615:$G$618,0)))","v":1}]
[null,null,19.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I615)),ABS($F$556:$F$619-I615),0))","v":2},0,0,0,19,19,{"$f":"IF($I615>$D615,INDEX(K$556:K614,MATCH($D615,$G$556:$G614,0)),INDEX(K616:K$618,MATCH($D615,$G616:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I615>$D615,INDEX(L$556:L614,MATCH($D615,$G$556:$G614,0)),INDEX(L616:L$618,MATCH($D615,$G616:$G$618,0)))","v":"TESLA"},{"$f":"IF($I615>$D615,INDEX(M$556:M614,MATCH($D615,$G$556:$G614,0)),INDEX(M616:M$618,MATCH($D615,$G616:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I615>$D615,INDEX(N$556:N614,MATCH($D615,$G$556:$G614,0)),INDEX(N616:N$618,MATCH($D615,$G616:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I615>$D615,INDEX(O$556:O614,MATCH($D615,$G$556:$G614,0)),INDEX(O616:O$618,MATCH($D615,$G616:$G$618,0)))","v":"2019"},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I615,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I615,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I615>$D615,INDEX(V$556:V614,MATCH($D615,$G$556:$G614,0)),INDEX(V616:V$618,MATCH($D615,$G616:$G$618,0)))","v":264470},{"$f":"IF($I615>$D615,INDEX(W$556:W614,MATCH($D615,$G$556:$G614,0)),INDEX(W616:W$618,MATCH($D615,$G616:$G$618,0)))","v":16.2},{"$f":"IF($I615>$D615,INDEX(X$556:X614,MATCH($D615,$G$556:$G614,0)),INDEX(X616:X$618,MATCH($D615,$G616:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I615>$D615,INDEX(Y$556:Y614,MATCH($D615,$G$556:$G614,0)),INDEX(Y616:Y$618,MATCH($D615,$G616:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I615>$D615,INDEX(Z$556:Z614,MATCH($D615,$G$556:$G614,0)),INDEX(Z616:Z$618,MATCH($D615,$G616:$G$618,0)))","v":17350},null,{"$f":"IF($I615>$D615,INDEX(AB$556:AB614,MATCH($D615,$G$556:$G614,0)),INDEX(AB616:AB$618,MATCH($D615,$G616:$G$618,0)))","v":0},null,{"$f":"IF($I615>$D615,INDEX(AD$556:AD614,MATCH($D615,$G$556:$G614,0)),INDEX(AD616:AD$618,MATCH($D615,$G616:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I615>$D615,INDEX(AG$556:AG614,MATCH($D615,$G$556:$G614,0)),INDEX(AG616:AG$618,MATCH($D615,$G616:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P615+ROUND(W615/2,0),Brændstofpriser!$B$7:$B$65,0))*AD615/W615*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I615>$D615,INDEX(AN$556:AN614,MATCH($D615,$G$556:$G614,0)),INDEX(AN616:AN$618,MATCH($D615,$G616:$G$618,0)))","v":0.03},null,{"$f":"IF($I615>$D615,INDEX(AP$556:AP614,MATCH($D615,$G$556:$G614,0)),INDEX(AP616:AP$618,MATCH($D615,$G616:$G$618,0)))","v":1036},{"$f":"IF($I615>$D615,INDEX(AQ$556:AQ614,MATCH($D615,$G$556:$G614,0)),INDEX(AQ616:AQ$618,MATCH($D615,$G616:$G$618,0)))","v":0},{"$f":"IF($I615>$D615,INDEX(AR$556:AR614,MATCH($D615,$G$556:$G614,0)),INDEX(AR616:AR$618,MATCH($D615,$G616:$G$618,0)))","v":4},{"$f":"IF($I615>$D615,INDEX(AS$556:AS614,MATCH($D615,$G$556:$G614,0)),INDEX(AS616:AS$618,MATCH($D615,$G616:$G$618,0)))","v":35000},null,null,{"$f":"IF($I615>$D615,INDEX(AV$556:AV614,MATCH($D615,$G$556:$G614,0)),INDEX(AV616:AV$618,MATCH($D615,$G616:$G$618,0)))","v":1}]
[null,null,20.100000000000001,2.1,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I616)),ABS($F$556:$F$619-I616),0))","v":2},0,0,0,20,20,{"$f":"IF($I616>$D616,INDEX(K$556:K615,MATCH($D616,$G$556:$G615,0)),INDEX(K617:K$618,MATCH($D616,$G617:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I616>$D616,INDEX(L$556:L615,MATCH($D616,$G$556:$G615,0)),INDEX(L617:L$618,MATCH($D616,$G617:$G$618,0)))","v":"TESLA"},{"$f":"IF($I616>$D616,INDEX(M$556:M615,MATCH($D616,$G$556:$G615,0)),INDEX(M617:M$618,MATCH($D616,$G617:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I616>$D616,INDEX(N$556:N615,MATCH($D616,$G$556:$G615,0)),INDEX(N617:N$618,MATCH($D616,$G617:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I616>$D616,INDEX(O$556:O615,MATCH($D616,$G$556:$G615,0)),INDEX(O617:O$618,MATCH($D616,$G617:$G$618,0)))","v":"2019"},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I616,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I616,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I616>$D616,INDEX(V$556:V615,MATCH($D616,$G$556:$G615,0)),INDEX(V617:V$618,MATCH($D616,$G617:$G$618,0)))","v":264470},{"$f":"IF($I616>$D616,INDEX(W$556:W615,MATCH($D616,$G$556:$G615,0)),INDEX(W617:W$618,MATCH($D616,$G617:$G$618,0)))","v":16.2},{"$f":"IF($I616>$D616,INDEX(X$556:X615,MATCH($D616,$G$556:$G615,0)),INDEX(X617:X$618,MATCH($D616,$G617:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I616>$D616,INDEX(Y$556:Y615,MATCH($D616,$G$556:$G615,0)),INDEX(Y617:Y$618,MATCH($D616,$G617:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I616>$D616,INDEX(Z$556:Z615,MATCH($D616,$G$556:$G615,0)),INDEX(Z617:Z$618,MATCH($D616,$G617:$G$618,0)))","v":17350},null,{"$f":"IF($I616>$D616,INDEX(AB$556:AB615,MATCH($D616,$G$556:$G615,0)),INDEX(AB617:AB$618,MATCH($D616,$G617:$G$618,0)))","v":0.21},null,{"$f":"IF($I616>$D616,INDEX(AD$556:AD615,MATCH($D616,$G$556:$G615,0)),INDEX(AD617:AD$618,MATCH($D616,$G617:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I616>$D616,INDEX(AG$556:AG615,MATCH($D616,$G$556:$G615,0)),INDEX(AG617:AG$618,MATCH($D616,$G617:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P616+ROUND(W616/2,0),Brændstofpriser!$B$7:$B$65,0))*AD616/W616*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I616>$D616,INDEX(AN$556:AN615,MATCH($D616,$G$556:$G615,0)),INDEX(AN617:AN$618,MATCH($D616,$G617:$G$618,0)))","v":0.03},null,{"$f":"IF($I616>$D616,INDEX(AP$556:AP615,MATCH($D616,$G$556:$G615,0)),INDEX(AP617:AP$618,MATCH($D616,$G617:$G$618,0)))","v":1036},{"$f":"IF($I616>$D616,INDEX(AQ$556:AQ615,MATCH($D616,$G$556:$G615,0)),INDEX(AQ617:AQ$618,MATCH($D616,$G617:$G$618,0)))","v":0},{"$f":"IF($I616>$D616,INDEX(AR$556:AR615,MATCH($D616,$G$556:$G615,0)),INDEX(AR617:AR$618,MATCH($D616,$G617:$G$618,0)))","v":4},{"$f":"IF($I616>$D616,INDEX(AS$556:AS615,MATCH($D616,$G$556:$G615,0)),INDEX(AS617:AS$618,MATCH($D616,$G617:$G$618,0)))","v":35000},null,null,{"$f":"IF($I616>$D616,INDEX(AV$556:AV615,MATCH($D616,$G$556:$G615,0)),INDEX(AV617:AV$618,MATCH($D616,$G617:$G$618,0)))","v":1}]
[null,null,20.2,2.2000000000000002,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I617)),ABS($F$556:$F$619-I617),0))","v":2},0,0,0,20,20,{"$f":"IF($I617>$D617,INDEX(K$556:K616,MATCH($D617,$G$556:$G616,0)),INDEX(K618:K$618,MATCH($D617,$G618:$G$618,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I617>$D617,INDEX(L$556:L616,MATCH($D617,$G$556:$G616,0)),INDEX(L618:L$618,MATCH($D617,$G618:$G$618,0)))","v":"TESLA"},{"$f":"IF($I617>$D617,INDEX(M$556:M616,MATCH($D617,$G$556:$G616,0)),INDEX(M618:M$618,MATCH($D617,$G618:$G$618,0)))","v":"MODEL 3"},{"$f":"IF($I617>$D617,INDEX(N$556:N616,MATCH($D617,$G$556:$G616,0)),INDEX(N618:N$618,MATCH($D617,$G618:$G$618,0)))","v":"Gnsn. variant"},{"$f":"IF($I617>$D617,INDEX(O$556:O616,MATCH($D617,$G$556:$G616,0)),INDEX(O618:O$618,MATCH($D617,$G618:$G$618,0)))","v":"2019"},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I617,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I617,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I617>$D617,INDEX(V$556:V616,MATCH($D617,$G$556:$G616,0)),INDEX(V618:V$618,MATCH($D617,$G618:$G$618,0)))","v":264470},{"$f":"IF($I617>$D617,INDEX(W$556:W616,MATCH($D617,$G$556:$G616,0)),INDEX(W618:W$618,MATCH($D617,$G618:$G$618,0)))","v":16.2},{"$f":"IF($I617>$D617,INDEX(X$556:X616,MATCH($D617,$G$556:$G616,0)),INDEX(X618:X$618,MATCH($D617,$G618:$G$618,0)))","v":351192.55172413791},{"$f":"IF($I617>$D617,INDEX(Y$556:Y616,MATCH($D617,$G$556:$G616,0)),INDEX(Y618:Y$618,MATCH($D617,$G618:$G$618,0)))","v":87798.137931034478},{"$f":"IF($I617>$D617,INDEX(Z$556:Z616,MATCH($D617,$G$556:$G616,0)),INDEX(Z618:Z$618,MATCH($D617,$G618:$G$618,0)))","v":17350},null,{"$f":"IF($I617>$D617,INDEX(AB$556:AB616,MATCH($D617,$G$556:$G616,0)),INDEX(AB618:AB$618,MATCH($D617,$G618:$G$618,0)))","v":0},null,{"$f":"IF($I617>$D617,INDEX(AD$556:AD616,MATCH($D617,$G$556:$G616,0)),INDEX(AD618:AD$618,MATCH($D617,$G618:$G$618,0)))","v":93.6},null,null,{"$f":"IF($I617>$D617,INDEX(AG$556:AG616,MATCH($D617,$G$556:$G616,0)),INDEX(AG618:AG$618,MATCH($D617,$G618:$G$618,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P617+ROUND(W617/2,0),Brændstofpriser!$B$7:$B$65,0))*AD617/W617*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I617>$D617,INDEX(AN$556:AN616,MATCH($D617,$G$556:$G616,0)),INDEX(AN618:AN$618,MATCH($D617,$G618:$G$618,0)))","v":0.03},null,{"$f":"IF($I617>$D617,INDEX(AP$556:AP616,MATCH($D617,$G$556:$G616,0)),INDEX(AP618:AP$618,MATCH($D617,$G618:$G$618,0)))","v":1036},{"$f":"IF($I617>$D617,INDEX(AQ$556:AQ616,MATCH($D617,$G$556:$G616,0)),INDEX(AQ618:AQ$618,MATCH($D617,$G618:$G$618,0)))","v":0},{"$f":"IF($I617>$D617,INDEX(AR$556:AR616,MATCH($D617,$G$556:$G616,0)),INDEX(AR618:AR$618,MATCH($D617,$G618:$G$618,0)))","v":4},{"$f":"IF($I617>$D617,INDEX(AS$556:AS616,MATCH($D617,$G$556:$G616,0)),INDEX(AS618:AS$618,MATCH($D617,$G618:$G$618,0)))","v":35000},null,null,{"$f":"IF($I617>$D617,INDEX(AV$556:AV616,MATCH($D617,$G$556:$G616,0)),INDEX(AV618:AV$618,MATCH($D617,$G618:$G$618,0)))","v":1}]
[null,null,20.3,2.2999999999999998,{"$f":"INDEX($F$556:$F$619,MATCH(MIN(ABS($F$556:$F$619-I618)),ABS($F$556:$F$619-I618),0))","v":2},0,0,0,20,20,{"$f":"IF($I618>$D618,INDEX(K$556:K617,MATCH($D618,$G$556:$G617,0)),INDEX(K$618:K619,MATCH($D618,$G$618:$G619,0)))","v":"Stor personbil, elektricitet   "},{"$f":"IF($I618>$D618,INDEX(L$556:L617,MATCH($D618,$G$556:$G617,0)),INDEX(L$618:L619,MATCH($D618,$G$618:$G619,0)))","v":"TESLA"},{"$f":"IF($I618>$D618,INDEX(M$556:M617,MATCH($D618,$G$556:$G617,0)),INDEX(M$618:M619,MATCH($D618,$G$618:$G619,0)))","v":"MODEL 3"},{"$f":"IF($I618>$D618,INDEX(N$556:N617,MATCH($D618,$G$556:$G617,0)),INDEX(N$618:N619,MATCH($D618,$G$618:$G619,0)))","v":"Gnsn. variant"},{"$f":"IF($I618>$D618,INDEX(O$556:O617,MATCH($D618,$G$556:$G617,0)),INDEX(O$618:O619,MATCH($D618,$G$618:$G619,0)))","v":"2019"},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$Q$76:$Q$96,MATCH('Personbiler - El'!I618,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$K$76:$K$96,MATCH('Personbiler - El'!I618,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},{"$f":"IF($I618>$D618,INDEX(V$556:V617,MATCH($D618,$G$556:$G617,0)),INDEX(V$618:V619,MATCH($D618,$G$618:$G619,0)))","v":264470},{"$f":"IF($I618>$D618,INDEX(W$556:W617,MATCH($D618,$G$556:$G617,0)),INDEX(W$618:W619,MATCH($D618,$G$618:$G619,0)))","v":16.2},{"$f":"IF($I618>$D618,INDEX(X$556:X617,MATCH($D618,$G$556:$G617,0)),INDEX(X$618:X619,MATCH($D618,$G$618:$G619,0)))","v":351192.55172413791},{"$f":"IF($I618>$D618,INDEX(Y$556:Y617,MATCH($D618,$G$556:$G617,0)),INDEX(Y$618:Y619,MATCH($D618,$G$618:$G619,0)))","v":87798.137931034478},{"$f":"IF($I618>$D618,INDEX(Z$556:Z617,MATCH($D618,$G$556:$G617,0)),INDEX(Z$618:Z619,MATCH($D618,$G$618:$G619,0)))","v":17350},null,{"$f":"IF($I618>$D618,INDEX(AB$556:AB617,MATCH($D618,$G$556:$G617,0)),INDEX(AB$618:AB619,MATCH($D618,$G$618:$G619,0)))","v":0},null,{"$f":"IF($I618>$D618,INDEX(AD$556:AD617,MATCH($D618,$G$556:$G617,0)),INDEX(AD$618:AD619,MATCH($D618,$G$618:$G619,0)))","v":93.6},null,null,{"$f":"IF($I618>$D618,INDEX(AG$556:AG617,MATCH($D618,$G$556:$G617,0)),INDEX(AG$618:AG619,MATCH($D618,$G$618:$G619,0)))","v":0.21},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(P618+ROUND(W618/2,0),Brændstofpriser!$B$7:$B$65,0))*AD618/W618*0","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($I618>$D618,INDEX(AN$556:AN617,MATCH($D618,$G$556:$G617,0)),INDEX(AN$618:AN619,MATCH($D618,$G$618:$G619,0)))","v":0.03},null,{"$f":"IF($I618>$D618,INDEX(AP$556:AP617,MATCH($D618,$G$556:$G617,0)),INDEX(AP$618:AP619,MATCH($D618,$G$618:$G619,0)))","v":1036},{"$f":"IF($I618>$D618,INDEX(AQ$556:AQ617,MATCH($D618,$G$556:$G617,0)),INDEX(AQ$618:AQ619,MATCH($D618,$G$618:$G619,0)))","v":0},{"$f":"IF($I618>$D618,INDEX(AR$556:AR617,MATCH($D618,$G$556:$G617,0)),INDEX(AR$618:AR619,MATCH($D618,$G$618:$G619,0)))","v":4},{"$f":"IF($I618>$D618,INDEX(AS$556:AS617,MATCH($D618,$G$556:$G617,0)),INDEX(AS$618:AS619,MATCH($D618,$G$618:$G619,0)))","v":35000},null,null,{"$f":"IF($I618>$D618,INDEX(AV$556:AV617,MATCH($D618,$G$556:$G617,0)),INDEX(AV$618:AV619,MATCH($D618,$G$618:$G619,0)))","v":1}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Kilde:  Antal, kilometer og levetid er baseret op udtræk fra DST og egne beregninger","do.","do.","do.",null,"do.",null,null,"do.","do.","do.","do.","Kilde: Bilpriser.dk",null,"Egne beregninger baseret på skats oplysninger ","Egne beregninger baseret på skats oplysninger ",null,null,null,"Kilde: Spritmonitor juni 2016","Se comment",null,null,null,null,"Se kommentar","Kilde: Egne skøn","Se personbiler","Se personbiler",null,null,"Kilde: egne antagelser"]
[null,null,null,null,null,null,null,null,null,null,null,"Note: Afskrivningsomkostningerne er opgjort ud fra bilernes samlede kilometer i hele levetiden",null,"Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]",null,"Levetid, alder [år]",null,null,"Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [kWh per km]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof [kw/km]"]
[null,null,null,null,null,null,null,null,null,null,null,"Note: Afskrivningskomponenten er opdelt på en km-afhængig og en alder-afhængig del for at gøre det muligt at afspejle henholdsvis det marginale og det gennemsnitlige værditab pr. km for den danske bilpark. "]
[null,null,null,null,null,null,null,null,null,null,null,"Note:  Den gennemsnitlige afskrivningsomkostning beskriver de totale omkostninger per km fordelt på bilens levetid, mens den marginale afskrivningsomkostning beskriver omkostningen ved en ekstra kørt km."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Km / år",null,null,"Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstofforbrug oplyst korr sample","Brændstofforbrug realt",null,"Brændstofforbrug oplyst"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($T438:$T439,U438:U439)/SUM($T438:$T439)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUMPRODUCT($T438:$T439,X438:X439)/SUM($T438:$T439)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT($T438:$T439,Y438:Y439)/SUM($T438:$T439)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT($T438:$T439,Z438:Z439)/SUM($T438:$T439)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT($T438:$T439,AA438:AA439)/SUM($T438:$T439)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMPRODUCT($T438:$T439,AB438:AB439)/SUM($T438:$T439)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMPRODUCT($T438:$T439,AG438:AG439)/SUM($T438:$T439)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($T441:$T623,U441:U623)/SUM($T441:$T623)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUMPRODUCT($T441:$T623,X441:X623)/SUM($T441:$T623)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT($T441:$T623,Y441:Y623)/SUM($T441:$T623)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT($T441:$T623,Z441:Z623)/SUM($T441:$T623)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT($T441:$T623,AA441:AA623)/SUM($T441:$T623)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMPRODUCT($T441:$T623,AB441:AB623)/SUM($T441:$T623)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMPRODUCT($T441:$T623,AE441:AE623)/SUM($T441:$T623)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q721","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q723","v":{"$error":"#DIV/0!"}},null,null,{"$f":"T723","v":{"$error":"#DIV/0!"}},{"$f":"U723","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"}]

{"sheet":"Personbiler - Plug in Hybrid","index":10,"n_rows":732,"n_cols":85,"rows_kept":732,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"Personbiler - Hybrid, plug-in  "]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtet køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.]",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] "]
[null,null,null,null,null,null,null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri,  ekskl.  afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,null,null,null,null,"Personbil","Hybrid",{"$f":"SUMPRODUCT($L$21:$L$23,K21:K23)/SUM($L$11)","v":2.475228913127181E-2},{"$f":"SUM(L21:L23)","v":2269.0193145476564},{"$f":"SUM(N11:S11)","v":2.164449591784801},{"$f":"SUMPRODUCT($L$21:$L$23,N21:N23)/SUM($L$11)","v":0.28520535736605623},0,1.5005952745561633,0.2754005720143583,3.0205722740990478E-2,7.3042665107232438E-2,{"$f":"SUM(U11:Y11)","v":1.3758611097267153},{"$f":"SUMPRODUCT($L$21:$L$23,U21:U23)/SUM($L$11)","v":0.11789995894021123},{"$f":"SUMPRODUCT($L$21:$L$23,V21:V23)/SUM($L$11)","v":0},{"$f":"SUMPRODUCT($L$21:$L$23,W21:W23)/SUM($L$11)","v":0.98562366179636207},{"$f":"SUMPRODUCT($L$21:$L$23,X21:X23)/SUM($L$11)","v":0.21390335690435597},{"$f":"SUMPRODUCT($L$21:$L$23,Y21:Y23)/SUM($L$11)","v":5.8434132085785975E-2},{"$f":"SUM(AA11:AE11)","v":0.86017435019201205},{"$f":"SUMPRODUCT($L$21:$L$23,AA21:AA23)/SUM($L$11)","v":0.28520535736605623},{"$f":"SUMPRODUCT($L$21:$L$23,AB21:AB23)/SUM($L$11)","v":0},{"$f":"SUMPRODUCT($L$21:$L$23,AC21:AC23)/SUM($L$11)","v":0.40822110705236547},{"$f":"SUMPRODUCT($L$21:$L$23,AD21:AD23)/SUM($L$11)","v":9.3705220666357864E-2},{"$f":"SUMPRODUCT($L$21:$L$23,AE21:AE23)/SUM($L$11)","v":7.3042665107232438E-2},{"$f":"SUM(AG11:AK11)","v":0.51683978268326547},{"$f":"SUMPRODUCT($L$21:$L$23,AG21:AG23)/SUM($L$11)","v":0.11789995894021123},{"$f":"SUMPRODUCT($L$21:$L$23,AH21:AH23)/SUM($L$11)","v":0},{"$f":"SUMPRODUCT($L$21:$L$23,AI21:AI23)/SUM($L$11)","v":0.26772493774165057},{"$f":"SUMPRODUCT($L$21:$L$23,AJ21:AJ23)/SUM($L$11)","v":7.2780753915617752E-2},{"$f":"SUMPRODUCT($L$21:$L$23,AK21:AK23)/SUM($L$11)","v":5.8434132085785975E-2}]
[null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,"Gennemsnitlige og marginale kørselsomkostninger for sammenvægtede køretøjskategorier, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] ",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.]"]
[null,null,null,null,null,null,null,"Størrelse","Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri,  ekskl.  afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,null,null,null,"Lille","Personbil","Hybrid",{"$f":"SUMPRODUCT($O$33:$O$95,M33:M95)/SUM($O$33:$O$95)","v":2.4529908340215314E-2},{"$f":"N33","v":420.17127706635068},{"$f":"SUM(N21:S21)","v":2.4927974514816347},{"$f":"SUMPRODUCT($O$33:$O$95,Q33:Q95)/SUM($O$33:$O$95)","v":0.28264300070287057},0,1.8793707950345879,0.24499799723659965,3.1683751128497084E-2,5.4101907379079744E-2,{"$f":"SUM(U21:Y21)","v":1.6242126833396706},{"$f":"SUMPRODUCT($O$33:$O$95,X33:X95)/SUM($O$33:$O$95)","v":0.11684071605582171},{"$f":"SUMPRODUCT($O$33:$O$95,Y33:Y95)/SUM($O$33:$O$95)","v":0},{"$f":"SUMPRODUCT($O$33:$O$95,Z33:Z95)/SUM($O$33:$O$95)","v":1.2738007347890514},{"$f":"SUMPRODUCT($O$33:$O$95,AA33:AA95)/SUM($O$33:$O$95)","v":0.19028970659153363},{"$f":"SUMPRODUCT($O$33:$O$95,AB33:AB95)/SUM($O$33:$O$95)","v":4.3281525903263784E-2},{"$f":"SUM(AA21:AE21)","v":0.88310870662250918},{"$f":"SUMPRODUCT($O$33:$O$95,AD33:AD95)/SUM($O$33:$O$95)","v":0.28264300070287057},{"$f":"SUMPRODUCT($O$33:$O$95,AE33:AE95)/SUM($O$33:$O$95)","v":0},{"$f":"SUMPRODUCT($O$33:$O$95,AF33:AF95)/SUM($O$33:$O$95)","v":0.44191789568103185},{"$f":"SUMPRODUCT($O$33:$O$95,AG33:AG95)/SUM($O$33:$O$95)","v":0.10444590285952708},{"$f":"SUMPRODUCT($O$33:$O$95,AH33:AH95)/SUM($O$33:$O$95)","v":5.4101907379079744E-2},{"$f":"SUM(AG21:AK21)","v":0.54076857212639962},{"$f":"SUMPRODUCT($O$33:$O$95,AJ33:AJ95)/SUM($O$33:$O$95)","v":0.11684071605582171},{"$f":"SUMPRODUCT($O$33:$O$95,AK33:AK95)/SUM($O$33:$O$95)","v":0},{"$f":"SUMPRODUCT($O$33:$O$95,AL33:AL95)/SUM($O$33:$O$95)","v":0.29952329882010859},{"$f":"SUMPRODUCT($O$33:$O$95,AM33:AM95)/SUM($O$33:$O$95)","v":8.112303134720554E-2},{"$f":"SUMPRODUCT($O$33:$O$95,AN33:AN95)/SUM($O$33:$O$95)","v":4.3281525903263784E-2}]
[null,null,null,null,null,null,null,"Mellem ","Personbil","Hybrid",{"$f":"SUMPRODUCT($O$96:$O$158,M96:M158)/SUM($O$96:$O$158)","v":2.4149522486992151E-2},{"$f":"N96","v":1438.1854882287546},{"$f":"SUM(N22:S22)","v":2.0465708572051087},{"$f":"SUMPRODUCT($O$96:$O$158,Q96:Q158)/SUM($O$96:$O$158)","v":0.27826004918553227},{"$f":"SUMPRODUCT($O$96:$O$158,R96:R158)/SUM($O$96:$O$158)","v":0},1.390624410905092,0.27957390339956556,2.9259310460925669E-2,6.8853183253992936E-2,{"$f":"SUM(U22:Y22)","v":1.2803268137988655},{"$f":"SUMPRODUCT($O$96:$O$158,X96:X158)/SUM($O$96:$O$158)","v":0.11502886438268538},{"$f":"SUMPRODUCT($O$96:$O$158,Y96:Y158)/SUM($O$96:$O$158)","v":0},0.89307062347351751,0.21714477933946838,5.5082546603194359E-2,{"$f":"SUM(AA22:AE22)","v":0.82860122724065655},{"$f":"SUMPRODUCT($O$96:$O$158,AD96:AD158)/SUM($O$96:$O$158)","v":0.27826004918553227},{"$f":"SUMPRODUCT($O$96:$O$158,AE96:AE158)/SUM($O$96:$O$158)","v":0},0.39618040200164573,8.530759279948559E-2,6.8853183253992936E-2,{"$f":"SUM(AG22:AK22)","v":0.49080010205733277},{"$f":"SUMPRODUCT($O$96:$O$158,AJ96:AJ158)/SUM($O$96:$O$158)","v":0.11502886438268538},{"$f":"SUMPRODUCT($O$96:$O$158,AK96:AK158)/SUM($O$96:$O$158)","v":0},0.25443036656699825,6.6258324504454805E-2,5.5082546603194359E-2]
[null,null,null,null,null,null,null,"Stor","Personbil","Hybrid",{"$f":"SUMPRODUCT($O$159:$O$221,M159:M221)/SUM($O$159:$O$221)","v":2.7090774253210673E-2},{"$f":"N159","v":410.66254925255129},{"$f":"SUM(N23:S23)","v":2.2413232827749332},{"$f":"SUMPRODUCT($O$159:$O$221,Q159:Q221)/SUM($O$159:$O$221)","v":0.31215027875739387},0,{"$f":"SUMPRODUCT($O$159:$O$221,S159:S221)/SUM($O$159:$O$221)","v":1.4981794371934831},0.29189164003852464,3.2007911261221413E-2,0.1070940155243101,{"$f":"SUM(U23:Y23)","v":1.4563306832131167},{"$f":"SUMPRODUCT($O$159:$O$221,X159:X221)/SUM($O$159:$O$221)","v":0.12903861760716101},{"$f":"SUMPRODUCT($O$159:$O$221,Y159:Y221)/SUM($O$159:$O$221)","v":0},{"$f":"SUMPRODUCT($O$159:$O$221,Z159:Z221)/SUM($O$159:$O$221)","v":1.014904899758527},{"$f":"SUMPRODUCT($O$159:$O$221,AA159:AA221)/SUM($O$159:$O$221)","v":0.22671195342798039},{"$f":"SUMPRODUCT($O$159:$O$221,AB159:AB221)/SUM($O$159:$O$221)","v":8.5675212419448116E-2},{"$f":"SUM(AA23:AE23)","v":0.94728151270710637},{"$f":"SUMPRODUCT($O$159:$O$221,AD159:AD221)/SUM($O$159:$O$221)","v":0.31215027875739387},{"$f":"SUMPRODUCT($O$159:$O$221,AE159:AE221)/SUM($O$159:$O$221)","v":0},{"$f":"SUMPRODUCT($O$159:$O$221,AF159:AF221)/SUM($O$159:$O$221)","v":0.41591195825512245},{"$f":"SUMPRODUCT($O$159:$O$221,AG159:AG221)/SUM($O$159:$O$221)","v":0.11212526017028003},{"$f":"SUMPRODUCT($O$159:$O$221,AH159:AH221)/SUM($O$159:$O$221)","v":0.1070940155243101},{"$f":"SUM(AG23:AK23)","v":0.58355076186852961},{"$f":"SUMPRODUCT($O$159:$O$221,AJ159:AJ221)/SUM($O$159:$O$221)","v":0.12903861760716101},{"$f":"SUMPRODUCT($O$159:$O$221,AK159:AK221)/SUM($O$159:$O$221)","v":0},{"$f":"SUMPRODUCT($O$159:$O$221,AL159:AL221)/SUM($O$159:$O$221)","v":0.28174935112713995},{"$f":"SUMPRODUCT($O$159:$O$221,AM159:AM221)/SUM($O$159:$O$221)","v":8.708758071478058E-2},{"$f":"SUMPRODUCT($O$159:$O$221,AN159:AN221)/SUM($O$159:$O$221)","v":8.5675212419448116E-2}]
[null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,"Gennemsnitlige og marginale kørselsomkostninger for konkrete køretøjer, inkl. og ekskl. afgifter [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gennemsnitlige kørselsomkostninger   [kr. per km.] - dog EKSKLUSIV brændstof",null,null,null,null,null,null,null,null,null,null,null,null,"Marginale kørselsomkostninger, [kr. per km.] - dog EKSKLUSIV brændstof"]
[null,null,null,null,null,null,"Alder","Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Gennemsnitlige omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Ejerafgift [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Gennemsnitlige omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri,  ekskl.  afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]","Marginale omkostninger inkl.. afgifter og moms, i alt","Brændstof, inkl. afgifter og moms    [kr. per km.]","Batteri,  inkl. afgifter og moms    [kr. per km.]","Afskrivninger, inkl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, inkl. afgifter og moms    [kr. per km.]","Dæk, inkl. afgifter og moms    [kr. per km.]","Marginale omkostninger ekskl.. afgifter og moms, i alt    [kr. per km.]","Brændstof, ekskl. afgifter og moms    [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Afskrivninger, ekskl. afgifter og moms    [kr. per km.]","Reparation og vedligeholdelse, ekskl. afgifter og moms    [kr. per km.]","Dæk, ekskl. afgifter og moms    [kr. per km.]"]
[null,null,null,null,null,null,0,{"$f":"J234","v":"Lille personbil, hybrid"},{"$f":"K234","v":"VOLKSWAGEN"},{"$f":"L234","v":"PASSAT"},{"$f":"M234","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"N234","v":2021},{"$f":"AA234","v":2.3696682464454975E-2},{"$f":"P234","v":420.17127706635068},{"$f":"S234","v":0.16002945045646155},{"$f":"IFERROR(SUM(Q33:V33),0)","v":2.5605801910499451},{"$f":"$AA234*AC234","v":0.27304225297394069},{"$f":"IFERROR((1+Moms)*AG234/T234,0)","v":0},{"$f":"IFERROR((W234/U234)*(SUM(W234:Y234)/W234),0)","v":2.0136217189424808},{"$f":"AL234*(1+AM234)*(1+Moms)","v":0.19105751383125003},{"$f":"IFERROR(Z234/T234,0)","v":2.8756797923194286E-2},{"$f":"IFERROR((1+Moms)*(AO234*(1-AP234)*AQ234*(U234-AR234)/AR234)/U234,0)","v":5.4101907379079744E-2},{"$f":"SUM(X33:AB33)","v":1.6447014092663901},{"$f":"IFERROR($AA234*AB234,0)","v":0.11287189943368738},{"$f":"IFERROR(AG234/T234,0)","v":0},{"$f":"IFERROR(W234/U234,0)","v":1.3401537984294389},{"$f":"AL234","v":0.1483941855},{"$f":"IFERROR((AO234*(1-AP234)*AQ234*(U234-AR234)/AR234)/U234,0)","v":4.3281525903263798E-2},{"$f":"SUM(AD33:AH33)","v":0.9481899744559541},{"$f":"$AA234*AC234","v":0.27304225297394069},{"$f":"R33*AN234","v":0},{"$f":"IF(W234=0,0,AI234*SUM(W234:Y234)/W234)","v":0.53288632140724845},{"$f":"T33*AN234","v":8.8159492695685238E-2},{"$f":"V33","v":5.4101907379079744E-2},{"$f":"SUM(AJ33:AN33)","v":0.57928609709249268},{"$f":"$AA234*AB234","v":0.11287189943368738},{"$f":"Y33*AN234","v":0},{"$f":"AI234","v":0.35465927937054326},{"$f":"AA33*AN234","v":6.8473392384998236E-2},{"$f":"AB33","v":4.3281525903263798E-2}]
[null,null,null,null,null,null,0,{"$f":"J235","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P235","v":0},0.16002945045646155,2.6102700765754041,{"$f":"$AA235*AC235","v":0.32275582844538647},0,2.0135980289964936,0.19105751383125003,2.8756797923194286E-2,5.4101907379079744E-2,{"$f":"SUM(X34:AB34)","v":1.6668687710929622},0.13342280549304222,{"$f":"IFERROR(AG235/T235,0)","v":0},1.3417702541966563,0.1483941855,4.3281525903263798E-2,{"$f":"SUM(AD34:AH34)","v":0.99789728060280314},{"$f":"$AA235*AC235","v":0.32275582844538647},0,0.53288005208265166,8.8159492695685238E-2,{"$f":"V34","v":5.4101907379079744E-2},{"$f":"SUM(AJ34:AN34)","v":0.60026478318590604},{"$f":"$AA235*AB235","v":0.13342280549304222},0,0.35508705940460167,6.8473392384998236E-2,{"$f":"AB34","v":4.3281525903263798E-2}]
[null,null,null,null,null,null,0,{"$f":"J236","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P236","v":0},0.16002945045646155,2.1369397769875955,0.25213092068928439,0,1.6108926371647871,0.19105751383125003,2.8756797923194286E-2,5.4101907379079744E-2,1.4353813063850567,0.10422744324073539,0,1.1394781517410577,0.1483941855,4.3281525903263798E-2,0.82070012402492876,0.25213092068928439,0,0.42630780326087941,8.8159492695685238E-2,5.4101907379079744E-2,0.51753469129037888,0.10422744324073539,0,0.30155232976138147,6.8473392384998236E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,1,{"$f":"J237","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P237","v":0},7.3792869069314593E-2,2.6028973354498133,0.27304225297394069,0,2.0136217189424808,0.22738165386750001,3.4749802286812063E-2,5.4101907379079744E-2,1.6729143335663901,0.11287189943368738,0,1.3401537984294389,0.1766071098,4.3281525903263798E-2,0.92124689221094447,0.27304225297394069,0,0.49288536082976547,0.10121737102815861,5.4101907379079744E-2,0.56280574029944186,0.11287189943368738,0,0.32803688115421209,7.861543380827854E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,1,{"$f":"J238","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P238","v":0},7.3792869069314593E-2,2.6561513032610984,0.32275582844538647,0,2.0135980289964936,0.22738165386750001,3.8313884572638943E-2,5.4101907379079744E-2,1.6950816953929622,0.13342280549304222,0,1.3417702541966563,0.1766071098,4.3281525903263798E-2,0.97095466896286631,0.32275582844538647,{"$f":"R37*AN238","v":0},0.49287956211024142,0.10121737102815861,5.4101907379079744E-2,0.58375231520592685,0.13342280549304222,0,0.3284325500013423,7.861543380827854E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,1,{"$f":"J239","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P239","v":0},7.3792869069314593E-2,2.1774748802445498,0.25213092068928439,0,1.6108926371647871,0.22738165386750001,3.2967761143898627E-2,5.4101907379079744E-2,1.4635942306850567,0.10422744324073539,0,1.1394781517410577,0.1766071098,4.3281525903263798E-2,0.80175732801643029,0.25213092068928439,0,0.3943071289199076,0.10121737102815861,5.4101907379079744E-2,0.505040792607374,0.10422744324073539,0,0.27891638965509619,7.861543380827854E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,2,{"$f":"J240","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P240","v":0},6.8964991979046115E-3,2.6400031683800407,0.27304225297394069,0,2.0136217189424808,0.26370579390375004,3.5531495180789428E-2,5.4101907379079744E-2,1.7011272578663901,0.11287189943368738,0,1.3401537984294389,0.20482003409999999,4.3281525903263798E-2,0.8931206605415406,0.27304225297394069,0,0.45288440025228255,0.11309209993623764,5.4101907379079744E-2,0.54540643249715259,0.11287189943368738,0,0.30141448293788092,8.7838524222320483E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,2,{"$f":"J241","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P241","v":0},6.8964991979046115E-3,2.6933373098214775,0.32275582844538647,0,2.0135980289964936,0.26370579390375004,3.9175751096767832E-2,5.4101907379079744E-2,1.7232946196929622,0.13342280549304222,0,1.3417702541966563,0.20482003409999999,4.3281525903263798E-2,0.94282890789853491,0.32275582844538647,0,0.45287907213783113,0.11309209993623764,5.4101907379079744E-2,0.56632089621670945,0.13342280549304222,0,0.30177804059808283,8.7838524222320483E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,2,{"$f":"J242","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P242","v":0},6.8964991979046115E-3,2.2145406263597014,0.25213092068928439,0,1.6108926371647871,0.26370579390375004,3.3709367222800227E-2,5.4101907379079744E-2,1.4918071549850567,0.10422744324073539,0,1.1394781517410577,0.20482003409999999,4.3281525903263798E-2,0.78163138258353759,0.25213092068928439,0,0.36230645457893573,0.11309209993623764,5.4101907379079744E-2,0.49162794291513057,0.10422744324073539,0,0.25628044954881091,8.7838524222320483E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,3,{"$f":"J243","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P243","v":0},2.6528342286973802E-2,2.6770907853828576,0.27304225297394069,0,2.0136217189424808,0.30002993393999999,3.6294972147356837E-2,5.4101907379079744E-2,1.7293401821663901,0.11287189943368738,0,1.3401537984294389,0.23303295840000002,4.3281525903263798E-2,0.86381127944774228,0.27304225297394069,0,0.41288343967479951,0.12378367941992224,5.4101907379079744E-2,0.52708817368562499,0.11287189943368738,0,0.2747920847215497,9.6142663627124078E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,3,{"$f":"J244","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P244","v":0},2.6528342286973802E-2,2.7305032321541991,0.32275582844538647,0,2.0135980289964936,0.30002993393999999,4.0017533393239595E-2,5.4101907379079744E-2,1.7515075439929622,0.13342280549304222,0,1.3417702541966563,0.23303295840000002,4.3281525903263798E-2,0.91351999740980927,0.32275582844538647,0,0.41287858216542089,0.12378367941992224,5.4101907379079744E-2,0.5479705262182536,0.13342280549304222,0,0.27512353119482341,9.6142663627124078E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,3,{"$f":"J245","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P245","v":0},2.6528342286973802E-2,2.2515890906975664,0.25213092068928439,0,1.6108926371647871,0.30002993393999999,3.4433691524415465E-2,5.4101907379079744E-2,1.5200200792850567,0.10422744324073539,0,1.1394781517410577,0.23303295840000002,4.3281525903263798E-2,0.76032228772625021,0.25213092068928439,0,0.33030578023796392,0.12378367941992224,5.4101907379079744E-2,0.47729614221364891,0.10422744324073539,0,0.23364450944252563,9.6142663627124078E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,4,{"$f":"J246","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P246","v":0},2.8267868087268149E-2,2.7085529007197189,0.27304225297394069,0,2.0136217189424808,0.33635407397625,3.1432947447967576E-2,5.4101907379079744E-2,1.7575531064663901,0.11287189943368738,0,1.3401537984294389,0.26124588269999999,4.3281525903263798E-2,0.8333187489295496,0.27304225297394069,0,0.37288247909731659,0.13329210947921249,5.4101907379079744E-2,0.50785096386485906,0.11287189943368738,0,0.24816968650521853,0.1035278520226893,4.3281525903263798E-2]
[null,null,null,null,null,null,4,{"$f":"J247","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P247","v":0},2.8267868087268149E-2,2.7582427862451775,0.32275582844538647,0,2.0135980289964936,0.33635407397625,3.1432947447967576E-2,5.4101907379079744E-2,1.7797204682929622,0.13342280549304222,0,1.3417702541966563,0.26124588269999999,4.3281525903263798E-2,0.88302793749668951,0.32275582844538647,0,0.37287809219301071,0.13329210947921249,5.4101907379079744E-2,0.52870120521055941,0.13342280549304222,0,0.24846902179156402,0.1035278520226893,4.3281525903263798E-2]
[null,null,null,null,null,null,4,{"$f":"J248","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P248","v":0},2.8267868087268149E-2,2.2849124866573689,0.25213092068928439,0,1.6108926371647871,0.33635407397625,3.1432947447967576E-2,5.4101907379079744E-2,1.5482330035850567,0.10422744324073539,0,1.1394781517410577,0.26124588269999999,4.3281525903263798E-2,0.73783004344456871,0.25213092068928439,0,0.29830510589699216,0.13329210947921249,5.4101907379079744E-2,0.46204539050292887,0.10422744324073539,0,0.21100856933624038,0.1035278520226893,4.3281525903263798E-2]
[null,null,null,null,null,null,5,{"$f":"J249","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P249","v":0},1.6730946561025715E-2,2.7455841213734078,0.27304225297394069,0,2.0136217189424808,0.37267821401250006,3.2140028065406535E-2,5.4101907379079744E-2,1.7857660307663903,0.11287189943368738,0,1.3401537984294389,0.28945880700000004,4.3281525903263798E-2,0.79983272903683178,0.27304225297394069,0,0.33288151851983366,0.13980705016397771,5.4101907379079744E-2,0.48628871375319982,0.11287189943368738,0,0.22154728828888737,0.10858800012736132,4.3281525903263798E-2]
[null,null,null,null,null,null,5,{"$f":"J250","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P250","v":0},1.6730946561025715E-2,2.7952740068988664,0.32275582844538647,0,2.0135980289964936,0.37267821401250006,3.2140028065406535E-2,5.4101907379079744E-2,1.8079333925929622,0.13342280549304222,0,1.3417702541966563,0.28945880700000004,4.3281525903263798E-2,0.84954238820904437,0.32275582844538647,0,0.33287760222060053,0.13980705016397771,5.4101907379079744E-2,0.50710684391197192,0.13342280549304222,0,0.22181451238830463,0.10858800012736132,4.3281525903263798E-2]
[null,null,null,null,null,null,5,{"$f":"J251","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P251","v":0},1.6730946561025715E-2,2.3219437073110578,0.25213092068928439,0,1.6108926371647871,0.37267821401250006,3.2140028065406535E-2,5.4101907379079744E-2,1.5764459278850567,0.10422744324073539,0,1.1394781517410577,0.28945880700000004,4.3281525903263798E-2,0.71234430978836205,0.25213092068928439,0,0.26630443155602029,0.13980705016397771,5.4101907379079744E-2,0.44446959850131557,0.10422744324073539,0,0.18837262922995507,0.10858800012736132,4.3281525903263798E-2]
[null,null,null,null,null,null,6,{"$f":"J252","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P252","v":0},1.7000173068199537E-2,2.7826312477260573,0.27304225297394069,0,2.0136217189424808,0.40900235404875007,3.286301438180627E-2,5.4101907379079744E-2,1.8139789550663903,0.11287189943368738,0,1.3401537984294389,0.31767173130000004,4.3281525903263798E-2,0.7648106598753539,0.27304225297394069,0,0.29288055794235074,0.14478594157998273,5.4101907379079744E-2,0.46353341566580458,0.11287189943368738,0,0.1949248900725562,0.11245510025629726,4.3281525903263798E-2]
[null,null,null,null,null,null,6,{"$f":"J253","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P253","v":0},1.7000173068199537E-2,2.8323211332515159,0.32275582844538647,0,2.0135980289964936,0.40900235404875007,3.286301438180627E-2,5.4101907379079744E-2,1.8361463168929621,0.13342280549304222,0,1.3417702541966563,0.31767173130000004,4.3281525903263798E-2,0.81452078965263919,0.32275582844538647,0,0.29287711224819024,0.14478594157998273,5.4101907379079744E-2,0.48431943463764843,0.13342280549304222,0,0.19516000298504521,0.11245510025629726,4.3281525903263798E-2]
[null,null,null,null,null,null,6,{"$f":"J254","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P254","v":0},1.7000173068199537E-2,2.3589908336637073,0.25213092068928439,0,1.6108926371647871,0.40900235404875007,3.286301438180627E-2,5.4101907379079744E-2,1.6046588521850567,0.10422744324073539,0,1.1394781517410577,0.31767173130000004,4.3281525903263798E-2,0.68532252686339534,0.25213092068928439,0,0.23430375721504854,0.14478594157998273,5.4101907379079744E-2,0.42570075852396633,0.10422744324073539,0,0.16573668912366984,0.11245510025629726,4.3281525903263798E-2]
[null,null,null,null,null,null,7,{"$f":"J255","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P255","v":0},3.6929729285714126E-3,2.8196946375745773,0.27304225297394069,0,2.0136217189424808,0.44532649408499997,3.3602264194075943E-2,5.4101907379079744E-2,1.8421918793663901,0.11287189943368738,0,1.3401537984294389,0.34588465559999998,4.3281525903263798E-2,0.72825254144511586,0.27304225297394069,0,0.25287959736486781,0.14822878372722756,5.4101907379079744E-2,0.4395850696026733,0.11287189943368738,0,0.16830249185622503,0.11512915240949713,4.3281525903263798E-2]
[null,null,null,null,null,null,7,{"$f":"J256","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P256","v":0},3.6929729285714126E-3,2.8693845231000359,0.32275582844538647,0,2.0135980289964936,0.44532649408499997,3.3602264194075943E-2,5.4101907379079744E-2,1.8643592411929621,0.13342280549304222,0,1.3417702541966563,0.34588465559999998,4.3281525903263798E-2,0.77796314182747384,0.32275582844538647,0,0.25287662227578012,0.14822878372722756,5.4101907379079744E-2,0.46033897738758894,0.13342280549304222,0,0.16850549358178582,0.11512915240949713,4.3281525903263798E-2]
[null,null,null,null,null,null,7,{"$f":"J257","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P257","v":0},3.6929729285714126E-3,2.3960542235122273,0.25213092068928439,0,1.6108926371647871,0.44532649408499997,3.3602264194075943E-2,5.4101907379079744E-2,1.6328717764850567,0.10422744324073539,0,1.1394781517410577,0.34588465559999998,4.3281525903263798E-2,0.65676469466966836,0.25213092068928439,0,0.20230308287407664,0.14822878372722756,5.4101907379079744E-2,0.40573887057088082,0.10422744324073539,0,0.14310074901738454,0.11512915240949713,4.3281525903263798E-2]
[null,null,null,null,null,null,8,{"$f":"J258","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P258","v":0},3.0478713283905838E-4,2.8567746567644772,0.27304225297394069,0,2.0136217189424808,0.48165063412125009,3.4358143347725911E-2,5.4101907379079744E-2,1.8704048036663903,0.11287189943368738,0,1.3401537984294389,0.37409757990000003,4.3281525903263798E-2,0.69015837374611755,0.27304225297394069,0,0.21287863678738486,0.15013557660571228,5.4101907379079744E-2,0.41444367556380601,0.11287189943368738,0,0.14168009363989387,0.11661015658696099,4.3281525903263798E-2]
[null,null,null,null,null,null,8,{"$f":"J259","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P259","v":0},3.0478713283905838E-4,2.9064645422899353,0.32275582844538647,0,2.0135980289964936,0.48165063412125009,3.4358143347725911E-2,5.4101907379079744E-2,1.8925721654929621,0.13342280549304222,0,1.3417702541966563,0.37409757990000003,4.3281525903263798E-2,0.73986944473354843,0.32275582844538647,0,0.21287613230336991,0.15013557660571228,5.4101907379079744E-2,0.43516547216179347,0.13342280549304222,0,0.14185098417852643,0.11661015658696099,4.3281525903263798E-2]
[null,null,null,null,null,null,8,{"$f":"J260","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P260","v":0},3.0478713283905838E-4,2.4331342427021267,0.25213092068928439,0,1.6108926371647871,0.48165063412125009,3.4358143347725911E-2,5.4101907379079744E-2,1.6610847007850567,0.10422744324073539,0,1.1394781517410577,0.37409757990000003,4.3281525903263798E-2,0.62667081320718132,0.25213092068928439,0,0.17030240853310488,0.15013557660571228,5.4101907379079744E-2,0.38458393464205948,0.10422744324073539,0,0.1204648089110993,0.11661015658696099,4.3281525903263798E-2]
[null,null,null,null,null,null,9,{"$f":"J261","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P261","v":0},8.9424544774979728E-5,2.8938716793709212,0.27304225297394069,0,2.0136217189424808,0.51797477415750004,3.5131025917920153E-2,5.4101907379079744E-2,1.8986177279663903,0.11287189943368738,0,1.3401537984294389,0.40231050420000003,4.3281525903263798E-2,0.64329109145057817,0.27304225297394069,0,0.17287767620990183,0.14326925488765602,5.4101907379079744E-2,0.38248821193539223,0.11287189943368738,0,0.11505769542356264,0.11127709117487845,4.3281525903263798E-2]
[null,null,null,null,null,null,9,{"$f":"J262","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P262","v":0},8.9424544774979728E-5,2.9435615648963798,0.32275582844538647,0,2.0135980289964936,0.51797477415750004,3.5131025917920153E-2,5.4101907379079744E-2,1.9207850897929621,0.13342280549304222,0,1.3417702541966563,0.40231050420000003,4.3281525903263798E-2,0.69300263304308174,0.32275582844538647,0,0.17287564233095962,0.14326925488765602,5.4101907379079744E-2,0.40317789734645143,0.13342280549304222,0,0.11519647477526698,0.11127709117487845,4.3281525903263798E-2]
[null,null,null,null,null,null,9,{"$f":"J263","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P263","v":0},8.9424544774979728E-5,2.4702312653085712,0.25213092068928439,0,1.6108926371647871,0.51797477415750004,3.5131025917920153E-2,5.4101907379079744E-2,1.6892976250850567,0.10422744324073539,0,1.1394781517410577,0.40231050420000003,4.3281525903263798E-2,0.58780381714815311,0.25213092068928439,0,0.13830173419213301,0.14326925488765602,5.4101907379079744E-2,0.35661492912369164,0.10422744324073539,0,9.7828868804813993E-2,0.11127709117487845,4.3281525903263798E-2]
[null,null,null,null,null,null,10,{"$f":"J264","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P264","v":0},0,2.8950647934892508,0.27304225297394069,0,2.0136217189424808,0.55429891419374999,0,5.4101907379079744E-2,1.9268306522663903,0.11287189943368738,0,1.3401537984294389,0.43052342850000003,4.3281525903263798E-2,0.59387272908735489,0.27304225297394069,0,0.13287671563241893,0.13385185310191552,5.4101907379079744E-2,0.34855132689518503,0.11287189943368738,0,8.8435297207231492E-2,0.10396260435100235,4.3281525903263798E-2]
[null,null,null,null,null,null,10,{"$f":"J265","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P265","v":0},0,2.9447546790147099,0.32275582844538647,0,2.0135980289964936,0.55429891419374999,0,5.4101907379079744E-2,1.9489980140929621,0.13342280549304222,0,1.3417702541966563,0.43052342850000003,4.3281525903263798E-2,0.64358474128493115,0.32275582844538647,0,0.13287515235854944,0.13385185310191552,5.4101907379079744E-2,0.36920890111931598,0.13342280549304222,0,8.8541965372007606E-2,0.10396260435100235,4.3281525903263798E-2]
[null,null,null,null,null,null,10,{"$f":"J266","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,{"$f":"AA266","v":2.1881838074398249E-2},{"$f":"P266","v":0},{"$f":"S266","v":0},{"$f":"IFERROR(SUM(Q65:V65),0)","v":2.4714243794269013},{"$f":"$AA266*AC266","v":0.25213092068928439},{"$f":"IFERROR((1+Moms)*AG266/T266,0)","v":0},{"$f":"IFERROR((W266/U266)*(SUM(W266:Y266)/W266),0)","v":1.6108926371647871},{"$f":"AL266*(1+AM266)*(1+Moms)","v":0.55429891419374999},{"$f":"IFERROR(Z266/T266,0)","v":0},{"$f":"IFERROR((1+Moms)*(AO266*(1-AP266)*AQ266*(U266-AR266)/AR266)/U266,0)","v":5.4101907379079744E-2},1.7175105493850567,{"$f":"IFERROR($AA266*AB266,0)","v":0.10422744324073539},{"$f":"IFERROR(AG266/T266,0)","v":0},{"$f":"IFERROR(W266/U266,0)","v":1.1394781517410577},{"$f":"AL266","v":0.43052342850000003},{"$f":"IFERROR((AO266*(1-AP266)*AQ266*(U266-AR266)/AR266)/U266,0)","v":4.3281525903263798E-2},0.54638574102144088,{"$f":"$AA266*AC266","v":0.25213092068928439},{"$f":"R65*AN266","v":0},{"$f":"IF(W266=0,0,AI266*SUM(W266:Y266)/W266)","v":0.10630105985116127},{"$f":"T65*AN266","v":0.13385185310191552},5.4101907379079744E-2,0.32666450219353027,{"$f":"$AA266*AB266","v":0.10422744324073539},{"$f":"Y65*AN266","v":0},{"$f":"AI266","v":7.5192928698528755E-2},{"$f":"AA65*AN266","v":0.10396260435100235},4.3281525903263798E-2]
[null,null,null,null,null,null,11,{"$f":"J267","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P267","v":0},0,2.931388933525501,0.27304225297394069,0,2.0136217189424808,0.59062305422999994,0,5.4101907379079744E-2,1.9550435765663901,0.11287189943368738,0,1.3401537984294389,0.45873635279999997,4.3281525903263798E-2,0.54190328665644727,0.27304225297394069,0,9.2875755054936032E-2,0.1218833712484908,5.4101907379079744E-2,0.3126330204431842,0.11287189943368738,0,6.1812898990900346E-2,9.4666696115332669E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,11,{"$f":"J268","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P268","v":0},0,2.9810788190509596,0.32275582844538647,0,2.0135980289964936,0.59062305422999994,0,5.4101907379079744E-2,1.9772109383929621,0.13342280549304222,0,1.3417702541966563,0.45873635279999997,4.3281525903263798E-2,0.59161576945909633,0.32275582844538647,0,9.287466238613927E-2,0.1218833712484908,5.4101907379079744E-2,0.33325848348038689,0.13342280549304222,0,6.1887455968748221E-2,9.4666696115332669E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,11,{"$f":"J269","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P269","v":0},0,2.507748519463151,0.25213092068928439,0,1.6108926371647871,0.59062305422999994,0,5.4101907379079744E-2,1.7457234736850566,0.10422744324073539,0,1.1394781517410577,0.45873635279999997,4.3281525903263798E-2,0.50241658482704443,0.25213092068928439,0,7.4300385510189471E-2,0.1218833712484908,5.4101907379079744E-2,0.29473265385157538,0.10422744324073539,0,5.2556988592243503E-2,9.4666696115332669E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,12,{"$f":"J270","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P270","v":0},0,2.9677130735617512,0.27304225297394069,0,2.0136217189424808,0.62694719426625012,0,5.4101907379079744E-2,1.9832565008663903,0.11287189943368738,0,1.3401537984294389,0.48694927710000002,4.3281525903263798E-2,0.45320136183745896,0.27304225297394069,0,1.8693392157056614E-2,0.10736380932738189,5.4101907379079744E-2,0.25198406628509751,0.11287189943368738,0,1.2441274480276958E-2,8.3389366467869416E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,12,{"$f":"J271","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P271","v":0},0,3.0174029590872098,0.32275582844538647,0,2.0135980289964936,0.62694719426625012,0,5.4101907379079744E-2,2.0054238626929624,0.13342280549304222,0,1.3417702541966563,0.48694927710000002,4.3281525903263798E-2,0.50289219736919732,0.32275582844538647,0,1.8670652217349242E-2,0.10736380932738189,5.4101907379079744E-2,0.2725349723444524,0.13342280549304222,0,1.2441274480276958E-2,8.3389366467869416E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,12,{"$f":"J272","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P272","v":0},0,2.5440726594994012,0.25213092068928439,0,1.6108926371647871,0.62694719426625012,0,5.4101907379079744E-2,1.7739363979850566,0.10422744324073539,0,1.1394781517410577,0.48694927710000002,4.3281525903263798E-2,0.43118500223328327,0.25213092068928439,0,1.7588364837537215E-2,0.10736380932738189,5.4101907379079744E-2,0.24333961009214555,0.10422744324073539,0,1.2441274480276958E-2,8.3389366467869416E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,13,{"$f":"J273","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P273","v":0},0,3.0040372135980009,0.27304225297394069,0,2.0136217189424808,0.66327133430249996,0,5.4101907379079744E-2,2.0114694251663905,0.11287189943368738,0,1.3401537984294389,0.51516220140000002,4.3281525903263798E-2,0.45942181880815691,0.27304225297394069,0,1.8693392157056614E-2,0.1135842662980799,5.4101907379079744E-2,0.25681548917496005,0.11287189943368738,0,1.2441274480276958E-2,8.8220789357731963E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,13,{"$f":"J274","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P274","v":0},0,3.0537270991234595,0.32275582844538647,0,2.0135980289964936,0.66327133430249996,0,5.4101907379079744E-2,2.0336367869929624,0.13342280549304222,0,1.3417702541966563,0.51516220140000002,4.3281525903263798E-2,0.50911265433989539,0.32275582844538647,0,1.8670652217349242E-2,0.1135842662980799,5.4101907379079744E-2,0.27736639523431494,0.13342280549304222,0,1.2441274480276958E-2,8.8220789357731963E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,13,{"$f":"J275","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P275","v":0},0,2.5803967995356509,0.25213092068928439,0,1.6108926371647871,0.66327133430249996,0,5.4101907379079744E-2,1.8021493222850566,0.10422744324073539,0,1.1394781517410577,0.51516220140000002,4.3281525903263798E-2,0.43740545920398122,0.25213092068928439,0,1.7588364837537215E-2,0.1135842662980799,5.4101907379079744E-2,0.2481710329820081,0.10422744324073539,0,1.2441274480276958E-2,8.8220789357731963E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,14,{"$f":"J276","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P276","v":0},0,3.0403613536342511,0.27304225297394069,0,2.0136217189424808,0.69959547433875002,0,5.4101907379079744E-2,2.0396823494663905,0.11287189943368738,0,1.3401537984294389,0.54337512570000002,4.3281525903263798E-2,0.46564227577885497,0.27304225297394069,0,1.8693392157056614E-2,0.11980472326877793,5.4101907379079744E-2,0.2616469120648226,0.11287189943368738,0,1.2441274480276958E-2,9.305221224759451E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,14,{"$f":"J277","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P277","v":0},0,3.0900512391597097,0.32275582844538647,0,2.0135980289964936,0.69959547433875002,0,5.4101907379079744E-2,2.0618497112929624,0.13342280549304222,0,1.3417702541966563,0.54337512570000002,4.3281525903263798E-2,0.51533311131059345,0.32275582844538647,0,1.8670652217349242E-2,0.11980472326877793,5.4101907379079744E-2,0.28219781812417749,0.13342280549304222,0,1.2441274480276958E-2,9.305221224759451E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,14,{"$f":"J278","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P278","v":0},0,2.6167209395719011,0.25213092068928439,0,1.6108926371647871,0.69959547433875002,0,5.4101907379079744E-2,1.8303622465850566,0.10422744324073539,0,1.1394781517410577,0.54337512570000002,4.3281525903263798E-2,0.44362591617467928,0.25213092068928439,0,1.7588364837537215E-2,0.11980472326877793,5.4101907379079744E-2,0.25300245587187065,0.10422744324073539,0,1.2441274480276958E-2,9.305221224759451E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,15,{"$f":"J279","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P279","v":0},0,3.0766854936705013,0.27304225297394069,0,2.0136217189424808,0.73591961437500009,0,5.4101907379079744E-2,2.0678952737663905,0.11287189943368738,0,1.3401537984294389,0.57158805000000001,4.3281525903263798E-2,0.47186273274955304,0.27304225297394069,0,1.8693392157056614E-2,0.12602518023947595,5.4101907379079744E-2,0.26647833495468515,0.11287189943368738,0,1.2441274480276958E-2,9.7883635137457042E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,15,{"$f":"J280","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P280","v":0},0,3.1263753791959599,0.32275582844538647,0,2.0135980289964936,0.73591961437500009,0,5.4101907379079744E-2,2.0900626355929623,0.13342280549304222,0,1.3417702541966563,0.57158805000000001,4.3281525903263798E-2,0.5215535682812914,0.32275582844538647,0,1.8670652217349242E-2,0.12602518023947595,5.4101907379079744E-2,0.28702924101404004,0.13342280549304222,0,1.2441274480276958E-2,9.7883635137457042E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,15,{"$f":"J281","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P281","v":0},0,2.6530450796081513,0.25213092068928439,0,1.6108926371647871,0.73591961437500009,0,5.4101907379079744E-2,1.8585751708850566,0.10422744324073539,0,1.1394781517410577,0.57158805000000001,4.3281525903263798E-2,0.44984637314537734,0.25213092068928439,0,1.7588364837537215E-2,0.12602518023947595,5.4101907379079744E-2,0.25783387876173319,0.10422744324073539,0,1.2441274480276958E-2,9.7883635137457042E-2,4.3281525903263798E-2]
[null,null,null,null,null,null,16,{"$f":"J282","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P282","v":0},0,3.113009633706751,0.27304225297394069,0,2.0136217189424808,0.77224375441125015,0,5.4101907379079744E-2,2.0961081980663905,0.11287189943368738,0,1.3401537984294389,0.59980097430000001,4.3281525903263798E-2,0.47808318972025099,0.27304225297394069,0,1.8693392157056614E-2,0.13224563721017399,5.4101907379079744E-2,0.27130975784454769,0.11287189943368738,0,1.2441274480276958E-2,0.10271505802731959,4.3281525903263798E-2]
[null,null,null,null,null,null,16,{"$f":"J283","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P283","v":0},0,3.16269951923221,0.32275582844538647,0,2.0135980289964936,0.77224375441125015,0,5.4101907379079744E-2,2.1182755598929623,0.13342280549304222,0,1.3417702541966563,0.59980097430000001,4.3281525903263798E-2,0.52777402525198946,0.32275582844538647,0,1.8670652217349242E-2,0.13224563721017399,5.4101907379079744E-2,0.29186066390390258,0.13342280549304222,0,1.2441274480276958E-2,0.10271505802731959,4.3281525903263798E-2]
[null,null,null,null,null,null,16,{"$f":"J284","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P284","v":0},0,2.6893692196444015,0.25213092068928439,0,1.6108926371647871,0.77224375441125015,0,5.4101907379079744E-2,1.8867880951850566,0.10422744324073539,0,1.1394781517410577,0.59980097430000001,4.3281525903263798E-2,0.45606683011607529,0.25213092068928439,0,1.7588364837537215E-2,0.13224563721017399,5.4101907379079744E-2,0.26266530165159574,0.10422744324073539,0,1.2441274480276958E-2,0.10271505802731959,4.3281525903263798E-2]
[null,null,null,null,null,null,17,{"$f":"J285","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P285","v":0},0,3.1493337737430012,0.27304225297394069,0,2.0136217189424808,0.8085678944475001,0,5.4101907379079744E-2,2.1243211223663905,0.11287189943368738,0,1.3401537984294389,0.62801389860000012,4.3281525903263798E-2,0.48430364669094905,0.27304225297394069,0,1.8693392157056614E-2,0.13846609418087202,5.4101907379079744E-2,0.27614118073441024,0.11287189943368738,0,1.2441274480276958E-2,0.10754648091718215,4.3281525903263798E-2]
[null,null,null,null,null,null,17,{"$f":"J286","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P286","v":0},0,3.1990236592684598,0.32275582844538647,0,2.0135980289964936,0.8085678944475001,0,5.4101907379079744E-2,2.1464884841929623,0.13342280549304222,0,1.3417702541966563,0.62801389860000012,4.3281525903263798E-2,0.53399448222268753,0.32275582844538647,0,1.8670652217349242E-2,0.13846609418087202,5.4101907379079744E-2,0.29669208679376513,0.13342280549304222,0,1.2441274480276958E-2,0.10754648091718215,4.3281525903263798E-2]
[null,null,null,null,null,null,17,{"$f":"J287","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P287","v":0},0,2.7256933596806512,0.25213092068928439,0,1.6108926371647871,0.8085678944475001,0,5.4101907379079744E-2,1.9150010194850569,0.10422744324073539,0,1.1394781517410577,0.62801389860000012,4.3281525903263798E-2,0.46228728708677336,0.25213092068928439,0,1.7588364837537215E-2,0.13846609418087202,5.4101907379079744E-2,0.26749672454145829,0.10422744324073539,0,1.2441274480276958E-2,0.10754648091718215,4.3281525903263798E-2]
[null,null,null,null,null,null,18,{"$f":"J288","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P288","v":0},0,3.1856579137792513,0.27304225297394069,0,2.0136217189424808,0.84489203448375017,0,5.4101907379079744E-2,2.1525340466663905,0.11287189943368738,0,1.3401537984294389,0.65622682290000012,4.3281525903263798E-2,0.49052410366164712,0.27304225297394069,0,1.8693392157056614E-2,0.14468655115157006,5.4101907379079744E-2,0.28097260362427279,0.11287189943368738,0,1.2441274480276958E-2,0.1123779038070447,4.3281525903263798E-2]
[null,null,null,null,null,null,18,{"$f":"J289","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P289","v":0},0,3.2353477993047099,0.32275582844538647,0,2.0135980289964936,0.84489203448375017,0,5.4101907379079744E-2,2.1747014084929623,0.13342280549304222,0,1.3417702541966563,0.65622682290000012,4.3281525903263798E-2,0.54021493919338548,0.32275582844538647,0,1.8670652217349242E-2,0.14468655115157006,5.4101907379079744E-2,0.30152350968362768,0.13342280549304222,0,1.2441274480276958E-2,0.1123779038070447,4.3281525903263798E-2]
[null,null,null,null,null,null,18,{"$f":"J290","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P290","v":0},0,2.7620174997169014,0.25213092068928439,0,1.6108926371647871,0.84489203448375017,0,5.4101907379079744E-2,1.9432139437850569,0.10422744324073539,0,1.1394781517410577,0.65622682290000012,4.3281525903263798E-2,0.46850774405747142,0.25213092068928439,0,1.7588364837537215E-2,0.14468655115157006,5.4101907379079744E-2,0.27232814743132083,0.10422744324073539,0,1.2441274480276958E-2,0.1123779038070447,4.3281525903263798E-2]
[null,null,null,null,null,null,19,{"$f":"J291","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P291","v":0},0,3.2219820538155011,0.27304225297394069,0,2.0136217189424808,0.88121617452000001,0,5.4101907379079744E-2,2.1807469709663905,0.11287189943368738,0,1.3401537984294389,0.6844397472,4.3281525903263798E-2,0.49674456063234507,0.27304225297394069,0,1.8693392157056614E-2,0.15090700812226804,5.4101907379079744E-2,0.28580402651413533,0.11287189943368738,0,1.2441274480276958E-2,0.11720932669690722,4.3281525903263798E-2]
[null,null,null,null,null,null,19,{"$f":"J292","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P292","v":0},0,3.2716719393409597,0.32275582844538647,0,2.0135980289964936,0.88121617452000001,0,5.4101907379079744E-2,2.2029143327929623,0.13342280549304222,0,1.3417702541966563,0.6844397472,4.3281525903263798E-2,0.54643539616408354,0.32275582844538647,0,1.8670652217349242E-2,0.15090700812226804,5.4101907379079744E-2,0.30635493257349017,0.13342280549304222,0,1.2441274480276958E-2,0.11720932669690722,4.3281525903263798E-2]
[null,null,null,null,null,null,19,{"$f":"J293","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P293","v":0},0,2.7983416397531511,0.25213092068928439,0,1.6108926371647871,0.88121617452000001,0,5.4101907379079744E-2,1.9714268680850566,0.10422744324073539,0,1.1394781517410577,0.6844397472,4.3281525903263798E-2,0.47472820102816937,0.25213092068928439,0,1.7588364837537215E-2,0.15090700812226804,5.4101907379079744E-2,0.27715957032118338,0.10422744324073539,0,1.2441274480276958E-2,0.11720932669690722,4.3281525903263798E-2]
[null,null,null,null,null,null,20,{"$f":"J294","v":"Lille personbil, hybrid"},"VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2.3696682464454975E-2,{"$f":"P294","v":0},0,3.2583061938517508,0.27304225297394069,0,2.0136217189424808,0.91754031455624996,0,5.4101907379079744E-2,2.2089598952663905,0.11287189943368738,0,1.3401537984294389,0.7126526715,4.3281525903263798E-2,0.50296501760304313,0.27304225297394069,0,1.8693392157056614E-2,0.15712746509296607,5.4101907379079744E-2,0.29063544940399788,0.11287189943368738,0,1.2441274480276958E-2,0.12204074958676976,4.3281525903263798E-2]
[null,null,null,null,null,null,20,{"$f":"J295","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2.8011204481792715E-2,{"$f":"P295","v":0},0,3.3079960793772099,0.32275582844538647,0,2.0135980289964936,0.91754031455624996,0,5.4101907379079744E-2,2.2311272570929623,0.13342280549304222,0,1.3417702541966563,0.7126526715,4.3281525903263798E-2,0.55265585313478149,0.32275582844538647,0,1.8670652217349242E-2,0.15712746509296607,5.4101907379079744E-2,0.31118635546335272,0.13342280549304222,0,1.2441274480276958E-2,0.12204074958676976,4.3281525903263798E-2]
[null,null,null,null,null,null,20,{"$f":"J296","v":"Lille personbil, hybrid"},"VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2.1881838074398249E-2,{"$f":"P296","v":0},0,2.8346657797894013,0.25213092068928439,0,1.6108926371647871,0.91754031455624996,0,5.4101907379079744E-2,1.9996397923850566,0.10422744324073539,0,1.1394781517410577,0.7126526715,4.3281525903263798E-2,0.48094865799886743,0.25213092068928439,0,1.7588364837537215E-2,0.15712746509296607,5.4101907379079744E-2,0.28199099321104593,0.10422744324073539,0,1.2441274480276958E-2,0.12204074958676976,4.3281525903263798E-2]
[null,null,null,null,null,null,0,{"$f":"J297","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P297","v":1438.1854882287546},0.12141784572815979,2.0677815907467338,0.29393834376276262,0,1.4696327224047931,0.20963728341875004,2.5720057906435057E-2,6.8853183253992978E-2,1.2557097752488129,0.12151005500259202,0,0.91629209914302667,0.16282507450000003,5.5082546603194379E-2,0.8926309146435496,0.29393834376276262,0,0.46093478683296563,6.890460079382843E-2,6.8853183253992978E-2,0.51749608072477893,0.12151005500259202,0,0.28738534258009668,5.3518136538895873E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,0,{"$f":"J298","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,{"$f":"AA298","v":2.1231422505307854E-2},{"$f":"P298","v":0},{"$f":"S298","v":0.12141784572815979},{"$f":"IFERROR(SUM(Q97:V97),0)","v":1.9057221263222621},{"$f":"$AA298*AC298","v":0.24463658334395533},{"$f":"IFERROR((1+Moms)*AG298/T298,0)","v":0},{"$f":"IFERROR((W298/U298)*(SUM(W298:Y298)/W298),0)","v":1.3568750183991287},{"$f":"AL298*(1+AM298)*(1+Moms)","v":0.20963728341875004},{"$f":"IFERROR(Z298/T298,0)","v":2.5720057906435057E-2},{"$f":"IFERROR((1+Moms)*(AO298*(1-AP298)*AQ298*(U298-AR298)/AR298)/U298,0)","v":6.8853183253992978E-2},1.1239189947584993,{"$f":"IFERROR($AA298*AB298,0)","v":0.10112938760300652},{"$f":"IFERROR(AG298/T298,0)","v":0},{"$f":"IFERROR(W298/U298,0)","v":0.80488198605229844},{"$f":"AL298","v":0.16282507450000003},{"$f":"IFERROR((AO298*(1-AP298)*AQ298*(U298-AR298)/AR298)/U298,0)","v":5.5082546603194379E-2},0.80796389087201881,{"$f":"$AA298*AC298","v":0.24463658334395533},{"$f":"R97*AN298","v":0},{"$f":"IF(W298=0,0,AI298*SUM(W298:Y298)/W298)","v":0.42556952348024207},{"$f":"T97*AN298","v":6.890460079382843E-2},6.8853183253992978E-2,0.46217280763492163,{"$f":"$AA298*AB298","v":0.10112938760300652},{"$f":"Y97*AN298","v":0},{"$f":"AI298","v":0.25244273688982483},{"$f":"AA97*AN298","v":5.3518136538895873E-2},5.5082546603194379E-2]
[null,null,null,null,null,null,0,{"$f":"J299","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P299","v":0},0.12141784572815979,1.9457812369404126,0.29620522044987913,0,1.3453654919113556,0.20963728341875004,2.5720057906435057E-2,6.8853183253992978E-2,{"$f":"SUM(X98:AB98)","v":1.2983925568708805},0.12244715054245778,0,0.95803778522522853,0.16282507450000003,5.5082546603194379E-2,{"$f":"SUM(AD98:AH98)","v":0.85592268651394132},0.29620522044987913,0,0.42195968201624079,6.890460079382843E-2,{"$f":"V98","v":6.8853183253992978E-2},{"$f":"SUM(AJ98:AN98)","v":0.53152626994862961},0.12244715054245778,0,0.30047843626408155,5.3518136538895873E-2,{"$f":"AB98","v":5.5082546603194379E-2}]
[null,null,null,null,null,null,1,{"$f":"J300","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P300","v":0},6.3180439517159778E-2,2.1328084581120863,0.29393834376276262,0,1.4696327224047931,0.26763782225125005,3.2746386439287435E-2,6.8853183253992978E-2,1.300758737448813,0.12151005500259202,0,0.91629209914302667,0.20787403670000004,5.5082546603194379E-2,0.87236123967226042,0.29393834376276262,0,0.42589940867458048,8.3670303980924315E-2,6.8853183253992978E-2,0.50712059961608602,0.12151005500259202,0,0.26554135414162056,6.4986643868679084E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,1,{"$f":"J301","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P301","v":0},6.3180439517159778E-2,1.9675542242789037,0.24463658334395533,0,1.3568750183991287,0.26763782225125005,2.9551617030576467E-2,6.8853183253992978E-2,1.1689679569584994,0.10112938760300652,0,0.80488198605229844,0.20787403670000004,5.5082546603194379E-2,0.7903823084696302,0.24463658334395533,0,0.39322223789075761,8.3670303980924315E-2,6.8853183253992978E-2,0.45445329313835958,0.10112938760300652,0,0.23325471506347956,6.4986643868679084E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,1,{"$f":"J302","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P302","v":0},6.3180439517159778E-2,2.0108081043057653,0.29620522044987913,0,1.3453654919113556,0.26763782225125005,3.2746386439287435E-2,6.8853183253992978E-2,1.3434415190708806,0.12244715054245778,0,0.95803778522522853,0.20787403670000004,5.5082546603194379E-2,0.83861548600763847,0.29620522044987913,0,0.38988677832284208,8.3670303980924315E-2,6.8853183253992978E-2,0.52015559060021732,0.12244715054245778,0,0.27763924958588604,6.4986643868679084E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,2,{"$f":"J303","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P303","v":0},0.12141784572815979,2.1900178339648093,0.29393834376276262,0,1.4696327224047931,0.32563836108374999,3.1955223459510219E-2,6.8853183253992978E-2,1.3458076996488129,0.12151005500259202,0,0.91629209914302667,0.25292299890000003,5.5082546603194379E-2,0.85022861674753125,0.29393834376276262,0,0.39086403051619523,9.657305921458037E-2,6.8853183253992978E-2,0.49529816864064374,0.12151005500259202,0,0.24369736570314438,7.5008201331712918E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,2,{"$f":"J304","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P304","v":0},0.12141784572815979,2.0248407867638001,0.24463658334395533,0,1.3568750183991287,0.32563836108374999,2.8837640682972638E-2,6.8853183253992978E-2,1.2140169191584993,0.10112938760300652,0,0.80488198605229844,0.25292299890000003,5.5082546603194379E-2,0.77093777811380182,0.24463658334395533,0,0.36087495230127314,9.657305921458037E-2,6.8853183253992978E-2,0.4452868287750481,0.10112938760300652,0,0.21406669323713426,7.5008201331712918E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,2,{"$f":"J305","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P305","v":0},0.12141784572815979,2.0680174801584879,0.29620522044987913,0,1.3453654919113556,0.32563836108374999,3.1955223459510219E-2,6.8853183253992978E-2,1.3884904812708805,0.12244715054245778,0,0.95803778522522853,0.25292299890000003,5.5082546603194379E-2,0.81944533754789561,0.29620522044987913,0,0.35781387462944325,9.657305921458037E-2,6.8853183253992978E-2,0.5073379613850556,0.12244715054245778,0,0.25480006290769053,7.5008201331712918E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,3,{"$f":"J306","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P306","v":0},1.8118327841959419E-2,2.25084671532721,0.29393834376276262,0,1.4696327224047931,0.38363889991625,3.4783565989411264E-2,6.8853183253992978E-2,1.390856661848813,0.12151005500259202,0,0.91629209914302667,0.29797196110000002,5.5082546603194379E-2,0.82623304586936208,0.29393834376276262,0,0.35582865235780992,0.10761286649479665,6.8853183253992978E-2,0.48202878779845199,0.12151005500259202,0,0.22185337726466819,8.3582808927997396E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,3,{"$f":"J307","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P307","v":0},1.8118327841959419E-2,2.0853937322696252,0.24463658334395533,0,1.3568750183991287,0.38363889991625,3.1390047356297968E-2,6.8853183253992978E-2,1.2590658813584992,0.10112938760300652,0,0.80488198605229844,0.29797196110000002,5.5082546603194379E-2,0.74963029980453366,0.24463658334395533,0,0.32852766671178868,0.10761286649479665,6.8853183253992978E-2,0.43467341454498726,0.10112938760300652,0,0.19487867141078896,8.3582808927997396E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,3,{"$f":"J308","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P308","v":0},1.8118327841959419E-2,2.128846361520889,0.29620522044987913,0,1.3453654919113556,0.38363889991625,3.4783565989411264E-2,6.8853183253992978E-2,1.4335394434708806,0.12244715054245778,0,0.95803778522522853,0.29797196110000002,5.5082546603194379E-2,0.79841224113471321,0.29620522044987913,0,0.32574097093604454,0.10761286649479665,6.8853183253992978E-2,0.49307338230314463,0.12244715054245778,0,0.23196087622949504,8.3582808927997396E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,4,{"$f":"J309","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P309","v":0},5.6200144863393225E-3,2.3026707371506148,0.29393834376276262,0,1.4696327224047931,0.44163943874875011,2.8607048980315849E-2,6.8853183253992978E-2,1.4359056240488131,0.12151005500259202,0,0.91629209914302667,0.34302092330000006,5.5082546603194379E-2,0.80037452703775358,0.29393834376276262,0,0.32079327419942483,0.11678972582157315,6.8853183253992978E-2,0.46731245708951097,0.12151005500259202,0,0.20000938882619207,9.0710466657532532E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,4,{"$f":"J310","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P310","v":0},5.6200144863393225E-3,2.1406112727261433,0.24463658334395533,0,1.3568750183991287,0.44163943874875011,2.8607048980315849E-2,6.8853183253992978E-2,1.3041148435584993,0.10112938760300652,0,0.80488198605229844,0.34302092330000006,5.5082546603194379E-2,0.72645987354182551,0.24463658334395533,0,0.29618038112230421,0.11678972582157315,6.8853183253992978E-2,0.4226130504481771,0.10112938760300652,0,0.17569064958444369,9.0710466657532532E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,4,{"$f":"J311","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P311","v":0},5.6200144863393225E-3,2.1806703833442938,0.29620522044987913,0,1.3453654919113556,0.44163943874875011,2.8607048980315849E-2,6.8853183253992978E-2,1.4785884056708807,0.12244715054245778,0,0.95803778522522853,0.34302092330000006,5.5082546603194379E-2,0.77551619676809103,0.29620522044987913,0,0.29366806724264582,0.11678972582157315,6.8853183253992978E-2,0.47736185335448422,0.12244715054245778,0,0.20912168955129953,9.0710466657532532E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,5,{"$f":"J312","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P312","v":0},2.6776713979202063E-3,2.3611996062158345,0.29393834376276262,0,1.4696327224047931,0.49963997758125017,2.9135379213035197E-2,6.8853183253992978E-2,1.4809545862488132,0.12151005500259202,0,0.91629209914302667,0.3880698855000001,5.5082546603194379E-2,0.77296464844765822,0.29393834376276262,0,0.28575789604103952,0.12441522538986313,6.8853183253992978E-2,0.45139118676232798,0.12151005500259202,0,0.17816540038771586,9.6633184768825722E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,5,{"$f":"J313","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P313","v":0},2.6776713979202063E-3,2.199140141791363,0.24463658334395533,0,1.3568750183991287,0.49963997758125017,2.9135379213035197E-2,6.8853183253992978E-2,1.3491638057584994,0.10112938760300652,0,0.80488198605229844,0.3880698855000001,5.5082546603194379E-2,0.70173808752063116,0.24463658334395533,0,0.26383309553281969,0.12441522538986313,6.8853183253992978E-2,0.40934774673312502,0.10112938760300652,0,0.15650262775809837,9.6633184768825722E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,5,{"$f":"J314","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P314","v":0},2.6776713979202063E-3,2.2391992524095135,0.29620522044987913,0,1.3453654919113556,0.49963997758125017,2.9135379213035197E-2,6.8853183253992978E-2,1.5236373678708808,0.12244715054245778,0,0.95803778522522853,0.3880698855000001,5.5082546603194379E-2,0.75106879264298221,0.29620522044987913,0,0.26159516354924706,0.12441522538986313,6.8853183253992978E-2,0.4604453847875819,0.12244715054245778,0,0.18628250287310399,9.6633184768825722E-2,5.5082546603194379E-2]
[null,null,null,null,null,null,6,{"$f":"J315","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P315","v":0},7.1980458737193548E-4,2.4196045942743107,0.29393834376276262,0,1.4696327224047931,0.55764051641375001,2.9539828439011859E-2,6.8853183253992978E-2,1.526003548448813,0.12151005500259202,0,0.91629209914302667,0.43311884770000003,5.5082546603194379E-2,0.74376416312585092,0.29393834376276262,0,0.25072251788265421,0.13025011822644103,6.8853183253992978E-2,0.4340791539250774,0.12151005500259202,0,0.15632141194923968,0.1011651403700513,5.5082546603194379E-2]
[null,null,null,null,null,null,6,{"$f":"J316","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P316","v":0},7.1980458737193548E-4,2.2575451298498392,0.24463658334395533,0,1.3568750183991287,0.55764051641375001,2.9539828439011859E-2,6.8853183253992978E-2,1.3942127679584992,0.10112938760300652,0,0.80488198605229844,0.43311884770000003,5.5082546603194379E-2,0.67522569476772465,0.24463658334395533,0,0.23148580994333523,0.13025011822644103,6.8853183253992978E-2,0.39469168050800529,0.10112938760300652,0,0.13731460593175307,0.1011651403700513,5.5082546603194379E-2]
[null,null,null,null,null,null,6,{"$f":"J317","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P317","v":0},7.1980458737193548E-4,2.2976042404679897,0.29620522044987913,0,1.3453654919113556,0.55764051641375001,2.9539828439011859E-2,6.8853183253992978E-2,1.5686863300708807,0.12244715054245778,0,0.95803778522522853,0.43311884770000003,5.5082546603194379E-2,0.72483078178616145,0.29620522044987913,0,0.22952225985584834,0.13025011822644103,6.8853183253992978E-2,0.44213815371061199,0.12244715054245778,0,0.16344331619490851,0.1011651403700513,5.5082546603194379E-2]
[null,null,null,null,null,null,7,{"$f":"J318","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P318","v":0},1.0724614070165621E-4,2.4751659546203824,0.29393834376276262,0,1.4696327224047931,0.61564105524625001,2.7100649952583496E-2,6.8853183253992978E-2,1.5710525106488129,0.12151005500259202,0,0.91629209914302667,0.47816780990000002,5.5082546603194379E-2,0.71277307107233168,0.29393834376276262,0,0.21568713972426901,0.13429440433130699,6.8853183253992978E-2,0.41537635857775929,0.12151005500259202,0,0.13447742351076353,0.10430633346120932,5.5082546603194379E-2]
[null,null,null,null,null,null,7,{"$f":"J319","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P319","v":0},1.0724614070165621E-4,2.3131064901959109,0.24463658334395533,0,1.3568750183991287,0.61564105524625001,2.7100649952583496E-2,6.8853183253992978E-2,1.4392617301584993,0.10112938760300652,0,0.80488198605229844,0.47816780990000002,5.5082546603194379E-2,0.6469226952831062,0.24463658334395533,0,0.19913852435385079,0.13429440433130699,6.8853183253992978E-2,0.37864485177281804,0.10112938760300652,0,0.11812658410540779,0.10430633346120932,5.5082546603194379E-2]
[null,null,null,null,null,null,7,{"$f":"J320","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P320","v":0},1.0724614070165621E-4,2.3531656008140613,0.29620522044987913,0,1.3453654919113556,0.61564105524625001,2.7100649952583496E-2,6.8853183253992978E-2,1.6137352922708805,0.12244715054245778,0,0.95803778522522853,0.47816780990000002,5.5082546603194379E-2,0.69680216419762875,0.29620522044987913,0,0.19744935616244963,0.13429440433130699,6.8853183253992978E-2,0.42244016012357449,0.12244715054245778,0,0.14060412951671303,0.10430633346120932,5.5082546603194379E-2]
[null,null,null,null,null,null,8,{"$f":"J321","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P321","v":0},4.5457526961264286E-5,2.5329868913879263,0.29393834376276262,0,1.4696327224047931,0.67364159407875002,2.6921047887627329E-2,6.8853183253992978E-2,1.616101472848813,0.12151005500259202,0,0.91629209914302667,0.52321677210000006,5.5082546603194379E-2,0.67999137228710027,0.29393834376276262,0,0.18065176156588375,0.13654808370446092,6.8853183253992978E-2,0.39528280072037353,0.12151005500259202,0,0.11263343507228736,0.10605676404229976,5.5082546603194379E-2]
[null,null,null,null,null,null,8,{"$f":"J322","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P322","v":0},4.5457526961264286E-5,2.3709274269634548,0.24463658334395533,0,1.3568750183991287,0.67364159407875002,2.6921047887627329E-2,6.8853183253992978E-2,1.4843106923584992,0.10112938760300652,0,0.80488198605229844,0.52321677210000006,5.5082546603194379E-2,0.61682908906677558,0.24463658334395533,0,0.16679123876436633,0.13654808370446092,6.8853183253992978E-2,0.36120726052756319,0.10112938760300652,0,9.8938562279062503E-2,0.10605676404229976,5.5082546603194379E-2]
[null,null,null,null,null,null,8,{"$f":"J323","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P323","v":0},4.5457526961264286E-5,2.4109865375816053,0.29620522044987913,0,1.3453654919113556,0.67364159407875002,2.6921047887627329E-2,6.8853183253992978E-2,1.6587842544708806,0.12244715054245778,0,0.95803778522522853,0.52321677210000006,5.5082546603194379E-2,0.66698293987738388,0.29620522044987913,0,0.16537645246905094,0.13654808370446092,6.8853183253992978E-2,0.40135140402646946,0.12244715054245778,0,0.11776494283851754,0.10605676404229976,5.5082546603194379E-2]
[null,null,null,null,null,null,9,{"$f":"J324","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P324","v":0},2.8680378600001864E-5,2.596068163339027,0.29393834376276262,0,1.4696327224047931,0.73164213291125002,3.2001781006228421E-2,6.8853183253992978E-2,1.6611504350488131,0.12151005500259202,0,0.91629209914302667,0.56826573430000005,5.5082546603194379E-2,0.64662533525895194,0.29393834376276262,0,0.14561638340749855,0.1382174248346979,6.8853183253992978E-2,0.37473538791703287,0.12151005500259202,0,9.0789446633811194E-2,0.10735333967743527,5.5082546603194379E-2]
[null,null,null,null,null,null,9,{"$f":"J325","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P325","v":0},2.8680378600001864E-5,2.4340086989145555,0.24463658334395533,0,1.3568750183991287,0.73164213291125002,3.2001781006228421E-2,6.8853183253992978E-2,1.5293596545584993,0.10112938760300652,0,0.80488198605229844,0.56826573430000005,5.5082546603194379E-2,0.58615114460752804,0.24463658334395533,0,0.13444395317488184,0.1382174248346979,6.8853183253992978E-2,0.34331581433635339,0.10112938760300652,0,7.9750540452717192E-2,0.10735333967743527,5.5082546603194379E-2]
[null,null,null,null,null,null,9,{"$f":"J326","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P326","v":0},2.8680378600001864E-5,2.474067809532706,0.29620522044987913,0,1.3453654919113556,0.73164213291125002,3.2001781006228421E-2,6.8853183253992978E-2,1.7038332166708807,0.12244715054245778,0,0.95803778522522853,0.56826573430000005,5.5082546603194379E-2,0.63657937731422209,0.29620522044987913,0,0.13330354877565218,0.1382174248346979,6.8853183253992978E-2,0.37980879298340947,0.12244715054245778,0,9.492575616032202E-2,0.10735333967743527,5.5082546603194379E-2]
[null,null,null,null,null,null,10,{"$f":"J327","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P327","v":0},0,2.6220669211652989,0.29393834376276262,0,1.4696327224047931,0.78964267174375014,0,6.8853183253992978E-2,1.7061993972488132,0.12151005500259202,0,0.91629209914302667,0.61331469650000014,5.5082546603194379E-2,0.61165994407785829,0.29393834376276262,0,0.1105810052491133,0.13828741181198945,6.8853183253992978E-2,0.35294575829587055,0.12151005500259202,0,6.8945458195335027E-2,0.1074076984947491,5.5082546603194379E-2]
[null,null,null,null,null,null,10,{"$f":"J328","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P328","v":0},0,2.4600074567408274,0.24463658334395533,0,1.3568750183991287,0.78964267174375014,0,6.8853183253992978E-2,1.5744086167584994,0.10112938760300652,0,0.80488198605229844,0.61331469650000014,5.5082546603194379E-2,0.55387384599533518,0.24463658334395533,0,0.10209666758539737,0.13828741181198945,6.8853183253992978E-2,0.32418215132732192,0.10112938760300652,0,6.0562518626371908E-2,0.1074076984947491,5.5082546603194379E-2]
[null,null,null,null,null,null,10,{"$f":"J329","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P329","v":0},0,2.5000665673589779,0.29620522044987913,0,1.3453654919113556,0.78964267174375014,0,6.8853183253992978E-2,1.7488821788708808,0.12244715054245778,0,0.95803778522522853,0.61331469650000014,5.5082546603194379E-2,0.60457646059811498,0.29620522044987913,0,0.10123064508225345,0.13828741181198945,6.8853183253992978E-2,0.35702396512252782,0.12244715054245778,0,7.2086569482126522E-2,0.1074076984947491,5.5082546603194379E-2]
[null,null,null,null,null,null,11,{"$f":"J330","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,{"$f":"AA330","v":2.551020408163265E-2},{"$f":"P330","v":0},{"$f":"S330","v":0},{"$f":"IFERROR(SUM(Q129:V129),0)","v":2.6800674599977987},{"$f":"$AA330*AC330","v":0.29393834376276262},{"$f":"IFERROR((1+Moms)*AG330/T330,0)","v":0},{"$f":"IFERROR((W330/U330)*(SUM(W330:Y330)/W330),0)","v":1.4696327224047931},{"$f":"AL330*(1+AM330)*(1+Moms)","v":0.84764321057625003},{"$f":"IFERROR(Z330/T330,0)","v":0},{"$f":"IFERROR((1+Moms)*(AO330*(1-AP330)*AQ330*(U330-AR330)/AR330)/U330,0)","v":6.8853183253992978E-2},1.7512483594488129,{"$f":"IFERROR($AA330*AB330,0)","v":0.12151005500259202},{"$f":"IFERROR(AG330/T330,0)","v":0},{"$f":"IFERROR(W330/U330,0)","v":0.91629209914302667},{"$f":"AL330","v":0.65836365870000002},{"$f":"IFERROR((AO330*(1-AP330)*AQ330*(U330-AR330)/AR330)/U330,0)","v":5.5082546603194379E-2},0.57509519874381931,{"$f":"$AA330*AC330","v":0.29393834376276262},{"$f":"R129*AN330","v":0},{"$f":"IF(W330=0,0,AI330*SUM(W330:Y330)/W330)","v":7.5545627090728068E-2},{"$f":"T129*AN330","v":0.13675804463633554},6.8853183253992978E-2,0.32991391185688645,{"$f":"$AA330*AB330","v":0.12151005500259202},{"$f":"Y129*AN330","v":0},{"$f":"AI330","v":4.710146975685886E-2},{"$f":"AA129*AN330","v":0.10621984049424119},5.5082546603194379E-2]
[null,null,null,null,null,null,11,{"$f":"J331","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P331","v":0},0,2.5180079955733272,0.24463658334395533,0,1.3568750183991287,0.84764321057625003,0,6.8853183253992978E-2,1.6194575789584993,0.10112938760300652,0,0.80488198605229844,0.65836365870000002,5.5082546603194379E-2,0.51999719323019677,0.24463658334395533,0,6.9749381995912893E-2,0.13675804463633554,6.8853183253992978E-2,0.30380627150046868,0.10112938760300652,0,4.1374496800026611E-2,0.10621984049424119,5.5082546603194379E-2]
[null,null,null,null,null,null,11,{"$f":"J332","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P332","v":0},0,2.5580671061914777,0.29620522044987913,0,1.3453654919113556,0.84764321057625003,0,6.8853183253992978E-2,1.7939311410708805,0.12244715054245778,0,0.95803778522522853,0.65836365870000002,5.5082546603194379E-2,0.57097418972906233,0.29620522044987913,0,6.9157741388854707E-2,0.13675804463633554,6.8853183253992978E-2,0.3329969204438244,0.12244715054245778,0,4.9247382803931018E-2,0.10621984049424119,5.5082546603194379E-2]
[null,null,null,null,null,null,12,{"$f":"J333","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P333","v":0},0,2.7380679988302989,0.29393834376276262,0,1.4696327224047931,0.90564374940875003,0,6.8853183253992978E-2,1.796297321648813,0.12151005500259202,0,0.91629209914302667,0.70341262090000001,5.5082546603194379E-2,0.51363163525182531,0.29393834376276262,0,1.7210784927333529E-2,0.13362932330773619,6.8853183253992978E-2,0.29111301175398535,0.12151005500259202,0,1.0730644472287349E-2,0.10378976567591161,5.5082546603194379E-2]
[null,null,null,null,null,null,12,{"$f":"J334","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P334","v":0},0,2.5760085344058274,0.24463658334395533,0,1.3568750183991287,0.90564374940875003,0,6.8853183253992978E-2,1.6645065411584992,0.10112938760300652,0,0.80488198605229844,0.70341262090000001,5.5082546603194379E-2,0.46520887656768012,0.24463658334395533,0,1.8089786661995611E-2,0.13362932330773619,6.8853183253992978E-2,0.27073234435439986,0.10112938760300652,0,1.0730644472287349E-2,0.10378976567591161,5.5082546603194379E-2]
[null,null,null,null,null,null,12,{"$f":"J335","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P335","v":0},0,2.6160676450239779,0.29620522044987913,0,1.3453654919113556,0.90564374940875003,0,6.8853183253992978E-2,1.8389801032708806,0.12244715054245778,0,0.95803778522522853,0.70341262090000001,5.5082546603194379E-2,0.51375669297686066,0.29620522044987913,0,1.5068965965252382E-2,0.13362932330773619,6.8853183253992978E-2,0.29205010729385111,0.12244715054245778,0,1.0730644472287349E-2,0.10378976567591161,5.5082546603194379E-2]
[null,null,null,null,null,null,13,{"$f":"J336","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P336","v":0},0,2.7960685376627987,0.29393834376276262,0,1.4696327224047931,0.96364428824125004,0,6.8853183253992978E-2,1.841346283848813,0.12151005500259202,0,0.91629209914302667,0.74846158309999999,5.5082546603194379E-2,0.52218971646282131,0.29393834376276262,0,1.7210784927333529E-2,0.14218740451873227,6.8853183253992978E-2,0.2977600651217493,0.12151005500259202,0,1.0730644472287349E-2,0.11043681904367554,5.5082546603194379E-2]
[null,null,null,null,null,null,13,{"$f":"J337","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P337","v":0},0,2.6340090732383272,0.24463658334395533,0,1.3568750183991287,0.96364428824125004,0,6.8853183253992978E-2,1.7095555033584993,0.10112938760300652,0,0.80488198605229844,0.74846158309999999,5.5082546603194379E-2,0.47376695777867622,0.24463658334395533,0,1.8089786661995611E-2,0.14218740451873227,6.8853183253992978E-2,0.2773793977221638,0.10112938760300652,0,1.0730644472287349E-2,0.11043681904367554,5.5082546603194379E-2]
[null,null,null,null,null,null,13,{"$f":"J338","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P338","v":0},0,2.6740681838564777,0.29620522044987913,0,1.3453654919113556,0.96364428824125004,0,6.8853183253992978E-2,1.8840290654708807,0.12244715054245778,0,0.95803778522522853,0.74846158309999999,5.5082546603194379E-2,0.52231477418785666,0.29620522044987913,0,1.5068965965252382E-2,0.14218740451873227,6.8853183253992978E-2,0.29869716066161506,0.12244715054245778,0,1.0730644472287349E-2,0.11043681904367554,5.5082546603194379E-2]
[null,null,null,null,null,null,14,{"$f":"J339","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P339","v":0},0,2.854069076495299,0.29393834376276262,0,1.4696327224047931,1.0216448270737502,0,6.8853183253992978E-2,1.8863952460488131,0.12151005500259202,0,0.91629209914302667,0.79351054530000009,5.5082546603194379E-2,0.53074779767381752,0.29393834376276262,0,1.7210784927333529E-2,0.15074548572972835,6.8853183253992978E-2,0.30440711848951324,0.12151005500259202,0,1.0730644472287349E-2,0.11708387241143949,5.5082546603194379E-2]
[null,null,null,null,null,null,14,{"$f":"J340","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P340","v":0},0,2.6920096120708275,0.24463658334395533,0,1.3568750183991287,1.0216448270737502,0,6.8853183253992978E-2,1.7546044655584994,0.10112938760300652,0,0.80488198605229844,0.79351054530000009,5.5082546603194379E-2,0.48232503898967227,0.24463658334395533,0,1.8089786661995611E-2,0.15074548572972835,6.8853183253992978E-2,0.28402645108992775,0.10112938760300652,0,1.0730644472287349E-2,0.11708387241143949,5.5082546603194379E-2]
[null,null,null,null,null,null,14,{"$f":"J341","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P341","v":0},0,2.7320687226889779,0.29620522044987913,0,1.3453654919113556,1.0216448270737502,0,6.8853183253992978E-2,1.9290780276708808,0.12244715054245778,0,0.95803778522522853,0.79351054530000009,5.5082546603194379E-2,0.53087285539885287,0.29620522044987913,0,1.5068965965252382E-2,0.15074548572972835,6.8853183253992978E-2,0.305344214029379,0.12244715054245778,0,1.0730644472287349E-2,0.11708387241143949,5.5082546603194379E-2]
[null,null,null,null,null,null,15,{"$f":"J342","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P342","v":0},0,2.9120696153277992,0.29393834376276262,0,1.4696327224047931,1.0796453659062502,0,6.8853183253992978E-2,1.931444208248813,0.12151005500259202,0,0.91629209914302667,0.83855950750000008,5.5082546603194379E-2,0.53930587888481352,0.29393834376276262,0,1.7210784927333529E-2,0.15930356694072439,6.8853183253992978E-2,0.31105417185727718,0.12151005500259202,0,1.0730644472287349E-2,0.12373092577920342,5.5082546603194379E-2]
[null,null,null,null,null,null,15,{"$f":"J343","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P343","v":0},0,2.7500101509033277,0.24463658334395533,0,1.3568750183991287,1.0796453659062502,0,6.8853183253992978E-2,1.7996534277584995,0.10112938760300652,0,0.80488198605229844,0.83855950750000008,5.5082546603194379E-2,0.49088312020066832,0.24463658334395533,0,1.8089786661995611E-2,0.15930356694072439,6.8853183253992978E-2,0.29067350445769169,0.10112938760300652,0,1.0730644472287349E-2,0.12373092577920342,5.5082546603194379E-2]
[null,null,null,null,null,null,15,{"$f":"J344","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P344","v":0},0,2.7900692615214782,0.29620522044987913,0,1.3453654919113556,1.0796453659062502,0,6.8853183253992978E-2,1.9741269898708806,0.12244715054245778,0,0.95803778522522853,0.83855950750000008,5.5082546603194379E-2,0.53943093660984887,0.29620522044987913,0,1.5068965965252382E-2,0.15930356694072439,6.8853183253992978E-2,0.31199126739714295,0.12244715054245778,0,1.0730644472287349E-2,0.12373092577920342,5.5082546603194379E-2]
[null,null,null,null,null,null,16,{"$f":"J345","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P345","v":0},0,2.970070154160299,0.29393834376276262,0,1.4696327224047931,1.1376459047387502,0,6.8853183253992978E-2,1.9764931704488129,0.12151005500259202,0,0.91629209914302667,0.88360846970000007,5.5082546603194379E-2,0.54786396009580951,0.29393834376276262,0,1.7210784927333529E-2,0.16786164815172047,6.8853183253992978E-2,0.31770122522504113,0.12151005500259202,0,1.0730644472287349E-2,0.13037797914696736,5.5082546603194379E-2]
[null,null,null,null,null,null,16,{"$f":"J346","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P346","v":0},0,2.8080106897358275,0.24463658334395533,0,1.3568750183991287,1.1376459047387502,0,6.8853183253992978E-2,1.8447023899584993,0.10112938760300652,0,0.80488198605229844,0.88360846970000007,5.5082546603194379E-2,0.49944120141166443,0.24463658334395533,0,1.8089786661995611E-2,0.16786164815172047,6.8853183253992978E-2,0.29732055782545563,0.10112938760300652,0,1.0730644472287349E-2,0.13037797914696736,5.5082546603194379E-2]
[null,null,null,null,null,null,16,{"$f":"J347","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P347","v":0},0,2.8480698003539779,0.29620522044987913,0,1.3453654919113556,1.1376459047387502,0,6.8853183253992978E-2,2.0191759520708805,0.12244715054245778,0,0.95803778522522853,0.88360846970000007,5.5082546603194379E-2,0.54798901782084486,0.29620522044987913,0,1.5068965965252382E-2,0.16786164815172047,6.8853183253992978E-2,0.31863832076490689,0.12244715054245778,0,1.0730644472287349E-2,0.13037797914696736,5.5082546603194379E-2]
[null,null,null,null,null,null,17,{"$f":"J348","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P348","v":0},0,3.0280706929927987,0.29393834376276262,0,1.4696327224047931,1.1956464435712502,0,6.8853183253992978E-2,2.021542132648813,0.12151005500259202,0,0.91629209914302667,0.92865743190000005,5.5082546603194379E-2,0.55642204130680573,0.29393834376276262,0,1.7210784927333529E-2,0.17641972936271652,6.8853183253992978E-2,0.32434827859280507,0.12151005500259202,0,1.0730644472287349E-2,0.13702503251473128,5.5082546603194379E-2]
[null,null,null,null,null,null,17,{"$f":"J349","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P349","v":0},0,2.8660112285683272,0.24463658334395533,0,1.3568750183991287,1.1956464435712502,0,6.8853183253992978E-2,1.8897513521584992,0.10112938760300652,0,0.80488198605229844,0.92865743190000005,5.5082546603194379E-2,0.50799928262266048,0.24463658334395533,0,1.8089786661995611E-2,0.17641972936271652,6.8853183253992978E-2,0.30396761119321952,0.10112938760300652,0,1.0730644472287349E-2,0.13702503251473128,5.5082546603194379E-2]
[null,null,null,null,null,null,17,{"$f":"J350","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P350","v":0},0,2.9060703391864777,0.29620522044987913,0,1.3453654919113556,1.1956464435712502,0,6.8853183253992978E-2,2.0642249142708806,0.12244715054245778,0,0.95803778522522853,0.92865743190000005,5.5082546603194379E-2,0.55654709903184107,0.29620522044987913,0,1.5068965965252382E-2,0.17641972936271652,6.8853183253992978E-2,0.32528537413267083,0.12244715054245778,0,1.0730644472287349E-2,0.13702503251473128,5.5082546603194379E-2]
[null,null,null,null,null,null,18,{"$f":"J351","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P351","v":0},0,3.086071231825299,0.29393834376276262,0,1.4696327224047931,1.2536469824037502,0,6.8853183253992978E-2,2.0665910948488131,0.12151005500259202,0,0.91629209914302667,0.97370639410000004,5.5082546603194379E-2,0.56498012251780172,0.29393834376276262,0,1.7210784927333529E-2,0.1849778105737126,6.8853183253992978E-2,0.33099533196056902,0.12151005500259202,0,1.0730644472287349E-2,0.14367208588249522,5.5082546603194379E-2]
[null,null,null,null,null,null,18,{"$f":"J352","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P352","v":0},0,2.9240117674008275,0.24463658334395533,0,1.3568750183991287,1.2536469824037502,0,6.8853183253992978E-2,1.9348003143584993,0.10112938760300652,0,0.80488198605229844,0.97370639410000004,5.5082546603194379E-2,0.51655736383365647,0.24463658334395533,0,1.8089786661995611E-2,0.1849778105737126,6.8853183253992978E-2,0.31061466456098347,0.10112938760300652,0,1.0730644472287349E-2,0.14367208588249522,5.5082546603194379E-2]
[null,null,null,null,null,null,18,{"$f":"J353","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P353","v":0},0,2.964070878018978,0.29620522044987913,0,1.3453654919113556,1.2536469824037502,0,6.8853183253992978E-2,2.1092738764708807,0.12244715054245778,0,0.95803778522522853,0.97370639410000004,5.5082546603194379E-2,0.56510518024283707,0.29620522044987913,0,1.5068965965252382E-2,0.1849778105737126,6.8853183253992978E-2,0.33193242750043478,0.12244715054245778,0,1.0730644472287349E-2,0.14367208588249522,5.5082546603194379E-2]
[null,null,null,null,null,null,19,{"$f":"J354","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P354","v":0},0,3.1440717706577992,0.29393834376276262,0,1.4696327224047931,1.3116475212362502,0,6.8853183253992978E-2,2.1116400570488132,0.12151005500259202,0,0.91629209914302667,1.0187553563000002,5.5082546603194379E-2,0.57353820372879771,0.29393834376276262,0,1.7210784927333529E-2,0.19353589178470867,6.8853183253992978E-2,0.33764238532833296,0.12151005500259202,0,1.0730644472287349E-2,0.15031913925025917,5.5082546603194379E-2]
[null,null,null,null,null,null,19,{"$f":"J355","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P355","v":0},0,2.9820123062333277,0.24463658334395533,0,1.3568750183991287,1.3116475212362502,0,6.8853183253992978E-2,1.9798492765584994,0.10112938760300652,0,0.80488198605229844,1.0187553563000002,5.5082546603194379E-2,0.52511544504465268,0.24463658334395533,0,1.8089786661995611E-2,0.19353589178470867,6.8853183253992978E-2,0.31726171792874741,0.10112938760300652,0,1.0730644472287349E-2,0.15031913925025917,5.5082546603194379E-2]
[null,null,null,null,null,null,19,{"$f":"J356","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P356","v":0},0,3.0220714168514782,0.29620522044987913,0,1.3453654919113556,1.3116475212362502,0,6.8853183253992978E-2,2.1543228386708808,0.12244715054245778,0,0.95803778522522853,1.0187553563000002,5.5082546603194379E-2,0.57366326145383306,0.29620522044987913,0,1.5068965965252382E-2,0.19353589178470867,6.8853183253992978E-2,0.33857948086819872,0.12244715054245778,0,1.0730644472287349E-2,0.15031913925025917,5.5082546603194379E-2]
[null,null,null,null,null,null,20,{"$f":"J357","v":"Mellem personbil, hybrid"},"PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2.551020408163265E-2,{"$f":"P357","v":0},0,3.202072309490299,0.29393834376276262,0,1.4696327224047931,1.3696480600687502,0,6.8853183253992978E-2,2.1566890192488133,0.12151005500259202,0,0.91629209914302667,1.0638043185000001,5.5082546603194379E-2,0.58209628493979393,0.29393834376276262,0,1.7210784927333529E-2,0.20209397299570472,6.8853183253992978E-2,0.34428943869609685,0.12151005500259202,0,1.0730644472287349E-2,0.15696619261802308,5.5082546603194379E-2]
[null,null,null,null,null,null,20,{"$f":"J358","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2.1231422505307854E-2,{"$f":"P358","v":0},0,3.0400128450658275,0.24463658334395533,0,1.3568750183991287,1.3696480600687502,0,6.8853183253992978E-2,2.0248982387584995,0.10112938760300652,0,0.80488198605229844,1.0638043185000001,5.5082546603194379E-2,0.53367352625564868,0.24463658334395533,0,1.8089786661995611E-2,0.20209397299570472,6.8853183253992978E-2,0.32390877129651136,0.10112938760300652,0,1.0730644472287349E-2,0.15696619261802308,5.5082546603194379E-2]
[null,null,null,null,null,null,20,{"$f":"J359","v":"Mellem personbil, hybrid"},"CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2.570694087403599E-2,{"$f":"P359","v":0},0,3.080071955683978,0.29620522044987913,0,1.3453654919113556,1.3696480600687502,0,6.8853183253992978E-2,2.1993718008708809,0.12244715054245778,0,0.95803778522522853,1.0638043185000001,5.5082546603194379E-2,0.58222134266482928,0.29620522044987913,0,1.5068965965252382E-2,0.20209397299570472,6.8853183253992978E-2,0.34522653423596261,0.12244715054245778,0,1.0730644472287349E-2,0.15696619261802308,5.5082546603194379E-2]
[null,null,null,null,null,null,0,{"$f":"J360","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P360","v":410.66254925255129},0.17301095954232815,2.1420854950875778,0.30891107441019566,0,1.4621765825841113,0.23589441962625002,2.8009402942711027E-2,0.10709401552431007,1.3213099848961929,0.1276995752306061,0,0.92471623054613883,0.18321896670000001,8.567521241944806E-2,0.94091106094203547,0.30891107441019566,0,0.4246894639992157,0.1002165070083141,0.10709401552431007,0.55979685479633456,0.1276995752306061,0,0.26858400345050248,7.7838063695777934E-2,8.567521241944806E-2]
[null,null,null,null,null,null,0,{"$f":"J361","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P361","v":0},0.17301095954232815,2.413688117607184,0.26858701807693003,0,1.7741032614369827,0.23589441962625002,2.8009402942711027E-2,0.10709401552431007,1.6178761718556132,0.11103016680889528,0,1.2379518259272699,0.18321896670000001,8.567521241944806E-2,0.99118616727280529,0.26858701807693003,0,0.51528862666325115,0.1002165070083141,0.10709401552431007,0.63410678409099375,0.11103016680889528,0,0.3595633411668725,7.7838063695777934E-2,8.567521241944806E-2]
[null,null,null,null,null,null,0,{"$f":"J362","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,{"$f":"AA362","v":3.1152647975077882E-2},{"$f":"P362","v":0},{"$f":"S362","v":0.17301095954232815},{"$f":"IFERROR(SUM(Q161:V161),0)","v":1.988209049437683},{"$f":"$AA362*AC362","v":0.35895274378505598},{"$f":"IFERROR((1+Moms)*AG362/T362,0)","v":0},{"$f":"IFERROR((W362/U362)*(SUM(W362:Y362)/W362),0)","v":1.258258467559356},{"$f":"AL362*(1+AM362)*(1+Moms)","v":0.23589441962625002},{"$f":"IFERROR(Z362/T362,0)","v":2.8009402942711027E-2},{"$f":"IFERROR((1+Moms)*(AO362*(1-AP362)*AQ362*(U362-AR362)/AR362)/U362,0)","v":0.10709401552431007},1.2993269327036019,{"$f":"IFERROR($AA362*AB362,0)","v":0.14838611078198155},{"$f":"IFERROR(AG362/T362,0)","v":0},{"$f":"IFERROR(W362/U362,0)","v":0.88204664280217238},{"$f":"AL362","v":0.18321896670000001},{"$f":"IFERROR((AO362*(1-AP362)*AQ362*(U362-AR362)/AR362)/U362,0)","v":8.567521241944806E-2},0.93172467537394099,{"$f":"$AA362*AC362","v":0.35895274378505598},{"$f":"R161*AN362","v":0},{"$f":"IF(W362=0,0,AI362*SUM(W362:Y362)/W362)","v":0.3654614090562609},{"$f":"T161*AN362","v":0.1002165070083141},0.10709401552431007,0.56809000054520975,{"$f":"$AA362*AB362","v":0.14838611078198155},{"$f":"Y161*AN362","v":0},{"$f":"AI362","v":0.25619061364800222},{"$f":"AA161*AN362","v":7.7838063695777934E-2},8.567521241944806E-2]
[null,null,null,null,null,null,1,{"$f":"J363","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P363","v":0},0.13746775266749764,2.238292329056319,0.30891107441019566,0,1.4621765825841113,0.32452828309000004,3.558237344770239E-2,0.10709401552431007,{"$f":"SUM(X162:AB162)","v":1.3901518205961929},0.1276995752306061,0,0.92471623054613883,0.25206080240000001,8.567521241944806E-2,{"$f":"SUM(AD162:AH162)","v":0.93300337855770221},0.30891107441019566,0,0.39497615330701508,0.12202213531618135,{"$f":"V162","v":0.10709401552431007},{"$f":"SUM(AJ162:AN162)","v":0.55794184076724496},0.1276995752306061,0,0.24979257908520527,9.4774474031985509E-2,{"$f":"AB162","v":8.567521241944806E-2}]
[null,null,null,null,null,null,1,{"$f":"J364","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P364","v":0},0.13746775266749764,2.508159226041891,0.26858701807693003,0,1.7741032614369827,0.32452828309000004,3.3846647913668128E-2,0.10709401552431007,1.6867180075556132,0.11103016680889528,0,1.2379518259272699,0.25206080240000001,8.567521241944806E-2,0.97693973317247773,0.26858701807693003,0,0.47923656425505634,0.12202213531618135,0.10709401552431007,0.62588641947684209,0.11103016680889528,0,0.33440656621651321,9.4774474031985509E-2,8.567521241944806E-2]
[null,null,null,null,null,null,1,{"$f":"J365","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P365","v":0},0.13746775266749764,2.0887551972415102,0.35895274378505598,0,1.258258467559356,0.32452828309000004,3.9921687282788047E-2,0.10709401552431007,1.3681687684036019,0.14838611078198155,0,0.88204664280217238,0.25206080240000001,8.567521241944806E-2,0.92796087162893737,0.35895274378505598,0,0.33989197700338997,0.12202213531618135,0.10709401552431007,0.56710208747563895,0.14838611078198155,0,0.23826629024222382,9.4774474031985509E-2,8.567521241944806E-2]
[null,null,null,null,null,null,2,{"$f":"J366","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P366","v":0},1.2769293312280749E-2,2.3277266140086676,0.30891107441019566,0,1.4621765825841113,0.41316214655375,3.6382794936301019E-2,0.10709401552431007,1.4589936562961929,0.1276995752306061,0,0.92471623054613883,0.32090263810000003,8.567521241944806E-2,0.91643832771264955,0.30891107441019566,0,0.36526284261481451,0.13517039516332932,0.10709401552431007,0.54936265705992682,0.1276995752306061,0,0.23100115471990812,0.10498671468996452,8.567521241944806E-2]
[null,null,null,null,null,null,2,{"$f":"J367","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P367","v":0},1.2769293312280749E-2,2.5975544660435759,0.26858701807693003,0,1.7741032614369827,0.41316214655375,3.4608024451603409E-2,0.10709401552431007,1.7555598432556132,0.11103016680889528,0,1.2379518259272699,0.32090263810000003,8.567521241944806E-2,0.95403593061143088,0.26858701807693003,0,0.44318450184686153,0.13517039516332932,0.10709401552431007,0.6109418851844618,0.11103016680889528,0,0.30924979126615387,0.10498671468996452,8.567521241944806E-2]
[null,null,null,null,null,null,2,{"$f":"J368","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P368","v":0},1.2769293312280749E-2,2.1782870945705168,0.35895274378505598,0,1.258258467559356,0.41316214655375,4.0819721148045045E-2,0.10709401552431007,1.4370106041036019,0.14838611078198155,0,0.88204664280217238,0.32090263810000003,8.567521241944806E-2,0.91553969942321445,0.35895274378505598,0,0.31432254495051903,0.13517039516332932,0.10709401552431007,0.55939000472783951,0.14838611078198155,0,0.22034196683644541,0.10498671468996452,8.567521241944806E-2]
[null,null,null,null,null,null,3,{"$f":"J369","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P369","v":0},2.987904870374735E-3,2.4171789043523755,0.30891107441019566,0,1.4621765825841113,0.50179601001749996,3.7201221816258727E-2,0.10709401552431007,1.527835491996193,0.1276995752306061,0,0.92471623054613883,0.38974447379999999,8.567521241944806E-2,0.89121590840687759,0.30891107441019566,0,0.33554953192261389,0.13966128654975798,0.10709401552431007,0.53405930367438004,0.1276995752306061,0,0.21220973035461094,0.10847478566971495,8.567521241944806E-2]
[null,null,null,null,null,null,3,{"$f":"J370","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P370","v":0},2.987904870374735E-3,2.6869668331248469,0.26858701807693003,0,1.7741032614369827,0.50179601001749996,3.5386528069124158E-2,0.10709401552431007,1.8244016789556132,0.11103016680889528,0,1.2379518259272699,0.38974447379999999,8.567521241944806E-2,0.92247475958966463,0.26858701807693003,0,0.40713243943866656,0.13966128654975798,0.10709401552431007,0.58927318121385275,0.11103016680889528,0,0.28409301631579448,0.10847478566971495,8.567521241944806E-2]
[null,null,null,null,null,null,3,{"$f":"J371","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P371","v":0},2.987904870374735E-3,2.267839193070317,0.35895274378505598,0,1.258258467559356,0.50179601001749996,4.1737956184095155E-2,0.10709401552431007,1.5058524398036019,0.14838611078198155,0,0.88204664280217238,0.38974447379999999,8.567521241944806E-2,0.89446115875677235,0.35895274378505598,0,0.28875311289764827,0.13966128654975798,0.10709401552431007,0.54495375230181164,0.14838611078198155,0,0.20241764343066707,0.10847478566971495,8.567521241944806E-2]
[null,null,null,null,null,null,4,{"$f":"J372","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P372","v":0},1.8372931205915058E-3,2.4992275448012169,0.30891107441019566,0,1.4621765825841113,0.59042987348125009,3.0615998801350148E-2,0.10709401552431007,1.596677327696193,0.1276995752306061,0,0.92471623054613883,0.45858630950000007,8.567521241944806E-2,0.85733612064038645,0.30891107441019566,0,0.30583622123041326,0.13549480947546744,0.10709401552431007,0.51203178061060484,0.1276995752306061,0,0.19341830598931378,0.10523868697123684,8.567521241944806E-2]
[null,null,null,null,null,null,4,{"$f":"J373","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P373","v":0},1.8372931205915058E-3,2.7708301673208231,0.26858701807693003,0,1.7741032614369827,0.59042987348125009,3.0615998801350148E-2,0.10709401552431007,1.8932435146556132,0.11103016680889528,0,1.2379518259272699,0.45858630950000007,8.567521241944806E-2,0.88225622010717919,0.26858701807693003,0,0.3710803770304717,0.13549480947546744,0.10709401552431007,0.56088030756501528,0.11103016680889528,0,0.25893624136543514,0.10523868697123684,8.567521241944806E-2]
[null,null,null,null,null,null,4,{"$f":"J374","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P374","v":0},1.8372931205915058E-3,2.3453510991513218,0.35895274378505598,0,1.258258467559356,0.59042987348125009,3.0615998801350148E-2,0.10709401552431007,1.574694275503602,0.14838611078198155,0,0.88204664280217238,0.45858630950000007,8.567521241944806E-2,0.86472524962961084,0.35895274378505598,0,0.26318368084477733,0.13549480947546744,0.10709401552431007,0.52379333019755514,0.14838611078198155,0,0.18449332002488866,0.10523868697123684,8.567521241944806E-2]
[null,null,null,null,null,null,5,{"$f":"J375","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P375","v":0},2.1391341332601113E-3,2.5885501117144862,0.30891107441019566,0,1.4621765825841113,0.67906373694500011,3.130470225086926E-2,0.10709401552431007,1.665519163396193,0.1276995752306061,0,0.92471623054613883,0.52742814520000003,8.567521241944806E-2,0.84382681850322783,0.30891107441019566,0,0.27612291053821275,0.1516988180305093,0.10709401552431007,0.50582599395796146,0.1276995752306061,0,0.17462688162401663,0.11782432468389072,8.567521241944806E-2]
[null,null,null,null,null,null,5,{"$f":"J376","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P376","v":0},2.1391341332601113E-3,2.8601527342340924,0.26858701807693003,0,1.7741032614369827,0.67906373694500011,3.130470225086926E-2,0.10709401552431007,1.9620853503556133,0.11103016680889528,0,1.2379518259272699,0.52742814520000003,8.567521241944806E-2,0.86240816625402639,0.26858701807693003,0,0.33502831462227695,0.1516988180305093,0.10709401552431007,0.54830917032730986,0.11103016680889528,0,0.23377946641507585,0.11782432468389072,8.567521241944806E-2]
[null,null,null,null,null,null,5,{"$f":"J377","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P377","v":0},2.1391341332601113E-3,2.4346736660645911,0.35895274378505598,0,1.258258467559356,0.67906373694500011,3.130470225086926E-2,0.10709401552431007,1.643536111203602,0.14838611078198155,0,0.88204664280217238,0.52742814520000003,8.567521241944806E-2,0.85535982613178196,0.35895274378505598,0,0.23761424879190651,0.1516988180305093,0.10709401552431007,0.51845464450443057,0.14838611078198155,0,0.16656899661911029,0.11782432468389072,8.567521241944806E-2]
[null,null,null,null,null,null,6,{"$f":"J378","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P378","v":0},1.8742905817281115E-3,2.6770342299947192,0.30891107441019566,0,1.4621765825841113,0.76769760040875001,3.1154957067352548E-2,0.10709401552431007,1.734360999096193,0.1276995752306061,0,0.92471623054613883,0.59626998090000005,8.567521241944806E-2,0.82923778963788619,0.30891107441019566,0,0.24640959984601213,0.16682309985736835,0.10709401552431007,0.49878158460381705,0.1276995752306061,0,0.15583545725871945,0.12957133969504339,8.567521241944806E-2]
[null,null,null,null,null,null,6,{"$f":"J379","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P379","v":0},1.8742905817281115E-3,2.9486368525143249,0.26858701807693003,0,1.7741032614369827,0.76769760040875001,3.1154957067352548E-2,0.10709401552431007,2.0309271860556133,0.11103016680889528,0,1.2379518259272699,0.59626998090000005,8.567521241944806E-2,0.84148038567269046,0.26858701807693003,0,0.29897625221408208,0.16682309985736835,0.10709401552431007,0.53489941038810329,0.11103016680889528,0,0.20862269146471651,0.12957133969504339,8.567521241944806E-2]
[null,null,null,null,null,null,6,{"$f":"J380","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P380","v":0},1.8742905817281115E-3,2.5231577843448241,0.35895274378505598,0,1.258258467559356,0.76769760040875001,3.1154957067352548E-2,0.10709401552431007,1.712377946903602,0.14838611078198155,0,0.88204664280217238,0.59626998090000005,8.567521241944806E-2,0.84491467590577007,0.35895274378505598,0,0.21204481673903569,0.16682309985736835,0.10709401552431007,0.51227733610980497,0.14838611078198155,0,0.14864467321333194,0.12957133969504339,8.567521241944806E-2]
[null,null,null,null,null,null,7,{"$f":"J381","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P381","v":0},6.8747198429856696E-4,2.7672420709586256,0.30891107441019566,0,1.4621765825841113,0.85633146387250003,3.2728934567508985E-2,0.10709401552431007,1.8032028347961928,0.1276995752306061,0,0.92471623054613883,0.66511181659999996,8.567521241944806E-2,0.81356903404436187,0.30891107441019566,0,0.21669628915381151,0.18086765495604462,0.10709401552431007,0.49089855254817127,0.1276995752306061,0,0.13704403289342226,0.14047973200469485,8.567521241944806E-2]
[null,null,null,null,null,null,7,{"$f":"J382","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P382","v":0},6.8747198429856696E-4,3.0388446934782314,0.26858701807693003,0,1.7741032614369827,0.85633146387250003,3.2728934567508985E-2,0.10709401552431007,2.0997690217556131,0.11103016680889528,0,1.2379518259272699,0.66511181659999996,8.567521241944806E-2,0.81947287836317195,0.26858701807693003,0,0.26292418980588717,0.18086765495604462,0.10709401552431007,0.52065102774739536,0.11103016680889528,0,0.18346591651435712,0.14047973200469485,8.567521241944806E-2]
[null,null,null,null,null,null,7,{"$f":"J383","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P383","v":0},6.8747198429856696E-4,2.6133656253087305,0.35895274378505598,0,1.258258467559356,0.85633146387250003,3.2728934567508985E-2,0.10709401552431007,1.781219782603602,0.14838611078198155,0,0.88204664280217238,0.66511181659999996,8.567521241944806E-2,0.8333897989515755,0.35895274378505598,0,0.18647538468616479,0.18086765495604462,0.10709401552431007,0.505261405013678,0.14838611078198155,0,0.13072034980755354,0.14047973200469485,8.567521241944806E-2]
[null,null,null,null,null,null,8,{"$f":"J384","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P384","v":0},5.1226483858590375E-4,2.8566121681243035,0.30891107441019566,0,1.4621765825841113,0.94496532733625016,3.3465168269436588E-2,0.10709401552431007,1.8720446704961931,0.1276995752306061,0,0.92471623054613883,0.73395365230000009,8.567521241944806E-2,0.79682055172265476,0.30891107441019566,0,0.18698297846161085,0.19383248332653813,0.10709401552431007,0.48217689779102435,0.1276995752306061,0,0.11825260852812508,0.15054950161284514,8.567521241944806E-2]
[null,null,null,null,null,null,8,{"$f":"J385","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P385","v":0},5.1226483858590375E-4,3.1282147906439097,0.26858701807693003,0,1.7741032614369827,0.94496532733625016,3.3465168269436588E-2,0.10709401552431007,2.1686108574556133,0.11103016680889528,0,1.2379518259272699,0.73395365230000009,8.567521241944806E-2,0.79638564432547065,0.26858701807693003,0,0.22687212739769239,0.19383248332653813,0.10709401552431007,0.50556402240518628,0.11103016680889528,0,0.15830914156399781,0.15054950161284514,8.567521241944806E-2]
[null,null,null,null,null,null,8,{"$f":"J386","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P386","v":0},5.1226483858590375E-4,2.7027357224744084,0.35895274378505598,0,1.258258467559356,0.94496532733625016,3.3465168269436588E-2,0.10709401552431007,1.8500616183036021,0.14838611078198155,0,0.88204664280217238,0.73395365230000009,8.567521241944806E-2,0.82078519526919813,0.35895274378505598,0,0.16090595263329391,0.19383248332653813,0.10709401552431007,0.49740685121604988,0.14838611078198155,0,0.11279602640177515,0.15054950161284514,8.567521241944806E-2]
[null,null,null,null,null,null,9,{"$f":"J387","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P387","v":0},4.6968282387845043E-5,2.9459988267842983,0.30891107441019566,0,1.4621765825841113,1.0335991908,3.4217963465681588E-2,0.10709401552431007,1.9408865061961929,0.1276995752306061,0,0.92471623054613883,0.802795488,8.567521241944806E-2,0.77215637178625252,0.30891107441019566,0,0.15726966776941029,0.19888161408233651,0.10709401552431007,0.4673071283816872,0.1276995752306061,0,9.9461184162827912E-2,0.15447115656880508,8.567521241944806E-2]
[null,null,null,null,null,null,9,{"$f":"J388","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P388","v":0},4.6968282387845043E-5,3.217601449303904,0.26858701807693003,0,1.7741032614369827,1.0335991908,3.4217963465681588E-2,0.10709401552431007,2.2374526931556131,0.11103016680889528,0,1.2379518259272699,0.802795488,8.567521241944806E-2,0.76538271267307412,0.26858701807693003,0,0.19082006498949752,0.19888161408233651,0.10709401552431007,0.48432890241078685,0.11103016680889528,0,0.13315236661363844,0.15447115656880508,8.567521241944806E-2]
[null,null,null,null,null,null,9,{"$f":"J389","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P389","v":0},4.6968282387845043E-5,2.7921223811344031,0.35895274378505598,0,1.258258467559356,1.0335991908,3.4217963465681588E-2,0.10709401552431007,1.9189034540036021,0.14838611078198155,0,0.88204664280217238,0.802795488,8.567521241944806E-2,0.80026489397212563,0.35895274378505598,0,0.13533652058042306,0.19888161408233651,0.10709401552431007,0.48340418276623154,0.14838611078198155,0,9.4871702995996773E-2,0.15447115656880508,8.567521241944806E-2]
[null,null,null,null,null,null,10,{"$f":"J390","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P390","v":0},0,3.0004147267823669,0.30891107441019566,0,1.4621765825841113,1.12223305426375,0,0.10709401552431007,2.0097283418961931,0.1276995752306061,0,0.92471623054613883,0.87163732370000002,8.567521241944806E-2,0.74524005996580001,0.30891107441019566,0,0.12755635707720972,0.20167861295408446,0.10709401552431007,0.4506881303245438,0.1276995752306061,0,8.0669759797530757E-2,0.15664358287695881,8.567521241944806E-2]
[null,null,null,null,null,null,10,{"$f":"J391","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P391","v":0},0,3.2720173493019726,0.26858701807693003,0,1.7741032614369827,1.12223305426375,0,0.10709401552431007,2.3062945288556134,0.11103016680889528,0,1.2379518259272699,0.87163732370000002,8.567521241944806E-2,0.73212764913662731,0.26858701807693003,0,0.15476800258130269,0.20167861295408446,0.10709401552431007,0.4613445537685813,0.11103016680889528,0,0.10799559166327911,0.15664358287695881,8.567521241944806E-2]
[null,null,null,null,null,null,10,{"$f":"J392","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P392","v":0},0,2.8465382811324718,0.35895274378505598,0,1.258258467559356,1.12223305426375,0,0.10709401552431007,1.9877452897036019,0.14838611078198155,0,0.88204664280217238,0.87163732370000002,8.567521241944806E-2,0.77749246079100276,0.35895274378505598,0,0.10976708852755222,0.20167861295408446,0.10709401552431007,0.46765228566860684,0.14838611078198155,0,7.6947379590218412E-2,0.15664358287695881,8.567521241944806E-2]
[null,null,null,null,null,null,11,{"$f":"J393","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P393","v":0},0,3.0890485902461169,0.30891107441019566,0,1.4621765825841113,1.2108669177275002,0,0.10709401552431007,2.0785701775961929,0.1276995752306061,0,0.92471623054613883,0.94047915940000004,8.567521241944806E-2,0.71607161626129678,0.30891107441019566,0,9.7843046385009097E-2,0.20222347994178194,0.10709401552431007,0.43231990361959416,0.1276995752306061,0,6.1878335432233582E-2,0.15706678053730636,8.567521241944806E-2]
[null,null,null,null,null,null,11,{"$f":"J394","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,{"$f":"AA394","v":2.3310023310023312E-2},{"$f":"P394","v":0},{"$f":"S394","v":0},{"$f":"IFERROR(SUM(Q193:V193),0)","v":3.3606512127657231},{"$f":"$AA394*AC394","v":0.26858701807693003},{"$f":"IFERROR((1+Moms)*AG394/T394,0)","v":0},{"$f":"IFERROR((W394/U394)*(SUM(W394:Y394)/W394),0)","v":1.7741032614369827},{"$f":"AL394*(1+AM394)*(1+Moms)","v":1.2108669177275002},{"$f":"IFERROR(Z394/T394,0)","v":0},{"$f":"IFERROR((1+Moms)*(AO394*(1-AP394)*AQ394*(U394-AR394)/AR394)/U394,0)","v":0.10709401552431007},2.3751363645556132,{"$f":"IFERROR($AA394*AB394,0)","v":0.11103016680889528},{"$f":"IFERROR(AG394/T394,0)","v":0},{"$f":"IFERROR(W394/U394,0)","v":1.2379518259272699},{"$f":"AL394","v":0.94047915940000004},{"$f":"IFERROR((AO394*(1-AP394)*AQ394*(U394-AR394)/AR394)/U394,0)","v":8.567521241944806E-2},0.69662045371612991,{"$f":"$AA394*AC394","v":0.26858701807693003},{"$f":"R193*AN394","v":0},{"$f":"IF(W394=0,0,AI394*SUM(W394:Y394)/W394)","v":0.11871594017310784},{"$f":"T193*AN394","v":0.20222347994178194},0.10709401552431007,0.4366109764785695,{"$f":"$AA394*AB394","v":0.11103016680889528},{"$f":"Y193*AN394","v":0},{"$f":"AI394","v":8.2838816712919761E-2},{"$f":"AA193*AN394","v":0.15706678053730636},8.567521241944806E-2]
[null,null,null,null,null,null,11,{"$f":"J395","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P395","v":0},0,2.9351721445962218,0.35895274378505598,0,1.258258467559356,1.2108669177275002,0,0.10709401552431007,2.0565871254036021,0.14838611078198155,0,0.88204664280217238,0.94047915940000004,8.567521241944806E-2,0.75246789572582928,0.35895274378505598,0,8.4197656474681332E-2,0.20222347994178194,0.10709401552431007,0.450151159923176,0.14838611078198155,0,5.9023056184440016E-2,0.15706678053730636,8.567521241944806E-2]
[null,null,null,null,null,null,12,{"$f":"J396","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P396","v":0},0,3.1776824537098669,0.30891107441019566,0,1.4621765825841113,1.2995007811912498,0,0.10709401552431007,2.1474120132961931,0.1276995752306061,0,0.92471623054613883,1.0093209951,8.567521241944806E-2,0.64437942521684022,0.30891107441019566,0,2.7858120236905631E-2,0.20051621504542885,0.10709401552431007,0.38673369374980715,0.1276995752306061,0,1.761815654990535E-2,0.15574074954984768,8.567521241944806E-2]
[null,null,null,null,null,null,12,{"$f":"J397","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P397","v":0},0,3.4492850762294722,0.26858701807693003,0,1.7741032614369827,1.2995007811912498,0,0.10709401552431007,2.443978200255613,0.11103016680889528,0,1.2379518259272699,1.0093209951,8.567521241944806E-2,0.60144575051973836,0.26858701807693003,0,2.524850187306945E-2,0.20051621504542885,0.10709401552431007,0.37006428532809643,0.11103016680889528,0,1.761815654990535E-2,0.15574074954984768,8.567521241944806E-2]
[null,null,null,null,null,null,12,{"$f":"J398","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P398","v":0},0,3.0238060080599718,0.35895274378505598,0,1.258258467559356,1.2995007811912498,0,0.10709401552431007,2.1254289611036019,0.14838611078198155,0,0.88204664280217238,1.0093209951,8.567521241944806E-2,0.69169565281642209,0.35895274378505598,0,2.51326784616272E-2,0.20051621504542885,0.10709401552431007,0.4074202293011826,0.14838611078198155,0,1.761815654990535E-2,0.15574074954984768,8.567521241944806E-2]
[null,null,null,null,null,null,13,{"$f":"J399","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P399","v":0},0,3.2663163171736169,0.30891107441019566,0,1.4621765825841113,1.388134644655,0,0.10709401552431007,2.2162538489961929,0.1276995752306061,0,0.92471623054613883,1.0781628308,8.567521241944806E-2,0.65805585164446612,0.30891107441019566,0,2.7858120236905631E-2,0.21419264147305475,0.10709401552431007,0.39735616087806025,0.1276995752306061,0,1.761815654990535E-2,0.16636321667810078,8.567521241944806E-2]
[null,null,null,null,null,null,13,{"$f":"J400","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P400","v":0},0,3.5379189396932227,0.26858701807693003,0,1.7741032614369827,1.388134644655,0,0.10709401552431007,2.5128200359556132,0.11103016680889528,0,1.2379518259272699,1.0781628308,8.567521241944806E-2,0.61512217694736426,0.26858701807693003,0,2.524850187306945E-2,0.21419264147305475,0.10709401552431007,0.38068675245634953,0.11103016680889528,0,1.761815654990535E-2,0.16636321667810078,8.567521241944806E-2]
[null,null,null,null,null,null,13,{"$f":"J401","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P401","v":0},0,3.1124398715237218,0.35895274378505598,0,1.258258467559356,1.388134644655,0,0.10709401552431007,2.1942707968036017,0.14838611078198155,0,0.88204664280217238,1.0781628308,8.567521241944806E-2,0.70537207924404799,0.35895274378505598,0,2.51326784616272E-2,0.21419264147305475,0.10709401552431007,0.4180426964294357,0.14838611078198155,0,1.761815654990535E-2,0.16636321667810078,8.567521241944806E-2]
[null,null,null,null,null,null,14,{"$f":"J402","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P402","v":0},0,3.3549501806373669,0.30891107441019566,0,1.4621765825841113,1.47676850811875,0,0.10709401552431007,2.2850956846961927,0.1276995752306061,0,0.92471623054613883,1.1470046665,8.567521241944806E-2,0.67173227807209202,0.30891107441019566,0,2.7858120236905631E-2,0.22786906790068062,0.10709401552431007,0.40797862800631335,0.1276995752306061,0,1.761815654990535E-2,0.17698568380635388,8.567521241944806E-2]
[null,null,null,null,null,null,14,{"$f":"J403","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P403","v":0},0,3.6265528031569727,0.26858701807693003,0,1.7741032614369827,1.47676850811875,0,0.10709401552431007,2.5816618716556134,0.11103016680889528,0,1.2379518259272699,1.1470046665,8.567521241944806E-2,0.62879860337499016,0.26858701807693003,0,2.524850187306945E-2,0.22786906790068062,0.10709401552431007,0.39130921958460263,0.11103016680889528,0,1.761815654990535E-2,0.17698568380635388,8.567521241944806E-2]
[null,null,null,null,null,null,14,{"$f":"J404","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P404","v":0},0,3.2010737349874718,0.35895274378505598,0,1.258258467559356,1.47676850811875,0,0.10709401552431007,2.263112632503602,0.14838611078198155,0,0.88204664280217238,1.1470046665,8.567521241944806E-2,0.71904850567167389,0.35895274378505598,0,2.51326784616272E-2,0.22786906790068062,0.10709401552431007,0.4286651635576888,0.14838611078198155,0,1.761815654990535E-2,0.17698568380635388,8.567521241944806E-2]
[null,null,null,null,null,null,15,{"$f":"J405","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P405","v":0},0,3.443584044101117,0.30891107441019566,0,1.4621765825841113,1.5654023715825001,0,0.10709401552431007,2.353937520396193,0.1276995752306061,0,0.92471623054613883,1.2158465022,8.567521241944806E-2,0.68540870449971791,0.30891107441019566,0,2.7858120236905631E-2,0.24154549432830649,0.10709401552431007,0.41860109513456645,0.1276995752306061,0,1.761815654990535E-2,0.18760815093460698,8.567521241944806E-2]
[null,null,null,null,null,null,15,{"$f":"J406","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P406","v":0},0,3.7151866666207227,0.26858701807693003,0,1.7741032614369827,1.5654023715825001,0,0.10709401552431007,2.6505037073556132,0.11103016680889528,0,1.2379518259272699,1.2158465022,8.567521241944806E-2,0.64247502980261606,0.26858701807693003,0,2.524850187306945E-2,0.24154549432830649,0.10709401552431007,0.40193168671285573,0.11103016680889528,0,1.761815654990535E-2,0.18760815093460698,8.567521241944806E-2]
[null,null,null,null,null,null,15,{"$f":"J407","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P407","v":0},0,3.2897075984512218,0.35895274378505598,0,1.258258467559356,1.5654023715825001,0,0.10709401552431007,2.3319544682036022,0.14838611078198155,0,0.88204664280217238,1.2158465022,8.567521241944806E-2,0.73272493209929979,0.35895274378505598,0,2.51326784616272E-2,0.24154549432830649,0.10709401552431007,0.4392876306859419,0.14838611078198155,0,1.761815654990535E-2,0.18760815093460698,8.567521241944806E-2]
[null,null,null,null,null,null,16,{"$f":"J408","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P408","v":0},0,3.532217907564867,0.30891107441019566,0,1.4621765825841113,1.6540362350462501,0,0.10709401552431007,2.4227793560961932,0.1276995752306061,0,0.92471623054613883,1.2846883379,8.567521241944806E-2,0.69908513092734381,0.30891107441019566,0,2.7858120236905631E-2,0.25522192075593236,0.10709401552431007,0.42922356226281966,0.1276995752306061,0,1.761815654990535E-2,0.1982306180628601,8.567521241944806E-2]
[null,null,null,null,null,null,16,{"$f":"J409","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P409","v":0},0,3.8038205300844727,0.26858701807693003,0,1.7741032614369827,1.6540362350462501,0,0.10709401552431007,2.719345543055613,0.11103016680889528,0,1.2379518259272699,1.2846883379,8.567521241944806E-2,0.65615145623024196,0.26858701807693003,0,2.524850187306945E-2,0.25522192075593236,0.10709401552431007,0.41255415384110883,0.11103016680889528,0,1.761815654990535E-2,0.1982306180628601,8.567521241944806E-2]
[null,null,null,null,null,null,16,{"$f":"J410","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P410","v":0},0,3.3783414619149719,0.35895274378505598,0,1.258258467559356,1.6540362350462501,0,0.10709401552431007,2.400796303903602,0.14838611078198155,0,0.88204664280217238,1.2846883379,8.567521241944806E-2,0.74640135852692557,0.35895274378505598,0,2.51326784616272E-2,0.25522192075593236,0.10709401552431007,0.44991009781419511,0.14838611078198155,0,1.761815654990535E-2,0.1982306180628601,8.567521241944806E-2]
[null,null,null,null,null,null,17,{"$f":"J411","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P411","v":0},0,3.620851771028617,0.30891107441019566,0,1.4621765825841113,1.7426700985100001,0,0.10709401552431007,2.491621191796193,0.1276995752306061,0,0.92471623054613883,1.3535301736000001,8.567521241944806E-2,0.71276155735496971,0.30891107441019566,0,2.7858120236905631E-2,0.26889834718355826,0.10709401552431007,0.43984602939107276,0.1276995752306061,0,1.761815654990535E-2,0.2088530851911132,8.567521241944806E-2]
[null,null,null,null,null,null,17,{"$f":"J412","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P412","v":0},0,3.8924543935482228,0.26858701807693003,0,1.7741032614369827,1.7426700985100001,0,0.10709401552431007,2.7881873787556133,0.11103016680889528,0,1.2379518259272699,1.3535301736000001,8.567521241944806E-2,0.66982788265786786,0.26858701807693003,0,2.524850187306945E-2,0.26889834718355826,0.10709401552431007,0.42317662096936193,0.11103016680889528,0,1.761815654990535E-2,0.2088530851911132,8.567521241944806E-2]
[null,null,null,null,null,null,17,{"$f":"J413","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P413","v":0},0,3.4669753253787219,0.35895274378505598,0,1.258258467559356,1.7426700985100001,0,0.10709401552431007,2.4696381396036018,0.14838611078198155,0,0.88204664280217238,1.3535301736000001,8.567521241944806E-2,0.76007778495455147,0.35895274378505598,0,2.51326784616272E-2,0.26889834718355826,0.10709401552431007,0.46053256494244821,0.14838611078198155,0,1.761815654990535E-2,0.2088530851911132,8.567521241944806E-2]
[null,null,null,null,null,null,18,{"$f":"J414","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P414","v":0},0,3.7094856344923666,0.30891107441019566,0,1.4621765825841113,1.8313039619737497,0,0.10709401552431007,2.5604630274961928,0.1276995752306061,0,0.92471623054613883,1.4223720092999999,8.567521241944806E-2,0.72643798378259539,0.30891107441019566,0,2.7858120236905631E-2,0.28257477361118405,0.10709401552431007,0.45046849651932575,0.1276995752306061,0,1.761815654990535E-2,0.21947555231936627,8.567521241944806E-2]
[null,null,null,null,null,null,18,{"$f":"J415","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P415","v":0},0,3.9810882570119723,0.26858701807693003,0,1.7741032614369827,1.8313039619737497,0,0.10709401552431007,2.8570292144556131,0.11103016680889528,0,1.2379518259272699,1.4223720092999999,8.567521241944806E-2,0.68350430908549353,0.26858701807693003,0,2.524850187306945E-2,0.28257477361118405,0.10709401552431007,0.43379908809761503,0.11103016680889528,0,1.761815654990535E-2,0.21947555231936627,8.567521241944806E-2]
[null,null,null,null,null,null,18,{"$f":"J416","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P416","v":0},0,3.5556091888424715,0.35895274378505598,0,1.258258467559356,1.8313039619737497,0,0.10709401552431007,2.5384799753036016,0.14838611078198155,0,0.88204664280217238,1.4223720092999999,8.567521241944806E-2,0.77375421138217737,0.35895274378505598,0,2.51326784616272E-2,0.28257477361118405,0.10709401552431007,0.4711550320707012,0.14838611078198155,0,1.761815654990535E-2,0.21947555231936627,8.567521241944806E-2]
[null,null,null,null,null,null,19,{"$f":"J417","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P417","v":0},0,3.798119497956117,0.30891107441019566,0,1.4621765825841113,1.9199378254375001,0,0.10709401552431007,2.6293048631961931,0.1276995752306061,0,0.92471623054613883,1.4912138450000001,8.567521241944806E-2,0.7401144102102214,0.30891107441019566,0,2.7858120236905631E-2,0.29625120003881,0.10709401552431007,0.46109096364757896,0.1276995752306061,0,1.761815654990535E-2,0.23009801944761943,8.567521241944806E-2]
[null,null,null,null,null,null,19,{"$f":"J418","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P418","v":0},0,4.0697221204757232,0.26858701807693003,0,1.7741032614369827,1.9199378254375001,0,0.10709401552431007,2.9258710501556133,0.11103016680889528,0,1.2379518259272699,1.4912138450000001,8.567521241944806E-2,0.69718073551311954,0.26858701807693003,0,2.524850187306945E-2,0.29625120003881,0.10709401552431007,0.44442155522586813,0.11103016680889528,0,1.761815654990535E-2,0.23009801944761943,8.567521241944806E-2]
[null,null,null,null,null,null,19,{"$f":"J419","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P419","v":0},0,3.6442430523062219,0.35895274378505598,0,1.258258467559356,1.9199378254375001,0,0.10709401552431007,2.6073218110036023,0.14838611078198155,0,0.88204664280217238,1.4912138450000001,8.567521241944806E-2,0.78743063780980327,0.35895274378505598,0,2.51326784616272E-2,0.29625120003881,0.10709401552431007,0.48177749919895441,0.14838611078198155,0,1.761815654990535E-2,0.23009801944761943,8.567521241944806E-2]
[null,null,null,null,null,null,20,{"$f":"J420","v":"Stor personbil, hybrid"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2.6809651474530832E-2,{"$f":"P420","v":0},0,3.886753361419867,0.30891107441019566,0,1.4621765825841113,2.0085716889012502,0,0.10709401552431007,2.6981466988961933,0.1276995752306061,0,0.92471623054613883,1.5600556807000001,8.567521241944806E-2,0.75379083663784729,0.30891107441019566,0,2.7858120236905631E-2,0.3099276264664359,0.10709401552431007,0.47171343077583205,0.1276995752306061,0,1.761815654990535E-2,0.24072048657587253,8.567521241944806E-2]
[null,null,null,null,null,null,20,{"$f":"J421","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.3310023310023312E-2,{"$f":"P421","v":0},0,4.1583559839394733,0.26858701807693003,0,1.7741032614369827,2.0085716889012502,0,0.10709401552431007,2.9947128858556131,0.11103016680889528,0,1.2379518259272699,1.5600556807000001,8.567521241944806E-2,0.71085716194074544,0.26858701807693003,0,2.524850187306945E-2,0.3099276264664359,0.10709401552431007,0.45504402235412122,0.11103016680889528,0,1.761815654990535E-2,0.24072048657587253,8.567521241944806E-2]
[null,null,null,null,null,null,20,{"$f":"J422","v":"Stor personbil, hybrid"},"MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,3.1152647975077882E-2,{"$f":"P422","v":0},0,3.7328769157699719,0.35895274378505598,0,1.258258467559356,2.0085716889012502,0,0.10709401552431007,2.6761636467036021,0.14838611078198155,0,0.88204664280217238,1.5600556807000001,8.567521241944806E-2,0.80110706423742917,0.35895274378505598,0,2.51326784616272E-2,0.3099276264664359,0.10709401552431007,0.49239996632720751,0.14838611078198155,0,1.761815654990535E-2,0.24072048657587253,8.567521241944806E-2]
[]
[null,null,null,null,null,null,null,null,"Kilde: "]
[null,null,null,null,null,null,null,null,"Note: De samlede kørselsomkostninger omfatter omkostninger til brændstof/el, Batteri/batteri, dæk, reparation og vedligehold samt afskrivninger. "]
[null,null,null,null,null,null,null,null,"Note: Her er alle omkostningerne samlet og opgjort som gennemsnitlige og marginale omkostninger henholdsvis uden og med afgifter."]
[null,null,null,null,null,null,null,null,"Note: "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ny mellem benzinbiler plus et tillæg til batteri"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Km antages samme som benzinbiler mlm"]
[]
[null,null,null,null,null,null,null,null,"Niveu III - Grundforudsætninger og grunddata"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I kraft til og med"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,"Basis-registreringsafgift",null,null,"Tillæg for CO2-udledning ",null,null,null,null,null,null,null,null,null,null,null,2017,2020,null,"Kontrol"]
[null,"Størrelse","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Repræsentativ årgang","Årgang","Trafikarbejde, i alt for kategori [km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [liter per km, realt forbrug]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstofpris inkl. moms og afgifter [kr per liter]","Brændstof-effektivitet [liter per km oplyst]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Batteri omkostning ekskl. moms [kr per år]","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug",null,null,null,"Drivmiddel","Årgang","Brændstof-effektivitet, oplyst [liter per km / kWh per km]","Batteri-størrelse [kWh]","Salgspris inkl. moms og afgifter [kr]","Afledt CO₂-udledning, oplyst [gram per km]","Pris før moms og afgift [kr.]","Moms [kr.]","Batteri-fradrag  [kr.]","Afgiftspligtig værdi [kr.]","Op til lavt knæk","Mellem lavt og højt knæk","Over højt knæk","Op til lavt knæk","Mellem lavt og højt knæk","Over højt knæk","Bundfradrag  [kr.]","Registreringsafgift før indfasning, ialt  [kr.]","Registreringsafgift efter indfasning, ialt  [kr.]","Ekstra bundfradrag, lav- eller nul-emission  [kr.]","Endelig registreringsafgift, i alt","Checksum","CO₂-Ejerafgift, årligt [kr. per år]","Udlignings-afgift, årligt [kr. per år]",null,"Grøn ejerafgift til og med  2017","Grøn ejerafgift 2017 - 2020"]
[null,1,{"$f":"IF(COUNTIF(H232:H234,H234)=1,H234+0.1,IF(COUNTIF(H232:H234,H234)=2,H234+0.2,IF(COUNTIF(H232:H234,H234)=3,H234+0.3,0)))","v":0.1},{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H234)),ABS($E$433:$E$495-H234),0))","v":0},{"$f":"(IF(G234=0,0,H234))*1","v":0},0.1,1,0,{"$f":"H234+input_år-original_år","v":0},{"$f":"IFERROR(INDEX(J$433:J$495,MATCH($C234,$B$433:$B$495,0)),INDEX(J$433:J$495,MATCH(ROUND($I$234+$C234-$H234,1),$B$433:$B$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IFERROR(INDEX(K$433:K$495,MATCH($C234,$B$433:$B$495,0)),INDEX(K$433:K$495,MATCH(ROUND($I$234+$C234-$H234,1),$B$433:$B$495,0)))","v":"VOLKSWAGEN"},"PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(Q234:Q296,R234:R296)/3","v":420.17127706635068},{"$f":"IFERROR(INDEX(Q$433:Q$495,MATCH($C234,$B$433:$B$495,0)),INDEX(Q$433:Q$495,MATCH(ROUND($I$234+$C234-$H234,1),$B$433:$B$495,0)))","v":201.71933569955323},{"$f":"INDEX(skrotrate_pbil,MATCH(H234&\" \"&IF(O234>original_år,0,original_år-O234),match_skrot,0))","v":1},{"$f":"Q234*R234/SUMPRODUCT($Q$234:$Q$296,$R$234:$R$296)","v":0.16002945045646155},{"$f":"IFERROR(INDEX(T$433:T$495,MATCH($C234,$B$433:$B$495,0)),INDEX(T$433:T$495,MATCH(ROUND($I$234+$C234-$H234,1),$B$433:$B$495,0)))","v":22951.094964146399},{"$f":"IFERROR(INDEX(U$433:U$495,MATCH($C234,$B$433:$B$495,0)),INDEX(U$433:U$495,MATCH(ROUND($I$234+$C234-$H234,1),$B$433:$B$495,0)))","v":211060},16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C234,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C234-$H234,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O234))","v":282852.8606965174},{"$f":"IFERROR(INDEX(X$433:X$495,MATCH($C234,$B$433:$B$495,0)),BG234)","v":56570.572139303484},{"$f":"IFERROR(INDEX(Y$433:Y$495,MATCH($C234,$B$433:$B$495,0)),BT234)","v":85571.567164179098},{"$f":"IF(O234<=$BY$232,BY234,IF(O234<=$BZ$232,BZ234,BV234))","v":660},{"$f":"AD234","v":2.3696682464454975E-2},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C234,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C234-$H234,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O234))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C234,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C234-$H234,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O234))","v":36},{"$f":"IFERROR(INDEX(AF$433:AF$495,MATCH($C234,$B$433:$B$495,0)),INDEX(AF$433:AF$495,MATCH(ROUND($I$234+$C234-$H234,1),$B$433:$B$495,0)))","v":9.6999999999999993},{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C234,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C234-$H234,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O234))","v":0},{"$f":"IFERROR(INDEX(AH$433:AH$495,MATCH($C234,$B$433:$B$495,0)),INDEX(AH$433:AH$495,MATCH(ROUND($I$234+$C234-$H234,1),$B$433:$B$495,0)))","v":0},{"$f":"IF(H234 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H234)/100000*W234,Afskrivning!$C$28)/100","v":0.35465927937054326},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H234)*RepOmk!$D$34","v":0.1483941855},0.03,{"$f":"IFERROR(VLOOKUP(B234&\"-\"&H234,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B234&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.46142907927479565},454,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AU$433:AU$495,MATCH($C234,$B$433:$B$495,0)),INDEX(AU$433:AU$495,MATCH(ROUND($I$234+$C234-$H234,1),$B$433:$B$495,0)))","v":1},1,null,null,null,"Plugin-hybrid",{"$f":"O234","v":2021},{"$f":"AD234","v":2.3696682464454975E-2},{"$f":"AF234","v":9.6999999999999993},{"$f":"BF234+BG234+BT234","v":448683.92708333331},{"$f":"AE234","v":36},{"$f":"W234","v":282852.8606965174},{"$f":"BF234*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC234=\"\",0,MIN(BC234,'Ny Regafg'!$E$14))*HLOOKUP(BA234,'Ny Regafg'!$F$11:$T$14,3)","v":16490},{"$f":"BF234+BG234-BH234","v":337076.07587064675},{"$f":"IF(BI234>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI234*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BI234>'Ny Regafg'!$F$20,MIN(BI234-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BI234>'Ny Regafg'!$F$21,(BI234-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":202314.11380597012},{"$f":"IF(BE234>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE234*'Ny Regafg'!$F$35)","v":9000},{"$f":"IF(BE234>'Ny Regafg'!$F$32,MIN(BE234-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE234>'Ny Regafg'!$F$33,(BE234-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BJ234:BO234)-BP234","v":322484.11380597012},{"$f":"BQ234*HLOOKUP(BA234,'Ny Regafg'!$F$42:$T$47,3)","v":145117.85121268657},{"$f":"HLOOKUP(BA234,'Ny Regafg'!$F$51:$T$58,5)","v":50000},{"$f":"BR234-MIN(BR234,BS234)","v":95117.851212686568},{"$f":"BT234+BG234+BF234-BD234","v":0},{"$f":"IF(BE234<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE234-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD234*AV234),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD234*AV234),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,{"$f":"O234","v":2021},{"$f":"1/(AD234*AV234)","v":42.2},{"$f":"Z234","v":660},null,null,{"$f":"1/(AD234*AV234)","v":42.2}]
[null,1,{"$f":"IF(COUNTIF(H233:H235,H235)=1,H235+0.1,IF(COUNTIF(H233:H235,H235)=2,H235+0.2,IF(COUNTIF(H233:H235,H235)=3,H235+0.3,0)))","v":0.2},{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H235)),ABS($E$433:$E$495-H235),0))","v":0},{"$f":"(IF(G235=0,0,H235))*1","v":0},0.2,1,0,0,{"$f":"IFERROR(INDEX(J$433:J$495,MATCH($C235,$B$433:$B$495,0)),INDEX(J$433:J$495,MATCH(ROUND($I$234+$C235-$H235,1),$B$433:$B$495,0)))","v":"Lille personbil, hybrid"},"AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,{"$f":"input_år","v":2021},null,201.71933569955323,1,{"$f":"Q235*R235/SUMPRODUCT($Q$234:$Q$296,$R$234:$R$296)","v":0.16002945045646155},22951.094964146399,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C235,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C235-$H235,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O235))","v":283194.02985074627},{"$f":"IFERROR(INDEX(X$433:X$495,MATCH($C235,$B$433:$B$495,0)),BG235)","v":56638.80597014926},{"$f":"IFERROR(INDEX(Y$433:Y$495,MATCH($C235,$B$433:$B$495,0)),BT235)","v":85157.164179104468},660,{"$f":"AD235","v":2.8011204481792715E-2},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C235,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C235-$H235,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O235))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C235,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C235-$H235,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O235))","v":37},10.4,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C235,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C235-$H235,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O235))","v":0},0,{"$f":"IF(H235 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H235)/100000*W235,Afskrivning!$C$28)/100","v":0.35508705940460167},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H235)*RepOmk!$D$34","v":0.1483941855},0.03,{"$f":"IFERROR(VLOOKUP(B235&\"-\"&H235,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B235&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.46142907927479565},454,0,4,35000,null,null,1,1,null,null,null,{"$f":"AZ234","v":"Plugin-hybrid"},{"$f":"O235","v":2021},{"$f":"AD235","v":2.8011204481792715E-2},{"$f":"AF235","v":10.4},{"$f":"BF235+BG235+BT235","v":448707.5},37,{"$f":"W235","v":283194.02985074627},{"$f":"BF235*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC235=\"\",0,MIN(BC235,'Ny Regafg'!$E$14))*HLOOKUP(BA235,'Ny Regafg'!$F$11:$T$14,3)","v":17680},{"$f":"BF235+BG235-BH235","v":336312.53731343284},{"$f":"IF(BI235>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI235*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BI235>'Ny Regafg'!$F$20,MIN(BI235-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BI235>'Ny Regafg'!$F$21,(BI235-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":201168.80597014926},{"$f":"IF(BE235>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE235*'Ny Regafg'!$F$35)","v":9250},{"$f":"IF(BE235>'Ny Regafg'!$F$32,MIN(BE235-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE235>'Ny Regafg'!$F$33,(BE235-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BJ235:BO235)-BP235","v":321588.80597014923},{"$f":"BQ235*HLOOKUP(BA235,'Ny Regafg'!$F$42:$T$47,3)","v":144714.96268656716},{"$f":"HLOOKUP(BA235,'Ny Regafg'!$F$51:$T$58,5)","v":50000},{"$f":"BR235-MIN(BR235,BS235)","v":94714.96268656716},{"$f":"BT235+BG235+BF235-BD235","v":0},{"$f":"IF(BE235<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE235-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD235*AV235),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD235*AV235),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2021,{"$f":"1/(AD235*AV235)","v":35.700000000000003},{"$f":"Z235","v":660},null,null,{"$f":"1/(AD235*AV235)","v":35.700000000000003}]
[null,1,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H236)),ABS($E$433:$E$495-H236),0))","v":0},0,0.3,1,0,0,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,{"$f":"input_år","v":2021},null,201.71933569955323,1,0.16002945045646155,22951.094964146399,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C236,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C236-$H236,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O236))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C236,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C236-$H236,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O236))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C236,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C236-$H236,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O236))","v":28},8.8000000000000007,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C236,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C236-$H236,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O236))","v":0},0,{"$f":"IF(H236 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H236)/100000*W236,Afskrivning!$C$28)/100","v":0.30155232976138147},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H236)*RepOmk!$D$34","v":0.1483941855},0.03,{"$f":"IFERROR(VLOOKUP(B236&\"-\"&H236,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B236&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.46142907927479565},454,0,4,35000,null,null,1,1,null,null,null,{"$f":"AZ235","v":"Plugin-hybrid"},2021,2.1881838074398249E-2,8.8000000000000007,360136.72916666663,28,240498.25870646766,{"$f":"BF236*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC236=\"\",0,MIN(BC236,'Ny Regafg'!$E$14))*HLOOKUP(BA236,'Ny Regafg'!$F$11:$T$14,3)","v":14960.000000000002},285662.82338308456,{"$f":"IF(BI236>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI236*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BI236>'Ny Regafg'!$F$20,MIN(BI236-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BI236>'Ny Regafg'!$F$21,(BI236-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":125194.23507462683},{"$f":"IF(BE236>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE236*'Ny Regafg'!$F$35)","v":7000},{"$f":"IF(BE236>'Ny Regafg'!$F$32,MIN(BE236-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE236>'Ny Regafg'!$F$33,(BE236-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BJ236:BO236)-BP236","v":243364.23507462686},{"$f":"BQ236*HLOOKUP(BA236,'Ny Regafg'!$F$42:$T$47,3)","v":109513.90578358209},{"$f":"HLOOKUP(BA236,'Ny Regafg'!$F$51:$T$58,5)","v":50000},59513.905783582086,0,{"$f":"IF(BE236<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE236-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD236*AV236),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD236*AV236),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2021,45.7,660]
[null,1,1.1000000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H237)),ABS($E$433:$E$495-H237),0))","v":0},0,{"$f":"(IF(E237=0,0,IF(COUNTIF(E235:E237,E237)=1,E237&\",1\",IF(COUNTIF(E235:E237,E237)=2,E237&\",2\",IF(COUNTIF(E235:E237,E237)=3,E237&\",3\")))))*1","v":0},0,1,1,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,{"$f":"O234-1","v":2020},null,93.016932105731755,1,7.3792869069314593E-2,22446.170874935269,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C237,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C237-$H237,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O237))","v":282852.8606965174},56570.572139303484,85571.567164179098,780,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C237,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C237-$H237,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O237))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C237,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C237-$H237,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O237))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C237,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C237-$H237,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O237))","v":0},0,{"$f":"IF(H237 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H237)/100000*W237,Afskrivning!$C$28)/100","v":0.32803688115421209},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H237)*RepOmk!$D$34","v":0.1766071098},0.03,{"$f":"IFERROR(VLOOKUP(B237&\"-\"&H237,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B237&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.44514308567365807},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2020,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF237*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC237=\"\",0,MIN(BC237,'Ny Regafg'!$E$14))*HLOOKUP(BA237,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI237>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI237*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI237>'Ny Regafg'!$F$20,MIN(BI237-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI237>'Ny Regafg'!$F$21,(BI237-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE237>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE237*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE237>'Ny Regafg'!$F$32,MIN(BE237-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE237>'Ny Regafg'!$F$33,(BE237-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ237*HLOOKUP(BA237,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA237,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE237<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE237-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD237*AV237),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD237*AV237),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2020,42.2,780]
[null,1,1.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H238)),ABS($E$433:$E$495-H238),0))","v":0},0,{"$f":"(IF(E238=0,0,IF(COUNTIF(E236:E238,E238)=1,E238&\",1\",IF(COUNTIF(E236:E238,E238)=2,E238&\",2\",IF(COUNTIF(E236:E238,E238)=3,E238&\",3\")))))*1","v":0},0,1,1,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,{"$f":"O235-1","v":2020},null,93.016932105731755,1,7.3792869069314593E-2,22446.170874935269,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C238,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C238-$H238,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O238))","v":283194.02985074627},56638.80597014926,85157.164179104468,860,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C238,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C238-$H238,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O238))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C238,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C238-$H238,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O238))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C238,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C238-$H238,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O238))","v":0},0,{"$f":"IF(H238 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H238)/100000*W238,Afskrivning!$C$28)/100","v":0.3284325500013423},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H238)*RepOmk!$D$34","v":0.1766071098},0.03,{"$f":"IFERROR(VLOOKUP(B238&\"-\"&H238,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B238&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.44514308567365807},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2020,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF238*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC238=\"\",0,MIN(BC238,'Ny Regafg'!$E$14))*HLOOKUP(BA238,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI238>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI238*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI238>'Ny Regafg'!$F$20,MIN(BI238-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI238>'Ny Regafg'!$F$21,(BI238-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE238>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE238*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE238>'Ny Regafg'!$F$32,MIN(BE238-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE238>'Ny Regafg'!$F$33,(BE238-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ238*HLOOKUP(BA238,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA238,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE238<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE238-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD238*AV238),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD238*AV238),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2020,35.700000000000003,860]
[null,1,1.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H239)),ABS($E$433:$E$495-H239),0))","v":0},0,0,0,1,1,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2020,null,93.016932105731755,1,7.3792869069314593E-2,22446.170874935269,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C239,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C239-$H239,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O239))","v":240498.25870646766},48099.651741293535,51397.089552238802,740,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C239,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C239-$H239,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O239))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C239,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C239-$H239,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O239))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C239,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C239-$H239,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O239))","v":0},0,{"$f":"IF(H239 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H239)/100000*W239,Afskrivning!$C$28)/100","v":0.27891638965509619},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H239)*RepOmk!$D$34","v":0.1766071098},0.03,{"$f":"IFERROR(VLOOKUP(B239&\"-\"&H239,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B239&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.44514308567365807},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2020,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF239*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC239=\"\",0,MIN(BC239,'Ny Regafg'!$E$14))*HLOOKUP(BA239,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI239>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI239*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI239>'Ny Regafg'!$F$20,MIN(BI239-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI239>'Ny Regafg'!$F$21,(BI239-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE239>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE239*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE239>'Ny Regafg'!$F$32,MIN(BE239-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE239>'Ny Regafg'!$F$33,(BE239-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ239*HLOOKUP(BA239,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA239,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE239<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE239-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD239*AV239),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD239*AV239),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,{"$f":"O239","v":2020},45.7,740]
[null,1,2.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H240)),ABS($E$433:$E$495-H240),0))","v":0},0,0,0,2,2,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2019,null,8.6931326258119306,1,6.8964991979046115E-3,21952.355115686696,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C240,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C240-$H240,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O240))","v":282852.8606965174},56570.572139303484,85571.567164179098,780,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C240,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C240-$H240,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O240))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C240,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C240-$H240,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O240))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C240,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C240-$H240,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O240))","v":0},0,{"$f":"IF(H240 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H240)/100000*W240,Afskrivning!$C$28)/100","v":0.30141448293788092},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H240)*RepOmk!$D$34","v":0.20482003409999999},0.03,{"$f":"IFERROR(VLOOKUP(B240&\"-\"&H240,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B240&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42885709207252048},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2019,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF240*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC240=\"\",0,MIN(BC240,'Ny Regafg'!$E$14))*HLOOKUP(BA240,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI240>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI240*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI240>'Ny Regafg'!$F$20,MIN(BI240-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI240>'Ny Regafg'!$F$21,(BI240-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE240>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE240*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE240>'Ny Regafg'!$F$32,MIN(BE240-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE240>'Ny Regafg'!$F$33,(BE240-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ240*HLOOKUP(BA240,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA240,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE240<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE240-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD240*AV240),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD240*AV240),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2019,42.2,780]
[null,1,2.2000000000000002,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H241)),ABS($E$433:$E$495-H241),0))","v":0},0,0,0,2,2,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2019,null,8.6931326258119306,1,6.8964991979046115E-3,21952.355115686696,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C241,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C241-$H241,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O241))","v":283194.02985074627},56638.80597014926,85157.164179104468,860,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C241,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C241-$H241,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O241))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C241,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C241-$H241,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O241))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C241,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C241-$H241,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O241))","v":0},0,{"$f":"IF(H241 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H241)/100000*W241,Afskrivning!$C$28)/100","v":0.30177804059808283},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H241)*RepOmk!$D$34","v":0.20482003409999999},0.03,{"$f":"IFERROR(VLOOKUP(B241&\"-\"&H241,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B241&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42885709207252048},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2019,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF241*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC241=\"\",0,MIN(BC241,'Ny Regafg'!$E$14))*HLOOKUP(BA241,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI241>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI241*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI241>'Ny Regafg'!$F$20,MIN(BI241-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI241>'Ny Regafg'!$F$21,(BI241-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE241>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE241*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE241>'Ny Regafg'!$F$32,MIN(BE241-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE241>'Ny Regafg'!$F$33,(BE241-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ241*HLOOKUP(BA241,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA241,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE241<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE241-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD241*AV241),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD241*AV241),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2019,35.700000000000003,860]
[null,1,2.2999999999999998,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H242)),ABS($E$433:$E$495-H242),0))","v":0},0,0,0,2,2,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2019,null,8.6931326258119306,1,6.8964991979046115E-3,21952.355115686696,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C242,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C242-$H242,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O242))","v":240498.25870646766},48099.651741293535,51397.089552238802,740,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C242,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C242-$H242,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O242))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C242,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C242-$H242,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O242))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C242,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C242-$H242,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O242))","v":0},0,{"$f":"IF(H242 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H242)/100000*W242,Afskrivning!$C$28)/100","v":0.25628044954881091},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H242)*RepOmk!$D$34","v":0.20482003409999999},0.03,{"$f":"IFERROR(VLOOKUP(B242&\"-\"&H242,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B242&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42885709207252048},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2019,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF242*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC242=\"\",0,MIN(BC242,'Ny Regafg'!$E$14))*HLOOKUP(BA242,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI242>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI242*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI242>'Ny Regafg'!$F$20,MIN(BI242-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI242>'Ny Regafg'!$F$21,(BI242-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE242>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE242*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE242>'Ny Regafg'!$F$32,MIN(BE242-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE242>'Ny Regafg'!$F$33,(BE242-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ242*HLOOKUP(BA242,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA242,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE242<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE242-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD242*AV242),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD242*AV242),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2019,45.7,740]
[null,1,3.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H243)),ABS($E$433:$E$495-H243),0))","v":0},0,{"$f":"(IF(E243=0,0,IF(COUNTIF(E241:E243,E243)=1,E243&\",1\",IF(COUNTIF(E241:E243,E243)=2,E243&\",2\",IF(COUNTIF(E241:E243,E243)=3,E243&\",3\")))))*1","v":0},0,3,3,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2018,null,33.43934237151317,1,2.6528342286973802E-2,21490.579930278389,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C243,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C243-$H243,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O243))","v":282852.8606965174},56570.572139303484,85571.567164179098,780,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C243,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C243-$H243,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O243))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C243,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C243-$H243,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O243))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C243,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C243-$H243,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O243))","v":0},0,{"$f":"IF(H243 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H243)/100000*W243,Afskrivning!$C$28)/100","v":0.2747920847215497},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H243)*RepOmk!$D$34","v":0.23303295840000002},0.03,{"$f":"IFERROR(VLOOKUP(B243&\"-\"&H243,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B243&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.4125710984713829},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2018,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF243*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC243=\"\",0,MIN(BC243,'Ny Regafg'!$E$14))*HLOOKUP(BA243,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI243>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI243*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI243>'Ny Regafg'!$F$20,MIN(BI243-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI243>'Ny Regafg'!$F$21,(BI243-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE243>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE243*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE243>'Ny Regafg'!$F$32,MIN(BE243-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE243>'Ny Regafg'!$F$33,(BE243-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ243*HLOOKUP(BA243,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA243,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE243<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE243-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD243*AV243),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD243*AV243),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2018,42.2,780]
[null,1,3.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H244)),ABS($E$433:$E$495-H244),0))","v":0},0,{"$f":"(IF(E244=0,0,IF(COUNTIF(E242:E244,E244)=1,E244&\",1\",IF(COUNTIF(E242:E244,E244)=2,E244&\",2\",IF(COUNTIF(E242:E244,E244)=3,E244&\",3\")))))*1","v":0},0,3,3,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2018,null,33.43934237151317,1,2.6528342286973802E-2,21490.579930278389,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C244,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C244-$H244,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O244))","v":283194.02985074627},56638.80597014926,85157.164179104468,860,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C244,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C244-$H244,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O244))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C244,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C244-$H244,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O244))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C244,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C244-$H244,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O244))","v":0},0,{"$f":"IF(H244 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H244)/100000*W244,Afskrivning!$C$28)/100","v":0.27512353119482341},{"$f":"IFERROR(INDEX(AJ$433:AJ$495,MATCH($C244,$B$433:$B$495,0)),INDEX(AJ$433:AJ$495,MATCH(ROUND($I$234+$C244-$H244,1),$B$433:$B$495,0)))","v":0},0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H244)*RepOmk!$D$34","v":0.23303295840000002},0.03,{"$f":"IFERROR(VLOOKUP(B244&\"-\"&H244,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B244&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.4125710984713829},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2018,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF244*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC244=\"\",0,MIN(BC244,'Ny Regafg'!$E$14))*HLOOKUP(BA244,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI244>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI244*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI244>'Ny Regafg'!$F$20,MIN(BI244-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI244>'Ny Regafg'!$F$21,(BI244-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE244>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE244*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE244>'Ny Regafg'!$F$32,MIN(BE244-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE244>'Ny Regafg'!$F$33,(BE244-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ244*HLOOKUP(BA244,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA244,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE244<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE244-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD244*AV244),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD244*AV244),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2018,35.700000000000003,860]
[null,1,3.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H245)),ABS($E$433:$E$495-H245),0))","v":0},0,0,0,3,3,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2018,null,33.43934237151317,1,2.6528342286973802E-2,21490.579930278389,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C245,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C245-$H245,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O245))","v":240498.25870646766},48099.651741293535,51397.089552238802,740,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C245,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C245-$H245,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O245))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C245,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C245-$H245,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O245))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C245,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C245-$H245,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O245))","v":0},0,{"$f":"IF(H245 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H245)/100000*W245,Afskrivning!$C$28)/100","v":0.23364450944252563},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H245)*RepOmk!$D$34","v":0.23303295840000002},0.03,{"$f":"IFERROR(VLOOKUP(B245&\"-\"&H245,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B245&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.4125710984713829},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2018,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF245*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC245=\"\",0,MIN(BC245,'Ny Regafg'!$E$14))*HLOOKUP(BA245,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI245>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI245*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI245>'Ny Regafg'!$F$20,MIN(BI245-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI245>'Ny Regafg'!$F$21,(BI245-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE245>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE245*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE245>'Ny Regafg'!$F$32,MIN(BE245-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE245>'Ny Regafg'!$F$33,(BE245-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ245*HLOOKUP(BA245,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA245,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE245<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE245-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD245*AV245),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD245*AV245),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2018,45.7,740]
[null,1,4.0999999999999996,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H246)),ABS($E$433:$E$495-H246),0))","v":0},0,0,0,4,4,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2017,null,35.632038702511792,1,2.8267868087268149E-2,20997.076430472476,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C246,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C246-$H246,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O246))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C246,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C246-$H246,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O246))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C246,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C246-$H246,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O246))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C246,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C246-$H246,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O246))","v":0},0,{"$f":"IF(H246 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H246)/100000*W246,Afskrivning!$C$28)/100","v":0.24816968650521853},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H246)*RepOmk!$D$34","v":0.26124588269999999},0.03,{"$f":"IFERROR(VLOOKUP(B246&\"-\"&H246,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B246&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.39628510487024532},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2017,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF246*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC246=\"\",0,MIN(BC246,'Ny Regafg'!$E$14))*HLOOKUP(BA246,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI246>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI246*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI246>'Ny Regafg'!$F$20,MIN(BI246-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI246>'Ny Regafg'!$F$21,(BI246-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE246>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE246*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE246>'Ny Regafg'!$F$32,MIN(BE246-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE246>'Ny Regafg'!$F$33,(BE246-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ246*HLOOKUP(BA246,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA246,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE246<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE246-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD246*AV246),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD246*AV246),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2017,{"$f":"1/(AD246*AV246)","v":42.2},{"$f":"Z246","v":660}]
[null,1,4.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H247)),ABS($E$433:$E$495-H247),0))","v":0},0,0,0,4,4,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2017,null,35.632038702511792,1,2.8267868087268149E-2,20997.076430472476,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C247,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C247-$H247,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O247))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C247,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C247-$H247,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O247))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C247,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C247-$H247,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O247))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C247,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C247-$H247,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O247))","v":0},0,{"$f":"IF(H247 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H247)/100000*W247,Afskrivning!$C$28)/100","v":0.24846902179156402},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H247)*RepOmk!$D$34","v":0.26124588269999999},0.03,{"$f":"IFERROR(VLOOKUP(B247&\"-\"&H247,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B247&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.39628510487024532},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2017,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF247*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC247=\"\",0,MIN(BC247,'Ny Regafg'!$E$14))*HLOOKUP(BA247,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI247>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI247*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI247>'Ny Regafg'!$F$20,MIN(BI247-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI247>'Ny Regafg'!$F$21,(BI247-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE247>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE247*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE247>'Ny Regafg'!$F$32,MIN(BE247-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE247>'Ny Regafg'!$F$33,(BE247-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ247*HLOOKUP(BA247,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA247,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE247<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE247-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD247*AV247),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD247*AV247),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2017,35.700000000000003,660]
[null,1,4.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H248)),ABS($E$433:$E$495-H248),0))","v":0},0,0,0,4,4,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2017,null,35.632038702511792,1,2.8267868087268149E-2,20997.076430472476,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C248,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C248-$H248,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O248))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C248,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C248-$H248,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O248))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C248,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C248-$H248,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O248))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C248,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C248-$H248,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O248))","v":0},0,{"$f":"IF(H248 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H248)/100000*W248,Afskrivning!$C$28)/100","v":0.21100856933624038},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H248)*RepOmk!$D$34","v":0.26124588269999999},0.03,{"$f":"IFERROR(VLOOKUP(B248&\"-\"&H248,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B248&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.39628510487024532},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2017,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF248*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC248=\"\",0,MIN(BC248,'Ny Regafg'!$E$14))*HLOOKUP(BA248,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI248>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI248*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI248>'Ny Regafg'!$F$20,MIN(BI248-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI248>'Ny Regafg'!$F$21,(BI248-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE248>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE248*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE248>'Ny Regafg'!$F$32,MIN(BE248-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE248>'Ny Regafg'!$F$33,(BE248-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ248*HLOOKUP(BA248,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA248,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE248<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE248-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD248*AV248),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD248*AV248),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2017,45.7,660]
[null,1,5.0999999999999996,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H249)),ABS($E$433:$E$495-H249),0))","v":0},0,0,0,5,5,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2016,null,21.089589549225128,1,1.6730946561025715E-2,20535.140749002072,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C249,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C249-$H249,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O249))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C249,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C249-$H249,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O249))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C249,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C249-$H249,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O249))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C249,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C249-$H249,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O249))","v":0},0,{"$f":"IF(H249 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H249)/100000*W249,Afskrivning!$C$28)/100","v":0.22154728828888737},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H249)*RepOmk!$D$34","v":0.28945880700000004},0.03,{"$f":"IFERROR(VLOOKUP(B249&\"-\"&H249,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B249&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37514146227846956},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2016,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF249*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC249=\"\",0,MIN(BC249,'Ny Regafg'!$E$14))*HLOOKUP(BA249,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI249>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI249*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI249>'Ny Regafg'!$F$20,MIN(BI249-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI249>'Ny Regafg'!$F$21,(BI249-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE249>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE249*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE249>'Ny Regafg'!$F$32,MIN(BE249-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE249>'Ny Regafg'!$F$33,(BE249-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ249*HLOOKUP(BA249,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA249,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE249<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE249-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD249*AV249),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD249*AV249),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2016,42.2,660]
[null,1,5.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H250)),ABS($E$433:$E$495-H250),0))","v":0},0,0,0,5,5,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2016,null,21.089589549225128,1,1.6730946561025715E-2,20535.140749002072,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C250,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C250-$H250,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O250))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C250,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C250-$H250,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O250))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C250,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C250-$H250,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O250))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C250,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C250-$H250,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O250))","v":0},0,{"$f":"IF(H250 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H250)/100000*W250,Afskrivning!$C$28)/100","v":0.22181451238830463},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H250)*RepOmk!$D$34","v":0.28945880700000004},0.03,{"$f":"IFERROR(VLOOKUP(B250&\"-\"&H250,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B250&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37514146227846956},454,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AU$433:AU$495,MATCH($C250,$B$433:$B$495,0)),INDEX(AU$433:AU$495,MATCH(ROUND($I$234+$C250-$H250,1),$B$433:$B$495,0)))","v":1},1,null,null,null,"Plugin-hybrid",2016,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF250*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC250=\"\",0,MIN(BC250,'Ny Regafg'!$E$14))*HLOOKUP(BA250,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI250>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI250*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI250>'Ny Regafg'!$F$20,MIN(BI250-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI250>'Ny Regafg'!$F$21,(BI250-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE250>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE250*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE250>'Ny Regafg'!$F$32,MIN(BE250-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE250>'Ny Regafg'!$F$33,(BE250-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ250*HLOOKUP(BA250,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA250,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE250<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE250-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD250*AV250),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD250*AV250),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2016,35.700000000000003,660]
[null,1,5.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H251)),ABS($E$433:$E$495-H251),0))","v":0},0,0,0,5,5,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2016,null,21.089589549225128,1,1.6730946561025715E-2,20535.140749002072,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C251,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C251-$H251,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O251))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C251,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C251-$H251,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O251))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C251,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C251-$H251,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O251))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C251,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C251-$H251,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O251))","v":0},0,{"$f":"IF(H251 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H251)/100000*W251,Afskrivning!$C$28)/100","v":0.18837262922995507},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H251)*RepOmk!$D$34","v":0.28945880700000004},0.03,{"$f":"IFERROR(VLOOKUP(B251&\"-\"&H251,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B251&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37514146227846956},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2016,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF251*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC251=\"\",0,MIN(BC251,'Ny Regafg'!$E$14))*HLOOKUP(BA251,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI251>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI251*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI251>'Ny Regafg'!$F$20,MIN(BI251-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI251>'Ny Regafg'!$F$21,(BI251-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE251>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE251*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE251>'Ny Regafg'!$F$32,MIN(BE251-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE251>'Ny Regafg'!$F$33,(BE251-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ251*HLOOKUP(BA251,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA251,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE251<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE251-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD251*AV251),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD251*AV251),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2016,45.7,660]
[null,1,6.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H252)),ABS($E$433:$E$495-H252),0))","v":0},0,0,0,6,6,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2015,null,21.428953285243139,1,1.7000173068199537E-2,20083.36765252403,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C252,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C252-$H252,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O252))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C252,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C252-$H252,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O252))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C252,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C252-$H252,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O252))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C252,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C252-$H252,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O252))","v":0},0,{"$f":"IF(H252 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H252)/100000*W252,Afskrivning!$C$28)/100","v":0.1949248900725562},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H252)*RepOmk!$D$34","v":0.31767173130000004},0.03,{"$f":"IFERROR(VLOOKUP(B252&\"-\"&H252,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B252&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.3539978196866938},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2015,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF252*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC252=\"\",0,MIN(BC252,'Ny Regafg'!$E$14))*HLOOKUP(BA252,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI252>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI252*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI252>'Ny Regafg'!$F$20,MIN(BI252-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI252>'Ny Regafg'!$F$21,(BI252-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE252>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE252*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE252>'Ny Regafg'!$F$32,MIN(BE252-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE252>'Ny Regafg'!$F$33,(BE252-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ252*HLOOKUP(BA252,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA252,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE252<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE252-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD252*AV252),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD252*AV252),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2015,42.2,660]
[null,1,6.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H253)),ABS($E$433:$E$495-H253),0))","v":0},0,0,0,6,6,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2015,null,21.428953285243139,1,1.7000173068199537E-2,20083.36765252403,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C253,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C253-$H253,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O253))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C253,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C253-$H253,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O253))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C253,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C253-$H253,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O253))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C253,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C253-$H253,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O253))","v":0},0,{"$f":"IF(H253 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H253)/100000*W253,Afskrivning!$C$28)/100","v":0.19516000298504521},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H253)*RepOmk!$D$34","v":0.31767173130000004},0.03,{"$f":"IFERROR(VLOOKUP(B253&\"-\"&H253,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B253&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.3539978196866938},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2015,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF253*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC253=\"\",0,MIN(BC253,'Ny Regafg'!$E$14))*HLOOKUP(BA253,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI253>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI253*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI253>'Ny Regafg'!$F$20,MIN(BI253-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI253>'Ny Regafg'!$F$21,(BI253-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE253>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE253*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE253>'Ny Regafg'!$F$32,MIN(BE253-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE253>'Ny Regafg'!$F$33,(BE253-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ253*HLOOKUP(BA253,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA253,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE253<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE253-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD253*AV253),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD253*AV253),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2015,35.700000000000003,660]
[null,1,6.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H254)),ABS($E$433:$E$495-H254),0))","v":0},0,0,0,6,6,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2015,null,21.428953285243139,1,1.7000173068199537E-2,20083.36765252403,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C254,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C254-$H254,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O254))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C254,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C254-$H254,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O254))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C254,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C254-$H254,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O254))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C254,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C254-$H254,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O254))","v":0},0,{"$f":"IF(H254 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H254)/100000*W254,Afskrivning!$C$28)/100","v":0.16573668912366984},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H254)*RepOmk!$D$34","v":0.31767173130000004},0.03,{"$f":"IFERROR(VLOOKUP(B254&\"-\"&H254,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B254&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.3539978196866938},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2015,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF254*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC254=\"\",0,MIN(BC254,'Ny Regafg'!$E$14))*HLOOKUP(BA254,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI254>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI254*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI254>'Ny Regafg'!$F$20,MIN(BI254-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI254>'Ny Regafg'!$F$21,(BI254-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE254>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE254*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE254>'Ny Regafg'!$F$32,MIN(BE254-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE254>'Ny Regafg'!$F$33,(BE254-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ254*HLOOKUP(BA254,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA254,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE254<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE254-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD254*AV254),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD254*AV254),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2015,45.7,660]
[null,1,7.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H255)),ABS($E$433:$E$495-H255),0))","v":0},0,0,0,7,7,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2014,null,4.6550434547079345,1,3.6929729285714126E-3,19641.533564168501,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C255,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C255-$H255,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O255))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C255,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C255-$H255,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O255))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C255,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C255-$H255,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O255))","v":0},{"$f":"IFERROR(INDEX(AF$433:AF$495,MATCH($C255,$B$433:$B$495,0)),INDEX(AF$433:AF$495,MATCH(ROUND($I$234+$C255-$H255,1),$B$433:$B$495,0)))","v":0},{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C255,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C255-$H255,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O255))","v":0},0,{"$f":"IF(H255 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H255)/100000*W255,Afskrivning!$C$28)/100","v":0.16830249185622503},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H255)*RepOmk!$D$34","v":0.34588465559999998},0.03,{"$f":"IFERROR(VLOOKUP(B255&\"-\"&H255,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B255&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.33285417709491805},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2014,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF255*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC255=\"\",0,MIN(BC255,'Ny Regafg'!$E$14))*HLOOKUP(BA255,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI255>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI255*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI255>'Ny Regafg'!$F$20,MIN(BI255-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI255>'Ny Regafg'!$F$21,(BI255-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE255>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE255*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE255>'Ny Regafg'!$F$32,MIN(BE255-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE255>'Ny Regafg'!$F$33,(BE255-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ255*HLOOKUP(BA255,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA255,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE255<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE255-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD255*AV255),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD255*AV255),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2014,42.2,660]
[null,1,7.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H256)),ABS($E$433:$E$495-H256),0))","v":0},0,0,0,7,7,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2014,null,4.6550434547079345,1,3.6929729285714126E-3,19641.533564168501,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C256,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C256-$H256,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O256))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C256,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C256-$H256,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O256))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C256,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C256-$H256,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O256))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C256,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C256-$H256,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O256))","v":0},0,{"$f":"IF(H256 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H256)/100000*W256,Afskrivning!$C$28)/100","v":0.16850549358178582},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H256)*RepOmk!$D$34","v":0.34588465559999998},0.03,{"$f":"IFERROR(VLOOKUP(B256&\"-\"&H256,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B256&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.33285417709491805},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2014,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF256*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC256=\"\",0,MIN(BC256,'Ny Regafg'!$E$14))*HLOOKUP(BA256,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI256>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI256*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI256>'Ny Regafg'!$F$20,MIN(BI256-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI256>'Ny Regafg'!$F$21,(BI256-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE256>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE256*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE256>'Ny Regafg'!$F$32,MIN(BE256-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE256>'Ny Regafg'!$F$33,(BE256-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ256*HLOOKUP(BA256,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA256,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE256<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE256-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD256*AV256),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD256*AV256),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2014,35.700000000000003,660]
[null,1,7.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H257)),ABS($E$433:$E$495-H257),0))","v":0},0,0,0,7,7,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2014,null,4.6550434547079345,1,3.6929729285714126E-3,19641.533564168501,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C257,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C257-$H257,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O257))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C257,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C257-$H257,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O257))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C257,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C257-$H257,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O257))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C257,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C257-$H257,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O257))","v":0},0,{"$f":"IF(H257 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H257)/100000*W257,Afskrivning!$C$28)/100","v":0.14310074901738454},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H257)*RepOmk!$D$34","v":0.34588465559999998},0.03,{"$f":"IFERROR(VLOOKUP(B257&\"-\"&H257,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B257&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.33285417709491805},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2014,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF257*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC257=\"\",0,MIN(BC257,'Ny Regafg'!$E$14))*HLOOKUP(BA257,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI257>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI257*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI257>'Ny Regafg'!$F$20,MIN(BI257-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI257>'Ny Regafg'!$F$21,(BI257-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE257>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE257*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE257>'Ny Regafg'!$F$32,MIN(BE257-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE257>'Ny Regafg'!$F$33,(BE257-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ257*HLOOKUP(BA257,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA257,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE257<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE257-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD257*AV257),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD257*AV257),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2014,45.7,660]
[null,1,8.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H258)),ABS($E$433:$E$495-H258),0))","v":0},0,0,0,8,8,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2013,null,0.38418839651513587,1,3.0478713283905838E-4,19209.419825756795,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C258,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C258-$H258,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O258))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C258,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C258-$H258,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O258))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C258,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C258-$H258,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O258))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C258,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C258-$H258,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O258))","v":0},0,{"$f":"IF(H258 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H258)/100000*W258,Afskrivning!$C$28)/100","v":0.14168009363989387},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H258)*RepOmk!$D$34","v":0.37409757990000003},0.03,{"$f":"IFERROR(VLOOKUP(B258&\"-\"&H258,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B258&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31171053450314229},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2013,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF258*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC258=\"\",0,MIN(BC258,'Ny Regafg'!$E$14))*HLOOKUP(BA258,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI258>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI258*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI258>'Ny Regafg'!$F$20,MIN(BI258-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI258>'Ny Regafg'!$F$21,(BI258-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE258>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE258*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE258>'Ny Regafg'!$F$32,MIN(BE258-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE258>'Ny Regafg'!$F$33,(BE258-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ258*HLOOKUP(BA258,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA258,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE258<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE258-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD258*AV258),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD258*AV258),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2013,42.2,660]
[null,1,8.1999999999999993,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H259)),ABS($E$433:$E$495-H259),0))","v":0},0,0,0,8,8,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2013,null,0.38418839651513587,1,3.0478713283905838E-4,19209.419825756795,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C259,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C259-$H259,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O259))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C259,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C259-$H259,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O259))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C259,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C259-$H259,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O259))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C259,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C259-$H259,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O259))","v":0},0,{"$f":"IF(H259 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H259)/100000*W259,Afskrivning!$C$28)/100","v":0.14185098417852643},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H259)*RepOmk!$D$34","v":0.37409757990000003},0.03,{"$f":"IFERROR(VLOOKUP(B259&\"-\"&H259,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B259&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31171053450314229},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2013,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF259*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC259=\"\",0,MIN(BC259,'Ny Regafg'!$E$14))*HLOOKUP(BA259,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI259>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI259*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI259>'Ny Regafg'!$F$20,MIN(BI259-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI259>'Ny Regafg'!$F$21,(BI259-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE259>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE259*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE259>'Ny Regafg'!$F$32,MIN(BE259-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE259>'Ny Regafg'!$F$33,(BE259-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ259*HLOOKUP(BA259,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA259,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE259<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE259-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD259*AV259),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD259*AV259),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2013,35.700000000000003,660]
[null,1,8.3000000000000007,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H260)),ABS($E$433:$E$495-H260),0))","v":0},0,0,0,8,8,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2013,null,0.38418839651513587,1,3.0478713283905838E-4,19209.419825756795,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C260,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C260-$H260,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O260))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C260,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C260-$H260,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O260))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C260,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C260-$H260,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O260))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C260,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C260-$H260,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O260))","v":0},0,{"$f":"IF(H260 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H260)/100000*W260,Afskrivning!$C$28)/100","v":0.1204648089110993},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H260)*RepOmk!$D$34","v":0.37409757990000003},0.03,{"$f":"IFERROR(VLOOKUP(B260&\"-\"&H260,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B260&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31171053450314229},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2013,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF260*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC260=\"\",0,MIN(BC260,'Ny Regafg'!$E$14))*HLOOKUP(BA260,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI260>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI260*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI260>'Ny Regafg'!$F$20,MIN(BI260-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI260>'Ny Regafg'!$F$21,(BI260-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE260>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE260*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE260>'Ny Regafg'!$F$32,MIN(BE260-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE260>'Ny Regafg'!$F$33,(BE260-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ260*HLOOKUP(BA260,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA260,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE260<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE260-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD260*AV260),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD260*AV260),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2013,45.7,660]
[null,1,9.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H261)),ABS($E$433:$E$495-H261),0))","v":0},0,0,0,9,9,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2012,null,0.11272087553754086,1,8.9424544774979728E-5,18786.812589590143,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C261,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C261-$H261,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O261))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C261,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C261-$H261,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O261))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C261,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C261-$H261,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O261))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C261,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C261-$H261,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O261))","v":0},0,{"$f":"IF(H261 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H261)/100000*W261,Afskrivning!$C$28)/100","v":0.11505769542356264},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H261)*RepOmk!$D$34","v":0.40231050420000003},0.03,{"$f":"IFERROR(VLOOKUP(B261&\"-\"&H261,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B261&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27659504291630288},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2012,2.3696682464454975E-2,{"$f":"AF261","v":0},{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF261*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC261=\"\",0,MIN(BC261,'Ny Regafg'!$E$14))*HLOOKUP(BA261,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI261>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI261*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI261>'Ny Regafg'!$F$20,MIN(BI261-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI261>'Ny Regafg'!$F$21,(BI261-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE261>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE261*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE261>'Ny Regafg'!$F$32,MIN(BE261-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE261>'Ny Regafg'!$F$33,(BE261-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ261*HLOOKUP(BA261,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA261,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE261<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE261-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD261*AV261),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD261*AV261),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2012,42.2,660]
[null,1,9.1999999999999993,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H262)),ABS($E$433:$E$495-H262),0))","v":0},0,0,0,9,9,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2012,null,0.11272087553754086,1,8.9424544774979728E-5,18786.812589590143,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C262,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C262-$H262,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O262))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C262,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C262-$H262,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O262))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C262,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C262-$H262,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O262))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C262,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C262-$H262,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O262))","v":0},0,{"$f":"IF(H262 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H262)/100000*W262,Afskrivning!$C$28)/100","v":0.11519647477526698},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H262)*RepOmk!$D$34","v":0.40231050420000003},0.03,{"$f":"IFERROR(VLOOKUP(B262&\"-\"&H262,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B262&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27659504291630288},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2012,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF262*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC262=\"\",0,MIN(BC262,'Ny Regafg'!$E$14))*HLOOKUP(BA262,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI262>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI262*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI262>'Ny Regafg'!$F$20,MIN(BI262-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI262>'Ny Regafg'!$F$21,(BI262-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE262>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE262*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE262>'Ny Regafg'!$F$32,MIN(BE262-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE262>'Ny Regafg'!$F$33,(BE262-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ262*HLOOKUP(BA262,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA262,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE262<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE262-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD262*AV262),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD262*AV262),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2012,35.700000000000003,660]
[null,1,9.3000000000000007,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H263)),ABS($E$433:$E$495-H263),0))","v":0},0,0,0,9,9,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2012,null,0.11272087553754086,1,8.9424544774979728E-5,18786.812589590143,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C263,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C263-$H263,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O263))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C263,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C263-$H263,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O263))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C263,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C263-$H263,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O263))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C263,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C263-$H263,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O263))","v":0},0,{"$f":"IF(H263 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H263)/100000*W263,Afskrivning!$C$28)/100","v":9.7828868804813993E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H263)*RepOmk!$D$34","v":0.40231050420000003},0.03,{"$f":"IFERROR(VLOOKUP(B263&\"-\"&H263,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B263&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27659504291630288},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2012,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF263*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC263=\"\",0,MIN(BC263,'Ny Regafg'!$E$14))*HLOOKUP(BA263,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI263>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI263*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI263>'Ny Regafg'!$F$20,MIN(BI263-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI263>'Ny Regafg'!$F$21,(BI263-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE263>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE263*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE263>'Ny Regafg'!$F$32,MIN(BE263-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE263>'Ny Regafg'!$F$33,(BE263-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ263*HLOOKUP(BA263,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA263,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE263<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE263-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD263*AV263),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD263*AV263),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2012,45.7,660]
[null,1,10.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H264)),ABS($E$433:$E$495-H264),0))","v":0},0,0,0,10,10,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2011,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C264,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C264-$H264,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O264))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C264,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C264-$H264,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O264))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C264,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C264-$H264,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O264))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C264,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C264-$H264,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O264))","v":0},0,{"$f":"IF(H264 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H264)/100000*W264,Afskrivning!$C$28)/100","v":8.8435297207231492E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H264)*RepOmk!$D$34","v":0.43052342850000003},0.03,{"$f":"IFERROR(VLOOKUP(B264&\"-\"&H264,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B264&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24147955132946347},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2011,2.3696682464454975E-2,0,{"$f":"BF264+BG264+BT264","v":{"$error":"#N/A"}},0,282852.8606965174,{"$f":"BF264*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC264=\"\",0,MIN(BC264,'Ny Regafg'!$E$14))*HLOOKUP(BA264,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI264>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI264*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI264>'Ny Regafg'!$F$20,MIN(BI264-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI264>'Ny Regafg'!$F$21,(BI264-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE264>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE264*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE264>'Ny Regafg'!$F$32,MIN(BE264-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE264>'Ny Regafg'!$F$33,(BE264-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ264*HLOOKUP(BA264,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA264,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE264<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE264-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD264*AV264),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD264*AV264),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2011,42.2,660]
[null,1,10.199999999999999,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H265)),ABS($E$433:$E$495-H265),0))","v":0},0,0,0,10,10,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2011,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C265,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C265-$H265,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O265))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C265,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C265-$H265,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O265))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C265,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C265-$H265,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O265))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C265,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C265-$H265,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O265))","v":0},0,{"$f":"IF(H265 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H265)/100000*W265,Afskrivning!$C$28)/100","v":8.8541965372007606E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H265)*RepOmk!$D$34","v":0.43052342850000003},0.03,{"$f":"IFERROR(VLOOKUP(B265&\"-\"&H265,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B265&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24147955132946347},454,{"$f":"IFERROR(INDEX(AP$433:AP$495,MATCH($C265,$B$433:$B$495,0)),INDEX(AP$433:AP$495,MATCH(ROUND($I$234+$C265-$H265,1),$B$433:$B$495,0)))","v":0},4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2011,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF265*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC265=\"\",0,MIN(BC265,'Ny Regafg'!$E$14))*HLOOKUP(BA265,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI265>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI265*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI265>'Ny Regafg'!$F$20,MIN(BI265-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI265>'Ny Regafg'!$F$21,(BI265-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE265>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE265*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE265>'Ny Regafg'!$F$32,MIN(BE265-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE265>'Ny Regafg'!$F$33,(BE265-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ265*HLOOKUP(BA265,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA265,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE265<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE265-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD265*AV265),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD265*AV265),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2011,35.700000000000003,660]
[null,1,10.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H266)),ABS($E$433:$E$495-H266),0))","v":0},0,0,0,10,{"$f":"H266+input_år-original_år","v":10},"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2011,null,0,{"$f":"INDEX(skrotrate_pbil,MATCH(H266&\" \"&IF(O266>original_år,0,original_år-O266),match_skrot,0))","v":1},0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C266,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C266-$H266,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O266))","v":240498.25870646766},48099.651741293535,51397.089552238802,{"$f":"IF(O266<=$BY$232,BY266,IF(O266<=$BZ$232,BZ266,BV266))","v":660},2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C266,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C266-$H266,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O266))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C266,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C266-$H266,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O266))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C266,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C266-$H266,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O266))","v":0},0,{"$f":"IF(H266 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H266)/100000*W266,Afskrivning!$C$28)/100","v":7.5192928698528755E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H266)*RepOmk!$D$34","v":0.43052342850000003},0.03,{"$f":"IFERROR(VLOOKUP(B266&\"-\"&H266,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B266&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24147955132946347},454,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AU$433:AU$495,MATCH($C266,$B$433:$B$495,0)),INDEX(AU$433:AU$495,MATCH(ROUND($I$234+$C266-$H266,1),$B$433:$B$495,0)))","v":1},1,null,null,null,"Plugin-hybrid",2011,2.1881838074398249E-2,0,{"$error":"#N/A"},{"$f":"AE266","v":0},240498.25870646766,{"$f":"BF266*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC266=\"\",0,MIN(BC266,'Ny Regafg'!$E$14))*HLOOKUP(BA266,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI266>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI266*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI266>'Ny Regafg'!$F$20,MIN(BI266-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI266>'Ny Regafg'!$F$21,(BI266-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE266>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE266*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE266>'Ny Regafg'!$F$32,MIN(BE266-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE266>'Ny Regafg'!$F$33,(BE266-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ266*HLOOKUP(BA266,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA266,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE266<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE266-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD266*AV266),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD266*AV266),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,{"$f":"O266","v":2011},45.7,660]
[null,1,11.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H267)),ABS($E$433:$E$495-H267),0))","v":0},0,0,0,11,11,"Lille personbil, hybrid","VOLKSWAGEN",{"$f":"IFERROR(INDEX(L$433:L$495,MATCH($C267,$B$433:$B$495,0)),INDEX(L$433:L$495,MATCH(ROUND($I$234+$C267-$H267,1),$B$433:$B$495,0)))","v":"PASSAT"},"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2010,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C267,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C267-$H267,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O267))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C267,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C267-$H267,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O267))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C267,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C267-$H267,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O267))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C267,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C267-$H267,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O267))","v":0},0,{"$f":"IF(H267 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H267)/100000*W267,Afskrivning!$C$28)/100","v":6.1812898990900346E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H267)*RepOmk!$D$34","v":0.45873635279999997},0.03,{"$f":"IFERROR(VLOOKUP(B267&\"-\"&H267,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B267&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20636405974262406},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2010,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF267*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC267=\"\",0,MIN(BC267,'Ny Regafg'!$E$14))*HLOOKUP(BA267,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI267>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI267*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI267>'Ny Regafg'!$F$20,MIN(BI267-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI267>'Ny Regafg'!$F$21,(BI267-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE267>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE267*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE267>'Ny Regafg'!$F$32,MIN(BE267-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE267>'Ny Regafg'!$F$33,(BE267-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ267*HLOOKUP(BA267,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA267,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE267<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE267-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD267*AV267),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD267*AV267),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2010,42.2,660]
[null,1,11.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H268)),ABS($E$433:$E$495-H268),0))","v":0},0,0,0,11,11,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2010,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C268,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C268-$H268,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O268))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C268,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C268-$H268,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O268))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C268,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C268-$H268,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O268))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C268,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C268-$H268,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O268))","v":0},0,{"$f":"IF(H268 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H268)/100000*W268,Afskrivning!$C$28)/100","v":6.1887455968748221E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H268)*RepOmk!$D$34","v":0.45873635279999997},0.03,{"$f":"IFERROR(VLOOKUP(B268&\"-\"&H268,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B268&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20636405974262406},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2010,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF268*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC268=\"\",0,MIN(BC268,'Ny Regafg'!$E$14))*HLOOKUP(BA268,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI268>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI268*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI268>'Ny Regafg'!$F$20,MIN(BI268-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI268>'Ny Regafg'!$F$21,(BI268-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE268>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE268*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE268>'Ny Regafg'!$F$32,MIN(BE268-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE268>'Ny Regafg'!$F$33,(BE268-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ268*HLOOKUP(BA268,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA268,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE268<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE268-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD268*AV268),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD268*AV268),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2010,35.700000000000003,660]
[null,1,11.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H269)),ABS($E$433:$E$495-H269),0))","v":0},0,0,0,11,11,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2010,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C269,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C269-$H269,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O269))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C269,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C269-$H269,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O269))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C269,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C269-$H269,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O269))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C269,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C269-$H269,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O269))","v":0},0,{"$f":"IF(H269 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H269)/100000*W269,Afskrivning!$C$28)/100","v":5.2556988592243503E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H269)*RepOmk!$D$34","v":0.45873635279999997},0.03,{"$f":"IFERROR(VLOOKUP(B269&\"-\"&H269,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B269&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20636405974262406},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2010,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF269*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC269=\"\",0,MIN(BC269,'Ny Regafg'!$E$14))*HLOOKUP(BA269,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI269>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI269*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI269>'Ny Regafg'!$F$20,MIN(BI269-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI269>'Ny Regafg'!$F$21,(BI269-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE269>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE269*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE269>'Ny Regafg'!$F$32,MIN(BE269-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE269>'Ny Regafg'!$F$33,(BE269-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ269*HLOOKUP(BA269,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA269,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE269<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE269-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD269*AV269),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD269*AV269),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2010,45.7,660]
[null,1,12.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H270)),ABS($E$433:$E$495-H270),0))","v":0},0,0,0,12,12,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2009,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C270,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C270-$H270,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O270))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C270,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C270-$H270,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O270))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C270,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C270-$H270,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O270))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C270,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C270-$H270,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O270))","v":0},0,{"$f":"IF(H270 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H270)/100000*W270,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H270)*RepOmk!$D$34","v":0.48694927710000002},0.03,{"$f":"IFERROR(VLOOKUP(B270&\"-\"&H270,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B270&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2009,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF270*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC270=\"\",0,MIN(BC270,'Ny Regafg'!$E$14))*HLOOKUP(BA270,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI270>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI270*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI270>'Ny Regafg'!$F$20,MIN(BI270-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI270>'Ny Regafg'!$F$21,(BI270-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE270>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE270*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE270>'Ny Regafg'!$F$32,MIN(BE270-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE270>'Ny Regafg'!$F$33,(BE270-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ270*HLOOKUP(BA270,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA270,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE270<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE270-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD270*AV270),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD270*AV270),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2009,42.2,660]
[null,1,12.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H271)),ABS($E$433:$E$495-H271),0))","v":0},0,0,0,12,12,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2009,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C271,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C271-$H271,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O271))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C271,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C271-$H271,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O271))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C271,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C271-$H271,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O271))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C271,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C271-$H271,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O271))","v":0},0,{"$f":"IF(H271 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H271)/100000*W271,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H271)*RepOmk!$D$34","v":0.48694927710000002},0.03,{"$f":"IFERROR(VLOOKUP(B271&\"-\"&H271,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B271&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2009,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF271*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC271=\"\",0,MIN(BC271,'Ny Regafg'!$E$14))*HLOOKUP(BA271,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI271>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI271*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI271>'Ny Regafg'!$F$20,MIN(BI271-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI271>'Ny Regafg'!$F$21,(BI271-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE271>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE271*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE271>'Ny Regafg'!$F$32,MIN(BE271-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE271>'Ny Regafg'!$F$33,(BE271-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ271*HLOOKUP(BA271,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA271,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE271<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE271-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD271*AV271),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD271*AV271),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2009,35.700000000000003,660]
[null,1,12.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H272)),ABS($E$433:$E$495-H272),0))","v":0},0,0,0,12,12,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2009,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C272,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C272-$H272,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O272))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C272,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C272-$H272,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O272))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C272,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C272-$H272,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O272))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C272,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C272-$H272,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O272))","v":0},0,{"$f":"IF(H272 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H272)/100000*W272,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H272)*RepOmk!$D$34","v":0.48694927710000002},0.03,{"$f":"IFERROR(VLOOKUP(B272&\"-\"&H272,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B272&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2009,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF272*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC272=\"\",0,MIN(BC272,'Ny Regafg'!$E$14))*HLOOKUP(BA272,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI272>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI272*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI272>'Ny Regafg'!$F$20,MIN(BI272-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI272>'Ny Regafg'!$F$21,(BI272-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE272>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE272*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE272>'Ny Regafg'!$F$32,MIN(BE272-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE272>'Ny Regafg'!$F$33,(BE272-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ272*HLOOKUP(BA272,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA272,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE272<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE272-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD272*AV272),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD272*AV272),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2009,45.7,660]
[null,1,13.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H273)),ABS($E$433:$E$495-H273),0))","v":0},0,0,0,13,13,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2008,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C273,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C273-$H273,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O273))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C273,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C273-$H273,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O273))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C273,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C273-$H273,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O273))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C273,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C273-$H273,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O273))","v":0},0,{"$f":"IF(H273 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H273)/100000*W273,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H273)*RepOmk!$D$34","v":0.51516220140000002},0.03,{"$f":"IFERROR(VLOOKUP(B273&\"-\"&H273,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B273&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2008,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF273*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC273=\"\",0,MIN(BC273,'Ny Regafg'!$E$14))*HLOOKUP(BA273,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI273>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI273*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI273>'Ny Regafg'!$F$20,MIN(BI273-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI273>'Ny Regafg'!$F$21,(BI273-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE273>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE273*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE273>'Ny Regafg'!$F$32,MIN(BE273-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE273>'Ny Regafg'!$F$33,(BE273-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ273*HLOOKUP(BA273,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA273,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE273<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE273-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD273*AV273),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD273*AV273),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2008,42.2,660]
[null,1,13.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H274)),ABS($E$433:$E$495-H274),0))","v":0},0,0,0,13,13,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2008,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C274,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C274-$H274,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O274))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C274,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C274-$H274,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O274))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C274,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C274-$H274,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O274))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C274,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C274-$H274,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O274))","v":0},0,{"$f":"IF(H274 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H274)/100000*W274,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H274)*RepOmk!$D$34","v":0.51516220140000002},0.03,{"$f":"IFERROR(VLOOKUP(B274&\"-\"&H274,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B274&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2008,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF274*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC274=\"\",0,MIN(BC274,'Ny Regafg'!$E$14))*HLOOKUP(BA274,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI274>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI274*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI274>'Ny Regafg'!$F$20,MIN(BI274-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI274>'Ny Regafg'!$F$21,(BI274-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE274>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE274*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE274>'Ny Regafg'!$F$32,MIN(BE274-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE274>'Ny Regafg'!$F$33,(BE274-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ274*HLOOKUP(BA274,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA274,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE274<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE274-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD274*AV274),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD274*AV274),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2008,35.700000000000003,660]
[null,1,13.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H275)),ABS($E$433:$E$495-H275),0))","v":0},0,0,0,13,13,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2008,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C275,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C275-$H275,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O275))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C275,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C275-$H275,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O275))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C275,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C275-$H275,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O275))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C275,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C275-$H275,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O275))","v":0},0,{"$f":"IF(H275 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H275)/100000*W275,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H275)*RepOmk!$D$34","v":0.51516220140000002},0.03,{"$f":"IFERROR(VLOOKUP(B275&\"-\"&H275,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B275&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2008,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF275*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC275=\"\",0,MIN(BC275,'Ny Regafg'!$E$14))*HLOOKUP(BA275,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI275>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI275*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI275>'Ny Regafg'!$F$20,MIN(BI275-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI275>'Ny Regafg'!$F$21,(BI275-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE275>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE275*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE275>'Ny Regafg'!$F$32,MIN(BE275-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE275>'Ny Regafg'!$F$33,(BE275-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ275*HLOOKUP(BA275,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA275,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE275<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE275-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD275*AV275),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD275*AV275),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2008,45.7,660]
[null,1,14.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H276)),ABS($E$433:$E$495-H276),0))","v":0},0,0,0,14,14,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2007,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C276,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C276-$H276,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O276))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C276,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C276-$H276,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O276))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C276,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C276-$H276,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O276))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C276,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C276-$H276,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O276))","v":0},{"$f":"IFERROR(INDEX(AH$433:AH$495,MATCH($C276,$B$433:$B$495,0)),INDEX(AH$433:AH$495,MATCH(ROUND($I$234+$C276-$H276,1),$B$433:$B$495,0)))","v":0},{"$f":"IF(H276 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H276)/100000*W276,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H276)*RepOmk!$D$34","v":0.54337512570000002},0.03,{"$f":"IFERROR(VLOOKUP(B276&\"-\"&H276,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B276&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2007,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF276*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC276=\"\",0,MIN(BC276,'Ny Regafg'!$E$14))*HLOOKUP(BA276,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI276>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI276*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI276>'Ny Regafg'!$F$20,MIN(BI276-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI276>'Ny Regafg'!$F$21,(BI276-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE276>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE276*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE276>'Ny Regafg'!$F$32,MIN(BE276-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE276>'Ny Regafg'!$F$33,(BE276-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ276*HLOOKUP(BA276,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA276,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE276<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE276-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD276*AV276),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD276*AV276),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2007,42.2,660]
[null,1,14.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H277)),ABS($E$433:$E$495-H277),0))","v":0},0,0,0,14,14,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2007,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C277,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C277-$H277,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O277))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C277,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C277-$H277,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O277))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C277,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C277-$H277,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O277))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C277,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C277-$H277,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O277))","v":0},0,{"$f":"IF(H277 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H277)/100000*W277,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H277)*RepOmk!$D$34","v":0.54337512570000002},0.03,{"$f":"IFERROR(VLOOKUP(B277&\"-\"&H277,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B277&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2007,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF277*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC277=\"\",0,MIN(BC277,'Ny Regafg'!$E$14))*HLOOKUP(BA277,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$f":"BF277+BG277-BH277","v":{"$error":"#N/A"}},{"$f":"IF(BI277>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI277*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI277>'Ny Regafg'!$F$20,MIN(BI277-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI277>'Ny Regafg'!$F$21,(BI277-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE277>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE277*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE277>'Ny Regafg'!$F$32,MIN(BE277-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE277>'Ny Regafg'!$F$33,(BE277-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BJ277:BO277)-BP277","v":{"$error":"#N/A"}},{"$f":"BQ277*HLOOKUP(BA277,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA277,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$f":"BR277-MIN(BR277,BS277)","v":{"$error":"#N/A"}},{"$f":"BT277+BG277+BF277-BD277","v":{"$error":"#N/A"}},{"$f":"IF(BE277<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE277-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD277*AV277),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD277*AV277),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2007,35.700000000000003,660]
[null,1,14.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H278)),ABS($E$433:$E$495-H278),0))","v":0},0,0,0,14,14,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2007,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C278,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C278-$H278,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O278))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C278,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C278-$H278,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O278))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C278,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C278-$H278,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O278))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C278,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C278-$H278,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O278))","v":0},0,{"$f":"IF(H278 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H278)/100000*W278,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H278)*RepOmk!$D$34","v":0.54337512570000002},0.03,{"$f":"IFERROR(VLOOKUP(B278&\"-\"&H278,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B278&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2007,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF278*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC278=\"\",0,MIN(BC278,'Ny Regafg'!$E$14))*HLOOKUP(BA278,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI278>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI278*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI278>'Ny Regafg'!$F$20,MIN(BI278-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI278>'Ny Regafg'!$F$21,(BI278-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE278>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE278*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE278>'Ny Regafg'!$F$32,MIN(BE278-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE278>'Ny Regafg'!$F$33,(BE278-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ278*HLOOKUP(BA278,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA278,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE278<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE278-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD278*AV278),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD278*AV278),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2007,45.7,660]
[null,1,15.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H279)),ABS($E$433:$E$495-H279),0))","v":0},0,0,0,15,15,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2006,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C279,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C279-$H279,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O279))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C279,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C279-$H279,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O279))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C279,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C279-$H279,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O279))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C279,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C279-$H279,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O279))","v":0},0,{"$f":"IF(H279 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H279)/100000*W279,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H279)*RepOmk!$D$34","v":0.57158805000000001},0.03,{"$f":"IFERROR(VLOOKUP(B279&\"-\"&H279,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B279&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2006,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF279*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC279=\"\",0,MIN(BC279,'Ny Regafg'!$E$14))*HLOOKUP(BA279,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI279>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI279*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI279>'Ny Regafg'!$F$20,MIN(BI279-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI279>'Ny Regafg'!$F$21,(BI279-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE279>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE279*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE279>'Ny Regafg'!$F$32,MIN(BE279-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE279>'Ny Regafg'!$F$33,(BE279-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ279*HLOOKUP(BA279,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA279,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE279<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE279-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD279*AV279),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD279*AV279),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2006,42.2,660]
[null,1,15.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H280)),ABS($E$433:$E$495-H280),0))","v":0},0,0,0,15,15,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2006,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C280,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C280-$H280,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O280))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C280,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C280-$H280,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O280))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C280,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C280-$H280,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O280))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C280,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C280-$H280,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O280))","v":0},0,{"$f":"IF(H280 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H280)/100000*W280,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H280)*RepOmk!$D$34","v":0.57158805000000001},0.03,{"$f":"IFERROR(VLOOKUP(B280&\"-\"&H280,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B280&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2006,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF280*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC280=\"\",0,MIN(BC280,'Ny Regafg'!$E$14))*HLOOKUP(BA280,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI280>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI280*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI280>'Ny Regafg'!$F$20,MIN(BI280-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI280>'Ny Regafg'!$F$21,(BI280-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE280>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE280*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE280>'Ny Regafg'!$F$32,MIN(BE280-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE280>'Ny Regafg'!$F$33,(BE280-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ280*HLOOKUP(BA280,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA280,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE280<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE280-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD280*AV280),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD280*AV280),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2006,35.700000000000003,660]
[null,1,15.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H281)),ABS($E$433:$E$495-H281),0))","v":0},0,0,0,15,15,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2006,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C281,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C281-$H281,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O281))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C281,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C281-$H281,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O281))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C281,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C281-$H281,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O281))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C281,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C281-$H281,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O281))","v":0},0,{"$f":"IF(H281 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H281)/100000*W281,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H281)*RepOmk!$D$34","v":0.57158805000000001},0.03,{"$f":"IFERROR(VLOOKUP(B281&\"-\"&H281,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B281&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2006,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF281*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC281=\"\",0,MIN(BC281,'Ny Regafg'!$E$14))*HLOOKUP(BA281,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI281>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI281*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI281>'Ny Regafg'!$F$20,MIN(BI281-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI281>'Ny Regafg'!$F$21,(BI281-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE281>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE281*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE281>'Ny Regafg'!$F$32,MIN(BE281-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE281>'Ny Regafg'!$F$33,(BE281-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ281*HLOOKUP(BA281,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA281,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE281<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE281-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD281*AV281),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD281*AV281),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2006,45.7,660]
[null,1,16.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H282)),ABS($E$433:$E$495-H282),0))","v":0},0,0,0,16,16,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2005,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C282,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C282-$H282,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O282))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C282,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C282-$H282,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O282))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C282,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C282-$H282,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O282))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C282,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C282-$H282,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O282))","v":0},0,{"$f":"IF(H282 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H282)/100000*W282,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H282)*RepOmk!$D$34","v":0.59980097430000001},0.03,{"$f":"IFERROR(VLOOKUP(B282&\"-\"&H282,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B282&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AU$433:AU$495,MATCH($C282,$B$433:$B$495,0)),INDEX(AU$433:AU$495,MATCH(ROUND($I$234+$C282-$H282,1),$B$433:$B$495,0)))","v":1},1,null,null,null,"Plugin-hybrid",2005,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF282*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC282=\"\",0,MIN(BC282,'Ny Regafg'!$E$14))*HLOOKUP(BA282,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI282>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI282*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI282>'Ny Regafg'!$F$20,MIN(BI282-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI282>'Ny Regafg'!$F$21,(BI282-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE282>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE282*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE282>'Ny Regafg'!$F$32,MIN(BE282-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE282>'Ny Regafg'!$F$33,(BE282-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ282*HLOOKUP(BA282,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA282,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE282<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE282-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD282*AV282),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD282*AV282),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2005,42.2,660]
[null,1,16.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H283)),ABS($E$433:$E$495-H283),0))","v":0},0,0,0,16,16,"Lille personbil, hybrid",{"$f":"IFERROR(INDEX(K$433:K$495,MATCH($C283,$B$433:$B$495,0)),INDEX(K$433:K$495,MATCH(ROUND($I$234+$C283-$H283,1),$B$433:$B$495,0)))","v":"AUDI"},"Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2005,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C283,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C283-$H283,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O283))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C283,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C283-$H283,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O283))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C283,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C283-$H283,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O283))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C283,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C283-$H283,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O283))","v":0},0,{"$f":"IF(H283 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H283)/100000*W283,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H283)*RepOmk!$D$34","v":0.59980097430000001},0.03,{"$f":"IFERROR(VLOOKUP(B283&\"-\"&H283,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B283&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2005,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF283*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC283=\"\",0,MIN(BC283,'Ny Regafg'!$E$14))*HLOOKUP(BA283,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI283>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI283*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI283>'Ny Regafg'!$F$20,MIN(BI283-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI283>'Ny Regafg'!$F$21,(BI283-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE283>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE283*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE283>'Ny Regafg'!$F$32,MIN(BE283-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE283>'Ny Regafg'!$F$33,(BE283-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ283*HLOOKUP(BA283,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA283,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE283<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE283-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD283*AV283),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD283*AV283),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2005,35.700000000000003,660]
[null,1,16.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H284)),ABS($E$433:$E$495-H284),0))","v":0},0,0,0,16,16,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2005,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C284,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C284-$H284,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O284))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C284,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C284-$H284,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O284))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C284,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C284-$H284,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O284))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C284,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C284-$H284,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O284))","v":0},0,{"$f":"IF(H284 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H284)/100000*W284,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H284)*RepOmk!$D$34","v":0.59980097430000001},0.03,{"$f":"IFERROR(VLOOKUP(B284&\"-\"&H284,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B284&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2005,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF284*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC284=\"\",0,MIN(BC284,'Ny Regafg'!$E$14))*HLOOKUP(BA284,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI284>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI284*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI284>'Ny Regafg'!$F$20,MIN(BI284-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI284>'Ny Regafg'!$F$21,(BI284-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE284>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE284*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE284>'Ny Regafg'!$F$32,MIN(BE284-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE284>'Ny Regafg'!$F$33,(BE284-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ284*HLOOKUP(BA284,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA284,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE284<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE284-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD284*AV284),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD284*AV284),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2005,45.7,660]
[null,1,17.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H285)),ABS($E$433:$E$495-H285),0))","v":0},0,0,0,17,17,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2004,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C285,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C285-$H285,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O285))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C285,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C285-$H285,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O285))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C285,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C285-$H285,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O285))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C285,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C285-$H285,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O285))","v":0},0,{"$f":"IF(H285 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H285)/100000*W285,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H285)*RepOmk!$D$34","v":0.62801389860000012},0.03,{"$f":"IFERROR(VLOOKUP(B285&\"-\"&H285,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B285&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2004,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF285*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC285=\"\",0,MIN(BC285,'Ny Regafg'!$E$14))*HLOOKUP(BA285,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI285>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI285*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI285>'Ny Regafg'!$F$20,MIN(BI285-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI285>'Ny Regafg'!$F$21,(BI285-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE285>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE285*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE285>'Ny Regafg'!$F$32,MIN(BE285-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE285>'Ny Regafg'!$F$33,(BE285-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ285*HLOOKUP(BA285,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA285,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE285<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE285-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD285*AV285),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD285*AV285),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2004,42.2,660]
[null,1,17.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H286)),ABS($E$433:$E$495-H286),0))","v":0},0,0,0,17,17,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2004,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C286,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C286-$H286,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O286))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C286,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C286-$H286,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O286))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C286,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C286-$H286,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O286))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C286,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C286-$H286,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O286))","v":0},0,{"$f":"IF(H286 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H286)/100000*W286,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H286)*RepOmk!$D$34","v":0.62801389860000012},0.03,{"$f":"IFERROR(VLOOKUP(B286&\"-\"&H286,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B286&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2004,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF286*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC286=\"\",0,MIN(BC286,'Ny Regafg'!$E$14))*HLOOKUP(BA286,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI286>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI286*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI286>'Ny Regafg'!$F$20,MIN(BI286-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI286>'Ny Regafg'!$F$21,(BI286-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE286>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE286*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE286>'Ny Regafg'!$F$32,MIN(BE286-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE286>'Ny Regafg'!$F$33,(BE286-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ286*HLOOKUP(BA286,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA286,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE286<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE286-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD286*AV286),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD286*AV286),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2004,35.700000000000003,660]
[null,1,17.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H287)),ABS($E$433:$E$495-H287),0))","v":0},0,0,0,17,17,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2004,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C287,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C287-$H287,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O287))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C287,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C287-$H287,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O287))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C287,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C287-$H287,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O287))","v":0},{"$f":"IFERROR(INDEX(AF$433:AF$495,MATCH($C287,$B$433:$B$495,0)),INDEX(AF$433:AF$495,MATCH(ROUND($I$234+$C287-$H287,1),$B$433:$B$495,0)))","v":0},{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C287,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C287-$H287,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O287))","v":0},0,{"$f":"IF(H287 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H287)/100000*W287,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H287)*RepOmk!$D$34","v":0.62801389860000012},0.03,{"$f":"IFERROR(VLOOKUP(B287&\"-\"&H287,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B287&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2004,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF287*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC287=\"\",0,MIN(BC287,'Ny Regafg'!$E$14))*HLOOKUP(BA287,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI287>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI287*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI287>'Ny Regafg'!$F$20,MIN(BI287-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI287>'Ny Regafg'!$F$21,(BI287-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE287>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE287*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE287>'Ny Regafg'!$F$32,MIN(BE287-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE287>'Ny Regafg'!$F$33,(BE287-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ287*HLOOKUP(BA287,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA287,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE287<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE287-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD287*AV287),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD287*AV287),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2004,45.7,660]
[null,1,18.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H288)),ABS($E$433:$E$495-H288),0))","v":0},0,0,0,18,18,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2003,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C288,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C288-$H288,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O288))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C288,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C288-$H288,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O288))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C288,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C288-$H288,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O288))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C288,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C288-$H288,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O288))","v":0},0,{"$f":"IF(H288 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H288)/100000*W288,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H288)*RepOmk!$D$34","v":0.65622682290000012},0.03,{"$f":"IFERROR(VLOOKUP(B288&\"-\"&H288,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B288&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2003,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF288*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC288=\"\",0,MIN(BC288,'Ny Regafg'!$E$14))*HLOOKUP(BA288,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI288>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI288*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI288>'Ny Regafg'!$F$20,MIN(BI288-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI288>'Ny Regafg'!$F$21,(BI288-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE288>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE288*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE288>'Ny Regafg'!$F$32,MIN(BE288-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE288>'Ny Regafg'!$F$33,(BE288-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ288*HLOOKUP(BA288,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA288,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE288<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE288-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD288*AV288),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD288*AV288),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2003,42.2,660]
[null,1,18.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H289)),ABS($E$433:$E$495-H289),0))","v":0},0,0,0,18,18,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2003,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C289,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C289-$H289,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O289))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C289,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C289-$H289,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O289))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C289,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C289-$H289,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O289))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C289,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C289-$H289,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O289))","v":0},0,{"$f":"IF(H289 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H289)/100000*W289,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H289)*RepOmk!$D$34","v":0.65622682290000012},0.03,{"$f":"IFERROR(VLOOKUP(B289&\"-\"&H289,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B289&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2003,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF289*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC289=\"\",0,MIN(BC289,'Ny Regafg'!$E$14))*HLOOKUP(BA289,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI289>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI289*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI289>'Ny Regafg'!$F$20,MIN(BI289-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI289>'Ny Regafg'!$F$21,(BI289-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE289>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE289*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE289>'Ny Regafg'!$F$32,MIN(BE289-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE289>'Ny Regafg'!$F$33,(BE289-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ289*HLOOKUP(BA289,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA289,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE289<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE289-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD289*AV289),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD289*AV289),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2003,35.700000000000003,660]
[null,1,18.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H290)),ABS($E$433:$E$495-H290),0))","v":0},0,0,0,18,18,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2003,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C290,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C290-$H290,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O290))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C290,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C290-$H290,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O290))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C290,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C290-$H290,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O290))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C290,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C290-$H290,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O290))","v":0},0,{"$f":"IF(H290 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H290)/100000*W290,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H290)*RepOmk!$D$34","v":0.65622682290000012},0.03,{"$f":"IFERROR(VLOOKUP(B290&\"-\"&H290,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B290&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2003,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF290*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC290=\"\",0,MIN(BC290,'Ny Regafg'!$E$14))*HLOOKUP(BA290,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI290>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI290*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI290>'Ny Regafg'!$F$20,MIN(BI290-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI290>'Ny Regafg'!$F$21,(BI290-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE290>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE290*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE290>'Ny Regafg'!$F$32,MIN(BE290-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE290>'Ny Regafg'!$F$33,(BE290-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ290*HLOOKUP(BA290,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA290,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE290<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE290-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD290*AV290),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD290*AV290),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2003,45.7,660]
[null,1,19.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H291)),ABS($E$433:$E$495-H291),0))","v":0},0,0,0,19,19,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2002,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C291,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C291-$H291,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O291))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C291,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C291-$H291,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O291))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C291,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C291-$H291,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O291))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C291,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C291-$H291,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O291))","v":0},0,{"$f":"IF(H291 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H291)/100000*W291,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H291)*RepOmk!$D$34","v":0.6844397472},0.03,{"$f":"IFERROR(VLOOKUP(B291&\"-\"&H291,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B291&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2002,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF291*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC291=\"\",0,MIN(BC291,'Ny Regafg'!$E$14))*HLOOKUP(BA291,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI291>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI291*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI291>'Ny Regafg'!$F$20,MIN(BI291-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI291>'Ny Regafg'!$F$21,(BI291-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE291>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE291*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE291>'Ny Regafg'!$F$32,MIN(BE291-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE291>'Ny Regafg'!$F$33,(BE291-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ291*HLOOKUP(BA291,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA291,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE291<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE291-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD291*AV291),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD291*AV291),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2002,42.2,660]
[null,1,19.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H292)),ABS($E$433:$E$495-H292),0))","v":0},0,0,0,19,19,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2002,null,0,1,{"$f":"Q292*R292/SUMPRODUCT($Q$234:$Q$296,$R$234:$R$296)","v":0},0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C292,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C292-$H292,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O292))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C292,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C292-$H292,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O292))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C292,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C292-$H292,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O292))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C292,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C292-$H292,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O292))","v":0},0,{"$f":"IF(H292 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H292)/100000*W292,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H292)*RepOmk!$D$34","v":0.6844397472},0.03,{"$f":"IFERROR(VLOOKUP(B292&\"-\"&H292,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B292&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2002,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF292*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC292=\"\",0,MIN(BC292,'Ny Regafg'!$E$14))*HLOOKUP(BA292,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI292>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI292*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI292>'Ny Regafg'!$F$20,MIN(BI292-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI292>'Ny Regafg'!$F$21,(BI292-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE292>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE292*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE292>'Ny Regafg'!$F$32,MIN(BE292-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE292>'Ny Regafg'!$F$33,(BE292-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ292*HLOOKUP(BA292,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA292,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE292<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE292-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD292*AV292),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD292*AV292),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2002,35.700000000000003,660]
[null,1,19.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H293)),ABS($E$433:$E$495-H293),0))","v":0},0,0,0,19,19,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2002,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C293,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C293-$H293,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O293))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C293,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C293-$H293,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O293))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C293,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C293-$H293,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O293))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C293,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C293-$H293,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O293))","v":0},0,{"$f":"IF(H293 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H293)/100000*W293,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H293)*RepOmk!$D$34","v":0.6844397472},0.03,{"$f":"IFERROR(VLOOKUP(B293&\"-\"&H293,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B293&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2002,2.1881838074398249E-2,0,{"$error":"#N/A"},0,240498.25870646766,{"$f":"BF293*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC293=\"\",0,MIN(BC293,'Ny Regafg'!$E$14))*HLOOKUP(BA293,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI293>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI293*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI293>'Ny Regafg'!$F$20,MIN(BI293-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI293>'Ny Regafg'!$F$21,(BI293-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE293>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE293*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE293>'Ny Regafg'!$F$32,MIN(BE293-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE293>'Ny Regafg'!$F$33,(BE293-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ293*HLOOKUP(BA293,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA293,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE293<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE293-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD293*AV293),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD293*AV293),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2002,45.7,660]
[null,1,20.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H294)),ABS($E$433:$E$495-H294),0))","v":0},0,0,0,20,20,"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,2001,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C294,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C294-$H294,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O294))","v":282852.8606965174},56570.572139303484,85571.567164179098,660,2.3696682464454975E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C294,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C294-$H294,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O294))","v":2.3696682464454975E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C294,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C294-$H294,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O294))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C294,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C294-$H294,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O294))","v":0},0,{"$f":"IF(H294 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H294)/100000*W294,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H294)*RepOmk!$D$34","v":0.7126526715},0.03,{"$f":"IFERROR(VLOOKUP(B294&\"-\"&H294,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B294&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2001,2.3696682464454975E-2,0,{"$error":"#N/A"},0,282852.8606965174,{"$f":"BF294*'Ny Regafg'!$F$4","v":70713.215174129349},{"$f":"IF(BC294=\"\",0,MIN(BC294,'Ny Regafg'!$E$14))*HLOOKUP(BA294,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI294>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI294*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI294>'Ny Regafg'!$F$20,MIN(BI294-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI294>'Ny Regafg'!$F$21,(BI294-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE294>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE294*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE294>'Ny Regafg'!$F$32,MIN(BE294-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE294>'Ny Regafg'!$F$33,(BE294-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ294*HLOOKUP(BA294,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA294,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE294<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE294-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD294*AV294),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD294*AV294),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2001,42.2,660]
[null,1,20.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H295)),ABS($E$433:$E$495-H295),0))","v":0},0,0,0,20,20,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,2001,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C295,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C295-$H295,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O295))","v":283194.02985074627},56638.80597014926,85157.164179104468,660,2.8011204481792715E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C295,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C295-$H295,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O295))","v":2.8011204481792715E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C295,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C295-$H295,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O295))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C295,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C295-$H295,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O295))","v":0},0,{"$f":"IF(H295 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H295)/100000*W295,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H295)*RepOmk!$D$34","v":0.7126526715},0.03,{"$f":"IFERROR(VLOOKUP(B295&\"-\"&H295,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B295&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2001,2.8011204481792715E-2,0,{"$error":"#N/A"},0,283194.02985074627,{"$f":"BF295*'Ny Regafg'!$F$4","v":70798.507462686568},{"$f":"IF(BC295=\"\",0,MIN(BC295,'Ny Regafg'!$E$14))*HLOOKUP(BA295,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI295>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI295*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI295>'Ny Regafg'!$F$20,MIN(BI295-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI295>'Ny Regafg'!$F$21,(BI295-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE295>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE295*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE295>'Ny Regafg'!$F$32,MIN(BE295-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE295>'Ny Regafg'!$F$33,(BE295-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ295*HLOOKUP(BA295,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA295,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE295<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE295-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD295*AV295),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD295*AV295),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":860},null,2001,35.700000000000003,660]
[null,1,20.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H296)),ABS($E$433:$E$495-H296),0))","v":0},0,0,0,20,20,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,2001,null,0,1,0,0,211060,16.600000000000001,{"$f":"IFERROR(INDEX(W$433:W$495,MATCH($C296,$B$433:$B$495,0)),INDEX(W$433:W$495,MATCH(ROUND($I$234+$C296-$H296,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O296))","v":240498.25870646766},48099.651741293535,51397.089552238802,660,2.1881838074398249E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$433:AD$495,MATCH($C296,$B$433:$B$495,0)),INDEX(AD$433:AD$495,MATCH(ROUND($I$234+$C296-$H296,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O296))","v":2.1881838074398249E-2},{"$f":"IFERROR(INDEX(AE$433:AE$495,MATCH($C296,$B$433:$B$495,0)),INDEX(AE$433:AE$495,MATCH(ROUND($I$234+$C296-$H296,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O296))","v":0},0,{"$f":"IFERROR(INDEX(AG$433:AG$495,MATCH($C296,$B$433:$B$495,0)),INDEX(AG$433:AG$495,MATCH(ROUND($I$234+$C296-$H296,1),$B$433:$B$495,0)))*INDEX('Fælles forudsætninger'!$H$361:$H$401,('Fælles forudsætninger'!$D$360-O296))","v":0},0,{"$f":"IF(H296 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H296)/100000*W296,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0,0,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*H296)*RepOmk!$D$34","v":0.7126526715},0.03,{"$f":"IFERROR(VLOOKUP(B296&\"-\"&H296,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B296&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17124856815578465},454,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2001,2.1881838074398249E-2,0,{"$error":"#N/A"},{"$f":"AE296","v":0},240498.25870646766,{"$f":"BF296*'Ny Regafg'!$F$4","v":60124.564676616916},{"$f":"IF(BC296=\"\",0,MIN(BC296,'Ny Regafg'!$E$14))*HLOOKUP(BA296,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI296>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI296*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI296>'Ny Regafg'!$F$20,MIN(BI296-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI296>'Ny Regafg'!$F$21,(BI296-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE296>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE296*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE296>'Ny Regafg'!$F$32,MIN(BE296-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE296>'Ny Regafg'!$F$33,(BE296-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ296*HLOOKUP(BA296,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA296,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE296<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE296-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD296*AV296),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD296*AV296),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2001,45.7,660]
[null,2,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H297)),ABS($E$433:$E$495-H297),0))","v":0},{"$f":"(IF(G297=0,0,H297))*1","v":0},0.1,1,0,0,{"$f":"IFERROR(INDEX(J$496:J$558,MATCH($C297,$B$496:$B$558,0)),INDEX(J$496:J$558,MATCH(ROUND($I$234+$C297-$H297,1),$B$496:$B$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IFERROR(INDEX(K$496:K$558,MATCH($C297,$B$496:$B$558,0)),INDEX(K$496:K$558,MATCH(ROUND($I$234+$C297-$H297,1),$B$496:$B$558,0)))","v":"PEUGEOT"},3008,"HYBRID 225 SUV EAT8",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(Q297:Q359,R297:R359)/3","v":1438.1854882287546},{"$f":"IFERROR(INDEX(Q$496:Q$558,MATCH($C297,$B$496:$B$558,0)),INDEX(Q$496:Q$558,MATCH(ROUND($I$234+$C297-$H297,1),$B$496:$B$558,0)))","v":523.86415121471134},1,{"$f":"Q297*R297/SUMPRODUCT($Q$297:$Q$359,$R$297:$R$359)","v":0.12141784572815979},{"$f":"IFERROR(INDEX(T$496:T$558,MATCH($C297,$B$496:$B$558,0)),INDEX(T$496:T$558,MATCH(ROUND($I$234+$C297-$H297,1),$B$496:$B$558,0)))","v":25660.906456780202},{"$f":"IFERROR(INDEX(U$496:U$558,MATCH($C297,$B$496:$B$558,0)),INDEX(U$496:U$558,MATCH(ROUND($I$234+$C297-$H297,1),$B$496:$B$558,0)))","v":256880},17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C297,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C297-$H297,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O297))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C297,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C297-$H297,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O297))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C297,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C297-$H297,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O297))","v":31},{"$f":"IFERROR(INDEX(AF$496:AF$558,MATCH($C297,$B$496:$B$558,0)),INDEX(AF$496:AF$558,MATCH(ROUND($I$234+$C297-$H297,1),$B$496:$B$558,0)))","v":13.2},{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C297,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C297-$H297,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O297))","v":0},0,{"$f":"IF(H297 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H297)/100000*W297,Afskrivning!$C$29)/100","v":0.28738534258009668},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H297)*RepOmk!$D$34","v":0.16282507450000003},0.03,{"$f":"IFERROR(VLOOKUP(B297&\"-\"&H297,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B297&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32868485829494193},558,0,{"$f":"IFERROR(INDEX(AQ$496:AQ$558,MATCH($C297,$B$496:$B$558,0)),INDEX(AQ$496:AQ$558,MATCH(ROUND($I$234+$C297-$H297,1),$B$496:$B$558,0)))","v":4},35000,null,null,{"$f":"IFERROR(INDEX(AU$496:AU$558,MATCH($C297,$B$496:$B$558,0)),INDEX(AU$496:AU$558,MATCH(ROUND($I$234+$C297-$H297,1),$B$496:$B$558,0)))","v":1},1,null,null,null,"Plugin-hybrid",2021,2.551020408163265E-2,13.2,344702.83333333331,31,235377.11442786068,{"$f":"BF297*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC297=\"\",0,MIN(BC297,'Ny Regafg'!$E$14))*HLOOKUP(BA297,'Ny Regafg'!$F$11:$T$14,3)","v":22440},271781.39303482586,{"$f":"IF(BI297>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI297*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BI297>'Ny Regafg'!$F$20,MIN(BI297-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BI297>'Ny Regafg'!$F$21,(BI297-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":104372.08955223879},{"$f":"IF(BE297>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE297*'Ny Regafg'!$F$35)","v":7750},{"$f":"IF(BE297>'Ny Regafg'!$F$32,MIN(BE297-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE297>'Ny Regafg'!$F$33,(BE297-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},223292.08955223879,{"$f":"BQ297*HLOOKUP(BA297,'Ny Regafg'!$F$42:$T$47,3)","v":100481.44029850746},{"$f":"HLOOKUP(BA297,'Ny Regafg'!$F$51:$T$58,5)","v":50000},50481.440298507456,0,{"$f":"IF(BE297<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE297-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD297*AV297),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD297*AV297),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2021,39.200000000000003,660]
[null,2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H298)),ABS($E$433:$E$495-H298),0))","v":0},{"$f":"(IF(G298=0,0,H298))*1","v":0},0.2,1,0,{"$f":"H298+input_år-original_år","v":0},{"$f":"IFERROR(INDEX(J$496:J$558,MATCH($C298,$B$496:$B$558,0)),INDEX(J$496:J$558,MATCH(ROUND($I$234+$C298-$H298,1),$B$496:$B$558,0)))","v":"Mellem personbil, hybrid"},"KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,{"$f":"input_år","v":2021},null,523.86415121471134,{"$f":"INDEX(skrotrate_pbil,MATCH(H298&\" \"&IF(O298>original_år,0,original_år-O298),match_skrot,0))","v":1},{"$f":"Q298*R298/SUMPRODUCT($Q$297:$Q$359,$R$297:$R$359)","v":0.12141784572815979},25660.906456780202,{"$f":"IFERROR(INDEX(U$496:U$558,MATCH($C298,$B$496:$B$558,0)),INDEX(U$496:U$558,MATCH(ROUND($I$234+$C298-$H298,1),$B$496:$B$558,0)))","v":256880},17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C298,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C298-$H298,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O298))","v":206758.08457711441},56638.80597014926,85157.164179104468,{"$f":"IF(O298<=$BY$232,BY298,IF(O298<=$BZ$232,BZ298,BV298))","v":660},2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C298,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C298-$H298,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O298))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C298,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C298-$H298,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O298))","v":31},{"$f":"IFERROR(INDEX(AF$496:AF$558,MATCH($C298,$B$496:$B$558,0)),INDEX(AF$496:AF$558,MATCH(ROUND($I$234+$C298-$H298,1),$B$496:$B$558,0)))","v":8.9},{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C298,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C298-$H298,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O298))","v":0},0,{"$f":"IF(H298 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H298)/100000*W298,Afskrivning!$C$29)/100","v":0.25244273688982483},{"$f":"IFERROR(INDEX(AJ$496:AJ$558,MATCH($C298,$B$496:$B$558,0)),INDEX(AJ$496:AJ$558,MATCH(ROUND($I$234+$C298-$H298,1),$B$496:$B$558,0)))","v":0},0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H298)*RepOmk!$D$34","v":0.16282507450000003},0.03,{"$f":"IFERROR(VLOOKUP(B298&\"-\"&H298,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B298&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32868485829494193},{"$f":"IFERROR(INDEX(AO$496:AO$558,MATCH($C298,$B$496:$B$558,0)),INDEX(AO$496:AO$558,MATCH(ROUND($I$234+$C298-$H298,1),$B$496:$B$558,0)))","v":558},0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2021,2.1231422505307854E-2,8.9,289715.98958333331,31,206758.08457711441,{"$f":"BF298*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC298=\"\",0,MIN(BC298,'Ny Regafg'!$E$14))*HLOOKUP(BA298,'Ny Regafg'!$F$11:$T$14,3)","v":15130},243317.60572139302,{"$f":"IF(BI298>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI298*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BI298>'Ny Regafg'!$F$20,MIN(BI298-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BI298>'Ny Regafg'!$F$21,(BI298-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":61676.408582089527},{"$f":"IF(BE298>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE298*'Ny Regafg'!$F$35)","v":7750},{"$f":"IF(BE298>'Ny Regafg'!$F$32,MIN(BE298-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE298>'Ny Regafg'!$F$33,(BE298-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},180596.40858208953,{"$f":"BQ298*HLOOKUP(BA298,'Ny Regafg'!$F$42:$T$47,3)","v":81268.383861940296},{"$f":"HLOOKUP(BA298,'Ny Regafg'!$F$51:$T$58,5)","v":50000},31268.383861940296,0,{"$f":"IF(BE298<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE298-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD298*AV298),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD298*AV298),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,{"$f":"O298","v":2021},47.1,660]
[null,2,{"$f":"IF(COUNTIF(H297:H299,H299)=1,H299+0.1,IF(COUNTIF(H297:H299,H299)=2,H299+0.2,IF(COUNTIF(H297:H299,H299)=3,H299+0.3,0)))","v":0.3},{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H299)),ABS($E$433:$E$495-H299),0))","v":0},0,0.3,1,0,0,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,{"$f":"input_år","v":2021},null,523.86415121471134,1,0.12141784572815979,25660.906456780202,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C299,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C299-$H299,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O299))","v":246100.74626865672},{"$f":"IFERROR(INDEX(X$433:X$495,MATCH($C299,$B$433:$B$495,0)),BG299)","v":48099.651741293535},{"$f":"IFERROR(INDEX(Y$433:Y$495,MATCH($C299,$B$433:$B$495,0)),BT299)","v":51397.089552238802},660,{"$f":"AD299","v":2.570694087403599E-2},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C299,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C299-$H299,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O299))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C299,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C299-$H299,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O299))","v":32},13.2,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C299,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C299-$H299,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O299))","v":0},0,{"$f":"IF(H299 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H299)/100000*W299,Afskrivning!$C$29)/100","v":0.30047843626408155},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H299)*RepOmk!$D$34","v":0.16282507450000003},0.03,{"$f":"IFERROR(VLOOKUP(B299&\"-\"&H299,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B299&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32868485829494193},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",{"$f":"O299","v":2021},{"$f":"AD299","v":2.570694087403599E-2},{"$f":"AF299","v":13.2},{"$f":"BF299+BG299+BT299","v":367267.9375},32,{"$f":"W299","v":246100.74626865672},{"$f":"BF299*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC299=\"\",0,MIN(BC299,'Ny Regafg'!$E$14))*HLOOKUP(BA299,'Ny Regafg'!$F$11:$T$14,3)","v":22440},285185.93283582089,{"$f":"IF(BI299>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI299*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BI299>'Ny Regafg'!$F$20,MIN(BI299-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BI299>'Ny Regafg'!$F$21,(BI299-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":124478.89925373133},{"$f":"IF(BE299>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE299*'Ny Regafg'!$F$35)","v":8000},{"$f":"IF(BE299>'Ny Regafg'!$F$32,MIN(BE299-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE299>'Ny Regafg'!$F$33,(BE299-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},243648.89925373136,{"$f":"BQ299*HLOOKUP(BA299,'Ny Regafg'!$F$42:$T$47,3)","v":109642.00466417911},{"$f":"HLOOKUP(BA299,'Ny Regafg'!$F$51:$T$58,5)","v":50000},59642.004664179112,0,{"$f":"IF(BE299<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE299-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD299*AV299),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD299*AV299),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2021,38.9,660]
[null,2,1.1000000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H300)),ABS($E$433:$E$495-H300),0))","v":0},0,{"$f":"(IF(E300=0,0,IF(COUNTIF(E298:E300,E300)=1,E300&\",1\",IF(COUNTIF(E298:E300,E300)=2,E300&\",2\",IF(COUNTIF(E298:E300,E300)=3,E300&\",3\")))))*1","v":0},0,1,1,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,{"$f":"O297-1","v":2020},null,272.59557376048122,1,6.3180439517159778E-2,25040.930898445822,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C300,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C300-$H300,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O300))","v":235377.11442786068},56570.572139303484,85571.567164179098,820,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C300,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C300-$H300,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O300))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C300,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C300-$H300,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O300))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C300,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C300-$H300,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O300))","v":0},0,{"$f":"IF(H300 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H300)/100000*W300,Afskrivning!$C$29)/100","v":0.26554135414162056},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H300)*RepOmk!$D$34","v":0.20787403670000004},0.03,{"$f":"IFERROR(VLOOKUP(B300&\"-\"&H300,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B300&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31262511134310922},558,0,4,35000,null,null,1,1,null,null,null,{"$f":"AZ299","v":"Plugin-hybrid"},2020,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF300*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC300=\"\",0,MIN(BC300,'Ny Regafg'!$E$14))*HLOOKUP(BA300,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI300>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI300*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI300>'Ny Regafg'!$F$20,MIN(BI300-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI300>'Ny Regafg'!$F$21,(BI300-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE300>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE300*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE300>'Ny Regafg'!$F$32,MIN(BE300-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE300>'Ny Regafg'!$F$33,(BE300-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ300*HLOOKUP(BA300,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA300,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE300<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE300-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD300*AV300),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD300*AV300),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2020,39.200000000000003,820]
[null,2,1.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H301)),ABS($E$433:$E$495-H301),0))","v":0},0,{"$f":"(IF(E301=0,0,IF(COUNTIF(E299:E301,E301)=1,E301&\",1\",IF(COUNTIF(E299:E301,E301)=2,E301&\",2\",IF(COUNTIF(E299:E301,E301)=3,E301&\",3\")))))*1","v":0},0,1,1,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,{"$f":"O298-1","v":2020},null,272.59557376048122,1,6.3180439517159778E-2,25040.930898445822,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C301,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C301-$H301,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O301))","v":206758.08457711441},56638.80597014926,85157.164179104468,740,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C301,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C301-$H301,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O301))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C301,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C301-$H301,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O301))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C301,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C301-$H301,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O301))","v":0},0,{"$f":"IF(H301 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H301)/100000*W301,Afskrivning!$C$29)/100","v":0.23325471506347956},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H301)*RepOmk!$D$34","v":0.20787403670000004},0.03,{"$f":"IFERROR(VLOOKUP(B301&\"-\"&H301,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B301&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31262511134310922},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2020,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF301*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC301=\"\",0,MIN(BC301,'Ny Regafg'!$E$14))*HLOOKUP(BA301,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI301>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI301*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI301>'Ny Regafg'!$F$20,MIN(BI301-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI301>'Ny Regafg'!$F$21,(BI301-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE301>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE301*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE301>'Ny Regafg'!$F$32,MIN(BE301-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE301>'Ny Regafg'!$F$33,(BE301-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ301*HLOOKUP(BA301,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA301,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE301<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE301-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD301*AV301),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD301*AV301),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2020,47.1,740]
[null,2,1.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H302)),ABS($E$433:$E$495-H302),0))","v":0},0,0,0,1,1,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2020,null,272.59557376048122,1,6.3180439517159778E-2,25040.930898445822,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C302,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C302-$H302,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O302))","v":246100.74626865672},48099.651741293535,51397.089552238802,820,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C302,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C302-$H302,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O302))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C302,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C302-$H302,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O302))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C302,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C302-$H302,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O302))","v":0},0,{"$f":"IF(H302 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H302)/100000*W302,Afskrivning!$C$29)/100","v":0.27763924958588604},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H302)*RepOmk!$D$34","v":0.20787403670000004},0.03,{"$f":"IFERROR(VLOOKUP(B302&\"-\"&H302,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B302&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.31262511134310922},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2020,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF302*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC302=\"\",0,MIN(BC302,'Ny Regafg'!$E$14))*HLOOKUP(BA302,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI302>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI302*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI302>'Ny Regafg'!$F$20,MIN(BI302-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI302>'Ny Regafg'!$F$21,(BI302-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE302>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE302*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE302>'Ny Regafg'!$F$32,MIN(BE302-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE302>'Ny Regafg'!$F$33,(BE302-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ302*HLOOKUP(BA302,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA302,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE302<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE302-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD302*AV302),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD302*AV302),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2020,38.9,820]
[null,2,2.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H303)),ABS($E$433:$E$495-H303),0))","v":0},2,2.1,1,2,2,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2019,null,523.86415121471134,1,0.12141784572815979,25660.906456780202,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C303,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C303-$H303,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O303))","v":235377.11442786068},56570.572139303484,85571.567164179098,820,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C303,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C303-$H303,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O303))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C303,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C303-$H303,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O303))","v":31},13.2,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C303,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C303-$H303,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O303))","v":0},0,{"$f":"IF(H303 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H303)/100000*W303,Afskrivning!$C$29)/100","v":0.24369736570314438},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H303)*RepOmk!$D$34","v":0.25292299890000003},0.03,{"$f":"IFERROR(VLOOKUP(B303&\"-\"&H303,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B303&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.29656536439127645},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2019,2.551020408163265E-2,13.2,{"$error":"#N/A"},31,235377.11442786068,{"$f":"BF303*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC303=\"\",0,MIN(BC303,'Ny Regafg'!$E$14))*HLOOKUP(BA303,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI303>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI303*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI303>'Ny Regafg'!$F$20,MIN(BI303-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI303>'Ny Regafg'!$F$21,(BI303-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE303>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE303*'Ny Regafg'!$F$35)","v":7750},{"$f":"IF(BE303>'Ny Regafg'!$F$32,MIN(BE303-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE303>'Ny Regafg'!$F$33,(BE303-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ303*HLOOKUP(BA303,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA303,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE303<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE303-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD303*AV303),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD303*AV303),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2019,39.200000000000003,820]
[null,2,2.2000000000000002,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H304)),ABS($E$433:$E$495-H304),0))","v":0},2,2.2000000000000002,1,2,2,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2019,null,523.86415121471134,1,0.12141784572815979,25660.906456780202,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C304,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C304-$H304,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O304))","v":206758.08457711441},56638.80597014926,85157.164179104468,740,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C304,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C304-$H304,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O304))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C304,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C304-$H304,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O304))","v":31},8.9,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C304,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C304-$H304,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O304))","v":0},0,{"$f":"IF(H304 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H304)/100000*W304,Afskrivning!$C$29)/100","v":0.21406669323713426},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H304)*RepOmk!$D$34","v":0.25292299890000003},0.03,{"$f":"IFERROR(VLOOKUP(B304&\"-\"&H304,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B304&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.29656536439127645},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2019,2.1231422505307854E-2,8.9,{"$error":"#N/A"},31,206758.08457711441,{"$f":"BF304*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC304=\"\",0,MIN(BC304,'Ny Regafg'!$E$14))*HLOOKUP(BA304,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI304>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI304*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI304>'Ny Regafg'!$F$20,MIN(BI304-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI304>'Ny Regafg'!$F$21,(BI304-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE304>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE304*'Ny Regafg'!$F$35)","v":7750},{"$f":"IF(BE304>'Ny Regafg'!$F$32,MIN(BE304-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE304>'Ny Regafg'!$F$33,(BE304-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ304*HLOOKUP(BA304,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA304,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE304<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE304-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD304*AV304),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD304*AV304),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2019,47.1,740]
[null,2,2.2999999999999998,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H305)),ABS($E$433:$E$495-H305),0))","v":0},2,2.2999999999999998,1,2,2,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2019,null,523.86415121471134,1,0.12141784572815979,25660.906456780202,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C305,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C305-$H305,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O305))","v":246100.74626865672},48099.651741293535,51397.089552238802,820,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C305,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C305-$H305,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O305))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C305,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C305-$H305,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O305))","v":32},13.2,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C305,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C305-$H305,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O305))","v":0},0,{"$f":"IF(H305 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H305)/100000*W305,Afskrivning!$C$29)/100","v":0.25480006290769053},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H305)*RepOmk!$D$34","v":0.25292299890000003},0.03,{"$f":"IFERROR(VLOOKUP(B305&\"-\"&H305,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B305&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.29656536439127645},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2019,2.570694087403599E-2,13.2,{"$error":"#N/A"},32,246100.74626865672,{"$f":"BF305*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC305=\"\",0,MIN(BC305,'Ny Regafg'!$E$14))*HLOOKUP(BA305,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI305>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI305*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI305>'Ny Regafg'!$F$20,MIN(BI305-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI305>'Ny Regafg'!$F$21,(BI305-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE305>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE305*'Ny Regafg'!$F$35)","v":8000},{"$f":"IF(BE305>'Ny Regafg'!$F$32,MIN(BE305-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE305>'Ny Regafg'!$F$33,(BE305-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ305*HLOOKUP(BA305,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA305,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE305<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE305-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD305*AV305),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD305*AV305),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2019,38.9,820]
[null,2,3.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H306)),ABS($E$433:$E$495-H306),0))","v":0},0,{"$f":"(IF(E306=0,0,IF(COUNTIF(E304:E306,E306)=1,E306&\",1\",IF(COUNTIF(E304:E306,E306)=2,E306&\",2\",IF(COUNTIF(E304:E306,E306)=3,E306&\",3\")))))*1","v":0},0,3,3,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2018,null,78.172548519831139,1,1.8118327841959419E-2,23574.351182096241,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C306,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C306-$H306,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O306))","v":235377.11442786068},56570.572139303484,85571.567164179098,820,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C306,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C306-$H306,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O306))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C306,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C306-$H306,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O306))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C306,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C306-$H306,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O306))","v":0},0,{"$f":"IF(H306 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H306)/100000*W306,Afskrivning!$C$29)/100","v":0.22185337726466819},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H306)*RepOmk!$D$34","v":0.29797196110000002},0.03,{"$f":"IFERROR(VLOOKUP(B306&\"-\"&H306,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B306&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.28050561743944369},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2018,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF306*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC306=\"\",0,MIN(BC306,'Ny Regafg'!$E$14))*HLOOKUP(BA306,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI306>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI306*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI306>'Ny Regafg'!$F$20,MIN(BI306-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI306>'Ny Regafg'!$F$21,(BI306-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE306>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE306*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE306>'Ny Regafg'!$F$32,MIN(BE306-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE306>'Ny Regafg'!$F$33,(BE306-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ306*HLOOKUP(BA306,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA306,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE306<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE306-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD306*AV306),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD306*AV306),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2018,39.200000000000003,820]
[null,2,3.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H307)),ABS($E$433:$E$495-H307),0))","v":0},0,{"$f":"(IF(E307=0,0,IF(COUNTIF(E305:E307,E307)=1,E307&\",1\",IF(COUNTIF(E305:E307,E307)=2,E307&\",2\",IF(COUNTIF(E305:E307,E307)=3,E307&\",3\")))))*1","v":0},0,3,3,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2018,null,78.172548519831139,1,1.8118327841959419E-2,23574.351182096241,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C307,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C307-$H307,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O307))","v":206758.08457711441},56638.80597014926,85157.164179104468,740,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C307,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C307-$H307,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O307))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C307,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C307-$H307,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O307))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C307,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C307-$H307,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O307))","v":0},0,{"$f":"IF(H307 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H307)/100000*W307,Afskrivning!$C$29)/100","v":0.19487867141078896},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H307)*RepOmk!$D$34","v":0.29797196110000002},0.03,{"$f":"IFERROR(VLOOKUP(B307&\"-\"&H307,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B307&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.28050561743944369},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2018,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF307*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC307=\"\",0,MIN(BC307,'Ny Regafg'!$E$14))*HLOOKUP(BA307,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI307>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI307*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI307>'Ny Regafg'!$F$20,MIN(BI307-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI307>'Ny Regafg'!$F$21,(BI307-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE307>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE307*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE307>'Ny Regafg'!$F$32,MIN(BE307-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE307>'Ny Regafg'!$F$33,(BE307-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ307*HLOOKUP(BA307,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA307,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE307<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE307-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD307*AV307),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD307*AV307),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2018,47.1,740]
[null,2,3.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H308)),ABS($E$433:$E$495-H308),0))","v":0},0,0,0,3,3,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2018,null,78.172548519831139,1,1.8118327841959419E-2,23574.351182096241,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C308,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C308-$H308,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O308))","v":246100.74626865672},48099.651741293535,51397.089552238802,820,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C308,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C308-$H308,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O308))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C308,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C308-$H308,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O308))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C308,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C308-$H308,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O308))","v":0},0,{"$f":"IF(H308 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H308)/100000*W308,Afskrivning!$C$29)/100","v":0.23196087622949504},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H308)*RepOmk!$D$34","v":0.29797196110000002},0.03,{"$f":"IFERROR(VLOOKUP(B308&\"-\"&H308,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B308&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.28050561743944369},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2018,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF308*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC308=\"\",0,MIN(BC308,'Ny Regafg'!$E$14))*HLOOKUP(BA308,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI308>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI308*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI308>'Ny Regafg'!$F$20,MIN(BI308-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI308>'Ny Regafg'!$F$21,(BI308-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE308>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE308*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE308>'Ny Regafg'!$F$32,MIN(BE308-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE308>'Ny Regafg'!$F$33,(BE308-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ308*HLOOKUP(BA308,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA308,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE308<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE308-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD308*AV308),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD308*AV308),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2018,38.9,820]
[null,2,4.0999999999999996,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H309)),ABS($E$433:$E$495-H309),0))","v":0},0,0,0,4,4,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2017,null,24.247869833665778,1,5.6200144863393225E-3,23071.236758958876,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C309,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C309-$H309,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O309))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C309,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C309-$H309,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O309))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C309,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C309-$H309,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O309))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C309,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C309-$H309,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O309))","v":0},0,{"$f":"IF(H309 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H309)/100000*W309,Afskrivning!$C$29)/100","v":0.20000938882619207},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H309)*RepOmk!$D$34","v":0.34302092330000006},0.03,{"$f":"IFERROR(VLOOKUP(B309&\"-\"&H309,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B309&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.26444587048761092},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2017,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF309*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC309=\"\",0,MIN(BC309,'Ny Regafg'!$E$14))*HLOOKUP(BA309,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI309>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI309*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI309>'Ny Regafg'!$F$20,MIN(BI309-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI309>'Ny Regafg'!$F$21,(BI309-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE309>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE309*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE309>'Ny Regafg'!$F$32,MIN(BE309-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE309>'Ny Regafg'!$F$33,(BE309-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ309*HLOOKUP(BA309,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA309,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE309<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE309-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD309*AV309),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD309*AV309),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2017,39.200000000000003,660]
[null,2,4.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H310)),ABS($E$433:$E$495-H310),0))","v":0},0,0,0,4,4,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2017,null,24.247869833665778,1,5.6200144863393225E-3,23071.236758958876,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C310,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C310-$H310,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O310))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C310,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C310-$H310,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O310))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C310,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C310-$H310,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O310))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C310,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C310-$H310,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O310))","v":0},0,{"$f":"IF(H310 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H310)/100000*W310,Afskrivning!$C$29)/100","v":0.17569064958444369},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H310)*RepOmk!$D$34","v":0.34302092330000006},0.03,{"$f":"IFERROR(VLOOKUP(B310&\"-\"&H310,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B310&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.26444587048761092},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2017,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF310*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC310=\"\",0,MIN(BC310,'Ny Regafg'!$E$14))*HLOOKUP(BA310,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI310>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI310*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI310>'Ny Regafg'!$F$20,MIN(BI310-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI310>'Ny Regafg'!$F$21,(BI310-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE310>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE310*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE310>'Ny Regafg'!$F$32,MIN(BE310-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE310>'Ny Regafg'!$F$33,(BE310-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ310*HLOOKUP(BA310,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA310,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE310<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE310-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD310*AV310),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD310*AV310),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2017,{"$f":"1/(AD310*AV310)","v":47.1},{"$f":"Z310","v":660}]
[null,2,4.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H311)),ABS($E$433:$E$495-H311),0))","v":0},0,0,0,4,4,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2017,null,24.247869833665778,1,5.6200144863393225E-3,23071.236758958876,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C311,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C311-$H311,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O311))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C311,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C311-$H311,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O311))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C311,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C311-$H311,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O311))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C311,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C311-$H311,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O311))","v":0},0,{"$f":"IF(H311 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H311)/100000*W311,Afskrivning!$C$29)/100","v":0.20912168955129953},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H311)*RepOmk!$D$34","v":0.34302092330000006},0.03,{"$f":"IFERROR(VLOOKUP(B311&\"-\"&H311,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B311&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.26444587048761092},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2017,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF311*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC311=\"\",0,MIN(BC311,'Ny Regafg'!$E$14))*HLOOKUP(BA311,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI311>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI311*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI311>'Ny Regafg'!$F$20,MIN(BI311-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI311>'Ny Regafg'!$F$21,(BI311-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE311>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE311*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE311>'Ny Regafg'!$F$32,MIN(BE311-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE311>'Ny Regafg'!$F$33,(BE311-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ311*HLOOKUP(BA311,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA311,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE311<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE311-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD311*AV311),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD311*AV311),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2017,38.9,660]
[null,2,5.0999999999999996,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H312)),ABS($E$433:$E$495-H312),0))","v":0},0,0,0,5,5,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2016,null,11.552964440202132,1,2.6776713979202063E-3,22652.87145137673,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C312,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C312-$H312,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O312))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C312,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C312-$H312,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O312))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C312,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C312-$H312,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O312))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C312,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C312-$H312,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O312))","v":0},0,{"$f":"IF(H312 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H312)/100000*W312,Afskrivning!$C$29)/100","v":0.17816540038771586},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H312)*RepOmk!$D$34","v":0.3880698855000001},0.03,{"$f":"IFERROR(VLOOKUP(B312&\"-\"&H312,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B312&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24900974896395484},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2016,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF312*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC312=\"\",0,MIN(BC312,'Ny Regafg'!$E$14))*HLOOKUP(BA312,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI312>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI312*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI312>'Ny Regafg'!$F$20,MIN(BI312-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI312>'Ny Regafg'!$F$21,(BI312-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE312>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE312*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE312>'Ny Regafg'!$F$32,MIN(BE312-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE312>'Ny Regafg'!$F$33,(BE312-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ312*HLOOKUP(BA312,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA312,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE312<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE312-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD312*AV312),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD312*AV312),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2016,39.200000000000003,660]
[null,2,5.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H313)),ABS($E$433:$E$495-H313),0))","v":0},0,0,0,5,5,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2016,null,11.552964440202132,1,2.6776713979202063E-3,22652.87145137673,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C313,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C313-$H313,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O313))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C313,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C313-$H313,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O313))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C313,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C313-$H313,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O313))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C313,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C313-$H313,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O313))","v":0},0,{"$f":"IF(H313 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H313)/100000*W313,Afskrivning!$C$29)/100","v":0.15650262775809837},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H313)*RepOmk!$D$34","v":0.3880698855000001},0.03,{"$f":"IFERROR(VLOOKUP(B313&\"-\"&H313,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B313&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24900974896395484},558,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AU$496:AU$558,MATCH($C313,$B$496:$B$558,0)),INDEX(AU$496:AU$558,MATCH(ROUND($I$234+$C313-$H313,1),$B$496:$B$558,0)))","v":1},1,null,null,null,"Plugin-hybrid",2016,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF313*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC313=\"\",0,MIN(BC313,'Ny Regafg'!$E$14))*HLOOKUP(BA313,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI313>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI313*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI313>'Ny Regafg'!$F$20,MIN(BI313-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI313>'Ny Regafg'!$F$21,(BI313-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE313>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE313*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE313>'Ny Regafg'!$F$32,MIN(BE313-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE313>'Ny Regafg'!$F$33,(BE313-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ313*HLOOKUP(BA313,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA313,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE313<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE313-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD313*AV313),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD313*AV313),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2016,47.1,660]
[null,2,5.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H314)),ABS($E$433:$E$495-H314),0))","v":0},0,0,0,5,5,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2016,null,11.552964440202132,1,2.6776713979202063E-3,22652.87145137673,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C314,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C314-$H314,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O314))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C314,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C314-$H314,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O314))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C314,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C314-$H314,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O314))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C314,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C314-$H314,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O314))","v":0},0,{"$f":"IF(H314 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H314)/100000*W314,Afskrivning!$C$29)/100","v":0.18628250287310399},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H314)*RepOmk!$D$34","v":0.3880698855000001},0.03,{"$f":"IFERROR(VLOOKUP(B314&\"-\"&H314,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B314&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.24900974896395484},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2016,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF314*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC314=\"\",0,MIN(BC314,'Ny Regafg'!$E$14))*HLOOKUP(BA314,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI314>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI314*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI314>'Ny Regafg'!$F$20,MIN(BI314-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI314>'Ny Regafg'!$F$21,(BI314-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE314>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE314*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE314>'Ny Regafg'!$F$32,MIN(BE314-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE314>'Ny Regafg'!$F$33,(BE314-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ314*HLOOKUP(BA314,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA314,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE314<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE314-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD314*AV314),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD314*AV314),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2016,38.9,660]
[null,2,6.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H315)),ABS($E$433:$E$495-H315),0))","v":0},0,0,0,6,6,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2015,null,3.1056375357564128,1,7.1980458737193548E-4,22342.716084578511,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C315,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C315-$H315,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O315))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C315,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C315-$H315,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O315))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C315,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C315-$H315,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O315))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C315,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C315-$H315,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O315))","v":0},0,{"$f":"IF(H315 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H315)/100000*W315,Afskrivning!$C$29)/100","v":0.15632141194923968},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H315)*RepOmk!$D$34","v":0.43311884770000003},0.03,{"$f":"IFERROR(VLOOKUP(B315&\"-\"&H315,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B315&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.23357362744029875},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2015,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF315*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC315=\"\",0,MIN(BC315,'Ny Regafg'!$E$14))*HLOOKUP(BA315,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI315>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI315*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI315>'Ny Regafg'!$F$20,MIN(BI315-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI315>'Ny Regafg'!$F$21,(BI315-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE315>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE315*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE315>'Ny Regafg'!$F$32,MIN(BE315-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE315>'Ny Regafg'!$F$33,(BE315-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ315*HLOOKUP(BA315,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA315,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE315<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE315-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD315*AV315),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD315*AV315),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2015,39.200000000000003,660]
[null,2,6.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H316)),ABS($E$433:$E$495-H316),0))","v":0},0,0,0,6,6,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2015,null,3.1056375357564128,1,7.1980458737193548E-4,22342.716084578511,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C316,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C316-$H316,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O316))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C316,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C316-$H316,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O316))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C316,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C316-$H316,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O316))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C316,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C316-$H316,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O316))","v":0},0,{"$f":"IF(H316 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H316)/100000*W316,Afskrivning!$C$29)/100","v":0.13731460593175307},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H316)*RepOmk!$D$34","v":0.43311884770000003},0.03,{"$f":"IFERROR(VLOOKUP(B316&\"-\"&H316,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B316&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.23357362744029875},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2015,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF316*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC316=\"\",0,MIN(BC316,'Ny Regafg'!$E$14))*HLOOKUP(BA316,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI316>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI316*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI316>'Ny Regafg'!$F$20,MIN(BI316-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI316>'Ny Regafg'!$F$21,(BI316-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE316>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE316*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE316>'Ny Regafg'!$F$32,MIN(BE316-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE316>'Ny Regafg'!$F$33,(BE316-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ316*HLOOKUP(BA316,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA316,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE316<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE316-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD316*AV316),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD316*AV316),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2015,47.1,660]
[null,2,6.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H317)),ABS($E$433:$E$495-H317),0))","v":0},0,0,0,6,6,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2015,null,3.1056375357564128,1,7.1980458737193548E-4,22342.716084578511,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C317,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C317-$H317,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O317))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C317,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C317-$H317,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O317))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C317,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C317-$H317,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O317))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C317,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C317-$H317,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O317))","v":0},0,{"$f":"IF(H317 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H317)/100000*W317,Afskrivning!$C$29)/100","v":0.16344331619490851},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H317)*RepOmk!$D$34","v":0.43311884770000003},0.03,{"$f":"IFERROR(VLOOKUP(B317&\"-\"&H317,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B317&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.23357362744029875},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2015,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF317*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC317=\"\",0,MIN(BC317,'Ny Regafg'!$E$14))*HLOOKUP(BA317,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI317>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI317*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI317>'Ny Regafg'!$F$20,MIN(BI317-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI317>'Ny Regafg'!$F$21,(BI317-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE317>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE317*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE317>'Ny Regafg'!$F$32,MIN(BE317-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE317>'Ny Regafg'!$F$33,(BE317-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ317*HLOOKUP(BA317,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA317,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE317<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE317-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD317*AV317),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD317*AV317),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2015,38.9,660]
[null,2,7.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H318)),ABS($E$433:$E$495-H318),0))","v":0},0,0,0,7,7,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2014,null,0.46271952967698349,1,1.0724614070165621E-4,24353.659456683341,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C318,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C318-$H318,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O318))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C318,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C318-$H318,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O318))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C318,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C318-$H318,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O318))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C318,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C318-$H318,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O318))","v":0},0,{"$f":"IF(H318 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H318)/100000*W318,Afskrivning!$C$29)/100","v":0.13447742351076353},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H318)*RepOmk!$D$34","v":0.47816780990000002},0.03,{"$f":"IFERROR(VLOOKUP(B318&\"-\"&H318,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B318&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21813750591664266},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2014,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF318*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC318=\"\",0,MIN(BC318,'Ny Regafg'!$E$14))*HLOOKUP(BA318,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI318>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI318*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI318>'Ny Regafg'!$F$20,MIN(BI318-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI318>'Ny Regafg'!$F$21,(BI318-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE318>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE318*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE318>'Ny Regafg'!$F$32,MIN(BE318-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE318>'Ny Regafg'!$F$33,(BE318-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ318*HLOOKUP(BA318,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA318,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE318<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE318-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD318*AV318),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD318*AV318),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2014,39.200000000000003,660]
[null,2,7.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H319)),ABS($E$433:$E$495-H319),0))","v":0},0,0,0,7,7,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2014,null,0.46271952967698349,1,1.0724614070165621E-4,24353.659456683341,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C319,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C319-$H319,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O319))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C319,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C319-$H319,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O319))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C319,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C319-$H319,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O319))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C319,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C319-$H319,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O319))","v":0},0,{"$f":"IF(H319 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H319)/100000*W319,Afskrivning!$C$29)/100","v":0.11812658410540779},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H319)*RepOmk!$D$34","v":0.47816780990000002},0.03,{"$f":"IFERROR(VLOOKUP(B319&\"-\"&H319,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B319&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21813750591664266},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2014,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF319*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC319=\"\",0,MIN(BC319,'Ny Regafg'!$E$14))*HLOOKUP(BA319,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI319>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI319*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI319>'Ny Regafg'!$F$20,MIN(BI319-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI319>'Ny Regafg'!$F$21,(BI319-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE319>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE319*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE319>'Ny Regafg'!$F$32,MIN(BE319-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE319>'Ny Regafg'!$F$33,(BE319-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ319*HLOOKUP(BA319,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA319,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE319<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE319-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD319*AV319),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD319*AV319),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2014,47.1,660]
[null,2,7.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H320)),ABS($E$433:$E$495-H320),0))","v":0},0,0,0,7,7,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2014,null,0.46271952967698349,1,1.0724614070165621E-4,24353.659456683341,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C320,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C320-$H320,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O320))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C320,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C320-$H320,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O320))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C320,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C320-$H320,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O320))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C320,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C320-$H320,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O320))","v":0},0,{"$f":"IF(H320 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H320)/100000*W320,Afskrivning!$C$29)/100","v":0.14060412951671303},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H320)*RepOmk!$D$34","v":0.47816780990000002},0.03,{"$f":"IFERROR(VLOOKUP(B320&\"-\"&H320,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B320&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21813750591664266},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2014,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF320*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC320=\"\",0,MIN(BC320,'Ny Regafg'!$E$14))*HLOOKUP(BA320,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI320>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI320*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI320>'Ny Regafg'!$F$20,MIN(BI320-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI320>'Ny Regafg'!$F$21,(BI320-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE320>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE320*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE320>'Ny Regafg'!$F$32,MIN(BE320-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE320>'Ny Regafg'!$F$33,(BE320-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ320*HLOOKUP(BA320,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA320,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE320<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE320-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD320*AV320),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD320*AV320),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2014,38.9,660]
[null,2,8.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H321)),ABS($E$433:$E$495-H321),0))","v":0},0,0,0,8,8,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2013,null,0.19612906681937298,1,4.5457526961264286E-5,24516.133352421621,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C321,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C321-$H321,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O321))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C321,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C321-$H321,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O321))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C321,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C321-$H321,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O321))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C321,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C321-$H321,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O321))","v":0},0,{"$f":"IF(H321 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H321)/100000*W321,Afskrivning!$C$29)/100","v":0.11263343507228736},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H321)*RepOmk!$D$34","v":0.52321677210000006},0.03,{"$f":"IFERROR(VLOOKUP(B321&\"-\"&H321,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B321&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20270138439298657},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2013,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF321*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC321=\"\",0,MIN(BC321,'Ny Regafg'!$E$14))*HLOOKUP(BA321,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI321>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI321*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI321>'Ny Regafg'!$F$20,MIN(BI321-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI321>'Ny Regafg'!$F$21,(BI321-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE321>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE321*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE321>'Ny Regafg'!$F$32,MIN(BE321-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE321>'Ny Regafg'!$F$33,(BE321-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ321*HLOOKUP(BA321,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA321,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE321<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE321-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD321*AV321),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD321*AV321),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2013,39.200000000000003,660]
[null,2,8.1999999999999993,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H322)),ABS($E$433:$E$495-H322),0))","v":0},0,0,0,8,8,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2013,null,0.19612906681937298,1,4.5457526961264286E-5,24516.133352421621,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C322,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C322-$H322,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O322))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C322,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C322-$H322,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O322))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C322,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C322-$H322,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O322))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C322,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C322-$H322,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O322))","v":0},0,{"$f":"IF(H322 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H322)/100000*W322,Afskrivning!$C$29)/100","v":9.8938562279062503E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H322)*RepOmk!$D$34","v":0.52321677210000006},0.03,{"$f":"IFERROR(VLOOKUP(B322&\"-\"&H322,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B322&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20270138439298657},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2013,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF322*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC322=\"\",0,MIN(BC322,'Ny Regafg'!$E$14))*HLOOKUP(BA322,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI322>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI322*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI322>'Ny Regafg'!$F$20,MIN(BI322-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI322>'Ny Regafg'!$F$21,(BI322-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE322>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE322*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE322>'Ny Regafg'!$F$32,MIN(BE322-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE322>'Ny Regafg'!$F$33,(BE322-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ322*HLOOKUP(BA322,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA322,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE322<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE322-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD322*AV322),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD322*AV322),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2013,47.1,660]
[null,2,8.3000000000000007,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H323)),ABS($E$433:$E$495-H323),0))","v":0},0,0,0,8,8,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2013,null,0.19612906681937298,1,4.5457526961264286E-5,24516.133352421621,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C323,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C323-$H323,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O323))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C323,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C323-$H323,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O323))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C323,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C323-$H323,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O323))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C323,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C323-$H323,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O323))","v":0},0,{"$f":"IF(H323 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H323)/100000*W323,Afskrivning!$C$29)/100","v":0.11776494283851754},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H323)*RepOmk!$D$34","v":0.52321677210000006},0.03,{"$f":"IFERROR(VLOOKUP(B323&\"-\"&H323,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B323&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20270138439298657},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2013,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF323*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC323=\"\",0,MIN(BC323,'Ny Regafg'!$E$14))*HLOOKUP(BA323,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI323>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI323*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI323>'Ny Regafg'!$F$20,MIN(BI323-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI323>'Ny Regafg'!$F$21,(BI323-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE323>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE323*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE323>'Ny Regafg'!$F$32,MIN(BE323-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE323>'Ny Regafg'!$F$33,(BE323-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ323*HLOOKUP(BA323,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA323,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE323<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE323-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD323*AV323),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD323*AV323),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2013,38.9,660]
[null,2,9.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H324)),ABS($E$433:$E$495-H324),0))","v":0},0,0,0,9,9,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2012,null,0.12374311289828763,1,2.8680378600001864E-5,20623.852149714603,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C324,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C324-$H324,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O324))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C324,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C324-$H324,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O324))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C324,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C324-$H324,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O324))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C324,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C324-$H324,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O324))","v":0},0,{"$f":"IF(H324 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H324)/100000*W324,Afskrivning!$C$29)/100","v":9.0789446633811194E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H324)*RepOmk!$D$34","v":0.56826573430000005},0.03,{"$f":"IFERROR(VLOOKUP(B324&\"-\"&H324,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B324&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.18891397667972193},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2012,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF324*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC324=\"\",0,MIN(BC324,'Ny Regafg'!$E$14))*HLOOKUP(BA324,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI324>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI324*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI324>'Ny Regafg'!$F$20,MIN(BI324-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI324>'Ny Regafg'!$F$21,(BI324-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE324>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE324*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE324>'Ny Regafg'!$F$32,MIN(BE324-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE324>'Ny Regafg'!$F$33,(BE324-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ324*HLOOKUP(BA324,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA324,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE324<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE324-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD324*AV324),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD324*AV324),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2012,39.200000000000003,660]
[null,2,9.1999999999999993,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H325)),ABS($E$433:$E$495-H325),0))","v":0},0,0,0,9,9,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2012,null,0.12374311289828763,1,2.8680378600001864E-5,20623.852149714603,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C325,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C325-$H325,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O325))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C325,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C325-$H325,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O325))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C325,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C325-$H325,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O325))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C325,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C325-$H325,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O325))","v":0},0,{"$f":"IF(H325 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H325)/100000*W325,Afskrivning!$C$29)/100","v":7.9750540452717192E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H325)*RepOmk!$D$34","v":0.56826573430000005},0.03,{"$f":"IFERROR(VLOOKUP(B325&\"-\"&H325,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B325&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.18891397667972193},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2012,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF325*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC325=\"\",0,MIN(BC325,'Ny Regafg'!$E$14))*HLOOKUP(BA325,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI325>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI325*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI325>'Ny Regafg'!$F$20,MIN(BI325-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI325>'Ny Regafg'!$F$21,(BI325-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE325>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE325*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE325>'Ny Regafg'!$F$32,MIN(BE325-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE325>'Ny Regafg'!$F$33,(BE325-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ325*HLOOKUP(BA325,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA325,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE325<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE325-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD325*AV325),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD325*AV325),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2012,47.1,660]
[null,2,9.3000000000000007,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H326)),ABS($E$433:$E$495-H326),0))","v":0},0,0,0,9,9,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2012,null,0.12374311289828763,1,2.8680378600001864E-5,20623.852149714603,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C326,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C326-$H326,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O326))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C326,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C326-$H326,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O326))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C326,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C326-$H326,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O326))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C326,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C326-$H326,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O326))","v":0},0,{"$f":"IF(H326 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H326)/100000*W326,Afskrivning!$C$29)/100","v":9.492575616032202E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H326)*RepOmk!$D$34","v":0.56826573430000005},0.03,{"$f":"IFERROR(VLOOKUP(B326&\"-\"&H326,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B326&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.18891397667972193},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2012,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF326*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC326=\"\",0,MIN(BC326,'Ny Regafg'!$E$14))*HLOOKUP(BA326,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI326>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI326*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI326>'Ny Regafg'!$F$20,MIN(BI326-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI326>'Ny Regafg'!$F$21,(BI326-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE326>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE326*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE326>'Ny Regafg'!$F$32,MIN(BE326-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE326>'Ny Regafg'!$F$33,(BE326-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ326*HLOOKUP(BA326,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA326,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE326<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE326-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD326*AV326),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD326*AV326),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2012,38.9,660]
[null,2,10.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H327)),ABS($E$433:$E$495-H327),0))","v":0},0,0,0,10,10,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2011,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C327,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C327-$H327,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O327))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C327,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C327-$H327,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O327))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C327,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C327-$H327,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O327))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C327,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C327-$H327,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O327))","v":0},0,{"$f":"IF(H327 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H327)/100000*W327,Afskrivning!$C$29)/100","v":6.8945458195335027E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H327)*RepOmk!$D$34","v":0.61331469650000014},0.03,{"$f":"IFERROR(VLOOKUP(B327&\"-\"&H327,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B327&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17512656896645729},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2011,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF327*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC327=\"\",0,MIN(BC327,'Ny Regafg'!$E$14))*HLOOKUP(BA327,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI327>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI327*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI327>'Ny Regafg'!$F$20,MIN(BI327-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI327>'Ny Regafg'!$F$21,(BI327-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE327>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE327*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE327>'Ny Regafg'!$F$32,MIN(BE327-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE327>'Ny Regafg'!$F$33,(BE327-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ327*HLOOKUP(BA327,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA327,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE327<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE327-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD327*AV327),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD327*AV327),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2011,39.200000000000003,660]
[null,2,10.199999999999999,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H328)),ABS($E$433:$E$495-H328),0))","v":0},0,0,0,10,10,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2011,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C328,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C328-$H328,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O328))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C328,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C328-$H328,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O328))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C328,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C328-$H328,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O328))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C328,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C328-$H328,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O328))","v":0},0,{"$f":"IF(H328 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H328)/100000*W328,Afskrivning!$C$29)/100","v":6.0562518626371908E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H328)*RepOmk!$D$34","v":0.61331469650000014},0.03,{"$f":"IFERROR(VLOOKUP(B328&\"-\"&H328,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B328&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17512656896645729},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2011,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF328*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC328=\"\",0,MIN(BC328,'Ny Regafg'!$E$14))*HLOOKUP(BA328,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI328>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI328*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI328>'Ny Regafg'!$F$20,MIN(BI328-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI328>'Ny Regafg'!$F$21,(BI328-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE328>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE328*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE328>'Ny Regafg'!$F$32,MIN(BE328-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE328>'Ny Regafg'!$F$33,(BE328-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ328*HLOOKUP(BA328,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA328,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE328<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE328-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD328*AV328),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD328*AV328),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2011,47.1,660]
[null,2,10.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H329)),ABS($E$433:$E$495-H329),0))","v":0},0,0,0,10,10,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2011,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C329,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C329-$H329,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O329))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C329,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C329-$H329,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O329))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C329,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C329-$H329,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O329))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C329,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C329-$H329,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O329))","v":0},0,{"$f":"IF(H329 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H329)/100000*W329,Afskrivning!$C$29)/100","v":7.2086569482126522E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H329)*RepOmk!$D$34","v":0.61331469650000014},0.03,{"$f":"IFERROR(VLOOKUP(B329&\"-\"&H329,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B329&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17512656896645729},558,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AU$496:AU$558,MATCH($C329,$B$496:$B$558,0)),INDEX(AU$496:AU$558,MATCH(ROUND($I$234+$C329-$H329,1),$B$496:$B$558,0)))","v":1},1,null,null,null,"Plugin-hybrid",2011,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF329*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC329=\"\",0,MIN(BC329,'Ny Regafg'!$E$14))*HLOOKUP(BA329,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI329>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI329*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI329>'Ny Regafg'!$F$20,MIN(BI329-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI329>'Ny Regafg'!$F$21,(BI329-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE329>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE329*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE329>'Ny Regafg'!$F$32,MIN(BE329-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE329>'Ny Regafg'!$F$33,(BE329-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ329*HLOOKUP(BA329,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA329,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE329<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE329-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD329*AV329),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD329*AV329),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2011,38.9,660]
[null,2,11.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H330)),ABS($E$433:$E$495-H330),0))","v":0},0,0,0,11,{"$f":"H330+input_år-original_år","v":11},"Mellem personbil, hybrid","PEUGEOT",{"$f":"IFERROR(INDEX(L$496:L$558,MATCH($C330,$B$496:$B$558,0)),INDEX(L$496:L$558,MATCH(ROUND($I$234+$C330-$H330,1),$B$496:$B$558,0)))","v":3008},"HYBRID 225 SUV EAT8",2021,2010,null,0,{"$f":"INDEX(skrotrate_pbil,MATCH(H330&\" \"&IF(O330>original_år,0,original_år-O330),match_skrot,0))","v":1},0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C330,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C330-$H330,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O330))","v":235377.11442786068},56570.572139303484,85571.567164179098,{"$f":"IF(O330<=$BY$232,BY330,IF(O330<=$BZ$232,BZ330,BV330))","v":660},2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C330,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C330-$H330,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O330))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C330,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C330-$H330,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O330))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C330,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C330-$H330,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O330))","v":0},0,{"$f":"IF(H330 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H330)/100000*W330,Afskrivning!$C$29)/100","v":4.710146975685886E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H330)*RepOmk!$D$34","v":0.65836365870000002},0.03,{"$f":"IFERROR(VLOOKUP(B330&\"-\"&H330,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B330&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16133916125319264},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2010,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF330*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC330=\"\",0,MIN(BC330,'Ny Regafg'!$E$14))*HLOOKUP(BA330,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI330>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI330*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI330>'Ny Regafg'!$F$20,MIN(BI330-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI330>'Ny Regafg'!$F$21,(BI330-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE330>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE330*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE330>'Ny Regafg'!$F$32,MIN(BE330-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE330>'Ny Regafg'!$F$33,(BE330-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ330*HLOOKUP(BA330,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA330,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE330<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE330-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD330*AV330),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD330*AV330),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,{"$f":"O330","v":2010},39.200000000000003,660]
[null,2,11.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H331)),ABS($E$433:$E$495-H331),0))","v":0},0,0,0,11,11,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2010,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C331,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C331-$H331,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O331))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C331,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C331-$H331,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O331))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C331,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C331-$H331,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O331))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C331,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C331-$H331,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O331))","v":0},0,{"$f":"IF(H331 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H331)/100000*W331,Afskrivning!$C$29)/100","v":4.1374496800026611E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H331)*RepOmk!$D$34","v":0.65836365870000002},0.03,{"$f":"IFERROR(VLOOKUP(B331&\"-\"&H331,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B331&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16133916125319264},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2010,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF331*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC331=\"\",0,MIN(BC331,'Ny Regafg'!$E$14))*HLOOKUP(BA331,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI331>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI331*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI331>'Ny Regafg'!$F$20,MIN(BI331-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI331>'Ny Regafg'!$F$21,(BI331-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE331>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE331*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE331>'Ny Regafg'!$F$32,MIN(BE331-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE331>'Ny Regafg'!$F$33,(BE331-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ331*HLOOKUP(BA331,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA331,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE331<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE331-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD331*AV331),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD331*AV331),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2010,47.1,660]
[null,2,11.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H332)),ABS($E$433:$E$495-H332),0))","v":0},0,0,0,11,11,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2010,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C332,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C332-$H332,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O332))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C332,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C332-$H332,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O332))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C332,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C332-$H332,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O332))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C332,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C332-$H332,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O332))","v":0},0,{"$f":"IF(H332 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H332)/100000*W332,Afskrivning!$C$29)/100","v":4.9247382803931018E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H332)*RepOmk!$D$34","v":0.65836365870000002},0.03,{"$f":"IFERROR(VLOOKUP(B332&\"-\"&H332,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B332&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16133916125319264},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2010,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF332*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC332=\"\",0,MIN(BC332,'Ny Regafg'!$E$14))*HLOOKUP(BA332,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI332>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI332*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI332>'Ny Regafg'!$F$20,MIN(BI332-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI332>'Ny Regafg'!$F$21,(BI332-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE332>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE332*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE332>'Ny Regafg'!$F$32,MIN(BE332-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE332>'Ny Regafg'!$F$33,(BE332-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ332*HLOOKUP(BA332,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA332,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE332<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE332-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD332*AV332),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD332*AV332),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2010,38.9,660]
[null,2,12.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H333)),ABS($E$433:$E$495-H333),0))","v":0},0,0,0,12,12,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2009,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C333,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C333-$H333,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O333))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C333,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C333-$H333,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O333))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C333,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C333-$H333,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O333))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C333,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C333-$H333,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O333))","v":0},0,{"$f":"IF(H333 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H333)/100000*W333,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H333)*RepOmk!$D$34","v":0.70341262090000001},0.03,{"$f":"IFERROR(VLOOKUP(B333&\"-\"&H333,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B333&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2009,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF333*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC333=\"\",0,MIN(BC333,'Ny Regafg'!$E$14))*HLOOKUP(BA333,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI333>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI333*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI333>'Ny Regafg'!$F$20,MIN(BI333-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI333>'Ny Regafg'!$F$21,(BI333-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE333>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE333*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE333>'Ny Regafg'!$F$32,MIN(BE333-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE333>'Ny Regafg'!$F$33,(BE333-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ333*HLOOKUP(BA333,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA333,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE333<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE333-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD333*AV333),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD333*AV333),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2009,39.200000000000003,660]
[null,2,12.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H334)),ABS($E$433:$E$495-H334),0))","v":0},0,0,0,12,12,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2009,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C334,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C334-$H334,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O334))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C334,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C334-$H334,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O334))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C334,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C334-$H334,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O334))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C334,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C334-$H334,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O334))","v":0},0,{"$f":"IF(H334 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H334)/100000*W334,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H334)*RepOmk!$D$34","v":0.70341262090000001},0.03,{"$f":"IFERROR(VLOOKUP(B334&\"-\"&H334,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B334&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2009,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF334*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC334=\"\",0,MIN(BC334,'Ny Regafg'!$E$14))*HLOOKUP(BA334,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI334>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI334*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI334>'Ny Regafg'!$F$20,MIN(BI334-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI334>'Ny Regafg'!$F$21,(BI334-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE334>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE334*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE334>'Ny Regafg'!$F$32,MIN(BE334-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE334>'Ny Regafg'!$F$33,(BE334-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ334*HLOOKUP(BA334,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA334,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE334<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE334-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD334*AV334),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD334*AV334),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2009,47.1,660]
[null,2,12.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H335)),ABS($E$433:$E$495-H335),0))","v":0},0,0,0,12,12,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2009,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C335,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C335-$H335,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O335))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C335,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C335-$H335,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O335))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C335,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C335-$H335,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O335))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C335,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C335-$H335,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O335))","v":0},0,{"$f":"IF(H335 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H335)/100000*W335,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H335)*RepOmk!$D$34","v":0.70341262090000001},0.03,{"$f":"IFERROR(VLOOKUP(B335&\"-\"&H335,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B335&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2009,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF335*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC335=\"\",0,MIN(BC335,'Ny Regafg'!$E$14))*HLOOKUP(BA335,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI335>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI335*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI335>'Ny Regafg'!$F$20,MIN(BI335-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI335>'Ny Regafg'!$F$21,(BI335-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE335>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE335*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE335>'Ny Regafg'!$F$32,MIN(BE335-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE335>'Ny Regafg'!$F$33,(BE335-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ335*HLOOKUP(BA335,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA335,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE335<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE335-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD335*AV335),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD335*AV335),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2009,38.9,660]
[null,2,13.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H336)),ABS($E$433:$E$495-H336),0))","v":0},0,0,0,13,13,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2008,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C336,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C336-$H336,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O336))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C336,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C336-$H336,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O336))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C336,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C336-$H336,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O336))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C336,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C336-$H336,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O336))","v":0},0,{"$f":"IF(H336 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H336)/100000*W336,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H336)*RepOmk!$D$34","v":0.74846158309999999},0.03,{"$f":"IFERROR(VLOOKUP(B336&\"-\"&H336,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B336&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2008,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF336*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC336=\"\",0,MIN(BC336,'Ny Regafg'!$E$14))*HLOOKUP(BA336,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI336>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI336*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI336>'Ny Regafg'!$F$20,MIN(BI336-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI336>'Ny Regafg'!$F$21,(BI336-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE336>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE336*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE336>'Ny Regafg'!$F$32,MIN(BE336-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE336>'Ny Regafg'!$F$33,(BE336-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ336*HLOOKUP(BA336,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA336,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE336<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE336-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD336*AV336),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD336*AV336),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2008,39.200000000000003,660]
[null,2,13.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H337)),ABS($E$433:$E$495-H337),0))","v":0},0,0,0,13,13,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2008,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C337,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C337-$H337,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O337))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C337,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C337-$H337,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O337))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C337,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C337-$H337,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O337))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C337,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C337-$H337,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O337))","v":0},0,{"$f":"IF(H337 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H337)/100000*W337,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H337)*RepOmk!$D$34","v":0.74846158309999999},0.03,{"$f":"IFERROR(VLOOKUP(B337&\"-\"&H337,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B337&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2008,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF337*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC337=\"\",0,MIN(BC337,'Ny Regafg'!$E$14))*HLOOKUP(BA337,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI337>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI337*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI337>'Ny Regafg'!$F$20,MIN(BI337-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI337>'Ny Regafg'!$F$21,(BI337-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE337>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE337*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE337>'Ny Regafg'!$F$32,MIN(BE337-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE337>'Ny Regafg'!$F$33,(BE337-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ337*HLOOKUP(BA337,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA337,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE337<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE337-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD337*AV337),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD337*AV337),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2008,47.1,660]
[null,2,13.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H338)),ABS($E$433:$E$495-H338),0))","v":0},0,0,0,13,13,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2008,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C338,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C338-$H338,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O338))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C338,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C338-$H338,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O338))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C338,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C338-$H338,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O338))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C338,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C338-$H338,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O338))","v":0},0,{"$f":"IF(H338 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H338)/100000*W338,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H338)*RepOmk!$D$34","v":0.74846158309999999},0.03,{"$f":"IFERROR(VLOOKUP(B338&\"-\"&H338,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B338&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2008,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF338*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC338=\"\",0,MIN(BC338,'Ny Regafg'!$E$14))*HLOOKUP(BA338,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI338>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI338*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI338>'Ny Regafg'!$F$20,MIN(BI338-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI338>'Ny Regafg'!$F$21,(BI338-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE338>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE338*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE338>'Ny Regafg'!$F$32,MIN(BE338-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE338>'Ny Regafg'!$F$33,(BE338-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ338*HLOOKUP(BA338,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA338,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE338<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE338-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD338*AV338),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD338*AV338),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2008,38.9,660]
[null,2,14.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H339)),ABS($E$433:$E$495-H339),0))","v":0},0,0,0,14,14,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2007,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C339,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C339-$H339,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O339))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C339,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C339-$H339,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O339))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C339,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C339-$H339,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O339))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C339,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C339-$H339,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O339))","v":0},0,{"$f":"IF(H339 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H339)/100000*W339,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H339)*RepOmk!$D$34","v":0.79351054530000009},0.03,{"$f":"IFERROR(VLOOKUP(B339&\"-\"&H339,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B339&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2007,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF339*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC339=\"\",0,MIN(BC339,'Ny Regafg'!$E$14))*HLOOKUP(BA339,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI339>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI339*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI339>'Ny Regafg'!$F$20,MIN(BI339-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI339>'Ny Regafg'!$F$21,(BI339-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE339>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE339*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE339>'Ny Regafg'!$F$32,MIN(BE339-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE339>'Ny Regafg'!$F$33,(BE339-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ339*HLOOKUP(BA339,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA339,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE339<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE339-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD339*AV339),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD339*AV339),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2007,39.200000000000003,660]
[null,2,14.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H340)),ABS($E$433:$E$495-H340),0))","v":0},0,0,0,14,14,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2007,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C340,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C340-$H340,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O340))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C340,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C340-$H340,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O340))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C340,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C340-$H340,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O340))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C340,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C340-$H340,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O340))","v":0},0,{"$f":"IF(H340 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H340)/100000*W340,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H340)*RepOmk!$D$34","v":0.79351054530000009},0.03,{"$f":"IFERROR(VLOOKUP(B340&\"-\"&H340,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B340&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2007,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF340*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC340=\"\",0,MIN(BC340,'Ny Regafg'!$E$14))*HLOOKUP(BA340,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI340>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI340*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI340>'Ny Regafg'!$F$20,MIN(BI340-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI340>'Ny Regafg'!$F$21,(BI340-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE340>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE340*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE340>'Ny Regafg'!$F$32,MIN(BE340-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE340>'Ny Regafg'!$F$33,(BE340-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ340*HLOOKUP(BA340,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA340,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE340<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE340-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD340*AV340),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD340*AV340),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2007,47.1,660]
[null,2,14.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H341)),ABS($E$433:$E$495-H341),0))","v":0},0,0,0,14,14,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2007,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C341,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C341-$H341,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O341))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C341,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C341-$H341,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O341))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C341,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C341-$H341,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O341))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C341,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C341-$H341,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O341))","v":0},0,{"$f":"IF(H341 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H341)/100000*W341,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H341)*RepOmk!$D$34","v":0.79351054530000009},0.03,{"$f":"IFERROR(VLOOKUP(B341&\"-\"&H341,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B341&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2007,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF341*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC341=\"\",0,MIN(BC341,'Ny Regafg'!$E$14))*HLOOKUP(BA341,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$f":"BF341+BG341-BH341","v":{"$error":"#N/A"}},{"$f":"IF(BI341>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI341*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI341>'Ny Regafg'!$F$20,MIN(BI341-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI341>'Ny Regafg'!$F$21,(BI341-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE341>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE341*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE341>'Ny Regafg'!$F$32,MIN(BE341-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE341>'Ny Regafg'!$F$33,(BE341-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BJ341:BO341)-BP341","v":{"$error":"#N/A"}},{"$f":"BQ341*HLOOKUP(BA341,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA341,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$f":"BR341-MIN(BR341,BS341)","v":{"$error":"#N/A"}},{"$f":"BT341+BG341+BF341-BD341","v":{"$error":"#N/A"}},{"$f":"IF(BE341<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE341-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD341*AV341),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD341*AV341),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2007,38.9,660]
[null,2,15.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H342)),ABS($E$433:$E$495-H342),0))","v":0},0,0,0,15,15,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2006,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C342,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C342-$H342,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O342))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C342,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C342-$H342,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O342))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C342,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C342-$H342,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O342))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C342,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C342-$H342,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O342))","v":0},0,{"$f":"IF(H342 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H342)/100000*W342,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H342)*RepOmk!$D$34","v":0.83855950750000008},0.03,{"$f":"IFERROR(VLOOKUP(B342&\"-\"&H342,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B342&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2006,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF342*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC342=\"\",0,MIN(BC342,'Ny Regafg'!$E$14))*HLOOKUP(BA342,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI342>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI342*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI342>'Ny Regafg'!$F$20,MIN(BI342-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI342>'Ny Regafg'!$F$21,(BI342-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE342>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE342*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE342>'Ny Regafg'!$F$32,MIN(BE342-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE342>'Ny Regafg'!$F$33,(BE342-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ342*HLOOKUP(BA342,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA342,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE342<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE342-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD342*AV342),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD342*AV342),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2006,39.200000000000003,660]
[null,2,15.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H343)),ABS($E$433:$E$495-H343),0))","v":0},0,0,0,15,15,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2006,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C343,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C343-$H343,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O343))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C343,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C343-$H343,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O343))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C343,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C343-$H343,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O343))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C343,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C343-$H343,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O343))","v":0},0,{"$f":"IF(H343 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H343)/100000*W343,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H343)*RepOmk!$D$34","v":0.83855950750000008},0.03,{"$f":"IFERROR(VLOOKUP(B343&\"-\"&H343,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B343&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2006,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF343*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC343=\"\",0,MIN(BC343,'Ny Regafg'!$E$14))*HLOOKUP(BA343,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI343>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI343*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI343>'Ny Regafg'!$F$20,MIN(BI343-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI343>'Ny Regafg'!$F$21,(BI343-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE343>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE343*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE343>'Ny Regafg'!$F$32,MIN(BE343-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE343>'Ny Regafg'!$F$33,(BE343-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ343*HLOOKUP(BA343,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA343,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE343<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE343-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD343*AV343),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD343*AV343),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2006,47.1,660]
[null,2,15.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H344)),ABS($E$433:$E$495-H344),0))","v":0},0,0,0,15,15,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2006,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C344,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C344-$H344,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O344))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C344,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C344-$H344,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O344))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C344,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C344-$H344,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O344))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C344,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C344-$H344,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O344))","v":0},0,{"$f":"IF(H344 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H344)/100000*W344,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H344)*RepOmk!$D$34","v":0.83855950750000008},0.03,{"$f":"IFERROR(VLOOKUP(B344&\"-\"&H344,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B344&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2006,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF344*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC344=\"\",0,MIN(BC344,'Ny Regafg'!$E$14))*HLOOKUP(BA344,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI344>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI344*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI344>'Ny Regafg'!$F$20,MIN(BI344-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI344>'Ny Regafg'!$F$21,(BI344-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE344>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE344*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE344>'Ny Regafg'!$F$32,MIN(BE344-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE344>'Ny Regafg'!$F$33,(BE344-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ344*HLOOKUP(BA344,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA344,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE344<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE344-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD344*AV344),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD344*AV344),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2006,38.9,660]
[null,2,16.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H345)),ABS($E$433:$E$495-H345),0))","v":0},0,0,0,16,16,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2005,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C345,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C345-$H345,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O345))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C345,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C345-$H345,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O345))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C345,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C345-$H345,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O345))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C345,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C345-$H345,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O345))","v":0},0,{"$f":"IF(H345 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H345)/100000*W345,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H345)*RepOmk!$D$34","v":0.88360846970000007},0.03,{"$f":"IFERROR(VLOOKUP(B345&\"-\"&H345,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B345&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AU$496:AU$558,MATCH($C345,$B$496:$B$558,0)),INDEX(AU$496:AU$558,MATCH(ROUND($I$234+$C345-$H345,1),$B$496:$B$558,0)))","v":1},1,null,null,null,"Plugin-hybrid",2005,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF345*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC345=\"\",0,MIN(BC345,'Ny Regafg'!$E$14))*HLOOKUP(BA345,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI345>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI345*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI345>'Ny Regafg'!$F$20,MIN(BI345-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI345>'Ny Regafg'!$F$21,(BI345-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE345>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE345*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE345>'Ny Regafg'!$F$32,MIN(BE345-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE345>'Ny Regafg'!$F$33,(BE345-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ345*HLOOKUP(BA345,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA345,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE345<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE345-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD345*AV345),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD345*AV345),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2005,39.200000000000003,660]
[null,2,16.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H346)),ABS($E$433:$E$495-H346),0))","v":0},0,0,0,16,16,"Mellem personbil, hybrid",{"$f":"IFERROR(INDEX(K$496:K$558,MATCH($C346,$B$496:$B$558,0)),INDEX(K$496:K$558,MATCH(ROUND($I$234+$C346-$H346,1),$B$496:$B$558,0)))","v":"KIA"},"CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2005,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C346,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C346-$H346,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O346))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C346,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C346-$H346,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O346))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C346,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C346-$H346,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O346))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C346,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C346-$H346,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O346))","v":0},0,{"$f":"IF(H346 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H346)/100000*W346,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H346)*RepOmk!$D$34","v":0.88360846970000007},0.03,{"$f":"IFERROR(VLOOKUP(B346&\"-\"&H346,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B346&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2005,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF346*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC346=\"\",0,MIN(BC346,'Ny Regafg'!$E$14))*HLOOKUP(BA346,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI346>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI346*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI346>'Ny Regafg'!$F$20,MIN(BI346-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI346>'Ny Regafg'!$F$21,(BI346-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE346>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE346*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE346>'Ny Regafg'!$F$32,MIN(BE346-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE346>'Ny Regafg'!$F$33,(BE346-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ346*HLOOKUP(BA346,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA346,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE346<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE346-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD346*AV346),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD346*AV346),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2005,47.1,660]
[null,2,16.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H347)),ABS($E$433:$E$495-H347),0))","v":0},0,0,0,16,16,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2005,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C347,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C347-$H347,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O347))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C347,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C347-$H347,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O347))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C347,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C347-$H347,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O347))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C347,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C347-$H347,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O347))","v":0},0,{"$f":"IF(H347 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H347)/100000*W347,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H347)*RepOmk!$D$34","v":0.88360846970000007},0.03,{"$f":"IFERROR(VLOOKUP(B347&\"-\"&H347,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B347&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2005,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF347*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC347=\"\",0,MIN(BC347,'Ny Regafg'!$E$14))*HLOOKUP(BA347,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI347>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI347*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI347>'Ny Regafg'!$F$20,MIN(BI347-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI347>'Ny Regafg'!$F$21,(BI347-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE347>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE347*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE347>'Ny Regafg'!$F$32,MIN(BE347-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE347>'Ny Regafg'!$F$33,(BE347-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ347*HLOOKUP(BA347,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA347,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE347<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE347-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD347*AV347),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD347*AV347),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2005,38.9,660]
[null,2,17.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H348)),ABS($E$433:$E$495-H348),0))","v":0},0,0,0,17,17,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2004,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C348,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C348-$H348,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O348))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C348,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C348-$H348,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O348))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C348,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C348-$H348,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O348))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C348,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C348-$H348,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O348))","v":0},0,{"$f":"IF(H348 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H348)/100000*W348,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H348)*RepOmk!$D$34","v":0.92865743190000005},0.03,{"$f":"IFERROR(VLOOKUP(B348&\"-\"&H348,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B348&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2004,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF348*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC348=\"\",0,MIN(BC348,'Ny Regafg'!$E$14))*HLOOKUP(BA348,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI348>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI348*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI348>'Ny Regafg'!$F$20,MIN(BI348-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI348>'Ny Regafg'!$F$21,(BI348-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE348>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE348*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE348>'Ny Regafg'!$F$32,MIN(BE348-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE348>'Ny Regafg'!$F$33,(BE348-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ348*HLOOKUP(BA348,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA348,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE348<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE348-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD348*AV348),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD348*AV348),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2004,39.200000000000003,660]
[null,2,17.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H349)),ABS($E$433:$E$495-H349),0))","v":0},0,0,0,17,17,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2004,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C349,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C349-$H349,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O349))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C349,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C349-$H349,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O349))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C349,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C349-$H349,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O349))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C349,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C349-$H349,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O349))","v":0},0,{"$f":"IF(H349 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H349)/100000*W349,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H349)*RepOmk!$D$34","v":0.92865743190000005},0.03,{"$f":"IFERROR(VLOOKUP(B349&\"-\"&H349,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B349&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2004,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF349*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC349=\"\",0,MIN(BC349,'Ny Regafg'!$E$14))*HLOOKUP(BA349,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI349>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI349*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI349>'Ny Regafg'!$F$20,MIN(BI349-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI349>'Ny Regafg'!$F$21,(BI349-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE349>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE349*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE349>'Ny Regafg'!$F$32,MIN(BE349-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE349>'Ny Regafg'!$F$33,(BE349-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ349*HLOOKUP(BA349,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA349,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE349<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE349-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD349*AV349),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD349*AV349),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2004,47.1,660]
[null,2,17.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H350)),ABS($E$433:$E$495-H350),0))","v":0},0,0,0,17,17,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2004,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C350,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C350-$H350,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O350))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C350,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C350-$H350,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O350))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C350,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C350-$H350,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O350))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C350,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C350-$H350,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O350))","v":0},0,{"$f":"IF(H350 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H350)/100000*W350,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H350)*RepOmk!$D$34","v":0.92865743190000005},0.03,{"$f":"IFERROR(VLOOKUP(B350&\"-\"&H350,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B350&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2004,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF350*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC350=\"\",0,MIN(BC350,'Ny Regafg'!$E$14))*HLOOKUP(BA350,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI350>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI350*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI350>'Ny Regafg'!$F$20,MIN(BI350-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI350>'Ny Regafg'!$F$21,(BI350-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE350>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE350*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE350>'Ny Regafg'!$F$32,MIN(BE350-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE350>'Ny Regafg'!$F$33,(BE350-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ350*HLOOKUP(BA350,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA350,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE350<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE350-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD350*AV350),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD350*AV350),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2004,38.9,660]
[null,2,18.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H351)),ABS($E$433:$E$495-H351),0))","v":0},0,0,0,18,18,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2003,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C351,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C351-$H351,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O351))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C351,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C351-$H351,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O351))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C351,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C351-$H351,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O351))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C351,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C351-$H351,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O351))","v":0},0,{"$f":"IF(H351 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H351)/100000*W351,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H351)*RepOmk!$D$34","v":0.97370639410000004},0.03,{"$f":"IFERROR(VLOOKUP(B351&\"-\"&H351,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B351&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2003,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF351*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC351=\"\",0,MIN(BC351,'Ny Regafg'!$E$14))*HLOOKUP(BA351,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI351>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI351*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI351>'Ny Regafg'!$F$20,MIN(BI351-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI351>'Ny Regafg'!$F$21,(BI351-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE351>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE351*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE351>'Ny Regafg'!$F$32,MIN(BE351-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE351>'Ny Regafg'!$F$33,(BE351-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ351*HLOOKUP(BA351,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA351,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE351<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE351-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD351*AV351),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD351*AV351),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2003,39.200000000000003,660]
[null,2,18.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H352)),ABS($E$433:$E$495-H352),0))","v":0},0,0,0,18,18,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2003,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C352,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C352-$H352,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O352))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C352,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C352-$H352,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O352))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C352,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C352-$H352,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O352))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C352,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C352-$H352,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O352))","v":0},0,{"$f":"IF(H352 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H352)/100000*W352,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H352)*RepOmk!$D$34","v":0.97370639410000004},0.03,{"$f":"IFERROR(VLOOKUP(B352&\"-\"&H352,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B352&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2003,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF352*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC352=\"\",0,MIN(BC352,'Ny Regafg'!$E$14))*HLOOKUP(BA352,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI352>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI352*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI352>'Ny Regafg'!$F$20,MIN(BI352-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI352>'Ny Regafg'!$F$21,(BI352-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE352>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE352*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE352>'Ny Regafg'!$F$32,MIN(BE352-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE352>'Ny Regafg'!$F$33,(BE352-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ352*HLOOKUP(BA352,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA352,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE352<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE352-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD352*AV352),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD352*AV352),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2003,47.1,660]
[null,2,18.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H353)),ABS($E$433:$E$495-H353),0))","v":0},0,0,0,18,18,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2003,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C353,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C353-$H353,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O353))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C353,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C353-$H353,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O353))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C353,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C353-$H353,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O353))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C353,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C353-$H353,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O353))","v":0},0,{"$f":"IF(H353 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H353)/100000*W353,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H353)*RepOmk!$D$34","v":0.97370639410000004},0.03,{"$f":"IFERROR(VLOOKUP(B353&\"-\"&H353,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B353&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2003,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF353*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC353=\"\",0,MIN(BC353,'Ny Regafg'!$E$14))*HLOOKUP(BA353,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI353>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI353*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI353>'Ny Regafg'!$F$20,MIN(BI353-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI353>'Ny Regafg'!$F$21,(BI353-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE353>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE353*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE353>'Ny Regafg'!$F$32,MIN(BE353-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE353>'Ny Regafg'!$F$33,(BE353-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ353*HLOOKUP(BA353,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA353,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE353<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE353-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD353*AV353),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD353*AV353),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2003,38.9,660]
[null,2,19.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H354)),ABS($E$433:$E$495-H354),0))","v":0},0,0,0,19,19,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2002,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C354,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C354-$H354,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O354))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C354,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C354-$H354,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O354))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C354,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C354-$H354,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O354))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C354,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C354-$H354,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O354))","v":0},0,{"$f":"IF(H354 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H354)/100000*W354,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H354)*RepOmk!$D$34","v":1.0187553563000002},0.03,{"$f":"IFERROR(VLOOKUP(B354&\"-\"&H354,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B354&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2002,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF354*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC354=\"\",0,MIN(BC354,'Ny Regafg'!$E$14))*HLOOKUP(BA354,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI354>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI354*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI354>'Ny Regafg'!$F$20,MIN(BI354-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI354>'Ny Regafg'!$F$21,(BI354-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE354>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE354*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE354>'Ny Regafg'!$F$32,MIN(BE354-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE354>'Ny Regafg'!$F$33,(BE354-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ354*HLOOKUP(BA354,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA354,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE354<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE354-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD354*AV354),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD354*AV354),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2002,39.200000000000003,660]
[null,2,19.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H355)),ABS($E$433:$E$495-H355),0))","v":0},0,0,0,19,19,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2002,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C355,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C355-$H355,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O355))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C355,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C355-$H355,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O355))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C355,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C355-$H355,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O355))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C355,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C355-$H355,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O355))","v":0},0,{"$f":"IF(H355 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H355)/100000*W355,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H355)*RepOmk!$D$34","v":1.0187553563000002},0.03,{"$f":"IFERROR(VLOOKUP(B355&\"-\"&H355,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B355&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2002,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF355*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC355=\"\",0,MIN(BC355,'Ny Regafg'!$E$14))*HLOOKUP(BA355,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI355>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI355*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI355>'Ny Regafg'!$F$20,MIN(BI355-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI355>'Ny Regafg'!$F$21,(BI355-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE355>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE355*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE355>'Ny Regafg'!$F$32,MIN(BE355-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE355>'Ny Regafg'!$F$33,(BE355-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ355*HLOOKUP(BA355,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA355,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE355<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE355-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD355*AV355),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD355*AV355),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2002,47.1,660]
[null,2,19.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H356)),ABS($E$433:$E$495-H356),0))","v":0},0,0,0,19,19,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2002,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C356,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C356-$H356,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O356))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C356,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C356-$H356,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O356))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C356,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C356-$H356,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O356))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C356,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C356-$H356,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O356))","v":0},0,{"$f":"IF(H356 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H356)/100000*W356,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H356)*RepOmk!$D$34","v":1.0187553563000002},0.03,{"$f":"IFERROR(VLOOKUP(B356&\"-\"&H356,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B356&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2002,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF356*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC356=\"\",0,MIN(BC356,'Ny Regafg'!$E$14))*HLOOKUP(BA356,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI356>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI356*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI356>'Ny Regafg'!$F$20,MIN(BI356-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI356>'Ny Regafg'!$F$21,(BI356-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE356>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE356*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE356>'Ny Regafg'!$F$32,MIN(BE356-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE356>'Ny Regafg'!$F$33,(BE356-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ356*HLOOKUP(BA356,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA356,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE356<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE356-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD356*AV356),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD356*AV356),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2002,38.9,660]
[null,2,20.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H357)),ABS($E$433:$E$495-H357),0))","v":0},0,0,0,20,20,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,2001,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C357,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C357-$H357,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O357))","v":235377.11442786068},56570.572139303484,85571.567164179098,660,2.551020408163265E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C357,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C357-$H357,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O357))","v":2.551020408163265E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C357,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C357-$H357,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O357))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C357,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C357-$H357,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O357))","v":0},0,{"$f":"IF(H357 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H357)/100000*W357,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H357)*RepOmk!$D$34","v":1.0638043185000001},0.03,{"$f":"IFERROR(VLOOKUP(B357&\"-\"&H357,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B357&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2001,2.551020408163265E-2,0,{"$error":"#N/A"},0,235377.11442786068,{"$f":"BF357*'Ny Regafg'!$F$4","v":58844.27860696517},{"$f":"IF(BC357=\"\",0,MIN(BC357,'Ny Regafg'!$E$14))*HLOOKUP(BA357,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI357>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI357*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI357>'Ny Regafg'!$F$20,MIN(BI357-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI357>'Ny Regafg'!$F$21,(BI357-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE357>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE357*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE357>'Ny Regafg'!$F$32,MIN(BE357-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE357>'Ny Regafg'!$F$33,(BE357-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ357*HLOOKUP(BA357,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA357,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE357<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE357-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD357*AV357),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD357*AV357),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2001,39.200000000000003,660]
[null,2,20.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H358)),ABS($E$433:$E$495-H358),0))","v":0},0,0,0,20,20,"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,2001,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C358,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C358-$H358,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O358))","v":206758.08457711441},56638.80597014926,85157.164179104468,660,2.1231422505307854E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C358,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C358-$H358,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O358))","v":2.1231422505307854E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C358,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C358-$H358,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O358))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C358,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C358-$H358,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O358))","v":0},0,{"$f":"IF(H358 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H358)/100000*W358,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H358)*RepOmk!$D$34","v":1.0638043185000001},0.03,{"$f":"IFERROR(VLOOKUP(B358&\"-\"&H358,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B358&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2001,2.1231422505307854E-2,0,{"$error":"#N/A"},0,206758.08457711441,{"$f":"BF358*'Ny Regafg'!$F$4","v":51689.521144278602},{"$f":"IF(BC358=\"\",0,MIN(BC358,'Ny Regafg'!$E$14))*HLOOKUP(BA358,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI358>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI358*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI358>'Ny Regafg'!$F$20,MIN(BI358-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI358>'Ny Regafg'!$F$21,(BI358-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE358>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE358*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE358>'Ny Regafg'!$F$32,MIN(BE358-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE358>'Ny Regafg'!$F$33,(BE358-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ358*HLOOKUP(BA358,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA358,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE358<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE358-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD358*AV358),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD358*AV358),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":740},null,2001,47.1,660]
[null,2,20.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H359)),ABS($E$433:$E$495-H359),0))","v":0},0,0,0,20,20,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,2001,null,0,1,0,0,256880,17.3,{"$f":"IFERROR(INDEX(W$496:W$558,MATCH($C359,$B$496:$B$558,0)),INDEX(W$496:W$558,MATCH(ROUND($I$234+$C359-$H359,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O359))","v":246100.74626865672},48099.651741293535,51397.089552238802,660,2.570694087403599E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$496:AD$558,MATCH($C359,$B$496:$B$558,0)),INDEX(AD$496:AD$558,MATCH(ROUND($I$234+$C359-$H359,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O359))","v":2.570694087403599E-2},{"$f":"IFERROR(INDEX(AE$496:AE$558,MATCH($C359,$B$496:$B$558,0)),INDEX(AE$496:AE$558,MATCH(ROUND($I$234+$C359-$H359,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O359))","v":0},0,{"$f":"IFERROR(INDEX(AG$496:AG$558,MATCH($C359,$B$496:$B$558,0)),INDEX(AG$496:AG$558,MATCH(ROUND($I$234+$C359-$H359,1),$B$496:$B$558,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-O359))","v":0},0,{"$f":"IF(H359 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H359)/100000*W359,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0,0,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*H359)*RepOmk!$D$34","v":1.0638043185000001},0.03,{"$f":"IFERROR(VLOOKUP(B359&\"-\"&H359,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B359&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.147551753539928},558,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2001,2.570694087403599E-2,0,{"$error":"#N/A"},0,246100.74626865672,{"$f":"BF359*'Ny Regafg'!$F$4","v":61525.186567164179},{"$f":"IF(BC359=\"\",0,MIN(BC359,'Ny Regafg'!$E$14))*HLOOKUP(BA359,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI359>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI359*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI359>'Ny Regafg'!$F$20,MIN(BI359-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI359>'Ny Regafg'!$F$21,(BI359-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE359>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE359*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE359>'Ny Regafg'!$F$32,MIN(BE359-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE359>'Ny Regafg'!$F$33,(BE359-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ359*HLOOKUP(BA359,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA359,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE359<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE359-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD359*AV359),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD359*AV359),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2001,38.9,660]
[null,3,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H360)),ABS($E$433:$E$495-H360),0))","v":0},{"$f":"(IF(G360=0,0,H360))*1","v":0},0.1,1,0,0,{"$f":"IFERROR(INDEX(J$559:J$621,MATCH($C360,$B$559:$B$621,0)),INDEX(J$559:J$621,MATCH(ROUND($I$234+$C360-$H360,1),$B$559:$B$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IFERROR(INDEX(K$559:K$621,MATCH($C360,$B$559:$B$621,0)),INDEX(K$559:K$621,MATCH(ROUND($I$234+$C360-$H360,1),$B$559:$B$621,0)))","v":"FORD"},"KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(Q360:Q422,R360:R422)/3","v":410.66254925255129},{"$f":"IFERROR(INDEX(Q$559:Q$621,MATCH($C360,$B$559:$B$621,0)),INDEX(Q$559:Q$621,MATCH(ROUND($I$234+$C360-$H360,1),$B$559:$B$621,0)))","v":213.14736508284747},1,{"$f":"Q360*R360/SUMPRODUCT($Q$360:$Q$422,$R$360:$R$422)","v":0.17301095954232815},{"$f":"IFERROR(INDEX(T$559:T$621,MATCH($C360,$B$559:$B$621,0)),INDEX(T$559:T$621,MATCH(ROUND($I$234+$C360-$H360,1),$B$559:$B$621,0)))","v":23563.515486207601},{"$f":"IFERROR(INDEX(U$559:U$621,MATCH($C360,$B$559:$B$621,0)),INDEX(U$559:U$621,MATCH(ROUND($I$234+$C360-$H360,1),$B$559:$B$621,0)))","v":264470},16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C360,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C360-$H360,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O360))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C360,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C360-$H360,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O360))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C360,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C360-$H360,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O360))","v":22},{"$f":"IFERROR(INDEX(AF$559:AF$621,MATCH($C360,$B$559:$B$621,0)),INDEX(AF$559:AF$621,MATCH(ROUND($I$234+$C360-$H360,1),$B$559:$B$621,0)))","v":14.4},{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C360,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C360-$H360,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O360))","v":0},0,{"$f":"IF(H360 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H360)/100000*W360,Afskrivning!$C$30)/100","v":0.26858400345050248},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H360)*RepOmk!$D$34","v":0.18321896670000001},0.03,{"$f":"IFERROR(VLOOKUP(B360&\"-\"&H360,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B360&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42483627703909504},864,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AU$559:AU$621,MATCH($C360,$B$559:$B$621,0)),INDEX(AU$559:AU$621,MATCH(ROUND($I$234+$C360-$H360,1),$B$559:$B$621,0)))","v":1},1,null,null,null,"Plugin-hybrid",2021,2.6809651474530832E-2,14.4,361539.375,{"$f":"AE360","v":22},244559.70149253734,{"$f":"BF360*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC360=\"\",0,MIN(BC360,'Ny Regafg'!$E$14))*HLOOKUP(BA360,'Ny Regafg'!$F$11:$T$14,3)","v":24480},281219.62686567166,{"$f":"IF(BI360>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI360*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BI360>'Ny Regafg'!$F$20,MIN(BI360-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BI360>'Ny Regafg'!$F$21,(BI360-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":118529.44029850748},{"$f":"IF(BE360>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE360*'Ny Regafg'!$F$35)","v":5500},{"$f":"IF(BE360>'Ny Regafg'!$F$32,MIN(BE360-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE360>'Ny Regafg'!$F$33,(BE360-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},235199.44029850748,{"$f":"BQ360*HLOOKUP(BA360,'Ny Regafg'!$F$42:$T$47,3)","v":105839.74813432837},{"$f":"HLOOKUP(BA360,'Ny Regafg'!$F$51:$T$58,5)","v":50000},55839.748134328373,0,{"$f":"IF(BE360<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE360-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD360*AV360),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD360*AV360),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2021,37.299999999999997,660]
[null,3,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H361)),ABS($E$433:$E$495-H361),0))","v":0},{"$f":"(IF(G361=0,0,H361))*1","v":0},0.2,1,0,0,{"$f":"IFERROR(INDEX(J$559:J$621,MATCH($C361,$B$559:$B$621,0)),INDEX(J$559:J$621,MATCH(ROUND($I$234+$C361-$H361,1),$B$559:$B$621,0)))","v":"Stor personbil, hybrid"},"TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,{"$f":"input_år","v":2021},null,213.14736508284747,1,{"$f":"Q361*R361/SUMPRODUCT($Q$360:$Q$422,$R$360:$R$422)","v":0.17301095954232815},23563.515486207601,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C361,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C361-$H361,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O361))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C361,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C361-$H361,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O361))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C361,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C361-$H361,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O361))","v":22},18.100000000000001,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C361,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C361-$H361,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O361))","v":0},0,{"$f":"IF(H361 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H361)/100000*W361,Afskrivning!$C$30)/100","v":0.3595633411668725},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H361)*RepOmk!$D$34","v":0.18321896670000001},0.03,{"$f":"IFERROR(VLOOKUP(B361&\"-\"&H361,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B361&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42483627703909504},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2021,2.3310023310023312E-2,18.100000000000001,530742.84375,22,327401.11940298509,{"$f":"BF361*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC361=\"\",0,MIN(BC361,'Ny Regafg'!$E$14))*HLOOKUP(BA361,'Ny Regafg'!$F$11:$T$14,3)","v":30770.000000000004},378481.39925373136,{"$f":"IF(BI361>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI361*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BI361>'Ny Regafg'!$F$20,MIN(BI361-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BI361>'Ny Regafg'!$F$21,(BI361-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":264422.09888059704},{"$f":"IF(BE361>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE361*'Ny Regafg'!$F$35)","v":5500},{"$f":"IF(BE361>'Ny Regafg'!$F$32,MIN(BE361-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE361>'Ny Regafg'!$F$33,(BE361-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},381092.09888059704,{"$f":"BQ361*HLOOKUP(BA361,'Ny Regafg'!$F$42:$T$47,3)","v":171491.44449626867},{"$f":"HLOOKUP(BA361,'Ny Regafg'!$F$51:$T$58,5)","v":50000},121491.44449626867,0,{"$f":"IF(BE361<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE361-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD361*AV361),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD361*AV361),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2021,42.9,660]
[null,3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H362)),ABS($E$433:$E$495-H362),0))","v":0},0,0.3,1,0,{"$f":"H362+input_år-original_år","v":0},"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,{"$f":"input_år","v":2021},null,213.14736508284747,{"$f":"INDEX(skrotrate_pbil,MATCH(H362&\" \"&IF(O362>original_år,0,original_år-O362),match_skrot,0))","v":1},0.17301095954232815,23563.515486207601,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C362,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C362-$H362,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O362))","v":233274.87562189053},48099.651741293535,51397.089552238802,{"$f":"IF(O362<=$BY$232,BY362,IF(O362<=$BZ$232,BZ362,BV362))","v":660},3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C362,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C362-$H362,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O362))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C362,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C362-$H362,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O362))","v":40},8,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C362,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C362-$H362,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O362))","v":0},0,{"$f":"IF(H362 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H362)/100000*W362,Afskrivning!$C$30)/100","v":0.25619061364800222},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H362)*RepOmk!$D$34","v":0.18321896670000001},0.03,{"$f":"IFERROR(VLOOKUP(B362&\"-\"&H362,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B362&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.42483627703909504},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2021,3.1152647975077882E-2,8,347280.77083333337,40,233274.87562189053,{"$f":"BF362*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC362=\"\",0,MIN(BC362,'Ny Regafg'!$E$14))*HLOOKUP(BA362,'Ny Regafg'!$F$11:$T$14,3)","v":13600},277993.5945273632,{"$f":"IF(BI362>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI362*'Ny Regafg'!$F$23)","v":16250},{"$f":"IF(BI362>'Ny Regafg'!$F$20,MIN(BI362-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":116620},{"$f":"IF(BI362>'Ny Regafg'!$F$21,(BI362-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":113690.39179104479},{"$f":"IF(BE362>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE362*'Ny Regafg'!$F$35)","v":10000},{"$f":"IF(BE362>'Ny Regafg'!$F$32,MIN(BE362-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE362>'Ny Regafg'!$F$33,(BE362-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},234860.39179104479,{"$f":"BQ362*HLOOKUP(BA362,'Ny Regafg'!$F$42:$T$47,3)","v":105687.17630597016},{"$f":"HLOOKUP(BA362,'Ny Regafg'!$F$51:$T$58,5)","v":50000},55687.176305970163,0,{"$f":"IF(BE362<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE362-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD362*AV362),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD362*AV362),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,{"$f":"O362","v":2021},32.1,660]
[null,3,{"$f":"IF(COUNTIF(H361:H363,H363)=1,H363+0.1,IF(COUNTIF(H361:H363,H363)=2,H363+0.2,IF(COUNTIF(H361:H363,H363)=3,H363+0.3,0)))","v":1.1000000000000001},{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H363)),ABS($E$433:$E$495-H363),0))","v":0},0,{"$f":"(IF(E363=0,0,IF(COUNTIF(E361:E363,E363)=1,E363&\",1\",IF(COUNTIF(E361:E363,E363)=2,E363&\",2\",IF(COUNTIF(E361:E363,E363)=3,E363&\",3\")))))*1","v":0},0,1,1,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,{"$f":"O360-1","v":2020},null,169.35857325136135,1,0.13746775266749764,23045.118145511136,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C363,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C363-$H363,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O363))","v":244559.70149253734},{"$f":"IFERROR(INDEX(X$433:X$495,MATCH($C363,$B$433:$B$495,0)),BG363)","v":56570.572139303484},{"$f":"IFERROR(INDEX(Y$433:Y$495,MATCH($C363,$B$433:$B$495,0)),BT363)","v":85571.567164179098},820,{"$f":"AD363","v":2.6809651474530832E-2},{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C363,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C363-$H363,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O363))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C363,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C363-$H363,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O363))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C363,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C363-$H363,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O363))","v":0},0,{"$f":"IF(H363 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H363)/100000*W363,Afskrivning!$C$30)/100","v":0.24979257908520527},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H363)*RepOmk!$D$34","v":0.25206080240000001},0.03,{"$f":"IFERROR(VLOOKUP(B363&\"-\"&H363,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B363&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37599846199642784},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",{"$f":"O363","v":2020},{"$f":"AD363","v":2.6809651474530832E-2},{"$f":"AF363","v":0},{"$f":"BF363+BG363+BT363","v":{"$error":"#N/A"}},0,{"$f":"W363","v":244559.70149253734},{"$f":"BF363*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC363=\"\",0,MIN(BC363,'Ny Regafg'!$E$14))*HLOOKUP(BA363,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI363>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI363*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI363>'Ny Regafg'!$F$20,MIN(BI363-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI363>'Ny Regafg'!$F$21,(BI363-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE363>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE363*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE363>'Ny Regafg'!$F$32,MIN(BE363-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE363>'Ny Regafg'!$F$33,(BE363-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ363*HLOOKUP(BA363,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA363,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE363<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE363-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD363*AV363),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD363*AV363),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2020,37.299999999999997,820]
[null,3,1.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H364)),ABS($E$433:$E$495-H364),0))","v":0},0,{"$f":"(IF(E364=0,0,IF(COUNTIF(E362:E364,E364)=1,E364&\",1\",IF(COUNTIF(E362:E364,E364)=2,E364&\",2\",IF(COUNTIF(E362:E364,E364)=3,E364&\",3\")))))*1","v":0},0,1,1,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,{"$f":"O361-1","v":2020},null,169.35857325136135,1,0.13746775266749764,23045.118145511136,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C364,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C364-$H364,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O364))","v":327401.11940298509},56638.80597014926,85157.164179104468,780,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C364,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C364-$H364,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O364))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C364,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C364-$H364,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O364))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C364,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C364-$H364,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O364))","v":0},0,{"$f":"IF(H364 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H364)/100000*W364,Afskrivning!$C$30)/100","v":0.33440656621651321},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H364)*RepOmk!$D$34","v":0.25206080240000001},0.03,{"$f":"IFERROR(VLOOKUP(B364&\"-\"&H364,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B364&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37599846199642784},864,0,4,35000,null,null,1,1,null,null,null,{"$f":"AZ363","v":"Plugin-hybrid"},2020,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF364*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC364=\"\",0,MIN(BC364,'Ny Regafg'!$E$14))*HLOOKUP(BA364,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI364>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI364*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI364>'Ny Regafg'!$F$20,MIN(BI364-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI364>'Ny Regafg'!$F$21,(BI364-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE364>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE364*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE364>'Ny Regafg'!$F$32,MIN(BE364-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE364>'Ny Regafg'!$F$33,(BE364-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ364*HLOOKUP(BA364,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA364,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE364<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE364-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD364*AV364),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD364*AV364),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2020,42.9,780]
[null,3,1.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H365)),ABS($E$433:$E$495-H365),0))","v":0},0,0,0,1,1,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2020,null,169.35857325136135,1,0.13746775266749764,23045.118145511136,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C365,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C365-$H365,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O365))","v":233274.87562189053},48099.651741293535,51397.089552238802,920,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C365,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C365-$H365,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O365))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C365,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C365-$H365,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O365))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C365,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C365-$H365,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O365))","v":0},0,{"$f":"IF(H365 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H365)/100000*W365,Afskrivning!$C$30)/100","v":0.23826629024222382},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H365)*RepOmk!$D$34","v":0.25206080240000001},0.03,{"$f":"IFERROR(VLOOKUP(B365&\"-\"&H365,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B365&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.37599846199642784},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2020,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF365*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC365=\"\",0,MIN(BC365,'Ny Regafg'!$E$14))*HLOOKUP(BA365,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI365>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI365*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI365>'Ny Regafg'!$F$20,MIN(BI365-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI365>'Ny Regafg'!$F$21,(BI365-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE365>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE365*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE365>'Ny Regafg'!$F$32,MIN(BE365-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE365>'Ny Regafg'!$F$33,(BE365-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ365*HLOOKUP(BA365,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA365,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE365<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE365-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD365*AV365),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD365*AV365),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2020,32.1,920]
[null,3,2.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H366)),ABS($E$433:$E$495-H366),0))","v":0},0,0,0,2,2,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2019,null,15.7316116313243,1,1.2769293312280749E-2,22538.125546309886,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C366,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C366-$H366,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O366))","v":244559.70149253734},56570.572139303484,85571.567164179098,820,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C366,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C366-$H366,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O366))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C366,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C366-$H366,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O366))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C366,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C366-$H366,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O366))","v":0},0,{"$f":"IF(H366 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H366)/100000*W366,Afskrivning!$C$30)/100","v":0.23100115471990812},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H366)*RepOmk!$D$34","v":0.32090263810000003},0.03,{"$f":"IFERROR(VLOOKUP(B366&\"-\"&H366,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B366&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32716064695376063},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2019,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF366*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC366=\"\",0,MIN(BC366,'Ny Regafg'!$E$14))*HLOOKUP(BA366,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI366>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI366*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI366>'Ny Regafg'!$F$20,MIN(BI366-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI366>'Ny Regafg'!$F$21,(BI366-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE366>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE366*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE366>'Ny Regafg'!$F$32,MIN(BE366-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE366>'Ny Regafg'!$F$33,(BE366-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ366*HLOOKUP(BA366,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA366,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE366<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE366-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD366*AV366),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD366*AV366),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2019,37.299999999999997,820]
[null,3,2.2000000000000002,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H367)),ABS($E$433:$E$495-H367),0))","v":0},0,0,0,2,2,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2019,null,15.7316116313243,1,1.2769293312280749E-2,22538.125546309886,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C367,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C367-$H367,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O367))","v":327401.11940298509},56638.80597014926,85157.164179104468,780,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C367,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C367-$H367,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O367))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C367,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C367-$H367,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O367))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C367,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C367-$H367,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O367))","v":0},0,{"$f":"IF(H367 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H367)/100000*W367,Afskrivning!$C$30)/100","v":0.30924979126615387},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H367)*RepOmk!$D$34","v":0.32090263810000003},0.03,{"$f":"IFERROR(VLOOKUP(B367&\"-\"&H367,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B367&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32716064695376063},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2019,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF367*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC367=\"\",0,MIN(BC367,'Ny Regafg'!$E$14))*HLOOKUP(BA367,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI367>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI367*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI367>'Ny Regafg'!$F$20,MIN(BI367-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI367>'Ny Regafg'!$F$21,(BI367-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE367>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE367*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE367>'Ny Regafg'!$F$32,MIN(BE367-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE367>'Ny Regafg'!$F$33,(BE367-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ367*HLOOKUP(BA367,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA367,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE367<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE367-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD367*AV367),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD367*AV367),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2019,42.9,780]
[null,3,2.2999999999999998,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H368)),ABS($E$433:$E$495-H368),0))","v":0},0,0,0,2,2,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2019,null,15.7316116313243,1,1.2769293312280749E-2,22538.125546309886,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C368,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C368-$H368,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O368))","v":233274.87562189053},48099.651741293535,51397.089552238802,920,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C368,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C368-$H368,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O368))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C368,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C368-$H368,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O368))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C368,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C368-$H368,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O368))","v":0},0,{"$f":"IF(H368 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H368)/100000*W368,Afskrivning!$C$30)/100","v":0.22034196683644541},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H368)*RepOmk!$D$34","v":0.32090263810000003},0.03,{"$f":"IFERROR(VLOOKUP(B368&\"-\"&H368,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B368&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.32716064695376063},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2019,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF368*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC368=\"\",0,MIN(BC368,'Ny Regafg'!$E$14))*HLOOKUP(BA368,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI368>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI368*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI368>'Ny Regafg'!$F$20,MIN(BI368-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI368>'Ny Regafg'!$F$21,(BI368-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE368>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE368*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE368>'Ny Regafg'!$F$32,MIN(BE368-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE368>'Ny Regafg'!$F$33,(BE368-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ368*HLOOKUP(BA368,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA368,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE368<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE368-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD368*AV368),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD368*AV368),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2019,32.1,920]
[null,3,3.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H369)),ABS($E$433:$E$495-H369),0))","v":0},0,{"$f":"(IF(E369=0,0,IF(COUNTIF(E367:E369,E369)=1,E369&\",1\",IF(COUNTIF(E367:E369,E369)=2,E369&\",2\",IF(COUNTIF(E367:E369,E369)=3,E369&\",3\")))))*1","v":0},0,3,3,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2018,null,3.681061892976607,1,2.987904870374735E-3,22042.28678429106,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C369,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C369-$H369,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O369))","v":244559.70149253734},56570.572139303484,85571.567164179098,820,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C369,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C369-$H369,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O369))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C369,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C369-$H369,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O369))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C369,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C369-$H369,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O369))","v":0},0,{"$f":"IF(H369 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H369)/100000*W369,Afskrivning!$C$30)/100","v":0.21220973035461094},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H369)*RepOmk!$D$34","v":0.38974447379999999},0.03,{"$f":"IFERROR(VLOOKUP(B369&\"-\"&H369,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B369&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27832283191109342},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2018,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF369*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC369=\"\",0,MIN(BC369,'Ny Regafg'!$E$14))*HLOOKUP(BA369,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI369>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI369*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI369>'Ny Regafg'!$F$20,MIN(BI369-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI369>'Ny Regafg'!$F$21,(BI369-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE369>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE369*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE369>'Ny Regafg'!$F$32,MIN(BE369-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE369>'Ny Regafg'!$F$33,(BE369-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ369*HLOOKUP(BA369,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA369,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE369<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE369-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD369*AV369),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD369*AV369),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2018,37.299999999999997,820]
[null,3,3.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H370)),ABS($E$433:$E$495-H370),0))","v":0},0,{"$f":"(IF(E370=0,0,IF(COUNTIF(E368:E370,E370)=1,E370&\",1\",IF(COUNTIF(E368:E370,E370)=2,E370&\",2\",IF(COUNTIF(E368:E370,E370)=3,E370&\",3\")))))*1","v":0},0,3,3,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2018,null,3.681061892976607,1,2.987904870374735E-3,22042.28678429106,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C370,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C370-$H370,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O370))","v":327401.11940298509},56638.80597014926,85157.164179104468,780,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C370,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C370-$H370,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O370))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C370,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C370-$H370,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O370))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C370,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C370-$H370,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O370))","v":0},0,{"$f":"IF(H370 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H370)/100000*W370,Afskrivning!$C$30)/100","v":0.28409301631579448},{"$f":"IFERROR(INDEX(AJ$559:AJ$621,MATCH($C370,$B$559:$B$621,0)),INDEX(AJ$559:AJ$621,MATCH(ROUND($I$234+$C370-$H370,1),$B$559:$B$621,0)))","v":0},0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H370)*RepOmk!$D$34","v":0.38974447379999999},0.03,{"$f":"IFERROR(VLOOKUP(B370&\"-\"&H370,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B370&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27832283191109342},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2018,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF370*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC370=\"\",0,MIN(BC370,'Ny Regafg'!$E$14))*HLOOKUP(BA370,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI370>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI370*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI370>'Ny Regafg'!$F$20,MIN(BI370-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI370>'Ny Regafg'!$F$21,(BI370-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE370>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE370*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE370>'Ny Regafg'!$F$32,MIN(BE370-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE370>'Ny Regafg'!$F$33,(BE370-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ370*HLOOKUP(BA370,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA370,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE370<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE370-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD370*AV370),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD370*AV370),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2018,42.9,780]
[null,3,3.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H371)),ABS($E$433:$E$495-H371),0))","v":0},0,0,0,3,3,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2018,null,3.681061892976607,1,2.987904870374735E-3,22042.28678429106,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C371,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C371-$H371,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O371))","v":233274.87562189053},48099.651741293535,51397.089552238802,920,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C371,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C371-$H371,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O371))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C371,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C371-$H371,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O371))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C371,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C371-$H371,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O371))","v":0},0,{"$f":"IF(H371 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H371)/100000*W371,Afskrivning!$C$30)/100","v":0.20241764343066707},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H371)*RepOmk!$D$34","v":0.38974447379999999},0.03,{"$f":"IFERROR(VLOOKUP(B371&\"-\"&H371,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B371&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.27832283191109342},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2018,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF371*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC371=\"\",0,MIN(BC371,'Ny Regafg'!$E$14))*HLOOKUP(BA371,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI371>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI371*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI371>'Ny Regafg'!$F$20,MIN(BI371-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI371>'Ny Regafg'!$F$21,(BI371-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE371>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE371*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE371>'Ny Regafg'!$F$32,MIN(BE371-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE371>'Ny Regafg'!$F$33,(BE371-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ371*HLOOKUP(BA371,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA371,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE371<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE371-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD371*AV371),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD371*AV371),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2018,32.1,920]
[null,3,4.0999999999999996,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H372)),ABS($E$433:$E$495-H372),0))","v":0},0,0,0,4,4,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2017,null,2.2635224298788486,1,1.8372931205915058E-3,21557.356475036653,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C372,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C372-$H372,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O372))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C372,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C372-$H372,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O372))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C372,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C372-$H372,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O372))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C372,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C372-$H372,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O372))","v":0},0,{"$f":"IF(H372 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H372)/100000*W372,Afskrivning!$C$30)/100","v":0.19341830598931378},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H372)*RepOmk!$D$34","v":0.45858630950000007},0.03,{"$f":"IFERROR(VLOOKUP(B372&\"-\"&H372,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B372&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22948501686842621},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2017,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF372*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC372=\"\",0,MIN(BC372,'Ny Regafg'!$E$14))*HLOOKUP(BA372,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI372>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI372*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI372>'Ny Regafg'!$F$20,MIN(BI372-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI372>'Ny Regafg'!$F$21,(BI372-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE372>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE372*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE372>'Ny Regafg'!$F$32,MIN(BE372-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE372>'Ny Regafg'!$F$33,(BE372-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ372*HLOOKUP(BA372,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA372,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE372<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE372-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD372*AV372),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD372*AV372),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2017,37.299999999999997,660]
[null,3,4.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H373)),ABS($E$433:$E$495-H373),0))","v":0},0,0,0,4,4,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2017,null,2.2635224298788486,1,1.8372931205915058E-3,21557.356475036653,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C373,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C373-$H373,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O373))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C373,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C373-$H373,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O373))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C373,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C373-$H373,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O373))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C373,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C373-$H373,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O373))","v":0},0,{"$f":"IF(H373 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H373)/100000*W373,Afskrivning!$C$30)/100","v":0.25893624136543514},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H373)*RepOmk!$D$34","v":0.45858630950000007},0.03,{"$f":"IFERROR(VLOOKUP(B373&\"-\"&H373,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B373&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22948501686842621},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2017,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF373*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC373=\"\",0,MIN(BC373,'Ny Regafg'!$E$14))*HLOOKUP(BA373,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI373>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI373*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI373>'Ny Regafg'!$F$20,MIN(BI373-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI373>'Ny Regafg'!$F$21,(BI373-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE373>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE373*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE373>'Ny Regafg'!$F$32,MIN(BE373-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE373>'Ny Regafg'!$F$33,(BE373-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ373*HLOOKUP(BA373,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA373,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE373<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE373-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD373*AV373),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD373*AV373),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2017,42.9,660]
[null,3,4.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H374)),ABS($E$433:$E$495-H374),0))","v":0},0,0,0,4,4,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2017,null,2.2635224298788486,1,1.8372931205915058E-3,21557.356475036653,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C374,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C374-$H374,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O374))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C374,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C374-$H374,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O374))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C374,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C374-$H374,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O374))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C374,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C374-$H374,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O374))","v":0},0,{"$f":"IF(H374 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H374)/100000*W374,Afskrivning!$C$30)/100","v":0.18449332002488866},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H374)*RepOmk!$D$34","v":0.45858630950000007},0.03,{"$f":"IFERROR(VLOOKUP(B374&\"-\"&H374,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B374&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22948501686842621},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2017,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF374*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC374=\"\",0,MIN(BC374,'Ny Regafg'!$E$14))*HLOOKUP(BA374,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI374>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI374*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI374>'Ny Regafg'!$F$20,MIN(BI374-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI374>'Ny Regafg'!$F$21,(BI374-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE374>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE374*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE374>'Ny Regafg'!$F$32,MIN(BE374-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE374>'Ny Regafg'!$F$33,(BE374-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ374*HLOOKUP(BA374,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA374,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE374<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE374-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD374*AV374),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD374*AV374),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2017,{"$f":"1/(AD374*AV374)","v":32.1},{"$f":"Z374","v":660}]
[null,3,5.0999999999999996,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H375)),ABS($E$433:$E$495-H375),0))","v":0},0,0,0,5,5,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2016,null,2.6353868290732319,1,2.1391341332601113E-3,21083.094632585853,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C375,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C375-$H375,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O375))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C375,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C375-$H375,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O375))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C375,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C375-$H375,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O375))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C375,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C375-$H375,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O375))","v":0},0,{"$f":"IF(H375 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H375)/100000*W375,Afskrivning!$C$30)/100","v":0.17462688162401663},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H375)*RepOmk!$D$34","v":0.52742814520000003},0.03,{"$f":"IFERROR(VLOOKUP(B375&\"-\"&H375,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B375&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22339407890189836},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2016,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF375*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC375=\"\",0,MIN(BC375,'Ny Regafg'!$E$14))*HLOOKUP(BA375,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI375>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI375*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI375>'Ny Regafg'!$F$20,MIN(BI375-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI375>'Ny Regafg'!$F$21,(BI375-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE375>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE375*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE375>'Ny Regafg'!$F$32,MIN(BE375-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE375>'Ny Regafg'!$F$33,(BE375-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ375*HLOOKUP(BA375,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA375,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE375<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE375-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD375*AV375),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD375*AV375),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2016,37.299999999999997,660]
[null,3,5.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H376)),ABS($E$433:$E$495-H376),0))","v":0},0,0,0,5,5,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2016,null,2.6353868290732319,1,2.1391341332601113E-3,21083.094632585853,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C376,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C376-$H376,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O376))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C376,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C376-$H376,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O376))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C376,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C376-$H376,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O376))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C376,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C376-$H376,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O376))","v":0},0,{"$f":"IF(H376 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H376)/100000*W376,Afskrivning!$C$30)/100","v":0.23377946641507585},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H376)*RepOmk!$D$34","v":0.52742814520000003},0.03,{"$f":"IFERROR(VLOOKUP(B376&\"-\"&H376,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B376&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22339407890189836},864,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AU$559:AU$621,MATCH($C376,$B$559:$B$621,0)),INDEX(AU$559:AU$621,MATCH(ROUND($I$234+$C376-$H376,1),$B$559:$B$621,0)))","v":1},1,null,null,null,"Plugin-hybrid",2016,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF376*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC376=\"\",0,MIN(BC376,'Ny Regafg'!$E$14))*HLOOKUP(BA376,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI376>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI376*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI376>'Ny Regafg'!$F$20,MIN(BI376-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI376>'Ny Regafg'!$F$21,(BI376-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE376>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE376*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE376>'Ny Regafg'!$F$32,MIN(BE376-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE376>'Ny Regafg'!$F$33,(BE376-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ376*HLOOKUP(BA376,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA376,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE376<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE376-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD376*AV376),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD376*AV376),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2016,42.9,660]
[null,3,5.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H377)),ABS($E$433:$E$495-H377),0))","v":0},0,0,0,5,5,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2016,null,2.6353868290732319,1,2.1391341332601113E-3,21083.094632585853,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C377,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C377-$H377,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O377))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C377,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C377-$H377,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O377))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C377,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C377-$H377,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O377))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C377,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C377-$H377,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O377))","v":0},0,{"$f":"IF(H377 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H377)/100000*W377,Afskrivning!$C$30)/100","v":0.16656899661911029},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H377)*RepOmk!$D$34","v":0.52742814520000003},0.03,{"$f":"IFERROR(VLOOKUP(B377&\"-\"&H377,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B377&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.22339407890189836},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2016,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF377*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC377=\"\",0,MIN(BC377,'Ny Regafg'!$E$14))*HLOOKUP(BA377,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI377>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI377*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI377>'Ny Regafg'!$F$20,MIN(BI377-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI377>'Ny Regafg'!$F$21,(BI377-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE377>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE377*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE377>'Ny Regafg'!$F$32,MIN(BE377-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE377>'Ny Regafg'!$F$33,(BE377-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ377*HLOOKUP(BA377,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA377,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE377<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE377-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD377*AV377),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD377*AV377),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2016,32.1,660]
[null,3,6.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H378)),ABS($E$433:$E$495-H378),0))","v":0},0,0,0,6,6,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2015,null,2.3091028449975406,1,1.8742905817281115E-3,21184.429770619638,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C378,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C378-$H378,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O378))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C378,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C378-$H378,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O378))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C378,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C378-$H378,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O378))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C378,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C378-$H378,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O378))","v":0},0,{"$f":"IF(H378 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H378)/100000*W378,Afskrivning!$C$30)/100","v":0.15583545725871945},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H378)*RepOmk!$D$34","v":0.59626998090000005},0.03,{"$f":"IFERROR(VLOOKUP(B378&\"-\"&H378,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B378&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21730314093537051},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2015,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF378*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC378=\"\",0,MIN(BC378,'Ny Regafg'!$E$14))*HLOOKUP(BA378,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI378>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI378*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI378>'Ny Regafg'!$F$20,MIN(BI378-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI378>'Ny Regafg'!$F$21,(BI378-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE378>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE378*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE378>'Ny Regafg'!$F$32,MIN(BE378-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE378>'Ny Regafg'!$F$33,(BE378-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ378*HLOOKUP(BA378,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA378,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE378<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE378-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD378*AV378),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD378*AV378),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2015,37.299999999999997,660]
[null,3,6.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H379)),ABS($E$433:$E$495-H379),0))","v":0},0,0,0,6,6,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2015,null,2.3091028449975406,1,1.8742905817281115E-3,21184.429770619638,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C379,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C379-$H379,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O379))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C379,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C379-$H379,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O379))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C379,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C379-$H379,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O379))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C379,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C379-$H379,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O379))","v":0},0,{"$f":"IF(H379 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H379)/100000*W379,Afskrivning!$C$30)/100","v":0.20862269146471651},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H379)*RepOmk!$D$34","v":0.59626998090000005},0.03,{"$f":"IFERROR(VLOOKUP(B379&\"-\"&H379,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B379&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21730314093537051},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2015,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF379*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC379=\"\",0,MIN(BC379,'Ny Regafg'!$E$14))*HLOOKUP(BA379,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI379>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI379*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI379>'Ny Regafg'!$F$20,MIN(BI379-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI379>'Ny Regafg'!$F$21,(BI379-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE379>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE379*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE379>'Ny Regafg'!$F$32,MIN(BE379-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE379>'Ny Regafg'!$F$33,(BE379-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ379*HLOOKUP(BA379,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA379,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE379<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE379-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD379*AV379),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD379*AV379),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2015,42.9,660]
[null,3,6.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H380)),ABS($E$433:$E$495-H380),0))","v":0},0,0,0,6,6,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2015,null,2.3091028449975406,1,1.8742905817281115E-3,21184.429770619638,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C380,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C380-$H380,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O380))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C380,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C380-$H380,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O380))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C380,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C380-$H380,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O380))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C380,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C380-$H380,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O380))","v":0},0,{"$f":"IF(H380 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H380)/100000*W380,Afskrivning!$C$30)/100","v":0.14864467321333194},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H380)*RepOmk!$D$34","v":0.59626998090000005},0.03,{"$f":"IFERROR(VLOOKUP(B380&\"-\"&H380,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B380&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21730314093537051},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2015,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF380*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC380=\"\",0,MIN(BC380,'Ny Regafg'!$E$14))*HLOOKUP(BA380,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI380>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI380*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI380>'Ny Regafg'!$F$20,MIN(BI380-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI380>'Ny Regafg'!$F$21,(BI380-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE380>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE380*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE380>'Ny Regafg'!$F$32,MIN(BE380-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE380>'Ny Regafg'!$F$33,(BE380-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ380*HLOOKUP(BA380,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA380,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE380<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE380-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD380*AV380),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD380*AV380),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2015,32.1,660]
[null,3,7.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H381)),ABS($E$433:$E$495-H381),0))","v":0},0,0,0,7,7,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2014,null,0.84695699283527826,1,6.8747198429856696E-4,20165.642686554245,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C381,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C381-$H381,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O381))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C381,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C381-$H381,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O381))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C381,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C381-$H381,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O381))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C381,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C381-$H381,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O381))","v":0},{"$f":"IFERROR(INDEX(AH$559:AH$621,MATCH($C381,$B$559:$B$621,0)),INDEX(AH$559:AH$621,MATCH(ROUND($I$234+$C381-$H381,1),$B$559:$B$621,0)))","v":0},{"$f":"IF(H381 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H381)/100000*W381,Afskrivning!$C$30)/100","v":0.13704403289342226},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H381)*RepOmk!$D$34","v":0.66511181659999996},0.03,{"$f":"IFERROR(VLOOKUP(B381&\"-\"&H381,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B381&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21121220296884266},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2014,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF381*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC381=\"\",0,MIN(BC381,'Ny Regafg'!$E$14))*HLOOKUP(BA381,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI381>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI381*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI381>'Ny Regafg'!$F$20,MIN(BI381-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI381>'Ny Regafg'!$F$21,(BI381-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE381>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE381*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE381>'Ny Regafg'!$F$32,MIN(BE381-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE381>'Ny Regafg'!$F$33,(BE381-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ381*HLOOKUP(BA381,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA381,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE381<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE381-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD381*AV381),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD381*AV381),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2014,37.299999999999997,660]
[null,3,7.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H382)),ABS($E$433:$E$495-H382),0))","v":0},0,0,0,7,7,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2014,null,0.84695699283527826,1,6.8747198429856696E-4,20165.642686554245,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C382,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C382-$H382,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O382))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C382,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C382-$H382,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O382))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C382,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C382-$H382,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O382))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C382,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C382-$H382,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O382))","v":0},0,{"$f":"IF(H382 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H382)/100000*W382,Afskrivning!$C$30)/100","v":0.18346591651435712},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H382)*RepOmk!$D$34","v":0.66511181659999996},0.03,{"$f":"IFERROR(VLOOKUP(B382&\"-\"&H382,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B382&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21121220296884266},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2014,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF382*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC382=\"\",0,MIN(BC382,'Ny Regafg'!$E$14))*HLOOKUP(BA382,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI382>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI382*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI382>'Ny Regafg'!$F$20,MIN(BI382-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI382>'Ny Regafg'!$F$21,(BI382-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE382>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE382*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE382>'Ny Regafg'!$F$32,MIN(BE382-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE382>'Ny Regafg'!$F$33,(BE382-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ382*HLOOKUP(BA382,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA382,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE382<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE382-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD382*AV382),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD382*AV382),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2014,42.9,660]
[null,3,7.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H383)),ABS($E$433:$E$495-H383),0))","v":0},0,0,0,7,7,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2014,null,0.84695699283527826,1,6.8747198429856696E-4,20165.642686554245,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C383,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C383-$H383,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O383))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C383,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C383-$H383,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O383))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C383,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C383-$H383,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O383))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C383,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C383-$H383,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O383))","v":0},0,{"$f":"IF(H383 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H383)/100000*W383,Afskrivning!$C$30)/100","v":0.13072034980755354},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H383)*RepOmk!$D$34","v":0.66511181659999996},0.03,{"$f":"IFERROR(VLOOKUP(B383&\"-\"&H383,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B383&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.21121220296884266},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2014,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF383*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC383=\"\",0,MIN(BC383,'Ny Regafg'!$E$14))*HLOOKUP(BA383,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI383>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI383*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI383>'Ny Regafg'!$F$20,MIN(BI383-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI383>'Ny Regafg'!$F$21,(BI383-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE383>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE383*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE383>'Ny Regafg'!$F$32,MIN(BE383-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE383>'Ny Regafg'!$F$33,(BE383-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ383*HLOOKUP(BA383,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA383,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE383<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE383-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD383*AV383),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD383*AV383),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2014,32.1,660]
[null,3,8.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H384)),ABS($E$433:$E$495-H384),0))","v":0},0,0,0,8,8,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2013,null,0.63110395351840176,1,5.1226483858590375E-4,19721.998547450054,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C384,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C384-$H384,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O384))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C384,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C384-$H384,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O384))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C384,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C384-$H384,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O384))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C384,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C384-$H384,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O384))","v":0},0,{"$f":"IF(H384 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H384)/100000*W384,Afskrivning!$C$30)/100","v":0.11825260852812508},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H384)*RepOmk!$D$34","v":0.73395365230000009},0.03,{"$f":"IFERROR(VLOOKUP(B384&\"-\"&H384,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B384&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20512126500231481},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2013,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF384*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC384=\"\",0,MIN(BC384,'Ny Regafg'!$E$14))*HLOOKUP(BA384,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI384>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI384*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI384>'Ny Regafg'!$F$20,MIN(BI384-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI384>'Ny Regafg'!$F$21,(BI384-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE384>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE384*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE384>'Ny Regafg'!$F$32,MIN(BE384-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE384>'Ny Regafg'!$F$33,(BE384-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ384*HLOOKUP(BA384,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA384,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE384<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE384-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD384*AV384),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD384*AV384),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2013,37.299999999999997,660]
[null,3,8.1999999999999993,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H385)),ABS($E$433:$E$495-H385),0))","v":0},0,0,0,8,8,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2013,null,0.63110395351840176,1,5.1226483858590375E-4,19721.998547450054,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C385,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C385-$H385,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O385))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C385,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C385-$H385,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O385))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C385,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C385-$H385,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O385))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C385,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C385-$H385,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O385))","v":0},0,{"$f":"IF(H385 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H385)/100000*W385,Afskrivning!$C$30)/100","v":0.15830914156399781},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H385)*RepOmk!$D$34","v":0.73395365230000009},0.03,{"$f":"IFERROR(VLOOKUP(B385&\"-\"&H385,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B385&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20512126500231481},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2013,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF385*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC385=\"\",0,MIN(BC385,'Ny Regafg'!$E$14))*HLOOKUP(BA385,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI385>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI385*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI385>'Ny Regafg'!$F$20,MIN(BI385-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI385>'Ny Regafg'!$F$21,(BI385-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE385>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE385*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE385>'Ny Regafg'!$F$32,MIN(BE385-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE385>'Ny Regafg'!$F$33,(BE385-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ385*HLOOKUP(BA385,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA385,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE385<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE385-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD385*AV385),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD385*AV385),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2013,42.9,660]
[null,3,8.3000000000000007,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H386)),ABS($E$433:$E$495-H386),0))","v":0},0,0,0,8,8,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2013,null,0.63110395351840176,1,5.1226483858590375E-4,19721.998547450054,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C386,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C386-$H386,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O386))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C386,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C386-$H386,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O386))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C386,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C386-$H386,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O386))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C386,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C386-$H386,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O386))","v":0},0,{"$f":"IF(H386 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H386)/100000*W386,Afskrivning!$C$30)/100","v":0.11279602640177515},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H386)*RepOmk!$D$34","v":0.73395365230000009},0.03,{"$f":"IFERROR(VLOOKUP(B386&\"-\"&H386,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B386&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.20512126500231481},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2013,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF386*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC386=\"\",0,MIN(BC386,'Ny Regafg'!$E$14))*HLOOKUP(BA386,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI386>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI386*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI386>'Ny Regafg'!$F$20,MIN(BI386-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI386>'Ny Regafg'!$F$21,(BI386-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE386>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE386*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE386>'Ny Regafg'!$F$32,MIN(BE386-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE386>'Ny Regafg'!$F$33,(BE386-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ386*HLOOKUP(BA386,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA386,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE386<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE386-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD386*AV386),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD386*AV386),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2013,32.1,660]
[null,3,9.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H387)),ABS($E$433:$E$495-H387),0))","v":0},0,0,0,9,9,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2012,null,5.786434373821845E-2,1,4.6968282387845043E-5,19288.114579406149,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C387,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C387-$H387,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O387))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C387,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C387-$H387,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O387))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C387,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C387-$H387,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O387))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C387,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C387-$H387,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O387))","v":0},0,{"$f":"IF(H387 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H387)/100000*W387,Afskrivning!$C$30)/100","v":9.9461184162827912E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H387)*RepOmk!$D$34","v":0.802795488},0.03,{"$f":"IFERROR(VLOOKUP(B387&\"-\"&H387,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B387&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.19241657293520448},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2012,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF387*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC387=\"\",0,MIN(BC387,'Ny Regafg'!$E$14))*HLOOKUP(BA387,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI387>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI387*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI387>'Ny Regafg'!$F$20,MIN(BI387-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI387>'Ny Regafg'!$F$21,(BI387-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE387>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE387*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE387>'Ny Regafg'!$F$32,MIN(BE387-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE387>'Ny Regafg'!$F$33,(BE387-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ387*HLOOKUP(BA387,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA387,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE387<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE387-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD387*AV387),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD387*AV387),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2012,37.299999999999997,660]
[null,3,9.1999999999999993,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H388)),ABS($E$433:$E$495-H388),0))","v":0},0,0,0,9,9,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2012,null,5.786434373821845E-2,1,4.6968282387845043E-5,19288.114579406149,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C388,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C388-$H388,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O388))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C388,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C388-$H388,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O388))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C388,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C388-$H388,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O388))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C388,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C388-$H388,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O388))","v":0},0,{"$f":"IF(H388 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H388)/100000*W388,Afskrivning!$C$30)/100","v":0.13315236661363844},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H388)*RepOmk!$D$34","v":0.802795488},0.03,{"$f":"IFERROR(VLOOKUP(B388&\"-\"&H388,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B388&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.19241657293520448},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2012,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF388*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC388=\"\",0,MIN(BC388,'Ny Regafg'!$E$14))*HLOOKUP(BA388,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI388>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI388*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI388>'Ny Regafg'!$F$20,MIN(BI388-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI388>'Ny Regafg'!$F$21,(BI388-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE388>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE388*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE388>'Ny Regafg'!$F$32,MIN(BE388-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE388>'Ny Regafg'!$F$33,(BE388-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ388*HLOOKUP(BA388,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA388,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE388<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE388-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD388*AV388),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD388*AV388),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2012,42.9,660]
[null,3,9.3000000000000007,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H389)),ABS($E$433:$E$495-H389),0))","v":0},0,0,0,9,9,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2012,null,5.786434373821845E-2,1,4.6968282387845043E-5,19288.114579406149,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C389,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C389-$H389,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O389))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C389,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C389-$H389,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O389))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C389,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C389-$H389,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O389))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C389,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C389-$H389,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O389))","v":0},0,{"$f":"IF(H389 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H389)/100000*W389,Afskrivning!$C$30)/100","v":9.4871702995996773E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H389)*RepOmk!$D$34","v":0.802795488},0.03,{"$f":"IFERROR(VLOOKUP(B389&\"-\"&H389,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B389&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.19241657293520448},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2012,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF389*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC389=\"\",0,MIN(BC389,'Ny Regafg'!$E$14))*HLOOKUP(BA389,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI389>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI389*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI389>'Ny Regafg'!$F$20,MIN(BI389-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI389>'Ny Regafg'!$F$21,(BI389-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE389>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE389*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE389>'Ny Regafg'!$F$32,MIN(BE389-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE389>'Ny Regafg'!$F$33,(BE389-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ389*HLOOKUP(BA389,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA389,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE389<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE389-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD389*AV389),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD389*AV389),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2012,32.1,660]
[null,3,10.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H390)),ABS($E$433:$E$495-H390),0))","v":0},0,0,0,10,10,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2011,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C390,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C390-$H390,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O390))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C390,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C390-$H390,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O390))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C390,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C390-$H390,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O390))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C390,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C390-$H390,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O390))","v":0},0,{"$f":"IF(H390 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H390)/100000*W390,Afskrivning!$C$30)/100","v":8.0669759797530757E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H390)*RepOmk!$D$34","v":0.87163732370000002},0.03,{"$f":"IFERROR(VLOOKUP(B390&\"-\"&H390,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B390&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17971188086809414},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2011,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF390*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC390=\"\",0,MIN(BC390,'Ny Regafg'!$E$14))*HLOOKUP(BA390,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI390>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI390*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI390>'Ny Regafg'!$F$20,MIN(BI390-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI390>'Ny Regafg'!$F$21,(BI390-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE390>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE390*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE390>'Ny Regafg'!$F$32,MIN(BE390-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE390>'Ny Regafg'!$F$33,(BE390-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ390*HLOOKUP(BA390,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA390,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE390<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE390-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD390*AV390),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD390*AV390),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2011,37.299999999999997,660]
[null,3,10.199999999999999,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H391)),ABS($E$433:$E$495-H391),0))","v":0},0,0,0,10,10,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2011,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C391,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C391-$H391,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O391))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C391,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C391-$H391,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O391))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C391,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C391-$H391,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O391))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C391,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C391-$H391,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O391))","v":0},0,{"$f":"IF(H391 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H391)/100000*W391,Afskrivning!$C$30)/100","v":0.10799559166327911},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H391)*RepOmk!$D$34","v":0.87163732370000002},0.03,{"$f":"IFERROR(VLOOKUP(B391&\"-\"&H391,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B391&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17971188086809414},864,{"$f":"IFERROR(INDEX(AP$559:AP$621,MATCH($C391,$B$559:$B$621,0)),INDEX(AP$559:AP$621,MATCH(ROUND($I$234+$C391-$H391,1),$B$559:$B$621,0)))","v":0},4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2011,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF391*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC391=\"\",0,MIN(BC391,'Ny Regafg'!$E$14))*HLOOKUP(BA391,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI391>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI391*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI391>'Ny Regafg'!$F$20,MIN(BI391-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI391>'Ny Regafg'!$F$21,(BI391-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE391>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE391*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE391>'Ny Regafg'!$F$32,MIN(BE391-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE391>'Ny Regafg'!$F$33,(BE391-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ391*HLOOKUP(BA391,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA391,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE391<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE391-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD391*AV391),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD391*AV391),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2011,42.9,660]
[null,3,10.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H392)),ABS($E$433:$E$495-H392),0))","v":0},0,0,0,10,10,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2011,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C392,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C392-$H392,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O392))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C392,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C392-$H392,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O392))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C392,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C392-$H392,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O392))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C392,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C392-$H392,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O392))","v":0},0,{"$f":"IF(H392 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H392)/100000*W392,Afskrivning!$C$30)/100","v":7.6947379590218412E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H392)*RepOmk!$D$34","v":0.87163732370000002},0.03,{"$f":"IFERROR(VLOOKUP(B392&\"-\"&H392,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B392&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.17971188086809414},864,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AU$559:AU$621,MATCH($C392,$B$559:$B$621,0)),INDEX(AU$559:AU$621,MATCH(ROUND($I$234+$C392-$H392,1),$B$559:$B$621,0)))","v":1},1,null,null,null,"Plugin-hybrid",2011,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF392*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC392=\"\",0,MIN(BC392,'Ny Regafg'!$E$14))*HLOOKUP(BA392,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI392>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI392*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI392>'Ny Regafg'!$F$20,MIN(BI392-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI392>'Ny Regafg'!$F$21,(BI392-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE392>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE392*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE392>'Ny Regafg'!$F$32,MIN(BE392-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE392>'Ny Regafg'!$F$33,(BE392-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ392*HLOOKUP(BA392,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA392,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE392<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE392-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD392*AV392),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD392*AV392),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2011,32.1,660]
[null,3,11.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H393)),ABS($E$433:$E$495-H393),0))","v":0},0,0,0,11,11,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2010,null,{"$f":"IFERROR(INDEX(Q$559:Q$621,MATCH($C393,$B$559:$B$621,0)),INDEX(Q$559:Q$621,MATCH(ROUND($I$234+$C393-$H393,1),$B$559:$B$621,0)))","v":0},1,0,{"$f":"IFERROR(INDEX(T$559:T$621,MATCH($C393,$B$559:$B$621,0)),INDEX(T$559:T$621,MATCH(ROUND($I$234+$C393-$H393,1),$B$559:$B$621,0)))","v":0},264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C393,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C393-$H393,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O393))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C393,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C393-$H393,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O393))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C393,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C393-$H393,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O393))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C393,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C393-$H393,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O393))","v":0},0,{"$f":"IF(H393 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H393)/100000*W393,Afskrivning!$C$30)/100","v":6.1878335432233582E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H393)*RepOmk!$D$34","v":0.94047915940000004},0.03,{"$f":"IFERROR(VLOOKUP(B393&\"-\"&H393,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B393&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16700718880098381},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2010,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF393*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC393=\"\",0,MIN(BC393,'Ny Regafg'!$E$14))*HLOOKUP(BA393,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI393>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI393*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI393>'Ny Regafg'!$F$20,MIN(BI393-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI393>'Ny Regafg'!$F$21,(BI393-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE393>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE393*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE393>'Ny Regafg'!$F$32,MIN(BE393-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE393>'Ny Regafg'!$F$33,(BE393-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ393*HLOOKUP(BA393,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA393,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE393<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE393-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD393*AV393),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD393*AV393),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2010,37.299999999999997,660]
[null,3,11.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H394)),ABS($E$433:$E$495-H394),0))","v":0},0,0,0,11,{"$f":"H394+input_år-original_år","v":11},"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2010,null,0,{"$f":"INDEX(skrotrate_pbil,MATCH(H394&\" \"&IF(O394>original_år,0,original_år-O394),match_skrot,0))","v":1},0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C394,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C394-$H394,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O394))","v":327401.11940298509},56638.80597014926,85157.164179104468,{"$f":"IF(O394<=$BY$232,BY394,IF(O394<=$BZ$232,BZ394,BV394))","v":660},2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C394,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C394-$H394,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O394))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C394,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C394-$H394,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O394))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C394,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C394-$H394,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O394))","v":0},0,{"$f":"IF(H394 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H394)/100000*W394,Afskrivning!$C$30)/100","v":8.2838816712919761E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H394)*RepOmk!$D$34","v":0.94047915940000004},0.03,{"$f":"IFERROR(VLOOKUP(B394&\"-\"&H394,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B394&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16700718880098381},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2010,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF394*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC394=\"\",0,MIN(BC394,'Ny Regafg'!$E$14))*HLOOKUP(BA394,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI394>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI394*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI394>'Ny Regafg'!$F$20,MIN(BI394-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI394>'Ny Regafg'!$F$21,(BI394-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE394>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE394*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE394>'Ny Regafg'!$F$32,MIN(BE394-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE394>'Ny Regafg'!$F$33,(BE394-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ394*HLOOKUP(BA394,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA394,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE394<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE394-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD394*AV394),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD394*AV394),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,{"$f":"O394","v":2010},42.9,660]
[null,3,11.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H395)),ABS($E$433:$E$495-H395),0))","v":0},0,0,0,11,11,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2010,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C395,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C395-$H395,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O395))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C395,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C395-$H395,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O395))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C395,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C395-$H395,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O395))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C395,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C395-$H395,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O395))","v":0},0,{"$f":"IF(H395 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H395)/100000*W395,Afskrivning!$C$30)/100","v":5.9023056184440016E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H395)*RepOmk!$D$34","v":0.94047915940000004},0.03,{"$f":"IFERROR(VLOOKUP(B395&\"-\"&H395,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B395&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.16700718880098381},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2010,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF395*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC395=\"\",0,MIN(BC395,'Ny Regafg'!$E$14))*HLOOKUP(BA395,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI395>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI395*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI395>'Ny Regafg'!$F$20,MIN(BI395-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI395>'Ny Regafg'!$F$21,(BI395-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE395>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE395*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE395>'Ny Regafg'!$F$32,MIN(BE395-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE395>'Ny Regafg'!$F$33,(BE395-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ395*HLOOKUP(BA395,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA395,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE395<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE395-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD395*AV395),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD395*AV395),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2010,32.1,660]
[null,3,12.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H396)),ABS($E$433:$E$495-H396),0))","v":0},0,0,0,12,12,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2009,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C396,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C396-$H396,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O396))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C396,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C396-$H396,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O396))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C396,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C396-$H396,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O396))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C396,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C396-$H396,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O396))","v":0},0,{"$f":"IF(H396 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H396)/100000*W396,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H396)*RepOmk!$D$34","v":1.0093209951},0.03,{"$f":"IFERROR(VLOOKUP(B396&\"-\"&H396,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B396&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2009,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF396*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC396=\"\",0,MIN(BC396,'Ny Regafg'!$E$14))*HLOOKUP(BA396,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI396>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI396*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI396>'Ny Regafg'!$F$20,MIN(BI396-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI396>'Ny Regafg'!$F$21,(BI396-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE396>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE396*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE396>'Ny Regafg'!$F$32,MIN(BE396-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE396>'Ny Regafg'!$F$33,(BE396-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ396*HLOOKUP(BA396,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA396,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE396<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE396-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD396*AV396),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD396*AV396),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2009,37.299999999999997,660]
[null,3,12.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H397)),ABS($E$433:$E$495-H397),0))","v":0},0,0,0,12,12,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2009,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C397,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C397-$H397,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O397))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C397,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C397-$H397,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O397))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C397,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C397-$H397,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O397))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C397,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C397-$H397,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O397))","v":0},0,{"$f":"IF(H397 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H397)/100000*W397,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H397)*RepOmk!$D$34","v":1.0093209951},0.03,{"$f":"IFERROR(VLOOKUP(B397&\"-\"&H397,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B397&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2009,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF397*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC397=\"\",0,MIN(BC397,'Ny Regafg'!$E$14))*HLOOKUP(BA397,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI397>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI397*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI397>'Ny Regafg'!$F$20,MIN(BI397-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI397>'Ny Regafg'!$F$21,(BI397-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE397>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE397*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE397>'Ny Regafg'!$F$32,MIN(BE397-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE397>'Ny Regafg'!$F$33,(BE397-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ397*HLOOKUP(BA397,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA397,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE397<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE397-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD397*AV397),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD397*AV397),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2009,42.9,660]
[null,3,12.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H398)),ABS($E$433:$E$495-H398),0))","v":0},0,0,0,12,12,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2009,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C398,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C398-$H398,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O398))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C398,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C398-$H398,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O398))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C398,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C398-$H398,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O398))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C398,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C398-$H398,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O398))","v":0},0,{"$f":"IF(H398 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H398)/100000*W398,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H398)*RepOmk!$D$34","v":1.0093209951},0.03,{"$f":"IFERROR(VLOOKUP(B398&\"-\"&H398,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B398&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2009,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF398*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC398=\"\",0,MIN(BC398,'Ny Regafg'!$E$14))*HLOOKUP(BA398,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI398>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI398*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI398>'Ny Regafg'!$F$20,MIN(BI398-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI398>'Ny Regafg'!$F$21,(BI398-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE398>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE398*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE398>'Ny Regafg'!$F$32,MIN(BE398-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE398>'Ny Regafg'!$F$33,(BE398-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ398*HLOOKUP(BA398,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA398,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE398<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE398-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD398*AV398),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD398*AV398),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2009,32.1,660]
[null,3,13.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H399)),ABS($E$433:$E$495-H399),0))","v":0},0,0,0,13,13,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2008,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C399,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C399-$H399,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O399))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C399,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C399-$H399,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O399))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C399,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C399-$H399,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O399))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C399,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C399-$H399,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O399))","v":0},0,{"$f":"IF(H399 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H399)/100000*W399,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H399)*RepOmk!$D$34","v":1.0781628308},0.03,{"$f":"IFERROR(VLOOKUP(B399&\"-\"&H399,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B399&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2008,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF399*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC399=\"\",0,MIN(BC399,'Ny Regafg'!$E$14))*HLOOKUP(BA399,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI399>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI399*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI399>'Ny Regafg'!$F$20,MIN(BI399-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI399>'Ny Regafg'!$F$21,(BI399-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE399>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE399*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE399>'Ny Regafg'!$F$32,MIN(BE399-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE399>'Ny Regafg'!$F$33,(BE399-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ399*HLOOKUP(BA399,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA399,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE399<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE399-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD399*AV399),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD399*AV399),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2008,37.299999999999997,660]
[null,3,13.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H400)),ABS($E$433:$E$495-H400),0))","v":0},0,0,0,13,13,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2008,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C400,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C400-$H400,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O400))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C400,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C400-$H400,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O400))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C400,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C400-$H400,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O400))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C400,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C400-$H400,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O400))","v":0},0,{"$f":"IF(H400 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H400)/100000*W400,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H400)*RepOmk!$D$34","v":1.0781628308},0.03,{"$f":"IFERROR(VLOOKUP(B400&\"-\"&H400,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B400&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2008,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF400*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC400=\"\",0,MIN(BC400,'Ny Regafg'!$E$14))*HLOOKUP(BA400,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI400>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI400*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI400>'Ny Regafg'!$F$20,MIN(BI400-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI400>'Ny Regafg'!$F$21,(BI400-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE400>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE400*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE400>'Ny Regafg'!$F$32,MIN(BE400-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE400>'Ny Regafg'!$F$33,(BE400-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ400*HLOOKUP(BA400,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA400,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE400<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE400-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD400*AV400),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD400*AV400),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2008,42.9,660]
[null,3,13.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H401)),ABS($E$433:$E$495-H401),0))","v":0},0,0,0,13,13,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2008,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C401,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C401-$H401,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O401))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C401,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C401-$H401,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O401))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C401,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C401-$H401,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O401))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C401,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C401-$H401,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O401))","v":0},0,{"$f":"IF(H401 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H401)/100000*W401,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H401)*RepOmk!$D$34","v":1.0781628308},0.03,{"$f":"IFERROR(VLOOKUP(B401&\"-\"&H401,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B401&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2008,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF401*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC401=\"\",0,MIN(BC401,'Ny Regafg'!$E$14))*HLOOKUP(BA401,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI401>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI401*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI401>'Ny Regafg'!$F$20,MIN(BI401-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI401>'Ny Regafg'!$F$21,(BI401-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE401>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE401*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE401>'Ny Regafg'!$F$32,MIN(BE401-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE401>'Ny Regafg'!$F$33,(BE401-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ401*HLOOKUP(BA401,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA401,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE401<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE401-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD401*AV401),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD401*AV401),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2008,32.1,660]
[null,3,14.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H402)),ABS($E$433:$E$495-H402),0))","v":0},0,0,0,14,14,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2007,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C402,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C402-$H402,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O402))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C402,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C402-$H402,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O402))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C402,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C402-$H402,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O402))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C402,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C402-$H402,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O402))","v":0},{"$f":"IFERROR(INDEX(AH$559:AH$621,MATCH($C402,$B$559:$B$621,0)),INDEX(AH$559:AH$621,MATCH(ROUND($I$234+$C402-$H402,1),$B$559:$B$621,0)))","v":0},{"$f":"IF(H402 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H402)/100000*W402,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H402)*RepOmk!$D$34","v":1.1470046665},0.03,{"$f":"IFERROR(VLOOKUP(B402&\"-\"&H402,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B402&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2007,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF402*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC402=\"\",0,MIN(BC402,'Ny Regafg'!$E$14))*HLOOKUP(BA402,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI402>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI402*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI402>'Ny Regafg'!$F$20,MIN(BI402-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI402>'Ny Regafg'!$F$21,(BI402-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE402>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE402*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE402>'Ny Regafg'!$F$32,MIN(BE402-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE402>'Ny Regafg'!$F$33,(BE402-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ402*HLOOKUP(BA402,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA402,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE402<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE402-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD402*AV402),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD402*AV402),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2007,37.299999999999997,660]
[null,3,14.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H403)),ABS($E$433:$E$495-H403),0))","v":0},0,0,0,14,14,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2007,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C403,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C403-$H403,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O403))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C403,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C403-$H403,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O403))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C403,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C403-$H403,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O403))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C403,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C403-$H403,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O403))","v":0},0,{"$f":"IF(H403 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H403)/100000*W403,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H403)*RepOmk!$D$34","v":1.1470046665},0.03,{"$f":"IFERROR(VLOOKUP(B403&\"-\"&H403,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B403&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2007,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF403*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC403=\"\",0,MIN(BC403,'Ny Regafg'!$E$14))*HLOOKUP(BA403,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI403>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI403*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI403>'Ny Regafg'!$F$20,MIN(BI403-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI403>'Ny Regafg'!$F$21,(BI403-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE403>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE403*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE403>'Ny Regafg'!$F$32,MIN(BE403-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE403>'Ny Regafg'!$F$33,(BE403-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ403*HLOOKUP(BA403,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA403,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE403<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE403-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD403*AV403),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD403*AV403),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2007,42.9,660]
[null,3,14.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H404)),ABS($E$433:$E$495-H404),0))","v":0},0,0,0,14,14,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2007,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C404,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C404-$H404,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O404))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C404,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C404-$H404,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O404))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C404,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C404-$H404,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O404))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C404,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C404-$H404,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O404))","v":0},0,{"$f":"IF(H404 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H404)/100000*W404,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H404)*RepOmk!$D$34","v":1.1470046665},0.03,{"$f":"IFERROR(VLOOKUP(B404&\"-\"&H404,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B404&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2007,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF404*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC404=\"\",0,MIN(BC404,'Ny Regafg'!$E$14))*HLOOKUP(BA404,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI404>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI404*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI404>'Ny Regafg'!$F$20,MIN(BI404-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI404>'Ny Regafg'!$F$21,(BI404-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE404>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE404*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE404>'Ny Regafg'!$F$32,MIN(BE404-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE404>'Ny Regafg'!$F$33,(BE404-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ404*HLOOKUP(BA404,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA404,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE404<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE404-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD404*AV404),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD404*AV404),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2007,32.1,660]
[null,3,15.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H405)),ABS($E$433:$E$495-H405),0))","v":0},0,0,0,15,15,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2006,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C405,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C405-$H405,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O405))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C405,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C405-$H405,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O405))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C405,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C405-$H405,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O405))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C405,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C405-$H405,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O405))","v":0},0,{"$f":"IF(H405 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H405)/100000*W405,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H405)*RepOmk!$D$34","v":1.2158465022},0.03,{"$f":"IFERROR(VLOOKUP(B405&\"-\"&H405,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B405&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2006,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF405*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC405=\"\",0,MIN(BC405,'Ny Regafg'!$E$14))*HLOOKUP(BA405,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$f":"BF405+BG405-BH405","v":{"$error":"#N/A"}},{"$f":"IF(BI405>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI405*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI405>'Ny Regafg'!$F$20,MIN(BI405-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI405>'Ny Regafg'!$F$21,(BI405-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE405>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE405*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE405>'Ny Regafg'!$F$32,MIN(BE405-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE405>'Ny Regafg'!$F$33,(BE405-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(BJ405:BO405)-BP405","v":{"$error":"#N/A"}},{"$f":"BQ405*HLOOKUP(BA405,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA405,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$f":"BR405-MIN(BR405,BS405)","v":{"$error":"#N/A"}},{"$f":"BT405+BG405+BF405-BD405","v":{"$error":"#N/A"}},{"$f":"IF(BE405<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE405-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD405*AV405),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD405*AV405),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2006,37.299999999999997,660]
[null,3,15.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H406)),ABS($E$433:$E$495-H406),0))","v":0},0,0,0,15,15,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2006,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C406,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C406-$H406,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O406))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C406,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C406-$H406,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O406))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C406,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C406-$H406,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O406))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C406,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C406-$H406,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O406))","v":0},0,{"$f":"IF(H406 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H406)/100000*W406,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H406)*RepOmk!$D$34","v":1.2158465022},0.03,{"$f":"IFERROR(VLOOKUP(B406&\"-\"&H406,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B406&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2006,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF406*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC406=\"\",0,MIN(BC406,'Ny Regafg'!$E$14))*HLOOKUP(BA406,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI406>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI406*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI406>'Ny Regafg'!$F$20,MIN(BI406-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI406>'Ny Regafg'!$F$21,(BI406-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE406>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE406*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE406>'Ny Regafg'!$F$32,MIN(BE406-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE406>'Ny Regafg'!$F$33,(BE406-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ406*HLOOKUP(BA406,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA406,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE406<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE406-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD406*AV406),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD406*AV406),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2006,42.9,660]
[null,3,15.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H407)),ABS($E$433:$E$495-H407),0))","v":0},0,0,0,15,15,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2006,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C407,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C407-$H407,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O407))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C407,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C407-$H407,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O407))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C407,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C407-$H407,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O407))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C407,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C407-$H407,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O407))","v":0},0,{"$f":"IF(H407 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H407)/100000*W407,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H407)*RepOmk!$D$34","v":1.2158465022},0.03,{"$f":"IFERROR(VLOOKUP(B407&\"-\"&H407,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B407&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2006,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF407*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC407=\"\",0,MIN(BC407,'Ny Regafg'!$E$14))*HLOOKUP(BA407,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI407>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI407*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI407>'Ny Regafg'!$F$20,MIN(BI407-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI407>'Ny Regafg'!$F$21,(BI407-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE407>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE407*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE407>'Ny Regafg'!$F$32,MIN(BE407-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE407>'Ny Regafg'!$F$33,(BE407-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ407*HLOOKUP(BA407,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA407,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE407<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE407-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD407*AV407),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD407*AV407),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2006,32.1,660]
[null,3,16.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H408)),ABS($E$433:$E$495-H408),0))","v":0},0,0,0,16,16,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2005,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C408,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C408-$H408,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O408))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C408,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C408-$H408,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O408))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C408,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C408-$H408,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O408))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C408,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C408-$H408,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O408))","v":0},0,{"$f":"IF(H408 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H408)/100000*W408,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H408)*RepOmk!$D$34","v":1.2846883379},0.03,{"$f":"IFERROR(VLOOKUP(B408&\"-\"&H408,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B408&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,{"$f":"IFERROR(INDEX(AU$559:AU$621,MATCH($C408,$B$559:$B$621,0)),INDEX(AU$559:AU$621,MATCH(ROUND($I$234+$C408-$H408,1),$B$559:$B$621,0)))","v":1},1,null,null,null,"Plugin-hybrid",2005,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF408*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC408=\"\",0,MIN(BC408,'Ny Regafg'!$E$14))*HLOOKUP(BA408,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI408>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI408*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI408>'Ny Regafg'!$F$20,MIN(BI408-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI408>'Ny Regafg'!$F$21,(BI408-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE408>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE408*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE408>'Ny Regafg'!$F$32,MIN(BE408-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE408>'Ny Regafg'!$F$33,(BE408-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ408*HLOOKUP(BA408,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA408,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE408<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE408-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD408*AV408),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD408*AV408),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2005,37.299999999999997,660]
[null,3,16.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H409)),ABS($E$433:$E$495-H409),0))","v":0},0,0,0,16,16,"Stor personbil, hybrid",{"$f":"IFERROR(INDEX(K$559:K$621,MATCH($C409,$B$559:$B$621,0)),INDEX(K$559:K$621,MATCH(ROUND($I$234+$C409-$H409,1),$B$559:$B$621,0)))","v":"TOYOTA"},"RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2005,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C409,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C409-$H409,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O409))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C409,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C409-$H409,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O409))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C409,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C409-$H409,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O409))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C409,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C409-$H409,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O409))","v":0},0,{"$f":"IF(H409 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H409)/100000*W409,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H409)*RepOmk!$D$34","v":1.2846883379},0.03,{"$f":"IFERROR(VLOOKUP(B409&\"-\"&H409,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B409&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2005,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF409*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC409=\"\",0,MIN(BC409,'Ny Regafg'!$E$14))*HLOOKUP(BA409,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI409>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI409*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI409>'Ny Regafg'!$F$20,MIN(BI409-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI409>'Ny Regafg'!$F$21,(BI409-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE409>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE409*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE409>'Ny Regafg'!$F$32,MIN(BE409-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE409>'Ny Regafg'!$F$33,(BE409-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ409*HLOOKUP(BA409,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA409,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE409<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE409-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD409*AV409),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD409*AV409),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2005,42.9,660]
[null,3,16.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H410)),ABS($E$433:$E$495-H410),0))","v":0},0,0,0,16,16,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2005,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C410,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C410-$H410,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O410))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C410,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C410-$H410,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O410))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C410,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C410-$H410,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O410))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C410,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C410-$H410,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O410))","v":0},0,{"$f":"IF(H410 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H410)/100000*W410,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H410)*RepOmk!$D$34","v":1.2846883379},0.03,{"$f":"IFERROR(VLOOKUP(B410&\"-\"&H410,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B410&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2005,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF410*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC410=\"\",0,MIN(BC410,'Ny Regafg'!$E$14))*HLOOKUP(BA410,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI410>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI410*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI410>'Ny Regafg'!$F$20,MIN(BI410-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI410>'Ny Regafg'!$F$21,(BI410-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE410>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE410*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE410>'Ny Regafg'!$F$32,MIN(BE410-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE410>'Ny Regafg'!$F$33,(BE410-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ410*HLOOKUP(BA410,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA410,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE410<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE410-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD410*AV410),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD410*AV410),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2005,32.1,660]
[null,3,17.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H411)),ABS($E$433:$E$495-H411),0))","v":0},0,0,0,17,17,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2004,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C411,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C411-$H411,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O411))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C411,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C411-$H411,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O411))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C411,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C411-$H411,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O411))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C411,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C411-$H411,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O411))","v":0},0,{"$f":"IF(H411 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H411)/100000*W411,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H411)*RepOmk!$D$34","v":1.3535301736000001},0.03,{"$f":"IFERROR(VLOOKUP(B411&\"-\"&H411,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B411&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2004,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF411*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC411=\"\",0,MIN(BC411,'Ny Regafg'!$E$14))*HLOOKUP(BA411,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI411>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI411*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI411>'Ny Regafg'!$F$20,MIN(BI411-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI411>'Ny Regafg'!$F$21,(BI411-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE411>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE411*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE411>'Ny Regafg'!$F$32,MIN(BE411-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE411>'Ny Regafg'!$F$33,(BE411-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ411*HLOOKUP(BA411,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA411,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE411<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE411-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD411*AV411),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD411*AV411),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2004,37.299999999999997,660]
[null,3,17.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H412)),ABS($E$433:$E$495-H412),0))","v":0},0,0,0,17,17,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2004,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C412,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C412-$H412,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O412))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C412,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C412-$H412,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O412))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C412,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C412-$H412,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O412))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C412,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C412-$H412,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O412))","v":0},0,{"$f":"IF(H412 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H412)/100000*W412,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H412)*RepOmk!$D$34","v":1.3535301736000001},0.03,{"$f":"IFERROR(VLOOKUP(B412&\"-\"&H412,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B412&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2004,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF412*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC412=\"\",0,MIN(BC412,'Ny Regafg'!$E$14))*HLOOKUP(BA412,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI412>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI412*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI412>'Ny Regafg'!$F$20,MIN(BI412-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI412>'Ny Regafg'!$F$21,(BI412-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE412>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE412*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE412>'Ny Regafg'!$F$32,MIN(BE412-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE412>'Ny Regafg'!$F$33,(BE412-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ412*HLOOKUP(BA412,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA412,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE412<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE412-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD412*AV412),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD412*AV412),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2004,42.9,660]
[null,3,17.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H413)),ABS($E$433:$E$495-H413),0))","v":0},0,0,0,17,17,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2004,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C413,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C413-$H413,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O413))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C413,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C413-$H413,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O413))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C413,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C413-$H413,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O413))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C413,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C413-$H413,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O413))","v":0},{"$f":"IFERROR(INDEX(AH$559:AH$621,MATCH($C413,$B$559:$B$621,0)),INDEX(AH$559:AH$621,MATCH(ROUND($I$234+$C413-$H413,1),$B$559:$B$621,0)))","v":0},{"$f":"IF(H413 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H413)/100000*W413,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H413)*RepOmk!$D$34","v":1.3535301736000001},0.03,{"$f":"IFERROR(VLOOKUP(B413&\"-\"&H413,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B413&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2004,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF413*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC413=\"\",0,MIN(BC413,'Ny Regafg'!$E$14))*HLOOKUP(BA413,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI413>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI413*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI413>'Ny Regafg'!$F$20,MIN(BI413-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI413>'Ny Regafg'!$F$21,(BI413-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE413>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE413*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE413>'Ny Regafg'!$F$32,MIN(BE413-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE413>'Ny Regafg'!$F$33,(BE413-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ413*HLOOKUP(BA413,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA413,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE413<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE413-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD413*AV413),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD413*AV413),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2004,32.1,660]
[null,3,18.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H414)),ABS($E$433:$E$495-H414),0))","v":0},0,0,0,18,18,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2003,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C414,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C414-$H414,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O414))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C414,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C414-$H414,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O414))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C414,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C414-$H414,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O414))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C414,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C414-$H414,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O414))","v":0},0,{"$f":"IF(H414 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H414)/100000*W414,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H414)*RepOmk!$D$34","v":1.4223720092999999},0.03,{"$f":"IFERROR(VLOOKUP(B414&\"-\"&H414,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B414&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2003,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF414*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC414=\"\",0,MIN(BC414,'Ny Regafg'!$E$14))*HLOOKUP(BA414,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI414>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI414*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI414>'Ny Regafg'!$F$20,MIN(BI414-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI414>'Ny Regafg'!$F$21,(BI414-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE414>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE414*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE414>'Ny Regafg'!$F$32,MIN(BE414-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE414>'Ny Regafg'!$F$33,(BE414-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ414*HLOOKUP(BA414,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA414,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE414<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE414-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD414*AV414),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD414*AV414),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2003,37.299999999999997,660]
[null,3,18.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H415)),ABS($E$433:$E$495-H415),0))","v":0},0,0,0,18,18,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2003,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C415,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C415-$H415,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O415))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C415,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C415-$H415,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O415))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C415,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C415-$H415,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O415))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C415,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C415-$H415,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O415))","v":0},0,{"$f":"IF(H415 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H415)/100000*W415,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H415)*RepOmk!$D$34","v":1.4223720092999999},0.03,{"$f":"IFERROR(VLOOKUP(B415&\"-\"&H415,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B415&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2003,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF415*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC415=\"\",0,MIN(BC415,'Ny Regafg'!$E$14))*HLOOKUP(BA415,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI415>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI415*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI415>'Ny Regafg'!$F$20,MIN(BI415-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI415>'Ny Regafg'!$F$21,(BI415-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE415>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE415*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE415>'Ny Regafg'!$F$32,MIN(BE415-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE415>'Ny Regafg'!$F$33,(BE415-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ415*HLOOKUP(BA415,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA415,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE415<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE415-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD415*AV415),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD415*AV415),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2003,42.9,660]
[null,3,18.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H416)),ABS($E$433:$E$495-H416),0))","v":0},0,0,0,18,18,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2003,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C416,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C416-$H416,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O416))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C416,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C416-$H416,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O416))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C416,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C416-$H416,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O416))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C416,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C416-$H416,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O416))","v":0},0,{"$f":"IF(H416 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H416)/100000*W416,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H416)*RepOmk!$D$34","v":1.4223720092999999},0.03,{"$f":"IFERROR(VLOOKUP(B416&\"-\"&H416,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B416&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2003,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF416*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC416=\"\",0,MIN(BC416,'Ny Regafg'!$E$14))*HLOOKUP(BA416,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI416>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI416*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI416>'Ny Regafg'!$F$20,MIN(BI416-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI416>'Ny Regafg'!$F$21,(BI416-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE416>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE416*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE416>'Ny Regafg'!$F$32,MIN(BE416-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE416>'Ny Regafg'!$F$33,(BE416-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ416*HLOOKUP(BA416,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA416,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE416<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE416-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD416*AV416),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD416*AV416),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2003,32.1,660]
[null,3,19.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H417)),ABS($E$433:$E$495-H417),0))","v":0},0,0,0,19,19,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2002,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C417,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C417-$H417,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O417))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C417,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C417-$H417,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O417))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C417,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C417-$H417,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O417))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C417,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C417-$H417,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O417))","v":0},0,{"$f":"IF(H417 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H417)/100000*W417,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H417)*RepOmk!$D$34","v":1.4912138450000001},0.03,{"$f":"IFERROR(VLOOKUP(B417&\"-\"&H417,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B417&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2002,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF417*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC417=\"\",0,MIN(BC417,'Ny Regafg'!$E$14))*HLOOKUP(BA417,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI417>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI417*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI417>'Ny Regafg'!$F$20,MIN(BI417-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI417>'Ny Regafg'!$F$21,(BI417-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE417>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE417*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE417>'Ny Regafg'!$F$32,MIN(BE417-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE417>'Ny Regafg'!$F$33,(BE417-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ417*HLOOKUP(BA417,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA417,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE417<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE417-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD417*AV417),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD417*AV417),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2002,37.299999999999997,660]
[null,3,19.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H418)),ABS($E$433:$E$495-H418),0))","v":0},0,0,0,19,19,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2002,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C418,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C418-$H418,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O418))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C418,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C418-$H418,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O418))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C418,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C418-$H418,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O418))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C418,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C418-$H418,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O418))","v":0},0,{"$f":"IF(H418 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H418)/100000*W418,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H418)*RepOmk!$D$34","v":1.4912138450000001},0.03,{"$f":"IFERROR(VLOOKUP(B418&\"-\"&H418,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B418&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2002,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF418*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC418=\"\",0,MIN(BC418,'Ny Regafg'!$E$14))*HLOOKUP(BA418,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI418>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI418*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI418>'Ny Regafg'!$F$20,MIN(BI418-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI418>'Ny Regafg'!$F$21,(BI418-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE418>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE418*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE418>'Ny Regafg'!$F$32,MIN(BE418-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE418>'Ny Regafg'!$F$33,(BE418-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ418*HLOOKUP(BA418,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA418,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE418<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE418-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD418*AV418),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD418*AV418),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2002,42.9,660]
[null,3,19.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H419)),ABS($E$433:$E$495-H419),0))","v":0},0,0,0,19,19,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2002,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C419,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C419-$H419,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O419))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C419,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C419-$H419,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O419))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C419,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C419-$H419,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O419))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C419,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C419-$H419,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O419))","v":0},0,{"$f":"IF(H419 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H419)/100000*W419,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H419)*RepOmk!$D$34","v":1.4912138450000001},0.03,{"$f":"IFERROR(VLOOKUP(B419&\"-\"&H419,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B419&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2002,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF419*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC419=\"\",0,MIN(BC419,'Ny Regafg'!$E$14))*HLOOKUP(BA419,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI419>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI419*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI419>'Ny Regafg'!$F$20,MIN(BI419-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI419>'Ny Regafg'!$F$21,(BI419-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE419>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE419*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE419>'Ny Regafg'!$F$32,MIN(BE419-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE419>'Ny Regafg'!$F$33,(BE419-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ419*HLOOKUP(BA419,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA419,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE419<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE419-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD419*AV419),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD419*AV419),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2002,32.1,660]
[null,3,20.100000000000001,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H420)),ABS($E$433:$E$495-H420),0))","v":0},0,0,0,20,20,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,2001,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C420,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C420-$H420,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O420))","v":244559.70149253734},56570.572139303484,85571.567164179098,660,2.6809651474530832E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C420,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C420-$H420,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O420))","v":2.6809651474530832E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C420,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C420-$H420,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O420))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C420,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C420-$H420,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O420))","v":0},0,{"$f":"IF(H420 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H420)/100000*W420,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H420)*RepOmk!$D$34","v":1.5600556807000001},0.03,{"$f":"IFERROR(VLOOKUP(B420&\"-\"&H420,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B420&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2001,2.6809651474530832E-2,0,{"$error":"#N/A"},0,244559.70149253734,{"$f":"BF420*'Ny Regafg'!$F$4","v":61139.925373134334},{"$f":"IF(BC420=\"\",0,MIN(BC420,'Ny Regafg'!$E$14))*HLOOKUP(BA420,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI420>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI420*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI420>'Ny Regafg'!$F$20,MIN(BI420-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI420>'Ny Regafg'!$F$21,(BI420-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE420>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE420*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE420>'Ny Regafg'!$F$32,MIN(BE420-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE420>'Ny Regafg'!$F$33,(BE420-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ420*HLOOKUP(BA420,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA420,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE420<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE420-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD420*AV420),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD420*AV420),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":820},null,2001,37.299999999999997,660]
[null,3,20.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H421)),ABS($E$433:$E$495-H421),0))","v":0},0,0,0,20,20,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,2001,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C421,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C421-$H421,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O421))","v":327401.11940298509},56638.80597014926,85157.164179104468,660,2.3310023310023312E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C421,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C421-$H421,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O421))","v":2.3310023310023312E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C421,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C421-$H421,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O421))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C421,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C421-$H421,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O421))","v":0},0,{"$f":"IF(H421 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H421)/100000*W421,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H421)*RepOmk!$D$34","v":1.5600556807000001},0.03,{"$f":"IFERROR(VLOOKUP(B421&\"-\"&H421,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B421&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2001,2.3310023310023312E-2,0,{"$error":"#N/A"},0,327401.11940298509,{"$f":"BF421*'Ny Regafg'!$F$4","v":81850.279850746272},{"$f":"IF(BC421=\"\",0,MIN(BC421,'Ny Regafg'!$E$14))*HLOOKUP(BA421,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI421>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI421*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI421>'Ny Regafg'!$F$20,MIN(BI421-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI421>'Ny Regafg'!$F$21,(BI421-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE421>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE421*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE421>'Ny Regafg'!$F$32,MIN(BE421-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE421>'Ny Regafg'!$F$33,(BE421-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ421*HLOOKUP(BA421,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA421,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE421<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE421-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD421*AV421),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD421*AV421),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":780},null,2001,42.9,660]
[null,3,20.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H422)),ABS($E$433:$E$495-H422),0))","v":0},0,0,0,20,20,"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,2001,null,0,1,0,0,264470,16.2,{"$f":"IFERROR(INDEX(W$559:W$621,MATCH($C422,$B$559:$B$621,0)),INDEX(W$559:W$621,MATCH(ROUND($I$234+$C422-$H422,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O422))","v":233274.87562189053},48099.651741293535,51397.089552238802,660,3.1152647975077882E-2,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":11.522383075500297},{"$f":"IFERROR(INDEX(AD$559:AD$621,MATCH($C422,$B$559:$B$621,0)),INDEX(AD$559:AD$621,MATCH(ROUND($I$234+$C422-$H422,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O422))","v":3.1152647975077882E-2},{"$f":"IFERROR(INDEX(AE$559:AE$621,MATCH($C422,$B$559:$B$621,0)),INDEX(AE$559:AE$621,MATCH(ROUND($I$234+$C422-$H422,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$G$448:$G$488,('Fælles forudsætninger'!$C$447-O422))","v":0},0,{"$f":"IFERROR(INDEX(AG$559:AG$621,MATCH($C422,$B$559:$B$621,0)),INDEX(AG$559:AG$621,MATCH(ROUND($I$234+$C422-$H422,1),$B$559:$B$621,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-O422))","v":0},0,{"$f":"IF(H422 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H422)/100000*W422,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0,0,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*H422)*RepOmk!$D$34","v":1.5600556807000001},0.03,{"$f":"IFERROR(VLOOKUP(B422&\"-\"&H422,AndelVedlAfhKm!$A$2:$B$54,2,FALSE),VLOOKUP(B422&\"-12\",AndelVedlAfhKm!$A$2:$B$54,2,FALSE))","v":0.15430249673387347},864,0,4,35000,null,null,1,1,null,null,null,"Plugin-hybrid",2001,3.1152647975077882E-2,0,{"$error":"#N/A"},0,233274.87562189053,{"$f":"BF422*'Ny Regafg'!$F$4","v":58318.718905472633},{"$f":"IF(BC422=\"\",0,MIN(BC422,'Ny Regafg'!$E$14))*HLOOKUP(BA422,'Ny Regafg'!$F$11:$T$14,3)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(BI422>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,BI422*'Ny Regafg'!$F$23)","v":{"$error":"#N/A"}},{"$f":"IF(BI422>'Ny Regafg'!$F$20,MIN(BI422-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":{"$error":"#N/A"}},{"$f":"IF(BI422>'Ny Regafg'!$F$21,(BI422-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":{"$error":"#N/A"}},{"$f":"IF(BE422>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,BE422*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(BE422>'Ny Regafg'!$F$32,MIN(BE422-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(BE422>'Ny Regafg'!$F$33,(BE422-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$error":"#N/A"},{"$f":"BQ422*HLOOKUP(BA422,'Ny Regafg'!$F$42:$T$47,3)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(BA422,'Ny Regafg'!$F$51:$T$58,5)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BE422<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BE422-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(1/(AD422*AV422),PB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(1/(AD422*AV422),PB_B_2017_2021!$G$5:$H$36,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":920},null,2001,32.1,660]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,null,"Grunddata"]
[null,"Matchværdi for løbende alder","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Repræsentativ årgang","Årgang","Trafikarbejde, i alt for kategori [km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [liter per km, realt forbrug]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstofpris inkl. moms og afgifter [kr per liter]","Brændstof-effektivitet [liter per km oplyst]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Batteri omkostning ekskl. moms [kr per år]","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug"]
[null,{"$f":"IF(COUNTIF(I431:I433,I433)=1,I433+0.1,IF(COUNTIF(I431:I433,I433)=2,I433+0.2,IF(COUNTIF(I431:I433,I433)=3,I433+0.3,0)))","v":0.1},{"$f":"IF(COUNTIF(G430:G433,H433)=1,D433+0.1,IF(COUNTIF(G430:G433,H433)=2,D433+0.2,IF(COUNTIF(G430:G433,H433)=3,D433+0.3,0)))","v":0},{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H433)),ABS($E$433:$E$495-H433),0))","v":0},{"$f":"(IF(G433=0,0,H433))*1","v":0},0.1,1,0,{"$f":"H433+input_år-original_år","v":0},"Lille personbil, hybrid","VOLKSWAGEN","PASSAT","VARIANT1.4 TSI 218HK DSG6 PHEV DSG6",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Personbiler_trafikarbejde!R32:R52)","v":420.1712770663508},{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H433,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":201.71933569955323},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H433,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":22951.094964146399},211060,16.600000000000001,282852.8606965174,56570.572139303484,85571.567164179098,null,{"$f":"AD433*AU433*AV433","v":2.3696682464454975E-2},null,null,2.3696682464454975E-2,36,9.6999999999999993,0,null,6.5739147041576421E-2,null,null,null,0.03,null,454,0,4,35000,null,null,1,1]
[null,{"$f":"IF(COUNTIF(I432:I434,I434)=1,I434+0.1,IF(COUNTIF(I432:I434,I434)=2,I434+0.2,IF(COUNTIF(I432:I434,I434)=3,I434+0.3,0)))","v":0.2},{"$f":"IF(COUNTIF(H431:H434,H434)=1,D434+0.1,IF(COUNTIF(H431:H434,H434)=2,D434+0.2,IF(COUNTIF(H431:H434,H434)=3,D434+0.3,0)))","v":0.2},{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H434)),ABS($E$433:$E$495-H434),0))","v":0},{"$f":"(IF(G434=0,0,H434))*1","v":0},0.2,1,0,0,"Lille personbil, hybrid","AUDI","Q3","45 TFSI e 5-dÃ¸rs S tronic",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H434,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":201.71933569955323},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H434,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":22951.094964146399},211060,16.600000000000001,283194.02985074627,56638.80597014926,85157.164179104468,null,{"$f":"AD434*AU434*AV434","v":2.8011204481792715E-2},null,null,2.8011204481792715E-2,37,10.4,0,null,6.5739147041576407E-2,null,null,null,0.03,null,454,0,4,35000,null,null,1,1]
[null,0.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H435)),ABS($E$433:$E$495-H435),0))","v":0},0,0.3,1,0,0,"Lille personbil, hybrid","VOLKSWAGEN","Golf eHybrid","1.4 TSI eHybrid 204HK DSG6 PHEV DSG6",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H435,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":201.71933569955323},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H435,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":22951.094964146399},211060,16.600000000000001,240498.25870646766,48099.651741293535,51397.089552238802,null,2.1881838074398249E-2,null,null,2.1881838074398249E-2,28,8.8000000000000007,0,null,6.5739147041576421E-2,null,null,null,0.03,null,454,0,4,35000,null,null,1,1]
[null,1.1000000000000001,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H436)),ABS($E$433:$E$495-H436),0))","v":0},0,{"$f":"(IF(E436=0,0,IF(COUNTIF(E434:E436,E436)=1,E436&\",1\",IF(COUNTIF(E434:E436,E436)=2,E436&\",2\",IF(COUNTIF(E434:E436,E436)=3,E436&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H436>$C436,INDEX(J$433:J435,MATCH($C436,$F$433:$F435,0)),INDEX(J437:J$495,MATCH($C436,$F437:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H436>$C436,INDEX(K$433:K435,MATCH($C436,$F$433:$F435,0)),INDEX(K437:K$495,MATCH($C436,$F437:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H436>$C436,INDEX(L$433:L435,MATCH($C436,$F$433:$F435,0)),INDEX(L437:L$495,MATCH($C436,$F437:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H436>$C436,INDEX(M$433:M435,MATCH($C436,$F$433:$F435,0)),INDEX(M437:M$495,MATCH($C436,$F437:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H436>$C436,INDEX(N$433:N435,MATCH($C436,$F$433:$F435,0)),INDEX(N437:N$495,MATCH($C436,$F437:$F$495,0)))","v":2021},{"$f":"O433-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H436,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":93.016932105731755},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H436,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":22446.170874935269},{"$f":"IF($H436>$C436,INDEX(U$433:U435,MATCH($C436,$F$433:$F435,0)),INDEX(U437:U$495,MATCH($C436,$F437:$F$495,0)))","v":211060},{"$f":"IF($H436>$C436,INDEX(V$433:V435,MATCH($C436,$F$433:$F435,0)),INDEX(V437:V$495,MATCH($C436,$F437:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H436>$C436,INDEX(W$433:W435,MATCH($C436,$F$433:$F435,0)),INDEX(W437:W$495,MATCH($C436,$F437:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H436>$C436,INDEX(X$433:X435,MATCH($C436,$F$433:$F435,0)),INDEX(X437:X$495,MATCH($C436,$F437:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H436>$C436,INDEX(Y$433:Y435,MATCH($C436,$F$433:$F435,0)),INDEX(Y437:Y$495,MATCH($C436,$F437:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H436>$C436,INDEX(AD$433:AD435,MATCH($C436,$F$433:$F435,0)),INDEX(AD437:AD$495,MATCH($C436,$F437:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H436>$C436,INDEX(AG$433:AG435,MATCH($C436,$F$433:$F435,0)),INDEX(AG437:AG$495,MATCH($C436,$F437:$F$495,0)))","v":0},{"$f":"IF($H436>$C436,INDEX(AH$433:AH435,MATCH($C436,$F$433:$F435,0)),INDEX(AH437:AH$495,MATCH($C436,$F437:$F$495,0)))","v":0},{"$f":"IF($H436>$C436,INDEX(AI$433:AI435,MATCH($C436,$F$433:$F435,0)),INDEX(AI437:AI$495,MATCH($C436,$F437:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H436>$C436,INDEX(AJ$433:AJ435,MATCH($C436,$F$433:$F435,0)),INDEX(AJ437:AJ$495,MATCH($C436,$F437:$F$495,0)))","v":0},{"$f":"IF($H436>$C436,INDEX(AK$433:AK435,MATCH($C436,$F$433:$F435,0)),INDEX(AK437:AK$495,MATCH($C436,$F437:$F$495,0)))","v":0},null,{"$f":"IF($H436>$C436,INDEX(AM$433:AM435,MATCH($C436,$F$433:$F435,0)),INDEX(AM437:AM$495,MATCH($C436,$F437:$F$495,0)))","v":0.03},null,{"$f":"IF($H436>$C436,INDEX(AO$433:AO435,MATCH($C436,$F$433:$F435,0)),INDEX(AO437:AO$495,MATCH($C436,$F437:$F$495,0)))","v":454},{"$f":"IF($H436>$C436,INDEX(AP$433:AP435,MATCH($C436,$F$433:$F435,0)),INDEX(AP437:AP$495,MATCH($C436,$F437:$F$495,0)))","v":0},{"$f":"IF($H436>$C436,INDEX(AQ$433:AQ435,MATCH($C436,$F$433:$F435,0)),INDEX(AQ437:AQ$495,MATCH($C436,$F437:$F$495,0)))","v":4},{"$f":"IF($H436>$C436,INDEX(AR$433:AR435,MATCH($C436,$F$433:$F435,0)),INDEX(AR437:AR$495,MATCH($C436,$F437:$F$495,0)))","v":35000},null,null,{"$f":"IF($H436>$C436,INDEX(AU$433:AU435,MATCH($C436,$F$433:$F435,0)),INDEX(AU437:AU$495,MATCH($C436,$F437:$F$495,0)))","v":1},{"$f":"IF($H436>$C436,INDEX(AV$433:AV435,MATCH($C436,$F$433:$F435,0)),INDEX(AV437:AV$495,MATCH($C436,$F437:$F$495,0)))","v":1}]
[null,1.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H437)),ABS($E$433:$E$495-H437),0))","v":0},0,{"$f":"(IF(E437=0,0,IF(COUNTIF(E435:E437,E437)=1,E437&\",1\",IF(COUNTIF(E435:E437,E437)=2,E437&\",2\",IF(COUNTIF(E435:E437,E437)=3,E437&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H437>$C437,INDEX(J$433:J436,MATCH($C437,$F$433:$F436,0)),INDEX(J438:J$495,MATCH($C437,$F438:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H437>$C437,INDEX(K$433:K436,MATCH($C437,$F$433:$F436,0)),INDEX(K438:K$495,MATCH($C437,$F438:$F$495,0)))","v":"AUDI"},{"$f":"IF($H437>$C437,INDEX(L$433:L436,MATCH($C437,$F$433:$F436,0)),INDEX(L438:L$495,MATCH($C437,$F438:$F$495,0)))","v":"Q3"},{"$f":"IF($H437>$C437,INDEX(M$433:M436,MATCH($C437,$F$433:$F436,0)),INDEX(M438:M$495,MATCH($C437,$F438:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H437>$C437,INDEX(N$433:N436,MATCH($C437,$F$433:$F436,0)),INDEX(N438:N$495,MATCH($C437,$F438:$F$495,0)))","v":2021},{"$f":"O434-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H437,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":93.016932105731755},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H437,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":22446.170874935269},{"$f":"IF($H437>$C437,INDEX(U$433:U436,MATCH($C437,$F$433:$F436,0)),INDEX(U438:U$495,MATCH($C437,$F438:$F$495,0)))","v":211060},{"$f":"IF($H437>$C437,INDEX(V$433:V436,MATCH($C437,$F$433:$F436,0)),INDEX(V438:V$495,MATCH($C437,$F438:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H437>$C437,INDEX(W$433:W436,MATCH($C437,$F$433:$F436,0)),INDEX(W438:W$495,MATCH($C437,$F438:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H437>$C437,INDEX(X$433:X436,MATCH($C437,$F$433:$F436,0)),INDEX(X438:X$495,MATCH($C437,$F438:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H437>$C437,INDEX(Y$433:Y436,MATCH($C437,$F$433:$F436,0)),INDEX(Y438:Y$495,MATCH($C437,$F438:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H437>$C437,INDEX(AD$433:AD436,MATCH($C437,$F$433:$F436,0)),INDEX(AD438:AD$495,MATCH($C437,$F438:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H437>$C437,INDEX(AG$433:AG436,MATCH($C437,$F$433:$F436,0)),INDEX(AG438:AG$495,MATCH($C437,$F438:$F$495,0)))","v":0},{"$f":"IF($H437>$C437,INDEX(AH$433:AH436,MATCH($C437,$F$433:$F436,0)),INDEX(AH438:AH$495,MATCH($C437,$F438:$F$495,0)))","v":0},{"$f":"IF($H437>$C437,INDEX(AI$433:AI436,MATCH($C437,$F$433:$F436,0)),INDEX(AI438:AI$495,MATCH($C437,$F438:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H437>$C437,INDEX(AJ$433:AJ436,MATCH($C437,$F$433:$F436,0)),INDEX(AJ438:AJ$495,MATCH($C437,$F438:$F$495,0)))","v":0},{"$f":"IF($H437>$C437,INDEX(AK$433:AK436,MATCH($C437,$F$433:$F436,0)),INDEX(AK438:AK$495,MATCH($C437,$F438:$F$495,0)))","v":0},null,{"$f":"IF($H437>$C437,INDEX(AM$433:AM436,MATCH($C437,$F$433:$F436,0)),INDEX(AM438:AM$495,MATCH($C437,$F438:$F$495,0)))","v":0.03},null,{"$f":"IF($H437>$C437,INDEX(AO$433:AO436,MATCH($C437,$F$433:$F436,0)),INDEX(AO438:AO$495,MATCH($C437,$F438:$F$495,0)))","v":454},{"$f":"IF($H437>$C437,INDEX(AP$433:AP436,MATCH($C437,$F$433:$F436,0)),INDEX(AP438:AP$495,MATCH($C437,$F438:$F$495,0)))","v":0},{"$f":"IF($H437>$C437,INDEX(AQ$433:AQ436,MATCH($C437,$F$433:$F436,0)),INDEX(AQ438:AQ$495,MATCH($C437,$F438:$F$495,0)))","v":4},{"$f":"IF($H437>$C437,INDEX(AR$433:AR436,MATCH($C437,$F$433:$F436,0)),INDEX(AR438:AR$495,MATCH($C437,$F438:$F$495,0)))","v":35000},null,null,{"$f":"IF($H437>$C437,INDEX(AU$433:AU436,MATCH($C437,$F$433:$F436,0)),INDEX(AU438:AU$495,MATCH($C437,$F438:$F$495,0)))","v":1},{"$f":"IF($H437>$C437,INDEX(AV$433:AV436,MATCH($C437,$F$433:$F436,0)),INDEX(AV438:AV$495,MATCH($C437,$F438:$F$495,0)))","v":1}]
[null,1.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H438)),ABS($E$433:$E$495-H438),0))","v":0},0,0,0,1,1,{"$f":"IF($H438>$C438,INDEX(J$433:J437,MATCH($C438,$F$433:$F437,0)),INDEX(J439:J$495,MATCH($C438,$F439:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H438>$C438,INDEX(K$433:K437,MATCH($C438,$F$433:$F437,0)),INDEX(K439:K$495,MATCH($C438,$F439:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H438>$C438,INDEX(L$433:L437,MATCH($C438,$F$433:$F437,0)),INDEX(L439:L$495,MATCH($C438,$F439:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H438>$C438,INDEX(M$433:M437,MATCH($C438,$F$433:$F437,0)),INDEX(M439:M$495,MATCH($C438,$F439:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H438>$C438,INDEX(N$433:N437,MATCH($C438,$F$433:$F437,0)),INDEX(N439:N$495,MATCH($C438,$F439:$F$495,0)))","v":2021},2020,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H438,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":93.016932105731755},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H438,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":22446.170874935269},{"$f":"IF($H438>$C438,INDEX(U$433:U437,MATCH($C438,$F$433:$F437,0)),INDEX(U439:U$495,MATCH($C438,$F439:$F$495,0)))","v":211060},{"$f":"IF($H438>$C438,INDEX(V$433:V437,MATCH($C438,$F$433:$F437,0)),INDEX(V439:V$495,MATCH($C438,$F439:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H438>$C438,INDEX(W$433:W437,MATCH($C438,$F$433:$F437,0)),INDEX(W439:W$495,MATCH($C438,$F439:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H438>$C438,INDEX(X$433:X437,MATCH($C438,$F$433:$F437,0)),INDEX(X439:X$495,MATCH($C438,$F439:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H438>$C438,INDEX(Y$433:Y437,MATCH($C438,$F$433:$F437,0)),INDEX(Y439:Y$495,MATCH($C438,$F439:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H438>$C438,INDEX(AD$433:AD437,MATCH($C438,$F$433:$F437,0)),INDEX(AD439:AD$495,MATCH($C438,$F439:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H438>$C438,INDEX(AG$433:AG437,MATCH($C438,$F$433:$F437,0)),INDEX(AG439:AG$495,MATCH($C438,$F439:$F$495,0)))","v":0},{"$f":"IF($H438>$C438,INDEX(AH$433:AH437,MATCH($C438,$F$433:$F437,0)),INDEX(AH439:AH$495,MATCH($C438,$F439:$F$495,0)))","v":0},{"$f":"IF($H438>$C438,INDEX(AI$433:AI437,MATCH($C438,$F$433:$F437,0)),INDEX(AI439:AI$495,MATCH($C438,$F439:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H438>$C438,INDEX(AJ$433:AJ437,MATCH($C438,$F$433:$F437,0)),INDEX(AJ439:AJ$495,MATCH($C438,$F439:$F$495,0)))","v":0},{"$f":"IF($H438>$C438,INDEX(AK$433:AK437,MATCH($C438,$F$433:$F437,0)),INDEX(AK439:AK$495,MATCH($C438,$F439:$F$495,0)))","v":0},null,{"$f":"IF($H438>$C438,INDEX(AM$433:AM437,MATCH($C438,$F$433:$F437,0)),INDEX(AM439:AM$495,MATCH($C438,$F439:$F$495,0)))","v":0.03},null,{"$f":"IF($H438>$C438,INDEX(AO$433:AO437,MATCH($C438,$F$433:$F437,0)),INDEX(AO439:AO$495,MATCH($C438,$F439:$F$495,0)))","v":454},{"$f":"IF($H438>$C438,INDEX(AP$433:AP437,MATCH($C438,$F$433:$F437,0)),INDEX(AP439:AP$495,MATCH($C438,$F439:$F$495,0)))","v":0},{"$f":"IF($H438>$C438,INDEX(AQ$433:AQ437,MATCH($C438,$F$433:$F437,0)),INDEX(AQ439:AQ$495,MATCH($C438,$F439:$F$495,0)))","v":4},{"$f":"IF($H438>$C438,INDEX(AR$433:AR437,MATCH($C438,$F$433:$F437,0)),INDEX(AR439:AR$495,MATCH($C438,$F439:$F$495,0)))","v":35000},null,null,{"$f":"IF($H438>$C438,INDEX(AU$433:AU437,MATCH($C438,$F$433:$F437,0)),INDEX(AU439:AU$495,MATCH($C438,$F439:$F$495,0)))","v":1},{"$f":"IF($H438>$C438,INDEX(AV$433:AV437,MATCH($C438,$F$433:$F437,0)),INDEX(AV439:AV$495,MATCH($C438,$F439:$F$495,0)))","v":1}]
[null,2.1,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H439)),ABS($E$433:$E$495-H439),0))","v":0},0,0,0,2,2,{"$f":"IF($H439>$C439,INDEX(J$433:J438,MATCH($C439,$F$433:$F438,0)),INDEX(J440:J$495,MATCH($C439,$F440:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H439>$C439,INDEX(K$433:K438,MATCH($C439,$F$433:$F438,0)),INDEX(K440:K$495,MATCH($C439,$F440:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H439>$C439,INDEX(L$433:L438,MATCH($C439,$F$433:$F438,0)),INDEX(L440:L$495,MATCH($C439,$F440:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H439>$C439,INDEX(M$433:M438,MATCH($C439,$F$433:$F438,0)),INDEX(M440:M$495,MATCH($C439,$F440:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H439>$C439,INDEX(N$433:N438,MATCH($C439,$F$433:$F438,0)),INDEX(N440:N$495,MATCH($C439,$F440:$F$495,0)))","v":2021},2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H439,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":8.6931326258119306},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H439,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21952.355115686696},{"$f":"IF($H439>$C439,INDEX(U$433:U438,MATCH($C439,$F$433:$F438,0)),INDEX(U440:U$495,MATCH($C439,$F440:$F$495,0)))","v":211060},{"$f":"IF($H439>$C439,INDEX(V$433:V438,MATCH($C439,$F$433:$F438,0)),INDEX(V440:V$495,MATCH($C439,$F440:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H439>$C439,INDEX(W$433:W438,MATCH($C439,$F$433:$F438,0)),INDEX(W440:W$495,MATCH($C439,$F440:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H439>$C439,INDEX(X$433:X438,MATCH($C439,$F$433:$F438,0)),INDEX(X440:X$495,MATCH($C439,$F440:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H439>$C439,INDEX(Y$433:Y438,MATCH($C439,$F$433:$F438,0)),INDEX(Y440:Y$495,MATCH($C439,$F440:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H439>$C439,INDEX(AD$433:AD438,MATCH($C439,$F$433:$F438,0)),INDEX(AD440:AD$495,MATCH($C439,$F440:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H439>$C439,INDEX(AG$433:AG438,MATCH($C439,$F$433:$F438,0)),INDEX(AG440:AG$495,MATCH($C439,$F440:$F$495,0)))","v":0},{"$f":"IF($H439>$C439,INDEX(AH$433:AH438,MATCH($C439,$F$433:$F438,0)),INDEX(AH440:AH$495,MATCH($C439,$F440:$F$495,0)))","v":0},{"$f":"IF($H439>$C439,INDEX(AI$433:AI438,MATCH($C439,$F$433:$F438,0)),INDEX(AI440:AI$495,MATCH($C439,$F440:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H439>$C439,INDEX(AJ$433:AJ438,MATCH($C439,$F$433:$F438,0)),INDEX(AJ440:AJ$495,MATCH($C439,$F440:$F$495,0)))","v":0},{"$f":"IF($H439>$C439,INDEX(AK$433:AK438,MATCH($C439,$F$433:$F438,0)),INDEX(AK440:AK$495,MATCH($C439,$F440:$F$495,0)))","v":0},null,{"$f":"IF($H439>$C439,INDEX(AM$433:AM438,MATCH($C439,$F$433:$F438,0)),INDEX(AM440:AM$495,MATCH($C439,$F440:$F$495,0)))","v":0.03},null,{"$f":"IF($H439>$C439,INDEX(AO$433:AO438,MATCH($C439,$F$433:$F438,0)),INDEX(AO440:AO$495,MATCH($C439,$F440:$F$495,0)))","v":454},{"$f":"IF($H439>$C439,INDEX(AP$433:AP438,MATCH($C439,$F$433:$F438,0)),INDEX(AP440:AP$495,MATCH($C439,$F440:$F$495,0)))","v":0},{"$f":"IF($H439>$C439,INDEX(AQ$433:AQ438,MATCH($C439,$F$433:$F438,0)),INDEX(AQ440:AQ$495,MATCH($C439,$F440:$F$495,0)))","v":4},{"$f":"IF($H439>$C439,INDEX(AR$433:AR438,MATCH($C439,$F$433:$F438,0)),INDEX(AR440:AR$495,MATCH($C439,$F440:$F$495,0)))","v":35000},null,null,{"$f":"IF($H439>$C439,INDEX(AU$433:AU438,MATCH($C439,$F$433:$F438,0)),INDEX(AU440:AU$495,MATCH($C439,$F440:$F$495,0)))","v":1},{"$f":"IF($H439>$C439,INDEX(AV$433:AV438,MATCH($C439,$F$433:$F438,0)),INDEX(AV440:AV$495,MATCH($C439,$F440:$F$495,0)))","v":1}]
[null,2.2000000000000002,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H440)),ABS($E$433:$E$495-H440),0))","v":0},0,0,0,2,2,{"$f":"IF($H440>$C440,INDEX(J$433:J439,MATCH($C440,$F$433:$F439,0)),INDEX(J441:J$495,MATCH($C440,$F441:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H440>$C440,INDEX(K$433:K439,MATCH($C440,$F$433:$F439,0)),INDEX(K441:K$495,MATCH($C440,$F441:$F$495,0)))","v":"AUDI"},{"$f":"IF($H440>$C440,INDEX(L$433:L439,MATCH($C440,$F$433:$F439,0)),INDEX(L441:L$495,MATCH($C440,$F441:$F$495,0)))","v":"Q3"},{"$f":"IF($H440>$C440,INDEX(M$433:M439,MATCH($C440,$F$433:$F439,0)),INDEX(M441:M$495,MATCH($C440,$F441:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H440>$C440,INDEX(N$433:N439,MATCH($C440,$F$433:$F439,0)),INDEX(N441:N$495,MATCH($C440,$F441:$F$495,0)))","v":2021},2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H440,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":8.6931326258119306},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H440,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21952.355115686696},{"$f":"IF($H440>$C440,INDEX(U$433:U439,MATCH($C440,$F$433:$F439,0)),INDEX(U441:U$495,MATCH($C440,$F441:$F$495,0)))","v":211060},{"$f":"IF($H440>$C440,INDEX(V$433:V439,MATCH($C440,$F$433:$F439,0)),INDEX(V441:V$495,MATCH($C440,$F441:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H440>$C440,INDEX(W$433:W439,MATCH($C440,$F$433:$F439,0)),INDEX(W441:W$495,MATCH($C440,$F441:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H440>$C440,INDEX(X$433:X439,MATCH($C440,$F$433:$F439,0)),INDEX(X441:X$495,MATCH($C440,$F441:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H440>$C440,INDEX(Y$433:Y439,MATCH($C440,$F$433:$F439,0)),INDEX(Y441:Y$495,MATCH($C440,$F441:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H440>$C440,INDEX(AD$433:AD439,MATCH($C440,$F$433:$F439,0)),INDEX(AD441:AD$495,MATCH($C440,$F441:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H440>$C440,INDEX(AG$433:AG439,MATCH($C440,$F$433:$F439,0)),INDEX(AG441:AG$495,MATCH($C440,$F441:$F$495,0)))","v":0},{"$f":"IF($H440>$C440,INDEX(AH$433:AH439,MATCH($C440,$F$433:$F439,0)),INDEX(AH441:AH$495,MATCH($C440,$F441:$F$495,0)))","v":0},{"$f":"IF($H440>$C440,INDEX(AI$433:AI439,MATCH($C440,$F$433:$F439,0)),INDEX(AI441:AI$495,MATCH($C440,$F441:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H440>$C440,INDEX(AJ$433:AJ439,MATCH($C440,$F$433:$F439,0)),INDEX(AJ441:AJ$495,MATCH($C440,$F441:$F$495,0)))","v":0},{"$f":"IF($H440>$C440,INDEX(AK$433:AK439,MATCH($C440,$F$433:$F439,0)),INDEX(AK441:AK$495,MATCH($C440,$F441:$F$495,0)))","v":0},null,{"$f":"IF($H440>$C440,INDEX(AM$433:AM439,MATCH($C440,$F$433:$F439,0)),INDEX(AM441:AM$495,MATCH($C440,$F441:$F$495,0)))","v":0.03},null,{"$f":"IF($H440>$C440,INDEX(AO$433:AO439,MATCH($C440,$F$433:$F439,0)),INDEX(AO441:AO$495,MATCH($C440,$F441:$F$495,0)))","v":454},{"$f":"IF($H440>$C440,INDEX(AP$433:AP439,MATCH($C440,$F$433:$F439,0)),INDEX(AP441:AP$495,MATCH($C440,$F441:$F$495,0)))","v":0},{"$f":"IF($H440>$C440,INDEX(AQ$433:AQ439,MATCH($C440,$F$433:$F439,0)),INDEX(AQ441:AQ$495,MATCH($C440,$F441:$F$495,0)))","v":4},{"$f":"IF($H440>$C440,INDEX(AR$433:AR439,MATCH($C440,$F$433:$F439,0)),INDEX(AR441:AR$495,MATCH($C440,$F441:$F$495,0)))","v":35000},null,null,{"$f":"IF($H440>$C440,INDEX(AU$433:AU439,MATCH($C440,$F$433:$F439,0)),INDEX(AU441:AU$495,MATCH($C440,$F441:$F$495,0)))","v":1},{"$f":"IF($H440>$C440,INDEX(AV$433:AV439,MATCH($C440,$F$433:$F439,0)),INDEX(AV441:AV$495,MATCH($C440,$F441:$F$495,0)))","v":1}]
[null,2.2999999999999998,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H441)),ABS($E$433:$E$495-H441),0))","v":0},0,0,0,2,2,{"$f":"IF($H441>$C441,INDEX(J$433:J440,MATCH($C441,$F$433:$F440,0)),INDEX(J442:J$495,MATCH($C441,$F442:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H441>$C441,INDEX(K$433:K440,MATCH($C441,$F$433:$F440,0)),INDEX(K442:K$495,MATCH($C441,$F442:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H441>$C441,INDEX(L$433:L440,MATCH($C441,$F$433:$F440,0)),INDEX(L442:L$495,MATCH($C441,$F442:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H441>$C441,INDEX(M$433:M440,MATCH($C441,$F$433:$F440,0)),INDEX(M442:M$495,MATCH($C441,$F442:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H441>$C441,INDEX(N$433:N440,MATCH($C441,$F$433:$F440,0)),INDEX(N442:N$495,MATCH($C441,$F442:$F$495,0)))","v":2021},2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H441,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":8.6931326258119306},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H441,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21952.355115686696},{"$f":"IF($H441>$C441,INDEX(U$433:U440,MATCH($C441,$F$433:$F440,0)),INDEX(U442:U$495,MATCH($C441,$F442:$F$495,0)))","v":211060},{"$f":"IF($H441>$C441,INDEX(V$433:V440,MATCH($C441,$F$433:$F440,0)),INDEX(V442:V$495,MATCH($C441,$F442:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H441>$C441,INDEX(W$433:W440,MATCH($C441,$F$433:$F440,0)),INDEX(W442:W$495,MATCH($C441,$F442:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H441>$C441,INDEX(X$433:X440,MATCH($C441,$F$433:$F440,0)),INDEX(X442:X$495,MATCH($C441,$F442:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H441>$C441,INDEX(Y$433:Y440,MATCH($C441,$F$433:$F440,0)),INDEX(Y442:Y$495,MATCH($C441,$F442:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H441>$C441,INDEX(AD$433:AD440,MATCH($C441,$F$433:$F440,0)),INDEX(AD442:AD$495,MATCH($C441,$F442:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H441>$C441,INDEX(AG$433:AG440,MATCH($C441,$F$433:$F440,0)),INDEX(AG442:AG$495,MATCH($C441,$F442:$F$495,0)))","v":0},{"$f":"IF($H441>$C441,INDEX(AH$433:AH440,MATCH($C441,$F$433:$F440,0)),INDEX(AH442:AH$495,MATCH($C441,$F442:$F$495,0)))","v":0},{"$f":"IF($H441>$C441,INDEX(AI$433:AI440,MATCH($C441,$F$433:$F440,0)),INDEX(AI442:AI$495,MATCH($C441,$F442:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H441>$C441,INDEX(AJ$433:AJ440,MATCH($C441,$F$433:$F440,0)),INDEX(AJ442:AJ$495,MATCH($C441,$F442:$F$495,0)))","v":0},{"$f":"IF($H441>$C441,INDEX(AK$433:AK440,MATCH($C441,$F$433:$F440,0)),INDEX(AK442:AK$495,MATCH($C441,$F442:$F$495,0)))","v":0},null,{"$f":"IF($H441>$C441,INDEX(AM$433:AM440,MATCH($C441,$F$433:$F440,0)),INDEX(AM442:AM$495,MATCH($C441,$F442:$F$495,0)))","v":0.03},null,{"$f":"IF($H441>$C441,INDEX(AO$433:AO440,MATCH($C441,$F$433:$F440,0)),INDEX(AO442:AO$495,MATCH($C441,$F442:$F$495,0)))","v":454},{"$f":"IF($H441>$C441,INDEX(AP$433:AP440,MATCH($C441,$F$433:$F440,0)),INDEX(AP442:AP$495,MATCH($C441,$F442:$F$495,0)))","v":0},{"$f":"IF($H441>$C441,INDEX(AQ$433:AQ440,MATCH($C441,$F$433:$F440,0)),INDEX(AQ442:AQ$495,MATCH($C441,$F442:$F$495,0)))","v":4},{"$f":"IF($H441>$C441,INDEX(AR$433:AR440,MATCH($C441,$F$433:$F440,0)),INDEX(AR442:AR$495,MATCH($C441,$F442:$F$495,0)))","v":35000},null,null,{"$f":"IF($H441>$C441,INDEX(AU$433:AU440,MATCH($C441,$F$433:$F440,0)),INDEX(AU442:AU$495,MATCH($C441,$F442:$F$495,0)))","v":1},{"$f":"IF($H441>$C441,INDEX(AV$433:AV440,MATCH($C441,$F$433:$F440,0)),INDEX(AV442:AV$495,MATCH($C441,$F442:$F$495,0)))","v":1}]
[null,3.1,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H442)),ABS($E$433:$E$495-H442),0))","v":0},0,{"$f":"(IF(E442=0,0,IF(COUNTIF(E440:E442,E442)=1,E442&\",1\",IF(COUNTIF(E440:E442,E442)=2,E442&\",2\",IF(COUNTIF(E440:E442,E442)=3,E442&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H442>$C442,INDEX(J$433:J441,MATCH($C442,$F$433:$F441,0)),INDEX(J443:J$495,MATCH($C442,$F443:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H442>$C442,INDEX(K$433:K441,MATCH($C442,$F$433:$F441,0)),INDEX(K443:K$495,MATCH($C442,$F443:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H442>$C442,INDEX(L$433:L441,MATCH($C442,$F$433:$F441,0)),INDEX(L443:L$495,MATCH($C442,$F443:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H442>$C442,INDEX(M$433:M441,MATCH($C442,$F$433:$F441,0)),INDEX(M443:M$495,MATCH($C442,$F443:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H442>$C442,INDEX(N$433:N441,MATCH($C442,$F$433:$F441,0)),INDEX(N443:N$495,MATCH($C442,$F443:$F$495,0)))","v":2021},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H442,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":33.43934237151317},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H442,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21490.579930278389},{"$f":"IF($H442>$C442,INDEX(U$433:U441,MATCH($C442,$F$433:$F441,0)),INDEX(U443:U$495,MATCH($C442,$F443:$F$495,0)))","v":211060},{"$f":"IF($H442>$C442,INDEX(V$433:V441,MATCH($C442,$F$433:$F441,0)),INDEX(V443:V$495,MATCH($C442,$F443:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H442>$C442,INDEX(W$433:W441,MATCH($C442,$F$433:$F441,0)),INDEX(W443:W$495,MATCH($C442,$F443:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H442>$C442,INDEX(X$433:X441,MATCH($C442,$F$433:$F441,0)),INDEX(X443:X$495,MATCH($C442,$F443:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H442>$C442,INDEX(Y$433:Y441,MATCH($C442,$F$433:$F441,0)),INDEX(Y443:Y$495,MATCH($C442,$F443:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H442>$C442,INDEX(AD$433:AD441,MATCH($C442,$F$433:$F441,0)),INDEX(AD443:AD$495,MATCH($C442,$F443:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H442>$C442,INDEX(AG$433:AG441,MATCH($C442,$F$433:$F441,0)),INDEX(AG443:AG$495,MATCH($C442,$F443:$F$495,0)))","v":0},{"$f":"IF($H442>$C442,INDEX(AH$433:AH441,MATCH($C442,$F$433:$F441,0)),INDEX(AH443:AH$495,MATCH($C442,$F443:$F$495,0)))","v":0},{"$f":"IF($H442>$C442,INDEX(AI$433:AI441,MATCH($C442,$F$433:$F441,0)),INDEX(AI443:AI$495,MATCH($C442,$F443:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H442>$C442,INDEX(AJ$433:AJ441,MATCH($C442,$F$433:$F441,0)),INDEX(AJ443:AJ$495,MATCH($C442,$F443:$F$495,0)))","v":0},{"$f":"IF($H442>$C442,INDEX(AK$433:AK441,MATCH($C442,$F$433:$F441,0)),INDEX(AK443:AK$495,MATCH($C442,$F443:$F$495,0)))","v":0},null,{"$f":"IF($H442>$C442,INDEX(AM$433:AM441,MATCH($C442,$F$433:$F441,0)),INDEX(AM443:AM$495,MATCH($C442,$F443:$F$495,0)))","v":0.03},null,{"$f":"IF($H442>$C442,INDEX(AO$433:AO441,MATCH($C442,$F$433:$F441,0)),INDEX(AO443:AO$495,MATCH($C442,$F443:$F$495,0)))","v":454},{"$f":"IF($H442>$C442,INDEX(AP$433:AP441,MATCH($C442,$F$433:$F441,0)),INDEX(AP443:AP$495,MATCH($C442,$F443:$F$495,0)))","v":0},{"$f":"IF($H442>$C442,INDEX(AQ$433:AQ441,MATCH($C442,$F$433:$F441,0)),INDEX(AQ443:AQ$495,MATCH($C442,$F443:$F$495,0)))","v":4},{"$f":"IF($H442>$C442,INDEX(AR$433:AR441,MATCH($C442,$F$433:$F441,0)),INDEX(AR443:AR$495,MATCH($C442,$F443:$F$495,0)))","v":35000},null,null,{"$f":"IF($H442>$C442,INDEX(AU$433:AU441,MATCH($C442,$F$433:$F441,0)),INDEX(AU443:AU$495,MATCH($C442,$F443:$F$495,0)))","v":1},{"$f":"IF($H442>$C442,INDEX(AV$433:AV441,MATCH($C442,$F$433:$F441,0)),INDEX(AV443:AV$495,MATCH($C442,$F443:$F$495,0)))","v":1}]
[null,3.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H443)),ABS($E$433:$E$495-H443),0))","v":0},0,{"$f":"(IF(E443=0,0,IF(COUNTIF(E441:E443,E443)=1,E443&\",1\",IF(COUNTIF(E441:E443,E443)=2,E443&\",2\",IF(COUNTIF(E441:E443,E443)=3,E443&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H443>$C443,INDEX(J$433:J442,MATCH($C443,$F$433:$F442,0)),INDEX(J444:J$495,MATCH($C443,$F444:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H443>$C443,INDEX(K$433:K442,MATCH($C443,$F$433:$F442,0)),INDEX(K444:K$495,MATCH($C443,$F444:$F$495,0)))","v":"AUDI"},{"$f":"IF($H443>$C443,INDEX(L$433:L442,MATCH($C443,$F$433:$F442,0)),INDEX(L444:L$495,MATCH($C443,$F444:$F$495,0)))","v":"Q3"},{"$f":"IF($H443>$C443,INDEX(M$433:M442,MATCH($C443,$F$433:$F442,0)),INDEX(M444:M$495,MATCH($C443,$F444:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H443>$C443,INDEX(N$433:N442,MATCH($C443,$F$433:$F442,0)),INDEX(N444:N$495,MATCH($C443,$F444:$F$495,0)))","v":2021},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H443,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":33.43934237151317},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H443,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21490.579930278389},{"$f":"IF($H443>$C443,INDEX(U$433:U442,MATCH($C443,$F$433:$F442,0)),INDEX(U444:U$495,MATCH($C443,$F444:$F$495,0)))","v":211060},{"$f":"IF($H443>$C443,INDEX(V$433:V442,MATCH($C443,$F$433:$F442,0)),INDEX(V444:V$495,MATCH($C443,$F444:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H443>$C443,INDEX(W$433:W442,MATCH($C443,$F$433:$F442,0)),INDEX(W444:W$495,MATCH($C443,$F444:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H443>$C443,INDEX(X$433:X442,MATCH($C443,$F$433:$F442,0)),INDEX(X444:X$495,MATCH($C443,$F444:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H443>$C443,INDEX(Y$433:Y442,MATCH($C443,$F$433:$F442,0)),INDEX(Y444:Y$495,MATCH($C443,$F444:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H443>$C443,INDEX(AD$433:AD442,MATCH($C443,$F$433:$F442,0)),INDEX(AD444:AD$495,MATCH($C443,$F444:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H443>$C443,INDEX(AG$433:AG442,MATCH($C443,$F$433:$F442,0)),INDEX(AG444:AG$495,MATCH($C443,$F444:$F$495,0)))","v":0},{"$f":"IF($H443>$C443,INDEX(AH$433:AH442,MATCH($C443,$F$433:$F442,0)),INDEX(AH444:AH$495,MATCH($C443,$F444:$F$495,0)))","v":0},{"$f":"IF($H443>$C443,INDEX(AI$433:AI442,MATCH($C443,$F$433:$F442,0)),INDEX(AI444:AI$495,MATCH($C443,$F444:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H443>$C443,INDEX(AJ$433:AJ442,MATCH($C443,$F$433:$F442,0)),INDEX(AJ444:AJ$495,MATCH($C443,$F444:$F$495,0)))","v":0},{"$f":"IF($H443>$C443,INDEX(AK$433:AK442,MATCH($C443,$F$433:$F442,0)),INDEX(AK444:AK$495,MATCH($C443,$F444:$F$495,0)))","v":0},null,{"$f":"IF($H443>$C443,INDEX(AM$433:AM442,MATCH($C443,$F$433:$F442,0)),INDEX(AM444:AM$495,MATCH($C443,$F444:$F$495,0)))","v":0.03},null,{"$f":"IF($H443>$C443,INDEX(AO$433:AO442,MATCH($C443,$F$433:$F442,0)),INDEX(AO444:AO$495,MATCH($C443,$F444:$F$495,0)))","v":454},{"$f":"IF($H443>$C443,INDEX(AP$433:AP442,MATCH($C443,$F$433:$F442,0)),INDEX(AP444:AP$495,MATCH($C443,$F444:$F$495,0)))","v":0},{"$f":"IF($H443>$C443,INDEX(AQ$433:AQ442,MATCH($C443,$F$433:$F442,0)),INDEX(AQ444:AQ$495,MATCH($C443,$F444:$F$495,0)))","v":4},{"$f":"IF($H443>$C443,INDEX(AR$433:AR442,MATCH($C443,$F$433:$F442,0)),INDEX(AR444:AR$495,MATCH($C443,$F444:$F$495,0)))","v":35000},null,null,{"$f":"IF($H443>$C443,INDEX(AU$433:AU442,MATCH($C443,$F$433:$F442,0)),INDEX(AU444:AU$495,MATCH($C443,$F444:$F$495,0)))","v":1},{"$f":"IF($H443>$C443,INDEX(AV$433:AV442,MATCH($C443,$F$433:$F442,0)),INDEX(AV444:AV$495,MATCH($C443,$F444:$F$495,0)))","v":1}]
[null,3.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H444)),ABS($E$433:$E$495-H444),0))","v":0},0,0,0,3,3,{"$f":"IF($H444>$C444,INDEX(J$433:J443,MATCH($C444,$F$433:$F443,0)),INDEX(J445:J$495,MATCH($C444,$F445:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H444>$C444,INDEX(K$433:K443,MATCH($C444,$F$433:$F443,0)),INDEX(K445:K$495,MATCH($C444,$F445:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H444>$C444,INDEX(L$433:L443,MATCH($C444,$F$433:$F443,0)),INDEX(L445:L$495,MATCH($C444,$F445:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H444>$C444,INDEX(M$433:M443,MATCH($C444,$F$433:$F443,0)),INDEX(M445:M$495,MATCH($C444,$F445:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H444>$C444,INDEX(N$433:N443,MATCH($C444,$F$433:$F443,0)),INDEX(N445:N$495,MATCH($C444,$F445:$F$495,0)))","v":2021},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H444,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":33.43934237151317},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H444,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21490.579930278389},{"$f":"IF($H444>$C444,INDEX(U$433:U443,MATCH($C444,$F$433:$F443,0)),INDEX(U445:U$495,MATCH($C444,$F445:$F$495,0)))","v":211060},{"$f":"IF($H444>$C444,INDEX(V$433:V443,MATCH($C444,$F$433:$F443,0)),INDEX(V445:V$495,MATCH($C444,$F445:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H444>$C444,INDEX(W$433:W443,MATCH($C444,$F$433:$F443,0)),INDEX(W445:W$495,MATCH($C444,$F445:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H444>$C444,INDEX(X$433:X443,MATCH($C444,$F$433:$F443,0)),INDEX(X445:X$495,MATCH($C444,$F445:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H444>$C444,INDEX(Y$433:Y443,MATCH($C444,$F$433:$F443,0)),INDEX(Y445:Y$495,MATCH($C444,$F445:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H444>$C444,INDEX(AD$433:AD443,MATCH($C444,$F$433:$F443,0)),INDEX(AD445:AD$495,MATCH($C444,$F445:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H444>$C444,INDEX(AG$433:AG443,MATCH($C444,$F$433:$F443,0)),INDEX(AG445:AG$495,MATCH($C444,$F445:$F$495,0)))","v":0},{"$f":"IF($H444>$C444,INDEX(AH$433:AH443,MATCH($C444,$F$433:$F443,0)),INDEX(AH445:AH$495,MATCH($C444,$F445:$F$495,0)))","v":0},{"$f":"IF($H444>$C444,INDEX(AI$433:AI443,MATCH($C444,$F$433:$F443,0)),INDEX(AI445:AI$495,MATCH($C444,$F445:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H444>$C444,INDEX(AJ$433:AJ443,MATCH($C444,$F$433:$F443,0)),INDEX(AJ445:AJ$495,MATCH($C444,$F445:$F$495,0)))","v":0},{"$f":"IF($H444>$C444,INDEX(AK$433:AK443,MATCH($C444,$F$433:$F443,0)),INDEX(AK445:AK$495,MATCH($C444,$F445:$F$495,0)))","v":0},null,{"$f":"IF($H444>$C444,INDEX(AM$433:AM443,MATCH($C444,$F$433:$F443,0)),INDEX(AM445:AM$495,MATCH($C444,$F445:$F$495,0)))","v":0.03},null,{"$f":"IF($H444>$C444,INDEX(AO$433:AO443,MATCH($C444,$F$433:$F443,0)),INDEX(AO445:AO$495,MATCH($C444,$F445:$F$495,0)))","v":454},{"$f":"IF($H444>$C444,INDEX(AP$433:AP443,MATCH($C444,$F$433:$F443,0)),INDEX(AP445:AP$495,MATCH($C444,$F445:$F$495,0)))","v":0},{"$f":"IF($H444>$C444,INDEX(AQ$433:AQ443,MATCH($C444,$F$433:$F443,0)),INDEX(AQ445:AQ$495,MATCH($C444,$F445:$F$495,0)))","v":4},{"$f":"IF($H444>$C444,INDEX(AR$433:AR443,MATCH($C444,$F$433:$F443,0)),INDEX(AR445:AR$495,MATCH($C444,$F445:$F$495,0)))","v":35000},null,null,{"$f":"IF($H444>$C444,INDEX(AU$433:AU443,MATCH($C444,$F$433:$F443,0)),INDEX(AU445:AU$495,MATCH($C444,$F445:$F$495,0)))","v":1},{"$f":"IF($H444>$C444,INDEX(AV$433:AV443,MATCH($C444,$F$433:$F443,0)),INDEX(AV445:AV$495,MATCH($C444,$F445:$F$495,0)))","v":1}]
[null,4.0999999999999996,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H445)),ABS($E$433:$E$495-H445),0))","v":0},0,0,0,4,4,{"$f":"IF($H445>$C445,INDEX(J$433:J444,MATCH($C445,$F$433:$F444,0)),INDEX(J446:J$495,MATCH($C445,$F446:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H445>$C445,INDEX(K$433:K444,MATCH($C445,$F$433:$F444,0)),INDEX(K446:K$495,MATCH($C445,$F446:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H445>$C445,INDEX(L$433:L444,MATCH($C445,$F$433:$F444,0)),INDEX(L446:L$495,MATCH($C445,$F446:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H445>$C445,INDEX(M$433:M444,MATCH($C445,$F$433:$F444,0)),INDEX(M446:M$495,MATCH($C445,$F446:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H445>$C445,INDEX(N$433:N444,MATCH($C445,$F$433:$F444,0)),INDEX(N446:N$495,MATCH($C445,$F446:$F$495,0)))","v":2021},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H445,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":35.632038702511792},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H445,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20997.076430472476},{"$f":"IF($H445>$C445,INDEX(U$433:U444,MATCH($C445,$F$433:$F444,0)),INDEX(U446:U$495,MATCH($C445,$F446:$F$495,0)))","v":211060},{"$f":"IF($H445>$C445,INDEX(V$433:V444,MATCH($C445,$F$433:$F444,0)),INDEX(V446:V$495,MATCH($C445,$F446:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H445>$C445,INDEX(W$433:W444,MATCH($C445,$F$433:$F444,0)),INDEX(W446:W$495,MATCH($C445,$F446:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H445>$C445,INDEX(X$433:X444,MATCH($C445,$F$433:$F444,0)),INDEX(X446:X$495,MATCH($C445,$F446:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H445>$C445,INDEX(Y$433:Y444,MATCH($C445,$F$433:$F444,0)),INDEX(Y446:Y$495,MATCH($C445,$F446:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H445>$C445,INDEX(AD$433:AD444,MATCH($C445,$F$433:$F444,0)),INDEX(AD446:AD$495,MATCH($C445,$F446:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H445>$C445,INDEX(AG$433:AG444,MATCH($C445,$F$433:$F444,0)),INDEX(AG446:AG$495,MATCH($C445,$F446:$F$495,0)))","v":0},{"$f":"IF($H445>$C445,INDEX(AH$433:AH444,MATCH($C445,$F$433:$F444,0)),INDEX(AH446:AH$495,MATCH($C445,$F446:$F$495,0)))","v":0},{"$f":"IF($H445>$C445,INDEX(AI$433:AI444,MATCH($C445,$F$433:$F444,0)),INDEX(AI446:AI$495,MATCH($C445,$F446:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H445>$C445,INDEX(AJ$433:AJ444,MATCH($C445,$F$433:$F444,0)),INDEX(AJ446:AJ$495,MATCH($C445,$F446:$F$495,0)))","v":0},{"$f":"IF($H445>$C445,INDEX(AK$433:AK444,MATCH($C445,$F$433:$F444,0)),INDEX(AK446:AK$495,MATCH($C445,$F446:$F$495,0)))","v":0},null,{"$f":"IF($H445>$C445,INDEX(AM$433:AM444,MATCH($C445,$F$433:$F444,0)),INDEX(AM446:AM$495,MATCH($C445,$F446:$F$495,0)))","v":0.03},null,{"$f":"IF($H445>$C445,INDEX(AO$433:AO444,MATCH($C445,$F$433:$F444,0)),INDEX(AO446:AO$495,MATCH($C445,$F446:$F$495,0)))","v":454},{"$f":"IF($H445>$C445,INDEX(AP$433:AP444,MATCH($C445,$F$433:$F444,0)),INDEX(AP446:AP$495,MATCH($C445,$F446:$F$495,0)))","v":0},{"$f":"IF($H445>$C445,INDEX(AQ$433:AQ444,MATCH($C445,$F$433:$F444,0)),INDEX(AQ446:AQ$495,MATCH($C445,$F446:$F$495,0)))","v":4},{"$f":"IF($H445>$C445,INDEX(AR$433:AR444,MATCH($C445,$F$433:$F444,0)),INDEX(AR446:AR$495,MATCH($C445,$F446:$F$495,0)))","v":35000},null,null,{"$f":"IF($H445>$C445,INDEX(AU$433:AU444,MATCH($C445,$F$433:$F444,0)),INDEX(AU446:AU$495,MATCH($C445,$F446:$F$495,0)))","v":1},{"$f":"IF($H445>$C445,INDEX(AV$433:AV444,MATCH($C445,$F$433:$F444,0)),INDEX(AV446:AV$495,MATCH($C445,$F446:$F$495,0)))","v":1}]
[null,4.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H446)),ABS($E$433:$E$495-H446),0))","v":0},0,0,0,4,4,{"$f":"IF($H446>$C446,INDEX(J$433:J445,MATCH($C446,$F$433:$F445,0)),INDEX(J447:J$495,MATCH($C446,$F447:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H446>$C446,INDEX(K$433:K445,MATCH($C446,$F$433:$F445,0)),INDEX(K447:K$495,MATCH($C446,$F447:$F$495,0)))","v":"AUDI"},{"$f":"IF($H446>$C446,INDEX(L$433:L445,MATCH($C446,$F$433:$F445,0)),INDEX(L447:L$495,MATCH($C446,$F447:$F$495,0)))","v":"Q3"},{"$f":"IF($H446>$C446,INDEX(M$433:M445,MATCH($C446,$F$433:$F445,0)),INDEX(M447:M$495,MATCH($C446,$F447:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H446>$C446,INDEX(N$433:N445,MATCH($C446,$F$433:$F445,0)),INDEX(N447:N$495,MATCH($C446,$F447:$F$495,0)))","v":2021},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H446,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":35.632038702511792},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H446,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20997.076430472476},{"$f":"IF($H446>$C446,INDEX(U$433:U445,MATCH($C446,$F$433:$F445,0)),INDEX(U447:U$495,MATCH($C446,$F447:$F$495,0)))","v":211060},{"$f":"IF($H446>$C446,INDEX(V$433:V445,MATCH($C446,$F$433:$F445,0)),INDEX(V447:V$495,MATCH($C446,$F447:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H446>$C446,INDEX(W$433:W445,MATCH($C446,$F$433:$F445,0)),INDEX(W447:W$495,MATCH($C446,$F447:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H446>$C446,INDEX(X$433:X445,MATCH($C446,$F$433:$F445,0)),INDEX(X447:X$495,MATCH($C446,$F447:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H446>$C446,INDEX(Y$433:Y445,MATCH($C446,$F$433:$F445,0)),INDEX(Y447:Y$495,MATCH($C446,$F447:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H446>$C446,INDEX(AD$433:AD445,MATCH($C446,$F$433:$F445,0)),INDEX(AD447:AD$495,MATCH($C446,$F447:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H446>$C446,INDEX(AG$433:AG445,MATCH($C446,$F$433:$F445,0)),INDEX(AG447:AG$495,MATCH($C446,$F447:$F$495,0)))","v":0},{"$f":"IF($H446>$C446,INDEX(AH$433:AH445,MATCH($C446,$F$433:$F445,0)),INDEX(AH447:AH$495,MATCH($C446,$F447:$F$495,0)))","v":0},{"$f":"IF($H446>$C446,INDEX(AI$433:AI445,MATCH($C446,$F$433:$F445,0)),INDEX(AI447:AI$495,MATCH($C446,$F447:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H446>$C446,INDEX(AJ$433:AJ445,MATCH($C446,$F$433:$F445,0)),INDEX(AJ447:AJ$495,MATCH($C446,$F447:$F$495,0)))","v":0},{"$f":"IF($H446>$C446,INDEX(AK$433:AK445,MATCH($C446,$F$433:$F445,0)),INDEX(AK447:AK$495,MATCH($C446,$F447:$F$495,0)))","v":0},null,{"$f":"IF($H446>$C446,INDEX(AM$433:AM445,MATCH($C446,$F$433:$F445,0)),INDEX(AM447:AM$495,MATCH($C446,$F447:$F$495,0)))","v":0.03},null,{"$f":"IF($H446>$C446,INDEX(AO$433:AO445,MATCH($C446,$F$433:$F445,0)),INDEX(AO447:AO$495,MATCH($C446,$F447:$F$495,0)))","v":454},{"$f":"IF($H446>$C446,INDEX(AP$433:AP445,MATCH($C446,$F$433:$F445,0)),INDEX(AP447:AP$495,MATCH($C446,$F447:$F$495,0)))","v":0},{"$f":"IF($H446>$C446,INDEX(AQ$433:AQ445,MATCH($C446,$F$433:$F445,0)),INDEX(AQ447:AQ$495,MATCH($C446,$F447:$F$495,0)))","v":4},{"$f":"IF($H446>$C446,INDEX(AR$433:AR445,MATCH($C446,$F$433:$F445,0)),INDEX(AR447:AR$495,MATCH($C446,$F447:$F$495,0)))","v":35000},null,null,{"$f":"IF($H446>$C446,INDEX(AU$433:AU445,MATCH($C446,$F$433:$F445,0)),INDEX(AU447:AU$495,MATCH($C446,$F447:$F$495,0)))","v":1},{"$f":"IF($H446>$C446,INDEX(AV$433:AV445,MATCH($C446,$F$433:$F445,0)),INDEX(AV447:AV$495,MATCH($C446,$F447:$F$495,0)))","v":1}]
[null,4.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H447)),ABS($E$433:$E$495-H447),0))","v":0},0,0,0,4,4,{"$f":"IF($H447>$C447,INDEX(J$433:J446,MATCH($C447,$F$433:$F446,0)),INDEX(J448:J$495,MATCH($C447,$F448:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H447>$C447,INDEX(K$433:K446,MATCH($C447,$F$433:$F446,0)),INDEX(K448:K$495,MATCH($C447,$F448:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H447>$C447,INDEX(L$433:L446,MATCH($C447,$F$433:$F446,0)),INDEX(L448:L$495,MATCH($C447,$F448:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H447>$C447,INDEX(M$433:M446,MATCH($C447,$F$433:$F446,0)),INDEX(M448:M$495,MATCH($C447,$F448:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H447>$C447,INDEX(N$433:N446,MATCH($C447,$F$433:$F446,0)),INDEX(N448:N$495,MATCH($C447,$F448:$F$495,0)))","v":2021},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H447,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":35.632038702511792},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H447,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20997.076430472476},{"$f":"IF($H447>$C447,INDEX(U$433:U446,MATCH($C447,$F$433:$F446,0)),INDEX(U448:U$495,MATCH($C447,$F448:$F$495,0)))","v":211060},{"$f":"IF($H447>$C447,INDEX(V$433:V446,MATCH($C447,$F$433:$F446,0)),INDEX(V448:V$495,MATCH($C447,$F448:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H447>$C447,INDEX(W$433:W446,MATCH($C447,$F$433:$F446,0)),INDEX(W448:W$495,MATCH($C447,$F448:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H447>$C447,INDEX(X$433:X446,MATCH($C447,$F$433:$F446,0)),INDEX(X448:X$495,MATCH($C447,$F448:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H447>$C447,INDEX(Y$433:Y446,MATCH($C447,$F$433:$F446,0)),INDEX(Y448:Y$495,MATCH($C447,$F448:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H447>$C447,INDEX(AD$433:AD446,MATCH($C447,$F$433:$F446,0)),INDEX(AD448:AD$495,MATCH($C447,$F448:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H447>$C447,INDEX(AG$433:AG446,MATCH($C447,$F$433:$F446,0)),INDEX(AG448:AG$495,MATCH($C447,$F448:$F$495,0)))","v":0},{"$f":"IF($H447>$C447,INDEX(AH$433:AH446,MATCH($C447,$F$433:$F446,0)),INDEX(AH448:AH$495,MATCH($C447,$F448:$F$495,0)))","v":0},{"$f":"IF($H447>$C447,INDEX(AI$433:AI446,MATCH($C447,$F$433:$F446,0)),INDEX(AI448:AI$495,MATCH($C447,$F448:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H447>$C447,INDEX(AJ$433:AJ446,MATCH($C447,$F$433:$F446,0)),INDEX(AJ448:AJ$495,MATCH($C447,$F448:$F$495,0)))","v":0},{"$f":"IF($H447>$C447,INDEX(AK$433:AK446,MATCH($C447,$F$433:$F446,0)),INDEX(AK448:AK$495,MATCH($C447,$F448:$F$495,0)))","v":0},null,{"$f":"IF($H447>$C447,INDEX(AM$433:AM446,MATCH($C447,$F$433:$F446,0)),INDEX(AM448:AM$495,MATCH($C447,$F448:$F$495,0)))","v":0.03},null,{"$f":"IF($H447>$C447,INDEX(AO$433:AO446,MATCH($C447,$F$433:$F446,0)),INDEX(AO448:AO$495,MATCH($C447,$F448:$F$495,0)))","v":454},{"$f":"IF($H447>$C447,INDEX(AP$433:AP446,MATCH($C447,$F$433:$F446,0)),INDEX(AP448:AP$495,MATCH($C447,$F448:$F$495,0)))","v":0},{"$f":"IF($H447>$C447,INDEX(AQ$433:AQ446,MATCH($C447,$F$433:$F446,0)),INDEX(AQ448:AQ$495,MATCH($C447,$F448:$F$495,0)))","v":4},{"$f":"IF($H447>$C447,INDEX(AR$433:AR446,MATCH($C447,$F$433:$F446,0)),INDEX(AR448:AR$495,MATCH($C447,$F448:$F$495,0)))","v":35000},null,null,{"$f":"IF($H447>$C447,INDEX(AU$433:AU446,MATCH($C447,$F$433:$F446,0)),INDEX(AU448:AU$495,MATCH($C447,$F448:$F$495,0)))","v":1},{"$f":"IF($H447>$C447,INDEX(AV$433:AV446,MATCH($C447,$F$433:$F446,0)),INDEX(AV448:AV$495,MATCH($C447,$F448:$F$495,0)))","v":1}]
[null,5.0999999999999996,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H448)),ABS($E$433:$E$495-H448),0))","v":0},0,0,0,5,5,{"$f":"IF($H448>$C448,INDEX(J$433:J447,MATCH($C448,$F$433:$F447,0)),INDEX(J449:J$495,MATCH($C448,$F449:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H448>$C448,INDEX(K$433:K447,MATCH($C448,$F$433:$F447,0)),INDEX(K449:K$495,MATCH($C448,$F449:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H448>$C448,INDEX(L$433:L447,MATCH($C448,$F$433:$F447,0)),INDEX(L449:L$495,MATCH($C448,$F449:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H448>$C448,INDEX(M$433:M447,MATCH($C448,$F$433:$F447,0)),INDEX(M449:M$495,MATCH($C448,$F449:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H448>$C448,INDEX(N$433:N447,MATCH($C448,$F$433:$F447,0)),INDEX(N449:N$495,MATCH($C448,$F449:$F$495,0)))","v":2021},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H448,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21.089589549225128},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H448,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20535.140749002072},{"$f":"IF($H448>$C448,INDEX(U$433:U447,MATCH($C448,$F$433:$F447,0)),INDEX(U449:U$495,MATCH($C448,$F449:$F$495,0)))","v":211060},{"$f":"IF($H448>$C448,INDEX(V$433:V447,MATCH($C448,$F$433:$F447,0)),INDEX(V449:V$495,MATCH($C448,$F449:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H448>$C448,INDEX(W$433:W447,MATCH($C448,$F$433:$F447,0)),INDEX(W449:W$495,MATCH($C448,$F449:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H448>$C448,INDEX(X$433:X447,MATCH($C448,$F$433:$F447,0)),INDEX(X449:X$495,MATCH($C448,$F449:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H448>$C448,INDEX(Y$433:Y447,MATCH($C448,$F$433:$F447,0)),INDEX(Y449:Y$495,MATCH($C448,$F449:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H448>$C448,INDEX(AD$433:AD447,MATCH($C448,$F$433:$F447,0)),INDEX(AD449:AD$495,MATCH($C448,$F449:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H448>$C448,INDEX(AG$433:AG447,MATCH($C448,$F$433:$F447,0)),INDEX(AG449:AG$495,MATCH($C448,$F449:$F$495,0)))","v":0},{"$f":"IF($H448>$C448,INDEX(AH$433:AH447,MATCH($C448,$F$433:$F447,0)),INDEX(AH449:AH$495,MATCH($C448,$F449:$F$495,0)))","v":0},{"$f":"IF($H448>$C448,INDEX(AI$433:AI447,MATCH($C448,$F$433:$F447,0)),INDEX(AI449:AI$495,MATCH($C448,$F449:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H448>$C448,INDEX(AJ$433:AJ447,MATCH($C448,$F$433:$F447,0)),INDEX(AJ449:AJ$495,MATCH($C448,$F449:$F$495,0)))","v":0},{"$f":"IF($H448>$C448,INDEX(AK$433:AK447,MATCH($C448,$F$433:$F447,0)),INDEX(AK449:AK$495,MATCH($C448,$F449:$F$495,0)))","v":0},null,{"$f":"IF($H448>$C448,INDEX(AM$433:AM447,MATCH($C448,$F$433:$F447,0)),INDEX(AM449:AM$495,MATCH($C448,$F449:$F$495,0)))","v":0.03},null,{"$f":"IF($H448>$C448,INDEX(AO$433:AO447,MATCH($C448,$F$433:$F447,0)),INDEX(AO449:AO$495,MATCH($C448,$F449:$F$495,0)))","v":454},{"$f":"IF($H448>$C448,INDEX(AP$433:AP447,MATCH($C448,$F$433:$F447,0)),INDEX(AP449:AP$495,MATCH($C448,$F449:$F$495,0)))","v":0},{"$f":"IF($H448>$C448,INDEX(AQ$433:AQ447,MATCH($C448,$F$433:$F447,0)),INDEX(AQ449:AQ$495,MATCH($C448,$F449:$F$495,0)))","v":4},{"$f":"IF($H448>$C448,INDEX(AR$433:AR447,MATCH($C448,$F$433:$F447,0)),INDEX(AR449:AR$495,MATCH($C448,$F449:$F$495,0)))","v":35000},null,null,{"$f":"IF($H448>$C448,INDEX(AU$433:AU447,MATCH($C448,$F$433:$F447,0)),INDEX(AU449:AU$495,MATCH($C448,$F449:$F$495,0)))","v":1},{"$f":"IF($H448>$C448,INDEX(AV$433:AV447,MATCH($C448,$F$433:$F447,0)),INDEX(AV449:AV$495,MATCH($C448,$F449:$F$495,0)))","v":1}]
[null,5.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H449)),ABS($E$433:$E$495-H449),0))","v":0},0,0,0,5,5,{"$f":"IF($H449>$C449,INDEX(J$433:J448,MATCH($C449,$F$433:$F448,0)),INDEX(J450:J$495,MATCH($C449,$F450:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H449>$C449,INDEX(K$433:K448,MATCH($C449,$F$433:$F448,0)),INDEX(K450:K$495,MATCH($C449,$F450:$F$495,0)))","v":"AUDI"},{"$f":"IF($H449>$C449,INDEX(L$433:L448,MATCH($C449,$F$433:$F448,0)),INDEX(L450:L$495,MATCH($C449,$F450:$F$495,0)))","v":"Q3"},{"$f":"IF($H449>$C449,INDEX(M$433:M448,MATCH($C449,$F$433:$F448,0)),INDEX(M450:M$495,MATCH($C449,$F450:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H449>$C449,INDEX(N$433:N448,MATCH($C449,$F$433:$F448,0)),INDEX(N450:N$495,MATCH($C449,$F450:$F$495,0)))","v":2021},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H449,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21.089589549225128},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H449,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20535.140749002072},{"$f":"IF($H449>$C449,INDEX(U$433:U448,MATCH($C449,$F$433:$F448,0)),INDEX(U450:U$495,MATCH($C449,$F450:$F$495,0)))","v":211060},{"$f":"IF($H449>$C449,INDEX(V$433:V448,MATCH($C449,$F$433:$F448,0)),INDEX(V450:V$495,MATCH($C449,$F450:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H449>$C449,INDEX(W$433:W448,MATCH($C449,$F$433:$F448,0)),INDEX(W450:W$495,MATCH($C449,$F450:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H449>$C449,INDEX(X$433:X448,MATCH($C449,$F$433:$F448,0)),INDEX(X450:X$495,MATCH($C449,$F450:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H449>$C449,INDEX(Y$433:Y448,MATCH($C449,$F$433:$F448,0)),INDEX(Y450:Y$495,MATCH($C449,$F450:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H449>$C449,INDEX(AD$433:AD448,MATCH($C449,$F$433:$F448,0)),INDEX(AD450:AD$495,MATCH($C449,$F450:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H449>$C449,INDEX(AG$433:AG448,MATCH($C449,$F$433:$F448,0)),INDEX(AG450:AG$495,MATCH($C449,$F450:$F$495,0)))","v":0},{"$f":"IF($H449>$C449,INDEX(AH$433:AH448,MATCH($C449,$F$433:$F448,0)),INDEX(AH450:AH$495,MATCH($C449,$F450:$F$495,0)))","v":0},{"$f":"IF($H449>$C449,INDEX(AI$433:AI448,MATCH($C449,$F$433:$F448,0)),INDEX(AI450:AI$495,MATCH($C449,$F450:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H449>$C449,INDEX(AJ$433:AJ448,MATCH($C449,$F$433:$F448,0)),INDEX(AJ450:AJ$495,MATCH($C449,$F450:$F$495,0)))","v":0},{"$f":"IF($H449>$C449,INDEX(AK$433:AK448,MATCH($C449,$F$433:$F448,0)),INDEX(AK450:AK$495,MATCH($C449,$F450:$F$495,0)))","v":0},null,{"$f":"IF($H449>$C449,INDEX(AM$433:AM448,MATCH($C449,$F$433:$F448,0)),INDEX(AM450:AM$495,MATCH($C449,$F450:$F$495,0)))","v":0.03},null,{"$f":"IF($H449>$C449,INDEX(AO$433:AO448,MATCH($C449,$F$433:$F448,0)),INDEX(AO450:AO$495,MATCH($C449,$F450:$F$495,0)))","v":454},{"$f":"IF($H449>$C449,INDEX(AP$433:AP448,MATCH($C449,$F$433:$F448,0)),INDEX(AP450:AP$495,MATCH($C449,$F450:$F$495,0)))","v":0},{"$f":"IF($H449>$C449,INDEX(AQ$433:AQ448,MATCH($C449,$F$433:$F448,0)),INDEX(AQ450:AQ$495,MATCH($C449,$F450:$F$495,0)))","v":4},{"$f":"IF($H449>$C449,INDEX(AR$433:AR448,MATCH($C449,$F$433:$F448,0)),INDEX(AR450:AR$495,MATCH($C449,$F450:$F$495,0)))","v":35000},null,null,{"$f":"IF($H449>$C449,INDEX(AU$433:AU448,MATCH($C449,$F$433:$F448,0)),INDEX(AU450:AU$495,MATCH($C449,$F450:$F$495,0)))","v":1},{"$f":"IF($H449>$C449,INDEX(AV$433:AV448,MATCH($C449,$F$433:$F448,0)),INDEX(AV450:AV$495,MATCH($C449,$F450:$F$495,0)))","v":1}]
[null,5.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H450)),ABS($E$433:$E$495-H450),0))","v":0},0,0,0,5,5,{"$f":"IF($H450>$C450,INDEX(J$433:J449,MATCH($C450,$F$433:$F449,0)),INDEX(J451:J$495,MATCH($C450,$F451:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H450>$C450,INDEX(K$433:K449,MATCH($C450,$F$433:$F449,0)),INDEX(K451:K$495,MATCH($C450,$F451:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H450>$C450,INDEX(L$433:L449,MATCH($C450,$F$433:$F449,0)),INDEX(L451:L$495,MATCH($C450,$F451:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H450>$C450,INDEX(M$433:M449,MATCH($C450,$F$433:$F449,0)),INDEX(M451:M$495,MATCH($C450,$F451:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H450>$C450,INDEX(N$433:N449,MATCH($C450,$F$433:$F449,0)),INDEX(N451:N$495,MATCH($C450,$F451:$F$495,0)))","v":2021},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H450,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21.089589549225128},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H450,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20535.140749002072},{"$f":"IF($H450>$C450,INDEX(U$433:U449,MATCH($C450,$F$433:$F449,0)),INDEX(U451:U$495,MATCH($C450,$F451:$F$495,0)))","v":211060},{"$f":"IF($H450>$C450,INDEX(V$433:V449,MATCH($C450,$F$433:$F449,0)),INDEX(V451:V$495,MATCH($C450,$F451:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H450>$C450,INDEX(W$433:W449,MATCH($C450,$F$433:$F449,0)),INDEX(W451:W$495,MATCH($C450,$F451:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H450>$C450,INDEX(X$433:X449,MATCH($C450,$F$433:$F449,0)),INDEX(X451:X$495,MATCH($C450,$F451:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H450>$C450,INDEX(Y$433:Y449,MATCH($C450,$F$433:$F449,0)),INDEX(Y451:Y$495,MATCH($C450,$F451:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H450>$C450,INDEX(AD$433:AD449,MATCH($C450,$F$433:$F449,0)),INDEX(AD451:AD$495,MATCH($C450,$F451:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H450>$C450,INDEX(AG$433:AG449,MATCH($C450,$F$433:$F449,0)),INDEX(AG451:AG$495,MATCH($C450,$F451:$F$495,0)))","v":0},{"$f":"IF($H450>$C450,INDEX(AH$433:AH449,MATCH($C450,$F$433:$F449,0)),INDEX(AH451:AH$495,MATCH($C450,$F451:$F$495,0)))","v":0},{"$f":"IF($H450>$C450,INDEX(AI$433:AI449,MATCH($C450,$F$433:$F449,0)),INDEX(AI451:AI$495,MATCH($C450,$F451:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H450>$C450,INDEX(AJ$433:AJ449,MATCH($C450,$F$433:$F449,0)),INDEX(AJ451:AJ$495,MATCH($C450,$F451:$F$495,0)))","v":0},{"$f":"IF($H450>$C450,INDEX(AK$433:AK449,MATCH($C450,$F$433:$F449,0)),INDEX(AK451:AK$495,MATCH($C450,$F451:$F$495,0)))","v":0},null,{"$f":"IF($H450>$C450,INDEX(AM$433:AM449,MATCH($C450,$F$433:$F449,0)),INDEX(AM451:AM$495,MATCH($C450,$F451:$F$495,0)))","v":0.03},null,{"$f":"IF($H450>$C450,INDEX(AO$433:AO449,MATCH($C450,$F$433:$F449,0)),INDEX(AO451:AO$495,MATCH($C450,$F451:$F$495,0)))","v":454},{"$f":"IF($H450>$C450,INDEX(AP$433:AP449,MATCH($C450,$F$433:$F449,0)),INDEX(AP451:AP$495,MATCH($C450,$F451:$F$495,0)))","v":0},{"$f":"IF($H450>$C450,INDEX(AQ$433:AQ449,MATCH($C450,$F$433:$F449,0)),INDEX(AQ451:AQ$495,MATCH($C450,$F451:$F$495,0)))","v":4},{"$f":"IF($H450>$C450,INDEX(AR$433:AR449,MATCH($C450,$F$433:$F449,0)),INDEX(AR451:AR$495,MATCH($C450,$F451:$F$495,0)))","v":35000},null,null,{"$f":"IF($H450>$C450,INDEX(AU$433:AU449,MATCH($C450,$F$433:$F449,0)),INDEX(AU451:AU$495,MATCH($C450,$F451:$F$495,0)))","v":1},{"$f":"IF($H450>$C450,INDEX(AV$433:AV449,MATCH($C450,$F$433:$F449,0)),INDEX(AV451:AV$495,MATCH($C450,$F451:$F$495,0)))","v":1}]
[null,6.1,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H451)),ABS($E$433:$E$495-H451),0))","v":0},0,0,0,6,6,{"$f":"IF($H451>$C451,INDEX(J$433:J450,MATCH($C451,$F$433:$F450,0)),INDEX(J452:J$495,MATCH($C451,$F452:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H451>$C451,INDEX(K$433:K450,MATCH($C451,$F$433:$F450,0)),INDEX(K452:K$495,MATCH($C451,$F452:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H451>$C451,INDEX(L$433:L450,MATCH($C451,$F$433:$F450,0)),INDEX(L452:L$495,MATCH($C451,$F452:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H451>$C451,INDEX(M$433:M450,MATCH($C451,$F$433:$F450,0)),INDEX(M452:M$495,MATCH($C451,$F452:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H451>$C451,INDEX(N$433:N450,MATCH($C451,$F$433:$F450,0)),INDEX(N452:N$495,MATCH($C451,$F452:$F$495,0)))","v":2021},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H451,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21.428953285243139},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H451,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20083.36765252403},{"$f":"IF($H451>$C451,INDEX(U$433:U450,MATCH($C451,$F$433:$F450,0)),INDEX(U452:U$495,MATCH($C451,$F452:$F$495,0)))","v":211060},{"$f":"IF($H451>$C451,INDEX(V$433:V450,MATCH($C451,$F$433:$F450,0)),INDEX(V452:V$495,MATCH($C451,$F452:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H451>$C451,INDEX(W$433:W450,MATCH($C451,$F$433:$F450,0)),INDEX(W452:W$495,MATCH($C451,$F452:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H451>$C451,INDEX(X$433:X450,MATCH($C451,$F$433:$F450,0)),INDEX(X452:X$495,MATCH($C451,$F452:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H451>$C451,INDEX(Y$433:Y450,MATCH($C451,$F$433:$F450,0)),INDEX(Y452:Y$495,MATCH($C451,$F452:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H451>$C451,INDEX(AD$433:AD450,MATCH($C451,$F$433:$F450,0)),INDEX(AD452:AD$495,MATCH($C451,$F452:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H451>$C451,INDEX(AG$433:AG450,MATCH($C451,$F$433:$F450,0)),INDEX(AG452:AG$495,MATCH($C451,$F452:$F$495,0)))","v":0},{"$f":"IF($H451>$C451,INDEX(AH$433:AH450,MATCH($C451,$F$433:$F450,0)),INDEX(AH452:AH$495,MATCH($C451,$F452:$F$495,0)))","v":0},{"$f":"IF($H451>$C451,INDEX(AI$433:AI450,MATCH($C451,$F$433:$F450,0)),INDEX(AI452:AI$495,MATCH($C451,$F452:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H451>$C451,INDEX(AJ$433:AJ450,MATCH($C451,$F$433:$F450,0)),INDEX(AJ452:AJ$495,MATCH($C451,$F452:$F$495,0)))","v":0},{"$f":"IF($H451>$C451,INDEX(AK$433:AK450,MATCH($C451,$F$433:$F450,0)),INDEX(AK452:AK$495,MATCH($C451,$F452:$F$495,0)))","v":0},null,{"$f":"IF($H451>$C451,INDEX(AM$433:AM450,MATCH($C451,$F$433:$F450,0)),INDEX(AM452:AM$495,MATCH($C451,$F452:$F$495,0)))","v":0.03},null,{"$f":"IF($H451>$C451,INDEX(AO$433:AO450,MATCH($C451,$F$433:$F450,0)),INDEX(AO452:AO$495,MATCH($C451,$F452:$F$495,0)))","v":454},{"$f":"IF($H451>$C451,INDEX(AP$433:AP450,MATCH($C451,$F$433:$F450,0)),INDEX(AP452:AP$495,MATCH($C451,$F452:$F$495,0)))","v":0},{"$f":"IF($H451>$C451,INDEX(AQ$433:AQ450,MATCH($C451,$F$433:$F450,0)),INDEX(AQ452:AQ$495,MATCH($C451,$F452:$F$495,0)))","v":4},{"$f":"IF($H451>$C451,INDEX(AR$433:AR450,MATCH($C451,$F$433:$F450,0)),INDEX(AR452:AR$495,MATCH($C451,$F452:$F$495,0)))","v":35000},null,null,{"$f":"IF($H451>$C451,INDEX(AU$433:AU450,MATCH($C451,$F$433:$F450,0)),INDEX(AU452:AU$495,MATCH($C451,$F452:$F$495,0)))","v":1},{"$f":"IF($H451>$C451,INDEX(AV$433:AV450,MATCH($C451,$F$433:$F450,0)),INDEX(AV452:AV$495,MATCH($C451,$F452:$F$495,0)))","v":1}]
[null,6.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H452)),ABS($E$433:$E$495-H452),0))","v":0},0,0,0,6,6,{"$f":"IF($H452>$C452,INDEX(J$433:J451,MATCH($C452,$F$433:$F451,0)),INDEX(J453:J$495,MATCH($C452,$F453:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H452>$C452,INDEX(K$433:K451,MATCH($C452,$F$433:$F451,0)),INDEX(K453:K$495,MATCH($C452,$F453:$F$495,0)))","v":"AUDI"},{"$f":"IF($H452>$C452,INDEX(L$433:L451,MATCH($C452,$F$433:$F451,0)),INDEX(L453:L$495,MATCH($C452,$F453:$F$495,0)))","v":"Q3"},{"$f":"IF($H452>$C452,INDEX(M$433:M451,MATCH($C452,$F$433:$F451,0)),INDEX(M453:M$495,MATCH($C452,$F453:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H452>$C452,INDEX(N$433:N451,MATCH($C452,$F$433:$F451,0)),INDEX(N453:N$495,MATCH($C452,$F453:$F$495,0)))","v":2021},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H452,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21.428953285243139},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H452,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20083.36765252403},{"$f":"IF($H452>$C452,INDEX(U$433:U451,MATCH($C452,$F$433:$F451,0)),INDEX(U453:U$495,MATCH($C452,$F453:$F$495,0)))","v":211060},{"$f":"IF($H452>$C452,INDEX(V$433:V451,MATCH($C452,$F$433:$F451,0)),INDEX(V453:V$495,MATCH($C452,$F453:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H452>$C452,INDEX(W$433:W451,MATCH($C452,$F$433:$F451,0)),INDEX(W453:W$495,MATCH($C452,$F453:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H452>$C452,INDEX(X$433:X451,MATCH($C452,$F$433:$F451,0)),INDEX(X453:X$495,MATCH($C452,$F453:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H452>$C452,INDEX(Y$433:Y451,MATCH($C452,$F$433:$F451,0)),INDEX(Y453:Y$495,MATCH($C452,$F453:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H452>$C452,INDEX(AD$433:AD451,MATCH($C452,$F$433:$F451,0)),INDEX(AD453:AD$495,MATCH($C452,$F453:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H452>$C452,INDEX(AG$433:AG451,MATCH($C452,$F$433:$F451,0)),INDEX(AG453:AG$495,MATCH($C452,$F453:$F$495,0)))","v":0},{"$f":"IF($H452>$C452,INDEX(AH$433:AH451,MATCH($C452,$F$433:$F451,0)),INDEX(AH453:AH$495,MATCH($C452,$F453:$F$495,0)))","v":0},{"$f":"IF($H452>$C452,INDEX(AI$433:AI451,MATCH($C452,$F$433:$F451,0)),INDEX(AI453:AI$495,MATCH($C452,$F453:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H452>$C452,INDEX(AJ$433:AJ451,MATCH($C452,$F$433:$F451,0)),INDEX(AJ453:AJ$495,MATCH($C452,$F453:$F$495,0)))","v":0},{"$f":"IF($H452>$C452,INDEX(AK$433:AK451,MATCH($C452,$F$433:$F451,0)),INDEX(AK453:AK$495,MATCH($C452,$F453:$F$495,0)))","v":0},null,{"$f":"IF($H452>$C452,INDEX(AM$433:AM451,MATCH($C452,$F$433:$F451,0)),INDEX(AM453:AM$495,MATCH($C452,$F453:$F$495,0)))","v":0.03},null,{"$f":"IF($H452>$C452,INDEX(AO$433:AO451,MATCH($C452,$F$433:$F451,0)),INDEX(AO453:AO$495,MATCH($C452,$F453:$F$495,0)))","v":454},{"$f":"IF($H452>$C452,INDEX(AP$433:AP451,MATCH($C452,$F$433:$F451,0)),INDEX(AP453:AP$495,MATCH($C452,$F453:$F$495,0)))","v":0},{"$f":"IF($H452>$C452,INDEX(AQ$433:AQ451,MATCH($C452,$F$433:$F451,0)),INDEX(AQ453:AQ$495,MATCH($C452,$F453:$F$495,0)))","v":4},{"$f":"IF($H452>$C452,INDEX(AR$433:AR451,MATCH($C452,$F$433:$F451,0)),INDEX(AR453:AR$495,MATCH($C452,$F453:$F$495,0)))","v":35000},null,null,{"$f":"IF($H452>$C452,INDEX(AU$433:AU451,MATCH($C452,$F$433:$F451,0)),INDEX(AU453:AU$495,MATCH($C452,$F453:$F$495,0)))","v":1},{"$f":"IF($H452>$C452,INDEX(AV$433:AV451,MATCH($C452,$F$433:$F451,0)),INDEX(AV453:AV$495,MATCH($C452,$F453:$F$495,0)))","v":1}]
[null,6.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H453)),ABS($E$433:$E$495-H453),0))","v":0},0,0,0,6,6,{"$f":"IF($H453>$C453,INDEX(J$433:J452,MATCH($C453,$F$433:$F452,0)),INDEX(J454:J$495,MATCH($C453,$F454:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H453>$C453,INDEX(K$433:K452,MATCH($C453,$F$433:$F452,0)),INDEX(K454:K$495,MATCH($C453,$F454:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H453>$C453,INDEX(L$433:L452,MATCH($C453,$F$433:$F452,0)),INDEX(L454:L$495,MATCH($C453,$F454:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H453>$C453,INDEX(M$433:M452,MATCH($C453,$F$433:$F452,0)),INDEX(M454:M$495,MATCH($C453,$F454:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H453>$C453,INDEX(N$433:N452,MATCH($C453,$F$433:$F452,0)),INDEX(N454:N$495,MATCH($C453,$F454:$F$495,0)))","v":2021},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H453,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":21.428953285243139},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H453,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":20083.36765252403},{"$f":"IF($H453>$C453,INDEX(U$433:U452,MATCH($C453,$F$433:$F452,0)),INDEX(U454:U$495,MATCH($C453,$F454:$F$495,0)))","v":211060},{"$f":"IF($H453>$C453,INDEX(V$433:V452,MATCH($C453,$F$433:$F452,0)),INDEX(V454:V$495,MATCH($C453,$F454:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H453>$C453,INDEX(W$433:W452,MATCH($C453,$F$433:$F452,0)),INDEX(W454:W$495,MATCH($C453,$F454:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H453>$C453,INDEX(X$433:X452,MATCH($C453,$F$433:$F452,0)),INDEX(X454:X$495,MATCH($C453,$F454:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H453>$C453,INDEX(Y$433:Y452,MATCH($C453,$F$433:$F452,0)),INDEX(Y454:Y$495,MATCH($C453,$F454:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H453>$C453,INDEX(AD$433:AD452,MATCH($C453,$F$433:$F452,0)),INDEX(AD454:AD$495,MATCH($C453,$F454:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H453>$C453,INDEX(AG$433:AG452,MATCH($C453,$F$433:$F452,0)),INDEX(AG454:AG$495,MATCH($C453,$F454:$F$495,0)))","v":0},{"$f":"IF($H453>$C453,INDEX(AH$433:AH452,MATCH($C453,$F$433:$F452,0)),INDEX(AH454:AH$495,MATCH($C453,$F454:$F$495,0)))","v":0},{"$f":"IF($H453>$C453,INDEX(AI$433:AI452,MATCH($C453,$F$433:$F452,0)),INDEX(AI454:AI$495,MATCH($C453,$F454:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H453>$C453,INDEX(AJ$433:AJ452,MATCH($C453,$F$433:$F452,0)),INDEX(AJ454:AJ$495,MATCH($C453,$F454:$F$495,0)))","v":0},{"$f":"IF($H453>$C453,INDEX(AK$433:AK452,MATCH($C453,$F$433:$F452,0)),INDEX(AK454:AK$495,MATCH($C453,$F454:$F$495,0)))","v":0},null,{"$f":"IF($H453>$C453,INDEX(AM$433:AM452,MATCH($C453,$F$433:$F452,0)),INDEX(AM454:AM$495,MATCH($C453,$F454:$F$495,0)))","v":0.03},null,{"$f":"IF($H453>$C453,INDEX(AO$433:AO452,MATCH($C453,$F$433:$F452,0)),INDEX(AO454:AO$495,MATCH($C453,$F454:$F$495,0)))","v":454},{"$f":"IF($H453>$C453,INDEX(AP$433:AP452,MATCH($C453,$F$433:$F452,0)),INDEX(AP454:AP$495,MATCH($C453,$F454:$F$495,0)))","v":0},{"$f":"IF($H453>$C453,INDEX(AQ$433:AQ452,MATCH($C453,$F$433:$F452,0)),INDEX(AQ454:AQ$495,MATCH($C453,$F454:$F$495,0)))","v":4},{"$f":"IF($H453>$C453,INDEX(AR$433:AR452,MATCH($C453,$F$433:$F452,0)),INDEX(AR454:AR$495,MATCH($C453,$F454:$F$495,0)))","v":35000},null,null,{"$f":"IF($H453>$C453,INDEX(AU$433:AU452,MATCH($C453,$F$433:$F452,0)),INDEX(AU454:AU$495,MATCH($C453,$F454:$F$495,0)))","v":1},{"$f":"IF($H453>$C453,INDEX(AV$433:AV452,MATCH($C453,$F$433:$F452,0)),INDEX(AV454:AV$495,MATCH($C453,$F454:$F$495,0)))","v":1}]
[null,7.1,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H454)),ABS($E$433:$E$495-H454),0))","v":0},0,0,0,7,7,{"$f":"IF($H454>$C454,INDEX(J$433:J453,MATCH($C454,$F$433:$F453,0)),INDEX(J455:J$495,MATCH($C454,$F455:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H454>$C454,INDEX(K$433:K453,MATCH($C454,$F$433:$F453,0)),INDEX(K455:K$495,MATCH($C454,$F455:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H454>$C454,INDEX(L$433:L453,MATCH($C454,$F$433:$F453,0)),INDEX(L455:L$495,MATCH($C454,$F455:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H454>$C454,INDEX(M$433:M453,MATCH($C454,$F$433:$F453,0)),INDEX(M455:M$495,MATCH($C454,$F455:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H454>$C454,INDEX(N$433:N453,MATCH($C454,$F$433:$F453,0)),INDEX(N455:N$495,MATCH($C454,$F455:$F$495,0)))","v":2021},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H454,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":4.6550434547079345},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H454,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":19641.533564168501},{"$f":"IF($H454>$C454,INDEX(U$433:U453,MATCH($C454,$F$433:$F453,0)),INDEX(U455:U$495,MATCH($C454,$F455:$F$495,0)))","v":211060},{"$f":"IF($H454>$C454,INDEX(V$433:V453,MATCH($C454,$F$433:$F453,0)),INDEX(V455:V$495,MATCH($C454,$F455:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H454>$C454,INDEX(W$433:W453,MATCH($C454,$F$433:$F453,0)),INDEX(W455:W$495,MATCH($C454,$F455:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H454>$C454,INDEX(X$433:X453,MATCH($C454,$F$433:$F453,0)),INDEX(X455:X$495,MATCH($C454,$F455:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H454>$C454,INDEX(Y$433:Y453,MATCH($C454,$F$433:$F453,0)),INDEX(Y455:Y$495,MATCH($C454,$F455:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H454>$C454,INDEX(AD$433:AD453,MATCH($C454,$F$433:$F453,0)),INDEX(AD455:AD$495,MATCH($C454,$F455:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H454>$C454,INDEX(AG$433:AG453,MATCH($C454,$F$433:$F453,0)),INDEX(AG455:AG$495,MATCH($C454,$F455:$F$495,0)))","v":0},{"$f":"IF($H454>$C454,INDEX(AH$433:AH453,MATCH($C454,$F$433:$F453,0)),INDEX(AH455:AH$495,MATCH($C454,$F455:$F$495,0)))","v":0},{"$f":"IF($H454>$C454,INDEX(AI$433:AI453,MATCH($C454,$F$433:$F453,0)),INDEX(AI455:AI$495,MATCH($C454,$F455:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H454>$C454,INDEX(AJ$433:AJ453,MATCH($C454,$F$433:$F453,0)),INDEX(AJ455:AJ$495,MATCH($C454,$F455:$F$495,0)))","v":0},{"$f":"IF($H454>$C454,INDEX(AK$433:AK453,MATCH($C454,$F$433:$F453,0)),INDEX(AK455:AK$495,MATCH($C454,$F455:$F$495,0)))","v":0},null,{"$f":"IF($H454>$C454,INDEX(AM$433:AM453,MATCH($C454,$F$433:$F453,0)),INDEX(AM455:AM$495,MATCH($C454,$F455:$F$495,0)))","v":0.03},null,{"$f":"IF($H454>$C454,INDEX(AO$433:AO453,MATCH($C454,$F$433:$F453,0)),INDEX(AO455:AO$495,MATCH($C454,$F455:$F$495,0)))","v":454},{"$f":"IF($H454>$C454,INDEX(AP$433:AP453,MATCH($C454,$F$433:$F453,0)),INDEX(AP455:AP$495,MATCH($C454,$F455:$F$495,0)))","v":0},{"$f":"IF($H454>$C454,INDEX(AQ$433:AQ453,MATCH($C454,$F$433:$F453,0)),INDEX(AQ455:AQ$495,MATCH($C454,$F455:$F$495,0)))","v":4},{"$f":"IF($H454>$C454,INDEX(AR$433:AR453,MATCH($C454,$F$433:$F453,0)),INDEX(AR455:AR$495,MATCH($C454,$F455:$F$495,0)))","v":35000},null,null,{"$f":"IF($H454>$C454,INDEX(AU$433:AU453,MATCH($C454,$F$433:$F453,0)),INDEX(AU455:AU$495,MATCH($C454,$F455:$F$495,0)))","v":1},{"$f":"IF($H454>$C454,INDEX(AV$433:AV453,MATCH($C454,$F$433:$F453,0)),INDEX(AV455:AV$495,MATCH($C454,$F455:$F$495,0)))","v":1}]
[null,7.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H455)),ABS($E$433:$E$495-H455),0))","v":0},0,0,0,7,7,{"$f":"IF($H455>$C455,INDEX(J$433:J454,MATCH($C455,$F$433:$F454,0)),INDEX(J456:J$495,MATCH($C455,$F456:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H455>$C455,INDEX(K$433:K454,MATCH($C455,$F$433:$F454,0)),INDEX(K456:K$495,MATCH($C455,$F456:$F$495,0)))","v":"AUDI"},{"$f":"IF($H455>$C455,INDEX(L$433:L454,MATCH($C455,$F$433:$F454,0)),INDEX(L456:L$495,MATCH($C455,$F456:$F$495,0)))","v":"Q3"},{"$f":"IF($H455>$C455,INDEX(M$433:M454,MATCH($C455,$F$433:$F454,0)),INDEX(M456:M$495,MATCH($C455,$F456:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H455>$C455,INDEX(N$433:N454,MATCH($C455,$F$433:$F454,0)),INDEX(N456:N$495,MATCH($C455,$F456:$F$495,0)))","v":2021},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H455,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":4.6550434547079345},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H455,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":19641.533564168501},{"$f":"IF($H455>$C455,INDEX(U$433:U454,MATCH($C455,$F$433:$F454,0)),INDEX(U456:U$495,MATCH($C455,$F456:$F$495,0)))","v":211060},{"$f":"IF($H455>$C455,INDEX(V$433:V454,MATCH($C455,$F$433:$F454,0)),INDEX(V456:V$495,MATCH($C455,$F456:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H455>$C455,INDEX(W$433:W454,MATCH($C455,$F$433:$F454,0)),INDEX(W456:W$495,MATCH($C455,$F456:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H455>$C455,INDEX(X$433:X454,MATCH($C455,$F$433:$F454,0)),INDEX(X456:X$495,MATCH($C455,$F456:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H455>$C455,INDEX(Y$433:Y454,MATCH($C455,$F$433:$F454,0)),INDEX(Y456:Y$495,MATCH($C455,$F456:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H455>$C455,INDEX(AD$433:AD454,MATCH($C455,$F$433:$F454,0)),INDEX(AD456:AD$495,MATCH($C455,$F456:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H455>$C455,INDEX(AG$433:AG454,MATCH($C455,$F$433:$F454,0)),INDEX(AG456:AG$495,MATCH($C455,$F456:$F$495,0)))","v":0},{"$f":"IF($H455>$C455,INDEX(AH$433:AH454,MATCH($C455,$F$433:$F454,0)),INDEX(AH456:AH$495,MATCH($C455,$F456:$F$495,0)))","v":0},{"$f":"IF($H455>$C455,INDEX(AI$433:AI454,MATCH($C455,$F$433:$F454,0)),INDEX(AI456:AI$495,MATCH($C455,$F456:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H455>$C455,INDEX(AJ$433:AJ454,MATCH($C455,$F$433:$F454,0)),INDEX(AJ456:AJ$495,MATCH($C455,$F456:$F$495,0)))","v":0},{"$f":"IF($H455>$C455,INDEX(AK$433:AK454,MATCH($C455,$F$433:$F454,0)),INDEX(AK456:AK$495,MATCH($C455,$F456:$F$495,0)))","v":0},null,{"$f":"IF($H455>$C455,INDEX(AM$433:AM454,MATCH($C455,$F$433:$F454,0)),INDEX(AM456:AM$495,MATCH($C455,$F456:$F$495,0)))","v":0.03},null,{"$f":"IF($H455>$C455,INDEX(AO$433:AO454,MATCH($C455,$F$433:$F454,0)),INDEX(AO456:AO$495,MATCH($C455,$F456:$F$495,0)))","v":454},{"$f":"IF($H455>$C455,INDEX(AP$433:AP454,MATCH($C455,$F$433:$F454,0)),INDEX(AP456:AP$495,MATCH($C455,$F456:$F$495,0)))","v":0},{"$f":"IF($H455>$C455,INDEX(AQ$433:AQ454,MATCH($C455,$F$433:$F454,0)),INDEX(AQ456:AQ$495,MATCH($C455,$F456:$F$495,0)))","v":4},{"$f":"IF($H455>$C455,INDEX(AR$433:AR454,MATCH($C455,$F$433:$F454,0)),INDEX(AR456:AR$495,MATCH($C455,$F456:$F$495,0)))","v":35000},null,null,{"$f":"IF($H455>$C455,INDEX(AU$433:AU454,MATCH($C455,$F$433:$F454,0)),INDEX(AU456:AU$495,MATCH($C455,$F456:$F$495,0)))","v":1},{"$f":"IF($H455>$C455,INDEX(AV$433:AV454,MATCH($C455,$F$433:$F454,0)),INDEX(AV456:AV$495,MATCH($C455,$F456:$F$495,0)))","v":1}]
[null,7.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H456)),ABS($E$433:$E$495-H456),0))","v":0},0,0,0,7,7,{"$f":"IF($H456>$C456,INDEX(J$433:J455,MATCH($C456,$F$433:$F455,0)),INDEX(J457:J$495,MATCH($C456,$F457:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H456>$C456,INDEX(K$433:K455,MATCH($C456,$F$433:$F455,0)),INDEX(K457:K$495,MATCH($C456,$F457:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H456>$C456,INDEX(L$433:L455,MATCH($C456,$F$433:$F455,0)),INDEX(L457:L$495,MATCH($C456,$F457:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H456>$C456,INDEX(M$433:M455,MATCH($C456,$F$433:$F455,0)),INDEX(M457:M$495,MATCH($C456,$F457:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H456>$C456,INDEX(N$433:N455,MATCH($C456,$F$433:$F455,0)),INDEX(N457:N$495,MATCH($C456,$F457:$F$495,0)))","v":2021},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H456,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":4.6550434547079345},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H456,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":19641.533564168501},{"$f":"IF($H456>$C456,INDEX(U$433:U455,MATCH($C456,$F$433:$F455,0)),INDEX(U457:U$495,MATCH($C456,$F457:$F$495,0)))","v":211060},{"$f":"IF($H456>$C456,INDEX(V$433:V455,MATCH($C456,$F$433:$F455,0)),INDEX(V457:V$495,MATCH($C456,$F457:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H456>$C456,INDEX(W$433:W455,MATCH($C456,$F$433:$F455,0)),INDEX(W457:W$495,MATCH($C456,$F457:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H456>$C456,INDEX(X$433:X455,MATCH($C456,$F$433:$F455,0)),INDEX(X457:X$495,MATCH($C456,$F457:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H456>$C456,INDEX(Y$433:Y455,MATCH($C456,$F$433:$F455,0)),INDEX(Y457:Y$495,MATCH($C456,$F457:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H456>$C456,INDEX(AD$433:AD455,MATCH($C456,$F$433:$F455,0)),INDEX(AD457:AD$495,MATCH($C456,$F457:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H456>$C456,INDEX(AG$433:AG455,MATCH($C456,$F$433:$F455,0)),INDEX(AG457:AG$495,MATCH($C456,$F457:$F$495,0)))","v":0},{"$f":"IF($H456>$C456,INDEX(AH$433:AH455,MATCH($C456,$F$433:$F455,0)),INDEX(AH457:AH$495,MATCH($C456,$F457:$F$495,0)))","v":0},{"$f":"IF($H456>$C456,INDEX(AI$433:AI455,MATCH($C456,$F$433:$F455,0)),INDEX(AI457:AI$495,MATCH($C456,$F457:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H456>$C456,INDEX(AJ$433:AJ455,MATCH($C456,$F$433:$F455,0)),INDEX(AJ457:AJ$495,MATCH($C456,$F457:$F$495,0)))","v":0},{"$f":"IF($H456>$C456,INDEX(AK$433:AK455,MATCH($C456,$F$433:$F455,0)),INDEX(AK457:AK$495,MATCH($C456,$F457:$F$495,0)))","v":0},null,{"$f":"IF($H456>$C456,INDEX(AM$433:AM455,MATCH($C456,$F$433:$F455,0)),INDEX(AM457:AM$495,MATCH($C456,$F457:$F$495,0)))","v":0.03},null,{"$f":"IF($H456>$C456,INDEX(AO$433:AO455,MATCH($C456,$F$433:$F455,0)),INDEX(AO457:AO$495,MATCH($C456,$F457:$F$495,0)))","v":454},{"$f":"IF($H456>$C456,INDEX(AP$433:AP455,MATCH($C456,$F$433:$F455,0)),INDEX(AP457:AP$495,MATCH($C456,$F457:$F$495,0)))","v":0},{"$f":"IF($H456>$C456,INDEX(AQ$433:AQ455,MATCH($C456,$F$433:$F455,0)),INDEX(AQ457:AQ$495,MATCH($C456,$F457:$F$495,0)))","v":4},{"$f":"IF($H456>$C456,INDEX(AR$433:AR455,MATCH($C456,$F$433:$F455,0)),INDEX(AR457:AR$495,MATCH($C456,$F457:$F$495,0)))","v":35000},null,null,{"$f":"IF($H456>$C456,INDEX(AU$433:AU455,MATCH($C456,$F$433:$F455,0)),INDEX(AU457:AU$495,MATCH($C456,$F457:$F$495,0)))","v":1},{"$f":"IF($H456>$C456,INDEX(AV$433:AV455,MATCH($C456,$F$433:$F455,0)),INDEX(AV457:AV$495,MATCH($C456,$F457:$F$495,0)))","v":1}]
[null,8.1,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H457)),ABS($E$433:$E$495-H457),0))","v":0},0,0,0,8,8,{"$f":"IF($H457>$C457,INDEX(J$433:J456,MATCH($C457,$F$433:$F456,0)),INDEX(J458:J$495,MATCH($C457,$F458:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H457>$C457,INDEX(K$433:K456,MATCH($C457,$F$433:$F456,0)),INDEX(K458:K$495,MATCH($C457,$F458:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H457>$C457,INDEX(L$433:L456,MATCH($C457,$F$433:$F456,0)),INDEX(L458:L$495,MATCH($C457,$F458:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H457>$C457,INDEX(M$433:M456,MATCH($C457,$F$433:$F456,0)),INDEX(M458:M$495,MATCH($C457,$F458:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H457>$C457,INDEX(N$433:N456,MATCH($C457,$F$433:$F456,0)),INDEX(N458:N$495,MATCH($C457,$F458:$F$495,0)))","v":2021},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H457,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.38418839651513587},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H457,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":19209.419825756795},{"$f":"IF($H457>$C457,INDEX(U$433:U456,MATCH($C457,$F$433:$F456,0)),INDEX(U458:U$495,MATCH($C457,$F458:$F$495,0)))","v":211060},{"$f":"IF($H457>$C457,INDEX(V$433:V456,MATCH($C457,$F$433:$F456,0)),INDEX(V458:V$495,MATCH($C457,$F458:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H457>$C457,INDEX(W$433:W456,MATCH($C457,$F$433:$F456,0)),INDEX(W458:W$495,MATCH($C457,$F458:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H457>$C457,INDEX(X$433:X456,MATCH($C457,$F$433:$F456,0)),INDEX(X458:X$495,MATCH($C457,$F458:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H457>$C457,INDEX(Y$433:Y456,MATCH($C457,$F$433:$F456,0)),INDEX(Y458:Y$495,MATCH($C457,$F458:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H457>$C457,INDEX(AD$433:AD456,MATCH($C457,$F$433:$F456,0)),INDEX(AD458:AD$495,MATCH($C457,$F458:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H457>$C457,INDEX(AG$433:AG456,MATCH($C457,$F$433:$F456,0)),INDEX(AG458:AG$495,MATCH($C457,$F458:$F$495,0)))","v":0},{"$f":"IF($H457>$C457,INDEX(AH$433:AH456,MATCH($C457,$F$433:$F456,0)),INDEX(AH458:AH$495,MATCH($C457,$F458:$F$495,0)))","v":0},{"$f":"IF($H457>$C457,INDEX(AI$433:AI456,MATCH($C457,$F$433:$F456,0)),INDEX(AI458:AI$495,MATCH($C457,$F458:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H457>$C457,INDEX(AJ$433:AJ456,MATCH($C457,$F$433:$F456,0)),INDEX(AJ458:AJ$495,MATCH($C457,$F458:$F$495,0)))","v":0},{"$f":"IF($H457>$C457,INDEX(AK$433:AK456,MATCH($C457,$F$433:$F456,0)),INDEX(AK458:AK$495,MATCH($C457,$F458:$F$495,0)))","v":0},null,{"$f":"IF($H457>$C457,INDEX(AM$433:AM456,MATCH($C457,$F$433:$F456,0)),INDEX(AM458:AM$495,MATCH($C457,$F458:$F$495,0)))","v":0.03},null,{"$f":"IF($H457>$C457,INDEX(AO$433:AO456,MATCH($C457,$F$433:$F456,0)),INDEX(AO458:AO$495,MATCH($C457,$F458:$F$495,0)))","v":454},{"$f":"IF($H457>$C457,INDEX(AP$433:AP456,MATCH($C457,$F$433:$F456,0)),INDEX(AP458:AP$495,MATCH($C457,$F458:$F$495,0)))","v":0},{"$f":"IF($H457>$C457,INDEX(AQ$433:AQ456,MATCH($C457,$F$433:$F456,0)),INDEX(AQ458:AQ$495,MATCH($C457,$F458:$F$495,0)))","v":4},{"$f":"IF($H457>$C457,INDEX(AR$433:AR456,MATCH($C457,$F$433:$F456,0)),INDEX(AR458:AR$495,MATCH($C457,$F458:$F$495,0)))","v":35000},null,null,{"$f":"IF($H457>$C457,INDEX(AU$433:AU456,MATCH($C457,$F$433:$F456,0)),INDEX(AU458:AU$495,MATCH($C457,$F458:$F$495,0)))","v":1},{"$f":"IF($H457>$C457,INDEX(AV$433:AV456,MATCH($C457,$F$433:$F456,0)),INDEX(AV458:AV$495,MATCH($C457,$F458:$F$495,0)))","v":1}]
[null,8.1999999999999993,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H458)),ABS($E$433:$E$495-H458),0))","v":0},0,0,0,8,8,{"$f":"IF($H458>$C458,INDEX(J$433:J457,MATCH($C458,$F$433:$F457,0)),INDEX(J459:J$495,MATCH($C458,$F459:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H458>$C458,INDEX(K$433:K457,MATCH($C458,$F$433:$F457,0)),INDEX(K459:K$495,MATCH($C458,$F459:$F$495,0)))","v":"AUDI"},{"$f":"IF($H458>$C458,INDEX(L$433:L457,MATCH($C458,$F$433:$F457,0)),INDEX(L459:L$495,MATCH($C458,$F459:$F$495,0)))","v":"Q3"},{"$f":"IF($H458>$C458,INDEX(M$433:M457,MATCH($C458,$F$433:$F457,0)),INDEX(M459:M$495,MATCH($C458,$F459:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H458>$C458,INDEX(N$433:N457,MATCH($C458,$F$433:$F457,0)),INDEX(N459:N$495,MATCH($C458,$F459:$F$495,0)))","v":2021},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H458,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.38418839651513587},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H458,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":19209.419825756795},{"$f":"IF($H458>$C458,INDEX(U$433:U457,MATCH($C458,$F$433:$F457,0)),INDEX(U459:U$495,MATCH($C458,$F459:$F$495,0)))","v":211060},{"$f":"IF($H458>$C458,INDEX(V$433:V457,MATCH($C458,$F$433:$F457,0)),INDEX(V459:V$495,MATCH($C458,$F459:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H458>$C458,INDEX(W$433:W457,MATCH($C458,$F$433:$F457,0)),INDEX(W459:W$495,MATCH($C458,$F459:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H458>$C458,INDEX(X$433:X457,MATCH($C458,$F$433:$F457,0)),INDEX(X459:X$495,MATCH($C458,$F459:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H458>$C458,INDEX(Y$433:Y457,MATCH($C458,$F$433:$F457,0)),INDEX(Y459:Y$495,MATCH($C458,$F459:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H458>$C458,INDEX(AD$433:AD457,MATCH($C458,$F$433:$F457,0)),INDEX(AD459:AD$495,MATCH($C458,$F459:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H458>$C458,INDEX(AG$433:AG457,MATCH($C458,$F$433:$F457,0)),INDEX(AG459:AG$495,MATCH($C458,$F459:$F$495,0)))","v":0},{"$f":"IF($H458>$C458,INDEX(AH$433:AH457,MATCH($C458,$F$433:$F457,0)),INDEX(AH459:AH$495,MATCH($C458,$F459:$F$495,0)))","v":0},{"$f":"IF($H458>$C458,INDEX(AI$433:AI457,MATCH($C458,$F$433:$F457,0)),INDEX(AI459:AI$495,MATCH($C458,$F459:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H458>$C458,INDEX(AJ$433:AJ457,MATCH($C458,$F$433:$F457,0)),INDEX(AJ459:AJ$495,MATCH($C458,$F459:$F$495,0)))","v":0},{"$f":"IF($H458>$C458,INDEX(AK$433:AK457,MATCH($C458,$F$433:$F457,0)),INDEX(AK459:AK$495,MATCH($C458,$F459:$F$495,0)))","v":0},null,{"$f":"IF($H458>$C458,INDEX(AM$433:AM457,MATCH($C458,$F$433:$F457,0)),INDEX(AM459:AM$495,MATCH($C458,$F459:$F$495,0)))","v":0.03},null,{"$f":"IF($H458>$C458,INDEX(AO$433:AO457,MATCH($C458,$F$433:$F457,0)),INDEX(AO459:AO$495,MATCH($C458,$F459:$F$495,0)))","v":454},{"$f":"IF($H458>$C458,INDEX(AP$433:AP457,MATCH($C458,$F$433:$F457,0)),INDEX(AP459:AP$495,MATCH($C458,$F459:$F$495,0)))","v":0},{"$f":"IF($H458>$C458,INDEX(AQ$433:AQ457,MATCH($C458,$F$433:$F457,0)),INDEX(AQ459:AQ$495,MATCH($C458,$F459:$F$495,0)))","v":4},{"$f":"IF($H458>$C458,INDEX(AR$433:AR457,MATCH($C458,$F$433:$F457,0)),INDEX(AR459:AR$495,MATCH($C458,$F459:$F$495,0)))","v":35000},null,null,{"$f":"IF($H458>$C458,INDEX(AU$433:AU457,MATCH($C458,$F$433:$F457,0)),INDEX(AU459:AU$495,MATCH($C458,$F459:$F$495,0)))","v":1},{"$f":"IF($H458>$C458,INDEX(AV$433:AV457,MATCH($C458,$F$433:$F457,0)),INDEX(AV459:AV$495,MATCH($C458,$F459:$F$495,0)))","v":1}]
[null,8.3000000000000007,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H459)),ABS($E$433:$E$495-H459),0))","v":0},0,0,0,8,8,{"$f":"IF($H459>$C459,INDEX(J$433:J458,MATCH($C459,$F$433:$F458,0)),INDEX(J460:J$495,MATCH($C459,$F460:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H459>$C459,INDEX(K$433:K458,MATCH($C459,$F$433:$F458,0)),INDEX(K460:K$495,MATCH($C459,$F460:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H459>$C459,INDEX(L$433:L458,MATCH($C459,$F$433:$F458,0)),INDEX(L460:L$495,MATCH($C459,$F460:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H459>$C459,INDEX(M$433:M458,MATCH($C459,$F$433:$F458,0)),INDEX(M460:M$495,MATCH($C459,$F460:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H459>$C459,INDEX(N$433:N458,MATCH($C459,$F$433:$F458,0)),INDEX(N460:N$495,MATCH($C459,$F460:$F$495,0)))","v":2021},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H459,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.38418839651513587},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H459,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":19209.419825756795},{"$f":"IF($H459>$C459,INDEX(U$433:U458,MATCH($C459,$F$433:$F458,0)),INDEX(U460:U$495,MATCH($C459,$F460:$F$495,0)))","v":211060},{"$f":"IF($H459>$C459,INDEX(V$433:V458,MATCH($C459,$F$433:$F458,0)),INDEX(V460:V$495,MATCH($C459,$F460:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H459>$C459,INDEX(W$433:W458,MATCH($C459,$F$433:$F458,0)),INDEX(W460:W$495,MATCH($C459,$F460:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H459>$C459,INDEX(X$433:X458,MATCH($C459,$F$433:$F458,0)),INDEX(X460:X$495,MATCH($C459,$F460:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H459>$C459,INDEX(Y$433:Y458,MATCH($C459,$F$433:$F458,0)),INDEX(Y460:Y$495,MATCH($C459,$F460:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H459>$C459,INDEX(AD$433:AD458,MATCH($C459,$F$433:$F458,0)),INDEX(AD460:AD$495,MATCH($C459,$F460:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H459>$C459,INDEX(AG$433:AG458,MATCH($C459,$F$433:$F458,0)),INDEX(AG460:AG$495,MATCH($C459,$F460:$F$495,0)))","v":0},{"$f":"IF($H459>$C459,INDEX(AH$433:AH458,MATCH($C459,$F$433:$F458,0)),INDEX(AH460:AH$495,MATCH($C459,$F460:$F$495,0)))","v":0},{"$f":"IF($H459>$C459,INDEX(AI$433:AI458,MATCH($C459,$F$433:$F458,0)),INDEX(AI460:AI$495,MATCH($C459,$F460:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H459>$C459,INDEX(AJ$433:AJ458,MATCH($C459,$F$433:$F458,0)),INDEX(AJ460:AJ$495,MATCH($C459,$F460:$F$495,0)))","v":0},{"$f":"IF($H459>$C459,INDEX(AK$433:AK458,MATCH($C459,$F$433:$F458,0)),INDEX(AK460:AK$495,MATCH($C459,$F460:$F$495,0)))","v":0},null,{"$f":"IF($H459>$C459,INDEX(AM$433:AM458,MATCH($C459,$F$433:$F458,0)),INDEX(AM460:AM$495,MATCH($C459,$F460:$F$495,0)))","v":0.03},null,{"$f":"IF($H459>$C459,INDEX(AO$433:AO458,MATCH($C459,$F$433:$F458,0)),INDEX(AO460:AO$495,MATCH($C459,$F460:$F$495,0)))","v":454},{"$f":"IF($H459>$C459,INDEX(AP$433:AP458,MATCH($C459,$F$433:$F458,0)),INDEX(AP460:AP$495,MATCH($C459,$F460:$F$495,0)))","v":0},{"$f":"IF($H459>$C459,INDEX(AQ$433:AQ458,MATCH($C459,$F$433:$F458,0)),INDEX(AQ460:AQ$495,MATCH($C459,$F460:$F$495,0)))","v":4},{"$f":"IF($H459>$C459,INDEX(AR$433:AR458,MATCH($C459,$F$433:$F458,0)),INDEX(AR460:AR$495,MATCH($C459,$F460:$F$495,0)))","v":35000},null,null,{"$f":"IF($H459>$C459,INDEX(AU$433:AU458,MATCH($C459,$F$433:$F458,0)),INDEX(AU460:AU$495,MATCH($C459,$F460:$F$495,0)))","v":1},{"$f":"IF($H459>$C459,INDEX(AV$433:AV458,MATCH($C459,$F$433:$F458,0)),INDEX(AV460:AV$495,MATCH($C459,$F460:$F$495,0)))","v":1}]
[null,9.1,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H460)),ABS($E$433:$E$495-H460),0))","v":0},0,0,0,9,9,{"$f":"IF($H460>$C460,INDEX(J$433:J459,MATCH($C460,$F$433:$F459,0)),INDEX(J461:J$495,MATCH($C460,$F461:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H460>$C460,INDEX(K$433:K459,MATCH($C460,$F$433:$F459,0)),INDEX(K461:K$495,MATCH($C460,$F461:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H460>$C460,INDEX(L$433:L459,MATCH($C460,$F$433:$F459,0)),INDEX(L461:L$495,MATCH($C460,$F461:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H460>$C460,INDEX(M$433:M459,MATCH($C460,$F$433:$F459,0)),INDEX(M461:M$495,MATCH($C460,$F461:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H460>$C460,INDEX(N$433:N459,MATCH($C460,$F$433:$F459,0)),INDEX(N461:N$495,MATCH($C460,$F461:$F$495,0)))","v":2021},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H460,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.11272087553754086},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H460,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18786.812589590143},{"$f":"IF($H460>$C460,INDEX(U$433:U459,MATCH($C460,$F$433:$F459,0)),INDEX(U461:U$495,MATCH($C460,$F461:$F$495,0)))","v":211060},{"$f":"IF($H460>$C460,INDEX(V$433:V459,MATCH($C460,$F$433:$F459,0)),INDEX(V461:V$495,MATCH($C460,$F461:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H460>$C460,INDEX(W$433:W459,MATCH($C460,$F$433:$F459,0)),INDEX(W461:W$495,MATCH($C460,$F461:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H460>$C460,INDEX(X$433:X459,MATCH($C460,$F$433:$F459,0)),INDEX(X461:X$495,MATCH($C460,$F461:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H460>$C460,INDEX(Y$433:Y459,MATCH($C460,$F$433:$F459,0)),INDEX(Y461:Y$495,MATCH($C460,$F461:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H460>$C460,INDEX(AD$433:AD459,MATCH($C460,$F$433:$F459,0)),INDEX(AD461:AD$495,MATCH($C460,$F461:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H460>$C460,INDEX(AG$433:AG459,MATCH($C460,$F$433:$F459,0)),INDEX(AG461:AG$495,MATCH($C460,$F461:$F$495,0)))","v":0},{"$f":"IF($H460>$C460,INDEX(AH$433:AH459,MATCH($C460,$F$433:$F459,0)),INDEX(AH461:AH$495,MATCH($C460,$F461:$F$495,0)))","v":0},{"$f":"IF($H460>$C460,INDEX(AI$433:AI459,MATCH($C460,$F$433:$F459,0)),INDEX(AI461:AI$495,MATCH($C460,$F461:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H460>$C460,INDEX(AJ$433:AJ459,MATCH($C460,$F$433:$F459,0)),INDEX(AJ461:AJ$495,MATCH($C460,$F461:$F$495,0)))","v":0},{"$f":"IF($H460>$C460,INDEX(AK$433:AK459,MATCH($C460,$F$433:$F459,0)),INDEX(AK461:AK$495,MATCH($C460,$F461:$F$495,0)))","v":0},null,{"$f":"IF($H460>$C460,INDEX(AM$433:AM459,MATCH($C460,$F$433:$F459,0)),INDEX(AM461:AM$495,MATCH($C460,$F461:$F$495,0)))","v":0.03},null,{"$f":"IF($H460>$C460,INDEX(AO$433:AO459,MATCH($C460,$F$433:$F459,0)),INDEX(AO461:AO$495,MATCH($C460,$F461:$F$495,0)))","v":454},{"$f":"IF($H460>$C460,INDEX(AP$433:AP459,MATCH($C460,$F$433:$F459,0)),INDEX(AP461:AP$495,MATCH($C460,$F461:$F$495,0)))","v":0},{"$f":"IF($H460>$C460,INDEX(AQ$433:AQ459,MATCH($C460,$F$433:$F459,0)),INDEX(AQ461:AQ$495,MATCH($C460,$F461:$F$495,0)))","v":4},{"$f":"IF($H460>$C460,INDEX(AR$433:AR459,MATCH($C460,$F$433:$F459,0)),INDEX(AR461:AR$495,MATCH($C460,$F461:$F$495,0)))","v":35000},null,null,{"$f":"IF($H460>$C460,INDEX(AU$433:AU459,MATCH($C460,$F$433:$F459,0)),INDEX(AU461:AU$495,MATCH($C460,$F461:$F$495,0)))","v":1},{"$f":"IF($H460>$C460,INDEX(AV$433:AV459,MATCH($C460,$F$433:$F459,0)),INDEX(AV461:AV$495,MATCH($C460,$F461:$F$495,0)))","v":1}]
[null,9.1999999999999993,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H461)),ABS($E$433:$E$495-H461),0))","v":0},0,0,0,9,9,{"$f":"IF($H461>$C461,INDEX(J$433:J460,MATCH($C461,$F$433:$F460,0)),INDEX(J462:J$495,MATCH($C461,$F462:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H461>$C461,INDEX(K$433:K460,MATCH($C461,$F$433:$F460,0)),INDEX(K462:K$495,MATCH($C461,$F462:$F$495,0)))","v":"AUDI"},{"$f":"IF($H461>$C461,INDEX(L$433:L460,MATCH($C461,$F$433:$F460,0)),INDEX(L462:L$495,MATCH($C461,$F462:$F$495,0)))","v":"Q3"},{"$f":"IF($H461>$C461,INDEX(M$433:M460,MATCH($C461,$F$433:$F460,0)),INDEX(M462:M$495,MATCH($C461,$F462:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H461>$C461,INDEX(N$433:N460,MATCH($C461,$F$433:$F460,0)),INDEX(N462:N$495,MATCH($C461,$F462:$F$495,0)))","v":2021},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H461,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.11272087553754086},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H461,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18786.812589590143},{"$f":"IF($H461>$C461,INDEX(U$433:U460,MATCH($C461,$F$433:$F460,0)),INDEX(U462:U$495,MATCH($C461,$F462:$F$495,0)))","v":211060},{"$f":"IF($H461>$C461,INDEX(V$433:V460,MATCH($C461,$F$433:$F460,0)),INDEX(V462:V$495,MATCH($C461,$F462:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H461>$C461,INDEX(W$433:W460,MATCH($C461,$F$433:$F460,0)),INDEX(W462:W$495,MATCH($C461,$F462:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H461>$C461,INDEX(X$433:X460,MATCH($C461,$F$433:$F460,0)),INDEX(X462:X$495,MATCH($C461,$F462:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H461>$C461,INDEX(Y$433:Y460,MATCH($C461,$F$433:$F460,0)),INDEX(Y462:Y$495,MATCH($C461,$F462:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H461>$C461,INDEX(AD$433:AD460,MATCH($C461,$F$433:$F460,0)),INDEX(AD462:AD$495,MATCH($C461,$F462:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H461>$C461,INDEX(AG$433:AG460,MATCH($C461,$F$433:$F460,0)),INDEX(AG462:AG$495,MATCH($C461,$F462:$F$495,0)))","v":0},{"$f":"IF($H461>$C461,INDEX(AH$433:AH460,MATCH($C461,$F$433:$F460,0)),INDEX(AH462:AH$495,MATCH($C461,$F462:$F$495,0)))","v":0},{"$f":"IF($H461>$C461,INDEX(AI$433:AI460,MATCH($C461,$F$433:$F460,0)),INDEX(AI462:AI$495,MATCH($C461,$F462:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H461>$C461,INDEX(AJ$433:AJ460,MATCH($C461,$F$433:$F460,0)),INDEX(AJ462:AJ$495,MATCH($C461,$F462:$F$495,0)))","v":0},{"$f":"IF($H461>$C461,INDEX(AK$433:AK460,MATCH($C461,$F$433:$F460,0)),INDEX(AK462:AK$495,MATCH($C461,$F462:$F$495,0)))","v":0},null,{"$f":"IF($H461>$C461,INDEX(AM$433:AM460,MATCH($C461,$F$433:$F460,0)),INDEX(AM462:AM$495,MATCH($C461,$F462:$F$495,0)))","v":0.03},null,{"$f":"IF($H461>$C461,INDEX(AO$433:AO460,MATCH($C461,$F$433:$F460,0)),INDEX(AO462:AO$495,MATCH($C461,$F462:$F$495,0)))","v":454},{"$f":"IF($H461>$C461,INDEX(AP$433:AP460,MATCH($C461,$F$433:$F460,0)),INDEX(AP462:AP$495,MATCH($C461,$F462:$F$495,0)))","v":0},{"$f":"IF($H461>$C461,INDEX(AQ$433:AQ460,MATCH($C461,$F$433:$F460,0)),INDEX(AQ462:AQ$495,MATCH($C461,$F462:$F$495,0)))","v":4},{"$f":"IF($H461>$C461,INDEX(AR$433:AR460,MATCH($C461,$F$433:$F460,0)),INDEX(AR462:AR$495,MATCH($C461,$F462:$F$495,0)))","v":35000},null,null,{"$f":"IF($H461>$C461,INDEX(AU$433:AU460,MATCH($C461,$F$433:$F460,0)),INDEX(AU462:AU$495,MATCH($C461,$F462:$F$495,0)))","v":1},{"$f":"IF($H461>$C461,INDEX(AV$433:AV460,MATCH($C461,$F$433:$F460,0)),INDEX(AV462:AV$495,MATCH($C461,$F462:$F$495,0)))","v":1}]
[null,9.3000000000000007,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H462)),ABS($E$433:$E$495-H462),0))","v":0},0,0,0,9,9,{"$f":"IF($H462>$C462,INDEX(J$433:J461,MATCH($C462,$F$433:$F461,0)),INDEX(J463:J$495,MATCH($C462,$F463:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H462>$C462,INDEX(K$433:K461,MATCH($C462,$F$433:$F461,0)),INDEX(K463:K$495,MATCH($C462,$F463:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H462>$C462,INDEX(L$433:L461,MATCH($C462,$F$433:$F461,0)),INDEX(L463:L$495,MATCH($C462,$F463:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H462>$C462,INDEX(M$433:M461,MATCH($C462,$F$433:$F461,0)),INDEX(M463:M$495,MATCH($C462,$F463:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H462>$C462,INDEX(N$433:N461,MATCH($C462,$F$433:$F461,0)),INDEX(N463:N$495,MATCH($C462,$F463:$F$495,0)))","v":2021},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H462,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0.11272087553754086},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H462,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":18786.812589590143},{"$f":"IF($H462>$C462,INDEX(U$433:U461,MATCH($C462,$F$433:$F461,0)),INDEX(U463:U$495,MATCH($C462,$F463:$F$495,0)))","v":211060},{"$f":"IF($H462>$C462,INDEX(V$433:V461,MATCH($C462,$F$433:$F461,0)),INDEX(V463:V$495,MATCH($C462,$F463:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H462>$C462,INDEX(W$433:W461,MATCH($C462,$F$433:$F461,0)),INDEX(W463:W$495,MATCH($C462,$F463:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H462>$C462,INDEX(X$433:X461,MATCH($C462,$F$433:$F461,0)),INDEX(X463:X$495,MATCH($C462,$F463:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H462>$C462,INDEX(Y$433:Y461,MATCH($C462,$F$433:$F461,0)),INDEX(Y463:Y$495,MATCH($C462,$F463:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H462>$C462,INDEX(AD$433:AD461,MATCH($C462,$F$433:$F461,0)),INDEX(AD463:AD$495,MATCH($C462,$F463:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H462>$C462,INDEX(AG$433:AG461,MATCH($C462,$F$433:$F461,0)),INDEX(AG463:AG$495,MATCH($C462,$F463:$F$495,0)))","v":0},{"$f":"IF($H462>$C462,INDEX(AH$433:AH461,MATCH($C462,$F$433:$F461,0)),INDEX(AH463:AH$495,MATCH($C462,$F463:$F$495,0)))","v":0},{"$f":"IF($H462>$C462,INDEX(AI$433:AI461,MATCH($C462,$F$433:$F461,0)),INDEX(AI463:AI$495,MATCH($C462,$F463:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H462>$C462,INDEX(AJ$433:AJ461,MATCH($C462,$F$433:$F461,0)),INDEX(AJ463:AJ$495,MATCH($C462,$F463:$F$495,0)))","v":0},{"$f":"IF($H462>$C462,INDEX(AK$433:AK461,MATCH($C462,$F$433:$F461,0)),INDEX(AK463:AK$495,MATCH($C462,$F463:$F$495,0)))","v":0},null,{"$f":"IF($H462>$C462,INDEX(AM$433:AM461,MATCH($C462,$F$433:$F461,0)),INDEX(AM463:AM$495,MATCH($C462,$F463:$F$495,0)))","v":0.03},null,{"$f":"IF($H462>$C462,INDEX(AO$433:AO461,MATCH($C462,$F$433:$F461,0)),INDEX(AO463:AO$495,MATCH($C462,$F463:$F$495,0)))","v":454},{"$f":"IF($H462>$C462,INDEX(AP$433:AP461,MATCH($C462,$F$433:$F461,0)),INDEX(AP463:AP$495,MATCH($C462,$F463:$F$495,0)))","v":0},{"$f":"IF($H462>$C462,INDEX(AQ$433:AQ461,MATCH($C462,$F$433:$F461,0)),INDEX(AQ463:AQ$495,MATCH($C462,$F463:$F$495,0)))","v":4},{"$f":"IF($H462>$C462,INDEX(AR$433:AR461,MATCH($C462,$F$433:$F461,0)),INDEX(AR463:AR$495,MATCH($C462,$F463:$F$495,0)))","v":35000},null,null,{"$f":"IF($H462>$C462,INDEX(AU$433:AU461,MATCH($C462,$F$433:$F461,0)),INDEX(AU463:AU$495,MATCH($C462,$F463:$F$495,0)))","v":1},{"$f":"IF($H462>$C462,INDEX(AV$433:AV461,MATCH($C462,$F$433:$F461,0)),INDEX(AV463:AV$495,MATCH($C462,$F463:$F$495,0)))","v":1}]
[null,10.1,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H463)),ABS($E$433:$E$495-H463),0))","v":0},0,0,0,10,10,{"$f":"IF($H463>$C463,INDEX(J$433:J462,MATCH($C463,$F$433:$F462,0)),INDEX(J464:J$495,MATCH($C463,$F464:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H463>$C463,INDEX(K$433:K462,MATCH($C463,$F$433:$F462,0)),INDEX(K464:K$495,MATCH($C463,$F464:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H463>$C463,INDEX(L$433:L462,MATCH($C463,$F$433:$F462,0)),INDEX(L464:L$495,MATCH($C463,$F464:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H463>$C463,INDEX(M$433:M462,MATCH($C463,$F$433:$F462,0)),INDEX(M464:M$495,MATCH($C463,$F464:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H463>$C463,INDEX(N$433:N462,MATCH($C463,$F$433:$F462,0)),INDEX(N464:N$495,MATCH($C463,$F464:$F$495,0)))","v":2021},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H463,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H463,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H463>$C463,INDEX(U$433:U462,MATCH($C463,$F$433:$F462,0)),INDEX(U464:U$495,MATCH($C463,$F464:$F$495,0)))","v":211060},{"$f":"IF($H463>$C463,INDEX(V$433:V462,MATCH($C463,$F$433:$F462,0)),INDEX(V464:V$495,MATCH($C463,$F464:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H463>$C463,INDEX(W$433:W462,MATCH($C463,$F$433:$F462,0)),INDEX(W464:W$495,MATCH($C463,$F464:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H463>$C463,INDEX(X$433:X462,MATCH($C463,$F$433:$F462,0)),INDEX(X464:X$495,MATCH($C463,$F464:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H463>$C463,INDEX(Y$433:Y462,MATCH($C463,$F$433:$F462,0)),INDEX(Y464:Y$495,MATCH($C463,$F464:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H463>$C463,INDEX(AD$433:AD462,MATCH($C463,$F$433:$F462,0)),INDEX(AD464:AD$495,MATCH($C463,$F464:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H463>$C463,INDEX(AG$433:AG462,MATCH($C463,$F$433:$F462,0)),INDEX(AG464:AG$495,MATCH($C463,$F464:$F$495,0)))","v":0},{"$f":"IF($H463>$C463,INDEX(AH$433:AH462,MATCH($C463,$F$433:$F462,0)),INDEX(AH464:AH$495,MATCH($C463,$F464:$F$495,0)))","v":0},{"$f":"IF($H463>$C463,INDEX(AI$433:AI462,MATCH($C463,$F$433:$F462,0)),INDEX(AI464:AI$495,MATCH($C463,$F464:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H463>$C463,INDEX(AJ$433:AJ462,MATCH($C463,$F$433:$F462,0)),INDEX(AJ464:AJ$495,MATCH($C463,$F464:$F$495,0)))","v":0},{"$f":"IF($H463>$C463,INDEX(AK$433:AK462,MATCH($C463,$F$433:$F462,0)),INDEX(AK464:AK$495,MATCH($C463,$F464:$F$495,0)))","v":0},null,{"$f":"IF($H463>$C463,INDEX(AM$433:AM462,MATCH($C463,$F$433:$F462,0)),INDEX(AM464:AM$495,MATCH($C463,$F464:$F$495,0)))","v":0.03},null,{"$f":"IF($H463>$C463,INDEX(AO$433:AO462,MATCH($C463,$F$433:$F462,0)),INDEX(AO464:AO$495,MATCH($C463,$F464:$F$495,0)))","v":454},{"$f":"IF($H463>$C463,INDEX(AP$433:AP462,MATCH($C463,$F$433:$F462,0)),INDEX(AP464:AP$495,MATCH($C463,$F464:$F$495,0)))","v":0},{"$f":"IF($H463>$C463,INDEX(AQ$433:AQ462,MATCH($C463,$F$433:$F462,0)),INDEX(AQ464:AQ$495,MATCH($C463,$F464:$F$495,0)))","v":4},{"$f":"IF($H463>$C463,INDEX(AR$433:AR462,MATCH($C463,$F$433:$F462,0)),INDEX(AR464:AR$495,MATCH($C463,$F464:$F$495,0)))","v":35000},null,null,{"$f":"IF($H463>$C463,INDEX(AU$433:AU462,MATCH($C463,$F$433:$F462,0)),INDEX(AU464:AU$495,MATCH($C463,$F464:$F$495,0)))","v":1},{"$f":"IF($H463>$C463,INDEX(AV$433:AV462,MATCH($C463,$F$433:$F462,0)),INDEX(AV464:AV$495,MATCH($C463,$F464:$F$495,0)))","v":1}]
[null,10.199999999999999,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H464)),ABS($E$433:$E$495-H464),0))","v":0},0,0,0,10,10,{"$f":"IF($H464>$C464,INDEX(J$433:J463,MATCH($C464,$F$433:$F463,0)),INDEX(J465:J$495,MATCH($C464,$F465:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H464>$C464,INDEX(K$433:K463,MATCH($C464,$F$433:$F463,0)),INDEX(K465:K$495,MATCH($C464,$F465:$F$495,0)))","v":"AUDI"},{"$f":"IF($H464>$C464,INDEX(L$433:L463,MATCH($C464,$F$433:$F463,0)),INDEX(L465:L$495,MATCH($C464,$F465:$F$495,0)))","v":"Q3"},{"$f":"IF($H464>$C464,INDEX(M$433:M463,MATCH($C464,$F$433:$F463,0)),INDEX(M465:M$495,MATCH($C464,$F465:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H464>$C464,INDEX(N$433:N463,MATCH($C464,$F$433:$F463,0)),INDEX(N465:N$495,MATCH($C464,$F465:$F$495,0)))","v":2021},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H464,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H464,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H464>$C464,INDEX(U$433:U463,MATCH($C464,$F$433:$F463,0)),INDEX(U465:U$495,MATCH($C464,$F465:$F$495,0)))","v":211060},{"$f":"IF($H464>$C464,INDEX(V$433:V463,MATCH($C464,$F$433:$F463,0)),INDEX(V465:V$495,MATCH($C464,$F465:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H464>$C464,INDEX(W$433:W463,MATCH($C464,$F$433:$F463,0)),INDEX(W465:W$495,MATCH($C464,$F465:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H464>$C464,INDEX(X$433:X463,MATCH($C464,$F$433:$F463,0)),INDEX(X465:X$495,MATCH($C464,$F465:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H464>$C464,INDEX(Y$433:Y463,MATCH($C464,$F$433:$F463,0)),INDEX(Y465:Y$495,MATCH($C464,$F465:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H464>$C464,INDEX(AD$433:AD463,MATCH($C464,$F$433:$F463,0)),INDEX(AD465:AD$495,MATCH($C464,$F465:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H464>$C464,INDEX(AG$433:AG463,MATCH($C464,$F$433:$F463,0)),INDEX(AG465:AG$495,MATCH($C464,$F465:$F$495,0)))","v":0},{"$f":"IF($H464>$C464,INDEX(AH$433:AH463,MATCH($C464,$F$433:$F463,0)),INDEX(AH465:AH$495,MATCH($C464,$F465:$F$495,0)))","v":0},{"$f":"IF($H464>$C464,INDEX(AI$433:AI463,MATCH($C464,$F$433:$F463,0)),INDEX(AI465:AI$495,MATCH($C464,$F465:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H464>$C464,INDEX(AJ$433:AJ463,MATCH($C464,$F$433:$F463,0)),INDEX(AJ465:AJ$495,MATCH($C464,$F465:$F$495,0)))","v":0},{"$f":"IF($H464>$C464,INDEX(AK$433:AK463,MATCH($C464,$F$433:$F463,0)),INDEX(AK465:AK$495,MATCH($C464,$F465:$F$495,0)))","v":0},null,{"$f":"IF($H464>$C464,INDEX(AM$433:AM463,MATCH($C464,$F$433:$F463,0)),INDEX(AM465:AM$495,MATCH($C464,$F465:$F$495,0)))","v":0.03},null,{"$f":"IF($H464>$C464,INDEX(AO$433:AO463,MATCH($C464,$F$433:$F463,0)),INDEX(AO465:AO$495,MATCH($C464,$F465:$F$495,0)))","v":454},{"$f":"IF($H464>$C464,INDEX(AP$433:AP463,MATCH($C464,$F$433:$F463,0)),INDEX(AP465:AP$495,MATCH($C464,$F465:$F$495,0)))","v":0},{"$f":"IF($H464>$C464,INDEX(AQ$433:AQ463,MATCH($C464,$F$433:$F463,0)),INDEX(AQ465:AQ$495,MATCH($C464,$F465:$F$495,0)))","v":4},{"$f":"IF($H464>$C464,INDEX(AR$433:AR463,MATCH($C464,$F$433:$F463,0)),INDEX(AR465:AR$495,MATCH($C464,$F465:$F$495,0)))","v":35000},null,null,{"$f":"IF($H464>$C464,INDEX(AU$433:AU463,MATCH($C464,$F$433:$F463,0)),INDEX(AU465:AU$495,MATCH($C464,$F465:$F$495,0)))","v":1},{"$f":"IF($H464>$C464,INDEX(AV$433:AV463,MATCH($C464,$F$433:$F463,0)),INDEX(AV465:AV$495,MATCH($C464,$F465:$F$495,0)))","v":1}]
[null,10.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H465)),ABS($E$433:$E$495-H465),0))","v":0},0,0,0,10,{"$f":"H465+input_år-original_år","v":10},{"$f":"IF($H465>$C465,INDEX(J$433:J464,MATCH($C465,$F$433:$F464,0)),INDEX(J466:J$495,MATCH($C465,$F466:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H465>$C465,INDEX(K$433:K464,MATCH($C465,$F$433:$F464,0)),INDEX(K466:K$495,MATCH($C465,$F466:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H465>$C465,INDEX(L$433:L464,MATCH($C465,$F$433:$F464,0)),INDEX(L466:L$495,MATCH($C465,$F466:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H465>$C465,INDEX(M$433:M464,MATCH($C465,$F$433:$F464,0)),INDEX(M466:M$495,MATCH($C465,$F466:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H465>$C465,INDEX(N$433:N464,MATCH($C465,$F$433:$F464,0)),INDEX(N466:N$495,MATCH($C465,$F466:$F$495,0)))","v":2021},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H465,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H465,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H465>$C465,INDEX(U$433:U464,MATCH($C465,$F$433:$F464,0)),INDEX(U466:U$495,MATCH($C465,$F466:$F$495,0)))","v":211060},{"$f":"IF($H465>$C465,INDEX(V$433:V464,MATCH($C465,$F$433:$F464,0)),INDEX(V466:V$495,MATCH($C465,$F466:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H465>$C465,INDEX(W$433:W464,MATCH($C465,$F$433:$F464,0)),INDEX(W466:W$495,MATCH($C465,$F466:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H465>$C465,INDEX(X$433:X464,MATCH($C465,$F$433:$F464,0)),INDEX(X466:X$495,MATCH($C465,$F466:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H465>$C465,INDEX(Y$433:Y464,MATCH($C465,$F$433:$F464,0)),INDEX(Y466:Y$495,MATCH($C465,$F466:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H465>$C465,INDEX(AD$433:AD464,MATCH($C465,$F$433:$F464,0)),INDEX(AD466:AD$495,MATCH($C465,$F466:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H465>$C465,INDEX(AG$433:AG464,MATCH($C465,$F$433:$F464,0)),INDEX(AG466:AG$495,MATCH($C465,$F466:$F$495,0)))","v":0},{"$f":"IF($H465>$C465,INDEX(AH$433:AH464,MATCH($C465,$F$433:$F464,0)),INDEX(AH466:AH$495,MATCH($C465,$F466:$F$495,0)))","v":0},{"$f":"IF($H465>$C465,INDEX(AI$433:AI464,MATCH($C465,$F$433:$F464,0)),INDEX(AI466:AI$495,MATCH($C465,$F466:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H465>$C465,INDEX(AJ$433:AJ464,MATCH($C465,$F$433:$F464,0)),INDEX(AJ466:AJ$495,MATCH($C465,$F466:$F$495,0)))","v":0},{"$f":"IF($H465>$C465,INDEX(AK$433:AK464,MATCH($C465,$F$433:$F464,0)),INDEX(AK466:AK$495,MATCH($C465,$F466:$F$495,0)))","v":0},null,{"$f":"IF($H465>$C465,INDEX(AM$433:AM464,MATCH($C465,$F$433:$F464,0)),INDEX(AM466:AM$495,MATCH($C465,$F466:$F$495,0)))","v":0.03},null,{"$f":"IF($H465>$C465,INDEX(AO$433:AO464,MATCH($C465,$F$433:$F464,0)),INDEX(AO466:AO$495,MATCH($C465,$F466:$F$495,0)))","v":454},{"$f":"IF($H465>$C465,INDEX(AP$433:AP464,MATCH($C465,$F$433:$F464,0)),INDEX(AP466:AP$495,MATCH($C465,$F466:$F$495,0)))","v":0},{"$f":"IF($H465>$C465,INDEX(AQ$433:AQ464,MATCH($C465,$F$433:$F464,0)),INDEX(AQ466:AQ$495,MATCH($C465,$F466:$F$495,0)))","v":4},{"$f":"IF($H465>$C465,INDEX(AR$433:AR464,MATCH($C465,$F$433:$F464,0)),INDEX(AR466:AR$495,MATCH($C465,$F466:$F$495,0)))","v":35000},null,null,{"$f":"IF($H465>$C465,INDEX(AU$433:AU464,MATCH($C465,$F$433:$F464,0)),INDEX(AU466:AU$495,MATCH($C465,$F466:$F$495,0)))","v":1},{"$f":"IF($H465>$C465,INDEX(AV$433:AV464,MATCH($C465,$F$433:$F464,0)),INDEX(AV466:AV$495,MATCH($C465,$F466:$F$495,0)))","v":1}]
[null,11.1,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H466)),ABS($E$433:$E$495-H466),0))","v":0},0,0,0,11,11,{"$f":"IF($H466>$C466,INDEX(J$433:J465,MATCH($C466,$F$433:$F465,0)),INDEX(J467:J$495,MATCH($C466,$F467:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H466>$C466,INDEX(K$433:K465,MATCH($C466,$F$433:$F465,0)),INDEX(K467:K$495,MATCH($C466,$F467:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H466>$C466,INDEX(L$433:L465,MATCH($C466,$F$433:$F465,0)),INDEX(L467:L$495,MATCH($C466,$F467:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H466>$C466,INDEX(M$433:M465,MATCH($C466,$F$433:$F465,0)),INDEX(M467:M$495,MATCH($C466,$F467:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H466>$C466,INDEX(N$433:N465,MATCH($C466,$F$433:$F465,0)),INDEX(N467:N$495,MATCH($C466,$F467:$F$495,0)))","v":2021},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H466,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H466,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H466>$C466,INDEX(U$433:U465,MATCH($C466,$F$433:$F465,0)),INDEX(U467:U$495,MATCH($C466,$F467:$F$495,0)))","v":211060},{"$f":"IF($H466>$C466,INDEX(V$433:V465,MATCH($C466,$F$433:$F465,0)),INDEX(V467:V$495,MATCH($C466,$F467:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H466>$C466,INDEX(W$433:W465,MATCH($C466,$F$433:$F465,0)),INDEX(W467:W$495,MATCH($C466,$F467:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H466>$C466,INDEX(X$433:X465,MATCH($C466,$F$433:$F465,0)),INDEX(X467:X$495,MATCH($C466,$F467:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H466>$C466,INDEX(Y$433:Y465,MATCH($C466,$F$433:$F465,0)),INDEX(Y467:Y$495,MATCH($C466,$F467:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H466>$C466,INDEX(AD$433:AD465,MATCH($C466,$F$433:$F465,0)),INDEX(AD467:AD$495,MATCH($C466,$F467:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H466>$C466,INDEX(AG$433:AG465,MATCH($C466,$F$433:$F465,0)),INDEX(AG467:AG$495,MATCH($C466,$F467:$F$495,0)))","v":0},{"$f":"IF($H466>$C466,INDEX(AH$433:AH465,MATCH($C466,$F$433:$F465,0)),INDEX(AH467:AH$495,MATCH($C466,$F467:$F$495,0)))","v":0},{"$f":"IF($H466>$C466,INDEX(AI$433:AI465,MATCH($C466,$F$433:$F465,0)),INDEX(AI467:AI$495,MATCH($C466,$F467:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H466>$C466,INDEX(AJ$433:AJ465,MATCH($C466,$F$433:$F465,0)),INDEX(AJ467:AJ$495,MATCH($C466,$F467:$F$495,0)))","v":0},{"$f":"IF($H466>$C466,INDEX(AK$433:AK465,MATCH($C466,$F$433:$F465,0)),INDEX(AK467:AK$495,MATCH($C466,$F467:$F$495,0)))","v":0},null,{"$f":"IF($H466>$C466,INDEX(AM$433:AM465,MATCH($C466,$F$433:$F465,0)),INDEX(AM467:AM$495,MATCH($C466,$F467:$F$495,0)))","v":0.03},null,{"$f":"IF($H466>$C466,INDEX(AO$433:AO465,MATCH($C466,$F$433:$F465,0)),INDEX(AO467:AO$495,MATCH($C466,$F467:$F$495,0)))","v":454},{"$f":"IF($H466>$C466,INDEX(AP$433:AP465,MATCH($C466,$F$433:$F465,0)),INDEX(AP467:AP$495,MATCH($C466,$F467:$F$495,0)))","v":0},{"$f":"IF($H466>$C466,INDEX(AQ$433:AQ465,MATCH($C466,$F$433:$F465,0)),INDEX(AQ467:AQ$495,MATCH($C466,$F467:$F$495,0)))","v":4},{"$f":"IF($H466>$C466,INDEX(AR$433:AR465,MATCH($C466,$F$433:$F465,0)),INDEX(AR467:AR$495,MATCH($C466,$F467:$F$495,0)))","v":35000},null,null,{"$f":"IF($H466>$C466,INDEX(AU$433:AU465,MATCH($C466,$F$433:$F465,0)),INDEX(AU467:AU$495,MATCH($C466,$F467:$F$495,0)))","v":1},{"$f":"IF($H466>$C466,INDEX(AV$433:AV465,MATCH($C466,$F$433:$F465,0)),INDEX(AV467:AV$495,MATCH($C466,$F467:$F$495,0)))","v":1}]
[null,11.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H467)),ABS($E$433:$E$495-H467),0))","v":0},0,0,0,11,11,{"$f":"IF($H467>$C467,INDEX(J$433:J466,MATCH($C467,$F$433:$F466,0)),INDEX(J468:J$495,MATCH($C467,$F468:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H467>$C467,INDEX(K$433:K466,MATCH($C467,$F$433:$F466,0)),INDEX(K468:K$495,MATCH($C467,$F468:$F$495,0)))","v":"AUDI"},{"$f":"IF($H467>$C467,INDEX(L$433:L466,MATCH($C467,$F$433:$F466,0)),INDEX(L468:L$495,MATCH($C467,$F468:$F$495,0)))","v":"Q3"},{"$f":"IF($H467>$C467,INDEX(M$433:M466,MATCH($C467,$F$433:$F466,0)),INDEX(M468:M$495,MATCH($C467,$F468:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H467>$C467,INDEX(N$433:N466,MATCH($C467,$F$433:$F466,0)),INDEX(N468:N$495,MATCH($C467,$F468:$F$495,0)))","v":2021},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H467,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H467,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H467>$C467,INDEX(U$433:U466,MATCH($C467,$F$433:$F466,0)),INDEX(U468:U$495,MATCH($C467,$F468:$F$495,0)))","v":211060},{"$f":"IF($H467>$C467,INDEX(V$433:V466,MATCH($C467,$F$433:$F466,0)),INDEX(V468:V$495,MATCH($C467,$F468:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H467>$C467,INDEX(W$433:W466,MATCH($C467,$F$433:$F466,0)),INDEX(W468:W$495,MATCH($C467,$F468:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H467>$C467,INDEX(X$433:X466,MATCH($C467,$F$433:$F466,0)),INDEX(X468:X$495,MATCH($C467,$F468:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H467>$C467,INDEX(Y$433:Y466,MATCH($C467,$F$433:$F466,0)),INDEX(Y468:Y$495,MATCH($C467,$F468:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H467>$C467,INDEX(AD$433:AD466,MATCH($C467,$F$433:$F466,0)),INDEX(AD468:AD$495,MATCH($C467,$F468:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H467>$C467,INDEX(AG$433:AG466,MATCH($C467,$F$433:$F466,0)),INDEX(AG468:AG$495,MATCH($C467,$F468:$F$495,0)))","v":0},{"$f":"IF($H467>$C467,INDEX(AH$433:AH466,MATCH($C467,$F$433:$F466,0)),INDEX(AH468:AH$495,MATCH($C467,$F468:$F$495,0)))","v":0},{"$f":"IF($H467>$C467,INDEX(AI$433:AI466,MATCH($C467,$F$433:$F466,0)),INDEX(AI468:AI$495,MATCH($C467,$F468:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H467>$C467,INDEX(AJ$433:AJ466,MATCH($C467,$F$433:$F466,0)),INDEX(AJ468:AJ$495,MATCH($C467,$F468:$F$495,0)))","v":0},{"$f":"IF($H467>$C467,INDEX(AK$433:AK466,MATCH($C467,$F$433:$F466,0)),INDEX(AK468:AK$495,MATCH($C467,$F468:$F$495,0)))","v":0},null,{"$f":"IF($H467>$C467,INDEX(AM$433:AM466,MATCH($C467,$F$433:$F466,0)),INDEX(AM468:AM$495,MATCH($C467,$F468:$F$495,0)))","v":0.03},null,{"$f":"IF($H467>$C467,INDEX(AO$433:AO466,MATCH($C467,$F$433:$F466,0)),INDEX(AO468:AO$495,MATCH($C467,$F468:$F$495,0)))","v":454},{"$f":"IF($H467>$C467,INDEX(AP$433:AP466,MATCH($C467,$F$433:$F466,0)),INDEX(AP468:AP$495,MATCH($C467,$F468:$F$495,0)))","v":0},{"$f":"IF($H467>$C467,INDEX(AQ$433:AQ466,MATCH($C467,$F$433:$F466,0)),INDEX(AQ468:AQ$495,MATCH($C467,$F468:$F$495,0)))","v":4},{"$f":"IF($H467>$C467,INDEX(AR$433:AR466,MATCH($C467,$F$433:$F466,0)),INDEX(AR468:AR$495,MATCH($C467,$F468:$F$495,0)))","v":35000},null,null,{"$f":"IF($H467>$C467,INDEX(AU$433:AU466,MATCH($C467,$F$433:$F466,0)),INDEX(AU468:AU$495,MATCH($C467,$F468:$F$495,0)))","v":1},{"$f":"IF($H467>$C467,INDEX(AV$433:AV466,MATCH($C467,$F$433:$F466,0)),INDEX(AV468:AV$495,MATCH($C467,$F468:$F$495,0)))","v":1}]
[null,11.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H468)),ABS($E$433:$E$495-H468),0))","v":0},0,0,0,11,11,{"$f":"IF($H468>$C468,INDEX(J$433:J467,MATCH($C468,$F$433:$F467,0)),INDEX(J469:J$495,MATCH($C468,$F469:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H468>$C468,INDEX(K$433:K467,MATCH($C468,$F$433:$F467,0)),INDEX(K469:K$495,MATCH($C468,$F469:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H468>$C468,INDEX(L$433:L467,MATCH($C468,$F$433:$F467,0)),INDEX(L469:L$495,MATCH($C468,$F469:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H468>$C468,INDEX(M$433:M467,MATCH($C468,$F$433:$F467,0)),INDEX(M469:M$495,MATCH($C468,$F469:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H468>$C468,INDEX(N$433:N467,MATCH($C468,$F$433:$F467,0)),INDEX(N469:N$495,MATCH($C468,$F469:$F$495,0)))","v":2021},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H468,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H468,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H468>$C468,INDEX(U$433:U467,MATCH($C468,$F$433:$F467,0)),INDEX(U469:U$495,MATCH($C468,$F469:$F$495,0)))","v":211060},{"$f":"IF($H468>$C468,INDEX(V$433:V467,MATCH($C468,$F$433:$F467,0)),INDEX(V469:V$495,MATCH($C468,$F469:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H468>$C468,INDEX(W$433:W467,MATCH($C468,$F$433:$F467,0)),INDEX(W469:W$495,MATCH($C468,$F469:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H468>$C468,INDEX(X$433:X467,MATCH($C468,$F$433:$F467,0)),INDEX(X469:X$495,MATCH($C468,$F469:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H468>$C468,INDEX(Y$433:Y467,MATCH($C468,$F$433:$F467,0)),INDEX(Y469:Y$495,MATCH($C468,$F469:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H468>$C468,INDEX(AD$433:AD467,MATCH($C468,$F$433:$F467,0)),INDEX(AD469:AD$495,MATCH($C468,$F469:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H468>$C468,INDEX(AG$433:AG467,MATCH($C468,$F$433:$F467,0)),INDEX(AG469:AG$495,MATCH($C468,$F469:$F$495,0)))","v":0},{"$f":"IF($H468>$C468,INDEX(AH$433:AH467,MATCH($C468,$F$433:$F467,0)),INDEX(AH469:AH$495,MATCH($C468,$F469:$F$495,0)))","v":0},{"$f":"IF($H468>$C468,INDEX(AI$433:AI467,MATCH($C468,$F$433:$F467,0)),INDEX(AI469:AI$495,MATCH($C468,$F469:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H468>$C468,INDEX(AJ$433:AJ467,MATCH($C468,$F$433:$F467,0)),INDEX(AJ469:AJ$495,MATCH($C468,$F469:$F$495,0)))","v":0},{"$f":"IF($H468>$C468,INDEX(AK$433:AK467,MATCH($C468,$F$433:$F467,0)),INDEX(AK469:AK$495,MATCH($C468,$F469:$F$495,0)))","v":0},null,{"$f":"IF($H468>$C468,INDEX(AM$433:AM467,MATCH($C468,$F$433:$F467,0)),INDEX(AM469:AM$495,MATCH($C468,$F469:$F$495,0)))","v":0.03},null,{"$f":"IF($H468>$C468,INDEX(AO$433:AO467,MATCH($C468,$F$433:$F467,0)),INDEX(AO469:AO$495,MATCH($C468,$F469:$F$495,0)))","v":454},{"$f":"IF($H468>$C468,INDEX(AP$433:AP467,MATCH($C468,$F$433:$F467,0)),INDEX(AP469:AP$495,MATCH($C468,$F469:$F$495,0)))","v":0},{"$f":"IF($H468>$C468,INDEX(AQ$433:AQ467,MATCH($C468,$F$433:$F467,0)),INDEX(AQ469:AQ$495,MATCH($C468,$F469:$F$495,0)))","v":4},{"$f":"IF($H468>$C468,INDEX(AR$433:AR467,MATCH($C468,$F$433:$F467,0)),INDEX(AR469:AR$495,MATCH($C468,$F469:$F$495,0)))","v":35000},null,null,{"$f":"IF($H468>$C468,INDEX(AU$433:AU467,MATCH($C468,$F$433:$F467,0)),INDEX(AU469:AU$495,MATCH($C468,$F469:$F$495,0)))","v":1},{"$f":"IF($H468>$C468,INDEX(AV$433:AV467,MATCH($C468,$F$433:$F467,0)),INDEX(AV469:AV$495,MATCH($C468,$F469:$F$495,0)))","v":1}]
[null,12.1,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H469)),ABS($E$433:$E$495-H469),0))","v":0},0,0,0,12,12,{"$f":"IF($H469>$C469,INDEX(J$433:J468,MATCH($C469,$F$433:$F468,0)),INDEX(J470:J$495,MATCH($C469,$F470:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H469>$C469,INDEX(K$433:K468,MATCH($C469,$F$433:$F468,0)),INDEX(K470:K$495,MATCH($C469,$F470:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H469>$C469,INDEX(L$433:L468,MATCH($C469,$F$433:$F468,0)),INDEX(L470:L$495,MATCH($C469,$F470:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H469>$C469,INDEX(M$433:M468,MATCH($C469,$F$433:$F468,0)),INDEX(M470:M$495,MATCH($C469,$F470:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H469>$C469,INDEX(N$433:N468,MATCH($C469,$F$433:$F468,0)),INDEX(N470:N$495,MATCH($C469,$F470:$F$495,0)))","v":2021},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H469,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H469,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H469>$C469,INDEX(U$433:U468,MATCH($C469,$F$433:$F468,0)),INDEX(U470:U$495,MATCH($C469,$F470:$F$495,0)))","v":211060},{"$f":"IF($H469>$C469,INDEX(V$433:V468,MATCH($C469,$F$433:$F468,0)),INDEX(V470:V$495,MATCH($C469,$F470:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H469>$C469,INDEX(W$433:W468,MATCH($C469,$F$433:$F468,0)),INDEX(W470:W$495,MATCH($C469,$F470:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H469>$C469,INDEX(X$433:X468,MATCH($C469,$F$433:$F468,0)),INDEX(X470:X$495,MATCH($C469,$F470:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H469>$C469,INDEX(Y$433:Y468,MATCH($C469,$F$433:$F468,0)),INDEX(Y470:Y$495,MATCH($C469,$F470:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H469>$C469,INDEX(AD$433:AD468,MATCH($C469,$F$433:$F468,0)),INDEX(AD470:AD$495,MATCH($C469,$F470:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H469>$C469,INDEX(AG$433:AG468,MATCH($C469,$F$433:$F468,0)),INDEX(AG470:AG$495,MATCH($C469,$F470:$F$495,0)))","v":0},{"$f":"IF($H469>$C469,INDEX(AH$433:AH468,MATCH($C469,$F$433:$F468,0)),INDEX(AH470:AH$495,MATCH($C469,$F470:$F$495,0)))","v":0},{"$f":"IF($H469>$C469,INDEX(AI$433:AI468,MATCH($C469,$F$433:$F468,0)),INDEX(AI470:AI$495,MATCH($C469,$F470:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H469>$C469,INDEX(AJ$433:AJ468,MATCH($C469,$F$433:$F468,0)),INDEX(AJ470:AJ$495,MATCH($C469,$F470:$F$495,0)))","v":0},{"$f":"IF($H469>$C469,INDEX(AK$433:AK468,MATCH($C469,$F$433:$F468,0)),INDEX(AK470:AK$495,MATCH($C469,$F470:$F$495,0)))","v":0},null,{"$f":"IF($H469>$C469,INDEX(AM$433:AM468,MATCH($C469,$F$433:$F468,0)),INDEX(AM470:AM$495,MATCH($C469,$F470:$F$495,0)))","v":0.03},null,{"$f":"IF($H469>$C469,INDEX(AO$433:AO468,MATCH($C469,$F$433:$F468,0)),INDEX(AO470:AO$495,MATCH($C469,$F470:$F$495,0)))","v":454},{"$f":"IF($H469>$C469,INDEX(AP$433:AP468,MATCH($C469,$F$433:$F468,0)),INDEX(AP470:AP$495,MATCH($C469,$F470:$F$495,0)))","v":0},{"$f":"IF($H469>$C469,INDEX(AQ$433:AQ468,MATCH($C469,$F$433:$F468,0)),INDEX(AQ470:AQ$495,MATCH($C469,$F470:$F$495,0)))","v":4},{"$f":"IF($H469>$C469,INDEX(AR$433:AR468,MATCH($C469,$F$433:$F468,0)),INDEX(AR470:AR$495,MATCH($C469,$F470:$F$495,0)))","v":35000},null,null,{"$f":"IF($H469>$C469,INDEX(AU$433:AU468,MATCH($C469,$F$433:$F468,0)),INDEX(AU470:AU$495,MATCH($C469,$F470:$F$495,0)))","v":1},{"$f":"IF($H469>$C469,INDEX(AV$433:AV468,MATCH($C469,$F$433:$F468,0)),INDEX(AV470:AV$495,MATCH($C469,$F470:$F$495,0)))","v":1}]
[null,12.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H470)),ABS($E$433:$E$495-H470),0))","v":0},0,0,0,12,12,{"$f":"IF($H470>$C470,INDEX(J$433:J469,MATCH($C470,$F$433:$F469,0)),INDEX(J471:J$495,MATCH($C470,$F471:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H470>$C470,INDEX(K$433:K469,MATCH($C470,$F$433:$F469,0)),INDEX(K471:K$495,MATCH($C470,$F471:$F$495,0)))","v":"AUDI"},{"$f":"IF($H470>$C470,INDEX(L$433:L469,MATCH($C470,$F$433:$F469,0)),INDEX(L471:L$495,MATCH($C470,$F471:$F$495,0)))","v":"Q3"},{"$f":"IF($H470>$C470,INDEX(M$433:M469,MATCH($C470,$F$433:$F469,0)),INDEX(M471:M$495,MATCH($C470,$F471:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H470>$C470,INDEX(N$433:N469,MATCH($C470,$F$433:$F469,0)),INDEX(N471:N$495,MATCH($C470,$F471:$F$495,0)))","v":2021},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H470,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H470,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H470>$C470,INDEX(U$433:U469,MATCH($C470,$F$433:$F469,0)),INDEX(U471:U$495,MATCH($C470,$F471:$F$495,0)))","v":211060},{"$f":"IF($H470>$C470,INDEX(V$433:V469,MATCH($C470,$F$433:$F469,0)),INDEX(V471:V$495,MATCH($C470,$F471:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H470>$C470,INDEX(W$433:W469,MATCH($C470,$F$433:$F469,0)),INDEX(W471:W$495,MATCH($C470,$F471:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H470>$C470,INDEX(X$433:X469,MATCH($C470,$F$433:$F469,0)),INDEX(X471:X$495,MATCH($C470,$F471:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H470>$C470,INDEX(Y$433:Y469,MATCH($C470,$F$433:$F469,0)),INDEX(Y471:Y$495,MATCH($C470,$F471:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H470>$C470,INDEX(AD$433:AD469,MATCH($C470,$F$433:$F469,0)),INDEX(AD471:AD$495,MATCH($C470,$F471:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H470>$C470,INDEX(AG$433:AG469,MATCH($C470,$F$433:$F469,0)),INDEX(AG471:AG$495,MATCH($C470,$F471:$F$495,0)))","v":0},{"$f":"IF($H470>$C470,INDEX(AH$433:AH469,MATCH($C470,$F$433:$F469,0)),INDEX(AH471:AH$495,MATCH($C470,$F471:$F$495,0)))","v":0},{"$f":"IF($H470>$C470,INDEX(AI$433:AI469,MATCH($C470,$F$433:$F469,0)),INDEX(AI471:AI$495,MATCH($C470,$F471:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H470>$C470,INDEX(AJ$433:AJ469,MATCH($C470,$F$433:$F469,0)),INDEX(AJ471:AJ$495,MATCH($C470,$F471:$F$495,0)))","v":0},{"$f":"IF($H470>$C470,INDEX(AK$433:AK469,MATCH($C470,$F$433:$F469,0)),INDEX(AK471:AK$495,MATCH($C470,$F471:$F$495,0)))","v":0},null,{"$f":"IF($H470>$C470,INDEX(AM$433:AM469,MATCH($C470,$F$433:$F469,0)),INDEX(AM471:AM$495,MATCH($C470,$F471:$F$495,0)))","v":0.03},null,{"$f":"IF($H470>$C470,INDEX(AO$433:AO469,MATCH($C470,$F$433:$F469,0)),INDEX(AO471:AO$495,MATCH($C470,$F471:$F$495,0)))","v":454},{"$f":"IF($H470>$C470,INDEX(AP$433:AP469,MATCH($C470,$F$433:$F469,0)),INDEX(AP471:AP$495,MATCH($C470,$F471:$F$495,0)))","v":0},{"$f":"IF($H470>$C470,INDEX(AQ$433:AQ469,MATCH($C470,$F$433:$F469,0)),INDEX(AQ471:AQ$495,MATCH($C470,$F471:$F$495,0)))","v":4},{"$f":"IF($H470>$C470,INDEX(AR$433:AR469,MATCH($C470,$F$433:$F469,0)),INDEX(AR471:AR$495,MATCH($C470,$F471:$F$495,0)))","v":35000},null,null,{"$f":"IF($H470>$C470,INDEX(AU$433:AU469,MATCH($C470,$F$433:$F469,0)),INDEX(AU471:AU$495,MATCH($C470,$F471:$F$495,0)))","v":1},{"$f":"IF($H470>$C470,INDEX(AV$433:AV469,MATCH($C470,$F$433:$F469,0)),INDEX(AV471:AV$495,MATCH($C470,$F471:$F$495,0)))","v":1}]
[null,12.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H471)),ABS($E$433:$E$495-H471),0))","v":0},0,0,0,12,12,{"$f":"IF($H471>$C471,INDEX(J$433:J470,MATCH($C471,$F$433:$F470,0)),INDEX(J472:J$495,MATCH($C471,$F472:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H471>$C471,INDEX(K$433:K470,MATCH($C471,$F$433:$F470,0)),INDEX(K472:K$495,MATCH($C471,$F472:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H471>$C471,INDEX(L$433:L470,MATCH($C471,$F$433:$F470,0)),INDEX(L472:L$495,MATCH($C471,$F472:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H471>$C471,INDEX(M$433:M470,MATCH($C471,$F$433:$F470,0)),INDEX(M472:M$495,MATCH($C471,$F472:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H471>$C471,INDEX(N$433:N470,MATCH($C471,$F$433:$F470,0)),INDEX(N472:N$495,MATCH($C471,$F472:$F$495,0)))","v":2021},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H471,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H471,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H471>$C471,INDEX(U$433:U470,MATCH($C471,$F$433:$F470,0)),INDEX(U472:U$495,MATCH($C471,$F472:$F$495,0)))","v":211060},{"$f":"IF($H471>$C471,INDEX(V$433:V470,MATCH($C471,$F$433:$F470,0)),INDEX(V472:V$495,MATCH($C471,$F472:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H471>$C471,INDEX(W$433:W470,MATCH($C471,$F$433:$F470,0)),INDEX(W472:W$495,MATCH($C471,$F472:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H471>$C471,INDEX(X$433:X470,MATCH($C471,$F$433:$F470,0)),INDEX(X472:X$495,MATCH($C471,$F472:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H471>$C471,INDEX(Y$433:Y470,MATCH($C471,$F$433:$F470,0)),INDEX(Y472:Y$495,MATCH($C471,$F472:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H471>$C471,INDEX(AD$433:AD470,MATCH($C471,$F$433:$F470,0)),INDEX(AD472:AD$495,MATCH($C471,$F472:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H471>$C471,INDEX(AG$433:AG470,MATCH($C471,$F$433:$F470,0)),INDEX(AG472:AG$495,MATCH($C471,$F472:$F$495,0)))","v":0},{"$f":"IF($H471>$C471,INDEX(AH$433:AH470,MATCH($C471,$F$433:$F470,0)),INDEX(AH472:AH$495,MATCH($C471,$F472:$F$495,0)))","v":0},{"$f":"IF($H471>$C471,INDEX(AI$433:AI470,MATCH($C471,$F$433:$F470,0)),INDEX(AI472:AI$495,MATCH($C471,$F472:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H471>$C471,INDEX(AJ$433:AJ470,MATCH($C471,$F$433:$F470,0)),INDEX(AJ472:AJ$495,MATCH($C471,$F472:$F$495,0)))","v":0},{"$f":"IF($H471>$C471,INDEX(AK$433:AK470,MATCH($C471,$F$433:$F470,0)),INDEX(AK472:AK$495,MATCH($C471,$F472:$F$495,0)))","v":0},null,{"$f":"IF($H471>$C471,INDEX(AM$433:AM470,MATCH($C471,$F$433:$F470,0)),INDEX(AM472:AM$495,MATCH($C471,$F472:$F$495,0)))","v":0.03},null,{"$f":"IF($H471>$C471,INDEX(AO$433:AO470,MATCH($C471,$F$433:$F470,0)),INDEX(AO472:AO$495,MATCH($C471,$F472:$F$495,0)))","v":454},{"$f":"IF($H471>$C471,INDEX(AP$433:AP470,MATCH($C471,$F$433:$F470,0)),INDEX(AP472:AP$495,MATCH($C471,$F472:$F$495,0)))","v":0},{"$f":"IF($H471>$C471,INDEX(AQ$433:AQ470,MATCH($C471,$F$433:$F470,0)),INDEX(AQ472:AQ$495,MATCH($C471,$F472:$F$495,0)))","v":4},{"$f":"IF($H471>$C471,INDEX(AR$433:AR470,MATCH($C471,$F$433:$F470,0)),INDEX(AR472:AR$495,MATCH($C471,$F472:$F$495,0)))","v":35000},null,null,{"$f":"IF($H471>$C471,INDEX(AU$433:AU470,MATCH($C471,$F$433:$F470,0)),INDEX(AU472:AU$495,MATCH($C471,$F472:$F$495,0)))","v":1},{"$f":"IF($H471>$C471,INDEX(AV$433:AV470,MATCH($C471,$F$433:$F470,0)),INDEX(AV472:AV$495,MATCH($C471,$F472:$F$495,0)))","v":1}]
[null,13.1,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H472)),ABS($E$433:$E$495-H472),0))","v":0},0,0,0,13,13,{"$f":"IF($H472>$C472,INDEX(J$433:J471,MATCH($C472,$F$433:$F471,0)),INDEX(J473:J$495,MATCH($C472,$F473:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H472>$C472,INDEX(K$433:K471,MATCH($C472,$F$433:$F471,0)),INDEX(K473:K$495,MATCH($C472,$F473:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H472>$C472,INDEX(L$433:L471,MATCH($C472,$F$433:$F471,0)),INDEX(L473:L$495,MATCH($C472,$F473:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H472>$C472,INDEX(M$433:M471,MATCH($C472,$F$433:$F471,0)),INDEX(M473:M$495,MATCH($C472,$F473:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H472>$C472,INDEX(N$433:N471,MATCH($C472,$F$433:$F471,0)),INDEX(N473:N$495,MATCH($C472,$F473:$F$495,0)))","v":2021},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H472,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H472,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H472>$C472,INDEX(U$433:U471,MATCH($C472,$F$433:$F471,0)),INDEX(U473:U$495,MATCH($C472,$F473:$F$495,0)))","v":211060},{"$f":"IF($H472>$C472,INDEX(V$433:V471,MATCH($C472,$F$433:$F471,0)),INDEX(V473:V$495,MATCH($C472,$F473:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H472>$C472,INDEX(W$433:W471,MATCH($C472,$F$433:$F471,0)),INDEX(W473:W$495,MATCH($C472,$F473:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H472>$C472,INDEX(X$433:X471,MATCH($C472,$F$433:$F471,0)),INDEX(X473:X$495,MATCH($C472,$F473:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H472>$C472,INDEX(Y$433:Y471,MATCH($C472,$F$433:$F471,0)),INDEX(Y473:Y$495,MATCH($C472,$F473:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H472>$C472,INDEX(AD$433:AD471,MATCH($C472,$F$433:$F471,0)),INDEX(AD473:AD$495,MATCH($C472,$F473:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H472>$C472,INDEX(AG$433:AG471,MATCH($C472,$F$433:$F471,0)),INDEX(AG473:AG$495,MATCH($C472,$F473:$F$495,0)))","v":0},{"$f":"IF($H472>$C472,INDEX(AH$433:AH471,MATCH($C472,$F$433:$F471,0)),INDEX(AH473:AH$495,MATCH($C472,$F473:$F$495,0)))","v":0},{"$f":"IF($H472>$C472,INDEX(AI$433:AI471,MATCH($C472,$F$433:$F471,0)),INDEX(AI473:AI$495,MATCH($C472,$F473:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H472>$C472,INDEX(AJ$433:AJ471,MATCH($C472,$F$433:$F471,0)),INDEX(AJ473:AJ$495,MATCH($C472,$F473:$F$495,0)))","v":0},{"$f":"IF($H472>$C472,INDEX(AK$433:AK471,MATCH($C472,$F$433:$F471,0)),INDEX(AK473:AK$495,MATCH($C472,$F473:$F$495,0)))","v":0},null,{"$f":"IF($H472>$C472,INDEX(AM$433:AM471,MATCH($C472,$F$433:$F471,0)),INDEX(AM473:AM$495,MATCH($C472,$F473:$F$495,0)))","v":0.03},null,{"$f":"IF($H472>$C472,INDEX(AO$433:AO471,MATCH($C472,$F$433:$F471,0)),INDEX(AO473:AO$495,MATCH($C472,$F473:$F$495,0)))","v":454},{"$f":"IF($H472>$C472,INDEX(AP$433:AP471,MATCH($C472,$F$433:$F471,0)),INDEX(AP473:AP$495,MATCH($C472,$F473:$F$495,0)))","v":0},{"$f":"IF($H472>$C472,INDEX(AQ$433:AQ471,MATCH($C472,$F$433:$F471,0)),INDEX(AQ473:AQ$495,MATCH($C472,$F473:$F$495,0)))","v":4},{"$f":"IF($H472>$C472,INDEX(AR$433:AR471,MATCH($C472,$F$433:$F471,0)),INDEX(AR473:AR$495,MATCH($C472,$F473:$F$495,0)))","v":35000},null,null,{"$f":"IF($H472>$C472,INDEX(AU$433:AU471,MATCH($C472,$F$433:$F471,0)),INDEX(AU473:AU$495,MATCH($C472,$F473:$F$495,0)))","v":1},{"$f":"IF($H472>$C472,INDEX(AV$433:AV471,MATCH($C472,$F$433:$F471,0)),INDEX(AV473:AV$495,MATCH($C472,$F473:$F$495,0)))","v":1}]
[null,13.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H473)),ABS($E$433:$E$495-H473),0))","v":0},0,0,0,13,13,{"$f":"IF($H473>$C473,INDEX(J$433:J472,MATCH($C473,$F$433:$F472,0)),INDEX(J474:J$495,MATCH($C473,$F474:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H473>$C473,INDEX(K$433:K472,MATCH($C473,$F$433:$F472,0)),INDEX(K474:K$495,MATCH($C473,$F474:$F$495,0)))","v":"AUDI"},{"$f":"IF($H473>$C473,INDEX(L$433:L472,MATCH($C473,$F$433:$F472,0)),INDEX(L474:L$495,MATCH($C473,$F474:$F$495,0)))","v":"Q3"},{"$f":"IF($H473>$C473,INDEX(M$433:M472,MATCH($C473,$F$433:$F472,0)),INDEX(M474:M$495,MATCH($C473,$F474:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H473>$C473,INDEX(N$433:N472,MATCH($C473,$F$433:$F472,0)),INDEX(N474:N$495,MATCH($C473,$F474:$F$495,0)))","v":2021},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H473,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H473,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H473>$C473,INDEX(U$433:U472,MATCH($C473,$F$433:$F472,0)),INDEX(U474:U$495,MATCH($C473,$F474:$F$495,0)))","v":211060},{"$f":"IF($H473>$C473,INDEX(V$433:V472,MATCH($C473,$F$433:$F472,0)),INDEX(V474:V$495,MATCH($C473,$F474:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H473>$C473,INDEX(W$433:W472,MATCH($C473,$F$433:$F472,0)),INDEX(W474:W$495,MATCH($C473,$F474:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H473>$C473,INDEX(X$433:X472,MATCH($C473,$F$433:$F472,0)),INDEX(X474:X$495,MATCH($C473,$F474:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H473>$C473,INDEX(Y$433:Y472,MATCH($C473,$F$433:$F472,0)),INDEX(Y474:Y$495,MATCH($C473,$F474:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H473>$C473,INDEX(AD$433:AD472,MATCH($C473,$F$433:$F472,0)),INDEX(AD474:AD$495,MATCH($C473,$F474:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H473>$C473,INDEX(AG$433:AG472,MATCH($C473,$F$433:$F472,0)),INDEX(AG474:AG$495,MATCH($C473,$F474:$F$495,0)))","v":0},{"$f":"IF($H473>$C473,INDEX(AH$433:AH472,MATCH($C473,$F$433:$F472,0)),INDEX(AH474:AH$495,MATCH($C473,$F474:$F$495,0)))","v":0},{"$f":"IF($H473>$C473,INDEX(AI$433:AI472,MATCH($C473,$F$433:$F472,0)),INDEX(AI474:AI$495,MATCH($C473,$F474:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H473>$C473,INDEX(AJ$433:AJ472,MATCH($C473,$F$433:$F472,0)),INDEX(AJ474:AJ$495,MATCH($C473,$F474:$F$495,0)))","v":0},{"$f":"IF($H473>$C473,INDEX(AK$433:AK472,MATCH($C473,$F$433:$F472,0)),INDEX(AK474:AK$495,MATCH($C473,$F474:$F$495,0)))","v":0},null,{"$f":"IF($H473>$C473,INDEX(AM$433:AM472,MATCH($C473,$F$433:$F472,0)),INDEX(AM474:AM$495,MATCH($C473,$F474:$F$495,0)))","v":0.03},null,{"$f":"IF($H473>$C473,INDEX(AO$433:AO472,MATCH($C473,$F$433:$F472,0)),INDEX(AO474:AO$495,MATCH($C473,$F474:$F$495,0)))","v":454},{"$f":"IF($H473>$C473,INDEX(AP$433:AP472,MATCH($C473,$F$433:$F472,0)),INDEX(AP474:AP$495,MATCH($C473,$F474:$F$495,0)))","v":0},{"$f":"IF($H473>$C473,INDEX(AQ$433:AQ472,MATCH($C473,$F$433:$F472,0)),INDEX(AQ474:AQ$495,MATCH($C473,$F474:$F$495,0)))","v":4},{"$f":"IF($H473>$C473,INDEX(AR$433:AR472,MATCH($C473,$F$433:$F472,0)),INDEX(AR474:AR$495,MATCH($C473,$F474:$F$495,0)))","v":35000},null,null,{"$f":"IF($H473>$C473,INDEX(AU$433:AU472,MATCH($C473,$F$433:$F472,0)),INDEX(AU474:AU$495,MATCH($C473,$F474:$F$495,0)))","v":1},{"$f":"IF($H473>$C473,INDEX(AV$433:AV472,MATCH($C473,$F$433:$F472,0)),INDEX(AV474:AV$495,MATCH($C473,$F474:$F$495,0)))","v":1}]
[null,13.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H474)),ABS($E$433:$E$495-H474),0))","v":0},0,0,0,13,13,{"$f":"IF($H474>$C474,INDEX(J$433:J473,MATCH($C474,$F$433:$F473,0)),INDEX(J475:J$495,MATCH($C474,$F475:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H474>$C474,INDEX(K$433:K473,MATCH($C474,$F$433:$F473,0)),INDEX(K475:K$495,MATCH($C474,$F475:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H474>$C474,INDEX(L$433:L473,MATCH($C474,$F$433:$F473,0)),INDEX(L475:L$495,MATCH($C474,$F475:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H474>$C474,INDEX(M$433:M473,MATCH($C474,$F$433:$F473,0)),INDEX(M475:M$495,MATCH($C474,$F475:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H474>$C474,INDEX(N$433:N473,MATCH($C474,$F$433:$F473,0)),INDEX(N475:N$495,MATCH($C474,$F475:$F$495,0)))","v":2021},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H474,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H474,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H474>$C474,INDEX(U$433:U473,MATCH($C474,$F$433:$F473,0)),INDEX(U475:U$495,MATCH($C474,$F475:$F$495,0)))","v":211060},{"$f":"IF($H474>$C474,INDEX(V$433:V473,MATCH($C474,$F$433:$F473,0)),INDEX(V475:V$495,MATCH($C474,$F475:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H474>$C474,INDEX(W$433:W473,MATCH($C474,$F$433:$F473,0)),INDEX(W475:W$495,MATCH($C474,$F475:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H474>$C474,INDEX(X$433:X473,MATCH($C474,$F$433:$F473,0)),INDEX(X475:X$495,MATCH($C474,$F475:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H474>$C474,INDEX(Y$433:Y473,MATCH($C474,$F$433:$F473,0)),INDEX(Y475:Y$495,MATCH($C474,$F475:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H474>$C474,INDEX(AD$433:AD473,MATCH($C474,$F$433:$F473,0)),INDEX(AD475:AD$495,MATCH($C474,$F475:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H474>$C474,INDEX(AG$433:AG473,MATCH($C474,$F$433:$F473,0)),INDEX(AG475:AG$495,MATCH($C474,$F475:$F$495,0)))","v":0},{"$f":"IF($H474>$C474,INDEX(AH$433:AH473,MATCH($C474,$F$433:$F473,0)),INDEX(AH475:AH$495,MATCH($C474,$F475:$F$495,0)))","v":0},{"$f":"IF($H474>$C474,INDEX(AI$433:AI473,MATCH($C474,$F$433:$F473,0)),INDEX(AI475:AI$495,MATCH($C474,$F475:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H474>$C474,INDEX(AJ$433:AJ473,MATCH($C474,$F$433:$F473,0)),INDEX(AJ475:AJ$495,MATCH($C474,$F475:$F$495,0)))","v":0},{"$f":"IF($H474>$C474,INDEX(AK$433:AK473,MATCH($C474,$F$433:$F473,0)),INDEX(AK475:AK$495,MATCH($C474,$F475:$F$495,0)))","v":0},null,{"$f":"IF($H474>$C474,INDEX(AM$433:AM473,MATCH($C474,$F$433:$F473,0)),INDEX(AM475:AM$495,MATCH($C474,$F475:$F$495,0)))","v":0.03},null,{"$f":"IF($H474>$C474,INDEX(AO$433:AO473,MATCH($C474,$F$433:$F473,0)),INDEX(AO475:AO$495,MATCH($C474,$F475:$F$495,0)))","v":454},{"$f":"IF($H474>$C474,INDEX(AP$433:AP473,MATCH($C474,$F$433:$F473,0)),INDEX(AP475:AP$495,MATCH($C474,$F475:$F$495,0)))","v":0},{"$f":"IF($H474>$C474,INDEX(AQ$433:AQ473,MATCH($C474,$F$433:$F473,0)),INDEX(AQ475:AQ$495,MATCH($C474,$F475:$F$495,0)))","v":4},{"$f":"IF($H474>$C474,INDEX(AR$433:AR473,MATCH($C474,$F$433:$F473,0)),INDEX(AR475:AR$495,MATCH($C474,$F475:$F$495,0)))","v":35000},null,null,{"$f":"IF($H474>$C474,INDEX(AU$433:AU473,MATCH($C474,$F$433:$F473,0)),INDEX(AU475:AU$495,MATCH($C474,$F475:$F$495,0)))","v":1},{"$f":"IF($H474>$C474,INDEX(AV$433:AV473,MATCH($C474,$F$433:$F473,0)),INDEX(AV475:AV$495,MATCH($C474,$F475:$F$495,0)))","v":1}]
[null,14.1,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H475)),ABS($E$433:$E$495-H475),0))","v":0},0,0,0,14,14,{"$f":"IF($H475>$C475,INDEX(J$433:J474,MATCH($C475,$F$433:$F474,0)),INDEX(J476:J$495,MATCH($C475,$F476:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H475>$C475,INDEX(K$433:K474,MATCH($C475,$F$433:$F474,0)),INDEX(K476:K$495,MATCH($C475,$F476:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H475>$C475,INDEX(L$433:L474,MATCH($C475,$F$433:$F474,0)),INDEX(L476:L$495,MATCH($C475,$F476:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H475>$C475,INDEX(M$433:M474,MATCH($C475,$F$433:$F474,0)),INDEX(M476:M$495,MATCH($C475,$F476:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H475>$C475,INDEX(N$433:N474,MATCH($C475,$F$433:$F474,0)),INDEX(N476:N$495,MATCH($C475,$F476:$F$495,0)))","v":2021},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H475,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H475,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H475>$C475,INDEX(U$433:U474,MATCH($C475,$F$433:$F474,0)),INDEX(U476:U$495,MATCH($C475,$F476:$F$495,0)))","v":211060},{"$f":"IF($H475>$C475,INDEX(V$433:V474,MATCH($C475,$F$433:$F474,0)),INDEX(V476:V$495,MATCH($C475,$F476:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H475>$C475,INDEX(W$433:W474,MATCH($C475,$F$433:$F474,0)),INDEX(W476:W$495,MATCH($C475,$F476:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H475>$C475,INDEX(X$433:X474,MATCH($C475,$F$433:$F474,0)),INDEX(X476:X$495,MATCH($C475,$F476:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H475>$C475,INDEX(Y$433:Y474,MATCH($C475,$F$433:$F474,0)),INDEX(Y476:Y$495,MATCH($C475,$F476:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H475>$C475,INDEX(AD$433:AD474,MATCH($C475,$F$433:$F474,0)),INDEX(AD476:AD$495,MATCH($C475,$F476:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H475>$C475,INDEX(AG$433:AG474,MATCH($C475,$F$433:$F474,0)),INDEX(AG476:AG$495,MATCH($C475,$F476:$F$495,0)))","v":0},{"$f":"IF($H475>$C475,INDEX(AH$433:AH474,MATCH($C475,$F$433:$F474,0)),INDEX(AH476:AH$495,MATCH($C475,$F476:$F$495,0)))","v":0},{"$f":"IF($H475>$C475,INDEX(AI$433:AI474,MATCH($C475,$F$433:$F474,0)),INDEX(AI476:AI$495,MATCH($C475,$F476:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H475>$C475,INDEX(AJ$433:AJ474,MATCH($C475,$F$433:$F474,0)),INDEX(AJ476:AJ$495,MATCH($C475,$F476:$F$495,0)))","v":0},{"$f":"IF($H475>$C475,INDEX(AK$433:AK474,MATCH($C475,$F$433:$F474,0)),INDEX(AK476:AK$495,MATCH($C475,$F476:$F$495,0)))","v":0},null,{"$f":"IF($H475>$C475,INDEX(AM$433:AM474,MATCH($C475,$F$433:$F474,0)),INDEX(AM476:AM$495,MATCH($C475,$F476:$F$495,0)))","v":0.03},null,{"$f":"IF($H475>$C475,INDEX(AO$433:AO474,MATCH($C475,$F$433:$F474,0)),INDEX(AO476:AO$495,MATCH($C475,$F476:$F$495,0)))","v":454},{"$f":"IF($H475>$C475,INDEX(AP$433:AP474,MATCH($C475,$F$433:$F474,0)),INDEX(AP476:AP$495,MATCH($C475,$F476:$F$495,0)))","v":0},{"$f":"IF($H475>$C475,INDEX(AQ$433:AQ474,MATCH($C475,$F$433:$F474,0)),INDEX(AQ476:AQ$495,MATCH($C475,$F476:$F$495,0)))","v":4},{"$f":"IF($H475>$C475,INDEX(AR$433:AR474,MATCH($C475,$F$433:$F474,0)),INDEX(AR476:AR$495,MATCH($C475,$F476:$F$495,0)))","v":35000},null,null,{"$f":"IF($H475>$C475,INDEX(AU$433:AU474,MATCH($C475,$F$433:$F474,0)),INDEX(AU476:AU$495,MATCH($C475,$F476:$F$495,0)))","v":1},{"$f":"IF($H475>$C475,INDEX(AV$433:AV474,MATCH($C475,$F$433:$F474,0)),INDEX(AV476:AV$495,MATCH($C475,$F476:$F$495,0)))","v":1}]
[null,14.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H476)),ABS($E$433:$E$495-H476),0))","v":0},0,0,0,14,14,{"$f":"IF($H476>$C476,INDEX(J$433:J475,MATCH($C476,$F$433:$F475,0)),INDEX(J477:J$495,MATCH($C476,$F477:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H476>$C476,INDEX(K$433:K475,MATCH($C476,$F$433:$F475,0)),INDEX(K477:K$495,MATCH($C476,$F477:$F$495,0)))","v":"AUDI"},{"$f":"IF($H476>$C476,INDEX(L$433:L475,MATCH($C476,$F$433:$F475,0)),INDEX(L477:L$495,MATCH($C476,$F477:$F$495,0)))","v":"Q3"},{"$f":"IF($H476>$C476,INDEX(M$433:M475,MATCH($C476,$F$433:$F475,0)),INDEX(M477:M$495,MATCH($C476,$F477:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H476>$C476,INDEX(N$433:N475,MATCH($C476,$F$433:$F475,0)),INDEX(N477:N$495,MATCH($C476,$F477:$F$495,0)))","v":2021},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H476,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H476,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H476>$C476,INDEX(U$433:U475,MATCH($C476,$F$433:$F475,0)),INDEX(U477:U$495,MATCH($C476,$F477:$F$495,0)))","v":211060},{"$f":"IF($H476>$C476,INDEX(V$433:V475,MATCH($C476,$F$433:$F475,0)),INDEX(V477:V$495,MATCH($C476,$F477:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H476>$C476,INDEX(W$433:W475,MATCH($C476,$F$433:$F475,0)),INDEX(W477:W$495,MATCH($C476,$F477:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H476>$C476,INDEX(X$433:X475,MATCH($C476,$F$433:$F475,0)),INDEX(X477:X$495,MATCH($C476,$F477:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H476>$C476,INDEX(Y$433:Y475,MATCH($C476,$F$433:$F475,0)),INDEX(Y477:Y$495,MATCH($C476,$F477:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H476>$C476,INDEX(AD$433:AD475,MATCH($C476,$F$433:$F475,0)),INDEX(AD477:AD$495,MATCH($C476,$F477:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H476>$C476,INDEX(AG$433:AG475,MATCH($C476,$F$433:$F475,0)),INDEX(AG477:AG$495,MATCH($C476,$F477:$F$495,0)))","v":0},{"$f":"IF($H476>$C476,INDEX(AH$433:AH475,MATCH($C476,$F$433:$F475,0)),INDEX(AH477:AH$495,MATCH($C476,$F477:$F$495,0)))","v":0},{"$f":"IF($H476>$C476,INDEX(AI$433:AI475,MATCH($C476,$F$433:$F475,0)),INDEX(AI477:AI$495,MATCH($C476,$F477:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H476>$C476,INDEX(AJ$433:AJ475,MATCH($C476,$F$433:$F475,0)),INDEX(AJ477:AJ$495,MATCH($C476,$F477:$F$495,0)))","v":0},{"$f":"IF($H476>$C476,INDEX(AK$433:AK475,MATCH($C476,$F$433:$F475,0)),INDEX(AK477:AK$495,MATCH($C476,$F477:$F$495,0)))","v":0},null,{"$f":"IF($H476>$C476,INDEX(AM$433:AM475,MATCH($C476,$F$433:$F475,0)),INDEX(AM477:AM$495,MATCH($C476,$F477:$F$495,0)))","v":0.03},null,{"$f":"IF($H476>$C476,INDEX(AO$433:AO475,MATCH($C476,$F$433:$F475,0)),INDEX(AO477:AO$495,MATCH($C476,$F477:$F$495,0)))","v":454},{"$f":"IF($H476>$C476,INDEX(AP$433:AP475,MATCH($C476,$F$433:$F475,0)),INDEX(AP477:AP$495,MATCH($C476,$F477:$F$495,0)))","v":0},{"$f":"IF($H476>$C476,INDEX(AQ$433:AQ475,MATCH($C476,$F$433:$F475,0)),INDEX(AQ477:AQ$495,MATCH($C476,$F477:$F$495,0)))","v":4},{"$f":"IF($H476>$C476,INDEX(AR$433:AR475,MATCH($C476,$F$433:$F475,0)),INDEX(AR477:AR$495,MATCH($C476,$F477:$F$495,0)))","v":35000},null,null,{"$f":"IF($H476>$C476,INDEX(AU$433:AU475,MATCH($C476,$F$433:$F475,0)),INDEX(AU477:AU$495,MATCH($C476,$F477:$F$495,0)))","v":1},{"$f":"IF($H476>$C476,INDEX(AV$433:AV475,MATCH($C476,$F$433:$F475,0)),INDEX(AV477:AV$495,MATCH($C476,$F477:$F$495,0)))","v":1}]
[null,14.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H477)),ABS($E$433:$E$495-H477),0))","v":0},0,0,0,14,14,{"$f":"IF($H477>$C477,INDEX(J$433:J476,MATCH($C477,$F$433:$F476,0)),INDEX(J478:J$495,MATCH($C477,$F478:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H477>$C477,INDEX(K$433:K476,MATCH($C477,$F$433:$F476,0)),INDEX(K478:K$495,MATCH($C477,$F478:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H477>$C477,INDEX(L$433:L476,MATCH($C477,$F$433:$F476,0)),INDEX(L478:L$495,MATCH($C477,$F478:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H477>$C477,INDEX(M$433:M476,MATCH($C477,$F$433:$F476,0)),INDEX(M478:M$495,MATCH($C477,$F478:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H477>$C477,INDEX(N$433:N476,MATCH($C477,$F$433:$F476,0)),INDEX(N478:N$495,MATCH($C477,$F478:$F$495,0)))","v":2021},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H477,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H477,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H477>$C477,INDEX(U$433:U476,MATCH($C477,$F$433:$F476,0)),INDEX(U478:U$495,MATCH($C477,$F478:$F$495,0)))","v":211060},{"$f":"IF($H477>$C477,INDEX(V$433:V476,MATCH($C477,$F$433:$F476,0)),INDEX(V478:V$495,MATCH($C477,$F478:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H477>$C477,INDEX(W$433:W476,MATCH($C477,$F$433:$F476,0)),INDEX(W478:W$495,MATCH($C477,$F478:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H477>$C477,INDEX(X$433:X476,MATCH($C477,$F$433:$F476,0)),INDEX(X478:X$495,MATCH($C477,$F478:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H477>$C477,INDEX(Y$433:Y476,MATCH($C477,$F$433:$F476,0)),INDEX(Y478:Y$495,MATCH($C477,$F478:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H477>$C477,INDEX(AD$433:AD476,MATCH($C477,$F$433:$F476,0)),INDEX(AD478:AD$495,MATCH($C477,$F478:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H477>$C477,INDEX(AG$433:AG476,MATCH($C477,$F$433:$F476,0)),INDEX(AG478:AG$495,MATCH($C477,$F478:$F$495,0)))","v":0},{"$f":"IF($H477>$C477,INDEX(AH$433:AH476,MATCH($C477,$F$433:$F476,0)),INDEX(AH478:AH$495,MATCH($C477,$F478:$F$495,0)))","v":0},{"$f":"IF($H477>$C477,INDEX(AI$433:AI476,MATCH($C477,$F$433:$F476,0)),INDEX(AI478:AI$495,MATCH($C477,$F478:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H477>$C477,INDEX(AJ$433:AJ476,MATCH($C477,$F$433:$F476,0)),INDEX(AJ478:AJ$495,MATCH($C477,$F478:$F$495,0)))","v":0},{"$f":"IF($H477>$C477,INDEX(AK$433:AK476,MATCH($C477,$F$433:$F476,0)),INDEX(AK478:AK$495,MATCH($C477,$F478:$F$495,0)))","v":0},null,{"$f":"IF($H477>$C477,INDEX(AM$433:AM476,MATCH($C477,$F$433:$F476,0)),INDEX(AM478:AM$495,MATCH($C477,$F478:$F$495,0)))","v":0.03},null,{"$f":"IF($H477>$C477,INDEX(AO$433:AO476,MATCH($C477,$F$433:$F476,0)),INDEX(AO478:AO$495,MATCH($C477,$F478:$F$495,0)))","v":454},{"$f":"IF($H477>$C477,INDEX(AP$433:AP476,MATCH($C477,$F$433:$F476,0)),INDEX(AP478:AP$495,MATCH($C477,$F478:$F$495,0)))","v":0},{"$f":"IF($H477>$C477,INDEX(AQ$433:AQ476,MATCH($C477,$F$433:$F476,0)),INDEX(AQ478:AQ$495,MATCH($C477,$F478:$F$495,0)))","v":4},{"$f":"IF($H477>$C477,INDEX(AR$433:AR476,MATCH($C477,$F$433:$F476,0)),INDEX(AR478:AR$495,MATCH($C477,$F478:$F$495,0)))","v":35000},null,null,{"$f":"IF($H477>$C477,INDEX(AU$433:AU476,MATCH($C477,$F$433:$F476,0)),INDEX(AU478:AU$495,MATCH($C477,$F478:$F$495,0)))","v":1},{"$f":"IF($H477>$C477,INDEX(AV$433:AV476,MATCH($C477,$F$433:$F476,0)),INDEX(AV478:AV$495,MATCH($C477,$F478:$F$495,0)))","v":1}]
[null,15.1,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H478)),ABS($E$433:$E$495-H478),0))","v":0},0,0,0,15,15,{"$f":"IF($H478>$C478,INDEX(J$433:J477,MATCH($C478,$F$433:$F477,0)),INDEX(J479:J$495,MATCH($C478,$F479:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H478>$C478,INDEX(K$433:K477,MATCH($C478,$F$433:$F477,0)),INDEX(K479:K$495,MATCH($C478,$F479:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H478>$C478,INDEX(L$433:L477,MATCH($C478,$F$433:$F477,0)),INDEX(L479:L$495,MATCH($C478,$F479:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H478>$C478,INDEX(M$433:M477,MATCH($C478,$F$433:$F477,0)),INDEX(M479:M$495,MATCH($C478,$F479:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H478>$C478,INDEX(N$433:N477,MATCH($C478,$F$433:$F477,0)),INDEX(N479:N$495,MATCH($C478,$F479:$F$495,0)))","v":2021},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H478,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H478,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H478>$C478,INDEX(U$433:U477,MATCH($C478,$F$433:$F477,0)),INDEX(U479:U$495,MATCH($C478,$F479:$F$495,0)))","v":211060},{"$f":"IF($H478>$C478,INDEX(V$433:V477,MATCH($C478,$F$433:$F477,0)),INDEX(V479:V$495,MATCH($C478,$F479:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H478>$C478,INDEX(W$433:W477,MATCH($C478,$F$433:$F477,0)),INDEX(W479:W$495,MATCH($C478,$F479:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H478>$C478,INDEX(X$433:X477,MATCH($C478,$F$433:$F477,0)),INDEX(X479:X$495,MATCH($C478,$F479:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H478>$C478,INDEX(Y$433:Y477,MATCH($C478,$F$433:$F477,0)),INDEX(Y479:Y$495,MATCH($C478,$F479:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H478>$C478,INDEX(AD$433:AD477,MATCH($C478,$F$433:$F477,0)),INDEX(AD479:AD$495,MATCH($C478,$F479:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H478>$C478,INDEX(AG$433:AG477,MATCH($C478,$F$433:$F477,0)),INDEX(AG479:AG$495,MATCH($C478,$F479:$F$495,0)))","v":0},{"$f":"IF($H478>$C478,INDEX(AH$433:AH477,MATCH($C478,$F$433:$F477,0)),INDEX(AH479:AH$495,MATCH($C478,$F479:$F$495,0)))","v":0},{"$f":"IF($H478>$C478,INDEX(AI$433:AI477,MATCH($C478,$F$433:$F477,0)),INDEX(AI479:AI$495,MATCH($C478,$F479:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H478>$C478,INDEX(AJ$433:AJ477,MATCH($C478,$F$433:$F477,0)),INDEX(AJ479:AJ$495,MATCH($C478,$F479:$F$495,0)))","v":0},{"$f":"IF($H478>$C478,INDEX(AK$433:AK477,MATCH($C478,$F$433:$F477,0)),INDEX(AK479:AK$495,MATCH($C478,$F479:$F$495,0)))","v":0},null,{"$f":"IF($H478>$C478,INDEX(AM$433:AM477,MATCH($C478,$F$433:$F477,0)),INDEX(AM479:AM$495,MATCH($C478,$F479:$F$495,0)))","v":0.03},null,{"$f":"IF($H478>$C478,INDEX(AO$433:AO477,MATCH($C478,$F$433:$F477,0)),INDEX(AO479:AO$495,MATCH($C478,$F479:$F$495,0)))","v":454},{"$f":"IF($H478>$C478,INDEX(AP$433:AP477,MATCH($C478,$F$433:$F477,0)),INDEX(AP479:AP$495,MATCH($C478,$F479:$F$495,0)))","v":0},{"$f":"IF($H478>$C478,INDEX(AQ$433:AQ477,MATCH($C478,$F$433:$F477,0)),INDEX(AQ479:AQ$495,MATCH($C478,$F479:$F$495,0)))","v":4},{"$f":"IF($H478>$C478,INDEX(AR$433:AR477,MATCH($C478,$F$433:$F477,0)),INDEX(AR479:AR$495,MATCH($C478,$F479:$F$495,0)))","v":35000},null,null,{"$f":"IF($H478>$C478,INDEX(AU$433:AU477,MATCH($C478,$F$433:$F477,0)),INDEX(AU479:AU$495,MATCH($C478,$F479:$F$495,0)))","v":1},{"$f":"IF($H478>$C478,INDEX(AV$433:AV477,MATCH($C478,$F$433:$F477,0)),INDEX(AV479:AV$495,MATCH($C478,$F479:$F$495,0)))","v":1}]
[null,15.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H479)),ABS($E$433:$E$495-H479),0))","v":0},0,0,0,15,15,{"$f":"IF($H479>$C479,INDEX(J$433:J478,MATCH($C479,$F$433:$F478,0)),INDEX(J480:J$495,MATCH($C479,$F480:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H479>$C479,INDEX(K$433:K478,MATCH($C479,$F$433:$F478,0)),INDEX(K480:K$495,MATCH($C479,$F480:$F$495,0)))","v":"AUDI"},{"$f":"IF($H479>$C479,INDEX(L$433:L478,MATCH($C479,$F$433:$F478,0)),INDEX(L480:L$495,MATCH($C479,$F480:$F$495,0)))","v":"Q3"},{"$f":"IF($H479>$C479,INDEX(M$433:M478,MATCH($C479,$F$433:$F478,0)),INDEX(M480:M$495,MATCH($C479,$F480:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H479>$C479,INDEX(N$433:N478,MATCH($C479,$F$433:$F478,0)),INDEX(N480:N$495,MATCH($C479,$F480:$F$495,0)))","v":2021},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H479,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H479,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H479>$C479,INDEX(U$433:U478,MATCH($C479,$F$433:$F478,0)),INDEX(U480:U$495,MATCH($C479,$F480:$F$495,0)))","v":211060},{"$f":"IF($H479>$C479,INDEX(V$433:V478,MATCH($C479,$F$433:$F478,0)),INDEX(V480:V$495,MATCH($C479,$F480:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H479>$C479,INDEX(W$433:W478,MATCH($C479,$F$433:$F478,0)),INDEX(W480:W$495,MATCH($C479,$F480:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H479>$C479,INDEX(X$433:X478,MATCH($C479,$F$433:$F478,0)),INDEX(X480:X$495,MATCH($C479,$F480:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H479>$C479,INDEX(Y$433:Y478,MATCH($C479,$F$433:$F478,0)),INDEX(Y480:Y$495,MATCH($C479,$F480:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H479>$C479,INDEX(AD$433:AD478,MATCH($C479,$F$433:$F478,0)),INDEX(AD480:AD$495,MATCH($C479,$F480:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H479>$C479,INDEX(AG$433:AG478,MATCH($C479,$F$433:$F478,0)),INDEX(AG480:AG$495,MATCH($C479,$F480:$F$495,0)))","v":0},{"$f":"IF($H479>$C479,INDEX(AH$433:AH478,MATCH($C479,$F$433:$F478,0)),INDEX(AH480:AH$495,MATCH($C479,$F480:$F$495,0)))","v":0},{"$f":"IF($H479>$C479,INDEX(AI$433:AI478,MATCH($C479,$F$433:$F478,0)),INDEX(AI480:AI$495,MATCH($C479,$F480:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H479>$C479,INDEX(AJ$433:AJ478,MATCH($C479,$F$433:$F478,0)),INDEX(AJ480:AJ$495,MATCH($C479,$F480:$F$495,0)))","v":0},{"$f":"IF($H479>$C479,INDEX(AK$433:AK478,MATCH($C479,$F$433:$F478,0)),INDEX(AK480:AK$495,MATCH($C479,$F480:$F$495,0)))","v":0},null,{"$f":"IF($H479>$C479,INDEX(AM$433:AM478,MATCH($C479,$F$433:$F478,0)),INDEX(AM480:AM$495,MATCH($C479,$F480:$F$495,0)))","v":0.03},null,{"$f":"IF($H479>$C479,INDEX(AO$433:AO478,MATCH($C479,$F$433:$F478,0)),INDEX(AO480:AO$495,MATCH($C479,$F480:$F$495,0)))","v":454},{"$f":"IF($H479>$C479,INDEX(AP$433:AP478,MATCH($C479,$F$433:$F478,0)),INDEX(AP480:AP$495,MATCH($C479,$F480:$F$495,0)))","v":0},{"$f":"IF($H479>$C479,INDEX(AQ$433:AQ478,MATCH($C479,$F$433:$F478,0)),INDEX(AQ480:AQ$495,MATCH($C479,$F480:$F$495,0)))","v":4},{"$f":"IF($H479>$C479,INDEX(AR$433:AR478,MATCH($C479,$F$433:$F478,0)),INDEX(AR480:AR$495,MATCH($C479,$F480:$F$495,0)))","v":35000},null,null,{"$f":"IF($H479>$C479,INDEX(AU$433:AU478,MATCH($C479,$F$433:$F478,0)),INDEX(AU480:AU$495,MATCH($C479,$F480:$F$495,0)))","v":1},{"$f":"IF($H479>$C479,INDEX(AV$433:AV478,MATCH($C479,$F$433:$F478,0)),INDEX(AV480:AV$495,MATCH($C479,$F480:$F$495,0)))","v":1}]
[null,15.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H480)),ABS($E$433:$E$495-H480),0))","v":0},0,0,0,15,15,{"$f":"IF($H480>$C480,INDEX(J$433:J479,MATCH($C480,$F$433:$F479,0)),INDEX(J481:J$495,MATCH($C480,$F481:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H480>$C480,INDEX(K$433:K479,MATCH($C480,$F$433:$F479,0)),INDEX(K481:K$495,MATCH($C480,$F481:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H480>$C480,INDEX(L$433:L479,MATCH($C480,$F$433:$F479,0)),INDEX(L481:L$495,MATCH($C480,$F481:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H480>$C480,INDEX(M$433:M479,MATCH($C480,$F$433:$F479,0)),INDEX(M481:M$495,MATCH($C480,$F481:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H480>$C480,INDEX(N$433:N479,MATCH($C480,$F$433:$F479,0)),INDEX(N481:N$495,MATCH($C480,$F481:$F$495,0)))","v":2021},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H480,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H480,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H480>$C480,INDEX(U$433:U479,MATCH($C480,$F$433:$F479,0)),INDEX(U481:U$495,MATCH($C480,$F481:$F$495,0)))","v":211060},{"$f":"IF($H480>$C480,INDEX(V$433:V479,MATCH($C480,$F$433:$F479,0)),INDEX(V481:V$495,MATCH($C480,$F481:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H480>$C480,INDEX(W$433:W479,MATCH($C480,$F$433:$F479,0)),INDEX(W481:W$495,MATCH($C480,$F481:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H480>$C480,INDEX(X$433:X479,MATCH($C480,$F$433:$F479,0)),INDEX(X481:X$495,MATCH($C480,$F481:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H480>$C480,INDEX(Y$433:Y479,MATCH($C480,$F$433:$F479,0)),INDEX(Y481:Y$495,MATCH($C480,$F481:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H480>$C480,INDEX(AD$433:AD479,MATCH($C480,$F$433:$F479,0)),INDEX(AD481:AD$495,MATCH($C480,$F481:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H480>$C480,INDEX(AG$433:AG479,MATCH($C480,$F$433:$F479,0)),INDEX(AG481:AG$495,MATCH($C480,$F481:$F$495,0)))","v":0},{"$f":"IF($H480>$C480,INDEX(AH$433:AH479,MATCH($C480,$F$433:$F479,0)),INDEX(AH481:AH$495,MATCH($C480,$F481:$F$495,0)))","v":0},{"$f":"IF($H480>$C480,INDEX(AI$433:AI479,MATCH($C480,$F$433:$F479,0)),INDEX(AI481:AI$495,MATCH($C480,$F481:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H480>$C480,INDEX(AJ$433:AJ479,MATCH($C480,$F$433:$F479,0)),INDEX(AJ481:AJ$495,MATCH($C480,$F481:$F$495,0)))","v":0},{"$f":"IF($H480>$C480,INDEX(AK$433:AK479,MATCH($C480,$F$433:$F479,0)),INDEX(AK481:AK$495,MATCH($C480,$F481:$F$495,0)))","v":0},null,{"$f":"IF($H480>$C480,INDEX(AM$433:AM479,MATCH($C480,$F$433:$F479,0)),INDEX(AM481:AM$495,MATCH($C480,$F481:$F$495,0)))","v":0.03},null,{"$f":"IF($H480>$C480,INDEX(AO$433:AO479,MATCH($C480,$F$433:$F479,0)),INDEX(AO481:AO$495,MATCH($C480,$F481:$F$495,0)))","v":454},{"$f":"IF($H480>$C480,INDEX(AP$433:AP479,MATCH($C480,$F$433:$F479,0)),INDEX(AP481:AP$495,MATCH($C480,$F481:$F$495,0)))","v":0},{"$f":"IF($H480>$C480,INDEX(AQ$433:AQ479,MATCH($C480,$F$433:$F479,0)),INDEX(AQ481:AQ$495,MATCH($C480,$F481:$F$495,0)))","v":4},{"$f":"IF($H480>$C480,INDEX(AR$433:AR479,MATCH($C480,$F$433:$F479,0)),INDEX(AR481:AR$495,MATCH($C480,$F481:$F$495,0)))","v":35000},null,null,{"$f":"IF($H480>$C480,INDEX(AU$433:AU479,MATCH($C480,$F$433:$F479,0)),INDEX(AU481:AU$495,MATCH($C480,$F481:$F$495,0)))","v":1},{"$f":"IF($H480>$C480,INDEX(AV$433:AV479,MATCH($C480,$F$433:$F479,0)),INDEX(AV481:AV$495,MATCH($C480,$F481:$F$495,0)))","v":1}]
[null,16.100000000000001,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H481)),ABS($E$433:$E$495-H481),0))","v":0},0,0,0,16,16,{"$f":"IF($H481>$C481,INDEX(J$433:J480,MATCH($C481,$F$433:$F480,0)),INDEX(J482:J$495,MATCH($C481,$F482:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H481>$C481,INDEX(K$433:K480,MATCH($C481,$F$433:$F480,0)),INDEX(K482:K$495,MATCH($C481,$F482:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H481>$C481,INDEX(L$433:L480,MATCH($C481,$F$433:$F480,0)),INDEX(L482:L$495,MATCH($C481,$F482:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H481>$C481,INDEX(M$433:M480,MATCH($C481,$F$433:$F480,0)),INDEX(M482:M$495,MATCH($C481,$F482:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H481>$C481,INDEX(N$433:N480,MATCH($C481,$F$433:$F480,0)),INDEX(N482:N$495,MATCH($C481,$F482:$F$495,0)))","v":2021},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H481,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H481,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H481>$C481,INDEX(U$433:U480,MATCH($C481,$F$433:$F480,0)),INDEX(U482:U$495,MATCH($C481,$F482:$F$495,0)))","v":211060},{"$f":"IF($H481>$C481,INDEX(V$433:V480,MATCH($C481,$F$433:$F480,0)),INDEX(V482:V$495,MATCH($C481,$F482:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H481>$C481,INDEX(W$433:W480,MATCH($C481,$F$433:$F480,0)),INDEX(W482:W$495,MATCH($C481,$F482:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H481>$C481,INDEX(X$433:X480,MATCH($C481,$F$433:$F480,0)),INDEX(X482:X$495,MATCH($C481,$F482:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H481>$C481,INDEX(Y$433:Y480,MATCH($C481,$F$433:$F480,0)),INDEX(Y482:Y$495,MATCH($C481,$F482:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H481>$C481,INDEX(AD$433:AD480,MATCH($C481,$F$433:$F480,0)),INDEX(AD482:AD$495,MATCH($C481,$F482:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H481>$C481,INDEX(AG$433:AG480,MATCH($C481,$F$433:$F480,0)),INDEX(AG482:AG$495,MATCH($C481,$F482:$F$495,0)))","v":0},{"$f":"IF($H481>$C481,INDEX(AH$433:AH480,MATCH($C481,$F$433:$F480,0)),INDEX(AH482:AH$495,MATCH($C481,$F482:$F$495,0)))","v":0},{"$f":"IF($H481>$C481,INDEX(AI$433:AI480,MATCH($C481,$F$433:$F480,0)),INDEX(AI482:AI$495,MATCH($C481,$F482:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H481>$C481,INDEX(AJ$433:AJ480,MATCH($C481,$F$433:$F480,0)),INDEX(AJ482:AJ$495,MATCH($C481,$F482:$F$495,0)))","v":0},{"$f":"IF($H481>$C481,INDEX(AK$433:AK480,MATCH($C481,$F$433:$F480,0)),INDEX(AK482:AK$495,MATCH($C481,$F482:$F$495,0)))","v":0},null,{"$f":"IF($H481>$C481,INDEX(AM$433:AM480,MATCH($C481,$F$433:$F480,0)),INDEX(AM482:AM$495,MATCH($C481,$F482:$F$495,0)))","v":0.03},null,{"$f":"IF($H481>$C481,INDEX(AO$433:AO480,MATCH($C481,$F$433:$F480,0)),INDEX(AO482:AO$495,MATCH($C481,$F482:$F$495,0)))","v":454},{"$f":"IF($H481>$C481,INDEX(AP$433:AP480,MATCH($C481,$F$433:$F480,0)),INDEX(AP482:AP$495,MATCH($C481,$F482:$F$495,0)))","v":0},{"$f":"IF($H481>$C481,INDEX(AQ$433:AQ480,MATCH($C481,$F$433:$F480,0)),INDEX(AQ482:AQ$495,MATCH($C481,$F482:$F$495,0)))","v":4},{"$f":"IF($H481>$C481,INDEX(AR$433:AR480,MATCH($C481,$F$433:$F480,0)),INDEX(AR482:AR$495,MATCH($C481,$F482:$F$495,0)))","v":35000},null,null,{"$f":"IF($H481>$C481,INDEX(AU$433:AU480,MATCH($C481,$F$433:$F480,0)),INDEX(AU482:AU$495,MATCH($C481,$F482:$F$495,0)))","v":1},{"$f":"IF($H481>$C481,INDEX(AV$433:AV480,MATCH($C481,$F$433:$F480,0)),INDEX(AV482:AV$495,MATCH($C481,$F482:$F$495,0)))","v":1}]
[null,16.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H482)),ABS($E$433:$E$495-H482),0))","v":0},0,0,0,16,16,{"$f":"IF($H482>$C482,INDEX(J$433:J481,MATCH($C482,$F$433:$F481,0)),INDEX(J483:J$495,MATCH($C482,$F483:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H482>$C482,INDEX(K$433:K481,MATCH($C482,$F$433:$F481,0)),INDEX(K483:K$495,MATCH($C482,$F483:$F$495,0)))","v":"AUDI"},{"$f":"IF($H482>$C482,INDEX(L$433:L481,MATCH($C482,$F$433:$F481,0)),INDEX(L483:L$495,MATCH($C482,$F483:$F$495,0)))","v":"Q3"},{"$f":"IF($H482>$C482,INDEX(M$433:M481,MATCH($C482,$F$433:$F481,0)),INDEX(M483:M$495,MATCH($C482,$F483:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H482>$C482,INDEX(N$433:N481,MATCH($C482,$F$433:$F481,0)),INDEX(N483:N$495,MATCH($C482,$F483:$F$495,0)))","v":2021},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H482,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H482,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H482>$C482,INDEX(U$433:U481,MATCH($C482,$F$433:$F481,0)),INDEX(U483:U$495,MATCH($C482,$F483:$F$495,0)))","v":211060},{"$f":"IF($H482>$C482,INDEX(V$433:V481,MATCH($C482,$F$433:$F481,0)),INDEX(V483:V$495,MATCH($C482,$F483:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H482>$C482,INDEX(W$433:W481,MATCH($C482,$F$433:$F481,0)),INDEX(W483:W$495,MATCH($C482,$F483:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H482>$C482,INDEX(X$433:X481,MATCH($C482,$F$433:$F481,0)),INDEX(X483:X$495,MATCH($C482,$F483:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H482>$C482,INDEX(Y$433:Y481,MATCH($C482,$F$433:$F481,0)),INDEX(Y483:Y$495,MATCH($C482,$F483:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H482>$C482,INDEX(AD$433:AD481,MATCH($C482,$F$433:$F481,0)),INDEX(AD483:AD$495,MATCH($C482,$F483:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H482>$C482,INDEX(AG$433:AG481,MATCH($C482,$F$433:$F481,0)),INDEX(AG483:AG$495,MATCH($C482,$F483:$F$495,0)))","v":0},{"$f":"IF($H482>$C482,INDEX(AH$433:AH481,MATCH($C482,$F$433:$F481,0)),INDEX(AH483:AH$495,MATCH($C482,$F483:$F$495,0)))","v":0},{"$f":"IF($H482>$C482,INDEX(AI$433:AI481,MATCH($C482,$F$433:$F481,0)),INDEX(AI483:AI$495,MATCH($C482,$F483:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H482>$C482,INDEX(AJ$433:AJ481,MATCH($C482,$F$433:$F481,0)),INDEX(AJ483:AJ$495,MATCH($C482,$F483:$F$495,0)))","v":0},{"$f":"IF($H482>$C482,INDEX(AK$433:AK481,MATCH($C482,$F$433:$F481,0)),INDEX(AK483:AK$495,MATCH($C482,$F483:$F$495,0)))","v":0},null,{"$f":"IF($H482>$C482,INDEX(AM$433:AM481,MATCH($C482,$F$433:$F481,0)),INDEX(AM483:AM$495,MATCH($C482,$F483:$F$495,0)))","v":0.03},null,{"$f":"IF($H482>$C482,INDEX(AO$433:AO481,MATCH($C482,$F$433:$F481,0)),INDEX(AO483:AO$495,MATCH($C482,$F483:$F$495,0)))","v":454},{"$f":"IF($H482>$C482,INDEX(AP$433:AP481,MATCH($C482,$F$433:$F481,0)),INDEX(AP483:AP$495,MATCH($C482,$F483:$F$495,0)))","v":0},{"$f":"IF($H482>$C482,INDEX(AQ$433:AQ481,MATCH($C482,$F$433:$F481,0)),INDEX(AQ483:AQ$495,MATCH($C482,$F483:$F$495,0)))","v":4},{"$f":"IF($H482>$C482,INDEX(AR$433:AR481,MATCH($C482,$F$433:$F481,0)),INDEX(AR483:AR$495,MATCH($C482,$F483:$F$495,0)))","v":35000},null,null,{"$f":"IF($H482>$C482,INDEX(AU$433:AU481,MATCH($C482,$F$433:$F481,0)),INDEX(AU483:AU$495,MATCH($C482,$F483:$F$495,0)))","v":1},{"$f":"IF($H482>$C482,INDEX(AV$433:AV481,MATCH($C482,$F$433:$F481,0)),INDEX(AV483:AV$495,MATCH($C482,$F483:$F$495,0)))","v":1}]
[null,16.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H483)),ABS($E$433:$E$495-H483),0))","v":0},0,0,0,16,16,{"$f":"IF($H483>$C483,INDEX(J$433:J482,MATCH($C483,$F$433:$F482,0)),INDEX(J484:J$495,MATCH($C483,$F484:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H483>$C483,INDEX(K$433:K482,MATCH($C483,$F$433:$F482,0)),INDEX(K484:K$495,MATCH($C483,$F484:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H483>$C483,INDEX(L$433:L482,MATCH($C483,$F$433:$F482,0)),INDEX(L484:L$495,MATCH($C483,$F484:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H483>$C483,INDEX(M$433:M482,MATCH($C483,$F$433:$F482,0)),INDEX(M484:M$495,MATCH($C483,$F484:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H483>$C483,INDEX(N$433:N482,MATCH($C483,$F$433:$F482,0)),INDEX(N484:N$495,MATCH($C483,$F484:$F$495,0)))","v":2021},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H483,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H483,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H483>$C483,INDEX(U$433:U482,MATCH($C483,$F$433:$F482,0)),INDEX(U484:U$495,MATCH($C483,$F484:$F$495,0)))","v":211060},{"$f":"IF($H483>$C483,INDEX(V$433:V482,MATCH($C483,$F$433:$F482,0)),INDEX(V484:V$495,MATCH($C483,$F484:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H483>$C483,INDEX(W$433:W482,MATCH($C483,$F$433:$F482,0)),INDEX(W484:W$495,MATCH($C483,$F484:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H483>$C483,INDEX(X$433:X482,MATCH($C483,$F$433:$F482,0)),INDEX(X484:X$495,MATCH($C483,$F484:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H483>$C483,INDEX(Y$433:Y482,MATCH($C483,$F$433:$F482,0)),INDEX(Y484:Y$495,MATCH($C483,$F484:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H483>$C483,INDEX(AD$433:AD482,MATCH($C483,$F$433:$F482,0)),INDEX(AD484:AD$495,MATCH($C483,$F484:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H483>$C483,INDEX(AG$433:AG482,MATCH($C483,$F$433:$F482,0)),INDEX(AG484:AG$495,MATCH($C483,$F484:$F$495,0)))","v":0},{"$f":"IF($H483>$C483,INDEX(AH$433:AH482,MATCH($C483,$F$433:$F482,0)),INDEX(AH484:AH$495,MATCH($C483,$F484:$F$495,0)))","v":0},{"$f":"IF($H483>$C483,INDEX(AI$433:AI482,MATCH($C483,$F$433:$F482,0)),INDEX(AI484:AI$495,MATCH($C483,$F484:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H483>$C483,INDEX(AJ$433:AJ482,MATCH($C483,$F$433:$F482,0)),INDEX(AJ484:AJ$495,MATCH($C483,$F484:$F$495,0)))","v":0},{"$f":"IF($H483>$C483,INDEX(AK$433:AK482,MATCH($C483,$F$433:$F482,0)),INDEX(AK484:AK$495,MATCH($C483,$F484:$F$495,0)))","v":0},null,{"$f":"IF($H483>$C483,INDEX(AM$433:AM482,MATCH($C483,$F$433:$F482,0)),INDEX(AM484:AM$495,MATCH($C483,$F484:$F$495,0)))","v":0.03},null,{"$f":"IF($H483>$C483,INDEX(AO$433:AO482,MATCH($C483,$F$433:$F482,0)),INDEX(AO484:AO$495,MATCH($C483,$F484:$F$495,0)))","v":454},{"$f":"IF($H483>$C483,INDEX(AP$433:AP482,MATCH($C483,$F$433:$F482,0)),INDEX(AP484:AP$495,MATCH($C483,$F484:$F$495,0)))","v":0},{"$f":"IF($H483>$C483,INDEX(AQ$433:AQ482,MATCH($C483,$F$433:$F482,0)),INDEX(AQ484:AQ$495,MATCH($C483,$F484:$F$495,0)))","v":4},{"$f":"IF($H483>$C483,INDEX(AR$433:AR482,MATCH($C483,$F$433:$F482,0)),INDEX(AR484:AR$495,MATCH($C483,$F484:$F$495,0)))","v":35000},null,null,{"$f":"IF($H483>$C483,INDEX(AU$433:AU482,MATCH($C483,$F$433:$F482,0)),INDEX(AU484:AU$495,MATCH($C483,$F484:$F$495,0)))","v":1},{"$f":"IF($H483>$C483,INDEX(AV$433:AV482,MATCH($C483,$F$433:$F482,0)),INDEX(AV484:AV$495,MATCH($C483,$F484:$F$495,0)))","v":1}]
[null,17.100000000000001,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H484)),ABS($E$433:$E$495-H484),0))","v":0},0,0,0,17,17,{"$f":"IF($H484>$C484,INDEX(J$433:J483,MATCH($C484,$F$433:$F483,0)),INDEX(J485:J$495,MATCH($C484,$F485:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H484>$C484,INDEX(K$433:K483,MATCH($C484,$F$433:$F483,0)),INDEX(K485:K$495,MATCH($C484,$F485:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H484>$C484,INDEX(L$433:L483,MATCH($C484,$F$433:$F483,0)),INDEX(L485:L$495,MATCH($C484,$F485:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H484>$C484,INDEX(M$433:M483,MATCH($C484,$F$433:$F483,0)),INDEX(M485:M$495,MATCH($C484,$F485:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H484>$C484,INDEX(N$433:N483,MATCH($C484,$F$433:$F483,0)),INDEX(N485:N$495,MATCH($C484,$F485:$F$495,0)))","v":2021},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H484,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H484,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H484>$C484,INDEX(U$433:U483,MATCH($C484,$F$433:$F483,0)),INDEX(U485:U$495,MATCH($C484,$F485:$F$495,0)))","v":211060},{"$f":"IF($H484>$C484,INDEX(V$433:V483,MATCH($C484,$F$433:$F483,0)),INDEX(V485:V$495,MATCH($C484,$F485:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H484>$C484,INDEX(W$433:W483,MATCH($C484,$F$433:$F483,0)),INDEX(W485:W$495,MATCH($C484,$F485:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H484>$C484,INDEX(X$433:X483,MATCH($C484,$F$433:$F483,0)),INDEX(X485:X$495,MATCH($C484,$F485:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H484>$C484,INDEX(Y$433:Y483,MATCH($C484,$F$433:$F483,0)),INDEX(Y485:Y$495,MATCH($C484,$F485:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H484>$C484,INDEX(AD$433:AD483,MATCH($C484,$F$433:$F483,0)),INDEX(AD485:AD$495,MATCH($C484,$F485:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H484>$C484,INDEX(AG$433:AG483,MATCH($C484,$F$433:$F483,0)),INDEX(AG485:AG$495,MATCH($C484,$F485:$F$495,0)))","v":0},{"$f":"IF($H484>$C484,INDEX(AH$433:AH483,MATCH($C484,$F$433:$F483,0)),INDEX(AH485:AH$495,MATCH($C484,$F485:$F$495,0)))","v":0},{"$f":"IF($H484>$C484,INDEX(AI$433:AI483,MATCH($C484,$F$433:$F483,0)),INDEX(AI485:AI$495,MATCH($C484,$F485:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H484>$C484,INDEX(AJ$433:AJ483,MATCH($C484,$F$433:$F483,0)),INDEX(AJ485:AJ$495,MATCH($C484,$F485:$F$495,0)))","v":0},{"$f":"IF($H484>$C484,INDEX(AK$433:AK483,MATCH($C484,$F$433:$F483,0)),INDEX(AK485:AK$495,MATCH($C484,$F485:$F$495,0)))","v":0},null,{"$f":"IF($H484>$C484,INDEX(AM$433:AM483,MATCH($C484,$F$433:$F483,0)),INDEX(AM485:AM$495,MATCH($C484,$F485:$F$495,0)))","v":0.03},null,{"$f":"IF($H484>$C484,INDEX(AO$433:AO483,MATCH($C484,$F$433:$F483,0)),INDEX(AO485:AO$495,MATCH($C484,$F485:$F$495,0)))","v":454},{"$f":"IF($H484>$C484,INDEX(AP$433:AP483,MATCH($C484,$F$433:$F483,0)),INDEX(AP485:AP$495,MATCH($C484,$F485:$F$495,0)))","v":0},{"$f":"IF($H484>$C484,INDEX(AQ$433:AQ483,MATCH($C484,$F$433:$F483,0)),INDEX(AQ485:AQ$495,MATCH($C484,$F485:$F$495,0)))","v":4},{"$f":"IF($H484>$C484,INDEX(AR$433:AR483,MATCH($C484,$F$433:$F483,0)),INDEX(AR485:AR$495,MATCH($C484,$F485:$F$495,0)))","v":35000},null,null,{"$f":"IF($H484>$C484,INDEX(AU$433:AU483,MATCH($C484,$F$433:$F483,0)),INDEX(AU485:AU$495,MATCH($C484,$F485:$F$495,0)))","v":1},{"$f":"IF($H484>$C484,INDEX(AV$433:AV483,MATCH($C484,$F$433:$F483,0)),INDEX(AV485:AV$495,MATCH($C484,$F485:$F$495,0)))","v":1}]
[null,17.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H485)),ABS($E$433:$E$495-H485),0))","v":0},0,0,0,17,17,{"$f":"IF($H485>$C485,INDEX(J$433:J484,MATCH($C485,$F$433:$F484,0)),INDEX(J486:J$495,MATCH($C485,$F486:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H485>$C485,INDEX(K$433:K484,MATCH($C485,$F$433:$F484,0)),INDEX(K486:K$495,MATCH($C485,$F486:$F$495,0)))","v":"AUDI"},{"$f":"IF($H485>$C485,INDEX(L$433:L484,MATCH($C485,$F$433:$F484,0)),INDEX(L486:L$495,MATCH($C485,$F486:$F$495,0)))","v":"Q3"},{"$f":"IF($H485>$C485,INDEX(M$433:M484,MATCH($C485,$F$433:$F484,0)),INDEX(M486:M$495,MATCH($C485,$F486:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H485>$C485,INDEX(N$433:N484,MATCH($C485,$F$433:$F484,0)),INDEX(N486:N$495,MATCH($C485,$F486:$F$495,0)))","v":2021},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H485,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H485,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H485>$C485,INDEX(U$433:U484,MATCH($C485,$F$433:$F484,0)),INDEX(U486:U$495,MATCH($C485,$F486:$F$495,0)))","v":211060},{"$f":"IF($H485>$C485,INDEX(V$433:V484,MATCH($C485,$F$433:$F484,0)),INDEX(V486:V$495,MATCH($C485,$F486:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H485>$C485,INDEX(W$433:W484,MATCH($C485,$F$433:$F484,0)),INDEX(W486:W$495,MATCH($C485,$F486:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H485>$C485,INDEX(X$433:X484,MATCH($C485,$F$433:$F484,0)),INDEX(X486:X$495,MATCH($C485,$F486:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H485>$C485,INDEX(Y$433:Y484,MATCH($C485,$F$433:$F484,0)),INDEX(Y486:Y$495,MATCH($C485,$F486:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H485>$C485,INDEX(AD$433:AD484,MATCH($C485,$F$433:$F484,0)),INDEX(AD486:AD$495,MATCH($C485,$F486:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H485>$C485,INDEX(AG$433:AG484,MATCH($C485,$F$433:$F484,0)),INDEX(AG486:AG$495,MATCH($C485,$F486:$F$495,0)))","v":0},{"$f":"IF($H485>$C485,INDEX(AH$433:AH484,MATCH($C485,$F$433:$F484,0)),INDEX(AH486:AH$495,MATCH($C485,$F486:$F$495,0)))","v":0},{"$f":"IF($H485>$C485,INDEX(AI$433:AI484,MATCH($C485,$F$433:$F484,0)),INDEX(AI486:AI$495,MATCH($C485,$F486:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H485>$C485,INDEX(AJ$433:AJ484,MATCH($C485,$F$433:$F484,0)),INDEX(AJ486:AJ$495,MATCH($C485,$F486:$F$495,0)))","v":0},{"$f":"IF($H485>$C485,INDEX(AK$433:AK484,MATCH($C485,$F$433:$F484,0)),INDEX(AK486:AK$495,MATCH($C485,$F486:$F$495,0)))","v":0},null,{"$f":"IF($H485>$C485,INDEX(AM$433:AM484,MATCH($C485,$F$433:$F484,0)),INDEX(AM486:AM$495,MATCH($C485,$F486:$F$495,0)))","v":0.03},null,{"$f":"IF($H485>$C485,INDEX(AO$433:AO484,MATCH($C485,$F$433:$F484,0)),INDEX(AO486:AO$495,MATCH($C485,$F486:$F$495,0)))","v":454},{"$f":"IF($H485>$C485,INDEX(AP$433:AP484,MATCH($C485,$F$433:$F484,0)),INDEX(AP486:AP$495,MATCH($C485,$F486:$F$495,0)))","v":0},{"$f":"IF($H485>$C485,INDEX(AQ$433:AQ484,MATCH($C485,$F$433:$F484,0)),INDEX(AQ486:AQ$495,MATCH($C485,$F486:$F$495,0)))","v":4},{"$f":"IF($H485>$C485,INDEX(AR$433:AR484,MATCH($C485,$F$433:$F484,0)),INDEX(AR486:AR$495,MATCH($C485,$F486:$F$495,0)))","v":35000},null,null,{"$f":"IF($H485>$C485,INDEX(AU$433:AU484,MATCH($C485,$F$433:$F484,0)),INDEX(AU486:AU$495,MATCH($C485,$F486:$F$495,0)))","v":1},{"$f":"IF($H485>$C485,INDEX(AV$433:AV484,MATCH($C485,$F$433:$F484,0)),INDEX(AV486:AV$495,MATCH($C485,$F486:$F$495,0)))","v":1}]
[null,17.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H486)),ABS($E$433:$E$495-H486),0))","v":0},0,0,0,17,17,{"$f":"IF($H486>$C486,INDEX(J$433:J485,MATCH($C486,$F$433:$F485,0)),INDEX(J487:J$495,MATCH($C486,$F487:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H486>$C486,INDEX(K$433:K485,MATCH($C486,$F$433:$F485,0)),INDEX(K487:K$495,MATCH($C486,$F487:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H486>$C486,INDEX(L$433:L485,MATCH($C486,$F$433:$F485,0)),INDEX(L487:L$495,MATCH($C486,$F487:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H486>$C486,INDEX(M$433:M485,MATCH($C486,$F$433:$F485,0)),INDEX(M487:M$495,MATCH($C486,$F487:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H486>$C486,INDEX(N$433:N485,MATCH($C486,$F$433:$F485,0)),INDEX(N487:N$495,MATCH($C486,$F487:$F$495,0)))","v":2021},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H486,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H486,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H486>$C486,INDEX(U$433:U485,MATCH($C486,$F$433:$F485,0)),INDEX(U487:U$495,MATCH($C486,$F487:$F$495,0)))","v":211060},{"$f":"IF($H486>$C486,INDEX(V$433:V485,MATCH($C486,$F$433:$F485,0)),INDEX(V487:V$495,MATCH($C486,$F487:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H486>$C486,INDEX(W$433:W485,MATCH($C486,$F$433:$F485,0)),INDEX(W487:W$495,MATCH($C486,$F487:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H486>$C486,INDEX(X$433:X485,MATCH($C486,$F$433:$F485,0)),INDEX(X487:X$495,MATCH($C486,$F487:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H486>$C486,INDEX(Y$433:Y485,MATCH($C486,$F$433:$F485,0)),INDEX(Y487:Y$495,MATCH($C486,$F487:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H486>$C486,INDEX(AD$433:AD485,MATCH($C486,$F$433:$F485,0)),INDEX(AD487:AD$495,MATCH($C486,$F487:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H486>$C486,INDEX(AG$433:AG485,MATCH($C486,$F$433:$F485,0)),INDEX(AG487:AG$495,MATCH($C486,$F487:$F$495,0)))","v":0},{"$f":"IF($H486>$C486,INDEX(AH$433:AH485,MATCH($C486,$F$433:$F485,0)),INDEX(AH487:AH$495,MATCH($C486,$F487:$F$495,0)))","v":0},{"$f":"IF($H486>$C486,INDEX(AI$433:AI485,MATCH($C486,$F$433:$F485,0)),INDEX(AI487:AI$495,MATCH($C486,$F487:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H486>$C486,INDEX(AJ$433:AJ485,MATCH($C486,$F$433:$F485,0)),INDEX(AJ487:AJ$495,MATCH($C486,$F487:$F$495,0)))","v":0},{"$f":"IF($H486>$C486,INDEX(AK$433:AK485,MATCH($C486,$F$433:$F485,0)),INDEX(AK487:AK$495,MATCH($C486,$F487:$F$495,0)))","v":0},null,{"$f":"IF($H486>$C486,INDEX(AM$433:AM485,MATCH($C486,$F$433:$F485,0)),INDEX(AM487:AM$495,MATCH($C486,$F487:$F$495,0)))","v":0.03},null,{"$f":"IF($H486>$C486,INDEX(AO$433:AO485,MATCH($C486,$F$433:$F485,0)),INDEX(AO487:AO$495,MATCH($C486,$F487:$F$495,0)))","v":454},{"$f":"IF($H486>$C486,INDEX(AP$433:AP485,MATCH($C486,$F$433:$F485,0)),INDEX(AP487:AP$495,MATCH($C486,$F487:$F$495,0)))","v":0},{"$f":"IF($H486>$C486,INDEX(AQ$433:AQ485,MATCH($C486,$F$433:$F485,0)),INDEX(AQ487:AQ$495,MATCH($C486,$F487:$F$495,0)))","v":4},{"$f":"IF($H486>$C486,INDEX(AR$433:AR485,MATCH($C486,$F$433:$F485,0)),INDEX(AR487:AR$495,MATCH($C486,$F487:$F$495,0)))","v":35000},null,null,{"$f":"IF($H486>$C486,INDEX(AU$433:AU485,MATCH($C486,$F$433:$F485,0)),INDEX(AU487:AU$495,MATCH($C486,$F487:$F$495,0)))","v":1},{"$f":"IF($H486>$C486,INDEX(AV$433:AV485,MATCH($C486,$F$433:$F485,0)),INDEX(AV487:AV$495,MATCH($C486,$F487:$F$495,0)))","v":1}]
[null,18.100000000000001,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H487)),ABS($E$433:$E$495-H487),0))","v":0},0,0,0,18,18,{"$f":"IF($H487>$C487,INDEX(J$433:J486,MATCH($C487,$F$433:$F486,0)),INDEX(J488:J$495,MATCH($C487,$F488:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H487>$C487,INDEX(K$433:K486,MATCH($C487,$F$433:$F486,0)),INDEX(K488:K$495,MATCH($C487,$F488:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H487>$C487,INDEX(L$433:L486,MATCH($C487,$F$433:$F486,0)),INDEX(L488:L$495,MATCH($C487,$F488:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H487>$C487,INDEX(M$433:M486,MATCH($C487,$F$433:$F486,0)),INDEX(M488:M$495,MATCH($C487,$F488:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H487>$C487,INDEX(N$433:N486,MATCH($C487,$F$433:$F486,0)),INDEX(N488:N$495,MATCH($C487,$F488:$F$495,0)))","v":2021},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H487,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H487,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H487>$C487,INDEX(U$433:U486,MATCH($C487,$F$433:$F486,0)),INDEX(U488:U$495,MATCH($C487,$F488:$F$495,0)))","v":211060},{"$f":"IF($H487>$C487,INDEX(V$433:V486,MATCH($C487,$F$433:$F486,0)),INDEX(V488:V$495,MATCH($C487,$F488:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H487>$C487,INDEX(W$433:W486,MATCH($C487,$F$433:$F486,0)),INDEX(W488:W$495,MATCH($C487,$F488:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H487>$C487,INDEX(X$433:X486,MATCH($C487,$F$433:$F486,0)),INDEX(X488:X$495,MATCH($C487,$F488:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H487>$C487,INDEX(Y$433:Y486,MATCH($C487,$F$433:$F486,0)),INDEX(Y488:Y$495,MATCH($C487,$F488:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H487>$C487,INDEX(AD$433:AD486,MATCH($C487,$F$433:$F486,0)),INDEX(AD488:AD$495,MATCH($C487,$F488:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H487>$C487,INDEX(AG$433:AG486,MATCH($C487,$F$433:$F486,0)),INDEX(AG488:AG$495,MATCH($C487,$F488:$F$495,0)))","v":0},{"$f":"IF($H487>$C487,INDEX(AH$433:AH486,MATCH($C487,$F$433:$F486,0)),INDEX(AH488:AH$495,MATCH($C487,$F488:$F$495,0)))","v":0},{"$f":"IF($H487>$C487,INDEX(AI$433:AI486,MATCH($C487,$F$433:$F486,0)),INDEX(AI488:AI$495,MATCH($C487,$F488:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H487>$C487,INDEX(AJ$433:AJ486,MATCH($C487,$F$433:$F486,0)),INDEX(AJ488:AJ$495,MATCH($C487,$F488:$F$495,0)))","v":0},{"$f":"IF($H487>$C487,INDEX(AK$433:AK486,MATCH($C487,$F$433:$F486,0)),INDEX(AK488:AK$495,MATCH($C487,$F488:$F$495,0)))","v":0},null,{"$f":"IF($H487>$C487,INDEX(AM$433:AM486,MATCH($C487,$F$433:$F486,0)),INDEX(AM488:AM$495,MATCH($C487,$F488:$F$495,0)))","v":0.03},null,{"$f":"IF($H487>$C487,INDEX(AO$433:AO486,MATCH($C487,$F$433:$F486,0)),INDEX(AO488:AO$495,MATCH($C487,$F488:$F$495,0)))","v":454},{"$f":"IF($H487>$C487,INDEX(AP$433:AP486,MATCH($C487,$F$433:$F486,0)),INDEX(AP488:AP$495,MATCH($C487,$F488:$F$495,0)))","v":0},{"$f":"IF($H487>$C487,INDEX(AQ$433:AQ486,MATCH($C487,$F$433:$F486,0)),INDEX(AQ488:AQ$495,MATCH($C487,$F488:$F$495,0)))","v":4},{"$f":"IF($H487>$C487,INDEX(AR$433:AR486,MATCH($C487,$F$433:$F486,0)),INDEX(AR488:AR$495,MATCH($C487,$F488:$F$495,0)))","v":35000},null,null,{"$f":"IF($H487>$C487,INDEX(AU$433:AU486,MATCH($C487,$F$433:$F486,0)),INDEX(AU488:AU$495,MATCH($C487,$F488:$F$495,0)))","v":1},{"$f":"IF($H487>$C487,INDEX(AV$433:AV486,MATCH($C487,$F$433:$F486,0)),INDEX(AV488:AV$495,MATCH($C487,$F488:$F$495,0)))","v":1}]
[null,18.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H488)),ABS($E$433:$E$495-H488),0))","v":0},0,0,0,18,18,{"$f":"IF($H488>$C488,INDEX(J$433:J487,MATCH($C488,$F$433:$F487,0)),INDEX(J489:J$495,MATCH($C488,$F489:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H488>$C488,INDEX(K$433:K487,MATCH($C488,$F$433:$F487,0)),INDEX(K489:K$495,MATCH($C488,$F489:$F$495,0)))","v":"AUDI"},{"$f":"IF($H488>$C488,INDEX(L$433:L487,MATCH($C488,$F$433:$F487,0)),INDEX(L489:L$495,MATCH($C488,$F489:$F$495,0)))","v":"Q3"},{"$f":"IF($H488>$C488,INDEX(M$433:M487,MATCH($C488,$F$433:$F487,0)),INDEX(M489:M$495,MATCH($C488,$F489:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H488>$C488,INDEX(N$433:N487,MATCH($C488,$F$433:$F487,0)),INDEX(N489:N$495,MATCH($C488,$F489:$F$495,0)))","v":2021},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H488,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H488,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H488>$C488,INDEX(U$433:U487,MATCH($C488,$F$433:$F487,0)),INDEX(U489:U$495,MATCH($C488,$F489:$F$495,0)))","v":211060},{"$f":"IF($H488>$C488,INDEX(V$433:V487,MATCH($C488,$F$433:$F487,0)),INDEX(V489:V$495,MATCH($C488,$F489:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H488>$C488,INDEX(W$433:W487,MATCH($C488,$F$433:$F487,0)),INDEX(W489:W$495,MATCH($C488,$F489:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H488>$C488,INDEX(X$433:X487,MATCH($C488,$F$433:$F487,0)),INDEX(X489:X$495,MATCH($C488,$F489:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H488>$C488,INDEX(Y$433:Y487,MATCH($C488,$F$433:$F487,0)),INDEX(Y489:Y$495,MATCH($C488,$F489:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H488>$C488,INDEX(AD$433:AD487,MATCH($C488,$F$433:$F487,0)),INDEX(AD489:AD$495,MATCH($C488,$F489:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H488>$C488,INDEX(AG$433:AG487,MATCH($C488,$F$433:$F487,0)),INDEX(AG489:AG$495,MATCH($C488,$F489:$F$495,0)))","v":0},{"$f":"IF($H488>$C488,INDEX(AH$433:AH487,MATCH($C488,$F$433:$F487,0)),INDEX(AH489:AH$495,MATCH($C488,$F489:$F$495,0)))","v":0},{"$f":"IF($H488>$C488,INDEX(AI$433:AI487,MATCH($C488,$F$433:$F487,0)),INDEX(AI489:AI$495,MATCH($C488,$F489:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H488>$C488,INDEX(AJ$433:AJ487,MATCH($C488,$F$433:$F487,0)),INDEX(AJ489:AJ$495,MATCH($C488,$F489:$F$495,0)))","v":0},{"$f":"IF($H488>$C488,INDEX(AK$433:AK487,MATCH($C488,$F$433:$F487,0)),INDEX(AK489:AK$495,MATCH($C488,$F489:$F$495,0)))","v":0},null,{"$f":"IF($H488>$C488,INDEX(AM$433:AM487,MATCH($C488,$F$433:$F487,0)),INDEX(AM489:AM$495,MATCH($C488,$F489:$F$495,0)))","v":0.03},null,{"$f":"IF($H488>$C488,INDEX(AO$433:AO487,MATCH($C488,$F$433:$F487,0)),INDEX(AO489:AO$495,MATCH($C488,$F489:$F$495,0)))","v":454},{"$f":"IF($H488>$C488,INDEX(AP$433:AP487,MATCH($C488,$F$433:$F487,0)),INDEX(AP489:AP$495,MATCH($C488,$F489:$F$495,0)))","v":0},{"$f":"IF($H488>$C488,INDEX(AQ$433:AQ487,MATCH($C488,$F$433:$F487,0)),INDEX(AQ489:AQ$495,MATCH($C488,$F489:$F$495,0)))","v":4},{"$f":"IF($H488>$C488,INDEX(AR$433:AR487,MATCH($C488,$F$433:$F487,0)),INDEX(AR489:AR$495,MATCH($C488,$F489:$F$495,0)))","v":35000},null,null,{"$f":"IF($H488>$C488,INDEX(AU$433:AU487,MATCH($C488,$F$433:$F487,0)),INDEX(AU489:AU$495,MATCH($C488,$F489:$F$495,0)))","v":1},{"$f":"IF($H488>$C488,INDEX(AV$433:AV487,MATCH($C488,$F$433:$F487,0)),INDEX(AV489:AV$495,MATCH($C488,$F489:$F$495,0)))","v":1}]
[null,18.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H489)),ABS($E$433:$E$495-H489),0))","v":0},0,0,0,18,18,{"$f":"IF($H489>$C489,INDEX(J$433:J488,MATCH($C489,$F$433:$F488,0)),INDEX(J490:J$495,MATCH($C489,$F490:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H489>$C489,INDEX(K$433:K488,MATCH($C489,$F$433:$F488,0)),INDEX(K490:K$495,MATCH($C489,$F490:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H489>$C489,INDEX(L$433:L488,MATCH($C489,$F$433:$F488,0)),INDEX(L490:L$495,MATCH($C489,$F490:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H489>$C489,INDEX(M$433:M488,MATCH($C489,$F$433:$F488,0)),INDEX(M490:M$495,MATCH($C489,$F490:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H489>$C489,INDEX(N$433:N488,MATCH($C489,$F$433:$F488,0)),INDEX(N490:N$495,MATCH($C489,$F490:$F$495,0)))","v":2021},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H489,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H489,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H489>$C489,INDEX(U$433:U488,MATCH($C489,$F$433:$F488,0)),INDEX(U490:U$495,MATCH($C489,$F490:$F$495,0)))","v":211060},{"$f":"IF($H489>$C489,INDEX(V$433:V488,MATCH($C489,$F$433:$F488,0)),INDEX(V490:V$495,MATCH($C489,$F490:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H489>$C489,INDEX(W$433:W488,MATCH($C489,$F$433:$F488,0)),INDEX(W490:W$495,MATCH($C489,$F490:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H489>$C489,INDEX(X$433:X488,MATCH($C489,$F$433:$F488,0)),INDEX(X490:X$495,MATCH($C489,$F490:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H489>$C489,INDEX(Y$433:Y488,MATCH($C489,$F$433:$F488,0)),INDEX(Y490:Y$495,MATCH($C489,$F490:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H489>$C489,INDEX(AD$433:AD488,MATCH($C489,$F$433:$F488,0)),INDEX(AD490:AD$495,MATCH($C489,$F490:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H489>$C489,INDEX(AG$433:AG488,MATCH($C489,$F$433:$F488,0)),INDEX(AG490:AG$495,MATCH($C489,$F490:$F$495,0)))","v":0},{"$f":"IF($H489>$C489,INDEX(AH$433:AH488,MATCH($C489,$F$433:$F488,0)),INDEX(AH490:AH$495,MATCH($C489,$F490:$F$495,0)))","v":0},{"$f":"IF($H489>$C489,INDEX(AI$433:AI488,MATCH($C489,$F$433:$F488,0)),INDEX(AI490:AI$495,MATCH($C489,$F490:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H489>$C489,INDEX(AJ$433:AJ488,MATCH($C489,$F$433:$F488,0)),INDEX(AJ490:AJ$495,MATCH($C489,$F490:$F$495,0)))","v":0},{"$f":"IF($H489>$C489,INDEX(AK$433:AK488,MATCH($C489,$F$433:$F488,0)),INDEX(AK490:AK$495,MATCH($C489,$F490:$F$495,0)))","v":0},null,{"$f":"IF($H489>$C489,INDEX(AM$433:AM488,MATCH($C489,$F$433:$F488,0)),INDEX(AM490:AM$495,MATCH($C489,$F490:$F$495,0)))","v":0.03},null,{"$f":"IF($H489>$C489,INDEX(AO$433:AO488,MATCH($C489,$F$433:$F488,0)),INDEX(AO490:AO$495,MATCH($C489,$F490:$F$495,0)))","v":454},{"$f":"IF($H489>$C489,INDEX(AP$433:AP488,MATCH($C489,$F$433:$F488,0)),INDEX(AP490:AP$495,MATCH($C489,$F490:$F$495,0)))","v":0},{"$f":"IF($H489>$C489,INDEX(AQ$433:AQ488,MATCH($C489,$F$433:$F488,0)),INDEX(AQ490:AQ$495,MATCH($C489,$F490:$F$495,0)))","v":4},{"$f":"IF($H489>$C489,INDEX(AR$433:AR488,MATCH($C489,$F$433:$F488,0)),INDEX(AR490:AR$495,MATCH($C489,$F490:$F$495,0)))","v":35000},null,null,{"$f":"IF($H489>$C489,INDEX(AU$433:AU488,MATCH($C489,$F$433:$F488,0)),INDEX(AU490:AU$495,MATCH($C489,$F490:$F$495,0)))","v":1},{"$f":"IF($H489>$C489,INDEX(AV$433:AV488,MATCH($C489,$F$433:$F488,0)),INDEX(AV490:AV$495,MATCH($C489,$F490:$F$495,0)))","v":1}]
[null,19.100000000000001,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H490)),ABS($E$433:$E$495-H490),0))","v":0},0,0,0,19,19,{"$f":"IF($H490>$C490,INDEX(J$433:J489,MATCH($C490,$F$433:$F489,0)),INDEX(J491:J$495,MATCH($C490,$F491:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H490>$C490,INDEX(K$433:K489,MATCH($C490,$F$433:$F489,0)),INDEX(K491:K$495,MATCH($C490,$F491:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H490>$C490,INDEX(L$433:L489,MATCH($C490,$F$433:$F489,0)),INDEX(L491:L$495,MATCH($C490,$F491:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H490>$C490,INDEX(M$433:M489,MATCH($C490,$F$433:$F489,0)),INDEX(M491:M$495,MATCH($C490,$F491:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H490>$C490,INDEX(N$433:N489,MATCH($C490,$F$433:$F489,0)),INDEX(N491:N$495,MATCH($C490,$F491:$F$495,0)))","v":2021},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H490,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H490,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H490>$C490,INDEX(U$433:U489,MATCH($C490,$F$433:$F489,0)),INDEX(U491:U$495,MATCH($C490,$F491:$F$495,0)))","v":211060},{"$f":"IF($H490>$C490,INDEX(V$433:V489,MATCH($C490,$F$433:$F489,0)),INDEX(V491:V$495,MATCH($C490,$F491:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H490>$C490,INDEX(W$433:W489,MATCH($C490,$F$433:$F489,0)),INDEX(W491:W$495,MATCH($C490,$F491:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H490>$C490,INDEX(X$433:X489,MATCH($C490,$F$433:$F489,0)),INDEX(X491:X$495,MATCH($C490,$F491:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H490>$C490,INDEX(Y$433:Y489,MATCH($C490,$F$433:$F489,0)),INDEX(Y491:Y$495,MATCH($C490,$F491:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H490>$C490,INDEX(AD$433:AD489,MATCH($C490,$F$433:$F489,0)),INDEX(AD491:AD$495,MATCH($C490,$F491:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H490>$C490,INDEX(AG$433:AG489,MATCH($C490,$F$433:$F489,0)),INDEX(AG491:AG$495,MATCH($C490,$F491:$F$495,0)))","v":0},{"$f":"IF($H490>$C490,INDEX(AH$433:AH489,MATCH($C490,$F$433:$F489,0)),INDEX(AH491:AH$495,MATCH($C490,$F491:$F$495,0)))","v":0},{"$f":"IF($H490>$C490,INDEX(AI$433:AI489,MATCH($C490,$F$433:$F489,0)),INDEX(AI491:AI$495,MATCH($C490,$F491:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H490>$C490,INDEX(AJ$433:AJ489,MATCH($C490,$F$433:$F489,0)),INDEX(AJ491:AJ$495,MATCH($C490,$F491:$F$495,0)))","v":0},{"$f":"IF($H490>$C490,INDEX(AK$433:AK489,MATCH($C490,$F$433:$F489,0)),INDEX(AK491:AK$495,MATCH($C490,$F491:$F$495,0)))","v":0},null,{"$f":"IF($H490>$C490,INDEX(AM$433:AM489,MATCH($C490,$F$433:$F489,0)),INDEX(AM491:AM$495,MATCH($C490,$F491:$F$495,0)))","v":0.03},null,{"$f":"IF($H490>$C490,INDEX(AO$433:AO489,MATCH($C490,$F$433:$F489,0)),INDEX(AO491:AO$495,MATCH($C490,$F491:$F$495,0)))","v":454},{"$f":"IF($H490>$C490,INDEX(AP$433:AP489,MATCH($C490,$F$433:$F489,0)),INDEX(AP491:AP$495,MATCH($C490,$F491:$F$495,0)))","v":0},{"$f":"IF($H490>$C490,INDEX(AQ$433:AQ489,MATCH($C490,$F$433:$F489,0)),INDEX(AQ491:AQ$495,MATCH($C490,$F491:$F$495,0)))","v":4},{"$f":"IF($H490>$C490,INDEX(AR$433:AR489,MATCH($C490,$F$433:$F489,0)),INDEX(AR491:AR$495,MATCH($C490,$F491:$F$495,0)))","v":35000},null,null,{"$f":"IF($H490>$C490,INDEX(AU$433:AU489,MATCH($C490,$F$433:$F489,0)),INDEX(AU491:AU$495,MATCH($C490,$F491:$F$495,0)))","v":1},{"$f":"IF($H490>$C490,INDEX(AV$433:AV489,MATCH($C490,$F$433:$F489,0)),INDEX(AV491:AV$495,MATCH($C490,$F491:$F$495,0)))","v":1}]
[null,19.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H491)),ABS($E$433:$E$495-H491),0))","v":0},0,0,0,19,19,{"$f":"IF($H491>$C491,INDEX(J$433:J490,MATCH($C491,$F$433:$F490,0)),INDEX(J492:J$495,MATCH($C491,$F492:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H491>$C491,INDEX(K$433:K490,MATCH($C491,$F$433:$F490,0)),INDEX(K492:K$495,MATCH($C491,$F492:$F$495,0)))","v":"AUDI"},{"$f":"IF($H491>$C491,INDEX(L$433:L490,MATCH($C491,$F$433:$F490,0)),INDEX(L492:L$495,MATCH($C491,$F492:$F$495,0)))","v":"Q3"},{"$f":"IF($H491>$C491,INDEX(M$433:M490,MATCH($C491,$F$433:$F490,0)),INDEX(M492:M$495,MATCH($C491,$F492:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H491>$C491,INDEX(N$433:N490,MATCH($C491,$F$433:$F490,0)),INDEX(N492:N$495,MATCH($C491,$F492:$F$495,0)))","v":2021},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H491,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H491,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H491>$C491,INDEX(U$433:U490,MATCH($C491,$F$433:$F490,0)),INDEX(U492:U$495,MATCH($C491,$F492:$F$495,0)))","v":211060},{"$f":"IF($H491>$C491,INDEX(V$433:V490,MATCH($C491,$F$433:$F490,0)),INDEX(V492:V$495,MATCH($C491,$F492:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H491>$C491,INDEX(W$433:W490,MATCH($C491,$F$433:$F490,0)),INDEX(W492:W$495,MATCH($C491,$F492:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H491>$C491,INDEX(X$433:X490,MATCH($C491,$F$433:$F490,0)),INDEX(X492:X$495,MATCH($C491,$F492:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H491>$C491,INDEX(Y$433:Y490,MATCH($C491,$F$433:$F490,0)),INDEX(Y492:Y$495,MATCH($C491,$F492:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H491>$C491,INDEX(AD$433:AD490,MATCH($C491,$F$433:$F490,0)),INDEX(AD492:AD$495,MATCH($C491,$F492:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H491>$C491,INDEX(AG$433:AG490,MATCH($C491,$F$433:$F490,0)),INDEX(AG492:AG$495,MATCH($C491,$F492:$F$495,0)))","v":0},{"$f":"IF($H491>$C491,INDEX(AH$433:AH490,MATCH($C491,$F$433:$F490,0)),INDEX(AH492:AH$495,MATCH($C491,$F492:$F$495,0)))","v":0},{"$f":"IF($H491>$C491,INDEX(AI$433:AI490,MATCH($C491,$F$433:$F490,0)),INDEX(AI492:AI$495,MATCH($C491,$F492:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H491>$C491,INDEX(AJ$433:AJ490,MATCH($C491,$F$433:$F490,0)),INDEX(AJ492:AJ$495,MATCH($C491,$F492:$F$495,0)))","v":0},{"$f":"IF($H491>$C491,INDEX(AK$433:AK490,MATCH($C491,$F$433:$F490,0)),INDEX(AK492:AK$495,MATCH($C491,$F492:$F$495,0)))","v":0},null,{"$f":"IF($H491>$C491,INDEX(AM$433:AM490,MATCH($C491,$F$433:$F490,0)),INDEX(AM492:AM$495,MATCH($C491,$F492:$F$495,0)))","v":0.03},null,{"$f":"IF($H491>$C491,INDEX(AO$433:AO490,MATCH($C491,$F$433:$F490,0)),INDEX(AO492:AO$495,MATCH($C491,$F492:$F$495,0)))","v":454},{"$f":"IF($H491>$C491,INDEX(AP$433:AP490,MATCH($C491,$F$433:$F490,0)),INDEX(AP492:AP$495,MATCH($C491,$F492:$F$495,0)))","v":0},{"$f":"IF($H491>$C491,INDEX(AQ$433:AQ490,MATCH($C491,$F$433:$F490,0)),INDEX(AQ492:AQ$495,MATCH($C491,$F492:$F$495,0)))","v":4},{"$f":"IF($H491>$C491,INDEX(AR$433:AR490,MATCH($C491,$F$433:$F490,0)),INDEX(AR492:AR$495,MATCH($C491,$F492:$F$495,0)))","v":35000},null,null,{"$f":"IF($H491>$C491,INDEX(AU$433:AU490,MATCH($C491,$F$433:$F490,0)),INDEX(AU492:AU$495,MATCH($C491,$F492:$F$495,0)))","v":1},{"$f":"IF($H491>$C491,INDEX(AV$433:AV490,MATCH($C491,$F$433:$F490,0)),INDEX(AV492:AV$495,MATCH($C491,$F492:$F$495,0)))","v":1}]
[null,19.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H492)),ABS($E$433:$E$495-H492),0))","v":0},0,0,0,19,19,{"$f":"IF($H492>$C492,INDEX(J$433:J491,MATCH($C492,$F$433:$F491,0)),INDEX(J493:J$495,MATCH($C492,$F493:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H492>$C492,INDEX(K$433:K491,MATCH($C492,$F$433:$F491,0)),INDEX(K493:K$495,MATCH($C492,$F493:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H492>$C492,INDEX(L$433:L491,MATCH($C492,$F$433:$F491,0)),INDEX(L493:L$495,MATCH($C492,$F493:$F$495,0)))","v":"Golf eHybrid"},{"$f":"IF($H492>$C492,INDEX(M$433:M491,MATCH($C492,$F$433:$F491,0)),INDEX(M493:M$495,MATCH($C492,$F493:$F$495,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H492>$C492,INDEX(N$433:N491,MATCH($C492,$F$433:$F491,0)),INDEX(N493:N$495,MATCH($C492,$F493:$F$495,0)))","v":2021},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H492,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H492,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H492>$C492,INDEX(U$433:U491,MATCH($C492,$F$433:$F491,0)),INDEX(U493:U$495,MATCH($C492,$F493:$F$495,0)))","v":211060},{"$f":"IF($H492>$C492,INDEX(V$433:V491,MATCH($C492,$F$433:$F491,0)),INDEX(V493:V$495,MATCH($C492,$F493:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H492>$C492,INDEX(W$433:W491,MATCH($C492,$F$433:$F491,0)),INDEX(W493:W$495,MATCH($C492,$F493:$F$495,0)))","v":240498.25870646766},{"$f":"IF($H492>$C492,INDEX(X$433:X491,MATCH($C492,$F$433:$F491,0)),INDEX(X493:X$495,MATCH($C492,$F493:$F$495,0)))","v":48099.651741293535},{"$f":"IF($H492>$C492,INDEX(Y$433:Y491,MATCH($C492,$F$433:$F491,0)),INDEX(Y493:Y$495,MATCH($C492,$F493:$F$495,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H492>$C492,INDEX(AD$433:AD491,MATCH($C492,$F$433:$F491,0)),INDEX(AD493:AD$495,MATCH($C492,$F493:$F$495,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H492>$C492,INDEX(AG$433:AG491,MATCH($C492,$F$433:$F491,0)),INDEX(AG493:AG$495,MATCH($C492,$F493:$F$495,0)))","v":0},{"$f":"IF($H492>$C492,INDEX(AH$433:AH491,MATCH($C492,$F$433:$F491,0)),INDEX(AH493:AH$495,MATCH($C492,$F493:$F$495,0)))","v":0},{"$f":"IF($H492>$C492,INDEX(AI$433:AI491,MATCH($C492,$F$433:$F491,0)),INDEX(AI493:AI$495,MATCH($C492,$F493:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H492>$C492,INDEX(AJ$433:AJ491,MATCH($C492,$F$433:$F491,0)),INDEX(AJ493:AJ$495,MATCH($C492,$F493:$F$495,0)))","v":0},{"$f":"IF($H492>$C492,INDEX(AK$433:AK491,MATCH($C492,$F$433:$F491,0)),INDEX(AK493:AK$495,MATCH($C492,$F493:$F$495,0)))","v":0},null,{"$f":"IF($H492>$C492,INDEX(AM$433:AM491,MATCH($C492,$F$433:$F491,0)),INDEX(AM493:AM$495,MATCH($C492,$F493:$F$495,0)))","v":0.03},null,{"$f":"IF($H492>$C492,INDEX(AO$433:AO491,MATCH($C492,$F$433:$F491,0)),INDEX(AO493:AO$495,MATCH($C492,$F493:$F$495,0)))","v":454},{"$f":"IF($H492>$C492,INDEX(AP$433:AP491,MATCH($C492,$F$433:$F491,0)),INDEX(AP493:AP$495,MATCH($C492,$F493:$F$495,0)))","v":0},{"$f":"IF($H492>$C492,INDEX(AQ$433:AQ491,MATCH($C492,$F$433:$F491,0)),INDEX(AQ493:AQ$495,MATCH($C492,$F493:$F$495,0)))","v":4},{"$f":"IF($H492>$C492,INDEX(AR$433:AR491,MATCH($C492,$F$433:$F491,0)),INDEX(AR493:AR$495,MATCH($C492,$F493:$F$495,0)))","v":35000},null,null,{"$f":"IF($H492>$C492,INDEX(AU$433:AU491,MATCH($C492,$F$433:$F491,0)),INDEX(AU493:AU$495,MATCH($C492,$F493:$F$495,0)))","v":1},{"$f":"IF($H492>$C492,INDEX(AV$433:AV491,MATCH($C492,$F$433:$F491,0)),INDEX(AV493:AV$495,MATCH($C492,$F493:$F$495,0)))","v":1}]
[null,20.100000000000001,0.1,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H493)),ABS($E$433:$E$495-H493),0))","v":0},0,0,0,20,20,{"$f":"IF($H493>$C493,INDEX(J$433:J492,MATCH($C493,$F$433:$F492,0)),INDEX(J494:J$495,MATCH($C493,$F494:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H493>$C493,INDEX(K$433:K492,MATCH($C493,$F$433:$F492,0)),INDEX(K494:K$495,MATCH($C493,$F494:$F$495,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H493>$C493,INDEX(L$433:L492,MATCH($C493,$F$433:$F492,0)),INDEX(L494:L$495,MATCH($C493,$F494:$F$495,0)))","v":"PASSAT"},{"$f":"IF($H493>$C493,INDEX(M$433:M492,MATCH($C493,$F$433:$F492,0)),INDEX(M494:M$495,MATCH($C493,$F494:$F$495,0)))","v":"VARIANT1.4 TSI 218HK DSG6 PHEV DSG6"},{"$f":"IF($H493>$C493,INDEX(N$433:N492,MATCH($C493,$F$433:$F492,0)),INDEX(N494:N$495,MATCH($C493,$F494:$F$495,0)))","v":2021},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H493,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H493,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H493>$C493,INDEX(U$433:U492,MATCH($C493,$F$433:$F492,0)),INDEX(U494:U$495,MATCH($C493,$F494:$F$495,0)))","v":211060},{"$f":"IF($H493>$C493,INDEX(V$433:V492,MATCH($C493,$F$433:$F492,0)),INDEX(V494:V$495,MATCH($C493,$F494:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H493>$C493,INDEX(W$433:W492,MATCH($C493,$F$433:$F492,0)),INDEX(W494:W$495,MATCH($C493,$F494:$F$495,0)))","v":282852.8606965174},{"$f":"IF($H493>$C493,INDEX(X$433:X492,MATCH($C493,$F$433:$F492,0)),INDEX(X494:X$495,MATCH($C493,$F494:$F$495,0)))","v":56570.572139303484},{"$f":"IF($H493>$C493,INDEX(Y$433:Y492,MATCH($C493,$F$433:$F492,0)),INDEX(Y494:Y$495,MATCH($C493,$F494:$F$495,0)))","v":85571.567164179098},null,2.3696682464454975E-2,null,null,{"$f":"IF($H493>$C493,INDEX(AD$433:AD492,MATCH($C493,$F$433:$F492,0)),INDEX(AD494:AD$495,MATCH($C493,$F494:$F$495,0)))","v":2.3696682464454975E-2},null,null,{"$f":"IF($H493>$C493,INDEX(AG$433:AG492,MATCH($C493,$F$433:$F492,0)),INDEX(AG494:AG$495,MATCH($C493,$F494:$F$495,0)))","v":0},{"$f":"IF($H493>$C493,INDEX(AH$433:AH492,MATCH($C493,$F$433:$F492,0)),INDEX(AH494:AH$495,MATCH($C493,$F494:$F$495,0)))","v":0},{"$f":"IF($H493>$C493,INDEX(AI$433:AI492,MATCH($C493,$F$433:$F492,0)),INDEX(AI494:AI$495,MATCH($C493,$F494:$F$495,0)))","v":6.5739147041576421E-2},{"$f":"IF($H493>$C493,INDEX(AJ$433:AJ492,MATCH($C493,$F$433:$F492,0)),INDEX(AJ494:AJ$495,MATCH($C493,$F494:$F$495,0)))","v":0},{"$f":"IF($H493>$C493,INDEX(AK$433:AK492,MATCH($C493,$F$433:$F492,0)),INDEX(AK494:AK$495,MATCH($C493,$F494:$F$495,0)))","v":0},null,{"$f":"IF($H493>$C493,INDEX(AM$433:AM492,MATCH($C493,$F$433:$F492,0)),INDEX(AM494:AM$495,MATCH($C493,$F494:$F$495,0)))","v":0.03},null,{"$f":"IF($H493>$C493,INDEX(AO$433:AO492,MATCH($C493,$F$433:$F492,0)),INDEX(AO494:AO$495,MATCH($C493,$F494:$F$495,0)))","v":454},{"$f":"IF($H493>$C493,INDEX(AP$433:AP492,MATCH($C493,$F$433:$F492,0)),INDEX(AP494:AP$495,MATCH($C493,$F494:$F$495,0)))","v":0},{"$f":"IF($H493>$C493,INDEX(AQ$433:AQ492,MATCH($C493,$F$433:$F492,0)),INDEX(AQ494:AQ$495,MATCH($C493,$F494:$F$495,0)))","v":4},{"$f":"IF($H493>$C493,INDEX(AR$433:AR492,MATCH($C493,$F$433:$F492,0)),INDEX(AR494:AR$495,MATCH($C493,$F494:$F$495,0)))","v":35000},null,null,{"$f":"IF($H493>$C493,INDEX(AU$433:AU492,MATCH($C493,$F$433:$F492,0)),INDEX(AU494:AU$495,MATCH($C493,$F494:$F$495,0)))","v":1},{"$f":"IF($H493>$C493,INDEX(AV$433:AV492,MATCH($C493,$F$433:$F492,0)),INDEX(AV494:AV$495,MATCH($C493,$F494:$F$495,0)))","v":1}]
[null,20.2,0.2,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H494)),ABS($E$433:$E$495-H494),0))","v":0},0,0,0,20,20,{"$f":"IF($H494>$C494,INDEX(J$433:J493,MATCH($C494,$F$433:$F493,0)),INDEX(J495:J$495,MATCH($C494,$F495:$F$495,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H494>$C494,INDEX(K$433:K493,MATCH($C494,$F$433:$F493,0)),INDEX(K495:K$495,MATCH($C494,$F495:$F$495,0)))","v":"AUDI"},{"$f":"IF($H494>$C494,INDEX(L$433:L493,MATCH($C494,$F$433:$F493,0)),INDEX(L495:L$495,MATCH($C494,$F495:$F$495,0)))","v":"Q3"},{"$f":"IF($H494>$C494,INDEX(M$433:M493,MATCH($C494,$F$433:$F493,0)),INDEX(M495:M$495,MATCH($C494,$F495:$F$495,0)))","v":"45 TFSI e 5-dÃ¸rs S tronic"},{"$f":"IF($H494>$C494,INDEX(N$433:N493,MATCH($C494,$F$433:$F493,0)),INDEX(N495:N$495,MATCH($C494,$F495:$F$495,0)))","v":2021},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H494,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H494,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H494>$C494,INDEX(U$433:U493,MATCH($C494,$F$433:$F493,0)),INDEX(U495:U$495,MATCH($C494,$F495:$F$495,0)))","v":211060},{"$f":"IF($H494>$C494,INDEX(V$433:V493,MATCH($C494,$F$433:$F493,0)),INDEX(V495:V$495,MATCH($C494,$F495:$F$495,0)))","v":16.600000000000001},{"$f":"IF($H494>$C494,INDEX(W$433:W493,MATCH($C494,$F$433:$F493,0)),INDEX(W495:W$495,MATCH($C494,$F495:$F$495,0)))","v":283194.02985074627},{"$f":"IF($H494>$C494,INDEX(X$433:X493,MATCH($C494,$F$433:$F493,0)),INDEX(X495:X$495,MATCH($C494,$F495:$F$495,0)))","v":56638.80597014926},{"$f":"IF($H494>$C494,INDEX(Y$433:Y493,MATCH($C494,$F$433:$F493,0)),INDEX(Y495:Y$495,MATCH($C494,$F495:$F$495,0)))","v":85157.164179104468},null,2.8011204481792715E-2,null,null,{"$f":"IF($H494>$C494,INDEX(AD$433:AD493,MATCH($C494,$F$433:$F493,0)),INDEX(AD495:AD$495,MATCH($C494,$F495:$F$495,0)))","v":2.8011204481792715E-2},null,null,{"$f":"IF($H494>$C494,INDEX(AG$433:AG493,MATCH($C494,$F$433:$F493,0)),INDEX(AG495:AG$495,MATCH($C494,$F495:$F$495,0)))","v":0},{"$f":"IF($H494>$C494,INDEX(AH$433:AH493,MATCH($C494,$F$433:$F493,0)),INDEX(AH495:AH$495,MATCH($C494,$F495:$F$495,0)))","v":0},{"$f":"IF($H494>$C494,INDEX(AI$433:AI493,MATCH($C494,$F$433:$F493,0)),INDEX(AI495:AI$495,MATCH($C494,$F495:$F$495,0)))","v":6.5739147041576407E-2},{"$f":"IF($H494>$C494,INDEX(AJ$433:AJ493,MATCH($C494,$F$433:$F493,0)),INDEX(AJ495:AJ$495,MATCH($C494,$F495:$F$495,0)))","v":0},{"$f":"IF($H494>$C494,INDEX(AK$433:AK493,MATCH($C494,$F$433:$F493,0)),INDEX(AK495:AK$495,MATCH($C494,$F495:$F$495,0)))","v":0},null,{"$f":"IF($H494>$C494,INDEX(AM$433:AM493,MATCH($C494,$F$433:$F493,0)),INDEX(AM495:AM$495,MATCH($C494,$F495:$F$495,0)))","v":0.03},null,{"$f":"IF($H494>$C494,INDEX(AO$433:AO493,MATCH($C494,$F$433:$F493,0)),INDEX(AO495:AO$495,MATCH($C494,$F495:$F$495,0)))","v":454},{"$f":"IF($H494>$C494,INDEX(AP$433:AP493,MATCH($C494,$F$433:$F493,0)),INDEX(AP495:AP$495,MATCH($C494,$F495:$F$495,0)))","v":0},{"$f":"IF($H494>$C494,INDEX(AQ$433:AQ493,MATCH($C494,$F$433:$F493,0)),INDEX(AQ495:AQ$495,MATCH($C494,$F495:$F$495,0)))","v":4},{"$f":"IF($H494>$C494,INDEX(AR$433:AR493,MATCH($C494,$F$433:$F493,0)),INDEX(AR495:AR$495,MATCH($C494,$F495:$F$495,0)))","v":35000},null,null,{"$f":"IF($H494>$C494,INDEX(AU$433:AU493,MATCH($C494,$F$433:$F493,0)),INDEX(AU495:AU$495,MATCH($C494,$F495:$F$495,0)))","v":1},{"$f":"IF($H494>$C494,INDEX(AV$433:AV493,MATCH($C494,$F$433:$F493,0)),INDEX(AV495:AV$495,MATCH($C494,$F495:$F$495,0)))","v":1}]
[null,20.3,0.3,{"$f":"INDEX($E$433:$E$495,MATCH(MIN(ABS($E$433:$E$495-H495)),ABS($E$433:$E$495-H495),0))","v":0},0,0,0,20,20,{"$f":"IF($H495>$C495,INDEX(J$433:J494,MATCH($C495,$F$433:$F494,0)),INDEX(J$495:J496,MATCH($C495,$F$495:$F496,0)))","v":"Lille personbil, hybrid"},{"$f":"IF($H495>$C495,INDEX(K$433:K494,MATCH($C495,$F$433:$F494,0)),INDEX(K$495:K496,MATCH($C495,$F$495:$F496,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H495>$C495,INDEX(L$433:L494,MATCH($C495,$F$433:$F494,0)),INDEX(L$495:L496,MATCH($C495,$F$495:$F496,0)))","v":"Golf eHybrid"},{"$f":"IF($H495>$C495,INDEX(M$433:M494,MATCH($C495,$F$433:$F494,0)),INDEX(M$495:M496,MATCH($C495,$F$495:$F496,0)))","v":"1.4 TSI eHybrid 204HK DSG6 PHEV DSG6"},{"$f":"IF($H495>$C495,INDEX(N$433:N494,MATCH($C495,$F$433:$F494,0)),INDEX(N$495:N496,MATCH($C495,$F$495:$F496,0)))","v":2021},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$32:$R$52,MATCH('Personbiler - Plug in Hybrid'!H495,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$32:$L$52,MATCH('Personbiler - Plug in Hybrid'!H495,Personbiler_trafikarbejde!$B$32:$B$52,0))","v":0},{"$f":"IF($H495>$C495,INDEX(U$433:U494,MATCH($C495,$F$433:$F494,0)),INDEX(U$495:U496,MATCH($C495,$F$495:$F496,0)))","v":211060},{"$f":"IF($H495>$C495,INDEX(V$433:V494,MATCH($C495,$F$433:$F494,0)),INDEX(V$495:V496,MATCH($C495,$F$495:$F496,0)))","v":16.600000000000001},{"$f":"IF($H495>$C495,INDEX(W$433:W494,MATCH($C495,$F$433:$F494,0)),INDEX(W$495:W496,MATCH($C495,$F$495:$F496,0)))","v":240498.25870646766},{"$f":"IF($H495>$C495,INDEX(X$433:X494,MATCH($C495,$F$433:$F494,0)),INDEX(X$495:X496,MATCH($C495,$F$495:$F496,0)))","v":48099.651741293535},{"$f":"IF($H495>$C495,INDEX(Y$433:Y494,MATCH($C495,$F$433:$F494,0)),INDEX(Y$495:Y496,MATCH($C495,$F$495:$F496,0)))","v":51397.089552238802},null,2.1881838074398249E-2,null,null,{"$f":"IF($H495>$C495,INDEX(AD$433:AD494,MATCH($C495,$F$433:$F494,0)),INDEX(AD$495:AD496,MATCH($C495,$F$495:$F496,0)))","v":2.1881838074398249E-2},null,null,{"$f":"IF($H495>$C495,INDEX(AG$433:AG494,MATCH($C495,$F$433:$F494,0)),INDEX(AG$495:AG496,MATCH($C495,$F$495:$F496,0)))","v":0},{"$f":"IF($H495>$C495,INDEX(AH$433:AH494,MATCH($C495,$F$433:$F494,0)),INDEX(AH$495:AH496,MATCH($C495,$F$495:$F496,0)))","v":0},{"$f":"IF($H495>$C495,INDEX(AI$433:AI494,MATCH($C495,$F$433:$F494,0)),INDEX(AI$495:AI496,MATCH($C495,$F$495:$F496,0)))","v":6.5739147041576421E-2},{"$f":"IF($H495>$C495,INDEX(AJ$433:AJ494,MATCH($C495,$F$433:$F494,0)),INDEX(AJ$495:AJ496,MATCH($C495,$F$495:$F496,0)))","v":0},{"$f":"IF($H495>$C495,INDEX(AK$433:AK494,MATCH($C495,$F$433:$F494,0)),INDEX(AK$495:AK496,MATCH($C495,$F$495:$F496,0)))","v":0},null,{"$f":"IF($H495>$C495,INDEX(AM$433:AM494,MATCH($C495,$F$433:$F494,0)),INDEX(AM$495:AM496,MATCH($C495,$F$495:$F496,0)))","v":0.03},null,{"$f":"IF($H495>$C495,INDEX(AO$433:AO494,MATCH($C495,$F$433:$F494,0)),INDEX(AO$495:AO496,MATCH($C495,$F$495:$F496,0)))","v":454},{"$f":"IF($H495>$C495,INDEX(AP$433:AP494,MATCH($C495,$F$433:$F494,0)),INDEX(AP$495:AP496,MATCH($C495,$F$495:$F496,0)))","v":0},{"$f":"IF($H495>$C495,INDEX(AQ$433:AQ494,MATCH($C495,$F$433:$F494,0)),INDEX(AQ$495:AQ496,MATCH($C495,$F$495:$F496,0)))","v":4},{"$f":"IF($H495>$C495,INDEX(AR$433:AR494,MATCH($C495,$F$433:$F494,0)),INDEX(AR$495:AR496,MATCH($C495,$F$495:$F496,0)))","v":35000},null,null,{"$f":"IF($H495>$C495,INDEX(AU$433:AU494,MATCH($C495,$F$433:$F494,0)),INDEX(AU$495:AU496,MATCH($C495,$F$495:$F496,0)))","v":1},{"$f":"IF($H495>$C495,INDEX(AV$433:AV494,MATCH($C495,$F$433:$F494,0)),INDEX(AV$495:AV496,MATCH($C495,$F$495:$F496,0)))","v":1}]
[null,0.1,{"$f":"IF(COUNTIF(H493:H496,H496)=1,D496+0.1,IF(COUNTIF(H493:H496,H496)=2,D496+0.2,IF(COUNTIF(H493:H496,H496)=3,D496+0.3,0)))","v":0.1},{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H496)),ABS($E$496:$E$558-H496),0))","v":0},{"$f":"(IF(G496=0,0,H496))*1","v":0},0.1,1,0,0,"Mellem personbil, hybrid","PEUGEOT",3008,"HYBRID 225 SUV EAT8",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Personbiler_trafikarbejde!R54:R74)","v":1018.4651577927336},{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H496,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":523.86415121471134},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H496,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":25660.906456780202},256880,17.3,235377.11442786068,47075.422885572138,42537.462686567174,null,2.551020408163265E-2,null,null,2.551020408163265E-2,31,13.2,0,null,9.1268425534301825E-2,null,null,null,0.03,null,558,0,4,35000,null,null,1,1]
[null,0.2,{"$f":"IF(COUNTIF(H494:H497,H497)=1,D497+0.1,IF(COUNTIF(H494:H497,H497)=2,D497+0.2,IF(COUNTIF(H494:H497,H497)=3,D497+0.3,0)))","v":0.2},{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H497)),ABS($E$496:$E$558-H497),0))","v":0},{"$f":"(IF(G497=0,0,H497))*1","v":0},0.2,1,0,{"$f":"H497+input_år-original_år","v":0},"Mellem personbil, hybrid","KIA","CEED","1.6 GDI Plug-in Hybrid Stationscar DCT 6",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H497,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":523.86415121471134},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H497,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":25660.906456780202},256880,17.3,206758.08457711441,41351.616915422885,24290.298507462663,null,2.1231422505307854E-2,null,null,2.1231422505307854E-2,31,8.9,0,null,9.1268425534301825E-2,null,null,null,0.03,null,558,0,4,35000,null,null,1,1]
[null,{"$f":"IF(COUNTIF(I496:I498,I498)=1,I498+0.1,IF(COUNTIF(I496:I498,I498)=2,I498+0.2,IF(COUNTIF(I496:I498,I498)=3,I498+0.3,0)))","v":0.3},0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H498)),ABS($E$496:$E$558-H498),0))","v":0},0,0.3,1,0,0,"Mellem personbil, hybrid","CITROEN","C5 Aircross","1.6 HYBRID 225 5D Aut.",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H498,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":523.86415121471134},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H498,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":25660.906456780202},256880,17.3,246100.74626865672,49220.149253731346,51336.104477611938,null,{"$f":"AD498*AU498*AV498","v":2.570694087403599E-2},null,null,2.570694087403599E-2,32,13.2,0,null,9.1268425534301825E-2,null,null,null,0.03,null,558,0,4,35000,null,null,1,1]
[null,1.1000000000000001,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H499)),ABS($E$496:$E$558-H499),0))","v":0},0,{"$f":"(IF(E499=0,0,IF(COUNTIF(E497:E499,E499)=1,E499&\",1\",IF(COUNTIF(E497:E499,E499)=2,E499&\",2\",IF(COUNTIF(E497:E499,E499)=3,E499&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H499>$C499,INDEX(J$496:J498,MATCH($C499,$F$496:$F498,0)),INDEX(J500:J$558,MATCH($C499,$F500:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H499>$C499,INDEX(K$496:K498,MATCH($C499,$F$496:$F498,0)),INDEX(K500:K$558,MATCH($C499,$F500:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H499>$C499,INDEX(L$496:L498,MATCH($C499,$F$496:$F498,0)),INDEX(L500:L$558,MATCH($C499,$F500:$F$558,0)))","v":3008},{"$f":"IF($H499>$C499,INDEX(M$496:M498,MATCH($C499,$F$496:$F498,0)),INDEX(M500:M$558,MATCH($C499,$F500:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H499>$C499,INDEX(N$496:N498,MATCH($C499,$F$496:$F498,0)),INDEX(N500:N$558,MATCH($C499,$F500:$F$558,0)))","v":2021},{"$f":"O496-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H499,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":272.59557376048122},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H499,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":25040.930898445822},{"$f":"IF($H499>$C499,INDEX(U$496:U498,MATCH($C499,$F$496:$F498,0)),INDEX(U500:U$558,MATCH($C499,$F500:$F$558,0)))","v":256880},{"$f":"IF($H499>$C499,INDEX(V$496:V498,MATCH($C499,$F$496:$F498,0)),INDEX(V500:V$558,MATCH($C499,$F500:$F$558,0)))","v":17.3},{"$f":"IF($H499>$C499,INDEX(W$496:W498,MATCH($C499,$F$496:$F498,0)),INDEX(W500:W$558,MATCH($C499,$F500:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H499>$C499,INDEX(X$496:X498,MATCH($C499,$F$496:$F498,0)),INDEX(X500:X$558,MATCH($C499,$F500:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H499>$C499,INDEX(Y$496:Y498,MATCH($C499,$F$496:$F498,0)),INDEX(Y500:Y$558,MATCH($C499,$F500:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H499>$C499,INDEX(AD$496:AD498,MATCH($C499,$F$496:$F498,0)),INDEX(AD500:AD$558,MATCH($C499,$F500:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H499>$C499,INDEX(AG$496:AG498,MATCH($C499,$F$496:$F499,0)),INDEX(AG$496:AG501,MATCH($C499,$F$496:$F500,0)))","v":0},{"$f":"IF($H499>$C499,INDEX(AH$496:AH498,MATCH($C499,$F$496:$F498,0)),INDEX(AH500:AH$558,MATCH($C499,$F500:$F$558,0)))","v":0},{"$f":"IF($H499>$C499,INDEX(AI$496:AI498,MATCH($C499,$F$496:$F498,0)),INDEX(AI500:AI$558,MATCH($C499,$F500:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H499>$C499,INDEX(AJ$496:AJ498,MATCH($C499,$F$496:$F498,0)),INDEX(AJ500:AJ$558,MATCH($C499,$F500:$F$558,0)))","v":0},{"$f":"IF($H499>$C499,INDEX(AK$496:AK498,MATCH($C499,$F$496:$F498,0)),INDEX(AK500:AK$558,MATCH($C499,$F500:$F$558,0)))","v":0},null,{"$f":"IF($H499>$C499,INDEX(AM$496:AM498,MATCH($C499,$F$496:$F498,0)),INDEX(AM500:AM$558,MATCH($C499,$F500:$F$558,0)))","v":0.03},null,{"$f":"IF($H499>$C499,INDEX(AO$496:AO498,MATCH($C499,$F$496:$F498,0)),INDEX(AO500:AO$558,MATCH($C499,$F500:$F$558,0)))","v":558},{"$f":"IF($H499>$C499,INDEX(AP$496:AP498,MATCH($C499,$F$496:$F498,0)),INDEX(AP500:AP$558,MATCH($C499,$F500:$F$558,0)))","v":0},{"$f":"IF($H499>$C499,INDEX(AQ$496:AQ498,MATCH($C499,$F$496:$F498,0)),INDEX(AQ500:AQ$558,MATCH($C499,$F500:$F$558,0)))","v":4},{"$f":"IF($H499>$C499,INDEX(AR$496:AR498,MATCH($C499,$F$496:$F498,0)),INDEX(AR500:AR$558,MATCH($C499,$F500:$F$558,0)))","v":35000},null,null,{"$f":"IF($H499>$C499,INDEX(AU$496:AU498,MATCH($C499,$F$496:$F498,0)),INDEX(AU500:AU$558,MATCH($C499,$F500:$F$558,0)))","v":1},{"$f":"IF($H499>$C499,INDEX(AV$496:AV498,MATCH($C499,$F$496:$F498,0)),INDEX(AV500:AV$558,MATCH($C499,$F500:$F$558,0)))","v":1}]
[null,1.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H500)),ABS($E$496:$E$558-H500),0))","v":0},0,{"$f":"(IF(E500=0,0,IF(COUNTIF(E498:E500,E500)=1,E500&\",1\",IF(COUNTIF(E498:E500,E500)=2,E500&\",2\",IF(COUNTIF(E498:E500,E500)=3,E500&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H500>$C500,INDEX(J$496:J499,MATCH($C500,$F$496:$F499,0)),INDEX(J501:J$558,MATCH($C500,$F501:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H500>$C500,INDEX(K$496:K499,MATCH($C500,$F$496:$F499,0)),INDEX(K501:K$558,MATCH($C500,$F501:$F$558,0)))","v":"KIA"},{"$f":"IF($H500>$C500,INDEX(L$496:L499,MATCH($C500,$F$496:$F499,0)),INDEX(L501:L$558,MATCH($C500,$F501:$F$558,0)))","v":"CEED"},{"$f":"IF($H500>$C500,INDEX(M$496:M499,MATCH($C500,$F$496:$F499,0)),INDEX(M501:M$558,MATCH($C500,$F501:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H500>$C500,INDEX(N$496:N499,MATCH($C500,$F$496:$F499,0)),INDEX(N501:N$558,MATCH($C500,$F501:$F$558,0)))","v":2021},{"$f":"O497-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H500,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":272.59557376048122},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H500,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":25040.930898445822},{"$f":"IF($H500>$C500,INDEX(U$496:U499,MATCH($C500,$F$496:$F499,0)),INDEX(U501:U$558,MATCH($C500,$F501:$F$558,0)))","v":256880},{"$f":"IF($H500>$C500,INDEX(V$496:V499,MATCH($C500,$F$496:$F499,0)),INDEX(V501:V$558,MATCH($C500,$F501:$F$558,0)))","v":17.3},{"$f":"IF($H500>$C500,INDEX(W$496:W499,MATCH($C500,$F$496:$F499,0)),INDEX(W501:W$558,MATCH($C500,$F501:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H500>$C500,INDEX(X$496:X499,MATCH($C500,$F$496:$F499,0)),INDEX(X501:X$558,MATCH($C500,$F501:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H500>$C500,INDEX(Y$496:Y499,MATCH($C500,$F$496:$F499,0)),INDEX(Y501:Y$558,MATCH($C500,$F501:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H500>$C500,INDEX(AD$496:AD499,MATCH($C500,$F$496:$F499,0)),INDEX(AD501:AD$558,MATCH($C500,$F501:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H500>$C500,INDEX(AG$496:AG499,MATCH($C500,$F$496:$F499,0)),INDEX(AG501:AG$558,MATCH($C500,$F501:$F$558,0)))","v":0},{"$f":"IF($H500>$C500,INDEX(AH$496:AH499,MATCH($C500,$F$496:$F499,0)),INDEX(AH501:AH$558,MATCH($C500,$F501:$F$558,0)))","v":0},{"$f":"IF($H500>$C500,INDEX(AI$496:AI499,MATCH($C500,$F$496:$F499,0)),INDEX(AI501:AI$558,MATCH($C500,$F501:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H500>$C500,INDEX(AJ$496:AJ499,MATCH($C500,$F$496:$F499,0)),INDEX(AJ501:AJ$558,MATCH($C500,$F501:$F$558,0)))","v":0},{"$f":"IF($H500>$C500,INDEX(AK$496:AK499,MATCH($C500,$F$496:$F499,0)),INDEX(AK501:AK$558,MATCH($C500,$F501:$F$558,0)))","v":0},null,{"$f":"IF($H500>$C500,INDEX(AM$496:AM499,MATCH($C500,$F$496:$F499,0)),INDEX(AM501:AM$558,MATCH($C500,$F501:$F$558,0)))","v":0.03},null,{"$f":"IF($H500>$C500,INDEX(AO$496:AO499,MATCH($C500,$F$496:$F499,0)),INDEX(AO501:AO$558,MATCH($C500,$F501:$F$558,0)))","v":558},{"$f":"IF($H500>$C500,INDEX(AP$496:AP499,MATCH($C500,$F$496:$F499,0)),INDEX(AP501:AP$558,MATCH($C500,$F501:$F$558,0)))","v":0},{"$f":"IF($H500>$C500,INDEX(AQ$496:AQ499,MATCH($C500,$F$496:$F499,0)),INDEX(AQ501:AQ$558,MATCH($C500,$F501:$F$558,0)))","v":4},{"$f":"IF($H500>$C500,INDEX(AR$496:AR499,MATCH($C500,$F$496:$F499,0)),INDEX(AR501:AR$558,MATCH($C500,$F501:$F$558,0)))","v":35000},null,null,{"$f":"IF($H500>$C500,INDEX(AU$496:AU499,MATCH($C500,$F$496:$F499,0)),INDEX(AU501:AU$558,MATCH($C500,$F501:$F$558,0)))","v":1},{"$f":"IF($H500>$C500,INDEX(AV$496:AV499,MATCH($C500,$F$496:$F499,0)),INDEX(AV501:AV$558,MATCH($C500,$F501:$F$558,0)))","v":1}]
[null,1.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H501)),ABS($E$496:$E$558-H501),0))","v":0},0,0,0,1,1,{"$f":"IF($H501>$C501,INDEX(J$496:J500,MATCH($C501,$F$496:$F500,0)),INDEX(J502:J$558,MATCH($C501,$F502:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H501>$C501,INDEX(K$496:K500,MATCH($C501,$F$496:$F500,0)),INDEX(K502:K$558,MATCH($C501,$F502:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H501>$C501,INDEX(L$496:L500,MATCH($C501,$F$496:$F500,0)),INDEX(L502:L$558,MATCH($C501,$F502:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H501>$C501,INDEX(M$496:M500,MATCH($C501,$F$496:$F500,0)),INDEX(M502:M$558,MATCH($C501,$F502:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H501>$C501,INDEX(N$496:N500,MATCH($C501,$F$496:$F500,0)),INDEX(N502:N$558,MATCH($C501,$F502:$F$558,0)))","v":2021},2020,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H501,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":272.59557376048122},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H501,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":25040.930898445822},{"$f":"IF($H501>$C501,INDEX(U$496:U500,MATCH($C501,$F$496:$F500,0)),INDEX(U502:U$558,MATCH($C501,$F502:$F$558,0)))","v":256880},{"$f":"IF($H501>$C501,INDEX(V$496:V500,MATCH($C501,$F$496:$F500,0)),INDEX(V502:V$558,MATCH($C501,$F502:$F$558,0)))","v":17.3},{"$f":"IF($H501>$C501,INDEX(W$496:W500,MATCH($C501,$F$496:$F500,0)),INDEX(W502:W$558,MATCH($C501,$F502:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H501>$C501,INDEX(X$496:X500,MATCH($C501,$F$496:$F500,0)),INDEX(X502:X$558,MATCH($C501,$F502:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H501>$C501,INDEX(Y$496:Y500,MATCH($C501,$F$496:$F500,0)),INDEX(Y502:Y$558,MATCH($C501,$F502:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H501>$C501,INDEX(AD$496:AD500,MATCH($C501,$F$496:$F500,0)),INDEX(AD502:AD$558,MATCH($C501,$F502:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H501>$C501,INDEX(AG$496:AG500,MATCH($C501,$F$496:$F500,0)),INDEX(AG502:AG$558,MATCH($C501,$F502:$F$558,0)))","v":0},{"$f":"IF($H501>$C501,INDEX(AH$496:AH500,MATCH($C501,$F$496:$F500,0)),INDEX(AH502:AH$558,MATCH($C501,$F502:$F$558,0)))","v":0},{"$f":"IF($H501>$C501,INDEX(AI$496:AI500,MATCH($C501,$F$496:$F500,0)),INDEX(AI502:AI$558,MATCH($C501,$F502:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H501>$C501,INDEX(AJ$496:AJ500,MATCH($C501,$F$496:$F500,0)),INDEX(AJ502:AJ$558,MATCH($C501,$F502:$F$558,0)))","v":0},{"$f":"IF($H501>$C501,INDEX(AK$496:AK500,MATCH($C501,$F$496:$F500,0)),INDEX(AK502:AK$558,MATCH($C501,$F502:$F$558,0)))","v":0},null,{"$f":"IF($H501>$C501,INDEX(AM$496:AM500,MATCH($C501,$F$496:$F500,0)),INDEX(AM502:AM$558,MATCH($C501,$F502:$F$558,0)))","v":0.03},null,{"$f":"IF($H501>$C501,INDEX(AO$496:AO500,MATCH($C501,$F$496:$F500,0)),INDEX(AO502:AO$558,MATCH($C501,$F502:$F$558,0)))","v":558},{"$f":"IF($H501>$C501,INDEX(AP$496:AP500,MATCH($C501,$F$496:$F500,0)),INDEX(AP502:AP$558,MATCH($C501,$F502:$F$558,0)))","v":0},{"$f":"IF($H501>$C501,INDEX(AQ$496:AQ500,MATCH($C501,$F$496:$F500,0)),INDEX(AQ502:AQ$558,MATCH($C501,$F502:$F$558,0)))","v":4},{"$f":"IF($H501>$C501,INDEX(AR$496:AR500,MATCH($C501,$F$496:$F500,0)),INDEX(AR502:AR$558,MATCH($C501,$F502:$F$558,0)))","v":35000},null,null,{"$f":"IF($H501>$C501,INDEX(AU$496:AU500,MATCH($C501,$F$496:$F500,0)),INDEX(AU502:AU$558,MATCH($C501,$F502:$F$558,0)))","v":1},{"$f":"IF($H501>$C501,INDEX(AV$496:AV500,MATCH($C501,$F$496:$F500,0)),INDEX(AV502:AV$558,MATCH($C501,$F502:$F$558,0)))","v":1}]
[null,{"$f":"IF(COUNTIF(I500:I502,I502)=1,I502+0.1,IF(COUNTIF(I500:I502,I502)=2,I502+0.2,IF(COUNTIF(I500:I502,I502)=3,I502+0.3,0)))","v":1.3},{"$f":"IF(COUNTIF(H499:H502,H502)=1,D502+0.1,IF(COUNTIF(H499:H502,H502)=2,D502+0.2,IF(COUNTIF(H499:H502,H502)=3,D502+0.3,0)))","v":0},{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H502)),ABS($E$496:$E$558-H502),0))","v":0},{"$f":"(IF(G502=0,0,H502))*1","v":0},{"$f":"(IF(E502=0,0,IF(COUNTIF(E500:E502,E502)=1,E502&\",1\",IF(COUNTIF(E500:E502,E502)=2,E502&\",2\",IF(COUNTIF(E500:E502,E502)=3,E502&\",3\")))))*1","v":0},0,1,{"$f":"H502+input_år-original_år","v":1},{"$f":"IF($H502>$C502,INDEX(J$496:J501,MATCH($C502,$F$496:$F501,0)),INDEX(J503:J$558,MATCH($C502,$F503:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H502>$C502,INDEX(K$496:K501,MATCH($C502,$F$496:$F501,0)),INDEX(K503:K$558,MATCH($C502,$F503:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H502>$C502,INDEX(L$496:L501,MATCH($C502,$F$496:$F501,0)),INDEX(L503:L$558,MATCH($C502,$F503:$F$558,0)))","v":3008},{"$f":"IF($H502>$C502,INDEX(M$496:M501,MATCH($C502,$F$496:$F501,0)),INDEX(M503:M$558,MATCH($C502,$F503:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H502>$C502,INDEX(N$496:N501,MATCH($C502,$F$496:$F501,0)),INDEX(N503:N$558,MATCH($C502,$F503:$F$558,0)))","v":2021},2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H502,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":272.59557376048122},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H502,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":25040.930898445822},{"$f":"IF($H502>$C502,INDEX(U$496:U501,MATCH($C502,$F$496:$F501,0)),INDEX(U503:U$558,MATCH($C502,$F503:$F$558,0)))","v":256880},{"$f":"IF($H502>$C502,INDEX(V$496:V501,MATCH($C502,$F$496:$F501,0)),INDEX(V503:V$558,MATCH($C502,$F503:$F$558,0)))","v":17.3},{"$f":"IF($H502>$C502,INDEX(W$496:W501,MATCH($C502,$F$496:$F501,0)),INDEX(W503:W$558,MATCH($C502,$F503:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H502>$C502,INDEX(X$496:X501,MATCH($C502,$F$496:$F501,0)),INDEX(X503:X$558,MATCH($C502,$F503:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H502>$C502,INDEX(Y$496:Y501,MATCH($C502,$F$496:$F501,0)),INDEX(Y503:Y$558,MATCH($C502,$F503:$F$558,0)))","v":42537.462686567174},null,{"$f":"AD502*AU502*AV502","v":2.551020408163265E-2},null,null,{"$f":"IF($H502>$C502,INDEX(AD$496:AD501,MATCH($C502,$F$496:$F501,0)),INDEX(AD503:AD$558,MATCH($C502,$F503:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H502>$C502,INDEX(AG$496:AG501,MATCH($C502,$F$496:$F501,0)),INDEX(AG503:AG$558,MATCH($C502,$F503:$F$558,0)))","v":0},{"$f":"IF($H502>$C502,INDEX(AH$496:AH501,MATCH($C502,$F$496:$F501,0)),INDEX(AH503:AH$558,MATCH($C502,$F503:$F$558,0)))","v":0},{"$f":"IF($H502>$C502,INDEX(AI$496:AI501,MATCH($C502,$F$496:$F501,0)),INDEX(AI503:AI$558,MATCH($C502,$F503:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H502>$C502,INDEX(AJ$496:AJ501,MATCH($C502,$F$496:$F501,0)),INDEX(AJ503:AJ$558,MATCH($C502,$F503:$F$558,0)))","v":0},{"$f":"IF($H502>$C502,INDEX(AK$496:AK501,MATCH($C502,$F$496:$F501,0)),INDEX(AK503:AK$558,MATCH($C502,$F503:$F$558,0)))","v":0},null,{"$f":"IF($H502>$C502,INDEX(AM$496:AM501,MATCH($C502,$F$496:$F501,0)),INDEX(AM503:AM$558,MATCH($C502,$F503:$F$558,0)))","v":0.03},null,{"$f":"IF($H502>$C502,INDEX(AO$496:AO501,MATCH($C502,$F$496:$F501,0)),INDEX(AO503:AO$558,MATCH($C502,$F503:$F$558,0)))","v":558},{"$f":"IF($H502>$C502,INDEX(AP$496:AP501,MATCH($C502,$F$496:$F501,0)),INDEX(AP503:AP$558,MATCH($C502,$F503:$F$558,0)))","v":0},{"$f":"IF($H502>$C502,INDEX(AQ$496:AQ501,MATCH($C502,$F$496:$F501,0)),INDEX(AQ503:AQ$558,MATCH($C502,$F503:$F$558,0)))","v":4},{"$f":"IF($H502>$C502,INDEX(AR$496:AR501,MATCH($C502,$F$496:$F501,0)),INDEX(AR503:AR$558,MATCH($C502,$F503:$F$558,0)))","v":35000},null,null,{"$f":"IF($H502>$C502,INDEX(AU$496:AU501,MATCH($C502,$F$496:$F501,0)),INDEX(AU503:AU$558,MATCH($C502,$F503:$F$558,0)))","v":1},{"$f":"IF($H502>$C502,INDEX(AV$496:AV501,MATCH($C502,$F$496:$F501,0)),INDEX(AV503:AV$558,MATCH($C502,$F503:$F$558,0)))","v":1}]
[null,1.3,0,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H503)),ABS($E$496:$E$558-H503),0))","v":0},0,0,0,1,1,{"$f":"IF($H503>$C503,INDEX(J$496:J502,MATCH($C503,$F$496:$F502,0)),INDEX(J504:J$558,MATCH($C503,$F504:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H503>$C503,INDEX(K$496:K502,MATCH($C503,$F$496:$F502,0)),INDEX(K504:K$558,MATCH($C503,$F504:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H503>$C503,INDEX(L$496:L502,MATCH($C503,$F$496:$F502,0)),INDEX(L504:L$558,MATCH($C503,$F504:$F$558,0)))","v":3008},{"$f":"IF($H503>$C503,INDEX(M$496:M502,MATCH($C503,$F$496:$F502,0)),INDEX(M504:M$558,MATCH($C503,$F504:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H503>$C503,INDEX(N$496:N502,MATCH($C503,$F$496:$F502,0)),INDEX(N504:N$558,MATCH($C503,$F504:$F$558,0)))","v":2021},2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H503,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":272.59557376048122},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H503,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":25040.930898445822},{"$f":"IF($H503>$C503,INDEX(U$496:U502,MATCH($C503,$F$496:$F502,0)),INDEX(U504:U$558,MATCH($C503,$F504:$F$558,0)))","v":256880},{"$f":"IF($H503>$C503,INDEX(V$496:V502,MATCH($C503,$F$496:$F502,0)),INDEX(V504:V$558,MATCH($C503,$F504:$F$558,0)))","v":17.3},{"$f":"IF($H503>$C503,INDEX(W$496:W502,MATCH($C503,$F$496:$F502,0)),INDEX(W504:W$558,MATCH($C503,$F504:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H503>$C503,INDEX(X$496:X502,MATCH($C503,$F$496:$F502,0)),INDEX(X504:X$558,MATCH($C503,$F504:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H503>$C503,INDEX(Y$496:Y502,MATCH($C503,$F$496:$F502,0)),INDEX(Y504:Y$558,MATCH($C503,$F504:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H503>$C503,INDEX(AD$496:AD502,MATCH($C503,$F$496:$F502,0)),INDEX(AD504:AD$558,MATCH($C503,$F504:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H503>$C503,INDEX(AG$496:AG502,MATCH($C503,$F$496:$F502,0)),INDEX(AG504:AG$558,MATCH($C503,$F504:$F$558,0)))","v":0},{"$f":"IF($H503>$C503,INDEX(AH$496:AH502,MATCH($C503,$F$496:$F502,0)),INDEX(AH504:AH$558,MATCH($C503,$F504:$F$558,0)))","v":0},{"$f":"IF($H503>$C503,INDEX(AI$496:AI502,MATCH($C503,$F$496:$F502,0)),INDEX(AI504:AI$558,MATCH($C503,$F504:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H503>$C503,INDEX(AJ$496:AJ502,MATCH($C503,$F$496:$F502,0)),INDEX(AJ504:AJ$558,MATCH($C503,$F504:$F$558,0)))","v":0},{"$f":"IF($H503>$C503,INDEX(AK$496:AK502,MATCH($C503,$F$496:$F502,0)),INDEX(AK504:AK$558,MATCH($C503,$F504:$F$558,0)))","v":0},null,{"$f":"IF($H503>$C503,INDEX(AM$496:AM502,MATCH($C503,$F$496:$F502,0)),INDEX(AM504:AM$558,MATCH($C503,$F504:$F$558,0)))","v":0.03},null,{"$f":"IF($H503>$C503,INDEX(AO$496:AO502,MATCH($C503,$F$496:$F502,0)),INDEX(AO504:AO$558,MATCH($C503,$F504:$F$558,0)))","v":558},{"$f":"IF($H503>$C503,INDEX(AP$496:AP502,MATCH($C503,$F$496:$F502,0)),INDEX(AP504:AP$558,MATCH($C503,$F504:$F$558,0)))","v":0},{"$f":"IF($H503>$C503,INDEX(AQ$496:AQ502,MATCH($C503,$F$496:$F502,0)),INDEX(AQ504:AQ$558,MATCH($C503,$F504:$F$558,0)))","v":4},{"$f":"IF($H503>$C503,INDEX(AR$496:AR502,MATCH($C503,$F$496:$F502,0)),INDEX(AR504:AR$558,MATCH($C503,$F504:$F$558,0)))","v":35000},null,null,{"$f":"IF($H503>$C503,INDEX(AU$496:AU502,MATCH($C503,$F$496:$F502,0)),INDEX(AU504:AU$558,MATCH($C503,$F504:$F$558,0)))","v":1},{"$f":"IF($H503>$C503,INDEX(AV$496:AV502,MATCH($C503,$F$496:$F502,0)),INDEX(AV504:AV$558,MATCH($C503,$F504:$F$558,0)))","v":1}]
[null,1.3,0,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H504)),ABS($E$496:$E$558-H504),0))","v":0},0,0,0,1,1,{"$f":"IF($H504>$C504,INDEX(J$496:J503,MATCH($C504,$F$496:$F503,0)),INDEX(J505:J$558,MATCH($C504,$F505:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H504>$C504,INDEX(K$496:K503,MATCH($C504,$F$496:$F503,0)),INDEX(K505:K$558,MATCH($C504,$F505:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H504>$C504,INDEX(L$496:L503,MATCH($C504,$F$496:$F503,0)),INDEX(L505:L$558,MATCH($C504,$F505:$F$558,0)))","v":3008},{"$f":"IF($H504>$C504,INDEX(M$496:M503,MATCH($C504,$F$496:$F503,0)),INDEX(M505:M$558,MATCH($C504,$F505:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H504>$C504,INDEX(N$496:N503,MATCH($C504,$F$496:$F503,0)),INDEX(N505:N$558,MATCH($C504,$F505:$F$558,0)))","v":2021},2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H504,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":272.59557376048122},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H504,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":25040.930898445822},{"$f":"IF($H504>$C504,INDEX(U$496:U503,MATCH($C504,$F$496:$F503,0)),INDEX(U505:U$558,MATCH($C504,$F505:$F$558,0)))","v":256880},{"$f":"IF($H504>$C504,INDEX(V$496:V503,MATCH($C504,$F$496:$F503,0)),INDEX(V505:V$558,MATCH($C504,$F505:$F$558,0)))","v":17.3},{"$f":"IF($H504>$C504,INDEX(W$496:W503,MATCH($C504,$F$496:$F503,0)),INDEX(W505:W$558,MATCH($C504,$F505:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H504>$C504,INDEX(X$496:X503,MATCH($C504,$F$496:$F503,0)),INDEX(X505:X$558,MATCH($C504,$F505:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H504>$C504,INDEX(Y$496:Y503,MATCH($C504,$F$496:$F503,0)),INDEX(Y505:Y$558,MATCH($C504,$F505:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H504>$C504,INDEX(AD$496:AD503,MATCH($C504,$F$496:$F503,0)),INDEX(AD505:AD$558,MATCH($C504,$F505:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H504>$C504,INDEX(AG$496:AG503,MATCH($C504,$F$496:$F503,0)),INDEX(AG505:AG$558,MATCH($C504,$F505:$F$558,0)))","v":0},{"$f":"IF($H504>$C504,INDEX(AH$496:AH503,MATCH($C504,$F$496:$F503,0)),INDEX(AH505:AH$558,MATCH($C504,$F505:$F$558,0)))","v":0},{"$f":"IF($H504>$C504,INDEX(AI$496:AI503,MATCH($C504,$F$496:$F503,0)),INDEX(AI505:AI$558,MATCH($C504,$F505:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H504>$C504,INDEX(AJ$496:AJ503,MATCH($C504,$F$496:$F503,0)),INDEX(AJ505:AJ$558,MATCH($C504,$F505:$F$558,0)))","v":0},{"$f":"IF($H504>$C504,INDEX(AK$496:AK503,MATCH($C504,$F$496:$F503,0)),INDEX(AK505:AK$558,MATCH($C504,$F505:$F$558,0)))","v":0},null,{"$f":"IF($H504>$C504,INDEX(AM$496:AM503,MATCH($C504,$F$496:$F503,0)),INDEX(AM505:AM$558,MATCH($C504,$F505:$F$558,0)))","v":0.03},null,{"$f":"IF($H504>$C504,INDEX(AO$496:AO503,MATCH($C504,$F$496:$F503,0)),INDEX(AO505:AO$558,MATCH($C504,$F505:$F$558,0)))","v":558},{"$f":"IF($H504>$C504,INDEX(AP$496:AP503,MATCH($C504,$F$496:$F503,0)),INDEX(AP505:AP$558,MATCH($C504,$F505:$F$558,0)))","v":0},{"$f":"IF($H504>$C504,INDEX(AQ$496:AQ503,MATCH($C504,$F$496:$F503,0)),INDEX(AQ505:AQ$558,MATCH($C504,$F505:$F$558,0)))","v":4},{"$f":"IF($H504>$C504,INDEX(AR$496:AR503,MATCH($C504,$F$496:$F503,0)),INDEX(AR505:AR$558,MATCH($C504,$F505:$F$558,0)))","v":35000},null,null,{"$f":"IF($H504>$C504,INDEX(AU$496:AU503,MATCH($C504,$F$496:$F503,0)),INDEX(AU505:AU$558,MATCH($C504,$F505:$F$558,0)))","v":1},{"$f":"IF($H504>$C504,INDEX(AV$496:AV503,MATCH($C504,$F$496:$F503,0)),INDEX(AV505:AV$558,MATCH($C504,$F505:$F$558,0)))","v":1}]
[null,3.1,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H505)),ABS($E$496:$E$558-H505),0))","v":0},0,{"$f":"(IF(E505=0,0,IF(COUNTIF(E503:E505,E505)=1,E505&\",1\",IF(COUNTIF(E503:E505,E505)=2,E505&\",2\",IF(COUNTIF(E503:E505,E505)=3,E505&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H505>$C505,INDEX(J$496:J504,MATCH($C505,$F$496:$F504,0)),INDEX(J506:J$558,MATCH($C505,$F506:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H505>$C505,INDEX(K$496:K504,MATCH($C505,$F$496:$F504,0)),INDEX(K506:K$558,MATCH($C505,$F506:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H505>$C505,INDEX(L$496:L504,MATCH($C505,$F$496:$F504,0)),INDEX(L506:L$558,MATCH($C505,$F506:$F$558,0)))","v":3008},{"$f":"IF($H505>$C505,INDEX(M$496:M504,MATCH($C505,$F$496:$F504,0)),INDEX(M506:M$558,MATCH($C505,$F506:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H505>$C505,INDEX(N$496:N504,MATCH($C505,$F$496:$F504,0)),INDEX(N506:N$558,MATCH($C505,$F506:$F$558,0)))","v":2021},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H505,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":78.172548519831139},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H505,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23574.351182096241},{"$f":"IF($H505>$C505,INDEX(U$496:U504,MATCH($C505,$F$496:$F504,0)),INDEX(U506:U$558,MATCH($C505,$F506:$F$558,0)))","v":256880},{"$f":"IF($H505>$C505,INDEX(V$496:V504,MATCH($C505,$F$496:$F504,0)),INDEX(V506:V$558,MATCH($C505,$F506:$F$558,0)))","v":17.3},{"$f":"IF($H505>$C505,INDEX(W$496:W504,MATCH($C505,$F$496:$F504,0)),INDEX(W506:W$558,MATCH($C505,$F506:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H505>$C505,INDEX(X$496:X504,MATCH($C505,$F$496:$F504,0)),INDEX(X506:X$558,MATCH($C505,$F506:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H505>$C505,INDEX(Y$496:Y504,MATCH($C505,$F$496:$F504,0)),INDEX(Y506:Y$558,MATCH($C505,$F506:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H505>$C505,INDEX(AD$496:AD504,MATCH($C505,$F$496:$F504,0)),INDEX(AD506:AD$558,MATCH($C505,$F506:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H505>$C505,INDEX(AG$496:AG504,MATCH($C505,$F$496:$F504,0)),INDEX(AG506:AG$558,MATCH($C505,$F506:$F$558,0)))","v":0},{"$f":"IF($H505>$C505,INDEX(AH$496:AH504,MATCH($C505,$F$496:$F504,0)),INDEX(AH506:AH$558,MATCH($C505,$F506:$F$558,0)))","v":0},{"$f":"IF($H505>$C505,INDEX(AI$496:AI504,MATCH($C505,$F$496:$F504,0)),INDEX(AI506:AI$558,MATCH($C505,$F506:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H505>$C505,INDEX(AJ$496:AJ504,MATCH($C505,$F$496:$F504,0)),INDEX(AJ506:AJ$558,MATCH($C505,$F506:$F$558,0)))","v":0},{"$f":"IF($H505>$C505,INDEX(AK$496:AK504,MATCH($C505,$F$496:$F504,0)),INDEX(AK506:AK$558,MATCH($C505,$F506:$F$558,0)))","v":0},null,{"$f":"IF($H505>$C505,INDEX(AM$496:AM504,MATCH($C505,$F$496:$F504,0)),INDEX(AM506:AM$558,MATCH($C505,$F506:$F$558,0)))","v":0.03},null,{"$f":"IF($H505>$C505,INDEX(AO$496:AO504,MATCH($C505,$F$496:$F504,0)),INDEX(AO506:AO$558,MATCH($C505,$F506:$F$558,0)))","v":558},{"$f":"IF($H505>$C505,INDEX(AP$496:AP504,MATCH($C505,$F$496:$F504,0)),INDEX(AP506:AP$558,MATCH($C505,$F506:$F$558,0)))","v":0},{"$f":"IF($H505>$C505,INDEX(AQ$496:AQ504,MATCH($C505,$F$496:$F504,0)),INDEX(AQ506:AQ$558,MATCH($C505,$F506:$F$558,0)))","v":4},{"$f":"IF($H505>$C505,INDEX(AR$496:AR504,MATCH($C505,$F$496:$F504,0)),INDEX(AR506:AR$558,MATCH($C505,$F506:$F$558,0)))","v":35000},null,null,{"$f":"IF($H505>$C505,INDEX(AU$496:AU504,MATCH($C505,$F$496:$F504,0)),INDEX(AU506:AU$558,MATCH($C505,$F506:$F$558,0)))","v":1},{"$f":"IF($H505>$C505,INDEX(AV$496:AV504,MATCH($C505,$F$496:$F504,0)),INDEX(AV506:AV$558,MATCH($C505,$F506:$F$558,0)))","v":1}]
[null,3.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H506)),ABS($E$496:$E$558-H506),0))","v":0},0,{"$f":"(IF(E506=0,0,IF(COUNTIF(E504:E506,E506)=1,E506&\",1\",IF(COUNTIF(E504:E506,E506)=2,E506&\",2\",IF(COUNTIF(E504:E506,E506)=3,E506&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H506>$C506,INDEX(J$496:J505,MATCH($C506,$F$496:$F505,0)),INDEX(J507:J$558,MATCH($C506,$F507:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H506>$C506,INDEX(K$496:K505,MATCH($C506,$F$496:$F505,0)),INDEX(K507:K$558,MATCH($C506,$F507:$F$558,0)))","v":"KIA"},{"$f":"IF($H506>$C506,INDEX(L$496:L505,MATCH($C506,$F$496:$F505,0)),INDEX(L507:L$558,MATCH($C506,$F507:$F$558,0)))","v":"CEED"},{"$f":"IF($H506>$C506,INDEX(M$496:M505,MATCH($C506,$F$496:$F505,0)),INDEX(M507:M$558,MATCH($C506,$F507:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H506>$C506,INDEX(N$496:N505,MATCH($C506,$F$496:$F505,0)),INDEX(N507:N$558,MATCH($C506,$F507:$F$558,0)))","v":2021},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H506,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":78.172548519831139},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H506,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23574.351182096241},{"$f":"IF($H506>$C506,INDEX(U$496:U505,MATCH($C506,$F$496:$F505,0)),INDEX(U507:U$558,MATCH($C506,$F507:$F$558,0)))","v":256880},{"$f":"IF($H506>$C506,INDEX(V$496:V505,MATCH($C506,$F$496:$F505,0)),INDEX(V507:V$558,MATCH($C506,$F507:$F$558,0)))","v":17.3},{"$f":"IF($H506>$C506,INDEX(W$496:W505,MATCH($C506,$F$496:$F505,0)),INDEX(W507:W$558,MATCH($C506,$F507:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H506>$C506,INDEX(X$496:X505,MATCH($C506,$F$496:$F505,0)),INDEX(X507:X$558,MATCH($C506,$F507:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H506>$C506,INDEX(Y$496:Y505,MATCH($C506,$F$496:$F505,0)),INDEX(Y507:Y$558,MATCH($C506,$F507:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H506>$C506,INDEX(AD$496:AD505,MATCH($C506,$F$496:$F505,0)),INDEX(AD507:AD$558,MATCH($C506,$F507:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H506>$C506,INDEX(AG$496:AG505,MATCH($C506,$F$496:$F505,0)),INDEX(AG507:AG$558,MATCH($C506,$F507:$F$558,0)))","v":0},{"$f":"IF($H506>$C506,INDEX(AH$496:AH505,MATCH($C506,$F$496:$F505,0)),INDEX(AH507:AH$558,MATCH($C506,$F507:$F$558,0)))","v":0},{"$f":"IF($H506>$C506,INDEX(AI$496:AI505,MATCH($C506,$F$496:$F505,0)),INDEX(AI507:AI$558,MATCH($C506,$F507:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H506>$C506,INDEX(AJ$496:AJ505,MATCH($C506,$F$496:$F505,0)),INDEX(AJ507:AJ$558,MATCH($C506,$F507:$F$558,0)))","v":0},{"$f":"IF($H506>$C506,INDEX(AK$496:AK505,MATCH($C506,$F$496:$F505,0)),INDEX(AK507:AK$558,MATCH($C506,$F507:$F$558,0)))","v":0},null,{"$f":"IF($H506>$C506,INDEX(AM$496:AM505,MATCH($C506,$F$496:$F505,0)),INDEX(AM507:AM$558,MATCH($C506,$F507:$F$558,0)))","v":0.03},null,{"$f":"IF($H506>$C506,INDEX(AO$496:AO505,MATCH($C506,$F$496:$F505,0)),INDEX(AO507:AO$558,MATCH($C506,$F507:$F$558,0)))","v":558},{"$f":"IF($H506>$C506,INDEX(AP$496:AP505,MATCH($C506,$F$496:$F505,0)),INDEX(AP507:AP$558,MATCH($C506,$F507:$F$558,0)))","v":0},{"$f":"IF($H506>$C506,INDEX(AQ$496:AQ505,MATCH($C506,$F$496:$F505,0)),INDEX(AQ507:AQ$558,MATCH($C506,$F507:$F$558,0)))","v":4},{"$f":"IF($H506>$C506,INDEX(AR$496:AR505,MATCH($C506,$F$496:$F505,0)),INDEX(AR507:AR$558,MATCH($C506,$F507:$F$558,0)))","v":35000},null,null,{"$f":"IF($H506>$C506,INDEX(AU$496:AU505,MATCH($C506,$F$496:$F505,0)),INDEX(AU507:AU$558,MATCH($C506,$F507:$F$558,0)))","v":1},{"$f":"IF($H506>$C506,INDEX(AV$496:AV505,MATCH($C506,$F$496:$F505,0)),INDEX(AV507:AV$558,MATCH($C506,$F507:$F$558,0)))","v":1}]
[null,3.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H507)),ABS($E$496:$E$558-H507),0))","v":0},0,0,0,3,3,{"$f":"IF($H507>$C507,INDEX(J$496:J506,MATCH($C507,$F$496:$F506,0)),INDEX(J508:J$558,MATCH($C507,$F508:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H507>$C507,INDEX(K$496:K506,MATCH($C507,$F$496:$F506,0)),INDEX(K508:K$558,MATCH($C507,$F508:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H507>$C507,INDEX(L$496:L506,MATCH($C507,$F$496:$F506,0)),INDEX(L508:L$558,MATCH($C507,$F508:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H507>$C507,INDEX(M$496:M506,MATCH($C507,$F$496:$F506,0)),INDEX(M508:M$558,MATCH($C507,$F508:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H507>$C507,INDEX(N$496:N506,MATCH($C507,$F$496:$F506,0)),INDEX(N508:N$558,MATCH($C507,$F508:$F$558,0)))","v":2021},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H507,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":78.172548519831139},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H507,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23574.351182096241},{"$f":"IF($H507>$C507,INDEX(U$496:U506,MATCH($C507,$F$496:$F506,0)),INDEX(U508:U$558,MATCH($C507,$F508:$F$558,0)))","v":256880},{"$f":"IF($H507>$C507,INDEX(V$496:V506,MATCH($C507,$F$496:$F506,0)),INDEX(V508:V$558,MATCH($C507,$F508:$F$558,0)))","v":17.3},{"$f":"IF($H507>$C507,INDEX(W$496:W506,MATCH($C507,$F$496:$F506,0)),INDEX(W508:W$558,MATCH($C507,$F508:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H507>$C507,INDEX(X$496:X506,MATCH($C507,$F$496:$F506,0)),INDEX(X508:X$558,MATCH($C507,$F508:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H507>$C507,INDEX(Y$496:Y506,MATCH($C507,$F$496:$F506,0)),INDEX(Y508:Y$558,MATCH($C507,$F508:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H507>$C507,INDEX(AD$496:AD506,MATCH($C507,$F$496:$F506,0)),INDEX(AD508:AD$558,MATCH($C507,$F508:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H507>$C507,INDEX(AG$496:AG506,MATCH($C507,$F$496:$F506,0)),INDEX(AG508:AG$558,MATCH($C507,$F508:$F$558,0)))","v":0},{"$f":"IF($H507>$C507,INDEX(AH$496:AH506,MATCH($C507,$F$496:$F506,0)),INDEX(AH508:AH$558,MATCH($C507,$F508:$F$558,0)))","v":0},{"$f":"IF($H507>$C507,INDEX(AI$496:AI506,MATCH($C507,$F$496:$F506,0)),INDEX(AI508:AI$558,MATCH($C507,$F508:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H507>$C507,INDEX(AJ$496:AJ506,MATCH($C507,$F$496:$F506,0)),INDEX(AJ508:AJ$558,MATCH($C507,$F508:$F$558,0)))","v":0},{"$f":"IF($H507>$C507,INDEX(AK$496:AK506,MATCH($C507,$F$496:$F506,0)),INDEX(AK508:AK$558,MATCH($C507,$F508:$F$558,0)))","v":0},null,{"$f":"IF($H507>$C507,INDEX(AM$496:AM506,MATCH($C507,$F$496:$F506,0)),INDEX(AM508:AM$558,MATCH($C507,$F508:$F$558,0)))","v":0.03},null,{"$f":"IF($H507>$C507,INDEX(AO$496:AO506,MATCH($C507,$F$496:$F506,0)),INDEX(AO508:AO$558,MATCH($C507,$F508:$F$558,0)))","v":558},{"$f":"IF($H507>$C507,INDEX(AP$496:AP506,MATCH($C507,$F$496:$F506,0)),INDEX(AP508:AP$558,MATCH($C507,$F508:$F$558,0)))","v":0},{"$f":"IF($H507>$C507,INDEX(AQ$496:AQ506,MATCH($C507,$F$496:$F506,0)),INDEX(AQ508:AQ$558,MATCH($C507,$F508:$F$558,0)))","v":4},{"$f":"IF($H507>$C507,INDEX(AR$496:AR506,MATCH($C507,$F$496:$F506,0)),INDEX(AR508:AR$558,MATCH($C507,$F508:$F$558,0)))","v":35000},null,null,{"$f":"IF($H507>$C507,INDEX(AU$496:AU506,MATCH($C507,$F$496:$F506,0)),INDEX(AU508:AU$558,MATCH($C507,$F508:$F$558,0)))","v":1},{"$f":"IF($H507>$C507,INDEX(AV$496:AV506,MATCH($C507,$F$496:$F506,0)),INDEX(AV508:AV$558,MATCH($C507,$F508:$F$558,0)))","v":1}]
[null,4.0999999999999996,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H508)),ABS($E$496:$E$558-H508),0))","v":0},0,0,0,4,4,{"$f":"IF($H508>$C508,INDEX(J$496:J507,MATCH($C508,$F$496:$F507,0)),INDEX(J509:J$558,MATCH($C508,$F509:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H508>$C508,INDEX(K$496:K507,MATCH($C508,$F$496:$F507,0)),INDEX(K509:K$558,MATCH($C508,$F509:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H508>$C508,INDEX(L$496:L507,MATCH($C508,$F$496:$F507,0)),INDEX(L509:L$558,MATCH($C508,$F509:$F$558,0)))","v":3008},{"$f":"IF($H508>$C508,INDEX(M$496:M507,MATCH($C508,$F$496:$F507,0)),INDEX(M509:M$558,MATCH($C508,$F509:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H508>$C508,INDEX(N$496:N507,MATCH($C508,$F$496:$F507,0)),INDEX(N509:N$558,MATCH($C508,$F509:$F$558,0)))","v":2021},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H508,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":24.247869833665778},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H508,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23071.236758958876},{"$f":"IF($H508>$C508,INDEX(U$496:U507,MATCH($C508,$F$496:$F507,0)),INDEX(U509:U$558,MATCH($C508,$F509:$F$558,0)))","v":256880},{"$f":"IF($H508>$C508,INDEX(V$496:V507,MATCH($C508,$F$496:$F507,0)),INDEX(V509:V$558,MATCH($C508,$F509:$F$558,0)))","v":17.3},{"$f":"IF($H508>$C508,INDEX(W$496:W507,MATCH($C508,$F$496:$F507,0)),INDEX(W509:W$558,MATCH($C508,$F509:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H508>$C508,INDEX(X$496:X507,MATCH($C508,$F$496:$F507,0)),INDEX(X509:X$558,MATCH($C508,$F509:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H508>$C508,INDEX(Y$496:Y507,MATCH($C508,$F$496:$F507,0)),INDEX(Y509:Y$558,MATCH($C508,$F509:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H508>$C508,INDEX(AD$496:AD507,MATCH($C508,$F$496:$F507,0)),INDEX(AD509:AD$558,MATCH($C508,$F509:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H508>$C508,INDEX(AG$496:AG507,MATCH($C508,$F$496:$F507,0)),INDEX(AG509:AG$558,MATCH($C508,$F509:$F$558,0)))","v":0},{"$f":"IF($H508>$C508,INDEX(AH$496:AH507,MATCH($C508,$F$496:$F507,0)),INDEX(AH509:AH$558,MATCH($C508,$F509:$F$558,0)))","v":0},{"$f":"IF($H508>$C508,INDEX(AI$496:AI507,MATCH($C508,$F$496:$F507,0)),INDEX(AI509:AI$558,MATCH($C508,$F509:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H508>$C508,INDEX(AJ$496:AJ507,MATCH($C508,$F$496:$F507,0)),INDEX(AJ509:AJ$558,MATCH($C508,$F509:$F$558,0)))","v":0},{"$f":"IF($H508>$C508,INDEX(AK$496:AK507,MATCH($C508,$F$496:$F507,0)),INDEX(AK509:AK$558,MATCH($C508,$F509:$F$558,0)))","v":0},null,{"$f":"IF($H508>$C508,INDEX(AM$496:AM507,MATCH($C508,$F$496:$F507,0)),INDEX(AM509:AM$558,MATCH($C508,$F509:$F$558,0)))","v":0.03},null,{"$f":"IF($H508>$C508,INDEX(AO$496:AO507,MATCH($C508,$F$496:$F507,0)),INDEX(AO509:AO$558,MATCH($C508,$F509:$F$558,0)))","v":558},{"$f":"IF($H508>$C508,INDEX(AP$496:AP507,MATCH($C508,$F$496:$F507,0)),INDEX(AP509:AP$558,MATCH($C508,$F509:$F$558,0)))","v":0},{"$f":"IF($H508>$C508,INDEX(AQ$496:AQ507,MATCH($C508,$F$496:$F507,0)),INDEX(AQ509:AQ$558,MATCH($C508,$F509:$F$558,0)))","v":4},{"$f":"IF($H508>$C508,INDEX(AR$496:AR507,MATCH($C508,$F$496:$F507,0)),INDEX(AR509:AR$558,MATCH($C508,$F509:$F$558,0)))","v":35000},null,null,{"$f":"IF($H508>$C508,INDEX(AU$496:AU507,MATCH($C508,$F$496:$F507,0)),INDEX(AU509:AU$558,MATCH($C508,$F509:$F$558,0)))","v":1},{"$f":"IF($H508>$C508,INDEX(AV$496:AV507,MATCH($C508,$F$496:$F507,0)),INDEX(AV509:AV$558,MATCH($C508,$F509:$F$558,0)))","v":1}]
[null,4.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H509)),ABS($E$496:$E$558-H509),0))","v":0},0,0,0,4,4,{"$f":"IF($H509>$C509,INDEX(J$496:J508,MATCH($C509,$F$496:$F508,0)),INDEX(J510:J$558,MATCH($C509,$F510:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H509>$C509,INDEX(K$496:K508,MATCH($C509,$F$496:$F508,0)),INDEX(K510:K$558,MATCH($C509,$F510:$F$558,0)))","v":"KIA"},{"$f":"IF($H509>$C509,INDEX(L$496:L508,MATCH($C509,$F$496:$F508,0)),INDEX(L510:L$558,MATCH($C509,$F510:$F$558,0)))","v":"CEED"},{"$f":"IF($H509>$C509,INDEX(M$496:M508,MATCH($C509,$F$496:$F508,0)),INDEX(M510:M$558,MATCH($C509,$F510:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H509>$C509,INDEX(N$496:N508,MATCH($C509,$F$496:$F508,0)),INDEX(N510:N$558,MATCH($C509,$F510:$F$558,0)))","v":2021},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H509,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":24.247869833665778},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H509,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23071.236758958876},{"$f":"IF($H509>$C509,INDEX(U$496:U508,MATCH($C509,$F$496:$F508,0)),INDEX(U510:U$558,MATCH($C509,$F510:$F$558,0)))","v":256880},{"$f":"IF($H509>$C509,INDEX(V$496:V508,MATCH($C509,$F$496:$F508,0)),INDEX(V510:V$558,MATCH($C509,$F510:$F$558,0)))","v":17.3},{"$f":"IF($H509>$C509,INDEX(W$496:W508,MATCH($C509,$F$496:$F508,0)),INDEX(W510:W$558,MATCH($C509,$F510:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H509>$C509,INDEX(X$496:X508,MATCH($C509,$F$496:$F508,0)),INDEX(X510:X$558,MATCH($C509,$F510:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H509>$C509,INDEX(Y$496:Y508,MATCH($C509,$F$496:$F508,0)),INDEX(Y510:Y$558,MATCH($C509,$F510:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H509>$C509,INDEX(AD$496:AD508,MATCH($C509,$F$496:$F508,0)),INDEX(AD510:AD$558,MATCH($C509,$F510:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H509>$C509,INDEX(AG$496:AG508,MATCH($C509,$F$496:$F508,0)),INDEX(AG510:AG$558,MATCH($C509,$F510:$F$558,0)))","v":0},{"$f":"IF($H509>$C509,INDEX(AH$496:AH508,MATCH($C509,$F$496:$F508,0)),INDEX(AH510:AH$558,MATCH($C509,$F510:$F$558,0)))","v":0},{"$f":"IF($H509>$C509,INDEX(AI$496:AI508,MATCH($C509,$F$496:$F508,0)),INDEX(AI510:AI$558,MATCH($C509,$F510:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H509>$C509,INDEX(AJ$496:AJ508,MATCH($C509,$F$496:$F508,0)),INDEX(AJ510:AJ$558,MATCH($C509,$F510:$F$558,0)))","v":0},{"$f":"IF($H509>$C509,INDEX(AK$496:AK508,MATCH($C509,$F$496:$F508,0)),INDEX(AK510:AK$558,MATCH($C509,$F510:$F$558,0)))","v":0},null,{"$f":"IF($H509>$C509,INDEX(AM$496:AM508,MATCH($C509,$F$496:$F508,0)),INDEX(AM510:AM$558,MATCH($C509,$F510:$F$558,0)))","v":0.03},null,{"$f":"IF($H509>$C509,INDEX(AO$496:AO508,MATCH($C509,$F$496:$F508,0)),INDEX(AO510:AO$558,MATCH($C509,$F510:$F$558,0)))","v":558},{"$f":"IF($H509>$C509,INDEX(AP$496:AP508,MATCH($C509,$F$496:$F508,0)),INDEX(AP510:AP$558,MATCH($C509,$F510:$F$558,0)))","v":0},{"$f":"IF($H509>$C509,INDEX(AQ$496:AQ508,MATCH($C509,$F$496:$F508,0)),INDEX(AQ510:AQ$558,MATCH($C509,$F510:$F$558,0)))","v":4},{"$f":"IF($H509>$C509,INDEX(AR$496:AR508,MATCH($C509,$F$496:$F508,0)),INDEX(AR510:AR$558,MATCH($C509,$F510:$F$558,0)))","v":35000},null,null,{"$f":"IF($H509>$C509,INDEX(AU$496:AU508,MATCH($C509,$F$496:$F508,0)),INDEX(AU510:AU$558,MATCH($C509,$F510:$F$558,0)))","v":1},{"$f":"IF($H509>$C509,INDEX(AV$496:AV508,MATCH($C509,$F$496:$F508,0)),INDEX(AV510:AV$558,MATCH($C509,$F510:$F$558,0)))","v":1}]
[null,4.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H510)),ABS($E$496:$E$558-H510),0))","v":0},0,0,0,4,4,{"$f":"IF($H510>$C510,INDEX(J$496:J509,MATCH($C510,$F$496:$F509,0)),INDEX(J511:J$558,MATCH($C510,$F511:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H510>$C510,INDEX(K$496:K509,MATCH($C510,$F$496:$F509,0)),INDEX(K511:K$558,MATCH($C510,$F511:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H510>$C510,INDEX(L$496:L509,MATCH($C510,$F$496:$F509,0)),INDEX(L511:L$558,MATCH($C510,$F511:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H510>$C510,INDEX(M$496:M509,MATCH($C510,$F$496:$F509,0)),INDEX(M511:M$558,MATCH($C510,$F511:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H510>$C510,INDEX(N$496:N509,MATCH($C510,$F$496:$F509,0)),INDEX(N511:N$558,MATCH($C510,$F511:$F$558,0)))","v":2021},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H510,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":24.247869833665778},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H510,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23071.236758958876},{"$f":"IF($H510>$C510,INDEX(U$496:U509,MATCH($C510,$F$496:$F509,0)),INDEX(U511:U$558,MATCH($C510,$F511:$F$558,0)))","v":256880},{"$f":"IF($H510>$C510,INDEX(V$496:V509,MATCH($C510,$F$496:$F509,0)),INDEX(V511:V$558,MATCH($C510,$F511:$F$558,0)))","v":17.3},{"$f":"IF($H510>$C510,INDEX(W$496:W509,MATCH($C510,$F$496:$F509,0)),INDEX(W511:W$558,MATCH($C510,$F511:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H510>$C510,INDEX(X$496:X509,MATCH($C510,$F$496:$F509,0)),INDEX(X511:X$558,MATCH($C510,$F511:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H510>$C510,INDEX(Y$496:Y509,MATCH($C510,$F$496:$F509,0)),INDEX(Y511:Y$558,MATCH($C510,$F511:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H510>$C510,INDEX(AD$496:AD509,MATCH($C510,$F$496:$F509,0)),INDEX(AD511:AD$558,MATCH($C510,$F511:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H510>$C510,INDEX(AG$496:AG509,MATCH($C510,$F$496:$F509,0)),INDEX(AG511:AG$558,MATCH($C510,$F511:$F$558,0)))","v":0},{"$f":"IF($H510>$C510,INDEX(AH$496:AH509,MATCH($C510,$F$496:$F509,0)),INDEX(AH511:AH$558,MATCH($C510,$F511:$F$558,0)))","v":0},{"$f":"IF($H510>$C510,INDEX(AI$496:AI509,MATCH($C510,$F$496:$F509,0)),INDEX(AI511:AI$558,MATCH($C510,$F511:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H510>$C510,INDEX(AJ$496:AJ509,MATCH($C510,$F$496:$F509,0)),INDEX(AJ511:AJ$558,MATCH($C510,$F511:$F$558,0)))","v":0},{"$f":"IF($H510>$C510,INDEX(AK$496:AK509,MATCH($C510,$F$496:$F509,0)),INDEX(AK511:AK$558,MATCH($C510,$F511:$F$558,0)))","v":0},null,{"$f":"IF($H510>$C510,INDEX(AM$496:AM509,MATCH($C510,$F$496:$F509,0)),INDEX(AM511:AM$558,MATCH($C510,$F511:$F$558,0)))","v":0.03},null,{"$f":"IF($H510>$C510,INDEX(AO$496:AO509,MATCH($C510,$F$496:$F509,0)),INDEX(AO511:AO$558,MATCH($C510,$F511:$F$558,0)))","v":558},{"$f":"IF($H510>$C510,INDEX(AP$496:AP509,MATCH($C510,$F$496:$F509,0)),INDEX(AP511:AP$558,MATCH($C510,$F511:$F$558,0)))","v":0},{"$f":"IF($H510>$C510,INDEX(AQ$496:AQ509,MATCH($C510,$F$496:$F509,0)),INDEX(AQ511:AQ$558,MATCH($C510,$F511:$F$558,0)))","v":4},{"$f":"IF($H510>$C510,INDEX(AR$496:AR509,MATCH($C510,$F$496:$F509,0)),INDEX(AR511:AR$558,MATCH($C510,$F511:$F$558,0)))","v":35000},null,null,{"$f":"IF($H510>$C510,INDEX(AU$496:AU509,MATCH($C510,$F$496:$F509,0)),INDEX(AU511:AU$558,MATCH($C510,$F511:$F$558,0)))","v":1},{"$f":"IF($H510>$C510,INDEX(AV$496:AV509,MATCH($C510,$F$496:$F509,0)),INDEX(AV511:AV$558,MATCH($C510,$F511:$F$558,0)))","v":1}]
[null,5.0999999999999996,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H511)),ABS($E$496:$E$558-H511),0))","v":0},0,0,0,5,5,{"$f":"IF($H511>$C511,INDEX(J$496:J510,MATCH($C511,$F$496:$F510,0)),INDEX(J512:J$558,MATCH($C511,$F512:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H511>$C511,INDEX(K$496:K510,MATCH($C511,$F$496:$F510,0)),INDEX(K512:K$558,MATCH($C511,$F512:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H511>$C511,INDEX(L$496:L510,MATCH($C511,$F$496:$F510,0)),INDEX(L512:L$558,MATCH($C511,$F512:$F$558,0)))","v":3008},{"$f":"IF($H511>$C511,INDEX(M$496:M510,MATCH($C511,$F$496:$F510,0)),INDEX(M512:M$558,MATCH($C511,$F512:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H511>$C511,INDEX(N$496:N510,MATCH($C511,$F$496:$F510,0)),INDEX(N512:N$558,MATCH($C511,$F512:$F$558,0)))","v":2021},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H511,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":11.552964440202132},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H511,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22652.87145137673},{"$f":"IF($H511>$C511,INDEX(U$496:U510,MATCH($C511,$F$496:$F510,0)),INDEX(U512:U$558,MATCH($C511,$F512:$F$558,0)))","v":256880},{"$f":"IF($H511>$C511,INDEX(V$496:V510,MATCH($C511,$F$496:$F510,0)),INDEX(V512:V$558,MATCH($C511,$F512:$F$558,0)))","v":17.3},{"$f":"IF($H511>$C511,INDEX(W$496:W510,MATCH($C511,$F$496:$F510,0)),INDEX(W512:W$558,MATCH($C511,$F512:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H511>$C511,INDEX(X$496:X510,MATCH($C511,$F$496:$F510,0)),INDEX(X512:X$558,MATCH($C511,$F512:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H511>$C511,INDEX(Y$496:Y510,MATCH($C511,$F$496:$F510,0)),INDEX(Y512:Y$558,MATCH($C511,$F512:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H511>$C511,INDEX(AD$496:AD510,MATCH($C511,$F$496:$F510,0)),INDEX(AD512:AD$558,MATCH($C511,$F512:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H511>$C511,INDEX(AG$496:AG510,MATCH($C511,$F$496:$F510,0)),INDEX(AG512:AG$558,MATCH($C511,$F512:$F$558,0)))","v":0},{"$f":"IF($H511>$C511,INDEX(AH$496:AH510,MATCH($C511,$F$496:$F510,0)),INDEX(AH512:AH$558,MATCH($C511,$F512:$F$558,0)))","v":0},{"$f":"IF($H511>$C511,INDEX(AI$496:AI510,MATCH($C511,$F$496:$F510,0)),INDEX(AI512:AI$558,MATCH($C511,$F512:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H511>$C511,INDEX(AJ$496:AJ510,MATCH($C511,$F$496:$F510,0)),INDEX(AJ512:AJ$558,MATCH($C511,$F512:$F$558,0)))","v":0},{"$f":"IF($H511>$C511,INDEX(AK$496:AK510,MATCH($C511,$F$496:$F510,0)),INDEX(AK512:AK$558,MATCH($C511,$F512:$F$558,0)))","v":0},null,{"$f":"IF($H511>$C511,INDEX(AM$496:AM510,MATCH($C511,$F$496:$F510,0)),INDEX(AM512:AM$558,MATCH($C511,$F512:$F$558,0)))","v":0.03},null,{"$f":"IF($H511>$C511,INDEX(AO$496:AO510,MATCH($C511,$F$496:$F510,0)),INDEX(AO512:AO$558,MATCH($C511,$F512:$F$558,0)))","v":558},{"$f":"IF($H511>$C511,INDEX(AP$496:AP510,MATCH($C511,$F$496:$F510,0)),INDEX(AP512:AP$558,MATCH($C511,$F512:$F$558,0)))","v":0},{"$f":"IF($H511>$C511,INDEX(AQ$496:AQ510,MATCH($C511,$F$496:$F510,0)),INDEX(AQ512:AQ$558,MATCH($C511,$F512:$F$558,0)))","v":4},{"$f":"IF($H511>$C511,INDEX(AR$496:AR510,MATCH($C511,$F$496:$F510,0)),INDEX(AR512:AR$558,MATCH($C511,$F512:$F$558,0)))","v":35000},null,null,{"$f":"IF($H511>$C511,INDEX(AU$496:AU510,MATCH($C511,$F$496:$F510,0)),INDEX(AU512:AU$558,MATCH($C511,$F512:$F$558,0)))","v":1},{"$f":"IF($H511>$C511,INDEX(AV$496:AV510,MATCH($C511,$F$496:$F510,0)),INDEX(AV512:AV$558,MATCH($C511,$F512:$F$558,0)))","v":1}]
[null,5.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H512)),ABS($E$496:$E$558-H512),0))","v":0},0,0,0,5,5,{"$f":"IF($H512>$C512,INDEX(J$496:J511,MATCH($C512,$F$496:$F511,0)),INDEX(J513:J$558,MATCH($C512,$F513:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H512>$C512,INDEX(K$496:K511,MATCH($C512,$F$496:$F511,0)),INDEX(K513:K$558,MATCH($C512,$F513:$F$558,0)))","v":"KIA"},{"$f":"IF($H512>$C512,INDEX(L$496:L511,MATCH($C512,$F$496:$F511,0)),INDEX(L513:L$558,MATCH($C512,$F513:$F$558,0)))","v":"CEED"},{"$f":"IF($H512>$C512,INDEX(M$496:M511,MATCH($C512,$F$496:$F511,0)),INDEX(M513:M$558,MATCH($C512,$F513:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H512>$C512,INDEX(N$496:N511,MATCH($C512,$F$496:$F511,0)),INDEX(N513:N$558,MATCH($C512,$F513:$F$558,0)))","v":2021},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H512,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":11.552964440202132},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H512,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22652.87145137673},{"$f":"IF($H512>$C512,INDEX(U$496:U511,MATCH($C512,$F$496:$F511,0)),INDEX(U513:U$558,MATCH($C512,$F513:$F$558,0)))","v":256880},{"$f":"IF($H512>$C512,INDEX(V$496:V511,MATCH($C512,$F$496:$F511,0)),INDEX(V513:V$558,MATCH($C512,$F513:$F$558,0)))","v":17.3},{"$f":"IF($H512>$C512,INDEX(W$496:W511,MATCH($C512,$F$496:$F511,0)),INDEX(W513:W$558,MATCH($C512,$F513:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H512>$C512,INDEX(X$496:X511,MATCH($C512,$F$496:$F511,0)),INDEX(X513:X$558,MATCH($C512,$F513:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H512>$C512,INDEX(Y$496:Y511,MATCH($C512,$F$496:$F511,0)),INDEX(Y513:Y$558,MATCH($C512,$F513:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H512>$C512,INDEX(AD$496:AD511,MATCH($C512,$F$496:$F511,0)),INDEX(AD513:AD$558,MATCH($C512,$F513:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H512>$C512,INDEX(AG$496:AG511,MATCH($C512,$F$496:$F511,0)),INDEX(AG513:AG$558,MATCH($C512,$F513:$F$558,0)))","v":0},{"$f":"IF($H512>$C512,INDEX(AH$496:AH511,MATCH($C512,$F$496:$F511,0)),INDEX(AH513:AH$558,MATCH($C512,$F513:$F$558,0)))","v":0},{"$f":"IF($H512>$C512,INDEX(AI$496:AI511,MATCH($C512,$F$496:$F511,0)),INDEX(AI513:AI$558,MATCH($C512,$F513:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H512>$C512,INDEX(AJ$496:AJ511,MATCH($C512,$F$496:$F511,0)),INDEX(AJ513:AJ$558,MATCH($C512,$F513:$F$558,0)))","v":0},{"$f":"IF($H512>$C512,INDEX(AK$496:AK511,MATCH($C512,$F$496:$F511,0)),INDEX(AK513:AK$558,MATCH($C512,$F513:$F$558,0)))","v":0},null,{"$f":"IF($H512>$C512,INDEX(AM$496:AM511,MATCH($C512,$F$496:$F511,0)),INDEX(AM513:AM$558,MATCH($C512,$F513:$F$558,0)))","v":0.03},null,{"$f":"IF($H512>$C512,INDEX(AO$496:AO511,MATCH($C512,$F$496:$F511,0)),INDEX(AO513:AO$558,MATCH($C512,$F513:$F$558,0)))","v":558},{"$f":"IF($H512>$C512,INDEX(AP$496:AP511,MATCH($C512,$F$496:$F511,0)),INDEX(AP513:AP$558,MATCH($C512,$F513:$F$558,0)))","v":0},{"$f":"IF($H512>$C512,INDEX(AQ$496:AQ511,MATCH($C512,$F$496:$F511,0)),INDEX(AQ513:AQ$558,MATCH($C512,$F513:$F$558,0)))","v":4},{"$f":"IF($H512>$C512,INDEX(AR$496:AR511,MATCH($C512,$F$496:$F511,0)),INDEX(AR513:AR$558,MATCH($C512,$F513:$F$558,0)))","v":35000},null,null,{"$f":"IF($H512>$C512,INDEX(AU$496:AU511,MATCH($C512,$F$496:$F511,0)),INDEX(AU513:AU$558,MATCH($C512,$F513:$F$558,0)))","v":1},{"$f":"IF($H512>$C512,INDEX(AV$496:AV511,MATCH($C512,$F$496:$F511,0)),INDEX(AV513:AV$558,MATCH($C512,$F513:$F$558,0)))","v":1}]
[null,5.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H513)),ABS($E$496:$E$558-H513),0))","v":0},0,0,0,5,5,{"$f":"IF($H513>$C513,INDEX(J$496:J512,MATCH($C513,$F$496:$F512,0)),INDEX(J514:J$558,MATCH($C513,$F514:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H513>$C513,INDEX(K$496:K512,MATCH($C513,$F$496:$F512,0)),INDEX(K514:K$558,MATCH($C513,$F514:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H513>$C513,INDEX(L$496:L512,MATCH($C513,$F$496:$F512,0)),INDEX(L514:L$558,MATCH($C513,$F514:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H513>$C513,INDEX(M$496:M512,MATCH($C513,$F$496:$F512,0)),INDEX(M514:M$558,MATCH($C513,$F514:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H513>$C513,INDEX(N$496:N512,MATCH($C513,$F$496:$F512,0)),INDEX(N514:N$558,MATCH($C513,$F514:$F$558,0)))","v":2021},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H513,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":11.552964440202132},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H513,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22652.87145137673},{"$f":"IF($H513>$C513,INDEX(U$496:U512,MATCH($C513,$F$496:$F512,0)),INDEX(U514:U$558,MATCH($C513,$F514:$F$558,0)))","v":256880},{"$f":"IF($H513>$C513,INDEX(V$496:V512,MATCH($C513,$F$496:$F512,0)),INDEX(V514:V$558,MATCH($C513,$F514:$F$558,0)))","v":17.3},{"$f":"IF($H513>$C513,INDEX(W$496:W512,MATCH($C513,$F$496:$F512,0)),INDEX(W514:W$558,MATCH($C513,$F514:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H513>$C513,INDEX(X$496:X512,MATCH($C513,$F$496:$F512,0)),INDEX(X514:X$558,MATCH($C513,$F514:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H513>$C513,INDEX(Y$496:Y512,MATCH($C513,$F$496:$F512,0)),INDEX(Y514:Y$558,MATCH($C513,$F514:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H513>$C513,INDEX(AD$496:AD512,MATCH($C513,$F$496:$F512,0)),INDEX(AD514:AD$558,MATCH($C513,$F514:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H513>$C513,INDEX(AG$496:AG512,MATCH($C513,$F$496:$F512,0)),INDEX(AG514:AG$558,MATCH($C513,$F514:$F$558,0)))","v":0},{"$f":"IF($H513>$C513,INDEX(AH$496:AH512,MATCH($C513,$F$496:$F512,0)),INDEX(AH514:AH$558,MATCH($C513,$F514:$F$558,0)))","v":0},{"$f":"IF($H513>$C513,INDEX(AI$496:AI512,MATCH($C513,$F$496:$F512,0)),INDEX(AI514:AI$558,MATCH($C513,$F514:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H513>$C513,INDEX(AJ$496:AJ512,MATCH($C513,$F$496:$F512,0)),INDEX(AJ514:AJ$558,MATCH($C513,$F514:$F$558,0)))","v":0},{"$f":"IF($H513>$C513,INDEX(AK$496:AK512,MATCH($C513,$F$496:$F512,0)),INDEX(AK514:AK$558,MATCH($C513,$F514:$F$558,0)))","v":0},null,{"$f":"IF($H513>$C513,INDEX(AM$496:AM512,MATCH($C513,$F$496:$F512,0)),INDEX(AM514:AM$558,MATCH($C513,$F514:$F$558,0)))","v":0.03},null,{"$f":"IF($H513>$C513,INDEX(AO$496:AO512,MATCH($C513,$F$496:$F512,0)),INDEX(AO514:AO$558,MATCH($C513,$F514:$F$558,0)))","v":558},{"$f":"IF($H513>$C513,INDEX(AP$496:AP512,MATCH($C513,$F$496:$F512,0)),INDEX(AP514:AP$558,MATCH($C513,$F514:$F$558,0)))","v":0},{"$f":"IF($H513>$C513,INDEX(AQ$496:AQ512,MATCH($C513,$F$496:$F512,0)),INDEX(AQ514:AQ$558,MATCH($C513,$F514:$F$558,0)))","v":4},{"$f":"IF($H513>$C513,INDEX(AR$496:AR512,MATCH($C513,$F$496:$F512,0)),INDEX(AR514:AR$558,MATCH($C513,$F514:$F$558,0)))","v":35000},null,null,{"$f":"IF($H513>$C513,INDEX(AU$496:AU512,MATCH($C513,$F$496:$F512,0)),INDEX(AU514:AU$558,MATCH($C513,$F514:$F$558,0)))","v":1},{"$f":"IF($H513>$C513,INDEX(AV$496:AV512,MATCH($C513,$F$496:$F512,0)),INDEX(AV514:AV$558,MATCH($C513,$F514:$F$558,0)))","v":1}]
[null,6.1,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H514)),ABS($E$496:$E$558-H514),0))","v":0},0,0,0,6,6,{"$f":"IF($H514>$C514,INDEX(J$496:J513,MATCH($C514,$F$496:$F513,0)),INDEX(J515:J$558,MATCH($C514,$F515:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H514>$C514,INDEX(K$496:K513,MATCH($C514,$F$496:$F513,0)),INDEX(K515:K$558,MATCH($C514,$F515:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H514>$C514,INDEX(L$496:L513,MATCH($C514,$F$496:$F513,0)),INDEX(L515:L$558,MATCH($C514,$F515:$F$558,0)))","v":3008},{"$f":"IF($H514>$C514,INDEX(M$496:M513,MATCH($C514,$F$496:$F513,0)),INDEX(M515:M$558,MATCH($C514,$F515:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H514>$C514,INDEX(N$496:N513,MATCH($C514,$F$496:$F513,0)),INDEX(N515:N$558,MATCH($C514,$F515:$F$558,0)))","v":2021},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H514,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":3.1056375357564128},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H514,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22342.716084578511},{"$f":"IF($H514>$C514,INDEX(U$496:U513,MATCH($C514,$F$496:$F513,0)),INDEX(U515:U$558,MATCH($C514,$F515:$F$558,0)))","v":256880},{"$f":"IF($H514>$C514,INDEX(V$496:V513,MATCH($C514,$F$496:$F513,0)),INDEX(V515:V$558,MATCH($C514,$F515:$F$558,0)))","v":17.3},{"$f":"IF($H514>$C514,INDEX(W$496:W513,MATCH($C514,$F$496:$F513,0)),INDEX(W515:W$558,MATCH($C514,$F515:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H514>$C514,INDEX(X$496:X513,MATCH($C514,$F$496:$F513,0)),INDEX(X515:X$558,MATCH($C514,$F515:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H514>$C514,INDEX(Y$496:Y513,MATCH($C514,$F$496:$F513,0)),INDEX(Y515:Y$558,MATCH($C514,$F515:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H514>$C514,INDEX(AD$496:AD513,MATCH($C514,$F$496:$F513,0)),INDEX(AD515:AD$558,MATCH($C514,$F515:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H514>$C514,INDEX(AG$496:AG513,MATCH($C514,$F$496:$F513,0)),INDEX(AG515:AG$558,MATCH($C514,$F515:$F$558,0)))","v":0},{"$f":"IF($H514>$C514,INDEX(AH$496:AH513,MATCH($C514,$F$496:$F513,0)),INDEX(AH515:AH$558,MATCH($C514,$F515:$F$558,0)))","v":0},{"$f":"IF($H514>$C514,INDEX(AI$496:AI513,MATCH($C514,$F$496:$F513,0)),INDEX(AI515:AI$558,MATCH($C514,$F515:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H514>$C514,INDEX(AJ$496:AJ513,MATCH($C514,$F$496:$F513,0)),INDEX(AJ515:AJ$558,MATCH($C514,$F515:$F$558,0)))","v":0},{"$f":"IF($H514>$C514,INDEX(AK$496:AK513,MATCH($C514,$F$496:$F513,0)),INDEX(AK515:AK$558,MATCH($C514,$F515:$F$558,0)))","v":0},null,{"$f":"IF($H514>$C514,INDEX(AM$496:AM513,MATCH($C514,$F$496:$F513,0)),INDEX(AM515:AM$558,MATCH($C514,$F515:$F$558,0)))","v":0.03},null,{"$f":"IF($H514>$C514,INDEX(AO$496:AO513,MATCH($C514,$F$496:$F513,0)),INDEX(AO515:AO$558,MATCH($C514,$F515:$F$558,0)))","v":558},{"$f":"IF($H514>$C514,INDEX(AP$496:AP513,MATCH($C514,$F$496:$F513,0)),INDEX(AP515:AP$558,MATCH($C514,$F515:$F$558,0)))","v":0},{"$f":"IF($H514>$C514,INDEX(AQ$496:AQ513,MATCH($C514,$F$496:$F513,0)),INDEX(AQ515:AQ$558,MATCH($C514,$F515:$F$558,0)))","v":4},{"$f":"IF($H514>$C514,INDEX(AR$496:AR513,MATCH($C514,$F$496:$F513,0)),INDEX(AR515:AR$558,MATCH($C514,$F515:$F$558,0)))","v":35000},null,null,{"$f":"IF($H514>$C514,INDEX(AU$496:AU513,MATCH($C514,$F$496:$F513,0)),INDEX(AU515:AU$558,MATCH($C514,$F515:$F$558,0)))","v":1},{"$f":"IF($H514>$C514,INDEX(AV$496:AV513,MATCH($C514,$F$496:$F513,0)),INDEX(AV515:AV$558,MATCH($C514,$F515:$F$558,0)))","v":1}]
[null,6.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H515)),ABS($E$496:$E$558-H515),0))","v":0},0,0,0,6,6,{"$f":"IF($H515>$C515,INDEX(J$496:J514,MATCH($C515,$F$496:$F514,0)),INDEX(J516:J$558,MATCH($C515,$F516:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H515>$C515,INDEX(K$496:K514,MATCH($C515,$F$496:$F514,0)),INDEX(K516:K$558,MATCH($C515,$F516:$F$558,0)))","v":"KIA"},{"$f":"IF($H515>$C515,INDEX(L$496:L514,MATCH($C515,$F$496:$F514,0)),INDEX(L516:L$558,MATCH($C515,$F516:$F$558,0)))","v":"CEED"},{"$f":"IF($H515>$C515,INDEX(M$496:M514,MATCH($C515,$F$496:$F514,0)),INDEX(M516:M$558,MATCH($C515,$F516:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H515>$C515,INDEX(N$496:N514,MATCH($C515,$F$496:$F514,0)),INDEX(N516:N$558,MATCH($C515,$F516:$F$558,0)))","v":2021},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H515,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":3.1056375357564128},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H515,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22342.716084578511},{"$f":"IF($H515>$C515,INDEX(U$496:U514,MATCH($C515,$F$496:$F514,0)),INDEX(U516:U$558,MATCH($C515,$F516:$F$558,0)))","v":256880},{"$f":"IF($H515>$C515,INDEX(V$496:V514,MATCH($C515,$F$496:$F514,0)),INDEX(V516:V$558,MATCH($C515,$F516:$F$558,0)))","v":17.3},{"$f":"IF($H515>$C515,INDEX(W$496:W514,MATCH($C515,$F$496:$F514,0)),INDEX(W516:W$558,MATCH($C515,$F516:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H515>$C515,INDEX(X$496:X514,MATCH($C515,$F$496:$F514,0)),INDEX(X516:X$558,MATCH($C515,$F516:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H515>$C515,INDEX(Y$496:Y514,MATCH($C515,$F$496:$F514,0)),INDEX(Y516:Y$558,MATCH($C515,$F516:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H515>$C515,INDEX(AD$496:AD514,MATCH($C515,$F$496:$F514,0)),INDEX(AD516:AD$558,MATCH($C515,$F516:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H515>$C515,INDEX(AG$496:AG514,MATCH($C515,$F$496:$F514,0)),INDEX(AG516:AG$558,MATCH($C515,$F516:$F$558,0)))","v":0},{"$f":"IF($H515>$C515,INDEX(AH$496:AH514,MATCH($C515,$F$496:$F514,0)),INDEX(AH516:AH$558,MATCH($C515,$F516:$F$558,0)))","v":0},{"$f":"IF($H515>$C515,INDEX(AI$496:AI514,MATCH($C515,$F$496:$F514,0)),INDEX(AI516:AI$558,MATCH($C515,$F516:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H515>$C515,INDEX(AJ$496:AJ514,MATCH($C515,$F$496:$F514,0)),INDEX(AJ516:AJ$558,MATCH($C515,$F516:$F$558,0)))","v":0},{"$f":"IF($H515>$C515,INDEX(AK$496:AK514,MATCH($C515,$F$496:$F514,0)),INDEX(AK516:AK$558,MATCH($C515,$F516:$F$558,0)))","v":0},null,{"$f":"IF($H515>$C515,INDEX(AM$496:AM514,MATCH($C515,$F$496:$F514,0)),INDEX(AM516:AM$558,MATCH($C515,$F516:$F$558,0)))","v":0.03},null,{"$f":"IF($H515>$C515,INDEX(AO$496:AO514,MATCH($C515,$F$496:$F514,0)),INDEX(AO516:AO$558,MATCH($C515,$F516:$F$558,0)))","v":558},{"$f":"IF($H515>$C515,INDEX(AP$496:AP514,MATCH($C515,$F$496:$F514,0)),INDEX(AP516:AP$558,MATCH($C515,$F516:$F$558,0)))","v":0},{"$f":"IF($H515>$C515,INDEX(AQ$496:AQ514,MATCH($C515,$F$496:$F514,0)),INDEX(AQ516:AQ$558,MATCH($C515,$F516:$F$558,0)))","v":4},{"$f":"IF($H515>$C515,INDEX(AR$496:AR514,MATCH($C515,$F$496:$F514,0)),INDEX(AR516:AR$558,MATCH($C515,$F516:$F$558,0)))","v":35000},null,null,{"$f":"IF($H515>$C515,INDEX(AU$496:AU514,MATCH($C515,$F$496:$F514,0)),INDEX(AU516:AU$558,MATCH($C515,$F516:$F$558,0)))","v":1},{"$f":"IF($H515>$C515,INDEX(AV$496:AV514,MATCH($C515,$F$496:$F514,0)),INDEX(AV516:AV$558,MATCH($C515,$F516:$F$558,0)))","v":1}]
[null,6.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H516)),ABS($E$496:$E$558-H516),0))","v":0},0,0,0,6,6,{"$f":"IF($H516>$C516,INDEX(J$496:J515,MATCH($C516,$F$496:$F515,0)),INDEX(J517:J$558,MATCH($C516,$F517:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H516>$C516,INDEX(K$496:K515,MATCH($C516,$F$496:$F515,0)),INDEX(K517:K$558,MATCH($C516,$F517:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H516>$C516,INDEX(L$496:L515,MATCH($C516,$F$496:$F515,0)),INDEX(L517:L$558,MATCH($C516,$F517:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H516>$C516,INDEX(M$496:M515,MATCH($C516,$F$496:$F515,0)),INDEX(M517:M$558,MATCH($C516,$F517:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H516>$C516,INDEX(N$496:N515,MATCH($C516,$F$496:$F515,0)),INDEX(N517:N$558,MATCH($C516,$F517:$F$558,0)))","v":2021},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H516,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":3.1056375357564128},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H516,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22342.716084578511},{"$f":"IF($H516>$C516,INDEX(U$496:U515,MATCH($C516,$F$496:$F515,0)),INDEX(U517:U$558,MATCH($C516,$F517:$F$558,0)))","v":256880},{"$f":"IF($H516>$C516,INDEX(V$496:V515,MATCH($C516,$F$496:$F515,0)),INDEX(V517:V$558,MATCH($C516,$F517:$F$558,0)))","v":17.3},{"$f":"IF($H516>$C516,INDEX(W$496:W515,MATCH($C516,$F$496:$F515,0)),INDEX(W517:W$558,MATCH($C516,$F517:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H516>$C516,INDEX(X$496:X515,MATCH($C516,$F$496:$F515,0)),INDEX(X517:X$558,MATCH($C516,$F517:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H516>$C516,INDEX(Y$496:Y515,MATCH($C516,$F$496:$F515,0)),INDEX(Y517:Y$558,MATCH($C516,$F517:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H516>$C516,INDEX(AD$496:AD515,MATCH($C516,$F$496:$F515,0)),INDEX(AD517:AD$558,MATCH($C516,$F517:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H516>$C516,INDEX(AG$496:AG515,MATCH($C516,$F$496:$F515,0)),INDEX(AG517:AG$558,MATCH($C516,$F517:$F$558,0)))","v":0},{"$f":"IF($H516>$C516,INDEX(AH$496:AH515,MATCH($C516,$F$496:$F515,0)),INDEX(AH517:AH$558,MATCH($C516,$F517:$F$558,0)))","v":0},{"$f":"IF($H516>$C516,INDEX(AI$496:AI515,MATCH($C516,$F$496:$F515,0)),INDEX(AI517:AI$558,MATCH($C516,$F517:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H516>$C516,INDEX(AJ$496:AJ515,MATCH($C516,$F$496:$F515,0)),INDEX(AJ517:AJ$558,MATCH($C516,$F517:$F$558,0)))","v":0},{"$f":"IF($H516>$C516,INDEX(AK$496:AK515,MATCH($C516,$F$496:$F515,0)),INDEX(AK517:AK$558,MATCH($C516,$F517:$F$558,0)))","v":0},null,{"$f":"IF($H516>$C516,INDEX(AM$496:AM515,MATCH($C516,$F$496:$F515,0)),INDEX(AM517:AM$558,MATCH($C516,$F517:$F$558,0)))","v":0.03},null,{"$f":"IF($H516>$C516,INDEX(AO$496:AO515,MATCH($C516,$F$496:$F515,0)),INDEX(AO517:AO$558,MATCH($C516,$F517:$F$558,0)))","v":558},{"$f":"IF($H516>$C516,INDEX(AP$496:AP515,MATCH($C516,$F$496:$F515,0)),INDEX(AP517:AP$558,MATCH($C516,$F517:$F$558,0)))","v":0},{"$f":"IF($H516>$C516,INDEX(AQ$496:AQ515,MATCH($C516,$F$496:$F515,0)),INDEX(AQ517:AQ$558,MATCH($C516,$F517:$F$558,0)))","v":4},{"$f":"IF($H516>$C516,INDEX(AR$496:AR515,MATCH($C516,$F$496:$F515,0)),INDEX(AR517:AR$558,MATCH($C516,$F517:$F$558,0)))","v":35000},null,null,{"$f":"IF($H516>$C516,INDEX(AU$496:AU515,MATCH($C516,$F$496:$F515,0)),INDEX(AU517:AU$558,MATCH($C516,$F517:$F$558,0)))","v":1},{"$f":"IF($H516>$C516,INDEX(AV$496:AV515,MATCH($C516,$F$496:$F515,0)),INDEX(AV517:AV$558,MATCH($C516,$F517:$F$558,0)))","v":1}]
[null,7.1,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H517)),ABS($E$496:$E$558-H517),0))","v":0},0,0,0,7,7,{"$f":"IF($H517>$C517,INDEX(J$496:J516,MATCH($C517,$F$496:$F516,0)),INDEX(J518:J$558,MATCH($C517,$F518:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H517>$C517,INDEX(K$496:K516,MATCH($C517,$F$496:$F516,0)),INDEX(K518:K$558,MATCH($C517,$F518:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H517>$C517,INDEX(L$496:L516,MATCH($C517,$F$496:$F516,0)),INDEX(L518:L$558,MATCH($C517,$F518:$F$558,0)))","v":3008},{"$f":"IF($H517>$C517,INDEX(M$496:M516,MATCH($C517,$F$496:$F516,0)),INDEX(M518:M$558,MATCH($C517,$F518:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H517>$C517,INDEX(N$496:N516,MATCH($C517,$F$496:$F516,0)),INDEX(N518:N$558,MATCH($C517,$F518:$F$558,0)))","v":2021},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H517,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.46271952967698349},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H517,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":24353.659456683341},{"$f":"IF($H517>$C517,INDEX(U$496:U516,MATCH($C517,$F$496:$F516,0)),INDEX(U518:U$558,MATCH($C517,$F518:$F$558,0)))","v":256880},{"$f":"IF($H517>$C517,INDEX(V$496:V516,MATCH($C517,$F$496:$F516,0)),INDEX(V518:V$558,MATCH($C517,$F518:$F$558,0)))","v":17.3},{"$f":"IF($H517>$C517,INDEX(W$496:W516,MATCH($C517,$F$496:$F516,0)),INDEX(W518:W$558,MATCH($C517,$F518:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H517>$C517,INDEX(X$496:X516,MATCH($C517,$F$496:$F516,0)),INDEX(X518:X$558,MATCH($C517,$F518:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H517>$C517,INDEX(Y$496:Y516,MATCH($C517,$F$496:$F516,0)),INDEX(Y518:Y$558,MATCH($C517,$F518:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H517>$C517,INDEX(AD$496:AD516,MATCH($C517,$F$496:$F516,0)),INDEX(AD518:AD$558,MATCH($C517,$F518:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H517>$C517,INDEX(AG$496:AG516,MATCH($C517,$F$496:$F516,0)),INDEX(AG518:AG$558,MATCH($C517,$F518:$F$558,0)))","v":0},{"$f":"IF($H517>$C517,INDEX(AH$496:AH516,MATCH($C517,$F$496:$F516,0)),INDEX(AH518:AH$558,MATCH($C517,$F518:$F$558,0)))","v":0},{"$f":"IF($H517>$C517,INDEX(AI$496:AI516,MATCH($C517,$F$496:$F516,0)),INDEX(AI518:AI$558,MATCH($C517,$F518:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H517>$C517,INDEX(AJ$496:AJ516,MATCH($C517,$F$496:$F516,0)),INDEX(AJ518:AJ$558,MATCH($C517,$F518:$F$558,0)))","v":0},{"$f":"IF($H517>$C517,INDEX(AK$496:AK516,MATCH($C517,$F$496:$F516,0)),INDEX(AK518:AK$558,MATCH($C517,$F518:$F$558,0)))","v":0},null,{"$f":"IF($H517>$C517,INDEX(AM$496:AM516,MATCH($C517,$F$496:$F516,0)),INDEX(AM518:AM$558,MATCH($C517,$F518:$F$558,0)))","v":0.03},null,{"$f":"IF($H517>$C517,INDEX(AO$496:AO516,MATCH($C517,$F$496:$F516,0)),INDEX(AO518:AO$558,MATCH($C517,$F518:$F$558,0)))","v":558},{"$f":"IF($H517>$C517,INDEX(AP$496:AP516,MATCH($C517,$F$496:$F516,0)),INDEX(AP518:AP$558,MATCH($C517,$F518:$F$558,0)))","v":0},{"$f":"IF($H517>$C517,INDEX(AQ$496:AQ516,MATCH($C517,$F$496:$F516,0)),INDEX(AQ518:AQ$558,MATCH($C517,$F518:$F$558,0)))","v":4},{"$f":"IF($H517>$C517,INDEX(AR$496:AR516,MATCH($C517,$F$496:$F516,0)),INDEX(AR518:AR$558,MATCH($C517,$F518:$F$558,0)))","v":35000},null,null,{"$f":"IF($H517>$C517,INDEX(AU$496:AU516,MATCH($C517,$F$496:$F516,0)),INDEX(AU518:AU$558,MATCH($C517,$F518:$F$558,0)))","v":1},{"$f":"IF($H517>$C517,INDEX(AV$496:AV516,MATCH($C517,$F$496:$F516,0)),INDEX(AV518:AV$558,MATCH($C517,$F518:$F$558,0)))","v":1}]
[null,7.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H518)),ABS($E$496:$E$558-H518),0))","v":0},0,0,0,7,7,{"$f":"IF($H518>$C518,INDEX(J$496:J517,MATCH($C518,$F$496:$F517,0)),INDEX(J519:J$558,MATCH($C518,$F519:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H518>$C518,INDEX(K$496:K517,MATCH($C518,$F$496:$F517,0)),INDEX(K519:K$558,MATCH($C518,$F519:$F$558,0)))","v":"KIA"},{"$f":"IF($H518>$C518,INDEX(L$496:L517,MATCH($C518,$F$496:$F517,0)),INDEX(L519:L$558,MATCH($C518,$F519:$F$558,0)))","v":"CEED"},{"$f":"IF($H518>$C518,INDEX(M$496:M517,MATCH($C518,$F$496:$F517,0)),INDEX(M519:M$558,MATCH($C518,$F519:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H518>$C518,INDEX(N$496:N517,MATCH($C518,$F$496:$F517,0)),INDEX(N519:N$558,MATCH($C518,$F519:$F$558,0)))","v":2021},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H518,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.46271952967698349},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H518,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":24353.659456683341},{"$f":"IF($H518>$C518,INDEX(U$496:U517,MATCH($C518,$F$496:$F517,0)),INDEX(U519:U$558,MATCH($C518,$F519:$F$558,0)))","v":256880},{"$f":"IF($H518>$C518,INDEX(V$496:V517,MATCH($C518,$F$496:$F517,0)),INDEX(V519:V$558,MATCH($C518,$F519:$F$558,0)))","v":17.3},{"$f":"IF($H518>$C518,INDEX(W$496:W517,MATCH($C518,$F$496:$F517,0)),INDEX(W519:W$558,MATCH($C518,$F519:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H518>$C518,INDEX(X$496:X517,MATCH($C518,$F$496:$F517,0)),INDEX(X519:X$558,MATCH($C518,$F519:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H518>$C518,INDEX(Y$496:Y517,MATCH($C518,$F$496:$F517,0)),INDEX(Y519:Y$558,MATCH($C518,$F519:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H518>$C518,INDEX(AD$496:AD517,MATCH($C518,$F$496:$F517,0)),INDEX(AD519:AD$558,MATCH($C518,$F519:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H518>$C518,INDEX(AG$496:AG517,MATCH($C518,$F$496:$F517,0)),INDEX(AG519:AG$558,MATCH($C518,$F519:$F$558,0)))","v":0},{"$f":"IF($H518>$C518,INDEX(AH$496:AH517,MATCH($C518,$F$496:$F517,0)),INDEX(AH519:AH$558,MATCH($C518,$F519:$F$558,0)))","v":0},{"$f":"IF($H518>$C518,INDEX(AI$496:AI517,MATCH($C518,$F$496:$F517,0)),INDEX(AI519:AI$558,MATCH($C518,$F519:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H518>$C518,INDEX(AJ$496:AJ517,MATCH($C518,$F$496:$F517,0)),INDEX(AJ519:AJ$558,MATCH($C518,$F519:$F$558,0)))","v":0},{"$f":"IF($H518>$C518,INDEX(AK$496:AK517,MATCH($C518,$F$496:$F517,0)),INDEX(AK519:AK$558,MATCH($C518,$F519:$F$558,0)))","v":0},null,{"$f":"IF($H518>$C518,INDEX(AM$496:AM517,MATCH($C518,$F$496:$F517,0)),INDEX(AM519:AM$558,MATCH($C518,$F519:$F$558,0)))","v":0.03},null,{"$f":"IF($H518>$C518,INDEX(AO$496:AO517,MATCH($C518,$F$496:$F517,0)),INDEX(AO519:AO$558,MATCH($C518,$F519:$F$558,0)))","v":558},{"$f":"IF($H518>$C518,INDEX(AP$496:AP517,MATCH($C518,$F$496:$F517,0)),INDEX(AP519:AP$558,MATCH($C518,$F519:$F$558,0)))","v":0},{"$f":"IF($H518>$C518,INDEX(AQ$496:AQ517,MATCH($C518,$F$496:$F517,0)),INDEX(AQ519:AQ$558,MATCH($C518,$F519:$F$558,0)))","v":4},{"$f":"IF($H518>$C518,INDEX(AR$496:AR517,MATCH($C518,$F$496:$F517,0)),INDEX(AR519:AR$558,MATCH($C518,$F519:$F$558,0)))","v":35000},null,null,{"$f":"IF($H518>$C518,INDEX(AU$496:AU517,MATCH($C518,$F$496:$F517,0)),INDEX(AU519:AU$558,MATCH($C518,$F519:$F$558,0)))","v":1},{"$f":"IF($H518>$C518,INDEX(AV$496:AV517,MATCH($C518,$F$496:$F517,0)),INDEX(AV519:AV$558,MATCH($C518,$F519:$F$558,0)))","v":1}]
[null,7.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H519)),ABS($E$496:$E$558-H519),0))","v":0},0,0,0,7,7,{"$f":"IF($H519>$C519,INDEX(J$496:J518,MATCH($C519,$F$496:$F518,0)),INDEX(J520:J$558,MATCH($C519,$F520:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H519>$C519,INDEX(K$496:K518,MATCH($C519,$F$496:$F518,0)),INDEX(K520:K$558,MATCH($C519,$F520:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H519>$C519,INDEX(L$496:L518,MATCH($C519,$F$496:$F518,0)),INDEX(L520:L$558,MATCH($C519,$F520:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H519>$C519,INDEX(M$496:M518,MATCH($C519,$F$496:$F518,0)),INDEX(M520:M$558,MATCH($C519,$F520:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H519>$C519,INDEX(N$496:N518,MATCH($C519,$F$496:$F518,0)),INDEX(N520:N$558,MATCH($C519,$F520:$F$558,0)))","v":2021},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H519,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.46271952967698349},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H519,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":24353.659456683341},{"$f":"IF($H519>$C519,INDEX(U$496:U518,MATCH($C519,$F$496:$F518,0)),INDEX(U520:U$558,MATCH($C519,$F520:$F$558,0)))","v":256880},{"$f":"IF($H519>$C519,INDEX(V$496:V518,MATCH($C519,$F$496:$F518,0)),INDEX(V520:V$558,MATCH($C519,$F520:$F$558,0)))","v":17.3},{"$f":"IF($H519>$C519,INDEX(W$496:W518,MATCH($C519,$F$496:$F518,0)),INDEX(W520:W$558,MATCH($C519,$F520:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H519>$C519,INDEX(X$496:X518,MATCH($C519,$F$496:$F518,0)),INDEX(X520:X$558,MATCH($C519,$F520:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H519>$C519,INDEX(Y$496:Y518,MATCH($C519,$F$496:$F518,0)),INDEX(Y520:Y$558,MATCH($C519,$F520:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H519>$C519,INDEX(AD$496:AD518,MATCH($C519,$F$496:$F518,0)),INDEX(AD520:AD$558,MATCH($C519,$F520:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H519>$C519,INDEX(AG$496:AG518,MATCH($C519,$F$496:$F518,0)),INDEX(AG520:AG$558,MATCH($C519,$F520:$F$558,0)))","v":0},{"$f":"IF($H519>$C519,INDEX(AH$496:AH518,MATCH($C519,$F$496:$F518,0)),INDEX(AH520:AH$558,MATCH($C519,$F520:$F$558,0)))","v":0},{"$f":"IF($H519>$C519,INDEX(AI$496:AI518,MATCH($C519,$F$496:$F518,0)),INDEX(AI520:AI$558,MATCH($C519,$F520:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H519>$C519,INDEX(AJ$496:AJ518,MATCH($C519,$F$496:$F518,0)),INDEX(AJ520:AJ$558,MATCH($C519,$F520:$F$558,0)))","v":0},{"$f":"IF($H519>$C519,INDEX(AK$496:AK518,MATCH($C519,$F$496:$F518,0)),INDEX(AK520:AK$558,MATCH($C519,$F520:$F$558,0)))","v":0},null,{"$f":"IF($H519>$C519,INDEX(AM$496:AM518,MATCH($C519,$F$496:$F518,0)),INDEX(AM520:AM$558,MATCH($C519,$F520:$F$558,0)))","v":0.03},null,{"$f":"IF($H519>$C519,INDEX(AO$496:AO518,MATCH($C519,$F$496:$F518,0)),INDEX(AO520:AO$558,MATCH($C519,$F520:$F$558,0)))","v":558},{"$f":"IF($H519>$C519,INDEX(AP$496:AP518,MATCH($C519,$F$496:$F518,0)),INDEX(AP520:AP$558,MATCH($C519,$F520:$F$558,0)))","v":0},{"$f":"IF($H519>$C519,INDEX(AQ$496:AQ518,MATCH($C519,$F$496:$F518,0)),INDEX(AQ520:AQ$558,MATCH($C519,$F520:$F$558,0)))","v":4},{"$f":"IF($H519>$C519,INDEX(AR$496:AR518,MATCH($C519,$F$496:$F518,0)),INDEX(AR520:AR$558,MATCH($C519,$F520:$F$558,0)))","v":35000},null,null,{"$f":"IF($H519>$C519,INDEX(AU$496:AU518,MATCH($C519,$F$496:$F518,0)),INDEX(AU520:AU$558,MATCH($C519,$F520:$F$558,0)))","v":1},{"$f":"IF($H519>$C519,INDEX(AV$496:AV518,MATCH($C519,$F$496:$F518,0)),INDEX(AV520:AV$558,MATCH($C519,$F520:$F$558,0)))","v":1}]
[null,8.1,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H520)),ABS($E$496:$E$558-H520),0))","v":0},0,0,0,8,8,{"$f":"IF($H520>$C520,INDEX(J$496:J519,MATCH($C520,$F$496:$F519,0)),INDEX(J521:J$558,MATCH($C520,$F521:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H520>$C520,INDEX(K$496:K519,MATCH($C520,$F$496:$F519,0)),INDEX(K521:K$558,MATCH($C520,$F521:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H520>$C520,INDEX(L$496:L519,MATCH($C520,$F$496:$F519,0)),INDEX(L521:L$558,MATCH($C520,$F521:$F$558,0)))","v":3008},{"$f":"IF($H520>$C520,INDEX(M$496:M519,MATCH($C520,$F$496:$F519,0)),INDEX(M521:M$558,MATCH($C520,$F521:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H520>$C520,INDEX(N$496:N519,MATCH($C520,$F$496:$F519,0)),INDEX(N521:N$558,MATCH($C520,$F521:$F$558,0)))","v":2021},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H520,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.19612906681937298},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H520,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":24516.133352421621},{"$f":"IF($H520>$C520,INDEX(U$496:U519,MATCH($C520,$F$496:$F519,0)),INDEX(U521:U$558,MATCH($C520,$F521:$F$558,0)))","v":256880},{"$f":"IF($H520>$C520,INDEX(V$496:V519,MATCH($C520,$F$496:$F519,0)),INDEX(V521:V$558,MATCH($C520,$F521:$F$558,0)))","v":17.3},{"$f":"IF($H520>$C520,INDEX(W$496:W519,MATCH($C520,$F$496:$F519,0)),INDEX(W521:W$558,MATCH($C520,$F521:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H520>$C520,INDEX(X$496:X519,MATCH($C520,$F$496:$F519,0)),INDEX(X521:X$558,MATCH($C520,$F521:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H520>$C520,INDEX(Y$496:Y519,MATCH($C520,$F$496:$F519,0)),INDEX(Y521:Y$558,MATCH($C520,$F521:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H520>$C520,INDEX(AD$496:AD519,MATCH($C520,$F$496:$F519,0)),INDEX(AD521:AD$558,MATCH($C520,$F521:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H520>$C520,INDEX(AG$496:AG519,MATCH($C520,$F$496:$F519,0)),INDEX(AG521:AG$558,MATCH($C520,$F521:$F$558,0)))","v":0},{"$f":"IF($H520>$C520,INDEX(AH$496:AH519,MATCH($C520,$F$496:$F519,0)),INDEX(AH521:AH$558,MATCH($C520,$F521:$F$558,0)))","v":0},{"$f":"IF($H520>$C520,INDEX(AI$496:AI519,MATCH($C520,$F$496:$F519,0)),INDEX(AI521:AI$558,MATCH($C520,$F521:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H520>$C520,INDEX(AJ$496:AJ519,MATCH($C520,$F$496:$F519,0)),INDEX(AJ521:AJ$558,MATCH($C520,$F521:$F$558,0)))","v":0},{"$f":"IF($H520>$C520,INDEX(AK$496:AK519,MATCH($C520,$F$496:$F519,0)),INDEX(AK521:AK$558,MATCH($C520,$F521:$F$558,0)))","v":0},null,{"$f":"IF($H520>$C520,INDEX(AM$496:AM519,MATCH($C520,$F$496:$F519,0)),INDEX(AM521:AM$558,MATCH($C520,$F521:$F$558,0)))","v":0.03},null,{"$f":"IF($H520>$C520,INDEX(AO$496:AO519,MATCH($C520,$F$496:$F519,0)),INDEX(AO521:AO$558,MATCH($C520,$F521:$F$558,0)))","v":558},{"$f":"IF($H520>$C520,INDEX(AP$496:AP519,MATCH($C520,$F$496:$F519,0)),INDEX(AP521:AP$558,MATCH($C520,$F521:$F$558,0)))","v":0},{"$f":"IF($H520>$C520,INDEX(AQ$496:AQ519,MATCH($C520,$F$496:$F519,0)),INDEX(AQ521:AQ$558,MATCH($C520,$F521:$F$558,0)))","v":4},{"$f":"IF($H520>$C520,INDEX(AR$496:AR519,MATCH($C520,$F$496:$F519,0)),INDEX(AR521:AR$558,MATCH($C520,$F521:$F$558,0)))","v":35000},null,null,{"$f":"IF($H520>$C520,INDEX(AU$496:AU519,MATCH($C520,$F$496:$F519,0)),INDEX(AU521:AU$558,MATCH($C520,$F521:$F$558,0)))","v":1},{"$f":"IF($H520>$C520,INDEX(AV$496:AV519,MATCH($C520,$F$496:$F519,0)),INDEX(AV521:AV$558,MATCH($C520,$F521:$F$558,0)))","v":1}]
[null,8.1999999999999993,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H521)),ABS($E$496:$E$558-H521),0))","v":0},0,0,0,8,8,{"$f":"IF($H521>$C521,INDEX(J$496:J520,MATCH($C521,$F$496:$F520,0)),INDEX(J522:J$558,MATCH($C521,$F522:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H521>$C521,INDEX(K$496:K520,MATCH($C521,$F$496:$F520,0)),INDEX(K522:K$558,MATCH($C521,$F522:$F$558,0)))","v":"KIA"},{"$f":"IF($H521>$C521,INDEX(L$496:L520,MATCH($C521,$F$496:$F520,0)),INDEX(L522:L$558,MATCH($C521,$F522:$F$558,0)))","v":"CEED"},{"$f":"IF($H521>$C521,INDEX(M$496:M520,MATCH($C521,$F$496:$F520,0)),INDEX(M522:M$558,MATCH($C521,$F522:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H521>$C521,INDEX(N$496:N520,MATCH($C521,$F$496:$F520,0)),INDEX(N522:N$558,MATCH($C521,$F522:$F$558,0)))","v":2021},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H521,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.19612906681937298},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H521,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":24516.133352421621},{"$f":"IF($H521>$C521,INDEX(U$496:U520,MATCH($C521,$F$496:$F520,0)),INDEX(U522:U$558,MATCH($C521,$F522:$F$558,0)))","v":256880},{"$f":"IF($H521>$C521,INDEX(V$496:V520,MATCH($C521,$F$496:$F520,0)),INDEX(V522:V$558,MATCH($C521,$F522:$F$558,0)))","v":17.3},{"$f":"IF($H521>$C521,INDEX(W$496:W520,MATCH($C521,$F$496:$F520,0)),INDEX(W522:W$558,MATCH($C521,$F522:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H521>$C521,INDEX(X$496:X520,MATCH($C521,$F$496:$F520,0)),INDEX(X522:X$558,MATCH($C521,$F522:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H521>$C521,INDEX(Y$496:Y520,MATCH($C521,$F$496:$F520,0)),INDEX(Y522:Y$558,MATCH($C521,$F522:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H521>$C521,INDEX(AD$496:AD520,MATCH($C521,$F$496:$F520,0)),INDEX(AD522:AD$558,MATCH($C521,$F522:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H521>$C521,INDEX(AG$496:AG520,MATCH($C521,$F$496:$F520,0)),INDEX(AG522:AG$558,MATCH($C521,$F522:$F$558,0)))","v":0},{"$f":"IF($H521>$C521,INDEX(AH$496:AH520,MATCH($C521,$F$496:$F520,0)),INDEX(AH522:AH$558,MATCH($C521,$F522:$F$558,0)))","v":0},{"$f":"IF($H521>$C521,INDEX(AI$496:AI520,MATCH($C521,$F$496:$F520,0)),INDEX(AI522:AI$558,MATCH($C521,$F522:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H521>$C521,INDEX(AJ$496:AJ520,MATCH($C521,$F$496:$F520,0)),INDEX(AJ522:AJ$558,MATCH($C521,$F522:$F$558,0)))","v":0},{"$f":"IF($H521>$C521,INDEX(AK$496:AK520,MATCH($C521,$F$496:$F520,0)),INDEX(AK522:AK$558,MATCH($C521,$F522:$F$558,0)))","v":0},null,{"$f":"IF($H521>$C521,INDEX(AM$496:AM520,MATCH($C521,$F$496:$F520,0)),INDEX(AM522:AM$558,MATCH($C521,$F522:$F$558,0)))","v":0.03},null,{"$f":"IF($H521>$C521,INDEX(AO$496:AO520,MATCH($C521,$F$496:$F520,0)),INDEX(AO522:AO$558,MATCH($C521,$F522:$F$558,0)))","v":558},{"$f":"IF($H521>$C521,INDEX(AP$496:AP520,MATCH($C521,$F$496:$F520,0)),INDEX(AP522:AP$558,MATCH($C521,$F522:$F$558,0)))","v":0},{"$f":"IF($H521>$C521,INDEX(AQ$496:AQ520,MATCH($C521,$F$496:$F520,0)),INDEX(AQ522:AQ$558,MATCH($C521,$F522:$F$558,0)))","v":4},{"$f":"IF($H521>$C521,INDEX(AR$496:AR520,MATCH($C521,$F$496:$F520,0)),INDEX(AR522:AR$558,MATCH($C521,$F522:$F$558,0)))","v":35000},null,null,{"$f":"IF($H521>$C521,INDEX(AU$496:AU520,MATCH($C521,$F$496:$F520,0)),INDEX(AU522:AU$558,MATCH($C521,$F522:$F$558,0)))","v":1},{"$f":"IF($H521>$C521,INDEX(AV$496:AV520,MATCH($C521,$F$496:$F520,0)),INDEX(AV522:AV$558,MATCH($C521,$F522:$F$558,0)))","v":1}]
[null,8.3000000000000007,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H522)),ABS($E$496:$E$558-H522),0))","v":0},0,0,0,8,8,{"$f":"IF($H522>$C522,INDEX(J$496:J521,MATCH($C522,$F$496:$F521,0)),INDEX(J523:J$558,MATCH($C522,$F523:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H522>$C522,INDEX(K$496:K521,MATCH($C522,$F$496:$F521,0)),INDEX(K523:K$558,MATCH($C522,$F523:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H522>$C522,INDEX(L$496:L521,MATCH($C522,$F$496:$F521,0)),INDEX(L523:L$558,MATCH($C522,$F523:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H522>$C522,INDEX(M$496:M521,MATCH($C522,$F$496:$F521,0)),INDEX(M523:M$558,MATCH($C522,$F523:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H522>$C522,INDEX(N$496:N521,MATCH($C522,$F$496:$F521,0)),INDEX(N523:N$558,MATCH($C522,$F523:$F$558,0)))","v":2021},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H522,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.19612906681937298},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H522,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":24516.133352421621},{"$f":"IF($H522>$C522,INDEX(U$496:U521,MATCH($C522,$F$496:$F521,0)),INDEX(U523:U$558,MATCH($C522,$F523:$F$558,0)))","v":256880},{"$f":"IF($H522>$C522,INDEX(V$496:V521,MATCH($C522,$F$496:$F521,0)),INDEX(V523:V$558,MATCH($C522,$F523:$F$558,0)))","v":17.3},{"$f":"IF($H522>$C522,INDEX(W$496:W521,MATCH($C522,$F$496:$F521,0)),INDEX(W523:W$558,MATCH($C522,$F523:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H522>$C522,INDEX(X$496:X521,MATCH($C522,$F$496:$F521,0)),INDEX(X523:X$558,MATCH($C522,$F523:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H522>$C522,INDEX(Y$496:Y521,MATCH($C522,$F$496:$F521,0)),INDEX(Y523:Y$558,MATCH($C522,$F523:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H522>$C522,INDEX(AD$496:AD521,MATCH($C522,$F$496:$F521,0)),INDEX(AD523:AD$558,MATCH($C522,$F523:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H522>$C522,INDEX(AG$496:AG521,MATCH($C522,$F$496:$F521,0)),INDEX(AG523:AG$558,MATCH($C522,$F523:$F$558,0)))","v":0},{"$f":"IF($H522>$C522,INDEX(AH$496:AH521,MATCH($C522,$F$496:$F521,0)),INDEX(AH523:AH$558,MATCH($C522,$F523:$F$558,0)))","v":0},{"$f":"IF($H522>$C522,INDEX(AI$496:AI521,MATCH($C522,$F$496:$F521,0)),INDEX(AI523:AI$558,MATCH($C522,$F523:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H522>$C522,INDEX(AJ$496:AJ521,MATCH($C522,$F$496:$F521,0)),INDEX(AJ523:AJ$558,MATCH($C522,$F523:$F$558,0)))","v":0},{"$f":"IF($H522>$C522,INDEX(AK$496:AK521,MATCH($C522,$F$496:$F521,0)),INDEX(AK523:AK$558,MATCH($C522,$F523:$F$558,0)))","v":0},null,{"$f":"IF($H522>$C522,INDEX(AM$496:AM521,MATCH($C522,$F$496:$F521,0)),INDEX(AM523:AM$558,MATCH($C522,$F523:$F$558,0)))","v":0.03},null,{"$f":"IF($H522>$C522,INDEX(AO$496:AO521,MATCH($C522,$F$496:$F521,0)),INDEX(AO523:AO$558,MATCH($C522,$F523:$F$558,0)))","v":558},{"$f":"IF($H522>$C522,INDEX(AP$496:AP521,MATCH($C522,$F$496:$F521,0)),INDEX(AP523:AP$558,MATCH($C522,$F523:$F$558,0)))","v":0},{"$f":"IF($H522>$C522,INDEX(AQ$496:AQ521,MATCH($C522,$F$496:$F521,0)),INDEX(AQ523:AQ$558,MATCH($C522,$F523:$F$558,0)))","v":4},{"$f":"IF($H522>$C522,INDEX(AR$496:AR521,MATCH($C522,$F$496:$F521,0)),INDEX(AR523:AR$558,MATCH($C522,$F523:$F$558,0)))","v":35000},null,null,{"$f":"IF($H522>$C522,INDEX(AU$496:AU521,MATCH($C522,$F$496:$F521,0)),INDEX(AU523:AU$558,MATCH($C522,$F523:$F$558,0)))","v":1},{"$f":"IF($H522>$C522,INDEX(AV$496:AV521,MATCH($C522,$F$496:$F521,0)),INDEX(AV523:AV$558,MATCH($C522,$F523:$F$558,0)))","v":1}]
[null,9.1,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H523)),ABS($E$496:$E$558-H523),0))","v":0},0,0,0,9,9,{"$f":"IF($H523>$C523,INDEX(J$496:J522,MATCH($C523,$F$496:$F522,0)),INDEX(J524:J$558,MATCH($C523,$F524:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H523>$C523,INDEX(K$496:K522,MATCH($C523,$F$496:$F522,0)),INDEX(K524:K$558,MATCH($C523,$F524:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H523>$C523,INDEX(L$496:L522,MATCH($C523,$F$496:$F522,0)),INDEX(L524:L$558,MATCH($C523,$F524:$F$558,0)))","v":3008},{"$f":"IF($H523>$C523,INDEX(M$496:M522,MATCH($C523,$F$496:$F522,0)),INDEX(M524:M$558,MATCH($C523,$F524:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H523>$C523,INDEX(N$496:N522,MATCH($C523,$F$496:$F522,0)),INDEX(N524:N$558,MATCH($C523,$F524:$F$558,0)))","v":2021},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H523,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.12374311289828763},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H523,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":20623.852149714603},{"$f":"IF($H523>$C523,INDEX(U$496:U522,MATCH($C523,$F$496:$F522,0)),INDEX(U524:U$558,MATCH($C523,$F524:$F$558,0)))","v":256880},{"$f":"IF($H523>$C523,INDEX(V$496:V522,MATCH($C523,$F$496:$F522,0)),INDEX(V524:V$558,MATCH($C523,$F524:$F$558,0)))","v":17.3},{"$f":"IF($H523>$C523,INDEX(W$496:W522,MATCH($C523,$F$496:$F522,0)),INDEX(W524:W$558,MATCH($C523,$F524:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H523>$C523,INDEX(X$496:X522,MATCH($C523,$F$496:$F522,0)),INDEX(X524:X$558,MATCH($C523,$F524:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H523>$C523,INDEX(Y$496:Y522,MATCH($C523,$F$496:$F522,0)),INDEX(Y524:Y$558,MATCH($C523,$F524:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H523>$C523,INDEX(AD$496:AD522,MATCH($C523,$F$496:$F522,0)),INDEX(AD524:AD$558,MATCH($C523,$F524:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H523>$C523,INDEX(AG$496:AG522,MATCH($C523,$F$496:$F522,0)),INDEX(AG524:AG$558,MATCH($C523,$F524:$F$558,0)))","v":0},{"$f":"IF($H523>$C523,INDEX(AH$496:AH522,MATCH($C523,$F$496:$F522,0)),INDEX(AH524:AH$558,MATCH($C523,$F524:$F$558,0)))","v":0},{"$f":"IF($H523>$C523,INDEX(AI$496:AI522,MATCH($C523,$F$496:$F522,0)),INDEX(AI524:AI$558,MATCH($C523,$F524:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H523>$C523,INDEX(AJ$496:AJ522,MATCH($C523,$F$496:$F522,0)),INDEX(AJ524:AJ$558,MATCH($C523,$F524:$F$558,0)))","v":0},{"$f":"IF($H523>$C523,INDEX(AK$496:AK522,MATCH($C523,$F$496:$F522,0)),INDEX(AK524:AK$558,MATCH($C523,$F524:$F$558,0)))","v":0},null,{"$f":"IF($H523>$C523,INDEX(AM$496:AM522,MATCH($C523,$F$496:$F522,0)),INDEX(AM524:AM$558,MATCH($C523,$F524:$F$558,0)))","v":0.03},null,{"$f":"IF($H523>$C523,INDEX(AO$496:AO522,MATCH($C523,$F$496:$F522,0)),INDEX(AO524:AO$558,MATCH($C523,$F524:$F$558,0)))","v":558},{"$f":"IF($H523>$C523,INDEX(AP$496:AP522,MATCH($C523,$F$496:$F522,0)),INDEX(AP524:AP$558,MATCH($C523,$F524:$F$558,0)))","v":0},{"$f":"IF($H523>$C523,INDEX(AQ$496:AQ522,MATCH($C523,$F$496:$F522,0)),INDEX(AQ524:AQ$558,MATCH($C523,$F524:$F$558,0)))","v":4},{"$f":"IF($H523>$C523,INDEX(AR$496:AR522,MATCH($C523,$F$496:$F522,0)),INDEX(AR524:AR$558,MATCH($C523,$F524:$F$558,0)))","v":35000},null,null,{"$f":"IF($H523>$C523,INDEX(AU$496:AU522,MATCH($C523,$F$496:$F522,0)),INDEX(AU524:AU$558,MATCH($C523,$F524:$F$558,0)))","v":1},{"$f":"IF($H523>$C523,INDEX(AV$496:AV522,MATCH($C523,$F$496:$F522,0)),INDEX(AV524:AV$558,MATCH($C523,$F524:$F$558,0)))","v":1}]
[null,9.1999999999999993,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H524)),ABS($E$496:$E$558-H524),0))","v":0},0,0,0,9,9,{"$f":"IF($H524>$C524,INDEX(J$496:J523,MATCH($C524,$F$496:$F523,0)),INDEX(J525:J$558,MATCH($C524,$F525:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H524>$C524,INDEX(K$496:K523,MATCH($C524,$F$496:$F523,0)),INDEX(K525:K$558,MATCH($C524,$F525:$F$558,0)))","v":"KIA"},{"$f":"IF($H524>$C524,INDEX(L$496:L523,MATCH($C524,$F$496:$F523,0)),INDEX(L525:L$558,MATCH($C524,$F525:$F$558,0)))","v":"CEED"},{"$f":"IF($H524>$C524,INDEX(M$496:M523,MATCH($C524,$F$496:$F523,0)),INDEX(M525:M$558,MATCH($C524,$F525:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H524>$C524,INDEX(N$496:N523,MATCH($C524,$F$496:$F523,0)),INDEX(N525:N$558,MATCH($C524,$F525:$F$558,0)))","v":2021},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H524,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.12374311289828763},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H524,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":20623.852149714603},{"$f":"IF($H524>$C524,INDEX(U$496:U523,MATCH($C524,$F$496:$F523,0)),INDEX(U525:U$558,MATCH($C524,$F525:$F$558,0)))","v":256880},{"$f":"IF($H524>$C524,INDEX(V$496:V523,MATCH($C524,$F$496:$F523,0)),INDEX(V525:V$558,MATCH($C524,$F525:$F$558,0)))","v":17.3},{"$f":"IF($H524>$C524,INDEX(W$496:W523,MATCH($C524,$F$496:$F523,0)),INDEX(W525:W$558,MATCH($C524,$F525:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H524>$C524,INDEX(X$496:X523,MATCH($C524,$F$496:$F523,0)),INDEX(X525:X$558,MATCH($C524,$F525:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H524>$C524,INDEX(Y$496:Y523,MATCH($C524,$F$496:$F523,0)),INDEX(Y525:Y$558,MATCH($C524,$F525:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H524>$C524,INDEX(AD$496:AD523,MATCH($C524,$F$496:$F523,0)),INDEX(AD525:AD$558,MATCH($C524,$F525:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H524>$C524,INDEX(AG$496:AG523,MATCH($C524,$F$496:$F523,0)),INDEX(AG525:AG$558,MATCH($C524,$F525:$F$558,0)))","v":0},{"$f":"IF($H524>$C524,INDEX(AH$496:AH523,MATCH($C524,$F$496:$F523,0)),INDEX(AH525:AH$558,MATCH($C524,$F525:$F$558,0)))","v":0},{"$f":"IF($H524>$C524,INDEX(AI$496:AI523,MATCH($C524,$F$496:$F523,0)),INDEX(AI525:AI$558,MATCH($C524,$F525:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H524>$C524,INDEX(AJ$496:AJ523,MATCH($C524,$F$496:$F523,0)),INDEX(AJ525:AJ$558,MATCH($C524,$F525:$F$558,0)))","v":0},{"$f":"IF($H524>$C524,INDEX(AK$496:AK523,MATCH($C524,$F$496:$F523,0)),INDEX(AK525:AK$558,MATCH($C524,$F525:$F$558,0)))","v":0},null,{"$f":"IF($H524>$C524,INDEX(AM$496:AM523,MATCH($C524,$F$496:$F523,0)),INDEX(AM525:AM$558,MATCH($C524,$F525:$F$558,0)))","v":0.03},null,{"$f":"IF($H524>$C524,INDEX(AO$496:AO523,MATCH($C524,$F$496:$F523,0)),INDEX(AO525:AO$558,MATCH($C524,$F525:$F$558,0)))","v":558},{"$f":"IF($H524>$C524,INDEX(AP$496:AP523,MATCH($C524,$F$496:$F523,0)),INDEX(AP525:AP$558,MATCH($C524,$F525:$F$558,0)))","v":0},{"$f":"IF($H524>$C524,INDEX(AQ$496:AQ523,MATCH($C524,$F$496:$F523,0)),INDEX(AQ525:AQ$558,MATCH($C524,$F525:$F$558,0)))","v":4},{"$f":"IF($H524>$C524,INDEX(AR$496:AR523,MATCH($C524,$F$496:$F523,0)),INDEX(AR525:AR$558,MATCH($C524,$F525:$F$558,0)))","v":35000},null,null,{"$f":"IF($H524>$C524,INDEX(AU$496:AU523,MATCH($C524,$F$496:$F523,0)),INDEX(AU525:AU$558,MATCH($C524,$F525:$F$558,0)))","v":1},{"$f":"IF($H524>$C524,INDEX(AV$496:AV523,MATCH($C524,$F$496:$F523,0)),INDEX(AV525:AV$558,MATCH($C524,$F525:$F$558,0)))","v":1}]
[null,9.3000000000000007,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H525)),ABS($E$496:$E$558-H525),0))","v":0},0,0,0,9,9,{"$f":"IF($H525>$C525,INDEX(J$496:J524,MATCH($C525,$F$496:$F524,0)),INDEX(J526:J$558,MATCH($C525,$F526:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H525>$C525,INDEX(K$496:K524,MATCH($C525,$F$496:$F524,0)),INDEX(K526:K$558,MATCH($C525,$F526:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H525>$C525,INDEX(L$496:L524,MATCH($C525,$F$496:$F524,0)),INDEX(L526:L$558,MATCH($C525,$F526:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H525>$C525,INDEX(M$496:M524,MATCH($C525,$F$496:$F524,0)),INDEX(M526:M$558,MATCH($C525,$F526:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H525>$C525,INDEX(N$496:N524,MATCH($C525,$F$496:$F524,0)),INDEX(N526:N$558,MATCH($C525,$F526:$F$558,0)))","v":2021},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H525,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0.12374311289828763},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H525,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":20623.852149714603},{"$f":"IF($H525>$C525,INDEX(U$496:U524,MATCH($C525,$F$496:$F524,0)),INDEX(U526:U$558,MATCH($C525,$F526:$F$558,0)))","v":256880},{"$f":"IF($H525>$C525,INDEX(V$496:V524,MATCH($C525,$F$496:$F524,0)),INDEX(V526:V$558,MATCH($C525,$F526:$F$558,0)))","v":17.3},{"$f":"IF($H525>$C525,INDEX(W$496:W524,MATCH($C525,$F$496:$F524,0)),INDEX(W526:W$558,MATCH($C525,$F526:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H525>$C525,INDEX(X$496:X524,MATCH($C525,$F$496:$F524,0)),INDEX(X526:X$558,MATCH($C525,$F526:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H525>$C525,INDEX(Y$496:Y524,MATCH($C525,$F$496:$F524,0)),INDEX(Y526:Y$558,MATCH($C525,$F526:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H525>$C525,INDEX(AD$496:AD524,MATCH($C525,$F$496:$F524,0)),INDEX(AD526:AD$558,MATCH($C525,$F526:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H525>$C525,INDEX(AG$496:AG524,MATCH($C525,$F$496:$F524,0)),INDEX(AG526:AG$558,MATCH($C525,$F526:$F$558,0)))","v":0},{"$f":"IF($H525>$C525,INDEX(AH$496:AH524,MATCH($C525,$F$496:$F524,0)),INDEX(AH526:AH$558,MATCH($C525,$F526:$F$558,0)))","v":0},{"$f":"IF($H525>$C525,INDEX(AI$496:AI524,MATCH($C525,$F$496:$F524,0)),INDEX(AI526:AI$558,MATCH($C525,$F526:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H525>$C525,INDEX(AJ$496:AJ524,MATCH($C525,$F$496:$F524,0)),INDEX(AJ526:AJ$558,MATCH($C525,$F526:$F$558,0)))","v":0},{"$f":"IF($H525>$C525,INDEX(AK$496:AK524,MATCH($C525,$F$496:$F524,0)),INDEX(AK526:AK$558,MATCH($C525,$F526:$F$558,0)))","v":0},null,{"$f":"IF($H525>$C525,INDEX(AM$496:AM524,MATCH($C525,$F$496:$F524,0)),INDEX(AM526:AM$558,MATCH($C525,$F526:$F$558,0)))","v":0.03},null,{"$f":"IF($H525>$C525,INDEX(AO$496:AO524,MATCH($C525,$F$496:$F524,0)),INDEX(AO526:AO$558,MATCH($C525,$F526:$F$558,0)))","v":558},{"$f":"IF($H525>$C525,INDEX(AP$496:AP524,MATCH($C525,$F$496:$F524,0)),INDEX(AP526:AP$558,MATCH($C525,$F526:$F$558,0)))","v":0},{"$f":"IF($H525>$C525,INDEX(AQ$496:AQ524,MATCH($C525,$F$496:$F524,0)),INDEX(AQ526:AQ$558,MATCH($C525,$F526:$F$558,0)))","v":4},{"$f":"IF($H525>$C525,INDEX(AR$496:AR524,MATCH($C525,$F$496:$F524,0)),INDEX(AR526:AR$558,MATCH($C525,$F526:$F$558,0)))","v":35000},null,null,{"$f":"IF($H525>$C525,INDEX(AU$496:AU524,MATCH($C525,$F$496:$F524,0)),INDEX(AU526:AU$558,MATCH($C525,$F526:$F$558,0)))","v":1},{"$f":"IF($H525>$C525,INDEX(AV$496:AV524,MATCH($C525,$F$496:$F524,0)),INDEX(AV526:AV$558,MATCH($C525,$F526:$F$558,0)))","v":1}]
[null,10.1,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H526)),ABS($E$496:$E$558-H526),0))","v":0},0,0,0,10,10,{"$f":"IF($H526>$C526,INDEX(J$496:J525,MATCH($C526,$F$496:$F525,0)),INDEX(J527:J$558,MATCH($C526,$F527:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H526>$C526,INDEX(K$496:K525,MATCH($C526,$F$496:$F525,0)),INDEX(K527:K$558,MATCH($C526,$F527:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H526>$C526,INDEX(L$496:L525,MATCH($C526,$F$496:$F525,0)),INDEX(L527:L$558,MATCH($C526,$F527:$F$558,0)))","v":3008},{"$f":"IF($H526>$C526,INDEX(M$496:M525,MATCH($C526,$F$496:$F525,0)),INDEX(M527:M$558,MATCH($C526,$F527:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H526>$C526,INDEX(N$496:N525,MATCH($C526,$F$496:$F525,0)),INDEX(N527:N$558,MATCH($C526,$F527:$F$558,0)))","v":2021},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H526,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H526,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H526>$C526,INDEX(U$496:U525,MATCH($C526,$F$496:$F525,0)),INDEX(U527:U$558,MATCH($C526,$F527:$F$558,0)))","v":256880},{"$f":"IF($H526>$C526,INDEX(V$496:V525,MATCH($C526,$F$496:$F525,0)),INDEX(V527:V$558,MATCH($C526,$F527:$F$558,0)))","v":17.3},{"$f":"IF($H526>$C526,INDEX(W$496:W525,MATCH($C526,$F$496:$F525,0)),INDEX(W527:W$558,MATCH($C526,$F527:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H526>$C526,INDEX(X$496:X525,MATCH($C526,$F$496:$F525,0)),INDEX(X527:X$558,MATCH($C526,$F527:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H526>$C526,INDEX(Y$496:Y525,MATCH($C526,$F$496:$F525,0)),INDEX(Y527:Y$558,MATCH($C526,$F527:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H526>$C526,INDEX(AD$496:AD525,MATCH($C526,$F$496:$F525,0)),INDEX(AD527:AD$558,MATCH($C526,$F527:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H526>$C526,INDEX(AG$496:AG525,MATCH($C526,$F$496:$F525,0)),INDEX(AG527:AG$558,MATCH($C526,$F527:$F$558,0)))","v":0},{"$f":"IF($H526>$C526,INDEX(AH$496:AH525,MATCH($C526,$F$496:$F525,0)),INDEX(AH527:AH$558,MATCH($C526,$F527:$F$558,0)))","v":0},{"$f":"IF($H526>$C526,INDEX(AI$496:AI525,MATCH($C526,$F$496:$F525,0)),INDEX(AI527:AI$558,MATCH($C526,$F527:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H526>$C526,INDEX(AJ$496:AJ525,MATCH($C526,$F$496:$F525,0)),INDEX(AJ527:AJ$558,MATCH($C526,$F527:$F$558,0)))","v":0},{"$f":"IF($H526>$C526,INDEX(AK$496:AK525,MATCH($C526,$F$496:$F525,0)),INDEX(AK527:AK$558,MATCH($C526,$F527:$F$558,0)))","v":0},null,{"$f":"IF($H526>$C526,INDEX(AM$496:AM525,MATCH($C526,$F$496:$F525,0)),INDEX(AM527:AM$558,MATCH($C526,$F527:$F$558,0)))","v":0.03},null,{"$f":"IF($H526>$C526,INDEX(AO$496:AO525,MATCH($C526,$F$496:$F525,0)),INDEX(AO527:AO$558,MATCH($C526,$F527:$F$558,0)))","v":558},{"$f":"IF($H526>$C526,INDEX(AP$496:AP525,MATCH($C526,$F$496:$F525,0)),INDEX(AP527:AP$558,MATCH($C526,$F527:$F$558,0)))","v":0},{"$f":"IF($H526>$C526,INDEX(AQ$496:AQ525,MATCH($C526,$F$496:$F525,0)),INDEX(AQ527:AQ$558,MATCH($C526,$F527:$F$558,0)))","v":4},{"$f":"IF($H526>$C526,INDEX(AR$496:AR525,MATCH($C526,$F$496:$F525,0)),INDEX(AR527:AR$558,MATCH($C526,$F527:$F$558,0)))","v":35000},null,null,{"$f":"IF($H526>$C526,INDEX(AU$496:AU525,MATCH($C526,$F$496:$F525,0)),INDEX(AU527:AU$558,MATCH($C526,$F527:$F$558,0)))","v":1},{"$f":"IF($H526>$C526,INDEX(AV$496:AV525,MATCH($C526,$F$496:$F525,0)),INDEX(AV527:AV$558,MATCH($C526,$F527:$F$558,0)))","v":1}]
[null,10.199999999999999,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H527)),ABS($E$496:$E$558-H527),0))","v":0},0,0,0,10,10,{"$f":"IF($H527>$C527,INDEX(J$496:J526,MATCH($C527,$F$496:$F526,0)),INDEX(J528:J$558,MATCH($C527,$F528:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H527>$C527,INDEX(K$496:K526,MATCH($C527,$F$496:$F526,0)),INDEX(K528:K$558,MATCH($C527,$F528:$F$558,0)))","v":"KIA"},{"$f":"IF($H527>$C527,INDEX(L$496:L526,MATCH($C527,$F$496:$F526,0)),INDEX(L528:L$558,MATCH($C527,$F528:$F$558,0)))","v":"CEED"},{"$f":"IF($H527>$C527,INDEX(M$496:M526,MATCH($C527,$F$496:$F526,0)),INDEX(M528:M$558,MATCH($C527,$F528:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H527>$C527,INDEX(N$496:N526,MATCH($C527,$F$496:$F526,0)),INDEX(N528:N$558,MATCH($C527,$F528:$F$558,0)))","v":2021},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H527,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H527,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H527>$C527,INDEX(U$496:U526,MATCH($C527,$F$496:$F526,0)),INDEX(U528:U$558,MATCH($C527,$F528:$F$558,0)))","v":256880},{"$f":"IF($H527>$C527,INDEX(V$496:V526,MATCH($C527,$F$496:$F526,0)),INDEX(V528:V$558,MATCH($C527,$F528:$F$558,0)))","v":17.3},{"$f":"IF($H527>$C527,INDEX(W$496:W526,MATCH($C527,$F$496:$F526,0)),INDEX(W528:W$558,MATCH($C527,$F528:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H527>$C527,INDEX(X$496:X526,MATCH($C527,$F$496:$F526,0)),INDEX(X528:X$558,MATCH($C527,$F528:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H527>$C527,INDEX(Y$496:Y526,MATCH($C527,$F$496:$F526,0)),INDEX(Y528:Y$558,MATCH($C527,$F528:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H527>$C527,INDEX(AD$496:AD526,MATCH($C527,$F$496:$F526,0)),INDEX(AD528:AD$558,MATCH($C527,$F528:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H527>$C527,INDEX(AG$496:AG526,MATCH($C527,$F$496:$F526,0)),INDEX(AG528:AG$558,MATCH($C527,$F528:$F$558,0)))","v":0},{"$f":"IF($H527>$C527,INDEX(AH$496:AH526,MATCH($C527,$F$496:$F526,0)),INDEX(AH528:AH$558,MATCH($C527,$F528:$F$558,0)))","v":0},{"$f":"IF($H527>$C527,INDEX(AI$496:AI526,MATCH($C527,$F$496:$F526,0)),INDEX(AI528:AI$558,MATCH($C527,$F528:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H527>$C527,INDEX(AJ$496:AJ526,MATCH($C527,$F$496:$F526,0)),INDEX(AJ528:AJ$558,MATCH($C527,$F528:$F$558,0)))","v":0},{"$f":"IF($H527>$C527,INDEX(AK$496:AK526,MATCH($C527,$F$496:$F526,0)),INDEX(AK528:AK$558,MATCH($C527,$F528:$F$558,0)))","v":0},null,{"$f":"IF($H527>$C527,INDEX(AM$496:AM526,MATCH($C527,$F$496:$F526,0)),INDEX(AM528:AM$558,MATCH($C527,$F528:$F$558,0)))","v":0.03},null,{"$f":"IF($H527>$C527,INDEX(AO$496:AO526,MATCH($C527,$F$496:$F526,0)),INDEX(AO528:AO$558,MATCH($C527,$F528:$F$558,0)))","v":558},{"$f":"IF($H527>$C527,INDEX(AP$496:AP526,MATCH($C527,$F$496:$F526,0)),INDEX(AP528:AP$558,MATCH($C527,$F528:$F$558,0)))","v":0},{"$f":"IF($H527>$C527,INDEX(AQ$496:AQ526,MATCH($C527,$F$496:$F526,0)),INDEX(AQ528:AQ$558,MATCH($C527,$F528:$F$558,0)))","v":4},{"$f":"IF($H527>$C527,INDEX(AR$496:AR526,MATCH($C527,$F$496:$F526,0)),INDEX(AR528:AR$558,MATCH($C527,$F528:$F$558,0)))","v":35000},null,null,{"$f":"IF($H527>$C527,INDEX(AU$496:AU526,MATCH($C527,$F$496:$F526,0)),INDEX(AU528:AU$558,MATCH($C527,$F528:$F$558,0)))","v":1},{"$f":"IF($H527>$C527,INDEX(AV$496:AV526,MATCH($C527,$F$496:$F526,0)),INDEX(AV528:AV$558,MATCH($C527,$F528:$F$558,0)))","v":1}]
[null,10.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H528)),ABS($E$496:$E$558-H528),0))","v":0},0,0,0,10,10,{"$f":"IF($H528>$C528,INDEX(J$496:J527,MATCH($C528,$F$496:$F527,0)),INDEX(J529:J$558,MATCH($C528,$F529:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H528>$C528,INDEX(K$496:K527,MATCH($C528,$F$496:$F527,0)),INDEX(K529:K$558,MATCH($C528,$F529:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H528>$C528,INDEX(L$496:L527,MATCH($C528,$F$496:$F527,0)),INDEX(L529:L$558,MATCH($C528,$F529:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H528>$C528,INDEX(M$496:M527,MATCH($C528,$F$496:$F527,0)),INDEX(M529:M$558,MATCH($C528,$F529:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H528>$C528,INDEX(N$496:N527,MATCH($C528,$F$496:$F527,0)),INDEX(N529:N$558,MATCH($C528,$F529:$F$558,0)))","v":2021},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H528,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H528,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H528>$C528,INDEX(U$496:U527,MATCH($C528,$F$496:$F527,0)),INDEX(U529:U$558,MATCH($C528,$F529:$F$558,0)))","v":256880},{"$f":"IF($H528>$C528,INDEX(V$496:V527,MATCH($C528,$F$496:$F527,0)),INDEX(V529:V$558,MATCH($C528,$F529:$F$558,0)))","v":17.3},{"$f":"IF($H528>$C528,INDEX(W$496:W527,MATCH($C528,$F$496:$F527,0)),INDEX(W529:W$558,MATCH($C528,$F529:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H528>$C528,INDEX(X$496:X527,MATCH($C528,$F$496:$F527,0)),INDEX(X529:X$558,MATCH($C528,$F529:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H528>$C528,INDEX(Y$496:Y527,MATCH($C528,$F$496:$F527,0)),INDEX(Y529:Y$558,MATCH($C528,$F529:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H528>$C528,INDEX(AD$496:AD527,MATCH($C528,$F$496:$F527,0)),INDEX(AD529:AD$558,MATCH($C528,$F529:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H528>$C528,INDEX(AG$496:AG527,MATCH($C528,$F$496:$F527,0)),INDEX(AG529:AG$558,MATCH($C528,$F529:$F$558,0)))","v":0},{"$f":"IF($H528>$C528,INDEX(AH$496:AH527,MATCH($C528,$F$496:$F527,0)),INDEX(AH529:AH$558,MATCH($C528,$F529:$F$558,0)))","v":0},{"$f":"IF($H528>$C528,INDEX(AI$496:AI527,MATCH($C528,$F$496:$F527,0)),INDEX(AI529:AI$558,MATCH($C528,$F529:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H528>$C528,INDEX(AJ$496:AJ527,MATCH($C528,$F$496:$F527,0)),INDEX(AJ529:AJ$558,MATCH($C528,$F529:$F$558,0)))","v":0},{"$f":"IF($H528>$C528,INDEX(AK$496:AK527,MATCH($C528,$F$496:$F527,0)),INDEX(AK529:AK$558,MATCH($C528,$F529:$F$558,0)))","v":0},null,{"$f":"IF($H528>$C528,INDEX(AM$496:AM527,MATCH($C528,$F$496:$F527,0)),INDEX(AM529:AM$558,MATCH($C528,$F529:$F$558,0)))","v":0.03},null,{"$f":"IF($H528>$C528,INDEX(AO$496:AO527,MATCH($C528,$F$496:$F527,0)),INDEX(AO529:AO$558,MATCH($C528,$F529:$F$558,0)))","v":558},{"$f":"IF($H528>$C528,INDEX(AP$496:AP527,MATCH($C528,$F$496:$F527,0)),INDEX(AP529:AP$558,MATCH($C528,$F529:$F$558,0)))","v":0},{"$f":"IF($H528>$C528,INDEX(AQ$496:AQ527,MATCH($C528,$F$496:$F527,0)),INDEX(AQ529:AQ$558,MATCH($C528,$F529:$F$558,0)))","v":4},{"$f":"IF($H528>$C528,INDEX(AR$496:AR527,MATCH($C528,$F$496:$F527,0)),INDEX(AR529:AR$558,MATCH($C528,$F529:$F$558,0)))","v":35000},null,null,{"$f":"IF($H528>$C528,INDEX(AU$496:AU527,MATCH($C528,$F$496:$F527,0)),INDEX(AU529:AU$558,MATCH($C528,$F529:$F$558,0)))","v":1},{"$f":"IF($H528>$C528,INDEX(AV$496:AV527,MATCH($C528,$F$496:$F527,0)),INDEX(AV529:AV$558,MATCH($C528,$F529:$F$558,0)))","v":1}]
[null,11.1,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H529)),ABS($E$496:$E$558-H529),0))","v":0},0,0,0,11,{"$f":"H529+input_år-original_år","v":11},{"$f":"IF($H529>$C529,INDEX(J$496:J528,MATCH($C529,$F$496:$F528,0)),INDEX(J530:J$558,MATCH($C529,$F530:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H529>$C529,INDEX(K$496:K528,MATCH($C529,$F$496:$F528,0)),INDEX(K530:K$558,MATCH($C529,$F530:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H529>$C529,INDEX(L$496:L528,MATCH($C529,$F$496:$F528,0)),INDEX(L530:L$558,MATCH($C529,$F530:$F$558,0)))","v":3008},{"$f":"IF($H529>$C529,INDEX(M$496:M528,MATCH($C529,$F$496:$F528,0)),INDEX(M530:M$558,MATCH($C529,$F530:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H529>$C529,INDEX(N$496:N528,MATCH($C529,$F$496:$F528,0)),INDEX(N530:N$558,MATCH($C529,$F530:$F$558,0)))","v":2021},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H529,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H529,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H529>$C529,INDEX(U$496:U528,MATCH($C529,$F$496:$F528,0)),INDEX(U530:U$558,MATCH($C529,$F530:$F$558,0)))","v":256880},{"$f":"IF($H529>$C529,INDEX(V$496:V528,MATCH($C529,$F$496:$F528,0)),INDEX(V530:V$558,MATCH($C529,$F530:$F$558,0)))","v":17.3},{"$f":"IF($H529>$C529,INDEX(W$496:W528,MATCH($C529,$F$496:$F528,0)),INDEX(W530:W$558,MATCH($C529,$F530:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H529>$C529,INDEX(X$496:X528,MATCH($C529,$F$496:$F528,0)),INDEX(X530:X$558,MATCH($C529,$F530:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H529>$C529,INDEX(Y$496:Y528,MATCH($C529,$F$496:$F528,0)),INDEX(Y530:Y$558,MATCH($C529,$F530:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H529>$C529,INDEX(AD$496:AD528,MATCH($C529,$F$496:$F528,0)),INDEX(AD530:AD$558,MATCH($C529,$F530:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H529>$C529,INDEX(AG$496:AG528,MATCH($C529,$F$496:$F528,0)),INDEX(AG530:AG$558,MATCH($C529,$F530:$F$558,0)))","v":0},{"$f":"IF($H529>$C529,INDEX(AH$496:AH528,MATCH($C529,$F$496:$F528,0)),INDEX(AH530:AH$558,MATCH($C529,$F530:$F$558,0)))","v":0},{"$f":"IF($H529>$C529,INDEX(AI$496:AI528,MATCH($C529,$F$496:$F528,0)),INDEX(AI530:AI$558,MATCH($C529,$F530:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H529>$C529,INDEX(AJ$496:AJ528,MATCH($C529,$F$496:$F528,0)),INDEX(AJ530:AJ$558,MATCH($C529,$F530:$F$558,0)))","v":0},{"$f":"IF($H529>$C529,INDEX(AK$496:AK528,MATCH($C529,$F$496:$F528,0)),INDEX(AK530:AK$558,MATCH($C529,$F530:$F$558,0)))","v":0},null,{"$f":"IF($H529>$C529,INDEX(AM$496:AM528,MATCH($C529,$F$496:$F528,0)),INDEX(AM530:AM$558,MATCH($C529,$F530:$F$558,0)))","v":0.03},null,{"$f":"IF($H529>$C529,INDEX(AO$496:AO528,MATCH($C529,$F$496:$F528,0)),INDEX(AO530:AO$558,MATCH($C529,$F530:$F$558,0)))","v":558},{"$f":"IF($H529>$C529,INDEX(AP$496:AP528,MATCH($C529,$F$496:$F528,0)),INDEX(AP530:AP$558,MATCH($C529,$F530:$F$558,0)))","v":0},{"$f":"IF($H529>$C529,INDEX(AQ$496:AQ528,MATCH($C529,$F$496:$F528,0)),INDEX(AQ530:AQ$558,MATCH($C529,$F530:$F$558,0)))","v":4},{"$f":"IF($H529>$C529,INDEX(AR$496:AR528,MATCH($C529,$F$496:$F528,0)),INDEX(AR530:AR$558,MATCH($C529,$F530:$F$558,0)))","v":35000},null,null,{"$f":"IF($H529>$C529,INDEX(AU$496:AU528,MATCH($C529,$F$496:$F528,0)),INDEX(AU530:AU$558,MATCH($C529,$F530:$F$558,0)))","v":1},{"$f":"IF($H529>$C529,INDEX(AV$496:AV528,MATCH($C529,$F$496:$F528,0)),INDEX(AV530:AV$558,MATCH($C529,$F530:$F$558,0)))","v":1}]
[null,11.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H530)),ABS($E$496:$E$558-H530),0))","v":0},0,0,0,11,11,{"$f":"IF($H530>$C530,INDEX(J$496:J529,MATCH($C530,$F$496:$F529,0)),INDEX(J531:J$558,MATCH($C530,$F531:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H530>$C530,INDEX(K$496:K529,MATCH($C530,$F$496:$F529,0)),INDEX(K531:K$558,MATCH($C530,$F531:$F$558,0)))","v":"KIA"},{"$f":"IF($H530>$C530,INDEX(L$496:L529,MATCH($C530,$F$496:$F529,0)),INDEX(L531:L$558,MATCH($C530,$F531:$F$558,0)))","v":"CEED"},{"$f":"IF($H530>$C530,INDEX(M$496:M529,MATCH($C530,$F$496:$F529,0)),INDEX(M531:M$558,MATCH($C530,$F531:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H530>$C530,INDEX(N$496:N529,MATCH($C530,$F$496:$F529,0)),INDEX(N531:N$558,MATCH($C530,$F531:$F$558,0)))","v":2021},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H530,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H530,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H530>$C530,INDEX(U$496:U529,MATCH($C530,$F$496:$F529,0)),INDEX(U531:U$558,MATCH($C530,$F531:$F$558,0)))","v":256880},{"$f":"IF($H530>$C530,INDEX(V$496:V529,MATCH($C530,$F$496:$F529,0)),INDEX(V531:V$558,MATCH($C530,$F531:$F$558,0)))","v":17.3},{"$f":"IF($H530>$C530,INDEX(W$496:W529,MATCH($C530,$F$496:$F529,0)),INDEX(W531:W$558,MATCH($C530,$F531:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H530>$C530,INDEX(X$496:X529,MATCH($C530,$F$496:$F529,0)),INDEX(X531:X$558,MATCH($C530,$F531:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H530>$C530,INDEX(Y$496:Y529,MATCH($C530,$F$496:$F529,0)),INDEX(Y531:Y$558,MATCH($C530,$F531:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H530>$C530,INDEX(AD$496:AD529,MATCH($C530,$F$496:$F529,0)),INDEX(AD531:AD$558,MATCH($C530,$F531:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H530>$C530,INDEX(AG$496:AG529,MATCH($C530,$F$496:$F529,0)),INDEX(AG531:AG$558,MATCH($C530,$F531:$F$558,0)))","v":0},{"$f":"IF($H530>$C530,INDEX(AH$496:AH529,MATCH($C530,$F$496:$F529,0)),INDEX(AH531:AH$558,MATCH($C530,$F531:$F$558,0)))","v":0},{"$f":"IF($H530>$C530,INDEX(AI$496:AI529,MATCH($C530,$F$496:$F529,0)),INDEX(AI531:AI$558,MATCH($C530,$F531:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H530>$C530,INDEX(AJ$496:AJ529,MATCH($C530,$F$496:$F529,0)),INDEX(AJ531:AJ$558,MATCH($C530,$F531:$F$558,0)))","v":0},{"$f":"IF($H530>$C530,INDEX(AK$496:AK529,MATCH($C530,$F$496:$F529,0)),INDEX(AK531:AK$558,MATCH($C530,$F531:$F$558,0)))","v":0},null,{"$f":"IF($H530>$C530,INDEX(AM$496:AM529,MATCH($C530,$F$496:$F529,0)),INDEX(AM531:AM$558,MATCH($C530,$F531:$F$558,0)))","v":0.03},null,{"$f":"IF($H530>$C530,INDEX(AO$496:AO529,MATCH($C530,$F$496:$F529,0)),INDEX(AO531:AO$558,MATCH($C530,$F531:$F$558,0)))","v":558},{"$f":"IF($H530>$C530,INDEX(AP$496:AP529,MATCH($C530,$F$496:$F529,0)),INDEX(AP531:AP$558,MATCH($C530,$F531:$F$558,0)))","v":0},{"$f":"IF($H530>$C530,INDEX(AQ$496:AQ529,MATCH($C530,$F$496:$F529,0)),INDEX(AQ531:AQ$558,MATCH($C530,$F531:$F$558,0)))","v":4},{"$f":"IF($H530>$C530,INDEX(AR$496:AR529,MATCH($C530,$F$496:$F529,0)),INDEX(AR531:AR$558,MATCH($C530,$F531:$F$558,0)))","v":35000},null,null,{"$f":"IF($H530>$C530,INDEX(AU$496:AU529,MATCH($C530,$F$496:$F529,0)),INDEX(AU531:AU$558,MATCH($C530,$F531:$F$558,0)))","v":1},{"$f":"IF($H530>$C530,INDEX(AV$496:AV529,MATCH($C530,$F$496:$F529,0)),INDEX(AV531:AV$558,MATCH($C530,$F531:$F$558,0)))","v":1}]
[null,11.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H531)),ABS($E$496:$E$558-H531),0))","v":0},0,0,0,11,11,{"$f":"IF($H531>$C531,INDEX(J$496:J530,MATCH($C531,$F$496:$F530,0)),INDEX(J532:J$558,MATCH($C531,$F532:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H531>$C531,INDEX(K$496:K530,MATCH($C531,$F$496:$F530,0)),INDEX(K532:K$558,MATCH($C531,$F532:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H531>$C531,INDEX(L$496:L530,MATCH($C531,$F$496:$F530,0)),INDEX(L532:L$558,MATCH($C531,$F532:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H531>$C531,INDEX(M$496:M530,MATCH($C531,$F$496:$F530,0)),INDEX(M532:M$558,MATCH($C531,$F532:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H531>$C531,INDEX(N$496:N530,MATCH($C531,$F$496:$F530,0)),INDEX(N532:N$558,MATCH($C531,$F532:$F$558,0)))","v":2021},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H531,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H531,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H531>$C531,INDEX(U$496:U530,MATCH($C531,$F$496:$F530,0)),INDEX(U532:U$558,MATCH($C531,$F532:$F$558,0)))","v":256880},{"$f":"IF($H531>$C531,INDEX(V$496:V530,MATCH($C531,$F$496:$F530,0)),INDEX(V532:V$558,MATCH($C531,$F532:$F$558,0)))","v":17.3},{"$f":"IF($H531>$C531,INDEX(W$496:W530,MATCH($C531,$F$496:$F530,0)),INDEX(W532:W$558,MATCH($C531,$F532:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H531>$C531,INDEX(X$496:X530,MATCH($C531,$F$496:$F530,0)),INDEX(X532:X$558,MATCH($C531,$F532:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H531>$C531,INDEX(Y$496:Y530,MATCH($C531,$F$496:$F530,0)),INDEX(Y532:Y$558,MATCH($C531,$F532:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H531>$C531,INDEX(AD$496:AD530,MATCH($C531,$F$496:$F530,0)),INDEX(AD532:AD$558,MATCH($C531,$F532:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H531>$C531,INDEX(AG$496:AG530,MATCH($C531,$F$496:$F530,0)),INDEX(AG532:AG$558,MATCH($C531,$F532:$F$558,0)))","v":0},{"$f":"IF($H531>$C531,INDEX(AH$496:AH530,MATCH($C531,$F$496:$F530,0)),INDEX(AH532:AH$558,MATCH($C531,$F532:$F$558,0)))","v":0},{"$f":"IF($H531>$C531,INDEX(AI$496:AI530,MATCH($C531,$F$496:$F530,0)),INDEX(AI532:AI$558,MATCH($C531,$F532:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H531>$C531,INDEX(AJ$496:AJ530,MATCH($C531,$F$496:$F530,0)),INDEX(AJ532:AJ$558,MATCH($C531,$F532:$F$558,0)))","v":0},{"$f":"IF($H531>$C531,INDEX(AK$496:AK530,MATCH($C531,$F$496:$F530,0)),INDEX(AK532:AK$558,MATCH($C531,$F532:$F$558,0)))","v":0},null,{"$f":"IF($H531>$C531,INDEX(AM$496:AM530,MATCH($C531,$F$496:$F530,0)),INDEX(AM532:AM$558,MATCH($C531,$F532:$F$558,0)))","v":0.03},null,{"$f":"IF($H531>$C531,INDEX(AO$496:AO530,MATCH($C531,$F$496:$F530,0)),INDEX(AO532:AO$558,MATCH($C531,$F532:$F$558,0)))","v":558},{"$f":"IF($H531>$C531,INDEX(AP$496:AP530,MATCH($C531,$F$496:$F530,0)),INDEX(AP532:AP$558,MATCH($C531,$F532:$F$558,0)))","v":0},{"$f":"IF($H531>$C531,INDEX(AQ$496:AQ530,MATCH($C531,$F$496:$F530,0)),INDEX(AQ532:AQ$558,MATCH($C531,$F532:$F$558,0)))","v":4},{"$f":"IF($H531>$C531,INDEX(AR$496:AR530,MATCH($C531,$F$496:$F530,0)),INDEX(AR532:AR$558,MATCH($C531,$F532:$F$558,0)))","v":35000},null,null,{"$f":"IF($H531>$C531,INDEX(AU$496:AU530,MATCH($C531,$F$496:$F530,0)),INDEX(AU532:AU$558,MATCH($C531,$F532:$F$558,0)))","v":1},{"$f":"IF($H531>$C531,INDEX(AV$496:AV530,MATCH($C531,$F$496:$F530,0)),INDEX(AV532:AV$558,MATCH($C531,$F532:$F$558,0)))","v":1}]
[null,12.1,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H532)),ABS($E$496:$E$558-H532),0))","v":0},0,0,0,12,12,{"$f":"IF($H532>$C532,INDEX(J$496:J531,MATCH($C532,$F$496:$F531,0)),INDEX(J533:J$558,MATCH($C532,$F533:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H532>$C532,INDEX(K$496:K531,MATCH($C532,$F$496:$F531,0)),INDEX(K533:K$558,MATCH($C532,$F533:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H532>$C532,INDEX(L$496:L531,MATCH($C532,$F$496:$F531,0)),INDEX(L533:L$558,MATCH($C532,$F533:$F$558,0)))","v":3008},{"$f":"IF($H532>$C532,INDEX(M$496:M531,MATCH($C532,$F$496:$F531,0)),INDEX(M533:M$558,MATCH($C532,$F533:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H532>$C532,INDEX(N$496:N531,MATCH($C532,$F$496:$F531,0)),INDEX(N533:N$558,MATCH($C532,$F533:$F$558,0)))","v":2021},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H532,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H532,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H532>$C532,INDEX(U$496:U531,MATCH($C532,$F$496:$F531,0)),INDEX(U533:U$558,MATCH($C532,$F533:$F$558,0)))","v":256880},{"$f":"IF($H532>$C532,INDEX(V$496:V531,MATCH($C532,$F$496:$F531,0)),INDEX(V533:V$558,MATCH($C532,$F533:$F$558,0)))","v":17.3},{"$f":"IF($H532>$C532,INDEX(W$496:W531,MATCH($C532,$F$496:$F531,0)),INDEX(W533:W$558,MATCH($C532,$F533:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H532>$C532,INDEX(X$496:X531,MATCH($C532,$F$496:$F531,0)),INDEX(X533:X$558,MATCH($C532,$F533:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H532>$C532,INDEX(Y$496:Y531,MATCH($C532,$F$496:$F531,0)),INDEX(Y533:Y$558,MATCH($C532,$F533:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H532>$C532,INDEX(AD$496:AD531,MATCH($C532,$F$496:$F531,0)),INDEX(AD533:AD$558,MATCH($C532,$F533:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H532>$C532,INDEX(AG$496:AG531,MATCH($C532,$F$496:$F531,0)),INDEX(AG533:AG$558,MATCH($C532,$F533:$F$558,0)))","v":0},{"$f":"IF($H532>$C532,INDEX(AH$496:AH531,MATCH($C532,$F$496:$F531,0)),INDEX(AH533:AH$558,MATCH($C532,$F533:$F$558,0)))","v":0},{"$f":"IF($H532>$C532,INDEX(AI$496:AI531,MATCH($C532,$F$496:$F531,0)),INDEX(AI533:AI$558,MATCH($C532,$F533:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H532>$C532,INDEX(AJ$496:AJ531,MATCH($C532,$F$496:$F531,0)),INDEX(AJ533:AJ$558,MATCH($C532,$F533:$F$558,0)))","v":0},{"$f":"IF($H532>$C532,INDEX(AK$496:AK531,MATCH($C532,$F$496:$F531,0)),INDEX(AK533:AK$558,MATCH($C532,$F533:$F$558,0)))","v":0},null,{"$f":"IF($H532>$C532,INDEX(AM$496:AM531,MATCH($C532,$F$496:$F531,0)),INDEX(AM533:AM$558,MATCH($C532,$F533:$F$558,0)))","v":0.03},null,{"$f":"IF($H532>$C532,INDEX(AO$496:AO531,MATCH($C532,$F$496:$F531,0)),INDEX(AO533:AO$558,MATCH($C532,$F533:$F$558,0)))","v":558},{"$f":"IF($H532>$C532,INDEX(AP$496:AP531,MATCH($C532,$F$496:$F531,0)),INDEX(AP533:AP$558,MATCH($C532,$F533:$F$558,0)))","v":0},{"$f":"IF($H532>$C532,INDEX(AQ$496:AQ531,MATCH($C532,$F$496:$F531,0)),INDEX(AQ533:AQ$558,MATCH($C532,$F533:$F$558,0)))","v":4},{"$f":"IF($H532>$C532,INDEX(AR$496:AR531,MATCH($C532,$F$496:$F531,0)),INDEX(AR533:AR$558,MATCH($C532,$F533:$F$558,0)))","v":35000},null,null,{"$f":"IF($H532>$C532,INDEX(AU$496:AU531,MATCH($C532,$F$496:$F531,0)),INDEX(AU533:AU$558,MATCH($C532,$F533:$F$558,0)))","v":1},{"$f":"IF($H532>$C532,INDEX(AV$496:AV531,MATCH($C532,$F$496:$F531,0)),INDEX(AV533:AV$558,MATCH($C532,$F533:$F$558,0)))","v":1}]
[null,12.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H533)),ABS($E$496:$E$558-H533),0))","v":0},0,0,0,12,12,{"$f":"IF($H533>$C533,INDEX(J$496:J532,MATCH($C533,$F$496:$F532,0)),INDEX(J534:J$558,MATCH($C533,$F534:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H533>$C533,INDEX(K$496:K532,MATCH($C533,$F$496:$F532,0)),INDEX(K534:K$558,MATCH($C533,$F534:$F$558,0)))","v":"KIA"},{"$f":"IF($H533>$C533,INDEX(L$496:L532,MATCH($C533,$F$496:$F532,0)),INDEX(L534:L$558,MATCH($C533,$F534:$F$558,0)))","v":"CEED"},{"$f":"IF($H533>$C533,INDEX(M$496:M532,MATCH($C533,$F$496:$F532,0)),INDEX(M534:M$558,MATCH($C533,$F534:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H533>$C533,INDEX(N$496:N532,MATCH($C533,$F$496:$F532,0)),INDEX(N534:N$558,MATCH($C533,$F534:$F$558,0)))","v":2021},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H533,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H533,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H533>$C533,INDEX(U$496:U532,MATCH($C533,$F$496:$F532,0)),INDEX(U534:U$558,MATCH($C533,$F534:$F$558,0)))","v":256880},{"$f":"IF($H533>$C533,INDEX(V$496:V532,MATCH($C533,$F$496:$F532,0)),INDEX(V534:V$558,MATCH($C533,$F534:$F$558,0)))","v":17.3},{"$f":"IF($H533>$C533,INDEX(W$496:W532,MATCH($C533,$F$496:$F532,0)),INDEX(W534:W$558,MATCH($C533,$F534:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H533>$C533,INDEX(X$496:X532,MATCH($C533,$F$496:$F532,0)),INDEX(X534:X$558,MATCH($C533,$F534:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H533>$C533,INDEX(Y$496:Y532,MATCH($C533,$F$496:$F532,0)),INDEX(Y534:Y$558,MATCH($C533,$F534:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H533>$C533,INDEX(AD$496:AD532,MATCH($C533,$F$496:$F532,0)),INDEX(AD534:AD$558,MATCH($C533,$F534:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H533>$C533,INDEX(AG$496:AG532,MATCH($C533,$F$496:$F532,0)),INDEX(AG534:AG$558,MATCH($C533,$F534:$F$558,0)))","v":0},{"$f":"IF($H533>$C533,INDEX(AH$496:AH532,MATCH($C533,$F$496:$F532,0)),INDEX(AH534:AH$558,MATCH($C533,$F534:$F$558,0)))","v":0},{"$f":"IF($H533>$C533,INDEX(AI$496:AI532,MATCH($C533,$F$496:$F532,0)),INDEX(AI534:AI$558,MATCH($C533,$F534:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H533>$C533,INDEX(AJ$496:AJ532,MATCH($C533,$F$496:$F532,0)),INDEX(AJ534:AJ$558,MATCH($C533,$F534:$F$558,0)))","v":0},{"$f":"IF($H533>$C533,INDEX(AK$496:AK532,MATCH($C533,$F$496:$F532,0)),INDEX(AK534:AK$558,MATCH($C533,$F534:$F$558,0)))","v":0},null,{"$f":"IF($H533>$C533,INDEX(AM$496:AM532,MATCH($C533,$F$496:$F532,0)),INDEX(AM534:AM$558,MATCH($C533,$F534:$F$558,0)))","v":0.03},null,{"$f":"IF($H533>$C533,INDEX(AO$496:AO532,MATCH($C533,$F$496:$F532,0)),INDEX(AO534:AO$558,MATCH($C533,$F534:$F$558,0)))","v":558},{"$f":"IF($H533>$C533,INDEX(AP$496:AP532,MATCH($C533,$F$496:$F532,0)),INDEX(AP534:AP$558,MATCH($C533,$F534:$F$558,0)))","v":0},{"$f":"IF($H533>$C533,INDEX(AQ$496:AQ532,MATCH($C533,$F$496:$F532,0)),INDEX(AQ534:AQ$558,MATCH($C533,$F534:$F$558,0)))","v":4},{"$f":"IF($H533>$C533,INDEX(AR$496:AR532,MATCH($C533,$F$496:$F532,0)),INDEX(AR534:AR$558,MATCH($C533,$F534:$F$558,0)))","v":35000},null,null,{"$f":"IF($H533>$C533,INDEX(AU$496:AU532,MATCH($C533,$F$496:$F532,0)),INDEX(AU534:AU$558,MATCH($C533,$F534:$F$558,0)))","v":1},{"$f":"IF($H533>$C533,INDEX(AV$496:AV532,MATCH($C533,$F$496:$F532,0)),INDEX(AV534:AV$558,MATCH($C533,$F534:$F$558,0)))","v":1}]
[null,12.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H534)),ABS($E$496:$E$558-H534),0))","v":0},0,0,0,12,12,{"$f":"IF($H534>$C534,INDEX(J$496:J533,MATCH($C534,$F$496:$F533,0)),INDEX(J535:J$558,MATCH($C534,$F535:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H534>$C534,INDEX(K$496:K533,MATCH($C534,$F$496:$F533,0)),INDEX(K535:K$558,MATCH($C534,$F535:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H534>$C534,INDEX(L$496:L533,MATCH($C534,$F$496:$F533,0)),INDEX(L535:L$558,MATCH($C534,$F535:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H534>$C534,INDEX(M$496:M533,MATCH($C534,$F$496:$F533,0)),INDEX(M535:M$558,MATCH($C534,$F535:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H534>$C534,INDEX(N$496:N533,MATCH($C534,$F$496:$F533,0)),INDEX(N535:N$558,MATCH($C534,$F535:$F$558,0)))","v":2021},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H534,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H534,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H534>$C534,INDEX(U$496:U533,MATCH($C534,$F$496:$F533,0)),INDEX(U535:U$558,MATCH($C534,$F535:$F$558,0)))","v":256880},{"$f":"IF($H534>$C534,INDEX(V$496:V533,MATCH($C534,$F$496:$F533,0)),INDEX(V535:V$558,MATCH($C534,$F535:$F$558,0)))","v":17.3},{"$f":"IF($H534>$C534,INDEX(W$496:W533,MATCH($C534,$F$496:$F533,0)),INDEX(W535:W$558,MATCH($C534,$F535:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H534>$C534,INDEX(X$496:X533,MATCH($C534,$F$496:$F533,0)),INDEX(X535:X$558,MATCH($C534,$F535:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H534>$C534,INDEX(Y$496:Y533,MATCH($C534,$F$496:$F533,0)),INDEX(Y535:Y$558,MATCH($C534,$F535:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H534>$C534,INDEX(AD$496:AD533,MATCH($C534,$F$496:$F533,0)),INDEX(AD535:AD$558,MATCH($C534,$F535:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H534>$C534,INDEX(AG$496:AG533,MATCH($C534,$F$496:$F533,0)),INDEX(AG535:AG$558,MATCH($C534,$F535:$F$558,0)))","v":0},{"$f":"IF($H534>$C534,INDEX(AH$496:AH533,MATCH($C534,$F$496:$F533,0)),INDEX(AH535:AH$558,MATCH($C534,$F535:$F$558,0)))","v":0},{"$f":"IF($H534>$C534,INDEX(AI$496:AI533,MATCH($C534,$F$496:$F533,0)),INDEX(AI535:AI$558,MATCH($C534,$F535:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H534>$C534,INDEX(AJ$496:AJ533,MATCH($C534,$F$496:$F533,0)),INDEX(AJ535:AJ$558,MATCH($C534,$F535:$F$558,0)))","v":0},{"$f":"IF($H534>$C534,INDEX(AK$496:AK533,MATCH($C534,$F$496:$F533,0)),INDEX(AK535:AK$558,MATCH($C534,$F535:$F$558,0)))","v":0},null,{"$f":"IF($H534>$C534,INDEX(AM$496:AM533,MATCH($C534,$F$496:$F533,0)),INDEX(AM535:AM$558,MATCH($C534,$F535:$F$558,0)))","v":0.03},null,{"$f":"IF($H534>$C534,INDEX(AO$496:AO533,MATCH($C534,$F$496:$F533,0)),INDEX(AO535:AO$558,MATCH($C534,$F535:$F$558,0)))","v":558},{"$f":"IF($H534>$C534,INDEX(AP$496:AP533,MATCH($C534,$F$496:$F533,0)),INDEX(AP535:AP$558,MATCH($C534,$F535:$F$558,0)))","v":0},{"$f":"IF($H534>$C534,INDEX(AQ$496:AQ533,MATCH($C534,$F$496:$F533,0)),INDEX(AQ535:AQ$558,MATCH($C534,$F535:$F$558,0)))","v":4},{"$f":"IF($H534>$C534,INDEX(AR$496:AR533,MATCH($C534,$F$496:$F533,0)),INDEX(AR535:AR$558,MATCH($C534,$F535:$F$558,0)))","v":35000},null,null,{"$f":"IF($H534>$C534,INDEX(AU$496:AU533,MATCH($C534,$F$496:$F533,0)),INDEX(AU535:AU$558,MATCH($C534,$F535:$F$558,0)))","v":1},{"$f":"IF($H534>$C534,INDEX(AV$496:AV533,MATCH($C534,$F$496:$F533,0)),INDEX(AV535:AV$558,MATCH($C534,$F535:$F$558,0)))","v":1}]
[null,13.1,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H535)),ABS($E$496:$E$558-H535),0))","v":0},0,0,0,13,13,{"$f":"IF($H535>$C535,INDEX(J$496:J534,MATCH($C535,$F$496:$F534,0)),INDEX(J536:J$558,MATCH($C535,$F536:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H535>$C535,INDEX(K$496:K534,MATCH($C535,$F$496:$F534,0)),INDEX(K536:K$558,MATCH($C535,$F536:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H535>$C535,INDEX(L$496:L534,MATCH($C535,$F$496:$F534,0)),INDEX(L536:L$558,MATCH($C535,$F536:$F$558,0)))","v":3008},{"$f":"IF($H535>$C535,INDEX(M$496:M534,MATCH($C535,$F$496:$F534,0)),INDEX(M536:M$558,MATCH($C535,$F536:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H535>$C535,INDEX(N$496:N534,MATCH($C535,$F$496:$F534,0)),INDEX(N536:N$558,MATCH($C535,$F536:$F$558,0)))","v":2021},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H535,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H535,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H535>$C535,INDEX(U$496:U534,MATCH($C535,$F$496:$F534,0)),INDEX(U536:U$558,MATCH($C535,$F536:$F$558,0)))","v":256880},{"$f":"IF($H535>$C535,INDEX(V$496:V534,MATCH($C535,$F$496:$F534,0)),INDEX(V536:V$558,MATCH($C535,$F536:$F$558,0)))","v":17.3},{"$f":"IF($H535>$C535,INDEX(W$496:W534,MATCH($C535,$F$496:$F534,0)),INDEX(W536:W$558,MATCH($C535,$F536:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H535>$C535,INDEX(X$496:X534,MATCH($C535,$F$496:$F534,0)),INDEX(X536:X$558,MATCH($C535,$F536:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H535>$C535,INDEX(Y$496:Y534,MATCH($C535,$F$496:$F534,0)),INDEX(Y536:Y$558,MATCH($C535,$F536:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H535>$C535,INDEX(AD$496:AD534,MATCH($C535,$F$496:$F534,0)),INDEX(AD536:AD$558,MATCH($C535,$F536:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H535>$C535,INDEX(AG$496:AG534,MATCH($C535,$F$496:$F534,0)),INDEX(AG536:AG$558,MATCH($C535,$F536:$F$558,0)))","v":0},{"$f":"IF($H535>$C535,INDEX(AH$496:AH534,MATCH($C535,$F$496:$F534,0)),INDEX(AH536:AH$558,MATCH($C535,$F536:$F$558,0)))","v":0},{"$f":"IF($H535>$C535,INDEX(AI$496:AI534,MATCH($C535,$F$496:$F534,0)),INDEX(AI536:AI$558,MATCH($C535,$F536:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H535>$C535,INDEX(AJ$496:AJ534,MATCH($C535,$F$496:$F534,0)),INDEX(AJ536:AJ$558,MATCH($C535,$F536:$F$558,0)))","v":0},{"$f":"IF($H535>$C535,INDEX(AK$496:AK534,MATCH($C535,$F$496:$F534,0)),INDEX(AK536:AK$558,MATCH($C535,$F536:$F$558,0)))","v":0},null,{"$f":"IF($H535>$C535,INDEX(AM$496:AM534,MATCH($C535,$F$496:$F534,0)),INDEX(AM536:AM$558,MATCH($C535,$F536:$F$558,0)))","v":0.03},null,{"$f":"IF($H535>$C535,INDEX(AO$496:AO534,MATCH($C535,$F$496:$F534,0)),INDEX(AO536:AO$558,MATCH($C535,$F536:$F$558,0)))","v":558},{"$f":"IF($H535>$C535,INDEX(AP$496:AP534,MATCH($C535,$F$496:$F534,0)),INDEX(AP536:AP$558,MATCH($C535,$F536:$F$558,0)))","v":0},{"$f":"IF($H535>$C535,INDEX(AQ$496:AQ534,MATCH($C535,$F$496:$F534,0)),INDEX(AQ536:AQ$558,MATCH($C535,$F536:$F$558,0)))","v":4},{"$f":"IF($H535>$C535,INDEX(AR$496:AR534,MATCH($C535,$F$496:$F534,0)),INDEX(AR536:AR$558,MATCH($C535,$F536:$F$558,0)))","v":35000},null,null,{"$f":"IF($H535>$C535,INDEX(AU$496:AU534,MATCH($C535,$F$496:$F534,0)),INDEX(AU536:AU$558,MATCH($C535,$F536:$F$558,0)))","v":1},{"$f":"IF($H535>$C535,INDEX(AV$496:AV534,MATCH($C535,$F$496:$F534,0)),INDEX(AV536:AV$558,MATCH($C535,$F536:$F$558,0)))","v":1}]
[null,13.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H536)),ABS($E$496:$E$558-H536),0))","v":0},0,0,0,13,13,{"$f":"IF($H536>$C536,INDEX(J$496:J535,MATCH($C536,$F$496:$F535,0)),INDEX(J537:J$558,MATCH($C536,$F537:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H536>$C536,INDEX(K$496:K535,MATCH($C536,$F$496:$F535,0)),INDEX(K537:K$558,MATCH($C536,$F537:$F$558,0)))","v":"KIA"},{"$f":"IF($H536>$C536,INDEX(L$496:L535,MATCH($C536,$F$496:$F535,0)),INDEX(L537:L$558,MATCH($C536,$F537:$F$558,0)))","v":"CEED"},{"$f":"IF($H536>$C536,INDEX(M$496:M535,MATCH($C536,$F$496:$F535,0)),INDEX(M537:M$558,MATCH($C536,$F537:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H536>$C536,INDEX(N$496:N535,MATCH($C536,$F$496:$F535,0)),INDEX(N537:N$558,MATCH($C536,$F537:$F$558,0)))","v":2021},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H536,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H536,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H536>$C536,INDEX(U$496:U535,MATCH($C536,$F$496:$F535,0)),INDEX(U537:U$558,MATCH($C536,$F537:$F$558,0)))","v":256880},{"$f":"IF($H536>$C536,INDEX(V$496:V535,MATCH($C536,$F$496:$F535,0)),INDEX(V537:V$558,MATCH($C536,$F537:$F$558,0)))","v":17.3},{"$f":"IF($H536>$C536,INDEX(W$496:W535,MATCH($C536,$F$496:$F535,0)),INDEX(W537:W$558,MATCH($C536,$F537:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H536>$C536,INDEX(X$496:X535,MATCH($C536,$F$496:$F535,0)),INDEX(X537:X$558,MATCH($C536,$F537:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H536>$C536,INDEX(Y$496:Y535,MATCH($C536,$F$496:$F535,0)),INDEX(Y537:Y$558,MATCH($C536,$F537:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H536>$C536,INDEX(AD$496:AD535,MATCH($C536,$F$496:$F535,0)),INDEX(AD537:AD$558,MATCH($C536,$F537:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H536>$C536,INDEX(AG$496:AG535,MATCH($C536,$F$496:$F535,0)),INDEX(AG537:AG$558,MATCH($C536,$F537:$F$558,0)))","v":0},{"$f":"IF($H536>$C536,INDEX(AH$496:AH535,MATCH($C536,$F$496:$F535,0)),INDEX(AH537:AH$558,MATCH($C536,$F537:$F$558,0)))","v":0},{"$f":"IF($H536>$C536,INDEX(AI$496:AI535,MATCH($C536,$F$496:$F535,0)),INDEX(AI537:AI$558,MATCH($C536,$F537:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H536>$C536,INDEX(AJ$496:AJ535,MATCH($C536,$F$496:$F535,0)),INDEX(AJ537:AJ$558,MATCH($C536,$F537:$F$558,0)))","v":0},{"$f":"IF($H536>$C536,INDEX(AK$496:AK535,MATCH($C536,$F$496:$F535,0)),INDEX(AK537:AK$558,MATCH($C536,$F537:$F$558,0)))","v":0},null,{"$f":"IF($H536>$C536,INDEX(AM$496:AM535,MATCH($C536,$F$496:$F535,0)),INDEX(AM537:AM$558,MATCH($C536,$F537:$F$558,0)))","v":0.03},null,{"$f":"IF($H536>$C536,INDEX(AO$496:AO535,MATCH($C536,$F$496:$F535,0)),INDEX(AO537:AO$558,MATCH($C536,$F537:$F$558,0)))","v":558},{"$f":"IF($H536>$C536,INDEX(AP$496:AP535,MATCH($C536,$F$496:$F535,0)),INDEX(AP537:AP$558,MATCH($C536,$F537:$F$558,0)))","v":0},{"$f":"IF($H536>$C536,INDEX(AQ$496:AQ535,MATCH($C536,$F$496:$F535,0)),INDEX(AQ537:AQ$558,MATCH($C536,$F537:$F$558,0)))","v":4},{"$f":"IF($H536>$C536,INDEX(AR$496:AR535,MATCH($C536,$F$496:$F535,0)),INDEX(AR537:AR$558,MATCH($C536,$F537:$F$558,0)))","v":35000},null,null,{"$f":"IF($H536>$C536,INDEX(AU$496:AU535,MATCH($C536,$F$496:$F535,0)),INDEX(AU537:AU$558,MATCH($C536,$F537:$F$558,0)))","v":1},{"$f":"IF($H536>$C536,INDEX(AV$496:AV535,MATCH($C536,$F$496:$F535,0)),INDEX(AV537:AV$558,MATCH($C536,$F537:$F$558,0)))","v":1}]
[null,13.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H537)),ABS($E$496:$E$558-H537),0))","v":0},0,0,0,13,13,{"$f":"IF($H537>$C537,INDEX(J$496:J536,MATCH($C537,$F$496:$F536,0)),INDEX(J538:J$558,MATCH($C537,$F538:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H537>$C537,INDEX(K$496:K536,MATCH($C537,$F$496:$F536,0)),INDEX(K538:K$558,MATCH($C537,$F538:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H537>$C537,INDEX(L$496:L536,MATCH($C537,$F$496:$F536,0)),INDEX(L538:L$558,MATCH($C537,$F538:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H537>$C537,INDEX(M$496:M536,MATCH($C537,$F$496:$F536,0)),INDEX(M538:M$558,MATCH($C537,$F538:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H537>$C537,INDEX(N$496:N536,MATCH($C537,$F$496:$F536,0)),INDEX(N538:N$558,MATCH($C537,$F538:$F$558,0)))","v":2021},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H537,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H537,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H537>$C537,INDEX(U$496:U536,MATCH($C537,$F$496:$F536,0)),INDEX(U538:U$558,MATCH($C537,$F538:$F$558,0)))","v":256880},{"$f":"IF($H537>$C537,INDEX(V$496:V536,MATCH($C537,$F$496:$F536,0)),INDEX(V538:V$558,MATCH($C537,$F538:$F$558,0)))","v":17.3},{"$f":"IF($H537>$C537,INDEX(W$496:W536,MATCH($C537,$F$496:$F536,0)),INDEX(W538:W$558,MATCH($C537,$F538:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H537>$C537,INDEX(X$496:X536,MATCH($C537,$F$496:$F536,0)),INDEX(X538:X$558,MATCH($C537,$F538:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H537>$C537,INDEX(Y$496:Y536,MATCH($C537,$F$496:$F536,0)),INDEX(Y538:Y$558,MATCH($C537,$F538:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H537>$C537,INDEX(AD$496:AD536,MATCH($C537,$F$496:$F536,0)),INDEX(AD538:AD$558,MATCH($C537,$F538:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H537>$C537,INDEX(AG$496:AG536,MATCH($C537,$F$496:$F536,0)),INDEX(AG538:AG$558,MATCH($C537,$F538:$F$558,0)))","v":0},{"$f":"IF($H537>$C537,INDEX(AH$496:AH536,MATCH($C537,$F$496:$F536,0)),INDEX(AH538:AH$558,MATCH($C537,$F538:$F$558,0)))","v":0},{"$f":"IF($H537>$C537,INDEX(AI$496:AI536,MATCH($C537,$F$496:$F536,0)),INDEX(AI538:AI$558,MATCH($C537,$F538:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H537>$C537,INDEX(AJ$496:AJ536,MATCH($C537,$F$496:$F536,0)),INDEX(AJ538:AJ$558,MATCH($C537,$F538:$F$558,0)))","v":0},{"$f":"IF($H537>$C537,INDEX(AK$496:AK536,MATCH($C537,$F$496:$F536,0)),INDEX(AK538:AK$558,MATCH($C537,$F538:$F$558,0)))","v":0},null,{"$f":"IF($H537>$C537,INDEX(AM$496:AM536,MATCH($C537,$F$496:$F536,0)),INDEX(AM538:AM$558,MATCH($C537,$F538:$F$558,0)))","v":0.03},null,{"$f":"IF($H537>$C537,INDEX(AO$496:AO536,MATCH($C537,$F$496:$F536,0)),INDEX(AO538:AO$558,MATCH($C537,$F538:$F$558,0)))","v":558},{"$f":"IF($H537>$C537,INDEX(AP$496:AP536,MATCH($C537,$F$496:$F536,0)),INDEX(AP538:AP$558,MATCH($C537,$F538:$F$558,0)))","v":0},{"$f":"IF($H537>$C537,INDEX(AQ$496:AQ536,MATCH($C537,$F$496:$F536,0)),INDEX(AQ538:AQ$558,MATCH($C537,$F538:$F$558,0)))","v":4},{"$f":"IF($H537>$C537,INDEX(AR$496:AR536,MATCH($C537,$F$496:$F536,0)),INDEX(AR538:AR$558,MATCH($C537,$F538:$F$558,0)))","v":35000},null,null,{"$f":"IF($H537>$C537,INDEX(AU$496:AU536,MATCH($C537,$F$496:$F536,0)),INDEX(AU538:AU$558,MATCH($C537,$F538:$F$558,0)))","v":1},{"$f":"IF($H537>$C537,INDEX(AV$496:AV536,MATCH($C537,$F$496:$F536,0)),INDEX(AV538:AV$558,MATCH($C537,$F538:$F$558,0)))","v":1}]
[null,14.1,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H538)),ABS($E$496:$E$558-H538),0))","v":0},0,0,0,14,14,{"$f":"IF($H538>$C538,INDEX(J$496:J537,MATCH($C538,$F$496:$F537,0)),INDEX(J539:J$558,MATCH($C538,$F539:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H538>$C538,INDEX(K$496:K537,MATCH($C538,$F$496:$F537,0)),INDEX(K539:K$558,MATCH($C538,$F539:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H538>$C538,INDEX(L$496:L537,MATCH($C538,$F$496:$F537,0)),INDEX(L539:L$558,MATCH($C538,$F539:$F$558,0)))","v":3008},{"$f":"IF($H538>$C538,INDEX(M$496:M537,MATCH($C538,$F$496:$F537,0)),INDEX(M539:M$558,MATCH($C538,$F539:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H538>$C538,INDEX(N$496:N537,MATCH($C538,$F$496:$F537,0)),INDEX(N539:N$558,MATCH($C538,$F539:$F$558,0)))","v":2021},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H538,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H538,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H538>$C538,INDEX(U$496:U537,MATCH($C538,$F$496:$F537,0)),INDEX(U539:U$558,MATCH($C538,$F539:$F$558,0)))","v":256880},{"$f":"IF($H538>$C538,INDEX(V$496:V537,MATCH($C538,$F$496:$F537,0)),INDEX(V539:V$558,MATCH($C538,$F539:$F$558,0)))","v":17.3},{"$f":"IF($H538>$C538,INDEX(W$496:W537,MATCH($C538,$F$496:$F537,0)),INDEX(W539:W$558,MATCH($C538,$F539:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H538>$C538,INDEX(X$496:X537,MATCH($C538,$F$496:$F537,0)),INDEX(X539:X$558,MATCH($C538,$F539:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H538>$C538,INDEX(Y$496:Y537,MATCH($C538,$F$496:$F537,0)),INDEX(Y539:Y$558,MATCH($C538,$F539:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H538>$C538,INDEX(AD$496:AD537,MATCH($C538,$F$496:$F537,0)),INDEX(AD539:AD$558,MATCH($C538,$F539:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H538>$C538,INDEX(AG$496:AG537,MATCH($C538,$F$496:$F537,0)),INDEX(AG539:AG$558,MATCH($C538,$F539:$F$558,0)))","v":0},{"$f":"IF($H538>$C538,INDEX(AH$496:AH537,MATCH($C538,$F$496:$F537,0)),INDEX(AH539:AH$558,MATCH($C538,$F539:$F$558,0)))","v":0},{"$f":"IF($H538>$C538,INDEX(AI$496:AI537,MATCH($C538,$F$496:$F537,0)),INDEX(AI539:AI$558,MATCH($C538,$F539:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H538>$C538,INDEX(AJ$496:AJ537,MATCH($C538,$F$496:$F537,0)),INDEX(AJ539:AJ$558,MATCH($C538,$F539:$F$558,0)))","v":0},{"$f":"IF($H538>$C538,INDEX(AK$496:AK537,MATCH($C538,$F$496:$F537,0)),INDEX(AK539:AK$558,MATCH($C538,$F539:$F$558,0)))","v":0},null,{"$f":"IF($H538>$C538,INDEX(AM$496:AM537,MATCH($C538,$F$496:$F537,0)),INDEX(AM539:AM$558,MATCH($C538,$F539:$F$558,0)))","v":0.03},null,{"$f":"IF($H538>$C538,INDEX(AO$496:AO537,MATCH($C538,$F$496:$F537,0)),INDEX(AO539:AO$558,MATCH($C538,$F539:$F$558,0)))","v":558},{"$f":"IF($H538>$C538,INDEX(AP$496:AP537,MATCH($C538,$F$496:$F537,0)),INDEX(AP539:AP$558,MATCH($C538,$F539:$F$558,0)))","v":0},{"$f":"IF($H538>$C538,INDEX(AQ$496:AQ537,MATCH($C538,$F$496:$F537,0)),INDEX(AQ539:AQ$558,MATCH($C538,$F539:$F$558,0)))","v":4},{"$f":"IF($H538>$C538,INDEX(AR$496:AR537,MATCH($C538,$F$496:$F537,0)),INDEX(AR539:AR$558,MATCH($C538,$F539:$F$558,0)))","v":35000},null,null,{"$f":"IF($H538>$C538,INDEX(AU$496:AU537,MATCH($C538,$F$496:$F537,0)),INDEX(AU539:AU$558,MATCH($C538,$F539:$F$558,0)))","v":1},{"$f":"IF($H538>$C538,INDEX(AV$496:AV537,MATCH($C538,$F$496:$F537,0)),INDEX(AV539:AV$558,MATCH($C538,$F539:$F$558,0)))","v":1}]
[null,14.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H539)),ABS($E$496:$E$558-H539),0))","v":0},0,0,0,14,14,{"$f":"IF($H539>$C539,INDEX(J$496:J538,MATCH($C539,$F$496:$F538,0)),INDEX(J540:J$558,MATCH($C539,$F540:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H539>$C539,INDEX(K$496:K538,MATCH($C539,$F$496:$F538,0)),INDEX(K540:K$558,MATCH($C539,$F540:$F$558,0)))","v":"KIA"},{"$f":"IF($H539>$C539,INDEX(L$496:L538,MATCH($C539,$F$496:$F538,0)),INDEX(L540:L$558,MATCH($C539,$F540:$F$558,0)))","v":"CEED"},{"$f":"IF($H539>$C539,INDEX(M$496:M538,MATCH($C539,$F$496:$F538,0)),INDEX(M540:M$558,MATCH($C539,$F540:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H539>$C539,INDEX(N$496:N538,MATCH($C539,$F$496:$F538,0)),INDEX(N540:N$558,MATCH($C539,$F540:$F$558,0)))","v":2021},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H539,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H539,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H539>$C539,INDEX(U$496:U538,MATCH($C539,$F$496:$F538,0)),INDEX(U540:U$558,MATCH($C539,$F540:$F$558,0)))","v":256880},{"$f":"IF($H539>$C539,INDEX(V$496:V538,MATCH($C539,$F$496:$F538,0)),INDEX(V540:V$558,MATCH($C539,$F540:$F$558,0)))","v":17.3},{"$f":"IF($H539>$C539,INDEX(W$496:W538,MATCH($C539,$F$496:$F538,0)),INDEX(W540:W$558,MATCH($C539,$F540:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H539>$C539,INDEX(X$496:X538,MATCH($C539,$F$496:$F538,0)),INDEX(X540:X$558,MATCH($C539,$F540:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H539>$C539,INDEX(Y$496:Y538,MATCH($C539,$F$496:$F538,0)),INDEX(Y540:Y$558,MATCH($C539,$F540:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H539>$C539,INDEX(AD$496:AD538,MATCH($C539,$F$496:$F538,0)),INDEX(AD540:AD$558,MATCH($C539,$F540:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H539>$C539,INDEX(AG$496:AG538,MATCH($C539,$F$496:$F538,0)),INDEX(AG540:AG$558,MATCH($C539,$F540:$F$558,0)))","v":0},{"$f":"IF($H539>$C539,INDEX(AH$496:AH538,MATCH($C539,$F$496:$F538,0)),INDEX(AH540:AH$558,MATCH($C539,$F540:$F$558,0)))","v":0},{"$f":"IF($H539>$C539,INDEX(AI$496:AI538,MATCH($C539,$F$496:$F538,0)),INDEX(AI540:AI$558,MATCH($C539,$F540:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H539>$C539,INDEX(AJ$496:AJ538,MATCH($C539,$F$496:$F538,0)),INDEX(AJ540:AJ$558,MATCH($C539,$F540:$F$558,0)))","v":0},{"$f":"IF($H539>$C539,INDEX(AK$496:AK538,MATCH($C539,$F$496:$F538,0)),INDEX(AK540:AK$558,MATCH($C539,$F540:$F$558,0)))","v":0},null,{"$f":"IF($H539>$C539,INDEX(AM$496:AM538,MATCH($C539,$F$496:$F538,0)),INDEX(AM540:AM$558,MATCH($C539,$F540:$F$558,0)))","v":0.03},null,{"$f":"IF($H539>$C539,INDEX(AO$496:AO538,MATCH($C539,$F$496:$F538,0)),INDEX(AO540:AO$558,MATCH($C539,$F540:$F$558,0)))","v":558},{"$f":"IF($H539>$C539,INDEX(AP$496:AP538,MATCH($C539,$F$496:$F538,0)),INDEX(AP540:AP$558,MATCH($C539,$F540:$F$558,0)))","v":0},{"$f":"IF($H539>$C539,INDEX(AQ$496:AQ538,MATCH($C539,$F$496:$F538,0)),INDEX(AQ540:AQ$558,MATCH($C539,$F540:$F$558,0)))","v":4},{"$f":"IF($H539>$C539,INDEX(AR$496:AR538,MATCH($C539,$F$496:$F538,0)),INDEX(AR540:AR$558,MATCH($C539,$F540:$F$558,0)))","v":35000},null,null,{"$f":"IF($H539>$C539,INDEX(AU$496:AU538,MATCH($C539,$F$496:$F538,0)),INDEX(AU540:AU$558,MATCH($C539,$F540:$F$558,0)))","v":1},{"$f":"IF($H539>$C539,INDEX(AV$496:AV538,MATCH($C539,$F$496:$F538,0)),INDEX(AV540:AV$558,MATCH($C539,$F540:$F$558,0)))","v":1}]
[null,14.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H540)),ABS($E$496:$E$558-H540),0))","v":0},0,0,0,14,14,{"$f":"IF($H540>$C540,INDEX(J$496:J539,MATCH($C540,$F$496:$F539,0)),INDEX(J541:J$558,MATCH($C540,$F541:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H540>$C540,INDEX(K$496:K539,MATCH($C540,$F$496:$F539,0)),INDEX(K541:K$558,MATCH($C540,$F541:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H540>$C540,INDEX(L$496:L539,MATCH($C540,$F$496:$F539,0)),INDEX(L541:L$558,MATCH($C540,$F541:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H540>$C540,INDEX(M$496:M539,MATCH($C540,$F$496:$F539,0)),INDEX(M541:M$558,MATCH($C540,$F541:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H540>$C540,INDEX(N$496:N539,MATCH($C540,$F$496:$F539,0)),INDEX(N541:N$558,MATCH($C540,$F541:$F$558,0)))","v":2021},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H540,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H540,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H540>$C540,INDEX(U$496:U539,MATCH($C540,$F$496:$F539,0)),INDEX(U541:U$558,MATCH($C540,$F541:$F$558,0)))","v":256880},{"$f":"IF($H540>$C540,INDEX(V$496:V539,MATCH($C540,$F$496:$F539,0)),INDEX(V541:V$558,MATCH($C540,$F541:$F$558,0)))","v":17.3},{"$f":"IF($H540>$C540,INDEX(W$496:W539,MATCH($C540,$F$496:$F539,0)),INDEX(W541:W$558,MATCH($C540,$F541:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H540>$C540,INDEX(X$496:X539,MATCH($C540,$F$496:$F539,0)),INDEX(X541:X$558,MATCH($C540,$F541:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H540>$C540,INDEX(Y$496:Y539,MATCH($C540,$F$496:$F539,0)),INDEX(Y541:Y$558,MATCH($C540,$F541:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H540>$C540,INDEX(AD$496:AD539,MATCH($C540,$F$496:$F539,0)),INDEX(AD541:AD$558,MATCH($C540,$F541:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H540>$C540,INDEX(AG$496:AG539,MATCH($C540,$F$496:$F539,0)),INDEX(AG541:AG$558,MATCH($C540,$F541:$F$558,0)))","v":0},{"$f":"IF($H540>$C540,INDEX(AH$496:AH539,MATCH($C540,$F$496:$F539,0)),INDEX(AH541:AH$558,MATCH($C540,$F541:$F$558,0)))","v":0},{"$f":"IF($H540>$C540,INDEX(AI$496:AI539,MATCH($C540,$F$496:$F539,0)),INDEX(AI541:AI$558,MATCH($C540,$F541:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H540>$C540,INDEX(AJ$496:AJ539,MATCH($C540,$F$496:$F539,0)),INDEX(AJ541:AJ$558,MATCH($C540,$F541:$F$558,0)))","v":0},{"$f":"IF($H540>$C540,INDEX(AK$496:AK539,MATCH($C540,$F$496:$F539,0)),INDEX(AK541:AK$558,MATCH($C540,$F541:$F$558,0)))","v":0},null,{"$f":"IF($H540>$C540,INDEX(AM$496:AM539,MATCH($C540,$F$496:$F539,0)),INDEX(AM541:AM$558,MATCH($C540,$F541:$F$558,0)))","v":0.03},null,{"$f":"IF($H540>$C540,INDEX(AO$496:AO539,MATCH($C540,$F$496:$F539,0)),INDEX(AO541:AO$558,MATCH($C540,$F541:$F$558,0)))","v":558},{"$f":"IF($H540>$C540,INDEX(AP$496:AP539,MATCH($C540,$F$496:$F539,0)),INDEX(AP541:AP$558,MATCH($C540,$F541:$F$558,0)))","v":0},{"$f":"IF($H540>$C540,INDEX(AQ$496:AQ539,MATCH($C540,$F$496:$F539,0)),INDEX(AQ541:AQ$558,MATCH($C540,$F541:$F$558,0)))","v":4},{"$f":"IF($H540>$C540,INDEX(AR$496:AR539,MATCH($C540,$F$496:$F539,0)),INDEX(AR541:AR$558,MATCH($C540,$F541:$F$558,0)))","v":35000},null,null,{"$f":"IF($H540>$C540,INDEX(AU$496:AU539,MATCH($C540,$F$496:$F539,0)),INDEX(AU541:AU$558,MATCH($C540,$F541:$F$558,0)))","v":1},{"$f":"IF($H540>$C540,INDEX(AV$496:AV539,MATCH($C540,$F$496:$F539,0)),INDEX(AV541:AV$558,MATCH($C540,$F541:$F$558,0)))","v":1}]
[null,15.1,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H541)),ABS($E$496:$E$558-H541),0))","v":0},0,0,0,15,15,{"$f":"IF($H541>$C541,INDEX(J$496:J540,MATCH($C541,$F$496:$F540,0)),INDEX(J542:J$558,MATCH($C541,$F542:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H541>$C541,INDEX(K$496:K540,MATCH($C541,$F$496:$F540,0)),INDEX(K542:K$558,MATCH($C541,$F542:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H541>$C541,INDEX(L$496:L540,MATCH($C541,$F$496:$F540,0)),INDEX(L542:L$558,MATCH($C541,$F542:$F$558,0)))","v":3008},{"$f":"IF($H541>$C541,INDEX(M$496:M540,MATCH($C541,$F$496:$F540,0)),INDEX(M542:M$558,MATCH($C541,$F542:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H541>$C541,INDEX(N$496:N540,MATCH($C541,$F$496:$F540,0)),INDEX(N542:N$558,MATCH($C541,$F542:$F$558,0)))","v":2021},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H541,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H541,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H541>$C541,INDEX(U$496:U540,MATCH($C541,$F$496:$F540,0)),INDEX(U542:U$558,MATCH($C541,$F542:$F$558,0)))","v":256880},{"$f":"IF($H541>$C541,INDEX(V$496:V540,MATCH($C541,$F$496:$F540,0)),INDEX(V542:V$558,MATCH($C541,$F542:$F$558,0)))","v":17.3},{"$f":"IF($H541>$C541,INDEX(W$496:W540,MATCH($C541,$F$496:$F540,0)),INDEX(W542:W$558,MATCH($C541,$F542:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H541>$C541,INDEX(X$496:X540,MATCH($C541,$F$496:$F540,0)),INDEX(X542:X$558,MATCH($C541,$F542:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H541>$C541,INDEX(Y$496:Y540,MATCH($C541,$F$496:$F540,0)),INDEX(Y542:Y$558,MATCH($C541,$F542:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H541>$C541,INDEX(AD$496:AD540,MATCH($C541,$F$496:$F540,0)),INDEX(AD542:AD$558,MATCH($C541,$F542:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H541>$C541,INDEX(AG$496:AG540,MATCH($C541,$F$496:$F540,0)),INDEX(AG542:AG$558,MATCH($C541,$F542:$F$558,0)))","v":0},{"$f":"IF($H541>$C541,INDEX(AH$496:AH540,MATCH($C541,$F$496:$F540,0)),INDEX(AH542:AH$558,MATCH($C541,$F542:$F$558,0)))","v":0},{"$f":"IF($H541>$C541,INDEX(AI$496:AI540,MATCH($C541,$F$496:$F540,0)),INDEX(AI542:AI$558,MATCH($C541,$F542:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H541>$C541,INDEX(AJ$496:AJ540,MATCH($C541,$F$496:$F540,0)),INDEX(AJ542:AJ$558,MATCH($C541,$F542:$F$558,0)))","v":0},{"$f":"IF($H541>$C541,INDEX(AK$496:AK540,MATCH($C541,$F$496:$F540,0)),INDEX(AK542:AK$558,MATCH($C541,$F542:$F$558,0)))","v":0},null,{"$f":"IF($H541>$C541,INDEX(AM$496:AM540,MATCH($C541,$F$496:$F540,0)),INDEX(AM542:AM$558,MATCH($C541,$F542:$F$558,0)))","v":0.03},null,{"$f":"IF($H541>$C541,INDEX(AO$496:AO540,MATCH($C541,$F$496:$F540,0)),INDEX(AO542:AO$558,MATCH($C541,$F542:$F$558,0)))","v":558},{"$f":"IF($H541>$C541,INDEX(AP$496:AP540,MATCH($C541,$F$496:$F540,0)),INDEX(AP542:AP$558,MATCH($C541,$F542:$F$558,0)))","v":0},{"$f":"IF($H541>$C541,INDEX(AQ$496:AQ540,MATCH($C541,$F$496:$F540,0)),INDEX(AQ542:AQ$558,MATCH($C541,$F542:$F$558,0)))","v":4},{"$f":"IF($H541>$C541,INDEX(AR$496:AR540,MATCH($C541,$F$496:$F540,0)),INDEX(AR542:AR$558,MATCH($C541,$F542:$F$558,0)))","v":35000},null,null,{"$f":"IF($H541>$C541,INDEX(AU$496:AU540,MATCH($C541,$F$496:$F540,0)),INDEX(AU542:AU$558,MATCH($C541,$F542:$F$558,0)))","v":1},{"$f":"IF($H541>$C541,INDEX(AV$496:AV540,MATCH($C541,$F$496:$F540,0)),INDEX(AV542:AV$558,MATCH($C541,$F542:$F$558,0)))","v":1}]
[null,15.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H542)),ABS($E$496:$E$558-H542),0))","v":0},0,0,0,15,15,{"$f":"IF($H542>$C542,INDEX(J$496:J541,MATCH($C542,$F$496:$F541,0)),INDEX(J543:J$558,MATCH($C542,$F543:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H542>$C542,INDEX(K$496:K541,MATCH($C542,$F$496:$F541,0)),INDEX(K543:K$558,MATCH($C542,$F543:$F$558,0)))","v":"KIA"},{"$f":"IF($H542>$C542,INDEX(L$496:L541,MATCH($C542,$F$496:$F541,0)),INDEX(L543:L$558,MATCH($C542,$F543:$F$558,0)))","v":"CEED"},{"$f":"IF($H542>$C542,INDEX(M$496:M541,MATCH($C542,$F$496:$F541,0)),INDEX(M543:M$558,MATCH($C542,$F543:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H542>$C542,INDEX(N$496:N541,MATCH($C542,$F$496:$F541,0)),INDEX(N543:N$558,MATCH($C542,$F543:$F$558,0)))","v":2021},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H542,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H542,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H542>$C542,INDEX(U$496:U541,MATCH($C542,$F$496:$F541,0)),INDEX(U543:U$558,MATCH($C542,$F543:$F$558,0)))","v":256880},{"$f":"IF($H542>$C542,INDEX(V$496:V541,MATCH($C542,$F$496:$F541,0)),INDEX(V543:V$558,MATCH($C542,$F543:$F$558,0)))","v":17.3},{"$f":"IF($H542>$C542,INDEX(W$496:W541,MATCH($C542,$F$496:$F541,0)),INDEX(W543:W$558,MATCH($C542,$F543:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H542>$C542,INDEX(X$496:X541,MATCH($C542,$F$496:$F541,0)),INDEX(X543:X$558,MATCH($C542,$F543:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H542>$C542,INDEX(Y$496:Y541,MATCH($C542,$F$496:$F541,0)),INDEX(Y543:Y$558,MATCH($C542,$F543:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H542>$C542,INDEX(AD$496:AD541,MATCH($C542,$F$496:$F541,0)),INDEX(AD543:AD$558,MATCH($C542,$F543:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H542>$C542,INDEX(AG$496:AG541,MATCH($C542,$F$496:$F541,0)),INDEX(AG543:AG$558,MATCH($C542,$F543:$F$558,0)))","v":0},{"$f":"IF($H542>$C542,INDEX(AH$496:AH541,MATCH($C542,$F$496:$F541,0)),INDEX(AH543:AH$558,MATCH($C542,$F543:$F$558,0)))","v":0},{"$f":"IF($H542>$C542,INDEX(AI$496:AI541,MATCH($C542,$F$496:$F541,0)),INDEX(AI543:AI$558,MATCH($C542,$F543:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H542>$C542,INDEX(AJ$496:AJ541,MATCH($C542,$F$496:$F541,0)),INDEX(AJ543:AJ$558,MATCH($C542,$F543:$F$558,0)))","v":0},{"$f":"IF($H542>$C542,INDEX(AK$496:AK541,MATCH($C542,$F$496:$F541,0)),INDEX(AK543:AK$558,MATCH($C542,$F543:$F$558,0)))","v":0},null,{"$f":"IF($H542>$C542,INDEX(AM$496:AM541,MATCH($C542,$F$496:$F541,0)),INDEX(AM543:AM$558,MATCH($C542,$F543:$F$558,0)))","v":0.03},null,{"$f":"IF($H542>$C542,INDEX(AO$496:AO541,MATCH($C542,$F$496:$F541,0)),INDEX(AO543:AO$558,MATCH($C542,$F543:$F$558,0)))","v":558},{"$f":"IF($H542>$C542,INDEX(AP$496:AP541,MATCH($C542,$F$496:$F541,0)),INDEX(AP543:AP$558,MATCH($C542,$F543:$F$558,0)))","v":0},{"$f":"IF($H542>$C542,INDEX(AQ$496:AQ541,MATCH($C542,$F$496:$F541,0)),INDEX(AQ543:AQ$558,MATCH($C542,$F543:$F$558,0)))","v":4},{"$f":"IF($H542>$C542,INDEX(AR$496:AR541,MATCH($C542,$F$496:$F541,0)),INDEX(AR543:AR$558,MATCH($C542,$F543:$F$558,0)))","v":35000},null,null,{"$f":"IF($H542>$C542,INDEX(AU$496:AU541,MATCH($C542,$F$496:$F541,0)),INDEX(AU543:AU$558,MATCH($C542,$F543:$F$558,0)))","v":1},{"$f":"IF($H542>$C542,INDEX(AV$496:AV541,MATCH($C542,$F$496:$F541,0)),INDEX(AV543:AV$558,MATCH($C542,$F543:$F$558,0)))","v":1}]
[null,15.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H543)),ABS($E$496:$E$558-H543),0))","v":0},0,0,0,15,15,{"$f":"IF($H543>$C543,INDEX(J$496:J542,MATCH($C543,$F$496:$F542,0)),INDEX(J544:J$558,MATCH($C543,$F544:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H543>$C543,INDEX(K$496:K542,MATCH($C543,$F$496:$F542,0)),INDEX(K544:K$558,MATCH($C543,$F544:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H543>$C543,INDEX(L$496:L542,MATCH($C543,$F$496:$F542,0)),INDEX(L544:L$558,MATCH($C543,$F544:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H543>$C543,INDEX(M$496:M542,MATCH($C543,$F$496:$F542,0)),INDEX(M544:M$558,MATCH($C543,$F544:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H543>$C543,INDEX(N$496:N542,MATCH($C543,$F$496:$F542,0)),INDEX(N544:N$558,MATCH($C543,$F544:$F$558,0)))","v":2021},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H543,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H543,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H543>$C543,INDEX(U$496:U542,MATCH($C543,$F$496:$F542,0)),INDEX(U544:U$558,MATCH($C543,$F544:$F$558,0)))","v":256880},{"$f":"IF($H543>$C543,INDEX(V$496:V542,MATCH($C543,$F$496:$F542,0)),INDEX(V544:V$558,MATCH($C543,$F544:$F$558,0)))","v":17.3},{"$f":"IF($H543>$C543,INDEX(W$496:W542,MATCH($C543,$F$496:$F542,0)),INDEX(W544:W$558,MATCH($C543,$F544:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H543>$C543,INDEX(X$496:X542,MATCH($C543,$F$496:$F542,0)),INDEX(X544:X$558,MATCH($C543,$F544:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H543>$C543,INDEX(Y$496:Y542,MATCH($C543,$F$496:$F542,0)),INDEX(Y544:Y$558,MATCH($C543,$F544:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H543>$C543,INDEX(AD$496:AD542,MATCH($C543,$F$496:$F542,0)),INDEX(AD544:AD$558,MATCH($C543,$F544:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H543>$C543,INDEX(AG$496:AG542,MATCH($C543,$F$496:$F542,0)),INDEX(AG544:AG$558,MATCH($C543,$F544:$F$558,0)))","v":0},{"$f":"IF($H543>$C543,INDEX(AH$496:AH542,MATCH($C543,$F$496:$F542,0)),INDEX(AH544:AH$558,MATCH($C543,$F544:$F$558,0)))","v":0},{"$f":"IF($H543>$C543,INDEX(AI$496:AI542,MATCH($C543,$F$496:$F542,0)),INDEX(AI544:AI$558,MATCH($C543,$F544:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H543>$C543,INDEX(AJ$496:AJ542,MATCH($C543,$F$496:$F542,0)),INDEX(AJ544:AJ$558,MATCH($C543,$F544:$F$558,0)))","v":0},{"$f":"IF($H543>$C543,INDEX(AK$496:AK542,MATCH($C543,$F$496:$F542,0)),INDEX(AK544:AK$558,MATCH($C543,$F544:$F$558,0)))","v":0},null,{"$f":"IF($H543>$C543,INDEX(AM$496:AM542,MATCH($C543,$F$496:$F542,0)),INDEX(AM544:AM$558,MATCH($C543,$F544:$F$558,0)))","v":0.03},null,{"$f":"IF($H543>$C543,INDEX(AO$496:AO542,MATCH($C543,$F$496:$F542,0)),INDEX(AO544:AO$558,MATCH($C543,$F544:$F$558,0)))","v":558},{"$f":"IF($H543>$C543,INDEX(AP$496:AP542,MATCH($C543,$F$496:$F542,0)),INDEX(AP544:AP$558,MATCH($C543,$F544:$F$558,0)))","v":0},{"$f":"IF($H543>$C543,INDEX(AQ$496:AQ542,MATCH($C543,$F$496:$F542,0)),INDEX(AQ544:AQ$558,MATCH($C543,$F544:$F$558,0)))","v":4},{"$f":"IF($H543>$C543,INDEX(AR$496:AR542,MATCH($C543,$F$496:$F542,0)),INDEX(AR544:AR$558,MATCH($C543,$F544:$F$558,0)))","v":35000},null,null,{"$f":"IF($H543>$C543,INDEX(AU$496:AU542,MATCH($C543,$F$496:$F542,0)),INDEX(AU544:AU$558,MATCH($C543,$F544:$F$558,0)))","v":1},{"$f":"IF($H543>$C543,INDEX(AV$496:AV542,MATCH($C543,$F$496:$F542,0)),INDEX(AV544:AV$558,MATCH($C543,$F544:$F$558,0)))","v":1}]
[null,16.100000000000001,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H544)),ABS($E$496:$E$558-H544),0))","v":0},0,0,0,16,16,{"$f":"IF($H544>$C544,INDEX(J$496:J543,MATCH($C544,$F$496:$F543,0)),INDEX(J545:J$558,MATCH($C544,$F545:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H544>$C544,INDEX(K$496:K543,MATCH($C544,$F$496:$F543,0)),INDEX(K545:K$558,MATCH($C544,$F545:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H544>$C544,INDEX(L$496:L543,MATCH($C544,$F$496:$F543,0)),INDEX(L545:L$558,MATCH($C544,$F545:$F$558,0)))","v":3008},{"$f":"IF($H544>$C544,INDEX(M$496:M543,MATCH($C544,$F$496:$F543,0)),INDEX(M545:M$558,MATCH($C544,$F545:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H544>$C544,INDEX(N$496:N543,MATCH($C544,$F$496:$F543,0)),INDEX(N545:N$558,MATCH($C544,$F545:$F$558,0)))","v":2021},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H544,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H544,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H544>$C544,INDEX(U$496:U543,MATCH($C544,$F$496:$F543,0)),INDEX(U545:U$558,MATCH($C544,$F545:$F$558,0)))","v":256880},{"$f":"IF($H544>$C544,INDEX(V$496:V543,MATCH($C544,$F$496:$F543,0)),INDEX(V545:V$558,MATCH($C544,$F545:$F$558,0)))","v":17.3},{"$f":"IF($H544>$C544,INDEX(W$496:W543,MATCH($C544,$F$496:$F543,0)),INDEX(W545:W$558,MATCH($C544,$F545:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H544>$C544,INDEX(X$496:X543,MATCH($C544,$F$496:$F543,0)),INDEX(X545:X$558,MATCH($C544,$F545:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H544>$C544,INDEX(Y$496:Y543,MATCH($C544,$F$496:$F543,0)),INDEX(Y545:Y$558,MATCH($C544,$F545:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H544>$C544,INDEX(AD$496:AD543,MATCH($C544,$F$496:$F543,0)),INDEX(AD545:AD$558,MATCH($C544,$F545:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H544>$C544,INDEX(AG$496:AG543,MATCH($C544,$F$496:$F543,0)),INDEX(AG545:AG$558,MATCH($C544,$F545:$F$558,0)))","v":0},{"$f":"IF($H544>$C544,INDEX(AH$496:AH543,MATCH($C544,$F$496:$F543,0)),INDEX(AH545:AH$558,MATCH($C544,$F545:$F$558,0)))","v":0},{"$f":"IF($H544>$C544,INDEX(AI$496:AI543,MATCH($C544,$F$496:$F543,0)),INDEX(AI545:AI$558,MATCH($C544,$F545:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H544>$C544,INDEX(AJ$496:AJ543,MATCH($C544,$F$496:$F543,0)),INDEX(AJ545:AJ$558,MATCH($C544,$F545:$F$558,0)))","v":0},{"$f":"IF($H544>$C544,INDEX(AK$496:AK543,MATCH($C544,$F$496:$F543,0)),INDEX(AK545:AK$558,MATCH($C544,$F545:$F$558,0)))","v":0},null,{"$f":"IF($H544>$C544,INDEX(AM$496:AM543,MATCH($C544,$F$496:$F543,0)),INDEX(AM545:AM$558,MATCH($C544,$F545:$F$558,0)))","v":0.03},null,{"$f":"IF($H544>$C544,INDEX(AO$496:AO543,MATCH($C544,$F$496:$F543,0)),INDEX(AO545:AO$558,MATCH($C544,$F545:$F$558,0)))","v":558},{"$f":"IF($H544>$C544,INDEX(AP$496:AP543,MATCH($C544,$F$496:$F543,0)),INDEX(AP545:AP$558,MATCH($C544,$F545:$F$558,0)))","v":0},{"$f":"IF($H544>$C544,INDEX(AQ$496:AQ543,MATCH($C544,$F$496:$F543,0)),INDEX(AQ545:AQ$558,MATCH($C544,$F545:$F$558,0)))","v":4},{"$f":"IF($H544>$C544,INDEX(AR$496:AR543,MATCH($C544,$F$496:$F543,0)),INDEX(AR545:AR$558,MATCH($C544,$F545:$F$558,0)))","v":35000},null,null,{"$f":"IF($H544>$C544,INDEX(AU$496:AU543,MATCH($C544,$F$496:$F543,0)),INDEX(AU545:AU$558,MATCH($C544,$F545:$F$558,0)))","v":1},{"$f":"IF($H544>$C544,INDEX(AV$496:AV543,MATCH($C544,$F$496:$F543,0)),INDEX(AV545:AV$558,MATCH($C544,$F545:$F$558,0)))","v":1}]
[null,16.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H545)),ABS($E$496:$E$558-H545),0))","v":0},0,0,0,16,16,{"$f":"IF($H545>$C545,INDEX(J$496:J544,MATCH($C545,$F$496:$F544,0)),INDEX(J546:J$558,MATCH($C545,$F546:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H545>$C545,INDEX(K$496:K544,MATCH($C545,$F$496:$F544,0)),INDEX(K546:K$558,MATCH($C545,$F546:$F$558,0)))","v":"KIA"},{"$f":"IF($H545>$C545,INDEX(L$496:L544,MATCH($C545,$F$496:$F544,0)),INDEX(L546:L$558,MATCH($C545,$F546:$F$558,0)))","v":"CEED"},{"$f":"IF($H545>$C545,INDEX(M$496:M544,MATCH($C545,$F$496:$F544,0)),INDEX(M546:M$558,MATCH($C545,$F546:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H545>$C545,INDEX(N$496:N544,MATCH($C545,$F$496:$F544,0)),INDEX(N546:N$558,MATCH($C545,$F546:$F$558,0)))","v":2021},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H545,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H545,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H545>$C545,INDEX(U$496:U544,MATCH($C545,$F$496:$F544,0)),INDEX(U546:U$558,MATCH($C545,$F546:$F$558,0)))","v":256880},{"$f":"IF($H545>$C545,INDEX(V$496:V544,MATCH($C545,$F$496:$F544,0)),INDEX(V546:V$558,MATCH($C545,$F546:$F$558,0)))","v":17.3},{"$f":"IF($H545>$C545,INDEX(W$496:W544,MATCH($C545,$F$496:$F544,0)),INDEX(W546:W$558,MATCH($C545,$F546:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H545>$C545,INDEX(X$496:X544,MATCH($C545,$F$496:$F544,0)),INDEX(X546:X$558,MATCH($C545,$F546:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H545>$C545,INDEX(Y$496:Y544,MATCH($C545,$F$496:$F544,0)),INDEX(Y546:Y$558,MATCH($C545,$F546:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H545>$C545,INDEX(AD$496:AD544,MATCH($C545,$F$496:$F544,0)),INDEX(AD546:AD$558,MATCH($C545,$F546:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H545>$C545,INDEX(AG$496:AG544,MATCH($C545,$F$496:$F544,0)),INDEX(AG546:AG$558,MATCH($C545,$F546:$F$558,0)))","v":0},{"$f":"IF($H545>$C545,INDEX(AH$496:AH544,MATCH($C545,$F$496:$F544,0)),INDEX(AH546:AH$558,MATCH($C545,$F546:$F$558,0)))","v":0},{"$f":"IF($H545>$C545,INDEX(AI$496:AI544,MATCH($C545,$F$496:$F544,0)),INDEX(AI546:AI$558,MATCH($C545,$F546:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H545>$C545,INDEX(AJ$496:AJ544,MATCH($C545,$F$496:$F544,0)),INDEX(AJ546:AJ$558,MATCH($C545,$F546:$F$558,0)))","v":0},{"$f":"IF($H545>$C545,INDEX(AK$496:AK544,MATCH($C545,$F$496:$F544,0)),INDEX(AK546:AK$558,MATCH($C545,$F546:$F$558,0)))","v":0},null,{"$f":"IF($H545>$C545,INDEX(AM$496:AM544,MATCH($C545,$F$496:$F544,0)),INDEX(AM546:AM$558,MATCH($C545,$F546:$F$558,0)))","v":0.03},null,{"$f":"IF($H545>$C545,INDEX(AO$496:AO544,MATCH($C545,$F$496:$F544,0)),INDEX(AO546:AO$558,MATCH($C545,$F546:$F$558,0)))","v":558},{"$f":"IF($H545>$C545,INDEX(AP$496:AP544,MATCH($C545,$F$496:$F544,0)),INDEX(AP546:AP$558,MATCH($C545,$F546:$F$558,0)))","v":0},{"$f":"IF($H545>$C545,INDEX(AQ$496:AQ544,MATCH($C545,$F$496:$F544,0)),INDEX(AQ546:AQ$558,MATCH($C545,$F546:$F$558,0)))","v":4},{"$f":"IF($H545>$C545,INDEX(AR$496:AR544,MATCH($C545,$F$496:$F544,0)),INDEX(AR546:AR$558,MATCH($C545,$F546:$F$558,0)))","v":35000},null,null,{"$f":"IF($H545>$C545,INDEX(AU$496:AU544,MATCH($C545,$F$496:$F544,0)),INDEX(AU546:AU$558,MATCH($C545,$F546:$F$558,0)))","v":1},{"$f":"IF($H545>$C545,INDEX(AV$496:AV544,MATCH($C545,$F$496:$F544,0)),INDEX(AV546:AV$558,MATCH($C545,$F546:$F$558,0)))","v":1}]
[null,16.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H546)),ABS($E$496:$E$558-H546),0))","v":0},0,0,0,16,16,{"$f":"IF($H546>$C546,INDEX(J$496:J545,MATCH($C546,$F$496:$F545,0)),INDEX(J547:J$558,MATCH($C546,$F547:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H546>$C546,INDEX(K$496:K545,MATCH($C546,$F$496:$F545,0)),INDEX(K547:K$558,MATCH($C546,$F547:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H546>$C546,INDEX(L$496:L545,MATCH($C546,$F$496:$F545,0)),INDEX(L547:L$558,MATCH($C546,$F547:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H546>$C546,INDEX(M$496:M545,MATCH($C546,$F$496:$F545,0)),INDEX(M547:M$558,MATCH($C546,$F547:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H546>$C546,INDEX(N$496:N545,MATCH($C546,$F$496:$F545,0)),INDEX(N547:N$558,MATCH($C546,$F547:$F$558,0)))","v":2021},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H546,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H546,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H546>$C546,INDEX(U$496:U545,MATCH($C546,$F$496:$F545,0)),INDEX(U547:U$558,MATCH($C546,$F547:$F$558,0)))","v":256880},{"$f":"IF($H546>$C546,INDEX(V$496:V545,MATCH($C546,$F$496:$F545,0)),INDEX(V547:V$558,MATCH($C546,$F547:$F$558,0)))","v":17.3},{"$f":"IF($H546>$C546,INDEX(W$496:W545,MATCH($C546,$F$496:$F545,0)),INDEX(W547:W$558,MATCH($C546,$F547:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H546>$C546,INDEX(X$496:X545,MATCH($C546,$F$496:$F545,0)),INDEX(X547:X$558,MATCH($C546,$F547:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H546>$C546,INDEX(Y$496:Y545,MATCH($C546,$F$496:$F545,0)),INDEX(Y547:Y$558,MATCH($C546,$F547:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H546>$C546,INDEX(AD$496:AD545,MATCH($C546,$F$496:$F545,0)),INDEX(AD547:AD$558,MATCH($C546,$F547:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H546>$C546,INDEX(AG$496:AG545,MATCH($C546,$F$496:$F545,0)),INDEX(AG547:AG$558,MATCH($C546,$F547:$F$558,0)))","v":0},{"$f":"IF($H546>$C546,INDEX(AH$496:AH545,MATCH($C546,$F$496:$F545,0)),INDEX(AH547:AH$558,MATCH($C546,$F547:$F$558,0)))","v":0},{"$f":"IF($H546>$C546,INDEX(AI$496:AI545,MATCH($C546,$F$496:$F545,0)),INDEX(AI547:AI$558,MATCH($C546,$F547:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H546>$C546,INDEX(AJ$496:AJ545,MATCH($C546,$F$496:$F545,0)),INDEX(AJ547:AJ$558,MATCH($C546,$F547:$F$558,0)))","v":0},{"$f":"IF($H546>$C546,INDEX(AK$496:AK545,MATCH($C546,$F$496:$F545,0)),INDEX(AK547:AK$558,MATCH($C546,$F547:$F$558,0)))","v":0},null,{"$f":"IF($H546>$C546,INDEX(AM$496:AM545,MATCH($C546,$F$496:$F545,0)),INDEX(AM547:AM$558,MATCH($C546,$F547:$F$558,0)))","v":0.03},null,{"$f":"IF($H546>$C546,INDEX(AO$496:AO545,MATCH($C546,$F$496:$F545,0)),INDEX(AO547:AO$558,MATCH($C546,$F547:$F$558,0)))","v":558},{"$f":"IF($H546>$C546,INDEX(AP$496:AP545,MATCH($C546,$F$496:$F545,0)),INDEX(AP547:AP$558,MATCH($C546,$F547:$F$558,0)))","v":0},{"$f":"IF($H546>$C546,INDEX(AQ$496:AQ545,MATCH($C546,$F$496:$F545,0)),INDEX(AQ547:AQ$558,MATCH($C546,$F547:$F$558,0)))","v":4},{"$f":"IF($H546>$C546,INDEX(AR$496:AR545,MATCH($C546,$F$496:$F545,0)),INDEX(AR547:AR$558,MATCH($C546,$F547:$F$558,0)))","v":35000},null,null,{"$f":"IF($H546>$C546,INDEX(AU$496:AU545,MATCH($C546,$F$496:$F545,0)),INDEX(AU547:AU$558,MATCH($C546,$F547:$F$558,0)))","v":1},{"$f":"IF($H546>$C546,INDEX(AV$496:AV545,MATCH($C546,$F$496:$F545,0)),INDEX(AV547:AV$558,MATCH($C546,$F547:$F$558,0)))","v":1}]
[null,17.100000000000001,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H547)),ABS($E$496:$E$558-H547),0))","v":0},0,0,0,17,17,{"$f":"IF($H547>$C547,INDEX(J$496:J546,MATCH($C547,$F$496:$F546,0)),INDEX(J548:J$558,MATCH($C547,$F548:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H547>$C547,INDEX(K$496:K546,MATCH($C547,$F$496:$F546,0)),INDEX(K548:K$558,MATCH($C547,$F548:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H547>$C547,INDEX(L$496:L546,MATCH($C547,$F$496:$F546,0)),INDEX(L548:L$558,MATCH($C547,$F548:$F$558,0)))","v":3008},{"$f":"IF($H547>$C547,INDEX(M$496:M546,MATCH($C547,$F$496:$F546,0)),INDEX(M548:M$558,MATCH($C547,$F548:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H547>$C547,INDEX(N$496:N546,MATCH($C547,$F$496:$F546,0)),INDEX(N548:N$558,MATCH($C547,$F548:$F$558,0)))","v":2021},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H547,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H547,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H547>$C547,INDEX(U$496:U546,MATCH($C547,$F$496:$F546,0)),INDEX(U548:U$558,MATCH($C547,$F548:$F$558,0)))","v":256880},{"$f":"IF($H547>$C547,INDEX(V$496:V546,MATCH($C547,$F$496:$F546,0)),INDEX(V548:V$558,MATCH($C547,$F548:$F$558,0)))","v":17.3},{"$f":"IF($H547>$C547,INDEX(W$496:W546,MATCH($C547,$F$496:$F546,0)),INDEX(W548:W$558,MATCH($C547,$F548:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H547>$C547,INDEX(X$496:X546,MATCH($C547,$F$496:$F546,0)),INDEX(X548:X$558,MATCH($C547,$F548:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H547>$C547,INDEX(Y$496:Y546,MATCH($C547,$F$496:$F546,0)),INDEX(Y548:Y$558,MATCH($C547,$F548:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H547>$C547,INDEX(AD$496:AD546,MATCH($C547,$F$496:$F546,0)),INDEX(AD548:AD$558,MATCH($C547,$F548:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H547>$C547,INDEX(AG$496:AG546,MATCH($C547,$F$496:$F546,0)),INDEX(AG548:AG$558,MATCH($C547,$F548:$F$558,0)))","v":0},{"$f":"IF($H547>$C547,INDEX(AH$496:AH546,MATCH($C547,$F$496:$F546,0)),INDEX(AH548:AH$558,MATCH($C547,$F548:$F$558,0)))","v":0},{"$f":"IF($H547>$C547,INDEX(AI$496:AI546,MATCH($C547,$F$496:$F546,0)),INDEX(AI548:AI$558,MATCH($C547,$F548:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H547>$C547,INDEX(AJ$496:AJ546,MATCH($C547,$F$496:$F546,0)),INDEX(AJ548:AJ$558,MATCH($C547,$F548:$F$558,0)))","v":0},{"$f":"IF($H547>$C547,INDEX(AK$496:AK546,MATCH($C547,$F$496:$F546,0)),INDEX(AK548:AK$558,MATCH($C547,$F548:$F$558,0)))","v":0},null,{"$f":"IF($H547>$C547,INDEX(AM$496:AM546,MATCH($C547,$F$496:$F546,0)),INDEX(AM548:AM$558,MATCH($C547,$F548:$F$558,0)))","v":0.03},null,{"$f":"IF($H547>$C547,INDEX(AO$496:AO546,MATCH($C547,$F$496:$F546,0)),INDEX(AO548:AO$558,MATCH($C547,$F548:$F$558,0)))","v":558},{"$f":"IF($H547>$C547,INDEX(AP$496:AP546,MATCH($C547,$F$496:$F546,0)),INDEX(AP548:AP$558,MATCH($C547,$F548:$F$558,0)))","v":0},{"$f":"IF($H547>$C547,INDEX(AQ$496:AQ546,MATCH($C547,$F$496:$F546,0)),INDEX(AQ548:AQ$558,MATCH($C547,$F548:$F$558,0)))","v":4},{"$f":"IF($H547>$C547,INDEX(AR$496:AR546,MATCH($C547,$F$496:$F546,0)),INDEX(AR548:AR$558,MATCH($C547,$F548:$F$558,0)))","v":35000},null,null,{"$f":"IF($H547>$C547,INDEX(AU$496:AU546,MATCH($C547,$F$496:$F546,0)),INDEX(AU548:AU$558,MATCH($C547,$F548:$F$558,0)))","v":1},{"$f":"IF($H547>$C547,INDEX(AV$496:AV546,MATCH($C547,$F$496:$F546,0)),INDEX(AV548:AV$558,MATCH($C547,$F548:$F$558,0)))","v":1}]
[null,17.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H548)),ABS($E$496:$E$558-H548),0))","v":0},0,0,0,17,17,{"$f":"IF($H548>$C548,INDEX(J$496:J547,MATCH($C548,$F$496:$F547,0)),INDEX(J549:J$558,MATCH($C548,$F549:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H548>$C548,INDEX(K$496:K547,MATCH($C548,$F$496:$F547,0)),INDEX(K549:K$558,MATCH($C548,$F549:$F$558,0)))","v":"KIA"},{"$f":"IF($H548>$C548,INDEX(L$496:L547,MATCH($C548,$F$496:$F547,0)),INDEX(L549:L$558,MATCH($C548,$F549:$F$558,0)))","v":"CEED"},{"$f":"IF($H548>$C548,INDEX(M$496:M547,MATCH($C548,$F$496:$F547,0)),INDEX(M549:M$558,MATCH($C548,$F549:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H548>$C548,INDEX(N$496:N547,MATCH($C548,$F$496:$F547,0)),INDEX(N549:N$558,MATCH($C548,$F549:$F$558,0)))","v":2021},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H548,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H548,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H548>$C548,INDEX(U$496:U547,MATCH($C548,$F$496:$F547,0)),INDEX(U549:U$558,MATCH($C548,$F549:$F$558,0)))","v":256880},{"$f":"IF($H548>$C548,INDEX(V$496:V547,MATCH($C548,$F$496:$F547,0)),INDEX(V549:V$558,MATCH($C548,$F549:$F$558,0)))","v":17.3},{"$f":"IF($H548>$C548,INDEX(W$496:W547,MATCH($C548,$F$496:$F547,0)),INDEX(W549:W$558,MATCH($C548,$F549:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H548>$C548,INDEX(X$496:X547,MATCH($C548,$F$496:$F547,0)),INDEX(X549:X$558,MATCH($C548,$F549:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H548>$C548,INDEX(Y$496:Y547,MATCH($C548,$F$496:$F547,0)),INDEX(Y549:Y$558,MATCH($C548,$F549:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H548>$C548,INDEX(AD$496:AD547,MATCH($C548,$F$496:$F547,0)),INDEX(AD549:AD$558,MATCH($C548,$F549:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H548>$C548,INDEX(AG$496:AG547,MATCH($C548,$F$496:$F547,0)),INDEX(AG549:AG$558,MATCH($C548,$F549:$F$558,0)))","v":0},{"$f":"IF($H548>$C548,INDEX(AH$496:AH547,MATCH($C548,$F$496:$F547,0)),INDEX(AH549:AH$558,MATCH($C548,$F549:$F$558,0)))","v":0},{"$f":"IF($H548>$C548,INDEX(AI$496:AI547,MATCH($C548,$F$496:$F547,0)),INDEX(AI549:AI$558,MATCH($C548,$F549:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H548>$C548,INDEX(AJ$496:AJ547,MATCH($C548,$F$496:$F547,0)),INDEX(AJ549:AJ$558,MATCH($C548,$F549:$F$558,0)))","v":0},{"$f":"IF($H548>$C548,INDEX(AK$496:AK547,MATCH($C548,$F$496:$F547,0)),INDEX(AK549:AK$558,MATCH($C548,$F549:$F$558,0)))","v":0},null,{"$f":"IF($H548>$C548,INDEX(AM$496:AM547,MATCH($C548,$F$496:$F547,0)),INDEX(AM549:AM$558,MATCH($C548,$F549:$F$558,0)))","v":0.03},null,{"$f":"IF($H548>$C548,INDEX(AO$496:AO547,MATCH($C548,$F$496:$F547,0)),INDEX(AO549:AO$558,MATCH($C548,$F549:$F$558,0)))","v":558},{"$f":"IF($H548>$C548,INDEX(AP$496:AP547,MATCH($C548,$F$496:$F547,0)),INDEX(AP549:AP$558,MATCH($C548,$F549:$F$558,0)))","v":0},{"$f":"IF($H548>$C548,INDEX(AQ$496:AQ547,MATCH($C548,$F$496:$F547,0)),INDEX(AQ549:AQ$558,MATCH($C548,$F549:$F$558,0)))","v":4},{"$f":"IF($H548>$C548,INDEX(AR$496:AR547,MATCH($C548,$F$496:$F547,0)),INDEX(AR549:AR$558,MATCH($C548,$F549:$F$558,0)))","v":35000},null,null,{"$f":"IF($H548>$C548,INDEX(AU$496:AU547,MATCH($C548,$F$496:$F547,0)),INDEX(AU549:AU$558,MATCH($C548,$F549:$F$558,0)))","v":1},{"$f":"IF($H548>$C548,INDEX(AV$496:AV547,MATCH($C548,$F$496:$F547,0)),INDEX(AV549:AV$558,MATCH($C548,$F549:$F$558,0)))","v":1}]
[null,17.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H549)),ABS($E$496:$E$558-H549),0))","v":0},0,0,0,17,17,{"$f":"IF($H549>$C549,INDEX(J$496:J548,MATCH($C549,$F$496:$F548,0)),INDEX(J550:J$558,MATCH($C549,$F550:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H549>$C549,INDEX(K$496:K548,MATCH($C549,$F$496:$F548,0)),INDEX(K550:K$558,MATCH($C549,$F550:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H549>$C549,INDEX(L$496:L548,MATCH($C549,$F$496:$F548,0)),INDEX(L550:L$558,MATCH($C549,$F550:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H549>$C549,INDEX(M$496:M548,MATCH($C549,$F$496:$F548,0)),INDEX(M550:M$558,MATCH($C549,$F550:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H549>$C549,INDEX(N$496:N548,MATCH($C549,$F$496:$F548,0)),INDEX(N550:N$558,MATCH($C549,$F550:$F$558,0)))","v":2021},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H549,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H549,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H549>$C549,INDEX(U$496:U548,MATCH($C549,$F$496:$F548,0)),INDEX(U550:U$558,MATCH($C549,$F550:$F$558,0)))","v":256880},{"$f":"IF($H549>$C549,INDEX(V$496:V548,MATCH($C549,$F$496:$F548,0)),INDEX(V550:V$558,MATCH($C549,$F550:$F$558,0)))","v":17.3},{"$f":"IF($H549>$C549,INDEX(W$496:W548,MATCH($C549,$F$496:$F548,0)),INDEX(W550:W$558,MATCH($C549,$F550:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H549>$C549,INDEX(X$496:X548,MATCH($C549,$F$496:$F548,0)),INDEX(X550:X$558,MATCH($C549,$F550:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H549>$C549,INDEX(Y$496:Y548,MATCH($C549,$F$496:$F548,0)),INDEX(Y550:Y$558,MATCH($C549,$F550:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H549>$C549,INDEX(AD$496:AD548,MATCH($C549,$F$496:$F548,0)),INDEX(AD550:AD$558,MATCH($C549,$F550:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H549>$C549,INDEX(AG$496:AG548,MATCH($C549,$F$496:$F548,0)),INDEX(AG550:AG$558,MATCH($C549,$F550:$F$558,0)))","v":0},{"$f":"IF($H549>$C549,INDEX(AH$496:AH548,MATCH($C549,$F$496:$F548,0)),INDEX(AH550:AH$558,MATCH($C549,$F550:$F$558,0)))","v":0},{"$f":"IF($H549>$C549,INDEX(AI$496:AI548,MATCH($C549,$F$496:$F548,0)),INDEX(AI550:AI$558,MATCH($C549,$F550:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H549>$C549,INDEX(AJ$496:AJ548,MATCH($C549,$F$496:$F548,0)),INDEX(AJ550:AJ$558,MATCH($C549,$F550:$F$558,0)))","v":0},{"$f":"IF($H549>$C549,INDEX(AK$496:AK548,MATCH($C549,$F$496:$F548,0)),INDEX(AK550:AK$558,MATCH($C549,$F550:$F$558,0)))","v":0},null,{"$f":"IF($H549>$C549,INDEX(AM$496:AM548,MATCH($C549,$F$496:$F548,0)),INDEX(AM550:AM$558,MATCH($C549,$F550:$F$558,0)))","v":0.03},null,{"$f":"IF($H549>$C549,INDEX(AO$496:AO548,MATCH($C549,$F$496:$F548,0)),INDEX(AO550:AO$558,MATCH($C549,$F550:$F$558,0)))","v":558},{"$f":"IF($H549>$C549,INDEX(AP$496:AP548,MATCH($C549,$F$496:$F548,0)),INDEX(AP550:AP$558,MATCH($C549,$F550:$F$558,0)))","v":0},{"$f":"IF($H549>$C549,INDEX(AQ$496:AQ548,MATCH($C549,$F$496:$F548,0)),INDEX(AQ550:AQ$558,MATCH($C549,$F550:$F$558,0)))","v":4},{"$f":"IF($H549>$C549,INDEX(AR$496:AR548,MATCH($C549,$F$496:$F548,0)),INDEX(AR550:AR$558,MATCH($C549,$F550:$F$558,0)))","v":35000},null,null,{"$f":"IF($H549>$C549,INDEX(AU$496:AU548,MATCH($C549,$F$496:$F548,0)),INDEX(AU550:AU$558,MATCH($C549,$F550:$F$558,0)))","v":1},{"$f":"IF($H549>$C549,INDEX(AV$496:AV548,MATCH($C549,$F$496:$F548,0)),INDEX(AV550:AV$558,MATCH($C549,$F550:$F$558,0)))","v":1}]
[null,18.100000000000001,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H550)),ABS($E$496:$E$558-H550),0))","v":0},0,0,0,18,18,{"$f":"IF($H550>$C550,INDEX(J$496:J549,MATCH($C550,$F$496:$F549,0)),INDEX(J551:J$558,MATCH($C550,$F551:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H550>$C550,INDEX(K$496:K549,MATCH($C550,$F$496:$F549,0)),INDEX(K551:K$558,MATCH($C550,$F551:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H550>$C550,INDEX(L$496:L549,MATCH($C550,$F$496:$F549,0)),INDEX(L551:L$558,MATCH($C550,$F551:$F$558,0)))","v":3008},{"$f":"IF($H550>$C550,INDEX(M$496:M549,MATCH($C550,$F$496:$F549,0)),INDEX(M551:M$558,MATCH($C550,$F551:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H550>$C550,INDEX(N$496:N549,MATCH($C550,$F$496:$F549,0)),INDEX(N551:N$558,MATCH($C550,$F551:$F$558,0)))","v":2021},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H550,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H550,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H550>$C550,INDEX(U$496:U549,MATCH($C550,$F$496:$F549,0)),INDEX(U551:U$558,MATCH($C550,$F551:$F$558,0)))","v":256880},{"$f":"IF($H550>$C550,INDEX(V$496:V549,MATCH($C550,$F$496:$F549,0)),INDEX(V551:V$558,MATCH($C550,$F551:$F$558,0)))","v":17.3},{"$f":"IF($H550>$C550,INDEX(W$496:W549,MATCH($C550,$F$496:$F549,0)),INDEX(W551:W$558,MATCH($C550,$F551:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H550>$C550,INDEX(X$496:X549,MATCH($C550,$F$496:$F549,0)),INDEX(X551:X$558,MATCH($C550,$F551:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H550>$C550,INDEX(Y$496:Y549,MATCH($C550,$F$496:$F549,0)),INDEX(Y551:Y$558,MATCH($C550,$F551:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H550>$C550,INDEX(AD$496:AD549,MATCH($C550,$F$496:$F549,0)),INDEX(AD551:AD$558,MATCH($C550,$F551:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H550>$C550,INDEX(AG$496:AG549,MATCH($C550,$F$496:$F549,0)),INDEX(AG551:AG$558,MATCH($C550,$F551:$F$558,0)))","v":0},{"$f":"IF($H550>$C550,INDEX(AH$496:AH549,MATCH($C550,$F$496:$F549,0)),INDEX(AH551:AH$558,MATCH($C550,$F551:$F$558,0)))","v":0},{"$f":"IF($H550>$C550,INDEX(AI$496:AI549,MATCH($C550,$F$496:$F549,0)),INDEX(AI551:AI$558,MATCH($C550,$F551:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H550>$C550,INDEX(AJ$496:AJ549,MATCH($C550,$F$496:$F549,0)),INDEX(AJ551:AJ$558,MATCH($C550,$F551:$F$558,0)))","v":0},{"$f":"IF($H550>$C550,INDEX(AK$496:AK549,MATCH($C550,$F$496:$F549,0)),INDEX(AK551:AK$558,MATCH($C550,$F551:$F$558,0)))","v":0},null,{"$f":"IF($H550>$C550,INDEX(AM$496:AM549,MATCH($C550,$F$496:$F549,0)),INDEX(AM551:AM$558,MATCH($C550,$F551:$F$558,0)))","v":0.03},null,{"$f":"IF($H550>$C550,INDEX(AO$496:AO549,MATCH($C550,$F$496:$F549,0)),INDEX(AO551:AO$558,MATCH($C550,$F551:$F$558,0)))","v":558},{"$f":"IF($H550>$C550,INDEX(AP$496:AP549,MATCH($C550,$F$496:$F549,0)),INDEX(AP551:AP$558,MATCH($C550,$F551:$F$558,0)))","v":0},{"$f":"IF($H550>$C550,INDEX(AQ$496:AQ549,MATCH($C550,$F$496:$F549,0)),INDEX(AQ551:AQ$558,MATCH($C550,$F551:$F$558,0)))","v":4},{"$f":"IF($H550>$C550,INDEX(AR$496:AR549,MATCH($C550,$F$496:$F549,0)),INDEX(AR551:AR$558,MATCH($C550,$F551:$F$558,0)))","v":35000},null,null,{"$f":"IF($H550>$C550,INDEX(AU$496:AU549,MATCH($C550,$F$496:$F549,0)),INDEX(AU551:AU$558,MATCH($C550,$F551:$F$558,0)))","v":1},{"$f":"IF($H550>$C550,INDEX(AV$496:AV549,MATCH($C550,$F$496:$F549,0)),INDEX(AV551:AV$558,MATCH($C550,$F551:$F$558,0)))","v":1}]
[null,18.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H551)),ABS($E$496:$E$558-H551),0))","v":0},0,0,0,18,18,{"$f":"IF($H551>$C551,INDEX(J$496:J550,MATCH($C551,$F$496:$F550,0)),INDEX(J552:J$558,MATCH($C551,$F552:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H551>$C551,INDEX(K$496:K550,MATCH($C551,$F$496:$F550,0)),INDEX(K552:K$558,MATCH($C551,$F552:$F$558,0)))","v":"KIA"},{"$f":"IF($H551>$C551,INDEX(L$496:L550,MATCH($C551,$F$496:$F550,0)),INDEX(L552:L$558,MATCH($C551,$F552:$F$558,0)))","v":"CEED"},{"$f":"IF($H551>$C551,INDEX(M$496:M550,MATCH($C551,$F$496:$F550,0)),INDEX(M552:M$558,MATCH($C551,$F552:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H551>$C551,INDEX(N$496:N550,MATCH($C551,$F$496:$F550,0)),INDEX(N552:N$558,MATCH($C551,$F552:$F$558,0)))","v":2021},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H551,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H551,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H551>$C551,INDEX(U$496:U550,MATCH($C551,$F$496:$F550,0)),INDEX(U552:U$558,MATCH($C551,$F552:$F$558,0)))","v":256880},{"$f":"IF($H551>$C551,INDEX(V$496:V550,MATCH($C551,$F$496:$F550,0)),INDEX(V552:V$558,MATCH($C551,$F552:$F$558,0)))","v":17.3},{"$f":"IF($H551>$C551,INDEX(W$496:W550,MATCH($C551,$F$496:$F550,0)),INDEX(W552:W$558,MATCH($C551,$F552:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H551>$C551,INDEX(X$496:X550,MATCH($C551,$F$496:$F550,0)),INDEX(X552:X$558,MATCH($C551,$F552:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H551>$C551,INDEX(Y$496:Y550,MATCH($C551,$F$496:$F550,0)),INDEX(Y552:Y$558,MATCH($C551,$F552:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H551>$C551,INDEX(AD$496:AD550,MATCH($C551,$F$496:$F550,0)),INDEX(AD552:AD$558,MATCH($C551,$F552:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H551>$C551,INDEX(AG$496:AG550,MATCH($C551,$F$496:$F550,0)),INDEX(AG552:AG$558,MATCH($C551,$F552:$F$558,0)))","v":0},{"$f":"IF($H551>$C551,INDEX(AH$496:AH550,MATCH($C551,$F$496:$F550,0)),INDEX(AH552:AH$558,MATCH($C551,$F552:$F$558,0)))","v":0},{"$f":"IF($H551>$C551,INDEX(AI$496:AI550,MATCH($C551,$F$496:$F550,0)),INDEX(AI552:AI$558,MATCH($C551,$F552:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H551>$C551,INDEX(AJ$496:AJ550,MATCH($C551,$F$496:$F550,0)),INDEX(AJ552:AJ$558,MATCH($C551,$F552:$F$558,0)))","v":0},{"$f":"IF($H551>$C551,INDEX(AK$496:AK550,MATCH($C551,$F$496:$F550,0)),INDEX(AK552:AK$558,MATCH($C551,$F552:$F$558,0)))","v":0},null,{"$f":"IF($H551>$C551,INDEX(AM$496:AM550,MATCH($C551,$F$496:$F550,0)),INDEX(AM552:AM$558,MATCH($C551,$F552:$F$558,0)))","v":0.03},null,{"$f":"IF($H551>$C551,INDEX(AO$496:AO550,MATCH($C551,$F$496:$F550,0)),INDEX(AO552:AO$558,MATCH($C551,$F552:$F$558,0)))","v":558},{"$f":"IF($H551>$C551,INDEX(AP$496:AP550,MATCH($C551,$F$496:$F550,0)),INDEX(AP552:AP$558,MATCH($C551,$F552:$F$558,0)))","v":0},{"$f":"IF($H551>$C551,INDEX(AQ$496:AQ550,MATCH($C551,$F$496:$F550,0)),INDEX(AQ552:AQ$558,MATCH($C551,$F552:$F$558,0)))","v":4},{"$f":"IF($H551>$C551,INDEX(AR$496:AR550,MATCH($C551,$F$496:$F550,0)),INDEX(AR552:AR$558,MATCH($C551,$F552:$F$558,0)))","v":35000},null,null,{"$f":"IF($H551>$C551,INDEX(AU$496:AU550,MATCH($C551,$F$496:$F550,0)),INDEX(AU552:AU$558,MATCH($C551,$F552:$F$558,0)))","v":1},{"$f":"IF($H551>$C551,INDEX(AV$496:AV550,MATCH($C551,$F$496:$F550,0)),INDEX(AV552:AV$558,MATCH($C551,$F552:$F$558,0)))","v":1}]
[null,18.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H552)),ABS($E$496:$E$558-H552),0))","v":0},0,0,0,18,18,{"$f":"IF($H552>$C552,INDEX(J$496:J551,MATCH($C552,$F$496:$F551,0)),INDEX(J553:J$558,MATCH($C552,$F553:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H552>$C552,INDEX(K$496:K551,MATCH($C552,$F$496:$F551,0)),INDEX(K553:K$558,MATCH($C552,$F553:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H552>$C552,INDEX(L$496:L551,MATCH($C552,$F$496:$F551,0)),INDEX(L553:L$558,MATCH($C552,$F553:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H552>$C552,INDEX(M$496:M551,MATCH($C552,$F$496:$F551,0)),INDEX(M553:M$558,MATCH($C552,$F553:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H552>$C552,INDEX(N$496:N551,MATCH($C552,$F$496:$F551,0)),INDEX(N553:N$558,MATCH($C552,$F553:$F$558,0)))","v":2021},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H552,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H552,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H552>$C552,INDEX(U$496:U551,MATCH($C552,$F$496:$F551,0)),INDEX(U553:U$558,MATCH($C552,$F553:$F$558,0)))","v":256880},{"$f":"IF($H552>$C552,INDEX(V$496:V551,MATCH($C552,$F$496:$F551,0)),INDEX(V553:V$558,MATCH($C552,$F553:$F$558,0)))","v":17.3},{"$f":"IF($H552>$C552,INDEX(W$496:W551,MATCH($C552,$F$496:$F551,0)),INDEX(W553:W$558,MATCH($C552,$F553:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H552>$C552,INDEX(X$496:X551,MATCH($C552,$F$496:$F551,0)),INDEX(X553:X$558,MATCH($C552,$F553:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H552>$C552,INDEX(Y$496:Y551,MATCH($C552,$F$496:$F551,0)),INDEX(Y553:Y$558,MATCH($C552,$F553:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H552>$C552,INDEX(AD$496:AD551,MATCH($C552,$F$496:$F551,0)),INDEX(AD553:AD$558,MATCH($C552,$F553:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H552>$C552,INDEX(AG$496:AG551,MATCH($C552,$F$496:$F551,0)),INDEX(AG553:AG$558,MATCH($C552,$F553:$F$558,0)))","v":0},{"$f":"IF($H552>$C552,INDEX(AH$496:AH551,MATCH($C552,$F$496:$F551,0)),INDEX(AH553:AH$558,MATCH($C552,$F553:$F$558,0)))","v":0},{"$f":"IF($H552>$C552,INDEX(AI$496:AI551,MATCH($C552,$F$496:$F551,0)),INDEX(AI553:AI$558,MATCH($C552,$F553:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H552>$C552,INDEX(AJ$496:AJ551,MATCH($C552,$F$496:$F551,0)),INDEX(AJ553:AJ$558,MATCH($C552,$F553:$F$558,0)))","v":0},{"$f":"IF($H552>$C552,INDEX(AK$496:AK551,MATCH($C552,$F$496:$F551,0)),INDEX(AK553:AK$558,MATCH($C552,$F553:$F$558,0)))","v":0},null,{"$f":"IF($H552>$C552,INDEX(AM$496:AM551,MATCH($C552,$F$496:$F551,0)),INDEX(AM553:AM$558,MATCH($C552,$F553:$F$558,0)))","v":0.03},null,{"$f":"IF($H552>$C552,INDEX(AO$496:AO551,MATCH($C552,$F$496:$F551,0)),INDEX(AO553:AO$558,MATCH($C552,$F553:$F$558,0)))","v":558},{"$f":"IF($H552>$C552,INDEX(AP$496:AP551,MATCH($C552,$F$496:$F551,0)),INDEX(AP553:AP$558,MATCH($C552,$F553:$F$558,0)))","v":0},{"$f":"IF($H552>$C552,INDEX(AQ$496:AQ551,MATCH($C552,$F$496:$F551,0)),INDEX(AQ553:AQ$558,MATCH($C552,$F553:$F$558,0)))","v":4},{"$f":"IF($H552>$C552,INDEX(AR$496:AR551,MATCH($C552,$F$496:$F551,0)),INDEX(AR553:AR$558,MATCH($C552,$F553:$F$558,0)))","v":35000},null,null,{"$f":"IF($H552>$C552,INDEX(AU$496:AU551,MATCH($C552,$F$496:$F551,0)),INDEX(AU553:AU$558,MATCH($C552,$F553:$F$558,0)))","v":1},{"$f":"IF($H552>$C552,INDEX(AV$496:AV551,MATCH($C552,$F$496:$F551,0)),INDEX(AV553:AV$558,MATCH($C552,$F553:$F$558,0)))","v":1}]
[null,19.100000000000001,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H553)),ABS($E$496:$E$558-H553),0))","v":0},0,0,0,19,19,{"$f":"IF($H553>$C553,INDEX(J$496:J552,MATCH($C553,$F$496:$F552,0)),INDEX(J554:J$558,MATCH($C553,$F554:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H553>$C553,INDEX(K$496:K552,MATCH($C553,$F$496:$F552,0)),INDEX(K554:K$558,MATCH($C553,$F554:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H553>$C553,INDEX(L$496:L552,MATCH($C553,$F$496:$F552,0)),INDEX(L554:L$558,MATCH($C553,$F554:$F$558,0)))","v":3008},{"$f":"IF($H553>$C553,INDEX(M$496:M552,MATCH($C553,$F$496:$F552,0)),INDEX(M554:M$558,MATCH($C553,$F554:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H553>$C553,INDEX(N$496:N552,MATCH($C553,$F$496:$F552,0)),INDEX(N554:N$558,MATCH($C553,$F554:$F$558,0)))","v":2021},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H553,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H553,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H553>$C553,INDEX(U$496:U552,MATCH($C553,$F$496:$F552,0)),INDEX(U554:U$558,MATCH($C553,$F554:$F$558,0)))","v":256880},{"$f":"IF($H553>$C553,INDEX(V$496:V552,MATCH($C553,$F$496:$F552,0)),INDEX(V554:V$558,MATCH($C553,$F554:$F$558,0)))","v":17.3},{"$f":"IF($H553>$C553,INDEX(W$496:W552,MATCH($C553,$F$496:$F552,0)),INDEX(W554:W$558,MATCH($C553,$F554:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H553>$C553,INDEX(X$496:X552,MATCH($C553,$F$496:$F552,0)),INDEX(X554:X$558,MATCH($C553,$F554:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H553>$C553,INDEX(Y$496:Y552,MATCH($C553,$F$496:$F552,0)),INDEX(Y554:Y$558,MATCH($C553,$F554:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H553>$C553,INDEX(AD$496:AD552,MATCH($C553,$F$496:$F552,0)),INDEX(AD554:AD$558,MATCH($C553,$F554:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H553>$C553,INDEX(AG$496:AG552,MATCH($C553,$F$496:$F552,0)),INDEX(AG554:AG$558,MATCH($C553,$F554:$F$558,0)))","v":0},{"$f":"IF($H553>$C553,INDEX(AH$496:AH552,MATCH($C553,$F$496:$F552,0)),INDEX(AH554:AH$558,MATCH($C553,$F554:$F$558,0)))","v":0},{"$f":"IF($H553>$C553,INDEX(AI$496:AI552,MATCH($C553,$F$496:$F552,0)),INDEX(AI554:AI$558,MATCH($C553,$F554:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H553>$C553,INDEX(AJ$496:AJ552,MATCH($C553,$F$496:$F552,0)),INDEX(AJ554:AJ$558,MATCH($C553,$F554:$F$558,0)))","v":0},{"$f":"IF($H553>$C553,INDEX(AK$496:AK552,MATCH($C553,$F$496:$F552,0)),INDEX(AK554:AK$558,MATCH($C553,$F554:$F$558,0)))","v":0},null,{"$f":"IF($H553>$C553,INDEX(AM$496:AM552,MATCH($C553,$F$496:$F552,0)),INDEX(AM554:AM$558,MATCH($C553,$F554:$F$558,0)))","v":0.03},null,{"$f":"IF($H553>$C553,INDEX(AO$496:AO552,MATCH($C553,$F$496:$F552,0)),INDEX(AO554:AO$558,MATCH($C553,$F554:$F$558,0)))","v":558},{"$f":"IF($H553>$C553,INDEX(AP$496:AP552,MATCH($C553,$F$496:$F552,0)),INDEX(AP554:AP$558,MATCH($C553,$F554:$F$558,0)))","v":0},{"$f":"IF($H553>$C553,INDEX(AQ$496:AQ552,MATCH($C553,$F$496:$F552,0)),INDEX(AQ554:AQ$558,MATCH($C553,$F554:$F$558,0)))","v":4},{"$f":"IF($H553>$C553,INDEX(AR$496:AR552,MATCH($C553,$F$496:$F552,0)),INDEX(AR554:AR$558,MATCH($C553,$F554:$F$558,0)))","v":35000},null,null,{"$f":"IF($H553>$C553,INDEX(AU$496:AU552,MATCH($C553,$F$496:$F552,0)),INDEX(AU554:AU$558,MATCH($C553,$F554:$F$558,0)))","v":1},{"$f":"IF($H553>$C553,INDEX(AV$496:AV552,MATCH($C553,$F$496:$F552,0)),INDEX(AV554:AV$558,MATCH($C553,$F554:$F$558,0)))","v":1}]
[null,19.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H554)),ABS($E$496:$E$558-H554),0))","v":0},0,0,0,19,19,{"$f":"IF($H554>$C554,INDEX(J$496:J553,MATCH($C554,$F$496:$F553,0)),INDEX(J555:J$558,MATCH($C554,$F555:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H554>$C554,INDEX(K$496:K553,MATCH($C554,$F$496:$F553,0)),INDEX(K555:K$558,MATCH($C554,$F555:$F$558,0)))","v":"KIA"},{"$f":"IF($H554>$C554,INDEX(L$496:L553,MATCH($C554,$F$496:$F553,0)),INDEX(L555:L$558,MATCH($C554,$F555:$F$558,0)))","v":"CEED"},{"$f":"IF($H554>$C554,INDEX(M$496:M553,MATCH($C554,$F$496:$F553,0)),INDEX(M555:M$558,MATCH($C554,$F555:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H554>$C554,INDEX(N$496:N553,MATCH($C554,$F$496:$F553,0)),INDEX(N555:N$558,MATCH($C554,$F555:$F$558,0)))","v":2021},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H554,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H554,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H554>$C554,INDEX(U$496:U553,MATCH($C554,$F$496:$F553,0)),INDEX(U555:U$558,MATCH($C554,$F555:$F$558,0)))","v":256880},{"$f":"IF($H554>$C554,INDEX(V$496:V553,MATCH($C554,$F$496:$F553,0)),INDEX(V555:V$558,MATCH($C554,$F555:$F$558,0)))","v":17.3},{"$f":"IF($H554>$C554,INDEX(W$496:W553,MATCH($C554,$F$496:$F553,0)),INDEX(W555:W$558,MATCH($C554,$F555:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H554>$C554,INDEX(X$496:X553,MATCH($C554,$F$496:$F553,0)),INDEX(X555:X$558,MATCH($C554,$F555:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H554>$C554,INDEX(Y$496:Y553,MATCH($C554,$F$496:$F553,0)),INDEX(Y555:Y$558,MATCH($C554,$F555:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H554>$C554,INDEX(AD$496:AD553,MATCH($C554,$F$496:$F553,0)),INDEX(AD555:AD$558,MATCH($C554,$F555:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H554>$C554,INDEX(AG$496:AG553,MATCH($C554,$F$496:$F553,0)),INDEX(AG555:AG$558,MATCH($C554,$F555:$F$558,0)))","v":0},{"$f":"IF($H554>$C554,INDEX(AH$496:AH553,MATCH($C554,$F$496:$F553,0)),INDEX(AH555:AH$558,MATCH($C554,$F555:$F$558,0)))","v":0},{"$f":"IF($H554>$C554,INDEX(AI$496:AI553,MATCH($C554,$F$496:$F553,0)),INDEX(AI555:AI$558,MATCH($C554,$F555:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H554>$C554,INDEX(AJ$496:AJ553,MATCH($C554,$F$496:$F553,0)),INDEX(AJ555:AJ$558,MATCH($C554,$F555:$F$558,0)))","v":0},{"$f":"IF($H554>$C554,INDEX(AK$496:AK553,MATCH($C554,$F$496:$F553,0)),INDEX(AK555:AK$558,MATCH($C554,$F555:$F$558,0)))","v":0},null,{"$f":"IF($H554>$C554,INDEX(AM$496:AM553,MATCH($C554,$F$496:$F553,0)),INDEX(AM555:AM$558,MATCH($C554,$F555:$F$558,0)))","v":0.03},null,{"$f":"IF($H554>$C554,INDEX(AO$496:AO553,MATCH($C554,$F$496:$F553,0)),INDEX(AO555:AO$558,MATCH($C554,$F555:$F$558,0)))","v":558},{"$f":"IF($H554>$C554,INDEX(AP$496:AP553,MATCH($C554,$F$496:$F553,0)),INDEX(AP555:AP$558,MATCH($C554,$F555:$F$558,0)))","v":0},{"$f":"IF($H554>$C554,INDEX(AQ$496:AQ553,MATCH($C554,$F$496:$F553,0)),INDEX(AQ555:AQ$558,MATCH($C554,$F555:$F$558,0)))","v":4},{"$f":"IF($H554>$C554,INDEX(AR$496:AR553,MATCH($C554,$F$496:$F553,0)),INDEX(AR555:AR$558,MATCH($C554,$F555:$F$558,0)))","v":35000},null,null,{"$f":"IF($H554>$C554,INDEX(AU$496:AU553,MATCH($C554,$F$496:$F553,0)),INDEX(AU555:AU$558,MATCH($C554,$F555:$F$558,0)))","v":1},{"$f":"IF($H554>$C554,INDEX(AV$496:AV553,MATCH($C554,$F$496:$F553,0)),INDEX(AV555:AV$558,MATCH($C554,$F555:$F$558,0)))","v":1}]
[null,19.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H555)),ABS($E$496:$E$558-H555),0))","v":0},0,0,0,19,19,{"$f":"IF($H555>$C555,INDEX(J$496:J554,MATCH($C555,$F$496:$F554,0)),INDEX(J556:J$558,MATCH($C555,$F556:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H555>$C555,INDEX(K$496:K554,MATCH($C555,$F$496:$F554,0)),INDEX(K556:K$558,MATCH($C555,$F556:$F$558,0)))","v":"CITROEN"},{"$f":"IF($H555>$C555,INDEX(L$496:L554,MATCH($C555,$F$496:$F554,0)),INDEX(L556:L$558,MATCH($C555,$F556:$F$558,0)))","v":"C5 Aircross"},{"$f":"IF($H555>$C555,INDEX(M$496:M554,MATCH($C555,$F$496:$F554,0)),INDEX(M556:M$558,MATCH($C555,$F556:$F$558,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H555>$C555,INDEX(N$496:N554,MATCH($C555,$F$496:$F554,0)),INDEX(N556:N$558,MATCH($C555,$F556:$F$558,0)))","v":2021},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H555,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H555,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H555>$C555,INDEX(U$496:U554,MATCH($C555,$F$496:$F554,0)),INDEX(U556:U$558,MATCH($C555,$F556:$F$558,0)))","v":256880},{"$f":"IF($H555>$C555,INDEX(V$496:V554,MATCH($C555,$F$496:$F554,0)),INDEX(V556:V$558,MATCH($C555,$F556:$F$558,0)))","v":17.3},{"$f":"IF($H555>$C555,INDEX(W$496:W554,MATCH($C555,$F$496:$F554,0)),INDEX(W556:W$558,MATCH($C555,$F556:$F$558,0)))","v":246100.74626865672},{"$f":"IF($H555>$C555,INDEX(X$496:X554,MATCH($C555,$F$496:$F554,0)),INDEX(X556:X$558,MATCH($C555,$F556:$F$558,0)))","v":49220.149253731346},{"$f":"IF($H555>$C555,INDEX(Y$496:Y554,MATCH($C555,$F$496:$F554,0)),INDEX(Y556:Y$558,MATCH($C555,$F556:$F$558,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H555>$C555,INDEX(AD$496:AD554,MATCH($C555,$F$496:$F554,0)),INDEX(AD556:AD$558,MATCH($C555,$F556:$F$558,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H555>$C555,INDEX(AG$496:AG554,MATCH($C555,$F$496:$F554,0)),INDEX(AG556:AG$558,MATCH($C555,$F556:$F$558,0)))","v":0},{"$f":"IF($H555>$C555,INDEX(AH$496:AH554,MATCH($C555,$F$496:$F554,0)),INDEX(AH556:AH$558,MATCH($C555,$F556:$F$558,0)))","v":0},{"$f":"IF($H555>$C555,INDEX(AI$496:AI554,MATCH($C555,$F$496:$F554,0)),INDEX(AI556:AI$558,MATCH($C555,$F556:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H555>$C555,INDEX(AJ$496:AJ554,MATCH($C555,$F$496:$F554,0)),INDEX(AJ556:AJ$558,MATCH($C555,$F556:$F$558,0)))","v":0},{"$f":"IF($H555>$C555,INDEX(AK$496:AK554,MATCH($C555,$F$496:$F554,0)),INDEX(AK556:AK$558,MATCH($C555,$F556:$F$558,0)))","v":0},null,{"$f":"IF($H555>$C555,INDEX(AM$496:AM554,MATCH($C555,$F$496:$F554,0)),INDEX(AM556:AM$558,MATCH($C555,$F556:$F$558,0)))","v":0.03},null,{"$f":"IF($H555>$C555,INDEX(AO$496:AO554,MATCH($C555,$F$496:$F554,0)),INDEX(AO556:AO$558,MATCH($C555,$F556:$F$558,0)))","v":558},{"$f":"IF($H555>$C555,INDEX(AP$496:AP554,MATCH($C555,$F$496:$F554,0)),INDEX(AP556:AP$558,MATCH($C555,$F556:$F$558,0)))","v":0},{"$f":"IF($H555>$C555,INDEX(AQ$496:AQ554,MATCH($C555,$F$496:$F554,0)),INDEX(AQ556:AQ$558,MATCH($C555,$F556:$F$558,0)))","v":4},{"$f":"IF($H555>$C555,INDEX(AR$496:AR554,MATCH($C555,$F$496:$F554,0)),INDEX(AR556:AR$558,MATCH($C555,$F556:$F$558,0)))","v":35000},null,null,{"$f":"IF($H555>$C555,INDEX(AU$496:AU554,MATCH($C555,$F$496:$F554,0)),INDEX(AU556:AU$558,MATCH($C555,$F556:$F$558,0)))","v":1},{"$f":"IF($H555>$C555,INDEX(AV$496:AV554,MATCH($C555,$F$496:$F554,0)),INDEX(AV556:AV$558,MATCH($C555,$F556:$F$558,0)))","v":1}]
[null,20.100000000000001,0.1,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H556)),ABS($E$496:$E$558-H556),0))","v":0},0,0,0,20,20,{"$f":"IF($H556>$C556,INDEX(J$496:J555,MATCH($C556,$F$496:$F555,0)),INDEX(J557:J$558,MATCH($C556,$F557:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H556>$C556,INDEX(K$496:K555,MATCH($C556,$F$496:$F555,0)),INDEX(K557:K$558,MATCH($C556,$F557:$F$558,0)))","v":"PEUGEOT"},{"$f":"IF($H556>$C556,INDEX(L$496:L555,MATCH($C556,$F$496:$F555,0)),INDEX(L557:L$558,MATCH($C556,$F557:$F$558,0)))","v":3008},{"$f":"IF($H556>$C556,INDEX(M$496:M555,MATCH($C556,$F$496:$F555,0)),INDEX(M557:M$558,MATCH($C556,$F557:$F$558,0)))","v":"HYBRID 225 SUV EAT8"},{"$f":"IF($H556>$C556,INDEX(N$496:N555,MATCH($C556,$F$496:$F555,0)),INDEX(N557:N$558,MATCH($C556,$F557:$F$558,0)))","v":2021},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H556,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H556,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H556>$C556,INDEX(U$496:U555,MATCH($C556,$F$496:$F555,0)),INDEX(U557:U$558,MATCH($C556,$F557:$F$558,0)))","v":256880},{"$f":"IF($H556>$C556,INDEX(V$496:V555,MATCH($C556,$F$496:$F555,0)),INDEX(V557:V$558,MATCH($C556,$F557:$F$558,0)))","v":17.3},{"$f":"IF($H556>$C556,INDEX(W$496:W555,MATCH($C556,$F$496:$F555,0)),INDEX(W557:W$558,MATCH($C556,$F557:$F$558,0)))","v":235377.11442786068},{"$f":"IF($H556>$C556,INDEX(X$496:X555,MATCH($C556,$F$496:$F555,0)),INDEX(X557:X$558,MATCH($C556,$F557:$F$558,0)))","v":47075.422885572138},{"$f":"IF($H556>$C556,INDEX(Y$496:Y555,MATCH($C556,$F$496:$F555,0)),INDEX(Y557:Y$558,MATCH($C556,$F557:$F$558,0)))","v":42537.462686567174},null,2.551020408163265E-2,null,null,{"$f":"IF($H556>$C556,INDEX(AD$496:AD555,MATCH($C556,$F$496:$F555,0)),INDEX(AD557:AD$558,MATCH($C556,$F557:$F$558,0)))","v":2.551020408163265E-2},null,null,{"$f":"IF($H556>$C556,INDEX(AG$496:AG555,MATCH($C556,$F$496:$F555,0)),INDEX(AG557:AG$558,MATCH($C556,$F557:$F$558,0)))","v":0},{"$f":"IF($H556>$C556,INDEX(AH$496:AH555,MATCH($C556,$F$496:$F555,0)),INDEX(AH557:AH$558,MATCH($C556,$F557:$F$558,0)))","v":0},{"$f":"IF($H556>$C556,INDEX(AI$496:AI555,MATCH($C556,$F$496:$F555,0)),INDEX(AI557:AI$558,MATCH($C556,$F557:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H556>$C556,INDEX(AJ$496:AJ555,MATCH($C556,$F$496:$F555,0)),INDEX(AJ557:AJ$558,MATCH($C556,$F557:$F$558,0)))","v":0},{"$f":"IF($H556>$C556,INDEX(AK$496:AK555,MATCH($C556,$F$496:$F555,0)),INDEX(AK557:AK$558,MATCH($C556,$F557:$F$558,0)))","v":0},null,{"$f":"IF($H556>$C556,INDEX(AM$496:AM555,MATCH($C556,$F$496:$F555,0)),INDEX(AM557:AM$558,MATCH($C556,$F557:$F$558,0)))","v":0.03},null,{"$f":"IF($H556>$C556,INDEX(AO$496:AO555,MATCH($C556,$F$496:$F555,0)),INDEX(AO557:AO$558,MATCH($C556,$F557:$F$558,0)))","v":558},{"$f":"IF($H556>$C556,INDEX(AP$496:AP555,MATCH($C556,$F$496:$F555,0)),INDEX(AP557:AP$558,MATCH($C556,$F557:$F$558,0)))","v":0},{"$f":"IF($H556>$C556,INDEX(AQ$496:AQ555,MATCH($C556,$F$496:$F555,0)),INDEX(AQ557:AQ$558,MATCH($C556,$F557:$F$558,0)))","v":4},{"$f":"IF($H556>$C556,INDEX(AR$496:AR555,MATCH($C556,$F$496:$F555,0)),INDEX(AR557:AR$558,MATCH($C556,$F557:$F$558,0)))","v":35000},null,null,{"$f":"IF($H556>$C556,INDEX(AU$496:AU555,MATCH($C556,$F$496:$F555,0)),INDEX(AU557:AU$558,MATCH($C556,$F557:$F$558,0)))","v":1},{"$f":"IF($H556>$C556,INDEX(AV$496:AV555,MATCH($C556,$F$496:$F555,0)),INDEX(AV557:AV$558,MATCH($C556,$F557:$F$558,0)))","v":1}]
[null,20.2,0.2,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H557)),ABS($E$496:$E$558-H557),0))","v":0},0,0,0,20,20,{"$f":"IF($H557>$C557,INDEX(J$496:J556,MATCH($C557,$F$496:$F556,0)),INDEX(J558:J$558,MATCH($C557,$F558:$F$558,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H557>$C557,INDEX(K$496:K556,MATCH($C557,$F$496:$F556,0)),INDEX(K558:K$558,MATCH($C557,$F558:$F$558,0)))","v":"KIA"},{"$f":"IF($H557>$C557,INDEX(L$496:L556,MATCH($C557,$F$496:$F556,0)),INDEX(L558:L$558,MATCH($C557,$F558:$F$558,0)))","v":"CEED"},{"$f":"IF($H557>$C557,INDEX(M$496:M556,MATCH($C557,$F$496:$F556,0)),INDEX(M558:M$558,MATCH($C557,$F558:$F$558,0)))","v":"1.6 GDI Plug-in Hybrid Stationscar DCT 6"},{"$f":"IF($H557>$C557,INDEX(N$496:N556,MATCH($C557,$F$496:$F556,0)),INDEX(N558:N$558,MATCH($C557,$F558:$F$558,0)))","v":2021},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H557,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H557,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H557>$C557,INDEX(U$496:U556,MATCH($C557,$F$496:$F556,0)),INDEX(U558:U$558,MATCH($C557,$F558:$F$558,0)))","v":256880},{"$f":"IF($H557>$C557,INDEX(V$496:V556,MATCH($C557,$F$496:$F556,0)),INDEX(V558:V$558,MATCH($C557,$F558:$F$558,0)))","v":17.3},{"$f":"IF($H557>$C557,INDEX(W$496:W556,MATCH($C557,$F$496:$F556,0)),INDEX(W558:W$558,MATCH($C557,$F558:$F$558,0)))","v":206758.08457711441},{"$f":"IF($H557>$C557,INDEX(X$496:X556,MATCH($C557,$F$496:$F556,0)),INDEX(X558:X$558,MATCH($C557,$F558:$F$558,0)))","v":41351.616915422885},{"$f":"IF($H557>$C557,INDEX(Y$496:Y556,MATCH($C557,$F$496:$F556,0)),INDEX(Y558:Y$558,MATCH($C557,$F558:$F$558,0)))","v":24290.298507462663},null,2.1231422505307854E-2,null,null,{"$f":"IF($H557>$C557,INDEX(AD$496:AD556,MATCH($C557,$F$496:$F556,0)),INDEX(AD558:AD$558,MATCH($C557,$F558:$F$558,0)))","v":2.1231422505307854E-2},null,null,{"$f":"IF($H557>$C557,INDEX(AG$496:AG556,MATCH($C557,$F$496:$F556,0)),INDEX(AG558:AG$558,MATCH($C557,$F558:$F$558,0)))","v":0},{"$f":"IF($H557>$C557,INDEX(AH$496:AH556,MATCH($C557,$F$496:$F556,0)),INDEX(AH558:AH$558,MATCH($C557,$F558:$F$558,0)))","v":0},{"$f":"IF($H557>$C557,INDEX(AI$496:AI556,MATCH($C557,$F$496:$F556,0)),INDEX(AI558:AI$558,MATCH($C557,$F558:$F$558,0)))","v":9.1268425534301825E-2},{"$f":"IF($H557>$C557,INDEX(AJ$496:AJ556,MATCH($C557,$F$496:$F556,0)),INDEX(AJ558:AJ$558,MATCH($C557,$F558:$F$558,0)))","v":0},{"$f":"IF($H557>$C557,INDEX(AK$496:AK556,MATCH($C557,$F$496:$F556,0)),INDEX(AK558:AK$558,MATCH($C557,$F558:$F$558,0)))","v":0},null,{"$f":"IF($H557>$C557,INDEX(AM$496:AM556,MATCH($C557,$F$496:$F556,0)),INDEX(AM558:AM$558,MATCH($C557,$F558:$F$558,0)))","v":0.03},null,{"$f":"IF($H557>$C557,INDEX(AO$496:AO556,MATCH($C557,$F$496:$F556,0)),INDEX(AO558:AO$558,MATCH($C557,$F558:$F$558,0)))","v":558},{"$f":"IF($H557>$C557,INDEX(AP$496:AP556,MATCH($C557,$F$496:$F556,0)),INDEX(AP558:AP$558,MATCH($C557,$F558:$F$558,0)))","v":0},{"$f":"IF($H557>$C557,INDEX(AQ$496:AQ556,MATCH($C557,$F$496:$F556,0)),INDEX(AQ558:AQ$558,MATCH($C557,$F558:$F$558,0)))","v":4},{"$f":"IF($H557>$C557,INDEX(AR$496:AR556,MATCH($C557,$F$496:$F556,0)),INDEX(AR558:AR$558,MATCH($C557,$F558:$F$558,0)))","v":35000},null,null,{"$f":"IF($H557>$C557,INDEX(AU$496:AU556,MATCH($C557,$F$496:$F556,0)),INDEX(AU558:AU$558,MATCH($C557,$F558:$F$558,0)))","v":1},{"$f":"IF($H557>$C557,INDEX(AV$496:AV556,MATCH($C557,$F$496:$F556,0)),INDEX(AV558:AV$558,MATCH($C557,$F558:$F$558,0)))","v":1}]
[null,20.3,0.3,{"$f":"INDEX($E$496:$E$558,MATCH(MIN(ABS($E$496:$E$558-H558)),ABS($E$496:$E$558-H558),0))","v":0},0,0,0,20,20,{"$f":"IF($H558>$C558,INDEX(J$496:J557,MATCH($C558,$F$496:$F557,0)),INDEX(J$558:J559,MATCH($C558,$F$558:$F559,0)))","v":"Mellem personbil, hybrid"},{"$f":"IF($H558>$C558,INDEX(K$496:K557,MATCH($C558,$F$496:$F557,0)),INDEX(K$558:K559,MATCH($C558,$F$558:$F559,0)))","v":"CITROEN"},{"$f":"IF($H558>$C558,INDEX(L$496:L557,MATCH($C558,$F$496:$F557,0)),INDEX(L$558:L559,MATCH($C558,$F$558:$F559,0)))","v":"C5 Aircross"},{"$f":"IF($H558>$C558,INDEX(M$496:M557,MATCH($C558,$F$496:$F557,0)),INDEX(M$558:M559,MATCH($C558,$F$558:$F559,0)))","v":"1.6 HYBRID 225 5D Aut."},{"$f":"IF($H558>$C558,INDEX(N$496:N557,MATCH($C558,$F$496:$F557,0)),INDEX(N$558:N559,MATCH($C558,$F$558:$F559,0)))","v":2021},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$54:$R$74,MATCH('Personbiler - Plug in Hybrid'!H558,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$54:$L$74,MATCH('Personbiler - Plug in Hybrid'!H558,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H558>$C558,INDEX(U$496:U557,MATCH($C558,$F$496:$F557,0)),INDEX(U$558:U559,MATCH($C558,$F$558:$F559,0)))","v":256880},{"$f":"IF($H558>$C558,INDEX(V$496:V557,MATCH($C558,$F$496:$F557,0)),INDEX(V$558:V559,MATCH($C558,$F$558:$F559,0)))","v":17.3},{"$f":"IF($H558>$C558,INDEX(W$496:W557,MATCH($C558,$F$496:$F557,0)),INDEX(W$558:W559,MATCH($C558,$F$558:$F559,0)))","v":246100.74626865672},{"$f":"IF($H558>$C558,INDEX(X$496:X557,MATCH($C558,$F$496:$F557,0)),INDEX(X$558:X559,MATCH($C558,$F$558:$F559,0)))","v":49220.149253731346},{"$f":"IF($H558>$C558,INDEX(Y$496:Y557,MATCH($C558,$F$496:$F557,0)),INDEX(Y$558:Y559,MATCH($C558,$F$558:$F559,0)))","v":51336.104477611938},null,2.570694087403599E-2,null,null,{"$f":"IF($H558>$C558,INDEX(AD$496:AD557,MATCH($C558,$F$496:$F557,0)),INDEX(AD$558:AD559,MATCH($C558,$F$558:$F559,0)))","v":2.570694087403599E-2},null,null,{"$f":"IF($H558>$C558,INDEX(AG$496:AG557,MATCH($C558,$F$496:$F557,0)),INDEX(AG$558:AG559,MATCH($C558,$F$558:$F559,0)))","v":0},{"$f":"IF($H558>$C558,INDEX(AH$496:AH557,MATCH($C558,$F$496:$F557,0)),INDEX(AH$558:AH559,MATCH($C558,$F$558:$F559,0)))","v":0},{"$f":"IF($H558>$C558,INDEX(AI$496:AI557,MATCH($C558,$F$496:$F557,0)),INDEX(AI$558:AI559,MATCH($C558,$F$558:$F559,0)))","v":9.1268425534301825E-2},{"$f":"IF($H558>$C558,INDEX(AJ$496:AJ557,MATCH($C558,$F$496:$F557,0)),INDEX(AJ$558:AJ559,MATCH($C558,$F$558:$F559,0)))","v":0},{"$f":"IF($H558>$C558,INDEX(AK$496:AK557,MATCH($C558,$F$496:$F557,0)),INDEX(AK$558:AK559,MATCH($C558,$F$558:$F559,0)))","v":0},null,{"$f":"IF($H558>$C558,INDEX(AM$496:AM557,MATCH($C558,$F$496:$F557,0)),INDEX(AM$558:AM559,MATCH($C558,$F$558:$F559,0)))","v":0.03},null,{"$f":"IF($H558>$C558,INDEX(AO$496:AO557,MATCH($C558,$F$496:$F557,0)),INDEX(AO$558:AO559,MATCH($C558,$F$558:$F559,0)))","v":558},{"$f":"IF($H558>$C558,INDEX(AP$496:AP557,MATCH($C558,$F$496:$F557,0)),INDEX(AP$558:AP559,MATCH($C558,$F$558:$F559,0)))","v":0},{"$f":"IF($H558>$C558,INDEX(AQ$496:AQ557,MATCH($C558,$F$496:$F557,0)),INDEX(AQ$558:AQ559,MATCH($C558,$F$558:$F559,0)))","v":4},{"$f":"IF($H558>$C558,INDEX(AR$496:AR557,MATCH($C558,$F$496:$F557,0)),INDEX(AR$558:AR559,MATCH($C558,$F$558:$F559,0)))","v":35000},null,null,{"$f":"IF($H558>$C558,INDEX(AU$496:AU557,MATCH($C558,$F$496:$F557,0)),INDEX(AU$558:AU559,MATCH($C558,$F$558:$F559,0)))","v":1},{"$f":"IF($H558>$C558,INDEX(AV$496:AV557,MATCH($C558,$F$496:$F557,0)),INDEX(AV$558:AV559,MATCH($C558,$F$558:$F559,0)))","v":1}]
[null,0.1,{"$f":"IF(COUNTIF(H556:H559,H559)=1,D559+0.1,IF(COUNTIF(H556:H559,H559)=2,D559+0.2,IF(COUNTIF(H556:H559,H559)=3,D559+0.3,0)))","v":0.1},{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H559)),ABS($E$559:$E$621-H559),0))","v":0},{"$f":"(IF(G559=0,0,H559))*1","v":0},0.1,1,0,0,"Stor personbil, hybrid","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) SUV FWD CVT",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Personbiler_trafikarbejde!R76:R96)","v":410.66254925255129},{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H559,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":213.14736508284747},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H559,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23563.515486207601},264470,16.2,244559.70149253734,48911.94029850747,47585.858208955236,null,2.6809651474530832E-2,null,null,2.6809651474530832E-2,22,14.4,0,null,0.16716362038783381,null,null,null,0.03,null,864,0,4,35000,null,null,1,1]
[null,0.2,{"$f":"IF(COUNTIF(H557:H560,H560)=1,D560+0.1,IF(COUNTIF(H557:H560,H560)=2,D560+0.2,IF(COUNTIF(H557:H560,H560)=3,D560+0.3,0)))","v":0.2},{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H560)),ABS($E$559:$E$621-H560),0))","v":0},{"$f":"(IF(G560=0,0,H560))*1","v":0},0.2,1,0,0,"Stor personbil, hybrid","TOYOTA","RAV4 ","Plug in2.5 Plug in Hybrid (306 hk) aut. gear",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H560,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":213.14736508284747},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H560,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23563.515486207601},264470,16.2,327401.11940298509,65480.223880597019,110441.65671641793,null,2.3310023310023312E-2,null,null,2.3310023310023312E-2,22,18.100000000000001,0,null,0.16716362038783381,null,null,null,0.03,null,864,0,4,35000,null,null,1,1]
[null,0.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H561)),ABS($E$559:$E$621-H561),0))","v":0},0,0.3,1,0,{"$f":"H561+input_år-original_år","v":0},"Stor personbil, hybrid","MITSUBISHI","OUTLANDER","2.4PHEV 4WD",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H561,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":213.14736508284747},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H561,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23563.515486207601},264470,16.2,233274.87562189053,46654.975124378107,47814.149253731332,null,3.1152647975077882E-2,null,null,3.1152647975077882E-2,40,8,0,null,0.16716362038783381,null,null,null,0.03,null,864,0,4,35000,null,null,1,1]
[null,{"$f":"IF(COUNTIF(I560:I562,I562)=1,I562+0.1,IF(COUNTIF(I560:I562,I562)=2,I562+0.2,IF(COUNTIF(I560:I562,I562)=3,I562+0.3,0)))","v":1.1000000000000001},0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H562)),ABS($E$559:$E$621-H562),0))","v":0},0,{"$f":"(IF(E562=0,0,IF(COUNTIF(E560:E562,E562)=1,E562&\",1\",IF(COUNTIF(E560:E562,E562)=2,E562&\",2\",IF(COUNTIF(E560:E562,E562)=3,E562&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H562>$C562,INDEX(J$559:J561,MATCH($C562,$F$559:$F561,0)),INDEX(J563:J$621,MATCH($C562,$F563:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H562>$C562,INDEX(K$559:K561,MATCH($C562,$F$559:$F561,0)),INDEX(K563:K$621,MATCH($C562,$F563:$F$621,0)))","v":"FORD"},{"$f":"IF($H562>$C562,INDEX(L$559:L561,MATCH($C562,$F$559:$F561,0)),INDEX(L563:L$621,MATCH($C562,$F563:$F$621,0)))","v":"KUGA"},{"$f":"IF($H562>$C562,INDEX(M$559:M561,MATCH($C562,$F$559:$F561,0)),INDEX(M563:M$621,MATCH($C562,$F563:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H562>$C562,INDEX(N$559:N561,MATCH($C562,$F$559:$F561,0)),INDEX(N563:N$621,MATCH($C562,$F563:$F$621,0)))","v":2021},{"$f":"O559-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H562,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":169.35857325136135},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H562,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23045.118145511136},{"$f":"IF($H562>$C562,INDEX(U$559:U561,MATCH($C562,$F$559:$F561,0)),INDEX(U563:U$621,MATCH($C562,$F563:$F$621,0)))","v":264470},{"$f":"IF($H562>$C562,INDEX(V$559:V561,MATCH($C562,$F$559:$F561,0)),INDEX(V563:V$621,MATCH($C562,$F563:$F$621,0)))","v":16.2},{"$f":"IF($H562>$C562,INDEX(W$559:W561,MATCH($C562,$F$559:$F561,0)),INDEX(W563:W$621,MATCH($C562,$F563:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H562>$C562,INDEX(X$559:X561,MATCH($C562,$F$559:$F561,0)),INDEX(X563:X$621,MATCH($C562,$F563:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H562>$C562,INDEX(Y$559:Y561,MATCH($C562,$F$559:$F561,0)),INDEX(Y563:Y$621,MATCH($C562,$F563:$F$621,0)))","v":47585.858208955236},null,{"$f":"AD562*AU562*AV562","v":2.6809651474530832E-2},null,null,{"$f":"IF($H562>$C562,INDEX(AD$559:AD561,MATCH($C562,$F$559:$F561,0)),INDEX(AD563:AD$621,MATCH($C562,$F563:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H562>$C562,INDEX(AG$559:AG561,MATCH($C562,$F$559:$F561,0)),INDEX(AG563:AG$621,MATCH($C562,$F563:$F$621,0)))","v":0},{"$f":"IF($H562>$C562,INDEX(AH$559:AH561,MATCH($C562,$F$559:$F561,0)),INDEX(AH563:AH$621,MATCH($C562,$F563:$F$621,0)))","v":0},{"$f":"IF($H562>$C562,INDEX(AI$559:AI561,MATCH($C562,$F$559:$F561,0)),INDEX(AI563:AI$621,MATCH($C562,$F563:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H562>$C562,INDEX(AJ$559:AJ561,MATCH($C562,$F$559:$F561,0)),INDEX(AJ563:AJ$621,MATCH($C562,$F563:$F$621,0)))","v":0},{"$f":"IF($H562>$C562,INDEX(AK$559:AK561,MATCH($C562,$F$559:$F561,0)),INDEX(AK563:AK$621,MATCH($C562,$F563:$F$621,0)))","v":0},null,{"$f":"IF($H562>$C562,INDEX(AM$559:AM561,MATCH($C562,$F$559:$F561,0)),INDEX(AM563:AM$621,MATCH($C562,$F563:$F$621,0)))","v":0.03},null,{"$f":"IF($H562>$C562,INDEX(AO$559:AO561,MATCH($C562,$F$559:$F561,0)),INDEX(AO563:AO$621,MATCH($C562,$F563:$F$621,0)))","v":864},{"$f":"IF($H562>$C562,INDEX(AP$559:AP561,MATCH($C562,$F$559:$F561,0)),INDEX(AP563:AP$621,MATCH($C562,$F563:$F$621,0)))","v":0},{"$f":"IF($H562>$C562,INDEX(AQ$559:AQ561,MATCH($C562,$F$559:$F561,0)),INDEX(AQ563:AQ$621,MATCH($C562,$F563:$F$621,0)))","v":4},{"$f":"IF($H562>$C562,INDEX(AR$559:AR561,MATCH($C562,$F$559:$F561,0)),INDEX(AR563:AR$621,MATCH($C562,$F563:$F$621,0)))","v":35000},null,null,{"$f":"IF($H562>$C562,INDEX(AU$559:AU561,MATCH($C562,$F$559:$F561,0)),INDEX(AU563:AU$621,MATCH($C562,$F563:$F$621,0)))","v":1},{"$f":"IF($H562>$C562,INDEX(AV$559:AV561,MATCH($C562,$F$559:$F561,0)),INDEX(AV563:AV$621,MATCH($C562,$F563:$F$621,0)))","v":1}]
[null,1.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H563)),ABS($E$559:$E$621-H563),0))","v":0},0,{"$f":"(IF(E563=0,0,IF(COUNTIF(E561:E563,E563)=1,E563&\",1\",IF(COUNTIF(E561:E563,E563)=2,E563&\",2\",IF(COUNTIF(E561:E563,E563)=3,E563&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H563>$C563,INDEX(J$559:J562,MATCH($C563,$F$559:$F562,0)),INDEX(J564:J$621,MATCH($C563,$F564:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H563>$C563,INDEX(K$559:K562,MATCH($C563,$F$559:$F562,0)),INDEX(K564:K$621,MATCH($C563,$F564:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H563>$C563,INDEX(L$559:L562,MATCH($C563,$F$559:$F562,0)),INDEX(L564:L$621,MATCH($C563,$F564:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H563>$C563,INDEX(M$559:M562,MATCH($C563,$F$559:$F562,0)),INDEX(M564:M$621,MATCH($C563,$F564:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H563>$C563,INDEX(N$559:N562,MATCH($C563,$F$559:$F562,0)),INDEX(N564:N$621,MATCH($C563,$F564:$F$621,0)))","v":2021},{"$f":"O560-1","v":2020},null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H563,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":169.35857325136135},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H563,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23045.118145511136},{"$f":"IF($H563>$C563,INDEX(U$559:U562,MATCH($C563,$F$559:$F562,0)),INDEX(U564:U$621,MATCH($C563,$F564:$F$621,0)))","v":264470},{"$f":"IF($H563>$C563,INDEX(V$559:V562,MATCH($C563,$F$559:$F562,0)),INDEX(V564:V$621,MATCH($C563,$F564:$F$621,0)))","v":16.2},{"$f":"IF($H563>$C563,INDEX(W$559:W562,MATCH($C563,$F$559:$F562,0)),INDEX(W564:W$621,MATCH($C563,$F564:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H563>$C563,INDEX(X$559:X562,MATCH($C563,$F$559:$F562,0)),INDEX(X564:X$621,MATCH($C563,$F564:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H563>$C563,INDEX(Y$559:Y562,MATCH($C563,$F$559:$F562,0)),INDEX(Y564:Y$621,MATCH($C563,$F564:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H563>$C563,INDEX(AD$559:AD562,MATCH($C563,$F$559:$F562,0)),INDEX(AD564:AD$621,MATCH($C563,$F564:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H563>$C563,INDEX(AG$559:AG562,MATCH($C563,$F$559:$F562,0)),INDEX(AG564:AG$621,MATCH($C563,$F564:$F$621,0)))","v":0},{"$f":"IF($H563>$C563,INDEX(AH$559:AH562,MATCH($C563,$F$559:$F562,0)),INDEX(AH564:AH$621,MATCH($C563,$F564:$F$621,0)))","v":0},{"$f":"IF($H563>$C563,INDEX(AI$559:AI562,MATCH($C563,$F$559:$F562,0)),INDEX(AI564:AI$621,MATCH($C563,$F564:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H563>$C563,INDEX(AJ$559:AJ562,MATCH($C563,$F$559:$F562,0)),INDEX(AJ564:AJ$621,MATCH($C563,$F564:$F$621,0)))","v":0},{"$f":"IF($H563>$C563,INDEX(AK$559:AK562,MATCH($C563,$F$559:$F562,0)),INDEX(AK564:AK$621,MATCH($C563,$F564:$F$621,0)))","v":0},null,{"$f":"IF($H563>$C563,INDEX(AM$559:AM562,MATCH($C563,$F$559:$F562,0)),INDEX(AM564:AM$621,MATCH($C563,$F564:$F$621,0)))","v":0.03},null,{"$f":"IF($H563>$C563,INDEX(AO$559:AO562,MATCH($C563,$F$559:$F562,0)),INDEX(AO564:AO$621,MATCH($C563,$F564:$F$621,0)))","v":864},{"$f":"IF($H563>$C563,INDEX(AP$559:AP562,MATCH($C563,$F$559:$F562,0)),INDEX(AP564:AP$621,MATCH($C563,$F564:$F$621,0)))","v":0},{"$f":"IF($H563>$C563,INDEX(AQ$559:AQ562,MATCH($C563,$F$559:$F562,0)),INDEX(AQ564:AQ$621,MATCH($C563,$F564:$F$621,0)))","v":4},{"$f":"IF($H563>$C563,INDEX(AR$559:AR562,MATCH($C563,$F$559:$F562,0)),INDEX(AR564:AR$621,MATCH($C563,$F564:$F$621,0)))","v":35000},null,null,{"$f":"IF($H563>$C563,INDEX(AU$559:AU562,MATCH($C563,$F$559:$F562,0)),INDEX(AU564:AU$621,MATCH($C563,$F564:$F$621,0)))","v":1},{"$f":"IF($H563>$C563,INDEX(AV$559:AV562,MATCH($C563,$F$559:$F562,0)),INDEX(AV564:AV$621,MATCH($C563,$F564:$F$621,0)))","v":1}]
[null,1.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H564)),ABS($E$559:$E$621-H564),0))","v":0},0,0,0,1,1,{"$f":"IF($H564>$C564,INDEX(J$559:J563,MATCH($C564,$F$559:$F563,0)),INDEX(J565:J$621,MATCH($C564,$F565:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H564>$C564,INDEX(K$559:K563,MATCH($C564,$F$559:$F563,0)),INDEX(K565:K$621,MATCH($C564,$F565:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H564>$C564,INDEX(L$559:L563,MATCH($C564,$F$559:$F563,0)),INDEX(L565:L$621,MATCH($C564,$F565:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H564>$C564,INDEX(M$559:M563,MATCH($C564,$F$559:$F563,0)),INDEX(M565:M$621,MATCH($C564,$F565:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H564>$C564,INDEX(N$559:N563,MATCH($C564,$F$559:$F563,0)),INDEX(N565:N$621,MATCH($C564,$F565:$F$621,0)))","v":2021},2020,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H564,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":169.35857325136135},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H564,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":23045.118145511136},{"$f":"IF($H564>$C564,INDEX(U$559:U563,MATCH($C564,$F$559:$F563,0)),INDEX(U565:U$621,MATCH($C564,$F565:$F$621,0)))","v":264470},{"$f":"IF($H564>$C564,INDEX(V$559:V563,MATCH($C564,$F$559:$F563,0)),INDEX(V565:V$621,MATCH($C564,$F565:$F$621,0)))","v":16.2},{"$f":"IF($H564>$C564,INDEX(W$559:W563,MATCH($C564,$F$559:$F563,0)),INDEX(W565:W$621,MATCH($C564,$F565:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H564>$C564,INDEX(X$559:X563,MATCH($C564,$F$559:$F563,0)),INDEX(X565:X$621,MATCH($C564,$F565:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H564>$C564,INDEX(Y$559:Y563,MATCH($C564,$F$559:$F563,0)),INDEX(Y565:Y$621,MATCH($C564,$F565:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H564>$C564,INDEX(AD$559:AD563,MATCH($C564,$F$559:$F563,0)),INDEX(AD565:AD$621,MATCH($C564,$F565:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H564>$C564,INDEX(AG$559:AG563,MATCH($C564,$F$559:$F563,0)),INDEX(AG565:AG$621,MATCH($C564,$F565:$F$621,0)))","v":0},{"$f":"IF($H564>$C564,INDEX(AH$559:AH563,MATCH($C564,$F$559:$F563,0)),INDEX(AH565:AH$621,MATCH($C564,$F565:$F$621,0)))","v":0},{"$f":"IF($H564>$C564,INDEX(AI$559:AI563,MATCH($C564,$F$559:$F563,0)),INDEX(AI565:AI$621,MATCH($C564,$F565:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H564>$C564,INDEX(AJ$559:AJ563,MATCH($C564,$F$559:$F563,0)),INDEX(AJ565:AJ$621,MATCH($C564,$F565:$F$621,0)))","v":0},{"$f":"IF($H564>$C564,INDEX(AK$559:AK563,MATCH($C564,$F$559:$F563,0)),INDEX(AK565:AK$621,MATCH($C564,$F565:$F$621,0)))","v":0},null,{"$f":"IF($H564>$C564,INDEX(AM$559:AM563,MATCH($C564,$F$559:$F563,0)),INDEX(AM565:AM$621,MATCH($C564,$F565:$F$621,0)))","v":0.03},null,{"$f":"IF($H564>$C564,INDEX(AO$559:AO563,MATCH($C564,$F$559:$F563,0)),INDEX(AO565:AO$621,MATCH($C564,$F565:$F$621,0)))","v":864},{"$f":"IF($H564>$C564,INDEX(AP$559:AP563,MATCH($C564,$F$559:$F563,0)),INDEX(AP565:AP$621,MATCH($C564,$F565:$F$621,0)))","v":0},{"$f":"IF($H564>$C564,INDEX(AQ$559:AQ563,MATCH($C564,$F$559:$F563,0)),INDEX(AQ565:AQ$621,MATCH($C564,$F565:$F$621,0)))","v":4},{"$f":"IF($H564>$C564,INDEX(AR$559:AR563,MATCH($C564,$F$559:$F563,0)),INDEX(AR565:AR$621,MATCH($C564,$F565:$F$621,0)))","v":35000},null,null,{"$f":"IF($H564>$C564,INDEX(AU$559:AU563,MATCH($C564,$F$559:$F563,0)),INDEX(AU565:AU$621,MATCH($C564,$F565:$F$621,0)))","v":1},{"$f":"IF($H564>$C564,INDEX(AV$559:AV563,MATCH($C564,$F$559:$F563,0)),INDEX(AV565:AV$621,MATCH($C564,$F565:$F$621,0)))","v":1}]
[null,2.1,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H565)),ABS($E$559:$E$621-H565),0))","v":0},0,0,0,2,2,{"$f":"IF($H565>$C565,INDEX(J$559:J564,MATCH($C565,$F$559:$F564,0)),INDEX(J566:J$621,MATCH($C565,$F566:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H565>$C565,INDEX(K$559:K564,MATCH($C565,$F$559:$F564,0)),INDEX(K566:K$621,MATCH($C565,$F566:$F$621,0)))","v":"FORD"},{"$f":"IF($H565>$C565,INDEX(L$559:L564,MATCH($C565,$F$559:$F564,0)),INDEX(L566:L$621,MATCH($C565,$F566:$F$621,0)))","v":"KUGA"},{"$f":"IF($H565>$C565,INDEX(M$559:M564,MATCH($C565,$F$559:$F564,0)),INDEX(M566:M$621,MATCH($C565,$F566:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H565>$C565,INDEX(N$559:N564,MATCH($C565,$F$559:$F564,0)),INDEX(N566:N$621,MATCH($C565,$F566:$F$621,0)))","v":2021},2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H565,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15.7316116313243},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H565,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22538.125546309886},{"$f":"IF($H565>$C565,INDEX(U$559:U564,MATCH($C565,$F$559:$F564,0)),INDEX(U566:U$621,MATCH($C565,$F566:$F$621,0)))","v":264470},{"$f":"IF($H565>$C565,INDEX(V$559:V564,MATCH($C565,$F$559:$F564,0)),INDEX(V566:V$621,MATCH($C565,$F566:$F$621,0)))","v":16.2},{"$f":"IF($H565>$C565,INDEX(W$559:W564,MATCH($C565,$F$559:$F564,0)),INDEX(W566:W$621,MATCH($C565,$F566:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H565>$C565,INDEX(X$559:X564,MATCH($C565,$F$559:$F564,0)),INDEX(X566:X$621,MATCH($C565,$F566:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H565>$C565,INDEX(Y$559:Y564,MATCH($C565,$F$559:$F564,0)),INDEX(Y566:Y$621,MATCH($C565,$F566:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H565>$C565,INDEX(AD$559:AD564,MATCH($C565,$F$559:$F564,0)),INDEX(AD566:AD$621,MATCH($C565,$F566:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H565>$C565,INDEX(AG$559:AG564,MATCH($C565,$F$559:$F564,0)),INDEX(AG566:AG$621,MATCH($C565,$F566:$F$621,0)))","v":0},{"$f":"IF($H565>$C565,INDEX(AH$559:AH564,MATCH($C565,$F$559:$F564,0)),INDEX(AH566:AH$621,MATCH($C565,$F566:$F$621,0)))","v":0},{"$f":"IF($H565>$C565,INDEX(AI$559:AI564,MATCH($C565,$F$559:$F564,0)),INDEX(AI566:AI$621,MATCH($C565,$F566:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H565>$C565,INDEX(AJ$559:AJ564,MATCH($C565,$F$559:$F564,0)),INDEX(AJ566:AJ$621,MATCH($C565,$F566:$F$621,0)))","v":0},{"$f":"IF($H565>$C565,INDEX(AK$559:AK564,MATCH($C565,$F$559:$F564,0)),INDEX(AK566:AK$621,MATCH($C565,$F566:$F$621,0)))","v":0},null,{"$f":"IF($H565>$C565,INDEX(AM$559:AM564,MATCH($C565,$F$559:$F564,0)),INDEX(AM566:AM$621,MATCH($C565,$F566:$F$621,0)))","v":0.03},null,{"$f":"IF($H565>$C565,INDEX(AO$559:AO564,MATCH($C565,$F$559:$F564,0)),INDEX(AO566:AO$621,MATCH($C565,$F566:$F$621,0)))","v":864},{"$f":"IF($H565>$C565,INDEX(AP$559:AP564,MATCH($C565,$F$559:$F564,0)),INDEX(AP566:AP$621,MATCH($C565,$F566:$F$621,0)))","v":0},{"$f":"IF($H565>$C565,INDEX(AQ$559:AQ564,MATCH($C565,$F$559:$F564,0)),INDEX(AQ566:AQ$621,MATCH($C565,$F566:$F$621,0)))","v":4},{"$f":"IF($H565>$C565,INDEX(AR$559:AR564,MATCH($C565,$F$559:$F564,0)),INDEX(AR566:AR$621,MATCH($C565,$F566:$F$621,0)))","v":35000},null,null,{"$f":"IF($H565>$C565,INDEX(AU$559:AU564,MATCH($C565,$F$559:$F564,0)),INDEX(AU566:AU$621,MATCH($C565,$F566:$F$621,0)))","v":1},{"$f":"IF($H565>$C565,INDEX(AV$559:AV564,MATCH($C565,$F$559:$F564,0)),INDEX(AV566:AV$621,MATCH($C565,$F566:$F$621,0)))","v":1}]
[null,2.2000000000000002,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H566)),ABS($E$559:$E$621-H566),0))","v":0},0,0,0,2,2,{"$f":"IF($H566>$C566,INDEX(J$559:J565,MATCH($C566,$F$559:$F565,0)),INDEX(J567:J$621,MATCH($C566,$F567:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H566>$C566,INDEX(K$559:K565,MATCH($C566,$F$559:$F565,0)),INDEX(K567:K$621,MATCH($C566,$F567:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H566>$C566,INDEX(L$559:L565,MATCH($C566,$F$559:$F565,0)),INDEX(L567:L$621,MATCH($C566,$F567:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H566>$C566,INDEX(M$559:M565,MATCH($C566,$F$559:$F565,0)),INDEX(M567:M$621,MATCH($C566,$F567:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H566>$C566,INDEX(N$559:N565,MATCH($C566,$F$559:$F565,0)),INDEX(N567:N$621,MATCH($C566,$F567:$F$621,0)))","v":2021},2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H566,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15.7316116313243},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H566,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22538.125546309886},{"$f":"IF($H566>$C566,INDEX(U$559:U565,MATCH($C566,$F$559:$F565,0)),INDEX(U567:U$621,MATCH($C566,$F567:$F$621,0)))","v":264470},{"$f":"IF($H566>$C566,INDEX(V$559:V565,MATCH($C566,$F$559:$F565,0)),INDEX(V567:V$621,MATCH($C566,$F567:$F$621,0)))","v":16.2},{"$f":"IF($H566>$C566,INDEX(W$559:W565,MATCH($C566,$F$559:$F565,0)),INDEX(W567:W$621,MATCH($C566,$F567:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H566>$C566,INDEX(X$559:X565,MATCH($C566,$F$559:$F565,0)),INDEX(X567:X$621,MATCH($C566,$F567:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H566>$C566,INDEX(Y$559:Y565,MATCH($C566,$F$559:$F565,0)),INDEX(Y567:Y$621,MATCH($C566,$F567:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H566>$C566,INDEX(AD$559:AD565,MATCH($C566,$F$559:$F565,0)),INDEX(AD567:AD$621,MATCH($C566,$F567:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H566>$C566,INDEX(AG$559:AG565,MATCH($C566,$F$559:$F565,0)),INDEX(AG567:AG$621,MATCH($C566,$F567:$F$621,0)))","v":0},{"$f":"IF($H566>$C566,INDEX(AH$559:AH565,MATCH($C566,$F$559:$F565,0)),INDEX(AH567:AH$621,MATCH($C566,$F567:$F$621,0)))","v":0},{"$f":"IF($H566>$C566,INDEX(AI$559:AI565,MATCH($C566,$F$559:$F565,0)),INDEX(AI567:AI$621,MATCH($C566,$F567:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H566>$C566,INDEX(AJ$559:AJ565,MATCH($C566,$F$559:$F565,0)),INDEX(AJ567:AJ$621,MATCH($C566,$F567:$F$621,0)))","v":0},{"$f":"IF($H566>$C566,INDEX(AK$559:AK565,MATCH($C566,$F$559:$F565,0)),INDEX(AK567:AK$621,MATCH($C566,$F567:$F$621,0)))","v":0},null,{"$f":"IF($H566>$C566,INDEX(AM$559:AM565,MATCH($C566,$F$559:$F565,0)),INDEX(AM567:AM$621,MATCH($C566,$F567:$F$621,0)))","v":0.03},null,{"$f":"IF($H566>$C566,INDEX(AO$559:AO565,MATCH($C566,$F$559:$F565,0)),INDEX(AO567:AO$621,MATCH($C566,$F567:$F$621,0)))","v":864},{"$f":"IF($H566>$C566,INDEX(AP$559:AP565,MATCH($C566,$F$559:$F565,0)),INDEX(AP567:AP$621,MATCH($C566,$F567:$F$621,0)))","v":0},{"$f":"IF($H566>$C566,INDEX(AQ$559:AQ565,MATCH($C566,$F$559:$F565,0)),INDEX(AQ567:AQ$621,MATCH($C566,$F567:$F$621,0)))","v":4},{"$f":"IF($H566>$C566,INDEX(AR$559:AR565,MATCH($C566,$F$559:$F565,0)),INDEX(AR567:AR$621,MATCH($C566,$F567:$F$621,0)))","v":35000},null,null,{"$f":"IF($H566>$C566,INDEX(AU$559:AU565,MATCH($C566,$F$559:$F565,0)),INDEX(AU567:AU$621,MATCH($C566,$F567:$F$621,0)))","v":1},{"$f":"IF($H566>$C566,INDEX(AV$559:AV565,MATCH($C566,$F$559:$F565,0)),INDEX(AV567:AV$621,MATCH($C566,$F567:$F$621,0)))","v":1}]
[null,2.2999999999999998,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H567)),ABS($E$559:$E$621-H567),0))","v":0},0,0,0,2,2,{"$f":"IF($H567>$C567,INDEX(J$559:J566,MATCH($C567,$F$559:$F566,0)),INDEX(J568:J$621,MATCH($C567,$F568:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H567>$C567,INDEX(K$559:K566,MATCH($C567,$F$559:$F566,0)),INDEX(K568:K$621,MATCH($C567,$F568:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H567>$C567,INDEX(L$559:L566,MATCH($C567,$F$559:$F566,0)),INDEX(L568:L$621,MATCH($C567,$F568:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H567>$C567,INDEX(M$559:M566,MATCH($C567,$F$559:$F566,0)),INDEX(M568:M$621,MATCH($C567,$F568:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H567>$C567,INDEX(N$559:N566,MATCH($C567,$F$559:$F566,0)),INDEX(N568:N$621,MATCH($C567,$F568:$F$621,0)))","v":2021},2019,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H567,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":15.7316116313243},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H567,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22538.125546309886},{"$f":"IF($H567>$C567,INDEX(U$559:U566,MATCH($C567,$F$559:$F566,0)),INDEX(U568:U$621,MATCH($C567,$F568:$F$621,0)))","v":264470},{"$f":"IF($H567>$C567,INDEX(V$559:V566,MATCH($C567,$F$559:$F566,0)),INDEX(V568:V$621,MATCH($C567,$F568:$F$621,0)))","v":16.2},{"$f":"IF($H567>$C567,INDEX(W$559:W566,MATCH($C567,$F$559:$F566,0)),INDEX(W568:W$621,MATCH($C567,$F568:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H567>$C567,INDEX(X$559:X566,MATCH($C567,$F$559:$F566,0)),INDEX(X568:X$621,MATCH($C567,$F568:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H567>$C567,INDEX(Y$559:Y566,MATCH($C567,$F$559:$F566,0)),INDEX(Y568:Y$621,MATCH($C567,$F568:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H567>$C567,INDEX(AD$559:AD566,MATCH($C567,$F$559:$F566,0)),INDEX(AD568:AD$621,MATCH($C567,$F568:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H567>$C567,INDEX(AG$559:AG566,MATCH($C567,$F$559:$F566,0)),INDEX(AG568:AG$621,MATCH($C567,$F568:$F$621,0)))","v":0},{"$f":"IF($H567>$C567,INDEX(AH$559:AH566,MATCH($C567,$F$559:$F566,0)),INDEX(AH568:AH$621,MATCH($C567,$F568:$F$621,0)))","v":0},{"$f":"IF($H567>$C567,INDEX(AI$559:AI566,MATCH($C567,$F$559:$F566,0)),INDEX(AI568:AI$621,MATCH($C567,$F568:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H567>$C567,INDEX(AJ$559:AJ566,MATCH($C567,$F$559:$F566,0)),INDEX(AJ568:AJ$621,MATCH($C567,$F568:$F$621,0)))","v":0},{"$f":"IF($H567>$C567,INDEX(AK$559:AK566,MATCH($C567,$F$559:$F566,0)),INDEX(AK568:AK$621,MATCH($C567,$F568:$F$621,0)))","v":0},null,{"$f":"IF($H567>$C567,INDEX(AM$559:AM566,MATCH($C567,$F$559:$F566,0)),INDEX(AM568:AM$621,MATCH($C567,$F568:$F$621,0)))","v":0.03},null,{"$f":"IF($H567>$C567,INDEX(AO$559:AO566,MATCH($C567,$F$559:$F566,0)),INDEX(AO568:AO$621,MATCH($C567,$F568:$F$621,0)))","v":864},{"$f":"IF($H567>$C567,INDEX(AP$559:AP566,MATCH($C567,$F$559:$F566,0)),INDEX(AP568:AP$621,MATCH($C567,$F568:$F$621,0)))","v":0},{"$f":"IF($H567>$C567,INDEX(AQ$559:AQ566,MATCH($C567,$F$559:$F566,0)),INDEX(AQ568:AQ$621,MATCH($C567,$F568:$F$621,0)))","v":4},{"$f":"IF($H567>$C567,INDEX(AR$559:AR566,MATCH($C567,$F$559:$F566,0)),INDEX(AR568:AR$621,MATCH($C567,$F568:$F$621,0)))","v":35000},null,null,{"$f":"IF($H567>$C567,INDEX(AU$559:AU566,MATCH($C567,$F$559:$F566,0)),INDEX(AU568:AU$621,MATCH($C567,$F568:$F$621,0)))","v":1},{"$f":"IF($H567>$C567,INDEX(AV$559:AV566,MATCH($C567,$F$559:$F566,0)),INDEX(AV568:AV$621,MATCH($C567,$F568:$F$621,0)))","v":1}]
[null,3.1,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H568)),ABS($E$559:$E$621-H568),0))","v":0},0,{"$f":"(IF(E568=0,0,IF(COUNTIF(E566:E568,E568)=1,E568&\",1\",IF(COUNTIF(E566:E568,E568)=2,E568&\",2\",IF(COUNTIF(E566:E568,E568)=3,E568&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H568>$C568,INDEX(J$559:J567,MATCH($C568,$F$559:$F567,0)),INDEX(J569:J$621,MATCH($C568,$F569:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H568>$C568,INDEX(K$559:K567,MATCH($C568,$F$559:$F567,0)),INDEX(K569:K$621,MATCH($C568,$F569:$F$621,0)))","v":"FORD"},{"$f":"IF($H568>$C568,INDEX(L$559:L567,MATCH($C568,$F$559:$F567,0)),INDEX(L569:L$621,MATCH($C568,$F569:$F$621,0)))","v":"KUGA"},{"$f":"IF($H568>$C568,INDEX(M$559:M567,MATCH($C568,$F$559:$F567,0)),INDEX(M569:M$621,MATCH($C568,$F569:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H568>$C568,INDEX(N$559:N567,MATCH($C568,$F$559:$F567,0)),INDEX(N569:N$621,MATCH($C568,$F569:$F$621,0)))","v":2021},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H568,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":3.681061892976607},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H568,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22042.28678429106},{"$f":"IF($H568>$C568,INDEX(U$559:U567,MATCH($C568,$F$559:$F567,0)),INDEX(U569:U$621,MATCH($C568,$F569:$F$621,0)))","v":264470},{"$f":"IF($H568>$C568,INDEX(V$559:V567,MATCH($C568,$F$559:$F567,0)),INDEX(V569:V$621,MATCH($C568,$F569:$F$621,0)))","v":16.2},{"$f":"IF($H568>$C568,INDEX(W$559:W567,MATCH($C568,$F$559:$F567,0)),INDEX(W569:W$621,MATCH($C568,$F569:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H568>$C568,INDEX(X$559:X567,MATCH($C568,$F$559:$F567,0)),INDEX(X569:X$621,MATCH($C568,$F569:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H568>$C568,INDEX(Y$559:Y567,MATCH($C568,$F$559:$F567,0)),INDEX(Y569:Y$621,MATCH($C568,$F569:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H568>$C568,INDEX(AD$559:AD567,MATCH($C568,$F$559:$F567,0)),INDEX(AD569:AD$621,MATCH($C568,$F569:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H568>$C568,INDEX(AG$559:AG567,MATCH($C568,$F$559:$F567,0)),INDEX(AG569:AG$621,MATCH($C568,$F569:$F$621,0)))","v":0},{"$f":"IF($H568>$C568,INDEX(AH$559:AH567,MATCH($C568,$F$559:$F567,0)),INDEX(AH569:AH$621,MATCH($C568,$F569:$F$621,0)))","v":0},{"$f":"IF($H568>$C568,INDEX(AI$559:AI567,MATCH($C568,$F$559:$F567,0)),INDEX(AI569:AI$621,MATCH($C568,$F569:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H568>$C568,INDEX(AJ$559:AJ567,MATCH($C568,$F$559:$F567,0)),INDEX(AJ569:AJ$621,MATCH($C568,$F569:$F$621,0)))","v":0},{"$f":"IF($H568>$C568,INDEX(AK$559:AK567,MATCH($C568,$F$559:$F567,0)),INDEX(AK569:AK$621,MATCH($C568,$F569:$F$621,0)))","v":0},null,{"$f":"IF($H568>$C568,INDEX(AM$559:AM567,MATCH($C568,$F$559:$F567,0)),INDEX(AM569:AM$621,MATCH($C568,$F569:$F$621,0)))","v":0.03},null,{"$f":"IF($H568>$C568,INDEX(AO$559:AO567,MATCH($C568,$F$559:$F567,0)),INDEX(AO569:AO$621,MATCH($C568,$F569:$F$621,0)))","v":864},{"$f":"IF($H568>$C568,INDEX(AP$559:AP567,MATCH($C568,$F$559:$F567,0)),INDEX(AP569:AP$621,MATCH($C568,$F569:$F$621,0)))","v":0},{"$f":"IF($H568>$C568,INDEX(AQ$559:AQ567,MATCH($C568,$F$559:$F567,0)),INDEX(AQ569:AQ$621,MATCH($C568,$F569:$F$621,0)))","v":4},{"$f":"IF($H568>$C568,INDEX(AR$559:AR567,MATCH($C568,$F$559:$F567,0)),INDEX(AR569:AR$621,MATCH($C568,$F569:$F$621,0)))","v":35000},null,null,{"$f":"IF($H568>$C568,INDEX(AU$559:AU567,MATCH($C568,$F$559:$F567,0)),INDEX(AU569:AU$621,MATCH($C568,$F569:$F$621,0)))","v":1},{"$f":"IF($H568>$C568,INDEX(AV$559:AV567,MATCH($C568,$F$559:$F567,0)),INDEX(AV569:AV$621,MATCH($C568,$F569:$F$621,0)))","v":1}]
[null,3.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H569)),ABS($E$559:$E$621-H569),0))","v":0},0,{"$f":"(IF(E569=0,0,IF(COUNTIF(E567:E569,E569)=1,E569&\",1\",IF(COUNTIF(E567:E569,E569)=2,E569&\",2\",IF(COUNTIF(E567:E569,E569)=3,E569&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H569>$C569,INDEX(J$559:J568,MATCH($C569,$F$559:$F568,0)),INDEX(J570:J$621,MATCH($C569,$F570:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H569>$C569,INDEX(K$559:K568,MATCH($C569,$F$559:$F568,0)),INDEX(K570:K$621,MATCH($C569,$F570:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H569>$C569,INDEX(L$559:L568,MATCH($C569,$F$559:$F568,0)),INDEX(L570:L$621,MATCH($C569,$F570:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H569>$C569,INDEX(M$559:M568,MATCH($C569,$F$559:$F568,0)),INDEX(M570:M$621,MATCH($C569,$F570:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H569>$C569,INDEX(N$559:N568,MATCH($C569,$F$559:$F568,0)),INDEX(N570:N$621,MATCH($C569,$F570:$F$621,0)))","v":2021},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H569,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":3.681061892976607},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H569,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22042.28678429106},{"$f":"IF($H569>$C569,INDEX(U$559:U568,MATCH($C569,$F$559:$F568,0)),INDEX(U570:U$621,MATCH($C569,$F570:$F$621,0)))","v":264470},{"$f":"IF($H569>$C569,INDEX(V$559:V568,MATCH($C569,$F$559:$F568,0)),INDEX(V570:V$621,MATCH($C569,$F570:$F$621,0)))","v":16.2},{"$f":"IF($H569>$C569,INDEX(W$559:W568,MATCH($C569,$F$559:$F568,0)),INDEX(W570:W$621,MATCH($C569,$F570:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H569>$C569,INDEX(X$559:X568,MATCH($C569,$F$559:$F568,0)),INDEX(X570:X$621,MATCH($C569,$F570:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H569>$C569,INDEX(Y$559:Y568,MATCH($C569,$F$559:$F568,0)),INDEX(Y570:Y$621,MATCH($C569,$F570:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H569>$C569,INDEX(AD$559:AD568,MATCH($C569,$F$559:$F568,0)),INDEX(AD570:AD$621,MATCH($C569,$F570:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H569>$C569,INDEX(AG$559:AG568,MATCH($C569,$F$559:$F568,0)),INDEX(AG570:AG$621,MATCH($C569,$F570:$F$621,0)))","v":0},{"$f":"IF($H569>$C569,INDEX(AH$559:AH568,MATCH($C569,$F$559:$F568,0)),INDEX(AH570:AH$621,MATCH($C569,$F570:$F$621,0)))","v":0},{"$f":"IF($H569>$C569,INDEX(AI$559:AI568,MATCH($C569,$F$559:$F568,0)),INDEX(AI570:AI$621,MATCH($C569,$F570:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H569>$C569,INDEX(AJ$559:AJ568,MATCH($C569,$F$559:$F568,0)),INDEX(AJ570:AJ$621,MATCH($C569,$F570:$F$621,0)))","v":0},{"$f":"IF($H569>$C569,INDEX(AK$559:AK568,MATCH($C569,$F$559:$F568,0)),INDEX(AK570:AK$621,MATCH($C569,$F570:$F$621,0)))","v":0},null,{"$f":"IF($H569>$C569,INDEX(AM$559:AM568,MATCH($C569,$F$559:$F568,0)),INDEX(AM570:AM$621,MATCH($C569,$F570:$F$621,0)))","v":0.03},null,{"$f":"IF($H569>$C569,INDEX(AO$559:AO568,MATCH($C569,$F$559:$F568,0)),INDEX(AO570:AO$621,MATCH($C569,$F570:$F$621,0)))","v":864},{"$f":"IF($H569>$C569,INDEX(AP$559:AP568,MATCH($C569,$F$559:$F568,0)),INDEX(AP570:AP$621,MATCH($C569,$F570:$F$621,0)))","v":0},{"$f":"IF($H569>$C569,INDEX(AQ$559:AQ568,MATCH($C569,$F$559:$F568,0)),INDEX(AQ570:AQ$621,MATCH($C569,$F570:$F$621,0)))","v":4},{"$f":"IF($H569>$C569,INDEX(AR$559:AR568,MATCH($C569,$F$559:$F568,0)),INDEX(AR570:AR$621,MATCH($C569,$F570:$F$621,0)))","v":35000},null,null,{"$f":"IF($H569>$C569,INDEX(AU$559:AU568,MATCH($C569,$F$559:$F568,0)),INDEX(AU570:AU$621,MATCH($C569,$F570:$F$621,0)))","v":1},{"$f":"IF($H569>$C569,INDEX(AV$559:AV568,MATCH($C569,$F$559:$F568,0)),INDEX(AV570:AV$621,MATCH($C569,$F570:$F$621,0)))","v":1}]
[null,3.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H570)),ABS($E$559:$E$621-H570),0))","v":0},0,0,0,3,3,{"$f":"IF($H570>$C570,INDEX(J$559:J569,MATCH($C570,$F$559:$F569,0)),INDEX(J571:J$621,MATCH($C570,$F571:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H570>$C570,INDEX(K$559:K569,MATCH($C570,$F$559:$F569,0)),INDEX(K571:K$621,MATCH($C570,$F571:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H570>$C570,INDEX(L$559:L569,MATCH($C570,$F$559:$F569,0)),INDEX(L571:L$621,MATCH($C570,$F571:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H570>$C570,INDEX(M$559:M569,MATCH($C570,$F$559:$F569,0)),INDEX(M571:M$621,MATCH($C570,$F571:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H570>$C570,INDEX(N$559:N569,MATCH($C570,$F$559:$F569,0)),INDEX(N571:N$621,MATCH($C570,$F571:$F$621,0)))","v":2021},2018,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H570,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":3.681061892976607},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H570,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":22042.28678429106},{"$f":"IF($H570>$C570,INDEX(U$559:U569,MATCH($C570,$F$559:$F569,0)),INDEX(U571:U$621,MATCH($C570,$F571:$F$621,0)))","v":264470},{"$f":"IF($H570>$C570,INDEX(V$559:V569,MATCH($C570,$F$559:$F569,0)),INDEX(V571:V$621,MATCH($C570,$F571:$F$621,0)))","v":16.2},{"$f":"IF($H570>$C570,INDEX(W$559:W569,MATCH($C570,$F$559:$F569,0)),INDEX(W571:W$621,MATCH($C570,$F571:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H570>$C570,INDEX(X$559:X569,MATCH($C570,$F$559:$F569,0)),INDEX(X571:X$621,MATCH($C570,$F571:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H570>$C570,INDEX(Y$559:Y569,MATCH($C570,$F$559:$F569,0)),INDEX(Y571:Y$621,MATCH($C570,$F571:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H570>$C570,INDEX(AD$559:AD569,MATCH($C570,$F$559:$F569,0)),INDEX(AD571:AD$621,MATCH($C570,$F571:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H570>$C570,INDEX(AG$559:AG569,MATCH($C570,$F$559:$F569,0)),INDEX(AG571:AG$621,MATCH($C570,$F571:$F$621,0)))","v":0},{"$f":"IF($H570>$C570,INDEX(AH$559:AH569,MATCH($C570,$F$559:$F569,0)),INDEX(AH571:AH$621,MATCH($C570,$F571:$F$621,0)))","v":0},{"$f":"IF($H570>$C570,INDEX(AI$559:AI569,MATCH($C570,$F$559:$F569,0)),INDEX(AI571:AI$621,MATCH($C570,$F571:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H570>$C570,INDEX(AJ$559:AJ569,MATCH($C570,$F$559:$F569,0)),INDEX(AJ571:AJ$621,MATCH($C570,$F571:$F$621,0)))","v":0},{"$f":"IF($H570>$C570,INDEX(AK$559:AK569,MATCH($C570,$F$559:$F569,0)),INDEX(AK571:AK$621,MATCH($C570,$F571:$F$621,0)))","v":0},null,{"$f":"IF($H570>$C570,INDEX(AM$559:AM569,MATCH($C570,$F$559:$F569,0)),INDEX(AM571:AM$621,MATCH($C570,$F571:$F$621,0)))","v":0.03},null,{"$f":"IF($H570>$C570,INDEX(AO$559:AO569,MATCH($C570,$F$559:$F569,0)),INDEX(AO571:AO$621,MATCH($C570,$F571:$F$621,0)))","v":864},{"$f":"IF($H570>$C570,INDEX(AP$559:AP569,MATCH($C570,$F$559:$F569,0)),INDEX(AP571:AP$621,MATCH($C570,$F571:$F$621,0)))","v":0},{"$f":"IF($H570>$C570,INDEX(AQ$559:AQ569,MATCH($C570,$F$559:$F569,0)),INDEX(AQ571:AQ$621,MATCH($C570,$F571:$F$621,0)))","v":4},{"$f":"IF($H570>$C570,INDEX(AR$559:AR569,MATCH($C570,$F$559:$F569,0)),INDEX(AR571:AR$621,MATCH($C570,$F571:$F$621,0)))","v":35000},null,null,{"$f":"IF($H570>$C570,INDEX(AU$559:AU569,MATCH($C570,$F$559:$F569,0)),INDEX(AU571:AU$621,MATCH($C570,$F571:$F$621,0)))","v":1},{"$f":"IF($H570>$C570,INDEX(AV$559:AV569,MATCH($C570,$F$559:$F569,0)),INDEX(AV571:AV$621,MATCH($C570,$F571:$F$621,0)))","v":1}]
[null,4.0999999999999996,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H571)),ABS($E$559:$E$621-H571),0))","v":0},0,0,0,4,4,{"$f":"IF($H571>$C571,INDEX(J$559:J570,MATCH($C571,$F$559:$F570,0)),INDEX(J572:J$621,MATCH($C571,$F572:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H571>$C571,INDEX(K$559:K570,MATCH($C571,$F$559:$F570,0)),INDEX(K572:K$621,MATCH($C571,$F572:$F$621,0)))","v":"FORD"},{"$f":"IF($H571>$C571,INDEX(L$559:L570,MATCH($C571,$F$559:$F570,0)),INDEX(L572:L$621,MATCH($C571,$F572:$F$621,0)))","v":"KUGA"},{"$f":"IF($H571>$C571,INDEX(M$559:M570,MATCH($C571,$F$559:$F570,0)),INDEX(M572:M$621,MATCH($C571,$F572:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H571>$C571,INDEX(N$559:N570,MATCH($C571,$F$559:$F570,0)),INDEX(N572:N$621,MATCH($C571,$F572:$F$621,0)))","v":2021},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H571,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.2635224298788486},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H571,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21557.356475036653},{"$f":"IF($H571>$C571,INDEX(U$559:U570,MATCH($C571,$F$559:$F570,0)),INDEX(U572:U$621,MATCH($C571,$F572:$F$621,0)))","v":264470},{"$f":"IF($H571>$C571,INDEX(V$559:V570,MATCH($C571,$F$559:$F570,0)),INDEX(V572:V$621,MATCH($C571,$F572:$F$621,0)))","v":16.2},{"$f":"IF($H571>$C571,INDEX(W$559:W570,MATCH($C571,$F$559:$F570,0)),INDEX(W572:W$621,MATCH($C571,$F572:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H571>$C571,INDEX(X$559:X570,MATCH($C571,$F$559:$F570,0)),INDEX(X572:X$621,MATCH($C571,$F572:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H571>$C571,INDEX(Y$559:Y570,MATCH($C571,$F$559:$F570,0)),INDEX(Y572:Y$621,MATCH($C571,$F572:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H571>$C571,INDEX(AD$559:AD570,MATCH($C571,$F$559:$F570,0)),INDEX(AD572:AD$621,MATCH($C571,$F572:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H571>$C571,INDEX(AG$559:AG570,MATCH($C571,$F$559:$F570,0)),INDEX(AG572:AG$621,MATCH($C571,$F572:$F$621,0)))","v":0},{"$f":"IF($H571>$C571,INDEX(AH$559:AH570,MATCH($C571,$F$559:$F570,0)),INDEX(AH572:AH$621,MATCH($C571,$F572:$F$621,0)))","v":0},{"$f":"IF($H571>$C571,INDEX(AI$559:AI570,MATCH($C571,$F$559:$F570,0)),INDEX(AI572:AI$621,MATCH($C571,$F572:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H571>$C571,INDEX(AJ$559:AJ570,MATCH($C571,$F$559:$F570,0)),INDEX(AJ572:AJ$621,MATCH($C571,$F572:$F$621,0)))","v":0},{"$f":"IF($H571>$C571,INDEX(AK$559:AK570,MATCH($C571,$F$559:$F570,0)),INDEX(AK572:AK$621,MATCH($C571,$F572:$F$621,0)))","v":0},null,{"$f":"IF($H571>$C571,INDEX(AM$559:AM570,MATCH($C571,$F$559:$F570,0)),INDEX(AM572:AM$621,MATCH($C571,$F572:$F$621,0)))","v":0.03},null,{"$f":"IF($H571>$C571,INDEX(AO$559:AO570,MATCH($C571,$F$559:$F570,0)),INDEX(AO572:AO$621,MATCH($C571,$F572:$F$621,0)))","v":864},{"$f":"IF($H571>$C571,INDEX(AP$559:AP570,MATCH($C571,$F$559:$F570,0)),INDEX(AP572:AP$621,MATCH($C571,$F572:$F$621,0)))","v":0},{"$f":"IF($H571>$C571,INDEX(AQ$559:AQ570,MATCH($C571,$F$559:$F570,0)),INDEX(AQ572:AQ$621,MATCH($C571,$F572:$F$621,0)))","v":4},{"$f":"IF($H571>$C571,INDEX(AR$559:AR570,MATCH($C571,$F$559:$F570,0)),INDEX(AR572:AR$621,MATCH($C571,$F572:$F$621,0)))","v":35000},null,null,{"$f":"IF($H571>$C571,INDEX(AU$559:AU570,MATCH($C571,$F$559:$F570,0)),INDEX(AU572:AU$621,MATCH($C571,$F572:$F$621,0)))","v":1},{"$f":"IF($H571>$C571,INDEX(AV$559:AV570,MATCH($C571,$F$559:$F570,0)),INDEX(AV572:AV$621,MATCH($C571,$F572:$F$621,0)))","v":1}]
[null,4.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H572)),ABS($E$559:$E$621-H572),0))","v":0},0,0,0,4,4,{"$f":"IF($H572>$C572,INDEX(J$559:J571,MATCH($C572,$F$559:$F571,0)),INDEX(J573:J$621,MATCH($C572,$F573:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H572>$C572,INDEX(K$559:K571,MATCH($C572,$F$559:$F571,0)),INDEX(K573:K$621,MATCH($C572,$F573:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H572>$C572,INDEX(L$559:L571,MATCH($C572,$F$559:$F571,0)),INDEX(L573:L$621,MATCH($C572,$F573:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H572>$C572,INDEX(M$559:M571,MATCH($C572,$F$559:$F571,0)),INDEX(M573:M$621,MATCH($C572,$F573:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H572>$C572,INDEX(N$559:N571,MATCH($C572,$F$559:$F571,0)),INDEX(N573:N$621,MATCH($C572,$F573:$F$621,0)))","v":2021},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H572,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.2635224298788486},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H572,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21557.356475036653},{"$f":"IF($H572>$C572,INDEX(U$559:U571,MATCH($C572,$F$559:$F571,0)),INDEX(U573:U$621,MATCH($C572,$F573:$F$621,0)))","v":264470},{"$f":"IF($H572>$C572,INDEX(V$559:V571,MATCH($C572,$F$559:$F571,0)),INDEX(V573:V$621,MATCH($C572,$F573:$F$621,0)))","v":16.2},{"$f":"IF($H572>$C572,INDEX(W$559:W571,MATCH($C572,$F$559:$F571,0)),INDEX(W573:W$621,MATCH($C572,$F573:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H572>$C572,INDEX(X$559:X571,MATCH($C572,$F$559:$F571,0)),INDEX(X573:X$621,MATCH($C572,$F573:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H572>$C572,INDEX(Y$559:Y571,MATCH($C572,$F$559:$F571,0)),INDEX(Y573:Y$621,MATCH($C572,$F573:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H572>$C572,INDEX(AD$559:AD571,MATCH($C572,$F$559:$F571,0)),INDEX(AD573:AD$621,MATCH($C572,$F573:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H572>$C572,INDEX(AG$559:AG571,MATCH($C572,$F$559:$F571,0)),INDEX(AG573:AG$621,MATCH($C572,$F573:$F$621,0)))","v":0},{"$f":"IF($H572>$C572,INDEX(AH$559:AH571,MATCH($C572,$F$559:$F571,0)),INDEX(AH573:AH$621,MATCH($C572,$F573:$F$621,0)))","v":0},{"$f":"IF($H572>$C572,INDEX(AI$559:AI571,MATCH($C572,$F$559:$F571,0)),INDEX(AI573:AI$621,MATCH($C572,$F573:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H572>$C572,INDEX(AJ$559:AJ571,MATCH($C572,$F$559:$F571,0)),INDEX(AJ573:AJ$621,MATCH($C572,$F573:$F$621,0)))","v":0},{"$f":"IF($H572>$C572,INDEX(AK$559:AK571,MATCH($C572,$F$559:$F571,0)),INDEX(AK573:AK$621,MATCH($C572,$F573:$F$621,0)))","v":0},null,{"$f":"IF($H572>$C572,INDEX(AM$559:AM571,MATCH($C572,$F$559:$F571,0)),INDEX(AM573:AM$621,MATCH($C572,$F573:$F$621,0)))","v":0.03},null,{"$f":"IF($H572>$C572,INDEX(AO$559:AO571,MATCH($C572,$F$559:$F571,0)),INDEX(AO573:AO$621,MATCH($C572,$F573:$F$621,0)))","v":864},{"$f":"IF($H572>$C572,INDEX(AP$559:AP571,MATCH($C572,$F$559:$F571,0)),INDEX(AP573:AP$621,MATCH($C572,$F573:$F$621,0)))","v":0},{"$f":"IF($H572>$C572,INDEX(AQ$559:AQ571,MATCH($C572,$F$559:$F571,0)),INDEX(AQ573:AQ$621,MATCH($C572,$F573:$F$621,0)))","v":4},{"$f":"IF($H572>$C572,INDEX(AR$559:AR571,MATCH($C572,$F$559:$F571,0)),INDEX(AR573:AR$621,MATCH($C572,$F573:$F$621,0)))","v":35000},null,null,{"$f":"IF($H572>$C572,INDEX(AU$559:AU571,MATCH($C572,$F$559:$F571,0)),INDEX(AU573:AU$621,MATCH($C572,$F573:$F$621,0)))","v":1},{"$f":"IF($H572>$C572,INDEX(AV$559:AV571,MATCH($C572,$F$559:$F571,0)),INDEX(AV573:AV$621,MATCH($C572,$F573:$F$621,0)))","v":1}]
[null,4.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H573)),ABS($E$559:$E$621-H573),0))","v":0},0,0,0,4,4,{"$f":"IF($H573>$C573,INDEX(J$559:J572,MATCH($C573,$F$559:$F572,0)),INDEX(J574:J$621,MATCH($C573,$F574:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H573>$C573,INDEX(K$559:K572,MATCH($C573,$F$559:$F572,0)),INDEX(K574:K$621,MATCH($C573,$F574:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H573>$C573,INDEX(L$559:L572,MATCH($C573,$F$559:$F572,0)),INDEX(L574:L$621,MATCH($C573,$F574:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H573>$C573,INDEX(M$559:M572,MATCH($C573,$F$559:$F572,0)),INDEX(M574:M$621,MATCH($C573,$F574:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H573>$C573,INDEX(N$559:N572,MATCH($C573,$F$559:$F572,0)),INDEX(N574:N$621,MATCH($C573,$F574:$F$621,0)))","v":2021},2017,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H573,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.2635224298788486},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H573,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21557.356475036653},{"$f":"IF($H573>$C573,INDEX(U$559:U572,MATCH($C573,$F$559:$F572,0)),INDEX(U574:U$621,MATCH($C573,$F574:$F$621,0)))","v":264470},{"$f":"IF($H573>$C573,INDEX(V$559:V572,MATCH($C573,$F$559:$F572,0)),INDEX(V574:V$621,MATCH($C573,$F574:$F$621,0)))","v":16.2},{"$f":"IF($H573>$C573,INDEX(W$559:W572,MATCH($C573,$F$559:$F572,0)),INDEX(W574:W$621,MATCH($C573,$F574:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H573>$C573,INDEX(X$559:X572,MATCH($C573,$F$559:$F572,0)),INDEX(X574:X$621,MATCH($C573,$F574:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H573>$C573,INDEX(Y$559:Y572,MATCH($C573,$F$559:$F572,0)),INDEX(Y574:Y$621,MATCH($C573,$F574:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H573>$C573,INDEX(AD$559:AD572,MATCH($C573,$F$559:$F572,0)),INDEX(AD574:AD$621,MATCH($C573,$F574:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H573>$C573,INDEX(AG$559:AG572,MATCH($C573,$F$559:$F572,0)),INDEX(AG574:AG$621,MATCH($C573,$F574:$F$621,0)))","v":0},{"$f":"IF($H573>$C573,INDEX(AH$559:AH572,MATCH($C573,$F$559:$F572,0)),INDEX(AH574:AH$621,MATCH($C573,$F574:$F$621,0)))","v":0},{"$f":"IF($H573>$C573,INDEX(AI$559:AI572,MATCH($C573,$F$559:$F572,0)),INDEX(AI574:AI$621,MATCH($C573,$F574:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H573>$C573,INDEX(AJ$559:AJ572,MATCH($C573,$F$559:$F572,0)),INDEX(AJ574:AJ$621,MATCH($C573,$F574:$F$621,0)))","v":0},{"$f":"IF($H573>$C573,INDEX(AK$559:AK572,MATCH($C573,$F$559:$F572,0)),INDEX(AK574:AK$621,MATCH($C573,$F574:$F$621,0)))","v":0},null,{"$f":"IF($H573>$C573,INDEX(AM$559:AM572,MATCH($C573,$F$559:$F572,0)),INDEX(AM574:AM$621,MATCH($C573,$F574:$F$621,0)))","v":0.03},null,{"$f":"IF($H573>$C573,INDEX(AO$559:AO572,MATCH($C573,$F$559:$F572,0)),INDEX(AO574:AO$621,MATCH($C573,$F574:$F$621,0)))","v":864},{"$f":"IF($H573>$C573,INDEX(AP$559:AP572,MATCH($C573,$F$559:$F572,0)),INDEX(AP574:AP$621,MATCH($C573,$F574:$F$621,0)))","v":0},{"$f":"IF($H573>$C573,INDEX(AQ$559:AQ572,MATCH($C573,$F$559:$F572,0)),INDEX(AQ574:AQ$621,MATCH($C573,$F574:$F$621,0)))","v":4},{"$f":"IF($H573>$C573,INDEX(AR$559:AR572,MATCH($C573,$F$559:$F572,0)),INDEX(AR574:AR$621,MATCH($C573,$F574:$F$621,0)))","v":35000},null,null,{"$f":"IF($H573>$C573,INDEX(AU$559:AU572,MATCH($C573,$F$559:$F572,0)),INDEX(AU574:AU$621,MATCH($C573,$F574:$F$621,0)))","v":1},{"$f":"IF($H573>$C573,INDEX(AV$559:AV572,MATCH($C573,$F$559:$F572,0)),INDEX(AV574:AV$621,MATCH($C573,$F574:$F$621,0)))","v":1}]
[null,5.0999999999999996,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H574)),ABS($E$559:$E$621-H574),0))","v":0},0,0,0,5,5,{"$f":"IF($H574>$C574,INDEX(J$559:J573,MATCH($C574,$F$559:$F573,0)),INDEX(J575:J$621,MATCH($C574,$F575:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H574>$C574,INDEX(K$559:K573,MATCH($C574,$F$559:$F573,0)),INDEX(K575:K$621,MATCH($C574,$F575:$F$621,0)))","v":"FORD"},{"$f":"IF($H574>$C574,INDEX(L$559:L573,MATCH($C574,$F$559:$F573,0)),INDEX(L575:L$621,MATCH($C574,$F575:$F$621,0)))","v":"KUGA"},{"$f":"IF($H574>$C574,INDEX(M$559:M573,MATCH($C574,$F$559:$F573,0)),INDEX(M575:M$621,MATCH($C574,$F575:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H574>$C574,INDEX(N$559:N573,MATCH($C574,$F$559:$F573,0)),INDEX(N575:N$621,MATCH($C574,$F575:$F$621,0)))","v":2021},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H574,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.6353868290732319},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H574,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21083.094632585853},{"$f":"IF($H574>$C574,INDEX(U$559:U573,MATCH($C574,$F$559:$F573,0)),INDEX(U575:U$621,MATCH($C574,$F575:$F$621,0)))","v":264470},{"$f":"IF($H574>$C574,INDEX(V$559:V573,MATCH($C574,$F$559:$F573,0)),INDEX(V575:V$621,MATCH($C574,$F575:$F$621,0)))","v":16.2},{"$f":"IF($H574>$C574,INDEX(W$559:W573,MATCH($C574,$F$559:$F573,0)),INDEX(W575:W$621,MATCH($C574,$F575:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H574>$C574,INDEX(X$559:X573,MATCH($C574,$F$559:$F573,0)),INDEX(X575:X$621,MATCH($C574,$F575:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H574>$C574,INDEX(Y$559:Y573,MATCH($C574,$F$559:$F573,0)),INDEX(Y575:Y$621,MATCH($C574,$F575:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H574>$C574,INDEX(AD$559:AD573,MATCH($C574,$F$559:$F573,0)),INDEX(AD575:AD$621,MATCH($C574,$F575:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H574>$C574,INDEX(AG$559:AG573,MATCH($C574,$F$559:$F573,0)),INDEX(AG575:AG$621,MATCH($C574,$F575:$F$621,0)))","v":0},{"$f":"IF($H574>$C574,INDEX(AH$559:AH573,MATCH($C574,$F$559:$F573,0)),INDEX(AH575:AH$621,MATCH($C574,$F575:$F$621,0)))","v":0},{"$f":"IF($H574>$C574,INDEX(AI$559:AI573,MATCH($C574,$F$559:$F573,0)),INDEX(AI575:AI$621,MATCH($C574,$F575:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H574>$C574,INDEX(AJ$559:AJ573,MATCH($C574,$F$559:$F573,0)),INDEX(AJ575:AJ$621,MATCH($C574,$F575:$F$621,0)))","v":0},{"$f":"IF($H574>$C574,INDEX(AK$559:AK573,MATCH($C574,$F$559:$F573,0)),INDEX(AK575:AK$621,MATCH($C574,$F575:$F$621,0)))","v":0},null,{"$f":"IF($H574>$C574,INDEX(AM$559:AM573,MATCH($C574,$F$559:$F573,0)),INDEX(AM575:AM$621,MATCH($C574,$F575:$F$621,0)))","v":0.03},null,{"$f":"IF($H574>$C574,INDEX(AO$559:AO573,MATCH($C574,$F$559:$F573,0)),INDEX(AO575:AO$621,MATCH($C574,$F575:$F$621,0)))","v":864},{"$f":"IF($H574>$C574,INDEX(AP$559:AP573,MATCH($C574,$F$559:$F573,0)),INDEX(AP575:AP$621,MATCH($C574,$F575:$F$621,0)))","v":0},{"$f":"IF($H574>$C574,INDEX(AQ$559:AQ573,MATCH($C574,$F$559:$F573,0)),INDEX(AQ575:AQ$621,MATCH($C574,$F575:$F$621,0)))","v":4},{"$f":"IF($H574>$C574,INDEX(AR$559:AR573,MATCH($C574,$F$559:$F573,0)),INDEX(AR575:AR$621,MATCH($C574,$F575:$F$621,0)))","v":35000},null,null,{"$f":"IF($H574>$C574,INDEX(AU$559:AU573,MATCH($C574,$F$559:$F573,0)),INDEX(AU575:AU$621,MATCH($C574,$F575:$F$621,0)))","v":1},{"$f":"IF($H574>$C574,INDEX(AV$559:AV573,MATCH($C574,$F$559:$F573,0)),INDEX(AV575:AV$621,MATCH($C574,$F575:$F$621,0)))","v":1}]
[null,5.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H575)),ABS($E$559:$E$621-H575),0))","v":0},0,0,0,5,5,{"$f":"IF($H575>$C575,INDEX(J$559:J574,MATCH($C575,$F$559:$F574,0)),INDEX(J576:J$621,MATCH($C575,$F576:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H575>$C575,INDEX(K$559:K574,MATCH($C575,$F$559:$F574,0)),INDEX(K576:K$621,MATCH($C575,$F576:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H575>$C575,INDEX(L$559:L574,MATCH($C575,$F$559:$F574,0)),INDEX(L576:L$621,MATCH($C575,$F576:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H575>$C575,INDEX(M$559:M574,MATCH($C575,$F$559:$F574,0)),INDEX(M576:M$621,MATCH($C575,$F576:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H575>$C575,INDEX(N$559:N574,MATCH($C575,$F$559:$F574,0)),INDEX(N576:N$621,MATCH($C575,$F576:$F$621,0)))","v":2021},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H575,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.6353868290732319},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H575,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21083.094632585853},{"$f":"IF($H575>$C575,INDEX(U$559:U574,MATCH($C575,$F$559:$F574,0)),INDEX(U576:U$621,MATCH($C575,$F576:$F$621,0)))","v":264470},{"$f":"IF($H575>$C575,INDEX(V$559:V574,MATCH($C575,$F$559:$F574,0)),INDEX(V576:V$621,MATCH($C575,$F576:$F$621,0)))","v":16.2},{"$f":"IF($H575>$C575,INDEX(W$559:W574,MATCH($C575,$F$559:$F574,0)),INDEX(W576:W$621,MATCH($C575,$F576:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H575>$C575,INDEX(X$559:X574,MATCH($C575,$F$559:$F574,0)),INDEX(X576:X$621,MATCH($C575,$F576:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H575>$C575,INDEX(Y$559:Y574,MATCH($C575,$F$559:$F574,0)),INDEX(Y576:Y$621,MATCH($C575,$F576:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H575>$C575,INDEX(AD$559:AD574,MATCH($C575,$F$559:$F574,0)),INDEX(AD576:AD$621,MATCH($C575,$F576:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H575>$C575,INDEX(AG$559:AG574,MATCH($C575,$F$559:$F574,0)),INDEX(AG576:AG$621,MATCH($C575,$F576:$F$621,0)))","v":0},{"$f":"IF($H575>$C575,INDEX(AH$559:AH574,MATCH($C575,$F$559:$F574,0)),INDEX(AH576:AH$621,MATCH($C575,$F576:$F$621,0)))","v":0},{"$f":"IF($H575>$C575,INDEX(AI$559:AI574,MATCH($C575,$F$559:$F574,0)),INDEX(AI576:AI$621,MATCH($C575,$F576:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H575>$C575,INDEX(AJ$559:AJ574,MATCH($C575,$F$559:$F574,0)),INDEX(AJ576:AJ$621,MATCH($C575,$F576:$F$621,0)))","v":0},{"$f":"IF($H575>$C575,INDEX(AK$559:AK574,MATCH($C575,$F$559:$F574,0)),INDEX(AK576:AK$621,MATCH($C575,$F576:$F$621,0)))","v":0},null,{"$f":"IF($H575>$C575,INDEX(AM$559:AM574,MATCH($C575,$F$559:$F574,0)),INDEX(AM576:AM$621,MATCH($C575,$F576:$F$621,0)))","v":0.03},null,{"$f":"IF($H575>$C575,INDEX(AO$559:AO574,MATCH($C575,$F$559:$F574,0)),INDEX(AO576:AO$621,MATCH($C575,$F576:$F$621,0)))","v":864},{"$f":"IF($H575>$C575,INDEX(AP$559:AP574,MATCH($C575,$F$559:$F574,0)),INDEX(AP576:AP$621,MATCH($C575,$F576:$F$621,0)))","v":0},{"$f":"IF($H575>$C575,INDEX(AQ$559:AQ574,MATCH($C575,$F$559:$F574,0)),INDEX(AQ576:AQ$621,MATCH($C575,$F576:$F$621,0)))","v":4},{"$f":"IF($H575>$C575,INDEX(AR$559:AR574,MATCH($C575,$F$559:$F574,0)),INDEX(AR576:AR$621,MATCH($C575,$F576:$F$621,0)))","v":35000},null,null,{"$f":"IF($H575>$C575,INDEX(AU$559:AU574,MATCH($C575,$F$559:$F574,0)),INDEX(AU576:AU$621,MATCH($C575,$F576:$F$621,0)))","v":1},{"$f":"IF($H575>$C575,INDEX(AV$559:AV574,MATCH($C575,$F$559:$F574,0)),INDEX(AV576:AV$621,MATCH($C575,$F576:$F$621,0)))","v":1}]
[null,5.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H576)),ABS($E$559:$E$621-H576),0))","v":0},0,0,0,5,5,{"$f":"IF($H576>$C576,INDEX(J$559:J575,MATCH($C576,$F$559:$F575,0)),INDEX(J577:J$621,MATCH($C576,$F577:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H576>$C576,INDEX(K$559:K575,MATCH($C576,$F$559:$F575,0)),INDEX(K577:K$621,MATCH($C576,$F577:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H576>$C576,INDEX(L$559:L575,MATCH($C576,$F$559:$F575,0)),INDEX(L577:L$621,MATCH($C576,$F577:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H576>$C576,INDEX(M$559:M575,MATCH($C576,$F$559:$F575,0)),INDEX(M577:M$621,MATCH($C576,$F577:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H576>$C576,INDEX(N$559:N575,MATCH($C576,$F$559:$F575,0)),INDEX(N577:N$621,MATCH($C576,$F577:$F$621,0)))","v":2021},2016,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H576,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.6353868290732319},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H576,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21083.094632585853},{"$f":"IF($H576>$C576,INDEX(U$559:U575,MATCH($C576,$F$559:$F575,0)),INDEX(U577:U$621,MATCH($C576,$F577:$F$621,0)))","v":264470},{"$f":"IF($H576>$C576,INDEX(V$559:V575,MATCH($C576,$F$559:$F575,0)),INDEX(V577:V$621,MATCH($C576,$F577:$F$621,0)))","v":16.2},{"$f":"IF($H576>$C576,INDEX(W$559:W575,MATCH($C576,$F$559:$F575,0)),INDEX(W577:W$621,MATCH($C576,$F577:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H576>$C576,INDEX(X$559:X575,MATCH($C576,$F$559:$F575,0)),INDEX(X577:X$621,MATCH($C576,$F577:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H576>$C576,INDEX(Y$559:Y575,MATCH($C576,$F$559:$F575,0)),INDEX(Y577:Y$621,MATCH($C576,$F577:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H576>$C576,INDEX(AD$559:AD575,MATCH($C576,$F$559:$F575,0)),INDEX(AD577:AD$621,MATCH($C576,$F577:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H576>$C576,INDEX(AG$559:AG575,MATCH($C576,$F$559:$F575,0)),INDEX(AG577:AG$621,MATCH($C576,$F577:$F$621,0)))","v":0},{"$f":"IF($H576>$C576,INDEX(AH$559:AH575,MATCH($C576,$F$559:$F575,0)),INDEX(AH577:AH$621,MATCH($C576,$F577:$F$621,0)))","v":0},{"$f":"IF($H576>$C576,INDEX(AI$559:AI575,MATCH($C576,$F$559:$F575,0)),INDEX(AI577:AI$621,MATCH($C576,$F577:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H576>$C576,INDEX(AJ$559:AJ575,MATCH($C576,$F$559:$F575,0)),INDEX(AJ577:AJ$621,MATCH($C576,$F577:$F$621,0)))","v":0},{"$f":"IF($H576>$C576,INDEX(AK$559:AK575,MATCH($C576,$F$559:$F575,0)),INDEX(AK577:AK$621,MATCH($C576,$F577:$F$621,0)))","v":0},null,{"$f":"IF($H576>$C576,INDEX(AM$559:AM575,MATCH($C576,$F$559:$F575,0)),INDEX(AM577:AM$621,MATCH($C576,$F577:$F$621,0)))","v":0.03},null,{"$f":"IF($H576>$C576,INDEX(AO$559:AO575,MATCH($C576,$F$559:$F575,0)),INDEX(AO577:AO$621,MATCH($C576,$F577:$F$621,0)))","v":864},{"$f":"IF($H576>$C576,INDEX(AP$559:AP575,MATCH($C576,$F$559:$F575,0)),INDEX(AP577:AP$621,MATCH($C576,$F577:$F$621,0)))","v":0},{"$f":"IF($H576>$C576,INDEX(AQ$559:AQ575,MATCH($C576,$F$559:$F575,0)),INDEX(AQ577:AQ$621,MATCH($C576,$F577:$F$621,0)))","v":4},{"$f":"IF($H576>$C576,INDEX(AR$559:AR575,MATCH($C576,$F$559:$F575,0)),INDEX(AR577:AR$621,MATCH($C576,$F577:$F$621,0)))","v":35000},null,null,{"$f":"IF($H576>$C576,INDEX(AU$559:AU575,MATCH($C576,$F$559:$F575,0)),INDEX(AU577:AU$621,MATCH($C576,$F577:$F$621,0)))","v":1},{"$f":"IF($H576>$C576,INDEX(AV$559:AV575,MATCH($C576,$F$559:$F575,0)),INDEX(AV577:AV$621,MATCH($C576,$F577:$F$621,0)))","v":1}]
[null,6.1,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H577)),ABS($E$559:$E$621-H577),0))","v":0},0,0,0,6,6,{"$f":"IF($H577>$C577,INDEX(J$559:J576,MATCH($C577,$F$559:$F576,0)),INDEX(J578:J$621,MATCH($C577,$F578:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H577>$C577,INDEX(K$559:K576,MATCH($C577,$F$559:$F576,0)),INDEX(K578:K$621,MATCH($C577,$F578:$F$621,0)))","v":"FORD"},{"$f":"IF($H577>$C577,INDEX(L$559:L576,MATCH($C577,$F$559:$F576,0)),INDEX(L578:L$621,MATCH($C577,$F578:$F$621,0)))","v":"KUGA"},{"$f":"IF($H577>$C577,INDEX(M$559:M576,MATCH($C577,$F$559:$F576,0)),INDEX(M578:M$621,MATCH($C577,$F578:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H577>$C577,INDEX(N$559:N576,MATCH($C577,$F$559:$F576,0)),INDEX(N578:N$621,MATCH($C577,$F578:$F$621,0)))","v":2021},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H577,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.3091028449975406},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H577,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21184.429770619638},{"$f":"IF($H577>$C577,INDEX(U$559:U576,MATCH($C577,$F$559:$F576,0)),INDEX(U578:U$621,MATCH($C577,$F578:$F$621,0)))","v":264470},{"$f":"IF($H577>$C577,INDEX(V$559:V576,MATCH($C577,$F$559:$F576,0)),INDEX(V578:V$621,MATCH($C577,$F578:$F$621,0)))","v":16.2},{"$f":"IF($H577>$C577,INDEX(W$559:W576,MATCH($C577,$F$559:$F576,0)),INDEX(W578:W$621,MATCH($C577,$F578:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H577>$C577,INDEX(X$559:X576,MATCH($C577,$F$559:$F576,0)),INDEX(X578:X$621,MATCH($C577,$F578:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H577>$C577,INDEX(Y$559:Y576,MATCH($C577,$F$559:$F576,0)),INDEX(Y578:Y$621,MATCH($C577,$F578:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H577>$C577,INDEX(AD$559:AD576,MATCH($C577,$F$559:$F576,0)),INDEX(AD578:AD$621,MATCH($C577,$F578:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H577>$C577,INDEX(AG$559:AG576,MATCH($C577,$F$559:$F576,0)),INDEX(AG578:AG$621,MATCH($C577,$F578:$F$621,0)))","v":0},{"$f":"IF($H577>$C577,INDEX(AH$559:AH576,MATCH($C577,$F$559:$F576,0)),INDEX(AH578:AH$621,MATCH($C577,$F578:$F$621,0)))","v":0},{"$f":"IF($H577>$C577,INDEX(AI$559:AI576,MATCH($C577,$F$559:$F576,0)),INDEX(AI578:AI$621,MATCH($C577,$F578:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H577>$C577,INDEX(AJ$559:AJ576,MATCH($C577,$F$559:$F576,0)),INDEX(AJ578:AJ$621,MATCH($C577,$F578:$F$621,0)))","v":0},{"$f":"IF($H577>$C577,INDEX(AK$559:AK576,MATCH($C577,$F$559:$F576,0)),INDEX(AK578:AK$621,MATCH($C577,$F578:$F$621,0)))","v":0},null,{"$f":"IF($H577>$C577,INDEX(AM$559:AM576,MATCH($C577,$F$559:$F576,0)),INDEX(AM578:AM$621,MATCH($C577,$F578:$F$621,0)))","v":0.03},null,{"$f":"IF($H577>$C577,INDEX(AO$559:AO576,MATCH($C577,$F$559:$F576,0)),INDEX(AO578:AO$621,MATCH($C577,$F578:$F$621,0)))","v":864},{"$f":"IF($H577>$C577,INDEX(AP$559:AP576,MATCH($C577,$F$559:$F576,0)),INDEX(AP578:AP$621,MATCH($C577,$F578:$F$621,0)))","v":0},{"$f":"IF($H577>$C577,INDEX(AQ$559:AQ576,MATCH($C577,$F$559:$F576,0)),INDEX(AQ578:AQ$621,MATCH($C577,$F578:$F$621,0)))","v":4},{"$f":"IF($H577>$C577,INDEX(AR$559:AR576,MATCH($C577,$F$559:$F576,0)),INDEX(AR578:AR$621,MATCH($C577,$F578:$F$621,0)))","v":35000},null,null,{"$f":"IF($H577>$C577,INDEX(AU$559:AU576,MATCH($C577,$F$559:$F576,0)),INDEX(AU578:AU$621,MATCH($C577,$F578:$F$621,0)))","v":1},{"$f":"IF($H577>$C577,INDEX(AV$559:AV576,MATCH($C577,$F$559:$F576,0)),INDEX(AV578:AV$621,MATCH($C577,$F578:$F$621,0)))","v":1}]
[null,6.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H578)),ABS($E$559:$E$621-H578),0))","v":0},0,0,0,6,6,{"$f":"IF($H578>$C578,INDEX(J$559:J577,MATCH($C578,$F$559:$F577,0)),INDEX(J579:J$621,MATCH($C578,$F579:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H578>$C578,INDEX(K$559:K577,MATCH($C578,$F$559:$F577,0)),INDEX(K579:K$621,MATCH($C578,$F579:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H578>$C578,INDEX(L$559:L577,MATCH($C578,$F$559:$F577,0)),INDEX(L579:L$621,MATCH($C578,$F579:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H578>$C578,INDEX(M$559:M577,MATCH($C578,$F$559:$F577,0)),INDEX(M579:M$621,MATCH($C578,$F579:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H578>$C578,INDEX(N$559:N577,MATCH($C578,$F$559:$F577,0)),INDEX(N579:N$621,MATCH($C578,$F579:$F$621,0)))","v":2021},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H578,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.3091028449975406},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H578,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21184.429770619638},{"$f":"IF($H578>$C578,INDEX(U$559:U577,MATCH($C578,$F$559:$F577,0)),INDEX(U579:U$621,MATCH($C578,$F579:$F$621,0)))","v":264470},{"$f":"IF($H578>$C578,INDEX(V$559:V577,MATCH($C578,$F$559:$F577,0)),INDEX(V579:V$621,MATCH($C578,$F579:$F$621,0)))","v":16.2},{"$f":"IF($H578>$C578,INDEX(W$559:W577,MATCH($C578,$F$559:$F577,0)),INDEX(W579:W$621,MATCH($C578,$F579:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H578>$C578,INDEX(X$559:X577,MATCH($C578,$F$559:$F577,0)),INDEX(X579:X$621,MATCH($C578,$F579:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H578>$C578,INDEX(Y$559:Y577,MATCH($C578,$F$559:$F577,0)),INDEX(Y579:Y$621,MATCH($C578,$F579:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H578>$C578,INDEX(AD$559:AD577,MATCH($C578,$F$559:$F577,0)),INDEX(AD579:AD$621,MATCH($C578,$F579:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H578>$C578,INDEX(AG$559:AG577,MATCH($C578,$F$559:$F577,0)),INDEX(AG579:AG$621,MATCH($C578,$F579:$F$621,0)))","v":0},{"$f":"IF($H578>$C578,INDEX(AH$559:AH577,MATCH($C578,$F$559:$F577,0)),INDEX(AH579:AH$621,MATCH($C578,$F579:$F$621,0)))","v":0},{"$f":"IF($H578>$C578,INDEX(AI$559:AI577,MATCH($C578,$F$559:$F577,0)),INDEX(AI579:AI$621,MATCH($C578,$F579:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H578>$C578,INDEX(AJ$559:AJ577,MATCH($C578,$F$559:$F577,0)),INDEX(AJ579:AJ$621,MATCH($C578,$F579:$F$621,0)))","v":0},{"$f":"IF($H578>$C578,INDEX(AK$559:AK577,MATCH($C578,$F$559:$F577,0)),INDEX(AK579:AK$621,MATCH($C578,$F579:$F$621,0)))","v":0},null,{"$f":"IF($H578>$C578,INDEX(AM$559:AM577,MATCH($C578,$F$559:$F577,0)),INDEX(AM579:AM$621,MATCH($C578,$F579:$F$621,0)))","v":0.03},null,{"$f":"IF($H578>$C578,INDEX(AO$559:AO577,MATCH($C578,$F$559:$F577,0)),INDEX(AO579:AO$621,MATCH($C578,$F579:$F$621,0)))","v":864},{"$f":"IF($H578>$C578,INDEX(AP$559:AP577,MATCH($C578,$F$559:$F577,0)),INDEX(AP579:AP$621,MATCH($C578,$F579:$F$621,0)))","v":0},{"$f":"IF($H578>$C578,INDEX(AQ$559:AQ577,MATCH($C578,$F$559:$F577,0)),INDEX(AQ579:AQ$621,MATCH($C578,$F579:$F$621,0)))","v":4},{"$f":"IF($H578>$C578,INDEX(AR$559:AR577,MATCH($C578,$F$559:$F577,0)),INDEX(AR579:AR$621,MATCH($C578,$F579:$F$621,0)))","v":35000},null,null,{"$f":"IF($H578>$C578,INDEX(AU$559:AU577,MATCH($C578,$F$559:$F577,0)),INDEX(AU579:AU$621,MATCH($C578,$F579:$F$621,0)))","v":1},{"$f":"IF($H578>$C578,INDEX(AV$559:AV577,MATCH($C578,$F$559:$F577,0)),INDEX(AV579:AV$621,MATCH($C578,$F579:$F$621,0)))","v":1}]
[null,6.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H579)),ABS($E$559:$E$621-H579),0))","v":0},0,0,0,6,6,{"$f":"IF($H579>$C579,INDEX(J$559:J578,MATCH($C579,$F$559:$F578,0)),INDEX(J580:J$621,MATCH($C579,$F580:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H579>$C579,INDEX(K$559:K578,MATCH($C579,$F$559:$F578,0)),INDEX(K580:K$621,MATCH($C579,$F580:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H579>$C579,INDEX(L$559:L578,MATCH($C579,$F$559:$F578,0)),INDEX(L580:L$621,MATCH($C579,$F580:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H579>$C579,INDEX(M$559:M578,MATCH($C579,$F$559:$F578,0)),INDEX(M580:M$621,MATCH($C579,$F580:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H579>$C579,INDEX(N$559:N578,MATCH($C579,$F$559:$F578,0)),INDEX(N580:N$621,MATCH($C579,$F580:$F$621,0)))","v":2021},2015,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H579,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":2.3091028449975406},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H579,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":21184.429770619638},{"$f":"IF($H579>$C579,INDEX(U$559:U578,MATCH($C579,$F$559:$F578,0)),INDEX(U580:U$621,MATCH($C579,$F580:$F$621,0)))","v":264470},{"$f":"IF($H579>$C579,INDEX(V$559:V578,MATCH($C579,$F$559:$F578,0)),INDEX(V580:V$621,MATCH($C579,$F580:$F$621,0)))","v":16.2},{"$f":"IF($H579>$C579,INDEX(W$559:W578,MATCH($C579,$F$559:$F578,0)),INDEX(W580:W$621,MATCH($C579,$F580:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H579>$C579,INDEX(X$559:X578,MATCH($C579,$F$559:$F578,0)),INDEX(X580:X$621,MATCH($C579,$F580:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H579>$C579,INDEX(Y$559:Y578,MATCH($C579,$F$559:$F578,0)),INDEX(Y580:Y$621,MATCH($C579,$F580:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H579>$C579,INDEX(AD$559:AD578,MATCH($C579,$F$559:$F578,0)),INDEX(AD580:AD$621,MATCH($C579,$F580:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H579>$C579,INDEX(AG$559:AG578,MATCH($C579,$F$559:$F578,0)),INDEX(AG580:AG$621,MATCH($C579,$F580:$F$621,0)))","v":0},{"$f":"IF($H579>$C579,INDEX(AH$559:AH578,MATCH($C579,$F$559:$F578,0)),INDEX(AH580:AH$621,MATCH($C579,$F580:$F$621,0)))","v":0},{"$f":"IF($H579>$C579,INDEX(AI$559:AI578,MATCH($C579,$F$559:$F578,0)),INDEX(AI580:AI$621,MATCH($C579,$F580:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H579>$C579,INDEX(AJ$559:AJ578,MATCH($C579,$F$559:$F578,0)),INDEX(AJ580:AJ$621,MATCH($C579,$F580:$F$621,0)))","v":0},{"$f":"IF($H579>$C579,INDEX(AK$559:AK578,MATCH($C579,$F$559:$F578,0)),INDEX(AK580:AK$621,MATCH($C579,$F580:$F$621,0)))","v":0},null,{"$f":"IF($H579>$C579,INDEX(AM$559:AM578,MATCH($C579,$F$559:$F578,0)),INDEX(AM580:AM$621,MATCH($C579,$F580:$F$621,0)))","v":0.03},null,{"$f":"IF($H579>$C579,INDEX(AO$559:AO578,MATCH($C579,$F$559:$F578,0)),INDEX(AO580:AO$621,MATCH($C579,$F580:$F$621,0)))","v":864},{"$f":"IF($H579>$C579,INDEX(AP$559:AP578,MATCH($C579,$F$559:$F578,0)),INDEX(AP580:AP$621,MATCH($C579,$F580:$F$621,0)))","v":0},{"$f":"IF($H579>$C579,INDEX(AQ$559:AQ578,MATCH($C579,$F$559:$F578,0)),INDEX(AQ580:AQ$621,MATCH($C579,$F580:$F$621,0)))","v":4},{"$f":"IF($H579>$C579,INDEX(AR$559:AR578,MATCH($C579,$F$559:$F578,0)),INDEX(AR580:AR$621,MATCH($C579,$F580:$F$621,0)))","v":35000},null,null,{"$f":"IF($H579>$C579,INDEX(AU$559:AU578,MATCH($C579,$F$559:$F578,0)),INDEX(AU580:AU$621,MATCH($C579,$F580:$F$621,0)))","v":1},{"$f":"IF($H579>$C579,INDEX(AV$559:AV578,MATCH($C579,$F$559:$F578,0)),INDEX(AV580:AV$621,MATCH($C579,$F580:$F$621,0)))","v":1}]
[null,7.1,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H580)),ABS($E$559:$E$621-H580),0))","v":0},0,0,0,7,7,{"$f":"IF($H580>$C580,INDEX(J$559:J579,MATCH($C580,$F$559:$F579,0)),INDEX(J581:J$621,MATCH($C580,$F581:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H580>$C580,INDEX(K$559:K579,MATCH($C580,$F$559:$F579,0)),INDEX(K581:K$621,MATCH($C580,$F581:$F$621,0)))","v":"FORD"},{"$f":"IF($H580>$C580,INDEX(L$559:L579,MATCH($C580,$F$559:$F579,0)),INDEX(L581:L$621,MATCH($C580,$F581:$F$621,0)))","v":"KUGA"},{"$f":"IF($H580>$C580,INDEX(M$559:M579,MATCH($C580,$F$559:$F579,0)),INDEX(M581:M$621,MATCH($C580,$F581:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H580>$C580,INDEX(N$559:N579,MATCH($C580,$F$559:$F579,0)),INDEX(N581:N$621,MATCH($C580,$F581:$F$621,0)))","v":2021},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H580,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0.84695699283527826},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H580,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":20165.642686554245},{"$f":"IF($H580>$C580,INDEX(U$559:U579,MATCH($C580,$F$559:$F579,0)),INDEX(U581:U$621,MATCH($C580,$F581:$F$621,0)))","v":264470},{"$f":"IF($H580>$C580,INDEX(V$559:V579,MATCH($C580,$F$559:$F579,0)),INDEX(V581:V$621,MATCH($C580,$F581:$F$621,0)))","v":16.2},{"$f":"IF($H580>$C580,INDEX(W$559:W579,MATCH($C580,$F$559:$F579,0)),INDEX(W581:W$621,MATCH($C580,$F581:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H580>$C580,INDEX(X$559:X579,MATCH($C580,$F$559:$F579,0)),INDEX(X581:X$621,MATCH($C580,$F581:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H580>$C580,INDEX(Y$559:Y579,MATCH($C580,$F$559:$F579,0)),INDEX(Y581:Y$621,MATCH($C580,$F581:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H580>$C580,INDEX(AD$559:AD579,MATCH($C580,$F$559:$F579,0)),INDEX(AD581:AD$621,MATCH($C580,$F581:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H580>$C580,INDEX(AG$559:AG579,MATCH($C580,$F$559:$F579,0)),INDEX(AG581:AG$621,MATCH($C580,$F581:$F$621,0)))","v":0},{"$f":"IF($H580>$C580,INDEX(AH$559:AH579,MATCH($C580,$F$559:$F579,0)),INDEX(AH581:AH$621,MATCH($C580,$F581:$F$621,0)))","v":0},{"$f":"IF($H580>$C580,INDEX(AI$559:AI579,MATCH($C580,$F$559:$F579,0)),INDEX(AI581:AI$621,MATCH($C580,$F581:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H580>$C580,INDEX(AJ$559:AJ579,MATCH($C580,$F$559:$F579,0)),INDEX(AJ581:AJ$621,MATCH($C580,$F581:$F$621,0)))","v":0},{"$f":"IF($H580>$C580,INDEX(AK$559:AK579,MATCH($C580,$F$559:$F579,0)),INDEX(AK581:AK$621,MATCH($C580,$F581:$F$621,0)))","v":0},null,{"$f":"IF($H580>$C580,INDEX(AM$559:AM579,MATCH($C580,$F$559:$F579,0)),INDEX(AM581:AM$621,MATCH($C580,$F581:$F$621,0)))","v":0.03},null,{"$f":"IF($H580>$C580,INDEX(AO$559:AO579,MATCH($C580,$F$559:$F579,0)),INDEX(AO581:AO$621,MATCH($C580,$F581:$F$621,0)))","v":864},{"$f":"IF($H580>$C580,INDEX(AP$559:AP579,MATCH($C580,$F$559:$F579,0)),INDEX(AP581:AP$621,MATCH($C580,$F581:$F$621,0)))","v":0},{"$f":"IF($H580>$C580,INDEX(AQ$559:AQ579,MATCH($C580,$F$559:$F579,0)),INDEX(AQ581:AQ$621,MATCH($C580,$F581:$F$621,0)))","v":4},{"$f":"IF($H580>$C580,INDEX(AR$559:AR579,MATCH($C580,$F$559:$F579,0)),INDEX(AR581:AR$621,MATCH($C580,$F581:$F$621,0)))","v":35000},null,null,{"$f":"IF($H580>$C580,INDEX(AU$559:AU579,MATCH($C580,$F$559:$F579,0)),INDEX(AU581:AU$621,MATCH($C580,$F581:$F$621,0)))","v":1},{"$f":"IF($H580>$C580,INDEX(AV$559:AV579,MATCH($C580,$F$559:$F579,0)),INDEX(AV581:AV$621,MATCH($C580,$F581:$F$621,0)))","v":1}]
[null,7.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H581)),ABS($E$559:$E$621-H581),0))","v":0},0,0,0,7,7,{"$f":"IF($H581>$C581,INDEX(J$559:J580,MATCH($C581,$F$559:$F580,0)),INDEX(J582:J$621,MATCH($C581,$F582:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H581>$C581,INDEX(K$559:K580,MATCH($C581,$F$559:$F580,0)),INDEX(K582:K$621,MATCH($C581,$F582:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H581>$C581,INDEX(L$559:L580,MATCH($C581,$F$559:$F580,0)),INDEX(L582:L$621,MATCH($C581,$F582:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H581>$C581,INDEX(M$559:M580,MATCH($C581,$F$559:$F580,0)),INDEX(M582:M$621,MATCH($C581,$F582:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H581>$C581,INDEX(N$559:N580,MATCH($C581,$F$559:$F580,0)),INDEX(N582:N$621,MATCH($C581,$F582:$F$621,0)))","v":2021},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H581,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0.84695699283527826},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H581,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":20165.642686554245},{"$f":"IF($H581>$C581,INDEX(U$559:U580,MATCH($C581,$F$559:$F580,0)),INDEX(U582:U$621,MATCH($C581,$F582:$F$621,0)))","v":264470},{"$f":"IF($H581>$C581,INDEX(V$559:V580,MATCH($C581,$F$559:$F580,0)),INDEX(V582:V$621,MATCH($C581,$F582:$F$621,0)))","v":16.2},{"$f":"IF($H581>$C581,INDEX(W$559:W580,MATCH($C581,$F$559:$F580,0)),INDEX(W582:W$621,MATCH($C581,$F582:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H581>$C581,INDEX(X$559:X580,MATCH($C581,$F$559:$F580,0)),INDEX(X582:X$621,MATCH($C581,$F582:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H581>$C581,INDEX(Y$559:Y580,MATCH($C581,$F$559:$F580,0)),INDEX(Y582:Y$621,MATCH($C581,$F582:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H581>$C581,INDEX(AD$559:AD580,MATCH($C581,$F$559:$F580,0)),INDEX(AD582:AD$621,MATCH($C581,$F582:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H581>$C581,INDEX(AG$559:AG580,MATCH($C581,$F$559:$F580,0)),INDEX(AG582:AG$621,MATCH($C581,$F582:$F$621,0)))","v":0},{"$f":"IF($H581>$C581,INDEX(AH$559:AH580,MATCH($C581,$F$559:$F580,0)),INDEX(AH582:AH$621,MATCH($C581,$F582:$F$621,0)))","v":0},{"$f":"IF($H581>$C581,INDEX(AI$559:AI580,MATCH($C581,$F$559:$F580,0)),INDEX(AI582:AI$621,MATCH($C581,$F582:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H581>$C581,INDEX(AJ$559:AJ580,MATCH($C581,$F$559:$F580,0)),INDEX(AJ582:AJ$621,MATCH($C581,$F582:$F$621,0)))","v":0},{"$f":"IF($H581>$C581,INDEX(AK$559:AK580,MATCH($C581,$F$559:$F580,0)),INDEX(AK582:AK$621,MATCH($C581,$F582:$F$621,0)))","v":0},null,{"$f":"IF($H581>$C581,INDEX(AM$559:AM580,MATCH($C581,$F$559:$F580,0)),INDEX(AM582:AM$621,MATCH($C581,$F582:$F$621,0)))","v":0.03},null,{"$f":"IF($H581>$C581,INDEX(AO$559:AO580,MATCH($C581,$F$559:$F580,0)),INDEX(AO582:AO$621,MATCH($C581,$F582:$F$621,0)))","v":864},{"$f":"IF($H581>$C581,INDEX(AP$559:AP580,MATCH($C581,$F$559:$F580,0)),INDEX(AP582:AP$621,MATCH($C581,$F582:$F$621,0)))","v":0},{"$f":"IF($H581>$C581,INDEX(AQ$559:AQ580,MATCH($C581,$F$559:$F580,0)),INDEX(AQ582:AQ$621,MATCH($C581,$F582:$F$621,0)))","v":4},{"$f":"IF($H581>$C581,INDEX(AR$559:AR580,MATCH($C581,$F$559:$F580,0)),INDEX(AR582:AR$621,MATCH($C581,$F582:$F$621,0)))","v":35000},null,null,{"$f":"IF($H581>$C581,INDEX(AU$559:AU580,MATCH($C581,$F$559:$F580,0)),INDEX(AU582:AU$621,MATCH($C581,$F582:$F$621,0)))","v":1},{"$f":"IF($H581>$C581,INDEX(AV$559:AV580,MATCH($C581,$F$559:$F580,0)),INDEX(AV582:AV$621,MATCH($C581,$F582:$F$621,0)))","v":1}]
[null,7.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H582)),ABS($E$559:$E$621-H582),0))","v":0},0,0,0,7,7,{"$f":"IF($H582>$C582,INDEX(J$559:J581,MATCH($C582,$F$559:$F581,0)),INDEX(J583:J$621,MATCH($C582,$F583:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H582>$C582,INDEX(K$559:K581,MATCH($C582,$F$559:$F581,0)),INDEX(K583:K$621,MATCH($C582,$F583:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H582>$C582,INDEX(L$559:L581,MATCH($C582,$F$559:$F581,0)),INDEX(L583:L$621,MATCH($C582,$F583:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H582>$C582,INDEX(M$559:M581,MATCH($C582,$F$559:$F581,0)),INDEX(M583:M$621,MATCH($C582,$F583:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H582>$C582,INDEX(N$559:N581,MATCH($C582,$F$559:$F581,0)),INDEX(N583:N$621,MATCH($C582,$F583:$F$621,0)))","v":2021},2014,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H582,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0.84695699283527826},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H582,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":20165.642686554245},{"$f":"IF($H582>$C582,INDEX(U$559:U581,MATCH($C582,$F$559:$F581,0)),INDEX(U583:U$621,MATCH($C582,$F583:$F$621,0)))","v":264470},{"$f":"IF($H582>$C582,INDEX(V$559:V581,MATCH($C582,$F$559:$F581,0)),INDEX(V583:V$621,MATCH($C582,$F583:$F$621,0)))","v":16.2},{"$f":"IF($H582>$C582,INDEX(W$559:W581,MATCH($C582,$F$559:$F581,0)),INDEX(W583:W$621,MATCH($C582,$F583:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H582>$C582,INDEX(X$559:X581,MATCH($C582,$F$559:$F581,0)),INDEX(X583:X$621,MATCH($C582,$F583:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H582>$C582,INDEX(Y$559:Y581,MATCH($C582,$F$559:$F581,0)),INDEX(Y583:Y$621,MATCH($C582,$F583:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H582>$C582,INDEX(AD$559:AD581,MATCH($C582,$F$559:$F581,0)),INDEX(AD583:AD$621,MATCH($C582,$F583:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H582>$C582,INDEX(AG$559:AG581,MATCH($C582,$F$559:$F581,0)),INDEX(AG583:AG$621,MATCH($C582,$F583:$F$621,0)))","v":0},{"$f":"IF($H582>$C582,INDEX(AH$559:AH581,MATCH($C582,$F$559:$F581,0)),INDEX(AH583:AH$621,MATCH($C582,$F583:$F$621,0)))","v":0},{"$f":"IF($H582>$C582,INDEX(AI$559:AI581,MATCH($C582,$F$559:$F581,0)),INDEX(AI583:AI$621,MATCH($C582,$F583:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H582>$C582,INDEX(AJ$559:AJ581,MATCH($C582,$F$559:$F581,0)),INDEX(AJ583:AJ$621,MATCH($C582,$F583:$F$621,0)))","v":0},{"$f":"IF($H582>$C582,INDEX(AK$559:AK581,MATCH($C582,$F$559:$F581,0)),INDEX(AK583:AK$621,MATCH($C582,$F583:$F$621,0)))","v":0},null,{"$f":"IF($H582>$C582,INDEX(AM$559:AM581,MATCH($C582,$F$559:$F581,0)),INDEX(AM583:AM$621,MATCH($C582,$F583:$F$621,0)))","v":0.03},null,{"$f":"IF($H582>$C582,INDEX(AO$559:AO581,MATCH($C582,$F$559:$F581,0)),INDEX(AO583:AO$621,MATCH($C582,$F583:$F$621,0)))","v":864},{"$f":"IF($H582>$C582,INDEX(AP$559:AP581,MATCH($C582,$F$559:$F581,0)),INDEX(AP583:AP$621,MATCH($C582,$F583:$F$621,0)))","v":0},{"$f":"IF($H582>$C582,INDEX(AQ$559:AQ581,MATCH($C582,$F$559:$F581,0)),INDEX(AQ583:AQ$621,MATCH($C582,$F583:$F$621,0)))","v":4},{"$f":"IF($H582>$C582,INDEX(AR$559:AR581,MATCH($C582,$F$559:$F581,0)),INDEX(AR583:AR$621,MATCH($C582,$F583:$F$621,0)))","v":35000},null,null,{"$f":"IF($H582>$C582,INDEX(AU$559:AU581,MATCH($C582,$F$559:$F581,0)),INDEX(AU583:AU$621,MATCH($C582,$F583:$F$621,0)))","v":1},{"$f":"IF($H582>$C582,INDEX(AV$559:AV581,MATCH($C582,$F$559:$F581,0)),INDEX(AV583:AV$621,MATCH($C582,$F583:$F$621,0)))","v":1}]
[null,8.1,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H583)),ABS($E$559:$E$621-H583),0))","v":0},0,0,0,8,8,{"$f":"IF($H583>$C583,INDEX(J$559:J582,MATCH($C583,$F$559:$F582,0)),INDEX(J584:J$621,MATCH($C583,$F584:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H583>$C583,INDEX(K$559:K582,MATCH($C583,$F$559:$F582,0)),INDEX(K584:K$621,MATCH($C583,$F584:$F$621,0)))","v":"FORD"},{"$f":"IF($H583>$C583,INDEX(L$559:L582,MATCH($C583,$F$559:$F582,0)),INDEX(L584:L$621,MATCH($C583,$F584:$F$621,0)))","v":"KUGA"},{"$f":"IF($H583>$C583,INDEX(M$559:M582,MATCH($C583,$F$559:$F582,0)),INDEX(M584:M$621,MATCH($C583,$F584:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H583>$C583,INDEX(N$559:N582,MATCH($C583,$F$559:$F582,0)),INDEX(N584:N$621,MATCH($C583,$F584:$F$621,0)))","v":2021},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H583,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0.63110395351840176},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H583,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19721.998547450054},{"$f":"IF($H583>$C583,INDEX(U$559:U582,MATCH($C583,$F$559:$F582,0)),INDEX(U584:U$621,MATCH($C583,$F584:$F$621,0)))","v":264470},{"$f":"IF($H583>$C583,INDEX(V$559:V582,MATCH($C583,$F$559:$F582,0)),INDEX(V584:V$621,MATCH($C583,$F584:$F$621,0)))","v":16.2},{"$f":"IF($H583>$C583,INDEX(W$559:W582,MATCH($C583,$F$559:$F582,0)),INDEX(W584:W$621,MATCH($C583,$F584:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H583>$C583,INDEX(X$559:X582,MATCH($C583,$F$559:$F582,0)),INDEX(X584:X$621,MATCH($C583,$F584:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H583>$C583,INDEX(Y$559:Y582,MATCH($C583,$F$559:$F582,0)),INDEX(Y584:Y$621,MATCH($C583,$F584:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H583>$C583,INDEX(AD$559:AD582,MATCH($C583,$F$559:$F582,0)),INDEX(AD584:AD$621,MATCH($C583,$F584:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H583>$C583,INDEX(AG$559:AG582,MATCH($C583,$F$559:$F582,0)),INDEX(AG584:AG$621,MATCH($C583,$F584:$F$621,0)))","v":0},{"$f":"IF($H583>$C583,INDEX(AH$559:AH582,MATCH($C583,$F$559:$F582,0)),INDEX(AH584:AH$621,MATCH($C583,$F584:$F$621,0)))","v":0},{"$f":"IF($H583>$C583,INDEX(AI$559:AI582,MATCH($C583,$F$559:$F582,0)),INDEX(AI584:AI$621,MATCH($C583,$F584:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H583>$C583,INDEX(AJ$559:AJ582,MATCH($C583,$F$559:$F582,0)),INDEX(AJ584:AJ$621,MATCH($C583,$F584:$F$621,0)))","v":0},{"$f":"IF($H583>$C583,INDEX(AK$559:AK582,MATCH($C583,$F$559:$F582,0)),INDEX(AK584:AK$621,MATCH($C583,$F584:$F$621,0)))","v":0},null,{"$f":"IF($H583>$C583,INDEX(AM$559:AM582,MATCH($C583,$F$559:$F582,0)),INDEX(AM584:AM$621,MATCH($C583,$F584:$F$621,0)))","v":0.03},null,{"$f":"IF($H583>$C583,INDEX(AO$559:AO582,MATCH($C583,$F$559:$F582,0)),INDEX(AO584:AO$621,MATCH($C583,$F584:$F$621,0)))","v":864},{"$f":"IF($H583>$C583,INDEX(AP$559:AP582,MATCH($C583,$F$559:$F582,0)),INDEX(AP584:AP$621,MATCH($C583,$F584:$F$621,0)))","v":0},{"$f":"IF($H583>$C583,INDEX(AQ$559:AQ582,MATCH($C583,$F$559:$F582,0)),INDEX(AQ584:AQ$621,MATCH($C583,$F584:$F$621,0)))","v":4},{"$f":"IF($H583>$C583,INDEX(AR$559:AR582,MATCH($C583,$F$559:$F582,0)),INDEX(AR584:AR$621,MATCH($C583,$F584:$F$621,0)))","v":35000},null,null,{"$f":"IF($H583>$C583,INDEX(AU$559:AU582,MATCH($C583,$F$559:$F582,0)),INDEX(AU584:AU$621,MATCH($C583,$F584:$F$621,0)))","v":1},{"$f":"IF($H583>$C583,INDEX(AV$559:AV582,MATCH($C583,$F$559:$F582,0)),INDEX(AV584:AV$621,MATCH($C583,$F584:$F$621,0)))","v":1}]
[null,8.1999999999999993,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H584)),ABS($E$559:$E$621-H584),0))","v":0},0,0,0,8,8,{"$f":"IF($H584>$C584,INDEX(J$559:J583,MATCH($C584,$F$559:$F583,0)),INDEX(J585:J$621,MATCH($C584,$F585:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H584>$C584,INDEX(K$559:K583,MATCH($C584,$F$559:$F583,0)),INDEX(K585:K$621,MATCH($C584,$F585:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H584>$C584,INDEX(L$559:L583,MATCH($C584,$F$559:$F583,0)),INDEX(L585:L$621,MATCH($C584,$F585:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H584>$C584,INDEX(M$559:M583,MATCH($C584,$F$559:$F583,0)),INDEX(M585:M$621,MATCH($C584,$F585:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H584>$C584,INDEX(N$559:N583,MATCH($C584,$F$559:$F583,0)),INDEX(N585:N$621,MATCH($C584,$F585:$F$621,0)))","v":2021},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H584,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0.63110395351840176},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H584,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19721.998547450054},{"$f":"IF($H584>$C584,INDEX(U$559:U583,MATCH($C584,$F$559:$F583,0)),INDEX(U585:U$621,MATCH($C584,$F585:$F$621,0)))","v":264470},{"$f":"IF($H584>$C584,INDEX(V$559:V583,MATCH($C584,$F$559:$F583,0)),INDEX(V585:V$621,MATCH($C584,$F585:$F$621,0)))","v":16.2},{"$f":"IF($H584>$C584,INDEX(W$559:W583,MATCH($C584,$F$559:$F583,0)),INDEX(W585:W$621,MATCH($C584,$F585:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H584>$C584,INDEX(X$559:X583,MATCH($C584,$F$559:$F583,0)),INDEX(X585:X$621,MATCH($C584,$F585:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H584>$C584,INDEX(Y$559:Y583,MATCH($C584,$F$559:$F583,0)),INDEX(Y585:Y$621,MATCH($C584,$F585:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H584>$C584,INDEX(AD$559:AD583,MATCH($C584,$F$559:$F583,0)),INDEX(AD585:AD$621,MATCH($C584,$F585:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H584>$C584,INDEX(AG$559:AG583,MATCH($C584,$F$559:$F583,0)),INDEX(AG585:AG$621,MATCH($C584,$F585:$F$621,0)))","v":0},{"$f":"IF($H584>$C584,INDEX(AH$559:AH583,MATCH($C584,$F$559:$F583,0)),INDEX(AH585:AH$621,MATCH($C584,$F585:$F$621,0)))","v":0},{"$f":"IF($H584>$C584,INDEX(AI$559:AI583,MATCH($C584,$F$559:$F583,0)),INDEX(AI585:AI$621,MATCH($C584,$F585:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H584>$C584,INDEX(AJ$559:AJ583,MATCH($C584,$F$559:$F583,0)),INDEX(AJ585:AJ$621,MATCH($C584,$F585:$F$621,0)))","v":0},{"$f":"IF($H584>$C584,INDEX(AK$559:AK583,MATCH($C584,$F$559:$F583,0)),INDEX(AK585:AK$621,MATCH($C584,$F585:$F$621,0)))","v":0},null,{"$f":"IF($H584>$C584,INDEX(AM$559:AM583,MATCH($C584,$F$559:$F583,0)),INDEX(AM585:AM$621,MATCH($C584,$F585:$F$621,0)))","v":0.03},null,{"$f":"IF($H584>$C584,INDEX(AO$559:AO583,MATCH($C584,$F$559:$F583,0)),INDEX(AO585:AO$621,MATCH($C584,$F585:$F$621,0)))","v":864},{"$f":"IF($H584>$C584,INDEX(AP$559:AP583,MATCH($C584,$F$559:$F583,0)),INDEX(AP585:AP$621,MATCH($C584,$F585:$F$621,0)))","v":0},{"$f":"IF($H584>$C584,INDEX(AQ$559:AQ583,MATCH($C584,$F$559:$F583,0)),INDEX(AQ585:AQ$621,MATCH($C584,$F585:$F$621,0)))","v":4},{"$f":"IF($H584>$C584,INDEX(AR$559:AR583,MATCH($C584,$F$559:$F583,0)),INDEX(AR585:AR$621,MATCH($C584,$F585:$F$621,0)))","v":35000},null,null,{"$f":"IF($H584>$C584,INDEX(AU$559:AU583,MATCH($C584,$F$559:$F583,0)),INDEX(AU585:AU$621,MATCH($C584,$F585:$F$621,0)))","v":1},{"$f":"IF($H584>$C584,INDEX(AV$559:AV583,MATCH($C584,$F$559:$F583,0)),INDEX(AV585:AV$621,MATCH($C584,$F585:$F$621,0)))","v":1}]
[null,8.3000000000000007,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H585)),ABS($E$559:$E$621-H585),0))","v":0},0,0,0,8,8,{"$f":"IF($H585>$C585,INDEX(J$559:J584,MATCH($C585,$F$559:$F584,0)),INDEX(J586:J$621,MATCH($C585,$F586:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H585>$C585,INDEX(K$559:K584,MATCH($C585,$F$559:$F584,0)),INDEX(K586:K$621,MATCH($C585,$F586:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H585>$C585,INDEX(L$559:L584,MATCH($C585,$F$559:$F584,0)),INDEX(L586:L$621,MATCH($C585,$F586:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H585>$C585,INDEX(M$559:M584,MATCH($C585,$F$559:$F584,0)),INDEX(M586:M$621,MATCH($C585,$F586:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H585>$C585,INDEX(N$559:N584,MATCH($C585,$F$559:$F584,0)),INDEX(N586:N$621,MATCH($C585,$F586:$F$621,0)))","v":2021},2013,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H585,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0.63110395351840176},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H585,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19721.998547450054},{"$f":"IF($H585>$C585,INDEX(U$559:U584,MATCH($C585,$F$559:$F584,0)),INDEX(U586:U$621,MATCH($C585,$F586:$F$621,0)))","v":264470},{"$f":"IF($H585>$C585,INDEX(V$559:V584,MATCH($C585,$F$559:$F584,0)),INDEX(V586:V$621,MATCH($C585,$F586:$F$621,0)))","v":16.2},{"$f":"IF($H585>$C585,INDEX(W$559:W584,MATCH($C585,$F$559:$F584,0)),INDEX(W586:W$621,MATCH($C585,$F586:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H585>$C585,INDEX(X$559:X584,MATCH($C585,$F$559:$F584,0)),INDEX(X586:X$621,MATCH($C585,$F586:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H585>$C585,INDEX(Y$559:Y584,MATCH($C585,$F$559:$F584,0)),INDEX(Y586:Y$621,MATCH($C585,$F586:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H585>$C585,INDEX(AD$559:AD584,MATCH($C585,$F$559:$F584,0)),INDEX(AD586:AD$621,MATCH($C585,$F586:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H585>$C585,INDEX(AG$559:AG584,MATCH($C585,$F$559:$F584,0)),INDEX(AG586:AG$621,MATCH($C585,$F586:$F$621,0)))","v":0},{"$f":"IF($H585>$C585,INDEX(AH$559:AH584,MATCH($C585,$F$559:$F584,0)),INDEX(AH586:AH$621,MATCH($C585,$F586:$F$621,0)))","v":0},{"$f":"IF($H585>$C585,INDEX(AI$559:AI584,MATCH($C585,$F$559:$F584,0)),INDEX(AI586:AI$621,MATCH($C585,$F586:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H585>$C585,INDEX(AJ$559:AJ584,MATCH($C585,$F$559:$F584,0)),INDEX(AJ586:AJ$621,MATCH($C585,$F586:$F$621,0)))","v":0},{"$f":"IF($H585>$C585,INDEX(AK$559:AK584,MATCH($C585,$F$559:$F584,0)),INDEX(AK586:AK$621,MATCH($C585,$F586:$F$621,0)))","v":0},null,{"$f":"IF($H585>$C585,INDEX(AM$559:AM584,MATCH($C585,$F$559:$F584,0)),INDEX(AM586:AM$621,MATCH($C585,$F586:$F$621,0)))","v":0.03},null,{"$f":"IF($H585>$C585,INDEX(AO$559:AO584,MATCH($C585,$F$559:$F584,0)),INDEX(AO586:AO$621,MATCH($C585,$F586:$F$621,0)))","v":864},{"$f":"IF($H585>$C585,INDEX(AP$559:AP584,MATCH($C585,$F$559:$F584,0)),INDEX(AP586:AP$621,MATCH($C585,$F586:$F$621,0)))","v":0},{"$f":"IF($H585>$C585,INDEX(AQ$559:AQ584,MATCH($C585,$F$559:$F584,0)),INDEX(AQ586:AQ$621,MATCH($C585,$F586:$F$621,0)))","v":4},{"$f":"IF($H585>$C585,INDEX(AR$559:AR584,MATCH($C585,$F$559:$F584,0)),INDEX(AR586:AR$621,MATCH($C585,$F586:$F$621,0)))","v":35000},null,null,{"$f":"IF($H585>$C585,INDEX(AU$559:AU584,MATCH($C585,$F$559:$F584,0)),INDEX(AU586:AU$621,MATCH($C585,$F586:$F$621,0)))","v":1},{"$f":"IF($H585>$C585,INDEX(AV$559:AV584,MATCH($C585,$F$559:$F584,0)),INDEX(AV586:AV$621,MATCH($C585,$F586:$F$621,0)))","v":1}]
[null,9.1,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H586)),ABS($E$559:$E$621-H586),0))","v":0},0,0,0,9,9,{"$f":"IF($H586>$C586,INDEX(J$559:J585,MATCH($C586,$F$559:$F585,0)),INDEX(J587:J$621,MATCH($C586,$F587:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H586>$C586,INDEX(K$559:K585,MATCH($C586,$F$559:$F585,0)),INDEX(K587:K$621,MATCH($C586,$F587:$F$621,0)))","v":"FORD"},{"$f":"IF($H586>$C586,INDEX(L$559:L585,MATCH($C586,$F$559:$F585,0)),INDEX(L587:L$621,MATCH($C586,$F587:$F$621,0)))","v":"KUGA"},{"$f":"IF($H586>$C586,INDEX(M$559:M585,MATCH($C586,$F$559:$F585,0)),INDEX(M587:M$621,MATCH($C586,$F587:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H586>$C586,INDEX(N$559:N585,MATCH($C586,$F$559:$F585,0)),INDEX(N587:N$621,MATCH($C586,$F587:$F$621,0)))","v":2021},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H586,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":5.786434373821845E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H586,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19288.114579406149},{"$f":"IF($H586>$C586,INDEX(U$559:U585,MATCH($C586,$F$559:$F585,0)),INDEX(U587:U$621,MATCH($C586,$F587:$F$621,0)))","v":264470},{"$f":"IF($H586>$C586,INDEX(V$559:V585,MATCH($C586,$F$559:$F585,0)),INDEX(V587:V$621,MATCH($C586,$F587:$F$621,0)))","v":16.2},{"$f":"IF($H586>$C586,INDEX(W$559:W585,MATCH($C586,$F$559:$F585,0)),INDEX(W587:W$621,MATCH($C586,$F587:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H586>$C586,INDEX(X$559:X585,MATCH($C586,$F$559:$F585,0)),INDEX(X587:X$621,MATCH($C586,$F587:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H586>$C586,INDEX(Y$559:Y585,MATCH($C586,$F$559:$F585,0)),INDEX(Y587:Y$621,MATCH($C586,$F587:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H586>$C586,INDEX(AD$559:AD585,MATCH($C586,$F$559:$F585,0)),INDEX(AD587:AD$621,MATCH($C586,$F587:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H586>$C586,INDEX(AG$559:AG585,MATCH($C586,$F$559:$F585,0)),INDEX(AG587:AG$621,MATCH($C586,$F587:$F$621,0)))","v":0},{"$f":"IF($H586>$C586,INDEX(AH$559:AH585,MATCH($C586,$F$559:$F585,0)),INDEX(AH587:AH$621,MATCH($C586,$F587:$F$621,0)))","v":0},{"$f":"IF($H586>$C586,INDEX(AI$559:AI585,MATCH($C586,$F$559:$F585,0)),INDEX(AI587:AI$621,MATCH($C586,$F587:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H586>$C586,INDEX(AJ$559:AJ585,MATCH($C586,$F$559:$F585,0)),INDEX(AJ587:AJ$621,MATCH($C586,$F587:$F$621,0)))","v":0},{"$f":"IF($H586>$C586,INDEX(AK$559:AK585,MATCH($C586,$F$559:$F585,0)),INDEX(AK587:AK$621,MATCH($C586,$F587:$F$621,0)))","v":0},null,{"$f":"IF($H586>$C586,INDEX(AM$559:AM585,MATCH($C586,$F$559:$F585,0)),INDEX(AM587:AM$621,MATCH($C586,$F587:$F$621,0)))","v":0.03},null,{"$f":"IF($H586>$C586,INDEX(AO$559:AO585,MATCH($C586,$F$559:$F585,0)),INDEX(AO587:AO$621,MATCH($C586,$F587:$F$621,0)))","v":864},{"$f":"IF($H586>$C586,INDEX(AP$559:AP585,MATCH($C586,$F$559:$F585,0)),INDEX(AP587:AP$621,MATCH($C586,$F587:$F$621,0)))","v":0},{"$f":"IF($H586>$C586,INDEX(AQ$559:AQ585,MATCH($C586,$F$559:$F585,0)),INDEX(AQ587:AQ$621,MATCH($C586,$F587:$F$621,0)))","v":4},{"$f":"IF($H586>$C586,INDEX(AR$559:AR585,MATCH($C586,$F$559:$F585,0)),INDEX(AR587:AR$621,MATCH($C586,$F587:$F$621,0)))","v":35000},null,null,{"$f":"IF($H586>$C586,INDEX(AU$559:AU585,MATCH($C586,$F$559:$F585,0)),INDEX(AU587:AU$621,MATCH($C586,$F587:$F$621,0)))","v":1},{"$f":"IF($H586>$C586,INDEX(AV$559:AV585,MATCH($C586,$F$559:$F585,0)),INDEX(AV587:AV$621,MATCH($C586,$F587:$F$621,0)))","v":1}]
[null,9.1999999999999993,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H587)),ABS($E$559:$E$621-H587),0))","v":0},0,0,0,9,9,{"$f":"IF($H587>$C587,INDEX(J$559:J586,MATCH($C587,$F$559:$F586,0)),INDEX(J588:J$621,MATCH($C587,$F588:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H587>$C587,INDEX(K$559:K586,MATCH($C587,$F$559:$F586,0)),INDEX(K588:K$621,MATCH($C587,$F588:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H587>$C587,INDEX(L$559:L586,MATCH($C587,$F$559:$F586,0)),INDEX(L588:L$621,MATCH($C587,$F588:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H587>$C587,INDEX(M$559:M586,MATCH($C587,$F$559:$F586,0)),INDEX(M588:M$621,MATCH($C587,$F588:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H587>$C587,INDEX(N$559:N586,MATCH($C587,$F$559:$F586,0)),INDEX(N588:N$621,MATCH($C587,$F588:$F$621,0)))","v":2021},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H587,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":5.786434373821845E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H587,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19288.114579406149},{"$f":"IF($H587>$C587,INDEX(U$559:U586,MATCH($C587,$F$559:$F586,0)),INDEX(U588:U$621,MATCH($C587,$F588:$F$621,0)))","v":264470},{"$f":"IF($H587>$C587,INDEX(V$559:V586,MATCH($C587,$F$559:$F586,0)),INDEX(V588:V$621,MATCH($C587,$F588:$F$621,0)))","v":16.2},{"$f":"IF($H587>$C587,INDEX(W$559:W586,MATCH($C587,$F$559:$F586,0)),INDEX(W588:W$621,MATCH($C587,$F588:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H587>$C587,INDEX(X$559:X586,MATCH($C587,$F$559:$F586,0)),INDEX(X588:X$621,MATCH($C587,$F588:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H587>$C587,INDEX(Y$559:Y586,MATCH($C587,$F$559:$F586,0)),INDEX(Y588:Y$621,MATCH($C587,$F588:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H587>$C587,INDEX(AD$559:AD586,MATCH($C587,$F$559:$F586,0)),INDEX(AD588:AD$621,MATCH($C587,$F588:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H587>$C587,INDEX(AG$559:AG586,MATCH($C587,$F$559:$F586,0)),INDEX(AG588:AG$621,MATCH($C587,$F588:$F$621,0)))","v":0},{"$f":"IF($H587>$C587,INDEX(AH$559:AH586,MATCH($C587,$F$559:$F586,0)),INDEX(AH588:AH$621,MATCH($C587,$F588:$F$621,0)))","v":0},{"$f":"IF($H587>$C587,INDEX(AI$559:AI586,MATCH($C587,$F$559:$F586,0)),INDEX(AI588:AI$621,MATCH($C587,$F588:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H587>$C587,INDEX(AJ$559:AJ586,MATCH($C587,$F$559:$F586,0)),INDEX(AJ588:AJ$621,MATCH($C587,$F588:$F$621,0)))","v":0},{"$f":"IF($H587>$C587,INDEX(AK$559:AK586,MATCH($C587,$F$559:$F586,0)),INDEX(AK588:AK$621,MATCH($C587,$F588:$F$621,0)))","v":0},null,{"$f":"IF($H587>$C587,INDEX(AM$559:AM586,MATCH($C587,$F$559:$F586,0)),INDEX(AM588:AM$621,MATCH($C587,$F588:$F$621,0)))","v":0.03},null,{"$f":"IF($H587>$C587,INDEX(AO$559:AO586,MATCH($C587,$F$559:$F586,0)),INDEX(AO588:AO$621,MATCH($C587,$F588:$F$621,0)))","v":864},{"$f":"IF($H587>$C587,INDEX(AP$559:AP586,MATCH($C587,$F$559:$F586,0)),INDEX(AP588:AP$621,MATCH($C587,$F588:$F$621,0)))","v":0},{"$f":"IF($H587>$C587,INDEX(AQ$559:AQ586,MATCH($C587,$F$559:$F586,0)),INDEX(AQ588:AQ$621,MATCH($C587,$F588:$F$621,0)))","v":4},{"$f":"IF($H587>$C587,INDEX(AR$559:AR586,MATCH($C587,$F$559:$F586,0)),INDEX(AR588:AR$621,MATCH($C587,$F588:$F$621,0)))","v":35000},null,null,{"$f":"IF($H587>$C587,INDEX(AU$559:AU586,MATCH($C587,$F$559:$F586,0)),INDEX(AU588:AU$621,MATCH($C587,$F588:$F$621,0)))","v":1},{"$f":"IF($H587>$C587,INDEX(AV$559:AV586,MATCH($C587,$F$559:$F586,0)),INDEX(AV588:AV$621,MATCH($C587,$F588:$F$621,0)))","v":1}]
[null,9.3000000000000007,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H588)),ABS($E$559:$E$621-H588),0))","v":0},0,0,0,9,9,{"$f":"IF($H588>$C588,INDEX(J$559:J587,MATCH($C588,$F$559:$F587,0)),INDEX(J589:J$621,MATCH($C588,$F589:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H588>$C588,INDEX(K$559:K587,MATCH($C588,$F$559:$F587,0)),INDEX(K589:K$621,MATCH($C588,$F589:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H588>$C588,INDEX(L$559:L587,MATCH($C588,$F$559:$F587,0)),INDEX(L589:L$621,MATCH($C588,$F589:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H588>$C588,INDEX(M$559:M587,MATCH($C588,$F$559:$F587,0)),INDEX(M589:M$621,MATCH($C588,$F589:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H588>$C588,INDEX(N$559:N587,MATCH($C588,$F$559:$F587,0)),INDEX(N589:N$621,MATCH($C588,$F589:$F$621,0)))","v":2021},2012,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H588,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":5.786434373821845E-2},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H588,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":19288.114579406149},{"$f":"IF($H588>$C588,INDEX(U$559:U587,MATCH($C588,$F$559:$F587,0)),INDEX(U589:U$621,MATCH($C588,$F589:$F$621,0)))","v":264470},{"$f":"IF($H588>$C588,INDEX(V$559:V587,MATCH($C588,$F$559:$F587,0)),INDEX(V589:V$621,MATCH($C588,$F589:$F$621,0)))","v":16.2},{"$f":"IF($H588>$C588,INDEX(W$559:W587,MATCH($C588,$F$559:$F587,0)),INDEX(W589:W$621,MATCH($C588,$F589:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H588>$C588,INDEX(X$559:X587,MATCH($C588,$F$559:$F587,0)),INDEX(X589:X$621,MATCH($C588,$F589:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H588>$C588,INDEX(Y$559:Y587,MATCH($C588,$F$559:$F587,0)),INDEX(Y589:Y$621,MATCH($C588,$F589:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H588>$C588,INDEX(AD$559:AD587,MATCH($C588,$F$559:$F587,0)),INDEX(AD589:AD$621,MATCH($C588,$F589:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H588>$C588,INDEX(AG$559:AG587,MATCH($C588,$F$559:$F587,0)),INDEX(AG589:AG$621,MATCH($C588,$F589:$F$621,0)))","v":0},{"$f":"IF($H588>$C588,INDEX(AH$559:AH587,MATCH($C588,$F$559:$F587,0)),INDEX(AH589:AH$621,MATCH($C588,$F589:$F$621,0)))","v":0},{"$f":"IF($H588>$C588,INDEX(AI$559:AI587,MATCH($C588,$F$559:$F587,0)),INDEX(AI589:AI$621,MATCH($C588,$F589:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H588>$C588,INDEX(AJ$559:AJ587,MATCH($C588,$F$559:$F587,0)),INDEX(AJ589:AJ$621,MATCH($C588,$F589:$F$621,0)))","v":0},{"$f":"IF($H588>$C588,INDEX(AK$559:AK587,MATCH($C588,$F$559:$F587,0)),INDEX(AK589:AK$621,MATCH($C588,$F589:$F$621,0)))","v":0},null,{"$f":"IF($H588>$C588,INDEX(AM$559:AM587,MATCH($C588,$F$559:$F587,0)),INDEX(AM589:AM$621,MATCH($C588,$F589:$F$621,0)))","v":0.03},null,{"$f":"IF($H588>$C588,INDEX(AO$559:AO587,MATCH($C588,$F$559:$F587,0)),INDEX(AO589:AO$621,MATCH($C588,$F589:$F$621,0)))","v":864},{"$f":"IF($H588>$C588,INDEX(AP$559:AP587,MATCH($C588,$F$559:$F587,0)),INDEX(AP589:AP$621,MATCH($C588,$F589:$F$621,0)))","v":0},{"$f":"IF($H588>$C588,INDEX(AQ$559:AQ587,MATCH($C588,$F$559:$F587,0)),INDEX(AQ589:AQ$621,MATCH($C588,$F589:$F$621,0)))","v":4},{"$f":"IF($H588>$C588,INDEX(AR$559:AR587,MATCH($C588,$F$559:$F587,0)),INDEX(AR589:AR$621,MATCH($C588,$F589:$F$621,0)))","v":35000},null,null,{"$f":"IF($H588>$C588,INDEX(AU$559:AU587,MATCH($C588,$F$559:$F587,0)),INDEX(AU589:AU$621,MATCH($C588,$F589:$F$621,0)))","v":1},{"$f":"IF($H588>$C588,INDEX(AV$559:AV587,MATCH($C588,$F$559:$F587,0)),INDEX(AV589:AV$621,MATCH($C588,$F589:$F$621,0)))","v":1}]
[null,10.1,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H589)),ABS($E$559:$E$621-H589),0))","v":0},0,0,0,10,10,{"$f":"IF($H589>$C589,INDEX(J$559:J588,MATCH($C589,$F$559:$F588,0)),INDEX(J590:J$621,MATCH($C589,$F590:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H589>$C589,INDEX(K$559:K588,MATCH($C589,$F$559:$F588,0)),INDEX(K590:K$621,MATCH($C589,$F590:$F$621,0)))","v":"FORD"},{"$f":"IF($H589>$C589,INDEX(L$559:L588,MATCH($C589,$F$559:$F588,0)),INDEX(L590:L$621,MATCH($C589,$F590:$F$621,0)))","v":"KUGA"},{"$f":"IF($H589>$C589,INDEX(M$559:M588,MATCH($C589,$F$559:$F588,0)),INDEX(M590:M$621,MATCH($C589,$F590:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H589>$C589,INDEX(N$559:N588,MATCH($C589,$F$559:$F588,0)),INDEX(N590:N$621,MATCH($C589,$F590:$F$621,0)))","v":2021},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H589,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H589,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H589>$C589,INDEX(U$559:U588,MATCH($C589,$F$559:$F588,0)),INDEX(U590:U$621,MATCH($C589,$F590:$F$621,0)))","v":264470},{"$f":"IF($H589>$C589,INDEX(V$559:V588,MATCH($C589,$F$559:$F588,0)),INDEX(V590:V$621,MATCH($C589,$F590:$F$621,0)))","v":16.2},{"$f":"IF($H589>$C589,INDEX(W$559:W588,MATCH($C589,$F$559:$F588,0)),INDEX(W590:W$621,MATCH($C589,$F590:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H589>$C589,INDEX(X$559:X588,MATCH($C589,$F$559:$F588,0)),INDEX(X590:X$621,MATCH($C589,$F590:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H589>$C589,INDEX(Y$559:Y588,MATCH($C589,$F$559:$F588,0)),INDEX(Y590:Y$621,MATCH($C589,$F590:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H589>$C589,INDEX(AD$559:AD588,MATCH($C589,$F$559:$F588,0)),INDEX(AD590:AD$621,MATCH($C589,$F590:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H589>$C589,INDEX(AG$559:AG588,MATCH($C589,$F$559:$F588,0)),INDEX(AG590:AG$621,MATCH($C589,$F590:$F$621,0)))","v":0},{"$f":"IF($H589>$C589,INDEX(AH$559:AH588,MATCH($C589,$F$559:$F588,0)),INDEX(AH590:AH$621,MATCH($C589,$F590:$F$621,0)))","v":0},{"$f":"IF($H589>$C589,INDEX(AI$559:AI588,MATCH($C589,$F$559:$F588,0)),INDEX(AI590:AI$621,MATCH($C589,$F590:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H589>$C589,INDEX(AJ$559:AJ588,MATCH($C589,$F$559:$F588,0)),INDEX(AJ590:AJ$621,MATCH($C589,$F590:$F$621,0)))","v":0},{"$f":"IF($H589>$C589,INDEX(AK$559:AK588,MATCH($C589,$F$559:$F588,0)),INDEX(AK590:AK$621,MATCH($C589,$F590:$F$621,0)))","v":0},null,{"$f":"IF($H589>$C589,INDEX(AM$559:AM588,MATCH($C589,$F$559:$F588,0)),INDEX(AM590:AM$621,MATCH($C589,$F590:$F$621,0)))","v":0.03},null,{"$f":"IF($H589>$C589,INDEX(AO$559:AO588,MATCH($C589,$F$559:$F588,0)),INDEX(AO590:AO$621,MATCH($C589,$F590:$F$621,0)))","v":864},{"$f":"IF($H589>$C589,INDEX(AP$559:AP588,MATCH($C589,$F$559:$F588,0)),INDEX(AP590:AP$621,MATCH($C589,$F590:$F$621,0)))","v":0},{"$f":"IF($H589>$C589,INDEX(AQ$559:AQ588,MATCH($C589,$F$559:$F588,0)),INDEX(AQ590:AQ$621,MATCH($C589,$F590:$F$621,0)))","v":4},{"$f":"IF($H589>$C589,INDEX(AR$559:AR588,MATCH($C589,$F$559:$F588,0)),INDEX(AR590:AR$621,MATCH($C589,$F590:$F$621,0)))","v":35000},null,null,{"$f":"IF($H589>$C589,INDEX(AU$559:AU588,MATCH($C589,$F$559:$F588,0)),INDEX(AU590:AU$621,MATCH($C589,$F590:$F$621,0)))","v":1},{"$f":"IF($H589>$C589,INDEX(AV$559:AV588,MATCH($C589,$F$559:$F588,0)),INDEX(AV590:AV$621,MATCH($C589,$F590:$F$621,0)))","v":1}]
[null,10.199999999999999,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H590)),ABS($E$559:$E$621-H590),0))","v":0},0,0,0,10,10,{"$f":"IF($H590>$C590,INDEX(J$559:J589,MATCH($C590,$F$559:$F589,0)),INDEX(J591:J$621,MATCH($C590,$F591:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H590>$C590,INDEX(K$559:K589,MATCH($C590,$F$559:$F589,0)),INDEX(K591:K$621,MATCH($C590,$F591:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H590>$C590,INDEX(L$559:L589,MATCH($C590,$F$559:$F589,0)),INDEX(L591:L$621,MATCH($C590,$F591:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H590>$C590,INDEX(M$559:M589,MATCH($C590,$F$559:$F589,0)),INDEX(M591:M$621,MATCH($C590,$F591:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H590>$C590,INDEX(N$559:N589,MATCH($C590,$F$559:$F589,0)),INDEX(N591:N$621,MATCH($C590,$F591:$F$621,0)))","v":2021},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H590,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H590,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H590>$C590,INDEX(U$559:U589,MATCH($C590,$F$559:$F589,0)),INDEX(U591:U$621,MATCH($C590,$F591:$F$621,0)))","v":264470},{"$f":"IF($H590>$C590,INDEX(V$559:V589,MATCH($C590,$F$559:$F589,0)),INDEX(V591:V$621,MATCH($C590,$F591:$F$621,0)))","v":16.2},{"$f":"IF($H590>$C590,INDEX(W$559:W589,MATCH($C590,$F$559:$F589,0)),INDEX(W591:W$621,MATCH($C590,$F591:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H590>$C590,INDEX(X$559:X589,MATCH($C590,$F$559:$F589,0)),INDEX(X591:X$621,MATCH($C590,$F591:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H590>$C590,INDEX(Y$559:Y589,MATCH($C590,$F$559:$F589,0)),INDEX(Y591:Y$621,MATCH($C590,$F591:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H590>$C590,INDEX(AD$559:AD589,MATCH($C590,$F$559:$F589,0)),INDEX(AD591:AD$621,MATCH($C590,$F591:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H590>$C590,INDEX(AG$559:AG589,MATCH($C590,$F$559:$F589,0)),INDEX(AG591:AG$621,MATCH($C590,$F591:$F$621,0)))","v":0},{"$f":"IF($H590>$C590,INDEX(AH$559:AH589,MATCH($C590,$F$559:$F589,0)),INDEX(AH591:AH$621,MATCH($C590,$F591:$F$621,0)))","v":0},{"$f":"IF($H590>$C590,INDEX(AI$559:AI589,MATCH($C590,$F$559:$F589,0)),INDEX(AI591:AI$621,MATCH($C590,$F591:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H590>$C590,INDEX(AJ$559:AJ589,MATCH($C590,$F$559:$F589,0)),INDEX(AJ591:AJ$621,MATCH($C590,$F591:$F$621,0)))","v":0},{"$f":"IF($H590>$C590,INDEX(AK$559:AK589,MATCH($C590,$F$559:$F589,0)),INDEX(AK591:AK$621,MATCH($C590,$F591:$F$621,0)))","v":0},null,{"$f":"IF($H590>$C590,INDEX(AM$559:AM589,MATCH($C590,$F$559:$F589,0)),INDEX(AM591:AM$621,MATCH($C590,$F591:$F$621,0)))","v":0.03},null,{"$f":"IF($H590>$C590,INDEX(AO$559:AO589,MATCH($C590,$F$559:$F589,0)),INDEX(AO591:AO$621,MATCH($C590,$F591:$F$621,0)))","v":864},{"$f":"IF($H590>$C590,INDEX(AP$559:AP589,MATCH($C590,$F$559:$F589,0)),INDEX(AP591:AP$621,MATCH($C590,$F591:$F$621,0)))","v":0},{"$f":"IF($H590>$C590,INDEX(AQ$559:AQ589,MATCH($C590,$F$559:$F589,0)),INDEX(AQ591:AQ$621,MATCH($C590,$F591:$F$621,0)))","v":4},{"$f":"IF($H590>$C590,INDEX(AR$559:AR589,MATCH($C590,$F$559:$F589,0)),INDEX(AR591:AR$621,MATCH($C590,$F591:$F$621,0)))","v":35000},null,null,{"$f":"IF($H590>$C590,INDEX(AU$559:AU589,MATCH($C590,$F$559:$F589,0)),INDEX(AU591:AU$621,MATCH($C590,$F591:$F$621,0)))","v":1},{"$f":"IF($H590>$C590,INDEX(AV$559:AV589,MATCH($C590,$F$559:$F589,0)),INDEX(AV591:AV$621,MATCH($C590,$F591:$F$621,0)))","v":1}]
[null,10.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H591)),ABS($E$559:$E$621-H591),0))","v":0},0,0,0,10,10,{"$f":"IF($H591>$C591,INDEX(J$559:J590,MATCH($C591,$F$559:$F590,0)),INDEX(J592:J$621,MATCH($C591,$F592:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H591>$C591,INDEX(K$559:K590,MATCH($C591,$F$559:$F590,0)),INDEX(K592:K$621,MATCH($C591,$F592:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H591>$C591,INDEX(L$559:L590,MATCH($C591,$F$559:$F590,0)),INDEX(L592:L$621,MATCH($C591,$F592:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H591>$C591,INDEX(M$559:M590,MATCH($C591,$F$559:$F590,0)),INDEX(M592:M$621,MATCH($C591,$F592:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H591>$C591,INDEX(N$559:N590,MATCH($C591,$F$559:$F590,0)),INDEX(N592:N$621,MATCH($C591,$F592:$F$621,0)))","v":2021},2011,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H591,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H591,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H591>$C591,INDEX(U$559:U590,MATCH($C591,$F$559:$F590,0)),INDEX(U592:U$621,MATCH($C591,$F592:$F$621,0)))","v":264470},{"$f":"IF($H591>$C591,INDEX(V$559:V590,MATCH($C591,$F$559:$F590,0)),INDEX(V592:V$621,MATCH($C591,$F592:$F$621,0)))","v":16.2},{"$f":"IF($H591>$C591,INDEX(W$559:W590,MATCH($C591,$F$559:$F590,0)),INDEX(W592:W$621,MATCH($C591,$F592:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H591>$C591,INDEX(X$559:X590,MATCH($C591,$F$559:$F590,0)),INDEX(X592:X$621,MATCH($C591,$F592:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H591>$C591,INDEX(Y$559:Y590,MATCH($C591,$F$559:$F590,0)),INDEX(Y592:Y$621,MATCH($C591,$F592:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H591>$C591,INDEX(AD$559:AD590,MATCH($C591,$F$559:$F590,0)),INDEX(AD592:AD$621,MATCH($C591,$F592:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H591>$C591,INDEX(AG$559:AG590,MATCH($C591,$F$559:$F590,0)),INDEX(AG592:AG$621,MATCH($C591,$F592:$F$621,0)))","v":0},{"$f":"IF($H591>$C591,INDEX(AH$559:AH590,MATCH($C591,$F$559:$F590,0)),INDEX(AH592:AH$621,MATCH($C591,$F592:$F$621,0)))","v":0},{"$f":"IF($H591>$C591,INDEX(AI$559:AI590,MATCH($C591,$F$559:$F590,0)),INDEX(AI592:AI$621,MATCH($C591,$F592:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H591>$C591,INDEX(AJ$559:AJ590,MATCH($C591,$F$559:$F590,0)),INDEX(AJ592:AJ$621,MATCH($C591,$F592:$F$621,0)))","v":0},{"$f":"IF($H591>$C591,INDEX(AK$559:AK590,MATCH($C591,$F$559:$F590,0)),INDEX(AK592:AK$621,MATCH($C591,$F592:$F$621,0)))","v":0},null,{"$f":"IF($H591>$C591,INDEX(AM$559:AM590,MATCH($C591,$F$559:$F590,0)),INDEX(AM592:AM$621,MATCH($C591,$F592:$F$621,0)))","v":0.03},null,{"$f":"IF($H591>$C591,INDEX(AO$559:AO590,MATCH($C591,$F$559:$F590,0)),INDEX(AO592:AO$621,MATCH($C591,$F592:$F$621,0)))","v":864},{"$f":"IF($H591>$C591,INDEX(AP$559:AP590,MATCH($C591,$F$559:$F590,0)),INDEX(AP592:AP$621,MATCH($C591,$F592:$F$621,0)))","v":0},{"$f":"IF($H591>$C591,INDEX(AQ$559:AQ590,MATCH($C591,$F$559:$F590,0)),INDEX(AQ592:AQ$621,MATCH($C591,$F592:$F$621,0)))","v":4},{"$f":"IF($H591>$C591,INDEX(AR$559:AR590,MATCH($C591,$F$559:$F590,0)),INDEX(AR592:AR$621,MATCH($C591,$F592:$F$621,0)))","v":35000},null,null,{"$f":"IF($H591>$C591,INDEX(AU$559:AU590,MATCH($C591,$F$559:$F590,0)),INDEX(AU592:AU$621,MATCH($C591,$F592:$F$621,0)))","v":1},{"$f":"IF($H591>$C591,INDEX(AV$559:AV590,MATCH($C591,$F$559:$F590,0)),INDEX(AV592:AV$621,MATCH($C591,$F592:$F$621,0)))","v":1}]
[null,11.1,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H592)),ABS($E$559:$E$621-H592),0))","v":0},0,0,0,11,11,{"$f":"IF($H592>$C592,INDEX(J$559:J591,MATCH($C592,$F$559:$F591,0)),INDEX(J593:J$621,MATCH($C592,$F593:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H592>$C592,INDEX(K$559:K591,MATCH($C592,$F$559:$F591,0)),INDEX(K593:K$621,MATCH($C592,$F593:$F$621,0)))","v":"FORD"},{"$f":"IF($H592>$C592,INDEX(L$559:L591,MATCH($C592,$F$559:$F591,0)),INDEX(L593:L$621,MATCH($C592,$F593:$F$621,0)))","v":"KUGA"},{"$f":"IF($H592>$C592,INDEX(M$559:M591,MATCH($C592,$F$559:$F591,0)),INDEX(M593:M$621,MATCH($C592,$F593:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H592>$C592,INDEX(N$559:N591,MATCH($C592,$F$559:$F591,0)),INDEX(N593:N$621,MATCH($C592,$F593:$F$621,0)))","v":2021},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H592,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H592,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H592>$C592,INDEX(U$559:U591,MATCH($C592,$F$559:$F591,0)),INDEX(U593:U$621,MATCH($C592,$F593:$F$621,0)))","v":264470},{"$f":"IF($H592>$C592,INDEX(V$559:V591,MATCH($C592,$F$559:$F591,0)),INDEX(V593:V$621,MATCH($C592,$F593:$F$621,0)))","v":16.2},{"$f":"IF($H592>$C592,INDEX(W$559:W591,MATCH($C592,$F$559:$F591,0)),INDEX(W593:W$621,MATCH($C592,$F593:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H592>$C592,INDEX(X$559:X591,MATCH($C592,$F$559:$F591,0)),INDEX(X593:X$621,MATCH($C592,$F593:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H592>$C592,INDEX(Y$559:Y591,MATCH($C592,$F$559:$F591,0)),INDEX(Y593:Y$621,MATCH($C592,$F593:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H592>$C592,INDEX(AD$559:AD591,MATCH($C592,$F$559:$F591,0)),INDEX(AD593:AD$621,MATCH($C592,$F593:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H592>$C592,INDEX(AG$559:AG591,MATCH($C592,$F$559:$F591,0)),INDEX(AG593:AG$621,MATCH($C592,$F593:$F$621,0)))","v":0},{"$f":"IF($H592>$C592,INDEX(AH$559:AH591,MATCH($C592,$F$559:$F591,0)),INDEX(AH593:AH$621,MATCH($C592,$F593:$F$621,0)))","v":0},{"$f":"IF($H592>$C592,INDEX(AI$559:AI591,MATCH($C592,$F$559:$F591,0)),INDEX(AI593:AI$621,MATCH($C592,$F593:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H592>$C592,INDEX(AJ$559:AJ591,MATCH($C592,$F$559:$F591,0)),INDEX(AJ593:AJ$621,MATCH($C592,$F593:$F$621,0)))","v":0},{"$f":"IF($H592>$C592,INDEX(AK$559:AK591,MATCH($C592,$F$559:$F591,0)),INDEX(AK593:AK$621,MATCH($C592,$F593:$F$621,0)))","v":0},null,{"$f":"IF($H592>$C592,INDEX(AM$559:AM591,MATCH($C592,$F$559:$F591,0)),INDEX(AM593:AM$621,MATCH($C592,$F593:$F$621,0)))","v":0.03},null,{"$f":"IF($H592>$C592,INDEX(AO$559:AO591,MATCH($C592,$F$559:$F591,0)),INDEX(AO593:AO$621,MATCH($C592,$F593:$F$621,0)))","v":864},{"$f":"IF($H592>$C592,INDEX(AP$559:AP591,MATCH($C592,$F$559:$F591,0)),INDEX(AP593:AP$621,MATCH($C592,$F593:$F$621,0)))","v":0},{"$f":"IF($H592>$C592,INDEX(AQ$559:AQ591,MATCH($C592,$F$559:$F591,0)),INDEX(AQ593:AQ$621,MATCH($C592,$F593:$F$621,0)))","v":4},{"$f":"IF($H592>$C592,INDEX(AR$559:AR591,MATCH($C592,$F$559:$F591,0)),INDEX(AR593:AR$621,MATCH($C592,$F593:$F$621,0)))","v":35000},null,null,{"$f":"IF($H592>$C592,INDEX(AU$559:AU591,MATCH($C592,$F$559:$F591,0)),INDEX(AU593:AU$621,MATCH($C592,$F593:$F$621,0)))","v":1},{"$f":"IF($H592>$C592,INDEX(AV$559:AV591,MATCH($C592,$F$559:$F591,0)),INDEX(AV593:AV$621,MATCH($C592,$F593:$F$621,0)))","v":1}]
[null,11.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H593)),ABS($E$559:$E$621-H593),0))","v":0},0,0,0,11,{"$f":"H593+input_år-original_år","v":11},{"$f":"IF($H593>$C593,INDEX(J$559:J592,MATCH($C593,$F$559:$F592,0)),INDEX(J594:J$621,MATCH($C593,$F594:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H593>$C593,INDEX(K$559:K592,MATCH($C593,$F$559:$F592,0)),INDEX(K594:K$621,MATCH($C593,$F594:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H593>$C593,INDEX(L$559:L592,MATCH($C593,$F$559:$F592,0)),INDEX(L594:L$621,MATCH($C593,$F594:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H593>$C593,INDEX(M$559:M592,MATCH($C593,$F$559:$F592,0)),INDEX(M594:M$621,MATCH($C593,$F594:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H593>$C593,INDEX(N$559:N592,MATCH($C593,$F$559:$F592,0)),INDEX(N594:N$621,MATCH($C593,$F594:$F$621,0)))","v":2021},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H593,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H593,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H593>$C593,INDEX(U$559:U592,MATCH($C593,$F$559:$F592,0)),INDEX(U594:U$621,MATCH($C593,$F594:$F$621,0)))","v":264470},{"$f":"IF($H593>$C593,INDEX(V$559:V592,MATCH($C593,$F$559:$F592,0)),INDEX(V594:V$621,MATCH($C593,$F594:$F$621,0)))","v":16.2},{"$f":"IF($H593>$C593,INDEX(W$559:W592,MATCH($C593,$F$559:$F592,0)),INDEX(W594:W$621,MATCH($C593,$F594:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H593>$C593,INDEX(X$559:X592,MATCH($C593,$F$559:$F592,0)),INDEX(X594:X$621,MATCH($C593,$F594:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H593>$C593,INDEX(Y$559:Y592,MATCH($C593,$F$559:$F592,0)),INDEX(Y594:Y$621,MATCH($C593,$F594:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H593>$C593,INDEX(AD$559:AD592,MATCH($C593,$F$559:$F592,0)),INDEX(AD594:AD$621,MATCH($C593,$F594:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H593>$C593,INDEX(AG$559:AG592,MATCH($C593,$F$559:$F592,0)),INDEX(AG594:AG$621,MATCH($C593,$F594:$F$621,0)))","v":0},{"$f":"IF($H593>$C593,INDEX(AH$559:AH592,MATCH($C593,$F$559:$F592,0)),INDEX(AH594:AH$621,MATCH($C593,$F594:$F$621,0)))","v":0},{"$f":"IF($H593>$C593,INDEX(AI$559:AI592,MATCH($C593,$F$559:$F592,0)),INDEX(AI594:AI$621,MATCH($C593,$F594:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H593>$C593,INDEX(AJ$559:AJ592,MATCH($C593,$F$559:$F592,0)),INDEX(AJ594:AJ$621,MATCH($C593,$F594:$F$621,0)))","v":0},{"$f":"IF($H593>$C593,INDEX(AK$559:AK592,MATCH($C593,$F$559:$F592,0)),INDEX(AK594:AK$621,MATCH($C593,$F594:$F$621,0)))","v":0},null,{"$f":"IF($H593>$C593,INDEX(AM$559:AM592,MATCH($C593,$F$559:$F592,0)),INDEX(AM594:AM$621,MATCH($C593,$F594:$F$621,0)))","v":0.03},null,{"$f":"IF($H593>$C593,INDEX(AO$559:AO592,MATCH($C593,$F$559:$F592,0)),INDEX(AO594:AO$621,MATCH($C593,$F594:$F$621,0)))","v":864},{"$f":"IF($H593>$C593,INDEX(AP$559:AP592,MATCH($C593,$F$559:$F592,0)),INDEX(AP594:AP$621,MATCH($C593,$F594:$F$621,0)))","v":0},{"$f":"IF($H593>$C593,INDEX(AQ$559:AQ592,MATCH($C593,$F$559:$F592,0)),INDEX(AQ594:AQ$621,MATCH($C593,$F594:$F$621,0)))","v":4},{"$f":"IF($H593>$C593,INDEX(AR$559:AR592,MATCH($C593,$F$559:$F592,0)),INDEX(AR594:AR$621,MATCH($C593,$F594:$F$621,0)))","v":35000},null,null,{"$f":"IF($H593>$C593,INDEX(AU$559:AU592,MATCH($C593,$F$559:$F592,0)),INDEX(AU594:AU$621,MATCH($C593,$F594:$F$621,0)))","v":1},{"$f":"IF($H593>$C593,INDEX(AV$559:AV592,MATCH($C593,$F$559:$F592,0)),INDEX(AV594:AV$621,MATCH($C593,$F594:$F$621,0)))","v":1}]
[null,11.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H594)),ABS($E$559:$E$621-H594),0))","v":0},0,0,0,11,11,{"$f":"IF($H594>$C594,INDEX(J$559:J593,MATCH($C594,$F$559:$F593,0)),INDEX(J595:J$621,MATCH($C594,$F595:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H594>$C594,INDEX(K$559:K593,MATCH($C594,$F$559:$F593,0)),INDEX(K595:K$621,MATCH($C594,$F595:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H594>$C594,INDEX(L$559:L593,MATCH($C594,$F$559:$F593,0)),INDEX(L595:L$621,MATCH($C594,$F595:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H594>$C594,INDEX(M$559:M593,MATCH($C594,$F$559:$F593,0)),INDEX(M595:M$621,MATCH($C594,$F595:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H594>$C594,INDEX(N$559:N593,MATCH($C594,$F$559:$F593,0)),INDEX(N595:N$621,MATCH($C594,$F595:$F$621,0)))","v":2021},2010,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H594,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H594,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H594>$C594,INDEX(U$559:U593,MATCH($C594,$F$559:$F593,0)),INDEX(U595:U$621,MATCH($C594,$F595:$F$621,0)))","v":264470},{"$f":"IF($H594>$C594,INDEX(V$559:V593,MATCH($C594,$F$559:$F593,0)),INDEX(V595:V$621,MATCH($C594,$F595:$F$621,0)))","v":16.2},{"$f":"IF($H594>$C594,INDEX(W$559:W593,MATCH($C594,$F$559:$F593,0)),INDEX(W595:W$621,MATCH($C594,$F595:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H594>$C594,INDEX(X$559:X593,MATCH($C594,$F$559:$F593,0)),INDEX(X595:X$621,MATCH($C594,$F595:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H594>$C594,INDEX(Y$559:Y593,MATCH($C594,$F$559:$F593,0)),INDEX(Y595:Y$621,MATCH($C594,$F595:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H594>$C594,INDEX(AD$559:AD593,MATCH($C594,$F$559:$F593,0)),INDEX(AD595:AD$621,MATCH($C594,$F595:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H594>$C594,INDEX(AG$559:AG593,MATCH($C594,$F$559:$F593,0)),INDEX(AG595:AG$621,MATCH($C594,$F595:$F$621,0)))","v":0},{"$f":"IF($H594>$C594,INDEX(AH$559:AH593,MATCH($C594,$F$559:$F593,0)),INDEX(AH595:AH$621,MATCH($C594,$F595:$F$621,0)))","v":0},{"$f":"IF($H594>$C594,INDEX(AI$559:AI593,MATCH($C594,$F$559:$F593,0)),INDEX(AI595:AI$621,MATCH($C594,$F595:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H594>$C594,INDEX(AJ$559:AJ593,MATCH($C594,$F$559:$F593,0)),INDEX(AJ595:AJ$621,MATCH($C594,$F595:$F$621,0)))","v":0},{"$f":"IF($H594>$C594,INDEX(AK$559:AK593,MATCH($C594,$F$559:$F593,0)),INDEX(AK595:AK$621,MATCH($C594,$F595:$F$621,0)))","v":0},null,{"$f":"IF($H594>$C594,INDEX(AM$559:AM593,MATCH($C594,$F$559:$F593,0)),INDEX(AM595:AM$621,MATCH($C594,$F595:$F$621,0)))","v":0.03},null,{"$f":"IF($H594>$C594,INDEX(AO$559:AO593,MATCH($C594,$F$559:$F593,0)),INDEX(AO595:AO$621,MATCH($C594,$F595:$F$621,0)))","v":864},{"$f":"IF($H594>$C594,INDEX(AP$559:AP593,MATCH($C594,$F$559:$F593,0)),INDEX(AP595:AP$621,MATCH($C594,$F595:$F$621,0)))","v":0},{"$f":"IF($H594>$C594,INDEX(AQ$559:AQ593,MATCH($C594,$F$559:$F593,0)),INDEX(AQ595:AQ$621,MATCH($C594,$F595:$F$621,0)))","v":4},{"$f":"IF($H594>$C594,INDEX(AR$559:AR593,MATCH($C594,$F$559:$F593,0)),INDEX(AR595:AR$621,MATCH($C594,$F595:$F$621,0)))","v":35000},null,null,{"$f":"IF($H594>$C594,INDEX(AU$559:AU593,MATCH($C594,$F$559:$F593,0)),INDEX(AU595:AU$621,MATCH($C594,$F595:$F$621,0)))","v":1},{"$f":"IF($H594>$C594,INDEX(AV$559:AV593,MATCH($C594,$F$559:$F593,0)),INDEX(AV595:AV$621,MATCH($C594,$F595:$F$621,0)))","v":1}]
[null,12.1,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H595)),ABS($E$559:$E$621-H595),0))","v":0},0,0,0,12,12,{"$f":"IF($H595>$C595,INDEX(J$559:J594,MATCH($C595,$F$559:$F594,0)),INDEX(J596:J$621,MATCH($C595,$F596:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H595>$C595,INDEX(K$559:K594,MATCH($C595,$F$559:$F594,0)),INDEX(K596:K$621,MATCH($C595,$F596:$F$621,0)))","v":"FORD"},{"$f":"IF($H595>$C595,INDEX(L$559:L594,MATCH($C595,$F$559:$F594,0)),INDEX(L596:L$621,MATCH($C595,$F596:$F$621,0)))","v":"KUGA"},{"$f":"IF($H595>$C595,INDEX(M$559:M594,MATCH($C595,$F$559:$F594,0)),INDEX(M596:M$621,MATCH($C595,$F596:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H595>$C595,INDEX(N$559:N594,MATCH($C595,$F$559:$F594,0)),INDEX(N596:N$621,MATCH($C595,$F596:$F$621,0)))","v":2021},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H595,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H595,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H595>$C595,INDEX(U$559:U594,MATCH($C595,$F$559:$F594,0)),INDEX(U596:U$621,MATCH($C595,$F596:$F$621,0)))","v":264470},{"$f":"IF($H595>$C595,INDEX(V$559:V594,MATCH($C595,$F$559:$F594,0)),INDEX(V596:V$621,MATCH($C595,$F596:$F$621,0)))","v":16.2},{"$f":"IF($H595>$C595,INDEX(W$559:W594,MATCH($C595,$F$559:$F594,0)),INDEX(W596:W$621,MATCH($C595,$F596:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H595>$C595,INDEX(X$559:X594,MATCH($C595,$F$559:$F594,0)),INDEX(X596:X$621,MATCH($C595,$F596:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H595>$C595,INDEX(Y$559:Y594,MATCH($C595,$F$559:$F594,0)),INDEX(Y596:Y$621,MATCH($C595,$F596:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H595>$C595,INDEX(AD$559:AD594,MATCH($C595,$F$559:$F594,0)),INDEX(AD596:AD$621,MATCH($C595,$F596:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H595>$C595,INDEX(AG$559:AG594,MATCH($C595,$F$559:$F594,0)),INDEX(AG596:AG$621,MATCH($C595,$F596:$F$621,0)))","v":0},{"$f":"IF($H595>$C595,INDEX(AH$559:AH594,MATCH($C595,$F$559:$F594,0)),INDEX(AH596:AH$621,MATCH($C595,$F596:$F$621,0)))","v":0},{"$f":"IF($H595>$C595,INDEX(AI$559:AI594,MATCH($C595,$F$559:$F594,0)),INDEX(AI596:AI$621,MATCH($C595,$F596:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H595>$C595,INDEX(AJ$559:AJ594,MATCH($C595,$F$559:$F594,0)),INDEX(AJ596:AJ$621,MATCH($C595,$F596:$F$621,0)))","v":0},{"$f":"IF($H595>$C595,INDEX(AK$559:AK594,MATCH($C595,$F$559:$F594,0)),INDEX(AK596:AK$621,MATCH($C595,$F596:$F$621,0)))","v":0},null,{"$f":"IF($H595>$C595,INDEX(AM$559:AM594,MATCH($C595,$F$559:$F594,0)),INDEX(AM596:AM$621,MATCH($C595,$F596:$F$621,0)))","v":0.03},null,{"$f":"IF($H595>$C595,INDEX(AO$559:AO594,MATCH($C595,$F$559:$F594,0)),INDEX(AO596:AO$621,MATCH($C595,$F596:$F$621,0)))","v":864},{"$f":"IF($H595>$C595,INDEX(AP$559:AP594,MATCH($C595,$F$559:$F594,0)),INDEX(AP596:AP$621,MATCH($C595,$F596:$F$621,0)))","v":0},{"$f":"IF($H595>$C595,INDEX(AQ$559:AQ594,MATCH($C595,$F$559:$F594,0)),INDEX(AQ596:AQ$621,MATCH($C595,$F596:$F$621,0)))","v":4},{"$f":"IF($H595>$C595,INDEX(AR$559:AR594,MATCH($C595,$F$559:$F594,0)),INDEX(AR596:AR$621,MATCH($C595,$F596:$F$621,0)))","v":35000},null,null,{"$f":"IF($H595>$C595,INDEX(AU$559:AU594,MATCH($C595,$F$559:$F594,0)),INDEX(AU596:AU$621,MATCH($C595,$F596:$F$621,0)))","v":1},{"$f":"IF($H595>$C595,INDEX(AV$559:AV594,MATCH($C595,$F$559:$F594,0)),INDEX(AV596:AV$621,MATCH($C595,$F596:$F$621,0)))","v":1}]
[null,12.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H596)),ABS($E$559:$E$621-H596),0))","v":0},0,0,0,12,12,{"$f":"IF($H596>$C596,INDEX(J$559:J595,MATCH($C596,$F$559:$F595,0)),INDEX(J597:J$621,MATCH($C596,$F597:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H596>$C596,INDEX(K$559:K595,MATCH($C596,$F$559:$F595,0)),INDEX(K597:K$621,MATCH($C596,$F597:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H596>$C596,INDEX(L$559:L595,MATCH($C596,$F$559:$F595,0)),INDEX(L597:L$621,MATCH($C596,$F597:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H596>$C596,INDEX(M$559:M595,MATCH($C596,$F$559:$F595,0)),INDEX(M597:M$621,MATCH($C596,$F597:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H596>$C596,INDEX(N$559:N595,MATCH($C596,$F$559:$F595,0)),INDEX(N597:N$621,MATCH($C596,$F597:$F$621,0)))","v":2021},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H596,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H596,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H596>$C596,INDEX(U$559:U595,MATCH($C596,$F$559:$F595,0)),INDEX(U597:U$621,MATCH($C596,$F597:$F$621,0)))","v":264470},{"$f":"IF($H596>$C596,INDEX(V$559:V595,MATCH($C596,$F$559:$F595,0)),INDEX(V597:V$621,MATCH($C596,$F597:$F$621,0)))","v":16.2},{"$f":"IF($H596>$C596,INDEX(W$559:W595,MATCH($C596,$F$559:$F595,0)),INDEX(W597:W$621,MATCH($C596,$F597:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H596>$C596,INDEX(X$559:X595,MATCH($C596,$F$559:$F595,0)),INDEX(X597:X$621,MATCH($C596,$F597:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H596>$C596,INDEX(Y$559:Y595,MATCH($C596,$F$559:$F595,0)),INDEX(Y597:Y$621,MATCH($C596,$F597:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H596>$C596,INDEX(AD$559:AD595,MATCH($C596,$F$559:$F595,0)),INDEX(AD597:AD$621,MATCH($C596,$F597:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H596>$C596,INDEX(AG$559:AG595,MATCH($C596,$F$559:$F595,0)),INDEX(AG597:AG$621,MATCH($C596,$F597:$F$621,0)))","v":0},{"$f":"IF($H596>$C596,INDEX(AH$559:AH595,MATCH($C596,$F$559:$F595,0)),INDEX(AH597:AH$621,MATCH($C596,$F597:$F$621,0)))","v":0},{"$f":"IF($H596>$C596,INDEX(AI$559:AI595,MATCH($C596,$F$559:$F595,0)),INDEX(AI597:AI$621,MATCH($C596,$F597:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H596>$C596,INDEX(AJ$559:AJ595,MATCH($C596,$F$559:$F595,0)),INDEX(AJ597:AJ$621,MATCH($C596,$F597:$F$621,0)))","v":0},{"$f":"IF($H596>$C596,INDEX(AK$559:AK595,MATCH($C596,$F$559:$F595,0)),INDEX(AK597:AK$621,MATCH($C596,$F597:$F$621,0)))","v":0},null,{"$f":"IF($H596>$C596,INDEX(AM$559:AM595,MATCH($C596,$F$559:$F595,0)),INDEX(AM597:AM$621,MATCH($C596,$F597:$F$621,0)))","v":0.03},null,{"$f":"IF($H596>$C596,INDEX(AO$559:AO595,MATCH($C596,$F$559:$F595,0)),INDEX(AO597:AO$621,MATCH($C596,$F597:$F$621,0)))","v":864},{"$f":"IF($H596>$C596,INDEX(AP$559:AP595,MATCH($C596,$F$559:$F595,0)),INDEX(AP597:AP$621,MATCH($C596,$F597:$F$621,0)))","v":0},{"$f":"IF($H596>$C596,INDEX(AQ$559:AQ595,MATCH($C596,$F$559:$F595,0)),INDEX(AQ597:AQ$621,MATCH($C596,$F597:$F$621,0)))","v":4},{"$f":"IF($H596>$C596,INDEX(AR$559:AR595,MATCH($C596,$F$559:$F595,0)),INDEX(AR597:AR$621,MATCH($C596,$F597:$F$621,0)))","v":35000},null,null,{"$f":"IF($H596>$C596,INDEX(AU$559:AU595,MATCH($C596,$F$559:$F595,0)),INDEX(AU597:AU$621,MATCH($C596,$F597:$F$621,0)))","v":1},{"$f":"IF($H596>$C596,INDEX(AV$559:AV595,MATCH($C596,$F$559:$F595,0)),INDEX(AV597:AV$621,MATCH($C596,$F597:$F$621,0)))","v":1}]
[null,12.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H597)),ABS($E$559:$E$621-H597),0))","v":0},0,0,0,12,12,{"$f":"IF($H597>$C597,INDEX(J$559:J596,MATCH($C597,$F$559:$F596,0)),INDEX(J598:J$621,MATCH($C597,$F598:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H597>$C597,INDEX(K$559:K596,MATCH($C597,$F$559:$F596,0)),INDEX(K598:K$621,MATCH($C597,$F598:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H597>$C597,INDEX(L$559:L596,MATCH($C597,$F$559:$F596,0)),INDEX(L598:L$621,MATCH($C597,$F598:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H597>$C597,INDEX(M$559:M596,MATCH($C597,$F$559:$F596,0)),INDEX(M598:M$621,MATCH($C597,$F598:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H597>$C597,INDEX(N$559:N596,MATCH($C597,$F$559:$F596,0)),INDEX(N598:N$621,MATCH($C597,$F598:$F$621,0)))","v":2021},2009,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H597,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H597,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H597>$C597,INDEX(U$559:U596,MATCH($C597,$F$559:$F596,0)),INDEX(U598:U$621,MATCH($C597,$F598:$F$621,0)))","v":264470},{"$f":"IF($H597>$C597,INDEX(V$559:V596,MATCH($C597,$F$559:$F596,0)),INDEX(V598:V$621,MATCH($C597,$F598:$F$621,0)))","v":16.2},{"$f":"IF($H597>$C597,INDEX(W$559:W596,MATCH($C597,$F$559:$F596,0)),INDEX(W598:W$621,MATCH($C597,$F598:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H597>$C597,INDEX(X$559:X596,MATCH($C597,$F$559:$F596,0)),INDEX(X598:X$621,MATCH($C597,$F598:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H597>$C597,INDEX(Y$559:Y596,MATCH($C597,$F$559:$F596,0)),INDEX(Y598:Y$621,MATCH($C597,$F598:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H597>$C597,INDEX(AD$559:AD596,MATCH($C597,$F$559:$F596,0)),INDEX(AD598:AD$621,MATCH($C597,$F598:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H597>$C597,INDEX(AG$559:AG596,MATCH($C597,$F$559:$F596,0)),INDEX(AG598:AG$621,MATCH($C597,$F598:$F$621,0)))","v":0},{"$f":"IF($H597>$C597,INDEX(AH$559:AH596,MATCH($C597,$F$559:$F596,0)),INDEX(AH598:AH$621,MATCH($C597,$F598:$F$621,0)))","v":0},{"$f":"IF($H597>$C597,INDEX(AI$559:AI596,MATCH($C597,$F$559:$F596,0)),INDEX(AI598:AI$621,MATCH($C597,$F598:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H597>$C597,INDEX(AJ$559:AJ596,MATCH($C597,$F$559:$F596,0)),INDEX(AJ598:AJ$621,MATCH($C597,$F598:$F$621,0)))","v":0},{"$f":"IF($H597>$C597,INDEX(AK$559:AK596,MATCH($C597,$F$559:$F596,0)),INDEX(AK598:AK$621,MATCH($C597,$F598:$F$621,0)))","v":0},null,{"$f":"IF($H597>$C597,INDEX(AM$559:AM596,MATCH($C597,$F$559:$F596,0)),INDEX(AM598:AM$621,MATCH($C597,$F598:$F$621,0)))","v":0.03},null,{"$f":"IF($H597>$C597,INDEX(AO$559:AO596,MATCH($C597,$F$559:$F596,0)),INDEX(AO598:AO$621,MATCH($C597,$F598:$F$621,0)))","v":864},{"$f":"IF($H597>$C597,INDEX(AP$559:AP596,MATCH($C597,$F$559:$F596,0)),INDEX(AP598:AP$621,MATCH($C597,$F598:$F$621,0)))","v":0},{"$f":"IF($H597>$C597,INDEX(AQ$559:AQ596,MATCH($C597,$F$559:$F596,0)),INDEX(AQ598:AQ$621,MATCH($C597,$F598:$F$621,0)))","v":4},{"$f":"IF($H597>$C597,INDEX(AR$559:AR596,MATCH($C597,$F$559:$F596,0)),INDEX(AR598:AR$621,MATCH($C597,$F598:$F$621,0)))","v":35000},null,null,{"$f":"IF($H597>$C597,INDEX(AU$559:AU596,MATCH($C597,$F$559:$F596,0)),INDEX(AU598:AU$621,MATCH($C597,$F598:$F$621,0)))","v":1},{"$f":"IF($H597>$C597,INDEX(AV$559:AV596,MATCH($C597,$F$559:$F596,0)),INDEX(AV598:AV$621,MATCH($C597,$F598:$F$621,0)))","v":1}]
[null,13.1,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H598)),ABS($E$559:$E$621-H598),0))","v":0},0,0,0,13,13,{"$f":"IF($H598>$C598,INDEX(J$559:J597,MATCH($C598,$F$559:$F597,0)),INDEX(J599:J$621,MATCH($C598,$F599:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H598>$C598,INDEX(K$559:K597,MATCH($C598,$F$559:$F597,0)),INDEX(K599:K$621,MATCH($C598,$F599:$F$621,0)))","v":"FORD"},{"$f":"IF($H598>$C598,INDEX(L$559:L597,MATCH($C598,$F$559:$F597,0)),INDEX(L599:L$621,MATCH($C598,$F599:$F$621,0)))","v":"KUGA"},{"$f":"IF($H598>$C598,INDEX(M$559:M597,MATCH($C598,$F$559:$F597,0)),INDEX(M599:M$621,MATCH($C598,$F599:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H598>$C598,INDEX(N$559:N597,MATCH($C598,$F$559:$F597,0)),INDEX(N599:N$621,MATCH($C598,$F599:$F$621,0)))","v":2021},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H598,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H598,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H598>$C598,INDEX(U$559:U597,MATCH($C598,$F$559:$F597,0)),INDEX(U599:U$621,MATCH($C598,$F599:$F$621,0)))","v":264470},{"$f":"IF($H598>$C598,INDEX(V$559:V597,MATCH($C598,$F$559:$F597,0)),INDEX(V599:V$621,MATCH($C598,$F599:$F$621,0)))","v":16.2},{"$f":"IF($H598>$C598,INDEX(W$559:W597,MATCH($C598,$F$559:$F597,0)),INDEX(W599:W$621,MATCH($C598,$F599:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H598>$C598,INDEX(X$559:X597,MATCH($C598,$F$559:$F597,0)),INDEX(X599:X$621,MATCH($C598,$F599:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H598>$C598,INDEX(Y$559:Y597,MATCH($C598,$F$559:$F597,0)),INDEX(Y599:Y$621,MATCH($C598,$F599:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H598>$C598,INDEX(AD$559:AD597,MATCH($C598,$F$559:$F597,0)),INDEX(AD599:AD$621,MATCH($C598,$F599:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H598>$C598,INDEX(AG$559:AG597,MATCH($C598,$F$559:$F597,0)),INDEX(AG599:AG$621,MATCH($C598,$F599:$F$621,0)))","v":0},{"$f":"IF($H598>$C598,INDEX(AH$559:AH597,MATCH($C598,$F$559:$F597,0)),INDEX(AH599:AH$621,MATCH($C598,$F599:$F$621,0)))","v":0},{"$f":"IF($H598>$C598,INDEX(AI$559:AI597,MATCH($C598,$F$559:$F597,0)),INDEX(AI599:AI$621,MATCH($C598,$F599:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H598>$C598,INDEX(AJ$559:AJ597,MATCH($C598,$F$559:$F597,0)),INDEX(AJ599:AJ$621,MATCH($C598,$F599:$F$621,0)))","v":0},{"$f":"IF($H598>$C598,INDEX(AK$559:AK597,MATCH($C598,$F$559:$F597,0)),INDEX(AK599:AK$621,MATCH($C598,$F599:$F$621,0)))","v":0},null,{"$f":"IF($H598>$C598,INDEX(AM$559:AM597,MATCH($C598,$F$559:$F597,0)),INDEX(AM599:AM$621,MATCH($C598,$F599:$F$621,0)))","v":0.03},null,{"$f":"IF($H598>$C598,INDEX(AO$559:AO597,MATCH($C598,$F$559:$F597,0)),INDEX(AO599:AO$621,MATCH($C598,$F599:$F$621,0)))","v":864},{"$f":"IF($H598>$C598,INDEX(AP$559:AP597,MATCH($C598,$F$559:$F597,0)),INDEX(AP599:AP$621,MATCH($C598,$F599:$F$621,0)))","v":0},{"$f":"IF($H598>$C598,INDEX(AQ$559:AQ597,MATCH($C598,$F$559:$F597,0)),INDEX(AQ599:AQ$621,MATCH($C598,$F599:$F$621,0)))","v":4},{"$f":"IF($H598>$C598,INDEX(AR$559:AR597,MATCH($C598,$F$559:$F597,0)),INDEX(AR599:AR$621,MATCH($C598,$F599:$F$621,0)))","v":35000},null,null,{"$f":"IF($H598>$C598,INDEX(AU$559:AU597,MATCH($C598,$F$559:$F597,0)),INDEX(AU599:AU$621,MATCH($C598,$F599:$F$621,0)))","v":1},{"$f":"IF($H598>$C598,INDEX(AV$559:AV597,MATCH($C598,$F$559:$F597,0)),INDEX(AV599:AV$621,MATCH($C598,$F599:$F$621,0)))","v":1}]
[null,13.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H599)),ABS($E$559:$E$621-H599),0))","v":0},0,0,0,13,13,{"$f":"IF($H599>$C599,INDEX(J$559:J598,MATCH($C599,$F$559:$F598,0)),INDEX(J600:J$621,MATCH($C599,$F600:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H599>$C599,INDEX(K$559:K598,MATCH($C599,$F$559:$F598,0)),INDEX(K600:K$621,MATCH($C599,$F600:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H599>$C599,INDEX(L$559:L598,MATCH($C599,$F$559:$F598,0)),INDEX(L600:L$621,MATCH($C599,$F600:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H599>$C599,INDEX(M$559:M598,MATCH($C599,$F$559:$F598,0)),INDEX(M600:M$621,MATCH($C599,$F600:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H599>$C599,INDEX(N$559:N598,MATCH($C599,$F$559:$F598,0)),INDEX(N600:N$621,MATCH($C599,$F600:$F$621,0)))","v":2021},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H599,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H599,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H599>$C599,INDEX(U$559:U598,MATCH($C599,$F$559:$F598,0)),INDEX(U600:U$621,MATCH($C599,$F600:$F$621,0)))","v":264470},{"$f":"IF($H599>$C599,INDEX(V$559:V598,MATCH($C599,$F$559:$F598,0)),INDEX(V600:V$621,MATCH($C599,$F600:$F$621,0)))","v":16.2},{"$f":"IF($H599>$C599,INDEX(W$559:W598,MATCH($C599,$F$559:$F598,0)),INDEX(W600:W$621,MATCH($C599,$F600:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H599>$C599,INDEX(X$559:X598,MATCH($C599,$F$559:$F598,0)),INDEX(X600:X$621,MATCH($C599,$F600:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H599>$C599,INDEX(Y$559:Y598,MATCH($C599,$F$559:$F598,0)),INDEX(Y600:Y$621,MATCH($C599,$F600:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H599>$C599,INDEX(AD$559:AD598,MATCH($C599,$F$559:$F598,0)),INDEX(AD600:AD$621,MATCH($C599,$F600:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H599>$C599,INDEX(AG$559:AG598,MATCH($C599,$F$559:$F598,0)),INDEX(AG600:AG$621,MATCH($C599,$F600:$F$621,0)))","v":0},{"$f":"IF($H599>$C599,INDEX(AH$559:AH598,MATCH($C599,$F$559:$F598,0)),INDEX(AH600:AH$621,MATCH($C599,$F600:$F$621,0)))","v":0},{"$f":"IF($H599>$C599,INDEX(AI$559:AI598,MATCH($C599,$F$559:$F598,0)),INDEX(AI600:AI$621,MATCH($C599,$F600:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H599>$C599,INDEX(AJ$559:AJ598,MATCH($C599,$F$559:$F598,0)),INDEX(AJ600:AJ$621,MATCH($C599,$F600:$F$621,0)))","v":0},{"$f":"IF($H599>$C599,INDEX(AK$559:AK598,MATCH($C599,$F$559:$F598,0)),INDEX(AK600:AK$621,MATCH($C599,$F600:$F$621,0)))","v":0},null,{"$f":"IF($H599>$C599,INDEX(AM$559:AM598,MATCH($C599,$F$559:$F598,0)),INDEX(AM600:AM$621,MATCH($C599,$F600:$F$621,0)))","v":0.03},null,{"$f":"IF($H599>$C599,INDEX(AO$559:AO598,MATCH($C599,$F$559:$F598,0)),INDEX(AO600:AO$621,MATCH($C599,$F600:$F$621,0)))","v":864},{"$f":"IF($H599>$C599,INDEX(AP$559:AP598,MATCH($C599,$F$559:$F598,0)),INDEX(AP600:AP$621,MATCH($C599,$F600:$F$621,0)))","v":0},{"$f":"IF($H599>$C599,INDEX(AQ$559:AQ598,MATCH($C599,$F$559:$F598,0)),INDEX(AQ600:AQ$621,MATCH($C599,$F600:$F$621,0)))","v":4},{"$f":"IF($H599>$C599,INDEX(AR$559:AR598,MATCH($C599,$F$559:$F598,0)),INDEX(AR600:AR$621,MATCH($C599,$F600:$F$621,0)))","v":35000},null,null,{"$f":"IF($H599>$C599,INDEX(AU$559:AU598,MATCH($C599,$F$559:$F598,0)),INDEX(AU600:AU$621,MATCH($C599,$F600:$F$621,0)))","v":1},{"$f":"IF($H599>$C599,INDEX(AV$559:AV598,MATCH($C599,$F$559:$F598,0)),INDEX(AV600:AV$621,MATCH($C599,$F600:$F$621,0)))","v":1}]
[null,13.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H600)),ABS($E$559:$E$621-H600),0))","v":0},0,0,0,13,13,{"$f":"IF($H600>$C600,INDEX(J$559:J599,MATCH($C600,$F$559:$F599,0)),INDEX(J601:J$621,MATCH($C600,$F601:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H600>$C600,INDEX(K$559:K599,MATCH($C600,$F$559:$F599,0)),INDEX(K601:K$621,MATCH($C600,$F601:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H600>$C600,INDEX(L$559:L599,MATCH($C600,$F$559:$F599,0)),INDEX(L601:L$621,MATCH($C600,$F601:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H600>$C600,INDEX(M$559:M599,MATCH($C600,$F$559:$F599,0)),INDEX(M601:M$621,MATCH($C600,$F601:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H600>$C600,INDEX(N$559:N599,MATCH($C600,$F$559:$F599,0)),INDEX(N601:N$621,MATCH($C600,$F601:$F$621,0)))","v":2021},2008,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H600,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H600,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H600>$C600,INDEX(U$559:U599,MATCH($C600,$F$559:$F599,0)),INDEX(U601:U$621,MATCH($C600,$F601:$F$621,0)))","v":264470},{"$f":"IF($H600>$C600,INDEX(V$559:V599,MATCH($C600,$F$559:$F599,0)),INDEX(V601:V$621,MATCH($C600,$F601:$F$621,0)))","v":16.2},{"$f":"IF($H600>$C600,INDEX(W$559:W599,MATCH($C600,$F$559:$F599,0)),INDEX(W601:W$621,MATCH($C600,$F601:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H600>$C600,INDEX(X$559:X599,MATCH($C600,$F$559:$F599,0)),INDEX(X601:X$621,MATCH($C600,$F601:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H600>$C600,INDEX(Y$559:Y599,MATCH($C600,$F$559:$F599,0)),INDEX(Y601:Y$621,MATCH($C600,$F601:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H600>$C600,INDEX(AD$559:AD599,MATCH($C600,$F$559:$F599,0)),INDEX(AD601:AD$621,MATCH($C600,$F601:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H600>$C600,INDEX(AG$559:AG599,MATCH($C600,$F$559:$F599,0)),INDEX(AG601:AG$621,MATCH($C600,$F601:$F$621,0)))","v":0},{"$f":"IF($H600>$C600,INDEX(AH$559:AH599,MATCH($C600,$F$559:$F599,0)),INDEX(AH601:AH$621,MATCH($C600,$F601:$F$621,0)))","v":0},{"$f":"IF($H600>$C600,INDEX(AI$559:AI599,MATCH($C600,$F$559:$F599,0)),INDEX(AI601:AI$621,MATCH($C600,$F601:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H600>$C600,INDEX(AJ$559:AJ599,MATCH($C600,$F$559:$F599,0)),INDEX(AJ601:AJ$621,MATCH($C600,$F601:$F$621,0)))","v":0},{"$f":"IF($H600>$C600,INDEX(AK$559:AK599,MATCH($C600,$F$559:$F599,0)),INDEX(AK601:AK$621,MATCH($C600,$F601:$F$621,0)))","v":0},null,{"$f":"IF($H600>$C600,INDEX(AM$559:AM599,MATCH($C600,$F$559:$F599,0)),INDEX(AM601:AM$621,MATCH($C600,$F601:$F$621,0)))","v":0.03},null,{"$f":"IF($H600>$C600,INDEX(AO$559:AO599,MATCH($C600,$F$559:$F599,0)),INDEX(AO601:AO$621,MATCH($C600,$F601:$F$621,0)))","v":864},{"$f":"IF($H600>$C600,INDEX(AP$559:AP599,MATCH($C600,$F$559:$F599,0)),INDEX(AP601:AP$621,MATCH($C600,$F601:$F$621,0)))","v":0},{"$f":"IF($H600>$C600,INDEX(AQ$559:AQ599,MATCH($C600,$F$559:$F599,0)),INDEX(AQ601:AQ$621,MATCH($C600,$F601:$F$621,0)))","v":4},{"$f":"IF($H600>$C600,INDEX(AR$559:AR599,MATCH($C600,$F$559:$F599,0)),INDEX(AR601:AR$621,MATCH($C600,$F601:$F$621,0)))","v":35000},null,null,{"$f":"IF($H600>$C600,INDEX(AU$559:AU599,MATCH($C600,$F$559:$F599,0)),INDEX(AU601:AU$621,MATCH($C600,$F601:$F$621,0)))","v":1},{"$f":"IF($H600>$C600,INDEX(AV$559:AV599,MATCH($C600,$F$559:$F599,0)),INDEX(AV601:AV$621,MATCH($C600,$F601:$F$621,0)))","v":1}]
[null,14.1,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H601)),ABS($E$559:$E$621-H601),0))","v":0},0,0,0,14,14,{"$f":"IF($H601>$C601,INDEX(J$559:J600,MATCH($C601,$F$559:$F600,0)),INDEX(J602:J$621,MATCH($C601,$F602:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H601>$C601,INDEX(K$559:K600,MATCH($C601,$F$559:$F600,0)),INDEX(K602:K$621,MATCH($C601,$F602:$F$621,0)))","v":"FORD"},{"$f":"IF($H601>$C601,INDEX(L$559:L600,MATCH($C601,$F$559:$F600,0)),INDEX(L602:L$621,MATCH($C601,$F602:$F$621,0)))","v":"KUGA"},{"$f":"IF($H601>$C601,INDEX(M$559:M600,MATCH($C601,$F$559:$F600,0)),INDEX(M602:M$621,MATCH($C601,$F602:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H601>$C601,INDEX(N$559:N600,MATCH($C601,$F$559:$F600,0)),INDEX(N602:N$621,MATCH($C601,$F602:$F$621,0)))","v":2021},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H601,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H601,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H601>$C601,INDEX(U$559:U600,MATCH($C601,$F$559:$F600,0)),INDEX(U602:U$621,MATCH($C601,$F602:$F$621,0)))","v":264470},{"$f":"IF($H601>$C601,INDEX(V$559:V600,MATCH($C601,$F$559:$F600,0)),INDEX(V602:V$621,MATCH($C601,$F602:$F$621,0)))","v":16.2},{"$f":"IF($H601>$C601,INDEX(W$559:W600,MATCH($C601,$F$559:$F600,0)),INDEX(W602:W$621,MATCH($C601,$F602:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H601>$C601,INDEX(X$559:X600,MATCH($C601,$F$559:$F600,0)),INDEX(X602:X$621,MATCH($C601,$F602:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H601>$C601,INDEX(Y$559:Y600,MATCH($C601,$F$559:$F600,0)),INDEX(Y602:Y$621,MATCH($C601,$F602:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H601>$C601,INDEX(AD$559:AD600,MATCH($C601,$F$559:$F600,0)),INDEX(AD602:AD$621,MATCH($C601,$F602:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H601>$C601,INDEX(AG$559:AG600,MATCH($C601,$F$559:$F600,0)),INDEX(AG602:AG$621,MATCH($C601,$F602:$F$621,0)))","v":0},{"$f":"IF($H601>$C601,INDEX(AH$559:AH600,MATCH($C601,$F$559:$F600,0)),INDEX(AH602:AH$621,MATCH($C601,$F602:$F$621,0)))","v":0},{"$f":"IF($H601>$C601,INDEX(AI$559:AI600,MATCH($C601,$F$559:$F600,0)),INDEX(AI602:AI$621,MATCH($C601,$F602:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H601>$C601,INDEX(AJ$559:AJ600,MATCH($C601,$F$559:$F600,0)),INDEX(AJ602:AJ$621,MATCH($C601,$F602:$F$621,0)))","v":0},{"$f":"IF($H601>$C601,INDEX(AK$559:AK600,MATCH($C601,$F$559:$F600,0)),INDEX(AK602:AK$621,MATCH($C601,$F602:$F$621,0)))","v":0},null,{"$f":"IF($H601>$C601,INDEX(AM$559:AM600,MATCH($C601,$F$559:$F600,0)),INDEX(AM602:AM$621,MATCH($C601,$F602:$F$621,0)))","v":0.03},null,{"$f":"IF($H601>$C601,INDEX(AO$559:AO600,MATCH($C601,$F$559:$F600,0)),INDEX(AO602:AO$621,MATCH($C601,$F602:$F$621,0)))","v":864},{"$f":"IF($H601>$C601,INDEX(AP$559:AP600,MATCH($C601,$F$559:$F600,0)),INDEX(AP602:AP$621,MATCH($C601,$F602:$F$621,0)))","v":0},{"$f":"IF($H601>$C601,INDEX(AQ$559:AQ600,MATCH($C601,$F$559:$F600,0)),INDEX(AQ602:AQ$621,MATCH($C601,$F602:$F$621,0)))","v":4},{"$f":"IF($H601>$C601,INDEX(AR$559:AR600,MATCH($C601,$F$559:$F600,0)),INDEX(AR602:AR$621,MATCH($C601,$F602:$F$621,0)))","v":35000},null,null,{"$f":"IF($H601>$C601,INDEX(AU$559:AU600,MATCH($C601,$F$559:$F600,0)),INDEX(AU602:AU$621,MATCH($C601,$F602:$F$621,0)))","v":1},{"$f":"IF($H601>$C601,INDEX(AV$559:AV600,MATCH($C601,$F$559:$F600,0)),INDEX(AV602:AV$621,MATCH($C601,$F602:$F$621,0)))","v":1}]
[null,14.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H602)),ABS($E$559:$E$621-H602),0))","v":0},0,0,0,14,14,{"$f":"IF($H602>$C602,INDEX(J$559:J601,MATCH($C602,$F$559:$F601,0)),INDEX(J603:J$621,MATCH($C602,$F603:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H602>$C602,INDEX(K$559:K601,MATCH($C602,$F$559:$F601,0)),INDEX(K603:K$621,MATCH($C602,$F603:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H602>$C602,INDEX(L$559:L601,MATCH($C602,$F$559:$F601,0)),INDEX(L603:L$621,MATCH($C602,$F603:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H602>$C602,INDEX(M$559:M601,MATCH($C602,$F$559:$F601,0)),INDEX(M603:M$621,MATCH($C602,$F603:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H602>$C602,INDEX(N$559:N601,MATCH($C602,$F$559:$F601,0)),INDEX(N603:N$621,MATCH($C602,$F603:$F$621,0)))","v":2021},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H602,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H602,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H602>$C602,INDEX(U$559:U601,MATCH($C602,$F$559:$F601,0)),INDEX(U603:U$621,MATCH($C602,$F603:$F$621,0)))","v":264470},{"$f":"IF($H602>$C602,INDEX(V$559:V601,MATCH($C602,$F$559:$F601,0)),INDEX(V603:V$621,MATCH($C602,$F603:$F$621,0)))","v":16.2},{"$f":"IF($H602>$C602,INDEX(W$559:W601,MATCH($C602,$F$559:$F601,0)),INDEX(W603:W$621,MATCH($C602,$F603:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H602>$C602,INDEX(X$559:X601,MATCH($C602,$F$559:$F601,0)),INDEX(X603:X$621,MATCH($C602,$F603:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H602>$C602,INDEX(Y$559:Y601,MATCH($C602,$F$559:$F601,0)),INDEX(Y603:Y$621,MATCH($C602,$F603:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H602>$C602,INDEX(AD$559:AD601,MATCH($C602,$F$559:$F601,0)),INDEX(AD603:AD$621,MATCH($C602,$F603:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H602>$C602,INDEX(AG$559:AG601,MATCH($C602,$F$559:$F601,0)),INDEX(AG603:AG$621,MATCH($C602,$F603:$F$621,0)))","v":0},{"$f":"IF($H602>$C602,INDEX(AH$559:AH601,MATCH($C602,$F$559:$F601,0)),INDEX(AH603:AH$621,MATCH($C602,$F603:$F$621,0)))","v":0},{"$f":"IF($H602>$C602,INDEX(AI$559:AI601,MATCH($C602,$F$559:$F601,0)),INDEX(AI603:AI$621,MATCH($C602,$F603:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H602>$C602,INDEX(AJ$559:AJ601,MATCH($C602,$F$559:$F601,0)),INDEX(AJ603:AJ$621,MATCH($C602,$F603:$F$621,0)))","v":0},{"$f":"IF($H602>$C602,INDEX(AK$559:AK601,MATCH($C602,$F$559:$F601,0)),INDEX(AK603:AK$621,MATCH($C602,$F603:$F$621,0)))","v":0},null,{"$f":"IF($H602>$C602,INDEX(AM$559:AM601,MATCH($C602,$F$559:$F601,0)),INDEX(AM603:AM$621,MATCH($C602,$F603:$F$621,0)))","v":0.03},null,{"$f":"IF($H602>$C602,INDEX(AO$559:AO601,MATCH($C602,$F$559:$F601,0)),INDEX(AO603:AO$621,MATCH($C602,$F603:$F$621,0)))","v":864},{"$f":"IF($H602>$C602,INDEX(AP$559:AP601,MATCH($C602,$F$559:$F601,0)),INDEX(AP603:AP$621,MATCH($C602,$F603:$F$621,0)))","v":0},{"$f":"IF($H602>$C602,INDEX(AQ$559:AQ601,MATCH($C602,$F$559:$F601,0)),INDEX(AQ603:AQ$621,MATCH($C602,$F603:$F$621,0)))","v":4},{"$f":"IF($H602>$C602,INDEX(AR$559:AR601,MATCH($C602,$F$559:$F601,0)),INDEX(AR603:AR$621,MATCH($C602,$F603:$F$621,0)))","v":35000},null,null,{"$f":"IF($H602>$C602,INDEX(AU$559:AU601,MATCH($C602,$F$559:$F601,0)),INDEX(AU603:AU$621,MATCH($C602,$F603:$F$621,0)))","v":1},{"$f":"IF($H602>$C602,INDEX(AV$559:AV601,MATCH($C602,$F$559:$F601,0)),INDEX(AV603:AV$621,MATCH($C602,$F603:$F$621,0)))","v":1}]
[null,14.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H603)),ABS($E$559:$E$621-H603),0))","v":0},0,0,0,14,14,{"$f":"IF($H603>$C603,INDEX(J$559:J602,MATCH($C603,$F$559:$F602,0)),INDEX(J604:J$621,MATCH($C603,$F604:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H603>$C603,INDEX(K$559:K602,MATCH($C603,$F$559:$F602,0)),INDEX(K604:K$621,MATCH($C603,$F604:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H603>$C603,INDEX(L$559:L602,MATCH($C603,$F$559:$F602,0)),INDEX(L604:L$621,MATCH($C603,$F604:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H603>$C603,INDEX(M$559:M602,MATCH($C603,$F$559:$F602,0)),INDEX(M604:M$621,MATCH($C603,$F604:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H603>$C603,INDEX(N$559:N602,MATCH($C603,$F$559:$F602,0)),INDEX(N604:N$621,MATCH($C603,$F604:$F$621,0)))","v":2021},2007,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H603,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H603,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H603>$C603,INDEX(U$559:U602,MATCH($C603,$F$559:$F602,0)),INDEX(U604:U$621,MATCH($C603,$F604:$F$621,0)))","v":264470},{"$f":"IF($H603>$C603,INDEX(V$559:V602,MATCH($C603,$F$559:$F602,0)),INDEX(V604:V$621,MATCH($C603,$F604:$F$621,0)))","v":16.2},{"$f":"IF($H603>$C603,INDEX(W$559:W602,MATCH($C603,$F$559:$F602,0)),INDEX(W604:W$621,MATCH($C603,$F604:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H603>$C603,INDEX(X$559:X602,MATCH($C603,$F$559:$F602,0)),INDEX(X604:X$621,MATCH($C603,$F604:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H603>$C603,INDEX(Y$559:Y602,MATCH($C603,$F$559:$F602,0)),INDEX(Y604:Y$621,MATCH($C603,$F604:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H603>$C603,INDEX(AD$559:AD602,MATCH($C603,$F$559:$F602,0)),INDEX(AD604:AD$621,MATCH($C603,$F604:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H603>$C603,INDEX(AG$559:AG602,MATCH($C603,$F$559:$F602,0)),INDEX(AG604:AG$621,MATCH($C603,$F604:$F$621,0)))","v":0},{"$f":"IF($H603>$C603,INDEX(AH$559:AH602,MATCH($C603,$F$559:$F602,0)),INDEX(AH604:AH$621,MATCH($C603,$F604:$F$621,0)))","v":0},{"$f":"IF($H603>$C603,INDEX(AI$559:AI602,MATCH($C603,$F$559:$F602,0)),INDEX(AI604:AI$621,MATCH($C603,$F604:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H603>$C603,INDEX(AJ$559:AJ602,MATCH($C603,$F$559:$F602,0)),INDEX(AJ604:AJ$621,MATCH($C603,$F604:$F$621,0)))","v":0},{"$f":"IF($H603>$C603,INDEX(AK$559:AK602,MATCH($C603,$F$559:$F602,0)),INDEX(AK604:AK$621,MATCH($C603,$F604:$F$621,0)))","v":0},null,{"$f":"IF($H603>$C603,INDEX(AM$559:AM602,MATCH($C603,$F$559:$F602,0)),INDEX(AM604:AM$621,MATCH($C603,$F604:$F$621,0)))","v":0.03},null,{"$f":"IF($H603>$C603,INDEX(AO$559:AO602,MATCH($C603,$F$559:$F602,0)),INDEX(AO604:AO$621,MATCH($C603,$F604:$F$621,0)))","v":864},{"$f":"IF($H603>$C603,INDEX(AP$559:AP602,MATCH($C603,$F$559:$F602,0)),INDEX(AP604:AP$621,MATCH($C603,$F604:$F$621,0)))","v":0},{"$f":"IF($H603>$C603,INDEX(AQ$559:AQ602,MATCH($C603,$F$559:$F602,0)),INDEX(AQ604:AQ$621,MATCH($C603,$F604:$F$621,0)))","v":4},{"$f":"IF($H603>$C603,INDEX(AR$559:AR602,MATCH($C603,$F$559:$F602,0)),INDEX(AR604:AR$621,MATCH($C603,$F604:$F$621,0)))","v":35000},null,null,{"$f":"IF($H603>$C603,INDEX(AU$559:AU602,MATCH($C603,$F$559:$F602,0)),INDEX(AU604:AU$621,MATCH($C603,$F604:$F$621,0)))","v":1},{"$f":"IF($H603>$C603,INDEX(AV$559:AV602,MATCH($C603,$F$559:$F602,0)),INDEX(AV604:AV$621,MATCH($C603,$F604:$F$621,0)))","v":1}]
[null,15.1,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H604)),ABS($E$559:$E$621-H604),0))","v":0},0,0,0,15,15,{"$f":"IF($H604>$C604,INDEX(J$559:J603,MATCH($C604,$F$559:$F603,0)),INDEX(J605:J$621,MATCH($C604,$F605:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H604>$C604,INDEX(K$559:K603,MATCH($C604,$F$559:$F603,0)),INDEX(K605:K$621,MATCH($C604,$F605:$F$621,0)))","v":"FORD"},{"$f":"IF($H604>$C604,INDEX(L$559:L603,MATCH($C604,$F$559:$F603,0)),INDEX(L605:L$621,MATCH($C604,$F605:$F$621,0)))","v":"KUGA"},{"$f":"IF($H604>$C604,INDEX(M$559:M603,MATCH($C604,$F$559:$F603,0)),INDEX(M605:M$621,MATCH($C604,$F605:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H604>$C604,INDEX(N$559:N603,MATCH($C604,$F$559:$F603,0)),INDEX(N605:N$621,MATCH($C604,$F605:$F$621,0)))","v":2021},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H604,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H604,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H604>$C604,INDEX(U$559:U603,MATCH($C604,$F$559:$F603,0)),INDEX(U605:U$621,MATCH($C604,$F605:$F$621,0)))","v":264470},{"$f":"IF($H604>$C604,INDEX(V$559:V603,MATCH($C604,$F$559:$F603,0)),INDEX(V605:V$621,MATCH($C604,$F605:$F$621,0)))","v":16.2},{"$f":"IF($H604>$C604,INDEX(W$559:W603,MATCH($C604,$F$559:$F603,0)),INDEX(W605:W$621,MATCH($C604,$F605:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H604>$C604,INDEX(X$559:X603,MATCH($C604,$F$559:$F603,0)),INDEX(X605:X$621,MATCH($C604,$F605:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H604>$C604,INDEX(Y$559:Y603,MATCH($C604,$F$559:$F603,0)),INDEX(Y605:Y$621,MATCH($C604,$F605:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H604>$C604,INDEX(AD$559:AD603,MATCH($C604,$F$559:$F603,0)),INDEX(AD605:AD$621,MATCH($C604,$F605:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H604>$C604,INDEX(AG$559:AG603,MATCH($C604,$F$559:$F603,0)),INDEX(AG605:AG$621,MATCH($C604,$F605:$F$621,0)))","v":0},{"$f":"IF($H604>$C604,INDEX(AH$559:AH603,MATCH($C604,$F$559:$F603,0)),INDEX(AH605:AH$621,MATCH($C604,$F605:$F$621,0)))","v":0},{"$f":"IF($H604>$C604,INDEX(AI$559:AI603,MATCH($C604,$F$559:$F603,0)),INDEX(AI605:AI$621,MATCH($C604,$F605:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H604>$C604,INDEX(AJ$559:AJ603,MATCH($C604,$F$559:$F603,0)),INDEX(AJ605:AJ$621,MATCH($C604,$F605:$F$621,0)))","v":0},{"$f":"IF($H604>$C604,INDEX(AK$559:AK603,MATCH($C604,$F$559:$F603,0)),INDEX(AK605:AK$621,MATCH($C604,$F605:$F$621,0)))","v":0},null,{"$f":"IF($H604>$C604,INDEX(AM$559:AM603,MATCH($C604,$F$559:$F603,0)),INDEX(AM605:AM$621,MATCH($C604,$F605:$F$621,0)))","v":0.03},null,{"$f":"IF($H604>$C604,INDEX(AO$559:AO603,MATCH($C604,$F$559:$F603,0)),INDEX(AO605:AO$621,MATCH($C604,$F605:$F$621,0)))","v":864},{"$f":"IF($H604>$C604,INDEX(AP$559:AP603,MATCH($C604,$F$559:$F603,0)),INDEX(AP605:AP$621,MATCH($C604,$F605:$F$621,0)))","v":0},{"$f":"IF($H604>$C604,INDEX(AQ$559:AQ603,MATCH($C604,$F$559:$F603,0)),INDEX(AQ605:AQ$621,MATCH($C604,$F605:$F$621,0)))","v":4},{"$f":"IF($H604>$C604,INDEX(AR$559:AR603,MATCH($C604,$F$559:$F603,0)),INDEX(AR605:AR$621,MATCH($C604,$F605:$F$621,0)))","v":35000},null,null,{"$f":"IF($H604>$C604,INDEX(AU$559:AU603,MATCH($C604,$F$559:$F603,0)),INDEX(AU605:AU$621,MATCH($C604,$F605:$F$621,0)))","v":1},{"$f":"IF($H604>$C604,INDEX(AV$559:AV603,MATCH($C604,$F$559:$F603,0)),INDEX(AV605:AV$621,MATCH($C604,$F605:$F$621,0)))","v":1}]
[null,15.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H605)),ABS($E$559:$E$621-H605),0))","v":0},0,0,0,15,15,{"$f":"IF($H605>$C605,INDEX(J$559:J604,MATCH($C605,$F$559:$F604,0)),INDEX(J606:J$621,MATCH($C605,$F606:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H605>$C605,INDEX(K$559:K604,MATCH($C605,$F$559:$F604,0)),INDEX(K606:K$621,MATCH($C605,$F606:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H605>$C605,INDEX(L$559:L604,MATCH($C605,$F$559:$F604,0)),INDEX(L606:L$621,MATCH($C605,$F606:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H605>$C605,INDEX(M$559:M604,MATCH($C605,$F$559:$F604,0)),INDEX(M606:M$621,MATCH($C605,$F606:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H605>$C605,INDEX(N$559:N604,MATCH($C605,$F$559:$F604,0)),INDEX(N606:N$621,MATCH($C605,$F606:$F$621,0)))","v":2021},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H605,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H605,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H605>$C605,INDEX(U$559:U604,MATCH($C605,$F$559:$F604,0)),INDEX(U606:U$621,MATCH($C605,$F606:$F$621,0)))","v":264470},{"$f":"IF($H605>$C605,INDEX(V$559:V604,MATCH($C605,$F$559:$F604,0)),INDEX(V606:V$621,MATCH($C605,$F606:$F$621,0)))","v":16.2},{"$f":"IF($H605>$C605,INDEX(W$559:W604,MATCH($C605,$F$559:$F604,0)),INDEX(W606:W$621,MATCH($C605,$F606:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H605>$C605,INDEX(X$559:X604,MATCH($C605,$F$559:$F604,0)),INDEX(X606:X$621,MATCH($C605,$F606:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H605>$C605,INDEX(Y$559:Y604,MATCH($C605,$F$559:$F604,0)),INDEX(Y606:Y$621,MATCH($C605,$F606:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H605>$C605,INDEX(AD$559:AD604,MATCH($C605,$F$559:$F604,0)),INDEX(AD606:AD$621,MATCH($C605,$F606:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H605>$C605,INDEX(AG$559:AG604,MATCH($C605,$F$559:$F604,0)),INDEX(AG606:AG$621,MATCH($C605,$F606:$F$621,0)))","v":0},{"$f":"IF($H605>$C605,INDEX(AH$559:AH604,MATCH($C605,$F$559:$F604,0)),INDEX(AH606:AH$621,MATCH($C605,$F606:$F$621,0)))","v":0},{"$f":"IF($H605>$C605,INDEX(AI$559:AI604,MATCH($C605,$F$559:$F604,0)),INDEX(AI606:AI$621,MATCH($C605,$F606:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H605>$C605,INDEX(AJ$559:AJ604,MATCH($C605,$F$559:$F604,0)),INDEX(AJ606:AJ$621,MATCH($C605,$F606:$F$621,0)))","v":0},{"$f":"IF($H605>$C605,INDEX(AK$559:AK604,MATCH($C605,$F$559:$F604,0)),INDEX(AK606:AK$621,MATCH($C605,$F606:$F$621,0)))","v":0},null,{"$f":"IF($H605>$C605,INDEX(AM$559:AM604,MATCH($C605,$F$559:$F604,0)),INDEX(AM606:AM$621,MATCH($C605,$F606:$F$621,0)))","v":0.03},null,{"$f":"IF($H605>$C605,INDEX(AO$559:AO604,MATCH($C605,$F$559:$F604,0)),INDEX(AO606:AO$621,MATCH($C605,$F606:$F$621,0)))","v":864},{"$f":"IF($H605>$C605,INDEX(AP$559:AP604,MATCH($C605,$F$559:$F604,0)),INDEX(AP606:AP$621,MATCH($C605,$F606:$F$621,0)))","v":0},{"$f":"IF($H605>$C605,INDEX(AQ$559:AQ604,MATCH($C605,$F$559:$F604,0)),INDEX(AQ606:AQ$621,MATCH($C605,$F606:$F$621,0)))","v":4},{"$f":"IF($H605>$C605,INDEX(AR$559:AR604,MATCH($C605,$F$559:$F604,0)),INDEX(AR606:AR$621,MATCH($C605,$F606:$F$621,0)))","v":35000},null,null,{"$f":"IF($H605>$C605,INDEX(AU$559:AU604,MATCH($C605,$F$559:$F604,0)),INDEX(AU606:AU$621,MATCH($C605,$F606:$F$621,0)))","v":1},{"$f":"IF($H605>$C605,INDEX(AV$559:AV604,MATCH($C605,$F$559:$F604,0)),INDEX(AV606:AV$621,MATCH($C605,$F606:$F$621,0)))","v":1}]
[null,15.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H606)),ABS($E$559:$E$621-H606),0))","v":0},0,0,0,15,15,{"$f":"IF($H606>$C606,INDEX(J$559:J605,MATCH($C606,$F$559:$F605,0)),INDEX(J607:J$621,MATCH($C606,$F607:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H606>$C606,INDEX(K$559:K605,MATCH($C606,$F$559:$F605,0)),INDEX(K607:K$621,MATCH($C606,$F607:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H606>$C606,INDEX(L$559:L605,MATCH($C606,$F$559:$F605,0)),INDEX(L607:L$621,MATCH($C606,$F607:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H606>$C606,INDEX(M$559:M605,MATCH($C606,$F$559:$F605,0)),INDEX(M607:M$621,MATCH($C606,$F607:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H606>$C606,INDEX(N$559:N605,MATCH($C606,$F$559:$F605,0)),INDEX(N607:N$621,MATCH($C606,$F607:$F$621,0)))","v":2021},2006,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H606,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H606,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H606>$C606,INDEX(U$559:U605,MATCH($C606,$F$559:$F605,0)),INDEX(U607:U$621,MATCH($C606,$F607:$F$621,0)))","v":264470},{"$f":"IF($H606>$C606,INDEX(V$559:V605,MATCH($C606,$F$559:$F605,0)),INDEX(V607:V$621,MATCH($C606,$F607:$F$621,0)))","v":16.2},{"$f":"IF($H606>$C606,INDEX(W$559:W605,MATCH($C606,$F$559:$F605,0)),INDEX(W607:W$621,MATCH($C606,$F607:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H606>$C606,INDEX(X$559:X605,MATCH($C606,$F$559:$F605,0)),INDEX(X607:X$621,MATCH($C606,$F607:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H606>$C606,INDEX(Y$559:Y605,MATCH($C606,$F$559:$F605,0)),INDEX(Y607:Y$621,MATCH($C606,$F607:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H606>$C606,INDEX(AD$559:AD605,MATCH($C606,$F$559:$F605,0)),INDEX(AD607:AD$621,MATCH($C606,$F607:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H606>$C606,INDEX(AG$559:AG605,MATCH($C606,$F$559:$F605,0)),INDEX(AG607:AG$621,MATCH($C606,$F607:$F$621,0)))","v":0},{"$f":"IF($H606>$C606,INDEX(AH$559:AH605,MATCH($C606,$F$559:$F605,0)),INDEX(AH607:AH$621,MATCH($C606,$F607:$F$621,0)))","v":0},{"$f":"IF($H606>$C606,INDEX(AI$559:AI605,MATCH($C606,$F$559:$F605,0)),INDEX(AI607:AI$621,MATCH($C606,$F607:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H606>$C606,INDEX(AJ$559:AJ605,MATCH($C606,$F$559:$F605,0)),INDEX(AJ607:AJ$621,MATCH($C606,$F607:$F$621,0)))","v":0},{"$f":"IF($H606>$C606,INDEX(AK$559:AK605,MATCH($C606,$F$559:$F605,0)),INDEX(AK607:AK$621,MATCH($C606,$F607:$F$621,0)))","v":0},null,{"$f":"IF($H606>$C606,INDEX(AM$559:AM605,MATCH($C606,$F$559:$F605,0)),INDEX(AM607:AM$621,MATCH($C606,$F607:$F$621,0)))","v":0.03},null,{"$f":"IF($H606>$C606,INDEX(AO$559:AO605,MATCH($C606,$F$559:$F605,0)),INDEX(AO607:AO$621,MATCH($C606,$F607:$F$621,0)))","v":864},{"$f":"IF($H606>$C606,INDEX(AP$559:AP605,MATCH($C606,$F$559:$F605,0)),INDEX(AP607:AP$621,MATCH($C606,$F607:$F$621,0)))","v":0},{"$f":"IF($H606>$C606,INDEX(AQ$559:AQ605,MATCH($C606,$F$559:$F605,0)),INDEX(AQ607:AQ$621,MATCH($C606,$F607:$F$621,0)))","v":4},{"$f":"IF($H606>$C606,INDEX(AR$559:AR605,MATCH($C606,$F$559:$F605,0)),INDEX(AR607:AR$621,MATCH($C606,$F607:$F$621,0)))","v":35000},null,null,{"$f":"IF($H606>$C606,INDEX(AU$559:AU605,MATCH($C606,$F$559:$F605,0)),INDEX(AU607:AU$621,MATCH($C606,$F607:$F$621,0)))","v":1},{"$f":"IF($H606>$C606,INDEX(AV$559:AV605,MATCH($C606,$F$559:$F605,0)),INDEX(AV607:AV$621,MATCH($C606,$F607:$F$621,0)))","v":1}]
[null,16.100000000000001,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H607)),ABS($E$559:$E$621-H607),0))","v":0},0,0,0,16,16,{"$f":"IF($H607>$C607,INDEX(J$559:J606,MATCH($C607,$F$559:$F606,0)),INDEX(J608:J$621,MATCH($C607,$F608:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H607>$C607,INDEX(K$559:K606,MATCH($C607,$F$559:$F606,0)),INDEX(K608:K$621,MATCH($C607,$F608:$F$621,0)))","v":"FORD"},{"$f":"IF($H607>$C607,INDEX(L$559:L606,MATCH($C607,$F$559:$F606,0)),INDEX(L608:L$621,MATCH($C607,$F608:$F$621,0)))","v":"KUGA"},{"$f":"IF($H607>$C607,INDEX(M$559:M606,MATCH($C607,$F$559:$F606,0)),INDEX(M608:M$621,MATCH($C607,$F608:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H607>$C607,INDEX(N$559:N606,MATCH($C607,$F$559:$F606,0)),INDEX(N608:N$621,MATCH($C607,$F608:$F$621,0)))","v":2021},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H607,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H607,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H607>$C607,INDEX(U$559:U606,MATCH($C607,$F$559:$F606,0)),INDEX(U608:U$621,MATCH($C607,$F608:$F$621,0)))","v":264470},{"$f":"IF($H607>$C607,INDEX(V$559:V606,MATCH($C607,$F$559:$F606,0)),INDEX(V608:V$621,MATCH($C607,$F608:$F$621,0)))","v":16.2},{"$f":"IF($H607>$C607,INDEX(W$559:W606,MATCH($C607,$F$559:$F606,0)),INDEX(W608:W$621,MATCH($C607,$F608:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H607>$C607,INDEX(X$559:X606,MATCH($C607,$F$559:$F606,0)),INDEX(X608:X$621,MATCH($C607,$F608:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H607>$C607,INDEX(Y$559:Y606,MATCH($C607,$F$559:$F606,0)),INDEX(Y608:Y$621,MATCH($C607,$F608:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H607>$C607,INDEX(AD$559:AD606,MATCH($C607,$F$559:$F606,0)),INDEX(AD608:AD$621,MATCH($C607,$F608:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H607>$C607,INDEX(AG$559:AG606,MATCH($C607,$F$559:$F606,0)),INDEX(AG608:AG$621,MATCH($C607,$F608:$F$621,0)))","v":0},{"$f":"IF($H607>$C607,INDEX(AH$559:AH606,MATCH($C607,$F$559:$F606,0)),INDEX(AH608:AH$621,MATCH($C607,$F608:$F$621,0)))","v":0},{"$f":"IF($H607>$C607,INDEX(AI$559:AI606,MATCH($C607,$F$559:$F606,0)),INDEX(AI608:AI$621,MATCH($C607,$F608:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H607>$C607,INDEX(AJ$559:AJ606,MATCH($C607,$F$559:$F606,0)),INDEX(AJ608:AJ$621,MATCH($C607,$F608:$F$621,0)))","v":0},{"$f":"IF($H607>$C607,INDEX(AK$559:AK606,MATCH($C607,$F$559:$F606,0)),INDEX(AK608:AK$621,MATCH($C607,$F608:$F$621,0)))","v":0},null,{"$f":"IF($H607>$C607,INDEX(AM$559:AM606,MATCH($C607,$F$559:$F606,0)),INDEX(AM608:AM$621,MATCH($C607,$F608:$F$621,0)))","v":0.03},null,{"$f":"IF($H607>$C607,INDEX(AO$559:AO606,MATCH($C607,$F$559:$F606,0)),INDEX(AO608:AO$621,MATCH($C607,$F608:$F$621,0)))","v":864},{"$f":"IF($H607>$C607,INDEX(AP$559:AP606,MATCH($C607,$F$559:$F606,0)),INDEX(AP608:AP$621,MATCH($C607,$F608:$F$621,0)))","v":0},{"$f":"IF($H607>$C607,INDEX(AQ$559:AQ606,MATCH($C607,$F$559:$F606,0)),INDEX(AQ608:AQ$621,MATCH($C607,$F608:$F$621,0)))","v":4},{"$f":"IF($H607>$C607,INDEX(AR$559:AR606,MATCH($C607,$F$559:$F606,0)),INDEX(AR608:AR$621,MATCH($C607,$F608:$F$621,0)))","v":35000},null,null,{"$f":"IF($H607>$C607,INDEX(AU$559:AU606,MATCH($C607,$F$559:$F606,0)),INDEX(AU608:AU$621,MATCH($C607,$F608:$F$621,0)))","v":1},{"$f":"IF($H607>$C607,INDEX(AV$559:AV606,MATCH($C607,$F$559:$F606,0)),INDEX(AV608:AV$621,MATCH($C607,$F608:$F$621,0)))","v":1}]
[null,16.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H608)),ABS($E$559:$E$621-H608),0))","v":0},0,0,0,16,16,{"$f":"IF($H608>$C608,INDEX(J$559:J607,MATCH($C608,$F$559:$F607,0)),INDEX(J609:J$621,MATCH($C608,$F609:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H608>$C608,INDEX(K$559:K607,MATCH($C608,$F$559:$F607,0)),INDEX(K609:K$621,MATCH($C608,$F609:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H608>$C608,INDEX(L$559:L607,MATCH($C608,$F$559:$F607,0)),INDEX(L609:L$621,MATCH($C608,$F609:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H608>$C608,INDEX(M$559:M607,MATCH($C608,$F$559:$F607,0)),INDEX(M609:M$621,MATCH($C608,$F609:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H608>$C608,INDEX(N$559:N607,MATCH($C608,$F$559:$F607,0)),INDEX(N609:N$621,MATCH($C608,$F609:$F$621,0)))","v":2021},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H608,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H608,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H608>$C608,INDEX(U$559:U607,MATCH($C608,$F$559:$F607,0)),INDEX(U609:U$621,MATCH($C608,$F609:$F$621,0)))","v":264470},{"$f":"IF($H608>$C608,INDEX(V$559:V607,MATCH($C608,$F$559:$F607,0)),INDEX(V609:V$621,MATCH($C608,$F609:$F$621,0)))","v":16.2},{"$f":"IF($H608>$C608,INDEX(W$559:W607,MATCH($C608,$F$559:$F607,0)),INDEX(W609:W$621,MATCH($C608,$F609:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H608>$C608,INDEX(X$559:X607,MATCH($C608,$F$559:$F607,0)),INDEX(X609:X$621,MATCH($C608,$F609:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H608>$C608,INDEX(Y$559:Y607,MATCH($C608,$F$559:$F607,0)),INDEX(Y609:Y$621,MATCH($C608,$F609:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H608>$C608,INDEX(AD$559:AD607,MATCH($C608,$F$559:$F607,0)),INDEX(AD609:AD$621,MATCH($C608,$F609:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H608>$C608,INDEX(AG$559:AG607,MATCH($C608,$F$559:$F607,0)),INDEX(AG609:AG$621,MATCH($C608,$F609:$F$621,0)))","v":0},{"$f":"IF($H608>$C608,INDEX(AH$559:AH607,MATCH($C608,$F$559:$F607,0)),INDEX(AH609:AH$621,MATCH($C608,$F609:$F$621,0)))","v":0},{"$f":"IF($H608>$C608,INDEX(AI$559:AI607,MATCH($C608,$F$559:$F607,0)),INDEX(AI609:AI$621,MATCH($C608,$F609:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H608>$C608,INDEX(AJ$559:AJ607,MATCH($C608,$F$559:$F607,0)),INDEX(AJ609:AJ$621,MATCH($C608,$F609:$F$621,0)))","v":0},{"$f":"IF($H608>$C608,INDEX(AK$559:AK607,MATCH($C608,$F$559:$F607,0)),INDEX(AK609:AK$621,MATCH($C608,$F609:$F$621,0)))","v":0},null,{"$f":"IF($H608>$C608,INDEX(AM$559:AM607,MATCH($C608,$F$559:$F607,0)),INDEX(AM609:AM$621,MATCH($C608,$F609:$F$621,0)))","v":0.03},null,{"$f":"IF($H608>$C608,INDEX(AO$559:AO607,MATCH($C608,$F$559:$F607,0)),INDEX(AO609:AO$621,MATCH($C608,$F609:$F$621,0)))","v":864},{"$f":"IF($H608>$C608,INDEX(AP$559:AP607,MATCH($C608,$F$559:$F607,0)),INDEX(AP609:AP$621,MATCH($C608,$F609:$F$621,0)))","v":0},{"$f":"IF($H608>$C608,INDEX(AQ$559:AQ607,MATCH($C608,$F$559:$F607,0)),INDEX(AQ609:AQ$621,MATCH($C608,$F609:$F$621,0)))","v":4},{"$f":"IF($H608>$C608,INDEX(AR$559:AR607,MATCH($C608,$F$559:$F607,0)),INDEX(AR609:AR$621,MATCH($C608,$F609:$F$621,0)))","v":35000},null,null,{"$f":"IF($H608>$C608,INDEX(AU$559:AU607,MATCH($C608,$F$559:$F607,0)),INDEX(AU609:AU$621,MATCH($C608,$F609:$F$621,0)))","v":1},{"$f":"IF($H608>$C608,INDEX(AV$559:AV607,MATCH($C608,$F$559:$F607,0)),INDEX(AV609:AV$621,MATCH($C608,$F609:$F$621,0)))","v":1}]
[null,16.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H609)),ABS($E$559:$E$621-H609),0))","v":0},0,0,0,16,16,{"$f":"IF($H609>$C609,INDEX(J$559:J608,MATCH($C609,$F$559:$F608,0)),INDEX(J610:J$621,MATCH($C609,$F610:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H609>$C609,INDEX(K$559:K608,MATCH($C609,$F$559:$F608,0)),INDEX(K610:K$621,MATCH($C609,$F610:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H609>$C609,INDEX(L$559:L608,MATCH($C609,$F$559:$F608,0)),INDEX(L610:L$621,MATCH($C609,$F610:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H609>$C609,INDEX(M$559:M608,MATCH($C609,$F$559:$F608,0)),INDEX(M610:M$621,MATCH($C609,$F610:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H609>$C609,INDEX(N$559:N608,MATCH($C609,$F$559:$F608,0)),INDEX(N610:N$621,MATCH($C609,$F610:$F$621,0)))","v":2021},2005,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H609,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H609,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H609>$C609,INDEX(U$559:U608,MATCH($C609,$F$559:$F608,0)),INDEX(U610:U$621,MATCH($C609,$F610:$F$621,0)))","v":264470},{"$f":"IF($H609>$C609,INDEX(V$559:V608,MATCH($C609,$F$559:$F608,0)),INDEX(V610:V$621,MATCH($C609,$F610:$F$621,0)))","v":16.2},{"$f":"IF($H609>$C609,INDEX(W$559:W608,MATCH($C609,$F$559:$F608,0)),INDEX(W610:W$621,MATCH($C609,$F610:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H609>$C609,INDEX(X$559:X608,MATCH($C609,$F$559:$F608,0)),INDEX(X610:X$621,MATCH($C609,$F610:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H609>$C609,INDEX(Y$559:Y608,MATCH($C609,$F$559:$F608,0)),INDEX(Y610:Y$621,MATCH($C609,$F610:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H609>$C609,INDEX(AD$559:AD608,MATCH($C609,$F$559:$F608,0)),INDEX(AD610:AD$621,MATCH($C609,$F610:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H609>$C609,INDEX(AG$559:AG608,MATCH($C609,$F$559:$F608,0)),INDEX(AG610:AG$621,MATCH($C609,$F610:$F$621,0)))","v":0},{"$f":"IF($H609>$C609,INDEX(AH$559:AH608,MATCH($C609,$F$559:$F608,0)),INDEX(AH610:AH$621,MATCH($C609,$F610:$F$621,0)))","v":0},{"$f":"IF($H609>$C609,INDEX(AI$559:AI608,MATCH($C609,$F$559:$F608,0)),INDEX(AI610:AI$621,MATCH($C609,$F610:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H609>$C609,INDEX(AJ$559:AJ608,MATCH($C609,$F$559:$F608,0)),INDEX(AJ610:AJ$621,MATCH($C609,$F610:$F$621,0)))","v":0},{"$f":"IF($H609>$C609,INDEX(AK$559:AK608,MATCH($C609,$F$559:$F608,0)),INDEX(AK610:AK$621,MATCH($C609,$F610:$F$621,0)))","v":0},null,{"$f":"IF($H609>$C609,INDEX(AM$559:AM608,MATCH($C609,$F$559:$F608,0)),INDEX(AM610:AM$621,MATCH($C609,$F610:$F$621,0)))","v":0.03},null,{"$f":"IF($H609>$C609,INDEX(AO$559:AO608,MATCH($C609,$F$559:$F608,0)),INDEX(AO610:AO$621,MATCH($C609,$F610:$F$621,0)))","v":864},{"$f":"IF($H609>$C609,INDEX(AP$559:AP608,MATCH($C609,$F$559:$F608,0)),INDEX(AP610:AP$621,MATCH($C609,$F610:$F$621,0)))","v":0},{"$f":"IF($H609>$C609,INDEX(AQ$559:AQ608,MATCH($C609,$F$559:$F608,0)),INDEX(AQ610:AQ$621,MATCH($C609,$F610:$F$621,0)))","v":4},{"$f":"IF($H609>$C609,INDEX(AR$559:AR608,MATCH($C609,$F$559:$F608,0)),INDEX(AR610:AR$621,MATCH($C609,$F610:$F$621,0)))","v":35000},null,null,{"$f":"IF($H609>$C609,INDEX(AU$559:AU608,MATCH($C609,$F$559:$F608,0)),INDEX(AU610:AU$621,MATCH($C609,$F610:$F$621,0)))","v":1},{"$f":"IF($H609>$C609,INDEX(AV$559:AV608,MATCH($C609,$F$559:$F608,0)),INDEX(AV610:AV$621,MATCH($C609,$F610:$F$621,0)))","v":1}]
[null,17.100000000000001,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H610)),ABS($E$559:$E$621-H610),0))","v":0},0,0,0,17,17,{"$f":"IF($H610>$C610,INDEX(J$559:J609,MATCH($C610,$F$559:$F609,0)),INDEX(J611:J$621,MATCH($C610,$F611:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H610>$C610,INDEX(K$559:K609,MATCH($C610,$F$559:$F609,0)),INDEX(K611:K$621,MATCH($C610,$F611:$F$621,0)))","v":"FORD"},{"$f":"IF($H610>$C610,INDEX(L$559:L609,MATCH($C610,$F$559:$F609,0)),INDEX(L611:L$621,MATCH($C610,$F611:$F$621,0)))","v":"KUGA"},{"$f":"IF($H610>$C610,INDEX(M$559:M609,MATCH($C610,$F$559:$F609,0)),INDEX(M611:M$621,MATCH($C610,$F611:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H610>$C610,INDEX(N$559:N609,MATCH($C610,$F$559:$F609,0)),INDEX(N611:N$621,MATCH($C610,$F611:$F$621,0)))","v":2021},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H610,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H610,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H610>$C610,INDEX(U$559:U609,MATCH($C610,$F$559:$F609,0)),INDEX(U611:U$621,MATCH($C610,$F611:$F$621,0)))","v":264470},{"$f":"IF($H610>$C610,INDEX(V$559:V609,MATCH($C610,$F$559:$F609,0)),INDEX(V611:V$621,MATCH($C610,$F611:$F$621,0)))","v":16.2},{"$f":"IF($H610>$C610,INDEX(W$559:W609,MATCH($C610,$F$559:$F609,0)),INDEX(W611:W$621,MATCH($C610,$F611:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H610>$C610,INDEX(X$559:X609,MATCH($C610,$F$559:$F609,0)),INDEX(X611:X$621,MATCH($C610,$F611:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H610>$C610,INDEX(Y$559:Y609,MATCH($C610,$F$559:$F609,0)),INDEX(Y611:Y$621,MATCH($C610,$F611:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H610>$C610,INDEX(AD$559:AD609,MATCH($C610,$F$559:$F609,0)),INDEX(AD611:AD$621,MATCH($C610,$F611:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H610>$C610,INDEX(AG$559:AG609,MATCH($C610,$F$559:$F609,0)),INDEX(AG611:AG$621,MATCH($C610,$F611:$F$621,0)))","v":0},{"$f":"IF($H610>$C610,INDEX(AH$559:AH609,MATCH($C610,$F$559:$F609,0)),INDEX(AH611:AH$621,MATCH($C610,$F611:$F$621,0)))","v":0},{"$f":"IF($H610>$C610,INDEX(AI$559:AI609,MATCH($C610,$F$559:$F609,0)),INDEX(AI611:AI$621,MATCH($C610,$F611:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H610>$C610,INDEX(AJ$559:AJ609,MATCH($C610,$F$559:$F609,0)),INDEX(AJ611:AJ$621,MATCH($C610,$F611:$F$621,0)))","v":0},{"$f":"IF($H610>$C610,INDEX(AK$559:AK609,MATCH($C610,$F$559:$F609,0)),INDEX(AK611:AK$621,MATCH($C610,$F611:$F$621,0)))","v":0},null,{"$f":"IF($H610>$C610,INDEX(AM$559:AM609,MATCH($C610,$F$559:$F609,0)),INDEX(AM611:AM$621,MATCH($C610,$F611:$F$621,0)))","v":0.03},null,{"$f":"IF($H610>$C610,INDEX(AO$559:AO609,MATCH($C610,$F$559:$F609,0)),INDEX(AO611:AO$621,MATCH($C610,$F611:$F$621,0)))","v":864},{"$f":"IF($H610>$C610,INDEX(AP$559:AP609,MATCH($C610,$F$559:$F609,0)),INDEX(AP611:AP$621,MATCH($C610,$F611:$F$621,0)))","v":0},{"$f":"IF($H610>$C610,INDEX(AQ$559:AQ609,MATCH($C610,$F$559:$F609,0)),INDEX(AQ611:AQ$621,MATCH($C610,$F611:$F$621,0)))","v":4},{"$f":"IF($H610>$C610,INDEX(AR$559:AR609,MATCH($C610,$F$559:$F609,0)),INDEX(AR611:AR$621,MATCH($C610,$F611:$F$621,0)))","v":35000},null,null,{"$f":"IF($H610>$C610,INDEX(AU$559:AU609,MATCH($C610,$F$559:$F609,0)),INDEX(AU611:AU$621,MATCH($C610,$F611:$F$621,0)))","v":1},{"$f":"IF($H610>$C610,INDEX(AV$559:AV609,MATCH($C610,$F$559:$F609,0)),INDEX(AV611:AV$621,MATCH($C610,$F611:$F$621,0)))","v":1}]
[null,17.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H611)),ABS($E$559:$E$621-H611),0))","v":0},0,0,0,17,17,{"$f":"IF($H611>$C611,INDEX(J$559:J610,MATCH($C611,$F$559:$F610,0)),INDEX(J612:J$621,MATCH($C611,$F612:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H611>$C611,INDEX(K$559:K610,MATCH($C611,$F$559:$F610,0)),INDEX(K612:K$621,MATCH($C611,$F612:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H611>$C611,INDEX(L$559:L610,MATCH($C611,$F$559:$F610,0)),INDEX(L612:L$621,MATCH($C611,$F612:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H611>$C611,INDEX(M$559:M610,MATCH($C611,$F$559:$F610,0)),INDEX(M612:M$621,MATCH($C611,$F612:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H611>$C611,INDEX(N$559:N610,MATCH($C611,$F$559:$F610,0)),INDEX(N612:N$621,MATCH($C611,$F612:$F$621,0)))","v":2021},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H611,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H611,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H611>$C611,INDEX(U$559:U610,MATCH($C611,$F$559:$F610,0)),INDEX(U612:U$621,MATCH($C611,$F612:$F$621,0)))","v":264470},{"$f":"IF($H611>$C611,INDEX(V$559:V610,MATCH($C611,$F$559:$F610,0)),INDEX(V612:V$621,MATCH($C611,$F612:$F$621,0)))","v":16.2},{"$f":"IF($H611>$C611,INDEX(W$559:W610,MATCH($C611,$F$559:$F610,0)),INDEX(W612:W$621,MATCH($C611,$F612:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H611>$C611,INDEX(X$559:X610,MATCH($C611,$F$559:$F610,0)),INDEX(X612:X$621,MATCH($C611,$F612:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H611>$C611,INDEX(Y$559:Y610,MATCH($C611,$F$559:$F610,0)),INDEX(Y612:Y$621,MATCH($C611,$F612:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H611>$C611,INDEX(AD$559:AD610,MATCH($C611,$F$559:$F610,0)),INDEX(AD612:AD$621,MATCH($C611,$F612:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H611>$C611,INDEX(AG$559:AG610,MATCH($C611,$F$559:$F610,0)),INDEX(AG612:AG$621,MATCH($C611,$F612:$F$621,0)))","v":0},{"$f":"IF($H611>$C611,INDEX(AH$559:AH610,MATCH($C611,$F$559:$F610,0)),INDEX(AH612:AH$621,MATCH($C611,$F612:$F$621,0)))","v":0},{"$f":"IF($H611>$C611,INDEX(AI$559:AI610,MATCH($C611,$F$559:$F610,0)),INDEX(AI612:AI$621,MATCH($C611,$F612:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H611>$C611,INDEX(AJ$559:AJ610,MATCH($C611,$F$559:$F610,0)),INDEX(AJ612:AJ$621,MATCH($C611,$F612:$F$621,0)))","v":0},{"$f":"IF($H611>$C611,INDEX(AK$559:AK610,MATCH($C611,$F$559:$F610,0)),INDEX(AK612:AK$621,MATCH($C611,$F612:$F$621,0)))","v":0},null,{"$f":"IF($H611>$C611,INDEX(AM$559:AM610,MATCH($C611,$F$559:$F610,0)),INDEX(AM612:AM$621,MATCH($C611,$F612:$F$621,0)))","v":0.03},null,{"$f":"IF($H611>$C611,INDEX(AO$559:AO610,MATCH($C611,$F$559:$F610,0)),INDEX(AO612:AO$621,MATCH($C611,$F612:$F$621,0)))","v":864},{"$f":"IF($H611>$C611,INDEX(AP$559:AP610,MATCH($C611,$F$559:$F610,0)),INDEX(AP612:AP$621,MATCH($C611,$F612:$F$621,0)))","v":0},{"$f":"IF($H611>$C611,INDEX(AQ$559:AQ610,MATCH($C611,$F$559:$F610,0)),INDEX(AQ612:AQ$621,MATCH($C611,$F612:$F$621,0)))","v":4},{"$f":"IF($H611>$C611,INDEX(AR$559:AR610,MATCH($C611,$F$559:$F610,0)),INDEX(AR612:AR$621,MATCH($C611,$F612:$F$621,0)))","v":35000},null,null,{"$f":"IF($H611>$C611,INDEX(AU$559:AU610,MATCH($C611,$F$559:$F610,0)),INDEX(AU612:AU$621,MATCH($C611,$F612:$F$621,0)))","v":1},{"$f":"IF($H611>$C611,INDEX(AV$559:AV610,MATCH($C611,$F$559:$F610,0)),INDEX(AV612:AV$621,MATCH($C611,$F612:$F$621,0)))","v":1}]
[null,17.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H612)),ABS($E$559:$E$621-H612),0))","v":0},0,0,0,17,17,{"$f":"IF($H612>$C612,INDEX(J$559:J611,MATCH($C612,$F$559:$F611,0)),INDEX(J613:J$621,MATCH($C612,$F613:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H612>$C612,INDEX(K$559:K611,MATCH($C612,$F$559:$F611,0)),INDEX(K613:K$621,MATCH($C612,$F613:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H612>$C612,INDEX(L$559:L611,MATCH($C612,$F$559:$F611,0)),INDEX(L613:L$621,MATCH($C612,$F613:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H612>$C612,INDEX(M$559:M611,MATCH($C612,$F$559:$F611,0)),INDEX(M613:M$621,MATCH($C612,$F613:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H612>$C612,INDEX(N$559:N611,MATCH($C612,$F$559:$F611,0)),INDEX(N613:N$621,MATCH($C612,$F613:$F$621,0)))","v":2021},2004,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H612,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H612,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H612>$C612,INDEX(U$559:U611,MATCH($C612,$F$559:$F611,0)),INDEX(U613:U$621,MATCH($C612,$F613:$F$621,0)))","v":264470},{"$f":"IF($H612>$C612,INDEX(V$559:V611,MATCH($C612,$F$559:$F611,0)),INDEX(V613:V$621,MATCH($C612,$F613:$F$621,0)))","v":16.2},{"$f":"IF($H612>$C612,INDEX(W$559:W611,MATCH($C612,$F$559:$F611,0)),INDEX(W613:W$621,MATCH($C612,$F613:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H612>$C612,INDEX(X$559:X611,MATCH($C612,$F$559:$F611,0)),INDEX(X613:X$621,MATCH($C612,$F613:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H612>$C612,INDEX(Y$559:Y611,MATCH($C612,$F$559:$F611,0)),INDEX(Y613:Y$621,MATCH($C612,$F613:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H612>$C612,INDEX(AD$559:AD611,MATCH($C612,$F$559:$F611,0)),INDEX(AD613:AD$621,MATCH($C612,$F613:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H612>$C612,INDEX(AG$559:AG611,MATCH($C612,$F$559:$F611,0)),INDEX(AG613:AG$621,MATCH($C612,$F613:$F$621,0)))","v":0},{"$f":"IF($H612>$C612,INDEX(AH$559:AH611,MATCH($C612,$F$559:$F611,0)),INDEX(AH613:AH$621,MATCH($C612,$F613:$F$621,0)))","v":0},{"$f":"IF($H612>$C612,INDEX(AI$559:AI611,MATCH($C612,$F$559:$F611,0)),INDEX(AI613:AI$621,MATCH($C612,$F613:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H612>$C612,INDEX(AJ$559:AJ611,MATCH($C612,$F$559:$F611,0)),INDEX(AJ613:AJ$621,MATCH($C612,$F613:$F$621,0)))","v":0},{"$f":"IF($H612>$C612,INDEX(AK$559:AK611,MATCH($C612,$F$559:$F611,0)),INDEX(AK613:AK$621,MATCH($C612,$F613:$F$621,0)))","v":0},null,{"$f":"IF($H612>$C612,INDEX(AM$559:AM611,MATCH($C612,$F$559:$F611,0)),INDEX(AM613:AM$621,MATCH($C612,$F613:$F$621,0)))","v":0.03},null,{"$f":"IF($H612>$C612,INDEX(AO$559:AO611,MATCH($C612,$F$559:$F611,0)),INDEX(AO613:AO$621,MATCH($C612,$F613:$F$621,0)))","v":864},{"$f":"IF($H612>$C612,INDEX(AP$559:AP611,MATCH($C612,$F$559:$F611,0)),INDEX(AP613:AP$621,MATCH($C612,$F613:$F$621,0)))","v":0},{"$f":"IF($H612>$C612,INDEX(AQ$559:AQ611,MATCH($C612,$F$559:$F611,0)),INDEX(AQ613:AQ$621,MATCH($C612,$F613:$F$621,0)))","v":4},{"$f":"IF($H612>$C612,INDEX(AR$559:AR611,MATCH($C612,$F$559:$F611,0)),INDEX(AR613:AR$621,MATCH($C612,$F613:$F$621,0)))","v":35000},null,null,{"$f":"IF($H612>$C612,INDEX(AU$559:AU611,MATCH($C612,$F$559:$F611,0)),INDEX(AU613:AU$621,MATCH($C612,$F613:$F$621,0)))","v":1},{"$f":"IF($H612>$C612,INDEX(AV$559:AV611,MATCH($C612,$F$559:$F611,0)),INDEX(AV613:AV$621,MATCH($C612,$F613:$F$621,0)))","v":1}]
[null,18.100000000000001,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H613)),ABS($E$559:$E$621-H613),0))","v":0},0,0,0,18,18,{"$f":"IF($H613>$C613,INDEX(J$559:J612,MATCH($C613,$F$559:$F612,0)),INDEX(J614:J$621,MATCH($C613,$F614:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H613>$C613,INDEX(K$559:K612,MATCH($C613,$F$559:$F612,0)),INDEX(K614:K$621,MATCH($C613,$F614:$F$621,0)))","v":"FORD"},{"$f":"IF($H613>$C613,INDEX(L$559:L612,MATCH($C613,$F$559:$F612,0)),INDEX(L614:L$621,MATCH($C613,$F614:$F$621,0)))","v":"KUGA"},{"$f":"IF($H613>$C613,INDEX(M$559:M612,MATCH($C613,$F$559:$F612,0)),INDEX(M614:M$621,MATCH($C613,$F614:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H613>$C613,INDEX(N$559:N612,MATCH($C613,$F$559:$F612,0)),INDEX(N614:N$621,MATCH($C613,$F614:$F$621,0)))","v":2021},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H613,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H613,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H613>$C613,INDEX(U$559:U612,MATCH($C613,$F$559:$F612,0)),INDEX(U614:U$621,MATCH($C613,$F614:$F$621,0)))","v":264470},{"$f":"IF($H613>$C613,INDEX(V$559:V612,MATCH($C613,$F$559:$F612,0)),INDEX(V614:V$621,MATCH($C613,$F614:$F$621,0)))","v":16.2},{"$f":"IF($H613>$C613,INDEX(W$559:W612,MATCH($C613,$F$559:$F612,0)),INDEX(W614:W$621,MATCH($C613,$F614:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H613>$C613,INDEX(X$559:X612,MATCH($C613,$F$559:$F612,0)),INDEX(X614:X$621,MATCH($C613,$F614:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H613>$C613,INDEX(Y$559:Y612,MATCH($C613,$F$559:$F612,0)),INDEX(Y614:Y$621,MATCH($C613,$F614:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H613>$C613,INDEX(AD$559:AD612,MATCH($C613,$F$559:$F612,0)),INDEX(AD614:AD$621,MATCH($C613,$F614:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H613>$C613,INDEX(AG$559:AG612,MATCH($C613,$F$559:$F612,0)),INDEX(AG614:AG$621,MATCH($C613,$F614:$F$621,0)))","v":0},{"$f":"IF($H613>$C613,INDEX(AH$559:AH612,MATCH($C613,$F$559:$F612,0)),INDEX(AH614:AH$621,MATCH($C613,$F614:$F$621,0)))","v":0},{"$f":"IF($H613>$C613,INDEX(AI$559:AI612,MATCH($C613,$F$559:$F612,0)),INDEX(AI614:AI$621,MATCH($C613,$F614:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H613>$C613,INDEX(AJ$559:AJ612,MATCH($C613,$F$559:$F612,0)),INDEX(AJ614:AJ$621,MATCH($C613,$F614:$F$621,0)))","v":0},{"$f":"IF($H613>$C613,INDEX(AK$559:AK612,MATCH($C613,$F$559:$F612,0)),INDEX(AK614:AK$621,MATCH($C613,$F614:$F$621,0)))","v":0},null,{"$f":"IF($H613>$C613,INDEX(AM$559:AM612,MATCH($C613,$F$559:$F612,0)),INDEX(AM614:AM$621,MATCH($C613,$F614:$F$621,0)))","v":0.03},null,{"$f":"IF($H613>$C613,INDEX(AO$559:AO612,MATCH($C613,$F$559:$F612,0)),INDEX(AO614:AO$621,MATCH($C613,$F614:$F$621,0)))","v":864},{"$f":"IF($H613>$C613,INDEX(AP$559:AP612,MATCH($C613,$F$559:$F612,0)),INDEX(AP614:AP$621,MATCH($C613,$F614:$F$621,0)))","v":0},{"$f":"IF($H613>$C613,INDEX(AQ$559:AQ612,MATCH($C613,$F$559:$F612,0)),INDEX(AQ614:AQ$621,MATCH($C613,$F614:$F$621,0)))","v":4},{"$f":"IF($H613>$C613,INDEX(AR$559:AR612,MATCH($C613,$F$559:$F612,0)),INDEX(AR614:AR$621,MATCH($C613,$F614:$F$621,0)))","v":35000},null,null,{"$f":"IF($H613>$C613,INDEX(AU$559:AU612,MATCH($C613,$F$559:$F612,0)),INDEX(AU614:AU$621,MATCH($C613,$F614:$F$621,0)))","v":1},{"$f":"IF($H613>$C613,INDEX(AV$559:AV612,MATCH($C613,$F$559:$F612,0)),INDEX(AV614:AV$621,MATCH($C613,$F614:$F$621,0)))","v":1}]
[null,18.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H614)),ABS($E$559:$E$621-H614),0))","v":0},0,0,0,18,18,{"$f":"IF($H614>$C614,INDEX(J$559:J613,MATCH($C614,$F$559:$F613,0)),INDEX(J615:J$621,MATCH($C614,$F615:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H614>$C614,INDEX(K$559:K613,MATCH($C614,$F$559:$F613,0)),INDEX(K615:K$621,MATCH($C614,$F615:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H614>$C614,INDEX(L$559:L613,MATCH($C614,$F$559:$F613,0)),INDEX(L615:L$621,MATCH($C614,$F615:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H614>$C614,INDEX(M$559:M613,MATCH($C614,$F$559:$F613,0)),INDEX(M615:M$621,MATCH($C614,$F615:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H614>$C614,INDEX(N$559:N613,MATCH($C614,$F$559:$F613,0)),INDEX(N615:N$621,MATCH($C614,$F615:$F$621,0)))","v":2021},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H614,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H614,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H614>$C614,INDEX(U$559:U613,MATCH($C614,$F$559:$F613,0)),INDEX(U615:U$621,MATCH($C614,$F615:$F$621,0)))","v":264470},{"$f":"IF($H614>$C614,INDEX(V$559:V613,MATCH($C614,$F$559:$F613,0)),INDEX(V615:V$621,MATCH($C614,$F615:$F$621,0)))","v":16.2},{"$f":"IF($H614>$C614,INDEX(W$559:W613,MATCH($C614,$F$559:$F613,0)),INDEX(W615:W$621,MATCH($C614,$F615:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H614>$C614,INDEX(X$559:X613,MATCH($C614,$F$559:$F613,0)),INDEX(X615:X$621,MATCH($C614,$F615:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H614>$C614,INDEX(Y$559:Y613,MATCH($C614,$F$559:$F613,0)),INDEX(Y615:Y$621,MATCH($C614,$F615:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H614>$C614,INDEX(AD$559:AD613,MATCH($C614,$F$559:$F613,0)),INDEX(AD615:AD$621,MATCH($C614,$F615:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H614>$C614,INDEX(AG$559:AG613,MATCH($C614,$F$559:$F613,0)),INDEX(AG615:AG$621,MATCH($C614,$F615:$F$621,0)))","v":0},{"$f":"IF($H614>$C614,INDEX(AH$559:AH613,MATCH($C614,$F$559:$F613,0)),INDEX(AH615:AH$621,MATCH($C614,$F615:$F$621,0)))","v":0},{"$f":"IF($H614>$C614,INDEX(AI$559:AI613,MATCH($C614,$F$559:$F613,0)),INDEX(AI615:AI$621,MATCH($C614,$F615:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H614>$C614,INDEX(AJ$559:AJ613,MATCH($C614,$F$559:$F613,0)),INDEX(AJ615:AJ$621,MATCH($C614,$F615:$F$621,0)))","v":0},{"$f":"IF($H614>$C614,INDEX(AK$559:AK613,MATCH($C614,$F$559:$F613,0)),INDEX(AK615:AK$621,MATCH($C614,$F615:$F$621,0)))","v":0},null,{"$f":"IF($H614>$C614,INDEX(AM$559:AM613,MATCH($C614,$F$559:$F613,0)),INDEX(AM615:AM$621,MATCH($C614,$F615:$F$621,0)))","v":0.03},null,{"$f":"IF($H614>$C614,INDEX(AO$559:AO613,MATCH($C614,$F$559:$F613,0)),INDEX(AO615:AO$621,MATCH($C614,$F615:$F$621,0)))","v":864},{"$f":"IF($H614>$C614,INDEX(AP$559:AP613,MATCH($C614,$F$559:$F613,0)),INDEX(AP615:AP$621,MATCH($C614,$F615:$F$621,0)))","v":0},{"$f":"IF($H614>$C614,INDEX(AQ$559:AQ613,MATCH($C614,$F$559:$F613,0)),INDEX(AQ615:AQ$621,MATCH($C614,$F615:$F$621,0)))","v":4},{"$f":"IF($H614>$C614,INDEX(AR$559:AR613,MATCH($C614,$F$559:$F613,0)),INDEX(AR615:AR$621,MATCH($C614,$F615:$F$621,0)))","v":35000},null,null,{"$f":"IF($H614>$C614,INDEX(AU$559:AU613,MATCH($C614,$F$559:$F613,0)),INDEX(AU615:AU$621,MATCH($C614,$F615:$F$621,0)))","v":1},{"$f":"IF($H614>$C614,INDEX(AV$559:AV613,MATCH($C614,$F$559:$F613,0)),INDEX(AV615:AV$621,MATCH($C614,$F615:$F$621,0)))","v":1}]
[null,18.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H615)),ABS($E$559:$E$621-H615),0))","v":0},0,0,0,18,18,{"$f":"IF($H615>$C615,INDEX(J$559:J614,MATCH($C615,$F$559:$F614,0)),INDEX(J616:J$621,MATCH($C615,$F616:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H615>$C615,INDEX(K$559:K614,MATCH($C615,$F$559:$F614,0)),INDEX(K616:K$621,MATCH($C615,$F616:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H615>$C615,INDEX(L$559:L614,MATCH($C615,$F$559:$F614,0)),INDEX(L616:L$621,MATCH($C615,$F616:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H615>$C615,INDEX(M$559:M614,MATCH($C615,$F$559:$F614,0)),INDEX(M616:M$621,MATCH($C615,$F616:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H615>$C615,INDEX(N$559:N614,MATCH($C615,$F$559:$F614,0)),INDEX(N616:N$621,MATCH($C615,$F616:$F$621,0)))","v":2021},2003,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H615,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H615,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H615>$C615,INDEX(U$559:U614,MATCH($C615,$F$559:$F614,0)),INDEX(U616:U$621,MATCH($C615,$F616:$F$621,0)))","v":264470},{"$f":"IF($H615>$C615,INDEX(V$559:V614,MATCH($C615,$F$559:$F614,0)),INDEX(V616:V$621,MATCH($C615,$F616:$F$621,0)))","v":16.2},{"$f":"IF($H615>$C615,INDEX(W$559:W614,MATCH($C615,$F$559:$F614,0)),INDEX(W616:W$621,MATCH($C615,$F616:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H615>$C615,INDEX(X$559:X614,MATCH($C615,$F$559:$F614,0)),INDEX(X616:X$621,MATCH($C615,$F616:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H615>$C615,INDEX(Y$559:Y614,MATCH($C615,$F$559:$F614,0)),INDEX(Y616:Y$621,MATCH($C615,$F616:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H615>$C615,INDEX(AD$559:AD614,MATCH($C615,$F$559:$F614,0)),INDEX(AD616:AD$621,MATCH($C615,$F616:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H615>$C615,INDEX(AG$559:AG614,MATCH($C615,$F$559:$F614,0)),INDEX(AG616:AG$621,MATCH($C615,$F616:$F$621,0)))","v":0},{"$f":"IF($H615>$C615,INDEX(AH$559:AH614,MATCH($C615,$F$559:$F614,0)),INDEX(AH616:AH$621,MATCH($C615,$F616:$F$621,0)))","v":0},{"$f":"IF($H615>$C615,INDEX(AI$559:AI614,MATCH($C615,$F$559:$F614,0)),INDEX(AI616:AI$621,MATCH($C615,$F616:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H615>$C615,INDEX(AJ$559:AJ614,MATCH($C615,$F$559:$F614,0)),INDEX(AJ616:AJ$621,MATCH($C615,$F616:$F$621,0)))","v":0},{"$f":"IF($H615>$C615,INDEX(AK$559:AK614,MATCH($C615,$F$559:$F614,0)),INDEX(AK616:AK$621,MATCH($C615,$F616:$F$621,0)))","v":0},null,{"$f":"IF($H615>$C615,INDEX(AM$559:AM614,MATCH($C615,$F$559:$F614,0)),INDEX(AM616:AM$621,MATCH($C615,$F616:$F$621,0)))","v":0.03},null,{"$f":"IF($H615>$C615,INDEX(AO$559:AO614,MATCH($C615,$F$559:$F614,0)),INDEX(AO616:AO$621,MATCH($C615,$F616:$F$621,0)))","v":864},{"$f":"IF($H615>$C615,INDEX(AP$559:AP614,MATCH($C615,$F$559:$F614,0)),INDEX(AP616:AP$621,MATCH($C615,$F616:$F$621,0)))","v":0},{"$f":"IF($H615>$C615,INDEX(AQ$559:AQ614,MATCH($C615,$F$559:$F614,0)),INDEX(AQ616:AQ$621,MATCH($C615,$F616:$F$621,0)))","v":4},{"$f":"IF($H615>$C615,INDEX(AR$559:AR614,MATCH($C615,$F$559:$F614,0)),INDEX(AR616:AR$621,MATCH($C615,$F616:$F$621,0)))","v":35000},null,null,{"$f":"IF($H615>$C615,INDEX(AU$559:AU614,MATCH($C615,$F$559:$F614,0)),INDEX(AU616:AU$621,MATCH($C615,$F616:$F$621,0)))","v":1},{"$f":"IF($H615>$C615,INDEX(AV$559:AV614,MATCH($C615,$F$559:$F614,0)),INDEX(AV616:AV$621,MATCH($C615,$F616:$F$621,0)))","v":1}]
[null,19.100000000000001,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H616)),ABS($E$559:$E$621-H616),0))","v":0},0,0,0,19,19,{"$f":"IF($H616>$C616,INDEX(J$559:J615,MATCH($C616,$F$559:$F615,0)),INDEX(J617:J$621,MATCH($C616,$F617:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H616>$C616,INDEX(K$559:K615,MATCH($C616,$F$559:$F615,0)),INDEX(K617:K$621,MATCH($C616,$F617:$F$621,0)))","v":"FORD"},{"$f":"IF($H616>$C616,INDEX(L$559:L615,MATCH($C616,$F$559:$F615,0)),INDEX(L617:L$621,MATCH($C616,$F617:$F$621,0)))","v":"KUGA"},{"$f":"IF($H616>$C616,INDEX(M$559:M615,MATCH($C616,$F$559:$F615,0)),INDEX(M617:M$621,MATCH($C616,$F617:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H616>$C616,INDEX(N$559:N615,MATCH($C616,$F$559:$F615,0)),INDEX(N617:N$621,MATCH($C616,$F617:$F$621,0)))","v":2021},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H616,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H616,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H616>$C616,INDEX(U$559:U615,MATCH($C616,$F$559:$F615,0)),INDEX(U617:U$621,MATCH($C616,$F617:$F$621,0)))","v":264470},{"$f":"IF($H616>$C616,INDEX(V$559:V615,MATCH($C616,$F$559:$F615,0)),INDEX(V617:V$621,MATCH($C616,$F617:$F$621,0)))","v":16.2},{"$f":"IF($H616>$C616,INDEX(W$559:W615,MATCH($C616,$F$559:$F615,0)),INDEX(W617:W$621,MATCH($C616,$F617:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H616>$C616,INDEX(X$559:X615,MATCH($C616,$F$559:$F615,0)),INDEX(X617:X$621,MATCH($C616,$F617:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H616>$C616,INDEX(Y$559:Y615,MATCH($C616,$F$559:$F615,0)),INDEX(Y617:Y$621,MATCH($C616,$F617:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H616>$C616,INDEX(AD$559:AD615,MATCH($C616,$F$559:$F615,0)),INDEX(AD617:AD$621,MATCH($C616,$F617:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H616>$C616,INDEX(AG$559:AG615,MATCH($C616,$F$559:$F615,0)),INDEX(AG617:AG$621,MATCH($C616,$F617:$F$621,0)))","v":0},{"$f":"IF($H616>$C616,INDEX(AH$559:AH615,MATCH($C616,$F$559:$F615,0)),INDEX(AH617:AH$621,MATCH($C616,$F617:$F$621,0)))","v":0},{"$f":"IF($H616>$C616,INDEX(AI$559:AI615,MATCH($C616,$F$559:$F615,0)),INDEX(AI617:AI$621,MATCH($C616,$F617:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H616>$C616,INDEX(AJ$559:AJ615,MATCH($C616,$F$559:$F615,0)),INDEX(AJ617:AJ$621,MATCH($C616,$F617:$F$621,0)))","v":0},{"$f":"IF($H616>$C616,INDEX(AK$559:AK615,MATCH($C616,$F$559:$F615,0)),INDEX(AK617:AK$621,MATCH($C616,$F617:$F$621,0)))","v":0},null,{"$f":"IF($H616>$C616,INDEX(AM$559:AM615,MATCH($C616,$F$559:$F615,0)),INDEX(AM617:AM$621,MATCH($C616,$F617:$F$621,0)))","v":0.03},null,{"$f":"IF($H616>$C616,INDEX(AO$559:AO615,MATCH($C616,$F$559:$F615,0)),INDEX(AO617:AO$621,MATCH($C616,$F617:$F$621,0)))","v":864},{"$f":"IF($H616>$C616,INDEX(AP$559:AP615,MATCH($C616,$F$559:$F615,0)),INDEX(AP617:AP$621,MATCH($C616,$F617:$F$621,0)))","v":0},{"$f":"IF($H616>$C616,INDEX(AQ$559:AQ615,MATCH($C616,$F$559:$F615,0)),INDEX(AQ617:AQ$621,MATCH($C616,$F617:$F$621,0)))","v":4},{"$f":"IF($H616>$C616,INDEX(AR$559:AR615,MATCH($C616,$F$559:$F615,0)),INDEX(AR617:AR$621,MATCH($C616,$F617:$F$621,0)))","v":35000},null,null,{"$f":"IF($H616>$C616,INDEX(AU$559:AU615,MATCH($C616,$F$559:$F615,0)),INDEX(AU617:AU$621,MATCH($C616,$F617:$F$621,0)))","v":1},{"$f":"IF($H616>$C616,INDEX(AV$559:AV615,MATCH($C616,$F$559:$F615,0)),INDEX(AV617:AV$621,MATCH($C616,$F617:$F$621,0)))","v":1}]
[null,19.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H617)),ABS($E$559:$E$621-H617),0))","v":0},0,0,0,19,19,{"$f":"IF($H617>$C617,INDEX(J$559:J616,MATCH($C617,$F$559:$F616,0)),INDEX(J618:J$621,MATCH($C617,$F618:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H617>$C617,INDEX(K$559:K616,MATCH($C617,$F$559:$F616,0)),INDEX(K618:K$621,MATCH($C617,$F618:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H617>$C617,INDEX(L$559:L616,MATCH($C617,$F$559:$F616,0)),INDEX(L618:L$621,MATCH($C617,$F618:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H617>$C617,INDEX(M$559:M616,MATCH($C617,$F$559:$F616,0)),INDEX(M618:M$621,MATCH($C617,$F618:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H617>$C617,INDEX(N$559:N616,MATCH($C617,$F$559:$F616,0)),INDEX(N618:N$621,MATCH($C617,$F618:$F$621,0)))","v":2021},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H617,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H617,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H617>$C617,INDEX(U$559:U616,MATCH($C617,$F$559:$F616,0)),INDEX(U618:U$621,MATCH($C617,$F618:$F$621,0)))","v":264470},{"$f":"IF($H617>$C617,INDEX(V$559:V616,MATCH($C617,$F$559:$F616,0)),INDEX(V618:V$621,MATCH($C617,$F618:$F$621,0)))","v":16.2},{"$f":"IF($H617>$C617,INDEX(W$559:W616,MATCH($C617,$F$559:$F616,0)),INDEX(W618:W$621,MATCH($C617,$F618:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H617>$C617,INDEX(X$559:X616,MATCH($C617,$F$559:$F616,0)),INDEX(X618:X$621,MATCH($C617,$F618:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H617>$C617,INDEX(Y$559:Y616,MATCH($C617,$F$559:$F616,0)),INDEX(Y618:Y$621,MATCH($C617,$F618:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H617>$C617,INDEX(AD$559:AD616,MATCH($C617,$F$559:$F616,0)),INDEX(AD618:AD$621,MATCH($C617,$F618:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H617>$C617,INDEX(AG$559:AG616,MATCH($C617,$F$559:$F616,0)),INDEX(AG618:AG$621,MATCH($C617,$F618:$F$621,0)))","v":0},{"$f":"IF($H617>$C617,INDEX(AH$559:AH616,MATCH($C617,$F$559:$F616,0)),INDEX(AH618:AH$621,MATCH($C617,$F618:$F$621,0)))","v":0},{"$f":"IF($H617>$C617,INDEX(AI$559:AI616,MATCH($C617,$F$559:$F616,0)),INDEX(AI618:AI$621,MATCH($C617,$F618:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H617>$C617,INDEX(AJ$559:AJ616,MATCH($C617,$F$559:$F616,0)),INDEX(AJ618:AJ$621,MATCH($C617,$F618:$F$621,0)))","v":0},{"$f":"IF($H617>$C617,INDEX(AK$559:AK616,MATCH($C617,$F$559:$F616,0)),INDEX(AK618:AK$621,MATCH($C617,$F618:$F$621,0)))","v":0},null,{"$f":"IF($H617>$C617,INDEX(AM$559:AM616,MATCH($C617,$F$559:$F616,0)),INDEX(AM618:AM$621,MATCH($C617,$F618:$F$621,0)))","v":0.03},null,{"$f":"IF($H617>$C617,INDEX(AO$559:AO616,MATCH($C617,$F$559:$F616,0)),INDEX(AO618:AO$621,MATCH($C617,$F618:$F$621,0)))","v":864},{"$f":"IF($H617>$C617,INDEX(AP$559:AP616,MATCH($C617,$F$559:$F616,0)),INDEX(AP618:AP$621,MATCH($C617,$F618:$F$621,0)))","v":0},{"$f":"IF($H617>$C617,INDEX(AQ$559:AQ616,MATCH($C617,$F$559:$F616,0)),INDEX(AQ618:AQ$621,MATCH($C617,$F618:$F$621,0)))","v":4},{"$f":"IF($H617>$C617,INDEX(AR$559:AR616,MATCH($C617,$F$559:$F616,0)),INDEX(AR618:AR$621,MATCH($C617,$F618:$F$621,0)))","v":35000},null,null,{"$f":"IF($H617>$C617,INDEX(AU$559:AU616,MATCH($C617,$F$559:$F616,0)),INDEX(AU618:AU$621,MATCH($C617,$F618:$F$621,0)))","v":1},{"$f":"IF($H617>$C617,INDEX(AV$559:AV616,MATCH($C617,$F$559:$F616,0)),INDEX(AV618:AV$621,MATCH($C617,$F618:$F$621,0)))","v":1}]
[null,19.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H618)),ABS($E$559:$E$621-H618),0))","v":0},0,0,0,19,19,{"$f":"IF($H618>$C618,INDEX(J$559:J617,MATCH($C618,$F$559:$F617,0)),INDEX(J619:J$621,MATCH($C618,$F619:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H618>$C618,INDEX(K$559:K617,MATCH($C618,$F$559:$F617,0)),INDEX(K619:K$621,MATCH($C618,$F619:$F$621,0)))","v":"MITSUBISHI"},{"$f":"IF($H618>$C618,INDEX(L$559:L617,MATCH($C618,$F$559:$F617,0)),INDEX(L619:L$621,MATCH($C618,$F619:$F$621,0)))","v":"OUTLANDER"},{"$f":"IF($H618>$C618,INDEX(M$559:M617,MATCH($C618,$F$559:$F617,0)),INDEX(M619:M$621,MATCH($C618,$F619:$F$621,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H618>$C618,INDEX(N$559:N617,MATCH($C618,$F$559:$F617,0)),INDEX(N619:N$621,MATCH($C618,$F619:$F$621,0)))","v":2021},2002,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H618,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H618,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H618>$C618,INDEX(U$559:U617,MATCH($C618,$F$559:$F617,0)),INDEX(U619:U$621,MATCH($C618,$F619:$F$621,0)))","v":264470},{"$f":"IF($H618>$C618,INDEX(V$559:V617,MATCH($C618,$F$559:$F617,0)),INDEX(V619:V$621,MATCH($C618,$F619:$F$621,0)))","v":16.2},{"$f":"IF($H618>$C618,INDEX(W$559:W617,MATCH($C618,$F$559:$F617,0)),INDEX(W619:W$621,MATCH($C618,$F619:$F$621,0)))","v":233274.87562189053},{"$f":"IF($H618>$C618,INDEX(X$559:X617,MATCH($C618,$F$559:$F617,0)),INDEX(X619:X$621,MATCH($C618,$F619:$F$621,0)))","v":46654.975124378107},{"$f":"IF($H618>$C618,INDEX(Y$559:Y617,MATCH($C618,$F$559:$F617,0)),INDEX(Y619:Y$621,MATCH($C618,$F619:$F$621,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H618>$C618,INDEX(AD$559:AD617,MATCH($C618,$F$559:$F617,0)),INDEX(AD619:AD$621,MATCH($C618,$F619:$F$621,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H618>$C618,INDEX(AG$559:AG617,MATCH($C618,$F$559:$F617,0)),INDEX(AG619:AG$621,MATCH($C618,$F619:$F$621,0)))","v":0},{"$f":"IF($H618>$C618,INDEX(AH$559:AH617,MATCH($C618,$F$559:$F617,0)),INDEX(AH619:AH$621,MATCH($C618,$F619:$F$621,0)))","v":0},{"$f":"IF($H618>$C618,INDEX(AI$559:AI617,MATCH($C618,$F$559:$F617,0)),INDEX(AI619:AI$621,MATCH($C618,$F619:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H618>$C618,INDEX(AJ$559:AJ617,MATCH($C618,$F$559:$F617,0)),INDEX(AJ619:AJ$621,MATCH($C618,$F619:$F$621,0)))","v":0},{"$f":"IF($H618>$C618,INDEX(AK$559:AK617,MATCH($C618,$F$559:$F617,0)),INDEX(AK619:AK$621,MATCH($C618,$F619:$F$621,0)))","v":0},null,{"$f":"IF($H618>$C618,INDEX(AM$559:AM617,MATCH($C618,$F$559:$F617,0)),INDEX(AM619:AM$621,MATCH($C618,$F619:$F$621,0)))","v":0.03},null,{"$f":"IF($H618>$C618,INDEX(AO$559:AO617,MATCH($C618,$F$559:$F617,0)),INDEX(AO619:AO$621,MATCH($C618,$F619:$F$621,0)))","v":864},{"$f":"IF($H618>$C618,INDEX(AP$559:AP617,MATCH($C618,$F$559:$F617,0)),INDEX(AP619:AP$621,MATCH($C618,$F619:$F$621,0)))","v":0},{"$f":"IF($H618>$C618,INDEX(AQ$559:AQ617,MATCH($C618,$F$559:$F617,0)),INDEX(AQ619:AQ$621,MATCH($C618,$F619:$F$621,0)))","v":4},{"$f":"IF($H618>$C618,INDEX(AR$559:AR617,MATCH($C618,$F$559:$F617,0)),INDEX(AR619:AR$621,MATCH($C618,$F619:$F$621,0)))","v":35000},null,null,{"$f":"IF($H618>$C618,INDEX(AU$559:AU617,MATCH($C618,$F$559:$F617,0)),INDEX(AU619:AU$621,MATCH($C618,$F619:$F$621,0)))","v":1},{"$f":"IF($H618>$C618,INDEX(AV$559:AV617,MATCH($C618,$F$559:$F617,0)),INDEX(AV619:AV$621,MATCH($C618,$F619:$F$621,0)))","v":1}]
[null,20.100000000000001,0.1,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H619)),ABS($E$559:$E$621-H619),0))","v":0},0,0,0,20,20,{"$f":"IF($H619>$C619,INDEX(J$559:J618,MATCH($C619,$F$559:$F618,0)),INDEX(J620:J$621,MATCH($C619,$F620:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H619>$C619,INDEX(K$559:K618,MATCH($C619,$F$559:$F618,0)),INDEX(K620:K$621,MATCH($C619,$F620:$F$621,0)))","v":"FORD"},{"$f":"IF($H619>$C619,INDEX(L$559:L618,MATCH($C619,$F$559:$F618,0)),INDEX(L620:L$621,MATCH($C619,$F620:$F$621,0)))","v":"KUGA"},{"$f":"IF($H619>$C619,INDEX(M$559:M618,MATCH($C619,$F$559:$F618,0)),INDEX(M620:M$621,MATCH($C619,$F620:$F$621,0)))","v":"2.5 Plug-in Hybrid (225 HK) SUV FWD CVT"},{"$f":"IF($H619>$C619,INDEX(N$559:N618,MATCH($C619,$F$559:$F618,0)),INDEX(N620:N$621,MATCH($C619,$F620:$F$621,0)))","v":2021},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H619,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H619,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H619>$C619,INDEX(U$559:U618,MATCH($C619,$F$559:$F618,0)),INDEX(U620:U$621,MATCH($C619,$F620:$F$621,0)))","v":264470},{"$f":"IF($H619>$C619,INDEX(V$559:V618,MATCH($C619,$F$559:$F618,0)),INDEX(V620:V$621,MATCH($C619,$F620:$F$621,0)))","v":16.2},{"$f":"IF($H619>$C619,INDEX(W$559:W618,MATCH($C619,$F$559:$F618,0)),INDEX(W620:W$621,MATCH($C619,$F620:$F$621,0)))","v":244559.70149253734},{"$f":"IF($H619>$C619,INDEX(X$559:X618,MATCH($C619,$F$559:$F618,0)),INDEX(X620:X$621,MATCH($C619,$F620:$F$621,0)))","v":48911.94029850747},{"$f":"IF($H619>$C619,INDEX(Y$559:Y618,MATCH($C619,$F$559:$F618,0)),INDEX(Y620:Y$621,MATCH($C619,$F620:$F$621,0)))","v":47585.858208955236},null,2.6809651474530832E-2,null,null,{"$f":"IF($H619>$C619,INDEX(AD$559:AD618,MATCH($C619,$F$559:$F618,0)),INDEX(AD620:AD$621,MATCH($C619,$F620:$F$621,0)))","v":2.6809651474530832E-2},null,null,{"$f":"IF($H619>$C619,INDEX(AG$559:AG618,MATCH($C619,$F$559:$F618,0)),INDEX(AG620:AG$621,MATCH($C619,$F620:$F$621,0)))","v":0},{"$f":"IF($H619>$C619,INDEX(AH$559:AH618,MATCH($C619,$F$559:$F618,0)),INDEX(AH620:AH$621,MATCH($C619,$F620:$F$621,0)))","v":0},{"$f":"IF($H619>$C619,INDEX(AI$559:AI618,MATCH($C619,$F$559:$F618,0)),INDEX(AI620:AI$621,MATCH($C619,$F620:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H619>$C619,INDEX(AJ$559:AJ618,MATCH($C619,$F$559:$F618,0)),INDEX(AJ620:AJ$621,MATCH($C619,$F620:$F$621,0)))","v":0},{"$f":"IF($H619>$C619,INDEX(AK$559:AK618,MATCH($C619,$F$559:$F618,0)),INDEX(AK620:AK$621,MATCH($C619,$F620:$F$621,0)))","v":0},null,{"$f":"IF($H619>$C619,INDEX(AM$559:AM618,MATCH($C619,$F$559:$F618,0)),INDEX(AM620:AM$621,MATCH($C619,$F620:$F$621,0)))","v":0.03},null,{"$f":"IF($H619>$C619,INDEX(AO$559:AO618,MATCH($C619,$F$559:$F618,0)),INDEX(AO620:AO$621,MATCH($C619,$F620:$F$621,0)))","v":864},{"$f":"IF($H619>$C619,INDEX(AP$559:AP618,MATCH($C619,$F$559:$F618,0)),INDEX(AP620:AP$621,MATCH($C619,$F620:$F$621,0)))","v":0},{"$f":"IF($H619>$C619,INDEX(AQ$559:AQ618,MATCH($C619,$F$559:$F618,0)),INDEX(AQ620:AQ$621,MATCH($C619,$F620:$F$621,0)))","v":4},{"$f":"IF($H619>$C619,INDEX(AR$559:AR618,MATCH($C619,$F$559:$F618,0)),INDEX(AR620:AR$621,MATCH($C619,$F620:$F$621,0)))","v":35000},null,null,{"$f":"IF($H619>$C619,INDEX(AU$559:AU618,MATCH($C619,$F$559:$F618,0)),INDEX(AU620:AU$621,MATCH($C619,$F620:$F$621,0)))","v":1},{"$f":"IF($H619>$C619,INDEX(AV$559:AV618,MATCH($C619,$F$559:$F618,0)),INDEX(AV620:AV$621,MATCH($C619,$F620:$F$621,0)))","v":1}]
[null,20.2,0.2,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H620)),ABS($E$559:$E$621-H620),0))","v":0},0,0,0,20,20,{"$f":"IF($H620>$C620,INDEX(J$559:J619,MATCH($C620,$F$559:$F619,0)),INDEX(J621:J$621,MATCH($C620,$F621:$F$621,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H620>$C620,INDEX(K$559:K619,MATCH($C620,$F$559:$F619,0)),INDEX(K621:K$621,MATCH($C620,$F621:$F$621,0)))","v":"TOYOTA"},{"$f":"IF($H620>$C620,INDEX(L$559:L619,MATCH($C620,$F$559:$F619,0)),INDEX(L621:L$621,MATCH($C620,$F621:$F$621,0)))","v":"RAV4 "},{"$f":"IF($H620>$C620,INDEX(M$559:M619,MATCH($C620,$F$559:$F619,0)),INDEX(M621:M$621,MATCH($C620,$F621:$F$621,0)))","v":"Plug in2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($H620>$C620,INDEX(N$559:N619,MATCH($C620,$F$559:$F619,0)),INDEX(N621:N$621,MATCH($C620,$F621:$F$621,0)))","v":2021},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H620,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H620,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H620>$C620,INDEX(U$559:U619,MATCH($C620,$F$559:$F619,0)),INDEX(U621:U$621,MATCH($C620,$F621:$F$621,0)))","v":264470},{"$f":"IF($H620>$C620,INDEX(V$559:V619,MATCH($C620,$F$559:$F619,0)),INDEX(V621:V$621,MATCH($C620,$F621:$F$621,0)))","v":16.2},{"$f":"IF($H620>$C620,INDEX(W$559:W619,MATCH($C620,$F$559:$F619,0)),INDEX(W621:W$621,MATCH($C620,$F621:$F$621,0)))","v":327401.11940298509},{"$f":"IF($H620>$C620,INDEX(X$559:X619,MATCH($C620,$F$559:$F619,0)),INDEX(X621:X$621,MATCH($C620,$F621:$F$621,0)))","v":65480.223880597019},{"$f":"IF($H620>$C620,INDEX(Y$559:Y619,MATCH($C620,$F$559:$F619,0)),INDEX(Y621:Y$621,MATCH($C620,$F621:$F$621,0)))","v":110441.65671641793},null,2.3310023310023312E-2,null,null,{"$f":"IF($H620>$C620,INDEX(AD$559:AD619,MATCH($C620,$F$559:$F619,0)),INDEX(AD621:AD$621,MATCH($C620,$F621:$F$621,0)))","v":2.3310023310023312E-2},null,null,{"$f":"IF($H620>$C620,INDEX(AG$559:AG619,MATCH($C620,$F$559:$F619,0)),INDEX(AG621:AG$621,MATCH($C620,$F621:$F$621,0)))","v":0},{"$f":"IF($H620>$C620,INDEX(AH$559:AH619,MATCH($C620,$F$559:$F619,0)),INDEX(AH621:AH$621,MATCH($C620,$F621:$F$621,0)))","v":0},{"$f":"IF($H620>$C620,INDEX(AI$559:AI619,MATCH($C620,$F$559:$F619,0)),INDEX(AI621:AI$621,MATCH($C620,$F621:$F$621,0)))","v":0.16716362038783381},{"$f":"IF($H620>$C620,INDEX(AJ$559:AJ619,MATCH($C620,$F$559:$F619,0)),INDEX(AJ621:AJ$621,MATCH($C620,$F621:$F$621,0)))","v":0},{"$f":"IF($H620>$C620,INDEX(AK$559:AK619,MATCH($C620,$F$559:$F619,0)),INDEX(AK621:AK$621,MATCH($C620,$F621:$F$621,0)))","v":0},null,{"$f":"IF($H620>$C620,INDEX(AM$559:AM619,MATCH($C620,$F$559:$F619,0)),INDEX(AM621:AM$621,MATCH($C620,$F621:$F$621,0)))","v":0.03},null,{"$f":"IF($H620>$C620,INDEX(AO$559:AO619,MATCH($C620,$F$559:$F619,0)),INDEX(AO621:AO$621,MATCH($C620,$F621:$F$621,0)))","v":864},{"$f":"IF($H620>$C620,INDEX(AP$559:AP619,MATCH($C620,$F$559:$F619,0)),INDEX(AP621:AP$621,MATCH($C620,$F621:$F$621,0)))","v":0},{"$f":"IF($H620>$C620,INDEX(AQ$559:AQ619,MATCH($C620,$F$559:$F619,0)),INDEX(AQ621:AQ$621,MATCH($C620,$F621:$F$621,0)))","v":4},{"$f":"IF($H620>$C620,INDEX(AR$559:AR619,MATCH($C620,$F$559:$F619,0)),INDEX(AR621:AR$621,MATCH($C620,$F621:$F$621,0)))","v":35000},null,null,{"$f":"IF($H620>$C620,INDEX(AU$559:AU619,MATCH($C620,$F$559:$F619,0)),INDEX(AU621:AU$621,MATCH($C620,$F621:$F$621,0)))","v":1},{"$f":"IF($H620>$C620,INDEX(AV$559:AV619,MATCH($C620,$F$559:$F619,0)),INDEX(AV621:AV$621,MATCH($C620,$F621:$F$621,0)))","v":1}]
[null,20.3,0.3,{"$f":"INDEX($E$559:$E$621,MATCH(MIN(ABS($E$559:$E$621-H621)),ABS($E$559:$E$621-H621),0))","v":0},0,0,0,20,20,{"$f":"IF($H621>$C621,INDEX(J$559:J620,MATCH($C621,$F$559:$F620,0)),INDEX(H$621:H622,MATCH($C621,$E$621:$E622,0)))","v":"Stor personbil, hybrid"},{"$f":"IF($H621>$C621,INDEX(K$559:K620,MATCH($C621,$F$559:$F620,0)),INDEX(I$621:I622,MATCH($C621,$E$621:$E622,0)))","v":"MITSUBISHI"},{"$f":"IF($H621>$C621,INDEX(L$559:L620,MATCH($C621,$F$559:$F620,0)),INDEX(J$621:J622,MATCH($C621,$E$621:$E622,0)))","v":"OUTLANDER"},{"$f":"IF($H621>$C621,INDEX(M$559:M620,MATCH($C621,$F$559:$F620,0)),INDEX(K$621:K622,MATCH($C621,$E$621:$E622,0)))","v":"2.4PHEV 4WD"},{"$f":"IF($H621>$C621,INDEX(N$559:N620,MATCH($C621,$F$559:$F620,0)),INDEX(L$621:L622,MATCH($C621,$E$621:$E622,0)))","v":2021},2001,null,{"$f":"INDEX(Personbiler_trafikarbejde!$R$76:$R$96,MATCH('Personbiler - Plug in Hybrid'!H621,Personbiler_trafikarbejde!$B$76:$B$96,0))","v":0},null,null,{"$f":"INDEX(Personbiler_trafikarbejde!$L$76:$L$96,MATCH('Personbiler - Plug in Hybrid'!H621,Personbiler_trafikarbejde!$B$54:$B$74,0))","v":0},{"$f":"IF($H621>$C621,INDEX(U$559:U620,MATCH($C621,$F$559:$F620,0)),INDEX(P$621:P622,MATCH($C621,$E$621:$E622,0)))","v":264470},{"$f":"IF($H621>$C621,INDEX(V$559:V620,MATCH($C621,$F$559:$F620,0)),INDEX(Q$621:Q622,MATCH($C621,$E$621:$E622,0)))","v":16.2},{"$f":"IF($H621>$C621,INDEX(W$559:W620,MATCH($C621,$F$559:$F620,0)),INDEX(R$621:R622,MATCH($C621,$E$621:$E622,0)))","v":233274.87562189053},{"$f":"IF($H621>$C621,INDEX(X$559:X620,MATCH($C621,$F$559:$F620,0)),INDEX(S$621:S622,MATCH($C621,$E$621:$E622,0)))","v":46654.975124378107},{"$f":"IF($H621>$C621,INDEX(Y$559:Y620,MATCH($C621,$F$559:$F620,0)),INDEX(T$621:T622,MATCH($C621,$E$621:$E622,0)))","v":47814.149253731332},null,3.1152647975077882E-2,null,null,{"$f":"IF($H621>$C621,INDEX(AD$559:AD620,MATCH($C621,$F$559:$F620,0)),INDEX(Y$621:Y622,MATCH($C621,$E$621:$E622,0)))","v":3.1152647975077882E-2},null,null,{"$f":"IF($H621>$C621,INDEX(AG$559:AG620,MATCH($C621,$F$559:$F620,0)),INDEX(Z$621:Z622,MATCH($C621,$E$621:$E622,0)))","v":0},{"$f":"IF($H621>$C621,INDEX(AH$559:AH620,MATCH($C621,$F$559:$F620,0)),INDEX(AA$621:AA622,MATCH($C621,$E$621:$E622,0)))","v":0},{"$f":"IF($H621>$C621,INDEX(AI$559:AI620,MATCH($C621,$F$559:$F620,0)),INDEX(AB$621:AB622,MATCH($C621,$E$621:$E622,0)))","v":0.16716362038783381},{"$f":"IF($H621>$C621,INDEX(AJ$559:AJ620,MATCH($C621,$F$559:$F620,0)),INDEX(AC$621:AC622,MATCH($C621,$E$621:$E622,0)))","v":0},{"$f":"IF($H621>$C621,INDEX(AK$559:AK620,MATCH($C621,$F$559:$F620,0)),INDEX(AD$621:AD622,MATCH($C621,$E$621:$E622,0)))","v":0},null,{"$f":"IF($H621>$C621,INDEX(AM$559:AM620,MATCH($C621,$F$559:$F620,0)),INDEX(AF$621:AF622,MATCH($C621,$E$621:$E622,0)))","v":0.03},null,{"$f":"IF($H621>$C621,INDEX(AO$559:AO620,MATCH($C621,$F$559:$F620,0)),INDEX(AH$621:AH622,MATCH($C621,$E$621:$E622,0)))","v":864},{"$f":"IF($H621>$C621,INDEX(AP$559:AP620,MATCH($C621,$F$559:$F620,0)),INDEX(AI$621:AI622,MATCH($C621,$E$621:$E622,0)))","v":0},{"$f":"IF($H621>$C621,INDEX(AQ$559:AQ620,MATCH($C621,$F$559:$F620,0)),INDEX(AJ$621:AJ622,MATCH($C621,$E$621:$E622,0)))","v":4},{"$f":"IF($H621>$C621,INDEX(AR$559:AR620,MATCH($C621,$F$559:$F620,0)),INDEX(AK$621:AK622,MATCH($C621,$E$621:$E622,0)))","v":35000},null,null,{"$f":"IF($H621>$C621,INDEX(AU$559:AU620,MATCH($C621,$F$559:$F620,0)),INDEX(AN$621:AN622,MATCH($C621,$E$621:$E622,0)))","v":1},{"$f":"IF($H621>$C621,INDEX(AV$559:AV620,MATCH($C621,$F$559:$F620,0)),INDEX(AO$621:AO622,MATCH($C621,$E$621:$E622,0)))","v":1}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kilde:  Antal, kilometer og levetid er baseret op udtræk fra DST og egne beregninger","do.","do.","do.","do.","do.","do.","do.","do.","Kilde: Bilpriser.dk",null,"Egne beregninger baseret på skats oplysninger ","Egne beregninger baseret på skats oplysninger ",null,null,null,"Kilde: CRM",null,null,null,null,null,null,null,"Se personbiler","Se personbiler",null,null,"Kilde: egne antagelser"]
[null,null,null,null,null,null,null,null,"Note: Afskrivningsomkostningerne er opgjort ud fra bilernes samlede kilometer i hele levetiden",null,null,null,null,"Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [liter per km, realt forbrug]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstofpris inkl. moms og afgifter [kr per liter]","Brændstof-effektivitet [liter per km oplyst]"]
[null,null,null,null,null,null,null,null,"Note: Afskrivningskomponenten er opdelt på en km-afhængig og en alder-afhængig del for at gøre det muligt at afspejle henholdsvis det marginale og det gennemsnitlige værditab pr. km for den danske bilpark. "]
[null,null,null,null,null,null,null,null,"Note:  Den gennemsnitlige afskrivningsomkostning beskriver de totale omkostninger per km fordelt på bilens levetid, mens den marginale afskrivningsomkostning beskriver omkostningen ved en ekstra kørt km."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Km/år","Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstofforbrug oplyst korr sample","Brændstofforbrug realt",null,"Brændstofforbrug oplyst"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($S502:$S504,T502:T504)/SUM($S502:$S504)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT($S502:$S504,W502:W504)/SUM($S502:$S504)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT($S502:$S504,X502:X504)/SUM($S502:$S504)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT($S502:$S504,Y502:Y504)/SUM($S502:$S504)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT($S502:$S504,Z502:Z504)/SUM($S502:$S504)","v":{"$error":"#DIV/0!"}},{"$f":"U726*'Fælles forudsætninger'!M55","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT($S502:$S504,AA502:AA504)/SUM($S502:$S504)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMPRODUCT($S502:$S504,AD502:AD504)/SUM($S502:$S504)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M726","v":{"$error":"#DIV/0!"}},{"$f":"N726","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"}]

{"sheet":"Varebiler - Benzin","index":11,"n_rows":623,"n_cols":84,"rows_kept":623,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,"Varebiler - Benzin "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Variable og faste kørselsomkostninger for sammenvægtet køretøjskategori, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,null,null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,null,null,null,"Varebil","Benzin",{"$f":"SUMPRODUCT(L21:L23,$M$21:$M$23)/SUM($M$21:$M$23)","v":7.360012530334939E-2},{"$f":"SUM($M$21:$M$23)","v":398.7500708806536},{"$f":"NAF*O11","v":1.2178252709526236},{"$f":"SUM(P11,S11)","v":0.95142599293173724},{"$f":"SUMPRODUCT(P21:P23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0.351892564694331},{"$f":"SUMPRODUCT(Q21:Q23,$M$21:$M$23)/SUM($M$21:$M$23)","v":2.4025180907579324E-2},{"$f":"SUMPRODUCT(R21:R23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0.32786738378675162},{"$f":"SUM(T11:X11)","v":0.59953342823740619},{"$f":"SUMPRODUCT(T21:T23,$M$21:$M$23)/SUM($M$21:$M$23)","v":7.162192668554139E-2},{"$f":"SUMPRODUCT(U21:U23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0.32606199036450062},{"$f":"SUMPRODUCT(V21:V23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0},{"$f":"SUMPRODUCT(W21:W23,$M$21:$M$23)/SUM($M$21:$M$23)","v":9.608598494823993E-2},{"$f":"SUMPRODUCT(X21:X23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0.10576352623912423},{"$f":"NAF*Z11","v":405.03958820035359},{"$f":"SUM(AA11,AD11)","v":316.43717828152626},{"$f":"SUMPRODUCT(AA21:AA23,$M$21:$M$23)/SUM($M$21:$M$23)","v":5.1510168117848485},{"$f":"SUMPRODUCT(AB21:AB23,$M$21:$M$23)/SUM($M$21:$M$23)","v":2.5506040323605088},{"$f":"SUMPRODUCT(AC21:AC23,$M$21:$M$23)/SUM($M$21:$M$23)","v":2.6004127794243388},{"$f":"SUM(AE11:AH11)","v":311.28616146974139},{"$f":"SUMPRODUCT(AE21:AE23,$M$21:$M$23)/SUM($M$21:$M$23)","v":6.3061642608499495},{"$f":"SUMPRODUCT(AF21:AF23,$M$21:$M$23)/SUM($M$21:$M$23)","v":260.81999999999994},{"$f":"SUMPRODUCT(AG21:AG23,$M$21:$M$23)/SUM($M$21:$M$23)","v":1.9599972088915438},{"$f":"SUMPRODUCT(AH21:AH23,$M$21:$M$23)/SUM($M$21:$M$23)","v":42.2}]
[null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,null,null,"Størrelse ","Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,null,null,"Lille","Varebil","Benzin",{"$f":"SUMPRODUCT($P$33:$P$95,N33:N95)/SUM($P$33:$P$95)","v":6.9084073824218606E-2},{"$f":"O33","v":285.28355239592048},{"$f":"NAF*O21","v":1.1388618834421016},{"$f":"SUM(P21,S21)","v":0.88973584643914183},{"$f":"SUM(Q21:R21)","v":0.32350388974246475},{"$f":"SUMPRODUCT($P$33:$P$95,T33:T95)/SUM($P$33:$P$95)","v":1.575421604664299E-2},{"$f":"SUMPRODUCT($P$33:$P$95,U33:U95)/SUM($P$33:$P$95)","v":0.30774967369582173},{"$f":"SUM(T21:X21)","v":0.56623195669667714},{"$f":"SUMPRODUCT($P$33:$P$95,W33:W95)/SUM($P$33:$P$95)","v":5.4376566233783487E-2},{"$f":"SUMPRODUCT($P$33:$P$95,X33:X95)/SUM($P$33:$P$95)","v":0.30605505793327387},{"$f":"SUMPRODUCT($P$33:$P$95,Y33:Y95)/SUM($P$33:$P$95)","v":0},{"$f":"SUMPRODUCT($P$33:$P$95,Z33:Z95)/SUM($P$33:$P$95)","v":9.439999999999997E-2},{"$f":"SUMPRODUCT($P$33:$P$95,AA33:AA95)/SUM($P$33:$P$95)","v":0.11140033252961981},{"$f":"NAF*Z21","v":402.11086803349463},{"$f":"SUM(AA21,AD21)","v":314.14911565116768},{"$f":"SUM(AB21:AC21)","v":4.5366501533506893},{"$f":"SUMPRODUCT($P$33:$P$95,AE33:AE95)/SUM($P$33:$P$95)","v":2.2632316326623996},{"$f":"SUMPRODUCT($P$33:$P$95,AF33:AF95)/SUM($P$33:$P$95)","v":2.2734185206882898},{"$f":"SUM(AE21:AH21)","v":309.61246549781697},{"$f":"SUMPRODUCT($P$33:$P$95,AH33:AH95)/SUM($P$33:$P$95)","v":4.7776869259746295},{"$f":"SUMPRODUCT($P$33:$P$95,AI33:AI95)/SUM($P$33:$P$95)","v":260.81999999999994},{"$f":"SUMPRODUCT($P$33:$P$95,AJ33:AJ95)/SUM($P$33:$P$95)","v":1.8147785718423939},{"$f":"SUMPRODUCT($P$33:$P$95,AK33:AK95)/SUM($P$33:$P$95)","v":42.2}]
[null,null,null,null,null,null,null,null,"Mellem","Varebil","Benzin",{"$f":"SUMPRODUCT($P$96:$P$158,N96:N158)/SUM($P$96:$P$158)","v":7.8519285633940603E-2},{"$f":"O96","v":98.23226017715001},{"$f":"NAF*O22","v":1.3141728102806749},{"$f":"SUM(P22,S22)","v":1.0266975080317773},{"$f":"SUM(Q22:R22)","v":0.39512246677754909},{"$f":"SUMPRODUCT($P$96:$P$158,T96:T158)/SUM($P$96:$P$158)","v":4.534163893929509E-2},{"$f":"SUMPRODUCT($P$96:$P$158,U96:U158)/SUM($P$96:$P$158)","v":0.34978082783825398},{"$f":"SUM(T22:X22)","v":0.63157504125422825},{"$f":"SUMPRODUCT($P$96:$P$158,W96:W158)/SUM($P$96:$P$158)","v":9.8400193685750828E-2},{"$f":"SUMPRODUCT($P$96:$P$158,X96:X158)/SUM($P$96:$P$158)","v":0.34785476859285047},{"$f":"SUMPRODUCT($P$96:$P$158,Y96:Y158)/SUM($P$96:$P$158)","v":0},{"$f":"SUMPRODUCT($P$96:$P$158,Z96:Z158)/SUM($P$96:$P$158)","v":9.5200000000000035E-2},{"$f":"SUMPRODUCT($P$96:$P$158,AA96:AA158)/SUM($P$96:$P$158)","v":9.0120078975626947E-2},{"$f":"NAF*Z22","v":408.29925348303834},{"$f":"SUM(AA22,AD22)","v":318.9837917836237},{"$f":"SUM(AB22:AC22)","v":6.0917940214457218},{"$f":"SUMPRODUCT($P$96:$P$158,AE96:AE158)/SUM($P$96:$P$158)","v":3.128719263702604},{"$f":"SUMPRODUCT($P$96:$P$158,AF96:AF158)/SUM($P$96:$P$158)","v":2.9630747577431173},{"$f":"SUM(AE22:AH22)","v":312.89199776217799},{"$f":"SUMPRODUCT($P$96:$P$158,AH96:AH158)/SUM($P$96:$P$158)","v":7.7486665067118654},{"$f":"SUMPRODUCT($P$96:$P$158,AI96:AI158)/SUM($P$96:$P$158)","v":260.81999999999994},{"$f":"SUMPRODUCT($P$96:$P$158,AJ96:AJ158)/SUM($P$96:$P$158)","v":2.12333125546622},{"$f":"SUMPRODUCT($P$96:$P$158,AK96:AK158)/SUM($P$96:$P$158)","v":42.200000000000017}]
[null,null,null,null,null,null,null,null,"Stor","Varebil","Benzin",{"$f":"SUMPRODUCT($P$159:$P$221,N159:N221)/SUM($P$159:$P$221)","v":0.12645041542352964},{"$f":"O159","v":15.234258307583092},{"$f":"NAF*O23","v":2.0752689931070472},{"$f":"SUM(P23,S23)","v":1.6213039008648806},{"$f":"SUM(Q23:R23)","v":0.60476021150931103},{"$f":"SUMPRODUCT($P$159:$P$221,T159:T221)/SUM($P$159:$P$221)","v":4.1459990038440399E-2},{"$f":"SUMPRODUCT($P$159:$P$221,U159:U221)/SUM($P$159:$P$221)","v":0.56330022147087067},{"$f":"SUM(T23:X23)","v":1.0165436893555697},{"$f":"SUMPRODUCT($P$159:$P$221,W159:W221)/SUM($P$159:$P$221)","v":0.22189691577564363},{"$f":"SUMPRODUCT($P$159:$P$221,X159:X221)/SUM($P$159:$P$221)","v":0.56019842310700074},{"$f":"SUMPRODUCT($P$159:$P$221,Y159:Y221)/SUM($P$159:$P$221)","v":0},{"$f":"SUMPRODUCT($P$159:$P$221,Z159:Z221)/SUM($P$159:$P$221)","v":0.13337142857142853},{"$f":"SUMPRODUCT($P$159:$P$221,AA159:AA221)/SUM($P$159:$P$221)","v":0.10107692190149693},{"$f":"NAF*Z23","v":438.86541645085038},{"$f":"SUM(AA23,AD23)","v":342.86360660222687},{"$f":"SUM(AB23:AC23)","v":10.589682054996974},{"$f":"SUMPRODUCT($P$159:$P$221,AE159:AE221)/SUM($P$159:$P$221)","v":4.2043145524392438},{"$f":"SUMPRODUCT($P$159:$P$221,AF159:AF221)/SUM($P$159:$P$221)","v":6.3853675025577292},{"$f":"SUM(AE23:AH23)","v":332.27392454722991},{"$f":"SUMPRODUCT($P$159:$P$221,AH159:AH221)/SUM($P$159:$P$221)","v":25.627694852315145},{"$f":"SUMPRODUCT($P$159:$P$221,AI159:AI221)/SUM($P$159:$P$221)","v":260.81999999999994},{"$f":"SUMPRODUCT($P$159:$P$221,AJ159:AJ221)/SUM($P$159:$P$221)","v":3.6262296949148278},{"$f":"SUMPRODUCT($P$159:$P$221,AK159:AK221)/SUM($P$159:$P$221)","v":42.199999999999974}]
[null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,"Niveu III - Omkostninger"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V473*(1-$AM$431)/Y473)","v":5861.7656169334005}]
[null,null,null,null,null,null,null,null,null,"Årlige variable og faste kørselsomkostninger for konkrete køretøjer, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,null,"Alder","Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,null,0,{"$f":"K231","v":"Lille varebil, benzin"},{"$f":"L231","v":"CITROEN"},{"$f":"M231","v":"C3"},{"$f":"N231","v":"1.2 PureTech 83 5D"},{"$f":"O231","v":2021},{"$f":"AA231","v":3.9583326000401181E-2},{"$f":"Q231","v":285.28355239592048},{"$f":"T231","v":2.3957572173949709E-2},{"$f":"NAF*R33","v":0.82408729967250927},{"$f":"SUM(S33,V33)","v":0.64381820286914782},{"$f":"SUM(T33:U33)","v":0.19462011866925397},{"$f":"(W231*(1-AK231)/X231)","v":1.8287789290202885E-2},{"$f":"$AA231*AC231","v":0.17633232937905108},{"$f":"SUM(W33:AA33)","v":0.44919808419989382},{"$f":"(V231*(1-AK231)/X231)","v":0.10727887512835897},{"$f":"$AA231*AB231","v":0.17536135988548837},{"$f":"AH231*(1-AI231)/AG231","v":0},{"$f":"AU231*(1-AV231)*AW231/AX231","v":9.4399999999999998E-2},{"$f":"AR231*AS231","v":7.2157849186046494E-2},{"$f":"NAF*AC33","v":395.62722483526198},{"$f":"SUM(AD33,AG33)","v":309.0837694025484},{"$f":"SUM(AE33:AF33)","v":1.1333457018290063},{"$f":"(-PMT(Lånerente,Y231,W231)-(W231*(1-$AM$231)/Y231))/Z231","v":0.73694930543260995},{"$f":"SUM(AO231:AQ231)/Z231","v":0.3963963963963964},{"$f":"SUM(AH33:AK33)","v":307.9504237007194},{"$f":"(-PMT(Lånerente,Y231,V231)-(V231*(1-$AM$231)/Y231))/Z231","v":4.3230535555103575},{"$f":"AL231","v":260.82},{"$f":"U231*AR231*(1-AS231)/Z231","v":0.60737014520906707},{"$f":"AT231/Z231","v":42.2}]
[null,null,null,null,null,null,null,0,"Lille varebil, benzin","RENAULT","Captur Van","TCe 100",2021,4.1049375111527148E-2,0,2.3957572173949709E-2,{"$f":"NAF*R34","v":0.85320864697022603},0.66656925544548906,0.20342654107074234,2.0563384677652379E-2,0.18286315639308998,0.46314271437474669,0.11472864012226786,0.18185622506643237,0,9.4399999999999998E-2,7.2157849186046494E-2,{"$f":"NAF*AC34","v":396.12886474123536},309.47567557909014,1.2250461481549575,0.82864975175856115,0.3963963963963964,308.25062943093519,4.6232592857261183,260.82,{"$f":"U232*AR232*(1-AS232)/Z232","v":0.60737014520906707},42.2]
[null,null,null,null,null,null,null,0,"Lille varebil, benzin","SUZUKI","Jimny"," Van1,5 AllGrip",2021,5.6475573401846273E-2,0,2.3957572173949709E-2,1.046542244639932,0.81761112862494689,0.28855619713843317,3.6973765412908102E-2,0.25158243172552508,0.52905493148651372,0.1122999828460125,0.25019709945445473,0,9.4399999999999998E-2,7.2157849186046494E-2,396.85005040081904,310.03910187563986,1.8863408783610938,{"$f":"(-PMT(Lånerente,Y233,W233)-(W233*(1-$AM$231)/Y233))/Z233","v":1.4899444819646974},0.3963963963963964,308.15276099727879,4.5253908520697301,260.82,0.60737014520906707,42.2]
[null,null,null,null,null,null,null,1,"Lille varebil, benzin","CITROEN","C3","1.2 PureTech 83 5D",2021,3.9583326000401181E-2,0,2.6999565540496876E-2,0.82636889534541247,0.64560069948860344,0.1932473509530272,1.6915021573976105E-2,0.17633232937905108,0.45235334853557618,9.9226016793632299E-2,0.17536135988548837,0,9.4399999999999998E-2,8.3365971856455487E-2,395.78509928390406,309.20710881555004,1.1333457018290063,0.73694930543260995,0.3963963963963964,308.07376311372104,4.3230535555103575,260.82,0.73070955821071748,42.2]
[null,null,null,null,null,null,null,1,"Lille varebil, benzin","RENAULT","Captur Van","TCe 100",2021,4.1049375111527148E-2,0,2.6999565540496876E-2,0.85455580242720819,0.66762172064625636,0.20188295643216844,1.901980003907847E-2,0.18286315639308998,0.46573876421408789,0.10611656729120002,0.18185622506643237,0,9.4399999999999998E-2,8.3365971856455487E-2,396.28673918987749,309.59901499209178,1.2250461481549575,0.82864975175856115,0.3963963963963964,308.37396884393684,4.6232592857261183,260.82,0.73070955821071748,42.2]
[null,null,null,null,null,null,null,1,"Lille varebil, benzin","SUZUKI","Jimny"," Van1,5 AllGrip",2021,5.6475573401846273E-2,0,2.6999565540496876E-2,1.0465459964413517,0.81761405971980605,0.28578077192433288,3.4198340198807797E-2,0.25158243172552508,0.53183328779547323,0.10387021648456309,0.25019709945445473,0,9.4399999999999998E-2,8.3365971856455487E-2,398.43783475937107,311.27955840575862,3.003457995478211,1.4899444819646974,1.5135135135135136,308.27610041028043,4.5253908520697301,260.82,0.73070955821071748,42.2]
[null,null,null,null,null,null,null,2,"Lille varebil, benzin","FORD","FIESTA","Gnsn variant","2019",5.15503780470341E-2,0,2.4568352274555599E-2,0.96668677053675856,0.75522403948184258,0.25816882815002251,2.8526724772653674E-2,0.22964210337736884,0.49705521133182001,8.0505678114471887E-2,0.22837758496714766,0,9.4399999999999998E-2,9.3771948250200479E-2,397.02367860404104,310.17474890940707,2.4817482666033559,1.3526191374742265,1.1291291291291292,307.69300064280372,3.8172458198693158,260.82,0.85575482293445759,42.2]
[null,null,null,null,null,null,null,2,"Lille varebil, benzin","TOYOTA","YARIS","Gnsn variant","2019",4.3074232179808762E-2,0,2.4568352274555599E-2,0.91099505888458621,0.71171488975358299,0.22517533848559038,3.3292026395980216E-2,0.19188331208961015,0.48653955126799259,0.10754089151310524,0.19082671150468691,0,9.4399999999999998E-2,9.3771948250200479E-2,398.01582705724365,310.94986488847161,1.9749664000467289,1.5785700036503325,0.3963963963963964,308.97489848842486,5.0991436654904243,260.82,0.85575482293445759,42.2]
[null,null,null,null,null,null,null,2,"Lille varebil, benzin","DACIA","SANDERO","Gnsn variant","2019",5.6656006543705201E-2,0,2.4568352274555599E-2,0.98631781369584337,0.77056079194987759,0.27526629952760528,2.2880090064937967E-2,0.25238620946266732,0.4952944924222723,5.6126092962171567E-2,0.25099645120990027,0,9.4399999999999998E-2,9.3771948250200479E-2,395.69333031660057,309.13541430984418,2.5983926202322936,1.08487910671878,1.5135135135135136,306.53702168961189,2.661266866677475,260.82,0.85575482293445759,42.2]
[null,null,null,null,null,null,null,3,"Lille varebil, benzin","FORD","FIESTA","Gnsn variant","2019",5.15503780470341E-2,0,2.0504703579571768E-2,0.96665292240957967,0.75519759563248412,0.2556492085905942,2.6007105213225336E-2,0.22964210337736884,0.49954838704188986,7.3395023707460705E-2,0.22837758496714766,0,9.4399999999999998E-2,0.10337577836728148,397.18553841092387,310.30120188353425,2.4817482666033559,1.3526191374742265,1.1291291291291292,307.8194536169309,3.8172458198693158,260.82,0.98220779706164474,42.2]
[null,null,null,null,null,null,null,3,"Lille varebil, benzin","TOYOTA","YARIS","Gnsn variant","2019",4.3074232179808762E-2,0,2.0504703579571768E-2,0.90736597659125717,0.70887966921191969,0.22223482422926297,3.0351512139652811E-2,0.19188331208961015,0.4866448449826567,9.8042355110688276E-2,0.19082671150468691,0,9.4399999999999998E-2,0.10337577836728148,398.17768686412643,311.07631786259878,1.9749664000467289,1.5785700036503325,0.3963963963963964,309.10135146255203,5.0991436654904243,260.82,0.98220779706164474,42.2]
[null,null,null,null,null,null,null,3,"Lille varebil, benzin","DACIA","SANDERO","Gnsn variant","2019",5.6656006543705201E-2,0,2.0504703579571768E-2,0.98967860529215701,0.77318641038449765,0.2732454183045227,2.0859208841855405E-2,0.25238620946266732,0.49994099207997489,5.1168762502793126E-2,0.25099645120990027,0,9.4399999999999998E-2,0.10337577836728148,395.85519012348334,309.26186728397136,2.5983926202322936,1.08487910671878,1.5135135135135136,306.66347466373907,2.661266866677475,260.82,0.98220779706164474,42.2]
[null,null,null,null,null,null,null,4,"Lille varebil, benzin","FORD","FIESTA","Gnsn variant","2019",5.15503780470341E-2,0,2.041539185521745E-2,0.96559232704827058,0.75436900550646135,0.25312958903116584,2.3487485653796988E-2,0.22964210337736884,0.50123941647529557,6.628436930044948E-2,0.22837758496714766,0,9.4399999999999998E-2,0.11217746220769848,397.34883879926338,310.42878031192453,2.4817482666033559,1.3526191374742265,1.1291291291291292,307.94703204532118,3.8172458198693158,260.82,1.1097862254518966,42.2]
[null,null,null,null,null,null,null,4,"Lille varebil, benzin","TOYOTA","YARIS","Gnsn variant","2019",4.3074232179808762E-2,0,2.041539185521745E-2,0.90271014706379793,0.70524230239359209,0.21929430997293553,2.7410997883325391E-2,0.19188331208961015,0.48594799242065662,8.8543818708271244E-2,0.19082671150468691,0,9.4399999999999998E-2,0.11217746220769848,398.34098725246599,311.20389629098906,1.9749664000467289,1.5785700036503325,0.3963963963963964,309.22892989094231,5.0991436654904243,260.82,1.1097862254518966,42.2]
[null,null,null,null,null,null,null,4,"Lille varebil, benzin","DACIA","SANDERO","Gnsn variant","2019",5.6656006543705201E-2,0,2.041539185521745E-2,0.99201264965434066,0.77500988254245362,0.27122453708144018,1.8838327618772851E-2,0.25238620946266732,0.5037853454610135,4.6211432043414727E-2,0.25099645120990027,0,9.4399999999999998E-2,0.11217746220769848,396.0184905118229,309.38944571236163,2.5983926202322936,1.08487910671878,1.5135135135135136,306.79105309212935,2.661266866677475,260.82,1.1097862254518966,42.2]
[null,null,null,null,null,null,null,5,"Lille varebil, benzin","Toyota","Yaris van","1.5 hybrid e-cvt",2015,3.7491749174917439E-2,0,2.3218140891988929E-2,0.80461401264288013,0.62860469737725011,0.16701495635918279,0,0.16701495635918279,0.46158974101806738,8.728021123001943E-2,0.16609529274352852,0,9.4399999999999998E-2,0.11381423704451946,397.23532610558811,310.3400985199907,0.3963963963963964,0,0.3963963963963964,309.94370212359433,5.6303718986560964,260.82,1.2933302249382446,42.2]
[null,null,null,null,null,null,null,5,"Lille varebil, benzin","Volkswagen","Polo","1,0 mpi 60 hk bmt 5 dørs",2015,3.7527753236277009E-2,0,2.3218140891988929E-2,0.80502347478597924,0.6289245896765463,0.16717534409432597,0,0.16717534409432597,0.4617492455822203,8.7280211230019444E-2,0.16625479730768139,0,9.4399999999999998E-2,0.11381423704451946,397.23532610558811,310.3400985199907,0.3963963963963964,0,0.3963963963963964,309.94370212359433,5.6303718986560964,260.82,1.2933302249382446,42.2]
[null,null,null,null,null,null,null,5,"Lille varebil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,5.3333333333333316E-2,0,2.3218140891988929E-2,1.0430823320718614,0.81490807193114168,0.27120869601214143,3.3624039782881185E-2,0.23758465622926025,0.54369937591900031,9.9208736521010449E-2,0.23627640235347042,0,9.4399999999999998E-2,0.11381423704451946,401.47331579948843,313.65102796835032,2.9378268638953187,2.1690580951265499,0.76876876876876876,310.71320110445498,6.3998708795167696,260.82,1.2933302249382446,42.2]
[null,null,null,null,null,null,null,6,"Lille varebil, benzin","Toyota","Yaris van","1.5 hybrid e-cvt",2015,3.7491749174917439E-2,0,2.4750672984130972E-2,0.79066995658567296,0.61771090358255698,0.16701495635918279,0,0.16701495635918279,0.45069594722337419,7.6792118336996951E-2,0.16609529274352852,0,9.4399999999999998E-2,0.11340853614284874,397.48138228529695,310.53232991038823,0.3963963963963964,0,0.3963963963963964,310.13593351399186,5.6303718986560964,260.82,1.4855616153357876,42.2]
[null,null,null,null,null,null,null,6,"Lille varebil, benzin","Volkswagen","Polo","1,0 mpi 60 hk bmt 5 dørs",2015,3.7527753236277009E-2,0,2.4750672984130972E-2,0.79107941872877197,0.61803079588185306,0.16717534409432597,0,0.16717534409432597,0.45085545178752706,7.6792118336996951E-2,0.16625479730768139,0,9.4399999999999998E-2,0.11340853614284874,397.48138228529695,310.53232991038823,0.3963963963963964,0,0.3963963963963964,310.13593351399186,5.6303718986560964,260.82,1.4855616153357876,42.2]
[null,null,null,null,null,null,null,6,"Lille varebil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,5.3333333333333316E-2,0,2.4750672984130972E-2,1.0221317370189882,0.79854041954608457,0.26716823772598813,2.9583581496727896E-2,0.23758465622926025,0.53137218182009649,8.7287243323777283E-2,0.23627640235347042,0,9.4399999999999998E-2,0.11340853614284874,401.71937197919726,313.84325935874784,2.9378268638953187,2.1690580951265499,0.76876876876876876,310.9054324948525,6.3998708795167696,260.82,1.4855616153357876,42.2]
[null,null,null,null,null,null,null,7,"Lille varebil, benzin","Toyota","Yaris van","1.5 hybrid e-cvt",2015,3.7491749174917439E-2,0,1.500395024245337E-2,0.77411153158319634,0.60477463404937215,0.16701495635918279,0,0.16701495635918279,0.43775967769018936,6.6304025443974526E-2,0.16609529274352852,0,9.4399999999999998E-2,0.11096035950268635,397.7374681612875,310.73239700100584,0.3963963963963964,0,0.3963963963963964,310.33600060460947,5.6303718986560964,260.82,1.6856287059534034,42.2]
[null,null,null,null,null,null,null,7,"Lille varebil, benzin","Volkswagen","Polo","1,0 mpi 60 hk bmt 5 dørs",2015,3.7527753236277009E-2,0,1.500395024245337E-2,0.77452099372629535,0.60509452634866823,0.16717534409432597,0,0.16717534409432597,0.43791918225434223,6.6304025443974526E-2,0.16625479730768139,0,9.4399999999999998E-2,0.11096035950268635,397.7374681612875,310.73239700100584,0.3963963963963964,0,0.3963963963963964,310.33600060460947,5.6303718986560964,260.82,1.6856287059534034,42.2]
[null,null,null,null,null,null,null,7,"Lille varebil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,5.3333333333333316E-2,0,1.500395024245337E-2,0.99856677302084562,0.78013029142253565,0.26312777943983484,2.5543123210574604E-2,0.23758465622926025,0.51700251198270086,7.5365750126544132E-2,0.23627640235347042,0,9.4399999999999998E-2,0.11096035950268635,401.97545785518781,314.04332644936545,2.9378268638953187,2.1690580951265499,0.76876876876876876,311.10549958547011,6.3998708795167696,260.82,1.6856287059534034,42.2]
[null,null,null,null,null,null,null,8,"Lille varebil, benzin","Toyota","Yaris van","1.5 hybrid e-cvt",2015,3.7491749174917439E-2,0,9.5829311589351179E-3,0.75493873763545039,0.58979588877769562,0.16701495635918279,0,0.16701495635918279,0.42278093241851283,5.5815932550952033E-2,0.16609529274352852,0,9.4399999999999998E-2,0.10646970712403231,398.00254687266556,310.93948974426996,0.3963963963963964,0,0.3963963963963964,310.54309334787359,5.6303718986560964,260.82,1.8927214492174769,42.2]
[null,null,null,null,null,null,null,8,"Lille varebil, benzin","Volkswagen","Polo","1,0 mpi 60 hk bmt 5 dørs",2015,3.7527753236277009E-2,0,9.5829311589351179E-3,0.75534819977854939,0.5901157810769917,0.16717534409432597,0,0.16717534409432597,0.42294043698266576,5.5815932550952047E-2,0.16625479730768139,0,9.4399999999999998E-2,0.10646970712403231,398.00254687266556,310.93948974426996,0.3963963963963964,0,0.3963963963963964,310.54309334787359,5.6303718986560964,260.82,1.8927214492174769,42.2]
[null,null,null,null,null,null,null,8,"Lille varebil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,5.3333333333333316E-2,0,9.5829311589351179E-3,0.97238744007743405,0.75967768756049536,0.2590873211536816,2.1502664924421336E-2,0.23758465622926025,0.50059036640681376,6.3444256929311035E-2,0.23627640235347042,0,9.4399999999999998E-2,0.10646970712403231,402.24053656656588,314.25041919262958,2.9378268638953187,2.1690580951265499,0.76876876876876876,311.31259232873424,6.3998708795167696,260.82,1.8927214492174769,42.2]
[null,null,null,null,null,null,null,9,"Lille varebil, benzin","Volkswagen","Scirocco van","1,4 tsi aut.",2011,7.1446540880503173E-2,0,4.223613862700923E-3,1.1851333033169056,0.92588539321633245,0.34889505256246561,3.0621267802512935E-2,0.31827378475995266,0.57699034065386678,5.851909034623333E-2,0.31652121824710211,0,9.4399999999999998E-2,0.10755003206053143,407.53217264518878,318.38450987905372,6.0498496616658173,3.803603415419571,2.2462462462462462,312.33466021738792,7.268915622426098,260.82,2.0457445949618038,42.2]
[null,null,null,null,null,null,null,9,"Lille varebil, benzin","Hyundai","I20 van","1,2",2011,6.7218934911242603E-2,0,4.223613862700923E-3,1.0730753830960802,0.83834014304381255,0.30991169640937755,1.0470679978416256E-2,0.29944101643096127,0.528428446634435,2.8686262495269149E-2,0.29779215207863441,0,9.4399999999999998E-2,0.10755003206053143,399.12382449298866,311.81548788514738,3.1864954617049839,1.3006095758190981,1.8858858858858858,308.62899242344241,3.5632478284806264,260.82,2.0457445949618038,42.2]
[null,null,null,null,null,null,null,9,"Lille varebil, benzin","Suzuki","Sx4 combiback","1,6 4wd van",2011,9.2357723577235776E-2,0,4.223613862700923E-3,1.3812473058705965,1.0790994577114035,0.43041890681127226,1.8991819194748249E-2,0.41142708761652402,0.64868055090013121,3.756894403237044E-2,0.40916157480722942,0,9.4399999999999998E-2,0.10755003206053143,404.24336825412672,315.81513144853648,6.0827817751427196,2.3590580514189958,3.7237237237237237,309.73234967339374,4.6666050784319273,260.82,2.0457445949618038,42.2]
[null,null,null,null,null,null,null,10,"Lille varebil, benzin","Volkswagen","Scirocco van","1,4 tsi aut.",2011,7.1446540880503173E-2,0,5.6985491504333158E-3,1.1588678362797327,0.90536549709354119,0.34180981082938228,2.3536026069429596E-2,0.31827378475995266,0.56355568626415897,4.4978765896662991E-2,0.31652121824710211,0,9.4399999999999998E-2,0.10765570212039388,407.72791899389722,318.53743671398217,6.0498496616658173,3.803603415419571,2.2462462462462462,312.48758705231637,7.268915622426098,260.82,2.198671429890303,42.2]
[null,null,null,null,null,null,null,10,"Lille varebil, benzin","Hyundai","I20 van","1,2",2011,6.7218934911242603E-2,0,5.6985491504333158E-3,1.0616135182083464,0.82938556110027051,0.3074889587475898,8.0479423166285539E-3,0.29944101643096127,0.52189660235268076,2.2048748153652452E-2,0.29779215207863441,0,9.4399999999999998E-2,0.10765570212039388,399.31957084169704,311.96841472007583,3.1864954617049839,1.3006095758190981,1.8858858858858858,308.78191925837086,3.5632478284806264,260.82,2.198671429890303,42.2]
[null,null,null,null,null,null,null,10,{"$f":"K263","v":"Lille varebil, benzin"},{"$f":"L263","v":"Suzuki"},{"$f":"M263","v":"Sx4 combiback"},{"$f":"N263","v":"1,6 4wd van"},{"$f":"O263","v":2011},{"$f":"AA263","v":9.2357723577235776E-2},{"$f":"Q263","v":0},{"$f":"T263","v":5.6985491504333158E-3},1.3646309465403688,{"$f":"SUM(S65,V65)","v":1.066117926984663},{"$f":"SUM(T65:U65)","v":0.42602452213675007},{"$f":"(W263*(1-AK263)/X263)","v":1.459743452022603E-2},{"$f":"$AA263*AC263","v":0.41142708761652402},{"$f":"SUM(W65:AA65)","v":0.64009340484791299},{"$f":"(V263*(1-AK263)/X263)","v":2.8876127920289714E-2},{"$f":"$AA263*AB263","v":0.40916157480722942},{"$f":"AH263*(1-AI263)/AG263","v":0},{"$f":"AU263*(1-AV263)*AW263/AX263","v":9.4399999999999998E-2},{"$f":"AR263*AS263","v":0.10765570212039388},404.4391146028351,{"$f":"SUM(AD65,AG65)","v":315.96805828346493},{"$f":"SUM(AE65:AF65)","v":6.0827817751427196},{"$f":"(-PMT(Lånerente,Y263,W263)-(W263*(1-$AM$231)/Y263))/Z263","v":2.3590580514189958},{"$f":"SUM(AO263:AQ263)/Z263","v":3.7237237237237237},{"$f":"SUM(AH65:AK65)","v":309.88527650832219},{"$f":"(-PMT(Lånerente,Y263,V263)-(V263*(1-$AM$231)/Y263))/Z263","v":4.6666050784319273},{"$f":"AL263","v":260.82},2.198671429890303,{"$f":"AT263/Z263","v":42.2}]
[null,null,null,null,null,null,null,11,"Lille varebil, benzin","Volkswagen","Scirocco van","1,4 tsi aut.",2011,7.1446540880503173E-2,0,4.8654755365366347E-3,{"$f":"NAF*R66","v":1.1313548110004652},0.88387094609411343,0.33472456909629894,1.6450784336346259E-2,0.31827378475995266,0.54914637699781443,3.1438441447092666E-2,0.31652121824710211,0,9.4399999999999998E-2,0.1067867173036197,{"$f":"NAF*AC66","v":407.92324000166798},318.69003125130308,6.0498496616658173,3.803603415419571,2.2462462462462462,312.64018158963728,7.268915622426098,260.82,2.3512659672112055,42.2]
[null,null,null,null,null,null,null,11,"Lille varebil, benzin","Hyundai","I20 van","1,2",2011,6.7218934911242603E-2,0,4.8654755365366347E-3,1.0489040950785178,0.81945632428009207,0.30506622108580211,5.6252046548408612E-3,0.29944101643096127,0.5143901031942899,1.5411233812035789E-2,0.29779215207863441,0,9.4399999999999998E-2,0.1067867173036197,399.51489184946786,312.12100925739674,3.1864954617049839,1.3006095758190981,1.8858858858858858,308.93451379569177,3.5632478284806264,260.82,2.3512659672112055,42.2]
[null,null,null,null,null,null,null,11,"Lille varebil, benzin","Suzuki","Sx4 combiback","1,6 4wd van",2011,9.2357723577235776E-2,0,4.8654755365366347E-3,1.3467670289680458,1.0521617413812858,0.42163013746222783,1.0203049845703811E-2,0.41142708761652402,0.63053160391905805,2.0183311808208988E-2,0.40916157480722942,0,9.4399999999999998E-2,0.1067867173036197,404.63443561060586,316.12065282078584,6.0827817751427196,2.3590580514189958,3.7237237237237237,310.0378710456431,4.6666050784319273,260.82,2.3512659672112055,42.2]
[null,null,null,null,null,null,null,12,"Lille varebil, benzin","Volkswagen","Scirocco van","1,4 tsi aut.",2011,7.1446540880503173E-2,0,4.6719180733740514E-3,1.0919545564992164,0.85308949726501271,0.32478392692742486,6.5101421674722227E-3,0.31827378475995266,0.52830557033758785,1.2441274480276945E-2,0.31652121824710211,0,9.4399999999999998E-2,0.10494307761020887,408.11785163495136,318.84207158980576,6.0498496616658173,3.803603415419571,2.2462462462462462,312.79222192813995,7.268915622426098,260.82,2.5033063057138532,42.2]
[null,null,null,null,null,null,null,12,"Lille varebil, benzin","Hyundai","I20 van","1,2",2011,6.7218934911242603E-2,0,4.6719180733740514E-3,1.041355097595106,0.81355866999617665,0.30398216582705639,4.5411493960951068E-3,0.29944101643096127,0.50957650416912026,1.244127448027697E-2,0.29779215207863441,0,9.4399999999999998E-2,0.10494307761020887,399.70950348275124,312.27304959589941,3.1864954617049839,1.3006095758190981,1.8858858858858858,309.08655413419444,3.5632478284806264,260.82,2.5033063057138532,42.2]
[null,null,null,null,null,null,null,12,"Lille varebil, benzin","Suzuki","Sx4 combiback","1,6 4wd van",2011,9.2357723577235776E-2,0,4.6719180733740514E-3,1.3294877651600649,1.0386623165313007,0.41771638963358543,6.2893020170614209E-3,0.41142708761652402,0.62094592689771522,1.2441274480276937E-2,0.40916157480722942,0,9.4399999999999998E-2,0.10494307761020887,404.82904724388931,316.27269315928851,6.0827817751427196,2.3590580514189958,3.7237237237237237,310.18991138414577,4.6666050784319273,260.82,2.5033063057138532,42.2]
[null,null,null,null,null,null,null,13,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,0.11167059257784216,0,8.1652150372374544E-3,1.56260422191832,1.2207845483736874,0.50819888201976882,1.0738519234935927E-2,0.49746036278483291,0.71258566635391862,1.2441274480276942E-2,0.49472110993073831,0,9.4399999999999998E-2,0.11102328194290331,408.85483189277113,319.41783741622743,9.394677056584344,3.8090914709987591,5.5855855855855854,310.0231603596431,4.4130807492528721,260.82,2.5900796103902621,42.2]
[null,null,null,null,null,null,null,13,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10955692141663613,0,8.1652150372374544E-3,1.5393162963710145,1.2025908565398551,0.49936913926833731,1.132457341257008E-2,0.48804456585576722,0.70322171727151783,1.2441274480276961E-2,0.48535716084833752,0,9.4399999999999998E-2,0.11102328194290331,409.97017828173273,320.2892017826037,9.5162662754657283,4.6994494586489104,4.8168168168168171,310.77293550713796,5.1628558967477352,260.82,2.5900796103902621,42.2]
[null,null,null,null,null,null,null,13,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,8.614167294649562E-2,0,8.1652150372374544E-3,1.2723020330273835,0.99398596330264333,0.39449807106995199,1.076170068232939E-2,0.38373637038762259,0.59948789223269139,1.2441274480276942E-2,0.38162333580951119,0,9.4399999999999998E-2,0.11102328194290331,406.06640343617977,317.23937768451543,7.190720409433597,3.8393690580822453,3.3513513513513513,310.04865727508184,4.4385776646915973,260.82,2.5900796103902621,42.2]
[null,null,null,null,null,null,null,14,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,0.11167059257784216,0,1.7708955290917115E-2,1.5703868834641688,1.2268647527063818,0.50819888201976882,1.0738519234935927E-2,0.49746036278483291,0.71866587068661303,1.2441274480276942E-2,0.49472110993073831,0,9.4399999999999998E-2,0.11710348627559776,408.95946380191504,319.49958109524613,9.394677056584344,3.8090914709987591,5.5855855855855854,310.1049040386618,4.4130807492528721,260.82,2.6718232894089464,42.2]
[null,null,null,null,null,null,null,14,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10955692141663613,0,1.7708955290917115E-2,1.5470989579168635,1.2086710608725495,0.49936913926833731,1.132457341257008E-2,0.48804456585576722,0.70930192160421224,1.2441274480276961E-2,0.48535716084833752,0,9.4399999999999998E-2,0.11710348627559776,410.07481019087669,320.3709454616224,9.5162662754657283,4.6994494586489104,4.8168168168168171,310.85467918615666,5.1628558967477352,260.82,2.6718232894089464,42.2]
[null,null,null,null,null,null,null,14,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,8.614167294649562E-2,0,1.7708955290917115E-2,1.2800846945732327,1.000066167635338,0.39449807106995199,1.076170068232939E-2,0.38373637038762259,0.6055680965653859,1.2441274480276942E-2,0.38162333580951119,0,9.4399999999999998E-2,0.11710348627559776,406.17103534532367,317.32112136353413,7.190720409433597,3.8393690580822453,3.3513513513513513,310.13040095410054,4.4385776646915973,260.82,2.6718232894089464,42.2]
[null,null,null,null,null,null,null,15,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,0.11167059257784216,0,2.4535757555565668E-2,1.5781695450100177,1.2329449570390763,0.50819888201976882,1.0738519234935927E-2,0.49746036278483291,0.72474607501930743,1.2441274480276942E-2,0.49472110993073831,0,9.4399999999999998E-2,0.12318369060829219,409.05788730093633,319.57647445385652,9.394677056584344,3.8090914709987591,5.5855855855855854,310.18179739727219,4.4130807492528721,260.82,2.7487166480193799,42.2]
[null,null,null,null,null,null,null,15,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10955692141663613,0,2.4535757555565668E-2,1.5548816194627122,1.2147512652052439,0.49936913926833731,1.132457341257008E-2,0.48804456585576722,0.71538212593690664,1.2441274480276961E-2,0.48535716084833752,0,9.4399999999999998E-2,0.12318369060829219,410.17323368989798,320.44783882023279,9.5162662754657283,4.6994494586489104,4.8168168168168171,310.93157254476705,5.1628558967477352,260.82,2.7487166480193799,42.2]
[null,null,null,null,null,null,null,15,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,8.614167294649562E-2,0,2.4535757555565668E-2,1.2878673561190814,1.0061463719680324,0.39449807106995199,1.076170068232939E-2,0.38373637038762259,0.61164830089808031,1.2441274480276942E-2,0.38162333580951119,0,9.4399999999999998E-2,0.12318369060829219,406.26945884434502,317.39801472214452,7.190720409433597,3.8393690580822453,3.3513513513513513,310.20729431271093,4.4385776646915973,260.82,2.7487166480193799,42.2]
[null,null,null,null,null,null,null,16,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,0.11167059257784216,0,2.6317736077097163E-2,1.5859522065558667,1.2390251613717709,0.50819888201976882,1.0738519234935927E-2,0.49746036278483291,0.73082627935200195,1.2441274480276942E-2,0.49472110993073831,0,9.4399999999999998E-2,0.12926389494098664,409.15032491803657,319.64869134221607,9.394677056584344,3.8090914709987591,5.5855855855855854,310.25401428563174,4.4130807492528721,260.82,2.8209335363788806,42.2]
[null,null,null,null,null,null,null,16,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10955692141663613,0,2.6317736077097163E-2,1.5626642810085614,1.2208314695379385,0.49936913926833731,1.132457341257008E-2,0.48804456585576722,0.72146233026960116,1.2441274480276961E-2,0.48535716084833752,0,9.4399999999999998E-2,0.12926389494098664,410.26567130699823,320.52005570859234,9.5162662754657283,4.6994494586489104,4.8168168168168171,311.0037894331266,5.1628558967477352,260.82,2.8209335363788806,42.2]
[null,null,null,null,null,null,null,16,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,8.614167294649562E-2,0,2.6317736077097163E-2,1.2956500176649304,1.0122265763007268,0.39449807106995199,1.076170068232939E-2,0.38373637038762259,0.61772850523077472,1.2441274480276942E-2,0.38162333580951119,0,9.4399999999999998E-2,0.12926389494098664,406.36189646144521,317.47023161050407,7.190720409433597,3.8393690580822453,3.3513513513513513,310.27951120107048,4.4385776646915973,260.82,2.8209335363788806,42.2]
[null,null,null,null,null,null,null,17,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,0.11167059257784216,0,2.0720012976813054E-2,1.5937348681017154,1.2451053657044651,0.50819888201976882,1.0738519234935927E-2,0.49746036278483291,0.73690648368469636,1.2441274480276942E-2,0.49472110993073831,0,9.4399999999999998E-2,0.1353440992736811,409.23699239504657,319.71640030863011,9.394677056584344,3.8090914709987591,5.5855855855855854,310.32172325204579,4.4130807492528721,260.82,2.8886425027929206,42.2]
[null,null,null,null,null,null,null,17,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10955692141663613,0,2.0720012976813054E-2,1.5704469425544101,1.2269116738706329,0.49936913926833731,1.132457341257008E-2,0.48804456585576722,0.72754253460229557,1.2441274480276961E-2,0.48535716084833752,0,9.4399999999999998E-2,0.1353440992736811,410.35233878400817,320.58776467500638,9.5162662754657283,4.6994494586489104,4.8168168168168171,311.07149839954064,5.1628558967477352,260.82,2.8886425027929206,42.2]
[null,null,null,null,null,null,null,17,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,8.614167294649562E-2,0,2.0720012976813054E-2,1.3034326792107791,1.0183067806334212,0.39449807106995199,1.076170068232939E-2,0.38373637038762259,0.62380870956346923,1.2441274480276942E-2,0.38162333580951119,0,9.4399999999999998E-2,0.1353440992736811,406.44856393845521,317.53794057691812,7.190720409433597,3.8393690580822453,3.3513513513513513,310.34722016748452,4.4385776646915973,260.82,2.8886425027929206,42.2]
[null,null,null,null,null,null,null,18,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,0.11167059257784216,0,1.1898577115764477E-2,1.6015175296475643,1.2511855700371597,0.50819888201976882,1.0738519234935927E-2,0.49746036278483291,0.74298668801739087,1.2441274480276942E-2,0.49472110993073831,0,9.4399999999999998E-2,0.14142430360637556,409.31809887832361,319.7797647486903,9.394677056584344,3.8090914709987591,5.5855855855855854,310.38508769210597,4.4130807492528721,260.82,2.9520069428531359,42.2]
[null,null,null,null,null,null,null,18,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10955692141663613,0,1.1898577115764477E-2,1.578229604100259,1.2329918782033273,0.49936913926833731,1.132457341257008E-2,0.48804456585576722,0.73362273893499008,1.2441274480276961E-2,0.48535716084833752,0,9.4399999999999998E-2,0.14142430360637556,410.43344526728521,320.65112911506657,9.5162662754657283,4.6994494586489104,4.8168168168168171,311.13486283960083,5.1628558967477352,260.82,2.9520069428531359,42.2]
[null,null,null,null,null,null,null,18,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,8.614167294649562E-2,0,1.1898577115764477E-2,1.311215340756628,1.0243869849661156,0.39449807106995199,1.076170068232939E-2,0.38373637038762259,0.62988891389616364,1.2441274480276942E-2,0.38162333580951119,0,9.4399999999999998E-2,0.14142430360637556,406.52967042173225,317.6013050169783,7.190720409433597,3.8393690580822453,3.3513513513513513,310.41058460754471,4.4385776646915973,260.82,2.9520069428531359,42.2]
[null,null,null,null,null,null,null,19,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,0.11167059257784216,0,7.9470886765388871E-3,1.6093001911934133,1.2572657743698541,0.50819888201976882,1.0738519234935927E-2,0.49746036278483291,0.74906689235008528,1.2441274480276942E-2,0.49472110993073831,0,9.4399999999999998E-2,0.14750450793906997,409.39384710453311,319.8389430504165,9.394677056584344,3.8090914709987591,5.5855855855855854,310.44426599383218,4.4130807492528721,260.82,3.011185244579349,42.2]
[null,null,null,null,null,null,null,19,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10955692141663613,0,7.9470886765388871E-3,1.586012265646108,1.2390720825360217,0.49936913926833731,1.132457341257008E-2,0.48804456585576722,0.73970294326768449,1.2441274480276961E-2,0.48535716084833752,0,9.4399999999999998E-2,0.14750450793906997,410.50919349349476,320.71030741679277,9.5162662754657283,4.6994494586489104,4.8168168168168171,311.19404114132703,5.1628558967477352,260.82,3.011185244579349,42.2]
[null,null,null,null,null,null,null,19,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,8.614167294649562E-2,0,7.9470886765388871E-3,1.3189980023024768,1.03046718929881,0.39449807106995199,1.076170068232939E-2,0.38373637038762259,0.63596911822885804,1.2441274480276942E-2,0.38162333580951119,0,9.4399999999999998E-2,0.14750450793906997,406.6054186479418,317.66048331870451,7.190720409433597,3.8393690580822453,3.3513513513513513,310.46976290927091,4.4385776646915973,260.82,3.011185244579349,42.2]
[null,null,null,null,null,null,null,20,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,0.11167059257784216,0,7.579153279054905E-3,1.6170828527392622,1.2633459787025485,0.50819888201976882,1.0738519234935927E-2,0.49746036278483291,0.75514709668277968,1.2441274480276942E-2,0.49472110993073831,0,9.4399999999999998E-2,0.15358471227176443,409.46443358144825,319.89408873550644,9.394677056584344,3.8090914709987591,5.5855855855855854,310.49941167892212,4.4130807492528721,260.82,3.0663309296692689,42.2]
[null,null,null,null,null,null,null,20,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10955692141663613,0,7.579153279054905E-3,1.5937949271919567,1.2451522868687162,0.49936913926833731,1.132457341257008E-2,0.48804456585576722,0.74578314760037889,1.2441274480276961E-2,0.48535716084833752,0,9.4399999999999998E-2,0.15358471227176443,410.5797799704099,320.76545310188271,9.5162662754657283,4.6994494586489104,4.8168168168168171,311.24918682641697,5.1628558967477352,260.82,3.0663309296692689,42.2]
[null,null,null,null,null,null,null,20,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,8.614167294649562E-2,0,7.579153279054905E-3,1.3267806638483259,1.0365473936315046,0.39449807106995199,1.076170068232939E-2,0.38373637038762259,0.64204932256155256,1.2441274480276942E-2,0.38162333580951119,0,9.4399999999999998E-2,0.15358471227176443,406.67600512485689,317.71562900379445,7.190720409433597,3.8393690580822453,3.3513513513513513,310.52490859436085,4.4385776646915973,260.82,3.0663309296692689,42.2]
[null,null,null,null,null,null,null,0,"Mellem varebil, benzin","VOLKSWAGEN","TOURAN","1.5 TSI 150 DSG7",2021,4.9019607843137261E-2,98.23226017715001,1.2472432278645319E-2,1.1444715000258503,0.89411835939519557,0.27575323062436857,5.7384980413651317E-2,0.21836825021071726,0.61836512877082694,0.2570965826687282,0.2171658109866457,0,9.5200000000000007E-2,4.8902735115452935E-2,406.15621911614983,317.30954618449204,2.779827984160844,{"$f":"(-PMT(Lånerente,Y294,W294)-(W294*(1-$AM$294)/Y294))/Z294","v":2.3834315877644476},0.3963963963963964,314.52971820033122,{"$f":"(-PMT(Lånerente,Y294,V294)-(V294*(1-$AM$294)/Y294))/Z294","v":10.678266539813405},260.82,0.8314516605177904,42.2]
[null,null,null,null,null,null,null,0,{"$f":"K295","v":"Mellem varebil, benzin"},{"$f":"L295","v":"TOYOTA"},{"$f":"M295","v":"RAV4"},{"$f":"N295","v":"2.5 Hybrid (218 hk) 4X2 aut. gear"},{"$f":"O295","v":2021},{"$f":"AA295","v":4.0983606557377053E-2},{"$f":"Q295","v":0},{"$f":"T295","v":1.2472432278645319E-2},1.1209611817745422,{"$f":"SUM(S97,V97)","v":0.87575092326136106},{"$f":"SUM(T97:U97)","v":0.23995515681933291},{"$f":"(W295*(1-AK295)/X295)","v":5.7384980413651289E-2},{"$f":"$AA295*AC295","v":0.18257017640568163},{"$f":"SUM(W97:AA97)","v":0.63579576644202818},{"$f":"(V295*(1-AK295)/X295)","v":0.31012817296069117},{"$f":"$AA295*AB295","v":0.1815648583658841},{"$f":"AH295*(1-AI295)/AG295","v":0},{"$f":"AU295*(1-AV295)*AW295/AX295","v":9.5200000000000007E-2},{"$f":"AR295*AS295","v":4.8902735115452935E-2},408.97556963559526,{"$f":"SUM(AD97,AG97)","v":319.51216377780878},{"$f":"SUM(AE97:AF97)","v":2.779827984160844},2.3834315877644476,{"$f":"SUM(AO295:AQ295)/Z295","v":0.3963963963963964},{"$f":"SUM(AH97:AK97)","v":316.73233579364796},12.880884133130186,{"$f":"AL295","v":260.82},0.8314516605177904,{"$f":"AT295/Z295","v":42.2}]
[null,null,null,null,null,null,null,0,"Mellem varebil, benzin","VOLKSWAGEN","CADDY","1.5 TSI 114 (6 trins man.)",2021,5.5248618784530384E-2,0,1.2472432278645319E-2,{"$f":"NAF*R98","v":1.0962524759424086},0.85644724683000673,0.3035016823086033,5.7384980413651317E-2,0.24611670189495199,0.55294556452140342,0.16408136287956523,0.24476146652638517,0,9.5200000000000007E-2,4.8902735115452935E-2,{"$f":"NAF*AC98","v":401.21119471116504},313.44624586809766,2.779827984160844,2.3834315877644476,0.3963963963963964,310.66641788393684,6.814966223419038,260.82,{"$f":"U296*AR296*(1-AS296)/Z296","v":0.8314516605177904},42.2]
[null,null,null,null,null,null,null,1,"Mellem varebil, benzin","VOLKSWAGEN","TOURAN","1.5 TSI 150 DSG7",2021,4.9019607843137261E-2,0,2.1975191052709907E-2,1.1280783810361821,0.88131123518451715,0.27139143249839554,5.3023182287678279E-2,0.21836825021071726,0.60991980268612167,0.23755482480116324,0.2171658109866457,0,9.5200000000000007E-2,5.9999166898312611E-2,406.4297129359062,317.52321323117673,2.779827984160844,2.3834315877644476,0.3963963963963964,314.74338524701591,10.678266539813405,260.82,1.0451187072025179,42.2]
[null,null,null,null,null,null,null,1,"Mellem varebil, benzin","TOYOTA","RAV4","2.5 Hybrid (218 hk) 4X2 aut. gear",2021,4.0983606557377053E-2,0,2.1975191052709907E-2,1.0994085113736618,0.85891289951067318,0.2355933586933599,5.3023182287678279E-2,0.18257017640568163,0.62331954081731333,0.28655551555311665,0.1815648583658841,0,9.5200000000000007E-2,5.9999166898312611E-2,409.24906345535163,319.72583082449347,2.779827984160844,2.3834315877644476,0.3963963963963964,316.94600284033265,12.880884133130186,260.82,1.0451187072025179,42.2]
[null,null,null,null,null,null,null,1,"Mellem varebil, benzin","VOLKSWAGEN","CADDY","1.5 TSI 114 (6 trins man.)",2021,5.5248618784530384E-2,0,2.1975191052709907E-2,1.0889089970990238,0.85071015398361238,0.29913988418263027,5.3023182287678279E-2,0.24611670189495199,0.55157026980098212,0.15160963637628436,0.24476146652638517,0,9.5200000000000007E-2,5.9999166898312611E-2,402.42258642881933,314.39264564751511,3.5125607168935771,2.3834315877644476,1.1291291291291292,310.88008493062154,6.814966223419038,260.82,1.0451187072025179,42.2]
[null,null,null,null,null,null,null,2,"Mellem varebil, benzin","VOLKSWAGEN","CADDY","Gnsn variant","2019",5.1113362295533309E-2,0,3.2416977771293182E-2,0.98219299991924491,0.76733828118691005,0.27180024359545152,4.4104919663465574E-2,0.22769532393198597,0.49553803759145848,0.10385566878824276,0.22644152541334006,0,9.5200000000000007E-2,7.0040843389875651E-2,400.18915976124009,312.64778106346881,3.289385367471886,2.160256238342757,1.1291291291291292,309.35839569599693,5.0868442364017152,260.82,1.2515514595952471,42.2]
[null,null,null,null,null,null,null,2,"Mellem varebil, benzin","FORD","TRANSIT CONNECT","Gnsn variant","2019",6.9270820500702074E-2,0,3.2416977771293182E-2,1.2083126984464341,0.94399429566127668,0.37810862326222405,6.9527046848884666E-2,0.30858157641333939,0.56588567239905263,9.3762449209572274E-2,0.30688237979960464,0,9.5200000000000007E-2,7.0040843389875651E-2,403.05674175978447,314.88807949983163,6.0240490747876088,3.4054304561689901,2.6186186186186187,308.86403042504401,4.592478965448791,260.82,1.2515514595952471,42.2]
[null,null,null,null,null,null,null,2,"Mellem varebil, benzin","MERCEDES-BENZ","GLC","Gnsn variant","2019",8.6293576876787029E-2,0,3.2416977771293182E-2,1.8827201175015933,1.4708750917981197,0.60637947773179224,0.2219664190368292,0.38441305869496306,0.86449561406632736,0.31695847272657912,0.38229629794987258,0,9.5200000000000007E-2,7.0040843389875651E-2,428.49811895729778,334.76415543538889,14.967997577510905,10.87190148141481,4.0960960960960957,319.79615785787797,15.524606398282758,260.82,1.2515514595952471,42.2]
[null,null,null,null,null,null,null,3,"Mellem varebil, benzin","VOLKSWAGEN","CADDY","Gnsn variant","2019",5.1113362295533309E-2,0,3.8919213206221083E-2,0.9767201904020345,0.76306264875158947,0.26784686743798319,4.0151543505997228E-2,0.22769532393198597,0.49521578131360622,9.4546491310124034E-2,0.22644152541334006,0,9.5200000000000007E-2,7.9027764590142074E-2,400.44408799090348,312.84694374289336,3.289385367471886,2.160256238342757,1.1291291291291292,309.55755837542148,5.0868442364017152,260.82,1.4507141390197937,42.2]
[null,null,null,null,null,null,null,3,"Mellem varebil, benzin","FORD","TRANSIT CONNECT","Gnsn variant","2019",6.9270820500702074E-2,0,3.8919213206221083E-2,1.2010811463435178,0.93834464558087327,0.37187651647212255,6.3294940058783167E-2,0.30858157641333939,0.56646812910875077,8.5357984719004049E-2,0.30688237979960464,0,9.5200000000000007E-2,7.9027764590142074E-2,403.31166998944792,315.08724217925618,6.0240490747876088,3.4054304561689901,2.6186186186186187,309.06319310446855,4.592478965448791,260.82,1.4507141390197937,42.2]
[null,null,null,null,null,null,null,3,"Mellem varebil, benzin","MERCEDES-BENZ","GLC","Gnsn variant","2019",8.6293576876787029E-2,0,3.8919213206221083E-2,1.8323905192708561,1.4315550931803562,0.58648335830850429,0.20207029961354123,0.38441305869496306,0.84507173487185194,0.28854767233183726,0.38229629794987258,0,9.5200000000000007E-2,7.9027764590142074E-2,428.75304718696123,334.96331811481343,14.967997577510905,10.87190148141481,4.0960960960960957,319.99532053730252,15.524606398282758,260.82,1.4507141390197937,42.2]
[null,null,null,null,null,null,null,4,"Mellem varebil, benzin","VOLKSWAGEN","CADDY","Gnsn variant","2019",5.1113362295533309E-2,0,4.0154631216646433E-2,0.96989729411196413,0.75773226102497193,0.26389349128051481,3.6198167348528834E-2,0.22769532393198597,0.49383876974445717,8.5237313832005238E-2,0.22644152541334006,0,9.5200000000000007E-2,8.6959930499111882E-2,400.68969076564673,313.03882091066151,3.289385367471886,2.160256238342757,1.1291291291291292,309.74943554318963,5.0868442364017152,260.82,1.6425913067879467,42.2]
[null,null,null,null,null,null,null,4,"Mellem varebil, benzin","FORD","TRANSIT CONNECT","Gnsn variant","2019",6.9270820500702074E-2,0,4.0154631216646433E-2,1.1924995074677418,0.93164024020917324,0.36564440968202094,5.7062833268681584E-2,0.30858157641333939,0.5659958305271523,7.6953520228435768E-2,0.30688237979960464,0,9.5200000000000007E-2,8.6959930499111882E-2,403.55727276419117,315.27911934702433,6.0240490747876088,3.4054304561689901,2.6186186186186187,309.25507027223671,4.592478965448791,260.82,1.6425913067879467,42.2]
[null,null,null,null,null,null,null,4,"Mellem varebil, benzin","MERCEDES-BENZ","GLC","Gnsn variant","2019",8.6293576876787029E-2,0,4.0154631216646433E-2,1.7807108342672586,1.3911803392712958,0.56658723888521623,0.18217418019025314,0.38441305869496306,0.82459310038607969,0.26013687193709523,0.38229629794987258,0,9.5200000000000007E-2,8.6959930499111882E-2,428.99864996170442,335.15519528258159,14.967997577510905,10.87190148141481,4.0960960960960957,320.18719770507067,15.524606398282758,260.82,1.6425913067879467,42.2]
[null,null,null,null,null,null,null,5,"Mellem varebil, benzin","Volkswagen","Caddy","1.2 tsi 85 hk",2015,7.6860622462787576E-2,0,2.9979043231213667E-2,1.2195604183748256,0.95278157685533249,0.35669729317387783,1.4305332572846215E-2,0.34239196060103161,0.59608428368145461,6.6731473602948566E-2,0.34050658796542105,0,9.5200000000000007E-2,9.3646222113084876E-2,400.50720708837463,312.89625553779268,3.5770116734518123,0.95839305483319337,2.6186186186186187,309.31924386434088,4.4707091229215568,260.82,1.8285347414193194,42.2]
[null,null,null,null,null,null,null,5,"Mellem varebil, benzin","Ford","Kuga","1.5 ecoboost (150 hk) van fwd (forhjulstræk) man",2015,7.9006804621072929E-2,0,2.9979043231213667E-2,1.307423107159972,1.0214243024687282,0.37977813255387471,2.7825547885063154E-2,0.35195258466881157,0.64164616991485346,0.10278538110219373,0.35001456669957487,0,9.5200000000000007E-2,9.3646222113084876E-2,404.75839896334969,316.21749919011694,4.4828053968129753,1.8641867781943569,2.6186186186186187,311.73469379330396,6.8861590518846585,260.82,1.8285347414193194,42.2]
[null,null,null,null,null,null,null,5,"Mellem varebil, benzin","Volkswagen","Golf","1.4 tsi hybrid 204 dsg7",2015,6.9268292682926835E-2,0,2.9979043231213667E-2,1.1890303680340377,0.92892997502659191,0.33476804371793845,2.619772800554545E-2,0.30857031571239302,0.59416193130865347,9.8444528090146532E-2,0.30687118110542205,0,9.5200000000000007E-2,9.3646222113084876E-2,403.3086619796145,315.08489217157381,3.6410160406774095,1.7551301547915239,1.8858858858858858,311.4438761308964,6.5953413894771042,260.82,1.8285347414193194,42.2]
[null,null,null,null,null,null,null,6,"Mellem varebil, benzin","Volkswagen","Caddy","1.2 tsi 85 hk",2015,7.6860622462787576E-2,0,1.786878546977063E-2,1.2139945148236277,0.94843321470595909,0.35494338630615946,1.2551425705127841E-2,0.34239196060103161,0.59348982839979958,5.854985396920856E-2,0.34050658796542105,0,9.5200000000000007E-2,9.9233386465169923E-2,400.73618916292668,313.07514778353647,3.5770116734518123,0.95839305483319337,2.6186186186186187,309.49813611008466,4.4707091229215568,260.82,2.0074269871630928,42.2]
[null,null,null,null,null,null,null,6,"Mellem varebil, benzin","Ford","Kuga","1.5 ecoboost (150 hk) van fwd (forhjulstræk) man",2015,7.9006804621072929E-2,0,1.786878546977063E-2,1.2940773114362407,1.010997899559563,0.37636657820621311,2.4413993537401545E-2,0.35195258466881157,0.63463132135334988,9.0183368188605117E-2,0.35001456669957487,0,9.5200000000000007E-2,9.9233386465169923E-2,404.98738103790174,316.39639143586072,4.4828053968129753,1.8641867781943569,2.6186186186186187,311.91358603904774,6.8861590518846585,260.82,2.0074269871630928,42.2]
[null,null,null,null,null,null,null,6,"Mellem varebil, benzin","Volkswagen","Golf","1.4 tsi hybrid 204 dsg7",2015,6.9268292682926835E-2,0,1.786878546977063E-2,1.1766212632465454,0.91923536191136357,0.33155606840498691,2.2985752692593873E-2,0.30857031571239302,0.5876792935063766,8.6374725935784644E-2,0.30687118110542205,0,9.5200000000000007E-2,9.9233386465169923E-2,403.53764405416655,315.26378441731759,3.6410160406774095,1.7551301547915239,1.8858858858858858,311.62276837664018,6.5953413894771042,260.82,2.0074269871630928,42.2]
[null,null,null,null,null,null,null,7,"Mellem varebil, benzin","Volkswagen","Caddy","1.2 tsi 85 hk",2015,7.6860622462787576E-2,0,1.2536724481465675E-2,1.2070217283772129,0.9429857252946976,0.35318947943844109,1.0797518837409457E-2,0.34239196060103161,0.58979624585625656,5.0368234335468519E-2,0.34050658796542105,0,9.5200000000000007E-2,0.10372142355536702,400.95615827125653,313.24699864941914,3.5770116734518123,0.95839305483319337,2.6186186186186187,309.66998697596733,4.4707091229215568,260.82,2.1792778530457784,42.2]
[null,null,null,null,null,null,null,7,"Mellem varebil, benzin","Ford","Kuga","1.5 ecoboost (150 hk) van fwd (forhjulstræk) man",2015,7.9006804621072929E-2,0,1.2536724481465675E-2,1.2793246328172925,0.99947236938850981,0.3729550238585515,2.1002439189739916E-2,0.35195258466881157,0.6265173455299583,7.7581355275016417E-2,0.35001456669957487,0,9.5200000000000007E-2,0.10372142355536702,405.20735014623153,316.5682423017434,4.4828053968129753,1.8641867781943569,2.6186186186186187,312.08543690493042,6.8861590518846585,260.82,2.1792778530457784,42.2]
[null,null,null,null,null,null,null,7,"Mellem varebil, benzin","Volkswagen","Golf","1.4 tsi hybrid 204 dsg7",2015,6.9268292682926835E-2,0,1.2536724481465675E-2,1.1628052755638363,0.90844162153424701,0.32834409309203527,1.9773777379642275E-2,0.30857031571239302,0.58009752844221174,7.4304923781422699E-2,0.30687118110542205,0,9.5200000000000007E-2,0.10372142355536702,403.75761316249634,315.43563528320027,3.6410160406774095,1.7551301547915239,1.8858858858858858,311.79461924252286,6.5953413894771042,260.82,2.1792778530457784,42.2]
[null,null,null,null,null,null,null,8,"Mellem varebil, benzin","Volkswagen","Caddy","1.2 tsi 85 hk",2015,7.6860622462787576E-2,0,1.0960519685383469E-2,1.198642059035582,0.93643910862154844,0.35143557257072267,9.0436119696910826E-3,0.34239196060103161,0.58500353605082578,4.2186614701728527E-2,0.34050658796542105,0,9.5200000000000007E-2,0.10711033338367619,401.16714763411051,313.41183408914884,3.5770116734518123,0.95839305483319337,2.6186186186186187,309.83482241569703,4.4707091229215568,260.82,2.3441132927754889,42.2]
[null,null,null,null,null,null,null,8,"Mellem varebil, benzin","Ford","Kuga","1.5 ecoboost (150 hk) van fwd (forhjulstræk) man",2015,7.9006804621072929E-2,0,1.0960519685383469E-2,1.2631650713031279,0.98684771195556864,0.3695434695108899,1.7590884842078304E-2,0.35195258466881157,0.61730424244467874,6.4979342361427786E-2,0.35001456669957487,0,9.5200000000000007E-2,0.10711033338367619,405.41833950908557,316.7330777414731,4.4828053968129753,1.8641867781943569,2.6186186186186187,312.25027234466012,6.8861590518846585,260.82,2.3441132927754889,42.2]
[null,null,null,null,null,null,null,8,"Mellem varebil, benzin","Volkswagen","Golf","1.4 tsi hybrid 204 dsg7",2015,6.9268292682926835E-2,0,1.0960519685383469E-2,1.1475824049859109,0.8965487538952428,0.32513211777908368,1.6561802066690692E-2,0.30857031571239302,0.57141663611615912,6.2235121627060824E-2,0.30687118110542205,0,9.5200000000000007E-2,0.10711033338367619,403.96860252535038,315.60047072292997,3.6410160406774095,1.7551301547915239,1.8858858858858858,311.95945468225256,6.5953413894771042,260.82,2.3441132927754889,42.2]
[null,null,null,null,null,null,null,9,"Mellem varebil, benzin","Suzuki","Grand vitara","2.4l m/t van",2011,7.4736842105263157E-2,0,8.991004138245353E-3,1.1987159191246946,0.93649681181616762,0.34868677584752789,1.5755645736788077E-2,0.33293113011073983,0.58781003596863979,5.6580836760829513E-2,0.33109785329795538,0,9.5200000000000007E-2,0.10493134590985481,406.15156344749988,317.30590894335927,4.3176745464752333,2.0714283002289871,2.2462462462462462,312.98823439688402,7.4388031106436738,260.82,2.5294312862403858,42.2]
[null,null,null,null,null,null,null,9,"Mellem varebil, benzin","Volkswagen","Caddy van","1,2 tsi",2011,7.7119244391971653E-2,0,8.991004138245353E-3,1.1935943550309955,0.93249558986796521,0.35243552469548356,8.8914778043542222E-3,0.34354404689112933,0.58006006517248165,3.82763889410059E-2,0.34165233032162096,0,9.5200000000000007E-2,0.10493134590985481,402.39271654466415,314.36930980051886,3.7876001419713967,1.1689815233527783,2.6186186186186187,310.58170965854748,5.0322783723071174,260.82,2.5294312862403858,42.2]
[null,null,null,null,null,null,null,9,"Mellem varebil, benzin","Volkswagen","Touran van","1,4 tsi aut.",2011,7.1446540880503118E-2,0,8.991004138245353E-3,1.1769065731457502,0.91945826027011734,0.33735545654826521,1.9081671788312781E-2,0.31827378475995244,0.58210280372185208,6.5450239564895388E-2,0.31652121824710189,0,9.5200000000000007E-2,0.10493134590985481,408.20386297334989,318.90926794792961,4.7549542749944189,2.5087080287481727,2.2462462462462462,314.15431367293519,8.6048823866948343,260.82,2.5294312862403858,42.2]
[null,null,null,null,null,null,null,10,"Mellem varebil, benzin","Suzuki","Grand vitara","2.4l m/t van",2011,7.4736842105263157E-2,0,7.6792895345089082E-3,1.1713356579494822,0.9151059827730329,0.34489595922648075,1.1964829115740906E-2,0.33293113011073983,0.57021002354655215,4.2967457784879377E-2,0.33109785329795538,0,9.5200000000000007E-2,0.10094471246371733,406.3829050101769,317.48664453920071,4.3176745464752333,2.0714283002289871,2.2462462462462462,313.16896999272547,7.4388031106436738,260.82,2.7101668820818055,42.2]
[null,null,null,null,null,null,null,10,"Mellem varebil, benzin","Volkswagen","Caddy van","1,2 tsi",2011,7.7119244391971653E-2,0,7.6792895345089082E-3,1.1739652389945401,0.91716034296448434,0.35029623047616015,6.7521835850308416E-3,0.34354404689112933,0.56686411248832425,2.9067069702985893E-2,0.34165233032162096,0,9.5200000000000007E-2,0.10094471246371733,402.62405810734117,314.5500453963603,3.7876001419713967,1.1689815233527783,2.6186186186186187,310.76244525438892,5.0322783723071174,260.82,2.7101668820818055,42.2]
[null,null,null,null,null,null,null,10,"Mellem varebil, benzin","Volkswagen","Touran van","1,4 tsi aut.",2011,7.1446540880503118E-2,0,7.6792895345089082E-3,1.1457705019562112,0.89513320465329005,0.33276439631621096,1.4490611556258548E-2,0.31827378475995244,0.56236880833707903,4.9702877626259773E-2,0.31652121824710189,0,9.5200000000000007E-2,0.10094471246371733,408.43520453602696,319.09000354377105,4.7549542749944189,{"$f":"(-PMT(Lånerente,Y326,W326)-(W326*(1-$AM$294)/Y326))/Z326","v":2.5087080287481727},2.2462462462462462,314.33504926877663,{"$f":"(-PMT(Lånerente,Y326,V326)-(V326*(1-$AM$294)/Y326))/Z326","v":8.6048823866948343},260.82,2.7101668820818055,42.2]
[null,null,null,null,null,null,null,11,{"$f":"K327","v":"Mellem varebil, benzin"},{"$f":"L327","v":"Suzuki"},{"$f":"M327","v":"Grand vitara"},{"$f":"N327","v":"2.4l m/t van"},{"$f":"O327","v":2011},{"$f":"AA327","v":7.4736842105263157E-2},{"$f":"Q327","v":0},{"$f":"T327","v":6.997073524508692E-3},1.1416416099297049,{"$f":"SUM(S129,V129)","v":0.89190750775758199},{"$f":"SUM(T129:U129)","v":0.34110514260543356},{"$f":"(W327*(1-AK327)/X327)","v":8.1740124946937578E-3},{"$f":"$AA327*AC327","v":0.33293113011073983},{"$f":"SUM(W129:AA129)","v":0.55080236515214842},{"$f":"(V327*(1-AK327)/X327)","v":2.9354078808929318E-2},{"$f":"$AA327*AB327","v":0.33109785329795538},{"$f":"AH327*(1-AI327)/AG327","v":0},{"$f":"AU327*(1-AV327)*AW327/AX327","v":9.5200000000000007E-2},{"$f":"AR327*AS327","v":9.5150433045263688E-2},406.60803881746693,{"$f":"SUM(AD129,AG129)","v":317.66253032614605},{"$f":"SUM(AE129:AF129)","v":4.3176745464752333},2.0714283002289871,{"$f":"SUM(AO327:AQ327)/Z327","v":2.2462462462462462},{"$f":"SUM(AH129:AK129)","v":313.34485577967081},7.4388031106436738,{"$f":"AL327","v":260.82},2.8860526690271451,{"$f":"AT327/Z327","v":42.2}]
[null,null,null,null,null,null,null,11,"Mellem varebil, benzin","Volkswagen","Caddy van","1,2 tsi",2011,7.7119244391971653E-2,0,6.997073524508692E-3,{"$f":"NAF*R130","v":1.1520223361135198},0.90001745008868728,0.3481569362568368,4.6128893657074498E-3,0.34354404689112933,0.55186051383185053,1.985775046496583E-2,0.34165233032162096,0,9.5200000000000007E-2,9.5150433045263688E-2,{"$f":"NAF*AC130","v":402.84919191463126},314.72593118330565,3.7876001419713967,1.1689815233527783,2.6186186186186187,310.93833104133427,5.0322783723071174,260.82,2.8860526690271451,42.2]
[null,null,null,null,null,null,null,11,"Mellem varebil, benzin","Volkswagen","Touran van","1,4 tsi aut.",2011,7.1446540880503118E-2,0,6.997073524508692E-3,1.1123206439221074,0.86900050306414633,0.32817333608415672,9.8995513242042896E-3,0.31827378475995244,0.54082716697998967,3.3955515687624067E-2,0.31652121824710189,0,9.5200000000000007E-2,9.5150433045263688E-2,408.66033834331699,319.26588933071639,4.7549542749944189,2.5087080287481727,2.2462462462462462,314.51093505572197,8.6048823866948343,260.82,2.8860526690271451,42.2]
[null,null,null,null,null,null,null,12,"Mellem varebil, benzin","Suzuki","Grand vitara","2.4l m/t van",2011,7.4736842105263157E-2,0,6.2897860090729398E-3,1.1014351596435612,0.86049621847153213,0.33591921304679545,2.9880829360556158E-3,0.33293113011073983,0.52457700542473673,1.0730644472287365E-2,0.33109785329795538,0,9.5200000000000007E-2,8.7548507654493929E-2,406.82666851441797,317.83333477688905,4.3176745464752333,2.0714283002289871,2.2462462462462462,313.5156602304138,7.4388031106436738,260.82,3.0568571197701546,42.2]
[null,null,null,null,null,null,null,12,"Mellem varebil, benzin","Volkswagen","Caddy van","1,2 tsi",2011,7.7119244391971653E-2,0,6.2897860090729398E-3,1.127895324607082,0.88116822234928271,0.34603673990088041,2.4926930097510895E-3,0.34354404689112933,0.53513148244840225,1.0730644472287353E-2,0.34165233032162096,0,9.5200000000000007E-2,8.7548507654493929E-2,403.06782161158225,314.89673563404864,3.7876001419713967,1.1689815233527783,2.6186186186186187,311.10913549207726,5.0322783723071174,260.82,3.0568571197701546,42.2]
[null,null,null,null,null,null,null,12,"Mellem varebil, benzin","Volkswagen","Touran van","1,4 tsi aut.",2011,7.1446540880503118E-2,0,6.2897860090729398E-3,1.0641953508803559,0.83140261787527803,0.3214022475013949,3.1284627414424867E-3,0.31827378475995244,0.51000037037388313,1.0730644472287356E-2,0.31652121824710189,0,9.5200000000000007E-2,8.7548507654493929E-2,408.87896804026803,319.43669378145938,4.7549542749944189,2.5087080287481727,2.2462462462462462,314.68173950646496,8.6048823866948343,260.82,3.0568571197701546,42.2]
[null,null,null,null,null,null,null,13,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,0.11167059257784216,0,9.3103853318778802E-3,1.528502327487921,1.1941424433499384,0.50033527391713228,2.8749111322993945E-3,0.49746036278483291,0.69380716943280596,1.0730644472287372E-2,0.49472110993073831,0,9.5200000000000007E-2,9.3155415029780281E-2,410.31949439951438,320.5621049996206,7.4481222957576385,1.8625367101720536,5.5855855855855854,313.11398270386297,6.9519433240549571,260.82,3.1420393798080215,42.2]
[null,null,null,null,null,null,null,13,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10830476292354185,0,9.3103853318778802E-3,1.4903028648109149,1.1642991131335272,0.4854031834817093,2.9366234720612228E-3,0.4824665600096481,0.67889592965181778,1.0730644472287353E-2,0.47980987014975013,0,9.5200000000000007E-2,9.3155415029780281E-2,410.02987766835884,320.33584192840533,6.8273096263216377,2.0104928095048211,4.8168168168168171,313.50853230208367,7.3464929222756687,260.82,3.1420393798080215,42.2]
[null,null,null,null,null,null,null,13,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,0.10201720380777601,0,9.3103853318778802E-3,1.4190253657962502,1.1086135670283204,0.45757267201633856,3.1153789636975504E-3,0.45445729305264099,0.65104089501198181,1.0730644472287346E-2,0.45195483550991411,0,9.5200000000000007E-2,9.3155415029780281E-2,412.42524903910822,322.20722581180331,7.3432191920168703,2.5264023752000533,4.8168168168168171,314.86400661978644,8.7019672399784422,260.82,3.1420393798080215,42.2]
[null,null,null,null,null,null,null,14,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,0.11167059257784216,0,2.2017368512558106E-2,1.5356791689282876,1.1997493507252246,0.50033527391713228,2.8749111322993945E-3,0.49746036278483291,0.69941407680809231,1.0730644472287372E-2,0.49472110993073831,0,9.5200000000000007E-2,9.8762322405066633E-2,410.41659025810617,320.63796113914543,7.4481222957576385,1.8625367101720536,5.5855855855855854,313.1898388433878,6.9519433240549571,260.82,3.2178955193328589,42.2]
[null,null,null,null,null,null,null,14,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10830476292354185,0,2.2017368512558106E-2,1.4974797062512812,1.1699060205088134,0.4854031834817093,2.9366234720612228E-3,0.4824665600096481,0.68450283702710413,1.0730644472287353E-2,0.47980987014975013,0,9.5200000000000007E-2,9.8762322405066633E-2,410.12697352695062,320.41169806793016,6.8273096263216377,2.0104928095048211,4.8168168168168171,313.5843884416085,7.3464929222756687,260.82,3.2178955193328589,42.2]
[null,null,null,null,null,null,null,14,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,0.10201720380777601,0,2.2017368512558106E-2,1.4262022072366165,1.1142204744036066,0.45757267201633856,3.1153789636975504E-3,0.45445729305264099,0.65664780238726816,1.0730644472287346E-2,0.45195483550991411,0,9.5200000000000007E-2,9.8762322405066633E-2,412.52234489770001,322.28308195132814,7.3432191920168703,2.5264023752000533,4.8168168168168171,314.93986275931127,8.7019672399784422,260.82,3.2178955193328589,42.2]
[null,null,null,null,null,null,null,15,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,0.11167059257784216,0,1.5204073385819208E-2,1.5428560103686539,1.2053562581005108,0.50033527391713228,2.8749111322993945E-3,0.49746036278483291,0.70502098418337866,1.0730644472287372E-2,0.49472110993073831,0,9.5200000000000007E-2,0.10436922978035297,410.50243438548426,320.70502686365955,7.4481222957576385,1.8625367101720536,5.5855855855855854,313.25690456790193,6.9519433240549571,260.82,3.2849612438469507,42.2]
[null,null,null,null,null,null,null,15,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10830476292354185,0,1.5204073385819208E-2,1.5046565476916476,1.1755129278840997,0.4854031834817093,2.9366234720612228E-3,0.4824665600096481,0.69010974440239048,1.0730644472287353E-2,0.47980987014975013,0,9.5200000000000007E-2,0.10436922978035297,410.21281765432872,320.47876379244428,6.8273096263216377,2.0104928095048211,4.8168168168168171,313.65145416612262,7.3464929222756687,260.82,3.2849612438469507,42.2]
[null,null,null,null,null,null,null,15,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,0.10201720380777601,0,1.5204073385819208E-2,1.4333790486769831,1.1198273817788931,0.45757267201633856,3.1153789636975504E-3,0.45445729305264099,0.66225470976255452,1.0730644472287346E-2,0.45195483550991411,0,9.5200000000000007E-2,0.10436922978035297,412.6081890250781,322.35014767584227,7.3432191920168703,2.5264023752000533,4.8168168168168171,315.00692848382539,8.7019672399784422,260.82,3.2849612438469507,42.2]
[null,null,null,null,null,null,null,16,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,0.11167059257784216,0,1.335194080972851E-2,1.5500328518090205,1.2109631654757973,0.50033527391713228,2.8749111322993945E-3,0.49746036278483291,0.71062789155866501,1.0730644472287372E-2,0.49472110993073831,0,9.5200000000000007E-2,0.10997613715563932,410.57767965655847,320.7638122316863,7.4481222957576385,1.8625367101720536,5.5855855855855854,313.31568993592867,6.9519433240549571,260.82,3.3437466118737356,42.2]
[null,null,null,null,null,null,null,16,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10830476292354185,0,1.335194080972851E-2,1.5118333891320144,1.1811198352593861,0.4854031834817093,2.9366234720612228E-3,0.4824665600096481,0.69571665177767683,1.0730644472287353E-2,0.47980987014975013,0,9.5200000000000007E-2,0.10997613715563932,410.28806292540293,320.53754916047103,6.8273096263216377,2.0104928095048211,4.8168168168168171,313.71023953414937,7.3464929222756687,260.82,3.3437466118737356,42.2]
[null,null,null,null,null,null,null,16,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,0.10201720380777601,0,1.335194080972851E-2,1.4405558901173499,1.1254342891541795,0.45757267201633856,3.1153789636975504E-3,0.45445729305264099,0.66786161713784087,1.0730644472287346E-2,0.45195483550991411,0,9.5200000000000007E-2,0.10997613715563932,412.68343429615237,322.40893304386901,7.3432191920168703,2.5264023752000533,4.8168168168168171,315.06571385185214,8.7019672399784422,260.82,3.3437466118737356,42.2]
[null,null,null,null,null,null,null,17,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,0.11167059257784216,0,1.1160696580840488E-2,1.5572096932493871,1.2165700728510835,0.50033527391713228,2.8749111322993945E-3,0.49746036278483291,0.71623479893395126,1.0730644472287372E-2,0.49472110993073831,0,9.5200000000000007E-2,0.11558304453092566,410.64294755774648,320.81480277948941,7.4481222957576385,1.8625367101720536,5.5855855855855854,313.36668048373178,6.9519433240549571,260.82,3.3947371596768101,42.2]
[null,null,null,null,null,null,null,17,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10830476292354185,0,1.1160696580840488E-2,1.5190102305723809,1.1867267426346726,0.4854031834817093,2.9366234720612228E-3,0.4824665600096481,0.70132355915296318,1.0730644472287353E-2,0.47980987014975013,0,9.5200000000000007E-2,0.11558304453092566,410.35333082659093,320.58853970827414,6.8273096263216377,2.0104928095048211,4.8168168168168171,313.76123008195248,7.3464929222756687,260.82,3.3947371596768101,42.2]
[null,null,null,null,null,null,null,17,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,0.10201720380777601,0,1.1160696580840488E-2,1.4477327315577162,1.1310411965294658,0.45757267201633856,3.1153789636975504E-3,0.45445729305264099,0.67346852451312711,1.0730644472287346E-2,0.45195483550991411,0,9.5200000000000007E-2,0.11558304453092566,412.74870219734032,322.45992359167212,7.3432191920168703,2.5264023752000533,4.8168168168168171,315.11670439965525,8.7019672399784422,260.82,3.3947371596768101,42.2]
[null,null,null,null,null,null,null,18,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,0.11167059257784216,0,6.2297218391215072E-3,1.5643865346897536,1.22217698022637,0.50033527391713228,2.8749111322993945E-3,0.49746036278483291,0.72184170630923761,1.0730644472287372E-2,0.49472110993073831,0,9.5200000000000007E-2,0.121189951906212,410.69882956666692,320.85846059895852,7.4481222957576385,1.8625367101720536,5.5855855855855854,313.41033830320089,6.9519433240549571,260.82,3.4383949791459507,42.2]
[null,null,null,null,null,null,null,18,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10830476292354185,0,6.2297218391215072E-3,1.5261870720127473,1.1923336500099588,0.4854031834817093,2.9366234720612228E-3,0.4824665600096481,0.70693046652824942,1.0730644472287353E-2,0.47980987014975013,0,9.5200000000000007E-2,0.121189951906212,410.40921283551137,320.63219752774324,6.8273096263216377,2.0104928095048211,4.8168168168168171,313.80488790142158,7.3464929222756687,260.82,3.4383949791459507,42.2]
[null,null,null,null,null,null,null,18,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,0.10201720380777601,0,6.2297218391215072E-3,1.4549095729980825,1.136648103904752,0.45757267201633856,3.1153789636975504E-3,0.45445729305264099,0.67907543188841346,1.0730644472287346E-2,0.45195483550991411,0,9.5200000000000007E-2,0.121189951906212,412.80458420626076,322.50358141114123,7.3432191920168703,2.5264023752000533,4.8168168168168171,315.16036221912435,8.7019672399784422,260.82,3.4383949791459507,42.2]
[null,null,null,null,null,null,null,19,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,0.11167059257784216,0,4.642388714513346E-3,1.57156337613012,1.2277838876016562,0.50033527391713228,2.8749111322993945E-3,0.49746036278483291,0.72744861368452396,1.0730644472287372E-2,0.49472110993073831,0,9.5200000000000007E-2,0.12679685928149836,410.74588847430039,320.89522537054717,7.4481222957576385,1.8625367101720536,5.5855855855855854,313.44710307478954,6.9519433240549571,260.82,3.4751597507346035,42.2]
[null,null,null,null,null,null,null,19,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10830476292354185,0,4.642388714513346E-3,1.5333639134531136,1.1979405573852451,0.4854031834817093,2.9366234720612228E-3,0.4824665600096481,0.71253737390353589,1.0730644472287353E-2,0.47980987014975013,0,9.5200000000000007E-2,0.12679685928149836,410.45627174314484,320.66896229933189,6.8273096263216377,2.0104928095048211,4.8168168168168171,313.84165267301023,7.3464929222756687,260.82,3.4751597507346035,42.2]
[null,null,null,null,null,null,null,19,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,0.10201720380777601,0,4.642388714513346E-3,1.4620864144384489,1.1422550112800383,0.45757267201633856,3.1153789636975504E-3,0.45445729305264099,0.68468233926369981,1.0730644472287346E-2,0.45195483550991411,0,9.5200000000000007E-2,0.12679685928149836,412.85164311389423,322.54034618272988,7.3432191920168703,2.5264023752000533,4.8168168168168171,315.197126990713,8.7019672399784422,260.82,3.4751597507346035,42.2]
[null,null,null,null,null,null,null,20,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,0.11167059257784216,0,4.1760865591888956E-3,1.5787402175704863,1.2333907949769425,0.50033527391713228,2.8749111322993945E-3,0.49746036278483291,0.73305552105981031,1.0730644472287372E-2,0.49472110993073831,0,9.5200000000000007E-2,0.13240376665678469,410.78465965193209,320.92551535307194,7.4481222957576385,1.8625367101720536,5.5855855855855854,313.47739305731432,6.9519433240549571,260.82,3.5054497332593351,42.2]
[null,null,null,null,null,null,null,20,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,0.10830476292354185,0,4.1760865591888956E-3,1.5405407548934802,1.2035474647605313,0.4854031834817093,2.9366234720612228E-3,0.4824665600096481,0.71814428127882213,1.0730644472287353E-2,0.47980987014975013,0,9.5200000000000007E-2,0.13240376665678469,410.49504292077654,320.69925228185667,6.8273096263216377,2.0104928095048211,4.8168168168168171,313.87194265553501,7.3464929222756687,260.82,3.5054497332593351,42.2]
[null,null,null,null,null,null,null,20,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,0.10201720380777601,0,4.1760865591888956E-3,1.4692632558788157,1.1478619186553247,0.45757267201633856,3.1153789636975504E-3,0.45445729305264099,0.69028924663898616,1.0730644472287346E-2,0.45195483550991411,0,9.5200000000000007E-2,0.13240376665678469,412.89041429152599,322.57063616525465,7.3432191920168703,2.5264023752000533,4.8168168168168171,315.22741697323778,8.7019672399784422,260.82,3.5054497332593351,42.2]
[null,null,null,null,null,null,null,0,"Stor varebil, benzin","RAM1500",0,0,2021,6.519606635360195E-2,15.234258307583092,1.939867812619164E-2,2.1080067795574222,1.646880296529236,0.34204676007247481,5.1617041095214193E-2,{"$f":"$AA357*AC357","v":0.29042971897726061},1.3048335364567611,0.79935028427982247,0.28883047510551024,0,0.13337142857142859,8.3281348500000005E-2,443.85437662604789,346.76123173909991,2.9831854111809277,{"$f":"(-PMT(Lånerente,Y357,W357)-(W357*(1-$AM$357)/Y357))/Z357","v":2.5867890147845314},0.3963963963963964,343.77804632791896,{"$f":"(-PMT(Lånerente,Y357,V357)-(V357*(1-$AM$357)/Y357))/Z357","v":40.05945498746641},260.82,0.69859134045258042,42.2]
[null,null,null,null,null,null,null,0,"Stor varebil, benzin","MERCEDES-BENZ","GLE","63 S AMG SUV 4MATIC+ AMG SPEEDSHIFT TCT 9",2021,6.0730582356779896E-2,0,1.939867812619164E-2,2.9755470327792892,2.3246461193588197,0.32215431356718299,5.1617041095214193E-2,0.27053727247196879,2.0024918057916365,1.5167914628684998,0.26904756585170819,0,0.13337142857142859,8.3281348500000005E-2,489.87623719362591,382.71581030752026,2.9831854111809277,2.5867890147845314,0.3963963963963964,379.7326248963393,76.014033555886712,260.82,0.69859134045258042,42.2]
[null,null,null,null,null,null,null,0,{"$f":"K359","v":"Stor varebil, benzin"},{"$f":"L359","v":"LAND ROVER"},{"$f":"M359","v":"DEFENDER"},{"$f":"N359","v":"3.0 P400 PS 5 Doors 4WD A"},{"$f":"O359","v":2021},{"$f":"AA359","v":6.4251195826738147E-2},{"$f":"Q359","v":0},{"$f":"T359","v":1.939867812619164E-2},1.7592882198321196,{"$f":"SUM(S161,V161)","v":1.3744439217438433},{"$f":"SUM(T161:U161)","v":0.33783763371048547},{"$f":"(W359*(1-AK359)/X359)","v":5.1617041095214193E-2},{"$f":"$AA359*AC359","v":0.28622059261527127},{"$f":"SUM(W161:AA161)","v":1.0366062880333577},{"$f":"(V359*(1-AK359)/X359)","v":0.53530898477099165},{"$f":"$AA359*AB359","v":0.28464452619093761},{"$f":"AH359*(1-AI359)/AG359","v":0},{"$f":"AU359*(1-AV359)*AW359/AX359","v":0.13337142857142859},{"$f":"AR359*AS359","v":8.3281348500000005E-2},426.91686002854544,{"$f":"SUM(AD161,AG161)","v":333.52879689730111},{"$f":"SUM(AE161:AF161)","v":2.9831854111809277},2.5867890147845314,{"$f":"SUM(AO359:AQ359)/Z359","v":0.3963963963963964},{"$f":"SUM(AH161:AK161)","v":330.54561148612015},26.827020145667554,{"$f":"AL359","v":260.82},0.69859134045258042,{"$f":"AT359/Z359","v":42.2}]
[null,null,null,null,null,null,null,1,"Stor varebil, benzin","RAM1500",0,0,2021,6.519606635360195E-2,0,2.3616429074395932E-2,{"$f":"NAF*R162","v":2.0561390058517204},1.6063585983216564,0.33843538444607824,4.8005665468817633E-2,0.29042971897726061,1.267923213875578,0.74342390662721081,0.28883047510551024,0,0.13337142857142859,0.10229740357142857,{"$f":"NAF*AC162","v":446.64366318139474},348.94036186046463,4.8330352610307781,2.5867890147845314,2.2462462462462462,344.10732659943386,40.05945498746641,260.82,{"$f":"U360*AR360*(1-AS360)/Z360","v":1.0278716119675002},42.2]
[null,null,null,null,null,null,null,1,"Stor varebil, benzin","MERCEDES-BENZ","GLE","63 S AMG SUV 4MATIC+ AMG SPEEDSHIFT TCT 9",2021,6.0730582356779896E-2,0,2.3616429074395932E-2,2.8594288603803584,2.2339287971721551,0.31854293794078647,4.8005665468817661E-2,0.27053727247196879,1.9153858592313686,1.4106694612368034,0.26904756585170819,0,0.13337142857142859,0.10229740357142857,492.20426248771156,384.53458006852463,4.472674900670417,2.5867890147845314,1.8858858858858858,380.06190516785421,76.014033555886712,260.82,1.0278716119675002,42.2]
[null,null,null,null,null,null,null,1,"Stor varebil, benzin","LAND ROVER","DEFENDER","3.0 P400 PS 5 Doors 4WD A",2021,6.4251195826738147E-2,0,2.3616429074395932E-2,1.731066647754115,1.3523958185579024,0.3342262580840889,4.8005665468817633E-2,0.28622059261527127,1.0181695604738135,0.4978562021400188,0.28464452619093761,0,0.13337142857142859,0.10229740357142857,429.70614658389229,335.70792701866583,4.8330352610307781,2.5867890147845314,2.2462462462462462,330.87489175763506,26.827020145667554,260.82,1.0278716119675002,42.2]
[null,null,null,null,null,null,null,2,"Stor varebil, benzin","VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",5.7204290477999124E-2,0,2.5379985915526451E-2,1.2693563933529404,0.9916846823069847,0.31042236246065175,5.5593705809635997E-2,0.25482865665101573,0.68126231984633301,0.17985735711435535,0.25342544912483478,0,0.13337142857142859,0.11460808503571428,409.1383499871514,319.63933592746201,4.7528757826248045,3.2393622691112909,1.5135135135135136,314.8864601448372,10.480019778737836,260.82,1.3864403660994133,42.2]
[null,null,null,null,null,null,null,2,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",8.2098750223054281E-2,0,2.5379985915526451E-2,1.945415694913285,1.5198560116510038,0.58688397433930939,0.22115766155312949,0.3657263127861799,0.93297203731169442,0.32128007357168692,0.36371245013286468,0,0.13337142857142859,0.11460808503571428,434.86361776366533,339.73720137786353,16.610250605259967,12.886526881536243,3.7237237237237237,323.12695077260355,18.720510406504157,260.82,1.3864403660994133,42.2]
[null,null,null,null,null,null,null,2,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",8.2098750223054281E-2,0,2.5379985915526451E-2,1.945415694913285,1.5198560116510038,0.58688397433930939,0.22115766155312949,0.3657263127861799,0.93297203731169442,0.32128007357168692,0.36371245013286468,0,0.13337142857142859,0.11460808503571428,434.86361776366533,339.73720137786353,16.610250605259967,12.886526881536243,3.7237237237237237,323.12695077260355,18.720510406504157,260.82,1.3864403660994133,42.2]
[null,null,null,null,null,null,null,3,"Stor varebil, benzin","VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",5.7204290477999124E-2,0,2.3966121082164876E-2,1.2520148169922902,0.97813657577522672,0.30589993953521205,5.1071282884196309E-2,0.25482865665101573,0.67223663624001473,0.16522636565089421,0.25342544912483478,0,0.13337142857142859,0.1202133928928571,409.62948651208745,320.02303633756833,4.7528757826248045,3.2393622691112909,1.5135135135135136,315.27016055494352,10.480019778737836,260.82,1.7701407762057262,42.2]
[null,null,null,null,null,null,null,3,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",8.2098750223054281E-2,0,2.3966121082164876E-2,1.8961090941627012,1.4813352298146103,0.56889329600300109,0.20316698321682125,0.3657263127861799,0.91244193381160921,0.29514466221445884,0.36371245013286468,0,0.13337142857142859,0.1202133928928571,435.35475428860138,340.12090178796984,16.610250605259967,12.886526881536243,3.7237237237237237,323.51065118270986,18.720510406504157,260.82,1.7701407762057262,42.2]
[null,null,null,null,null,null,null,3,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",8.2098750223054281E-2,0,2.3966121082164876E-2,1.8961090941627012,1.4813352298146103,0.56889329600300109,0.20316698321682125,0.3657263127861799,0.91244193381160921,0.29514466221445884,0.36371245013286468,0,0.13337142857142859,0.1202133928928571,435.35475428860138,340.12090178796984,16.610250605259967,12.886526881536243,3.7237237237237237,323.51065118270986,18.720510406504157,260.82,1.7701407762057262,42.2]
[null,null,null,null,null,null,null,4,"Stor varebil, benzin","VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",5.7204290477999124E-2,0,1.2240902947207796E-2,1.226090362414497,0.95788309563632579,0.30137751660977236,4.6548859958756621E-2,0.25482865665101573,0.65650557902655349,0.15059537418743307,0.25342544912483478,0,0.13337142857142859,0.11911332714285709,410.14786695530813,320.42802105883447,4.7528757826248045,3.2393622691112909,1.5135135135135136,315.67514527620966,10.480019778737836,260.82,2.1751254974718846,42.2]
[null,null,null,null,null,null,null,4,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",8.2098750223054281E-2,0,1.2240902947207796E-2,1.838219615194975,1.4361090743710743,0.55090261766669302,0.18517630488051315,0.3657263127861799,0.88520645670438125,0.26900925085723099,0.36371245013286468,0,0.13337142857142859,0.11911332714285709,435.87313473182206,340.52588650923599,16.610250605259967,12.886526881536243,3.7237237237237237,323.91563590397601,18.720510406504157,260.82,2.1751254974718846,42.2]
[null,null,null,null,null,null,null,4,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",8.2098750223054281E-2,0,1.2240902947207796E-2,1.838219615194975,1.4361090743710743,0.55090261766669302,0.18517630488051315,0.3657263127861799,0.88520645670438125,0.26900925085723099,0.36371245013286468,0,0.13337142857142859,0.11911332714285709,435.87313473182206,340.52588650923599,16.610250605259967,12.886526881536243,3.7237237237237237,323.91563590397601,18.720510406504157,260.82,2.1751254974718846,42.2]
[null,null,null,null,null,null,null,5,"Stor varebil, benzin","Ford","F 150 raptor","F 150",2015,0.17277566539923953,0,1.3624124980242276E-2,2.5742028167343962,2.0110959505737469,0.80965245968505561,3.9986577147680002E-2,0.76966588253737567,1.2014434908886915,0.17314187904945444,0.76542773690173704,0,0.13337142857142859,0.12950244636607136,424.86172698779541,331.92322420921516,13.088137598089704,3.0821315920836976,10.006006006006006,318.83508661112546,13.345629793722411,260.82,2.4694568174030698,42.2]
[null,null,null,null,null,null,null,5,"Stor varebil, benzin","Volkswagen","Transporter kassevog","2.0 TSI Euro6",2015,0.18622950819672132,0,1.3624124980242276E-2,2.6362603047631348,2.059578363096199,0.86099268385108607,3.139380226366871E-2,0.82959888158741735,1.1985856792451128,0.11068108789303541,0.82503071641457737,0,0.13337142857142859,0.12950244636607136,418.83551247695561,327.21524412262158,13.194582536642585,2.4198077618678107,10.774774774774775,314.02066158597898,8.5312047685759342,260.82,2.4694568174030698,42.2]
[null,null,null,null,null,null,null,5,"Stor varebil, benzin","Mercedes-benz","Gle","63 amg s suv 4matic amg speedshift plus 7g-tronic",2015,0.10888178914085883,0,1.3624124980242276E-2,2.4928282480641917,1.9475220688001498,0.52502362294751292,3.9986577147679968E-2,0.48503704579983292,1.4224984458526369,0.677258369289925,0.48236620162521177,0,0.13337142857142859,0.12950244636607136,467.95636260905746,365.59090828832615,7.8989484089005142,3.0821315920836976,4.8168168168168171,357.69195987942561,52.202503062022565,260.82,2.4694568174030698,42.2]
[null,null,null,null,null,null,null,6,"Stor varebil, benzin","Ford","F 150 raptor","F 150",2015,0.17277566539923953,0,1.0429396201856407E-2,2.555641338198035,1.9965947954672147,0.80534954404509385,3.568366150771813E-2,0.76966588253737567,1.1912452514221208,0.15451025432841953,0.76542773690173704,0,0.13337142857142859,0.13793583162053563,425.22669709032476,332.2083571018162,13.088137598089704,3.0821315920836976,10.006006006006006,319.1202195037265,13.345629793722411,260.82,2.7545897100040855,42.2]
[null,null,null,null,null,null,null,6,"Stor varebil, benzin","Volkswagen","Transporter kassevog","2.0 TSI Euro6",2015,0.18622950819672132,0,1.0429396201856407E-2,2.6274857104432043,2.0527232112837535,0.85761442813644184,2.8015546549024547E-2,0.82959888158741735,1.1951087831473117,9.8770806540770043E-2,0.82503071641457737,0,0.13337142857142859,0.13793583162053563,419.20048257948497,327.50037701522263,13.194582536642585,2.4198077618678107,10.774774774774775,314.30579447858003,8.5312047685759342,260.82,2.7545897100040855,42.2]
[null,null,null,null,null,null,null,6,"Stor varebil, benzin","Mercedes-benz","Gle","63 amg s suv 4matic amg speedshift plus 7g-tronic",2015,0.10888178914085883,0,1.0429396201856407E-2,2.4048300051750044,1.8787734415429722,0.52072070730755105,3.568366150771813E-2,0.48503704579983292,1.3580527342354212,0.60437927241824518,0.48236620162521177,0,0.13337142857142859,0.13793583162053563,468.32133271158682,365.87604118092719,7.8989484089005142,3.0821315920836976,4.8168168168168171,357.97709277202665,52.202503062022565,260.82,2.7545897100040855,42.2]
[null,null,null,null,null,null,null,7,"Stor varebil, benzin","Ford","F 150 raptor","F 150",2015,0.17277566539923953,0,1.1274177294206782E-2,2.5345765201816732,1.9801379063919322,0.80104662840513197,3.1380745867756264E-2,0.76966588253737567,1.1790912779868001,0.13587862960738462,0.76542773690173704,0,0.13337142857142859,0.14441348290624992,425.57967817539156,332.48412357452463,13.088137598089704,3.0821315920836976,10.006006006006006,319.39598597643493,13.345629793722411,260.82,3.0303561827125365,42.2]
[null,null,null,null,null,null,null,7,"Stor varebil, benzin","Volkswagen","Transporter kassevog","2.0 TSI Euro6",2015,0.18622950819672132,0,1.1274177294206782E-2,2.6162077766432748,2.0439123255025584,0.85423617242179772,2.4637290834380363E-2,0.82959888158741735,1.1896761530807607,8.6860525188504609E-2,0.82503071641457737,0,0.13337142857142859,0.14441348290624992,419.55346366455177,327.77614348793105,13.194582536642585,2.4198077618678107,10.774774774774775,314.58156095128845,8.5312047685759342,260.82,3.0303561827125365,42.2]
[null,null,null,null,null,null,null,7,"Stor varebil, benzin","Mercedes-benz","Gle","63 amg s suv 4matic amg speedshift plus 7g-tronic",2015,0.10888178914085883,0,1.1274177294206782E-2,2.3143284228058167,1.8080690803170443,0.51641779166758917,3.1380745867756264E-2,0.48503704579983292,1.2916512886494551,0.5315001755465647,0.48236620162521177,0,0.13337142857142859,0.14441348290624992,468.67431379665362,366.15180765363561,7.8989484089005142,3.0821315920836976,4.8168168168168171,358.25285924473508,52.202503062022565,260.82,3.0303561827125365,42.2]
[null,null,null,null,null,null,null,8,"Stor varebil, benzin","Ford","F 150 raptor","F 150",2015,0.17277566539923953,0,1.1817736565455126E-2,2.5110083626853119,1.9617252833478998,0.79674371276517009,2.7077830227794423E-2,0.76966588253737567,1.1649815705827298,0.11724700488634987,0.76542773690173704,0,0.13337142857142859,0.14893540022321419,425.92050317026212,332.75039310176726,13.088137598089704,3.0821315920836976,10.006006006006006,319.66225550367756,13.345629793722411,260.82,3.2966257099551681,42.2]
[null,null,null,null,null,null,null,8,"Stor varebil, benzin","Volkswagen","Transporter kassevog","2.0 TSI Euro6",2015,0.18622950819672132,0,1.1817736565455126E-2,2.6024265033633447,2.033145705752613,0.85085791670715349,2.1259035119736203E-2,0.82959888158741735,1.1822877890454595,7.495024383623923E-2,0.82503071641457737,0,0.13337142857142859,0.14893540022321419,419.89428865942233,328.04241301517368,13.194582536642585,2.4198077618678107,10.774774774774775,314.84783047853108,8.5312047685759342,260.82,3.2966257099551681,42.2]
[null,null,null,null,null,null,null,8,"Stor varebil, benzin","Mercedes-benz","Gle","63 amg s suv 4matic amg speedshift plus 7g-tronic",2015,0.10888178914085883,0,1.1817736565455126E-2,2.2213235009566294,1.7354089851223669,0.5121148760276274,2.7077830227794423E-2,0.48503704579983292,1.2232941090947393,0.45862107867488489,0.48236620162521177,0,0.13337142857142859,0.14893540022321419,469.01513879152418,366.41807718087824,7.8989484089005142,3.0821315920836976,4.8168168168168171,358.51912877197771,52.202503062022565,260.82,3.2966257099551681,42.2]
[null,null,null,null,null,null,null,9,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,7.944055944055943E-2,0,6.0437295117686399E-3,1.646871065384897,1.2866180198319508,0.37665975218805942,2.2774914587832554E-2,0.35388483760022688,0.90995826764389132,0.28924141526547342,0.35193617972929514,0,0.13337142857142859,0.13540924407769414,449.94047910928123,351.51599930412596,5.7007502107023162,3.0821315920836976,2.6186186186186187,345.81524909342363,39.143071219462954,260.82,3.6521778739606936,42.2]
[null,null,null,null,null,null,null,9,"Stor varebil, benzin","Mercedes-benz","Ml63amg","-",2011,0.10888178914085883,0,6.0437295117686399E-3,2.0883272726976028,1.631505681795002,0.50781196038766552,2.2774914587832554E-2,0.48503704579983292,1.1236937214073364,0.37254684713300196,0.48236620162521177,0,0.13337142857142859,0.13540924407769414,467.18455088504999,364.98793037894529,7.8989484089005142,3.0821315920836976,4.8168168168168171,357.08898197004476,50.416804096084071,260.82,3.6521778739606936,42.2]
[null,null,null,null,null,null,null,9,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,7.944055944055943E-2,0,6.0437295117686399E-3,1.646871065384897,1.2866180198319508,0.37665975218805942,2.2774914587832554E-2,0.35388483760022688,0.90995826764389132,0.28924141526547342,0.35193617972929514,0,0.13337142857142859,0.13540924407769414,449.94047910928123,351.51599930412596,5.7007502107023162,3.0821315920836976,2.6186186186186187,345.81524909342363,39.143071219462954,260.82,3.6521778739606936,42.2]
[null,null,null,null,null,null,null,10,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,7.944055944055943E-2,0,2.378543325631614E-3,1.5480656180866899,1.2094262641302265,0.37235683654809759,1.8471998947870712E-2,0.35388483760022688,0.83706942758212888,0.23459438663795809,0.35193617972929514,0,0.13337142857142859,0.11716743264344708,450.39558670174449,351.87155211073787,5.7007502107023162,3.0821315920836976,2.6186186186186187,346.17080190003554,39.143071219462954,260.82,4.0077306805725872,42.2]
[null,null,null,null,null,null,null,10,"Stor varebil, benzin","Mercedes-benz","Ml63amg","-",2011,0.10888178914085883,0,2.378543325631614E-3,1.9693758005835162,1.538574844205872,0.50350904474770364,1.8471998947870712E-2,0.48503704579983292,1.0350657994581685,0.30216073661808102,0.48236620162521177,0,0.13337142857142859,0.11716743264344708,467.63965847751325,365.3434831855572,7.8989484089005142,3.0821315920836976,4.8168168168168171,357.44453477665667,50.416804096084071,260.82,4.0077306805725872,42.2]
[null,null,null,null,null,null,null,10,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,7.944055944055943E-2,0,2.378543325631614E-3,1.5480656180866899,1.2094262641302265,0.37235683654809759,1.8471998947870712E-2,0.35388483760022688,0.83706942758212888,0.23459438663795809,0.35193617972929514,0,0.13337142857142859,0.11716743264344708,450.39558670174449,351.87155211073787,5.7007502107023162,{"$f":"(-PMT(Lånerente,Y389,W389)-(W389*(1-$AM$357)/Y389))/Z389","v":3.0821315920836976},2.6186186186186187,346.17080190003554,{"$f":"(-PMT(Lånerente,Y389,V389)-(V389*(1-$AM$357)/Y389))/Z389","v":39.143071219462954},260.82,4.0077306805725872,42.2]
[null,null,null,null,null,null,null,11,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,7.944055944055943E-2,0,2.9243109032583581E-3,1.4432241320189119,1.1275188531397748,0.36805392090813571,1.4169083307908847E-2,0.35388483760022688,0.75946493223163913,0.17994735801044234,0.35193617972929514,0,0.13337142857142859,9.4209965920472982E-2,450.84895087222861,352.22574286892859,5.7007502107023162,3.0821315920836976,2.6186186186186187,346.52499265822627,39.143071219462954,260.82,4.3619214387633232,42.2]
[null,null,null,null,null,null,null,11,{"$f":"K391","v":"Stor varebil, benzin"},{"$f":"L391","v":"Mercedes-benz"},{"$f":"M391","v":"Ml63amg"},{"$f":"N391","v":"-"},{"$f":"O391","v":2011},{"$f":"AA391","v":0.10888178914085883},{"$f":"Q391","v":0},{"$f":"T391","v":2.9243109032583581E-3},1.8443882896998589,{"$f":"SUM(S193,V193)","v":1.4409283513280147},{"$f":"SUM(T193:U193)","v":0.49920612910774176},{"$f":"(W391*(1-AK391)/X391)","v":1.4169083307908847E-2},{"$f":"$AA391*AC391","v":0.48503704579983292},{"$f":"SUM(W193:AA193)","v":0.94172222222027302},{"$f":"(V391*(1-AK391)/X391)","v":0.23177462610315963},{"$f":"$AA391*AB391","v":0.48236620162521177},{"$f":"AH391*(1-AI391)/AG391","v":0},{"$f":"AU391*(1-AV391)*AW391/AX391","v":0.13337142857142859},{"$f":"AR391*AS391","v":9.4209965920472982E-2},468.09302264799737,{"$f":"SUM(AD193,AG193)","v":365.69767394374793},{"$f":"SUM(AE193:AF193)","v":7.8989484089005142},3.0821315920836976,{"$f":"SUM(AO391:AQ391)/Z391","v":4.8168168168168171},{"$f":"SUM(AH193:AK193)","v":357.79872553484739},50.416804096084071,{"$f":"AL391","v":260.82},4.3619214387633232,{"$f":"AT391/Z391","v":42.2}]
[null,null,null,null,null,null,null,11,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,7.944055944055943E-2,0,2.9243109032583581E-3,{"$f":"NAF*R194","v":1.4432241320189119},1.1275188531397748,0.36805392090813571,1.4169083307908847E-2,0.35388483760022688,0.75946493223163913,0.17994735801044234,0.35193617972929514,0,0.13337142857142859,9.4209965920472982E-2,{"$f":"NAF*AC194","v":450.84895087222861},352.22574286892859,5.7007502107023162,3.0821315920836976,2.6186186186186187,346.52499265822627,39.143071219462954,260.82,4.3619214387633232,42.2]
[null,null,null,null,null,null,null,12,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,7.944055944055943E-2,0,1.2106647139489602E-3,1.1836604195595266,0.9247347027808801,0.35527209402147925,1.387256421252394E-3,0.35388483760022688,0.56946260875940091,1.7618156549905405E-2,0.35193617972929514,0,0.13337142857142859,6.6536843908771834E-2,451.29898739878996,352.57733390530467,5.7007502107023162,3.0821315920836976,2.6186186186186187,346.87658369460235,39.143071219462954,260.82,4.713512475139372,42.2]
[null,null,null,null,null,null,null,12,"Stor varebil, benzin","Mercedes-benz","Ml63amg","-",2011,0.10888178914085883,0,1.2106647139489602E-3,1.5180886113362613,1.1860067276064541,0.48611409695113661,1.077051151303678E-3,0.48503704579983292,0.69989263065531737,1.7618156549905267E-2,0.48236620162521177,0,0.13337142857142859,6.6536843908771834E-2,468.54305917455872,366.04926498012401,7.8989484089005142,3.0821315920836976,4.8168168168168171,358.15031657122347,50.416804096084071,260.82,4.713512475139372,42.2]
[null,null,null,null,null,null,null,12,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,7.944055944055943E-2,0,1.2106647139489602E-3,1.1836604195595266,0.9247347027808801,0.35527209402147925,1.387256421252394E-3,0.35388483760022688,0.56946260875940091,1.7618156549905405E-2,0.35193617972929514,0,0.13337142857142859,6.6536843908771834E-2,451.29898739878996,352.57733390530467,5.7007502107023162,3.0821315920836976,2.6186186186186187,346.87658369460235,39.143071219462954,260.82,4.713512475139372,42.2]
[null,null,null,null,null,null,null,13,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,0.17749999999999999,0,2.5339212462951741E-3,2.3056559421178684,1.8012937047795845,0.79287165639607471,2.1602223830677315E-3,0.79071143401300703,1.0084220483835098,1.7618156549905256E-2,0.78635740158264389,0,0.13337142857142859,7.1075061679532064E-2,443.01943664544001,346.10893487925,13.088137598089704,3.0821315920836976,10.006006006006006,333.0207972811603,25.136984656008327,260.82,4.8638126251519695,42.2]
[null,null,null,null,null,null,null,13,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,0.14024691358024691,0,2.5339212462951741E-3,1.8830462144082869,1.4711298550064742,0.6277457797946302,2.9861282287975154E-3,0.62475965156583269,0.843384075211844,1.7618156549905339E-2,0.62131942841097798,0,0.13337142857142859,7.1075061679532064E-2,430.33801172682308,336.20157166158054,10.133182643134749,3.0821315920836976,7.0510510510510507,326.06838901844577,18.184576393293813,260.82,4.8638126251519695,42.2]
[null,null,null,null,null,null,null,13,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,0.15089184060663796,0,2.5339212462951741E-3,2.0031518605996599,1.5649623910934842,0.67441934598581077,2.2396070171527079E-3,0.67217973896865801,0.89054304510767346,1.7618156549905412E-2,0.66847839830680744,0,0.13337142857142859,7.1075061679532064E-2,440.00316057723455,343.75246920096447,11.622672132624238,3.0821315920836976,8.5405405405405403,332.12979706834022,24.245984443188242,260.82,4.8638126251519695,42.2]
[null,null,null,null,null,null,null,14,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,0.17749999999999999,0,3.2385852531879658E-2,2.3114648608644415,1.8058319225503447,0.79287165639607471,2.1602223830677315E-3,0.79071143401300703,1.01296026615427,1.7618156549905256E-2,0.78635740158264389,0,0.13337142857142859,7.5613279450292281E-2,443.19176422225979,346.24356579864047,13.088137598089704,3.0821315920836976,10.006006006006006,333.15542820055077,25.136984656008327,260.82,4.9984435445424467,42.2]
[null,null,null,null,null,null,null,14,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,0.14024691358024691,0,3.2385852531879658E-2,1.8888551331548602,1.4756680727772344,0.6277457797946302,2.9861282287975154E-3,0.62475965156583269,0.84792229298260424,1.7618156549905339E-2,0.62131942841097798,0,0.13337142857142859,7.5613279450292281E-2,430.51033930364292,336.33620258097102,10.133182643134749,3.0821315920836976,7.0510510510510507,326.20301993783625,18.184576393293813,260.82,4.9984435445424467,42.2]
[null,null,null,null,null,null,null,14,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,0.15089184060663796,0,3.2385852531879658E-2,2.008960779346233,1.5695006088642445,0.67441934598581077,2.2396070171527079E-3,0.67217973896865801,0.8950812628784337,1.7618156549905412E-2,0.66847839830680744,0,0.13337142857142859,7.5613279450292281E-2,440.17548815405434,343.88710012035494,11.622672132624238,3.0821315920836976,8.5405405405405403,332.2644279877307,24.245984443188242,260.82,4.9984435445424467,42.2]
[null,null,null,null,null,null,null,15,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,0.17749999999999999,0,3.6195709160542773E-2,2.3172737796110146,1.810370140321105,0.79287165639607471,2.1602223830677315E-3,0.79071143401300703,1.0174984839250303,1.7618156549905256E-2,0.78635740158264389,0,0.13337142857142859,8.0151497221052526E-2,443.34517663759073,346.36341924811774,13.088137598089704,3.0821315920836976,10.006006006006006,333.27528165002803,25.136984656008327,260.82,5.1182969940197003,42.2]
[null,null,null,null,null,null,null,15,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,0.14024691358024691,0,3.6195709160542773E-2,1.8946640519014333,1.4802062905479947,0.6277457797946302,2.9861282287975154E-3,0.62475965156583269,0.85246051075336449,1.7618156549905339E-2,0.62131942841097798,0,0.13337142857142859,8.0151497221052526E-2,430.6637517189738,336.45605603044828,10.133182643134749,3.0821315920836976,7.0510510510510507,326.32287338731351,18.184576393293813,260.82,5.1182969940197003,42.2]
[null,null,null,null,null,null,null,15,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,0.15089184060663796,0,3.6195709160542773E-2,2.014769698092806,1.5740388266350047,0.67441934598581077,2.2396070171527079E-3,0.67217973896865801,0.89961948064919395,1.7618156549905412E-2,0.66847839830680744,0,0.13337142857142859,8.0151497221052526E-2,440.32890056938521,344.00695356983221,11.622672132624238,3.0821315920836976,8.5405405405405403,332.38428143720796,24.245984443188242,260.82,5.1182969940197003,42.2]
[null,null,null,null,null,null,null,16,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,0.17749999999999999,0,3.584357402016685E-2,2.3230826983575876,1.8149083580918652,0.79287165639607471,2.1602223830677315E-3,0.79071143401300703,1.0220367016957905,1.7618156549905256E-2,0.78635740158264389,0,0.13337142857142859,8.4689714991812742E-2,443.48076091173505,346.46934446229301,13.088137598089704,3.0821315920836976,10.006006006006006,333.38120686420331,25.136984656008327,260.82,5.2242222081950098,42.2]
[null,null,null,null,null,null,null,16,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,0.14024691358024691,0,3.584357402016685E-2,1.9004729706480064,1.4847445083187549,0.6277457797946302,2.9861282287975154E-3,0.62475965156583269,0.85699872852412473,1.7618156549905339E-2,0.62131942841097798,0,0.13337142857142859,8.4689714991812742E-2,430.79933599311818,336.56198124462355,10.133182643134749,3.0821315920836976,7.0510510510510507,326.42879860148878,18.184576393293813,260.82,5.2242222081950098,42.2]
[null,null,null,null,null,null,null,16,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,0.15089184060663796,0,3.584357402016685E-2,2.0205786168393791,1.578577044405765,0.67441934598581077,2.2396070171527079E-3,0.67217973896865801,0.90415769841995419,1.7618156549905412E-2,0.66847839830680744,0,0.13337142857142859,8.4689714991812742E-2,440.46448484352959,344.11287878400748,11.622672132624238,3.0821315920836976,8.5405405405405403,332.49020665138323,24.245984443188242,260.82,5.2242222081950098,42.2]
[null,null,null,null,null,null,null,17,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,0.17749999999999999,0,2.5629209647184584E-2,2.3288916171041607,1.8194465758626255,0.79287165639607471,2.1602223830677315E-3,0.79071143401300703,1.0265749194665508,1.7618156549905256E-2,0.78635740158264389,0,0.13337142857142859,8.9227932762572973E-2,443.59955201354154,346.56215001057933,13.088137598089704,3.0821315920836976,10.006006006006006,333.47401241248963,25.136984656008327,260.82,5.3170277564813064,42.2]
[null,null,null,null,null,null,null,17,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,0.14024691358024691,0,2.5629209647184584E-2,1.9062818893945794,1.4892827260895152,0.6277457797946302,2.9861282287975154E-3,0.62475965156583269,0.86153694629488498,1.7618156549905339E-2,0.62131942841097798,0,0.13337142857142859,8.9227932762572973E-2,430.91812709492467,336.65478679290987,10.133182643134749,3.0821315920836976,7.0510510510510507,326.5216041497751,18.184576393293813,260.82,5.3170277564813064,42.2]
[null,null,null,null,null,null,null,17,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,0.15089184060663796,0,2.5629209647184584E-2,2.0263875355859522,1.5831152621765252,0.67441934598581077,2.2396070171527079E-3,0.67217973896865801,0.90869591619071444,1.7618156549905412E-2,0.66847839830680744,0,0.13337142857142859,8.9227932762572973E-2,440.58327594533608,344.2056843322938,11.622672132624238,3.0821315920836976,8.5405405405405403,332.58301219966955,24.245984443188242,260.82,5.3170277564813064,42.2]
[null,null,null,null,null,null,null,18,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,0.17749999999999999,0,2.065884027428291E-2,2.3347005358507338,1.8239847936333857,0.79287165639607471,2.1602223830677315E-3,0.79071143401300703,1.031113137237311,1.7618156549905256E-2,0.78635740158264389,0,0.13337142857142859,9.376615053333319E-2,443.70253514330813,346.64260558070947,13.088137598089704,3.0821315920836976,10.006006006006006,333.55446798261977,25.136984656008327,260.82,5.3974833266114652,42.2]
[null,null,null,null,null,null,null,18,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,0.14024691358024691,0,2.065884027428291E-2,1.9120908081411523,1.4938209438602752,0.6277457797946302,2.9861282287975154E-3,0.62475965156583269,0.86607516406564511,1.7618156549905339E-2,0.62131942841097798,0,0.13337142857142859,9.376615053333319E-2,431.02111022469126,336.73524236304002,10.133182643134749,3.0821315920836976,7.0510510510510507,326.60205971990524,18.184576393293813,260.82,5.3974833266114652,42.2]
[null,null,null,null,null,null,null,18,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,0.15089184060663796,0,2.065884027428291E-2,2.0321964543325253,1.5876534799472855,0.67441934598581077,2.2396070171527079E-3,0.67217973896865801,0.91323413396147457,1.7618156549905412E-2,0.66847839830680744,0,0.13337142857142859,9.376615053333319E-2,440.68625907510267,344.28613990242394,11.622672132624238,3.0821315920836976,8.5405405405405403,332.66346776979969,24.245984443188242,260.82,5.3974833266114652,42.2]
[null,null,null,null,null,null,null,19,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,0.17749999999999999,0,9.6614509682729742E-3,2.3405094545973069,1.828523011404146,0.79287165639607471,2.1602223830677315E-3,0.79071143401300703,1.0356513550080713,1.7618156549905256E-2,0.78635740158264389,0,0.13337142857142859,9.8304368304093434E-2,443.7906479206199,346.71144368798429,13.088137598089704,3.0821315920836976,10.006006006006006,333.62330608989458,25.136984656008327,260.82,5.4663214338862796,42.2]
[null,null,null,null,null,null,null,19,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,0.14024691358024691,0,9.6614509682729742E-3,1.9178997268877254,1.4983591616310354,0.6277457797946302,2.9861282287975154E-3,0.62475965156583269,0.87061338183640535,1.7618156549905339E-2,0.62131942841097798,0,0.13337142857142859,9.8304368304093434E-2,431.10922300200298,336.80408047031483,10.133182643134749,3.0821315920836976,7.0510510510510507,326.67089782718006,18.184576393293813,260.82,5.4663214338862796,42.2]
[null,null,null,null,null,null,null,19,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,0.15089184060663796,0,9.6614509682729742E-3,2.0380053730790983,1.5921916977180457,0.67441934598581077,2.2396070171527079E-3,0.67217973896865801,0.91777235173223481,1.7618156549905412E-2,0.66847839830680744,0,0.13337142857142859,9.8304368304093434E-2,440.77437185241439,344.35497800969875,11.622672132624238,3.0821315920836976,8.5405405405405403,332.73230587707451,24.245984443188242,260.82,5.4663214338862796,42.2]
[null,null,null,null,null,null,null,20,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,0.17749999999999999,0,6.1199748428535702E-3,2.3463183733438799,1.8330612291749062,0.79287165639607471,2.1602223830677315E-3,0.79071143401300703,1.0401895727788315,1.7618156549905256E-2,0.78635740158264389,0,0.13337142857142859,0.10284258607485365,443.86478248094573,346.76936131323885,13.088137598089704,3.0821315920836976,10.006006006006006,333.68122371514914,25.136984656008327,260.82,5.5242390591408439,42.2]
[null,null,null,null,null,null,null,20,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,0.14024691358024691,0,6.1199748428535702E-3,1.9237086456342984,1.5028973794017957,0.6277457797946302,2.9861282287975154E-3,0.62475965156583269,0.8751515996071656,1.7618156549905339E-2,0.62131942841097798,0,0.13337142857142859,0.10284258607485365,431.18335756232881,336.86199809556939,10.133182643134749,3.0821315920836976,7.0510510510510507,326.72881545243462,18.184576393293813,260.82,5.5242390591408439,42.2]
[null,null,null,null,null,null,null,20,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,0.15089184060663796,0,6.1199748428535702E-3,2.0438142918256714,1.5967299154888059,0.67441934598581077,2.2396070171527079E-3,0.67217973896865801,0.92231056950299506,1.7618156549905412E-2,0.66847839830680744,0,0.13337142857142859,0.10284258607485365,440.84850641274028,344.41289563495332,11.622672132624238,3.0821315920836976,8.5405405405405403,332.79022350232907,24.245984443188242,260.82,5.5242390591408439,42.2]
[null,null,null,null,null,null,null,null,null,"Note: De variable omkostninger omfatter en del af afskrivningerne, brændstofforbrug, olie, dæk og del af reparationer. I de følgende to tabeller er de variable omkostninger først opgjort for et helt år, siden per kørt km."]
[null,null,null,null,null,null,null,null,null,"Note: Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,"Basis-registreringsafgift",null,"Tillæg for CO2-udledning ",null,null,null,null,null,null,null,null,null,2017,2020]
[null,null,"Størrelse","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Repræsentativ årgang","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per varebil]","Pris ekskl. registreringsafgift, og ekskl. moms [kr]","Registreringsafgift [kr]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Driftstimer - årligt [timer]","Brændstof-effektivitet [liter/km]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof-effektivitet [liter per km oplyst]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Olieforbrug [km. per liter]","Oliepris ekskl. moms [kr per liter] indregnet i vedligehold, derfor 0 her","Rabat på oliepris [Pct]","Marginal afskrivning [kr. per km]","Andel af afskr. som anses for fast omk. [Pct]","Chaufførtimeløn [kr per time]","Andel faste afskrivninger [%]","Forsikringsafgift [kr per år]","Ejerafgift [kr per år]","Vejbenyttelsesafgift [kr per år]","Udligningsafgift [kr per år]","Reparationsomk. årligt ekskl. moms - i alt  [kr per år]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Kapacitets-omkostninger, [kr. per år]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug","Samlede årlige margianle afsrkivninger","Årlige afskrivninger",null,"Drivmiddel","Årgang","Brændstof-effektivitet, oplyst [liter per km / kWh per km]","Batteri-størrelse [kWh]","Salgspris inkl. moms og afgifter [kr]","Afledt CO₂-udledning, oplyst [gram per km]","Pris før moms og afgift [kr.]","Moms [kr.]","Batteri-fradrag  [kr.]","Afgiftspligtig værdi [kr.]","Op til knæk","Over  knæk","Uniformt","Bundfradrag  [kr.]","Registreringsafgift før indfasning, ialt  [kr.]","Registreringsafgift efter indfasning, ialt  [kr.]","Ekstra bundfradrag, lav- eller nul-emission  [kr.]","Endelig registreringsafgift, i alt","Checksum","CO₂-Ejerafgift, årligt [kr. per år]","Udlignings-afgift, årligt [kr. per år]",null,"Grøn ejerafgift til og med  2017","Grøn ejerafgift 2017 - 2020",null,"År","Brændstofforbug per liter"]
[null,null,1,{"$f":"IF(COUNTIF(I229:I231,I231)=1,I231+0.1,IF(COUNTIF(I229:I231,I231)=2,I231+0.2,IF(COUNTIF(I229:I231,I231)=3,I231+0.3,0)))","v":0.1},{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I231)),ABS($F$431:$F$492-I231),0))","v":0},{"$f":"(IF(H231=0,0,I231))*1","v":0},0.1,0,0,{"$f":"I231+input_år-original_år","v":0},{"$f":"IFERROR(INDEX(K$431:K$493,MATCH($D231,$C$431:$C$493,0)),INDEX(K$431:K$493,MATCH(ROUND($J$231+$D231-$I231,1),$C$431:$C$493,0)))","v":"Lille varebil, benzin"},{"$f":"IFERROR(INDEX(L$431:L$493,MATCH($D231,$C$431:$C$493,0)),INDEX(L$431:L$493,MATCH(ROUND($J$231+$D231-$I231,1),$C$431:$C$493,0)))","v":"CITROEN"},"C3","1.2 PureTech 83 5D",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(R231:R293,S231:S293)/3","v":285.28355239592048},20.504103889698087,{"$f":"INDEX(skrotrate_vbil,MATCH(I231&\" \"&IF(P231>original_år,0,original_år-P231),match_skrot,0))","v":1},{"$f":"R231*S231/SUMPRODUCT($R$231:$R$293,$S$231:$S$293)","v":2.3957572173949709E-2},{"$f":"IFERROR(INDEX(U$431:U$493,MATCH($D231,$C$431:$C$493,0)),INDEX(U$431:U$493,MATCH(ROUND($J$231+$D231-$I231,1),$C$431:$C$493,0)))","v":16116.91588174372},{"$f":"IFERROR(INDEX(V$431:V$493,MATCH($D231,$C$431:$C$493,0)),INDEX(V$431:V$493,MATCH(ROUND($J$231+$D231-$I231,1),$C$431:$C$493,0)))","v":85558.558558558565},{"$f":"IFERROR(INDEX(W$431:W$493,MATCH($D231,$C$431:$C$493,0)),BW231)","v":14585.13513513514},{"$f":"IFERROR(INDEX(X$431:X$493,MATCH($D231,$C$431:$C$493,0)),INDEX(X$431:X$493,MATCH(ROUND($J$231+$D231-$I231,1),$C$431:$C$493,0)))","v":215470},{"$f":"IFERROR(INDEX(Y$431:Y$493,MATCH($D231,$C$431:$C$493,0)),INDEX(Y$431:Y$493,MATCH(ROUND($J$231+$D231-$I231,1),$C$431:$C$493,0)))","v":14.9},{"$f":"IFERROR(INDEX(Z$431:Z$493,MATCH($D231,$C$431:$C$493,0)),INDEX(Z$431:Z$493,MATCH(ROUND($J$231+$D231-$I231,1),$C$431:$C$493,0)))","v":1665},{"$f":"BA231*AD231*BB231","v":3.9583326000401181E-2},{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB231","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D231,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D231-$I231,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P231))","v":4.4642857142857144E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D231,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D231-$I231,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P231))","v":123},{"$f":"IFERROR(INDEX(AF$431:AF$493,MATCH($D231,$C$431:$C$493,0)),INDEX(AF$431:AF$493,MATCH(ROUND($J$231+$D231-$I231,1),$C$431:$C$493,0)))","v":0},1,0,0,{"$f":"IF(I231 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I231)/100000*V231,Afskrivning!$C$28)/100","v":0.10727887512835897},{"$f":"1-AJ231/(V231/X231)","v":0.72982972582355132},{"$f":"IFERROR(INDEX(AL$431:AL$493,MATCH($D231,$C$431:$C$493,0)),INDEX(AL$431:AL$493,MATCH(ROUND($J$231+$D231-$I231,1),$C$431:$C$493,0)))","v":260.82},{"$f":"1-SUMPRODUCT(BC231:BC293,T231:T293)/SUMPRODUCT(BD231:BD293,T231:T293)","v":0.90677956427426676},null,{"$f":"IF(P231<=$CB$229,CB231,IF(P231<=$CC$229,CC231,BY231))","v":660},{"$f":"IFERROR(INDEX(AP$431:AP$493,MATCH($D231,$C$431:$C$493,0)),INDEX(AP$431:AP$493,MATCH(ROUND($J$231+$D231-$I231,1),$C$431:$C$493,0)))","v":0},0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I231","v":0.13490380499999999},{"$f":"IFERROR(VLOOKUP(C231&\"-\"&I231,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C231&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.53488372093023251},70263,826,0,4,35000,null,null,{"$f":"IFERROR(INDEX(BA$431:BA$493,MATCH($D231,$C$431:$C$493,0)),INDEX(BA$431:BA$493,MATCH(ROUND($J$231+$D231-$I231,1),$C$431:$C$493,0)))","v":1},0.88666650240898648,{"$f":"AJ231*U231","v":1729.00460633185},7733.1731705216916,null,"Benzin",{"$f":"P231","v":2021},{"$f":"AA231","v":3.9583326000401181E-2},null,{"$f":"BL231+BM231+BW231","v":123672.29729729731},{"$f":"AE231","v":123},{"$f":"V231","v":85558.558558558565},{"$f":"BL231*'Ny Regafg'!$F$4","v":21389.639639639641},null,{"$f":"BL231+BM231-BN231","v":106948.19819819821},{"$f":"IF(BO231>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO231*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO231>'Ny Regafg'!$F$80,(BO231-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":15974.099099099105},{"$f":"BK231*'Ny Regafg'!$F$90","v":30750},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BP231:BR231)-BS231","v":16724.099099099105},{"$f":"BT231","v":16724.099099099105},null,{"$f":"MIN(BU231-BV231,'Ny Regafg'!$F$117)","v":16724.099099099105},{"$f":"BW231+BM231+BL231-BJ231","v":0},{"$f":"IF(BH231<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH231-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF231,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF231,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,{"$f":"P231","v":2021},{"$f":"1/AA231*BB231","v":22.400000000000002}]
[null,null,1,{"$f":"IF(COUNTIF(I230:I232,I232)=1,I232+0.1,IF(COUNTIF(I230:I232,I232)=2,I232+0.2,IF(COUNTIF(I230:I232,I232)=3,I232+0.3,0)))","v":0.2},{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I232)),ABS($F$431:$F$492-I232),0))","v":0},{"$f":"(IF(H232=0,0,I232))*1","v":0},0.2,0,0,0,{"$f":"IFERROR(INDEX(K$431:K$493,MATCH($D232,$C$431:$C$493,0)),INDEX(K$431:K$493,MATCH(ROUND($J$231+$D232-$I232,1),$C$431:$C$493,0)))","v":"Lille varebil, benzin"},"RENAULT","Captur Van","TCe 100",2021,{"$f":"input_år","v":2021},null,20.504103889698087,1,{"$f":"R232*S232/SUMPRODUCT($R$231:$R$293,$S$231:$S$293)","v":2.3957572173949709E-2},16116.91588174372,{"$f":"IFERROR(INDEX(V$431:V$493,MATCH($D232,$C$431:$C$493,0)),INDEX(V$431:V$493,MATCH(ROUND($J$231+$D232-$I232,1),$C$431:$C$493,0)))","v":91500},{"$f":"IFERROR(INDEX(W$431:W$493,MATCH($D232,$C$431:$C$493,0)),BW232)","v":16400},215470,14.9,{"$f":"IFERROR(INDEX(Z$431:Z$493,MATCH($D232,$C$431:$C$493,0)),INDEX(Z$431:Z$493,MATCH(ROUND($J$231+$D232-$I232,1),$C$431:$C$493,0)))","v":1665},4.1049375111527148E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB232","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D232,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D232-$I232,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P232))","v":4.6296296296296294E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D232,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D232-$I232,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P232))","v":116},{"$f":"IFERROR(INDEX(AF$431:AF$493,MATCH($D232,$C$431:$C$493,0)),INDEX(AF$431:AF$493,MATCH(ROUND($J$231+$D232-$I232,1),$C$431:$C$493,0)))","v":0},1,0,0,{"$f":"IF(I232 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I232)/100000*V232,Afskrivning!$C$28)/100","v":0.11472864012226786},0.72982972582355132,{"$f":"IFERROR(INDEX(AL$431:AL$493,MATCH($D232,$C$431:$C$493,0)),INDEX(AL$431:AL$493,MATCH(ROUND($J$231+$D232-$I232,1),$C$431:$C$493,0)))","v":260.82},null,null,{"$f":"IF(P232<=$CB$229,CB232,IF(P232<=$CC$229,CC232,BY232))","v":660},{"$f":"IFERROR(INDEX(AP$431:AP$493,MATCH($D232,$C$431:$C$493,0)),INDEX(AP$431:AP$493,MATCH(ROUND($J$231+$D232-$I232,1),$C$431:$C$493,0)))","v":0},0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I232","v":0.13490380499999999},{"$f":"IFERROR(VLOOKUP(C232&\"-\"&I232,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C232&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.53488372093023251},{"$f":"IFERROR(INDEX(AT$431:AT$493,MATCH($D232,$C$431:$C$493,0)),INDEX(AT$431:AT$493,MATCH(ROUND($J$231+$D232-$I232,1),$C$431:$C$493,0)))","v":70263},826,0,{"$f":"IFERROR(INDEX(AW$431:AW$493,MATCH($D232,$C$431:$C$493,0)),INDEX(AW$431:AW$493,MATCH(ROUND($J$231+$D232-$I232,1),$C$431:$C$493,0)))","v":4},35000,null,null,1,0.88666650240898648,1849.0718420774385,8270.1877757611401,null,{"$f":"BF231","v":"Benzin"},{"$f":"P232","v":2021},{"$f":"AA232","v":4.1049375111527148E-2},null,{"$f":"BL232+BM232+BW232","v":133062.5},{"$f":"AE232","v":116},{"$f":"V232","v":91500},{"$f":"BL232*'Ny Regafg'!$F$4","v":22875},null,{"$f":"BL232+BM232-BN232","v":114375},{"$f":"IF(BO232>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO232*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO232>'Ny Regafg'!$F$80,(BO232-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":19687.5},{"$f":"BK232*'Ny Regafg'!$F$90","v":29000},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BP232:BR232)-BS232","v":18687.5},{"$f":"BT232","v":18687.5},null,{"$f":"MIN(BU232-BV232,'Ny Regafg'!$F$117)","v":18687.5},{"$f":"BW232+BM232+BL232-BJ232","v":0},{"$f":"IF(BH232<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH232-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF232,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF232,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,{"$f":"P232","v":2021},{"$f":"1/AA232*BB232","v":21.600000000000005}]
[null,null,1,0.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I233)),ABS($F$431:$F$492-I233),0))","v":0},0,0.3,0,0,0,"Lille varebil, benzin","SUZUKI","Jimny"," Van1,5 AllGrip",2021,{"$f":"input_år","v":2021},null,20.504103889698087,1,2.3957572173949709E-2,16116.91588174372,89563.063063063077,29487.837837837847,215470,14.9,1665,5.6475573401846273E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB233","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D233,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D233-$I233,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P233))","v":6.3694267515923567E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D233,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D233-$I233,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P233))","v":173},0,1,0,0,{"$f":"IF(I233 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I233)/100000*V233,Afskrivning!$C$28)/100","v":0.11229998284601252},0.72982972582355132,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I233","v":0.13490380499999999},{"$f":"IFERROR(VLOOKUP(C233&\"-\"&I233,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C233&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.53488372093023251},70263,826,0,4,35000,null,null,1,0.88666650240898648,1809.9293770504464,8095.1185716269774,null,{"$f":"BF232","v":"Benzin"},2021,5.6475573401846273E-2,null,143680.74324324325,173,89563.063063063077,{"$f":"BL233*'Ny Regafg'!$F$4","v":22390.765765765769},null,111953.82882882885,{"$f":"IF(BO233>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO233*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO233>'Ny Regafg'!$F$80,(BO233-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":18476.914414414423},{"$f":"BK233*'Ny Regafg'!$F$90","v":43250},{"$f":"'Ny Regafg'!$F$106","v":30000},31726.914414414423,31726.914414414423,null,{"$f":"MIN(BU233-BV233,'Ny Regafg'!$F$117)","v":31726.914414414423},0,{"$f":"IF(BH233<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH233-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF233,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CF233,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},null,2021,15.7]
[null,null,1,1.1000000000000001,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I234)),ABS($F$431:$F$492-I234),0))","v":0},0,{"$f":"(IF(F234=0,0,IF(COUNTIF(F232:F234,F234)=1,F234&\",1\",IF(COUNTIF(F232:F234,F234)=2,F234&\",2\",IF(COUNTIF(F232:F234,F234)=3,F234&\",3\")))))*1","v":0},0,1,1,"Lille varebil, benzin","CITROEN","C3","1.2 PureTech 83 5D",2021,{"$f":"P231-1","v":2020},null,{"$f":"IFERROR(INDEX(R$431:R$493,MATCH($D234,$C$431:$C$493,0)),INDEX(R$431:R$493,MATCH(ROUND($J$231+$D234-$I234,1),$C$431:$C$493,0)))","v":23.10759591161829},1,2.6999565540496876E-2,15762.343732345353,85558.558558558565,14585.13513513514,215470,14.9,1665,3.9583326000401181E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB234","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D234,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D234-$I234,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P234))","v":4.4642857142857144E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D234,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D234-$I234,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P234))","v":0},0,1,0,0,{"$f":"IF(I234 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I234)/100000*V234,Afskrivning!$C$28)/100","v":9.9226016793632313E-2},0.75010998082803426,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I234","v":0.16055191799999999},{"$f":"IFERROR(VLOOKUP(C234&\"-\"&I234,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C234&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.51924619085805934},70263,826,0,4,35000,null,null,1,0.88666650240898648,1564.0345838927051,7733.1731705216916,null,"Benzin",2020,3.9583326000401181E-2,null,92922.297297297308,0,85558.558558558565,{"$f":"BL234*'Ny Regafg'!$F$4","v":21389.639639639641},null,106948.19819819821,{"$f":"IF(BO234>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO234*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO234>'Ny Regafg'!$F$80,(BO234-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":15974.099099099105},{"$f":"BK234*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-14025.900900900895,-14025.900900900895,null,{"$f":"MIN(BU234-BV234,'Ny Regafg'!$F$117)","v":-14025.900900900895},0,{"$f":"IF(BH234<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH234-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF234,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF234,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2020,22.400000000000002]
[null,null,1,1.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I235)),ABS($F$431:$F$492-I235),0))","v":0},0,{"$f":"(IF(F235=0,0,IF(COUNTIF(F233:F235,F235)=1,F235&\",1\",IF(COUNTIF(F233:F235,F235)=2,F235&\",2\",IF(COUNTIF(F233:F235,F235)=3,F235&\",3\")))))*1","v":0},0,1,1,"Lille varebil, benzin","RENAULT","Captur Van","TCe 100",2021,{"$f":"P232-1","v":2020},null,23.10759591161829,1,2.6999565540496876E-2,15762.343732345353,91500,16400,215470,14.9,1665,4.1049375111527148E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB235","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D235,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D235-$I235,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P235))","v":4.6296296296296294E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D235,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D235-$I235,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P235))","v":0},0,1,0,0,{"$f":"IF(I235 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I235)/100000*V235,Afskrivning!$C$28)/100","v":0.1061165672912},0.75010998082803426,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I235","v":0.16055191799999999},{"$f":"IFERROR(VLOOKUP(C235&\"-\"&I235,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C235&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.51924619085805934},70263,826,0,4,35000,null,null,1,0.88666650240898648,1672.6458093404503,8270.1877757611401,null,"Benzin",2020,4.1049375111527148E-2,null,104062.5,0,91500,{"$f":"BL235*'Ny Regafg'!$F$4","v":22875},null,114375,{"$f":"IF(BO235>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO235*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO235>'Ny Regafg'!$F$80,(BO235-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":19687.5},{"$f":"BK235*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-10312.5,-10312.5,null,{"$f":"MIN(BU235-BV235,'Ny Regafg'!$F$117)","v":-10312.5},0,{"$f":"IF(BH235<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH235-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF235,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF235,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2020,21.600000000000005]
[null,null,1,1.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I236)),ABS($F$431:$F$492-I236),0))","v":0},0,0,0,1,1,"Lille varebil, benzin","SUZUKI","Jimny"," Van1,5 AllGrip",2021,2020,null,23.10759591161829,1,2.6999565540496876E-2,15762.343732345353,89563.063063063077,29487.837837837847,215470,14.9,1665,5.6475573401846273E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB236","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D236,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D236-$I236,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P236))","v":6.3694267515923567E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D236,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D236-$I236,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P236))","v":0},0,1,0,0,{"$f":"IF(I236 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I236)/100000*V236,Afskrivning!$C$28)/100","v":0.10387021648456309},0.75010998082803426,260.82,null,null,2520,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I236","v":0.16055191799999999},{"$f":"IFERROR(VLOOKUP(C236&\"-\"&I236,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C236&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.51924619085805934},70263,826,0,4,35000,null,null,1,0.88666650240898648,1637.2380557828078,8095.1185716269774,null,"Benzin",2020,5.6475573401846273E-2,null,100430.74324324327,0,89563.063063063077,{"$f":"BL236*'Ny Regafg'!$F$4","v":22390.765765765769},null,111953.82882882885,{"$f":"IF(BO236>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO236*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO236>'Ny Regafg'!$F$80,(BO236-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":18476.914414414423},{"$f":"BK236*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-11523.085585585577,-11523.085585585577,null,{"$f":"MIN(BU236-BV236,'Ny Regafg'!$F$117)","v":-11523.085585585577},0,{"$f":"IF(BH236<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH236-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF236,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CF236,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},null,2020,15.7]
[null,null,1,2.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I237)),ABS($F$431:$F$492-I237),0))","v":2},2,2.1,1,2,2,"Lille varebil, benzin","FORD","FIESTA","Gnsn variant","2019",2019,null,21.026840440198843,1,2.4568352274555599E-2,15415.572170233754,75548.000000001208,26770.000000000764,215470,14.9,1665,5.15503780470341E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB237","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D237,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D237-$I237,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P237))","v":5.8139534883720929E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D237,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D237-$I237,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P237))","v":0},0,1,0,0,{"$f":"IF(I237 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I237)/100000*V237,Afskrivning!$C$28)/100","v":8.0505678114471901E-2},0.77039023583251731,260.82,null,null,1880,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I237","v":0.18620003099999999},{"$f":"IFERROR(VLOOKUP(C237&\"-\"&I237,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C237&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.50360866078588618},70263,826,0,4,35000,null,null,1,0.88666650240898648,1241.0410910872497,6828.3731812372971,null,"Benzin",2019,5.15503780470341E-2,null,74152.50000000227,0,75548.000000001208,{"$f":"BL237*'Ny Regafg'!$F$4","v":18887.000000000302},null,94435.000000001513,{"$f":"IF(BO237>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO237*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO237>'Ny Regafg'!$F$80,(BO237-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":9717.5000000007567},{"$f":"BK237*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-20282.499999999243,-20282.499999999243,null,{"$f":"MIN(BU237-BV237,'Ny Regafg'!$F$117)","v":-20282.499999999243},0,{"$f":"IF(BH237<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH237-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF237,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CF237,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},null,2019,17.2]
[null,null,1,2.2000000000000002,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I238)),ABS($F$431:$F$492-I238),0))","v":2},2,2.2000000000000002,1,2,2,"Lille varebil, benzin","TOYOTA","YARIS","Gnsn variant","2019",2019,null,21.026840440198843,1,2.4568352274555599E-2,15415.572170233754,100918.33846154169,31241.846153848179,215470,14.9,1665,4.3074232179808762E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB238","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D238,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D238-$I238,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P238))","v":4.8579970104633781E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D238,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D238-$I238,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P238))","v":0},0,1,0,0,{"$f":"IF(I238 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I238)/100000*V238,Afskrivning!$C$28)/100","v":0.10754089151310524},0.77039023583251731,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I238","v":0.18620003099999999},{"$f":"IFERROR(VLOOKUP(C238&\"-\"&I238,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C238&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.50360866078588618},70263,826,0,4,35000,null,null,1,0.88666650240898648,1657.8043743715525,9121.4602086859832,null,"Benzin",2019,4.3074232179808762E-2,null,121721.88461539066,0,100918.33846154169,{"$f":"BL238*'Ny Regafg'!$F$4","v":25229.584615385422},null,126147.92307692711,{"$f":"IF(BO238>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO238*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO238>'Ny Regafg'!$F$80,(BO238-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":25573.961538463554},{"$f":"BK238*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-4426.0384615364455,-4426.0384615364455,null,{"$f":"MIN(BU238-BV238,'Ny Regafg'!$F$117)","v":-4426.0384615364455},0,{"$f":"IF(BH238<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH238-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF238,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF238,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2019,20.584615384615386]
[null,null,1,2.2999999999999998,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I239)),ABS($F$431:$F$492-I239),0))","v":2},2,2.2999999999999998,1,2,2,"Lille varebil, benzin","DACIA","SANDERO","Gnsn variant","2019",2019,null,21.026840440198843,1,2.4568352274555599E-2,15415.572170233754,52669.751630152081,21471.094768845051,215470,14.9,1665,5.6656006543705201E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB239","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D239,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D239-$I239,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P239))","v":6.3897763578274758E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D239,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D239-$I239,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P239))","v":0},0,1,0,0,{"$f":"IF(I239 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I239)/100000*V239,Afskrivning!$C$28)/100","v":5.6126092962171567E-2},0.77039023583251731,260.82,null,null,2520,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I239","v":0.18620003099999999},{"$f":"IFERROR(VLOOKUP(C239&\"-\"&I239,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C239&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.50360866078588618},70263,826,0,4,35000,null,null,1,0.88666650240898648,865.21583669160452,4760.532634798461,null,"Benzin",2019,5.6656006543705201E-2,null,35837.189537690108,0,52669.751630152081,{"$f":"BL239*'Ny Regafg'!$F$4","v":13167.43790753802},null,65837.189537690108,{"$f":"IF(BO239>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO239*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO239>'Ny Regafg'!$F$80,(BO239-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"BK239*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(BU239-BV239,'Ny Regafg'!$F$117)","v":-30000},0,{"$f":"IF(BH239<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH239-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF239,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CF239,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},null,2019,15.65]
[null,null,1,3.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I240)),ABS($F$431:$F$492-I240),0))","v":2},0,{"$f":"(IF(F240=0,0,IF(COUNTIF(F238:F240,F240)=1,F240&\",1\",IF(COUNTIF(F238:F240,F240)=2,F240&\",2\",IF(COUNTIF(F238:F240,F240)=3,F240&\",3\")))))*1","v":0},0,3,3,"Lille varebil, benzin","FORD","FIESTA","Gnsn variant","2019",2018,null,17.548964034016745,1,2.0504703579571768E-2,15076.429582488612,75548.000000001208,26770.000000000764,215470,14.9,1665,5.15503780470341E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB240","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D240,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D240-$I240,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P240))","v":5.8139534883720929E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D240,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D240-$I240,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P240))","v":0},0,1,0,0,{"$f":"IF(I240 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I240)/100000*V240,Afskrivning!$C$28)/100","v":7.3395023707460691E-2},0.79067049083700025,260.82,null,null,1880,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I240","v":0.21184814399999999},{"$f":"IFERROR(VLOOKUP(C240&\"-\"&I240,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C240&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.48797113071371295},70263,826,0,4,35000,null,null,1,0.88666650240898648,1106.5349066306135,6828.3731812372971,null,"Benzin",2018,5.15503780470341E-2,null,74152.50000000227,0,75548.000000001208,{"$f":"BL240*'Ny Regafg'!$F$4","v":18887.000000000302},null,94435.000000001513,{"$f":"IF(BO240>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO240*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO240>'Ny Regafg'!$F$80,(BO240-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":9717.5000000007567},{"$f":"BK240*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-20282.499999999243,-20282.499999999243,null,{"$f":"MIN(BU240-BV240,'Ny Regafg'!$F$117)","v":-20282.499999999243},0,{"$f":"IF(BH240<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH240-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF240,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CF240,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},null,2018,17.2]
[null,null,1,3.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I241)),ABS($F$431:$F$492-I241),0))","v":2},0,{"$f":"(IF(F241=0,0,IF(COUNTIF(F239:F241,F241)=1,F241&\",1\",IF(COUNTIF(F239:F241,F241)=2,F241&\",2\",IF(COUNTIF(F239:F241,F241)=3,F241&\",3\")))))*1","v":0},0,3,3,"Lille varebil, benzin","TOYOTA","YARIS","Gnsn variant","2019",2018,null,17.548964034016745,1,2.0504703579571768E-2,15076.429582488612,100918.33846154169,31241.846153848179,215470,14.9,1665,4.3074232179808762E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB241","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D241,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D241-$I241,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P241))","v":4.8579970104633781E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D241,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D241-$I241,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P241))","v":0},0,1,0,0,{"$f":"IF(I241 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I241)/100000*V241,Afskrivning!$C$28)/100","v":9.8042355110688248E-2},0.79067049083700025,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I241","v":0.21184814399999999},{"$f":"IFERROR(VLOOKUP(C241&\"-\"&I241,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C241&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.48797113071371295},70263,826,0,4,35000,null,null,1,0.88666650240898648,1478.128662927634,9121.4602086859832,null,"Benzin",2018,4.3074232179808762E-2,null,121721.88461539066,0,100918.33846154169,{"$f":"BL241*'Ny Regafg'!$F$4","v":25229.584615385422},null,126147.92307692711,{"$f":"IF(BO241>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO241*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO241>'Ny Regafg'!$F$80,(BO241-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":25573.961538463554},{"$f":"BK241*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-4426.0384615364455,-4426.0384615364455,null,{"$f":"MIN(BU241-BV241,'Ny Regafg'!$F$117)","v":-4426.0384615364455},0,{"$f":"IF(BH241<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH241-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF241,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF241,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2018,20.584615384615386]
[null,null,1,3.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I242)),ABS($F$431:$F$492-I242),0))","v":2},0,0,0,3,3,"Lille varebil, benzin","DACIA","SANDERO","Gnsn variant","2019",2018,null,17.548964034016745,1,2.0504703579571768E-2,15076.429582488612,52669.751630152081,21471.094768845051,215470,14.9,1665,5.6656006543705201E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB242","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D242,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D242-$I242,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P242))","v":6.3897763578274758E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D242,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D242-$I242,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P242))","v":0},0,1,0,0,{"$f":"IF(I242 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I242)/100000*V242,Afskrivning!$C$28)/100","v":5.116876250279314E-2},0.79067049083700036,260.82,null,null,2520,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I242","v":0.21184814399999999},{"$f":"IFERROR(VLOOKUP(C242&\"-\"&I242,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C242&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.48797113071371295},70263,826,0,4,35000,null,null,1,0.88666650240898648,771.4422446964445,4760.532634798461,null,"Benzin",2018,5.6656006543705201E-2,null,35837.189537690108,0,52669.751630152081,{"$f":"BL242*'Ny Regafg'!$F$4","v":13167.43790753802},null,65837.189537690108,{"$f":"IF(BO242>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO242*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO242>'Ny Regafg'!$F$80,(BO242-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"BK242*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(BU242-BV242,'Ny Regafg'!$F$117)","v":-30000},0,{"$f":"IF(BH242<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH242-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF242,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CF242,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},null,2018,15.65]
[null,null,1,4.0999999999999996,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I243)),ABS($F$431:$F$492-I243),0))","v":2},0,0,0,4,4,"Lille varebil, benzin","FORD","FIESTA","Gnsn variant","2019",2017,null,17.472526536033527,1,2.041539185521745E-2,14744.748131673863,75548.000000001208,26770.000000000764,215470,14.9,1665,5.15503780470341E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB243","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D243,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D243-$I243,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P243))","v":5.8139534883720929E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D243,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D243-$I243,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P243))","v":0},0,1,0,0,{"$f":"IF(I243 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I243)/100000*V243,Afskrivning!$C$28)/100","v":6.628436930044948E-2},0.8109507458414833,260.82,null,null,1880,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I243","v":0.23749625699999999},{"$f":"IFERROR(VLOOKUP(C243&\"-\"&I243,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C243&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.47233360064153973},70263,826,0,4,35000,null,null,1,0.88666650240898648,977.34633040198287,6828.3731812372971,null,"Benzin",2017,5.15503780470341E-2,null,74152.50000000227,0,75548.000000001208,{"$f":"BL243*'Ny Regafg'!$F$4","v":18887.000000000302},null,94435.000000001513,{"$f":"IF(BO243>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO243*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO243>'Ny Regafg'!$F$80,(BO243-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":9717.5000000007567},{"$f":"BK243*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-20282.499999999243,-20282.499999999243,null,{"$f":"MIN(BU243-BV243,'Ny Regafg'!$F$117)","v":-20282.499999999243},0,{"$f":"IF(BH243<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH243-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF243,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CF243,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},null,2017,17.2]
[null,null,1,4.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I244)),ABS($F$431:$F$492-I244),0))","v":2},0,0,0,4,4,"Lille varebil, benzin","TOYOTA","YARIS","Gnsn variant","2019",2017,null,17.472526536033527,1,2.041539185521745E-2,14744.748131673863,100918.33846154169,31241.846153848179,215470,14.9,1665,4.3074232179808762E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB244","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D244,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D244-$I244,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P244))","v":4.8579970104633781E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D244,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D244-$I244,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P244))","v":0},0,1,0,0,{"$f":"IF(I244 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I244)/100000*V244,Afskrivning!$C$28)/100","v":8.8543818708271244E-2},0.8109507458414833,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I244","v":0.23749625699999999},{"$f":"IFERROR(VLOOKUP(C244&\"-\"&I244,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C244&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.47233360064153973},70263,826,0,4,35000,null,null,1,0.88666650240898648,1305.5563054700517,9121.4602086859832,null,"Benzin",2017,4.3074232179808762E-2,null,121721.88461539066,0,100918.33846154169,{"$f":"BL244*'Ny Regafg'!$F$4","v":25229.584615385422},null,126147.92307692711,{"$f":"IF(BO244>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO244*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO244>'Ny Regafg'!$F$80,(BO244-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":25573.961538463554},{"$f":"BK244*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-4426.0384615364455,-4426.0384615364455,null,{"$f":"MIN(BU244-BV244,'Ny Regafg'!$F$117)","v":-4426.0384615364455},0,{"$f":"IF(BH244<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH244-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF244,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF244,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2017,20.584615384615386]
[null,null,1,4.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I245)),ABS($F$431:$F$492-I245),0))","v":2},0,0,0,4,4,"Lille varebil, benzin","DACIA","SANDERO","Gnsn variant","2019",2017,null,17.472526536033527,1,2.041539185521745E-2,14744.748131673863,52669.751630152081,21471.094768845051,215470,14.9,1665,5.6656006543705201E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB245","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D245,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D245-$I245,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P245))","v":6.3897763578274758E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D245,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D245-$I245,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P245))","v":0},0,1,0,0,{"$f":"IF(I245 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I245)/100000*V245,Afskrivning!$C$28)/100","v":4.6211432043414727E-2},0.8109507458414833,260.82,null,null,2520,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I245","v":0.23749625699999999},{"$f":"IFERROR(VLOOKUP(C245&\"-\"&I245,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C245&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.47233360064153973},70263,826,0,4,35000,null,null,1,0.88666650240898648,681.37592628411301,4760.532634798461,null,"Benzin",2017,5.6656006543705201E-2,null,35837.189537690108,0,52669.751630152081,{"$f":"BL245*'Ny Regafg'!$F$4","v":13167.43790753802},null,65837.189537690108,{"$f":"IF(BO245>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO245*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO245>'Ny Regafg'!$F$80,(BO245-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"BK245*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(BU245-BV245,'Ny Regafg'!$F$117)","v":-30000},0,{"$f":"IF(BH245<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH245-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF245,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CF245,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},null,2017,15.65]
[null,null,1,5.0999999999999996,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I246)),ABS($F$431:$F$492-I246),0))","v":6},0,0,0,5,5,"Lille varebil, benzin","Toyota","Yaris van","1.5 hybrid e-cvt",2015,2016,null,19.871261141086762,1,2.3218140891988929E-2,14420.363672777039,111431.99999999999,0,215470,14.9,1665,3.7491749174917439E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB246","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D246,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D246-$I246,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P246))","v":3.3003300330032959E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D246,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D246-$I246,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P246))","v":0},0,1,0,0,{"$f":"IF(I246 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I246)/100000*V246,Afskrivning!$C$28)/100","v":8.7280211230019417E-2},0.83123100084596624,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I246","v":0.26314437000000002},{"$f":"IFERROR(VLOOKUP(C246&\"-\"&I246,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C246&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4325163295134129},70263,826,0,4,35000,null,null,1.1359999999999999,1,1258.6123873736785,10071.732942389239,null,"Benzin",2016,3.7491749174917439E-2,null,141434.99999999994,0,111431.99999999999,{"$f":"BL246*'Ny Regafg'!$F$4","v":27857.999999999996},null,139289.99999999997,{"$f":"IF(BO246>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO246*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO246>'Ny Regafg'!$F$80,(BO246-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":32144.999999999985},{"$f":"BK246*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},2144.9999999999854,2144.9999999999854,null,{"$f":"MIN(BU246-BV246,'Ny Regafg'!$F$117)","v":2144.9999999999854},0,{"$f":"IF(BH246<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH246-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF246,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF246,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2016,26.672535211267643]
[null,null,1,5.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I247)),ABS($F$431:$F$492-I247),0))","v":6},0,0,0,5,5,"Lille varebil, benzin","Volkswagen","Polo","1,0 mpi 60 hk bmt 5 dørs",2015,2016,null,19.871261141086762,1,2.3218140891988929E-2,14420.363672777039,111432,0,215470,14.9,1665,3.7527753236277009E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB247","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D247,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D247-$I247,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P247))","v":3.30349940460185E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D247,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D247-$I247,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P247))","v":0},0,1,0,0,{"$f":"IF(I247 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I247)/100000*V247,Afskrivning!$C$28)/100","v":8.7280211230019417E-2},0.83123100084596624,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I247","v":0.26314437000000002},{"$f":"IFERROR(VLOOKUP(C247&\"-\"&I247,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C247&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4325163295134129},70263,826,0,4,35000,null,null,1.1359999999999999,1,1258.6123873736785,10071.732942389239,null,"Benzin",2016,3.7527753236277009E-2,null,141435,0,111432,{"$f":"BL247*'Ny Regafg'!$F$4","v":27858},null,139290,{"$f":"IF(BO247>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO247*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO247>'Ny Regafg'!$F$80,(BO247-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":32145},{"$f":"BK247*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},2145,2145,null,{"$f":"MIN(BU247-BV247,'Ny Regafg'!$F$117)","v":2145},0,{"$f":"IF(BH247<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH247-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF247,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF247,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2016,26.646945627251899]
[null,null,1,5.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I248)),ABS($F$431:$F$492-I248),0))","v":6},0,0,0,5,5,"Lille varebil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,2016,null,19.871261141086762,1,2.3218140891988929E-2,14420.363672777039,126661.33333333333,42928.333333333314,215470,14.9,1665,5.3333333333333316E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB248","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D248,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D248-$I248,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P248))","v":4.6948356807511728E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D248,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D248-$I248,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P248))","v":0},0,1,0,0,{"$f":"IF(I248 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I248)/100000*V248,Afskrivning!$C$28)/100","v":9.9208736521010421E-2},0.83123100084596624,260.82,null,null,1280,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I248","v":0.26314437000000002},{"$f":"IFERROR(VLOOKUP(C248&\"-\"&I248,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C248&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4325163295134129},70263,826,0,4,35000,null,null,1.1359999999999999,1,1430.6260601496874,11448.22962398842,null,"Benzin",2016,5.3333333333333316E-2,null,169990,0,126661.33333333333,{"$f":"BL248*'Ny Regafg'!$F$4","v":31665.333333333332},null,158326.66666666666,{"$f":"IF(BO248>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO248*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO248>'Ny Regafg'!$F$80,(BO248-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":41663.333333333328},{"$f":"BK248*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BP248:BR248)-BS248","v":11663.333333333328},11663.333333333328,null,{"$f":"MIN(BU248-BV248,'Ny Regafg'!$F$117)","v":11663.333333333328},{"$f":"BW248+BM248+BL248-BJ248","v":0},{"$f":"IF(BH248<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH248-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF248,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF248,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2016,18.750000000000007]
[null,null,1,6.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I249)),ABS($F$431:$F$492-I249),0))","v":6},6,6.1,1,6,6,"Lille varebil, benzin","Toyota","Yaris van","1.5 hybrid e-cvt",2015,2015,null,21.182879739307868,1,2.4750672984130972E-2,14103.115671975946,111431.99999999999,0,215470,14.9,1665,3.7491749174917439E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB249","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D249,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D249-$I249,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P249))","v":3.3003300330032959E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D249,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D249-$I249,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P249))","v":0},0,1,0,0,{"$f":"IF(I249 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I249)/100000*V249,Afskrivning!$C$28)/100","v":7.6792118336996965E-2},0.85151125585044929,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I249","v":0.28879248299999999},{"$f":"IFERROR(VLOOKUP(C249&\"-\"&I249,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C249&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39269905838528607},70263,826,0,4,35000,null,null,1.1359999999999999,1,1083.0081276027333,10071.732942389239,null,"Benzin",2015,3.7491749174917439E-2,null,141434.99999999994,0,111431.99999999999,{"$f":"BL249*'Ny Regafg'!$F$4","v":27857.999999999996},null,139289.99999999997,{"$f":"IF(BO249>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO249*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO249>'Ny Regafg'!$F$80,(BO249-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":32144.999999999985},{"$f":"BK249*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},2144.9999999999854,2144.9999999999854,null,{"$f":"MIN(BU249-BV249,'Ny Regafg'!$F$117)","v":2144.9999999999854},0,{"$f":"IF(BH249<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH249-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF249,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF249,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2015,26.672535211267643]
[null,null,1,6.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I250)),ABS($F$431:$F$492-I250),0))","v":6},6,6.2,1,6,6,"Lille varebil, benzin","Volkswagen","Polo","1,0 mpi 60 hk bmt 5 dørs",2015,2015,null,21.182879739307868,1,2.4750672984130972E-2,14103.115671975946,111432,0,215470,14.9,1665,3.7527753236277009E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB250","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D250,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D250-$I250,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P250))","v":3.30349940460185E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D250,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D250-$I250,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P250))","v":0},0,1,0,0,{"$f":"IF(I250 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I250)/100000*V250,Afskrivning!$C$28)/100","v":7.6792118336996978E-2},0.85151125585044929,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I250","v":0.28879248299999999},{"$f":"IFERROR(VLOOKUP(C250&\"-\"&I250,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C250&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39269905838528607},70263,826,0,4,35000,null,null,1.1359999999999999,1,1083.0081276027336,10071.732942389239,null,"Benzin",2015,3.7527753236277009E-2,null,141435,0,111432,{"$f":"BL250*'Ny Regafg'!$F$4","v":27858},null,139290,{"$f":"IF(BO250>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO250*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO250>'Ny Regafg'!$F$80,(BO250-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":32145},{"$f":"BK250*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},2145,2145,null,{"$f":"MIN(BU250-BV250,'Ny Regafg'!$F$117)","v":2145},0,{"$f":"IF(BH250<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH250-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF250,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF250,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2015,26.646945627251899]
[null,null,1,6.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I251)),ABS($F$431:$F$492-I251),0))","v":6},6,6.3,1,6,6,"Lille varebil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,2015,null,21.182879739307868,1,2.4750672984130972E-2,14103.115671975946,126661.33333333333,42928.333333333314,215470,14.9,1665,5.3333333333333316E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB251","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D251,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D251-$I251,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P251))","v":4.6948356807511728E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D251,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D251-$I251,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P251))","v":0},0,1,0,0,{"$f":"IF(I251 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I251)/100000*V251,Afskrivning!$C$28)/100","v":8.7287243323777297E-2},0.85151125585044929,260.82,null,null,1280,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I251","v":0.28879248299999999},{"$f":"IFERROR(VLOOKUP(C251&\"-\"&I251,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C251&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39269905838528607},70263,826,0,4,35000,null,null,1.1359999999999999,1,1231.0220892831412,11448.22962398842,null,"Benzin",2015,5.3333333333333316E-2,null,169990,0,126661.33333333333,{"$f":"BL251*'Ny Regafg'!$F$4","v":31665.333333333332},null,158326.66666666666,{"$f":"IF(BO251>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO251*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO251>'Ny Regafg'!$F$80,(BO251-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":41663.333333333328},{"$f":"BK251*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},11663.333333333328,11663.333333333328,null,{"$f":"MIN(BU251-BV251,'Ny Regafg'!$F$117)","v":11663.333333333328},0,{"$f":"IF(BH251<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH251-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF251,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF251,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2015,18.750000000000007]
[null,null,1,7.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I252)),ABS($F$431:$F$492-I252),0))","v":6},0,0,0,7,7,"Lille varebil, benzin","Toyota","Yaris van","1.5 hybrid e-cvt",2015,2014,null,12.84114067541619,1,1.500395024245337E-2,13792.84712719247,111431.99999999999,0,215470,14.9,1665,3.7491749174917439E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB252","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D252,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D252-$I252,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P252))","v":3.3003300330032959E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D252,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D252-$I252,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P252))","v":0},0,1,0,0,{"$f":"IF(I252 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I252)/100000*V252,Afskrivning!$C$28)/100","v":6.6304025443974499E-2},0.87179151085493223,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I252","v":0.31444059599999996},{"$f":"IFERROR(VLOOKUP(C252&\"-\"&I252,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C252&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.35288178725715924},70263,826,0,4,35000,null,null,1.1359999999999999,1,914.52128686622007,10071.732942389239,null,"Benzin",2014,3.7491749174917439E-2,null,141434.99999999994,0,111431.99999999999,{"$f":"BL252*'Ny Regafg'!$F$4","v":27857.999999999996},null,139289.99999999997,{"$f":"IF(BO252>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO252*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO252>'Ny Regafg'!$F$80,(BO252-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":32144.999999999985},{"$f":"BK252*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},2144.9999999999854,2144.9999999999854,null,{"$f":"MIN(BU252-BV252,'Ny Regafg'!$F$117)","v":2144.9999999999854},0,{"$f":"IF(BH252<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH252-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF252,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF252,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2014,26.672535211267643]
[null,null,1,7.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I253)),ABS($F$431:$F$492-I253),0))","v":6},0,0,0,7,7,"Lille varebil, benzin","Volkswagen","Polo","1,0 mpi 60 hk bmt 5 dørs",2015,2014,null,12.84114067541619,1,1.500395024245337E-2,13792.84712719247,111432,0,215470,14.9,1665,3.7527753236277009E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB253","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D253,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D253-$I253,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P253))","v":3.30349940460185E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D253,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D253-$I253,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P253))","v":0},0,1,0,0,{"$f":"IF(I253 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I253)/100000*V253,Afskrivning!$C$28)/100","v":6.6304025443974512E-2},0.87179151085493223,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I253","v":0.31444059599999996},{"$f":"IFERROR(VLOOKUP(C253&\"-\"&I253,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C253&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.35288178725715924},70263,826,0,4,35000,null,null,1.1359999999999999,1,914.52128686622029,10071.732942389239,null,"Benzin",2014,3.7527753236277009E-2,null,141435,0,111432,{"$f":"BL253*'Ny Regafg'!$F$4","v":27858},null,139290,{"$f":"IF(BO253>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO253*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO253>'Ny Regafg'!$F$80,(BO253-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":32145},{"$f":"BK253*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},2145,2145,null,{"$f":"MIN(BU253-BV253,'Ny Regafg'!$F$117)","v":2145},0,{"$f":"IF(BH253<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH253-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF253,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF253,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2014,26.646945627251899]
[null,null,1,7.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I254)),ABS($F$431:$F$492-I254),0))","v":6},0,0,0,7,7,"Lille varebil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,2014,null,12.84114067541619,1,1.500395024245337E-2,13792.84712719247,126661.33333333333,42928.333333333314,215470,14.9,1665,5.3333333333333316E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB254","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D254,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D254-$I254,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P254))","v":4.6948356807511728E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D254,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D254-$I254,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P254))","v":0},0,1,0,0,{"$f":"IF(I254 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I254)/100000*V254,Afskrivning!$C$28)/100","v":7.5365750126544159E-2},0.87179151085493234,260.82,null,null,1280,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I254","v":0.31444059599999996},{"$f":"IFERROR(VLOOKUP(C254&\"-\"&I254,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C254&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.35288178725715924},70263,826,0,4,35000,null,null,1.1359999999999999,1,1039.5082701216102,11448.22962398842,null,"Benzin",2014,5.3333333333333316E-2,null,169990,0,126661.33333333333,{"$f":"BL254*'Ny Regafg'!$F$4","v":31665.333333333332},null,158326.66666666666,{"$f":"IF(BO254>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO254*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO254>'Ny Regafg'!$F$80,(BO254-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":41663.333333333328},{"$f":"BK254*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},11663.333333333328,11663.333333333328,null,{"$f":"MIN(BU254-BV254,'Ny Regafg'!$F$117)","v":11663.333333333328},0,{"$f":"IF(BH254<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH254-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF254,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF254,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2014,18.750000000000007]
[null,null,1,8.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I255)),ABS($F$431:$F$492-I255),0))","v":6},0,0,0,8,8,"Lille varebil, benzin","Toyota","Yaris van","1.5 hybrid e-cvt",2015,2013,null,8.2015579301596979,1,9.5829311589351179E-3,13489.404490394239,111431.99999999999,0,215470,14.9,1665,3.7491749174917439E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB255","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D255,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D255-$I255,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P255))","v":3.3003300330032959E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D255,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D255-$I255,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P255))","v":0},0,1,0,0,{"$f":"IF(I255 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I255)/100000*V255,Afskrivning!$C$28)/100","v":5.5815932550952047E-2},0.89207176585941528,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I255","v":0.34008870899999999},{"$f":"IFERROR(VLOOKUP(C255&\"-\"&I255,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C255&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31306451612903241},70263,826,0,4,35000,null,null,1.1359999999999999,1,752.9236911883545,10071.732942389239,null,"Benzin",2013,3.7491749174917439E-2,null,141434.99999999994,0,111431.99999999999,{"$f":"BL255*'Ny Regafg'!$F$4","v":27857.999999999996},null,139289.99999999997,{"$f":"IF(BO255>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO255*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO255>'Ny Regafg'!$F$80,(BO255-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":32144.999999999985},{"$f":"BK255*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},2144.9999999999854,2144.9999999999854,null,{"$f":"MIN(BU255-BV255,'Ny Regafg'!$F$117)","v":2144.9999999999854},0,{"$f":"IF(BH255<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH255-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF255,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF255,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2013,26.672535211267643]
[null,null,1,8.1999999999999993,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I256)),ABS($F$431:$F$492-I256),0))","v":6},0,0,0,8,8,"Lille varebil, benzin","Volkswagen","Polo","1,0 mpi 60 hk bmt 5 dørs",2015,2013,null,8.2015579301596979,1,9.5829311589351179E-3,13489.404490394239,111432,0,215470,14.9,1665,3.7527753236277009E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB256","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D256,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D256-$I256,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P256))","v":3.30349940460185E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D256,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D256-$I256,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P256))","v":0},0,1,0,0,{"$f":"IF(I256 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I256)/100000*V256,Afskrivning!$C$28)/100","v":5.5815932550952053E-2},0.89207176585941528,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I256","v":0.34008870899999999},{"$f":"IFERROR(VLOOKUP(C256&\"-\"&I256,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C256&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31306451612903241},70263,826,0,4,35000,null,null,1.1359999999999999,1,752.92369118835461,10071.732942389239,null,"Benzin",2013,3.7527753236277009E-2,null,141435,0,111432,{"$f":"BL256*'Ny Regafg'!$F$4","v":27858},null,139290,{"$f":"IF(BO256>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO256*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO256>'Ny Regafg'!$F$80,(BO256-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":32145},{"$f":"BK256*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},2145,2145,null,{"$f":"MIN(BU256-BV256,'Ny Regafg'!$F$117)","v":2145},0,{"$f":"IF(BH256<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH256-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF256,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF256,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2013,26.646945627251899]
[null,null,1,8.3000000000000007,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I257)),ABS($F$431:$F$492-I257),0))","v":6},0,0,0,8,8,"Lille varebil, benzin","Suzuki","Vitara","1,6 5-dørs",2015,2013,null,8.2015579301596979,1,9.5829311589351179E-3,13489.404490394239,126661.33333333333,42928.333333333314,215470,14.9,1665,5.3333333333333316E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB257","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D257,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D257-$I257,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P257))","v":4.6948356807511728E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D257,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D257-$I257,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P257))","v":0},0,1,0,0,{"$f":"IF(I257 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I257)/100000*V257,Afskrivning!$C$28)/100","v":6.3444256929311049E-2},0.89207176585941528,260.82,null,null,1280,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I257","v":0.34008870899999999},{"$f":"IFERROR(VLOOKUP(C257&\"-\"&I257,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C257&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31306451612903241},70263,826,0,4,35000,null,null,1.1359999999999999,1,855.8252443119743,11448.22962398842,null,"Benzin",2013,5.3333333333333316E-2,null,169990,0,126661.33333333333,{"$f":"BL257*'Ny Regafg'!$F$4","v":31665.333333333332},null,158326.66666666666,{"$f":"IF(BO257>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO257*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO257>'Ny Regafg'!$F$80,(BO257-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":41663.333333333328},{"$f":"BK257*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},11663.333333333328,11663.333333333328,null,{"$f":"MIN(BU257-BV257,'Ny Regafg'!$F$117)","v":11663.333333333328},0,{"$f":"IF(BH257<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH257-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF257,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF257,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2013,18.750000000000007]
[null,null,1,9.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I258)),ABS($F$431:$F$492-I258),0))","v":10},0,0,0,9,9,"Lille varebil, benzin","Volkswagen","Scirocco van","1,4 tsi aut.",2011,2012,null,3.6147827000999251,1,4.223613862700923E-3,13192.637591605566,143860.79999999999,75278,215470,14.9,1665,7.1446540880503173E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB258","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D258,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D258-$I258,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P258))","v":6.2893081761006317E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D258,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D258-$I258,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P258))","v":0},0,1,0,0,{"$f":"IF(I258 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I258)/100000*V258,Afskrivning!$C$28)/100","v":5.851909034623335E-2},0.91235202086389833,260.82,null,null,3740,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I258","v":0.36573682200000002},{"$f":"IFERROR(VLOOKUP(C258&\"-\"&I258,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C258&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29406399791085686},70263,826,0,4,35000,null,null,1.1359999999999999,1,772.02115112828051,13002.795951598015,null,"Benzin",2012,7.1446540880503173E-2,null,202239,0,143860.79999999999,{"$f":"BL258*'Ny Regafg'!$F$4","v":35965.199999999997},null,179826,{"$f":"IF(BO258>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO258*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO258>'Ny Regafg'!$F$80,(BO258-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":52413},{"$f":"BK258*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},22413,22413,null,{"$f":"MIN(BU258-BV258,'Ny Regafg'!$F$117)","v":22413},0,{"$f":"IF(BH258<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH258-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF258,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF258,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2012,13.996478873239431]
[null,null,1,9.1999999999999993,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I259)),ABS($F$431:$F$492-I259),0))","v":10},0,0,0,9,9,"Lille varebil, benzin","Hyundai","I20 van","1,2",2011,2012,null,3.6147827000999251,1,4.223613862700923E-3,13192.637591605566,70521.066666666666,25740.666666666672,215470,14.9,1665,6.7218934911242603E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB259","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D259,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D259-$I259,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P259))","v":5.9171597633136098E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D259,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D259-$I259,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P259))","v":0},0,1,0,0,{"$f":"IF(I259 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I259)/100000*V259,Afskrivning!$C$28)/100","v":2.8686262495269125E-2},0.91235202086389822,260.82,null,null,3140,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I259","v":0.36573682200000002},{"$f":"IFERROR(VLOOKUP(C259&\"-\"&I259,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C259&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29406399791085686},70263,826,0,4,35000,null,null,1.1359999999999999,1,378.44746495775235,6374.0159943202525,null,"Benzin",2012,6.7218934911242603E-2,null,64726.999999999993,0,70521.066666666666,{"$f":"BL259*'Ny Regafg'!$F$4","v":17630.266666666666},null,88151.333333333328,{"$f":"IF(BO259>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO259*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO259>'Ny Regafg'!$F$80,(BO259-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":6575.6666666666642},{"$f":"BK259*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-23424.333333333336,-23424.333333333336,null,{"$f":"MIN(BU259-BV259,'Ny Regafg'!$F$117)","v":-23424.333333333336},0,{"$f":"IF(BH259<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH259-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF259,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CF259,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},null,2012,14.876760563380282]
[null,null,1,9.3000000000000007,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I260)),ABS($F$431:$F$492-I260),0))","v":10},0,0,0,9,9,"Lille varebil, benzin","Suzuki","Sx4 combiback","1,6 4wd van",2011,2012,null,3.6147827000999251,1,4.223613862700923E-3,13192.637591605566,92357.866666666654,46688.666666666657,215470,14.9,1665,9.2357723577235776E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB260","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D260,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D260-$I260,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P260))","v":8.1300813008130093E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D260,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D260-$I260,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P260))","v":0},0,1,0,0,{"$f":"IF(I260 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I260)/100000*V260,Afskrivning!$C$28)/100","v":3.756894403237046E-2},0.91235202086389833,260.82,null,null,6200,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I260","v":0.36573682200000002},{"$f":"IFERROR(VLOOKUP(C260&\"-\"&I260,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C260&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29406399791085686},70263,826,0,4,35000,null,null,1.1359999999999999,1,495.63346331837613,8347.7256819895501,null,"Benzin",2012,9.2357723577235776E-2,null,105670.99999999997,0,92357.866666666654,{"$f":"BL260*'Ny Regafg'!$F$4","v":23089.466666666664},null,115447.33333333331,{"$f":"IF(BO260>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO260*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO260>'Ny Regafg'!$F$80,(BO260-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":20223.666666666657},{"$f":"BK260*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-9776.333333333343,-9776.333333333343,null,{"$f":"MIN(BU260-BV260,'Ny Regafg'!$F$117)","v":-9776.333333333343},0,{"$f":"IF(BH260<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH260-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF260,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CF260,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},null,2012,10.827464788732394]
[null,null,1,10.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I261)),ABS($F$431:$F$492-I261),0))","v":10},10,10.1,1,10,10,"Lille varebil, benzin","Volkswagen","Scirocco van","1,4 tsi aut.",2011,2011,null,4.8771070354151131,1,5.6985491504333158E-3,12902.399564590247,143860.79999999999,75278,215470,14.9,1665,7.1446540880503173E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB261","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D261,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D261-$I261,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P261))","v":6.2893081761006317E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D261,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D261-$I261,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P261))","v":0},0,1,0,0,{"$f":"IF(I261 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I261)/100000*V261,Afskrivning!$C$28)/100","v":4.4978765896663005E-2},0.93263227586838127,260.82,null,null,3740,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I261","v":0.39138493499999999},{"$f":"IFERROR(VLOOKUP(C261&\"-\"&I261,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C261&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2750634796926813},70263,826,0,4,35000,null,null,1.1359999999999999,1,580.33400952091142,13002.795951598015,null,"Benzin",2011,7.1446540880503173E-2,null,202239,0,143860.79999999999,{"$f":"BL261*'Ny Regafg'!$F$4","v":35965.199999999997},null,179826,{"$f":"IF(BO261>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO261*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO261>'Ny Regafg'!$F$80,(BO261-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":52413},{"$f":"BK261*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},22413,22413,null,{"$f":"MIN(BU261-BV261,'Ny Regafg'!$F$117)","v":22413},0,{"$f":"IF(BH261<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH261-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF261,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF261,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2011,13.996478873239431]
[null,null,1,10.199999999999999,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I262)),ABS($F$431:$F$492-I262),0))","v":10},10,10.199999999999999,1,10,10,"Lille varebil, benzin","Hyundai","I20 van","1,2",2011,2011,null,4.8771070354151131,1,5.6985491504333158E-3,12902.399564590247,70521.066666666666,25740.666666666672,215470,14.9,1665,6.7218934911242603E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB262","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D262,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D262-$I262,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P262))","v":5.9171597633136098E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D262,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D262-$I262,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P262))","v":0},0,1,0,0,{"$f":"IF(I262 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I262)/100000*V262,Afskrivning!$C$28)/100","v":2.2048748153652452E-2},0.93263227586838127,260.82,null,null,3140,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I262","v":0.39138493499999999},{"$f":"IFERROR(VLOOKUP(C262&\"-\"&I262,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C262&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2750634796926813},70263,826,0,4,35000,null,null,1.1359999999999999,1,284.48175857744542,6374.0159943202525,null,"Benzin",2011,6.7218934911242603E-2,null,64726.999999999993,0,70521.066666666666,{"$f":"BL262*'Ny Regafg'!$F$4","v":17630.266666666666},null,88151.333333333328,{"$f":"IF(BO262>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO262*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO262>'Ny Regafg'!$F$80,(BO262-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":6575.6666666666642},{"$f":"BK262*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-23424.333333333336,-23424.333333333336,null,{"$f":"MIN(BU262-BV262,'Ny Regafg'!$F$117)","v":-23424.333333333336},0,{"$f":"IF(BH262<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH262-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF262,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CF262,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},null,2011,14.876760563380282]
[null,null,1,10.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I263)),ABS($F$431:$F$492-I263),0))","v":10},10,10.3,1,10,{"$f":"I263+input_år-original_år","v":10},"Lille varebil, benzin","Suzuki","Sx4 combiback","1,6 4wd van",2011,2011,null,4.8771070354151131,{"$f":"INDEX(skrotrate_vbil,MATCH(I263&\" \"&IF(P263>original_år,0,original_år-P263),match_skrot,0))","v":1},5.6985491504333158E-3,12902.399564590247,92357.866666666654,46688.666666666657,215470,14.9,1665,{"$f":"BA263*AD263*BB263","v":9.2357723577235776E-2},{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB263","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D263,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D263-$I263,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P263))","v":8.1300813008130093E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D263,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D263-$I263,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P263))","v":0},0,1,0,0,{"$f":"IF(I263 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I263)/100000*V263,Afskrivning!$C$28)/100","v":2.8876127920289721E-2},{"$f":"1-AJ263/(V263/X263)","v":0.93263227586838127},260.82,null,null,6200,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I263","v":0.39138493499999999},{"$f":"IFERROR(VLOOKUP(C263&\"-\"&I263,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C263&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2750634796926813},70263,826,0,4,35000,null,null,1.1359999999999999,1,{"$f":"AJ263*U263","v":372.57134030579834},8347.7256819895501,null,"Benzin",2011,9.2357723577235776E-2,null,105670.99999999997,0,92357.866666666654,{"$f":"BL263*'Ny Regafg'!$F$4","v":23089.466666666664},null,115447.33333333331,{"$f":"IF(BO263>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO263*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO263>'Ny Regafg'!$F$80,(BO263-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":20223.666666666657},{"$f":"BK263*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-9776.333333333343,-9776.333333333343,null,{"$f":"MIN(BU263-BV263,'Ny Regafg'!$F$117)","v":-9776.333333333343},0,{"$f":"IF(BH263<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH263-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF263,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CF263,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},null,2011,10.827464788732394]
[null,null,1,11.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I264)),ABS($F$431:$F$492-I264),0))","v":10},0,0,0,11,11,"Lille varebil, benzin","Volkswagen","Scirocco van","1,4 tsi aut.",2011,2010,null,4.164120435475855,1,4.8654755365366347E-3,12618.546774169257,143860.79999999999,75278,215470,14.9,1665,7.1446540880503173E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB264","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D264,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D264-$I264,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P264))","v":6.2893081761006317E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D264,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D264-$I264,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P264))","v":0},0,1,0,0,{"$f":"IF(I264 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I264)/100000*V264,Afskrivning!$C$28)/100","v":3.1438441447092645E-2},0.95291253087286421,260.82,null,null,3740,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I264","v":0.41703304799999996},{"$f":"IFERROR(VLOOKUP(C264&\"-\"&I264,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C264&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25606296147450575},70263,826,0,4,35000,null,null,1.1359999999999999,1,396.70744390711997,13002.795951598015,null,"Benzin",2010,7.1446540880503173E-2,null,202239,0,143860.79999999999,{"$f":"BL264*'Ny Regafg'!$F$4","v":35965.199999999997},null,179826,{"$f":"IF(BO264>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO264*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO264>'Ny Regafg'!$F$80,(BO264-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":52413},{"$f":"BK264*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},22413,22413,null,{"$f":"MIN(BU264-BV264,'Ny Regafg'!$F$117)","v":22413},0,{"$f":"IF(BH264<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH264-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF264,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF264,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2010,13.996478873239431]
[null,null,1,11.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I265)),ABS($F$431:$F$492-I265),0))","v":10},0,0,0,11,11,"Lille varebil, benzin","Hyundai","I20 van","1,2",2011,2010,null,4.164120435475855,1,4.8654755365366347E-3,12618.546774169257,70521.066666666666,25740.666666666672,215470,14.9,1665,6.7218934911242603E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB265","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D265,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D265-$I265,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P265))","v":5.9171597633136098E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D265,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D265-$I265,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P265))","v":0},0,1,0,0,{"$f":"IF(I265 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I265)/100000*V265,Afskrivning!$C$28)/100","v":1.5411233812035782E-2},0.95291253087286421,260.82,null,null,3140,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I265","v":0.41703304799999996},{"$f":"IFERROR(VLOOKUP(C265&\"-\"&I265,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C265&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25606296147450575},70263,826,0,4,35000,null,null,1.1359999999999999,1,194.46737470483231,6374.0159943202525,null,"Benzin",2010,6.7218934911242603E-2,null,64726.999999999993,0,70521.066666666666,{"$f":"BL265*'Ny Regafg'!$F$4","v":17630.266666666666},null,88151.333333333328,{"$f":"IF(BO265>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO265*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO265>'Ny Regafg'!$F$80,(BO265-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":6575.6666666666642},{"$f":"BK265*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-23424.333333333336,-23424.333333333336,null,{"$f":"MIN(BU265-BV265,'Ny Regafg'!$F$117)","v":-23424.333333333336},0,{"$f":"IF(BH265<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH265-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF265,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CF265,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},null,2010,14.876760563380282]
[null,null,1,11.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I266)),ABS($F$431:$F$492-I266),0))","v":10},0,0,0,11,11,"Lille varebil, benzin","Suzuki","Sx4 combiback","1,6 4wd van",2011,2010,null,4.164120435475855,1,4.8654755365366347E-3,12618.546774169257,92357.866666666654,46688.666666666657,215470,14.9,1665,9.2357723577235776E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB266","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D266,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D266-$I266,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P266))","v":8.1300813008130093E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D266,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D266-$I266,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P266))","v":0},0,1,0,0,{"$f":"IF(I266 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I266)/100000*V266,Afskrivning!$C$28)/100","v":2.0183311808208978E-2},0.95291253087286421,260.82,null,null,6200,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I266","v":0.41703304799999996},{"$f":"IFERROR(VLOOKUP(C266&\"-\"&I266,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C266&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25606296147450575},70263,826,0,4,35000,null,null,1.1359999999999999,1,254.68406410952767,8347.7256819895501,null,"Benzin",2010,9.2357723577235776E-2,null,105670.99999999997,0,92357.866666666654,{"$f":"BL266*'Ny Regafg'!$F$4","v":23089.466666666664},null,115447.33333333331,{"$f":"IF(BO266>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO266*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO266>'Ny Regafg'!$F$80,(BO266-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":20223.666666666657},{"$f":"BK266*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-9776.333333333343,-9776.333333333343,null,{"$f":"MIN(BU266-BV266,'Ny Regafg'!$F$117)","v":-9776.333333333343},0,{"$f":"IF(BH266<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH266-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF266,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CF266,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},null,2010,10.827464788732394]
[null,null,1,12.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I267)),ABS($F$431:$F$492-I267),0))","v":10},0,0,0,12,12,"Lille varebil, benzin","Volkswagen","Scirocco van","1,4 tsi aut.",2011,2009,null,3.9984641534245626,1,4.6719180733740514E-3,12340.938745137539,143860.79999999999,75278,215470,14.9,1665,7.1446540880503173E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB267","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D267,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D267-$I267,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P267))","v":6.2893081761006317E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D267,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D267-$I267,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P267))","v":0},0,1,0,0,{"$f":"IF(I267 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I267)/100000*V267,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.98136586608537368,260.82,null,null,3740,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I267","v":0.44268116099999999},{"$f":"IFERROR(VLOOKUP(C267&\"-\"&I267,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C267&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,153.53700627254079,13002.795951598015,null,"Benzin",2009,7.1446540880503173E-2,null,202239,0,143860.79999999999,{"$f":"BL267*'Ny Regafg'!$F$4","v":35965.199999999997},null,179826,{"$f":"IF(BO267>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO267*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO267>'Ny Regafg'!$F$80,(BO267-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":52413},{"$f":"BK267*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},22413,22413,null,{"$f":"MIN(BU267-BV267,'Ny Regafg'!$F$117)","v":22413},0,{"$f":"IF(BH267<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH267-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF267,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF267,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2009,13.996478873239431]
[null,null,1,12.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I268)),ABS($F$431:$F$492-I268),0))","v":10},0,0,0,12,12,"Lille varebil, benzin","Hyundai","I20 van","1,2",2011,2009,null,3.9984641534245626,1,4.6719180733740514E-3,12340.938745137539,70521.066666666666,25740.666666666672,215470,14.9,1665,6.7218934911242603E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB268","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D268,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D268-$I268,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P268))","v":5.9171597633136098E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D268,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D268-$I268,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P268))","v":0},0,1,0,0,{"$f":"IF(I268 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I268)/100000*V268,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96198694178951805,260.82,null,null,3140,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I268","v":0.44268116099999999},{"$f":"IFERROR(VLOOKUP(C268&\"-\"&I268,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C268&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,153.53700627254079,6374.0159943202525,null,"Benzin",2009,6.7218934911242603E-2,null,64726.999999999993,0,70521.066666666666,{"$f":"BL268*'Ny Regafg'!$F$4","v":17630.266666666666},null,88151.333333333328,{"$f":"IF(BO268>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO268*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO268>'Ny Regafg'!$F$80,(BO268-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":6575.6666666666642},{"$f":"BK268*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-23424.333333333336,-23424.333333333336,null,{"$f":"MIN(BU268-BV268,'Ny Regafg'!$F$117)","v":-23424.333333333336},0,{"$f":"IF(BH268<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH268-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF268,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CF268,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},null,2009,14.876760563380282]
[null,null,1,12.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I269)),ABS($F$431:$F$492-I269),0))","v":10},0,0,0,12,12,"Lille varebil, benzin","Suzuki","Sx4 combiback","1,6 4wd van",2011,2009,null,3.9984641534245626,1,4.6719180733740514E-3,12340.938745137539,92357.866666666654,46688.666666666657,215470,14.9,1665,9.2357723577235776E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB269","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D269,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D269-$I269,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P269))","v":8.1300813008130093E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D269,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D269-$I269,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P269))","v":0},0,1,0,0,{"$f":"IF(I269 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I269)/100000*V269,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.97097462826918257,260.82,null,null,6200,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I269","v":0.44268116099999999},{"$f":"IFERROR(VLOOKUP(C269&\"-\"&I269,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C269&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,153.53700627254079,8347.7256819895501,null,"Benzin",2009,9.2357723577235776E-2,null,105670.99999999997,0,92357.866666666654,{"$f":"BL269*'Ny Regafg'!$F$4","v":23089.466666666664},null,115447.33333333331,{"$f":"IF(BO269>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO269*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO269>'Ny Regafg'!$F$80,(BO269-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":20223.666666666657},{"$f":"BK269*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-9776.333333333343,-9776.333333333343,null,{"$f":"MIN(BU269-BV269,'Ny Regafg'!$F$117)","v":-9776.333333333343},0,{"$f":"IF(BH269<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH269-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF269,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CF269,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},null,2009,10.827464788732394]
[null,null,1,13.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I270)),ABS($F$431:$F$492-I270),0))","v":14},0,0,0,13,13,"Lille varebil, benzin","Honda",{"$f":"IFERROR(INDEX(M$431:M$493,MATCH($D270,$C$431:$C$493,0)),INDEX(M$431:M$493,MATCH(ROUND($J$231+$D270-$I270,1),$C$431:$C$493,0)))","v":"Fr-v"},"2,0 executive",2007,2008,null,6.9882046556990671,1,8.1652150372374544E-3,12069.438092744502,87340.307692307673,75386.615384615361,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB270","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D270,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D270-$I270,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P270))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D270,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D270-$I270,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P270))","v":0},0,1,0,0,{"$f":"IF(I270 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I270)/100000*V270,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96930716775455816,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I270","v":0.46832927400000002},{"$f":"IFERROR(VLOOKUP(C270&\"-\"&I270,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C270&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,150.15919213454475,7894.2157924386847,null,"Benzin",2008,0.11167059257784216,null,96263.076923076893,0,87340.307692307673,{"$f":"BL270*'Ny Regafg'!$F$4","v":21835.076923076918},null,109175.3846153846,{"$f":"IF(BO270>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO270*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO270>'Ny Regafg'!$F$80,(BO270-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17087.692307692298},{"$f":"BK270*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12912.307692307702,-12912.307692307702,null,{"$f":"MIN(BU270-BV270,'Ny Regafg'!$F$117)","v":-12912.307692307702},0,{"$f":"IF(BH270<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH270-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF270,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF270,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2008,8.9549090491566119]
[null,null,1,13.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I271)),ABS($F$431:$F$492-I271),0))","v":14},0,0,0,13,13,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2008,null,6.9882046556990671,1,8.1652150372374544E-3,12069.438092744502,102179.28205128205,93007.897435897437,215470,14.9,1665,0.10955692141663613,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB271","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D271,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D271-$I271,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P271))","v":9.6440951951264203E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D271,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D271-$I271,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P271))","v":0},0,1,0,0,{"$f":"IF(I271 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I271)/100000*V271,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.97376453074978675,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I271","v":0.46832927400000002},{"$f":"IFERROR(VLOOKUP(C271&\"-\"&I271,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C271&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,150.15919213454475,9235.4300476127046,null,"Benzin",2008,0.10955692141663613,null,124086.15384615384,0,102179.28205128205,{"$f":"BL271*'Ny Regafg'!$F$4","v":25544.820512820512},null,127724.10256410256,{"$f":"IF(BO271>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO271*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO271>'Ny Regafg'!$F$80,(BO271-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":26362.051282051281},{"$f":"BK271*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-3637.9487179487187,-3637.9487179487187,null,{"$f":"MIN(BU271-BV271,'Ny Regafg'!$F$117)","v":-3637.9487179487187},0,{"$f":"IF(BH271<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH271-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF271,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF271,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2008,9.1276752492622606]
[null,null,1,13.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I272)),ABS($F$431:$F$492-I272),0))","v":14},0,0,0,13,13,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,2008,null,6.9882046556990671,1,8.1652150372374544E-3,12069.438092744502,87844.923076923078,75985.846153846142,215470,14.9,1665,8.614167294649562E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB272","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D272,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D272-$I272,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P272))","v":7.5828937452901077E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D272,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D272-$I272,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P272))","v":0},0,1,0,0,{"$f":"IF(I272 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I272)/100000*V272,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96948347931367818,260.82,null,null,5580,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I272","v":0.46832927400000002},{"$f":"IFERROR(VLOOKUP(C272&\"-\"&I272,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C272&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,150.15919213454475,7939.82523490106,null,"Benzin",2008,8.614167294649562E-2,null,97209.230769230766,0,87844.923076923078,{"$f":"BL272*'Ny Regafg'!$F$4","v":21961.23076923077},null,109806.15384615384,{"$f":"IF(BO272>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO272*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO272>'Ny Regafg'!$F$80,(BO272-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17403.076923076922},{"$f":"BK272*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12596.923076923078,-12596.923076923078,null,{"$f":"MIN(BU272-BV272,'Ny Regafg'!$F$117)","v":-12596.923076923078},0,{"$f":"IF(BH272<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH272-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF272,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CF272,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},null,2008,11.608783133584145]
[null,null,1,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I273)),ABS($F$431:$F$492-I273),0))","v":14},14,14.1,1,14,14,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,2007,null,15.156221023840098,1,1.7708955290917115E-2,11803.910454704126,87340.307692307673,75386.615384615361,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB273","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D273,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D273-$I273,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P273))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D273,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D273-$I273,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P273))","v":0},0,1,0,0,{"$f":"IF(I273 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I273)/100000*V273,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96930716775455816,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I273","v":0.49397738699999999},{"$f":"IFERROR(VLOOKUP(C273&\"-\"&I273,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C273&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,146.85568990758483,7894.2157924386847,null,"Benzin",2007,0.11167059257784216,null,96263.076923076893,0,87340.307692307673,{"$f":"BL273*'Ny Regafg'!$F$4","v":21835.076923076918},null,109175.3846153846,{"$f":"IF(BO273>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO273*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO273>'Ny Regafg'!$F$80,(BO273-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17087.692307692298},{"$f":"BK273*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12912.307692307702,-12912.307692307702,null,{"$f":"MIN(BU273-BV273,'Ny Regafg'!$F$117)","v":-12912.307692307702},0,{"$f":"IF(BH273<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH273-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF273,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF273,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2007,8.9549090491566119]
[null,null,1,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I274)),ABS($F$431:$F$492-I274),0))","v":14},14,14.2,1,14,14,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2007,null,15.156221023840098,1,1.7708955290917115E-2,11803.910454704126,102179.28205128205,93007.897435897437,215470,14.9,1665,0.10955692141663613,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB274","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D274,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D274-$I274,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P274))","v":9.6440951951264203E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D274,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D274-$I274,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P274))","v":0},0,1,0,0,{"$f":"IF(I274 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I274)/100000*V274,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.97376453074978675,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I274","v":0.49397738699999999},{"$f":"IFERROR(VLOOKUP(C274&\"-\"&I274,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C274&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,146.85568990758483,9235.4300476127046,null,"Benzin",2007,0.10955692141663613,null,124086.15384615384,0,102179.28205128205,{"$f":"BL274*'Ny Regafg'!$F$4","v":25544.820512820512},null,127724.10256410256,{"$f":"IF(BO274>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO274*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO274>'Ny Regafg'!$F$80,(BO274-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":26362.051282051281},{"$f":"BK274*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-3637.9487179487187,-3637.9487179487187,null,{"$f":"MIN(BU274-BV274,'Ny Regafg'!$F$117)","v":-3637.9487179487187},0,{"$f":"IF(BH274<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH274-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF274,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF274,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2007,9.1276752492622606]
[null,null,1,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I275)),ABS($F$431:$F$492-I275),0))","v":14},14,14.3,1,14,14,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,2007,null,15.156221023840098,1,1.7708955290917115E-2,11803.910454704126,87844.923076923078,75985.846153846142,215470,14.9,1665,8.614167294649562E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB275","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D275,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D275-$I275,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P275))","v":7.5828937452901077E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D275,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D275-$I275,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P275))","v":0},0,1,0,0,{"$f":"IF(I275 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I275)/100000*V275,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96948347931367818,260.82,null,null,5580,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I275","v":0.49397738699999999},{"$f":"IFERROR(VLOOKUP(C275&\"-\"&I275,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C275&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,146.85568990758483,7939.82523490106,null,"Benzin",2007,8.614167294649562E-2,null,97209.230769230766,0,87844.923076923078,{"$f":"BL275*'Ny Regafg'!$F$4","v":21961.23076923077},null,109806.15384615384,{"$f":"IF(BO275>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO275*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO275>'Ny Regafg'!$F$80,(BO275-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17403.076923076922},{"$f":"BK275*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12596.923076923078,-12596.923076923078,null,{"$f":"MIN(BU275-BV275,'Ny Regafg'!$F$117)","v":-12596.923076923078},0,{"$f":"IF(BH275<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH275-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF275,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CF275,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},null,2007,11.608783133584145]
[null,null,1,15.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I276)),ABS($F$431:$F$492-I276),0))","v":14},0,0,0,15,15,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,2006,null,20.998944228530462,1,2.4535757555565668E-2,11544.224424700638,87340.307692307673,75386.615384615361,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB276","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D276,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D276-$I276,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P276))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D276,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D276-$I276,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P276))","v":0},0,1,0,0,{"$f":"IF(I276 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I276)/100000*V276,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96930716775455816,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I276","v":0.51962549999999996},{"$f":"IFERROR(VLOOKUP(C276&\"-\"&I276,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C276&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,143.624864729618,7894.2157924386847,null,"Benzin",2006,0.11167059257784216,null,96263.076923076893,0,87340.307692307673,{"$f":"BL276*'Ny Regafg'!$F$4","v":21835.076923076918},null,109175.3846153846,{"$f":"IF(BO276>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO276*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO276>'Ny Regafg'!$F$80,(BO276-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17087.692307692298},{"$f":"BK276*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12912.307692307702,-12912.307692307702,null,{"$f":"MIN(BU276-BV276,'Ny Regafg'!$F$117)","v":-12912.307692307702},0,{"$f":"IF(BH276<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH276-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF276,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF276,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2006,8.9549090491566119]
[null,null,1,15.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I277)),ABS($F$431:$F$492-I277),0))","v":14},0,0,0,15,15,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2006,null,20.998944228530462,1,2.4535757555565668E-2,11544.224424700638,102179.28205128205,93007.897435897437,215470,14.9,1665,0.10955692141663613,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB277","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D277,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D277-$I277,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P277))","v":9.6440951951264203E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D277,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D277-$I277,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P277))","v":0},0,1,0,0,{"$f":"IF(I277 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I277)/100000*V277,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.97376453074978675,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I277","v":0.51962549999999996},{"$f":"IFERROR(VLOOKUP(C277&\"-\"&I277,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C277&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,143.624864729618,9235.4300476127046,null,"Benzin",2006,0.10955692141663613,null,124086.15384615384,0,102179.28205128205,{"$f":"BL277*'Ny Regafg'!$F$4","v":25544.820512820512},null,127724.10256410256,{"$f":"IF(BO277>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO277*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO277>'Ny Regafg'!$F$80,(BO277-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":26362.051282051281},{"$f":"BK277*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-3637.9487179487187,-3637.9487179487187,null,{"$f":"MIN(BU277-BV277,'Ny Regafg'!$F$117)","v":-3637.9487179487187},0,{"$f":"IF(BH277<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH277-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF277,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF277,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2006,9.1276752492622606]
[null,null,1,15.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I278)),ABS($F$431:$F$492-I278),0))","v":14},0,0,0,15,15,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,2006,null,20.998944228530462,1,2.4535757555565668E-2,11544.224424700638,87844.923076923078,75985.846153846142,215470,14.9,1665,8.614167294649562E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB278","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D278,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D278-$I278,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P278))","v":7.5828937452901077E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D278,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D278-$I278,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P278))","v":0},0,1,0,0,{"$f":"IF(I278 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I278)/100000*V278,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96948347931367818,260.82,null,null,5580,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I278","v":0.51962549999999996},{"$f":"IFERROR(VLOOKUP(C278&\"-\"&I278,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C278&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,143.624864729618,7939.82523490106,null,"Benzin",2006,8.614167294649562E-2,null,97209.230769230766,0,87844.923076923078,{"$f":"BL278*'Ny Regafg'!$F$4","v":21961.23076923077},null,109806.15384615384,{"$f":"IF(BO278>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO278*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO278>'Ny Regafg'!$F$80,(BO278-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17403.076923076922},{"$f":"BK278*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12596.923076923078,-12596.923076923078,null,{"$f":"MIN(BU278-BV278,'Ny Regafg'!$F$117)","v":-12596.923076923078},0,{"$f":"IF(BH278<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH278-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF278,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CF278,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},null,2006,11.608783133584145]
[null,null,1,16.100000000000001,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I279)),ABS($F$431:$F$492-I279),0))","v":14},0,0,0,16,16,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,2005,null,22.524051717277668,1,2.6317736077097163E-2,11290.251487357227,87340.307692307673,75386.615384615361,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB279","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D279,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D279-$I279,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P279))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D279,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D279-$I279,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P279))","v":0},0,1,0,0,{"$f":"IF(I279 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I279)/100000*V279,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96930716775455816,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I279","v":0.54527361299999999},{"$f":"IFERROR(VLOOKUP(C279&\"-\"&I279,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C279&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,140.46511770556643,7894.2157924386847,null,"Benzin",2005,0.11167059257784216,null,96263.076923076893,0,87340.307692307673,{"$f":"BL279*'Ny Regafg'!$F$4","v":21835.076923076918},null,109175.3846153846,{"$f":"IF(BO279>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO279*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO279>'Ny Regafg'!$F$80,(BO279-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17087.692307692298},{"$f":"BK279*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12912.307692307702,-12912.307692307702,null,{"$f":"MIN(BU279-BV279,'Ny Regafg'!$F$117)","v":-12912.307692307702},0,{"$f":"IF(BH279<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH279-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF279,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF279,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2005,8.9549090491566119]
[null,null,1,16.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I280)),ABS($F$431:$F$492-I280),0))","v":14},0,0,0,16,16,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2005,null,22.524051717277668,1,2.6317736077097163E-2,11290.251487357227,102179.28205128205,93007.897435897437,215470,14.9,1665,0.10955692141663613,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB280","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D280,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D280-$I280,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P280))","v":9.6440951951264203E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D280,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D280-$I280,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P280))","v":0},0,1,0,0,{"$f":"IF(I280 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I280)/100000*V280,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.97376453074978675,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I280","v":0.54527361299999999},{"$f":"IFERROR(VLOOKUP(C280&\"-\"&I280,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C280&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,140.46511770556643,9235.4300476127046,null,"Benzin",2005,0.10955692141663613,null,124086.15384615384,0,102179.28205128205,{"$f":"BL280*'Ny Regafg'!$F$4","v":25544.820512820512},null,127724.10256410256,{"$f":"IF(BO280>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO280*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO280>'Ny Regafg'!$F$80,(BO280-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":26362.051282051281},{"$f":"BK280*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-3637.9487179487187,-3637.9487179487187,null,{"$f":"MIN(BU280-BV280,'Ny Regafg'!$F$117)","v":-3637.9487179487187},0,{"$f":"IF(BH280<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH280-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF280,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF280,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2005,9.1276752492622606]
[null,null,1,16.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I281)),ABS($F$431:$F$492-I281),0))","v":14},0,0,0,16,16,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,2005,null,22.524051717277668,1,2.6317736077097163E-2,11290.251487357227,87844.923076923078,75985.846153846142,215470,14.9,1665,8.614167294649562E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB281","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D281,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D281-$I281,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P281))","v":7.5828937452901077E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D281,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D281-$I281,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P281))","v":0},0,1,0,0,{"$f":"IF(I281 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I281)/100000*V281,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96948347931367818,260.82,null,null,5580,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I281","v":0.54527361299999999},{"$f":"IFERROR(VLOOKUP(C281&\"-\"&I281,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C281&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,140.46511770556643,7939.82523490106,null,"Benzin",2005,8.614167294649562E-2,null,97209.230769230766,0,87844.923076923078,{"$f":"BL281*'Ny Regafg'!$F$4","v":21961.23076923077},null,109806.15384615384,{"$f":"IF(BO281>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO281*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO281>'Ny Regafg'!$F$80,(BO281-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17403.076923076922},{"$f":"BK281*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12596.923076923078,-12596.923076923078,null,{"$f":"MIN(BU281-BV281,'Ny Regafg'!$F$117)","v":-12596.923076923078},0,{"$f":"IF(BH281<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH281-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF281,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CF281,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},null,2005,11.608783133584145]
[null,null,1,17.100000000000001,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I282)),ABS($F$431:$F$492-I282),0))","v":14},0,0,0,17,17,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,2004,null,17.733236723144397,1,2.0720012976813054E-2,11041.865954635367,87340.307692307673,75386.615384615361,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB282","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D282,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D282-$I282,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P282))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D282,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D282-$I282,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P282))","v":0},0,1,0,0,{"$f":"IF(I282 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I282)/100000*V282,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96930716775455816,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I282","v":0.57092172600000002},{"$f":"IFERROR(VLOOKUP(C282&\"-\"&I282,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C282&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,137.37488511604394,7894.2157924386847,null,"Benzin",2004,0.11167059257784216,null,96263.076923076893,0,87340.307692307673,{"$f":"BL282*'Ny Regafg'!$F$4","v":21835.076923076918},null,109175.3846153846,{"$f":"IF(BO282>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO282*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO282>'Ny Regafg'!$F$80,(BO282-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17087.692307692298},{"$f":"BK282*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12912.307692307702,-12912.307692307702,null,{"$f":"MIN(BU282-BV282,'Ny Regafg'!$F$117)","v":-12912.307692307702},0,{"$f":"IF(BH282<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH282-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF282,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF282,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2004,8.9549090491566119]
[null,null,1,17.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I283)),ABS($F$431:$F$492-I283),0))","v":14},0,0,0,17,17,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2004,null,17.733236723144397,1,2.0720012976813054E-2,11041.865954635367,102179.28205128205,93007.897435897437,215470,14.9,1665,0.10955692141663613,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB283","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D283,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D283-$I283,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P283))","v":9.6440951951264203E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D283,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D283-$I283,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P283))","v":0},0,1,0,0,{"$f":"IF(I283 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I283)/100000*V283,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.97376453074978675,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I283","v":0.57092172600000002},{"$f":"IFERROR(VLOOKUP(C283&\"-\"&I283,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C283&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,137.37488511604394,9235.4300476127046,null,"Benzin",2004,0.10955692141663613,null,124086.15384615384,0,102179.28205128205,{"$f":"BL283*'Ny Regafg'!$F$4","v":25544.820512820512},null,127724.10256410256,{"$f":"IF(BO283>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO283*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO283>'Ny Regafg'!$F$80,(BO283-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":26362.051282051281},{"$f":"BK283*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-3637.9487179487187,-3637.9487179487187,null,{"$f":"MIN(BU283-BV283,'Ny Regafg'!$F$117)","v":-3637.9487179487187},0,{"$f":"IF(BH283<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH283-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF283,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF283,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2004,9.1276752492622606]
[null,null,1,17.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I284)),ABS($F$431:$F$492-I284),0))","v":14},0,0,0,17,17,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,2004,null,17.733236723144397,1,2.0720012976813054E-2,11041.865954635367,87844.923076923078,75985.846153846142,215470,14.9,1665,8.614167294649562E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB284","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D284,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D284-$I284,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P284))","v":7.5828937452901077E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D284,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D284-$I284,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P284))","v":0},0,1,0,0,{"$f":"IF(I284 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I284)/100000*V284,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96948347931367818,260.82,null,null,5580,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I284","v":0.57092172600000002},{"$f":"IFERROR(VLOOKUP(C284&\"-\"&I284,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C284&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,137.37488511604394,7939.82523490106,null,"Benzin",2004,8.614167294649562E-2,null,97209.230769230766,0,87844.923076923078,{"$f":"BL284*'Ny Regafg'!$F$4","v":21961.23076923077},null,109806.15384615384,{"$f":"IF(BO284>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO284*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO284>'Ny Regafg'!$F$80,(BO284-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17403.076923076922},{"$f":"BK284*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12596.923076923078,-12596.923076923078,null,{"$f":"MIN(BU284-BV284,'Ny Regafg'!$F$117)","v":-12596.923076923078},0,{"$f":"IF(BH284<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH284-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF284,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CF284,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},null,2004,11.608783133584145]
[null,null,1,18.100000000000001,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I285)),ABS($F$431:$F$492-I285),0))","v":14},0,0,0,18,18,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,2003,null,10.183405044126287,1,1.1898577115764477E-2,10798.94490363339,87340.307692307673,75386.615384615361,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB285","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D285,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D285-$I285,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P285))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D285,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D285-$I285,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P285))","v":0},0,1,0,0,{"$f":"IF(I285 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I285)/100000*V285,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96930716775455816,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I285","v":0.59656983900000005},{"$f":"IFERROR(VLOOKUP(C285&\"-\"&I285,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C285&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,134.35263764349099,7894.2157924386847,null,"Benzin",2003,0.11167059257784216,null,96263.076923076893,0,87340.307692307673,{"$f":"BL285*'Ny Regafg'!$F$4","v":21835.076923076918},null,109175.3846153846,{"$f":"IF(BO285>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO285*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO285>'Ny Regafg'!$F$80,(BO285-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17087.692307692298},{"$f":"BK285*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12912.307692307702,-12912.307692307702,null,{"$f":"MIN(BU285-BV285,'Ny Regafg'!$F$117)","v":-12912.307692307702},0,{"$f":"IF(BH285<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH285-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF285,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF285,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2003,8.9549090491566119]
[null,null,1,18.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I286)),ABS($F$431:$F$492-I286),0))","v":14},0,0,0,18,18,"Lille varebil, benzin",{"$f":"IFERROR(INDEX(L$431:L$493,MATCH($D286,$C$431:$C$493,0)),INDEX(L$431:L$493,MATCH(ROUND($J$231+$D286-$I286,1),$C$431:$C$493,0)))","v":"Seat"},"Altea van","2,0 tfsi aut.",2007,2003,null,10.183405044126287,1,1.1898577115764477E-2,10798.94490363339,102179.28205128205,93007.897435897437,215470,14.9,1665,0.10955692141663613,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB286","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D286,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D286-$I286,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P286))","v":9.6440951951264203E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D286,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D286-$I286,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P286))","v":0},0,1,0,0,{"$f":"IF(I286 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I286)/100000*V286,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.97376453074978675,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I286","v":0.59656983900000005},{"$f":"IFERROR(VLOOKUP(C286&\"-\"&I286,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C286&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,134.35263764349099,9235.4300476127046,null,"Benzin",2003,0.10955692141663613,null,124086.15384615384,0,102179.28205128205,{"$f":"BL286*'Ny Regafg'!$F$4","v":25544.820512820512},null,127724.10256410256,{"$f":"IF(BO286>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO286*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO286>'Ny Regafg'!$F$80,(BO286-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":26362.051282051281},{"$f":"BK286*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-3637.9487179487187,-3637.9487179487187,null,{"$f":"MIN(BU286-BV286,'Ny Regafg'!$F$117)","v":-3637.9487179487187},0,{"$f":"IF(BH286<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH286-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF286,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF286,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2003,9.1276752492622606]
[null,null,1,18.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I287)),ABS($F$431:$F$492-I287),0))","v":14},0,0,0,18,18,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,2003,null,10.183405044126287,1,1.1898577115764477E-2,10798.94490363339,87844.923076923078,75985.846153846142,215470,14.9,1665,8.614167294649562E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB287","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D287,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D287-$I287,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P287))","v":7.5828937452901077E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D287,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D287-$I287,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P287))","v":0},0,1,0,0,{"$f":"IF(I287 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I287)/100000*V287,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96948347931367818,260.82,null,null,5580,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I287","v":0.59656983900000005},{"$f":"IFERROR(VLOOKUP(C287&\"-\"&I287,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C287&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,134.35263764349099,7939.82523490106,null,"Benzin",2003,8.614167294649562E-2,null,97209.230769230766,0,87844.923076923078,{"$f":"BL287*'Ny Regafg'!$F$4","v":21961.23076923077},null,109806.15384615384,{"$f":"IF(BO287>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO287*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO287>'Ny Regafg'!$F$80,(BO287-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17403.076923076922},{"$f":"BK287*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12596.923076923078,-12596.923076923078,null,{"$f":"MIN(BU287-BV287,'Ny Regafg'!$F$117)","v":-12596.923076923078},0,{"$f":"IF(BH287<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH287-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF287,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CF287,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},null,2003,11.608783133584145]
[null,null,1,19.100000000000001,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I288)),ABS($F$431:$F$492-I288),0))","v":14},0,0,0,19,19,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,2002,null,6.8015210665452237,1,7.9470886765388871E-3,10561.368115753454,87340.307692307673,75386.615384615361,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB288","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D288,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D288-$I288,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P288))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D288,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D288-$I288,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P288))","v":0},0,1,0,0,{"$f":"IF(I288 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I288)/100000*V288,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96930716775455816,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I288","v":0.62221795199999996},{"$f":"IFERROR(VLOOKUP(C288&\"-\"&I288,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C288&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,131.39687961533417,7894.2157924386847,null,"Benzin",2002,0.11167059257784216,null,96263.076923076893,0,87340.307692307673,{"$f":"BL288*'Ny Regafg'!$F$4","v":21835.076923076918},null,109175.3846153846,{"$f":"IF(BO288>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO288*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO288>'Ny Regafg'!$F$80,(BO288-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17087.692307692298},{"$f":"BK288*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12912.307692307702,-12912.307692307702,null,{"$f":"MIN(BU288-BV288,'Ny Regafg'!$F$117)","v":-12912.307692307702},0,{"$f":"IF(BH288<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH288-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF288,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF288,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2002,8.9549090491566119]
[null,null,1,19.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I289)),ABS($F$431:$F$492-I289),0))","v":14},0,0,0,19,19,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2002,null,6.8015210665452237,1,7.9470886765388871E-3,10561.368115753454,102179.28205128205,93007.897435897437,215470,14.9,1665,0.10955692141663613,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB289","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D289,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D289-$I289,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P289))","v":9.6440951951264203E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D289,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D289-$I289,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P289))","v":0},0,1,0,0,{"$f":"IF(I289 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I289)/100000*V289,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.97376453074978675,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I289","v":0.62221795199999996},{"$f":"IFERROR(VLOOKUP(C289&\"-\"&I289,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C289&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,131.39687961533417,9235.4300476127046,null,"Benzin",2002,0.10955692141663613,null,124086.15384615384,0,102179.28205128205,{"$f":"BL289*'Ny Regafg'!$F$4","v":25544.820512820512},null,127724.10256410256,{"$f":"IF(BO289>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO289*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO289>'Ny Regafg'!$F$80,(BO289-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":26362.051282051281},{"$f":"BK289*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-3637.9487179487187,-3637.9487179487187,null,{"$f":"MIN(BU289-BV289,'Ny Regafg'!$F$117)","v":-3637.9487179487187},0,{"$f":"IF(BH289<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH289-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF289,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF289,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2002,9.1276752492622606]
[null,null,1,19.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I290)),ABS($F$431:$F$492-I290),0))","v":14},0,0,0,19,19,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,2002,null,6.8015210665452237,1,7.9470886765388871E-3,10561.368115753454,87844.923076923078,75985.846153846142,215470,14.9,1665,8.614167294649562E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB290","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D290,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D290-$I290,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P290))","v":7.5828937452901077E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D290,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D290-$I290,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P290))","v":0},0,1,0,0,{"$f":"IF(I290 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I290)/100000*V290,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96948347931367818,260.82,null,null,5580,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I290","v":0.62221795199999996},{"$f":"IFERROR(VLOOKUP(C290&\"-\"&I290,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C290&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,131.39687961533417,7939.82523490106,null,"Benzin",2002,8.614167294649562E-2,null,97209.230769230766,0,87844.923076923078,{"$f":"BL290*'Ny Regafg'!$F$4","v":21961.23076923077},null,109806.15384615384,{"$f":"IF(BO290>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO290*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO290>'Ny Regafg'!$F$80,(BO290-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17403.076923076922},{"$f":"BK290*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12596.923076923078,-12596.923076923078,null,{"$f":"MIN(BU290-BV290,'Ny Regafg'!$F$117)","v":-12596.923076923078},0,{"$f":"IF(BH290<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH290-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF290,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CF290,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},null,2002,11.608783133584145]
[null,null,1,20.100000000000001,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I291)),ABS($F$431:$F$492-I291),0))","v":14},0,0,0,20,20,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,2001,null,6.486623314805918,1,7.579153279054905E-3,10329.018017206876,87340.307692307673,75386.615384615361,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB291","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D291,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D291-$I291,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P291))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D291,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D291-$I291,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P291))","v":0},0,1,0,0,{"$f":"IF(I291 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I291)/100000*V291,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96930716775455816,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I291","v":0.64786606499999999},{"$f":"IFERROR(VLOOKUP(C291&\"-\"&I291,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C291&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,128.5061482637968,7894.2157924386847,null,"Benzin",2001,0.11167059257784216,null,96263.076923076893,0,87340.307692307673,{"$f":"BL291*'Ny Regafg'!$F$4","v":21835.076923076918},null,109175.3846153846,{"$f":"IF(BO291>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO291*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO291>'Ny Regafg'!$F$80,(BO291-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17087.692307692298},{"$f":"BK291*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12912.307692307702,-12912.307692307702,null,{"$f":"MIN(BU291-BV291,'Ny Regafg'!$F$117)","v":-12912.307692307702},0,{"$f":"IF(BH291<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH291-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF291,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF291,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2001,8.9549090491566119]
[null,null,1,20.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I292)),ABS($F$431:$F$492-I292),0))","v":14},0,0,0,20,20,"Lille varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2001,null,6.486623314805918,1,7.579153279054905E-3,10329.018017206876,102179.28205128205,93007.897435897437,215470,14.9,1665,0.10955692141663613,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB292","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D292,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D292-$I292,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P292))","v":9.6440951951264203E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D292,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D292-$I292,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P292))","v":0},0,1,0,0,{"$f":"IF(I292 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I292)/100000*V292,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.97376453074978675,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I292","v":0.64786606499999999},{"$f":"IFERROR(VLOOKUP(C292&\"-\"&I292,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C292&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,128.5061482637968,9235.4300476127046,null,"Benzin",2001,0.10955692141663613,null,124086.15384615384,0,102179.28205128205,{"$f":"BL292*'Ny Regafg'!$F$4","v":25544.820512820512},null,127724.10256410256,{"$f":"IF(BO292>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO292*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO292>'Ny Regafg'!$F$80,(BO292-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":26362.051282051281},{"$f":"BK292*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-3637.9487179487187,-3637.9487179487187,null,{"$f":"MIN(BU292-BV292,'Ny Regafg'!$F$117)","v":-3637.9487179487187},0,{"$f":"IF(BH292<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH292-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF292,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF292,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2001,9.1276752492622606]
[null,null,1,20.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I293)),ABS($F$431:$F$492-I293),0))","v":14},0,0,0,20,20,"Lille varebil, benzin","Suzuki","Grand vitara","2,0 l van",2007,2001,null,6.486623314805918,1,7.579153279054905E-3,10329.018017206876,87844.923076923078,75985.846153846142,215470,14.9,1665,8.614167294649562E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB293","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$431:AD$493,MATCH($D293,$C$431:$C$493,0)),INDEX(AD$431:AD$493,MATCH(ROUND($J$231+$D293-$I293,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P293))","v":7.5828937452901077E-2},{"$f":"IFERROR(INDEX(AE$431:AE$493,MATCH($D293,$C$431:$C$493,0)),INDEX(AE$431:AE$493,MATCH(ROUND($J$231+$D293-$I293,1),$C$431:$C$493,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P293))","v":0},0,1,0,0,{"$f":"IF(I293 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*I293)/100000*V293,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.96948347931367818,260.82,null,null,5580,0,0,{"$f":"RepOmk!$D$46+RepOmk!$E$46*'Varebiler - Benzin'!I293","v":0.64786606499999999},{"$f":"IFERROR(VLOOKUP(C293&\"-\"&I293,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C293&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,826,0,4,35000,null,null,1.1359999999999999,1,128.5061482637968,7939.82523490106,null,"Benzin",2001,8.614167294649562E-2,null,97209.230769230766,0,87844.923076923078,{"$f":"BL293*'Ny Regafg'!$F$4","v":21961.23076923077},null,109806.15384615384,{"$f":"IF(BO293>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO293*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO293>'Ny Regafg'!$F$80,(BO293-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17403.076923076922},{"$f":"BK293*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12596.923076923078,-12596.923076923078,null,{"$f":"MIN(BU293-BV293,'Ny Regafg'!$F$117)","v":-12596.923076923078},0,{"$f":"IF(BH293<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH293-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF293,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CF293,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},null,2001,11.608783133584145]
[null,null,2,0.1,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I294)),ABS($F$492:$F$494-I294),0))","v":0},{"$f":"(IF(H294=0,0,I294))*1","v":0},0.1,0,0,0,{"$f":"IFERROR(INDEX(K$494:K$556,MATCH($D294,$C$494:$C$556,0)),INDEX(K$494:K$556,MATCH(ROUND($J$231+$D294-$I294,1),$C$494:$C$556,0)))","v":"Mellem varebil, benzin"},"VOLKSWAGEN","TOURAN","1.5 TSI 150 DSG7",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(R294:R356,S294:S356)/3","v":98.23226017715001},3.6755856379133127,1,{"$f":"R294*S294/SUMPRODUCT($R$294:$R$356,$S$294:$S$356)","v":1.2472432278645319E-2},{"$f":"IFERROR(INDEX(U$494:U$556,MATCH($D294,$C$494:$C$556,0)),INDEX(U$494:U$556,MATCH(ROUND($J$231+$D294-$I294,1),$C$494:$C$556,0)))","v":13966.56757849624},{"$f":"IFERROR(INDEX(V$494:V$556,MATCH($D294,$C$494:$C$556,0)),INDEX(V$494:V$556,MATCH(ROUND($J$231+$D294-$I294,1),$C$494:$C$556,0)))","v":210569.72222222228},{"$f":"IFERROR(INDEX(W$494:W$556,MATCH($D294,$C$431:$C$493,0)),BW294)","v":47000},215470,14.9,1665,4.9019607843137261E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB294","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D294,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D294-$I294,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P294))","v":4.9019607843137261E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D294,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D294-$I294,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P294))","v":149},0,1,0,0,{"$f":"IF(I294 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I294)/100000*V294,Afskrivning!$C$29)/100","v":0.25709658266872809},0.73692038872916066,260.82,{"$f":"1-SUMPRODUCT(BC294:BC356,T294:T356)/SUMPRODUCT(BD294:BD356,T294:T356)","v":0.91134151226762983},null,660,{"$f":"IFERROR(INDEX(AP$494:AP$556,MATCH($D294,$C$494:$C$556,0)),INDEX(AP$494:AP$556,MATCH(ROUND($J$231+$D294-$I294,1),$C$494:$C$556,0)))","v":0},0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I294","v":0.14802279500000001},{"$f":"IFERROR(VLOOKUP(C294&\"-\"&I294,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C294&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33037300177619894},{"$f":"IFERROR(INDEX(AT$494:AT$556,MATCH($D294,$C$494:$C$556,0)),INDEX(AT$494:AT$556,MATCH(ROUND($J$231+$D294-$I294,1),$C$494:$C$556,0)))","v":70263},833,0,4,35000,null,null,{"$f":"IFERROR(INDEX(BA$494:BA$556,MATCH($D294,$C$494:$C$556,0)),INDEX(BA$494:BA$556,MATCH(ROUND($J$231+$D294-$I294,1),$C$494:$C$556,0)))","v":1},1,3590.7567960432361,19032.25292532942,null,"Benzin",2021,4.9019607843137261E-2,null,310212.15277777787,149,210569.72222222228,{"$f":"BL294*'Ny Regafg'!$F$4","v":52642.430555555569},null,263212.15277777787,{"$f":"IF(BO294>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO294*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO294>'Ny Regafg'!$F$80,(BO294-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":94106.076388888934},{"$f":"BK294*'Ny Regafg'!$F$90","v":37250},{"$f":"'Ny Regafg'!$F$106","v":30000},101356.07638888893,101356.07638888893,null,{"$f":"MIN(BU294-BV294,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH294<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH294-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF294,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF294,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2021,20.399999999999999]
[null,null,2,0.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I295)),ABS($F$492:$F$494-I295),0))","v":0},{"$f":"(IF(H295=0,0,I295))*1","v":0},0.2,0,0,{"$f":"I295+input_år-original_år","v":0},"Mellem varebil, benzin","TOYOTA","RAV4","2.5 Hybrid (218 hk) 4X2 aut. gear",2021,{"$f":"input_år","v":2021},null,3.6755856379133127,{"$f":"INDEX(skrotrate_vbil,MATCH(I295&\" \"&IF(P295>original_år,0,original_år-P295),match_skrot,0))","v":1},{"$f":"R295*S295/SUMPRODUCT($R$294:$R$356,$S$294:$S$356)","v":1.2472432278645319E-2},13966.56757849624,254004.16666666669,{"$f":"IFERROR(INDEX(W$494:W$556,MATCH($D295,$C$431:$C$493,0)),BW295)","v":47000},215470,14.9,1665,{"$f":"BA295*AD295*BB295","v":4.0983606557377053E-2},{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB295","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D295,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D295-$I295,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P295))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D295,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D295-$I295,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P295))","v":131},0,1,0,0,{"$f":"IF(I295 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I295)/100000*V295,Afskrivning!$C$29)/100","v":0.31012817296069123},{"$f":"1-AJ295/(V295/X295)","v":0.73692038872916077},260.82,null,null,660,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I295","v":0.14802279500000001},{"$f":"IFERROR(VLOOKUP(C295&\"-\"&I295,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C295&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33037300177619894},70263,833,0,4,35000,null,null,1,1,{"$f":"AJ295*U295","v":4331.4260856510646},22958.056329607236,null,"Benzin",2021,4.0983606557377053E-2,null,364505.20833333337,131,254004.16666666669,{"$f":"BL295*'Ny Regafg'!$F$4","v":63501.041666666672},null,317505.20833333337,{"$f":"IF(BO295>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO295*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO295>'Ny Regafg'!$F$80,(BO295-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":121252.60416666669},{"$f":"BK295*'Ny Regafg'!$F$90","v":32750},{"$f":"'Ny Regafg'!$F$106","v":30000},124002.60416666669,124002.60416666669,null,{"$f":"MIN(BU295-BV295,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH295<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH295-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF295,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF295,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2021,24.4]
[null,null,2,{"$f":"IF(COUNTIF(I294:I296,I296)=1,I296+0.1,IF(COUNTIF(I294:I296,I296)=2,I296+0.2,IF(COUNTIF(I294:I296,I296)=3,I296+0.3,0)))","v":0.3},{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I296)),ABS($F$492:$F$494-I296),0))","v":0},0,0.3,0,0,0,"Mellem varebil, benzin","VOLKSWAGEN","CADDY","1.5 TSI 114 (6 trins man.)",2021,{"$f":"input_år","v":2021},null,3.6755856379133127,1,1.2472432278645319E-2,13966.56757849624,134387.5,47000,215470,14.9,1665,5.5248618784530384E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB296","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D296,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D296-$I296,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P296))","v":5.5248618784530384E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D296,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D296-$I296,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P296))","v":148},0,1,0,0,{"$f":"IF(I296 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I296)/100000*V296,Afskrivning!$C$29)/100","v":0.16408136287956521},0.73692038872916066,260.82,null,null,{"$f":"IF(P296<=$CB$229,CB296,IF(P296<=$CC$229,CC296,BY296))","v":660},0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I296","v":0.14802279500000001},{"$f":"IFERROR(VLOOKUP(C296&\"-\"&I296,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C296&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33037300177619894},70263,833,0,4,35000,null,null,1,1,2291.6534430292118,12146.555843880878,null,"Benzin",{"$f":"P296","v":2021},{"$f":"AA296","v":5.5248618784530384E-2},null,{"$f":"BL296+BM296+BW296","v":214984.375},{"$f":"AE296","v":148},{"$f":"V296","v":134387.5},{"$f":"BL296*'Ny Regafg'!$F$4","v":33596.875},null,{"$f":"BL296+BM296-BN296","v":167984.375},{"$f":"IF(BO296>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO296*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO296>'Ny Regafg'!$F$80,(BO296-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":46492.1875},{"$f":"BK296*'Ny Regafg'!$F$90","v":37000},{"$f":"'Ny Regafg'!$F$106","v":30000},53492.1875,{"$f":"BT296","v":53492.1875},null,{"$f":"MIN(BU296-BV296,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH296<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH296-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF296,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CF296,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},null,{"$f":"P296","v":2021},{"$f":"1/AA296*BB296","v":18.100000000000001}]
[null,null,2,1.1000000000000001,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I297)),ABS($F$492:$F$494-I297),0))","v":0},0,{"$f":"(IF(F297=0,0,IF(COUNTIF(F295:F297,F297)=1,F297&\",1\",IF(COUNTIF(F295:F297,F297)=2,F297&\",2\",IF(COUNTIF(F295:F297,F297)=3,F297&\",3\")))))*1","v":0},0,1,1,"Mellem varebil, benzin","VOLKSWAGEN","TOURAN","1.5 TSI 150 DSG7",2021,{"$f":"P294-1","v":2020},null,6.4760180547971355,1,2.1975191052709907E-2,13491.704280827365,210569.72222222228,47000,215470,14.9,1665,4.9019607843137261E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB297","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D297,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D297-$I297,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P297))","v":4.9019607843137261E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D297,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D297-$I297,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P297))","v":0},0,1,0,0,{"$f":"IF(I297 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I297)/100000*V297,Afskrivning!$C$29)/100","v":0.23755482480116322},0.75691691303136088,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I297","v":0.18897639700000002},{"$f":"IFERROR(VLOOKUP(C297&\"-\"&I297,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C297&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31749555950266428},70263,833,0,4,35000,null,null,1,1,3205.0194467010488,19032.25292532942,null,{"$f":"BF296","v":"Benzin"},2020,4.9019607843137261E-2,null,310212.15277777787,0,210569.72222222228,{"$f":"BL297*'Ny Regafg'!$F$4","v":52642.430555555569},null,263212.15277777787,{"$f":"IF(BO297>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO297*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO297>'Ny Regafg'!$F$80,(BO297-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":94106.076388888934},{"$f":"BK297*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},64106.076388888934,64106.076388888934,null,{"$f":"MIN(BU297-BV297,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH297<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH297-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF297,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF297,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2020,20.399999999999999]
[null,null,2,1.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I298)),ABS($F$492:$F$494-I298),0))","v":0},0,{"$f":"(IF(F298=0,0,IF(COUNTIF(F296:F298,F298)=1,F298&\",1\",IF(COUNTIF(F296:F298,F298)=2,F298&\",2\",IF(COUNTIF(F296:F298,F298)=3,F298&\",3\")))))*1","v":0},0,1,1,"Mellem varebil, benzin","TOYOTA","RAV4","2.5 Hybrid (218 hk) 4X2 aut. gear",2021,{"$f":"P295-1","v":2020},null,6.4760180547971355,1,2.1975191052709907E-2,13491.704280827365,254004.16666666669,47000,215470,14.9,1665,4.0983606557377053E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB298","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D298,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D298-$I298,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P298))","v":4.0983606557377053E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D298,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D298-$I298,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P298))","v":0},0,1,0,0,{"$f":"IF(I298 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I298)/100000*V298,Afskrivning!$C$29)/100","v":0.28655551555311665},0.75691691303136088,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I298","v":0.18897639700000002},{"$f":"IFERROR(VLOOKUP(C298&\"-\"&I298,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C298&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31749555950266428},70263,833,0,4,35000,null,null,1,1,3866.1222758826766,22958.056329607236,null,"Benzin",2020,4.0983606557377053E-2,null,364505.20833333337,0,254004.16666666669,{"$f":"BL298*'Ny Regafg'!$F$4","v":63501.041666666672},null,317505.20833333337,{"$f":"IF(BO298>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO298*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO298>'Ny Regafg'!$F$80,(BO298-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":121252.60416666669},{"$f":"BK298*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},91252.604166666686,91252.604166666686,null,{"$f":"MIN(BU298-BV298,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH298<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH298-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF298,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF298,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2020,24.4]
[null,null,2,1.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I299)),ABS($F$492:$F$494-I299),0))","v":0},0,0,0,1,1,"Mellem varebil, benzin","VOLKSWAGEN","CADDY","1.5 TSI 114 (6 trins man.)",2021,2020,null,6.4760180547971355,1,2.1975191052709907E-2,13491.704280827365,134387.5,47000,215470,14.9,1665,5.5248618784530384E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB299","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D299,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D299-$I299,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P299))","v":5.5248618784530384E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D299,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D299-$I299,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P299))","v":0},0,1,0,0,{"$f":"IF(I299 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I299)/100000*V299,Afskrivning!$C$29)/100","v":0.15160963637628433},0.75691691303136088,260.82,null,null,1880,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I299","v":0.18897639700000002},{"$f":"IFERROR(VLOOKUP(C299&\"-\"&I299,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C299&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31749555950266428},70263,833,0,4,35000,null,null,1,1,2045.4723801125956,12146.555843880878,null,"Benzin",2020,5.5248618784530384E-2,null,184476.5625,0,134387.5,{"$f":"BL299*'Ny Regafg'!$F$4","v":33596.875},null,167984.375,{"$f":"IF(BO299>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO299*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO299>'Ny Regafg'!$F$80,(BO299-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":46492.1875},{"$f":"BK299*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},16492.1875,16492.1875,null,{"$f":"MIN(BU299-BV299,'Ny Regafg'!$F$117)","v":16492.1875},0,{"$f":"IF(BH299<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH299-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF299,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CF299,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},null,2020,18.100000000000001]
[null,null,2,2.1,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I300)),ABS($F$492:$F$494-I300),0))","v":0},2,2.1,1,2,2,"Mellem varebil, benzin","VOLKSWAGEN","CADDY","Gnsn variant","2019",2019,null,9.5531789837596808,1,3.2416977771293182E-2,13032.986335279238,100309.85589778499,42599.101112586199,215470,14.9,1665,5.1113362295533309E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB300","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D300,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D300-$I300,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P300))","v":5.7646659884706693E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D300,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D300-$I300,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P300))","v":0},0,1,0,0,{"$f":"IF(I300 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I300)/100000*V300,Afskrivning!$C$29)/100","v":0.10385566878824277},0.77691343733356111,260.82,null,null,1880,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I300","v":0.229929999},{"$f":"IFERROR(VLOOKUP(C300&\"-\"&I300,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C300&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.30461811722912963},70263,833,0,4,35000,null,null,1,0.88666650240898648,1353.5495121584545,9066.4627763303051,null,"Benzin",2019,5.1113362295533309E-2,null,120580.97980834686,0,100309.85589778499,{"$f":"BL300*'Ny Regafg'!$F$4","v":25077.463974446247},null,125387.31987223124,{"$f":"IF(BO300>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO300*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO300>'Ny Regafg'!$F$80,(BO300-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":25193.659936115619},{"$f":"BK300*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-4806.3400638843814,-4806.3400638843814,null,{"$f":"MIN(BU300-BV300,'Ny Regafg'!$F$117)","v":-4806.3400638843814},0,{"$f":"IF(BH300<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH300-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF300,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CF300,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},null,2019,17.347058823529409]
[null,null,2,2.2000000000000002,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I301)),ABS($F$492:$F$494-I301),0))","v":0},2,2.2000000000000002,1,2,2,"Mellem varebil, benzin","FORD","TRANSIT CONNECT","Gnsn variant","2019",2019,null,9.5531789837596808,1,3.2416977771293182E-2,13032.986335279238,90561.236363636315,67153.272727272692,215470,14.9,1665,6.9270820500702074E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB301","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D301,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D301-$I301,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P301))","v":7.8125E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D301,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D301-$I301,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P301))","v":0},0,1,0,0,{"$f":"IF(I301 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I301)/100000*V301,Afskrivning!$C$29)/100","v":9.3762449209572302E-2},0.77691343733356111,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I301","v":0.229929999},{"$f":"IFERROR(VLOOKUP(C301&\"-\"&I301,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C301&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.30461811722912963},70263,833,0,4,35000,null,null,1,0.88666650240898648,1222.0047193106693,8185.3380320476545,null,"Benzin",2019,6.9270820500702074E-2,null,102302.31818181809,0,90561.236363636315,{"$f":"BL301*'Ny Regafg'!$F$4","v":22640.309090909079},null,113201.5454545454,{"$f":"IF(BO301>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO301*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO301>'Ny Regafg'!$F$80,(BO301-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":19100.772727272699},{"$f":"BK301*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-10899.227272727301,-10899.227272727301,null,{"$f":"MIN(BU301-BV301,'Ny Regafg'!$F$117)","v":-10899.227272727301},0,{"$f":"IF(BH301<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH301-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF301,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF301,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2019,12.799999999999999]
[null,null,2,2.2999999999999998,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I302)),ABS($F$492:$F$494-I302),0))","v":0},2,2.2999999999999998,1,2,2,"Mellem varebil, benzin","MERCEDES-BENZ","GLC","Gnsn variant","2019",2019,null,9.5531789837596808,1,3.2416977771293182E-2,13032.986335279238,306136.9600306736,214388.10001917102,215470,14.9,1665,8.6293576876787029E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB302","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D302,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D302-$I302,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P302))","v":9.732360097323603E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D302,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D302-$I302,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P302))","v":0},0,1,0,0,{"$f":"IF(I302 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I302)/100000*V302,Afskrivning!$C$29)/100","v":0.31695847272657907},0.776913437333561,260.82,null,null,6820,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I302","v":0.229929999},{"$f":"IFERROR(VLOOKUP(C302&\"-\"&I302,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C302&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.30461811722912963},70263,833,0,4,35000,null,null,1,0.88666650240898648,4130.9154438964824,27670.056224637745,null,"Benzin",2019,8.6293576876787029E-2,null,429671.20003834198,0,306136.9600306736,{"$f":"BL302*'Ny Regafg'!$F$4","v":76534.240007668399},null,382671.20003834198,{"$f":"IF(BO302>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO302*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO302>'Ny Regafg'!$F$80,(BO302-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":153835.60001917099},{"$f":"BK302*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},123835.60001917099,123835.60001917099,null,{"$f":"MIN(BU302-BV302,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH302<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH302-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF302,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},{"$f":"VLOOKUP(CF302,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},null,2019,10.274999999999999]
[null,null,2,3.1,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I303)),ABS($F$492:$F$494-I303),0))","v":0},0,{"$f":"(IF(F303=0,0,IF(COUNTIF(F301:F303,F303)=1,F303&\",1\",IF(COUNTIF(F301:F303,F303)=2,F303&\",2\",IF(COUNTIF(F301:F303,F303)=3,F303&\",3\")))))*1","v":0},0,3,3,"Mellem varebil, benzin","VOLKSWAGEN","CADDY","Gnsn variant","2019",2018,null,11.469366832690445,1,3.8919213206221083E-2,12589.864799879742,100309.85589778499,42599.101112586199,215470,14.9,1665,5.1113362295533309E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB303","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D303,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D303-$I303,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P303))","v":5.7646659884706693E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D303,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D303-$I303,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P303))","v":0},0,1,0,0,{"$f":"IF(I303 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I303)/100000*V303,Afskrivning!$C$29)/100","v":9.454649131012402E-2},0.79690996163576111,260.82,null,null,1880,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I303","v":0.27088360099999997},{"$f":"IFERROR(VLOOKUP(C303&\"-\"&I303,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C303&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29174067495559497},70263,833,0,4,35000,null,null,1,0.88666650240898648,1190.3275428974664,9066.4627763303051,null,"Benzin",2018,5.1113362295533309E-2,null,120580.97980834686,0,100309.85589778499,{"$f":"BL303*'Ny Regafg'!$F$4","v":25077.463974446247},null,125387.31987223124,{"$f":"IF(BO303>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO303*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO303>'Ny Regafg'!$F$80,(BO303-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":25193.659936115619},{"$f":"BK303*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-4806.3400638843814,-4806.3400638843814,null,{"$f":"MIN(BU303-BV303,'Ny Regafg'!$F$117)","v":-4806.3400638843814},0,{"$f":"IF(BH303<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH303-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF303,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CF303,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},null,2018,17.347058823529409]
[null,null,2,3.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I304)),ABS($F$492:$F$494-I304),0))","v":0},0,{"$f":"(IF(F304=0,0,IF(COUNTIF(F302:F304,F304)=1,F304&\",1\",IF(COUNTIF(F302:F304,F304)=2,F304&\",2\",IF(COUNTIF(F302:F304,F304)=3,F304&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(K$494:K$556,MATCH($D304,$C$494:$C$556,0)),INDEX(K$494:K$556,MATCH(ROUND($J$231+$D304-$I304,1),$C$494:$C$556,0)))","v":"Mellem varebil, benzin"},"FORD","TRANSIT CONNECT","Gnsn variant","2019",2018,null,11.469366832690445,1,3.8919213206221083E-2,12589.864799879742,{"$f":"IFERROR(INDEX(V$494:V$556,MATCH($D304,$C$494:$C$556,0)),INDEX(V$494:V$556,MATCH(ROUND($J$231+$D304-$I304,1),$C$494:$C$556,0)))","v":90561.236363636315},67153.272727272692,215470,14.9,1665,6.9270820500702074E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB304","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D304,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D304-$I304,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P304))","v":7.8125E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D304,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D304-$I304,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P304))","v":0},0,1,0,0,{"$f":"IF(I304 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I304)/100000*V304,Afskrivning!$C$29)/100","v":8.5357984719004035E-2},0.79690996163576111,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I304","v":0.27088360099999997},{"$f":"IFERROR(VLOOKUP(C304&\"-\"&I304,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C304&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29174067495559497},70263,833,0,4,35000,null,null,1,0.88666650240898648,1074.6454872024619,8185.3380320476545,null,"Benzin",2018,6.9270820500702074E-2,null,102302.31818181809,0,90561.236363636315,{"$f":"BL304*'Ny Regafg'!$F$4","v":22640.309090909079},null,113201.5454545454,{"$f":"IF(BO304>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO304*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO304>'Ny Regafg'!$F$80,(BO304-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":19100.772727272699},{"$f":"BK304*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-10899.227272727301,-10899.227272727301,null,{"$f":"MIN(BU304-BV304,'Ny Regafg'!$F$117)","v":-10899.227272727301},0,{"$f":"IF(BH304<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH304-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF304,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF304,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2018,12.799999999999999]
[null,null,2,3.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I305)),ABS($F$492:$F$494-I305),0))","v":0},0,0,0,3,3,"Mellem varebil, benzin","MERCEDES-BENZ","GLC","Gnsn variant","2019",2018,null,11.469366832690445,1,3.8919213206221083E-2,12589.864799879742,306136.9600306736,214388.10001917102,215470,14.9,1665,8.6293576876787029E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB305","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D305,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D305-$I305,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P305))","v":9.732360097323603E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D305,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D305-$I305,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P305))","v":0},0,1,0,0,{"$f":"IF(I305 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I305)/100000*V305,Afskrivning!$C$29)/100","v":0.28854767233183715},0.79690996163576111,260.82,null,null,6820,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I305","v":0.27088360099999997},{"$f":"IFERROR(VLOOKUP(C305&\"-\"&I305,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C305&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29174067495559497},70263,833,0,4,35000,null,null,1,0.88666650240898648,3632.7761829778306,27670.056224637745,null,"Benzin",2018,8.6293576876787029E-2,null,429671.20003834198,0,306136.9600306736,{"$f":"BL305*'Ny Regafg'!$F$4","v":76534.240007668399},null,382671.20003834198,{"$f":"IF(BO305>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO305*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO305>'Ny Regafg'!$F$80,(BO305-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":153835.60001917099},{"$f":"BK305*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},123835.60001917099,123835.60001917099,null,{"$f":"MIN(BU305-BV305,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH305<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH305-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF305,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},{"$f":"VLOOKUP(CF305,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},null,2018,10.274999999999999]
[null,null,2,4.0999999999999996,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I306)),ABS($F$492:$F$494-I306),0))","v":0},0,0,0,4,4,"Mellem varebil, benzin","VOLKSWAGEN","CADDY","Gnsn variant","2019",2017,null,11.833440542973365,1,4.0154631216646433E-2,12161.80939668383,100309.85589778499,42599.101112586199,215470,14.9,1665,5.1113362295533309E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB306","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D306,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D306-$I306,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P306))","v":5.7646659884706693E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D306,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D306-$I306,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P306))","v":0},0,1,0,0,{"$f":"IF(I306 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I306)/100000*V306,Afskrivning!$C$29)/100","v":8.5237313832005251E-2},0.81690648593796134,260.82,null,null,1880,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I306","v":0.31183720300000001},{"$f":"IFERROR(VLOOKUP(C306&\"-\"&I306,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C306&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27886323268206031},70263,833,0,4,35000,null,null,1,0.88666650240898648,1036.6399643101699,9066.4627763303051,null,"Benzin",2017,5.1113362295533309E-2,null,120580.97980834686,0,100309.85589778499,{"$f":"BL306*'Ny Regafg'!$F$4","v":25077.463974446247},null,125387.31987223124,{"$f":"IF(BO306>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO306*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO306>'Ny Regafg'!$F$80,(BO306-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":25193.659936115619},{"$f":"BK306*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-4806.3400638843814,-4806.3400638843814,null,{"$f":"MIN(BU306-BV306,'Ny Regafg'!$F$117)","v":-4806.3400638843814},0,{"$f":"IF(BH306<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH306-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF306,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CF306,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},null,2017,17.347058823529409]
[null,null,2,4.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I307)),ABS($F$492:$F$494-I307),0))","v":0},0,0,0,4,4,"Mellem varebil, benzin","FORD","TRANSIT CONNECT","Gnsn variant","2019",2017,null,11.833440542973365,1,4.0154631216646433E-2,12161.80939668383,90561.236363636315,67153.272727272692,215470,14.9,1665,6.9270820500702074E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB307","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D307,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D307-$I307,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P307))","v":7.8125E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D307,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D307-$I307,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P307))","v":0},0,1,0,0,{"$f":"IF(I307 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I307)/100000*V307,Afskrivning!$C$29)/100","v":7.6953520228435768E-2},0.81690648593796134,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I307","v":0.31183720300000001},{"$f":"IFERROR(VLOOKUP(C307&\"-\"&I307,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C307&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27886323268206031},70263,833,0,4,35000,null,null,1,0.88666650240898648,935.89404542208933,8185.3380320476545,null,"Benzin",2017,6.9270820500702074E-2,null,102302.31818181809,0,90561.236363636315,{"$f":"BL307*'Ny Regafg'!$F$4","v":22640.309090909079},null,113201.5454545454,{"$f":"IF(BO307>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO307*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO307>'Ny Regafg'!$F$80,(BO307-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":19100.772727272699},{"$f":"BK307*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-10899.227272727301,-10899.227272727301,null,{"$f":"MIN(BU307-BV307,'Ny Regafg'!$F$117)","v":-10899.227272727301},0,{"$f":"IF(BH307<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH307-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF307,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF307,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2017,12.799999999999999]
[null,null,2,4.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I308)),ABS($F$492:$F$494-I308),0))","v":0},0,0,0,4,4,"Mellem varebil, benzin","MERCEDES-BENZ","GLC","Gnsn variant","2019",2017,null,11.833440542973365,1,4.0154631216646433E-2,12161.80939668383,306136.9600306736,214388.10001917102,215470,14.9,1665,8.6293576876787029E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB308","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D308,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D308-$I308,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P308))","v":9.732360097323603E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D308,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D308-$I308,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P308))","v":0},0,1,0,0,{"$f":"IF(I308 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I308)/100000*V308,Afskrivning!$C$29)/100","v":0.26013687193709528},0.81690648593796134,260.82,null,null,6820,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I308","v":0.31183720300000001},{"$f":"IFERROR(VLOOKUP(C308&\"-\"&I308,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C308&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27886323268206031},70263,833,0,4,35000,null,null,1,0.88666650240898648,3163.7350535485034,27670.056224637745,null,"Benzin",2017,8.6293576876787029E-2,null,429671.20003834198,0,306136.9600306736,{"$f":"BL308*'Ny Regafg'!$F$4","v":76534.240007668399},null,382671.20003834198,{"$f":"IF(BO308>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO308*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO308>'Ny Regafg'!$F$80,(BO308-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":153835.60001917099},{"$f":"BK308*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},123835.60001917099,123835.60001917099,null,{"$f":"MIN(BU308-BV308,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH308<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH308-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF308,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},{"$f":"VLOOKUP(CF308,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},null,2017,10.274999999999999]
[null,null,2,5.0999999999999996,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I309)),ABS($F$492:$F$494-I309),0))","v":0},0,0,0,5,5,"Mellem varebil, benzin","Volkswagen","Caddy","1.2 tsi 85 hk",2015,2016,null,8.8347275236518268,1,2.9979043231213667E-2,11748.307877196579,88159.999999999753,18898.999999999909,215470,14.9,1665,7.6860622462787576E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB309","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D309,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D309-$I309,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P309))","v":6.7658998646820054E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D309,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D309-$I309,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P309))","v":0},0,1,0,0,{"$f":"IF(I309 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I309)/100000*V309,Afskrivning!$C$29)/100","v":6.6731473602948552E-2},0.83690301024016145,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I309","v":0.35279080500000004},{"$f":"IFERROR(VLOOKUP(C309&\"-\"&I309,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C309&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.26544405575730601},70263,833,0,4,35000,null,null,1.1359999999999999,1,783.98189698645604,7968.3033258043733,null,"Benzin",2016,7.6860622462787576E-2,null,97799.999999999534,0,88159.999999999753,{"$f":"BL309*'Ny Regafg'!$F$4","v":22039.999999999938},null,110199.99999999969,{"$f":"IF(BO309>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO309*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO309>'Ny Regafg'!$F$80,(BO309-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17599.999999999847},{"$f":"BK309*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12400.000000000153,-12400.000000000153,null,{"$f":"MIN(BU309-BV309,'Ny Regafg'!$F$117)","v":-12400.000000000153},0,{"$f":"IF(BH309<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH309-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF309,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF309,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2016,13.010563380281686]
[null,null,2,5.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I310)),ABS($F$492:$F$494-I310),0))","v":0},0,0,0,5,5,"Mellem varebil, benzin","Ford","Kuga","1.5 ecoboost (150 hk) van fwd (forhjulstræk) man",2015,2016,null,8.8347275236518268,1,2.9979043231213667E-2,11748.307877196579,135791.38461538462,36760.769230769234,215470,14.9,1665,7.9006804621072929E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB310","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D310,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D310-$I310,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P310))","v":6.9548243504465618E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D310,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D310-$I310,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P310))","v":0},0,1,0,0,{"$f":"IF(I310 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I310)/100000*V310,Afskrivning!$C$29)/100","v":0.10278538110219372},0.83690301024016145,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I310","v":0.35279080500000004},{"$f":"IFERROR(VLOOKUP(C310&\"-\"&I310,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C310&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.26544405575730601},70263,833,0,4,35000,null,null,1.1359999999999999,1,1207.5543024635549,12273.44534535337,null,"Benzin",2016,7.9006804621072929E-2,null,187108.84615384619,0,135791.38461538462,{"$f":"BL310*'Ny Regafg'!$F$4","v":33947.846153846156},null,169739.23076923078,{"$f":"IF(BO310>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO310*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO310>'Ny Regafg'!$F$80,(BO310-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":47369.61538461539},{"$f":"BK310*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},17369.61538461539,17369.61538461539,null,{"$f":"MIN(BU310-BV310,'Ny Regafg'!$F$117)","v":17369.61538461539},0,{"$f":"IF(BH310<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH310-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF310,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF310,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2016,12.657137632589142]
[null,null,2,5.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I311)),ABS($F$492:$F$494-I311),0))","v":0},0,0,0,5,5,"Mellem varebil, benzin","Volkswagen","Golf","1.4 tsi hybrid 204 dsg7",2015,2016,null,8.8347275236518268,1,2.9979043231213667E-2,11748.307877196579,130056.61538461536,34610.230769230759,215470,14.9,1665,6.9268292682926835E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB311","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D311,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D311-$I311,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P311))","v":6.0975609756097567E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D311,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D311-$I311,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P311))","v":0},0,1,0,0,{"$f":"IF(I311 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I311)/100000*V311,Afskrivning!$C$29)/100","v":9.8444528090146519E-2},0.83690301024016145,260.82,null,null,3140,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I311","v":0.35279080500000004},{"$f":"IFERROR(VLOOKUP(C311&\"-\"&I311,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C311&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.26544405575730601},70263,833,0,4,35000,null,null,1.1359999999999999,1,1156.5566248283683,11755.110718149883,null,"Benzin",2016,6.9268292682926835E-2,null,176356.15384615379,0,130056.61538461536,{"$f":"BL311*'Ny Regafg'!$F$4","v":32514.15384615384},null,162570.76923076919,{"$f":"IF(BO311>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO311*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO311>'Ny Regafg'!$F$80,(BO311-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":43785.384615384595},{"$f":"BK311*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},13785.384615384595,13785.384615384595,null,{"$f":"MIN(BU311-BV311,'Ny Regafg'!$F$117)","v":13785.384615384595},0,{"$f":"IF(BH311<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH311-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF311,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CF311,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},null,2016,14.436619718309858]
[null,null,2,6.1,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I312)),ABS($F$492:$F$494-I312),0))","v":0},6,6.1,1,6,6,"Mellem varebil, benzin","Volkswagen","Caddy","1.2 tsi 85 hk",2015,2015,null,5.2658735499485587,1,1.786878546977063E-2,11348.865409371894,88159.999999999753,18898.999999999909,215470,14.9,1665,7.6860622462787576E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB312","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D312,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D312-$I312,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P312))","v":6.7658998646820054E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D312,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D312-$I312,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P312))","v":0},0,1,0,0,{"$f":"IF(I312 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I312)/100000*V312,Afskrivning!$C$29)/100","v":5.8549853969208546E-2},0.85689953454236156,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I312","v":0.39374440700000002},{"$f":"IFERROR(VLOOKUP(C312&\"-\"&I312,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C312&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2520248788325517},70263,833,0,4,35000,null,null,1.1359999999999999,1,664.47441243492653,7968.3033258043733,null,"Benzin",2015,7.6860622462787576E-2,null,97799.999999999534,0,88159.999999999753,{"$f":"BL312*'Ny Regafg'!$F$4","v":22039.999999999938},null,110199.99999999969,{"$f":"IF(BO312>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO312*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO312>'Ny Regafg'!$F$80,(BO312-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17599.999999999847},{"$f":"BK312*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BP312:BR312)-BS312","v":-12400.000000000153},-12400.000000000153,null,{"$f":"MIN(BU312-BV312,'Ny Regafg'!$F$117)","v":-12400.000000000153},{"$f":"BW312+BM312+BL312-BJ312","v":0},{"$f":"IF(BH312<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH312-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF312,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF312,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2015,13.010563380281686]
[null,null,2,6.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I313)),ABS($F$492:$F$494-I313),0))","v":0},6,6.2,1,6,6,"Mellem varebil, benzin","Ford","Kuga","1.5 ecoboost (150 hk) van fwd (forhjulstræk) man",2015,2015,null,5.2658735499485587,1,1.786878546977063E-2,11348.865409371894,135791.38461538462,36760.769230769234,215470,14.9,1665,7.9006804621072929E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB313","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D313,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D313-$I313,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P313))","v":6.9548243504465618E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D313,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D313-$I313,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P313))","v":0},0,1,0,0,{"$f":"IF(I313 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I313)/100000*V313,Afskrivning!$C$29)/100","v":9.0183368188605076E-2},0.85689953454236156,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I313","v":0.39374440700000002},{"$f":"IFERROR(VLOOKUP(C313&\"-\"&I313,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C313&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2520248788325517},70263,833,0,4,35000,null,null,1.1359999999999999,1,1023.4789077363098,12273.44534535337,null,"Benzin",2015,7.9006804621072929E-2,null,187108.84615384619,0,135791.38461538462,{"$f":"BL313*'Ny Regafg'!$F$4","v":33947.846153846156},null,169739.23076923078,{"$f":"IF(BO313>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO313*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO313>'Ny Regafg'!$F$80,(BO313-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":47369.61538461539},{"$f":"BK313*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},17369.61538461539,17369.61538461539,null,{"$f":"MIN(BU313-BV313,'Ny Regafg'!$F$117)","v":17369.61538461539},0,{"$f":"IF(BH313<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH313-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF313,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF313,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2015,12.657137632589142]
[null,null,2,6.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I314)),ABS($F$492:$F$494-I314),0))","v":0},6,6.3,1,6,6,{"$f":"IFERROR(INDEX(K$494:K$556,MATCH($D314,$C$494:$C$556,0)),INDEX(K$494:K$556,MATCH(ROUND($J$231+$D314-$I314,1),$C$494:$C$556,0)))","v":"Mellem varebil, benzin"},"Volkswagen","Golf","1.4 tsi hybrid 204 dsg7",2015,2015,null,5.2658735499485587,1,1.786878546977063E-2,11348.865409371894,{"$f":"IFERROR(INDEX(V$494:V$556,MATCH($D314,$C$494:$C$556,0)),INDEX(V$494:V$556,MATCH(ROUND($J$231+$D314-$I314,1),$C$494:$C$556,0)))","v":130056.61538461536},34610.230769230759,215470,14.9,1665,6.9268292682926835E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB314","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D314,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D314-$I314,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P314))","v":6.0975609756097567E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D314,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D314-$I314,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P314))","v":0},0,1,0,0,{"$f":"IF(I314 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I314)/100000*V314,Afskrivning!$C$29)/100","v":8.6374725935784616E-2},0.85689953454236156,260.82,null,null,3140,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I314","v":0.39374440700000002},{"$f":"IFERROR(VLOOKUP(C314&\"-\"&I314,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C314&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2520248788325517},70263,833,0,4,35000,null,null,1.1359999999999999,1,980.25513941660347,11755.110718149883,null,"Benzin",2015,6.9268292682926835E-2,null,176356.15384615379,0,130056.61538461536,{"$f":"BL314*'Ny Regafg'!$F$4","v":32514.15384615384},null,162570.76923076919,{"$f":"IF(BO314>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO314*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO314>'Ny Regafg'!$F$80,(BO314-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":43785.384615384595},{"$f":"BK314*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},13785.384615384595,13785.384615384595,null,{"$f":"MIN(BU314-BV314,'Ny Regafg'!$F$117)","v":13785.384615384595},0,{"$f":"IF(BH314<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH314-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF314,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CF314,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},null,2015,14.436619718309858]
[null,null,2,7.1,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I315)),ABS($F$492:$F$494-I315),0))","v":0},0,0,0,7,7,"Mellem varebil, benzin","Volkswagen","Caddy","1.2 tsi 85 hk",2015,2014,null,3.6945323430977468,1,1.2536724481465675E-2,10963.003985453255,88159.999999999753,18898.999999999909,215470,14.9,1665,7.6860622462787576E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB315","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D315,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D315-$I315,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P315))","v":6.7658998646820054E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D315,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D315-$I315,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P315))","v":0},0,1,0,0,{"$f":"IF(I315 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I315)/100000*V315,Afskrivning!$C$29)/100","v":5.0368234335468533E-2},0.87689605884456179,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I315","v":0.434698009},{"$f":"IFERROR(VLOOKUP(C315&\"-\"&I315,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C315&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2386057019077974},70263,833,0,4,35000,null,null,1.1359999999999999,1,552.18715375998499,7968.3033258043733,null,"Benzin",2014,7.6860622462787576E-2,null,97799.999999999534,0,88159.999999999753,{"$f":"BL315*'Ny Regafg'!$F$4","v":22039.999999999938},null,110199.99999999969,{"$f":"IF(BO315>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO315*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO315>'Ny Regafg'!$F$80,(BO315-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17599.999999999847},{"$f":"BK315*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12400.000000000153,-12400.000000000153,null,{"$f":"MIN(BU315-BV315,'Ny Regafg'!$F$117)","v":-12400.000000000153},0,{"$f":"IF(BH315<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH315-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF315,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF315,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2014,13.010563380281686]
[null,null,2,7.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I316)),ABS($F$492:$F$494-I316),0))","v":0},0,0,0,7,7,"Mellem varebil, benzin","Ford","Kuga","1.5 ecoboost (150 hk) van fwd (forhjulstræk) man",2015,2014,null,3.6945323430977468,1,1.2536724481465675E-2,10963.003985453255,135791.38461538462,36760.769230769234,215470,14.9,1665,7.9006804621072929E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB316","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D316,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D316-$I316,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P316))","v":6.9548243504465618E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D316,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D316-$I316,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P316))","v":0},0,1,0,0,{"$f":"IF(I316 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I316)/100000*V316,Afskrivning!$C$29)/100","v":7.7581355275016445E-2},0.87689605884456179,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I316","v":0.434698009},{"$f":"IFERROR(VLOOKUP(C316&\"-\"&I316,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C316&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2386057019077974},70263,833,0,4,35000,null,null,1.1359999999999999,1,850.52470707687019,12273.44534535337,null,"Benzin",2014,7.9006804621072929E-2,null,187108.84615384619,0,135791.38461538462,{"$f":"BL316*'Ny Regafg'!$F$4","v":33947.846153846156},null,169739.23076923078,{"$f":"IF(BO316>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO316*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO316>'Ny Regafg'!$F$80,(BO316-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":47369.61538461539},{"$f":"BK316*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},17369.61538461539,17369.61538461539,null,{"$f":"MIN(BU316-BV316,'Ny Regafg'!$F$117)","v":17369.61538461539},0,{"$f":"IF(BH316<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH316-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF316,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF316,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2014,12.657137632589142]
[null,null,2,7.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I317)),ABS($F$492:$F$494-I317),0))","v":0},0,0,0,7,7,"Mellem varebil, benzin","Volkswagen","Golf","1.4 tsi hybrid 204 dsg7",2015,2014,null,3.6945323430977468,1,1.2536724481465675E-2,10963.003985453255,130056.61538461536,34610.230769230759,215470,14.9,1665,6.9268292682926835E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB317","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D317,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D317-$I317,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P317))","v":6.0975609756097567E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D317,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D317-$I317,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P317))","v":0},0,1,0,0,{"$f":"IF(I317 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I317)/100000*V317,Afskrivning!$C$29)/100","v":7.4304923781422727E-2},0.87689605884456179,260.82,null,null,3140,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I317","v":0.434698009},{"$f":"IFERROR(VLOOKUP(C317&\"-\"&I317,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C317&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2386057019077974},70263,833,0,4,35000,null,null,1.1359999999999999,1,814.60517555453771,11755.110718149883,null,"Benzin",2014,6.9268292682926835E-2,null,176356.15384615379,0,130056.61538461536,{"$f":"BL317*'Ny Regafg'!$F$4","v":32514.15384615384},null,162570.76923076919,{"$f":"IF(BO317>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO317*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO317>'Ny Regafg'!$F$80,(BO317-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":43785.384615384595},{"$f":"BK317*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},13785.384615384595,13785.384615384595,null,{"$f":"MIN(BU317-BV317,'Ny Regafg'!$F$117)","v":13785.384615384595},0,{"$f":"IF(BH317<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH317-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF317,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CF317,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},null,2014,14.436619718309858]
[null,null,2,8.1,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I318)),ABS($F$492:$F$494-I318),0))","v":0},0,0,0,8,8,"Mellem varebil, benzin","Volkswagen","Caddy","1.2 tsi 85 hk",2015,2013,null,3.2300298642340901,1,1.0960519685383469E-2,10590.261849947838,88159.999999999753,18898.999999999909,215470,14.9,1665,7.6860622462787576E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB318","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D318,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D318-$I318,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P318))","v":6.7658998646820054E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D318,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D318-$I318,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P318))","v":0},0,1,0,0,{"$f":"IF(I318 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I318)/100000*V318,Afskrivning!$C$29)/100","v":4.2186614701728534E-2},0.8968925831467619,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I318","v":0.47565161099999997},{"$f":"IFERROR(VLOOKUP(C318&\"-\"&I318,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C318&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22518652498304309},70263,833,0,4,35000,null,null,1.1359999999999999,1,446.76729625416425,7968.3033258043733,null,"Benzin",2013,7.6860622462787576E-2,null,97799.999999999534,0,88159.999999999753,{"$f":"BL318*'Ny Regafg'!$F$4","v":22039.999999999938},null,110199.99999999969,{"$f":"IF(BO318>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO318*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO318>'Ny Regafg'!$F$80,(BO318-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":17599.999999999847},{"$f":"BK318*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-12400.000000000153,-12400.000000000153,null,{"$f":"MIN(BU318-BV318,'Ny Regafg'!$F$117)","v":-12400.000000000153},0,{"$f":"IF(BH318<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH318-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF318,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF318,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2013,13.010563380281686]
[null,null,2,8.1999999999999993,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I319)),ABS($F$492:$F$494-I319),0))","v":0},0,0,0,8,8,"Mellem varebil, benzin","Ford","Kuga","1.5 ecoboost (150 hk) van fwd (forhjulstræk) man",2015,2013,null,3.2300298642340901,1,1.0960519685383469E-2,10590.261849947838,135791.38461538462,36760.769230769234,215470,14.9,1665,7.9006804621072929E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB319","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D319,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D319-$I319,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P319))","v":6.9548243504465618E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D319,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D319-$I319,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P319))","v":0},0,1,0,0,{"$f":"IF(I319 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I319)/100000*V319,Afskrivning!$C$29)/100","v":6.49793423614278E-2},0.8968925831467619,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I319","v":0.47565161099999997},{"$f":"IFERROR(VLOOKUP(C319&\"-\"&I319,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C319&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22518652498304309},70263,833,0,4,35000,null,null,1.1359999999999999,1,688.14825044492829,12273.44534535337,null,"Benzin",2013,7.9006804621072929E-2,null,187108.84615384619,0,135791.38461538462,{"$f":"BL319*'Ny Regafg'!$F$4","v":33947.846153846156},null,169739.23076923078,{"$f":"IF(BO319>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO319*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO319>'Ny Regafg'!$F$80,(BO319-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":47369.61538461539},{"$f":"BK319*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},17369.61538461539,17369.61538461539,null,{"$f":"MIN(BU319-BV319,'Ny Regafg'!$F$117)","v":17369.61538461539},0,{"$f":"IF(BH319<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH319-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF319,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF319,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2013,12.657137632589142]
[null,null,2,8.3000000000000007,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I320)),ABS($F$492:$F$494-I320),0))","v":0},0,0,0,8,8,"Mellem varebil, benzin","Volkswagen","Golf","1.4 tsi hybrid 204 dsg7",2015,2013,null,3.2300298642340901,1,1.0960519685383469E-2,10590.261849947838,130056.61538461536,34610.230769230759,215470,14.9,1665,6.9268292682926835E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB320","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D320,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D320-$I320,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P320))","v":6.0975609756097567E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D320,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D320-$I320,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P320))","v":0},0,1,0,0,{"$f":"IF(I320 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I320)/100000*V320,Afskrivning!$C$29)/100","v":6.2235121627060838E-2},0.8968925831467619,260.82,null,null,3140,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I320","v":0.47565161099999997},{"$f":"IFERROR(VLOOKUP(C320&\"-\"&I320,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C320&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22518652498304309},70263,833,0,4,35000,null,null,1.1359999999999999,1,659.08623429392594,11755.110718149883,null,"Benzin",2013,6.9268292682926835E-2,null,176356.15384615379,0,130056.61538461536,{"$f":"BL320*'Ny Regafg'!$F$4","v":32514.15384615384},null,162570.76923076919,{"$f":"IF(BO320>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO320*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO320>'Ny Regafg'!$F$80,(BO320-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":43785.384615384595},{"$f":"BK320*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},13785.384615384595,13785.384615384595,null,{"$f":"MIN(BU320-BV320,'Ny Regafg'!$F$117)","v":13785.384615384595},0,{"$f":"IF(BH320<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH320-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF320,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CF320,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},null,2013,14.436619718309858]
[null,null,2,9.1,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I321)),ABS($F$492:$F$494-I321),0))","v":0},0,0,0,9,9,"Mellem varebil, benzin","Suzuki","Grand vitara","2.4l m/t van",2011,2012,null,2.6496199732858496,1,8.991004138245353E-3,10230.192947049612,146689.23076923055,40847.461538461452,215470,14.9,1665,7.4736842105263157E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB321","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D321,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D321-$I321,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P321))","v":6.5789473684210537E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D321,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D321-$I321,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P321))","v":0},0,1,0,0,{"$f":"IF(I321 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I321)/100000*V321,Afskrivning!$C$29)/100","v":5.6580836760829499E-2},0.91688910744896202,260.82,null,null,3740,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I321","v":0.51660521299999995},{"$f":"IFERROR(VLOOKUP(C321&\"-\"&I321,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C321&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.20311708683794258},70263,833,0,4,35000,null,null,1.1359999999999999,1,578.83287716880341,13258.442438726726,null,"Benzin",2012,7.4736842105263157E-2,null,207542.30769230728,0,146689.23076923055,{"$f":"BL321*'Ny Regafg'!$F$4","v":36672.307692307637},null,183361.53846153818,{"$f":"IF(BO321>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO321*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO321>'Ny Regafg'!$F$80,(BO321-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":54180.769230769089},{"$f":"BK321*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},24180.769230769089,24180.769230769089,null,{"$f":"MIN(BU321-BV321,'Ny Regafg'!$F$117)","v":24180.769230769089},0,{"$f":"IF(BH321<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH321-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF321,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF321,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2012,13.380281690140846]
[null,null,2,9.1999999999999993,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I322)),ABS($F$492:$F$494-I322),0))","v":0},0,0,0,9,9,"Mellem varebil, benzin","Volkswagen","Caddy van","1,2 tsi",2011,2012,null,2.6496199732858496,1,8.991004138245353E-3,10230.192947049612,99233.846153846156,23051.692307692305,215470,14.9,1665,7.7119244391971653E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB322","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D322,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D322-$I322,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P322))","v":6.7886658795749705E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D322,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D322-$I322,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P322))","v":0},0,1,0,0,{"$f":"IF(I322 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I322)/100000*V322,Afskrivning!$C$29)/100","v":3.8276388941005893E-2},0.91688910744896202,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I322","v":0.51660521299999995},{"$f":"IFERROR(VLOOKUP(C322&\"-\"&I322,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C322&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.20311708683794258},70263,833,0,4,35000,null,null,1.1359999999999999,1,391.57484418280626,8969.2081027683089,null,"Benzin",2012,7.7119244391971653E-2,null,118563.46153846153,0,99233.846153846156,{"$f":"BL322*'Ny Regafg'!$F$4","v":24808.461538461539},null,124042.30769230769,{"$f":"IF(BO322>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO322*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO322>'Ny Regafg'!$F$80,(BO322-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":24521.153846153844},{"$f":"BK322*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-5478.8461538461561,-5478.8461538461561,null,{"$f":"MIN(BU322-BV322,'Ny Regafg'!$F$117)","v":-5478.8461538461561},0,{"$f":"IF(BH322<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH322-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF322,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF322,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2012,12.966932026944276]
[null,null,2,9.3000000000000007,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I323)),ABS($F$492:$F$494-I323),0))","v":0},0,0,0,9,9,"Mellem varebil, benzin","Volkswagen","Touran van","1,4 tsi aut.",2011,2012,null,2.6496199732858496,1,8.991004138245353E-3,10230.192947049612,169683.69230769234,49470.384615384632,215470,14.9,1665,7.1446540880503118E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB323","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D323,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D323-$I323,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P323))","v":6.2893081761006275E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D323,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D323-$I323,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P323))","v":0},0,1,0,0,{"$f":"IF(I323 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I323)/100000*V323,Afskrivning!$C$29)/100","v":6.5450239564895374E-2},0.91688910744896202,260.82,null,null,3740,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I323","v":0.51660521299999995},{"$f":"IFERROR(VLOOKUP(C323&\"-\"&I323,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C323&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.20311708683794258},70263,833,0,4,35000,null,null,1.1359999999999999,1,669.56857917950015,15336.786861957289,null,"Benzin",2012,7.1446540880503118E-2,null,250656.92307692315,0,169683.69230769234,{"$f":"BL323*'Ny Regafg'!$F$4","v":42420.923076923085},null,212104.61538461543,{"$f":"IF(BO323>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO323*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO323>'Ny Regafg'!$F$80,(BO323-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68552.307692307717},{"$f":"BK323*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38552.307692307717,38552.307692307717,null,{"$f":"MIN(BU323-BV323,'Ny Regafg'!$F$117)","v":38552.307692307717},0,{"$f":"IF(BH323<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH323-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF323,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF323,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2012,13.996478873239441]
[null,null,2,10.1,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I324)),ABS($F$492:$F$494-I324),0))","v":0},10,10.1,1,10,10,{"$f":"IFERROR(INDEX(K$494:K$556,MATCH($D324,$C$494:$C$556,0)),INDEX(K$494:K$556,MATCH(ROUND($J$231+$D324-$I324,1),$C$494:$C$556,0)))","v":"Mellem varebil, benzin"},"Suzuki","Grand vitara","2.4l m/t van",2011,2011,null,2.2630619025886327,1,7.6792895345089082E-3,9882.3663868499261,{"$f":"IFERROR(INDEX(V$494:V$556,MATCH($D324,$C$494:$C$556,0)),INDEX(V$494:V$556,MATCH(ROUND($J$231+$D324-$I324,1),$C$494:$C$556,0)))","v":146689.23076923055},40847.461538461452,215470,14.9,1665,7.4736842105263157E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB324","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D324,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D324-$I324,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P324))","v":6.5789473684210537E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D324,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D324-$I324,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P324))","v":0},0,1,0,0,{"$f":"IF(I324 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I324)/100000*V324,Afskrivning!$C$29)/100","v":4.2967457784879419E-2},0.93688563175116224,260.82,null,null,3740,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I324","v":0.55755881500000004},{"$f":"IFERROR(VLOOKUP(C324&\"-\"&I324,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C324&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18104764869284207},70263,833,0,4,35000,null,null,1.1359999999999999,1,424.62016054168555,13258.442438726726,null,"Benzin",2011,7.4736842105263157E-2,null,207542.30769230728,0,146689.23076923055,{"$f":"BL324*'Ny Regafg'!$F$4","v":36672.307692307637},null,183361.53846153818,{"$f":"IF(BO324>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO324*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO324>'Ny Regafg'!$F$80,(BO324-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":54180.769230769089},{"$f":"BK324*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},24180.769230769089,24180.769230769089,null,{"$f":"MIN(BU324-BV324,'Ny Regafg'!$F$117)","v":24180.769230769089},0,{"$f":"IF(BH324<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH324-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF324,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF324,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2011,13.380281690140846]
[null,null,2,10.199999999999999,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I325)),ABS($F$492:$F$494-I325),0))","v":0},10,10.199999999999999,1,10,10,"Mellem varebil, benzin","Volkswagen","Caddy van","1,2 tsi",2011,2011,null,2.2630619025886327,1,7.6792895345089082E-3,9882.3663868499261,99233.846153846156,23051.692307692305,215470,14.9,1665,7.7119244391971653E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB325","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D325,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D325-$I325,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P325))","v":6.7886658795749705E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D325,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D325-$I325,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P325))","v":0},0,1,0,0,{"$f":"IF(I325 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I325)/100000*V325,Afskrivning!$C$29)/100","v":2.9067069702985872E-2},0.93688563175116213,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I325","v":0.55755881500000004},{"$f":"IFERROR(VLOOKUP(C325&\"-\"&I325,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C325&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18104764869284207},70263,833,0,4,35000,null,null,1.1359999999999999,1,287.25143259701144,8969.2081027683089,null,"Benzin",2011,7.7119244391971653E-2,null,118563.46153846153,0,99233.846153846156,{"$f":"BL325*'Ny Regafg'!$F$4","v":24808.461538461539},null,124042.30769230769,{"$f":"IF(BO325>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO325*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO325>'Ny Regafg'!$F$80,(BO325-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":24521.153846153844},{"$f":"BK325*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-5478.8461538461561,-5478.8461538461561,null,{"$f":"MIN(BU325-BV325,'Ny Regafg'!$F$117)","v":-5478.8461538461561},0,{"$f":"IF(BH325<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH325-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF325,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF325,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2011,12.966932026944276]
[null,null,2,10.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I326)),ABS($F$492:$F$494-I326),0))","v":0},10,10.3,1,10,10,"Mellem varebil, benzin","Volkswagen","Touran van","1,4 tsi aut.",2011,2011,null,2.2630619025886327,1,7.6792895345089082E-3,9882.3663868499261,169683.69230769234,49470.384615384632,215470,14.9,1665,7.1446540880503118E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB326","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D326,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D326-$I326,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P326))","v":6.2893081761006275E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D326,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D326-$I326,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P326))","v":0},0,1,0,0,{"$f":"IF(I326 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I326)/100000*V326,Afskrivning!$C$29)/100","v":4.9702877626259731E-2},0.93688563175116213,260.82,null,null,3740,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I326","v":0.55755881500000004},{"$f":"IFERROR(VLOOKUP(C326&\"-\"&I326,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C326&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18104764869284207},70263,833,0,4,35000,null,null,1.1359999999999999,1,491.18204718346442,15336.786861957289,null,"Benzin",2011,7.1446540880503118E-2,null,250656.92307692315,0,169683.69230769234,{"$f":"BL326*'Ny Regafg'!$F$4","v":42420.923076923085},null,212104.61538461543,{"$f":"IF(BO326>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO326*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO326>'Ny Regafg'!$F$80,(BO326-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68552.307692307717},{"$f":"BK326*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38552.307692307717,38552.307692307717,null,{"$f":"MIN(BU326-BV326,'Ny Regafg'!$F$117)","v":38552.307692307717},0,{"$f":"IF(BH326<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH326-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF326,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF326,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2011,13.996478873239441]
[null,null,2,11.1,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I327)),ABS($F$492:$F$494-I327),0))","v":0},0,0,0,11,{"$f":"I327+input_år-original_år","v":11},"Mellem varebil, benzin","Suzuki","Grand vitara","2.4l m/t van",2011,2010,null,2.0620150408145577,{"$f":"INDEX(skrotrate_vbil,MATCH(I327&\" \"&IF(P327>original_år,0,original_år-P327),match_skrot,0))","v":1},6.997073524508692E-3,9546.3659296970272,146689.23076923055,40847.461538461452,215470,14.9,1665,{"$f":"BA327*AD327*BB327","v":7.4736842105263157E-2},{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB327","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D327,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D327-$I327,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P327))","v":6.5789473684210537E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D327,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D327-$I327,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P327))","v":0},0,1,0,0,{"$f":"IF(I327 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I327)/100000*V327,Afskrivning!$C$29)/100","v":2.9354078808929342E-2},{"$f":"1-AJ327/(V327/X327)","v":0.95688215605336235},260.82,null,null,3740,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I327","v":0.59851241700000002},{"$f":"IFERROR(VLOOKUP(C327&\"-\"&I327,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C327&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.15897821054774156},70263,833,0,4,35000,null,null,1.1359999999999999,1,{"$f":"AJ327*U327","v":280.22477783920459},13258.442438726726,null,"Benzin",2010,7.4736842105263157E-2,null,207542.30769230728,0,146689.23076923055,{"$f":"BL327*'Ny Regafg'!$F$4","v":36672.307692307637},null,183361.53846153818,{"$f":"IF(BO327>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO327*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO327>'Ny Regafg'!$F$80,(BO327-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":54180.769230769089},{"$f":"BK327*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},24180.769230769089,24180.769230769089,null,{"$f":"MIN(BU327-BV327,'Ny Regafg'!$F$117)","v":24180.769230769089},0,{"$f":"IF(BH327<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH327-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF327,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF327,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2010,13.380281690140846]
[null,null,2,11.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I328)),ABS($F$492:$F$494-I328),0))","v":0},0,0,0,11,11,"Mellem varebil, benzin","Volkswagen","Caddy van","1,2 tsi",2011,2010,null,2.0620150408145577,1,6.997073524508692E-3,9546.3659296970272,99233.846153846156,23051.692307692305,215470,14.9,1665,7.7119244391971653E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB328","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D328,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D328-$I328,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P328))","v":6.7886658795749705E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D328,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D328-$I328,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P328))","v":0},0,1,0,0,{"$f":"IF(I328 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I328)/100000*V328,Afskrivning!$C$29)/100","v":1.9857750464965844E-2},0.95688215605336235,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I328","v":0.59851241700000002},{"$f":"IFERROR(VLOOKUP(C328&\"-\"&I328,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C328&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.15897821054774156},70263,833,0,4,35000,null,null,1.1359999999999999,1,189.56935247917522,8969.2081027683089,null,"Benzin",2010,7.7119244391971653E-2,null,118563.46153846153,0,99233.846153846156,{"$f":"BL328*'Ny Regafg'!$F$4","v":24808.461538461539},null,124042.30769230769,{"$f":"IF(BO328>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO328*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO328>'Ny Regafg'!$F$80,(BO328-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":24521.153846153844},{"$f":"BK328*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-5478.8461538461561,-5478.8461538461561,null,{"$f":"MIN(BU328-BV328,'Ny Regafg'!$F$117)","v":-5478.8461538461561},0,{"$f":"IF(BH328<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH328-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF328,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF328,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2010,12.966932026944276]
[null,null,2,11.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I329)),ABS($F$492:$F$494-I329),0))","v":0},0,0,0,11,11,"Mellem varebil, benzin","Volkswagen","Touran van","1,4 tsi aut.",2011,2010,null,2.0620150408145577,1,6.997073524508692E-3,9546.3659296970272,169683.69230769234,49470.384615384632,215470,14.9,1665,7.1446540880503118E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB329","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D329,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D329-$I329,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P329))","v":6.2893081761006275E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D329,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D329-$I329,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P329))","v":0},0,1,0,0,{"$f":"IF(I329 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I329)/100000*V329,Afskrivning!$C$29)/100","v":3.3955515687624095E-2},0.95688215605336235,260.82,null,null,3740,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I329","v":0.59851241700000002},{"$f":"IFERROR(VLOOKUP(C329&\"-\"&I329,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C329&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.15897821054774156},70263,833,0,4,35000,null,null,1.1359999999999999,1,324.1517780856276,15336.786861957289,null,"Benzin",2010,7.1446540880503118E-2,null,250656.92307692315,0,169683.69230769234,{"$f":"BL329*'Ny Regafg'!$F$4","v":42420.923076923085},null,212104.61538461543,{"$f":"IF(BO329>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO329*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO329>'Ny Regafg'!$F$80,(BO329-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68552.307692307717},{"$f":"BK329*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38552.307692307717,38552.307692307717,null,{"$f":"MIN(BU329-BV329,'Ny Regafg'!$F$117)","v":38552.307692307717},0,{"$f":"IF(BH329<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH329-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF329,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF329,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2010,13.996478873239441]
[null,null,2,12.1,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I330)),ABS($F$492:$F$494-I330),0))","v":0},0,0,0,12,12,"Mellem varebil, benzin","Suzuki","Grand vitara","2.4l m/t van",2011,2009,null,1.853579687105553,1,6.2897860090729398E-3,9221.7894880873282,146689.23076923055,40847.461538461452,215470,14.9,1665,7.4736842105263157E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB330","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D330,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D330-$I330,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P330))","v":6.5789473684210537E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D330,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D330-$I330,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P330))","v":0},0,1,0,0,{"$f":"IF(I330 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I330)/100000*V330,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98423788881897423,260.82,null,null,3740,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I330","v":0.639466019},{"$f":"IFERROR(VLOOKUP(C330&\"-\"&I330,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C330&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,98.955744394941874,13258.442438726726,null,"Benzin",2009,7.4736842105263157E-2,null,207542.30769230728,0,146689.23076923055,{"$f":"BL330*'Ny Regafg'!$F$4","v":36672.307692307637},null,183361.53846153818,{"$f":"IF(BO330>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO330*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO330>'Ny Regafg'!$F$80,(BO330-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":54180.769230769089},{"$f":"BK330*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},24180.769230769089,24180.769230769089,null,{"$f":"MIN(BU330-BV330,'Ny Regafg'!$F$117)","v":24180.769230769089},0,{"$f":"IF(BH330<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH330-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF330,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF330,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2009,13.380281690140846]
[null,null,2,12.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I331)),ABS($F$492:$F$494-I331),0))","v":0},0,0,0,12,12,"Mellem varebil, benzin","Volkswagen","Caddy van","1,2 tsi",2011,2009,null,1.853579687105553,1,6.2897860090729398E-3,9221.7894880873282,99233.846153846156,23051.692307692305,215470,14.9,1665,7.7119244391971653E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB331","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D331,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D331-$I331,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P331))","v":6.7886658795749705E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D331,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D331-$I331,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P331))","v":0},0,1,0,0,{"$f":"IF(I331 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I331)/100000*V331,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.97670016779497626,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I331","v":0.639466019},{"$f":"IFERROR(VLOOKUP(C331&\"-\"&I331,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C331&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,98.955744394941874,8969.2081027683089,null,"Benzin",2009,7.7119244391971653E-2,null,118563.46153846153,0,99233.846153846156,{"$f":"BL331*'Ny Regafg'!$F$4","v":24808.461538461539},null,124042.30769230769,{"$f":"IF(BO331>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO331*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO331>'Ny Regafg'!$F$80,(BO331-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":24521.153846153844},{"$f":"BK331*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-5478.8461538461561,-5478.8461538461561,null,{"$f":"MIN(BU331-BV331,'Ny Regafg'!$F$117)","v":-5478.8461538461561},0,{"$f":"IF(BH331<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH331-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF331,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF331,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2009,12.966932026944276]
[null,null,2,12.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I332)),ABS($F$492:$F$494-I332),0))","v":0},0,0,0,12,12,"Mellem varebil, benzin","Volkswagen","Touran van","1,4 tsi aut.",2011,2009,null,1.853579687105553,1,6.2897860090729398E-3,9221.7894880873282,169683.69230769234,49470.384615384632,215470,14.9,1665,7.1446540880503118E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB332","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D332,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D332-$I332,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P332))","v":6.2893081761006275E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D332,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D332-$I332,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P332))","v":0},0,1,0,0,{"$f":"IF(I332 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I332)/100000*V332,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98637387050576963,260.82,null,null,3740,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I332","v":0.639466019},{"$f":"IFERROR(VLOOKUP(C332&\"-\"&I332,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C332&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,98.955744394941874,15336.786861957289,null,"Benzin",2009,7.1446540880503118E-2,null,250656.92307692315,0,169683.69230769234,{"$f":"BL332*'Ny Regafg'!$F$4","v":42420.923076923085},null,212104.61538461543,{"$f":"IF(BO332>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO332*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO332>'Ny Regafg'!$F$80,(BO332-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68552.307692307717},{"$f":"BK332*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38552.307692307717,38552.307692307717,null,{"$f":"MIN(BU332-BV332,'Ny Regafg'!$F$117)","v":38552.307692307717},0,{"$f":"IF(BH332<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH332-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF332,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF332,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2009,13.996478873239441]
[null,null,2,13.1,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I333)),ABS($F$492:$F$494-I333),0))","v":0},0,0,0,13,13,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,2008,null,2.7437405828116472,1,9.3103853318778802E-3,8908.2486454923601,137088.61538461514,36728.230769230679,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB333","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D333,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D333-$I333,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P333))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D333,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D333-$I333,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P333))","v":0},0,1,0,0,{"$f":"IF(I333 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I333)/100000*V333,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98313403372003683,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I333","v":0.68041962099999997},{"$f":"IFERROR(VLOOKUP(C333&\"-\"&I333,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C333&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,95.591249085513866,12390.694985244423,null,"Benzin",2008,0.11167059257784216,null,189541.15384615341,0,137088.61538461514,{"$f":"BL333*'Ny Regafg'!$F$4","v":34272.153846153786},null,171360.76923076893,{"$f":"IF(BO333>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO333*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO333>'Ny Regafg'!$F$80,(BO333-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":48180.384615384464},{"$f":"BK333*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},18180.384615384464,18180.384615384464,null,{"$f":"MIN(BU333-BV333,'Ny Regafg'!$F$117)","v":18180.384615384464},0,{"$f":"IF(BH333<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH333-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF333,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF333,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2008,8.9549090491566119]
[null,null,2,13.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I334)),ABS($F$492:$F$494-I334),0))","v":0},0,0,0,13,13,{"$f":"IFERROR(INDEX(K$494:K$556,MATCH($D334,$C$494:$C$556,0)),INDEX(K$494:K$556,MATCH(ROUND($J$231+$D334-$I334,1),$C$494:$C$556,0)))","v":"Mellem varebil, benzin"},"Seat","Altea van","2,0 tfsi aut.",2007,2008,null,2.7437405828116472,1,9.3103853318778802E-3,8908.2486454923601,{"$f":"IFERROR(INDEX(V$494:V$556,MATCH($D334,$C$494:$C$556,0)),INDEX(V$494:V$556,MATCH(ROUND($J$231+$D334-$I334,1),$C$494:$C$556,0)))","v":144868.92307692309},39645.846153846163,215470,14.9,1665,0.10830476292354185,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB334","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D334,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D334-$I334,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P334))","v":9.5338699756638959E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D334,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D334-$I334,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P334))","v":0},0,1,0,0,{"$f":"IF(I334 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I334)/100000*V334,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98403983466339395,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I334","v":0.68041962099999997},{"$f":"IFERROR(VLOOKUP(C334&\"-\"&I334,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C334&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,95.591249085513866,13093.91471823443,null,"Benzin",2008,0.10830476292354185,null,204129.23076923081,0,144868.92307692309,{"$f":"BL334*'Ny Regafg'!$F$4","v":36217.230769230773},null,181086.15384615387,{"$f":"IF(BO334>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO334*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO334>'Ny Regafg'!$F$80,(BO334-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":53043.076923076937},{"$f":"BK334*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},23043.076923076937,23043.076923076937,null,{"$f":"MIN(BU334-BV334,'Ny Regafg'!$F$117)","v":23043.076923076937},0,{"$f":"IF(BH334<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH334-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF334,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF334,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2008,9.233204274736778]
[null,null,2,13.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I335)),ABS($F$492:$F$494-I335),0))","v":0},0,0,0,13,13,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,2008,null,2.7437405828116472,1,9.3103853318778802E-3,8908.2486454923601,171598.15384615399,49819.307692307695,215470,14.9,1665,0.10201720380777601,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB335","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D335,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D335-$I335,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P335))","v":8.9803876591352139E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D335,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D335-$I335,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P335))","v":0},0,1,0,0,{"$f":"IF(I335 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I335)/100000*V335,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98652589254242973,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I335","v":0.68041962099999997},{"$f":"IFERROR(VLOOKUP(C335&\"-\"&I335,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C335&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,95.591249085513866,15509.824636957839,null,"Benzin",2008,0.10201720380777601,null,254246.53846153873,0,171598.15384615399,{"$f":"BL335*'Ny Regafg'!$F$4","v":42899.538461538497},null,214497.69230769249,{"$f":"IF(BO335>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO335*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO335>'Ny Regafg'!$F$80,(BO335-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69748.846153846243},{"$f":"BK335*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39748.846153846243,39748.846153846243,null,{"$f":"MIN(BU335-BV335,'Ny Regafg'!$F$117)","v":39748.846153846243},0,{"$f":"IF(BH335<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH335-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF335,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF335,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2008,9.8022682711852323]
[null,null,2,14.1,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I336)),ABS($F$492:$F$494-I336),0))","v":0},14,14.1,1,14,14,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,2007,null,6.488447616425395,1,2.2017368512558106E-2,8605.3681915456164,137088.61538461514,36728.230769230679,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB336","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D336,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D336-$I336,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P336))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D336,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D336-$I336,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P336))","v":0},0,1,0,0,{"$f":"IF(I336 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I336)/100000*V336,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98313403372003683,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I336","v":0.72137322300000006},{"$f":"IFERROR(VLOOKUP(C336&\"-\"&I336,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C336&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,92.341146616606352,12390.694985244423,null,"Benzin",2007,0.11167059257784216,null,189541.15384615341,0,137088.61538461514,{"$f":"BL336*'Ny Regafg'!$F$4","v":34272.153846153786},null,171360.76923076893,{"$f":"IF(BO336>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO336*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO336>'Ny Regafg'!$F$80,(BO336-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":48180.384615384464},{"$f":"BK336*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},18180.384615384464,18180.384615384464,null,{"$f":"MIN(BU336-BV336,'Ny Regafg'!$F$117)","v":18180.384615384464},0,{"$f":"IF(BH336<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH336-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF336,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF336,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2007,8.9549090491566119]
[null,null,2,14.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I337)),ABS($F$492:$F$494-I337),0))","v":0},14,14.2,1,14,14,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2007,null,6.488447616425395,1,2.2017368512558106E-2,8605.3681915456164,144868.92307692309,39645.846153846163,215470,14.9,1665,0.10830476292354185,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB337","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D337,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D337-$I337,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P337))","v":9.5338699756638959E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D337,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D337-$I337,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P337))","v":0},0,1,0,0,{"$f":"IF(I337 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I337)/100000*V337,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98403983466339395,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I337","v":0.72137322300000006},{"$f":"IFERROR(VLOOKUP(C337&\"-\"&I337,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C337&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,{"$f":"IFERROR(INDEX(AV$494:AV$556,MATCH($D337,$C$494:$C$556,0)),INDEX(AV$494:AV$556,MATCH(ROUND($J$231+$D337-$I337,1),$C$494:$C$556,0)))","v":0},4,35000,null,null,1.1359999999999999,1,92.341146616606352,13093.91471823443,null,"Benzin",2007,0.10830476292354185,null,204129.23076923081,0,144868.92307692309,{"$f":"BL337*'Ny Regafg'!$F$4","v":36217.230769230773},null,181086.15384615387,{"$f":"IF(BO337>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO337*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO337>'Ny Regafg'!$F$80,(BO337-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":53043.076923076937},{"$f":"BK337*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},23043.076923076937,23043.076923076937,null,{"$f":"MIN(BU337-BV337,'Ny Regafg'!$F$117)","v":23043.076923076937},0,{"$f":"IF(BH337<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH337-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF337,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF337,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2007,9.233204274736778]
[null,null,2,14.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I338)),ABS($F$492:$F$494-I338),0))","v":0},14,14.3,1,14,14,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,2007,null,6.488447616425395,1,2.2017368512558106E-2,8605.3681915456164,171598.15384615399,49819.307692307695,215470,14.9,1665,0.10201720380777601,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB338","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D338,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D338-$I338,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P338))","v":8.9803876591352139E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D338,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D338-$I338,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P338))","v":0},0,1,0,0,{"$f":"IF(I338 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I338)/100000*V338,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98652589254242973,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I338","v":0.72137322300000006},{"$f":"IFERROR(VLOOKUP(C338&\"-\"&I338,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C338&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,92.341146616606352,15509.824636957839,null,"Benzin",2007,0.10201720380777601,null,254246.53846153873,0,171598.15384615399,{"$f":"BL338*'Ny Regafg'!$F$4","v":42899.538461538497},null,214497.69230769249,{"$f":"IF(BO338>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO338*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO338>'Ny Regafg'!$F$80,(BO338-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69748.846153846243},{"$f":"BK338*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39748.846153846243,39748.846153846243,null,{"$f":"MIN(BU338-BV338,'Ny Regafg'!$F$117)","v":39748.846153846243},0,{"$f":"IF(BH338<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH338-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF338,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF338,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2007,9.8022682711852323]
[null,null,2,15.1,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I339)),ABS($F$492:$F$494-I339),0))","v":0},0,0,0,15,15,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,2006,null,4.4805914777648237,1,1.5204073385819208E-2,8312.7856730330677,137088.61538461514,36728.230769230679,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB339","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D339,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D339-$I339,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P339))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D339,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D339-$I339,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P339))","v":0},0,1,0,0,{"$f":"IF(I339 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I339)/100000*V339,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98313403372003683,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I339","v":0.76232682500000004},{"$f":"IFERROR(VLOOKUP(C339&\"-\"&I339,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C339&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,89.201547631641759,12390.694985244423,null,"Benzin",2006,0.11167059257784216,null,189541.15384615341,0,137088.61538461514,{"$f":"BL339*'Ny Regafg'!$F$4","v":34272.153846153786},null,171360.76923076893,{"$f":"IF(BO339>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO339*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO339>'Ny Regafg'!$F$80,(BO339-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":48180.384615384464},{"$f":"BK339*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},18180.384615384464,18180.384615384464,null,{"$f":"MIN(BU339-BV339,'Ny Regafg'!$F$117)","v":18180.384615384464},0,{"$f":"IF(BH339<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH339-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF339,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF339,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2006,8.9549090491566119]
[null,null,2,15.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I340)),ABS($F$492:$F$494-I340),0))","v":0},0,0,0,15,15,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2006,null,4.4805914777648237,1,1.5204073385819208E-2,8312.7856730330677,144868.92307692309,39645.846153846163,215470,14.9,1665,0.10830476292354185,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB340","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D340,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D340-$I340,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P340))","v":9.5338699756638959E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D340,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D340-$I340,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P340))","v":0},0,1,0,0,{"$f":"IF(I340 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I340)/100000*V340,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98403983466339395,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I340","v":0.76232682500000004},{"$f":"IFERROR(VLOOKUP(C340&\"-\"&I340,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C340&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,89.201547631641759,13093.91471823443,null,"Benzin",2006,0.10830476292354185,null,204129.23076923081,0,144868.92307692309,{"$f":"BL340*'Ny Regafg'!$F$4","v":36217.230769230773},null,181086.15384615387,{"$f":"IF(BO340>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO340*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO340>'Ny Regafg'!$F$80,(BO340-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":53043.076923076937},{"$f":"BK340*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},23043.076923076937,23043.076923076937,null,{"$f":"MIN(BU340-BV340,'Ny Regafg'!$F$117)","v":23043.076923076937},0,{"$f":"IF(BH340<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH340-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF340,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF340,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2006,9.233204274736778]
[null,null,2,15.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I341)),ABS($F$492:$F$494-I341),0))","v":0},0,0,0,15,15,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,2006,null,4.4805914777648237,1,1.5204073385819208E-2,8312.7856730330677,171598.15384615399,49819.307692307695,215470,14.9,1665,0.10201720380777601,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB341","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D341,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D341-$I341,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P341))","v":8.9803876591352139E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D341,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D341-$I341,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P341))","v":0},0,1,0,0,{"$f":"IF(I341 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I341)/100000*V341,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98652589254242973,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I341","v":0.76232682500000004},{"$f":"IFERROR(VLOOKUP(C341&\"-\"&I341,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C341&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,89.201547631641759,15509.824636957839,null,"Benzin",2006,0.10201720380777601,null,254246.53846153873,0,171598.15384615399,{"$f":"BL341*'Ny Regafg'!$F$4","v":42899.538461538497},null,214497.69230769249,{"$f":"IF(BO341>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO341*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO341>'Ny Regafg'!$F$80,(BO341-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69748.846153846243},{"$f":"BK341*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39748.846153846243,39748.846153846243,null,{"$f":"MIN(BU341-BV341,'Ny Regafg'!$F$117)","v":39748.846153846243},0,{"$f":"IF(BH341<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH341-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF341,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF341,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2006,9.8022682711852323]
[null,null,2,16.100000000000001,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I342)),ABS($F$492:$F$494-I342),0))","v":0},0,0,0,16,16,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,2005,null,3.9347739704734739,1,1.335194080972851E-2,8030.1509601499465,137088.61538461514,36728.230769230679,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB342","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D342,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D342-$I342,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P342))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D342,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D342-$I342,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P342))","v":0},0,1,0,0,{"$f":"IF(I342 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I342)/100000*V342,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98313403372003683,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I342","v":0.80328042700000002},{"$f":"IFERROR(VLOOKUP(C342&\"-\"&I342,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C342&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,86.168695012165969,12390.694985244423,null,"Benzin",2005,0.11167059257784216,null,189541.15384615341,0,137088.61538461514,{"$f":"BL342*'Ny Regafg'!$F$4","v":34272.153846153786},null,171360.76923076893,{"$f":"IF(BO342>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO342*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO342>'Ny Regafg'!$F$80,(BO342-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":48180.384615384464},{"$f":"BK342*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},18180.384615384464,18180.384615384464,null,{"$f":"MIN(BU342-BV342,'Ny Regafg'!$F$117)","v":18180.384615384464},0,{"$f":"IF(BH342<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH342-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF342,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF342,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2005,8.9549090491566119]
[null,null,2,16.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I343)),ABS($F$492:$F$494-I343),0))","v":0},0,0,0,16,16,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2005,null,3.9347739704734739,1,1.335194080972851E-2,8030.1509601499465,144868.92307692309,39645.846153846163,215470,14.9,1665,0.10830476292354185,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB343","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D343,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D343-$I343,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P343))","v":9.5338699756638959E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D343,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D343-$I343,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P343))","v":0},0,1,0,0,{"$f":"IF(I343 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I343)/100000*V343,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98403983466339395,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I343","v":0.80328042700000002},{"$f":"IFERROR(VLOOKUP(C343&\"-\"&I343,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C343&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,86.168695012165969,13093.91471823443,null,"Benzin",2005,0.10830476292354185,null,204129.23076923081,0,144868.92307692309,{"$f":"BL343*'Ny Regafg'!$F$4","v":36217.230769230773},null,181086.15384615387,{"$f":"IF(BO343>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO343*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO343>'Ny Regafg'!$F$80,(BO343-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":53043.076923076937},{"$f":"BK343*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},23043.076923076937,23043.076923076937,null,{"$f":"MIN(BU343-BV343,'Ny Regafg'!$F$117)","v":23043.076923076937},0,{"$f":"IF(BH343<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH343-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF343,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF343,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2005,9.233204274736778]
[null,null,2,16.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I344)),ABS($F$492:$F$494-I344),0))","v":0},0,0,0,16,16,{"$f":"IFERROR(INDEX(K$494:K$556,MATCH($D344,$C$494:$C$556,0)),INDEX(K$494:K$556,MATCH(ROUND($J$231+$D344-$I344,1),$C$494:$C$556,0)))","v":"Mellem varebil, benzin"},"Honda","Cr-v","2,0 executive aut.",2007,2005,null,3.9347739704734739,1,1.335194080972851E-2,8030.1509601499465,{"$f":"IFERROR(INDEX(V$494:V$556,MATCH($D344,$C$494:$C$556,0)),INDEX(V$494:V$556,MATCH(ROUND($J$231+$D344-$I344,1),$C$494:$C$556,0)))","v":171598.15384615399},49819.307692307695,215470,14.9,1665,0.10201720380777601,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB344","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D344,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D344-$I344,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P344))","v":8.9803876591352139E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D344,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D344-$I344,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P344))","v":0},0,1,0,0,{"$f":"IF(I344 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I344)/100000*V344,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98652589254242973,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I344","v":0.80328042700000002},{"$f":"IFERROR(VLOOKUP(C344&\"-\"&I344,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C344&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,86.168695012165969,15509.824636957839,null,"Benzin",2005,0.10201720380777601,null,254246.53846153873,0,171598.15384615399,{"$f":"BL344*'Ny Regafg'!$F$4","v":42899.538461538497},null,214497.69230769249,{"$f":"IF(BO344>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO344*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO344>'Ny Regafg'!$F$80,(BO344-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69748.846153846243},{"$f":"BK344*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39748.846153846243,39748.846153846243,null,{"$f":"MIN(BU344-BV344,'Ny Regafg'!$F$117)","v":39748.846153846243},0,{"$f":"IF(BH344<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH344-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF344,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF344,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2005,9.8022682711852323]
[null,null,2,17.100000000000001,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I345)),ABS($F$492:$F$494-I345),0))","v":0},0,0,0,17,17,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,2004,null,3.289021350862054,1,1.1160696580840488E-2,7757.1258275048449,137088.61538461514,36728.230769230679,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB345","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D345,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D345-$I345,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P345))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D345,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D345-$I345,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P345))","v":0},0,1,0,0,{"$f":"IF(I345 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I345)/100000*V345,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98313403372003683,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I345","v":0.844234029},{"$f":"IFERROR(VLOOKUP(C345&\"-\"&I345,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C345&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,83.238959381752295,12390.694985244423,null,"Benzin",2004,0.11167059257784216,null,189541.15384615341,0,137088.61538461514,{"$f":"BL345*'Ny Regafg'!$F$4","v":34272.153846153786},null,171360.76923076893,{"$f":"IF(BO345>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO345*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO345>'Ny Regafg'!$F$80,(BO345-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":48180.384615384464},{"$f":"BK345*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},18180.384615384464,18180.384615384464,null,{"$f":"MIN(BU345-BV345,'Ny Regafg'!$F$117)","v":18180.384615384464},0,{"$f":"IF(BH345<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH345-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF345,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF345,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2004,8.9549090491566119]
[null,null,2,17.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I346)),ABS($F$492:$F$494-I346),0))","v":0},0,0,0,17,17,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2004,null,3.289021350862054,1,1.1160696580840488E-2,7757.1258275048449,144868.92307692309,39645.846153846163,215470,14.9,1665,0.10830476292354185,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB346","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D346,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D346-$I346,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P346))","v":9.5338699756638959E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D346,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D346-$I346,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P346))","v":0},0,1,0,0,{"$f":"IF(I346 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I346)/100000*V346,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98403983466339395,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I346","v":0.844234029},{"$f":"IFERROR(VLOOKUP(C346&\"-\"&I346,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C346&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,83.238959381752295,13093.91471823443,null,"Benzin",2004,0.10830476292354185,null,204129.23076923081,0,144868.92307692309,{"$f":"BL346*'Ny Regafg'!$F$4","v":36217.230769230773},null,181086.15384615387,{"$f":"IF(BO346>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO346*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO346>'Ny Regafg'!$F$80,(BO346-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":53043.076923076937},{"$f":"BK346*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},23043.076923076937,23043.076923076937,null,{"$f":"MIN(BU346-BV346,'Ny Regafg'!$F$117)","v":23043.076923076937},0,{"$f":"IF(BH346<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH346-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF346,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF346,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2004,9.233204274736778]
[null,null,2,17.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I347)),ABS($F$492:$F$494-I347),0))","v":0},0,0,0,17,17,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,2004,null,3.289021350862054,1,1.1160696580840488E-2,7757.1258275048449,171598.15384615399,49819.307692307695,215470,14.9,1665,0.10201720380777601,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB347","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D347,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D347-$I347,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P347))","v":8.9803876591352139E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D347,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D347-$I347,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P347))","v":0},0,1,0,0,{"$f":"IF(I347 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I347)/100000*V347,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98652589254242973,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I347","v":0.844234029},{"$f":"IFERROR(VLOOKUP(C347&\"-\"&I347,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C347&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,83.238959381752295,15509.824636957839,null,"Benzin",2004,0.10201720380777601,null,254246.53846153873,0,171598.15384615399,{"$f":"BL347*'Ny Regafg'!$F$4","v":42899.538461538497},null,214497.69230769249,{"$f":"IF(BO347>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO347*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO347>'Ny Regafg'!$F$80,(BO347-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69748.846153846243},{"$f":"BK347*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39748.846153846243,39748.846153846243,null,{"$f":"MIN(BU347-BV347,'Ny Regafg'!$F$117)","v":39748.846153846243},0,{"$f":"IF(BH347<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH347-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF347,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF347,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2004,9.8022682711852323]
[null,null,2,18.100000000000001,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I348)),ABS($F$492:$F$494-I348),0))","v":0},0,0,0,18,18,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,2003,null,1.835878969595572,1,6.2297218391215072E-3,7493.3835493696815,137088.61538461514,36728.230769230679,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB348","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D348,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D348-$I348,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P348))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D348,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D348-$I348,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P348))","v":0},0,1,0,0,{"$f":"IF(I348 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I348)/100000*V348,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98313403372003683,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I348","v":0.88518763099999997},{"$f":"IFERROR(VLOOKUP(C348&\"-\"&I348,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C348&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,80.408834762772727,12390.694985244423,null,"Benzin",2003,0.11167059257784216,null,189541.15384615341,0,137088.61538461514,{"$f":"BL348*'Ny Regafg'!$F$4","v":34272.153846153786},null,171360.76923076893,{"$f":"IF(BO348>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO348*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO348>'Ny Regafg'!$F$80,(BO348-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":48180.384615384464},{"$f":"BK348*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},18180.384615384464,18180.384615384464,null,{"$f":"MIN(BU348-BV348,'Ny Regafg'!$F$117)","v":18180.384615384464},0,{"$f":"IF(BH348<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH348-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF348,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF348,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2003,8.9549090491566119]
[null,null,2,18.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I349)),ABS($F$492:$F$494-I349),0))","v":0},0,0,0,18,18,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2003,null,1.835878969595572,1,6.2297218391215072E-3,7493.3835493696815,144868.92307692309,39645.846153846163,215470,14.9,1665,0.10830476292354185,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB349","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D349,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D349-$I349,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P349))","v":9.5338699756638959E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D349,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D349-$I349,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P349))","v":0},0,1,0,0,{"$f":"IF(I349 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I349)/100000*V349,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98403983466339395,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I349","v":0.88518763099999997},{"$f":"IFERROR(VLOOKUP(C349&\"-\"&I349,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C349&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,80.408834762772727,13093.91471823443,null,"Benzin",2003,0.10830476292354185,null,204129.23076923081,0,144868.92307692309,{"$f":"BL349*'Ny Regafg'!$F$4","v":36217.230769230773},null,181086.15384615387,{"$f":"IF(BO349>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO349*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO349>'Ny Regafg'!$F$80,(BO349-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":53043.076923076937},{"$f":"BK349*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},23043.076923076937,23043.076923076937,null,{"$f":"MIN(BU349-BV349,'Ny Regafg'!$F$117)","v":23043.076923076937},0,{"$f":"IF(BH349<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH349-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF349,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF349,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2003,9.233204274736778]
[null,null,2,18.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I350)),ABS($F$492:$F$494-I350),0))","v":0},0,0,0,18,18,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,2003,null,1.835878969595572,1,6.2297218391215072E-3,7493.3835493696815,171598.15384615399,49819.307692307695,215470,14.9,1665,0.10201720380777601,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB350","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D350,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D350-$I350,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P350))","v":8.9803876591352139E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D350,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D350-$I350,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P350))","v":0},0,1,0,0,{"$f":"IF(I350 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I350)/100000*V350,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98652589254242973,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I350","v":0.88518763099999997},{"$f":"IFERROR(VLOOKUP(C350&\"-\"&I350,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C350&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,80.408834762772727,15509.824636957839,null,"Benzin",2003,0.10201720380777601,null,254246.53846153873,0,171598.15384615399,{"$f":"BL350*'Ny Regafg'!$F$4","v":42899.538461538497},null,214497.69230769249,{"$f":"IF(BO350>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO350*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO350>'Ny Regafg'!$F$80,(BO350-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69748.846153846243},{"$f":"BK350*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39748.846153846243,39748.846153846243,null,{"$f":"MIN(BU350-BV350,'Ny Regafg'!$F$117)","v":39748.846153846243},0,{"$f":"IF(BH350<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH350-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF350,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF350,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2003,9.8022682711852323]
[null,null,2,19.100000000000001,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I351)),ABS($F$492:$F$494-I351),0))","v":0},0,0,0,19,19,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,2002,null,1.36809700814262,1,4.642388714513346E-3,7238.6085086911116,137088.61538461514,36728.230769230679,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB351","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D351,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D351-$I351,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P351))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D351,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D351-$I351,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P351))","v":0},0,1,0,0,{"$f":"IF(I351 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I351)/100000*V351,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98313403372003683,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I351","v":0.92614123300000006},{"$f":"IFERROR(VLOOKUP(C351&\"-\"&I351,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C351&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,77.674934380838451,12390.694985244423,null,"Benzin",2002,0.11167059257784216,null,189541.15384615341,0,137088.61538461514,{"$f":"BL351*'Ny Regafg'!$F$4","v":34272.153846153786},null,171360.76923076893,{"$f":"IF(BO351>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO351*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO351>'Ny Regafg'!$F$80,(BO351-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":48180.384615384464},{"$f":"BK351*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},18180.384615384464,18180.384615384464,null,{"$f":"MIN(BU351-BV351,'Ny Regafg'!$F$117)","v":18180.384615384464},0,{"$f":"IF(BH351<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH351-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF351,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF351,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2002,8.9549090491566119]
[null,null,2,19.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I352)),ABS($F$492:$F$494-I352),0))","v":0},0,0,0,19,19,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2002,null,1.36809700814262,1,4.642388714513346E-3,7238.6085086911116,144868.92307692309,39645.846153846163,215470,14.9,1665,0.10830476292354185,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB352","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D352,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D352-$I352,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P352))","v":9.5338699756638959E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D352,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D352-$I352,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P352))","v":0},0,1,0,0,{"$f":"IF(I352 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I352)/100000*V352,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98403983466339395,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I352","v":0.92614123300000006},{"$f":"IFERROR(VLOOKUP(C352&\"-\"&I352,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C352&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,77.674934380838451,13093.91471823443,null,"Benzin",2002,0.10830476292354185,null,204129.23076923081,0,144868.92307692309,{"$f":"BL352*'Ny Regafg'!$F$4","v":36217.230769230773},null,181086.15384615387,{"$f":"IF(BO352>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO352*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO352>'Ny Regafg'!$F$80,(BO352-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":53043.076923076937},{"$f":"BK352*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},23043.076923076937,23043.076923076937,null,{"$f":"MIN(BU352-BV352,'Ny Regafg'!$F$117)","v":23043.076923076937},0,{"$f":"IF(BH352<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH352-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF352,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF352,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2002,9.233204274736778]
[null,null,2,19.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I353)),ABS($F$492:$F$494-I353),0))","v":0},0,0,0,19,19,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,2002,null,1.36809700814262,1,4.642388714513346E-3,7238.6085086911116,171598.15384615399,49819.307692307695,215470,14.9,1665,0.10201720380777601,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB353","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D353,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D353-$I353,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P353))","v":8.9803876591352139E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D353,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D353-$I353,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P353))","v":0},0,1,0,0,{"$f":"IF(I353 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I353)/100000*V353,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98652589254242973,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I353","v":0.92614123300000006},{"$f":"IFERROR(VLOOKUP(C353&\"-\"&I353,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C353&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,{"$f":"IFERROR(INDEX(AV$494:AV$556,MATCH($D353,$C$494:$C$556,0)),INDEX(AV$494:AV$556,MATCH(ROUND($J$231+$D353-$I353,1),$C$494:$C$556,0)))","v":0},4,35000,null,null,1.1359999999999999,1,77.674934380838451,15509.824636957839,null,"Benzin",2002,0.10201720380777601,null,254246.53846153873,0,171598.15384615399,{"$f":"BL353*'Ny Regafg'!$F$4","v":42899.538461538497},null,214497.69230769249,{"$f":"IF(BO353>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO353*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO353>'Ny Regafg'!$F$80,(BO353-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69748.846153846243},{"$f":"BK353*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39748.846153846243,39748.846153846243,null,{"$f":"MIN(BU353-BV353,'Ny Regafg'!$F$117)","v":39748.846153846243},0,{"$f":"IF(BH353<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH353-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF353,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF353,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2002,9.8022682711852323]
[null,null,2,20.100000000000001,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I354)),ABS($F$492:$F$494-I354),0))","v":0},0,0,0,20,20,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,2001,null,1.2306792642136284,1,4.1760865591888956E-3,6992.4958193956154,137088.61538461514,36728.230769230679,215470,14.9,1665,0.11167059257784216,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB354","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D354,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D354-$I354,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P354))","v":9.8301577973452611E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D354,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D354-$I354,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P354))","v":0},0,1,0,0,{"$f":"IF(I354 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I354)/100000*V354,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98313403372003683,260.82,null,null,9300,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I354","v":0.96709483500000004},{"$f":"IFERROR(VLOOKUP(C354&\"-\"&I354,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C354&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,75.033986611889958,12390.694985244423,null,"Benzin",2001,0.11167059257784216,null,189541.15384615341,0,137088.61538461514,{"$f":"BL354*'Ny Regafg'!$F$4","v":34272.153846153786},null,171360.76923076893,{"$f":"IF(BO354>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO354*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO354>'Ny Regafg'!$F$80,(BO354-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":48180.384615384464},{"$f":"BK354*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},18180.384615384464,18180.384615384464,null,{"$f":"MIN(BU354-BV354,'Ny Regafg'!$F$117)","v":18180.384615384464},0,{"$f":"IF(BH354<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH354-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF354,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CF354,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},null,2001,8.9549090491566119]
[null,null,2,20.2,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I355)),ABS($F$492:$F$494-I355),0))","v":0},0,0,0,20,20,"Mellem varebil, benzin","Seat","Altea van","2,0 tfsi aut.",2007,2001,null,1.2306792642136284,1,4.1760865591888956E-3,6992.4958193956154,144868.92307692309,39645.846153846163,215470,14.9,1665,0.10830476292354185,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB355","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D355,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D355-$I355,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P355))","v":9.5338699756638959E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D355,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D355-$I355,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P355))","v":0},0,1,0,0,{"$f":"IF(I355 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I355)/100000*V355,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98403983466339395,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I355","v":0.96709483500000004},{"$f":"IFERROR(VLOOKUP(C355&\"-\"&I355,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C355&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,75.033986611889958,13093.91471823443,null,"Benzin",2001,0.10830476292354185,null,204129.23076923081,0,144868.92307692309,{"$f":"BL355*'Ny Regafg'!$F$4","v":36217.230769230773},null,181086.15384615387,{"$f":"IF(BO355>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO355*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO355>'Ny Regafg'!$F$80,(BO355-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":53043.076923076937},{"$f":"BK355*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},23043.076923076937,23043.076923076937,null,{"$f":"MIN(BU355-BV355,'Ny Regafg'!$F$117)","v":23043.076923076937},0,{"$f":"IF(BH355<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH355-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF355,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF355,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2001,9.233204274736778]
[null,null,2,20.3,{"$f":"INDEX($F$492:$F$494,MATCH(MIN(ABS($F$492:$F$494-I356)),ABS($F$492:$F$494-I356),0))","v":0},0,0,0,20,20,"Mellem varebil, benzin","Honda","Cr-v","2,0 executive aut.",2007,2001,null,1.2306792642136284,1,4.1760865591888956E-3,6992.4958193956154,171598.15384615399,49819.307692307695,215470,14.9,1665,0.10201720380777601,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB356","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$494:AD$556,MATCH($D356,$C$494:$C$556,0)),INDEX(AD$494:AD$556,MATCH(ROUND($J$231+$D356-$I356,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P356))","v":8.9803876591352139E-2},{"$f":"IFERROR(INDEX(AE$494:AE$556,MATCH($D356,$C$494:$C$556,0)),INDEX(AE$494:AE$556,MATCH(ROUND($J$231+$D356-$I356,1),$C$494:$C$556,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P356))","v":0},0,1,0,0,{"$f":"IF(I356 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I356)/100000*V356,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.98652589254242973,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$47+RepOmk!$E$47*'Varebiler - Benzin'!I356","v":0.96709483500000004},{"$f":"IFERROR(VLOOKUP(C356&\"-\"&I356,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C356&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,833,0,4,35000,null,null,1.1359999999999999,1,75.033986611889958,15509.824636957839,null,"Benzin",2001,0.10201720380777601,null,254246.53846153873,0,171598.15384615399,{"$f":"BL356*'Ny Regafg'!$F$4","v":42899.538461538497},null,214497.69230769249,{"$f":"IF(BO356>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO356*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO356>'Ny Regafg'!$F$80,(BO356-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69748.846153846243},{"$f":"BK356*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39748.846153846243,39748.846153846243,null,{"$f":"MIN(BU356-BV356,'Ny Regafg'!$F$117)","v":39748.846153846243},0,{"$f":"IF(BH356<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH356-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF356,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF356,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2001,9.8022682711852323]
[null,null,3,0.1,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I357)),ABS($F$492:$F$557-I357),0))","v":0},{"$f":"(IF(H357=0,0,I357))*1","v":0},0.1,0,0,0,{"$f":"IFERROR(INDEX(K$557:K$619,MATCH($D357,$C$557:$C$619,0)),INDEX(K$557:K$619,MATCH(ROUND($J$231+$D357-$I357,1),$C$557:$C$619,0)))","v":"Stor varebil, benzin"},"RAM1500",0,0,2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(R357:R419,S357:S419)/3","v":15.234258307583092},0.88657342020019614,1,{"$f":"R357*S357/SUMPRODUCT($R$357:$R$419,$S$357:$S$419)","v":1.939867812619164E-2},{"$f":"IFERROR(INDEX(U$557:U$619,MATCH($D357,$C$557:$C$619,0)),INDEX(U$557:U$619,MATCH(ROUND($J$231+$D357-$I357,1),$C$557:$C$619,0)))","v":13966.56757849624},{"$f":"IFERROR(INDEX(V$557:V$619,MATCH($D357,$C$557:$C$619,0)),INDEX(V$557:V$619,MATCH(ROUND($J$231+$D357-$I357,1),$C$557:$C$619,0)))","v":727850},{"$f":"IFERROR(INDEX(W$557:W$619,MATCH($D357,$C$431:$C$493,0)),BW357)","v":47000},201230,13.7,1665,6.519606635360195E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB357","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D357,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D357-$I357,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P357))","v":7.3529411764705885E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D357,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D357-$I357,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P357))","v":213},{"$f":"IFERROR(INDEX(AF$557:AF$619,MATCH($D357,$C$557:$C$619,0)),INDEX(AF$557:AF$619,MATCH(ROUND($J$231+$D357-$I357,1),$C$557:$C$619,0)))","v":0},1,0,0,{"$f":"IF(I357 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I357)/100000*V357,Afskrivning!$C$30)/100","v":0.79935028427982235},0.77900218766829887,{"$f":"IFERROR(INDEX(AL$557:AL$619,MATCH($D357,$C$557:$C$619,0)),INDEX(AL$557:AL$619,MATCH(ROUND($J$231+$D357-$I357,1),$C$557:$C$619,0)))","v":260.82},{"$f":"1-SUMPRODUCT(BC357:BC419,T357:T419)/SUMPRODUCT(BD357:BD419,T357:T419)","v":0.93715597769390047},null,660,{"$f":"IFERROR(INDEX(AP$557:AP$619,MATCH($D357,$C$557:$C$619,0)),INDEX(AP$557:AP$619,MATCH(ROUND($J$231+$D357-$I357,1),$C$557:$C$619,0)))","v":0},0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I357","v":0.16656269700000001},{"$f":"IFERROR(VLOOKUP(C357&\"-\"&I357,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C357&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.5},70263,1167,0,4,35000,null,null,{"$f":"IFERROR(INDEX(BA$557:BA$619,MATCH($D357,$C$557:$C$619,0)),INDEX(BA$557:BA$619,MATCH(ROUND($J$231+$D357-$I357,1),$C$557:$C$619,0)))","v":1},0.88666650240898648,11164.179764284319,70037.75325745235,null,"Benzin",2021,6.519606635360195E-2,null,956812.5,213,727850,{"$f":"BL357*'Ny Regafg'!$F$4","v":181962.5},null,909812.5,{"$f":"IF(BO357>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO357*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO357>'Ny Regafg'!$F$80,(BO357-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":417406.25},{"$f":"BK357*'Ny Regafg'!$F$90","v":53250},{"$f":"'Ny Regafg'!$F$106","v":30000},440656.25,440656.25,null,{"$f":"MIN(BU357-BV357,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH357<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH357-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF357,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF357,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2021,13.6]
[null,null,3,0.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I358)),ABS($F$492:$F$557-I358),0))","v":0},{"$f":"(IF(H358=0,0,I358))*1","v":0},0.2,0,0,0,"Stor varebil, benzin","MERCEDES-BENZ","GLE","63 S AMG SUV 4MATIC+ AMG SPEEDSHIFT TCT 9",2021,{"$f":"input_år","v":2021},null,0.88657342020019614,1,{"$f":"R358*S358/SUMPRODUCT($R$357:$R$419,$S$357:$S$419)","v":1.939867812619164E-2},13966.56757849624,1381117.4999999998,{"$f":"IFERROR(INDEX(W$557:W$619,MATCH($D358,$C$431:$C$493,0)),BW358)","v":47000},201230,13.7,1665,6.0730582356779896E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB358","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D358,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D358-$I358,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P358))","v":6.8493150684931503E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D358,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D358-$I358,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P358))","v":283},0,1,0,0,{"$f":"IF(I358 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I358)/100000*V358,Afskrivning!$C$30)/100","v":1.5167914628684995},0.77900218766829887,260.82,null,null,660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I358","v":0.16656269700000001},{"$f":"IFERROR(VLOOKUP(C358&\"-\"&I358,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C358&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.5},70263,1167,0,4,35000,null,null,1,0.88666650240898648,21184.37046863907,132898.76579590497,null,"Benzin",2021,6.0730582356779896E-2,null,1773396.8749999998,283,1381117.4999999998,{"$f":"BL358*'Ny Regafg'!$F$4","v":345279.37499999994},null,1726396.8749999998,{"$f":"IF(BO358>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO358*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO358>'Ny Regafg'!$F$80,(BO358-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":825698.43749999988},{"$f":"BK358*'Ny Regafg'!$F$90","v":70750},{"$f":"'Ny Regafg'!$F$106","v":30000},866448.43749999988,866448.43749999988,null,{"$f":"MIN(BU358-BV358,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH358<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH358-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF358,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CF358,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},null,2021,14.6]
[null,null,3,0.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I359)),ABS($F$492:$F$557-I359),0))","v":0},0,0.3,0,0,{"$f":"I359+input_år-original_år","v":0},"Stor varebil, benzin","LAND ROVER","DEFENDER","3.0 P400 PS 5 Doors 4WD A",2021,{"$f":"input_år","v":2021},null,0.88657342020019614,{"$f":"INDEX(skrotrate_vbil,MATCH(I359&\" \"&IF(P359>original_år,0,original_år-P359),match_skrot,0))","v":1},1.939867812619164E-2,13966.56757849624,487426.66666666669,47000,201230,13.7,1665,{"$f":"BA359*AD359*BB359","v":6.4251195826738147E-2},{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB359","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D359,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D359-$I359,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P359))","v":7.2463768115942032E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D359,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D359-$I359,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P359))","v":240},0,1,0,0,{"$f":"IF(I359 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I359)/100000*V359,Afskrivning!$C$30)/100","v":0.53530898477099154},{"$f":"1-AJ359/(V359/X359)","v":0.77900218766829887},260.82,null,null,660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I359","v":0.16656269700000001},{"$f":"IFERROR(VLOOKUP(C359&\"-\"&I359,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C359&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.5},70263,1167,0,4,35000,null,null,1,0.88666650240898648,{"$f":"AJ359*U359","v":7476.4291111802677},46902.890171192514,null,"Benzin",2021,6.4251195826738147E-2,null,656283.33333333337,240,487426.66666666669,{"$f":"BL359*'Ny Regafg'!$F$4","v":121856.66666666667},null,609283.33333333337,{"$f":"IF(BO359>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO359*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO359>'Ny Regafg'!$F$80,(BO359-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":267141.66666666669},{"$f":"BK359*'Ny Regafg'!$F$90","v":60000},{"$f":"'Ny Regafg'!$F$106","v":30000},297141.66666666669,297141.66666666669,null,{"$f":"MIN(BU359-BV359,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH359<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH359-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF359,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF359,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2021,13.8]
[null,null,3,{"$f":"IF(COUNTIF(I358:I360,I360)=1,I360+0.1,IF(COUNTIF(I358:I360,I360)=2,I360+0.2,IF(COUNTIF(I358:I360,I360)=3,I360+0.3,0)))","v":1.1000000000000001},{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I360)),ABS($F$492:$F$557-I360),0))","v":0},0,{"$f":"(IF(F360=0,0,IF(COUNTIF(F358:F360,F360)=1,F360&\",1\",IF(COUNTIF(F358:F360,F360)=2,F360&\",2\",IF(COUNTIF(F358:F360,F360)=3,F360&\",3\")))))*1","v":0},0,1,1,"Stor varebil, benzin","RAM1500",0,0,2021,{"$f":"P357-1","v":2020},null,1.0793363424661893,1,2.3616429074395932E-2,13491.704280827365,727850,47000,201230,13.7,1665,6.519606635360195E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB360","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D360,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D360-$I360,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P360))","v":7.3529411764705885E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D360,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D360-$I360,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P360))","v":0},0,1,0,0,{"$f":"IF(I360 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I360)/100000*V360,Afskrivning!$C$30)/100","v":0.74342390662721103},0.79446425399382614,260.82,null,null,{"$f":"IF(P360<=$CB$229,CB360,IF(P360<=$CC$229,CC360,BY360))","v":3740},0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I360","v":0.229146184},{"$f":"IFERROR(VLOOKUP(C360&\"-\"&I360,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C360&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4464285714285714},70263,1167,0,4,35000,null,null,1,0.88666650240898648,10030.055503511747,70037.75325745235,null,"Benzin",{"$f":"P360","v":2020},{"$f":"AA360","v":6.519606635360195E-2},null,{"$f":"BL360+BM360+BW360","v":956812.5},{"$f":"AE360","v":0},{"$f":"V360","v":727850},{"$f":"BL360*'Ny Regafg'!$F$4","v":181962.5},null,{"$f":"BL360+BM360-BN360","v":909812.5},{"$f":"IF(BO360>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO360*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO360>'Ny Regafg'!$F$80,(BO360-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":417406.25},{"$f":"BK360*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},387406.25,{"$f":"BT360","v":387406.25},null,{"$f":"MIN(BU360-BV360,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH360<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH360-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF360,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF360,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,{"$f":"P360","v":2020},{"$f":"1/AA360*BB360","v":13.6}]
[null,null,3,1.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I361)),ABS($F$492:$F$557-I361),0))","v":0},0,{"$f":"(IF(F361=0,0,IF(COUNTIF(F359:F361,F361)=1,F361&\",1\",IF(COUNTIF(F359:F361,F361)=2,F361&\",2\",IF(COUNTIF(F359:F361,F361)=3,F361&\",3\")))))*1","v":0},0,1,1,"Stor varebil, benzin","MERCEDES-BENZ","GLE","63 S AMG SUV 4MATIC+ AMG SPEEDSHIFT TCT 9",2021,{"$f":"P358-1","v":2020},null,1.0793363424661893,1,2.3616429074395932E-2,13491.704280827365,1381117.4999999998,47000,201230,13.7,1665,6.0730582356779896E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB361","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D361,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D361-$I361,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P361))","v":6.8493150684931503E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D361,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D361-$I361,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P361))","v":0},0,1,0,0,{"$f":"IF(I361 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I361)/100000*V361,Afskrivning!$C$30)/100","v":1.4106694612368029},0.79446425399382603,260.82,null,null,3140,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I361","v":0.229146184},{"$f":"IFERROR(VLOOKUP(C361&\"-\"&I361,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C361&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4464285714285714},70263,1167,0,4,35000,null,null,1,0.88666650240898648,19032.335209001008,132898.76579590497,null,{"$f":"BF360","v":"Benzin"},2020,6.0730582356779896E-2,null,1773396.8749999998,0,1381117.4999999998,{"$f":"BL361*'Ny Regafg'!$F$4","v":345279.37499999994},null,1726396.8749999998,{"$f":"IF(BO361>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO361*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO361>'Ny Regafg'!$F$80,(BO361-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":825698.43749999988},{"$f":"BK361*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},795698.43749999988,795698.43749999988,null,{"$f":"MIN(BU361-BV361,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH361<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH361-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF361,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CF361,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},null,2020,14.6]
[null,null,3,1.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I362)),ABS($F$492:$F$557-I362),0))","v":0},0,0,0,1,1,"Stor varebil, benzin","LAND ROVER","DEFENDER","3.0 P400 PS 5 Doors 4WD A",2021,2020,null,1.0793363424661893,1,2.3616429074395932E-2,13491.704280827365,487426.66666666669,47000,201230,13.7,1665,6.4251195826738147E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB362","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D362,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D362-$I362,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P362))","v":7.2463768115942032E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D362,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D362-$I362,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P362))","v":0},0,1,0,0,{"$f":"IF(I362 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I362)/100000*V362,Afskrivning!$C$30)/100","v":0.4978562021400188},0.79446425399382614,260.82,null,null,3740,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I362","v":0.229146184},{"$f":"IFERROR(VLOOKUP(C362&\"-\"&I362,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C362&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4464285714285714},70263,1167,0,4,35000,null,null,1,0.88666650240898648,6716.9286536489462,46902.890171192514,null,"Benzin",2020,6.4251195826738147E-2,null,656283.33333333337,0,487426.66666666669,{"$f":"BL362*'Ny Regafg'!$F$4","v":121856.66666666667},null,609283.33333333337,{"$f":"IF(BO362>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO362*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO362>'Ny Regafg'!$F$80,(BO362-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":267141.66666666669},{"$f":"BK362*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},237141.66666666669,237141.66666666669,null,{"$f":"MIN(BU362-BV362,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH362<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH362-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF362,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CF362,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},null,2020,13.8]
[null,null,3,2.1,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I363)),ABS($F$492:$F$557-I363),0))","v":2},2,2.1,1,2,2,"Stor varebil, benzin","VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",2019,null,1.1599357838398521,1,2.5379985915526451E-2,13032.986335279238,190414.0332997767,58856.76248741625,201230,13.7,1665,5.7204290477999124E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB363","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D363,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D363-$I363,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P363))","v":6.4516129032258063E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D363,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D363-$I363,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P363))","v":0},0,1,0,0,{"$f":"IF(I363 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I363)/100000*V363,Afskrivning!$C$30)/100","v":0.17985735711435541},0.80992632031935341,260.82,null,null,2520,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I363","v":0.29172967100000002},{"$f":"IFERROR(VLOOKUP(C363&\"-\"&I363,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C363&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39285714285714279},70263,1167,0,4,35000,null,null,1,0.88666650240898648,2344.0784775708321,18322.691599925911,null,"Benzin",2019,5.7204290477999124E-2,null,285017.54162472091,0,190414.0332997767,{"$f":"BL363*'Ny Regafg'!$F$4","v":47603.508324944174},null,238017.54162472088,{"$f":"IF(BO363>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO363*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO363>'Ny Regafg'!$F$80,(BO363-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":81508.770812360439},{"$f":"BK363*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},51508.770812360439,51508.770812360439,null,{"$f":"MIN(BU363-BV363,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH363<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH363-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF363,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CF363,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},null,2019,15.500000000000002]
[null,null,3,2.2000000000000002,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I364)),ABS($F$492:$F$557-I364),0))","v":2},2,2.2000000000000002,1,2,2,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",2019,null,1.1599357838398521,1,2.5379985915526451E-2,13032.986335279238,340137.51569104462,234138.44730690293,201230,13.7,1665,8.2098750223054281E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB364","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D364,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D364-$I364,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P364))","v":9.2592592592592574E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D364,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D364-$I364,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P364))","v":0},0,1,0,0,{"$f":"IF(I364 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I364)/100000*V364,Afskrivning!$C$30)/100","v":0.32128007357168686},0.8099263203193533,260.82,null,null,6200,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I364","v":0.29172967100000002},{"$f":"IFERROR(VLOOKUP(C364&\"-\"&I364,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C364&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39285714285714279},70263,1167,0,4,35000,null,null,1,0.88666650240898648,4187.2388086573028,32729.913302977548,null,"Benzin",2019,8.2098750223054281E-2,null,472171.89461380581,0,340137.51569104462,{"$f":"BL364*'Ny Regafg'!$F$4","v":85034.378922761156},null,425171.89461380581,{"$f":"IF(BO364>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO364*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO364>'Ny Regafg'!$F$80,(BO364-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":175085.9473069029},{"$f":"BK364*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},145085.9473069029,145085.9473069029,null,{"$f":"MIN(BU364-BV364,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH364<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH364-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF364,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CF364,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},null,2019,10.800000000000004]
[null,null,3,2.2999999999999998,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I365)),ABS($F$492:$F$557-I365),0))","v":2},2,2.2999999999999998,1,2,2,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",2019,null,1.1599357838398521,1,2.5379985915526451E-2,13032.986335279238,340137.51569104462,234138.44730690293,201230,13.7,1665,8.2098750223054281E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB365","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D365,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D365-$I365,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P365))","v":9.2592592592592574E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D365,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D365-$I365,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P365))","v":0},0,1,0,0,{"$f":"IF(I365 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I365)/100000*V365,Afskrivning!$C$30)/100","v":0.32128007357168686},0.8099263203193533,260.82,null,null,6200,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I365","v":0.29172967100000002},{"$f":"IFERROR(VLOOKUP(C365&\"-\"&I365,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C365&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39285714285714279},70263,1167,0,4,35000,null,null,1,0.88666650240898648,4187.2388086573028,32729.913302977548,null,"Benzin",2019,8.2098750223054281E-2,null,472171.89461380581,0,340137.51569104462,{"$f":"BL365*'Ny Regafg'!$F$4","v":85034.378922761156},null,425171.89461380581,{"$f":"IF(BO365>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO365*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO365>'Ny Regafg'!$F$80,(BO365-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":175085.9473069029},{"$f":"BK365*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},145085.9473069029,145085.9473069029,null,{"$f":"MIN(BU365-BV365,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH365<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH365-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF365,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CF365,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},null,2019,10.800000000000004]
[null,null,3,3.1,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I366)),ABS($F$492:$F$557-I366),0))","v":2},0,{"$f":"(IF(F366=0,0,IF(COUNTIF(F364:F366,F366)=1,F366&\",1\",IF(COUNTIF(F364:F366,F366)=2,F366&\",2\",IF(COUNTIF(F364:F366,F366)=3,F366&\",3\")))))*1","v":0},0,3,3,"Stor varebil, benzin","VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",2018,null,1.0953182375895376,1,2.3966121082164876E-2,12589.864799879742,190414.0332997767,58856.76248741625,201230,13.7,1665,5.7204290477999124E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB366","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D366,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D366-$I366,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P366))","v":6.4516129032258063E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D366,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D366-$I366,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P366))","v":0},0,1,0,0,{"$f":"IF(I366 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I366)/100000*V366,Afskrivning!$C$30)/100","v":0.16522636565089424},0.82538838664488057,260.82,null,null,2520,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I366","v":0.35431315799999996},{"$f":"IFERROR(VLOOKUP(C366&\"-\"&I366,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C366&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33928571428571419},70263,1167,0,4,35000,null,null,1,0.88666650240898648,2080.1776049202526,18322.691599925911,null,"Benzin",2018,5.7204290477999124E-2,null,285017.54162472091,0,190414.0332997767,{"$f":"BL366*'Ny Regafg'!$F$4","v":47603.508324944174},null,238017.54162472088,{"$f":"IF(BO366>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO366*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO366>'Ny Regafg'!$F$80,(BO366-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":81508.770812360439},{"$f":"BK366*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},51508.770812360439,51508.770812360439,null,{"$f":"MIN(BU366-BV366,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH366<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH366-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF366,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CF366,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},null,2018,15.500000000000002]
[null,null,3,3.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I367)),ABS($F$492:$F$557-I367),0))","v":2},0,{"$f":"(IF(F367=0,0,IF(COUNTIF(F365:F367,F367)=1,F367&\",1\",IF(COUNTIF(F365:F367,F367)=2,F367&\",2\",IF(COUNTIF(F365:F367,F367)=3,F367&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(K$557:K$619,MATCH($D367,$C$557:$C$619,0)),INDEX(K$557:K$619,MATCH(ROUND($J$231+$D367-$I367,1),$C$557:$C$619,0)))","v":"Stor varebil, benzin"},"BMW","X5","Gnsn variant","2019",2018,null,1.0953182375895376,1,2.3966121082164876E-2,12589.864799879742,{"$f":"IFERROR(INDEX(V$557:V$619,MATCH($D367,$C$557:$C$619,0)),INDEX(V$557:V$619,MATCH(ROUND($J$231+$D367-$I367,1),$C$557:$C$619,0)))","v":340137.51569104462},234138.44730690293,201230,13.7,1665,8.2098750223054281E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB367","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D367,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D367-$I367,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P367))","v":9.2592592592592574E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D367,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D367-$I367,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P367))","v":0},{"$f":"IFERROR(INDEX(AF$557:AF$619,MATCH($D367,$C$557:$C$619,0)),INDEX(AF$557:AF$619,MATCH(ROUND($J$231+$D367-$I367,1),$C$557:$C$619,0)))","v":0},1,0,0,{"$f":"IF(I367 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I367)/100000*V367,Afskrivning!$C$30)/100","v":0.29514466221445884},0.82538838664488057,260.82,null,null,6200,{"$f":"IFERROR(INDEX(AP$557:AP$619,MATCH($D367,$C$557:$C$619,0)),INDEX(AP$557:AP$619,MATCH(ROUND($J$231+$D367-$I367,1),$C$557:$C$619,0)))","v":0},0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I367","v":0.35431315799999996},{"$f":"IFERROR(VLOOKUP(C367&\"-\"&I367,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C367&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33928571428571419},70263,1167,0,4,35000,null,null,1,0.88666650240898648,3715.8313936862119,32729.913302977548,null,"Benzin",2018,8.2098750223054281E-2,null,472171.89461380581,0,340137.51569104462,{"$f":"BL367*'Ny Regafg'!$F$4","v":85034.378922761156},null,425171.89461380581,{"$f":"IF(BO367>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO367*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO367>'Ny Regafg'!$F$80,(BO367-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":175085.9473069029},{"$f":"BK367*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},145085.9473069029,145085.9473069029,null,{"$f":"MIN(BU367-BV367,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH367<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH367-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF367,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CF367,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},null,2018,10.800000000000004]
[null,null,3,3.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I368)),ABS($F$492:$F$557-I368),0))","v":2},0,0,0,3,3,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",2018,null,1.0953182375895376,1,2.3966121082164876E-2,12589.864799879742,340137.51569104462,234138.44730690293,201230,13.7,1665,8.2098750223054281E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB368","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D368,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D368-$I368,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P368))","v":9.2592592592592574E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D368,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D368-$I368,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P368))","v":0},0,1,0,0,{"$f":"IF(I368 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I368)/100000*V368,Afskrivning!$C$30)/100","v":0.29514466221445884},0.82538838664488057,260.82,null,null,6200,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I368","v":0.35431315799999996},{"$f":"IFERROR(VLOOKUP(C368&\"-\"&I368,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C368&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33928571428571419},70263,1167,0,4,35000,null,null,1,0.88666650240898648,3715.8313936862119,32729.913302977548,null,"Benzin",2018,8.2098750223054281E-2,null,472171.89461380581,0,340137.51569104462,{"$f":"BL368*'Ny Regafg'!$F$4","v":85034.378922761156},null,425171.89461380581,{"$f":"IF(BO368>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO368*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO368>'Ny Regafg'!$F$80,(BO368-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":175085.9473069029},{"$f":"BK368*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},145085.9473069029,145085.9473069029,null,{"$f":"MIN(BU368-BV368,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH368<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH368-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF368,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CF368,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},null,2018,10.800000000000004]
[null,null,3,4.0999999999999996,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I369)),ABS($F$492:$F$557-I369),0))","v":2},0,0,0,4,4,"Stor varebil, benzin","VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",2017,null,0.55944323224745618,1,1.2240902947207796E-2,12161.80939668383,190414.0332997767,58856.76248741625,201230,13.7,1665,5.7204290477999124E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB369","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D369,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D369-$I369,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P369))","v":6.4516129032258063E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D369,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D369-$I369,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P369))","v":0},0,1,0,0,{"$f":"IF(I369 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I369)/100000*V369,Afskrivning!$C$30)/100","v":0.15059537418743305},0.84085045297040772,260.82,null,null,2520,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I369","v":0.41689664500000001},{"$f":"IFERROR(VLOOKUP(C369&\"-\"&I369,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C369&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.28571428571428559},70263,1167,0,4,35000,null,null,1,0.88666650240898648,1831.5122368898406,18322.691599925911,null,"Benzin",2017,5.7204290477999124E-2,null,285017.54162472091,0,190414.0332997767,{"$f":"BL369*'Ny Regafg'!$F$4","v":47603.508324944174},null,238017.54162472088,{"$f":"IF(BO369>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO369*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO369>'Ny Regafg'!$F$80,(BO369-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":81508.770812360439},{"$f":"BK369*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},51508.770812360439,51508.770812360439,null,{"$f":"MIN(BU369-BV369,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH369<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH369-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF369,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CF369,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},null,2017,15.500000000000002]
[null,null,3,4.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I370)),ABS($F$492:$F$557-I370),0))","v":2},0,0,0,4,4,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",2017,null,0.55944323224745618,1,1.2240902947207796E-2,12161.80939668383,340137.51569104462,234138.44730690293,201230,13.7,1665,8.2098750223054281E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB370","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D370,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D370-$I370,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P370))","v":9.2592592592592574E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D370,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D370-$I370,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P370))","v":0},0,1,0,0,{"$f":"IF(I370 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I370)/100000*V370,Afskrivning!$C$30)/100","v":0.26900925085723087},0.84085045297040772,260.82,null,null,6200,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I370","v":0.41689664500000001},{"$f":"IFERROR(VLOOKUP(C370&\"-\"&I370,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C370&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.28571428571428559},70263,1167,0,4,35000,null,null,1,0.88666650240898648,3271.639234870348,32729.913302977548,null,"Benzin",2017,8.2098750223054281E-2,null,472171.89461380581,0,340137.51569104462,{"$f":"BL370*'Ny Regafg'!$F$4","v":85034.378922761156},null,425171.89461380581,{"$f":"IF(BO370>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO370*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO370>'Ny Regafg'!$F$80,(BO370-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":175085.9473069029},{"$f":"BK370*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},145085.9473069029,145085.9473069029,null,{"$f":"MIN(BU370-BV370,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH370<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH370-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF370,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CF370,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},null,2017,10.800000000000004]
[null,null,3,4.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I371)),ABS($F$492:$F$557-I371),0))","v":2},0,0,0,4,4,"Stor varebil, benzin","BMW","X5","Gnsn variant","2019",2017,null,0.55944323224745618,1,1.2240902947207796E-2,12161.80939668383,340137.51569104462,234138.44730690293,201230,13.7,1665,8.2098750223054281E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB371","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D371,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D371-$I371,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P371))","v":9.2592592592592574E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D371,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D371-$I371,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P371))","v":0},0,1,0,0,{"$f":"IF(I371 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I371)/100000*V371,Afskrivning!$C$30)/100","v":0.26900925085723087},0.84085045297040772,260.82,null,null,6200,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I371","v":0.41689664500000001},{"$f":"IFERROR(VLOOKUP(C371&\"-\"&I371,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C371&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.28571428571428559},70263,1167,0,4,35000,null,null,1,0.88666650240898648,3271.639234870348,32729.913302977548,null,"Benzin",2017,8.2098750223054281E-2,null,472171.89461380581,0,340137.51569104462,{"$f":"BL371*'Ny Regafg'!$F$4","v":85034.378922761156},null,425171.89461380581,{"$f":"IF(BO371>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO371*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO371>'Ny Regafg'!$F$80,(BO371-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":175085.9473069029},{"$f":"BK371*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},145085.9473069029,145085.9473069029,null,{"$f":"MIN(BU371-BV371,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH371<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH371-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF371,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CF371,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},null,2017,10.800000000000004]
[null,null,3,5.0999999999999996,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I372)),ABS($F$492:$F$557-I372),0))","v":6},0,0,0,5,5,"Stor varebil, benzin","Ford","F 150 raptor","F 150",2015,2016,null,0.6226603174914187,1,1.3624124980242276E-2,11748.307877196579,242480.00000000003,56000,201230,13.7,1665,0.17277566539923953,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB372","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D372,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D372-$I372,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P372))","v":0.15209125475285171},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D372,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D372-$I372,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P372))","v":0},0,1,0,0,{"$f":"IF(I372 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I372)/100000*V372,Afskrivning!$C$30)/100","v":0.17314187904945436},0.85631251929593488,260.82,null,null,16660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I372","v":0.47948013199999995},{"$f":"IFERROR(VLOOKUP(C372&\"-\"&I372,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C372&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27008928571428559},70263,1167,0,4,35000,null,null,1.1359999999999999,1,2034.1241015093219,23332.766929816647,null,"Benzin",2016,0.17277566539923953,null,350100.00000000006,0,242480.00000000003,{"$f":"BL372*'Ny Regafg'!$F$4","v":60620.000000000007},null,303100.00000000006,{"$f":"IF(BO372>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO372*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO372>'Ny Regafg'!$F$80,(BO372-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":114050.00000000003},{"$f":"BK372*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},84050.000000000029,84050.000000000029,null,{"$f":"MIN(BU372-BV372,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH372<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH372-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF372,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},{"$f":"VLOOKUP(CF372,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},null,2016,5.7878521126760569]
[null,null,3,5.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I373)),ABS($F$492:$F$557-I373),0))","v":6},0,0,0,5,5,"Stor varebil, benzin","Volkswagen","Transporter kassevog","2.0 TSI Euro6",2015,2016,null,0.6226603174914187,1,1.3624124980242276E-2,11748.307877196579,155005.53846153847,43966.076923076929,201230,13.7,1665,0.18622950819672132,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB373","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D373,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D373-$I373,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P373))","v":0.16393442622950821},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D373,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D373-$I373,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P373))","v":0},0,1,0,0,{"$f":"IF(I373 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I373)/100000*V373,Afskrivning!$C$30)/100","v":0.11068108789303543},0.85631251929593499,260.82,null,null,17940,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I373","v":0.47948013199999995},{"$f":"IFERROR(VLOOKUP(C373&\"-\"&I373,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C373&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27008928571428559},70263,1167,0,4,35000,null,null,1.1359999999999999,1,1300.3154967504352,14915.490356952352,null,"Benzin",2016,0.18622950819672132,null,223135.38461538462,0,155005.53846153847,{"$f":"BL373*'Ny Regafg'!$F$4","v":38751.384615384617},null,193756.92307692309,{"$f":"IF(BO373>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO373*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO373>'Ny Regafg'!$F$80,(BO373-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":59378.461538461546},{"$f":"BK373*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},29378.461538461546,29378.461538461546,null,{"$f":"MIN(BU373-BV373,'Ny Regafg'!$F$117)","v":29378.461538461546},0,{"$f":"IF(BH373<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH373-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF373,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CF373,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2016,5.369718309859155]
[null,null,3,5.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I374)),ABS($F$492:$F$557-I374),0))","v":6},0,0,0,5,5,"Stor varebil, benzin","Mercedes-benz","Gle","63 amg s suv 4matic amg speedshift plus 7g-tronic",2015,2016,null,0.6226603174914187,1,1.3624124980242276E-2,11748.307877196579,948479.99968000012,56000,201230,13.7,1665,0.10888178914085883,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB374","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D374,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D374-$I374,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P374))","v":9.5846645370474326E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D374,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D374-$I374,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P374))","v":0},0,1,0,0,{"$f":"IF(I374 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I374)/100000*V374,Afskrivning!$C$30)/100","v":0.67725836928992511},0.85631251929593499,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I374","v":0.47948013199999995},{"$f":"IFERROR(VLOOKUP(C374&\"-\"&I374,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C374&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27008928571428559},70263,1167,0,4,35000,null,null,1.1359999999999999,1,7956.6398348261373,91267.992288543421,null,"Benzin",2016,0.10888178914085883,null,1232599.9996000002,0,948479.99968000012,{"$f":"BL374*'Ny Regafg'!$F$4","v":237119.99992000003},null,1185599.9996000002,{"$f":"IF(BO374>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO374*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO374>'Ny Regafg'!$F$80,(BO374-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":555299.99980000011},{"$f":"BK374*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},525299.99980000011,525299.99980000011,null,{"$f":"MIN(BU374-BV374,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH374<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH374-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF374,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF374,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2016,9.1842723001760582]
[null,null,3,6.1,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I375)),ABS($F$492:$F$557-I375),0))","v":6},6,6.1,1,6,6,"Stor varebil, benzin","Ford","F 150 raptor","F 150",2015,2015,null,0.4766523471936196,1,1.0429396201856407E-2,11348.865409371894,242480.00000000003,56000,201230,13.7,1665,0.17277566539923953,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB375","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D375,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D375-$I375,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P375))","v":0.15209125475285171},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D375,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D375-$I375,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P375))","v":0},0,1,0,0,{"$f":"IF(I375 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I375)/100000*V375,Afskrivning!$C$30)/100","v":0.1545102543284195},0.87177458562146215,260.82,null,null,16660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I375","v":0.542063619},{"$f":"IFERROR(VLOOKUP(C375&\"-\"&I375,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C375&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25446428571428559},70263,1167,0,4,35000,null,null,1.1359999999999999,1,1753.5160807410541,23332.766929816647,null,"Benzin",2015,0.17277566539923953,null,350100.00000000006,0,242480.00000000003,{"$f":"BL375*'Ny Regafg'!$F$4","v":60620.000000000007},null,303100.00000000006,{"$f":"IF(BO375>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO375*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO375>'Ny Regafg'!$F$80,(BO375-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":114050.00000000003},{"$f":"BK375*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},84050.000000000029,84050.000000000029,null,{"$f":"MIN(BU375-BV375,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH375<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH375-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF375,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},{"$f":"VLOOKUP(CF375,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},null,2015,5.7878521126760569]
[null,null,3,6.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I376)),ABS($F$492:$F$557-I376),0))","v":6},6,6.2,1,6,6,"Stor varebil, benzin","Volkswagen","Transporter kassevog","2.0 TSI Euro6",2015,2015,null,0.4766523471936196,1,1.0429396201856407E-2,11348.865409371894,155005.53846153847,43966.076923076929,201230,13.7,1665,0.18622950819672132,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB376","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D376,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D376-$I376,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P376))","v":0.16393442622950821},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D376,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D376-$I376,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P376))","v":0},0,1,0,0,{"$f":"IF(I376 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I376)/100000*V376,Afskrivning!$C$30)/100","v":9.8770806540770029E-2},0.87177458562146215,260.82,null,null,17940,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I376","v":0.542063619},{"$f":"IFERROR(VLOOKUP(C376&\"-\"&I376,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C376&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25446428571428559},70263,1167,0,4,35000,null,null,1.1359999999999999,1,1120.9365898063081,14915.490356952352,null,"Benzin",2015,0.18622950819672132,null,223135.38461538462,0,155005.53846153847,{"$f":"BL376*'Ny Regafg'!$F$4","v":38751.384615384617},null,193756.92307692309,{"$f":"IF(BO376>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO376*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO376>'Ny Regafg'!$F$80,(BO376-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":59378.461538461546},{"$f":"BK376*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BP376:BR376)-BS376","v":29378.461538461546},29378.461538461546,null,{"$f":"MIN(BU376-BV376,'Ny Regafg'!$F$117)","v":29378.461538461546},{"$f":"BW376+BM376+BL376-BJ376","v":0},{"$f":"IF(BH376<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH376-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF376,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CF376,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2015,5.369718309859155]
[null,null,3,6.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I377)),ABS($F$492:$F$557-I377),0))","v":6},6,6.3,1,6,6,{"$f":"IFERROR(INDEX(K$557:K$619,MATCH($D377,$C$557:$C$619,0)),INDEX(K$557:K$619,MATCH(ROUND($J$231+$D377-$I377,1),$C$557:$C$619,0)))","v":"Stor varebil, benzin"},"Mercedes-benz","Gle","63 amg s suv 4matic amg speedshift plus 7g-tronic",2015,2015,null,0.4766523471936196,1,1.0429396201856407E-2,11348.865409371894,{"$f":"IFERROR(INDEX(V$557:V$619,MATCH($D377,$C$557:$C$619,0)),INDEX(V$557:V$619,MATCH(ROUND($J$231+$D377-$I377,1),$C$557:$C$619,0)))","v":948479.99968000012},56000,201230,13.7,1665,0.10888178914085883,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB377","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D377,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D377-$I377,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P377))","v":9.5846645370474326E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D377,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D377-$I377,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P377))","v":0},{"$f":"IFERROR(INDEX(AF$557:AF$619,MATCH($D377,$C$557:$C$619,0)),INDEX(AF$557:AF$619,MATCH(ROUND($J$231+$D377-$I377,1),$C$557:$C$619,0)))","v":0},1,0,0,{"$f":"IF(I377 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I377)/100000*V377,Afskrivning!$C$30)/100","v":0.60437927241824496},0.87177458562146215,260.82,null,null,8020,{"$f":"IFERROR(INDEX(AP$557:AP$619,MATCH($D377,$C$557:$C$619,0)),INDEX(AP$557:AP$619,MATCH(ROUND($J$231+$D377-$I377,1),$C$557:$C$619,0)))","v":0},0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I377","v":0.542063619},{"$f":"IFERROR(VLOOKUP(C377&\"-\"&I377,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C377&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25446428571428559},70263,1167,0,4,35000,null,null,{"$f":"IFERROR(INDEX(BA$557:BA$619,MATCH($D377,$C$557:$C$619,0)),INDEX(BA$557:BA$619,MATCH(ROUND($J$231+$D377-$I377,1),$C$557:$C$619,0)))","v":1.1359999999999999},1,6859.0190188887727,91267.992288543421,null,"Benzin",2015,0.10888178914085883,null,1232599.9996000002,0,948479.99968000012,{"$f":"BL377*'Ny Regafg'!$F$4","v":237119.99992000003},null,1185599.9996000002,{"$f":"IF(BO377>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO377*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO377>'Ny Regafg'!$F$80,(BO377-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":555299.99980000011},{"$f":"BK377*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},525299.99980000011,525299.99980000011,null,{"$f":"MIN(BU377-BV377,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH377<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH377-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF377,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF377,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2015,9.1842723001760582]
[null,null,3,7.1,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I378)),ABS($F$492:$F$557-I378),0))","v":6},0,0,0,7,7,"Stor varebil, benzin","Ford","F 150 raptor","F 150",2015,2014,null,0.51526118731630299,1,1.1274177294206782E-2,10963.003985453255,242480.00000000003,56000,201230,13.7,1665,0.17277566539923953,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB378","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D378,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D378-$I378,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P378))","v":0.15209125475285171},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D378,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D378-$I378,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P378))","v":0},0,1,0,0,{"$f":"IF(I378 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I378)/100000*V378,Afskrivning!$C$30)/100","v":0.13587862960738464},0.88723665194698942,260.82,null,null,16660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I378","v":0.60464710599999993},{"$f":"IFERROR(VLOOKUP(C378&\"-\"&I378,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C378&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23883928571428559},70263,1167,0,4,35000,null,null,1.1359999999999999,1,1489.6379579236846,23332.766929816647,null,"Benzin",2014,0.17277566539923953,null,350100.00000000006,0,242480.00000000003,{"$f":"BL378*'Ny Regafg'!$F$4","v":60620.000000000007},null,303100.00000000006,{"$f":"IF(BO378>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO378*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO378>'Ny Regafg'!$F$80,(BO378-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":114050.00000000003},{"$f":"BK378*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},84050.000000000029,84050.000000000029,null,{"$f":"MIN(BU378-BV378,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH378<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH378-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF378,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},{"$f":"VLOOKUP(CF378,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},null,2014,5.7878521126760569]
[null,null,3,7.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I379)),ABS($F$492:$F$557-I379),0))","v":6},0,0,0,7,7,"Stor varebil, benzin","Volkswagen","Transporter kassevog","2.0 TSI Euro6",2015,2014,null,0.51526118731630299,1,1.1274177294206782E-2,10963.003985453255,155005.53846153847,43966.076923076929,201230,13.7,1665,0.18622950819672132,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB379","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D379,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D379-$I379,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P379))","v":0.16393442622950821},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D379,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D379-$I379,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P379))","v":0},0,1,0,0,{"$f":"IF(I379 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I379)/100000*V379,Afskrivning!$C$30)/100","v":8.6860525188504609E-2},0.88723665194698942,260.82,null,null,17940,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I379","v":0.60464710599999993},{"$f":"IFERROR(VLOOKUP(C379&\"-\"&I379,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C379&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23883928571428559},70263,1167,0,4,35000,null,null,1.1359999999999999,1,952.25228382013893,14915.490356952352,null,"Benzin",2014,0.18622950819672132,null,223135.38461538462,0,155005.53846153847,{"$f":"BL379*'Ny Regafg'!$F$4","v":38751.384615384617},null,193756.92307692309,{"$f":"IF(BO379>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO379*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO379>'Ny Regafg'!$F$80,(BO379-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":59378.461538461546},{"$f":"BK379*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},29378.461538461546,29378.461538461546,null,{"$f":"MIN(BU379-BV379,'Ny Regafg'!$F$117)","v":29378.461538461546},0,{"$f":"IF(BH379<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH379-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF379,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CF379,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2014,5.369718309859155]
[null,null,3,7.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I380)),ABS($F$492:$F$557-I380),0))","v":6},0,0,0,7,7,"Stor varebil, benzin","Mercedes-benz","Gle","63 amg s suv 4matic amg speedshift plus 7g-tronic",2015,2014,null,0.51526118731630299,1,1.1274177294206782E-2,10963.003985453255,948479.99968000012,56000,201230,13.7,1665,0.10888178914085883,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB380","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D380,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D380-$I380,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P380))","v":9.5846645370474326E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D380,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D380-$I380,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P380))","v":0},0,1,0,0,{"$f":"IF(I380 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I380)/100000*V380,Afskrivning!$C$30)/100","v":0.53150017554656481},0.88723665194698942,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I380","v":0.60464710599999993},{"$f":"IFERROR(VLOOKUP(C380&\"-\"&I380,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C380&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23883928571428559},70263,1167,0,4,35000,null,null,1.1359999999999999,1,5826.8385427860949,91267.992288543421,null,"Benzin",2014,0.10888178914085883,null,1232599.9996000002,0,948479.99968000012,{"$f":"BL380*'Ny Regafg'!$F$4","v":237119.99992000003},null,1185599.9996000002,{"$f":"IF(BO380>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO380*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO380>'Ny Regafg'!$F$80,(BO380-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":555299.99980000011},{"$f":"BK380*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},525299.99980000011,525299.99980000011,null,{"$f":"MIN(BU380-BV380,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH380<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH380-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF380,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF380,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2014,9.1842723001760582]
[null,null,3,8.1,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I381)),ABS($F$492:$F$557-I381),0))","v":6},0,0,0,8,8,"Stor varebil, benzin","Ford","F 150 raptor","F 150",2015,2013,null,0.54010335434733969,1,1.1817736565455126E-2,10590.261849947838,242480.00000000003,56000,201230,13.7,1665,0.17277566539923953,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB381","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D381,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D381-$I381,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P381))","v":0.15209125475285171},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D381,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D381-$I381,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P381))","v":0},0,1,0,0,{"$f":"IF(I381 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I381)/100000*V381,Afskrivning!$C$30)/100","v":0.11724700488634981},0.90269871827251658,260.82,null,null,16660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I381","v":0.66723059299999998},{"$f":"IFERROR(VLOOKUP(C381&\"-\"&I381,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C381&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22321428571428559},70263,1167,0,4,35000,null,null,1.1359999999999999,1,1241.6764828685582,23332.766929816647,null,"Benzin",2013,0.17277566539923953,null,350100.00000000006,0,242480.00000000003,{"$f":"BL381*'Ny Regafg'!$F$4","v":60620.000000000007},null,303100.00000000006,{"$f":"IF(BO381>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO381*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO381>'Ny Regafg'!$F$80,(BO381-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":114050.00000000003},{"$f":"BK381*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},84050.000000000029,84050.000000000029,null,{"$f":"MIN(BU381-BV381,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH381<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH381-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF381,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},{"$f":"VLOOKUP(CF381,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},null,2013,5.7878521126760569]
[null,null,3,8.1999999999999993,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I382)),ABS($F$492:$F$557-I382),0))","v":6},0,0,0,8,8,"Stor varebil, benzin","Volkswagen","Transporter kassevog","2.0 TSI Euro6",2015,2013,null,0.54010335434733969,1,1.1817736565455126E-2,10590.261849947838,155005.53846153847,43966.076923076929,201230,13.7,1665,0.18622950819672132,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB382","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D382,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D382-$I382,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P382))","v":0.16393442622950821},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D382,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D382-$I382,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P382))","v":0},0,1,0,0,{"$f":"IF(I382 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I382)/100000*V382,Afskrivning!$C$30)/100","v":7.4950243836239203E-2},0.90269871827251658,260.82,null,null,17940,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I382","v":0.66723059299999998},{"$f":"IFERROR(VLOOKUP(C382&\"-\"&I382,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C382&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22321428571428559},70263,1167,0,4,35000,null,null,1.1359999999999999,1,793.74270794321205,14915.490356952352,null,"Benzin",2013,0.18622950819672132,null,223135.38461538462,0,155005.53846153847,{"$f":"BL382*'Ny Regafg'!$F$4","v":38751.384615384617},null,193756.92307692309,{"$f":"IF(BO382>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO382*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO382>'Ny Regafg'!$F$80,(BO382-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":59378.461538461546},{"$f":"BK382*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},29378.461538461546,29378.461538461546,null,{"$f":"MIN(BU382-BV382,'Ny Regafg'!$F$117)","v":29378.461538461546},0,{"$f":"IF(BH382<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH382-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF382,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CF382,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2013,5.369718309859155]
[null,null,3,8.3000000000000007,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I383)),ABS($F$492:$F$557-I383),0))","v":6},0,0,0,8,8,"Stor varebil, benzin","Mercedes-benz","Gle","63 amg s suv 4matic amg speedshift plus 7g-tronic",2015,2013,null,0.54010335434733969,1,1.1817736565455126E-2,10590.261849947838,948479.99968000012,56000,201230,13.7,1665,0.10888178914085883,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB383","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D383,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D383-$I383,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P383))","v":9.5846645370474326E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D383,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D383-$I383,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P383))","v":0},0,1,0,0,{"$f":"IF(I383 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I383)/100000*V383,Afskrivning!$C$30)/100","v":0.45862107867488461},0.90269871827251658,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I383","v":0.66723059299999998},{"$f":"IFERROR(VLOOKUP(C383&\"-\"&I383,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C383&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22321428571428559},70263,1167,0,4,35000,null,null,1.1359999999999999,1,4856.9173130725567,91267.992288543421,null,"Benzin",2013,0.10888178914085883,null,1232599.9996000002,0,948479.99968000012,{"$f":"BL383*'Ny Regafg'!$F$4","v":237119.99992000003},null,1185599.9996000002,{"$f":"IF(BO383>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO383*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO383>'Ny Regafg'!$F$80,(BO383-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":555299.99980000011},{"$f":"BK383*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},525299.99980000011,525299.99980000011,null,{"$f":"MIN(BU383-BV383,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH383<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH383-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF383,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF383,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2013,9.1842723001760582]
[null,null,3,9.1,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I384)),ABS($F$492:$F$557-I384),0))","v":10},0,0,0,9,9,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,2012,null,0.27621520957033951,1,6.0437295117686399E-3,10230.192947049612,711200,56000,201230,13.7,1665,7.944055944055943E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB384","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D384,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D384-$I384,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P384))","v":6.9930069930069921E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D384,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D384-$I384,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P384))","v":0},0,1,0,0,{"$f":"IF(I384 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I384)/100000*V384,Afskrivning!$C$30)/100","v":0.28924141526547342},0.91816078459804384,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I384","v":0.72981407999999992},{"$f":"IFERROR(VLOOKUP(C384&\"-\"&I384,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C384&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18553936925647441},70263,1167,0,4,35000,null,null,1.1359999999999999,1,2958.9954864434944,68435.598154427571,null,"Benzin",2012,7.944055944055943E-2,null,936000,0,711200,{"$f":"BL384*'Ny Regafg'!$F$4","v":177800},null,889000,{"$f":"IF(BO384>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO384*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO384>'Ny Regafg'!$F$80,(BO384-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":407000},{"$f":"BK384*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},377000,377000,null,{"$f":"MIN(BU384-BV384,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH384<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH384-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF384,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF384,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2012,12.588028169014086]
[null,null,3,9.1999999999999993,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I385)),ABS($F$492:$F$557-I385),0))","v":10},0,0,0,9,9,"Stor varebil, benzin","Mercedes-benz","Ml63amg","-",2011,2012,null,0.27621520957033951,1,6.0437295117686399E-3,10230.192947049612,916035.2,56000,201230,13.7,1665,0.10888178914085883,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB385","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D385,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D385-$I385,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P385))","v":9.5846645370474326E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D385,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D385-$I385,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P385))","v":0},0,1,0,0,{"$f":"IF(I385 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I385)/100000*V385,Afskrivning!$C$30)/100","v":0.37254684713300201},0.91816078459804384,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I385","v":0.72981407999999992},{"$f":"IFERROR(VLOOKUP(C385&\"-\"&I385,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C385&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18553936925647441},70263,1167,0,4,35000,null,null,1.1359999999999999,1,3811.2261279856075,88145.974188007152,null,"Benzin",2012,0.10888178914085883,null,1192044,0,916035.2,{"$f":"BL385*'Ny Regafg'!$F$4","v":229008.8},null,1145044,{"$f":"IF(BO385>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO385*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO385>'Ny Regafg'!$F$80,(BO385-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":535022},{"$f":"BK385*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},505022,505022,null,{"$f":"MIN(BU385-BV385,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH385<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH385-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF385,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF385,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2012,{"$f":"1/AA385*BB385","v":9.1842723001760582}]
[null,null,3,9.3000000000000007,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I386)),ABS($F$492:$F$557-I386),0))","v":10},0,0,0,9,9,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,2012,null,0.27621520957033951,1,6.0437295117686399E-3,10230.192947049612,711200,56000,201230,13.7,1665,7.944055944055943E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB386","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D386,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D386-$I386,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P386))","v":6.9930069930069921E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D386,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D386-$I386,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P386))","v":0},0,1,0,0,{"$f":"IF(I386 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I386)/100000*V386,Afskrivning!$C$30)/100","v":0.28924141526547342},0.91816078459804384,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I386","v":0.72981407999999992},{"$f":"IFERROR(VLOOKUP(C386&\"-\"&I386,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C386&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18553936925647441},70263,1167,0,4,35000,null,null,1.1359999999999999,1,2958.9954864434944,68435.598154427571,null,"Benzin",2012,7.944055944055943E-2,null,936000,0,711200,{"$f":"BL386*'Ny Regafg'!$F$4","v":177800},null,889000,{"$f":"IF(BO386>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO386*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO386>'Ny Regafg'!$F$80,(BO386-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":407000},{"$f":"BK386*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},377000,377000,null,{"$f":"MIN(BU386-BV386,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH386<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH386-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF386,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF386,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2012,12.588028169014086]
[null,null,3,10.1,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I387)),ABS($F$492:$F$557-I387),0))","v":10},10,10.1,1,10,10,{"$f":"IFERROR(INDEX(K$557:K$619,MATCH($D387,$C$557:$C$619,0)),INDEX(K$557:K$619,MATCH(ROUND($J$231+$D387-$I387,1),$C$557:$C$619,0)))","v":"Stor varebil, benzin"},"Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,2011,null,0.1087060302553492,1,2.378543325631614E-3,9882.3663868499261,{"$f":"IFERROR(INDEX(V$557:V$619,MATCH($D387,$C$557:$C$619,0)),INDEX(V$557:V$619,MATCH(ROUND($J$231+$D387-$I387,1),$C$557:$C$619,0)))","v":711200},56000,201230,13.7,1665,7.944055944055943E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB387","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D387,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D387-$I387,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P387))","v":6.9930069930069921E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D387,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D387-$I387,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P387))","v":0},{"$f":"IFERROR(INDEX(AF$557:AF$619,MATCH($D387,$C$557:$C$619,0)),INDEX(AF$557:AF$619,MATCH(ROUND($J$231+$D387-$I387,1),$C$557:$C$619,0)))","v":0},1,0,0,{"$f":"IF(I387 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I387)/100000*V387,Afskrivning!$C$30)/100","v":0.23459438663795795},0.933622850923571,260.82,null,null,4360,{"$f":"IFERROR(INDEX(AP$557:AP$619,MATCH($D387,$C$557:$C$619,0)),INDEX(AP$557:AP$619,MATCH(ROUND($J$231+$D387-$I387,1),$C$557:$C$619,0)))","v":0},0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I387","v":0.79239756699999997},{"$f":"IFERROR(VLOOKUP(C387&\"-\"&I387,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C387&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.14786445279866323},70263,1167,0,4,35000,null,null,1.1359999999999999,1,2318.3476810546313,68435.598154427571,null,"Benzin",2011,7.944055944055943E-2,null,936000,0,711200,{"$f":"BL387*'Ny Regafg'!$F$4","v":177800},null,889000,{"$f":"IF(BO387>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO387*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO387>'Ny Regafg'!$F$80,(BO387-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":407000},{"$f":"BK387*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},377000,377000,null,{"$f":"MIN(BU387-BV387,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH387<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH387-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF387,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF387,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2011,12.588028169014086]
[null,null,3,10.199999999999999,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I388)),ABS($F$492:$F$557-I388),0))","v":10},10,10.199999999999999,1,10,10,"Stor varebil, benzin","Mercedes-benz","Ml63amg","-",2011,2011,null,0.1087060302553492,1,2.378543325631614E-3,9882.3663868499261,916035.2,56000,201230,13.7,1665,0.10888178914085883,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB388","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D388,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D388-$I388,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P388))","v":9.5846645370474326E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D388,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D388-$I388,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P388))","v":0},0,1,0,0,{"$f":"IF(I388 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I388)/100000*V388,Afskrivning!$C$30)/100","v":0.30216073661808085},0.933622850923571,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I388","v":0.79239756699999997},{"$f":"IFERROR(VLOOKUP(C388&\"-\"&I388,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C388&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.14786445279866323},70263,1167,0,4,35000,null,null,1.1359999999999999,1,2986.0631069803358,88145.974188007152,null,"Benzin",2011,0.10888178914085883,null,1192044,0,916035.2,{"$f":"BL388*'Ny Regafg'!$F$4","v":229008.8},null,1145044,{"$f":"IF(BO388>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO388*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO388>'Ny Regafg'!$F$80,(BO388-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":535022},{"$f":"BK388*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},505022,505022,null,{"$f":"MIN(BU388-BV388,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH388<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH388-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF388,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF388,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2011,9.1842723001760582]
[null,null,3,10.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I389)),ABS($F$492:$F$557-I389),0))","v":10},10,10.3,1,10,10,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,2011,null,0.1087060302553492,1,2.378543325631614E-3,9882.3663868499261,711200,56000,201230,13.7,1665,7.944055944055943E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB389","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D389,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D389-$I389,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P389))","v":6.9930069930069921E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D389,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D389-$I389,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P389))","v":0},0,1,0,0,{"$f":"IF(I389 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I389)/100000*V389,Afskrivning!$C$30)/100","v":0.23459438663795795},0.933622850923571,{"$f":"IFERROR(INDEX(AL$557:AL$619,MATCH($D389,$C$557:$C$619,0)),INDEX(AL$557:AL$619,MATCH(ROUND($J$231+$D389-$I389,1),$C$557:$C$619,0)))","v":260.82},null,null,4360,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I389","v":0.79239756699999997},{"$f":"IFERROR(VLOOKUP(C389&\"-\"&I389,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C389&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.14786445279866323},70263,1167,0,4,35000,null,null,1.1359999999999999,1,2318.3476810546313,68435.598154427571,null,"Benzin",2011,7.944055944055943E-2,null,936000,0,711200,{"$f":"BL389*'Ny Regafg'!$F$4","v":177800},null,889000,{"$f":"IF(BO389>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO389*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO389>'Ny Regafg'!$F$80,(BO389-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":407000},{"$f":"BK389*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},377000,377000,null,{"$f":"MIN(BU389-BV389,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH389<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH389-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF389,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF389,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2011,12.588028169014086]
[null,null,3,11.1,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I390)),ABS($F$492:$F$557-I390),0))","v":10},0,0,0,11,11,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,2010,null,0.13364912301575838,1,2.9243109032583581E-3,9546.3659296970272,711200,56000,201230,13.7,1665,7.944055944055943E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB390","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D390,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D390-$I390,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P390))","v":6.9930069930069921E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D390,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D390-$I390,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P390))","v":0},0,1,0,0,{"$f":"IF(I390 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I390)/100000*V390,Afskrivning!$C$30)/100","v":0.17994735801044232},0.94908491724909827,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I390","v":0.85498105400000002},{"$f":"IFERROR(VLOOKUP(C390&\"-\"&I390,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C390&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.11018953634085203},70263,1167,0,4,35000,null,null,1.1359999999999999,1,1717.8433276498799,68435.598154427571,null,"Benzin",2010,7.944055944055943E-2,null,936000,0,711200,{"$f":"BL390*'Ny Regafg'!$F$4","v":177800},null,889000,{"$f":"IF(BO390>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO390*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO390>'Ny Regafg'!$F$80,(BO390-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":407000},{"$f":"BK390*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},377000,377000,null,{"$f":"MIN(BU390-BV390,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH390<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH390-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF390,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF390,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2010,12.588028169014086]
[null,null,3,11.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I391)),ABS($F$492:$F$557-I391),0))","v":10},0,0,0,11,{"$f":"I391+input_år-original_år","v":11},"Stor varebil, benzin","Mercedes-benz","Ml63amg","-",2011,2010,null,0.13364912301575838,{"$f":"INDEX(skrotrate_vbil,MATCH(I391&\" \"&IF(P391>original_år,0,original_år-P391),match_skrot,0))","v":1},2.9243109032583581E-3,9546.3659296970272,916035.2,56000,201230,13.7,1665,{"$f":"BA391*AD391*BB391","v":0.10888178914085883},{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB391","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D391,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D391-$I391,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P391))","v":9.5846645370474326E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D391,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D391-$I391,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P391))","v":0},0,1,0,0,{"$f":"IF(I391 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I391)/100000*V391,Afskrivning!$C$30)/100","v":0.23177462610315963},{"$f":"1-AJ391/(V391/X391)","v":0.94908491724909827},260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I391","v":0.85498105400000002},{"$f":"IFERROR(VLOOKUP(C391&\"-\"&I391,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C391&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.11018953634085203},70263,1167,0,4,35000,null,null,1.1359999999999999,1,{"$f":"AJ391*U391","v":2212.6053939994704},88145.974188007152,null,"Benzin",2010,0.10888178914085883,null,1192044,0,916035.2,{"$f":"BL391*'Ny Regafg'!$F$4","v":229008.8},null,1145044,{"$f":"IF(BO391>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO391*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO391>'Ny Regafg'!$F$80,(BO391-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":535022},{"$f":"BK391*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},505022,505022,null,{"$f":"MIN(BU391-BV391,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH391<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH391-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF391,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF391,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2010,9.1842723001760582]
[null,null,3,11.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I392)),ABS($F$492:$F$557-I392),0))","v":10},0,0,0,11,11,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,2010,null,0.13364912301575838,1,2.9243109032583581E-3,9546.3659296970272,711200,56000,201230,13.7,1665,7.944055944055943E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB392","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D392,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D392-$I392,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P392))","v":6.9930069930069921E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D392,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D392-$I392,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P392))","v":0},0,1,0,0,{"$f":"IF(I392 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I392)/100000*V392,Afskrivning!$C$30)/100","v":0.17994735801044232},0.94908491724909827,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I392","v":0.85498105400000002},{"$f":"IFERROR(VLOOKUP(C392&\"-\"&I392,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C392&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.11018953634085203},70263,1167,0,4,35000,null,null,1.1359999999999999,1,1717.8433276498799,68435.598154427571,null,"Benzin",2010,7.944055944055943E-2,null,936000,0,711200,{"$f":"BL392*'Ny Regafg'!$F$4","v":177800},null,889000,{"$f":"IF(BO392>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO392*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO392>'Ny Regafg'!$F$80,(BO392-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":407000},{"$f":"BK392*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},377000,377000,null,{"$f":"MIN(BU392-BV392,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH392<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH392-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF392,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF392,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2010,12.588028169014086]
[null,null,3,12.1,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I393)),ABS($F$492:$F$557-I393),0))","v":10},0,0,0,12,12,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,2009,null,5.5330736928523971E-2,1,1.2106647139489602E-3,9221.7894880873282,711200,56000,201230,13.7,1665,7.944055944055943E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB393","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D393,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D393-$I393,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P393))","v":6.9930069930069921E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D393,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D393-$I393,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P393))","v":0},0,1,0,0,{"$f":"IF(I393 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I393)/100000*V393,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99501504268484608,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I393","v":0.91756454099999996},{"$f":"IFERROR(VLOOKUP(C393&\"-\"&I393,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C393&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,162.47093087139407,68435.598154427571,null,"Benzin",2009,7.944055944055943E-2,null,936000,0,711200,{"$f":"BL393*'Ny Regafg'!$F$4","v":177800},null,889000,{"$f":"IF(BO393>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO393*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO393>'Ny Regafg'!$F$80,(BO393-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":407000},{"$f":"BK393*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},377000,377000,null,{"$f":"MIN(BU393-BV393,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH393<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH393-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF393,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF393,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2009,12.588028169014086]
[null,null,3,12.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I394)),ABS($F$492:$F$557-I394),0))","v":10},0,0,0,12,12,"Stor varebil, benzin","Mercedes-benz","Ml63amg","-",2011,2009,null,5.5330736928523971E-2,1,1.2106647139489602E-3,9221.7894880873282,916035.2,56000,201230,13.7,1665,0.10888178914085883,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB394","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D394,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D394-$I394,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P394))","v":9.5846645370474326E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D394,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D394-$I394,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P394))","v":0},0,1,0,0,{"$f":"IF(I394 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I394)/100000*V394,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99612973208612787,260.82,null,null,8020,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I394","v":0.91756454099999996},{"$f":"IFERROR(VLOOKUP(C394&\"-\"&I394,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C394&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,162.47093087139407,88145.974188007152,null,"Benzin",2009,0.10888178914085883,null,1192044,0,916035.2,{"$f":"BL394*'Ny Regafg'!$F$4","v":229008.8},null,1145044,{"$f":"IF(BO394>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO394*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO394>'Ny Regafg'!$F$80,(BO394-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":535022},{"$f":"BK394*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},505022,505022,null,{"$f":"MIN(BU394-BV394,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH394<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH394-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF394,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CF394,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},null,2009,9.1842723001760582]
[null,null,3,12.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I395)),ABS($F$492:$F$557-I395),0))","v":10},0,0,0,12,12,"Stor varebil, benzin","Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,2009,null,5.5330736928523971E-2,1,1.2106647139489602E-3,9221.7894880873282,711200,56000,201230,13.7,1665,7.944055944055943E-2,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB395","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D395,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D395-$I395,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P395))","v":6.9930069930069921E-2},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D395,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D395-$I395,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P395))","v":0},0,1,0,0,{"$f":"IF(I395 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I395)/100000*V395,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99501504268484608,260.82,null,null,4360,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I395","v":0.91756454099999996},{"$f":"IFERROR(VLOOKUP(C395&\"-\"&I395,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C395&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,162.47093087139407,68435.598154427571,null,"Benzin",2009,7.944055944055943E-2,null,936000,0,711200,{"$f":"BL395*'Ny Regafg'!$F$4","v":177800},null,889000,{"$f":"IF(BO395>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO395*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO395>'Ny Regafg'!$F$80,(BO395-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":407000},{"$f":"BK395*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},377000,377000,null,{"$f":"MIN(BU395-BV395,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH395<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH395-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF395,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CF395,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},null,2009,12.588028169014086]
[null,null,3,13.1,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I396)),ABS($F$492:$F$557-I396),0))","v":14},0,0,0,13,13,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,2008,null,0.11580723239140069,1,2.5339212462951741E-3,8908.2486454923601,456720,56000,201230,13.7,1665,0.17749999999999999,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB396","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D396,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D396-$I396,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P396))","v":0.15625},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D396,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D396-$I396,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P396))","v":0},0,1,0,0,{"$f":"IF(I396 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I396)/100000*V396,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99223747231884429,260.82,null,null,16660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I396","v":0.98014802799999989},{"$f":"IFERROR(VLOOKUP(C396&\"-\"&I396,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C396&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,156.94691922176668,43948.124844052531,null,"Benzin",2008,0.17749999999999999,null,617900,0,456720,{"$f":"BL396*'Ny Regafg'!$F$4","v":114180},null,570900,{"$f":"IF(BO396>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO396*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO396>'Ny Regafg'!$F$80,(BO396-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":247950},{"$f":"BK396*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},217950,217950,null,{"$f":"MIN(BU396-BV396,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH396<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH396-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF396,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},{"$f":"VLOOKUP(CF396,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},null,2008,5.6338028169014089]
[null,null,3,13.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I397)),ABS($F$492:$F$557-I397),0))","v":14},0,0,0,13,13,{"$f":"IFERROR(INDEX(K$557:K$619,MATCH($D397,$C$557:$C$619,0)),INDEX(K$557:K$619,MATCH(ROUND($J$231+$D397-$I397,1),$C$557:$C$619,0)))","v":"Stor varebil, benzin"},"Mercedes-benz","Ml","350 aut.",2007,2008,null,0.11580723239140069,1,2.5339212462951741E-3,8908.2486454923601,{"$f":"IFERROR(INDEX(V$557:V$619,MATCH($D397,$C$557:$C$619,0)),INDEX(V$557:V$619,MATCH(ROUND($J$231+$D397-$I397,1),$C$557:$C$619,0)))","v":330400},56000,201230,13.7,1665,0.14024691358024691,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB397","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D397,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D397-$I397,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P397))","v":0.1234567901234568},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D397,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D397-$I397,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P397))","v":0},{"$f":"IFERROR(INDEX(AF$557:AF$619,MATCH($D397,$C$557:$C$619,0)),INDEX(AF$557:AF$619,MATCH(ROUND($J$231+$D397-$I397,1),$C$557:$C$619,0)))","v":0},1,0,0,{"$f":"IF(I397 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I397)/100000*V397,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98926966815212636,260.82,null,null,11740,{"$f":"IFERROR(INDEX(AP$557:AP$619,MATCH($D397,$C$557:$C$619,0)),INDEX(AP$557:AP$619,MATCH(ROUND($J$231+$D397-$I397,1),$C$557:$C$619,0)))","v":0},0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I397","v":0.98014802799999989},{"$f":"IFERROR(VLOOKUP(C397&\"-\"&I397,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C397&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,{"$f":"IFERROR(INDEX(BA$557:BA$619,MATCH($D397,$C$557:$C$619,0)),INDEX(BA$557:BA$619,MATCH(ROUND($J$231+$D397-$I397,1),$C$557:$C$619,0)))","v":1.1359999999999999},1,156.94691922176668,31792.915678041154,null,"Benzin",2008,0.14024691358024691,null,460000,0,330400,{"$f":"BL397*'Ny Regafg'!$F$4","v":82600},null,413000,{"$f":"IF(BO397>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO397*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO397>'Ny Regafg'!$F$80,(BO397-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":169000},{"$f":"BK397*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},139000,139000,null,{"$f":"MIN(BU397-BV397,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH397<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH397-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF397,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CF397,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},null,2008,7.130281690140845]
[null,null,3,13.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I398)),ABS($F$492:$F$557-I398),0))","v":14},0,0,0,13,13,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,2008,null,0.11580723239140069,1,2.5339212462951741E-3,8908.2486454923601,440531.20000000001,56000,201230,13.7,1665,0.15089184060663796,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB398","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D398,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D398-$I398,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P398))","v":0.13282732447767429},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D398,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D398-$I398,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P398))","v":0},0,1,0,0,{"$f":"IF(I398 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I398)/100000*V398,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99195221214175644,260.82,null,null,14220,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I398","v":0.98014802799999989},{"$f":"IFERROR(VLOOKUP(C398&\"-\"&I398,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C398&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,156.94691922176668,42390.348956253882,null,"Benzin",2008,0.15089184060663796,null,597664,0,440531.20000000001,{"$f":"BL398*'Ny Regafg'!$F$4","v":110132.8},null,550664,{"$f":"IF(BO398>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO398*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO398>'Ny Regafg'!$F$80,(BO398-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":237832},{"$f":"BK398*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},207832,207832,null,{"$f":"MIN(BU398-BV398,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH398<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH398-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF398,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},{"$f":"VLOOKUP(CF398,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},null,2008,6.627263581514085]
[null,null,3,14.1,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I399)),ABS($F$492:$F$557-I399),0))","v":14},14,14.1,1,14,14,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,2007,null,1.480123328945846,1,3.2385852531879658E-2,8605.3681915456164,456720,56000,201230,13.7,1665,0.17749999999999999,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB399","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D399,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D399-$I399,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P399))","v":0.15625},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D399,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D399-$I399,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P399))","v":0},0,1,0,0,{"$f":"IF(I399 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I399)/100000*V399,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99223747231884429,260.82,null,null,16660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I399","v":1.0427315149999998},{"$f":"IFERROR(VLOOKUP(C399&\"-\"&I399,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C399&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,151.61072396822655,43948.124844052531,null,"Benzin",2007,0.17749999999999999,null,617900,0,456720,{"$f":"BL399*'Ny Regafg'!$F$4","v":114180},null,570900,{"$f":"IF(BO399>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO399*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO399>'Ny Regafg'!$F$80,(BO399-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":247950},{"$f":"BK399*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},217950,217950,null,{"$f":"MIN(BU399-BV399,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH399<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH399-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF399,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},{"$f":"VLOOKUP(CF399,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},null,2007,5.6338028169014089]
[null,null,3,14.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I400)),ABS($F$492:$F$557-I400),0))","v":14},14,14.2,1,14,14,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,2007,null,1.480123328945846,1,3.2385852531879658E-2,8605.3681915456164,330400,56000,201230,13.7,1665,0.14024691358024691,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB400","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D400,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D400-$I400,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P400))","v":0.1234567901234568},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D400,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D400-$I400,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P400))","v":0},0,1,0,0,{"$f":"IF(I400 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I400)/100000*V400,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98926966815212636,260.82,null,null,11740,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I400","v":1.0427315149999998},{"$f":"IFERROR(VLOOKUP(C400&\"-\"&I400,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C400&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,151.61072396822655,31792.915678041154,null,"Benzin",2007,0.14024691358024691,null,460000,0,330400,{"$f":"BL400*'Ny Regafg'!$F$4","v":82600},null,413000,{"$f":"IF(BO400>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO400*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO400>'Ny Regafg'!$F$80,(BO400-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":169000},{"$f":"BK400*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},139000,139000,null,{"$f":"MIN(BU400-BV400,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH400<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH400-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF400,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CF400,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},null,2007,7.130281690140845]
[null,null,3,14.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I401)),ABS($F$492:$F$557-I401),0))","v":14},14,14.3,1,14,14,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,2007,null,1.480123328945846,1,3.2385852531879658E-2,8605.3681915456164,440531.20000000001,56000,201230,13.7,1665,0.15089184060663796,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB401","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D401,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D401-$I401,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P401))","v":0.13282732447767429},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D401,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D401-$I401,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P401))","v":0},0,1,0,0,{"$f":"IF(I401 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I401)/100000*V401,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99195221214175644,260.82,null,null,14220,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I401","v":1.0427315149999998},{"$f":"IFERROR(VLOOKUP(C401&\"-\"&I401,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C401&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,151.61072396822655,42390.348956253882,null,"Benzin",2007,0.15089184060663796,null,597664,0,440531.20000000001,{"$f":"BL401*'Ny Regafg'!$F$4","v":110132.8},null,550664,{"$f":"IF(BO401>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO401*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO401>'Ny Regafg'!$F$80,(BO401-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":237832},{"$f":"BK401*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},207832,207832,null,{"$f":"MIN(BU401-BV401,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH401<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH401-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF401,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},{"$f":"VLOOKUP(CF401,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},null,2007,6.627263581514085]
[null,null,3,15.1,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I402)),ABS($F$492:$F$557-I402),0))","v":14},0,0,0,15,15,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,2006,null,1.6542443489335805,1,3.6195709160542773E-2,8312.7856730330677,456720,56000,201230,13.7,1665,0.17749999999999999,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB402","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D402,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D402-$I402,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P402))","v":0.15625},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D402,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D402-$I402,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P402))","v":0},0,1,0,0,{"$f":"IF(I402 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I402)/100000*V402,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99223747231884429,260.82,null,null,16660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I402","v":1.105315002},{"$f":"IFERROR(VLOOKUP(C402&\"-\"&I402,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C402&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,146.45595935330689,43948.124844052531,null,"Benzin",2006,0.17749999999999999,null,617900,0,456720,{"$f":"BL402*'Ny Regafg'!$F$4","v":114180},null,570900,{"$f":"IF(BO402>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO402*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO402>'Ny Regafg'!$F$80,(BO402-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":247950},{"$f":"BK402*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},217950,217950,null,{"$f":"MIN(BU402-BV402,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH402<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH402-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF402,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},{"$f":"VLOOKUP(CF402,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},null,2006,5.6338028169014089]
[null,null,3,15.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I403)),ABS($F$492:$F$557-I403),0))","v":14},0,0,0,15,15,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,2006,null,1.6542443489335805,1,3.6195709160542773E-2,8312.7856730330677,330400,56000,201230,13.7,1665,0.14024691358024691,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB403","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D403,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D403-$I403,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P403))","v":0.1234567901234568},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D403,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D403-$I403,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P403))","v":0},0,1,0,0,{"$f":"IF(I403 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I403)/100000*V403,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98926966815212636,260.82,null,null,11740,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I403","v":1.105315002},{"$f":"IFERROR(VLOOKUP(C403&\"-\"&I403,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C403&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,146.45595935330689,31792.915678041154,null,"Benzin",2006,0.14024691358024691,null,460000,0,330400,{"$f":"BL403*'Ny Regafg'!$F$4","v":82600},null,413000,{"$f":"IF(BO403>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO403*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO403>'Ny Regafg'!$F$80,(BO403-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":169000},{"$f":"BK403*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},139000,139000,null,{"$f":"MIN(BU403-BV403,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH403<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH403-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF403,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CF403,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},null,2006,7.130281690140845]
[null,null,3,15.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I404)),ABS($F$492:$F$557-I404),0))","v":14},0,0,0,15,15,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,2006,null,1.6542443489335805,1,3.6195709160542773E-2,8312.7856730330677,440531.20000000001,56000,201230,13.7,1665,0.15089184060663796,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB404","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D404,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D404-$I404,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P404))","v":0.13282732447767429},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D404,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D404-$I404,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P404))","v":0},0,1,0,0,{"$f":"IF(I404 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I404)/100000*V404,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99195221214175644,260.82,null,null,14220,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I404","v":1.105315002},{"$f":"IFERROR(VLOOKUP(C404&\"-\"&I404,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C404&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,146.45595935330689,42390.348956253882,null,"Benzin",2006,0.15089184060663796,null,597664,0,440531.20000000001,{"$f":"BL404*'Ny Regafg'!$F$4","v":110132.8},null,550664,{"$f":"IF(BO404>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO404*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO404>'Ny Regafg'!$F$80,(BO404-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":237832},{"$f":"BK404*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},207832,207832,null,{"$f":"MIN(BU404-BV404,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH404<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH404-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF404,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},{"$f":"VLOOKUP(CF404,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},null,2006,6.627263581514085]
[null,null,3,16.100000000000001,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I405)),ABS($F$492:$F$557-I405),0))","v":14},0,0,0,16,16,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,2005,null,1.638150795870589,1,3.584357402016685E-2,8030.1509601499465,456720,56000,201230,13.7,1665,0.17749999999999999,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB405","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D405,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D405-$I405,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P405))","v":0.15625},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D405,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D405-$I405,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P405))","v":0},0,1,0,0,{"$f":"IF(I405 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I405)/100000*V405,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99223747231884429,260.82,null,null,16660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I405","v":1.1678984889999999},{"$f":"IFERROR(VLOOKUP(C405&\"-\"&I405,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C405&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,141.47645673529451,43948.124844052531,null,"Benzin",2005,0.17749999999999999,null,617900,0,456720,{"$f":"BL405*'Ny Regafg'!$F$4","v":114180},null,570900,{"$f":"IF(BO405>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO405*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO405>'Ny Regafg'!$F$80,(BO405-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":247950},{"$f":"BK405*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},217950,217950,null,{"$f":"MIN(BU405-BV405,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH405<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH405-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF405,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},{"$f":"VLOOKUP(CF405,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},null,2005,5.6338028169014089]
[null,null,3,16.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I406)),ABS($F$492:$F$557-I406),0))","v":14},0,0,0,16,16,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,2005,null,1.638150795870589,1,3.584357402016685E-2,8030.1509601499465,330400,56000,201230,13.7,1665,0.14024691358024691,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB406","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D406,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D406-$I406,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P406))","v":0.1234567901234568},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D406,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D406-$I406,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P406))","v":0},0,1,0,0,{"$f":"IF(I406 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I406)/100000*V406,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98926966815212636,260.82,null,null,11740,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I406","v":1.1678984889999999},{"$f":"IFERROR(VLOOKUP(C406&\"-\"&I406,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C406&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,141.47645673529451,31792.915678041154,null,"Benzin",2005,0.14024691358024691,null,460000,0,330400,{"$f":"BL406*'Ny Regafg'!$F$4","v":82600},null,413000,{"$f":"IF(BO406>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO406*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO406>'Ny Regafg'!$F$80,(BO406-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":169000},{"$f":"BK406*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},139000,139000,null,{"$f":"MIN(BU406-BV406,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH406<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH406-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF406,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CF406,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},null,2005,7.130281690140845]
[null,null,3,16.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I407)),ABS($F$492:$F$557-I407),0))","v":14},0,0,0,16,16,{"$f":"IFERROR(INDEX(K$557:K$619,MATCH($D407,$C$557:$C$619,0)),INDEX(K$557:K$619,MATCH(ROUND($J$231+$D407-$I407,1),$C$557:$C$619,0)))","v":"Stor varebil, benzin"},"Mercedes-benz","R","500 aut.",2007,2005,null,1.638150795870589,1,3.584357402016685E-2,8030.1509601499465,{"$f":"IFERROR(INDEX(V$557:V$619,MATCH($D407,$C$557:$C$619,0)),INDEX(V$557:V$619,MATCH(ROUND($J$231+$D407-$I407,1),$C$557:$C$619,0)))","v":440531.20000000001},56000,201230,13.7,1665,0.15089184060663796,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB407","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D407,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D407-$I407,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P407))","v":0.13282732447767429},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D407,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D407-$I407,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P407))","v":0},{"$f":"IFERROR(INDEX(AF$557:AF$619,MATCH($D407,$C$557:$C$619,0)),INDEX(AF$557:AF$619,MATCH(ROUND($J$231+$D407-$I407,1),$C$557:$C$619,0)))","v":0},1,0,0,{"$f":"IF(I407 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I407)/100000*V407,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99195221214175644,260.82,null,null,14220,{"$f":"IFERROR(INDEX(AP$557:AP$619,MATCH($D407,$C$557:$C$619,0)),INDEX(AP$557:AP$619,MATCH(ROUND($J$231+$D407-$I407,1),$C$557:$C$619,0)))","v":0},0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I407","v":1.1678984889999999},{"$f":"IFERROR(VLOOKUP(C407&\"-\"&I407,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C407&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,141.47645673529451,42390.348956253882,null,"Benzin",2005,0.15089184060663796,null,597664,0,440531.20000000001,{"$f":"BL407*'Ny Regafg'!$F$4","v":110132.8},null,550664,{"$f":"IF(BO407>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO407*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO407>'Ny Regafg'!$F$80,(BO407-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":237832},{"$f":"BK407*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},207832,207832,null,{"$f":"MIN(BU407-BV407,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH407<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH407-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF407,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},{"$f":"VLOOKUP(CF407,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},null,2005,6.627263581514085]
[null,null,3,17.100000000000001,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I408)),ABS($F$492:$F$557-I408),0))","v":14},0,0,0,17,17,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,2004,null,1.1713259999532315,1,2.5629209647184584E-2,7757.1258275048449,456720,56000,201230,13.7,1665,0.17749999999999999,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB408","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D408,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D408-$I408,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P408))","v":0.15625},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D408,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D408-$I408,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P408))","v":0},0,1,0,0,{"$f":"IF(I408 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I408)/100000*V408,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99223747231884429,260.82,null,null,16660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I408","v":1.2304819759999999},{"$f":"IFERROR(VLOOKUP(C408&\"-\"&I408,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C408&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,136.66625720629443,43948.124844052531,null,"Benzin",2004,0.17749999999999999,null,617900,0,456720,{"$f":"BL408*'Ny Regafg'!$F$4","v":114180},null,570900,{"$f":"IF(BO408>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO408*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO408>'Ny Regafg'!$F$80,(BO408-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":247950},{"$f":"BK408*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},217950,217950,null,{"$f":"MIN(BU408-BV408,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH408<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH408-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF408,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},{"$f":"VLOOKUP(CF408,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},null,2004,5.6338028169014089]
[null,null,3,17.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I409)),ABS($F$492:$F$557-I409),0))","v":14},0,0,0,17,17,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,2004,null,1.1713259999532315,1,2.5629209647184584E-2,7757.1258275048449,330400,56000,201230,13.7,1665,0.14024691358024691,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB409","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D409,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D409-$I409,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P409))","v":0.1234567901234568},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D409,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D409-$I409,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P409))","v":0},0,1,0,0,{"$f":"IF(I409 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I409)/100000*V409,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98926966815212636,260.82,null,null,11740,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I409","v":1.2304819759999999},{"$f":"IFERROR(VLOOKUP(C409&\"-\"&I409,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C409&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,136.66625720629443,31792.915678041154,null,"Benzin",2004,0.14024691358024691,null,460000,0,330400,{"$f":"BL409*'Ny Regafg'!$F$4","v":82600},null,413000,{"$f":"IF(BO409>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO409*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO409>'Ny Regafg'!$F$80,(BO409-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":169000},{"$f":"BK409*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},139000,139000,null,{"$f":"MIN(BU409-BV409,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH409<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH409-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF409,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CF409,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},null,2004,7.130281690140845]
[null,null,3,17.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I410)),ABS($F$492:$F$557-I410),0))","v":14},0,0,0,17,17,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,2004,null,1.1713259999532315,1,2.5629209647184584E-2,7757.1258275048449,440531.20000000001,56000,201230,13.7,1665,0.15089184060663796,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB410","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D410,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D410-$I410,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P410))","v":0.13282732447767429},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D410,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D410-$I410,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P410))","v":0},0,1,0,0,{"$f":"IF(I410 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I410)/100000*V410,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99195221214175644,260.82,null,null,14220,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I410","v":1.2304819759999999},{"$f":"IFERROR(VLOOKUP(C410&\"-\"&I410,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C410&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,136.66625720629443,42390.348956253882,null,"Benzin",2004,0.15089184060663796,null,597664,0,440531.20000000001,{"$f":"BL410*'Ny Regafg'!$F$4","v":110132.8},null,550664,{"$f":"IF(BO410>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO410*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO410>'Ny Regafg'!$F$80,(BO410-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":237832},{"$f":"BK410*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},207832,207832,null,{"$f":"MIN(BU410-BV410,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH410<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH410-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF410,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},{"$f":"VLOOKUP(CF410,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},null,2004,6.627263581514085]
[null,null,3,18.100000000000001,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I411)),ABS($F$492:$F$557-I411),0))","v":14},0,0,0,18,18,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,2003,null,0.9441663272205798,1,2.065884027428291E-2,7493.3835493696815,456720,56000,201230,13.7,1665,0.17749999999999999,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB411","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D411,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D411-$I411,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P411))","v":0.15625},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D411,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D411-$I411,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P411))","v":0},0,1,0,0,{"$f":"IF(I411 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I411)/100000*V411,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99223747231884429,260.82,null,null,16660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I411","v":1.2930654629999998},{"$f":"IFERROR(VLOOKUP(C411&\"-\"&I411,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C411&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,132.01960446128047,43948.124844052531,null,"Benzin",2003,0.17749999999999999,null,617900,0,456720,{"$f":"BL411*'Ny Regafg'!$F$4","v":114180},null,570900,{"$f":"IF(BO411>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO411*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO411>'Ny Regafg'!$F$80,(BO411-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":247950},{"$f":"BK411*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},217950,217950,null,{"$f":"MIN(BU411-BV411,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH411<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH411-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF411,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},{"$f":"VLOOKUP(CF411,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},null,2003,5.6338028169014089]
[null,null,3,18.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I412)),ABS($F$492:$F$557-I412),0))","v":14},0,0,0,18,18,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,2003,null,0.9441663272205798,1,2.065884027428291E-2,7493.3835493696815,330400,56000,201230,13.7,1665,0.14024691358024691,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB412","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D412,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D412-$I412,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P412))","v":0.1234567901234568},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D412,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D412-$I412,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P412))","v":0},0,1,0,0,{"$f":"IF(I412 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I412)/100000*V412,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98926966815212636,260.82,null,null,11740,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I412","v":1.2930654629999998},{"$f":"IFERROR(VLOOKUP(C412&\"-\"&I412,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C412&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,132.01960446128047,31792.915678041154,null,"Benzin",2003,0.14024691358024691,null,460000,0,330400,{"$f":"BL412*'Ny Regafg'!$F$4","v":82600},null,413000,{"$f":"IF(BO412>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO412*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO412>'Ny Regafg'!$F$80,(BO412-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":169000},{"$f":"BK412*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},139000,139000,null,{"$f":"MIN(BU412-BV412,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH412<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH412-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF412,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CF412,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},null,2003,7.130281690140845]
[null,null,3,18.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I413)),ABS($F$492:$F$557-I413),0))","v":14},0,0,0,18,18,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,2003,null,0.9441663272205798,1,2.065884027428291E-2,7493.3835493696815,440531.20000000001,56000,201230,13.7,1665,0.15089184060663796,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB413","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D413,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D413-$I413,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P413))","v":0.13282732447767429},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D413,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D413-$I413,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P413))","v":0},0,1,0,0,{"$f":"IF(I413 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I413)/100000*V413,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99195221214175644,260.82,null,null,14220,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I413","v":1.2930654629999998},{"$f":"IFERROR(VLOOKUP(C413&\"-\"&I413,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C413&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,132.01960446128047,42390.348956253882,null,"Benzin",2003,0.15089184060663796,null,597664,0,440531.20000000001,{"$f":"BL413*'Ny Regafg'!$F$4","v":110132.8},null,550664,{"$f":"IF(BO413>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO413*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO413>'Ny Regafg'!$F$80,(BO413-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":237832},{"$f":"BK413*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},207832,207832,null,{"$f":"MIN(BU413-BV413,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH413<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH413-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF413,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},{"$f":"VLOOKUP(CF413,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},null,2003,6.627263581514085]
[null,null,3,19.100000000000001,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I414)),ABS($F$492:$F$557-I414),0))","v":14},0,0,0,19,19,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,2002,null,0.44155511903015782,1,9.6614509682729742E-3,7238.6085086911116,456720,56000,201230,13.7,1665,0.17749999999999999,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB414","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D414,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D414-$I414,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P414))","v":0.15625},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D414,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D414-$I414,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P414))","v":0},0,1,0,0,{"$f":"IF(I414 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I414)/100000*V414,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99223747231884429,260.82,null,null,16660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I414","v":1.35564895},{"$f":"IFERROR(VLOOKUP(C414&\"-\"&I414,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C414&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,127.5309379095969,43948.124844052531,null,"Benzin",2002,0.17749999999999999,null,617900,0,456720,{"$f":"BL414*'Ny Regafg'!$F$4","v":114180},null,570900,{"$f":"IF(BO414>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO414*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO414>'Ny Regafg'!$F$80,(BO414-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":247950},{"$f":"BK414*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},217950,217950,null,{"$f":"MIN(BU414-BV414,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH414<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH414-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF414,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},{"$f":"VLOOKUP(CF414,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},null,2002,5.6338028169014089]
[null,null,3,19.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I415)),ABS($F$492:$F$557-I415),0))","v":14},0,0,0,19,19,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,2002,null,0.44155511903015782,1,9.6614509682729742E-3,7238.6085086911116,330400,56000,201230,13.7,1665,0.14024691358024691,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB415","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D415,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D415-$I415,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P415))","v":0.1234567901234568},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D415,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D415-$I415,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P415))","v":0},0,1,0,0,{"$f":"IF(I415 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I415)/100000*V415,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98926966815212636,260.82,null,null,11740,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I415","v":1.35564895},{"$f":"IFERROR(VLOOKUP(C415&\"-\"&I415,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C415&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,127.5309379095969,31792.915678041154,null,"Benzin",2002,0.14024691358024691,null,460000,0,330400,{"$f":"BL415*'Ny Regafg'!$F$4","v":82600},null,413000,{"$f":"IF(BO415>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO415*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO415>'Ny Regafg'!$F$80,(BO415-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":169000},{"$f":"BK415*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},139000,139000,null,{"$f":"MIN(BU415-BV415,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH415<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH415-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF415,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CF415,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},null,2002,7.130281690140845]
[null,null,3,19.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I416)),ABS($F$492:$F$557-I416),0))","v":14},0,0,0,19,19,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,2002,null,0.44155511903015782,1,9.6614509682729742E-3,7238.6085086911116,440531.20000000001,56000,201230,13.7,1665,0.15089184060663796,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB416","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D416,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D416-$I416,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P416))","v":0.13282732447767429},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D416,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D416-$I416,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P416))","v":0},0,1,0,0,{"$f":"IF(I416 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I416)/100000*V416,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99195221214175644,260.82,null,null,14220,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I416","v":1.35564895},{"$f":"IFERROR(VLOOKUP(C416&\"-\"&I416,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C416&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,127.5309379095969,42390.348956253882,null,"Benzin",2002,0.15089184060663796,null,597664,0,440531.20000000001,{"$f":"BL416*'Ny Regafg'!$F$4","v":110132.8},null,550664,{"$f":"IF(BO416>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO416*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO416>'Ny Regafg'!$F$80,(BO416-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":237832},{"$f":"BK416*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},207832,207832,null,{"$f":"MIN(BU416-BV416,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH416<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH416-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF416,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},{"$f":"VLOOKUP(CF416,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},null,2002,6.627263581514085]
[null,null,3,20.100000000000001,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I417)),ABS($F$492:$F$557-I417),0))","v":14},0,0,0,20,20,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,2001,null,0.27969983277582461,1,6.1199748428535702E-3,6992.4958193956154,456720,56000,201230,13.7,1665,0.17749999999999999,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB417","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D417,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D417-$I417,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P417))","v":0.15625},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D417,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D417-$I417,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P417))","v":0},0,1,0,0,{"$f":"IF(I417 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I417)/100000*V417,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99223747231884429,260.82,null,null,16660,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I417","v":1.4182324369999999},{"$f":"IFERROR(VLOOKUP(C417&\"-\"&I417,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C417&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,123.19488602067064,43948.124844052531,null,"Benzin",2001,0.17749999999999999,null,617900,0,456720,{"$f":"BL417*'Ny Regafg'!$F$4","v":114180},null,570900,{"$f":"IF(BO417>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO417*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO417>'Ny Regafg'!$F$80,(BO417-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":247950},{"$f":"BK417*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},217950,217950,null,{"$f":"MIN(BU417-BV417,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH417<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH417-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF417,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},{"$f":"VLOOKUP(CF417,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":16660},null,2001,5.6338028169014089]
[null,null,3,20.2,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I418)),ABS($F$492:$F$557-I418),0))","v":14},0,0,0,20,20,"Stor varebil, benzin","Mercedes-benz","Ml","350 aut.",2007,2001,null,0.27969983277582461,1,6.1199748428535702E-3,6992.4958193956154,330400,56000,201230,13.7,1665,0.14024691358024691,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB418","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D418,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D418-$I418,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P418))","v":0.1234567901234568},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D418,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D418-$I418,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P418))","v":0},0,1,0,0,{"$f":"IF(I418 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I418)/100000*V418,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98926966815212636,260.82,null,null,11740,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I418","v":1.4182324369999999},{"$f":"IFERROR(VLOOKUP(C418&\"-\"&I418,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C418&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,123.19488602067064,31792.915678041154,null,"Benzin",2001,0.14024691358024691,null,460000,0,330400,{"$f":"BL418*'Ny Regafg'!$F$4","v":82600},null,413000,{"$f":"IF(BO418>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO418*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO418>'Ny Regafg'!$F$80,(BO418-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":169000},{"$f":"BK418*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},139000,139000,null,{"$f":"MIN(BU418-BV418,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH418<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH418-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF418,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CF418,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},null,2001,7.130281690140845]
[null,null,3,20.3,{"$f":"INDEX($F$492:$F$557,MATCH(MIN(ABS($F$492:$F$557-I419)),ABS($F$492:$F$557-I419),0))","v":14},0,0,0,20,20,"Stor varebil, benzin","Mercedes-benz","R","500 aut.",2007,2001,null,0.27969983277582461,1,6.1199748428535702E-3,6992.4958193956154,440531.20000000001,56000,201230,13.7,1665,0.15089184060663796,{"$f":"INDEX(Brændstofpriser!$C$219:$C$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))","v":4.4301825441275717},{"$f":"INDEX(Brændstofpriser!$D$219:$D$249,MATCH(input_år,Brændstofpriser!$B$219:$B$249,0))/(1+Moms)-AB419","v":4.4547123042986314},{"$f":"IFERROR(INDEX(AD$557:AD$619,MATCH($D419,$C$557:$C$619,0)),INDEX(AD$557:AD$619,MATCH(ROUND($J$231+$D419-$I419,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P419))","v":0.13282732447767429},{"$f":"IFERROR(INDEX(AE$557:AE$619,MATCH($D419,$C$557:$C$619,0)),INDEX(AE$557:AE$619,MATCH(ROUND($J$231+$D419-$I419,1),$C$557:$C$619,0)))*INDEX('Fælles forudsætninger'!$H$448:$H$488,('Fælles forudsætninger'!$C$447-P419))","v":0},0,1,0,0,{"$f":"IF(I419 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I419)/100000*V419,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99195221214175644,260.82,null,null,14220,0,0,{"$f":"RepOmk!$D$48+RepOmk!$E$48*'Varebiler - Benzin'!I419","v":1.4182324369999999},{"$f":"IFERROR(VLOOKUP(C419&\"-\"&I419,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C419&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,1167,0,4,35000,null,null,1.1359999999999999,1,123.19488602067064,42390.348956253882,null,"Benzin",2001,0.15089184060663796,null,597664,0,440531.20000000001,{"$f":"BL419*'Ny Regafg'!$F$4","v":110132.8},null,550664,{"$f":"IF(BO419>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO419*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO419>'Ny Regafg'!$F$80,(BO419-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":237832},{"$f":"BK419*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},207832,207832,null,{"$f":"MIN(BU419-BV419,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH419<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH419-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF419,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},{"$f":"VLOOKUP(CF419,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":14220},null,2001,6.627263581514085]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kategori","Mærke","Model","Variant","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per bil]","Levetid,  kørsel i alt [km.]",null,null,"Levetid, alder [år]",null,"Pris ekskl. moms og afgifter [kr]","Moms [kr.]","Registreringsafgift 2016 [kr.]","Ejerafgift, årligt [kr. per år]","Brændstof-effektivitet [km per liter]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Rabat på brændstof [kr per liter]","Olieforbrug [km. per liter]",null,"Oliepris ekskl. moms [kr per liter]","Afskrivninger ekskl. moms og afgifter, gennemsnitlige [kr. per km.]","Afskrivninger ekskl. moms og afgifter, marginale [kr. per km.]","Ansvarsforsikrings-præmie [kr per år]","Forsikringsafgift [kr per år]","Reparationsomk. ekskl. moms og afgifter, gennemsnitlige [kr per km.]","Andel af reparationsomk. der er afgifter - før/ud over moms [Pct.]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,"Bilens ny-pris inkl. moms og afgifter (før 2016) [kr.]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Levetid, alder [år]","Beregnet sammenvægtet bilpris til brug for beregning af reparations-omkostning [kr.]","Gennemsnitlig reparationsomkostning inkl. moms, 10  års brug [kr. per km.]","Gennemsnitlig reparationsomkostning inkl. moms, 15  års brug [kr. per km.]","Gennemsnitlig reparationsomkostning inkl. moms, levetids brug [kr. per km.]"]
[null,null,null,null,null,null,null,null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,"Grunddata"]
[null,null,"Matchværdi for løbende alder","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Repræsentativ årgang","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per varebil]","Pris ekskl. registreringsafgift, og ekskl. moms [kr]","Registreringsafgift [kr]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Driftstimer - årligt [timer]",null,"Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof-effektivitet [liter per km oplyst]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Olieforbrug [km. per liter]","Oliepris ekskl. moms [kr per liter] indregnet i vedligehold, derfor 0 her","Rabat på oliepris [Pct]","Marginal afskrivning [kr. per km]","Andel af afskr. som anses for fast omk. [Pct]","Chaufførtimeløn [kr per time]","Andel faste afskrivninger [%]","Forsikringsafgift [kr per år]","Ejerafgift [kr per år]","Vejbenyttelsesafgift [kr per år]","Udligningsafgift [kr per år]","Reparationsomk. årligt ekskl. moms - i alt  [kr per år]",null,"Kapacitets-omkostninger, [kr. per år]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug","Samlede årlige margianle afsrkivninger","Årlige afskrivninger"]
[null,null,{"$f":"IF(COUNTIF(J429:J431,J431)=1,J431+0.1,IF(COUNTIF(J429:J431,J431)=2,J431+0.2,IF(COUNTIF(J429:J431,J431)=3,J431+0.3,0)))","v":0.1},{"$f":"IF(COUNTIF(I428:I431,I431)=1,E431+0.1,IF(COUNTIF(I428:I431,I431)=2,E431+0.2,IF(COUNTIF(I428:I431,I431)=3,E431+0.3,0)))","v":0.1},{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I431)),ABS($F$431:$F$492-I431),0))","v":0},{"$f":"(IF(H431=0,0,I431))*1","v":0},0.1,0,0,{"$f":"I431+input_år-original_år","v":0},"Lille varebil, benzin","CITROEN","C3","1.2 PureTech 83 5D",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Varerbiler_trafikarbejde!N9:N29)","v":285.28355239592059},{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I431,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20.504103889698087},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I431,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16116.91588174372},85558.558558558565,14585.13513513514,215470,14.9,1665,null,null,null,4.4642857142857144E-2,123,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,1,0.88666650240898648,{"$f":"AJ431*U431","v":0},{"$f":"-PMT(Lånerente,Y431,V431)","v":7733.1731705216916}]
[null,null,{"$f":"IF(COUNTIF(J430:J432,J432)=1,J432+0.1,IF(COUNTIF(J430:J432,J432)=2,J432+0.2,IF(COUNTIF(J430:J432,J432)=3,J432+0.3,0)))","v":0.2},0.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I432)),ABS($F$431:$F$492-I432),0))","v":0},{"$f":"(IF(H432=0,0,I432))*1","v":0},0.2,0,0,0,"Lille varebil, benzin","RENAULT","Captur Van","TCe 100",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I432,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20.504103889698087},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I432,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16116.91588174372},91500,16400,215470,14.9,1665,null,null,null,4.6296296296296294E-2,116,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,1,0.88666650240898648,{"$f":"AJ432*U432","v":0},8270.1877757611401]
[null,null,{"$f":"IF(COUNTIF(J431:J433,J433)=1,J433+0.1,IF(COUNTIF(J431:J433,J433)=2,J433+0.2,IF(COUNTIF(J431:J433,J433)=3,J433+0.3,0)))","v":0.3},0.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I433)),ABS($F$431:$F$492-I433),0))","v":0},0,0.3,0,0,0,"Lille varebil, benzin","SUZUKI","Jimny"," Van1,5 AllGrip",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I433,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20.504103889698087},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I433,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16116.91588174372},89563.063063063077,29487.837837837847,215470,14.9,1665,null,null,null,6.3694267515923567E-2,173,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,1,0.88666650240898648,0,8095.1185716269774]
[null,null,1.1000000000000001,0.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I434)),ABS($F$431:$F$492-I434),0))","v":0},0,{"$f":"(IF(F434=0,0,IF(COUNTIF(F432:F434,F434)=1,F434&\",1\",IF(COUNTIF(F432:F434,F434)=2,F434&\",2\",IF(COUNTIF(F432:F434,F434)=3,F434&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I434>$D434,INDEX(K$431:K433,MATCH($D434,$G$431:$G433,0)),INDEX(K435:K$493,MATCH($D434,$G435:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I434>$D434,INDEX(L$431:L433,MATCH($D434,$G$431:$G433,0)),INDEX(L435:L$493,MATCH($D434,$G435:$G$493,0)))","v":"CITROEN"},{"$f":"IF($I434>$D434,INDEX(M$431:M433,MATCH($D434,$G$431:$G433,0)),INDEX(M435:M$493,MATCH($D434,$G435:$G$493,0)))","v":"C3"},{"$f":"IF($I434>$D434,INDEX(N$431:N433,MATCH($D434,$G$431:$G433,0)),INDEX(N435:N$493,MATCH($D434,$G435:$G$493,0)))","v":"1.2 PureTech 83 5D"},{"$f":"IF($I434>$D434,INDEX(O$431:O433,MATCH($D434,$G$431:$G433,0)),INDEX(O435:O$493,MATCH($D434,$G435:$G$493,0)))","v":2021},{"$f":"P431-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I434,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":23.10759591161829},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I434,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15762.343732345353},{"$f":"IF($I434>$D434,INDEX(V$431:V433,MATCH($D434,$G$431:$G433,0)),INDEX(V435:V$493,MATCH($D434,$G435:$G$493,0)))","v":85558.558558558565},{"$f":"IF($I434>$D434,INDEX(W$431:W433,MATCH($D434,$G$431:$G433,0)),INDEX(W435:W$493,MATCH($D434,$G435:$G$493,0)))","v":14585.13513513514},{"$f":"IF($I434>$D434,INDEX(X$431:X433,MATCH($D434,$G$431:$G433,0)),INDEX(X435:X$493,MATCH($D434,$G435:$G$493,0)))","v":215470},{"$f":"IF($I434>$D434,INDEX(Y$431:Y433,MATCH($D434,$G$431:$G433,0)),INDEX(Y435:Y$493,MATCH($D434,$G435:$G$493,0)))","v":14.9},{"$f":"IF($I434>$D434,INDEX(Z$431:Z433,MATCH($D434,$G$431:$G433,0)),INDEX(Z435:Z$493,MATCH($D434,$G435:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I434>$D434,INDEX(AD$431:AD433,MATCH($D434,$G$431:$G433,0)),INDEX(AD435:AD$493,MATCH($D434,$G435:$G$493,0)))","v":4.4642857142857144E-2},null,null,{"$f":"IF($I434>$D434,INDEX(AG$431:AG433,MATCH($D434,$G$431:$G433,0)),INDEX(AG435:AG$493,MATCH($D434,$G435:$G$493,0)))","v":1},{"$f":"IF($I434>$D434,INDEX(AH$431:AH433,MATCH($D434,$G$431:$G433,0)),INDEX(AH435:AH$493,MATCH($D434,$G435:$G$493,0)))","v":0},{"$f":"IF($I434>$D434,INDEX(AI$431:AI433,MATCH($D434,$G$431:$G433,0)),INDEX(AI435:AI$493,MATCH($D434,$G435:$G$493,0)))","v":0},null,null,{"$f":"IF($I434>$D434,INDEX(AL$431:AL433,MATCH($D434,$G$431:$G433,0)),INDEX(AL435:AL$493,MATCH($D434,$G435:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I434>$D434,INDEX(AP$431:AP433,MATCH($D434,$G$431:$G433,0)),INDEX(AP435:AP$493,MATCH($D434,$G435:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I434>$D434,INDEX(AT$431:AT433,MATCH($D434,$G$431:$G433,0)),INDEX(AT435:AT$493,MATCH($D434,$G435:$G$493,0)))","v":70263},{"$f":"IF($I434>$D434,INDEX(AU$431:AU433,MATCH($D434,$G$431:$G433,0)),INDEX(AU435:AU$493,MATCH($D434,$G435:$G$493,0)))","v":826},{"$f":"IF($I434>$D434,INDEX(AV$431:AV433,MATCH($D434,$G$431:$G433,0)),INDEX(AV435:AV$493,MATCH($D434,$G435:$G$493,0)))","v":0},{"$f":"IF($I434>$D434,INDEX(AW$431:AW433,MATCH($D434,$G$431:$G433,0)),INDEX(AW435:AW$493,MATCH($D434,$G435:$G$493,0)))","v":4},{"$f":"IF($I434>$D434,INDEX(AX$431:AX433,MATCH($D434,$G$431:$G433,0)),INDEX(AX435:AX$493,MATCH($D434,$G435:$G$493,0)))","v":35000},null,null,{"$f":"IF($I434>$D434,INDEX(BA$431:BA433,MATCH($D434,$G$431:$G433,0)),INDEX(BA435:BA$493,MATCH($D434,$G435:$G$493,0)))","v":1},{"$f":"IF($I434>$D434,INDEX(BB$431:BB433,MATCH($D434,$G$431:$G433,0)),INDEX(BB435:BB$493,MATCH($D434,$G435:$G$493,0)))","v":0.88666650240898648},0,7733.1731705216916]
[null,null,1.2,0.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I435)),ABS($F$431:$F$492-I435),0))","v":0},0,{"$f":"(IF(F435=0,0,IF(COUNTIF(F433:F435,F435)=1,F435&\",1\",IF(COUNTIF(F433:F435,F435)=2,F435&\",2\",IF(COUNTIF(F433:F435,F435)=3,F435&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I435>$D435,INDEX(K$431:K434,MATCH($D435,$G$431:$G434,0)),INDEX(K436:K$493,MATCH($D435,$G436:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I435>$D435,INDEX(L$431:L434,MATCH($D435,$G$431:$G434,0)),INDEX(L436:L$493,MATCH($D435,$G436:$G$493,0)))","v":"RENAULT"},{"$f":"IF($I435>$D435,INDEX(M$431:M434,MATCH($D435,$G$431:$G434,0)),INDEX(M436:M$493,MATCH($D435,$G436:$G$493,0)))","v":"Captur Van"},{"$f":"IF($I435>$D435,INDEX(N$431:N434,MATCH($D435,$G$431:$G434,0)),INDEX(N436:N$493,MATCH($D435,$G436:$G$493,0)))","v":"TCe 100"},{"$f":"IF($I435>$D435,INDEX(O$431:O434,MATCH($D435,$G$431:$G434,0)),INDEX(O436:O$493,MATCH($D435,$G436:$G$493,0)))","v":2021},{"$f":"P432-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I435,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":23.10759591161829},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I435,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15762.343732345353},{"$f":"IF($I435>$D435,INDEX(V$431:V434,MATCH($D435,$G$431:$G434,0)),INDEX(V436:V$493,MATCH($D435,$G436:$G$493,0)))","v":91500},{"$f":"IF($I435>$D435,INDEX(W$431:W434,MATCH($D435,$G$431:$G434,0)),INDEX(W436:W$493,MATCH($D435,$G436:$G$493,0)))","v":16400},{"$f":"IF($I435>$D435,INDEX(X$431:X434,MATCH($D435,$G$431:$G434,0)),INDEX(X436:X$493,MATCH($D435,$G436:$G$493,0)))","v":215470},{"$f":"IF($I435>$D435,INDEX(Y$431:Y434,MATCH($D435,$G$431:$G434,0)),INDEX(Y436:Y$493,MATCH($D435,$G436:$G$493,0)))","v":14.9},{"$f":"IF($I435>$D435,INDEX(Z$431:Z434,MATCH($D435,$G$431:$G434,0)),INDEX(Z436:Z$493,MATCH($D435,$G436:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I435>$D435,INDEX(AD$431:AD434,MATCH($D435,$G$431:$G434,0)),INDEX(AD436:AD$493,MATCH($D435,$G436:$G$493,0)))","v":4.6296296296296294E-2},null,null,{"$f":"IF($I435>$D435,INDEX(AG$431:AG434,MATCH($D435,$G$431:$G434,0)),INDEX(AG436:AG$493,MATCH($D435,$G436:$G$493,0)))","v":1},{"$f":"IF($I435>$D435,INDEX(AH$431:AH434,MATCH($D435,$G$431:$G434,0)),INDEX(AH436:AH$493,MATCH($D435,$G436:$G$493,0)))","v":0},{"$f":"IF($I435>$D435,INDEX(AI$431:AI434,MATCH($D435,$G$431:$G434,0)),INDEX(AI436:AI$493,MATCH($D435,$G436:$G$493,0)))","v":0},null,null,{"$f":"IF($I435>$D435,INDEX(AL$431:AL434,MATCH($D435,$G$431:$G434,0)),INDEX(AL436:AL$493,MATCH($D435,$G436:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I435>$D435,INDEX(AP$431:AP434,MATCH($D435,$G$431:$G434,0)),INDEX(AP436:AP$493,MATCH($D435,$G436:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I435>$D435,INDEX(AT$431:AT434,MATCH($D435,$G$431:$G434,0)),INDEX(AT436:AT$493,MATCH($D435,$G436:$G$493,0)))","v":70263},{"$f":"IF($I435>$D435,INDEX(AU$431:AU434,MATCH($D435,$G$431:$G434,0)),INDEX(AU436:AU$493,MATCH($D435,$G436:$G$493,0)))","v":826},{"$f":"IF($I435>$D435,INDEX(AV$431:AV434,MATCH($D435,$G$431:$G434,0)),INDEX(AV436:AV$493,MATCH($D435,$G436:$G$493,0)))","v":0},{"$f":"IF($I435>$D435,INDEX(AW$431:AW434,MATCH($D435,$G$431:$G434,0)),INDEX(AW436:AW$493,MATCH($D435,$G436:$G$493,0)))","v":4},{"$f":"IF($I435>$D435,INDEX(AX$431:AX434,MATCH($D435,$G$431:$G434,0)),INDEX(AX436:AX$493,MATCH($D435,$G436:$G$493,0)))","v":35000},null,null,{"$f":"IF($I435>$D435,INDEX(BA$431:BA434,MATCH($D435,$G$431:$G434,0)),INDEX(BA436:BA$493,MATCH($D435,$G436:$G$493,0)))","v":1},{"$f":"IF($I435>$D435,INDEX(BB$431:BB434,MATCH($D435,$G$431:$G434,0)),INDEX(BB436:BB$493,MATCH($D435,$G436:$G$493,0)))","v":0.88666650240898648},0,8270.1877757611401]
[null,null,1.3,0.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I436)),ABS($F$431:$F$492-I436),0))","v":0},0,0,0,1,1,{"$f":"IF($I436>$D436,INDEX(K$431:K435,MATCH($D436,$G$431:$G435,0)),INDEX(K437:K$493,MATCH($D436,$G437:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I436>$D436,INDEX(L$431:L435,MATCH($D436,$G$431:$G435,0)),INDEX(L437:L$493,MATCH($D436,$G437:$G$493,0)))","v":"SUZUKI"},{"$f":"IF($I436>$D436,INDEX(M$431:M435,MATCH($D436,$G$431:$G435,0)),INDEX(M437:M$493,MATCH($D436,$G437:$G$493,0)))","v":"Jimny"},{"$f":"IF($I436>$D436,INDEX(N$431:N435,MATCH($D436,$G$431:$G435,0)),INDEX(N437:N$493,MATCH($D436,$G437:$G$493,0)))","v":" Van1,5 AllGrip"},{"$f":"IF($I436>$D436,INDEX(O$431:O435,MATCH($D436,$G$431:$G435,0)),INDEX(O437:O$493,MATCH($D436,$G437:$G$493,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I436,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":23.10759591161829},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I436,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15762.343732345353},{"$f":"IF($I436>$D436,INDEX(V$431:V435,MATCH($D436,$G$431:$G435,0)),INDEX(V437:V$493,MATCH($D436,$G437:$G$493,0)))","v":89563.063063063077},{"$f":"IF($I436>$D436,INDEX(W$431:W435,MATCH($D436,$G$431:$G435,0)),INDEX(W437:W$493,MATCH($D436,$G437:$G$493,0)))","v":29487.837837837847},{"$f":"IF($I436>$D436,INDEX(X$431:X435,MATCH($D436,$G$431:$G435,0)),INDEX(X437:X$493,MATCH($D436,$G437:$G$493,0)))","v":215470},{"$f":"IF($I436>$D436,INDEX(Y$431:Y435,MATCH($D436,$G$431:$G435,0)),INDEX(Y437:Y$493,MATCH($D436,$G437:$G$493,0)))","v":14.9},{"$f":"IF($I436>$D436,INDEX(Z$431:Z435,MATCH($D436,$G$431:$G435,0)),INDEX(Z437:Z$493,MATCH($D436,$G437:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I436>$D436,INDEX(AD$431:AD435,MATCH($D436,$G$431:$G435,0)),INDEX(AD437:AD$493,MATCH($D436,$G437:$G$493,0)))","v":6.3694267515923567E-2},null,null,{"$f":"IF($I436>$D436,INDEX(AG$431:AG435,MATCH($D436,$G$431:$G435,0)),INDEX(AG437:AG$493,MATCH($D436,$G437:$G$493,0)))","v":1},{"$f":"IF($I436>$D436,INDEX(AH$431:AH435,MATCH($D436,$G$431:$G435,0)),INDEX(AH437:AH$493,MATCH($D436,$G437:$G$493,0)))","v":0},{"$f":"IF($I436>$D436,INDEX(AI$431:AI435,MATCH($D436,$G$431:$G435,0)),INDEX(AI437:AI$493,MATCH($D436,$G437:$G$493,0)))","v":0},null,null,{"$f":"IF($I436>$D436,INDEX(AL$431:AL435,MATCH($D436,$G$431:$G435,0)),INDEX(AL437:AL$493,MATCH($D436,$G437:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I436>$D436,INDEX(AP$431:AP435,MATCH($D436,$G$431:$G435,0)),INDEX(AP437:AP$493,MATCH($D436,$G437:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I436>$D436,INDEX(AT$431:AT435,MATCH($D436,$G$431:$G435,0)),INDEX(AT437:AT$493,MATCH($D436,$G437:$G$493,0)))","v":70263},{"$f":"IF($I436>$D436,INDEX(AU$431:AU435,MATCH($D436,$G$431:$G435,0)),INDEX(AU437:AU$493,MATCH($D436,$G437:$G$493,0)))","v":826},{"$f":"IF($I436>$D436,INDEX(AV$431:AV435,MATCH($D436,$G$431:$G435,0)),INDEX(AV437:AV$493,MATCH($D436,$G437:$G$493,0)))","v":0},{"$f":"IF($I436>$D436,INDEX(AW$431:AW435,MATCH($D436,$G$431:$G435,0)),INDEX(AW437:AW$493,MATCH($D436,$G437:$G$493,0)))","v":4},{"$f":"IF($I436>$D436,INDEX(AX$431:AX435,MATCH($D436,$G$431:$G435,0)),INDEX(AX437:AX$493,MATCH($D436,$G437:$G$493,0)))","v":35000},null,null,{"$f":"IF($I436>$D436,INDEX(BA$431:BA435,MATCH($D436,$G$431:$G435,0)),INDEX(BA437:BA$493,MATCH($D436,$G437:$G$493,0)))","v":1},{"$f":"IF($I436>$D436,INDEX(BB$431:BB435,MATCH($D436,$G$431:$G435,0)),INDEX(BB437:BB$493,MATCH($D436,$G437:$G$493,0)))","v":0.88666650240898648},0,8095.1185716269774]
[null,null,2.1,2.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I437)),ABS($F$431:$F$492-I437),0))","v":2},2,2.1,1,2,2,{"$f":"K451","v":"Lille varebil, benzin"},"FORD","FIESTA","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I437,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":21.026840440198843},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I437,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15415.572170233754},75548.000000001208,26770.000000000764,215470,14.9,1665,null,null,null,5.8139534883720929E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$Q$56","v":0.88666650240898648},0,6828.3731812372971]
[null,null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I438)),ABS($F$431:$F$492-I438),0))","v":2},2,2.2000000000000002,1,2,2,{"$f":"K437","v":"Lille varebil, benzin"},"TOYOTA","YARIS","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I438,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":21.026840440198843},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I438,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15415.572170233754},100918.33846154169,31241.846153848179,215470,14.9,1665,null,null,null,4.8579970104633781E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,{"$f":"BA437","v":1},{"$f":"BB437","v":0.88666650240898648},0,9121.4602086859832]
[null,null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I439)),ABS($F$431:$F$492-I439),0))","v":2},2,2.2999999999999998,1,2,2,{"$f":"K438","v":"Lille varebil, benzin"},"DACIA","SANDERO","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I439,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":21.026840440198843},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I439,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15415.572170233754},52669.751630152081,21471.094768845051,215470,14.9,1665,null,null,null,6.3897763578274758E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,{"$f":"BA438","v":1},{"$f":"BB438","v":0.88666650240898648},0,4760.532634798461]
[null,null,3.1,2.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I440)),ABS($F$431:$F$492-I440),0))","v":2},0,{"$f":"(IF(F440=0,0,IF(COUNTIF(F438:F440,F440)=1,F440&\",1\",IF(COUNTIF(F438:F440,F440)=2,F440&\",2\",IF(COUNTIF(F438:F440,F440)=3,F440&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I440>$D440,INDEX(K$431:K439,MATCH($D440,$G$431:$G439,0)),INDEX(K441:K$493,MATCH($D440,$G441:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I440>$D440,INDEX(L$431:L439,MATCH($D440,$G$431:$G439,0)),INDEX(L441:L$493,MATCH($D440,$G441:$G$493,0)))","v":"FORD"},{"$f":"IF($I440>$D440,INDEX(M$431:M439,MATCH($D440,$G$431:$G439,0)),INDEX(M441:M$493,MATCH($D440,$G441:$G$493,0)))","v":"FIESTA"},{"$f":"IF($I440>$D440,INDEX(N$431:N439,MATCH($D440,$G$431:$G439,0)),INDEX(N441:N$493,MATCH($D440,$G441:$G$493,0)))","v":"Gnsn variant"},{"$f":"IF($I440>$D440,INDEX(O$431:O439,MATCH($D440,$G$431:$G439,0)),INDEX(O441:O$493,MATCH($D440,$G441:$G$493,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I440,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17.548964034016745},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I440,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15076.429582488612},{"$f":"IF($I440>$D440,INDEX(V$431:V439,MATCH($D440,$G$431:$G439,0)),INDEX(V441:V$493,MATCH($D440,$G441:$G$493,0)))","v":75548.000000001208},{"$f":"IF($I440>$D440,INDEX(W$431:W439,MATCH($D440,$G$431:$G439,0)),INDEX(W441:W$493,MATCH($D440,$G441:$G$493,0)))","v":26770.000000000764},{"$f":"IF($I440>$D440,INDEX(X$431:X439,MATCH($D440,$G$431:$G439,0)),INDEX(X441:X$493,MATCH($D440,$G441:$G$493,0)))","v":215470},{"$f":"IF($I440>$D440,INDEX(Y$431:Y439,MATCH($D440,$G$431:$G439,0)),INDEX(Y441:Y$493,MATCH($D440,$G441:$G$493,0)))","v":14.9},{"$f":"IF($I440>$D440,INDEX(Z$431:Z439,MATCH($D440,$G$431:$G439,0)),INDEX(Z441:Z$493,MATCH($D440,$G441:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I440>$D440,INDEX(AD$431:AD439,MATCH($D440,$G$431:$G439,0)),INDEX(AD441:AD$493,MATCH($D440,$G441:$G$493,0)))","v":5.8139534883720929E-2},null,null,{"$f":"IF($I440>$D440,INDEX(AG$431:AG439,MATCH($D440,$G$431:$G439,0)),INDEX(AG441:AG$493,MATCH($D440,$G441:$G$493,0)))","v":1},{"$f":"IF($I440>$D440,INDEX(AH$431:AH439,MATCH($D440,$G$431:$G439,0)),INDEX(AH441:AH$493,MATCH($D440,$G441:$G$493,0)))","v":0},{"$f":"IF($I440>$D440,INDEX(AI$431:AI439,MATCH($D440,$G$431:$G439,0)),INDEX(AI441:AI$493,MATCH($D440,$G441:$G$493,0)))","v":0},null,null,{"$f":"IF($I440>$D440,INDEX(AL$431:AL439,MATCH($D440,$G$431:$G439,0)),INDEX(AL441:AL$493,MATCH($D440,$G441:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I440>$D440,INDEX(AP$431:AP439,MATCH($D440,$G$431:$G439,0)),INDEX(AP441:AP$493,MATCH($D440,$G441:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I440>$D440,INDEX(AT$431:AT439,MATCH($D440,$G$431:$G439,0)),INDEX(AT441:AT$493,MATCH($D440,$G441:$G$493,0)))","v":70263},{"$f":"IF($I440>$D440,INDEX(AU$431:AU439,MATCH($D440,$G$431:$G439,0)),INDEX(AU441:AU$493,MATCH($D440,$G441:$G$493,0)))","v":826},{"$f":"IF($I440>$D440,INDEX(AV$431:AV439,MATCH($D440,$G$431:$G439,0)),INDEX(AV441:AV$493,MATCH($D440,$G441:$G$493,0)))","v":0},{"$f":"IF($I440>$D440,INDEX(AW$431:AW439,MATCH($D440,$G$431:$G439,0)),INDEX(AW441:AW$493,MATCH($D440,$G441:$G$493,0)))","v":4},{"$f":"IF($I440>$D440,INDEX(AX$431:AX439,MATCH($D440,$G$431:$G439,0)),INDEX(AX441:AX$493,MATCH($D440,$G441:$G$493,0)))","v":35000},null,null,{"$f":"IF($I440>$D440,INDEX(BA$431:BA439,MATCH($D440,$G$431:$G439,0)),INDEX(BA441:BA$493,MATCH($D440,$G441:$G$493,0)))","v":1},{"$f":"IF($I440>$D440,INDEX(BB$431:BB439,MATCH($D440,$G$431:$G439,0)),INDEX(BB441:BB$493,MATCH($D440,$G441:$G$493,0)))","v":0.88666650240898648},0,6828.3731812372971]
[null,null,3.2,2.2000000000000002,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I441)),ABS($F$431:$F$492-I441),0))","v":2},0,{"$f":"(IF(F441=0,0,IF(COUNTIF(F439:F441,F441)=1,F441&\",1\",IF(COUNTIF(F439:F441,F441)=2,F441&\",2\",IF(COUNTIF(F439:F441,F441)=3,F441&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I441>$D441,INDEX(K$431:K440,MATCH($D441,$G$431:$G440,0)),INDEX(K442:K$493,MATCH($D441,$G442:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I441>$D441,INDEX(L$431:L440,MATCH($D441,$G$431:$G440,0)),INDEX(L442:L$493,MATCH($D441,$G442:$G$493,0)))","v":"TOYOTA"},{"$f":"IF($I441>$D441,INDEX(M$431:M440,MATCH($D441,$G$431:$G440,0)),INDEX(M442:M$493,MATCH($D441,$G442:$G$493,0)))","v":"YARIS"},{"$f":"IF($I441>$D441,INDEX(N$431:N440,MATCH($D441,$G$431:$G440,0)),INDEX(N442:N$493,MATCH($D441,$G442:$G$493,0)))","v":"Gnsn variant"},{"$f":"IF($I441>$D441,INDEX(O$431:O440,MATCH($D441,$G$431:$G440,0)),INDEX(O442:O$493,MATCH($D441,$G442:$G$493,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I441,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17.548964034016745},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I441,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15076.429582488612},{"$f":"IF($I441>$D441,INDEX(V$431:V440,MATCH($D441,$G$431:$G440,0)),INDEX(V442:V$493,MATCH($D441,$G442:$G$493,0)))","v":100918.33846154169},{"$f":"IF($I441>$D441,INDEX(W$431:W440,MATCH($D441,$G$431:$G440,0)),INDEX(W442:W$493,MATCH($D441,$G442:$G$493,0)))","v":31241.846153848179},{"$f":"IF($I441>$D441,INDEX(X$431:X440,MATCH($D441,$G$431:$G440,0)),INDEX(X442:X$493,MATCH($D441,$G442:$G$493,0)))","v":215470},{"$f":"IF($I441>$D441,INDEX(Y$431:Y440,MATCH($D441,$G$431:$G440,0)),INDEX(Y442:Y$493,MATCH($D441,$G442:$G$493,0)))","v":14.9},{"$f":"IF($I441>$D441,INDEX(Z$431:Z440,MATCH($D441,$G$431:$G440,0)),INDEX(Z442:Z$493,MATCH($D441,$G442:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I441>$D441,INDEX(AD$431:AD440,MATCH($D441,$G$431:$G440,0)),INDEX(AD442:AD$493,MATCH($D441,$G442:$G$493,0)))","v":4.8579970104633781E-2},null,null,{"$f":"IF($I441>$D441,INDEX(AG$431:AG440,MATCH($D441,$G$431:$G440,0)),INDEX(AG442:AG$493,MATCH($D441,$G442:$G$493,0)))","v":1},{"$f":"IF($I441>$D441,INDEX(AH$431:AH440,MATCH($D441,$G$431:$G440,0)),INDEX(AH442:AH$493,MATCH($D441,$G442:$G$493,0)))","v":0},{"$f":"IF($I441>$D441,INDEX(AI$431:AI440,MATCH($D441,$G$431:$G440,0)),INDEX(AI442:AI$493,MATCH($D441,$G442:$G$493,0)))","v":0},null,null,{"$f":"IF($I441>$D441,INDEX(AL$431:AL440,MATCH($D441,$G$431:$G440,0)),INDEX(AL442:AL$493,MATCH($D441,$G442:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I441>$D441,INDEX(AP$431:AP440,MATCH($D441,$G$431:$G440,0)),INDEX(AP442:AP$493,MATCH($D441,$G442:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I441>$D441,INDEX(AT$431:AT440,MATCH($D441,$G$431:$G440,0)),INDEX(AT442:AT$493,MATCH($D441,$G442:$G$493,0)))","v":70263},{"$f":"IF($I441>$D441,INDEX(AU$431:AU440,MATCH($D441,$G$431:$G440,0)),INDEX(AU442:AU$493,MATCH($D441,$G442:$G$493,0)))","v":826},{"$f":"IF($I441>$D441,INDEX(AV$431:AV440,MATCH($D441,$G$431:$G440,0)),INDEX(AV442:AV$493,MATCH($D441,$G442:$G$493,0)))","v":0},{"$f":"IF($I441>$D441,INDEX(AW$431:AW440,MATCH($D441,$G$431:$G440,0)),INDEX(AW442:AW$493,MATCH($D441,$G442:$G$493,0)))","v":4},{"$f":"IF($I441>$D441,INDEX(AX$431:AX440,MATCH($D441,$G$431:$G440,0)),INDEX(AX442:AX$493,MATCH($D441,$G442:$G$493,0)))","v":35000},null,null,{"$f":"IF($I441>$D441,INDEX(BA$431:BA440,MATCH($D441,$G$431:$G440,0)),INDEX(BA442:BA$493,MATCH($D441,$G442:$G$493,0)))","v":1},{"$f":"IF($I441>$D441,INDEX(BB$431:BB440,MATCH($D441,$G$431:$G440,0)),INDEX(BB442:BB$493,MATCH($D441,$G442:$G$493,0)))","v":0.88666650240898648},0,9121.4602086859832]
[null,null,3.3,2.2999999999999998,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I442)),ABS($F$431:$F$492-I442),0))","v":2},0,0,0,3,3,{"$f":"IF($I442>$D442,INDEX(K$431:K441,MATCH($D442,$G$431:$G441,0)),INDEX(K443:K$493,MATCH($D442,$G443:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I442>$D442,INDEX(L$431:L441,MATCH($D442,$G$431:$G441,0)),INDEX(L443:L$493,MATCH($D442,$G443:$G$493,0)))","v":"DACIA"},{"$f":"IF($I442>$D442,INDEX(M$431:M441,MATCH($D442,$G$431:$G441,0)),INDEX(M443:M$493,MATCH($D442,$G443:$G$493,0)))","v":"SANDERO"},{"$f":"IF($I442>$D442,INDEX(N$431:N441,MATCH($D442,$G$431:$G441,0)),INDEX(N443:N$493,MATCH($D442,$G443:$G$493,0)))","v":"Gnsn variant"},{"$f":"IF($I442>$D442,INDEX(O$431:O441,MATCH($D442,$G$431:$G441,0)),INDEX(O443:O$493,MATCH($D442,$G443:$G$493,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I442,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17.548964034016745},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I442,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15076.429582488612},{"$f":"IF($I442>$D442,INDEX(V$431:V441,MATCH($D442,$G$431:$G441,0)),INDEX(V443:V$493,MATCH($D442,$G443:$G$493,0)))","v":52669.751630152081},{"$f":"IF($I442>$D442,INDEX(W$431:W441,MATCH($D442,$G$431:$G441,0)),INDEX(W443:W$493,MATCH($D442,$G443:$G$493,0)))","v":21471.094768845051},{"$f":"IF($I442>$D442,INDEX(X$431:X441,MATCH($D442,$G$431:$G441,0)),INDEX(X443:X$493,MATCH($D442,$G443:$G$493,0)))","v":215470},{"$f":"IF($I442>$D442,INDEX(Y$431:Y441,MATCH($D442,$G$431:$G441,0)),INDEX(Y443:Y$493,MATCH($D442,$G443:$G$493,0)))","v":14.9},{"$f":"IF($I442>$D442,INDEX(Z$431:Z441,MATCH($D442,$G$431:$G441,0)),INDEX(Z443:Z$493,MATCH($D442,$G443:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I442>$D442,INDEX(AD$431:AD441,MATCH($D442,$G$431:$G441,0)),INDEX(AD443:AD$493,MATCH($D442,$G443:$G$493,0)))","v":6.3897763578274758E-2},null,null,{"$f":"IF($I442>$D442,INDEX(AG$431:AG441,MATCH($D442,$G$431:$G441,0)),INDEX(AG443:AG$493,MATCH($D442,$G443:$G$493,0)))","v":1},{"$f":"IF($I442>$D442,INDEX(AH$431:AH441,MATCH($D442,$G$431:$G441,0)),INDEX(AH443:AH$493,MATCH($D442,$G443:$G$493,0)))","v":0},{"$f":"IF($I442>$D442,INDEX(AI$431:AI441,MATCH($D442,$G$431:$G441,0)),INDEX(AI443:AI$493,MATCH($D442,$G443:$G$493,0)))","v":0},null,null,{"$f":"IF($I442>$D442,INDEX(AL$431:AL441,MATCH($D442,$G$431:$G441,0)),INDEX(AL443:AL$493,MATCH($D442,$G443:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I442>$D442,INDEX(AP$431:AP441,MATCH($D442,$G$431:$G441,0)),INDEX(AP443:AP$493,MATCH($D442,$G443:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I442>$D442,INDEX(AT$431:AT441,MATCH($D442,$G$431:$G441,0)),INDEX(AT443:AT$493,MATCH($D442,$G443:$G$493,0)))","v":70263},{"$f":"IF($I442>$D442,INDEX(AU$431:AU441,MATCH($D442,$G$431:$G441,0)),INDEX(AU443:AU$493,MATCH($D442,$G443:$G$493,0)))","v":826},{"$f":"IF($I442>$D442,INDEX(AV$431:AV441,MATCH($D442,$G$431:$G441,0)),INDEX(AV443:AV$493,MATCH($D442,$G443:$G$493,0)))","v":0},{"$f":"IF($I442>$D442,INDEX(AW$431:AW441,MATCH($D442,$G$431:$G441,0)),INDEX(AW443:AW$493,MATCH($D442,$G443:$G$493,0)))","v":4},{"$f":"IF($I442>$D442,INDEX(AX$431:AX441,MATCH($D442,$G$431:$G441,0)),INDEX(AX443:AX$493,MATCH($D442,$G443:$G$493,0)))","v":35000},null,null,{"$f":"IF($I442>$D442,INDEX(BA$431:BA441,MATCH($D442,$G$431:$G441,0)),INDEX(BA443:BA$493,MATCH($D442,$G443:$G$493,0)))","v":1},{"$f":"IF($I442>$D442,INDEX(BB$431:BB441,MATCH($D442,$G$431:$G441,0)),INDEX(BB443:BB$493,MATCH($D442,$G443:$G$493,0)))","v":0.88666650240898648},0,4760.532634798461]
[null,null,4.0999999999999996,2.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I443)),ABS($F$431:$F$492-I443),0))","v":2},0,0,0,4,4,{"$f":"IF($I443>$D443,INDEX(K$431:K442,MATCH($D443,$G$431:$G442,0)),INDEX(K444:K$493,MATCH($D443,$G444:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I443>$D443,INDEX(L$431:L442,MATCH($D443,$G$431:$G442,0)),INDEX(L444:L$493,MATCH($D443,$G444:$G$493,0)))","v":"FORD"},{"$f":"IF($I443>$D443,INDEX(M$431:M442,MATCH($D443,$G$431:$G442,0)),INDEX(M444:M$493,MATCH($D443,$G444:$G$493,0)))","v":"FIESTA"},{"$f":"IF($I443>$D443,INDEX(N$431:N442,MATCH($D443,$G$431:$G442,0)),INDEX(N444:N$493,MATCH($D443,$G444:$G$493,0)))","v":"Gnsn variant"},{"$f":"IF($I443>$D443,INDEX(O$431:O442,MATCH($D443,$G$431:$G442,0)),INDEX(O444:O$493,MATCH($D443,$G444:$G$493,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I443,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17.472526536033527},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I443,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":14744.748131673863},{"$f":"IF($I443>$D443,INDEX(V$431:V442,MATCH($D443,$G$431:$G442,0)),INDEX(V444:V$493,MATCH($D443,$G444:$G$493,0)))","v":75548.000000001208},{"$f":"IF($I443>$D443,INDEX(W$431:W442,MATCH($D443,$G$431:$G442,0)),INDEX(W444:W$493,MATCH($D443,$G444:$G$493,0)))","v":26770.000000000764},{"$f":"IF($I443>$D443,INDEX(X$431:X442,MATCH($D443,$G$431:$G442,0)),INDEX(X444:X$493,MATCH($D443,$G444:$G$493,0)))","v":215470},{"$f":"IF($I443>$D443,INDEX(Y$431:Y442,MATCH($D443,$G$431:$G442,0)),INDEX(Y444:Y$493,MATCH($D443,$G444:$G$493,0)))","v":14.9},{"$f":"IF($I443>$D443,INDEX(Z$431:Z442,MATCH($D443,$G$431:$G442,0)),INDEX(Z444:Z$493,MATCH($D443,$G444:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I443>$D443,INDEX(AD$431:AD442,MATCH($D443,$G$431:$G442,0)),INDEX(AD444:AD$493,MATCH($D443,$G444:$G$493,0)))","v":5.8139534883720929E-2},null,null,{"$f":"IF($I443>$D443,INDEX(AG$431:AG442,MATCH($D443,$G$431:$G442,0)),INDEX(AG444:AG$493,MATCH($D443,$G444:$G$493,0)))","v":1},{"$f":"IF($I443>$D443,INDEX(AH$431:AH442,MATCH($D443,$G$431:$G442,0)),INDEX(AH444:AH$493,MATCH($D443,$G444:$G$493,0)))","v":0},{"$f":"IF($I443>$D443,INDEX(AI$431:AI442,MATCH($D443,$G$431:$G442,0)),INDEX(AI444:AI$493,MATCH($D443,$G444:$G$493,0)))","v":0},null,null,{"$f":"IF($I443>$D443,INDEX(AL$431:AL442,MATCH($D443,$G$431:$G442,0)),INDEX(AL444:AL$493,MATCH($D443,$G444:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I443>$D443,INDEX(AP$431:AP442,MATCH($D443,$G$431:$G442,0)),INDEX(AP444:AP$493,MATCH($D443,$G444:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I443>$D443,INDEX(AT$431:AT442,MATCH($D443,$G$431:$G442,0)),INDEX(AT444:AT$493,MATCH($D443,$G444:$G$493,0)))","v":70263},{"$f":"IF($I443>$D443,INDEX(AU$431:AU442,MATCH($D443,$G$431:$G442,0)),INDEX(AU444:AU$493,MATCH($D443,$G444:$G$493,0)))","v":826},{"$f":"IF($I443>$D443,INDEX(AV$431:AV442,MATCH($D443,$G$431:$G442,0)),INDEX(AV444:AV$493,MATCH($D443,$G444:$G$493,0)))","v":0},{"$f":"IF($I443>$D443,INDEX(AW$431:AW442,MATCH($D443,$G$431:$G442,0)),INDEX(AW444:AW$493,MATCH($D443,$G444:$G$493,0)))","v":4},{"$f":"IF($I443>$D443,INDEX(AX$431:AX442,MATCH($D443,$G$431:$G442,0)),INDEX(AX444:AX$493,MATCH($D443,$G444:$G$493,0)))","v":35000},null,null,{"$f":"IF($I443>$D443,INDEX(BA$431:BA442,MATCH($D443,$G$431:$G442,0)),INDEX(BA444:BA$493,MATCH($D443,$G444:$G$493,0)))","v":1},{"$f":"IF($I443>$D443,INDEX(BB$431:BB442,MATCH($D443,$G$431:$G442,0)),INDEX(BB444:BB$493,MATCH($D443,$G444:$G$493,0)))","v":0.88666650240898648},0,6828.3731812372971]
[null,null,4.2,2.2000000000000002,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I444)),ABS($F$431:$F$492-I444),0))","v":2},0,0,0,4,4,{"$f":"IF($I444>$D444,INDEX(K$431:K443,MATCH($D444,$G$431:$G443,0)),INDEX(K445:K$493,MATCH($D444,$G445:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I444>$D444,INDEX(L$431:L443,MATCH($D444,$G$431:$G443,0)),INDEX(L445:L$493,MATCH($D444,$G445:$G$493,0)))","v":"TOYOTA"},{"$f":"IF($I444>$D444,INDEX(M$431:M443,MATCH($D444,$G$431:$G443,0)),INDEX(M445:M$493,MATCH($D444,$G445:$G$493,0)))","v":"YARIS"},{"$f":"IF($I444>$D444,INDEX(N$431:N443,MATCH($D444,$G$431:$G443,0)),INDEX(N445:N$493,MATCH($D444,$G445:$G$493,0)))","v":"Gnsn variant"},{"$f":"IF($I444>$D444,INDEX(O$431:O443,MATCH($D444,$G$431:$G443,0)),INDEX(O445:O$493,MATCH($D444,$G445:$G$493,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I444,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17.472526536033527},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I444,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":14744.748131673863},{"$f":"IF($I444>$D444,INDEX(V$431:V443,MATCH($D444,$G$431:$G443,0)),INDEX(V445:V$493,MATCH($D444,$G445:$G$493,0)))","v":100918.33846154169},{"$f":"IF($I444>$D444,INDEX(W$431:W443,MATCH($D444,$G$431:$G443,0)),INDEX(W445:W$493,MATCH($D444,$G445:$G$493,0)))","v":31241.846153848179},{"$f":"IF($I444>$D444,INDEX(X$431:X443,MATCH($D444,$G$431:$G443,0)),INDEX(X445:X$493,MATCH($D444,$G445:$G$493,0)))","v":215470},{"$f":"IF($I444>$D444,INDEX(Y$431:Y443,MATCH($D444,$G$431:$G443,0)),INDEX(Y445:Y$493,MATCH($D444,$G445:$G$493,0)))","v":14.9},{"$f":"IF($I444>$D444,INDEX(Z$431:Z443,MATCH($D444,$G$431:$G443,0)),INDEX(Z445:Z$493,MATCH($D444,$G445:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I444>$D444,INDEX(AD$431:AD443,MATCH($D444,$G$431:$G443,0)),INDEX(AD445:AD$493,MATCH($D444,$G445:$G$493,0)))","v":4.8579970104633781E-2},null,null,{"$f":"IF($I444>$D444,INDEX(AG$431:AG443,MATCH($D444,$G$431:$G443,0)),INDEX(AG445:AG$493,MATCH($D444,$G445:$G$493,0)))","v":1},{"$f":"IF($I444>$D444,INDEX(AH$431:AH443,MATCH($D444,$G$431:$G443,0)),INDEX(AH445:AH$493,MATCH($D444,$G445:$G$493,0)))","v":0},{"$f":"IF($I444>$D444,INDEX(AI$431:AI443,MATCH($D444,$G$431:$G443,0)),INDEX(AI445:AI$493,MATCH($D444,$G445:$G$493,0)))","v":0},null,null,{"$f":"IF($I444>$D444,INDEX(AL$431:AL443,MATCH($D444,$G$431:$G443,0)),INDEX(AL445:AL$493,MATCH($D444,$G445:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I444>$D444,INDEX(AP$431:AP443,MATCH($D444,$G$431:$G443,0)),INDEX(AP445:AP$493,MATCH($D444,$G445:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I444>$D444,INDEX(AT$431:AT443,MATCH($D444,$G$431:$G443,0)),INDEX(AT445:AT$493,MATCH($D444,$G445:$G$493,0)))","v":70263},{"$f":"IF($I444>$D444,INDEX(AU$431:AU443,MATCH($D444,$G$431:$G443,0)),INDEX(AU445:AU$493,MATCH($D444,$G445:$G$493,0)))","v":826},{"$f":"IF($I444>$D444,INDEX(AV$431:AV443,MATCH($D444,$G$431:$G443,0)),INDEX(AV445:AV$493,MATCH($D444,$G445:$G$493,0)))","v":0},{"$f":"IF($I444>$D444,INDEX(AW$431:AW443,MATCH($D444,$G$431:$G443,0)),INDEX(AW445:AW$493,MATCH($D444,$G445:$G$493,0)))","v":4},{"$f":"IF($I444>$D444,INDEX(AX$431:AX443,MATCH($D444,$G$431:$G443,0)),INDEX(AX445:AX$493,MATCH($D444,$G445:$G$493,0)))","v":35000},null,null,{"$f":"IF($I444>$D444,INDEX(BA$431:BA443,MATCH($D444,$G$431:$G443,0)),INDEX(BA445:BA$493,MATCH($D444,$G445:$G$493,0)))","v":1},{"$f":"IF($I444>$D444,INDEX(BB$431:BB443,MATCH($D444,$G$431:$G443,0)),INDEX(BB445:BB$493,MATCH($D444,$G445:$G$493,0)))","v":0.88666650240898648},0,9121.4602086859832]
[null,null,4.3,2.2999999999999998,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I445)),ABS($F$431:$F$492-I445),0))","v":2},0,0,0,4,4,{"$f":"IF($I445>$D445,INDEX(K$431:K444,MATCH($D445,$G$431:$G444,0)),INDEX(K446:K$493,MATCH($D445,$G446:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I445>$D445,INDEX(L$431:L444,MATCH($D445,$G$431:$G444,0)),INDEX(L446:L$493,MATCH($D445,$G446:$G$493,0)))","v":"DACIA"},{"$f":"IF($I445>$D445,INDEX(M$431:M444,MATCH($D445,$G$431:$G444,0)),INDEX(M446:M$493,MATCH($D445,$G446:$G$493,0)))","v":"SANDERO"},{"$f":"IF($I445>$D445,INDEX(N$431:N444,MATCH($D445,$G$431:$G444,0)),INDEX(N446:N$493,MATCH($D445,$G446:$G$493,0)))","v":"Gnsn variant"},{"$f":"IF($I445>$D445,INDEX(O$431:O444,MATCH($D445,$G$431:$G444,0)),INDEX(O446:O$493,MATCH($D445,$G446:$G$493,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I445,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17.472526536033527},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I445,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":14744.748131673863},{"$f":"IF($I445>$D445,INDEX(V$431:V444,MATCH($D445,$G$431:$G444,0)),INDEX(V446:V$493,MATCH($D445,$G446:$G$493,0)))","v":52669.751630152081},{"$f":"IF($I445>$D445,INDEX(W$431:W444,MATCH($D445,$G$431:$G444,0)),INDEX(W446:W$493,MATCH($D445,$G446:$G$493,0)))","v":21471.094768845051},{"$f":"IF($I445>$D445,INDEX(X$431:X444,MATCH($D445,$G$431:$G444,0)),INDEX(X446:X$493,MATCH($D445,$G446:$G$493,0)))","v":215470},{"$f":"IF($I445>$D445,INDEX(Y$431:Y444,MATCH($D445,$G$431:$G444,0)),INDEX(Y446:Y$493,MATCH($D445,$G446:$G$493,0)))","v":14.9},{"$f":"IF($I445>$D445,INDEX(Z$431:Z444,MATCH($D445,$G$431:$G444,0)),INDEX(Z446:Z$493,MATCH($D445,$G446:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I445>$D445,INDEX(AD$431:AD444,MATCH($D445,$G$431:$G444,0)),INDEX(AD446:AD$493,MATCH($D445,$G446:$G$493,0)))","v":6.3897763578274758E-2},null,null,{"$f":"IF($I445>$D445,INDEX(AG$431:AG444,MATCH($D445,$G$431:$G444,0)),INDEX(AG446:AG$493,MATCH($D445,$G446:$G$493,0)))","v":1},{"$f":"IF($I445>$D445,INDEX(AH$431:AH444,MATCH($D445,$G$431:$G444,0)),INDEX(AH446:AH$493,MATCH($D445,$G446:$G$493,0)))","v":0},{"$f":"IF($I445>$D445,INDEX(AI$431:AI444,MATCH($D445,$G$431:$G444,0)),INDEX(AI446:AI$493,MATCH($D445,$G446:$G$493,0)))","v":0},null,null,{"$f":"IF($I445>$D445,INDEX(AL$431:AL444,MATCH($D445,$G$431:$G444,0)),INDEX(AL446:AL$493,MATCH($D445,$G446:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I445>$D445,INDEX(AP$431:AP444,MATCH($D445,$G$431:$G444,0)),INDEX(AP446:AP$493,MATCH($D445,$G446:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I445>$D445,INDEX(AT$431:AT444,MATCH($D445,$G$431:$G444,0)),INDEX(AT446:AT$493,MATCH($D445,$G446:$G$493,0)))","v":70263},{"$f":"IF($I445>$D445,INDEX(AU$431:AU444,MATCH($D445,$G$431:$G444,0)),INDEX(AU446:AU$493,MATCH($D445,$G446:$G$493,0)))","v":826},{"$f":"IF($I445>$D445,INDEX(AV$431:AV444,MATCH($D445,$G$431:$G444,0)),INDEX(AV446:AV$493,MATCH($D445,$G446:$G$493,0)))","v":0},{"$f":"IF($I445>$D445,INDEX(AW$431:AW444,MATCH($D445,$G$431:$G444,0)),INDEX(AW446:AW$493,MATCH($D445,$G446:$G$493,0)))","v":4},{"$f":"IF($I445>$D445,INDEX(AX$431:AX444,MATCH($D445,$G$431:$G444,0)),INDEX(AX446:AX$493,MATCH($D445,$G446:$G$493,0)))","v":35000},null,null,{"$f":"IF($I445>$D445,INDEX(BA$431:BA444,MATCH($D445,$G$431:$G444,0)),INDEX(BA446:BA$493,MATCH($D445,$G446:$G$493,0)))","v":1},{"$f":"IF($I445>$D445,INDEX(BB$431:BB444,MATCH($D445,$G$431:$G444,0)),INDEX(BB446:BB$493,MATCH($D445,$G446:$G$493,0)))","v":0.88666650240898648},0,4760.532634798461]
[null,null,5.0999999999999996,6.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I446)),ABS($F$431:$F$492-I446),0))","v":6},0,0,0,5,5,{"$f":"IF($I446>$D446,INDEX(K$431:K445,MATCH($D446,$G$431:$G445,0)),INDEX(K447:K$493,MATCH($D446,$G447:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I446>$D446,INDEX(L$431:L445,MATCH($D446,$G$431:$G445,0)),INDEX(L447:L$493,MATCH($D446,$G447:$G$493,0)))","v":"Toyota"},{"$f":"IF($I446>$D446,INDEX(M$431:M445,MATCH($D446,$G$431:$G445,0)),INDEX(M447:M$493,MATCH($D446,$G447:$G$493,0)))","v":"Yaris van"},{"$f":"IF($I446>$D446,INDEX(N$431:N445,MATCH($D446,$G$431:$G445,0)),INDEX(N447:N$493,MATCH($D446,$G447:$G$493,0)))","v":"1.5 hybrid e-cvt"},{"$f":"IF($I446>$D446,INDEX(O$431:O445,MATCH($D446,$G$431:$G445,0)),INDEX(O447:O$493,MATCH($D446,$G447:$G$493,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I446,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":19.871261141086762},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I446,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":14420.363672777039},{"$f":"IF($I446>$D446,INDEX(V$431:V445,MATCH($D446,$G$431:$G445,0)),INDEX(V447:V$493,MATCH($D446,$G447:$G$493,0)))","v":111431.99999999999},{"$f":"IF($I446>$D446,INDEX(W$431:W445,MATCH($D446,$G$431:$G445,0)),INDEX(W447:W$493,MATCH($D446,$G447:$G$493,0)))","v":0},{"$f":"IF($I446>$D446,INDEX(X$431:X445,MATCH($D446,$G$431:$G445,0)),INDEX(X447:X$493,MATCH($D446,$G447:$G$493,0)))","v":215470},{"$f":"IF($I446>$D446,INDEX(Y$431:Y445,MATCH($D446,$G$431:$G445,0)),INDEX(Y447:Y$493,MATCH($D446,$G447:$G$493,0)))","v":14.9},{"$f":"IF($I446>$D446,INDEX(Z$431:Z445,MATCH($D446,$G$431:$G445,0)),INDEX(Z447:Z$493,MATCH($D446,$G447:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I446>$D446,INDEX(AD$431:AD445,MATCH($D446,$G$431:$G445,0)),INDEX(AD447:AD$493,MATCH($D446,$G447:$G$493,0)))","v":3.3003300330032959E-2},null,null,{"$f":"IF($I446>$D446,INDEX(AG$431:AG445,MATCH($D446,$G$431:$G445,0)),INDEX(AG447:AG$493,MATCH($D446,$G447:$G$493,0)))","v":1},{"$f":"IF($I446>$D446,INDEX(AH$431:AH445,MATCH($D446,$G$431:$G445,0)),INDEX(AH447:AH$493,MATCH($D446,$G447:$G$493,0)))","v":0},{"$f":"IF($I446>$D446,INDEX(AI$431:AI445,MATCH($D446,$G$431:$G445,0)),INDEX(AI447:AI$493,MATCH($D446,$G447:$G$493,0)))","v":0},null,null,{"$f":"IF($I446>$D446,INDEX(AL$431:AL445,MATCH($D446,$G$431:$G445,0)),INDEX(AL447:AL$493,MATCH($D446,$G447:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I446>$D446,INDEX(AP$431:AP445,MATCH($D446,$G$431:$G445,0)),INDEX(AP447:AP$493,MATCH($D446,$G447:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I446>$D446,INDEX(AT$431:AT445,MATCH($D446,$G$431:$G445,0)),INDEX(AT447:AT$493,MATCH($D446,$G447:$G$493,0)))","v":70263},{"$f":"IF($I446>$D446,INDEX(AU$431:AU445,MATCH($D446,$G$431:$G445,0)),INDEX(AU447:AU$493,MATCH($D446,$G447:$G$493,0)))","v":826},{"$f":"IF($I446>$D446,INDEX(AV$431:AV445,MATCH($D446,$G$431:$G445,0)),INDEX(AV447:AV$493,MATCH($D446,$G447:$G$493,0)))","v":0},{"$f":"IF($I446>$D446,INDEX(AW$431:AW445,MATCH($D446,$G$431:$G445,0)),INDEX(AW447:AW$493,MATCH($D446,$G447:$G$493,0)))","v":4},{"$f":"IF($I446>$D446,INDEX(AX$431:AX445,MATCH($D446,$G$431:$G445,0)),INDEX(AX447:AX$493,MATCH($D446,$G447:$G$493,0)))","v":35000},null,null,{"$f":"IF($I446>$D446,INDEX(BA$431:BA445,MATCH($D446,$G$431:$G445,0)),INDEX(BA447:BA$493,MATCH($D446,$G447:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I446>$D446,INDEX(BB$431:BB445,MATCH($D446,$G$431:$G445,0)),INDEX(BB447:BB$493,MATCH($D446,$G447:$G$493,0)))","v":1},0,10071.732942389239]
[null,null,5.2,6.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I447)),ABS($F$431:$F$492-I447),0))","v":6},0,0,0,5,5,{"$f":"IF($I447>$D447,INDEX(K$431:K446,MATCH($D447,$G$431:$G446,0)),INDEX(K448:K$493,MATCH($D447,$G448:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I447>$D447,INDEX(L$431:L446,MATCH($D447,$G$431:$G446,0)),INDEX(L448:L$493,MATCH($D447,$G448:$G$493,0)))","v":"Volkswagen"},{"$f":"IF($I447>$D447,INDEX(M$431:M446,MATCH($D447,$G$431:$G446,0)),INDEX(M448:M$493,MATCH($D447,$G448:$G$493,0)))","v":"Polo"},{"$f":"IF($I447>$D447,INDEX(N$431:N446,MATCH($D447,$G$431:$G446,0)),INDEX(N448:N$493,MATCH($D447,$G448:$G$493,0)))","v":"1,0 mpi 60 hk bmt 5 dørs"},{"$f":"IF($I447>$D447,INDEX(O$431:O446,MATCH($D447,$G$431:$G446,0)),INDEX(O448:O$493,MATCH($D447,$G448:$G$493,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I447,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":19.871261141086762},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I447,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":14420.363672777039},{"$f":"IF($I447>$D447,INDEX(V$431:V446,MATCH($D447,$G$431:$G446,0)),INDEX(V448:V$493,MATCH($D447,$G448:$G$493,0)))","v":111432},{"$f":"IF($I447>$D447,INDEX(W$431:W446,MATCH($D447,$G$431:$G446,0)),INDEX(W448:W$493,MATCH($D447,$G448:$G$493,0)))","v":0},{"$f":"IF($I447>$D447,INDEX(X$431:X446,MATCH($D447,$G$431:$G446,0)),INDEX(X448:X$493,MATCH($D447,$G448:$G$493,0)))","v":215470},{"$f":"IF($I447>$D447,INDEX(Y$431:Y446,MATCH($D447,$G$431:$G446,0)),INDEX(Y448:Y$493,MATCH($D447,$G448:$G$493,0)))","v":14.9},{"$f":"IF($I447>$D447,INDEX(Z$431:Z446,MATCH($D447,$G$431:$G446,0)),INDEX(Z448:Z$493,MATCH($D447,$G448:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I447>$D447,INDEX(AD$431:AD446,MATCH($D447,$G$431:$G446,0)),INDEX(AD448:AD$493,MATCH($D447,$G448:$G$493,0)))","v":3.30349940460185E-2},null,null,{"$f":"IF($I447>$D447,INDEX(AG$431:AG446,MATCH($D447,$G$431:$G446,0)),INDEX(AG448:AG$493,MATCH($D447,$G448:$G$493,0)))","v":1},{"$f":"IF($I447>$D447,INDEX(AH$431:AH446,MATCH($D447,$G$431:$G446,0)),INDEX(AH448:AH$493,MATCH($D447,$G448:$G$493,0)))","v":0},{"$f":"IF($I447>$D447,INDEX(AI$431:AI446,MATCH($D447,$G$431:$G446,0)),INDEX(AI448:AI$493,MATCH($D447,$G448:$G$493,0)))","v":0},null,null,{"$f":"IF($I447>$D447,INDEX(AL$431:AL446,MATCH($D447,$G$431:$G446,0)),INDEX(AL448:AL$493,MATCH($D447,$G448:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I447>$D447,INDEX(AP$431:AP446,MATCH($D447,$G$431:$G446,0)),INDEX(AP448:AP$493,MATCH($D447,$G448:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I447>$D447,INDEX(AT$431:AT446,MATCH($D447,$G$431:$G446,0)),INDEX(AT448:AT$493,MATCH($D447,$G448:$G$493,0)))","v":70263},{"$f":"IF($I447>$D447,INDEX(AU$431:AU446,MATCH($D447,$G$431:$G446,0)),INDEX(AU448:AU$493,MATCH($D447,$G448:$G$493,0)))","v":826},{"$f":"IF($I447>$D447,INDEX(AV$431:AV446,MATCH($D447,$G$431:$G446,0)),INDEX(AV448:AV$493,MATCH($D447,$G448:$G$493,0)))","v":0},{"$f":"IF($I447>$D447,INDEX(AW$431:AW446,MATCH($D447,$G$431:$G446,0)),INDEX(AW448:AW$493,MATCH($D447,$G448:$G$493,0)))","v":4},{"$f":"IF($I447>$D447,INDEX(AX$431:AX446,MATCH($D447,$G$431:$G446,0)),INDEX(AX448:AX$493,MATCH($D447,$G448:$G$493,0)))","v":35000},null,null,{"$f":"IF($I447>$D447,INDEX(BA$431:BA446,MATCH($D447,$G$431:$G446,0)),INDEX(BA448:BA$493,MATCH($D447,$G448:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I447>$D447,INDEX(BB$431:BB446,MATCH($D447,$G$431:$G446,0)),INDEX(BB448:BB$493,MATCH($D447,$G448:$G$493,0)))","v":1},0,10071.732942389239]
[null,null,5.3,6.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I448)),ABS($F$431:$F$492-I448),0))","v":6},0,0,0,5,5,{"$f":"IF($I448>$D448,INDEX(K$431:K447,MATCH($D448,$G$431:$G447,0)),INDEX(K449:K$493,MATCH($D448,$G449:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I448>$D448,INDEX(L$431:L447,MATCH($D448,$G$431:$G447,0)),INDEX(L449:L$493,MATCH($D448,$G449:$G$493,0)))","v":"Suzuki"},{"$f":"IF($I448>$D448,INDEX(M$431:M447,MATCH($D448,$G$431:$G447,0)),INDEX(M449:M$493,MATCH($D448,$G449:$G$493,0)))","v":"Vitara"},{"$f":"IF($I448>$D448,INDEX(N$431:N447,MATCH($D448,$G$431:$G447,0)),INDEX(N449:N$493,MATCH($D448,$G449:$G$493,0)))","v":"1,6 5-dørs"},{"$f":"IF($I448>$D448,INDEX(O$431:O447,MATCH($D448,$G$431:$G447,0)),INDEX(O449:O$493,MATCH($D448,$G449:$G$493,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I448,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":19.871261141086762},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I448,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":14420.363672777039},{"$f":"IF($I448>$D448,INDEX(V$431:V447,MATCH($D448,$G$431:$G447,0)),INDEX(V449:V$493,MATCH($D448,$G449:$G$493,0)))","v":126661.33333333333},{"$f":"IF($I448>$D448,INDEX(W$431:W447,MATCH($D448,$G$431:$G447,0)),INDEX(W449:W$493,MATCH($D448,$G449:$G$493,0)))","v":42928.333333333314},{"$f":"IF($I448>$D448,INDEX(X$431:X447,MATCH($D448,$G$431:$G447,0)),INDEX(X449:X$493,MATCH($D448,$G449:$G$493,0)))","v":215470},{"$f":"IF($I448>$D448,INDEX(Y$431:Y447,MATCH($D448,$G$431:$G447,0)),INDEX(Y449:Y$493,MATCH($D448,$G449:$G$493,0)))","v":14.9},{"$f":"IF($I448>$D448,INDEX(Z$431:Z447,MATCH($D448,$G$431:$G447,0)),INDEX(Z449:Z$493,MATCH($D448,$G449:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I448>$D448,INDEX(AD$431:AD447,MATCH($D448,$G$431:$G447,0)),INDEX(AD449:AD$493,MATCH($D448,$G449:$G$493,0)))","v":4.6948356807511728E-2},null,null,{"$f":"IF($I448>$D448,INDEX(AG$431:AG447,MATCH($D448,$G$431:$G447,0)),INDEX(AG449:AG$493,MATCH($D448,$G449:$G$493,0)))","v":1},{"$f":"IF($I448>$D448,INDEX(AH$431:AH447,MATCH($D448,$G$431:$G447,0)),INDEX(AH449:AH$493,MATCH($D448,$G449:$G$493,0)))","v":0},{"$f":"IF($I448>$D448,INDEX(AI$431:AI447,MATCH($D448,$G$431:$G447,0)),INDEX(AI449:AI$493,MATCH($D448,$G449:$G$493,0)))","v":0},null,null,{"$f":"IF($I448>$D448,INDEX(AL$431:AL447,MATCH($D448,$G$431:$G447,0)),INDEX(AL449:AL$493,MATCH($D448,$G449:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I448>$D448,INDEX(AP$431:AP447,MATCH($D448,$G$431:$G447,0)),INDEX(AP449:AP$493,MATCH($D448,$G449:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I448>$D448,INDEX(AT$431:AT447,MATCH($D448,$G$431:$G447,0)),INDEX(AT449:AT$493,MATCH($D448,$G449:$G$493,0)))","v":70263},{"$f":"IF($I448>$D448,INDEX(AU$431:AU447,MATCH($D448,$G$431:$G447,0)),INDEX(AU449:AU$493,MATCH($D448,$G449:$G$493,0)))","v":826},{"$f":"IF($I448>$D448,INDEX(AV$431:AV447,MATCH($D448,$G$431:$G447,0)),INDEX(AV449:AV$493,MATCH($D448,$G449:$G$493,0)))","v":0},{"$f":"IF($I448>$D448,INDEX(AW$431:AW447,MATCH($D448,$G$431:$G447,0)),INDEX(AW449:AW$493,MATCH($D448,$G449:$G$493,0)))","v":4},{"$f":"IF($I448>$D448,INDEX(AX$431:AX447,MATCH($D448,$G$431:$G447,0)),INDEX(AX449:AX$493,MATCH($D448,$G449:$G$493,0)))","v":35000},null,null,{"$f":"IF($I448>$D448,INDEX(BA$431:BA447,MATCH($D448,$G$431:$G447,0)),INDEX(BA449:BA$493,MATCH($D448,$G449:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I448>$D448,INDEX(BB$431:BB447,MATCH($D448,$G$431:$G447,0)),INDEX(BB449:BB$493,MATCH($D448,$G449:$G$493,0)))","v":1},0,11448.22962398842]
[null,null,6.1,6.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I449)),ABS($F$431:$F$492-I449),0))","v":6},6,6.1,1,6,6,{"$f":"K463","v":"Lille varebil, benzin"},"Toyota","Yaris van","1.5 hybrid e-cvt",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I449,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":21.182879739307868},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I449,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":14103.115671975946},111431.99999999999,0,215470,14.9,1665,null,null,null,3.3003300330032959E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,{"$f":"BA463","v":1.1359999999999999},{"$f":"BB463","v":1},0,10071.732942389239]
[null,null,6.2,6.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I450)),ABS($F$431:$F$492-I450),0))","v":6},6,6.2,1,6,6,{"$f":"K449","v":"Lille varebil, benzin"},"Volkswagen","Polo","1,0 mpi 60 hk bmt 5 dørs",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I450,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":21.182879739307868},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I450,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":14103.115671975946},111432,0,215470,14.9,1665,null,null,null,3.30349940460185E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,{"$f":"BA449","v":1.1359999999999999},{"$f":"BB449","v":1},0,10071.732942389239]
[null,null,6.3,6.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I451)),ABS($F$431:$F$492-I451),0))","v":6},6,6.3,1,6,6,{"$f":"K450","v":"Lille varebil, benzin"},"Suzuki","Vitara","1,6 5-dørs",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I451,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":21.182879739307868},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I451,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":14103.115671975946},126661.33333333333,42928.333333333314,215470,14.9,1665,null,null,null,4.6948356807511728E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,{"$f":"BA450","v":1.1359999999999999},{"$f":"BB450","v":1},0,11448.22962398842]
[null,null,7.1,6.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I452)),ABS($F$431:$F$492-I452),0))","v":6},0,0,0,7,7,{"$f":"IF($I452>$D452,INDEX(K$431:K451,MATCH($D452,$G$431:$G451,0)),INDEX(K453:K$493,MATCH($D452,$G453:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I452>$D452,INDEX(L$431:L451,MATCH($D452,$G$431:$G451,0)),INDEX(L453:L$493,MATCH($D452,$G453:$G$493,0)))","v":"Toyota"},{"$f":"IF($I452>$D452,INDEX(M$431:M451,MATCH($D452,$G$431:$G451,0)),INDEX(M453:M$493,MATCH($D452,$G453:$G$493,0)))","v":"Yaris van"},{"$f":"IF($I452>$D452,INDEX(N$431:N451,MATCH($D452,$G$431:$G451,0)),INDEX(N453:N$493,MATCH($D452,$G453:$G$493,0)))","v":"1.5 hybrid e-cvt"},{"$f":"IF($I452>$D452,INDEX(O$431:O451,MATCH($D452,$G$431:$G451,0)),INDEX(O453:O$493,MATCH($D452,$G453:$G$493,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I452,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12.84114067541619},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I452,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":13792.84712719247},{"$f":"IF($I452>$D452,INDEX(V$431:V451,MATCH($D452,$G$431:$G451,0)),INDEX(V453:V$493,MATCH($D452,$G453:$G$493,0)))","v":111431.99999999999},{"$f":"IF($I452>$D452,INDEX(W$431:W451,MATCH($D452,$G$431:$G451,0)),INDEX(W453:W$493,MATCH($D452,$G453:$G$493,0)))","v":0},{"$f":"IF($I452>$D452,INDEX(X$431:X451,MATCH($D452,$G$431:$G451,0)),INDEX(X453:X$493,MATCH($D452,$G453:$G$493,0)))","v":215470},{"$f":"IF($I452>$D452,INDEX(Y$431:Y451,MATCH($D452,$G$431:$G451,0)),INDEX(Y453:Y$493,MATCH($D452,$G453:$G$493,0)))","v":14.9},{"$f":"IF($I452>$D452,INDEX(Z$431:Z451,MATCH($D452,$G$431:$G451,0)),INDEX(Z453:Z$493,MATCH($D452,$G453:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I452>$D452,INDEX(AD$431:AD451,MATCH($D452,$G$431:$G451,0)),INDEX(AD453:AD$493,MATCH($D452,$G453:$G$493,0)))","v":3.3003300330032959E-2},null,null,{"$f":"IF($I452>$D452,INDEX(AG$431:AG451,MATCH($D452,$G$431:$G451,0)),INDEX(AG453:AG$493,MATCH($D452,$G453:$G$493,0)))","v":1},{"$f":"IF($I452>$D452,INDEX(AH$431:AH451,MATCH($D452,$G$431:$G451,0)),INDEX(AH453:AH$493,MATCH($D452,$G453:$G$493,0)))","v":0},{"$f":"IF($I452>$D452,INDEX(AI$431:AI451,MATCH($D452,$G$431:$G451,0)),INDEX(AI453:AI$493,MATCH($D452,$G453:$G$493,0)))","v":0},null,null,{"$f":"IF($I452>$D452,INDEX(AL$431:AL451,MATCH($D452,$G$431:$G451,0)),INDEX(AL453:AL$493,MATCH($D452,$G453:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I452>$D452,INDEX(AP$431:AP451,MATCH($D452,$G$431:$G451,0)),INDEX(AP453:AP$493,MATCH($D452,$G453:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I452>$D452,INDEX(AT$431:AT451,MATCH($D452,$G$431:$G451,0)),INDEX(AT453:AT$493,MATCH($D452,$G453:$G$493,0)))","v":70263},{"$f":"IF($I452>$D452,INDEX(AU$431:AU451,MATCH($D452,$G$431:$G451,0)),INDEX(AU453:AU$493,MATCH($D452,$G453:$G$493,0)))","v":826},{"$f":"IF($I452>$D452,INDEX(AV$431:AV451,MATCH($D452,$G$431:$G451,0)),INDEX(AV453:AV$493,MATCH($D452,$G453:$G$493,0)))","v":0},{"$f":"IF($I452>$D452,INDEX(AW$431:AW451,MATCH($D452,$G$431:$G451,0)),INDEX(AW453:AW$493,MATCH($D452,$G453:$G$493,0)))","v":4},{"$f":"IF($I452>$D452,INDEX(AX$431:AX451,MATCH($D452,$G$431:$G451,0)),INDEX(AX453:AX$493,MATCH($D452,$G453:$G$493,0)))","v":35000},null,null,{"$f":"IF($I452>$D452,INDEX(BA$431:BA451,MATCH($D452,$G$431:$G451,0)),INDEX(BA453:BA$493,MATCH($D452,$G453:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I452>$D452,INDEX(BB$431:BB451,MATCH($D452,$G$431:$G451,0)),INDEX(BB453:BB$493,MATCH($D452,$G453:$G$493,0)))","v":1},0,10071.732942389239]
[null,null,7.2,6.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I453)),ABS($F$431:$F$492-I453),0))","v":6},0,0,0,7,7,{"$f":"IF($I453>$D453,INDEX(K$431:K452,MATCH($D453,$G$431:$G452,0)),INDEX(K454:K$493,MATCH($D453,$G454:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I453>$D453,INDEX(L$431:L452,MATCH($D453,$G$431:$G452,0)),INDEX(L454:L$493,MATCH($D453,$G454:$G$493,0)))","v":"Volkswagen"},{"$f":"IF($I453>$D453,INDEX(M$431:M452,MATCH($D453,$G$431:$G452,0)),INDEX(M454:M$493,MATCH($D453,$G454:$G$493,0)))","v":"Polo"},{"$f":"IF($I453>$D453,INDEX(N$431:N452,MATCH($D453,$G$431:$G452,0)),INDEX(N454:N$493,MATCH($D453,$G454:$G$493,0)))","v":"1,0 mpi 60 hk bmt 5 dørs"},{"$f":"IF($I453>$D453,INDEX(O$431:O452,MATCH($D453,$G$431:$G452,0)),INDEX(O454:O$493,MATCH($D453,$G454:$G$493,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I453,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12.84114067541619},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I453,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":13792.84712719247},{"$f":"IF($I453>$D453,INDEX(V$431:V452,MATCH($D453,$G$431:$G452,0)),INDEX(V454:V$493,MATCH($D453,$G454:$G$493,0)))","v":111432},{"$f":"IF($I453>$D453,INDEX(W$431:W452,MATCH($D453,$G$431:$G452,0)),INDEX(W454:W$493,MATCH($D453,$G454:$G$493,0)))","v":0},{"$f":"IF($I453>$D453,INDEX(X$431:X452,MATCH($D453,$G$431:$G452,0)),INDEX(X454:X$493,MATCH($D453,$G454:$G$493,0)))","v":215470},{"$f":"IF($I453>$D453,INDEX(Y$431:Y452,MATCH($D453,$G$431:$G452,0)),INDEX(Y454:Y$493,MATCH($D453,$G454:$G$493,0)))","v":14.9},{"$f":"IF($I453>$D453,INDEX(Z$431:Z452,MATCH($D453,$G$431:$G452,0)),INDEX(Z454:Z$493,MATCH($D453,$G454:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I453>$D453,INDEX(AD$431:AD452,MATCH($D453,$G$431:$G452,0)),INDEX(AD454:AD$493,MATCH($D453,$G454:$G$493,0)))","v":3.30349940460185E-2},null,null,{"$f":"IF($I453>$D453,INDEX(AG$431:AG452,MATCH($D453,$G$431:$G452,0)),INDEX(AG454:AG$493,MATCH($D453,$G454:$G$493,0)))","v":1},{"$f":"IF($I453>$D453,INDEX(AH$431:AH452,MATCH($D453,$G$431:$G452,0)),INDEX(AH454:AH$493,MATCH($D453,$G454:$G$493,0)))","v":0},{"$f":"IF($I453>$D453,INDEX(AI$431:AI452,MATCH($D453,$G$431:$G452,0)),INDEX(AI454:AI$493,MATCH($D453,$G454:$G$493,0)))","v":0},null,null,{"$f":"IF($I453>$D453,INDEX(AL$431:AL452,MATCH($D453,$G$431:$G452,0)),INDEX(AL454:AL$493,MATCH($D453,$G454:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I453>$D453,INDEX(AP$431:AP452,MATCH($D453,$G$431:$G452,0)),INDEX(AP454:AP$493,MATCH($D453,$G454:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I453>$D453,INDEX(AT$431:AT452,MATCH($D453,$G$431:$G452,0)),INDEX(AT454:AT$493,MATCH($D453,$G454:$G$493,0)))","v":70263},{"$f":"IF($I453>$D453,INDEX(AU$431:AU452,MATCH($D453,$G$431:$G452,0)),INDEX(AU454:AU$493,MATCH($D453,$G454:$G$493,0)))","v":826},{"$f":"IF($I453>$D453,INDEX(AV$431:AV452,MATCH($D453,$G$431:$G452,0)),INDEX(AV454:AV$493,MATCH($D453,$G454:$G$493,0)))","v":0},{"$f":"IF($I453>$D453,INDEX(AW$431:AW452,MATCH($D453,$G$431:$G452,0)),INDEX(AW454:AW$493,MATCH($D453,$G454:$G$493,0)))","v":4},{"$f":"IF($I453>$D453,INDEX(AX$431:AX452,MATCH($D453,$G$431:$G452,0)),INDEX(AX454:AX$493,MATCH($D453,$G454:$G$493,0)))","v":35000},null,null,{"$f":"IF($I453>$D453,INDEX(BA$431:BA452,MATCH($D453,$G$431:$G452,0)),INDEX(BA454:BA$493,MATCH($D453,$G454:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I453>$D453,INDEX(BB$431:BB452,MATCH($D453,$G$431:$G452,0)),INDEX(BB454:BB$493,MATCH($D453,$G454:$G$493,0)))","v":1},0,10071.732942389239]
[null,null,7.3,6.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I454)),ABS($F$431:$F$492-I454),0))","v":6},0,0,0,7,7,{"$f":"IF($I454>$D454,INDEX(K$431:K453,MATCH($D454,$G$431:$G453,0)),INDEX(K455:K$493,MATCH($D454,$G455:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I454>$D454,INDEX(L$431:L453,MATCH($D454,$G$431:$G453,0)),INDEX(L455:L$493,MATCH($D454,$G455:$G$493,0)))","v":"Suzuki"},{"$f":"IF($I454>$D454,INDEX(M$431:M453,MATCH($D454,$G$431:$G453,0)),INDEX(M455:M$493,MATCH($D454,$G455:$G$493,0)))","v":"Vitara"},{"$f":"IF($I454>$D454,INDEX(N$431:N453,MATCH($D454,$G$431:$G453,0)),INDEX(N455:N$493,MATCH($D454,$G455:$G$493,0)))","v":"1,6 5-dørs"},{"$f":"IF($I454>$D454,INDEX(O$431:O453,MATCH($D454,$G$431:$G453,0)),INDEX(O455:O$493,MATCH($D454,$G455:$G$493,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I454,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12.84114067541619},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I454,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":13792.84712719247},{"$f":"IF($I454>$D454,INDEX(V$431:V453,MATCH($D454,$G$431:$G453,0)),INDEX(V455:V$493,MATCH($D454,$G455:$G$493,0)))","v":126661.33333333333},{"$f":"IF($I454>$D454,INDEX(W$431:W453,MATCH($D454,$G$431:$G453,0)),INDEX(W455:W$493,MATCH($D454,$G455:$G$493,0)))","v":42928.333333333314},{"$f":"IF($I454>$D454,INDEX(X$431:X453,MATCH($D454,$G$431:$G453,0)),INDEX(X455:X$493,MATCH($D454,$G455:$G$493,0)))","v":215470},{"$f":"IF($I454>$D454,INDEX(Y$431:Y453,MATCH($D454,$G$431:$G453,0)),INDEX(Y455:Y$493,MATCH($D454,$G455:$G$493,0)))","v":14.9},{"$f":"IF($I454>$D454,INDEX(Z$431:Z453,MATCH($D454,$G$431:$G453,0)),INDEX(Z455:Z$493,MATCH($D454,$G455:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I454>$D454,INDEX(AD$431:AD453,MATCH($D454,$G$431:$G453,0)),INDEX(AD455:AD$493,MATCH($D454,$G455:$G$493,0)))","v":4.6948356807511728E-2},null,null,{"$f":"IF($I454>$D454,INDEX(AG$431:AG453,MATCH($D454,$G$431:$G453,0)),INDEX(AG455:AG$493,MATCH($D454,$G455:$G$493,0)))","v":1},{"$f":"IF($I454>$D454,INDEX(AH$431:AH453,MATCH($D454,$G$431:$G453,0)),INDEX(AH455:AH$493,MATCH($D454,$G455:$G$493,0)))","v":0},{"$f":"IF($I454>$D454,INDEX(AI$431:AI453,MATCH($D454,$G$431:$G453,0)),INDEX(AI455:AI$493,MATCH($D454,$G455:$G$493,0)))","v":0},null,null,{"$f":"IF($I454>$D454,INDEX(AL$431:AL453,MATCH($D454,$G$431:$G453,0)),INDEX(AL455:AL$493,MATCH($D454,$G455:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I454>$D454,INDEX(AP$431:AP453,MATCH($D454,$G$431:$G453,0)),INDEX(AP455:AP$493,MATCH($D454,$G455:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I454>$D454,INDEX(AT$431:AT453,MATCH($D454,$G$431:$G453,0)),INDEX(AT455:AT$493,MATCH($D454,$G455:$G$493,0)))","v":70263},{"$f":"IF($I454>$D454,INDEX(AU$431:AU453,MATCH($D454,$G$431:$G453,0)),INDEX(AU455:AU$493,MATCH($D454,$G455:$G$493,0)))","v":826},{"$f":"IF($I454>$D454,INDEX(AV$431:AV453,MATCH($D454,$G$431:$G453,0)),INDEX(AV455:AV$493,MATCH($D454,$G455:$G$493,0)))","v":0},{"$f":"IF($I454>$D454,INDEX(AW$431:AW453,MATCH($D454,$G$431:$G453,0)),INDEX(AW455:AW$493,MATCH($D454,$G455:$G$493,0)))","v":4},{"$f":"IF($I454>$D454,INDEX(AX$431:AX453,MATCH($D454,$G$431:$G453,0)),INDEX(AX455:AX$493,MATCH($D454,$G455:$G$493,0)))","v":35000},null,null,{"$f":"IF($I454>$D454,INDEX(BA$431:BA453,MATCH($D454,$G$431:$G453,0)),INDEX(BA455:BA$493,MATCH($D454,$G455:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I454>$D454,INDEX(BB$431:BB453,MATCH($D454,$G$431:$G453,0)),INDEX(BB455:BB$493,MATCH($D454,$G455:$G$493,0)))","v":1},0,11448.22962398842]
[null,null,8.1,6.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I455)),ABS($F$431:$F$492-I455),0))","v":6},0,0,0,8,8,{"$f":"IF($I455>$D455,INDEX(K$431:K454,MATCH($D455,$G$431:$G454,0)),INDEX(K456:K$493,MATCH($D455,$G456:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I455>$D455,INDEX(L$431:L454,MATCH($D455,$G$431:$G454,0)),INDEX(L456:L$493,MATCH($D455,$G456:$G$493,0)))","v":"Toyota"},{"$f":"IF($I455>$D455,INDEX(M$431:M454,MATCH($D455,$G$431:$G454,0)),INDEX(M456:M$493,MATCH($D455,$G456:$G$493,0)))","v":"Yaris van"},{"$f":"IF($I455>$D455,INDEX(N$431:N454,MATCH($D455,$G$431:$G454,0)),INDEX(N456:N$493,MATCH($D455,$G456:$G$493,0)))","v":"1.5 hybrid e-cvt"},{"$f":"IF($I455>$D455,INDEX(O$431:O454,MATCH($D455,$G$431:$G454,0)),INDEX(O456:O$493,MATCH($D455,$G456:$G$493,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I455,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":8.2015579301596979},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I455,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":13489.404490394239},{"$f":"IF($I455>$D455,INDEX(V$431:V454,MATCH($D455,$G$431:$G454,0)),INDEX(V456:V$493,MATCH($D455,$G456:$G$493,0)))","v":111431.99999999999},{"$f":"IF($I455>$D455,INDEX(W$431:W454,MATCH($D455,$G$431:$G454,0)),INDEX(W456:W$493,MATCH($D455,$G456:$G$493,0)))","v":0},{"$f":"IF($I455>$D455,INDEX(X$431:X454,MATCH($D455,$G$431:$G454,0)),INDEX(X456:X$493,MATCH($D455,$G456:$G$493,0)))","v":215470},{"$f":"IF($I455>$D455,INDEX(Y$431:Y454,MATCH($D455,$G$431:$G454,0)),INDEX(Y456:Y$493,MATCH($D455,$G456:$G$493,0)))","v":14.9},{"$f":"IF($I455>$D455,INDEX(Z$431:Z454,MATCH($D455,$G$431:$G454,0)),INDEX(Z456:Z$493,MATCH($D455,$G456:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I455>$D455,INDEX(AD$431:AD454,MATCH($D455,$G$431:$G454,0)),INDEX(AD456:AD$493,MATCH($D455,$G456:$G$493,0)))","v":3.3003300330032959E-2},null,null,{"$f":"IF($I455>$D455,INDEX(AG$431:AG454,MATCH($D455,$G$431:$G454,0)),INDEX(AG456:AG$493,MATCH($D455,$G456:$G$493,0)))","v":1},{"$f":"IF($I455>$D455,INDEX(AH$431:AH454,MATCH($D455,$G$431:$G454,0)),INDEX(AH456:AH$493,MATCH($D455,$G456:$G$493,0)))","v":0},{"$f":"IF($I455>$D455,INDEX(AI$431:AI454,MATCH($D455,$G$431:$G454,0)),INDEX(AI456:AI$493,MATCH($D455,$G456:$G$493,0)))","v":0},null,null,{"$f":"IF($I455>$D455,INDEX(AL$431:AL454,MATCH($D455,$G$431:$G454,0)),INDEX(AL456:AL$493,MATCH($D455,$G456:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I455>$D455,INDEX(AP$431:AP454,MATCH($D455,$G$431:$G454,0)),INDEX(AP456:AP$493,MATCH($D455,$G456:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I455>$D455,INDEX(AT$431:AT454,MATCH($D455,$G$431:$G454,0)),INDEX(AT456:AT$493,MATCH($D455,$G456:$G$493,0)))","v":70263},{"$f":"IF($I455>$D455,INDEX(AU$431:AU454,MATCH($D455,$G$431:$G454,0)),INDEX(AU456:AU$493,MATCH($D455,$G456:$G$493,0)))","v":826},{"$f":"IF($I455>$D455,INDEX(AV$431:AV454,MATCH($D455,$G$431:$G454,0)),INDEX(AV456:AV$493,MATCH($D455,$G456:$G$493,0)))","v":0},{"$f":"IF($I455>$D455,INDEX(AW$431:AW454,MATCH($D455,$G$431:$G454,0)),INDEX(AW456:AW$493,MATCH($D455,$G456:$G$493,0)))","v":4},{"$f":"IF($I455>$D455,INDEX(AX$431:AX454,MATCH($D455,$G$431:$G454,0)),INDEX(AX456:AX$493,MATCH($D455,$G456:$G$493,0)))","v":35000},null,null,{"$f":"IF($I455>$D455,INDEX(BA$431:BA454,MATCH($D455,$G$431:$G454,0)),INDEX(BA456:BA$493,MATCH($D455,$G456:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I455>$D455,INDEX(BB$431:BB454,MATCH($D455,$G$431:$G454,0)),INDEX(BB456:BB$493,MATCH($D455,$G456:$G$493,0)))","v":1},0,10071.732942389239]
[null,null,8.1999999999999993,6.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I456)),ABS($F$431:$F$492-I456),0))","v":6},0,0,0,8,8,{"$f":"IF($I456>$D456,INDEX(K$431:K455,MATCH($D456,$G$431:$G455,0)),INDEX(K457:K$493,MATCH($D456,$G457:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I456>$D456,INDEX(L$431:L455,MATCH($D456,$G$431:$G455,0)),INDEX(L457:L$493,MATCH($D456,$G457:$G$493,0)))","v":"Volkswagen"},{"$f":"IF($I456>$D456,INDEX(M$431:M455,MATCH($D456,$G$431:$G455,0)),INDEX(M457:M$493,MATCH($D456,$G457:$G$493,0)))","v":"Polo"},{"$f":"IF($I456>$D456,INDEX(N$431:N455,MATCH($D456,$G$431:$G455,0)),INDEX(N457:N$493,MATCH($D456,$G457:$G$493,0)))","v":"1,0 mpi 60 hk bmt 5 dørs"},{"$f":"IF($I456>$D456,INDEX(O$431:O455,MATCH($D456,$G$431:$G455,0)),INDEX(O457:O$493,MATCH($D456,$G457:$G$493,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I456,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":8.2015579301596979},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I456,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":13489.404490394239},{"$f":"IF($I456>$D456,INDEX(V$431:V455,MATCH($D456,$G$431:$G455,0)),INDEX(V457:V$493,MATCH($D456,$G457:$G$493,0)))","v":111432},{"$f":"IF($I456>$D456,INDEX(W$431:W455,MATCH($D456,$G$431:$G455,0)),INDEX(W457:W$493,MATCH($D456,$G457:$G$493,0)))","v":0},{"$f":"IF($I456>$D456,INDEX(X$431:X455,MATCH($D456,$G$431:$G455,0)),INDEX(X457:X$493,MATCH($D456,$G457:$G$493,0)))","v":215470},{"$f":"IF($I456>$D456,INDEX(Y$431:Y455,MATCH($D456,$G$431:$G455,0)),INDEX(Y457:Y$493,MATCH($D456,$G457:$G$493,0)))","v":14.9},{"$f":"IF($I456>$D456,INDEX(Z$431:Z455,MATCH($D456,$G$431:$G455,0)),INDEX(Z457:Z$493,MATCH($D456,$G457:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I456>$D456,INDEX(AD$431:AD455,MATCH($D456,$G$431:$G455,0)),INDEX(AD457:AD$493,MATCH($D456,$G457:$G$493,0)))","v":3.30349940460185E-2},null,null,{"$f":"IF($I456>$D456,INDEX(AG$431:AG455,MATCH($D456,$G$431:$G455,0)),INDEX(AG457:AG$493,MATCH($D456,$G457:$G$493,0)))","v":1},{"$f":"IF($I456>$D456,INDEX(AH$431:AH455,MATCH($D456,$G$431:$G455,0)),INDEX(AH457:AH$493,MATCH($D456,$G457:$G$493,0)))","v":0},{"$f":"IF($I456>$D456,INDEX(AI$431:AI455,MATCH($D456,$G$431:$G455,0)),INDEX(AI457:AI$493,MATCH($D456,$G457:$G$493,0)))","v":0},null,null,{"$f":"IF($I456>$D456,INDEX(AL$431:AL455,MATCH($D456,$G$431:$G455,0)),INDEX(AL457:AL$493,MATCH($D456,$G457:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I456>$D456,INDEX(AP$431:AP455,MATCH($D456,$G$431:$G455,0)),INDEX(AP457:AP$493,MATCH($D456,$G457:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I456>$D456,INDEX(AT$431:AT455,MATCH($D456,$G$431:$G455,0)),INDEX(AT457:AT$493,MATCH($D456,$G457:$G$493,0)))","v":70263},{"$f":"IF($I456>$D456,INDEX(AU$431:AU455,MATCH($D456,$G$431:$G455,0)),INDEX(AU457:AU$493,MATCH($D456,$G457:$G$493,0)))","v":826},{"$f":"IF($I456>$D456,INDEX(AV$431:AV455,MATCH($D456,$G$431:$G455,0)),INDEX(AV457:AV$493,MATCH($D456,$G457:$G$493,0)))","v":0},{"$f":"IF($I456>$D456,INDEX(AW$431:AW455,MATCH($D456,$G$431:$G455,0)),INDEX(AW457:AW$493,MATCH($D456,$G457:$G$493,0)))","v":4},{"$f":"IF($I456>$D456,INDEX(AX$431:AX455,MATCH($D456,$G$431:$G455,0)),INDEX(AX457:AX$493,MATCH($D456,$G457:$G$493,0)))","v":35000},null,null,{"$f":"IF($I456>$D456,INDEX(BA$431:BA455,MATCH($D456,$G$431:$G455,0)),INDEX(BA457:BA$493,MATCH($D456,$G457:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I456>$D456,INDEX(BB$431:BB455,MATCH($D456,$G$431:$G455,0)),INDEX(BB457:BB$493,MATCH($D456,$G457:$G$493,0)))","v":1},0,10071.732942389239]
[null,null,8.3000000000000007,6.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I457)),ABS($F$431:$F$492-I457),0))","v":6},0,0,0,8,8,{"$f":"IF($I457>$D457,INDEX(K$431:K456,MATCH($D457,$G$431:$G456,0)),INDEX(K458:K$493,MATCH($D457,$G458:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I457>$D457,INDEX(L$431:L456,MATCH($D457,$G$431:$G456,0)),INDEX(L458:L$493,MATCH($D457,$G458:$G$493,0)))","v":"Suzuki"},{"$f":"IF($I457>$D457,INDEX(M$431:M456,MATCH($D457,$G$431:$G456,0)),INDEX(M458:M$493,MATCH($D457,$G458:$G$493,0)))","v":"Vitara"},{"$f":"IF($I457>$D457,INDEX(N$431:N456,MATCH($D457,$G$431:$G456,0)),INDEX(N458:N$493,MATCH($D457,$G458:$G$493,0)))","v":"1,6 5-dørs"},{"$f":"IF($I457>$D457,INDEX(O$431:O456,MATCH($D457,$G$431:$G456,0)),INDEX(O458:O$493,MATCH($D457,$G458:$G$493,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I457,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":8.2015579301596979},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I457,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":13489.404490394239},{"$f":"IF($I457>$D457,INDEX(V$431:V456,MATCH($D457,$G$431:$G456,0)),INDEX(V458:V$493,MATCH($D457,$G458:$G$493,0)))","v":126661.33333333333},{"$f":"IF($I457>$D457,INDEX(W$431:W456,MATCH($D457,$G$431:$G456,0)),INDEX(W458:W$493,MATCH($D457,$G458:$G$493,0)))","v":42928.333333333314},{"$f":"IF($I457>$D457,INDEX(X$431:X456,MATCH($D457,$G$431:$G456,0)),INDEX(X458:X$493,MATCH($D457,$G458:$G$493,0)))","v":215470},{"$f":"IF($I457>$D457,INDEX(Y$431:Y456,MATCH($D457,$G$431:$G456,0)),INDEX(Y458:Y$493,MATCH($D457,$G458:$G$493,0)))","v":14.9},{"$f":"IF($I457>$D457,INDEX(Z$431:Z456,MATCH($D457,$G$431:$G456,0)),INDEX(Z458:Z$493,MATCH($D457,$G458:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I457>$D457,INDEX(AD$431:AD456,MATCH($D457,$G$431:$G456,0)),INDEX(AD458:AD$493,MATCH($D457,$G458:$G$493,0)))","v":4.6948356807511728E-2},null,null,{"$f":"IF($I457>$D457,INDEX(AG$431:AG456,MATCH($D457,$G$431:$G456,0)),INDEX(AG458:AG$493,MATCH($D457,$G458:$G$493,0)))","v":1},{"$f":"IF($I457>$D457,INDEX(AH$431:AH456,MATCH($D457,$G$431:$G456,0)),INDEX(AH458:AH$493,MATCH($D457,$G458:$G$493,0)))","v":0},{"$f":"IF($I457>$D457,INDEX(AI$431:AI456,MATCH($D457,$G$431:$G456,0)),INDEX(AI458:AI$493,MATCH($D457,$G458:$G$493,0)))","v":0},null,null,{"$f":"IF($I457>$D457,INDEX(AL$431:AL456,MATCH($D457,$G$431:$G456,0)),INDEX(AL458:AL$493,MATCH($D457,$G458:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I457>$D457,INDEX(AP$431:AP456,MATCH($D457,$G$431:$G456,0)),INDEX(AP458:AP$493,MATCH($D457,$G458:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I457>$D457,INDEX(AT$431:AT456,MATCH($D457,$G$431:$G456,0)),INDEX(AT458:AT$493,MATCH($D457,$G458:$G$493,0)))","v":70263},{"$f":"IF($I457>$D457,INDEX(AU$431:AU456,MATCH($D457,$G$431:$G456,0)),INDEX(AU458:AU$493,MATCH($D457,$G458:$G$493,0)))","v":826},{"$f":"IF($I457>$D457,INDEX(AV$431:AV456,MATCH($D457,$G$431:$G456,0)),INDEX(AV458:AV$493,MATCH($D457,$G458:$G$493,0)))","v":0},{"$f":"IF($I457>$D457,INDEX(AW$431:AW456,MATCH($D457,$G$431:$G456,0)),INDEX(AW458:AW$493,MATCH($D457,$G458:$G$493,0)))","v":4},{"$f":"IF($I457>$D457,INDEX(AX$431:AX456,MATCH($D457,$G$431:$G456,0)),INDEX(AX458:AX$493,MATCH($D457,$G458:$G$493,0)))","v":35000},null,null,{"$f":"IF($I457>$D457,INDEX(BA$431:BA456,MATCH($D457,$G$431:$G456,0)),INDEX(BA458:BA$493,MATCH($D457,$G458:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I457>$D457,INDEX(BB$431:BB456,MATCH($D457,$G$431:$G456,0)),INDEX(BB458:BB$493,MATCH($D457,$G458:$G$493,0)))","v":1},0,11448.22962398842]
[null,null,9.1,10.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I458)),ABS($F$431:$F$492-I458),0))","v":10},0,0,0,9,9,{"$f":"IF($I458>$D458,INDEX(K$431:K457,MATCH($D458,$G$431:$G457,0)),INDEX(K459:K$493,MATCH($D458,$G459:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I458>$D458,INDEX(L$431:L457,MATCH($D458,$G$431:$G457,0)),INDEX(L459:L$493,MATCH($D458,$G459:$G$493,0)))","v":"Volkswagen"},{"$f":"IF($I458>$D458,INDEX(M$431:M457,MATCH($D458,$G$431:$G457,0)),INDEX(M459:M$493,MATCH($D458,$G459:$G$493,0)))","v":"Scirocco van"},{"$f":"IF($I458>$D458,INDEX(N$431:N457,MATCH($D458,$G$431:$G457,0)),INDEX(N459:N$493,MATCH($D458,$G459:$G$493,0)))","v":"1,4 tsi aut."},{"$f":"IF($I458>$D458,INDEX(O$431:O457,MATCH($D458,$G$431:$G457,0)),INDEX(O459:O$493,MATCH($D458,$G459:$G$493,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I458,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":3.6147827000999251},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I458,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":13192.637591605566},{"$f":"IF($I458>$D458,INDEX(V$431:V457,MATCH($D458,$G$431:$G457,0)),INDEX(V459:V$493,MATCH($D458,$G459:$G$493,0)))","v":143860.79999999999},{"$f":"IF($I458>$D458,INDEX(W$431:W457,MATCH($D458,$G$431:$G457,0)),INDEX(W459:W$493,MATCH($D458,$G459:$G$493,0)))","v":75278},{"$f":"IF($I458>$D458,INDEX(X$431:X457,MATCH($D458,$G$431:$G457,0)),INDEX(X459:X$493,MATCH($D458,$G459:$G$493,0)))","v":215470},{"$f":"IF($I458>$D458,INDEX(Y$431:Y457,MATCH($D458,$G$431:$G457,0)),INDEX(Y459:Y$493,MATCH($D458,$G459:$G$493,0)))","v":14.9},{"$f":"IF($I458>$D458,INDEX(Z$431:Z457,MATCH($D458,$G$431:$G457,0)),INDEX(Z459:Z$493,MATCH($D458,$G459:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I458>$D458,INDEX(AD$431:AD457,MATCH($D458,$G$431:$G457,0)),INDEX(AD459:AD$493,MATCH($D458,$G459:$G$493,0)))","v":6.2893081761006317E-2},null,null,{"$f":"IF($I458>$D458,INDEX(AG$431:AG457,MATCH($D458,$G$431:$G457,0)),INDEX(AG459:AG$493,MATCH($D458,$G459:$G$493,0)))","v":1},{"$f":"IF($I458>$D458,INDEX(AH$431:AH457,MATCH($D458,$G$431:$G457,0)),INDEX(AH459:AH$493,MATCH($D458,$G459:$G$493,0)))","v":0},{"$f":"IF($I458>$D458,INDEX(AI$431:AI457,MATCH($D458,$G$431:$G457,0)),INDEX(AI459:AI$493,MATCH($D458,$G459:$G$493,0)))","v":0},null,null,{"$f":"IF($I458>$D458,INDEX(AL$431:AL457,MATCH($D458,$G$431:$G457,0)),INDEX(AL459:AL$493,MATCH($D458,$G459:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I458>$D458,INDEX(AP$431:AP457,MATCH($D458,$G$431:$G457,0)),INDEX(AP459:AP$493,MATCH($D458,$G459:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I458>$D458,INDEX(AT$431:AT457,MATCH($D458,$G$431:$G457,0)),INDEX(AT459:AT$493,MATCH($D458,$G459:$G$493,0)))","v":70263},{"$f":"IF($I458>$D458,INDEX(AU$431:AU457,MATCH($D458,$G$431:$G457,0)),INDEX(AU459:AU$493,MATCH($D458,$G459:$G$493,0)))","v":826},{"$f":"IF($I458>$D458,INDEX(AV$431:AV457,MATCH($D458,$G$431:$G457,0)),INDEX(AV459:AV$493,MATCH($D458,$G459:$G$493,0)))","v":0},{"$f":"IF($I458>$D458,INDEX(AW$431:AW457,MATCH($D458,$G$431:$G457,0)),INDEX(AW459:AW$493,MATCH($D458,$G459:$G$493,0)))","v":4},{"$f":"IF($I458>$D458,INDEX(AX$431:AX457,MATCH($D458,$G$431:$G457,0)),INDEX(AX459:AX$493,MATCH($D458,$G459:$G$493,0)))","v":35000},null,null,{"$f":"IF($I458>$D458,INDEX(BA$431:BA457,MATCH($D458,$G$431:$G457,0)),INDEX(BA459:BA$493,MATCH($D458,$G459:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I458>$D458,INDEX(BB$431:BB457,MATCH($D458,$G$431:$G457,0)),INDEX(BB459:BB$493,MATCH($D458,$G459:$G$493,0)))","v":1},0,13002.795951598015]
[null,null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I459)),ABS($F$431:$F$492-I459),0))","v":10},0,0,0,9,9,{"$f":"IF($I459>$D459,INDEX(K$431:K458,MATCH($D459,$G$431:$G458,0)),INDEX(K460:K$493,MATCH($D459,$G460:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I459>$D459,INDEX(L$431:L458,MATCH($D459,$G$431:$G458,0)),INDEX(L460:L$493,MATCH($D459,$G460:$G$493,0)))","v":"Hyundai"},{"$f":"IF($I459>$D459,INDEX(M$431:M458,MATCH($D459,$G$431:$G458,0)),INDEX(M460:M$493,MATCH($D459,$G460:$G$493,0)))","v":"I20 van"},{"$f":"IF($I459>$D459,INDEX(N$431:N458,MATCH($D459,$G$431:$G458,0)),INDEX(N460:N$493,MATCH($D459,$G460:$G$493,0)))","v":"1,2"},{"$f":"IF($I459>$D459,INDEX(O$431:O458,MATCH($D459,$G$431:$G458,0)),INDEX(O460:O$493,MATCH($D459,$G460:$G$493,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I459,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":3.6147827000999251},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I459,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":13192.637591605566},{"$f":"IF($I459>$D459,INDEX(V$431:V458,MATCH($D459,$G$431:$G458,0)),INDEX(V460:V$493,MATCH($D459,$G460:$G$493,0)))","v":70521.066666666666},{"$f":"IF($I459>$D459,INDEX(W$431:W458,MATCH($D459,$G$431:$G458,0)),INDEX(W460:W$493,MATCH($D459,$G460:$G$493,0)))","v":25740.666666666672},{"$f":"IF($I459>$D459,INDEX(X$431:X458,MATCH($D459,$G$431:$G458,0)),INDEX(X460:X$493,MATCH($D459,$G460:$G$493,0)))","v":215470},{"$f":"IF($I459>$D459,INDEX(Y$431:Y458,MATCH($D459,$G$431:$G458,0)),INDEX(Y460:Y$493,MATCH($D459,$G460:$G$493,0)))","v":14.9},{"$f":"IF($I459>$D459,INDEX(Z$431:Z458,MATCH($D459,$G$431:$G458,0)),INDEX(Z460:Z$493,MATCH($D459,$G460:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I459>$D459,INDEX(AD$431:AD458,MATCH($D459,$G$431:$G458,0)),INDEX(AD460:AD$493,MATCH($D459,$G460:$G$493,0)))","v":5.9171597633136098E-2},null,null,{"$f":"IF($I459>$D459,INDEX(AG$431:AG458,MATCH($D459,$G$431:$G458,0)),INDEX(AG460:AG$493,MATCH($D459,$G460:$G$493,0)))","v":1},{"$f":"IF($I459>$D459,INDEX(AH$431:AH458,MATCH($D459,$G$431:$G458,0)),INDEX(AH460:AH$493,MATCH($D459,$G460:$G$493,0)))","v":0},{"$f":"IF($I459>$D459,INDEX(AI$431:AI458,MATCH($D459,$G$431:$G458,0)),INDEX(AI460:AI$493,MATCH($D459,$G460:$G$493,0)))","v":0},null,null,{"$f":"IF($I459>$D459,INDEX(AL$431:AL458,MATCH($D459,$G$431:$G458,0)),INDEX(AL460:AL$493,MATCH($D459,$G460:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I459>$D459,INDEX(AP$431:AP458,MATCH($D459,$G$431:$G458,0)),INDEX(AP460:AP$493,MATCH($D459,$G460:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I459>$D459,INDEX(AT$431:AT458,MATCH($D459,$G$431:$G458,0)),INDEX(AT460:AT$493,MATCH($D459,$G460:$G$493,0)))","v":70263},{"$f":"IF($I459>$D459,INDEX(AU$431:AU458,MATCH($D459,$G$431:$G458,0)),INDEX(AU460:AU$493,MATCH($D459,$G460:$G$493,0)))","v":826},{"$f":"IF($I459>$D459,INDEX(AV$431:AV458,MATCH($D459,$G$431:$G458,0)),INDEX(AV460:AV$493,MATCH($D459,$G460:$G$493,0)))","v":0},{"$f":"IF($I459>$D459,INDEX(AW$431:AW458,MATCH($D459,$G$431:$G458,0)),INDEX(AW460:AW$493,MATCH($D459,$G460:$G$493,0)))","v":4},{"$f":"IF($I459>$D459,INDEX(AX$431:AX458,MATCH($D459,$G$431:$G458,0)),INDEX(AX460:AX$493,MATCH($D459,$G460:$G$493,0)))","v":35000},null,null,{"$f":"IF($I459>$D459,INDEX(BA$431:BA458,MATCH($D459,$G$431:$G458,0)),INDEX(BA460:BA$493,MATCH($D459,$G460:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I459>$D459,INDEX(BB$431:BB458,MATCH($D459,$G$431:$G458,0)),INDEX(BB460:BB$493,MATCH($D459,$G460:$G$493,0)))","v":1},0,6374.0159943202525]
[null,null,9.3000000000000007,10.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I460)),ABS($F$431:$F$492-I460),0))","v":10},0,0,0,9,9,{"$f":"IF($I460>$D460,INDEX(K$431:K459,MATCH($D460,$G$431:$G459,0)),INDEX(K461:K$493,MATCH($D460,$G461:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I460>$D460,INDEX(L$431:L459,MATCH($D460,$G$431:$G459,0)),INDEX(L461:L$493,MATCH($D460,$G461:$G$493,0)))","v":"Suzuki"},{"$f":"IF($I460>$D460,INDEX(M$431:M459,MATCH($D460,$G$431:$G459,0)),INDEX(M461:M$493,MATCH($D460,$G461:$G$493,0)))","v":"Sx4 combiback"},{"$f":"IF($I460>$D460,INDEX(N$431:N459,MATCH($D460,$G$431:$G459,0)),INDEX(N461:N$493,MATCH($D460,$G461:$G$493,0)))","v":"1,6 4wd van"},{"$f":"IF($I460>$D460,INDEX(O$431:O459,MATCH($D460,$G$431:$G459,0)),INDEX(O461:O$493,MATCH($D460,$G461:$G$493,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I460,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":3.6147827000999251},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I460,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":13192.637591605566},{"$f":"IF($I460>$D460,INDEX(V$431:V459,MATCH($D460,$G$431:$G459,0)),INDEX(V461:V$493,MATCH($D460,$G461:$G$493,0)))","v":92357.866666666654},{"$f":"IF($I460>$D460,INDEX(W$431:W459,MATCH($D460,$G$431:$G459,0)),INDEX(W461:W$493,MATCH($D460,$G461:$G$493,0)))","v":46688.666666666657},{"$f":"IF($I460>$D460,INDEX(X$431:X459,MATCH($D460,$G$431:$G459,0)),INDEX(X461:X$493,MATCH($D460,$G461:$G$493,0)))","v":215470},{"$f":"IF($I460>$D460,INDEX(Y$431:Y459,MATCH($D460,$G$431:$G459,0)),INDEX(Y461:Y$493,MATCH($D460,$G461:$G$493,0)))","v":14.9},{"$f":"IF($I460>$D460,INDEX(Z$431:Z459,MATCH($D460,$G$431:$G459,0)),INDEX(Z461:Z$493,MATCH($D460,$G461:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I460>$D460,INDEX(AD$431:AD459,MATCH($D460,$G$431:$G459,0)),INDEX(AD461:AD$493,MATCH($D460,$G461:$G$493,0)))","v":8.1300813008130093E-2},null,null,{"$f":"IF($I460>$D460,INDEX(AG$431:AG459,MATCH($D460,$G$431:$G459,0)),INDEX(AG461:AG$493,MATCH($D460,$G461:$G$493,0)))","v":1},{"$f":"IF($I460>$D460,INDEX(AH$431:AH459,MATCH($D460,$G$431:$G459,0)),INDEX(AH461:AH$493,MATCH($D460,$G461:$G$493,0)))","v":0},{"$f":"IF($I460>$D460,INDEX(AI$431:AI459,MATCH($D460,$G$431:$G459,0)),INDEX(AI461:AI$493,MATCH($D460,$G461:$G$493,0)))","v":0},null,null,{"$f":"IF($I460>$D460,INDEX(AL$431:AL459,MATCH($D460,$G$431:$G459,0)),INDEX(AL461:AL$493,MATCH($D460,$G461:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I460>$D460,INDEX(AP$431:AP459,MATCH($D460,$G$431:$G459,0)),INDEX(AP461:AP$493,MATCH($D460,$G461:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I460>$D460,INDEX(AT$431:AT459,MATCH($D460,$G$431:$G459,0)),INDEX(AT461:AT$493,MATCH($D460,$G461:$G$493,0)))","v":70263},{"$f":"IF($I460>$D460,INDEX(AU$431:AU459,MATCH($D460,$G$431:$G459,0)),INDEX(AU461:AU$493,MATCH($D460,$G461:$G$493,0)))","v":826},{"$f":"IF($I460>$D460,INDEX(AV$431:AV459,MATCH($D460,$G$431:$G459,0)),INDEX(AV461:AV$493,MATCH($D460,$G461:$G$493,0)))","v":0},{"$f":"IF($I460>$D460,INDEX(AW$431:AW459,MATCH($D460,$G$431:$G459,0)),INDEX(AW461:AW$493,MATCH($D460,$G461:$G$493,0)))","v":4},{"$f":"IF($I460>$D460,INDEX(AX$431:AX459,MATCH($D460,$G$431:$G459,0)),INDEX(AX461:AX$493,MATCH($D460,$G461:$G$493,0)))","v":35000},null,null,{"$f":"IF($I460>$D460,INDEX(BA$431:BA459,MATCH($D460,$G$431:$G459,0)),INDEX(BA461:BA$493,MATCH($D460,$G461:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I460>$D460,INDEX(BB$431:BB459,MATCH($D460,$G$431:$G459,0)),INDEX(BB461:BB$493,MATCH($D460,$G461:$G$493,0)))","v":1},0,8347.7256819895501]
[null,null,10.1,10.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I461)),ABS($F$431:$F$492-I461),0))","v":10},10,10.1,1,10,10,{"$f":"K475","v":"Lille varebil, benzin"},"Volkswagen","Scirocco van","1,4 tsi aut.",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I461,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":4.8771070354151131},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I461,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12902.399564590247},143860.79999999999,75278,215470,14.9,1665,null,null,null,6.2893081761006317E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,{"$f":"BA475","v":1.1359999999999999},{"$f":"BB475","v":1},0,13002.795951598015]
[null,null,10.199999999999999,10.199999999999999,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I462)),ABS($F$431:$F$492-I462),0))","v":10},10,10.199999999999999,1,10,10,{"$f":"K461","v":"Lille varebil, benzin"},"Hyundai","I20 van","1,2",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I462,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":4.8771070354151131},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I462,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12902.399564590247},70521.066666666666,25740.666666666672,215470,14.9,1665,null,null,null,5.9171597633136098E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,{"$f":"BA461","v":1.1359999999999999},{"$f":"BB461","v":1},0,6374.0159943202525]
[null,null,10.3,10.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I463)),ABS($F$431:$F$492-I463),0))","v":10},10,10.3,1,10,{"$f":"I463+input_år-original_år","v":10},{"$f":"K462","v":"Lille varebil, benzin"},"Suzuki","Sx4 combiback","1,6 4wd van",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I463,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":4.8771070354151131},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I463,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12902.399564590247},92357.866666666654,46688.666666666657,215470,14.9,1665,null,null,null,8.1300813008130093E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,{"$f":"BA462","v":1.1359999999999999},{"$f":"BB462","v":1},{"$f":"AJ463*U463","v":0},{"$f":"-PMT(Lånerente,Y463,V463)","v":8347.7256819895501}]
[null,null,11.1,10.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I464)),ABS($F$431:$F$492-I464),0))","v":10},0,0,0,11,11,{"$f":"IF($I464>$D464,INDEX(K$431:K463,MATCH($D464,$G$431:$G463,0)),INDEX(K465:K$493,MATCH($D464,$G465:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I464>$D464,INDEX(L$431:L463,MATCH($D464,$G$431:$G463,0)),INDEX(L465:L$493,MATCH($D464,$G465:$G$493,0)))","v":"Volkswagen"},{"$f":"IF($I464>$D464,INDEX(M$431:M463,MATCH($D464,$G$431:$G463,0)),INDEX(M465:M$493,MATCH($D464,$G465:$G$493,0)))","v":"Scirocco van"},{"$f":"IF($I464>$D464,INDEX(N$431:N463,MATCH($D464,$G$431:$G463,0)),INDEX(N465:N$493,MATCH($D464,$G465:$G$493,0)))","v":"1,4 tsi aut."},{"$f":"IF($I464>$D464,INDEX(O$431:O463,MATCH($D464,$G$431:$G463,0)),INDEX(O465:O$493,MATCH($D464,$G465:$G$493,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I464,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":4.164120435475855},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I464,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12618.546774169257},{"$f":"IF($I464>$D464,INDEX(V$431:V463,MATCH($D464,$G$431:$G463,0)),INDEX(V465:V$493,MATCH($D464,$G465:$G$493,0)))","v":143860.79999999999},{"$f":"IF($I464>$D464,INDEX(W$431:W463,MATCH($D464,$G$431:$G463,0)),INDEX(W465:W$493,MATCH($D464,$G465:$G$493,0)))","v":75278},{"$f":"IF($I464>$D464,INDEX(X$431:X463,MATCH($D464,$G$431:$G463,0)),INDEX(X465:X$493,MATCH($D464,$G465:$G$493,0)))","v":215470},{"$f":"IF($I464>$D464,INDEX(Y$431:Y463,MATCH($D464,$G$431:$G463,0)),INDEX(Y465:Y$493,MATCH($D464,$G465:$G$493,0)))","v":14.9},{"$f":"IF($I464>$D464,INDEX(Z$431:Z463,MATCH($D464,$G$431:$G463,0)),INDEX(Z465:Z$493,MATCH($D464,$G465:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I464>$D464,INDEX(AD$431:AD463,MATCH($D464,$G$431:$G463,0)),INDEX(AD465:AD$493,MATCH($D464,$G465:$G$493,0)))","v":6.2893081761006317E-2},null,null,{"$f":"IF($I464>$D464,INDEX(AG$431:AG463,MATCH($D464,$G$431:$G463,0)),INDEX(AG465:AG$493,MATCH($D464,$G465:$G$493,0)))","v":1},{"$f":"IF($I464>$D464,INDEX(AH$431:AH463,MATCH($D464,$G$431:$G463,0)),INDEX(AH465:AH$493,MATCH($D464,$G465:$G$493,0)))","v":0},{"$f":"IF($I464>$D464,INDEX(AI$431:AI463,MATCH($D464,$G$431:$G463,0)),INDEX(AI465:AI$493,MATCH($D464,$G465:$G$493,0)))","v":0},null,null,{"$f":"IF($I464>$D464,INDEX(AL$431:AL463,MATCH($D464,$G$431:$G463,0)),INDEX(AL465:AL$493,MATCH($D464,$G465:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I464>$D464,INDEX(AP$431:AP463,MATCH($D464,$G$431:$G463,0)),INDEX(AP465:AP$493,MATCH($D464,$G465:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I464>$D464,INDEX(AT$431:AT463,MATCH($D464,$G$431:$G463,0)),INDEX(AT465:AT$493,MATCH($D464,$G465:$G$493,0)))","v":70263},{"$f":"IF($I464>$D464,INDEX(AU$431:AU463,MATCH($D464,$G$431:$G463,0)),INDEX(AU465:AU$493,MATCH($D464,$G465:$G$493,0)))","v":826},{"$f":"IF($I464>$D464,INDEX(AV$431:AV463,MATCH($D464,$G$431:$G463,0)),INDEX(AV465:AV$493,MATCH($D464,$G465:$G$493,0)))","v":0},{"$f":"IF($I464>$D464,INDEX(AW$431:AW463,MATCH($D464,$G$431:$G463,0)),INDEX(AW465:AW$493,MATCH($D464,$G465:$G$493,0)))","v":4},{"$f":"IF($I464>$D464,INDEX(AX$431:AX463,MATCH($D464,$G$431:$G463,0)),INDEX(AX465:AX$493,MATCH($D464,$G465:$G$493,0)))","v":35000},null,null,{"$f":"IF($I464>$D464,INDEX(BA$431:BA463,MATCH($D464,$G$431:$G463,0)),INDEX(BA465:BA$493,MATCH($D464,$G465:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I464>$D464,INDEX(BB$431:BB463,MATCH($D464,$G$431:$G463,0)),INDEX(BB465:BB$493,MATCH($D464,$G465:$G$493,0)))","v":1},0,13002.795951598015]
[null,null,11.2,{"$f":"IF(COUNTIF(I462:I465,I465)=1,E465+0.1,IF(COUNTIF(I462:I465,I465)=2,E465+0.2,IF(COUNTIF(I462:I465,I465)=3,E465+0.3,0)))","v":10.199999999999999},{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I465)),ABS($F$431:$F$492-I465),0))","v":10},0,0,0,11,11,{"$f":"IF($I465>$D465,INDEX(K$431:K464,MATCH($D465,$G$431:$G464,0)),INDEX(K466:K$493,MATCH($D465,$G466:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I465>$D465,INDEX(L$431:L464,MATCH($D465,$G$431:$G464,0)),INDEX(L466:L$493,MATCH($D465,$G466:$G$493,0)))","v":"Hyundai"},{"$f":"IF($I465>$D465,INDEX(M$431:M464,MATCH($D465,$G$431:$G464,0)),INDEX(M466:M$493,MATCH($D465,$G466:$G$493,0)))","v":"I20 van"},{"$f":"IF($I465>$D465,INDEX(N$431:N464,MATCH($D465,$G$431:$G464,0)),INDEX(N466:N$493,MATCH($D465,$G466:$G$493,0)))","v":"1,2"},{"$f":"IF($I465>$D465,INDEX(O$431:O464,MATCH($D465,$G$431:$G464,0)),INDEX(O466:O$493,MATCH($D465,$G466:$G$493,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I465,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":4.164120435475855},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I465,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12618.546774169257},{"$f":"IF($I465>$D465,INDEX(V$431:V464,MATCH($D465,$G$431:$G464,0)),INDEX(V466:V$493,MATCH($D465,$G466:$G$493,0)))","v":70521.066666666666},{"$f":"IF($I465>$D465,INDEX(W$431:W464,MATCH($D465,$G$431:$G464,0)),INDEX(W466:W$493,MATCH($D465,$G466:$G$493,0)))","v":25740.666666666672},{"$f":"IF($I465>$D465,INDEX(X$431:X464,MATCH($D465,$G$431:$G464,0)),INDEX(X466:X$493,MATCH($D465,$G466:$G$493,0)))","v":215470},{"$f":"IF($I465>$D465,INDEX(Y$431:Y464,MATCH($D465,$G$431:$G464,0)),INDEX(Y466:Y$493,MATCH($D465,$G466:$G$493,0)))","v":14.9},{"$f":"IF($I465>$D465,INDEX(Z$431:Z464,MATCH($D465,$G$431:$G464,0)),INDEX(Z466:Z$493,MATCH($D465,$G466:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I465>$D465,INDEX(AD$431:AD464,MATCH($D465,$G$431:$G464,0)),INDEX(AD466:AD$493,MATCH($D465,$G466:$G$493,0)))","v":5.9171597633136098E-2},null,null,{"$f":"IF($I465>$D465,INDEX(AG$431:AG464,MATCH($D465,$G$431:$G464,0)),INDEX(AG466:AG$493,MATCH($D465,$G466:$G$493,0)))","v":1},{"$f":"IF($I465>$D465,INDEX(AH$431:AH464,MATCH($D465,$G$431:$G464,0)),INDEX(AH466:AH$493,MATCH($D465,$G466:$G$493,0)))","v":0},{"$f":"IF($I465>$D465,INDEX(AI$431:AI464,MATCH($D465,$G$431:$G464,0)),INDEX(AI466:AI$493,MATCH($D465,$G466:$G$493,0)))","v":0},null,null,{"$f":"IF($I465>$D465,INDEX(AL$431:AL464,MATCH($D465,$G$431:$G464,0)),INDEX(AL466:AL$493,MATCH($D465,$G466:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I465>$D465,INDEX(AP$431:AP464,MATCH($D465,$G$431:$G464,0)),INDEX(AP466:AP$493,MATCH($D465,$G466:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I465>$D465,INDEX(AT$431:AT464,MATCH($D465,$G$431:$G464,0)),INDEX(AT466:AT$493,MATCH($D465,$G466:$G$493,0)))","v":70263},{"$f":"IF($I465>$D465,INDEX(AU$431:AU464,MATCH($D465,$G$431:$G464,0)),INDEX(AU466:AU$493,MATCH($D465,$G466:$G$493,0)))","v":826},{"$f":"IF($I465>$D465,INDEX(AV$431:AV464,MATCH($D465,$G$431:$G464,0)),INDEX(AV466:AV$493,MATCH($D465,$G466:$G$493,0)))","v":0},{"$f":"IF($I465>$D465,INDEX(AW$431:AW464,MATCH($D465,$G$431:$G464,0)),INDEX(AW466:AW$493,MATCH($D465,$G466:$G$493,0)))","v":4},{"$f":"IF($I465>$D465,INDEX(AX$431:AX464,MATCH($D465,$G$431:$G464,0)),INDEX(AX466:AX$493,MATCH($D465,$G466:$G$493,0)))","v":35000},null,null,{"$f":"IF($I465>$D465,INDEX(BA$431:BA464,MATCH($D465,$G$431:$G464,0)),INDEX(BA466:BA$493,MATCH($D465,$G466:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I465>$D465,INDEX(BB$431:BB464,MATCH($D465,$G$431:$G464,0)),INDEX(BB466:BB$493,MATCH($D465,$G466:$G$493,0)))","v":1},0,6374.0159943202525]
[null,null,11.3,10.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I466)),ABS($F$431:$F$492-I466),0))","v":10},0,0,0,11,11,{"$f":"IF($I466>$D466,INDEX(K$431:K465,MATCH($D466,$G$431:$G465,0)),INDEX(K467:K$493,MATCH($D466,$G467:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I466>$D466,INDEX(L$431:L465,MATCH($D466,$G$431:$G465,0)),INDEX(L467:L$493,MATCH($D466,$G467:$G$493,0)))","v":"Suzuki"},{"$f":"IF($I466>$D466,INDEX(M$431:M465,MATCH($D466,$G$431:$G465,0)),INDEX(M467:M$493,MATCH($D466,$G467:$G$493,0)))","v":"Sx4 combiback"},{"$f":"IF($I466>$D466,INDEX(N$431:N465,MATCH($D466,$G$431:$G465,0)),INDEX(N467:N$493,MATCH($D466,$G467:$G$493,0)))","v":"1,6 4wd van"},{"$f":"IF($I466>$D466,INDEX(O$431:O465,MATCH($D466,$G$431:$G465,0)),INDEX(O467:O$493,MATCH($D466,$G467:$G$493,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I466,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":4.164120435475855},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I466,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12618.546774169257},{"$f":"IF($I466>$D466,INDEX(V$431:V465,MATCH($D466,$G$431:$G465,0)),INDEX(V467:V$493,MATCH($D466,$G467:$G$493,0)))","v":92357.866666666654},{"$f":"IF($I466>$D466,INDEX(W$431:W465,MATCH($D466,$G$431:$G465,0)),INDEX(W467:W$493,MATCH($D466,$G467:$G$493,0)))","v":46688.666666666657},{"$f":"IF($I466>$D466,INDEX(X$431:X465,MATCH($D466,$G$431:$G465,0)),INDEX(X467:X$493,MATCH($D466,$G467:$G$493,0)))","v":215470},{"$f":"IF($I466>$D466,INDEX(Y$431:Y465,MATCH($D466,$G$431:$G465,0)),INDEX(Y467:Y$493,MATCH($D466,$G467:$G$493,0)))","v":14.9},{"$f":"IF($I466>$D466,INDEX(Z$431:Z465,MATCH($D466,$G$431:$G465,0)),INDEX(Z467:Z$493,MATCH($D466,$G467:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I466>$D466,INDEX(AD$431:AD465,MATCH($D466,$G$431:$G465,0)),INDEX(AD467:AD$493,MATCH($D466,$G467:$G$493,0)))","v":8.1300813008130093E-2},null,null,{"$f":"IF($I466>$D466,INDEX(AG$431:AG465,MATCH($D466,$G$431:$G465,0)),INDEX(AG467:AG$493,MATCH($D466,$G467:$G$493,0)))","v":1},{"$f":"IF($I466>$D466,INDEX(AH$431:AH465,MATCH($D466,$G$431:$G465,0)),INDEX(AH467:AH$493,MATCH($D466,$G467:$G$493,0)))","v":0},{"$f":"IF($I466>$D466,INDEX(AI$431:AI465,MATCH($D466,$G$431:$G465,0)),INDEX(AI467:AI$493,MATCH($D466,$G467:$G$493,0)))","v":0},null,null,{"$f":"IF($I466>$D466,INDEX(AL$431:AL465,MATCH($D466,$G$431:$G465,0)),INDEX(AL467:AL$493,MATCH($D466,$G467:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I466>$D466,INDEX(AP$431:AP465,MATCH($D466,$G$431:$G465,0)),INDEX(AP467:AP$493,MATCH($D466,$G467:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I466>$D466,INDEX(AT$431:AT465,MATCH($D466,$G$431:$G465,0)),INDEX(AT467:AT$493,MATCH($D466,$G467:$G$493,0)))","v":70263},{"$f":"IF($I466>$D466,INDEX(AU$431:AU465,MATCH($D466,$G$431:$G465,0)),INDEX(AU467:AU$493,MATCH($D466,$G467:$G$493,0)))","v":826},{"$f":"IF($I466>$D466,INDEX(AV$431:AV465,MATCH($D466,$G$431:$G465,0)),INDEX(AV467:AV$493,MATCH($D466,$G467:$G$493,0)))","v":0},{"$f":"IF($I466>$D466,INDEX(AW$431:AW465,MATCH($D466,$G$431:$G465,0)),INDEX(AW467:AW$493,MATCH($D466,$G467:$G$493,0)))","v":4},{"$f":"IF($I466>$D466,INDEX(AX$431:AX465,MATCH($D466,$G$431:$G465,0)),INDEX(AX467:AX$493,MATCH($D466,$G467:$G$493,0)))","v":35000},null,null,{"$f":"IF($I466>$D466,INDEX(BA$431:BA465,MATCH($D466,$G$431:$G465,0)),INDEX(BA467:BA$493,MATCH($D466,$G467:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I466>$D466,INDEX(BB$431:BB465,MATCH($D466,$G$431:$G465,0)),INDEX(BB467:BB$493,MATCH($D466,$G467:$G$493,0)))","v":1},0,8347.7256819895501]
[null,null,12.1,10.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I467)),ABS($F$431:$F$492-I467),0))","v":10},0,0,0,12,12,{"$f":"IF($I467>$D467,INDEX(K$431:K466,MATCH($D467,$G$431:$G466,0)),INDEX(K468:K$493,MATCH($D467,$G468:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I467>$D467,INDEX(L$431:L466,MATCH($D467,$G$431:$G466,0)),INDEX(L468:L$493,MATCH($D467,$G468:$G$493,0)))","v":"Volkswagen"},{"$f":"IF($I467>$D467,INDEX(M$431:M466,MATCH($D467,$G$431:$G466,0)),INDEX(M468:M$493,MATCH($D467,$G468:$G$493,0)))","v":"Scirocco van"},{"$f":"IF($I467>$D467,INDEX(N$431:N466,MATCH($D467,$G$431:$G466,0)),INDEX(N468:N$493,MATCH($D467,$G468:$G$493,0)))","v":"1,4 tsi aut."},{"$f":"IF($I467>$D467,INDEX(O$431:O466,MATCH($D467,$G$431:$G466,0)),INDEX(O468:O$493,MATCH($D467,$G468:$G$493,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I467,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":3.9984641534245626},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I467,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12340.938745137539},{"$f":"IF($I467>$D467,INDEX(V$431:V466,MATCH($D467,$G$431:$G466,0)),INDEX(V468:V$493,MATCH($D467,$G468:$G$493,0)))","v":143860.79999999999},{"$f":"IF($I467>$D467,INDEX(W$431:W466,MATCH($D467,$G$431:$G466,0)),INDEX(W468:W$493,MATCH($D467,$G468:$G$493,0)))","v":75278},{"$f":"IF($I467>$D467,INDEX(X$431:X466,MATCH($D467,$G$431:$G466,0)),INDEX(X468:X$493,MATCH($D467,$G468:$G$493,0)))","v":215470},{"$f":"IF($I467>$D467,INDEX(Y$431:Y466,MATCH($D467,$G$431:$G466,0)),INDEX(Y468:Y$493,MATCH($D467,$G468:$G$493,0)))","v":14.9},{"$f":"IF($I467>$D467,INDEX(Z$431:Z466,MATCH($D467,$G$431:$G466,0)),INDEX(Z468:Z$493,MATCH($D467,$G468:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I467>$D467,INDEX(AD$431:AD466,MATCH($D467,$G$431:$G466,0)),INDEX(AD468:AD$493,MATCH($D467,$G468:$G$493,0)))","v":6.2893081761006317E-2},null,null,{"$f":"IF($I467>$D467,INDEX(AG$431:AG466,MATCH($D467,$G$431:$G466,0)),INDEX(AG468:AG$493,MATCH($D467,$G468:$G$493,0)))","v":1},{"$f":"IF($I467>$D467,INDEX(AH$431:AH466,MATCH($D467,$G$431:$G466,0)),INDEX(AH468:AH$493,MATCH($D467,$G468:$G$493,0)))","v":0},{"$f":"IF($I467>$D467,INDEX(AI$431:AI466,MATCH($D467,$G$431:$G466,0)),INDEX(AI468:AI$493,MATCH($D467,$G468:$G$493,0)))","v":0},null,null,{"$f":"IF($I467>$D467,INDEX(AL$431:AL466,MATCH($D467,$G$431:$G466,0)),INDEX(AL468:AL$493,MATCH($D467,$G468:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I467>$D467,INDEX(AP$431:AP466,MATCH($D467,$G$431:$G466,0)),INDEX(AP468:AP$493,MATCH($D467,$G468:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I467>$D467,INDEX(AT$431:AT466,MATCH($D467,$G$431:$G466,0)),INDEX(AT468:AT$493,MATCH($D467,$G468:$G$493,0)))","v":70263},{"$f":"IF($I467>$D467,INDEX(AU$431:AU466,MATCH($D467,$G$431:$G466,0)),INDEX(AU468:AU$493,MATCH($D467,$G468:$G$493,0)))","v":826},{"$f":"IF($I467>$D467,INDEX(AV$431:AV466,MATCH($D467,$G$431:$G466,0)),INDEX(AV468:AV$493,MATCH($D467,$G468:$G$493,0)))","v":0},{"$f":"IF($I467>$D467,INDEX(AW$431:AW466,MATCH($D467,$G$431:$G466,0)),INDEX(AW468:AW$493,MATCH($D467,$G468:$G$493,0)))","v":4},{"$f":"IF($I467>$D467,INDEX(AX$431:AX466,MATCH($D467,$G$431:$G466,0)),INDEX(AX468:AX$493,MATCH($D467,$G468:$G$493,0)))","v":35000},null,null,{"$f":"IF($I467>$D467,INDEX(BA$431:BA466,MATCH($D467,$G$431:$G466,0)),INDEX(BA468:BA$493,MATCH($D467,$G468:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I467>$D467,INDEX(BB$431:BB466,MATCH($D467,$G$431:$G466,0)),INDEX(BB468:BB$493,MATCH($D467,$G468:$G$493,0)))","v":1},0,13002.795951598015]
[null,null,12.2,10.199999999999999,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I468)),ABS($F$431:$F$492-I468),0))","v":10},0,0,0,12,12,{"$f":"IF($I468>$D468,INDEX(K$431:K467,MATCH($D468,$G$431:$G467,0)),INDEX(K469:K$493,MATCH($D468,$G469:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I468>$D468,INDEX(L$431:L467,MATCH($D468,$G$431:$G467,0)),INDEX(L469:L$493,MATCH($D468,$G469:$G$493,0)))","v":"Hyundai"},{"$f":"IF($I468>$D468,INDEX(M$431:M467,MATCH($D468,$G$431:$G467,0)),INDEX(M469:M$493,MATCH($D468,$G469:$G$493,0)))","v":"I20 van"},{"$f":"IF($I468>$D468,INDEX(N$431:N467,MATCH($D468,$G$431:$G467,0)),INDEX(N469:N$493,MATCH($D468,$G469:$G$493,0)))","v":"1,2"},{"$f":"IF($I468>$D468,INDEX(O$431:O467,MATCH($D468,$G$431:$G467,0)),INDEX(O469:O$493,MATCH($D468,$G469:$G$493,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I468,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":3.9984641534245626},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I468,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12340.938745137539},{"$f":"IF($I468>$D468,INDEX(V$431:V467,MATCH($D468,$G$431:$G467,0)),INDEX(V469:V$493,MATCH($D468,$G469:$G$493,0)))","v":70521.066666666666},{"$f":"IF($I468>$D468,INDEX(W$431:W467,MATCH($D468,$G$431:$G467,0)),INDEX(W469:W$493,MATCH($D468,$G469:$G$493,0)))","v":25740.666666666672},{"$f":"IF($I468>$D468,INDEX(X$431:X467,MATCH($D468,$G$431:$G467,0)),INDEX(X469:X$493,MATCH($D468,$G469:$G$493,0)))","v":215470},{"$f":"IF($I468>$D468,INDEX(Y$431:Y467,MATCH($D468,$G$431:$G467,0)),INDEX(Y469:Y$493,MATCH($D468,$G469:$G$493,0)))","v":14.9},{"$f":"IF($I468>$D468,INDEX(Z$431:Z467,MATCH($D468,$G$431:$G467,0)),INDEX(Z469:Z$493,MATCH($D468,$G469:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I468>$D468,INDEX(AD$431:AD467,MATCH($D468,$G$431:$G467,0)),INDEX(AD469:AD$493,MATCH($D468,$G469:$G$493,0)))","v":5.9171597633136098E-2},null,null,{"$f":"IF($I468>$D468,INDEX(AG$431:AG467,MATCH($D468,$G$431:$G467,0)),INDEX(AG469:AG$493,MATCH($D468,$G469:$G$493,0)))","v":1},{"$f":"IF($I468>$D468,INDEX(AH$431:AH467,MATCH($D468,$G$431:$G467,0)),INDEX(AH469:AH$493,MATCH($D468,$G469:$G$493,0)))","v":0},{"$f":"IF($I468>$D468,INDEX(AI$431:AI467,MATCH($D468,$G$431:$G467,0)),INDEX(AI469:AI$493,MATCH($D468,$G469:$G$493,0)))","v":0},null,null,{"$f":"IF($I468>$D468,INDEX(AL$431:AL467,MATCH($D468,$G$431:$G467,0)),INDEX(AL469:AL$493,MATCH($D468,$G469:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I468>$D468,INDEX(AP$431:AP467,MATCH($D468,$G$431:$G467,0)),INDEX(AP469:AP$493,MATCH($D468,$G469:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I468>$D468,INDEX(AT$431:AT467,MATCH($D468,$G$431:$G467,0)),INDEX(AT469:AT$493,MATCH($D468,$G469:$G$493,0)))","v":70263},{"$f":"IF($I468>$D468,INDEX(AU$431:AU467,MATCH($D468,$G$431:$G467,0)),INDEX(AU469:AU$493,MATCH($D468,$G469:$G$493,0)))","v":826},{"$f":"IF($I468>$D468,INDEX(AV$431:AV467,MATCH($D468,$G$431:$G467,0)),INDEX(AV469:AV$493,MATCH($D468,$G469:$G$493,0)))","v":0},{"$f":"IF($I468>$D468,INDEX(AW$431:AW467,MATCH($D468,$G$431:$G467,0)),INDEX(AW469:AW$493,MATCH($D468,$G469:$G$493,0)))","v":4},{"$f":"IF($I468>$D468,INDEX(AX$431:AX467,MATCH($D468,$G$431:$G467,0)),INDEX(AX469:AX$493,MATCH($D468,$G469:$G$493,0)))","v":35000},null,null,{"$f":"IF($I468>$D468,INDEX(BA$431:BA467,MATCH($D468,$G$431:$G467,0)),INDEX(BA469:BA$493,MATCH($D468,$G469:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I468>$D468,INDEX(BB$431:BB467,MATCH($D468,$G$431:$G467,0)),INDEX(BB469:BB$493,MATCH($D468,$G469:$G$493,0)))","v":1},0,6374.0159943202525]
[null,null,12.3,10.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I469)),ABS($F$431:$F$492-I469),0))","v":10},0,0,0,12,12,{"$f":"IF($I469>$D469,INDEX(K$431:K468,MATCH($D469,$G$431:$G468,0)),INDEX(K470:K$493,MATCH($D469,$G470:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I469>$D469,INDEX(L$431:L468,MATCH($D469,$G$431:$G468,0)),INDEX(L470:L$493,MATCH($D469,$G470:$G$493,0)))","v":"Suzuki"},{"$f":"IF($I469>$D469,INDEX(M$431:M468,MATCH($D469,$G$431:$G468,0)),INDEX(M470:M$493,MATCH($D469,$G470:$G$493,0)))","v":"Sx4 combiback"},{"$f":"IF($I469>$D469,INDEX(N$431:N468,MATCH($D469,$G$431:$G468,0)),INDEX(N470:N$493,MATCH($D469,$G470:$G$493,0)))","v":"1,6 4wd van"},{"$f":"IF($I469>$D469,INDEX(O$431:O468,MATCH($D469,$G$431:$G468,0)),INDEX(O470:O$493,MATCH($D469,$G470:$G$493,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I469,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":3.9984641534245626},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I469,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12340.938745137539},{"$f":"IF($I469>$D469,INDEX(V$431:V468,MATCH($D469,$G$431:$G468,0)),INDEX(V470:V$493,MATCH($D469,$G470:$G$493,0)))","v":92357.866666666654},{"$f":"IF($I469>$D469,INDEX(W$431:W468,MATCH($D469,$G$431:$G468,0)),INDEX(W470:W$493,MATCH($D469,$G470:$G$493,0)))","v":46688.666666666657},{"$f":"IF($I469>$D469,INDEX(X$431:X468,MATCH($D469,$G$431:$G468,0)),INDEX(X470:X$493,MATCH($D469,$G470:$G$493,0)))","v":215470},{"$f":"IF($I469>$D469,INDEX(Y$431:Y468,MATCH($D469,$G$431:$G468,0)),INDEX(Y470:Y$493,MATCH($D469,$G470:$G$493,0)))","v":14.9},{"$f":"IF($I469>$D469,INDEX(Z$431:Z468,MATCH($D469,$G$431:$G468,0)),INDEX(Z470:Z$493,MATCH($D469,$G470:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I469>$D469,INDEX(AD$431:AD468,MATCH($D469,$G$431:$G468,0)),INDEX(AD470:AD$493,MATCH($D469,$G470:$G$493,0)))","v":8.1300813008130093E-2},null,null,{"$f":"IF($I469>$D469,INDEX(AG$431:AG468,MATCH($D469,$G$431:$G468,0)),INDEX(AG470:AG$493,MATCH($D469,$G470:$G$493,0)))","v":1},{"$f":"IF($I469>$D469,INDEX(AH$431:AH468,MATCH($D469,$G$431:$G468,0)),INDEX(AH470:AH$493,MATCH($D469,$G470:$G$493,0)))","v":0},{"$f":"IF($I469>$D469,INDEX(AI$431:AI468,MATCH($D469,$G$431:$G468,0)),INDEX(AI470:AI$493,MATCH($D469,$G470:$G$493,0)))","v":0},null,null,{"$f":"IF($I469>$D469,INDEX(AL$431:AL468,MATCH($D469,$G$431:$G468,0)),INDEX(AL470:AL$493,MATCH($D469,$G470:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I469>$D469,INDEX(AP$431:AP468,MATCH($D469,$G$431:$G468,0)),INDEX(AP470:AP$493,MATCH($D469,$G470:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I469>$D469,INDEX(AT$431:AT468,MATCH($D469,$G$431:$G468,0)),INDEX(AT470:AT$493,MATCH($D469,$G470:$G$493,0)))","v":70263},{"$f":"IF($I469>$D469,INDEX(AU$431:AU468,MATCH($D469,$G$431:$G468,0)),INDEX(AU470:AU$493,MATCH($D469,$G470:$G$493,0)))","v":826},{"$f":"IF($I469>$D469,INDEX(AV$431:AV468,MATCH($D469,$G$431:$G468,0)),INDEX(AV470:AV$493,MATCH($D469,$G470:$G$493,0)))","v":0},{"$f":"IF($I469>$D469,INDEX(AW$431:AW468,MATCH($D469,$G$431:$G468,0)),INDEX(AW470:AW$493,MATCH($D469,$G470:$G$493,0)))","v":4},{"$f":"IF($I469>$D469,INDEX(AX$431:AX468,MATCH($D469,$G$431:$G468,0)),INDEX(AX470:AX$493,MATCH($D469,$G470:$G$493,0)))","v":35000},null,null,{"$f":"IF($I469>$D469,INDEX(BA$431:BA468,MATCH($D469,$G$431:$G468,0)),INDEX(BA470:BA$493,MATCH($D469,$G470:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I469>$D469,INDEX(BB$431:BB468,MATCH($D469,$G$431:$G468,0)),INDEX(BB470:BB$493,MATCH($D469,$G470:$G$493,0)))","v":1},0,8347.7256819895501]
[null,null,13.1,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I470)),ABS($F$431:$F$492-I470),0))","v":14},0,0,0,13,13,{"$f":"IF($I470>$D470,INDEX(K$431:K469,MATCH($D470,$G$431:$G469,0)),INDEX(K471:K$493,MATCH($D470,$G471:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I470>$D470,INDEX(L$431:L469,MATCH($D470,$G$431:$G469,0)),INDEX(L471:L$493,MATCH($D470,$G471:$G$493,0)))","v":"Honda"},{"$f":"IF($I470>$D470,INDEX(M$431:M469,MATCH($D470,$G$431:$G469,0)),INDEX(M471:M$493,MATCH($D470,$G471:$G$493,0)))","v":"Fr-v"},{"$f":"IF($I470>$D470,INDEX(N$431:N469,MATCH($D470,$G$431:$G469,0)),INDEX(N471:N$493,MATCH($D470,$G471:$G$493,0)))","v":"2,0 executive"},{"$f":"IF($I470>$D470,INDEX(O$431:O469,MATCH($D470,$G$431:$G469,0)),INDEX(O471:O$493,MATCH($D470,$G471:$G$493,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I470,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":6.9882046556990671},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I470,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12069.438092744502},{"$f":"IF($I470>$D470,INDEX(V$431:V469,MATCH($D470,$G$431:$G469,0)),INDEX(V471:V$493,MATCH($D470,$G471:$G$493,0)))","v":87340.307692307673},{"$f":"IF($I470>$D470,INDEX(W$431:W469,MATCH($D470,$G$431:$G469,0)),INDEX(W471:W$493,MATCH($D470,$G471:$G$493,0)))","v":75386.615384615361},{"$f":"IF($I470>$D470,INDEX(X$431:X469,MATCH($D470,$G$431:$G469,0)),INDEX(X471:X$493,MATCH($D470,$G471:$G$493,0)))","v":215470},{"$f":"IF($I470>$D470,INDEX(Y$431:Y469,MATCH($D470,$G$431:$G469,0)),INDEX(Y471:Y$493,MATCH($D470,$G471:$G$493,0)))","v":14.9},{"$f":"IF($I470>$D470,INDEX(Z$431:Z469,MATCH($D470,$G$431:$G469,0)),INDEX(Z471:Z$493,MATCH($D470,$G471:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I470>$D470,INDEX(AD$431:AD469,MATCH($D470,$G$431:$G469,0)),INDEX(AD471:AD$493,MATCH($D470,$G471:$G$493,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I470>$D470,INDEX(AG$431:AG469,MATCH($D470,$G$431:$G469,0)),INDEX(AG471:AG$493,MATCH($D470,$G471:$G$493,0)))","v":1},{"$f":"IF($I470>$D470,INDEX(AH$431:AH469,MATCH($D470,$G$431:$G469,0)),INDEX(AH471:AH$493,MATCH($D470,$G471:$G$493,0)))","v":0},{"$f":"IF($I470>$D470,INDEX(AI$431:AI469,MATCH($D470,$G$431:$G469,0)),INDEX(AI471:AI$493,MATCH($D470,$G471:$G$493,0)))","v":0},null,null,{"$f":"IF($I470>$D470,INDEX(AL$431:AL469,MATCH($D470,$G$431:$G469,0)),INDEX(AL471:AL$493,MATCH($D470,$G471:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I470>$D470,INDEX(AP$431:AP469,MATCH($D470,$G$431:$G469,0)),INDEX(AP471:AP$493,MATCH($D470,$G471:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I470>$D470,INDEX(AT$431:AT469,MATCH($D470,$G$431:$G469,0)),INDEX(AT471:AT$493,MATCH($D470,$G471:$G$493,0)))","v":70263},{"$f":"IF($I470>$D470,INDEX(AU$431:AU469,MATCH($D470,$G$431:$G469,0)),INDEX(AU471:AU$493,MATCH($D470,$G471:$G$493,0)))","v":826},{"$f":"IF($I470>$D470,INDEX(AV$431:AV469,MATCH($D470,$G$431:$G469,0)),INDEX(AV471:AV$493,MATCH($D470,$G471:$G$493,0)))","v":0},{"$f":"IF($I470>$D470,INDEX(AW$431:AW469,MATCH($D470,$G$431:$G469,0)),INDEX(AW471:AW$493,MATCH($D470,$G471:$G$493,0)))","v":4},{"$f":"IF($I470>$D470,INDEX(AX$431:AX469,MATCH($D470,$G$431:$G469,0)),INDEX(AX471:AX$493,MATCH($D470,$G471:$G$493,0)))","v":35000},null,null,{"$f":"IF($I470>$D470,INDEX(BA$431:BA469,MATCH($D470,$G$431:$G469,0)),INDEX(BA471:BA$493,MATCH($D470,$G471:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I470>$D470,INDEX(BB$431:BB469,MATCH($D470,$G$431:$G469,0)),INDEX(BB471:BB$493,MATCH($D470,$G471:$G$493,0)))","v":1},0,7894.2157924386847]
[null,null,13.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I471)),ABS($F$431:$F$492-I471),0))","v":14},0,0,0,13,13,{"$f":"IF($I471>$D471,INDEX(K$431:K470,MATCH($D471,$G$431:$G470,0)),INDEX(K472:K$493,MATCH($D471,$G472:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I471>$D471,INDEX(L$431:L470,MATCH($D471,$G$431:$G470,0)),INDEX(L472:L$493,MATCH($D471,$G472:$G$493,0)))","v":"Seat"},{"$f":"IF($I471>$D471,INDEX(M$431:M470,MATCH($D471,$G$431:$G470,0)),INDEX(M472:M$493,MATCH($D471,$G472:$G$493,0)))","v":"Altea van"},{"$f":"IF($I471>$D471,INDEX(N$431:N470,MATCH($D471,$G$431:$G470,0)),INDEX(N472:N$493,MATCH($D471,$G472:$G$493,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I471>$D471,INDEX(O$431:O470,MATCH($D471,$G$431:$G470,0)),INDEX(O472:O$493,MATCH($D471,$G472:$G$493,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I471,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":6.9882046556990671},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I471,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12069.438092744502},{"$f":"IF($I471>$D471,INDEX(V$431:V470,MATCH($D471,$G$431:$G470,0)),INDEX(V472:V$493,MATCH($D471,$G472:$G$493,0)))","v":102179.28205128205},{"$f":"IF($I471>$D471,INDEX(W$431:W470,MATCH($D471,$G$431:$G470,0)),INDEX(W472:W$493,MATCH($D471,$G472:$G$493,0)))","v":93007.897435897437},{"$f":"IF($I471>$D471,INDEX(X$431:X470,MATCH($D471,$G$431:$G470,0)),INDEX(X472:X$493,MATCH($D471,$G472:$G$493,0)))","v":215470},{"$f":"IF($I471>$D471,INDEX(Y$431:Y470,MATCH($D471,$G$431:$G470,0)),INDEX(Y472:Y$493,MATCH($D471,$G472:$G$493,0)))","v":14.9},{"$f":"IF($I471>$D471,INDEX(Z$431:Z470,MATCH($D471,$G$431:$G470,0)),INDEX(Z472:Z$493,MATCH($D471,$G472:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I471>$D471,INDEX(AD$431:AD470,MATCH($D471,$G$431:$G470,0)),INDEX(AD472:AD$493,MATCH($D471,$G472:$G$493,0)))","v":9.6440951951264203E-2},null,null,{"$f":"IF($I471>$D471,INDEX(AG$431:AG470,MATCH($D471,$G$431:$G470,0)),INDEX(AG472:AG$493,MATCH($D471,$G472:$G$493,0)))","v":1},{"$f":"IF($I471>$D471,INDEX(AH$431:AH470,MATCH($D471,$G$431:$G470,0)),INDEX(AH472:AH$493,MATCH($D471,$G472:$G$493,0)))","v":0},{"$f":"IF($I471>$D471,INDEX(AI$431:AI470,MATCH($D471,$G$431:$G470,0)),INDEX(AI472:AI$493,MATCH($D471,$G472:$G$493,0)))","v":0},null,null,{"$f":"IF($I471>$D471,INDEX(AL$431:AL470,MATCH($D471,$G$431:$G470,0)),INDEX(AL472:AL$493,MATCH($D471,$G472:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I471>$D471,INDEX(AP$431:AP470,MATCH($D471,$G$431:$G470,0)),INDEX(AP472:AP$493,MATCH($D471,$G472:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I471>$D471,INDEX(AT$431:AT470,MATCH($D471,$G$431:$G470,0)),INDEX(AT472:AT$493,MATCH($D471,$G472:$G$493,0)))","v":70263},{"$f":"IF($I471>$D471,INDEX(AU$431:AU470,MATCH($D471,$G$431:$G470,0)),INDEX(AU472:AU$493,MATCH($D471,$G472:$G$493,0)))","v":826},{"$f":"IF($I471>$D471,INDEX(AV$431:AV470,MATCH($D471,$G$431:$G470,0)),INDEX(AV472:AV$493,MATCH($D471,$G472:$G$493,0)))","v":0},{"$f":"IF($I471>$D471,INDEX(AW$431:AW470,MATCH($D471,$G$431:$G470,0)),INDEX(AW472:AW$493,MATCH($D471,$G472:$G$493,0)))","v":4},{"$f":"IF($I471>$D471,INDEX(AX$431:AX470,MATCH($D471,$G$431:$G470,0)),INDEX(AX472:AX$493,MATCH($D471,$G472:$G$493,0)))","v":35000},null,null,{"$f":"IF($I471>$D471,INDEX(BA$431:BA470,MATCH($D471,$G$431:$G470,0)),INDEX(BA472:BA$493,MATCH($D471,$G472:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I471>$D471,INDEX(BB$431:BB470,MATCH($D471,$G$431:$G470,0)),INDEX(BB472:BB$493,MATCH($D471,$G472:$G$493,0)))","v":1},0,9235.4300476127046]
[null,null,13.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I472)),ABS($F$431:$F$492-I472),0))","v":14},0,0,0,13,13,{"$f":"IF($I472>$D472,INDEX(K$431:K471,MATCH($D472,$G$431:$G471,0)),INDEX(K473:K$493,MATCH($D472,$G473:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I472>$D472,INDEX(L$431:L471,MATCH($D472,$G$431:$G471,0)),INDEX(L473:L$493,MATCH($D472,$G473:$G$493,0)))","v":"Suzuki"},{"$f":"IF($I472>$D472,INDEX(M$431:M471,MATCH($D472,$G$431:$G471,0)),INDEX(M473:M$493,MATCH($D472,$G473:$G$493,0)))","v":"Grand vitara"},{"$f":"IF($I472>$D472,INDEX(N$431:N471,MATCH($D472,$G$431:$G471,0)),INDEX(N473:N$493,MATCH($D472,$G473:$G$493,0)))","v":"2,0 l van"},{"$f":"IF($I472>$D472,INDEX(O$431:O471,MATCH($D472,$G$431:$G471,0)),INDEX(O473:O$493,MATCH($D472,$G473:$G$493,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I472,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":6.9882046556990671},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I472,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12069.438092744502},{"$f":"IF($I472>$D472,INDEX(V$431:V471,MATCH($D472,$G$431:$G471,0)),INDEX(V473:V$493,MATCH($D472,$G473:$G$493,0)))","v":87844.923076923078},{"$f":"IF($I472>$D472,INDEX(W$431:W471,MATCH($D472,$G$431:$G471,0)),INDEX(W473:W$493,MATCH($D472,$G473:$G$493,0)))","v":75985.846153846142},{"$f":"IF($I472>$D472,INDEX(X$431:X471,MATCH($D472,$G$431:$G471,0)),INDEX(X473:X$493,MATCH($D472,$G473:$G$493,0)))","v":215470},{"$f":"IF($I472>$D472,INDEX(Y$431:Y471,MATCH($D472,$G$431:$G471,0)),INDEX(Y473:Y$493,MATCH($D472,$G473:$G$493,0)))","v":14.9},{"$f":"IF($I472>$D472,INDEX(Z$431:Z471,MATCH($D472,$G$431:$G471,0)),INDEX(Z473:Z$493,MATCH($D472,$G473:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I472>$D472,INDEX(AD$431:AD471,MATCH($D472,$G$431:$G471,0)),INDEX(AD473:AD$493,MATCH($D472,$G473:$G$493,0)))","v":7.5828937452901077E-2},null,null,{"$f":"IF($I472>$D472,INDEX(AG$431:AG471,MATCH($D472,$G$431:$G471,0)),INDEX(AG473:AG$493,MATCH($D472,$G473:$G$493,0)))","v":1},{"$f":"IF($I472>$D472,INDEX(AH$431:AH471,MATCH($D472,$G$431:$G471,0)),INDEX(AH473:AH$493,MATCH($D472,$G473:$G$493,0)))","v":0},{"$f":"IF($I472>$D472,INDEX(AI$431:AI471,MATCH($D472,$G$431:$G471,0)),INDEX(AI473:AI$493,MATCH($D472,$G473:$G$493,0)))","v":0},null,null,{"$f":"IF($I472>$D472,INDEX(AL$431:AL471,MATCH($D472,$G$431:$G471,0)),INDEX(AL473:AL$493,MATCH($D472,$G473:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I472>$D472,INDEX(AP$431:AP471,MATCH($D472,$G$431:$G471,0)),INDEX(AP473:AP$493,MATCH($D472,$G473:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I472>$D472,INDEX(AT$431:AT471,MATCH($D472,$G$431:$G471,0)),INDEX(AT473:AT$493,MATCH($D472,$G473:$G$493,0)))","v":70263},{"$f":"IF($I472>$D472,INDEX(AU$431:AU471,MATCH($D472,$G$431:$G471,0)),INDEX(AU473:AU$493,MATCH($D472,$G473:$G$493,0)))","v":826},{"$f":"IF($I472>$D472,INDEX(AV$431:AV471,MATCH($D472,$G$431:$G471,0)),INDEX(AV473:AV$493,MATCH($D472,$G473:$G$493,0)))","v":0},{"$f":"IF($I472>$D472,INDEX(AW$431:AW471,MATCH($D472,$G$431:$G471,0)),INDEX(AW473:AW$493,MATCH($D472,$G473:$G$493,0)))","v":4},{"$f":"IF($I472>$D472,INDEX(AX$431:AX471,MATCH($D472,$G$431:$G471,0)),INDEX(AX473:AX$493,MATCH($D472,$G473:$G$493,0)))","v":35000},null,null,{"$f":"IF($I472>$D472,INDEX(BA$431:BA471,MATCH($D472,$G$431:$G471,0)),INDEX(BA473:BA$493,MATCH($D472,$G473:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I472>$D472,INDEX(BB$431:BB471,MATCH($D472,$G$431:$G471,0)),INDEX(BB473:BB$493,MATCH($D472,$G473:$G$493,0)))","v":1},0,7939.82523490106]
[null,null,14.1,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I473)),ABS($F$431:$F$492-I473),0))","v":14},14,14.1,1,14,14,"Lille varebil, benzin","Honda","Fr-v","2,0 executive",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I473,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15.156221023840098},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I473,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11803.910454704126},87340.307692307673,75386.615384615361,215470,14.9,1665,null,null,null,9.8301577973452611E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,{"$f":"'Fælles forudsætninger'!F59","v":1.1359999999999999},{"$f":"'Fælles forudsætninger'!K59","v":1},0,7894.2157924386847]
[null,null,14.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I474)),ABS($F$431:$F$492-I474),0))","v":14},14,14.2,1,14,14,{"$f":"K473","v":"Lille varebil, benzin"},"Seat","Altea van","2,0 tfsi aut.",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I474,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15.156221023840098},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I474,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11803.910454704126},102179.28205128205,93007.897435897437,215470,14.9,1665,null,null,null,9.6440951951264203E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,{"$f":"BA473","v":1.1359999999999999},{"$f":"BB473","v":1},0,9235.4300476127046]
[null,null,14.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I475)),ABS($F$431:$F$492-I475),0))","v":14},14,14.3,1,14,14,{"$f":"K474","v":"Lille varebil, benzin"},"Suzuki","Grand vitara","2,0 l van",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I475,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15.156221023840098},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I475,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11803.910454704126},87844.923076923078,75985.846153846142,215470,14.9,1665,null,null,null,7.5828937452901077E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},826,0,4,35000,null,null,{"$f":"BA474","v":1.1359999999999999},{"$f":"BB474","v":1},0,7939.82523490106]
[null,null,15.1,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I476)),ABS($F$431:$F$492-I476),0))","v":14},0,0,0,15,15,{"$f":"IF($I476>$D476,INDEX(K$431:K475,MATCH($D476,$G$431:$G475,0)),INDEX(K477:K$493,MATCH($D476,$G477:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I476>$D476,INDEX(L$431:L475,MATCH($D476,$G$431:$G475,0)),INDEX(L477:L$493,MATCH($D476,$G477:$G$493,0)))","v":"Honda"},{"$f":"IF($I476>$D476,INDEX(M$431:M475,MATCH($D476,$G$431:$G475,0)),INDEX(M477:M$493,MATCH($D476,$G477:$G$493,0)))","v":"Fr-v"},{"$f":"IF($I476>$D476,INDEX(N$431:N475,MATCH($D476,$G$431:$G475,0)),INDEX(N477:N$493,MATCH($D476,$G477:$G$493,0)))","v":"2,0 executive"},{"$f":"IF($I476>$D476,INDEX(O$431:O475,MATCH($D476,$G$431:$G475,0)),INDEX(O477:O$493,MATCH($D476,$G477:$G$493,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I476,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20.998944228530462},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I476,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11544.224424700638},{"$f":"IF($I476>$D476,INDEX(V$431:V475,MATCH($D476,$G$431:$G475,0)),INDEX(V477:V$493,MATCH($D476,$G477:$G$493,0)))","v":87340.307692307673},{"$f":"IF($I476>$D476,INDEX(W$431:W475,MATCH($D476,$G$431:$G475,0)),INDEX(W477:W$493,MATCH($D476,$G477:$G$493,0)))","v":75386.615384615361},{"$f":"IF($I476>$D476,INDEX(X$431:X475,MATCH($D476,$G$431:$G475,0)),INDEX(X477:X$493,MATCH($D476,$G477:$G$493,0)))","v":215470},{"$f":"IF($I476>$D476,INDEX(Y$431:Y475,MATCH($D476,$G$431:$G475,0)),INDEX(Y477:Y$493,MATCH($D476,$G477:$G$493,0)))","v":14.9},{"$f":"IF($I476>$D476,INDEX(Z$431:Z475,MATCH($D476,$G$431:$G475,0)),INDEX(Z477:Z$493,MATCH($D476,$G477:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I476>$D476,INDEX(AD$431:AD475,MATCH($D476,$G$431:$G475,0)),INDEX(AD477:AD$493,MATCH($D476,$G477:$G$493,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I476>$D476,INDEX(AG$431:AG475,MATCH($D476,$G$431:$G475,0)),INDEX(AG477:AG$493,MATCH($D476,$G477:$G$493,0)))","v":1},{"$f":"IF($I476>$D476,INDEX(AH$431:AH475,MATCH($D476,$G$431:$G475,0)),INDEX(AH477:AH$493,MATCH($D476,$G477:$G$493,0)))","v":0},{"$f":"IF($I476>$D476,INDEX(AI$431:AI475,MATCH($D476,$G$431:$G475,0)),INDEX(AI477:AI$493,MATCH($D476,$G477:$G$493,0)))","v":0},null,null,{"$f":"IF($I476>$D476,INDEX(AL$431:AL475,MATCH($D476,$G$431:$G475,0)),INDEX(AL477:AL$493,MATCH($D476,$G477:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I476>$D476,INDEX(AP$431:AP475,MATCH($D476,$G$431:$G475,0)),INDEX(AP477:AP$493,MATCH($D476,$G477:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I476>$D476,INDEX(AT$431:AT475,MATCH($D476,$G$431:$G475,0)),INDEX(AT477:AT$493,MATCH($D476,$G477:$G$493,0)))","v":70263},{"$f":"IF($I476>$D476,INDEX(AU$431:AU475,MATCH($D476,$G$431:$G475,0)),INDEX(AU477:AU$493,MATCH($D476,$G477:$G$493,0)))","v":826},{"$f":"IF($I476>$D476,INDEX(AV$431:AV475,MATCH($D476,$G$431:$G475,0)),INDEX(AV477:AV$493,MATCH($D476,$G477:$G$493,0)))","v":0},{"$f":"IF($I476>$D476,INDEX(AW$431:AW475,MATCH($D476,$G$431:$G475,0)),INDEX(AW477:AW$493,MATCH($D476,$G477:$G$493,0)))","v":4},{"$f":"IF($I476>$D476,INDEX(AX$431:AX475,MATCH($D476,$G$431:$G475,0)),INDEX(AX477:AX$493,MATCH($D476,$G477:$G$493,0)))","v":35000},null,null,{"$f":"IF($I476>$D476,INDEX(BA$431:BA475,MATCH($D476,$G$431:$G475,0)),INDEX(BA477:BA$493,MATCH($D476,$G477:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I476>$D476,INDEX(BB$431:BB475,MATCH($D476,$G$431:$G475,0)),INDEX(BB477:BB$493,MATCH($D476,$G477:$G$493,0)))","v":1},0,7894.2157924386847]
[null,null,15.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I477)),ABS($F$431:$F$492-I477),0))","v":14},0,0,0,15,15,{"$f":"IF($I477>$D477,INDEX(K$431:K476,MATCH($D477,$G$431:$G476,0)),INDEX(K478:K$493,MATCH($D477,$G478:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I477>$D477,INDEX(L$431:L476,MATCH($D477,$G$431:$G476,0)),INDEX(L478:L$493,MATCH($D477,$G478:$G$493,0)))","v":"Seat"},{"$f":"IF($I477>$D477,INDEX(M$431:M476,MATCH($D477,$G$431:$G476,0)),INDEX(M478:M$493,MATCH($D477,$G478:$G$493,0)))","v":"Altea van"},{"$f":"IF($I477>$D477,INDEX(N$431:N476,MATCH($D477,$G$431:$G476,0)),INDEX(N478:N$493,MATCH($D477,$G478:$G$493,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I477>$D477,INDEX(O$431:O476,MATCH($D477,$G$431:$G476,0)),INDEX(O478:O$493,MATCH($D477,$G478:$G$493,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I477,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20.998944228530462},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I477,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11544.224424700638},{"$f":"IF($I477>$D477,INDEX(V$431:V476,MATCH($D477,$G$431:$G476,0)),INDEX(V478:V$493,MATCH($D477,$G478:$G$493,0)))","v":102179.28205128205},{"$f":"IF($I477>$D477,INDEX(W$431:W476,MATCH($D477,$G$431:$G476,0)),INDEX(W478:W$493,MATCH($D477,$G478:$G$493,0)))","v":93007.897435897437},{"$f":"IF($I477>$D477,INDEX(X$431:X476,MATCH($D477,$G$431:$G476,0)),INDEX(X478:X$493,MATCH($D477,$G478:$G$493,0)))","v":215470},{"$f":"IF($I477>$D477,INDEX(Y$431:Y476,MATCH($D477,$G$431:$G476,0)),INDEX(Y478:Y$493,MATCH($D477,$G478:$G$493,0)))","v":14.9},{"$f":"IF($I477>$D477,INDEX(Z$431:Z476,MATCH($D477,$G$431:$G476,0)),INDEX(Z478:Z$493,MATCH($D477,$G478:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I477>$D477,INDEX(AD$431:AD476,MATCH($D477,$G$431:$G476,0)),INDEX(AD478:AD$493,MATCH($D477,$G478:$G$493,0)))","v":9.6440951951264203E-2},null,null,{"$f":"IF($I477>$D477,INDEX(AG$431:AG476,MATCH($D477,$G$431:$G476,0)),INDEX(AG478:AG$493,MATCH($D477,$G478:$G$493,0)))","v":1},{"$f":"IF($I477>$D477,INDEX(AH$431:AH476,MATCH($D477,$G$431:$G476,0)),INDEX(AH478:AH$493,MATCH($D477,$G478:$G$493,0)))","v":0},{"$f":"IF($I477>$D477,INDEX(AI$431:AI476,MATCH($D477,$G$431:$G476,0)),INDEX(AI478:AI$493,MATCH($D477,$G478:$G$493,0)))","v":0},null,null,{"$f":"IF($I477>$D477,INDEX(AL$431:AL476,MATCH($D477,$G$431:$G476,0)),INDEX(AL478:AL$493,MATCH($D477,$G478:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I477>$D477,INDEX(AP$431:AP476,MATCH($D477,$G$431:$G476,0)),INDEX(AP478:AP$493,MATCH($D477,$G478:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I477>$D477,INDEX(AT$431:AT476,MATCH($D477,$G$431:$G476,0)),INDEX(AT478:AT$493,MATCH($D477,$G478:$G$493,0)))","v":70263},{"$f":"IF($I477>$D477,INDEX(AU$431:AU476,MATCH($D477,$G$431:$G476,0)),INDEX(AU478:AU$493,MATCH($D477,$G478:$G$493,0)))","v":826},{"$f":"IF($I477>$D477,INDEX(AV$431:AV476,MATCH($D477,$G$431:$G476,0)),INDEX(AV478:AV$493,MATCH($D477,$G478:$G$493,0)))","v":0},{"$f":"IF($I477>$D477,INDEX(AW$431:AW476,MATCH($D477,$G$431:$G476,0)),INDEX(AW478:AW$493,MATCH($D477,$G478:$G$493,0)))","v":4},{"$f":"IF($I477>$D477,INDEX(AX$431:AX476,MATCH($D477,$G$431:$G476,0)),INDEX(AX478:AX$493,MATCH($D477,$G478:$G$493,0)))","v":35000},null,null,{"$f":"IF($I477>$D477,INDEX(BA$431:BA476,MATCH($D477,$G$431:$G476,0)),INDEX(BA478:BA$493,MATCH($D477,$G478:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I477>$D477,INDEX(BB$431:BB476,MATCH($D477,$G$431:$G476,0)),INDEX(BB478:BB$493,MATCH($D477,$G478:$G$493,0)))","v":1},0,9235.4300476127046]
[null,null,15.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I478)),ABS($F$431:$F$492-I478),0))","v":14},0,0,0,15,15,{"$f":"IF($I478>$D478,INDEX(K$431:K477,MATCH($D478,$G$431:$G477,0)),INDEX(K479:K$493,MATCH($D478,$G479:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I478>$D478,INDEX(L$431:L477,MATCH($D478,$G$431:$G477,0)),INDEX(L479:L$493,MATCH($D478,$G479:$G$493,0)))","v":"Suzuki"},{"$f":"IF($I478>$D478,INDEX(M$431:M477,MATCH($D478,$G$431:$G477,0)),INDEX(M479:M$493,MATCH($D478,$G479:$G$493,0)))","v":"Grand vitara"},{"$f":"IF($I478>$D478,INDEX(N$431:N477,MATCH($D478,$G$431:$G477,0)),INDEX(N479:N$493,MATCH($D478,$G479:$G$493,0)))","v":"2,0 l van"},{"$f":"IF($I478>$D478,INDEX(O$431:O477,MATCH($D478,$G$431:$G477,0)),INDEX(O479:O$493,MATCH($D478,$G479:$G$493,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I478,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20.998944228530462},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I478,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11544.224424700638},{"$f":"IF($I478>$D478,INDEX(V$431:V477,MATCH($D478,$G$431:$G477,0)),INDEX(V479:V$493,MATCH($D478,$G479:$G$493,0)))","v":87844.923076923078},{"$f":"IF($I478>$D478,INDEX(W$431:W477,MATCH($D478,$G$431:$G477,0)),INDEX(W479:W$493,MATCH($D478,$G479:$G$493,0)))","v":75985.846153846142},{"$f":"IF($I478>$D478,INDEX(X$431:X477,MATCH($D478,$G$431:$G477,0)),INDEX(X479:X$493,MATCH($D478,$G479:$G$493,0)))","v":215470},{"$f":"IF($I478>$D478,INDEX(Y$431:Y477,MATCH($D478,$G$431:$G477,0)),INDEX(Y479:Y$493,MATCH($D478,$G479:$G$493,0)))","v":14.9},{"$f":"IF($I478>$D478,INDEX(Z$431:Z477,MATCH($D478,$G$431:$G477,0)),INDEX(Z479:Z$493,MATCH($D478,$G479:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I478>$D478,INDEX(AD$431:AD477,MATCH($D478,$G$431:$G477,0)),INDEX(AD479:AD$493,MATCH($D478,$G479:$G$493,0)))","v":7.5828937452901077E-2},null,null,{"$f":"IF($I478>$D478,INDEX(AG$431:AG477,MATCH($D478,$G$431:$G477,0)),INDEX(AG479:AG$493,MATCH($D478,$G479:$G$493,0)))","v":1},{"$f":"IF($I478>$D478,INDEX(AH$431:AH477,MATCH($D478,$G$431:$G477,0)),INDEX(AH479:AH$493,MATCH($D478,$G479:$G$493,0)))","v":0},{"$f":"IF($I478>$D478,INDEX(AI$431:AI477,MATCH($D478,$G$431:$G477,0)),INDEX(AI479:AI$493,MATCH($D478,$G479:$G$493,0)))","v":0},null,null,{"$f":"IF($I478>$D478,INDEX(AL$431:AL477,MATCH($D478,$G$431:$G477,0)),INDEX(AL479:AL$493,MATCH($D478,$G479:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I478>$D478,INDEX(AP$431:AP477,MATCH($D478,$G$431:$G477,0)),INDEX(AP479:AP$493,MATCH($D478,$G479:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I478>$D478,INDEX(AT$431:AT477,MATCH($D478,$G$431:$G477,0)),INDEX(AT479:AT$493,MATCH($D478,$G479:$G$493,0)))","v":70263},{"$f":"IF($I478>$D478,INDEX(AU$431:AU477,MATCH($D478,$G$431:$G477,0)),INDEX(AU479:AU$493,MATCH($D478,$G479:$G$493,0)))","v":826},{"$f":"IF($I478>$D478,INDEX(AV$431:AV477,MATCH($D478,$G$431:$G477,0)),INDEX(AV479:AV$493,MATCH($D478,$G479:$G$493,0)))","v":0},{"$f":"IF($I478>$D478,INDEX(AW$431:AW477,MATCH($D478,$G$431:$G477,0)),INDEX(AW479:AW$493,MATCH($D478,$G479:$G$493,0)))","v":4},{"$f":"IF($I478>$D478,INDEX(AX$431:AX477,MATCH($D478,$G$431:$G477,0)),INDEX(AX479:AX$493,MATCH($D478,$G479:$G$493,0)))","v":35000},null,null,{"$f":"IF($I478>$D478,INDEX(BA$431:BA477,MATCH($D478,$G$431:$G477,0)),INDEX(BA479:BA$493,MATCH($D478,$G479:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I478>$D478,INDEX(BB$431:BB477,MATCH($D478,$G$431:$G477,0)),INDEX(BB479:BB$493,MATCH($D478,$G479:$G$493,0)))","v":1},0,7939.82523490106]
[null,null,16.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I479)),ABS($F$431:$F$492-I479),0))","v":14},0,0,0,16,16,{"$f":"IF($I479>$D479,INDEX(K$431:K478,MATCH($D479,$G$431:$G478,0)),INDEX(K480:K$493,MATCH($D479,$G480:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I479>$D479,INDEX(L$431:L478,MATCH($D479,$G$431:$G478,0)),INDEX(L480:L$493,MATCH($D479,$G480:$G$493,0)))","v":"Honda"},{"$f":"IF($I479>$D479,INDEX(M$431:M478,MATCH($D479,$G$431:$G478,0)),INDEX(M480:M$493,MATCH($D479,$G480:$G$493,0)))","v":"Fr-v"},{"$f":"IF($I479>$D479,INDEX(N$431:N478,MATCH($D479,$G$431:$G478,0)),INDEX(N480:N$493,MATCH($D479,$G480:$G$493,0)))","v":"2,0 executive"},{"$f":"IF($I479>$D479,INDEX(O$431:O478,MATCH($D479,$G$431:$G478,0)),INDEX(O480:O$493,MATCH($D479,$G480:$G$493,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I479,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":22.524051717277668},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I479,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11290.251487357227},{"$f":"IF($I479>$D479,INDEX(V$431:V478,MATCH($D479,$G$431:$G478,0)),INDEX(V480:V$493,MATCH($D479,$G480:$G$493,0)))","v":87340.307692307673},{"$f":"IF($I479>$D479,INDEX(W$431:W478,MATCH($D479,$G$431:$G478,0)),INDEX(W480:W$493,MATCH($D479,$G480:$G$493,0)))","v":75386.615384615361},{"$f":"IF($I479>$D479,INDEX(X$431:X478,MATCH($D479,$G$431:$G478,0)),INDEX(X480:X$493,MATCH($D479,$G480:$G$493,0)))","v":215470},{"$f":"IF($I479>$D479,INDEX(Y$431:Y478,MATCH($D479,$G$431:$G478,0)),INDEX(Y480:Y$493,MATCH($D479,$G480:$G$493,0)))","v":14.9},{"$f":"IF($I479>$D479,INDEX(Z$431:Z478,MATCH($D479,$G$431:$G478,0)),INDEX(Z480:Z$493,MATCH($D479,$G480:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I479>$D479,INDEX(AD$431:AD478,MATCH($D479,$G$431:$G478,0)),INDEX(AD480:AD$493,MATCH($D479,$G480:$G$493,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I479>$D479,INDEX(AG$431:AG478,MATCH($D479,$G$431:$G478,0)),INDEX(AG480:AG$493,MATCH($D479,$G480:$G$493,0)))","v":1},{"$f":"IF($I479>$D479,INDEX(AH$431:AH478,MATCH($D479,$G$431:$G478,0)),INDEX(AH480:AH$493,MATCH($D479,$G480:$G$493,0)))","v":0},{"$f":"IF($I479>$D479,INDEX(AI$431:AI478,MATCH($D479,$G$431:$G478,0)),INDEX(AI480:AI$493,MATCH($D479,$G480:$G$493,0)))","v":0},null,null,{"$f":"IF($I479>$D479,INDEX(AL$431:AL478,MATCH($D479,$G$431:$G478,0)),INDEX(AL480:AL$493,MATCH($D479,$G480:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I479>$D479,INDEX(AP$431:AP478,MATCH($D479,$G$431:$G478,0)),INDEX(AP480:AP$493,MATCH($D479,$G480:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I479>$D479,INDEX(AT$431:AT478,MATCH($D479,$G$431:$G478,0)),INDEX(AT480:AT$493,MATCH($D479,$G480:$G$493,0)))","v":70263},{"$f":"IF($I479>$D479,INDEX(AU$431:AU478,MATCH($D479,$G$431:$G478,0)),INDEX(AU480:AU$493,MATCH($D479,$G480:$G$493,0)))","v":826},{"$f":"IF($I479>$D479,INDEX(AV$431:AV478,MATCH($D479,$G$431:$G478,0)),INDEX(AV480:AV$493,MATCH($D479,$G480:$G$493,0)))","v":0},{"$f":"IF($I479>$D479,INDEX(AW$431:AW478,MATCH($D479,$G$431:$G478,0)),INDEX(AW480:AW$493,MATCH($D479,$G480:$G$493,0)))","v":4},{"$f":"IF($I479>$D479,INDEX(AX$431:AX478,MATCH($D479,$G$431:$G478,0)),INDEX(AX480:AX$493,MATCH($D479,$G480:$G$493,0)))","v":35000},null,null,{"$f":"IF($I479>$D479,INDEX(BA$431:BA478,MATCH($D479,$G$431:$G478,0)),INDEX(BA480:BA$493,MATCH($D479,$G480:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I479>$D479,INDEX(BB$431:BB478,MATCH($D479,$G$431:$G478,0)),INDEX(BB480:BB$493,MATCH($D479,$G480:$G$493,0)))","v":1},0,7894.2157924386847]
[null,null,16.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I480)),ABS($F$431:$F$492-I480),0))","v":14},0,0,0,16,16,{"$f":"IF($I480>$D480,INDEX(K$431:K479,MATCH($D480,$G$431:$G479,0)),INDEX(K481:K$493,MATCH($D480,$G481:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I480>$D480,INDEX(L$431:L479,MATCH($D480,$G$431:$G479,0)),INDEX(L481:L$493,MATCH($D480,$G481:$G$493,0)))","v":"Seat"},{"$f":"IF($I480>$D480,INDEX(M$431:M479,MATCH($D480,$G$431:$G479,0)),INDEX(M481:M$493,MATCH($D480,$G481:$G$493,0)))","v":"Altea van"},{"$f":"IF($I480>$D480,INDEX(N$431:N479,MATCH($D480,$G$431:$G479,0)),INDEX(N481:N$493,MATCH($D480,$G481:$G$493,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I480>$D480,INDEX(O$431:O479,MATCH($D480,$G$431:$G479,0)),INDEX(O481:O$493,MATCH($D480,$G481:$G$493,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I480,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":22.524051717277668},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I480,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11290.251487357227},{"$f":"IF($I480>$D480,INDEX(V$431:V479,MATCH($D480,$G$431:$G479,0)),INDEX(V481:V$493,MATCH($D480,$G481:$G$493,0)))","v":102179.28205128205},{"$f":"IF($I480>$D480,INDEX(W$431:W479,MATCH($D480,$G$431:$G479,0)),INDEX(W481:W$493,MATCH($D480,$G481:$G$493,0)))","v":93007.897435897437},{"$f":"IF($I480>$D480,INDEX(X$431:X479,MATCH($D480,$G$431:$G479,0)),INDEX(X481:X$493,MATCH($D480,$G481:$G$493,0)))","v":215470},{"$f":"IF($I480>$D480,INDEX(Y$431:Y479,MATCH($D480,$G$431:$G479,0)),INDEX(Y481:Y$493,MATCH($D480,$G481:$G$493,0)))","v":14.9},{"$f":"IF($I480>$D480,INDEX(Z$431:Z479,MATCH($D480,$G$431:$G479,0)),INDEX(Z481:Z$493,MATCH($D480,$G481:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I480>$D480,INDEX(AD$431:AD479,MATCH($D480,$G$431:$G479,0)),INDEX(AD481:AD$493,MATCH($D480,$G481:$G$493,0)))","v":9.6440951951264203E-2},null,null,{"$f":"IF($I480>$D480,INDEX(AG$431:AG479,MATCH($D480,$G$431:$G479,0)),INDEX(AG481:AG$493,MATCH($D480,$G481:$G$493,0)))","v":1},{"$f":"IF($I480>$D480,INDEX(AH$431:AH479,MATCH($D480,$G$431:$G479,0)),INDEX(AH481:AH$493,MATCH($D480,$G481:$G$493,0)))","v":0},{"$f":"IF($I480>$D480,INDEX(AI$431:AI479,MATCH($D480,$G$431:$G479,0)),INDEX(AI481:AI$493,MATCH($D480,$G481:$G$493,0)))","v":0},null,null,{"$f":"IF($I480>$D480,INDEX(AL$431:AL479,MATCH($D480,$G$431:$G479,0)),INDEX(AL481:AL$493,MATCH($D480,$G481:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I480>$D480,INDEX(AP$431:AP479,MATCH($D480,$G$431:$G479,0)),INDEX(AP481:AP$493,MATCH($D480,$G481:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I480>$D480,INDEX(AT$431:AT479,MATCH($D480,$G$431:$G479,0)),INDEX(AT481:AT$493,MATCH($D480,$G481:$G$493,0)))","v":70263},{"$f":"IF($I480>$D480,INDEX(AU$431:AU479,MATCH($D480,$G$431:$G479,0)),INDEX(AU481:AU$493,MATCH($D480,$G481:$G$493,0)))","v":826},{"$f":"IF($I480>$D480,INDEX(AV$431:AV479,MATCH($D480,$G$431:$G479,0)),INDEX(AV481:AV$493,MATCH($D480,$G481:$G$493,0)))","v":0},{"$f":"IF($I480>$D480,INDEX(AW$431:AW479,MATCH($D480,$G$431:$G479,0)),INDEX(AW481:AW$493,MATCH($D480,$G481:$G$493,0)))","v":4},{"$f":"IF($I480>$D480,INDEX(AX$431:AX479,MATCH($D480,$G$431:$G479,0)),INDEX(AX481:AX$493,MATCH($D480,$G481:$G$493,0)))","v":35000},null,null,{"$f":"IF($I480>$D480,INDEX(BA$431:BA479,MATCH($D480,$G$431:$G479,0)),INDEX(BA481:BA$493,MATCH($D480,$G481:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I480>$D480,INDEX(BB$431:BB479,MATCH($D480,$G$431:$G479,0)),INDEX(BB481:BB$493,MATCH($D480,$G481:$G$493,0)))","v":1},0,9235.4300476127046]
[null,null,16.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I481)),ABS($F$431:$F$492-I481),0))","v":14},0,0,0,16,16,{"$f":"IF($I481>$D481,INDEX(K$431:K480,MATCH($D481,$G$431:$G480,0)),INDEX(K482:K$493,MATCH($D481,$G482:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I481>$D481,INDEX(L$431:L480,MATCH($D481,$G$431:$G480,0)),INDEX(L482:L$493,MATCH($D481,$G482:$G$493,0)))","v":"Suzuki"},{"$f":"IF($I481>$D481,INDEX(M$431:M480,MATCH($D481,$G$431:$G480,0)),INDEX(M482:M$493,MATCH($D481,$G482:$G$493,0)))","v":"Grand vitara"},{"$f":"IF($I481>$D481,INDEX(N$431:N480,MATCH($D481,$G$431:$G480,0)),INDEX(N482:N$493,MATCH($D481,$G482:$G$493,0)))","v":"2,0 l van"},{"$f":"IF($I481>$D481,INDEX(O$431:O480,MATCH($D481,$G$431:$G480,0)),INDEX(O482:O$493,MATCH($D481,$G482:$G$493,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I481,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":22.524051717277668},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I481,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11290.251487357227},{"$f":"IF($I481>$D481,INDEX(V$431:V480,MATCH($D481,$G$431:$G480,0)),INDEX(V482:V$493,MATCH($D481,$G482:$G$493,0)))","v":87844.923076923078},{"$f":"IF($I481>$D481,INDEX(W$431:W480,MATCH($D481,$G$431:$G480,0)),INDEX(W482:W$493,MATCH($D481,$G482:$G$493,0)))","v":75985.846153846142},{"$f":"IF($I481>$D481,INDEX(X$431:X480,MATCH($D481,$G$431:$G480,0)),INDEX(X482:X$493,MATCH($D481,$G482:$G$493,0)))","v":215470},{"$f":"IF($I481>$D481,INDEX(Y$431:Y480,MATCH($D481,$G$431:$G480,0)),INDEX(Y482:Y$493,MATCH($D481,$G482:$G$493,0)))","v":14.9},{"$f":"IF($I481>$D481,INDEX(Z$431:Z480,MATCH($D481,$G$431:$G480,0)),INDEX(Z482:Z$493,MATCH($D481,$G482:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I481>$D481,INDEX(AD$431:AD480,MATCH($D481,$G$431:$G480,0)),INDEX(AD482:AD$493,MATCH($D481,$G482:$G$493,0)))","v":7.5828937452901077E-2},null,null,{"$f":"IF($I481>$D481,INDEX(AG$431:AG480,MATCH($D481,$G$431:$G480,0)),INDEX(AG482:AG$493,MATCH($D481,$G482:$G$493,0)))","v":1},{"$f":"IF($I481>$D481,INDEX(AH$431:AH480,MATCH($D481,$G$431:$G480,0)),INDEX(AH482:AH$493,MATCH($D481,$G482:$G$493,0)))","v":0},{"$f":"IF($I481>$D481,INDEX(AI$431:AI480,MATCH($D481,$G$431:$G480,0)),INDEX(AI482:AI$493,MATCH($D481,$G482:$G$493,0)))","v":0},null,null,{"$f":"IF($I481>$D481,INDEX(AL$431:AL480,MATCH($D481,$G$431:$G480,0)),INDEX(AL482:AL$493,MATCH($D481,$G482:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I481>$D481,INDEX(AP$431:AP480,MATCH($D481,$G$431:$G480,0)),INDEX(AP482:AP$493,MATCH($D481,$G482:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I481>$D481,INDEX(AT$431:AT480,MATCH($D481,$G$431:$G480,0)),INDEX(AT482:AT$493,MATCH($D481,$G482:$G$493,0)))","v":70263},{"$f":"IF($I481>$D481,INDEX(AU$431:AU480,MATCH($D481,$G$431:$G480,0)),INDEX(AU482:AU$493,MATCH($D481,$G482:$G$493,0)))","v":826},{"$f":"IF($I481>$D481,INDEX(AV$431:AV480,MATCH($D481,$G$431:$G480,0)),INDEX(AV482:AV$493,MATCH($D481,$G482:$G$493,0)))","v":0},{"$f":"IF($I481>$D481,INDEX(AW$431:AW480,MATCH($D481,$G$431:$G480,0)),INDEX(AW482:AW$493,MATCH($D481,$G482:$G$493,0)))","v":4},{"$f":"IF($I481>$D481,INDEX(AX$431:AX480,MATCH($D481,$G$431:$G480,0)),INDEX(AX482:AX$493,MATCH($D481,$G482:$G$493,0)))","v":35000},null,null,{"$f":"IF($I481>$D481,INDEX(BA$431:BA480,MATCH($D481,$G$431:$G480,0)),INDEX(BA482:BA$493,MATCH($D481,$G482:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I481>$D481,INDEX(BB$431:BB480,MATCH($D481,$G$431:$G480,0)),INDEX(BB482:BB$493,MATCH($D481,$G482:$G$493,0)))","v":1},0,7939.82523490106]
[null,null,17.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I482)),ABS($F$431:$F$492-I482),0))","v":14},0,0,0,17,17,{"$f":"IF($I482>$D482,INDEX(K$431:K481,MATCH($D482,$G$431:$G481,0)),INDEX(K483:K$493,MATCH($D482,$G483:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I482>$D482,INDEX(L$431:L481,MATCH($D482,$G$431:$G481,0)),INDEX(L483:L$493,MATCH($D482,$G483:$G$493,0)))","v":"Honda"},{"$f":"IF($I482>$D482,INDEX(M$431:M481,MATCH($D482,$G$431:$G481,0)),INDEX(M483:M$493,MATCH($D482,$G483:$G$493,0)))","v":"Fr-v"},{"$f":"IF($I482>$D482,INDEX(N$431:N481,MATCH($D482,$G$431:$G481,0)),INDEX(N483:N$493,MATCH($D482,$G483:$G$493,0)))","v":"2,0 executive"},{"$f":"IF($I482>$D482,INDEX(O$431:O481,MATCH($D482,$G$431:$G481,0)),INDEX(O483:O$493,MATCH($D482,$G483:$G$493,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I482,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17.733236723144397},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I482,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11041.865954635367},{"$f":"IF($I482>$D482,INDEX(V$431:V481,MATCH($D482,$G$431:$G481,0)),INDEX(V483:V$493,MATCH($D482,$G483:$G$493,0)))","v":87340.307692307673},{"$f":"IF($I482>$D482,INDEX(W$431:W481,MATCH($D482,$G$431:$G481,0)),INDEX(W483:W$493,MATCH($D482,$G483:$G$493,0)))","v":75386.615384615361},{"$f":"IF($I482>$D482,INDEX(X$431:X481,MATCH($D482,$G$431:$G481,0)),INDEX(X483:X$493,MATCH($D482,$G483:$G$493,0)))","v":215470},{"$f":"IF($I482>$D482,INDEX(Y$431:Y481,MATCH($D482,$G$431:$G481,0)),INDEX(Y483:Y$493,MATCH($D482,$G483:$G$493,0)))","v":14.9},{"$f":"IF($I482>$D482,INDEX(Z$431:Z481,MATCH($D482,$G$431:$G481,0)),INDEX(Z483:Z$493,MATCH($D482,$G483:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I482>$D482,INDEX(AD$431:AD481,MATCH($D482,$G$431:$G481,0)),INDEX(AD483:AD$493,MATCH($D482,$G483:$G$493,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I482>$D482,INDEX(AG$431:AG481,MATCH($D482,$G$431:$G481,0)),INDEX(AG483:AG$493,MATCH($D482,$G483:$G$493,0)))","v":1},{"$f":"IF($I482>$D482,INDEX(AH$431:AH481,MATCH($D482,$G$431:$G481,0)),INDEX(AH483:AH$493,MATCH($D482,$G483:$G$493,0)))","v":0},{"$f":"IF($I482>$D482,INDEX(AI$431:AI481,MATCH($D482,$G$431:$G481,0)),INDEX(AI483:AI$493,MATCH($D482,$G483:$G$493,0)))","v":0},null,null,{"$f":"IF($I482>$D482,INDEX(AL$431:AL481,MATCH($D482,$G$431:$G481,0)),INDEX(AL483:AL$493,MATCH($D482,$G483:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I482>$D482,INDEX(AP$431:AP481,MATCH($D482,$G$431:$G481,0)),INDEX(AP483:AP$493,MATCH($D482,$G483:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I482>$D482,INDEX(AT$431:AT481,MATCH($D482,$G$431:$G481,0)),INDEX(AT483:AT$493,MATCH($D482,$G483:$G$493,0)))","v":70263},{"$f":"IF($I482>$D482,INDEX(AU$431:AU481,MATCH($D482,$G$431:$G481,0)),INDEX(AU483:AU$493,MATCH($D482,$G483:$G$493,0)))","v":826},{"$f":"IF($I482>$D482,INDEX(AV$431:AV481,MATCH($D482,$G$431:$G481,0)),INDEX(AV483:AV$493,MATCH($D482,$G483:$G$493,0)))","v":0},{"$f":"IF($I482>$D482,INDEX(AW$431:AW481,MATCH($D482,$G$431:$G481,0)),INDEX(AW483:AW$493,MATCH($D482,$G483:$G$493,0)))","v":4},{"$f":"IF($I482>$D482,INDEX(AX$431:AX481,MATCH($D482,$G$431:$G481,0)),INDEX(AX483:AX$493,MATCH($D482,$G483:$G$493,0)))","v":35000},null,null,{"$f":"IF($I482>$D482,INDEX(BA$431:BA481,MATCH($D482,$G$431:$G481,0)),INDEX(BA483:BA$493,MATCH($D482,$G483:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I482>$D482,INDEX(BB$431:BB481,MATCH($D482,$G$431:$G481,0)),INDEX(BB483:BB$493,MATCH($D482,$G483:$G$493,0)))","v":1},0,7894.2157924386847]
[null,null,17.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I483)),ABS($F$431:$F$492-I483),0))","v":14},0,0,0,17,17,{"$f":"IF($I483>$D483,INDEX(K$431:K482,MATCH($D483,$G$431:$G482,0)),INDEX(K484:K$493,MATCH($D483,$G484:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I483>$D483,INDEX(L$431:L482,MATCH($D483,$G$431:$G482,0)),INDEX(L484:L$493,MATCH($D483,$G484:$G$493,0)))","v":"Seat"},{"$f":"IF($I483>$D483,INDEX(M$431:M482,MATCH($D483,$G$431:$G482,0)),INDEX(M484:M$493,MATCH($D483,$G484:$G$493,0)))","v":"Altea van"},{"$f":"IF($I483>$D483,INDEX(N$431:N482,MATCH($D483,$G$431:$G482,0)),INDEX(N484:N$493,MATCH($D483,$G484:$G$493,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I483>$D483,INDEX(O$431:O482,MATCH($D483,$G$431:$G482,0)),INDEX(O484:O$493,MATCH($D483,$G484:$G$493,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I483,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17.733236723144397},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I483,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11041.865954635367},{"$f":"IF($I483>$D483,INDEX(V$431:V482,MATCH($D483,$G$431:$G482,0)),INDEX(V484:V$493,MATCH($D483,$G484:$G$493,0)))","v":102179.28205128205},{"$f":"IF($I483>$D483,INDEX(W$431:W482,MATCH($D483,$G$431:$G482,0)),INDEX(W484:W$493,MATCH($D483,$G484:$G$493,0)))","v":93007.897435897437},{"$f":"IF($I483>$D483,INDEX(X$431:X482,MATCH($D483,$G$431:$G482,0)),INDEX(X484:X$493,MATCH($D483,$G484:$G$493,0)))","v":215470},{"$f":"IF($I483>$D483,INDEX(Y$431:Y482,MATCH($D483,$G$431:$G482,0)),INDEX(Y484:Y$493,MATCH($D483,$G484:$G$493,0)))","v":14.9},{"$f":"IF($I483>$D483,INDEX(Z$431:Z482,MATCH($D483,$G$431:$G482,0)),INDEX(Z484:Z$493,MATCH($D483,$G484:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I483>$D483,INDEX(AD$431:AD482,MATCH($D483,$G$431:$G482,0)),INDEX(AD484:AD$493,MATCH($D483,$G484:$G$493,0)))","v":9.6440951951264203E-2},null,null,{"$f":"IF($I483>$D483,INDEX(AG$431:AG482,MATCH($D483,$G$431:$G482,0)),INDEX(AG484:AG$493,MATCH($D483,$G484:$G$493,0)))","v":1},{"$f":"IF($I483>$D483,INDEX(AH$431:AH482,MATCH($D483,$G$431:$G482,0)),INDEX(AH484:AH$493,MATCH($D483,$G484:$G$493,0)))","v":0},{"$f":"IF($I483>$D483,INDEX(AI$431:AI482,MATCH($D483,$G$431:$G482,0)),INDEX(AI484:AI$493,MATCH($D483,$G484:$G$493,0)))","v":0},null,null,{"$f":"IF($I483>$D483,INDEX(AL$431:AL482,MATCH($D483,$G$431:$G482,0)),INDEX(AL484:AL$493,MATCH($D483,$G484:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I483>$D483,INDEX(AP$431:AP482,MATCH($D483,$G$431:$G482,0)),INDEX(AP484:AP$493,MATCH($D483,$G484:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I483>$D483,INDEX(AT$431:AT482,MATCH($D483,$G$431:$G482,0)),INDEX(AT484:AT$493,MATCH($D483,$G484:$G$493,0)))","v":70263},{"$f":"IF($I483>$D483,INDEX(AU$431:AU482,MATCH($D483,$G$431:$G482,0)),INDEX(AU484:AU$493,MATCH($D483,$G484:$G$493,0)))","v":826},{"$f":"IF($I483>$D483,INDEX(AV$431:AV482,MATCH($D483,$G$431:$G482,0)),INDEX(AV484:AV$493,MATCH($D483,$G484:$G$493,0)))","v":0},{"$f":"IF($I483>$D483,INDEX(AW$431:AW482,MATCH($D483,$G$431:$G482,0)),INDEX(AW484:AW$493,MATCH($D483,$G484:$G$493,0)))","v":4},{"$f":"IF($I483>$D483,INDEX(AX$431:AX482,MATCH($D483,$G$431:$G482,0)),INDEX(AX484:AX$493,MATCH($D483,$G484:$G$493,0)))","v":35000},null,null,{"$f":"IF($I483>$D483,INDEX(BA$431:BA482,MATCH($D483,$G$431:$G482,0)),INDEX(BA484:BA$493,MATCH($D483,$G484:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I483>$D483,INDEX(BB$431:BB482,MATCH($D483,$G$431:$G482,0)),INDEX(BB484:BB$493,MATCH($D483,$G484:$G$493,0)))","v":1},0,9235.4300476127046]
[null,null,17.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I484)),ABS($F$431:$F$492-I484),0))","v":14},0,0,0,17,17,{"$f":"IF($I484>$D484,INDEX(K$431:K483,MATCH($D484,$G$431:$G483,0)),INDEX(K485:K$493,MATCH($D484,$G485:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I484>$D484,INDEX(L$431:L483,MATCH($D484,$G$431:$G483,0)),INDEX(L485:L$493,MATCH($D484,$G485:$G$493,0)))","v":"Suzuki"},{"$f":"IF($I484>$D484,INDEX(M$431:M483,MATCH($D484,$G$431:$G483,0)),INDEX(M485:M$493,MATCH($D484,$G485:$G$493,0)))","v":"Grand vitara"},{"$f":"IF($I484>$D484,INDEX(N$431:N483,MATCH($D484,$G$431:$G483,0)),INDEX(N485:N$493,MATCH($D484,$G485:$G$493,0)))","v":"2,0 l van"},{"$f":"IF($I484>$D484,INDEX(O$431:O483,MATCH($D484,$G$431:$G483,0)),INDEX(O485:O$493,MATCH($D484,$G485:$G$493,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I484,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17.733236723144397},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I484,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11041.865954635367},{"$f":"IF($I484>$D484,INDEX(V$431:V483,MATCH($D484,$G$431:$G483,0)),INDEX(V485:V$493,MATCH($D484,$G485:$G$493,0)))","v":87844.923076923078},{"$f":"IF($I484>$D484,INDEX(W$431:W483,MATCH($D484,$G$431:$G483,0)),INDEX(W485:W$493,MATCH($D484,$G485:$G$493,0)))","v":75985.846153846142},{"$f":"IF($I484>$D484,INDEX(X$431:X483,MATCH($D484,$G$431:$G483,0)),INDEX(X485:X$493,MATCH($D484,$G485:$G$493,0)))","v":215470},{"$f":"IF($I484>$D484,INDEX(Y$431:Y483,MATCH($D484,$G$431:$G483,0)),INDEX(Y485:Y$493,MATCH($D484,$G485:$G$493,0)))","v":14.9},{"$f":"IF($I484>$D484,INDEX(Z$431:Z483,MATCH($D484,$G$431:$G483,0)),INDEX(Z485:Z$493,MATCH($D484,$G485:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I484>$D484,INDEX(AD$431:AD483,MATCH($D484,$G$431:$G483,0)),INDEX(AD485:AD$493,MATCH($D484,$G485:$G$493,0)))","v":7.5828937452901077E-2},null,null,{"$f":"IF($I484>$D484,INDEX(AG$431:AG483,MATCH($D484,$G$431:$G483,0)),INDEX(AG485:AG$493,MATCH($D484,$G485:$G$493,0)))","v":1},{"$f":"IF($I484>$D484,INDEX(AH$431:AH483,MATCH($D484,$G$431:$G483,0)),INDEX(AH485:AH$493,MATCH($D484,$G485:$G$493,0)))","v":0},{"$f":"IF($I484>$D484,INDEX(AI$431:AI483,MATCH($D484,$G$431:$G483,0)),INDEX(AI485:AI$493,MATCH($D484,$G485:$G$493,0)))","v":0},null,null,{"$f":"IF($I484>$D484,INDEX(AL$431:AL483,MATCH($D484,$G$431:$G483,0)),INDEX(AL485:AL$493,MATCH($D484,$G485:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I484>$D484,INDEX(AP$431:AP483,MATCH($D484,$G$431:$G483,0)),INDEX(AP485:AP$493,MATCH($D484,$G485:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I484>$D484,INDEX(AT$431:AT483,MATCH($D484,$G$431:$G483,0)),INDEX(AT485:AT$493,MATCH($D484,$G485:$G$493,0)))","v":70263},{"$f":"IF($I484>$D484,INDEX(AU$431:AU483,MATCH($D484,$G$431:$G483,0)),INDEX(AU485:AU$493,MATCH($D484,$G485:$G$493,0)))","v":826},{"$f":"IF($I484>$D484,INDEX(AV$431:AV483,MATCH($D484,$G$431:$G483,0)),INDEX(AV485:AV$493,MATCH($D484,$G485:$G$493,0)))","v":0},{"$f":"IF($I484>$D484,INDEX(AW$431:AW483,MATCH($D484,$G$431:$G483,0)),INDEX(AW485:AW$493,MATCH($D484,$G485:$G$493,0)))","v":4},{"$f":"IF($I484>$D484,INDEX(AX$431:AX483,MATCH($D484,$G$431:$G483,0)),INDEX(AX485:AX$493,MATCH($D484,$G485:$G$493,0)))","v":35000},null,null,{"$f":"IF($I484>$D484,INDEX(BA$431:BA483,MATCH($D484,$G$431:$G483,0)),INDEX(BA485:BA$493,MATCH($D484,$G485:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I484>$D484,INDEX(BB$431:BB483,MATCH($D484,$G$431:$G483,0)),INDEX(BB485:BB$493,MATCH($D484,$G485:$G$493,0)))","v":1},0,7939.82523490106]
[null,null,18.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I485)),ABS($F$431:$F$492-I485),0))","v":14},0,0,0,18,18,{"$f":"IF($I485>$D485,INDEX(K$431:K484,MATCH($D485,$G$431:$G484,0)),INDEX(K486:K$493,MATCH($D485,$G486:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I485>$D485,INDEX(L$431:L484,MATCH($D485,$G$431:$G484,0)),INDEX(L486:L$493,MATCH($D485,$G486:$G$493,0)))","v":"Honda"},{"$f":"IF($I485>$D485,INDEX(M$431:M484,MATCH($D485,$G$431:$G484,0)),INDEX(M486:M$493,MATCH($D485,$G486:$G$493,0)))","v":"Fr-v"},{"$f":"IF($I485>$D485,INDEX(N$431:N484,MATCH($D485,$G$431:$G484,0)),INDEX(N486:N$493,MATCH($D485,$G486:$G$493,0)))","v":"2,0 executive"},{"$f":"IF($I485>$D485,INDEX(O$431:O484,MATCH($D485,$G$431:$G484,0)),INDEX(O486:O$493,MATCH($D485,$G486:$G$493,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I485,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10.183405044126287},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I485,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10798.94490363339},{"$f":"IF($I485>$D485,INDEX(V$431:V484,MATCH($D485,$G$431:$G484,0)),INDEX(V486:V$493,MATCH($D485,$G486:$G$493,0)))","v":87340.307692307673},{"$f":"IF($I485>$D485,INDEX(W$431:W484,MATCH($D485,$G$431:$G484,0)),INDEX(W486:W$493,MATCH($D485,$G486:$G$493,0)))","v":75386.615384615361},{"$f":"IF($I485>$D485,INDEX(X$431:X484,MATCH($D485,$G$431:$G484,0)),INDEX(X486:X$493,MATCH($D485,$G486:$G$493,0)))","v":215470},{"$f":"IF($I485>$D485,INDEX(Y$431:Y484,MATCH($D485,$G$431:$G484,0)),INDEX(Y486:Y$493,MATCH($D485,$G486:$G$493,0)))","v":14.9},{"$f":"IF($I485>$D485,INDEX(Z$431:Z484,MATCH($D485,$G$431:$G484,0)),INDEX(Z486:Z$493,MATCH($D485,$G486:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I485>$D485,INDEX(AD$431:AD484,MATCH($D485,$G$431:$G484,0)),INDEX(AD486:AD$493,MATCH($D485,$G486:$G$493,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I485>$D485,INDEX(AG$431:AG484,MATCH($D485,$G$431:$G484,0)),INDEX(AG486:AG$493,MATCH($D485,$G486:$G$493,0)))","v":1},{"$f":"IF($I485>$D485,INDEX(AH$431:AH484,MATCH($D485,$G$431:$G484,0)),INDEX(AH486:AH$493,MATCH($D485,$G486:$G$493,0)))","v":0},{"$f":"IF($I485>$D485,INDEX(AI$431:AI484,MATCH($D485,$G$431:$G484,0)),INDEX(AI486:AI$493,MATCH($D485,$G486:$G$493,0)))","v":0},null,null,{"$f":"IF($I485>$D485,INDEX(AL$431:AL484,MATCH($D485,$G$431:$G484,0)),INDEX(AL486:AL$493,MATCH($D485,$G486:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I485>$D485,INDEX(AP$431:AP484,MATCH($D485,$G$431:$G484,0)),INDEX(AP486:AP$493,MATCH($D485,$G486:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I485>$D485,INDEX(AT$431:AT484,MATCH($D485,$G$431:$G484,0)),INDEX(AT486:AT$493,MATCH($D485,$G486:$G$493,0)))","v":70263},{"$f":"IF($I485>$D485,INDEX(AU$431:AU484,MATCH($D485,$G$431:$G484,0)),INDEX(AU486:AU$493,MATCH($D485,$G486:$G$493,0)))","v":826},{"$f":"IF($I485>$D485,INDEX(AV$431:AV484,MATCH($D485,$G$431:$G484,0)),INDEX(AV486:AV$493,MATCH($D485,$G486:$G$493,0)))","v":0},{"$f":"IF($I485>$D485,INDEX(AW$431:AW484,MATCH($D485,$G$431:$G484,0)),INDEX(AW486:AW$493,MATCH($D485,$G486:$G$493,0)))","v":4},{"$f":"IF($I485>$D485,INDEX(AX$431:AX484,MATCH($D485,$G$431:$G484,0)),INDEX(AX486:AX$493,MATCH($D485,$G486:$G$493,0)))","v":35000},null,null,{"$f":"IF($I485>$D485,INDEX(BA$431:BA484,MATCH($D485,$G$431:$G484,0)),INDEX(BA486:BA$493,MATCH($D485,$G486:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I485>$D485,INDEX(BB$431:BB484,MATCH($D485,$G$431:$G484,0)),INDEX(BB486:BB$493,MATCH($D485,$G486:$G$493,0)))","v":1},0,7894.2157924386847]
[null,null,18.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I486)),ABS($F$431:$F$492-I486),0))","v":14},0,0,0,18,18,{"$f":"IF($I486>$D486,INDEX(K$431:K485,MATCH($D486,$G$431:$G485,0)),INDEX(K487:K$493,MATCH($D486,$G487:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I486>$D486,INDEX(L$431:L485,MATCH($D486,$G$431:$G485,0)),INDEX(L487:L$493,MATCH($D486,$G487:$G$493,0)))","v":"Seat"},{"$f":"IF($I486>$D486,INDEX(M$431:M485,MATCH($D486,$G$431:$G485,0)),INDEX(M487:M$493,MATCH($D486,$G487:$G$493,0)))","v":"Altea van"},{"$f":"IF($I486>$D486,INDEX(N$431:N485,MATCH($D486,$G$431:$G485,0)),INDEX(N487:N$493,MATCH($D486,$G487:$G$493,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I486>$D486,INDEX(O$431:O485,MATCH($D486,$G$431:$G485,0)),INDEX(O487:O$493,MATCH($D486,$G487:$G$493,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I486,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10.183405044126287},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I486,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10798.94490363339},{"$f":"IF($I486>$D486,INDEX(V$431:V485,MATCH($D486,$G$431:$G485,0)),INDEX(V487:V$493,MATCH($D486,$G487:$G$493,0)))","v":102179.28205128205},{"$f":"IF($I486>$D486,INDEX(W$431:W485,MATCH($D486,$G$431:$G485,0)),INDEX(W487:W$493,MATCH($D486,$G487:$G$493,0)))","v":93007.897435897437},{"$f":"IF($I486>$D486,INDEX(X$431:X485,MATCH($D486,$G$431:$G485,0)),INDEX(X487:X$493,MATCH($D486,$G487:$G$493,0)))","v":215470},{"$f":"IF($I486>$D486,INDEX(Y$431:Y485,MATCH($D486,$G$431:$G485,0)),INDEX(Y487:Y$493,MATCH($D486,$G487:$G$493,0)))","v":14.9},{"$f":"IF($I486>$D486,INDEX(Z$431:Z485,MATCH($D486,$G$431:$G485,0)),INDEX(Z487:Z$493,MATCH($D486,$G487:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I486>$D486,INDEX(AD$431:AD485,MATCH($D486,$G$431:$G485,0)),INDEX(AD487:AD$493,MATCH($D486,$G487:$G$493,0)))","v":9.6440951951264203E-2},null,null,{"$f":"IF($I486>$D486,INDEX(AG$431:AG485,MATCH($D486,$G$431:$G485,0)),INDEX(AG487:AG$493,MATCH($D486,$G487:$G$493,0)))","v":1},{"$f":"IF($I486>$D486,INDEX(AH$431:AH485,MATCH($D486,$G$431:$G485,0)),INDEX(AH487:AH$493,MATCH($D486,$G487:$G$493,0)))","v":0},{"$f":"IF($I486>$D486,INDEX(AI$431:AI485,MATCH($D486,$G$431:$G485,0)),INDEX(AI487:AI$493,MATCH($D486,$G487:$G$493,0)))","v":0},null,null,{"$f":"IF($I486>$D486,INDEX(AL$431:AL485,MATCH($D486,$G$431:$G485,0)),INDEX(AL487:AL$493,MATCH($D486,$G487:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I486>$D486,INDEX(AP$431:AP485,MATCH($D486,$G$431:$G485,0)),INDEX(AP487:AP$493,MATCH($D486,$G487:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I486>$D486,INDEX(AT$431:AT485,MATCH($D486,$G$431:$G485,0)),INDEX(AT487:AT$493,MATCH($D486,$G487:$G$493,0)))","v":70263},{"$f":"IF($I486>$D486,INDEX(AU$431:AU485,MATCH($D486,$G$431:$G485,0)),INDEX(AU487:AU$493,MATCH($D486,$G487:$G$493,0)))","v":826},{"$f":"IF($I486>$D486,INDEX(AV$431:AV485,MATCH($D486,$G$431:$G485,0)),INDEX(AV487:AV$493,MATCH($D486,$G487:$G$493,0)))","v":0},{"$f":"IF($I486>$D486,INDEX(AW$431:AW485,MATCH($D486,$G$431:$G485,0)),INDEX(AW487:AW$493,MATCH($D486,$G487:$G$493,0)))","v":4},{"$f":"IF($I486>$D486,INDEX(AX$431:AX485,MATCH($D486,$G$431:$G485,0)),INDEX(AX487:AX$493,MATCH($D486,$G487:$G$493,0)))","v":35000},null,null,{"$f":"IF($I486>$D486,INDEX(BA$431:BA485,MATCH($D486,$G$431:$G485,0)),INDEX(BA487:BA$493,MATCH($D486,$G487:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I486>$D486,INDEX(BB$431:BB485,MATCH($D486,$G$431:$G485,0)),INDEX(BB487:BB$493,MATCH($D486,$G487:$G$493,0)))","v":1},0,9235.4300476127046]
[null,null,18.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I487)),ABS($F$431:$F$492-I487),0))","v":14},0,0,0,18,18,{"$f":"IF($I487>$D487,INDEX(K$431:K486,MATCH($D487,$G$431:$G486,0)),INDEX(K488:K$493,MATCH($D487,$G488:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I487>$D487,INDEX(L$431:L486,MATCH($D487,$G$431:$G486,0)),INDEX(L488:L$493,MATCH($D487,$G488:$G$493,0)))","v":"Suzuki"},{"$f":"IF($I487>$D487,INDEX(M$431:M486,MATCH($D487,$G$431:$G486,0)),INDEX(M488:M$493,MATCH($D487,$G488:$G$493,0)))","v":"Grand vitara"},{"$f":"IF($I487>$D487,INDEX(N$431:N486,MATCH($D487,$G$431:$G486,0)),INDEX(N488:N$493,MATCH($D487,$G488:$G$493,0)))","v":"2,0 l van"},{"$f":"IF($I487>$D487,INDEX(O$431:O486,MATCH($D487,$G$431:$G486,0)),INDEX(O488:O$493,MATCH($D487,$G488:$G$493,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I487,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10.183405044126287},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I487,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10798.94490363339},{"$f":"IF($I487>$D487,INDEX(V$431:V486,MATCH($D487,$G$431:$G486,0)),INDEX(V488:V$493,MATCH($D487,$G488:$G$493,0)))","v":87844.923076923078},{"$f":"IF($I487>$D487,INDEX(W$431:W486,MATCH($D487,$G$431:$G486,0)),INDEX(W488:W$493,MATCH($D487,$G488:$G$493,0)))","v":75985.846153846142},{"$f":"IF($I487>$D487,INDEX(X$431:X486,MATCH($D487,$G$431:$G486,0)),INDEX(X488:X$493,MATCH($D487,$G488:$G$493,0)))","v":215470},{"$f":"IF($I487>$D487,INDEX(Y$431:Y486,MATCH($D487,$G$431:$G486,0)),INDEX(Y488:Y$493,MATCH($D487,$G488:$G$493,0)))","v":14.9},{"$f":"IF($I487>$D487,INDEX(Z$431:Z486,MATCH($D487,$G$431:$G486,0)),INDEX(Z488:Z$493,MATCH($D487,$G488:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I487>$D487,INDEX(AD$431:AD486,MATCH($D487,$G$431:$G486,0)),INDEX(AD488:AD$493,MATCH($D487,$G488:$G$493,0)))","v":7.5828937452901077E-2},null,null,{"$f":"IF($I487>$D487,INDEX(AG$431:AG486,MATCH($D487,$G$431:$G486,0)),INDEX(AG488:AG$493,MATCH($D487,$G488:$G$493,0)))","v":1},{"$f":"IF($I487>$D487,INDEX(AH$431:AH486,MATCH($D487,$G$431:$G486,0)),INDEX(AH488:AH$493,MATCH($D487,$G488:$G$493,0)))","v":0},{"$f":"IF($I487>$D487,INDEX(AI$431:AI486,MATCH($D487,$G$431:$G486,0)),INDEX(AI488:AI$493,MATCH($D487,$G488:$G$493,0)))","v":0},null,null,{"$f":"IF($I487>$D487,INDEX(AL$431:AL486,MATCH($D487,$G$431:$G486,0)),INDEX(AL488:AL$493,MATCH($D487,$G488:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I487>$D487,INDEX(AP$431:AP486,MATCH($D487,$G$431:$G486,0)),INDEX(AP488:AP$493,MATCH($D487,$G488:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I487>$D487,INDEX(AT$431:AT486,MATCH($D487,$G$431:$G486,0)),INDEX(AT488:AT$493,MATCH($D487,$G488:$G$493,0)))","v":70263},{"$f":"IF($I487>$D487,INDEX(AU$431:AU486,MATCH($D487,$G$431:$G486,0)),INDEX(AU488:AU$493,MATCH($D487,$G488:$G$493,0)))","v":826},{"$f":"IF($I487>$D487,INDEX(AV$431:AV486,MATCH($D487,$G$431:$G486,0)),INDEX(AV488:AV$493,MATCH($D487,$G488:$G$493,0)))","v":0},{"$f":"IF($I487>$D487,INDEX(AW$431:AW486,MATCH($D487,$G$431:$G486,0)),INDEX(AW488:AW$493,MATCH($D487,$G488:$G$493,0)))","v":4},{"$f":"IF($I487>$D487,INDEX(AX$431:AX486,MATCH($D487,$G$431:$G486,0)),INDEX(AX488:AX$493,MATCH($D487,$G488:$G$493,0)))","v":35000},null,null,{"$f":"IF($I487>$D487,INDEX(BA$431:BA486,MATCH($D487,$G$431:$G486,0)),INDEX(BA488:BA$493,MATCH($D487,$G488:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I487>$D487,INDEX(BB$431:BB486,MATCH($D487,$G$431:$G486,0)),INDEX(BB488:BB$493,MATCH($D487,$G488:$G$493,0)))","v":1},0,7939.82523490106]
[null,null,19.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I488)),ABS($F$431:$F$492-I488),0))","v":14},0,0,0,19,19,{"$f":"IF($I488>$D488,INDEX(K$431:K487,MATCH($D488,$G$431:$G487,0)),INDEX(K489:K$493,MATCH($D488,$G489:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I488>$D488,INDEX(L$431:L487,MATCH($D488,$G$431:$G487,0)),INDEX(L489:L$493,MATCH($D488,$G489:$G$493,0)))","v":"Honda"},{"$f":"IF($I488>$D488,INDEX(M$431:M487,MATCH($D488,$G$431:$G487,0)),INDEX(M489:M$493,MATCH($D488,$G489:$G$493,0)))","v":"Fr-v"},{"$f":"IF($I488>$D488,INDEX(N$431:N487,MATCH($D488,$G$431:$G487,0)),INDEX(N489:N$493,MATCH($D488,$G489:$G$493,0)))","v":"2,0 executive"},{"$f":"IF($I488>$D488,INDEX(O$431:O487,MATCH($D488,$G$431:$G487,0)),INDEX(O489:O$493,MATCH($D488,$G489:$G$493,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I488,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":6.8015210665452237},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I488,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10561.368115753454},{"$f":"IF($I488>$D488,INDEX(V$431:V487,MATCH($D488,$G$431:$G487,0)),INDEX(V489:V$493,MATCH($D488,$G489:$G$493,0)))","v":87340.307692307673},{"$f":"IF($I488>$D488,INDEX(W$431:W487,MATCH($D488,$G$431:$G487,0)),INDEX(W489:W$493,MATCH($D488,$G489:$G$493,0)))","v":75386.615384615361},{"$f":"IF($I488>$D488,INDEX(X$431:X487,MATCH($D488,$G$431:$G487,0)),INDEX(X489:X$493,MATCH($D488,$G489:$G$493,0)))","v":215470},{"$f":"IF($I488>$D488,INDEX(Y$431:Y487,MATCH($D488,$G$431:$G487,0)),INDEX(Y489:Y$493,MATCH($D488,$G489:$G$493,0)))","v":14.9},{"$f":"IF($I488>$D488,INDEX(Z$431:Z487,MATCH($D488,$G$431:$G487,0)),INDEX(Z489:Z$493,MATCH($D488,$G489:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I488>$D488,INDEX(AD$431:AD487,MATCH($D488,$G$431:$G487,0)),INDEX(AD489:AD$493,MATCH($D488,$G489:$G$493,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I488>$D488,INDEX(AG$431:AG487,MATCH($D488,$G$431:$G487,0)),INDEX(AG489:AG$493,MATCH($D488,$G489:$G$493,0)))","v":1},{"$f":"IF($I488>$D488,INDEX(AH$431:AH487,MATCH($D488,$G$431:$G487,0)),INDEX(AH489:AH$493,MATCH($D488,$G489:$G$493,0)))","v":0},{"$f":"IF($I488>$D488,INDEX(AI$431:AI487,MATCH($D488,$G$431:$G487,0)),INDEX(AI489:AI$493,MATCH($D488,$G489:$G$493,0)))","v":0},null,null,{"$f":"IF($I488>$D488,INDEX(AL$431:AL487,MATCH($D488,$G$431:$G487,0)),INDEX(AL489:AL$493,MATCH($D488,$G489:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I488>$D488,INDEX(AP$431:AP487,MATCH($D488,$G$431:$G487,0)),INDEX(AP489:AP$493,MATCH($D488,$G489:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I488>$D488,INDEX(AT$431:AT487,MATCH($D488,$G$431:$G487,0)),INDEX(AT489:AT$493,MATCH($D488,$G489:$G$493,0)))","v":70263},{"$f":"IF($I488>$D488,INDEX(AU$431:AU487,MATCH($D488,$G$431:$G487,0)),INDEX(AU489:AU$493,MATCH($D488,$G489:$G$493,0)))","v":826},{"$f":"IF($I488>$D488,INDEX(AV$431:AV487,MATCH($D488,$G$431:$G487,0)),INDEX(AV489:AV$493,MATCH($D488,$G489:$G$493,0)))","v":0},{"$f":"IF($I488>$D488,INDEX(AW$431:AW487,MATCH($D488,$G$431:$G487,0)),INDEX(AW489:AW$493,MATCH($D488,$G489:$G$493,0)))","v":4},{"$f":"IF($I488>$D488,INDEX(AX$431:AX487,MATCH($D488,$G$431:$G487,0)),INDEX(AX489:AX$493,MATCH($D488,$G489:$G$493,0)))","v":35000},null,null,{"$f":"IF($I488>$D488,INDEX(BA$431:BA487,MATCH($D488,$G$431:$G487,0)),INDEX(BA489:BA$493,MATCH($D488,$G489:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I488>$D488,INDEX(BB$431:BB487,MATCH($D488,$G$431:$G487,0)),INDEX(BB489:BB$493,MATCH($D488,$G489:$G$493,0)))","v":1},0,7894.2157924386847]
[null,null,19.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I489)),ABS($F$431:$F$492-I489),0))","v":14},0,0,0,19,19,{"$f":"IF($I489>$D489,INDEX(K$431:K488,MATCH($D489,$G$431:$G488,0)),INDEX(K490:K$493,MATCH($D489,$G490:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I489>$D489,INDEX(L$431:L488,MATCH($D489,$G$431:$G488,0)),INDEX(L490:L$493,MATCH($D489,$G490:$G$493,0)))","v":"Seat"},{"$f":"IF($I489>$D489,INDEX(M$431:M488,MATCH($D489,$G$431:$G488,0)),INDEX(M490:M$493,MATCH($D489,$G490:$G$493,0)))","v":"Altea van"},{"$f":"IF($I489>$D489,INDEX(N$431:N488,MATCH($D489,$G$431:$G488,0)),INDEX(N490:N$493,MATCH($D489,$G490:$G$493,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I489>$D489,INDEX(O$431:O488,MATCH($D489,$G$431:$G488,0)),INDEX(O490:O$493,MATCH($D489,$G490:$G$493,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I489,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":6.8015210665452237},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I489,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10561.368115753454},{"$f":"IF($I489>$D489,INDEX(V$431:V488,MATCH($D489,$G$431:$G488,0)),INDEX(V490:V$493,MATCH($D489,$G490:$G$493,0)))","v":102179.28205128205},{"$f":"IF($I489>$D489,INDEX(W$431:W488,MATCH($D489,$G$431:$G488,0)),INDEX(W490:W$493,MATCH($D489,$G490:$G$493,0)))","v":93007.897435897437},{"$f":"IF($I489>$D489,INDEX(X$431:X488,MATCH($D489,$G$431:$G488,0)),INDEX(X490:X$493,MATCH($D489,$G490:$G$493,0)))","v":215470},{"$f":"IF($I489>$D489,INDEX(Y$431:Y488,MATCH($D489,$G$431:$G488,0)),INDEX(Y490:Y$493,MATCH($D489,$G490:$G$493,0)))","v":14.9},{"$f":"IF($I489>$D489,INDEX(Z$431:Z488,MATCH($D489,$G$431:$G488,0)),INDEX(Z490:Z$493,MATCH($D489,$G490:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I489>$D489,INDEX(AD$431:AD488,MATCH($D489,$G$431:$G488,0)),INDEX(AD490:AD$493,MATCH($D489,$G490:$G$493,0)))","v":9.6440951951264203E-2},null,null,{"$f":"IF($I489>$D489,INDEX(AG$431:AG488,MATCH($D489,$G$431:$G488,0)),INDEX(AG490:AG$493,MATCH($D489,$G490:$G$493,0)))","v":1},{"$f":"IF($I489>$D489,INDEX(AH$431:AH488,MATCH($D489,$G$431:$G488,0)),INDEX(AH490:AH$493,MATCH($D489,$G490:$G$493,0)))","v":0},{"$f":"IF($I489>$D489,INDEX(AI$431:AI488,MATCH($D489,$G$431:$G488,0)),INDEX(AI490:AI$493,MATCH($D489,$G490:$G$493,0)))","v":0},null,null,{"$f":"IF($I489>$D489,INDEX(AL$431:AL488,MATCH($D489,$G$431:$G488,0)),INDEX(AL490:AL$493,MATCH($D489,$G490:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I489>$D489,INDEX(AP$431:AP488,MATCH($D489,$G$431:$G488,0)),INDEX(AP490:AP$493,MATCH($D489,$G490:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I489>$D489,INDEX(AT$431:AT488,MATCH($D489,$G$431:$G488,0)),INDEX(AT490:AT$493,MATCH($D489,$G490:$G$493,0)))","v":70263},{"$f":"IF($I489>$D489,INDEX(AU$431:AU488,MATCH($D489,$G$431:$G488,0)),INDEX(AU490:AU$493,MATCH($D489,$G490:$G$493,0)))","v":826},{"$f":"IF($I489>$D489,INDEX(AV$431:AV488,MATCH($D489,$G$431:$G488,0)),INDEX(AV490:AV$493,MATCH($D489,$G490:$G$493,0)))","v":0},{"$f":"IF($I489>$D489,INDEX(AW$431:AW488,MATCH($D489,$G$431:$G488,0)),INDEX(AW490:AW$493,MATCH($D489,$G490:$G$493,0)))","v":4},{"$f":"IF($I489>$D489,INDEX(AX$431:AX488,MATCH($D489,$G$431:$G488,0)),INDEX(AX490:AX$493,MATCH($D489,$G490:$G$493,0)))","v":35000},null,null,{"$f":"IF($I489>$D489,INDEX(BA$431:BA488,MATCH($D489,$G$431:$G488,0)),INDEX(BA490:BA$493,MATCH($D489,$G490:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I489>$D489,INDEX(BB$431:BB488,MATCH($D489,$G$431:$G488,0)),INDEX(BB490:BB$493,MATCH($D489,$G490:$G$493,0)))","v":1},0,9235.4300476127046]
[null,null,19.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I490)),ABS($F$431:$F$492-I490),0))","v":14},0,0,0,19,19,{"$f":"IF($I490>$D490,INDEX(K$431:K489,MATCH($D490,$G$431:$G489,0)),INDEX(K491:K$493,MATCH($D490,$G491:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I490>$D490,INDEX(L$431:L489,MATCH($D490,$G$431:$G489,0)),INDEX(L491:L$493,MATCH($D490,$G491:$G$493,0)))","v":"Suzuki"},{"$f":"IF($I490>$D490,INDEX(M$431:M489,MATCH($D490,$G$431:$G489,0)),INDEX(M491:M$493,MATCH($D490,$G491:$G$493,0)))","v":"Grand vitara"},{"$f":"IF($I490>$D490,INDEX(N$431:N489,MATCH($D490,$G$431:$G489,0)),INDEX(N491:N$493,MATCH($D490,$G491:$G$493,0)))","v":"2,0 l van"},{"$f":"IF($I490>$D490,INDEX(O$431:O489,MATCH($D490,$G$431:$G489,0)),INDEX(O491:O$493,MATCH($D490,$G491:$G$493,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I490,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":6.8015210665452237},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I490,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10561.368115753454},{"$f":"IF($I490>$D490,INDEX(V$431:V489,MATCH($D490,$G$431:$G489,0)),INDEX(V491:V$493,MATCH($D490,$G491:$G$493,0)))","v":87844.923076923078},{"$f":"IF($I490>$D490,INDEX(W$431:W489,MATCH($D490,$G$431:$G489,0)),INDEX(W491:W$493,MATCH($D490,$G491:$G$493,0)))","v":75985.846153846142},{"$f":"IF($I490>$D490,INDEX(X$431:X489,MATCH($D490,$G$431:$G489,0)),INDEX(X491:X$493,MATCH($D490,$G491:$G$493,0)))","v":215470},{"$f":"IF($I490>$D490,INDEX(Y$431:Y489,MATCH($D490,$G$431:$G489,0)),INDEX(Y491:Y$493,MATCH($D490,$G491:$G$493,0)))","v":14.9},{"$f":"IF($I490>$D490,INDEX(Z$431:Z489,MATCH($D490,$G$431:$G489,0)),INDEX(Z491:Z$493,MATCH($D490,$G491:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I490>$D490,INDEX(AD$431:AD489,MATCH($D490,$G$431:$G489,0)),INDEX(AD491:AD$493,MATCH($D490,$G491:$G$493,0)))","v":7.5828937452901077E-2},null,null,{"$f":"IF($I490>$D490,INDEX(AG$431:AG489,MATCH($D490,$G$431:$G489,0)),INDEX(AG491:AG$493,MATCH($D490,$G491:$G$493,0)))","v":1},{"$f":"IF($I490>$D490,INDEX(AH$431:AH489,MATCH($D490,$G$431:$G489,0)),INDEX(AH491:AH$493,MATCH($D490,$G491:$G$493,0)))","v":0},{"$f":"IF($I490>$D490,INDEX(AI$431:AI489,MATCH($D490,$G$431:$G489,0)),INDEX(AI491:AI$493,MATCH($D490,$G491:$G$493,0)))","v":0},null,null,{"$f":"IF($I490>$D490,INDEX(AL$431:AL489,MATCH($D490,$G$431:$G489,0)),INDEX(AL491:AL$493,MATCH($D490,$G491:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I490>$D490,INDEX(AP$431:AP489,MATCH($D490,$G$431:$G489,0)),INDEX(AP491:AP$493,MATCH($D490,$G491:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I490>$D490,INDEX(AT$431:AT489,MATCH($D490,$G$431:$G489,0)),INDEX(AT491:AT$493,MATCH($D490,$G491:$G$493,0)))","v":70263},{"$f":"IF($I490>$D490,INDEX(AU$431:AU489,MATCH($D490,$G$431:$G489,0)),INDEX(AU491:AU$493,MATCH($D490,$G491:$G$493,0)))","v":826},{"$f":"IF($I490>$D490,INDEX(AV$431:AV489,MATCH($D490,$G$431:$G489,0)),INDEX(AV491:AV$493,MATCH($D490,$G491:$G$493,0)))","v":0},{"$f":"IF($I490>$D490,INDEX(AW$431:AW489,MATCH($D490,$G$431:$G489,0)),INDEX(AW491:AW$493,MATCH($D490,$G491:$G$493,0)))","v":4},{"$f":"IF($I490>$D490,INDEX(AX$431:AX489,MATCH($D490,$G$431:$G489,0)),INDEX(AX491:AX$493,MATCH($D490,$G491:$G$493,0)))","v":35000},null,null,{"$f":"IF($I490>$D490,INDEX(BA$431:BA489,MATCH($D490,$G$431:$G489,0)),INDEX(BA491:BA$493,MATCH($D490,$G491:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I490>$D490,INDEX(BB$431:BB489,MATCH($D490,$G$431:$G489,0)),INDEX(BB491:BB$493,MATCH($D490,$G491:$G$493,0)))","v":1},0,7939.82523490106]
[null,null,20.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I491)),ABS($F$431:$F$492-I491),0))","v":14},0,0,0,20,20,{"$f":"IF($I491>$D491,INDEX(K$431:K490,MATCH($D491,$G$431:$G490,0)),INDEX(K492:K$493,MATCH($D491,$G492:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I491>$D491,INDEX(L$431:L490,MATCH($D491,$G$431:$G490,0)),INDEX(L492:L$493,MATCH($D491,$G492:$G$493,0)))","v":"Honda"},{"$f":"IF($I491>$D491,INDEX(M$431:M490,MATCH($D491,$G$431:$G490,0)),INDEX(M492:M$493,MATCH($D491,$G492:$G$493,0)))","v":"Fr-v"},{"$f":"IF($I491>$D491,INDEX(N$431:N490,MATCH($D491,$G$431:$G490,0)),INDEX(N492:N$493,MATCH($D491,$G492:$G$493,0)))","v":"2,0 executive"},{"$f":"IF($I491>$D491,INDEX(O$431:O490,MATCH($D491,$G$431:$G490,0)),INDEX(O492:O$493,MATCH($D491,$G492:$G$493,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I491,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":6.486623314805918},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I491,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10329.018017206876},{"$f":"IF($I491>$D491,INDEX(V$431:V490,MATCH($D491,$G$431:$G490,0)),INDEX(V492:V$493,MATCH($D491,$G492:$G$493,0)))","v":87340.307692307673},{"$f":"IF($I491>$D491,INDEX(W$431:W490,MATCH($D491,$G$431:$G490,0)),INDEX(W492:W$493,MATCH($D491,$G492:$G$493,0)))","v":75386.615384615361},{"$f":"IF($I491>$D491,INDEX(X$431:X490,MATCH($D491,$G$431:$G490,0)),INDEX(X492:X$493,MATCH($D491,$G492:$G$493,0)))","v":215470},{"$f":"IF($I491>$D491,INDEX(Y$431:Y490,MATCH($D491,$G$431:$G490,0)),INDEX(Y492:Y$493,MATCH($D491,$G492:$G$493,0)))","v":14.9},{"$f":"IF($I491>$D491,INDEX(Z$431:Z490,MATCH($D491,$G$431:$G490,0)),INDEX(Z492:Z$493,MATCH($D491,$G492:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I491>$D491,INDEX(AD$431:AD490,MATCH($D491,$G$431:$G490,0)),INDEX(AD492:AD$493,MATCH($D491,$G492:$G$493,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I491>$D491,INDEX(AG$431:AG490,MATCH($D491,$G$431:$G490,0)),INDEX(AG492:AG$493,MATCH($D491,$G492:$G$493,0)))","v":1},{"$f":"IF($I491>$D491,INDEX(AH$431:AH490,MATCH($D491,$G$431:$G490,0)),INDEX(AH492:AH$493,MATCH($D491,$G492:$G$493,0)))","v":0},{"$f":"IF($I491>$D491,INDEX(AI$431:AI490,MATCH($D491,$G$431:$G490,0)),INDEX(AI492:AI$493,MATCH($D491,$G492:$G$493,0)))","v":0},null,null,{"$f":"IF($I491>$D491,INDEX(AL$431:AL490,MATCH($D491,$G$431:$G490,0)),INDEX(AL492:AL$493,MATCH($D491,$G492:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I491>$D491,INDEX(AP$431:AP490,MATCH($D491,$G$431:$G490,0)),INDEX(AP492:AP$493,MATCH($D491,$G492:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I491>$D491,INDEX(AT$431:AT490,MATCH($D491,$G$431:$G490,0)),INDEX(AT492:AT$493,MATCH($D491,$G492:$G$493,0)))","v":70263},{"$f":"IF($I491>$D491,INDEX(AU$431:AU490,MATCH($D491,$G$431:$G490,0)),INDEX(AU492:AU$493,MATCH($D491,$G492:$G$493,0)))","v":826},{"$f":"IF($I491>$D491,INDEX(AV$431:AV490,MATCH($D491,$G$431:$G490,0)),INDEX(AV492:AV$493,MATCH($D491,$G492:$G$493,0)))","v":0},{"$f":"IF($I491>$D491,INDEX(AW$431:AW490,MATCH($D491,$G$431:$G490,0)),INDEX(AW492:AW$493,MATCH($D491,$G492:$G$493,0)))","v":4},{"$f":"IF($I491>$D491,INDEX(AX$431:AX490,MATCH($D491,$G$431:$G490,0)),INDEX(AX492:AX$493,MATCH($D491,$G492:$G$493,0)))","v":35000},null,null,{"$f":"IF($I491>$D491,INDEX(BA$431:BA490,MATCH($D491,$G$431:$G490,0)),INDEX(BA492:BA$493,MATCH($D491,$G492:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I491>$D491,INDEX(BB$431:BB490,MATCH($D491,$G$431:$G490,0)),INDEX(BB492:BB$493,MATCH($D491,$G492:$G$493,0)))","v":1},0,7894.2157924386847]
[null,null,20.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I492)),ABS($F$431:$F$492-I492),0))","v":14},0,0,0,20,20,{"$f":"IF($I492>$D492,INDEX(K$431:K491,MATCH($D492,$G$431:$G491,0)),INDEX(K493:K$493,MATCH($D492,$G493:$G$493,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I492>$D492,INDEX(L$431:L491,MATCH($D492,$G$431:$G491,0)),INDEX(L493:L$493,MATCH($D492,$G493:$G$493,0)))","v":"Seat"},{"$f":"IF($I492>$D492,INDEX(M$431:M491,MATCH($D492,$G$431:$G491,0)),INDEX(M493:M$493,MATCH($D492,$G493:$G$493,0)))","v":"Altea van"},{"$f":"IF($I492>$D492,INDEX(N$431:N491,MATCH($D492,$G$431:$G491,0)),INDEX(N493:N$493,MATCH($D492,$G493:$G$493,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I492>$D492,INDEX(O$431:O491,MATCH($D492,$G$431:$G491,0)),INDEX(O493:O$493,MATCH($D492,$G493:$G$493,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I492,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":6.486623314805918},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I492,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10329.018017206876},{"$f":"IF($I492>$D492,INDEX(V$431:V491,MATCH($D492,$G$431:$G491,0)),INDEX(V493:V$493,MATCH($D492,$G493:$G$493,0)))","v":102179.28205128205},{"$f":"IF($I492>$D492,INDEX(W$431:W491,MATCH($D492,$G$431:$G491,0)),INDEX(W493:W$493,MATCH($D492,$G493:$G$493,0)))","v":93007.897435897437},{"$f":"IF($I492>$D492,INDEX(X$431:X491,MATCH($D492,$G$431:$G491,0)),INDEX(X493:X$493,MATCH($D492,$G493:$G$493,0)))","v":215470},{"$f":"IF($I492>$D492,INDEX(Y$431:Y491,MATCH($D492,$G$431:$G491,0)),INDEX(Y493:Y$493,MATCH($D492,$G493:$G$493,0)))","v":14.9},{"$f":"IF($I492>$D492,INDEX(Z$431:Z491,MATCH($D492,$G$431:$G491,0)),INDEX(Z493:Z$493,MATCH($D492,$G493:$G$493,0)))","v":1665},null,null,null,{"$f":"IF($I492>$D492,INDEX(AD$431:AD491,MATCH($D492,$G$431:$G491,0)),INDEX(AD493:AD$493,MATCH($D492,$G493:$G$493,0)))","v":9.6440951951264203E-2},null,null,{"$f":"IF($I492>$D492,INDEX(AG$431:AG491,MATCH($D492,$G$431:$G491,0)),INDEX(AG493:AG$493,MATCH($D492,$G493:$G$493,0)))","v":1},{"$f":"IF($I492>$D492,INDEX(AH$431:AH491,MATCH($D492,$G$431:$G491,0)),INDEX(AH493:AH$493,MATCH($D492,$G493:$G$493,0)))","v":0},{"$f":"IF($I492>$D492,INDEX(AI$431:AI491,MATCH($D492,$G$431:$G491,0)),INDEX(AI493:AI$493,MATCH($D492,$G493:$G$493,0)))","v":0},null,null,{"$f":"IF($I492>$D492,INDEX(AL$431:AL491,MATCH($D492,$G$431:$G491,0)),INDEX(AL493:AL$493,MATCH($D492,$G493:$G$493,0)))","v":260.82},null,null,null,{"$f":"IF($I492>$D492,INDEX(AP$431:AP491,MATCH($D492,$G$431:$G491,0)),INDEX(AP493:AP$493,MATCH($D492,$G493:$G$493,0)))","v":0},null,null,null,{"$f":"IF($I492>$D492,INDEX(AT$431:AT491,MATCH($D492,$G$431:$G491,0)),INDEX(AT493:AT$493,MATCH($D492,$G493:$G$493,0)))","v":70263},{"$f":"IF($I492>$D492,INDEX(AU$431:AU491,MATCH($D492,$G$431:$G491,0)),INDEX(AU493:AU$493,MATCH($D492,$G493:$G$493,0)))","v":826},{"$f":"IF($I492>$D492,INDEX(AV$431:AV491,MATCH($D492,$G$431:$G491,0)),INDEX(AV493:AV$493,MATCH($D492,$G493:$G$493,0)))","v":0},{"$f":"IF($I492>$D492,INDEX(AW$431:AW491,MATCH($D492,$G$431:$G491,0)),INDEX(AW493:AW$493,MATCH($D492,$G493:$G$493,0)))","v":4},{"$f":"IF($I492>$D492,INDEX(AX$431:AX491,MATCH($D492,$G$431:$G491,0)),INDEX(AX493:AX$493,MATCH($D492,$G493:$G$493,0)))","v":35000},null,null,{"$f":"IF($I492>$D492,INDEX(BA$431:BA491,MATCH($D492,$G$431:$G491,0)),INDEX(BA493:BA$493,MATCH($D492,$G493:$G$493,0)))","v":1.1359999999999999},{"$f":"IF($I492>$D492,INDEX(BB$431:BB491,MATCH($D492,$G$431:$G491,0)),INDEX(BB493:BB$493,MATCH($D492,$G493:$G$493,0)))","v":1},0,9235.4300476127046]
[null,null,20.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I493)),ABS($F$431:$F$492-I493),0))","v":14},0,0,0,20,20,{"$f":"IF($I493>$D493,INDEX(K$431:K492,MATCH($D493,$G$431:$G492,0)),INDEX(K$493:K494,MATCH($D493,$G$493:$G494,0)))","v":"Lille varebil, benzin"},{"$f":"IF($I493>$D493,INDEX(L$431:L492,MATCH($D493,$G$431:$G492,0)),INDEX(L$493:L494,MATCH($D493,$G$493:$G494,0)))","v":"Suzuki"},{"$f":"IF($I493>$D493,INDEX(M$431:M492,MATCH($D493,$G$431:$G492,0)),INDEX(M$493:M494,MATCH($D493,$G$493:$G494,0)))","v":"Grand vitara"},{"$f":"IF($I493>$D493,INDEX(N$431:N492,MATCH($D493,$G$431:$G492,0)),INDEX(N$493:N494,MATCH($D493,$G$493:$G494,0)))","v":"2,0 l van"},{"$f":"IF($I493>$D493,INDEX(O$431:O492,MATCH($D493,$G$431:$G492,0)),INDEX(O$493:O494,MATCH($D493,$G$493:$G494,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$9:$N$29,MATCH('Varebiler - Benzin'!I493,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":6.486623314805918},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$9:$H$29,MATCH('Varebiler - Benzin'!I493,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10329.018017206876},{"$f":"IF($I493>$D493,INDEX(V$431:V492,MATCH($D493,$G$431:$G492,0)),INDEX(V$493:V494,MATCH($D493,$G$493:$G494,0)))","v":87844.923076923078},{"$f":"IF($I493>$D493,INDEX(W$431:W492,MATCH($D493,$G$431:$G492,0)),INDEX(W$493:W494,MATCH($D493,$G$493:$G494,0)))","v":75985.846153846142},{"$f":"IF($I493>$D493,INDEX(X$431:X492,MATCH($D493,$G$431:$G492,0)),INDEX(X$493:X494,MATCH($D493,$G$493:$G494,0)))","v":215470},{"$f":"IF($I493>$D493,INDEX(Y$431:Y492,MATCH($D493,$G$431:$G492,0)),INDEX(Y$493:Y494,MATCH($D493,$G$493:$G494,0)))","v":14.9},{"$f":"IF($I493>$D493,INDEX(Z$431:Z492,MATCH($D493,$G$431:$G492,0)),INDEX(Z$493:Z494,MATCH($D493,$G$493:$G494,0)))","v":1665},null,null,null,{"$f":"IF($I493>$D493,INDEX(AD$431:AD492,MATCH($D493,$G$431:$G492,0)),INDEX(AD$493:AD494,MATCH($D493,$G$493:$G494,0)))","v":7.5828937452901077E-2},null,null,{"$f":"IF($I493>$D493,INDEX(AG$431:AG492,MATCH($D493,$G$431:$G492,0)),INDEX(AG$493:AG494,MATCH($D493,$G$493:$G494,0)))","v":1},{"$f":"IF($I493>$D493,INDEX(AH$431:AH492,MATCH($D493,$G$431:$G492,0)),INDEX(AH$493:AH494,MATCH($D493,$G$493:$G494,0)))","v":0},{"$f":"IF($I493>$D493,INDEX(AI$431:AI492,MATCH($D493,$G$431:$G492,0)),INDEX(AI$493:AI494,MATCH($D493,$G$493:$G494,0)))","v":0},null,null,{"$f":"IF($I493>$D493,INDEX(AL$431:AL492,MATCH($D493,$G$431:$G492,0)),INDEX(AL$493:AL494,MATCH($D493,$G$493:$G494,0)))","v":260.82},null,null,null,{"$f":"IF($I493>$D493,INDEX(AP$431:AP492,MATCH($D493,$G$431:$G492,0)),INDEX(AP$493:AP494,MATCH($D493,$G$493:$G494,0)))","v":0},null,null,null,{"$f":"IF($I493>$D493,INDEX(AT$431:AT492,MATCH($D493,$G$431:$G492,0)),INDEX(AT$493:AT494,MATCH($D493,$G$493:$G494,0)))","v":70263},{"$f":"IF($I493>$D493,INDEX(AU$431:AU492,MATCH($D493,$G$431:$G492,0)),INDEX(AU$493:AU494,MATCH($D493,$G$493:$G494,0)))","v":826},{"$f":"IF($I493>$D493,INDEX(AV$431:AV492,MATCH($D493,$G$431:$G492,0)),INDEX(AV$493:AV494,MATCH($D493,$G$493:$G494,0)))","v":0},{"$f":"IF($I493>$D493,INDEX(AW$431:AW492,MATCH($D493,$G$431:$G492,0)),INDEX(AW$493:AW494,MATCH($D493,$G$493:$G494,0)))","v":4},{"$f":"IF($I493>$D493,INDEX(AX$431:AX492,MATCH($D493,$G$431:$G492,0)),INDEX(AX$493:AX494,MATCH($D493,$G$493:$G494,0)))","v":35000},null,null,{"$f":"IF($I493>$D493,INDEX(BA$431:BA492,MATCH($D493,$G$431:$G492,0)),INDEX(BA$493:BA494,MATCH($D493,$G$493:$G494,0)))","v":1.1359999999999999},{"$f":"IF($I493>$D493,INDEX(BB$431:BB492,MATCH($D493,$G$431:$G492,0)),INDEX(BB$493:BB494,MATCH($D493,$G$493:$G494,0)))","v":1},0,7939.82523490106]
[null,null,0.1,{"$f":"IF(COUNTIF(I490:I494,I494)=1,E494+0.1,IF(COUNTIF(I490:I494,I494)=2,E494+0.2,IF(COUNTIF(I490:I494,I494)=3,E494+0.3,0)))","v":0.1},{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I494)),ABS($F$431:$F$492-I494),0))","v":0},{"$f":"(IF(H494=0,0,I494))*1","v":0},0.1,0,0,0,"Mellem varebil, benzin","VOLKSWAGEN","TOURAN","1.5 TSI 150 DSG7",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Varerbiler_trafikarbejde!N31:N51)","v":98.232260177149982},{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I494,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.6755856379133127},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I494,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13966.56757849624},210569.72222222228,47000,215470,14.9,1665,null,null,null,4.9019607843137261E-2,149,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,1,1,0,19032.25292532942]
[null,null,0.2,{"$f":"IF(COUNTIF(I491:I495,I495)=1,E495+0.1,IF(COUNTIF(I491:I495,I495)=2,E495+0.2,IF(COUNTIF(I491:I495,I495)=3,E495+0.3,0)))","v":0.2},{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I495)),ABS($F$431:$F$492-I495),0))","v":0},{"$f":"(IF(H495=0,0,I495))*1","v":0},0.2,0,0,{"$f":"I495+input_år-original_år","v":0},"Mellem varebil, benzin","TOYOTA","RAV4","2.5 Hybrid (218 hk) 4X2 aut. gear",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I495,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.6755856379133127},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I495,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13966.56757849624},254004.16666666669,47000,215470,14.9,1665,null,null,null,4.0983606557377053E-2,131,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,1,1,{"$f":"AJ495*U495","v":0},{"$f":"-PMT(Lånerente,Y495,V495)","v":22958.056329607236}]
[null,null,{"$f":"IF(COUNTIF(J494:J496,J496)=1,J496+0.1,IF(COUNTIF(J494:J496,J496)=2,J496+0.2,IF(COUNTIF(J494:J496,J496)=3,J496+0.3,0)))","v":0.3},{"$f":"IF(COUNTIF(I493:I496,I496)=1,E496+0.1,IF(COUNTIF(I493:I496,I496)=2,E496+0.2,IF(COUNTIF(I493:I496,I496)=3,E496+0.3,0)))","v":0.3},{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I496)),ABS($F$431:$F$492-I496),0))","v":0},0,0.3,0,0,0,"Mellem varebil, benzin","VOLKSWAGEN","CADDY","1.5 TSI 114 (6 trins man.)",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I496,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.6755856379133127},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I496,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13966.56757849624},134387.5,47000,215470,14.9,1665,null,null,null,5.5248618784530384E-2,148,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,1,1,0,12146.555843880878]
[null,null,1.1000000000000001,0.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I497)),ABS($F$431:$F$492-I497),0))","v":0},0,{"$f":"(IF(F497=0,0,IF(COUNTIF(F495:F497,F497)=1,F497&\",1\",IF(COUNTIF(F495:F497,F497)=2,F497&\",2\",IF(COUNTIF(F495:F497,F497)=3,F497&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I497>$D497,INDEX(K$494:K496,MATCH($D497,$G$494:$G496,0)),INDEX(K498:K$556,MATCH($D497,$G498:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I497>$D497,INDEX(L$494:L496,MATCH($D497,$G$494:$G496,0)),INDEX(L498:L$556,MATCH($D497,$G498:$G$556,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I497>$D497,INDEX(M$494:M496,MATCH($D497,$G$494:$G496,0)),INDEX(M498:M$556,MATCH($D497,$G498:$G$556,0)))","v":"TOURAN"},{"$f":"IF($I497>$D497,INDEX(N$494:N496,MATCH($D497,$G$494:$G496,0)),INDEX(N498:N$556,MATCH($D497,$G498:$G$556,0)))","v":"1.5 TSI 150 DSG7"},{"$f":"IF($I497>$D497,INDEX(O$494:O496,MATCH($D497,$G$494:$G496,0)),INDEX(O498:O$556,MATCH($D497,$G498:$G$556,0)))","v":2021},{"$f":"P494-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I497,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":6.4760180547971355},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I497,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13491.704280827365},{"$f":"IF($I497>$D497,INDEX(V$494:V496,MATCH($D497,$G$494:$G496,0)),INDEX(V498:V$556,MATCH($D497,$G498:$G$556,0)))","v":210569.72222222228},{"$f":"IF($I497>$D497,INDEX(W$494:W496,MATCH($D497,$G$494:$G496,0)),INDEX(W498:W$556,MATCH($D497,$G498:$G$556,0)))","v":47000},{"$f":"IF($I497>$D497,INDEX(X$494:X496,MATCH($D497,$G$494:$G496,0)),INDEX(X498:X$556,MATCH($D497,$G498:$G$556,0)))","v":215470},{"$f":"IF($I497>$D497,INDEX(Y$494:Y496,MATCH($D497,$G$494:$G496,0)),INDEX(Y498:Y$556,MATCH($D497,$G498:$G$556,0)))","v":14.9},{"$f":"IF($I497>$D497,INDEX(Z$494:Z496,MATCH($D497,$G$494:$G496,0)),INDEX(Z498:Z$556,MATCH($D497,$G498:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I497>$D497,INDEX(AD$494:AD496,MATCH($D497,$G$494:$G496,0)),INDEX(AD498:AD$556,MATCH($D497,$G498:$G$556,0)))","v":4.9019607843137261E-2},null,null,{"$f":"IF($I497>$D497,INDEX(AG$494:AG496,MATCH($D497,$G$494:$G496,0)),INDEX(AG498:AG$556,MATCH($D497,$G498:$G$556,0)))","v":1},{"$f":"IF($I497>$D497,INDEX(AH$494:AH496,MATCH($D497,$G$494:$G496,0)),INDEX(AH498:AH$556,MATCH($D497,$G498:$G$556,0)))","v":0},{"$f":"IF($I497>$D497,INDEX(AI$494:AI496,MATCH($D497,$G$494:$G496,0)),INDEX(AI498:AI$556,MATCH($D497,$G498:$G$556,0)))","v":0},null,null,{"$f":"IF($I497>$D497,INDEX(AL$494:AL496,MATCH($D497,$G$494:$G496,0)),INDEX(AL498:AL$556,MATCH($D497,$G498:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I497>$D497,INDEX(AP$494:AP496,MATCH($D497,$G$494:$G496,0)),INDEX(AP498:AP$556,MATCH($D497,$G498:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I497>$D497,INDEX(AT$494:AT496,MATCH($D497,$G$494:$G496,0)),INDEX(AT498:AT$556,MATCH($D497,$G498:$G$556,0)))","v":70263},{"$f":"IF($I497>$D497,INDEX(AU$494:AU496,MATCH($D497,$G$494:$G496,0)),INDEX(AU498:AU$556,MATCH($D497,$G498:$G$556,0)))","v":833},{"$f":"IF($I497>$D497,INDEX(AV$494:AV496,MATCH($D497,$G$494:$G496,0)),INDEX(AV498:AV$556,MATCH($D497,$G498:$G$556,0)))","v":0},{"$f":"IF($I497>$D497,INDEX(AW$494:AW496,MATCH($D497,$G$494:$G496,0)),INDEX(AW498:AW$556,MATCH($D497,$G498:$G$556,0)))","v":4},{"$f":"IF($I497>$D497,INDEX(AX$494:AX496,MATCH($D497,$G$494:$G496,0)),INDEX(AX498:AX$556,MATCH($D497,$G498:$G$556,0)))","v":35000},null,null,{"$f":"IF($I497>$D497,INDEX(BA$494:BA496,MATCH($D497,$G$494:$G496,0)),INDEX(BA498:BA$556,MATCH($D497,$G498:$G$556,0)))","v":1},{"$f":"IF($I497>$D497,INDEX(BB$494:BB496,MATCH($D497,$G$494:$G496,0)),INDEX(BB498:BB$556,MATCH($D497,$G498:$G$556,0)))","v":1},0,19032.25292532942]
[null,null,1.2,0.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I498)),ABS($F$431:$F$492-I498),0))","v":0},0,{"$f":"(IF(F498=0,0,IF(COUNTIF(F496:F498,F498)=1,F498&\",1\",IF(COUNTIF(F496:F498,F498)=2,F498&\",2\",IF(COUNTIF(F496:F498,F498)=3,F498&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I498>$D498,INDEX(K$494:K497,MATCH($D498,$G$494:$G497,0)),INDEX(K499:K$556,MATCH($D498,$G499:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I498>$D498,INDEX(L$494:L497,MATCH($D498,$G$494:$G497,0)),INDEX(L499:L$556,MATCH($D498,$G499:$G$556,0)))","v":"TOYOTA"},{"$f":"IF($I498>$D498,INDEX(M$494:M497,MATCH($D498,$G$494:$G497,0)),INDEX(M499:M$556,MATCH($D498,$G499:$G$556,0)))","v":"RAV4"},{"$f":"IF($I498>$D498,INDEX(N$494:N497,MATCH($D498,$G$494:$G497,0)),INDEX(N499:N$556,MATCH($D498,$G499:$G$556,0)))","v":"2.5 Hybrid (218 hk) 4X2 aut. gear"},{"$f":"IF($I498>$D498,INDEX(O$494:O497,MATCH($D498,$G$494:$G497,0)),INDEX(O499:O$556,MATCH($D498,$G499:$G$556,0)))","v":2021},{"$f":"P495-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I498,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":6.4760180547971355},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I498,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13491.704280827365},{"$f":"IF($I498>$D498,INDEX(V$494:V497,MATCH($D498,$G$494:$G497,0)),INDEX(V499:V$556,MATCH($D498,$G499:$G$556,0)))","v":254004.16666666669},{"$f":"IF($I498>$D498,INDEX(W$494:W497,MATCH($D498,$G$494:$G497,0)),INDEX(W499:W$556,MATCH($D498,$G499:$G$556,0)))","v":47000},{"$f":"IF($I498>$D498,INDEX(X$494:X497,MATCH($D498,$G$494:$G497,0)),INDEX(X499:X$556,MATCH($D498,$G499:$G$556,0)))","v":215470},{"$f":"IF($I498>$D498,INDEX(Y$494:Y497,MATCH($D498,$G$494:$G497,0)),INDEX(Y499:Y$556,MATCH($D498,$G499:$G$556,0)))","v":14.9},{"$f":"IF($I498>$D498,INDEX(Z$494:Z497,MATCH($D498,$G$494:$G497,0)),INDEX(Z499:Z$556,MATCH($D498,$G499:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I498>$D498,INDEX(AD$494:AD497,MATCH($D498,$G$494:$G497,0)),INDEX(AD499:AD$556,MATCH($D498,$G499:$G$556,0)))","v":4.0983606557377053E-2},null,null,{"$f":"IF($I498>$D498,INDEX(AG$494:AG497,MATCH($D498,$G$494:$G497,0)),INDEX(AG499:AG$556,MATCH($D498,$G499:$G$556,0)))","v":1},{"$f":"IF($I498>$D498,INDEX(AH$494:AH497,MATCH($D498,$G$494:$G497,0)),INDEX(AH499:AH$556,MATCH($D498,$G499:$G$556,0)))","v":0},{"$f":"IF($I498>$D498,INDEX(AI$494:AI497,MATCH($D498,$G$494:$G497,0)),INDEX(AI499:AI$556,MATCH($D498,$G499:$G$556,0)))","v":0},null,null,{"$f":"IF($I498>$D498,INDEX(AL$494:AL497,MATCH($D498,$G$494:$G497,0)),INDEX(AL499:AL$556,MATCH($D498,$G499:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I498>$D498,INDEX(AP$494:AP497,MATCH($D498,$G$494:$G497,0)),INDEX(AP499:AP$556,MATCH($D498,$G499:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I498>$D498,INDEX(AT$494:AT497,MATCH($D498,$G$494:$G497,0)),INDEX(AT499:AT$556,MATCH($D498,$G499:$G$556,0)))","v":70263},{"$f":"IF($I498>$D498,INDEX(AU$494:AU497,MATCH($D498,$G$494:$G497,0)),INDEX(AU499:AU$556,MATCH($D498,$G499:$G$556,0)))","v":833},{"$f":"IF($I498>$D498,INDEX(AV$494:AV497,MATCH($D498,$G$494:$G497,0)),INDEX(AV499:AV$556,MATCH($D498,$G499:$G$556,0)))","v":0},{"$f":"IF($I498>$D498,INDEX(AW$494:AW497,MATCH($D498,$G$494:$G497,0)),INDEX(AW499:AW$556,MATCH($D498,$G499:$G$556,0)))","v":4},{"$f":"IF($I498>$D498,INDEX(AX$494:AX497,MATCH($D498,$G$494:$G497,0)),INDEX(AX499:AX$556,MATCH($D498,$G499:$G$556,0)))","v":35000},null,null,{"$f":"IF($I498>$D498,INDEX(BA$494:BA497,MATCH($D498,$G$494:$G497,0)),INDEX(BA499:BA$556,MATCH($D498,$G499:$G$556,0)))","v":1},{"$f":"IF($I498>$D498,INDEX(BB$494:BB497,MATCH($D498,$G$494:$G497,0)),INDEX(BB499:BB$556,MATCH($D498,$G499:$G$556,0)))","v":1},0,22958.056329607236]
[null,null,1.3,0.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I499)),ABS($F$431:$F$492-I499),0))","v":0},0,0,0,1,1,{"$f":"IF($I499>$D499,INDEX(K$494:K498,MATCH($D499,$G$494:$G498,0)),INDEX(K500:K$556,MATCH($D499,$G500:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I499>$D499,INDEX(L$494:L498,MATCH($D499,$G$494:$G498,0)),INDEX(L500:L$556,MATCH($D499,$G500:$G$556,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I499>$D499,INDEX(M$494:M498,MATCH($D499,$G$494:$G498,0)),INDEX(M500:M$556,MATCH($D499,$G500:$G$556,0)))","v":"CADDY"},{"$f":"IF($I499>$D499,INDEX(N$494:N498,MATCH($D499,$G$494:$G498,0)),INDEX(N500:N$556,MATCH($D499,$G500:$G$556,0)))","v":"1.5 TSI 114 (6 trins man.)"},{"$f":"IF($I499>$D499,INDEX(O$494:O498,MATCH($D499,$G$494:$G498,0)),INDEX(O500:O$556,MATCH($D499,$G500:$G$556,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I499,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":6.4760180547971355},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I499,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13491.704280827365},{"$f":"IF($I499>$D499,INDEX(V$494:V498,MATCH($D499,$G$494:$G498,0)),INDEX(V500:V$556,MATCH($D499,$G500:$G$556,0)))","v":134387.5},{"$f":"IF($I499>$D499,INDEX(W$494:W498,MATCH($D499,$G$494:$G498,0)),INDEX(W500:W$556,MATCH($D499,$G500:$G$556,0)))","v":47000},{"$f":"IF($I499>$D499,INDEX(X$494:X498,MATCH($D499,$G$494:$G498,0)),INDEX(X500:X$556,MATCH($D499,$G500:$G$556,0)))","v":215470},{"$f":"IF($I499>$D499,INDEX(Y$494:Y498,MATCH($D499,$G$494:$G498,0)),INDEX(Y500:Y$556,MATCH($D499,$G500:$G$556,0)))","v":14.9},{"$f":"IF($I499>$D499,INDEX(Z$494:Z498,MATCH($D499,$G$494:$G498,0)),INDEX(Z500:Z$556,MATCH($D499,$G500:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I499>$D499,INDEX(AD$494:AD498,MATCH($D499,$G$494:$G498,0)),INDEX(AD500:AD$556,MATCH($D499,$G500:$G$556,0)))","v":5.5248618784530384E-2},null,null,{"$f":"IF($I499>$D499,INDEX(AG$494:AG498,MATCH($D499,$G$494:$G498,0)),INDEX(AG500:AG$556,MATCH($D499,$G500:$G$556,0)))","v":1},{"$f":"IF($I499>$D499,INDEX(AH$494:AH498,MATCH($D499,$G$494:$G498,0)),INDEX(AH500:AH$556,MATCH($D499,$G500:$G$556,0)))","v":0},{"$f":"IF($I499>$D499,INDEX(AI$494:AI498,MATCH($D499,$G$494:$G498,0)),INDEX(AI500:AI$556,MATCH($D499,$G500:$G$556,0)))","v":0},null,null,{"$f":"IF($I499>$D499,INDEX(AL$494:AL498,MATCH($D499,$G$494:$G498,0)),INDEX(AL500:AL$556,MATCH($D499,$G500:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I499>$D499,INDEX(AP$494:AP498,MATCH($D499,$G$494:$G498,0)),INDEX(AP500:AP$556,MATCH($D499,$G500:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I499>$D499,INDEX(AT$494:AT498,MATCH($D499,$G$494:$G498,0)),INDEX(AT500:AT$556,MATCH($D499,$G500:$G$556,0)))","v":70263},{"$f":"IF($I499>$D499,INDEX(AU$494:AU498,MATCH($D499,$G$494:$G498,0)),INDEX(AU500:AU$556,MATCH($D499,$G500:$G$556,0)))","v":833},{"$f":"IF($I499>$D499,INDEX(AV$494:AV498,MATCH($D499,$G$494:$G498,0)),INDEX(AV500:AV$556,MATCH($D499,$G500:$G$556,0)))","v":0},{"$f":"IF($I499>$D499,INDEX(AW$494:AW498,MATCH($D499,$G$494:$G498,0)),INDEX(AW500:AW$556,MATCH($D499,$G500:$G$556,0)))","v":4},{"$f":"IF($I499>$D499,INDEX(AX$494:AX498,MATCH($D499,$G$494:$G498,0)),INDEX(AX500:AX$556,MATCH($D499,$G500:$G$556,0)))","v":35000},null,null,{"$f":"IF($I499>$D499,INDEX(BA$494:BA498,MATCH($D499,$G$494:$G498,0)),INDEX(BA500:BA$556,MATCH($D499,$G500:$G$556,0)))","v":1},{"$f":"IF($I499>$D499,INDEX(BB$494:BB498,MATCH($D499,$G$494:$G498,0)),INDEX(BB500:BB$556,MATCH($D499,$G500:$G$556,0)))","v":1},0,12146.555843880878]
[null,null,2.1,2.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I500)),ABS($F$431:$F$492-I500),0))","v":2},2,2.1,1,2,2,{"$f":"K514","v":"Mellem varebil, benzin"},"VOLKSWAGEN","CADDY","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I500,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":9.5531789837596808},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I500,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13032.986335279238},100309.85589778499,42599.101112586199,215470,14.9,1665,null,null,null,5.7646659884706693E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$Q$56","v":0.88666650240898648},0,9066.4627763303051]
[null,null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I501)),ABS($F$431:$F$492-I501),0))","v":2},2,2.2000000000000002,1,2,2,{"$f":"K500","v":"Mellem varebil, benzin"},"FORD","TRANSIT CONNECT","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I501,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":9.5531789837596808},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I501,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13032.986335279238},90561.236363636315,67153.272727272692,215470,14.9,1665,null,null,null,7.8125E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,{"$f":"BA500","v":1},{"$f":"BB500","v":0.88666650240898648},0,8185.3380320476545]
[null,null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I502)),ABS($F$431:$F$492-I502),0))","v":2},2,2.2999999999999998,1,2,2,{"$f":"K501","v":"Mellem varebil, benzin"},"MERCEDES-BENZ","GLC","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I502,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":9.5531789837596808},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I502,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13032.986335279238},306136.9600306736,214388.10001917102,215470,14.9,1665,null,null,null,9.732360097323603E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,{"$f":"BA501","v":1},{"$f":"BB501","v":0.88666650240898648},0,27670.056224637745]
[null,null,3.1,2.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I503)),ABS($F$431:$F$492-I503),0))","v":2},0,{"$f":"(IF(F503=0,0,IF(COUNTIF(F501:F503,F503)=1,F503&\",1\",IF(COUNTIF(F501:F503,F503)=2,F503&\",2\",IF(COUNTIF(F501:F503,F503)=3,F503&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I503>$D503,INDEX(K$494:K502,MATCH($D503,$G$494:$G502,0)),INDEX(K504:K$556,MATCH($D503,$G504:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I503>$D503,INDEX(L$494:L502,MATCH($D503,$G$494:$G502,0)),INDEX(L504:L$556,MATCH($D503,$G504:$G$556,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I503>$D503,INDEX(M$494:M502,MATCH($D503,$G$494:$G502,0)),INDEX(M504:M$556,MATCH($D503,$G504:$G$556,0)))","v":"CADDY"},{"$f":"IF($I503>$D503,INDEX(N$494:N502,MATCH($D503,$G$494:$G502,0)),INDEX(N504:N$556,MATCH($D503,$G504:$G$556,0)))","v":"Gnsn variant"},{"$f":"IF($I503>$D503,INDEX(O$494:O502,MATCH($D503,$G$494:$G502,0)),INDEX(O504:O$556,MATCH($D503,$G504:$G$556,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I503,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11.469366832690445},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I503,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12589.864799879742},{"$f":"IF($I503>$D503,INDEX(V$494:V502,MATCH($D503,$G$494:$G502,0)),INDEX(V504:V$556,MATCH($D503,$G504:$G$556,0)))","v":100309.85589778499},{"$f":"IF($I503>$D503,INDEX(W$494:W502,MATCH($D503,$G$494:$G502,0)),INDEX(W504:W$556,MATCH($D503,$G504:$G$556,0)))","v":42599.101112586199},{"$f":"IF($I503>$D503,INDEX(X$494:X502,MATCH($D503,$G$494:$G502,0)),INDEX(X504:X$556,MATCH($D503,$G504:$G$556,0)))","v":215470},{"$f":"IF($I503>$D503,INDEX(Y$494:Y502,MATCH($D503,$G$494:$G502,0)),INDEX(Y504:Y$556,MATCH($D503,$G504:$G$556,0)))","v":14.9},{"$f":"IF($I503>$D503,INDEX(Z$494:Z502,MATCH($D503,$G$494:$G502,0)),INDEX(Z504:Z$556,MATCH($D503,$G504:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I503>$D503,INDEX(AD$494:AD502,MATCH($D503,$G$494:$G502,0)),INDEX(AD504:AD$556,MATCH($D503,$G504:$G$556,0)))","v":5.7646659884706693E-2},null,null,{"$f":"IF($I503>$D503,INDEX(AG$494:AG502,MATCH($D503,$G$494:$G502,0)),INDEX(AG504:AG$556,MATCH($D503,$G504:$G$556,0)))","v":1},{"$f":"IF($I503>$D503,INDEX(AH$494:AH502,MATCH($D503,$G$494:$G502,0)),INDEX(AH504:AH$556,MATCH($D503,$G504:$G$556,0)))","v":0},{"$f":"IF($I503>$D503,INDEX(AI$494:AI502,MATCH($D503,$G$494:$G502,0)),INDEX(AI504:AI$556,MATCH($D503,$G504:$G$556,0)))","v":0},null,null,{"$f":"IF($I503>$D503,INDEX(AL$494:AL502,MATCH($D503,$G$494:$G502,0)),INDEX(AL504:AL$556,MATCH($D503,$G504:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I503>$D503,INDEX(AP$494:AP502,MATCH($D503,$G$494:$G502,0)),INDEX(AP504:AP$556,MATCH($D503,$G504:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I503>$D503,INDEX(AT$494:AT502,MATCH($D503,$G$494:$G502,0)),INDEX(AT504:AT$556,MATCH($D503,$G504:$G$556,0)))","v":70263},{"$f":"IF($I503>$D503,INDEX(AU$494:AU502,MATCH($D503,$G$494:$G502,0)),INDEX(AU504:AU$556,MATCH($D503,$G504:$G$556,0)))","v":833},{"$f":"IF($I503>$D503,INDEX(AV$494:AV502,MATCH($D503,$G$494:$G502,0)),INDEX(AV504:AV$556,MATCH($D503,$G504:$G$556,0)))","v":0},{"$f":"IF($I503>$D503,INDEX(AW$494:AW502,MATCH($D503,$G$494:$G502,0)),INDEX(AW504:AW$556,MATCH($D503,$G504:$G$556,0)))","v":4},{"$f":"IF($I503>$D503,INDEX(AX$494:AX502,MATCH($D503,$G$494:$G502,0)),INDEX(AX504:AX$556,MATCH($D503,$G504:$G$556,0)))","v":35000},null,null,{"$f":"IF($I503>$D503,INDEX(BA$494:BA502,MATCH($D503,$G$494:$G502,0)),INDEX(BA504:BA$556,MATCH($D503,$G504:$G$556,0)))","v":1},{"$f":"IF($I503>$D503,INDEX(BB$494:BB502,MATCH($D503,$G$494:$G502,0)),INDEX(BB504:BB$556,MATCH($D503,$G504:$G$556,0)))","v":0.88666650240898648},0,9066.4627763303051]
[null,null,3.2,2.2000000000000002,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I504)),ABS($F$431:$F$492-I504),0))","v":2},0,{"$f":"(IF(F504=0,0,IF(COUNTIF(F502:F504,F504)=1,F504&\",1\",IF(COUNTIF(F502:F504,F504)=2,F504&\",2\",IF(COUNTIF(F502:F504,F504)=3,F504&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I504>$D504,INDEX(K$494:K503,MATCH($D504,$G$494:$G503,0)),INDEX(K505:K$556,MATCH($D504,$G505:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I504>$D504,INDEX(L$494:L503,MATCH($D504,$G$494:$G503,0)),INDEX(L505:L$556,MATCH($D504,$G505:$G$556,0)))","v":"FORD"},{"$f":"IF($I504>$D504,INDEX(M$494:M503,MATCH($D504,$G$494:$G503,0)),INDEX(M505:M$556,MATCH($D504,$G505:$G$556,0)))","v":"TRANSIT CONNECT"},{"$f":"IF($I504>$D504,INDEX(N$494:N503,MATCH($D504,$G$494:$G503,0)),INDEX(N505:N$556,MATCH($D504,$G505:$G$556,0)))","v":"Gnsn variant"},{"$f":"IF($I504>$D504,INDEX(O$494:O503,MATCH($D504,$G$494:$G503,0)),INDEX(O505:O$556,MATCH($D504,$G505:$G$556,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I504,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11.469366832690445},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I504,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12589.864799879742},{"$f":"IF($I504>$D504,INDEX(V$494:V503,MATCH($D504,$G$494:$G503,0)),INDEX(V505:V$556,MATCH($D504,$G505:$G$556,0)))","v":90561.236363636315},{"$f":"IF($I504>$D504,INDEX(W$494:W503,MATCH($D504,$G$494:$G503,0)),INDEX(W505:W$556,MATCH($D504,$G505:$G$556,0)))","v":67153.272727272692},{"$f":"IF($I504>$D504,INDEX(X$494:X503,MATCH($D504,$G$494:$G503,0)),INDEX(X505:X$556,MATCH($D504,$G505:$G$556,0)))","v":215470},{"$f":"IF($I504>$D504,INDEX(Y$494:Y503,MATCH($D504,$G$494:$G503,0)),INDEX(Y505:Y$556,MATCH($D504,$G505:$G$556,0)))","v":14.9},{"$f":"IF($I504>$D504,INDEX(Z$494:Z503,MATCH($D504,$G$494:$G503,0)),INDEX(Z505:Z$556,MATCH($D504,$G505:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I504>$D504,INDEX(AD$494:AD503,MATCH($D504,$G$494:$G503,0)),INDEX(AD505:AD$556,MATCH($D504,$G505:$G$556,0)))","v":7.8125E-2},null,null,{"$f":"IF($I504>$D504,INDEX(AG$494:AG503,MATCH($D504,$G$494:$G503,0)),INDEX(AG505:AG$556,MATCH($D504,$G505:$G$556,0)))","v":1},{"$f":"IF($I504>$D504,INDEX(AH$494:AH503,MATCH($D504,$G$494:$G503,0)),INDEX(AH505:AH$556,MATCH($D504,$G505:$G$556,0)))","v":0},{"$f":"IF($I504>$D504,INDEX(AI$494:AI503,MATCH($D504,$G$494:$G503,0)),INDEX(AI505:AI$556,MATCH($D504,$G505:$G$556,0)))","v":0},null,null,{"$f":"IF($I504>$D504,INDEX(AL$494:AL503,MATCH($D504,$G$494:$G503,0)),INDEX(AL505:AL$556,MATCH($D504,$G505:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I504>$D504,INDEX(AP$494:AP503,MATCH($D504,$G$494:$G503,0)),INDEX(AP505:AP$556,MATCH($D504,$G505:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I504>$D504,INDEX(AT$494:AT503,MATCH($D504,$G$494:$G503,0)),INDEX(AT505:AT$556,MATCH($D504,$G505:$G$556,0)))","v":70263},{"$f":"IF($I504>$D504,INDEX(AU$494:AU503,MATCH($D504,$G$494:$G503,0)),INDEX(AU505:AU$556,MATCH($D504,$G505:$G$556,0)))","v":833},{"$f":"IF($I504>$D504,INDEX(AV$494:AV503,MATCH($D504,$G$494:$G503,0)),INDEX(AV505:AV$556,MATCH($D504,$G505:$G$556,0)))","v":0},{"$f":"IF($I504>$D504,INDEX(AW$494:AW503,MATCH($D504,$G$494:$G503,0)),INDEX(AW505:AW$556,MATCH($D504,$G505:$G$556,0)))","v":4},{"$f":"IF($I504>$D504,INDEX(AX$494:AX503,MATCH($D504,$G$494:$G503,0)),INDEX(AX505:AX$556,MATCH($D504,$G505:$G$556,0)))","v":35000},null,null,{"$f":"IF($I504>$D504,INDEX(BA$494:BA503,MATCH($D504,$G$494:$G503,0)),INDEX(BA505:BA$556,MATCH($D504,$G505:$G$556,0)))","v":1},{"$f":"IF($I504>$D504,INDEX(BB$494:BB503,MATCH($D504,$G$494:$G503,0)),INDEX(BB505:BB$556,MATCH($D504,$G505:$G$556,0)))","v":0.88666650240898648},0,8185.3380320476545]
[null,null,3.3,2.2999999999999998,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I505)),ABS($F$431:$F$492-I505),0))","v":2},0,0,0,3,3,{"$f":"IF($I505>$D505,INDEX(K$494:K504,MATCH($D505,$G$494:$G504,0)),INDEX(K506:K$556,MATCH($D505,$G506:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I505>$D505,INDEX(L$494:L504,MATCH($D505,$G$494:$G504,0)),INDEX(L506:L$556,MATCH($D505,$G506:$G$556,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($I505>$D505,INDEX(M$494:M504,MATCH($D505,$G$494:$G504,0)),INDEX(M506:M$556,MATCH($D505,$G506:$G$556,0)))","v":"GLC"},{"$f":"IF($I505>$D505,INDEX(N$494:N504,MATCH($D505,$G$494:$G504,0)),INDEX(N506:N$556,MATCH($D505,$G506:$G$556,0)))","v":"Gnsn variant"},{"$f":"IF($I505>$D505,INDEX(O$494:O504,MATCH($D505,$G$494:$G504,0)),INDEX(O506:O$556,MATCH($D505,$G506:$G$556,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I505,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11.469366832690445},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I505,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12589.864799879742},{"$f":"IF($I505>$D505,INDEX(V$494:V504,MATCH($D505,$G$494:$G504,0)),INDEX(V506:V$556,MATCH($D505,$G506:$G$556,0)))","v":306136.9600306736},{"$f":"IF($I505>$D505,INDEX(W$494:W504,MATCH($D505,$G$494:$G504,0)),INDEX(W506:W$556,MATCH($D505,$G506:$G$556,0)))","v":214388.10001917102},{"$f":"IF($I505>$D505,INDEX(X$494:X504,MATCH($D505,$G$494:$G504,0)),INDEX(X506:X$556,MATCH($D505,$G506:$G$556,0)))","v":215470},{"$f":"IF($I505>$D505,INDEX(Y$494:Y504,MATCH($D505,$G$494:$G504,0)),INDEX(Y506:Y$556,MATCH($D505,$G506:$G$556,0)))","v":14.9},{"$f":"IF($I505>$D505,INDEX(Z$494:Z504,MATCH($D505,$G$494:$G504,0)),INDEX(Z506:Z$556,MATCH($D505,$G506:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I505>$D505,INDEX(AD$494:AD504,MATCH($D505,$G$494:$G504,0)),INDEX(AD506:AD$556,MATCH($D505,$G506:$G$556,0)))","v":9.732360097323603E-2},null,null,{"$f":"IF($I505>$D505,INDEX(AG$494:AG504,MATCH($D505,$G$494:$G504,0)),INDEX(AG506:AG$556,MATCH($D505,$G506:$G$556,0)))","v":1},{"$f":"IF($I505>$D505,INDEX(AH$494:AH504,MATCH($D505,$G$494:$G504,0)),INDEX(AH506:AH$556,MATCH($D505,$G506:$G$556,0)))","v":0},{"$f":"IF($I505>$D505,INDEX(AI$494:AI504,MATCH($D505,$G$494:$G504,0)),INDEX(AI506:AI$556,MATCH($D505,$G506:$G$556,0)))","v":0},null,null,{"$f":"IF($I505>$D505,INDEX(AL$494:AL504,MATCH($D505,$G$494:$G504,0)),INDEX(AL506:AL$556,MATCH($D505,$G506:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I505>$D505,INDEX(AP$494:AP504,MATCH($D505,$G$494:$G504,0)),INDEX(AP506:AP$556,MATCH($D505,$G506:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I505>$D505,INDEX(AT$494:AT504,MATCH($D505,$G$494:$G504,0)),INDEX(AT506:AT$556,MATCH($D505,$G506:$G$556,0)))","v":70263},{"$f":"IF($I505>$D505,INDEX(AU$494:AU504,MATCH($D505,$G$494:$G504,0)),INDEX(AU506:AU$556,MATCH($D505,$G506:$G$556,0)))","v":833},{"$f":"IF($I505>$D505,INDEX(AV$494:AV504,MATCH($D505,$G$494:$G504,0)),INDEX(AV506:AV$556,MATCH($D505,$G506:$G$556,0)))","v":0},{"$f":"IF($I505>$D505,INDEX(AW$494:AW504,MATCH($D505,$G$494:$G504,0)),INDEX(AW506:AW$556,MATCH($D505,$G506:$G$556,0)))","v":4},{"$f":"IF($I505>$D505,INDEX(AX$494:AX504,MATCH($D505,$G$494:$G504,0)),INDEX(AX506:AX$556,MATCH($D505,$G506:$G$556,0)))","v":35000},null,null,{"$f":"IF($I505>$D505,INDEX(BA$494:BA504,MATCH($D505,$G$494:$G504,0)),INDEX(BA506:BA$556,MATCH($D505,$G506:$G$556,0)))","v":1},{"$f":"IF($I505>$D505,INDEX(BB$494:BB504,MATCH($D505,$G$494:$G504,0)),INDEX(BB506:BB$556,MATCH($D505,$G506:$G$556,0)))","v":0.88666650240898648},0,27670.056224637745]
[null,null,4.0999999999999996,2.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I506)),ABS($F$431:$F$492-I506),0))","v":2},0,0,0,4,4,{"$f":"IF($I506>$D506,INDEX(K$494:K505,MATCH($D506,$G$494:$G505,0)),INDEX(K507:K$556,MATCH($D506,$G507:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I506>$D506,INDEX(L$494:L505,MATCH($D506,$G$494:$G505,0)),INDEX(L507:L$556,MATCH($D506,$G507:$G$556,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I506>$D506,INDEX(M$494:M505,MATCH($D506,$G$494:$G505,0)),INDEX(M507:M$556,MATCH($D506,$G507:$G$556,0)))","v":"CADDY"},{"$f":"IF($I506>$D506,INDEX(N$494:N505,MATCH($D506,$G$494:$G505,0)),INDEX(N507:N$556,MATCH($D506,$G507:$G$556,0)))","v":"Gnsn variant"},{"$f":"IF($I506>$D506,INDEX(O$494:O505,MATCH($D506,$G$494:$G505,0)),INDEX(O507:O$556,MATCH($D506,$G507:$G$556,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I506,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11.833440542973365},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I506,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12161.80939668383},{"$f":"IF($I506>$D506,INDEX(V$494:V505,MATCH($D506,$G$494:$G505,0)),INDEX(V507:V$556,MATCH($D506,$G507:$G$556,0)))","v":100309.85589778499},{"$f":"IF($I506>$D506,INDEX(W$494:W505,MATCH($D506,$G$494:$G505,0)),INDEX(W507:W$556,MATCH($D506,$G507:$G$556,0)))","v":42599.101112586199},{"$f":"IF($I506>$D506,INDEX(X$494:X505,MATCH($D506,$G$494:$G505,0)),INDEX(X507:X$556,MATCH($D506,$G507:$G$556,0)))","v":215470},{"$f":"IF($I506>$D506,INDEX(Y$494:Y505,MATCH($D506,$G$494:$G505,0)),INDEX(Y507:Y$556,MATCH($D506,$G507:$G$556,0)))","v":14.9},{"$f":"IF($I506>$D506,INDEX(Z$494:Z505,MATCH($D506,$G$494:$G505,0)),INDEX(Z507:Z$556,MATCH($D506,$G507:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I506>$D506,INDEX(AD$494:AD505,MATCH($D506,$G$494:$G505,0)),INDEX(AD507:AD$556,MATCH($D506,$G507:$G$556,0)))","v":5.7646659884706693E-2},null,null,{"$f":"IF($I506>$D506,INDEX(AG$494:AG505,MATCH($D506,$G$494:$G505,0)),INDEX(AG507:AG$556,MATCH($D506,$G507:$G$556,0)))","v":1},{"$f":"IF($I506>$D506,INDEX(AH$494:AH505,MATCH($D506,$G$494:$G505,0)),INDEX(AH507:AH$556,MATCH($D506,$G507:$G$556,0)))","v":0},{"$f":"IF($I506>$D506,INDEX(AI$494:AI505,MATCH($D506,$G$494:$G505,0)),INDEX(AI507:AI$556,MATCH($D506,$G507:$G$556,0)))","v":0},null,null,{"$f":"IF($I506>$D506,INDEX(AL$494:AL505,MATCH($D506,$G$494:$G505,0)),INDEX(AL507:AL$556,MATCH($D506,$G507:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I506>$D506,INDEX(AP$494:AP505,MATCH($D506,$G$494:$G505,0)),INDEX(AP507:AP$556,MATCH($D506,$G507:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I506>$D506,INDEX(AT$494:AT505,MATCH($D506,$G$494:$G505,0)),INDEX(AT507:AT$556,MATCH($D506,$G507:$G$556,0)))","v":70263},{"$f":"IF($I506>$D506,INDEX(AU$494:AU505,MATCH($D506,$G$494:$G505,0)),INDEX(AU507:AU$556,MATCH($D506,$G507:$G$556,0)))","v":833},{"$f":"IF($I506>$D506,INDEX(AV$494:AV505,MATCH($D506,$G$494:$G505,0)),INDEX(AV507:AV$556,MATCH($D506,$G507:$G$556,0)))","v":0},{"$f":"IF($I506>$D506,INDEX(AW$494:AW505,MATCH($D506,$G$494:$G505,0)),INDEX(AW507:AW$556,MATCH($D506,$G507:$G$556,0)))","v":4},{"$f":"IF($I506>$D506,INDEX(AX$494:AX505,MATCH($D506,$G$494:$G505,0)),INDEX(AX507:AX$556,MATCH($D506,$G507:$G$556,0)))","v":35000},null,null,{"$f":"IF($I506>$D506,INDEX(BA$494:BA505,MATCH($D506,$G$494:$G505,0)),INDEX(BA507:BA$556,MATCH($D506,$G507:$G$556,0)))","v":1},{"$f":"IF($I506>$D506,INDEX(BB$494:BB505,MATCH($D506,$G$494:$G505,0)),INDEX(BB507:BB$556,MATCH($D506,$G507:$G$556,0)))","v":0.88666650240898648},0,9066.4627763303051]
[null,null,4.2,2.2000000000000002,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I507)),ABS($F$431:$F$492-I507),0))","v":2},0,0,0,4,4,{"$f":"IF($I507>$D507,INDEX(K$494:K506,MATCH($D507,$G$494:$G506,0)),INDEX(K508:K$556,MATCH($D507,$G508:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I507>$D507,INDEX(L$494:L506,MATCH($D507,$G$494:$G506,0)),INDEX(L508:L$556,MATCH($D507,$G508:$G$556,0)))","v":"FORD"},{"$f":"IF($I507>$D507,INDEX(M$494:M506,MATCH($D507,$G$494:$G506,0)),INDEX(M508:M$556,MATCH($D507,$G508:$G$556,0)))","v":"TRANSIT CONNECT"},{"$f":"IF($I507>$D507,INDEX(N$494:N506,MATCH($D507,$G$494:$G506,0)),INDEX(N508:N$556,MATCH($D507,$G508:$G$556,0)))","v":"Gnsn variant"},{"$f":"IF($I507>$D507,INDEX(O$494:O506,MATCH($D507,$G$494:$G506,0)),INDEX(O508:O$556,MATCH($D507,$G508:$G$556,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I507,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11.833440542973365},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I507,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12161.80939668383},{"$f":"IF($I507>$D507,INDEX(V$494:V506,MATCH($D507,$G$494:$G506,0)),INDEX(V508:V$556,MATCH($D507,$G508:$G$556,0)))","v":90561.236363636315},{"$f":"IF($I507>$D507,INDEX(W$494:W506,MATCH($D507,$G$494:$G506,0)),INDEX(W508:W$556,MATCH($D507,$G508:$G$556,0)))","v":67153.272727272692},{"$f":"IF($I507>$D507,INDEX(X$494:X506,MATCH($D507,$G$494:$G506,0)),INDEX(X508:X$556,MATCH($D507,$G508:$G$556,0)))","v":215470},{"$f":"IF($I507>$D507,INDEX(Y$494:Y506,MATCH($D507,$G$494:$G506,0)),INDEX(Y508:Y$556,MATCH($D507,$G508:$G$556,0)))","v":14.9},{"$f":"IF($I507>$D507,INDEX(Z$494:Z506,MATCH($D507,$G$494:$G506,0)),INDEX(Z508:Z$556,MATCH($D507,$G508:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I507>$D507,INDEX(AD$494:AD506,MATCH($D507,$G$494:$G506,0)),INDEX(AD508:AD$556,MATCH($D507,$G508:$G$556,0)))","v":7.8125E-2},null,null,{"$f":"IF($I507>$D507,INDEX(AG$494:AG506,MATCH($D507,$G$494:$G506,0)),INDEX(AG508:AG$556,MATCH($D507,$G508:$G$556,0)))","v":1},{"$f":"IF($I507>$D507,INDEX(AH$494:AH506,MATCH($D507,$G$494:$G506,0)),INDEX(AH508:AH$556,MATCH($D507,$G508:$G$556,0)))","v":0},{"$f":"IF($I507>$D507,INDEX(AI$494:AI506,MATCH($D507,$G$494:$G506,0)),INDEX(AI508:AI$556,MATCH($D507,$G508:$G$556,0)))","v":0},null,null,{"$f":"IF($I507>$D507,INDEX(AL$494:AL506,MATCH($D507,$G$494:$G506,0)),INDEX(AL508:AL$556,MATCH($D507,$G508:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I507>$D507,INDEX(AP$494:AP506,MATCH($D507,$G$494:$G506,0)),INDEX(AP508:AP$556,MATCH($D507,$G508:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I507>$D507,INDEX(AT$494:AT506,MATCH($D507,$G$494:$G506,0)),INDEX(AT508:AT$556,MATCH($D507,$G508:$G$556,0)))","v":70263},{"$f":"IF($I507>$D507,INDEX(AU$494:AU506,MATCH($D507,$G$494:$G506,0)),INDEX(AU508:AU$556,MATCH($D507,$G508:$G$556,0)))","v":833},{"$f":"IF($I507>$D507,INDEX(AV$494:AV506,MATCH($D507,$G$494:$G506,0)),INDEX(AV508:AV$556,MATCH($D507,$G508:$G$556,0)))","v":0},{"$f":"IF($I507>$D507,INDEX(AW$494:AW506,MATCH($D507,$G$494:$G506,0)),INDEX(AW508:AW$556,MATCH($D507,$G508:$G$556,0)))","v":4},{"$f":"IF($I507>$D507,INDEX(AX$494:AX506,MATCH($D507,$G$494:$G506,0)),INDEX(AX508:AX$556,MATCH($D507,$G508:$G$556,0)))","v":35000},null,null,{"$f":"IF($I507>$D507,INDEX(BA$494:BA506,MATCH($D507,$G$494:$G506,0)),INDEX(BA508:BA$556,MATCH($D507,$G508:$G$556,0)))","v":1},{"$f":"IF($I507>$D507,INDEX(BB$494:BB506,MATCH($D507,$G$494:$G506,0)),INDEX(BB508:BB$556,MATCH($D507,$G508:$G$556,0)))","v":0.88666650240898648},0,8185.3380320476545]
[null,null,4.3,2.2999999999999998,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I508)),ABS($F$431:$F$492-I508),0))","v":2},0,0,0,4,4,{"$f":"IF($I508>$D508,INDEX(K$494:K507,MATCH($D508,$G$494:$G507,0)),INDEX(K509:K$556,MATCH($D508,$G509:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I508>$D508,INDEX(L$494:L507,MATCH($D508,$G$494:$G507,0)),INDEX(L509:L$556,MATCH($D508,$G509:$G$556,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($I508>$D508,INDEX(M$494:M507,MATCH($D508,$G$494:$G507,0)),INDEX(M509:M$556,MATCH($D508,$G509:$G$556,0)))","v":"GLC"},{"$f":"IF($I508>$D508,INDEX(N$494:N507,MATCH($D508,$G$494:$G507,0)),INDEX(N509:N$556,MATCH($D508,$G509:$G$556,0)))","v":"Gnsn variant"},{"$f":"IF($I508>$D508,INDEX(O$494:O507,MATCH($D508,$G$494:$G507,0)),INDEX(O509:O$556,MATCH($D508,$G509:$G$556,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I508,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11.833440542973365},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I508,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12161.80939668383},{"$f":"IF($I508>$D508,INDEX(V$494:V507,MATCH($D508,$G$494:$G507,0)),INDEX(V509:V$556,MATCH($D508,$G509:$G$556,0)))","v":306136.9600306736},{"$f":"IF($I508>$D508,INDEX(W$494:W507,MATCH($D508,$G$494:$G507,0)),INDEX(W509:W$556,MATCH($D508,$G509:$G$556,0)))","v":214388.10001917102},{"$f":"IF($I508>$D508,INDEX(X$494:X507,MATCH($D508,$G$494:$G507,0)),INDEX(X509:X$556,MATCH($D508,$G509:$G$556,0)))","v":215470},{"$f":"IF($I508>$D508,INDEX(Y$494:Y507,MATCH($D508,$G$494:$G507,0)),INDEX(Y509:Y$556,MATCH($D508,$G509:$G$556,0)))","v":14.9},{"$f":"IF($I508>$D508,INDEX(Z$494:Z507,MATCH($D508,$G$494:$G507,0)),INDEX(Z509:Z$556,MATCH($D508,$G509:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I508>$D508,INDEX(AD$494:AD507,MATCH($D508,$G$494:$G507,0)),INDEX(AD509:AD$556,MATCH($D508,$G509:$G$556,0)))","v":9.732360097323603E-2},null,null,{"$f":"IF($I508>$D508,INDEX(AG$494:AG507,MATCH($D508,$G$494:$G507,0)),INDEX(AG509:AG$556,MATCH($D508,$G509:$G$556,0)))","v":1},{"$f":"IF($I508>$D508,INDEX(AH$494:AH507,MATCH($D508,$G$494:$G507,0)),INDEX(AH509:AH$556,MATCH($D508,$G509:$G$556,0)))","v":0},{"$f":"IF($I508>$D508,INDEX(AI$494:AI507,MATCH($D508,$G$494:$G507,0)),INDEX(AI509:AI$556,MATCH($D508,$G509:$G$556,0)))","v":0},null,null,{"$f":"IF($I508>$D508,INDEX(AL$494:AL507,MATCH($D508,$G$494:$G507,0)),INDEX(AL509:AL$556,MATCH($D508,$G509:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I508>$D508,INDEX(AP$494:AP507,MATCH($D508,$G$494:$G507,0)),INDEX(AP509:AP$556,MATCH($D508,$G509:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I508>$D508,INDEX(AT$494:AT507,MATCH($D508,$G$494:$G507,0)),INDEX(AT509:AT$556,MATCH($D508,$G509:$G$556,0)))","v":70263},{"$f":"IF($I508>$D508,INDEX(AU$494:AU507,MATCH($D508,$G$494:$G507,0)),INDEX(AU509:AU$556,MATCH($D508,$G509:$G$556,0)))","v":833},{"$f":"IF($I508>$D508,INDEX(AV$494:AV507,MATCH($D508,$G$494:$G507,0)),INDEX(AV509:AV$556,MATCH($D508,$G509:$G$556,0)))","v":0},{"$f":"IF($I508>$D508,INDEX(AW$494:AW507,MATCH($D508,$G$494:$G507,0)),INDEX(AW509:AW$556,MATCH($D508,$G509:$G$556,0)))","v":4},{"$f":"IF($I508>$D508,INDEX(AX$494:AX507,MATCH($D508,$G$494:$G507,0)),INDEX(AX509:AX$556,MATCH($D508,$G509:$G$556,0)))","v":35000},null,null,{"$f":"IF($I508>$D508,INDEX(BA$494:BA507,MATCH($D508,$G$494:$G507,0)),INDEX(BA509:BA$556,MATCH($D508,$G509:$G$556,0)))","v":1},{"$f":"IF($I508>$D508,INDEX(BB$494:BB507,MATCH($D508,$G$494:$G507,0)),INDEX(BB509:BB$556,MATCH($D508,$G509:$G$556,0)))","v":0.88666650240898648},0,27670.056224637745]
[null,null,5.0999999999999996,6.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I509)),ABS($F$431:$F$492-I509),0))","v":6},0,0,0,5,5,{"$f":"IF($I509>$D509,INDEX(K$494:K508,MATCH($D509,$G$494:$G508,0)),INDEX(K510:K$556,MATCH($D509,$G510:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I509>$D509,INDEX(L$494:L508,MATCH($D509,$G$494:$G508,0)),INDEX(L510:L$556,MATCH($D509,$G510:$G$556,0)))","v":"Volkswagen"},{"$f":"IF($I509>$D509,INDEX(M$494:M508,MATCH($D509,$G$494:$G508,0)),INDEX(M510:M$556,MATCH($D509,$G510:$G$556,0)))","v":"Caddy"},{"$f":"IF($I509>$D509,INDEX(N$494:N508,MATCH($D509,$G$494:$G508,0)),INDEX(N510:N$556,MATCH($D509,$G510:$G$556,0)))","v":"1.2 tsi 85 hk"},{"$f":"IF($I509>$D509,INDEX(O$494:O508,MATCH($D509,$G$494:$G508,0)),INDEX(O510:O$556,MATCH($D509,$G510:$G$556,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I509,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8.8347275236518268},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I509,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11748.307877196579},{"$f":"IF($I509>$D509,INDEX(V$494:V508,MATCH($D509,$G$494:$G508,0)),INDEX(V510:V$556,MATCH($D509,$G510:$G$556,0)))","v":88159.999999999753},{"$f":"IF($I509>$D509,INDEX(W$494:W508,MATCH($D509,$G$494:$G508,0)),INDEX(W510:W$556,MATCH($D509,$G510:$G$556,0)))","v":18898.999999999909},{"$f":"IF($I509>$D509,INDEX(X$494:X508,MATCH($D509,$G$494:$G508,0)),INDEX(X510:X$556,MATCH($D509,$G510:$G$556,0)))","v":215470},{"$f":"IF($I509>$D509,INDEX(Y$494:Y508,MATCH($D509,$G$494:$G508,0)),INDEX(Y510:Y$556,MATCH($D509,$G510:$G$556,0)))","v":14.9},{"$f":"IF($I509>$D509,INDEX(Z$494:Z508,MATCH($D509,$G$494:$G508,0)),INDEX(Z510:Z$556,MATCH($D509,$G510:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I509>$D509,INDEX(AD$494:AD508,MATCH($D509,$G$494:$G508,0)),INDEX(AD510:AD$556,MATCH($D509,$G510:$G$556,0)))","v":6.7658998646820054E-2},null,null,{"$f":"IF($I509>$D509,INDEX(AG$494:AG508,MATCH($D509,$G$494:$G508,0)),INDEX(AG510:AG$556,MATCH($D509,$G510:$G$556,0)))","v":1},{"$f":"IF($I509>$D509,INDEX(AH$494:AH508,MATCH($D509,$G$494:$G508,0)),INDEX(AH510:AH$556,MATCH($D509,$G510:$G$556,0)))","v":0},{"$f":"IF($I509>$D509,INDEX(AI$494:AI508,MATCH($D509,$G$494:$G508,0)),INDEX(AI510:AI$556,MATCH($D509,$G510:$G$556,0)))","v":0},null,null,{"$f":"IF($I509>$D509,INDEX(AL$494:AL508,MATCH($D509,$G$494:$G508,0)),INDEX(AL510:AL$556,MATCH($D509,$G510:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I509>$D509,INDEX(AP$494:AP508,MATCH($D509,$G$494:$G508,0)),INDEX(AP510:AP$556,MATCH($D509,$G510:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I509>$D509,INDEX(AT$494:AT508,MATCH($D509,$G$494:$G508,0)),INDEX(AT510:AT$556,MATCH($D509,$G510:$G$556,0)))","v":70263},{"$f":"IF($I509>$D509,INDEX(AU$494:AU508,MATCH($D509,$G$494:$G508,0)),INDEX(AU510:AU$556,MATCH($D509,$G510:$G$556,0)))","v":833},{"$f":"IF($I509>$D509,INDEX(AV$494:AV508,MATCH($D509,$G$494:$G508,0)),INDEX(AV510:AV$556,MATCH($D509,$G510:$G$556,0)))","v":0},{"$f":"IF($I509>$D509,INDEX(AW$494:AW508,MATCH($D509,$G$494:$G508,0)),INDEX(AW510:AW$556,MATCH($D509,$G510:$G$556,0)))","v":4},{"$f":"IF($I509>$D509,INDEX(AX$494:AX508,MATCH($D509,$G$494:$G508,0)),INDEX(AX510:AX$556,MATCH($D509,$G510:$G$556,0)))","v":35000},null,null,{"$f":"IF($I509>$D509,INDEX(BA$494:BA508,MATCH($D509,$G$494:$G508,0)),INDEX(BA510:BA$556,MATCH($D509,$G510:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I509>$D509,INDEX(BB$494:BB508,MATCH($D509,$G$494:$G508,0)),INDEX(BB510:BB$556,MATCH($D509,$G510:$G$556,0)))","v":1},0,7968.3033258043733]
[null,null,5.2,6.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I510)),ABS($F$431:$F$492-I510),0))","v":6},0,0,0,5,5,{"$f":"IF($I510>$D510,INDEX(K$494:K509,MATCH($D510,$G$494:$G509,0)),INDEX(K511:K$556,MATCH($D510,$G511:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I510>$D510,INDEX(L$494:L509,MATCH($D510,$G$494:$G509,0)),INDEX(L511:L$556,MATCH($D510,$G511:$G$556,0)))","v":"Ford"},{"$f":"IF($I510>$D510,INDEX(M$494:M509,MATCH($D510,$G$494:$G509,0)),INDEX(M511:M$556,MATCH($D510,$G511:$G$556,0)))","v":"Kuga"},{"$f":"IF($I510>$D510,INDEX(N$494:N509,MATCH($D510,$G$494:$G509,0)),INDEX(N511:N$556,MATCH($D510,$G511:$G$556,0)))","v":"1.5 ecoboost (150 hk) van fwd (forhjulstræk) man"},{"$f":"IF($I510>$D510,INDEX(O$494:O509,MATCH($D510,$G$494:$G509,0)),INDEX(O511:O$556,MATCH($D510,$G511:$G$556,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I510,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8.8347275236518268},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I510,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11748.307877196579},{"$f":"IF($I510>$D510,INDEX(V$494:V509,MATCH($D510,$G$494:$G509,0)),INDEX(V511:V$556,MATCH($D510,$G511:$G$556,0)))","v":135791.38461538462},{"$f":"IF($I510>$D510,INDEX(W$494:W509,MATCH($D510,$G$494:$G509,0)),INDEX(W511:W$556,MATCH($D510,$G511:$G$556,0)))","v":36760.769230769234},{"$f":"IF($I510>$D510,INDEX(X$494:X509,MATCH($D510,$G$494:$G509,0)),INDEX(X511:X$556,MATCH($D510,$G511:$G$556,0)))","v":215470},{"$f":"IF($I510>$D510,INDEX(Y$494:Y509,MATCH($D510,$G$494:$G509,0)),INDEX(Y511:Y$556,MATCH($D510,$G511:$G$556,0)))","v":14.9},{"$f":"IF($I510>$D510,INDEX(Z$494:Z509,MATCH($D510,$G$494:$G509,0)),INDEX(Z511:Z$556,MATCH($D510,$G511:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I510>$D510,INDEX(AD$494:AD509,MATCH($D510,$G$494:$G509,0)),INDEX(AD511:AD$556,MATCH($D510,$G511:$G$556,0)))","v":6.9548243504465618E-2},null,null,{"$f":"IF($I510>$D510,INDEX(AG$494:AG509,MATCH($D510,$G$494:$G509,0)),INDEX(AG511:AG$556,MATCH($D510,$G511:$G$556,0)))","v":1},{"$f":"IF($I510>$D510,INDEX(AH$494:AH509,MATCH($D510,$G$494:$G509,0)),INDEX(AH511:AH$556,MATCH($D510,$G511:$G$556,0)))","v":0},{"$f":"IF($I510>$D510,INDEX(AI$494:AI509,MATCH($D510,$G$494:$G509,0)),INDEX(AI511:AI$556,MATCH($D510,$G511:$G$556,0)))","v":0},null,null,{"$f":"IF($I510>$D510,INDEX(AL$494:AL509,MATCH($D510,$G$494:$G509,0)),INDEX(AL511:AL$556,MATCH($D510,$G511:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I510>$D510,INDEX(AP$494:AP509,MATCH($D510,$G$494:$G509,0)),INDEX(AP511:AP$556,MATCH($D510,$G511:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I510>$D510,INDEX(AT$494:AT509,MATCH($D510,$G$494:$G509,0)),INDEX(AT511:AT$556,MATCH($D510,$G511:$G$556,0)))","v":70263},{"$f":"IF($I510>$D510,INDEX(AU$494:AU509,MATCH($D510,$G$494:$G509,0)),INDEX(AU511:AU$556,MATCH($D510,$G511:$G$556,0)))","v":833},{"$f":"IF($I510>$D510,INDEX(AV$494:AV509,MATCH($D510,$G$494:$G509,0)),INDEX(AV511:AV$556,MATCH($D510,$G511:$G$556,0)))","v":0},{"$f":"IF($I510>$D510,INDEX(AW$494:AW509,MATCH($D510,$G$494:$G509,0)),INDEX(AW511:AW$556,MATCH($D510,$G511:$G$556,0)))","v":4},{"$f":"IF($I510>$D510,INDEX(AX$494:AX509,MATCH($D510,$G$494:$G509,0)),INDEX(AX511:AX$556,MATCH($D510,$G511:$G$556,0)))","v":35000},null,null,{"$f":"IF($I510>$D510,INDEX(BA$494:BA509,MATCH($D510,$G$494:$G509,0)),INDEX(BA511:BA$556,MATCH($D510,$G511:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I510>$D510,INDEX(BB$494:BB509,MATCH($D510,$G$494:$G509,0)),INDEX(BB511:BB$556,MATCH($D510,$G511:$G$556,0)))","v":1},0,12273.44534535337]
[null,null,5.3,6.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I511)),ABS($F$431:$F$492-I511),0))","v":6},0,0,0,5,5,{"$f":"IF($I511>$D511,INDEX(K$494:K510,MATCH($D511,$G$494:$G510,0)),INDEX(K512:K$556,MATCH($D511,$G512:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I511>$D511,INDEX(L$494:L510,MATCH($D511,$G$494:$G510,0)),INDEX(L512:L$556,MATCH($D511,$G512:$G$556,0)))","v":"Volkswagen"},{"$f":"IF($I511>$D511,INDEX(M$494:M510,MATCH($D511,$G$494:$G510,0)),INDEX(M512:M$556,MATCH($D511,$G512:$G$556,0)))","v":"Golf"},{"$f":"IF($I511>$D511,INDEX(N$494:N510,MATCH($D511,$G$494:$G510,0)),INDEX(N512:N$556,MATCH($D511,$G512:$G$556,0)))","v":"1.4 tsi hybrid 204 dsg7"},{"$f":"IF($I511>$D511,INDEX(O$494:O510,MATCH($D511,$G$494:$G510,0)),INDEX(O512:O$556,MATCH($D511,$G512:$G$556,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I511,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8.8347275236518268},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I511,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11748.307877196579},{"$f":"IF($I511>$D511,INDEX(V$494:V510,MATCH($D511,$G$494:$G510,0)),INDEX(V512:V$556,MATCH($D511,$G512:$G$556,0)))","v":130056.61538461536},{"$f":"IF($I511>$D511,INDEX(W$494:W510,MATCH($D511,$G$494:$G510,0)),INDEX(W512:W$556,MATCH($D511,$G512:$G$556,0)))","v":34610.230769230759},{"$f":"IF($I511>$D511,INDEX(X$494:X510,MATCH($D511,$G$494:$G510,0)),INDEX(X512:X$556,MATCH($D511,$G512:$G$556,0)))","v":215470},{"$f":"IF($I511>$D511,INDEX(Y$494:Y510,MATCH($D511,$G$494:$G510,0)),INDEX(Y512:Y$556,MATCH($D511,$G512:$G$556,0)))","v":14.9},{"$f":"IF($I511>$D511,INDEX(Z$494:Z510,MATCH($D511,$G$494:$G510,0)),INDEX(Z512:Z$556,MATCH($D511,$G512:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I511>$D511,INDEX(AD$494:AD510,MATCH($D511,$G$494:$G510,0)),INDEX(AD512:AD$556,MATCH($D511,$G512:$G$556,0)))","v":6.0975609756097567E-2},null,null,{"$f":"IF($I511>$D511,INDEX(AG$494:AG510,MATCH($D511,$G$494:$G510,0)),INDEX(AG512:AG$556,MATCH($D511,$G512:$G$556,0)))","v":1},{"$f":"IF($I511>$D511,INDEX(AH$494:AH510,MATCH($D511,$G$494:$G510,0)),INDEX(AH512:AH$556,MATCH($D511,$G512:$G$556,0)))","v":0},{"$f":"IF($I511>$D511,INDEX(AI$494:AI510,MATCH($D511,$G$494:$G510,0)),INDEX(AI512:AI$556,MATCH($D511,$G512:$G$556,0)))","v":0},null,null,{"$f":"IF($I511>$D511,INDEX(AL$494:AL510,MATCH($D511,$G$494:$G510,0)),INDEX(AL512:AL$556,MATCH($D511,$G512:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I511>$D511,INDEX(AP$494:AP510,MATCH($D511,$G$494:$G510,0)),INDEX(AP512:AP$556,MATCH($D511,$G512:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I511>$D511,INDEX(AT$494:AT510,MATCH($D511,$G$494:$G510,0)),INDEX(AT512:AT$556,MATCH($D511,$G512:$G$556,0)))","v":70263},{"$f":"IF($I511>$D511,INDEX(AU$494:AU510,MATCH($D511,$G$494:$G510,0)),INDEX(AU512:AU$556,MATCH($D511,$G512:$G$556,0)))","v":833},{"$f":"IF($I511>$D511,INDEX(AV$494:AV510,MATCH($D511,$G$494:$G510,0)),INDEX(AV512:AV$556,MATCH($D511,$G512:$G$556,0)))","v":0},{"$f":"IF($I511>$D511,INDEX(AW$494:AW510,MATCH($D511,$G$494:$G510,0)),INDEX(AW512:AW$556,MATCH($D511,$G512:$G$556,0)))","v":4},{"$f":"IF($I511>$D511,INDEX(AX$494:AX510,MATCH($D511,$G$494:$G510,0)),INDEX(AX512:AX$556,MATCH($D511,$G512:$G$556,0)))","v":35000},null,null,{"$f":"IF($I511>$D511,INDEX(BA$494:BA510,MATCH($D511,$G$494:$G510,0)),INDEX(BA512:BA$556,MATCH($D511,$G512:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I511>$D511,INDEX(BB$494:BB510,MATCH($D511,$G$494:$G510,0)),INDEX(BB512:BB$556,MATCH($D511,$G512:$G$556,0)))","v":1},0,11755.110718149883]
[null,null,6.1,6.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I512)),ABS($F$431:$F$492-I512),0))","v":6},6,6.1,1,6,6,{"$f":"K526","v":"Mellem varebil, benzin"},"Volkswagen","Caddy","1.2 tsi 85 hk",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I512,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":5.2658735499485587},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I512,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11348.865409371894},88159.999999999753,18898.999999999909,215470,14.9,1665,null,null,null,6.7658998646820054E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,{"$f":"BA526","v":1.1359999999999999},{"$f":"BB526","v":1},0,7968.3033258043733]
[null,null,6.2,6.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I513)),ABS($F$431:$F$492-I513),0))","v":6},6,6.2,1,6,6,{"$f":"K512","v":"Mellem varebil, benzin"},"Ford","Kuga","1.5 ecoboost (150 hk) van fwd (forhjulstræk) man",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I513,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":5.2658735499485587},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I513,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11348.865409371894},135791.38461538462,36760.769230769234,215470,14.9,1665,null,null,null,6.9548243504465618E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,{"$f":"BA512","v":1.1359999999999999},{"$f":"BB512","v":1},0,12273.44534535337]
[null,null,6.3,6.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I514)),ABS($F$431:$F$492-I514),0))","v":6},6,6.3,1,6,6,{"$f":"K513","v":"Mellem varebil, benzin"},"Volkswagen","Golf","1.4 tsi hybrid 204 dsg7",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I514,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":5.2658735499485587},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I514,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11348.865409371894},130056.61538461536,34610.230769230759,215470,14.9,1665,null,null,null,6.0975609756097567E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,{"$f":"BA513","v":1.1359999999999999},{"$f":"BB513","v":1},0,11755.110718149883]
[null,null,7.1,6.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I515)),ABS($F$431:$F$492-I515),0))","v":6},0,0,0,7,7,{"$f":"IF($I515>$D515,INDEX(K$494:K514,MATCH($D515,$G$494:$G514,0)),INDEX(K516:K$556,MATCH($D515,$G516:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I515>$D515,INDEX(L$494:L514,MATCH($D515,$G$494:$G514,0)),INDEX(L516:L$556,MATCH($D515,$G516:$G$556,0)))","v":"Volkswagen"},{"$f":"IF($I515>$D515,INDEX(M$494:M514,MATCH($D515,$G$494:$G514,0)),INDEX(M516:M$556,MATCH($D515,$G516:$G$556,0)))","v":"Caddy"},{"$f":"IF($I515>$D515,INDEX(N$494:N514,MATCH($D515,$G$494:$G514,0)),INDEX(N516:N$556,MATCH($D515,$G516:$G$556,0)))","v":"1.2 tsi 85 hk"},{"$f":"IF($I515>$D515,INDEX(O$494:O514,MATCH($D515,$G$494:$G514,0)),INDEX(O516:O$556,MATCH($D515,$G516:$G$556,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I515,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.6945323430977468},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I515,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":10963.003985453255},{"$f":"IF($I515>$D515,INDEX(V$494:V514,MATCH($D515,$G$494:$G514,0)),INDEX(V516:V$556,MATCH($D515,$G516:$G$556,0)))","v":88159.999999999753},{"$f":"IF($I515>$D515,INDEX(W$494:W514,MATCH($D515,$G$494:$G514,0)),INDEX(W516:W$556,MATCH($D515,$G516:$G$556,0)))","v":18898.999999999909},{"$f":"IF($I515>$D515,INDEX(X$494:X514,MATCH($D515,$G$494:$G514,0)),INDEX(X516:X$556,MATCH($D515,$G516:$G$556,0)))","v":215470},{"$f":"IF($I515>$D515,INDEX(Y$494:Y514,MATCH($D515,$G$494:$G514,0)),INDEX(Y516:Y$556,MATCH($D515,$G516:$G$556,0)))","v":14.9},{"$f":"IF($I515>$D515,INDEX(Z$494:Z514,MATCH($D515,$G$494:$G514,0)),INDEX(Z516:Z$556,MATCH($D515,$G516:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I515>$D515,INDEX(AD$494:AD514,MATCH($D515,$G$494:$G514,0)),INDEX(AD516:AD$556,MATCH($D515,$G516:$G$556,0)))","v":6.7658998646820054E-2},null,null,{"$f":"IF($I515>$D515,INDEX(AG$494:AG514,MATCH($D515,$G$494:$G514,0)),INDEX(AG516:AG$556,MATCH($D515,$G516:$G$556,0)))","v":1},{"$f":"IF($I515>$D515,INDEX(AH$494:AH514,MATCH($D515,$G$494:$G514,0)),INDEX(AH516:AH$556,MATCH($D515,$G516:$G$556,0)))","v":0},{"$f":"IF($I515>$D515,INDEX(AI$494:AI514,MATCH($D515,$G$494:$G514,0)),INDEX(AI516:AI$556,MATCH($D515,$G516:$G$556,0)))","v":0},null,null,{"$f":"IF($I515>$D515,INDEX(AL$494:AL514,MATCH($D515,$G$494:$G514,0)),INDEX(AL516:AL$556,MATCH($D515,$G516:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I515>$D515,INDEX(AP$494:AP514,MATCH($D515,$G$494:$G514,0)),INDEX(AP516:AP$556,MATCH($D515,$G516:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I515>$D515,INDEX(AT$494:AT514,MATCH($D515,$G$494:$G514,0)),INDEX(AT516:AT$556,MATCH($D515,$G516:$G$556,0)))","v":70263},{"$f":"IF($I515>$D515,INDEX(AU$494:AU514,MATCH($D515,$G$494:$G514,0)),INDEX(AU516:AU$556,MATCH($D515,$G516:$G$556,0)))","v":833},{"$f":"IF($I515>$D515,INDEX(AV$494:AV514,MATCH($D515,$G$494:$G514,0)),INDEX(AV516:AV$556,MATCH($D515,$G516:$G$556,0)))","v":0},{"$f":"IF($I515>$D515,INDEX(AW$494:AW514,MATCH($D515,$G$494:$G514,0)),INDEX(AW516:AW$556,MATCH($D515,$G516:$G$556,0)))","v":4},{"$f":"IF($I515>$D515,INDEX(AX$494:AX514,MATCH($D515,$G$494:$G514,0)),INDEX(AX516:AX$556,MATCH($D515,$G516:$G$556,0)))","v":35000},null,null,{"$f":"IF($I515>$D515,INDEX(BA$494:BA514,MATCH($D515,$G$494:$G514,0)),INDEX(BA516:BA$556,MATCH($D515,$G516:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I515>$D515,INDEX(BB$494:BB514,MATCH($D515,$G$494:$G514,0)),INDEX(BB516:BB$556,MATCH($D515,$G516:$G$556,0)))","v":1},0,7968.3033258043733]
[null,null,7.2,6.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I516)),ABS($F$431:$F$492-I516),0))","v":6},0,0,0,7,7,{"$f":"IF($I516>$D516,INDEX(K$494:K515,MATCH($D516,$G$494:$G515,0)),INDEX(K517:K$556,MATCH($D516,$G517:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I516>$D516,INDEX(L$494:L515,MATCH($D516,$G$494:$G515,0)),INDEX(L517:L$556,MATCH($D516,$G517:$G$556,0)))","v":"Ford"},{"$f":"IF($I516>$D516,INDEX(M$494:M515,MATCH($D516,$G$494:$G515,0)),INDEX(M517:M$556,MATCH($D516,$G517:$G$556,0)))","v":"Kuga"},{"$f":"IF($I516>$D516,INDEX(N$494:N515,MATCH($D516,$G$494:$G515,0)),INDEX(N517:N$556,MATCH($D516,$G517:$G$556,0)))","v":"1.5 ecoboost (150 hk) van fwd (forhjulstræk) man"},{"$f":"IF($I516>$D516,INDEX(O$494:O515,MATCH($D516,$G$494:$G515,0)),INDEX(O517:O$556,MATCH($D516,$G517:$G$556,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I516,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.6945323430977468},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I516,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":10963.003985453255},{"$f":"IF($I516>$D516,INDEX(V$494:V515,MATCH($D516,$G$494:$G515,0)),INDEX(V517:V$556,MATCH($D516,$G517:$G$556,0)))","v":135791.38461538462},{"$f":"IF($I516>$D516,INDEX(W$494:W515,MATCH($D516,$G$494:$G515,0)),INDEX(W517:W$556,MATCH($D516,$G517:$G$556,0)))","v":36760.769230769234},{"$f":"IF($I516>$D516,INDEX(X$494:X515,MATCH($D516,$G$494:$G515,0)),INDEX(X517:X$556,MATCH($D516,$G517:$G$556,0)))","v":215470},{"$f":"IF($I516>$D516,INDEX(Y$494:Y515,MATCH($D516,$G$494:$G515,0)),INDEX(Y517:Y$556,MATCH($D516,$G517:$G$556,0)))","v":14.9},{"$f":"IF($I516>$D516,INDEX(Z$494:Z515,MATCH($D516,$G$494:$G515,0)),INDEX(Z517:Z$556,MATCH($D516,$G517:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I516>$D516,INDEX(AD$494:AD515,MATCH($D516,$G$494:$G515,0)),INDEX(AD517:AD$556,MATCH($D516,$G517:$G$556,0)))","v":6.9548243504465618E-2},null,null,{"$f":"IF($I516>$D516,INDEX(AG$494:AG515,MATCH($D516,$G$494:$G515,0)),INDEX(AG517:AG$556,MATCH($D516,$G517:$G$556,0)))","v":1},{"$f":"IF($I516>$D516,INDEX(AH$494:AH515,MATCH($D516,$G$494:$G515,0)),INDEX(AH517:AH$556,MATCH($D516,$G517:$G$556,0)))","v":0},{"$f":"IF($I516>$D516,INDEX(AI$494:AI515,MATCH($D516,$G$494:$G515,0)),INDEX(AI517:AI$556,MATCH($D516,$G517:$G$556,0)))","v":0},null,null,{"$f":"IF($I516>$D516,INDEX(AL$494:AL515,MATCH($D516,$G$494:$G515,0)),INDEX(AL517:AL$556,MATCH($D516,$G517:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I516>$D516,INDEX(AP$494:AP515,MATCH($D516,$G$494:$G515,0)),INDEX(AP517:AP$556,MATCH($D516,$G517:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I516>$D516,INDEX(AT$494:AT515,MATCH($D516,$G$494:$G515,0)),INDEX(AT517:AT$556,MATCH($D516,$G517:$G$556,0)))","v":70263},{"$f":"IF($I516>$D516,INDEX(AU$494:AU515,MATCH($D516,$G$494:$G515,0)),INDEX(AU517:AU$556,MATCH($D516,$G517:$G$556,0)))","v":833},{"$f":"IF($I516>$D516,INDEX(AV$494:AV515,MATCH($D516,$G$494:$G515,0)),INDEX(AV517:AV$556,MATCH($D516,$G517:$G$556,0)))","v":0},{"$f":"IF($I516>$D516,INDEX(AW$494:AW515,MATCH($D516,$G$494:$G515,0)),INDEX(AW517:AW$556,MATCH($D516,$G517:$G$556,0)))","v":4},{"$f":"IF($I516>$D516,INDEX(AX$494:AX515,MATCH($D516,$G$494:$G515,0)),INDEX(AX517:AX$556,MATCH($D516,$G517:$G$556,0)))","v":35000},null,null,{"$f":"IF($I516>$D516,INDEX(BA$494:BA515,MATCH($D516,$G$494:$G515,0)),INDEX(BA517:BA$556,MATCH($D516,$G517:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I516>$D516,INDEX(BB$494:BB515,MATCH($D516,$G$494:$G515,0)),INDEX(BB517:BB$556,MATCH($D516,$G517:$G$556,0)))","v":1},0,12273.44534535337]
[null,null,7.3,6.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I517)),ABS($F$431:$F$492-I517),0))","v":6},0,0,0,7,7,{"$f":"IF($I517>$D517,INDEX(K$494:K516,MATCH($D517,$G$494:$G516,0)),INDEX(K518:K$556,MATCH($D517,$G518:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I517>$D517,INDEX(L$494:L516,MATCH($D517,$G$494:$G516,0)),INDEX(L518:L$556,MATCH($D517,$G518:$G$556,0)))","v":"Volkswagen"},{"$f":"IF($I517>$D517,INDEX(M$494:M516,MATCH($D517,$G$494:$G516,0)),INDEX(M518:M$556,MATCH($D517,$G518:$G$556,0)))","v":"Golf"},{"$f":"IF($I517>$D517,INDEX(N$494:N516,MATCH($D517,$G$494:$G516,0)),INDEX(N518:N$556,MATCH($D517,$G518:$G$556,0)))","v":"1.4 tsi hybrid 204 dsg7"},{"$f":"IF($I517>$D517,INDEX(O$494:O516,MATCH($D517,$G$494:$G516,0)),INDEX(O518:O$556,MATCH($D517,$G518:$G$556,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I517,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.6945323430977468},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I517,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":10963.003985453255},{"$f":"IF($I517>$D517,INDEX(V$494:V516,MATCH($D517,$G$494:$G516,0)),INDEX(V518:V$556,MATCH($D517,$G518:$G$556,0)))","v":130056.61538461536},{"$f":"IF($I517>$D517,INDEX(W$494:W516,MATCH($D517,$G$494:$G516,0)),INDEX(W518:W$556,MATCH($D517,$G518:$G$556,0)))","v":34610.230769230759},{"$f":"IF($I517>$D517,INDEX(X$494:X516,MATCH($D517,$G$494:$G516,0)),INDEX(X518:X$556,MATCH($D517,$G518:$G$556,0)))","v":215470},{"$f":"IF($I517>$D517,INDEX(Y$494:Y516,MATCH($D517,$G$494:$G516,0)),INDEX(Y518:Y$556,MATCH($D517,$G518:$G$556,0)))","v":14.9},{"$f":"IF($I517>$D517,INDEX(Z$494:Z516,MATCH($D517,$G$494:$G516,0)),INDEX(Z518:Z$556,MATCH($D517,$G518:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I517>$D517,INDEX(AD$494:AD516,MATCH($D517,$G$494:$G516,0)),INDEX(AD518:AD$556,MATCH($D517,$G518:$G$556,0)))","v":6.0975609756097567E-2},null,null,{"$f":"IF($I517>$D517,INDEX(AG$494:AG516,MATCH($D517,$G$494:$G516,0)),INDEX(AG518:AG$556,MATCH($D517,$G518:$G$556,0)))","v":1},{"$f":"IF($I517>$D517,INDEX(AH$494:AH516,MATCH($D517,$G$494:$G516,0)),INDEX(AH518:AH$556,MATCH($D517,$G518:$G$556,0)))","v":0},{"$f":"IF($I517>$D517,INDEX(AI$494:AI516,MATCH($D517,$G$494:$G516,0)),INDEX(AI518:AI$556,MATCH($D517,$G518:$G$556,0)))","v":0},null,null,{"$f":"IF($I517>$D517,INDEX(AL$494:AL516,MATCH($D517,$G$494:$G516,0)),INDEX(AL518:AL$556,MATCH($D517,$G518:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I517>$D517,INDEX(AP$494:AP516,MATCH($D517,$G$494:$G516,0)),INDEX(AP518:AP$556,MATCH($D517,$G518:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I517>$D517,INDEX(AT$494:AT516,MATCH($D517,$G$494:$G516,0)),INDEX(AT518:AT$556,MATCH($D517,$G518:$G$556,0)))","v":70263},{"$f":"IF($I517>$D517,INDEX(AU$494:AU516,MATCH($D517,$G$494:$G516,0)),INDEX(AU518:AU$556,MATCH($D517,$G518:$G$556,0)))","v":833},{"$f":"IF($I517>$D517,INDEX(AV$494:AV516,MATCH($D517,$G$494:$G516,0)),INDEX(AV518:AV$556,MATCH($D517,$G518:$G$556,0)))","v":0},{"$f":"IF($I517>$D517,INDEX(AW$494:AW516,MATCH($D517,$G$494:$G516,0)),INDEX(AW518:AW$556,MATCH($D517,$G518:$G$556,0)))","v":4},{"$f":"IF($I517>$D517,INDEX(AX$494:AX516,MATCH($D517,$G$494:$G516,0)),INDEX(AX518:AX$556,MATCH($D517,$G518:$G$556,0)))","v":35000},null,null,{"$f":"IF($I517>$D517,INDEX(BA$494:BA516,MATCH($D517,$G$494:$G516,0)),INDEX(BA518:BA$556,MATCH($D517,$G518:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I517>$D517,INDEX(BB$494:BB516,MATCH($D517,$G$494:$G516,0)),INDEX(BB518:BB$556,MATCH($D517,$G518:$G$556,0)))","v":1},0,11755.110718149883]
[null,null,8.1,6.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I518)),ABS($F$431:$F$492-I518),0))","v":6},0,0,0,8,8,{"$f":"IF($I518>$D518,INDEX(K$494:K517,MATCH($D518,$G$494:$G517,0)),INDEX(K519:K$556,MATCH($D518,$G519:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I518>$D518,INDEX(L$494:L517,MATCH($D518,$G$494:$G517,0)),INDEX(L519:L$556,MATCH($D518,$G519:$G$556,0)))","v":"Volkswagen"},{"$f":"IF($I518>$D518,INDEX(M$494:M517,MATCH($D518,$G$494:$G517,0)),INDEX(M519:M$556,MATCH($D518,$G519:$G$556,0)))","v":"Caddy"},{"$f":"IF($I518>$D518,INDEX(N$494:N517,MATCH($D518,$G$494:$G517,0)),INDEX(N519:N$556,MATCH($D518,$G519:$G$556,0)))","v":"1.2 tsi 85 hk"},{"$f":"IF($I518>$D518,INDEX(O$494:O517,MATCH($D518,$G$494:$G517,0)),INDEX(O519:O$556,MATCH($D518,$G519:$G$556,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I518,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.2300298642340901},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I518,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":10590.261849947838},{"$f":"IF($I518>$D518,INDEX(V$494:V517,MATCH($D518,$G$494:$G517,0)),INDEX(V519:V$556,MATCH($D518,$G519:$G$556,0)))","v":88159.999999999753},{"$f":"IF($I518>$D518,INDEX(W$494:W517,MATCH($D518,$G$494:$G517,0)),INDEX(W519:W$556,MATCH($D518,$G519:$G$556,0)))","v":18898.999999999909},{"$f":"IF($I518>$D518,INDEX(X$494:X517,MATCH($D518,$G$494:$G517,0)),INDEX(X519:X$556,MATCH($D518,$G519:$G$556,0)))","v":215470},{"$f":"IF($I518>$D518,INDEX(Y$494:Y517,MATCH($D518,$G$494:$G517,0)),INDEX(Y519:Y$556,MATCH($D518,$G519:$G$556,0)))","v":14.9},{"$f":"IF($I518>$D518,INDEX(Z$494:Z517,MATCH($D518,$G$494:$G517,0)),INDEX(Z519:Z$556,MATCH($D518,$G519:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I518>$D518,INDEX(AD$494:AD517,MATCH($D518,$G$494:$G517,0)),INDEX(AD519:AD$556,MATCH($D518,$G519:$G$556,0)))","v":6.7658998646820054E-2},null,null,{"$f":"IF($I518>$D518,INDEX(AG$494:AG517,MATCH($D518,$G$494:$G517,0)),INDEX(AG519:AG$556,MATCH($D518,$G519:$G$556,0)))","v":1},{"$f":"IF($I518>$D518,INDEX(AH$494:AH517,MATCH($D518,$G$494:$G517,0)),INDEX(AH519:AH$556,MATCH($D518,$G519:$G$556,0)))","v":0},{"$f":"IF($I518>$D518,INDEX(AI$494:AI517,MATCH($D518,$G$494:$G517,0)),INDEX(AI519:AI$556,MATCH($D518,$G519:$G$556,0)))","v":0},null,null,{"$f":"IF($I518>$D518,INDEX(AL$494:AL517,MATCH($D518,$G$494:$G517,0)),INDEX(AL519:AL$556,MATCH($D518,$G519:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I518>$D518,INDEX(AP$494:AP517,MATCH($D518,$G$494:$G517,0)),INDEX(AP519:AP$556,MATCH($D518,$G519:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I518>$D518,INDEX(AT$494:AT517,MATCH($D518,$G$494:$G517,0)),INDEX(AT519:AT$556,MATCH($D518,$G519:$G$556,0)))","v":70263},{"$f":"IF($I518>$D518,INDEX(AU$494:AU517,MATCH($D518,$G$494:$G517,0)),INDEX(AU519:AU$556,MATCH($D518,$G519:$G$556,0)))","v":833},{"$f":"IF($I518>$D518,INDEX(AV$494:AV517,MATCH($D518,$G$494:$G517,0)),INDEX(AV519:AV$556,MATCH($D518,$G519:$G$556,0)))","v":0},{"$f":"IF($I518>$D518,INDEX(AW$494:AW517,MATCH($D518,$G$494:$G517,0)),INDEX(AW519:AW$556,MATCH($D518,$G519:$G$556,0)))","v":4},{"$f":"IF($I518>$D518,INDEX(AX$494:AX517,MATCH($D518,$G$494:$G517,0)),INDEX(AX519:AX$556,MATCH($D518,$G519:$G$556,0)))","v":35000},null,null,{"$f":"IF($I518>$D518,INDEX(BA$494:BA517,MATCH($D518,$G$494:$G517,0)),INDEX(BA519:BA$556,MATCH($D518,$G519:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I518>$D518,INDEX(BB$494:BB517,MATCH($D518,$G$494:$G517,0)),INDEX(BB519:BB$556,MATCH($D518,$G519:$G$556,0)))","v":1},0,7968.3033258043733]
[null,null,8.1999999999999993,6.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I519)),ABS($F$431:$F$492-I519),0))","v":6},0,0,0,8,8,{"$f":"IF($I519>$D519,INDEX(K$494:K518,MATCH($D519,$G$494:$G518,0)),INDEX(K520:K$556,MATCH($D519,$G520:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I519>$D519,INDEX(L$494:L518,MATCH($D519,$G$494:$G518,0)),INDEX(L520:L$556,MATCH($D519,$G520:$G$556,0)))","v":"Ford"},{"$f":"IF($I519>$D519,INDEX(M$494:M518,MATCH($D519,$G$494:$G518,0)),INDEX(M520:M$556,MATCH($D519,$G520:$G$556,0)))","v":"Kuga"},{"$f":"IF($I519>$D519,INDEX(N$494:N518,MATCH($D519,$G$494:$G518,0)),INDEX(N520:N$556,MATCH($D519,$G520:$G$556,0)))","v":"1.5 ecoboost (150 hk) van fwd (forhjulstræk) man"},{"$f":"IF($I519>$D519,INDEX(O$494:O518,MATCH($D519,$G$494:$G518,0)),INDEX(O520:O$556,MATCH($D519,$G520:$G$556,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I519,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.2300298642340901},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I519,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":10590.261849947838},{"$f":"IF($I519>$D519,INDEX(V$494:V518,MATCH($D519,$G$494:$G518,0)),INDEX(V520:V$556,MATCH($D519,$G520:$G$556,0)))","v":135791.38461538462},{"$f":"IF($I519>$D519,INDEX(W$494:W518,MATCH($D519,$G$494:$G518,0)),INDEX(W520:W$556,MATCH($D519,$G520:$G$556,0)))","v":36760.769230769234},{"$f":"IF($I519>$D519,INDEX(X$494:X518,MATCH($D519,$G$494:$G518,0)),INDEX(X520:X$556,MATCH($D519,$G520:$G$556,0)))","v":215470},{"$f":"IF($I519>$D519,INDEX(Y$494:Y518,MATCH($D519,$G$494:$G518,0)),INDEX(Y520:Y$556,MATCH($D519,$G520:$G$556,0)))","v":14.9},{"$f":"IF($I519>$D519,INDEX(Z$494:Z518,MATCH($D519,$G$494:$G518,0)),INDEX(Z520:Z$556,MATCH($D519,$G520:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I519>$D519,INDEX(AD$494:AD518,MATCH($D519,$G$494:$G518,0)),INDEX(AD520:AD$556,MATCH($D519,$G520:$G$556,0)))","v":6.9548243504465618E-2},null,null,{"$f":"IF($I519>$D519,INDEX(AG$494:AG518,MATCH($D519,$G$494:$G518,0)),INDEX(AG520:AG$556,MATCH($D519,$G520:$G$556,0)))","v":1},{"$f":"IF($I519>$D519,INDEX(AH$494:AH518,MATCH($D519,$G$494:$G518,0)),INDEX(AH520:AH$556,MATCH($D519,$G520:$G$556,0)))","v":0},{"$f":"IF($I519>$D519,INDEX(AI$494:AI518,MATCH($D519,$G$494:$G518,0)),INDEX(AI520:AI$556,MATCH($D519,$G520:$G$556,0)))","v":0},null,null,{"$f":"IF($I519>$D519,INDEX(AL$494:AL518,MATCH($D519,$G$494:$G518,0)),INDEX(AL520:AL$556,MATCH($D519,$G520:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I519>$D519,INDEX(AP$494:AP518,MATCH($D519,$G$494:$G518,0)),INDEX(AP520:AP$556,MATCH($D519,$G520:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I519>$D519,INDEX(AT$494:AT518,MATCH($D519,$G$494:$G518,0)),INDEX(AT520:AT$556,MATCH($D519,$G520:$G$556,0)))","v":70263},{"$f":"IF($I519>$D519,INDEX(AU$494:AU518,MATCH($D519,$G$494:$G518,0)),INDEX(AU520:AU$556,MATCH($D519,$G520:$G$556,0)))","v":833},{"$f":"IF($I519>$D519,INDEX(AV$494:AV518,MATCH($D519,$G$494:$G518,0)),INDEX(AV520:AV$556,MATCH($D519,$G520:$G$556,0)))","v":0},{"$f":"IF($I519>$D519,INDEX(AW$494:AW518,MATCH($D519,$G$494:$G518,0)),INDEX(AW520:AW$556,MATCH($D519,$G520:$G$556,0)))","v":4},{"$f":"IF($I519>$D519,INDEX(AX$494:AX518,MATCH($D519,$G$494:$G518,0)),INDEX(AX520:AX$556,MATCH($D519,$G520:$G$556,0)))","v":35000},null,null,{"$f":"IF($I519>$D519,INDEX(BA$494:BA518,MATCH($D519,$G$494:$G518,0)),INDEX(BA520:BA$556,MATCH($D519,$G520:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I519>$D519,INDEX(BB$494:BB518,MATCH($D519,$G$494:$G518,0)),INDEX(BB520:BB$556,MATCH($D519,$G520:$G$556,0)))","v":1},0,12273.44534535337]
[null,null,8.3000000000000007,6.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I520)),ABS($F$431:$F$492-I520),0))","v":6},0,0,0,8,8,{"$f":"IF($I520>$D520,INDEX(K$494:K519,MATCH($D520,$G$494:$G519,0)),INDEX(K521:K$556,MATCH($D520,$G521:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I520>$D520,INDEX(L$494:L519,MATCH($D520,$G$494:$G519,0)),INDEX(L521:L$556,MATCH($D520,$G521:$G$556,0)))","v":"Volkswagen"},{"$f":"IF($I520>$D520,INDEX(M$494:M519,MATCH($D520,$G$494:$G519,0)),INDEX(M521:M$556,MATCH($D520,$G521:$G$556,0)))","v":"Golf"},{"$f":"IF($I520>$D520,INDEX(N$494:N519,MATCH($D520,$G$494:$G519,0)),INDEX(N521:N$556,MATCH($D520,$G521:$G$556,0)))","v":"1.4 tsi hybrid 204 dsg7"},{"$f":"IF($I520>$D520,INDEX(O$494:O519,MATCH($D520,$G$494:$G519,0)),INDEX(O521:O$556,MATCH($D520,$G521:$G$556,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I520,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.2300298642340901},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I520,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":10590.261849947838},{"$f":"IF($I520>$D520,INDEX(V$494:V519,MATCH($D520,$G$494:$G519,0)),INDEX(V521:V$556,MATCH($D520,$G521:$G$556,0)))","v":130056.61538461536},{"$f":"IF($I520>$D520,INDEX(W$494:W519,MATCH($D520,$G$494:$G519,0)),INDEX(W521:W$556,MATCH($D520,$G521:$G$556,0)))","v":34610.230769230759},{"$f":"IF($I520>$D520,INDEX(X$494:X519,MATCH($D520,$G$494:$G519,0)),INDEX(X521:X$556,MATCH($D520,$G521:$G$556,0)))","v":215470},{"$f":"IF($I520>$D520,INDEX(Y$494:Y519,MATCH($D520,$G$494:$G519,0)),INDEX(Y521:Y$556,MATCH($D520,$G521:$G$556,0)))","v":14.9},{"$f":"IF($I520>$D520,INDEX(Z$494:Z519,MATCH($D520,$G$494:$G519,0)),INDEX(Z521:Z$556,MATCH($D520,$G521:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I520>$D520,INDEX(AD$494:AD519,MATCH($D520,$G$494:$G519,0)),INDEX(AD521:AD$556,MATCH($D520,$G521:$G$556,0)))","v":6.0975609756097567E-2},null,null,{"$f":"IF($I520>$D520,INDEX(AG$494:AG519,MATCH($D520,$G$494:$G519,0)),INDEX(AG521:AG$556,MATCH($D520,$G521:$G$556,0)))","v":1},{"$f":"IF($I520>$D520,INDEX(AH$494:AH519,MATCH($D520,$G$494:$G519,0)),INDEX(AH521:AH$556,MATCH($D520,$G521:$G$556,0)))","v":0},{"$f":"IF($I520>$D520,INDEX(AI$494:AI519,MATCH($D520,$G$494:$G519,0)),INDEX(AI521:AI$556,MATCH($D520,$G521:$G$556,0)))","v":0},null,null,{"$f":"IF($I520>$D520,INDEX(AL$494:AL519,MATCH($D520,$G$494:$G519,0)),INDEX(AL521:AL$556,MATCH($D520,$G521:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I520>$D520,INDEX(AP$494:AP519,MATCH($D520,$G$494:$G519,0)),INDEX(AP521:AP$556,MATCH($D520,$G521:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I520>$D520,INDEX(AT$494:AT519,MATCH($D520,$G$494:$G519,0)),INDEX(AT521:AT$556,MATCH($D520,$G521:$G$556,0)))","v":70263},{"$f":"IF($I520>$D520,INDEX(AU$494:AU519,MATCH($D520,$G$494:$G519,0)),INDEX(AU521:AU$556,MATCH($D520,$G521:$G$556,0)))","v":833},{"$f":"IF($I520>$D520,INDEX(AV$494:AV519,MATCH($D520,$G$494:$G519,0)),INDEX(AV521:AV$556,MATCH($D520,$G521:$G$556,0)))","v":0},{"$f":"IF($I520>$D520,INDEX(AW$494:AW519,MATCH($D520,$G$494:$G519,0)),INDEX(AW521:AW$556,MATCH($D520,$G521:$G$556,0)))","v":4},{"$f":"IF($I520>$D520,INDEX(AX$494:AX519,MATCH($D520,$G$494:$G519,0)),INDEX(AX521:AX$556,MATCH($D520,$G521:$G$556,0)))","v":35000},null,null,{"$f":"IF($I520>$D520,INDEX(BA$494:BA519,MATCH($D520,$G$494:$G519,0)),INDEX(BA521:BA$556,MATCH($D520,$G521:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I520>$D520,INDEX(BB$494:BB519,MATCH($D520,$G$494:$G519,0)),INDEX(BB521:BB$556,MATCH($D520,$G521:$G$556,0)))","v":1},0,11755.110718149883]
[null,null,9.1,10.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I521)),ABS($F$431:$F$492-I521),0))","v":10},0,0,0,9,9,{"$f":"IF($I521>$D521,INDEX(K$494:K520,MATCH($D521,$G$494:$G520,0)),INDEX(K522:K$556,MATCH($D521,$G522:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I521>$D521,INDEX(L$494:L520,MATCH($D521,$G$494:$G520,0)),INDEX(L522:L$556,MATCH($D521,$G522:$G$556,0)))","v":"Suzuki"},{"$f":"IF($I521>$D521,INDEX(M$494:M520,MATCH($D521,$G$494:$G520,0)),INDEX(M522:M$556,MATCH($D521,$G522:$G$556,0)))","v":"Grand vitara"},{"$f":"IF($I521>$D521,INDEX(N$494:N520,MATCH($D521,$G$494:$G520,0)),INDEX(N522:N$556,MATCH($D521,$G522:$G$556,0)))","v":"2.4l m/t van"},{"$f":"IF($I521>$D521,INDEX(O$494:O520,MATCH($D521,$G$494:$G520,0)),INDEX(O522:O$556,MATCH($D521,$G522:$G$556,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I521,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":2.6496199732858496},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I521,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":10230.192947049612},{"$f":"IF($I521>$D521,INDEX(V$494:V520,MATCH($D521,$G$494:$G520,0)),INDEX(V522:V$556,MATCH($D521,$G522:$G$556,0)))","v":146689.23076923055},{"$f":"IF($I521>$D521,INDEX(W$494:W520,MATCH($D521,$G$494:$G520,0)),INDEX(W522:W$556,MATCH($D521,$G522:$G$556,0)))","v":40847.461538461452},{"$f":"IF($I521>$D521,INDEX(X$494:X520,MATCH($D521,$G$494:$G520,0)),INDEX(X522:X$556,MATCH($D521,$G522:$G$556,0)))","v":215470},{"$f":"IF($I521>$D521,INDEX(Y$494:Y520,MATCH($D521,$G$494:$G520,0)),INDEX(Y522:Y$556,MATCH($D521,$G522:$G$556,0)))","v":14.9},{"$f":"IF($I521>$D521,INDEX(Z$494:Z520,MATCH($D521,$G$494:$G520,0)),INDEX(Z522:Z$556,MATCH($D521,$G522:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I521>$D521,INDEX(AD$494:AD520,MATCH($D521,$G$494:$G520,0)),INDEX(AD522:AD$556,MATCH($D521,$G522:$G$556,0)))","v":6.5789473684210537E-2},null,null,{"$f":"IF($I521>$D521,INDEX(AG$494:AG520,MATCH($D521,$G$494:$G520,0)),INDEX(AG522:AG$556,MATCH($D521,$G522:$G$556,0)))","v":1},{"$f":"IF($I521>$D521,INDEX(AH$494:AH520,MATCH($D521,$G$494:$G520,0)),INDEX(AH522:AH$556,MATCH($D521,$G522:$G$556,0)))","v":0},{"$f":"IF($I521>$D521,INDEX(AI$494:AI520,MATCH($D521,$G$494:$G520,0)),INDEX(AI522:AI$556,MATCH($D521,$G522:$G$556,0)))","v":0},null,null,{"$f":"IF($I521>$D521,INDEX(AL$494:AL520,MATCH($D521,$G$494:$G520,0)),INDEX(AL522:AL$556,MATCH($D521,$G522:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I521>$D521,INDEX(AP$494:AP520,MATCH($D521,$G$494:$G520,0)),INDEX(AP522:AP$556,MATCH($D521,$G522:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I521>$D521,INDEX(AT$494:AT520,MATCH($D521,$G$494:$G520,0)),INDEX(AT522:AT$556,MATCH($D521,$G522:$G$556,0)))","v":70263},{"$f":"IF($I521>$D521,INDEX(AU$494:AU520,MATCH($D521,$G$494:$G520,0)),INDEX(AU522:AU$556,MATCH($D521,$G522:$G$556,0)))","v":833},{"$f":"IF($I521>$D521,INDEX(AV$494:AV520,MATCH($D521,$G$494:$G520,0)),INDEX(AV522:AV$556,MATCH($D521,$G522:$G$556,0)))","v":0},{"$f":"IF($I521>$D521,INDEX(AW$494:AW520,MATCH($D521,$G$494:$G520,0)),INDEX(AW522:AW$556,MATCH($D521,$G522:$G$556,0)))","v":4},{"$f":"IF($I521>$D521,INDEX(AX$494:AX520,MATCH($D521,$G$494:$G520,0)),INDEX(AX522:AX$556,MATCH($D521,$G522:$G$556,0)))","v":35000},null,null,{"$f":"IF($I521>$D521,INDEX(BA$494:BA520,MATCH($D521,$G$494:$G520,0)),INDEX(BA522:BA$556,MATCH($D521,$G522:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I521>$D521,INDEX(BB$494:BB520,MATCH($D521,$G$494:$G520,0)),INDEX(BB522:BB$556,MATCH($D521,$G522:$G$556,0)))","v":1},0,13258.442438726726]
[null,null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I522)),ABS($F$431:$F$492-I522),0))","v":10},0,0,0,9,9,{"$f":"IF($I522>$D522,INDEX(K$494:K521,MATCH($D522,$G$494:$G521,0)),INDEX(K523:K$556,MATCH($D522,$G523:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I522>$D522,INDEX(L$494:L521,MATCH($D522,$G$494:$G521,0)),INDEX(L523:L$556,MATCH($D522,$G523:$G$556,0)))","v":"Volkswagen"},{"$f":"IF($I522>$D522,INDEX(M$494:M521,MATCH($D522,$G$494:$G521,0)),INDEX(M523:M$556,MATCH($D522,$G523:$G$556,0)))","v":"Caddy van"},{"$f":"IF($I522>$D522,INDEX(N$494:N521,MATCH($D522,$G$494:$G521,0)),INDEX(N523:N$556,MATCH($D522,$G523:$G$556,0)))","v":"1,2 tsi"},{"$f":"IF($I522>$D522,INDEX(O$494:O521,MATCH($D522,$G$494:$G521,0)),INDEX(O523:O$556,MATCH($D522,$G523:$G$556,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I522,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":2.6496199732858496},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I522,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":10230.192947049612},{"$f":"IF($I522>$D522,INDEX(V$494:V521,MATCH($D522,$G$494:$G521,0)),INDEX(V523:V$556,MATCH($D522,$G523:$G$556,0)))","v":99233.846153846156},{"$f":"IF($I522>$D522,INDEX(W$494:W521,MATCH($D522,$G$494:$G521,0)),INDEX(W523:W$556,MATCH($D522,$G523:$G$556,0)))","v":23051.692307692305},{"$f":"IF($I522>$D522,INDEX(X$494:X521,MATCH($D522,$G$494:$G521,0)),INDEX(X523:X$556,MATCH($D522,$G523:$G$556,0)))","v":215470},{"$f":"IF($I522>$D522,INDEX(Y$494:Y521,MATCH($D522,$G$494:$G521,0)),INDEX(Y523:Y$556,MATCH($D522,$G523:$G$556,0)))","v":14.9},{"$f":"IF($I522>$D522,INDEX(Z$494:Z521,MATCH($D522,$G$494:$G521,0)),INDEX(Z523:Z$556,MATCH($D522,$G523:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I522>$D522,INDEX(AD$494:AD521,MATCH($D522,$G$494:$G521,0)),INDEX(AD523:AD$556,MATCH($D522,$G523:$G$556,0)))","v":6.7886658795749705E-2},null,null,{"$f":"IF($I522>$D522,INDEX(AG$494:AG521,MATCH($D522,$G$494:$G521,0)),INDEX(AG523:AG$556,MATCH($D522,$G523:$G$556,0)))","v":1},{"$f":"IF($I522>$D522,INDEX(AH$494:AH521,MATCH($D522,$G$494:$G521,0)),INDEX(AH523:AH$556,MATCH($D522,$G523:$G$556,0)))","v":0},{"$f":"IF($I522>$D522,INDEX(AI$494:AI521,MATCH($D522,$G$494:$G521,0)),INDEX(AI523:AI$556,MATCH($D522,$G523:$G$556,0)))","v":0},null,null,{"$f":"IF($I522>$D522,INDEX(AL$494:AL521,MATCH($D522,$G$494:$G521,0)),INDEX(AL523:AL$556,MATCH($D522,$G523:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I522>$D522,INDEX(AP$494:AP521,MATCH($D522,$G$494:$G521,0)),INDEX(AP523:AP$556,MATCH($D522,$G523:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I522>$D522,INDEX(AT$494:AT521,MATCH($D522,$G$494:$G521,0)),INDEX(AT523:AT$556,MATCH($D522,$G523:$G$556,0)))","v":70263},{"$f":"IF($I522>$D522,INDEX(AU$494:AU521,MATCH($D522,$G$494:$G521,0)),INDEX(AU523:AU$556,MATCH($D522,$G523:$G$556,0)))","v":833},{"$f":"IF($I522>$D522,INDEX(AV$494:AV521,MATCH($D522,$G$494:$G521,0)),INDEX(AV523:AV$556,MATCH($D522,$G523:$G$556,0)))","v":0},{"$f":"IF($I522>$D522,INDEX(AW$494:AW521,MATCH($D522,$G$494:$G521,0)),INDEX(AW523:AW$556,MATCH($D522,$G523:$G$556,0)))","v":4},{"$f":"IF($I522>$D522,INDEX(AX$494:AX521,MATCH($D522,$G$494:$G521,0)),INDEX(AX523:AX$556,MATCH($D522,$G523:$G$556,0)))","v":35000},null,null,{"$f":"IF($I522>$D522,INDEX(BA$494:BA521,MATCH($D522,$G$494:$G521,0)),INDEX(BA523:BA$556,MATCH($D522,$G523:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I522>$D522,INDEX(BB$494:BB521,MATCH($D522,$G$494:$G521,0)),INDEX(BB523:BB$556,MATCH($D522,$G523:$G$556,0)))","v":1},0,8969.2081027683089]
[null,null,9.3000000000000007,10.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I523)),ABS($F$431:$F$492-I523),0))","v":10},0,0,0,9,9,{"$f":"IF($I523>$D523,INDEX(K$494:K522,MATCH($D523,$G$494:$G522,0)),INDEX(K524:K$556,MATCH($D523,$G524:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I523>$D523,INDEX(L$494:L522,MATCH($D523,$G$494:$G522,0)),INDEX(L524:L$556,MATCH($D523,$G524:$G$556,0)))","v":"Volkswagen"},{"$f":"IF($I523>$D523,INDEX(M$494:M522,MATCH($D523,$G$494:$G522,0)),INDEX(M524:M$556,MATCH($D523,$G524:$G$556,0)))","v":"Touran van"},{"$f":"IF($I523>$D523,INDEX(N$494:N522,MATCH($D523,$G$494:$G522,0)),INDEX(N524:N$556,MATCH($D523,$G524:$G$556,0)))","v":"1,4 tsi aut."},{"$f":"IF($I523>$D523,INDEX(O$494:O522,MATCH($D523,$G$494:$G522,0)),INDEX(O524:O$556,MATCH($D523,$G524:$G$556,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I523,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":2.6496199732858496},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I523,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":10230.192947049612},{"$f":"IF($I523>$D523,INDEX(V$494:V522,MATCH($D523,$G$494:$G522,0)),INDEX(V524:V$556,MATCH($D523,$G524:$G$556,0)))","v":169683.69230769234},{"$f":"IF($I523>$D523,INDEX(W$494:W522,MATCH($D523,$G$494:$G522,0)),INDEX(W524:W$556,MATCH($D523,$G524:$G$556,0)))","v":49470.384615384632},{"$f":"IF($I523>$D523,INDEX(X$494:X522,MATCH($D523,$G$494:$G522,0)),INDEX(X524:X$556,MATCH($D523,$G524:$G$556,0)))","v":215470},{"$f":"IF($I523>$D523,INDEX(Y$494:Y522,MATCH($D523,$G$494:$G522,0)),INDEX(Y524:Y$556,MATCH($D523,$G524:$G$556,0)))","v":14.9},{"$f":"IF($I523>$D523,INDEX(Z$494:Z522,MATCH($D523,$G$494:$G522,0)),INDEX(Z524:Z$556,MATCH($D523,$G524:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I523>$D523,INDEX(AD$494:AD522,MATCH($D523,$G$494:$G522,0)),INDEX(AD524:AD$556,MATCH($D523,$G524:$G$556,0)))","v":6.2893081761006275E-2},null,null,{"$f":"IF($I523>$D523,INDEX(AG$494:AG522,MATCH($D523,$G$494:$G522,0)),INDEX(AG524:AG$556,MATCH($D523,$G524:$G$556,0)))","v":1},{"$f":"IF($I523>$D523,INDEX(AH$494:AH522,MATCH($D523,$G$494:$G522,0)),INDEX(AH524:AH$556,MATCH($D523,$G524:$G$556,0)))","v":0},{"$f":"IF($I523>$D523,INDEX(AI$494:AI522,MATCH($D523,$G$494:$G522,0)),INDEX(AI524:AI$556,MATCH($D523,$G524:$G$556,0)))","v":0},null,null,{"$f":"IF($I523>$D523,INDEX(AL$494:AL522,MATCH($D523,$G$494:$G522,0)),INDEX(AL524:AL$556,MATCH($D523,$G524:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I523>$D523,INDEX(AP$494:AP522,MATCH($D523,$G$494:$G522,0)),INDEX(AP524:AP$556,MATCH($D523,$G524:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I523>$D523,INDEX(AT$494:AT522,MATCH($D523,$G$494:$G522,0)),INDEX(AT524:AT$556,MATCH($D523,$G524:$G$556,0)))","v":70263},{"$f":"IF($I523>$D523,INDEX(AU$494:AU522,MATCH($D523,$G$494:$G522,0)),INDEX(AU524:AU$556,MATCH($D523,$G524:$G$556,0)))","v":833},{"$f":"IF($I523>$D523,INDEX(AV$494:AV522,MATCH($D523,$G$494:$G522,0)),INDEX(AV524:AV$556,MATCH($D523,$G524:$G$556,0)))","v":0},{"$f":"IF($I523>$D523,INDEX(AW$494:AW522,MATCH($D523,$G$494:$G522,0)),INDEX(AW524:AW$556,MATCH($D523,$G524:$G$556,0)))","v":4},{"$f":"IF($I523>$D523,INDEX(AX$494:AX522,MATCH($D523,$G$494:$G522,0)),INDEX(AX524:AX$556,MATCH($D523,$G524:$G$556,0)))","v":35000},null,null,{"$f":"IF($I523>$D523,INDEX(BA$494:BA522,MATCH($D523,$G$494:$G522,0)),INDEX(BA524:BA$556,MATCH($D523,$G524:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I523>$D523,INDEX(BB$494:BB522,MATCH($D523,$G$494:$G522,0)),INDEX(BB524:BB$556,MATCH($D523,$G524:$G$556,0)))","v":1},0,15336.786861957289]
[null,null,10.1,10.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I524)),ABS($F$431:$F$492-I524),0))","v":10},10,10.1,1,10,10,{"$f":"K538","v":"Mellem varebil, benzin"},"Suzuki","Grand vitara","2.4l m/t van",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I524,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":2.2630619025886327},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I524,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":9882.3663868499261},146689.23076923055,40847.461538461452,215470,14.9,1665,null,null,null,6.5789473684210537E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,{"$f":"BA538","v":1.1359999999999999},{"$f":"BB538","v":1},0,13258.442438726726]
[null,null,10.199999999999999,10.199999999999999,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I525)),ABS($F$431:$F$492-I525),0))","v":10},10,10.199999999999999,1,10,10,{"$f":"K524","v":"Mellem varebil, benzin"},"Volkswagen","Caddy van","1,2 tsi",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I525,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":2.2630619025886327},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I525,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":9882.3663868499261},99233.846153846156,23051.692307692305,215470,14.9,1665,null,null,null,6.7886658795749705E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,{"$f":"BA524","v":1.1359999999999999},{"$f":"BB524","v":1},0,8969.2081027683089]
[null,null,10.3,10.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I526)),ABS($F$431:$F$492-I526),0))","v":10},10,10.3,1,10,10,{"$f":"K525","v":"Mellem varebil, benzin"},"Volkswagen","Touran van","1,4 tsi aut.",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I526,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":2.2630619025886327},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I526,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":9882.3663868499261},169683.69230769234,49470.384615384632,215470,14.9,1665,null,null,null,6.2893081761006275E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,{"$f":"BA525","v":1.1359999999999999},{"$f":"BB525","v":1},0,15336.786861957289]
[null,null,11.1,10.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I527)),ABS($F$431:$F$492-I527),0))","v":10},0,0,0,11,{"$f":"I527+input_år-original_år","v":11},{"$f":"IF($I527>$D527,INDEX(K$494:K526,MATCH($D527,$G$494:$G526,0)),INDEX(K528:K$556,MATCH($D527,$G528:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I527>$D527,INDEX(L$494:L526,MATCH($D527,$G$494:$G526,0)),INDEX(L528:L$556,MATCH($D527,$G528:$G$556,0)))","v":"Suzuki"},{"$f":"IF($I527>$D527,INDEX(M$494:M526,MATCH($D527,$G$494:$G526,0)),INDEX(M528:M$556,MATCH($D527,$G528:$G$556,0)))","v":"Grand vitara"},{"$f":"IF($I527>$D527,INDEX(N$494:N526,MATCH($D527,$G$494:$G526,0)),INDEX(N528:N$556,MATCH($D527,$G528:$G$556,0)))","v":"2.4l m/t van"},{"$f":"IF($I527>$D527,INDEX(O$494:O526,MATCH($D527,$G$494:$G526,0)),INDEX(O528:O$556,MATCH($D527,$G528:$G$556,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I527,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":2.0620150408145577},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I527,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":9546.3659296970272},{"$f":"IF($I527>$D527,INDEX(V$494:V526,MATCH($D527,$G$494:$G526,0)),INDEX(V528:V$556,MATCH($D527,$G528:$G$556,0)))","v":146689.23076923055},{"$f":"IF($I527>$D527,INDEX(W$494:W526,MATCH($D527,$G$494:$G526,0)),INDEX(W528:W$556,MATCH($D527,$G528:$G$556,0)))","v":40847.461538461452},{"$f":"IF($I527>$D527,INDEX(X$494:X526,MATCH($D527,$G$494:$G526,0)),INDEX(X528:X$556,MATCH($D527,$G528:$G$556,0)))","v":215470},{"$f":"IF($I527>$D527,INDEX(Y$494:Y526,MATCH($D527,$G$494:$G526,0)),INDEX(Y528:Y$556,MATCH($D527,$G528:$G$556,0)))","v":14.9},{"$f":"IF($I527>$D527,INDEX(Z$494:Z526,MATCH($D527,$G$494:$G526,0)),INDEX(Z528:Z$556,MATCH($D527,$G528:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I527>$D527,INDEX(AD$494:AD526,MATCH($D527,$G$494:$G526,0)),INDEX(AD528:AD$556,MATCH($D527,$G528:$G$556,0)))","v":6.5789473684210537E-2},null,null,{"$f":"IF($I527>$D527,INDEX(AG$494:AG526,MATCH($D527,$G$494:$G526,0)),INDEX(AG528:AG$556,MATCH($D527,$G528:$G$556,0)))","v":1},{"$f":"IF($I527>$D527,INDEX(AH$494:AH526,MATCH($D527,$G$494:$G526,0)),INDEX(AH528:AH$556,MATCH($D527,$G528:$G$556,0)))","v":0},{"$f":"IF($I527>$D527,INDEX(AI$494:AI526,MATCH($D527,$G$494:$G526,0)),INDEX(AI528:AI$556,MATCH($D527,$G528:$G$556,0)))","v":0},null,null,{"$f":"IF($I527>$D527,INDEX(AL$494:AL526,MATCH($D527,$G$494:$G526,0)),INDEX(AL528:AL$556,MATCH($D527,$G528:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I527>$D527,INDEX(AP$494:AP526,MATCH($D527,$G$494:$G526,0)),INDEX(AP528:AP$556,MATCH($D527,$G528:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I527>$D527,INDEX(AT$494:AT526,MATCH($D527,$G$494:$G526,0)),INDEX(AT528:AT$556,MATCH($D527,$G528:$G$556,0)))","v":70263},{"$f":"IF($I527>$D527,INDEX(AU$494:AU526,MATCH($D527,$G$494:$G526,0)),INDEX(AU528:AU$556,MATCH($D527,$G528:$G$556,0)))","v":833},{"$f":"IF($I527>$D527,INDEX(AV$494:AV526,MATCH($D527,$G$494:$G526,0)),INDEX(AV528:AV$556,MATCH($D527,$G528:$G$556,0)))","v":0},{"$f":"IF($I527>$D527,INDEX(AW$494:AW526,MATCH($D527,$G$494:$G526,0)),INDEX(AW528:AW$556,MATCH($D527,$G528:$G$556,0)))","v":4},{"$f":"IF($I527>$D527,INDEX(AX$494:AX526,MATCH($D527,$G$494:$G526,0)),INDEX(AX528:AX$556,MATCH($D527,$G528:$G$556,0)))","v":35000},null,null,{"$f":"IF($I527>$D527,INDEX(BA$494:BA526,MATCH($D527,$G$494:$G526,0)),INDEX(BA528:BA$556,MATCH($D527,$G528:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I527>$D527,INDEX(BB$494:BB526,MATCH($D527,$G$494:$G526,0)),INDEX(BB528:BB$556,MATCH($D527,$G528:$G$556,0)))","v":1},{"$f":"AJ527*U527","v":0},{"$f":"-PMT(Lånerente,Y527,V527)","v":13258.442438726726}]
[null,null,11.2,{"$f":"IF(COUNTIF(I525:I528,I528)=1,E528+0.1,IF(COUNTIF(I525:I528,I528)=2,E528+0.2,IF(COUNTIF(I525:I528,I528)=3,E528+0.3,0)))","v":10.199999999999999},{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I528)),ABS($F$431:$F$492-I528),0))","v":10},0,0,0,11,11,{"$f":"IF($I528>$D528,INDEX(K$494:K527,MATCH($D528,$G$494:$G527,0)),INDEX(K529:K$556,MATCH($D528,$G529:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I528>$D528,INDEX(L$494:L527,MATCH($D528,$G$494:$G527,0)),INDEX(L529:L$556,MATCH($D528,$G529:$G$556,0)))","v":"Volkswagen"},{"$f":"IF($I528>$D528,INDEX(M$494:M527,MATCH($D528,$G$494:$G527,0)),INDEX(M529:M$556,MATCH($D528,$G529:$G$556,0)))","v":"Caddy van"},{"$f":"IF($I528>$D528,INDEX(N$494:N527,MATCH($D528,$G$494:$G527,0)),INDEX(N529:N$556,MATCH($D528,$G529:$G$556,0)))","v":"1,2 tsi"},{"$f":"IF($I528>$D528,INDEX(O$494:O527,MATCH($D528,$G$494:$G527,0)),INDEX(O529:O$556,MATCH($D528,$G529:$G$556,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I528,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":2.0620150408145577},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I528,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":9546.3659296970272},{"$f":"IF($I528>$D528,INDEX(V$494:V527,MATCH($D528,$G$494:$G527,0)),INDEX(V529:V$556,MATCH($D528,$G529:$G$556,0)))","v":99233.846153846156},{"$f":"IF($I528>$D528,INDEX(W$494:W527,MATCH($D528,$G$494:$G527,0)),INDEX(W529:W$556,MATCH($D528,$G529:$G$556,0)))","v":23051.692307692305},{"$f":"IF($I528>$D528,INDEX(X$494:X527,MATCH($D528,$G$494:$G527,0)),INDEX(X529:X$556,MATCH($D528,$G529:$G$556,0)))","v":215470},{"$f":"IF($I528>$D528,INDEX(Y$494:Y527,MATCH($D528,$G$494:$G527,0)),INDEX(Y529:Y$556,MATCH($D528,$G529:$G$556,0)))","v":14.9},{"$f":"IF($I528>$D528,INDEX(Z$494:Z527,MATCH($D528,$G$494:$G527,0)),INDEX(Z529:Z$556,MATCH($D528,$G529:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I528>$D528,INDEX(AD$494:AD527,MATCH($D528,$G$494:$G527,0)),INDEX(AD529:AD$556,MATCH($D528,$G529:$G$556,0)))","v":6.7886658795749705E-2},null,null,{"$f":"IF($I528>$D528,INDEX(AG$494:AG527,MATCH($D528,$G$494:$G527,0)),INDEX(AG529:AG$556,MATCH($D528,$G529:$G$556,0)))","v":1},{"$f":"IF($I528>$D528,INDEX(AH$494:AH527,MATCH($D528,$G$494:$G527,0)),INDEX(AH529:AH$556,MATCH($D528,$G529:$G$556,0)))","v":0},{"$f":"IF($I528>$D528,INDEX(AI$494:AI527,MATCH($D528,$G$494:$G527,0)),INDEX(AI529:AI$556,MATCH($D528,$G529:$G$556,0)))","v":0},null,null,{"$f":"IF($I528>$D528,INDEX(AL$494:AL527,MATCH($D528,$G$494:$G527,0)),INDEX(AL529:AL$556,MATCH($D528,$G529:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I528>$D528,INDEX(AP$494:AP527,MATCH($D528,$G$494:$G527,0)),INDEX(AP529:AP$556,MATCH($D528,$G529:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I528>$D528,INDEX(AT$494:AT527,MATCH($D528,$G$494:$G527,0)),INDEX(AT529:AT$556,MATCH($D528,$G529:$G$556,0)))","v":70263},{"$f":"IF($I528>$D528,INDEX(AU$494:AU527,MATCH($D528,$G$494:$G527,0)),INDEX(AU529:AU$556,MATCH($D528,$G529:$G$556,0)))","v":833},{"$f":"IF($I528>$D528,INDEX(AV$494:AV527,MATCH($D528,$G$494:$G527,0)),INDEX(AV529:AV$556,MATCH($D528,$G529:$G$556,0)))","v":0},{"$f":"IF($I528>$D528,INDEX(AW$494:AW527,MATCH($D528,$G$494:$G527,0)),INDEX(AW529:AW$556,MATCH($D528,$G529:$G$556,0)))","v":4},{"$f":"IF($I528>$D528,INDEX(AX$494:AX527,MATCH($D528,$G$494:$G527,0)),INDEX(AX529:AX$556,MATCH($D528,$G529:$G$556,0)))","v":35000},null,null,{"$f":"IF($I528>$D528,INDEX(BA$494:BA527,MATCH($D528,$G$494:$G527,0)),INDEX(BA529:BA$556,MATCH($D528,$G529:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I528>$D528,INDEX(BB$494:BB527,MATCH($D528,$G$494:$G527,0)),INDEX(BB529:BB$556,MATCH($D528,$G529:$G$556,0)))","v":1},0,8969.2081027683089]
[null,null,11.3,10.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I529)),ABS($F$431:$F$492-I529),0))","v":10},0,0,0,11,11,{"$f":"IF($I529>$D529,INDEX(K$494:K528,MATCH($D529,$G$494:$G528,0)),INDEX(K530:K$556,MATCH($D529,$G530:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I529>$D529,INDEX(L$494:L528,MATCH($D529,$G$494:$G528,0)),INDEX(L530:L$556,MATCH($D529,$G530:$G$556,0)))","v":"Volkswagen"},{"$f":"IF($I529>$D529,INDEX(M$494:M528,MATCH($D529,$G$494:$G528,0)),INDEX(M530:M$556,MATCH($D529,$G530:$G$556,0)))","v":"Touran van"},{"$f":"IF($I529>$D529,INDEX(N$494:N528,MATCH($D529,$G$494:$G528,0)),INDEX(N530:N$556,MATCH($D529,$G530:$G$556,0)))","v":"1,4 tsi aut."},{"$f":"IF($I529>$D529,INDEX(O$494:O528,MATCH($D529,$G$494:$G528,0)),INDEX(O530:O$556,MATCH($D529,$G530:$G$556,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I529,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":2.0620150408145577},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I529,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":9546.3659296970272},{"$f":"IF($I529>$D529,INDEX(V$494:V528,MATCH($D529,$G$494:$G528,0)),INDEX(V530:V$556,MATCH($D529,$G530:$G$556,0)))","v":169683.69230769234},{"$f":"IF($I529>$D529,INDEX(W$494:W528,MATCH($D529,$G$494:$G528,0)),INDEX(W530:W$556,MATCH($D529,$G530:$G$556,0)))","v":49470.384615384632},{"$f":"IF($I529>$D529,INDEX(X$494:X528,MATCH($D529,$G$494:$G528,0)),INDEX(X530:X$556,MATCH($D529,$G530:$G$556,0)))","v":215470},{"$f":"IF($I529>$D529,INDEX(Y$494:Y528,MATCH($D529,$G$494:$G528,0)),INDEX(Y530:Y$556,MATCH($D529,$G530:$G$556,0)))","v":14.9},{"$f":"IF($I529>$D529,INDEX(Z$494:Z528,MATCH($D529,$G$494:$G528,0)),INDEX(Z530:Z$556,MATCH($D529,$G530:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I529>$D529,INDEX(AD$494:AD528,MATCH($D529,$G$494:$G528,0)),INDEX(AD530:AD$556,MATCH($D529,$G530:$G$556,0)))","v":6.2893081761006275E-2},null,null,{"$f":"IF($I529>$D529,INDEX(AG$494:AG528,MATCH($D529,$G$494:$G528,0)),INDEX(AG530:AG$556,MATCH($D529,$G530:$G$556,0)))","v":1},{"$f":"IF($I529>$D529,INDEX(AH$494:AH528,MATCH($D529,$G$494:$G528,0)),INDEX(AH530:AH$556,MATCH($D529,$G530:$G$556,0)))","v":0},{"$f":"IF($I529>$D529,INDEX(AI$494:AI528,MATCH($D529,$G$494:$G528,0)),INDEX(AI530:AI$556,MATCH($D529,$G530:$G$556,0)))","v":0},null,null,{"$f":"IF($I529>$D529,INDEX(AL$494:AL528,MATCH($D529,$G$494:$G528,0)),INDEX(AL530:AL$556,MATCH($D529,$G530:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I529>$D529,INDEX(AP$494:AP528,MATCH($D529,$G$494:$G528,0)),INDEX(AP530:AP$556,MATCH($D529,$G530:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I529>$D529,INDEX(AT$494:AT528,MATCH($D529,$G$494:$G528,0)),INDEX(AT530:AT$556,MATCH($D529,$G530:$G$556,0)))","v":70263},{"$f":"IF($I529>$D529,INDEX(AU$494:AU528,MATCH($D529,$G$494:$G528,0)),INDEX(AU530:AU$556,MATCH($D529,$G530:$G$556,0)))","v":833},{"$f":"IF($I529>$D529,INDEX(AV$494:AV528,MATCH($D529,$G$494:$G528,0)),INDEX(AV530:AV$556,MATCH($D529,$G530:$G$556,0)))","v":0},{"$f":"IF($I529>$D529,INDEX(AW$494:AW528,MATCH($D529,$G$494:$G528,0)),INDEX(AW530:AW$556,MATCH($D529,$G530:$G$556,0)))","v":4},{"$f":"IF($I529>$D529,INDEX(AX$494:AX528,MATCH($D529,$G$494:$G528,0)),INDEX(AX530:AX$556,MATCH($D529,$G530:$G$556,0)))","v":35000},null,null,{"$f":"IF($I529>$D529,INDEX(BA$494:BA528,MATCH($D529,$G$494:$G528,0)),INDEX(BA530:BA$556,MATCH($D529,$G530:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I529>$D529,INDEX(BB$494:BB528,MATCH($D529,$G$494:$G528,0)),INDEX(BB530:BB$556,MATCH($D529,$G530:$G$556,0)))","v":1},0,15336.786861957289]
[null,null,12.1,10.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I530)),ABS($F$431:$F$492-I530),0))","v":10},0,0,0,12,12,{"$f":"IF($I530>$D530,INDEX(K$494:K529,MATCH($D530,$G$494:$G529,0)),INDEX(K531:K$556,MATCH($D530,$G531:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I530>$D530,INDEX(L$494:L529,MATCH($D530,$G$494:$G529,0)),INDEX(L531:L$556,MATCH($D530,$G531:$G$556,0)))","v":"Suzuki"},{"$f":"IF($I530>$D530,INDEX(M$494:M529,MATCH($D530,$G$494:$G529,0)),INDEX(M531:M$556,MATCH($D530,$G531:$G$556,0)))","v":"Grand vitara"},{"$f":"IF($I530>$D530,INDEX(N$494:N529,MATCH($D530,$G$494:$G529,0)),INDEX(N531:N$556,MATCH($D530,$G531:$G$556,0)))","v":"2.4l m/t van"},{"$f":"IF($I530>$D530,INDEX(O$494:O529,MATCH($D530,$G$494:$G529,0)),INDEX(O531:O$556,MATCH($D530,$G531:$G$556,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I530,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.853579687105553},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I530,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":9221.7894880873282},{"$f":"IF($I530>$D530,INDEX(V$494:V529,MATCH($D530,$G$494:$G529,0)),INDEX(V531:V$556,MATCH($D530,$G531:$G$556,0)))","v":146689.23076923055},{"$f":"IF($I530>$D530,INDEX(W$494:W529,MATCH($D530,$G$494:$G529,0)),INDEX(W531:W$556,MATCH($D530,$G531:$G$556,0)))","v":40847.461538461452},{"$f":"IF($I530>$D530,INDEX(X$494:X529,MATCH($D530,$G$494:$G529,0)),INDEX(X531:X$556,MATCH($D530,$G531:$G$556,0)))","v":215470},{"$f":"IF($I530>$D530,INDEX(Y$494:Y529,MATCH($D530,$G$494:$G529,0)),INDEX(Y531:Y$556,MATCH($D530,$G531:$G$556,0)))","v":14.9},{"$f":"IF($I530>$D530,INDEX(Z$494:Z529,MATCH($D530,$G$494:$G529,0)),INDEX(Z531:Z$556,MATCH($D530,$G531:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I530>$D530,INDEX(AD$494:AD529,MATCH($D530,$G$494:$G529,0)),INDEX(AD531:AD$556,MATCH($D530,$G531:$G$556,0)))","v":6.5789473684210537E-2},null,null,{"$f":"IF($I530>$D530,INDEX(AG$494:AG529,MATCH($D530,$G$494:$G529,0)),INDEX(AG531:AG$556,MATCH($D530,$G531:$G$556,0)))","v":1},{"$f":"IF($I530>$D530,INDEX(AH$494:AH529,MATCH($D530,$G$494:$G529,0)),INDEX(AH531:AH$556,MATCH($D530,$G531:$G$556,0)))","v":0},{"$f":"IF($I530>$D530,INDEX(AI$494:AI529,MATCH($D530,$G$494:$G529,0)),INDEX(AI531:AI$556,MATCH($D530,$G531:$G$556,0)))","v":0},null,null,{"$f":"IF($I530>$D530,INDEX(AL$494:AL529,MATCH($D530,$G$494:$G529,0)),INDEX(AL531:AL$556,MATCH($D530,$G531:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I530>$D530,INDEX(AP$494:AP529,MATCH($D530,$G$494:$G529,0)),INDEX(AP531:AP$556,MATCH($D530,$G531:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I530>$D530,INDEX(AT$494:AT529,MATCH($D530,$G$494:$G529,0)),INDEX(AT531:AT$556,MATCH($D530,$G531:$G$556,0)))","v":70263},{"$f":"IF($I530>$D530,INDEX(AU$494:AU529,MATCH($D530,$G$494:$G529,0)),INDEX(AU531:AU$556,MATCH($D530,$G531:$G$556,0)))","v":833},{"$f":"IF($I530>$D530,INDEX(AV$494:AV529,MATCH($D530,$G$494:$G529,0)),INDEX(AV531:AV$556,MATCH($D530,$G531:$G$556,0)))","v":0},{"$f":"IF($I530>$D530,INDEX(AW$494:AW529,MATCH($D530,$G$494:$G529,0)),INDEX(AW531:AW$556,MATCH($D530,$G531:$G$556,0)))","v":4},{"$f":"IF($I530>$D530,INDEX(AX$494:AX529,MATCH($D530,$G$494:$G529,0)),INDEX(AX531:AX$556,MATCH($D530,$G531:$G$556,0)))","v":35000},null,null,{"$f":"IF($I530>$D530,INDEX(BA$494:BA529,MATCH($D530,$G$494:$G529,0)),INDEX(BA531:BA$556,MATCH($D530,$G531:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I530>$D530,INDEX(BB$494:BB529,MATCH($D530,$G$494:$G529,0)),INDEX(BB531:BB$556,MATCH($D530,$G531:$G$556,0)))","v":1},0,13258.442438726726]
[null,null,12.2,10.199999999999999,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I531)),ABS($F$431:$F$492-I531),0))","v":10},0,0,0,12,12,{"$f":"IF($I531>$D531,INDEX(K$494:K530,MATCH($D531,$G$494:$G530,0)),INDEX(K532:K$556,MATCH($D531,$G532:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I531>$D531,INDEX(L$494:L530,MATCH($D531,$G$494:$G530,0)),INDEX(L532:L$556,MATCH($D531,$G532:$G$556,0)))","v":"Volkswagen"},{"$f":"IF($I531>$D531,INDEX(M$494:M530,MATCH($D531,$G$494:$G530,0)),INDEX(M532:M$556,MATCH($D531,$G532:$G$556,0)))","v":"Caddy van"},{"$f":"IF($I531>$D531,INDEX(N$494:N530,MATCH($D531,$G$494:$G530,0)),INDEX(N532:N$556,MATCH($D531,$G532:$G$556,0)))","v":"1,2 tsi"},{"$f":"IF($I531>$D531,INDEX(O$494:O530,MATCH($D531,$G$494:$G530,0)),INDEX(O532:O$556,MATCH($D531,$G532:$G$556,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I531,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.853579687105553},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I531,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":9221.7894880873282},{"$f":"IF($I531>$D531,INDEX(V$494:V530,MATCH($D531,$G$494:$G530,0)),INDEX(V532:V$556,MATCH($D531,$G532:$G$556,0)))","v":99233.846153846156},{"$f":"IF($I531>$D531,INDEX(W$494:W530,MATCH($D531,$G$494:$G530,0)),INDEX(W532:W$556,MATCH($D531,$G532:$G$556,0)))","v":23051.692307692305},{"$f":"IF($I531>$D531,INDEX(X$494:X530,MATCH($D531,$G$494:$G530,0)),INDEX(X532:X$556,MATCH($D531,$G532:$G$556,0)))","v":215470},{"$f":"IF($I531>$D531,INDEX(Y$494:Y530,MATCH($D531,$G$494:$G530,0)),INDEX(Y532:Y$556,MATCH($D531,$G532:$G$556,0)))","v":14.9},{"$f":"IF($I531>$D531,INDEX(Z$494:Z530,MATCH($D531,$G$494:$G530,0)),INDEX(Z532:Z$556,MATCH($D531,$G532:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I531>$D531,INDEX(AD$494:AD530,MATCH($D531,$G$494:$G530,0)),INDEX(AD532:AD$556,MATCH($D531,$G532:$G$556,0)))","v":6.7886658795749705E-2},null,null,{"$f":"IF($I531>$D531,INDEX(AG$494:AG530,MATCH($D531,$G$494:$G530,0)),INDEX(AG532:AG$556,MATCH($D531,$G532:$G$556,0)))","v":1},{"$f":"IF($I531>$D531,INDEX(AH$494:AH530,MATCH($D531,$G$494:$G530,0)),INDEX(AH532:AH$556,MATCH($D531,$G532:$G$556,0)))","v":0},{"$f":"IF($I531>$D531,INDEX(AI$494:AI530,MATCH($D531,$G$494:$G530,0)),INDEX(AI532:AI$556,MATCH($D531,$G532:$G$556,0)))","v":0},null,null,{"$f":"IF($I531>$D531,INDEX(AL$494:AL530,MATCH($D531,$G$494:$G530,0)),INDEX(AL532:AL$556,MATCH($D531,$G532:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I531>$D531,INDEX(AP$494:AP530,MATCH($D531,$G$494:$G530,0)),INDEX(AP532:AP$556,MATCH($D531,$G532:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I531>$D531,INDEX(AT$494:AT530,MATCH($D531,$G$494:$G530,0)),INDEX(AT532:AT$556,MATCH($D531,$G532:$G$556,0)))","v":70263},{"$f":"IF($I531>$D531,INDEX(AU$494:AU530,MATCH($D531,$G$494:$G530,0)),INDEX(AU532:AU$556,MATCH($D531,$G532:$G$556,0)))","v":833},{"$f":"IF($I531>$D531,INDEX(AV$494:AV530,MATCH($D531,$G$494:$G530,0)),INDEX(AV532:AV$556,MATCH($D531,$G532:$G$556,0)))","v":0},{"$f":"IF($I531>$D531,INDEX(AW$494:AW530,MATCH($D531,$G$494:$G530,0)),INDEX(AW532:AW$556,MATCH($D531,$G532:$G$556,0)))","v":4},{"$f":"IF($I531>$D531,INDEX(AX$494:AX530,MATCH($D531,$G$494:$G530,0)),INDEX(AX532:AX$556,MATCH($D531,$G532:$G$556,0)))","v":35000},null,null,{"$f":"IF($I531>$D531,INDEX(BA$494:BA530,MATCH($D531,$G$494:$G530,0)),INDEX(BA532:BA$556,MATCH($D531,$G532:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I531>$D531,INDEX(BB$494:BB530,MATCH($D531,$G$494:$G530,0)),INDEX(BB532:BB$556,MATCH($D531,$G532:$G$556,0)))","v":1},0,8969.2081027683089]
[null,null,12.3,10.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I532)),ABS($F$431:$F$492-I532),0))","v":10},0,0,0,12,12,{"$f":"IF($I532>$D532,INDEX(K$494:K531,MATCH($D532,$G$494:$G531,0)),INDEX(K533:K$556,MATCH($D532,$G533:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I532>$D532,INDEX(L$494:L531,MATCH($D532,$G$494:$G531,0)),INDEX(L533:L$556,MATCH($D532,$G533:$G$556,0)))","v":"Volkswagen"},{"$f":"IF($I532>$D532,INDEX(M$494:M531,MATCH($D532,$G$494:$G531,0)),INDEX(M533:M$556,MATCH($D532,$G533:$G$556,0)))","v":"Touran van"},{"$f":"IF($I532>$D532,INDEX(N$494:N531,MATCH($D532,$G$494:$G531,0)),INDEX(N533:N$556,MATCH($D532,$G533:$G$556,0)))","v":"1,4 tsi aut."},{"$f":"IF($I532>$D532,INDEX(O$494:O531,MATCH($D532,$G$494:$G531,0)),INDEX(O533:O$556,MATCH($D532,$G533:$G$556,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I532,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.853579687105553},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I532,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":9221.7894880873282},{"$f":"IF($I532>$D532,INDEX(V$494:V531,MATCH($D532,$G$494:$G531,0)),INDEX(V533:V$556,MATCH($D532,$G533:$G$556,0)))","v":169683.69230769234},{"$f":"IF($I532>$D532,INDEX(W$494:W531,MATCH($D532,$G$494:$G531,0)),INDEX(W533:W$556,MATCH($D532,$G533:$G$556,0)))","v":49470.384615384632},{"$f":"IF($I532>$D532,INDEX(X$494:X531,MATCH($D532,$G$494:$G531,0)),INDEX(X533:X$556,MATCH($D532,$G533:$G$556,0)))","v":215470},{"$f":"IF($I532>$D532,INDEX(Y$494:Y531,MATCH($D532,$G$494:$G531,0)),INDEX(Y533:Y$556,MATCH($D532,$G533:$G$556,0)))","v":14.9},{"$f":"IF($I532>$D532,INDEX(Z$494:Z531,MATCH($D532,$G$494:$G531,0)),INDEX(Z533:Z$556,MATCH($D532,$G533:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I532>$D532,INDEX(AD$494:AD531,MATCH($D532,$G$494:$G531,0)),INDEX(AD533:AD$556,MATCH($D532,$G533:$G$556,0)))","v":6.2893081761006275E-2},null,null,{"$f":"IF($I532>$D532,INDEX(AG$494:AG531,MATCH($D532,$G$494:$G531,0)),INDEX(AG533:AG$556,MATCH($D532,$G533:$G$556,0)))","v":1},{"$f":"IF($I532>$D532,INDEX(AH$494:AH531,MATCH($D532,$G$494:$G531,0)),INDEX(AH533:AH$556,MATCH($D532,$G533:$G$556,0)))","v":0},{"$f":"IF($I532>$D532,INDEX(AI$494:AI531,MATCH($D532,$G$494:$G531,0)),INDEX(AI533:AI$556,MATCH($D532,$G533:$G$556,0)))","v":0},null,null,{"$f":"IF($I532>$D532,INDEX(AL$494:AL531,MATCH($D532,$G$494:$G531,0)),INDEX(AL533:AL$556,MATCH($D532,$G533:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I532>$D532,INDEX(AP$494:AP531,MATCH($D532,$G$494:$G531,0)),INDEX(AP533:AP$556,MATCH($D532,$G533:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I532>$D532,INDEX(AT$494:AT531,MATCH($D532,$G$494:$G531,0)),INDEX(AT533:AT$556,MATCH($D532,$G533:$G$556,0)))","v":70263},{"$f":"IF($I532>$D532,INDEX(AU$494:AU531,MATCH($D532,$G$494:$G531,0)),INDEX(AU533:AU$556,MATCH($D532,$G533:$G$556,0)))","v":833},{"$f":"IF($I532>$D532,INDEX(AV$494:AV531,MATCH($D532,$G$494:$G531,0)),INDEX(AV533:AV$556,MATCH($D532,$G533:$G$556,0)))","v":0},{"$f":"IF($I532>$D532,INDEX(AW$494:AW531,MATCH($D532,$G$494:$G531,0)),INDEX(AW533:AW$556,MATCH($D532,$G533:$G$556,0)))","v":4},{"$f":"IF($I532>$D532,INDEX(AX$494:AX531,MATCH($D532,$G$494:$G531,0)),INDEX(AX533:AX$556,MATCH($D532,$G533:$G$556,0)))","v":35000},null,null,{"$f":"IF($I532>$D532,INDEX(BA$494:BA531,MATCH($D532,$G$494:$G531,0)),INDEX(BA533:BA$556,MATCH($D532,$G533:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I532>$D532,INDEX(BB$494:BB531,MATCH($D532,$G$494:$G531,0)),INDEX(BB533:BB$556,MATCH($D532,$G533:$G$556,0)))","v":1},0,15336.786861957289]
[null,null,13.1,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I533)),ABS($F$431:$F$492-I533),0))","v":14},0,0,0,13,13,{"$f":"IF($I533>$D533,INDEX(K$494:K532,MATCH($D533,$G$494:$G532,0)),INDEX(K534:K$556,MATCH($D533,$G534:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I533>$D533,INDEX(L$494:L532,MATCH($D533,$G$494:$G532,0)),INDEX(L534:L$556,MATCH($D533,$G534:$G$556,0)))","v":"Honda"},{"$f":"IF($I533>$D533,INDEX(M$494:M532,MATCH($D533,$G$494:$G532,0)),INDEX(M534:M$556,MATCH($D533,$G534:$G$556,0)))","v":"Fr-v"},{"$f":"IF($I533>$D533,INDEX(N$494:N532,MATCH($D533,$G$494:$G532,0)),INDEX(N534:N$556,MATCH($D533,$G534:$G$556,0)))","v":"1,8 executive aut."},{"$f":"IF($I533>$D533,INDEX(O$494:O532,MATCH($D533,$G$494:$G532,0)),INDEX(O534:O$556,MATCH($D533,$G534:$G$556,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I533,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":2.7437405828116472},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I533,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8908.2486454923601},{"$f":"IF($I533>$D533,INDEX(V$494:V532,MATCH($D533,$G$494:$G532,0)),INDEX(V534:V$556,MATCH($D533,$G534:$G$556,0)))","v":137088.61538461514},{"$f":"IF($I533>$D533,INDEX(W$494:W532,MATCH($D533,$G$494:$G532,0)),INDEX(W534:W$556,MATCH($D533,$G534:$G$556,0)))","v":36728.230769230679},{"$f":"IF($I533>$D533,INDEX(X$494:X532,MATCH($D533,$G$494:$G532,0)),INDEX(X534:X$556,MATCH($D533,$G534:$G$556,0)))","v":215470},{"$f":"IF($I533>$D533,INDEX(Y$494:Y532,MATCH($D533,$G$494:$G532,0)),INDEX(Y534:Y$556,MATCH($D533,$G534:$G$556,0)))","v":14.9},{"$f":"IF($I533>$D533,INDEX(Z$494:Z532,MATCH($D533,$G$494:$G532,0)),INDEX(Z534:Z$556,MATCH($D533,$G534:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I533>$D533,INDEX(AD$494:AD532,MATCH($D533,$G$494:$G532,0)),INDEX(AD534:AD$556,MATCH($D533,$G534:$G$556,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I533>$D533,INDEX(AG$494:AG532,MATCH($D533,$G$494:$G532,0)),INDEX(AG534:AG$556,MATCH($D533,$G534:$G$556,0)))","v":1},{"$f":"IF($I533>$D533,INDEX(AH$494:AH532,MATCH($D533,$G$494:$G532,0)),INDEX(AH534:AH$556,MATCH($D533,$G534:$G$556,0)))","v":0},{"$f":"IF($I533>$D533,INDEX(AI$494:AI532,MATCH($D533,$G$494:$G532,0)),INDEX(AI534:AI$556,MATCH($D533,$G534:$G$556,0)))","v":0},null,null,{"$f":"IF($I533>$D533,INDEX(AL$494:AL532,MATCH($D533,$G$494:$G532,0)),INDEX(AL534:AL$556,MATCH($D533,$G534:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I533>$D533,INDEX(AP$494:AP532,MATCH($D533,$G$494:$G532,0)),INDEX(AP534:AP$556,MATCH($D533,$G534:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I533>$D533,INDEX(AT$494:AT532,MATCH($D533,$G$494:$G532,0)),INDEX(AT534:AT$556,MATCH($D533,$G534:$G$556,0)))","v":70263},{"$f":"IF($I533>$D533,INDEX(AU$494:AU532,MATCH($D533,$G$494:$G532,0)),INDEX(AU534:AU$556,MATCH($D533,$G534:$G$556,0)))","v":833},{"$f":"IF($I533>$D533,INDEX(AV$494:AV532,MATCH($D533,$G$494:$G532,0)),INDEX(AV534:AV$556,MATCH($D533,$G534:$G$556,0)))","v":0},{"$f":"IF($I533>$D533,INDEX(AW$494:AW532,MATCH($D533,$G$494:$G532,0)),INDEX(AW534:AW$556,MATCH($D533,$G534:$G$556,0)))","v":4},{"$f":"IF($I533>$D533,INDEX(AX$494:AX532,MATCH($D533,$G$494:$G532,0)),INDEX(AX534:AX$556,MATCH($D533,$G534:$G$556,0)))","v":35000},null,null,{"$f":"IF($I533>$D533,INDEX(BA$494:BA532,MATCH($D533,$G$494:$G532,0)),INDEX(BA534:BA$556,MATCH($D533,$G534:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I533>$D533,INDEX(BB$494:BB532,MATCH($D533,$G$494:$G532,0)),INDEX(BB534:BB$556,MATCH($D533,$G534:$G$556,0)))","v":1},0,12390.694985244423]
[null,null,13.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I534)),ABS($F$431:$F$492-I534),0))","v":14},0,0,0,13,13,{"$f":"IF($I534>$D534,INDEX(K$494:K533,MATCH($D534,$G$494:$G533,0)),INDEX(K535:K$556,MATCH($D534,$G535:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I534>$D534,INDEX(L$494:L533,MATCH($D534,$G$494:$G533,0)),INDEX(L535:L$556,MATCH($D534,$G535:$G$556,0)))","v":"Seat"},{"$f":"IF($I534>$D534,INDEX(M$494:M533,MATCH($D534,$G$494:$G533,0)),INDEX(M535:M$556,MATCH($D534,$G535:$G$556,0)))","v":"Altea van"},{"$f":"IF($I534>$D534,INDEX(N$494:N533,MATCH($D534,$G$494:$G533,0)),INDEX(N535:N$556,MATCH($D534,$G535:$G$556,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I534>$D534,INDEX(O$494:O533,MATCH($D534,$G$494:$G533,0)),INDEX(O535:O$556,MATCH($D534,$G535:$G$556,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I534,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":2.7437405828116472},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I534,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8908.2486454923601},{"$f":"IF($I534>$D534,INDEX(V$494:V533,MATCH($D534,$G$494:$G533,0)),INDEX(V535:V$556,MATCH($D534,$G535:$G$556,0)))","v":144868.92307692309},{"$f":"IF($I534>$D534,INDEX(W$494:W533,MATCH($D534,$G$494:$G533,0)),INDEX(W535:W$556,MATCH($D534,$G535:$G$556,0)))","v":39645.846153846163},{"$f":"IF($I534>$D534,INDEX(X$494:X533,MATCH($D534,$G$494:$G533,0)),INDEX(X535:X$556,MATCH($D534,$G535:$G$556,0)))","v":215470},{"$f":"IF($I534>$D534,INDEX(Y$494:Y533,MATCH($D534,$G$494:$G533,0)),INDEX(Y535:Y$556,MATCH($D534,$G535:$G$556,0)))","v":14.9},{"$f":"IF($I534>$D534,INDEX(Z$494:Z533,MATCH($D534,$G$494:$G533,0)),INDEX(Z535:Z$556,MATCH($D534,$G535:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I534>$D534,INDEX(AD$494:AD533,MATCH($D534,$G$494:$G533,0)),INDEX(AD535:AD$556,MATCH($D534,$G535:$G$556,0)))","v":9.5338699756638959E-2},null,null,{"$f":"IF($I534>$D534,INDEX(AG$494:AG533,MATCH($D534,$G$494:$G533,0)),INDEX(AG535:AG$556,MATCH($D534,$G535:$G$556,0)))","v":1},{"$f":"IF($I534>$D534,INDEX(AH$494:AH533,MATCH($D534,$G$494:$G533,0)),INDEX(AH535:AH$556,MATCH($D534,$G535:$G$556,0)))","v":0},{"$f":"IF($I534>$D534,INDEX(AI$494:AI533,MATCH($D534,$G$494:$G533,0)),INDEX(AI535:AI$556,MATCH($D534,$G535:$G$556,0)))","v":0},null,null,{"$f":"IF($I534>$D534,INDEX(AL$494:AL533,MATCH($D534,$G$494:$G533,0)),INDEX(AL535:AL$556,MATCH($D534,$G535:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I534>$D534,INDEX(AP$494:AP533,MATCH($D534,$G$494:$G533,0)),INDEX(AP535:AP$556,MATCH($D534,$G535:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I534>$D534,INDEX(AT$494:AT533,MATCH($D534,$G$494:$G533,0)),INDEX(AT535:AT$556,MATCH($D534,$G535:$G$556,0)))","v":70263},{"$f":"IF($I534>$D534,INDEX(AU$494:AU533,MATCH($D534,$G$494:$G533,0)),INDEX(AU535:AU$556,MATCH($D534,$G535:$G$556,0)))","v":833},{"$f":"IF($I534>$D534,INDEX(AV$494:AV533,MATCH($D534,$G$494:$G533,0)),INDEX(AV535:AV$556,MATCH($D534,$G535:$G$556,0)))","v":0},{"$f":"IF($I534>$D534,INDEX(AW$494:AW533,MATCH($D534,$G$494:$G533,0)),INDEX(AW535:AW$556,MATCH($D534,$G535:$G$556,0)))","v":4},{"$f":"IF($I534>$D534,INDEX(AX$494:AX533,MATCH($D534,$G$494:$G533,0)),INDEX(AX535:AX$556,MATCH($D534,$G535:$G$556,0)))","v":35000},null,null,{"$f":"IF($I534>$D534,INDEX(BA$494:BA533,MATCH($D534,$G$494:$G533,0)),INDEX(BA535:BA$556,MATCH($D534,$G535:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I534>$D534,INDEX(BB$494:BB533,MATCH($D534,$G$494:$G533,0)),INDEX(BB535:BB$556,MATCH($D534,$G535:$G$556,0)))","v":1},0,13093.91471823443]
[null,null,13.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I535)),ABS($F$431:$F$492-I535),0))","v":14},0,0,0,13,13,{"$f":"IF($I535>$D535,INDEX(K$494:K534,MATCH($D535,$G$494:$G534,0)),INDEX(K536:K$556,MATCH($D535,$G536:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I535>$D535,INDEX(L$494:L534,MATCH($D535,$G$494:$G534,0)),INDEX(L536:L$556,MATCH($D535,$G536:$G$556,0)))","v":"Honda"},{"$f":"IF($I535>$D535,INDEX(M$494:M534,MATCH($D535,$G$494:$G534,0)),INDEX(M536:M$556,MATCH($D535,$G536:$G$556,0)))","v":"Cr-v"},{"$f":"IF($I535>$D535,INDEX(N$494:N534,MATCH($D535,$G$494:$G534,0)),INDEX(N536:N$556,MATCH($D535,$G536:$G$556,0)))","v":"2,0 executive aut."},{"$f":"IF($I535>$D535,INDEX(O$494:O534,MATCH($D535,$G$494:$G534,0)),INDEX(O536:O$556,MATCH($D535,$G536:$G$556,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I535,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":2.7437405828116472},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I535,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8908.2486454923601},{"$f":"IF($I535>$D535,INDEX(V$494:V534,MATCH($D535,$G$494:$G534,0)),INDEX(V536:V$556,MATCH($D535,$G536:$G$556,0)))","v":171598.15384615399},{"$f":"IF($I535>$D535,INDEX(W$494:W534,MATCH($D535,$G$494:$G534,0)),INDEX(W536:W$556,MATCH($D535,$G536:$G$556,0)))","v":49819.307692307695},{"$f":"IF($I535>$D535,INDEX(X$494:X534,MATCH($D535,$G$494:$G534,0)),INDEX(X536:X$556,MATCH($D535,$G536:$G$556,0)))","v":215470},{"$f":"IF($I535>$D535,INDEX(Y$494:Y534,MATCH($D535,$G$494:$G534,0)),INDEX(Y536:Y$556,MATCH($D535,$G536:$G$556,0)))","v":14.9},{"$f":"IF($I535>$D535,INDEX(Z$494:Z534,MATCH($D535,$G$494:$G534,0)),INDEX(Z536:Z$556,MATCH($D535,$G536:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I535>$D535,INDEX(AD$494:AD534,MATCH($D535,$G$494:$G534,0)),INDEX(AD536:AD$556,MATCH($D535,$G536:$G$556,0)))","v":8.9803876591352139E-2},null,null,{"$f":"IF($I535>$D535,INDEX(AG$494:AG534,MATCH($D535,$G$494:$G534,0)),INDEX(AG536:AG$556,MATCH($D535,$G536:$G$556,0)))","v":1},{"$f":"IF($I535>$D535,INDEX(AH$494:AH534,MATCH($D535,$G$494:$G534,0)),INDEX(AH536:AH$556,MATCH($D535,$G536:$G$556,0)))","v":0},{"$f":"IF($I535>$D535,INDEX(AI$494:AI534,MATCH($D535,$G$494:$G534,0)),INDEX(AI536:AI$556,MATCH($D535,$G536:$G$556,0)))","v":0},null,null,{"$f":"IF($I535>$D535,INDEX(AL$494:AL534,MATCH($D535,$G$494:$G534,0)),INDEX(AL536:AL$556,MATCH($D535,$G536:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I535>$D535,INDEX(AP$494:AP534,MATCH($D535,$G$494:$G534,0)),INDEX(AP536:AP$556,MATCH($D535,$G536:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I535>$D535,INDEX(AT$494:AT534,MATCH($D535,$G$494:$G534,0)),INDEX(AT536:AT$556,MATCH($D535,$G536:$G$556,0)))","v":70263},{"$f":"IF($I535>$D535,INDEX(AU$494:AU534,MATCH($D535,$G$494:$G534,0)),INDEX(AU536:AU$556,MATCH($D535,$G536:$G$556,0)))","v":833},{"$f":"IF($I535>$D535,INDEX(AV$494:AV534,MATCH($D535,$G$494:$G534,0)),INDEX(AV536:AV$556,MATCH($D535,$G536:$G$556,0)))","v":0},{"$f":"IF($I535>$D535,INDEX(AW$494:AW534,MATCH($D535,$G$494:$G534,0)),INDEX(AW536:AW$556,MATCH($D535,$G536:$G$556,0)))","v":4},{"$f":"IF($I535>$D535,INDEX(AX$494:AX534,MATCH($D535,$G$494:$G534,0)),INDEX(AX536:AX$556,MATCH($D535,$G536:$G$556,0)))","v":35000},null,null,{"$f":"IF($I535>$D535,INDEX(BA$494:BA534,MATCH($D535,$G$494:$G534,0)),INDEX(BA536:BA$556,MATCH($D535,$G536:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I535>$D535,INDEX(BB$494:BB534,MATCH($D535,$G$494:$G534,0)),INDEX(BB536:BB$556,MATCH($D535,$G536:$G$556,0)))","v":1},0,15509.824636957839]
[null,null,14.1,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I536)),ABS($F$431:$F$492-I536),0))","v":14},14,14.1,1,14,14,"Mellem varebil, benzin","Honda","Fr-v","1,8 executive aut.",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I536,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":6.488447616425395},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I536,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8605.3681915456164},137088.61538461514,36728.230769230679,215470,14.9,1665,null,null,null,9.8301577973452611E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,{"$f":"'Fælles forudsætninger'!F60","v":1.1359999999999999},{"$f":"'Fælles forudsætninger'!K60","v":1},0,12390.694985244423]
[null,null,14.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I537)),ABS($F$431:$F$492-I537),0))","v":14},14,14.2,1,14,14,{"$f":"K536","v":"Mellem varebil, benzin"},"Seat","Altea van","2,0 tfsi aut.",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I537,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":6.488447616425395},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I537,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8605.3681915456164},144868.92307692309,39645.846153846163,215470,14.9,1665,null,null,null,9.5338699756638959E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,{"$f":"BA536","v":1.1359999999999999},{"$f":"BB536","v":1},0,13093.91471823443]
[null,null,14.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I538)),ABS($F$431:$F$492-I538),0))","v":14},14,14.3,1,14,14,{"$f":"K537","v":"Mellem varebil, benzin"},"Honda","Cr-v","2,0 executive aut.",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I538,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":6.488447616425395},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I538,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8605.3681915456164},171598.15384615399,49819.307692307695,215470,14.9,1665,null,null,null,8.9803876591352139E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},833,0,4,35000,null,null,{"$f":"BA537","v":1.1359999999999999},{"$f":"BB537","v":1},0,15509.824636957839]
[null,null,15.1,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I539)),ABS($F$431:$F$492-I539),0))","v":14},0,0,0,15,15,{"$f":"IF($I539>$D539,INDEX(K$494:K538,MATCH($D539,$G$494:$G538,0)),INDEX(K540:K$556,MATCH($D539,$G540:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I539>$D539,INDEX(L$494:L538,MATCH($D539,$G$494:$G538,0)),INDEX(L540:L$556,MATCH($D539,$G540:$G$556,0)))","v":"Honda"},{"$f":"IF($I539>$D539,INDEX(M$494:M538,MATCH($D539,$G$494:$G538,0)),INDEX(M540:M$556,MATCH($D539,$G540:$G$556,0)))","v":"Fr-v"},{"$f":"IF($I539>$D539,INDEX(N$494:N538,MATCH($D539,$G$494:$G538,0)),INDEX(N540:N$556,MATCH($D539,$G540:$G$556,0)))","v":"1,8 executive aut."},{"$f":"IF($I539>$D539,INDEX(O$494:O538,MATCH($D539,$G$494:$G538,0)),INDEX(O540:O$556,MATCH($D539,$G540:$G$556,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I539,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":4.4805914777648237},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I539,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8312.7856730330677},{"$f":"IF($I539>$D539,INDEX(V$494:V538,MATCH($D539,$G$494:$G538,0)),INDEX(V540:V$556,MATCH($D539,$G540:$G$556,0)))","v":137088.61538461514},{"$f":"IF($I539>$D539,INDEX(W$494:W538,MATCH($D539,$G$494:$G538,0)),INDEX(W540:W$556,MATCH($D539,$G540:$G$556,0)))","v":36728.230769230679},{"$f":"IF($I539>$D539,INDEX(X$494:X538,MATCH($D539,$G$494:$G538,0)),INDEX(X540:X$556,MATCH($D539,$G540:$G$556,0)))","v":215470},{"$f":"IF($I539>$D539,INDEX(Y$494:Y538,MATCH($D539,$G$494:$G538,0)),INDEX(Y540:Y$556,MATCH($D539,$G540:$G$556,0)))","v":14.9},{"$f":"IF($I539>$D539,INDEX(Z$494:Z538,MATCH($D539,$G$494:$G538,0)),INDEX(Z540:Z$556,MATCH($D539,$G540:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I539>$D539,INDEX(AD$494:AD538,MATCH($D539,$G$494:$G538,0)),INDEX(AD540:AD$556,MATCH($D539,$G540:$G$556,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I539>$D539,INDEX(AG$494:AG538,MATCH($D539,$G$494:$G538,0)),INDEX(AG540:AG$556,MATCH($D539,$G540:$G$556,0)))","v":1},{"$f":"IF($I539>$D539,INDEX(AH$494:AH538,MATCH($D539,$G$494:$G538,0)),INDEX(AH540:AH$556,MATCH($D539,$G540:$G$556,0)))","v":0},{"$f":"IF($I539>$D539,INDEX(AI$494:AI538,MATCH($D539,$G$494:$G538,0)),INDEX(AI540:AI$556,MATCH($D539,$G540:$G$556,0)))","v":0},null,null,{"$f":"IF($I539>$D539,INDEX(AL$494:AL538,MATCH($D539,$G$494:$G538,0)),INDEX(AL540:AL$556,MATCH($D539,$G540:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I539>$D539,INDEX(AP$494:AP538,MATCH($D539,$G$494:$G538,0)),INDEX(AP540:AP$556,MATCH($D539,$G540:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I539>$D539,INDEX(AT$494:AT538,MATCH($D539,$G$494:$G538,0)),INDEX(AT540:AT$556,MATCH($D539,$G540:$G$556,0)))","v":70263},{"$f":"IF($I539>$D539,INDEX(AU$494:AU538,MATCH($D539,$G$494:$G538,0)),INDEX(AU540:AU$556,MATCH($D539,$G540:$G$556,0)))","v":833},{"$f":"IF($I539>$D539,INDEX(AV$494:AV538,MATCH($D539,$G$494:$G538,0)),INDEX(AV540:AV$556,MATCH($D539,$G540:$G$556,0)))","v":0},{"$f":"IF($I539>$D539,INDEX(AW$494:AW538,MATCH($D539,$G$494:$G538,0)),INDEX(AW540:AW$556,MATCH($D539,$G540:$G$556,0)))","v":4},{"$f":"IF($I539>$D539,INDEX(AX$494:AX538,MATCH($D539,$G$494:$G538,0)),INDEX(AX540:AX$556,MATCH($D539,$G540:$G$556,0)))","v":35000},null,null,{"$f":"IF($I539>$D539,INDEX(BA$494:BA538,MATCH($D539,$G$494:$G538,0)),INDEX(BA540:BA$556,MATCH($D539,$G540:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I539>$D539,INDEX(BB$494:BB538,MATCH($D539,$G$494:$G538,0)),INDEX(BB540:BB$556,MATCH($D539,$G540:$G$556,0)))","v":1},0,12390.694985244423]
[null,null,15.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I540)),ABS($F$431:$F$492-I540),0))","v":14},0,0,0,15,15,{"$f":"IF($I540>$D540,INDEX(K$494:K539,MATCH($D540,$G$494:$G539,0)),INDEX(K541:K$556,MATCH($D540,$G541:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I540>$D540,INDEX(L$494:L539,MATCH($D540,$G$494:$G539,0)),INDEX(L541:L$556,MATCH($D540,$G541:$G$556,0)))","v":"Seat"},{"$f":"IF($I540>$D540,INDEX(M$494:M539,MATCH($D540,$G$494:$G539,0)),INDEX(M541:M$556,MATCH($D540,$G541:$G$556,0)))","v":"Altea van"},{"$f":"IF($I540>$D540,INDEX(N$494:N539,MATCH($D540,$G$494:$G539,0)),INDEX(N541:N$556,MATCH($D540,$G541:$G$556,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I540>$D540,INDEX(O$494:O539,MATCH($D540,$G$494:$G539,0)),INDEX(O541:O$556,MATCH($D540,$G541:$G$556,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I540,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":4.4805914777648237},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I540,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8312.7856730330677},{"$f":"IF($I540>$D540,INDEX(V$494:V539,MATCH($D540,$G$494:$G539,0)),INDEX(V541:V$556,MATCH($D540,$G541:$G$556,0)))","v":144868.92307692309},{"$f":"IF($I540>$D540,INDEX(W$494:W539,MATCH($D540,$G$494:$G539,0)),INDEX(W541:W$556,MATCH($D540,$G541:$G$556,0)))","v":39645.846153846163},{"$f":"IF($I540>$D540,INDEX(X$494:X539,MATCH($D540,$G$494:$G539,0)),INDEX(X541:X$556,MATCH($D540,$G541:$G$556,0)))","v":215470},{"$f":"IF($I540>$D540,INDEX(Y$494:Y539,MATCH($D540,$G$494:$G539,0)),INDEX(Y541:Y$556,MATCH($D540,$G541:$G$556,0)))","v":14.9},{"$f":"IF($I540>$D540,INDEX(Z$494:Z539,MATCH($D540,$G$494:$G539,0)),INDEX(Z541:Z$556,MATCH($D540,$G541:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I540>$D540,INDEX(AD$494:AD539,MATCH($D540,$G$494:$G539,0)),INDEX(AD541:AD$556,MATCH($D540,$G541:$G$556,0)))","v":9.5338699756638959E-2},null,null,{"$f":"IF($I540>$D540,INDEX(AG$494:AG539,MATCH($D540,$G$494:$G539,0)),INDEX(AG541:AG$556,MATCH($D540,$G541:$G$556,0)))","v":1},{"$f":"IF($I540>$D540,INDEX(AH$494:AH539,MATCH($D540,$G$494:$G539,0)),INDEX(AH541:AH$556,MATCH($D540,$G541:$G$556,0)))","v":0},{"$f":"IF($I540>$D540,INDEX(AI$494:AI539,MATCH($D540,$G$494:$G539,0)),INDEX(AI541:AI$556,MATCH($D540,$G541:$G$556,0)))","v":0},null,null,{"$f":"IF($I540>$D540,INDEX(AL$494:AL539,MATCH($D540,$G$494:$G539,0)),INDEX(AL541:AL$556,MATCH($D540,$G541:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I540>$D540,INDEX(AP$494:AP539,MATCH($D540,$G$494:$G539,0)),INDEX(AP541:AP$556,MATCH($D540,$G541:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I540>$D540,INDEX(AT$494:AT539,MATCH($D540,$G$494:$G539,0)),INDEX(AT541:AT$556,MATCH($D540,$G541:$G$556,0)))","v":70263},{"$f":"IF($I540>$D540,INDEX(AU$494:AU539,MATCH($D540,$G$494:$G539,0)),INDEX(AU541:AU$556,MATCH($D540,$G541:$G$556,0)))","v":833},{"$f":"IF($I540>$D540,INDEX(AV$494:AV539,MATCH($D540,$G$494:$G539,0)),INDEX(AV541:AV$556,MATCH($D540,$G541:$G$556,0)))","v":0},{"$f":"IF($I540>$D540,INDEX(AW$494:AW539,MATCH($D540,$G$494:$G539,0)),INDEX(AW541:AW$556,MATCH($D540,$G541:$G$556,0)))","v":4},{"$f":"IF($I540>$D540,INDEX(AX$494:AX539,MATCH($D540,$G$494:$G539,0)),INDEX(AX541:AX$556,MATCH($D540,$G541:$G$556,0)))","v":35000},null,null,{"$f":"IF($I540>$D540,INDEX(BA$494:BA539,MATCH($D540,$G$494:$G539,0)),INDEX(BA541:BA$556,MATCH($D540,$G541:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I540>$D540,INDEX(BB$494:BB539,MATCH($D540,$G$494:$G539,0)),INDEX(BB541:BB$556,MATCH($D540,$G541:$G$556,0)))","v":1},0,13093.91471823443]
[null,null,15.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I541)),ABS($F$431:$F$492-I541),0))","v":14},0,0,0,15,15,{"$f":"IF($I541>$D541,INDEX(K$494:K540,MATCH($D541,$G$494:$G540,0)),INDEX(K542:K$556,MATCH($D541,$G542:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I541>$D541,INDEX(L$494:L540,MATCH($D541,$G$494:$G540,0)),INDEX(L542:L$556,MATCH($D541,$G542:$G$556,0)))","v":"Honda"},{"$f":"IF($I541>$D541,INDEX(M$494:M540,MATCH($D541,$G$494:$G540,0)),INDEX(M542:M$556,MATCH($D541,$G542:$G$556,0)))","v":"Cr-v"},{"$f":"IF($I541>$D541,INDEX(N$494:N540,MATCH($D541,$G$494:$G540,0)),INDEX(N542:N$556,MATCH($D541,$G542:$G$556,0)))","v":"2,0 executive aut."},{"$f":"IF($I541>$D541,INDEX(O$494:O540,MATCH($D541,$G$494:$G540,0)),INDEX(O542:O$556,MATCH($D541,$G542:$G$556,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I541,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":4.4805914777648237},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I541,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8312.7856730330677},{"$f":"IF($I541>$D541,INDEX(V$494:V540,MATCH($D541,$G$494:$G540,0)),INDEX(V542:V$556,MATCH($D541,$G542:$G$556,0)))","v":171598.15384615399},{"$f":"IF($I541>$D541,INDEX(W$494:W540,MATCH($D541,$G$494:$G540,0)),INDEX(W542:W$556,MATCH($D541,$G542:$G$556,0)))","v":49819.307692307695},{"$f":"IF($I541>$D541,INDEX(X$494:X540,MATCH($D541,$G$494:$G540,0)),INDEX(X542:X$556,MATCH($D541,$G542:$G$556,0)))","v":215470},{"$f":"IF($I541>$D541,INDEX(Y$494:Y540,MATCH($D541,$G$494:$G540,0)),INDEX(Y542:Y$556,MATCH($D541,$G542:$G$556,0)))","v":14.9},{"$f":"IF($I541>$D541,INDEX(Z$494:Z540,MATCH($D541,$G$494:$G540,0)),INDEX(Z542:Z$556,MATCH($D541,$G542:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I541>$D541,INDEX(AD$494:AD540,MATCH($D541,$G$494:$G540,0)),INDEX(AD542:AD$556,MATCH($D541,$G542:$G$556,0)))","v":8.9803876591352139E-2},null,null,{"$f":"IF($I541>$D541,INDEX(AG$494:AG540,MATCH($D541,$G$494:$G540,0)),INDEX(AG542:AG$556,MATCH($D541,$G542:$G$556,0)))","v":1},{"$f":"IF($I541>$D541,INDEX(AH$494:AH540,MATCH($D541,$G$494:$G540,0)),INDEX(AH542:AH$556,MATCH($D541,$G542:$G$556,0)))","v":0},{"$f":"IF($I541>$D541,INDEX(AI$494:AI540,MATCH($D541,$G$494:$G540,0)),INDEX(AI542:AI$556,MATCH($D541,$G542:$G$556,0)))","v":0},null,null,{"$f":"IF($I541>$D541,INDEX(AL$494:AL540,MATCH($D541,$G$494:$G540,0)),INDEX(AL542:AL$556,MATCH($D541,$G542:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I541>$D541,INDEX(AP$494:AP540,MATCH($D541,$G$494:$G540,0)),INDEX(AP542:AP$556,MATCH($D541,$G542:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I541>$D541,INDEX(AT$494:AT540,MATCH($D541,$G$494:$G540,0)),INDEX(AT542:AT$556,MATCH($D541,$G542:$G$556,0)))","v":70263},{"$f":"IF($I541>$D541,INDEX(AU$494:AU540,MATCH($D541,$G$494:$G540,0)),INDEX(AU542:AU$556,MATCH($D541,$G542:$G$556,0)))","v":833},{"$f":"IF($I541>$D541,INDEX(AV$494:AV540,MATCH($D541,$G$494:$G540,0)),INDEX(AV542:AV$556,MATCH($D541,$G542:$G$556,0)))","v":0},{"$f":"IF($I541>$D541,INDEX(AW$494:AW540,MATCH($D541,$G$494:$G540,0)),INDEX(AW542:AW$556,MATCH($D541,$G542:$G$556,0)))","v":4},{"$f":"IF($I541>$D541,INDEX(AX$494:AX540,MATCH($D541,$G$494:$G540,0)),INDEX(AX542:AX$556,MATCH($D541,$G542:$G$556,0)))","v":35000},null,null,{"$f":"IF($I541>$D541,INDEX(BA$494:BA540,MATCH($D541,$G$494:$G540,0)),INDEX(BA542:BA$556,MATCH($D541,$G542:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I541>$D541,INDEX(BB$494:BB540,MATCH($D541,$G$494:$G540,0)),INDEX(BB542:BB$556,MATCH($D541,$G542:$G$556,0)))","v":1},0,15509.824636957839]
[null,null,16.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I542)),ABS($F$431:$F$492-I542),0))","v":14},0,0,0,16,16,{"$f":"IF($I542>$D542,INDEX(K$494:K541,MATCH($D542,$G$494:$G541,0)),INDEX(K543:K$556,MATCH($D542,$G543:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I542>$D542,INDEX(L$494:L541,MATCH($D542,$G$494:$G541,0)),INDEX(L543:L$556,MATCH($D542,$G543:$G$556,0)))","v":"Honda"},{"$f":"IF($I542>$D542,INDEX(M$494:M541,MATCH($D542,$G$494:$G541,0)),INDEX(M543:M$556,MATCH($D542,$G543:$G$556,0)))","v":"Fr-v"},{"$f":"IF($I542>$D542,INDEX(N$494:N541,MATCH($D542,$G$494:$G541,0)),INDEX(N543:N$556,MATCH($D542,$G543:$G$556,0)))","v":"1,8 executive aut."},{"$f":"IF($I542>$D542,INDEX(O$494:O541,MATCH($D542,$G$494:$G541,0)),INDEX(O543:O$556,MATCH($D542,$G543:$G$556,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I542,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.9347739704734739},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I542,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8030.1509601499465},{"$f":"IF($I542>$D542,INDEX(V$494:V541,MATCH($D542,$G$494:$G541,0)),INDEX(V543:V$556,MATCH($D542,$G543:$G$556,0)))","v":137088.61538461514},{"$f":"IF($I542>$D542,INDEX(W$494:W541,MATCH($D542,$G$494:$G541,0)),INDEX(W543:W$556,MATCH($D542,$G543:$G$556,0)))","v":36728.230769230679},{"$f":"IF($I542>$D542,INDEX(X$494:X541,MATCH($D542,$G$494:$G541,0)),INDEX(X543:X$556,MATCH($D542,$G543:$G$556,0)))","v":215470},{"$f":"IF($I542>$D542,INDEX(Y$494:Y541,MATCH($D542,$G$494:$G541,0)),INDEX(Y543:Y$556,MATCH($D542,$G543:$G$556,0)))","v":14.9},{"$f":"IF($I542>$D542,INDEX(Z$494:Z541,MATCH($D542,$G$494:$G541,0)),INDEX(Z543:Z$556,MATCH($D542,$G543:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I542>$D542,INDEX(AD$494:AD541,MATCH($D542,$G$494:$G541,0)),INDEX(AD543:AD$556,MATCH($D542,$G543:$G$556,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I542>$D542,INDEX(AG$494:AG541,MATCH($D542,$G$494:$G541,0)),INDEX(AG543:AG$556,MATCH($D542,$G543:$G$556,0)))","v":1},{"$f":"IF($I542>$D542,INDEX(AH$494:AH541,MATCH($D542,$G$494:$G541,0)),INDEX(AH543:AH$556,MATCH($D542,$G543:$G$556,0)))","v":0},{"$f":"IF($I542>$D542,INDEX(AI$494:AI541,MATCH($D542,$G$494:$G541,0)),INDEX(AI543:AI$556,MATCH($D542,$G543:$G$556,0)))","v":0},null,null,{"$f":"IF($I542>$D542,INDEX(AL$494:AL541,MATCH($D542,$G$494:$G541,0)),INDEX(AL543:AL$556,MATCH($D542,$G543:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I542>$D542,INDEX(AP$494:AP541,MATCH($D542,$G$494:$G541,0)),INDEX(AP543:AP$556,MATCH($D542,$G543:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I542>$D542,INDEX(AT$494:AT541,MATCH($D542,$G$494:$G541,0)),INDEX(AT543:AT$556,MATCH($D542,$G543:$G$556,0)))","v":70263},{"$f":"IF($I542>$D542,INDEX(AU$494:AU541,MATCH($D542,$G$494:$G541,0)),INDEX(AU543:AU$556,MATCH($D542,$G543:$G$556,0)))","v":833},{"$f":"IF($I542>$D542,INDEX(AV$494:AV541,MATCH($D542,$G$494:$G541,0)),INDEX(AV543:AV$556,MATCH($D542,$G543:$G$556,0)))","v":0},{"$f":"IF($I542>$D542,INDEX(AW$494:AW541,MATCH($D542,$G$494:$G541,0)),INDEX(AW543:AW$556,MATCH($D542,$G543:$G$556,0)))","v":4},{"$f":"IF($I542>$D542,INDEX(AX$494:AX541,MATCH($D542,$G$494:$G541,0)),INDEX(AX543:AX$556,MATCH($D542,$G543:$G$556,0)))","v":35000},null,null,{"$f":"IF($I542>$D542,INDEX(BA$494:BA541,MATCH($D542,$G$494:$G541,0)),INDEX(BA543:BA$556,MATCH($D542,$G543:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I542>$D542,INDEX(BB$494:BB541,MATCH($D542,$G$494:$G541,0)),INDEX(BB543:BB$556,MATCH($D542,$G543:$G$556,0)))","v":1},0,12390.694985244423]
[null,null,16.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I543)),ABS($F$431:$F$492-I543),0))","v":14},0,0,0,16,16,{"$f":"IF($I543>$D543,INDEX(K$494:K542,MATCH($D543,$G$494:$G542,0)),INDEX(K544:K$556,MATCH($D543,$G544:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I543>$D543,INDEX(L$494:L542,MATCH($D543,$G$494:$G542,0)),INDEX(L544:L$556,MATCH($D543,$G544:$G$556,0)))","v":"Seat"},{"$f":"IF($I543>$D543,INDEX(M$494:M542,MATCH($D543,$G$494:$G542,0)),INDEX(M544:M$556,MATCH($D543,$G544:$G$556,0)))","v":"Altea van"},{"$f":"IF($I543>$D543,INDEX(N$494:N542,MATCH($D543,$G$494:$G542,0)),INDEX(N544:N$556,MATCH($D543,$G544:$G$556,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I543>$D543,INDEX(O$494:O542,MATCH($D543,$G$494:$G542,0)),INDEX(O544:O$556,MATCH($D543,$G544:$G$556,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I543,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.9347739704734739},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I543,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8030.1509601499465},{"$f":"IF($I543>$D543,INDEX(V$494:V542,MATCH($D543,$G$494:$G542,0)),INDEX(V544:V$556,MATCH($D543,$G544:$G$556,0)))","v":144868.92307692309},{"$f":"IF($I543>$D543,INDEX(W$494:W542,MATCH($D543,$G$494:$G542,0)),INDEX(W544:W$556,MATCH($D543,$G544:$G$556,0)))","v":39645.846153846163},{"$f":"IF($I543>$D543,INDEX(X$494:X542,MATCH($D543,$G$494:$G542,0)),INDEX(X544:X$556,MATCH($D543,$G544:$G$556,0)))","v":215470},{"$f":"IF($I543>$D543,INDEX(Y$494:Y542,MATCH($D543,$G$494:$G542,0)),INDEX(Y544:Y$556,MATCH($D543,$G544:$G$556,0)))","v":14.9},{"$f":"IF($I543>$D543,INDEX(Z$494:Z542,MATCH($D543,$G$494:$G542,0)),INDEX(Z544:Z$556,MATCH($D543,$G544:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I543>$D543,INDEX(AD$494:AD542,MATCH($D543,$G$494:$G542,0)),INDEX(AD544:AD$556,MATCH($D543,$G544:$G$556,0)))","v":9.5338699756638959E-2},null,null,{"$f":"IF($I543>$D543,INDEX(AG$494:AG542,MATCH($D543,$G$494:$G542,0)),INDEX(AG544:AG$556,MATCH($D543,$G544:$G$556,0)))","v":1},{"$f":"IF($I543>$D543,INDEX(AH$494:AH542,MATCH($D543,$G$494:$G542,0)),INDEX(AH544:AH$556,MATCH($D543,$G544:$G$556,0)))","v":0},{"$f":"IF($I543>$D543,INDEX(AI$494:AI542,MATCH($D543,$G$494:$G542,0)),INDEX(AI544:AI$556,MATCH($D543,$G544:$G$556,0)))","v":0},null,null,{"$f":"IF($I543>$D543,INDEX(AL$494:AL542,MATCH($D543,$G$494:$G542,0)),INDEX(AL544:AL$556,MATCH($D543,$G544:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I543>$D543,INDEX(AP$494:AP542,MATCH($D543,$G$494:$G542,0)),INDEX(AP544:AP$556,MATCH($D543,$G544:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I543>$D543,INDEX(AT$494:AT542,MATCH($D543,$G$494:$G542,0)),INDEX(AT544:AT$556,MATCH($D543,$G544:$G$556,0)))","v":70263},{"$f":"IF($I543>$D543,INDEX(AU$494:AU542,MATCH($D543,$G$494:$G542,0)),INDEX(AU544:AU$556,MATCH($D543,$G544:$G$556,0)))","v":833},{"$f":"IF($I543>$D543,INDEX(AV$494:AV542,MATCH($D543,$G$494:$G542,0)),INDEX(AV544:AV$556,MATCH($D543,$G544:$G$556,0)))","v":0},{"$f":"IF($I543>$D543,INDEX(AW$494:AW542,MATCH($D543,$G$494:$G542,0)),INDEX(AW544:AW$556,MATCH($D543,$G544:$G$556,0)))","v":4},{"$f":"IF($I543>$D543,INDEX(AX$494:AX542,MATCH($D543,$G$494:$G542,0)),INDEX(AX544:AX$556,MATCH($D543,$G544:$G$556,0)))","v":35000},null,null,{"$f":"IF($I543>$D543,INDEX(BA$494:BA542,MATCH($D543,$G$494:$G542,0)),INDEX(BA544:BA$556,MATCH($D543,$G544:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I543>$D543,INDEX(BB$494:BB542,MATCH($D543,$G$494:$G542,0)),INDEX(BB544:BB$556,MATCH($D543,$G544:$G$556,0)))","v":1},0,13093.91471823443]
[null,null,16.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I544)),ABS($F$431:$F$492-I544),0))","v":14},0,0,0,16,16,{"$f":"IF($I544>$D544,INDEX(K$494:K543,MATCH($D544,$G$494:$G543,0)),INDEX(K545:K$556,MATCH($D544,$G545:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I544>$D544,INDEX(L$494:L543,MATCH($D544,$G$494:$G543,0)),INDEX(L545:L$556,MATCH($D544,$G545:$G$556,0)))","v":"Honda"},{"$f":"IF($I544>$D544,INDEX(M$494:M543,MATCH($D544,$G$494:$G543,0)),INDEX(M545:M$556,MATCH($D544,$G545:$G$556,0)))","v":"Cr-v"},{"$f":"IF($I544>$D544,INDEX(N$494:N543,MATCH($D544,$G$494:$G543,0)),INDEX(N545:N$556,MATCH($D544,$G545:$G$556,0)))","v":"2,0 executive aut."},{"$f":"IF($I544>$D544,INDEX(O$494:O543,MATCH($D544,$G$494:$G543,0)),INDEX(O545:O$556,MATCH($D544,$G545:$G$556,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I544,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.9347739704734739},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I544,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8030.1509601499465},{"$f":"IF($I544>$D544,INDEX(V$494:V543,MATCH($D544,$G$494:$G543,0)),INDEX(V545:V$556,MATCH($D544,$G545:$G$556,0)))","v":171598.15384615399},{"$f":"IF($I544>$D544,INDEX(W$494:W543,MATCH($D544,$G$494:$G543,0)),INDEX(W545:W$556,MATCH($D544,$G545:$G$556,0)))","v":49819.307692307695},{"$f":"IF($I544>$D544,INDEX(X$494:X543,MATCH($D544,$G$494:$G543,0)),INDEX(X545:X$556,MATCH($D544,$G545:$G$556,0)))","v":215470},{"$f":"IF($I544>$D544,INDEX(Y$494:Y543,MATCH($D544,$G$494:$G543,0)),INDEX(Y545:Y$556,MATCH($D544,$G545:$G$556,0)))","v":14.9},{"$f":"IF($I544>$D544,INDEX(Z$494:Z543,MATCH($D544,$G$494:$G543,0)),INDEX(Z545:Z$556,MATCH($D544,$G545:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I544>$D544,INDEX(AD$494:AD543,MATCH($D544,$G$494:$G543,0)),INDEX(AD545:AD$556,MATCH($D544,$G545:$G$556,0)))","v":8.9803876591352139E-2},null,null,{"$f":"IF($I544>$D544,INDEX(AG$494:AG543,MATCH($D544,$G$494:$G543,0)),INDEX(AG545:AG$556,MATCH($D544,$G545:$G$556,0)))","v":1},{"$f":"IF($I544>$D544,INDEX(AH$494:AH543,MATCH($D544,$G$494:$G543,0)),INDEX(AH545:AH$556,MATCH($D544,$G545:$G$556,0)))","v":0},{"$f":"IF($I544>$D544,INDEX(AI$494:AI543,MATCH($D544,$G$494:$G543,0)),INDEX(AI545:AI$556,MATCH($D544,$G545:$G$556,0)))","v":0},null,null,{"$f":"IF($I544>$D544,INDEX(AL$494:AL543,MATCH($D544,$G$494:$G543,0)),INDEX(AL545:AL$556,MATCH($D544,$G545:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I544>$D544,INDEX(AP$494:AP543,MATCH($D544,$G$494:$G543,0)),INDEX(AP545:AP$556,MATCH($D544,$G545:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I544>$D544,INDEX(AT$494:AT543,MATCH($D544,$G$494:$G543,0)),INDEX(AT545:AT$556,MATCH($D544,$G545:$G$556,0)))","v":70263},{"$f":"IF($I544>$D544,INDEX(AU$494:AU543,MATCH($D544,$G$494:$G543,0)),INDEX(AU545:AU$556,MATCH($D544,$G545:$G$556,0)))","v":833},{"$f":"IF($I544>$D544,INDEX(AV$494:AV543,MATCH($D544,$G$494:$G543,0)),INDEX(AV545:AV$556,MATCH($D544,$G545:$G$556,0)))","v":0},{"$f":"IF($I544>$D544,INDEX(AW$494:AW543,MATCH($D544,$G$494:$G543,0)),INDEX(AW545:AW$556,MATCH($D544,$G545:$G$556,0)))","v":4},{"$f":"IF($I544>$D544,INDEX(AX$494:AX543,MATCH($D544,$G$494:$G543,0)),INDEX(AX545:AX$556,MATCH($D544,$G545:$G$556,0)))","v":35000},null,null,{"$f":"IF($I544>$D544,INDEX(BA$494:BA543,MATCH($D544,$G$494:$G543,0)),INDEX(BA545:BA$556,MATCH($D544,$G545:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I544>$D544,INDEX(BB$494:BB543,MATCH($D544,$G$494:$G543,0)),INDEX(BB545:BB$556,MATCH($D544,$G545:$G$556,0)))","v":1},0,15509.824636957839]
[null,null,17.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I545)),ABS($F$431:$F$492-I545),0))","v":14},0,0,0,17,17,{"$f":"IF($I545>$D545,INDEX(K$494:K544,MATCH($D545,$G$494:$G544,0)),INDEX(K546:K$556,MATCH($D545,$G546:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I545>$D545,INDEX(L$494:L544,MATCH($D545,$G$494:$G544,0)),INDEX(L546:L$556,MATCH($D545,$G546:$G$556,0)))","v":"Honda"},{"$f":"IF($I545>$D545,INDEX(M$494:M544,MATCH($D545,$G$494:$G544,0)),INDEX(M546:M$556,MATCH($D545,$G546:$G$556,0)))","v":"Fr-v"},{"$f":"IF($I545>$D545,INDEX(N$494:N544,MATCH($D545,$G$494:$G544,0)),INDEX(N546:N$556,MATCH($D545,$G546:$G$556,0)))","v":"1,8 executive aut."},{"$f":"IF($I545>$D545,INDEX(O$494:O544,MATCH($D545,$G$494:$G544,0)),INDEX(O546:O$556,MATCH($D545,$G546:$G$556,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I545,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.289021350862054},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I545,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":7757.1258275048449},{"$f":"IF($I545>$D545,INDEX(V$494:V544,MATCH($D545,$G$494:$G544,0)),INDEX(V546:V$556,MATCH($D545,$G546:$G$556,0)))","v":137088.61538461514},{"$f":"IF($I545>$D545,INDEX(W$494:W544,MATCH($D545,$G$494:$G544,0)),INDEX(W546:W$556,MATCH($D545,$G546:$G$556,0)))","v":36728.230769230679},{"$f":"IF($I545>$D545,INDEX(X$494:X544,MATCH($D545,$G$494:$G544,0)),INDEX(X546:X$556,MATCH($D545,$G546:$G$556,0)))","v":215470},{"$f":"IF($I545>$D545,INDEX(Y$494:Y544,MATCH($D545,$G$494:$G544,0)),INDEX(Y546:Y$556,MATCH($D545,$G546:$G$556,0)))","v":14.9},{"$f":"IF($I545>$D545,INDEX(Z$494:Z544,MATCH($D545,$G$494:$G544,0)),INDEX(Z546:Z$556,MATCH($D545,$G546:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I545>$D545,INDEX(AD$494:AD544,MATCH($D545,$G$494:$G544,0)),INDEX(AD546:AD$556,MATCH($D545,$G546:$G$556,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I545>$D545,INDEX(AG$494:AG544,MATCH($D545,$G$494:$G544,0)),INDEX(AG546:AG$556,MATCH($D545,$G546:$G$556,0)))","v":1},{"$f":"IF($I545>$D545,INDEX(AH$494:AH544,MATCH($D545,$G$494:$G544,0)),INDEX(AH546:AH$556,MATCH($D545,$G546:$G$556,0)))","v":0},{"$f":"IF($I545>$D545,INDEX(AI$494:AI544,MATCH($D545,$G$494:$G544,0)),INDEX(AI546:AI$556,MATCH($D545,$G546:$G$556,0)))","v":0},null,null,{"$f":"IF($I545>$D545,INDEX(AL$494:AL544,MATCH($D545,$G$494:$G544,0)),INDEX(AL546:AL$556,MATCH($D545,$G546:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I545>$D545,INDEX(AP$494:AP544,MATCH($D545,$G$494:$G544,0)),INDEX(AP546:AP$556,MATCH($D545,$G546:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I545>$D545,INDEX(AT$494:AT544,MATCH($D545,$G$494:$G544,0)),INDEX(AT546:AT$556,MATCH($D545,$G546:$G$556,0)))","v":70263},{"$f":"IF($I545>$D545,INDEX(AU$494:AU544,MATCH($D545,$G$494:$G544,0)),INDEX(AU546:AU$556,MATCH($D545,$G546:$G$556,0)))","v":833},{"$f":"IF($I545>$D545,INDEX(AV$494:AV544,MATCH($D545,$G$494:$G544,0)),INDEX(AV546:AV$556,MATCH($D545,$G546:$G$556,0)))","v":0},{"$f":"IF($I545>$D545,INDEX(AW$494:AW544,MATCH($D545,$G$494:$G544,0)),INDEX(AW546:AW$556,MATCH($D545,$G546:$G$556,0)))","v":4},{"$f":"IF($I545>$D545,INDEX(AX$494:AX544,MATCH($D545,$G$494:$G544,0)),INDEX(AX546:AX$556,MATCH($D545,$G546:$G$556,0)))","v":35000},null,null,{"$f":"IF($I545>$D545,INDEX(BA$494:BA544,MATCH($D545,$G$494:$G544,0)),INDEX(BA546:BA$556,MATCH($D545,$G546:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I545>$D545,INDEX(BB$494:BB544,MATCH($D545,$G$494:$G544,0)),INDEX(BB546:BB$556,MATCH($D545,$G546:$G$556,0)))","v":1},0,12390.694985244423]
[null,null,17.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I546)),ABS($F$431:$F$492-I546),0))","v":14},0,0,0,17,17,{"$f":"IF($I546>$D546,INDEX(K$494:K545,MATCH($D546,$G$494:$G545,0)),INDEX(K547:K$556,MATCH($D546,$G547:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I546>$D546,INDEX(L$494:L545,MATCH($D546,$G$494:$G545,0)),INDEX(L547:L$556,MATCH($D546,$G547:$G$556,0)))","v":"Seat"},{"$f":"IF($I546>$D546,INDEX(M$494:M545,MATCH($D546,$G$494:$G545,0)),INDEX(M547:M$556,MATCH($D546,$G547:$G$556,0)))","v":"Altea van"},{"$f":"IF($I546>$D546,INDEX(N$494:N545,MATCH($D546,$G$494:$G545,0)),INDEX(N547:N$556,MATCH($D546,$G547:$G$556,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I546>$D546,INDEX(O$494:O545,MATCH($D546,$G$494:$G545,0)),INDEX(O547:O$556,MATCH($D546,$G547:$G$556,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I546,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.289021350862054},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I546,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":7757.1258275048449},{"$f":"IF($I546>$D546,INDEX(V$494:V545,MATCH($D546,$G$494:$G545,0)),INDEX(V547:V$556,MATCH($D546,$G547:$G$556,0)))","v":144868.92307692309},{"$f":"IF($I546>$D546,INDEX(W$494:W545,MATCH($D546,$G$494:$G545,0)),INDEX(W547:W$556,MATCH($D546,$G547:$G$556,0)))","v":39645.846153846163},{"$f":"IF($I546>$D546,INDEX(X$494:X545,MATCH($D546,$G$494:$G545,0)),INDEX(X547:X$556,MATCH($D546,$G547:$G$556,0)))","v":215470},{"$f":"IF($I546>$D546,INDEX(Y$494:Y545,MATCH($D546,$G$494:$G545,0)),INDEX(Y547:Y$556,MATCH($D546,$G547:$G$556,0)))","v":14.9},{"$f":"IF($I546>$D546,INDEX(Z$494:Z545,MATCH($D546,$G$494:$G545,0)),INDEX(Z547:Z$556,MATCH($D546,$G547:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I546>$D546,INDEX(AD$494:AD545,MATCH($D546,$G$494:$G545,0)),INDEX(AD547:AD$556,MATCH($D546,$G547:$G$556,0)))","v":9.5338699756638959E-2},null,null,{"$f":"IF($I546>$D546,INDEX(AG$494:AG545,MATCH($D546,$G$494:$G545,0)),INDEX(AG547:AG$556,MATCH($D546,$G547:$G$556,0)))","v":1},{"$f":"IF($I546>$D546,INDEX(AH$494:AH545,MATCH($D546,$G$494:$G545,0)),INDEX(AH547:AH$556,MATCH($D546,$G547:$G$556,0)))","v":0},{"$f":"IF($I546>$D546,INDEX(AI$494:AI545,MATCH($D546,$G$494:$G545,0)),INDEX(AI547:AI$556,MATCH($D546,$G547:$G$556,0)))","v":0},null,null,{"$f":"IF($I546>$D546,INDEX(AL$494:AL545,MATCH($D546,$G$494:$G545,0)),INDEX(AL547:AL$556,MATCH($D546,$G547:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I546>$D546,INDEX(AP$494:AP545,MATCH($D546,$G$494:$G545,0)),INDEX(AP547:AP$556,MATCH($D546,$G547:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I546>$D546,INDEX(AT$494:AT545,MATCH($D546,$G$494:$G545,0)),INDEX(AT547:AT$556,MATCH($D546,$G547:$G$556,0)))","v":70263},{"$f":"IF($I546>$D546,INDEX(AU$494:AU545,MATCH($D546,$G$494:$G545,0)),INDEX(AU547:AU$556,MATCH($D546,$G547:$G$556,0)))","v":833},{"$f":"IF($I546>$D546,INDEX(AV$494:AV545,MATCH($D546,$G$494:$G545,0)),INDEX(AV547:AV$556,MATCH($D546,$G547:$G$556,0)))","v":0},{"$f":"IF($I546>$D546,INDEX(AW$494:AW545,MATCH($D546,$G$494:$G545,0)),INDEX(AW547:AW$556,MATCH($D546,$G547:$G$556,0)))","v":4},{"$f":"IF($I546>$D546,INDEX(AX$494:AX545,MATCH($D546,$G$494:$G545,0)),INDEX(AX547:AX$556,MATCH($D546,$G547:$G$556,0)))","v":35000},null,null,{"$f":"IF($I546>$D546,INDEX(BA$494:BA545,MATCH($D546,$G$494:$G545,0)),INDEX(BA547:BA$556,MATCH($D546,$G547:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I546>$D546,INDEX(BB$494:BB545,MATCH($D546,$G$494:$G545,0)),INDEX(BB547:BB$556,MATCH($D546,$G547:$G$556,0)))","v":1},0,13093.91471823443]
[null,null,17.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I547)),ABS($F$431:$F$492-I547),0))","v":14},0,0,0,17,17,{"$f":"IF($I547>$D547,INDEX(K$494:K546,MATCH($D547,$G$494:$G546,0)),INDEX(K548:K$556,MATCH($D547,$G548:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I547>$D547,INDEX(L$494:L546,MATCH($D547,$G$494:$G546,0)),INDEX(L548:L$556,MATCH($D547,$G548:$G$556,0)))","v":"Honda"},{"$f":"IF($I547>$D547,INDEX(M$494:M546,MATCH($D547,$G$494:$G546,0)),INDEX(M548:M$556,MATCH($D547,$G548:$G$556,0)))","v":"Cr-v"},{"$f":"IF($I547>$D547,INDEX(N$494:N546,MATCH($D547,$G$494:$G546,0)),INDEX(N548:N$556,MATCH($D547,$G548:$G$556,0)))","v":"2,0 executive aut."},{"$f":"IF($I547>$D547,INDEX(O$494:O546,MATCH($D547,$G$494:$G546,0)),INDEX(O548:O$556,MATCH($D547,$G548:$G$556,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I547,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.289021350862054},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I547,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":7757.1258275048449},{"$f":"IF($I547>$D547,INDEX(V$494:V546,MATCH($D547,$G$494:$G546,0)),INDEX(V548:V$556,MATCH($D547,$G548:$G$556,0)))","v":171598.15384615399},{"$f":"IF($I547>$D547,INDEX(W$494:W546,MATCH($D547,$G$494:$G546,0)),INDEX(W548:W$556,MATCH($D547,$G548:$G$556,0)))","v":49819.307692307695},{"$f":"IF($I547>$D547,INDEX(X$494:X546,MATCH($D547,$G$494:$G546,0)),INDEX(X548:X$556,MATCH($D547,$G548:$G$556,0)))","v":215470},{"$f":"IF($I547>$D547,INDEX(Y$494:Y546,MATCH($D547,$G$494:$G546,0)),INDEX(Y548:Y$556,MATCH($D547,$G548:$G$556,0)))","v":14.9},{"$f":"IF($I547>$D547,INDEX(Z$494:Z546,MATCH($D547,$G$494:$G546,0)),INDEX(Z548:Z$556,MATCH($D547,$G548:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I547>$D547,INDEX(AD$494:AD546,MATCH($D547,$G$494:$G546,0)),INDEX(AD548:AD$556,MATCH($D547,$G548:$G$556,0)))","v":8.9803876591352139E-2},null,null,{"$f":"IF($I547>$D547,INDEX(AG$494:AG546,MATCH($D547,$G$494:$G546,0)),INDEX(AG548:AG$556,MATCH($D547,$G548:$G$556,0)))","v":1},{"$f":"IF($I547>$D547,INDEX(AH$494:AH546,MATCH($D547,$G$494:$G546,0)),INDEX(AH548:AH$556,MATCH($D547,$G548:$G$556,0)))","v":0},{"$f":"IF($I547>$D547,INDEX(AI$494:AI546,MATCH($D547,$G$494:$G546,0)),INDEX(AI548:AI$556,MATCH($D547,$G548:$G$556,0)))","v":0},null,null,{"$f":"IF($I547>$D547,INDEX(AL$494:AL546,MATCH($D547,$G$494:$G546,0)),INDEX(AL548:AL$556,MATCH($D547,$G548:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I547>$D547,INDEX(AP$494:AP546,MATCH($D547,$G$494:$G546,0)),INDEX(AP548:AP$556,MATCH($D547,$G548:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I547>$D547,INDEX(AT$494:AT546,MATCH($D547,$G$494:$G546,0)),INDEX(AT548:AT$556,MATCH($D547,$G548:$G$556,0)))","v":70263},{"$f":"IF($I547>$D547,INDEX(AU$494:AU546,MATCH($D547,$G$494:$G546,0)),INDEX(AU548:AU$556,MATCH($D547,$G548:$G$556,0)))","v":833},{"$f":"IF($I547>$D547,INDEX(AV$494:AV546,MATCH($D547,$G$494:$G546,0)),INDEX(AV548:AV$556,MATCH($D547,$G548:$G$556,0)))","v":0},{"$f":"IF($I547>$D547,INDEX(AW$494:AW546,MATCH($D547,$G$494:$G546,0)),INDEX(AW548:AW$556,MATCH($D547,$G548:$G$556,0)))","v":4},{"$f":"IF($I547>$D547,INDEX(AX$494:AX546,MATCH($D547,$G$494:$G546,0)),INDEX(AX548:AX$556,MATCH($D547,$G548:$G$556,0)))","v":35000},null,null,{"$f":"IF($I547>$D547,INDEX(BA$494:BA546,MATCH($D547,$G$494:$G546,0)),INDEX(BA548:BA$556,MATCH($D547,$G548:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I547>$D547,INDEX(BB$494:BB546,MATCH($D547,$G$494:$G546,0)),INDEX(BB548:BB$556,MATCH($D547,$G548:$G$556,0)))","v":1},0,15509.824636957839]
[null,null,18.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I548)),ABS($F$431:$F$492-I548),0))","v":14},0,0,0,18,18,{"$f":"IF($I548>$D548,INDEX(K$494:K547,MATCH($D548,$G$494:$G547,0)),INDEX(K549:K$556,MATCH($D548,$G549:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I548>$D548,INDEX(L$494:L547,MATCH($D548,$G$494:$G547,0)),INDEX(L549:L$556,MATCH($D548,$G549:$G$556,0)))","v":"Honda"},{"$f":"IF($I548>$D548,INDEX(M$494:M547,MATCH($D548,$G$494:$G547,0)),INDEX(M549:M$556,MATCH($D548,$G549:$G$556,0)))","v":"Fr-v"},{"$f":"IF($I548>$D548,INDEX(N$494:N547,MATCH($D548,$G$494:$G547,0)),INDEX(N549:N$556,MATCH($D548,$G549:$G$556,0)))","v":"1,8 executive aut."},{"$f":"IF($I548>$D548,INDEX(O$494:O547,MATCH($D548,$G$494:$G547,0)),INDEX(O549:O$556,MATCH($D548,$G549:$G$556,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I548,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.835878969595572},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I548,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":7493.3835493696815},{"$f":"IF($I548>$D548,INDEX(V$494:V547,MATCH($D548,$G$494:$G547,0)),INDEX(V549:V$556,MATCH($D548,$G549:$G$556,0)))","v":137088.61538461514},{"$f":"IF($I548>$D548,INDEX(W$494:W547,MATCH($D548,$G$494:$G547,0)),INDEX(W549:W$556,MATCH($D548,$G549:$G$556,0)))","v":36728.230769230679},{"$f":"IF($I548>$D548,INDEX(X$494:X547,MATCH($D548,$G$494:$G547,0)),INDEX(X549:X$556,MATCH($D548,$G549:$G$556,0)))","v":215470},{"$f":"IF($I548>$D548,INDEX(Y$494:Y547,MATCH($D548,$G$494:$G547,0)),INDEX(Y549:Y$556,MATCH($D548,$G549:$G$556,0)))","v":14.9},{"$f":"IF($I548>$D548,INDEX(Z$494:Z547,MATCH($D548,$G$494:$G547,0)),INDEX(Z549:Z$556,MATCH($D548,$G549:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I548>$D548,INDEX(AD$494:AD547,MATCH($D548,$G$494:$G547,0)),INDEX(AD549:AD$556,MATCH($D548,$G549:$G$556,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I548>$D548,INDEX(AG$494:AG547,MATCH($D548,$G$494:$G547,0)),INDEX(AG549:AG$556,MATCH($D548,$G549:$G$556,0)))","v":1},{"$f":"IF($I548>$D548,INDEX(AH$494:AH547,MATCH($D548,$G$494:$G547,0)),INDEX(AH549:AH$556,MATCH($D548,$G549:$G$556,0)))","v":0},{"$f":"IF($I548>$D548,INDEX(AI$494:AI547,MATCH($D548,$G$494:$G547,0)),INDEX(AI549:AI$556,MATCH($D548,$G549:$G$556,0)))","v":0},null,null,{"$f":"IF($I548>$D548,INDEX(AL$494:AL547,MATCH($D548,$G$494:$G547,0)),INDEX(AL549:AL$556,MATCH($D548,$G549:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I548>$D548,INDEX(AP$494:AP547,MATCH($D548,$G$494:$G547,0)),INDEX(AP549:AP$556,MATCH($D548,$G549:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I548>$D548,INDEX(AT$494:AT547,MATCH($D548,$G$494:$G547,0)),INDEX(AT549:AT$556,MATCH($D548,$G549:$G$556,0)))","v":70263},{"$f":"IF($I548>$D548,INDEX(AU$494:AU547,MATCH($D548,$G$494:$G547,0)),INDEX(AU549:AU$556,MATCH($D548,$G549:$G$556,0)))","v":833},{"$f":"IF($I548>$D548,INDEX(AV$494:AV547,MATCH($D548,$G$494:$G547,0)),INDEX(AV549:AV$556,MATCH($D548,$G549:$G$556,0)))","v":0},{"$f":"IF($I548>$D548,INDEX(AW$494:AW547,MATCH($D548,$G$494:$G547,0)),INDEX(AW549:AW$556,MATCH($D548,$G549:$G$556,0)))","v":4},{"$f":"IF($I548>$D548,INDEX(AX$494:AX547,MATCH($D548,$G$494:$G547,0)),INDEX(AX549:AX$556,MATCH($D548,$G549:$G$556,0)))","v":35000},null,null,{"$f":"IF($I548>$D548,INDEX(BA$494:BA547,MATCH($D548,$G$494:$G547,0)),INDEX(BA549:BA$556,MATCH($D548,$G549:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I548>$D548,INDEX(BB$494:BB547,MATCH($D548,$G$494:$G547,0)),INDEX(BB549:BB$556,MATCH($D548,$G549:$G$556,0)))","v":1},0,12390.694985244423]
[null,null,18.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I549)),ABS($F$431:$F$492-I549),0))","v":14},0,0,0,18,18,{"$f":"IF($I549>$D549,INDEX(K$494:K548,MATCH($D549,$G$494:$G548,0)),INDEX(K550:K$556,MATCH($D549,$G550:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I549>$D549,INDEX(L$494:L548,MATCH($D549,$G$494:$G548,0)),INDEX(L550:L$556,MATCH($D549,$G550:$G$556,0)))","v":"Seat"},{"$f":"IF($I549>$D549,INDEX(M$494:M548,MATCH($D549,$G$494:$G548,0)),INDEX(M550:M$556,MATCH($D549,$G550:$G$556,0)))","v":"Altea van"},{"$f":"IF($I549>$D549,INDEX(N$494:N548,MATCH($D549,$G$494:$G548,0)),INDEX(N550:N$556,MATCH($D549,$G550:$G$556,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I549>$D549,INDEX(O$494:O548,MATCH($D549,$G$494:$G548,0)),INDEX(O550:O$556,MATCH($D549,$G550:$G$556,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I549,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.835878969595572},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I549,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":7493.3835493696815},{"$f":"IF($I549>$D549,INDEX(V$494:V548,MATCH($D549,$G$494:$G548,0)),INDEX(V550:V$556,MATCH($D549,$G550:$G$556,0)))","v":144868.92307692309},{"$f":"IF($I549>$D549,INDEX(W$494:W548,MATCH($D549,$G$494:$G548,0)),INDEX(W550:W$556,MATCH($D549,$G550:$G$556,0)))","v":39645.846153846163},{"$f":"IF($I549>$D549,INDEX(X$494:X548,MATCH($D549,$G$494:$G548,0)),INDEX(X550:X$556,MATCH($D549,$G550:$G$556,0)))","v":215470},{"$f":"IF($I549>$D549,INDEX(Y$494:Y548,MATCH($D549,$G$494:$G548,0)),INDEX(Y550:Y$556,MATCH($D549,$G550:$G$556,0)))","v":14.9},{"$f":"IF($I549>$D549,INDEX(Z$494:Z548,MATCH($D549,$G$494:$G548,0)),INDEX(Z550:Z$556,MATCH($D549,$G550:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I549>$D549,INDEX(AD$494:AD548,MATCH($D549,$G$494:$G548,0)),INDEX(AD550:AD$556,MATCH($D549,$G550:$G$556,0)))","v":9.5338699756638959E-2},null,null,{"$f":"IF($I549>$D549,INDEX(AG$494:AG548,MATCH($D549,$G$494:$G548,0)),INDEX(AG550:AG$556,MATCH($D549,$G550:$G$556,0)))","v":1},{"$f":"IF($I549>$D549,INDEX(AH$494:AH548,MATCH($D549,$G$494:$G548,0)),INDEX(AH550:AH$556,MATCH($D549,$G550:$G$556,0)))","v":0},{"$f":"IF($I549>$D549,INDEX(AI$494:AI548,MATCH($D549,$G$494:$G548,0)),INDEX(AI550:AI$556,MATCH($D549,$G550:$G$556,0)))","v":0},null,null,{"$f":"IF($I549>$D549,INDEX(AL$494:AL548,MATCH($D549,$G$494:$G548,0)),INDEX(AL550:AL$556,MATCH($D549,$G550:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I549>$D549,INDEX(AP$494:AP548,MATCH($D549,$G$494:$G548,0)),INDEX(AP550:AP$556,MATCH($D549,$G550:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I549>$D549,INDEX(AT$494:AT548,MATCH($D549,$G$494:$G548,0)),INDEX(AT550:AT$556,MATCH($D549,$G550:$G$556,0)))","v":70263},{"$f":"IF($I549>$D549,INDEX(AU$494:AU548,MATCH($D549,$G$494:$G548,0)),INDEX(AU550:AU$556,MATCH($D549,$G550:$G$556,0)))","v":833},{"$f":"IF($I549>$D549,INDEX(AV$494:AV548,MATCH($D549,$G$494:$G548,0)),INDEX(AV550:AV$556,MATCH($D549,$G550:$G$556,0)))","v":0},{"$f":"IF($I549>$D549,INDEX(AW$494:AW548,MATCH($D549,$G$494:$G548,0)),INDEX(AW550:AW$556,MATCH($D549,$G550:$G$556,0)))","v":4},{"$f":"IF($I549>$D549,INDEX(AX$494:AX548,MATCH($D549,$G$494:$G548,0)),INDEX(AX550:AX$556,MATCH($D549,$G550:$G$556,0)))","v":35000},null,null,{"$f":"IF($I549>$D549,INDEX(BA$494:BA548,MATCH($D549,$G$494:$G548,0)),INDEX(BA550:BA$556,MATCH($D549,$G550:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I549>$D549,INDEX(BB$494:BB548,MATCH($D549,$G$494:$G548,0)),INDEX(BB550:BB$556,MATCH($D549,$G550:$G$556,0)))","v":1},0,13093.91471823443]
[null,null,18.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I550)),ABS($F$431:$F$492-I550),0))","v":14},0,0,0,18,18,{"$f":"IF($I550>$D550,INDEX(K$494:K549,MATCH($D550,$G$494:$G549,0)),INDEX(K551:K$556,MATCH($D550,$G551:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I550>$D550,INDEX(L$494:L549,MATCH($D550,$G$494:$G549,0)),INDEX(L551:L$556,MATCH($D550,$G551:$G$556,0)))","v":"Honda"},{"$f":"IF($I550>$D550,INDEX(M$494:M549,MATCH($D550,$G$494:$G549,0)),INDEX(M551:M$556,MATCH($D550,$G551:$G$556,0)))","v":"Cr-v"},{"$f":"IF($I550>$D550,INDEX(N$494:N549,MATCH($D550,$G$494:$G549,0)),INDEX(N551:N$556,MATCH($D550,$G551:$G$556,0)))","v":"2,0 executive aut."},{"$f":"IF($I550>$D550,INDEX(O$494:O549,MATCH($D550,$G$494:$G549,0)),INDEX(O551:O$556,MATCH($D550,$G551:$G$556,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I550,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.835878969595572},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I550,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":7493.3835493696815},{"$f":"IF($I550>$D550,INDEX(V$494:V549,MATCH($D550,$G$494:$G549,0)),INDEX(V551:V$556,MATCH($D550,$G551:$G$556,0)))","v":171598.15384615399},{"$f":"IF($I550>$D550,INDEX(W$494:W549,MATCH($D550,$G$494:$G549,0)),INDEX(W551:W$556,MATCH($D550,$G551:$G$556,0)))","v":49819.307692307695},{"$f":"IF($I550>$D550,INDEX(X$494:X549,MATCH($D550,$G$494:$G549,0)),INDEX(X551:X$556,MATCH($D550,$G551:$G$556,0)))","v":215470},{"$f":"IF($I550>$D550,INDEX(Y$494:Y549,MATCH($D550,$G$494:$G549,0)),INDEX(Y551:Y$556,MATCH($D550,$G551:$G$556,0)))","v":14.9},{"$f":"IF($I550>$D550,INDEX(Z$494:Z549,MATCH($D550,$G$494:$G549,0)),INDEX(Z551:Z$556,MATCH($D550,$G551:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I550>$D550,INDEX(AD$494:AD549,MATCH($D550,$G$494:$G549,0)),INDEX(AD551:AD$556,MATCH($D550,$G551:$G$556,0)))","v":8.9803876591352139E-2},null,null,{"$f":"IF($I550>$D550,INDEX(AG$494:AG549,MATCH($D550,$G$494:$G549,0)),INDEX(AG551:AG$556,MATCH($D550,$G551:$G$556,0)))","v":1},{"$f":"IF($I550>$D550,INDEX(AH$494:AH549,MATCH($D550,$G$494:$G549,0)),INDEX(AH551:AH$556,MATCH($D550,$G551:$G$556,0)))","v":0},{"$f":"IF($I550>$D550,INDEX(AI$494:AI549,MATCH($D550,$G$494:$G549,0)),INDEX(AI551:AI$556,MATCH($D550,$G551:$G$556,0)))","v":0},null,null,{"$f":"IF($I550>$D550,INDEX(AL$494:AL549,MATCH($D550,$G$494:$G549,0)),INDEX(AL551:AL$556,MATCH($D550,$G551:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I550>$D550,INDEX(AP$494:AP549,MATCH($D550,$G$494:$G549,0)),INDEX(AP551:AP$556,MATCH($D550,$G551:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I550>$D550,INDEX(AT$494:AT549,MATCH($D550,$G$494:$G549,0)),INDEX(AT551:AT$556,MATCH($D550,$G551:$G$556,0)))","v":70263},{"$f":"IF($I550>$D550,INDEX(AU$494:AU549,MATCH($D550,$G$494:$G549,0)),INDEX(AU551:AU$556,MATCH($D550,$G551:$G$556,0)))","v":833},{"$f":"IF($I550>$D550,INDEX(AV$494:AV549,MATCH($D550,$G$494:$G549,0)),INDEX(AV551:AV$556,MATCH($D550,$G551:$G$556,0)))","v":0},{"$f":"IF($I550>$D550,INDEX(AW$494:AW549,MATCH($D550,$G$494:$G549,0)),INDEX(AW551:AW$556,MATCH($D550,$G551:$G$556,0)))","v":4},{"$f":"IF($I550>$D550,INDEX(AX$494:AX549,MATCH($D550,$G$494:$G549,0)),INDEX(AX551:AX$556,MATCH($D550,$G551:$G$556,0)))","v":35000},null,null,{"$f":"IF($I550>$D550,INDEX(BA$494:BA549,MATCH($D550,$G$494:$G549,0)),INDEX(BA551:BA$556,MATCH($D550,$G551:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I550>$D550,INDEX(BB$494:BB549,MATCH($D550,$G$494:$G549,0)),INDEX(BB551:BB$556,MATCH($D550,$G551:$G$556,0)))","v":1},0,15509.824636957839]
[null,null,19.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I551)),ABS($F$431:$F$492-I551),0))","v":14},0,0,0,19,19,{"$f":"IF($I551>$D551,INDEX(K$494:K550,MATCH($D551,$G$494:$G550,0)),INDEX(K552:K$556,MATCH($D551,$G552:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I551>$D551,INDEX(L$494:L550,MATCH($D551,$G$494:$G550,0)),INDEX(L552:L$556,MATCH($D551,$G552:$G$556,0)))","v":"Honda"},{"$f":"IF($I551>$D551,INDEX(M$494:M550,MATCH($D551,$G$494:$G550,0)),INDEX(M552:M$556,MATCH($D551,$G552:$G$556,0)))","v":"Fr-v"},{"$f":"IF($I551>$D551,INDEX(N$494:N550,MATCH($D551,$G$494:$G550,0)),INDEX(N552:N$556,MATCH($D551,$G552:$G$556,0)))","v":"1,8 executive aut."},{"$f":"IF($I551>$D551,INDEX(O$494:O550,MATCH($D551,$G$494:$G550,0)),INDEX(O552:O$556,MATCH($D551,$G552:$G$556,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I551,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.36809700814262},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I551,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":7238.6085086911116},{"$f":"IF($I551>$D551,INDEX(V$494:V550,MATCH($D551,$G$494:$G550,0)),INDEX(V552:V$556,MATCH($D551,$G552:$G$556,0)))","v":137088.61538461514},{"$f":"IF($I551>$D551,INDEX(W$494:W550,MATCH($D551,$G$494:$G550,0)),INDEX(W552:W$556,MATCH($D551,$G552:$G$556,0)))","v":36728.230769230679},{"$f":"IF($I551>$D551,INDEX(X$494:X550,MATCH($D551,$G$494:$G550,0)),INDEX(X552:X$556,MATCH($D551,$G552:$G$556,0)))","v":215470},{"$f":"IF($I551>$D551,INDEX(Y$494:Y550,MATCH($D551,$G$494:$G550,0)),INDEX(Y552:Y$556,MATCH($D551,$G552:$G$556,0)))","v":14.9},{"$f":"IF($I551>$D551,INDEX(Z$494:Z550,MATCH($D551,$G$494:$G550,0)),INDEX(Z552:Z$556,MATCH($D551,$G552:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I551>$D551,INDEX(AD$494:AD550,MATCH($D551,$G$494:$G550,0)),INDEX(AD552:AD$556,MATCH($D551,$G552:$G$556,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I551>$D551,INDEX(AG$494:AG550,MATCH($D551,$G$494:$G550,0)),INDEX(AG552:AG$556,MATCH($D551,$G552:$G$556,0)))","v":1},{"$f":"IF($I551>$D551,INDEX(AH$494:AH550,MATCH($D551,$G$494:$G550,0)),INDEX(AH552:AH$556,MATCH($D551,$G552:$G$556,0)))","v":0},{"$f":"IF($I551>$D551,INDEX(AI$494:AI550,MATCH($D551,$G$494:$G550,0)),INDEX(AI552:AI$556,MATCH($D551,$G552:$G$556,0)))","v":0},null,null,{"$f":"IF($I551>$D551,INDEX(AL$494:AL550,MATCH($D551,$G$494:$G550,0)),INDEX(AL552:AL$556,MATCH($D551,$G552:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I551>$D551,INDEX(AP$494:AP550,MATCH($D551,$G$494:$G550,0)),INDEX(AP552:AP$556,MATCH($D551,$G552:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I551>$D551,INDEX(AT$494:AT550,MATCH($D551,$G$494:$G550,0)),INDEX(AT552:AT$556,MATCH($D551,$G552:$G$556,0)))","v":70263},{"$f":"IF($I551>$D551,INDEX(AU$494:AU550,MATCH($D551,$G$494:$G550,0)),INDEX(AU552:AU$556,MATCH($D551,$G552:$G$556,0)))","v":833},{"$f":"IF($I551>$D551,INDEX(AV$494:AV550,MATCH($D551,$G$494:$G550,0)),INDEX(AV552:AV$556,MATCH($D551,$G552:$G$556,0)))","v":0},{"$f":"IF($I551>$D551,INDEX(AW$494:AW550,MATCH($D551,$G$494:$G550,0)),INDEX(AW552:AW$556,MATCH($D551,$G552:$G$556,0)))","v":4},{"$f":"IF($I551>$D551,INDEX(AX$494:AX550,MATCH($D551,$G$494:$G550,0)),INDEX(AX552:AX$556,MATCH($D551,$G552:$G$556,0)))","v":35000},null,null,{"$f":"IF($I551>$D551,INDEX(BA$494:BA550,MATCH($D551,$G$494:$G550,0)),INDEX(BA552:BA$556,MATCH($D551,$G552:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I551>$D551,INDEX(BB$494:BB550,MATCH($D551,$G$494:$G550,0)),INDEX(BB552:BB$556,MATCH($D551,$G552:$G$556,0)))","v":1},0,12390.694985244423]
[null,null,19.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I552)),ABS($F$431:$F$492-I552),0))","v":14},0,0,0,19,19,{"$f":"IF($I552>$D552,INDEX(K$494:K551,MATCH($D552,$G$494:$G551,0)),INDEX(K553:K$556,MATCH($D552,$G553:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I552>$D552,INDEX(L$494:L551,MATCH($D552,$G$494:$G551,0)),INDEX(L553:L$556,MATCH($D552,$G553:$G$556,0)))","v":"Seat"},{"$f":"IF($I552>$D552,INDEX(M$494:M551,MATCH($D552,$G$494:$G551,0)),INDEX(M553:M$556,MATCH($D552,$G553:$G$556,0)))","v":"Altea van"},{"$f":"IF($I552>$D552,INDEX(N$494:N551,MATCH($D552,$G$494:$G551,0)),INDEX(N553:N$556,MATCH($D552,$G553:$G$556,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I552>$D552,INDEX(O$494:O551,MATCH($D552,$G$494:$G551,0)),INDEX(O553:O$556,MATCH($D552,$G553:$G$556,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I552,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.36809700814262},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I552,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":7238.6085086911116},{"$f":"IF($I552>$D552,INDEX(V$494:V551,MATCH($D552,$G$494:$G551,0)),INDEX(V553:V$556,MATCH($D552,$G553:$G$556,0)))","v":144868.92307692309},{"$f":"IF($I552>$D552,INDEX(W$494:W551,MATCH($D552,$G$494:$G551,0)),INDEX(W553:W$556,MATCH($D552,$G553:$G$556,0)))","v":39645.846153846163},{"$f":"IF($I552>$D552,INDEX(X$494:X551,MATCH($D552,$G$494:$G551,0)),INDEX(X553:X$556,MATCH($D552,$G553:$G$556,0)))","v":215470},{"$f":"IF($I552>$D552,INDEX(Y$494:Y551,MATCH($D552,$G$494:$G551,0)),INDEX(Y553:Y$556,MATCH($D552,$G553:$G$556,0)))","v":14.9},{"$f":"IF($I552>$D552,INDEX(Z$494:Z551,MATCH($D552,$G$494:$G551,0)),INDEX(Z553:Z$556,MATCH($D552,$G553:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I552>$D552,INDEX(AD$494:AD551,MATCH($D552,$G$494:$G551,0)),INDEX(AD553:AD$556,MATCH($D552,$G553:$G$556,0)))","v":9.5338699756638959E-2},null,null,{"$f":"IF($I552>$D552,INDEX(AG$494:AG551,MATCH($D552,$G$494:$G551,0)),INDEX(AG553:AG$556,MATCH($D552,$G553:$G$556,0)))","v":1},{"$f":"IF($I552>$D552,INDEX(AH$494:AH551,MATCH($D552,$G$494:$G551,0)),INDEX(AH553:AH$556,MATCH($D552,$G553:$G$556,0)))","v":0},{"$f":"IF($I552>$D552,INDEX(AI$494:AI551,MATCH($D552,$G$494:$G551,0)),INDEX(AI553:AI$556,MATCH($D552,$G553:$G$556,0)))","v":0},null,null,{"$f":"IF($I552>$D552,INDEX(AL$494:AL551,MATCH($D552,$G$494:$G551,0)),INDEX(AL553:AL$556,MATCH($D552,$G553:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I552>$D552,INDEX(AP$494:AP551,MATCH($D552,$G$494:$G551,0)),INDEX(AP553:AP$556,MATCH($D552,$G553:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I552>$D552,INDEX(AT$494:AT551,MATCH($D552,$G$494:$G551,0)),INDEX(AT553:AT$556,MATCH($D552,$G553:$G$556,0)))","v":70263},{"$f":"IF($I552>$D552,INDEX(AU$494:AU551,MATCH($D552,$G$494:$G551,0)),INDEX(AU553:AU$556,MATCH($D552,$G553:$G$556,0)))","v":833},{"$f":"IF($I552>$D552,INDEX(AV$494:AV551,MATCH($D552,$G$494:$G551,0)),INDEX(AV553:AV$556,MATCH($D552,$G553:$G$556,0)))","v":0},{"$f":"IF($I552>$D552,INDEX(AW$494:AW551,MATCH($D552,$G$494:$G551,0)),INDEX(AW553:AW$556,MATCH($D552,$G553:$G$556,0)))","v":4},{"$f":"IF($I552>$D552,INDEX(AX$494:AX551,MATCH($D552,$G$494:$G551,0)),INDEX(AX553:AX$556,MATCH($D552,$G553:$G$556,0)))","v":35000},null,null,{"$f":"IF($I552>$D552,INDEX(BA$494:BA551,MATCH($D552,$G$494:$G551,0)),INDEX(BA553:BA$556,MATCH($D552,$G553:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I552>$D552,INDEX(BB$494:BB551,MATCH($D552,$G$494:$G551,0)),INDEX(BB553:BB$556,MATCH($D552,$G553:$G$556,0)))","v":1},0,13093.91471823443]
[null,null,19.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I553)),ABS($F$431:$F$492-I553),0))","v":14},0,0,0,19,19,{"$f":"IF($I553>$D553,INDEX(K$494:K552,MATCH($D553,$G$494:$G552,0)),INDEX(K554:K$556,MATCH($D553,$G554:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I553>$D553,INDEX(L$494:L552,MATCH($D553,$G$494:$G552,0)),INDEX(L554:L$556,MATCH($D553,$G554:$G$556,0)))","v":"Honda"},{"$f":"IF($I553>$D553,INDEX(M$494:M552,MATCH($D553,$G$494:$G552,0)),INDEX(M554:M$556,MATCH($D553,$G554:$G$556,0)))","v":"Cr-v"},{"$f":"IF($I553>$D553,INDEX(N$494:N552,MATCH($D553,$G$494:$G552,0)),INDEX(N554:N$556,MATCH($D553,$G554:$G$556,0)))","v":"2,0 executive aut."},{"$f":"IF($I553>$D553,INDEX(O$494:O552,MATCH($D553,$G$494:$G552,0)),INDEX(O554:O$556,MATCH($D553,$G554:$G$556,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I553,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.36809700814262},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I553,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":7238.6085086911116},{"$f":"IF($I553>$D553,INDEX(V$494:V552,MATCH($D553,$G$494:$G552,0)),INDEX(V554:V$556,MATCH($D553,$G554:$G$556,0)))","v":171598.15384615399},{"$f":"IF($I553>$D553,INDEX(W$494:W552,MATCH($D553,$G$494:$G552,0)),INDEX(W554:W$556,MATCH($D553,$G554:$G$556,0)))","v":49819.307692307695},{"$f":"IF($I553>$D553,INDEX(X$494:X552,MATCH($D553,$G$494:$G552,0)),INDEX(X554:X$556,MATCH($D553,$G554:$G$556,0)))","v":215470},{"$f":"IF($I553>$D553,INDEX(Y$494:Y552,MATCH($D553,$G$494:$G552,0)),INDEX(Y554:Y$556,MATCH($D553,$G554:$G$556,0)))","v":14.9},{"$f":"IF($I553>$D553,INDEX(Z$494:Z552,MATCH($D553,$G$494:$G552,0)),INDEX(Z554:Z$556,MATCH($D553,$G554:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I553>$D553,INDEX(AD$494:AD552,MATCH($D553,$G$494:$G552,0)),INDEX(AD554:AD$556,MATCH($D553,$G554:$G$556,0)))","v":8.9803876591352139E-2},null,null,{"$f":"IF($I553>$D553,INDEX(AG$494:AG552,MATCH($D553,$G$494:$G552,0)),INDEX(AG554:AG$556,MATCH($D553,$G554:$G$556,0)))","v":1},{"$f":"IF($I553>$D553,INDEX(AH$494:AH552,MATCH($D553,$G$494:$G552,0)),INDEX(AH554:AH$556,MATCH($D553,$G554:$G$556,0)))","v":0},{"$f":"IF($I553>$D553,INDEX(AI$494:AI552,MATCH($D553,$G$494:$G552,0)),INDEX(AI554:AI$556,MATCH($D553,$G554:$G$556,0)))","v":0},null,null,{"$f":"IF($I553>$D553,INDEX(AL$494:AL552,MATCH($D553,$G$494:$G552,0)),INDEX(AL554:AL$556,MATCH($D553,$G554:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I553>$D553,INDEX(AP$494:AP552,MATCH($D553,$G$494:$G552,0)),INDEX(AP554:AP$556,MATCH($D553,$G554:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I553>$D553,INDEX(AT$494:AT552,MATCH($D553,$G$494:$G552,0)),INDEX(AT554:AT$556,MATCH($D553,$G554:$G$556,0)))","v":70263},{"$f":"IF($I553>$D553,INDEX(AU$494:AU552,MATCH($D553,$G$494:$G552,0)),INDEX(AU554:AU$556,MATCH($D553,$G554:$G$556,0)))","v":833},{"$f":"IF($I553>$D553,INDEX(AV$494:AV552,MATCH($D553,$G$494:$G552,0)),INDEX(AV554:AV$556,MATCH($D553,$G554:$G$556,0)))","v":0},{"$f":"IF($I553>$D553,INDEX(AW$494:AW552,MATCH($D553,$G$494:$G552,0)),INDEX(AW554:AW$556,MATCH($D553,$G554:$G$556,0)))","v":4},{"$f":"IF($I553>$D553,INDEX(AX$494:AX552,MATCH($D553,$G$494:$G552,0)),INDEX(AX554:AX$556,MATCH($D553,$G554:$G$556,0)))","v":35000},null,null,{"$f":"IF($I553>$D553,INDEX(BA$494:BA552,MATCH($D553,$G$494:$G552,0)),INDEX(BA554:BA$556,MATCH($D553,$G554:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I553>$D553,INDEX(BB$494:BB552,MATCH($D553,$G$494:$G552,0)),INDEX(BB554:BB$556,MATCH($D553,$G554:$G$556,0)))","v":1},0,15509.824636957839]
[null,null,20.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I554)),ABS($F$431:$F$492-I554),0))","v":14},0,0,0,20,20,{"$f":"IF($I554>$D554,INDEX(K$494:K553,MATCH($D554,$G$494:$G553,0)),INDEX(K555:K$556,MATCH($D554,$G555:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I554>$D554,INDEX(L$494:L553,MATCH($D554,$G$494:$G553,0)),INDEX(L555:L$556,MATCH($D554,$G555:$G$556,0)))","v":"Honda"},{"$f":"IF($I554>$D554,INDEX(M$494:M553,MATCH($D554,$G$494:$G553,0)),INDEX(M555:M$556,MATCH($D554,$G555:$G$556,0)))","v":"Fr-v"},{"$f":"IF($I554>$D554,INDEX(N$494:N553,MATCH($D554,$G$494:$G553,0)),INDEX(N555:N$556,MATCH($D554,$G555:$G$556,0)))","v":"1,8 executive aut."},{"$f":"IF($I554>$D554,INDEX(O$494:O553,MATCH($D554,$G$494:$G553,0)),INDEX(O555:O$556,MATCH($D554,$G555:$G$556,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I554,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.2306792642136284},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I554,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":6992.4958193956154},{"$f":"IF($I554>$D554,INDEX(V$494:V553,MATCH($D554,$G$494:$G553,0)),INDEX(V555:V$556,MATCH($D554,$G555:$G$556,0)))","v":137088.61538461514},{"$f":"IF($I554>$D554,INDEX(W$494:W553,MATCH($D554,$G$494:$G553,0)),INDEX(W555:W$556,MATCH($D554,$G555:$G$556,0)))","v":36728.230769230679},{"$f":"IF($I554>$D554,INDEX(X$494:X553,MATCH($D554,$G$494:$G553,0)),INDEX(X555:X$556,MATCH($D554,$G555:$G$556,0)))","v":215470},{"$f":"IF($I554>$D554,INDEX(Y$494:Y553,MATCH($D554,$G$494:$G553,0)),INDEX(Y555:Y$556,MATCH($D554,$G555:$G$556,0)))","v":14.9},{"$f":"IF($I554>$D554,INDEX(Z$494:Z553,MATCH($D554,$G$494:$G553,0)),INDEX(Z555:Z$556,MATCH($D554,$G555:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I554>$D554,INDEX(AD$494:AD553,MATCH($D554,$G$494:$G553,0)),INDEX(AD555:AD$556,MATCH($D554,$G555:$G$556,0)))","v":9.8301577973452611E-2},null,null,{"$f":"IF($I554>$D554,INDEX(AG$494:AG553,MATCH($D554,$G$494:$G553,0)),INDEX(AG555:AG$556,MATCH($D554,$G555:$G$556,0)))","v":1},{"$f":"IF($I554>$D554,INDEX(AH$494:AH553,MATCH($D554,$G$494:$G553,0)),INDEX(AH555:AH$556,MATCH($D554,$G555:$G$556,0)))","v":0},{"$f":"IF($I554>$D554,INDEX(AI$494:AI553,MATCH($D554,$G$494:$G553,0)),INDEX(AI555:AI$556,MATCH($D554,$G555:$G$556,0)))","v":0},null,null,{"$f":"IF($I554>$D554,INDEX(AL$494:AL553,MATCH($D554,$G$494:$G553,0)),INDEX(AL555:AL$556,MATCH($D554,$G555:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I554>$D554,INDEX(AP$494:AP553,MATCH($D554,$G$494:$G553,0)),INDEX(AP555:AP$556,MATCH($D554,$G555:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I554>$D554,INDEX(AT$494:AT553,MATCH($D554,$G$494:$G553,0)),INDEX(AT555:AT$556,MATCH($D554,$G555:$G$556,0)))","v":70263},{"$f":"IF($I554>$D554,INDEX(AU$494:AU553,MATCH($D554,$G$494:$G553,0)),INDEX(AU555:AU$556,MATCH($D554,$G555:$G$556,0)))","v":833},{"$f":"IF($I554>$D554,INDEX(AV$494:AV553,MATCH($D554,$G$494:$G553,0)),INDEX(AV555:AV$556,MATCH($D554,$G555:$G$556,0)))","v":0},{"$f":"IF($I554>$D554,INDEX(AW$494:AW553,MATCH($D554,$G$494:$G553,0)),INDEX(AW555:AW$556,MATCH($D554,$G555:$G$556,0)))","v":4},{"$f":"IF($I554>$D554,INDEX(AX$494:AX553,MATCH($D554,$G$494:$G553,0)),INDEX(AX555:AX$556,MATCH($D554,$G555:$G$556,0)))","v":35000},null,null,{"$f":"IF($I554>$D554,INDEX(BA$494:BA553,MATCH($D554,$G$494:$G553,0)),INDEX(BA555:BA$556,MATCH($D554,$G555:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I554>$D554,INDEX(BB$494:BB553,MATCH($D554,$G$494:$G553,0)),INDEX(BB555:BB$556,MATCH($D554,$G555:$G$556,0)))","v":1},0,12390.694985244423]
[null,null,20.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I555)),ABS($F$431:$F$492-I555),0))","v":14},0,0,0,20,20,{"$f":"IF($I555>$D555,INDEX(K$494:K554,MATCH($D555,$G$494:$G554,0)),INDEX(K556:K$556,MATCH($D555,$G556:$G$556,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I555>$D555,INDEX(L$494:L554,MATCH($D555,$G$494:$G554,0)),INDEX(L556:L$556,MATCH($D555,$G556:$G$556,0)))","v":"Seat"},{"$f":"IF($I555>$D555,INDEX(M$494:M554,MATCH($D555,$G$494:$G554,0)),INDEX(M556:M$556,MATCH($D555,$G556:$G$556,0)))","v":"Altea van"},{"$f":"IF($I555>$D555,INDEX(N$494:N554,MATCH($D555,$G$494:$G554,0)),INDEX(N556:N$556,MATCH($D555,$G556:$G$556,0)))","v":"2,0 tfsi aut."},{"$f":"IF($I555>$D555,INDEX(O$494:O554,MATCH($D555,$G$494:$G554,0)),INDEX(O556:O$556,MATCH($D555,$G556:$G$556,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I555,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.2306792642136284},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I555,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":6992.4958193956154},{"$f":"IF($I555>$D555,INDEX(V$494:V554,MATCH($D555,$G$494:$G554,0)),INDEX(V556:V$556,MATCH($D555,$G556:$G$556,0)))","v":144868.92307692309},{"$f":"IF($I555>$D555,INDEX(W$494:W554,MATCH($D555,$G$494:$G554,0)),INDEX(W556:W$556,MATCH($D555,$G556:$G$556,0)))","v":39645.846153846163},{"$f":"IF($I555>$D555,INDEX(X$494:X554,MATCH($D555,$G$494:$G554,0)),INDEX(X556:X$556,MATCH($D555,$G556:$G$556,0)))","v":215470},{"$f":"IF($I555>$D555,INDEX(Y$494:Y554,MATCH($D555,$G$494:$G554,0)),INDEX(Y556:Y$556,MATCH($D555,$G556:$G$556,0)))","v":14.9},{"$f":"IF($I555>$D555,INDEX(Z$494:Z554,MATCH($D555,$G$494:$G554,0)),INDEX(Z556:Z$556,MATCH($D555,$G556:$G$556,0)))","v":1665},null,null,null,{"$f":"IF($I555>$D555,INDEX(AD$494:AD554,MATCH($D555,$G$494:$G554,0)),INDEX(AD556:AD$556,MATCH($D555,$G556:$G$556,0)))","v":9.5338699756638959E-2},null,null,{"$f":"IF($I555>$D555,INDEX(AG$494:AG554,MATCH($D555,$G$494:$G554,0)),INDEX(AG556:AG$556,MATCH($D555,$G556:$G$556,0)))","v":1},{"$f":"IF($I555>$D555,INDEX(AH$494:AH554,MATCH($D555,$G$494:$G554,0)),INDEX(AH556:AH$556,MATCH($D555,$G556:$G$556,0)))","v":0},{"$f":"IF($I555>$D555,INDEX(AI$494:AI554,MATCH($D555,$G$494:$G554,0)),INDEX(AI556:AI$556,MATCH($D555,$G556:$G$556,0)))","v":0},null,null,{"$f":"IF($I555>$D555,INDEX(AL$494:AL554,MATCH($D555,$G$494:$G554,0)),INDEX(AL556:AL$556,MATCH($D555,$G556:$G$556,0)))","v":260.82},null,null,null,{"$f":"IF($I555>$D555,INDEX(AP$494:AP554,MATCH($D555,$G$494:$G554,0)),INDEX(AP556:AP$556,MATCH($D555,$G556:$G$556,0)))","v":0},null,null,null,{"$f":"IF($I555>$D555,INDEX(AT$494:AT554,MATCH($D555,$G$494:$G554,0)),INDEX(AT556:AT$556,MATCH($D555,$G556:$G$556,0)))","v":70263},{"$f":"IF($I555>$D555,INDEX(AU$494:AU554,MATCH($D555,$G$494:$G554,0)),INDEX(AU556:AU$556,MATCH($D555,$G556:$G$556,0)))","v":833},{"$f":"IF($I555>$D555,INDEX(AV$494:AV554,MATCH($D555,$G$494:$G554,0)),INDEX(AV556:AV$556,MATCH($D555,$G556:$G$556,0)))","v":0},{"$f":"IF($I555>$D555,INDEX(AW$494:AW554,MATCH($D555,$G$494:$G554,0)),INDEX(AW556:AW$556,MATCH($D555,$G556:$G$556,0)))","v":4},{"$f":"IF($I555>$D555,INDEX(AX$494:AX554,MATCH($D555,$G$494:$G554,0)),INDEX(AX556:AX$556,MATCH($D555,$G556:$G$556,0)))","v":35000},null,null,{"$f":"IF($I555>$D555,INDEX(BA$494:BA554,MATCH($D555,$G$494:$G554,0)),INDEX(BA556:BA$556,MATCH($D555,$G556:$G$556,0)))","v":1.1359999999999999},{"$f":"IF($I555>$D555,INDEX(BB$494:BB554,MATCH($D555,$G$494:$G554,0)),INDEX(BB556:BB$556,MATCH($D555,$G556:$G$556,0)))","v":1},0,13093.91471823443]
[null,null,20.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I556)),ABS($F$431:$F$492-I556),0))","v":14},0,0,0,20,20,{"$f":"IF($I556>$D556,INDEX(K$494:K555,MATCH($D556,$G$494:$G555,0)),INDEX(K$556:K557,MATCH($D556,$G$556:$G557,0)))","v":"Mellem varebil, benzin"},{"$f":"IF($I556>$D556,INDEX(L$494:L555,MATCH($D556,$G$494:$G555,0)),INDEX(L$556:L557,MATCH($D556,$G$556:$G557,0)))","v":"Honda"},{"$f":"IF($I556>$D556,INDEX(M$494:M555,MATCH($D556,$G$494:$G555,0)),INDEX(M$556:M557,MATCH($D556,$G$556:$G557,0)))","v":"Cr-v"},{"$f":"IF($I556>$D556,INDEX(N$494:N555,MATCH($D556,$G$494:$G555,0)),INDEX(N$556:N557,MATCH($D556,$G$556:$G557,0)))","v":"2,0 executive aut."},{"$f":"IF($I556>$D556,INDEX(O$494:O555,MATCH($D556,$G$494:$G555,0)),INDEX(O$556:O557,MATCH($D556,$G$556:$G557,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$31:$N$51,MATCH('Varebiler - Benzin'!I556,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.2306792642136284},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$31:$H$51,MATCH('Varebiler - Benzin'!I556,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":6992.4958193956154},{"$f":"IF($I556>$D556,INDEX(V$494:V555,MATCH($D556,$G$494:$G555,0)),INDEX(V$556:V557,MATCH($D556,$G$556:$G557,0)))","v":171598.15384615399},{"$f":"IF($I556>$D556,INDEX(W$494:W555,MATCH($D556,$G$494:$G555,0)),INDEX(W$556:W557,MATCH($D556,$G$556:$G557,0)))","v":49819.307692307695},{"$f":"IF($I556>$D556,INDEX(X$494:X555,MATCH($D556,$G$494:$G555,0)),INDEX(X$556:X557,MATCH($D556,$G$556:$G557,0)))","v":215470},{"$f":"IF($I556>$D556,INDEX(Y$494:Y555,MATCH($D556,$G$494:$G555,0)),INDEX(Y$556:Y557,MATCH($D556,$G$556:$G557,0)))","v":14.9},{"$f":"IF($I556>$D556,INDEX(Z$494:Z555,MATCH($D556,$G$494:$G555,0)),INDEX(Z$556:Z557,MATCH($D556,$G$556:$G557,0)))","v":1665},null,null,null,{"$f":"IF($I556>$D556,INDEX(AD$494:AD555,MATCH($D556,$G$494:$G555,0)),INDEX(AD$556:AD557,MATCH($D556,$G$556:$G557,0)))","v":8.9803876591352139E-2},null,null,{"$f":"IF($I556>$D556,INDEX(AG$494:AG555,MATCH($D556,$G$494:$G555,0)),INDEX(AG$556:AG557,MATCH($D556,$G$556:$G557,0)))","v":1},{"$f":"IF($I556>$D556,INDEX(AH$494:AH555,MATCH($D556,$G$494:$G555,0)),INDEX(AH$556:AH557,MATCH($D556,$G$556:$G557,0)))","v":0},{"$f":"IF($I556>$D556,INDEX(AI$494:AI555,MATCH($D556,$G$494:$G555,0)),INDEX(AI$556:AI557,MATCH($D556,$G$556:$G557,0)))","v":0},null,null,{"$f":"IF($I556>$D556,INDEX(AL$494:AL555,MATCH($D556,$G$494:$G555,0)),INDEX(AL$556:AL557,MATCH($D556,$G$556:$G557,0)))","v":260.82},null,null,null,{"$f":"IF($I556>$D556,INDEX(AP$494:AP555,MATCH($D556,$G$494:$G555,0)),INDEX(AP$556:AP557,MATCH($D556,$G$556:$G557,0)))","v":0},null,null,null,{"$f":"IF($I556>$D556,INDEX(AT$494:AT555,MATCH($D556,$G$494:$G555,0)),INDEX(AT$556:AT557,MATCH($D556,$G$556:$G557,0)))","v":70263},{"$f":"IF($I556>$D556,INDEX(AU$494:AU555,MATCH($D556,$G$494:$G555,0)),INDEX(AU$556:AU557,MATCH($D556,$G$556:$G557,0)))","v":833},{"$f":"IF($I556>$D556,INDEX(AV$494:AV555,MATCH($D556,$G$494:$G555,0)),INDEX(AV$556:AV557,MATCH($D556,$G$556:$G557,0)))","v":0},{"$f":"IF($I556>$D556,INDEX(AW$494:AW555,MATCH($D556,$G$494:$G555,0)),INDEX(AW$556:AW557,MATCH($D556,$G$556:$G557,0)))","v":4},{"$f":"IF($I556>$D556,INDEX(AX$494:AX555,MATCH($D556,$G$494:$G555,0)),INDEX(AX$556:AX557,MATCH($D556,$G$556:$G557,0)))","v":35000},null,null,{"$f":"IF($I556>$D556,INDEX(BA$494:BA555,MATCH($D556,$G$494:$G555,0)),INDEX(BA$556:BA557,MATCH($D556,$G$556:$G557,0)))","v":1.1359999999999999},{"$f":"IF($I556>$D556,INDEX(BB$494:BB555,MATCH($D556,$G$494:$G555,0)),INDEX(BB$556:BB557,MATCH($D556,$G$556:$G557,0)))","v":1},0,15509.824636957839]
[null,null,0.1,{"$f":"IF(COUNTIF(I553:I557,I557)=1,E557+0.1,IF(COUNTIF(I553:I557,I557)=2,E557+0.2,IF(COUNTIF(I553:I557,I557)=3,E557+0.3,0)))","v":0.1},{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I557)),ABS($F$431:$F$492-I557),0))","v":0},{"$f":"(IF(H557=0,0,I557))*1","v":0},0.1,0,0,0,"Stor varebil, benzin","RAM1500",null,null,2021,{"$f":"input_år","v":2021},{"$f":"SUM(Varerbiler_trafikarbejde!N53:N73)","v":15.234258307583092},{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I557,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.88657342020019614},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I557,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13966.56757849624},727850,47000,201230,13.7,1665,null,null,null,{"$f":"1/13.6","v":7.3529411764705885E-2},213,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,1,0.88666650240898648,0,70037.75325745235]
[null,null,0.2,{"$f":"IF(COUNTIF(I554:I558,I558)=1,E558+0.1,IF(COUNTIF(I554:I558,I558)=2,E558+0.2,IF(COUNTIF(I554:I558,I558)=3,E558+0.3,0)))","v":0.2},{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I558)),ABS($F$431:$F$492-I558),0))","v":0},{"$f":"(IF(H558=0,0,I558))*1","v":0},0.2,0,0,0,"Stor varebil, benzin","MERCEDES-BENZ","GLE","63 S AMG SUV 4MATIC+ AMG SPEEDSHIFT TCT 9",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I558,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.88657342020019614},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I558,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13966.56757849624},1381117.4999999998,47000,201230,13.7,1665,null,null,null,{"$f":"1/14.6","v":6.8493150684931503E-2},283,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,1,0.88666650240898648,0,132898.76579590497]
[null,null,0.3,{"$f":"IF(COUNTIF(I556:I559,I559)=1,E559+0.1,IF(COUNTIF(I556:I559,I559)=2,E559+0.2,IF(COUNTIF(I556:I559,I559)=3,E559+0.3,0)))","v":0.3},{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I559)),ABS($F$431:$F$492-I559),0))","v":0},0,0.3,0,0,{"$f":"I559+input_år-original_år","v":0},"Stor varebil, benzin","LAND ROVER","DEFENDER","3.0 P400 PS 5 Doors 4WD A",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I559,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.88657342020019614},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I559,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13966.56757849624},487426.66666666669,47000,201230,13.7,1665,null,null,null,{"$f":"1/13.8","v":7.2463768115942032E-2},240,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,1,0.88666650240898648,{"$f":"AJ559*U559","v":0},{"$f":"-PMT(Lånerente,Y559,V559)","v":46902.890171192514}]
[null,null,{"$f":"IF(COUNTIF(J558:J560,J560)=1,J560+0.1,IF(COUNTIF(J558:J560,J560)=2,J560+0.2,IF(COUNTIF(J558:J560,J560)=3,J560+0.3,0)))","v":1.1000000000000001},0.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I560)),ABS($F$431:$F$492-I560),0))","v":0},0,{"$f":"(IF(F560=0,0,IF(COUNTIF(F558:F560,F560)=1,F560&\",1\",IF(COUNTIF(F558:F560,F560)=2,F560&\",2\",IF(COUNTIF(F558:F560,F560)=3,F560&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I560>$D560,INDEX(K$557:K559,MATCH($D560,$G$557:$G559,0)),INDEX(K561:K$619,MATCH($D560,$G561:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I560>$D560,INDEX(L$557:L559,MATCH($D560,$G$557:$G559,0)),INDEX(L561:L$619,MATCH($D560,$G561:$G$619,0)))","v":"RAM1500"},{"$f":"IF($I560>$D560,INDEX(M$557:M559,MATCH($D560,$G$557:$G559,0)),INDEX(M561:M$619,MATCH($D560,$G561:$G$619,0)))","v":0},{"$f":"IF($I560>$D560,INDEX(N$557:N559,MATCH($D560,$G$557:$G559,0)),INDEX(N561:N$619,MATCH($D560,$G561:$G$619,0)))","v":0},{"$f":"IF($I560>$D560,INDEX(O$557:O559,MATCH($D560,$G$557:$G559,0)),INDEX(O561:O$619,MATCH($D560,$G561:$G$619,0)))","v":2021},{"$f":"P557-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I560,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.0793363424661893},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I560,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13491.704280827365},{"$f":"IF($I560>$D560,INDEX(V$557:V559,MATCH($D560,$G$557:$G559,0)),INDEX(V561:V$619,MATCH($D560,$G561:$G$619,0)))","v":727850},{"$f":"IF($I560>$D560,INDEX(W$557:W559,MATCH($D560,$G$557:$G559,0)),INDEX(W561:W$619,MATCH($D560,$G561:$G$619,0)))","v":47000},{"$f":"IF($I560>$D560,INDEX(X$557:X559,MATCH($D560,$G$557:$G559,0)),INDEX(X561:X$619,MATCH($D560,$G561:$G$619,0)))","v":201230},{"$f":"IF($I560>$D560,INDEX(Y$557:Y559,MATCH($D560,$G$557:$G559,0)),INDEX(Y561:Y$619,MATCH($D560,$G561:$G$619,0)))","v":13.7},{"$f":"IF($I560>$D560,INDEX(Z$557:Z559,MATCH($D560,$G$557:$G559,0)),INDEX(Z561:Z$619,MATCH($D560,$G561:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I560>$D560,INDEX(AD$557:AD559,MATCH($D560,$G$557:$G559,0)),INDEX(AD561:AD$619,MATCH($D560,$G561:$G$619,0)))","v":7.3529411764705885E-2},null,null,{"$f":"IF($I560>$D560,INDEX(AG$557:AG559,MATCH($D560,$G$557:$G559,0)),INDEX(AG561:AG$619,MATCH($D560,$G561:$G$619,0)))","v":1},{"$f":"IF($I560>$D560,INDEX(AH$557:AH559,MATCH($D560,$G$557:$G559,0)),INDEX(AH561:AH$619,MATCH($D560,$G561:$G$619,0)))","v":0},{"$f":"IF($I560>$D560,INDEX(AI$557:AI559,MATCH($D560,$G$557:$G559,0)),INDEX(AI561:AI$619,MATCH($D560,$G561:$G$619,0)))","v":0},null,null,{"$f":"IF($I560>$D560,INDEX(AL$557:AL559,MATCH($D560,$G$557:$G559,0)),INDEX(AL561:AL$619,MATCH($D560,$G561:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I560>$D560,INDEX(AP$557:AP559,MATCH($D560,$G$557:$G559,0)),INDEX(AP561:AP$619,MATCH($D560,$G561:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I560>$D560,INDEX(AT$557:AT559,MATCH($D560,$G$557:$G559,0)),INDEX(AT561:AT$619,MATCH($D560,$G561:$G$619,0)))","v":70263},{"$f":"IF($I560>$D560,INDEX(AU$557:AU559,MATCH($D560,$G$557:$G559,0)),INDEX(AU561:AU$619,MATCH($D560,$G561:$G$619,0)))","v":1167},{"$f":"IF($I560>$D560,INDEX(AV$557:AV559,MATCH($D560,$G$557:$G559,0)),INDEX(AV561:AV$619,MATCH($D560,$G561:$G$619,0)))","v":0},{"$f":"IF($I560>$D560,INDEX(AW$557:AW559,MATCH($D560,$G$557:$G559,0)),INDEX(AW561:AW$619,MATCH($D560,$G561:$G$619,0)))","v":4},{"$f":"IF($I560>$D560,INDEX(AX$557:AX559,MATCH($D560,$G$557:$G559,0)),INDEX(AX561:AX$619,MATCH($D560,$G561:$G$619,0)))","v":35000},null,null,{"$f":"IF($I560>$D560,INDEX(BA$557:BA559,MATCH($D560,$G$557:$G559,0)),INDEX(BA561:BA$619,MATCH($D560,$G561:$G$619,0)))","v":1},{"$f":"IF($I560>$D560,INDEX(BB$557:BB559,MATCH($D560,$G$557:$G559,0)),INDEX(BB561:BB$619,MATCH($D560,$G561:$G$619,0)))","v":0.88666650240898648},0,70037.75325745235]
[null,null,1.2,0.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I561)),ABS($F$431:$F$492-I561),0))","v":0},0,{"$f":"(IF(F561=0,0,IF(COUNTIF(F559:F561,F561)=1,F561&\",1\",IF(COUNTIF(F559:F561,F561)=2,F561&\",2\",IF(COUNTIF(F559:F561,F561)=3,F561&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I561>$D561,INDEX(K$557:K560,MATCH($D561,$G$557:$G560,0)),INDEX(K562:K$619,MATCH($D561,$G562:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I561>$D561,INDEX(L$557:L560,MATCH($D561,$G$557:$G560,0)),INDEX(L562:L$619,MATCH($D561,$G562:$G$619,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($I561>$D561,INDEX(M$557:M560,MATCH($D561,$G$557:$G560,0)),INDEX(M562:M$619,MATCH($D561,$G562:$G$619,0)))","v":"GLE"},{"$f":"IF($I561>$D561,INDEX(N$557:N560,MATCH($D561,$G$557:$G560,0)),INDEX(N562:N$619,MATCH($D561,$G562:$G$619,0)))","v":"63 S AMG SUV 4MATIC+ AMG SPEEDSHIFT TCT 9"},{"$f":"IF($I561>$D561,INDEX(O$557:O560,MATCH($D561,$G$557:$G560,0)),INDEX(O562:O$619,MATCH($D561,$G562:$G$619,0)))","v":2021},{"$f":"P558-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I561,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.0793363424661893},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I561,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13491.704280827365},{"$f":"IF($I561>$D561,INDEX(V$557:V560,MATCH($D561,$G$557:$G560,0)),INDEX(V562:V$619,MATCH($D561,$G562:$G$619,0)))","v":1381117.4999999998},{"$f":"IF($I561>$D561,INDEX(W$557:W560,MATCH($D561,$G$557:$G560,0)),INDEX(W562:W$619,MATCH($D561,$G562:$G$619,0)))","v":47000},{"$f":"IF($I561>$D561,INDEX(X$557:X560,MATCH($D561,$G$557:$G560,0)),INDEX(X562:X$619,MATCH($D561,$G562:$G$619,0)))","v":201230},{"$f":"IF($I561>$D561,INDEX(Y$557:Y560,MATCH($D561,$G$557:$G560,0)),INDEX(Y562:Y$619,MATCH($D561,$G562:$G$619,0)))","v":13.7},{"$f":"IF($I561>$D561,INDEX(Z$557:Z560,MATCH($D561,$G$557:$G560,0)),INDEX(Z562:Z$619,MATCH($D561,$G562:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I561>$D561,INDEX(AD$557:AD560,MATCH($D561,$G$557:$G560,0)),INDEX(AD562:AD$619,MATCH($D561,$G562:$G$619,0)))","v":6.8493150684931503E-2},null,null,{"$f":"IF($I561>$D561,INDEX(AG$557:AG560,MATCH($D561,$G$557:$G560,0)),INDEX(AG562:AG$619,MATCH($D561,$G562:$G$619,0)))","v":1},{"$f":"IF($I561>$D561,INDEX(AH$557:AH560,MATCH($D561,$G$557:$G560,0)),INDEX(AH562:AH$619,MATCH($D561,$G562:$G$619,0)))","v":0},{"$f":"IF($I561>$D561,INDEX(AI$557:AI560,MATCH($D561,$G$557:$G560,0)),INDEX(AI562:AI$619,MATCH($D561,$G562:$G$619,0)))","v":0},null,null,{"$f":"IF($I561>$D561,INDEX(AL$557:AL560,MATCH($D561,$G$557:$G560,0)),INDEX(AL562:AL$619,MATCH($D561,$G562:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I561>$D561,INDEX(AP$557:AP560,MATCH($D561,$G$557:$G560,0)),INDEX(AP562:AP$619,MATCH($D561,$G562:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I561>$D561,INDEX(AT$557:AT560,MATCH($D561,$G$557:$G560,0)),INDEX(AT562:AT$619,MATCH($D561,$G562:$G$619,0)))","v":70263},{"$f":"IF($I561>$D561,INDEX(AU$557:AU560,MATCH($D561,$G$557:$G560,0)),INDEX(AU562:AU$619,MATCH($D561,$G562:$G$619,0)))","v":1167},{"$f":"IF($I561>$D561,INDEX(AV$557:AV560,MATCH($D561,$G$557:$G560,0)),INDEX(AV562:AV$619,MATCH($D561,$G562:$G$619,0)))","v":0},{"$f":"IF($I561>$D561,INDEX(AW$557:AW560,MATCH($D561,$G$557:$G560,0)),INDEX(AW562:AW$619,MATCH($D561,$G562:$G$619,0)))","v":4},{"$f":"IF($I561>$D561,INDEX(AX$557:AX560,MATCH($D561,$G$557:$G560,0)),INDEX(AX562:AX$619,MATCH($D561,$G562:$G$619,0)))","v":35000},null,null,{"$f":"IF($I561>$D561,INDEX(BA$557:BA560,MATCH($D561,$G$557:$G560,0)),INDEX(BA562:BA$619,MATCH($D561,$G562:$G$619,0)))","v":1},{"$f":"IF($I561>$D561,INDEX(BB$557:BB560,MATCH($D561,$G$557:$G560,0)),INDEX(BB562:BB$619,MATCH($D561,$G562:$G$619,0)))","v":0.88666650240898648},0,132898.76579590497]
[null,null,1.3,0.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I562)),ABS($F$431:$F$492-I562),0))","v":0},0,0,0,1,1,{"$f":"IF($I562>$D562,INDEX(K$557:K561,MATCH($D562,$G$557:$G561,0)),INDEX(K563:K$619,MATCH($D562,$G563:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I562>$D562,INDEX(L$557:L561,MATCH($D562,$G$557:$G561,0)),INDEX(L563:L$619,MATCH($D562,$G563:$G$619,0)))","v":"LAND ROVER"},{"$f":"IF($I562>$D562,INDEX(M$557:M561,MATCH($D562,$G$557:$G561,0)),INDEX(M563:M$619,MATCH($D562,$G563:$G$619,0)))","v":"DEFENDER"},{"$f":"IF($I562>$D562,INDEX(N$557:N561,MATCH($D562,$G$557:$G561,0)),INDEX(N563:N$619,MATCH($D562,$G563:$G$619,0)))","v":"3.0 P400 PS 5 Doors 4WD A"},{"$f":"IF($I562>$D562,INDEX(O$557:O561,MATCH($D562,$G$557:$G561,0)),INDEX(O563:O$619,MATCH($D562,$G563:$G$619,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I562,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.0793363424661893},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I562,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13491.704280827365},{"$f":"IF($I562>$D562,INDEX(V$557:V561,MATCH($D562,$G$557:$G561,0)),INDEX(V563:V$619,MATCH($D562,$G563:$G$619,0)))","v":487426.66666666669},{"$f":"IF($I562>$D562,INDEX(W$557:W561,MATCH($D562,$G$557:$G561,0)),INDEX(W563:W$619,MATCH($D562,$G563:$G$619,0)))","v":47000},{"$f":"IF($I562>$D562,INDEX(X$557:X561,MATCH($D562,$G$557:$G561,0)),INDEX(X563:X$619,MATCH($D562,$G563:$G$619,0)))","v":201230},{"$f":"IF($I562>$D562,INDEX(Y$557:Y561,MATCH($D562,$G$557:$G561,0)),INDEX(Y563:Y$619,MATCH($D562,$G563:$G$619,0)))","v":13.7},{"$f":"IF($I562>$D562,INDEX(Z$557:Z561,MATCH($D562,$G$557:$G561,0)),INDEX(Z563:Z$619,MATCH($D562,$G563:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I562>$D562,INDEX(AD$557:AD561,MATCH($D562,$G$557:$G561,0)),INDEX(AD563:AD$619,MATCH($D562,$G563:$G$619,0)))","v":7.2463768115942032E-2},null,null,{"$f":"IF($I562>$D562,INDEX(AG$557:AG561,MATCH($D562,$G$557:$G561,0)),INDEX(AG563:AG$619,MATCH($D562,$G563:$G$619,0)))","v":1},{"$f":"IF($I562>$D562,INDEX(AH$557:AH561,MATCH($D562,$G$557:$G561,0)),INDEX(AH563:AH$619,MATCH($D562,$G563:$G$619,0)))","v":0},{"$f":"IF($I562>$D562,INDEX(AI$557:AI561,MATCH($D562,$G$557:$G561,0)),INDEX(AI563:AI$619,MATCH($D562,$G563:$G$619,0)))","v":0},null,null,{"$f":"IF($I562>$D562,INDEX(AL$557:AL561,MATCH($D562,$G$557:$G561,0)),INDEX(AL563:AL$619,MATCH($D562,$G563:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I562>$D562,INDEX(AP$557:AP561,MATCH($D562,$G$557:$G561,0)),INDEX(AP563:AP$619,MATCH($D562,$G563:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I562>$D562,INDEX(AT$557:AT561,MATCH($D562,$G$557:$G561,0)),INDEX(AT563:AT$619,MATCH($D562,$G563:$G$619,0)))","v":70263},{"$f":"IF($I562>$D562,INDEX(AU$557:AU561,MATCH($D562,$G$557:$G561,0)),INDEX(AU563:AU$619,MATCH($D562,$G563:$G$619,0)))","v":1167},{"$f":"IF($I562>$D562,INDEX(AV$557:AV561,MATCH($D562,$G$557:$G561,0)),INDEX(AV563:AV$619,MATCH($D562,$G563:$G$619,0)))","v":0},{"$f":"IF($I562>$D562,INDEX(AW$557:AW561,MATCH($D562,$G$557:$G561,0)),INDEX(AW563:AW$619,MATCH($D562,$G563:$G$619,0)))","v":4},{"$f":"IF($I562>$D562,INDEX(AX$557:AX561,MATCH($D562,$G$557:$G561,0)),INDEX(AX563:AX$619,MATCH($D562,$G563:$G$619,0)))","v":35000},null,null,{"$f":"IF($I562>$D562,INDEX(BA$557:BA561,MATCH($D562,$G$557:$G561,0)),INDEX(BA563:BA$619,MATCH($D562,$G563:$G$619,0)))","v":1},{"$f":"IF($I562>$D562,INDEX(BB$557:BB561,MATCH($D562,$G$557:$G561,0)),INDEX(BB563:BB$619,MATCH($D562,$G563:$G$619,0)))","v":0.88666650240898648},0,46902.890171192514]
[null,null,2.1,2.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I563)),ABS($F$431:$F$492-I563),0))","v":2},2,2.1,1,2,2,{"$f":"K577","v":"Stor varebil, benzin"},"VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I563,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.1599357838398521},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I563,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13032.986335279238},190414.0332997767,58856.76248741625,201230,13.7,1665,null,null,null,6.4516129032258063E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$Q$56","v":0.88666650240898648},0,18322.691599925911]
[null,null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I564)),ABS($F$431:$F$492-I564),0))","v":2},2,2.2000000000000002,1,2,2,{"$f":"K563","v":"Stor varebil, benzin"},"BMW","X5","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I564,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.1599357838398521},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I564,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13032.986335279238},340137.51569104462,234138.44730690293,201230,13.7,1665,null,null,null,9.2592592592592574E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,{"$f":"BA563","v":1},{"$f":"BB563","v":0.88666650240898648},0,32729.913302977548]
[null,null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I565)),ABS($F$431:$F$492-I565),0))","v":2},2,2.2999999999999998,1,2,2,{"$f":"K564","v":"Stor varebil, benzin"},"BMW","X5","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I565,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.1599357838398521},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I565,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13032.986335279238},340137.51569104462,234138.44730690293,201230,13.7,1665,null,null,null,9.2592592592592574E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,{"$f":"BA564","v":1},{"$f":"BB564","v":0.88666650240898648},0,32729.913302977548]
[null,null,3.1,2.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I566)),ABS($F$431:$F$492-I566),0))","v":2},0,{"$f":"(IF(F566=0,0,IF(COUNTIF(F564:F566,F566)=1,F566&\",1\",IF(COUNTIF(F564:F566,F566)=2,F566&\",2\",IF(COUNTIF(F564:F566,F566)=3,F566&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I566>$D566,INDEX(K$557:K565,MATCH($D566,$G$557:$G565,0)),INDEX(K567:K$619,MATCH($D566,$G567:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I566>$D566,INDEX(L$557:L565,MATCH($D566,$G$557:$G565,0)),INDEX(L567:L$619,MATCH($D566,$G567:$G$619,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I566>$D566,INDEX(M$557:M565,MATCH($D566,$G$557:$G565,0)),INDEX(M567:M$619,MATCH($D566,$G567:$G$619,0)))","v":"TRANSPORTER"},{"$f":"IF($I566>$D566,INDEX(N$557:N565,MATCH($D566,$G$557:$G565,0)),INDEX(N567:N$619,MATCH($D566,$G567:$G$619,0)))","v":"Gnsn variant"},{"$f":"IF($I566>$D566,INDEX(O$557:O565,MATCH($D566,$G$557:$G565,0)),INDEX(O567:O$619,MATCH($D566,$G567:$G$619,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I566,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.0953182375895376},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I566,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12589.864799879742},{"$f":"IF($I566>$D566,INDEX(V$557:V565,MATCH($D566,$G$557:$G565,0)),INDEX(V567:V$619,MATCH($D566,$G567:$G$619,0)))","v":190414.0332997767},{"$f":"IF($I566>$D566,INDEX(W$557:W565,MATCH($D566,$G$557:$G565,0)),INDEX(W567:W$619,MATCH($D566,$G567:$G$619,0)))","v":58856.76248741625},{"$f":"IF($I566>$D566,INDEX(X$557:X565,MATCH($D566,$G$557:$G565,0)),INDEX(X567:X$619,MATCH($D566,$G567:$G$619,0)))","v":201230},{"$f":"IF($I566>$D566,INDEX(Y$557:Y565,MATCH($D566,$G$557:$G565,0)),INDEX(Y567:Y$619,MATCH($D566,$G567:$G$619,0)))","v":13.7},{"$f":"IF($I566>$D566,INDEX(Z$557:Z565,MATCH($D566,$G$557:$G565,0)),INDEX(Z567:Z$619,MATCH($D566,$G567:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I566>$D566,INDEX(AD$557:AD565,MATCH($D566,$G$557:$G565,0)),INDEX(AD567:AD$619,MATCH($D566,$G567:$G$619,0)))","v":6.4516129032258063E-2},null,null,{"$f":"IF($I566>$D566,INDEX(AG$557:AG565,MATCH($D566,$G$557:$G565,0)),INDEX(AG567:AG$619,MATCH($D566,$G567:$G$619,0)))","v":1},{"$f":"IF($I566>$D566,INDEX(AH$557:AH565,MATCH($D566,$G$557:$G565,0)),INDEX(AH567:AH$619,MATCH($D566,$G567:$G$619,0)))","v":0},{"$f":"IF($I566>$D566,INDEX(AI$557:AI565,MATCH($D566,$G$557:$G565,0)),INDEX(AI567:AI$619,MATCH($D566,$G567:$G$619,0)))","v":0},null,null,{"$f":"IF($I566>$D566,INDEX(AL$557:AL565,MATCH($D566,$G$557:$G565,0)),INDEX(AL567:AL$619,MATCH($D566,$G567:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I566>$D566,INDEX(AP$557:AP565,MATCH($D566,$G$557:$G565,0)),INDEX(AP567:AP$619,MATCH($D566,$G567:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I566>$D566,INDEX(AT$557:AT565,MATCH($D566,$G$557:$G565,0)),INDEX(AT567:AT$619,MATCH($D566,$G567:$G$619,0)))","v":70263},{"$f":"IF($I566>$D566,INDEX(AU$557:AU565,MATCH($D566,$G$557:$G565,0)),INDEX(AU567:AU$619,MATCH($D566,$G567:$G$619,0)))","v":1167},{"$f":"IF($I566>$D566,INDEX(AV$557:AV565,MATCH($D566,$G$557:$G565,0)),INDEX(AV567:AV$619,MATCH($D566,$G567:$G$619,0)))","v":0},{"$f":"IF($I566>$D566,INDEX(AW$557:AW565,MATCH($D566,$G$557:$G565,0)),INDEX(AW567:AW$619,MATCH($D566,$G567:$G$619,0)))","v":4},{"$f":"IF($I566>$D566,INDEX(AX$557:AX565,MATCH($D566,$G$557:$G565,0)),INDEX(AX567:AX$619,MATCH($D566,$G567:$G$619,0)))","v":35000},null,null,{"$f":"IF($I566>$D566,INDEX(BA$557:BA565,MATCH($D566,$G$557:$G565,0)),INDEX(BA567:BA$619,MATCH($D566,$G567:$G$619,0)))","v":1},{"$f":"IF($I566>$D566,INDEX(BB$557:BB565,MATCH($D566,$G$557:$G565,0)),INDEX(BB567:BB$619,MATCH($D566,$G567:$G$619,0)))","v":0.88666650240898648},0,18322.691599925911]
[null,null,3.2,2.2000000000000002,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I567)),ABS($F$431:$F$492-I567),0))","v":2},0,{"$f":"(IF(F567=0,0,IF(COUNTIF(F565:F567,F567)=1,F567&\",1\",IF(COUNTIF(F565:F567,F567)=2,F567&\",2\",IF(COUNTIF(F565:F567,F567)=3,F567&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I567>$D567,INDEX(K$557:K566,MATCH($D567,$G$557:$G566,0)),INDEX(K568:K$619,MATCH($D567,$G568:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I567>$D567,INDEX(L$557:L566,MATCH($D567,$G$557:$G566,0)),INDEX(L568:L$619,MATCH($D567,$G568:$G$619,0)))","v":"BMW"},{"$f":"IF($I567>$D567,INDEX(M$557:M566,MATCH($D567,$G$557:$G566,0)),INDEX(M568:M$619,MATCH($D567,$G568:$G$619,0)))","v":"X5"},{"$f":"IF($I567>$D567,INDEX(N$557:N566,MATCH($D567,$G$557:$G566,0)),INDEX(N568:N$619,MATCH($D567,$G568:$G$619,0)))","v":"Gnsn variant"},{"$f":"IF($I567>$D567,INDEX(O$557:O566,MATCH($D567,$G$557:$G566,0)),INDEX(O568:O$619,MATCH($D567,$G568:$G$619,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I567,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.0953182375895376},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I567,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12589.864799879742},{"$f":"IF($I567>$D567,INDEX(V$557:V566,MATCH($D567,$G$557:$G566,0)),INDEX(V568:V$619,MATCH($D567,$G568:$G$619,0)))","v":340137.51569104462},{"$f":"IF($I567>$D567,INDEX(W$557:W566,MATCH($D567,$G$557:$G566,0)),INDEX(W568:W$619,MATCH($D567,$G568:$G$619,0)))","v":234138.44730690293},{"$f":"IF($I567>$D567,INDEX(X$557:X566,MATCH($D567,$G$557:$G566,0)),INDEX(X568:X$619,MATCH($D567,$G568:$G$619,0)))","v":201230},{"$f":"IF($I567>$D567,INDEX(Y$557:Y566,MATCH($D567,$G$557:$G566,0)),INDEX(Y568:Y$619,MATCH($D567,$G568:$G$619,0)))","v":13.7},{"$f":"IF($I567>$D567,INDEX(Z$557:Z566,MATCH($D567,$G$557:$G566,0)),INDEX(Z568:Z$619,MATCH($D567,$G568:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I567>$D567,INDEX(AD$557:AD566,MATCH($D567,$G$557:$G566,0)),INDEX(AD568:AD$619,MATCH($D567,$G568:$G$619,0)))","v":9.2592592592592574E-2},null,null,{"$f":"IF($I567>$D567,INDEX(AG$557:AG566,MATCH($D567,$G$557:$G566,0)),INDEX(AG568:AG$619,MATCH($D567,$G568:$G$619,0)))","v":1},{"$f":"IF($I567>$D567,INDEX(AH$557:AH566,MATCH($D567,$G$557:$G566,0)),INDEX(AH568:AH$619,MATCH($D567,$G568:$G$619,0)))","v":0},{"$f":"IF($I567>$D567,INDEX(AI$557:AI566,MATCH($D567,$G$557:$G566,0)),INDEX(AI568:AI$619,MATCH($D567,$G568:$G$619,0)))","v":0},null,null,{"$f":"IF($I567>$D567,INDEX(AL$557:AL566,MATCH($D567,$G$557:$G566,0)),INDEX(AL568:AL$619,MATCH($D567,$G568:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I567>$D567,INDEX(AP$557:AP566,MATCH($D567,$G$557:$G566,0)),INDEX(AP568:AP$619,MATCH($D567,$G568:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I567>$D567,INDEX(AT$557:AT566,MATCH($D567,$G$557:$G566,0)),INDEX(AT568:AT$619,MATCH($D567,$G568:$G$619,0)))","v":70263},{"$f":"IF($I567>$D567,INDEX(AU$557:AU566,MATCH($D567,$G$557:$G566,0)),INDEX(AU568:AU$619,MATCH($D567,$G568:$G$619,0)))","v":1167},{"$f":"IF($I567>$D567,INDEX(AV$557:AV566,MATCH($D567,$G$557:$G566,0)),INDEX(AV568:AV$619,MATCH($D567,$G568:$G$619,0)))","v":0},{"$f":"IF($I567>$D567,INDEX(AW$557:AW566,MATCH($D567,$G$557:$G566,0)),INDEX(AW568:AW$619,MATCH($D567,$G568:$G$619,0)))","v":4},{"$f":"IF($I567>$D567,INDEX(AX$557:AX566,MATCH($D567,$G$557:$G566,0)),INDEX(AX568:AX$619,MATCH($D567,$G568:$G$619,0)))","v":35000},null,null,{"$f":"IF($I567>$D567,INDEX(BA$557:BA566,MATCH($D567,$G$557:$G566,0)),INDEX(BA568:BA$619,MATCH($D567,$G568:$G$619,0)))","v":1},{"$f":"IF($I567>$D567,INDEX(BB$557:BB566,MATCH($D567,$G$557:$G566,0)),INDEX(BB568:BB$619,MATCH($D567,$G568:$G$619,0)))","v":0.88666650240898648},0,32729.913302977548]
[null,null,3.3,2.2999999999999998,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I568)),ABS($F$431:$F$492-I568),0))","v":2},0,0,0,3,3,{"$f":"IF($I568>$D568,INDEX(K$557:K567,MATCH($D568,$G$557:$G567,0)),INDEX(K569:K$619,MATCH($D568,$G569:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I568>$D568,INDEX(L$557:L567,MATCH($D568,$G$557:$G567,0)),INDEX(L569:L$619,MATCH($D568,$G569:$G$619,0)))","v":"BMW"},{"$f":"IF($I568>$D568,INDEX(M$557:M567,MATCH($D568,$G$557:$G567,0)),INDEX(M569:M$619,MATCH($D568,$G569:$G$619,0)))","v":"X5"},{"$f":"IF($I568>$D568,INDEX(N$557:N567,MATCH($D568,$G$557:$G567,0)),INDEX(N569:N$619,MATCH($D568,$G569:$G$619,0)))","v":"Gnsn variant"},{"$f":"IF($I568>$D568,INDEX(O$557:O567,MATCH($D568,$G$557:$G567,0)),INDEX(O569:O$619,MATCH($D568,$G569:$G$619,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I568,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.0953182375895376},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I568,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12589.864799879742},{"$f":"IF($I568>$D568,INDEX(V$557:V567,MATCH($D568,$G$557:$G567,0)),INDEX(V569:V$619,MATCH($D568,$G569:$G$619,0)))","v":340137.51569104462},{"$f":"IF($I568>$D568,INDEX(W$557:W567,MATCH($D568,$G$557:$G567,0)),INDEX(W569:W$619,MATCH($D568,$G569:$G$619,0)))","v":234138.44730690293},{"$f":"IF($I568>$D568,INDEX(X$557:X567,MATCH($D568,$G$557:$G567,0)),INDEX(X569:X$619,MATCH($D568,$G569:$G$619,0)))","v":201230},{"$f":"IF($I568>$D568,INDEX(Y$557:Y567,MATCH($D568,$G$557:$G567,0)),INDEX(Y569:Y$619,MATCH($D568,$G569:$G$619,0)))","v":13.7},{"$f":"IF($I568>$D568,INDEX(Z$557:Z567,MATCH($D568,$G$557:$G567,0)),INDEX(Z569:Z$619,MATCH($D568,$G569:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I568>$D568,INDEX(AD$557:AD567,MATCH($D568,$G$557:$G567,0)),INDEX(AD569:AD$619,MATCH($D568,$G569:$G$619,0)))","v":9.2592592592592574E-2},null,null,{"$f":"IF($I568>$D568,INDEX(AG$557:AG567,MATCH($D568,$G$557:$G567,0)),INDEX(AG569:AG$619,MATCH($D568,$G569:$G$619,0)))","v":1},{"$f":"IF($I568>$D568,INDEX(AH$557:AH567,MATCH($D568,$G$557:$G567,0)),INDEX(AH569:AH$619,MATCH($D568,$G569:$G$619,0)))","v":0},{"$f":"IF($I568>$D568,INDEX(AI$557:AI567,MATCH($D568,$G$557:$G567,0)),INDEX(AI569:AI$619,MATCH($D568,$G569:$G$619,0)))","v":0},null,null,{"$f":"IF($I568>$D568,INDEX(AL$557:AL567,MATCH($D568,$G$557:$G567,0)),INDEX(AL569:AL$619,MATCH($D568,$G569:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I568>$D568,INDEX(AP$557:AP567,MATCH($D568,$G$557:$G567,0)),INDEX(AP569:AP$619,MATCH($D568,$G569:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I568>$D568,INDEX(AT$557:AT567,MATCH($D568,$G$557:$G567,0)),INDEX(AT569:AT$619,MATCH($D568,$G569:$G$619,0)))","v":70263},{"$f":"IF($I568>$D568,INDEX(AU$557:AU567,MATCH($D568,$G$557:$G567,0)),INDEX(AU569:AU$619,MATCH($D568,$G569:$G$619,0)))","v":1167},{"$f":"IF($I568>$D568,INDEX(AV$557:AV567,MATCH($D568,$G$557:$G567,0)),INDEX(AV569:AV$619,MATCH($D568,$G569:$G$619,0)))","v":0},{"$f":"IF($I568>$D568,INDEX(AW$557:AW567,MATCH($D568,$G$557:$G567,0)),INDEX(AW569:AW$619,MATCH($D568,$G569:$G$619,0)))","v":4},{"$f":"IF($I568>$D568,INDEX(AX$557:AX567,MATCH($D568,$G$557:$G567,0)),INDEX(AX569:AX$619,MATCH($D568,$G569:$G$619,0)))","v":35000},null,null,{"$f":"IF($I568>$D568,INDEX(BA$557:BA567,MATCH($D568,$G$557:$G567,0)),INDEX(BA569:BA$619,MATCH($D568,$G569:$G$619,0)))","v":1},{"$f":"IF($I568>$D568,INDEX(BB$557:BB567,MATCH($D568,$G$557:$G567,0)),INDEX(BB569:BB$619,MATCH($D568,$G569:$G$619,0)))","v":0.88666650240898648},0,32729.913302977548]
[null,null,4.0999999999999996,2.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I569)),ABS($F$431:$F$492-I569),0))","v":2},0,0,0,4,4,{"$f":"IF($I569>$D569,INDEX(K$557:K568,MATCH($D569,$G$557:$G568,0)),INDEX(K570:K$619,MATCH($D569,$G570:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I569>$D569,INDEX(L$557:L568,MATCH($D569,$G$557:$G568,0)),INDEX(L570:L$619,MATCH($D569,$G570:$G$619,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I569>$D569,INDEX(M$557:M568,MATCH($D569,$G$557:$G568,0)),INDEX(M570:M$619,MATCH($D569,$G570:$G$619,0)))","v":"TRANSPORTER"},{"$f":"IF($I569>$D569,INDEX(N$557:N568,MATCH($D569,$G$557:$G568,0)),INDEX(N570:N$619,MATCH($D569,$G570:$G$619,0)))","v":"Gnsn variant"},{"$f":"IF($I569>$D569,INDEX(O$557:O568,MATCH($D569,$G$557:$G568,0)),INDEX(O570:O$619,MATCH($D569,$G570:$G$619,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I569,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.55944323224745618},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I569,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12161.80939668383},{"$f":"IF($I569>$D569,INDEX(V$557:V568,MATCH($D569,$G$557:$G568,0)),INDEX(V570:V$619,MATCH($D569,$G570:$G$619,0)))","v":190414.0332997767},{"$f":"IF($I569>$D569,INDEX(W$557:W568,MATCH($D569,$G$557:$G568,0)),INDEX(W570:W$619,MATCH($D569,$G570:$G$619,0)))","v":58856.76248741625},{"$f":"IF($I569>$D569,INDEX(X$557:X568,MATCH($D569,$G$557:$G568,0)),INDEX(X570:X$619,MATCH($D569,$G570:$G$619,0)))","v":201230},{"$f":"IF($I569>$D569,INDEX(Y$557:Y568,MATCH($D569,$G$557:$G568,0)),INDEX(Y570:Y$619,MATCH($D569,$G570:$G$619,0)))","v":13.7},{"$f":"IF($I569>$D569,INDEX(Z$557:Z568,MATCH($D569,$G$557:$G568,0)),INDEX(Z570:Z$619,MATCH($D569,$G570:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I569>$D569,INDEX(AD$557:AD568,MATCH($D569,$G$557:$G568,0)),INDEX(AD570:AD$619,MATCH($D569,$G570:$G$619,0)))","v":6.4516129032258063E-2},null,null,{"$f":"IF($I569>$D569,INDEX(AG$557:AG568,MATCH($D569,$G$557:$G568,0)),INDEX(AG570:AG$619,MATCH($D569,$G570:$G$619,0)))","v":1},{"$f":"IF($I569>$D569,INDEX(AH$557:AH568,MATCH($D569,$G$557:$G568,0)),INDEX(AH570:AH$619,MATCH($D569,$G570:$G$619,0)))","v":0},{"$f":"IF($I569>$D569,INDEX(AI$557:AI568,MATCH($D569,$G$557:$G568,0)),INDEX(AI570:AI$619,MATCH($D569,$G570:$G$619,0)))","v":0},null,null,{"$f":"IF($I569>$D569,INDEX(AL$557:AL568,MATCH($D569,$G$557:$G568,0)),INDEX(AL570:AL$619,MATCH($D569,$G570:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I569>$D569,INDEX(AP$557:AP568,MATCH($D569,$G$557:$G568,0)),INDEX(AP570:AP$619,MATCH($D569,$G570:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I569>$D569,INDEX(AT$557:AT568,MATCH($D569,$G$557:$G568,0)),INDEX(AT570:AT$619,MATCH($D569,$G570:$G$619,0)))","v":70263},{"$f":"IF($I569>$D569,INDEX(AU$557:AU568,MATCH($D569,$G$557:$G568,0)),INDEX(AU570:AU$619,MATCH($D569,$G570:$G$619,0)))","v":1167},{"$f":"IF($I569>$D569,INDEX(AV$557:AV568,MATCH($D569,$G$557:$G568,0)),INDEX(AV570:AV$619,MATCH($D569,$G570:$G$619,0)))","v":0},{"$f":"IF($I569>$D569,INDEX(AW$557:AW568,MATCH($D569,$G$557:$G568,0)),INDEX(AW570:AW$619,MATCH($D569,$G570:$G$619,0)))","v":4},{"$f":"IF($I569>$D569,INDEX(AX$557:AX568,MATCH($D569,$G$557:$G568,0)),INDEX(AX570:AX$619,MATCH($D569,$G570:$G$619,0)))","v":35000},null,null,{"$f":"IF($I569>$D569,INDEX(BA$557:BA568,MATCH($D569,$G$557:$G568,0)),INDEX(BA570:BA$619,MATCH($D569,$G570:$G$619,0)))","v":1},{"$f":"IF($I569>$D569,INDEX(BB$557:BB568,MATCH($D569,$G$557:$G568,0)),INDEX(BB570:BB$619,MATCH($D569,$G570:$G$619,0)))","v":0.88666650240898648},0,18322.691599925911]
[null,null,4.2,2.2000000000000002,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I570)),ABS($F$431:$F$492-I570),0))","v":2},0,0,0,4,4,{"$f":"IF($I570>$D570,INDEX(K$557:K569,MATCH($D570,$G$557:$G569,0)),INDEX(K571:K$619,MATCH($D570,$G571:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I570>$D570,INDEX(L$557:L569,MATCH($D570,$G$557:$G569,0)),INDEX(L571:L$619,MATCH($D570,$G571:$G$619,0)))","v":"BMW"},{"$f":"IF($I570>$D570,INDEX(M$557:M569,MATCH($D570,$G$557:$G569,0)),INDEX(M571:M$619,MATCH($D570,$G571:$G$619,0)))","v":"X5"},{"$f":"IF($I570>$D570,INDEX(N$557:N569,MATCH($D570,$G$557:$G569,0)),INDEX(N571:N$619,MATCH($D570,$G571:$G$619,0)))","v":"Gnsn variant"},{"$f":"IF($I570>$D570,INDEX(O$557:O569,MATCH($D570,$G$557:$G569,0)),INDEX(O571:O$619,MATCH($D570,$G571:$G$619,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I570,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.55944323224745618},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I570,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12161.80939668383},{"$f":"IF($I570>$D570,INDEX(V$557:V569,MATCH($D570,$G$557:$G569,0)),INDEX(V571:V$619,MATCH($D570,$G571:$G$619,0)))","v":340137.51569104462},{"$f":"IF($I570>$D570,INDEX(W$557:W569,MATCH($D570,$G$557:$G569,0)),INDEX(W571:W$619,MATCH($D570,$G571:$G$619,0)))","v":234138.44730690293},{"$f":"IF($I570>$D570,INDEX(X$557:X569,MATCH($D570,$G$557:$G569,0)),INDEX(X571:X$619,MATCH($D570,$G571:$G$619,0)))","v":201230},{"$f":"IF($I570>$D570,INDEX(Y$557:Y569,MATCH($D570,$G$557:$G569,0)),INDEX(Y571:Y$619,MATCH($D570,$G571:$G$619,0)))","v":13.7},{"$f":"IF($I570>$D570,INDEX(Z$557:Z569,MATCH($D570,$G$557:$G569,0)),INDEX(Z571:Z$619,MATCH($D570,$G571:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I570>$D570,INDEX(AD$557:AD569,MATCH($D570,$G$557:$G569,0)),INDEX(AD571:AD$619,MATCH($D570,$G571:$G$619,0)))","v":9.2592592592592574E-2},null,null,{"$f":"IF($I570>$D570,INDEX(AG$557:AG569,MATCH($D570,$G$557:$G569,0)),INDEX(AG571:AG$619,MATCH($D570,$G571:$G$619,0)))","v":1},{"$f":"IF($I570>$D570,INDEX(AH$557:AH569,MATCH($D570,$G$557:$G569,0)),INDEX(AH571:AH$619,MATCH($D570,$G571:$G$619,0)))","v":0},{"$f":"IF($I570>$D570,INDEX(AI$557:AI569,MATCH($D570,$G$557:$G569,0)),INDEX(AI571:AI$619,MATCH($D570,$G571:$G$619,0)))","v":0},null,null,{"$f":"IF($I570>$D570,INDEX(AL$557:AL569,MATCH($D570,$G$557:$G569,0)),INDEX(AL571:AL$619,MATCH($D570,$G571:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I570>$D570,INDEX(AP$557:AP569,MATCH($D570,$G$557:$G569,0)),INDEX(AP571:AP$619,MATCH($D570,$G571:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I570>$D570,INDEX(AT$557:AT569,MATCH($D570,$G$557:$G569,0)),INDEX(AT571:AT$619,MATCH($D570,$G571:$G$619,0)))","v":70263},{"$f":"IF($I570>$D570,INDEX(AU$557:AU569,MATCH($D570,$G$557:$G569,0)),INDEX(AU571:AU$619,MATCH($D570,$G571:$G$619,0)))","v":1167},{"$f":"IF($I570>$D570,INDEX(AV$557:AV569,MATCH($D570,$G$557:$G569,0)),INDEX(AV571:AV$619,MATCH($D570,$G571:$G$619,0)))","v":0},{"$f":"IF($I570>$D570,INDEX(AW$557:AW569,MATCH($D570,$G$557:$G569,0)),INDEX(AW571:AW$619,MATCH($D570,$G571:$G$619,0)))","v":4},{"$f":"IF($I570>$D570,INDEX(AX$557:AX569,MATCH($D570,$G$557:$G569,0)),INDEX(AX571:AX$619,MATCH($D570,$G571:$G$619,0)))","v":35000},null,null,{"$f":"IF($I570>$D570,INDEX(BA$557:BA569,MATCH($D570,$G$557:$G569,0)),INDEX(BA571:BA$619,MATCH($D570,$G571:$G$619,0)))","v":1},{"$f":"IF($I570>$D570,INDEX(BB$557:BB569,MATCH($D570,$G$557:$G569,0)),INDEX(BB571:BB$619,MATCH($D570,$G571:$G$619,0)))","v":0.88666650240898648},0,32729.913302977548]
[null,null,4.3,2.2999999999999998,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I571)),ABS($F$431:$F$492-I571),0))","v":2},0,0,0,4,4,{"$f":"IF($I571>$D571,INDEX(K$557:K570,MATCH($D571,$G$557:$G570,0)),INDEX(K572:K$619,MATCH($D571,$G572:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I571>$D571,INDEX(L$557:L570,MATCH($D571,$G$557:$G570,0)),INDEX(L572:L$619,MATCH($D571,$G572:$G$619,0)))","v":"BMW"},{"$f":"IF($I571>$D571,INDEX(M$557:M570,MATCH($D571,$G$557:$G570,0)),INDEX(M572:M$619,MATCH($D571,$G572:$G$619,0)))","v":"X5"},{"$f":"IF($I571>$D571,INDEX(N$557:N570,MATCH($D571,$G$557:$G570,0)),INDEX(N572:N$619,MATCH($D571,$G572:$G$619,0)))","v":"Gnsn variant"},{"$f":"IF($I571>$D571,INDEX(O$557:O570,MATCH($D571,$G$557:$G570,0)),INDEX(O572:O$619,MATCH($D571,$G572:$G$619,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I571,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.55944323224745618},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I571,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12161.80939668383},{"$f":"IF($I571>$D571,INDEX(V$557:V570,MATCH($D571,$G$557:$G570,0)),INDEX(V572:V$619,MATCH($D571,$G572:$G$619,0)))","v":340137.51569104462},{"$f":"IF($I571>$D571,INDEX(W$557:W570,MATCH($D571,$G$557:$G570,0)),INDEX(W572:W$619,MATCH($D571,$G572:$G$619,0)))","v":234138.44730690293},{"$f":"IF($I571>$D571,INDEX(X$557:X570,MATCH($D571,$G$557:$G570,0)),INDEX(X572:X$619,MATCH($D571,$G572:$G$619,0)))","v":201230},{"$f":"IF($I571>$D571,INDEX(Y$557:Y570,MATCH($D571,$G$557:$G570,0)),INDEX(Y572:Y$619,MATCH($D571,$G572:$G$619,0)))","v":13.7},{"$f":"IF($I571>$D571,INDEX(Z$557:Z570,MATCH($D571,$G$557:$G570,0)),INDEX(Z572:Z$619,MATCH($D571,$G572:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I571>$D571,INDEX(AD$557:AD570,MATCH($D571,$G$557:$G570,0)),INDEX(AD572:AD$619,MATCH($D571,$G572:$G$619,0)))","v":9.2592592592592574E-2},null,null,{"$f":"IF($I571>$D571,INDEX(AG$557:AG570,MATCH($D571,$G$557:$G570,0)),INDEX(AG572:AG$619,MATCH($D571,$G572:$G$619,0)))","v":1},{"$f":"IF($I571>$D571,INDEX(AH$557:AH570,MATCH($D571,$G$557:$G570,0)),INDEX(AH572:AH$619,MATCH($D571,$G572:$G$619,0)))","v":0},{"$f":"IF($I571>$D571,INDEX(AI$557:AI570,MATCH($D571,$G$557:$G570,0)),INDEX(AI572:AI$619,MATCH($D571,$G572:$G$619,0)))","v":0},null,null,{"$f":"IF($I571>$D571,INDEX(AL$557:AL570,MATCH($D571,$G$557:$G570,0)),INDEX(AL572:AL$619,MATCH($D571,$G572:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I571>$D571,INDEX(AP$557:AP570,MATCH($D571,$G$557:$G570,0)),INDEX(AP572:AP$619,MATCH($D571,$G572:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I571>$D571,INDEX(AT$557:AT570,MATCH($D571,$G$557:$G570,0)),INDEX(AT572:AT$619,MATCH($D571,$G572:$G$619,0)))","v":70263},{"$f":"IF($I571>$D571,INDEX(AU$557:AU570,MATCH($D571,$G$557:$G570,0)),INDEX(AU572:AU$619,MATCH($D571,$G572:$G$619,0)))","v":1167},{"$f":"IF($I571>$D571,INDEX(AV$557:AV570,MATCH($D571,$G$557:$G570,0)),INDEX(AV572:AV$619,MATCH($D571,$G572:$G$619,0)))","v":0},{"$f":"IF($I571>$D571,INDEX(AW$557:AW570,MATCH($D571,$G$557:$G570,0)),INDEX(AW572:AW$619,MATCH($D571,$G572:$G$619,0)))","v":4},{"$f":"IF($I571>$D571,INDEX(AX$557:AX570,MATCH($D571,$G$557:$G570,0)),INDEX(AX572:AX$619,MATCH($D571,$G572:$G$619,0)))","v":35000},null,null,{"$f":"IF($I571>$D571,INDEX(BA$557:BA570,MATCH($D571,$G$557:$G570,0)),INDEX(BA572:BA$619,MATCH($D571,$G572:$G$619,0)))","v":1},{"$f":"IF($I571>$D571,INDEX(BB$557:BB570,MATCH($D571,$G$557:$G570,0)),INDEX(BB572:BB$619,MATCH($D571,$G572:$G$619,0)))","v":0.88666650240898648},0,32729.913302977548]
[null,null,5.0999999999999996,6.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I572)),ABS($F$431:$F$492-I572),0))","v":6},0,0,0,5,5,{"$f":"IF($I572>$D572,INDEX(K$557:K571,MATCH($D572,$G$557:$G571,0)),INDEX(K573:K$619,MATCH($D572,$G573:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I572>$D572,INDEX(L$557:L571,MATCH($D572,$G$557:$G571,0)),INDEX(L573:L$619,MATCH($D572,$G573:$G$619,0)))","v":"Ford"},{"$f":"IF($I572>$D572,INDEX(M$557:M571,MATCH($D572,$G$557:$G571,0)),INDEX(M573:M$619,MATCH($D572,$G573:$G$619,0)))","v":"F 150 raptor"},{"$f":"IF($I572>$D572,INDEX(N$557:N571,MATCH($D572,$G$557:$G571,0)),INDEX(N573:N$619,MATCH($D572,$G573:$G$619,0)))","v":"F 150"},{"$f":"IF($I572>$D572,INDEX(O$557:O571,MATCH($D572,$G$557:$G571,0)),INDEX(O573:O$619,MATCH($D572,$G573:$G$619,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I572,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.6226603174914187},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I572,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":11748.307877196579},{"$f":"IF($I572>$D572,INDEX(V$557:V571,MATCH($D572,$G$557:$G571,0)),INDEX(V573:V$619,MATCH($D572,$G573:$G$619,0)))","v":242480.00000000003},{"$f":"IF($I572>$D572,INDEX(W$557:W571,MATCH($D572,$G$557:$G571,0)),INDEX(W573:W$619,MATCH($D572,$G573:$G$619,0)))","v":56000},{"$f":"IF($I572>$D572,INDEX(X$557:X571,MATCH($D572,$G$557:$G571,0)),INDEX(X573:X$619,MATCH($D572,$G573:$G$619,0)))","v":201230},{"$f":"IF($I572>$D572,INDEX(Y$557:Y571,MATCH($D572,$G$557:$G571,0)),INDEX(Y573:Y$619,MATCH($D572,$G573:$G$619,0)))","v":13.7},{"$f":"IF($I572>$D572,INDEX(Z$557:Z571,MATCH($D572,$G$557:$G571,0)),INDEX(Z573:Z$619,MATCH($D572,$G573:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I572>$D572,INDEX(AD$557:AD571,MATCH($D572,$G$557:$G571,0)),INDEX(AD573:AD$619,MATCH($D572,$G573:$G$619,0)))","v":0.15209125475285171},null,null,{"$f":"IF($I572>$D572,INDEX(AG$557:AG571,MATCH($D572,$G$557:$G571,0)),INDEX(AG573:AG$619,MATCH($D572,$G573:$G$619,0)))","v":1},{"$f":"IF($I572>$D572,INDEX(AH$557:AH571,MATCH($D572,$G$557:$G571,0)),INDEX(AH573:AH$619,MATCH($D572,$G573:$G$619,0)))","v":0},{"$f":"IF($I572>$D572,INDEX(AI$557:AI571,MATCH($D572,$G$557:$G571,0)),INDEX(AI573:AI$619,MATCH($D572,$G573:$G$619,0)))","v":0},null,null,{"$f":"IF($I572>$D572,INDEX(AL$557:AL571,MATCH($D572,$G$557:$G571,0)),INDEX(AL573:AL$619,MATCH($D572,$G573:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I572>$D572,INDEX(AP$557:AP571,MATCH($D572,$G$557:$G571,0)),INDEX(AP573:AP$619,MATCH($D572,$G573:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I572>$D572,INDEX(AT$557:AT571,MATCH($D572,$G$557:$G571,0)),INDEX(AT573:AT$619,MATCH($D572,$G573:$G$619,0)))","v":70263},{"$f":"IF($I572>$D572,INDEX(AU$557:AU571,MATCH($D572,$G$557:$G571,0)),INDEX(AU573:AU$619,MATCH($D572,$G573:$G$619,0)))","v":1167},{"$f":"IF($I572>$D572,INDEX(AV$557:AV571,MATCH($D572,$G$557:$G571,0)),INDEX(AV573:AV$619,MATCH($D572,$G573:$G$619,0)))","v":0},{"$f":"IF($I572>$D572,INDEX(AW$557:AW571,MATCH($D572,$G$557:$G571,0)),INDEX(AW573:AW$619,MATCH($D572,$G573:$G$619,0)))","v":4},{"$f":"IF($I572>$D572,INDEX(AX$557:AX571,MATCH($D572,$G$557:$G571,0)),INDEX(AX573:AX$619,MATCH($D572,$G573:$G$619,0)))","v":35000},null,null,{"$f":"IF($I572>$D572,INDEX(BA$557:BA571,MATCH($D572,$G$557:$G571,0)),INDEX(BA573:BA$619,MATCH($D572,$G573:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I572>$D572,INDEX(BB$557:BB571,MATCH($D572,$G$557:$G571,0)),INDEX(BB573:BB$619,MATCH($D572,$G573:$G$619,0)))","v":1},0,23332.766929816647]
[null,null,5.2,6.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I573)),ABS($F$431:$F$492-I573),0))","v":6},0,0,0,5,5,{"$f":"IF($I573>$D573,INDEX(K$557:K572,MATCH($D573,$G$557:$G572,0)),INDEX(K574:K$619,MATCH($D573,$G574:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I573>$D573,INDEX(L$557:L572,MATCH($D573,$G$557:$G572,0)),INDEX(L574:L$619,MATCH($D573,$G574:$G$619,0)))","v":"Volkswagen"},{"$f":"IF($I573>$D573,INDEX(M$557:M572,MATCH($D573,$G$557:$G572,0)),INDEX(M574:M$619,MATCH($D573,$G574:$G$619,0)))","v":"Transporter kassevog"},{"$f":"IF($I573>$D573,INDEX(N$557:N572,MATCH($D573,$G$557:$G572,0)),INDEX(N574:N$619,MATCH($D573,$G574:$G$619,0)))","v":"2.0 TSI Euro6"},{"$f":"IF($I573>$D573,INDEX(O$557:O572,MATCH($D573,$G$557:$G572,0)),INDEX(O574:O$619,MATCH($D573,$G574:$G$619,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I573,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.6226603174914187},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I573,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":11748.307877196579},{"$f":"IF($I573>$D573,INDEX(V$557:V572,MATCH($D573,$G$557:$G572,0)),INDEX(V574:V$619,MATCH($D573,$G574:$G$619,0)))","v":155005.53846153847},{"$f":"IF($I573>$D573,INDEX(W$557:W572,MATCH($D573,$G$557:$G572,0)),INDEX(W574:W$619,MATCH($D573,$G574:$G$619,0)))","v":43966.076923076929},{"$f":"IF($I573>$D573,INDEX(X$557:X572,MATCH($D573,$G$557:$G572,0)),INDEX(X574:X$619,MATCH($D573,$G574:$G$619,0)))","v":201230},{"$f":"IF($I573>$D573,INDEX(Y$557:Y572,MATCH($D573,$G$557:$G572,0)),INDEX(Y574:Y$619,MATCH($D573,$G574:$G$619,0)))","v":13.7},{"$f":"IF($I573>$D573,INDEX(Z$557:Z572,MATCH($D573,$G$557:$G572,0)),INDEX(Z574:Z$619,MATCH($D573,$G574:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I573>$D573,INDEX(AD$557:AD572,MATCH($D573,$G$557:$G572,0)),INDEX(AD574:AD$619,MATCH($D573,$G574:$G$619,0)))","v":0.16393442622950821},null,null,{"$f":"IF($I573>$D573,INDEX(AG$557:AG572,MATCH($D573,$G$557:$G572,0)),INDEX(AG574:AG$619,MATCH($D573,$G574:$G$619,0)))","v":1},{"$f":"IF($I573>$D573,INDEX(AH$557:AH572,MATCH($D573,$G$557:$G572,0)),INDEX(AH574:AH$619,MATCH($D573,$G574:$G$619,0)))","v":0},{"$f":"IF($I573>$D573,INDEX(AI$557:AI572,MATCH($D573,$G$557:$G572,0)),INDEX(AI574:AI$619,MATCH($D573,$G574:$G$619,0)))","v":0},null,null,{"$f":"IF($I573>$D573,INDEX(AL$557:AL572,MATCH($D573,$G$557:$G572,0)),INDEX(AL574:AL$619,MATCH($D573,$G574:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I573>$D573,INDEX(AP$557:AP572,MATCH($D573,$G$557:$G572,0)),INDEX(AP574:AP$619,MATCH($D573,$G574:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I573>$D573,INDEX(AT$557:AT572,MATCH($D573,$G$557:$G572,0)),INDEX(AT574:AT$619,MATCH($D573,$G574:$G$619,0)))","v":70263},{"$f":"IF($I573>$D573,INDEX(AU$557:AU572,MATCH($D573,$G$557:$G572,0)),INDEX(AU574:AU$619,MATCH($D573,$G574:$G$619,0)))","v":1167},{"$f":"IF($I573>$D573,INDEX(AV$557:AV572,MATCH($D573,$G$557:$G572,0)),INDEX(AV574:AV$619,MATCH($D573,$G574:$G$619,0)))","v":0},{"$f":"IF($I573>$D573,INDEX(AW$557:AW572,MATCH($D573,$G$557:$G572,0)),INDEX(AW574:AW$619,MATCH($D573,$G574:$G$619,0)))","v":4},{"$f":"IF($I573>$D573,INDEX(AX$557:AX572,MATCH($D573,$G$557:$G572,0)),INDEX(AX574:AX$619,MATCH($D573,$G574:$G$619,0)))","v":35000},null,null,{"$f":"IF($I573>$D573,INDEX(BA$557:BA572,MATCH($D573,$G$557:$G572,0)),INDEX(BA574:BA$619,MATCH($D573,$G574:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I573>$D573,INDEX(BB$557:BB572,MATCH($D573,$G$557:$G572,0)),INDEX(BB574:BB$619,MATCH($D573,$G574:$G$619,0)))","v":1},0,14915.490356952352]
[null,null,5.3,6.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I574)),ABS($F$431:$F$492-I574),0))","v":6},0,0,0,5,5,{"$f":"IF($I574>$D574,INDEX(K$557:K573,MATCH($D574,$G$557:$G573,0)),INDEX(K575:K$619,MATCH($D574,$G575:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I574>$D574,INDEX(L$557:L573,MATCH($D574,$G$557:$G573,0)),INDEX(L575:L$619,MATCH($D574,$G575:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I574>$D574,INDEX(M$557:M573,MATCH($D574,$G$557:$G573,0)),INDEX(M575:M$619,MATCH($D574,$G575:$G$619,0)))","v":"Gle"},{"$f":"IF($I574>$D574,INDEX(N$557:N573,MATCH($D574,$G$557:$G573,0)),INDEX(N575:N$619,MATCH($D574,$G575:$G$619,0)))","v":"63 amg s suv 4matic amg speedshift plus 7g-tronic"},{"$f":"IF($I574>$D574,INDEX(O$557:O573,MATCH($D574,$G$557:$G573,0)),INDEX(O575:O$619,MATCH($D574,$G575:$G$619,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I574,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.6226603174914187},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I574,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":11748.307877196579},{"$f":"IF($I574>$D574,INDEX(V$557:V573,MATCH($D574,$G$557:$G573,0)),INDEX(V575:V$619,MATCH($D574,$G575:$G$619,0)))","v":948479.99968000012},{"$f":"IF($I574>$D574,INDEX(W$557:W573,MATCH($D574,$G$557:$G573,0)),INDEX(W575:W$619,MATCH($D574,$G575:$G$619,0)))","v":56000},{"$f":"IF($I574>$D574,INDEX(X$557:X573,MATCH($D574,$G$557:$G573,0)),INDEX(X575:X$619,MATCH($D574,$G575:$G$619,0)))","v":201230},{"$f":"IF($I574>$D574,INDEX(Y$557:Y573,MATCH($D574,$G$557:$G573,0)),INDEX(Y575:Y$619,MATCH($D574,$G575:$G$619,0)))","v":13.7},{"$f":"IF($I574>$D574,INDEX(Z$557:Z573,MATCH($D574,$G$557:$G573,0)),INDEX(Z575:Z$619,MATCH($D574,$G575:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I574>$D574,INDEX(AD$557:AD573,MATCH($D574,$G$557:$G573,0)),INDEX(AD575:AD$619,MATCH($D574,$G575:$G$619,0)))","v":9.5846645370474326E-2},null,null,{"$f":"IF($I574>$D574,INDEX(AG$557:AG573,MATCH($D574,$G$557:$G573,0)),INDEX(AG575:AG$619,MATCH($D574,$G575:$G$619,0)))","v":1},{"$f":"IF($I574>$D574,INDEX(AH$557:AH573,MATCH($D574,$G$557:$G573,0)),INDEX(AH575:AH$619,MATCH($D574,$G575:$G$619,0)))","v":0},{"$f":"IF($I574>$D574,INDEX(AI$557:AI573,MATCH($D574,$G$557:$G573,0)),INDEX(AI575:AI$619,MATCH($D574,$G575:$G$619,0)))","v":0},null,null,{"$f":"IF($I574>$D574,INDEX(AL$557:AL573,MATCH($D574,$G$557:$G573,0)),INDEX(AL575:AL$619,MATCH($D574,$G575:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I574>$D574,INDEX(AP$557:AP573,MATCH($D574,$G$557:$G573,0)),INDEX(AP575:AP$619,MATCH($D574,$G575:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I574>$D574,INDEX(AT$557:AT573,MATCH($D574,$G$557:$G573,0)),INDEX(AT575:AT$619,MATCH($D574,$G575:$G$619,0)))","v":70263},{"$f":"IF($I574>$D574,INDEX(AU$557:AU573,MATCH($D574,$G$557:$G573,0)),INDEX(AU575:AU$619,MATCH($D574,$G575:$G$619,0)))","v":1167},{"$f":"IF($I574>$D574,INDEX(AV$557:AV573,MATCH($D574,$G$557:$G573,0)),INDEX(AV575:AV$619,MATCH($D574,$G575:$G$619,0)))","v":0},{"$f":"IF($I574>$D574,INDEX(AW$557:AW573,MATCH($D574,$G$557:$G573,0)),INDEX(AW575:AW$619,MATCH($D574,$G575:$G$619,0)))","v":4},{"$f":"IF($I574>$D574,INDEX(AX$557:AX573,MATCH($D574,$G$557:$G573,0)),INDEX(AX575:AX$619,MATCH($D574,$G575:$G$619,0)))","v":35000},null,null,{"$f":"IF($I574>$D574,INDEX(BA$557:BA573,MATCH($D574,$G$557:$G573,0)),INDEX(BA575:BA$619,MATCH($D574,$G575:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I574>$D574,INDEX(BB$557:BB573,MATCH($D574,$G$557:$G573,0)),INDEX(BB575:BB$619,MATCH($D574,$G575:$G$619,0)))","v":1},0,91267.992288543421]
[null,null,6.1,6.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I575)),ABS($F$431:$F$492-I575),0))","v":6},6,6.1,1,6,6,{"$f":"K589","v":"Stor varebil, benzin"},"Ford","F 150 raptor","F 150",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I575,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.4766523471936196},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I575,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":11348.865409371894},242480.00000000003,56000,201230,13.7,1665,null,null,null,0.15209125475285171,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,{"$f":"BA589","v":1.1359999999999999},{"$f":"BB589","v":1},0,23332.766929816647]
[null,null,6.2,6.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I576)),ABS($F$431:$F$492-I576),0))","v":6},6,6.2,1,6,6,{"$f":"K575","v":"Stor varebil, benzin"},"Volkswagen","Transporter kassevog","2.0 TSI Euro6",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I576,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.4766523471936196},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I576,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":11348.865409371894},155005.53846153847,43966.076923076929,201230,13.7,1665,null,null,null,0.16393442622950821,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,{"$f":"BA575","v":1.1359999999999999},{"$f":"BB575","v":1},0,14915.490356952352]
[null,null,6.3,6.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I577)),ABS($F$431:$F$492-I577),0))","v":6},6,6.3,1,6,6,{"$f":"K576","v":"Stor varebil, benzin"},"Mercedes-benz","Gle","63 amg s suv 4matic amg speedshift plus 7g-tronic",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I577,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.4766523471936196},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I577,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":11348.865409371894},948479.99968000012,56000,201230,13.7,1665,null,null,null,9.5846645370474326E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,{"$f":"BA576","v":1.1359999999999999},{"$f":"BB576","v":1},0,91267.992288543421]
[null,null,7.1,6.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I578)),ABS($F$431:$F$492-I578),0))","v":6},0,0,0,7,7,{"$f":"IF($I578>$D578,INDEX(K$557:K577,MATCH($D578,$G$557:$G577,0)),INDEX(K579:K$619,MATCH($D578,$G579:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I578>$D578,INDEX(L$557:L577,MATCH($D578,$G$557:$G577,0)),INDEX(L579:L$619,MATCH($D578,$G579:$G$619,0)))","v":"Ford"},{"$f":"IF($I578>$D578,INDEX(M$557:M577,MATCH($D578,$G$557:$G577,0)),INDEX(M579:M$619,MATCH($D578,$G579:$G$619,0)))","v":"F 150 raptor"},{"$f":"IF($I578>$D578,INDEX(N$557:N577,MATCH($D578,$G$557:$G577,0)),INDEX(N579:N$619,MATCH($D578,$G579:$G$619,0)))","v":"F 150"},{"$f":"IF($I578>$D578,INDEX(O$557:O577,MATCH($D578,$G$557:$G577,0)),INDEX(O579:O$619,MATCH($D578,$G579:$G$619,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I578,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.51526118731630299},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I578,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":10963.003985453255},{"$f":"IF($I578>$D578,INDEX(V$557:V577,MATCH($D578,$G$557:$G577,0)),INDEX(V579:V$619,MATCH($D578,$G579:$G$619,0)))","v":242480.00000000003},{"$f":"IF($I578>$D578,INDEX(W$557:W577,MATCH($D578,$G$557:$G577,0)),INDEX(W579:W$619,MATCH($D578,$G579:$G$619,0)))","v":56000},{"$f":"IF($I578>$D578,INDEX(X$557:X577,MATCH($D578,$G$557:$G577,0)),INDEX(X579:X$619,MATCH($D578,$G579:$G$619,0)))","v":201230},{"$f":"IF($I578>$D578,INDEX(Y$557:Y577,MATCH($D578,$G$557:$G577,0)),INDEX(Y579:Y$619,MATCH($D578,$G579:$G$619,0)))","v":13.7},{"$f":"IF($I578>$D578,INDEX(Z$557:Z577,MATCH($D578,$G$557:$G577,0)),INDEX(Z579:Z$619,MATCH($D578,$G579:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I578>$D578,INDEX(AD$557:AD577,MATCH($D578,$G$557:$G577,0)),INDEX(AD579:AD$619,MATCH($D578,$G579:$G$619,0)))","v":0.15209125475285171},null,null,{"$f":"IF($I578>$D578,INDEX(AG$557:AG577,MATCH($D578,$G$557:$G577,0)),INDEX(AG579:AG$619,MATCH($D578,$G579:$G$619,0)))","v":1},{"$f":"IF($I578>$D578,INDEX(AH$557:AH577,MATCH($D578,$G$557:$G577,0)),INDEX(AH579:AH$619,MATCH($D578,$G579:$G$619,0)))","v":0},{"$f":"IF($I578>$D578,INDEX(AI$557:AI577,MATCH($D578,$G$557:$G577,0)),INDEX(AI579:AI$619,MATCH($D578,$G579:$G$619,0)))","v":0},null,null,{"$f":"IF($I578>$D578,INDEX(AL$557:AL577,MATCH($D578,$G$557:$G577,0)),INDEX(AL579:AL$619,MATCH($D578,$G579:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I578>$D578,INDEX(AP$557:AP577,MATCH($D578,$G$557:$G577,0)),INDEX(AP579:AP$619,MATCH($D578,$G579:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I578>$D578,INDEX(AT$557:AT577,MATCH($D578,$G$557:$G577,0)),INDEX(AT579:AT$619,MATCH($D578,$G579:$G$619,0)))","v":70263},{"$f":"IF($I578>$D578,INDEX(AU$557:AU577,MATCH($D578,$G$557:$G577,0)),INDEX(AU579:AU$619,MATCH($D578,$G579:$G$619,0)))","v":1167},{"$f":"IF($I578>$D578,INDEX(AV$557:AV577,MATCH($D578,$G$557:$G577,0)),INDEX(AV579:AV$619,MATCH($D578,$G579:$G$619,0)))","v":0},{"$f":"IF($I578>$D578,INDEX(AW$557:AW577,MATCH($D578,$G$557:$G577,0)),INDEX(AW579:AW$619,MATCH($D578,$G579:$G$619,0)))","v":4},{"$f":"IF($I578>$D578,INDEX(AX$557:AX577,MATCH($D578,$G$557:$G577,0)),INDEX(AX579:AX$619,MATCH($D578,$G579:$G$619,0)))","v":35000},null,null,{"$f":"IF($I578>$D578,INDEX(BA$557:BA577,MATCH($D578,$G$557:$G577,0)),INDEX(BA579:BA$619,MATCH($D578,$G579:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I578>$D578,INDEX(BB$557:BB577,MATCH($D578,$G$557:$G577,0)),INDEX(BB579:BB$619,MATCH($D578,$G579:$G$619,0)))","v":1},0,23332.766929816647]
[null,null,7.2,6.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I579)),ABS($F$431:$F$492-I579),0))","v":6},0,0,0,7,7,{"$f":"IF($I579>$D579,INDEX(K$557:K578,MATCH($D579,$G$557:$G578,0)),INDEX(K580:K$619,MATCH($D579,$G580:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I579>$D579,INDEX(L$557:L578,MATCH($D579,$G$557:$G578,0)),INDEX(L580:L$619,MATCH($D579,$G580:$G$619,0)))","v":"Volkswagen"},{"$f":"IF($I579>$D579,INDEX(M$557:M578,MATCH($D579,$G$557:$G578,0)),INDEX(M580:M$619,MATCH($D579,$G580:$G$619,0)))","v":"Transporter kassevog"},{"$f":"IF($I579>$D579,INDEX(N$557:N578,MATCH($D579,$G$557:$G578,0)),INDEX(N580:N$619,MATCH($D579,$G580:$G$619,0)))","v":"2.0 TSI Euro6"},{"$f":"IF($I579>$D579,INDEX(O$557:O578,MATCH($D579,$G$557:$G578,0)),INDEX(O580:O$619,MATCH($D579,$G580:$G$619,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I579,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.51526118731630299},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I579,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":10963.003985453255},{"$f":"IF($I579>$D579,INDEX(V$557:V578,MATCH($D579,$G$557:$G578,0)),INDEX(V580:V$619,MATCH($D579,$G580:$G$619,0)))","v":155005.53846153847},{"$f":"IF($I579>$D579,INDEX(W$557:W578,MATCH($D579,$G$557:$G578,0)),INDEX(W580:W$619,MATCH($D579,$G580:$G$619,0)))","v":43966.076923076929},{"$f":"IF($I579>$D579,INDEX(X$557:X578,MATCH($D579,$G$557:$G578,0)),INDEX(X580:X$619,MATCH($D579,$G580:$G$619,0)))","v":201230},{"$f":"IF($I579>$D579,INDEX(Y$557:Y578,MATCH($D579,$G$557:$G578,0)),INDEX(Y580:Y$619,MATCH($D579,$G580:$G$619,0)))","v":13.7},{"$f":"IF($I579>$D579,INDEX(Z$557:Z578,MATCH($D579,$G$557:$G578,0)),INDEX(Z580:Z$619,MATCH($D579,$G580:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I579>$D579,INDEX(AD$557:AD578,MATCH($D579,$G$557:$G578,0)),INDEX(AD580:AD$619,MATCH($D579,$G580:$G$619,0)))","v":0.16393442622950821},null,null,{"$f":"IF($I579>$D579,INDEX(AG$557:AG578,MATCH($D579,$G$557:$G578,0)),INDEX(AG580:AG$619,MATCH($D579,$G580:$G$619,0)))","v":1},{"$f":"IF($I579>$D579,INDEX(AH$557:AH578,MATCH($D579,$G$557:$G578,0)),INDEX(AH580:AH$619,MATCH($D579,$G580:$G$619,0)))","v":0},{"$f":"IF($I579>$D579,INDEX(AI$557:AI578,MATCH($D579,$G$557:$G578,0)),INDEX(AI580:AI$619,MATCH($D579,$G580:$G$619,0)))","v":0},null,null,{"$f":"IF($I579>$D579,INDEX(AL$557:AL578,MATCH($D579,$G$557:$G578,0)),INDEX(AL580:AL$619,MATCH($D579,$G580:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I579>$D579,INDEX(AP$557:AP578,MATCH($D579,$G$557:$G578,0)),INDEX(AP580:AP$619,MATCH($D579,$G580:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I579>$D579,INDEX(AT$557:AT578,MATCH($D579,$G$557:$G578,0)),INDEX(AT580:AT$619,MATCH($D579,$G580:$G$619,0)))","v":70263},{"$f":"IF($I579>$D579,INDEX(AU$557:AU578,MATCH($D579,$G$557:$G578,0)),INDEX(AU580:AU$619,MATCH($D579,$G580:$G$619,0)))","v":1167},{"$f":"IF($I579>$D579,INDEX(AV$557:AV578,MATCH($D579,$G$557:$G578,0)),INDEX(AV580:AV$619,MATCH($D579,$G580:$G$619,0)))","v":0},{"$f":"IF($I579>$D579,INDEX(AW$557:AW578,MATCH($D579,$G$557:$G578,0)),INDEX(AW580:AW$619,MATCH($D579,$G580:$G$619,0)))","v":4},{"$f":"IF($I579>$D579,INDEX(AX$557:AX578,MATCH($D579,$G$557:$G578,0)),INDEX(AX580:AX$619,MATCH($D579,$G580:$G$619,0)))","v":35000},null,null,{"$f":"IF($I579>$D579,INDEX(BA$557:BA578,MATCH($D579,$G$557:$G578,0)),INDEX(BA580:BA$619,MATCH($D579,$G580:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I579>$D579,INDEX(BB$557:BB578,MATCH($D579,$G$557:$G578,0)),INDEX(BB580:BB$619,MATCH($D579,$G580:$G$619,0)))","v":1},0,14915.490356952352]
[null,null,7.3,6.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I580)),ABS($F$431:$F$492-I580),0))","v":6},0,0,0,7,7,{"$f":"IF($I580>$D580,INDEX(K$557:K579,MATCH($D580,$G$557:$G579,0)),INDEX(K581:K$619,MATCH($D580,$G581:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I580>$D580,INDEX(L$557:L579,MATCH($D580,$G$557:$G579,0)),INDEX(L581:L$619,MATCH($D580,$G581:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I580>$D580,INDEX(M$557:M579,MATCH($D580,$G$557:$G579,0)),INDEX(M581:M$619,MATCH($D580,$G581:$G$619,0)))","v":"Gle"},{"$f":"IF($I580>$D580,INDEX(N$557:N579,MATCH($D580,$G$557:$G579,0)),INDEX(N581:N$619,MATCH($D580,$G581:$G$619,0)))","v":"63 amg s suv 4matic amg speedshift plus 7g-tronic"},{"$f":"IF($I580>$D580,INDEX(O$557:O579,MATCH($D580,$G$557:$G579,0)),INDEX(O581:O$619,MATCH($D580,$G581:$G$619,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I580,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.51526118731630299},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I580,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":10963.003985453255},{"$f":"IF($I580>$D580,INDEX(V$557:V579,MATCH($D580,$G$557:$G579,0)),INDEX(V581:V$619,MATCH($D580,$G581:$G$619,0)))","v":948479.99968000012},{"$f":"IF($I580>$D580,INDEX(W$557:W579,MATCH($D580,$G$557:$G579,0)),INDEX(W581:W$619,MATCH($D580,$G581:$G$619,0)))","v":56000},{"$f":"IF($I580>$D580,INDEX(X$557:X579,MATCH($D580,$G$557:$G579,0)),INDEX(X581:X$619,MATCH($D580,$G581:$G$619,0)))","v":201230},{"$f":"IF($I580>$D580,INDEX(Y$557:Y579,MATCH($D580,$G$557:$G579,0)),INDEX(Y581:Y$619,MATCH($D580,$G581:$G$619,0)))","v":13.7},{"$f":"IF($I580>$D580,INDEX(Z$557:Z579,MATCH($D580,$G$557:$G579,0)),INDEX(Z581:Z$619,MATCH($D580,$G581:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I580>$D580,INDEX(AD$557:AD579,MATCH($D580,$G$557:$G579,0)),INDEX(AD581:AD$619,MATCH($D580,$G581:$G$619,0)))","v":9.5846645370474326E-2},null,null,{"$f":"IF($I580>$D580,INDEX(AG$557:AG579,MATCH($D580,$G$557:$G579,0)),INDEX(AG581:AG$619,MATCH($D580,$G581:$G$619,0)))","v":1},{"$f":"IF($I580>$D580,INDEX(AH$557:AH579,MATCH($D580,$G$557:$G579,0)),INDEX(AH581:AH$619,MATCH($D580,$G581:$G$619,0)))","v":0},{"$f":"IF($I580>$D580,INDEX(AI$557:AI579,MATCH($D580,$G$557:$G579,0)),INDEX(AI581:AI$619,MATCH($D580,$G581:$G$619,0)))","v":0},null,null,{"$f":"IF($I580>$D580,INDEX(AL$557:AL579,MATCH($D580,$G$557:$G579,0)),INDEX(AL581:AL$619,MATCH($D580,$G581:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I580>$D580,INDEX(AP$557:AP579,MATCH($D580,$G$557:$G579,0)),INDEX(AP581:AP$619,MATCH($D580,$G581:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I580>$D580,INDEX(AT$557:AT579,MATCH($D580,$G$557:$G579,0)),INDEX(AT581:AT$619,MATCH($D580,$G581:$G$619,0)))","v":70263},{"$f":"IF($I580>$D580,INDEX(AU$557:AU579,MATCH($D580,$G$557:$G579,0)),INDEX(AU581:AU$619,MATCH($D580,$G581:$G$619,0)))","v":1167},{"$f":"IF($I580>$D580,INDEX(AV$557:AV579,MATCH($D580,$G$557:$G579,0)),INDEX(AV581:AV$619,MATCH($D580,$G581:$G$619,0)))","v":0},{"$f":"IF($I580>$D580,INDEX(AW$557:AW579,MATCH($D580,$G$557:$G579,0)),INDEX(AW581:AW$619,MATCH($D580,$G581:$G$619,0)))","v":4},{"$f":"IF($I580>$D580,INDEX(AX$557:AX579,MATCH($D580,$G$557:$G579,0)),INDEX(AX581:AX$619,MATCH($D580,$G581:$G$619,0)))","v":35000},null,null,{"$f":"IF($I580>$D580,INDEX(BA$557:BA579,MATCH($D580,$G$557:$G579,0)),INDEX(BA581:BA$619,MATCH($D580,$G581:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I580>$D580,INDEX(BB$557:BB579,MATCH($D580,$G$557:$G579,0)),INDEX(BB581:BB$619,MATCH($D580,$G581:$G$619,0)))","v":1},0,91267.992288543421]
[null,null,8.1,6.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I581)),ABS($F$431:$F$492-I581),0))","v":6},0,0,0,8,8,{"$f":"IF($I581>$D581,INDEX(K$557:K580,MATCH($D581,$G$557:$G580,0)),INDEX(K582:K$619,MATCH($D581,$G582:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I581>$D581,INDEX(L$557:L580,MATCH($D581,$G$557:$G580,0)),INDEX(L582:L$619,MATCH($D581,$G582:$G$619,0)))","v":"Ford"},{"$f":"IF($I581>$D581,INDEX(M$557:M580,MATCH($D581,$G$557:$G580,0)),INDEX(M582:M$619,MATCH($D581,$G582:$G$619,0)))","v":"F 150 raptor"},{"$f":"IF($I581>$D581,INDEX(N$557:N580,MATCH($D581,$G$557:$G580,0)),INDEX(N582:N$619,MATCH($D581,$G582:$G$619,0)))","v":"F 150"},{"$f":"IF($I581>$D581,INDEX(O$557:O580,MATCH($D581,$G$557:$G580,0)),INDEX(O582:O$619,MATCH($D581,$G582:$G$619,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I581,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.54010335434733969},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I581,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":10590.261849947838},{"$f":"IF($I581>$D581,INDEX(V$557:V580,MATCH($D581,$G$557:$G580,0)),INDEX(V582:V$619,MATCH($D581,$G582:$G$619,0)))","v":242480.00000000003},{"$f":"IF($I581>$D581,INDEX(W$557:W580,MATCH($D581,$G$557:$G580,0)),INDEX(W582:W$619,MATCH($D581,$G582:$G$619,0)))","v":56000},{"$f":"IF($I581>$D581,INDEX(X$557:X580,MATCH($D581,$G$557:$G580,0)),INDEX(X582:X$619,MATCH($D581,$G582:$G$619,0)))","v":201230},{"$f":"IF($I581>$D581,INDEX(Y$557:Y580,MATCH($D581,$G$557:$G580,0)),INDEX(Y582:Y$619,MATCH($D581,$G582:$G$619,0)))","v":13.7},{"$f":"IF($I581>$D581,INDEX(Z$557:Z580,MATCH($D581,$G$557:$G580,0)),INDEX(Z582:Z$619,MATCH($D581,$G582:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I581>$D581,INDEX(AD$557:AD580,MATCH($D581,$G$557:$G580,0)),INDEX(AD582:AD$619,MATCH($D581,$G582:$G$619,0)))","v":0.15209125475285171},null,null,{"$f":"IF($I581>$D581,INDEX(AG$557:AG580,MATCH($D581,$G$557:$G580,0)),INDEX(AG582:AG$619,MATCH($D581,$G582:$G$619,0)))","v":1},{"$f":"IF($I581>$D581,INDEX(AH$557:AH580,MATCH($D581,$G$557:$G580,0)),INDEX(AH582:AH$619,MATCH($D581,$G582:$G$619,0)))","v":0},{"$f":"IF($I581>$D581,INDEX(AI$557:AI580,MATCH($D581,$G$557:$G580,0)),INDEX(AI582:AI$619,MATCH($D581,$G582:$G$619,0)))","v":0},null,null,{"$f":"IF($I581>$D581,INDEX(AL$557:AL580,MATCH($D581,$G$557:$G580,0)),INDEX(AL582:AL$619,MATCH($D581,$G582:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I581>$D581,INDEX(AP$557:AP580,MATCH($D581,$G$557:$G580,0)),INDEX(AP582:AP$619,MATCH($D581,$G582:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I581>$D581,INDEX(AT$557:AT580,MATCH($D581,$G$557:$G580,0)),INDEX(AT582:AT$619,MATCH($D581,$G582:$G$619,0)))","v":70263},{"$f":"IF($I581>$D581,INDEX(AU$557:AU580,MATCH($D581,$G$557:$G580,0)),INDEX(AU582:AU$619,MATCH($D581,$G582:$G$619,0)))","v":1167},{"$f":"IF($I581>$D581,INDEX(AV$557:AV580,MATCH($D581,$G$557:$G580,0)),INDEX(AV582:AV$619,MATCH($D581,$G582:$G$619,0)))","v":0},{"$f":"IF($I581>$D581,INDEX(AW$557:AW580,MATCH($D581,$G$557:$G580,0)),INDEX(AW582:AW$619,MATCH($D581,$G582:$G$619,0)))","v":4},{"$f":"IF($I581>$D581,INDEX(AX$557:AX580,MATCH($D581,$G$557:$G580,0)),INDEX(AX582:AX$619,MATCH($D581,$G582:$G$619,0)))","v":35000},null,null,{"$f":"IF($I581>$D581,INDEX(BA$557:BA580,MATCH($D581,$G$557:$G580,0)),INDEX(BA582:BA$619,MATCH($D581,$G582:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I581>$D581,INDEX(BB$557:BB580,MATCH($D581,$G$557:$G580,0)),INDEX(BB582:BB$619,MATCH($D581,$G582:$G$619,0)))","v":1},0,23332.766929816647]
[null,null,8.1999999999999993,6.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I582)),ABS($F$431:$F$492-I582),0))","v":6},0,0,0,8,8,{"$f":"IF($I582>$D582,INDEX(K$557:K581,MATCH($D582,$G$557:$G581,0)),INDEX(K583:K$619,MATCH($D582,$G583:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I582>$D582,INDEX(L$557:L581,MATCH($D582,$G$557:$G581,0)),INDEX(L583:L$619,MATCH($D582,$G583:$G$619,0)))","v":"Volkswagen"},{"$f":"IF($I582>$D582,INDEX(M$557:M581,MATCH($D582,$G$557:$G581,0)),INDEX(M583:M$619,MATCH($D582,$G583:$G$619,0)))","v":"Transporter kassevog"},{"$f":"IF($I582>$D582,INDEX(N$557:N581,MATCH($D582,$G$557:$G581,0)),INDEX(N583:N$619,MATCH($D582,$G583:$G$619,0)))","v":"2.0 TSI Euro6"},{"$f":"IF($I582>$D582,INDEX(O$557:O581,MATCH($D582,$G$557:$G581,0)),INDEX(O583:O$619,MATCH($D582,$G583:$G$619,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I582,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.54010335434733969},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I582,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":10590.261849947838},{"$f":"IF($I582>$D582,INDEX(V$557:V581,MATCH($D582,$G$557:$G581,0)),INDEX(V583:V$619,MATCH($D582,$G583:$G$619,0)))","v":155005.53846153847},{"$f":"IF($I582>$D582,INDEX(W$557:W581,MATCH($D582,$G$557:$G581,0)),INDEX(W583:W$619,MATCH($D582,$G583:$G$619,0)))","v":43966.076923076929},{"$f":"IF($I582>$D582,INDEX(X$557:X581,MATCH($D582,$G$557:$G581,0)),INDEX(X583:X$619,MATCH($D582,$G583:$G$619,0)))","v":201230},{"$f":"IF($I582>$D582,INDEX(Y$557:Y581,MATCH($D582,$G$557:$G581,0)),INDEX(Y583:Y$619,MATCH($D582,$G583:$G$619,0)))","v":13.7},{"$f":"IF($I582>$D582,INDEX(Z$557:Z581,MATCH($D582,$G$557:$G581,0)),INDEX(Z583:Z$619,MATCH($D582,$G583:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I582>$D582,INDEX(AD$557:AD581,MATCH($D582,$G$557:$G581,0)),INDEX(AD583:AD$619,MATCH($D582,$G583:$G$619,0)))","v":0.16393442622950821},null,null,{"$f":"IF($I582>$D582,INDEX(AG$557:AG581,MATCH($D582,$G$557:$G581,0)),INDEX(AG583:AG$619,MATCH($D582,$G583:$G$619,0)))","v":1},{"$f":"IF($I582>$D582,INDEX(AH$557:AH581,MATCH($D582,$G$557:$G581,0)),INDEX(AH583:AH$619,MATCH($D582,$G583:$G$619,0)))","v":0},{"$f":"IF($I582>$D582,INDEX(AI$557:AI581,MATCH($D582,$G$557:$G581,0)),INDEX(AI583:AI$619,MATCH($D582,$G583:$G$619,0)))","v":0},null,null,{"$f":"IF($I582>$D582,INDEX(AL$557:AL581,MATCH($D582,$G$557:$G581,0)),INDEX(AL583:AL$619,MATCH($D582,$G583:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I582>$D582,INDEX(AP$557:AP581,MATCH($D582,$G$557:$G581,0)),INDEX(AP583:AP$619,MATCH($D582,$G583:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I582>$D582,INDEX(AT$557:AT581,MATCH($D582,$G$557:$G581,0)),INDEX(AT583:AT$619,MATCH($D582,$G583:$G$619,0)))","v":70263},{"$f":"IF($I582>$D582,INDEX(AU$557:AU581,MATCH($D582,$G$557:$G581,0)),INDEX(AU583:AU$619,MATCH($D582,$G583:$G$619,0)))","v":1167},{"$f":"IF($I582>$D582,INDEX(AV$557:AV581,MATCH($D582,$G$557:$G581,0)),INDEX(AV583:AV$619,MATCH($D582,$G583:$G$619,0)))","v":0},{"$f":"IF($I582>$D582,INDEX(AW$557:AW581,MATCH($D582,$G$557:$G581,0)),INDEX(AW583:AW$619,MATCH($D582,$G583:$G$619,0)))","v":4},{"$f":"IF($I582>$D582,INDEX(AX$557:AX581,MATCH($D582,$G$557:$G581,0)),INDEX(AX583:AX$619,MATCH($D582,$G583:$G$619,0)))","v":35000},null,null,{"$f":"IF($I582>$D582,INDEX(BA$557:BA581,MATCH($D582,$G$557:$G581,0)),INDEX(BA583:BA$619,MATCH($D582,$G583:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I582>$D582,INDEX(BB$557:BB581,MATCH($D582,$G$557:$G581,0)),INDEX(BB583:BB$619,MATCH($D582,$G583:$G$619,0)))","v":1},0,14915.490356952352]
[null,null,8.3000000000000007,6.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I583)),ABS($F$431:$F$492-I583),0))","v":6},0,0,0,8,8,{"$f":"IF($I583>$D583,INDEX(K$557:K582,MATCH($D583,$G$557:$G582,0)),INDEX(K584:K$619,MATCH($D583,$G584:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I583>$D583,INDEX(L$557:L582,MATCH($D583,$G$557:$G582,0)),INDEX(L584:L$619,MATCH($D583,$G584:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I583>$D583,INDEX(M$557:M582,MATCH($D583,$G$557:$G582,0)),INDEX(M584:M$619,MATCH($D583,$G584:$G$619,0)))","v":"Gle"},{"$f":"IF($I583>$D583,INDEX(N$557:N582,MATCH($D583,$G$557:$G582,0)),INDEX(N584:N$619,MATCH($D583,$G584:$G$619,0)))","v":"63 amg s suv 4matic amg speedshift plus 7g-tronic"},{"$f":"IF($I583>$D583,INDEX(O$557:O582,MATCH($D583,$G$557:$G582,0)),INDEX(O584:O$619,MATCH($D583,$G584:$G$619,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I583,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.54010335434733969},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I583,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":10590.261849947838},{"$f":"IF($I583>$D583,INDEX(V$557:V582,MATCH($D583,$G$557:$G582,0)),INDEX(V584:V$619,MATCH($D583,$G584:$G$619,0)))","v":948479.99968000012},{"$f":"IF($I583>$D583,INDEX(W$557:W582,MATCH($D583,$G$557:$G582,0)),INDEX(W584:W$619,MATCH($D583,$G584:$G$619,0)))","v":56000},{"$f":"IF($I583>$D583,INDEX(X$557:X582,MATCH($D583,$G$557:$G582,0)),INDEX(X584:X$619,MATCH($D583,$G584:$G$619,0)))","v":201230},{"$f":"IF($I583>$D583,INDEX(Y$557:Y582,MATCH($D583,$G$557:$G582,0)),INDEX(Y584:Y$619,MATCH($D583,$G584:$G$619,0)))","v":13.7},{"$f":"IF($I583>$D583,INDEX(Z$557:Z582,MATCH($D583,$G$557:$G582,0)),INDEX(Z584:Z$619,MATCH($D583,$G584:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I583>$D583,INDEX(AD$557:AD582,MATCH($D583,$G$557:$G582,0)),INDEX(AD584:AD$619,MATCH($D583,$G584:$G$619,0)))","v":9.5846645370474326E-2},null,null,{"$f":"IF($I583>$D583,INDEX(AG$557:AG582,MATCH($D583,$G$557:$G582,0)),INDEX(AG584:AG$619,MATCH($D583,$G584:$G$619,0)))","v":1},{"$f":"IF($I583>$D583,INDEX(AH$557:AH582,MATCH($D583,$G$557:$G582,0)),INDEX(AH584:AH$619,MATCH($D583,$G584:$G$619,0)))","v":0},{"$f":"IF($I583>$D583,INDEX(AI$557:AI582,MATCH($D583,$G$557:$G582,0)),INDEX(AI584:AI$619,MATCH($D583,$G584:$G$619,0)))","v":0},null,null,{"$f":"IF($I583>$D583,INDEX(AL$557:AL582,MATCH($D583,$G$557:$G582,0)),INDEX(AL584:AL$619,MATCH($D583,$G584:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I583>$D583,INDEX(AP$557:AP582,MATCH($D583,$G$557:$G582,0)),INDEX(AP584:AP$619,MATCH($D583,$G584:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I583>$D583,INDEX(AT$557:AT582,MATCH($D583,$G$557:$G582,0)),INDEX(AT584:AT$619,MATCH($D583,$G584:$G$619,0)))","v":70263},{"$f":"IF($I583>$D583,INDEX(AU$557:AU582,MATCH($D583,$G$557:$G582,0)),INDEX(AU584:AU$619,MATCH($D583,$G584:$G$619,0)))","v":1167},{"$f":"IF($I583>$D583,INDEX(AV$557:AV582,MATCH($D583,$G$557:$G582,0)),INDEX(AV584:AV$619,MATCH($D583,$G584:$G$619,0)))","v":0},{"$f":"IF($I583>$D583,INDEX(AW$557:AW582,MATCH($D583,$G$557:$G582,0)),INDEX(AW584:AW$619,MATCH($D583,$G584:$G$619,0)))","v":4},{"$f":"IF($I583>$D583,INDEX(AX$557:AX582,MATCH($D583,$G$557:$G582,0)),INDEX(AX584:AX$619,MATCH($D583,$G584:$G$619,0)))","v":35000},null,null,{"$f":"IF($I583>$D583,INDEX(BA$557:BA582,MATCH($D583,$G$557:$G582,0)),INDEX(BA584:BA$619,MATCH($D583,$G584:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I583>$D583,INDEX(BB$557:BB582,MATCH($D583,$G$557:$G582,0)),INDEX(BB584:BB$619,MATCH($D583,$G584:$G$619,0)))","v":1},0,91267.992288543421]
[null,null,9.1,10.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I584)),ABS($F$431:$F$492-I584),0))","v":10},0,0,0,9,9,{"$f":"IF($I584>$D584,INDEX(K$557:K583,MATCH($D584,$G$557:$G583,0)),INDEX(K585:K$619,MATCH($D584,$G585:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I584>$D584,INDEX(L$557:L583,MATCH($D584,$G$557:$G583,0)),INDEX(L585:L$619,MATCH($D584,$G585:$G$619,0)))","v":"Land rover"},{"$f":"IF($I584>$D584,INDEX(M$557:M583,MATCH($D584,$G$557:$G583,0)),INDEX(M585:M$619,MATCH($D584,$G585:$G$619,0)))","v":"Range rover sport"},{"$f":"IF($I584>$D584,INDEX(N$557:N583,MATCH($D584,$G$557:$G583,0)),INDEX(N585:N$619,MATCH($D584,$G585:$G$619,0)))","v":"3,0tdv6 varekasse med ruder 4wd aut"},{"$f":"IF($I584>$D584,INDEX(O$557:O583,MATCH($D584,$G$557:$G583,0)),INDEX(O585:O$619,MATCH($D584,$G585:$G$619,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I584,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.27621520957033951},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I584,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":10230.192947049612},{"$f":"IF($I584>$D584,INDEX(V$557:V583,MATCH($D584,$G$557:$G583,0)),INDEX(V585:V$619,MATCH($D584,$G585:$G$619,0)))","v":711200},{"$f":"IF($I584>$D584,INDEX(W$557:W583,MATCH($D584,$G$557:$G583,0)),INDEX(W585:W$619,MATCH($D584,$G585:$G$619,0)))","v":56000},{"$f":"IF($I584>$D584,INDEX(X$557:X583,MATCH($D584,$G$557:$G583,0)),INDEX(X585:X$619,MATCH($D584,$G585:$G$619,0)))","v":201230},{"$f":"IF($I584>$D584,INDEX(Y$557:Y583,MATCH($D584,$G$557:$G583,0)),INDEX(Y585:Y$619,MATCH($D584,$G585:$G$619,0)))","v":13.7},{"$f":"IF($I584>$D584,INDEX(Z$557:Z583,MATCH($D584,$G$557:$G583,0)),INDEX(Z585:Z$619,MATCH($D584,$G585:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I584>$D584,INDEX(AD$557:AD583,MATCH($D584,$G$557:$G583,0)),INDEX(AD585:AD$619,MATCH($D584,$G585:$G$619,0)))","v":6.9930069930069921E-2},null,null,{"$f":"IF($I584>$D584,INDEX(AG$557:AG583,MATCH($D584,$G$557:$G583,0)),INDEX(AG585:AG$619,MATCH($D584,$G585:$G$619,0)))","v":1},{"$f":"IF($I584>$D584,INDEX(AH$557:AH583,MATCH($D584,$G$557:$G583,0)),INDEX(AH585:AH$619,MATCH($D584,$G585:$G$619,0)))","v":0},{"$f":"IF($I584>$D584,INDEX(AI$557:AI583,MATCH($D584,$G$557:$G583,0)),INDEX(AI585:AI$619,MATCH($D584,$G585:$G$619,0)))","v":0},null,null,{"$f":"IF($I584>$D584,INDEX(AL$557:AL583,MATCH($D584,$G$557:$G583,0)),INDEX(AL585:AL$619,MATCH($D584,$G585:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I584>$D584,INDEX(AP$557:AP583,MATCH($D584,$G$557:$G583,0)),INDEX(AP585:AP$619,MATCH($D584,$G585:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I584>$D584,INDEX(AT$557:AT583,MATCH($D584,$G$557:$G583,0)),INDEX(AT585:AT$619,MATCH($D584,$G585:$G$619,0)))","v":70263},{"$f":"IF($I584>$D584,INDEX(AU$557:AU583,MATCH($D584,$G$557:$G583,0)),INDEX(AU585:AU$619,MATCH($D584,$G585:$G$619,0)))","v":1167},{"$f":"IF($I584>$D584,INDEX(AV$557:AV583,MATCH($D584,$G$557:$G583,0)),INDEX(AV585:AV$619,MATCH($D584,$G585:$G$619,0)))","v":0},{"$f":"IF($I584>$D584,INDEX(AW$557:AW583,MATCH($D584,$G$557:$G583,0)),INDEX(AW585:AW$619,MATCH($D584,$G585:$G$619,0)))","v":4},{"$f":"IF($I584>$D584,INDEX(AX$557:AX583,MATCH($D584,$G$557:$G583,0)),INDEX(AX585:AX$619,MATCH($D584,$G585:$G$619,0)))","v":35000},null,null,{"$f":"IF($I584>$D584,INDEX(BA$557:BA583,MATCH($D584,$G$557:$G583,0)),INDEX(BA585:BA$619,MATCH($D584,$G585:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I584>$D584,INDEX(BB$557:BB583,MATCH($D584,$G$557:$G583,0)),INDEX(BB585:BB$619,MATCH($D584,$G585:$G$619,0)))","v":1},0,68435.598154427571]
[null,null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I585)),ABS($F$431:$F$492-I585),0))","v":10},0,0,0,9,9,{"$f":"IF($I585>$D585,INDEX(K$557:K584,MATCH($D585,$G$557:$G584,0)),INDEX(K586:K$619,MATCH($D585,$G586:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I585>$D585,INDEX(L$557:L584,MATCH($D585,$G$557:$G584,0)),INDEX(L586:L$619,MATCH($D585,$G586:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I585>$D585,INDEX(M$557:M584,MATCH($D585,$G$557:$G584,0)),INDEX(M586:M$619,MATCH($D585,$G586:$G$619,0)))","v":"Ml63amg"},{"$f":"IF($I585>$D585,INDEX(N$557:N584,MATCH($D585,$G$557:$G584,0)),INDEX(N586:N$619,MATCH($D585,$G586:$G$619,0)))","v":"-"},{"$f":"IF($I585>$D585,INDEX(O$557:O584,MATCH($D585,$G$557:$G584,0)),INDEX(O586:O$619,MATCH($D585,$G586:$G$619,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I585,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.27621520957033951},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I585,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":10230.192947049612},{"$f":"IF($I585>$D585,INDEX(V$557:V584,MATCH($D585,$G$557:$G584,0)),INDEX(V586:V$619,MATCH($D585,$G586:$G$619,0)))","v":916035.2},{"$f":"IF($I585>$D585,INDEX(W$557:W584,MATCH($D585,$G$557:$G584,0)),INDEX(W586:W$619,MATCH($D585,$G586:$G$619,0)))","v":56000},{"$f":"IF($I585>$D585,INDEX(X$557:X584,MATCH($D585,$G$557:$G584,0)),INDEX(X586:X$619,MATCH($D585,$G586:$G$619,0)))","v":201230},{"$f":"IF($I585>$D585,INDEX(Y$557:Y584,MATCH($D585,$G$557:$G584,0)),INDEX(Y586:Y$619,MATCH($D585,$G586:$G$619,0)))","v":13.7},{"$f":"IF($I585>$D585,INDEX(Z$557:Z584,MATCH($D585,$G$557:$G584,0)),INDEX(Z586:Z$619,MATCH($D585,$G586:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I585>$D585,INDEX(AD$557:AD584,MATCH($D585,$G$557:$G584,0)),INDEX(AD586:AD$619,MATCH($D585,$G586:$G$619,0)))","v":9.5846645370474326E-2},null,null,{"$f":"IF($I585>$D585,INDEX(AG$557:AG584,MATCH($D585,$G$557:$G584,0)),INDEX(AG586:AG$619,MATCH($D585,$G586:$G$619,0)))","v":1},{"$f":"IF($I585>$D585,INDEX(AH$557:AH584,MATCH($D585,$G$557:$G584,0)),INDEX(AH586:AH$619,MATCH($D585,$G586:$G$619,0)))","v":0},{"$f":"IF($I585>$D585,INDEX(AI$557:AI584,MATCH($D585,$G$557:$G584,0)),INDEX(AI586:AI$619,MATCH($D585,$G586:$G$619,0)))","v":0},null,null,{"$f":"IF($I585>$D585,INDEX(AL$557:AL584,MATCH($D585,$G$557:$G584,0)),INDEX(AL586:AL$619,MATCH($D585,$G586:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I585>$D585,INDEX(AP$557:AP584,MATCH($D585,$G$557:$G584,0)),INDEX(AP586:AP$619,MATCH($D585,$G586:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I585>$D585,INDEX(AT$557:AT584,MATCH($D585,$G$557:$G584,0)),INDEX(AT586:AT$619,MATCH($D585,$G586:$G$619,0)))","v":70263},{"$f":"IF($I585>$D585,INDEX(AU$557:AU584,MATCH($D585,$G$557:$G584,0)),INDEX(AU586:AU$619,MATCH($D585,$G586:$G$619,0)))","v":1167},{"$f":"IF($I585>$D585,INDEX(AV$557:AV584,MATCH($D585,$G$557:$G584,0)),INDEX(AV586:AV$619,MATCH($D585,$G586:$G$619,0)))","v":0},{"$f":"IF($I585>$D585,INDEX(AW$557:AW584,MATCH($D585,$G$557:$G584,0)),INDEX(AW586:AW$619,MATCH($D585,$G586:$G$619,0)))","v":4},{"$f":"IF($I585>$D585,INDEX(AX$557:AX584,MATCH($D585,$G$557:$G584,0)),INDEX(AX586:AX$619,MATCH($D585,$G586:$G$619,0)))","v":35000},null,null,{"$f":"IF($I585>$D585,INDEX(BA$557:BA584,MATCH($D585,$G$557:$G584,0)),INDEX(BA586:BA$619,MATCH($D585,$G586:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I585>$D585,INDEX(BB$557:BB584,MATCH($D585,$G$557:$G584,0)),INDEX(BB586:BB$619,MATCH($D585,$G586:$G$619,0)))","v":1},0,88145.974188007152]
[null,null,9.3000000000000007,10.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I586)),ABS($F$431:$F$492-I586),0))","v":10},0,0,0,9,9,{"$f":"IF($I586>$D586,INDEX(K$557:K585,MATCH($D586,$G$557:$G585,0)),INDEX(K587:K$619,MATCH($D586,$G587:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I586>$D586,INDEX(L$557:L585,MATCH($D586,$G$557:$G585,0)),INDEX(L587:L$619,MATCH($D586,$G587:$G$619,0)))","v":"Land rover"},{"$f":"IF($I586>$D586,INDEX(M$557:M585,MATCH($D586,$G$557:$G585,0)),INDEX(M587:M$619,MATCH($D586,$G587:$G$619,0)))","v":"Range rover sport"},{"$f":"IF($I586>$D586,INDEX(N$557:N585,MATCH($D586,$G$557:$G585,0)),INDEX(N587:N$619,MATCH($D586,$G587:$G$619,0)))","v":"3,0tdv6 varekasse med ruder 4wd aut"},{"$f":"IF($I586>$D586,INDEX(O$557:O585,MATCH($D586,$G$557:$G585,0)),INDEX(O587:O$619,MATCH($D586,$G587:$G$619,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I586,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.27621520957033951},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I586,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":10230.192947049612},{"$f":"IF($I586>$D586,INDEX(V$557:V585,MATCH($D586,$G$557:$G585,0)),INDEX(V587:V$619,MATCH($D586,$G587:$G$619,0)))","v":711200},{"$f":"IF($I586>$D586,INDEX(W$557:W585,MATCH($D586,$G$557:$G585,0)),INDEX(W587:W$619,MATCH($D586,$G587:$G$619,0)))","v":56000},{"$f":"IF($I586>$D586,INDEX(X$557:X585,MATCH($D586,$G$557:$G585,0)),INDEX(X587:X$619,MATCH($D586,$G587:$G$619,0)))","v":201230},{"$f":"IF($I586>$D586,INDEX(Y$557:Y585,MATCH($D586,$G$557:$G585,0)),INDEX(Y587:Y$619,MATCH($D586,$G587:$G$619,0)))","v":13.7},{"$f":"IF($I586>$D586,INDEX(Z$557:Z585,MATCH($D586,$G$557:$G585,0)),INDEX(Z587:Z$619,MATCH($D586,$G587:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I586>$D586,INDEX(AD$557:AD585,MATCH($D586,$G$557:$G585,0)),INDEX(AD587:AD$619,MATCH($D586,$G587:$G$619,0)))","v":6.9930069930069921E-2},null,null,{"$f":"IF($I586>$D586,INDEX(AG$557:AG585,MATCH($D586,$G$557:$G585,0)),INDEX(AG587:AG$619,MATCH($D586,$G587:$G$619,0)))","v":1},{"$f":"IF($I586>$D586,INDEX(AH$557:AH585,MATCH($D586,$G$557:$G585,0)),INDEX(AH587:AH$619,MATCH($D586,$G587:$G$619,0)))","v":0},{"$f":"IF($I586>$D586,INDEX(AI$557:AI585,MATCH($D586,$G$557:$G585,0)),INDEX(AI587:AI$619,MATCH($D586,$G587:$G$619,0)))","v":0},null,null,{"$f":"IF($I586>$D586,INDEX(AL$557:AL585,MATCH($D586,$G$557:$G585,0)),INDEX(AL587:AL$619,MATCH($D586,$G587:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I586>$D586,INDEX(AP$557:AP585,MATCH($D586,$G$557:$G585,0)),INDEX(AP587:AP$619,MATCH($D586,$G587:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I586>$D586,INDEX(AT$557:AT585,MATCH($D586,$G$557:$G585,0)),INDEX(AT587:AT$619,MATCH($D586,$G587:$G$619,0)))","v":70263},{"$f":"IF($I586>$D586,INDEX(AU$557:AU585,MATCH($D586,$G$557:$G585,0)),INDEX(AU587:AU$619,MATCH($D586,$G587:$G$619,0)))","v":1167},{"$f":"IF($I586>$D586,INDEX(AV$557:AV585,MATCH($D586,$G$557:$G585,0)),INDEX(AV587:AV$619,MATCH($D586,$G587:$G$619,0)))","v":0},{"$f":"IF($I586>$D586,INDEX(AW$557:AW585,MATCH($D586,$G$557:$G585,0)),INDEX(AW587:AW$619,MATCH($D586,$G587:$G$619,0)))","v":4},{"$f":"IF($I586>$D586,INDEX(AX$557:AX585,MATCH($D586,$G$557:$G585,0)),INDEX(AX587:AX$619,MATCH($D586,$G587:$G$619,0)))","v":35000},null,null,{"$f":"IF($I586>$D586,INDEX(BA$557:BA585,MATCH($D586,$G$557:$G585,0)),INDEX(BA587:BA$619,MATCH($D586,$G587:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I586>$D586,INDEX(BB$557:BB585,MATCH($D586,$G$557:$G585,0)),INDEX(BB587:BB$619,MATCH($D586,$G587:$G$619,0)))","v":1},0,68435.598154427571]
[null,null,10.1,10.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I587)),ABS($F$431:$F$492-I587),0))","v":10},10,10.1,1,10,10,{"$f":"K601","v":"Stor varebil, benzin"},"Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I587,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.1087060302553492},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I587,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":9882.3663868499261},711200,56000,201230,13.7,1665,null,null,null,6.9930069930069921E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,{"$f":"BA601","v":1.1359999999999999},{"$f":"BB601","v":1},0,68435.598154427571]
[null,null,10.199999999999999,10.199999999999999,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I588)),ABS($F$431:$F$492-I588),0))","v":10},10,10.199999999999999,1,10,10,{"$f":"K587","v":"Stor varebil, benzin"},"Mercedes-benz","Ml63amg","-",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I588,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.1087060302553492},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I588,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":9882.3663868499261},916035.2,56000,201230,13.7,1665,null,null,null,9.5846645370474326E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,{"$f":"BA587","v":1.1359999999999999},{"$f":"BB587","v":1},0,88145.974188007152]
[null,null,10.3,10.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I589)),ABS($F$431:$F$492-I589),0))","v":10},10,10.3,1,10,10,{"$f":"K588","v":"Stor varebil, benzin"},"Land rover","Range rover sport","3,0tdv6 varekasse med ruder 4wd aut",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I589,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.1087060302553492},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I589,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":9882.3663868499261},711200,56000,201230,13.7,1665,null,null,null,6.9930069930069921E-2,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,{"$f":"BA588","v":1.1359999999999999},{"$f":"BB588","v":1},0,68435.598154427571]
[null,null,11.1,10.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I590)),ABS($F$431:$F$492-I590),0))","v":10},0,0,0,11,11,{"$f":"IF($I590>$D590,INDEX(K$557:K589,MATCH($D590,$G$557:$G589,0)),INDEX(K591:K$619,MATCH($D590,$G591:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I590>$D590,INDEX(L$557:L589,MATCH($D590,$G$557:$G589,0)),INDEX(L591:L$619,MATCH($D590,$G591:$G$619,0)))","v":"Land rover"},{"$f":"IF($I590>$D590,INDEX(M$557:M589,MATCH($D590,$G$557:$G589,0)),INDEX(M591:M$619,MATCH($D590,$G591:$G$619,0)))","v":"Range rover sport"},{"$f":"IF($I590>$D590,INDEX(N$557:N589,MATCH($D590,$G$557:$G589,0)),INDEX(N591:N$619,MATCH($D590,$G591:$G$619,0)))","v":"3,0tdv6 varekasse med ruder 4wd aut"},{"$f":"IF($I590>$D590,INDEX(O$557:O589,MATCH($D590,$G$557:$G589,0)),INDEX(O591:O$619,MATCH($D590,$G591:$G$619,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I590,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.13364912301575838},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I590,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":9546.3659296970272},{"$f":"IF($I590>$D590,INDEX(V$557:V589,MATCH($D590,$G$557:$G589,0)),INDEX(V591:V$619,MATCH($D590,$G591:$G$619,0)))","v":711200},{"$f":"IF($I590>$D590,INDEX(W$557:W589,MATCH($D590,$G$557:$G589,0)),INDEX(W591:W$619,MATCH($D590,$G591:$G$619,0)))","v":56000},{"$f":"IF($I590>$D590,INDEX(X$557:X589,MATCH($D590,$G$557:$G589,0)),INDEX(X591:X$619,MATCH($D590,$G591:$G$619,0)))","v":201230},{"$f":"IF($I590>$D590,INDEX(Y$557:Y589,MATCH($D590,$G$557:$G589,0)),INDEX(Y591:Y$619,MATCH($D590,$G591:$G$619,0)))","v":13.7},{"$f":"IF($I590>$D590,INDEX(Z$557:Z589,MATCH($D590,$G$557:$G589,0)),INDEX(Z591:Z$619,MATCH($D590,$G591:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I590>$D590,INDEX(AD$557:AD589,MATCH($D590,$G$557:$G589,0)),INDEX(AD591:AD$619,MATCH($D590,$G591:$G$619,0)))","v":6.9930069930069921E-2},null,null,{"$f":"IF($I590>$D590,INDEX(AG$557:AG589,MATCH($D590,$G$557:$G589,0)),INDEX(AG591:AG$619,MATCH($D590,$G591:$G$619,0)))","v":1},{"$f":"IF($I590>$D590,INDEX(AH$557:AH589,MATCH($D590,$G$557:$G589,0)),INDEX(AH591:AH$619,MATCH($D590,$G591:$G$619,0)))","v":0},{"$f":"IF($I590>$D590,INDEX(AI$557:AI589,MATCH($D590,$G$557:$G589,0)),INDEX(AI591:AI$619,MATCH($D590,$G591:$G$619,0)))","v":0},null,null,{"$f":"IF($I590>$D590,INDEX(AL$557:AL589,MATCH($D590,$G$557:$G589,0)),INDEX(AL591:AL$619,MATCH($D590,$G591:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I590>$D590,INDEX(AP$557:AP589,MATCH($D590,$G$557:$G589,0)),INDEX(AP591:AP$619,MATCH($D590,$G591:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I590>$D590,INDEX(AT$557:AT589,MATCH($D590,$G$557:$G589,0)),INDEX(AT591:AT$619,MATCH($D590,$G591:$G$619,0)))","v":70263},{"$f":"IF($I590>$D590,INDEX(AU$557:AU589,MATCH($D590,$G$557:$G589,0)),INDEX(AU591:AU$619,MATCH($D590,$G591:$G$619,0)))","v":1167},{"$f":"IF($I590>$D590,INDEX(AV$557:AV589,MATCH($D590,$G$557:$G589,0)),INDEX(AV591:AV$619,MATCH($D590,$G591:$G$619,0)))","v":0},{"$f":"IF($I590>$D590,INDEX(AW$557:AW589,MATCH($D590,$G$557:$G589,0)),INDEX(AW591:AW$619,MATCH($D590,$G591:$G$619,0)))","v":4},{"$f":"IF($I590>$D590,INDEX(AX$557:AX589,MATCH($D590,$G$557:$G589,0)),INDEX(AX591:AX$619,MATCH($D590,$G591:$G$619,0)))","v":35000},null,null,{"$f":"IF($I590>$D590,INDEX(BA$557:BA589,MATCH($D590,$G$557:$G589,0)),INDEX(BA591:BA$619,MATCH($D590,$G591:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I590>$D590,INDEX(BB$557:BB589,MATCH($D590,$G$557:$G589,0)),INDEX(BB591:BB$619,MATCH($D590,$G591:$G$619,0)))","v":1},0,68435.598154427571]
[null,null,11.2,{"$f":"IF(COUNTIF(I588:I591,I591)=1,E591+0.1,IF(COUNTIF(I588:I591,I591)=2,E591+0.2,IF(COUNTIF(I588:I591,I591)=3,E591+0.3,0)))","v":10.199999999999999},{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I591)),ABS($F$431:$F$492-I591),0))","v":10},0,0,0,11,{"$f":"I591+input_år-original_år","v":11},{"$f":"IF($I591>$D591,INDEX(K$557:K590,MATCH($D591,$G$557:$G590,0)),INDEX(K592:K$619,MATCH($D591,$G592:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I591>$D591,INDEX(L$557:L590,MATCH($D591,$G$557:$G590,0)),INDEX(L592:L$619,MATCH($D591,$G592:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I591>$D591,INDEX(M$557:M590,MATCH($D591,$G$557:$G590,0)),INDEX(M592:M$619,MATCH($D591,$G592:$G$619,0)))","v":"Ml63amg"},{"$f":"IF($I591>$D591,INDEX(N$557:N590,MATCH($D591,$G$557:$G590,0)),INDEX(N592:N$619,MATCH($D591,$G592:$G$619,0)))","v":"-"},{"$f":"IF($I591>$D591,INDEX(O$557:O590,MATCH($D591,$G$557:$G590,0)),INDEX(O592:O$619,MATCH($D591,$G592:$G$619,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I591,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.13364912301575838},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I591,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":9546.3659296970272},{"$f":"IF($I591>$D591,INDEX(V$557:V590,MATCH($D591,$G$557:$G590,0)),INDEX(V592:V$619,MATCH($D591,$G592:$G$619,0)))","v":916035.2},{"$f":"IF($I591>$D591,INDEX(W$557:W590,MATCH($D591,$G$557:$G590,0)),INDEX(W592:W$619,MATCH($D591,$G592:$G$619,0)))","v":56000},{"$f":"IF($I591>$D591,INDEX(X$557:X590,MATCH($D591,$G$557:$G590,0)),INDEX(X592:X$619,MATCH($D591,$G592:$G$619,0)))","v":201230},{"$f":"IF($I591>$D591,INDEX(Y$557:Y590,MATCH($D591,$G$557:$G590,0)),INDEX(Y592:Y$619,MATCH($D591,$G592:$G$619,0)))","v":13.7},{"$f":"IF($I591>$D591,INDEX(Z$557:Z590,MATCH($D591,$G$557:$G590,0)),INDEX(Z592:Z$619,MATCH($D591,$G592:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I591>$D591,INDEX(AD$557:AD590,MATCH($D591,$G$557:$G590,0)),INDEX(AD592:AD$619,MATCH($D591,$G592:$G$619,0)))","v":9.5846645370474326E-2},null,null,{"$f":"IF($I591>$D591,INDEX(AG$557:AG590,MATCH($D591,$G$557:$G590,0)),INDEX(AG592:AG$619,MATCH($D591,$G592:$G$619,0)))","v":1},{"$f":"IF($I591>$D591,INDEX(AH$557:AH590,MATCH($D591,$G$557:$G590,0)),INDEX(AH592:AH$619,MATCH($D591,$G592:$G$619,0)))","v":0},{"$f":"IF($I591>$D591,INDEX(AI$557:AI590,MATCH($D591,$G$557:$G590,0)),INDEX(AI592:AI$619,MATCH($D591,$G592:$G$619,0)))","v":0},null,null,{"$f":"IF($I591>$D591,INDEX(AL$557:AL590,MATCH($D591,$G$557:$G590,0)),INDEX(AL592:AL$619,MATCH($D591,$G592:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I591>$D591,INDEX(AP$557:AP590,MATCH($D591,$G$557:$G590,0)),INDEX(AP592:AP$619,MATCH($D591,$G592:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I591>$D591,INDEX(AT$557:AT590,MATCH($D591,$G$557:$G590,0)),INDEX(AT592:AT$619,MATCH($D591,$G592:$G$619,0)))","v":70263},{"$f":"IF($I591>$D591,INDEX(AU$557:AU590,MATCH($D591,$G$557:$G590,0)),INDEX(AU592:AU$619,MATCH($D591,$G592:$G$619,0)))","v":1167},{"$f":"IF($I591>$D591,INDEX(AV$557:AV590,MATCH($D591,$G$557:$G590,0)),INDEX(AV592:AV$619,MATCH($D591,$G592:$G$619,0)))","v":0},{"$f":"IF($I591>$D591,INDEX(AW$557:AW590,MATCH($D591,$G$557:$G590,0)),INDEX(AW592:AW$619,MATCH($D591,$G592:$G$619,0)))","v":4},{"$f":"IF($I591>$D591,INDEX(AX$557:AX590,MATCH($D591,$G$557:$G590,0)),INDEX(AX592:AX$619,MATCH($D591,$G592:$G$619,0)))","v":35000},null,null,{"$f":"IF($I591>$D591,INDEX(BA$557:BA590,MATCH($D591,$G$557:$G590,0)),INDEX(BA592:BA$619,MATCH($D591,$G592:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I591>$D591,INDEX(BB$557:BB590,MATCH($D591,$G$557:$G590,0)),INDEX(BB592:BB$619,MATCH($D591,$G592:$G$619,0)))","v":1},{"$f":"AJ591*U591","v":0},{"$f":"-PMT(Lånerente,Y591,V591)","v":88145.974188007152}]
[null,null,11.3,10.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I592)),ABS($F$431:$F$492-I592),0))","v":10},0,0,0,11,11,{"$f":"IF($I592>$D592,INDEX(K$557:K591,MATCH($D592,$G$557:$G591,0)),INDEX(K593:K$619,MATCH($D592,$G593:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I592>$D592,INDEX(L$557:L591,MATCH($D592,$G$557:$G591,0)),INDEX(L593:L$619,MATCH($D592,$G593:$G$619,0)))","v":"Land rover"},{"$f":"IF($I592>$D592,INDEX(M$557:M591,MATCH($D592,$G$557:$G591,0)),INDEX(M593:M$619,MATCH($D592,$G593:$G$619,0)))","v":"Range rover sport"},{"$f":"IF($I592>$D592,INDEX(N$557:N591,MATCH($D592,$G$557:$G591,0)),INDEX(N593:N$619,MATCH($D592,$G593:$G$619,0)))","v":"3,0tdv6 varekasse med ruder 4wd aut"},{"$f":"IF($I592>$D592,INDEX(O$557:O591,MATCH($D592,$G$557:$G591,0)),INDEX(O593:O$619,MATCH($D592,$G593:$G$619,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I592,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.13364912301575838},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I592,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":9546.3659296970272},{"$f":"IF($I592>$D592,INDEX(V$557:V591,MATCH($D592,$G$557:$G591,0)),INDEX(V593:V$619,MATCH($D592,$G593:$G$619,0)))","v":711200},{"$f":"IF($I592>$D592,INDEX(W$557:W591,MATCH($D592,$G$557:$G591,0)),INDEX(W593:W$619,MATCH($D592,$G593:$G$619,0)))","v":56000},{"$f":"IF($I592>$D592,INDEX(X$557:X591,MATCH($D592,$G$557:$G591,0)),INDEX(X593:X$619,MATCH($D592,$G593:$G$619,0)))","v":201230},{"$f":"IF($I592>$D592,INDEX(Y$557:Y591,MATCH($D592,$G$557:$G591,0)),INDEX(Y593:Y$619,MATCH($D592,$G593:$G$619,0)))","v":13.7},{"$f":"IF($I592>$D592,INDEX(Z$557:Z591,MATCH($D592,$G$557:$G591,0)),INDEX(Z593:Z$619,MATCH($D592,$G593:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I592>$D592,INDEX(AD$557:AD591,MATCH($D592,$G$557:$G591,0)),INDEX(AD593:AD$619,MATCH($D592,$G593:$G$619,0)))","v":6.9930069930069921E-2},null,null,{"$f":"IF($I592>$D592,INDEX(AG$557:AG591,MATCH($D592,$G$557:$G591,0)),INDEX(AG593:AG$619,MATCH($D592,$G593:$G$619,0)))","v":1},{"$f":"IF($I592>$D592,INDEX(AH$557:AH591,MATCH($D592,$G$557:$G591,0)),INDEX(AH593:AH$619,MATCH($D592,$G593:$G$619,0)))","v":0},{"$f":"IF($I592>$D592,INDEX(AI$557:AI591,MATCH($D592,$G$557:$G591,0)),INDEX(AI593:AI$619,MATCH($D592,$G593:$G$619,0)))","v":0},null,null,{"$f":"IF($I592>$D592,INDEX(AL$557:AL591,MATCH($D592,$G$557:$G591,0)),INDEX(AL593:AL$619,MATCH($D592,$G593:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I592>$D592,INDEX(AP$557:AP591,MATCH($D592,$G$557:$G591,0)),INDEX(AP593:AP$619,MATCH($D592,$G593:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I592>$D592,INDEX(AT$557:AT591,MATCH($D592,$G$557:$G591,0)),INDEX(AT593:AT$619,MATCH($D592,$G593:$G$619,0)))","v":70263},{"$f":"IF($I592>$D592,INDEX(AU$557:AU591,MATCH($D592,$G$557:$G591,0)),INDEX(AU593:AU$619,MATCH($D592,$G593:$G$619,0)))","v":1167},{"$f":"IF($I592>$D592,INDEX(AV$557:AV591,MATCH($D592,$G$557:$G591,0)),INDEX(AV593:AV$619,MATCH($D592,$G593:$G$619,0)))","v":0},{"$f":"IF($I592>$D592,INDEX(AW$557:AW591,MATCH($D592,$G$557:$G591,0)),INDEX(AW593:AW$619,MATCH($D592,$G593:$G$619,0)))","v":4},{"$f":"IF($I592>$D592,INDEX(AX$557:AX591,MATCH($D592,$G$557:$G591,0)),INDEX(AX593:AX$619,MATCH($D592,$G593:$G$619,0)))","v":35000},null,null,{"$f":"IF($I592>$D592,INDEX(BA$557:BA591,MATCH($D592,$G$557:$G591,0)),INDEX(BA593:BA$619,MATCH($D592,$G593:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I592>$D592,INDEX(BB$557:BB591,MATCH($D592,$G$557:$G591,0)),INDEX(BB593:BB$619,MATCH($D592,$G593:$G$619,0)))","v":1},0,68435.598154427571]
[null,null,12.1,10.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I593)),ABS($F$431:$F$492-I593),0))","v":10},0,0,0,12,12,{"$f":"IF($I593>$D593,INDEX(K$557:K592,MATCH($D593,$G$557:$G592,0)),INDEX(K594:K$619,MATCH($D593,$G594:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I593>$D593,INDEX(L$557:L592,MATCH($D593,$G$557:$G592,0)),INDEX(L594:L$619,MATCH($D593,$G594:$G$619,0)))","v":"Land rover"},{"$f":"IF($I593>$D593,INDEX(M$557:M592,MATCH($D593,$G$557:$G592,0)),INDEX(M594:M$619,MATCH($D593,$G594:$G$619,0)))","v":"Range rover sport"},{"$f":"IF($I593>$D593,INDEX(N$557:N592,MATCH($D593,$G$557:$G592,0)),INDEX(N594:N$619,MATCH($D593,$G594:$G$619,0)))","v":"3,0tdv6 varekasse med ruder 4wd aut"},{"$f":"IF($I593>$D593,INDEX(O$557:O592,MATCH($D593,$G$557:$G592,0)),INDEX(O594:O$619,MATCH($D593,$G594:$G$619,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I593,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":5.5330736928523971E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I593,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":9221.7894880873282},{"$f":"IF($I593>$D593,INDEX(V$557:V592,MATCH($D593,$G$557:$G592,0)),INDEX(V594:V$619,MATCH($D593,$G594:$G$619,0)))","v":711200},{"$f":"IF($I593>$D593,INDEX(W$557:W592,MATCH($D593,$G$557:$G592,0)),INDEX(W594:W$619,MATCH($D593,$G594:$G$619,0)))","v":56000},{"$f":"IF($I593>$D593,INDEX(X$557:X592,MATCH($D593,$G$557:$G592,0)),INDEX(X594:X$619,MATCH($D593,$G594:$G$619,0)))","v":201230},{"$f":"IF($I593>$D593,INDEX(Y$557:Y592,MATCH($D593,$G$557:$G592,0)),INDEX(Y594:Y$619,MATCH($D593,$G594:$G$619,0)))","v":13.7},{"$f":"IF($I593>$D593,INDEX(Z$557:Z592,MATCH($D593,$G$557:$G592,0)),INDEX(Z594:Z$619,MATCH($D593,$G594:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I593>$D593,INDEX(AD$557:AD592,MATCH($D593,$G$557:$G592,0)),INDEX(AD594:AD$619,MATCH($D593,$G594:$G$619,0)))","v":6.9930069930069921E-2},null,null,{"$f":"IF($I593>$D593,INDEX(AG$557:AG592,MATCH($D593,$G$557:$G592,0)),INDEX(AG594:AG$619,MATCH($D593,$G594:$G$619,0)))","v":1},{"$f":"IF($I593>$D593,INDEX(AH$557:AH592,MATCH($D593,$G$557:$G592,0)),INDEX(AH594:AH$619,MATCH($D593,$G594:$G$619,0)))","v":0},{"$f":"IF($I593>$D593,INDEX(AI$557:AI592,MATCH($D593,$G$557:$G592,0)),INDEX(AI594:AI$619,MATCH($D593,$G594:$G$619,0)))","v":0},null,null,{"$f":"IF($I593>$D593,INDEX(AL$557:AL592,MATCH($D593,$G$557:$G592,0)),INDEX(AL594:AL$619,MATCH($D593,$G594:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I593>$D593,INDEX(AP$557:AP592,MATCH($D593,$G$557:$G592,0)),INDEX(AP594:AP$619,MATCH($D593,$G594:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I593>$D593,INDEX(AT$557:AT592,MATCH($D593,$G$557:$G592,0)),INDEX(AT594:AT$619,MATCH($D593,$G594:$G$619,0)))","v":70263},{"$f":"IF($I593>$D593,INDEX(AU$557:AU592,MATCH($D593,$G$557:$G592,0)),INDEX(AU594:AU$619,MATCH($D593,$G594:$G$619,0)))","v":1167},{"$f":"IF($I593>$D593,INDEX(AV$557:AV592,MATCH($D593,$G$557:$G592,0)),INDEX(AV594:AV$619,MATCH($D593,$G594:$G$619,0)))","v":0},{"$f":"IF($I593>$D593,INDEX(AW$557:AW592,MATCH($D593,$G$557:$G592,0)),INDEX(AW594:AW$619,MATCH($D593,$G594:$G$619,0)))","v":4},{"$f":"IF($I593>$D593,INDEX(AX$557:AX592,MATCH($D593,$G$557:$G592,0)),INDEX(AX594:AX$619,MATCH($D593,$G594:$G$619,0)))","v":35000},null,null,{"$f":"IF($I593>$D593,INDEX(BA$557:BA592,MATCH($D593,$G$557:$G592,0)),INDEX(BA594:BA$619,MATCH($D593,$G594:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I593>$D593,INDEX(BB$557:BB592,MATCH($D593,$G$557:$G592,0)),INDEX(BB594:BB$619,MATCH($D593,$G594:$G$619,0)))","v":1},0,68435.598154427571]
[null,null,12.2,10.199999999999999,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I594)),ABS($F$431:$F$492-I594),0))","v":10},0,0,0,12,12,{"$f":"IF($I594>$D594,INDEX(K$557:K593,MATCH($D594,$G$557:$G593,0)),INDEX(K595:K$619,MATCH($D594,$G595:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I594>$D594,INDEX(L$557:L593,MATCH($D594,$G$557:$G593,0)),INDEX(L595:L$619,MATCH($D594,$G595:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I594>$D594,INDEX(M$557:M593,MATCH($D594,$G$557:$G593,0)),INDEX(M595:M$619,MATCH($D594,$G595:$G$619,0)))","v":"Ml63amg"},{"$f":"IF($I594>$D594,INDEX(N$557:N593,MATCH($D594,$G$557:$G593,0)),INDEX(N595:N$619,MATCH($D594,$G595:$G$619,0)))","v":"-"},{"$f":"IF($I594>$D594,INDEX(O$557:O593,MATCH($D594,$G$557:$G593,0)),INDEX(O595:O$619,MATCH($D594,$G595:$G$619,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I594,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":5.5330736928523971E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I594,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":9221.7894880873282},{"$f":"IF($I594>$D594,INDEX(V$557:V593,MATCH($D594,$G$557:$G593,0)),INDEX(V595:V$619,MATCH($D594,$G595:$G$619,0)))","v":916035.2},{"$f":"IF($I594>$D594,INDEX(W$557:W593,MATCH($D594,$G$557:$G593,0)),INDEX(W595:W$619,MATCH($D594,$G595:$G$619,0)))","v":56000},{"$f":"IF($I594>$D594,INDEX(X$557:X593,MATCH($D594,$G$557:$G593,0)),INDEX(X595:X$619,MATCH($D594,$G595:$G$619,0)))","v":201230},{"$f":"IF($I594>$D594,INDEX(Y$557:Y593,MATCH($D594,$G$557:$G593,0)),INDEX(Y595:Y$619,MATCH($D594,$G595:$G$619,0)))","v":13.7},{"$f":"IF($I594>$D594,INDEX(Z$557:Z593,MATCH($D594,$G$557:$G593,0)),INDEX(Z595:Z$619,MATCH($D594,$G595:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I594>$D594,INDEX(AD$557:AD593,MATCH($D594,$G$557:$G593,0)),INDEX(AD595:AD$619,MATCH($D594,$G595:$G$619,0)))","v":9.5846645370474326E-2},null,null,{"$f":"IF($I594>$D594,INDEX(AG$557:AG593,MATCH($D594,$G$557:$G593,0)),INDEX(AG595:AG$619,MATCH($D594,$G595:$G$619,0)))","v":1},{"$f":"IF($I594>$D594,INDEX(AH$557:AH593,MATCH($D594,$G$557:$G593,0)),INDEX(AH595:AH$619,MATCH($D594,$G595:$G$619,0)))","v":0},{"$f":"IF($I594>$D594,INDEX(AI$557:AI593,MATCH($D594,$G$557:$G593,0)),INDEX(AI595:AI$619,MATCH($D594,$G595:$G$619,0)))","v":0},null,null,{"$f":"IF($I594>$D594,INDEX(AL$557:AL593,MATCH($D594,$G$557:$G593,0)),INDEX(AL595:AL$619,MATCH($D594,$G595:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I594>$D594,INDEX(AP$557:AP593,MATCH($D594,$G$557:$G593,0)),INDEX(AP595:AP$619,MATCH($D594,$G595:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I594>$D594,INDEX(AT$557:AT593,MATCH($D594,$G$557:$G593,0)),INDEX(AT595:AT$619,MATCH($D594,$G595:$G$619,0)))","v":70263},{"$f":"IF($I594>$D594,INDEX(AU$557:AU593,MATCH($D594,$G$557:$G593,0)),INDEX(AU595:AU$619,MATCH($D594,$G595:$G$619,0)))","v":1167},{"$f":"IF($I594>$D594,INDEX(AV$557:AV593,MATCH($D594,$G$557:$G593,0)),INDEX(AV595:AV$619,MATCH($D594,$G595:$G$619,0)))","v":0},{"$f":"IF($I594>$D594,INDEX(AW$557:AW593,MATCH($D594,$G$557:$G593,0)),INDEX(AW595:AW$619,MATCH($D594,$G595:$G$619,0)))","v":4},{"$f":"IF($I594>$D594,INDEX(AX$557:AX593,MATCH($D594,$G$557:$G593,0)),INDEX(AX595:AX$619,MATCH($D594,$G595:$G$619,0)))","v":35000},null,null,{"$f":"IF($I594>$D594,INDEX(BA$557:BA593,MATCH($D594,$G$557:$G593,0)),INDEX(BA595:BA$619,MATCH($D594,$G595:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I594>$D594,INDEX(BB$557:BB593,MATCH($D594,$G$557:$G593,0)),INDEX(BB595:BB$619,MATCH($D594,$G595:$G$619,0)))","v":1},0,88145.974188007152]
[null,null,12.3,10.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I595)),ABS($F$431:$F$492-I595),0))","v":10},0,0,0,12,12,{"$f":"IF($I595>$D595,INDEX(K$557:K594,MATCH($D595,$G$557:$G594,0)),INDEX(K596:K$619,MATCH($D595,$G596:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I595>$D595,INDEX(L$557:L594,MATCH($D595,$G$557:$G594,0)),INDEX(L596:L$619,MATCH($D595,$G596:$G$619,0)))","v":"Land rover"},{"$f":"IF($I595>$D595,INDEX(M$557:M594,MATCH($D595,$G$557:$G594,0)),INDEX(M596:M$619,MATCH($D595,$G596:$G$619,0)))","v":"Range rover sport"},{"$f":"IF($I595>$D595,INDEX(N$557:N594,MATCH($D595,$G$557:$G594,0)),INDEX(N596:N$619,MATCH($D595,$G596:$G$619,0)))","v":"3,0tdv6 varekasse med ruder 4wd aut"},{"$f":"IF($I595>$D595,INDEX(O$557:O594,MATCH($D595,$G$557:$G594,0)),INDEX(O596:O$619,MATCH($D595,$G596:$G$619,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I595,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":5.5330736928523971E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I595,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":9221.7894880873282},{"$f":"IF($I595>$D595,INDEX(V$557:V594,MATCH($D595,$G$557:$G594,0)),INDEX(V596:V$619,MATCH($D595,$G596:$G$619,0)))","v":711200},{"$f":"IF($I595>$D595,INDEX(W$557:W594,MATCH($D595,$G$557:$G594,0)),INDEX(W596:W$619,MATCH($D595,$G596:$G$619,0)))","v":56000},{"$f":"IF($I595>$D595,INDEX(X$557:X594,MATCH($D595,$G$557:$G594,0)),INDEX(X596:X$619,MATCH($D595,$G596:$G$619,0)))","v":201230},{"$f":"IF($I595>$D595,INDEX(Y$557:Y594,MATCH($D595,$G$557:$G594,0)),INDEX(Y596:Y$619,MATCH($D595,$G596:$G$619,0)))","v":13.7},{"$f":"IF($I595>$D595,INDEX(Z$557:Z594,MATCH($D595,$G$557:$G594,0)),INDEX(Z596:Z$619,MATCH($D595,$G596:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I595>$D595,INDEX(AD$557:AD594,MATCH($D595,$G$557:$G594,0)),INDEX(AD596:AD$619,MATCH($D595,$G596:$G$619,0)))","v":6.9930069930069921E-2},null,null,{"$f":"IF($I595>$D595,INDEX(AG$557:AG594,MATCH($D595,$G$557:$G594,0)),INDEX(AG596:AG$619,MATCH($D595,$G596:$G$619,0)))","v":1},{"$f":"IF($I595>$D595,INDEX(AH$557:AH594,MATCH($D595,$G$557:$G594,0)),INDEX(AH596:AH$619,MATCH($D595,$G596:$G$619,0)))","v":0},{"$f":"IF($I595>$D595,INDEX(AI$557:AI594,MATCH($D595,$G$557:$G594,0)),INDEX(AI596:AI$619,MATCH($D595,$G596:$G$619,0)))","v":0},null,null,{"$f":"IF($I595>$D595,INDEX(AL$557:AL594,MATCH($D595,$G$557:$G594,0)),INDEX(AL596:AL$619,MATCH($D595,$G596:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I595>$D595,INDEX(AP$557:AP594,MATCH($D595,$G$557:$G594,0)),INDEX(AP596:AP$619,MATCH($D595,$G596:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I595>$D595,INDEX(AT$557:AT594,MATCH($D595,$G$557:$G594,0)),INDEX(AT596:AT$619,MATCH($D595,$G596:$G$619,0)))","v":70263},{"$f":"IF($I595>$D595,INDEX(AU$557:AU594,MATCH($D595,$G$557:$G594,0)),INDEX(AU596:AU$619,MATCH($D595,$G596:$G$619,0)))","v":1167},{"$f":"IF($I595>$D595,INDEX(AV$557:AV594,MATCH($D595,$G$557:$G594,0)),INDEX(AV596:AV$619,MATCH($D595,$G596:$G$619,0)))","v":0},{"$f":"IF($I595>$D595,INDEX(AW$557:AW594,MATCH($D595,$G$557:$G594,0)),INDEX(AW596:AW$619,MATCH($D595,$G596:$G$619,0)))","v":4},{"$f":"IF($I595>$D595,INDEX(AX$557:AX594,MATCH($D595,$G$557:$G594,0)),INDEX(AX596:AX$619,MATCH($D595,$G596:$G$619,0)))","v":35000},null,null,{"$f":"IF($I595>$D595,INDEX(BA$557:BA594,MATCH($D595,$G$557:$G594,0)),INDEX(BA596:BA$619,MATCH($D595,$G596:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I595>$D595,INDEX(BB$557:BB594,MATCH($D595,$G$557:$G594,0)),INDEX(BB596:BB$619,MATCH($D595,$G596:$G$619,0)))","v":1},0,68435.598154427571]
[null,null,13.1,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I596)),ABS($F$431:$F$492-I596),0))","v":14},0,0,0,13,13,{"$f":"IF($I596>$D596,INDEX(K$557:K595,MATCH($D596,$G$557:$G595,0)),INDEX(K597:K$619,MATCH($D596,$G597:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I596>$D596,INDEX(L$557:L595,MATCH($D596,$G$557:$G595,0)),INDEX(L597:L$619,MATCH($D596,$G597:$G$619,0)))","v":"Porsche"},{"$f":"IF($I596>$D596,INDEX(M$557:M595,MATCH($D596,$G$557:$G595,0)),INDEX(M597:M$619,MATCH($D596,$G597:$G$619,0)))","v":"Cayenne"},{"$f":"IF($I596>$D596,INDEX(N$557:N595,MATCH($D596,$G$557:$G595,0)),INDEX(N597:N$619,MATCH($D596,$G597:$G$619,0)))","v":"Cayenne  aut. van"},{"$f":"IF($I596>$D596,INDEX(O$557:O595,MATCH($D596,$G$557:$G595,0)),INDEX(O597:O$619,MATCH($D596,$G597:$G$619,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I596,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.11580723239140069},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I596,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":8908.2486454923601},{"$f":"IF($I596>$D596,INDEX(V$557:V595,MATCH($D596,$G$557:$G595,0)),INDEX(V597:V$619,MATCH($D596,$G597:$G$619,0)))","v":456720},{"$f":"IF($I596>$D596,INDEX(W$557:W595,MATCH($D596,$G$557:$G595,0)),INDEX(W597:W$619,MATCH($D596,$G597:$G$619,0)))","v":56000},{"$f":"IF($I596>$D596,INDEX(X$557:X595,MATCH($D596,$G$557:$G595,0)),INDEX(X597:X$619,MATCH($D596,$G597:$G$619,0)))","v":201230},{"$f":"IF($I596>$D596,INDEX(Y$557:Y595,MATCH($D596,$G$557:$G595,0)),INDEX(Y597:Y$619,MATCH($D596,$G597:$G$619,0)))","v":13.7},{"$f":"IF($I596>$D596,INDEX(Z$557:Z595,MATCH($D596,$G$557:$G595,0)),INDEX(Z597:Z$619,MATCH($D596,$G597:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I596>$D596,INDEX(AD$557:AD595,MATCH($D596,$G$557:$G595,0)),INDEX(AD597:AD$619,MATCH($D596,$G597:$G$619,0)))","v":0.15625},null,null,{"$f":"IF($I596>$D596,INDEX(AG$557:AG595,MATCH($D596,$G$557:$G595,0)),INDEX(AG597:AG$619,MATCH($D596,$G597:$G$619,0)))","v":1},{"$f":"IF($I596>$D596,INDEX(AH$557:AH595,MATCH($D596,$G$557:$G595,0)),INDEX(AH597:AH$619,MATCH($D596,$G597:$G$619,0)))","v":0},{"$f":"IF($I596>$D596,INDEX(AI$557:AI595,MATCH($D596,$G$557:$G595,0)),INDEX(AI597:AI$619,MATCH($D596,$G597:$G$619,0)))","v":0},null,null,{"$f":"IF($I596>$D596,INDEX(AL$557:AL595,MATCH($D596,$G$557:$G595,0)),INDEX(AL597:AL$619,MATCH($D596,$G597:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I596>$D596,INDEX(AP$557:AP595,MATCH($D596,$G$557:$G595,0)),INDEX(AP597:AP$619,MATCH($D596,$G597:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I596>$D596,INDEX(AT$557:AT595,MATCH($D596,$G$557:$G595,0)),INDEX(AT597:AT$619,MATCH($D596,$G597:$G$619,0)))","v":70263},{"$f":"IF($I596>$D596,INDEX(AU$557:AU595,MATCH($D596,$G$557:$G595,0)),INDEX(AU597:AU$619,MATCH($D596,$G597:$G$619,0)))","v":1167},{"$f":"IF($I596>$D596,INDEX(AV$557:AV595,MATCH($D596,$G$557:$G595,0)),INDEX(AV597:AV$619,MATCH($D596,$G597:$G$619,0)))","v":0},{"$f":"IF($I596>$D596,INDEX(AW$557:AW595,MATCH($D596,$G$557:$G595,0)),INDEX(AW597:AW$619,MATCH($D596,$G597:$G$619,0)))","v":4},{"$f":"IF($I596>$D596,INDEX(AX$557:AX595,MATCH($D596,$G$557:$G595,0)),INDEX(AX597:AX$619,MATCH($D596,$G597:$G$619,0)))","v":35000},null,null,{"$f":"IF($I596>$D596,INDEX(BA$557:BA595,MATCH($D596,$G$557:$G595,0)),INDEX(BA597:BA$619,MATCH($D596,$G597:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I596>$D596,INDEX(BB$557:BB595,MATCH($D596,$G$557:$G595,0)),INDEX(BB597:BB$619,MATCH($D596,$G597:$G$619,0)))","v":1},0,43948.124844052531]
[null,null,13.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I597)),ABS($F$431:$F$492-I597),0))","v":14},0,0,0,13,13,{"$f":"IF($I597>$D597,INDEX(K$557:K596,MATCH($D597,$G$557:$G596,0)),INDEX(K598:K$619,MATCH($D597,$G598:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I597>$D597,INDEX(L$557:L596,MATCH($D597,$G$557:$G596,0)),INDEX(L598:L$619,MATCH($D597,$G598:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I597>$D597,INDEX(M$557:M596,MATCH($D597,$G$557:$G596,0)),INDEX(M598:M$619,MATCH($D597,$G598:$G$619,0)))","v":"Ml"},{"$f":"IF($I597>$D597,INDEX(N$557:N596,MATCH($D597,$G$557:$G596,0)),INDEX(N598:N$619,MATCH($D597,$G598:$G$619,0)))","v":"350 aut."},{"$f":"IF($I597>$D597,INDEX(O$557:O596,MATCH($D597,$G$557:$G596,0)),INDEX(O598:O$619,MATCH($D597,$G598:$G$619,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I597,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.11580723239140069},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I597,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":8908.2486454923601},{"$f":"IF($I597>$D597,INDEX(V$557:V596,MATCH($D597,$G$557:$G596,0)),INDEX(V598:V$619,MATCH($D597,$G598:$G$619,0)))","v":330400},{"$f":"IF($I597>$D597,INDEX(W$557:W596,MATCH($D597,$G$557:$G596,0)),INDEX(W598:W$619,MATCH($D597,$G598:$G$619,0)))","v":56000},{"$f":"IF($I597>$D597,INDEX(X$557:X596,MATCH($D597,$G$557:$G596,0)),INDEX(X598:X$619,MATCH($D597,$G598:$G$619,0)))","v":201230},{"$f":"IF($I597>$D597,INDEX(Y$557:Y596,MATCH($D597,$G$557:$G596,0)),INDEX(Y598:Y$619,MATCH($D597,$G598:$G$619,0)))","v":13.7},{"$f":"IF($I597>$D597,INDEX(Z$557:Z596,MATCH($D597,$G$557:$G596,0)),INDEX(Z598:Z$619,MATCH($D597,$G598:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I597>$D597,INDEX(AD$557:AD596,MATCH($D597,$G$557:$G596,0)),INDEX(AD598:AD$619,MATCH($D597,$G598:$G$619,0)))","v":0.1234567901234568},null,null,{"$f":"IF($I597>$D597,INDEX(AG$557:AG596,MATCH($D597,$G$557:$G596,0)),INDEX(AG598:AG$619,MATCH($D597,$G598:$G$619,0)))","v":1},{"$f":"IF($I597>$D597,INDEX(AH$557:AH596,MATCH($D597,$G$557:$G596,0)),INDEX(AH598:AH$619,MATCH($D597,$G598:$G$619,0)))","v":0},{"$f":"IF($I597>$D597,INDEX(AI$557:AI596,MATCH($D597,$G$557:$G596,0)),INDEX(AI598:AI$619,MATCH($D597,$G598:$G$619,0)))","v":0},null,null,{"$f":"IF($I597>$D597,INDEX(AL$557:AL596,MATCH($D597,$G$557:$G596,0)),INDEX(AL598:AL$619,MATCH($D597,$G598:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I597>$D597,INDEX(AP$557:AP596,MATCH($D597,$G$557:$G596,0)),INDEX(AP598:AP$619,MATCH($D597,$G598:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I597>$D597,INDEX(AT$557:AT596,MATCH($D597,$G$557:$G596,0)),INDEX(AT598:AT$619,MATCH($D597,$G598:$G$619,0)))","v":70263},{"$f":"IF($I597>$D597,INDEX(AU$557:AU596,MATCH($D597,$G$557:$G596,0)),INDEX(AU598:AU$619,MATCH($D597,$G598:$G$619,0)))","v":1167},{"$f":"IF($I597>$D597,INDEX(AV$557:AV596,MATCH($D597,$G$557:$G596,0)),INDEX(AV598:AV$619,MATCH($D597,$G598:$G$619,0)))","v":0},{"$f":"IF($I597>$D597,INDEX(AW$557:AW596,MATCH($D597,$G$557:$G596,0)),INDEX(AW598:AW$619,MATCH($D597,$G598:$G$619,0)))","v":4},{"$f":"IF($I597>$D597,INDEX(AX$557:AX596,MATCH($D597,$G$557:$G596,0)),INDEX(AX598:AX$619,MATCH($D597,$G598:$G$619,0)))","v":35000},null,null,{"$f":"IF($I597>$D597,INDEX(BA$557:BA596,MATCH($D597,$G$557:$G596,0)),INDEX(BA598:BA$619,MATCH($D597,$G598:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I597>$D597,INDEX(BB$557:BB596,MATCH($D597,$G$557:$G596,0)),INDEX(BB598:BB$619,MATCH($D597,$G598:$G$619,0)))","v":1},0,31792.915678041154]
[null,null,13.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I598)),ABS($F$431:$F$492-I598),0))","v":14},0,0,0,13,13,{"$f":"IF($I598>$D598,INDEX(K$557:K597,MATCH($D598,$G$557:$G597,0)),INDEX(K599:K$619,MATCH($D598,$G599:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I598>$D598,INDEX(L$557:L597,MATCH($D598,$G$557:$G597,0)),INDEX(L599:L$619,MATCH($D598,$G599:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I598>$D598,INDEX(M$557:M597,MATCH($D598,$G$557:$G597,0)),INDEX(M599:M$619,MATCH($D598,$G599:$G$619,0)))","v":"R"},{"$f":"IF($I598>$D598,INDEX(N$557:N597,MATCH($D598,$G$557:$G597,0)),INDEX(N599:N$619,MATCH($D598,$G599:$G$619,0)))","v":"500 aut."},{"$f":"IF($I598>$D598,INDEX(O$557:O597,MATCH($D598,$G$557:$G597,0)),INDEX(O599:O$619,MATCH($D598,$G599:$G$619,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I598,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.11580723239140069},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I598,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":8908.2486454923601},{"$f":"IF($I598>$D598,INDEX(V$557:V597,MATCH($D598,$G$557:$G597,0)),INDEX(V599:V$619,MATCH($D598,$G599:$G$619,0)))","v":440531.20000000001},{"$f":"IF($I598>$D598,INDEX(W$557:W597,MATCH($D598,$G$557:$G597,0)),INDEX(W599:W$619,MATCH($D598,$G599:$G$619,0)))","v":56000},{"$f":"IF($I598>$D598,INDEX(X$557:X597,MATCH($D598,$G$557:$G597,0)),INDEX(X599:X$619,MATCH($D598,$G599:$G$619,0)))","v":201230},{"$f":"IF($I598>$D598,INDEX(Y$557:Y597,MATCH($D598,$G$557:$G597,0)),INDEX(Y599:Y$619,MATCH($D598,$G599:$G$619,0)))","v":13.7},{"$f":"IF($I598>$D598,INDEX(Z$557:Z597,MATCH($D598,$G$557:$G597,0)),INDEX(Z599:Z$619,MATCH($D598,$G599:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I598>$D598,INDEX(AD$557:AD597,MATCH($D598,$G$557:$G597,0)),INDEX(AD599:AD$619,MATCH($D598,$G599:$G$619,0)))","v":0.13282732447767429},null,null,{"$f":"IF($I598>$D598,INDEX(AG$557:AG597,MATCH($D598,$G$557:$G597,0)),INDEX(AG599:AG$619,MATCH($D598,$G599:$G$619,0)))","v":1},{"$f":"IF($I598>$D598,INDEX(AH$557:AH597,MATCH($D598,$G$557:$G597,0)),INDEX(AH599:AH$619,MATCH($D598,$G599:$G$619,0)))","v":0},{"$f":"IF($I598>$D598,INDEX(AI$557:AI597,MATCH($D598,$G$557:$G597,0)),INDEX(AI599:AI$619,MATCH($D598,$G599:$G$619,0)))","v":0},null,null,{"$f":"IF($I598>$D598,INDEX(AL$557:AL597,MATCH($D598,$G$557:$G597,0)),INDEX(AL599:AL$619,MATCH($D598,$G599:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I598>$D598,INDEX(AP$557:AP597,MATCH($D598,$G$557:$G597,0)),INDEX(AP599:AP$619,MATCH($D598,$G599:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I598>$D598,INDEX(AT$557:AT597,MATCH($D598,$G$557:$G597,0)),INDEX(AT599:AT$619,MATCH($D598,$G599:$G$619,0)))","v":70263},{"$f":"IF($I598>$D598,INDEX(AU$557:AU597,MATCH($D598,$G$557:$G597,0)),INDEX(AU599:AU$619,MATCH($D598,$G599:$G$619,0)))","v":1167},{"$f":"IF($I598>$D598,INDEX(AV$557:AV597,MATCH($D598,$G$557:$G597,0)),INDEX(AV599:AV$619,MATCH($D598,$G599:$G$619,0)))","v":0},{"$f":"IF($I598>$D598,INDEX(AW$557:AW597,MATCH($D598,$G$557:$G597,0)),INDEX(AW599:AW$619,MATCH($D598,$G599:$G$619,0)))","v":4},{"$f":"IF($I598>$D598,INDEX(AX$557:AX597,MATCH($D598,$G$557:$G597,0)),INDEX(AX599:AX$619,MATCH($D598,$G599:$G$619,0)))","v":35000},null,null,{"$f":"IF($I598>$D598,INDEX(BA$557:BA597,MATCH($D598,$G$557:$G597,0)),INDEX(BA599:BA$619,MATCH($D598,$G599:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I598>$D598,INDEX(BB$557:BB597,MATCH($D598,$G$557:$G597,0)),INDEX(BB599:BB$619,MATCH($D598,$G599:$G$619,0)))","v":1},0,42390.348956253882]
[null,null,14.1,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I599)),ABS($F$431:$F$492-I599),0))","v":14},14,14.1,1,14,14,"Stor varebil, benzin","Porsche","Cayenne","Cayenne  aut. van",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I599,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.480123328945846},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I599,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":8605.3681915456164},456720,56000,201230,13.7,1665,null,null,null,0.15625,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,{"$f":"'Fælles forudsætninger'!F61","v":1.1359999999999999},{"$f":"'Fælles forudsætninger'!K61","v":1},0,43948.124844052531]
[null,null,14.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I600)),ABS($F$431:$F$492-I600),0))","v":14},14,14.2,1,14,14,{"$f":"K599","v":"Stor varebil, benzin"},"Mercedes-benz","Ml","350 aut.",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I600,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.480123328945846},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I600,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":8605.3681915456164},330400,56000,201230,13.7,1665,null,null,null,0.1234567901234568,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,{"$f":"BA599","v":1.1359999999999999},{"$f":"BB599","v":1},0,31792.915678041154]
[null,null,14.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I601)),ABS($F$431:$F$492-I601),0))","v":14},14,14.3,1,14,14,{"$f":"K600","v":"Stor varebil, benzin"},"Mercedes-benz","R","500 aut.",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I601,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.480123328945846},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I601,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":8605.3681915456164},440531.20000000001,56000,201230,13.7,1665,null,null,null,0.13282732447767429,null,null,1,0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1167,0,4,35000,null,null,{"$f":"BA600","v":1.1359999999999999},{"$f":"BB600","v":1},0,42390.348956253882]
[null,null,15.1,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I602)),ABS($F$431:$F$492-I602),0))","v":14},0,0,0,15,15,{"$f":"IF($I602>$D602,INDEX(K$557:K601,MATCH($D602,$G$557:$G601,0)),INDEX(K603:K$619,MATCH($D602,$G603:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I602>$D602,INDEX(L$557:L601,MATCH($D602,$G$557:$G601,0)),INDEX(L603:L$619,MATCH($D602,$G603:$G$619,0)))","v":"Porsche"},{"$f":"IF($I602>$D602,INDEX(M$557:M601,MATCH($D602,$G$557:$G601,0)),INDEX(M603:M$619,MATCH($D602,$G603:$G$619,0)))","v":"Cayenne"},{"$f":"IF($I602>$D602,INDEX(N$557:N601,MATCH($D602,$G$557:$G601,0)),INDEX(N603:N$619,MATCH($D602,$G603:$G$619,0)))","v":"Cayenne  aut. van"},{"$f":"IF($I602>$D602,INDEX(O$557:O601,MATCH($D602,$G$557:$G601,0)),INDEX(O603:O$619,MATCH($D602,$G603:$G$619,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I602,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.6542443489335805},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I602,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":8312.7856730330677},{"$f":"IF($I602>$D602,INDEX(V$557:V601,MATCH($D602,$G$557:$G601,0)),INDEX(V603:V$619,MATCH($D602,$G603:$G$619,0)))","v":456720},{"$f":"IF($I602>$D602,INDEX(W$557:W601,MATCH($D602,$G$557:$G601,0)),INDEX(W603:W$619,MATCH($D602,$G603:$G$619,0)))","v":56000},{"$f":"IF($I602>$D602,INDEX(X$557:X601,MATCH($D602,$G$557:$G601,0)),INDEX(X603:X$619,MATCH($D602,$G603:$G$619,0)))","v":201230},{"$f":"IF($I602>$D602,INDEX(Y$557:Y601,MATCH($D602,$G$557:$G601,0)),INDEX(Y603:Y$619,MATCH($D602,$G603:$G$619,0)))","v":13.7},{"$f":"IF($I602>$D602,INDEX(Z$557:Z601,MATCH($D602,$G$557:$G601,0)),INDEX(Z603:Z$619,MATCH($D602,$G603:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I602>$D602,INDEX(AD$557:AD601,MATCH($D602,$G$557:$G601,0)),INDEX(AD603:AD$619,MATCH($D602,$G603:$G$619,0)))","v":0.15625},null,null,{"$f":"IF($I602>$D602,INDEX(AG$557:AG601,MATCH($D602,$G$557:$G601,0)),INDEX(AG603:AG$619,MATCH($D602,$G603:$G$619,0)))","v":1},{"$f":"IF($I602>$D602,INDEX(AH$557:AH601,MATCH($D602,$G$557:$G601,0)),INDEX(AH603:AH$619,MATCH($D602,$G603:$G$619,0)))","v":0},{"$f":"IF($I602>$D602,INDEX(AI$557:AI601,MATCH($D602,$G$557:$G601,0)),INDEX(AI603:AI$619,MATCH($D602,$G603:$G$619,0)))","v":0},null,null,{"$f":"IF($I602>$D602,INDEX(AL$557:AL601,MATCH($D602,$G$557:$G601,0)),INDEX(AL603:AL$619,MATCH($D602,$G603:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I602>$D602,INDEX(AP$557:AP601,MATCH($D602,$G$557:$G601,0)),INDEX(AP603:AP$619,MATCH($D602,$G603:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I602>$D602,INDEX(AT$557:AT601,MATCH($D602,$G$557:$G601,0)),INDEX(AT603:AT$619,MATCH($D602,$G603:$G$619,0)))","v":70263},{"$f":"IF($I602>$D602,INDEX(AU$557:AU601,MATCH($D602,$G$557:$G601,0)),INDEX(AU603:AU$619,MATCH($D602,$G603:$G$619,0)))","v":1167},{"$f":"IF($I602>$D602,INDEX(AV$557:AV601,MATCH($D602,$G$557:$G601,0)),INDEX(AV603:AV$619,MATCH($D602,$G603:$G$619,0)))","v":0},{"$f":"IF($I602>$D602,INDEX(AW$557:AW601,MATCH($D602,$G$557:$G601,0)),INDEX(AW603:AW$619,MATCH($D602,$G603:$G$619,0)))","v":4},{"$f":"IF($I602>$D602,INDEX(AX$557:AX601,MATCH($D602,$G$557:$G601,0)),INDEX(AX603:AX$619,MATCH($D602,$G603:$G$619,0)))","v":35000},null,null,{"$f":"IF($I602>$D602,INDEX(BA$557:BA601,MATCH($D602,$G$557:$G601,0)),INDEX(BA603:BA$619,MATCH($D602,$G603:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I602>$D602,INDEX(BB$557:BB601,MATCH($D602,$G$557:$G601,0)),INDEX(BB603:BB$619,MATCH($D602,$G603:$G$619,0)))","v":1},0,43948.124844052531]
[null,null,15.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I603)),ABS($F$431:$F$492-I603),0))","v":14},0,0,0,15,15,{"$f":"IF($I603>$D603,INDEX(K$557:K602,MATCH($D603,$G$557:$G602,0)),INDEX(K604:K$619,MATCH($D603,$G604:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I603>$D603,INDEX(L$557:L602,MATCH($D603,$G$557:$G602,0)),INDEX(L604:L$619,MATCH($D603,$G604:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I603>$D603,INDEX(M$557:M602,MATCH($D603,$G$557:$G602,0)),INDEX(M604:M$619,MATCH($D603,$G604:$G$619,0)))","v":"Ml"},{"$f":"IF($I603>$D603,INDEX(N$557:N602,MATCH($D603,$G$557:$G602,0)),INDEX(N604:N$619,MATCH($D603,$G604:$G$619,0)))","v":"350 aut."},{"$f":"IF($I603>$D603,INDEX(O$557:O602,MATCH($D603,$G$557:$G602,0)),INDEX(O604:O$619,MATCH($D603,$G604:$G$619,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I603,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.6542443489335805},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I603,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":8312.7856730330677},{"$f":"IF($I603>$D603,INDEX(V$557:V602,MATCH($D603,$G$557:$G602,0)),INDEX(V604:V$619,MATCH($D603,$G604:$G$619,0)))","v":330400},{"$f":"IF($I603>$D603,INDEX(W$557:W602,MATCH($D603,$G$557:$G602,0)),INDEX(W604:W$619,MATCH($D603,$G604:$G$619,0)))","v":56000},{"$f":"IF($I603>$D603,INDEX(X$557:X602,MATCH($D603,$G$557:$G602,0)),INDEX(X604:X$619,MATCH($D603,$G604:$G$619,0)))","v":201230},{"$f":"IF($I603>$D603,INDEX(Y$557:Y602,MATCH($D603,$G$557:$G602,0)),INDEX(Y604:Y$619,MATCH($D603,$G604:$G$619,0)))","v":13.7},{"$f":"IF($I603>$D603,INDEX(Z$557:Z602,MATCH($D603,$G$557:$G602,0)),INDEX(Z604:Z$619,MATCH($D603,$G604:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I603>$D603,INDEX(AD$557:AD602,MATCH($D603,$G$557:$G602,0)),INDEX(AD604:AD$619,MATCH($D603,$G604:$G$619,0)))","v":0.1234567901234568},null,null,{"$f":"IF($I603>$D603,INDEX(AG$557:AG602,MATCH($D603,$G$557:$G602,0)),INDEX(AG604:AG$619,MATCH($D603,$G604:$G$619,0)))","v":1},{"$f":"IF($I603>$D603,INDEX(AH$557:AH602,MATCH($D603,$G$557:$G602,0)),INDEX(AH604:AH$619,MATCH($D603,$G604:$G$619,0)))","v":0},{"$f":"IF($I603>$D603,INDEX(AI$557:AI602,MATCH($D603,$G$557:$G602,0)),INDEX(AI604:AI$619,MATCH($D603,$G604:$G$619,0)))","v":0},null,null,{"$f":"IF($I603>$D603,INDEX(AL$557:AL602,MATCH($D603,$G$557:$G602,0)),INDEX(AL604:AL$619,MATCH($D603,$G604:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I603>$D603,INDEX(AP$557:AP602,MATCH($D603,$G$557:$G602,0)),INDEX(AP604:AP$619,MATCH($D603,$G604:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I603>$D603,INDEX(AT$557:AT602,MATCH($D603,$G$557:$G602,0)),INDEX(AT604:AT$619,MATCH($D603,$G604:$G$619,0)))","v":70263},{"$f":"IF($I603>$D603,INDEX(AU$557:AU602,MATCH($D603,$G$557:$G602,0)),INDEX(AU604:AU$619,MATCH($D603,$G604:$G$619,0)))","v":1167},{"$f":"IF($I603>$D603,INDEX(AV$557:AV602,MATCH($D603,$G$557:$G602,0)),INDEX(AV604:AV$619,MATCH($D603,$G604:$G$619,0)))","v":0},{"$f":"IF($I603>$D603,INDEX(AW$557:AW602,MATCH($D603,$G$557:$G602,0)),INDEX(AW604:AW$619,MATCH($D603,$G604:$G$619,0)))","v":4},{"$f":"IF($I603>$D603,INDEX(AX$557:AX602,MATCH($D603,$G$557:$G602,0)),INDEX(AX604:AX$619,MATCH($D603,$G604:$G$619,0)))","v":35000},null,null,{"$f":"IF($I603>$D603,INDEX(BA$557:BA602,MATCH($D603,$G$557:$G602,0)),INDEX(BA604:BA$619,MATCH($D603,$G604:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I603>$D603,INDEX(BB$557:BB602,MATCH($D603,$G$557:$G602,0)),INDEX(BB604:BB$619,MATCH($D603,$G604:$G$619,0)))","v":1},0,31792.915678041154]
[null,null,15.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I604)),ABS($F$431:$F$492-I604),0))","v":14},0,0,0,15,15,{"$f":"IF($I604>$D604,INDEX(K$557:K603,MATCH($D604,$G$557:$G603,0)),INDEX(K605:K$619,MATCH($D604,$G605:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I604>$D604,INDEX(L$557:L603,MATCH($D604,$G$557:$G603,0)),INDEX(L605:L$619,MATCH($D604,$G605:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I604>$D604,INDEX(M$557:M603,MATCH($D604,$G$557:$G603,0)),INDEX(M605:M$619,MATCH($D604,$G605:$G$619,0)))","v":"R"},{"$f":"IF($I604>$D604,INDEX(N$557:N603,MATCH($D604,$G$557:$G603,0)),INDEX(N605:N$619,MATCH($D604,$G605:$G$619,0)))","v":"500 aut."},{"$f":"IF($I604>$D604,INDEX(O$557:O603,MATCH($D604,$G$557:$G603,0)),INDEX(O605:O$619,MATCH($D604,$G605:$G$619,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I604,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.6542443489335805},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I604,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":8312.7856730330677},{"$f":"IF($I604>$D604,INDEX(V$557:V603,MATCH($D604,$G$557:$G603,0)),INDEX(V605:V$619,MATCH($D604,$G605:$G$619,0)))","v":440531.20000000001},{"$f":"IF($I604>$D604,INDEX(W$557:W603,MATCH($D604,$G$557:$G603,0)),INDEX(W605:W$619,MATCH($D604,$G605:$G$619,0)))","v":56000},{"$f":"IF($I604>$D604,INDEX(X$557:X603,MATCH($D604,$G$557:$G603,0)),INDEX(X605:X$619,MATCH($D604,$G605:$G$619,0)))","v":201230},{"$f":"IF($I604>$D604,INDEX(Y$557:Y603,MATCH($D604,$G$557:$G603,0)),INDEX(Y605:Y$619,MATCH($D604,$G605:$G$619,0)))","v":13.7},{"$f":"IF($I604>$D604,INDEX(Z$557:Z603,MATCH($D604,$G$557:$G603,0)),INDEX(Z605:Z$619,MATCH($D604,$G605:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I604>$D604,INDEX(AD$557:AD603,MATCH($D604,$G$557:$G603,0)),INDEX(AD605:AD$619,MATCH($D604,$G605:$G$619,0)))","v":0.13282732447767429},null,null,{"$f":"IF($I604>$D604,INDEX(AG$557:AG603,MATCH($D604,$G$557:$G603,0)),INDEX(AG605:AG$619,MATCH($D604,$G605:$G$619,0)))","v":1},{"$f":"IF($I604>$D604,INDEX(AH$557:AH603,MATCH($D604,$G$557:$G603,0)),INDEX(AH605:AH$619,MATCH($D604,$G605:$G$619,0)))","v":0},{"$f":"IF($I604>$D604,INDEX(AI$557:AI603,MATCH($D604,$G$557:$G603,0)),INDEX(AI605:AI$619,MATCH($D604,$G605:$G$619,0)))","v":0},null,null,{"$f":"IF($I604>$D604,INDEX(AL$557:AL603,MATCH($D604,$G$557:$G603,0)),INDEX(AL605:AL$619,MATCH($D604,$G605:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I604>$D604,INDEX(AP$557:AP603,MATCH($D604,$G$557:$G603,0)),INDEX(AP605:AP$619,MATCH($D604,$G605:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I604>$D604,INDEX(AT$557:AT603,MATCH($D604,$G$557:$G603,0)),INDEX(AT605:AT$619,MATCH($D604,$G605:$G$619,0)))","v":70263},{"$f":"IF($I604>$D604,INDEX(AU$557:AU603,MATCH($D604,$G$557:$G603,0)),INDEX(AU605:AU$619,MATCH($D604,$G605:$G$619,0)))","v":1167},{"$f":"IF($I604>$D604,INDEX(AV$557:AV603,MATCH($D604,$G$557:$G603,0)),INDEX(AV605:AV$619,MATCH($D604,$G605:$G$619,0)))","v":0},{"$f":"IF($I604>$D604,INDEX(AW$557:AW603,MATCH($D604,$G$557:$G603,0)),INDEX(AW605:AW$619,MATCH($D604,$G605:$G$619,0)))","v":4},{"$f":"IF($I604>$D604,INDEX(AX$557:AX603,MATCH($D604,$G$557:$G603,0)),INDEX(AX605:AX$619,MATCH($D604,$G605:$G$619,0)))","v":35000},null,null,{"$f":"IF($I604>$D604,INDEX(BA$557:BA603,MATCH($D604,$G$557:$G603,0)),INDEX(BA605:BA$619,MATCH($D604,$G605:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I604>$D604,INDEX(BB$557:BB603,MATCH($D604,$G$557:$G603,0)),INDEX(BB605:BB$619,MATCH($D604,$G605:$G$619,0)))","v":1},0,42390.348956253882]
[null,null,16.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I605)),ABS($F$431:$F$492-I605),0))","v":14},0,0,0,16,16,{"$f":"IF($I605>$D605,INDEX(K$557:K604,MATCH($D605,$G$557:$G604,0)),INDEX(K606:K$619,MATCH($D605,$G606:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I605>$D605,INDEX(L$557:L604,MATCH($D605,$G$557:$G604,0)),INDEX(L606:L$619,MATCH($D605,$G606:$G$619,0)))","v":"Porsche"},{"$f":"IF($I605>$D605,INDEX(M$557:M604,MATCH($D605,$G$557:$G604,0)),INDEX(M606:M$619,MATCH($D605,$G606:$G$619,0)))","v":"Cayenne"},{"$f":"IF($I605>$D605,INDEX(N$557:N604,MATCH($D605,$G$557:$G604,0)),INDEX(N606:N$619,MATCH($D605,$G606:$G$619,0)))","v":"Cayenne  aut. van"},{"$f":"IF($I605>$D605,INDEX(O$557:O604,MATCH($D605,$G$557:$G604,0)),INDEX(O606:O$619,MATCH($D605,$G606:$G$619,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I605,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.638150795870589},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I605,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":8030.1509601499465},{"$f":"IF($I605>$D605,INDEX(V$557:V604,MATCH($D605,$G$557:$G604,0)),INDEX(V606:V$619,MATCH($D605,$G606:$G$619,0)))","v":456720},{"$f":"IF($I605>$D605,INDEX(W$557:W604,MATCH($D605,$G$557:$G604,0)),INDEX(W606:W$619,MATCH($D605,$G606:$G$619,0)))","v":56000},{"$f":"IF($I605>$D605,INDEX(X$557:X604,MATCH($D605,$G$557:$G604,0)),INDEX(X606:X$619,MATCH($D605,$G606:$G$619,0)))","v":201230},{"$f":"IF($I605>$D605,INDEX(Y$557:Y604,MATCH($D605,$G$557:$G604,0)),INDEX(Y606:Y$619,MATCH($D605,$G606:$G$619,0)))","v":13.7},{"$f":"IF($I605>$D605,INDEX(Z$557:Z604,MATCH($D605,$G$557:$G604,0)),INDEX(Z606:Z$619,MATCH($D605,$G606:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I605>$D605,INDEX(AD$557:AD604,MATCH($D605,$G$557:$G604,0)),INDEX(AD606:AD$619,MATCH($D605,$G606:$G$619,0)))","v":0.15625},null,null,{"$f":"IF($I605>$D605,INDEX(AG$557:AG604,MATCH($D605,$G$557:$G604,0)),INDEX(AG606:AG$619,MATCH($D605,$G606:$G$619,0)))","v":1},{"$f":"IF($I605>$D605,INDEX(AH$557:AH604,MATCH($D605,$G$557:$G604,0)),INDEX(AH606:AH$619,MATCH($D605,$G606:$G$619,0)))","v":0},{"$f":"IF($I605>$D605,INDEX(AI$557:AI604,MATCH($D605,$G$557:$G604,0)),INDEX(AI606:AI$619,MATCH($D605,$G606:$G$619,0)))","v":0},null,null,{"$f":"IF($I605>$D605,INDEX(AL$557:AL604,MATCH($D605,$G$557:$G604,0)),INDEX(AL606:AL$619,MATCH($D605,$G606:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I605>$D605,INDEX(AP$557:AP604,MATCH($D605,$G$557:$G604,0)),INDEX(AP606:AP$619,MATCH($D605,$G606:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I605>$D605,INDEX(AT$557:AT604,MATCH($D605,$G$557:$G604,0)),INDEX(AT606:AT$619,MATCH($D605,$G606:$G$619,0)))","v":70263},{"$f":"IF($I605>$D605,INDEX(AU$557:AU604,MATCH($D605,$G$557:$G604,0)),INDEX(AU606:AU$619,MATCH($D605,$G606:$G$619,0)))","v":1167},{"$f":"IF($I605>$D605,INDEX(AV$557:AV604,MATCH($D605,$G$557:$G604,0)),INDEX(AV606:AV$619,MATCH($D605,$G606:$G$619,0)))","v":0},{"$f":"IF($I605>$D605,INDEX(AW$557:AW604,MATCH($D605,$G$557:$G604,0)),INDEX(AW606:AW$619,MATCH($D605,$G606:$G$619,0)))","v":4},{"$f":"IF($I605>$D605,INDEX(AX$557:AX604,MATCH($D605,$G$557:$G604,0)),INDEX(AX606:AX$619,MATCH($D605,$G606:$G$619,0)))","v":35000},null,null,{"$f":"IF($I605>$D605,INDEX(BA$557:BA604,MATCH($D605,$G$557:$G604,0)),INDEX(BA606:BA$619,MATCH($D605,$G606:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I605>$D605,INDEX(BB$557:BB604,MATCH($D605,$G$557:$G604,0)),INDEX(BB606:BB$619,MATCH($D605,$G606:$G$619,0)))","v":1},0,43948.124844052531]
[null,null,16.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I606)),ABS($F$431:$F$492-I606),0))","v":14},0,0,0,16,16,{"$f":"IF($I606>$D606,INDEX(K$557:K605,MATCH($D606,$G$557:$G605,0)),INDEX(K607:K$619,MATCH($D606,$G607:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I606>$D606,INDEX(L$557:L605,MATCH($D606,$G$557:$G605,0)),INDEX(L607:L$619,MATCH($D606,$G607:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I606>$D606,INDEX(M$557:M605,MATCH($D606,$G$557:$G605,0)),INDEX(M607:M$619,MATCH($D606,$G607:$G$619,0)))","v":"Ml"},{"$f":"IF($I606>$D606,INDEX(N$557:N605,MATCH($D606,$G$557:$G605,0)),INDEX(N607:N$619,MATCH($D606,$G607:$G$619,0)))","v":"350 aut."},{"$f":"IF($I606>$D606,INDEX(O$557:O605,MATCH($D606,$G$557:$G605,0)),INDEX(O607:O$619,MATCH($D606,$G607:$G$619,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I606,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.638150795870589},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I606,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":8030.1509601499465},{"$f":"IF($I606>$D606,INDEX(V$557:V605,MATCH($D606,$G$557:$G605,0)),INDEX(V607:V$619,MATCH($D606,$G607:$G$619,0)))","v":330400},{"$f":"IF($I606>$D606,INDEX(W$557:W605,MATCH($D606,$G$557:$G605,0)),INDEX(W607:W$619,MATCH($D606,$G607:$G$619,0)))","v":56000},{"$f":"IF($I606>$D606,INDEX(X$557:X605,MATCH($D606,$G$557:$G605,0)),INDEX(X607:X$619,MATCH($D606,$G607:$G$619,0)))","v":201230},{"$f":"IF($I606>$D606,INDEX(Y$557:Y605,MATCH($D606,$G$557:$G605,0)),INDEX(Y607:Y$619,MATCH($D606,$G607:$G$619,0)))","v":13.7},{"$f":"IF($I606>$D606,INDEX(Z$557:Z605,MATCH($D606,$G$557:$G605,0)),INDEX(Z607:Z$619,MATCH($D606,$G607:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I606>$D606,INDEX(AD$557:AD605,MATCH($D606,$G$557:$G605,0)),INDEX(AD607:AD$619,MATCH($D606,$G607:$G$619,0)))","v":0.1234567901234568},null,null,{"$f":"IF($I606>$D606,INDEX(AG$557:AG605,MATCH($D606,$G$557:$G605,0)),INDEX(AG607:AG$619,MATCH($D606,$G607:$G$619,0)))","v":1},{"$f":"IF($I606>$D606,INDEX(AH$557:AH605,MATCH($D606,$G$557:$G605,0)),INDEX(AH607:AH$619,MATCH($D606,$G607:$G$619,0)))","v":0},{"$f":"IF($I606>$D606,INDEX(AI$557:AI605,MATCH($D606,$G$557:$G605,0)),INDEX(AI607:AI$619,MATCH($D606,$G607:$G$619,0)))","v":0},null,null,{"$f":"IF($I606>$D606,INDEX(AL$557:AL605,MATCH($D606,$G$557:$G605,0)),INDEX(AL607:AL$619,MATCH($D606,$G607:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I606>$D606,INDEX(AP$557:AP605,MATCH($D606,$G$557:$G605,0)),INDEX(AP607:AP$619,MATCH($D606,$G607:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I606>$D606,INDEX(AT$557:AT605,MATCH($D606,$G$557:$G605,0)),INDEX(AT607:AT$619,MATCH($D606,$G607:$G$619,0)))","v":70263},{"$f":"IF($I606>$D606,INDEX(AU$557:AU605,MATCH($D606,$G$557:$G605,0)),INDEX(AU607:AU$619,MATCH($D606,$G607:$G$619,0)))","v":1167},{"$f":"IF($I606>$D606,INDEX(AV$557:AV605,MATCH($D606,$G$557:$G605,0)),INDEX(AV607:AV$619,MATCH($D606,$G607:$G$619,0)))","v":0},{"$f":"IF($I606>$D606,INDEX(AW$557:AW605,MATCH($D606,$G$557:$G605,0)),INDEX(AW607:AW$619,MATCH($D606,$G607:$G$619,0)))","v":4},{"$f":"IF($I606>$D606,INDEX(AX$557:AX605,MATCH($D606,$G$557:$G605,0)),INDEX(AX607:AX$619,MATCH($D606,$G607:$G$619,0)))","v":35000},null,null,{"$f":"IF($I606>$D606,INDEX(BA$557:BA605,MATCH($D606,$G$557:$G605,0)),INDEX(BA607:BA$619,MATCH($D606,$G607:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I606>$D606,INDEX(BB$557:BB605,MATCH($D606,$G$557:$G605,0)),INDEX(BB607:BB$619,MATCH($D606,$G607:$G$619,0)))","v":1},0,31792.915678041154]
[null,null,16.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I607)),ABS($F$431:$F$492-I607),0))","v":14},0,0,0,16,16,{"$f":"IF($I607>$D607,INDEX(K$557:K606,MATCH($D607,$G$557:$G606,0)),INDEX(K608:K$619,MATCH($D607,$G608:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I607>$D607,INDEX(L$557:L606,MATCH($D607,$G$557:$G606,0)),INDEX(L608:L$619,MATCH($D607,$G608:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I607>$D607,INDEX(M$557:M606,MATCH($D607,$G$557:$G606,0)),INDEX(M608:M$619,MATCH($D607,$G608:$G$619,0)))","v":"R"},{"$f":"IF($I607>$D607,INDEX(N$557:N606,MATCH($D607,$G$557:$G606,0)),INDEX(N608:N$619,MATCH($D607,$G608:$G$619,0)))","v":"500 aut."},{"$f":"IF($I607>$D607,INDEX(O$557:O606,MATCH($D607,$G$557:$G606,0)),INDEX(O608:O$619,MATCH($D607,$G608:$G$619,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I607,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.638150795870589},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I607,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":8030.1509601499465},{"$f":"IF($I607>$D607,INDEX(V$557:V606,MATCH($D607,$G$557:$G606,0)),INDEX(V608:V$619,MATCH($D607,$G608:$G$619,0)))","v":440531.20000000001},{"$f":"IF($I607>$D607,INDEX(W$557:W606,MATCH($D607,$G$557:$G606,0)),INDEX(W608:W$619,MATCH($D607,$G608:$G$619,0)))","v":56000},{"$f":"IF($I607>$D607,INDEX(X$557:X606,MATCH($D607,$G$557:$G606,0)),INDEX(X608:X$619,MATCH($D607,$G608:$G$619,0)))","v":201230},{"$f":"IF($I607>$D607,INDEX(Y$557:Y606,MATCH($D607,$G$557:$G606,0)),INDEX(Y608:Y$619,MATCH($D607,$G608:$G$619,0)))","v":13.7},{"$f":"IF($I607>$D607,INDEX(Z$557:Z606,MATCH($D607,$G$557:$G606,0)),INDEX(Z608:Z$619,MATCH($D607,$G608:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I607>$D607,INDEX(AD$557:AD606,MATCH($D607,$G$557:$G606,0)),INDEX(AD608:AD$619,MATCH($D607,$G608:$G$619,0)))","v":0.13282732447767429},null,null,{"$f":"IF($I607>$D607,INDEX(AG$557:AG606,MATCH($D607,$G$557:$G606,0)),INDEX(AG608:AG$619,MATCH($D607,$G608:$G$619,0)))","v":1},{"$f":"IF($I607>$D607,INDEX(AH$557:AH606,MATCH($D607,$G$557:$G606,0)),INDEX(AH608:AH$619,MATCH($D607,$G608:$G$619,0)))","v":0},{"$f":"IF($I607>$D607,INDEX(AI$557:AI606,MATCH($D607,$G$557:$G606,0)),INDEX(AI608:AI$619,MATCH($D607,$G608:$G$619,0)))","v":0},null,null,{"$f":"IF($I607>$D607,INDEX(AL$557:AL606,MATCH($D607,$G$557:$G606,0)),INDEX(AL608:AL$619,MATCH($D607,$G608:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I607>$D607,INDEX(AP$557:AP606,MATCH($D607,$G$557:$G606,0)),INDEX(AP608:AP$619,MATCH($D607,$G608:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I607>$D607,INDEX(AT$557:AT606,MATCH($D607,$G$557:$G606,0)),INDEX(AT608:AT$619,MATCH($D607,$G608:$G$619,0)))","v":70263},{"$f":"IF($I607>$D607,INDEX(AU$557:AU606,MATCH($D607,$G$557:$G606,0)),INDEX(AU608:AU$619,MATCH($D607,$G608:$G$619,0)))","v":1167},{"$f":"IF($I607>$D607,INDEX(AV$557:AV606,MATCH($D607,$G$557:$G606,0)),INDEX(AV608:AV$619,MATCH($D607,$G608:$G$619,0)))","v":0},{"$f":"IF($I607>$D607,INDEX(AW$557:AW606,MATCH($D607,$G$557:$G606,0)),INDEX(AW608:AW$619,MATCH($D607,$G608:$G$619,0)))","v":4},{"$f":"IF($I607>$D607,INDEX(AX$557:AX606,MATCH($D607,$G$557:$G606,0)),INDEX(AX608:AX$619,MATCH($D607,$G608:$G$619,0)))","v":35000},null,null,{"$f":"IF($I607>$D607,INDEX(BA$557:BA606,MATCH($D607,$G$557:$G606,0)),INDEX(BA608:BA$619,MATCH($D607,$G608:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I607>$D607,INDEX(BB$557:BB606,MATCH($D607,$G$557:$G606,0)),INDEX(BB608:BB$619,MATCH($D607,$G608:$G$619,0)))","v":1},0,42390.348956253882]
[null,null,17.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I608)),ABS($F$431:$F$492-I608),0))","v":14},0,0,0,17,17,{"$f":"IF($I608>$D608,INDEX(K$557:K607,MATCH($D608,$G$557:$G607,0)),INDEX(K609:K$619,MATCH($D608,$G609:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I608>$D608,INDEX(L$557:L607,MATCH($D608,$G$557:$G607,0)),INDEX(L609:L$619,MATCH($D608,$G609:$G$619,0)))","v":"Porsche"},{"$f":"IF($I608>$D608,INDEX(M$557:M607,MATCH($D608,$G$557:$G607,0)),INDEX(M609:M$619,MATCH($D608,$G609:$G$619,0)))","v":"Cayenne"},{"$f":"IF($I608>$D608,INDEX(N$557:N607,MATCH($D608,$G$557:$G607,0)),INDEX(N609:N$619,MATCH($D608,$G609:$G$619,0)))","v":"Cayenne  aut. van"},{"$f":"IF($I608>$D608,INDEX(O$557:O607,MATCH($D608,$G$557:$G607,0)),INDEX(O609:O$619,MATCH($D608,$G609:$G$619,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I608,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.1713259999532315},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I608,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":7757.1258275048449},{"$f":"IF($I608>$D608,INDEX(V$557:V607,MATCH($D608,$G$557:$G607,0)),INDEX(V609:V$619,MATCH($D608,$G609:$G$619,0)))","v":456720},{"$f":"IF($I608>$D608,INDEX(W$557:W607,MATCH($D608,$G$557:$G607,0)),INDEX(W609:W$619,MATCH($D608,$G609:$G$619,0)))","v":56000},{"$f":"IF($I608>$D608,INDEX(X$557:X607,MATCH($D608,$G$557:$G607,0)),INDEX(X609:X$619,MATCH($D608,$G609:$G$619,0)))","v":201230},{"$f":"IF($I608>$D608,INDEX(Y$557:Y607,MATCH($D608,$G$557:$G607,0)),INDEX(Y609:Y$619,MATCH($D608,$G609:$G$619,0)))","v":13.7},{"$f":"IF($I608>$D608,INDEX(Z$557:Z607,MATCH($D608,$G$557:$G607,0)),INDEX(Z609:Z$619,MATCH($D608,$G609:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I608>$D608,INDEX(AD$557:AD607,MATCH($D608,$G$557:$G607,0)),INDEX(AD609:AD$619,MATCH($D608,$G609:$G$619,0)))","v":0.15625},null,null,{"$f":"IF($I608>$D608,INDEX(AG$557:AG607,MATCH($D608,$G$557:$G607,0)),INDEX(AG609:AG$619,MATCH($D608,$G609:$G$619,0)))","v":1},{"$f":"IF($I608>$D608,INDEX(AH$557:AH607,MATCH($D608,$G$557:$G607,0)),INDEX(AH609:AH$619,MATCH($D608,$G609:$G$619,0)))","v":0},{"$f":"IF($I608>$D608,INDEX(AI$557:AI607,MATCH($D608,$G$557:$G607,0)),INDEX(AI609:AI$619,MATCH($D608,$G609:$G$619,0)))","v":0},null,null,{"$f":"IF($I608>$D608,INDEX(AL$557:AL607,MATCH($D608,$G$557:$G607,0)),INDEX(AL609:AL$619,MATCH($D608,$G609:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I608>$D608,INDEX(AP$557:AP607,MATCH($D608,$G$557:$G607,0)),INDEX(AP609:AP$619,MATCH($D608,$G609:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I608>$D608,INDEX(AT$557:AT607,MATCH($D608,$G$557:$G607,0)),INDEX(AT609:AT$619,MATCH($D608,$G609:$G$619,0)))","v":70263},{"$f":"IF($I608>$D608,INDEX(AU$557:AU607,MATCH($D608,$G$557:$G607,0)),INDEX(AU609:AU$619,MATCH($D608,$G609:$G$619,0)))","v":1167},{"$f":"IF($I608>$D608,INDEX(AV$557:AV607,MATCH($D608,$G$557:$G607,0)),INDEX(AV609:AV$619,MATCH($D608,$G609:$G$619,0)))","v":0},{"$f":"IF($I608>$D608,INDEX(AW$557:AW607,MATCH($D608,$G$557:$G607,0)),INDEX(AW609:AW$619,MATCH($D608,$G609:$G$619,0)))","v":4},{"$f":"IF($I608>$D608,INDEX(AX$557:AX607,MATCH($D608,$G$557:$G607,0)),INDEX(AX609:AX$619,MATCH($D608,$G609:$G$619,0)))","v":35000},null,null,{"$f":"IF($I608>$D608,INDEX(BA$557:BA607,MATCH($D608,$G$557:$G607,0)),INDEX(BA609:BA$619,MATCH($D608,$G609:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I608>$D608,INDEX(BB$557:BB607,MATCH($D608,$G$557:$G607,0)),INDEX(BB609:BB$619,MATCH($D608,$G609:$G$619,0)))","v":1},0,43948.124844052531]
[null,null,17.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I609)),ABS($F$431:$F$492-I609),0))","v":14},0,0,0,17,17,{"$f":"IF($I609>$D609,INDEX(K$557:K608,MATCH($D609,$G$557:$G608,0)),INDEX(K610:K$619,MATCH($D609,$G610:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I609>$D609,INDEX(L$557:L608,MATCH($D609,$G$557:$G608,0)),INDEX(L610:L$619,MATCH($D609,$G610:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I609>$D609,INDEX(M$557:M608,MATCH($D609,$G$557:$G608,0)),INDEX(M610:M$619,MATCH($D609,$G610:$G$619,0)))","v":"Ml"},{"$f":"IF($I609>$D609,INDEX(N$557:N608,MATCH($D609,$G$557:$G608,0)),INDEX(N610:N$619,MATCH($D609,$G610:$G$619,0)))","v":"350 aut."},{"$f":"IF($I609>$D609,INDEX(O$557:O608,MATCH($D609,$G$557:$G608,0)),INDEX(O610:O$619,MATCH($D609,$G610:$G$619,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I609,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.1713259999532315},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I609,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":7757.1258275048449},{"$f":"IF($I609>$D609,INDEX(V$557:V608,MATCH($D609,$G$557:$G608,0)),INDEX(V610:V$619,MATCH($D609,$G610:$G$619,0)))","v":330400},{"$f":"IF($I609>$D609,INDEX(W$557:W608,MATCH($D609,$G$557:$G608,0)),INDEX(W610:W$619,MATCH($D609,$G610:$G$619,0)))","v":56000},{"$f":"IF($I609>$D609,INDEX(X$557:X608,MATCH($D609,$G$557:$G608,0)),INDEX(X610:X$619,MATCH($D609,$G610:$G$619,0)))","v":201230},{"$f":"IF($I609>$D609,INDEX(Y$557:Y608,MATCH($D609,$G$557:$G608,0)),INDEX(Y610:Y$619,MATCH($D609,$G610:$G$619,0)))","v":13.7},{"$f":"IF($I609>$D609,INDEX(Z$557:Z608,MATCH($D609,$G$557:$G608,0)),INDEX(Z610:Z$619,MATCH($D609,$G610:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I609>$D609,INDEX(AD$557:AD608,MATCH($D609,$G$557:$G608,0)),INDEX(AD610:AD$619,MATCH($D609,$G610:$G$619,0)))","v":0.1234567901234568},null,null,{"$f":"IF($I609>$D609,INDEX(AG$557:AG608,MATCH($D609,$G$557:$G608,0)),INDEX(AG610:AG$619,MATCH($D609,$G610:$G$619,0)))","v":1},{"$f":"IF($I609>$D609,INDEX(AH$557:AH608,MATCH($D609,$G$557:$G608,0)),INDEX(AH610:AH$619,MATCH($D609,$G610:$G$619,0)))","v":0},{"$f":"IF($I609>$D609,INDEX(AI$557:AI608,MATCH($D609,$G$557:$G608,0)),INDEX(AI610:AI$619,MATCH($D609,$G610:$G$619,0)))","v":0},null,null,{"$f":"IF($I609>$D609,INDEX(AL$557:AL608,MATCH($D609,$G$557:$G608,0)),INDEX(AL610:AL$619,MATCH($D609,$G610:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I609>$D609,INDEX(AP$557:AP608,MATCH($D609,$G$557:$G608,0)),INDEX(AP610:AP$619,MATCH($D609,$G610:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I609>$D609,INDEX(AT$557:AT608,MATCH($D609,$G$557:$G608,0)),INDEX(AT610:AT$619,MATCH($D609,$G610:$G$619,0)))","v":70263},{"$f":"IF($I609>$D609,INDEX(AU$557:AU608,MATCH($D609,$G$557:$G608,0)),INDEX(AU610:AU$619,MATCH($D609,$G610:$G$619,0)))","v":1167},{"$f":"IF($I609>$D609,INDEX(AV$557:AV608,MATCH($D609,$G$557:$G608,0)),INDEX(AV610:AV$619,MATCH($D609,$G610:$G$619,0)))","v":0},{"$f":"IF($I609>$D609,INDEX(AW$557:AW608,MATCH($D609,$G$557:$G608,0)),INDEX(AW610:AW$619,MATCH($D609,$G610:$G$619,0)))","v":4},{"$f":"IF($I609>$D609,INDEX(AX$557:AX608,MATCH($D609,$G$557:$G608,0)),INDEX(AX610:AX$619,MATCH($D609,$G610:$G$619,0)))","v":35000},null,null,{"$f":"IF($I609>$D609,INDEX(BA$557:BA608,MATCH($D609,$G$557:$G608,0)),INDEX(BA610:BA$619,MATCH($D609,$G610:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I609>$D609,INDEX(BB$557:BB608,MATCH($D609,$G$557:$G608,0)),INDEX(BB610:BB$619,MATCH($D609,$G610:$G$619,0)))","v":1},0,31792.915678041154]
[null,null,17.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I610)),ABS($F$431:$F$492-I610),0))","v":14},0,0,0,17,17,{"$f":"IF($I610>$D610,INDEX(K$557:K609,MATCH($D610,$G$557:$G609,0)),INDEX(K611:K$619,MATCH($D610,$G611:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I610>$D610,INDEX(L$557:L609,MATCH($D610,$G$557:$G609,0)),INDEX(L611:L$619,MATCH($D610,$G611:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I610>$D610,INDEX(M$557:M609,MATCH($D610,$G$557:$G609,0)),INDEX(M611:M$619,MATCH($D610,$G611:$G$619,0)))","v":"R"},{"$f":"IF($I610>$D610,INDEX(N$557:N609,MATCH($D610,$G$557:$G609,0)),INDEX(N611:N$619,MATCH($D610,$G611:$G$619,0)))","v":"500 aut."},{"$f":"IF($I610>$D610,INDEX(O$557:O609,MATCH($D610,$G$557:$G609,0)),INDEX(O611:O$619,MATCH($D610,$G611:$G$619,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I610,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.1713259999532315},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I610,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":7757.1258275048449},{"$f":"IF($I610>$D610,INDEX(V$557:V609,MATCH($D610,$G$557:$G609,0)),INDEX(V611:V$619,MATCH($D610,$G611:$G$619,0)))","v":440531.20000000001},{"$f":"IF($I610>$D610,INDEX(W$557:W609,MATCH($D610,$G$557:$G609,0)),INDEX(W611:W$619,MATCH($D610,$G611:$G$619,0)))","v":56000},{"$f":"IF($I610>$D610,INDEX(X$557:X609,MATCH($D610,$G$557:$G609,0)),INDEX(X611:X$619,MATCH($D610,$G611:$G$619,0)))","v":201230},{"$f":"IF($I610>$D610,INDEX(Y$557:Y609,MATCH($D610,$G$557:$G609,0)),INDEX(Y611:Y$619,MATCH($D610,$G611:$G$619,0)))","v":13.7},{"$f":"IF($I610>$D610,INDEX(Z$557:Z609,MATCH($D610,$G$557:$G609,0)),INDEX(Z611:Z$619,MATCH($D610,$G611:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I610>$D610,INDEX(AD$557:AD609,MATCH($D610,$G$557:$G609,0)),INDEX(AD611:AD$619,MATCH($D610,$G611:$G$619,0)))","v":0.13282732447767429},null,null,{"$f":"IF($I610>$D610,INDEX(AG$557:AG609,MATCH($D610,$G$557:$G609,0)),INDEX(AG611:AG$619,MATCH($D610,$G611:$G$619,0)))","v":1},{"$f":"IF($I610>$D610,INDEX(AH$557:AH609,MATCH($D610,$G$557:$G609,0)),INDEX(AH611:AH$619,MATCH($D610,$G611:$G$619,0)))","v":0},{"$f":"IF($I610>$D610,INDEX(AI$557:AI609,MATCH($D610,$G$557:$G609,0)),INDEX(AI611:AI$619,MATCH($D610,$G611:$G$619,0)))","v":0},null,null,{"$f":"IF($I610>$D610,INDEX(AL$557:AL609,MATCH($D610,$G$557:$G609,0)),INDEX(AL611:AL$619,MATCH($D610,$G611:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I610>$D610,INDEX(AP$557:AP609,MATCH($D610,$G$557:$G609,0)),INDEX(AP611:AP$619,MATCH($D610,$G611:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I610>$D610,INDEX(AT$557:AT609,MATCH($D610,$G$557:$G609,0)),INDEX(AT611:AT$619,MATCH($D610,$G611:$G$619,0)))","v":70263},{"$f":"IF($I610>$D610,INDEX(AU$557:AU609,MATCH($D610,$G$557:$G609,0)),INDEX(AU611:AU$619,MATCH($D610,$G611:$G$619,0)))","v":1167},{"$f":"IF($I610>$D610,INDEX(AV$557:AV609,MATCH($D610,$G$557:$G609,0)),INDEX(AV611:AV$619,MATCH($D610,$G611:$G$619,0)))","v":0},{"$f":"IF($I610>$D610,INDEX(AW$557:AW609,MATCH($D610,$G$557:$G609,0)),INDEX(AW611:AW$619,MATCH($D610,$G611:$G$619,0)))","v":4},{"$f":"IF($I610>$D610,INDEX(AX$557:AX609,MATCH($D610,$G$557:$G609,0)),INDEX(AX611:AX$619,MATCH($D610,$G611:$G$619,0)))","v":35000},null,null,{"$f":"IF($I610>$D610,INDEX(BA$557:BA609,MATCH($D610,$G$557:$G609,0)),INDEX(BA611:BA$619,MATCH($D610,$G611:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I610>$D610,INDEX(BB$557:BB609,MATCH($D610,$G$557:$G609,0)),INDEX(BB611:BB$619,MATCH($D610,$G611:$G$619,0)))","v":1},0,42390.348956253882]
[null,null,18.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I611)),ABS($F$431:$F$492-I611),0))","v":14},0,0,0,18,18,{"$f":"IF($I611>$D611,INDEX(K$557:K610,MATCH($D611,$G$557:$G610,0)),INDEX(K612:K$619,MATCH($D611,$G612:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I611>$D611,INDEX(L$557:L610,MATCH($D611,$G$557:$G610,0)),INDEX(L612:L$619,MATCH($D611,$G612:$G$619,0)))","v":"Porsche"},{"$f":"IF($I611>$D611,INDEX(M$557:M610,MATCH($D611,$G$557:$G610,0)),INDEX(M612:M$619,MATCH($D611,$G612:$G$619,0)))","v":"Cayenne"},{"$f":"IF($I611>$D611,INDEX(N$557:N610,MATCH($D611,$G$557:$G610,0)),INDEX(N612:N$619,MATCH($D611,$G612:$G$619,0)))","v":"Cayenne  aut. van"},{"$f":"IF($I611>$D611,INDEX(O$557:O610,MATCH($D611,$G$557:$G610,0)),INDEX(O612:O$619,MATCH($D611,$G612:$G$619,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I611,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.9441663272205798},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I611,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":7493.3835493696815},{"$f":"IF($I611>$D611,INDEX(V$557:V610,MATCH($D611,$G$557:$G610,0)),INDEX(V612:V$619,MATCH($D611,$G612:$G$619,0)))","v":456720},{"$f":"IF($I611>$D611,INDEX(W$557:W610,MATCH($D611,$G$557:$G610,0)),INDEX(W612:W$619,MATCH($D611,$G612:$G$619,0)))","v":56000},{"$f":"IF($I611>$D611,INDEX(X$557:X610,MATCH($D611,$G$557:$G610,0)),INDEX(X612:X$619,MATCH($D611,$G612:$G$619,0)))","v":201230},{"$f":"IF($I611>$D611,INDEX(Y$557:Y610,MATCH($D611,$G$557:$G610,0)),INDEX(Y612:Y$619,MATCH($D611,$G612:$G$619,0)))","v":13.7},{"$f":"IF($I611>$D611,INDEX(Z$557:Z610,MATCH($D611,$G$557:$G610,0)),INDEX(Z612:Z$619,MATCH($D611,$G612:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I611>$D611,INDEX(AD$557:AD610,MATCH($D611,$G$557:$G610,0)),INDEX(AD612:AD$619,MATCH($D611,$G612:$G$619,0)))","v":0.15625},null,null,{"$f":"IF($I611>$D611,INDEX(AG$557:AG610,MATCH($D611,$G$557:$G610,0)),INDEX(AG612:AG$619,MATCH($D611,$G612:$G$619,0)))","v":1},{"$f":"IF($I611>$D611,INDEX(AH$557:AH610,MATCH($D611,$G$557:$G610,0)),INDEX(AH612:AH$619,MATCH($D611,$G612:$G$619,0)))","v":0},{"$f":"IF($I611>$D611,INDEX(AI$557:AI610,MATCH($D611,$G$557:$G610,0)),INDEX(AI612:AI$619,MATCH($D611,$G612:$G$619,0)))","v":0},null,null,{"$f":"IF($I611>$D611,INDEX(AL$557:AL610,MATCH($D611,$G$557:$G610,0)),INDEX(AL612:AL$619,MATCH($D611,$G612:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I611>$D611,INDEX(AP$557:AP610,MATCH($D611,$G$557:$G610,0)),INDEX(AP612:AP$619,MATCH($D611,$G612:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I611>$D611,INDEX(AT$557:AT610,MATCH($D611,$G$557:$G610,0)),INDEX(AT612:AT$619,MATCH($D611,$G612:$G$619,0)))","v":70263},{"$f":"IF($I611>$D611,INDEX(AU$557:AU610,MATCH($D611,$G$557:$G610,0)),INDEX(AU612:AU$619,MATCH($D611,$G612:$G$619,0)))","v":1167},{"$f":"IF($I611>$D611,INDEX(AV$557:AV610,MATCH($D611,$G$557:$G610,0)),INDEX(AV612:AV$619,MATCH($D611,$G612:$G$619,0)))","v":0},{"$f":"IF($I611>$D611,INDEX(AW$557:AW610,MATCH($D611,$G$557:$G610,0)),INDEX(AW612:AW$619,MATCH($D611,$G612:$G$619,0)))","v":4},{"$f":"IF($I611>$D611,INDEX(AX$557:AX610,MATCH($D611,$G$557:$G610,0)),INDEX(AX612:AX$619,MATCH($D611,$G612:$G$619,0)))","v":35000},null,null,{"$f":"IF($I611>$D611,INDEX(BA$557:BA610,MATCH($D611,$G$557:$G610,0)),INDEX(BA612:BA$619,MATCH($D611,$G612:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I611>$D611,INDEX(BB$557:BB610,MATCH($D611,$G$557:$G610,0)),INDEX(BB612:BB$619,MATCH($D611,$G612:$G$619,0)))","v":1},0,43948.124844052531]
[null,null,18.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I612)),ABS($F$431:$F$492-I612),0))","v":14},0,0,0,18,18,{"$f":"IF($I612>$D612,INDEX(K$557:K611,MATCH($D612,$G$557:$G611,0)),INDEX(K613:K$619,MATCH($D612,$G613:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I612>$D612,INDEX(L$557:L611,MATCH($D612,$G$557:$G611,0)),INDEX(L613:L$619,MATCH($D612,$G613:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I612>$D612,INDEX(M$557:M611,MATCH($D612,$G$557:$G611,0)),INDEX(M613:M$619,MATCH($D612,$G613:$G$619,0)))","v":"Ml"},{"$f":"IF($I612>$D612,INDEX(N$557:N611,MATCH($D612,$G$557:$G611,0)),INDEX(N613:N$619,MATCH($D612,$G613:$G$619,0)))","v":"350 aut."},{"$f":"IF($I612>$D612,INDEX(O$557:O611,MATCH($D612,$G$557:$G611,0)),INDEX(O613:O$619,MATCH($D612,$G613:$G$619,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I612,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.9441663272205798},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I612,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":7493.3835493696815},{"$f":"IF($I612>$D612,INDEX(V$557:V611,MATCH($D612,$G$557:$G611,0)),INDEX(V613:V$619,MATCH($D612,$G613:$G$619,0)))","v":330400},{"$f":"IF($I612>$D612,INDEX(W$557:W611,MATCH($D612,$G$557:$G611,0)),INDEX(W613:W$619,MATCH($D612,$G613:$G$619,0)))","v":56000},{"$f":"IF($I612>$D612,INDEX(X$557:X611,MATCH($D612,$G$557:$G611,0)),INDEX(X613:X$619,MATCH($D612,$G613:$G$619,0)))","v":201230},{"$f":"IF($I612>$D612,INDEX(Y$557:Y611,MATCH($D612,$G$557:$G611,0)),INDEX(Y613:Y$619,MATCH($D612,$G613:$G$619,0)))","v":13.7},{"$f":"IF($I612>$D612,INDEX(Z$557:Z611,MATCH($D612,$G$557:$G611,0)),INDEX(Z613:Z$619,MATCH($D612,$G613:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I612>$D612,INDEX(AD$557:AD611,MATCH($D612,$G$557:$G611,0)),INDEX(AD613:AD$619,MATCH($D612,$G613:$G$619,0)))","v":0.1234567901234568},null,null,{"$f":"IF($I612>$D612,INDEX(AG$557:AG611,MATCH($D612,$G$557:$G611,0)),INDEX(AG613:AG$619,MATCH($D612,$G613:$G$619,0)))","v":1},{"$f":"IF($I612>$D612,INDEX(AH$557:AH611,MATCH($D612,$G$557:$G611,0)),INDEX(AH613:AH$619,MATCH($D612,$G613:$G$619,0)))","v":0},{"$f":"IF($I612>$D612,INDEX(AI$557:AI611,MATCH($D612,$G$557:$G611,0)),INDEX(AI613:AI$619,MATCH($D612,$G613:$G$619,0)))","v":0},null,null,{"$f":"IF($I612>$D612,INDEX(AL$557:AL611,MATCH($D612,$G$557:$G611,0)),INDEX(AL613:AL$619,MATCH($D612,$G613:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I612>$D612,INDEX(AP$557:AP611,MATCH($D612,$G$557:$G611,0)),INDEX(AP613:AP$619,MATCH($D612,$G613:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I612>$D612,INDEX(AT$557:AT611,MATCH($D612,$G$557:$G611,0)),INDEX(AT613:AT$619,MATCH($D612,$G613:$G$619,0)))","v":70263},{"$f":"IF($I612>$D612,INDEX(AU$557:AU611,MATCH($D612,$G$557:$G611,0)),INDEX(AU613:AU$619,MATCH($D612,$G613:$G$619,0)))","v":1167},{"$f":"IF($I612>$D612,INDEX(AV$557:AV611,MATCH($D612,$G$557:$G611,0)),INDEX(AV613:AV$619,MATCH($D612,$G613:$G$619,0)))","v":0},{"$f":"IF($I612>$D612,INDEX(AW$557:AW611,MATCH($D612,$G$557:$G611,0)),INDEX(AW613:AW$619,MATCH($D612,$G613:$G$619,0)))","v":4},{"$f":"IF($I612>$D612,INDEX(AX$557:AX611,MATCH($D612,$G$557:$G611,0)),INDEX(AX613:AX$619,MATCH($D612,$G613:$G$619,0)))","v":35000},null,null,{"$f":"IF($I612>$D612,INDEX(BA$557:BA611,MATCH($D612,$G$557:$G611,0)),INDEX(BA613:BA$619,MATCH($D612,$G613:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I612>$D612,INDEX(BB$557:BB611,MATCH($D612,$G$557:$G611,0)),INDEX(BB613:BB$619,MATCH($D612,$G613:$G$619,0)))","v":1},0,31792.915678041154]
[null,null,18.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I613)),ABS($F$431:$F$492-I613),0))","v":14},0,0,0,18,18,{"$f":"IF($I613>$D613,INDEX(K$557:K612,MATCH($D613,$G$557:$G612,0)),INDEX(K614:K$619,MATCH($D613,$G614:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I613>$D613,INDEX(L$557:L612,MATCH($D613,$G$557:$G612,0)),INDEX(L614:L$619,MATCH($D613,$G614:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I613>$D613,INDEX(M$557:M612,MATCH($D613,$G$557:$G612,0)),INDEX(M614:M$619,MATCH($D613,$G614:$G$619,0)))","v":"R"},{"$f":"IF($I613>$D613,INDEX(N$557:N612,MATCH($D613,$G$557:$G612,0)),INDEX(N614:N$619,MATCH($D613,$G614:$G$619,0)))","v":"500 aut."},{"$f":"IF($I613>$D613,INDEX(O$557:O612,MATCH($D613,$G$557:$G612,0)),INDEX(O614:O$619,MATCH($D613,$G614:$G$619,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I613,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.9441663272205798},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I613,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":7493.3835493696815},{"$f":"IF($I613>$D613,INDEX(V$557:V612,MATCH($D613,$G$557:$G612,0)),INDEX(V614:V$619,MATCH($D613,$G614:$G$619,0)))","v":440531.20000000001},{"$f":"IF($I613>$D613,INDEX(W$557:W612,MATCH($D613,$G$557:$G612,0)),INDEX(W614:W$619,MATCH($D613,$G614:$G$619,0)))","v":56000},{"$f":"IF($I613>$D613,INDEX(X$557:X612,MATCH($D613,$G$557:$G612,0)),INDEX(X614:X$619,MATCH($D613,$G614:$G$619,0)))","v":201230},{"$f":"IF($I613>$D613,INDEX(Y$557:Y612,MATCH($D613,$G$557:$G612,0)),INDEX(Y614:Y$619,MATCH($D613,$G614:$G$619,0)))","v":13.7},{"$f":"IF($I613>$D613,INDEX(Z$557:Z612,MATCH($D613,$G$557:$G612,0)),INDEX(Z614:Z$619,MATCH($D613,$G614:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I613>$D613,INDEX(AD$557:AD612,MATCH($D613,$G$557:$G612,0)),INDEX(AD614:AD$619,MATCH($D613,$G614:$G$619,0)))","v":0.13282732447767429},null,null,{"$f":"IF($I613>$D613,INDEX(AG$557:AG612,MATCH($D613,$G$557:$G612,0)),INDEX(AG614:AG$619,MATCH($D613,$G614:$G$619,0)))","v":1},{"$f":"IF($I613>$D613,INDEX(AH$557:AH612,MATCH($D613,$G$557:$G612,0)),INDEX(AH614:AH$619,MATCH($D613,$G614:$G$619,0)))","v":0},{"$f":"IF($I613>$D613,INDEX(AI$557:AI612,MATCH($D613,$G$557:$G612,0)),INDEX(AI614:AI$619,MATCH($D613,$G614:$G$619,0)))","v":0},null,null,{"$f":"IF($I613>$D613,INDEX(AL$557:AL612,MATCH($D613,$G$557:$G612,0)),INDEX(AL614:AL$619,MATCH($D613,$G614:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I613>$D613,INDEX(AP$557:AP612,MATCH($D613,$G$557:$G612,0)),INDEX(AP614:AP$619,MATCH($D613,$G614:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I613>$D613,INDEX(AT$557:AT612,MATCH($D613,$G$557:$G612,0)),INDEX(AT614:AT$619,MATCH($D613,$G614:$G$619,0)))","v":70263},{"$f":"IF($I613>$D613,INDEX(AU$557:AU612,MATCH($D613,$G$557:$G612,0)),INDEX(AU614:AU$619,MATCH($D613,$G614:$G$619,0)))","v":1167},{"$f":"IF($I613>$D613,INDEX(AV$557:AV612,MATCH($D613,$G$557:$G612,0)),INDEX(AV614:AV$619,MATCH($D613,$G614:$G$619,0)))","v":0},{"$f":"IF($I613>$D613,INDEX(AW$557:AW612,MATCH($D613,$G$557:$G612,0)),INDEX(AW614:AW$619,MATCH($D613,$G614:$G$619,0)))","v":4},{"$f":"IF($I613>$D613,INDEX(AX$557:AX612,MATCH($D613,$G$557:$G612,0)),INDEX(AX614:AX$619,MATCH($D613,$G614:$G$619,0)))","v":35000},null,null,{"$f":"IF($I613>$D613,INDEX(BA$557:BA612,MATCH($D613,$G$557:$G612,0)),INDEX(BA614:BA$619,MATCH($D613,$G614:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I613>$D613,INDEX(BB$557:BB612,MATCH($D613,$G$557:$G612,0)),INDEX(BB614:BB$619,MATCH($D613,$G614:$G$619,0)))","v":1},0,42390.348956253882]
[null,null,19.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I614)),ABS($F$431:$F$492-I614),0))","v":14},0,0,0,19,19,{"$f":"IF($I614>$D614,INDEX(K$557:K613,MATCH($D614,$G$557:$G613,0)),INDEX(K615:K$619,MATCH($D614,$G615:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I614>$D614,INDEX(L$557:L613,MATCH($D614,$G$557:$G613,0)),INDEX(L615:L$619,MATCH($D614,$G615:$G$619,0)))","v":"Porsche"},{"$f":"IF($I614>$D614,INDEX(M$557:M613,MATCH($D614,$G$557:$G613,0)),INDEX(M615:M$619,MATCH($D614,$G615:$G$619,0)))","v":"Cayenne"},{"$f":"IF($I614>$D614,INDEX(N$557:N613,MATCH($D614,$G$557:$G613,0)),INDEX(N615:N$619,MATCH($D614,$G615:$G$619,0)))","v":"Cayenne  aut. van"},{"$f":"IF($I614>$D614,INDEX(O$557:O613,MATCH($D614,$G$557:$G613,0)),INDEX(O615:O$619,MATCH($D614,$G615:$G$619,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I614,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.44155511903015782},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I614,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":7238.6085086911116},{"$f":"IF($I614>$D614,INDEX(V$557:V613,MATCH($D614,$G$557:$G613,0)),INDEX(V615:V$619,MATCH($D614,$G615:$G$619,0)))","v":456720},{"$f":"IF($I614>$D614,INDEX(W$557:W613,MATCH($D614,$G$557:$G613,0)),INDEX(W615:W$619,MATCH($D614,$G615:$G$619,0)))","v":56000},{"$f":"IF($I614>$D614,INDEX(X$557:X613,MATCH($D614,$G$557:$G613,0)),INDEX(X615:X$619,MATCH($D614,$G615:$G$619,0)))","v":201230},{"$f":"IF($I614>$D614,INDEX(Y$557:Y613,MATCH($D614,$G$557:$G613,0)),INDEX(Y615:Y$619,MATCH($D614,$G615:$G$619,0)))","v":13.7},{"$f":"IF($I614>$D614,INDEX(Z$557:Z613,MATCH($D614,$G$557:$G613,0)),INDEX(Z615:Z$619,MATCH($D614,$G615:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I614>$D614,INDEX(AD$557:AD613,MATCH($D614,$G$557:$G613,0)),INDEX(AD615:AD$619,MATCH($D614,$G615:$G$619,0)))","v":0.15625},null,null,{"$f":"IF($I614>$D614,INDEX(AG$557:AG613,MATCH($D614,$G$557:$G613,0)),INDEX(AG615:AG$619,MATCH($D614,$G615:$G$619,0)))","v":1},{"$f":"IF($I614>$D614,INDEX(AH$557:AH613,MATCH($D614,$G$557:$G613,0)),INDEX(AH615:AH$619,MATCH($D614,$G615:$G$619,0)))","v":0},{"$f":"IF($I614>$D614,INDEX(AI$557:AI613,MATCH($D614,$G$557:$G613,0)),INDEX(AI615:AI$619,MATCH($D614,$G615:$G$619,0)))","v":0},null,null,{"$f":"IF($I614>$D614,INDEX(AL$557:AL613,MATCH($D614,$G$557:$G613,0)),INDEX(AL615:AL$619,MATCH($D614,$G615:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I614>$D614,INDEX(AP$557:AP613,MATCH($D614,$G$557:$G613,0)),INDEX(AP615:AP$619,MATCH($D614,$G615:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I614>$D614,INDEX(AT$557:AT613,MATCH($D614,$G$557:$G613,0)),INDEX(AT615:AT$619,MATCH($D614,$G615:$G$619,0)))","v":70263},{"$f":"IF($I614>$D614,INDEX(AU$557:AU613,MATCH($D614,$G$557:$G613,0)),INDEX(AU615:AU$619,MATCH($D614,$G615:$G$619,0)))","v":1167},{"$f":"IF($I614>$D614,INDEX(AV$557:AV613,MATCH($D614,$G$557:$G613,0)),INDEX(AV615:AV$619,MATCH($D614,$G615:$G$619,0)))","v":0},{"$f":"IF($I614>$D614,INDEX(AW$557:AW613,MATCH($D614,$G$557:$G613,0)),INDEX(AW615:AW$619,MATCH($D614,$G615:$G$619,0)))","v":4},{"$f":"IF($I614>$D614,INDEX(AX$557:AX613,MATCH($D614,$G$557:$G613,0)),INDEX(AX615:AX$619,MATCH($D614,$G615:$G$619,0)))","v":35000},null,null,{"$f":"IF($I614>$D614,INDEX(BA$557:BA613,MATCH($D614,$G$557:$G613,0)),INDEX(BA615:BA$619,MATCH($D614,$G615:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I614>$D614,INDEX(BB$557:BB613,MATCH($D614,$G$557:$G613,0)),INDEX(BB615:BB$619,MATCH($D614,$G615:$G$619,0)))","v":1},0,43948.124844052531]
[null,null,19.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I615)),ABS($F$431:$F$492-I615),0))","v":14},0,0,0,19,19,{"$f":"IF($I615>$D615,INDEX(K$557:K614,MATCH($D615,$G$557:$G614,0)),INDEX(K616:K$619,MATCH($D615,$G616:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I615>$D615,INDEX(L$557:L614,MATCH($D615,$G$557:$G614,0)),INDEX(L616:L$619,MATCH($D615,$G616:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I615>$D615,INDEX(M$557:M614,MATCH($D615,$G$557:$G614,0)),INDEX(M616:M$619,MATCH($D615,$G616:$G$619,0)))","v":"Ml"},{"$f":"IF($I615>$D615,INDEX(N$557:N614,MATCH($D615,$G$557:$G614,0)),INDEX(N616:N$619,MATCH($D615,$G616:$G$619,0)))","v":"350 aut."},{"$f":"IF($I615>$D615,INDEX(O$557:O614,MATCH($D615,$G$557:$G614,0)),INDEX(O616:O$619,MATCH($D615,$G616:$G$619,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I615,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.44155511903015782},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I615,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":7238.6085086911116},{"$f":"IF($I615>$D615,INDEX(V$557:V614,MATCH($D615,$G$557:$G614,0)),INDEX(V616:V$619,MATCH($D615,$G616:$G$619,0)))","v":330400},{"$f":"IF($I615>$D615,INDEX(W$557:W614,MATCH($D615,$G$557:$G614,0)),INDEX(W616:W$619,MATCH($D615,$G616:$G$619,0)))","v":56000},{"$f":"IF($I615>$D615,INDEX(X$557:X614,MATCH($D615,$G$557:$G614,0)),INDEX(X616:X$619,MATCH($D615,$G616:$G$619,0)))","v":201230},{"$f":"IF($I615>$D615,INDEX(Y$557:Y614,MATCH($D615,$G$557:$G614,0)),INDEX(Y616:Y$619,MATCH($D615,$G616:$G$619,0)))","v":13.7},{"$f":"IF($I615>$D615,INDEX(Z$557:Z614,MATCH($D615,$G$557:$G614,0)),INDEX(Z616:Z$619,MATCH($D615,$G616:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I615>$D615,INDEX(AD$557:AD614,MATCH($D615,$G$557:$G614,0)),INDEX(AD616:AD$619,MATCH($D615,$G616:$G$619,0)))","v":0.1234567901234568},null,null,{"$f":"IF($I615>$D615,INDEX(AG$557:AG614,MATCH($D615,$G$557:$G614,0)),INDEX(AG616:AG$619,MATCH($D615,$G616:$G$619,0)))","v":1},{"$f":"IF($I615>$D615,INDEX(AH$557:AH614,MATCH($D615,$G$557:$G614,0)),INDEX(AH616:AH$619,MATCH($D615,$G616:$G$619,0)))","v":0},{"$f":"IF($I615>$D615,INDEX(AI$557:AI614,MATCH($D615,$G$557:$G614,0)),INDEX(AI616:AI$619,MATCH($D615,$G616:$G$619,0)))","v":0},null,null,{"$f":"IF($I615>$D615,INDEX(AL$557:AL614,MATCH($D615,$G$557:$G614,0)),INDEX(AL616:AL$619,MATCH($D615,$G616:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I615>$D615,INDEX(AP$557:AP614,MATCH($D615,$G$557:$G614,0)),INDEX(AP616:AP$619,MATCH($D615,$G616:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I615>$D615,INDEX(AT$557:AT614,MATCH($D615,$G$557:$G614,0)),INDEX(AT616:AT$619,MATCH($D615,$G616:$G$619,0)))","v":70263},{"$f":"IF($I615>$D615,INDEX(AU$557:AU614,MATCH($D615,$G$557:$G614,0)),INDEX(AU616:AU$619,MATCH($D615,$G616:$G$619,0)))","v":1167},{"$f":"IF($I615>$D615,INDEX(AV$557:AV614,MATCH($D615,$G$557:$G614,0)),INDEX(AV616:AV$619,MATCH($D615,$G616:$G$619,0)))","v":0},{"$f":"IF($I615>$D615,INDEX(AW$557:AW614,MATCH($D615,$G$557:$G614,0)),INDEX(AW616:AW$619,MATCH($D615,$G616:$G$619,0)))","v":4},{"$f":"IF($I615>$D615,INDEX(AX$557:AX614,MATCH($D615,$G$557:$G614,0)),INDEX(AX616:AX$619,MATCH($D615,$G616:$G$619,0)))","v":35000},null,null,{"$f":"IF($I615>$D615,INDEX(BA$557:BA614,MATCH($D615,$G$557:$G614,0)),INDEX(BA616:BA$619,MATCH($D615,$G616:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I615>$D615,INDEX(BB$557:BB614,MATCH($D615,$G$557:$G614,0)),INDEX(BB616:BB$619,MATCH($D615,$G616:$G$619,0)))","v":1},0,31792.915678041154]
[null,null,19.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I616)),ABS($F$431:$F$492-I616),0))","v":14},0,0,0,19,19,{"$f":"IF($I616>$D616,INDEX(K$557:K615,MATCH($D616,$G$557:$G615,0)),INDEX(K617:K$619,MATCH($D616,$G617:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I616>$D616,INDEX(L$557:L615,MATCH($D616,$G$557:$G615,0)),INDEX(L617:L$619,MATCH($D616,$G617:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I616>$D616,INDEX(M$557:M615,MATCH($D616,$G$557:$G615,0)),INDEX(M617:M$619,MATCH($D616,$G617:$G$619,0)))","v":"R"},{"$f":"IF($I616>$D616,INDEX(N$557:N615,MATCH($D616,$G$557:$G615,0)),INDEX(N617:N$619,MATCH($D616,$G617:$G$619,0)))","v":"500 aut."},{"$f":"IF($I616>$D616,INDEX(O$557:O615,MATCH($D616,$G$557:$G615,0)),INDEX(O617:O$619,MATCH($D616,$G617:$G$619,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I616,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.44155511903015782},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I616,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":7238.6085086911116},{"$f":"IF($I616>$D616,INDEX(V$557:V615,MATCH($D616,$G$557:$G615,0)),INDEX(V617:V$619,MATCH($D616,$G617:$G$619,0)))","v":440531.20000000001},{"$f":"IF($I616>$D616,INDEX(W$557:W615,MATCH($D616,$G$557:$G615,0)),INDEX(W617:W$619,MATCH($D616,$G617:$G$619,0)))","v":56000},{"$f":"IF($I616>$D616,INDEX(X$557:X615,MATCH($D616,$G$557:$G615,0)),INDEX(X617:X$619,MATCH($D616,$G617:$G$619,0)))","v":201230},{"$f":"IF($I616>$D616,INDEX(Y$557:Y615,MATCH($D616,$G$557:$G615,0)),INDEX(Y617:Y$619,MATCH($D616,$G617:$G$619,0)))","v":13.7},{"$f":"IF($I616>$D616,INDEX(Z$557:Z615,MATCH($D616,$G$557:$G615,0)),INDEX(Z617:Z$619,MATCH($D616,$G617:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I616>$D616,INDEX(AD$557:AD615,MATCH($D616,$G$557:$G615,0)),INDEX(AD617:AD$619,MATCH($D616,$G617:$G$619,0)))","v":0.13282732447767429},null,null,{"$f":"IF($I616>$D616,INDEX(AG$557:AG615,MATCH($D616,$G$557:$G615,0)),INDEX(AG617:AG$619,MATCH($D616,$G617:$G$619,0)))","v":1},{"$f":"IF($I616>$D616,INDEX(AH$557:AH615,MATCH($D616,$G$557:$G615,0)),INDEX(AH617:AH$619,MATCH($D616,$G617:$G$619,0)))","v":0},{"$f":"IF($I616>$D616,INDEX(AI$557:AI615,MATCH($D616,$G$557:$G615,0)),INDEX(AI617:AI$619,MATCH($D616,$G617:$G$619,0)))","v":0},null,null,{"$f":"IF($I616>$D616,INDEX(AL$557:AL615,MATCH($D616,$G$557:$G615,0)),INDEX(AL617:AL$619,MATCH($D616,$G617:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I616>$D616,INDEX(AP$557:AP615,MATCH($D616,$G$557:$G615,0)),INDEX(AP617:AP$619,MATCH($D616,$G617:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I616>$D616,INDEX(AT$557:AT615,MATCH($D616,$G$557:$G615,0)),INDEX(AT617:AT$619,MATCH($D616,$G617:$G$619,0)))","v":70263},{"$f":"IF($I616>$D616,INDEX(AU$557:AU615,MATCH($D616,$G$557:$G615,0)),INDEX(AU617:AU$619,MATCH($D616,$G617:$G$619,0)))","v":1167},{"$f":"IF($I616>$D616,INDEX(AV$557:AV615,MATCH($D616,$G$557:$G615,0)),INDEX(AV617:AV$619,MATCH($D616,$G617:$G$619,0)))","v":0},{"$f":"IF($I616>$D616,INDEX(AW$557:AW615,MATCH($D616,$G$557:$G615,0)),INDEX(AW617:AW$619,MATCH($D616,$G617:$G$619,0)))","v":4},{"$f":"IF($I616>$D616,INDEX(AX$557:AX615,MATCH($D616,$G$557:$G615,0)),INDEX(AX617:AX$619,MATCH($D616,$G617:$G$619,0)))","v":35000},null,null,{"$f":"IF($I616>$D616,INDEX(BA$557:BA615,MATCH($D616,$G$557:$G615,0)),INDEX(BA617:BA$619,MATCH($D616,$G617:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I616>$D616,INDEX(BB$557:BB615,MATCH($D616,$G$557:$G615,0)),INDEX(BB617:BB$619,MATCH($D616,$G617:$G$619,0)))","v":1},0,42390.348956253882]
[null,null,20.100000000000001,14.1,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I617)),ABS($F$431:$F$492-I617),0))","v":14},0,0,0,20,20,{"$f":"IF($I617>$D617,INDEX(K$557:K616,MATCH($D617,$G$557:$G616,0)),INDEX(K618:K$619,MATCH($D617,$G618:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I617>$D617,INDEX(L$557:L616,MATCH($D617,$G$557:$G616,0)),INDEX(L618:L$619,MATCH($D617,$G618:$G$619,0)))","v":"Porsche"},{"$f":"IF($I617>$D617,INDEX(M$557:M616,MATCH($D617,$G$557:$G616,0)),INDEX(M618:M$619,MATCH($D617,$G618:$G$619,0)))","v":"Cayenne"},{"$f":"IF($I617>$D617,INDEX(N$557:N616,MATCH($D617,$G$557:$G616,0)),INDEX(N618:N$619,MATCH($D617,$G618:$G$619,0)))","v":"Cayenne  aut. van"},{"$f":"IF($I617>$D617,INDEX(O$557:O616,MATCH($D617,$G$557:$G616,0)),INDEX(O618:O$619,MATCH($D617,$G618:$G$619,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I617,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.27969983277582461},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I617,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":6992.4958193956154},{"$f":"IF($I617>$D617,INDEX(V$557:V616,MATCH($D617,$G$557:$G616,0)),INDEX(V618:V$619,MATCH($D617,$G618:$G$619,0)))","v":456720},{"$f":"IF($I617>$D617,INDEX(W$557:W616,MATCH($D617,$G$557:$G616,0)),INDEX(W618:W$619,MATCH($D617,$G618:$G$619,0)))","v":56000},{"$f":"IF($I617>$D617,INDEX(X$557:X616,MATCH($D617,$G$557:$G616,0)),INDEX(X618:X$619,MATCH($D617,$G618:$G$619,0)))","v":201230},{"$f":"IF($I617>$D617,INDEX(Y$557:Y616,MATCH($D617,$G$557:$G616,0)),INDEX(Y618:Y$619,MATCH($D617,$G618:$G$619,0)))","v":13.7},{"$f":"IF($I617>$D617,INDEX(Z$557:Z616,MATCH($D617,$G$557:$G616,0)),INDEX(Z618:Z$619,MATCH($D617,$G618:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I617>$D617,INDEX(AD$557:AD616,MATCH($D617,$G$557:$G616,0)),INDEX(AD618:AD$619,MATCH($D617,$G618:$G$619,0)))","v":0.15625},null,null,{"$f":"IF($I617>$D617,INDEX(AG$557:AG616,MATCH($D617,$G$557:$G616,0)),INDEX(AG618:AG$619,MATCH($D617,$G618:$G$619,0)))","v":1},{"$f":"IF($I617>$D617,INDEX(AH$557:AH616,MATCH($D617,$G$557:$G616,0)),INDEX(AH618:AH$619,MATCH($D617,$G618:$G$619,0)))","v":0},{"$f":"IF($I617>$D617,INDEX(AI$557:AI616,MATCH($D617,$G$557:$G616,0)),INDEX(AI618:AI$619,MATCH($D617,$G618:$G$619,0)))","v":0},null,null,{"$f":"IF($I617>$D617,INDEX(AL$557:AL616,MATCH($D617,$G$557:$G616,0)),INDEX(AL618:AL$619,MATCH($D617,$G618:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I617>$D617,INDEX(AP$557:AP616,MATCH($D617,$G$557:$G616,0)),INDEX(AP618:AP$619,MATCH($D617,$G618:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I617>$D617,INDEX(AT$557:AT616,MATCH($D617,$G$557:$G616,0)),INDEX(AT618:AT$619,MATCH($D617,$G618:$G$619,0)))","v":70263},{"$f":"IF($I617>$D617,INDEX(AU$557:AU616,MATCH($D617,$G$557:$G616,0)),INDEX(AU618:AU$619,MATCH($D617,$G618:$G$619,0)))","v":1167},{"$f":"IF($I617>$D617,INDEX(AV$557:AV616,MATCH($D617,$G$557:$G616,0)),INDEX(AV618:AV$619,MATCH($D617,$G618:$G$619,0)))","v":0},{"$f":"IF($I617>$D617,INDEX(AW$557:AW616,MATCH($D617,$G$557:$G616,0)),INDEX(AW618:AW$619,MATCH($D617,$G618:$G$619,0)))","v":4},{"$f":"IF($I617>$D617,INDEX(AX$557:AX616,MATCH($D617,$G$557:$G616,0)),INDEX(AX618:AX$619,MATCH($D617,$G618:$G$619,0)))","v":35000},null,null,{"$f":"IF($I617>$D617,INDEX(BA$557:BA616,MATCH($D617,$G$557:$G616,0)),INDEX(BA618:BA$619,MATCH($D617,$G618:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I617>$D617,INDEX(BB$557:BB616,MATCH($D617,$G$557:$G616,0)),INDEX(BB618:BB$619,MATCH($D617,$G618:$G$619,0)))","v":1},0,43948.124844052531]
[null,null,20.2,14.2,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I618)),ABS($F$431:$F$492-I618),0))","v":14},0,0,0,20,20,{"$f":"IF($I618>$D618,INDEX(K$557:K617,MATCH($D618,$G$557:$G617,0)),INDEX(K619:K$619,MATCH($D618,$G619:$G$619,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I618>$D618,INDEX(L$557:L617,MATCH($D618,$G$557:$G617,0)),INDEX(L619:L$619,MATCH($D618,$G619:$G$619,0)))","v":"Mercedes-benz"},{"$f":"IF($I618>$D618,INDEX(M$557:M617,MATCH($D618,$G$557:$G617,0)),INDEX(M619:M$619,MATCH($D618,$G619:$G$619,0)))","v":"Ml"},{"$f":"IF($I618>$D618,INDEX(N$557:N617,MATCH($D618,$G$557:$G617,0)),INDEX(N619:N$619,MATCH($D618,$G619:$G$619,0)))","v":"350 aut."},{"$f":"IF($I618>$D618,INDEX(O$557:O617,MATCH($D618,$G$557:$G617,0)),INDEX(O619:O$619,MATCH($D618,$G619:$G$619,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I618,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.27969983277582461},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I618,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":6992.4958193956154},{"$f":"IF($I618>$D618,INDEX(V$557:V617,MATCH($D618,$G$557:$G617,0)),INDEX(V619:V$619,MATCH($D618,$G619:$G$619,0)))","v":330400},{"$f":"IF($I618>$D618,INDEX(W$557:W617,MATCH($D618,$G$557:$G617,0)),INDEX(W619:W$619,MATCH($D618,$G619:$G$619,0)))","v":56000},{"$f":"IF($I618>$D618,INDEX(X$557:X617,MATCH($D618,$G$557:$G617,0)),INDEX(X619:X$619,MATCH($D618,$G619:$G$619,0)))","v":201230},{"$f":"IF($I618>$D618,INDEX(Y$557:Y617,MATCH($D618,$G$557:$G617,0)),INDEX(Y619:Y$619,MATCH($D618,$G619:$G$619,0)))","v":13.7},{"$f":"IF($I618>$D618,INDEX(Z$557:Z617,MATCH($D618,$G$557:$G617,0)),INDEX(Z619:Z$619,MATCH($D618,$G619:$G$619,0)))","v":1665},null,null,null,{"$f":"IF($I618>$D618,INDEX(AD$557:AD617,MATCH($D618,$G$557:$G617,0)),INDEX(AD619:AD$619,MATCH($D618,$G619:$G$619,0)))","v":0.1234567901234568},null,null,{"$f":"IF($I618>$D618,INDEX(AG$557:AG617,MATCH($D618,$G$557:$G617,0)),INDEX(AG619:AG$619,MATCH($D618,$G619:$G$619,0)))","v":1},{"$f":"IF($I618>$D618,INDEX(AH$557:AH617,MATCH($D618,$G$557:$G617,0)),INDEX(AH619:AH$619,MATCH($D618,$G619:$G$619,0)))","v":0},{"$f":"IF($I618>$D618,INDEX(AI$557:AI617,MATCH($D618,$G$557:$G617,0)),INDEX(AI619:AI$619,MATCH($D618,$G619:$G$619,0)))","v":0},null,null,{"$f":"IF($I618>$D618,INDEX(AL$557:AL617,MATCH($D618,$G$557:$G617,0)),INDEX(AL619:AL$619,MATCH($D618,$G619:$G$619,0)))","v":260.82},null,null,null,{"$f":"IF($I618>$D618,INDEX(AP$557:AP617,MATCH($D618,$G$557:$G617,0)),INDEX(AP619:AP$619,MATCH($D618,$G619:$G$619,0)))","v":0},null,null,null,{"$f":"IF($I618>$D618,INDEX(AT$557:AT617,MATCH($D618,$G$557:$G617,0)),INDEX(AT619:AT$619,MATCH($D618,$G619:$G$619,0)))","v":70263},{"$f":"IF($I618>$D618,INDEX(AU$557:AU617,MATCH($D618,$G$557:$G617,0)),INDEX(AU619:AU$619,MATCH($D618,$G619:$G$619,0)))","v":1167},{"$f":"IF($I618>$D618,INDEX(AV$557:AV617,MATCH($D618,$G$557:$G617,0)),INDEX(AV619:AV$619,MATCH($D618,$G619:$G$619,0)))","v":0},{"$f":"IF($I618>$D618,INDEX(AW$557:AW617,MATCH($D618,$G$557:$G617,0)),INDEX(AW619:AW$619,MATCH($D618,$G619:$G$619,0)))","v":4},{"$f":"IF($I618>$D618,INDEX(AX$557:AX617,MATCH($D618,$G$557:$G617,0)),INDEX(AX619:AX$619,MATCH($D618,$G619:$G$619,0)))","v":35000},null,null,{"$f":"IF($I618>$D618,INDEX(BA$557:BA617,MATCH($D618,$G$557:$G617,0)),INDEX(BA619:BA$619,MATCH($D618,$G619:$G$619,0)))","v":1.1359999999999999},{"$f":"IF($I618>$D618,INDEX(BB$557:BB617,MATCH($D618,$G$557:$G617,0)),INDEX(BB619:BB$619,MATCH($D618,$G619:$G$619,0)))","v":1},0,31792.915678041154]
[null,null,20.3,14.3,{"$f":"INDEX($F$431:$F$492,MATCH(MIN(ABS($F$431:$F$492-I619)),ABS($F$431:$F$492-I619),0))","v":14},0,0,0,20,20,{"$f":"IF($I619>$D619,INDEX(K$557:K618,MATCH($D619,$G$557:$G618,0)),INDEX(I$619:I620,MATCH($D619,$F$619:$F620,0)))","v":"Stor varebil, benzin"},{"$f":"IF($I619>$D619,INDEX(L$557:L618,MATCH($D619,$G$557:$G618,0)),INDEX(J$619:J620,MATCH($D619,$F$619:$F620,0)))","v":"Mercedes-benz"},{"$f":"IF($I619>$D619,INDEX(M$557:M618,MATCH($D619,$G$557:$G618,0)),INDEX(K$619:K620,MATCH($D619,$F$619:$F620,0)))","v":"R"},{"$f":"IF($I619>$D619,INDEX(N$557:N618,MATCH($D619,$G$557:$G618,0)),INDEX(L$619:L620,MATCH($D619,$F$619:$F620,0)))","v":"500 aut."},{"$f":"IF($I619>$D619,INDEX(O$557:O618,MATCH($D619,$G$557:$G618,0)),INDEX(M$619:M620,MATCH($D619,$F$619:$F620,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$N$53:$N$73,MATCH('Varebiler - Benzin'!I619,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.27969983277582461},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$H$53:$H$73,MATCH('Varebiler - Benzin'!I619,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":6992.4958193956154},{"$f":"IF($I619>$D619,INDEX(V$557:V618,MATCH($D619,$G$557:$G618,0)),INDEX(Q$619:Q620,MATCH($D619,$F$619:$F620,0)))","v":440531.20000000001},{"$f":"IF($I619>$D619,INDEX(W$557:W618,MATCH($D619,$G$557:$G618,0)),INDEX(R$619:R620,MATCH($D619,$F$619:$F620,0)))","v":56000},{"$f":"IF($I619>$D619,INDEX(X$557:X618,MATCH($D619,$G$557:$G618,0)),INDEX(S$619:S620,MATCH($D619,$F$619:$F620,0)))","v":201230},{"$f":"IF($I619>$D619,INDEX(Y$557:Y618,MATCH($D619,$G$557:$G618,0)),INDEX(T$619:T620,MATCH($D619,$F$619:$F620,0)))","v":13.7},{"$f":"IF($I619>$D619,INDEX(Z$557:Z618,MATCH($D619,$G$557:$G618,0)),INDEX(U$619:U620,MATCH($D619,$F$619:$F620,0)))","v":1665},null,null,null,{"$f":"IF($I619>$D619,INDEX(AD$557:AD618,MATCH($D619,$G$557:$G618,0)),INDEX(Y$619:Y620,MATCH($D619,$F$619:$F620,0)))","v":0.13282732447767429},null,null,{"$f":"IF($I619>$D619,INDEX(AG$557:AG618,MATCH($D619,$G$557:$G618,0)),INDEX(Z$619:Z620,MATCH($D619,$F$619:$F620,0)))","v":1},{"$f":"IF($I619>$D619,INDEX(AH$557:AH618,MATCH($D619,$G$557:$G618,0)),INDEX(AA$619:AA620,MATCH($D619,$F$619:$F620,0)))","v":0},{"$f":"IF($I619>$D619,INDEX(AI$557:AI618,MATCH($D619,$G$557:$G618,0)),INDEX(AB$619:AB620,MATCH($D619,$F$619:$F620,0)))","v":0},null,null,{"$f":"IF($I619>$D619,INDEX(AL$557:AL618,MATCH($D619,$G$557:$G618,0)),INDEX(AE$619:AE620,MATCH($D619,$F$619:$F620,0)))","v":260.82},null,null,null,{"$f":"IF($I619>$D619,INDEX(AP$557:AP618,MATCH($D619,$G$557:$G618,0)),INDEX(AI$619:AI620,MATCH($D619,$F$619:$F620,0)))","v":0},null,null,null,{"$f":"IF($I619>$D619,INDEX(AT$557:AT618,MATCH($D619,$G$557:$G618,0)),INDEX(AM$619:AM620,MATCH($D619,$F$619:$F620,0)))","v":70263},{"$f":"IF($I619>$D619,INDEX(AU$557:AU618,MATCH($D619,$G$557:$G618,0)),INDEX(AN$619:AN620,MATCH($D619,$F$619:$F620,0)))","v":1167},{"$f":"IF($I619>$D619,INDEX(AV$557:AV618,MATCH($D619,$G$557:$G618,0)),INDEX(AO$619:AO620,MATCH($D619,$F$619:$F620,0)))","v":0},{"$f":"IF($I619>$D619,INDEX(AW$557:AW618,MATCH($D619,$G$557:$G618,0)),INDEX(AP$619:AP620,MATCH($D619,$F$619:$F620,0)))","v":4},{"$f":"IF($I619>$D619,INDEX(AX$557:AX618,MATCH($D619,$G$557:$G618,0)),INDEX(AQ$619:AQ620,MATCH($D619,$F$619:$F620,0)))","v":35000},null,null,{"$f":"IF($I619>$D619,INDEX(BA$557:BA618,MATCH($D619,$G$557:$G618,0)),INDEX(BF$620:BF620,MATCH($D619,$F$619:$F620,0)))","v":1.1359999999999999},{"$f":"IF($I619>$D619,INDEX(BB$557:BB618,MATCH($D619,$G$557:$G618,0)),INDEX(BG$620:BG620,MATCH($D619,$F$619:$F620,0)))","v":1},0,42390.348956253882]
[null,null,null,null,null,null,null,null,null,"Kilde: "]
[null,null,null,null,null,null,null,null,null,"Note: De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I de følgende to tabeller er de faste omkostninger først opgjort for et helt år, siden per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. "]
[null,null,null,null,null,null,null,null,null,"Note: De variable omkostninger omfatter en del af afskrivningerne, brændstofforbrug, olie, dæk og del af reparationer. I de følgende to tabeller er de variable omkostninger først opgjort for et helt år, siden per kørt km."]
[null,null,null,null,null,null,null,null,null,"Note: Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]

{"sheet":"Varebiler - Diesel","index":12,"n_rows":614,"n_cols":87,"rows_kept":614,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"Varebiler - Diesel  "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Variable og faste kørselsomkostninger for sammenvægtet køretøjskategori, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,"Varebil","Diesel",{"$f":"SUMPRODUCT(M21:M23,$N$21:$N$23)/SUM($N$21:$N$23)","v":7.5663664210253112E-2},{"$f":"SUM($N$21:$N$23)","v":7786.8091661689268},{"$f":"NAF*P11","v":1.4420218792187642},{"$f":"SUM(Q11,T11)","v":1.1265795931396596},{"$f":"SUMPRODUCT(Q21:Q23,$N$21:$N$23)/SUM($N$21:$N$23)","v":0.27557466806796427},{"$f":"SUMPRODUCT(R21:R23,$N$21:$N$23)/SUM($N$21:$N$23)","v":4.5881136992672815E-2},{"$f":"SUMPRODUCT(S21:S23,$N$21:$N$23)/SUM($N$21:$N$23)","v":0.22969353107529145},{"$f":"SUM(U11:Y11)","v":0.85100492507169534},{"$f":"SUMPRODUCT(U21:U23,$N$21:$N$23)/SUM($N$21:$N$23)","v":0.1885672514715975},{"$f":"SUMPRODUCT(V21:V23,$N$21:$N$23)/SUM($N$21:$N$23)","v":0.37434963364292484},{"$f":"SUMPRODUCT(W21:W23,$N$21:$N$23)/SUM($N$21:$N$23)","v":0},{"$f":"SUMPRODUCT(X21:X23,$N$21:$N$23)/SUM($N$21:$N$23)","v":9.1943721052900856E-2},{"$f":"SUMPRODUCT(Y21:Y23,$N$21:$N$23)/SUM($N$21:$N$23)","v":0.19614431890427222},{"$f":"NAF*AA11","v":412.69474956195887},{"$f":"SUM(AB11,AE11)","v":322.41777309528038},{"$f":"SUMPRODUCT(AB21:AB23,$N$21:$N$23)/SUM($N$21:$N$23)","v":7.2873038488585271},{"$f":"SUMPRODUCT(AC21:AC23,$N$21:$N$23)/SUM($N$21:$N$23)","v":2.1663405346091111},{"$f":"SUMPRODUCT(AD21:AD23,$N$21:$N$23)/SUM($N$21:$N$23)","v":5.1209633142494164},{"$f":"SUM(AF11:AI11)","v":315.13046924642185},{"$f":"SUMPRODUCT(AF21:AF23,$N$21:$N$23)/SUM($N$21:$N$23)","v":8.0975030994511084},{"$f":"SUMPRODUCT(AG21:AG23,$N$21:$N$23)/SUM($N$21:$N$23)","v":260.82},{"$f":"SUMPRODUCT(AH21:AH23,$N$21:$N$23)/SUM($N$21:$N$23)","v":4.012966146970764},{"$f":"SUMPRODUCT(AI21:AI23,$N$21:$N$23)/SUM($N$21:$N$23)","v":42.199999999999982}]
[null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,null,null,"Størrelse ",null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,null,null,"Lille",null,"Varebil","Diesel",{"$f":"SUMPRODUCT($Q$33:$Q$95,O33:O95)/SUM($Q$33:$Q$95)","v":6.3698724114371885E-2},{"$f":"P33","v":1322.4207843208144},{"$f":"NAF*P21","v":1.2430878198262394},{"$f":"SUM(Q21,T21)","v":0.97116235923924954},{"$f":"SUM(R21:S21)","v":0.22539577738614686},{"$f":"SUMPRODUCT($Q$33:$Q$95,U33:U95)/SUM($Q$33:$Q$95)","v":3.2024427749100755E-2},{"$f":"SUMPRODUCT($Q$33:$Q$95,V33:V95)/SUM($Q$33:$Q$95)","v":0.19337134963704611},{"$f":"SUM(U21:Y21)","v":0.74576658185310274},{"$f":"SUMPRODUCT($Q$33:$Q$95,X33:X95)/SUM($Q$33:$Q$95)","v":9.1251158426607262E-2},{"$f":"SUMPRODUCT($Q$33:$Q$95,Y33:Y95)/SUM($Q$33:$Q$95)","v":0.31515251454747245},{"$f":"SUMPRODUCT($Q$33:$Q$95,Z33:Z95)/SUM($Q$33:$Q$95)","v":0},{"$f":"SUMPRODUCT($Q$33:$Q$95,AA33:AA95)/SUM($Q$33:$Q$95)","v":7.9428571428571459E-2},{"$f":"SUMPRODUCT($Q$33:$Q$95,AB33:AB95)/SUM($Q$33:$Q$95)","v":0.25993433745045158},{"$f":"NAF*AA21","v":406.93167910267528},{"$f":"SUM(AB21,AE21)","v":317.91537429896505},{"$f":"SUM(AC21:AD21)","v":6.6019414314444189},{"$f":"SUMPRODUCT($Q$33:$Q$95,AF33:AF95)/SUM($Q$33:$Q$95)","v":2.4482065304097222},{"$f":"SUMPRODUCT($Q$33:$Q$95,AG33:AG95)/SUM($Q$33:$Q$95)","v":4.1537349010346967},{"$f":"SUM(AF21:AI21)","v":311.31343286752065},{"$f":"SUMPRODUCT($Q$33:$Q$95,AI33:AI95)/SUM($Q$33:$Q$95)","v":5.3953326648120834},{"$f":"SUMPRODUCT($Q$33:$Q$95,AJ33:AJ95)/SUM($Q$33:$Q$95)","v":260.82000000000005},{"$f":"SUMPRODUCT($Q$33:$Q$95,AK33:AK95)/SUM($Q$33:$Q$95)","v":2.8981002027085165},{"$f":"SUMPRODUCT($Q$33:$Q$95,AL33:AL95)/SUM($Q$33:$Q$95)","v":42.199999999999996}]
[null,null,null,null,null,null,null,null,"Mellem",null,"Varebil","Diesel",{"$f":"SUMPRODUCT($Q$96:$Q$158,O96:O158)/SUM($Q$96:$Q$158)","v":7.1849573917371068E-2},{"$f":"P96","v":3277.4513851818442},{"$f":"NAF*P22","v":1.3271290710778767},{"$f":"SUM(Q22,T22)","v":1.0368195867795911},{"$f":"SUM(R22:S22)","v":0.25353959549935523},{"$f":"SUMPRODUCT($Q$96:$Q$158,U96:U158)/SUM($Q$96:$Q$158)","v":3.5424566157440683E-2},{"$f":"SUMPRODUCT($Q$96:$Q$158,V96:V158)/SUM($Q$96:$Q$158)","v":0.21811502934191457},{"$f":"SUM(U22:Y22)","v":0.78327999128023584},{"$f":"SUMPRODUCT($Q$96:$Q$158,X96:X158)/SUM($Q$96:$Q$158)","v":0.1647044491589785},{"$f":"SUMPRODUCT($Q$96:$Q$158,Y96:Y158)/SUM($Q$96:$Q$158)","v":0.35547923767777739},{"$f":"SUMPRODUCT($Q$96:$Q$158,Z96:Z158)/SUM($Q$96:$Q$158)","v":0},{"$f":"SUMPRODUCT($Q$96:$Q$158,AA96:AA158)/SUM($Q$96:$Q$158)","v":8.5514785918514316E-2},{"$f":"SUMPRODUCT($Q$96:$Q$158,AB96:AB158)/SUM($Q$96:$Q$158)","v":0.17758151852496565},{"$f":"NAF*AA22","v":410.85062192413017},{"$f":"SUM(AB22,AE22)","v":320.9770483782267},{"$f":"SUM(AC22:AD22)","v":6.4929413007445538},{"$f":"SUMPRODUCT($Q$96:$Q$158,AF96:AF158)/SUM($Q$96:$Q$158)","v":1.8086769328673882},{"$f":"SUMPRODUCT($Q$96:$Q$158,AG96:AG158)/SUM($Q$96:$Q$158)","v":4.6842643678771658},{"$f":"SUM(AF22:AI22)","v":314.48410707748212},{"$f":"SUMPRODUCT($Q$96:$Q$158,AI96:AI158)/SUM($Q$96:$Q$158)","v":7.3471824131832397},{"$f":"SUMPRODUCT($Q$96:$Q$158,AJ96:AJ158)/SUM($Q$96:$Q$158)","v":260.82000000000005},{"$f":"SUMPRODUCT($Q$96:$Q$158,AK96:AK158)/SUM($Q$96:$Q$158)","v":4.1169246642988497},{"$f":"SUMPRODUCT($Q$96:$Q$158,AL96:AL158)/SUM($Q$96:$Q$158)","v":42.199999999999974}]
[null,null,null,null,null,null,null,null,"Stor",null,"Varebil","Diesel",{"$f":"SUMPRODUCT($Q$159:$Q$221,O159:O221)/SUM($Q$159:$Q$221)","v":8.4550937792752343E-2},{"$f":"P159","v":3186.9369966662684},{"$f":"NAF*P23","v":1.64272560467925},{"$f":"SUM(Q23,T23)","v":1.283379378655664},{"$f":"SUM(R23:S23)","v":0.31905732468443548},{"$f":"SUMPRODUCT($Q$159:$Q$221,U159:U221)/SUM($Q$159:$Q$221)","v":6.238453913999846E-2},{"$f":"SUMPRODUCT($Q$159:$Q$221,V159:V221)/SUM($Q$159:$Q$221)","v":0.25667278554443701},{"$f":"SUM(U23:Y23)","v":0.9643220539712285},{"$f":"SUMPRODUCT($Q$159:$Q$221,X159:X221)/SUM($Q$159:$Q$221)","v":0.25348914945760698},{"$f":"SUMPRODUCT($Q$159:$Q$221,Y159:Y221)/SUM($Q$159:$Q$221)","v":0.41831984899554336},{"$f":"SUMPRODUCT($Q$159:$Q$221,Z159:Z221)/SUM($Q$159:$Q$221)","v":0},{"$f":"SUMPRODUCT($Q$159:$Q$221,AA159:AA221)/SUM($Q$159:$Q$221)","v":0.10374841514722752},{"$f":"SUMPRODUCT($Q$159:$Q$221,AB159:AB221)/SUM($Q$159:$Q$221)","v":0.18876464037085056},{"$f":"NAF*AA23","v":416.98264193391674},{"$f":"SUM(AB23,AE23)","v":325.76768901087246},{"$f":"SUM(AC23:AD23)","v":8.3886190436380232},{"$f":"SUMPRODUCT($Q$159:$Q$221,AF159:AF221)/SUM($Q$159:$Q$221)","v":2.4172019782315703},{"$f":"SUMPRODUCT($Q$159:$Q$221,AG159:AG221)/SUM($Q$159:$Q$221)","v":5.9714170654064533},{"$f":"SUM(AF23:AI23)","v":317.37906996723444},{"$f":"SUMPRODUCT($Q$159:$Q$221,AI159:AI221)/SUM($Q$159:$Q$221)","v":9.9904008644190032},{"$f":"SUMPRODUCT($Q$159:$Q$221,AJ159:AJ221)/SUM($Q$159:$Q$221)","v":260.81999999999982},{"$f":"SUMPRODUCT($Q$159:$Q$221,AK159:AK221)/SUM($Q$159:$Q$221)","v":4.3686691028156019},{"$f":"SUMPRODUCT($Q$159:$Q$221,AL159:AL221)/SUM($Q$159:$Q$221)","v":42.199999999999967}]
[null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Årlige variable og faste kørselsomkostninger for konkrete køretøjer, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,null,"Alder","Kategori",null,"Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,null,0,{"$f":"K228","v":"Lille varebil, diesel "},null,{"$f":"L228","v":"DACIA"},"Dokker Van","1.5 dCi 95 Van",2021,{"$f":"AA228","v":5.7827986539487557E-2},{"$f":"Q228","v":1322.4207843208144},{"$f":"T228","v":1.4440390398783698E-2},{"$f":"NAF*S33","v":1.0659121023795397},{"$f":"SUM(T33,W33)","v":0.8327438299840153},{"$f":"SUM(U33:V33)","v":0.20788862738942376},{"$f":"(W228*(1-AK228)/X228)","v":3.2339180215949427E-2},{"$f":"$AA228*AE228","v":0.17554944717347434},{"$f":"SUM(X33:AB33)","v":0.62485520259459149},{"$f":"(V228*(1-AK228)/X228)","v":0.14593554571540082},{"$f":"$AA228*AD228","v":0.28610675680747272},{"$f":"AH228*(1-AI228)/AG228","v":0},{"$f":"AU228*(1-AV228)*AW228/AX228","v":7.9428571428571432E-2},{"$f":"AR228*AS228","v":0.11338432864314651},{"$f":"NAF*AD33","v":399.22342636970052},{"$f":"SUM(AE33,AH33)","v":311.89330185132854},{"$f":"SUM(AF33:AG33)","v":3.7944528819072985},{"$f":"(-PMT(Lånerente,Y228,W228)-(W228*(1-$AM$228)/Y228))/Z228","v":0.99565408310849979},{"$f":"SUM(AO228:AQ228)/Z228","v":2.7987987987987988},{"$f":"SUM(AI33:AL33)","v":308.09884896942123},{"$f":"(-PMT(Lånerente,Y228,V228)-(V228*(1-$AM$228)/Y228))/Z228","v":4.4930428350977332},{"$f":"AL228","v":260.82},{"$f":"U228*AR228*(1-AS228)/Z228","v":0.58580613432346473},{"$f":"AT228/Z228","v":42.2}]
[null,null,null,null,null,null,null,0,"=K423",null,"FORD","Transit Courier","1.5 TDCI (75 HK) Van FWD M6",2021,5.8575118148524868E-2,0,1.4440390398783698E-2,{"$f":"NAF*S34","v":1.1396072136350412},{"$f":"SUM(T34,W34)","v":0.89031813565237594},{"$f":"SUM(U34:V34)","v":0.23002168249115906},5.2204154604849132E-2,0.17781752788630995,{"$f":"SUM(X34:AB34)","v":0.66029645316121688},0.17768032655583144,0.28980322653366752,0,7.9428571428571432E-2,0.11338432864314651,{"$f":"NAF*AD34","v":401.2572872427761},{"$f":"SUM(AE34,AH34)","v":313.48225565841881},{"$f":"SUM(AF34:AG34)","v":4.4060528893620043},1.6072540905632056,2.7987987987987988,{"$f":"SUM(AI34:AL34)","v":309.07620276905681},5.4703966347333512,260.82,{"$f":"U229*AR229*(1-AS229)/Z229","v":0.58580613432346473},42.2]
[null,null,null,null,null,null,null,0,{"$f":"K424","v":"Lille varebil, diesel "},null,"MERCEDES-BENZ","Citan","109 CDI Kassevogn lang  FWD Man",2021,5.3716992235732522E-2,0,1.4440390398783698E-2,1.222868788551535,0.95536624105588674,0.23997158181031991,7.6901953156286826E-2,0.16306962865403307,0.71539465924556689,0.25681434526738139,0.26576741390646758,0,7.9428571428571432E-2,0.11338432864314651,404.7187486655389,316.18652239495225,4.6739527075998346,2.3676464012935283,2.3063063063063063,311.51256968735242,7.9067635530289637,260.82,0.58580613432346473,42.2]
[null,null,null,null,null,null,null,1,"Lille varebil, diesel ",null,"DACIA","Dokker Van","1.5 dCi 95 Van",2021,5.7827986539487557E-2,0,2.2333519782112208E-2,1.0922616686379494,0.85332942862339789,0.20562595215135585,3.0076504977881505E-2,0.17554944717347434,0.64770347647204207,0.13572487421911744,0.28610675680747272,0,7.9428571428571432E-2,0.14644327401688048,399.47568702213334,312.09038048604168,3.7944528819072985,0.99565408310849979,2.7987987987987988,308.29592760413436,4.4930428350977332,260.82,0.78288476903664539,42.2]
[null,null,null,null,null,null,null,1,"Lille varebil, diesel ",null,"FORD","Transit Courier","1.5 TDCI (75 HK) Van FWD M6",2021,5.8575118148524868E-2,0,2.2333519782112208E-2,1.161334726197035,0.90729275484143357,0.22636911470311089,4.8551586816800954E-2,0.17781752788630995,0.68092364013832263,0.16524856815920319,0.28980322653366752,0,7.9428571428571432E-2,0.14644327401688048,401.50954789520893,313.67933429313194,4.4060528893620043,1.6072540905632056,2.7987987987987988,309.27328140376994,5.4703966347333512,260.82,0.78288476903664539,42.2]
[null,null,null,null,null,null,null,1,"Lille varebil, diesel ",null,"MERCEDES-BENZ","Citan","109 CDI Kassevogn lang  FWD Man",2021,5.3716992235732522E-2,0,2.2333519782112208E-2,1.2352973568993302,0.96507606007760161,0.23459098329162359,7.1521354637590531E-2,0.16306962865403307,0.73048507678597796,0.2388458174340585,0.26576741390646758,0,7.9428571428571432E-2,0.14644327401688048,404.97100931797172,316.38360102966539,4.6739527075998346,2.3676464012935283,2.3063063063063063,311.70964832206556,7.9067635530289637,260.82,0.78288476903664539,42.2]
[null,null,null,null,null,null,null,2,"Lille varebil, diesel ",null,"DACIA","DOKKER","Gnsn variant","2019",5.6671426808697814E-2,0,3.1608515487217666E-2,1.0827604097825705,0.84590657014263315,0.20649985989018196,3.4461401660177075E-2,0.17203845823000488,0.63940671025245122,0.10117783791555446,0.28038462167132333,0,7.9428571428571432E-2,0.17841567923700202,398.92454546838673,311.65980114717712,4.0324165923054087,1.2336177935066099,2.7987987987987988,307.6273845548717,3.621871866732258,260.82,0.98551268813946935,42.2]
[null,null,null,null,null,null,null,2,"Lille varebil, diesel ",null,"CITROEN","BERLINGO","Gnsn variant","2019",6.589700791709048E-2,0,3.1608515487217666E-2,1.1796193405018909,0.92157760976710223,0.24567534103341265,4.5630622161313944E-2,0.20004471887209871,0.67590226873368953,9.2029388217740066E-2,0.32602862985037595,0,7.9428571428571432E-2,0.17841567923700202,400.30866926649293,312.74114786444761,5.4412511593596511,1.6334433515518434,3.8078078078078077,307.29989670508797,3.2943840169485523,260.82,0.98551268813946935,42.2]
[null,null,null,null,null,null,null,2,"Lille varebil, diesel ",null,"FORD","C-MAX","Gnsn variant","2019",6.5866775309084483E-2,0,3.1608515487217666E-2,1.3240107332774285,1.0343833853729909,0.28906322896769293,8.9110287761386575E-2,0.19995294120630636,0.74532015640529803,0.16159685317785627,0.32587905256186839,0,7.9428571428571432E-2,0.17841567923700202,405.48851946579833,316.78790583265493,6.9976965317470725,3.1898887239392648,3.8078078078078077,309.79020930090786,5.7846966127684265,260.82,0.98551268813946935,42.2]
[null,null,null,null,null,null,null,3,"Lille varebil, diesel ",null,"DACIA","DOKKER","Gnsn variant","2019",5.6671426808697814E-2,0,2.8617362984710966E-2,1.1081703483079601,0.86575808461559389,0.20369639985123666,3.165794162123179E-2,0.17203845823000488,0.66206168476435723,9.2946947360951201E-2,0.28038462167132333,0,7.9428571428571432E-2,0.20930154430351117,399.19011271520026,311.86727555875018,4.0324165923054087,1.2336177935066099,2.7987987987987988,307.83485896644476,3.621871866732258,260.82,1.1929870997125231,42.2]
[null,null,null,null,null,null,null,3,"Lille varebil, diesel ",null,"CITROEN","BERLINGO","Gnsn variant","2019",6.589700791709048E-2,0,2.8617362984710966E-2,1.2048188583275918,0.94126473306843117,0.24196325679949476,4.1918537927396048E-2,0.20004471887209871,0.69930147626893646,8.4542730686477843E-2,0.32602862985037595,0,7.9428571428571432E-2,0.20930154430351117,400.57423651330646,312.94862227602067,5.4412511593596511,1.6334433515518434,3.8078078078078077,307.50737111666103,3.2943840169485523,260.82,1.1929870997125231,42.2]
[null,null,null,null,null,null,null,3,"Lille varebil, diesel ",null,"FORD","C-MAX","Gnsn variant","2019",6.5866775309084483E-2,0,2.8617362984710966E-2,1.3374387744610841,1.0448740425477219,0.28181404237739105,8.186110117108468E-2,0.19995294120630636,0.76306000017033071,0.14845083187637964,0.32587905256186839,0,7.9428571428571432E-2,0.20930154430351117,405.75408671261181,316.99538024422799,6.9976965317470725,3.1898887239392648,3.8078078078078077,309.99768371248092,5.7846966127684265,260.82,1.1929870997125231,42.2]
[null,null,null,null,null,null,null,4,"Lille varebil, diesel ",null,"DACIA","DOKKER","Gnsn variant","2019",5.6671426808697814E-2,0,2.7546461948854441E-2,1.1321895154367259,0.88452305893494199,0.20089293981229137,2.8854481582286488E-2,0.17203845823000488,0.68363011912265059,8.4716056806347917E-2,0.28038462167132333,0,7.9428571428571432E-2,0.23910086921640789,399.4610316274514,312.07893095894639,4.0324165923054087,1.2336177935066099,2.7987987987987988,308.04651436664096,3.621871866732258,260.82,1.4046424999087597,42.2]
[null,null,null,null,null,null,null,4,"Lille varebil, diesel ",null,"CITROEN","BERLINGO","Gnsn variant","2019",6.589700791709048E-2,0,2.7546461948854441E-2,1.2286276047566693,0.9598653162161479,0.23825117256557687,3.8206453693478151E-2,0.20004471887209871,0.72161414365057097,7.7056073155215607E-2,0.32602862985037595,0,7.9428571428571432E-2,0.23910086921640789,400.84515542555761,313.16027767621688,5.4412511593596511,1.6334433515518434,3.8078078078078077,307.71902651685724,3.2943840169485523,260.82,1.4046424999087597,42.2]
[null,null,null,null,null,null,null,4,"Lille varebil, diesel ",null,"FORD","C-MAX","Gnsn variant","2019",6.5866775309084483E-2,0,2.7546461948854441E-2,1.3494760442481153,1.05427815956884,0.27456485578708911,7.4611914580782743E-2,0.19995294120630636,0.77971330378175074,0.13530481057490296,0.32587905256186839,0,7.9428571428571432E-2,0.23910086921640789,406.02500562486296,317.2070356444242,6.9976965317470725,3.1898887239392648,3.8078078078078077,310.20933911267713,5.7846966127684265,260.82,1.4046424999087597,42.2]
[null,null,null,null,null,null,null,5,"Lille varebil, diesel ",null,"Citroën","C4 cactus","1,6 varekasse med ruder 5 man",2015,3.5540888757935679E-2,0,2.7299974490497082E-2,0.96060398941712422,0.75047186673212829,0.11230673989754984,4.4146318220047581E-3,0.10789210807554508,0.63816512683457849,0.12772088505811799,0.17584026394632715,0,7.9428571428571432E-2,0.25517540640156194,400.46166978281161,312.86067951782155,2.0108518906186683,0.20905008881686638,1.8018018018018018,310.8498276272029,6.048083609618752,260.82,1.7817440175841734,42.2]
[null,null,null,null,null,null,null,5,"Lille varebil, diesel ",null,"Volkswagen","Golf","1.6 tdi bluemotion 110 hk 5 dørs",2015,3.6293929712460031E-2,0,2.7299974490497082E-2,1.0051211537204199,0.78525090134407793,0.127393727442248,1.7215599548678188E-2,0.11017812789356982,0.65785717390182996,0.1436872256269244,0.17956597044477227,0,7.9428571428571432E-2,0.25517540640156194,402.20534286897862,314.22292411638955,2.6170277956769712,0.81522599387516947,1.8018018018018018,311.60589632071259,6.804152303128415,260.82,1.7817440175841734,42.2]
[null,null,null,null,null,null,null,5,"Lille varebil, diesel ",null,"Mercedes-benz","Citan","109 cdi kassevogn lang",2015,4.7837503096358598E-2,0,2.7299974490497082E-2,1.1307283862660511,0.88338155177035238,0.1845130829899285,3.9291924079429504E-2,0.145221158910499,0.69886846878042386,0.12758613357188262,0.23667835737840784,0,7.9428571428571432E-2,0.25517540640156194,403.21328544824638,315.01037925644249,4.1669326393218196,1.8606263330155128,2.3063063063063063,310.84344661712066,6.0417025995364844,260.82,1.7817440175841734,42.2]
[null,null,null,null,null,null,null,6,"Lille varebil, diesel ",null,"Citroën","C4 cactus","1,6 varekasse med ruder 5 man",2015,3.5540888757935679E-2,0,2.501754501630132E-2,0.95764567599229056,0.74816068436897698,0.11183166279245221,3.9395547169071244E-3,0.10789210807554508,0.63632902157652482,0.11397630322652059,0.17584026394632715,0,7.9428571428571432E-2,0.26708388297510566,400.98794336181652,313.27183075141915,2.0108518906186683,0.20905008881686638,1.8018018018018018,311.26097886080049,6.048083609618752,260.82,2.1928952511817759,42.2]
[null,null,null,null,null,null,null,6,"Lille varebil, diesel ",null,"Volkswagen","Golf","1.6 tdi bluemotion 110 hk 5 dørs",2015,3.6293929712460031E-2,0,2.501754501630132E-2,0.99820025330650075,0.77984394789570366,0.1255410843395233,1.5362956445953471E-2,0.11017812789356982,0.65430286355618039,0.12822443870773106,0.17956597044477227,0,7.9428571428571432E-2,0.26708388297510566,402.73161644798353,314.63407534998714,2.6170277956769712,0.81522599387516947,1.8018018018018018,312.01704755431018,6.804152303128415,260.82,2.1928952511817759,42.2]
[null,null,null,null,null,null,null,6,"Lille varebil, diesel ",null,{"$f":"L248","v":"Mercedes-benz"},"Citan","109 cdi kassevogn lang",2015,4.7837503096358598E-2,{"$f":"Q248","v":0},2.501754501630132E-2,1.1229844203702379,0.87733157841424836,0.18028471371747248,3.5063554806973492E-2,0.145221158910499,0.6970468646967759,0.11385605291469099,0.23667835737840784,0,7.9428571428571432E-2,0.26708388297510566,403.73955902725129,315.42153049004008,4.1669326393218196,1.8606263330155128,2.3063063063063063,311.25459785071826,6.0417025995364844,260.82,2.1928952511817759,42.2]
[null,null,null,null,null,null,null,7,"Lille varebil, diesel ",null,"Citroën","C4 cactus","1,6 varekasse med ruder 5 man",2015,3.5540888757935679E-2,0,1.9351525409316294E-2,0.9493548049845959,0.74168344139421549,0.11135658568735457,3.4644776118094916E-3,0.10789210807554508,0.63032685570686087,0.1002317213949232,0.17584026394632715,0,7.9428571428571432E-2,0.27482629893703919,401.55400540178749,313.71406672014649,2.0108518906186683,0.20905008881686638,1.8018018018018018,311.70321482952784,6.048083609618752,260.82,2.6351312199090913,42.2]
[null,null,null,null,null,null,null,7,"Lille varebil, diesel ",null,"Volkswagen","Golf","1.6 tdi bluemotion 110 hk 5 dørs",2015,3.6293929712460031E-2,0,1.9351525409316294E-2,0.98594679530972051,0.7702709338357191,0.12368844123679856,1.3510313343228754E-2,0.11017812789356982,0.64658249259892053,0.11276165178853775,0.17956597044477227,0,7.9428571428571432E-2,0.27482629893703919,403.29767848795456,315.07631131871449,2.6170277956769712,0.81522599387516947,1.8018018018018018,312.45928352303753,6.804152303128415,260.82,2.6351312199090913,42.2]
[null,null,null,null,null,null,null,7,"Lille varebil, diesel ",null,"Mercedes-benz","Citan","109 cdi kassevogn lang",2015,4.7837503096358598E-2,0,1.9351525409316294E-2,1.1099078968915641,0.86711554444653438,0.1760563444450165,3.0835185534517508E-2,0.145221158910499,0.69105920000151788,0.10012597225749946,0.23667835737840784,0,7.9428571428571432E-2,0.27482629893703919,404.30562106722232,315.86376645876743,4.1669326393218196,1.8606263330155128,2.3063063063063063,311.6968338194456,6.0417025995364844,260.82,2.6351312199090913,42.2]
[null,null,null,null,null,null,null,8,"Lille varebil, diesel ",null,"Citroën","C4 cactus","1,6 varekasse med ruder 5 man",2015,3.5540888757935679E-2,0,1.3812581038214004E-2,0.93573137639404014,0.73104013780784383,0.11088150858225694,2.9894005067118579E-3,0.10789210807554508,0.62015862922558684,8.6487139563325821E-2,0.17584026394632715,0,7.9428571428571432E-2,0.27840265428736244,402.15624755429423,314.18456840179238,2.0108518906186683,0.20905008881686638,1.8018018018018018,312.17371651117372,6.048083609618752,260.82,3.1056329015549822,42.2]
[null,null,null,null,null,null,null,8,"Lille varebil, diesel ",null,"Volkswagen","Golf","1.6 tdi bluemotion 110 hk 5 dørs",2015,3.6293929712460031E-2,0,1.3812581038214004E-2,0.96836077973007939,0.75653185916412446,0.12183579813407386,1.165767024050404E-2,0.11017812789356982,0.63469606103005061,9.7298864869344442E-2,0.17956597044477227,0,7.9428571428571432E-2,0.27840265428736244,403.89992064046129,315.54681300036037,2.6170277956769712,0.81522599387516947,1.8018018018018018,312.92978520468341,6.804152303128415,260.82,3.1056329015549822,42.2]
[null,null,null,null,null,null,null,8,"Lille varebil, diesel ",null,"Mercedes-benz","Citan","109 cdi kassevogn lang",2015,4.7837503096358598E-2,0,1.3812581038214004E-2,1.0914988158300289,0.85273344986721011,0.17182797517256049,2.6606816262061496E-2,0.145221158910499,0.68090547469464957,8.6395891600307834E-2,0.23667835737840784,0,7.9428571428571432E-2,0.27840265428736244,404.90786321972905,316.33426814041331,4.1669326393218196,1.8606263330155128,2.3063063063063063,312.16733550109149,6.0417025995364844,260.82,3.1056329015549822,42.2]
[null,null,null,null,null,null,null,9,"Lille varebil, diesel ",null,"Volkswagen","Polo van","1,6 tdi",2011,4.2507195828112812E-2,0,1.1202474504248393E-2,0.98190031214678986,0.76710961886467954,0.13506838086305883,6.0285305230448043E-3,0.12903985034001403,0.63204123800162071,5.8731540200163593E-2,0.21030640468619818,0,7.9428571428571432E-2,0.28357472168668751,401.58805166685954,313.74066536473401,2.3030359868985171,0.50123418509671536,1.8018018018018018,311.43762937783549,4.8831561156027323,260.82,3.5344732622327832,42.2]
[null,null,null,null,null,null,null,9,"Lille varebil, diesel ",null,"Ford","C-max van","1,6 tdci 115 hk.",2011,4.7731092436974834E-2,0,1.1202474504248393E-2,1.0894525544399105,0.85113480815618014,0.17156632971465757,2.6668203535298699E-2,0.14489812617935888,0.67956847844152257,8.0413299825365173E-2,0.23615188550089841,0,7.9428571428571432E-2,0.28357472168668751,406.73782953978997,317.76392932796091,4.5235987652084741,2.2172924589021679,2.3063063063063063,313.24033056275243,6.6858573005196664,260.82,3.5344732622327832,42.2]
[null,null,null,null,null,null,null,9,"Lille varebil, diesel ",null,"Volkswagen","Golf van","1,6 tdi aut.",2011,5.0692732681682881E-2,0,1.1202474504248393E-2,1.1170363239630343,0.87268462809612046,0.18182551516587275,2.7936685024684087E-2,0.15388883014118868,0.69085911293024771,7.7051076140214628E-2,0.25080474367477418,0,7.9428571428571432E-2,0.28357472168668751,407.1453957105989,318.08234039890539,5.1215574709368292,2.3227586721380304,2.7987987987987988,312.96078292796858,6.4063096657358347,260.82,3.5344732622327832,42.2]
[null,null,null,null,null,null,null,10,"Lille varebil, diesel ",null,"Volkswagen","Polo van","1,6 tdi",2011,4.2507195828112812E-2,0,9.1836925913680156E-3,0.96873377311768116,0.75682326024818836,0.13392930033465819,4.8894499946441593E-3,0.12903985034001403,0.62289395991353014,4.7634316160366043E-2,0.21030640468619818,0,7.9428571428571432E-2,0.28552466763839446,402.15664388262616,314.18487803330169,2.3030359868985171,0.50123418509671536,1.8018018018018018,311.88184204640316,4.8831561156027323,260.82,3.9786859308004687,42.2]
[null,null,null,null,null,null,null,10,"Lille varebil, diesel ",null,"Ford","C-max van","1,6 tdci 115 hk.",2011,4.7731092436974834E-2,0,9.1836925913680156E-3,1.0660504156781896,0.83285188724858561,0.1665274182820351,2.1629292102676227E-2,0.14489812617935888,0.66632446896655051,6.521934439868618E-2,0.23615188550089841,0,7.9428571428571432E-2,0.28552466763839446,407.30642175555658,318.20814199652858,4.5235987652084741,2.2172924589021679,2.3063063063063063,313.68454323132011,6.6858573005196664,260.82,3.9786859308004687,42.2]
[null,null,null,null,null,null,null,10,{"$f":"K454","v":"Lille varebil, diesel "},null,"Volkswagen","Golf van","1,6 tdi aut.",2011,{"$f":"AA260","v":5.0692732681682881E-2},0,{"$f":"T260","v":9.1836925913680156E-3},1.0941405647287437,0.85479731619433097,0.1765469263260161,{"$f":"(W260*(1-AK260)/X260)","v":2.2658096184827406E-2},{"$f":"$AA260*AE260","v":0.15388883014118868},0.67825038986831487,{"$f":"(V260*(1-AK260)/X260)","v":6.2492407126574785E-2},{"$f":"$AA260*AD260","v":0.25080474367477418},{"$f":"AH260*(1-AI260)/AG260","v":0},{"$f":"AU260*(1-AV260)*AW260/AX260","v":7.9428571428571432E-2},{"$f":"AR260*AS260","v":0.28552466763839446},407.71398792636552,318.52655306747306,5.1215574709368292,{"$f":"(-PMT(Lånerente,Y260,W260)-(W260*(1-$AM$228)/Y260))/Z260","v":2.3227586721380304},{"$f":"SUM(AO260:AQ260)/Z260","v":2.7987987987987988},313.40499559653625,{"$f":"(-PMT(Lånerente,Y260,V260)-(V260*(1-$AM$228)/Y260))/Z260","v":6.4063096657358347},{"$f":"AL260","v":260.82},3.9786859308004687,{"$f":"AT260/Z260","v":42.2}]
[null,null,null,null,null,null,null,11,"Lille varebil, diesel ",null,"Volkswagen","Polo van","1,6 tdi",2011,4.2507195828112812E-2,0,6.471024097907719E-3,{"$f":"NAF*S66","v":0.95144291863562103},{"$f":"SUM(T66,W66)","v":0.74331478018407893},{"$f":"SUM(U66:V66)","v":0.13279021980625755},3.7503694662435099E-3,0.12903985034001403,{"$f":"SUM(X66:AB66)","v":0.61052456037782132},3.6537092120568458E-2,0.21030640468619818,0,7.9428571428571432E-2,0.28425249214248322,{"$f":"NAF*AD66","v":402.74263547472248},{"$f":"SUM(AE66,AH66)","v":314.64268396462694},{"$f":"SUM(AF66:AG66)","v":2.3030359868985171},0.50123418509671536,1.8018018018018018,{"$f":"SUM(AI66:AL66)","v":312.33964797772842},4.8831561156027323,260.82,4.4364918621257274,42.2]
[null,null,null,null,null,null,null,11,"Lille varebil, diesel ",null,"Ford","C-max van","1,6 tdci 115 hk.",2011,4.7731092436974834E-2,0,6.471024097907719E-3,1.0385239614635173,0.81134684489337283,0.1614885068494126,1.6590380670053733E-2,0.14489812617935888,0.6498583380439602,5.0025388972007152E-2,0.23615188550089841,0,7.9428571428571432E-2,0.28425249214248322,407.89241334765291,318.66594792785384,4.5235987652084741,2.2172924589021679,2.3063063063063063,314.14234916264536,6.6858573005196664,260.82,4.4364918621257274,42.2]
[null,null,null,null,null,null,null,11,"Lille varebil, diesel ",null,"Volkswagen","Golf van","1,6 tdi aut.",2011,5.0692732681682881E-2,0,6.471024097907719E-3,1.0671204900415017,0.83368788284492323,0.17126833748615941,1.7379507344970728E-2,0.15388883014118868,0.66241954535876379,4.7933738112934957E-2,0.25080474367477418,0,7.9428571428571432E-2,0.28425249214248322,408.29997951846184,318.98435899879831,5.1215574709368292,2.3227586721380304,2.7987987987987988,313.86280152786151,6.4063096657358347,260.82,4.4364918621257274,42.2]
[null,null,null,null,null,null,null,12,"Lille varebil, diesel ",null,"Volkswagen","Polo van","1,6 tdi",2011,4.2507195828112812E-2,0,3.8965524087705436E-3,0.93116296252934749,0.7274710644760527,0.13173369969013504,2.6938493501210059E-3,0.12903985034001403,0.59573736478591766,2.6244193472194283E-2,0.21030640468619818,0,7.9428571428571432E-2,0.27975819519895379,403.34386848529709,315.11239725413833,2.3030359868985171,0.50123418509671536,1.8018018018018018,312.80936126723981,4.8831561156027323,260.82,4.9062051516370859,42.2]
[null,null,null,null,null,null,null,12,"Lille varebil, diesel ",null,"Ford","C-max van","1,6 tdci 115 hk.",2011,4.7731092436974834E-2,0,3.8965524087705436E-3,0.9922362566023839,0.77518457547061237,0.15360172986999449,8.7036036906355998E-3,0.14489812617935888,0.62158284560061783,2.6244193472194303E-2,0.23615188550089841,0,7.9428571428571432E-2,0.27975819519895379,408.49364635822752,319.13566121736523,4.5235987652084741,2.2172924589021679,2.3063063063063063,314.61206245215675,6.6858573005196664,260.82,4.9062051516370859,42.2]
[null,null,null,null,null,null,null,12,"Lille varebil, diesel ",null,"Volkswagen","Golf van","1,6 tdi aut.",2011,5.0692732681682881E-2,0,3.8965524087705436E-3,1.0235391811447614,0.79963998526934488,0.16340428149485123,9.5154513536625587E-3,0.15388883014118868,0.63623570377449368,2.624419347219429E-2,0.25080474367477418,0,7.9428571428571432E-2,0.27975819519895379,408.90121252903646,319.4540722883097,5.1215574709368292,2.3227586721380304,2.7987987987987988,314.3325148173729,6.4063096657358347,260.82,4.9062051516370859,42.2]
[null,null,null,null,null,null,null,13,"Lille varebil, diesel ",null,"Seat","Altea van","2,0 tdi",2007,9.03407376408632E-2,0,7.841475970479508E-3,1.4703026795376888,1.1486739683888194,0.29788230026533863,2.3633316353924076E-2,0.27424898391141456,0.85079166812348084,2.6244193472194283E-2,0.44696516342260306,0,7.9428571428571432E-2,0.29815373980011201,416.58811734442565,325.45946667533252,12.358036983202396,4.4781571033225154,7.8798798798798799,313.10142969213013,4.9728789501420634,260.82,5.108550741988104,42.2]
[null,null,null,null,null,null,null,13,"Lille varebil, diesel ",null,{"$f":"L268","v":"Volkswagen"},"Touran van","2,0 tdi aut.",2007,0.10103982632903037,{"$f":"Q268","v":0},7.841475970479508E-3,1.5805537175436524,1.2348075918309784,0.33108166559915464,2.4353267880289159E-2,0.30672839771886551,0.9037259262318238,2.6244193472194286E-2,0.49989942153094619,0,7.9428571428571432E-2,0.29815373980011201,419.38207799596103,327.64224843434454,14.015219324623997,5.1023064117110835,8.9129129129129137,313.62702910972052,5.498478367732436,260.82,5.108550741988104,42.2]
[null,null,null,null,null,null,null,13,"Lille varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,9.3210628683837685E-2,0,7.841475970479508E-3,1.5001462444453801,1.1719892534729532,0.30699866078315441,2.4037497593316349E-2,0.28296116318983805,0.86499059268979894,2.624419347219429E-2,0.46116408798892122,0,7.9428571428571432E-2,0.29815373980011201,417.3777151483128,326.07633995961936,12.692911051815244,4.8130311719353642,7.8798798798798799,313.3834289078041,5.2548781658160433,260.82,5.108550741988104,42.2]
[null,null,null,null,null,null,null,14,"Lille varebil, diesel ",null,"Seat","Altea van","2,0 tdi",2007,9.03407376408632E-2,0,1.5217595822893046E-2,1.4938489766271712,1.1670695129899775,0.29788230026533863,2.3633316353924076E-2,0.27424898391141456,0.86918721272463895,2.6244193472194283E-2,0.44696516342260306,0,7.9428571428571432E-2,0.31654928440127023,416.8318835020828,325.64990898600217,12.358036983202396,4.4781571033225154,7.8798798798798799,313.29187200279978,4.9728789501420634,260.82,5.2989930526577549,42.2]
[null,null,null,null,null,null,null,14,"Lille varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,1.5217595822893046E-2,1.604100014633135,1.2532031364321368,0.33108166559915464,2.4353267880289159E-2,0.30672839771886551,0.92212147083298213,2.6244193472194286E-2,0.49989942153094619,0,7.9428571428571432E-2,0.31654928440127023,419.62584415361817,327.83269074501419,14.015219324623997,5.1023064117110835,8.9129129129129137,313.81747142039018,5.498478367732436,260.82,5.2989930526577549,42.2]
[null,null,null,null,null,null,null,14,"Lille varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,9.3210628683837685E-2,0,1.5217595822893046E-2,1.5236925415348628,1.1903847980741116,0.30699866078315441,2.4037497593316349E-2,0.28296116318983805,0.88338613729095727,2.624419347219429E-2,0.46116408798892122,0,7.9428571428571432E-2,0.31654928440127023,417.62148130596995,326.26678227028901,12.692911051815244,4.8130311719353642,7.8798798798798799,313.57387121847376,5.2548781658160433,260.82,5.2989930526577549,42.2]
[null,null,null,null,null,null,null,15,"Lille varebil, diesel ",null,"Seat","Altea van","2,0 tdi",2007,9.03407376408632E-2,0,2.839752504270222E-2,1.5173952737166538,1.1854650575911359,0.29788230026533863,2.3633316353924076E-2,0.27424898391141456,0.88758275732579728,2.6244193472194283E-2,0.44696516342260306,0,7.9428571428571432E-2,0.33494482900242845,417.06097731460932,325.82888852703854,12.358036983202396,4.4781571033225154,7.8798798798798799,313.47085154383615,4.9728789501420634,260.82,5.4779725936940942,42.2]
[null,null,null,null,null,null,null,15,"Lille varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,2.839752504270222E-2,1.6276463117226174,1.2715986810332949,0.33108166559915464,2.4353267880289159E-2,0.30672839771886551,0.94051701543414024,2.6244193472194286E-2,0.49989942153094619,0,7.9428571428571432E-2,0.33494482900242845,419.85493796614475,328.01167028605056,14.015219324623997,5.1023064117110835,8.9129129129129137,313.99645096142655,5.498478367732436,260.82,5.4779725936940942,42.2]
[null,null,null,null,null,null,null,15,"Lille varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,9.3210628683837685E-2,0,2.839752504270222E-2,1.5472388386243454,1.2087803426752699,0.30699866078315441,2.4037497593316349E-2,0.28296116318983805,0.90178168189211538,2.624419347219429E-2,0.46116408798892122,0,7.9428571428571432E-2,0.33494482900242845,417.85057511849652,326.44576181132538,12.692911051815244,4.8130311719353642,7.8798798798798799,313.75285075951012,5.2548781658160433,260.82,5.4779725936940942,42.2]
[null,null,null,null,null,null,null,16,"Lille varebil, diesel ",null,"Seat","Altea van","2,0 tdi",2007,9.03407376408632E-2,0,1.8163288764291387E-2,1.5409415708061367,1.2038606021922942,0.29788230026533863,2.3633316353924076E-2,0.27424898391141456,0.9059783019269555,2.6244193472194283E-2,0.44696516342260306,0,7.9428571428571432E-2,0.35334037360358672,417.27594475758377,325.99683184186233,12.358036983202396,4.4781571033225154,7.8798798798798799,313.63879485865994,4.9728789501420634,260.82,5.6459159085179049,42.2]
[null,null,null,null,null,null,null,16,"Lille varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,1.8163288764291387E-2,1.6511926088121001,1.2899942256344532,0.33108166559915464,2.4353267880289159E-2,0.30672839771886551,0.95891256003529857,2.6244193472194286E-2,0.49989942153094619,0,7.9428571428571432E-2,0.35334037360358672,420.0699054091192,328.17961360087435,14.015219324623997,5.1023064117110835,8.9129129129129137,314.16439427625033,5.498478367732436,260.82,5.6459159085179049,42.2]
[null,null,null,null,null,null,null,16,"Lille varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,9.3210628683837685E-2,0,1.8163288764291387E-2,1.5707851357138283,1.2271758872764282,0.30699866078315441,2.4037497593316349E-2,0.28296116318983805,0.92017722649327371,2.624419347219429E-2,0.46116408798892122,0,7.9428571428571432E-2,0.35334037360358672,418.06554256147092,326.61370512614917,12.692911051815244,4.8130311719353642,7.8798798798798799,313.92079407433391,5.2548781658160433,260.82,5.6459159085179049,42.2]
[null,null,null,null,null,null,null,17,"Lille varebil, diesel ",null,"Seat","Altea van","2,0 tdi",2007,9.03407376408632E-2,0,1.1345104814933173E-2,1.5644878678956189,1.2222561467934523,0.29788230026533863,2.3633316353924076E-2,0.27424898391141456,0.92437384652811372,2.6244193472194283E-2,0.44696516342260306,0,7.9428571428571432E-2,0.37173591820474494,417.47731445337877,326.15415191670218,12.358036983202396,4.4781571033225154,7.8798798798798799,313.79611493349978,4.9728789501420634,260.82,5.8032359833577534,42.2]
[null,null,null,null,null,null,null,17,"Lille varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,1.1345104814933173E-2,1.6747389059015825,1.3083897702356113,0.33108166559915464,2.4353267880289159E-2,0.30672839771886551,0.97730810463645679,2.6244193472194286E-2,0.49989942153094619,0,7.9428571428571432E-2,0.37173591820474494,420.2712751049142,328.33693367571419,14.015219324623997,5.1023064117110835,8.9129129129129137,314.32171435109018,5.498478367732436,260.82,5.8032359833577534,42.2]
[null,null,null,null,null,null,null,17,"Lille varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,9.3210628683837685E-2,0,1.1345104814933173E-2,1.5943314328033105,1.2455714318775863,0.30699866078315441,2.4037497593316349E-2,0.28296116318983805,0.93857277109443193,2.624419347219429E-2,0.46116408798892122,0,7.9428571428571432E-2,0.37173591820474494,418.26691225726597,326.77102520098902,12.692911051815244,4.8130311719353642,7.8798798798798799,314.07811414917376,5.2548781658160433,260.82,5.8032359833577534,42.2]
[null,null,null,null,null,null,null,18,"Lille varebil, diesel ",null,"Seat","Altea van","2,0 tdi",2007,9.03407376408632E-2,0,5.2242581134442582E-3,1.5880341649851015,1.2406516913946106,0.29788230026533863,2.3633316353924076E-2,0.27424898391141456,0.94276939112927194,2.6244193472194283E-2,0.44696516342260306,0,7.9428571428571432E-2,0.39013146280590316,417.66559818058727,326.3012485785838,12.358036983202396,4.4781571033225154,7.8798798798798799,313.9432115953814,4.9728789501420634,260.82,5.9503326452393708,42.2]
[null,null,null,null,null,null,null,18,"Lille varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,5.2242581134442582E-3,1.6982852029910651,1.3267853148367696,0.33108166559915464,2.4353267880289159E-2,0.30672839771886551,0.99570364923761501,2.6244193472194286E-2,0.49989942153094619,0,7.9428571428571432E-2,0.39013146280590316,420.45955883212264,328.48403033759581,14.015219324623997,5.1023064117110835,8.9129129129129137,314.4688110129718,5.498478367732436,260.82,5.9503326452393708,42.2]
[null,null,null,null,null,null,null,18,"Lille varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,9.3210628683837685E-2,0,5.2242581134442582E-3,1.6178777298927929,1.2639669764787445,0.30699866078315441,2.4037497593316349E-2,0.28296116318983805,0.95696831569559015,2.624419347219429E-2,0.46116408798892122,0,7.9428571428571432E-2,0.39013146280590316,418.45519598447441,326.91812186287063,12.692911051815244,4.8130311719353642,7.8798798798798799,314.22521081105538,5.2548781658160433,260.82,5.9503326452393708,42.2]
[null,null,null,null,null,null,null,19,"Lille varebil, diesel ",null,"Seat","Altea van","2,0 tdi",2007,9.03407376408632E-2,0,4.0871615864694266E-3,1.6115804620745839,1.2590472359957687,0.29788230026533863,2.3633316353924076E-2,0.27424898391141456,0.96116493573043016,2.6244193472194283E-2,0.44696516342260306,0,7.9428571428571432E-2,0.40852700740706144,417.84129136919512,326.43850888218367,12.358036983202396,4.4781571033225154,7.8798798798798799,314.08047189898127,4.9728789501420634,260.82,6.0875929488392337,42.2]
[null,null,null,null,null,null,null,19,"Lille varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,4.0871615864694266E-3,1.7218315000805477,1.345180859437928,0.33108166559915464,2.4353267880289159E-2,0.30672839771886551,1.0140991938387733,2.6244193472194286E-2,0.49989942153094619,0,7.9428571428571432E-2,0.40852700740706144,420.63525202073049,328.62129064119569,14.015219324623997,5.1023064117110835,8.9129129129129137,314.60607131657167,5.498478367732436,260.82,6.0875929488392337,42.2]
[null,null,null,null,null,null,null,19,"Lille varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,9.3210628683837685E-2,0,4.0871615864694266E-3,1.6414240269822755,1.2823625210799028,0.30699866078315441,2.4037497593316349E-2,0.28296116318983805,0.97536386029674849,2.624419347219429E-2,0.46116408798892122,0,7.9428571428571432E-2,0.40852700740706144,418.63088917308227,327.05538216647051,12.692911051815244,4.8130311719353642,7.8798798798798799,314.36247111465525,5.2548781658160433,260.82,6.0875929488392337,42.2]
[null,null,null,null,null,null,null,20,"Lille varebil, diesel ",null,{"$f":"L288","v":"Seat"},"Altea van","2,0 tdi",2007,9.03407376408632E-2,{"$f":"Q288","v":0},2.2753030598180227E-3,1.6351267591640666,1.2774427805969271,0.29788230026533863,2.3633316353924076E-2,0.27424898391141456,0.97956048033158838,2.6244193472194283E-2,0.44696516342260306,0,7.9428571428571432E-2,0.4269225520082196,408.67202072903331,319.27501619455728,5.0667456919111036,4.4781571033225154,0.58858858858858853,314.2082705026462,4.9728789501420634,260.82,6.2153915525041672,42.2]
[null,null,null,null,null,null,null,20,"Lille varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,2.2753030598180227E-3,1.7453777971700302,1.3635764040390861,0.33108166559915464,2.4353267880289159E-2,0.30672839771886551,1.0324947384399314,2.6244193472194286E-2,0.49989942153094619,0,7.9428571428571432E-2,0.4269225520082196,410.14369909828645,320.42476492053629,5.6908950002996717,5.1023064117110835,0.58858858858858853,314.7338699202366,5.498478367732436,260.82,6.2153915525041672,42.2]
[null,null,null,null,null,null,null,20,"Lille varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,9.3210628683837685E-2,0,2.2753030598180227E-3,1.6649703240717582,1.3007580656810611,0.30699866078315441,2.4037497593316349E-2,0.28296116318983805,0.9937594048979066,2.624419347219429E-2,0.46116408798892122,0,7.9428571428571432E-2,0.4269225520082196,409.46161853292051,319.89188947884412,5.4016197605239524,4.8130311719353642,0.58858858858858853,314.49026971832018,5.2548781658160433,260.82,6.2153915525041672,42.2]
[null,null,null,null,null,null,null,0,"Mellem varebil, diesel ",null,"FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.025 kg totalvægt)",2021,6.4767344924226061E-2,3277.4513851818442,2.0185512468199725E-2,1.3879770462075627,1.0843570673496583,0.23153909541294357,3.4923714578652287E-2,0.19661538083429128,0.85281797193671471,0.35260839096005747,0.32043956762436943,0,7.9428571428571432E-2,0.10034144192371644,406.88731924095231,317.88071815699396,4.2524434861737106,{"$f":"(-PMT(Lånerente,Y291,W291)-(W291*(1-$AM$291)/Y291))/Z291","v":0.93712817085839561},3.3153153153153152,313.62827467082025,{"$f":"(-PMT(Lånerente,Y291,V291)-(V291*(1-$AM$291)/Y291))/Z291","v":9.4617442742390132},260.82,1.1465303965812015,42.2]
[null,null,null,null,null,null,null,0,{"$f":"K486","v":"Mellem varebil, diesel "},null,"FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD A6 (3.025 kg totalvægt)",2021,{"$f":"AA292","v":6.4767344924226061E-2},0,{"$f":"T292","v":2.0185512468199725E-2},1.444384611487552,1.1284254777246501,0.25299167061854555,{"$f":"(W292*(1-AK292)/X292)","v":5.6376289784254255E-2},{"$f":"$AA292*AE292","v":0.19661538083429128},0.87543380710610452,{"$f":"(V292*(1-AK292)/X292)","v":0.37522422612944728},{"$f":"$AA292*AD292","v":0.32043956762436943},{"$f":"AH292*(1-AI292)/AG292","v":0},{"$f":"AU292*(1-AV292)*AW292/AX292","v":7.9428571428571432E-2},{"$f":"AR292*AS292","v":0.10034144192371644},408.40093596560968,319.06323122313256,4.8280928065617754,1.5127774912464607,{"$f":"SUM(AO292:AQ292)/Z292","v":3.3153153153153152},314.23513841657081,10.068608019989597,{"$f":"AL292","v":260.82},1.1465303965812015,{"$f":"AT292/Z292","v":42.2}]
[null,null,null,null,null,null,null,0,"Mellem varebil, diesel ",null,"CITROEN","BERLINGO Van","1.5 BlueHDi 100 L1",2021,5.9969763818727845E-2,0,2.0185512468199725E-2,{"$f":"NAF*S98","v":1.2276947109179739},{"$f":"SUM(T98,W98)","v":0.95913649290466707},{"$f":"SUM(U98:V98)","v":0.26509920507892309},8.3047926528653365E-2,0.18205127855026973,{"$f":"SUM(X98:AB98)","v":0.69403728782574392},0.21756397111755843,0.29670330335589767,0,7.9428571428571432E-2,0.10034144192371644,{"$f":"NAF*AD98","v":403.24073162562985},{"$f":"SUM(AE98,AH98)","v":315.03182158252332},{"$f":"SUM(AF98:AG98)","v":5.0272716980977803},2.2284728992989815,2.7987987987987988,{"$f":"SUM(AI98:AL98)","v":310.00454988442556},5.8380194878443641,260.82,{"$f":"U293*AR293*(1-AS293)/Z293","v":1.1465303965812015},42.2]
[null,null,null,null,null,null,null,1,"Mellem varebil, diesel ",null,"FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.025 kg totalvægt)",2021,6.4767344924226061E-2,0,4.0048452726671513E-2,1.3894232246248606,1.0854868942381724,0.228899766355809,3.2284385521517703E-2,0.19661538083429128,0.85658712788236335,0.32596032149555598,0.32043956762436943,0,7.9428571428571432E-2,0.1307586673338666,407.56423779741658,318.4095607792317,4.2524434861737106,0.93712817085839561,3.3153153153153152,314.15711729305798,9.4617442742390132,260.82,1.6753730188189502,42.2]
[null,null,null,null,null,null,null,1,"Mellem varebil, diesel ",null,"FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD A6 (3.025 kg totalvægt)",2021,6.4767344924226061E-2,0,4.0048452726671513E-2,1.441567837699397,1.1262248732026539,0.24873108203121425,5.2115701196922964E-2,0.19661538083429128,0.87749379117143955,0.34686698478463207,0.32043956762436943,0,7.9428571428571432E-2,0.1307586673338666,409.07785452207401,319.59207384537029,4.8280928065617754,1.5127774912464607,3.3153153153153152,314.76398103880854,10.068608019989597,260.82,1.6753730188189502,42.2]
[null,null,null,null,null,null,null,1,"Mellem varebil, diesel ",null,"CITROEN","BERLINGO Van","1.5 BlueHDi 100 L1",2021,5.9969763818727845E-2,0,4.0048452726671513E-2,1.2375491048524823,0.96683523816600181,0.25882293096930031,7.6771652419030556E-2,0.18205127855026973,0.7080123071967015,0.20112176507836571,0.29670330335589767,0,7.9428571428571432E-2,0.1307586673338666,403.91765018209418,315.56066420476105,5.0272716980977803,2.2284728992989815,2.7987987987987988,310.53339250666329,5.8380194878443641,260.82,1.6753730188189502,42.2]
[null,null,null,null,null,null,null,2,"Mellem varebil, diesel ",null,"PEUGEOT","PARTNER","Gnsn variant","2019",6.5459812360769754E-2,0,3.9687591107769545E-2,1.2367691659695437,0.96622591091370591,0.23544781250412208,3.6730295957603125E-2,0.19871751654651895,0.73077809840958385,0.16418342122720692,0.32386558371657792,0,8.6857142857142855E-2,0.15587195060865625,403.09841436479155,314.92063622249339,4.4764193633777989,1.1611040480624835,3.3153153153153152,310.44421685911561,5.1901034293788957,260.82,2.2341134297367629,42.2]
[null,null,null,null,null,null,null,2,"Mellem varebil, diesel ",null,"FORD","TRANSIT CONNECT","Gnsn variant","2019",7.1284813595846305E-2,0,3.9687591107769545E-2,1.313808147044752,1.0264126148787125,0.26503545994000521,4.8634883550061979E-2,0.21640057638994326,0.76137715493870739,0.16596300276684123,0.35268505870606709,0,8.6857142857142855E-2,0.15587195060865625,404.9436466496669,316.36222394505228,5.8617516358876882,1.5374273115633637,4.3243243243243246,310.50047230916459,5.2463588794278646,260.82,2.2341134297367629,42.2]
[null,null,null,null,null,null,null,2,"Mellem varebil, diesel ",null,"VOLKSWAGEN","TOURAN","Gnsn variant","2019",6.6397644224378216E-2,0,3.9687591107769545E-2,1.4247032406066922,1.1130494067239782,0.29654170374306621,9.497719432942206E-2,0.20156450941364418,0.81650770298091213,0.24527305735099966,0.32850555216411337,0,8.6857142857142855E-2,0.15587195060865625,409.36676080306478,319.81778187739434,6.8101904985653441,3.0023826907575364,3.8078078078078077,313.00759137882898,7.7534779490922334,260.82,2.2341134297367629,42.2]
[null,null,null,null,null,null,null,3,"Mellem varebil, diesel ",null,"PEUGEOT","PARTNER","Gnsn variant","2019",6.5459812360769754E-2,0,3.733634994710696E-2,1.2392290594059288,0.9681477026608819,0.23217767748128862,3.3460160934769667E-2,0.19871751654651895,0.73597002517959331,0.14956600685778718,0.32386558371657792,0,8.6857142857142855E-2,0.17568129174808539,403.84276317438753,315.50215872999024,4.4764193633777989,1.1611040480624835,3.3153153153153152,311.02573936661247,5.1901034293788957,260.82,2.8156359372336164,42.2]
[null,null,null,null,null,null,null,3,"Mellem varebil, diesel ",null,"FORD","TRANSIT CONNECT","Gnsn variant","2019",7.1284813595846305E-2,0,3.733634994710696E-2,1.3147085969250665,1.0271160913477082,0.26070544756515091,4.4304871175207629E-2,0.21640057638994326,0.7664106437825573,0.15118715047126205,0.35268505870606709,0,8.6857142857142855E-2,0.17568129174808539,405.68799545926288,316.94374645254914,5.8617516358876882,1.5374273115633637,4.3243243243243246,311.08199481666145,5.2463588794278646,260.82,2.8156359372336164,42.2]
[null,null,null,null,null,null,null,3,"Mellem varebil, diesel ",null,"VOLKSWAGEN","TOURAN","Gnsn variant","2019",6.6397644224378216E-2,0,3.733634994710696E-2,1.4112843869487564,1.1025659273037158,0.28808578904241677,8.6521279628772624E-2,0.20156450941364418,0.81448013826129895,0.22343615149195739,0.32850555216411337,0,8.6857142857142855E-2,0.17568129174808539,410.11110961266075,320.3993043848912,6.8101904985653441,3.0023826907575364,3.8078078078078077,313.58911388632583,7.7534779490922334,260.82,2.8156359372336164,42.2]
[null,null,null,null,null,null,null,4,"Mellem varebil, diesel ",null,"PEUGEOT","PARTNER","Gnsn variant","2019",6.5459812360769754E-2,0,3.0694800993321347E-2,1.2348999069090527,0.96476555227269734,0.22890754245845515,3.0190025911936202E-2,0.19871751654651895,0.73585800981424221,0.13494859248836741,0.32386558371657792,0,8.6857142857142855E-2,0.190186690752154,404.60808731908588,316.10006821803586,4.4764193633777989,1.1611040480624835,3.3153153153153152,311.62364885465809,5.1901034293788957,260.82,3.413545425279231,42.2]
[null,null,null,null,null,null,null,4,"Mellem varebil, diesel ",null,"FORD","TRANSIT CONNECT","Gnsn variant","2019",7.1284813595846305E-2,0,3.0694800993321347E-2,1.3088200008721194,1.0225156256813432,0.25637543519029654,3.9974858800353272E-2,0.21640057638994326,0.76614019049104676,0.13641129817568284,0.35268505870606709,0,8.6857142857142855E-2,0.190186690752154,406.45331960396129,317.54165594059475,5.8617516358876882,1.5374273115633637,4.3243243243243246,311.67990430470707,5.2463588794278646,260.82,3.413545425279231,42.2]
[null,null,null,null,null,null,null,4,"Mellem varebil, diesel ",null,"VOLKSWAGEN","TOURAN","Gnsn variant","2019",6.6397644224378216E-2,0,3.0694800993321347E-2,1.3910764873575585,1.0867785057480925,0.27962987434176734,7.8065364928123132E-2,0.20156450941364418,0.8071486314063252,0.20159924563291501,0.32850555216411337,0,8.6857142857142855E-2,0.190186690752154,410.87643375735911,320.99721387293681,6.8101904985653441,3.0023826907575364,3.8078078078078077,314.18702337437145,7.7534779490922334,260.82,3.413545425279231,42.2]
[null,null,null,null,null,null,null,5,"Mellem varebil, diesel ",null,"Ford","Transit custom","2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel",2015,7.7189055630246362E-2,0,2.8962451973599587E-2,1.4051931984126207,1.09780718625986,0.23888606021599862,4.5618712788752661E-3,0.23432418893712334,0.85892112604386128,0.18861624622431411,0.38189658137796684,0,8.6857142857142855E-2,0.20155115558443751,411.16170716662447,321.22008372392537,6.0706357118197412,0.19676183794586674,5.8738738738738743,315.14944801210561,8.135363100972091,260.82,3.9940849111335153,42.2]
[null,null,null,null,null,null,null,5,"Mellem varebil, diesel ",null,"Volkswagen","Transporter","Kassevogn 2.0 tdi lang bmt 114 hk",2015,7.7838396897220288E-2,0,2.8962451973599587E-2,1.5065017344620288,1.1769544800484599,0.25408519035309757,1.7789784583682171E-2,0.23629540576941538,0.92286928969536242,0.24935176259077957,0.38510922866300251,0,8.6857142857142855E-2,0.20155115558443751,415.24513471767625,324.41026149818458,6.6411797659878156,0.76730589211394096,5.8738738738738743,317.76908173219675,10.75499682106325,260.82,3.9940849111335153,42.2]
[null,null,null,null,null,null,null,5,"Mellem varebil, diesel ",null,{"$f":"L308","v":"Renault"},"Trafic","1.6 dci 120",2015,6.9078528559439523E-2,{"$f":"Q308","v":0},2.8962451973599587E-2,1.3170150921027386,1.0289180407052645,0.25030532964128915,4.0602411973802793E-2,0.20970291766748636,0.77861271106397523,0.14843505570940627,0.3417693569129886,0,8.6857142857142855E-2,0.20155115558443751,409.61082483659811,320.00845690359228,6.5920970067031979,1.7512561658623571,4.8408408408408405,313.41635989688911,6.4022749857555734,260.82,3.9940849111335153,42.2]
[null,null,null,null,null,null,null,6,"Mellem varebil, diesel ",null,"Ford","Transit custom","2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel",2015,7.7189055630246362E-2,0,2.3920843864047327E-2,1.3836494025377926,1.0809760957326504,0.23833189990754255,4.007710970419227E-3,0.23432418893712334,0.84264419582510786,0.16570379850324285,0.38189658137796684,0,8.6857142857142855E-2,0.20818667308675526,411.90592524739446,321.80150409952694,6.0706357118197412,0.19676183794586674,5.8738738738738743,315.73086838770718,8.135363100972091,260.82,4.5755052867351305,42.2]
[null,null,null,null,null,null,null,6,"Mellem varebil, diesel ",null,"Volkswagen","Transporter","Kassevogn 2.0 tdi lang bmt 114 hk",2015,7.7838396897220288E-2,0,2.3920843864047327E-2,1.4734573676692193,1.1511385684915776,0.25192414899318211,1.5628743223766735E-2,0.23629540576941538,0.89921441949839553,0.21906137489149491,0.38510922866300251,0,8.6857142857142855E-2,0.20818667308675526,415.9893527984463,324.99168187378615,6.6411797659878156,0.76730589211394096,5.8738738738738743,318.35050210779832,10.75499682106325,260.82,4.5755052867351305,42.2]
[null,null,null,null,null,null,null,6,"Mellem varebil, diesel ",null,"Renault","Trafic","1.6 dci 120",2015,6.9078528559439523E-2,0,2.3920843864047327E-2,1.2961151257138179,1.0125899419639202,0.24537308938986996,3.5670171722383598E-2,0.20970291766748636,0.76721685257405015,0.13040367971716338,0.3417693569129886,0,8.6857142857142855E-2,0.20818667308675526,410.35504291736811,320.58987727919384,6.5920970067031979,1.7512561658623571,4.8408408408408405,313.99778027249067,6.4022749857555734,260.82,4.5755052867351305,42.2]
[null,null,null,null,null,null,null,7,"Mellem varebil, diesel ",null,"Ford","Transit custom","2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel",2015,7.7189055630246362E-2,0,2.0143137674791631E-2,1.3560525540806083,1.0594160578754752,0.23777773959908652,3.4535506619631897E-3,0.23432418893712334,0.82163831827638867,0.14279135078217164,0.38189658137796684,0,8.6857142857142855E-2,0.21009324325910722,412.64643396434167,322.3800265346419,6.0706357118197412,0.19676183794586674,5.8738738738738743,316.30939082282214,8.135363100972091,260.82,5.1540277218500812,42.2]
[null,null,null,null,null,null,null,7,"Mellem varebil, diesel ",null,"Volkswagen","Transporter","Kassevogn 2.0 tdi lang bmt 114 hk",2015,7.7838396897220288E-2,0,2.0143137674791631E-2,1.4343599482940539,1.1205937096047296,0.24976310763326667,1.3467701863851293E-2,0.23629540576941538,0.87083060197146289,0.18877098719221025,0.38510922866300251,0,8.6857142857142855E-2,0.21009324325910722,416.72986151539345,325.57020430890111,6.6411797659878156,0.76730589211394096,5.8738738738738743,318.92902454291328,10.75499682106325,260.82,5.1540277218500812,42.2]
[null,null,null,null,null,null,null,7,"Mellem varebil, diesel ",null,"Renault","Trafic","1.6 dci 120",2015,6.9078528559439523E-2,0,2.0143137674791631E-2,1.2691621067425407,0.99153289589260984,0.24044084913845079,3.0737931470964427E-2,0.20970291766748636,0.75109204675415908,0.11237230372492053,0.3417693569129886,0,8.6857142857142855E-2,0.21009324325910722,411.09555163431526,321.1683997143088,6.5920970067031979,1.7512561658623571,4.8408408408408405,314.57630270760563,6.4022749857555734,260.82,5.1540277218500812,42.2]
[null,null,null,null,null,null,null,8,"Mellem varebil, diesel ",null,"Ford","Transit custom","2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel",2015,7.7189055630246362E-2,0,1.6247059806364289E-2,1.3224026530410675,1.0331270726883339,0.23722357929063048,2.899390353507151E-3,0.23432418893712334,0.7959034933977035,0.11987890306110038,0.38189658137796684,0,8.6857142857142855E-2,0.20727086610149345,413.37896503775215,322.95231643574385,6.0706357118197412,0.19676183794586674,5.8738738738738743,316.88168072392409,8.135363100972091,260.82,5.7263176229520427,42.2]
[null,null,null,null,null,null,null,8,"Mellem varebil, diesel ",null,"Volkswagen","Transporter","Kassevogn 2.0 tdi lang bmt 114 hk",2015,7.7838396897220288E-2,0,1.6247059806364289E-2,1.3892094763365321,1.0853199033879157,0.24760206627335124,1.1306660503935856E-2,0.23629540576941538,0.83771783711456449,0.15848059949292567,0.38510922866300251,0,8.6857142857142855E-2,0.20727086610149345,417.46239258880394,326.14249421000306,6.6411797659878156,0.76730589211394096,5.8738738738738743,319.50131444401524,10.75499682106325,260.82,5.7263176229520427,42.2]
[null,null,null,null,null,null,null,8,"Mellem varebil, diesel ",null,"Renault","Trafic","1.6 dci 120",2015,6.9078528559439523E-2,0,1.6247059806364289E-2,1.2361560351889078,0.96574690249133421,0.2355086088870316,2.5805691219545238E-2,0.20970291766748636,0.73023829360430259,9.4340927732677632E-2,0.3417693569129886,0,8.6857142857142855E-2,0.20727086610149345,411.8280827077258,321.74068961541076,6.5920970067031979,1.7512561658623571,4.8408408408408405,315.14859260870759,6.4022749857555734,260.82,5.7263176229520427,42.2]
[null,null,null,null,null,null,null,9,"Mellem varebil, diesel ",null,"Volkswagen","Transporter kassevog","2,0 tdi",2011,8.1909476120055891E-2,0,1.4745958006031713E-2,1.3401055540662961,1.0469574641142938,0.25427715296635856,5.6230995985144337E-3,0.24865405336784413,0.79268031114793525,9.6946632057621232E-2,0.4052510897730453,0,8.6857142857142855E-2,0.20362544646012579,415.02593618057881,324.23901264107718,6.8381373187687151,0.47177095240234801,6.3663663663663668,317.40087532230848,8.1336999526217006,260.82,6.2471753696867935,42.2]
[null,null,null,null,null,null,null,9,"Mellem varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2011,5.2388493465360578E-2,0,1.4745958006031713E-2,1.0659082475822763,0.83274081842365333,0.18391139398182782,2.48747126715551E-2,0.15903668131027271,0.64882942444182545,9.915223305815371E-2,0.2591946020664031,0,8.6857142857142855E-2,0.20362544646012579,412.76374812982397,322.47167822642496,4.8857557666061302,2.0869569678073314,2.7987987987987988,317.58592245981885,8.3187470901320673,260.82,6.2471753696867935,42.2]
[null,null,null,null,null,null,null,9,"Mellem varebil, diesel ",null,"Fiat","Dobló cargo","1,3 mjt",2011,5.7787934710894072E-2,0,1.4745958006031713E-2,1.0715692849951248,0.83716350390244121,0.20148574732899679,2.6057886203881091E-2,0.17542786112511571,0.63567775657344439,5.9286568805388434E-2,0.28590859845078731,0,8.6857142857142855E-2,0.20362544646012579,409.27076178024424,319.74278264081579,5.501539047728798,2.1862237324134832,3.3153153153153152,314.24124359308701,4.9740682234002662,260.82,6.2471753696867935,42.2]
[null,null,null,null,null,null,null,10,"Mellem varebil, diesel ",null,"Volkswagen","Transporter kassevog","2,0 tdi",2011,8.1909476120055891E-2,0,1.3436606371182441E-2,1.2992314052266438,1.0150245353333154,0.25294845661327908,4.2944032454349766E-3,0.24865405336784413,0.76207607872003624,7.4038868429829832E-2,0.4052510897730453,0,8.6857142857142855E-2,0.19592897766001832,415.67342463996363,324.74486299997159,6.8381373187687151,0.47177095240234801,6.3663663663663668,317.90672568120289,8.1336999526217006,260.82,6.7530257285811635,42.2]
[null,null,null,null,null,null,null,10,"Mellem varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2011,5.2388493465360578E-2,0,1.3436606371182441E-2,1.0185442694888884,0.79573771053819409,0.17803368553445717,1.8997004224184464E-2,0.15903668131027271,0.61770402500373689,7.5723302420172695E-2,0.2591946020664031,0,8.6857142857142855E-2,0.19592897766001832,413.41123658920878,322.97752858531936,4.8857557666061302,2.0869569678073314,2.7987987987987988,318.09177281871325,8.3187470901320673,260.82,6.7530257285811635,42.2]
[null,null,null,null,null,null,null,10,"Mellem varebil, diesel ",null,"Fiat","Dobló cargo","1,3 mjt",2011,5.7787934710894072E-2,0,1.3436606371182441E-2,1.0359049972261227,0.80930077908290832,0.19532846383054991,1.990060270543419E-2,0.17542786112511571,0.6139723152523584,4.5277596284409943E-2,0.28590859845078731,0,8.6857142857142855E-2,0.19592897766001832,409.91825023962906,320.2486329997102,5.501539047728798,{"$f":"(-PMT(Lånerente,Y323,W323)-(W323*(1-$AM$291)/Y323))/Z323","v":2.1862237324134832},3.3153153153153152,314.74709395198141,{"$f":"(-PMT(Lånerente,Y323,V323)-(V323*(1-$AM$291)/Y323))/Z323","v":4.9740682234002662},260.82,6.7530257285811635,42.2]
[null,null,null,null,null,null,null,11,{"$f":"K518","v":"Mellem varebil, diesel "},null,"Volkswagen","Transporter kassevog","2,0 tdi",2011,{"$f":"AA324","v":8.1909476120055891E-2},0,{"$f":"T324","v":7.4837955335401761E-3},1.2531719134638046,0.97904055739359741,0.25161976026019967,{"$f":"(W324*(1-AK324)/X324)","v":2.9657068923555191E-3},{"$f":"$AA324*AE324","v":0.24865405336784413},0.72742079713339769,{"$f":"(V324*(1-AK324)/X324)","v":5.1131104802038446E-2},{"$f":"$AA324*AD324","v":0.4052510897730453},{"$f":"AH324*(1-AI324)/AG324","v":0},{"$f":"AU324*(1-AV324)*AW324/AX324","v":8.6857142857142855E-2},{"$f":"AR324*AS324","v":0.18418145970117106},416.29974273764748,325.23417401378708,6.8381373187687151,0.47177095240234801,{"$f":"SUM(AO324:AQ324)/Z324","v":6.3663663663663668},318.39603669501838,8.1336999526217006,{"$f":"AL324","v":260.82},7.2423367423966472,{"$f":"AT324/Z324","v":42.2}]
[null,null,null,null,null,null,null,11,"Mellem varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2011,5.2388493465360578E-2,0,7.4837955335401761E-3,{"$f":"NAF*S130","v":0.96599494847231426},{"$f":"SUM(T130,W130)","v":0.75468355349399552},{"$f":"SUM(U130:V130)","v":0.17215597708708658},1.3119295776813863E-2,0.15903668131027271,{"$f":"SUM(X130:AB130)","v":0.58252757640690889},5.2294371782191804E-2,0.2591946020664031,0,8.6857142857142855E-2,0.18418145970117106,{"$f":"NAF*AD130","v":414.03755468689263},{"$f":"SUM(AE130,AH130)","v":323.46683959913486},{"$f":"SUM(AF130:AG130)","v":4.8857557666061302},2.0869569678073314,2.7987987987987988,{"$f":"SUM(AI130:AL130)","v":318.58108383252875},8.3187470901320673,260.82,7.2423367423966472,42.2]
[null,null,null,null,null,null,null,11,"Mellem varebil, diesel ",null,"Fiat","Dobló cargo","1,3 mjt",2011,5.7787934710894072E-2,0,7.4837955335401761E-3,0.99505536653393367,0.77738700510463565,0.18917118033210301,1.3743319206987294E-2,0.17542786112511571,0.58821582477253265,3.1268623763431445E-2,0.28590859845078731,0,8.6857142857142855E-2,0.18418145970117106,410.54456833731291,320.73794401352569,5.501539047728798,2.1862237324134832,3.3153153153153152,315.23640496579691,4.9740682234002662,260.82,7.2423367423966472,42.2]
[null,null,null,null,null,null,null,12,"Mellem varebil, diesel ",null,"Volkswagen","Transporter kassevog","2,0 tdi",2011,8.1909476120055891E-2,0,5.3082354022299747E-3,1.1859863956523615,0.92655187160340746,0.24960832678712574,9.5427341928160938E-4,0.24865405336784413,0.67694354481628172,1.6452419602509521E-2,0.4052510897730453,0,8.6857142857142855E-2,0.16838289258358402,416.90324318438775,325.70565873780293,6.8381373187687151,0.47177095240234801,6.3663663663663668,318.86752141903423,8.1336999526217006,260.82,7.713821466412516,42.2]
[null,null,null,null,null,null,null,12,"Mellem varebil, diesel ",null,{"$f":"L328","v":"Volkswagen"},"Touran van","2,0 tdi aut.",2011,5.2388493465360578E-2,{"$f":"Q328","v":0},5.3082354022299747E-3,0.88838556411465852,0.69405122196457691,0.16316416485493737,4.1274835446646636E-3,0.15903668131027271,0.53088705710963957,1.6452419602509521E-2,0.2591946020664031,0,8.6857142857142855E-2,0.16838289258358402,414.6410551336329,323.93832432315071,4.8857557666061302,2.0869569678073314,2.7987987987987988,319.0525685565446,8.3187470901320673,260.82,7.713821466412516,42.2]
[null,null,null,null,null,null,null,12,"Mellem varebil, diesel ",null,"Fiat","Dobló cargo","1,3 mjt",2011,5.7787934710894072E-2,0,5.3082354022299747E-3,0.9475329951051964,0.74026015242593468,0.18265909893191101,7.2312378067953074E-3,0.17542786112511571,0.55760105349402367,1.6452419602509542E-2,0.28590859845078731,0,8.6857142857142855E-2,0.16838289258358402,411.14806878405318,321.20942873754154,5.501539047728798,2.1862237324134832,3.3153153153153152,315.70788968981276,4.9740682234002662,260.82,7.713821466412516,42.2]
[null,null,null,null,null,null,null,13,"Mellem varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,9.106856694395175E-3,1.4071425193286107,1.099330093225477,0.31614445237486355,9.4160546559980164E-3,0.30672839771886551,0.78318564085061348,1.6452419602509549E-2,0.49989942153094619,0,8.6857142857142855E-2,0.17997665686001485,424.18512767018575,331.39463099233262,13.127837801234637,4.2149248883217227,8.9129129129129137,318.26679319109797,7.3646251417579185,260.82,7.882168049340053,42.2]
[null,null,null,null,null,null,null,13,"Mellem varebil, diesel ",null,"Ford","Transit","280 s 2,2 tdci",2007,9.6503556778467517E-2,0,9.106856694395175E-3,1.3650007748658399,1.0664068553639374,0.3056646272409968,1.2707063671568555E-2,0.29295756356942826,0.76074222812294057,1.6452419602509562E-2,0.47745600880327332,0,8.6857142857142855E-2,0.17997665686001485,422.14694852979125,329.80230353889942,12.682265724406985,4.8023858445271044,7.8798798798798799,317.12003781449243,6.2178697651523684,260.82,7.882168049340053,42.2]
[null,null,null,null,null,null,null,13,"Mellem varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,0.10631663450946911,0,9.106856694395175E-3,1.4625998583052706,1.1426561393009926,0.3333632350793892,1.0615936922343323E-2,0.32274729815704589,0.80929290422160349,1.6452419602509531E-2,0.52600668490193625,0,8.6857142857142855E-2,0.17997665686001485,424.14835088893238,331.36589913197844,13.443027512913718,4.5301146000008039,8.9129129129129137,317.92287161906472,7.020703569724688,260.82,7.882168049340053,42.2]
[null,null,null,null,null,null,null,14,"Mellem varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,1.0386213150760997E-2,1.421982537602442,1.1109238575019078,0.31614445237486355,9.4160546559980164E-3,0.30672839771886551,0.79477940512704426,1.6452419602509549E-2,0.49989942153094619,0,8.6857142857142855E-2,0.19157042113644565,424.36253327053254,331.53322911760353,13.127837801234637,4.2149248883217227,8.9129129129129137,318.40539131636888,7.3646251417579185,260.82,8.0207661746109959,42.2]
[null,null,null,null,null,null,null,14,"Mellem varebil, diesel ",null,"Ford","Transit","280 s 2,2 tdci",2007,9.6503556778467517E-2,0,1.0386213150760997E-2,1.3798407931396712,1.0780006196403682,0.3056646272409968,1.2707063671568555E-2,0.29295756356942826,0.77233599239937134,1.6452419602509562E-2,0.47745600880327332,0,8.6857142857142855E-2,0.19157042113644565,422.32435413013803,329.94090166417033,12.682265724406985,4.8023858445271044,7.8798798798798799,317.25863593976334,6.2178697651523684,260.82,8.0207661746109959,42.2]
[null,null,null,null,null,null,null,14,"Mellem varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,0.10631663450946911,0,1.0386213150760997E-2,1.4774398765791019,1.1542499035774234,0.3333632350793892,1.0615936922343323E-2,0.32274729815704589,0.82088666849803427,1.6452419602509531E-2,0.52600668490193625,0,8.6857142857142855E-2,0.19157042113644565,424.32575648927917,331.50449725724934,13.443027512913718,4.5301146000008039,8.9129129129129137,318.06146974433562,7.020703569724688,260.82,8.0207661746109959,42.2]
[null,null,null,null,null,null,null,15,"Mellem varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,6.5252756118363685E-3,1.4368225558762737,1.1225176217783388,0.31614445237486355,9.4160546559980164E-3,0.30672839771886551,0.80637316940347514,1.6452419602509549E-2,0.49989942153094619,0,8.6857142857142855E-2,0.20316418541287648,424.50479453504914,331.64437073050715,13.127837801234637,4.2149248883217227,8.9129129129129137,318.5165329292725,7.3646251417579185,260.82,8.1319077875145673,42.2]
[null,null,null,null,null,null,null,15,"Mellem varebil, diesel ",null,"Ford","Transit","280 s 2,2 tdci",2007,9.6503556778467517E-2,0,6.5252756118363685E-3,1.3946808114135028,1.089594383916799,0.3056646272409968,1.2707063671568555E-2,0.29295756356942826,0.78392975667580223,1.6452419602509562E-2,0.47745600880327332,0,8.6857142857142855E-2,0.20316418541287648,422.46661539465464,330.05204327707395,12.682265724406985,4.8023858445271044,7.8798798798798799,317.36977755266696,6.2178697651523684,260.82,8.1319077875145673,42.2]
[null,null,null,null,null,null,null,15,"Mellem varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,0.10631663450946911,0,6.5252756118363685E-3,1.4922798948529337,1.1658436678538544,0.3333632350793892,1.0615936922343323E-2,0.32274729815704589,0.83248043277446515,1.6452419602509531E-2,0.52600668490193625,0,8.6857142857142855E-2,0.20316418541287648,424.46801775379578,331.61563887015296,13.443027512913718,4.5301146000008039,8.9129129129129137,318.17261135723925,7.020703569724688,260.82,8.1319077875145673,42.2]
[null,null,null,null,null,null,null,16,"Mellem varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,3.9831155356086119E-3,1.4516625741501048,1.1341113860547694,0.31614445237486355,9.4160546559980164E-3,0.30672839771886551,0.81796693367990592,1.6452419602509549E-2,0.49989942153094619,0,8.6857142857142855E-2,0.21475794968930731,424.6146607080463,331.73020367816116,13.127837801234637,4.2149248883217227,8.9129129129129137,318.60236587692651,7.3646251417579185,260.82,8.2177407351685847,42.2]
[null,null,null,null,null,null,null,16,"Mellem varebil, diesel ",null,"Ford","Transit","280 s 2,2 tdci",2007,9.6503556778467517E-2,0,3.9831155356086119E-3,1.4095208296873341,1.1011881481932297,0.3056646272409968,1.2707063671568555E-2,0.29295756356942826,0.795523520952233,1.6452419602509562E-2,0.47745600880327332,0,8.6857142857142855E-2,0.21475794968930731,422.5764815676518,330.13787622472796,12.682265724406985,4.8023858445271044,7.8798798798798799,317.45561050032097,6.2178697651523684,260.82,8.2177407351685847,42.2]
[null,null,null,null,null,null,null,16,"Mellem varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,0.10631663450946911,0,3.9831155356086119E-3,1.507119913126765,1.1774374321302852,0.3333632350793892,1.0615936922343323E-2,0.32274729815704589,0.84407419705089592,1.6452419602509531E-2,0.52600668490193625,0,8.6857142857142855E-2,0.21475794968930731,424.57788392679294,331.70147181780698,13.443027512913718,4.5301146000008039,8.9129129129129137,318.25844430489326,7.020703569724688,260.82,8.2177407351685847,42.2]
[null,null,null,null,null,null,null,17,"Mellem varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,2.4371317023477957E-3,1.4665025924239365,1.1457051503312004,0.31614445237486355,9.4160546559980164E-3,0.30672839771886551,0.8295606979563368,1.6452419602509549E-2,0.49989942153094619,0,8.6857142857142855E-2,0.22635171396573811,424.6947071397696,331.792739952945,13.127837801234637,4.2149248883217227,8.9129129129129137,318.66490215171035,7.3646251417579185,260.82,8.280277009952421,42.2]
[null,null,null,null,null,null,null,17,"Mellem varebil, diesel ",null,"Ford","Transit","280 s 2,2 tdci",2007,9.6503556778467517E-2,0,2.4371317023477957E-3,1.4243608479611658,1.1127819124696607,0.3056646272409968,1.2707063671568555E-2,0.29295756356942826,0.80711728522866388,1.6452419602509562E-2,0.47745600880327332,0,8.6857142857142855E-2,0.22635171396573811,422.6565279993751,330.2004124995118,12.682265724406985,4.8023858445271044,7.8798798798798799,317.51814677510481,6.2178697651523684,260.82,8.280277009952421,42.2]
[null,null,null,null,null,null,null,17,"Mellem varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,0.10631663450946911,0,2.4371317023477957E-3,1.5219599314005965,1.189031196406716,0.3333632350793892,1.0615936922343323E-2,0.32274729815704589,0.85566796132732681,1.6452419602509531E-2,0.52600668490193625,0,8.6857142857142855E-2,0.22635171396573811,424.65793035851624,331.76400809259081,13.443027512913718,4.5301146000008039,8.9129129129129137,318.3209805796771,7.020703569724688,260.82,8.280277009952421,42.2]
[null,null,null,null,null,null,null,18,"Mellem varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,1.3373076131921694E-3,1.4813426106977678,1.1572989146076311,0.31614445237486355,9.4160546559980164E-3,0.30672839771886551,0.84115446223276757,1.6452419602509549E-2,0.49989942153094619,0,8.6857142857142855E-2,0.23794547824216894,424.74734526654021,331.83386348948454,13.127837801234637,4.2149248883217227,8.9129129129129137,318.70602568824989,7.3646251417579185,260.82,8.3214005464919882,42.2]
[null,null,null,null,null,null,null,18,"Mellem varebil, diesel ",null,"Ford","Transit","280 s 2,2 tdci",2007,9.6503556778467517E-2,0,1.3373076131921694E-3,1.4392008662349971,1.1243756767460915,0.3056646272409968,1.2707063671568555E-2,0.29295756356942826,0.81871104950509466,1.6452419602509562E-2,0.47745600880327332,0,8.6857142857142855E-2,0.23794547824216894,422.7091661261457,330.24153603605134,12.682265724406985,4.8023858445271044,7.8798798798798799,317.55927031164435,6.2178697651523684,260.82,8.3214005464919882,42.2]
[null,null,null,null,null,null,null,18,"Mellem varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,0.10631663450946911,0,1.3373076131921694E-3,1.5367999496744278,1.2006249606831467,0.3333632350793892,1.0615936922343323E-2,0.32274729815704589,0.86726172560375758,1.6452419602509531E-2,0.52600668490193625,0,8.6857142857142855E-2,0.23794547824216894,424.71056848528684,331.80513162913036,13.443027512913718,4.5301146000008039,8.9129129129129137,318.36210411621664,7.020703569724688,260.82,8.3214005464919882,42.2]
[null,null,null,null,null,null,null,19,"Mellem varebil, diesel ",null,{"$f":"L348","v":"Volkswagen"},"Touran van","2,0 tdi aut.",2007,0.10103982632903037,{"$f":"Q348","v":0},8.460780992918471E-4,1.4961826289715994,1.1688926788840619,0.31614445237486355,9.4160546559980164E-3,0.30672839771886551,0.85274822650919835,1.6452419602509549E-2,0.49989942153094619,0,8.6857142857142855E-2,0.24953924251859977,424.77483204930223,331.85533753851735,13.127837801234637,4.2149248883217227,8.9129129129129137,318.7274997372827,7.3646251417579185,260.82,8.3428745955248065,42.2]
[null,null,null,null,null,null,null,19,"Mellem varebil, diesel ",null,"Ford","Transit","280 s 2,2 tdci",2007,9.6503556778467517E-2,0,8.460780992918471E-4,1.4540408845088286,1.1359694410225223,0.3056646272409968,1.2707063671568555E-2,0.29295756356942826,0.83030481378152543,1.6452419602509562E-2,0.47745600880327332,0,8.6857142857142855E-2,0.24953924251859977,422.73665290890773,330.26301008508415,12.682265724406985,4.8023858445271044,7.8798798798798799,317.58074436067716,6.2178697651523684,260.82,8.3428745955248065,42.2]
[null,null,null,null,null,null,null,19,"Mellem varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,0.10631663450946911,0,8.460780992918471E-4,1.5516399679482593,1.2122187249595775,0.3333632350793892,1.0615936922343323E-2,0.32274729815704589,0.87885548988018836,1.6452419602509531E-2,0.52600668490193625,0,8.6857142857142855E-2,0.24953924251859977,424.73805526804887,331.82660567816316,13.443027512913718,4.5301146000008039,8.9129129129129137,318.38357816524945,7.020703569724688,260.82,8.3428745955248065,42.2]
[null,null,null,null,null,null,null,20,"Mellem varebil, diesel ",null,"Volkswagen","Touran van","2,0 tdi aut.",2007,0.10103982632903037,0,5.1055905104394148E-4,1.5110226472454309,1.1804864431604929,0.31614445237486355,9.4160546559980164E-3,0.30672839771886551,0.86434199078562923,1.6452419602509549E-2,0.49989942153094619,0,8.6857142857142855E-2,0.2611330067950306,414.12414376377978,323.53448731545296,4.8035134769103109,4.2149248883217227,0.58858858858858853,318.73097383854264,7.3646251417579185,260.82,8.3463486967847267,42.2]
[null,null,null,null,null,null,null,20,"Mellem varebil, diesel ",null,"Ford","Transit","280 s 2,2 tdci",2007,9.6503556778467517E-2,0,5.1055905104394148E-4,1.4688809027826599,1.1475632052989531,0.3056646272409968,1.2707063671568555E-2,0.29295756356942826,0.84189857805795631,1.6452419602509562E-2,0.47745600880327332,0,8.6857142857142855E-2,0.2611330067950306,413.40824690566757,322.97519289505277,5.3909744331156926,4.8023858445271044,0.58858858858858853,317.5842184619371,6.2178697651523684,260.82,8.3463486967847267,42.2]
[null,null,null,null,null,null,null,20,"Mellem varebil, diesel ",null,"Toyota","Corolla verso","2,2 d-4d sports van",2007,0.10631663450946911,0,5.1055905104394148E-4,1.5664799862220908,1.2238124892360085,0.3333632350793892,1.0615936922343323E-2,0.32274729815704589,0.89044925415661924,1.6452419602509531E-2,0.52600668490193625,0,8.6857142857142855E-2,0.2611330067950306,414.08736698252642,323.50575545509878,5.1187031885893921,4.5301146000008039,0.58858858858858853,318.38705226650939,7.020703569724688,260.82,8.3463486967847267,42.2]
[null,null,null,null,null,null,null,0,"Stor varebil, diesel",null,"FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.200 kg totalvægt)",2021,6.7066777288399784E-2,3186.9369966662684,5.930929868675118E-2,1.455363485397525,1.1370027229668165,0.28291127590424903,7.9315467348030189E-2,0.20359580855621881,0.85409144706256734,0.3362680492007844,0.3318161203210927,0,7.9428571428571432E-2,0.1065787061121188,409.38413884343436,319.83135847143308,6.0215168200960463,{"$f":"(-PMT(Lånerente,Y354,W354)-(W354*(1-$AM$354)/Y354))/Z354","v":2.2137090122882381},3.8078078078078077,313.80984165133702,{"$f":"(-PMT(Lånerente,Y354,V354)-(V354*(1-$AM$354)/Y354))/Z354","v":9.3853019587464885},260.82,1.4045396925905422,42.2]
[null,null,null,null,null,null,null,0,"Stor varebil, diesel",null,"RENAULT","TRAFIC","2.0 dCi 120 T29 L2H1",2021,8.1541621307478857E-2,0,5.930929868675118E-2,1.5026063593613739,1.1739112182510734,0.32685281731926019,7.9315467348030189E-2,0.24753734997123003,0.84705840093181317,0.25762001307267224,0.40343111031845075,0,7.9428571428571432E-2,0.1065787061121188,408.54248335682536,319.17381512251978,7.5590543576335829,2.2137090122882381,5.3453453453453452,311.61476076488623,7.1902210722956976,260.82,1.4045396925905422,42.2]
[null,null,null,null,null,null,null,0,{"$f":"K550","v":"Stor varebil, diesel"},null,"FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.200 kg totalvægt)",2021,{"$f":"AA356","v":7.6583009200942978E-2},0,{"$f":"T356","v":5.930929868675118E-2},1.5833987201770949,1.2370302501383554,0.31179987036155027,{"$f":"(W356*(1-AK356)/X356)","v":7.9315467348030189E-2},{"$f":"$AA356*AE356","v":0.23248440301352008},0.92523037977680511,{"$f":"(V356*(1-AK356)/X356)","v":0.36032496484243481},{"$f":"$AA356*AD356","v":0.37889813739368011},{"$f":"AH356*(1-AI356)/AG356","v":0},{"$f":"AU356*(1-AV356)*AW356/AX356","v":7.9428571428571432E-2},{"$f":"AR356*AS356","v":0.1065787061121188},411.56585518458093,321.53582436295386,7.0545498531290782,2.2137090122882381,{"$f":"SUM(AO356:AQ356)/Z356","v":4.8408408408408405},314.4812745098248,10.056734817234231,{"$f":"AL356","v":260.82},1.4045396925905422,{"$f":"AT356/Z356","v":42.2}]
[null,null,null,null,null,null,null,1,"Stor varebil, diesel",null,"FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.200 kg totalvægt)",2021,6.7066777288399784E-2,0,4.8123150848025285E-2,{"$f":"NAF*S162","v":1.470127305593814},{"$f":"SUM(T162,W162)","v":1.1485369574951672},{"$f":"SUM(U162:V162)","v":0.27701761854473672},7.3421809988517925E-2,0.20359580855621881,{"$f":"SUM(X162:AB162)","v":0.87151933895043032},0.31128113644334154,0.3318161203210927,0,7.9428571428571432E-2,0.14899351075742476,{"$f":"NAF*AD162","v":410.32113348470614},{"$f":"SUM(AE162,AH162)","v":320.56338553492668},{"$f":"SUM(AF162:AG162)","v":6.0215168200960463},2.2137090122882381,3.8078078078078077,{"$f":"SUM(AI162:AL162)","v":314.54186871483063},9.3853019587464885,260.82,{"$f":"U357*AR357*(1-AS357)/Z357","v":2.1365667560841572},42.2]
[null,null,null,null,null,null,null,1,"Stor varebil, diesel",null,"RENAULT","TRAFIC","2.0 dCi 120 T29 L2H1",2021,8.1541621307478857E-2,0,4.8123150848025285E-2,1.5248505800182284,1.1912895156392409,0.32095915995974794,7.3421809988517925E-2,0.24753734997123003,0.87033035567949302,0.23847716317504614,0.40343111031845075,0,7.9428571428571432E-2,0.14899351075742476,409.47947799809714,319.90584218601339,7.5590543576335829,2.2137090122882381,5.3453453453453452,312.34678782837983,7.1902210722956976,260.82,2.1365667560841572,42.2]
[null,null,null,null,null,null,null,1,"Stor varebil, diesel",null,"FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.200 kg totalvægt)",2021,7.6583009200942978E-2,0,4.8123150848025285E-2,1.5958744303110748,1.2467768986805272,0.30590621300203802,7.3421809988517925E-2,0.23248440301352008,0.94087068567848919,0.33355046609881289,0.37889813739368011,0,7.9428571428571432E-2,0.14899351075742476,412.50284982585276,322.26785142644746,7.0545498531290782,2.2137090122882381,4.8408408408408405,315.2133015733184,10.056734817234231,260.82,2.1365667560841572,42.2]
[null,null,null,null,null,null,null,2,"Stor varebil, diesel",null,"FORD","TRANSIT CUSTOM","Gnsn variant","2019",7.270610778013363E-2,0,4.4711869415294696E-2,1.5634442028923241,1.2214407835096281,0.30045908297452578,7.9743858552489263E-2,0.2207152244220365,0.92098170053510231,0.26056749466988083,0.35971698033899641,0,0.11531428571428572,0.1853829398119394,411.38077080710036,321.39122719304714,6.9384888095002193,2.6141644851758952,4.3243243243243246,314.45273838354694,8.5419279041896647,260.82,2.8908104793572926,42.2]
[null,null,null,null,null,null,null,2,"Stor varebil, diesel",null,"MERCEDES-BENZ","SPRINTER","Gnsn variant","2019",9.2903978374914459E-2,0,4.4711869415294696E-2,2.0228868215639455,1.5803803293468324,0.36363875023020642,8.1608490836755782E-2,0.28203025939345067,1.2167415791166258,0.45639743281773965,0.45964692077266123,0,0.11531428571428572,0.1853829398119394,422.32079350380883,329.93811992485064,9.0656812818365999,2.6752908914462106,6.3903903903903903,320.87243864301405,14.961628163656792,260.82,2.8908104793572926,42.2]
[null,null,null,null,null,null,null,2,"Stor varebil, diesel",null,"VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",9.2903978374914459E-2,0,4.4711869415294696E-2,1.8330843823795782,1.4320971737340453,0.36307086929204169,8.1040609898591034E-2,0.28203025939345067,1.0690263044420036,0.30868215814311745,0.45964692077266123,0,0.11531428571428572,0.1853829398119394,416.09868681469084,325.07709907397719,9.0470649995635082,2.6566746091731179,6.3903903903903903,316.03003407441366,10.11922359505637,260.82,2.8908104793572926,42.2]
[null,null,null,null,null,null,null,3,"Stor varebil, diesel",null,"FORD","TRANSIT CUSTOM","Gnsn variant","2019",7.270610778013363E-2,0,4.2391490484303296E-2,1.5642924402887266,1.2221034689755677,0.2934992749457791,7.278405052374258E-2,0.2207152244220365,0.92860419402978855,0.23782593470084379,0.35971698033899641,0,0.11531428571428572,0.21574699327566271,412.36529116097921,322.16038371951498,6.9384888095002193,2.6141644851758952,4.3243243243243246,315.22189491001478,8.5419279041896647,260.82,3.6599670058251101,42.2]
[null,null,null,null,null,null,null,3,"Stor varebil, diesel",null,0,"SPRINTER","Gnsn variant","2019",9.2903978374914459E-2,0,4.2391490484303296E-2,2.0016496865831992,1.5637888176431245,0.35651620261275335,7.4485943219302686E-2,0.28203025939345067,1.2072726150303712,0.41656441526776172,0.45964692077266123,0,0.11531428571428572,0.21574699327566271,423.27456310693691,330.68325242729446,9.0416572578125773,2.6752908914462106,6.3663663663663668,321.64159516948189,14.961628163656792,260.82,3.6599670058251101,42.2]
[null,null,null,null,null,null,null,3,"Stor varebil, diesel",null,0,"TRANSPORTER","Gnsn variant","2019",9.2903978374914459E-2,0,4.2391490484303296E-2,1.8284126427043723,1.4284473771127908,0.35599788464262844,7.3967625249177757E-2,0.28203025939345067,1.0724494924701624,0.28174129270755277,0.45964692077266123,0,0.11531428571428572,0.21574699327566271,417.05245641781886,325.82223157642096,9.0230409755394838,2.6566746091731179,6.3663663663663668,316.7991906008815,10.11922359505637,260.82,3.6599670058251101,42.2]
[null,null,null,null,null,null,null,4,"Stor varebil, diesel",null,"FORD","TRANSIT CUSTOM","Gnsn variant","2019",7.270610778013363E-2,0,3.3771100654166414E-2,1.557428196928917,1.2167407788507163,0.28653946691703247,6.5824242494995966E-2,0.2207152244220365,0.93020131193368383,0.21508437473180692,0.35971698033899641,0,0.11531428571428572,0.24008567114859475,413.3605400451948,322.93792191030843,6.9384888095002193,2.6141644851758952,4.3243243243243246,315.99943310080823,8.5419279041896647,260.82,4.4375051966185923,42.2]
[null,null,null,null,null,null,null,4,"Stor varebil, diesel",null,"MERCEDES-BENZ","SPRINTER","Gnsn variant","2019",9.2903978374914459E-2,0,3.3771100654166414E-2,1.972700070846241,1.5411719303486258,0.34939365499530023,6.7363395601849577E-2,0.28203025939345067,1.1917782753533255,0.3767313977177838,0.45964692077266123,0,0.11531428571428572,0.24008567114859475,424.26981199115255,331.46079061808791,9.0416572578125773,2.6752908914462106,6.3663663663663668,322.41913336027534,14.961628163656792,260.82,4.4375051966185923,42.2]
[null,null,null,null,null,null,null,4,"Stor varebil, diesel",null,{"$f":"L368","v":"VOLKSWAGEN"},"TRANSPORTER","Gnsn variant","2019",9.2903978374914459E-2,{"$f":"Q368","v":0},3.3771100654166414E-2,1.8160284222729537,1.418772204900745,0.34892489999321519,6.6894640599764493E-2,0.28203025939345067,1.0698473049075299,0.25480042727198821,0.45964692077266123,0,0.11531428571428572,0.24008567114859475,418.04770530203444,326.59976976721441,9.0230409755394838,2.6566746091731179,6.3663663663663668,317.57672879167495,10.11922359505637,260.82,4.4375051966185923,42.2]
[null,null,null,null,null,null,null,5,"Stor varebil, diesel",null,"Renault","Master","2.3 dci s&s 135",2015,7.8568196449921746E-2,0,2.4775733228592847E-2,1.5567725984559804,1.2162285925437346,0.28790037146900194,4.9389500218409765E-2,0.23851087125059214,0.92832822107473278,0.17175559909449359,0.38871994720324393,0,0.11531428571428572,0.25253838906270948,414.73081542797308,324.00844955310396,8.0672573418757985,2.1933834680019246,5.8738738738738743,315.94119221122816,7.6276514223605218,260.82,5.2935407888676123,42.2]
[null,null,null,null,null,null,null,5,"Stor varebil, diesel",null,"Ford","Transit custom","2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel",2015,7.848063106064404E-2,0,2.4775733228592847E-2,1.599000696631159,1.2492192942430929,0.2968226638873519,5.8577616446287215E-2,0.23824504744106467,0.95239663035574096,0.19625724236883343,0.38828671320991232,0,0.11531428571428572,0.25253838906270948,416.64589936978507,325.50460888264456,8.4753007953868877,2.601426921513013,5.8738738738738743,317.02930808725768,8.7157672983900891,260.82,5.2935407888676123,42.2]
[null,null,null,null,null,null,null,5,"Stor varebil, diesel",null,"Ford","Transit","2.2 tdci (125hk) van fwd manuel",2015,8.3858267716535484E-2,0,2.4775733228592847E-2,1.7263214138116945,1.3486886045403863,0.31396242001207886,5.9392385336728915E-2,0.25457003467534994,1.0347261845283076,0.25198067941754909,0.41489283033376334,0,0.11531428571428572,0.25253838906270948,420.490186561244,328.50795825097185,9.003977104411927,2.6376107380455598,6.3663663663663668,319.50398114655991,11.190440357692294,260.82,5.2935407888676123,42.2]
[null,null,null,null,null,null,null,6,"Stor varebil, diesel",null,"Renault","Master","2.3 dci s&s 135",2015,7.8568196449921746E-2,0,1.6689935763030912E-2,1.5294074823564381,1.1948495955909673,0.28206082772288876,4.3549956472296619E-2,0.23851087125059214,0.91278876786807861,0.15144815864425976,0.38871994720324393,0,0.11531428571428572,0.25730637630628928,415.84096381249134,324.87575297850884,8.0672573418757985,2.1933834680019246,5.8738738738738743,316.80849563663304,7.6276514223605218,260.82,6.1608442142725215,42.2]
[null,null,null,null,null,null,null,6,"Stor varebil, diesel",null,"Ford","Transit custom","2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel",2015,7.848063106064404E-2,0,1.6689935763030912E-2,1.5665369661676281,1.2238570048184594,0.28989676764891159,5.1651720207846905E-2,0.23824504744106467,0.93396023716954779,0.1730528619390605,0.38828671320991232,0,0.11531428571428572,0.25730637630628928,417.75604775430332,326.37191230804945,8.4753007953868877,2.601426921513013,5.8738738738738743,317.89661151266256,8.7157672983900891,260.82,6.1608442142725215,42.2]
[null,null,null,null,null,null,null,6,"Stor varebil, diesel",null,"Ford","Transit","2.2 tdci (125hk) van fwd manuel",2015,8.3858267716535484E-2,0,1.6689935763030912E-2,1.685301180922061,1.3166415475953601,0.30694018996670253,5.2370155291352589E-2,0.25457003467534994,1.0097013576286575,0.22218786527431927,0.41489283033376334,0,0.11531428571428572,0.25730637630628928,421.60033494576226,329.37526167637674,9.003977104411927,2.6376107380455598,6.3663663663663668,320.37128457196479,11.190440357692294,260.82,6.1608442142725215,42.2]
[null,null,null,null,null,null,null,7,"Stor varebil, diesel",null,"Renault","Master","2.3 dci s&s 135",2015,7.8568196449921746E-2,0,1.3146802831561574E-2,1.4922059109986117,1.1657858679676654,0.27622128397677564,3.7710412726183494E-2,0.23851087125059214,0.88956458399088978,0.13114071819402601,0.38871994720324393,0,0.11531428571428572,0.25438963287933414,416.95678339063119,325.7474870239306,8.0672573418757985,2.1933834680019246,5.8738738738738743,317.6802296820548,7.6276514223605218,260.82,7.0325782596942927,42.2]
[null,null,null,null,null,null,null,7,"Stor varebil, diesel",null,"Ford","Transit custom","2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel",2015,7.848063106064404E-2,0,1.3146802831561574E-2,1.5242367804458128,1.1908099847232911,0.28297087141047128,4.4725823969406608E-2,0.23824504744106467,0.90783911331281975,0.14984848150928762,0.38828671320991232,0,0.11531428571428572,0.25438963287933414,418.87186733244317,327.24364635347121,8.4753007953868877,2.601426921513013,5.8738738738738743,318.76834555808432,8.7157672983900891,260.82,7.0325782596942927,42.2]
[null,null,null,null,null,null,null,7,"Stor varebil, diesel",null,"Ford","Transit","2.2 tdci (125hk) van fwd manuel",2015,8.3858267716535484E-2,0,1.3146802831561574E-2,1.6344444927741426,1.2769097599797989,0.29991795992132625,4.5347925245976285E-2,0.25457003467534994,0.97699180005847275,0.19239505113108954,0.41489283033376334,0,0.11531428571428572,0.25438963287933414,422.71615452390211,330.2469957217985,9.003977104411927,2.6376107380455598,6.3663663663663668,321.24301861738655,11.190440357692294,260.82,7.0325782596942927,42.2]
[null,null,null,null,null,null,null,8,"Stor varebil, diesel",null,"Renault","Master","2.3 dci s&s 135",2015,7.8568196449921746E-2,0,9.5243399972056338E-3,1.4451678843825004,1.1290374096738285,0.27038174023066253,3.1870868980070362E-2,0.23851087125059214,0.85865566944316585,0.11083327774379222,0.38871994720324393,0,0.11531428571428572,0.24378815878184401,418.07050063904478,326.61757862425372,8.0672573418757985,2.1933834680019246,5.8738738738738743,318.55032128237792,7.6276514223605218,260.82,7.9026698600173892,42.2]
[null,null,null,null,null,null,null,8,"Stor varebil, diesel",null,"Ford","Transit custom","2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel",2015,7.848063106064404E-2,0,9.5243399972056338E-3,1.4721001394657123,1.1500782339575877,0.27604497517203097,3.7799927730966319E-2,0.23824504744106467,0.87403325878555682,0.12664410107951476,0.38828671320991232,0,0.11531428571428572,0.24378815878184401,419.98558458085677,328.11373795379433,8.4753007953868877,2.601426921513013,5.8738738738738743,319.63843715840744,8.7157672983900891,260.82,7.9026698600173892,42.2]
[null,null,null,null,null,null,null,8,"Stor varebil, diesel",null,"Ford","Transit","2.2 tdci (125hk) van fwd manuel",2015,8.3858267716535484E-2,0,9.5243399972056338E-3,1.5737513493679396,1.2294932416937028,0.29289572987594992,3.8325695200599988E-2,0.25457003467534994,0.93659751181775286,0.16260223698785981,0.41489283033376334,0,0.11531428571428572,0.24378815878184401,423.8298717723157,331.11708732212162,9.003977104411927,2.6376107380455598,6.3663663663663668,322.11311021770967,11.190440357692294,260.82,7.9026698600173892,42.2]
[null,null,null,null,null,null,null,9,"Stor varebil, diesel",null,"Mercedes-benz","Sprinter","316 cdi",2011,8.4361220586333718E-2,0,8.3080161284505068E-3,1.5209814068850613,1.1882667241289542,0.28740032280213085,3.1303465155223684E-2,0.25609685764690715,0.90086640132682338,0.13918414992731173,0.41738121395242389,0,0.11531428571428572,0.22898675173280203,426.20425414213003,332.97207354853907,9.4964695969044186,2.6376107380455598,6.8588588588588593,323.47560395163464,11.727570944418575,260.82,8.7280330072161032,42.2]
[null,null,null,null,null,null,null,9,"Stor varebil, diesel",null,"Toyota","Hiace","2,5 d-4d van",2011,9.8710507107851744E-2,0,8.3080161284505068E-3,1.568847668411089,1.2256622409461633,0.31910967957313008,1.9452437639521484E-2,0.2996572419336086,0.90655256137303319,7.3876521760450481E-2,0.48837500216549495,0,0.11531428571428572,0.22898675173280203,420.51172696148672,328.52478668866149,10.551963354924494,1.6390504420115808,8.9129129129129137,317.97282333373698,6.2247903265209059,260.82,8.7280330072161032,42.2]
[null,null,null,null,null,null,null,9,"Stor varebil, diesel",null,"Mercedes-benz","Vito","113 cdi",2011,9.10170148610812E-2,0,8.3080161284505068E-3,1.5101049317107131,1.1797694778989947,0.29998888998601986,2.3686919290010659E-2,0.2763019706960092,0.87978058791297487,8.5168472828421618E-2,0.45031107763746547,0,0.11531428571428572,0.22898675173280203,420.86400170946007,328.80000133551567,9.875725143678892,1.9958452637990127,7.8798798798798799,318.92427619183678,7.1762431846207262,260.82,8.7280330072161032,42.2]
[null,null,null,null,null,null,null,10,"Stor varebil, diesel",null,"Mercedes-benz","Sprinter","316 cdi",2011,8.4361220586333718E-2,0,6.5550548814858499E-3,1.4440517983135113,1.1281654674324306,0.28037809275675452,2.4281235109847379E-2,0.25609685764690715,0.84778737467567611,0.10796130879412714,0.41738121395242389,0,0.11531428571428572,0.20713056621483944,427.24159686141934,333.78249754798384,9.4964695969044186,2.6376107380455598,6.8588588588588593,324.2860279510794,11.727570944418575,260.82,9.5384570066608241,42.2]
[null,null,null,null,null,null,null,10,"Stor varebil, diesel",null,"Toyota","Hiace","2,5 d-4d van",2011,9.8710507107851744E-2,0,6.5550548814858499E-3,1.5140733407073439,1.1828697974276123,0.31474596164699303,1.5088719713384416E-2,0.2996572419336086,0.86812383578061936,5.7303981685999268E-2,0.48837500216549495,0,0.11531428571428572,0.20713056621483944,421.54906968077603,329.33521068810626,10.551963354924494,1.6390504420115808,8.9129129129129137,318.78324733318175,6.2247903265209059,260.82,9.5384570066608241,42.2]
[null,null,null,null,null,null,null,10,"Stor varebil, diesel",null,"Mercedes-benz","Vito","113 cdi",2011,9.10170148610812E-2,0,6.5550548814858499E-3,1.4508723552893157,1.1334940275697778,0.29467526111151937,1.8373290415510175E-2,0.2763019706960092,0.83881876645825848,6.6062836891667961E-2,0.45031107763746547,0,0.11531428571428572,0.20713056621483944,421.90134442874938,329.61042533496044,9.875725143678892,{"$f":"(-PMT(Lånerente,Y386,W386)-(W386*(1-$AM$354)/Y386))/Z386","v":1.9958452637990127},7.8798798798798799,319.73470019128155,{"$f":"(-PMT(Lånerente,Y386,V386)-(V386*(1-$AM$354)/Y386))/Z386","v":7.1762431846207262},260.82,9.5384570066608241,42.2]
[null,null,null,null,null,null,null,11,"Stor varebil, diesel",null,"Mercedes-benz","Sprinter","316 cdi",2011,8.4361220586333718E-2,0,2.8628760746718471E-3,1.3580920733017428,1.0610094322669865,0.27335586271137818,1.7259005064471058E-2,0.25609685764690715,0.78765356955560839,7.6738467660942458E-2,0.41738121395242389,0,0.11531428571428572,0.17821960222795627,428.2553439705469,334.57448747698976,9.4964695969044186,2.6376107380455598,6.8588588588588593,325.07801788008533,11.727570944418575,260.82,10.330446935666789,42.2]
[null,null,null,null,null,null,null,11,{"$f":"K582","v":"Stor varebil, diesel"},null,{"$f":"L388","v":"Toyota"},"Hiace","2,5 d-4d van",2011,{"$f":"AA388","v":9.8710507107851744E-2},{"$f":"Q388","v":0},{"$f":"T388","v":2.8628760746718471E-3},1.4502688965633803,1.1330225754401408,0.31038224372085593,{"$f":"(W388*(1-AK388)/X388)","v":1.0725001787247336E-2},{"$f":"$AA388*AE388","v":0.2996572419336086},0.82264033171928497,{"$f":"(V388*(1-AK388)/X388)","v":4.0731441611548E-2},{"$f":"$AA388*AD388","v":0.48837500216549495},{"$f":"AH388*(1-AI388)/AG388","v":0},{"$f":"AU388*(1-AV388)*AW388/AX388","v":0.11531428571428572},{"$f":"AR388*AS388","v":0.17821960222795627},422.56281678990359,330.12720061711218,10.551963354924494,1.6390504420115808,{"$f":"SUM(AO388:AQ388)/Z388","v":8.9129129129129137},319.57523726218767,6.2247903265209059,{"$f":"AL388","v":260.82},10.330446935666789,{"$f":"AT388/Z388","v":42.2}]
[null,null,null,null,null,null,null,11,"Stor varebil, diesel",null,"Mercedes-benz","Vito","113 cdi",2011,9.10170148610812E-2,0,2.8628760746718471E-3,{"$f":"NAF*S194","v":1.3826096624277},{"$f":"SUM(T194,W194)","v":1.0801637987716406},{"$f":"SUM(U194:V194)","v":0.28936163223701888},1.305966154100969E-2,0.2763019706960092,{"$f":"SUM(X194:AB194)","v":0.79080216653462176},4.6957200954914305E-2,0.45031107763746547,0,0.11531428571428572,0.17821960222795627,{"$f":"NAF*AD194","v":422.91509153787695},{"$f":"SUM(AE194,AH194)","v":330.40241526396636},{"$f":"SUM(AF194:AG194)","v":9.875725143678892},1.9958452637990127,7.8798798798798799,{"$f":"SUM(AI194:AL194)","v":320.52669012028747},7.1762431846207262,260.82,10.330446935666789,42.2]
[null,null,null,null,null,null,null,12,"Stor varebil, diesel",null,"Mercedes-benz","Sprinter","316 cdi",2011,8.4361220586333718E-2,0,2.259350103233445E-3,1.2203999477666374,0.95343745919268541,0.26020814436258266,4.1112867156755132E-3,0.25609685764690715,0.69322931483010275,1.8279955391240669E-2,0.41738121395242389,0,0.11531428571428572,0.14225385977215246,429.24163353792312,335.34502620150244,9.4964695969044186,2.6376107380455598,6.8588588588588593,325.848556604598,11.727570944418575,260.82,11.100985660179461,42.2]
[null,null,null,null,null,null,null,12,"Stor varebil, diesel",null,"Toyota","Hiace","2,5 d-4d van",2011,9.8710507107851744E-2,0,2.259350103233445E-3,1.3679278626267626,1.0686936426771583,0.30447053963398446,4.8132977003758608E-3,0.2996572419336086,0.76422310304317376,1.8279955391240665E-2,0.48837500216549495,0,0.11531428571428572,0.14225385977215246,423.54910635727981,330.89773934162486,10.551963354924494,1.6390504420115808,8.9129129129129137,320.34577598670035,6.2247903265209059,260.82,11.100985660179461,42.2]
[null,null,null,null,null,null,null,12,"Stor varebil, diesel",null,"Mercedes-benz","Vito","113 cdi",2011,9.10170148610812E-2,0,2.259350103233445E-3,1.2896577806520679,1.0075451411344281,0.28138596261928361,5.0839919232744243E-3,0.2763019706960092,0.72615917851514433,1.8279955391240662E-2,0.45031107763746547,0,0.11531428571428572,0.14225385977215246,423.90138110525317,331.17295398847904,9.875725143678892,1.9958452637990127,7.8798798798798799,321.29722884480014,7.1762431846207262,260.82,11.100985660179461,42.2]
[null,null,null,null,null,null,null,13,"Stor varebil, diesel",null,"Mercedes-benz","Sprinter","315 cdi",2007,0.11605545746040624,0,4.3025601046085826E-3,1.5574113034320691,1.2167275808063041,0.35657452346541157,4.2629072771657606E-3,0.3523116161882458,0.86015305734089242,1.8279955391240665E-2,0.57418998188932424,0,0.11531428571428572,0.15236883434604187,434.27603644557195,339.27815347310309,13.580553680988503,2.6376107380455598,10.942942942942944,325.6975997921146,11.310451646273366,260.82,11.367148145841284,42.2]
[null,null,null,null,null,null,null,13,"Stor varebil, diesel",null,"Volkswagen","Transport.kassevogn","2,5 tdi",2007,0.14472187527214753,0,4.3025601046085826E-3,1.8508642175914292,1.4459876699933041,0.4440061257863715,4.6713552322255776E-3,0.43933477055414594,1.0019815442069326,1.8279955391240631E-2,0.71601846875536457,0,0.11531428571428572,0.15236883434604187,429.59935094436668,335.62449292528646,15.449122507170884,1.4791525372009147,13.96996996996997,320.17537041811556,5.7882222722742878,260.82,11.367148145841284,42.2]
[null,null,null,null,null,null,null,13,"Stor varebil, diesel",null,"Mercedes-benz","Ml","320 cdi aut.",2007,0.13060441948199455,0,4.3025601046085826E-3,1.703559799098443,1.3309060930456587,0.39877134330969471,2.2931843680767759E-3,0.39647815894161792,0.93213474973596389,1.8279955391240586E-2,0.6461716742843957,0,0.11531428571428572,0.15236883434604187,447.94136113325294,349.95418838535386,14.541514641949464,2.6376107380455598,11.903903903903904,335.41267374340441,21.025525597563178,260.82,11.367148145841284,42.2]
[null,null,null,null,null,null,null,14,"Stor varebil, diesel",null,"Mercedes-benz","Sprinter","315 cdi",2007,0.11605545746040624,0,6.2022293387061578E-3,1.5703584708866476,1.2268425553801934,0.35657452346541157,4.2629072771657606E-3,0.3523116161882458,0.87026803191478175,1.8279955391240665E-2,0.57418998188932424,0,0.11531428571428572,0.16248380891993125,434.55923475428938,339.49940215178856,13.580553680988503,2.6376107380455598,10.942942942942944,325.91884847080007,11.310451646273366,260.82,11.588396824526763,42.2]
[null,null,null,null,null,null,null,14,"Stor varebil, diesel",null,"Volkswagen","Transport.kassevogn","2,5 tdi",2007,0.14472187527214753,0,6.2022293387061578E-3,1.8638113850460079,1.4561026445671936,0.4440061257863715,4.6713552322255776E-3,0.43933477055414594,1.0120965187808222,1.8279955391240631E-2,0.71601846875536457,0,0.11531428571428572,0.16248380891993125,429.88254925308411,335.84574160397193,15.449122507170884,1.4791525372009147,13.96996996996997,320.39661909680103,5.7882222722742878,260.82,11.588396824526763,42.2]
[null,null,null,null,null,null,null,14,"Stor varebil, diesel",null,"Mercedes-benz","Ml","320 cdi aut.",2007,0.13060441948199455,0,6.2022293387061578E-3,1.7165069665530215,1.341021067619548,0.39877134330969471,2.2931843680767759E-3,0.39647815894161792,0.94224972430985332,1.8279955391240586E-2,0.6461716742843957,0,0.11531428571428572,0.16248380891993125,448.22455944197037,350.17543706403933,14.541514641949464,2.6376107380455598,11.903903903903904,335.63392242208988,21.025525597563178,260.82,11.588396824526763,42.2]
[null,null,null,null,null,null,null,15,"Stor varebil, diesel",null,"Mercedes-benz","Sprinter","315 cdi",2007,0.11605545746040624,0,4.9480636159172069E-3,1.5833056383412258,1.2369575299540827,0.35657452346541157,4.2629072771657606E-3,0.3523116161882458,0.88038300648867118,1.8279955391240665E-2,0.57418998188932424,0,0.11531428571428572,0.17259878349382066,434.7893429093624,339.67917414793936,13.580553680988503,2.6376107380455598,10.942942942942944,326.09862046695088,11.310451646273366,260.82,11.768168820677561,42.2]
[null,null,null,null,null,null,null,15,"Stor varebil, diesel",null,"Volkswagen","Transport.kassevogn","2,5 tdi",2007,0.14472187527214753,0,4.9480636159172069E-3,1.8767585525005863,1.466217619141083,0.4440061257863715,4.6713552322255776E-3,0.43933477055414594,1.0222114933547115,1.8279955391240631E-2,0.71601846875536457,0,0.11531428571428572,0.17259878349382066,430.11265740815713,336.02551360012274,15.449122507170884,1.4791525372009147,13.96996996996997,320.57639109295184,5.7882222722742878,260.82,11.768168820677561,42.2]
[null,null,null,null,null,null,null,15,"Stor varebil, diesel",null,"Mercedes-benz","Ml","320 cdi aut.",2007,0.13060441948199455,0,4.9480636159172069E-3,1.7294541340075997,1.3511360421934373,0.39877134330969471,2.2931843680767759E-3,0.39647815894161792,0.95236469888374264,1.8279955391240586E-2,0.6461716742843957,0,0.11531428571428572,0.17259878349382066,448.4546675970434,350.35520906019013,14.541514641949464,2.6376107380455598,11.903903903903904,335.81369441824069,21.025525597563178,260.82,11.768168820677561,42.2]
[null,null,null,null,null,null,null,16,"Stor varebil, diesel",null,"Mercedes-benz","Sprinter","315 cdi",2007,0.11605545746040624,0,2.4717757556905725E-3,1.5962528057958045,1.2470725045279722,0.35657452346541157,4.2629072771657606E-3,0.3523116161882458,0.89049798106256062,1.8279955391240665E-2,0.57418998188932424,0,0.11531428571428572,0.18271375806771004,434.97048457238611,339.82069107217666,13.580553680988503,2.6376107380455598,10.942942942942944,326.24013739118817,11.310451646273366,260.82,11.909685744914812,42.2]
[null,null,null,null,null,null,null,16,"Stor varebil, diesel",null,"Volkswagen","Transport.kassevogn","2,5 tdi",2007,0.14472187527214753,0,2.4717757556905725E-3,1.8897057199551646,1.4763325937149723,0.4440061257863715,4.6713552322255776E-3,0.43933477055414594,1.0323264679286008,1.8279955391240631E-2,0.71601846875536457,0,0.11531428571428572,0.18271375806771004,430.29379907118084,336.16703052436003,15.449122507170884,1.4791525372009147,13.96996996996997,320.71790801718913,5.7882222722742878,260.82,11.909685744914812,42.2]
[null,null,null,null,null,null,null,16,"Stor varebil, diesel",null,"Mercedes-benz","Ml","320 cdi aut.",2007,0.13060441948199455,0,2.4717757556905725E-3,1.7424013014621784,1.3612510167673268,0.39877134330969471,2.2931843680767759E-3,0.39647815894161792,0.96247967345763208,1.8279955391240586E-2,0.6461716742843957,0,0.11531428571428572,0.18271375806771004,448.63580926006711,350.49672598442743,14.541514641949464,2.6376107380455598,11.903903903903904,335.95521134247798,21.025525597563178,260.82,11.909685744914812,42.2]
[null,null,null,null,null,null,null,17,"Stor varebil, diesel",null,"Mercedes-benz","Sprinter","315 cdi",2007,0.11605545746040624,0,1.1795363424200607E-3,1.6091999732503828,1.2571874791018616,0.35657452346541157,4.2629072771657606E-3,0.3523116161882458,0.90061295563644994,1.8279955391240665E-2,0.57418998188932424,0,0.11531428571428572,0.19282873264159942,435.10652330527256,339.92697133224419,13.580553680988503,2.6376107380455598,10.942942942942944,326.34641765125571,11.310451646273366,260.82,12.01596600498236,42.2]
[null,null,null,null,null,null,null,17,"Stor varebil, diesel",null,"Volkswagen","Transport.kassevogn","2,5 tdi",2007,0.14472187527214753,0,1.1795363424200607E-3,1.9026528874097433,1.4864475682888618,0.4440061257863715,4.6713552322255776E-3,0.43933477055414594,1.0424414425024904,1.8279955391240631E-2,0.71601846875536457,0,0.11531428571428572,0.19282873264159942,430.42983780406729,336.27331078442757,15.449122507170884,1.4791525372009147,13.96996996996997,320.82418827725667,5.7882222722742878,260.82,12.01596600498236,42.2]
[null,null,null,null,null,null,null,17,"Stor varebil, diesel",null,"Mercedes-benz","Ml","320 cdi aut.",2007,0.13060441948199455,0,1.1795363424200607E-3,1.7553484689167567,1.3713659913412162,0.39877134330969471,2.2931843680767759E-3,0.39647815894161792,0.9725946480315214,1.8279955391240586E-2,0.6461716742843957,0,0.11531428571428572,0.19282873264159942,448.77184799295355,350.60300624449496,14.541514641949464,2.6376107380455598,11.903903903903904,336.06149160254552,21.025525597563178,260.82,12.01596600498236,42.2]
[null,null,null,null,null,null,null,18,"Stor varebil, diesel",null,{"$f":"L408","v":"Mercedes-benz"},"Sprinter","315 cdi",2007,0.11605545746040624,{"$f":"Q408","v":0},6.4615973922378938E-4,1.6221471407049612,1.2673024536757509,0.35657452346541157,4.2629072771657606E-3,0.3523116161882458,0.91072793021033938,1.8279955391240665E-2,0.57418998188932424,0,0.11531428571428572,0.20294370721548882,435.20107747561423,340.00084177782361,13.580553680988503,2.6376107380455598,10.942942942942944,326.42028809683512,11.310451646273366,260.82,12.089836450561798,42.2]
[null,null,null,null,null,null,null,18,"Stor varebil, diesel",null,"Volkswagen","Transport.kassevogn","2,5 tdi",2007,0.14472187527214753,0,6.4615973922378938E-4,1.9156000548643215,1.4965625428627511,0.4440061257863715,4.6713552322255776E-3,0.43933477055414594,1.0525564170763797,1.8279955391240631E-2,0.71601846875536457,0,0.11531428571428572,0.20294370721548882,430.52439197440896,336.34718123000698,15.449122507170884,1.4791525372009147,13.96996996996997,320.89805872283608,5.7882222722742878,260.82,12.089836450561798,42.2]
[null,null,null,null,null,null,null,18,"Stor varebil, diesel",null,"Mercedes-benz","Ml","320 cdi aut.",2007,0.13060441948199455,0,6.4615973922378938E-4,1.7682956363713351,1.3814809659151055,0.39877134330969471,2.2931843680767759E-3,0.39647815894161792,0.98270962260541084,1.8279955391240586E-2,0.6461716742843957,0,0.11531428571428572,0.20294370721548882,448.86640216329522,350.67687669007438,14.541514641949464,2.6376107380455598,11.903903903903904,336.13536204812493,21.025525597563178,260.82,12.089836450561798,42.2]
[null,null,null,null,null,null,null,19,"Stor varebil, diesel",null,"Mercedes-benz","Sprinter","315 cdi",2007,0.11605545746040624,0,6.6339737024370487E-4,1.6350943081595397,1.2774174282496404,0.35657452346541157,4.2629072771657606E-3,0.3523116161882458,0.92084290478422881,1.8279955391240665E-2,0.57418998188932424,0,0.11531428571428572,0.2130586817893782,435.25753435392824,340.04494871400641,13.580553680988503,2.6376107380455598,10.942942942942944,326.46439503301792,11.310451646273366,260.82,12.133943386744603,42.2]
[null,null,null,null,null,null,null,19,"Stor varebil, diesel",null,"Volkswagen","Transport.kassevogn","2,5 tdi",2007,0.14472187527214753,0,6.6339737024370487E-4,1.9285472223188997,1.5066775174366405,0.4440061257863715,4.6713552322255776E-3,0.43933477055414594,1.062671391650269,1.8279955391240631E-2,0.71601846875536457,0,0.11531428571428572,0.2130586817893782,430.58084885272291,336.39128816618978,15.449122507170884,1.4791525372009147,13.96996996996997,320.94216565901888,5.7882222722742878,260.82,12.133943386744603,42.2]
[null,null,null,null,null,null,null,19,"Stor varebil, diesel",null,"Mercedes-benz","Ml","320 cdi aut.",2007,0.13060441948199455,0,6.6339737024370487E-4,1.7812428038259134,1.3915959404889948,0.39877134330969471,2.2931843680767759E-3,0.39647815894161792,0.99282459717930016,1.8279955391240586E-2,0.6461716742843957,0,0.11531428571428572,0.2130586817893782,448.92285904160917,350.72098362625718,14.541514641949464,2.6376107380455598,11.903903903903904,336.17946898430773,21.025525597563178,260.82,12.133943386744603,42.2]
[null,null,null,null,null,null,null,20,"Stor varebil, diesel",null,"Mercedes-benz","Sprinter","315 cdi",2007,0.11605545746040624,0,4.9059196974986089E-4,1.6480414756141182,1.2875324028235298,0.35657452346541157,4.2629072771657606E-3,0.3523116161882458,0.93095787935811813,1.8279955391240665E-2,0.57418998188932424,0,0.11531428571428572,0.22317365636326758,435.27906344503913,340.06176831643683,13.580553680988503,2.6376107380455598,10.942942942942944,326.48121463544834,11.310451646273366,260.82,12.150762989175028,42.2]
[null,null,null,null,null,null,null,20,"Stor varebil, diesel",null,"Volkswagen","Transport.kassevogn","2,5 tdi",2007,0.14472187527214753,0,4.9059196974986089E-4,1.9414943897734782,1.5167924920105298,0.4440061257863715,4.6713552322255776E-3,0.43933477055414594,1.0727863662241583,1.8279955391240631E-2,0.71601846875536457,0,0.11531428571428572,0.22317365636326758,430.60237794383386,336.4081077686202,15.449122507170884,1.4791525372009147,13.96996996996997,320.9589852614493,5.7882222722742878,260.82,12.150762989175028,42.2]
[null,null,null,null,null,null,null,20,"Stor varebil, diesel",null,"Mercedes-benz","Ml","320 cdi aut.",2007,0.13060441948199455,0,4.9059196974986089E-4,1.7941899712804921,1.4017109150628844,0.39877134330969471,2.2931843680767759E-3,0.39647815894161792,1.0029395717531897,1.8279955391240586E-2,0.6461716742843957,0,0.11531428571428572,0.22317365636326758,448.94438813272012,350.7378032286876,14.541514641949464,2.6376107380455598,11.903903903903904,336.19628858673815,21.025525597563178,260.82,12.150762989175028,42.2]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,"Årskørsel",null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,"Basis-registreringsafgift",null,"Tillæg for CO2-udledning ",null,null,null,null,null,null,null,null,null,2017,2020,2017,2020]
[null,null,"Størrelse","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Repræsentativ årgang","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per varebil]","Pris ekskl. registreringsafgift, og ekskl. moms [kr]","Registreringsafgift [kr]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Driftstimer - årligt [timer]","Brændstof-effektivitet [liter/km]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof-effektivitet [liter per km oplyst]","Olieforbrug [km. per liter]","Oliepris ekskl. moms [kr per liter] indregnet i vedligehold, derfor 0 her","Rabat på oliepris [Pct]","Marginal afskrivning [kr. per km]","Andel af afskr. som anses for fast omk. [Pct]","Chaufførtimeløn [kr per time]","Andel faste afskrivninger [%]","Forsikringsafgift [kr per år]","Ejerafgift [kr per år]","Vejbenyttelsesafgift [kr per år]","Udligningsafgift [kr per år]","Reparationsomk. årligt ekskl. moms - i alt  [kr per år]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Kapacitets-omkostninger, [kr. per år]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug","Samlede årlige margianle afsrkivninger","Årlige afskrivninger",null,null,"Drivmiddel","Årgang","Brændstof-effektivitet, oplyst [liter per km / kWh per km]","Batteri-størrelse [kWh]","Salgspris inkl. moms og afgifter [kr]","Afledt CO₂-udledning, oplyst [gram per km]","Pris før moms og afgift [kr.]","Moms [kr.]","Batteri-fradrag  [kr.]","Afgiftspligtig værdi [kr.]","Op til knæk","Over  knæk","Uniformt","Bundfradrag  [kr.]","Registreringsafgift før indfasning, ialt  [kr.]","Registreringsafgift efter indfasning, ialt  [kr.]","Ekstra bundfradrag, lav- eller nul-emission  [kr.]","Endelig registreringsafgift, i alt","Checksum","CO₂-Ejerafgift, årligt [kr. per år]","Udlignings-afgift, årligt [kr. per år]",null,"Grøn ejerafgift til og med  2017","Grøn ejerafgift 2017 - 2020","Udlignings ejerafgift til og med  2017","Udligningsafgift ejerafgift 2017 - 2020",null,"År","Brændstofforbug per liter"]
[null,null,1,{"$f":"IF(COUNTIF(I226:I228,I228)=1,I228+0.1,IF(COUNTIF(I226:I228,I228)=2,I228+0.2,IF(COUNTIF(I226:I228,I228)=3,I228+0.3,0)))","v":0.1},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I228)),ABS($F$422:$F$484-I228),0))","v":0},{"$f":"(IF(H228=0,0,I228))*1","v":0},0.1,1,0,{"$f":"I228+input_år-original_år","v":0},{"$f":"IFERROR(INDEX(K$422:K$484,MATCH($D228,$C$422:$C$484,0)),INDEX(K$422:K$484,MATCH(ROUND($J$228+$D228-$I228,1),$C$422:$C$484,0)))","v":"Lille varebil, diesel "},{"$f":"IFERROR(INDEX(L$422:L$484,MATCH($D228,$C$422:$C$484,0)),INDEX(L$422:L$484,MATCH(ROUND($J$228+$D228-$I228,1),$C$422:$C$484,0)))","v":"DACIA"},"Dokker Van","1.5 dCi 95 Van",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(R228:R290,S228:S290)/3","v":1322.4207843208144},{"$f":"IFERROR(INDEX(R$422:R$484,MATCH($D228,$C$422:$C$484,0)),INDEX(R$422:R$484,MATCH(ROUND($J$228+$D228-$I228,1),$C$422:$C$484,0)))","v":57.288817191174893},{"$f":"INDEX(skrotrate_vbil,MATCH(I228&\" \"&IF(P228>original_år,0,original_år-P228),match_skrot,0))","v":1},{"$f":"R228*S228/SUMPRODUCT($R$228:$R$290,$S$228:$S$290)","v":1.4440390398783698E-2},{"$f":"IFERROR(INDEX(U$422:U$484,MATCH($D228,$C$422:$C$484,0)),INDEX(U$422:U$484,MATCH(ROUND($J$228+$D228-$I228,1),$C$422:$C$484,0)))","v":23960.045982489199},{"$f":"IFERROR(INDEX(V$422:V$484,MATCH($D228,$C$422:$C$484,0)),INDEX(V$422:V$484,MATCH(ROUND($J$228+$D228-$I228,1),$C$422:$C$484,0)))","v":89191.111111111109},{"$f":"IFERROR(INDEX(W$422:W$484,MATCH($D228,$C$422:$C$484,0)),BX228)","v":19764.666666666664},{"$f":"IFERROR(INDEX(X$422:X$484,MATCH($D228,$C$422:$C$484,0)),BX228)","v":282523.95910447987},13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D228,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D228-$I228,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P228))","v":5.7827986539487557E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D228,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D228-$I228,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P228))","v":135},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD228","v":3.0357177843914949},5.10204081632653E-2,1,0,0,{"$f":"IF(I228 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I228)/100000*V228,Afskrivning!$C$31)/100","v":0.14593554571540085},{"$f":"1-AJ228/(V228/X228)","v":0.53773097300890638},{"$f":"IFERROR(INDEX(AL$422:AL$484,MATCH($D228,$C$422:$C$484,0)),INDEX(AL$422:AL$484,MATCH(ROUND($J$228+$D228-$I228,1),$C$422:$C$484,0)))","v":260.82},{"$f":"1-SUMPRODUCT(BC228:BC290,T228:T290)/SUMPRODUCT(BD228:BD290,T228:T290)","v":0.81268997360859174},0,{"$f":"IF(P231<=$CC$226,CC228,IF(P231<=$CD$226,CD228,BZ228))","v":1880},{"$f":"IFERROR(INDEX(AP$422:AP$484,MATCH($D228,$C$422:$C$484,0)),INDEX(AP$422:AP$484,MATCH(ROUND($J$228+$D228-$I228,1),$C$422:$C$484,0)))","v":0},{"$f":"IF(P231<=$CE$226,CE228,IF(P231<=$CF$226,CF228,CA228))","v":2780},{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I228","v":0.15409239799999999},{"$f":"IFERROR(VLOOKUP(C228&\"-\"&I228,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C228&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.73582039162727886},{"$f":"IFERROR(INDEX(AT$422:AT$484,MATCH($D228,$C$422:$C$484,0)),INDEX(AT$422:AT$484,MATCH(ROUND($J$228+$D228-$I228,1),$C$422:$C$484,0)))","v":70263},695,0,4,35000,null,null,{"$f":"IFERROR(INDEX(BA$422:BA$484,MATCH($D228,$C$422:$C$484,0)),INDEX(BA$422:BA$484,MATCH(ROUND($J$228+$D228-$I228,1),$C$422:$C$484,0)))","v":1},1.1334285361739562,{"$f":"AJ228*U228","v":3496.622385820659},8727.6617962661767,null,null,"Diesel",{"$f":"P228","v":2021},{"$f":"AA228","v":5.7827986539487557E-2},null,{"$f":"BM228+BN228+BX228","v":133483.33333333334},{"$f":"AB228","v":135},{"$f":"V228","v":89191.111111111109},{"$f":"BM228*'Ny Regafg'!$F$4","v":22297.777777777777},null,{"$f":"BM228+BN228-BO228","v":111488.88888888889},{"$f":"IF(BP228>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP228*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP228>'Ny Regafg'!$F$80,(BP228-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":18244.444444444445},{"$f":"BL228*'Ny Regafg'!$F$90","v":33750},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BQ228:BS228)-BT228","v":21994.444444444445},{"$f":"BU228","v":21994.444444444445},null,{"$f":"MIN(BV228-BW228,'Ny Regafg'!$F$117)","v":21994.444444444445},{"$f":"BX228+BN228+BM228-BK228","v":0},{"$f":"IF(BI228<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI228-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI228<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI228-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI228,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI228,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI228,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI228,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,{"$f":"P228","v":2021},{"$f":"1/AA228*BB228","v":19.600000000000001}]
[null,null,1,{"$f":"IF(COUNTIF(I227:I229,I229)=1,I229+0.1,IF(COUNTIF(I227:I229,I229)=2,I229+0.2,IF(COUNTIF(I227:I229,I229)=3,I229+0.3,0)))","v":0.2},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I229)),ABS($F$422:$F$484-I229),0))","v":0},{"$f":"(IF(H229=0,0,I229))*1","v":0},0.2,1,0,0,{"$f":"IFERROR(INDEX(K$422:K$484,MATCH($D229,$C$422:$C$484,0)),INDEX(K$422:K$484,MATCH(ROUND($J$228+$D229-$I229,1),$C$422:$C$484,0)))","v":"Lille varebil, diesel "},"FORD","Transit Courier","1.5 TDCI (75 HK) Van FWD M6",2021,{"$f":"input_år","v":2021},null,57.288817191174893,1,{"$f":"R229*S229/SUMPRODUCT($R$228:$R$290,$S$228:$S$290)","v":1.4440390398783698E-2},23960.045982489199,108592.5,{"$f":"IFERROR(INDEX(W$422:W$484,MATCH($D229,$C$422:$C$484,0)),BX229)","v":31905.5},{"$f":"IFERROR(INDEX(X$422:X$484,MATCH($D229,$C$422:$C$484,0)),BX229)","v":282523.95910447987},13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D229,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D229-$I229,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P229))","v":5.8575118148524868E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D229,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D229-$I229,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P229))","v":137},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD229","v":3.0357177843914949},5.1679586563307491E-2,1,0,0,{"$f":"IF(I229 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I229)/100000*V229,Afskrivning!$C$31)/100","v":0.17768032655583144},0.53773097300890627,260.82,null,0,{"$f":"IF(P232<=$CC$226,CC229,IF(P232<=$CD$226,CD229,BZ229))","v":1880},0,{"$f":"IF(P232<=$CE$226,CE229,IF(P232<=$CF$226,CF229,CA229))","v":2780},{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I229","v":0.15409239799999999},{"$f":"IFERROR(VLOOKUP(C229&\"-\"&I229,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C229&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.73582039162727886},70263,695,0,4,35000,null,null,1,1.1334285361739562,4257.2287944614181,10626.155474510806,null,null,{"$f":"BG228","v":"Diesel"},{"$f":"P229","v":2021},{"$f":"AA229","v":5.8575118148524868E-2},null,{"$f":"BM229+BN229+BX229","v":170360.9375},{"$f":"AB229","v":137},{"$f":"V229","v":108592.5},{"$f":"BM229*'Ny Regafg'!$F$4","v":27148.125},null,{"$f":"BM229+BN229-BO229","v":135740.625},{"$f":"IF(BP229>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP229*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP229>'Ny Regafg'!$F$80,(BP229-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":30370.3125},{"$f":"BL229*'Ny Regafg'!$F$90","v":34250},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BQ229:BS229)-BT229","v":34620.3125},{"$f":"BU229","v":34620.3125},null,{"$f":"MIN(BV229-BW229,'Ny Regafg'!$F$117)","v":34620.3125},{"$f":"BX229+BN229+BM229-BK229","v":0},{"$f":"IF(BI229<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI229-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI229<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI229-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI229,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI229,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI229,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI229,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,{"$f":"P229","v":2021},{"$f":"1/AA229*BB229","v":19.350000000000001}]
[null,null,1,0.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I230)),ABS($F$422:$F$484-I230),0))","v":0},0,0.3,1,0,0,"Lille varebil, diesel ","MERCEDES-BENZ","Citan","109 CDI Kassevogn lang  FWD Man",2021,{"$f":"input_år","v":2021},null,57.288817191174893,1,{"$f":"R230*S230/SUMPRODUCT($R$228:$R$290,$S$228:$S$290)","v":1.4440390398783698E-2},23960.045982489199,156956.66666666666,47000,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D230,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D230-$I230,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P230))","v":5.3716992235732522E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D230,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D230-$I230,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P230))","v":149},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD230","v":3.0357177843914949},4.7393364928909949E-2,1,0,0,{"$f":"IF(I230 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I230)/100000*V230,Afskrivning!$C$31)/100","v":0.25681434526738139},0.53773097300890627,260.82,null,0,1280,0,2560,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I230","v":0.15409239799999999},{"$f":"IFERROR(VLOOKUP(C230&\"-\"&I230,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C230&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.73582039162727886},70263,695,0,4,35000,null,null,1,1.1334285361739562,6153.2835215693158,15358.758134870895,null,null,{"$f":"BG229","v":"Diesel"},2021,5.3716992235732522E-2,null,243195.83333333331,149,{"$f":"V230","v":156956.66666666666},{"$f":"BM230*'Ny Regafg'!$F$4","v":39239.166666666664},null,196195.83333333331,{"$f":"IF(BP230>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP230*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP230>'Ny Regafg'!$F$80,(BP230-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":60597.916666666657},{"$f":"BL230*'Ny Regafg'!$F$90","v":37250},{"$f":"'Ny Regafg'!$F$106","v":30000},67847.916666666657,67847.916666666657,null,{"$f":"MIN(BV230-BW230,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI230<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI230-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI230<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI230-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI230,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI230,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI230,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},{"$f":"VLOOKUP(CI230,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},null,2021,21.1]
[null,null,1,1.1000000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I231)),ABS($F$422:$F$484-I231),0))","v":0},0,{"$f":"(IF(F231=0,0,IF(COUNTIF(F229:F231,F231)=1,F231&\",1\",IF(COUNTIF(F229:F231,F231)=2,F231&\",2\",IF(COUNTIF(F229:F231,F231)=3,F231&\",3\")))))*1","v":0},0,1,1,"Lille varebil, diesel ","DACIA","Dokker Van","1.5 dCi 95 Van",2021,{"$f":"P228-1","v":2020},null,88.602932240715759,1,2.2333519782112208E-2,23408.964924891879,89191.111111111109,19764.666666666664,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D231,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D231-$I231,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P231))","v":5.7827986539487557E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D231,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D231-$I231,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P231))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD231","v":3.0357177843914949},5.10204081632653E-2,1,0,0,{"$f":"IF(I231 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I231)/100000*V231,Afskrivning!$C$31)/100","v":0.13572487421911744},0.57007454738877383,260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I231","v":0.20212720299999998},{"$f":"IFERROR(VLOOKUP(C231&\"-\"&I231,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C231&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.72451046590141799},{"$f":"IFERROR(INDEX(AT$422:AT$484,MATCH($D231,$C$422:$C$484,0)),INDEX(AT$422:AT$484,MATCH(ROUND($J$228+$D231-$I231,1),$C$422:$C$484,0)))","v":70263},695,0,4,35000,null,null,1,1.1334285361739562,3177.1788200306823,8727.6617962661767,null,null,"Diesel",2020,5.7827986539487557E-2,null,99733.333333333343,0,89191.111111111109,{"$f":"BM231*'Ny Regafg'!$F$4","v":22297.777777777777},null,111488.88888888889,{"$f":"IF(BP231>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP231*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP231>'Ny Regafg'!$F$80,(BP231-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":18244.444444444445},{"$f":"BL231*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-11755.555555555555,-11755.555555555555,null,{"$f":"MIN(BV231-BW231,'Ny Regafg'!$F$117)","v":-11755.555555555555},0,{"$f":"IF(BI231<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI231-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI231<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI231-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI231,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI231,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI231,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI231,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2020,19.600000000000001]
[null,null,1,1.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I232)),ABS($F$422:$F$484-I232),0))","v":0},0,{"$f":"(IF(F232=0,0,IF(COUNTIF(F230:F232,F232)=1,F232&\",1\",IF(COUNTIF(F230:F232,F232)=2,F232&\",2\",IF(COUNTIF(F230:F232,F232)=3,F232&\",3\")))))*1","v":0},0,1,1,"Lille varebil, diesel ","FORD","Transit Courier","1.5 TDCI (75 HK) Van FWD M6",2021,{"$f":"P229-1","v":2020},null,88.602932240715759,1,2.2333519782112208E-2,23408.964924891879,108592.5,31905.5,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D232,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D232-$I232,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P232))","v":5.8575118148524868E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D232,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D232-$I232,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P232))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD232","v":3.0357177843914949},5.1679586563307491E-2,1,0,0,{"$f":"IF(I232 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I232)/100000*V232,Afskrivning!$C$31)/100","v":0.16524856815920319},0.57007454738877383,260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I232","v":0.20212720299999998},{"$f":"IFERROR(VLOOKUP(C232&\"-\"&I232,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C232&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.72451046590141799},70263,695,0,4,35000,null,null,1,1.1334285361739562,3868.2979359273927,10626.155474510806,null,null,"Diesel",2020,5.8575118148524868E-2,null,136110.9375,0,108592.5,{"$f":"BM232*'Ny Regafg'!$F$4","v":27148.125},null,135740.625,{"$f":"IF(BP232>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP232*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP232>'Ny Regafg'!$F$80,(BP232-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":30370.3125},{"$f":"BL232*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},370.3125,370.3125,null,{"$f":"MIN(BV232-BW232,'Ny Regafg'!$F$117)","v":370.3125},0,{"$f":"IF(BI232<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI232-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI232<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI232-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI232,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI232,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI232,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI232,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2020,19.350000000000001]
[null,null,1,1.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I233)),ABS($F$422:$F$484-I233),0))","v":0},0,0,0,1,1,"Lille varebil, diesel ","MERCEDES-BENZ","Citan","109 CDI Kassevogn lang  FWD Man",2021,2020,null,88.602932240715759,1,2.2333519782112208E-2,23408.964924891879,156956.66666666666,47000,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D233,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D233-$I233,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P233))","v":5.3716992235732522E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D233,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D233-$I233,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P233))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD233","v":3.0357177843914949},4.7393364928909949E-2,1,0,0,{"$f":"IF(I233 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I233)/100000*V233,Afskrivning!$C$31)/100","v":0.23884581743405853},0.57007454738877383,260.82,null,0,1280,0,2560,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I233","v":0.20212720299999998},{"$f":"IFERROR(VLOOKUP(C233&\"-\"&I233,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C233&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.72451046590141799},70263,695,0,4,35000,null,null,1,1.1334285361739562,5591.1333627710055,15358.758134870895,null,null,"Diesel",2020,5.3716992235732522E-2,null,226793.74999999997,0,156956.66666666666,{"$f":"BM233*'Ny Regafg'!$F$4","v":39239.166666666664},null,196195.83333333331,{"$f":"IF(BP233>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP233*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP233>'Ny Regafg'!$F$80,(BP233-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":60597.916666666657},{"$f":"BL233*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},30597.916666666657,30597.916666666657,null,{"$f":"MIN(BV233-BW233,'Ny Regafg'!$F$117)","v":30597.916666666657},0,{"$f":"IF(BI233<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI233-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI233<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI233-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI233,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI233,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI233,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},{"$f":"VLOOKUP(CI233,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},null,2020,21.1]
[null,null,1,2.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I234)),ABS($F$422:$F$484-I234),0))","v":2},2,2.1,1,2,2,"Lille varebil, diesel ","DACIA","DOKKER","Gnsn variant","2019",2019,null,125.39927352546898,1,3.1608515487217666E-2,22870.558731619367,71897.550936412881,24488.469335258051,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D234,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D234-$I234,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P234))","v":5.6671426808697814E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D234,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D234-$I234,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P234))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD234","v":3.0357177843914949},0.05,1,0,0,{"$f":"IF(I234 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I234)/100000*V234,Afskrivning!$C$31)/100","v":0.10117783791555446},0.60241812176864151,260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I234","v":0.25016200799999999},{"$f":"IFERROR(VLOOKUP(C234&\"-\"&I234,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C234&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.71320054017555712},70263,695,0,4,35000,null,null,1,1.1334285361739562,2313.9936843859532,7035.4265210478006,null,null,"Diesel",2019,5.6671426808697814E-2,null,67307.908005774152,0,71897.550936412881,{"$f":"BM234*'Ny Regafg'!$F$4","v":17974.38773410322},null,89871.938670516101,{"$f":"IF(BP234>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP234*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP234>'Ny Regafg'!$F$80,(BP234-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":7435.9693352580507},{"$f":"BL234*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-22564.030664741949,-22564.030664741949,null,{"$f":"MIN(BV234-BW234,'Ny Regafg'!$F$117)","v":-22564.030664741949},0,{"$f":"IF(BI234<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI234-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI234<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI234-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI234,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI234,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI234,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI234,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2019,20]
[null,null,1,2.2000000000000002,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I235)),ABS($F$422:$F$484-I235),0))","v":2},2,2.2000000000000002,1,2,2,"Lille varebil, diesel ","CITROEN","BERLINGO","Gnsn variant","2019",2019,null,125.39927352546898,1,3.1608515487217666E-2,22870.558731619367,65396.610199897077,32425.38137493567,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D235,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D235-$I235,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P235))","v":6.589700791709048E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D235,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D235-$I235,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P235))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD235","v":3.0357177843914949},5.8139534883720929E-2,1,0,0,{"$f":"IF(I235 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I235)/100000*V235,Afskrivning!$C$31)/100","v":9.202938821774008E-2},0.60241812176864151,260.82,null,0,3140,0,3200,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I235","v":0.25016200799999999},{"$f":"IFERROR(VLOOKUP(C235&\"-\"&I235,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C235&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.71320054017555712},70263,695,0,4,35000,null,null,1,1.1334285361739562,2104.7635282688238,6399.2867600440686,null,null,"Diesel",2019,6.589700791709048E-2,null,55118.644124807011,0,65396.610199897077,{"$f":"BM235*'Ny Regafg'!$F$4","v":16349.152549974269},null,81745.762749871341,{"$f":"IF(BP235>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP235*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP235>'Ny Regafg'!$F$80,(BP235-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":3372.8813749356705},{"$f":"BL235*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-26627.11862506433,-26627.11862506433,null,{"$f":"MIN(BV235-BW235,'Ny Regafg'!$F$117)","v":-26627.11862506433},0,{"$f":"IF(BI235<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI235-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI235<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI235-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI235,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI235,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI235,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},{"$f":"VLOOKUP(CI235,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},null,2019,17.2]
[null,null,1,2.2999999999999998,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I236)),ABS($F$422:$F$484-I236),0))","v":2},2,2.2999999999999998,1,2,2,"Lille varebil, diesel ","FORD","C-MAX","Gnsn variant","2019",2019,null,125.39927352546898,1,3.1608515487217666E-2,22870.558731619367,114831.64912276514,63322.28070172821,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D236,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D236-$I236,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P236))","v":6.5866775309084483E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D236,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D236-$I236,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P236))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD236","v":3.0357177843914949},5.8112861293775811E-2,1,0,0,{"$f":"IF(I236 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I236)/100000*V236,Afskrivning!$C$31)/100","v":0.16159685317785627},0.6024181217686414,260.82,null,0,3140,0,3200,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I236","v":0.25016200799999999},{"$f":"IFERROR(VLOOKUP(C236&\"-\"&I236,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C236&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.71320054017555712},70263,695,0,4,35000,null,null,1,1.1334285361739562,3695.8103214490334,11236.678011584361,null,null,"Diesel",2019,6.5866775309084483E-2,null,147809.34210518465,0,114831.64912276514,{"$f":"BM236*'Ny Regafg'!$F$4","v":28707.912280691286},null,143539.56140345644,{"$f":"IF(BP236>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP236*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP236>'Ny Regafg'!$F$80,(BP236-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":34269.780701728218},{"$f":"BL236*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},4269.7807017282175,4269.7807017282175,null,{"$f":"MIN(BV236-BW236,'Ny Regafg'!$F$117)","v":4269.7807017282175},0,{"$f":"IF(BI236<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI236-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI236<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI236-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI236,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI236,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI236,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},{"$f":"VLOOKUP(CI236,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},null,2019,17.207894736842103]
[null,null,1,3.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I237)),ABS($F$422:$F$484-I237),0))","v":2},0,{"$f":"(IF(F237=0,0,IF(COUNTIF(F235:F237,F237)=1,F237&\",1\",IF(COUNTIF(F235:F237,F237)=2,F237&\",2\",IF(COUNTIF(F235:F237,F237)=3,F237&\",3\")))))*1","v":0},0,3,3,"Lille varebil, diesel ","DACIA","DOKKER","Gnsn variant","2019",2018,null,113.53258681030476,1,2.8617362984710966E-2,22344.535880792118,71897.550936412881,24488.469335258051,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D237,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D237-$I237,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P237))","v":5.6671426808697814E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D237,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D237-$I237,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P237))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD237","v":3.0357177843914949},0.05,1,0,0,{"$f":"IF(I237 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I237)/100000*V237,Afskrivning!$C$31)/100","v":9.2946947360951188E-2},0.63476169614850897,260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I237","v":0.29819681300000001},{"$f":"IFERROR(VLOOKUP(C237&\"-\"&I237,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C237&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.70189061444969625},70263,695,0,4,35000,null,null,1,1.1334285361739562,2076.8564003168699,7035.4265210478006,null,null,"Diesel",2018,5.6671426808697814E-2,null,67307.908005774152,0,71897.550936412881,{"$f":"BM237*'Ny Regafg'!$F$4","v":17974.38773410322},null,89871.938670516101,{"$f":"IF(BP237>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP237*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP237>'Ny Regafg'!$F$80,(BP237-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":7435.9693352580507},{"$f":"BL237*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-22564.030664741949,-22564.030664741949,null,{"$f":"MIN(BV237-BW237,'Ny Regafg'!$F$117)","v":-22564.030664741949},0,{"$f":"IF(BI237<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI237-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI237<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI237-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI237,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI237,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI237,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI237,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2018,20]
[null,null,1,3.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I238)),ABS($F$422:$F$484-I238),0))","v":2},0,{"$f":"(IF(F238=0,0,IF(COUNTIF(F236:F238,F238)=1,F238&\",1\",IF(COUNTIF(F236:F238,F238)=2,F238&\",2\",IF(COUNTIF(F236:F238,F238)=3,F238&\",3\")))))*1","v":0},0,3,3,"Lille varebil, diesel ","CITROEN","BERLINGO","Gnsn variant","2019",2018,null,113.53258681030476,1,2.8617362984710966E-2,22344.535880792118,65396.610199897077,32425.38137493567,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D238,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D238-$I238,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P238))","v":6.589700791709048E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D238,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D238-$I238,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P238))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD238","v":3.0357177843914949},5.8139534883720929E-2,1,0,0,{"$f":"IF(I238 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I238)/100000*V238,Afskrivning!$C$31)/100","v":8.4542730686477843E-2},0.63476169614850908,260.82,null,0,3140,0,3200,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I238","v":0.29819681300000001},{"$f":"IFERROR(VLOOKUP(C238&\"-\"&I238,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C238&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.70189061444969625},70263,695,0,4,35000,null,null,1,1.1334285361739562,1889.068079284149,6399.2867600440686,null,null,"Diesel",2018,6.589700791709048E-2,null,55118.644124807011,0,65396.610199897077,{"$f":"BM238*'Ny Regafg'!$F$4","v":16349.152549974269},null,81745.762749871341,{"$f":"IF(BP238>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP238*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP238>'Ny Regafg'!$F$80,(BP238-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":3372.8813749356705},{"$f":"BL238*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-26627.11862506433,-26627.11862506433,null,{"$f":"MIN(BV238-BW238,'Ny Regafg'!$F$117)","v":-26627.11862506433},0,{"$f":"IF(BI238<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI238-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI238<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI238-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI238,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI238,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI238,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},{"$f":"VLOOKUP(CI238,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},null,2018,17.2]
[null,null,1,3.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I239)),ABS($F$422:$F$484-I239),0))","v":2},0,0,0,3,3,"Lille varebil, diesel ","FORD","C-MAX","Gnsn variant","2019",2018,null,113.53258681030476,1,2.8617362984710966E-2,22344.535880792118,114831.64912276514,63322.28070172821,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D239,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D239-$I239,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P239))","v":6.5866775309084483E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D239,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D239-$I239,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P239))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD239","v":3.0357177843914949},5.8112861293775811E-2,1,0,0,{"$f":"IF(I239 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I239)/100000*V239,Afskrivning!$C$31)/100","v":0.14845083187637964},0.63476169614850897,260.82,null,0,3140,0,3200,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I239","v":0.29819681300000001},{"$f":"IFERROR(VLOOKUP(C239&\"-\"&I239,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C239&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.70189061444969625},70263,695,0,4,35000,null,null,1,1.1334285361739562,3317.0649393952031,11236.678011584361,null,null,"Diesel",2018,6.5866775309084483E-2,null,147809.34210518465,0,114831.64912276514,{"$f":"BM239*'Ny Regafg'!$F$4","v":28707.912280691286},null,143539.56140345644,{"$f":"IF(BP239>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP239*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP239>'Ny Regafg'!$F$80,(BP239-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":34269.780701728218},{"$f":"BL239*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},4269.7807017282175,4269.7807017282175,null,{"$f":"MIN(BV239-BW239,'Ny Regafg'!$F$117)","v":4269.7807017282175},0,{"$f":"IF(BI239<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI239-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI239<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI239-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI239,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI239,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI239,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},{"$f":"VLOOKUP(CI239,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},null,2018,17.207894736842103]
[null,null,1,4.0999999999999996,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I240)),ABS($F$422:$F$484-I240),0))","v":2},0,0,0,4,4,"Lille varebil, diesel ","DACIA","DOKKER","Gnsn variant","2019",2017,null,109.28404144700268,1,2.7546461948854441E-2,21830.611555533895,71897.550936412881,24488.469335258051,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D240,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D240-$I240,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P240))","v":5.6671426808697814E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D240,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D240-$I240,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P240))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD240","v":3.0357177843914949},0.05,1,0,0,{"$f":"IF(I240 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I240)/100000*V240,Afskrivning!$C$31)/100","v":8.4716056806347917E-2},0.66710527052837654,260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I240","v":0.34623161800000002},{"$f":"IFERROR(VLOOKUP(C240&\"-\"&I240,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C240&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.69058068872383538},70263,695,0,4,35000,null,null,1,1.1334285361739562,1849.4033286559247,7035.4265210478006,null,null,"Diesel",2017,5.6671426808697814E-2,null,67307.908005774152,0,71897.550936412881,{"$f":"BM240*'Ny Regafg'!$F$4","v":17974.38773410322},null,89871.938670516101,{"$f":"IF(BP240>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP240*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP240>'Ny Regafg'!$F$80,(BP240-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":7435.9693352580507},{"$f":"BL240*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-22564.030664741949,-22564.030664741949,null,{"$f":"MIN(BV240-BW240,'Ny Regafg'!$F$117)","v":-22564.030664741949},0,{"$f":"IF(BI240<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI240-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI240<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI240-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI240,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI240,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI240,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI240,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2017,20]
[null,null,1,4.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I241)),ABS($F$422:$F$484-I241),0))","v":2},0,0,0,4,4,"Lille varebil, diesel ","CITROEN","BERLINGO","Gnsn variant","2019",2017,null,109.28404144700268,1,2.7546461948854441E-2,21830.611555533895,65396.610199897077,32425.38137493567,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D241,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D241-$I241,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P241))","v":6.589700791709048E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D241,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D241-$I241,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P241))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD241","v":3.0357177843914949},5.8139534883720929E-2,1,0,0,{"$f":"IF(I241 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I241)/100000*V241,Afskrivning!$C$31)/100","v":7.7056073155215621E-2},0.66710527052837665,260.82,null,0,3140,0,3200,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I241","v":0.34623161800000002},{"$f":"IFERROR(VLOOKUP(C241&\"-\"&I241,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C241&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.69058068872383538},70263,695,0,4,35000,null,null,1,1.1334285361739562,1682.1812010463152,6399.2867600440686,null,null,"Diesel",2017,6.589700791709048E-2,null,55118.644124807011,0,65396.610199897077,{"$f":"BM241*'Ny Regafg'!$F$4","v":16349.152549974269},null,81745.762749871341,{"$f":"IF(BP241>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP241*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP241>'Ny Regafg'!$F$80,(BP241-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":3372.8813749356705},{"$f":"BL241*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-26627.11862506433,-26627.11862506433,null,{"$f":"MIN(BV241-BW241,'Ny Regafg'!$F$117)","v":-26627.11862506433},0,{"$f":"IF(BI241<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI241-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI241<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI241-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI241,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI241,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI241,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},{"$f":"VLOOKUP(CI241,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},null,2017,17.2]
[null,null,1,4.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I242)),ABS($F$422:$F$484-I242),0))","v":2},0,0,0,4,4,"Lille varebil, diesel ","FORD","C-MAX","Gnsn variant","2019",2017,null,109.28404144700268,1,2.7546461948854441E-2,21830.611555533895,114831.64912276514,63322.28070172821,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D242,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D242-$I242,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P242))","v":6.5866775309084483E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D242,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D242-$I242,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P242))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD242","v":3.0357177843914949},5.8112861293775811E-2,1,0,0,{"$f":"IF(I242 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I242)/100000*V242,Afskrivning!$C$31)/100","v":0.13530481057490296},0.66710527052837665,260.82,null,0,3140,0,3200,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I242","v":0.34623161800000002},{"$f":"IFERROR(VLOOKUP(C242&\"-\"&I242,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C242&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.69058068872383538},70263,695,0,4,35000,null,null,1,1.1334285361739562,2953.7867612558011,11236.678011584361,null,null,"Diesel",2017,6.5866775309084483E-2,null,147809.34210518465,0,114831.64912276514,{"$f":"BM242*'Ny Regafg'!$F$4","v":28707.912280691286},null,143539.56140345644,{"$f":"IF(BP242>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP242*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP242>'Ny Regafg'!$F$80,(BP242-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":34269.780701728218},{"$f":"BL242*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},4269.7807017282175,4269.7807017282175,null,{"$f":"MIN(BV242-BW242,'Ny Regafg'!$F$117)","v":4269.7807017282175},0,{"$f":"IF(BI242<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI242-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI242<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI242-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI242,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI242,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI242,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},{"$f":"VLOOKUP(CI242,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},null,2017,17.207894736842103]
[null,null,1,5.0999999999999996,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I243)),ABS($F$422:$F$484-I243),0))","v":6},0,0,0,5,5,"Lille varebil, diesel ","Citroën","C4 cactus","1,6 varekasse med ruder 5 man",2015,2016,null,108.30616103298414,1,2.7299974490497082E-2,21328.507489756623,120060.12785388061,4149.8401826492263,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D243,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D243-$I243,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P243))","v":3.5540888757935679E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D243,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D243-$I243,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P243))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD243","v":3.0357177843914949},3.128599362494338E-2,1,0,0,{"$f":"IF(I243 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I243)/100000*V243,Afskrivning!$C$31)/100","v":0.12772088505811799},0.69944884490824422,260.82,null,0,660,0,2340,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I243","v":0.39426642300000003},{"$f":"IFERROR(VLOOKUP(C243&\"-\"&I243,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C243&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.647215668176648},70263,695,0,4,35000,null,null,1.1359999999999999,1,2724.0958535604141,11748.30292022912,null,null,"Diesel",2016,3.5540888757935679E-2,null,157612.73972602614,0,120060.12785388061,{"$f":"BM243*'Ny Regafg'!$F$4","v":30015.031963470152},null,150075.15981735077,{"$f":"IF(BP243>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP243*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP243>'Ny Regafg'!$F$80,(BP243-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":37537.579908675383},{"$f":"BL243*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},7537.5799086753832,7537.5799086753832,null,{"$f":"MIN(BV243-BW243,'Ny Regafg'!$F$117)","v":7537.5799086753832},0,{"$f":"IF(BI243<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI243-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI243<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI243-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI243,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI243,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI243,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},{"$f":"VLOOKUP(CI243,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},null,2016,28.136606453790971]
[null,null,1,5.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I244)),ABS($F$422:$F$484-I244),0))","v":6},0,0,0,5,5,"Lille varebil, diesel ","Volkswagen","Golf","1.6 tdi bluemotion 110 hk 5 dørs",2015,2016,null,108.30616103298414,1,2.7299974490497082E-2,21328.507489756623,{"$f":"IFERROR(INDEX(V$422:V$484,MATCH($D244,$C$422:$C$484,0)),INDEX(V$422:V$484,MATCH(ROUND($J$228+$D244-$I244,1),$C$422:$C$484,0)))","v":135068.80000000005},16182.999999999913,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D244,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D244-$I244,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P244))","v":3.6293929712460031E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D244,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D244-$I244,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P244))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD244","v":3.0357177843914949},3.1948881789137351E-2,1,0,0,{"$f":"IF(I244 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I244)/100000*V244,Afskrivning!$C$31)/100","v":0.1436872256269244},0.69944884490824422,260.82,null,0,660,0,2340,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I244","v":0.39426642300000003},{"$f":"IFERROR(VLOOKUP(C244&\"-\"&I244,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C244&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.647215668176648},{"$f":"IFERROR(INDEX(AT$422:AT$484,MATCH($D244,$C$422:$C$484,0)),INDEX(AT$422:AT$484,MATCH(ROUND($J$228+$D244-$I244,1),$C$422:$C$484,0)))","v":70263},695,0,4,35000,null,null,1.1359999999999999,1,3064.6340679662067,13216.953919981635,null,null,"Diesel",2016,3.6293929712460031E-2,null,185754.00000000009,0,135068.80000000005,{"$f":"BM244*'Ny Regafg'!$F$4","v":33767.200000000012},null,168836.00000000006,{"$f":"IF(BP244>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP244*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP244>'Ny Regafg'!$F$80,(BP244-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":46918.000000000029},{"$f":"BL244*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},16918.000000000029,16918.000000000029,null,{"$f":"MIN(BV244-BW244,'Ny Regafg'!$F$117)","v":16918.000000000029},0,{"$f":"IF(BI244<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI244-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI244<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI244-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI244,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI244,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI244,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},{"$f":"VLOOKUP(CI244,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},null,2016,27.552816901408477]
[null,null,1,5.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I245)),ABS($F$422:$F$484-I245),0))","v":6},0,0,0,5,5,"Lille varebil, diesel ","Mercedes-benz","Citan","109 cdi kassevogn lang",2015,2016,null,108.30616103298414,1,2.7299974490497082E-2,21328.507489756623,119933.45882352929,36935.176470588005,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D245,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D245-$I245,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P245))","v":4.7837503096358598E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D245,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D245-$I245,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P245))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD245","v":3.0357177843914949},4.2110478077780462E-2,1,0,0,{"$f":"IF(I245 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I245)/100000*V245,Afskrivning!$C$31)/100","v":0.12758613357188259},0.69944884490824411,260.82,null,0,1280,0,2560,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I245","v":0.39426642300000003},{"$f":"IFERROR(VLOOKUP(C245&\"-\"&I245,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C245&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.647215668176648},70263,695,0,4,35000,null,null,1.1359999999999999,1,2721.2218054769864,11735.907913112436,null,null,"Diesel",2016,4.7837503096358598E-2,null,157375.23529411742,0,119933.45882352929,{"$f":"BM245*'Ny Regafg'!$F$4","v":29983.364705882323},null,149916.8235294116,{"$f":"IF(BP245>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP245*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP245>'Ny Regafg'!$F$80,(BP245-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":37458.411764705801},{"$f":"BL245*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},7458.411764705801,7458.411764705801,null,{"$f":"MIN(BV245-BW245,'Ny Regafg'!$F$117)","v":7458.411764705801},0,{"$f":"IF(BI245<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI245-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI245<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI245-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI245,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI245,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI245,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},{"$f":"VLOOKUP(CI245,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},null,2016,20.904101077050576]
[null,null,1,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I246)),ABS($F$422:$F$484-I246),0))","v":6},6,6.1,1,6,6,"Lille varebil, diesel ","Citroën","C4 cactus","1,6 varekasse med ruder 5 man",2015,2015,null,99.251164506715426,1,2.501754501630132E-2,20837.951817492216,120060.12785388061,4149.8401826492263,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D246,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D246-$I246,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P246))","v":3.5540888757935679E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D246,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D246-$I246,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P246))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD246","v":3.0357177843914949},3.128599362494338E-2,1,0,0,{"$f":"IF(I246 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I246)/100000*V246,Afskrivning!$C$31)/100","v":0.11397630322652062},0.73179241928811178,260.82,null,0,660,0,2340,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I246","v":0.44230122799999994},{"$f":"IFERROR(VLOOKUP(C246&\"-\"&I246,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C246&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.60385064762946061},70263,695,0,4,35000,null,null,1.1359999999999999,1,2375.0327149701193,11748.30292022912,null,null,"Diesel",2015,3.5540888757935679E-2,null,157612.73972602614,0,120060.12785388061,{"$f":"BM246*'Ny Regafg'!$F$4","v":30015.031963470152},null,150075.15981735077,{"$f":"IF(BP246>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP246*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP246>'Ny Regafg'!$F$80,(BP246-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":37537.579908675383},{"$f":"BL246*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},7537.5799086753832,7537.5799086753832,null,{"$f":"MIN(BV246-BW246,'Ny Regafg'!$F$117)","v":7537.5799086753832},0,{"$f":"IF(BI246<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI246-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI246<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI246-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI246,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI246,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI246,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},{"$f":"VLOOKUP(CI246,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},null,2015,28.136606453790971]
[null,null,1,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I247)),ABS($F$422:$F$484-I247),0))","v":6},6,6.2,1,6,6,"Lille varebil, diesel ","Volkswagen","Golf","1.6 tdi bluemotion 110 hk 5 dørs",2015,2015,null,99.251164506715426,1,2.501754501630132E-2,20837.951817492216,135068.80000000005,16182.999999999913,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D247,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D247-$I247,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P247))","v":3.6293929712460031E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D247,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D247-$I247,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P247))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD247","v":3.0357177843914949},3.1948881789137351E-2,1,0,0,{"$f":"IF(I247 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I247)/100000*V247,Afskrivning!$C$31)/100","v":0.12822443870773109},0.73179241928811178,260.82,null,0,660,0,2340,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I247","v":0.44230122799999994},{"$f":"IFERROR(VLOOKUP(C247&\"-\"&I247,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C247&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.60385064762946061},70263,695,0,4,35000,null,null,1.1359999999999999,1,2671.9346756166842,13216.953919981635,null,null,"Diesel",2015,3.6293929712460031E-2,null,185754.00000000009,0,135068.80000000005,{"$f":"BM247*'Ny Regafg'!$F$4","v":33767.200000000012},null,168836.00000000006,{"$f":"IF(BP247>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP247*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP247>'Ny Regafg'!$F$80,(BP247-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":46918.000000000029},{"$f":"BL247*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},16918.000000000029,16918.000000000029,null,{"$f":"MIN(BV247-BW247,'Ny Regafg'!$F$117)","v":16918.000000000029},0,{"$f":"IF(BI247<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI247-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI247<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI247-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI247,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI247,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI247,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},{"$f":"VLOOKUP(CI247,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},null,2015,27.552816901408477]
[null,null,1,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I248)),ABS($F$422:$F$484-I248),0))","v":6},6,6.3,1,6,6,"Lille varebil, diesel ","Mercedes-benz","Citan","109 cdi kassevogn lang",2015,2015,null,99.251164506715426,1,2.501754501630132E-2,20837.951817492216,119933.45882352929,36935.176470588005,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D248,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D248-$I248,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P248))","v":4.7837503096358598E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D248,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D248-$I248,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P248))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD248","v":3.0357177843914949},4.2110478077780462E-2,1,0,0,{"$f":"IF(I248 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I248)/100000*V248,Afskrivning!$C$31)/100","v":0.11385605291469102},0.73179241928811178,260.82,null,0,1280,0,2560,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I248","v":0.44230122799999994},{"$f":"IFERROR(VLOOKUP(C248&\"-\"&I248,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C248&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.60385064762946061},70263,695,0,4,35000,null,null,1.1359999999999999,1,2372.5269447661758,11735.907913112436,null,null,"Diesel",2015,4.7837503096358598E-2,null,157375.23529411742,0,119933.45882352929,{"$f":"BM248*'Ny Regafg'!$F$4","v":29983.364705882323},null,149916.8235294116,{"$f":"IF(BP248>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP248*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP248>'Ny Regafg'!$F$80,(BP248-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":37458.411764705801},{"$f":"BL248*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},7458.411764705801,7458.411764705801,null,{"$f":"MIN(BV248-BW248,'Ny Regafg'!$F$117)","v":7458.411764705801},0,{"$f":"IF(BI248<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI248-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI248<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI248-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI248,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI248,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI248,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},{"$f":"VLOOKUP(CI248,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},null,2015,20.904101077050576]
[null,null,1,7.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I249)),ABS($F$422:$F$484-I249),0))","v":6},0,0,0,7,7,"Lille varebil, diesel ","Citroën","C4 cactus","1,6 varekasse med ruder 5 man",2015,2014,null,76.772578228776666,1,1.9351525409316294E-2,20358.678925689914,120060.12785388061,4149.8401826492263,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D249,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D249-$I249,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P249))","v":3.5540888757935679E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D249,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D249-$I249,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P249))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD249","v":3.0357177843914949},3.128599362494338E-2,1,0,0,{"$f":"IF(I249 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I249)/100000*V249,Afskrivning!$C$31)/100","v":0.1002317213949232},0.76413599366797935,260.82,null,0,660,0,2340,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I249","v":0.49033603299999995},{"$f":"IFERROR(VLOOKUP(C249&\"-\"&I249,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C249&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.56048562708227323},70263,695,0,4,35000,null,null,1.1359999999999999,1,2040.5854340484459,11748.30292022912,null,null,"Diesel",2014,3.5540888757935679E-2,null,157612.73972602614,0,120060.12785388061,{"$f":"BM249*'Ny Regafg'!$F$4","v":30015.031963470152},null,150075.15981735077,{"$f":"IF(BP249>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP249*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP249>'Ny Regafg'!$F$80,(BP249-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":37537.579908675383},{"$f":"BL249*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},7537.5799086753832,7537.5799086753832,null,{"$f":"MIN(BV249-BW249,'Ny Regafg'!$F$117)","v":7537.5799086753832},0,{"$f":"IF(BI249<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI249-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI249<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI249-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI249,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI249,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI249,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},{"$f":"VLOOKUP(CI249,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},null,2014,28.136606453790971]
[null,null,1,7.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I250)),ABS($F$422:$F$484-I250),0))","v":6},0,0,0,7,7,"Lille varebil, diesel ","Volkswagen","Golf","1.6 tdi bluemotion 110 hk 5 dørs",2015,2014,null,76.772578228776666,1,1.9351525409316294E-2,20358.678925689914,135068.80000000005,16182.999999999913,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D250,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D250-$I250,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P250))","v":3.6293929712460031E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D250,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D250-$I250,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P250))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD250","v":3.0357177843914949},3.1948881789137351E-2,1,0,0,{"$f":"IF(I250 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I250)/100000*V250,Afskrivning!$C$31)/100","v":0.11276165178853777},0.76413599366797935,260.82,null,0,660,0,2340,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I250","v":0.49033603299999995},{"$f":"IFERROR(VLOOKUP(C250&\"-\"&I250,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C250&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.56048562708227323},70263,695,0,4,35000,null,null,1.1359999999999999,1,2295.6782638932882,13216.953919981635,null,null,"Diesel",2014,3.6293929712460031E-2,null,185754.00000000009,0,135068.80000000005,{"$f":"BM250*'Ny Regafg'!$F$4","v":33767.200000000012},null,168836.00000000006,{"$f":"IF(BP250>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP250*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP250>'Ny Regafg'!$F$80,(BP250-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":46918.000000000029},{"$f":"BL250*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},16918.000000000029,16918.000000000029,null,{"$f":"MIN(BV250-BW250,'Ny Regafg'!$F$117)","v":16918.000000000029},0,{"$f":"IF(BI250<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI250-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI250<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI250-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI250,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI250,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI250,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},{"$f":"VLOOKUP(CI250,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},null,2014,27.552816901408477]
[null,null,1,7.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I251)),ABS($F$422:$F$484-I251),0))","v":6},0,0,0,7,7,"Lille varebil, diesel ","Mercedes-benz","Citan","109 cdi kassevogn lang",2015,2014,null,76.772578228776666,1,1.9351525409316294E-2,20358.678925689914,119933.45882352929,36935.176470588005,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D251,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D251-$I251,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P251))","v":4.7837503096358598E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D251,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D251-$I251,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P251))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD251","v":3.0357177843914949},4.2110478077780462E-2,1,0,0,{"$f":"IF(I251 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I251)/100000*V251,Afskrivning!$C$31)/100","v":0.10012597225749943},0.76413599366797924,260.82,null,0,1280,0,2560,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I251","v":0.49033603299999995},{"$f":"IFERROR(VLOOKUP(C251&\"-\"&I251,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C251&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.56048562708227323},70263,695,0,4,35000,null,null,1.1359999999999999,1,2038.4325213129666,11735.907913112436,null,null,"Diesel",2014,4.7837503096358598E-2,null,157375.23529411742,0,119933.45882352929,{"$f":"BM251*'Ny Regafg'!$F$4","v":29983.364705882323},null,149916.8235294116,{"$f":"IF(BP251>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP251*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP251>'Ny Regafg'!$F$80,(BP251-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":37458.411764705801},{"$f":"BL251*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},7458.411764705801,7458.411764705801,null,{"$f":"MIN(BV251-BW251,'Ny Regafg'!$F$117)","v":7458.411764705801},0,{"$f":"IF(BI251<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI251-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI251<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI251-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI251,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI251,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI251,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},{"$f":"VLOOKUP(CI251,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},null,2014,20.904101077050576]
[null,null,1,8.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I252)),ABS($F$422:$F$484-I252),0))","v":6},0,0,0,8,8,"Lille varebil, diesel ","Citroën","C4 cactus","1,6 varekasse med ruder 5 man",2015,2013,null,54.798132750149321,1,1.3812581038214004E-2,19890.429310399028,120060.12785388061,4149.8401826492263,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D252,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D252-$I252,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P252))","v":3.5540888757935679E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D252,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D252-$I252,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P252))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD252","v":3.0357177843914949},3.128599362494338E-2,1,0,0,{"$f":"IF(I252 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I252)/100000*V252,Afskrivning!$C$31)/100","v":8.6487139563325821E-2},0.79647956804784692,260.82,null,0,660,0,2340,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I252","v":0.53837083799999996},{"$f":"IFERROR(VLOOKUP(C252&\"-\"&I252,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C252&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.51712060653508585},70263,695,0,4,35000,null,null,1.1359999999999999,1,1720.2663357429474,11748.30292022912,null,null,"Diesel",2013,3.5540888757935679E-2,null,157612.73972602614,0,120060.12785388061,{"$f":"BM252*'Ny Regafg'!$F$4","v":30015.031963470152},null,150075.15981735077,{"$f":"IF(BP252>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP252*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP252>'Ny Regafg'!$F$80,(BP252-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":37537.579908675383},{"$f":"BL252*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},7537.5799086753832,7537.5799086753832,null,{"$f":"MIN(BV252-BW252,'Ny Regafg'!$F$117)","v":7537.5799086753832},0,{"$f":"IF(BI252<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI252-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI252<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI252-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI252,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI252,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI252,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},{"$f":"VLOOKUP(CI252,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},null,2013,28.136606453790971]
[null,null,1,8.1999999999999993,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I253)),ABS($F$422:$F$484-I253),0))","v":6},0,0,0,8,8,"Lille varebil, diesel ","Volkswagen","Golf","1.6 tdi bluemotion 110 hk 5 dørs",2015,2013,null,54.798132750149321,1,1.3812581038214004E-2,19890.429310399028,135068.80000000005,16182.999999999913,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D253,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D253-$I253,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P253))","v":3.6293929712460031E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D253,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D253-$I253,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P253))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD253","v":3.0357177843914949},3.1948881789137351E-2,1,0,0,{"$f":"IF(I253 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I253)/100000*V253,Afskrivning!$C$31)/100","v":9.7298864869344456E-2},0.79647956804784692,260.82,null,0,660,0,2340,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I253","v":0.53837083799999996},{"$f":"IFERROR(VLOOKUP(C253&\"-\"&I253,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C253&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.51712060653508585},70263,695,0,4,35000,null,null,1.1359999999999999,1,1935.3161936657632,13216.953919981635,null,null,"Diesel",2013,3.6293929712460031E-2,null,185754.00000000009,0,135068.80000000005,{"$f":"BM253*'Ny Regafg'!$F$4","v":33767.200000000012},null,168836.00000000006,{"$f":"IF(BP253>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP253*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP253>'Ny Regafg'!$F$80,(BP253-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":46918.000000000029},{"$f":"BL253*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},16918.000000000029,16918.000000000029,null,{"$f":"MIN(BV253-BW253,'Ny Regafg'!$F$117)","v":16918.000000000029},0,{"$f":"IF(BI253<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI253-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI253<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI253-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI253,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI253,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI253,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},{"$f":"VLOOKUP(CI253,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},null,2013,27.552816901408477]
[null,null,1,8.3000000000000007,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I254)),ABS($F$422:$F$484-I254),0))","v":6},0,0,0,8,8,"Lille varebil, diesel ","Mercedes-benz","Citan","109 cdi kassevogn lang",2015,2013,null,54.798132750149321,1,1.3812581038214004E-2,19890.429310399028,119933.45882352929,36935.176470588005,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D254,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D254-$I254,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P254))","v":4.7837503096358598E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D254,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D254-$I254,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P254))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD254","v":3.0357177843914949},4.2110478077780462E-2,1,0,0,{"$f":"IF(I254 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I254)/100000*V254,Afskrivning!$C$31)/100","v":8.6395891600307848E-2},0.79647956804784692,260.82,null,0,1280,0,2560,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I254","v":0.53837083799999996},{"$f":"IFERROR(VLOOKUP(C254&\"-\"&I254,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C254&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.51712060653508585},70263,695,0,4,35000,null,null,1.1359999999999999,1,1718.4513745848203,11735.907913112436,null,null,"Diesel",2013,4.7837503096358598E-2,null,157375.23529411742,0,119933.45882352929,{"$f":"BM254*'Ny Regafg'!$F$4","v":29983.364705882323},null,149916.8235294116,{"$f":"IF(BP254>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP254*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP254>'Ny Regafg'!$F$80,(BP254-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":37458.411764705801},{"$f":"BL254*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},7458.411764705801,7458.411764705801,null,{"$f":"MIN(BV254-BW254,'Ny Regafg'!$F$117)","v":7458.411764705801},0,{"$f":"IF(BI254<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI254-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI254<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI254-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI254,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI254,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI254,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},{"$f":"VLOOKUP(CI254,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},null,2013,20.904101077050576]
[null,null,1,9.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I255)),ABS($F$422:$F$484-I255),0))","v":10},0,0,0,9,9,"Lille varebil, diesel ","Volkswagen","Polo van","1,6 tdi",2011,2012,null,44.443155360726266,1,1.1202474504248393E-2,19432.949436259845,96935.225339366531,9949.9683257918296,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D255,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D255-$I255,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P255))","v":4.2507195828112812E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D255,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D255-$I255,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P255))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD255","v":3.0357177843914949},3.7418306186719028E-2,1,0,0,{"$f":"IF(I255 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I255)/100000*V255,Afskrivning!$C$31)/100","v":5.8731540200163621E-2},0.8288231424277146,260.82,null,0,660,0,2340,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I255","v":0.58640564299999998},{"$f":"IFERROR(VLOOKUP(C255&\"-\"&I255,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C255&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.48358116104740068},70263,695,0,4,35000,null,null,1.1359999999999999,1,1141.327051023442,9485.4504262527171,null,null,"Diesel",2012,4.2507195828112812E-2,null,114253.54751131224,0,96935.225339366531,{"$f":"BM255*'Ny Regafg'!$F$4","v":24233.806334841633},null,121169.03167420816,{"$f":"IF(BP255>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP255*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP255>'Ny Regafg'!$F$80,(BP255-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":23084.515837104082},{"$f":"BL255*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-6915.4841628959184,-6915.4841628959184,null,{"$f":"MIN(BV255-BW255,'Ny Regafg'!$F$117)","v":-6915.4841628959184},0,{"$f":"IF(BI255<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI255-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI255<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI255-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI255,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI255,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI255,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},{"$f":"VLOOKUP(CI255,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},null,2012,23.525428589637382]
[null,null,1,9.1999999999999993,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I256)),ABS($F$422:$F$484-I256),0))","v":10},0,0,0,9,9,"Lille varebil, diesel ","Ford","C-max van","1,6 tdci 115 hk.",2011,2012,null,44.443155360726266,1,1.1202474504248393E-2,19432.949436259845,132720.53333333327,44015.333333333387,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D256,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D256-$I256,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P256))","v":4.7731092436974834E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D256,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D256-$I256,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P256))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD256","v":3.0357177843914949},4.2016806722689121E-2,1,0,0,{"$f":"IF(I256 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I256)/100000*V256,Afskrivning!$C$31)/100","v":8.0413299825365187E-2},0.8288231424277146,260.82,null,0,1280,0,2560,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I256","v":0.58640564299999998},{"$f":"IFERROR(VLOOKUP(C256&\"-\"&I256,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C256&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.48358116104740068},70263,695,0,4,35000,null,null,1.1359999999999999,1,1562.6675895091244,12987.167823376321,null,null,"Diesel",2012,4.7731092436974834E-2,null,181350.99999999985,0,132720.53333333327,{"$f":"BM256*'Ny Regafg'!$F$4","v":33180.133333333317},null,165900.66666666657,{"$f":"IF(BP256>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP256*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP256>'Ny Regafg'!$F$80,(BP256-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":45450.333333333285},{"$f":"BL256*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},15450.333333333285,15450.333333333285,null,{"$f":"MIN(BV256-BW256,'Ny Regafg'!$F$117)","v":15450.333333333285},0,{"$f":"IF(BI256<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI256-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI256<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI256-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI256,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI256,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI256,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},{"$f":"VLOOKUP(CI256,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},null,2012,20.950704225352094]
[null,null,1,9.3000000000000007,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I257)),ABS($F$422:$F$484-I257),0))","v":10},0,0,0,9,9,"Lille varebil, diesel ","Volkswagen","Golf van","1,6 tdi aut.",2011,2012,null,44.443155360726266,1,1.1202474504248393E-2,19432.949436259845,127171.25079365086,46108.936507936414,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D257,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D257-$I257,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P257))","v":5.0692732681682881E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D257,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D257-$I257,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P257))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD257","v":3.0357177843914949},4.4623884402889863E-2,1,0,0,{"$f":"IF(I257 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I257)/100000*V257,Afskrivning!$C$31)/100","v":7.7051076140214655E-2},0.8288231424277146,260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I257","v":0.58640564299999998},{"$f":"IFERROR(VLOOKUP(C257&\"-\"&I257,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C257&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.48358116104740068},70263,695,0,4,35000,null,null,1.1359999999999999,1,1497.3296666421988,12444.151141389504,null,null,"Diesel",2012,5.0692732681682881E-2,null,170946.09523809538,0,127171.25079365086,{"$f":"BM257*'Ny Regafg'!$F$4","v":31792.812698412716},null,158964.06349206358,{"$f":"IF(BP257>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP257*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP257>'Ny Regafg'!$F$80,(BP257-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":41982.031746031789},{"$f":"BL257*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},11982.031746031789,11982.031746031789,null,{"$f":"MIN(BV257-BW257,'Ny Regafg'!$F$117)","v":11982.031746031789},0,{"$f":"IF(BI257<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI257-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI257<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI257-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI257,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI257,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI257,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI257,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2012,19.726693494299159]
[null,null,1,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I258)),ABS($F$422:$F$484-I258),0))","v":10},10,10.1,1,10,10,"Lille varebil, diesel ","Volkswagen","Polo van","1,6 tdi",2011,2011,null,36.434117878914435,1,9.1836925913680156E-3,18985.991599225868,96935.225339366531,9949.9683257918296,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D258,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D258-$I258,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P258))","v":4.2507195828112812E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D258,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D258-$I258,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P258))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD258","v":3.0357177843914949},3.7418306186719028E-2,1,0,0,{"$f":"IF(I258 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I258)/100000*V258,Afskrivning!$C$31)/100","v":4.7634316160366029E-2},0.86116671680758206,260.82,null,0,660,0,2340,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I258","v":0.63444044799999999},{"$f":"IFERROR(VLOOKUP(C258&\"-\"&I258,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C258&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.45004171555971551},70263,695,0,4,35000,null,null,1.1359999999999999,1,904.3847264555784,9485.4504262527171,null,null,"Diesel",2011,4.2507195828112812E-2,null,114253.54751131224,0,96935.225339366531,{"$f":"BM258*'Ny Regafg'!$F$4","v":24233.806334841633},null,121169.03167420816,{"$f":"IF(BP258>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP258*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP258>'Ny Regafg'!$F$80,(BP258-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":23084.515837104082},{"$f":"BL258*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-6915.4841628959184,-6915.4841628959184,null,{"$f":"MIN(BV258-BW258,'Ny Regafg'!$F$117)","v":-6915.4841628959184},0,{"$f":"IF(BI258<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI258-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI258<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI258-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI258,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI258,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI258,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},{"$f":"VLOOKUP(CI258,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},null,2011,23.525428589637382]
[null,null,1,10.199999999999999,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I259)),ABS($F$422:$F$484-I259),0))","v":10},10,10.199999999999999,1,10,10,"Lille varebil, diesel ","Ford","C-max van","1,6 tdci 115 hk.",2011,2011,null,36.434117878914435,1,9.1836925913680156E-3,18985.991599225868,132720.53333333327,44015.333333333387,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D259,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D259-$I259,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P259))","v":4.7731092436974834E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D259,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D259-$I259,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P259))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD259","v":3.0357177843914949},4.2016806722689121E-2,1,0,0,{"$f":"IF(I259 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I259)/100000*V259,Afskrivning!$C$31)/100","v":6.5219344398686166E-2},0.86116671680758206,260.82,null,0,1280,0,2560,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I259","v":0.63444044799999999},{"$f":"IFERROR(VLOOKUP(C259&\"-\"&I259,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C259&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.45004171555971551},70263,695,0,4,35000,null,null,1.1359999999999999,1,1238.2539248604742,12987.167823376321,null,null,"Diesel",2011,4.7731092436974834E-2,null,181350.99999999985,0,132720.53333333327,{"$f":"BM259*'Ny Regafg'!$F$4","v":33180.133333333317},null,165900.66666666657,{"$f":"IF(BP259>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP259*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP259>'Ny Regafg'!$F$80,(BP259-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":45450.333333333285},{"$f":"BL259*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},15450.333333333285,15450.333333333285,null,{"$f":"MIN(BV259-BW259,'Ny Regafg'!$F$117)","v":15450.333333333285},0,{"$f":"IF(BI259<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI259-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI259<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI259-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI259,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI259,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI259,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},{"$f":"VLOOKUP(CI259,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},null,2011,20.950704225352094]
[null,null,1,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I260)),ABS($F$422:$F$484-I260),0))","v":10},10,10.3,1,10,10,"Lille varebil, diesel ","Volkswagen","Golf van","1,6 tdi aut.",2011,2011,null,36.434117878914435,{"$f":"INDEX(skrotrate_vbil,MATCH(I260&\" \"&IF(P260>original_år,0,original_år-P260),match_skrot,0))","v":1},9.1836925913680156E-3,18985.991599225868,{"$f":"IFERROR(INDEX(V$422:V$484,MATCH($D260,$C$422:$C$484,0)),INDEX(V$422:V$484,MATCH(ROUND($J$228+$D260-$I260,1),$C$422:$C$484,0)))","v":127171.25079365086},46108.936507936414,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D260,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D260-$I260,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P260))","v":5.0692732681682881E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D260,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D260-$I260,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P260))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD260","v":3.0357177843914949},4.4623884402889863E-2,1,0,0,{"$f":"IF(I260 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I260)/100000*V260,Afskrivning!$C$31)/100","v":6.2492407126574806E-2},{"$f":"1-AJ260/(V260/X260)","v":0.86116671680758217},260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I260","v":0.63444044799999999},{"$f":"IFERROR(VLOOKUP(C260&\"-\"&I260,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C260&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.45004171555971551},{"$f":"IFERROR(INDEX(AT$422:AT$484,MATCH($D260,$C$422:$C$484,0)),INDEX(AT$422:AT$484,MATCH(ROUND($J$228+$D260-$I260,1),$C$422:$C$484,0)))","v":70263},695,0,4,35000,null,null,1.1359999999999999,1,{"$f":"AJ260*U260","v":1186.4803167205521},12444.151141389504,null,null,"Diesel",2011,5.0692732681682881E-2,null,170946.09523809538,0,127171.25079365086,{"$f":"BM260*'Ny Regafg'!$F$4","v":31792.812698412716},null,158964.06349206358,{"$f":"IF(BP260>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP260*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP260>'Ny Regafg'!$F$80,(BP260-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":41982.031746031789},{"$f":"BL260*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},11982.031746031789,11982.031746031789,null,{"$f":"MIN(BV260-BW260,'Ny Regafg'!$F$117)","v":11982.031746031789},0,{"$f":"IF(BI260<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI260-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI260<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI260-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI260,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI260,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI260,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI260,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2011,19.726693494299159]
[null,null,1,11.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I261)),ABS($F$422:$F$484-I261),0))","v":10},0,0,0,11,11,{"$f":"IFERROR(INDEX(K$422:K$484,MATCH($D261,$C$422:$C$484,0)),INDEX(K$422:K$484,MATCH(ROUND($J$228+$D261-$I261,1),$C$422:$C$484,0)))","v":"Lille varebil, diesel "},"Volkswagen","Polo van","1,6 tdi",2011,2010,null,25.672250288742049,1,6.471024097907719E-3,18549.313792443678,96935.225339366531,9949.9683257918296,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D261,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D261-$I261,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P261))","v":4.2507195828112812E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D261,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D261-$I261,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P261))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD261","v":3.0357177843914949},3.7418306186719028E-2,1,0,0,{"$f":"IF(I261 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I261)/100000*V261,Afskrivning!$C$31)/100","v":3.6537092120568444E-2},0.89351029118744962,260.82,null,0,660,0,2340,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I261","v":0.682475253},{"$f":"IFERROR(VLOOKUP(C261&\"-\"&I261,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C261&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.41650227007203033},70263,695,0,4,35000,null,null,1.1359999999999999,1,677.73798680784546,9485.4504262527171,null,null,"Diesel",2010,4.2507195828112812E-2,null,114253.54751131224,0,96935.225339366531,{"$f":"BM261*'Ny Regafg'!$F$4","v":24233.806334841633},null,121169.03167420816,{"$f":"IF(BP261>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP261*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP261>'Ny Regafg'!$F$80,(BP261-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":23084.515837104082},{"$f":"BL261*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-6915.4841628959184,-6915.4841628959184,null,{"$f":"MIN(BV261-BW261,'Ny Regafg'!$F$117)","v":-6915.4841628959184},0,{"$f":"IF(BI261<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI261-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI261<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI261-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI261,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI261,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI261,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},{"$f":"VLOOKUP(CI261,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},null,2010,23.525428589637382]
[null,null,1,11.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I262)),ABS($F$422:$F$484-I262),0))","v":10},0,0,0,11,11,"Lille varebil, diesel ","Ford","C-max van","1,6 tdci 115 hk.",2011,2010,null,25.672250288742049,1,{"$f":"R262*S262/SUMPRODUCT($R$228:$R$290,$S$228:$S$290)","v":6.471024097907719E-3},18549.313792443678,132720.53333333327,44015.333333333387,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D262,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D262-$I262,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P262))","v":4.7731092436974834E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D262,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D262-$I262,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P262))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD262","v":3.0357177843914949},4.2016806722689121E-2,1,0,0,{"$f":"IF(I262 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I262)/100000*V262,Afskrivning!$C$31)/100","v":5.0025388972007125E-2},0.89351029118744962,260.82,null,0,1280,0,2560,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I262","v":0.682475253},{"$f":"IFERROR(VLOOKUP(C262&\"-\"&I262,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C262&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.41650227007203033},70263,695,0,4,35000,null,null,1.1359999999999999,1,927.93663763081156,12987.167823376321,null,null,"Diesel",2010,4.7731092436974834E-2,null,181350.99999999985,0,132720.53333333327,{"$f":"BM262*'Ny Regafg'!$F$4","v":33180.133333333317},null,165900.66666666657,{"$f":"IF(BP262>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP262*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP262>'Ny Regafg'!$F$80,(BP262-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":45450.333333333285},{"$f":"BL262*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},15450.333333333285,15450.333333333285,null,{"$f":"MIN(BV262-BW262,'Ny Regafg'!$F$117)","v":15450.333333333285},0,{"$f":"IF(BI262<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI262-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI262<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI262-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI262,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI262,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI262,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},{"$f":"VLOOKUP(CI262,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},null,2010,20.950704225352094]
[null,null,1,11.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I263)),ABS($F$422:$F$484-I263),0))","v":10},0,0,0,11,11,"Lille varebil, diesel ","Volkswagen","Golf van","1,6 tdi aut.",2011,2010,null,25.672250288742049,1,6.471024097907719E-3,18549.313792443678,127171.25079365086,46108.936507936414,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D263,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D263-$I263,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P263))","v":5.0692732681682881E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D263,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D263-$I263,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P263))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD263","v":3.0357177843914949},4.4623884402889863E-2,1,0,0,{"$f":"IF(I263 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I263)/100000*V263,Afskrivning!$C$31)/100","v":4.7933738112934977E-2},0.89351029118744973,260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I263","v":0.682475253},{"$f":"IFERROR(VLOOKUP(C263&\"-\"&I263,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C263&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.41650227007203033},70263,695,0,4,35000,null,null,1.1359999999999999,1,889.137949501648,12444.151141389504,null,null,"Diesel",2010,5.0692732681682881E-2,null,170946.09523809538,0,127171.25079365086,{"$f":"BM263*'Ny Regafg'!$F$4","v":31792.812698412716},null,158964.06349206358,{"$f":"IF(BP263>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP263*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP263>'Ny Regafg'!$F$80,(BP263-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":41982.031746031789},{"$f":"BL263*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},11982.031746031789,11982.031746031789,null,{"$f":"MIN(BV263-BW263,'Ny Regafg'!$F$117)","v":11982.031746031789},0,{"$f":"IF(BI263<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI263-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI263<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI263-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI263,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI263,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI263,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI263,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2010,19.726693494299159]
[null,null,1,12.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I264)),ABS($F$422:$F$484-I264),0))","v":10},0,0,0,12,12,"Lille varebil, diesel ","Volkswagen","Polo van","1,6 tdi",2011,2009,null,15.458645677660504,1,3.8965524087705436E-3,18122.679575217473,96935.225339366531,9949.9683257918296,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D264,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D264-$I264,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P264))","v":4.2507195828112812E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D264,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D264-$I264,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P264))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD264","v":3.0357177843914949},3.7418306186719028E-2,1,0,0,{"$f":"IF(I264 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I264)/100000*V264,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.9235096073970015,260.82,null,0,660,0,2340,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I264","v":0.73051005799999991},{"$f":"IFERROR(VLOOKUP(C264&\"-\"&I264,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C264&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,475.61510900659101,9485.4504262527171,null,null,"Diesel",2009,4.2507195828112812E-2,null,114253.54751131224,0,96935.225339366531,{"$f":"BM264*'Ny Regafg'!$F$4","v":24233.806334841633},null,121169.03167420816,{"$f":"IF(BP264>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP264*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP264>'Ny Regafg'!$F$80,(BP264-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":23084.515837104082},{"$f":"BL264*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-6915.4841628959184,-6915.4841628959184,null,{"$f":"MIN(BV264-BW264,'Ny Regafg'!$F$117)","v":-6915.4841628959184},0,{"$f":"IF(BI264<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI264-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI264<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI264-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI264,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI264,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CI264,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},{"$f":"VLOOKUP(CI264,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2340},null,2009,23.525428589637382]
[null,null,1,12.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I265)),ABS($F$422:$F$484-I265),0))","v":10},0,0,0,12,12,"Lille varebil, diesel ","Ford","C-max van","1,6 tdci 115 hk.",2011,2009,null,15.458645677660504,1,3.8965524087705436E-3,18122.679575217473,132720.53333333327,44015.333333333387,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D265,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D265-$I265,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P265))","v":4.7731092436974834E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D265,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D265-$I265,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P265))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD265","v":3.0357177843914949},4.2016806722689121E-2,1,0,0,{"$f":"IF(I265 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I265)/100000*V265,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.9441336373728535,260.82,null,0,1280,0,2560,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I265","v":0.73051005799999991},{"$f":"IFERROR(VLOOKUP(C265&\"-\"&I265,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C265&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,475.61510900659101,12987.167823376321,null,null,"Diesel",2009,4.7731092436974834E-2,null,181350.99999999985,0,132720.53333333327,{"$f":"BM265*'Ny Regafg'!$F$4","v":33180.133333333317},null,165900.66666666657,{"$f":"IF(BP265>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP265*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP265>'Ny Regafg'!$F$80,(BP265-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":45450.333333333285},{"$f":"BL265*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},15450.333333333285,15450.333333333285,null,{"$f":"MIN(BV265-BW265,'Ny Regafg'!$F$117)","v":15450.333333333285},0,{"$f":"IF(BI265<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI265-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI265<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI265-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI265,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI265,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CI265,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},{"$f":"VLOOKUP(CI265,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2560},null,2009,20.950704225352094]
[null,null,1,12.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I266)),ABS($F$422:$F$484-I266),0))","v":10},0,0,0,12,12,"Lille varebil, diesel ","Volkswagen","Golf van","1,6 tdi aut.",2011,2009,null,15.458645677660504,1,3.8965524087705436E-3,18122.679575217473,127171.25079365086,46108.936507936414,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D266,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D266-$I266,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P266))","v":5.0692732681682881E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D266,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D266-$I266,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P266))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD266","v":3.0357177843914949},4.4623884402889863E-2,1,0,0,{"$f":"IF(I266 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I266)/100000*V266,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.94169583615011154,260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I266","v":0.73051005799999991},{"$f":"IFERROR(VLOOKUP(C266&\"-\"&I266,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C266&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,475.61510900659101,12444.151141389504,null,null,"Diesel",2009,5.0692732681682881E-2,null,170946.09523809538,0,127171.25079365086,{"$f":"BM266*'Ny Regafg'!$F$4","v":31792.812698412716},null,158964.06349206358,{"$f":"IF(BP266>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP266*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP266>'Ny Regafg'!$F$80,(BP266-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":41982.031746031789},{"$f":"BL266*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},11982.031746031789,11982.031746031789,null,{"$f":"MIN(BV266-BW266,'Ny Regafg'!$F$117)","v":11982.031746031789},0,{"$f":"IF(BI266<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI266-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI266<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI266-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI266,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI266,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI266,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI266,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2009,19.726693494299159]
[null,null,1,13.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I267)),ABS($F$422:$F$484-I267),0))","v":14},0,0,0,13,13,"Lille varebil, diesel ","Seat","Altea van","2,0 tdi",2007,2008,null,31.109192409342992,1,7.841475970479508E-3,17705.857944987474,98716.307692307688,88895.615384615376,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D267,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D267-$I267,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P267))","v":9.03407376408632E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D267,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D267-$I267,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P267))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD267","v":3.0357177843914949},7.9525297219069729E-2,1,0,0,{"$f":"IF(I267 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I267)/100000*V267,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92488968016936834,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I267","v":0.77854486299999992},{"$f":"IFERROR(VLOOKUP(C267&\"-\"&I267,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C267&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,464.6759614994395,9659.7355563976198,null,null,"Diesel",2008,9.03407376408632E-2,null,117593.07692307691,0,98716.307692307688,{"$f":"BM267*'Ny Regafg'!$F$4","v":24679.076923076922},null,123395.38461538461,{"$f":"IF(BP267>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP267*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP267>'Ny Regafg'!$F$80,(BP267-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":24197.692307692305},{"$f":"BL267*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-5802.3076923076951,-5802.3076923076951,null,{"$f":"MIN(BV267-BW267,'Ny Regafg'!$F$117)","v":-5802.3076923076951},0,{"$f":"IF(BI267<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI267-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI267<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI267-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI267,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI267,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI267,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI267,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2008,11.069203397202248]
[null,null,1,13.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I268)),ABS($F$422:$F$484-I268),0))","v":14},0,0,0,13,13,"Lille varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2008,null,31.109192409342992,1,7.841475970479508E-3,17705.857944987474,109149.94871794872,101285.56410256411,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D268,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D268-$I268,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P268))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D268,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D268-$I268,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P268))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD268","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I268 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I268)/100000*V268,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.93206947387187356,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I268","v":0.77854486299999992},{"$f":"IFERROR(VLOOKUP(C268&\"-\"&I268,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C268&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,464.6759614994395,10680.703778914791,null,null,"Diesel",2008,0.10103982632903037,null,137156.15384615387,0,109149.94871794872,{"$f":"BM268*'Ny Regafg'!$F$4","v":27287.48717948718},null,136437.43589743591,{"$f":"IF(BP268>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP268*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP268>'Ny Regafg'!$F$80,(BP268-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":30718.717948717953},{"$f":"BL268*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},718.71794871795282,718.71794871795282,null,{"$f":"MIN(BV268-BW268,'Ny Regafg'!$F$117)","v":718.71794871795282},0,{"$f":"IF(BI268<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI268-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI268<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI268-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI268,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI268,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI268,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI268,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2008,9.8970874785904481]
[null,null,1,13.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I269)),ABS($F$422:$F$484-I269),0))","v":14},0,0,0,13,13,"Lille varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2008,null,31.109192409342992,1,7.841475970479508E-3,17705.857944987474,104314.25641025641,95543.17948717947,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D269,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D269-$I269,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P269))","v":9.3210628683837685E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D269,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D269-$I269,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P269))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD269","v":3.0357177843914949},8.2051609756899374E-2,1,0,0,{"$f":"IF(I269 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I269)/100000*V269,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92892042086646887,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I269","v":0.77854486299999992},{"$f":"IFERROR(VLOOKUP(C269&\"-\"&I269,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C269&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,464.6759614994395,10207.514393934849,null,null,"Diesel",2008,9.3210628683837685E-2,null,128089.23076923075,0,104314.25641025641,{"$f":"BM269*'Ny Regafg'!$F$4","v":26078.564102564102},null,130392.8205128205,{"$f":"IF(BP269>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP269*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP269>'Ny Regafg'!$F$80,(BP269-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":27696.41025641025},{"$f":"BL269*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-2303.5897435897496,-2303.5897435897496,null,{"$f":"MIN(BV269-BW269,'Ny Regafg'!$F$117)","v":-2303.5897435897496},0,{"$f":"IF(BI269<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI269-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI269<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI269-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI269,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI269,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI269,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI269,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2008,10.728390250342724]
[null,null,1,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I270)),ABS($F$422:$F$484-I270),0))","v":14},14,14.1,1,14,14,"Lille varebil, diesel ","Seat","Altea van","2,0 tdi",2007,2007,null,60.372195010762113,1,1.5217595822893046E-2,17298.623212252754,98716.307692307688,88895.615384615376,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D270,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D270-$I270,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P270))","v":9.03407376408632E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D270,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D270-$I270,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P270))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD270","v":3.0357177843914949},7.9525297219069729E-2,1,0,0,{"$f":"IF(I270 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I270)/100000*V270,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92488968016936834,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I270","v":0.82657966799999993},{"$f":"IFERROR(VLOOKUP(C270&\"-\"&I270,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C270&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,453.98841438495219,9659.7355563976198,null,null,"Diesel",2007,9.03407376408632E-2,null,117593.07692307691,0,98716.307692307688,{"$f":"BM270*'Ny Regafg'!$F$4","v":24679.076923076922},null,123395.38461538461,{"$f":"IF(BP270>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP270*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP270>'Ny Regafg'!$F$80,(BP270-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":24197.692307692305},{"$f":"BL270*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-5802.3076923076951,-5802.3076923076951,null,{"$f":"MIN(BV270-BW270,'Ny Regafg'!$F$117)","v":-5802.3076923076951},0,{"$f":"IF(BI270<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI270-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI270<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI270-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI270,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI270,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI270,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI270,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2007,11.069203397202248]
[null,null,1,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I271)),ABS($F$422:$F$484-I271),0))","v":14},14,14.2,1,14,14,"Lille varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2007,null,60.372195010762113,1,1.5217595822893046E-2,17298.623212252754,109149.94871794872,101285.56410256411,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D271,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D271-$I271,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P271))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D271,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D271-$I271,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P271))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD271","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I271 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I271)/100000*V271,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.93206947387187356,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I271","v":0.82657966799999993},{"$f":"IFERROR(VLOOKUP(C271&\"-\"&I271,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C271&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,453.98841438495219,10680.703778914791,null,null,"Diesel",2007,0.10103982632903037,null,137156.15384615387,0,109149.94871794872,{"$f":"BM271*'Ny Regafg'!$F$4","v":27287.48717948718},null,136437.43589743591,{"$f":"IF(BP271>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP271*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP271>'Ny Regafg'!$F$80,(BP271-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":30718.717948717953},{"$f":"BL271*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},718.71794871795282,718.71794871795282,null,{"$f":"MIN(BV271-BW271,'Ny Regafg'!$F$117)","v":718.71794871795282},0,{"$f":"IF(BI271<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI271-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI271<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI271-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI271,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI271,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI271,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI271,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2007,9.8970874785904481]
[null,null,1,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I272)),ABS($F$422:$F$484-I272),0))","v":14},14,14.3,1,14,14,"Lille varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2007,null,60.372195010762113,1,1.5217595822893046E-2,17298.623212252754,104314.25641025641,95543.17948717947,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D272,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D272-$I272,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P272))","v":9.3210628683837685E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D272,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D272-$I272,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P272))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD272","v":3.0357177843914949},8.2051609756899374E-2,1,0,0,{"$f":"IF(I272 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I272)/100000*V272,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92892042086646887,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I272","v":0.82657966799999993},{"$f":"IFERROR(VLOOKUP(C272&\"-\"&I272,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C272&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,453.98841438495219,10207.514393934849,null,null,"Diesel",2007,9.3210628683837685E-2,null,128089.23076923075,0,104314.25641025641,{"$f":"BM272*'Ny Regafg'!$F$4","v":26078.564102564102},null,130392.8205128205,{"$f":"IF(BP272>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP272*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP272>'Ny Regafg'!$F$80,(BP272-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":27696.41025641025},{"$f":"BL272*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-2303.5897435897496,-2303.5897435897496,null,{"$f":"MIN(BV272-BW272,'Ny Regafg'!$F$117)","v":-2303.5897435897496},0,{"$f":"IF(BI272<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI272-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI272<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI272-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI272,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI272,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI272,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI272,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2007,10.728390250342724]
[null,null,1,15.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I273)),ABS($F$422:$F$484-I273),0))","v":14},0,0,0,15,15,"Lille varebil, diesel ","Seat","Altea van","2,0 tdi",2007,2006,null,112.66043201922072,1,2.839752504270222E-2,16900.754878370946,98716.307692307688,88895.615384615376,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D273,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D273-$I273,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P273))","v":9.03407376408632E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D273,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D273-$I273,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P273))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD273","v":3.0357177843914949},7.9525297219069729E-2,1,0,0,{"$f":"IF(I273 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I273)/100000*V273,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92488968016936834,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I273","v":0.87461447299999995},{"$f":"IFERROR(VLOOKUP(C273&\"-\"&I273,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C273&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,443.54668085409838,9659.7355563976198,null,null,"Diesel",2006,9.03407376408632E-2,null,117593.07692307691,0,98716.307692307688,{"$f":"BM273*'Ny Regafg'!$F$4","v":24679.076923076922},null,123395.38461538461,{"$f":"IF(BP273>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP273*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP273>'Ny Regafg'!$F$80,(BP273-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":24197.692307692305},{"$f":"BL273*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-5802.3076923076951,-5802.3076923076951,null,{"$f":"MIN(BV273-BW273,'Ny Regafg'!$F$117)","v":-5802.3076923076951},0,{"$f":"IF(BI273<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI273-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI273<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI273-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI273,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI273,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI273,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI273,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2006,11.069203397202248]
[null,null,1,15.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I274)),ABS($F$422:$F$484-I274),0))","v":14},0,0,0,15,15,"Lille varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2006,null,112.66043201922072,1,2.839752504270222E-2,16900.754878370946,109149.94871794872,101285.56410256411,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D274,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D274-$I274,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P274))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D274,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D274-$I274,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P274))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD274","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I274 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I274)/100000*V274,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.93206947387187356,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I274","v":0.87461447299999995},{"$f":"IFERROR(VLOOKUP(C274&\"-\"&I274,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C274&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,443.54668085409838,10680.703778914791,null,null,"Diesel",2006,0.10103982632903037,null,137156.15384615387,0,109149.94871794872,{"$f":"BM274*'Ny Regafg'!$F$4","v":27287.48717948718},null,136437.43589743591,{"$f":"IF(BP274>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP274*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP274>'Ny Regafg'!$F$80,(BP274-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":30718.717948717953},{"$f":"BL274*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},718.71794871795282,718.71794871795282,null,{"$f":"MIN(BV274-BW274,'Ny Regafg'!$F$117)","v":718.71794871795282},0,{"$f":"IF(BI274<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI274-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI274<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI274-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI274,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI274,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI274,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI274,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2006,9.8970874785904481]
[null,null,1,15.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I275)),ABS($F$422:$F$484-I275),0))","v":14},0,0,0,15,15,"Lille varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2006,null,112.66043201922072,1,2.839752504270222E-2,16900.754878370946,104314.25641025641,95543.17948717947,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D275,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D275-$I275,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P275))","v":9.3210628683837685E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D275,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D275-$I275,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P275))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD275","v":3.0357177843914949},8.2051609756899374E-2,1,0,0,{"$f":"IF(I275 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I275)/100000*V275,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92892042086646887,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I275","v":0.87461447299999995},{"$f":"IFERROR(VLOOKUP(C275&\"-\"&I275,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C275&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,443.54668085409838,10207.514393934849,null,null,"Diesel",2006,9.3210628683837685E-2,null,128089.23076923075,0,104314.25641025641,{"$f":"BM275*'Ny Regafg'!$F$4","v":26078.564102564102},null,130392.8205128205,{"$f":"IF(BP275>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP275*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP275>'Ny Regafg'!$F$80,(BP275-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":27696.41025641025},{"$f":"BL275*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-2303.5897435897496,-2303.5897435897496,null,{"$f":"MIN(BV275-BW275,'Ny Regafg'!$F$117)","v":-2303.5897435897496},0,{"$f":"IF(BI275<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI275-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI275<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI275-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI275,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI275,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI275,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI275,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2006,10.728390250342724]
[null,null,1,16.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I276)),ABS($F$422:$F$484-I276),0))","v":14},0,0,0,16,16,"Lille varebil, diesel ","Seat","Altea van","2,0 tdi",2007,2005,null,72.05853172055896,1,1.8163288764291387E-2,16512.037516168413,{"$f":"IFERROR(INDEX(V$422:V$484,MATCH($D276,$C$422:$C$484,0)),INDEX(V$422:V$484,MATCH(ROUND($J$228+$D276-$I276,1),$C$422:$C$484,0)))","v":98716.307692307688},88895.615384615376,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D276,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D276-$I276,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P276))","v":9.03407376408632E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D276,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D276-$I276,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P276))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD276","v":3.0357177843914949},7.9525297219069729E-2,1,0,0,{"$f":"IF(I276 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I276)/100000*V276,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92488968016936834,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I276","v":0.92264927799999996},{"$f":"IFERROR(VLOOKUP(C276&\"-\"&I276,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C276&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},{"$f":"IFERROR(INDEX(AT$422:AT$484,MATCH($D276,$C$422:$C$484,0)),INDEX(AT$422:AT$484,MATCH(ROUND($J$228+$D276-$I276,1),$C$422:$C$484,0)))","v":70263},695,0,4,35000,null,null,1.1359999999999999,1,433.3451071944541,9659.7355563976198,null,null,"Diesel",2005,9.03407376408632E-2,null,117593.07692307691,0,98716.307692307688,{"$f":"BM276*'Ny Regafg'!$F$4","v":24679.076923076922},null,123395.38461538461,{"$f":"IF(BP276>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP276*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP276>'Ny Regafg'!$F$80,(BP276-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":24197.692307692305},{"$f":"BL276*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-5802.3076923076951,-5802.3076923076951,null,{"$f":"MIN(BV276-BW276,'Ny Regafg'!$F$117)","v":-5802.3076923076951},0,{"$f":"IF(BI276<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI276-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI276<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI276-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI276,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI276,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI276,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI276,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2005,11.069203397202248]
[null,null,1,16.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I277)),ABS($F$422:$F$484-I277),0))","v":14},0,0,0,16,16,"Lille varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2005,null,72.05853172055896,1,1.8163288764291387E-2,16512.037516168413,109149.94871794872,101285.56410256411,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D277,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D277-$I277,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P277))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D277,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D277-$I277,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P277))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD277","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I277 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I277)/100000*V277,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.93206947387187356,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I277","v":0.92264927799999996},{"$f":"IFERROR(VLOOKUP(C277&\"-\"&I277,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C277&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,433.3451071944541,10680.703778914791,null,null,"Diesel",2005,0.10103982632903037,null,137156.15384615387,0,109149.94871794872,{"$f":"BM277*'Ny Regafg'!$F$4","v":27287.48717948718},null,136437.43589743591,{"$f":"IF(BP277>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP277*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP277>'Ny Regafg'!$F$80,(BP277-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":30718.717948717953},{"$f":"BL277*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},718.71794871795282,718.71794871795282,null,{"$f":"MIN(BV277-BW277,'Ny Regafg'!$F$117)","v":718.71794871795282},0,{"$f":"IF(BI277<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI277-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI277<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI277-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI277,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI277,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI277,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI277,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2005,9.8970874785904481]
[null,null,1,16.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I278)),ABS($F$422:$F$484-I278),0))","v":14},0,0,0,16,16,"Lille varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2005,null,72.05853172055896,1,1.8163288764291387E-2,16512.037516168413,104314.25641025641,95543.17948717947,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D278,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D278-$I278,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P278))","v":9.3210628683837685E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D278,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D278-$I278,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P278))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD278","v":3.0357177843914949},8.2051609756899374E-2,1,0,0,{"$f":"IF(I278 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I278)/100000*V278,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92892042086646887,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I278","v":0.92264927799999996},{"$f":"IFERROR(VLOOKUP(C278&\"-\"&I278,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C278&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,433.3451071944541,10207.514393934849,null,null,"Diesel",2005,9.3210628683837685E-2,null,128089.23076923075,0,104314.25641025641,{"$f":"BM278*'Ny Regafg'!$F$4","v":26078.564102564102},null,130392.8205128205,{"$f":"IF(BP278>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP278*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP278>'Ny Regafg'!$F$80,(BP278-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":27696.41025641025},{"$f":"BL278*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-2303.5897435897496,-2303.5897435897496,null,{"$f":"MIN(BV278-BW278,'Ny Regafg'!$F$117)","v":-2303.5897435897496},0,{"$f":"IF(BI278<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI278-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI278<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI278-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI278,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI278,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI278,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI278,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2005,10.728390250342724]
[null,null,1,17.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I279)),ABS($F$422:$F$484-I279),0))","v":14},0,0,0,17,17,"Lille varebil, diesel ","Seat","Altea van","2,0 tdi",2007,2004,null,45.009007222697328,1,1.1345104814933173E-2,16132.260653296533,98716.307692307688,88895.615384615376,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D279,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D279-$I279,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P279))","v":9.03407376408632E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D279,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D279-$I279,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P279))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD279","v":3.0357177843914949},7.9525297219069729E-2,1,0,0,{"$f":"IF(I279 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I279)/100000*V279,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92488968016936834,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I279","v":0.97068408299999998},{"$f":"IFERROR(VLOOKUP(C279&\"-\"&I279,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C279&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,423.3781697289815,9659.7355563976198,null,null,"Diesel",2004,9.03407376408632E-2,null,117593.07692307691,0,98716.307692307688,{"$f":"BM279*'Ny Regafg'!$F$4","v":24679.076923076922},null,123395.38461538461,{"$f":"IF(BP279>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP279*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP279>'Ny Regafg'!$F$80,(BP279-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":24197.692307692305},{"$f":"BL279*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-5802.3076923076951,-5802.3076923076951,null,{"$f":"MIN(BV279-BW279,'Ny Regafg'!$F$117)","v":-5802.3076923076951},0,{"$f":"IF(BI279<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI279-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI279<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI279-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI279,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI279,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI279,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI279,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2004,11.069203397202248]
[null,null,1,17.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I280)),ABS($F$422:$F$484-I280),0))","v":14},0,0,0,17,17,"Lille varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2004,null,45.009007222697328,1,1.1345104814933173E-2,16132.260653296533,109149.94871794872,101285.56410256411,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D280,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D280-$I280,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P280))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D280,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D280-$I280,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P280))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD280","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I280 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I280)/100000*V280,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.93206947387187356,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I280","v":0.97068408299999998},{"$f":"IFERROR(VLOOKUP(C280&\"-\"&I280,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C280&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,423.3781697289815,10680.703778914791,null,null,"Diesel",2004,0.10103982632903037,null,137156.15384615387,0,109149.94871794872,{"$f":"BM280*'Ny Regafg'!$F$4","v":27287.48717948718},null,136437.43589743591,{"$f":"IF(BP280>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP280*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP280>'Ny Regafg'!$F$80,(BP280-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":30718.717948717953},{"$f":"BL280*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},718.71794871795282,718.71794871795282,null,{"$f":"MIN(BV280-BW280,'Ny Regafg'!$F$117)","v":718.71794871795282},0,{"$f":"IF(BI280<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI280-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI280<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI280-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI280,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI280,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI280,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI280,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2004,9.8970874785904481]
[null,null,1,17.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I281)),ABS($F$422:$F$484-I281),0))","v":14},0,0,0,17,17,"Lille varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2004,null,45.009007222697328,1,1.1345104814933173E-2,16132.260653296533,104314.25641025641,95543.17948717947,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D281,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D281-$I281,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P281))","v":9.3210628683837685E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D281,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D281-$I281,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P281))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD281","v":3.0357177843914949},8.2051609756899374E-2,1,0,0,{"$f":"IF(I281 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I281)/100000*V281,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92892042086646887,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I281","v":0.97068408299999998},{"$f":"IFERROR(VLOOKUP(C281&\"-\"&I281,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C281&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,423.3781697289815,10207.514393934849,null,null,"Diesel",2004,9.3210628683837685E-2,null,128089.23076923075,0,104314.25641025641,{"$f":"BM281*'Ny Regafg'!$F$4","v":26078.564102564102},null,130392.8205128205,{"$f":"IF(BP281>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP281*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP281>'Ny Regafg'!$F$80,(BP281-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":27696.41025641025},{"$f":"BL281*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-2303.5897435897496,-2303.5897435897496,null,{"$f":"MIN(BV281-BW281,'Ny Regafg'!$F$117)","v":-2303.5897435897496},0,{"$f":"IF(BI281<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI281-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI281<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI281-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI281,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI281,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI281,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI281,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2004,10.728390250342724]
[null,null,1,18.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I282)),ABS($F$422:$F$484-I282),0))","v":14},0,0,0,18,18,"Lille varebil, diesel ","Seat","Altea van","2,0 tdi",2007,2003,null,20.726002535626002,1,5.2242581134442582E-3,15761.218658270724,98716.307692307688,88895.615384615376,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D282,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D282-$I282,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P282))","v":9.03407376408632E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D282,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D282-$I282,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P282))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD282","v":3.0357177843914949},7.9525297219069729E-2,1,0,0,{"$f":"IF(I282 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I282)/100000*V282,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92488968016936834,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I282","v":1.018718888},{"$f":"IFERROR(VLOOKUP(C282&\"-\"&I282,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C282&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,413.64047182521517,9659.7355563976198,null,null,"Diesel",2003,9.03407376408632E-2,null,117593.07692307691,0,98716.307692307688,{"$f":"BM282*'Ny Regafg'!$F$4","v":24679.076923076922},null,123395.38461538461,{"$f":"IF(BP282>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP282*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP282>'Ny Regafg'!$F$80,(BP282-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":24197.692307692305},{"$f":"BL282*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-5802.3076923076951,-5802.3076923076951,null,{"$f":"MIN(BV282-BW282,'Ny Regafg'!$F$117)","v":-5802.3076923076951},0,{"$f":"IF(BI282<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI282-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI282<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI282-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI282,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI282,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI282,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI282,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2003,11.069203397202248]
[null,null,1,18.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I283)),ABS($F$422:$F$484-I283),0))","v":14},0,0,0,18,18,"Lille varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2003,null,20.726002535626002,1,5.2242581134442582E-3,15761.218658270724,109149.94871794872,101285.56410256411,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D283,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D283-$I283,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P283))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D283,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D283-$I283,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P283))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD283","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I283 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I283)/100000*V283,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.93206947387187356,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I283","v":1.018718888},{"$f":"IFERROR(VLOOKUP(C283&\"-\"&I283,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C283&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,413.64047182521517,10680.703778914791,null,null,"Diesel",2003,0.10103982632903037,null,137156.15384615387,0,109149.94871794872,{"$f":"BM283*'Ny Regafg'!$F$4","v":27287.48717948718},null,136437.43589743591,{"$f":"IF(BP283>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP283*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP283>'Ny Regafg'!$F$80,(BP283-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":30718.717948717953},{"$f":"BL283*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},718.71794871795282,718.71794871795282,null,{"$f":"MIN(BV283-BW283,'Ny Regafg'!$F$117)","v":718.71794871795282},0,{"$f":"IF(BI283<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI283-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI283<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI283-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI283,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI283,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI283,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI283,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2003,9.8970874785904481]
[null,null,1,18.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I284)),ABS($F$422:$F$484-I284),0))","v":14},0,0,0,18,18,"Lille varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2003,null,20.726002535626002,1,5.2242581134442582E-3,15761.218658270724,104314.25641025641,95543.17948717947,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D284,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D284-$I284,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P284))","v":9.3210628683837685E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D284,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D284-$I284,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P284))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD284","v":3.0357177843914949},8.2051609756899374E-2,1,0,0,{"$f":"IF(I284 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I284)/100000*V284,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92892042086646887,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I284","v":1.018718888},{"$f":"IFERROR(VLOOKUP(C284&\"-\"&I284,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C284&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,413.64047182521517,10207.514393934849,null,null,"Diesel",2003,9.3210628683837685E-2,null,128089.23076923075,0,104314.25641025641,{"$f":"BM284*'Ny Regafg'!$F$4","v":26078.564102564102},null,130392.8205128205,{"$f":"IF(BP284>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP284*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP284>'Ny Regafg'!$F$80,(BP284-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":27696.41025641025},{"$f":"BL284*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-2303.5897435897496,-2303.5897435897496,null,{"$f":"MIN(BV284-BW284,'Ny Regafg'!$F$117)","v":-2303.5897435897496},0,{"$f":"IF(BI284<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI284-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI284<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI284-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI284,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI284,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI284,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI284,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2003,10.728390250342724]
[null,null,1,19.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I285)),ABS($F$422:$F$484-I285),0))","v":14},0,0,0,19,19,"Lille varebil, diesel ","Seat","Altea van","2,0 tdi",2007,2002,null,16.214842292474412,1,4.0871615864694266E-3,15398.710629130497,98716.307692307688,88895.615384615376,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D285,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D285-$I285,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P285))","v":9.03407376408632E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D285,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D285-$I285,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P285))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD285","v":3.0357177843914949},7.9525297219069729E-2,1,0,0,{"$f":"IF(I285 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I285)/100000*V285,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92488968016936834,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I285","v":1.0667536930000001},{"$f":"IFERROR(VLOOKUP(C285&\"-\"&I285,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C285&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,404.12674097323526,9659.7355563976198,null,null,"Diesel",2002,9.03407376408632E-2,null,117593.07692307691,0,98716.307692307688,{"$f":"BM285*'Ny Regafg'!$F$4","v":24679.076923076922},null,123395.38461538461,{"$f":"IF(BP285>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP285*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP285>'Ny Regafg'!$F$80,(BP285-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":24197.692307692305},{"$f":"BL285*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-5802.3076923076951,-5802.3076923076951,null,{"$f":"MIN(BV285-BW285,'Ny Regafg'!$F$117)","v":-5802.3076923076951},0,{"$f":"IF(BI285<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI285-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI285<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI285-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI285,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI285,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI285,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI285,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2002,11.069203397202248]
[null,null,1,19.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I286)),ABS($F$422:$F$484-I286),0))","v":14},0,0,0,19,19,"Lille varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2002,null,16.214842292474412,1,4.0871615864694266E-3,15398.710629130497,109149.94871794872,101285.56410256411,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D286,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D286-$I286,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P286))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D286,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D286-$I286,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P286))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD286","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I286 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I286)/100000*V286,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.93206947387187356,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I286","v":1.0667536930000001},{"$f":"IFERROR(VLOOKUP(C286&\"-\"&I286,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C286&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,404.12674097323526,10680.703778914791,null,null,"Diesel",2002,0.10103982632903037,null,137156.15384615387,0,109149.94871794872,{"$f":"BM286*'Ny Regafg'!$F$4","v":27287.48717948718},null,136437.43589743591,{"$f":"IF(BP286>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP286*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP286>'Ny Regafg'!$F$80,(BP286-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":30718.717948717953},{"$f":"BL286*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},718.71794871795282,718.71794871795282,null,{"$f":"MIN(BV286-BW286,'Ny Regafg'!$F$117)","v":718.71794871795282},0,{"$f":"IF(BI286<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI286-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI286<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI286-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI286,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI286,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI286,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI286,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2002,9.8970874785904481]
[null,null,1,19.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I287)),ABS($F$422:$F$484-I287),0))","v":14},0,0,0,19,19,"Lille varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2002,null,16.214842292474412,1,4.0871615864694266E-3,15398.710629130497,104314.25641025641,95543.17948717947,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D287,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D287-$I287,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P287))","v":9.3210628683837685E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D287,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D287-$I287,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P287))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD287","v":3.0357177843914949},8.2051609756899374E-2,1,0,0,{"$f":"IF(I287 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I287)/100000*V287,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92892042086646887,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I287","v":1.0667536930000001},{"$f":"IFERROR(VLOOKUP(C287&\"-\"&I287,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C287&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,404.12674097323526,10207.514393934849,null,null,"Diesel",2002,9.3210628683837685E-2,null,128089.23076923075,0,104314.25641025641,{"$f":"BM287*'Ny Regafg'!$F$4","v":26078.564102564102},null,130392.8205128205,{"$f":"IF(BP287>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP287*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP287>'Ny Regafg'!$F$80,(BP287-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":27696.41025641025},{"$f":"BL287*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-2303.5897435897496,-2303.5897435897496,null,{"$f":"MIN(BV287-BW287,'Ny Regafg'!$F$117)","v":-2303.5897435897496},0,{"$f":"IF(BI287<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI287-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI287<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI287-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI287,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI287,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI287,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI287,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2002,10.728390250342724]
[null,null,1,20.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I288)),ABS($F$422:$F$484-I288),0))","v":14},0,0,0,20,20,"Lille varebil, diesel ","Seat","Altea van","2,0 tdi",2007,2001,null,9.026724170796296,1,2.2753030598180227E-3,15044.540284660494,98716.307692307688,88895.615384615376,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D288,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D288-$I288,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P288))","v":9.03407376408632E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D288,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D288-$I288,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P288))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD288","v":3.0357177843914949},7.9525297219069729E-2,1,0,0,{"$f":"IF(I288 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I288)/100000*V288,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92488968016936834,260.82,null,0,660,0,320,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I288","v":1.114788498},{"$f":"IFERROR(VLOOKUP(C288&\"-\"&I288,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C288&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,394.83182593085081,9659.7355563976198,null,null,"Diesel",2001,9.03407376408632E-2,null,117593.07692307691,0,98716.307692307688,{"$f":"BM288*'Ny Regafg'!$F$4","v":24679.076923076922},null,123395.38461538461,{"$f":"IF(BP288>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP288*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP288>'Ny Regafg'!$F$80,(BP288-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":24197.692307692305},{"$f":"BL288*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-5802.3076923076951,-5802.3076923076951,null,{"$f":"MIN(BV288-BW288,'Ny Regafg'!$F$117)","v":-5802.3076923076951},0,{"$f":"IF(BI288<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI288-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI288<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI288-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI288,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI288,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI288,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI288,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2001,11.069203397202248]
[null,null,1,20.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I289)),ABS($F$422:$F$484-I289),0))","v":14},0,0,0,20,20,"Lille varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2001,null,9.026724170796296,1,2.2753030598180227E-3,15044.540284660494,109149.94871794872,101285.56410256411,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D289,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D289-$I289,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P289))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D289,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D289-$I289,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P289))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD289","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I289 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I289)/100000*V289,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.93206947387187356,260.82,null,0,660,0,320,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I289","v":1.114788498},{"$f":"IFERROR(VLOOKUP(C289&\"-\"&I289,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C289&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,394.83182593085081,10680.703778914791,null,null,"Diesel",2001,0.10103982632903037,null,137156.15384615387,0,109149.94871794872,{"$f":"BM289*'Ny Regafg'!$F$4","v":27287.48717948718},null,136437.43589743591,{"$f":"IF(BP289>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP289*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP289>'Ny Regafg'!$F$80,(BP289-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":30718.717948717953},{"$f":"BL289*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},718.71794871795282,718.71794871795282,null,{"$f":"MIN(BV289-BW289,'Ny Regafg'!$F$117)","v":718.71794871795282},0,{"$f":"IF(BI289<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI289-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI289<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI289-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI289,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI289,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI289,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI289,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2001,9.8970874785904481]
[null,null,1,20.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I290)),ABS($F$422:$F$484-I290),0))","v":14},0,0,0,20,20,"Lille varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2001,null,9.026724170796296,1,2.2753030598180227E-3,15044.540284660494,104314.25641025641,95543.17948717947,282523.95910447987,13.4,1665,{"$f":"IFERROR(INDEX(AA$422:AA$484,MATCH($D290,$C$422:$C$484,0)),INDEX(AA$422:AA$484,MATCH(ROUND($J$228+$D290-$I290,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P290))","v":9.3210628683837685E-2},{"$f":"IFERROR(INDEX(AB$422:AB$484,MATCH($D290,$C$422:$C$484,0)),INDEX(AB$422:AB$484,MATCH(ROUND($J$228+$D290-$I290,1),$C$422:$C$484,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P290))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD290","v":3.0357177843914949},8.2051609756899374E-2,1,0,0,{"$f":"IF(I290 < 12,(Afskrivning!$F$31-(Afskrivning!$F$31-Afskrivning!$C$31)/12*I290)/100000*V290,Afskrivning!$C$31)/100","v":2.6244193472194279E-2},0.92892042086646887,260.82,null,0,660,0,320,{"$f":"RepOmk!$D$56+RepOmk!$E$56*'Varebiler - Diesel'!I290","v":1.114788498},{"$f":"IFERROR(VLOOKUP(C290&\"-\"&I290,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C290&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38296282458434516},70263,695,0,4,35000,null,null,1.1359999999999999,1,394.83182593085081,10207.514393934849,null,null,"Diesel",2001,9.3210628683837685E-2,null,128089.23076923075,0,104314.25641025641,{"$f":"BM290*'Ny Regafg'!$F$4","v":26078.564102564102},null,130392.8205128205,{"$f":"IF(BP290>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP290*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP290>'Ny Regafg'!$F$80,(BP290-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":27696.41025641025},{"$f":"BL290*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-2303.5897435897496,-2303.5897435897496,null,{"$f":"MIN(BV290-BW290,'Ny Regafg'!$F$117)","v":-2303.5897435897496},0,{"$f":"IF(BI290<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI290-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI290<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI290-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI290,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI290,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI290,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI290,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2001,10.728390250342724]
[null,null,2,0.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I291)),ABS($F$422:$F$484-I291),0))","v":0},{"$f":"(IF(H291=0,0,I291))*1","v":0},0.1,0,0,0,{"$f":"IFERROR(INDEX(K$485:K$547,MATCH($D291,$C$485:$C$547,0)),INDEX(K$485:K$547,MATCH(ROUND($J$228+$D291-$I291,1),$C$485:$C$547,0)))","v":"Mellem varebil, diesel "},"FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.025 kg totalvægt)",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(R291:R353,S291:S353)/3","v":3277.4513851818442},{"$f":"IFERROR(INDEX(R$485:R$547,MATCH($D291,$C$485:$C$547,0)),INDEX(R$485:R$547,MATCH(ROUND($J$228+$D291-$I291,1),$C$485:$C$547,0)))","v":198.47110739851971},1,{"$f":"R291*S291/SUMPRODUCT($R$291:$R$353,$S$291:$S$353)","v":2.0185512468199725E-2},{"$f":"IFERROR(INDEX(U$485:U$547,MATCH($D291,$C$485:$C$547,0)),INDEX(U$485:U$547,MATCH(ROUND($J$228+$D291-$I291,1),$C$485:$C$547,0)))","v":27016.522516795401},{"$f":"IFERROR(INDEX(V$485:V$547,MATCH($D291,$C$485:$C$547,0)),INDEX(V$485:V$547,MATCH(ROUND($J$228+$D291-$I291,1),$C$485:$C$547,0)))","v":199554.58333333334},19764.666666666664,{"$f":"IFERROR(INDEX(X$485:X$547,MATCH($D291,$C$485:$C$547,0)),BX291)","v":282520},13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D291,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D291-$I291,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P291))","v":6.4767344924226061E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D291,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D291-$I291,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P291))","v":216},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD291","v":3.0357177843914949},{"$f":"IFERROR(INDEX(AF$485:AF$547,MATCH($D291,$C$485:$C$547,0)),INDEX(AF$485:AF$547,MATCH(ROUND($J$228+$D291-$I291,1),$C$485:$C$547,0)))","v":5.7142857142857141E-2},1,0,0,{"$f":"IF(I291 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I291)/100000*V291,Afskrivning!$C$32)/100","v":0.35260839096005753},0.50079361270478406,260.82,{"$f":"1-SUMPRODUCT(BC291:BC353,T291:T353)/SUMPRODUCT(BD291:BD353,T291:T353)","v":0.74662401609794626},{"$f":"IFERROR(INDEX(AN$485:AN$547,MATCH($D291,$C$485:$C$547,0)),INDEX(AN$485:AN$547,MATCH(ROUND($J$228+$D291-$I291,1),$C$485:$C$547,0)))","v":0},2520,0,3000,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I291","v":0.17100091000000001},{"$f":"IFERROR(VLOOKUP(C291&\"-\"&I291,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C291&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.58678893535546939},70263,695,0,4,35000,null,null,{"$f":"IFERROR(INDEX(BA$485:BA$547,MATCH($D291,$C$485:$C$547,0)),INDEX(BA$485:BA$547,MATCH(ROUND($J$228+$D291-$I291,1),$C$485:$C$547,0)))","v":1},1.1334285361739562,9526.2525339833901,19527.11308931301,null,null,"Diesel",2021,6.4767344924226061E-2,null,296443.22916666669,216,199554.58333333334,{"$f":"BM291*'Ny Regafg'!$F$4","v":49888.645833333336},null,249443.22916666669,{"$f":"IF(BP291>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP291*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP291>'Ny Regafg'!$F$80,(BP291-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":87221.614583333343},{"$f":"BL291*'Ny Regafg'!$F$90","v":54000},{"$f":"'Ny Regafg'!$F$106","v":30000},111221.61458333334,111221.61458333334,null,{"$f":"MIN(BV291-BW291,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI291<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI291-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI291<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI291-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI291,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI291,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI291,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},{"$f":"VLOOKUP(CI291,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},null,2021,17.5]
[null,null,2,0.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I292)),ABS($F$422:$F$484-I292),0))","v":0},{"$f":"(IF(H292=0,0,I292))*1","v":0},0.2,0,0,{"$f":"I292+input_år-original_år","v":0},"Mellem varebil, diesel ","FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD A6 (3.025 kg totalvægt)",2021,{"$f":"input_år","v":2021},null,198.47110739851971,{"$f":"INDEX(skrotrate_vbil,MATCH(I292&\" \"&IF(P292>original_år,0,original_år-P292),match_skrot,0))","v":1},{"$f":"R292*S292/SUMPRODUCT($R$291:$R$353,$S$291:$S$353)","v":2.0185512468199725E-2},27016.522516795401,212353.74999999997,31905.5,{"$f":"IFERROR(INDEX(X$485:X$547,MATCH($D292,$C$485:$C$547,0)),BX292)","v":282520},13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D292,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D292-$I292,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P292))","v":6.4767344924226061E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D292,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D292-$I292,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P292))","v":236},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD292","v":3.0357177843914949},5.7142857142857141E-2,1,0,0,{"$f":"IF(I292 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I292)/100000*V292,Afskrivning!$C$32)/100","v":0.37522422612944728},{"$f":"1-AJ292/(V292/X292)","v":0.50079361270478406},260.82,null,0,2520,0,3000,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I292","v":0.17100091000000001},{"$f":"IFERROR(VLOOKUP(C292&\"-\"&I292,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C292&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.58678893535546939},70263,695,0,4,35000,null,null,1,1.1334285361739562,{"$f":"AJ292*U292","v":10137.253754073341},20779.556259367808,null,null,"Diesel",2021,6.4767344924226061E-2,null,312442.18749999994,236,212353.74999999997,{"$f":"BM292*'Ny Regafg'!$F$4","v":53088.437499999993},null,265442.18749999994,{"$f":"IF(BP292>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP292*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP292>'Ny Regafg'!$F$80,(BP292-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":95221.093749999971},{"$f":"BL292*'Ny Regafg'!$F$90","v":59000},{"$f":"'Ny Regafg'!$F$106","v":30000},124221.09374999997,124221.09374999997,null,{"$f":"MIN(BV292-BW292,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI292<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI292-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI292<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI292-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI292,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI292,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI292,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},{"$f":"VLOOKUP(CI292,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},null,2021,17.5]
[null,null,2,{"$f":"IF(COUNTIF(I291:I293,I293)=1,I293+0.1,IF(COUNTIF(I291:I293,I293)=2,I293+0.2,IF(COUNTIF(I291:I293,I293)=3,I293+0.3,0)))","v":0.3},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I293)),ABS($F$422:$F$484-I293),0))","v":0},0,0.3,0,0,0,"Mellem varebil, diesel ","CITROEN","BERLINGO Van","1.5 BlueHDi 100 L1",2021,{"$f":"input_år","v":2021},null,198.47110739851971,1,{"$f":"R293*S293/SUMPRODUCT($R$291:$R$353,$S$291:$S$353)","v":2.0185512468199725E-2},27016.522516795401,123127.77777777777,{"$f":"IFERROR(INDEX(W$422:W$484,MATCH($D293,$C$422:$C$484,0)),BX293)","v":47000},282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D293,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D293-$I293,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P293))","v":5.9969763818727845E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D293,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D293-$I293,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P293))","v":142},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD293","v":3.0357177843914949},5.2910052910052914E-2,1,0,0,{"$f":"IF(I293 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I293)/100000*V293,Afskrivning!$C$32)/100","v":0.21756397111755846},0.50079361270478406,260.82,null,0,{"$f":"IF(P296<=$CC$226,CC293,IF(P296<=$CD$226,CD293,BZ293))","v":1880},0,{"$f":"IF(P296<=$CE$226,CE293,IF(P296<=$CF$226,CF293,CA293))","v":2780},{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I293","v":0.17100091000000001},{"$f":"IFERROR(VLOOKUP(C293&\"-\"&I293,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C293&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.58678893535546939},70263,695,0,4,35000,null,null,1,1.1334285361739562,5877.8219245409427,12048.483181598021,null,null,"Diesel",{"$f":"P293","v":2021},{"$f":"AA293","v":5.9969763818727845E-2},null,{"$f":"BM293+BN293+BX293","v":198864.58333333331},{"$f":"AB293","v":142},{"$f":"V293","v":123127.77777777777},{"$f":"BM293*'Ny Regafg'!$F$4","v":30781.944444444442},null,{"$f":"BM293+BN293-BO293","v":153909.72222222222},{"$f":"IF(BP293>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP293*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP293>'Ny Regafg'!$F$80,(BP293-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":39454.861111111109},{"$f":"BL293*'Ny Regafg'!$F$90","v":35500},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BQ293:BS293)-BT293","v":44954.861111111109},{"$f":"BU293","v":44954.861111111109},null,{"$f":"MIN(BV293-BW293,'Ny Regafg'!$F$117)","v":44954.861111111109},{"$f":"BX293+BN293+BM293-BK293","v":0},{"$f":"IF(BI293<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI293-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI293<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI293-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI293,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI293,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI293,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI293,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,{"$f":"P293","v":2021},{"$f":"1/AA293*BB293","v":18.900000000000002}]
[null,null,2,1.1000000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I294)),ABS($F$422:$F$484-I294),0))","v":0},0,{"$f":"(IF(F294=0,0,IF(COUNTIF(F292:F294,F294)=1,F294&\",1\",IF(COUNTIF(F292:F294,F294)=2,F294&\",2\",IF(COUNTIF(F292:F294,F294)=3,F294&\",3\")))))*1","v":0},0,1,1,"Mellem varebil, diesel ","FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.025 kg totalvægt)",2021,{"$f":"P291-1","v":2020},null,393.77057059025742,1,4.0048452726671513E-2,25827.7955260565,199554.58333333334,19764.666666666664,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D294,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D294-$I294,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P294))","v":6.4767344924226061E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D294,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D294-$I294,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P294))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD294","v":3.0357177843914949},5.7142857142857141E-2,1,0,0,{"$f":"IF(I294 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I294)/100000*V294,Afskrivning!$C$32)/100","v":0.32596032149555604},0.53852069699096794,260.82,null,0,2520,0,3000,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I294","v":0.238762313},{"$f":"IFERROR(VLOOKUP(C294&\"-\"&I294,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C294&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.54765203809139928},70263,695,0,4,35000,null,null,1,1.1334285361739562,8418.8365331948607,19527.11308931301,null,null,{"$f":"BG293","v":"Diesel"},2020,6.4767344924226061E-2,null,296443.22916666669,0,199554.58333333334,{"$f":"BM294*'Ny Regafg'!$F$4","v":49888.645833333336},null,249443.22916666669,{"$f":"IF(BP294>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP294*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP294>'Ny Regafg'!$F$80,(BP294-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":87221.614583333343},{"$f":"BL294*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},57221.614583333343,57221.614583333343,null,{"$f":"MIN(BV294-BW294,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI294<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI294-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI294<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI294-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI294,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI294,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI294,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},{"$f":"VLOOKUP(CI294,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},null,2020,17.5]
[null,null,2,1.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I295)),ABS($F$422:$F$484-I295),0))","v":0},0,{"$f":"(IF(F295=0,0,IF(COUNTIF(F293:F295,F295)=1,F295&\",1\",IF(COUNTIF(F293:F295,F295)=2,F295&\",2\",IF(COUNTIF(F293:F295,F295)=3,F295&\",3\")))))*1","v":0},0,1,1,"Mellem varebil, diesel ","FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD A6 (3.025 kg totalvægt)",2021,{"$f":"P292-1","v":2020},null,393.77057059025742,1,4.0048452726671513E-2,25827.7955260565,212353.74999999997,31905.5,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D295,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D295-$I295,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P295))","v":6.4767344924226061E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D295,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D295-$I295,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P295))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD295","v":3.0357177843914949},5.7142857142857141E-2,1,0,0,{"$f":"IF(I295 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I295)/100000*V295,Afskrivning!$C$32)/100","v":0.34686698478463207},0.53852069699096783,260.82,null,0,2520,0,3000,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I295","v":0.238762313},{"$f":"IFERROR(VLOOKUP(C295&\"-\"&I295,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C295&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.54765203809139928},70263,695,0,4,35000,null,null,1,1.1334285361739562,8958.8095577572276,20779.556259367808,null,null,"Diesel",2020,6.4767344924226061E-2,null,312442.18749999994,0,212353.74999999997,{"$f":"BM295*'Ny Regafg'!$F$4","v":53088.437499999993},null,265442.18749999994,{"$f":"IF(BP295>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP295*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP295>'Ny Regafg'!$F$80,(BP295-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":95221.093749999971},{"$f":"BL295*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},65221.093749999971,65221.093749999971,null,{"$f":"MIN(BV295-BW295,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI295<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI295-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI295<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI295-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI295,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI295,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI295,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},{"$f":"VLOOKUP(CI295,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},null,2020,17.5]
[null,null,2,1.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I296)),ABS($F$422:$F$484-I296),0))","v":0},0,0,0,1,1,"Mellem varebil, diesel ","CITROEN","BERLINGO Van","1.5 BlueHDi 100 L1",2021,2020,null,393.77057059025742,1,4.0048452726671513E-2,25827.7955260565,123127.77777777777,47000,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D296,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D296-$I296,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P296))","v":5.9969763818727845E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D296,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D296-$I296,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P296))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD296","v":3.0357177843914949},5.2910052910052914E-2,1,0,0,{"$f":"IF(I296 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I296)/100000*V296,Afskrivning!$C$32)/100","v":0.20112176507836574},0.53852069699096783,260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I296","v":0.238762313},{"$f":"IFERROR(VLOOKUP(C296&\"-\"&I296,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C296&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.54765203809139928},70263,695,0,4,35000,null,null,1,1.1334285361739562,5194.5318242836011,12048.483181598021,null,null,"Diesel",2020,5.9969763818727845E-2,null,163364.58333333331,0,123127.77777777777,{"$f":"BM296*'Ny Regafg'!$F$4","v":30781.944444444442},null,153909.72222222222,{"$f":"IF(BP296>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP296*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP296>'Ny Regafg'!$F$80,(BP296-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":39454.861111111109},{"$f":"BL296*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},9454.8611111111095,9454.8611111111095,null,{"$f":"MIN(BV296-BW296,'Ny Regafg'!$F$117)","v":9454.8611111111095},0,{"$f":"IF(BI296<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI296-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI296<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI296-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI296,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI296,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI296,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI296,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2020,18.900000000000002]
[null,null,2,2.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I297)),ABS($F$422:$F$484-I297),0))","v":2},2,2.1,1,2,2,"Mellem varebil, diesel ","PEUGEOT","PARTNER","Gnsn variant","2019",2019,null,390.22245135206981,1,3.9687591107769545E-2,24691.372522910009,109462.7900826362,24488.469335258051,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D297,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D297-$I297,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P297))","v":6.5459812360769754E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D297,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D297-$I297,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P297))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD297","v":3.0357177843914949},5.775380650088302E-2,1,0,0,{"$f":"IF(I297 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I297)/100000*V297,Afskrivning!$C$32)/100","v":0.16418342122720689},0.57624778127715159,260.82,null,0,2520,0,3000,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I297","v":0.306523716},{"$f":"IFERROR(VLOOKUP(C297&\"-\"&I297,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C297&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.50851514082732918},70263,760,0,4,35000,null,null,1,1.1334285361739562,4053.9140156068161,10711.316399307796,null,null,"Diesel",2019,6.5459812360769754E-2,null,137742.73140494287,0,109462.7900826362,{"$f":"BM297*'Ny Regafg'!$F$4","v":27365.69752065905},null,136828.48760329525,{"$f":"IF(BP297>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP297*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP297>'Ny Regafg'!$F$80,(BP297-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":30914.243801647623},{"$f":"BL297*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},914.2438016476226,914.2438016476226,null,{"$f":"MIN(BV297-BW297,'Ny Regafg'!$F$117)","v":914.2438016476226},0,{"$f":"IF(BI297<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI297-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI297<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI297-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI297,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI297,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI297,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},{"$f":"VLOOKUP(CI297,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},null,2019,17.31487603305785]
[null,null,2,2.2000000000000002,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I298)),ABS($F$422:$F$484-I298),0))","v":2},2,2.2000000000000002,1,2,2,"Mellem varebil, diesel ","FORD","TRANSIT CONNECT","Gnsn variant","2019",2019,null,390.22245135206981,1,3.9687591107769545E-2,24691.372522910009,110649.25555553165,32425.38137493567,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D298,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D298-$I298,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P298))","v":7.1284813595846305E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D298,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D298-$I298,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P298))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD298","v":3.0357177843914949},6.2893081761006289E-2,1,0,0,{"$f":"IF(I298 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I298)/100000*V298,Afskrivning!$C$32)/100","v":0.16596300276684123},0.5762477812771517,260.82,null,0,3740,0,3460,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I298","v":0.306523716},{"$f":"IFERROR(VLOOKUP(C298&\"-\"&I298,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C298&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.50851514082732918},70263,760,0,4,35000,null,null,1,1.1334285361739562,4097.854326336821,10827.416190546843,null,null,"Diesel",2019,7.1284813595846305E-2,null,139967.35416662187,0,110649.25555553165,{"$f":"BM298*'Ny Regafg'!$F$4","v":27662.313888882913},null,138311.56944441458,{"$f":"IF(BP298>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP298*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP298>'Ny Regafg'!$F$80,(BP298-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":31655.784722207289},{"$f":"BL298*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},1655.7847222072887,1655.7847222072887,null,{"$f":"MIN(BV298-BW298,'Ny Regafg'!$F$117)","v":1655.7847222072887},0,{"$f":"IF(BI298<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI298-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI298<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI298-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI298,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CI298,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CI298,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3460},{"$f":"VLOOKUP(CI298,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3460},null,2019,15.899999999999999]
[null,null,2,2.2999999999999998,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I299)),ABS($F$422:$F$484-I299),0))","v":2},2,2.2999999999999998,1,2,2,"Mellem varebil, diesel ","VOLKSWAGEN","TOURAN","Gnsn variant","2019",2019,null,390.22245135206981,1,3.9687591107769545E-2,24691.372522910009,163526.09166661609,63322.28070172821,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D299,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D299-$I299,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P299))","v":6.6397644224378216E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D299,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D299-$I299,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P299))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD299","v":3.0357177843914949},5.8581235697940506E-2,1,0,0,{"$f":"IF(I299 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I299)/100000*V299,Afskrivning!$C$32)/100","v":0.24527305735099972},0.57624778127715182,260.82,null,0,3140,0,3200,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I299","v":0.306523716},{"$f":"IFERROR(VLOOKUP(C299&\"-\"&I299,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C299&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.50851514082732918},70263,760,0,4,35000,null,null,1,1.1334285361739562,6056.1284288866054,16001.599320289784,null,null,"Diesel",2019,6.6397644224378216E-2,null,239111.42187490515,0,163526.09166661609,{"$f":"BM299*'Ny Regafg'!$F$4","v":40881.522916654023},null,204407.6145832701,{"$f":"IF(BP299>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP299*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP299>'Ny Regafg'!$F$80,(BP299-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":64703.80729163505},{"$f":"BL299*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},34703.80729163505,34703.80729163505,null,{"$f":"MIN(BV299-BW299,'Ny Regafg'!$F$117)","v":34703.80729163505},0,{"$f":"IF(BI299<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI299-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI299<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI299-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI299,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI299,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI299,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},{"$f":"VLOOKUP(CI299,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},null,2019,17.0703125]
[null,null,2,3.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I300)),ABS($F$422:$F$484-I300),0))","v":2},0,{"$f":"(IF(F300=0,0,IF(COUNTIF(F298:F300,F300)=1,F300&\",1\",IF(COUNTIF(F298:F300,F300)=2,F300&\",2\",IF(COUNTIF(F298:F300,F300)=3,F300&\",3\")))))*1","v":0},0,3,3,"Mellem varebil, diesel ","PEUGEOT","PARTNER","Gnsn variant","2019",2018,null,367.10421555533935,1,3.733634994710696E-2,23604.952131901962,109462.7900826362,24488.469335258051,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D300,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D300-$I300,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P300))","v":6.5459812360769754E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D300,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D300-$I300,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P300))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD300","v":3.0357177843914949},5.775380650088302E-2,1,0,0,{"$f":"IF(I300 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I300)/100000*V300,Afskrivning!$C$32)/100","v":0.14956600685778715},0.61397486556333547,260.82,null,0,2520,0,3000,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I300","v":0.374285119},{"$f":"IFERROR(VLOOKUP(C300&\"-\"&I300,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C300&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.46937824356325902},70263,760,0,4,35000,null,null,1,1.1334285361739562,3530.4984324377861,10711.316399307796,null,null,"Diesel",2018,6.5459812360769754E-2,null,137742.73140494287,0,109462.7900826362,{"$f":"BM300*'Ny Regafg'!$F$4","v":27365.69752065905},null,136828.48760329525,{"$f":"IF(BP300>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP300*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP300>'Ny Regafg'!$F$80,(BP300-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":30914.243801647623},{"$f":"BL300*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},914.2438016476226,914.2438016476226,null,{"$f":"MIN(BV300-BW300,'Ny Regafg'!$F$117)","v":914.2438016476226},0,{"$f":"IF(BI300<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI300-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI300<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI300-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI300,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI300,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI300,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},{"$f":"VLOOKUP(CI300,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},null,2018,17.31487603305785]
[null,null,2,3.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I301)),ABS($F$422:$F$484-I301),0))","v":2},0,{"$f":"(IF(F301=0,0,IF(COUNTIF(F299:F301,F301)=1,F301&\",1\",IF(COUNTIF(F299:F301,F301)=2,F301&\",2\",IF(COUNTIF(F299:F301,F301)=3,F301&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(K$485:K$547,MATCH($D301,$C$485:$C$547,0)),INDEX(K$485:K$547,MATCH(ROUND($J$228+$D301-$I301,1),$C$485:$C$547,0)))","v":"Mellem varebil, diesel "},"FORD","TRANSIT CONNECT","Gnsn variant","2019",2018,null,367.10421555533935,1,3.733634994710696E-2,23604.952131901962,{"$f":"IFERROR(INDEX(V$485:V$547,MATCH($D301,$C$485:$C$547,0)),INDEX(V$485:V$547,MATCH(ROUND($J$228+$D301-$I301,1),$C$485:$C$547,0)))","v":110649.25555553165},32425.38137493567,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D301,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D301-$I301,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P301))","v":7.1284813595846305E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D301,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D301-$I301,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P301))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD301","v":3.0357177843914949},{"$f":"IFERROR(INDEX(AF$485:AF$547,MATCH($D301,$C$485:$C$547,0)),INDEX(AF$485:AF$547,MATCH(ROUND($J$228+$D301-$I301,1),$C$485:$C$547,0)))","v":6.2893081761006289E-2},1,0,0,{"$f":"IF(I301 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I301)/100000*V301,Afskrivning!$C$32)/100","v":0.15118715047126205},0.61397486556333547,260.82,null,{"$f":"IFERROR(INDEX(AN$485:AN$547,MATCH($D301,$C$485:$C$547,0)),INDEX(AN$485:AN$547,MATCH(ROUND($J$228+$D301-$I301,1),$C$485:$C$547,0)))","v":0},3740,0,3460,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I301","v":0.374285119},{"$f":"IFERROR(VLOOKUP(C301&\"-\"&I301,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C301&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.46937824356325902},70263,760,0,4,35000,null,null,1,1.1334285361739562,3568.7654498327997,10827.416190546843,null,null,"Diesel",2018,7.1284813595846305E-2,null,139967.35416662187,0,110649.25555553165,{"$f":"BM301*'Ny Regafg'!$F$4","v":27662.313888882913},null,138311.56944441458,{"$f":"IF(BP301>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP301*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP301>'Ny Regafg'!$F$80,(BP301-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":31655.784722207289},{"$f":"BL301*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},1655.7847222072887,1655.7847222072887,null,{"$f":"MIN(BV301-BW301,'Ny Regafg'!$F$117)","v":1655.7847222072887},0,{"$f":"IF(BI301<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI301-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI301<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI301-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI301,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CI301,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CI301,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3460},{"$f":"VLOOKUP(CI301,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3460},null,2018,15.899999999999999]
[null,null,2,3.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I302)),ABS($F$422:$F$484-I302),0))","v":2},0,0,0,3,3,"Mellem varebil, diesel ","VOLKSWAGEN","TOURAN","Gnsn variant","2019",2018,null,367.10421555533935,1,3.733634994710696E-2,23604.952131901962,163526.09166661609,63322.28070172821,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D302,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D302-$I302,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P302))","v":6.6397644224378216E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D302,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D302-$I302,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P302))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD302","v":3.0357177843914949},5.8581235697940506E-2,1,0,0,{"$f":"IF(I302 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I302)/100000*V302,Afskrivning!$C$32)/100","v":0.22343615149195739},0.61397486556333547,260.82,null,0,3140,0,3200,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I302","v":0.374285119},{"$f":"IFERROR(VLOOKUP(C302&\"-\"&I302,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C302&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.46937824356325902},70263,760,0,4,35000,null,null,1,1.1334285361739562,5274.1996605040495,16001.599320289784,null,null,"Diesel",2018,6.6397644224378216E-2,null,239111.42187490515,0,163526.09166661609,{"$f":"BM302*'Ny Regafg'!$F$4","v":40881.522916654023},null,204407.6145832701,{"$f":"IF(BP302>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP302*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP302>'Ny Regafg'!$F$80,(BP302-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":64703.80729163505},{"$f":"BL302*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},34703.80729163505,34703.80729163505,null,{"$f":"MIN(BV302-BW302,'Ny Regafg'!$F$117)","v":34703.80729163505},0,{"$f":"IF(BI302<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI302-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI302<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI302-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI302,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI302,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI302,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},{"$f":"VLOOKUP(CI302,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},null,2018,17.0703125]
[null,null,2,4.0999999999999996,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I303)),ABS($F$422:$F$484-I303),0))","v":2},0,0,0,4,4,"Mellem varebil, diesel ","PEUGEOT","PARTNER","Gnsn variant","2019",2017,null,301.80215410032628,1,3.0694800993321347E-2,22566.334238098272,109462.7900826362,24488.469335258051,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D303,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D303-$I303,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P303))","v":6.5459812360769754E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D303,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D303-$I303,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P303))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD303","v":3.0357177843914949},5.775380650088302E-2,1,0,0,{"$f":"IF(I303 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I303)/100000*V303,Afskrivning!$C$32)/100","v":0.13494859248836738},0.65170194984951935,260.82,null,0,2520,0,3000,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I303","v":0.442046522},{"$f":"IFERROR(VLOOKUP(C303&\"-\"&I303,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C303&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.43024134629918886},70263,760,0,4,35000,null,null,1,1.1334285361739562,3045.2950430534161,10711.316399307796,null,null,"Diesel",2017,6.5459812360769754E-2,null,137742.73140494287,0,109462.7900826362,{"$f":"BM303*'Ny Regafg'!$F$4","v":27365.69752065905},null,136828.48760329525,{"$f":"IF(BP303>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP303*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP303>'Ny Regafg'!$F$80,(BP303-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":30914.243801647623},{"$f":"BL303*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},914.2438016476226,914.2438016476226,null,{"$f":"MIN(BV303-BW303,'Ny Regafg'!$F$117)","v":914.2438016476226},0,{"$f":"IF(BI303<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI303-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI303<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI303-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI303,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI303,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI303,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},{"$f":"VLOOKUP(CI303,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},null,2017,17.31487603305785]
[null,null,2,4.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I304)),ABS($F$422:$F$484-I304),0))","v":2},0,0,0,4,4,"Mellem varebil, diesel ","FORD","TRANSIT CONNECT","Gnsn variant","2019",2017,null,301.80215410032628,1,3.0694800993321347E-2,22566.334238098272,110649.25555553165,32425.38137493567,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D304,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D304-$I304,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P304))","v":7.1284813595846305E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D304,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D304-$I304,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P304))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD304","v":3.0357177843914949},6.2893081761006289E-2,1,0,0,{"$f":"IF(I304 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I304)/100000*V304,Afskrivning!$C$32)/100","v":0.13641129817568282},0.65170194984951935,260.82,null,0,3740,0,3460,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I304","v":0.442046522},{"$f":"IFERROR(VLOOKUP(C304&\"-\"&I304,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C304&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.43024134629918886},70263,760,0,4,35000,null,null,1,1.1334285361739562,3078.3029484853437,10827.416190546843,null,null,"Diesel",2017,7.1284813595846305E-2,null,139967.35416662187,0,110649.25555553165,{"$f":"BM304*'Ny Regafg'!$F$4","v":27662.313888882913},null,138311.56944441458,{"$f":"IF(BP304>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP304*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP304>'Ny Regafg'!$F$80,(BP304-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":31655.784722207289},{"$f":"BL304*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},1655.7847222072887,1655.7847222072887,null,{"$f":"MIN(BV304-BW304,'Ny Regafg'!$F$117)","v":1655.7847222072887},0,{"$f":"IF(BI304<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI304-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI304<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI304-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI304,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CI304,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CI304,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3460},{"$f":"VLOOKUP(CI304,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3460},null,2017,15.899999999999999]
[null,null,2,4.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I305)),ABS($F$422:$F$484-I305),0))","v":2},0,0,0,4,4,"Mellem varebil, diesel ","VOLKSWAGEN","TOURAN","Gnsn variant","2019",2017,null,301.80215410032628,1,3.0694800993321347E-2,22566.334238098272,163526.09166661609,63322.28070172821,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D305,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D305-$I305,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P305))","v":6.6397644224378216E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D305,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D305-$I305,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P305))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD305","v":3.0357177843914949},5.8581235697940506E-2,1,0,0,{"$f":"IF(I305 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I305)/100000*V305,Afskrivning!$C$32)/100","v":0.20159924563291498},0.65170194984951935,260.82,null,0,3140,0,3200,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I305","v":0.442046522},{"$f":"IFERROR(VLOOKUP(C305&\"-\"&I305,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C305&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.43024134629918886},70263,760,0,4,35000,null,null,1,1.1334285361739562,4549.3559591008325,16001.599320289784,null,null,"Diesel",2017,6.6397644224378216E-2,null,239111.42187490515,0,163526.09166661609,{"$f":"BM305*'Ny Regafg'!$F$4","v":40881.522916654023},null,204407.6145832701,{"$f":"IF(BP305>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP305*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP305>'Ny Regafg'!$F$80,(BP305-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":64703.80729163505},{"$f":"BL305*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},34703.80729163505,34703.80729163505,null,{"$f":"MIN(BV305-BW305,'Ny Regafg'!$F$117)","v":34703.80729163505},0,{"$f":"IF(BI305<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI305-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI305<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI305-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI305,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI305,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI305,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},{"$f":"VLOOKUP(CI305,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},null,2017,17.0703125]
[null,null,2,5.0999999999999996,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I306)),ABS($F$422:$F$484-I306),0))","v":6},0,0,0,5,5,"Mellem varebil, diesel ","Ford","Transit custom","2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel",2015,2016,null,284.76908501740979,1,2.8962451973599587E-2,21573.415531621955,171580.30769230769,4149.8401826492263,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D306,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D306-$I306,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P306))","v":7.7189055630246362E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D306,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D306-$I306,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P306))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD306","v":3.0357177843914949},6.7948112350568982E-2,1,0,0,{"$f":"IF(I306 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I306)/100000*V306,Afskrivning!$C$32)/100","v":0.18861624622431414},0.68942903413570322,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I306","v":0.50980792500000005},{"$f":"IFERROR(VLOOKUP(C306&\"-\"&I306,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C306&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.39534723903014551},70263,760,0,4,35000,null,null,1.1359999999999999,1,4069.0966558118494,16789.732494443575,null,null,"Diesel",2016,7.7189055630246362E-2,null,254213.07692307694,0,171580.30769230769,{"$f":"BM306*'Ny Regafg'!$F$4","v":42895.076923076922},null,214475.38461538462,{"$f":"IF(BP306>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP306*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP306>'Ny Regafg'!$F$80,(BP306-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69737.692307692312},{"$f":"BL306*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39737.692307692312,39737.692307692312,null,{"$f":"MIN(BV306-BW306,'Ny Regafg'!$F$117)","v":39737.692307692312},0,{"$f":"IF(BI306<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI306-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI306<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI306-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI306,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI306,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI306,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI306,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2016,12.955204488965819]
[null,null,2,5.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I307)),ABS($F$422:$F$484-I307),0))","v":6},0,0,0,5,5,"Mellem varebil, diesel ","Volkswagen","Transporter","Kassevogn 2.0 tdi lang bmt 114 hk",2015,2016,null,284.76908501740979,1,2.8962451973599587E-2,21573.415531621955,226830.1538461539,16182.999999999913,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D307,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D307-$I307,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P307))","v":7.7838396897220288E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D307,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D307-$I307,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P307))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD307","v":3.0357177843914949},6.8519715578538989E-2,1,0,0,{"$f":"IF(I307 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I307)/100000*V307,Afskrivning!$C$32)/100","v":0.24935176259077962},0.68942903413570322,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I307","v":0.50980792500000005},{"$f":"IFERROR(VLOOKUP(C307&\"-\"&I307,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C307&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.39534723903014551},70263,760,0,4,35000,null,null,1.1359999999999999,1,5379.3691879132357,22196.122946579522,null,null,"Diesel",2016,7.7838396897220288E-2,null,330537.69230769237,0,226830.1538461539,{"$f":"BM307*'Ny Regafg'!$F$4","v":56707.538461538476},null,283537.69230769237,{"$f":"IF(BP307>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP307*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP307>'Ny Regafg'!$F$80,(BP307-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":104268.84615384619},{"$f":"BL307*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},74268.846153846185,74268.846153846185,null,{"$f":"MIN(BV307-BW307,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI307<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI307-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI307<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI307-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI307,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI307,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI307,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI307,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2016,12.847129949508394]
[null,null,2,5.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I308)),ABS($F$422:$F$484-I308),0))","v":6},0,0,0,5,5,"Mellem varebil, diesel ","Renault","Trafic","1.6 dci 120",2015,2016,null,284.76908501740979,1,2.8962451973599587E-2,21573.415531621955,135028.30769230772,36935.176470588005,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D308,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D308-$I308,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P308))","v":6.9078528559439523E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D308,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D308-$I308,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P308))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD308","v":3.0357177843914949},6.0808563872746066E-2,1,0,0,{"$f":"IF(I308 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I308)/100000*V308,Afskrivning!$C$32)/100","v":0.14843505570940629},0.68942903413570322,260.82,null,0,4360,0,3700,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I308","v":0.50980792500000005},{"$f":"IFERROR(VLOOKUP(C308&\"-\"&I308,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C308&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.39534723903014551},70263,760,0,4,35000,null,null,1.1359999999999999,1,3202.2511362784758,13212.991606220919,null,null,"Diesel",2016,6.9078528559439523E-2,null,185678.07692307699,0,135028.30769230772,{"$f":"BM308*'Ny Regafg'!$F$4","v":33757.076923076929},null,168785.38461538465,{"$f":"IF(BP308>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP308*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP308>'Ny Regafg'!$F$80,(BP308-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":46892.692307692327},{"$f":"BL308*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},16892.692307692327,16892.692307692327,null,{"$f":"MIN(BV308-BW308,'Ny Regafg'!$F$117)","v":16892.692307692327},0,{"$f":"IF(BI308<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI308-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI308<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI308-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI308,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CI308,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CI308,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3700},{"$f":"VLOOKUP(CI308,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3700},null,2016,14.476278242370737]
[null,null,2,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I309)),ABS($F$422:$F$484-I309),0))","v":6},6,6.1,1,6,6,"Mellem varebil, diesel ","Ford","Transit custom","2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel",2015,2015,null,235.19820857082158,1,2.3920843864047327E-2,20624.185248230584,171580.30769230769,4149.8401826492263,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D309,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D309-$I309,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P309))","v":7.7189055630246362E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D309,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D309-$I309,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P309))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD309","v":3.0357177843914949},6.7948112350568982E-2,1,0,0,{"$f":"IF(I309 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I309)/100000*V309,Afskrivning!$C$32)/100","v":0.16570379850324291},0.7271561184218871,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I309","v":0.57756932800000005},{"$f":"IFERROR(VLOOKUP(C309&\"-\"&I309,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C309&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.36045313176110216},70263,760,0,4,35000,null,null,1.1359999999999999,1,3417.5058366663557,16789.732494443575,null,null,"Diesel",2015,7.7189055630246362E-2,null,254213.07692307694,0,171580.30769230769,{"$f":"BM309*'Ny Regafg'!$F$4","v":42895.076923076922},null,214475.38461538462,{"$f":"IF(BP309>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP309*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP309>'Ny Regafg'!$F$80,(BP309-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69737.692307692312},{"$f":"BL309*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39737.692307692312,39737.692307692312,null,{"$f":"MIN(BV309-BW309,'Ny Regafg'!$F$117)","v":39737.692307692312},0,{"$f":"IF(BI309<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI309-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI309<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI309-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI309,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI309,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI309,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI309,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2015,12.955204488965819]
[null,null,2,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I310)),ABS($F$422:$F$484-I310),0))","v":6},6,6.2,1,6,6,"Mellem varebil, diesel ","Volkswagen","Transporter","Kassevogn 2.0 tdi lang bmt 114 hk",2015,2015,null,235.19820857082158,1,2.3920843864047327E-2,20624.185248230584,226830.1538461539,16182.999999999913,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D310,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D310-$I310,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P310))","v":7.7838396897220288E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D310,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D310-$I310,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P310))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD310","v":3.0357177843914949},6.8519715578538989E-2,1,0,0,{"$f":"IF(I310 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I310)/100000*V310,Afskrivning!$C$32)/100","v":0.21906137489149496},0.7271561184218871,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I310","v":0.57756932800000005},{"$f":"IFERROR(VLOOKUP(C310&\"-\"&I310,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C310&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.36045313176110216},70263,760,0,4,35000,null,null,1.1359999999999999,1,4517.9623764942799,22196.122946579522,null,null,"Diesel",2015,7.7838396897220288E-2,null,330537.69230769237,0,226830.1538461539,{"$f":"BM310*'Ny Regafg'!$F$4","v":56707.538461538476},null,283537.69230769237,{"$f":"IF(BP310>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP310*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP310>'Ny Regafg'!$F$80,(BP310-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":104268.84615384619},{"$f":"BL310*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},74268.846153846185,74268.846153846185,null,{"$f":"MIN(BV310-BW310,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI310<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI310-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI310<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI310-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI310,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI310,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI310,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI310,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2015,12.847129949508394]
[null,null,2,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I311)),ABS($F$422:$F$484-I311),0))","v":6},6,6.3,1,6,6,{"$f":"IFERROR(INDEX(K$485:K$547,MATCH($D311,$C$485:$C$547,0)),INDEX(K$485:K$547,MATCH(ROUND($J$228+$D311-$I311,1),$C$485:$C$547,0)))","v":"Mellem varebil, diesel "},"Renault","Trafic","1.6 dci 120",2015,2015,null,235.19820857082158,1,2.3920843864047327E-2,20624.185248230584,{"$f":"IFERROR(INDEX(V$485:V$547,MATCH($D311,$C$485:$C$547,0)),INDEX(V$485:V$547,MATCH(ROUND($J$228+$D311-$I311,1),$C$485:$C$547,0)))","v":135028.30769230772},36935.176470588005,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D311,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D311-$I311,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P311))","v":6.9078528559439523E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D311,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D311-$I311,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P311))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD311","v":3.0357177843914949},{"$f":"IFERROR(INDEX(AF$485:AF$547,MATCH($D311,$C$485:$C$547,0)),INDEX(AF$485:AF$547,MATCH(ROUND($J$228+$D311-$I311,1),$C$485:$C$547,0)))","v":6.0808563872746066E-2},1,0,0,{"$f":"IF(I311 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I311)/100000*V311,Afskrivning!$C$32)/100","v":0.13040367971716341},0.7271561184218871,260.82,null,{"$f":"IFERROR(INDEX(AN$485:AN$547,MATCH($D311,$C$485:$C$547,0)),INDEX(AN$485:AN$547,MATCH(ROUND($J$228+$D311-$I311,1),$C$485:$C$547,0)))","v":0},4360,0,3700,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I311","v":0.57756932800000005},{"$f":"IFERROR(VLOOKUP(C311&\"-\"&I311,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C311&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.36045313176110216},70263,760,0,4,35000,null,null,{"$f":"IFERROR(INDEX(BA$485:BA$547,MATCH($D311,$C$485:$C$547,0)),INDEX(BA$485:BA$547,MATCH(ROUND($J$228+$D311-$I311,1),$C$485:$C$547,0)))","v":1.1359999999999999},1,2689.4696475377073,13212.991606220919,null,null,"Diesel",2015,6.9078528559439523E-2,null,185678.07692307699,0,135028.30769230772,{"$f":"BM311*'Ny Regafg'!$F$4","v":33757.076923076929},null,168785.38461538465,{"$f":"IF(BP311>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP311*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP311>'Ny Regafg'!$F$80,(BP311-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":46892.692307692327},{"$f":"BL311*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},16892.692307692327,16892.692307692327,null,{"$f":"MIN(BV311-BW311,'Ny Regafg'!$F$117)","v":16892.692307692327},0,{"$f":"IF(BI311<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI311-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI311<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI311-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI311,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CI311,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CI311,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3700},{"$f":"VLOOKUP(CI311,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3700},null,2015,14.476278242370737]
[null,null,2,7.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I312)),ABS($F$422:$F$484-I312),0))","v":6},0,0,0,7,7,"Mellem varebil, diesel ","Ford","Transit custom","2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel",2015,2014,null,198.05446342246327,1,2.0143137674791631E-2,19716.72109730844,171580.30769230769,4149.8401826492263,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D312,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D312-$I312,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P312))","v":7.7189055630246362E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D312,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D312-$I312,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P312))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD312","v":3.0357177843914949},6.7948112350568982E-2,1,0,0,{"$f":"IF(I312 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I312)/100000*V312,Afskrivning!$C$32)/100","v":0.14279135078217164},0.76488320270807086,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I312","v":0.64533073100000005},{"$f":"IFERROR(VLOOKUP(C312&\"-\"&I312,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C312&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.32555902449205881},70263,760,0,4,35000,null,null,1.1359999999999999,1,2815.3772384800136,16789.732494443575,null,null,"Diesel",2014,7.7189055630246362E-2,null,254213.07692307694,0,171580.30769230769,{"$f":"BM312*'Ny Regafg'!$F$4","v":42895.076923076922},null,214475.38461538462,{"$f":"IF(BP312>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP312*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP312>'Ny Regafg'!$F$80,(BP312-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69737.692307692312},{"$f":"BL312*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39737.692307692312,39737.692307692312,null,{"$f":"MIN(BV312-BW312,'Ny Regafg'!$F$117)","v":39737.692307692312},0,{"$f":"IF(BI312<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI312-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI312<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI312-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI312,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI312,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI312,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI312,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2014,12.955204488965819]
[null,null,2,7.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I313)),ABS($F$422:$F$484-I313),0))","v":6},0,0,0,7,7,"Mellem varebil, diesel ","Volkswagen","Transporter","Kassevogn 2.0 tdi lang bmt 114 hk",2015,2014,null,198.05446342246327,1,2.0143137674791631E-2,19716.72109730844,226830.1538461539,16182.999999999913,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D313,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D313-$I313,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P313))","v":7.7838396897220288E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D313,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D313-$I313,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P313))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD313","v":3.0357177843914949},6.8519715578538989E-2,1,0,0,{"$f":"IF(I313 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I313)/100000*V313,Afskrivning!$C$32)/100","v":0.1887709871922103},0.76488320270807098,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I313","v":0.64533073100000005},{"$f":"IFERROR(VLOOKUP(C313&\"-\"&I313,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C313&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.32555902449205881},70263,760,0,4,35000,null,null,1.1359999999999999,1,3721.9449057323941,22196.122946579522,null,null,"Diesel",2014,7.7838396897220288E-2,null,330537.69230769237,0,226830.1538461539,{"$f":"BM313*'Ny Regafg'!$F$4","v":56707.538461538476},null,283537.69230769237,{"$f":"IF(BP313>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP313*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP313>'Ny Regafg'!$F$80,(BP313-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":104268.84615384619},{"$f":"BL313*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},74268.846153846185,74268.846153846185,null,{"$f":"MIN(BV313-BW313,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI313<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI313-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI313<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI313-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI313,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI313,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI313,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI313,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2014,12.847129949508394]
[null,null,2,7.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I314)),ABS($F$422:$F$484-I314),0))","v":6},0,0,0,7,7,"Mellem varebil, diesel ","Renault","Trafic","1.6 dci 120",2015,2014,null,198.05446342246327,1,2.0143137674791631E-2,19716.72109730844,135028.30769230772,36935.176470588005,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D314,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D314-$I314,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P314))","v":6.9078528559439523E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D314,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D314-$I314,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P314))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD314","v":3.0357177843914949},6.0808563872746066E-2,1,0,0,{"$f":"IF(I314 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I314)/100000*V314,Afskrivning!$C$32)/100","v":0.11237230372492052},0.76488320270807086,260.82,null,0,4360,0,3700,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I314","v":0.64533073100000005},{"$f":"IFERROR(VLOOKUP(C314&\"-\"&I314,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C314&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.32555902449205881},70263,760,0,4,35000,null,null,1.1359999999999999,1,2215.6133716062923,13212.991606220919,null,null,"Diesel",2014,6.9078528559439523E-2,null,185678.07692307699,0,135028.30769230772,{"$f":"BM314*'Ny Regafg'!$F$4","v":33757.076923076929},null,168785.38461538465,{"$f":"IF(BP314>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP314*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP314>'Ny Regafg'!$F$80,(BP314-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":46892.692307692327},{"$f":"BL314*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},16892.692307692327,16892.692307692327,null,{"$f":"MIN(BV314-BW314,'Ny Regafg'!$F$117)","v":16892.692307692327},0,{"$f":"IF(BI314<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI314-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI314<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI314-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI314,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CI314,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CI314,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3700},{"$f":"VLOOKUP(CI314,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3700},null,2014,14.476278242370737]
[null,null,2,8.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I315)),ABS($F$422:$F$484-I315),0))","v":6},0,0,0,8,8,"Mellem varebil, diesel ","Ford","Transit custom","2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel",2015,2013,null,159.74684600250271,1,1.6247059806364289E-2,18849.185369026869,171580.30769230769,4149.8401826492263,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D315,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D315-$I315,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P315))","v":7.7189055630246362E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D315,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D315-$I315,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P315))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD315","v":3.0357177843914949},6.7948112350568982E-2,1,0,0,{"$f":"IF(I315 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I315)/100000*V315,Afskrivning!$C$32)/100","v":0.11987890306110041},0.80261028699425474,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I315","v":0.71309213400000004},{"$f":"IFERROR(VLOOKUP(C315&\"-\"&I315,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C315&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.29066491722301546},70263,760,0,4,35000,null,null,1.1359999999999999,1,2259.619665634284,16789.732494443575,null,null,"Diesel",2013,7.7189055630246362E-2,null,254213.07692307694,0,171580.30769230769,{"$f":"BM315*'Ny Regafg'!$F$4","v":42895.076923076922},null,214475.38461538462,{"$f":"IF(BP315>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP315*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP315>'Ny Regafg'!$F$80,(BP315-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69737.692307692312},{"$f":"BL315*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39737.692307692312,39737.692307692312,null,{"$f":"MIN(BV315-BW315,'Ny Regafg'!$F$117)","v":39737.692307692312},0,{"$f":"IF(BI315<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI315-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI315<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI315-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI315,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI315,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI315,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI315,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2013,12.955204488965819]
[null,null,2,8.1999999999999993,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I316)),ABS($F$422:$F$484-I316),0))","v":6},0,0,0,8,8,"Mellem varebil, diesel ","Volkswagen","Transporter","Kassevogn 2.0 tdi lang bmt 114 hk",2015,2013,null,159.74684600250271,1,1.6247059806364289E-2,18849.185369026869,226830.1538461539,16182.999999999913,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D316,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D316-$I316,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P316))","v":7.7838396897220288E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D316,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D316-$I316,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P316))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD316","v":3.0357177843914949},6.8519715578538989E-2,1,0,0,{"$f":"IF(I316 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I316)/100000*V316,Afskrivning!$C$32)/100","v":0.1584805994929257},0.80261028699425474,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I316","v":0.71309213400000004},{"$f":"IFERROR(VLOOKUP(C316&\"-\"&I316,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C316&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.29066491722301546},70263,760,0,4,35000,null,null,1.1359999999999999,1,2987.2301972366622,22196.122946579522,null,null,"Diesel",2013,7.7838396897220288E-2,null,330537.69230769237,0,226830.1538461539,{"$f":"BM316*'Ny Regafg'!$F$4","v":56707.538461538476},null,283537.69230769237,{"$f":"IF(BP316>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP316*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP316>'Ny Regafg'!$F$80,(BP316-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":104268.84615384619},{"$f":"BL316*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},74268.846153846185,74268.846153846185,null,{"$f":"MIN(BV316-BW316,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI316<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI316-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI316<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI316-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI316,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI316,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI316,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI316,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2013,12.847129949508394]
[null,null,2,8.3000000000000007,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I317)),ABS($F$422:$F$484-I317),0))","v":6},0,0,0,8,8,"Mellem varebil, diesel ","Renault","Trafic","1.6 dci 120",2015,2013,null,159.74684600250271,1,1.6247059806364289E-2,18849.185369026869,135028.30769230772,36935.176470588005,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D317,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D317-$I317,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P317))","v":6.9078528559439523E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D317,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D317-$I317,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P317))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD317","v":3.0357177843914949},6.0808563872746066E-2,1,0,0,{"$f":"IF(I317 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I317)/100000*V317,Afskrivning!$C$32)/100","v":9.4340927732677646E-2},0.80261028699425474,260.82,null,0,4360,0,3700,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I317","v":0.71309213400000004},{"$f":"IFERROR(VLOOKUP(C317&\"-\"&I317,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C317&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.29066491722301546},70263,760,0,4,35000,null,null,1.1359999999999999,1,1778.2496347192086,13212.991606220919,null,null,"Diesel",2013,6.9078528559439523E-2,null,185678.07692307699,0,135028.30769230772,{"$f":"BM317*'Ny Regafg'!$F$4","v":33757.076923076929},null,168785.38461538465,{"$f":"IF(BP317>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP317*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP317>'Ny Regafg'!$F$80,(BP317-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":46892.692307692327},{"$f":"BL317*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},16892.692307692327,16892.692307692327,null,{"$f":"MIN(BV317-BW317,'Ny Regafg'!$F$117)","v":16892.692307692327},0,{"$f":"IF(BI317<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI317-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI317<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI317-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI317,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CI317,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CI317,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3700},{"$f":"VLOOKUP(CI317,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3700},null,2013,14.476278242370737]
[null,null,2,9.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I318)),ABS($F$422:$F$484-I318),0))","v":10},0,0,0,9,9,"Mellem varebil, diesel ","Volkswagen","Transporter kassevog","2,0 tdi",2011,2012,null,144.98748147810582,1,1.4745958006031713E-2,18019.821212789688,171545.23076923052,9949.9683257918296,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D318,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D318-$I318,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P318))","v":8.1909476120055891E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D318,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D318-$I318,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P318))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD318","v":3.0357177843914949},7.2103412077514001E-2,1,0,0,{"$f":"IF(I318 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I318)/100000*V318,Afskrivning!$C$32)/100","v":9.694663205762119E-2},0.84033737128043851,260.82,null,0,6200,0,4400,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I318","v":0.78085353700000004},{"$f":"IFERROR(VLOOKUP(C318&\"-\"&I318,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C318&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.2607729065843058},70263,760,0,4,35000,null,null,1.1359999999999999,1,1746.9609768604391,16786.300094985181,null,null,"Diesel",2012,8.1909476120055891E-2,null,254147.30769230722,0,171545.23076923052,{"$f":"BM318*'Ny Regafg'!$F$4","v":42886.30769230763},null,214431.53846153815,{"$f":"IF(BP318>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP318*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP318>'Ny Regafg'!$F$80,(BP318-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69715.769230769074},{"$f":"BL318*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39715.769230769074,39715.769230769074,null,{"$f":"MIN(BV318-BW318,'Ny Regafg'!$F$117)","v":39715.769230769074},0,{"$f":"IF(BI318<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI318-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI318<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI318-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI318,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI318,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI318,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI318,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2012,12.208599631797005]
[null,null,2,9.1999999999999993,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I319)),ABS($F$422:$F$484-I319),0))","v":10},0,0,0,9,9,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2011,2012,null,144.98748147810582,1,1.4745958006031713E-2,18019.821212789688,175447.99999999977,44015.333333333387,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D319,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D319-$I319,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P319))","v":5.2388493465360578E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D319,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D319-$I319,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P319))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD319","v":3.0357177843914949},4.6116631571620229E-2,1,0,0,{"$f":"IF(I319 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I319)/100000*V319,Afskrivning!$C$32)/100","v":9.9152233058153683E-2},0.84033737128043851,260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I319","v":0.78085353700000004},{"$f":"IFERROR(VLOOKUP(C319&\"-\"&I319,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C319&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.2607729065843058},70263,760,0,4,35000,null,null,1.1359999999999999,1,1786.7055125567847,17168.199697879405,null,null,"Diesel",2012,5.2388493465360578E-2,null,261464.99999999956,0,175447.99999999977,{"$f":"BM319*'Ny Regafg'!$F$4","v":43861.999999999942},null,219309.99999999971,{"$f":"IF(BP319>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP319*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP319>'Ny Regafg'!$F$80,(BP319-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":72154.999999999854},{"$f":"BL319*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},42154.999999999854,42154.999999999854,null,{"$f":"MIN(BV319-BW319,'Ny Regafg'!$F$117)","v":42154.999999999854},0,{"$f":"IF(BI319<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI319-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI319<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI319-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI319,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI319,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI319,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI319,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2012,19.088161041721936]
[null,null,2,9.3000000000000007,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I320)),ABS($F$422:$F$484-I320),0))","v":10},0,0,0,9,9,"Mellem varebil, diesel ","Fiat","Dobló cargo","1,3 mjt",2011,2012,null,144.98748147810582,1,1.4745958006031713E-2,18019.821212789688,104906.46153846153,46108.936507936414,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D320,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D320-$I320,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P320))","v":5.7787934710894072E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D320,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D320-$I320,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P320))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD320","v":3.0357177843914949},5.0869660837054645E-2,1,0,0,{"$f":"IF(I320 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I320)/100000*V320,Afskrivning!$C$32)/100","v":5.928656880538842E-2},0.84033737128043851,260.82,null,0,2520,0,3000,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I320","v":0.78085353700000004},{"$f":"IFERROR(VLOOKUP(C320&\"-\"&I320,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C320&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.2607729065843058},70263,760,0,4,35000,null,null,1.1359999999999999,1,1068.3333701928536,10265.463734498058,null,null,"Diesel",2012,5.7787934710894072E-2,null,129199.61538461536,0,104906.46153846153,{"$f":"BM320*'Ny Regafg'!$F$4","v":26226.615384615383},null,131133.07692307691,{"$f":"IF(BP320>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP320*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP320>'Ny Regafg'!$F$80,(BP320-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":28066.538461538454},{"$f":"BL320*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-1933.4615384615463,-1933.4615384615463,null,{"$f":"MIN(BV320-BW320,'Ny Regafg'!$F$117)","v":-1933.4615384615463},0,{"$f":"IF(BI320<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI320-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI320<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI320-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI320,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI320,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI320,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},{"$f":"VLOOKUP(CI320,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},null,2012,17.304650270041265]
[null,null,2,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I321)),ABS($F$422:$F$484-I321),0))","v":10},10,10.1,1,10,10,{"$f":"IFERROR(INDEX(K$485:K$547,MATCH($D321,$C$485:$C$547,0)),INDEX(K$485:K$547,MATCH(ROUND($J$228+$D321-$I321,1),$C$485:$C$547,0)))","v":"Mellem varebil, diesel "},"Volkswagen","Transporter kassevog","2,0 tdi",2011,2011,null,132.11347249012525,1,1.3436606371182441E-2,17226.949079426944,{"$f":"IFERROR(INDEX(V$485:V$547,MATCH($D321,$C$485:$C$547,0)),INDEX(V$485:V$547,MATCH(ROUND($J$228+$D321-$I321,1),$C$485:$C$547,0)))","v":171545.23076923052},9949.9683257918296,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D321,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D321-$I321,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P321))","v":8.1909476120055891E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D321,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D321-$I321,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P321))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD321","v":3.0357177843914949},{"$f":"IFERROR(INDEX(AF$485:AF$547,MATCH($D321,$C$485:$C$547,0)),INDEX(AF$485:AF$547,MATCH(ROUND($J$228+$D321-$I321,1),$C$485:$C$547,0)))","v":7.2103412077514001E-2},1,0,0,{"$f":"IF(I321 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I321)/100000*V321,Afskrivning!$C$32)/100","v":7.4038868429829804E-2},0.87806445556662238,260.82,null,{"$f":"IFERROR(INDEX(AN$485:AN$547,MATCH($D321,$C$485:$C$547,0)),INDEX(AN$485:AN$547,MATCH(ROUND($J$228+$D321-$I321,1),$C$485:$C$547,0)))","v":0},6200,0,4400,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I321","v":0.84861494000000004},{"$f":"IFERROR(VLOOKUP(C321&\"-\"&I321,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C321&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.23088089594559613},70263,760,0,4,35000,null,null,1.1359999999999999,1,1275.4638163390691,16786.300094985181,null,null,"Diesel",2011,8.1909476120055891E-2,null,254147.30769230722,0,171545.23076923052,{"$f":"BM321*'Ny Regafg'!$F$4","v":42886.30769230763},null,214431.53846153815,{"$f":"IF(BP321>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP321*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP321>'Ny Regafg'!$F$80,(BP321-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69715.769230769074},{"$f":"BL321*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39715.769230769074,39715.769230769074,null,{"$f":"MIN(BV321-BW321,'Ny Regafg'!$F$117)","v":39715.769230769074},0,{"$f":"IF(BI321<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI321-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI321<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI321-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI321,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI321,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI321,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI321,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2011,12.208599631797005]
[null,null,2,10.199999999999999,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I322)),ABS($F$422:$F$484-I322),0))","v":10},10,10.199999999999999,1,10,10,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2011,2011,null,132.11347249012525,1,1.3436606371182441E-2,17226.949079426944,175447.99999999977,44015.333333333387,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D322,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D322-$I322,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P322))","v":5.2388493465360578E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D322,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D322-$I322,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P322))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD322","v":3.0357177843914949},4.6116631571620229E-2,1,0,0,{"$f":"IF(I322 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I322)/100000*V322,Afskrivning!$C$32)/100","v":7.5723302420172722E-2},0.87806445556662249,260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I322","v":0.84861494000000004},{"$f":"IFERROR(VLOOKUP(C322&\"-\"&I322,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C322&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.23088089594559613},70263,760,0,4,35000,null,null,1.1359999999999999,1,1304.4814749183627,17168.199697879405,null,null,"Diesel",2011,5.2388493465360578E-2,null,261464.99999999956,0,175447.99999999977,{"$f":"BM322*'Ny Regafg'!$F$4","v":43861.999999999942},null,219309.99999999971,{"$f":"IF(BP322>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP322*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP322>'Ny Regafg'!$F$80,(BP322-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":72154.999999999854},{"$f":"BL322*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},42154.999999999854,42154.999999999854,null,{"$f":"MIN(BV322-BW322,'Ny Regafg'!$F$117)","v":42154.999999999854},0,{"$f":"IF(BI322<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI322-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI322<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI322-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI322,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI322,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI322,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI322,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2011,19.088161041721936]
[null,null,2,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I323)),ABS($F$422:$F$484-I323),0))","v":10},10,10.3,1,10,10,"Mellem varebil, diesel ","Fiat","Dobló cargo","1,3 mjt",2011,2011,null,132.11347249012525,1,1.3436606371182441E-2,17226.949079426944,104906.46153846153,46108.936507936414,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D323,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D323-$I323,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P323))","v":5.7787934710894072E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D323,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D323-$I323,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P323))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD323","v":3.0357177843914949},5.0869660837054645E-2,1,0,0,{"$f":"IF(I323 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I323)/100000*V323,Afskrivning!$C$32)/100","v":4.5277596284409923E-2},0.87806445556662238,260.82,null,0,2520,0,3000,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I323","v":0.84861494000000004},{"$f":"IFERROR(VLOOKUP(C323&\"-\"&I323,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C323&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.23088089594559613},70263,760,0,4,35000,null,null,1.1359999999999999,1,779.99484563038038,10265.463734498058,null,null,"Diesel",2011,5.7787934710894072E-2,null,129199.61538461536,0,104906.46153846153,{"$f":"BM323*'Ny Regafg'!$F$4","v":26226.615384615383},null,131133.07692307691,{"$f":"IF(BP323>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP323*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP323>'Ny Regafg'!$F$80,(BP323-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":28066.538461538454},{"$f":"BL323*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-1933.4615384615463,-1933.4615384615463,null,{"$f":"MIN(BV323-BW323,'Ny Regafg'!$F$117)","v":-1933.4615384615463},0,{"$f":"IF(BI323<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI323-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI323<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI323-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI323,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI323,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI323,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},{"$f":"VLOOKUP(CI323,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},null,2011,17.304650270041265]
[null,null,2,11.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I324)),ABS($F$422:$F$484-I324),0))","v":10},0,0,0,11,11,"Mellem varebil, diesel ","Volkswagen","Transporter kassevog","2,0 tdi",2011,2010,null,73.583328113456844,{"$f":"INDEX(skrotrate_vbil,MATCH(I324&\" \"&IF(P324>original_år,0,original_år-P324),match_skrot,0))","v":1},7.4837955335401761E-3,16468.963319932151,171545.23076923052,9949.9683257918296,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D324,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D324-$I324,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P324))","v":8.1909476120055891E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D324,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D324-$I324,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P324))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD324","v":3.0357177843914949},7.2103412077514001E-2,1,0,0,{"$f":"IF(I324 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I324)/100000*V324,Afskrivning!$C$32)/100","v":5.1131104802038446E-2},{"$f":"1-AJ324/(V324/X324)","v":0.91579153985280626},260.82,null,0,6200,0,4400,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I324","v":0.91637634300000004},{"$f":"IFERROR(VLOOKUP(C324&\"-\"&I324,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C324&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.20098888530688647},70263,760,0,4,35000,null,null,1.1359999999999999,1,{"$f":"AJ324*U324","v":842.07628949237778},16786.300094985181,null,null,"Diesel",2010,8.1909476120055891E-2,null,254147.30769230722,0,171545.23076923052,{"$f":"BM324*'Ny Regafg'!$F$4","v":42886.30769230763},null,214431.53846153815,{"$f":"IF(BP324>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP324*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP324>'Ny Regafg'!$F$80,(BP324-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69715.769230769074},{"$f":"BL324*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39715.769230769074,39715.769230769074,null,{"$f":"MIN(BV324-BW324,'Ny Regafg'!$F$117)","v":39715.769230769074},0,{"$f":"IF(BI324<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI324-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI324<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI324-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI324,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI324,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI324,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI324,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2010,12.208599631797005]
[null,null,2,11.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I325)),ABS($F$422:$F$484-I325),0))","v":10},0,0,0,11,11,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2011,2010,null,73.583328113456844,1,7.4837955335401761E-3,16468.963319932151,175447.99999999977,44015.333333333387,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D325,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D325-$I325,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P325))","v":5.2388493465360578E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D325,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D325-$I325,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P325))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD325","v":3.0357177843914949},4.6116631571620229E-2,1,0,0,{"$f":"IF(I325 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I325)/100000*V325,Afskrivning!$C$32)/100","v":5.2294371782191804E-2},0.91579153985280626,260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I325","v":0.91637634300000004},{"$f":"IFERROR(VLOOKUP(C325&\"-\"&I325,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C325&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.20098888530688647},70263,760,0,4,35000,null,null,1.1359999999999999,1,861.23409071981166,17168.199697879405,null,null,"Diesel",2010,5.2388493465360578E-2,null,261464.99999999956,0,175447.99999999977,{"$f":"BM325*'Ny Regafg'!$F$4","v":43861.999999999942},null,219309.99999999971,{"$f":"IF(BP325>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP325*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP325>'Ny Regafg'!$F$80,(BP325-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":72154.999999999854},{"$f":"BL325*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},42154.999999999854,42154.999999999854,null,{"$f":"MIN(BV325-BW325,'Ny Regafg'!$F$117)","v":42154.999999999854},0,{"$f":"IF(BI325<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI325-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI325<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI325-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI325,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI325,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI325,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI325,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2010,19.088161041721936]
[null,null,2,11.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I326)),ABS($F$422:$F$484-I326),0))","v":10},0,0,0,11,11,"Mellem varebil, diesel ","Fiat","Dobló cargo","1,3 mjt",2011,2010,null,73.583328113456844,1,7.4837955335401761E-3,16468.963319932151,104906.46153846153,46108.936507936414,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D326,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D326-$I326,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P326))","v":5.7787934710894072E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D326,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D326-$I326,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P326))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD326","v":3.0357177843914949},5.0869660837054645E-2,1,0,0,{"$f":"IF(I326 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I326)/100000*V326,Afskrivning!$C$32)/100","v":3.1268623763431445E-2},0.91579153985280626,260.82,null,0,2520,0,3000,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I326","v":0.91637634300000004},{"$f":"IFERROR(VLOOKUP(C326&\"-\"&I326,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C326&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.20098888530688647},70263,760,0,4,35000,null,null,1.1359999999999999,1,514.96181782471126,10265.463734498058,null,null,"Diesel",2010,5.7787934710894072E-2,null,129199.61538461536,0,104906.46153846153,{"$f":"BM326*'Ny Regafg'!$F$4","v":26226.615384615383},null,131133.07692307691,{"$f":"IF(BP326>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP326*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP326>'Ny Regafg'!$F$80,(BP326-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":28066.538461538454},{"$f":"BL326*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-1933.4615384615463,-1933.4615384615463,null,{"$f":"MIN(BV326-BW326,'Ny Regafg'!$F$117)","v":-1933.4615384615463},0,{"$f":"IF(BI326<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI326-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI326<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI326-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI326,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI326,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI326,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},{"$f":"VLOOKUP(CI326,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},null,2010,17.304650270041265]
[null,null,2,12.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I327)),ABS($F$422:$F$484-I327),0))","v":10},0,0,0,12,12,"Mellem varebil, diesel ","Volkswagen","Transporter kassevog","2,0 tdi",2011,2009,null,52.192450415729802,1,5.3082354022299747E-3,15744.328933855142,171545.23076923052,9949.9683257918296,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D327,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D327-$I327,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P327))","v":8.1909476120055891E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D327,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D327-$I327,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P327))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD327","v":3.0357177843914949},7.2103412077514001E-2,1,0,0,{"$f":"IF(I327 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I327)/100000*V327,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.97290430305023257,260.82,null,0,6200,0,4400,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I327","v":0.98413774600000004},{"$f":"IFERROR(VLOOKUP(C327&\"-\"&I327,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C327&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,259.03230597971651,16786.300094985181,null,null,"Diesel",2009,8.1909476120055891E-2,null,254147.30769230722,0,171545.23076923052,{"$f":"BM327*'Ny Regafg'!$F$4","v":42886.30769230763},null,214431.53846153815,{"$f":"IF(BP327>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP327*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP327>'Ny Regafg'!$F$80,(BP327-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":69715.769230769074},{"$f":"BL327*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},39715.769230769074,39715.769230769074,null,{"$f":"MIN(BV327-BW327,'Ny Regafg'!$F$117)","v":39715.769230769074},0,{"$f":"IF(BI327<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI327-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI327<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI327-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI327,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI327,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI327,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI327,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2009,12.208599631797005]
[null,null,2,12.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I328)),ABS($F$422:$F$484-I328),0))","v":10},0,0,0,12,12,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2011,2009,null,52.192450415729802,1,5.3082354022299747E-3,15744.328933855142,175447.99999999977,44015.333333333387,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D328,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D328-$I328,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P328))","v":5.2388493465360578E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D328,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D328-$I328,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P328))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD328","v":3.0357177843914949},4.6116631571620229E-2,1,0,0,{"$f":"IF(I328 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I328)/100000*V328,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.9735070357821064,260.82,null,0,1880,0,2780,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I328","v":0.98413774600000004},{"$f":"IFERROR(VLOOKUP(C328&\"-\"&I328,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C328&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,259.03230597971651,17168.199697879405,null,null,"Diesel",2009,5.2388493465360578E-2,null,261464.99999999956,0,175447.99999999977,{"$f":"BM328*'Ny Regafg'!$F$4","v":43861.999999999942},null,219309.99999999971,{"$f":"IF(BP328>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP328*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP328>'Ny Regafg'!$F$80,(BP328-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":72154.999999999854},{"$f":"BL328*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},42154.999999999854,42154.999999999854,null,{"$f":"MIN(BV328-BW328,'Ny Regafg'!$F$117)","v":42154.999999999854},0,{"$f":"IF(BI328<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI328-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI328<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI328-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI328,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI328,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1880},{"$f":"VLOOKUP(CI328,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},{"$f":"VLOOKUP(CI328,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2780},null,2009,19.088161041721936]
[null,null,2,12.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I329)),ABS($F$422:$F$484-I329),0))","v":10},0,0,0,12,12,"Mellem varebil, diesel ","Fiat","Dobló cargo","1,3 mjt",2011,2009,null,52.192450415729802,1,5.3082354022299747E-3,15744.328933855142,104906.46153846153,46108.936507936414,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D329,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D329-$I329,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P329))","v":5.7787934710894072E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D329,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D329-$I329,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P329))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD329","v":3.0357177843914949},5.0869660837054645E-2,1,0,0,{"$f":"IF(I329 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I329)/100000*V329,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.95569255203220382,260.82,null,0,2520,0,3000,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I329","v":0.98413774600000004},{"$f":"IFERROR(VLOOKUP(C329&\"-\"&I329,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C329&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,259.03230597971651,10265.463734498058,null,null,"Diesel",2009,5.7787934710894072E-2,null,129199.61538461536,0,104906.46153846153,{"$f":"BM329*'Ny Regafg'!$F$4","v":26226.615384615383},null,131133.07692307691,{"$f":"IF(BP329>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP329*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP329>'Ny Regafg'!$F$80,(BP329-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":28066.538461538454},{"$f":"BL329*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-1933.4615384615463,-1933.4615384615463,null,{"$f":"MIN(BV329-BW329,'Ny Regafg'!$F$117)","v":-1933.4615384615463},0,{"$f":"IF(BI329<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI329-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI329<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI329-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI329,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI329,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":2520},{"$f":"VLOOKUP(CI329,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},{"$f":"VLOOKUP(CI329,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3000},null,2009,17.304650270041265]
[null,null,2,13.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I330)),ABS($F$422:$F$484-I330),0))","v":14},0,0,0,13,13,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2008,null,89.541840263094045,1,9.106856694395175E-3,15051.578460765513,155324.92307692309,88895.615384615376,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D330,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D330-$I330,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P330))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D330,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D330-$I330,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P330))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD330","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I330 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I330)/100000*V330,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.97007474722006426,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I330","v":1.051899149},{"$f":"IFERROR(VLOOKUP(C330&\"-\"&I330,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C330&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,247.63488451660893,15199.086324394561,null,null,"Diesel",2008,0.10103982632903037,null,223734.23076923081,0,155324.92307692309,{"$f":"BM330*'Ny Regafg'!$F$4","v":38831.230769230773},null,194156.15384615387,{"$f":"IF(BP330>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP330*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP330>'Ny Regafg'!$F$80,(BP330-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":59578.076923076937},{"$f":"BL330*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},29578.076923076937,29578.076923076937,null,{"$f":"MIN(BV330-BW330,'Ny Regafg'!$F$117)","v":29578.076923076937},0,{"$f":"IF(BI330<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI330-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI330<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI330-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI330,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI330,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI330,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI330,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2008,9.8970874785904481]
[null,null,2,13.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I331)),ABS($F$422:$F$484-I331),0))","v":14},0,0,0,13,13,{"$f":"IFERROR(INDEX(K$485:K$547,MATCH($D331,$C$485:$C$547,0)),INDEX(K$485:K$547,MATCH(ROUND($J$228+$D331-$I331,1),$C$485:$C$547,0)))","v":"Mellem varebil, diesel "},"Ford","Transit","280 s 2,2 tdci",2007,2008,null,89.541840263094045,1,9.106856694395175E-3,15051.578460765513,{"$f":"IFERROR(INDEX(V$485:V$547,MATCH($D331,$C$485:$C$547,0)),INDEX(V$485:V$547,MATCH(ROUND($J$228+$D331-$I331,1),$C$485:$C$547,0)))","v":131139.07692307691},101285.56410256411,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D331,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D331-$I331,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P331))","v":9.6503556778467517E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D331,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D331-$I331,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P331))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD331","v":3.0357177843914949},{"$f":"IFERROR(INDEX(AF$485:AF$547,MATCH($D331,$C$485:$C$547,0)),INDEX(AF$485:AF$547,MATCH(ROUND($J$228+$D331-$I331,1),$C$485:$C$547,0)))","v":8.4950314065552396E-2},1,0,0,{"$f":"IF(I331 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I331)/100000*V331,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96455566338302434,260.82,null,{"$f":"IFERROR(INDEX(AN$485:AN$547,MATCH($D331,$C$485:$C$547,0)),INDEX(AN$485:AN$547,MATCH(ROUND($J$228+$D331-$I331,1),$C$485:$C$547,0)))","v":0},8020,0,5100,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I331","v":1.051899149},{"$f":"IFERROR(VLOOKUP(C331&\"-\"&I331,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C331&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,{"$f":"IFERROR(INDEX(BA$485:BA$547,MATCH($D331,$C$485:$C$547,0)),INDEX(BA$485:BA$547,MATCH(ROUND($J$228+$D331-$I331,1),$C$485:$C$547,0)))","v":1.1359999999999999},1,247.63488451660893,12832.416789082554,null,null,"Diesel",2008,9.6503556778467517E-2,null,178385.76923076919,0,131139.07692307691,{"$f":"BM331*'Ny Regafg'!$F$4","v":32784.769230769227},null,163923.84615384613,{"$f":"IF(BP331>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP331*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP331>'Ny Regafg'!$F$80,(BP331-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":44461.923076923063},{"$f":"BL331*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},14461.923076923063,14461.923076923063,null,{"$f":"MIN(BV331-BW331,'Ny Regafg'!$F$117)","v":14461.923076923063},0,{"$f":"IF(BI331<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI331-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI331<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI331-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI331,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI331,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI331,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI331,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2008,10.362312368398905]
[null,null,2,13.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I332)),ABS($F$422:$F$484-I332),0))","v":14},0,0,0,13,13,"Mellem varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2008,null,89.541840263094045,1,9.106856694395175E-3,15051.578460765513,148071.38461538439,95543.17948717947,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D332,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D332-$I332,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P332))","v":0.10631663450946911},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D332,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D332-$I332,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P332))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD332","v":3.0357177843914949},9.3588586716081973E-2,1,0,0,{"$f":"IF(I332 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I332)/100000*V332,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96860880582582154,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I332","v":1.051899149},{"$f":"IFERROR(VLOOKUP(C332&\"-\"&I332,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C332&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,247.63488451660893,14489.302246924623,null,null,"Diesel",2008,0.10631663450946911,null,210133.84615384572,0,148071.38461538439,{"$f":"BM332*'Ny Regafg'!$F$4","v":37017.846153846098},null,185089.23076923049,{"$f":"IF(BP332>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP332*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP332>'Ny Regafg'!$F$80,(BP332-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":55044.615384615245},{"$f":"BL332*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},25044.615384615245,25044.615384615245,null,{"$f":"MIN(BV332-BW332,'Ny Regafg'!$F$117)","v":25044.615384615245},0,{"$f":"IF(BI332<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI332-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI332<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI332-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI332,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI332,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI332,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI332,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2008,9.4058658328855849]
[null,null,2,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I333)),ABS($F$422:$F$484-I333),0))","v":14},14,14.1,1,14,14,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2007,null,102.12092603326656,1,1.0386213150760997E-2,14389.309008491835,155324.92307692309,88895.615384615376,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D333,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D333-$I333,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P333))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D333,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D333-$I333,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P333))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD333","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I333 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I333)/100000*V333,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.97007474722006426,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I333","v":1.119660552},{"$f":"IFERROR(VLOOKUP(C333&\"-\"&I333,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C333&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,236.73894959787819,15199.086324394561,null,null,"Diesel",2007,0.10103982632903037,null,223734.23076923081,0,155324.92307692309,{"$f":"BM333*'Ny Regafg'!$F$4","v":38831.230769230773},null,194156.15384615387,{"$f":"IF(BP333>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP333*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP333>'Ny Regafg'!$F$80,(BP333-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":59578.076923076937},{"$f":"BL333*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},29578.076923076937,29578.076923076937,null,{"$f":"MIN(BV333-BW333,'Ny Regafg'!$F$117)","v":29578.076923076937},0,{"$f":"IF(BI333<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI333-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI333<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI333-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI333,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI333,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI333,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI333,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2007,9.8970874785904481]
[null,null,2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I334)),ABS($F$422:$F$484-I334),0))","v":14},14,14.2,1,14,14,"Mellem varebil, diesel ","Ford","Transit","280 s 2,2 tdci",2007,2007,null,102.12092603326656,1,1.0386213150760997E-2,14389.309008491835,131139.07692307691,101285.56410256411,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D334,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D334-$I334,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P334))","v":9.6503556778467517E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D334,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D334-$I334,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P334))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD334","v":3.0357177843914949},8.4950314065552396E-2,1,0,0,{"$f":"IF(I334 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I334)/100000*V334,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96455566338302434,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I334","v":1.119660552},{"$f":"IFERROR(VLOOKUP(C334&\"-\"&I334,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C334&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,236.73894959787819,12832.416789082554,null,null,"Diesel",2007,9.6503556778467517E-2,null,178385.76923076919,0,131139.07692307691,{"$f":"BM334*'Ny Regafg'!$F$4","v":32784.769230769227},null,163923.84615384613,{"$f":"IF(BP334>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP334*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP334>'Ny Regafg'!$F$80,(BP334-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":44461.923076923063},{"$f":"BL334*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},14461.923076923063,14461.923076923063,null,{"$f":"MIN(BV334-BW334,'Ny Regafg'!$F$117)","v":14461.923076923063},0,{"$f":"IF(BI334<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI334-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI334<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI334-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI334,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI334,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI334,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI334,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2007,10.362312368398905]
[null,null,2,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I335)),ABS($F$422:$F$484-I335),0))","v":14},14,14.3,1,14,14,"Mellem varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2007,null,102.12092603326656,1,1.0386213150760997E-2,14389.309008491835,148071.38461538439,95543.17948717947,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D335,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D335-$I335,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P335))","v":0.10631663450946911},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D335,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D335-$I335,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P335))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD335","v":3.0357177843914949},9.3588586716081973E-2,1,0,0,{"$f":"IF(I335 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I335)/100000*V335,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96860880582582154,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I335","v":1.119660552},{"$f":"IFERROR(VLOOKUP(C335&\"-\"&I335,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C335&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,236.73894959787819,14489.302246924623,null,null,"Diesel",2007,0.10631663450946911,null,210133.84615384572,0,148071.38461538439,{"$f":"BM335*'Ny Regafg'!$F$4","v":37017.846153846098},null,185089.23076923049,{"$f":"IF(BP335>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP335*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP335>'Ny Regafg'!$F$80,(BP335-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":55044.615384615245},{"$f":"BL335*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},25044.615384615245,25044.615384615245,null,{"$f":"MIN(BV335-BW335,'Ny Regafg'!$F$117)","v":25044.615384615245},0,{"$f":"IF(BI335<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI335-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI335<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI335-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI335,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI335,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI335,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI335,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2007,9.4058658328855849]
[null,null,2,15.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I336)),ABS($F$422:$F$484-I336),0))","v":14},0,0,0,15,15,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2006,null,64.158820778119235,1,6.5252756118363685E-3,13756.179412118188,155324.92307692309,88895.615384615376,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D336,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D336-$I336,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P336))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D336,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D336-$I336,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P336))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD336","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I336 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I336)/100000*V336,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.97007474722006426,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I336","v":1.187421955},{"$f":"IFERROR(VLOOKUP(C336&\"-\"&I336,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C336&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,226.32243581557145,15199.086324394561,null,null,"Diesel",2006,0.10103982632903037,null,223734.23076923081,0,155324.92307692309,{"$f":"BM336*'Ny Regafg'!$F$4","v":38831.230769230773},null,194156.15384615387,{"$f":"IF(BP336>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP336*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP336>'Ny Regafg'!$F$80,(BP336-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":59578.076923076937},{"$f":"BL336*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},29578.076923076937,29578.076923076937,null,{"$f":"MIN(BV336-BW336,'Ny Regafg'!$F$117)","v":29578.076923076937},0,{"$f":"IF(BI336<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI336-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI336<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI336-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI336,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI336,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI336,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI336,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2006,9.8970874785904481]
[null,null,2,15.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I337)),ABS($F$422:$F$484-I337),0))","v":14},0,0,0,15,15,"Mellem varebil, diesel ","Ford","Transit","280 s 2,2 tdci",2007,2006,null,64.158820778119235,1,6.5252756118363685E-3,13756.179412118188,131139.07692307691,101285.56410256411,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D337,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D337-$I337,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P337))","v":9.6503556778467517E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D337,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D337-$I337,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P337))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD337","v":3.0357177843914949},8.4950314065552396E-2,1,0,0,{"$f":"IF(I337 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I337)/100000*V337,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96455566338302434,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I337","v":1.187421955},{"$f":"IFERROR(VLOOKUP(C337&\"-\"&I337,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C337&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,226.32243581557145,12832.416789082554,null,null,"Diesel",2006,9.6503556778467517E-2,null,178385.76923076919,0,131139.07692307691,{"$f":"BM337*'Ny Regafg'!$F$4","v":32784.769230769227},null,163923.84615384613,{"$f":"IF(BP337>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP337*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP337>'Ny Regafg'!$F$80,(BP337-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":44461.923076923063},{"$f":"BL337*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},14461.923076923063,14461.923076923063,null,{"$f":"MIN(BV337-BW337,'Ny Regafg'!$F$117)","v":14461.923076923063},0,{"$f":"IF(BI337<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI337-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI337<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI337-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI337,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI337,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI337,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI337,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2006,10.362312368398905]
[null,null,2,15.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I338)),ABS($F$422:$F$484-I338),0))","v":14},0,0,0,15,15,"Mellem varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2006,null,64.158820778119235,1,6.5252756118363685E-3,13756.179412118188,148071.38461538439,95543.17948717947,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D338,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D338-$I338,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P338))","v":0.10631663450946911},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D338,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D338-$I338,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P338))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD338","v":3.0357177843914949},9.3588586716081973E-2,1,0,0,{"$f":"IF(I338 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I338)/100000*V338,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96860880582582154,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I338","v":1.187421955},{"$f":"IFERROR(VLOOKUP(C338&\"-\"&I338,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C338&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,226.32243581557145,14489.302246924623,null,null,"Diesel",2006,0.10631663450946911,null,210133.84615384572,0,148071.38461538439,{"$f":"BM338*'Ny Regafg'!$F$4","v":37017.846153846098},null,185089.23076923049,{"$f":"IF(BP338>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP338*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP338>'Ny Regafg'!$F$80,(BP338-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":55044.615384615245},{"$f":"BL338*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},25044.615384615245,25044.615384615245,null,{"$f":"MIN(BV338-BW338,'Ny Regafg'!$F$117)","v":25044.615384615245},0,{"$f":"IF(BI338<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI338-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI338<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI338-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI338,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI338,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI338,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI338,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2006,9.4058658328855849]
[null,null,2,16.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I339)),ABS($F$422:$F$484-I339),0))","v":14},0,0,0,16,16,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2005,null,39.1634025885593,1,3.9831155356086119E-3,13150.90751798499,155324.92307692309,88895.615384615376,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D339,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D339-$I339,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P339))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D339,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D339-$I339,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P339))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD339","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I339 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I339)/100000*V339,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.97007474722006426,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I339","v":1.255183358},{"$f":"IFERROR(VLOOKUP(C339&\"-\"&I339,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C339&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,216.36424863968634,15199.086324394561,null,null,"Diesel",2005,0.10103982632903037,null,223734.23076923081,0,155324.92307692309,{"$f":"BM339*'Ny Regafg'!$F$4","v":38831.230769230773},null,194156.15384615387,{"$f":"IF(BP339>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP339*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP339>'Ny Regafg'!$F$80,(BP339-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":59578.076923076937},{"$f":"BL339*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},29578.076923076937,29578.076923076937,null,{"$f":"MIN(BV339-BW339,'Ny Regafg'!$F$117)","v":29578.076923076937},0,{"$f":"IF(BI339<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI339-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI339<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI339-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI339,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI339,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI339,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI339,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2005,9.8970874785904481]
[null,null,2,16.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I340)),ABS($F$422:$F$484-I340),0))","v":14},0,0,0,16,16,"Mellem varebil, diesel ","Ford","Transit","280 s 2,2 tdci",2007,2005,null,39.1634025885593,1,3.9831155356086119E-3,13150.90751798499,131139.07692307691,101285.56410256411,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D340,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D340-$I340,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P340))","v":9.6503556778467517E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D340,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D340-$I340,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P340))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD340","v":3.0357177843914949},8.4950314065552396E-2,1,0,0,{"$f":"IF(I340 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I340)/100000*V340,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96455566338302434,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I340","v":1.255183358},{"$f":"IFERROR(VLOOKUP(C340&\"-\"&I340,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C340&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,216.36424863968634,12832.416789082554,null,null,"Diesel",2005,9.6503556778467517E-2,null,178385.76923076919,0,131139.07692307691,{"$f":"BM340*'Ny Regafg'!$F$4","v":32784.769230769227},null,163923.84615384613,{"$f":"IF(BP340>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP340*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP340>'Ny Regafg'!$F$80,(BP340-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":44461.923076923063},{"$f":"BL340*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},14461.923076923063,14461.923076923063,null,{"$f":"MIN(BV340-BW340,'Ny Regafg'!$F$117)","v":14461.923076923063},0,{"$f":"IF(BI340<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI340-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI340<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI340-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI340,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI340,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI340,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI340,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2005,10.362312368398905]
[null,null,2,16.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I341)),ABS($F$422:$F$484-I341),0))","v":14},0,0,0,16,16,{"$f":"IFERROR(INDEX(K$485:K$547,MATCH($D341,$C$485:$C$547,0)),INDEX(K$485:K$547,MATCH(ROUND($J$228+$D341-$I341,1),$C$485:$C$547,0)))","v":"Mellem varebil, diesel "},"Toyota","Corolla verso","2,2 d-4d sports van",2007,2005,null,39.1634025885593,1,3.9831155356086119E-3,13150.90751798499,{"$f":"IFERROR(INDEX(V$485:V$547,MATCH($D341,$C$485:$C$547,0)),INDEX(V$485:V$547,MATCH(ROUND($J$228+$D341-$I341,1),$C$485:$C$547,0)))","v":148071.38461538439},95543.17948717947,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D341,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D341-$I341,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P341))","v":0.10631663450946911},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D341,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D341-$I341,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P341))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD341","v":3.0357177843914949},{"$f":"IFERROR(INDEX(AF$485:AF$547,MATCH($D341,$C$485:$C$547,0)),INDEX(AF$485:AF$547,MATCH(ROUND($J$228+$D341-$I341,1),$C$485:$C$547,0)))","v":9.3588586716081973E-2},1,0,0,{"$f":"IF(I341 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I341)/100000*V341,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96860880582582154,260.82,null,{"$f":"IFERROR(INDEX(AN$485:AN$547,MATCH($D341,$C$485:$C$547,0)),INDEX(AN$485:AN$547,MATCH(ROUND($J$228+$D341-$I341,1),$C$485:$C$547,0)))","v":0},9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I341","v":1.255183358},{"$f":"IFERROR(VLOOKUP(C341&\"-\"&I341,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C341&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,216.36424863968634,14489.302246924623,null,null,"Diesel",2005,0.10631663450946911,null,210133.84615384572,0,148071.38461538439,{"$f":"BM341*'Ny Regafg'!$F$4","v":37017.846153846098},null,185089.23076923049,{"$f":"IF(BP341>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP341*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP341>'Ny Regafg'!$F$80,(BP341-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":55044.615384615245},{"$f":"BL341*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},25044.615384615245,25044.615384615245,null,{"$f":"MIN(BV341-BW341,'Ny Regafg'!$F$117)","v":25044.615384615245},0,{"$f":"IF(BI341<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI341-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI341<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI341-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI341,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI341,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI341,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI341,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2005,9.4058658328855849]
[null,null,2,17.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I342)),ABS($F$422:$F$484-I342),0))","v":14},0,0,0,17,17,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2004,null,23.962742021191108,1,2.4371317023477957E-3,12572.267587193657,155324.92307692309,88895.615384615376,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D342,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D342-$I342,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P342))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D342,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D342-$I342,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P342))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD342","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I342 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I342)/100000*V342,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.97007474722006426,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I342","v":1.322944761},{"$f":"IFERROR(VLOOKUP(C342&\"-\"&I342,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C342&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,206.84422169954027,15199.086324394561,null,null,"Diesel",2004,0.10103982632903037,null,223734.23076923081,0,155324.92307692309,{"$f":"BM342*'Ny Regafg'!$F$4","v":38831.230769230773},null,194156.15384615387,{"$f":"IF(BP342>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP342*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP342>'Ny Regafg'!$F$80,(BP342-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":59578.076923076937},{"$f":"BL342*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},29578.076923076937,29578.076923076937,null,{"$f":"MIN(BV342-BW342,'Ny Regafg'!$F$117)","v":29578.076923076937},0,{"$f":"IF(BI342<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI342-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI342<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI342-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI342,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI342,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI342,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI342,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2004,9.8970874785904481]
[null,null,2,17.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I343)),ABS($F$422:$F$484-I343),0))","v":14},0,0,0,17,17,"Mellem varebil, diesel ","Ford","Transit","280 s 2,2 tdci",2007,2004,null,23.962742021191108,1,2.4371317023477957E-3,12572.267587193657,131139.07692307691,101285.56410256411,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D343,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D343-$I343,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P343))","v":9.6503556778467517E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D343,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D343-$I343,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P343))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD343","v":3.0357177843914949},8.4950314065552396E-2,1,0,0,{"$f":"IF(I343 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I343)/100000*V343,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96455566338302434,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I343","v":1.322944761},{"$f":"IFERROR(VLOOKUP(C343&\"-\"&I343,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C343&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,206.84422169954027,12832.416789082554,null,null,"Diesel",2004,9.6503556778467517E-2,null,178385.76923076919,0,131139.07692307691,{"$f":"BM343*'Ny Regafg'!$F$4","v":32784.769230769227},null,163923.84615384613,{"$f":"IF(BP343>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP343*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP343>'Ny Regafg'!$F$80,(BP343-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":44461.923076923063},{"$f":"BL343*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},14461.923076923063,14461.923076923063,null,{"$f":"MIN(BV343-BW343,'Ny Regafg'!$F$117)","v":14461.923076923063},0,{"$f":"IF(BI343<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI343-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI343<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI343-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI343,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI343,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI343,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI343,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2004,10.362312368398905]
[null,null,2,17.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I344)),ABS($F$422:$F$484-I344),0))","v":14},0,0,0,17,17,"Mellem varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2004,null,23.962742021191108,1,2.4371317023477957E-3,12572.267587193657,148071.38461538439,95543.17948717947,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D344,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D344-$I344,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P344))","v":0.10631663450946911},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D344,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D344-$I344,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P344))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD344","v":3.0357177843914949},9.3588586716081973E-2,1,0,0,{"$f":"IF(I344 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I344)/100000*V344,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96860880582582154,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I344","v":1.322944761},{"$f":"IFERROR(VLOOKUP(C344&\"-\"&I344,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C344&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,206.84422169954027,14489.302246924623,null,null,"Diesel",2004,0.10631663450946911,null,210133.84615384572,0,148071.38461538439,{"$f":"BM344*'Ny Regafg'!$F$4","v":37017.846153846098},null,185089.23076923049,{"$f":"IF(BP344>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP344*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP344>'Ny Regafg'!$F$80,(BP344-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":55044.615384615245},{"$f":"BL344*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},25044.615384615245,25044.615384615245,null,{"$f":"MIN(BV344-BW344,'Ny Regafg'!$F$117)","v":25044.615384615245},0,{"$f":"IF(BI344<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI344-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI344<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI344-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI344,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI344,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI344,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI344,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2004,9.4058658328855849]
[null,null,2,18.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I345)),ABS($F$422:$F$484-I345),0))","v":14},0,0,0,18,18,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2003,null,13.148882067812703,1,1.3373076131921694E-3,12019.087813357133,155324.92307692309,88895.615384615376,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D345,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D345-$I345,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P345))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D345,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D345-$I345,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P345))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD345","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I345 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I345)/100000*V345,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.97007474722006426,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I345","v":1.390706164},{"$f":"IFERROR(VLOOKUP(C345&\"-\"&I345,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C345&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,197.74307594476045,15199.086324394561,null,null,"Diesel",2003,0.10103982632903037,null,223734.23076923081,0,155324.92307692309,{"$f":"BM345*'Ny Regafg'!$F$4","v":38831.230769230773},null,194156.15384615387,{"$f":"IF(BP345>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP345*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP345>'Ny Regafg'!$F$80,(BP345-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":59578.076923076937},{"$f":"BL345*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},29578.076923076937,29578.076923076937,null,{"$f":"MIN(BV345-BW345,'Ny Regafg'!$F$117)","v":29578.076923076937},0,{"$f":"IF(BI345<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI345-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI345<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI345-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI345,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI345,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI345,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI345,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2003,9.8970874785904481]
[null,null,2,18.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I346)),ABS($F$422:$F$484-I346),0))","v":14},0,0,0,18,18,"Mellem varebil, diesel ","Ford","Transit","280 s 2,2 tdci",2007,2003,null,13.148882067812703,1,1.3373076131921694E-3,12019.087813357133,131139.07692307691,101285.56410256411,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D346,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D346-$I346,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P346))","v":9.6503556778467517E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D346,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D346-$I346,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P346))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD346","v":3.0357177843914949},8.4950314065552396E-2,1,0,0,{"$f":"IF(I346 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I346)/100000*V346,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96455566338302434,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I346","v":1.390706164},{"$f":"IFERROR(VLOOKUP(C346&\"-\"&I346,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C346&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,197.74307594476045,12832.416789082554,null,null,"Diesel",2003,9.6503556778467517E-2,null,178385.76923076919,0,131139.07692307691,{"$f":"BM346*'Ny Regafg'!$F$4","v":32784.769230769227},null,163923.84615384613,{"$f":"IF(BP346>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP346*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP346>'Ny Regafg'!$F$80,(BP346-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":44461.923076923063},{"$f":"BL346*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},14461.923076923063,14461.923076923063,null,{"$f":"MIN(BV346-BW346,'Ny Regafg'!$F$117)","v":14461.923076923063},0,{"$f":"IF(BI346<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI346-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI346<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI346-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI346,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI346,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI346,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI346,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2003,10.362312368398905]
[null,null,2,18.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I347)),ABS($F$422:$F$484-I347),0))","v":14},0,0,0,18,18,"Mellem varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2003,null,13.148882067812703,1,1.3373076131921694E-3,12019.087813357133,148071.38461538439,95543.17948717947,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D347,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D347-$I347,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P347))","v":0.10631663450946911},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D347,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D347-$I347,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P347))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD347","v":3.0357177843914949},9.3588586716081973E-2,1,0,0,{"$f":"IF(I347 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I347)/100000*V347,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96860880582582154,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I347","v":1.390706164},{"$f":"IFERROR(VLOOKUP(C347&\"-\"&I347,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C347&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,197.74307594476045,14489.302246924623,null,null,"Diesel",2003,0.10631663450946911,null,210133.84615384572,0,148071.38461538439,{"$f":"BM347*'Ny Regafg'!$F$4","v":37017.846153846098},null,185089.23076923049,{"$f":"IF(BP347>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP347*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP347>'Ny Regafg'!$F$80,(BP347-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":55044.615384615245},{"$f":"BL347*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},25044.615384615245,25044.615384615245,null,{"$f":"MIN(BV347-BW347,'Ny Regafg'!$F$117)","v":25044.615384615245},0,{"$f":"IF(BI347<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI347-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI347<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI347-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI347,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI347,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI347,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI347,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2003,9.4058658328855849]
[null,null,2,19.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I348)),ABS($F$422:$F$484-I348),0))","v":14},0,0,0,19,19,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2002,null,8.3189395154882586,1,8.460780992918471E-4,11490.247949569419,155324.92307692309,88895.615384615376,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D348,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D348-$I348,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P348))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D348,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D348-$I348,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P348))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD348","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I348 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I348)/100000*V348,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.97007474722006426,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I348","v":1.458467567},{"$f":"IFERROR(VLOOKUP(C348&\"-\"&I348,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C348&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,189.04238060319096,15199.086324394561,null,null,"Diesel",2002,0.10103982632903037,null,223734.23076923081,0,155324.92307692309,{"$f":"BM348*'Ny Regafg'!$F$4","v":38831.230769230773},null,194156.15384615387,{"$f":"IF(BP348>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP348*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP348>'Ny Regafg'!$F$80,(BP348-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":59578.076923076937},{"$f":"BL348*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},29578.076923076937,29578.076923076937,null,{"$f":"MIN(BV348-BW348,'Ny Regafg'!$F$117)","v":29578.076923076937},0,{"$f":"IF(BI348<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI348-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI348<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI348-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI348,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI348,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI348,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI348,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2002,9.8970874785904481]
[null,null,2,19.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I349)),ABS($F$422:$F$484-I349),0))","v":14},0,0,0,19,19,"Mellem varebil, diesel ","Ford","Transit","280 s 2,2 tdci",2007,2002,null,8.3189395154882586,1,8.460780992918471E-4,11490.247949569419,131139.07692307691,101285.56410256411,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D349,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D349-$I349,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P349))","v":9.6503556778467517E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D349,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D349-$I349,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P349))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD349","v":3.0357177843914949},8.4950314065552396E-2,1,0,0,{"$f":"IF(I349 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I349)/100000*V349,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96455566338302434,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I349","v":1.458467567},{"$f":"IFERROR(VLOOKUP(C349&\"-\"&I349,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C349&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,189.04238060319096,12832.416789082554,null,null,"Diesel",2002,9.6503556778467517E-2,null,178385.76923076919,0,131139.07692307691,{"$f":"BM349*'Ny Regafg'!$F$4","v":32784.769230769227},null,163923.84615384613,{"$f":"IF(BP349>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP349*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP349>'Ny Regafg'!$F$80,(BP349-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":44461.923076923063},{"$f":"BL349*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},14461.923076923063,14461.923076923063,null,{"$f":"MIN(BV349-BW349,'Ny Regafg'!$F$117)","v":14461.923076923063},0,{"$f":"IF(BI349<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI349-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI349<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI349-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI349,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI349,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI349,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI349,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2002,10.362312368398905]
[null,null,2,19.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I350)),ABS($F$422:$F$484-I350),0))","v":14},0,0,0,19,19,"Mellem varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2002,null,8.3189395154882586,1,8.460780992918471E-4,11490.247949569419,148071.38461538439,95543.17948717947,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D350,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D350-$I350,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P350))","v":0.10631663450946911},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D350,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D350-$I350,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P350))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD350","v":3.0357177843914949},9.3588586716081973E-2,1,0,0,{"$f":"IF(I350 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I350)/100000*V350,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96860880582582154,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I350","v":1.458467567},{"$f":"IFERROR(VLOOKUP(C350&\"-\"&I350,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C350&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,189.04238060319096,14489.302246924623,null,null,"Diesel",2002,0.10631663450946911,null,210133.84615384572,0,148071.38461538439,{"$f":"BM350*'Ny Regafg'!$F$4","v":37017.846153846098},null,185089.23076923049,{"$f":"IF(BP350>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP350*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP350>'Ny Regafg'!$F$80,(BP350-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":55044.615384615245},{"$f":"BL350*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},25044.615384615245,25044.615384615245,null,{"$f":"MIN(BV350-BW350,'Ny Regafg'!$F$117)","v":25044.615384615245},0,{"$f":"IF(BI350<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI350-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI350<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI350-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI350,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI350,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI350,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI350,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2002,9.4058658328855849]
[null,null,2,20.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I351)),ABS($F$422:$F$484-I351),0))","v":14},0,0,0,20,20,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2001,null,5.0199974071832818,1,5.1055905104394148E-4,10984.677039788363,155324.92307692309,88895.615384615376,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D351,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D351-$I351,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P351))","v":0.10103982632903037},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D351,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D351-$I351,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P351))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD351","v":3.0357177843914949},8.8943509092456324E-2,1,0,0,{"$f":"IF(I351 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I351)/100000*V351,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.97007474722006426,260.82,null,0,660,0,320,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I351","v":1.52622897},{"$f":"IFERROR(VLOOKUP(C351&\"-\"&I351,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C351&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,180.72451585665056,15199.086324394561,null,null,"Diesel",2001,0.10103982632903037,null,223734.23076923081,0,155324.92307692309,{"$f":"BM351*'Ny Regafg'!$F$4","v":38831.230769230773},null,194156.15384615387,{"$f":"IF(BP351>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP351*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP351>'Ny Regafg'!$F$80,(BP351-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":59578.076923076937},{"$f":"BL351*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},29578.076923076937,29578.076923076937,null,{"$f":"MIN(BV351-BW351,'Ny Regafg'!$F$117)","v":29578.076923076937},0,{"$f":"IF(BI351<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI351-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI351<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI351-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI351,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI351,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI351,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI351,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2001,9.8970874785904481]
[null,null,2,20.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I352)),ABS($F$422:$F$484-I352),0))","v":14},0,0,0,20,20,"Mellem varebil, diesel ","Ford","Transit","280 s 2,2 tdci",2007,2001,null,5.0199974071832818,1,5.1055905104394148E-4,10984.677039788363,131139.07692307691,101285.56410256411,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D352,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D352-$I352,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P352))","v":9.6503556778467517E-2},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D352,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D352-$I352,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P352))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD352","v":3.0357177843914949},8.4950314065552396E-2,1,0,0,{"$f":"IF(I352 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I352)/100000*V352,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96455566338302434,260.82,null,0,660,0,320,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I352","v":1.52622897},{"$f":"IFERROR(VLOOKUP(C352&\"-\"&I352,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C352&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,180.72451585665056,12832.416789082554,null,null,"Diesel",2001,9.6503556778467517E-2,null,178385.76923076919,0,131139.07692307691,{"$f":"BM352*'Ny Regafg'!$F$4","v":32784.769230769227},null,163923.84615384613,{"$f":"IF(BP352>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP352*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP352>'Ny Regafg'!$F$80,(BP352-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":44461.923076923063},{"$f":"BL352*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},14461.923076923063,14461.923076923063,null,{"$f":"MIN(BV352-BW352,'Ny Regafg'!$F$117)","v":14461.923076923063},0,{"$f":"IF(BI352<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI352-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI352<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI352-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI352,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI352,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI352,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI352,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2001,10.362312368398905]
[null,null,2,20.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I353)),ABS($F$422:$F$484-I353),0))","v":14},0,0,0,20,20,"Mellem varebil, diesel ","Toyota","Corolla verso","2,2 d-4d sports van",2007,2001,null,5.0199974071832818,1,5.1055905104394148E-4,10984.677039788363,148071.38461538439,95543.17948717947,282520,13.4,1665,{"$f":"IFERROR(INDEX(AA$485:AA$547,MATCH($D353,$C$485:$C$547,0)),INDEX(AA$485:AA$547,MATCH(ROUND($J$228+$D353-$I353,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P353))","v":0.10631663450946911},{"$f":"IFERROR(INDEX(AB$485:AB$547,MATCH($D353,$C$485:$C$547,0)),INDEX(AB$485:AB$547,MATCH(ROUND($J$228+$D353-$I353,1),$C$485:$C$547,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P353))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD353","v":3.0357177843914949},9.3588586716081973E-2,1,0,0,{"$f":"IF(I353 < 12,(Afskrivning!$F$32-(Afskrivning!$F$32-Afskrivning!$C$32)/12*I353)/100000*V353,Afskrivning!$C$32)/100","v":1.6452419602509542E-2},0.96860880582582154,260.82,null,0,660,0,320,{"$f":"RepOmk!$D$57+RepOmk!$E$57*'Varebiler - Diesel'!I353","v":1.52622897},{"$f":"IFERROR(VLOOKUP(C353&\"-\"&I353,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C353&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.1710968746681768},70263,760,0,4,35000,null,null,1.1359999999999999,1,180.72451585665056,14489.302246924623,null,null,"Diesel",2001,0.10631663450946911,null,210133.84615384572,0,148071.38461538439,{"$f":"BM353*'Ny Regafg'!$F$4","v":37017.846153846098},null,185089.23076923049,{"$f":"IF(BP353>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP353*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP353>'Ny Regafg'!$F$80,(BP353-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":55044.615384615245},{"$f":"BL353*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},25044.615384615245,25044.615384615245,null,{"$f":"MIN(BV353-BW353,'Ny Regafg'!$F$117)","v":25044.615384615245},0,{"$f":"IF(BI353<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI353-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI353<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI353-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI353,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI353,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI353,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI353,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2001,9.4058658328855849]
[null,null,3,0.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I354)),ABS($F$422:$F$484-I354),0))","v":0},{"$f":"(IF(H354=0,0,I354))*1","v":0},0.1,0,0,0,{"$f":"IFERROR(INDEX(K$548:K$610,MATCH($D354,$C$548:$C$610,0)),INDEX(K$548:K$610,MATCH(ROUND($J$228+$D354-$I354,1),$C$548:$C$610,0)))","v":"Stor varebil, diesel"},"FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.200 kg totalvægt)",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(R354:R416,S354:S416)/3","v":3186.9369966662684},{"$f":"IFERROR(INDEX(R$548:R$610,MATCH($D354,$C$548:$C$610,0)),INDEX(R$548:R$610,MATCH(ROUND($J$228+$D354-$I354,1),$C$548:$C$610,0)))","v":567.04499469341238},1,{"$f":"R354*S354/SUMPRODUCT($R$354:$R$416,$S$354:$S$416)","v":5.930929868675118E-2},{"$f":"IFERROR(INDEX(U$548:U$610,MATCH($D354,$C$548:$C$610,0)),INDEX(U$548:U$610,MATCH(ROUND($J$228+$D354-$I354,1),$C$548:$C$610,0)))","v":27016.522516795401},199262.5,47000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D354,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D354-$I354,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P354))","v":6.7066777288399784E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D354,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D354-$I354,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P354))","v":216},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD354","v":3.0357177843914949},5.9171597633136098E-2,1,0,0,{"$f":"IF(I354 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I354)/100000*V354,Afskrivning!$C$33)/100","v":0.33626804920078435},0.53610576980212721,{"$f":"IFERROR(INDEX(AL$548:AL$610,MATCH($D354,$C$548:$C$610,0)),INDEX(AL$548:AL$610,MATCH(ROUND($J$228+$D354-$I354,1),$C$548:$C$610,0)))","v":260.82},{"$f":"1-SUMPRODUCT(BC354:BC416,T354:T416)/SUMPRODUCT(BD354:BD416,T354:T416)","v":0.71210872730536345},{"$f":"IFERROR(INDEX(AN$548:AN$610,MATCH($D354,$C$548:$C$610,0)),INDEX(AN$548:AN$610,MATCH(ROUND($J$228+$D354-$I354,1),$C$548:$C$610,0)))","v":0},3140,{"$f":"IFERROR(INDEX(AP$548:AP$610,MATCH($D354,$C$548:$C$610,0)),INDEX(AP$548:AP$610,MATCH(ROUND($J$228+$D354-$I354,1),$C$548:$C$610,0)))","v":0},3200,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I354","v":0.193139017},{"$f":"IFERROR(VLOOKUP(C354&\"-\"&I354,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C354&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.55182379908311741},{"$f":"IFERROR(INDEX(AT$548:AT$610,MATCH($D354,$C$548:$C$610,0)),INDEX(AT$548:AT$610,MATCH(ROUND($J$228+$D354-$I354,1),$C$548:$C$610,0)))","v":70263},695,0,4,35000,null,null,{"$f":"IFERROR(INDEX(BA$548:BA$610,MATCH($D354,$C$548:$C$610,0)),INDEX(BA$548:BA$610,MATCH(ROUND($J$228+$D354-$I354,1),$C$548:$C$610,0)))","v":1},1.1334285361739562,9084.7933229118535,{"$f":"IFERROR(INDEX(BD$548:BD$610,MATCH($D354,$C$548:$C$610,0)),INDEX(BD$548:BD$610,MATCH(ROUND($J$228+$D354-$I354,1),$C$548:$C$610,0)))","v":20073.49944544585},null,null,{"$f":"BG353","v":"Diesel"},2021,6.7066777288399784E-2,null,296078.125,216,199262.5,{"$f":"BM354*'Ny Regafg'!$F$4","v":49815.625},null,249078.125,{"$f":"IF(BP354>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP354*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP354>'Ny Regafg'!$F$80,(BP354-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":87039.0625},{"$f":"BL354*'Ny Regafg'!$F$90","v":54000},{"$f":"'Ny Regafg'!$F$106","v":30000},111039.0625,111039.0625,null,{"$f":"MIN(BV354-BW354,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI354<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI354-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI354<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI354-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI354,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI354,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI354,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},{"$f":"VLOOKUP(CI354,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},null,2021,16.899999999999999]
[null,null,3,0.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I355)),ABS($F$422:$F$484-I355),0))","v":0},{"$f":"(IF(H355=0,0,I355))*1","v":0},0.2,0,0,0,"Stor varebil, diesel","RENAULT","TRAFIC","2.0 dCi 120 T29 L2H1",2021,{"$f":"input_år","v":2021},null,567.04499469341238,1,{"$f":"R355*S355/SUMPRODUCT($R$354:$R$416,$S$354:$S$416)","v":5.930929868675118E-2},27016.522516795401,152658,47000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D355,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D355-$I355,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P355))","v":8.1541621307478857E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D355,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D355-$I355,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P355))","v":188},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD355","v":3.0357177843914949},7.1942446043165464E-2,1,0,0,{"$f":"IF(I355 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I355)/100000*V355,Afskrivning!$C$33)/100","v":0.25762001307267218},0.53610576980212721,260.82,null,0,4960,0,3940,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I355","v":0.193139017},{"$f":"IFERROR(VLOOKUP(C355&\"-\"&I355,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C355&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.55182379908311741},70263,695,0,4,35000,null,null,1,1.1334285361739562,6959.9968839549738,15378.610016148912,null,null,"Diesel",2021,8.1541621307478857E-2,null,237822.5,188,152658,{"$f":"BM355*'Ny Regafg'!$F$4","v":38164.5},null,190822.5,{"$f":"IF(BP355>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP355*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP355>'Ny Regafg'!$F$80,(BP355-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":57911.25},{"$f":"BL355*'Ny Regafg'!$F$90","v":47000},{"$f":"'Ny Regafg'!$F$106","v":30000},74911.25,74911.25,null,{"$f":"MIN(BV355-BW355,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI355<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI355-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI355<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI355-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI355,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(CI355,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(CI355,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3940},{"$f":"VLOOKUP(CI355,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3940},null,2021,13.9]
[null,null,3,0.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I356)),ABS($F$422:$F$484-I356),0))","v":0},0,0.3,0,0,{"$f":"I356+input_år-original_år","v":0},"Stor varebil, diesel","FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.200 kg totalvægt)",2021,{"$f":"input_år","v":2021},null,567.04499469341238,{"$f":"INDEX(skrotrate_vbil,MATCH(I356&\" \"&IF(P356>original_år,0,original_år-P356),match_skrot,0))","v":1},{"$f":"R356*S356/SUMPRODUCT($R$354:$R$416,$S$354:$S$416)","v":5.930929868675118E-2},27016.522516795401,213517.91666666669,47000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D356,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D356-$I356,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P356))","v":7.6583009200942978E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D356,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D356-$I356,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P356))","v":216},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD356","v":3.0357177843914949},6.7567567567567557E-2,1,0,0,{"$f":"IF(I356 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I356)/100000*V356,Afskrivning!$C$33)/100","v":0.36032496484243476},{"$f":"1-AJ356/(V356/X356)","v":0.53610576980212721},260.82,null,0,4360,0,3700,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I356","v":0.193139017},{"$f":"IFERROR(VLOOKUP(C356&\"-\"&I356,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C356&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.55182379908311741},70263,695,0,4,35000,null,null,1,1.1334285361739562,{"$f":"AJ356*U356","v":9734.7275260291499},21509.575468545696,null,null,"Diesel",2021,7.6583009200942978E-2,null,313897.39583333337,216,213517.91666666669,{"$f":"BM356*'Ny Regafg'!$F$4","v":53379.479166666672},null,266897.39583333337,{"$f":"IF(BP356>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP356*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP356>'Ny Regafg'!$F$80,(BP356-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":95948.697916666686},{"$f":"BL356*'Ny Regafg'!$F$90","v":54000},{"$f":"'Ny Regafg'!$F$106","v":30000},119948.69791666669,119948.69791666669,null,{"$f":"MIN(BV356-BW356,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI356<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI356-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI356<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI356-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI356,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CI356,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CI356,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3700},{"$f":"VLOOKUP(CI356,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3700},null,2021,14.8]
[null,null,3,{"$f":"IF(COUNTIF(I355:I357,I357)=1,I357+0.1,IF(COUNTIF(I355:I357,I357)=2,I357+0.2,IF(COUNTIF(I355:I357,I357)=3,I357+0.3,0)))","v":1.1000000000000001},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I357)),ABS($F$422:$F$484-I357),0))","v":0},0,{"$f":"(IF(F357=0,0,IF(COUNTIF(F355:F357,F357)=1,F357&\",1\",IF(COUNTIF(F355:F357,F357)=2,F357&\",2\",IF(COUNTIF(F355:F357,F357)=3,F357&\",3\")))))*1","v":0},0,1,1,"Stor varebil, diesel","FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.200 kg totalvægt)",2021,{"$f":"P354-1","v":2020},null,460.09634950117044,1,4.8123150848025285E-2,25827.7955260565,199262.5,47000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D357,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D357-$I357,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P357))","v":6.7066777288399784E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D357,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D357-$I357,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P357))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD357","v":3.0357177843914949},5.9171597633136098E-2,1,0,0,{"$f":"IF(I357 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I357)/100000*V357,Afskrivning!$C$33)/100","v":0.31128113644334154},0.57057614153736824,260.82,null,0,{"$f":"IF(P360<=$CC$226,CC357,IF(P360<=$CD$226,CD357,BZ357))","v":3140},0,{"$f":"IF(P360<=$CE$226,CE357,IF(P360<=$CF$226,CF357,CA357))","v":3200},{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I357","v":0.28672820999999998},{"$f":"IFERROR(VLOOKUP(C357&\"-\"&I357,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C357&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.51963324696033486},70263,695,0,4,35000,null,null,1,1.1334285361739562,8039.7055431771196,20073.49944544585,null,null,"Diesel",{"$f":"P357","v":2020},{"$f":"AA357","v":6.7066777288399784E-2},null,{"$f":"BM357+BN357+BX357","v":296078.125},{"$f":"AB357","v":0},{"$f":"V357","v":199262.5},{"$f":"BM357*'Ny Regafg'!$F$4","v":49815.625},null,{"$f":"BM357+BN357-BO357","v":249078.125},{"$f":"IF(BP357>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP357*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP357>'Ny Regafg'!$F$80,(BP357-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":87039.0625},{"$f":"BL357*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BQ357:BS357)-BT357","v":57039.0625},{"$f":"BU357","v":57039.0625},null,{"$f":"MIN(BV357-BW357,'Ny Regafg'!$F$117)","v":47000},{"$f":"BX357+BN357+BM357-BK357","v":0},{"$f":"IF(BI357<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI357-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI357<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI357-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI357,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI357,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3140},{"$f":"VLOOKUP(CI357,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},{"$f":"VLOOKUP(CI357,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3200},null,{"$f":"P357","v":2020},{"$f":"1/AA357*BB357","v":16.899999999999999}]
[null,null,3,1.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I358)),ABS($F$422:$F$484-I358),0))","v":0},0,{"$f":"(IF(F358=0,0,IF(COUNTIF(F356:F358,F358)=1,F358&\",1\",IF(COUNTIF(F356:F358,F358)=2,F358&\",2\",IF(COUNTIF(F356:F358,F358)=3,F358&\",3\")))))*1","v":0},0,1,1,"Stor varebil, diesel","RENAULT","TRAFIC","2.0 dCi 120 T29 L2H1",2021,{"$f":"P355-1","v":2020},null,460.09634950117044,1,4.8123150848025285E-2,25827.7955260565,152658,47000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D358,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D358-$I358,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P358))","v":8.1541621307478857E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D358,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D358-$I358,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P358))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD358","v":3.0357177843914949},7.1942446043165464E-2,1,0,0,{"$f":"IF(I358 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I358)/100000*V358,Afskrivning!$C$33)/100","v":0.23847716317504616},0.57057614153736824,260.82,null,0,4960,0,3940,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I358","v":0.28672820999999998},{"$f":"IFERROR(VLOOKUP(C358&\"-\"&I358,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C358&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.51963324696033486},70263,695,0,4,35000,null,null,1,1.1334285361739562,6159.3394081191027,15378.610016148912,null,null,"Diesel",2020,8.1541621307478857E-2,null,218733.75,0,152658,{"$f":"BM358*'Ny Regafg'!$F$4","v":38164.5},null,190822.5,{"$f":"IF(BP358>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP358*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP358>'Ny Regafg'!$F$80,(BP358-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":57911.25},{"$f":"BL358*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},27911.25,27911.25,null,{"$f":"MIN(BV358-BW358,'Ny Regafg'!$F$117)","v":27911.25},0,{"$f":"IF(BI358<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI358-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI358<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI358-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI358,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(CI358,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4960},{"$f":"VLOOKUP(CI358,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3940},{"$f":"VLOOKUP(CI358,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3940},null,2020,13.9]
[null,null,3,1.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I359)),ABS($F$422:$F$484-I359),0))","v":0},0,0,0,1,1,"Stor varebil, diesel","FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.200 kg totalvægt)",2021,2020,null,460.09634950117044,1,4.8123150848025285E-2,25827.7955260565,213517.91666666669,47000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D359,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D359-$I359,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P359))","v":7.6583009200942978E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D359,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D359-$I359,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P359))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD359","v":3.0357177843914949},6.7567567567567557E-2,1,0,0,{"$f":"IF(I359 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I359)/100000*V359,Afskrivning!$C$33)/100","v":0.33355046609881289},0.57057614153736824,260.82,null,0,4360,0,3700,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I359","v":0.28672820999999998},{"$f":"IFERROR(VLOOKUP(C359&\"-\"&I359,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C359&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.51963324696033486},70263,695,0,4,35000,null,null,1,1.1334285361739562,8614.8732360209797,21509.575468545696,null,null,"Diesel",2020,7.6583009200942978E-2,null,313897.39583333337,0,213517.91666666669,{"$f":"BM359*'Ny Regafg'!$F$4","v":53379.479166666672},null,266897.39583333337,{"$f":"IF(BP359>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP359*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP359>'Ny Regafg'!$F$80,(BP359-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":95948.697916666686},{"$f":"BL359*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},65948.697916666686,65948.697916666686,null,{"$f":"MIN(BV359-BW359,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI359<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI359-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI359<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI359-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI359,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CI359,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4360},{"$f":"VLOOKUP(CI359,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3700},{"$f":"VLOOKUP(CI359,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3700},null,2020,14.8]
[null,null,3,2.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I360)),ABS($F$422:$F$484-I360),0))","v":2},2,2.1,1,2,2,"Stor varebil, diesel","FORD","TRANSIT CUSTOM","Gnsn variant","2019",2019,null,427.481732489141,1,4.4711869415294696E-2,24691.372522910009,181356.54201539679,55502.204725753378,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D360,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D360-$I360,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P360))","v":7.270610778013363E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D360,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D360-$I360,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P360))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD360","v":3.0357177843914949},6.4147059527513831E-2,1,0,0,{"$f":"IF(I360 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I360)/100000*V360,Afskrivning!$C$33)/100","v":0.26056749466988077},0.60504651327260905,260.82,null,0,3740,0,3460,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I360","v":0.380317403},{"$f":"IFERROR(VLOOKUP(C360&\"-\"&I360,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C360&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.48744269483755231},70263,1009,0,4,35000,null,null,1,1.1334285361739562,6433.7690782553946,18269.671642050282,null,null,"Diesel",2019,7.270610778013363E-2,null,272543.51627886895,0,181356.54201539679,{"$f":"BM360*'Ny Regafg'!$F$4","v":45339.135503849197},null,226695.67751924598,{"$f":"IF(BP360>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP360*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP360>'Ny Regafg'!$F$80,(BP360-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":75847.838759622988},{"$f":"BL360*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},45847.838759622988,45847.838759622988,null,{"$f":"MIN(BV360-BW360,'Ny Regafg'!$F$117)","v":45847.838759622988},0,{"$f":"IF(BI360<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI360-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI360<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI360-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI360,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CI360,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CI360,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3460},{"$f":"VLOOKUP(CI360,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3460},null,2019,15.58917910447761]
[null,null,3,2.2000000000000002,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I361)),ABS($F$422:$F$484-I361),0))","v":2},2,2.2000000000000002,1,2,2,"Stor varebil, diesel","MERCEDES-BENZ","SPRINTER","Gnsn variant","2019",2019,null,427.481732489141,1,4.4711869415294696E-2,24691.372522910009,317655.35568967951,56800,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D361,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D361-$I361,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P361))","v":9.2903978374914459E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D361,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D361-$I361,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P361))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD361","v":3.0357177843914949},8.1967213114754106E-2,1,0,0,{"$f":"IF(I361 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I361)/100000*V361,Afskrivning!$C$33)/100","v":0.45639743281773965},0.60504651327260917,260.82,null,0,6200,0,4440,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I361","v":0.380317403},{"$f":"IFERROR(VLOOKUP(C361&\"-\"&I361,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C361&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.48744269483755231},70263,1009,0,4,35000,null,null,1,1.1334285361739562,11269.079032202604,32000.274041928038,null,null,"Diesel",2019,9.2903978374914459E-2,null,444069.19461209938,0,317655.35568967951,{"$f":"BM361*'Ny Regafg'!$F$4","v":79413.838922419876},null,397069.19461209938,{"$f":"IF(BP361>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP361*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP361>'Ny Regafg'!$F$80,(BP361-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":161034.59730604969},{"$f":"BL361*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},131034.59730604969,131034.59730604969,null,{"$f":"MIN(BV361-BW361,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI361<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI361-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI361<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI361-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI361,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI361,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI361,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI361,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2019,12.199999999999998]
[null,null,3,2.2999999999999998,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I362)),ABS($F$422:$F$484-I362),0))","v":2},2,2.2999999999999998,1,2,2,"Stor varebil, diesel","VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",2019,null,427.481732489141,1,4.4711869415294696E-2,24691.372522910009,214844.63690918154,56404.751454695055,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D362,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D362-$I362,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P362))","v":9.2903978374914459E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D362,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D362-$I362,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P362))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD362","v":3.0357177843914949},8.1967213114754106E-2,1,0,0,{"$f":"IF(I362 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I362)/100000*V362,Afskrivning!$C$33)/100","v":0.30868215814311745},0.60504651327260905,260.82,null,0,6200,0,4440,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I362","v":0.380317403},{"$f":"IFERROR(VLOOKUP(C362&\"-\"&I362,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C362&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.48744269483755231},70263,1009,0,4,35000,null,null,1,1.1334285361739562,7621.7861578875327,21643.227902156559,null,null,"Diesel",2019,9.2903978374914459E-2,null,315555.79613647691,0,214844.63690918154,{"$f":"BM362*'Ny Regafg'!$F$4","v":53711.159227295386},null,268555.79613647691,{"$f":"IF(BP362>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP362*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP362>'Ny Regafg'!$F$80,(BP362-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":96777.898068238457},{"$f":"BL362*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},66777.898068238457,66777.898068238457,null,{"$f":"MIN(BV362-BW362,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI362<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI362-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI362<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI362-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI362,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI362,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI362,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI362,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2019,12.199999999999998]
[null,null,3,3.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I363)),ABS($F$422:$F$484-I363),0))","v":2},0,{"$f":"(IF(F363=0,0,IF(COUNTIF(F361:F363,F363)=1,F363&\",1\",IF(COUNTIF(F361:F363,F363)=2,F363&\",2\",IF(COUNTIF(F361:F363,F363)=3,F363&\",3\")))))*1","v":0},0,3,3,"Stor varebil, diesel","FORD","TRANSIT CUSTOM","Gnsn variant","2019",2018,null,405.29702810475669,1,4.2391490484303296E-2,23604.952131901962,181356.54201539679,55502.204725753378,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D363,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D363-$I363,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P363))","v":7.270610778013363E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D363,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D363-$I363,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P363))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD363","v":3.0357177843914949},6.4147059527513831E-2,1,0,0,{"$f":"IF(I363 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I363)/100000*V363,Afskrivning!$C$33)/100","v":0.23782593470084379},0.63951688500785009,260.82,null,0,3740,0,3460,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I363","v":0.47390659599999996},{"$f":"IFERROR(VLOOKUP(C363&\"-\"&I363,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C363&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.45525214271476977},70263,1009,0,4,35000,null,null,1,1.1334285361739562,5613.8698043382592,18269.671642050282,null,null,"Diesel",2018,7.270610778013363E-2,null,272543.51627886895,0,181356.54201539679,{"$f":"BM363*'Ny Regafg'!$F$4","v":45339.135503849197},null,226695.67751924598,{"$f":"IF(BP363>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP363*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP363>'Ny Regafg'!$F$80,(BP363-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":75847.838759622988},{"$f":"BL363*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},45847.838759622988,45847.838759622988,null,{"$f":"MIN(BV363-BW363,'Ny Regafg'!$F$117)","v":45847.838759622988},0,{"$f":"IF(BI363<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI363-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI363<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI363-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI363,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CI363,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CI363,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3460},{"$f":"VLOOKUP(CI363,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3460},null,2018,15.58917910447761]
[null,null,3,3.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I364)),ABS($F$422:$F$484-I364),0))","v":2},0,{"$f":"(IF(F364=0,0,IF(COUNTIF(F362:F364,F364)=1,F364&\",1\",IF(COUNTIF(F362:F364,F364)=2,F364&\",2\",IF(COUNTIF(F362:F364,F364)=3,F364&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(K$548:K$610,MATCH($D364,$C$548:$C$610,0)),INDEX(K$548:K$610,MATCH(ROUND($J$228+$D364-$I364,1),$C$548:$C$610,0)))","v":"Stor varebil, diesel"},0,"SPRINTER","Gnsn variant","2019",2018,null,405.29702810475669,1,4.2391490484303296E-2,{"$f":"IFERROR(INDEX(U$548:U$610,MATCH($D364,$C$548:$C$610,0)),INDEX(U$548:U$610,MATCH(ROUND($J$228+$D364-$I364,1),$C$548:$C$610,0)))","v":23604.952131901962},317655.35568967951,56800,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D364,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D364-$I364,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P364))","v":9.2903978374914459E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D364,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D364-$I364,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P364))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD364","v":3.0357177843914949},8.1967213114754106E-2,1,0,0,{"$f":"IF(I364 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I364)/100000*V364,Afskrivning!$C$33)/100","v":0.41656441526776172},0.63951688500785009,260.82,null,0,6200,0,4400,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I364","v":0.47390659599999996},{"$f":"IFERROR(VLOOKUP(C364&\"-\"&I364,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C364&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.45525214271476977},{"$f":"IFERROR(INDEX(AT$548:AT$610,MATCH($D364,$C$548:$C$610,0)),INDEX(AT$548:AT$610,MATCH(ROUND($J$228+$D364-$I364,1),$C$548:$C$610,0)))","v":70263},1009,0,4,35000,null,null,1,1.1334285361739562,9832.9830822492459,32000.274041928038,null,null,"Diesel",2018,9.2903978374914459E-2,null,444069.19461209938,0,317655.35568967951,{"$f":"BM364*'Ny Regafg'!$F$4","v":79413.838922419876},null,397069.19461209938,{"$f":"IF(BP364>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP364*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP364>'Ny Regafg'!$F$80,(BP364-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":161034.59730604969},{"$f":"BL364*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},131034.59730604969,131034.59730604969,null,{"$f":"MIN(BV364-BW364,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI364<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI364-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI364<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI364-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI364,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI364,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI364,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI364,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2018,12.199999999999998]
[null,null,3,3.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I365)),ABS($F$422:$F$484-I365),0))","v":2},0,0,0,3,3,"Stor varebil, diesel",0,"TRANSPORTER","Gnsn variant","2019",2018,null,405.29702810475669,1,4.2391490484303296E-2,23604.952131901962,214844.63690918154,56404.751454695055,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D365,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D365-$I365,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P365))","v":9.2903978374914459E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D365,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D365-$I365,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P365))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD365","v":3.0357177843914949},8.1967213114754106E-2,1,0,0,{"$f":"IF(I365 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I365)/100000*V365,Afskrivning!$C$33)/100","v":0.28174129270755277},0.63951688500785009,260.82,null,0,6200,0,4400,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I365","v":0.47390659599999996},{"$f":"IFERROR(VLOOKUP(C365&\"-\"&I365,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C365&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.45525214271476977},70263,1009,0,4,35000,null,null,1,1.1334285361739562,6650.4897279419629,21643.227902156559,null,null,"Diesel",2018,9.2903978374914459E-2,null,315555.79613647691,0,214844.63690918154,{"$f":"BM365*'Ny Regafg'!$F$4","v":53711.159227295386},null,268555.79613647691,{"$f":"IF(BP365>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP365*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP365>'Ny Regafg'!$F$80,(BP365-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":96777.898068238457},{"$f":"BL365*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},66777.898068238457,66777.898068238457,null,{"$f":"MIN(BV365-BW365,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI365<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI365-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI365<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI365-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI365,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI365,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI365,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI365,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2018,12.199999999999998]
[null,null,3,4.0999999999999996,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I366)),ABS($F$422:$F$484-I366),0))","v":2},0,0,0,4,4,"Stor varebil, diesel","FORD","TRANSIT CUSTOM","Gnsn variant","2019",2017,null,322.87911027871007,1,3.3771100654166414E-2,22566.334238098272,181356.54201539679,55502.204725753378,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D366,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D366-$I366,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P366))","v":7.270610778013363E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D366,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D366-$I366,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P366))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD366","v":3.0357177843914949},6.4147059527513831E-2,1,0,0,{"$f":"IF(I366 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I366)/100000*V366,Afskrivning!$C$33)/100","v":0.21508437473180686},0.6739872567430909,260.82,null,0,3740,0,3460,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I366","v":0.56749578899999997},{"$f":"IFERROR(VLOOKUP(C366&\"-\"&I366,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C366&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.42306159059198722},70263,1009,0,4,35000,null,null,1,1.1334285361739562,4853.665889590332,18269.671642050282,null,null,"Diesel",2017,7.270610778013363E-2,null,272543.51627886895,0,181356.54201539679,{"$f":"BM366*'Ny Regafg'!$F$4","v":45339.135503849197},null,226695.67751924598,{"$f":"IF(BP366>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP366*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP366>'Ny Regafg'!$F$80,(BP366-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":75847.838759622988},{"$f":"BL366*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},45847.838759622988,45847.838759622988,null,{"$f":"MIN(BV366-BW366,'Ny Regafg'!$F$117)","v":45847.838759622988},0,{"$f":"IF(BI366<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI366-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI366<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI366-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI366,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CI366,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3740},{"$f":"VLOOKUP(CI366,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3460},{"$f":"VLOOKUP(CI366,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":3460},null,2017,15.58917910447761]
[null,null,3,4.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I367)),ABS($F$422:$F$484-I367),0))","v":2},0,0,0,4,4,"Stor varebil, diesel","MERCEDES-BENZ","SPRINTER","Gnsn variant","2019",2017,null,322.87911027871007,1,3.3771100654166414E-2,22566.334238098272,317655.35568967951,56800,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D367,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D367-$I367,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P367))","v":9.2903978374914459E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D367,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D367-$I367,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P367))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD367","v":3.0357177843914949},8.1967213114754106E-2,1,0,0,{"$f":"IF(I367 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I367)/100000*V367,Afskrivning!$C$33)/100","v":0.3767313977177838},0.67398725674309101,260.82,null,0,6200,0,4400,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I367","v":0.56749578899999997},{"$f":"IFERROR(VLOOKUP(C367&\"-\"&I367,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C367&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.42306159059198722},70263,1009,0,4,35000,null,null,1,1.1334285361739562,8501.4466388854416,32000.274041928038,null,null,"Diesel",2017,9.2903978374914459E-2,null,444069.19461209938,0,317655.35568967951,{"$f":"BM367*'Ny Regafg'!$F$4","v":79413.838922419876},null,397069.19461209938,{"$f":"IF(BP367>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP367*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP367>'Ny Regafg'!$F$80,(BP367-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":161034.59730604969},{"$f":"BL367*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},131034.59730604969,131034.59730604969,null,{"$f":"MIN(BV367-BW367,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI367<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI367-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI367<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI367-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI367,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI367,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI367,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI367,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2017,12.199999999999998]
[null,null,3,4.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I368)),ABS($F$422:$F$484-I368),0))","v":2},0,0,0,4,4,"Stor varebil, diesel","VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",2017,null,322.87911027871007,1,3.3771100654166414E-2,22566.334238098272,214844.63690918154,56404.751454695055,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D368,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D368-$I368,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P368))","v":9.2903978374914459E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D368,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D368-$I368,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P368))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD368","v":3.0357177843914949},8.1967213114754106E-2,1,0,0,{"$f":"IF(I368 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I368)/100000*V368,Afskrivning!$C$33)/100","v":0.25480042727198821},0.67398725674309101,260.82,null,0,6200,0,4400,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I368","v":0.56749578899999997},{"$f":"IFERROR(VLOOKUP(C368&\"-\"&I368,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C368&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.42306159059198722},70263,1009,0,4,35000,null,null,1,1.1334285361739562,5749.911605829936,21643.227902156559,null,null,"Diesel",2017,9.2903978374914459E-2,null,315555.79613647691,0,214844.63690918154,{"$f":"BM368*'Ny Regafg'!$F$4","v":53711.159227295386},null,268555.79613647691,{"$f":"IF(BP368>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP368*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP368>'Ny Regafg'!$F$80,(BP368-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":96777.898068238457},{"$f":"BL368*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},66777.898068238457,66777.898068238457,null,{"$f":"MIN(BV368-BW368,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI368<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI368-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI368<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI368-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI368,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI368,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI368,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI368,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2017,12.199999999999998]
[null,null,3,5.0999999999999996,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I369)),ABS($F$422:$F$484-I369),0))","v":6},0,0,0,5,5,"Stor varebil, diesel","Renault","Master","2.3 dci s&s 135",2015,2016,null,236.87610253720905,1,2.4775733228592847E-2,21573.415531621955,161945.23076923075,46568.461538461532,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D369,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D369-$I369,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P369))","v":7.8568196449921746E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D369,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D369-$I369,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P369))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD369","v":3.0357177843914949},6.9162144762255059E-2,1,0,0,{"$f":"IF(I369 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I369)/100000*V369,Afskrivning!$C$33)/100","v":0.17175559909449356},0.70845762847833194,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I369","v":0.66108498199999999},{"$f":"IFERROR(VLOOKUP(C369&\"-\"&I369,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C369&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38200593862939924},70263,1009,0,4,35000,null,null,1.1359999999999999,1,3705.3549091481809,16314.196098306273,null,null,"Diesel",2016,7.8568196449921746E-2,null,236147.30769230766,0,161945.23076923075,{"$f":"BM369*'Ny Regafg'!$F$4","v":40486.307692307688},null,202431.53846153844,{"$f":"IF(BP369>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP369*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP369>'Ny Regafg'!$F$80,(BP369-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":63715.76923076922},{"$f":"BL369*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},33715.76923076922,33715.76923076922,null,{"$f":"MIN(BV369-BW369,'Ny Regafg'!$F$117)","v":33715.76923076922},0,{"$f":"IF(BI369<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI369-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI369<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI369-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI369,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI369,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI369,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI369,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2016,12.727796299071034]
[null,null,3,5.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I370)),ABS($F$422:$F$484-I370),0))","v":6},0,0,0,5,5,"Stor varebil, diesel","Ford","Transit custom","2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel",2015,2016,null,236.87610253720905,1,2.4775733228592847E-2,21573.415531621955,185047.38461578646,55231.769230919926,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D370,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D370-$I370,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P370))","v":7.848063106064404E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D370,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D370-$I370,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P370))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD370","v":3.0357177843914949},6.9085062553383841E-2,1,0,0,{"$f":"IF(I370 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I370)/100000*V370,Afskrivning!$C$33)/100","v":0.19625724236883341},0.70845762847833194,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I370","v":0.66108498199999999},{"$f":"IFERROR(VLOOKUP(C370&\"-\"&I370,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C370&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38200593862939924},70263,1009,0,4,35000,null,null,1.1359999999999999,1,4233.939040713085,18641.483332118158,null,null,"Diesel",2016,7.848063106064404E-2,null,278309.23076973308,0,185047.38461578646,{"$f":"BM370*'Ny Regafg'!$F$4","v":46261.846153946615},null,231309.23076973308,{"$f":"IF(BP370>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP370*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP370>'Ny Regafg'!$F$80,(BP370-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":78154.615384866542},{"$f":"BL370*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},48154.615384866542,48154.615384866542,null,{"$f":"MIN(BV370-BW370,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI370<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI370-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI370<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI370-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI370,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI370,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI370,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI370,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2016,12.741997439180551]
[null,null,3,5.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I371)),ABS($F$422:$F$484-I371),0))","v":6},0,0,0,5,5,"Stor varebil, diesel","Ford","Transit","2.2 tdci (125hk) van fwd manuel",2015,2016,null,236.87610253720905,1,2.4775733228592847E-2,21573.415531621955,237588,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D371,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D371-$I371,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P371))","v":8.3858267716535484E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D371,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D371-$I371,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P371))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD371","v":3.0357177843914949},7.3818897637795325E-2,1,0,0,{"$f":"IF(I371 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I371)/100000*V371,Afskrivning!$C$33)/100","v":0.25198067941754909},0.70845762847833194,260.82,null,0,6200,0,4400,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I371","v":0.66108498199999999},{"$f":"IFERROR(VLOOKUP(C371&\"-\"&I371,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C371&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.38200593862939924},70263,1009,0,4,35000,null,null,1.1359999999999999,1,5436.0839030152065,23934.370924005212,null,null,"Diesel",2016,8.3858267716535484E-2,null,343985,0,237588,{"$f":"BM371*'Ny Regafg'!$F$4","v":59397},null,296985,{"$f":"IF(BP371>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP371*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP371>'Ny Regafg'!$F$80,(BP371-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":110992.5},{"$f":"BL371*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},80992.5,80992.5,null,{"$f":"MIN(BV371-BW371,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI371<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI371-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI371<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI371-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI371,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI371,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI371,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI371,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2016,11.924882629107975]
[null,null,3,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I372)),ABS($F$422:$F$484-I372),0))","v":6},6,6.1,1,6,6,"Stor varebil, diesel","Renault","Master","2.3 dci s&s 135",2015,2015,null,159.56932126556003,1,1.6689935763030912E-2,20624.185248230584,161945.23076923075,46568.461538461532,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D372,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D372-$I372,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P372))","v":7.8568196449921746E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D372,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D372-$I372,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P372))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD372","v":3.0357177843914949},6.9162144762255059E-2,1,0,0,{"$f":"IF(I372 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I372)/100000*V372,Afskrivning!$C$33)/100","v":0.15144815864425978},0.74292800021357297,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I372","v":0.754674175},{"$f":"IFERROR(VLOOKUP(C372&\"-\"&I372,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C372&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.34095028666681126},70263,1009,0,4,35000,null,null,1.1359999999999999,1,3123.4948793826279,16314.196098306273,null,null,"Diesel",2015,7.8568196449921746E-2,null,236147.30769230766,0,161945.23076923075,{"$f":"BM372*'Ny Regafg'!$F$4","v":40486.307692307688},null,202431.53846153844,{"$f":"IF(BP372>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP372*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP372>'Ny Regafg'!$F$80,(BP372-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":63715.76923076922},{"$f":"BL372*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},33715.76923076922,33715.76923076922,null,{"$f":"MIN(BV372-BW372,'Ny Regafg'!$F$117)","v":33715.76923076922},0,{"$f":"IF(BI372<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI372-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI372<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI372-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI372,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI372,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI372,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI372,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2015,12.727796299071034]
[null,null,3,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I373)),ABS($F$422:$F$484-I373),0))","v":6},6,6.2,1,6,6,"Stor varebil, diesel","Ford","Transit custom","2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel",2015,2015,null,159.56932126556003,1,1.6689935763030912E-2,20624.185248230584,185047.38461578646,55231.769230919926,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D373,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D373-$I373,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P373))","v":7.848063106064404E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D373,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D373-$I373,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P373))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD373","v":3.0357177843914949},6.9085062553383841E-2,1,0,0,{"$f":"IF(I373 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I373)/100000*V373,Afskrivning!$C$33)/100","v":0.17305286193906053},0.74292800021357297,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I373","v":0.754674175},{"$f":"IFERROR(VLOOKUP(C373&\"-\"&I373,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C373&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.34095028666681126},70263,1009,0,4,35000,null,null,1.1359999999999999,1,3569.074282367656,18641.483332118158,null,null,"Diesel",2015,7.848063106064404E-2,null,278309.23076973308,0,185047.38461578646,{"$f":"BM373*'Ny Regafg'!$F$4","v":46261.846153946615},null,231309.23076973308,{"$f":"IF(BP373>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP373*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP373>'Ny Regafg'!$F$80,(BP373-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":78154.615384866542},{"$f":"BL373*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},48154.615384866542,48154.615384866542,null,{"$f":"MIN(BV373-BW373,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI373<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI373-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI373<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI373-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI373,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI373,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI373,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI373,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2015,12.741997439180551]
[null,null,3,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I374)),ABS($F$422:$F$484-I374),0))","v":6},6,6.3,1,6,6,{"$f":"IFERROR(INDEX(K$548:K$610,MATCH($D374,$C$548:$C$610,0)),INDEX(K$548:K$610,MATCH(ROUND($J$228+$D374-$I374,1),$C$548:$C$610,0)))","v":"Stor varebil, diesel"},"Ford","Transit","2.2 tdci (125hk) van fwd manuel",2015,2015,null,159.56932126556003,1,1.6689935763030912E-2,{"$f":"IFERROR(INDEX(U$548:U$610,MATCH($D374,$C$548:$C$610,0)),INDEX(U$548:U$610,MATCH(ROUND($J$228+$D374-$I374,1),$C$548:$C$610,0)))","v":20624.185248230584},237588,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D374,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D374-$I374,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P374))","v":8.3858267716535484E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D374,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D374-$I374,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P374))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD374","v":3.0357177843914949},7.3818897637795325E-2,1,0,0,{"$f":"IF(I374 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I374)/100000*V374,Afskrivning!$C$33)/100","v":0.2221878652743193},0.74292800021357297,260.82,null,0,6200,0,4400,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I374","v":0.754674175},{"$f":"IFERROR(VLOOKUP(C374&\"-\"&I374,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C374&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.34095028666681126},{"$f":"IFERROR(INDEX(AT$548:AT$610,MATCH($D374,$C$548:$C$610,0)),INDEX(AT$548:AT$610,MATCH(ROUND($J$228+$D374-$I374,1),$C$548:$C$610,0)))","v":70263},1009,0,4,35000,null,null,{"$f":"IFERROR(INDEX(BA$548:BA$610,MATCH($D374,$C$548:$C$610,0)),INDEX(BA$548:BA$610,MATCH(ROUND($J$228+$D374-$I374,1),$C$548:$C$610,0)))","v":1.1359999999999999},1,4582.4436933264606,23934.370924005212,null,null,"Diesel",2015,8.3858267716535484E-2,null,343985,0,237588,{"$f":"BM374*'Ny Regafg'!$F$4","v":59397},null,296985,{"$f":"IF(BP374>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP374*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP374>'Ny Regafg'!$F$80,(BP374-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":110992.5},{"$f":"BL374*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},80992.5,80992.5,null,{"$f":"MIN(BV374-BW374,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI374<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI374-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI374<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI374-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI374,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI374,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI374,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI374,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2015,11.924882629107975]
[null,null,3,7.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I375)),ABS($F$422:$F$484-I375),0))","v":6},0,0,0,7,7,"Stor varebil, diesel","Renault","Master","2.3 dci s&s 135",2015,2014,null,125.6940969953413,1,1.3146802831561574E-2,19716.72109730844,161945.23076923075,46568.461538461532,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D375,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D375-$I375,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P375))","v":7.8568196449921746E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D375,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D375-$I375,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P375))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD375","v":3.0357177843914949},6.9162144762255059E-2,1,0,0,{"$f":"IF(I375 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I375)/100000*V375,Afskrivning!$C$33)/100","v":0.13114071819402601},0.77739837194881389,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I375","v":0.84826336800000002},{"$f":"IFERROR(VLOOKUP(C375&\"-\"&I375,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C375&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.29989463470422328},70263,1009,0,4,35000,null,null,1.1359999999999999,1,2585.6649651323332,16314.196098306273,null,null,"Diesel",2014,7.8568196449921746E-2,null,236147.30769230766,0,161945.23076923075,{"$f":"BM375*'Ny Regafg'!$F$4","v":40486.307692307688},null,202431.53846153844,{"$f":"IF(BP375>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP375*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP375>'Ny Regafg'!$F$80,(BP375-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":63715.76923076922},{"$f":"BL375*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},33715.76923076922,33715.76923076922,null,{"$f":"MIN(BV375-BW375,'Ny Regafg'!$F$117)","v":33715.76923076922},0,{"$f":"IF(BI375<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI375-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI375<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI375-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI375,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI375,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI375,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI375,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2014,12.727796299071034]
[null,null,3,7.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I376)),ABS($F$422:$F$484-I376),0))","v":6},0,0,0,7,7,"Stor varebil, diesel","Ford","Transit custom","2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel",2015,2014,null,125.6940969953413,1,1.3146802831561574E-2,19716.72109730844,185047.38461578646,55231.769230919926,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D376,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D376-$I376,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P376))","v":7.848063106064404E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D376,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D376-$I376,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P376))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD376","v":3.0357177843914949},6.9085062553383841E-2,1,0,0,{"$f":"IF(I376 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I376)/100000*V376,Afskrivning!$C$33)/100","v":0.14984848150928765},0.77739837194881389,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I376","v":0.84826336800000002},{"$f":"IFERROR(VLOOKUP(C376&\"-\"&I376,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C376&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.29989463470422328},70263,1009,0,4,35000,null,null,1.1359999999999999,1,2954.5207167738054,18641.483332118158,null,null,"Diesel",2014,7.848063106064404E-2,null,278309.23076973308,0,185047.38461578646,{"$f":"BM376*'Ny Regafg'!$F$4","v":46261.846153946615},null,231309.23076973308,{"$f":"IF(BP376>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP376*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP376>'Ny Regafg'!$F$80,(BP376-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":78154.615384866542},{"$f":"BL376*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},48154.615384866542,48154.615384866542,null,{"$f":"MIN(BV376-BW376,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI376<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI376-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI376<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI376-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI376,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI376,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI376,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI376,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2014,12.741997439180551]
[null,null,3,7.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I377)),ABS($F$422:$F$484-I377),0))","v":6},0,0,0,7,7,"Stor varebil, diesel","Ford","Transit","2.2 tdci (125hk) van fwd manuel",2015,2014,null,125.6940969953413,1,1.3146802831561574E-2,19716.72109730844,237588,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D377,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D377-$I377,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P377))","v":8.3858267716535484E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D377,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D377-$I377,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P377))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD377","v":3.0357177843914949},7.3818897637795325E-2,1,0,0,{"$f":"IF(I377 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I377)/100000*V377,Afskrivning!$C$33)/100","v":0.19239505113108957},0.77739837194881389,260.82,null,0,6200,0,4400,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I377","v":0.84826336800000002},{"$f":"IFERROR(VLOOKUP(C377&\"-\"&I377,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C377&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.29989463470422328},70263,1009,0,4,35000,null,null,1.1359999999999999,1,3793.3995636540899,23934.370924005212,null,null,"Diesel",2014,8.3858267716535484E-2,null,343985,0,237588,{"$f":"BM377*'Ny Regafg'!$F$4","v":59397},null,296985,{"$f":"IF(BP377>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP377*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP377>'Ny Regafg'!$F$80,(BP377-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":110992.5},{"$f":"BL377*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},80992.5,80992.5,null,{"$f":"MIN(BV377-BW377,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI377<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI377-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI377<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI377-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI377,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI377,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI377,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI377,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2014,11.924882629107975]
[null,null,3,8.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I378)),ABS($F$422:$F$484-I378),0))","v":6},0,0,0,8,8,"Stor varebil, diesel","Renault","Master","2.3 dci s&s 135",2015,2013,null,91.060414517768805,1,9.5243399972056338E-3,18849.185369026869,161945.23076923075,46568.461538461532,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D378,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D378-$I378,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P378))","v":7.8568196449921746E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D378,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D378-$I378,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P378))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD378","v":3.0357177843914949},6.9162144762255059E-2,1,0,0,{"$f":"IF(I378 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I378)/100000*V378,Afskrivning!$C$33)/100","v":0.1108332777437922},0.81186874368405482,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I378","v":0.94185256100000003},{"$f":"IFERROR(VLOOKUP(C378&\"-\"&I378,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C378&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.2588389827416353},70263,1009,0,4,35000,null,null,1.1359999999999999,1,2089.1169972495791,16314.196098306273,null,null,"Diesel",2013,7.8568196449921746E-2,null,236147.30769230766,0,161945.23076923075,{"$f":"BM378*'Ny Regafg'!$F$4","v":40486.307692307688},null,202431.53846153844,{"$f":"IF(BP378>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP378*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP378>'Ny Regafg'!$F$80,(BP378-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":63715.76923076922},{"$f":"BL378*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},33715.76923076922,33715.76923076922,null,{"$f":"MIN(BV378-BW378,'Ny Regafg'!$F$117)","v":33715.76923076922},0,{"$f":"IF(BI378<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI378-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI378<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI378-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI378,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI378,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI378,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI378,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2013,12.727796299071034]
[null,null,3,8.1999999999999993,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I379)),ABS($F$422:$F$484-I379),0))","v":6},0,0,0,8,8,"Stor varebil, diesel","Ford","Transit custom","2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel",2015,2013,null,91.060414517768805,1,9.5243399972056338E-3,18849.185369026869,185047.38461578646,55231.769230919926,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D379,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D379-$I379,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P379))","v":7.848063106064404E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D379,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D379-$I379,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P379))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD379","v":3.0357177843914949},6.9085062553383841E-2,1,0,0,{"$f":"IF(I379 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I379)/100000*V379,Afskrivning!$C$33)/100","v":0.12664410107951476},0.81186874368405482,260.82,null,0,5580,0,4200,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I379","v":0.94185256100000003},{"$f":"IFERROR(VLOOKUP(C379&\"-\"&I379,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C379&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.2588389827416353},70263,1009,0,4,35000,null,null,1.1359999999999999,1,2387.1381371415496,18641.483332118158,null,null,"Diesel",2013,7.848063106064404E-2,null,278309.23076973308,0,185047.38461578646,{"$f":"BM379*'Ny Regafg'!$F$4","v":46261.846153946615},null,231309.23076973308,{"$f":"IF(BP379>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP379*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP379>'Ny Regafg'!$F$80,(BP379-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":78154.615384866542},{"$f":"BL379*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},48154.615384866542,48154.615384866542,null,{"$f":"MIN(BV379-BW379,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI379<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI379-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI379<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI379-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI379,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI379,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5580},{"$f":"VLOOKUP(CI379,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},{"$f":"VLOOKUP(CI379,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4200},null,2013,12.741997439180551]
[null,null,3,8.3000000000000007,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I380)),ABS($F$422:$F$484-I380),0))","v":6},0,0,0,8,8,"Stor varebil, diesel","Ford","Transit","2.2 tdci (125hk) van fwd manuel",2015,2013,null,91.060414517768805,1,9.5243399972056338E-3,18849.185369026869,237588,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D380,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D380-$I380,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P380))","v":8.3858267716535484E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D380,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D380-$I380,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P380))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD380","v":3.0357177843914949},7.3818897637795325E-2,1,0,0,{"$f":"IF(I380 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I380)/100000*V380,Afskrivning!$C$33)/100","v":0.16260223698785981},0.81186874368405482,260.82,null,0,6200,0,4400,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I380","v":0.94185256100000003},{"$f":"IFERROR(VLOOKUP(C380&\"-\"&I380,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C380&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.2588389827416353},70263,1009,0,4,35000,null,null,1.1359999999999999,1,3064.9197064026066,23934.370924005212,null,null,"Diesel",2013,8.3858267716535484E-2,null,343985,0,237588,{"$f":"BM380*'Ny Regafg'!$F$4","v":59397},null,296985,{"$f":"IF(BP380>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP380*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP380>'Ny Regafg'!$F$80,(BP380-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":110992.5},{"$f":"BL380*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},80992.5,80992.5,null,{"$f":"MIN(BV380-BW380,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI380<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI380-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI380<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI380-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI380,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI380,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6200},{"$f":"VLOOKUP(CI380,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4400},{"$f":"VLOOKUP(CI380,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4440},null,2013,11.924882629107975]
[null,null,3,9.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I381)),ABS($F$422:$F$484-I381),0))","v":10},0,0,0,9,9,"Stor varebil, diesel","Mercedes-benz","Sprinter","316 cdi",2011,2012,null,79.431371905976931,1,8.3080161284505068E-3,18019.821212789688,248992.00000000003,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D381,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D381-$I381,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P381))","v":8.4361220586333718E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D381,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D381-$I381,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P381))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD381","v":3.0357177843914949},7.4261637840082509E-2,1,0,0,{"$f":"IF(I381 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I381)/100000*V381,Afskrivning!$C$33)/100","v":0.13918414992731171},0.84633911541929574,260.82,null,0,6820,0,4600,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I381","v":1.035441754},{"$f":"IFERROR(VLOOKUP(C381&\"-\"&I381,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C381&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.22114884864185419},70263,1009,0,4,35000,null,null,1.1359999999999999,1,2508.0734973442718,25083.198162827699,null,null,"Diesel",2012,8.4361220586333718E-2,null,358240.00000000006,0,248992.00000000003,{"$f":"BM381*'Ny Regafg'!$F$4","v":62248.000000000007},null,311240.00000000006,{"$f":"IF(BP381>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP381*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP381>'Ny Regafg'!$F$80,(BP381-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":118120.00000000003},{"$f":"BL381*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},88120.000000000029,88120.000000000029,null,{"$f":"MIN(BV381-BW381,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI381<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI381-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI381<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI381-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI381,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},{"$f":"VLOOKUP(CI381,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},{"$f":"VLOOKUP(CI381,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4600},{"$f":"VLOOKUP(CI381,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4600},null,2012,11.853787712526261]
[null,null,3,9.1999999999999993,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I382)),ABS($F$422:$F$484-I382),0))","v":10},0,0,0,9,9,"Stor varebil, diesel","Toyota","Hiace","2,5 d-4d van",2011,2012,null,79.431371905976931,1,8.3080161284505068E-3,18019.821212789688,132160.61538461538,34799.230769230766,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D382,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D382-$I382,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P382))","v":9.8710507107851744E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D382,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D382-$I382,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P382))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD382","v":3.0357177843914949},8.6893052031559642E-2,1,0,0,{"$f":"IF(I382 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I382)/100000*V382,Afskrivning!$C$33)/100","v":7.3876521760450467E-2},0.84633911541929574,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I382","v":1.035441754},{"$f":"IFERROR(VLOOKUP(C382&\"-\"&I382,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C382&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.22114884864185419},70263,1009,0,4,35000,null,null,1.1359999999999999,1,1331.2417139460842,13313.724557469965,null,null,"Diesel",2012,9.8710507107851744E-2,null,180301.15384615381,0,132160.61538461538,{"$f":"BM382*'Ny Regafg'!$F$4","v":33040.153846153844},null,165200.76923076922,{"$f":"IF(BP382>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP382*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP382>'Ny Regafg'!$F$80,(BP382-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":45100.38461538461},{"$f":"BL382*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},15100.38461538461,15100.38461538461,null,{"$f":"MIN(BV382-BW382,'Ny Regafg'!$F$117)","v":15100.38461538461},0,{"$f":"IF(BI382<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI382-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI382<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI382-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI382,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI382,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI382,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI382,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2012,10.130633802816892]
[null,null,3,9.3000000000000007,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I383)),ABS($F$422:$F$484-I383),0))","v":10},0,0,0,9,9,"Stor varebil, diesel","Mercedes-benz","Vito","113 cdi",2011,2012,null,79.431371905976931,1,8.3080161284505068E-3,18019.821212789688,152361.23076923078,42374.461538461539,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D383,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D383-$I383,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P383))","v":9.10170148610812E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D383,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D383-$I383,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P383))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD383","v":3.0357177843914949},8.0120611673486983E-2,1,0,0,{"$f":"IF(I383 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I383)/100000*V383,Afskrivning!$C$33)/100","v":8.5168472828421604E-2},0.84633911541929574,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I383","v":1.035441754},{"$f":"IFERROR(VLOOKUP(C383&\"-\"&I383,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C383&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.22114884864185419},70263,1009,0,4,35000,null,null,1.1359999999999999,1,1534.7206533344938,15348.713788864443,null,null,"Diesel",2012,9.10170148610812E-2,null,218177.30769230769,0,152361.23076923078,{"$f":"BM383*'Ny Regafg'!$F$4","v":38090.307692307695},null,190451.53846153847,{"$f":"IF(BP383>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP383*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP383>'Ny Regafg'!$F$80,(BP383-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":57725.769230769234},{"$f":"BL383*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},27725.769230769234,27725.769230769234,null,{"$f":"MIN(BV383-BW383,'Ny Regafg'!$F$117)","v":27725.769230769234},0,{"$f":"IF(BI383<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI383-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI383<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI383-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI383,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI383,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI383,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI383,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2012,10.986956686354686]
[null,null,3,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I384)),ABS($F$422:$F$484-I384),0))","v":10},10,10.1,1,10,10,{"$f":"IFERROR(INDEX(K$548:K$610,MATCH($D384,$C$548:$C$610,0)),INDEX(K$548:K$610,MATCH(ROUND($J$228+$D384-$I384,1),$C$548:$C$610,0)))","v":"Stor varebil, diesel"},"Mercedes-benz","Sprinter","316 cdi",2011,2011,null,62.671640750955227,1,6.5550548814858499E-3,{"$f":"IFERROR(INDEX(U$548:U$610,MATCH($D384,$C$548:$C$610,0)),INDEX(U$548:U$610,MATCH(ROUND($J$228+$D384-$I384,1),$C$548:$C$610,0)))","v":17226.949079426944},248992.00000000003,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D384,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D384-$I384,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P384))","v":8.4361220586333718E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D384,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D384-$I384,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P384))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD384","v":3.0357177843914949},7.4261637840082509E-2,1,0,0,{"$f":"IF(I384 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I384)/100000*V384,Afskrivning!$C$33)/100","v":0.10796130879412713},0.88080948715453666,260.82,null,0,6820,0,4600,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I384","v":1.129030947},{"$f":"IFERROR(VLOOKUP(C384&\"-\"&I384,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C384&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.18345871454207308},{"$f":"IFERROR(INDEX(AT$548:AT$610,MATCH($D384,$C$548:$C$610,0)),INDEX(AT$548:AT$610,MATCH(ROUND($J$228+$D384-$I384,1),$C$548:$C$610,0)))","v":70263},1009,0,4,35000,null,null,1.1359999999999999,1,1859.8439691447163,25083.198162827699,null,null,"Diesel",2011,8.4361220586333718E-2,null,358240.00000000006,0,248992.00000000003,{"$f":"BM384*'Ny Regafg'!$F$4","v":62248.000000000007},null,311240.00000000006,{"$f":"IF(BP384>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP384*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP384>'Ny Regafg'!$F$80,(BP384-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":118120.00000000003},{"$f":"BL384*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},88120.000000000029,88120.000000000029,null,{"$f":"MIN(BV384-BW384,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI384<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI384-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI384<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI384-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI384,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},{"$f":"VLOOKUP(CI384,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},{"$f":"VLOOKUP(CI384,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4600},{"$f":"VLOOKUP(CI384,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4600},null,2011,11.853787712526261]
[null,null,3,10.199999999999999,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I385)),ABS($F$422:$F$484-I385),0))","v":10},10,10.199999999999999,1,10,10,"Stor varebil, diesel","Toyota","Hiace","2,5 d-4d van",2011,2011,null,62.671640750955227,1,6.5550548814858499E-3,17226.949079426944,132160.61538461538,34799.230769230766,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D385,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D385-$I385,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P385))","v":9.8710507107851744E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D385,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D385-$I385,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P385))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD385","v":3.0357177843914949},8.6893052031559642E-2,1,0,0,{"$f":"IF(I385 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I385)/100000*V385,Afskrivning!$C$33)/100","v":5.7303981685999261E-2},0.88080948715453666,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I385","v":1.129030947},{"$f":"IFERROR(VLOOKUP(C385&\"-\"&I385,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C385&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.18345871454207308},70263,1009,0,4,35000,null,null,1.1359999999999999,1,987.17277455312342,13313.724557469965,null,null,"Diesel",2011,9.8710507107851744E-2,null,180301.15384615381,0,132160.61538461538,{"$f":"BM385*'Ny Regafg'!$F$4","v":33040.153846153844},null,165200.76923076922,{"$f":"IF(BP385>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP385*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP385>'Ny Regafg'!$F$80,(BP385-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":45100.38461538461},{"$f":"BL385*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},15100.38461538461,15100.38461538461,null,{"$f":"MIN(BV385-BW385,'Ny Regafg'!$F$117)","v":15100.38461538461},0,{"$f":"IF(BI385<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI385-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI385<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI385-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI385,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI385,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI385,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI385,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2011,10.130633802816892]
[null,null,3,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I386)),ABS($F$422:$F$484-I386),0))","v":10},10,10.3,1,10,10,"Stor varebil, diesel","Mercedes-benz","Vito","113 cdi",2011,2011,null,{"$f":"IFERROR(INDEX(R$548:R$610,MATCH($D386,$C$548:$C$610,0)),INDEX(R$548:R$610,MATCH(ROUND($J$228+$D386-$I386,1),$C$548:$C$610,0)))","v":62.671640750955227},1,6.5550548814858499E-3,17226.949079426944,152361.23076923078,42374.461538461539,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D386,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D386-$I386,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P386))","v":9.10170148610812E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D386,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D386-$I386,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P386))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD386","v":3.0357177843914949},8.0120611673486983E-2,1,0,0,{"$f":"IF(I386 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I386)/100000*V386,Afskrivning!$C$33)/100","v":6.6062836891667948E-2},0.88080948715453666,{"$f":"IFERROR(INDEX(AL$548:AL$610,MATCH($D386,$C$548:$C$610,0)),INDEX(AL$548:AL$610,MATCH(ROUND($J$228+$D386-$I386,1),$C$548:$C$610,0)))","v":260.82},null,{"$f":"IFERROR(INDEX(AN$548:AN$610,MATCH($D386,$C$548:$C$610,0)),INDEX(AN$548:AN$610,MATCH(ROUND($J$228+$D386-$I386,1),$C$548:$C$610,0)))","v":0},8020,{"$f":"IFERROR(INDEX(AP$548:AP$610,MATCH($D386,$C$548:$C$610,0)),INDEX(AP$548:AP$610,MATCH(ROUND($J$228+$D386-$I386,1),$C$548:$C$610,0)))","v":0},5100,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I386","v":1.129030947},{"$f":"IFERROR(VLOOKUP(C386&\"-\"&I386,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C386&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.18345871454207308},70263,1009,0,4,35000,null,null,1.1359999999999999,1,1138.0611271752516,{"$f":"IFERROR(INDEX(BD$548:BD$610,MATCH($D386,$C$548:$C$610,0)),INDEX(BD$548:BD$610,MATCH(ROUND($J$228+$D386-$I386,1),$C$548:$C$610,0)))","v":15348.713788864443},null,null,{"$f":"BG385","v":"Diesel"},2011,9.10170148610812E-2,null,218177.30769230769,0,152361.23076923078,{"$f":"BM386*'Ny Regafg'!$F$4","v":38090.307692307695},null,190451.53846153847,{"$f":"IF(BP386>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP386*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP386>'Ny Regafg'!$F$80,(BP386-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":57725.769230769234},{"$f":"BL386*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},27725.769230769234,27725.769230769234,null,{"$f":"MIN(BV386-BW386,'Ny Regafg'!$F$117)","v":27725.769230769234},0,{"$f":"IF(BI386<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI386-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI386<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI386-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI386,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI386,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI386,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI386,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2011,10.986956686354686]
[null,null,3,11.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I387)),ABS($F$422:$F$484-I387),0))","v":10},0,0,0,11,11,"Stor varebil, diesel","Mercedes-benz","Sprinter","316 cdi",2011,2010,null,27.371417037727234,1,2.8628760746718471E-3,16468.963319932151,248992.00000000003,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D387,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D387-$I387,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P387))","v":8.4361220586333718E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D387,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D387-$I387,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P387))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD387","v":3.0357177843914949},7.4261637840082509E-2,1,0,0,{"$f":"IF(I387 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I387)/100000*V387,Afskrivning!$C$33)/100","v":7.6738467660942514E-2},0.9152798588897777,260.82,null,0,6820,0,4600,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I387","v":1.2226201400000001},{"$f":"IFERROR(VLOOKUP(C387&\"-\"&I387,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C387&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.14576858044229196},70263,1009,0,4,35000,null,null,1.1359999999999999,1,1263.8030091358619,25083.198162827699,null,null,"Diesel",2010,8.4361220586333718E-2,null,358240.00000000006,0,248992.00000000003,{"$f":"BM387*'Ny Regafg'!$F$4","v":62248.000000000007},null,311240.00000000006,{"$f":"IF(BP387>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP387*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP387>'Ny Regafg'!$F$80,(BP387-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":118120.00000000003},{"$f":"BL387*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},88120.000000000029,88120.000000000029,null,{"$f":"MIN(BV387-BW387,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI387<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI387-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI387<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI387-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI387,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},{"$f":"VLOOKUP(CI387,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},{"$f":"VLOOKUP(CI387,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4600},{"$f":"VLOOKUP(CI387,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4600},null,2010,11.853787712526261]
[null,null,3,11.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I388)),ABS($F$422:$F$484-I388),0))","v":10},0,0,0,11,11,"Stor varebil, diesel","Toyota","Hiace","2,5 d-4d van",2011,2010,null,27.371417037727234,{"$f":"INDEX(skrotrate_vbil,MATCH(I388&\" \"&IF(P388>original_år,0,original_år-P388),match_skrot,0))","v":1},2.8628760746718471E-3,16468.963319932151,132160.61538461538,34799.230769230766,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D388,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D388-$I388,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P388))","v":9.8710507107851744E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D388,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D388-$I388,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P388))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD388","v":3.0357177843914949},8.6893052031559642E-2,1,0,0,{"$f":"IF(I388 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I388)/100000*V388,Afskrivning!$C$33)/100","v":4.0731441611548035E-2},{"$f":"1-AJ388/(V388/X388)","v":0.9152798588897777},260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I388","v":1.2226201400000001},{"$f":"IFERROR(VLOOKUP(C388&\"-\"&I388,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C388&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.14576858044229196},70263,1009,0,4,35000,null,null,1.1359999999999999,1,{"$f":"AJ388*U388","v":670.80461786854266},13313.724557469965,null,null,"Diesel",2010,9.8710507107851744E-2,null,180301.15384615381,0,132160.61538461538,{"$f":"BM388*'Ny Regafg'!$F$4","v":33040.153846153844},null,165200.76923076922,{"$f":"IF(BP388>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP388*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP388>'Ny Regafg'!$F$80,(BP388-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":45100.38461538461},{"$f":"BL388*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},15100.38461538461,15100.38461538461,null,{"$f":"MIN(BV388-BW388,'Ny Regafg'!$F$117)","v":15100.38461538461},0,{"$f":"IF(BI388<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI388-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI388<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI388-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI388,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI388,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI388,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI388,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2010,10.130633802816892]
[null,null,3,11.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I389)),ABS($F$422:$F$484-I389),0))","v":10},0,0,0,11,11,"Stor varebil, diesel","Mercedes-benz","Vito","113 cdi",2011,2010,null,27.371417037727234,1,2.8628760746718471E-3,16468.963319932151,152361.23076923078,42374.461538461539,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D389,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D389-$I389,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P389))","v":9.10170148610812E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D389,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D389-$I389,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P389))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD389","v":3.0357177843914949},8.0120611673486983E-2,1,0,0,{"$f":"IF(I389 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I389)/100000*V389,Afskrivning!$C$33)/100","v":4.6957200954914277E-2},0.91527985888977759,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I389","v":1.2226201400000001},{"$f":"IFERROR(VLOOKUP(C389&\"-\"&I389,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C389&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.14576858044229196},70263,1009,0,4,35000,null,null,1.1359999999999999,1,773.33642013316614,15348.713788864443,null,null,"Diesel",2010,9.10170148610812E-2,null,218177.30769230769,0,152361.23076923078,{"$f":"BM389*'Ny Regafg'!$F$4","v":38090.307692307695},null,190451.53846153847,{"$f":"IF(BP389>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP389*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP389>'Ny Regafg'!$F$80,(BP389-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":57725.769230769234},{"$f":"BL389*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},27725.769230769234,27725.769230769234,null,{"$f":"MIN(BV389-BW389,'Ny Regafg'!$F$117)","v":27725.769230769234},0,{"$f":"IF(BI389<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI389-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI389<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI389-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI389,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI389,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI389,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI389,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2010,10.986956686354686]
[null,null,3,12.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I390)),ABS($F$422:$F$484-I390),0))","v":10},0,0,0,12,12,"Stor varebil, diesel","Mercedes-benz","Sprinter","316 cdi",2011,2009,null,21.601219297249255,1,2.259350103233445E-3,15744.328933855142,248992.00000000003,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D390,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D390-$I390,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P390))","v":8.4361220586333718E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D390,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D390-$I390,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P390))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD390","v":3.0357177843914949},7.4261637840082509E-2,1,0,0,{"$f":"IF(I390 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I390)/100000*V390,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.97981872133442782,260.82,null,0,6820,0,4600,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I390","v":1.316209333},{"$f":"IFERROR(VLOOKUP(C390&\"-\"&I390,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C390&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,287.80563057589137,25083.198162827699,null,null,"Diesel",2009,8.4361220586333718E-2,null,358240.00000000006,0,248992.00000000003,{"$f":"BM390*'Ny Regafg'!$F$4","v":62248.000000000007},null,311240.00000000006,{"$f":"IF(BP390>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP390*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP390>'Ny Regafg'!$F$80,(BP390-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":118120.00000000003},{"$f":"BL390*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},88120.000000000029,88120.000000000029,null,{"$f":"MIN(BV390-BW390,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI390<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI390-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI390<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI390-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI390,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},{"$f":"VLOOKUP(CI390,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6820},{"$f":"VLOOKUP(CI390,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4600},{"$f":"VLOOKUP(CI390,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":4600},null,2009,11.853787712526261]
[null,null,3,12.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I391)),ABS($F$422:$F$484-I391),0))","v":10},0,0,0,12,12,"Stor varebil, diesel","Toyota","Hiace","2,5 d-4d van",2011,2009,null,21.601219297249255,1,2.259350103233445E-3,15744.328933855142,132160.61538461538,34799.230769230766,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D391,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D391-$I391,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P391))","v":9.8710507107851744E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D391,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D391-$I391,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P391))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD391","v":3.0357177843914949},8.6893052031559642E-2,1,0,0,{"$f":"IF(I391 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I391)/100000*V391,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.96197825711635498,260.82,null,0,9300,0,5540,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I391","v":1.316209333},{"$f":"IFERROR(VLOOKUP(C391&\"-\"&I391,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C391&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,287.80563057589137,13313.724557469965,null,null,"Diesel",2009,9.8710507107851744E-2,null,180301.15384615381,0,132160.61538461538,{"$f":"BM391*'Ny Regafg'!$F$4","v":33040.153846153844},null,165200.76923076922,{"$f":"IF(BP391>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP391*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP391>'Ny Regafg'!$F$80,(BP391-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":45100.38461538461},{"$f":"BL391*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},15100.38461538461,15100.38461538461,null,{"$f":"MIN(BV391-BW391,'Ny Regafg'!$F$117)","v":15100.38461538461},0,{"$f":"IF(BI391<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI391-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI391<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI391-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI391,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI391,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":9300},{"$f":"VLOOKUP(CI391,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},{"$f":"VLOOKUP(CI391,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5540},null,2009,10.130633802816892]
[null,null,3,12.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I392)),ABS($F$422:$F$484-I392),0))","v":10},0,0,0,12,12,"Stor varebil, diesel","Mercedes-benz","Vito","113 cdi",2011,2009,null,21.601219297249255,1,2.259350103233445E-3,15744.328933855142,152361.23076923078,42374.461538461539,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D392,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D392-$I392,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P392))","v":9.10170148610812E-2},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D392,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D392-$I392,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P392))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD392","v":3.0357177843914949},8.0120611673486983E-2,1,0,0,{"$f":"IF(I392 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I392)/100000*V392,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.96701932038663385,260.82,null,0,8020,0,5100,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I392","v":1.316209333},{"$f":"IFERROR(VLOOKUP(C392&\"-\"&I392,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C392&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,287.80563057589137,15348.713788864443,null,null,"Diesel",2009,9.10170148610812E-2,null,218177.30769230769,0,152361.23076923078,{"$f":"BM392*'Ny Regafg'!$F$4","v":38090.307692307695},null,190451.53846153847,{"$f":"IF(BP392>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP392*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP392>'Ny Regafg'!$F$80,(BP392-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":57725.769230769234},{"$f":"BL392*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},27725.769230769234,27725.769230769234,null,{"$f":"MIN(BV392-BW392,'Ny Regafg'!$F$117)","v":27725.769230769234},0,{"$f":"IF(BI392<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI392-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI392<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI392-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI392,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI392,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":8020},{"$f":"VLOOKUP(CI392,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},{"$f":"VLOOKUP(CI392,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":5100},null,2009,10.986956686354686]
[null,null,3,13.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I393)),ABS($F$422:$F$484-I393),0))","v":14},0,0,0,13,13,"Stor varebil, diesel","Mercedes-benz","Sprinter","315 cdi",2007,2008,null,41.135963933272144,1,4.3025601046085826E-3,15051.578460765513,240136,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D393,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D393-$I393,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P393))","v":0.11605545746040624},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D393,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D393-$I393,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P393))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD393","v":3.0357177843914949},0.10216149424331536,1,0,0,{"$f":"IF(I393 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I393)/100000*V393,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.97907445390321257,260.82,null,0,11740,0,6480,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I393","v":1.4097985260000001},{"$f":"IFERROR(VLOOKUP(C393&\"-\"&I393,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C393&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,275.14218283055209,24191.053825138119,null,null,"Diesel",2008,0.11605545746040624,null,347170,0,240136,{"$f":"BM393*'Ny Regafg'!$F$4","v":60034},null,300170,{"$f":"IF(BP393>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP393*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP393>'Ny Regafg'!$F$80,(BP393-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":112585},{"$f":"BL393*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},82585,82585,null,{"$f":"MIN(BV393-BW393,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI393<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI393-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI393<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI393-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI393,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI393,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI393,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},{"$f":"VLOOKUP(CI393,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},null,2008,8.6165702318752437]
[null,null,3,13.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I394)),ABS($F$422:$F$484-I394),0))","v":14},0,0,0,13,13,{"$f":"IFERROR(INDEX(K$548:K$610,MATCH($D394,$C$548:$C$610,0)),INDEX(K$548:K$610,MATCH(ROUND($J$228+$D394-$I394,1),$C$548:$C$610,0)))","v":"Stor varebil, diesel"},"Volkswagen","Transport.kassevogn","2,5 tdi",2007,2008,null,41.135963933272144,1,4.3025601046085826E-3,{"$f":"IFERROR(INDEX(U$548:U$610,MATCH($D394,$C$548:$C$610,0)),INDEX(U$548:U$610,MATCH(ROUND($J$228+$D394-$I394,1),$C$548:$C$610,0)))","v":15051.578460765513},122891.69230769231,31404.38461538461,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D394,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D394-$I394,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P394))","v":0.14472187527214753},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D394,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D394-$I394,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P394))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD394","v":3.0357177843914949},0.12739601696491862,1,0,0,{"$f":"IF(I394 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I394)/100000*V394,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.95911052372102779,260.82,null,0,15440,0,7820,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I394","v":1.4097985260000001},{"$f":"IFERROR(VLOOKUP(C394&\"-\"&I394,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C394&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},{"$f":"IFERROR(INDEX(AT$548:AT$610,MATCH($D394,$C$548:$C$610,0)),INDEX(AT$548:AT$610,MATCH(ROUND($J$228+$D394-$I394,1),$C$548:$C$610,0)))","v":70263},1009,0,4,35000,null,null,{"$f":"IFERROR(INDEX(BA$548:BA$610,MATCH($D394,$C$548:$C$610,0)),INDEX(BA$548:BA$610,MATCH(ROUND($J$228+$D394-$I394,1),$C$548:$C$610,0)))","v":1.1359999999999999},1,275.14218283055209,12379.9827734188,null,null,"Diesel",2008,0.14472187527214753,null,162921.92307692306,0,122891.69230769231,{"$f":"BM394*'Ny Regafg'!$F$4","v":30722.923076923078},null,153614.61538461538,{"$f":"IF(BP394>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP394*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP394>'Ny Regafg'!$F$80,(BP394-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":39307.307692307688},{"$f":"BL394*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},9307.3076923076878,9307.3076923076878,null,{"$f":"MIN(BV394-BW394,'Ny Regafg'!$F$117)","v":9307.3076923076878},0,{"$f":"IF(BI394<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI394-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI394<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI394-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI394,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI394,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI394,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},{"$f":"VLOOKUP(CI394,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},null,2008,6.9098054327966212]
[null,null,3,13.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I395)),ABS($F$422:$F$484-I395),0))","v":14},0,0,0,13,13,"Stor varebil, diesel","Mercedes-benz","Ml","320 cdi aut.",2007,2008,null,41.135963933272144,1,4.3025601046085826E-3,15051.578460765513,446400,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D395,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D395-$I395,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P395))","v":0.13060441948199455},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D395,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D395-$I395,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P395))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD395","v":3.0357177843914949},0.11496867912147408,1,0,0,{"$f":"IF(I395 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I395)/100000*V395,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.98874333123320313,260.82,null,0,12960,0,6860,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I395","v":1.4097985260000001},{"$f":"IFERROR(VLOOKUP(C395&\"-\"&I395,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C395&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,275.14218283055209,44969.877184352437,null,null,"Diesel",2008,0.13060441948199455,null,605000,0,446400,{"$f":"BM395*'Ny Regafg'!$F$4","v":111600},null,558000,{"$f":"IF(BP395>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP395*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP395>'Ny Regafg'!$F$80,(BP395-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":241500},{"$f":"BL395*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},211500,211500,null,{"$f":"MIN(BV395-BW395,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI395<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI395-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI395<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI395-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI395,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI395,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI395,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},{"$f":"VLOOKUP(CI395,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},null,2008,7.6567087390014583]
[null,null,3,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I396)),ABS($F$422:$F$484-I396),0))","v":14},14,14.1,1,14,14,"Stor varebil, diesel","Mercedes-benz","Sprinter","315 cdi",2007,2007,null,59.298342423994853,1,6.2022293387061578E-3,14389.309008491835,240136,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D396,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D396-$I396,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P396))","v":0.11605545746040624},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D396,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D396-$I396,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P396))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD396","v":3.0357177843914949},0.10216149424331536,1,0,0,{"$f":"IF(I396 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I396)/100000*V396,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.97907445390321257,260.82,null,0,11740,0,6480,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I396","v":1.503387719},{"$f":"IFERROR(VLOOKUP(C396&\"-\"&I396,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C396&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,263.03592678600791,24191.053825138119,null,null,"Diesel",2007,0.11605545746040624,null,347170,0,240136,{"$f":"BM396*'Ny Regafg'!$F$4","v":60034},null,300170,{"$f":"IF(BP396>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP396*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP396>'Ny Regafg'!$F$80,(BP396-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":112585},{"$f":"BL396*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},82585,82585,null,{"$f":"MIN(BV396-BW396,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI396<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI396-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI396<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI396-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI396,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI396,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI396,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},{"$f":"VLOOKUP(CI396,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},null,2007,8.6165702318752437]
[null,null,3,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I397)),ABS($F$422:$F$484-I397),0))","v":14},14,14.2,1,14,14,"Stor varebil, diesel","Volkswagen","Transport.kassevogn","2,5 tdi",2007,2007,null,59.298342423994853,1,6.2022293387061578E-3,14389.309008491835,122891.69230769231,31404.38461538461,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D397,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D397-$I397,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P397))","v":0.14472187527214753},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D397,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D397-$I397,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P397))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD397","v":3.0357177843914949},0.12739601696491862,1,0,0,{"$f":"IF(I397 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I397)/100000*V397,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.95911052372102779,260.82,null,0,15440,0,7820,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I397","v":1.503387719},{"$f":"IFERROR(VLOOKUP(C397&\"-\"&I397,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C397&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,263.03592678600791,12379.9827734188,null,null,"Diesel",2007,0.14472187527214753,null,162921.92307692306,0,122891.69230769231,{"$f":"BM397*'Ny Regafg'!$F$4","v":30722.923076923078},null,153614.61538461538,{"$f":"IF(BP397>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP397*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP397>'Ny Regafg'!$F$80,(BP397-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":39307.307692307688},{"$f":"BL397*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},9307.3076923076878,9307.3076923076878,null,{"$f":"MIN(BV397-BW397,'Ny Regafg'!$F$117)","v":9307.3076923076878},0,{"$f":"IF(BI397<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI397-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI397<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI397-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI397,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI397,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI397,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},{"$f":"VLOOKUP(CI397,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},null,2007,6.9098054327966212]
[null,null,3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I398)),ABS($F$422:$F$484-I398),0))","v":14},14,14.3,1,14,14,"Stor varebil, diesel","Mercedes-benz","Ml","320 cdi aut.",2007,2007,null,59.298342423994853,1,6.2022293387061578E-3,14389.309008491835,446400,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D398,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D398-$I398,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P398))","v":0.13060441948199455},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D398,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D398-$I398,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P398))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD398","v":3.0357177843914949},0.11496867912147408,1,0,0,{"$f":"IF(I398 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I398)/100000*V398,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.98874333123320313,260.82,null,0,12960,0,6860,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I398","v":1.503387719},{"$f":"IFERROR(VLOOKUP(C398&\"-\"&I398,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C398&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,263.03592678600791,44969.877184352437,null,null,"Diesel",2007,0.13060441948199455,null,605000,0,446400,{"$f":"BM398*'Ny Regafg'!$F$4","v":111600},null,558000,{"$f":"IF(BP398>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP398*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP398>'Ny Regafg'!$F$80,(BP398-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":241500},{"$f":"BL398*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},211500,211500,null,{"$f":"MIN(BV398-BW398,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI398<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI398-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI398<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI398-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI398,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI398,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI398,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},{"$f":"VLOOKUP(CI398,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},null,2007,7.6567087390014583]
[null,null,3,15.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I399)),ABS($F$422:$F$484-I399),0))","v":14},0,0,0,15,15,"Stor varebil, diesel","Mercedes-benz","Sprinter","315 cdi",2007,2006,null,47.307500998274456,1,4.9480636159172069E-3,13756.179412118188,240136,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D399,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D399-$I399,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P399))","v":0.11605545746040624},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D399,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D399-$I399,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P399))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD399","v":3.0357177843914949},0.10216149424331536,1,0,0,{"$f":"IF(I399 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I399)/100000*V399,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.97907445390321257,260.82,null,0,11740,0,6480,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I399","v":1.5969769120000001},{"$f":"IFERROR(VLOOKUP(C399&\"-\"&I399,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C399&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,251.46234600742343,24191.053825138119,null,null,"Diesel",2006,0.11605545746040624,null,347170,0,240136,{"$f":"BM399*'Ny Regafg'!$F$4","v":60034},null,300170,{"$f":"IF(BP399>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP399*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP399>'Ny Regafg'!$F$80,(BP399-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":112585},{"$f":"BL399*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},82585,82585,null,{"$f":"MIN(BV399-BW399,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI399<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI399-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI399<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI399-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI399,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI399,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI399,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},{"$f":"VLOOKUP(CI399,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},null,2006,8.6165702318752437]
[null,null,3,15.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I400)),ABS($F$422:$F$484-I400),0))","v":14},0,0,0,15,15,"Stor varebil, diesel","Volkswagen","Transport.kassevogn","2,5 tdi",2007,2006,null,47.307500998274456,1,4.9480636159172069E-3,13756.179412118188,122891.69230769231,31404.38461538461,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D400,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D400-$I400,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P400))","v":0.14472187527214753},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D400,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D400-$I400,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P400))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD400","v":3.0357177843914949},0.12739601696491862,1,0,0,{"$f":"IF(I400 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I400)/100000*V400,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.95911052372102779,260.82,null,0,15440,0,7820,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I400","v":1.5969769120000001},{"$f":"IFERROR(VLOOKUP(C400&\"-\"&I400,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C400&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,251.46234600742343,12379.9827734188,null,null,"Diesel",2006,0.14472187527214753,null,162921.92307692306,0,122891.69230769231,{"$f":"BM400*'Ny Regafg'!$F$4","v":30722.923076923078},null,153614.61538461538,{"$f":"IF(BP400>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP400*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP400>'Ny Regafg'!$F$80,(BP400-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":39307.307692307688},{"$f":"BL400*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},9307.3076923076878,9307.3076923076878,null,{"$f":"MIN(BV400-BW400,'Ny Regafg'!$F$117)","v":9307.3076923076878},0,{"$f":"IF(BI400<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI400-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI400<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI400-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI400,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI400,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI400,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},{"$f":"VLOOKUP(CI400,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},null,2006,6.9098054327966212]
[null,null,3,15.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I401)),ABS($F$422:$F$484-I401),0))","v":14},0,0,0,15,15,"Stor varebil, diesel","Mercedes-benz","Ml","320 cdi aut.",2007,2006,null,47.307500998274456,1,4.9480636159172069E-3,13756.179412118188,446400,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D401,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D401-$I401,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P401))","v":0.13060441948199455},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D401,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D401-$I401,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P401))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD401","v":3.0357177843914949},0.11496867912147408,1,0,0,{"$f":"IF(I401 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I401)/100000*V401,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.98874333123320313,260.82,null,0,12960,0,6860,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I401","v":1.5969769120000001},{"$f":"IFERROR(VLOOKUP(C401&\"-\"&I401,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C401&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,251.46234600742343,44969.877184352437,null,null,"Diesel",2006,0.13060441948199455,null,605000,0,446400,{"$f":"BM401*'Ny Regafg'!$F$4","v":111600},null,558000,{"$f":"IF(BP401>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP401*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP401>'Ny Regafg'!$F$80,(BP401-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":241500},{"$f":"BL401*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},211500,211500,null,{"$f":"MIN(BV401-BW401,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI401<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI401-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI401<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI401-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI401,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI401,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI401,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},{"$f":"VLOOKUP(CI401,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},null,2006,7.6567087390014583]
[null,null,3,16.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I402)),ABS($F$422:$F$484-I402),0))","v":14},0,0,0,16,16,"Stor varebil, diesel","Mercedes-benz","Sprinter","315 cdi",2007,2005,null,23.632180809819026,1,2.4717757556905725E-3,13150.90751798499,240136,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D402,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D402-$I402,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P402))","v":0.11605545746040624},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D402,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D402-$I402,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P402))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD402","v":3.0357177843914949},0.10216149424331536,1,0,0,{"$f":"IF(I402 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I402)/100000*V402,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.97907445390321257,260.82,null,0,11740,0,6480,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I402","v":1.690566105},{"$f":"IFERROR(VLOOKUP(C402&\"-\"&I402,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C402&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,240.39800278309684,24191.053825138119,null,null,"Diesel",2005,0.11605545746040624,null,347170,0,240136,{"$f":"BM402*'Ny Regafg'!$F$4","v":60034},null,300170,{"$f":"IF(BP402>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP402*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP402>'Ny Regafg'!$F$80,(BP402-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":112585},{"$f":"BL402*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},82585,82585,null,{"$f":"MIN(BV402-BW402,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI402<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI402-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI402<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI402-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI402,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI402,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI402,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},{"$f":"VLOOKUP(CI402,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},null,2005,8.6165702318752437]
[null,null,3,16.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I403)),ABS($F$422:$F$484-I403),0))","v":14},0,0,0,16,16,"Stor varebil, diesel","Volkswagen","Transport.kassevogn","2,5 tdi",2007,2005,null,23.632180809819026,1,2.4717757556905725E-3,13150.90751798499,122891.69230769231,31404.38461538461,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D403,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D403-$I403,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P403))","v":0.14472187527214753},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D403,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D403-$I403,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P403))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD403","v":3.0357177843914949},0.12739601696491862,1,0,0,{"$f":"IF(I403 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I403)/100000*V403,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.95911052372102779,260.82,null,0,15440,0,7820,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I403","v":1.690566105},{"$f":"IFERROR(VLOOKUP(C403&\"-\"&I403,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C403&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,240.39800278309684,12379.9827734188,null,null,"Diesel",2005,0.14472187527214753,null,162921.92307692306,0,122891.69230769231,{"$f":"BM403*'Ny Regafg'!$F$4","v":30722.923076923078},null,153614.61538461538,{"$f":"IF(BP403>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP403*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP403>'Ny Regafg'!$F$80,(BP403-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":39307.307692307688},{"$f":"BL403*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},9307.3076923076878,9307.3076923076878,null,{"$f":"MIN(BV403-BW403,'Ny Regafg'!$F$117)","v":9307.3076923076878},0,{"$f":"IF(BI403<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI403-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI403<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI403-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI403,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI403,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI403,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},{"$f":"VLOOKUP(CI403,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},null,2005,6.9098054327966212]
[null,null,3,16.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I404)),ABS($F$422:$F$484-I404),0))","v":14},0,0,0,16,16,{"$f":"IFERROR(INDEX(K$548:K$610,MATCH($D404,$C$548:$C$610,0)),INDEX(K$548:K$610,MATCH(ROUND($J$228+$D404-$I404,1),$C$548:$C$610,0)))","v":"Stor varebil, diesel"},"Mercedes-benz","Ml","320 cdi aut.",2007,2005,null,23.632180809819026,1,2.4717757556905725E-3,{"$f":"IFERROR(INDEX(U$548:U$610,MATCH($D404,$C$548:$C$610,0)),INDEX(U$548:U$610,MATCH(ROUND($J$228+$D404-$I404,1),$C$548:$C$610,0)))","v":13150.90751798499},446400,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D404,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D404-$I404,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P404))","v":0.13060441948199455},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D404,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D404-$I404,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P404))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD404","v":3.0357177843914949},0.11496867912147408,1,0,0,{"$f":"IF(I404 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I404)/100000*V404,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.98874333123320313,260.82,null,0,12960,0,6860,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I404","v":1.690566105},{"$f":"IFERROR(VLOOKUP(C404&\"-\"&I404,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C404&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},{"$f":"IFERROR(INDEX(AT$548:AT$610,MATCH($D404,$C$548:$C$610,0)),INDEX(AT$548:AT$610,MATCH(ROUND($J$228+$D404-$I404,1),$C$548:$C$610,0)))","v":70263},1009,0,4,35000,null,null,1.1359999999999999,1,240.39800278309684,44969.877184352437,null,null,"Diesel",2005,0.13060441948199455,null,605000,0,446400,{"$f":"BM404*'Ny Regafg'!$F$4","v":111600},null,558000,{"$f":"IF(BP404>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP404*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP404>'Ny Regafg'!$F$80,(BP404-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":241500},{"$f":"BL404*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},211500,211500,null,{"$f":"MIN(BV404-BW404,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI404<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI404-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI404<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI404-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI404,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI404,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI404,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},{"$f":"VLOOKUP(CI404,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},null,2005,7.6567087390014583]
[null,null,3,17.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I405)),ABS($F$422:$F$484-I405),0))","v":14},0,0,0,17,17,"Stor varebil, diesel","Mercedes-benz","Sprinter","315 cdi",2007,2004,null,11.27732402571271,1,1.1795363424200607E-3,12572.267587193657,240136,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D405,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D405-$I405,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P405))","v":0.11605545746040624},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D405,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D405-$I405,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P405))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD405","v":3.0357177843914949},0.10216149424331536,1,0,0,{"$f":"IF(I405 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I405)/100000*V405,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.97907445390321257,260.82,null,0,11740,0,6480,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I405","v":1.7841552979999999},{"$f":"IFERROR(VLOOKUP(C405&\"-\"&I405,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C405&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,229.8204906606407,24191.053825138119,null,null,"Diesel",2004,0.11605545746040624,null,347170,0,240136,{"$f":"BM405*'Ny Regafg'!$F$4","v":60034},null,300170,{"$f":"IF(BP405>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP405*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP405>'Ny Regafg'!$F$80,(BP405-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":112585},{"$f":"BL405*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},82585,82585,null,{"$f":"MIN(BV405-BW405,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI405<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI405-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI405<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI405-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI405,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI405,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI405,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},{"$f":"VLOOKUP(CI405,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},null,2004,8.6165702318752437]
[null,null,3,17.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I406)),ABS($F$422:$F$484-I406),0))","v":14},0,0,0,17,17,"Stor varebil, diesel","Volkswagen","Transport.kassevogn","2,5 tdi",2007,2004,null,11.27732402571271,1,1.1795363424200607E-3,12572.267587193657,122891.69230769231,31404.38461538461,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D406,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D406-$I406,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P406))","v":0.14472187527214753},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D406,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D406-$I406,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P406))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD406","v":3.0357177843914949},0.12739601696491862,1,0,0,{"$f":"IF(I406 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I406)/100000*V406,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.95911052372102779,260.82,null,0,15440,0,7820,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I406","v":1.7841552979999999},{"$f":"IFERROR(VLOOKUP(C406&\"-\"&I406,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C406&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,229.8204906606407,12379.9827734188,null,null,"Diesel",2004,0.14472187527214753,null,162921.92307692306,0,122891.69230769231,{"$f":"BM406*'Ny Regafg'!$F$4","v":30722.923076923078},null,153614.61538461538,{"$f":"IF(BP406>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP406*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP406>'Ny Regafg'!$F$80,(BP406-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":39307.307692307688},{"$f":"BL406*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},9307.3076923076878,9307.3076923076878,null,{"$f":"MIN(BV406-BW406,'Ny Regafg'!$F$117)","v":9307.3076923076878},0,{"$f":"IF(BI406<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI406-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI406<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI406-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI406,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI406,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI406,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},{"$f":"VLOOKUP(CI406,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},null,2004,6.9098054327966212]
[null,null,3,17.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I407)),ABS($F$422:$F$484-I407),0))","v":14},0,0,0,17,17,"Stor varebil, diesel","Mercedes-benz","Ml","320 cdi aut.",2007,2004,null,11.27732402571271,1,1.1795363424200607E-3,12572.267587193657,446400,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D407,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D407-$I407,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P407))","v":0.13060441948199455},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D407,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D407-$I407,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P407))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD407","v":3.0357177843914949},0.11496867912147408,1,0,0,{"$f":"IF(I407 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I407)/100000*V407,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.98874333123320313,260.82,null,0,12960,0,6860,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I407","v":1.7841552979999999},{"$f":"IFERROR(VLOOKUP(C407&\"-\"&I407,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C407&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,229.8204906606407,44969.877184352437,null,null,"Diesel",2004,0.13060441948199455,null,605000,0,446400,{"$f":"BM407*'Ny Regafg'!$F$4","v":111600},null,558000,{"$f":"IF(BP407>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP407*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP407>'Ny Regafg'!$F$80,(BP407-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":241500},{"$f":"BL407*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},211500,211500,null,{"$f":"MIN(BV407-BW407,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI407<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI407-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI407<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI407-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI407,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI407,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI407,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},{"$f":"VLOOKUP(CI407,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},null,2004,7.6567087390014583]
[null,null,3,18.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I408)),ABS($F$422:$F$484-I408),0))","v":14},0,0,0,18,18,"Stor varebil, diesel","Mercedes-benz","Sprinter","315 cdi",2007,2003,null,6.177811136065567,1,6.4615973922378938E-4,12019.087813357133,240136,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D408,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D408-$I408,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P408))","v":0.11605545746040624},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D408,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D408-$I408,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P408))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD408","v":3.0357177843914949},0.10216149424331536,1,0,0,{"$f":"IF(I408 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I408)/100000*V408,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.97907445390321257,260.82,null,0,11740,0,6480,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I408","v":1.8777444910000001},{"$f":"IFERROR(VLOOKUP(C408&\"-\"&I408,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C408&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,219.70838907157247,24191.053825138119,null,null,"Diesel",2003,0.11605545746040624,null,347170,0,240136,{"$f":"BM408*'Ny Regafg'!$F$4","v":60034},null,300170,{"$f":"IF(BP408>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP408*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP408>'Ny Regafg'!$F$80,(BP408-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":112585},{"$f":"BL408*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},82585,82585,null,{"$f":"MIN(BV408-BW408,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI408<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI408-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI408<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI408-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI408,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI408,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI408,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},{"$f":"VLOOKUP(CI408,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},null,2003,8.6165702318752437]
[null,null,3,18.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I409)),ABS($F$422:$F$484-I409),0))","v":14},0,0,0,18,18,"Stor varebil, diesel","Volkswagen","Transport.kassevogn","2,5 tdi",2007,2003,null,6.177811136065567,1,6.4615973922378938E-4,12019.087813357133,122891.69230769231,31404.38461538461,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D409,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D409-$I409,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P409))","v":0.14472187527214753},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D409,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D409-$I409,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P409))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD409","v":3.0357177843914949},0.12739601696491862,1,0,0,{"$f":"IF(I409 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I409)/100000*V409,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.95911052372102779,260.82,null,0,15440,0,7820,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I409","v":1.8777444910000001},{"$f":"IFERROR(VLOOKUP(C409&\"-\"&I409,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C409&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,219.70838907157247,12379.9827734188,null,null,"Diesel",2003,0.14472187527214753,null,162921.92307692306,0,122891.69230769231,{"$f":"BM409*'Ny Regafg'!$F$4","v":30722.923076923078},null,153614.61538461538,{"$f":"IF(BP409>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP409*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP409>'Ny Regafg'!$F$80,(BP409-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":39307.307692307688},{"$f":"BL409*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},9307.3076923076878,9307.3076923076878,null,{"$f":"MIN(BV409-BW409,'Ny Regafg'!$F$117)","v":9307.3076923076878},0,{"$f":"IF(BI409<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI409-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI409<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI409-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI409,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI409,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI409,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},{"$f":"VLOOKUP(CI409,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},null,2003,6.9098054327966212]
[null,null,3,18.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I410)),ABS($F$422:$F$484-I410),0))","v":14},0,0,0,18,18,"Stor varebil, diesel","Mercedes-benz","Ml","320 cdi aut.",2007,2003,null,6.177811136065567,1,6.4615973922378938E-4,12019.087813357133,446400,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D410,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D410-$I410,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P410))","v":0.13060441948199455},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D410,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D410-$I410,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P410))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD410","v":3.0357177843914949},0.11496867912147408,1,0,0,{"$f":"IF(I410 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I410)/100000*V410,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.98874333123320313,260.82,null,0,12960,0,6860,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I410","v":1.8777444910000001},{"$f":"IFERROR(VLOOKUP(C410&\"-\"&I410,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C410&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,219.70838907157247,44969.877184352437,null,null,"Diesel",2003,0.13060441948199455,null,605000,0,446400,{"$f":"BM410*'Ny Regafg'!$F$4","v":111600},null,558000,{"$f":"IF(BP410>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP410*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP410>'Ny Regafg'!$F$80,(BP410-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":241500},{"$f":"BL410*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},211500,211500,null,{"$f":"MIN(BV410-BW410,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI410<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI410-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI410<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI410-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI410,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI410,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI410,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},{"$f":"VLOOKUP(CI410,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},null,2003,7.6567087390014583]
[null,null,3,19.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I411)),ABS($F$422:$F$484-I411),0))","v":14},0,0,0,19,19,"Stor varebil, diesel","Mercedes-benz","Sprinter","315 cdi",2007,2002,null,6.3426168681623194,1,6.6339737024370487E-4,11490.247949569419,240136,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D411,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D411-$I411,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P411))","v":0.11605545746040624},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D411,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D411-$I411,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P411))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD411","v":3.0357177843914949},0.10216149424331536,1,0,0,{"$f":"IF(I411 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I411)/100000*V411,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.97907445390321257,260.82,null,0,11740,0,6480,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I411","v":1.971333684},{"$f":"IFERROR(VLOOKUP(C411&\"-\"&I411,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C411&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,210.04121995242326,24191.053825138119,null,null,"Diesel",2002,0.11605545746040624,null,347170,0,240136,{"$f":"BM411*'Ny Regafg'!$F$4","v":60034},null,300170,{"$f":"IF(BP411>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP411*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP411>'Ny Regafg'!$F$80,(BP411-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":112585},{"$f":"BL411*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},82585,82585,null,{"$f":"MIN(BV411-BW411,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI411<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI411-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI411<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI411-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI411,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI411,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI411,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},{"$f":"VLOOKUP(CI411,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},null,2002,8.6165702318752437]
[null,null,3,19.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I412)),ABS($F$422:$F$484-I412),0))","v":14},0,0,0,19,19,"Stor varebil, diesel","Volkswagen","Transport.kassevogn","2,5 tdi",2007,2002,null,6.3426168681623194,1,6.6339737024370487E-4,11490.247949569419,122891.69230769231,31404.38461538461,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D412,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D412-$I412,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P412))","v":0.14472187527214753},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D412,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D412-$I412,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P412))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD412","v":3.0357177843914949},0.12739601696491862,1,0,0,{"$f":"IF(I412 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I412)/100000*V412,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.95911052372102779,260.82,null,0,15440,0,7820,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I412","v":1.971333684},{"$f":"IFERROR(VLOOKUP(C412&\"-\"&I412,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C412&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,210.04121995242326,12379.9827734188,null,null,"Diesel",2002,0.14472187527214753,null,162921.92307692306,0,122891.69230769231,{"$f":"BM412*'Ny Regafg'!$F$4","v":30722.923076923078},null,153614.61538461538,{"$f":"IF(BP412>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP412*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP412>'Ny Regafg'!$F$80,(BP412-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":39307.307692307688},{"$f":"BL412*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},9307.3076923076878,9307.3076923076878,null,{"$f":"MIN(BV412-BW412,'Ny Regafg'!$F$117)","v":9307.3076923076878},0,{"$f":"IF(BI412<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI412-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI412<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI412-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI412,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI412,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI412,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},{"$f":"VLOOKUP(CI412,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},null,2002,6.9098054327966212]
[null,null,3,19.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I413)),ABS($F$422:$F$484-I413),0))","v":14},0,0,0,19,19,"Stor varebil, diesel","Mercedes-benz","Ml","320 cdi aut.",2007,2002,null,6.3426168681623194,1,6.6339737024370487E-4,11490.247949569419,446400,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D413,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D413-$I413,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P413))","v":0.13060441948199455},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D413,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D413-$I413,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P413))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD413","v":3.0357177843914949},0.11496867912147408,1,0,0,{"$f":"IF(I413 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I413)/100000*V413,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.98874333123320313,260.82,null,0,12960,0,6860,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I413","v":1.971333684},{"$f":"IFERROR(VLOOKUP(C413&\"-\"&I413,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C413&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,210.04121995242326,44969.877184352437,null,null,"Diesel",2002,0.13060441948199455,null,605000,0,446400,{"$f":"BM413*'Ny Regafg'!$F$4","v":111600},null,558000,{"$f":"IF(BP413>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP413*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP413>'Ny Regafg'!$F$80,(BP413-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":241500},{"$f":"BL413*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},211500,211500,null,{"$f":"MIN(BV413-BW413,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI413<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI413-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI413<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI413-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI413,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI413,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI413,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},{"$f":"VLOOKUP(CI413,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},null,2002,7.6567087390014583]
[null,null,3,20.100000000000001,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I414)),ABS($F$422:$F$484-I414),0))","v":14},0,0,0,20,20,"Stor varebil, diesel","Mercedes-benz","Sprinter","315 cdi",2007,2001,null,4.6904570959896308,1,4.9059196974986089E-4,10984.677039788363,240136,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D414,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D414-$I414,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P414))","v":0.11605545746040624},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D414,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D414-$I414,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P414))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD414","v":3.0357177843914949},0.10216149424331536,1,0,0,{"$f":"IF(I414 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I414)/100000*V414,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.97907445390321257,260.82,null,0,11740,0,6480,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I414","v":2.0649228769999999},{"$f":"IFERROR(VLOOKUP(C414&\"-\"&I414,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C414&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,200.7994062745166,24191.053825138119,null,null,"Diesel",2001,0.11605545746040624,null,347170,0,240136,{"$f":"BM414*'Ny Regafg'!$F$4","v":60034},null,300170,{"$f":"IF(BP414>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP414*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP414>'Ny Regafg'!$F$80,(BP414-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":112585},{"$f":"BL414*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},82585,82585,null,{"$f":"MIN(BV414-BW414,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI414<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI414-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI414<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI414-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI414,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI414,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":11740},{"$f":"VLOOKUP(CI414,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},{"$f":"VLOOKUP(CI414,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6480},null,2001,8.6165702318752437]
[null,null,3,20.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I415)),ABS($F$422:$F$484-I415),0))","v":14},0,0,0,20,20,"Stor varebil, diesel","Volkswagen","Transport.kassevogn","2,5 tdi",2007,2001,null,4.6904570959896308,1,4.9059196974986089E-4,10984.677039788363,122891.69230769231,31404.38461538461,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D415,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D415-$I415,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P415))","v":0.14472187527214753},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D415,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D415-$I415,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P415))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD415","v":3.0357177843914949},0.12739601696491862,1,0,0,{"$f":"IF(I415 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I415)/100000*V415,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.95911052372102779,260.82,null,0,15440,0,7820,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I415","v":2.0649228769999999},{"$f":"IFERROR(VLOOKUP(C415&\"-\"&I415,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C415&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,200.7994062745166,12379.9827734188,null,null,"Diesel",2001,0.14472187527214753,null,162921.92307692306,0,122891.69230769231,{"$f":"BM415*'Ny Regafg'!$F$4","v":30722.923076923078},null,153614.61538461538,{"$f":"IF(BP415>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP415*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP415>'Ny Regafg'!$F$80,(BP415-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":39307.307692307688},{"$f":"BL415*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},9307.3076923076878,9307.3076923076878,null,{"$f":"MIN(BV415-BW415,'Ny Regafg'!$F$117)","v":9307.3076923076878},0,{"$f":"IF(BI415<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI415-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI415<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI415-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI415,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI415,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":15440},{"$f":"VLOOKUP(CI415,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},{"$f":"VLOOKUP(CI415,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":7820},null,2001,6.9098054327966212]
[null,null,3,20.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I416)),ABS($F$422:$F$484-I416),0))","v":14},0,0,0,20,20,"Stor varebil, diesel","Mercedes-benz","Ml","320 cdi aut.",2007,2001,null,4.6904570959896308,1,4.9059196974986089E-4,10984.677039788363,446400,56000,274890,12.9,1665,{"$f":"IFERROR(INDEX(AA$548:AA$610,MATCH($D416,$C$548:$C$610,0)),INDEX(AA$548:AA$610,MATCH(ROUND($J$228+$D416-$I416,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P416))","v":0.13060441948199455},{"$f":"IFERROR(INDEX(AB$548:AB$610,MATCH($D416,$C$548:$C$610,0)),INDEX(AB$548:AB$610,MATCH(ROUND($J$228+$D416-$I416,1),$C$548:$C$610,0)))*INDEX('Fælles forudsætninger'!$I$448:$I$488,('Fælles forudsætninger'!$C$447-P416))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$255:$C$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))","v":4.9475483053885361},{"$f":"INDEX(Brændstofpriser!$D$255:$D$285,MATCH(input_år,Brændstofpriser!$B$255:$B$285,0))/(1+Moms)-AD416","v":3.0357177843914949},0.11496867912147408,1,0,0,{"$f":"IF(I416 < 12,(Afskrivning!$F$33-(Afskrivning!$F$33-Afskrivning!$C$33)/12*I416)/100000*V416,Afskrivning!$C$33)/100","v":1.8279955391240645E-2},0.98874333123320313,260.82,null,0,12960,0,6860,{"$f":"RepOmk!$D$58+RepOmk!$E$58*'Varebiler - Diesel'!I416","v":2.0649228769999999},{"$f":"IFERROR(VLOOKUP(C416&\"-\"&I416,AndelVedlAfhKm!$A$2:$E$54,5,FALSE),VLOOKUP(C416&\"-12\",AndelVedlAfhKm!$A$2:$E$54,5,FALSE))","v":0.10807844634251083},70263,1009,0,4,35000,null,null,1.1359999999999999,1,200.7994062745166,44969.877184352437,null,null,"Diesel",2001,0.13060441948199455,null,605000,0,446400,{"$f":"BM416*'Ny Regafg'!$F$4","v":111600},null,558000,{"$f":"IF(BP416>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BP416*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BP416>'Ny Regafg'!$F$80,(BP416-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":241500},{"$f":"BL416*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},211500,211500,null,{"$f":"MIN(BV416-BW416,'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BI416<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BI416-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(BI416<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(BI416-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320},null,{"$f":"VLOOKUP(CI416,VB_D_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI416,VB_D_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":12960},{"$f":"VLOOKUP(CI416,VB_D_før_2017!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},{"$f":"VLOOKUP(CI416,VB_D_2017_2021!$G$5:$I$28,3)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":6860},null,2001,7.6567087390014583]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,"Årskørsel",null,null,null,null,null,"Grunddata"]
[null,null,"Mtachværdi","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Repræsentativ årgang","Årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per varebil]","Pris ekskl. registreringsafgift, og ekskl. moms [kr]","Registreringsafgift [kr]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Driftstimer - årligt [timer]","Brændstof-effektivitet [liter/km]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof-effektivitet [liter per km oplyst]","Olieforbrug [km. per liter]","Oliepris ekskl. moms [kr per liter] indregnet i vedligehold, derfor 0 her","Rabat på oliepris [Pct]","Marginal afskrivning [kr. per km]","Andel af afskr. som anses for fast omk. [Pct]","Chaufførtimeløn [kr per time]","Andel faste afskrivninger [%]","Forsikringsafgift [kr per år]","Ejerafgift [kr per år]","Vejbenyttelsesafgift [kr per år]","Udligningsafgift [kr per år]","Reparationsomk. årligt ekskl. moms - i alt  [kr per år]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Kapacitets-omkostninger, [kr. per år]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug","Samlede årlige margianle afsrkivninger","Årlige afskrivninger"]
[null,null,{"$f":"IF(COUNTIF(J420:J422,J422)=1,J422+0.1,IF(COUNTIF(J420:J422,J422)=2,J422+0.2,IF(COUNTIF(J420:J422,J422)=3,J422+0.3,0)))","v":0.1},{"$f":"IF(COUNTIF(I226:I422,I422)=1,E422+0.1,IF(COUNTIF(I226:I422,I422)=2,E422+0.2,IF(COUNTIF(I226:I422,I422)=3,E422+0.3,0)))","v":0},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I422)),ABS($F$422:$F$484-I422),0))","v":0},{"$f":"(IF(H422=0,0,I422))*1","v":0},0.1,1,0,{"$f":"I422+input_år-original_år","v":0},"Lille varebil, diesel ","DACIA","Dokker Van","1.5 dCi 95 Van",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Varerbiler_trafikarbejde!O9:O29)","v":1322.4207843208148},{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I422,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":57.288817191174893},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I422,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":23960.045982489199},89191.111111111109,19764.666666666664,282523.95910447987,13.4,1665,{"$f":"BA422*AF422*BB422","v":5.7827986539487557E-2},135,null,null,null,5.10204081632653E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},{"$f":"AJ422*U422","v":0},{"$f":"-PMT(Lånerente,Y422,V422)","v":8727.6617962661767}]
[null,null,{"$f":"IF(COUNTIF(J421:J423,J423)=1,J423+0.1,IF(COUNTIF(J421:J423,J423)=2,J423+0.2,IF(COUNTIF(J421:J423,J423)=3,J423+0.3,0)))","v":0.2},{"$f":"IF(COUNTIF(I420:I423,I423)=1,E423+0.1,IF(COUNTIF(I420:I423,I423)=2,E423+0.2,IF(COUNTIF(I420:I423,I423)=3,E423+0.3,0)))","v":0.2},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I423)),ABS($F$422:$F$484-I423),0))","v":0},{"$f":"(IF(H423=0,0,I423))*1","v":0},0.2,1,0,0,"Lille varebil, diesel ","FORD","Transit Courier","1.5 TDCI (75 HK) Van FWD M6",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I423,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":57.288817191174893},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I423,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":23960.045982489199},108592.5,31905.5,282523.95910447987,13.4,1665,5.8575118148524868E-2,137,null,null,null,5.1679586563307491E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"BB422","v":1.1334285361739562},{"$f":"AJ423*U423","v":0},{"$f":"-PMT(Lånerente,Y423,V423)","v":10626.155474510806}]
[null,null,{"$f":"IF(COUNTIF(J422:J424,J424)=1,J424+0.1,IF(COUNTIF(J422:J424,J424)=2,J424+0.2,IF(COUNTIF(J422:J424,J424)=3,J424+0.3,0)))","v":0.3},{"$f":"IF(COUNTIF(I421:I424,I424)=1,E424+0.1,IF(COUNTIF(I421:I424,I424)=2,E424+0.2,IF(COUNTIF(I421:I424,I424)=3,E424+0.3,0)))","v":0.3},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I424)),ABS($F$422:$F$484-I424),0))","v":0},0,0.3,1,0,0,"Lille varebil, diesel ","MERCEDES-BENZ","Citan","109 CDI Kassevogn lang  FWD Man",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I424,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":57.288817191174893},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I424,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":23960.045982489199},156956.66666666666,47000,282523.95910447987,13.4,1665,5.3716992235732522E-2,149,null,null,null,4.7393364928909949E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"BB423","v":1.1334285361739562},0,15358.758134870895]
[null,null,1.1000000000000001,{"$f":"IF(COUNTIF(I422:I425,I425)=1,E425+0.1,IF(COUNTIF(I422:I425,I425)=2,E425+0.2,IF(COUNTIF(I422:I425,I425)=3,E425+0.3,0)))","v":0.1},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I425)),ABS($F$422:$F$484-I425),0))","v":0},0,{"$f":"(IF(F425=0,0,IF(COUNTIF(F423:F425,F425)=1,F425&\",1\",IF(COUNTIF(F423:F425,F425)=2,F425&\",2\",IF(COUNTIF(F423:F425,F425)=3,F425&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I425>$D425,INDEX(K$422:K424,MATCH($D425,$G$422:$G424,0)),INDEX(K426:K$484,MATCH($D425,$G426:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I425>$D425,INDEX(L$422:L424,MATCH($D425,$G$422:$G424,0)),INDEX(L426:L$484,MATCH($D425,$G426:$G$484,0)))","v":"DACIA"},{"$f":"IF($I425>$D425,INDEX(M$422:M424,MATCH($D425,$G$422:$G424,0)),INDEX(M426:M$484,MATCH($D425,$G426:$G$484,0)))","v":"Dokker Van"},{"$f":"IF($I425>$D425,INDEX(N$422:N424,MATCH($D425,$G$422:$G424,0)),INDEX(N426:N$484,MATCH($D425,$G426:$G$484,0)))","v":"1.5 dCi 95 Van"},{"$f":"IF($I425>$D425,INDEX(O$422:O424,MATCH($D425,$G$422:$G424,0)),INDEX(O426:O$484,MATCH($D425,$G426:$G$484,0)))","v":2021},{"$f":"P422-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I425,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":88.602932240715759},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I425,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":23408.964924891879},{"$f":"IF($I425>$D425,INDEX(V$422:V424,MATCH($D425,$G$422:$G424,0)),INDEX(V426:V$484,MATCH($D425,$G426:$G$484,0)))","v":89191.111111111109},{"$f":"IF($I425>$D425,INDEX(W$422:W424,MATCH($D425,$G$422:$G424,0)),INDEX(W426:W$484,MATCH($D425,$G426:$G$484,0)))","v":19764.666666666664},{"$f":"IF($I425>$D425,INDEX(X$422:X424,MATCH($D425,$G$422:$G424,0)),INDEX(X426:X$484,MATCH($D425,$G426:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I425>$D425,INDEX(Y$422:Y424,MATCH($D425,$G$422:$G424,0)),INDEX(Y426:Y$484,MATCH($D425,$G426:$G$484,0)))","v":13.4},{"$f":"IF($I425>$D425,INDEX(Z$422:Z424,MATCH($D425,$G$422:$G424,0)),INDEX(Z426:Z$484,MATCH($D425,$G426:$G$484,0)))","v":1665},5.7827986539487557E-2,null,null,null,null,{"$f":"IF($I425>$D425,INDEX(AF$422:AF424,MATCH($D425,$G$422:$G424,0)),INDEX(AF426:AF$484,MATCH($D425,$G426:$G$484,0)))","v":5.10204081632653E-2},{"$f":"IF($I425>$D425,INDEX(AG$422:AG424,MATCH($D425,$G$422:$G424,0)),INDEX(AG426:AG$484,MATCH($D425,$G426:$G$484,0)))","v":1},{"$f":"IF($I425>$D425,INDEX(AH$422:AH424,MATCH($D425,$G$422:$G424,0)),INDEX(AH426:AH$484,MATCH($D425,$G426:$G$484,0)))","v":0},{"$f":"IF($I425>$D425,INDEX(AI$422:AI424,MATCH($D425,$G$422:$G424,0)),INDEX(AI426:AI$484,MATCH($D425,$G426:$G$484,0)))","v":0},null,null,{"$f":"IF($I425>$D425,INDEX(AL$422:AL424,MATCH($D425,$G$422:$G424,0)),INDEX(AL426:AL$484,MATCH($D425,$G426:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I425>$D425,INDEX(AT$422:AT424,MATCH($D425,$G$422:$G424,0)),INDEX(AT426:AT$484,MATCH($D425,$G426:$G$484,0)))","v":70263},{"$f":"IF($I425>$D425,INDEX(AU$422:AU424,MATCH($D425,$G$422:$G424,0)),INDEX(AU426:AU$484,MATCH($D425,$G426:$G$484,0)))","v":695},{"$f":"IF($I425>$D425,INDEX(AV$422:AV424,MATCH($D425,$G$422:$G424,0)),INDEX(AV426:AV$484,MATCH($D425,$G426:$G$484,0)))","v":0},{"$f":"IF($I425>$D425,INDEX(AW$422:AW424,MATCH($D425,$G$422:$G424,0)),INDEX(AW426:AW$484,MATCH($D425,$G426:$G$484,0)))","v":4},{"$f":"IF($I425>$D425,INDEX(AX$422:AX424,MATCH($D425,$G$422:$G424,0)),INDEX(AX426:AX$484,MATCH($D425,$G426:$G$484,0)))","v":35000},null,null,{"$f":"IF($I425>$D425,INDEX(BA$422:BA424,MATCH($D425,$G$422:$G424,0)),INDEX(BA426:BA$484,MATCH($D425,$G426:$G$484,0)))","v":1},{"$f":"IF($I425>$D425,INDEX(BB$422:BB424,MATCH($D425,$G$422:$G424,0)),INDEX(BB426:BB$484,MATCH($D425,$G426:$G$484,0)))","v":1.1334285361739562},0,8727.6617962661767]
[null,null,1.2,{"$f":"IF(COUNTIF(I423:I426,I426)=1,E426+0.1,IF(COUNTIF(I423:I426,I426)=2,E426+0.2,IF(COUNTIF(I423:I426,I426)=3,E426+0.3,0)))","v":0.2},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I426)),ABS($F$422:$F$484-I426),0))","v":0},0,{"$f":"(IF(F426=0,0,IF(COUNTIF(F424:F426,F426)=1,F426&\",1\",IF(COUNTIF(F424:F426,F426)=2,F426&\",2\",IF(COUNTIF(F424:F426,F426)=3,F426&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I426>$D426,INDEX(K$422:K425,MATCH($D426,$G$422:$G425,0)),INDEX(K427:K$484,MATCH($D426,$G427:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I426>$D426,INDEX(L$422:L425,MATCH($D426,$G$422:$G425,0)),INDEX(L427:L$484,MATCH($D426,$G427:$G$484,0)))","v":"FORD"},{"$f":"IF($I426>$D426,INDEX(M$422:M425,MATCH($D426,$G$422:$G425,0)),INDEX(M427:M$484,MATCH($D426,$G427:$G$484,0)))","v":"Transit Courier"},{"$f":"IF($I426>$D426,INDEX(N$422:N425,MATCH($D426,$G$422:$G425,0)),INDEX(N427:N$484,MATCH($D426,$G427:$G$484,0)))","v":"1.5 TDCI (75 HK) Van FWD M6"},{"$f":"IF($I426>$D426,INDEX(O$422:O425,MATCH($D426,$G$422:$G425,0)),INDEX(O427:O$484,MATCH($D426,$G427:$G$484,0)))","v":2021},{"$f":"P423-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I426,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":88.602932240715759},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I426,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":23408.964924891879},{"$f":"IF($I426>$D426,INDEX(V$422:V425,MATCH($D426,$G$422:$G425,0)),INDEX(V427:V$484,MATCH($D426,$G427:$G$484,0)))","v":108592.5},{"$f":"IF($I426>$D426,INDEX(W$422:W425,MATCH($D426,$G$422:$G425,0)),INDEX(W427:W$484,MATCH($D426,$G427:$G$484,0)))","v":31905.5},{"$f":"IF($I426>$D426,INDEX(X$422:X425,MATCH($D426,$G$422:$G425,0)),INDEX(X427:X$484,MATCH($D426,$G427:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I426>$D426,INDEX(Y$422:Y425,MATCH($D426,$G$422:$G425,0)),INDEX(Y427:Y$484,MATCH($D426,$G427:$G$484,0)))","v":13.4},{"$f":"IF($I426>$D426,INDEX(Z$422:Z425,MATCH($D426,$G$422:$G425,0)),INDEX(Z427:Z$484,MATCH($D426,$G427:$G$484,0)))","v":1665},5.8575118148524868E-2,null,null,null,null,{"$f":"IF($I426>$D426,INDEX(AF$422:AF425,MATCH($D426,$G$422:$G425,0)),INDEX(AF427:AF$484,MATCH($D426,$G427:$G$484,0)))","v":5.1679586563307491E-2},{"$f":"IF($I426>$D426,INDEX(AG$422:AG425,MATCH($D426,$G$422:$G425,0)),INDEX(AG427:AG$484,MATCH($D426,$G427:$G$484,0)))","v":1},{"$f":"IF($I426>$D426,INDEX(AH$422:AH425,MATCH($D426,$G$422:$G425,0)),INDEX(AH427:AH$484,MATCH($D426,$G427:$G$484,0)))","v":0},{"$f":"IF($I426>$D426,INDEX(AI$422:AI425,MATCH($D426,$G$422:$G425,0)),INDEX(AI427:AI$484,MATCH($D426,$G427:$G$484,0)))","v":0},null,null,{"$f":"IF($I426>$D426,INDEX(AL$422:AL425,MATCH($D426,$G$422:$G425,0)),INDEX(AL427:AL$484,MATCH($D426,$G427:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I426>$D426,INDEX(AT$422:AT425,MATCH($D426,$G$422:$G425,0)),INDEX(AT427:AT$484,MATCH($D426,$G427:$G$484,0)))","v":70263},{"$f":"IF($I426>$D426,INDEX(AU$422:AU425,MATCH($D426,$G$422:$G425,0)),INDEX(AU427:AU$484,MATCH($D426,$G427:$G$484,0)))","v":695},{"$f":"IF($I426>$D426,INDEX(AV$422:AV425,MATCH($D426,$G$422:$G425,0)),INDEX(AV427:AV$484,MATCH($D426,$G427:$G$484,0)))","v":0},{"$f":"IF($I426>$D426,INDEX(AW$422:AW425,MATCH($D426,$G$422:$G425,0)),INDEX(AW427:AW$484,MATCH($D426,$G427:$G$484,0)))","v":4},{"$f":"IF($I426>$D426,INDEX(AX$422:AX425,MATCH($D426,$G$422:$G425,0)),INDEX(AX427:AX$484,MATCH($D426,$G427:$G$484,0)))","v":35000},null,null,{"$f":"IF($I426>$D426,INDEX(BA$422:BA425,MATCH($D426,$G$422:$G425,0)),INDEX(BA427:BA$484,MATCH($D426,$G427:$G$484,0)))","v":1},{"$f":"IF($I426>$D426,INDEX(BB$422:BB425,MATCH($D426,$G$422:$G425,0)),INDEX(BB427:BB$484,MATCH($D426,$G427:$G$484,0)))","v":1.1334285361739562},0,10626.155474510806]
[null,null,1.3,0.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I427)),ABS($F$422:$F$484-I427),0))","v":0},0,0,0,1,1,{"$f":"IF($I427>$D427,INDEX(K$422:K426,MATCH($D427,$G$422:$G426,0)),INDEX(K428:K$484,MATCH($D427,$G428:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I427>$D427,INDEX(L$422:L426,MATCH($D427,$G$422:$G426,0)),INDEX(L428:L$484,MATCH($D427,$G428:$G$484,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($I427>$D427,INDEX(M$422:M426,MATCH($D427,$G$422:$G426,0)),INDEX(M428:M$484,MATCH($D427,$G428:$G$484,0)))","v":"Citan"},{"$f":"IF($I427>$D427,INDEX(N$422:N426,MATCH($D427,$G$422:$G426,0)),INDEX(N428:N$484,MATCH($D427,$G428:$G$484,0)))","v":"109 CDI Kassevogn lang  FWD Man"},{"$f":"IF($I427>$D427,INDEX(O$422:O426,MATCH($D427,$G$422:$G426,0)),INDEX(O428:O$484,MATCH($D427,$G428:$G$484,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I427,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":88.602932240715759},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I427,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":23408.964924891879},{"$f":"IF($I427>$D427,INDEX(V$422:V426,MATCH($D427,$G$422:$G426,0)),INDEX(V428:V$484,MATCH($D427,$G428:$G$484,0)))","v":156956.66666666666},{"$f":"IF($I427>$D427,INDEX(W$422:W426,MATCH($D427,$G$422:$G426,0)),INDEX(W428:W$484,MATCH($D427,$G428:$G$484,0)))","v":47000},{"$f":"IF($I427>$D427,INDEX(X$422:X426,MATCH($D427,$G$422:$G426,0)),INDEX(X428:X$484,MATCH($D427,$G428:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I427>$D427,INDEX(Y$422:Y426,MATCH($D427,$G$422:$G426,0)),INDEX(Y428:Y$484,MATCH($D427,$G428:$G$484,0)))","v":13.4},{"$f":"IF($I427>$D427,INDEX(Z$422:Z426,MATCH($D427,$G$422:$G426,0)),INDEX(Z428:Z$484,MATCH($D427,$G428:$G$484,0)))","v":1665},5.3716992235732522E-2,null,null,null,null,{"$f":"IF($I427>$D427,INDEX(AF$422:AF426,MATCH($D427,$G$422:$G426,0)),INDEX(AF428:AF$484,MATCH($D427,$G428:$G$484,0)))","v":4.7393364928909949E-2},{"$f":"IF($I427>$D427,INDEX(AG$422:AG426,MATCH($D427,$G$422:$G426,0)),INDEX(AG428:AG$484,MATCH($D427,$G428:$G$484,0)))","v":1},{"$f":"IF($I427>$D427,INDEX(AH$422:AH426,MATCH($D427,$G$422:$G426,0)),INDEX(AH428:AH$484,MATCH($D427,$G428:$G$484,0)))","v":0},{"$f":"IF($I427>$D427,INDEX(AI$422:AI426,MATCH($D427,$G$422:$G426,0)),INDEX(AI428:AI$484,MATCH($D427,$G428:$G$484,0)))","v":0},null,null,{"$f":"IF($I427>$D427,INDEX(AL$422:AL426,MATCH($D427,$G$422:$G426,0)),INDEX(AL428:AL$484,MATCH($D427,$G428:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I427>$D427,INDEX(AT$422:AT426,MATCH($D427,$G$422:$G426,0)),INDEX(AT428:AT$484,MATCH($D427,$G428:$G$484,0)))","v":70263},{"$f":"IF($I427>$D427,INDEX(AU$422:AU426,MATCH($D427,$G$422:$G426,0)),INDEX(AU428:AU$484,MATCH($D427,$G428:$G$484,0)))","v":695},{"$f":"IF($I427>$D427,INDEX(AV$422:AV426,MATCH($D427,$G$422:$G426,0)),INDEX(AV428:AV$484,MATCH($D427,$G428:$G$484,0)))","v":0},{"$f":"IF($I427>$D427,INDEX(AW$422:AW426,MATCH($D427,$G$422:$G426,0)),INDEX(AW428:AW$484,MATCH($D427,$G428:$G$484,0)))","v":4},{"$f":"IF($I427>$D427,INDEX(AX$422:AX426,MATCH($D427,$G$422:$G426,0)),INDEX(AX428:AX$484,MATCH($D427,$G428:$G$484,0)))","v":35000},null,null,{"$f":"IF($I427>$D427,INDEX(BA$422:BA426,MATCH($D427,$G$422:$G426,0)),INDEX(BA428:BA$484,MATCH($D427,$G428:$G$484,0)))","v":1},{"$f":"IF($I427>$D427,INDEX(BB$422:BB426,MATCH($D427,$G$422:$G426,0)),INDEX(BB428:BB$484,MATCH($D427,$G428:$G$484,0)))","v":1.1334285361739562},0,15358.758134870895]
[null,null,2.1,2.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I428)),ABS($F$422:$F$484-I428),0))","v":2},2,2.1,1,2,2,{"$f":"K442","v":"Lille varebil, diesel "},"DACIA","DOKKER","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I428,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":125.39927352546898},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I428,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":22870.558731619367},71897.550936412881,24488.469335258051,282523.95910447987,13.4,1665,5.6671426808697814E-2,null,null,null,null,0.05,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,7035.4265210478006]
[null,null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I429)),ABS($F$422:$F$484-I429),0))","v":2},2,2.2000000000000002,1,2,2,{"$f":"K428","v":"Lille varebil, diesel "},"CITROEN","BERLINGO","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I429,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":125.39927352546898},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I429,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":22870.558731619367},65396.610199897077,32425.38137493567,282523.95910447987,13.4,1665,6.589700791709048E-2,null,null,null,null,5.8139534883720929E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"BB428","v":1.1334285361739562},0,6399.2867600440686]
[null,null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I430)),ABS($F$422:$F$484-I430),0))","v":2},2,2.2999999999999998,1,2,2,{"$f":"K429","v":"Lille varebil, diesel "},"FORD","C-MAX","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I430,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":125.39927352546898},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I430,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":22870.558731619367},114831.64912276514,63322.28070172821,282523.95910447987,13.4,1665,6.5866775309084483E-2,null,null,null,null,5.8112861293775811E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"BB429","v":1.1334285361739562},0,11236.678011584361]
[null,null,3.1,2.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I431)),ABS($F$422:$F$484-I431),0))","v":2},0,{"$f":"(IF(F431=0,0,IF(COUNTIF(F429:F431,F431)=1,F431&\",1\",IF(COUNTIF(F429:F431,F431)=2,F431&\",2\",IF(COUNTIF(F429:F431,F431)=3,F431&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I431>$D431,INDEX(K$422:K430,MATCH($D431,$G$422:$G430,0)),INDEX(K432:K$484,MATCH($D431,$G432:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I431>$D431,INDEX(L$422:L430,MATCH($D431,$G$422:$G430,0)),INDEX(L432:L$484,MATCH($D431,$G432:$G$484,0)))","v":"DACIA"},{"$f":"IF($I431>$D431,INDEX(M$422:M430,MATCH($D431,$G$422:$G430,0)),INDEX(M432:M$484,MATCH($D431,$G432:$G$484,0)))","v":"DOKKER"},{"$f":"IF($I431>$D431,INDEX(N$422:N430,MATCH($D431,$G$422:$G430,0)),INDEX(N432:N$484,MATCH($D431,$G432:$G$484,0)))","v":"Gnsn variant"},{"$f":"IF($I431>$D431,INDEX(O$422:O430,MATCH($D431,$G$422:$G430,0)),INDEX(O432:O$484,MATCH($D431,$G432:$G$484,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I431,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":113.53258681030476},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I431,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":22344.535880792118},{"$f":"IF($I431>$D431,INDEX(V$422:V430,MATCH($D431,$G$422:$G430,0)),INDEX(V432:V$484,MATCH($D431,$G432:$G$484,0)))","v":71897.550936412881},{"$f":"IF($I431>$D431,INDEX(W$422:W430,MATCH($D431,$G$422:$G430,0)),INDEX(W432:W$484,MATCH($D431,$G432:$G$484,0)))","v":24488.469335258051},{"$f":"IF($I431>$D431,INDEX(X$422:X430,MATCH($D431,$G$422:$G430,0)),INDEX(X432:X$484,MATCH($D431,$G432:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I431>$D431,INDEX(Y$422:Y430,MATCH($D431,$G$422:$G430,0)),INDEX(Y432:Y$484,MATCH($D431,$G432:$G$484,0)))","v":13.4},{"$f":"IF($I431>$D431,INDEX(Z$422:Z430,MATCH($D431,$G$422:$G430,0)),INDEX(Z432:Z$484,MATCH($D431,$G432:$G$484,0)))","v":1665},5.6671426808697814E-2,null,null,null,null,{"$f":"IF($I431>$D431,INDEX(AF$422:AF430,MATCH($D431,$G$422:$G430,0)),INDEX(AF432:AF$484,MATCH($D431,$G432:$G$484,0)))","v":0.05},{"$f":"IF($I431>$D431,INDEX(AG$422:AG430,MATCH($D431,$G$422:$G430,0)),INDEX(AG432:AG$484,MATCH($D431,$G432:$G$484,0)))","v":1},{"$f":"IF($I431>$D431,INDEX(AH$422:AH430,MATCH($D431,$G$422:$G430,0)),INDEX(AH432:AH$484,MATCH($D431,$G432:$G$484,0)))","v":0},{"$f":"IF($I431>$D431,INDEX(AI$422:AI430,MATCH($D431,$G$422:$G430,0)),INDEX(AI432:AI$484,MATCH($D431,$G432:$G$484,0)))","v":0},null,null,{"$f":"IF($I431>$D431,INDEX(AL$422:AL430,MATCH($D431,$G$422:$G430,0)),INDEX(AL432:AL$484,MATCH($D431,$G432:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I431>$D431,INDEX(AT$422:AT430,MATCH($D431,$G$422:$G430,0)),INDEX(AT432:AT$484,MATCH($D431,$G432:$G$484,0)))","v":70263},{"$f":"IF($I431>$D431,INDEX(AU$422:AU430,MATCH($D431,$G$422:$G430,0)),INDEX(AU432:AU$484,MATCH($D431,$G432:$G$484,0)))","v":695},{"$f":"IF($I431>$D431,INDEX(AV$422:AV430,MATCH($D431,$G$422:$G430,0)),INDEX(AV432:AV$484,MATCH($D431,$G432:$G$484,0)))","v":0},{"$f":"IF($I431>$D431,INDEX(AW$422:AW430,MATCH($D431,$G$422:$G430,0)),INDEX(AW432:AW$484,MATCH($D431,$G432:$G$484,0)))","v":4},{"$f":"IF($I431>$D431,INDEX(AX$422:AX430,MATCH($D431,$G$422:$G430,0)),INDEX(AX432:AX$484,MATCH($D431,$G432:$G$484,0)))","v":35000},null,null,{"$f":"IF($I431>$D431,INDEX(BA$422:BA430,MATCH($D431,$G$422:$G430,0)),INDEX(BA432:BA$484,MATCH($D431,$G432:$G$484,0)))","v":1},{"$f":"IF($I431>$D431,INDEX(BB$422:BB430,MATCH($D431,$G$422:$G430,0)),INDEX(BB432:BB$484,MATCH($D431,$G432:$G$484,0)))","v":1.1334285361739562},0,7035.4265210478006]
[null,null,3.2,2.2000000000000002,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I432)),ABS($F$422:$F$484-I432),0))","v":2},0,{"$f":"(IF(F432=0,0,IF(COUNTIF(F430:F432,F432)=1,F432&\",1\",IF(COUNTIF(F430:F432,F432)=2,F432&\",2\",IF(COUNTIF(F430:F432,F432)=3,F432&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I432>$D432,INDEX(K$422:K431,MATCH($D432,$G$422:$G431,0)),INDEX(K433:K$484,MATCH($D432,$G433:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I432>$D432,INDEX(L$422:L431,MATCH($D432,$G$422:$G431,0)),INDEX(L433:L$484,MATCH($D432,$G433:$G$484,0)))","v":"CITROEN"},{"$f":"IF($I432>$D432,INDEX(M$422:M431,MATCH($D432,$G$422:$G431,0)),INDEX(M433:M$484,MATCH($D432,$G433:$G$484,0)))","v":"BERLINGO"},{"$f":"IF($I432>$D432,INDEX(N$422:N431,MATCH($D432,$G$422:$G431,0)),INDEX(N433:N$484,MATCH($D432,$G433:$G$484,0)))","v":"Gnsn variant"},{"$f":"IF($I432>$D432,INDEX(O$422:O431,MATCH($D432,$G$422:$G431,0)),INDEX(O433:O$484,MATCH($D432,$G433:$G$484,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I432,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":113.53258681030476},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I432,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":22344.535880792118},{"$f":"IF($I432>$D432,INDEX(V$422:V431,MATCH($D432,$G$422:$G431,0)),INDEX(V433:V$484,MATCH($D432,$G433:$G$484,0)))","v":65396.610199897077},{"$f":"IF($I432>$D432,INDEX(W$422:W431,MATCH($D432,$G$422:$G431,0)),INDEX(W433:W$484,MATCH($D432,$G433:$G$484,0)))","v":32425.38137493567},{"$f":"IF($I432>$D432,INDEX(X$422:X431,MATCH($D432,$G$422:$G431,0)),INDEX(X433:X$484,MATCH($D432,$G433:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I432>$D432,INDEX(Y$422:Y431,MATCH($D432,$G$422:$G431,0)),INDEX(Y433:Y$484,MATCH($D432,$G433:$G$484,0)))","v":13.4},{"$f":"IF($I432>$D432,INDEX(Z$422:Z431,MATCH($D432,$G$422:$G431,0)),INDEX(Z433:Z$484,MATCH($D432,$G433:$G$484,0)))","v":1665},6.589700791709048E-2,null,null,null,null,{"$f":"IF($I432>$D432,INDEX(AF$422:AF431,MATCH($D432,$G$422:$G431,0)),INDEX(AF433:AF$484,MATCH($D432,$G433:$G$484,0)))","v":5.8139534883720929E-2},{"$f":"IF($I432>$D432,INDEX(AG$422:AG431,MATCH($D432,$G$422:$G431,0)),INDEX(AG433:AG$484,MATCH($D432,$G433:$G$484,0)))","v":1},{"$f":"IF($I432>$D432,INDEX(AH$422:AH431,MATCH($D432,$G$422:$G431,0)),INDEX(AH433:AH$484,MATCH($D432,$G433:$G$484,0)))","v":0},{"$f":"IF($I432>$D432,INDEX(AI$422:AI431,MATCH($D432,$G$422:$G431,0)),INDEX(AI433:AI$484,MATCH($D432,$G433:$G$484,0)))","v":0},null,null,{"$f":"IF($I432>$D432,INDEX(AL$422:AL431,MATCH($D432,$G$422:$G431,0)),INDEX(AL433:AL$484,MATCH($D432,$G433:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I432>$D432,INDEX(AT$422:AT431,MATCH($D432,$G$422:$G431,0)),INDEX(AT433:AT$484,MATCH($D432,$G433:$G$484,0)))","v":70263},{"$f":"IF($I432>$D432,INDEX(AU$422:AU431,MATCH($D432,$G$422:$G431,0)),INDEX(AU433:AU$484,MATCH($D432,$G433:$G$484,0)))","v":695},{"$f":"IF($I432>$D432,INDEX(AV$422:AV431,MATCH($D432,$G$422:$G431,0)),INDEX(AV433:AV$484,MATCH($D432,$G433:$G$484,0)))","v":0},{"$f":"IF($I432>$D432,INDEX(AW$422:AW431,MATCH($D432,$G$422:$G431,0)),INDEX(AW433:AW$484,MATCH($D432,$G433:$G$484,0)))","v":4},{"$f":"IF($I432>$D432,INDEX(AX$422:AX431,MATCH($D432,$G$422:$G431,0)),INDEX(AX433:AX$484,MATCH($D432,$G433:$G$484,0)))","v":35000},null,null,{"$f":"IF($I432>$D432,INDEX(BA$422:BA431,MATCH($D432,$G$422:$G431,0)),INDEX(BA433:BA$484,MATCH($D432,$G433:$G$484,0)))","v":1},{"$f":"IF($I432>$D432,INDEX(BB$422:BB431,MATCH($D432,$G$422:$G431,0)),INDEX(BB433:BB$484,MATCH($D432,$G433:$G$484,0)))","v":1.1334285361739562},0,6399.2867600440686]
[null,null,3.3,2.2999999999999998,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I433)),ABS($F$422:$F$484-I433),0))","v":2},0,0,0,3,3,{"$f":"IF($I433>$D433,INDEX(K$422:K432,MATCH($D433,$G$422:$G432,0)),INDEX(K434:K$484,MATCH($D433,$G434:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I433>$D433,INDEX(L$422:L432,MATCH($D433,$G$422:$G432,0)),INDEX(L434:L$484,MATCH($D433,$G434:$G$484,0)))","v":"FORD"},{"$f":"IF($I433>$D433,INDEX(M$422:M432,MATCH($D433,$G$422:$G432,0)),INDEX(M434:M$484,MATCH($D433,$G434:$G$484,0)))","v":"C-MAX"},{"$f":"IF($I433>$D433,INDEX(N$422:N432,MATCH($D433,$G$422:$G432,0)),INDEX(N434:N$484,MATCH($D433,$G434:$G$484,0)))","v":"Gnsn variant"},{"$f":"IF($I433>$D433,INDEX(O$422:O432,MATCH($D433,$G$422:$G432,0)),INDEX(O434:O$484,MATCH($D433,$G434:$G$484,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I433,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":113.53258681030476},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I433,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":22344.535880792118},{"$f":"IF($I433>$D433,INDEX(V$422:V432,MATCH($D433,$G$422:$G432,0)),INDEX(V434:V$484,MATCH($D433,$G434:$G$484,0)))","v":114831.64912276514},{"$f":"IF($I433>$D433,INDEX(W$422:W432,MATCH($D433,$G$422:$G432,0)),INDEX(W434:W$484,MATCH($D433,$G434:$G$484,0)))","v":63322.28070172821},{"$f":"IF($I433>$D433,INDEX(X$422:X432,MATCH($D433,$G$422:$G432,0)),INDEX(X434:X$484,MATCH($D433,$G434:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I433>$D433,INDEX(Y$422:Y432,MATCH($D433,$G$422:$G432,0)),INDEX(Y434:Y$484,MATCH($D433,$G434:$G$484,0)))","v":13.4},{"$f":"IF($I433>$D433,INDEX(Z$422:Z432,MATCH($D433,$G$422:$G432,0)),INDEX(Z434:Z$484,MATCH($D433,$G434:$G$484,0)))","v":1665},6.5866775309084483E-2,null,null,null,null,{"$f":"IF($I433>$D433,INDEX(AF$422:AF432,MATCH($D433,$G$422:$G432,0)),INDEX(AF434:AF$484,MATCH($D433,$G434:$G$484,0)))","v":5.8112861293775811E-2},{"$f":"IF($I433>$D433,INDEX(AG$422:AG432,MATCH($D433,$G$422:$G432,0)),INDEX(AG434:AG$484,MATCH($D433,$G434:$G$484,0)))","v":1},{"$f":"IF($I433>$D433,INDEX(AH$422:AH432,MATCH($D433,$G$422:$G432,0)),INDEX(AH434:AH$484,MATCH($D433,$G434:$G$484,0)))","v":0},{"$f":"IF($I433>$D433,INDEX(AI$422:AI432,MATCH($D433,$G$422:$G432,0)),INDEX(AI434:AI$484,MATCH($D433,$G434:$G$484,0)))","v":0},null,null,{"$f":"IF($I433>$D433,INDEX(AL$422:AL432,MATCH($D433,$G$422:$G432,0)),INDEX(AL434:AL$484,MATCH($D433,$G434:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I433>$D433,INDEX(AT$422:AT432,MATCH($D433,$G$422:$G432,0)),INDEX(AT434:AT$484,MATCH($D433,$G434:$G$484,0)))","v":70263},{"$f":"IF($I433>$D433,INDEX(AU$422:AU432,MATCH($D433,$G$422:$G432,0)),INDEX(AU434:AU$484,MATCH($D433,$G434:$G$484,0)))","v":695},{"$f":"IF($I433>$D433,INDEX(AV$422:AV432,MATCH($D433,$G$422:$G432,0)),INDEX(AV434:AV$484,MATCH($D433,$G434:$G$484,0)))","v":0},{"$f":"IF($I433>$D433,INDEX(AW$422:AW432,MATCH($D433,$G$422:$G432,0)),INDEX(AW434:AW$484,MATCH($D433,$G434:$G$484,0)))","v":4},{"$f":"IF($I433>$D433,INDEX(AX$422:AX432,MATCH($D433,$G$422:$G432,0)),INDEX(AX434:AX$484,MATCH($D433,$G434:$G$484,0)))","v":35000},null,null,{"$f":"IF($I433>$D433,INDEX(BA$422:BA432,MATCH($D433,$G$422:$G432,0)),INDEX(BA434:BA$484,MATCH($D433,$G434:$G$484,0)))","v":1},{"$f":"IF($I433>$D433,INDEX(BB$422:BB432,MATCH($D433,$G$422:$G432,0)),INDEX(BB434:BB$484,MATCH($D433,$G434:$G$484,0)))","v":1.1334285361739562},0,11236.678011584361]
[null,null,4.0999999999999996,2.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I434)),ABS($F$422:$F$484-I434),0))","v":2},0,0,0,4,4,{"$f":"IF($I434>$D434,INDEX(K$422:K433,MATCH($D434,$G$422:$G433,0)),INDEX(K435:K$484,MATCH($D434,$G435:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I434>$D434,INDEX(L$422:L433,MATCH($D434,$G$422:$G433,0)),INDEX(L435:L$484,MATCH($D434,$G435:$G$484,0)))","v":"DACIA"},{"$f":"IF($I434>$D434,INDEX(M$422:M433,MATCH($D434,$G$422:$G433,0)),INDEX(M435:M$484,MATCH($D434,$G435:$G$484,0)))","v":"DOKKER"},{"$f":"IF($I434>$D434,INDEX(N$422:N433,MATCH($D434,$G$422:$G433,0)),INDEX(N435:N$484,MATCH($D434,$G435:$G$484,0)))","v":"Gnsn variant"},{"$f":"IF($I434>$D434,INDEX(O$422:O433,MATCH($D434,$G$422:$G433,0)),INDEX(O435:O$484,MATCH($D434,$G435:$G$484,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I434,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":109.28404144700268},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I434,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":21830.611555533895},{"$f":"IF($I434>$D434,INDEX(V$422:V433,MATCH($D434,$G$422:$G433,0)),INDEX(V435:V$484,MATCH($D434,$G435:$G$484,0)))","v":71897.550936412881},{"$f":"IF($I434>$D434,INDEX(W$422:W433,MATCH($D434,$G$422:$G433,0)),INDEX(W435:W$484,MATCH($D434,$G435:$G$484,0)))","v":24488.469335258051},{"$f":"IF($I434>$D434,INDEX(X$422:X433,MATCH($D434,$G$422:$G433,0)),INDEX(X435:X$484,MATCH($D434,$G435:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I434>$D434,INDEX(Y$422:Y433,MATCH($D434,$G$422:$G433,0)),INDEX(Y435:Y$484,MATCH($D434,$G435:$G$484,0)))","v":13.4},{"$f":"IF($I434>$D434,INDEX(Z$422:Z433,MATCH($D434,$G$422:$G433,0)),INDEX(Z435:Z$484,MATCH($D434,$G435:$G$484,0)))","v":1665},5.6671426808697814E-2,null,null,null,null,{"$f":"IF($I434>$D434,INDEX(AF$422:AF433,MATCH($D434,$G$422:$G433,0)),INDEX(AF435:AF$484,MATCH($D434,$G435:$G$484,0)))","v":0.05},{"$f":"IF($I434>$D434,INDEX(AG$422:AG433,MATCH($D434,$G$422:$G433,0)),INDEX(AG435:AG$484,MATCH($D434,$G435:$G$484,0)))","v":1},{"$f":"IF($I434>$D434,INDEX(AH$422:AH433,MATCH($D434,$G$422:$G433,0)),INDEX(AH435:AH$484,MATCH($D434,$G435:$G$484,0)))","v":0},{"$f":"IF($I434>$D434,INDEX(AI$422:AI433,MATCH($D434,$G$422:$G433,0)),INDEX(AI435:AI$484,MATCH($D434,$G435:$G$484,0)))","v":0},null,null,{"$f":"IF($I434>$D434,INDEX(AL$422:AL433,MATCH($D434,$G$422:$G433,0)),INDEX(AL435:AL$484,MATCH($D434,$G435:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I434>$D434,INDEX(AT$422:AT433,MATCH($D434,$G$422:$G433,0)),INDEX(AT435:AT$484,MATCH($D434,$G435:$G$484,0)))","v":70263},{"$f":"IF($I434>$D434,INDEX(AU$422:AU433,MATCH($D434,$G$422:$G433,0)),INDEX(AU435:AU$484,MATCH($D434,$G435:$G$484,0)))","v":695},{"$f":"IF($I434>$D434,INDEX(AV$422:AV433,MATCH($D434,$G$422:$G433,0)),INDEX(AV435:AV$484,MATCH($D434,$G435:$G$484,0)))","v":0},{"$f":"IF($I434>$D434,INDEX(AW$422:AW433,MATCH($D434,$G$422:$G433,0)),INDEX(AW435:AW$484,MATCH($D434,$G435:$G$484,0)))","v":4},{"$f":"IF($I434>$D434,INDEX(AX$422:AX433,MATCH($D434,$G$422:$G433,0)),INDEX(AX435:AX$484,MATCH($D434,$G435:$G$484,0)))","v":35000},null,null,{"$f":"IF($I434>$D434,INDEX(BA$422:BA433,MATCH($D434,$G$422:$G433,0)),INDEX(BA435:BA$484,MATCH($D434,$G435:$G$484,0)))","v":1},{"$f":"IF($I434>$D434,INDEX(BB$422:BB433,MATCH($D434,$G$422:$G433,0)),INDEX(BB435:BB$484,MATCH($D434,$G435:$G$484,0)))","v":1.1334285361739562},0,7035.4265210478006]
[null,null,4.2,2.2000000000000002,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I435)),ABS($F$422:$F$484-I435),0))","v":2},0,0,0,4,4,{"$f":"IF($I435>$D435,INDEX(K$422:K434,MATCH($D435,$G$422:$G434,0)),INDEX(K436:K$484,MATCH($D435,$G436:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I435>$D435,INDEX(L$422:L434,MATCH($D435,$G$422:$G434,0)),INDEX(L436:L$484,MATCH($D435,$G436:$G$484,0)))","v":"CITROEN"},{"$f":"IF($I435>$D435,INDEX(M$422:M434,MATCH($D435,$G$422:$G434,0)),INDEX(M436:M$484,MATCH($D435,$G436:$G$484,0)))","v":"BERLINGO"},{"$f":"IF($I435>$D435,INDEX(N$422:N434,MATCH($D435,$G$422:$G434,0)),INDEX(N436:N$484,MATCH($D435,$G436:$G$484,0)))","v":"Gnsn variant"},{"$f":"IF($I435>$D435,INDEX(O$422:O434,MATCH($D435,$G$422:$G434,0)),INDEX(O436:O$484,MATCH($D435,$G436:$G$484,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I435,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":109.28404144700268},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I435,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":21830.611555533895},{"$f":"IF($I435>$D435,INDEX(V$422:V434,MATCH($D435,$G$422:$G434,0)),INDEX(V436:V$484,MATCH($D435,$G436:$G$484,0)))","v":65396.610199897077},{"$f":"IF($I435>$D435,INDEX(W$422:W434,MATCH($D435,$G$422:$G434,0)),INDEX(W436:W$484,MATCH($D435,$G436:$G$484,0)))","v":32425.38137493567},{"$f":"IF($I435>$D435,INDEX(X$422:X434,MATCH($D435,$G$422:$G434,0)),INDEX(X436:X$484,MATCH($D435,$G436:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I435>$D435,INDEX(Y$422:Y434,MATCH($D435,$G$422:$G434,0)),INDEX(Y436:Y$484,MATCH($D435,$G436:$G$484,0)))","v":13.4},{"$f":"IF($I435>$D435,INDEX(Z$422:Z434,MATCH($D435,$G$422:$G434,0)),INDEX(Z436:Z$484,MATCH($D435,$G436:$G$484,0)))","v":1665},6.589700791709048E-2,null,null,null,null,{"$f":"IF($I435>$D435,INDEX(AF$422:AF434,MATCH($D435,$G$422:$G434,0)),INDEX(AF436:AF$484,MATCH($D435,$G436:$G$484,0)))","v":5.8139534883720929E-2},{"$f":"IF($I435>$D435,INDEX(AG$422:AG434,MATCH($D435,$G$422:$G434,0)),INDEX(AG436:AG$484,MATCH($D435,$G436:$G$484,0)))","v":1},{"$f":"IF($I435>$D435,INDEX(AH$422:AH434,MATCH($D435,$G$422:$G434,0)),INDEX(AH436:AH$484,MATCH($D435,$G436:$G$484,0)))","v":0},{"$f":"IF($I435>$D435,INDEX(AI$422:AI434,MATCH($D435,$G$422:$G434,0)),INDEX(AI436:AI$484,MATCH($D435,$G436:$G$484,0)))","v":0},null,null,{"$f":"IF($I435>$D435,INDEX(AL$422:AL434,MATCH($D435,$G$422:$G434,0)),INDEX(AL436:AL$484,MATCH($D435,$G436:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I435>$D435,INDEX(AT$422:AT434,MATCH($D435,$G$422:$G434,0)),INDEX(AT436:AT$484,MATCH($D435,$G436:$G$484,0)))","v":70263},{"$f":"IF($I435>$D435,INDEX(AU$422:AU434,MATCH($D435,$G$422:$G434,0)),INDEX(AU436:AU$484,MATCH($D435,$G436:$G$484,0)))","v":695},{"$f":"IF($I435>$D435,INDEX(AV$422:AV434,MATCH($D435,$G$422:$G434,0)),INDEX(AV436:AV$484,MATCH($D435,$G436:$G$484,0)))","v":0},{"$f":"IF($I435>$D435,INDEX(AW$422:AW434,MATCH($D435,$G$422:$G434,0)),INDEX(AW436:AW$484,MATCH($D435,$G436:$G$484,0)))","v":4},{"$f":"IF($I435>$D435,INDEX(AX$422:AX434,MATCH($D435,$G$422:$G434,0)),INDEX(AX436:AX$484,MATCH($D435,$G436:$G$484,0)))","v":35000},null,null,{"$f":"IF($I435>$D435,INDEX(BA$422:BA434,MATCH($D435,$G$422:$G434,0)),INDEX(BA436:BA$484,MATCH($D435,$G436:$G$484,0)))","v":1},{"$f":"IF($I435>$D435,INDEX(BB$422:BB434,MATCH($D435,$G$422:$G434,0)),INDEX(BB436:BB$484,MATCH($D435,$G436:$G$484,0)))","v":1.1334285361739562},0,6399.2867600440686]
[null,null,4.3,2.2999999999999998,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I436)),ABS($F$422:$F$484-I436),0))","v":2},0,0,0,4,4,{"$f":"IF($I436>$D436,INDEX(K$422:K435,MATCH($D436,$G$422:$G435,0)),INDEX(K437:K$484,MATCH($D436,$G437:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I436>$D436,INDEX(L$422:L435,MATCH($D436,$G$422:$G435,0)),INDEX(L437:L$484,MATCH($D436,$G437:$G$484,0)))","v":"FORD"},{"$f":"IF($I436>$D436,INDEX(M$422:M435,MATCH($D436,$G$422:$G435,0)),INDEX(M437:M$484,MATCH($D436,$G437:$G$484,0)))","v":"C-MAX"},{"$f":"IF($I436>$D436,INDEX(N$422:N435,MATCH($D436,$G$422:$G435,0)),INDEX(N437:N$484,MATCH($D436,$G437:$G$484,0)))","v":"Gnsn variant"},{"$f":"IF($I436>$D436,INDEX(O$422:O435,MATCH($D436,$G$422:$G435,0)),INDEX(O437:O$484,MATCH($D436,$G437:$G$484,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I436,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":109.28404144700268},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I436,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":21830.611555533895},{"$f":"IF($I436>$D436,INDEX(V$422:V435,MATCH($D436,$G$422:$G435,0)),INDEX(V437:V$484,MATCH($D436,$G437:$G$484,0)))","v":114831.64912276514},{"$f":"IF($I436>$D436,INDEX(W$422:W435,MATCH($D436,$G$422:$G435,0)),INDEX(W437:W$484,MATCH($D436,$G437:$G$484,0)))","v":63322.28070172821},{"$f":"IF($I436>$D436,INDEX(X$422:X435,MATCH($D436,$G$422:$G435,0)),INDEX(X437:X$484,MATCH($D436,$G437:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I436>$D436,INDEX(Y$422:Y435,MATCH($D436,$G$422:$G435,0)),INDEX(Y437:Y$484,MATCH($D436,$G437:$G$484,0)))","v":13.4},{"$f":"IF($I436>$D436,INDEX(Z$422:Z435,MATCH($D436,$G$422:$G435,0)),INDEX(Z437:Z$484,MATCH($D436,$G437:$G$484,0)))","v":1665},6.5866775309084483E-2,null,null,null,null,{"$f":"IF($I436>$D436,INDEX(AF$422:AF435,MATCH($D436,$G$422:$G435,0)),INDEX(AF437:AF$484,MATCH($D436,$G437:$G$484,0)))","v":5.8112861293775811E-2},{"$f":"IF($I436>$D436,INDEX(AG$422:AG435,MATCH($D436,$G$422:$G435,0)),INDEX(AG437:AG$484,MATCH($D436,$G437:$G$484,0)))","v":1},{"$f":"IF($I436>$D436,INDEX(AH$422:AH435,MATCH($D436,$G$422:$G435,0)),INDEX(AH437:AH$484,MATCH($D436,$G437:$G$484,0)))","v":0},{"$f":"IF($I436>$D436,INDEX(AI$422:AI435,MATCH($D436,$G$422:$G435,0)),INDEX(AI437:AI$484,MATCH($D436,$G437:$G$484,0)))","v":0},null,null,{"$f":"IF($I436>$D436,INDEX(AL$422:AL435,MATCH($D436,$G$422:$G435,0)),INDEX(AL437:AL$484,MATCH($D436,$G437:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I436>$D436,INDEX(AT$422:AT435,MATCH($D436,$G$422:$G435,0)),INDEX(AT437:AT$484,MATCH($D436,$G437:$G$484,0)))","v":70263},{"$f":"IF($I436>$D436,INDEX(AU$422:AU435,MATCH($D436,$G$422:$G435,0)),INDEX(AU437:AU$484,MATCH($D436,$G437:$G$484,0)))","v":695},{"$f":"IF($I436>$D436,INDEX(AV$422:AV435,MATCH($D436,$G$422:$G435,0)),INDEX(AV437:AV$484,MATCH($D436,$G437:$G$484,0)))","v":0},{"$f":"IF($I436>$D436,INDEX(AW$422:AW435,MATCH($D436,$G$422:$G435,0)),INDEX(AW437:AW$484,MATCH($D436,$G437:$G$484,0)))","v":4},{"$f":"IF($I436>$D436,INDEX(AX$422:AX435,MATCH($D436,$G$422:$G435,0)),INDEX(AX437:AX$484,MATCH($D436,$G437:$G$484,0)))","v":35000},null,null,{"$f":"IF($I436>$D436,INDEX(BA$422:BA435,MATCH($D436,$G$422:$G435,0)),INDEX(BA437:BA$484,MATCH($D436,$G437:$G$484,0)))","v":1},{"$f":"IF($I436>$D436,INDEX(BB$422:BB435,MATCH($D436,$G$422:$G435,0)),INDEX(BB437:BB$484,MATCH($D436,$G437:$G$484,0)))","v":1.1334285361739562},0,11236.678011584361]
[null,null,5.0999999999999996,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I437)),ABS($F$422:$F$484-I437),0))","v":6},0,0,0,5,5,{"$f":"IF($I437>$D437,INDEX(K$422:K436,MATCH($D437,$G$422:$G436,0)),INDEX(K438:K$484,MATCH($D437,$G438:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I437>$D437,INDEX(L$422:L436,MATCH($D437,$G$422:$G436,0)),INDEX(L438:L$484,MATCH($D437,$G438:$G$484,0)))","v":"Citroën"},{"$f":"IF($I437>$D437,INDEX(M$422:M436,MATCH($D437,$G$422:$G436,0)),INDEX(M438:M$484,MATCH($D437,$G438:$G$484,0)))","v":"C4 cactus"},{"$f":"IF($I437>$D437,INDEX(N$422:N436,MATCH($D437,$G$422:$G436,0)),INDEX(N438:N$484,MATCH($D437,$G438:$G$484,0)))","v":"1,6 varekasse med ruder 5 man"},{"$f":"IF($I437>$D437,INDEX(O$422:O436,MATCH($D437,$G$422:$G436,0)),INDEX(O438:O$484,MATCH($D437,$G438:$G$484,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I437,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":108.30616103298414},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I437,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":21328.507489756623},{"$f":"IF($I437>$D437,INDEX(V$422:V436,MATCH($D437,$G$422:$G436,0)),INDEX(V438:V$484,MATCH($D437,$G438:$G$484,0)))","v":120060.12785388061},{"$f":"IF($I437>$D437,INDEX(W$422:W436,MATCH($D437,$G$422:$G436,0)),INDEX(W438:W$484,MATCH($D437,$G438:$G$484,0)))","v":4149.8401826492263},{"$f":"IF($I437>$D437,INDEX(X$422:X436,MATCH($D437,$G$422:$G436,0)),INDEX(X438:X$484,MATCH($D437,$G438:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I437>$D437,INDEX(Y$422:Y436,MATCH($D437,$G$422:$G436,0)),INDEX(Y438:Y$484,MATCH($D437,$G438:$G$484,0)))","v":13.4},{"$f":"IF($I437>$D437,INDEX(Z$422:Z436,MATCH($D437,$G$422:$G436,0)),INDEX(Z438:Z$484,MATCH($D437,$G438:$G$484,0)))","v":1665},3.5540888757935679E-2,null,null,null,null,{"$f":"IF($I437>$D437,INDEX(AF$422:AF436,MATCH($D437,$G$422:$G436,0)),INDEX(AF438:AF$484,MATCH($D437,$G438:$G$484,0)))","v":3.128599362494338E-2},{"$f":"IF($I437>$D437,INDEX(AG$422:AG436,MATCH($D437,$G$422:$G436,0)),INDEX(AG438:AG$484,MATCH($D437,$G438:$G$484,0)))","v":1},{"$f":"IF($I437>$D437,INDEX(AH$422:AH436,MATCH($D437,$G$422:$G436,0)),INDEX(AH438:AH$484,MATCH($D437,$G438:$G$484,0)))","v":0},{"$f":"IF($I437>$D437,INDEX(AI$422:AI436,MATCH($D437,$G$422:$G436,0)),INDEX(AI438:AI$484,MATCH($D437,$G438:$G$484,0)))","v":0},null,null,{"$f":"IF($I437>$D437,INDEX(AL$422:AL436,MATCH($D437,$G$422:$G436,0)),INDEX(AL438:AL$484,MATCH($D437,$G438:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I437>$D437,INDEX(AT$422:AT436,MATCH($D437,$G$422:$G436,0)),INDEX(AT438:AT$484,MATCH($D437,$G438:$G$484,0)))","v":70263},{"$f":"IF($I437>$D437,INDEX(AU$422:AU436,MATCH($D437,$G$422:$G436,0)),INDEX(AU438:AU$484,MATCH($D437,$G438:$G$484,0)))","v":695},{"$f":"IF($I437>$D437,INDEX(AV$422:AV436,MATCH($D437,$G$422:$G436,0)),INDEX(AV438:AV$484,MATCH($D437,$G438:$G$484,0)))","v":0},{"$f":"IF($I437>$D437,INDEX(AW$422:AW436,MATCH($D437,$G$422:$G436,0)),INDEX(AW438:AW$484,MATCH($D437,$G438:$G$484,0)))","v":4},{"$f":"IF($I437>$D437,INDEX(AX$422:AX436,MATCH($D437,$G$422:$G436,0)),INDEX(AX438:AX$484,MATCH($D437,$G438:$G$484,0)))","v":35000},null,null,{"$f":"IF($I437>$D437,INDEX(BA$422:BA436,MATCH($D437,$G$422:$G436,0)),INDEX(BA438:BA$484,MATCH($D437,$G438:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I437>$D437,INDEX(BB$422:BB436,MATCH($D437,$G$422:$G436,0)),INDEX(BB438:BB$484,MATCH($D437,$G438:$G$484,0)))","v":1},0,11748.30292022912]
[null,null,5.2,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I438)),ABS($F$422:$F$484-I438),0))","v":6},0,0,0,5,5,{"$f":"IF($I438>$D438,INDEX(K$422:K437,MATCH($D438,$G$422:$G437,0)),INDEX(K439:K$484,MATCH($D438,$G439:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I438>$D438,INDEX(L$422:L437,MATCH($D438,$G$422:$G437,0)),INDEX(L439:L$484,MATCH($D438,$G439:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I438>$D438,INDEX(M$422:M437,MATCH($D438,$G$422:$G437,0)),INDEX(M439:M$484,MATCH($D438,$G439:$G$484,0)))","v":"Golf"},{"$f":"IF($I438>$D438,INDEX(N$422:N437,MATCH($D438,$G$422:$G437,0)),INDEX(N439:N$484,MATCH($D438,$G439:$G$484,0)))","v":"1.6 tdi bluemotion 110 hk 5 dørs"},{"$f":"IF($I438>$D438,INDEX(O$422:O437,MATCH($D438,$G$422:$G437,0)),INDEX(O439:O$484,MATCH($D438,$G439:$G$484,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I438,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":108.30616103298414},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I438,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":21328.507489756623},{"$f":"IF($I438>$D438,INDEX(V$422:V437,MATCH($D438,$G$422:$G437,0)),INDEX(V439:V$484,MATCH($D438,$G439:$G$484,0)))","v":135068.80000000005},{"$f":"IF($I438>$D438,INDEX(W$422:W437,MATCH($D438,$G$422:$G437,0)),INDEX(W439:W$484,MATCH($D438,$G439:$G$484,0)))","v":16182.999999999913},{"$f":"IF($I438>$D438,INDEX(X$422:X437,MATCH($D438,$G$422:$G437,0)),INDEX(X439:X$484,MATCH($D438,$G439:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I438>$D438,INDEX(Y$422:Y437,MATCH($D438,$G$422:$G437,0)),INDEX(Y439:Y$484,MATCH($D438,$G439:$G$484,0)))","v":13.4},{"$f":"IF($I438>$D438,INDEX(Z$422:Z437,MATCH($D438,$G$422:$G437,0)),INDEX(Z439:Z$484,MATCH($D438,$G439:$G$484,0)))","v":1665},3.6293929712460031E-2,null,null,null,null,{"$f":"IF($I438>$D438,INDEX(AF$422:AF437,MATCH($D438,$G$422:$G437,0)),INDEX(AF439:AF$484,MATCH($D438,$G439:$G$484,0)))","v":3.1948881789137351E-2},{"$f":"IF($I438>$D438,INDEX(AG$422:AG437,MATCH($D438,$G$422:$G437,0)),INDEX(AG439:AG$484,MATCH($D438,$G439:$G$484,0)))","v":1},{"$f":"IF($I438>$D438,INDEX(AH$422:AH437,MATCH($D438,$G$422:$G437,0)),INDEX(AH439:AH$484,MATCH($D438,$G439:$G$484,0)))","v":0},{"$f":"IF($I438>$D438,INDEX(AI$422:AI437,MATCH($D438,$G$422:$G437,0)),INDEX(AI439:AI$484,MATCH($D438,$G439:$G$484,0)))","v":0},null,null,{"$f":"IF($I438>$D438,INDEX(AL$422:AL437,MATCH($D438,$G$422:$G437,0)),INDEX(AL439:AL$484,MATCH($D438,$G439:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I438>$D438,INDEX(AT$422:AT437,MATCH($D438,$G$422:$G437,0)),INDEX(AT439:AT$484,MATCH($D438,$G439:$G$484,0)))","v":70263},{"$f":"IF($I438>$D438,INDEX(AU$422:AU437,MATCH($D438,$G$422:$G437,0)),INDEX(AU439:AU$484,MATCH($D438,$G439:$G$484,0)))","v":695},{"$f":"IF($I438>$D438,INDEX(AV$422:AV437,MATCH($D438,$G$422:$G437,0)),INDEX(AV439:AV$484,MATCH($D438,$G439:$G$484,0)))","v":0},{"$f":"IF($I438>$D438,INDEX(AW$422:AW437,MATCH($D438,$G$422:$G437,0)),INDEX(AW439:AW$484,MATCH($D438,$G439:$G$484,0)))","v":4},{"$f":"IF($I438>$D438,INDEX(AX$422:AX437,MATCH($D438,$G$422:$G437,0)),INDEX(AX439:AX$484,MATCH($D438,$G439:$G$484,0)))","v":35000},null,null,{"$f":"IF($I438>$D438,INDEX(BA$422:BA437,MATCH($D438,$G$422:$G437,0)),INDEX(BA439:BA$484,MATCH($D438,$G439:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I438>$D438,INDEX(BB$422:BB437,MATCH($D438,$G$422:$G437,0)),INDEX(BB439:BB$484,MATCH($D438,$G439:$G$484,0)))","v":1},0,13216.953919981635]
[null,null,5.3,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I439)),ABS($F$422:$F$484-I439),0))","v":6},0,0,0,5,5,{"$f":"IF($I439>$D439,INDEX(K$422:K438,MATCH($D439,$G$422:$G438,0)),INDEX(K440:K$484,MATCH($D439,$G440:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I439>$D439,INDEX(L$422:L438,MATCH($D439,$G$422:$G438,0)),INDEX(L440:L$484,MATCH($D439,$G440:$G$484,0)))","v":"Mercedes-benz"},{"$f":"IF($I439>$D439,INDEX(M$422:M438,MATCH($D439,$G$422:$G438,0)),INDEX(M440:M$484,MATCH($D439,$G440:$G$484,0)))","v":"Citan"},{"$f":"IF($I439>$D439,INDEX(N$422:N438,MATCH($D439,$G$422:$G438,0)),INDEX(N440:N$484,MATCH($D439,$G440:$G$484,0)))","v":"109 cdi kassevogn lang"},{"$f":"IF($I439>$D439,INDEX(O$422:O438,MATCH($D439,$G$422:$G438,0)),INDEX(O440:O$484,MATCH($D439,$G440:$G$484,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I439,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":108.30616103298414},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I439,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":21328.507489756623},{"$f":"IF($I439>$D439,INDEX(V$422:V438,MATCH($D439,$G$422:$G438,0)),INDEX(V440:V$484,MATCH($D439,$G440:$G$484,0)))","v":119933.45882352929},{"$f":"IF($I439>$D439,INDEX(W$422:W438,MATCH($D439,$G$422:$G438,0)),INDEX(W440:W$484,MATCH($D439,$G440:$G$484,0)))","v":36935.176470588005},{"$f":"IF($I439>$D439,INDEX(X$422:X438,MATCH($D439,$G$422:$G438,0)),INDEX(X440:X$484,MATCH($D439,$G440:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I439>$D439,INDEX(Y$422:Y438,MATCH($D439,$G$422:$G438,0)),INDEX(Y440:Y$484,MATCH($D439,$G440:$G$484,0)))","v":13.4},{"$f":"IF($I439>$D439,INDEX(Z$422:Z438,MATCH($D439,$G$422:$G438,0)),INDEX(Z440:Z$484,MATCH($D439,$G440:$G$484,0)))","v":1665},4.7837503096358598E-2,null,null,null,null,{"$f":"IF($I439>$D439,INDEX(AF$422:AF438,MATCH($D439,$G$422:$G438,0)),INDEX(AF440:AF$484,MATCH($D439,$G440:$G$484,0)))","v":4.2110478077780462E-2},{"$f":"IF($I439>$D439,INDEX(AG$422:AG438,MATCH($D439,$G$422:$G438,0)),INDEX(AG440:AG$484,MATCH($D439,$G440:$G$484,0)))","v":1},{"$f":"IF($I439>$D439,INDEX(AH$422:AH438,MATCH($D439,$G$422:$G438,0)),INDEX(AH440:AH$484,MATCH($D439,$G440:$G$484,0)))","v":0},{"$f":"IF($I439>$D439,INDEX(AI$422:AI438,MATCH($D439,$G$422:$G438,0)),INDEX(AI440:AI$484,MATCH($D439,$G440:$G$484,0)))","v":0},null,null,{"$f":"IF($I439>$D439,INDEX(AL$422:AL438,MATCH($D439,$G$422:$G438,0)),INDEX(AL440:AL$484,MATCH($D439,$G440:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I439>$D439,INDEX(AT$422:AT438,MATCH($D439,$G$422:$G438,0)),INDEX(AT440:AT$484,MATCH($D439,$G440:$G$484,0)))","v":70263},{"$f":"IF($I439>$D439,INDEX(AU$422:AU438,MATCH($D439,$G$422:$G438,0)),INDEX(AU440:AU$484,MATCH($D439,$G440:$G$484,0)))","v":695},{"$f":"IF($I439>$D439,INDEX(AV$422:AV438,MATCH($D439,$G$422:$G438,0)),INDEX(AV440:AV$484,MATCH($D439,$G440:$G$484,0)))","v":0},{"$f":"IF($I439>$D439,INDEX(AW$422:AW438,MATCH($D439,$G$422:$G438,0)),INDEX(AW440:AW$484,MATCH($D439,$G440:$G$484,0)))","v":4},{"$f":"IF($I439>$D439,INDEX(AX$422:AX438,MATCH($D439,$G$422:$G438,0)),INDEX(AX440:AX$484,MATCH($D439,$G440:$G$484,0)))","v":35000},null,null,{"$f":"IF($I439>$D439,INDEX(BA$422:BA438,MATCH($D439,$G$422:$G438,0)),INDEX(BA440:BA$484,MATCH($D439,$G440:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I439>$D439,INDEX(BB$422:BB438,MATCH($D439,$G$422:$G438,0)),INDEX(BB440:BB$484,MATCH($D439,$G440:$G$484,0)))","v":1},0,11735.907913112436]
[null,null,6.1,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I440)),ABS($F$422:$F$484-I440),0))","v":6},6,6.1,1,6,6,{"$f":"K454","v":"Lille varebil, diesel "},"Citroën","C4 cactus","1,6 varekasse med ruder 5 man",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I440,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":99.251164506715426},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I440,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20837.951817492216},120060.12785388061,4149.8401826492263,282523.95910447987,13.4,1665,3.5540888757935679E-2,null,null,null,null,3.128599362494338E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,{"$f":"BA454","v":1.1359999999999999},{"$f":"BB454","v":1},0,11748.30292022912]
[null,null,6.2,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I441)),ABS($F$422:$F$484-I441),0))","v":6},6,6.2,1,6,6,{"$f":"K440","v":"Lille varebil, diesel "},"Volkswagen","Golf","1.6 tdi bluemotion 110 hk 5 dørs",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I441,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":99.251164506715426},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I441,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20837.951817492216},135068.80000000005,16182.999999999913,282523.95910447987,13.4,1665,3.6293929712460031E-2,null,null,null,null,3.1948881789137351E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,{"$f":"BA440","v":1.1359999999999999},{"$f":"BB440","v":1},0,13216.953919981635]
[null,null,6.3,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I442)),ABS($F$422:$F$484-I442),0))","v":6},6,6.3,1,6,6,{"$f":"K441","v":"Lille varebil, diesel "},"Mercedes-benz","Citan","109 cdi kassevogn lang",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I442,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":99.251164506715426},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I442,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20837.951817492216},119933.45882352929,36935.176470588005,282523.95910447987,13.4,1665,4.7837503096358598E-2,null,null,null,null,4.2110478077780462E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,{"$f":"BA441","v":1.1359999999999999},{"$f":"BB441","v":1},0,11735.907913112436]
[null,null,7.1,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I443)),ABS($F$422:$F$484-I443),0))","v":6},0,0,0,7,7,{"$f":"IF($I443>$D443,INDEX(K$422:K442,MATCH($D443,$G$422:$G442,0)),INDEX(K444:K$484,MATCH($D443,$G444:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I443>$D443,INDEX(L$422:L442,MATCH($D443,$G$422:$G442,0)),INDEX(L444:L$484,MATCH($D443,$G444:$G$484,0)))","v":"Citroën"},{"$f":"IF($I443>$D443,INDEX(M$422:M442,MATCH($D443,$G$422:$G442,0)),INDEX(M444:M$484,MATCH($D443,$G444:$G$484,0)))","v":"C4 cactus"},{"$f":"IF($I443>$D443,INDEX(N$422:N442,MATCH($D443,$G$422:$G442,0)),INDEX(N444:N$484,MATCH($D443,$G444:$G$484,0)))","v":"1,6 varekasse med ruder 5 man"},{"$f":"IF($I443>$D443,INDEX(O$422:O442,MATCH($D443,$G$422:$G442,0)),INDEX(O444:O$484,MATCH($D443,$G444:$G$484,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I443,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":76.772578228776666},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I443,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20358.678925689914},{"$f":"IF($I443>$D443,INDEX(V$422:V442,MATCH($D443,$G$422:$G442,0)),INDEX(V444:V$484,MATCH($D443,$G444:$G$484,0)))","v":120060.12785388061},{"$f":"IF($I443>$D443,INDEX(W$422:W442,MATCH($D443,$G$422:$G442,0)),INDEX(W444:W$484,MATCH($D443,$G444:$G$484,0)))","v":4149.8401826492263},{"$f":"IF($I443>$D443,INDEX(X$422:X442,MATCH($D443,$G$422:$G442,0)),INDEX(X444:X$484,MATCH($D443,$G444:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I443>$D443,INDEX(Y$422:Y442,MATCH($D443,$G$422:$G442,0)),INDEX(Y444:Y$484,MATCH($D443,$G444:$G$484,0)))","v":13.4},{"$f":"IF($I443>$D443,INDEX(Z$422:Z442,MATCH($D443,$G$422:$G442,0)),INDEX(Z444:Z$484,MATCH($D443,$G444:$G$484,0)))","v":1665},3.5540888757935679E-2,null,null,null,null,{"$f":"IF($I443>$D443,INDEX(AF$422:AF442,MATCH($D443,$G$422:$G442,0)),INDEX(AF444:AF$484,MATCH($D443,$G444:$G$484,0)))","v":3.128599362494338E-2},{"$f":"IF($I443>$D443,INDEX(AG$422:AG442,MATCH($D443,$G$422:$G442,0)),INDEX(AG444:AG$484,MATCH($D443,$G444:$G$484,0)))","v":1},{"$f":"IF($I443>$D443,INDEX(AH$422:AH442,MATCH($D443,$G$422:$G442,0)),INDEX(AH444:AH$484,MATCH($D443,$G444:$G$484,0)))","v":0},{"$f":"IF($I443>$D443,INDEX(AI$422:AI442,MATCH($D443,$G$422:$G442,0)),INDEX(AI444:AI$484,MATCH($D443,$G444:$G$484,0)))","v":0},null,null,{"$f":"IF($I443>$D443,INDEX(AL$422:AL442,MATCH($D443,$G$422:$G442,0)),INDEX(AL444:AL$484,MATCH($D443,$G444:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I443>$D443,INDEX(AT$422:AT442,MATCH($D443,$G$422:$G442,0)),INDEX(AT444:AT$484,MATCH($D443,$G444:$G$484,0)))","v":70263},{"$f":"IF($I443>$D443,INDEX(AU$422:AU442,MATCH($D443,$G$422:$G442,0)),INDEX(AU444:AU$484,MATCH($D443,$G444:$G$484,0)))","v":695},{"$f":"IF($I443>$D443,INDEX(AV$422:AV442,MATCH($D443,$G$422:$G442,0)),INDEX(AV444:AV$484,MATCH($D443,$G444:$G$484,0)))","v":0},{"$f":"IF($I443>$D443,INDEX(AW$422:AW442,MATCH($D443,$G$422:$G442,0)),INDEX(AW444:AW$484,MATCH($D443,$G444:$G$484,0)))","v":4},{"$f":"IF($I443>$D443,INDEX(AX$422:AX442,MATCH($D443,$G$422:$G442,0)),INDEX(AX444:AX$484,MATCH($D443,$G444:$G$484,0)))","v":35000},null,null,{"$f":"IF($I443>$D443,INDEX(BA$422:BA442,MATCH($D443,$G$422:$G442,0)),INDEX(BA444:BA$484,MATCH($D443,$G444:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I443>$D443,INDEX(BB$422:BB442,MATCH($D443,$G$422:$G442,0)),INDEX(BB444:BB$484,MATCH($D443,$G444:$G$484,0)))","v":1},0,11748.30292022912]
[null,null,7.2,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I444)),ABS($F$422:$F$484-I444),0))","v":6},0,0,0,7,7,{"$f":"IF($I444>$D444,INDEX(K$422:K443,MATCH($D444,$G$422:$G443,0)),INDEX(K445:K$484,MATCH($D444,$G445:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I444>$D444,INDEX(L$422:L443,MATCH($D444,$G$422:$G443,0)),INDEX(L445:L$484,MATCH($D444,$G445:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I444>$D444,INDEX(M$422:M443,MATCH($D444,$G$422:$G443,0)),INDEX(M445:M$484,MATCH($D444,$G445:$G$484,0)))","v":"Golf"},{"$f":"IF($I444>$D444,INDEX(N$422:N443,MATCH($D444,$G$422:$G443,0)),INDEX(N445:N$484,MATCH($D444,$G445:$G$484,0)))","v":"1.6 tdi bluemotion 110 hk 5 dørs"},{"$f":"IF($I444>$D444,INDEX(O$422:O443,MATCH($D444,$G$422:$G443,0)),INDEX(O445:O$484,MATCH($D444,$G445:$G$484,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I444,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":76.772578228776666},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I444,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20358.678925689914},{"$f":"IF($I444>$D444,INDEX(V$422:V443,MATCH($D444,$G$422:$G443,0)),INDEX(V445:V$484,MATCH($D444,$G445:$G$484,0)))","v":135068.80000000005},{"$f":"IF($I444>$D444,INDEX(W$422:W443,MATCH($D444,$G$422:$G443,0)),INDEX(W445:W$484,MATCH($D444,$G445:$G$484,0)))","v":16182.999999999913},{"$f":"IF($I444>$D444,INDEX(X$422:X443,MATCH($D444,$G$422:$G443,0)),INDEX(X445:X$484,MATCH($D444,$G445:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I444>$D444,INDEX(Y$422:Y443,MATCH($D444,$G$422:$G443,0)),INDEX(Y445:Y$484,MATCH($D444,$G445:$G$484,0)))","v":13.4},{"$f":"IF($I444>$D444,INDEX(Z$422:Z443,MATCH($D444,$G$422:$G443,0)),INDEX(Z445:Z$484,MATCH($D444,$G445:$G$484,0)))","v":1665},3.6293929712460031E-2,null,null,null,null,{"$f":"IF($I444>$D444,INDEX(AF$422:AF443,MATCH($D444,$G$422:$G443,0)),INDEX(AF445:AF$484,MATCH($D444,$G445:$G$484,0)))","v":3.1948881789137351E-2},{"$f":"IF($I444>$D444,INDEX(AG$422:AG443,MATCH($D444,$G$422:$G443,0)),INDEX(AG445:AG$484,MATCH($D444,$G445:$G$484,0)))","v":1},{"$f":"IF($I444>$D444,INDEX(AH$422:AH443,MATCH($D444,$G$422:$G443,0)),INDEX(AH445:AH$484,MATCH($D444,$G445:$G$484,0)))","v":0},{"$f":"IF($I444>$D444,INDEX(AI$422:AI443,MATCH($D444,$G$422:$G443,0)),INDEX(AI445:AI$484,MATCH($D444,$G445:$G$484,0)))","v":0},null,null,{"$f":"IF($I444>$D444,INDEX(AL$422:AL443,MATCH($D444,$G$422:$G443,0)),INDEX(AL445:AL$484,MATCH($D444,$G445:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I444>$D444,INDEX(AT$422:AT443,MATCH($D444,$G$422:$G443,0)),INDEX(AT445:AT$484,MATCH($D444,$G445:$G$484,0)))","v":70263},{"$f":"IF($I444>$D444,INDEX(AU$422:AU443,MATCH($D444,$G$422:$G443,0)),INDEX(AU445:AU$484,MATCH($D444,$G445:$G$484,0)))","v":695},{"$f":"IF($I444>$D444,INDEX(AV$422:AV443,MATCH($D444,$G$422:$G443,0)),INDEX(AV445:AV$484,MATCH($D444,$G445:$G$484,0)))","v":0},{"$f":"IF($I444>$D444,INDEX(AW$422:AW443,MATCH($D444,$G$422:$G443,0)),INDEX(AW445:AW$484,MATCH($D444,$G445:$G$484,0)))","v":4},{"$f":"IF($I444>$D444,INDEX(AX$422:AX443,MATCH($D444,$G$422:$G443,0)),INDEX(AX445:AX$484,MATCH($D444,$G445:$G$484,0)))","v":35000},null,null,{"$f":"IF($I444>$D444,INDEX(BA$422:BA443,MATCH($D444,$G$422:$G443,0)),INDEX(BA445:BA$484,MATCH($D444,$G445:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I444>$D444,INDEX(BB$422:BB443,MATCH($D444,$G$422:$G443,0)),INDEX(BB445:BB$484,MATCH($D444,$G445:$G$484,0)))","v":1},0,13216.953919981635]
[null,null,7.3,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I445)),ABS($F$422:$F$484-I445),0))","v":6},0,0,0,7,7,{"$f":"IF($I445>$D445,INDEX(K$422:K444,MATCH($D445,$G$422:$G444,0)),INDEX(K446:K$484,MATCH($D445,$G446:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I445>$D445,INDEX(L$422:L444,MATCH($D445,$G$422:$G444,0)),INDEX(L446:L$484,MATCH($D445,$G446:$G$484,0)))","v":"Mercedes-benz"},{"$f":"IF($I445>$D445,INDEX(M$422:M444,MATCH($D445,$G$422:$G444,0)),INDEX(M446:M$484,MATCH($D445,$G446:$G$484,0)))","v":"Citan"},{"$f":"IF($I445>$D445,INDEX(N$422:N444,MATCH($D445,$G$422:$G444,0)),INDEX(N446:N$484,MATCH($D445,$G446:$G$484,0)))","v":"109 cdi kassevogn lang"},{"$f":"IF($I445>$D445,INDEX(O$422:O444,MATCH($D445,$G$422:$G444,0)),INDEX(O446:O$484,MATCH($D445,$G446:$G$484,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I445,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":76.772578228776666},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I445,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20358.678925689914},{"$f":"IF($I445>$D445,INDEX(V$422:V444,MATCH($D445,$G$422:$G444,0)),INDEX(V446:V$484,MATCH($D445,$G446:$G$484,0)))","v":119933.45882352929},{"$f":"IF($I445>$D445,INDEX(W$422:W444,MATCH($D445,$G$422:$G444,0)),INDEX(W446:W$484,MATCH($D445,$G446:$G$484,0)))","v":36935.176470588005},{"$f":"IF($I445>$D445,INDEX(X$422:X444,MATCH($D445,$G$422:$G444,0)),INDEX(X446:X$484,MATCH($D445,$G446:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I445>$D445,INDEX(Y$422:Y444,MATCH($D445,$G$422:$G444,0)),INDEX(Y446:Y$484,MATCH($D445,$G446:$G$484,0)))","v":13.4},{"$f":"IF($I445>$D445,INDEX(Z$422:Z444,MATCH($D445,$G$422:$G444,0)),INDEX(Z446:Z$484,MATCH($D445,$G446:$G$484,0)))","v":1665},4.7837503096358598E-2,null,null,null,null,{"$f":"IF($I445>$D445,INDEX(AF$422:AF444,MATCH($D445,$G$422:$G444,0)),INDEX(AF446:AF$484,MATCH($D445,$G446:$G$484,0)))","v":4.2110478077780462E-2},{"$f":"IF($I445>$D445,INDEX(AG$422:AG444,MATCH($D445,$G$422:$G444,0)),INDEX(AG446:AG$484,MATCH($D445,$G446:$G$484,0)))","v":1},{"$f":"IF($I445>$D445,INDEX(AH$422:AH444,MATCH($D445,$G$422:$G444,0)),INDEX(AH446:AH$484,MATCH($D445,$G446:$G$484,0)))","v":0},{"$f":"IF($I445>$D445,INDEX(AI$422:AI444,MATCH($D445,$G$422:$G444,0)),INDEX(AI446:AI$484,MATCH($D445,$G446:$G$484,0)))","v":0},null,null,{"$f":"IF($I445>$D445,INDEX(AL$422:AL444,MATCH($D445,$G$422:$G444,0)),INDEX(AL446:AL$484,MATCH($D445,$G446:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I445>$D445,INDEX(AT$422:AT444,MATCH($D445,$G$422:$G444,0)),INDEX(AT446:AT$484,MATCH($D445,$G446:$G$484,0)))","v":70263},{"$f":"IF($I445>$D445,INDEX(AU$422:AU444,MATCH($D445,$G$422:$G444,0)),INDEX(AU446:AU$484,MATCH($D445,$G446:$G$484,0)))","v":695},{"$f":"IF($I445>$D445,INDEX(AV$422:AV444,MATCH($D445,$G$422:$G444,0)),INDEX(AV446:AV$484,MATCH($D445,$G446:$G$484,0)))","v":0},{"$f":"IF($I445>$D445,INDEX(AW$422:AW444,MATCH($D445,$G$422:$G444,0)),INDEX(AW446:AW$484,MATCH($D445,$G446:$G$484,0)))","v":4},{"$f":"IF($I445>$D445,INDEX(AX$422:AX444,MATCH($D445,$G$422:$G444,0)),INDEX(AX446:AX$484,MATCH($D445,$G446:$G$484,0)))","v":35000},null,null,{"$f":"IF($I445>$D445,INDEX(BA$422:BA444,MATCH($D445,$G$422:$G444,0)),INDEX(BA446:BA$484,MATCH($D445,$G446:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I445>$D445,INDEX(BB$422:BB444,MATCH($D445,$G$422:$G444,0)),INDEX(BB446:BB$484,MATCH($D445,$G446:$G$484,0)))","v":1},0,11735.907913112436]
[null,null,8.1,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I446)),ABS($F$422:$F$484-I446),0))","v":6},0,0,0,8,8,{"$f":"IF($I446>$D446,INDEX(K$422:K445,MATCH($D446,$G$422:$G445,0)),INDEX(K447:K$484,MATCH($D446,$G447:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I446>$D446,INDEX(L$422:L445,MATCH($D446,$G$422:$G445,0)),INDEX(L447:L$484,MATCH($D446,$G447:$G$484,0)))","v":"Citroën"},{"$f":"IF($I446>$D446,INDEX(M$422:M445,MATCH($D446,$G$422:$G445,0)),INDEX(M447:M$484,MATCH($D446,$G447:$G$484,0)))","v":"C4 cactus"},{"$f":"IF($I446>$D446,INDEX(N$422:N445,MATCH($D446,$G$422:$G445,0)),INDEX(N447:N$484,MATCH($D446,$G447:$G$484,0)))","v":"1,6 varekasse med ruder 5 man"},{"$f":"IF($I446>$D446,INDEX(O$422:O445,MATCH($D446,$G$422:$G445,0)),INDEX(O447:O$484,MATCH($D446,$G447:$G$484,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I446,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":54.798132750149321},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I446,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":19890.429310399028},{"$f":"IF($I446>$D446,INDEX(V$422:V445,MATCH($D446,$G$422:$G445,0)),INDEX(V447:V$484,MATCH($D446,$G447:$G$484,0)))","v":120060.12785388061},{"$f":"IF($I446>$D446,INDEX(W$422:W445,MATCH($D446,$G$422:$G445,0)),INDEX(W447:W$484,MATCH($D446,$G447:$G$484,0)))","v":4149.8401826492263},{"$f":"IF($I446>$D446,INDEX(X$422:X445,MATCH($D446,$G$422:$G445,0)),INDEX(X447:X$484,MATCH($D446,$G447:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I446>$D446,INDEX(Y$422:Y445,MATCH($D446,$G$422:$G445,0)),INDEX(Y447:Y$484,MATCH($D446,$G447:$G$484,0)))","v":13.4},{"$f":"IF($I446>$D446,INDEX(Z$422:Z445,MATCH($D446,$G$422:$G445,0)),INDEX(Z447:Z$484,MATCH($D446,$G447:$G$484,0)))","v":1665},3.5540888757935679E-2,null,null,null,null,{"$f":"IF($I446>$D446,INDEX(AF$422:AF445,MATCH($D446,$G$422:$G445,0)),INDEX(AF447:AF$484,MATCH($D446,$G447:$G$484,0)))","v":3.128599362494338E-2},{"$f":"IF($I446>$D446,INDEX(AG$422:AG445,MATCH($D446,$G$422:$G445,0)),INDEX(AG447:AG$484,MATCH($D446,$G447:$G$484,0)))","v":1},{"$f":"IF($I446>$D446,INDEX(AH$422:AH445,MATCH($D446,$G$422:$G445,0)),INDEX(AH447:AH$484,MATCH($D446,$G447:$G$484,0)))","v":0},{"$f":"IF($I446>$D446,INDEX(AI$422:AI445,MATCH($D446,$G$422:$G445,0)),INDEX(AI447:AI$484,MATCH($D446,$G447:$G$484,0)))","v":0},null,null,{"$f":"IF($I446>$D446,INDEX(AL$422:AL445,MATCH($D446,$G$422:$G445,0)),INDEX(AL447:AL$484,MATCH($D446,$G447:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I446>$D446,INDEX(AT$422:AT445,MATCH($D446,$G$422:$G445,0)),INDEX(AT447:AT$484,MATCH($D446,$G447:$G$484,0)))","v":70263},{"$f":"IF($I446>$D446,INDEX(AU$422:AU445,MATCH($D446,$G$422:$G445,0)),INDEX(AU447:AU$484,MATCH($D446,$G447:$G$484,0)))","v":695},{"$f":"IF($I446>$D446,INDEX(AV$422:AV445,MATCH($D446,$G$422:$G445,0)),INDEX(AV447:AV$484,MATCH($D446,$G447:$G$484,0)))","v":0},{"$f":"IF($I446>$D446,INDEX(AW$422:AW445,MATCH($D446,$G$422:$G445,0)),INDEX(AW447:AW$484,MATCH($D446,$G447:$G$484,0)))","v":4},{"$f":"IF($I446>$D446,INDEX(AX$422:AX445,MATCH($D446,$G$422:$G445,0)),INDEX(AX447:AX$484,MATCH($D446,$G447:$G$484,0)))","v":35000},null,null,{"$f":"IF($I446>$D446,INDEX(BA$422:BA445,MATCH($D446,$G$422:$G445,0)),INDEX(BA447:BA$484,MATCH($D446,$G447:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I446>$D446,INDEX(BB$422:BB445,MATCH($D446,$G$422:$G445,0)),INDEX(BB447:BB$484,MATCH($D446,$G447:$G$484,0)))","v":1},0,11748.30292022912]
[null,null,8.1999999999999993,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I447)),ABS($F$422:$F$484-I447),0))","v":6},0,0,0,8,8,{"$f":"IF($I447>$D447,INDEX(K$422:K446,MATCH($D447,$G$422:$G446,0)),INDEX(K448:K$484,MATCH($D447,$G448:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I447>$D447,INDEX(L$422:L446,MATCH($D447,$G$422:$G446,0)),INDEX(L448:L$484,MATCH($D447,$G448:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I447>$D447,INDEX(M$422:M446,MATCH($D447,$G$422:$G446,0)),INDEX(M448:M$484,MATCH($D447,$G448:$G$484,0)))","v":"Golf"},{"$f":"IF($I447>$D447,INDEX(N$422:N446,MATCH($D447,$G$422:$G446,0)),INDEX(N448:N$484,MATCH($D447,$G448:$G$484,0)))","v":"1.6 tdi bluemotion 110 hk 5 dørs"},{"$f":"IF($I447>$D447,INDEX(O$422:O446,MATCH($D447,$G$422:$G446,0)),INDEX(O448:O$484,MATCH($D447,$G448:$G$484,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I447,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":54.798132750149321},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I447,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":19890.429310399028},{"$f":"IF($I447>$D447,INDEX(V$422:V446,MATCH($D447,$G$422:$G446,0)),INDEX(V448:V$484,MATCH($D447,$G448:$G$484,0)))","v":135068.80000000005},{"$f":"IF($I447>$D447,INDEX(W$422:W446,MATCH($D447,$G$422:$G446,0)),INDEX(W448:W$484,MATCH($D447,$G448:$G$484,0)))","v":16182.999999999913},{"$f":"IF($I447>$D447,INDEX(X$422:X446,MATCH($D447,$G$422:$G446,0)),INDEX(X448:X$484,MATCH($D447,$G448:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I447>$D447,INDEX(Y$422:Y446,MATCH($D447,$G$422:$G446,0)),INDEX(Y448:Y$484,MATCH($D447,$G448:$G$484,0)))","v":13.4},{"$f":"IF($I447>$D447,INDEX(Z$422:Z446,MATCH($D447,$G$422:$G446,0)),INDEX(Z448:Z$484,MATCH($D447,$G448:$G$484,0)))","v":1665},3.6293929712460031E-2,null,null,null,null,{"$f":"IF($I447>$D447,INDEX(AF$422:AF446,MATCH($D447,$G$422:$G446,0)),INDEX(AF448:AF$484,MATCH($D447,$G448:$G$484,0)))","v":3.1948881789137351E-2},{"$f":"IF($I447>$D447,INDEX(AG$422:AG446,MATCH($D447,$G$422:$G446,0)),INDEX(AG448:AG$484,MATCH($D447,$G448:$G$484,0)))","v":1},{"$f":"IF($I447>$D447,INDEX(AH$422:AH446,MATCH($D447,$G$422:$G446,0)),INDEX(AH448:AH$484,MATCH($D447,$G448:$G$484,0)))","v":0},{"$f":"IF($I447>$D447,INDEX(AI$422:AI446,MATCH($D447,$G$422:$G446,0)),INDEX(AI448:AI$484,MATCH($D447,$G448:$G$484,0)))","v":0},null,null,{"$f":"IF($I447>$D447,INDEX(AL$422:AL446,MATCH($D447,$G$422:$G446,0)),INDEX(AL448:AL$484,MATCH($D447,$G448:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I447>$D447,INDEX(AT$422:AT446,MATCH($D447,$G$422:$G446,0)),INDEX(AT448:AT$484,MATCH($D447,$G448:$G$484,0)))","v":70263},{"$f":"IF($I447>$D447,INDEX(AU$422:AU446,MATCH($D447,$G$422:$G446,0)),INDEX(AU448:AU$484,MATCH($D447,$G448:$G$484,0)))","v":695},{"$f":"IF($I447>$D447,INDEX(AV$422:AV446,MATCH($D447,$G$422:$G446,0)),INDEX(AV448:AV$484,MATCH($D447,$G448:$G$484,0)))","v":0},{"$f":"IF($I447>$D447,INDEX(AW$422:AW446,MATCH($D447,$G$422:$G446,0)),INDEX(AW448:AW$484,MATCH($D447,$G448:$G$484,0)))","v":4},{"$f":"IF($I447>$D447,INDEX(AX$422:AX446,MATCH($D447,$G$422:$G446,0)),INDEX(AX448:AX$484,MATCH($D447,$G448:$G$484,0)))","v":35000},null,null,{"$f":"IF($I447>$D447,INDEX(BA$422:BA446,MATCH($D447,$G$422:$G446,0)),INDEX(BA448:BA$484,MATCH($D447,$G448:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I447>$D447,INDEX(BB$422:BB446,MATCH($D447,$G$422:$G446,0)),INDEX(BB448:BB$484,MATCH($D447,$G448:$G$484,0)))","v":1},0,13216.953919981635]
[null,null,8.3000000000000007,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I448)),ABS($F$422:$F$484-I448),0))","v":6},0,0,0,8,8,{"$f":"IF($I448>$D448,INDEX(K$422:K447,MATCH($D448,$G$422:$G447,0)),INDEX(K449:K$484,MATCH($D448,$G449:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I448>$D448,INDEX(L$422:L447,MATCH($D448,$G$422:$G447,0)),INDEX(L449:L$484,MATCH($D448,$G449:$G$484,0)))","v":"Mercedes-benz"},{"$f":"IF($I448>$D448,INDEX(M$422:M447,MATCH($D448,$G$422:$G447,0)),INDEX(M449:M$484,MATCH($D448,$G449:$G$484,0)))","v":"Citan"},{"$f":"IF($I448>$D448,INDEX(N$422:N447,MATCH($D448,$G$422:$G447,0)),INDEX(N449:N$484,MATCH($D448,$G449:$G$484,0)))","v":"109 cdi kassevogn lang"},{"$f":"IF($I448>$D448,INDEX(O$422:O447,MATCH($D448,$G$422:$G447,0)),INDEX(O449:O$484,MATCH($D448,$G449:$G$484,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I448,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":54.798132750149321},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I448,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":19890.429310399028},{"$f":"IF($I448>$D448,INDEX(V$422:V447,MATCH($D448,$G$422:$G447,0)),INDEX(V449:V$484,MATCH($D448,$G449:$G$484,0)))","v":119933.45882352929},{"$f":"IF($I448>$D448,INDEX(W$422:W447,MATCH($D448,$G$422:$G447,0)),INDEX(W449:W$484,MATCH($D448,$G449:$G$484,0)))","v":36935.176470588005},{"$f":"IF($I448>$D448,INDEX(X$422:X447,MATCH($D448,$G$422:$G447,0)),INDEX(X449:X$484,MATCH($D448,$G449:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I448>$D448,INDEX(Y$422:Y447,MATCH($D448,$G$422:$G447,0)),INDEX(Y449:Y$484,MATCH($D448,$G449:$G$484,0)))","v":13.4},{"$f":"IF($I448>$D448,INDEX(Z$422:Z447,MATCH($D448,$G$422:$G447,0)),INDEX(Z449:Z$484,MATCH($D448,$G449:$G$484,0)))","v":1665},4.7837503096358598E-2,null,null,null,null,{"$f":"IF($I448>$D448,INDEX(AF$422:AF447,MATCH($D448,$G$422:$G447,0)),INDEX(AF449:AF$484,MATCH($D448,$G449:$G$484,0)))","v":4.2110478077780462E-2},{"$f":"IF($I448>$D448,INDEX(AG$422:AG447,MATCH($D448,$G$422:$G447,0)),INDEX(AG449:AG$484,MATCH($D448,$G449:$G$484,0)))","v":1},{"$f":"IF($I448>$D448,INDEX(AH$422:AH447,MATCH($D448,$G$422:$G447,0)),INDEX(AH449:AH$484,MATCH($D448,$G449:$G$484,0)))","v":0},{"$f":"IF($I448>$D448,INDEX(AI$422:AI447,MATCH($D448,$G$422:$G447,0)),INDEX(AI449:AI$484,MATCH($D448,$G449:$G$484,0)))","v":0},null,null,{"$f":"IF($I448>$D448,INDEX(AL$422:AL447,MATCH($D448,$G$422:$G447,0)),INDEX(AL449:AL$484,MATCH($D448,$G449:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I448>$D448,INDEX(AT$422:AT447,MATCH($D448,$G$422:$G447,0)),INDEX(AT449:AT$484,MATCH($D448,$G449:$G$484,0)))","v":70263},{"$f":"IF($I448>$D448,INDEX(AU$422:AU447,MATCH($D448,$G$422:$G447,0)),INDEX(AU449:AU$484,MATCH($D448,$G449:$G$484,0)))","v":695},{"$f":"IF($I448>$D448,INDEX(AV$422:AV447,MATCH($D448,$G$422:$G447,0)),INDEX(AV449:AV$484,MATCH($D448,$G449:$G$484,0)))","v":0},{"$f":"IF($I448>$D448,INDEX(AW$422:AW447,MATCH($D448,$G$422:$G447,0)),INDEX(AW449:AW$484,MATCH($D448,$G449:$G$484,0)))","v":4},{"$f":"IF($I448>$D448,INDEX(AX$422:AX447,MATCH($D448,$G$422:$G447,0)),INDEX(AX449:AX$484,MATCH($D448,$G449:$G$484,0)))","v":35000},null,null,{"$f":"IF($I448>$D448,INDEX(BA$422:BA447,MATCH($D448,$G$422:$G447,0)),INDEX(BA449:BA$484,MATCH($D448,$G449:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I448>$D448,INDEX(BB$422:BB447,MATCH($D448,$G$422:$G447,0)),INDEX(BB449:BB$484,MATCH($D448,$G449:$G$484,0)))","v":1},0,11735.907913112436]
[null,null,9.1,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I449)),ABS($F$422:$F$484-I449),0))","v":10},0,0,0,9,9,{"$f":"IF($I449>$D449,INDEX(K$422:K448,MATCH($D449,$G$422:$G448,0)),INDEX(K450:K$484,MATCH($D449,$G450:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I449>$D449,INDEX(L$422:L448,MATCH($D449,$G$422:$G448,0)),INDEX(L450:L$484,MATCH($D449,$G450:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I449>$D449,INDEX(M$422:M448,MATCH($D449,$G$422:$G448,0)),INDEX(M450:M$484,MATCH($D449,$G450:$G$484,0)))","v":"Polo van"},{"$f":"IF($I449>$D449,INDEX(N$422:N448,MATCH($D449,$G$422:$G448,0)),INDEX(N450:N$484,MATCH($D449,$G450:$G$484,0)))","v":"1,6 tdi"},{"$f":"IF($I449>$D449,INDEX(O$422:O448,MATCH($D449,$G$422:$G448,0)),INDEX(O450:O$484,MATCH($D449,$G450:$G$484,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I449,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":44.443155360726266},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I449,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":19432.949436259845},{"$f":"IF($I449>$D449,INDEX(V$422:V448,MATCH($D449,$G$422:$G448,0)),INDEX(V450:V$484,MATCH($D449,$G450:$G$484,0)))","v":96935.225339366531},{"$f":"IF($I449>$D449,INDEX(W$422:W448,MATCH($D449,$G$422:$G448,0)),INDEX(W450:W$484,MATCH($D449,$G450:$G$484,0)))","v":9949.9683257918296},{"$f":"IF($I449>$D449,INDEX(X$422:X448,MATCH($D449,$G$422:$G448,0)),INDEX(X450:X$484,MATCH($D449,$G450:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I449>$D449,INDEX(Y$422:Y448,MATCH($D449,$G$422:$G448,0)),INDEX(Y450:Y$484,MATCH($D449,$G450:$G$484,0)))","v":13.4},{"$f":"IF($I449>$D449,INDEX(Z$422:Z448,MATCH($D449,$G$422:$G448,0)),INDEX(Z450:Z$484,MATCH($D449,$G450:$G$484,0)))","v":1665},4.2507195828112812E-2,null,null,null,null,{"$f":"IF($I449>$D449,INDEX(AF$422:AF448,MATCH($D449,$G$422:$G448,0)),INDEX(AF450:AF$484,MATCH($D449,$G450:$G$484,0)))","v":3.7418306186719028E-2},{"$f":"IF($I449>$D449,INDEX(AG$422:AG448,MATCH($D449,$G$422:$G448,0)),INDEX(AG450:AG$484,MATCH($D449,$G450:$G$484,0)))","v":1},{"$f":"IF($I449>$D449,INDEX(AH$422:AH448,MATCH($D449,$G$422:$G448,0)),INDEX(AH450:AH$484,MATCH($D449,$G450:$G$484,0)))","v":0},{"$f":"IF($I449>$D449,INDEX(AI$422:AI448,MATCH($D449,$G$422:$G448,0)),INDEX(AI450:AI$484,MATCH($D449,$G450:$G$484,0)))","v":0},null,null,{"$f":"IF($I449>$D449,INDEX(AL$422:AL448,MATCH($D449,$G$422:$G448,0)),INDEX(AL450:AL$484,MATCH($D449,$G450:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I449>$D449,INDEX(AT$422:AT448,MATCH($D449,$G$422:$G448,0)),INDEX(AT450:AT$484,MATCH($D449,$G450:$G$484,0)))","v":70263},{"$f":"IF($I449>$D449,INDEX(AU$422:AU448,MATCH($D449,$G$422:$G448,0)),INDEX(AU450:AU$484,MATCH($D449,$G450:$G$484,0)))","v":695},{"$f":"IF($I449>$D449,INDEX(AV$422:AV448,MATCH($D449,$G$422:$G448,0)),INDEX(AV450:AV$484,MATCH($D449,$G450:$G$484,0)))","v":0},{"$f":"IF($I449>$D449,INDEX(AW$422:AW448,MATCH($D449,$G$422:$G448,0)),INDEX(AW450:AW$484,MATCH($D449,$G450:$G$484,0)))","v":4},{"$f":"IF($I449>$D449,INDEX(AX$422:AX448,MATCH($D449,$G$422:$G448,0)),INDEX(AX450:AX$484,MATCH($D449,$G450:$G$484,0)))","v":35000},null,null,{"$f":"IF($I449>$D449,INDEX(BA$422:BA448,MATCH($D449,$G$422:$G448,0)),INDEX(BA450:BA$484,MATCH($D449,$G450:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I449>$D449,INDEX(BB$422:BB448,MATCH($D449,$G$422:$G448,0)),INDEX(BB450:BB$484,MATCH($D449,$G450:$G$484,0)))","v":1},0,9485.4504262527171]
[null,null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I450)),ABS($F$422:$F$484-I450),0))","v":10},0,0,0,9,9,{"$f":"IF($I450>$D450,INDEX(K$422:K449,MATCH($D450,$G$422:$G449,0)),INDEX(K451:K$484,MATCH($D450,$G451:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I450>$D450,INDEX(L$422:L449,MATCH($D450,$G$422:$G449,0)),INDEX(L451:L$484,MATCH($D450,$G451:$G$484,0)))","v":"Ford"},{"$f":"IF($I450>$D450,INDEX(M$422:M449,MATCH($D450,$G$422:$G449,0)),INDEX(M451:M$484,MATCH($D450,$G451:$G$484,0)))","v":"C-max van"},{"$f":"IF($I450>$D450,INDEX(N$422:N449,MATCH($D450,$G$422:$G449,0)),INDEX(N451:N$484,MATCH($D450,$G451:$G$484,0)))","v":"1,6 tdci 115 hk."},{"$f":"IF($I450>$D450,INDEX(O$422:O449,MATCH($D450,$G$422:$G449,0)),INDEX(O451:O$484,MATCH($D450,$G451:$G$484,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I450,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":44.443155360726266},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I450,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":19432.949436259845},{"$f":"IF($I450>$D450,INDEX(V$422:V449,MATCH($D450,$G$422:$G449,0)),INDEX(V451:V$484,MATCH($D450,$G451:$G$484,0)))","v":132720.53333333327},{"$f":"IF($I450>$D450,INDEX(W$422:W449,MATCH($D450,$G$422:$G449,0)),INDEX(W451:W$484,MATCH($D450,$G451:$G$484,0)))","v":44015.333333333387},{"$f":"IF($I450>$D450,INDEX(X$422:X449,MATCH($D450,$G$422:$G449,0)),INDEX(X451:X$484,MATCH($D450,$G451:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I450>$D450,INDEX(Y$422:Y449,MATCH($D450,$G$422:$G449,0)),INDEX(Y451:Y$484,MATCH($D450,$G451:$G$484,0)))","v":13.4},{"$f":"IF($I450>$D450,INDEX(Z$422:Z449,MATCH($D450,$G$422:$G449,0)),INDEX(Z451:Z$484,MATCH($D450,$G451:$G$484,0)))","v":1665},4.7731092436974834E-2,null,null,null,null,{"$f":"IF($I450>$D450,INDEX(AF$422:AF449,MATCH($D450,$G$422:$G449,0)),INDEX(AF451:AF$484,MATCH($D450,$G451:$G$484,0)))","v":4.2016806722689121E-2},{"$f":"IF($I450>$D450,INDEX(AG$422:AG449,MATCH($D450,$G$422:$G449,0)),INDEX(AG451:AG$484,MATCH($D450,$G451:$G$484,0)))","v":1},{"$f":"IF($I450>$D450,INDEX(AH$422:AH449,MATCH($D450,$G$422:$G449,0)),INDEX(AH451:AH$484,MATCH($D450,$G451:$G$484,0)))","v":0},{"$f":"IF($I450>$D450,INDEX(AI$422:AI449,MATCH($D450,$G$422:$G449,0)),INDEX(AI451:AI$484,MATCH($D450,$G451:$G$484,0)))","v":0},null,null,{"$f":"IF($I450>$D450,INDEX(AL$422:AL449,MATCH($D450,$G$422:$G449,0)),INDEX(AL451:AL$484,MATCH($D450,$G451:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I450>$D450,INDEX(AT$422:AT449,MATCH($D450,$G$422:$G449,0)),INDEX(AT451:AT$484,MATCH($D450,$G451:$G$484,0)))","v":70263},{"$f":"IF($I450>$D450,INDEX(AU$422:AU449,MATCH($D450,$G$422:$G449,0)),INDEX(AU451:AU$484,MATCH($D450,$G451:$G$484,0)))","v":695},{"$f":"IF($I450>$D450,INDEX(AV$422:AV449,MATCH($D450,$G$422:$G449,0)),INDEX(AV451:AV$484,MATCH($D450,$G451:$G$484,0)))","v":0},{"$f":"IF($I450>$D450,INDEX(AW$422:AW449,MATCH($D450,$G$422:$G449,0)),INDEX(AW451:AW$484,MATCH($D450,$G451:$G$484,0)))","v":4},{"$f":"IF($I450>$D450,INDEX(AX$422:AX449,MATCH($D450,$G$422:$G449,0)),INDEX(AX451:AX$484,MATCH($D450,$G451:$G$484,0)))","v":35000},null,null,{"$f":"IF($I450>$D450,INDEX(BA$422:BA449,MATCH($D450,$G$422:$G449,0)),INDEX(BA451:BA$484,MATCH($D450,$G451:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I450>$D450,INDEX(BB$422:BB449,MATCH($D450,$G$422:$G449,0)),INDEX(BB451:BB$484,MATCH($D450,$G451:$G$484,0)))","v":1},0,12987.167823376321]
[null,null,9.3000000000000007,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I451)),ABS($F$422:$F$484-I451),0))","v":10},0,0,0,9,9,{"$f":"IF($I451>$D451,INDEX(K$422:K450,MATCH($D451,$G$422:$G450,0)),INDEX(K452:K$484,MATCH($D451,$G452:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I451>$D451,INDEX(L$422:L450,MATCH($D451,$G$422:$G450,0)),INDEX(L452:L$484,MATCH($D451,$G452:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I451>$D451,INDEX(M$422:M450,MATCH($D451,$G$422:$G450,0)),INDEX(M452:M$484,MATCH($D451,$G452:$G$484,0)))","v":"Golf van"},{"$f":"IF($I451>$D451,INDEX(N$422:N450,MATCH($D451,$G$422:$G450,0)),INDEX(N452:N$484,MATCH($D451,$G452:$G$484,0)))","v":"1,6 tdi aut."},{"$f":"IF($I451>$D451,INDEX(O$422:O450,MATCH($D451,$G$422:$G450,0)),INDEX(O452:O$484,MATCH($D451,$G452:$G$484,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I451,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":44.443155360726266},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I451,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":19432.949436259845},{"$f":"IF($I451>$D451,INDEX(V$422:V450,MATCH($D451,$G$422:$G450,0)),INDEX(V452:V$484,MATCH($D451,$G452:$G$484,0)))","v":127171.25079365086},{"$f":"IF($I451>$D451,INDEX(W$422:W450,MATCH($D451,$G$422:$G450,0)),INDEX(W452:W$484,MATCH($D451,$G452:$G$484,0)))","v":46108.936507936414},{"$f":"IF($I451>$D451,INDEX(X$422:X450,MATCH($D451,$G$422:$G450,0)),INDEX(X452:X$484,MATCH($D451,$G452:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I451>$D451,INDEX(Y$422:Y450,MATCH($D451,$G$422:$G450,0)),INDEX(Y452:Y$484,MATCH($D451,$G452:$G$484,0)))","v":13.4},{"$f":"IF($I451>$D451,INDEX(Z$422:Z450,MATCH($D451,$G$422:$G450,0)),INDEX(Z452:Z$484,MATCH($D451,$G452:$G$484,0)))","v":1665},5.0692732681682881E-2,null,null,null,null,{"$f":"IF($I451>$D451,INDEX(AF$422:AF450,MATCH($D451,$G$422:$G450,0)),INDEX(AF452:AF$484,MATCH($D451,$G452:$G$484,0)))","v":4.4623884402889863E-2},{"$f":"IF($I451>$D451,INDEX(AG$422:AG450,MATCH($D451,$G$422:$G450,0)),INDEX(AG452:AG$484,MATCH($D451,$G452:$G$484,0)))","v":1},{"$f":"IF($I451>$D451,INDEX(AH$422:AH450,MATCH($D451,$G$422:$G450,0)),INDEX(AH452:AH$484,MATCH($D451,$G452:$G$484,0)))","v":0},{"$f":"IF($I451>$D451,INDEX(AI$422:AI450,MATCH($D451,$G$422:$G450,0)),INDEX(AI452:AI$484,MATCH($D451,$G452:$G$484,0)))","v":0},null,null,{"$f":"IF($I451>$D451,INDEX(AL$422:AL450,MATCH($D451,$G$422:$G450,0)),INDEX(AL452:AL$484,MATCH($D451,$G452:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I451>$D451,INDEX(AT$422:AT450,MATCH($D451,$G$422:$G450,0)),INDEX(AT452:AT$484,MATCH($D451,$G452:$G$484,0)))","v":70263},{"$f":"IF($I451>$D451,INDEX(AU$422:AU450,MATCH($D451,$G$422:$G450,0)),INDEX(AU452:AU$484,MATCH($D451,$G452:$G$484,0)))","v":695},{"$f":"IF($I451>$D451,INDEX(AV$422:AV450,MATCH($D451,$G$422:$G450,0)),INDEX(AV452:AV$484,MATCH($D451,$G452:$G$484,0)))","v":0},{"$f":"IF($I451>$D451,INDEX(AW$422:AW450,MATCH($D451,$G$422:$G450,0)),INDEX(AW452:AW$484,MATCH($D451,$G452:$G$484,0)))","v":4},{"$f":"IF($I451>$D451,INDEX(AX$422:AX450,MATCH($D451,$G$422:$G450,0)),INDEX(AX452:AX$484,MATCH($D451,$G452:$G$484,0)))","v":35000},null,null,{"$f":"IF($I451>$D451,INDEX(BA$422:BA450,MATCH($D451,$G$422:$G450,0)),INDEX(BA452:BA$484,MATCH($D451,$G452:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I451>$D451,INDEX(BB$422:BB450,MATCH($D451,$G$422:$G450,0)),INDEX(BB452:BB$484,MATCH($D451,$G452:$G$484,0)))","v":1},0,12444.151141389504]
[null,null,10.1,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I452)),ABS($F$422:$F$484-I452),0))","v":10},10,10.1,1,10,10,{"$f":"K466","v":"Lille varebil, diesel "},"Volkswagen","Polo van","1,6 tdi",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I452,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":36.434117878914435},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I452,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":18985.991599225868},96935.225339366531,9949.9683257918296,282523.95910447987,13.4,1665,4.2507195828112812E-2,null,null,null,null,3.7418306186719028E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,{"$f":"BA466","v":1.1359999999999999},{"$f":"BB466","v":1},0,9485.4504262527171]
[null,null,10.199999999999999,10.199999999999999,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I453)),ABS($F$422:$F$484-I453),0))","v":10},10,10.199999999999999,1,10,10,{"$f":"K452","v":"Lille varebil, diesel "},"Ford","C-max van","1,6 tdci 115 hk.",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I453,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":36.434117878914435},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I453,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":18985.991599225868},132720.53333333327,44015.333333333387,282523.95910447987,13.4,1665,4.7731092436974834E-2,null,null,null,null,4.2016806722689121E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,{"$f":"BA452","v":1.1359999999999999},{"$f":"BB452","v":1},0,12987.167823376321]
[null,null,10.3,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I454)),ABS($F$422:$F$484-I454),0))","v":10},10,10.3,1,10,10,{"$f":"K453","v":"Lille varebil, diesel "},"Volkswagen","Golf van","1,6 tdi aut.",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I454,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":36.434117878914435},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I454,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":18985.991599225868},127171.25079365086,46108.936507936414,282523.95910447987,13.4,1665,{"$f":"BA454*AF454*BB454","v":5.0692732681682881E-2},null,null,null,null,4.4623884402889863E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,{"$f":"BA453","v":1.1359999999999999},{"$f":"BB453","v":1},{"$f":"AJ454*U454","v":0},{"$f":"-PMT(Lånerente,Y454,V454)","v":12444.151141389504}]
[null,null,11.1,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I455)),ABS($F$422:$F$484-I455),0))","v":10},0,0,0,11,11,{"$f":"IF($I455>$D455,INDEX(K$422:K454,MATCH($D455,$G$422:$G454,0)),INDEX(K456:K$484,MATCH($D455,$G456:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I455>$D455,INDEX(L$422:L454,MATCH($D455,$G$422:$G454,0)),INDEX(L456:L$484,MATCH($D455,$G456:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I455>$D455,INDEX(M$422:M454,MATCH($D455,$G$422:$G454,0)),INDEX(M456:M$484,MATCH($D455,$G456:$G$484,0)))","v":"Polo van"},{"$f":"IF($I455>$D455,INDEX(N$422:N454,MATCH($D455,$G$422:$G454,0)),INDEX(N456:N$484,MATCH($D455,$G456:$G$484,0)))","v":"1,6 tdi"},{"$f":"IF($I455>$D455,INDEX(O$422:O454,MATCH($D455,$G$422:$G454,0)),INDEX(O456:O$484,MATCH($D455,$G456:$G$484,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I455,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":25.672250288742049},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I455,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":18549.313792443678},{"$f":"IF($I455>$D455,INDEX(V$422:V454,MATCH($D455,$G$422:$G454,0)),INDEX(V456:V$484,MATCH($D455,$G456:$G$484,0)))","v":96935.225339366531},{"$f":"IF($I455>$D455,INDEX(W$422:W454,MATCH($D455,$G$422:$G454,0)),INDEX(W456:W$484,MATCH($D455,$G456:$G$484,0)))","v":9949.9683257918296},{"$f":"IF($I455>$D455,INDEX(X$422:X454,MATCH($D455,$G$422:$G454,0)),INDEX(X456:X$484,MATCH($D455,$G456:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I455>$D455,INDEX(Y$422:Y454,MATCH($D455,$G$422:$G454,0)),INDEX(Y456:Y$484,MATCH($D455,$G456:$G$484,0)))","v":13.4},{"$f":"IF($I455>$D455,INDEX(Z$422:Z454,MATCH($D455,$G$422:$G454,0)),INDEX(Z456:Z$484,MATCH($D455,$G456:$G$484,0)))","v":1665},4.2507195828112812E-2,null,null,null,null,{"$f":"IF($I455>$D455,INDEX(AF$422:AF454,MATCH($D455,$G$422:$G454,0)),INDEX(AF456:AF$484,MATCH($D455,$G456:$G$484,0)))","v":3.7418306186719028E-2},{"$f":"IF($I455>$D455,INDEX(AG$422:AG454,MATCH($D455,$G$422:$G454,0)),INDEX(AG456:AG$484,MATCH($D455,$G456:$G$484,0)))","v":1},{"$f":"IF($I455>$D455,INDEX(AH$422:AH454,MATCH($D455,$G$422:$G454,0)),INDEX(AH456:AH$484,MATCH($D455,$G456:$G$484,0)))","v":0},{"$f":"IF($I455>$D455,INDEX(AI$422:AI454,MATCH($D455,$G$422:$G454,0)),INDEX(AI456:AI$484,MATCH($D455,$G456:$G$484,0)))","v":0},null,null,{"$f":"IF($I455>$D455,INDEX(AL$422:AL454,MATCH($D455,$G$422:$G454,0)),INDEX(AL456:AL$484,MATCH($D455,$G456:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I455>$D455,INDEX(AT$422:AT454,MATCH($D455,$G$422:$G454,0)),INDEX(AT456:AT$484,MATCH($D455,$G456:$G$484,0)))","v":70263},{"$f":"IF($I455>$D455,INDEX(AU$422:AU454,MATCH($D455,$G$422:$G454,0)),INDEX(AU456:AU$484,MATCH($D455,$G456:$G$484,0)))","v":695},{"$f":"IF($I455>$D455,INDEX(AV$422:AV454,MATCH($D455,$G$422:$G454,0)),INDEX(AV456:AV$484,MATCH($D455,$G456:$G$484,0)))","v":0},{"$f":"IF($I455>$D455,INDEX(AW$422:AW454,MATCH($D455,$G$422:$G454,0)),INDEX(AW456:AW$484,MATCH($D455,$G456:$G$484,0)))","v":4},{"$f":"IF($I455>$D455,INDEX(AX$422:AX454,MATCH($D455,$G$422:$G454,0)),INDEX(AX456:AX$484,MATCH($D455,$G456:$G$484,0)))","v":35000},null,null,{"$f":"IF($I455>$D455,INDEX(BA$422:BA454,MATCH($D455,$G$422:$G454,0)),INDEX(BA456:BA$484,MATCH($D455,$G456:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I455>$D455,INDEX(BB$422:BB454,MATCH($D455,$G$422:$G454,0)),INDEX(BB456:BB$484,MATCH($D455,$G456:$G$484,0)))","v":1},0,9485.4504262527171]
[null,null,11.2,{"$f":"IF(COUNTIF(I453:I456,I456)=1,E456+0.1,IF(COUNTIF(I453:I456,I456)=2,E456+0.2,IF(COUNTIF(I453:I456,I456)=3,E456+0.3,0)))","v":10.199999999999999},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I456)),ABS($F$422:$F$484-I456),0))","v":10},0,0,0,11,11,{"$f":"IF($I456>$D456,INDEX(K$422:K455,MATCH($D456,$G$422:$G455,0)),INDEX(K457:K$484,MATCH($D456,$G457:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I456>$D456,INDEX(L$422:L455,MATCH($D456,$G$422:$G455,0)),INDEX(L457:L$484,MATCH($D456,$G457:$G$484,0)))","v":"Ford"},{"$f":"IF($I456>$D456,INDEX(M$422:M455,MATCH($D456,$G$422:$G455,0)),INDEX(M457:M$484,MATCH($D456,$G457:$G$484,0)))","v":"C-max van"},{"$f":"IF($I456>$D456,INDEX(N$422:N455,MATCH($D456,$G$422:$G455,0)),INDEX(N457:N$484,MATCH($D456,$G457:$G$484,0)))","v":"1,6 tdci 115 hk."},{"$f":"IF($I456>$D456,INDEX(O$422:O455,MATCH($D456,$G$422:$G455,0)),INDEX(O457:O$484,MATCH($D456,$G457:$G$484,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I456,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":25.672250288742049},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I456,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":18549.313792443678},{"$f":"IF($I456>$D456,INDEX(V$422:V455,MATCH($D456,$G$422:$G455,0)),INDEX(V457:V$484,MATCH($D456,$G457:$G$484,0)))","v":132720.53333333327},{"$f":"IF($I456>$D456,INDEX(W$422:W455,MATCH($D456,$G$422:$G455,0)),INDEX(W457:W$484,MATCH($D456,$G457:$G$484,0)))","v":44015.333333333387},{"$f":"IF($I456>$D456,INDEX(X$422:X455,MATCH($D456,$G$422:$G455,0)),INDEX(X457:X$484,MATCH($D456,$G457:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I456>$D456,INDEX(Y$422:Y455,MATCH($D456,$G$422:$G455,0)),INDEX(Y457:Y$484,MATCH($D456,$G457:$G$484,0)))","v":13.4},{"$f":"IF($I456>$D456,INDEX(Z$422:Z455,MATCH($D456,$G$422:$G455,0)),INDEX(Z457:Z$484,MATCH($D456,$G457:$G$484,0)))","v":1665},4.7731092436974834E-2,null,null,null,null,{"$f":"IF($I456>$D456,INDEX(AF$422:AF455,MATCH($D456,$G$422:$G455,0)),INDEX(AF457:AF$484,MATCH($D456,$G457:$G$484,0)))","v":4.2016806722689121E-2},{"$f":"IF($I456>$D456,INDEX(AG$422:AG455,MATCH($D456,$G$422:$G455,0)),INDEX(AG457:AG$484,MATCH($D456,$G457:$G$484,0)))","v":1},{"$f":"IF($I456>$D456,INDEX(AH$422:AH455,MATCH($D456,$G$422:$G455,0)),INDEX(AH457:AH$484,MATCH($D456,$G457:$G$484,0)))","v":0},{"$f":"IF($I456>$D456,INDEX(AI$422:AI455,MATCH($D456,$G$422:$G455,0)),INDEX(AI457:AI$484,MATCH($D456,$G457:$G$484,0)))","v":0},null,null,{"$f":"IF($I456>$D456,INDEX(AL$422:AL455,MATCH($D456,$G$422:$G455,0)),INDEX(AL457:AL$484,MATCH($D456,$G457:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I456>$D456,INDEX(AT$422:AT455,MATCH($D456,$G$422:$G455,0)),INDEX(AT457:AT$484,MATCH($D456,$G457:$G$484,0)))","v":70263},{"$f":"IF($I456>$D456,INDEX(AU$422:AU455,MATCH($D456,$G$422:$G455,0)),INDEX(AU457:AU$484,MATCH($D456,$G457:$G$484,0)))","v":695},{"$f":"IF($I456>$D456,INDEX(AV$422:AV455,MATCH($D456,$G$422:$G455,0)),INDEX(AV457:AV$484,MATCH($D456,$G457:$G$484,0)))","v":0},{"$f":"IF($I456>$D456,INDEX(AW$422:AW455,MATCH($D456,$G$422:$G455,0)),INDEX(AW457:AW$484,MATCH($D456,$G457:$G$484,0)))","v":4},{"$f":"IF($I456>$D456,INDEX(AX$422:AX455,MATCH($D456,$G$422:$G455,0)),INDEX(AX457:AX$484,MATCH($D456,$G457:$G$484,0)))","v":35000},null,null,{"$f":"IF($I456>$D456,INDEX(BA$422:BA455,MATCH($D456,$G$422:$G455,0)),INDEX(BA457:BA$484,MATCH($D456,$G457:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I456>$D456,INDEX(BB$422:BB455,MATCH($D456,$G$422:$G455,0)),INDEX(BB457:BB$484,MATCH($D456,$G457:$G$484,0)))","v":1},0,12987.167823376321]
[null,null,11.3,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I457)),ABS($F$422:$F$484-I457),0))","v":10},0,0,0,11,11,{"$f":"IF($I457>$D457,INDEX(K$422:K456,MATCH($D457,$G$422:$G456,0)),INDEX(K458:K$484,MATCH($D457,$G458:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I457>$D457,INDEX(L$422:L456,MATCH($D457,$G$422:$G456,0)),INDEX(L458:L$484,MATCH($D457,$G458:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I457>$D457,INDEX(M$422:M456,MATCH($D457,$G$422:$G456,0)),INDEX(M458:M$484,MATCH($D457,$G458:$G$484,0)))","v":"Golf van"},{"$f":"IF($I457>$D457,INDEX(N$422:N456,MATCH($D457,$G$422:$G456,0)),INDEX(N458:N$484,MATCH($D457,$G458:$G$484,0)))","v":"1,6 tdi aut."},{"$f":"IF($I457>$D457,INDEX(O$422:O456,MATCH($D457,$G$422:$G456,0)),INDEX(O458:O$484,MATCH($D457,$G458:$G$484,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I457,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":25.672250288742049},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I457,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":18549.313792443678},{"$f":"IF($I457>$D457,INDEX(V$422:V456,MATCH($D457,$G$422:$G456,0)),INDEX(V458:V$484,MATCH($D457,$G458:$G$484,0)))","v":127171.25079365086},{"$f":"IF($I457>$D457,INDEX(W$422:W456,MATCH($D457,$G$422:$G456,0)),INDEX(W458:W$484,MATCH($D457,$G458:$G$484,0)))","v":46108.936507936414},{"$f":"IF($I457>$D457,INDEX(X$422:X456,MATCH($D457,$G$422:$G456,0)),INDEX(X458:X$484,MATCH($D457,$G458:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I457>$D457,INDEX(Y$422:Y456,MATCH($D457,$G$422:$G456,0)),INDEX(Y458:Y$484,MATCH($D457,$G458:$G$484,0)))","v":13.4},{"$f":"IF($I457>$D457,INDEX(Z$422:Z456,MATCH($D457,$G$422:$G456,0)),INDEX(Z458:Z$484,MATCH($D457,$G458:$G$484,0)))","v":1665},5.0692732681682881E-2,null,null,null,null,{"$f":"IF($I457>$D457,INDEX(AF$422:AF456,MATCH($D457,$G$422:$G456,0)),INDEX(AF458:AF$484,MATCH($D457,$G458:$G$484,0)))","v":4.4623884402889863E-2},{"$f":"IF($I457>$D457,INDEX(AG$422:AG456,MATCH($D457,$G$422:$G456,0)),INDEX(AG458:AG$484,MATCH($D457,$G458:$G$484,0)))","v":1},{"$f":"IF($I457>$D457,INDEX(AH$422:AH456,MATCH($D457,$G$422:$G456,0)),INDEX(AH458:AH$484,MATCH($D457,$G458:$G$484,0)))","v":0},{"$f":"IF($I457>$D457,INDEX(AI$422:AI456,MATCH($D457,$G$422:$G456,0)),INDEX(AI458:AI$484,MATCH($D457,$G458:$G$484,0)))","v":0},null,null,{"$f":"IF($I457>$D457,INDEX(AL$422:AL456,MATCH($D457,$G$422:$G456,0)),INDEX(AL458:AL$484,MATCH($D457,$G458:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I457>$D457,INDEX(AT$422:AT456,MATCH($D457,$G$422:$G456,0)),INDEX(AT458:AT$484,MATCH($D457,$G458:$G$484,0)))","v":70263},{"$f":"IF($I457>$D457,INDEX(AU$422:AU456,MATCH($D457,$G$422:$G456,0)),INDEX(AU458:AU$484,MATCH($D457,$G458:$G$484,0)))","v":695},{"$f":"IF($I457>$D457,INDEX(AV$422:AV456,MATCH($D457,$G$422:$G456,0)),INDEX(AV458:AV$484,MATCH($D457,$G458:$G$484,0)))","v":0},{"$f":"IF($I457>$D457,INDEX(AW$422:AW456,MATCH($D457,$G$422:$G456,0)),INDEX(AW458:AW$484,MATCH($D457,$G458:$G$484,0)))","v":4},{"$f":"IF($I457>$D457,INDEX(AX$422:AX456,MATCH($D457,$G$422:$G456,0)),INDEX(AX458:AX$484,MATCH($D457,$G458:$G$484,0)))","v":35000},null,null,{"$f":"IF($I457>$D457,INDEX(BA$422:BA456,MATCH($D457,$G$422:$G456,0)),INDEX(BA458:BA$484,MATCH($D457,$G458:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I457>$D457,INDEX(BB$422:BB456,MATCH($D457,$G$422:$G456,0)),INDEX(BB458:BB$484,MATCH($D457,$G458:$G$484,0)))","v":1},0,12444.151141389504]
[null,null,12.1,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I458)),ABS($F$422:$F$484-I458),0))","v":10},0,0,0,12,12,{"$f":"IF($I458>$D458,INDEX(K$422:K457,MATCH($D458,$G$422:$G457,0)),INDEX(K459:K$484,MATCH($D458,$G459:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I458>$D458,INDEX(L$422:L457,MATCH($D458,$G$422:$G457,0)),INDEX(L459:L$484,MATCH($D458,$G459:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I458>$D458,INDEX(M$422:M457,MATCH($D458,$G$422:$G457,0)),INDEX(M459:M$484,MATCH($D458,$G459:$G$484,0)))","v":"Polo van"},{"$f":"IF($I458>$D458,INDEX(N$422:N457,MATCH($D458,$G$422:$G457,0)),INDEX(N459:N$484,MATCH($D458,$G459:$G$484,0)))","v":"1,6 tdi"},{"$f":"IF($I458>$D458,INDEX(O$422:O457,MATCH($D458,$G$422:$G457,0)),INDEX(O459:O$484,MATCH($D458,$G459:$G$484,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I458,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15.458645677660504},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I458,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":18122.679575217473},{"$f":"IF($I458>$D458,INDEX(V$422:V457,MATCH($D458,$G$422:$G457,0)),INDEX(V459:V$484,MATCH($D458,$G459:$G$484,0)))","v":96935.225339366531},{"$f":"IF($I458>$D458,INDEX(W$422:W457,MATCH($D458,$G$422:$G457,0)),INDEX(W459:W$484,MATCH($D458,$G459:$G$484,0)))","v":9949.9683257918296},{"$f":"IF($I458>$D458,INDEX(X$422:X457,MATCH($D458,$G$422:$G457,0)),INDEX(X459:X$484,MATCH($D458,$G459:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I458>$D458,INDEX(Y$422:Y457,MATCH($D458,$G$422:$G457,0)),INDEX(Y459:Y$484,MATCH($D458,$G459:$G$484,0)))","v":13.4},{"$f":"IF($I458>$D458,INDEX(Z$422:Z457,MATCH($D458,$G$422:$G457,0)),INDEX(Z459:Z$484,MATCH($D458,$G459:$G$484,0)))","v":1665},4.2507195828112812E-2,null,null,null,null,{"$f":"IF($I458>$D458,INDEX(AF$422:AF457,MATCH($D458,$G$422:$G457,0)),INDEX(AF459:AF$484,MATCH($D458,$G459:$G$484,0)))","v":3.7418306186719028E-2},{"$f":"IF($I458>$D458,INDEX(AG$422:AG457,MATCH($D458,$G$422:$G457,0)),INDEX(AG459:AG$484,MATCH($D458,$G459:$G$484,0)))","v":1},{"$f":"IF($I458>$D458,INDEX(AH$422:AH457,MATCH($D458,$G$422:$G457,0)),INDEX(AH459:AH$484,MATCH($D458,$G459:$G$484,0)))","v":0},{"$f":"IF($I458>$D458,INDEX(AI$422:AI457,MATCH($D458,$G$422:$G457,0)),INDEX(AI459:AI$484,MATCH($D458,$G459:$G$484,0)))","v":0},null,null,{"$f":"IF($I458>$D458,INDEX(AL$422:AL457,MATCH($D458,$G$422:$G457,0)),INDEX(AL459:AL$484,MATCH($D458,$G459:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I458>$D458,INDEX(AT$422:AT457,MATCH($D458,$G$422:$G457,0)),INDEX(AT459:AT$484,MATCH($D458,$G459:$G$484,0)))","v":70263},{"$f":"IF($I458>$D458,INDEX(AU$422:AU457,MATCH($D458,$G$422:$G457,0)),INDEX(AU459:AU$484,MATCH($D458,$G459:$G$484,0)))","v":695},{"$f":"IF($I458>$D458,INDEX(AV$422:AV457,MATCH($D458,$G$422:$G457,0)),INDEX(AV459:AV$484,MATCH($D458,$G459:$G$484,0)))","v":0},{"$f":"IF($I458>$D458,INDEX(AW$422:AW457,MATCH($D458,$G$422:$G457,0)),INDEX(AW459:AW$484,MATCH($D458,$G459:$G$484,0)))","v":4},{"$f":"IF($I458>$D458,INDEX(AX$422:AX457,MATCH($D458,$G$422:$G457,0)),INDEX(AX459:AX$484,MATCH($D458,$G459:$G$484,0)))","v":35000},null,null,{"$f":"IF($I458>$D458,INDEX(BA$422:BA457,MATCH($D458,$G$422:$G457,0)),INDEX(BA459:BA$484,MATCH($D458,$G459:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I458>$D458,INDEX(BB$422:BB457,MATCH($D458,$G$422:$G457,0)),INDEX(BB459:BB$484,MATCH($D458,$G459:$G$484,0)))","v":1},0,9485.4504262527171]
[null,null,12.2,10.199999999999999,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I459)),ABS($F$422:$F$484-I459),0))","v":10},0,0,0,12,12,{"$f":"IF($I459>$D459,INDEX(K$422:K458,MATCH($D459,$G$422:$G458,0)),INDEX(K460:K$484,MATCH($D459,$G460:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I459>$D459,INDEX(L$422:L458,MATCH($D459,$G$422:$G458,0)),INDEX(L460:L$484,MATCH($D459,$G460:$G$484,0)))","v":"Ford"},{"$f":"IF($I459>$D459,INDEX(M$422:M458,MATCH($D459,$G$422:$G458,0)),INDEX(M460:M$484,MATCH($D459,$G460:$G$484,0)))","v":"C-max van"},{"$f":"IF($I459>$D459,INDEX(N$422:N458,MATCH($D459,$G$422:$G458,0)),INDEX(N460:N$484,MATCH($D459,$G460:$G$484,0)))","v":"1,6 tdci 115 hk."},{"$f":"IF($I459>$D459,INDEX(O$422:O458,MATCH($D459,$G$422:$G458,0)),INDEX(O460:O$484,MATCH($D459,$G460:$G$484,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I459,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15.458645677660504},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I459,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":18122.679575217473},{"$f":"IF($I459>$D459,INDEX(V$422:V458,MATCH($D459,$G$422:$G458,0)),INDEX(V460:V$484,MATCH($D459,$G460:$G$484,0)))","v":132720.53333333327},{"$f":"IF($I459>$D459,INDEX(W$422:W458,MATCH($D459,$G$422:$G458,0)),INDEX(W460:W$484,MATCH($D459,$G460:$G$484,0)))","v":44015.333333333387},{"$f":"IF($I459>$D459,INDEX(X$422:X458,MATCH($D459,$G$422:$G458,0)),INDEX(X460:X$484,MATCH($D459,$G460:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I459>$D459,INDEX(Y$422:Y458,MATCH($D459,$G$422:$G458,0)),INDEX(Y460:Y$484,MATCH($D459,$G460:$G$484,0)))","v":13.4},{"$f":"IF($I459>$D459,INDEX(Z$422:Z458,MATCH($D459,$G$422:$G458,0)),INDEX(Z460:Z$484,MATCH($D459,$G460:$G$484,0)))","v":1665},4.7731092436974834E-2,null,null,null,null,{"$f":"IF($I459>$D459,INDEX(AF$422:AF458,MATCH($D459,$G$422:$G458,0)),INDEX(AF460:AF$484,MATCH($D459,$G460:$G$484,0)))","v":4.2016806722689121E-2},{"$f":"IF($I459>$D459,INDEX(AG$422:AG458,MATCH($D459,$G$422:$G458,0)),INDEX(AG460:AG$484,MATCH($D459,$G460:$G$484,0)))","v":1},{"$f":"IF($I459>$D459,INDEX(AH$422:AH458,MATCH($D459,$G$422:$G458,0)),INDEX(AH460:AH$484,MATCH($D459,$G460:$G$484,0)))","v":0},{"$f":"IF($I459>$D459,INDEX(AI$422:AI458,MATCH($D459,$G$422:$G458,0)),INDEX(AI460:AI$484,MATCH($D459,$G460:$G$484,0)))","v":0},null,null,{"$f":"IF($I459>$D459,INDEX(AL$422:AL458,MATCH($D459,$G$422:$G458,0)),INDEX(AL460:AL$484,MATCH($D459,$G460:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I459>$D459,INDEX(AT$422:AT458,MATCH($D459,$G$422:$G458,0)),INDEX(AT460:AT$484,MATCH($D459,$G460:$G$484,0)))","v":70263},{"$f":"IF($I459>$D459,INDEX(AU$422:AU458,MATCH($D459,$G$422:$G458,0)),INDEX(AU460:AU$484,MATCH($D459,$G460:$G$484,0)))","v":695},{"$f":"IF($I459>$D459,INDEX(AV$422:AV458,MATCH($D459,$G$422:$G458,0)),INDEX(AV460:AV$484,MATCH($D459,$G460:$G$484,0)))","v":0},{"$f":"IF($I459>$D459,INDEX(AW$422:AW458,MATCH($D459,$G$422:$G458,0)),INDEX(AW460:AW$484,MATCH($D459,$G460:$G$484,0)))","v":4},{"$f":"IF($I459>$D459,INDEX(AX$422:AX458,MATCH($D459,$G$422:$G458,0)),INDEX(AX460:AX$484,MATCH($D459,$G460:$G$484,0)))","v":35000},null,null,{"$f":"IF($I459>$D459,INDEX(BA$422:BA458,MATCH($D459,$G$422:$G458,0)),INDEX(BA460:BA$484,MATCH($D459,$G460:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I459>$D459,INDEX(BB$422:BB458,MATCH($D459,$G$422:$G458,0)),INDEX(BB460:BB$484,MATCH($D459,$G460:$G$484,0)))","v":1},0,12987.167823376321]
[null,null,12.3,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I460)),ABS($F$422:$F$484-I460),0))","v":10},0,0,0,12,12,{"$f":"IF($I460>$D460,INDEX(K$422:K459,MATCH($D460,$G$422:$G459,0)),INDEX(K461:K$484,MATCH($D460,$G461:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I460>$D460,INDEX(L$422:L459,MATCH($D460,$G$422:$G459,0)),INDEX(L461:L$484,MATCH($D460,$G461:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I460>$D460,INDEX(M$422:M459,MATCH($D460,$G$422:$G459,0)),INDEX(M461:M$484,MATCH($D460,$G461:$G$484,0)))","v":"Golf van"},{"$f":"IF($I460>$D460,INDEX(N$422:N459,MATCH($D460,$G$422:$G459,0)),INDEX(N461:N$484,MATCH($D460,$G461:$G$484,0)))","v":"1,6 tdi aut."},{"$f":"IF($I460>$D460,INDEX(O$422:O459,MATCH($D460,$G$422:$G459,0)),INDEX(O461:O$484,MATCH($D460,$G461:$G$484,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I460,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15.458645677660504},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I460,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":18122.679575217473},{"$f":"IF($I460>$D460,INDEX(V$422:V459,MATCH($D460,$G$422:$G459,0)),INDEX(V461:V$484,MATCH($D460,$G461:$G$484,0)))","v":127171.25079365086},{"$f":"IF($I460>$D460,INDEX(W$422:W459,MATCH($D460,$G$422:$G459,0)),INDEX(W461:W$484,MATCH($D460,$G461:$G$484,0)))","v":46108.936507936414},{"$f":"IF($I460>$D460,INDEX(X$422:X459,MATCH($D460,$G$422:$G459,0)),INDEX(X461:X$484,MATCH($D460,$G461:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I460>$D460,INDEX(Y$422:Y459,MATCH($D460,$G$422:$G459,0)),INDEX(Y461:Y$484,MATCH($D460,$G461:$G$484,0)))","v":13.4},{"$f":"IF($I460>$D460,INDEX(Z$422:Z459,MATCH($D460,$G$422:$G459,0)),INDEX(Z461:Z$484,MATCH($D460,$G461:$G$484,0)))","v":1665},5.0692732681682881E-2,null,null,null,null,{"$f":"IF($I460>$D460,INDEX(AF$422:AF459,MATCH($D460,$G$422:$G459,0)),INDEX(AF461:AF$484,MATCH($D460,$G461:$G$484,0)))","v":4.4623884402889863E-2},{"$f":"IF($I460>$D460,INDEX(AG$422:AG459,MATCH($D460,$G$422:$G459,0)),INDEX(AG461:AG$484,MATCH($D460,$G461:$G$484,0)))","v":1},{"$f":"IF($I460>$D460,INDEX(AH$422:AH459,MATCH($D460,$G$422:$G459,0)),INDEX(AH461:AH$484,MATCH($D460,$G461:$G$484,0)))","v":0},{"$f":"IF($I460>$D460,INDEX(AI$422:AI459,MATCH($D460,$G$422:$G459,0)),INDEX(AI461:AI$484,MATCH($D460,$G461:$G$484,0)))","v":0},null,null,{"$f":"IF($I460>$D460,INDEX(AL$422:AL459,MATCH($D460,$G$422:$G459,0)),INDEX(AL461:AL$484,MATCH($D460,$G461:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I460>$D460,INDEX(AT$422:AT459,MATCH($D460,$G$422:$G459,0)),INDEX(AT461:AT$484,MATCH($D460,$G461:$G$484,0)))","v":70263},{"$f":"IF($I460>$D460,INDEX(AU$422:AU459,MATCH($D460,$G$422:$G459,0)),INDEX(AU461:AU$484,MATCH($D460,$G461:$G$484,0)))","v":695},{"$f":"IF($I460>$D460,INDEX(AV$422:AV459,MATCH($D460,$G$422:$G459,0)),INDEX(AV461:AV$484,MATCH($D460,$G461:$G$484,0)))","v":0},{"$f":"IF($I460>$D460,INDEX(AW$422:AW459,MATCH($D460,$G$422:$G459,0)),INDEX(AW461:AW$484,MATCH($D460,$G461:$G$484,0)))","v":4},{"$f":"IF($I460>$D460,INDEX(AX$422:AX459,MATCH($D460,$G$422:$G459,0)),INDEX(AX461:AX$484,MATCH($D460,$G461:$G$484,0)))","v":35000},null,null,{"$f":"IF($I460>$D460,INDEX(BA$422:BA459,MATCH($D460,$G$422:$G459,0)),INDEX(BA461:BA$484,MATCH($D460,$G461:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I460>$D460,INDEX(BB$422:BB459,MATCH($D460,$G$422:$G459,0)),INDEX(BB461:BB$484,MATCH($D460,$G461:$G$484,0)))","v":1},0,12444.151141389504]
[null,null,13.1,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I461)),ABS($F$422:$F$484-I461),0))","v":14},0,0,0,13,13,{"$f":"IF($I461>$D461,INDEX(K$422:K460,MATCH($D461,$G$422:$G460,0)),INDEX(K462:K$484,MATCH($D461,$G462:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I461>$D461,INDEX(L$422:L460,MATCH($D461,$G$422:$G460,0)),INDEX(L462:L$484,MATCH($D461,$G462:$G$484,0)))","v":"Seat"},{"$f":"IF($I461>$D461,INDEX(M$422:M460,MATCH($D461,$G$422:$G460,0)),INDEX(M462:M$484,MATCH($D461,$G462:$G$484,0)))","v":"Altea van"},{"$f":"IF($I461>$D461,INDEX(N$422:N460,MATCH($D461,$G$422:$G460,0)),INDEX(N462:N$484,MATCH($D461,$G462:$G$484,0)))","v":"2,0 tdi"},{"$f":"IF($I461>$D461,INDEX(O$422:O460,MATCH($D461,$G$422:$G460,0)),INDEX(O462:O$484,MATCH($D461,$G462:$G$484,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I461,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":31.109192409342992},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I461,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17705.857944987474},{"$f":"IF($I461>$D461,INDEX(V$422:V460,MATCH($D461,$G$422:$G460,0)),INDEX(V462:V$484,MATCH($D461,$G462:$G$484,0)))","v":98716.307692307688},{"$f":"IF($I461>$D461,INDEX(W$422:W460,MATCH($D461,$G$422:$G460,0)),INDEX(W462:W$484,MATCH($D461,$G462:$G$484,0)))","v":88895.615384615376},{"$f":"IF($I461>$D461,INDEX(X$422:X460,MATCH($D461,$G$422:$G460,0)),INDEX(X462:X$484,MATCH($D461,$G462:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I461>$D461,INDEX(Y$422:Y460,MATCH($D461,$G$422:$G460,0)),INDEX(Y462:Y$484,MATCH($D461,$G462:$G$484,0)))","v":13.4},{"$f":"IF($I461>$D461,INDEX(Z$422:Z460,MATCH($D461,$G$422:$G460,0)),INDEX(Z462:Z$484,MATCH($D461,$G462:$G$484,0)))","v":1665},9.03407376408632E-2,null,null,null,null,{"$f":"IF($I461>$D461,INDEX(AF$422:AF460,MATCH($D461,$G$422:$G460,0)),INDEX(AF462:AF$484,MATCH($D461,$G462:$G$484,0)))","v":7.9525297219069729E-2},{"$f":"IF($I461>$D461,INDEX(AG$422:AG460,MATCH($D461,$G$422:$G460,0)),INDEX(AG462:AG$484,MATCH($D461,$G462:$G$484,0)))","v":1},{"$f":"IF($I461>$D461,INDEX(AH$422:AH460,MATCH($D461,$G$422:$G460,0)),INDEX(AH462:AH$484,MATCH($D461,$G462:$G$484,0)))","v":0},{"$f":"IF($I461>$D461,INDEX(AI$422:AI460,MATCH($D461,$G$422:$G460,0)),INDEX(AI462:AI$484,MATCH($D461,$G462:$G$484,0)))","v":0},null,null,{"$f":"IF($I461>$D461,INDEX(AL$422:AL460,MATCH($D461,$G$422:$G460,0)),INDEX(AL462:AL$484,MATCH($D461,$G462:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I461>$D461,INDEX(AT$422:AT460,MATCH($D461,$G$422:$G460,0)),INDEX(AT462:AT$484,MATCH($D461,$G462:$G$484,0)))","v":70263},{"$f":"IF($I461>$D461,INDEX(AU$422:AU460,MATCH($D461,$G$422:$G460,0)),INDEX(AU462:AU$484,MATCH($D461,$G462:$G$484,0)))","v":695},{"$f":"IF($I461>$D461,INDEX(AV$422:AV460,MATCH($D461,$G$422:$G460,0)),INDEX(AV462:AV$484,MATCH($D461,$G462:$G$484,0)))","v":0},{"$f":"IF($I461>$D461,INDEX(AW$422:AW460,MATCH($D461,$G$422:$G460,0)),INDEX(AW462:AW$484,MATCH($D461,$G462:$G$484,0)))","v":4},{"$f":"IF($I461>$D461,INDEX(AX$422:AX460,MATCH($D461,$G$422:$G460,0)),INDEX(AX462:AX$484,MATCH($D461,$G462:$G$484,0)))","v":35000},null,null,{"$f":"IF($I461>$D461,INDEX(BA$422:BA460,MATCH($D461,$G$422:$G460,0)),INDEX(BA462:BA$484,MATCH($D461,$G462:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I461>$D461,INDEX(BB$422:BB460,MATCH($D461,$G$422:$G460,0)),INDEX(BB462:BB$484,MATCH($D461,$G462:$G$484,0)))","v":1},0,9659.7355563976198]
[null,null,13.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I462)),ABS($F$422:$F$484-I462),0))","v":14},0,0,0,13,13,{"$f":"IF($I462>$D462,INDEX(K$422:K461,MATCH($D462,$G$422:$G461,0)),INDEX(K463:K$484,MATCH($D462,$G463:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I462>$D462,INDEX(L$422:L461,MATCH($D462,$G$422:$G461,0)),INDEX(L463:L$484,MATCH($D462,$G463:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I462>$D462,INDEX(M$422:M461,MATCH($D462,$G$422:$G461,0)),INDEX(M463:M$484,MATCH($D462,$G463:$G$484,0)))","v":"Touran van"},{"$f":"IF($I462>$D462,INDEX(N$422:N461,MATCH($D462,$G$422:$G461,0)),INDEX(N463:N$484,MATCH($D462,$G463:$G$484,0)))","v":"2,0 tdi aut."},{"$f":"IF($I462>$D462,INDEX(O$422:O461,MATCH($D462,$G$422:$G461,0)),INDEX(O463:O$484,MATCH($D462,$G463:$G$484,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I462,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":31.109192409342992},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I462,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17705.857944987474},{"$f":"IF($I462>$D462,INDEX(V$422:V461,MATCH($D462,$G$422:$G461,0)),INDEX(V463:V$484,MATCH($D462,$G463:$G$484,0)))","v":109149.94871794872},{"$f":"IF($I462>$D462,INDEX(W$422:W461,MATCH($D462,$G$422:$G461,0)),INDEX(W463:W$484,MATCH($D462,$G463:$G$484,0)))","v":101285.56410256411},{"$f":"IF($I462>$D462,INDEX(X$422:X461,MATCH($D462,$G$422:$G461,0)),INDEX(X463:X$484,MATCH($D462,$G463:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I462>$D462,INDEX(Y$422:Y461,MATCH($D462,$G$422:$G461,0)),INDEX(Y463:Y$484,MATCH($D462,$G463:$G$484,0)))","v":13.4},{"$f":"IF($I462>$D462,INDEX(Z$422:Z461,MATCH($D462,$G$422:$G461,0)),INDEX(Z463:Z$484,MATCH($D462,$G463:$G$484,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I462>$D462,INDEX(AF$422:AF461,MATCH($D462,$G$422:$G461,0)),INDEX(AF463:AF$484,MATCH($D462,$G463:$G$484,0)))","v":8.8943509092456324E-2},{"$f":"IF($I462>$D462,INDEX(AG$422:AG461,MATCH($D462,$G$422:$G461,0)),INDEX(AG463:AG$484,MATCH($D462,$G463:$G$484,0)))","v":1},{"$f":"IF($I462>$D462,INDEX(AH$422:AH461,MATCH($D462,$G$422:$G461,0)),INDEX(AH463:AH$484,MATCH($D462,$G463:$G$484,0)))","v":0},{"$f":"IF($I462>$D462,INDEX(AI$422:AI461,MATCH($D462,$G$422:$G461,0)),INDEX(AI463:AI$484,MATCH($D462,$G463:$G$484,0)))","v":0},null,null,{"$f":"IF($I462>$D462,INDEX(AL$422:AL461,MATCH($D462,$G$422:$G461,0)),INDEX(AL463:AL$484,MATCH($D462,$G463:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I462>$D462,INDEX(AT$422:AT461,MATCH($D462,$G$422:$G461,0)),INDEX(AT463:AT$484,MATCH($D462,$G463:$G$484,0)))","v":70263},{"$f":"IF($I462>$D462,INDEX(AU$422:AU461,MATCH($D462,$G$422:$G461,0)),INDEX(AU463:AU$484,MATCH($D462,$G463:$G$484,0)))","v":695},{"$f":"IF($I462>$D462,INDEX(AV$422:AV461,MATCH($D462,$G$422:$G461,0)),INDEX(AV463:AV$484,MATCH($D462,$G463:$G$484,0)))","v":0},{"$f":"IF($I462>$D462,INDEX(AW$422:AW461,MATCH($D462,$G$422:$G461,0)),INDEX(AW463:AW$484,MATCH($D462,$G463:$G$484,0)))","v":4},{"$f":"IF($I462>$D462,INDEX(AX$422:AX461,MATCH($D462,$G$422:$G461,0)),INDEX(AX463:AX$484,MATCH($D462,$G463:$G$484,0)))","v":35000},null,null,{"$f":"IF($I462>$D462,INDEX(BA$422:BA461,MATCH($D462,$G$422:$G461,0)),INDEX(BA463:BA$484,MATCH($D462,$G463:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I462>$D462,INDEX(BB$422:BB461,MATCH($D462,$G$422:$G461,0)),INDEX(BB463:BB$484,MATCH($D462,$G463:$G$484,0)))","v":1},0,10680.703778914791]
[null,null,13.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I463)),ABS($F$422:$F$484-I463),0))","v":14},0,0,0,13,13,{"$f":"IF($I463>$D463,INDEX(K$422:K462,MATCH($D463,$G$422:$G462,0)),INDEX(K464:K$484,MATCH($D463,$G464:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I463>$D463,INDEX(L$422:L462,MATCH($D463,$G$422:$G462,0)),INDEX(L464:L$484,MATCH($D463,$G464:$G$484,0)))","v":"Toyota"},{"$f":"IF($I463>$D463,INDEX(M$422:M462,MATCH($D463,$G$422:$G462,0)),INDEX(M464:M$484,MATCH($D463,$G464:$G$484,0)))","v":"Corolla verso"},{"$f":"IF($I463>$D463,INDEX(N$422:N462,MATCH($D463,$G$422:$G462,0)),INDEX(N464:N$484,MATCH($D463,$G464:$G$484,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I463>$D463,INDEX(O$422:O462,MATCH($D463,$G$422:$G462,0)),INDEX(O464:O$484,MATCH($D463,$G464:$G$484,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I463,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":31.109192409342992},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I463,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17705.857944987474},{"$f":"IF($I463>$D463,INDEX(V$422:V462,MATCH($D463,$G$422:$G462,0)),INDEX(V464:V$484,MATCH($D463,$G464:$G$484,0)))","v":104314.25641025641},{"$f":"IF($I463>$D463,INDEX(W$422:W462,MATCH($D463,$G$422:$G462,0)),INDEX(W464:W$484,MATCH($D463,$G464:$G$484,0)))","v":95543.17948717947},{"$f":"IF($I463>$D463,INDEX(X$422:X462,MATCH($D463,$G$422:$G462,0)),INDEX(X464:X$484,MATCH($D463,$G464:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I463>$D463,INDEX(Y$422:Y462,MATCH($D463,$G$422:$G462,0)),INDEX(Y464:Y$484,MATCH($D463,$G464:$G$484,0)))","v":13.4},{"$f":"IF($I463>$D463,INDEX(Z$422:Z462,MATCH($D463,$G$422:$G462,0)),INDEX(Z464:Z$484,MATCH($D463,$G464:$G$484,0)))","v":1665},9.3210628683837685E-2,null,null,null,null,{"$f":"IF($I463>$D463,INDEX(AF$422:AF462,MATCH($D463,$G$422:$G462,0)),INDEX(AF464:AF$484,MATCH($D463,$G464:$G$484,0)))","v":8.2051609756899374E-2},{"$f":"IF($I463>$D463,INDEX(AG$422:AG462,MATCH($D463,$G$422:$G462,0)),INDEX(AG464:AG$484,MATCH($D463,$G464:$G$484,0)))","v":1},{"$f":"IF($I463>$D463,INDEX(AH$422:AH462,MATCH($D463,$G$422:$G462,0)),INDEX(AH464:AH$484,MATCH($D463,$G464:$G$484,0)))","v":0},{"$f":"IF($I463>$D463,INDEX(AI$422:AI462,MATCH($D463,$G$422:$G462,0)),INDEX(AI464:AI$484,MATCH($D463,$G464:$G$484,0)))","v":0},null,null,{"$f":"IF($I463>$D463,INDEX(AL$422:AL462,MATCH($D463,$G$422:$G462,0)),INDEX(AL464:AL$484,MATCH($D463,$G464:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I463>$D463,INDEX(AT$422:AT462,MATCH($D463,$G$422:$G462,0)),INDEX(AT464:AT$484,MATCH($D463,$G464:$G$484,0)))","v":70263},{"$f":"IF($I463>$D463,INDEX(AU$422:AU462,MATCH($D463,$G$422:$G462,0)),INDEX(AU464:AU$484,MATCH($D463,$G464:$G$484,0)))","v":695},{"$f":"IF($I463>$D463,INDEX(AV$422:AV462,MATCH($D463,$G$422:$G462,0)),INDEX(AV464:AV$484,MATCH($D463,$G464:$G$484,0)))","v":0},{"$f":"IF($I463>$D463,INDEX(AW$422:AW462,MATCH($D463,$G$422:$G462,0)),INDEX(AW464:AW$484,MATCH($D463,$G464:$G$484,0)))","v":4},{"$f":"IF($I463>$D463,INDEX(AX$422:AX462,MATCH($D463,$G$422:$G462,0)),INDEX(AX464:AX$484,MATCH($D463,$G464:$G$484,0)))","v":35000},null,null,{"$f":"IF($I463>$D463,INDEX(BA$422:BA462,MATCH($D463,$G$422:$G462,0)),INDEX(BA464:BA$484,MATCH($D463,$G464:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I463>$D463,INDEX(BB$422:BB462,MATCH($D463,$G$422:$G462,0)),INDEX(BB464:BB$484,MATCH($D463,$G464:$G$484,0)))","v":1},0,10207.514393934849]
[null,null,14.1,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I464)),ABS($F$422:$F$484-I464),0))","v":14},14,14.1,1,14,14,"Lille varebil, diesel ","Seat","Altea van","2,0 tdi",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I464,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":60.372195010762113},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I464,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17298.623212252754},98716.307692307688,88895.615384615376,282523.95910447987,13.4,1665,9.03407376408632E-2,null,null,null,null,7.9525297219069729E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,{"$f":"'Fælles forudsætninger'!G59","v":1.1359999999999999},{"$f":"'Fælles forudsætninger'!L59","v":1},0,9659.7355563976198]
[null,null,14.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I465)),ABS($F$422:$F$484-I465),0))","v":14},14,14.2,1,14,14,{"$f":"K464","v":"Lille varebil, diesel "},"Volkswagen","Touran van","2,0 tdi aut.",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I465,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":60.372195010762113},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I465,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17298.623212252754},109149.94871794872,101285.56410256411,282523.95910447987,13.4,1665,0.10103982632903037,null,null,null,null,8.8943509092456324E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,{"$f":"BA464","v":1.1359999999999999},{"$f":"BB464","v":1},0,10680.703778914791]
[null,null,14.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I466)),ABS($F$422:$F$484-I466),0))","v":14},14,14.3,1,14,14,{"$f":"K465","v":"Lille varebil, diesel "},"Toyota","Corolla verso","2,2 d-4d sports van",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I466,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":60.372195010762113},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I466,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":17298.623212252754},104314.25641025641,95543.17948717947,282523.95910447987,13.4,1665,9.3210628683837685E-2,null,null,null,null,8.2051609756899374E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,{"$f":"BA465","v":1.1359999999999999},{"$f":"BB465","v":1},0,10207.514393934849]
[null,null,15.1,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I467)),ABS($F$422:$F$484-I467),0))","v":14},0,0,0,15,15,{"$f":"IF($I467>$D467,INDEX(K$422:K466,MATCH($D467,$G$422:$G466,0)),INDEX(K468:K$484,MATCH($D467,$G468:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I467>$D467,INDEX(L$422:L466,MATCH($D467,$G$422:$G466,0)),INDEX(L468:L$484,MATCH($D467,$G468:$G$484,0)))","v":"Seat"},{"$f":"IF($I467>$D467,INDEX(M$422:M466,MATCH($D467,$G$422:$G466,0)),INDEX(M468:M$484,MATCH($D467,$G468:$G$484,0)))","v":"Altea van"},{"$f":"IF($I467>$D467,INDEX(N$422:N466,MATCH($D467,$G$422:$G466,0)),INDEX(N468:N$484,MATCH($D467,$G468:$G$484,0)))","v":"2,0 tdi"},{"$f":"IF($I467>$D467,INDEX(O$422:O466,MATCH($D467,$G$422:$G466,0)),INDEX(O468:O$484,MATCH($D467,$G468:$G$484,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I467,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":112.66043201922072},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I467,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16900.754878370946},{"$f":"IF($I467>$D467,INDEX(V$422:V466,MATCH($D467,$G$422:$G466,0)),INDEX(V468:V$484,MATCH($D467,$G468:$G$484,0)))","v":98716.307692307688},{"$f":"IF($I467>$D467,INDEX(W$422:W466,MATCH($D467,$G$422:$G466,0)),INDEX(W468:W$484,MATCH($D467,$G468:$G$484,0)))","v":88895.615384615376},{"$f":"IF($I467>$D467,INDEX(X$422:X466,MATCH($D467,$G$422:$G466,0)),INDEX(X468:X$484,MATCH($D467,$G468:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I467>$D467,INDEX(Y$422:Y466,MATCH($D467,$G$422:$G466,0)),INDEX(Y468:Y$484,MATCH($D467,$G468:$G$484,0)))","v":13.4},{"$f":"IF($I467>$D467,INDEX(Z$422:Z466,MATCH($D467,$G$422:$G466,0)),INDEX(Z468:Z$484,MATCH($D467,$G468:$G$484,0)))","v":1665},9.03407376408632E-2,null,null,null,null,{"$f":"IF($I467>$D467,INDEX(AF$422:AF466,MATCH($D467,$G$422:$G466,0)),INDEX(AF468:AF$484,MATCH($D467,$G468:$G$484,0)))","v":7.9525297219069729E-2},{"$f":"IF($I467>$D467,INDEX(AG$422:AG466,MATCH($D467,$G$422:$G466,0)),INDEX(AG468:AG$484,MATCH($D467,$G468:$G$484,0)))","v":1},{"$f":"IF($I467>$D467,INDEX(AH$422:AH466,MATCH($D467,$G$422:$G466,0)),INDEX(AH468:AH$484,MATCH($D467,$G468:$G$484,0)))","v":0},{"$f":"IF($I467>$D467,INDEX(AI$422:AI466,MATCH($D467,$G$422:$G466,0)),INDEX(AI468:AI$484,MATCH($D467,$G468:$G$484,0)))","v":0},null,null,{"$f":"IF($I467>$D467,INDEX(AL$422:AL466,MATCH($D467,$G$422:$G466,0)),INDEX(AL468:AL$484,MATCH($D467,$G468:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I467>$D467,INDEX(AT$422:AT466,MATCH($D467,$G$422:$G466,0)),INDEX(AT468:AT$484,MATCH($D467,$G468:$G$484,0)))","v":70263},{"$f":"IF($I467>$D467,INDEX(AU$422:AU466,MATCH($D467,$G$422:$G466,0)),INDEX(AU468:AU$484,MATCH($D467,$G468:$G$484,0)))","v":695},{"$f":"IF($I467>$D467,INDEX(AV$422:AV466,MATCH($D467,$G$422:$G466,0)),INDEX(AV468:AV$484,MATCH($D467,$G468:$G$484,0)))","v":0},{"$f":"IF($I467>$D467,INDEX(AW$422:AW466,MATCH($D467,$G$422:$G466,0)),INDEX(AW468:AW$484,MATCH($D467,$G468:$G$484,0)))","v":4},{"$f":"IF($I467>$D467,INDEX(AX$422:AX466,MATCH($D467,$G$422:$G466,0)),INDEX(AX468:AX$484,MATCH($D467,$G468:$G$484,0)))","v":35000},null,null,{"$f":"IF($I467>$D467,INDEX(BA$422:BA466,MATCH($D467,$G$422:$G466,0)),INDEX(BA468:BA$484,MATCH($D467,$G468:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I467>$D467,INDEX(BB$422:BB466,MATCH($D467,$G$422:$G466,0)),INDEX(BB468:BB$484,MATCH($D467,$G468:$G$484,0)))","v":1},0,9659.7355563976198]
[null,null,15.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I468)),ABS($F$422:$F$484-I468),0))","v":14},0,0,0,15,15,{"$f":"IF($I468>$D468,INDEX(K$422:K467,MATCH($D468,$G$422:$G467,0)),INDEX(K469:K$484,MATCH($D468,$G469:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I468>$D468,INDEX(L$422:L467,MATCH($D468,$G$422:$G467,0)),INDEX(L469:L$484,MATCH($D468,$G469:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I468>$D468,INDEX(M$422:M467,MATCH($D468,$G$422:$G467,0)),INDEX(M469:M$484,MATCH($D468,$G469:$G$484,0)))","v":"Touran van"},{"$f":"IF($I468>$D468,INDEX(N$422:N467,MATCH($D468,$G$422:$G467,0)),INDEX(N469:N$484,MATCH($D468,$G469:$G$484,0)))","v":"2,0 tdi aut."},{"$f":"IF($I468>$D468,INDEX(O$422:O467,MATCH($D468,$G$422:$G467,0)),INDEX(O469:O$484,MATCH($D468,$G469:$G$484,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I468,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":112.66043201922072},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I468,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16900.754878370946},{"$f":"IF($I468>$D468,INDEX(V$422:V467,MATCH($D468,$G$422:$G467,0)),INDEX(V469:V$484,MATCH($D468,$G469:$G$484,0)))","v":109149.94871794872},{"$f":"IF($I468>$D468,INDEX(W$422:W467,MATCH($D468,$G$422:$G467,0)),INDEX(W469:W$484,MATCH($D468,$G469:$G$484,0)))","v":101285.56410256411},{"$f":"IF($I468>$D468,INDEX(X$422:X467,MATCH($D468,$G$422:$G467,0)),INDEX(X469:X$484,MATCH($D468,$G469:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I468>$D468,INDEX(Y$422:Y467,MATCH($D468,$G$422:$G467,0)),INDEX(Y469:Y$484,MATCH($D468,$G469:$G$484,0)))","v":13.4},{"$f":"IF($I468>$D468,INDEX(Z$422:Z467,MATCH($D468,$G$422:$G467,0)),INDEX(Z469:Z$484,MATCH($D468,$G469:$G$484,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I468>$D468,INDEX(AF$422:AF467,MATCH($D468,$G$422:$G467,0)),INDEX(AF469:AF$484,MATCH($D468,$G469:$G$484,0)))","v":8.8943509092456324E-2},{"$f":"IF($I468>$D468,INDEX(AG$422:AG467,MATCH($D468,$G$422:$G467,0)),INDEX(AG469:AG$484,MATCH($D468,$G469:$G$484,0)))","v":1},{"$f":"IF($I468>$D468,INDEX(AH$422:AH467,MATCH($D468,$G$422:$G467,0)),INDEX(AH469:AH$484,MATCH($D468,$G469:$G$484,0)))","v":0},{"$f":"IF($I468>$D468,INDEX(AI$422:AI467,MATCH($D468,$G$422:$G467,0)),INDEX(AI469:AI$484,MATCH($D468,$G469:$G$484,0)))","v":0},null,null,{"$f":"IF($I468>$D468,INDEX(AL$422:AL467,MATCH($D468,$G$422:$G467,0)),INDEX(AL469:AL$484,MATCH($D468,$G469:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I468>$D468,INDEX(AT$422:AT467,MATCH($D468,$G$422:$G467,0)),INDEX(AT469:AT$484,MATCH($D468,$G469:$G$484,0)))","v":70263},{"$f":"IF($I468>$D468,INDEX(AU$422:AU467,MATCH($D468,$G$422:$G467,0)),INDEX(AU469:AU$484,MATCH($D468,$G469:$G$484,0)))","v":695},{"$f":"IF($I468>$D468,INDEX(AV$422:AV467,MATCH($D468,$G$422:$G467,0)),INDEX(AV469:AV$484,MATCH($D468,$G469:$G$484,0)))","v":0},{"$f":"IF($I468>$D468,INDEX(AW$422:AW467,MATCH($D468,$G$422:$G467,0)),INDEX(AW469:AW$484,MATCH($D468,$G469:$G$484,0)))","v":4},{"$f":"IF($I468>$D468,INDEX(AX$422:AX467,MATCH($D468,$G$422:$G467,0)),INDEX(AX469:AX$484,MATCH($D468,$G469:$G$484,0)))","v":35000},null,null,{"$f":"IF($I468>$D468,INDEX(BA$422:BA467,MATCH($D468,$G$422:$G467,0)),INDEX(BA469:BA$484,MATCH($D468,$G469:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I468>$D468,INDEX(BB$422:BB467,MATCH($D468,$G$422:$G467,0)),INDEX(BB469:BB$484,MATCH($D468,$G469:$G$484,0)))","v":1},0,10680.703778914791]
[null,null,15.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I469)),ABS($F$422:$F$484-I469),0))","v":14},0,0,0,15,15,{"$f":"IF($I469>$D469,INDEX(K$422:K468,MATCH($D469,$G$422:$G468,0)),INDEX(K470:K$484,MATCH($D469,$G470:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I469>$D469,INDEX(L$422:L468,MATCH($D469,$G$422:$G468,0)),INDEX(L470:L$484,MATCH($D469,$G470:$G$484,0)))","v":"Toyota"},{"$f":"IF($I469>$D469,INDEX(M$422:M468,MATCH($D469,$G$422:$G468,0)),INDEX(M470:M$484,MATCH($D469,$G470:$G$484,0)))","v":"Corolla verso"},{"$f":"IF($I469>$D469,INDEX(N$422:N468,MATCH($D469,$G$422:$G468,0)),INDEX(N470:N$484,MATCH($D469,$G470:$G$484,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I469>$D469,INDEX(O$422:O468,MATCH($D469,$G$422:$G468,0)),INDEX(O470:O$484,MATCH($D469,$G470:$G$484,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I469,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":112.66043201922072},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I469,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16900.754878370946},{"$f":"IF($I469>$D469,INDEX(V$422:V468,MATCH($D469,$G$422:$G468,0)),INDEX(V470:V$484,MATCH($D469,$G470:$G$484,0)))","v":104314.25641025641},{"$f":"IF($I469>$D469,INDEX(W$422:W468,MATCH($D469,$G$422:$G468,0)),INDEX(W470:W$484,MATCH($D469,$G470:$G$484,0)))","v":95543.17948717947},{"$f":"IF($I469>$D469,INDEX(X$422:X468,MATCH($D469,$G$422:$G468,0)),INDEX(X470:X$484,MATCH($D469,$G470:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I469>$D469,INDEX(Y$422:Y468,MATCH($D469,$G$422:$G468,0)),INDEX(Y470:Y$484,MATCH($D469,$G470:$G$484,0)))","v":13.4},{"$f":"IF($I469>$D469,INDEX(Z$422:Z468,MATCH($D469,$G$422:$G468,0)),INDEX(Z470:Z$484,MATCH($D469,$G470:$G$484,0)))","v":1665},9.3210628683837685E-2,null,null,null,null,{"$f":"IF($I469>$D469,INDEX(AF$422:AF468,MATCH($D469,$G$422:$G468,0)),INDEX(AF470:AF$484,MATCH($D469,$G470:$G$484,0)))","v":8.2051609756899374E-2},{"$f":"IF($I469>$D469,INDEX(AG$422:AG468,MATCH($D469,$G$422:$G468,0)),INDEX(AG470:AG$484,MATCH($D469,$G470:$G$484,0)))","v":1},{"$f":"IF($I469>$D469,INDEX(AH$422:AH468,MATCH($D469,$G$422:$G468,0)),INDEX(AH470:AH$484,MATCH($D469,$G470:$G$484,0)))","v":0},{"$f":"IF($I469>$D469,INDEX(AI$422:AI468,MATCH($D469,$G$422:$G468,0)),INDEX(AI470:AI$484,MATCH($D469,$G470:$G$484,0)))","v":0},null,null,{"$f":"IF($I469>$D469,INDEX(AL$422:AL468,MATCH($D469,$G$422:$G468,0)),INDEX(AL470:AL$484,MATCH($D469,$G470:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I469>$D469,INDEX(AT$422:AT468,MATCH($D469,$G$422:$G468,0)),INDEX(AT470:AT$484,MATCH($D469,$G470:$G$484,0)))","v":70263},{"$f":"IF($I469>$D469,INDEX(AU$422:AU468,MATCH($D469,$G$422:$G468,0)),INDEX(AU470:AU$484,MATCH($D469,$G470:$G$484,0)))","v":695},{"$f":"IF($I469>$D469,INDEX(AV$422:AV468,MATCH($D469,$G$422:$G468,0)),INDEX(AV470:AV$484,MATCH($D469,$G470:$G$484,0)))","v":0},{"$f":"IF($I469>$D469,INDEX(AW$422:AW468,MATCH($D469,$G$422:$G468,0)),INDEX(AW470:AW$484,MATCH($D469,$G470:$G$484,0)))","v":4},{"$f":"IF($I469>$D469,INDEX(AX$422:AX468,MATCH($D469,$G$422:$G468,0)),INDEX(AX470:AX$484,MATCH($D469,$G470:$G$484,0)))","v":35000},null,null,{"$f":"IF($I469>$D469,INDEX(BA$422:BA468,MATCH($D469,$G$422:$G468,0)),INDEX(BA470:BA$484,MATCH($D469,$G470:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I469>$D469,INDEX(BB$422:BB468,MATCH($D469,$G$422:$G468,0)),INDEX(BB470:BB$484,MATCH($D469,$G470:$G$484,0)))","v":1},0,10207.514393934849]
[null,null,16.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I470)),ABS($F$422:$F$484-I470),0))","v":14},0,0,0,16,16,{"$f":"IF($I470>$D470,INDEX(K$422:K469,MATCH($D470,$G$422:$G469,0)),INDEX(K471:K$484,MATCH($D470,$G471:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I470>$D470,INDEX(L$422:L469,MATCH($D470,$G$422:$G469,0)),INDEX(L471:L$484,MATCH($D470,$G471:$G$484,0)))","v":"Seat"},{"$f":"IF($I470>$D470,INDEX(M$422:M469,MATCH($D470,$G$422:$G469,0)),INDEX(M471:M$484,MATCH($D470,$G471:$G$484,0)))","v":"Altea van"},{"$f":"IF($I470>$D470,INDEX(N$422:N469,MATCH($D470,$G$422:$G469,0)),INDEX(N471:N$484,MATCH($D470,$G471:$G$484,0)))","v":"2,0 tdi"},{"$f":"IF($I470>$D470,INDEX(O$422:O469,MATCH($D470,$G$422:$G469,0)),INDEX(O471:O$484,MATCH($D470,$G471:$G$484,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I470,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":72.05853172055896},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I470,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16512.037516168413},{"$f":"IF($I470>$D470,INDEX(V$422:V469,MATCH($D470,$G$422:$G469,0)),INDEX(V471:V$484,MATCH($D470,$G471:$G$484,0)))","v":98716.307692307688},{"$f":"IF($I470>$D470,INDEX(W$422:W469,MATCH($D470,$G$422:$G469,0)),INDEX(W471:W$484,MATCH($D470,$G471:$G$484,0)))","v":88895.615384615376},{"$f":"IF($I470>$D470,INDEX(X$422:X469,MATCH($D470,$G$422:$G469,0)),INDEX(X471:X$484,MATCH($D470,$G471:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I470>$D470,INDEX(Y$422:Y469,MATCH($D470,$G$422:$G469,0)),INDEX(Y471:Y$484,MATCH($D470,$G471:$G$484,0)))","v":13.4},{"$f":"IF($I470>$D470,INDEX(Z$422:Z469,MATCH($D470,$G$422:$G469,0)),INDEX(Z471:Z$484,MATCH($D470,$G471:$G$484,0)))","v":1665},9.03407376408632E-2,null,null,null,null,{"$f":"IF($I470>$D470,INDEX(AF$422:AF469,MATCH($D470,$G$422:$G469,0)),INDEX(AF471:AF$484,MATCH($D470,$G471:$G$484,0)))","v":7.9525297219069729E-2},{"$f":"IF($I470>$D470,INDEX(AG$422:AG469,MATCH($D470,$G$422:$G469,0)),INDEX(AG471:AG$484,MATCH($D470,$G471:$G$484,0)))","v":1},{"$f":"IF($I470>$D470,INDEX(AH$422:AH469,MATCH($D470,$G$422:$G469,0)),INDEX(AH471:AH$484,MATCH($D470,$G471:$G$484,0)))","v":0},{"$f":"IF($I470>$D470,INDEX(AI$422:AI469,MATCH($D470,$G$422:$G469,0)),INDEX(AI471:AI$484,MATCH($D470,$G471:$G$484,0)))","v":0},null,null,{"$f":"IF($I470>$D470,INDEX(AL$422:AL469,MATCH($D470,$G$422:$G469,0)),INDEX(AL471:AL$484,MATCH($D470,$G471:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I470>$D470,INDEX(AT$422:AT469,MATCH($D470,$G$422:$G469,0)),INDEX(AT471:AT$484,MATCH($D470,$G471:$G$484,0)))","v":70263},{"$f":"IF($I470>$D470,INDEX(AU$422:AU469,MATCH($D470,$G$422:$G469,0)),INDEX(AU471:AU$484,MATCH($D470,$G471:$G$484,0)))","v":695},{"$f":"IF($I470>$D470,INDEX(AV$422:AV469,MATCH($D470,$G$422:$G469,0)),INDEX(AV471:AV$484,MATCH($D470,$G471:$G$484,0)))","v":0},{"$f":"IF($I470>$D470,INDEX(AW$422:AW469,MATCH($D470,$G$422:$G469,0)),INDEX(AW471:AW$484,MATCH($D470,$G471:$G$484,0)))","v":4},{"$f":"IF($I470>$D470,INDEX(AX$422:AX469,MATCH($D470,$G$422:$G469,0)),INDEX(AX471:AX$484,MATCH($D470,$G471:$G$484,0)))","v":35000},null,null,{"$f":"IF($I470>$D470,INDEX(BA$422:BA469,MATCH($D470,$G$422:$G469,0)),INDEX(BA471:BA$484,MATCH($D470,$G471:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I470>$D470,INDEX(BB$422:BB469,MATCH($D470,$G$422:$G469,0)),INDEX(BB471:BB$484,MATCH($D470,$G471:$G$484,0)))","v":1},0,9659.7355563976198]
[null,null,16.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I471)),ABS($F$422:$F$484-I471),0))","v":14},0,0,0,16,16,{"$f":"IF($I471>$D471,INDEX(K$422:K470,MATCH($D471,$G$422:$G470,0)),INDEX(K472:K$484,MATCH($D471,$G472:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I471>$D471,INDEX(L$422:L470,MATCH($D471,$G$422:$G470,0)),INDEX(L472:L$484,MATCH($D471,$G472:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I471>$D471,INDEX(M$422:M470,MATCH($D471,$G$422:$G470,0)),INDEX(M472:M$484,MATCH($D471,$G472:$G$484,0)))","v":"Touran van"},{"$f":"IF($I471>$D471,INDEX(N$422:N470,MATCH($D471,$G$422:$G470,0)),INDEX(N472:N$484,MATCH($D471,$G472:$G$484,0)))","v":"2,0 tdi aut."},{"$f":"IF($I471>$D471,INDEX(O$422:O470,MATCH($D471,$G$422:$G470,0)),INDEX(O472:O$484,MATCH($D471,$G472:$G$484,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I471,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":72.05853172055896},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I471,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16512.037516168413},{"$f":"IF($I471>$D471,INDEX(V$422:V470,MATCH($D471,$G$422:$G470,0)),INDEX(V472:V$484,MATCH($D471,$G472:$G$484,0)))","v":109149.94871794872},{"$f":"IF($I471>$D471,INDEX(W$422:W470,MATCH($D471,$G$422:$G470,0)),INDEX(W472:W$484,MATCH($D471,$G472:$G$484,0)))","v":101285.56410256411},{"$f":"IF($I471>$D471,INDEX(X$422:X470,MATCH($D471,$G$422:$G470,0)),INDEX(X472:X$484,MATCH($D471,$G472:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I471>$D471,INDEX(Y$422:Y470,MATCH($D471,$G$422:$G470,0)),INDEX(Y472:Y$484,MATCH($D471,$G472:$G$484,0)))","v":13.4},{"$f":"IF($I471>$D471,INDEX(Z$422:Z470,MATCH($D471,$G$422:$G470,0)),INDEX(Z472:Z$484,MATCH($D471,$G472:$G$484,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I471>$D471,INDEX(AF$422:AF470,MATCH($D471,$G$422:$G470,0)),INDEX(AF472:AF$484,MATCH($D471,$G472:$G$484,0)))","v":8.8943509092456324E-2},{"$f":"IF($I471>$D471,INDEX(AG$422:AG470,MATCH($D471,$G$422:$G470,0)),INDEX(AG472:AG$484,MATCH($D471,$G472:$G$484,0)))","v":1},{"$f":"IF($I471>$D471,INDEX(AH$422:AH470,MATCH($D471,$G$422:$G470,0)),INDEX(AH472:AH$484,MATCH($D471,$G472:$G$484,0)))","v":0},{"$f":"IF($I471>$D471,INDEX(AI$422:AI470,MATCH($D471,$G$422:$G470,0)),INDEX(AI472:AI$484,MATCH($D471,$G472:$G$484,0)))","v":0},null,null,{"$f":"IF($I471>$D471,INDEX(AL$422:AL470,MATCH($D471,$G$422:$G470,0)),INDEX(AL472:AL$484,MATCH($D471,$G472:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I471>$D471,INDEX(AT$422:AT470,MATCH($D471,$G$422:$G470,0)),INDEX(AT472:AT$484,MATCH($D471,$G472:$G$484,0)))","v":70263},{"$f":"IF($I471>$D471,INDEX(AU$422:AU470,MATCH($D471,$G$422:$G470,0)),INDEX(AU472:AU$484,MATCH($D471,$G472:$G$484,0)))","v":695},{"$f":"IF($I471>$D471,INDEX(AV$422:AV470,MATCH($D471,$G$422:$G470,0)),INDEX(AV472:AV$484,MATCH($D471,$G472:$G$484,0)))","v":0},{"$f":"IF($I471>$D471,INDEX(AW$422:AW470,MATCH($D471,$G$422:$G470,0)),INDEX(AW472:AW$484,MATCH($D471,$G472:$G$484,0)))","v":4},{"$f":"IF($I471>$D471,INDEX(AX$422:AX470,MATCH($D471,$G$422:$G470,0)),INDEX(AX472:AX$484,MATCH($D471,$G472:$G$484,0)))","v":35000},null,null,{"$f":"IF($I471>$D471,INDEX(BA$422:BA470,MATCH($D471,$G$422:$G470,0)),INDEX(BA472:BA$484,MATCH($D471,$G472:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I471>$D471,INDEX(BB$422:BB470,MATCH($D471,$G$422:$G470,0)),INDEX(BB472:BB$484,MATCH($D471,$G472:$G$484,0)))","v":1},0,10680.703778914791]
[null,null,16.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I472)),ABS($F$422:$F$484-I472),0))","v":14},0,0,0,16,16,{"$f":"IF($I472>$D472,INDEX(K$422:K471,MATCH($D472,$G$422:$G471,0)),INDEX(K473:K$484,MATCH($D472,$G473:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I472>$D472,INDEX(L$422:L471,MATCH($D472,$G$422:$G471,0)),INDEX(L473:L$484,MATCH($D472,$G473:$G$484,0)))","v":"Toyota"},{"$f":"IF($I472>$D472,INDEX(M$422:M471,MATCH($D472,$G$422:$G471,0)),INDEX(M473:M$484,MATCH($D472,$G473:$G$484,0)))","v":"Corolla verso"},{"$f":"IF($I472>$D472,INDEX(N$422:N471,MATCH($D472,$G$422:$G471,0)),INDEX(N473:N$484,MATCH($D472,$G473:$G$484,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I472>$D472,INDEX(O$422:O471,MATCH($D472,$G$422:$G471,0)),INDEX(O473:O$484,MATCH($D472,$G473:$G$484,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I472,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":72.05853172055896},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I472,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16512.037516168413},{"$f":"IF($I472>$D472,INDEX(V$422:V471,MATCH($D472,$G$422:$G471,0)),INDEX(V473:V$484,MATCH($D472,$G473:$G$484,0)))","v":104314.25641025641},{"$f":"IF($I472>$D472,INDEX(W$422:W471,MATCH($D472,$G$422:$G471,0)),INDEX(W473:W$484,MATCH($D472,$G473:$G$484,0)))","v":95543.17948717947},{"$f":"IF($I472>$D472,INDEX(X$422:X471,MATCH($D472,$G$422:$G471,0)),INDEX(X473:X$484,MATCH($D472,$G473:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I472>$D472,INDEX(Y$422:Y471,MATCH($D472,$G$422:$G471,0)),INDEX(Y473:Y$484,MATCH($D472,$G473:$G$484,0)))","v":13.4},{"$f":"IF($I472>$D472,INDEX(Z$422:Z471,MATCH($D472,$G$422:$G471,0)),INDEX(Z473:Z$484,MATCH($D472,$G473:$G$484,0)))","v":1665},9.3210628683837685E-2,null,null,null,null,{"$f":"IF($I472>$D472,INDEX(AF$422:AF471,MATCH($D472,$G$422:$G471,0)),INDEX(AF473:AF$484,MATCH($D472,$G473:$G$484,0)))","v":8.2051609756899374E-2},{"$f":"IF($I472>$D472,INDEX(AG$422:AG471,MATCH($D472,$G$422:$G471,0)),INDEX(AG473:AG$484,MATCH($D472,$G473:$G$484,0)))","v":1},{"$f":"IF($I472>$D472,INDEX(AH$422:AH471,MATCH($D472,$G$422:$G471,0)),INDEX(AH473:AH$484,MATCH($D472,$G473:$G$484,0)))","v":0},{"$f":"IF($I472>$D472,INDEX(AI$422:AI471,MATCH($D472,$G$422:$G471,0)),INDEX(AI473:AI$484,MATCH($D472,$G473:$G$484,0)))","v":0},null,null,{"$f":"IF($I472>$D472,INDEX(AL$422:AL471,MATCH($D472,$G$422:$G471,0)),INDEX(AL473:AL$484,MATCH($D472,$G473:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I472>$D472,INDEX(AT$422:AT471,MATCH($D472,$G$422:$G471,0)),INDEX(AT473:AT$484,MATCH($D472,$G473:$G$484,0)))","v":70263},{"$f":"IF($I472>$D472,INDEX(AU$422:AU471,MATCH($D472,$G$422:$G471,0)),INDEX(AU473:AU$484,MATCH($D472,$G473:$G$484,0)))","v":695},{"$f":"IF($I472>$D472,INDEX(AV$422:AV471,MATCH($D472,$G$422:$G471,0)),INDEX(AV473:AV$484,MATCH($D472,$G473:$G$484,0)))","v":0},{"$f":"IF($I472>$D472,INDEX(AW$422:AW471,MATCH($D472,$G$422:$G471,0)),INDEX(AW473:AW$484,MATCH($D472,$G473:$G$484,0)))","v":4},{"$f":"IF($I472>$D472,INDEX(AX$422:AX471,MATCH($D472,$G$422:$G471,0)),INDEX(AX473:AX$484,MATCH($D472,$G473:$G$484,0)))","v":35000},null,null,{"$f":"IF($I472>$D472,INDEX(BA$422:BA471,MATCH($D472,$G$422:$G471,0)),INDEX(BA473:BA$484,MATCH($D472,$G473:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I472>$D472,INDEX(BB$422:BB471,MATCH($D472,$G$422:$G471,0)),INDEX(BB473:BB$484,MATCH($D472,$G473:$G$484,0)))","v":1},0,10207.514393934849]
[null,null,17.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I473)),ABS($F$422:$F$484-I473),0))","v":14},0,0,0,17,17,{"$f":"IF($I473>$D473,INDEX(K$422:K472,MATCH($D473,$G$422:$G472,0)),INDEX(K474:K$484,MATCH($D473,$G474:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I473>$D473,INDEX(L$422:L472,MATCH($D473,$G$422:$G472,0)),INDEX(L474:L$484,MATCH($D473,$G474:$G$484,0)))","v":"Seat"},{"$f":"IF($I473>$D473,INDEX(M$422:M472,MATCH($D473,$G$422:$G472,0)),INDEX(M474:M$484,MATCH($D473,$G474:$G$484,0)))","v":"Altea van"},{"$f":"IF($I473>$D473,INDEX(N$422:N472,MATCH($D473,$G$422:$G472,0)),INDEX(N474:N$484,MATCH($D473,$G474:$G$484,0)))","v":"2,0 tdi"},{"$f":"IF($I473>$D473,INDEX(O$422:O472,MATCH($D473,$G$422:$G472,0)),INDEX(O474:O$484,MATCH($D473,$G474:$G$484,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I473,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":45.009007222697328},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I473,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16132.260653296533},{"$f":"IF($I473>$D473,INDEX(V$422:V472,MATCH($D473,$G$422:$G472,0)),INDEX(V474:V$484,MATCH($D473,$G474:$G$484,0)))","v":98716.307692307688},{"$f":"IF($I473>$D473,INDEX(W$422:W472,MATCH($D473,$G$422:$G472,0)),INDEX(W474:W$484,MATCH($D473,$G474:$G$484,0)))","v":88895.615384615376},{"$f":"IF($I473>$D473,INDEX(X$422:X472,MATCH($D473,$G$422:$G472,0)),INDEX(X474:X$484,MATCH($D473,$G474:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I473>$D473,INDEX(Y$422:Y472,MATCH($D473,$G$422:$G472,0)),INDEX(Y474:Y$484,MATCH($D473,$G474:$G$484,0)))","v":13.4},{"$f":"IF($I473>$D473,INDEX(Z$422:Z472,MATCH($D473,$G$422:$G472,0)),INDEX(Z474:Z$484,MATCH($D473,$G474:$G$484,0)))","v":1665},9.03407376408632E-2,null,null,null,null,{"$f":"IF($I473>$D473,INDEX(AF$422:AF472,MATCH($D473,$G$422:$G472,0)),INDEX(AF474:AF$484,MATCH($D473,$G474:$G$484,0)))","v":7.9525297219069729E-2},{"$f":"IF($I473>$D473,INDEX(AG$422:AG472,MATCH($D473,$G$422:$G472,0)),INDEX(AG474:AG$484,MATCH($D473,$G474:$G$484,0)))","v":1},{"$f":"IF($I473>$D473,INDEX(AH$422:AH472,MATCH($D473,$G$422:$G472,0)),INDEX(AH474:AH$484,MATCH($D473,$G474:$G$484,0)))","v":0},{"$f":"IF($I473>$D473,INDEX(AI$422:AI472,MATCH($D473,$G$422:$G472,0)),INDEX(AI474:AI$484,MATCH($D473,$G474:$G$484,0)))","v":0},null,null,{"$f":"IF($I473>$D473,INDEX(AL$422:AL472,MATCH($D473,$G$422:$G472,0)),INDEX(AL474:AL$484,MATCH($D473,$G474:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I473>$D473,INDEX(AT$422:AT472,MATCH($D473,$G$422:$G472,0)),INDEX(AT474:AT$484,MATCH($D473,$G474:$G$484,0)))","v":70263},{"$f":"IF($I473>$D473,INDEX(AU$422:AU472,MATCH($D473,$G$422:$G472,0)),INDEX(AU474:AU$484,MATCH($D473,$G474:$G$484,0)))","v":695},{"$f":"IF($I473>$D473,INDEX(AV$422:AV472,MATCH($D473,$G$422:$G472,0)),INDEX(AV474:AV$484,MATCH($D473,$G474:$G$484,0)))","v":0},{"$f":"IF($I473>$D473,INDEX(AW$422:AW472,MATCH($D473,$G$422:$G472,0)),INDEX(AW474:AW$484,MATCH($D473,$G474:$G$484,0)))","v":4},{"$f":"IF($I473>$D473,INDEX(AX$422:AX472,MATCH($D473,$G$422:$G472,0)),INDEX(AX474:AX$484,MATCH($D473,$G474:$G$484,0)))","v":35000},null,null,{"$f":"IF($I473>$D473,INDEX(BA$422:BA472,MATCH($D473,$G$422:$G472,0)),INDEX(BA474:BA$484,MATCH($D473,$G474:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I473>$D473,INDEX(BB$422:BB472,MATCH($D473,$G$422:$G472,0)),INDEX(BB474:BB$484,MATCH($D473,$G474:$G$484,0)))","v":1},0,9659.7355563976198]
[null,null,17.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I474)),ABS($F$422:$F$484-I474),0))","v":14},0,0,0,17,17,{"$f":"IF($I474>$D474,INDEX(K$422:K473,MATCH($D474,$G$422:$G473,0)),INDEX(K475:K$484,MATCH($D474,$G475:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I474>$D474,INDEX(L$422:L473,MATCH($D474,$G$422:$G473,0)),INDEX(L475:L$484,MATCH($D474,$G475:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I474>$D474,INDEX(M$422:M473,MATCH($D474,$G$422:$G473,0)),INDEX(M475:M$484,MATCH($D474,$G475:$G$484,0)))","v":"Touran van"},{"$f":"IF($I474>$D474,INDEX(N$422:N473,MATCH($D474,$G$422:$G473,0)),INDEX(N475:N$484,MATCH($D474,$G475:$G$484,0)))","v":"2,0 tdi aut."},{"$f":"IF($I474>$D474,INDEX(O$422:O473,MATCH($D474,$G$422:$G473,0)),INDEX(O475:O$484,MATCH($D474,$G475:$G$484,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I474,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":45.009007222697328},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I474,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16132.260653296533},{"$f":"IF($I474>$D474,INDEX(V$422:V473,MATCH($D474,$G$422:$G473,0)),INDEX(V475:V$484,MATCH($D474,$G475:$G$484,0)))","v":109149.94871794872},{"$f":"IF($I474>$D474,INDEX(W$422:W473,MATCH($D474,$G$422:$G473,0)),INDEX(W475:W$484,MATCH($D474,$G475:$G$484,0)))","v":101285.56410256411},{"$f":"IF($I474>$D474,INDEX(X$422:X473,MATCH($D474,$G$422:$G473,0)),INDEX(X475:X$484,MATCH($D474,$G475:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I474>$D474,INDEX(Y$422:Y473,MATCH($D474,$G$422:$G473,0)),INDEX(Y475:Y$484,MATCH($D474,$G475:$G$484,0)))","v":13.4},{"$f":"IF($I474>$D474,INDEX(Z$422:Z473,MATCH($D474,$G$422:$G473,0)),INDEX(Z475:Z$484,MATCH($D474,$G475:$G$484,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I474>$D474,INDEX(AF$422:AF473,MATCH($D474,$G$422:$G473,0)),INDEX(AF475:AF$484,MATCH($D474,$G475:$G$484,0)))","v":8.8943509092456324E-2},{"$f":"IF($I474>$D474,INDEX(AG$422:AG473,MATCH($D474,$G$422:$G473,0)),INDEX(AG475:AG$484,MATCH($D474,$G475:$G$484,0)))","v":1},{"$f":"IF($I474>$D474,INDEX(AH$422:AH473,MATCH($D474,$G$422:$G473,0)),INDEX(AH475:AH$484,MATCH($D474,$G475:$G$484,0)))","v":0},{"$f":"IF($I474>$D474,INDEX(AI$422:AI473,MATCH($D474,$G$422:$G473,0)),INDEX(AI475:AI$484,MATCH($D474,$G475:$G$484,0)))","v":0},null,null,{"$f":"IF($I474>$D474,INDEX(AL$422:AL473,MATCH($D474,$G$422:$G473,0)),INDEX(AL475:AL$484,MATCH($D474,$G475:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I474>$D474,INDEX(AT$422:AT473,MATCH($D474,$G$422:$G473,0)),INDEX(AT475:AT$484,MATCH($D474,$G475:$G$484,0)))","v":70263},{"$f":"IF($I474>$D474,INDEX(AU$422:AU473,MATCH($D474,$G$422:$G473,0)),INDEX(AU475:AU$484,MATCH($D474,$G475:$G$484,0)))","v":695},{"$f":"IF($I474>$D474,INDEX(AV$422:AV473,MATCH($D474,$G$422:$G473,0)),INDEX(AV475:AV$484,MATCH($D474,$G475:$G$484,0)))","v":0},{"$f":"IF($I474>$D474,INDEX(AW$422:AW473,MATCH($D474,$G$422:$G473,0)),INDEX(AW475:AW$484,MATCH($D474,$G475:$G$484,0)))","v":4},{"$f":"IF($I474>$D474,INDEX(AX$422:AX473,MATCH($D474,$G$422:$G473,0)),INDEX(AX475:AX$484,MATCH($D474,$G475:$G$484,0)))","v":35000},null,null,{"$f":"IF($I474>$D474,INDEX(BA$422:BA473,MATCH($D474,$G$422:$G473,0)),INDEX(BA475:BA$484,MATCH($D474,$G475:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I474>$D474,INDEX(BB$422:BB473,MATCH($D474,$G$422:$G473,0)),INDEX(BB475:BB$484,MATCH($D474,$G475:$G$484,0)))","v":1},0,10680.703778914791]
[null,null,17.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I475)),ABS($F$422:$F$484-I475),0))","v":14},0,0,0,17,17,{"$f":"IF($I475>$D475,INDEX(K$422:K474,MATCH($D475,$G$422:$G474,0)),INDEX(K476:K$484,MATCH($D475,$G476:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I475>$D475,INDEX(L$422:L474,MATCH($D475,$G$422:$G474,0)),INDEX(L476:L$484,MATCH($D475,$G476:$G$484,0)))","v":"Toyota"},{"$f":"IF($I475>$D475,INDEX(M$422:M474,MATCH($D475,$G$422:$G474,0)),INDEX(M476:M$484,MATCH($D475,$G476:$G$484,0)))","v":"Corolla verso"},{"$f":"IF($I475>$D475,INDEX(N$422:N474,MATCH($D475,$G$422:$G474,0)),INDEX(N476:N$484,MATCH($D475,$G476:$G$484,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I475>$D475,INDEX(O$422:O474,MATCH($D475,$G$422:$G474,0)),INDEX(O476:O$484,MATCH($D475,$G476:$G$484,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I475,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":45.009007222697328},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I475,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16132.260653296533},{"$f":"IF($I475>$D475,INDEX(V$422:V474,MATCH($D475,$G$422:$G474,0)),INDEX(V476:V$484,MATCH($D475,$G476:$G$484,0)))","v":104314.25641025641},{"$f":"IF($I475>$D475,INDEX(W$422:W474,MATCH($D475,$G$422:$G474,0)),INDEX(W476:W$484,MATCH($D475,$G476:$G$484,0)))","v":95543.17948717947},{"$f":"IF($I475>$D475,INDEX(X$422:X474,MATCH($D475,$G$422:$G474,0)),INDEX(X476:X$484,MATCH($D475,$G476:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I475>$D475,INDEX(Y$422:Y474,MATCH($D475,$G$422:$G474,0)),INDEX(Y476:Y$484,MATCH($D475,$G476:$G$484,0)))","v":13.4},{"$f":"IF($I475>$D475,INDEX(Z$422:Z474,MATCH($D475,$G$422:$G474,0)),INDEX(Z476:Z$484,MATCH($D475,$G476:$G$484,0)))","v":1665},9.3210628683837685E-2,null,null,null,null,{"$f":"IF($I475>$D475,INDEX(AF$422:AF474,MATCH($D475,$G$422:$G474,0)),INDEX(AF476:AF$484,MATCH($D475,$G476:$G$484,0)))","v":8.2051609756899374E-2},{"$f":"IF($I475>$D475,INDEX(AG$422:AG474,MATCH($D475,$G$422:$G474,0)),INDEX(AG476:AG$484,MATCH($D475,$G476:$G$484,0)))","v":1},{"$f":"IF($I475>$D475,INDEX(AH$422:AH474,MATCH($D475,$G$422:$G474,0)),INDEX(AH476:AH$484,MATCH($D475,$G476:$G$484,0)))","v":0},{"$f":"IF($I475>$D475,INDEX(AI$422:AI474,MATCH($D475,$G$422:$G474,0)),INDEX(AI476:AI$484,MATCH($D475,$G476:$G$484,0)))","v":0},null,null,{"$f":"IF($I475>$D475,INDEX(AL$422:AL474,MATCH($D475,$G$422:$G474,0)),INDEX(AL476:AL$484,MATCH($D475,$G476:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I475>$D475,INDEX(AT$422:AT474,MATCH($D475,$G$422:$G474,0)),INDEX(AT476:AT$484,MATCH($D475,$G476:$G$484,0)))","v":70263},{"$f":"IF($I475>$D475,INDEX(AU$422:AU474,MATCH($D475,$G$422:$G474,0)),INDEX(AU476:AU$484,MATCH($D475,$G476:$G$484,0)))","v":695},{"$f":"IF($I475>$D475,INDEX(AV$422:AV474,MATCH($D475,$G$422:$G474,0)),INDEX(AV476:AV$484,MATCH($D475,$G476:$G$484,0)))","v":0},{"$f":"IF($I475>$D475,INDEX(AW$422:AW474,MATCH($D475,$G$422:$G474,0)),INDEX(AW476:AW$484,MATCH($D475,$G476:$G$484,0)))","v":4},{"$f":"IF($I475>$D475,INDEX(AX$422:AX474,MATCH($D475,$G$422:$G474,0)),INDEX(AX476:AX$484,MATCH($D475,$G476:$G$484,0)))","v":35000},null,null,{"$f":"IF($I475>$D475,INDEX(BA$422:BA474,MATCH($D475,$G$422:$G474,0)),INDEX(BA476:BA$484,MATCH($D475,$G476:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I475>$D475,INDEX(BB$422:BB474,MATCH($D475,$G$422:$G474,0)),INDEX(BB476:BB$484,MATCH($D475,$G476:$G$484,0)))","v":1},0,10207.514393934849]
[null,null,18.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I476)),ABS($F$422:$F$484-I476),0))","v":14},0,0,0,18,18,{"$f":"IF($I476>$D476,INDEX(K$422:K475,MATCH($D476,$G$422:$G475,0)),INDEX(K477:K$484,MATCH($D476,$G477:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I476>$D476,INDEX(L$422:L475,MATCH($D476,$G$422:$G475,0)),INDEX(L477:L$484,MATCH($D476,$G477:$G$484,0)))","v":"Seat"},{"$f":"IF($I476>$D476,INDEX(M$422:M475,MATCH($D476,$G$422:$G475,0)),INDEX(M477:M$484,MATCH($D476,$G477:$G$484,0)))","v":"Altea van"},{"$f":"IF($I476>$D476,INDEX(N$422:N475,MATCH($D476,$G$422:$G475,0)),INDEX(N477:N$484,MATCH($D476,$G477:$G$484,0)))","v":"2,0 tdi"},{"$f":"IF($I476>$D476,INDEX(O$422:O475,MATCH($D476,$G$422:$G475,0)),INDEX(O477:O$484,MATCH($D476,$G477:$G$484,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I476,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20.726002535626002},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I476,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15761.218658270724},{"$f":"IF($I476>$D476,INDEX(V$422:V475,MATCH($D476,$G$422:$G475,0)),INDEX(V477:V$484,MATCH($D476,$G477:$G$484,0)))","v":98716.307692307688},{"$f":"IF($I476>$D476,INDEX(W$422:W475,MATCH($D476,$G$422:$G475,0)),INDEX(W477:W$484,MATCH($D476,$G477:$G$484,0)))","v":88895.615384615376},{"$f":"IF($I476>$D476,INDEX(X$422:X475,MATCH($D476,$G$422:$G475,0)),INDEX(X477:X$484,MATCH($D476,$G477:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I476>$D476,INDEX(Y$422:Y475,MATCH($D476,$G$422:$G475,0)),INDEX(Y477:Y$484,MATCH($D476,$G477:$G$484,0)))","v":13.4},{"$f":"IF($I476>$D476,INDEX(Z$422:Z475,MATCH($D476,$G$422:$G475,0)),INDEX(Z477:Z$484,MATCH($D476,$G477:$G$484,0)))","v":1665},9.03407376408632E-2,null,null,null,null,{"$f":"IF($I476>$D476,INDEX(AF$422:AF475,MATCH($D476,$G$422:$G475,0)),INDEX(AF477:AF$484,MATCH($D476,$G477:$G$484,0)))","v":7.9525297219069729E-2},{"$f":"IF($I476>$D476,INDEX(AG$422:AG475,MATCH($D476,$G$422:$G475,0)),INDEX(AG477:AG$484,MATCH($D476,$G477:$G$484,0)))","v":1},{"$f":"IF($I476>$D476,INDEX(AH$422:AH475,MATCH($D476,$G$422:$G475,0)),INDEX(AH477:AH$484,MATCH($D476,$G477:$G$484,0)))","v":0},{"$f":"IF($I476>$D476,INDEX(AI$422:AI475,MATCH($D476,$G$422:$G475,0)),INDEX(AI477:AI$484,MATCH($D476,$G477:$G$484,0)))","v":0},null,null,{"$f":"IF($I476>$D476,INDEX(AL$422:AL475,MATCH($D476,$G$422:$G475,0)),INDEX(AL477:AL$484,MATCH($D476,$G477:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I476>$D476,INDEX(AT$422:AT475,MATCH($D476,$G$422:$G475,0)),INDEX(AT477:AT$484,MATCH($D476,$G477:$G$484,0)))","v":70263},{"$f":"IF($I476>$D476,INDEX(AU$422:AU475,MATCH($D476,$G$422:$G475,0)),INDEX(AU477:AU$484,MATCH($D476,$G477:$G$484,0)))","v":695},{"$f":"IF($I476>$D476,INDEX(AV$422:AV475,MATCH($D476,$G$422:$G475,0)),INDEX(AV477:AV$484,MATCH($D476,$G477:$G$484,0)))","v":0},{"$f":"IF($I476>$D476,INDEX(AW$422:AW475,MATCH($D476,$G$422:$G475,0)),INDEX(AW477:AW$484,MATCH($D476,$G477:$G$484,0)))","v":4},{"$f":"IF($I476>$D476,INDEX(AX$422:AX475,MATCH($D476,$G$422:$G475,0)),INDEX(AX477:AX$484,MATCH($D476,$G477:$G$484,0)))","v":35000},null,null,{"$f":"IF($I476>$D476,INDEX(BA$422:BA475,MATCH($D476,$G$422:$G475,0)),INDEX(BA477:BA$484,MATCH($D476,$G477:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I476>$D476,INDEX(BB$422:BB475,MATCH($D476,$G$422:$G475,0)),INDEX(BB477:BB$484,MATCH($D476,$G477:$G$484,0)))","v":1},0,9659.7355563976198]
[null,null,18.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I477)),ABS($F$422:$F$484-I477),0))","v":14},0,0,0,18,18,{"$f":"IF($I477>$D477,INDEX(K$422:K476,MATCH($D477,$G$422:$G476,0)),INDEX(K478:K$484,MATCH($D477,$G478:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I477>$D477,INDEX(L$422:L476,MATCH($D477,$G$422:$G476,0)),INDEX(L478:L$484,MATCH($D477,$G478:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I477>$D477,INDEX(M$422:M476,MATCH($D477,$G$422:$G476,0)),INDEX(M478:M$484,MATCH($D477,$G478:$G$484,0)))","v":"Touran van"},{"$f":"IF($I477>$D477,INDEX(N$422:N476,MATCH($D477,$G$422:$G476,0)),INDEX(N478:N$484,MATCH($D477,$G478:$G$484,0)))","v":"2,0 tdi aut."},{"$f":"IF($I477>$D477,INDEX(O$422:O476,MATCH($D477,$G$422:$G476,0)),INDEX(O478:O$484,MATCH($D477,$G478:$G$484,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I477,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20.726002535626002},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I477,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15761.218658270724},{"$f":"IF($I477>$D477,INDEX(V$422:V476,MATCH($D477,$G$422:$G476,0)),INDEX(V478:V$484,MATCH($D477,$G478:$G$484,0)))","v":109149.94871794872},{"$f":"IF($I477>$D477,INDEX(W$422:W476,MATCH($D477,$G$422:$G476,0)),INDEX(W478:W$484,MATCH($D477,$G478:$G$484,0)))","v":101285.56410256411},{"$f":"IF($I477>$D477,INDEX(X$422:X476,MATCH($D477,$G$422:$G476,0)),INDEX(X478:X$484,MATCH($D477,$G478:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I477>$D477,INDEX(Y$422:Y476,MATCH($D477,$G$422:$G476,0)),INDEX(Y478:Y$484,MATCH($D477,$G478:$G$484,0)))","v":13.4},{"$f":"IF($I477>$D477,INDEX(Z$422:Z476,MATCH($D477,$G$422:$G476,0)),INDEX(Z478:Z$484,MATCH($D477,$G478:$G$484,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I477>$D477,INDEX(AF$422:AF476,MATCH($D477,$G$422:$G476,0)),INDEX(AF478:AF$484,MATCH($D477,$G478:$G$484,0)))","v":8.8943509092456324E-2},{"$f":"IF($I477>$D477,INDEX(AG$422:AG476,MATCH($D477,$G$422:$G476,0)),INDEX(AG478:AG$484,MATCH($D477,$G478:$G$484,0)))","v":1},{"$f":"IF($I477>$D477,INDEX(AH$422:AH476,MATCH($D477,$G$422:$G476,0)),INDEX(AH478:AH$484,MATCH($D477,$G478:$G$484,0)))","v":0},{"$f":"IF($I477>$D477,INDEX(AI$422:AI476,MATCH($D477,$G$422:$G476,0)),INDEX(AI478:AI$484,MATCH($D477,$G478:$G$484,0)))","v":0},null,null,{"$f":"IF($I477>$D477,INDEX(AL$422:AL476,MATCH($D477,$G$422:$G476,0)),INDEX(AL478:AL$484,MATCH($D477,$G478:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I477>$D477,INDEX(AT$422:AT476,MATCH($D477,$G$422:$G476,0)),INDEX(AT478:AT$484,MATCH($D477,$G478:$G$484,0)))","v":70263},{"$f":"IF($I477>$D477,INDEX(AU$422:AU476,MATCH($D477,$G$422:$G476,0)),INDEX(AU478:AU$484,MATCH($D477,$G478:$G$484,0)))","v":695},{"$f":"IF($I477>$D477,INDEX(AV$422:AV476,MATCH($D477,$G$422:$G476,0)),INDEX(AV478:AV$484,MATCH($D477,$G478:$G$484,0)))","v":0},{"$f":"IF($I477>$D477,INDEX(AW$422:AW476,MATCH($D477,$G$422:$G476,0)),INDEX(AW478:AW$484,MATCH($D477,$G478:$G$484,0)))","v":4},{"$f":"IF($I477>$D477,INDEX(AX$422:AX476,MATCH($D477,$G$422:$G476,0)),INDEX(AX478:AX$484,MATCH($D477,$G478:$G$484,0)))","v":35000},null,null,{"$f":"IF($I477>$D477,INDEX(BA$422:BA476,MATCH($D477,$G$422:$G476,0)),INDEX(BA478:BA$484,MATCH($D477,$G478:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I477>$D477,INDEX(BB$422:BB476,MATCH($D477,$G$422:$G476,0)),INDEX(BB478:BB$484,MATCH($D477,$G478:$G$484,0)))","v":1},0,10680.703778914791]
[null,null,18.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I478)),ABS($F$422:$F$484-I478),0))","v":14},0,0,0,18,18,{"$f":"IF($I478>$D478,INDEX(K$422:K477,MATCH($D478,$G$422:$G477,0)),INDEX(K479:K$484,MATCH($D478,$G479:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I478>$D478,INDEX(L$422:L477,MATCH($D478,$G$422:$G477,0)),INDEX(L479:L$484,MATCH($D478,$G479:$G$484,0)))","v":"Toyota"},{"$f":"IF($I478>$D478,INDEX(M$422:M477,MATCH($D478,$G$422:$G477,0)),INDEX(M479:M$484,MATCH($D478,$G479:$G$484,0)))","v":"Corolla verso"},{"$f":"IF($I478>$D478,INDEX(N$422:N477,MATCH($D478,$G$422:$G477,0)),INDEX(N479:N$484,MATCH($D478,$G479:$G$484,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I478>$D478,INDEX(O$422:O477,MATCH($D478,$G$422:$G477,0)),INDEX(O479:O$484,MATCH($D478,$G479:$G$484,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I478,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":20.726002535626002},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I478,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15761.218658270724},{"$f":"IF($I478>$D478,INDEX(V$422:V477,MATCH($D478,$G$422:$G477,0)),INDEX(V479:V$484,MATCH($D478,$G479:$G$484,0)))","v":104314.25641025641},{"$f":"IF($I478>$D478,INDEX(W$422:W477,MATCH($D478,$G$422:$G477,0)),INDEX(W479:W$484,MATCH($D478,$G479:$G$484,0)))","v":95543.17948717947},{"$f":"IF($I478>$D478,INDEX(X$422:X477,MATCH($D478,$G$422:$G477,0)),INDEX(X479:X$484,MATCH($D478,$G479:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I478>$D478,INDEX(Y$422:Y477,MATCH($D478,$G$422:$G477,0)),INDEX(Y479:Y$484,MATCH($D478,$G479:$G$484,0)))","v":13.4},{"$f":"IF($I478>$D478,INDEX(Z$422:Z477,MATCH($D478,$G$422:$G477,0)),INDEX(Z479:Z$484,MATCH($D478,$G479:$G$484,0)))","v":1665},9.3210628683837685E-2,null,null,null,null,{"$f":"IF($I478>$D478,INDEX(AF$422:AF477,MATCH($D478,$G$422:$G477,0)),INDEX(AF479:AF$484,MATCH($D478,$G479:$G$484,0)))","v":8.2051609756899374E-2},{"$f":"IF($I478>$D478,INDEX(AG$422:AG477,MATCH($D478,$G$422:$G477,0)),INDEX(AG479:AG$484,MATCH($D478,$G479:$G$484,0)))","v":1},{"$f":"IF($I478>$D478,INDEX(AH$422:AH477,MATCH($D478,$G$422:$G477,0)),INDEX(AH479:AH$484,MATCH($D478,$G479:$G$484,0)))","v":0},{"$f":"IF($I478>$D478,INDEX(AI$422:AI477,MATCH($D478,$G$422:$G477,0)),INDEX(AI479:AI$484,MATCH($D478,$G479:$G$484,0)))","v":0},null,null,{"$f":"IF($I478>$D478,INDEX(AL$422:AL477,MATCH($D478,$G$422:$G477,0)),INDEX(AL479:AL$484,MATCH($D478,$G479:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I478>$D478,INDEX(AT$422:AT477,MATCH($D478,$G$422:$G477,0)),INDEX(AT479:AT$484,MATCH($D478,$G479:$G$484,0)))","v":70263},{"$f":"IF($I478>$D478,INDEX(AU$422:AU477,MATCH($D478,$G$422:$G477,0)),INDEX(AU479:AU$484,MATCH($D478,$G479:$G$484,0)))","v":695},{"$f":"IF($I478>$D478,INDEX(AV$422:AV477,MATCH($D478,$G$422:$G477,0)),INDEX(AV479:AV$484,MATCH($D478,$G479:$G$484,0)))","v":0},{"$f":"IF($I478>$D478,INDEX(AW$422:AW477,MATCH($D478,$G$422:$G477,0)),INDEX(AW479:AW$484,MATCH($D478,$G479:$G$484,0)))","v":4},{"$f":"IF($I478>$D478,INDEX(AX$422:AX477,MATCH($D478,$G$422:$G477,0)),INDEX(AX479:AX$484,MATCH($D478,$G479:$G$484,0)))","v":35000},null,null,{"$f":"IF($I478>$D478,INDEX(BA$422:BA477,MATCH($D478,$G$422:$G477,0)),INDEX(BA479:BA$484,MATCH($D478,$G479:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I478>$D478,INDEX(BB$422:BB477,MATCH($D478,$G$422:$G477,0)),INDEX(BB479:BB$484,MATCH($D478,$G479:$G$484,0)))","v":1},0,10207.514393934849]
[null,null,19.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I479)),ABS($F$422:$F$484-I479),0))","v":14},0,0,0,19,19,{"$f":"IF($I479>$D479,INDEX(K$422:K478,MATCH($D479,$G$422:$G478,0)),INDEX(K480:K$484,MATCH($D479,$G480:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I479>$D479,INDEX(L$422:L478,MATCH($D479,$G$422:$G478,0)),INDEX(L480:L$484,MATCH($D479,$G480:$G$484,0)))","v":"Seat"},{"$f":"IF($I479>$D479,INDEX(M$422:M478,MATCH($D479,$G$422:$G478,0)),INDEX(M480:M$484,MATCH($D479,$G480:$G$484,0)))","v":"Altea van"},{"$f":"IF($I479>$D479,INDEX(N$422:N478,MATCH($D479,$G$422:$G478,0)),INDEX(N480:N$484,MATCH($D479,$G480:$G$484,0)))","v":"2,0 tdi"},{"$f":"IF($I479>$D479,INDEX(O$422:O478,MATCH($D479,$G$422:$G478,0)),INDEX(O480:O$484,MATCH($D479,$G480:$G$484,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I479,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16.214842292474412},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I479,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15398.710629130497},{"$f":"IF($I479>$D479,INDEX(V$422:V478,MATCH($D479,$G$422:$G478,0)),INDEX(V480:V$484,MATCH($D479,$G480:$G$484,0)))","v":98716.307692307688},{"$f":"IF($I479>$D479,INDEX(W$422:W478,MATCH($D479,$G$422:$G478,0)),INDEX(W480:W$484,MATCH($D479,$G480:$G$484,0)))","v":88895.615384615376},{"$f":"IF($I479>$D479,INDEX(X$422:X478,MATCH($D479,$G$422:$G478,0)),INDEX(X480:X$484,MATCH($D479,$G480:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I479>$D479,INDEX(Y$422:Y478,MATCH($D479,$G$422:$G478,0)),INDEX(Y480:Y$484,MATCH($D479,$G480:$G$484,0)))","v":13.4},{"$f":"IF($I479>$D479,INDEX(Z$422:Z478,MATCH($D479,$G$422:$G478,0)),INDEX(Z480:Z$484,MATCH($D479,$G480:$G$484,0)))","v":1665},9.03407376408632E-2,null,null,null,null,{"$f":"IF($I479>$D479,INDEX(AF$422:AF478,MATCH($D479,$G$422:$G478,0)),INDEX(AF480:AF$484,MATCH($D479,$G480:$G$484,0)))","v":7.9525297219069729E-2},{"$f":"IF($I479>$D479,INDEX(AG$422:AG478,MATCH($D479,$G$422:$G478,0)),INDEX(AG480:AG$484,MATCH($D479,$G480:$G$484,0)))","v":1},{"$f":"IF($I479>$D479,INDEX(AH$422:AH478,MATCH($D479,$G$422:$G478,0)),INDEX(AH480:AH$484,MATCH($D479,$G480:$G$484,0)))","v":0},{"$f":"IF($I479>$D479,INDEX(AI$422:AI478,MATCH($D479,$G$422:$G478,0)),INDEX(AI480:AI$484,MATCH($D479,$G480:$G$484,0)))","v":0},null,null,{"$f":"IF($I479>$D479,INDEX(AL$422:AL478,MATCH($D479,$G$422:$G478,0)),INDEX(AL480:AL$484,MATCH($D479,$G480:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I479>$D479,INDEX(AT$422:AT478,MATCH($D479,$G$422:$G478,0)),INDEX(AT480:AT$484,MATCH($D479,$G480:$G$484,0)))","v":70263},{"$f":"IF($I479>$D479,INDEX(AU$422:AU478,MATCH($D479,$G$422:$G478,0)),INDEX(AU480:AU$484,MATCH($D479,$G480:$G$484,0)))","v":695},{"$f":"IF($I479>$D479,INDEX(AV$422:AV478,MATCH($D479,$G$422:$G478,0)),INDEX(AV480:AV$484,MATCH($D479,$G480:$G$484,0)))","v":0},{"$f":"IF($I479>$D479,INDEX(AW$422:AW478,MATCH($D479,$G$422:$G478,0)),INDEX(AW480:AW$484,MATCH($D479,$G480:$G$484,0)))","v":4},{"$f":"IF($I479>$D479,INDEX(AX$422:AX478,MATCH($D479,$G$422:$G478,0)),INDEX(AX480:AX$484,MATCH($D479,$G480:$G$484,0)))","v":35000},null,null,{"$f":"IF($I479>$D479,INDEX(BA$422:BA478,MATCH($D479,$G$422:$G478,0)),INDEX(BA480:BA$484,MATCH($D479,$G480:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I479>$D479,INDEX(BB$422:BB478,MATCH($D479,$G$422:$G478,0)),INDEX(BB480:BB$484,MATCH($D479,$G480:$G$484,0)))","v":1},0,9659.7355563976198]
[null,null,19.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I480)),ABS($F$422:$F$484-I480),0))","v":14},0,0,0,19,19,{"$f":"IF($I480>$D480,INDEX(K$422:K479,MATCH($D480,$G$422:$G479,0)),INDEX(K481:K$484,MATCH($D480,$G481:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I480>$D480,INDEX(L$422:L479,MATCH($D480,$G$422:$G479,0)),INDEX(L481:L$484,MATCH($D480,$G481:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I480>$D480,INDEX(M$422:M479,MATCH($D480,$G$422:$G479,0)),INDEX(M481:M$484,MATCH($D480,$G481:$G$484,0)))","v":"Touran van"},{"$f":"IF($I480>$D480,INDEX(N$422:N479,MATCH($D480,$G$422:$G479,0)),INDEX(N481:N$484,MATCH($D480,$G481:$G$484,0)))","v":"2,0 tdi aut."},{"$f":"IF($I480>$D480,INDEX(O$422:O479,MATCH($D480,$G$422:$G479,0)),INDEX(O481:O$484,MATCH($D480,$G481:$G$484,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I480,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16.214842292474412},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I480,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15398.710629130497},{"$f":"IF($I480>$D480,INDEX(V$422:V479,MATCH($D480,$G$422:$G479,0)),INDEX(V481:V$484,MATCH($D480,$G481:$G$484,0)))","v":109149.94871794872},{"$f":"IF($I480>$D480,INDEX(W$422:W479,MATCH($D480,$G$422:$G479,0)),INDEX(W481:W$484,MATCH($D480,$G481:$G$484,0)))","v":101285.56410256411},{"$f":"IF($I480>$D480,INDEX(X$422:X479,MATCH($D480,$G$422:$G479,0)),INDEX(X481:X$484,MATCH($D480,$G481:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I480>$D480,INDEX(Y$422:Y479,MATCH($D480,$G$422:$G479,0)),INDEX(Y481:Y$484,MATCH($D480,$G481:$G$484,0)))","v":13.4},{"$f":"IF($I480>$D480,INDEX(Z$422:Z479,MATCH($D480,$G$422:$G479,0)),INDEX(Z481:Z$484,MATCH($D480,$G481:$G$484,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I480>$D480,INDEX(AF$422:AF479,MATCH($D480,$G$422:$G479,0)),INDEX(AF481:AF$484,MATCH($D480,$G481:$G$484,0)))","v":8.8943509092456324E-2},{"$f":"IF($I480>$D480,INDEX(AG$422:AG479,MATCH($D480,$G$422:$G479,0)),INDEX(AG481:AG$484,MATCH($D480,$G481:$G$484,0)))","v":1},{"$f":"IF($I480>$D480,INDEX(AH$422:AH479,MATCH($D480,$G$422:$G479,0)),INDEX(AH481:AH$484,MATCH($D480,$G481:$G$484,0)))","v":0},{"$f":"IF($I480>$D480,INDEX(AI$422:AI479,MATCH($D480,$G$422:$G479,0)),INDEX(AI481:AI$484,MATCH($D480,$G481:$G$484,0)))","v":0},null,null,{"$f":"IF($I480>$D480,INDEX(AL$422:AL479,MATCH($D480,$G$422:$G479,0)),INDEX(AL481:AL$484,MATCH($D480,$G481:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I480>$D480,INDEX(AT$422:AT479,MATCH($D480,$G$422:$G479,0)),INDEX(AT481:AT$484,MATCH($D480,$G481:$G$484,0)))","v":70263},{"$f":"IF($I480>$D480,INDEX(AU$422:AU479,MATCH($D480,$G$422:$G479,0)),INDEX(AU481:AU$484,MATCH($D480,$G481:$G$484,0)))","v":695},{"$f":"IF($I480>$D480,INDEX(AV$422:AV479,MATCH($D480,$G$422:$G479,0)),INDEX(AV481:AV$484,MATCH($D480,$G481:$G$484,0)))","v":0},{"$f":"IF($I480>$D480,INDEX(AW$422:AW479,MATCH($D480,$G$422:$G479,0)),INDEX(AW481:AW$484,MATCH($D480,$G481:$G$484,0)))","v":4},{"$f":"IF($I480>$D480,INDEX(AX$422:AX479,MATCH($D480,$G$422:$G479,0)),INDEX(AX481:AX$484,MATCH($D480,$G481:$G$484,0)))","v":35000},null,null,{"$f":"IF($I480>$D480,INDEX(BA$422:BA479,MATCH($D480,$G$422:$G479,0)),INDEX(BA481:BA$484,MATCH($D480,$G481:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I480>$D480,INDEX(BB$422:BB479,MATCH($D480,$G$422:$G479,0)),INDEX(BB481:BB$484,MATCH($D480,$G481:$G$484,0)))","v":1},0,10680.703778914791]
[null,null,19.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I481)),ABS($F$422:$F$484-I481),0))","v":14},0,0,0,19,19,{"$f":"IF($I481>$D481,INDEX(K$422:K480,MATCH($D481,$G$422:$G480,0)),INDEX(K482:K$484,MATCH($D481,$G482:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I481>$D481,INDEX(L$422:L480,MATCH($D481,$G$422:$G480,0)),INDEX(L482:L$484,MATCH($D481,$G482:$G$484,0)))","v":"Toyota"},{"$f":"IF($I481>$D481,INDEX(M$422:M480,MATCH($D481,$G$422:$G480,0)),INDEX(M482:M$484,MATCH($D481,$G482:$G$484,0)))","v":"Corolla verso"},{"$f":"IF($I481>$D481,INDEX(N$422:N480,MATCH($D481,$G$422:$G480,0)),INDEX(N482:N$484,MATCH($D481,$G482:$G$484,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I481>$D481,INDEX(O$422:O480,MATCH($D481,$G$422:$G480,0)),INDEX(O482:O$484,MATCH($D481,$G482:$G$484,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I481,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":16.214842292474412},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I481,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15398.710629130497},{"$f":"IF($I481>$D481,INDEX(V$422:V480,MATCH($D481,$G$422:$G480,0)),INDEX(V482:V$484,MATCH($D481,$G482:$G$484,0)))","v":104314.25641025641},{"$f":"IF($I481>$D481,INDEX(W$422:W480,MATCH($D481,$G$422:$G480,0)),INDEX(W482:W$484,MATCH($D481,$G482:$G$484,0)))","v":95543.17948717947},{"$f":"IF($I481>$D481,INDEX(X$422:X480,MATCH($D481,$G$422:$G480,0)),INDEX(X482:X$484,MATCH($D481,$G482:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I481>$D481,INDEX(Y$422:Y480,MATCH($D481,$G$422:$G480,0)),INDEX(Y482:Y$484,MATCH($D481,$G482:$G$484,0)))","v":13.4},{"$f":"IF($I481>$D481,INDEX(Z$422:Z480,MATCH($D481,$G$422:$G480,0)),INDEX(Z482:Z$484,MATCH($D481,$G482:$G$484,0)))","v":1665},9.3210628683837685E-2,null,null,null,null,{"$f":"IF($I481>$D481,INDEX(AF$422:AF480,MATCH($D481,$G$422:$G480,0)),INDEX(AF482:AF$484,MATCH($D481,$G482:$G$484,0)))","v":8.2051609756899374E-2},{"$f":"IF($I481>$D481,INDEX(AG$422:AG480,MATCH($D481,$G$422:$G480,0)),INDEX(AG482:AG$484,MATCH($D481,$G482:$G$484,0)))","v":1},{"$f":"IF($I481>$D481,INDEX(AH$422:AH480,MATCH($D481,$G$422:$G480,0)),INDEX(AH482:AH$484,MATCH($D481,$G482:$G$484,0)))","v":0},{"$f":"IF($I481>$D481,INDEX(AI$422:AI480,MATCH($D481,$G$422:$G480,0)),INDEX(AI482:AI$484,MATCH($D481,$G482:$G$484,0)))","v":0},null,null,{"$f":"IF($I481>$D481,INDEX(AL$422:AL480,MATCH($D481,$G$422:$G480,0)),INDEX(AL482:AL$484,MATCH($D481,$G482:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I481>$D481,INDEX(AT$422:AT480,MATCH($D481,$G$422:$G480,0)),INDEX(AT482:AT$484,MATCH($D481,$G482:$G$484,0)))","v":70263},{"$f":"IF($I481>$D481,INDEX(AU$422:AU480,MATCH($D481,$G$422:$G480,0)),INDEX(AU482:AU$484,MATCH($D481,$G482:$G$484,0)))","v":695},{"$f":"IF($I481>$D481,INDEX(AV$422:AV480,MATCH($D481,$G$422:$G480,0)),INDEX(AV482:AV$484,MATCH($D481,$G482:$G$484,0)))","v":0},{"$f":"IF($I481>$D481,INDEX(AW$422:AW480,MATCH($D481,$G$422:$G480,0)),INDEX(AW482:AW$484,MATCH($D481,$G482:$G$484,0)))","v":4},{"$f":"IF($I481>$D481,INDEX(AX$422:AX480,MATCH($D481,$G$422:$G480,0)),INDEX(AX482:AX$484,MATCH($D481,$G482:$G$484,0)))","v":35000},null,null,{"$f":"IF($I481>$D481,INDEX(BA$422:BA480,MATCH($D481,$G$422:$G480,0)),INDEX(BA482:BA$484,MATCH($D481,$G482:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I481>$D481,INDEX(BB$422:BB480,MATCH($D481,$G$422:$G480,0)),INDEX(BB482:BB$484,MATCH($D481,$G482:$G$484,0)))","v":1},0,10207.514393934849]
[null,null,20.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I482)),ABS($F$422:$F$484-I482),0))","v":14},0,0,0,20,20,{"$f":"IF($I482>$D482,INDEX(K$422:K481,MATCH($D482,$G$422:$G481,0)),INDEX(K483:K$484,MATCH($D482,$G483:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I482>$D482,INDEX(L$422:L481,MATCH($D482,$G$422:$G481,0)),INDEX(L483:L$484,MATCH($D482,$G483:$G$484,0)))","v":"Seat"},{"$f":"IF($I482>$D482,INDEX(M$422:M481,MATCH($D482,$G$422:$G481,0)),INDEX(M483:M$484,MATCH($D482,$G483:$G$484,0)))","v":"Altea van"},{"$f":"IF($I482>$D482,INDEX(N$422:N481,MATCH($D482,$G$422:$G481,0)),INDEX(N483:N$484,MATCH($D482,$G483:$G$484,0)))","v":"2,0 tdi"},{"$f":"IF($I482>$D482,INDEX(O$422:O481,MATCH($D482,$G$422:$G481,0)),INDEX(O483:O$484,MATCH($D482,$G483:$G$484,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I482,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9.026724170796296},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I482,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15044.540284660494},{"$f":"IF($I482>$D482,INDEX(V$422:V481,MATCH($D482,$G$422:$G481,0)),INDEX(V483:V$484,MATCH($D482,$G483:$G$484,0)))","v":98716.307692307688},{"$f":"IF($I482>$D482,INDEX(W$422:W481,MATCH($D482,$G$422:$G481,0)),INDEX(W483:W$484,MATCH($D482,$G483:$G$484,0)))","v":88895.615384615376},{"$f":"IF($I482>$D482,INDEX(X$422:X481,MATCH($D482,$G$422:$G481,0)),INDEX(X483:X$484,MATCH($D482,$G483:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I482>$D482,INDEX(Y$422:Y481,MATCH($D482,$G$422:$G481,0)),INDEX(Y483:Y$484,MATCH($D482,$G483:$G$484,0)))","v":13.4},{"$f":"IF($I482>$D482,INDEX(Z$422:Z481,MATCH($D482,$G$422:$G481,0)),INDEX(Z483:Z$484,MATCH($D482,$G483:$G$484,0)))","v":1665},9.03407376408632E-2,null,null,null,null,{"$f":"IF($I482>$D482,INDEX(AF$422:AF481,MATCH($D482,$G$422:$G481,0)),INDEX(AF483:AF$484,MATCH($D482,$G483:$G$484,0)))","v":7.9525297219069729E-2},{"$f":"IF($I482>$D482,INDEX(AG$422:AG481,MATCH($D482,$G$422:$G481,0)),INDEX(AG483:AG$484,MATCH($D482,$G483:$G$484,0)))","v":1},{"$f":"IF($I482>$D482,INDEX(AH$422:AH481,MATCH($D482,$G$422:$G481,0)),INDEX(AH483:AH$484,MATCH($D482,$G483:$G$484,0)))","v":0},{"$f":"IF($I482>$D482,INDEX(AI$422:AI481,MATCH($D482,$G$422:$G481,0)),INDEX(AI483:AI$484,MATCH($D482,$G483:$G$484,0)))","v":0},null,null,{"$f":"IF($I482>$D482,INDEX(AL$422:AL481,MATCH($D482,$G$422:$G481,0)),INDEX(AL483:AL$484,MATCH($D482,$G483:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I482>$D482,INDEX(AT$422:AT481,MATCH($D482,$G$422:$G481,0)),INDEX(AT483:AT$484,MATCH($D482,$G483:$G$484,0)))","v":70263},{"$f":"IF($I482>$D482,INDEX(AU$422:AU481,MATCH($D482,$G$422:$G481,0)),INDEX(AU483:AU$484,MATCH($D482,$G483:$G$484,0)))","v":695},{"$f":"IF($I482>$D482,INDEX(AV$422:AV481,MATCH($D482,$G$422:$G481,0)),INDEX(AV483:AV$484,MATCH($D482,$G483:$G$484,0)))","v":0},{"$f":"IF($I482>$D482,INDEX(AW$422:AW481,MATCH($D482,$G$422:$G481,0)),INDEX(AW483:AW$484,MATCH($D482,$G483:$G$484,0)))","v":4},{"$f":"IF($I482>$D482,INDEX(AX$422:AX481,MATCH($D482,$G$422:$G481,0)),INDEX(AX483:AX$484,MATCH($D482,$G483:$G$484,0)))","v":35000},null,null,{"$f":"IF($I482>$D482,INDEX(BA$422:BA481,MATCH($D482,$G$422:$G481,0)),INDEX(BA483:BA$484,MATCH($D482,$G483:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I482>$D482,INDEX(BB$422:BB481,MATCH($D482,$G$422:$G481,0)),INDEX(BB483:BB$484,MATCH($D482,$G483:$G$484,0)))","v":1},0,9659.7355563976198]
[null,null,20.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I483)),ABS($F$422:$F$484-I483),0))","v":14},0,0,0,20,20,{"$f":"IF($I483>$D483,INDEX(K$422:K482,MATCH($D483,$G$422:$G482,0)),INDEX(K484:K$484,MATCH($D483,$G484:$G$484,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I483>$D483,INDEX(L$422:L482,MATCH($D483,$G$422:$G482,0)),INDEX(L484:L$484,MATCH($D483,$G484:$G$484,0)))","v":"Volkswagen"},{"$f":"IF($I483>$D483,INDEX(M$422:M482,MATCH($D483,$G$422:$G482,0)),INDEX(M484:M$484,MATCH($D483,$G484:$G$484,0)))","v":"Touran van"},{"$f":"IF($I483>$D483,INDEX(N$422:N482,MATCH($D483,$G$422:$G482,0)),INDEX(N484:N$484,MATCH($D483,$G484:$G$484,0)))","v":"2,0 tdi aut."},{"$f":"IF($I483>$D483,INDEX(O$422:O482,MATCH($D483,$G$422:$G482,0)),INDEX(O484:O$484,MATCH($D483,$G484:$G$484,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I483,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9.026724170796296},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I483,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15044.540284660494},{"$f":"IF($I483>$D483,INDEX(V$422:V482,MATCH($D483,$G$422:$G482,0)),INDEX(V484:V$484,MATCH($D483,$G484:$G$484,0)))","v":109149.94871794872},{"$f":"IF($I483>$D483,INDEX(W$422:W482,MATCH($D483,$G$422:$G482,0)),INDEX(W484:W$484,MATCH($D483,$G484:$G$484,0)))","v":101285.56410256411},{"$f":"IF($I483>$D483,INDEX(X$422:X482,MATCH($D483,$G$422:$G482,0)),INDEX(X484:X$484,MATCH($D483,$G484:$G$484,0)))","v":282523.95910447987},{"$f":"IF($I483>$D483,INDEX(Y$422:Y482,MATCH($D483,$G$422:$G482,0)),INDEX(Y484:Y$484,MATCH($D483,$G484:$G$484,0)))","v":13.4},{"$f":"IF($I483>$D483,INDEX(Z$422:Z482,MATCH($D483,$G$422:$G482,0)),INDEX(Z484:Z$484,MATCH($D483,$G484:$G$484,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I483>$D483,INDEX(AF$422:AF482,MATCH($D483,$G$422:$G482,0)),INDEX(AF484:AF$484,MATCH($D483,$G484:$G$484,0)))","v":8.8943509092456324E-2},{"$f":"IF($I483>$D483,INDEX(AG$422:AG482,MATCH($D483,$G$422:$G482,0)),INDEX(AG484:AG$484,MATCH($D483,$G484:$G$484,0)))","v":1},{"$f":"IF($I483>$D483,INDEX(AH$422:AH482,MATCH($D483,$G$422:$G482,0)),INDEX(AH484:AH$484,MATCH($D483,$G484:$G$484,0)))","v":0},{"$f":"IF($I483>$D483,INDEX(AI$422:AI482,MATCH($D483,$G$422:$G482,0)),INDEX(AI484:AI$484,MATCH($D483,$G484:$G$484,0)))","v":0},null,null,{"$f":"IF($I483>$D483,INDEX(AL$422:AL482,MATCH($D483,$G$422:$G482,0)),INDEX(AL484:AL$484,MATCH($D483,$G484:$G$484,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I483>$D483,INDEX(AT$422:AT482,MATCH($D483,$G$422:$G482,0)),INDEX(AT484:AT$484,MATCH($D483,$G484:$G$484,0)))","v":70263},{"$f":"IF($I483>$D483,INDEX(AU$422:AU482,MATCH($D483,$G$422:$G482,0)),INDEX(AU484:AU$484,MATCH($D483,$G484:$G$484,0)))","v":695},{"$f":"IF($I483>$D483,INDEX(AV$422:AV482,MATCH($D483,$G$422:$G482,0)),INDEX(AV484:AV$484,MATCH($D483,$G484:$G$484,0)))","v":0},{"$f":"IF($I483>$D483,INDEX(AW$422:AW482,MATCH($D483,$G$422:$G482,0)),INDEX(AW484:AW$484,MATCH($D483,$G484:$G$484,0)))","v":4},{"$f":"IF($I483>$D483,INDEX(AX$422:AX482,MATCH($D483,$G$422:$G482,0)),INDEX(AX484:AX$484,MATCH($D483,$G484:$G$484,0)))","v":35000},null,null,{"$f":"IF($I483>$D483,INDEX(BA$422:BA482,MATCH($D483,$G$422:$G482,0)),INDEX(BA484:BA$484,MATCH($D483,$G484:$G$484,0)))","v":1.1359999999999999},{"$f":"IF($I483>$D483,INDEX(BB$422:BB482,MATCH($D483,$G$422:$G482,0)),INDEX(BB484:BB$484,MATCH($D483,$G484:$G$484,0)))","v":1},0,10680.703778914791]
[null,null,20.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I484)),ABS($F$422:$F$484-I484),0))","v":14},0,0,0,20,20,{"$f":"IF($I484>$D484,INDEX(K$422:K483,MATCH($D484,$G$422:$G483,0)),INDEX(K$484:K485,MATCH($D484,$G$484:$G485,0)))","v":"Lille varebil, diesel "},{"$f":"IF($I484>$D484,INDEX(L$422:L483,MATCH($D484,$G$422:$G483,0)),INDEX(L$484:L485,MATCH($D484,$G$484:$G485,0)))","v":"Toyota"},{"$f":"IF($I484>$D484,INDEX(M$422:M483,MATCH($D484,$G$422:$G483,0)),INDEX(M$484:M485,MATCH($D484,$G$484:$G485,0)))","v":"Corolla verso"},{"$f":"IF($I484>$D484,INDEX(N$422:N483,MATCH($D484,$G$422:$G483,0)),INDEX(N$484:N485,MATCH($D484,$G$484:$G485,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I484>$D484,INDEX(O$422:O483,MATCH($D484,$G$422:$G483,0)),INDEX(O$484:O485,MATCH($D484,$G$484:$G485,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$9:$O$29,MATCH('Varebiler - Diesel'!I484,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9.026724170796296},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$9:$I$29,MATCH('Varebiler - Diesel'!I484,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":15044.540284660494},{"$f":"IF($I484>$D484,INDEX(V$422:V483,MATCH($D484,$G$422:$G483,0)),INDEX(V$484:V485,MATCH($D484,$G$484:$G485,0)))","v":104314.25641025641},{"$f":"IF($I484>$D484,INDEX(W$422:W483,MATCH($D484,$G$422:$G483,0)),INDEX(W$484:W485,MATCH($D484,$G$484:$G485,0)))","v":95543.17948717947},{"$f":"IF($I484>$D484,INDEX(X$422:X483,MATCH($D484,$G$422:$G483,0)),INDEX(X$484:X485,MATCH($D484,$G$484:$G485,0)))","v":282523.95910447987},{"$f":"IF($I484>$D484,INDEX(Y$422:Y483,MATCH($D484,$G$422:$G483,0)),INDEX(Y$484:Y485,MATCH($D484,$G$484:$G485,0)))","v":13.4},{"$f":"IF($I484>$D484,INDEX(Z$422:Z483,MATCH($D484,$G$422:$G483,0)),INDEX(Z$484:Z485,MATCH($D484,$G$484:$G485,0)))","v":1665},9.3210628683837685E-2,null,null,null,null,{"$f":"IF($I484>$D484,INDEX(AF$422:AF483,MATCH($D484,$G$422:$G483,0)),INDEX(AF$484:AF485,MATCH($D484,$G$484:$G485,0)))","v":8.2051609756899374E-2},{"$f":"IF($I484>$D484,INDEX(AG$422:AG483,MATCH($D484,$G$422:$G483,0)),INDEX(AG$484:AG485,MATCH($D484,$G$484:$G485,0)))","v":1},{"$f":"IF($I484>$D484,INDEX(AH$422:AH483,MATCH($D484,$G$422:$G483,0)),INDEX(AH$484:AH485,MATCH($D484,$G$484:$G485,0)))","v":0},{"$f":"IF($I484>$D484,INDEX(AI$422:AI483,MATCH($D484,$G$422:$G483,0)),INDEX(AI$484:AI485,MATCH($D484,$G$484:$G485,0)))","v":0},null,null,{"$f":"IF($I484>$D484,INDEX(AL$422:AL483,MATCH($D484,$G$422:$G483,0)),INDEX(AL$484:AL485,MATCH($D484,$G$484:$G485,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I484>$D484,INDEX(AT$422:AT483,MATCH($D484,$G$422:$G483,0)),INDEX(AT$484:AT485,MATCH($D484,$G$484:$G485,0)))","v":70263},{"$f":"IF($I484>$D484,INDEX(AU$422:AU483,MATCH($D484,$G$422:$G483,0)),INDEX(AU$484:AU485,MATCH($D484,$G$484:$G485,0)))","v":695},{"$f":"IF($I484>$D484,INDEX(AV$422:AV483,MATCH($D484,$G$422:$G483,0)),INDEX(AV$484:AV485,MATCH($D484,$G$484:$G485,0)))","v":0},{"$f":"IF($I484>$D484,INDEX(AW$422:AW483,MATCH($D484,$G$422:$G483,0)),INDEX(AW$484:AW485,MATCH($D484,$G$484:$G485,0)))","v":4},{"$f":"IF($I484>$D484,INDEX(AX$422:AX483,MATCH($D484,$G$422:$G483,0)),INDEX(AX$484:AX485,MATCH($D484,$G$484:$G485,0)))","v":35000},null,null,{"$f":"IF($I484>$D484,INDEX(BA$422:BA483,MATCH($D484,$G$422:$G483,0)),INDEX(BA$484:BA485,MATCH($D484,$G$484:$G485,0)))","v":1.1359999999999999},{"$f":"IF($I484>$D484,INDEX(BB$422:BB483,MATCH($D484,$G$422:$G483,0)),INDEX(BB$484:BB485,MATCH($D484,$G$484:$G485,0)))","v":1},0,10207.514393934849]
[null,null,0.1,{"$f":"IF(COUNTIF(I481:I485,I485)=1,E485+0.1,IF(COUNTIF(I481:I485,I485)=2,E485+0.2,IF(COUNTIF(I481:I485,I485)=3,E485+0.3,0)))","v":0.1},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I485)),ABS($F$422:$F$484-I485),0))","v":0},{"$f":"(IF(H485=0,0,I485))*1","v":0},0.1,0,0,0,"Mellem varebil, diesel ","FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.025 kg totalvægt)",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Varerbiler_trafikarbejde!O31:O51)","v":3277.4513851818419},{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I485,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":198.47110739851971},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I485,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":27016.522516795401},199554.58333333334,47000,282520,13.4,1665,6.4767344924226061E-2,216,null,null,null,5.7142857142857141E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19527.11308931301]
[null,null,0.2,{"$f":"IF(COUNTIF(I482:I486,I486)=1,E486+0.1,IF(COUNTIF(I482:I486,I486)=2,E486+0.2,IF(COUNTIF(I482:I486,I486)=3,E486+0.3,0)))","v":0.2},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I486)),ABS($F$422:$F$484-I486),0))","v":0},{"$f":"(IF(H486=0,0,I486))*1","v":0},0.2,0,0,{"$f":"I486+input_år-original_år","v":0},"Mellem varebil, diesel ","FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD A6 (3.025 kg totalvægt)",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I486,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":198.47110739851971},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I486,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":27016.522516795401},212353.74999999997,47000,282520,13.4,1665,{"$f":"BA486*AF486*BB486","v":6.4767344924226061E-2},236,null,null,null,5.7142857142857141E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"BB485","v":1.1334285361739562},{"$f":"AJ486*U486","v":0},{"$f":"-PMT(Lånerente,Y486,V486)","v":20779.556259367808}]
[null,null,0.3,{"$f":"IF(COUNTIF(I484:I487,I487)=1,E487+0.1,IF(COUNTIF(I484:I487,I487)=2,E487+0.2,IF(COUNTIF(I484:I487,I487)=3,E487+0.3,0)))","v":0.3},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I487)),ABS($F$422:$F$484-I487),0))","v":0},0,0.3,0,0,0,"Mellem varebil, diesel ","CITROEN","BERLINGO Van","1.5 BlueHDi 100 L1",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I487,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":198.47110739851971},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I487,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":27016.522516795401},123127.77777777777,41876.666666666657,282520,13.4,1665,5.9969763818727845E-2,142,null,null,null,5.2910052910052914E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"BB486","v":1.1334285361739562},0,12048.483181598021]
[null,null,{"$f":"IF(COUNTIF(J486:J488,J488)=1,J488+0.1,IF(COUNTIF(J486:J488,J488)=2,J488+0.2,IF(COUNTIF(J486:J488,J488)=3,J488+0.3,0)))","v":1.1000000000000001},0.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I488)),ABS($F$422:$F$484-I488),0))","v":0},0,{"$f":"(IF(F488=0,0,IF(COUNTIF(F486:F488,F488)=1,F488&\",1\",IF(COUNTIF(F486:F488,F488)=2,F488&\",2\",IF(COUNTIF(F486:F488,F488)=3,F488&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I488>$D488,INDEX(K$485:K487,MATCH($D488,$G$485:$G487,0)),INDEX(K489:K$547,MATCH($D488,$G489:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I488>$D488,INDEX(L$485:L487,MATCH($D488,$G$485:$G487,0)),INDEX(L489:L$547,MATCH($D488,$G489:$G$547,0)))","v":"FORD"},{"$f":"IF($I488>$D488,INDEX(M$485:M487,MATCH($D488,$G$485:$G487,0)),INDEX(M489:M$547,MATCH($D488,$G489:$G$547,0)))","v":"Transit Custom Van"},{"$f":"IF($I488>$D488,INDEX(N$485:N487,MATCH($D488,$G$485:$G487,0)),INDEX(N489:N$547,MATCH($D488,$G489:$G$547,0)))","v":"2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.025 kg totalvægt)"},{"$f":"IF($I488>$D488,INDEX(O$485:O487,MATCH($D488,$G$485:$G487,0)),INDEX(O489:O$547,MATCH($D488,$G489:$G$547,0)))","v":2021},{"$f":"P485-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I488,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":393.77057059025742},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I488,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":25827.7955260565},{"$f":"IF($I488>$D488,INDEX(V$485:V487,MATCH($D488,$G$485:$G487,0)),INDEX(V489:V$547,MATCH($D488,$G489:$G$547,0)))","v":199554.58333333334},{"$f":"IF($I488>$D488,INDEX(W$485:W487,MATCH($D488,$G$485:$G487,0)),INDEX(W489:W$547,MATCH($D488,$G489:$G$547,0)))","v":47000},{"$f":"IF($I488>$D488,INDEX(X$485:X487,MATCH($D488,$G$485:$G487,0)),INDEX(X489:X$547,MATCH($D488,$G489:$G$547,0)))","v":282520},{"$f":"IF($I488>$D488,INDEX(Y$485:Y487,MATCH($D488,$G$485:$G487,0)),INDEX(Y489:Y$547,MATCH($D488,$G489:$G$547,0)))","v":13.4},{"$f":"IF($I488>$D488,INDEX(Z$485:Z487,MATCH($D488,$G$485:$G487,0)),INDEX(Z489:Z$547,MATCH($D488,$G489:$G$547,0)))","v":1665},6.4767344924226061E-2,null,null,null,null,{"$f":"IF($I488>$D488,INDEX(AF$485:AF487,MATCH($D488,$G$485:$G487,0)),INDEX(AF489:AF$547,MATCH($D488,$G489:$G$547,0)))","v":5.7142857142857141E-2},{"$f":"IF($I488>$D488,INDEX(AG$485:AG487,MATCH($D488,$G$485:$G487,0)),INDEX(AG489:AG$547,MATCH($D488,$G489:$G$547,0)))","v":1},{"$f":"IF($I488>$D488,INDEX(AH$485:AH487,MATCH($D488,$G$485:$G487,0)),INDEX(AH489:AH$547,MATCH($D488,$G489:$G$547,0)))","v":0},{"$f":"IF($I488>$D488,INDEX(AI$485:AI487,MATCH($D488,$G$485:$G487,0)),INDEX(AI489:AI$547,MATCH($D488,$G489:$G$547,0)))","v":0},null,null,{"$f":"IF($I488>$D488,INDEX(AL$485:AL487,MATCH($D488,$G$485:$G487,0)),INDEX(AL489:AL$547,MATCH($D488,$G489:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I488>$D488,INDEX(AT$485:AT487,MATCH($D488,$G$485:$G487,0)),INDEX(AT489:AT$547,MATCH($D488,$G489:$G$547,0)))","v":70263},{"$f":"IF($I488>$D488,INDEX(AU$485:AU487,MATCH($D488,$G$485:$G487,0)),INDEX(AU489:AU$547,MATCH($D488,$G489:$G$547,0)))","v":695},{"$f":"IF($I488>$D488,INDEX(AV$485:AV487,MATCH($D488,$G$485:$G487,0)),INDEX(AV489:AV$547,MATCH($D488,$G489:$G$547,0)))","v":0},{"$f":"IF($I488>$D488,INDEX(AW$485:AW487,MATCH($D488,$G$485:$G487,0)),INDEX(AW489:AW$547,MATCH($D488,$G489:$G$547,0)))","v":4},{"$f":"IF($I488>$D488,INDEX(AX$485:AX487,MATCH($D488,$G$485:$G487,0)),INDEX(AX489:AX$547,MATCH($D488,$G489:$G$547,0)))","v":35000},null,null,{"$f":"IF($I488>$D488,INDEX(BA$485:BA487,MATCH($D488,$G$485:$G487,0)),INDEX(BA489:BA$547,MATCH($D488,$G489:$G$547,0)))","v":1},{"$f":"IF($I488>$D488,INDEX(BB$485:BB487,MATCH($D488,$G$485:$G487,0)),INDEX(BB489:BB$547,MATCH($D488,$G489:$G$547,0)))","v":1.1334285361739562},0,19527.11308931301]
[null,null,1.2,0.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I489)),ABS($F$422:$F$484-I489),0))","v":0},0,{"$f":"(IF(F489=0,0,IF(COUNTIF(F487:F489,F489)=1,F489&\",1\",IF(COUNTIF(F487:F489,F489)=2,F489&\",2\",IF(COUNTIF(F487:F489,F489)=3,F489&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I489>$D489,INDEX(K$485:K488,MATCH($D489,$G$485:$G488,0)),INDEX(K490:K$547,MATCH($D489,$G490:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I489>$D489,INDEX(L$485:L488,MATCH($D489,$G$485:$G488,0)),INDEX(L490:L$547,MATCH($D489,$G490:$G$547,0)))","v":"FORD"},{"$f":"IF($I489>$D489,INDEX(M$485:M488,MATCH($D489,$G$485:$G488,0)),INDEX(M490:M$547,MATCH($D489,$G490:$G$547,0)))","v":"Transit Custom Van"},{"$f":"IF($I489>$D489,INDEX(N$485:N488,MATCH($D489,$G$485:$G488,0)),INDEX(N490:N$547,MATCH($D489,$G490:$G$547,0)))","v":"2.0TDCi - FWD (130 HK) Kassevogn FWD A6 (3.025 kg totalvægt)"},{"$f":"IF($I489>$D489,INDEX(O$485:O488,MATCH($D489,$G$485:$G488,0)),INDEX(O490:O$547,MATCH($D489,$G490:$G$547,0)))","v":2021},{"$f":"P486-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I489,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":393.77057059025742},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I489,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":25827.7955260565},{"$f":"IF($I489>$D489,INDEX(V$485:V488,MATCH($D489,$G$485:$G488,0)),INDEX(V490:V$547,MATCH($D489,$G490:$G$547,0)))","v":212353.74999999997},{"$f":"IF($I489>$D489,INDEX(W$485:W488,MATCH($D489,$G$485:$G488,0)),INDEX(W490:W$547,MATCH($D489,$G490:$G$547,0)))","v":47000},{"$f":"IF($I489>$D489,INDEX(X$485:X488,MATCH($D489,$G$485:$G488,0)),INDEX(X490:X$547,MATCH($D489,$G490:$G$547,0)))","v":282520},{"$f":"IF($I489>$D489,INDEX(Y$485:Y488,MATCH($D489,$G$485:$G488,0)),INDEX(Y490:Y$547,MATCH($D489,$G490:$G$547,0)))","v":13.4},{"$f":"IF($I489>$D489,INDEX(Z$485:Z488,MATCH($D489,$G$485:$G488,0)),INDEX(Z490:Z$547,MATCH($D489,$G490:$G$547,0)))","v":1665},6.4767344924226061E-2,null,null,null,null,{"$f":"IF($I489>$D489,INDEX(AF$485:AF488,MATCH($D489,$G$485:$G488,0)),INDEX(AF490:AF$547,MATCH($D489,$G490:$G$547,0)))","v":5.7142857142857141E-2},{"$f":"IF($I489>$D489,INDEX(AG$485:AG488,MATCH($D489,$G$485:$G488,0)),INDEX(AG490:AG$547,MATCH($D489,$G490:$G$547,0)))","v":1},{"$f":"IF($I489>$D489,INDEX(AH$485:AH488,MATCH($D489,$G$485:$G488,0)),INDEX(AH490:AH$547,MATCH($D489,$G490:$G$547,0)))","v":0},{"$f":"IF($I489>$D489,INDEX(AI$485:AI488,MATCH($D489,$G$485:$G488,0)),INDEX(AI490:AI$547,MATCH($D489,$G490:$G$547,0)))","v":0},null,null,{"$f":"IF($I489>$D489,INDEX(AL$485:AL488,MATCH($D489,$G$485:$G488,0)),INDEX(AL490:AL$547,MATCH($D489,$G490:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I489>$D489,INDEX(AT$485:AT488,MATCH($D489,$G$485:$G488,0)),INDEX(AT490:AT$547,MATCH($D489,$G490:$G$547,0)))","v":70263},{"$f":"IF($I489>$D489,INDEX(AU$485:AU488,MATCH($D489,$G$485:$G488,0)),INDEX(AU490:AU$547,MATCH($D489,$G490:$G$547,0)))","v":695},{"$f":"IF($I489>$D489,INDEX(AV$485:AV488,MATCH($D489,$G$485:$G488,0)),INDEX(AV490:AV$547,MATCH($D489,$G490:$G$547,0)))","v":0},{"$f":"IF($I489>$D489,INDEX(AW$485:AW488,MATCH($D489,$G$485:$G488,0)),INDEX(AW490:AW$547,MATCH($D489,$G490:$G$547,0)))","v":4},{"$f":"IF($I489>$D489,INDEX(AX$485:AX488,MATCH($D489,$G$485:$G488,0)),INDEX(AX490:AX$547,MATCH($D489,$G490:$G$547,0)))","v":35000},null,null,{"$f":"IF($I489>$D489,INDEX(BA$485:BA488,MATCH($D489,$G$485:$G488,0)),INDEX(BA490:BA$547,MATCH($D489,$G490:$G$547,0)))","v":1},{"$f":"IF($I489>$D489,INDEX(BB$485:BB488,MATCH($D489,$G$485:$G488,0)),INDEX(BB490:BB$547,MATCH($D489,$G490:$G$547,0)))","v":1.1334285361739562},0,20779.556259367808]
[null,null,1.3,0.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I490)),ABS($F$422:$F$484-I490),0))","v":0},0,0,0,1,1,{"$f":"IF($I490>$D490,INDEX(K$485:K489,MATCH($D490,$G$485:$G489,0)),INDEX(K491:K$547,MATCH($D490,$G491:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I490>$D490,INDEX(L$485:L489,MATCH($D490,$G$485:$G489,0)),INDEX(L491:L$547,MATCH($D490,$G491:$G$547,0)))","v":"CITROEN"},{"$f":"IF($I490>$D490,INDEX(M$485:M489,MATCH($D490,$G$485:$G489,0)),INDEX(M491:M$547,MATCH($D490,$G491:$G$547,0)))","v":"BERLINGO Van"},{"$f":"IF($I490>$D490,INDEX(N$485:N489,MATCH($D490,$G$485:$G489,0)),INDEX(N491:N$547,MATCH($D490,$G491:$G$547,0)))","v":"1.5 BlueHDi 100 L1"},{"$f":"IF($I490>$D490,INDEX(O$485:O489,MATCH($D490,$G$485:$G489,0)),INDEX(O491:O$547,MATCH($D490,$G491:$G$547,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I490,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":393.77057059025742},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I490,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":25827.7955260565},{"$f":"IF($I490>$D490,INDEX(V$485:V489,MATCH($D490,$G$485:$G489,0)),INDEX(V491:V$547,MATCH($D490,$G491:$G$547,0)))","v":123127.77777777777},{"$f":"IF($I490>$D490,INDEX(W$485:W489,MATCH($D490,$G$485:$G489,0)),INDEX(W491:W$547,MATCH($D490,$G491:$G$547,0)))","v":41876.666666666657},{"$f":"IF($I490>$D490,INDEX(X$485:X489,MATCH($D490,$G$485:$G489,0)),INDEX(X491:X$547,MATCH($D490,$G491:$G$547,0)))","v":282520},{"$f":"IF($I490>$D490,INDEX(Y$485:Y489,MATCH($D490,$G$485:$G489,0)),INDEX(Y491:Y$547,MATCH($D490,$G491:$G$547,0)))","v":13.4},{"$f":"IF($I490>$D490,INDEX(Z$485:Z489,MATCH($D490,$G$485:$G489,0)),INDEX(Z491:Z$547,MATCH($D490,$G491:$G$547,0)))","v":1665},5.9969763818727845E-2,null,null,null,null,{"$f":"IF($I490>$D490,INDEX(AF$485:AF489,MATCH($D490,$G$485:$G489,0)),INDEX(AF491:AF$547,MATCH($D490,$G491:$G$547,0)))","v":5.2910052910052914E-2},{"$f":"IF($I490>$D490,INDEX(AG$485:AG489,MATCH($D490,$G$485:$G489,0)),INDEX(AG491:AG$547,MATCH($D490,$G491:$G$547,0)))","v":1},{"$f":"IF($I490>$D490,INDEX(AH$485:AH489,MATCH($D490,$G$485:$G489,0)),INDEX(AH491:AH$547,MATCH($D490,$G491:$G$547,0)))","v":0},{"$f":"IF($I490>$D490,INDEX(AI$485:AI489,MATCH($D490,$G$485:$G489,0)),INDEX(AI491:AI$547,MATCH($D490,$G491:$G$547,0)))","v":0},null,null,{"$f":"IF($I490>$D490,INDEX(AL$485:AL489,MATCH($D490,$G$485:$G489,0)),INDEX(AL491:AL$547,MATCH($D490,$G491:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I490>$D490,INDEX(AT$485:AT489,MATCH($D490,$G$485:$G489,0)),INDEX(AT491:AT$547,MATCH($D490,$G491:$G$547,0)))","v":70263},{"$f":"IF($I490>$D490,INDEX(AU$485:AU489,MATCH($D490,$G$485:$G489,0)),INDEX(AU491:AU$547,MATCH($D490,$G491:$G$547,0)))","v":695},{"$f":"IF($I490>$D490,INDEX(AV$485:AV489,MATCH($D490,$G$485:$G489,0)),INDEX(AV491:AV$547,MATCH($D490,$G491:$G$547,0)))","v":0},{"$f":"IF($I490>$D490,INDEX(AW$485:AW489,MATCH($D490,$G$485:$G489,0)),INDEX(AW491:AW$547,MATCH($D490,$G491:$G$547,0)))","v":4},{"$f":"IF($I490>$D490,INDEX(AX$485:AX489,MATCH($D490,$G$485:$G489,0)),INDEX(AX491:AX$547,MATCH($D490,$G491:$G$547,0)))","v":35000},null,null,{"$f":"IF($I490>$D490,INDEX(BA$485:BA489,MATCH($D490,$G$485:$G489,0)),INDEX(BA491:BA$547,MATCH($D490,$G491:$G$547,0)))","v":1},{"$f":"IF($I490>$D490,INDEX(BB$485:BB489,MATCH($D490,$G$485:$G489,0)),INDEX(BB491:BB$547,MATCH($D490,$G491:$G$547,0)))","v":1.1334285361739562},0,12048.483181598021]
[null,null,2.1,2.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I491)),ABS($F$422:$F$484-I491),0))","v":2},2,2.1,1,2,2,{"$f":"K505","v":"Mellem varebil, diesel "},"PEUGEOT","PARTNER","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I491,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":390.22245135206981},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I491,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":24691.372522910009},109462.7900826362,61355.173553713757,282520,13.4,1665,6.5459812360769754E-2,null,null,null,null,5.775380650088302E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},760,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,10711.316399307796]
[null,null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I492)),ABS($F$422:$F$484-I492),0))","v":2},2,2.2000000000000002,1,2,2,{"$f":"K491","v":"Mellem varebil, diesel "},"FORD","TRANSIT CONNECT","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I492,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":390.22245135206981},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I492,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":24691.372522910009},110649.25555553165,72708.284722207289,282520,13.4,1665,7.1284813595846305E-2,null,null,null,null,6.2893081761006289E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},760,0,4,35000,null,null,1,{"$f":"BB491","v":1.1334285361739562},0,10827.416190546843]
[null,null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I493)),ABS($F$422:$F$484-I493),0))","v":2},2,2.2999999999999998,1,2,2,{"$f":"K492","v":"Mellem varebil, diesel "},"VOLKSWAGEN","TOURAN","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I493,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":390.22245135206981},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I493,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":24691.372522910009},163526.09166661609,96756.307291635065,282520,13.4,1665,6.6397644224378216E-2,null,null,null,null,5.8581235697940506E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},760,0,4,35000,null,null,1,{"$f":"BB492","v":1.1334285361739562},0,16001.599320289784]
[null,null,3.1,2.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I494)),ABS($F$422:$F$484-I494),0))","v":2},0,{"$f":"(IF(F494=0,0,IF(COUNTIF(F492:F494,F494)=1,F494&\",1\",IF(COUNTIF(F492:F494,F494)=2,F494&\",2\",IF(COUNTIF(F492:F494,F494)=3,F494&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I494>$D494,INDEX(K$485:K493,MATCH($D494,$G$485:$G493,0)),INDEX(K495:K$547,MATCH($D494,$G495:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I494>$D494,INDEX(L$485:L493,MATCH($D494,$G$485:$G493,0)),INDEX(L495:L$547,MATCH($D494,$G495:$G$547,0)))","v":"PEUGEOT"},{"$f":"IF($I494>$D494,INDEX(M$485:M493,MATCH($D494,$G$485:$G493,0)),INDEX(M495:M$547,MATCH($D494,$G495:$G$547,0)))","v":"PARTNER"},{"$f":"IF($I494>$D494,INDEX(N$485:N493,MATCH($D494,$G$485:$G493,0)),INDEX(N495:N$547,MATCH($D494,$G495:$G$547,0)))","v":"Gnsn variant"},{"$f":"IF($I494>$D494,INDEX(O$485:O493,MATCH($D494,$G$485:$G493,0)),INDEX(O495:O$547,MATCH($D494,$G495:$G$547,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I494,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":367.10421555533935},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I494,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":23604.952131901962},{"$f":"IF($I494>$D494,INDEX(V$485:V493,MATCH($D494,$G$485:$G493,0)),INDEX(V495:V$547,MATCH($D494,$G495:$G$547,0)))","v":109462.7900826362},{"$f":"IF($I494>$D494,INDEX(W$485:W493,MATCH($D494,$G$485:$G493,0)),INDEX(W495:W$547,MATCH($D494,$G495:$G$547,0)))","v":61355.173553713757},{"$f":"IF($I494>$D494,INDEX(X$485:X493,MATCH($D494,$G$485:$G493,0)),INDEX(X495:X$547,MATCH($D494,$G495:$G$547,0)))","v":282520},{"$f":"IF($I494>$D494,INDEX(Y$485:Y493,MATCH($D494,$G$485:$G493,0)),INDEX(Y495:Y$547,MATCH($D494,$G495:$G$547,0)))","v":13.4},{"$f":"IF($I494>$D494,INDEX(Z$485:Z493,MATCH($D494,$G$485:$G493,0)),INDEX(Z495:Z$547,MATCH($D494,$G495:$G$547,0)))","v":1665},6.5459812360769754E-2,null,null,null,null,{"$f":"IF($I494>$D494,INDEX(AF$485:AF493,MATCH($D494,$G$485:$G493,0)),INDEX(AF495:AF$547,MATCH($D494,$G495:$G$547,0)))","v":5.775380650088302E-2},{"$f":"IF($I494>$D494,INDEX(AG$485:AG493,MATCH($D494,$G$485:$G493,0)),INDEX(AG495:AG$547,MATCH($D494,$G495:$G$547,0)))","v":1},{"$f":"IF($I494>$D494,INDEX(AH$485:AH493,MATCH($D494,$G$485:$G493,0)),INDEX(AH495:AH$547,MATCH($D494,$G495:$G$547,0)))","v":0},{"$f":"IF($I494>$D494,INDEX(AI$485:AI493,MATCH($D494,$G$485:$G493,0)),INDEX(AI495:AI$547,MATCH($D494,$G495:$G$547,0)))","v":0},null,null,{"$f":"IF($I494>$D494,INDEX(AL$485:AL493,MATCH($D494,$G$485:$G493,0)),INDEX(AL495:AL$547,MATCH($D494,$G495:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I494>$D494,INDEX(AT$485:AT493,MATCH($D494,$G$485:$G493,0)),INDEX(AT495:AT$547,MATCH($D494,$G495:$G$547,0)))","v":70263},{"$f":"IF($I494>$D494,INDEX(AU$485:AU493,MATCH($D494,$G$485:$G493,0)),INDEX(AU495:AU$547,MATCH($D494,$G495:$G$547,0)))","v":760},{"$f":"IF($I494>$D494,INDEX(AV$485:AV493,MATCH($D494,$G$485:$G493,0)),INDEX(AV495:AV$547,MATCH($D494,$G495:$G$547,0)))","v":0},{"$f":"IF($I494>$D494,INDEX(AW$485:AW493,MATCH($D494,$G$485:$G493,0)),INDEX(AW495:AW$547,MATCH($D494,$G495:$G$547,0)))","v":4},{"$f":"IF($I494>$D494,INDEX(AX$485:AX493,MATCH($D494,$G$485:$G493,0)),INDEX(AX495:AX$547,MATCH($D494,$G495:$G$547,0)))","v":35000},null,null,{"$f":"IF($I494>$D494,INDEX(BA$485:BA493,MATCH($D494,$G$485:$G493,0)),INDEX(BA495:BA$547,MATCH($D494,$G495:$G$547,0)))","v":1},{"$f":"IF($I494>$D494,INDEX(BB$485:BB493,MATCH($D494,$G$485:$G493,0)),INDEX(BB495:BB$547,MATCH($D494,$G495:$G$547,0)))","v":1.1334285361739562},0,10711.316399307796]
[null,null,3.2,2.2000000000000002,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I495)),ABS($F$422:$F$484-I495),0))","v":2},0,{"$f":"(IF(F495=0,0,IF(COUNTIF(F493:F495,F495)=1,F495&\",1\",IF(COUNTIF(F493:F495,F495)=2,F495&\",2\",IF(COUNTIF(F493:F495,F495)=3,F495&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I495>$D495,INDEX(K$485:K494,MATCH($D495,$G$485:$G494,0)),INDEX(K496:K$547,MATCH($D495,$G496:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I495>$D495,INDEX(L$485:L494,MATCH($D495,$G$485:$G494,0)),INDEX(L496:L$547,MATCH($D495,$G496:$G$547,0)))","v":"FORD"},{"$f":"IF($I495>$D495,INDEX(M$485:M494,MATCH($D495,$G$485:$G494,0)),INDEX(M496:M$547,MATCH($D495,$G496:$G$547,0)))","v":"TRANSIT CONNECT"},{"$f":"IF($I495>$D495,INDEX(N$485:N494,MATCH($D495,$G$485:$G494,0)),INDEX(N496:N$547,MATCH($D495,$G496:$G$547,0)))","v":"Gnsn variant"},{"$f":"IF($I495>$D495,INDEX(O$485:O494,MATCH($D495,$G$485:$G494,0)),INDEX(O496:O$547,MATCH($D495,$G496:$G$547,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I495,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":367.10421555533935},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I495,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":23604.952131901962},{"$f":"IF($I495>$D495,INDEX(V$485:V494,MATCH($D495,$G$485:$G494,0)),INDEX(V496:V$547,MATCH($D495,$G496:$G$547,0)))","v":110649.25555553165},{"$f":"IF($I495>$D495,INDEX(W$485:W494,MATCH($D495,$G$485:$G494,0)),INDEX(W496:W$547,MATCH($D495,$G496:$G$547,0)))","v":72708.284722207289},{"$f":"IF($I495>$D495,INDEX(X$485:X494,MATCH($D495,$G$485:$G494,0)),INDEX(X496:X$547,MATCH($D495,$G496:$G$547,0)))","v":282520},{"$f":"IF($I495>$D495,INDEX(Y$485:Y494,MATCH($D495,$G$485:$G494,0)),INDEX(Y496:Y$547,MATCH($D495,$G496:$G$547,0)))","v":13.4},{"$f":"IF($I495>$D495,INDEX(Z$485:Z494,MATCH($D495,$G$485:$G494,0)),INDEX(Z496:Z$547,MATCH($D495,$G496:$G$547,0)))","v":1665},7.1284813595846305E-2,null,null,null,null,{"$f":"IF($I495>$D495,INDEX(AF$485:AF494,MATCH($D495,$G$485:$G494,0)),INDEX(AF496:AF$547,MATCH($D495,$G496:$G$547,0)))","v":6.2893081761006289E-2},{"$f":"IF($I495>$D495,INDEX(AG$485:AG494,MATCH($D495,$G$485:$G494,0)),INDEX(AG496:AG$547,MATCH($D495,$G496:$G$547,0)))","v":1},{"$f":"IF($I495>$D495,INDEX(AH$485:AH494,MATCH($D495,$G$485:$G494,0)),INDEX(AH496:AH$547,MATCH($D495,$G496:$G$547,0)))","v":0},{"$f":"IF($I495>$D495,INDEX(AI$485:AI494,MATCH($D495,$G$485:$G494,0)),INDEX(AI496:AI$547,MATCH($D495,$G496:$G$547,0)))","v":0},null,null,{"$f":"IF($I495>$D495,INDEX(AL$485:AL494,MATCH($D495,$G$485:$G494,0)),INDEX(AL496:AL$547,MATCH($D495,$G496:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I495>$D495,INDEX(AT$485:AT494,MATCH($D495,$G$485:$G494,0)),INDEX(AT496:AT$547,MATCH($D495,$G496:$G$547,0)))","v":70263},{"$f":"IF($I495>$D495,INDEX(AU$485:AU494,MATCH($D495,$G$485:$G494,0)),INDEX(AU496:AU$547,MATCH($D495,$G496:$G$547,0)))","v":760},{"$f":"IF($I495>$D495,INDEX(AV$485:AV494,MATCH($D495,$G$485:$G494,0)),INDEX(AV496:AV$547,MATCH($D495,$G496:$G$547,0)))","v":0},{"$f":"IF($I495>$D495,INDEX(AW$485:AW494,MATCH($D495,$G$485:$G494,0)),INDEX(AW496:AW$547,MATCH($D495,$G496:$G$547,0)))","v":4},{"$f":"IF($I495>$D495,INDEX(AX$485:AX494,MATCH($D495,$G$485:$G494,0)),INDEX(AX496:AX$547,MATCH($D495,$G496:$G$547,0)))","v":35000},null,null,{"$f":"IF($I495>$D495,INDEX(BA$485:BA494,MATCH($D495,$G$485:$G494,0)),INDEX(BA496:BA$547,MATCH($D495,$G496:$G$547,0)))","v":1},{"$f":"IF($I495>$D495,INDEX(BB$485:BB494,MATCH($D495,$G$485:$G494,0)),INDEX(BB496:BB$547,MATCH($D495,$G496:$G$547,0)))","v":1.1334285361739562},0,10827.416190546843]
[null,null,3.3,2.2999999999999998,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I496)),ABS($F$422:$F$484-I496),0))","v":2},0,0,0,3,3,{"$f":"IF($I496>$D496,INDEX(K$485:K495,MATCH($D496,$G$485:$G495,0)),INDEX(K497:K$547,MATCH($D496,$G497:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I496>$D496,INDEX(L$485:L495,MATCH($D496,$G$485:$G495,0)),INDEX(L497:L$547,MATCH($D496,$G497:$G$547,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I496>$D496,INDEX(M$485:M495,MATCH($D496,$G$485:$G495,0)),INDEX(M497:M$547,MATCH($D496,$G497:$G$547,0)))","v":"TOURAN"},{"$f":"IF($I496>$D496,INDEX(N$485:N495,MATCH($D496,$G$485:$G495,0)),INDEX(N497:N$547,MATCH($D496,$G497:$G$547,0)))","v":"Gnsn variant"},{"$f":"IF($I496>$D496,INDEX(O$485:O495,MATCH($D496,$G$485:$G495,0)),INDEX(O497:O$547,MATCH($D496,$G497:$G$547,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I496,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":367.10421555533935},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I496,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":23604.952131901962},{"$f":"IF($I496>$D496,INDEX(V$485:V495,MATCH($D496,$G$485:$G495,0)),INDEX(V497:V$547,MATCH($D496,$G497:$G$547,0)))","v":163526.09166661609},{"$f":"IF($I496>$D496,INDEX(W$485:W495,MATCH($D496,$G$485:$G495,0)),INDEX(W497:W$547,MATCH($D496,$G497:$G$547,0)))","v":96756.307291635065},{"$f":"IF($I496>$D496,INDEX(X$485:X495,MATCH($D496,$G$485:$G495,0)),INDEX(X497:X$547,MATCH($D496,$G497:$G$547,0)))","v":282520},{"$f":"IF($I496>$D496,INDEX(Y$485:Y495,MATCH($D496,$G$485:$G495,0)),INDEX(Y497:Y$547,MATCH($D496,$G497:$G$547,0)))","v":13.4},{"$f":"IF($I496>$D496,INDEX(Z$485:Z495,MATCH($D496,$G$485:$G495,0)),INDEX(Z497:Z$547,MATCH($D496,$G497:$G$547,0)))","v":1665},6.6397644224378216E-2,null,null,null,null,{"$f":"IF($I496>$D496,INDEX(AF$485:AF495,MATCH($D496,$G$485:$G495,0)),INDEX(AF497:AF$547,MATCH($D496,$G497:$G$547,0)))","v":5.8581235697940506E-2},{"$f":"IF($I496>$D496,INDEX(AG$485:AG495,MATCH($D496,$G$485:$G495,0)),INDEX(AG497:AG$547,MATCH($D496,$G497:$G$547,0)))","v":1},{"$f":"IF($I496>$D496,INDEX(AH$485:AH495,MATCH($D496,$G$485:$G495,0)),INDEX(AH497:AH$547,MATCH($D496,$G497:$G$547,0)))","v":0},{"$f":"IF($I496>$D496,INDEX(AI$485:AI495,MATCH($D496,$G$485:$G495,0)),INDEX(AI497:AI$547,MATCH($D496,$G497:$G$547,0)))","v":0},null,null,{"$f":"IF($I496>$D496,INDEX(AL$485:AL495,MATCH($D496,$G$485:$G495,0)),INDEX(AL497:AL$547,MATCH($D496,$G497:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I496>$D496,INDEX(AT$485:AT495,MATCH($D496,$G$485:$G495,0)),INDEX(AT497:AT$547,MATCH($D496,$G497:$G$547,0)))","v":70263},{"$f":"IF($I496>$D496,INDEX(AU$485:AU495,MATCH($D496,$G$485:$G495,0)),INDEX(AU497:AU$547,MATCH($D496,$G497:$G$547,0)))","v":760},{"$f":"IF($I496>$D496,INDEX(AV$485:AV495,MATCH($D496,$G$485:$G495,0)),INDEX(AV497:AV$547,MATCH($D496,$G497:$G$547,0)))","v":0},{"$f":"IF($I496>$D496,INDEX(AW$485:AW495,MATCH($D496,$G$485:$G495,0)),INDEX(AW497:AW$547,MATCH($D496,$G497:$G$547,0)))","v":4},{"$f":"IF($I496>$D496,INDEX(AX$485:AX495,MATCH($D496,$G$485:$G495,0)),INDEX(AX497:AX$547,MATCH($D496,$G497:$G$547,0)))","v":35000},null,null,{"$f":"IF($I496>$D496,INDEX(BA$485:BA495,MATCH($D496,$G$485:$G495,0)),INDEX(BA497:BA$547,MATCH($D496,$G497:$G$547,0)))","v":1},{"$f":"IF($I496>$D496,INDEX(BB$485:BB495,MATCH($D496,$G$485:$G495,0)),INDEX(BB497:BB$547,MATCH($D496,$G497:$G$547,0)))","v":1.1334285361739562},0,16001.599320289784]
[null,null,4.0999999999999996,2.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I497)),ABS($F$422:$F$484-I497),0))","v":2},0,0,0,4,4,{"$f":"IF($I497>$D497,INDEX(K$485:K496,MATCH($D497,$G$485:$G496,0)),INDEX(K498:K$547,MATCH($D497,$G498:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I497>$D497,INDEX(L$485:L496,MATCH($D497,$G$485:$G496,0)),INDEX(L498:L$547,MATCH($D497,$G498:$G$547,0)))","v":"PEUGEOT"},{"$f":"IF($I497>$D497,INDEX(M$485:M496,MATCH($D497,$G$485:$G496,0)),INDEX(M498:M$547,MATCH($D497,$G498:$G$547,0)))","v":"PARTNER"},{"$f":"IF($I497>$D497,INDEX(N$485:N496,MATCH($D497,$G$485:$G496,0)),INDEX(N498:N$547,MATCH($D497,$G498:$G$547,0)))","v":"Gnsn variant"},{"$f":"IF($I497>$D497,INDEX(O$485:O496,MATCH($D497,$G$485:$G496,0)),INDEX(O498:O$547,MATCH($D497,$G498:$G$547,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I497,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":301.80215410032628},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I497,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":22566.334238098272},{"$f":"IF($I497>$D497,INDEX(V$485:V496,MATCH($D497,$G$485:$G496,0)),INDEX(V498:V$547,MATCH($D497,$G498:$G$547,0)))","v":109462.7900826362},{"$f":"IF($I497>$D497,INDEX(W$485:W496,MATCH($D497,$G$485:$G496,0)),INDEX(W498:W$547,MATCH($D497,$G498:$G$547,0)))","v":61355.173553713757},{"$f":"IF($I497>$D497,INDEX(X$485:X496,MATCH($D497,$G$485:$G496,0)),INDEX(X498:X$547,MATCH($D497,$G498:$G$547,0)))","v":282520},{"$f":"IF($I497>$D497,INDEX(Y$485:Y496,MATCH($D497,$G$485:$G496,0)),INDEX(Y498:Y$547,MATCH($D497,$G498:$G$547,0)))","v":13.4},{"$f":"IF($I497>$D497,INDEX(Z$485:Z496,MATCH($D497,$G$485:$G496,0)),INDEX(Z498:Z$547,MATCH($D497,$G498:$G$547,0)))","v":1665},6.5459812360769754E-2,null,null,null,null,{"$f":"IF($I497>$D497,INDEX(AF$485:AF496,MATCH($D497,$G$485:$G496,0)),INDEX(AF498:AF$547,MATCH($D497,$G498:$G$547,0)))","v":5.775380650088302E-2},{"$f":"IF($I497>$D497,INDEX(AG$485:AG496,MATCH($D497,$G$485:$G496,0)),INDEX(AG498:AG$547,MATCH($D497,$G498:$G$547,0)))","v":1},{"$f":"IF($I497>$D497,INDEX(AH$485:AH496,MATCH($D497,$G$485:$G496,0)),INDEX(AH498:AH$547,MATCH($D497,$G498:$G$547,0)))","v":0},{"$f":"IF($I497>$D497,INDEX(AI$485:AI496,MATCH($D497,$G$485:$G496,0)),INDEX(AI498:AI$547,MATCH($D497,$G498:$G$547,0)))","v":0},null,null,{"$f":"IF($I497>$D497,INDEX(AL$485:AL496,MATCH($D497,$G$485:$G496,0)),INDEX(AL498:AL$547,MATCH($D497,$G498:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I497>$D497,INDEX(AT$485:AT496,MATCH($D497,$G$485:$G496,0)),INDEX(AT498:AT$547,MATCH($D497,$G498:$G$547,0)))","v":70263},{"$f":"IF($I497>$D497,INDEX(AU$485:AU496,MATCH($D497,$G$485:$G496,0)),INDEX(AU498:AU$547,MATCH($D497,$G498:$G$547,0)))","v":760},{"$f":"IF($I497>$D497,INDEX(AV$485:AV496,MATCH($D497,$G$485:$G496,0)),INDEX(AV498:AV$547,MATCH($D497,$G498:$G$547,0)))","v":0},{"$f":"IF($I497>$D497,INDEX(AW$485:AW496,MATCH($D497,$G$485:$G496,0)),INDEX(AW498:AW$547,MATCH($D497,$G498:$G$547,0)))","v":4},{"$f":"IF($I497>$D497,INDEX(AX$485:AX496,MATCH($D497,$G$485:$G496,0)),INDEX(AX498:AX$547,MATCH($D497,$G498:$G$547,0)))","v":35000},null,null,{"$f":"IF($I497>$D497,INDEX(BA$485:BA496,MATCH($D497,$G$485:$G496,0)),INDEX(BA498:BA$547,MATCH($D497,$G498:$G$547,0)))","v":1},{"$f":"IF($I497>$D497,INDEX(BB$485:BB496,MATCH($D497,$G$485:$G496,0)),INDEX(BB498:BB$547,MATCH($D497,$G498:$G$547,0)))","v":1.1334285361739562},0,10711.316399307796]
[null,null,4.2,2.2000000000000002,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I498)),ABS($F$422:$F$484-I498),0))","v":2},0,0,0,4,4,{"$f":"IF($I498>$D498,INDEX(K$485:K497,MATCH($D498,$G$485:$G497,0)),INDEX(K499:K$547,MATCH($D498,$G499:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I498>$D498,INDEX(L$485:L497,MATCH($D498,$G$485:$G497,0)),INDEX(L499:L$547,MATCH($D498,$G499:$G$547,0)))","v":"FORD"},{"$f":"IF($I498>$D498,INDEX(M$485:M497,MATCH($D498,$G$485:$G497,0)),INDEX(M499:M$547,MATCH($D498,$G499:$G$547,0)))","v":"TRANSIT CONNECT"},{"$f":"IF($I498>$D498,INDEX(N$485:N497,MATCH($D498,$G$485:$G497,0)),INDEX(N499:N$547,MATCH($D498,$G499:$G$547,0)))","v":"Gnsn variant"},{"$f":"IF($I498>$D498,INDEX(O$485:O497,MATCH($D498,$G$485:$G497,0)),INDEX(O499:O$547,MATCH($D498,$G499:$G$547,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I498,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":301.80215410032628},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I498,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":22566.334238098272},{"$f":"IF($I498>$D498,INDEX(V$485:V497,MATCH($D498,$G$485:$G497,0)),INDEX(V499:V$547,MATCH($D498,$G499:$G$547,0)))","v":110649.25555553165},{"$f":"IF($I498>$D498,INDEX(W$485:W497,MATCH($D498,$G$485:$G497,0)),INDEX(W499:W$547,MATCH($D498,$G499:$G$547,0)))","v":72708.284722207289},{"$f":"IF($I498>$D498,INDEX(X$485:X497,MATCH($D498,$G$485:$G497,0)),INDEX(X499:X$547,MATCH($D498,$G499:$G$547,0)))","v":282520},{"$f":"IF($I498>$D498,INDEX(Y$485:Y497,MATCH($D498,$G$485:$G497,0)),INDEX(Y499:Y$547,MATCH($D498,$G499:$G$547,0)))","v":13.4},{"$f":"IF($I498>$D498,INDEX(Z$485:Z497,MATCH($D498,$G$485:$G497,0)),INDEX(Z499:Z$547,MATCH($D498,$G499:$G$547,0)))","v":1665},7.1284813595846305E-2,null,null,null,null,{"$f":"IF($I498>$D498,INDEX(AF$485:AF497,MATCH($D498,$G$485:$G497,0)),INDEX(AF499:AF$547,MATCH($D498,$G499:$G$547,0)))","v":6.2893081761006289E-2},{"$f":"IF($I498>$D498,INDEX(AG$485:AG497,MATCH($D498,$G$485:$G497,0)),INDEX(AG499:AG$547,MATCH($D498,$G499:$G$547,0)))","v":1},{"$f":"IF($I498>$D498,INDEX(AH$485:AH497,MATCH($D498,$G$485:$G497,0)),INDEX(AH499:AH$547,MATCH($D498,$G499:$G$547,0)))","v":0},{"$f":"IF($I498>$D498,INDEX(AI$485:AI497,MATCH($D498,$G$485:$G497,0)),INDEX(AI499:AI$547,MATCH($D498,$G499:$G$547,0)))","v":0},null,null,{"$f":"IF($I498>$D498,INDEX(AL$485:AL497,MATCH($D498,$G$485:$G497,0)),INDEX(AL499:AL$547,MATCH($D498,$G499:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I498>$D498,INDEX(AT$485:AT497,MATCH($D498,$G$485:$G497,0)),INDEX(AT499:AT$547,MATCH($D498,$G499:$G$547,0)))","v":70263},{"$f":"IF($I498>$D498,INDEX(AU$485:AU497,MATCH($D498,$G$485:$G497,0)),INDEX(AU499:AU$547,MATCH($D498,$G499:$G$547,0)))","v":760},{"$f":"IF($I498>$D498,INDEX(AV$485:AV497,MATCH($D498,$G$485:$G497,0)),INDEX(AV499:AV$547,MATCH($D498,$G499:$G$547,0)))","v":0},{"$f":"IF($I498>$D498,INDEX(AW$485:AW497,MATCH($D498,$G$485:$G497,0)),INDEX(AW499:AW$547,MATCH($D498,$G499:$G$547,0)))","v":4},{"$f":"IF($I498>$D498,INDEX(AX$485:AX497,MATCH($D498,$G$485:$G497,0)),INDEX(AX499:AX$547,MATCH($D498,$G499:$G$547,0)))","v":35000},null,null,{"$f":"IF($I498>$D498,INDEX(BA$485:BA497,MATCH($D498,$G$485:$G497,0)),INDEX(BA499:BA$547,MATCH($D498,$G499:$G$547,0)))","v":1},{"$f":"IF($I498>$D498,INDEX(BB$485:BB497,MATCH($D498,$G$485:$G497,0)),INDEX(BB499:BB$547,MATCH($D498,$G499:$G$547,0)))","v":1.1334285361739562},0,10827.416190546843]
[null,null,4.3,2.2999999999999998,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I499)),ABS($F$422:$F$484-I499),0))","v":2},0,0,0,4,4,{"$f":"IF($I499>$D499,INDEX(K$485:K498,MATCH($D499,$G$485:$G498,0)),INDEX(K500:K$547,MATCH($D499,$G500:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I499>$D499,INDEX(L$485:L498,MATCH($D499,$G$485:$G498,0)),INDEX(L500:L$547,MATCH($D499,$G500:$G$547,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I499>$D499,INDEX(M$485:M498,MATCH($D499,$G$485:$G498,0)),INDEX(M500:M$547,MATCH($D499,$G500:$G$547,0)))","v":"TOURAN"},{"$f":"IF($I499>$D499,INDEX(N$485:N498,MATCH($D499,$G$485:$G498,0)),INDEX(N500:N$547,MATCH($D499,$G500:$G$547,0)))","v":"Gnsn variant"},{"$f":"IF($I499>$D499,INDEX(O$485:O498,MATCH($D499,$G$485:$G498,0)),INDEX(O500:O$547,MATCH($D499,$G500:$G$547,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I499,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":301.80215410032628},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I499,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":22566.334238098272},{"$f":"IF($I499>$D499,INDEX(V$485:V498,MATCH($D499,$G$485:$G498,0)),INDEX(V500:V$547,MATCH($D499,$G500:$G$547,0)))","v":163526.09166661609},{"$f":"IF($I499>$D499,INDEX(W$485:W498,MATCH($D499,$G$485:$G498,0)),INDEX(W500:W$547,MATCH($D499,$G500:$G$547,0)))","v":96756.307291635065},{"$f":"IF($I499>$D499,INDEX(X$485:X498,MATCH($D499,$G$485:$G498,0)),INDEX(X500:X$547,MATCH($D499,$G500:$G$547,0)))","v":282520},{"$f":"IF($I499>$D499,INDEX(Y$485:Y498,MATCH($D499,$G$485:$G498,0)),INDEX(Y500:Y$547,MATCH($D499,$G500:$G$547,0)))","v":13.4},{"$f":"IF($I499>$D499,INDEX(Z$485:Z498,MATCH($D499,$G$485:$G498,0)),INDEX(Z500:Z$547,MATCH($D499,$G500:$G$547,0)))","v":1665},6.6397644224378216E-2,null,null,null,null,{"$f":"IF($I499>$D499,INDEX(AF$485:AF498,MATCH($D499,$G$485:$G498,0)),INDEX(AF500:AF$547,MATCH($D499,$G500:$G$547,0)))","v":5.8581235697940506E-2},{"$f":"IF($I499>$D499,INDEX(AG$485:AG498,MATCH($D499,$G$485:$G498,0)),INDEX(AG500:AG$547,MATCH($D499,$G500:$G$547,0)))","v":1},{"$f":"IF($I499>$D499,INDEX(AH$485:AH498,MATCH($D499,$G$485:$G498,0)),INDEX(AH500:AH$547,MATCH($D499,$G500:$G$547,0)))","v":0},{"$f":"IF($I499>$D499,INDEX(AI$485:AI498,MATCH($D499,$G$485:$G498,0)),INDEX(AI500:AI$547,MATCH($D499,$G500:$G$547,0)))","v":0},null,null,{"$f":"IF($I499>$D499,INDEX(AL$485:AL498,MATCH($D499,$G$485:$G498,0)),INDEX(AL500:AL$547,MATCH($D499,$G500:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I499>$D499,INDEX(AT$485:AT498,MATCH($D499,$G$485:$G498,0)),INDEX(AT500:AT$547,MATCH($D499,$G500:$G$547,0)))","v":70263},{"$f":"IF($I499>$D499,INDEX(AU$485:AU498,MATCH($D499,$G$485:$G498,0)),INDEX(AU500:AU$547,MATCH($D499,$G500:$G$547,0)))","v":760},{"$f":"IF($I499>$D499,INDEX(AV$485:AV498,MATCH($D499,$G$485:$G498,0)),INDEX(AV500:AV$547,MATCH($D499,$G500:$G$547,0)))","v":0},{"$f":"IF($I499>$D499,INDEX(AW$485:AW498,MATCH($D499,$G$485:$G498,0)),INDEX(AW500:AW$547,MATCH($D499,$G500:$G$547,0)))","v":4},{"$f":"IF($I499>$D499,INDEX(AX$485:AX498,MATCH($D499,$G$485:$G498,0)),INDEX(AX500:AX$547,MATCH($D499,$G500:$G$547,0)))","v":35000},null,null,{"$f":"IF($I499>$D499,INDEX(BA$485:BA498,MATCH($D499,$G$485:$G498,0)),INDEX(BA500:BA$547,MATCH($D499,$G500:$G$547,0)))","v":1},{"$f":"IF($I499>$D499,INDEX(BB$485:BB498,MATCH($D499,$G$485:$G498,0)),INDEX(BB500:BB$547,MATCH($D499,$G500:$G$547,0)))","v":1.1334285361739562},0,16001.599320289784]
[null,null,5.0999999999999996,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I500)),ABS($F$422:$F$484-I500),0))","v":6},0,0,0,5,5,{"$f":"IF($I500>$D500,INDEX(K$485:K499,MATCH($D500,$G$485:$G499,0)),INDEX(K501:K$547,MATCH($D500,$G501:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I500>$D500,INDEX(L$485:L499,MATCH($D500,$G$485:$G499,0)),INDEX(L501:L$547,MATCH($D500,$G501:$G$547,0)))","v":"Ford"},{"$f":"IF($I500>$D500,INDEX(M$485:M499,MATCH($D500,$G$485:$G499,0)),INDEX(M501:M$547,MATCH($D500,$G501:$G$547,0)))","v":"Transit custom"},{"$f":"IF($I500>$D500,INDEX(N$485:N499,MATCH($D500,$G$485:$G499,0)),INDEX(N501:N$547,MATCH($D500,$G501:$G$547,0)))","v":"2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel"},{"$f":"IF($I500>$D500,INDEX(O$485:O499,MATCH($D500,$G$485:$G499,0)),INDEX(O501:O$547,MATCH($D500,$G501:$G$547,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I500,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":284.76908501740979},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I500,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":21573.415531621955},{"$f":"IF($I500>$D500,INDEX(V$485:V499,MATCH($D500,$G$485:$G499,0)),INDEX(V501:V$547,MATCH($D500,$G501:$G$547,0)))","v":171580.30769230769},{"$f":"IF($I500>$D500,INDEX(W$485:W499,MATCH($D500,$G$485:$G499,0)),INDEX(W501:W$547,MATCH($D500,$G501:$G$547,0)))","v":50181.615384615383},{"$f":"IF($I500>$D500,INDEX(X$485:X499,MATCH($D500,$G$485:$G499,0)),INDEX(X501:X$547,MATCH($D500,$G501:$G$547,0)))","v":282520},{"$f":"IF($I500>$D500,INDEX(Y$485:Y499,MATCH($D500,$G$485:$G499,0)),INDEX(Y501:Y$547,MATCH($D500,$G501:$G$547,0)))","v":13.4},{"$f":"IF($I500>$D500,INDEX(Z$485:Z499,MATCH($D500,$G$485:$G499,0)),INDEX(Z501:Z$547,MATCH($D500,$G501:$G$547,0)))","v":1665},7.7189055630246362E-2,null,null,null,null,{"$f":"IF($I500>$D500,INDEX(AF$485:AF499,MATCH($D500,$G$485:$G499,0)),INDEX(AF501:AF$547,MATCH($D500,$G501:$G$547,0)))","v":6.7948112350568982E-2},{"$f":"IF($I500>$D500,INDEX(AG$485:AG499,MATCH($D500,$G$485:$G499,0)),INDEX(AG501:AG$547,MATCH($D500,$G501:$G$547,0)))","v":1},{"$f":"IF($I500>$D500,INDEX(AH$485:AH499,MATCH($D500,$G$485:$G499,0)),INDEX(AH501:AH$547,MATCH($D500,$G501:$G$547,0)))","v":0},{"$f":"IF($I500>$D500,INDEX(AI$485:AI499,MATCH($D500,$G$485:$G499,0)),INDEX(AI501:AI$547,MATCH($D500,$G501:$G$547,0)))","v":0},null,null,{"$f":"IF($I500>$D500,INDEX(AL$485:AL499,MATCH($D500,$G$485:$G499,0)),INDEX(AL501:AL$547,MATCH($D500,$G501:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I500>$D500,INDEX(AT$485:AT499,MATCH($D500,$G$485:$G499,0)),INDEX(AT501:AT$547,MATCH($D500,$G501:$G$547,0)))","v":70263},{"$f":"IF($I500>$D500,INDEX(AU$485:AU499,MATCH($D500,$G$485:$G499,0)),INDEX(AU501:AU$547,MATCH($D500,$G501:$G$547,0)))","v":760},{"$f":"IF($I500>$D500,INDEX(AV$485:AV499,MATCH($D500,$G$485:$G499,0)),INDEX(AV501:AV$547,MATCH($D500,$G501:$G$547,0)))","v":0},{"$f":"IF($I500>$D500,INDEX(AW$485:AW499,MATCH($D500,$G$485:$G499,0)),INDEX(AW501:AW$547,MATCH($D500,$G501:$G$547,0)))","v":4},{"$f":"IF($I500>$D500,INDEX(AX$485:AX499,MATCH($D500,$G$485:$G499,0)),INDEX(AX501:AX$547,MATCH($D500,$G501:$G$547,0)))","v":35000},null,null,{"$f":"IF($I500>$D500,INDEX(BA$485:BA499,MATCH($D500,$G$485:$G499,0)),INDEX(BA501:BA$547,MATCH($D500,$G501:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I500>$D500,INDEX(BB$485:BB499,MATCH($D500,$G$485:$G499,0)),INDEX(BB501:BB$547,MATCH($D500,$G501:$G$547,0)))","v":1},0,16789.732494443575]
[null,null,5.2,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I501)),ABS($F$422:$F$484-I501),0))","v":6},0,0,0,5,5,{"$f":"IF($I501>$D501,INDEX(K$485:K500,MATCH($D501,$G$485:$G500,0)),INDEX(K502:K$547,MATCH($D501,$G502:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I501>$D501,INDEX(L$485:L500,MATCH($D501,$G$485:$G500,0)),INDEX(L502:L$547,MATCH($D501,$G502:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I501>$D501,INDEX(M$485:M500,MATCH($D501,$G$485:$G500,0)),INDEX(M502:M$547,MATCH($D501,$G502:$G$547,0)))","v":"Transporter"},{"$f":"IF($I501>$D501,INDEX(N$485:N500,MATCH($D501,$G$485:$G500,0)),INDEX(N502:N$547,MATCH($D501,$G502:$G$547,0)))","v":"Kassevogn 2.0 tdi lang bmt 114 hk"},{"$f":"IF($I501>$D501,INDEX(O$485:O500,MATCH($D501,$G$485:$G500,0)),INDEX(O502:O$547,MATCH($D501,$G502:$G$547,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I501,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":284.76908501740979},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I501,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":21573.415531621955},{"$f":"IF($I501>$D501,INDEX(V$485:V500,MATCH($D501,$G$485:$G500,0)),INDEX(V502:V$547,MATCH($D501,$G502:$G$547,0)))","v":226830.1538461539},{"$f":"IF($I501>$D501,INDEX(W$485:W500,MATCH($D501,$G$485:$G500,0)),INDEX(W502:W$547,MATCH($D501,$G502:$G$547,0)))","v":70900.307692307702},{"$f":"IF($I501>$D501,INDEX(X$485:X500,MATCH($D501,$G$485:$G500,0)),INDEX(X502:X$547,MATCH($D501,$G502:$G$547,0)))","v":282520},{"$f":"IF($I501>$D501,INDEX(Y$485:Y500,MATCH($D501,$G$485:$G500,0)),INDEX(Y502:Y$547,MATCH($D501,$G502:$G$547,0)))","v":13.4},{"$f":"IF($I501>$D501,INDEX(Z$485:Z500,MATCH($D501,$G$485:$G500,0)),INDEX(Z502:Z$547,MATCH($D501,$G502:$G$547,0)))","v":1665},7.7838396897220288E-2,null,null,null,null,{"$f":"IF($I501>$D501,INDEX(AF$485:AF500,MATCH($D501,$G$485:$G500,0)),INDEX(AF502:AF$547,MATCH($D501,$G502:$G$547,0)))","v":6.8519715578538989E-2},{"$f":"IF($I501>$D501,INDEX(AG$485:AG500,MATCH($D501,$G$485:$G500,0)),INDEX(AG502:AG$547,MATCH($D501,$G502:$G$547,0)))","v":1},{"$f":"IF($I501>$D501,INDEX(AH$485:AH500,MATCH($D501,$G$485:$G500,0)),INDEX(AH502:AH$547,MATCH($D501,$G502:$G$547,0)))","v":0},{"$f":"IF($I501>$D501,INDEX(AI$485:AI500,MATCH($D501,$G$485:$G500,0)),INDEX(AI502:AI$547,MATCH($D501,$G502:$G$547,0)))","v":0},null,null,{"$f":"IF($I501>$D501,INDEX(AL$485:AL500,MATCH($D501,$G$485:$G500,0)),INDEX(AL502:AL$547,MATCH($D501,$G502:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I501>$D501,INDEX(AT$485:AT500,MATCH($D501,$G$485:$G500,0)),INDEX(AT502:AT$547,MATCH($D501,$G502:$G$547,0)))","v":70263},{"$f":"IF($I501>$D501,INDEX(AU$485:AU500,MATCH($D501,$G$485:$G500,0)),INDEX(AU502:AU$547,MATCH($D501,$G502:$G$547,0)))","v":760},{"$f":"IF($I501>$D501,INDEX(AV$485:AV500,MATCH($D501,$G$485:$G500,0)),INDEX(AV502:AV$547,MATCH($D501,$G502:$G$547,0)))","v":0},{"$f":"IF($I501>$D501,INDEX(AW$485:AW500,MATCH($D501,$G$485:$G500,0)),INDEX(AW502:AW$547,MATCH($D501,$G502:$G$547,0)))","v":4},{"$f":"IF($I501>$D501,INDEX(AX$485:AX500,MATCH($D501,$G$485:$G500,0)),INDEX(AX502:AX$547,MATCH($D501,$G502:$G$547,0)))","v":35000},null,null,{"$f":"IF($I501>$D501,INDEX(BA$485:BA500,MATCH($D501,$G$485:$G500,0)),INDEX(BA502:BA$547,MATCH($D501,$G502:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I501>$D501,INDEX(BB$485:BB500,MATCH($D501,$G$485:$G500,0)),INDEX(BB502:BB$547,MATCH($D501,$G502:$G$547,0)))","v":1},0,22196.122946579522]
[null,null,5.3,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I502)),ABS($F$422:$F$484-I502),0))","v":6},0,0,0,5,5,{"$f":"IF($I502>$D502,INDEX(K$485:K501,MATCH($D502,$G$485:$G501,0)),INDEX(K503:K$547,MATCH($D502,$G503:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I502>$D502,INDEX(L$485:L501,MATCH($D502,$G$485:$G501,0)),INDEX(L503:L$547,MATCH($D502,$G503:$G$547,0)))","v":"Renault"},{"$f":"IF($I502>$D502,INDEX(M$485:M501,MATCH($D502,$G$485:$G501,0)),INDEX(M503:M$547,MATCH($D502,$G503:$G$547,0)))","v":"Trafic"},{"$f":"IF($I502>$D502,INDEX(N$485:N501,MATCH($D502,$G$485:$G501,0)),INDEX(N503:N$547,MATCH($D502,$G503:$G$547,0)))","v":"1.6 dci 120"},{"$f":"IF($I502>$D502,INDEX(O$485:O501,MATCH($D502,$G$485:$G501,0)),INDEX(O503:O$547,MATCH($D502,$G503:$G$547,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I502,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":284.76908501740979},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I502,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":21573.415531621955},{"$f":"IF($I502>$D502,INDEX(V$485:V501,MATCH($D502,$G$485:$G501,0)),INDEX(V503:V$547,MATCH($D502,$G503:$G$547,0)))","v":135028.30769230772},{"$f":"IF($I502>$D502,INDEX(W$485:W501,MATCH($D502,$G$485:$G501,0)),INDEX(W503:W$547,MATCH($D502,$G503:$G$547,0)))","v":36474.615384615397},{"$f":"IF($I502>$D502,INDEX(X$485:X501,MATCH($D502,$G$485:$G501,0)),INDEX(X503:X$547,MATCH($D502,$G503:$G$547,0)))","v":282520},{"$f":"IF($I502>$D502,INDEX(Y$485:Y501,MATCH($D502,$G$485:$G501,0)),INDEX(Y503:Y$547,MATCH($D502,$G503:$G$547,0)))","v":13.4},{"$f":"IF($I502>$D502,INDEX(Z$485:Z501,MATCH($D502,$G$485:$G501,0)),INDEX(Z503:Z$547,MATCH($D502,$G503:$G$547,0)))","v":1665},6.9078528559439523E-2,null,null,null,null,{"$f":"IF($I502>$D502,INDEX(AF$485:AF501,MATCH($D502,$G$485:$G501,0)),INDEX(AF503:AF$547,MATCH($D502,$G503:$G$547,0)))","v":6.0808563872746066E-2},{"$f":"IF($I502>$D502,INDEX(AG$485:AG501,MATCH($D502,$G$485:$G501,0)),INDEX(AG503:AG$547,MATCH($D502,$G503:$G$547,0)))","v":1},{"$f":"IF($I502>$D502,INDEX(AH$485:AH501,MATCH($D502,$G$485:$G501,0)),INDEX(AH503:AH$547,MATCH($D502,$G503:$G$547,0)))","v":0},{"$f":"IF($I502>$D502,INDEX(AI$485:AI501,MATCH($D502,$G$485:$G501,0)),INDEX(AI503:AI$547,MATCH($D502,$G503:$G$547,0)))","v":0},null,null,{"$f":"IF($I502>$D502,INDEX(AL$485:AL501,MATCH($D502,$G$485:$G501,0)),INDEX(AL503:AL$547,MATCH($D502,$G503:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I502>$D502,INDEX(AT$485:AT501,MATCH($D502,$G$485:$G501,0)),INDEX(AT503:AT$547,MATCH($D502,$G503:$G$547,0)))","v":70263},{"$f":"IF($I502>$D502,INDEX(AU$485:AU501,MATCH($D502,$G$485:$G501,0)),INDEX(AU503:AU$547,MATCH($D502,$G503:$G$547,0)))","v":760},{"$f":"IF($I502>$D502,INDEX(AV$485:AV501,MATCH($D502,$G$485:$G501,0)),INDEX(AV503:AV$547,MATCH($D502,$G503:$G$547,0)))","v":0},{"$f":"IF($I502>$D502,INDEX(AW$485:AW501,MATCH($D502,$G$485:$G501,0)),INDEX(AW503:AW$547,MATCH($D502,$G503:$G$547,0)))","v":4},{"$f":"IF($I502>$D502,INDEX(AX$485:AX501,MATCH($D502,$G$485:$G501,0)),INDEX(AX503:AX$547,MATCH($D502,$G503:$G$547,0)))","v":35000},null,null,{"$f":"IF($I502>$D502,INDEX(BA$485:BA501,MATCH($D502,$G$485:$G501,0)),INDEX(BA503:BA$547,MATCH($D502,$G503:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I502>$D502,INDEX(BB$485:BB501,MATCH($D502,$G$485:$G501,0)),INDEX(BB503:BB$547,MATCH($D502,$G503:$G$547,0)))","v":1},0,13212.991606220919]
[null,null,6.1,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I503)),ABS($F$422:$F$484-I503),0))","v":6},6,6.1,1,6,6,{"$f":"K517","v":"Mellem varebil, diesel "},"Ford","Transit custom","2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I503,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":235.19820857082158},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I503,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":20624.185248230584},171580.30769230769,50181.615384615383,282520,13.4,1665,7.7189055630246362E-2,null,null,null,null,6.7948112350568982E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},760,0,4,35000,null,null,{"$f":"BA517","v":1.1359999999999999},{"$f":"BB517","v":1},0,16789.732494443575]
[null,null,6.2,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I504)),ABS($F$422:$F$484-I504),0))","v":6},6,6.2,1,6,6,{"$f":"K503","v":"Mellem varebil, diesel "},"Volkswagen","Transporter","Kassevogn 2.0 tdi lang bmt 114 hk",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I504,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":235.19820857082158},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I504,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":20624.185248230584},226830.1538461539,70900.307692307702,282520,13.4,1665,7.7838396897220288E-2,null,null,null,null,6.8519715578538989E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},760,0,4,35000,null,null,{"$f":"BA503","v":1.1359999999999999},{"$f":"BB503","v":1},0,22196.122946579522]
[null,null,6.3,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I505)),ABS($F$422:$F$484-I505),0))","v":6},6,6.3,1,6,6,{"$f":"K504","v":"Mellem varebil, diesel "},"Renault","Trafic","1.6 dci 120",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I505,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":235.19820857082158},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I505,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":20624.185248230584},135028.30769230772,36474.615384615397,282520,13.4,1665,6.9078528559439523E-2,null,null,null,null,6.0808563872746066E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},760,0,4,35000,null,null,{"$f":"BA504","v":1.1359999999999999},{"$f":"BB504","v":1},0,13212.991606220919]
[null,null,7.1,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I506)),ABS($F$422:$F$484-I506),0))","v":6},0,0,0,7,7,{"$f":"IF($I506>$D506,INDEX(K$485:K505,MATCH($D506,$G$485:$G505,0)),INDEX(K507:K$547,MATCH($D506,$G507:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I506>$D506,INDEX(L$485:L505,MATCH($D506,$G$485:$G505,0)),INDEX(L507:L$547,MATCH($D506,$G507:$G$547,0)))","v":"Ford"},{"$f":"IF($I506>$D506,INDEX(M$485:M505,MATCH($D506,$G$485:$G505,0)),INDEX(M507:M$547,MATCH($D506,$G507:$G$547,0)))","v":"Transit custom"},{"$f":"IF($I506>$D506,INDEX(N$485:N505,MATCH($D506,$G$485:$G505,0)),INDEX(N507:N$547,MATCH($D506,$G507:$G$547,0)))","v":"2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel"},{"$f":"IF($I506>$D506,INDEX(O$485:O505,MATCH($D506,$G$485:$G505,0)),INDEX(O507:O$547,MATCH($D506,$G507:$G$547,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I506,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":198.05446342246327},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I506,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":19716.72109730844},{"$f":"IF($I506>$D506,INDEX(V$485:V505,MATCH($D506,$G$485:$G505,0)),INDEX(V507:V$547,MATCH($D506,$G507:$G$547,0)))","v":171580.30769230769},{"$f":"IF($I506>$D506,INDEX(W$485:W505,MATCH($D506,$G$485:$G505,0)),INDEX(W507:W$547,MATCH($D506,$G507:$G$547,0)))","v":50181.615384615383},{"$f":"IF($I506>$D506,INDEX(X$485:X505,MATCH($D506,$G$485:$G505,0)),INDEX(X507:X$547,MATCH($D506,$G507:$G$547,0)))","v":282520},{"$f":"IF($I506>$D506,INDEX(Y$485:Y505,MATCH($D506,$G$485:$G505,0)),INDEX(Y507:Y$547,MATCH($D506,$G507:$G$547,0)))","v":13.4},{"$f":"IF($I506>$D506,INDEX(Z$485:Z505,MATCH($D506,$G$485:$G505,0)),INDEX(Z507:Z$547,MATCH($D506,$G507:$G$547,0)))","v":1665},7.7189055630246362E-2,null,null,null,null,{"$f":"IF($I506>$D506,INDEX(AF$485:AF505,MATCH($D506,$G$485:$G505,0)),INDEX(AF507:AF$547,MATCH($D506,$G507:$G$547,0)))","v":6.7948112350568982E-2},{"$f":"IF($I506>$D506,INDEX(AG$485:AG505,MATCH($D506,$G$485:$G505,0)),INDEX(AG507:AG$547,MATCH($D506,$G507:$G$547,0)))","v":1},{"$f":"IF($I506>$D506,INDEX(AH$485:AH505,MATCH($D506,$G$485:$G505,0)),INDEX(AH507:AH$547,MATCH($D506,$G507:$G$547,0)))","v":0},{"$f":"IF($I506>$D506,INDEX(AI$485:AI505,MATCH($D506,$G$485:$G505,0)),INDEX(AI507:AI$547,MATCH($D506,$G507:$G$547,0)))","v":0},null,null,{"$f":"IF($I506>$D506,INDEX(AL$485:AL505,MATCH($D506,$G$485:$G505,0)),INDEX(AL507:AL$547,MATCH($D506,$G507:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I506>$D506,INDEX(AT$485:AT505,MATCH($D506,$G$485:$G505,0)),INDEX(AT507:AT$547,MATCH($D506,$G507:$G$547,0)))","v":70263},{"$f":"IF($I506>$D506,INDEX(AU$485:AU505,MATCH($D506,$G$485:$G505,0)),INDEX(AU507:AU$547,MATCH($D506,$G507:$G$547,0)))","v":760},{"$f":"IF($I506>$D506,INDEX(AV$485:AV505,MATCH($D506,$G$485:$G505,0)),INDEX(AV507:AV$547,MATCH($D506,$G507:$G$547,0)))","v":0},{"$f":"IF($I506>$D506,INDEX(AW$485:AW505,MATCH($D506,$G$485:$G505,0)),INDEX(AW507:AW$547,MATCH($D506,$G507:$G$547,0)))","v":4},{"$f":"IF($I506>$D506,INDEX(AX$485:AX505,MATCH($D506,$G$485:$G505,0)),INDEX(AX507:AX$547,MATCH($D506,$G507:$G$547,0)))","v":35000},null,null,{"$f":"IF($I506>$D506,INDEX(BA$485:BA505,MATCH($D506,$G$485:$G505,0)),INDEX(BA507:BA$547,MATCH($D506,$G507:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I506>$D506,INDEX(BB$485:BB505,MATCH($D506,$G$485:$G505,0)),INDEX(BB507:BB$547,MATCH($D506,$G507:$G$547,0)))","v":1},0,16789.732494443575]
[null,null,7.2,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I507)),ABS($F$422:$F$484-I507),0))","v":6},0,0,0,7,7,{"$f":"IF($I507>$D507,INDEX(K$485:K506,MATCH($D507,$G$485:$G506,0)),INDEX(K508:K$547,MATCH($D507,$G508:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I507>$D507,INDEX(L$485:L506,MATCH($D507,$G$485:$G506,0)),INDEX(L508:L$547,MATCH($D507,$G508:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I507>$D507,INDEX(M$485:M506,MATCH($D507,$G$485:$G506,0)),INDEX(M508:M$547,MATCH($D507,$G508:$G$547,0)))","v":"Transporter"},{"$f":"IF($I507>$D507,INDEX(N$485:N506,MATCH($D507,$G$485:$G506,0)),INDEX(N508:N$547,MATCH($D507,$G508:$G$547,0)))","v":"Kassevogn 2.0 tdi lang bmt 114 hk"},{"$f":"IF($I507>$D507,INDEX(O$485:O506,MATCH($D507,$G$485:$G506,0)),INDEX(O508:O$547,MATCH($D507,$G508:$G$547,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I507,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":198.05446342246327},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I507,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":19716.72109730844},{"$f":"IF($I507>$D507,INDEX(V$485:V506,MATCH($D507,$G$485:$G506,0)),INDEX(V508:V$547,MATCH($D507,$G508:$G$547,0)))","v":226830.1538461539},{"$f":"IF($I507>$D507,INDEX(W$485:W506,MATCH($D507,$G$485:$G506,0)),INDEX(W508:W$547,MATCH($D507,$G508:$G$547,0)))","v":70900.307692307702},{"$f":"IF($I507>$D507,INDEX(X$485:X506,MATCH($D507,$G$485:$G506,0)),INDEX(X508:X$547,MATCH($D507,$G508:$G$547,0)))","v":282520},{"$f":"IF($I507>$D507,INDEX(Y$485:Y506,MATCH($D507,$G$485:$G506,0)),INDEX(Y508:Y$547,MATCH($D507,$G508:$G$547,0)))","v":13.4},{"$f":"IF($I507>$D507,INDEX(Z$485:Z506,MATCH($D507,$G$485:$G506,0)),INDEX(Z508:Z$547,MATCH($D507,$G508:$G$547,0)))","v":1665},7.7838396897220288E-2,null,null,null,null,{"$f":"IF($I507>$D507,INDEX(AF$485:AF506,MATCH($D507,$G$485:$G506,0)),INDEX(AF508:AF$547,MATCH($D507,$G508:$G$547,0)))","v":6.8519715578538989E-2},{"$f":"IF($I507>$D507,INDEX(AG$485:AG506,MATCH($D507,$G$485:$G506,0)),INDEX(AG508:AG$547,MATCH($D507,$G508:$G$547,0)))","v":1},{"$f":"IF($I507>$D507,INDEX(AH$485:AH506,MATCH($D507,$G$485:$G506,0)),INDEX(AH508:AH$547,MATCH($D507,$G508:$G$547,0)))","v":0},{"$f":"IF($I507>$D507,INDEX(AI$485:AI506,MATCH($D507,$G$485:$G506,0)),INDEX(AI508:AI$547,MATCH($D507,$G508:$G$547,0)))","v":0},null,null,{"$f":"IF($I507>$D507,INDEX(AL$485:AL506,MATCH($D507,$G$485:$G506,0)),INDEX(AL508:AL$547,MATCH($D507,$G508:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I507>$D507,INDEX(AT$485:AT506,MATCH($D507,$G$485:$G506,0)),INDEX(AT508:AT$547,MATCH($D507,$G508:$G$547,0)))","v":70263},{"$f":"IF($I507>$D507,INDEX(AU$485:AU506,MATCH($D507,$G$485:$G506,0)),INDEX(AU508:AU$547,MATCH($D507,$G508:$G$547,0)))","v":760},{"$f":"IF($I507>$D507,INDEX(AV$485:AV506,MATCH($D507,$G$485:$G506,0)),INDEX(AV508:AV$547,MATCH($D507,$G508:$G$547,0)))","v":0},{"$f":"IF($I507>$D507,INDEX(AW$485:AW506,MATCH($D507,$G$485:$G506,0)),INDEX(AW508:AW$547,MATCH($D507,$G508:$G$547,0)))","v":4},{"$f":"IF($I507>$D507,INDEX(AX$485:AX506,MATCH($D507,$G$485:$G506,0)),INDEX(AX508:AX$547,MATCH($D507,$G508:$G$547,0)))","v":35000},null,null,{"$f":"IF($I507>$D507,INDEX(BA$485:BA506,MATCH($D507,$G$485:$G506,0)),INDEX(BA508:BA$547,MATCH($D507,$G508:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I507>$D507,INDEX(BB$485:BB506,MATCH($D507,$G$485:$G506,0)),INDEX(BB508:BB$547,MATCH($D507,$G508:$G$547,0)))","v":1},0,22196.122946579522]
[null,null,7.3,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I508)),ABS($F$422:$F$484-I508),0))","v":6},0,0,0,7,7,{"$f":"IF($I508>$D508,INDEX(K$485:K507,MATCH($D508,$G$485:$G507,0)),INDEX(K509:K$547,MATCH($D508,$G509:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I508>$D508,INDEX(L$485:L507,MATCH($D508,$G$485:$G507,0)),INDEX(L509:L$547,MATCH($D508,$G509:$G$547,0)))","v":"Renault"},{"$f":"IF($I508>$D508,INDEX(M$485:M507,MATCH($D508,$G$485:$G507,0)),INDEX(M509:M$547,MATCH($D508,$G509:$G$547,0)))","v":"Trafic"},{"$f":"IF($I508>$D508,INDEX(N$485:N507,MATCH($D508,$G$485:$G507,0)),INDEX(N509:N$547,MATCH($D508,$G509:$G$547,0)))","v":"1.6 dci 120"},{"$f":"IF($I508>$D508,INDEX(O$485:O507,MATCH($D508,$G$485:$G507,0)),INDEX(O509:O$547,MATCH($D508,$G509:$G$547,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I508,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":198.05446342246327},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I508,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":19716.72109730844},{"$f":"IF($I508>$D508,INDEX(V$485:V507,MATCH($D508,$G$485:$G507,0)),INDEX(V509:V$547,MATCH($D508,$G509:$G$547,0)))","v":135028.30769230772},{"$f":"IF($I508>$D508,INDEX(W$485:W507,MATCH($D508,$G$485:$G507,0)),INDEX(W509:W$547,MATCH($D508,$G509:$G$547,0)))","v":36474.615384615397},{"$f":"IF($I508>$D508,INDEX(X$485:X507,MATCH($D508,$G$485:$G507,0)),INDEX(X509:X$547,MATCH($D508,$G509:$G$547,0)))","v":282520},{"$f":"IF($I508>$D508,INDEX(Y$485:Y507,MATCH($D508,$G$485:$G507,0)),INDEX(Y509:Y$547,MATCH($D508,$G509:$G$547,0)))","v":13.4},{"$f":"IF($I508>$D508,INDEX(Z$485:Z507,MATCH($D508,$G$485:$G507,0)),INDEX(Z509:Z$547,MATCH($D508,$G509:$G$547,0)))","v":1665},6.9078528559439523E-2,null,null,null,null,{"$f":"IF($I508>$D508,INDEX(AF$485:AF507,MATCH($D508,$G$485:$G507,0)),INDEX(AF509:AF$547,MATCH($D508,$G509:$G$547,0)))","v":6.0808563872746066E-2},{"$f":"IF($I508>$D508,INDEX(AG$485:AG507,MATCH($D508,$G$485:$G507,0)),INDEX(AG509:AG$547,MATCH($D508,$G509:$G$547,0)))","v":1},{"$f":"IF($I508>$D508,INDEX(AH$485:AH507,MATCH($D508,$G$485:$G507,0)),INDEX(AH509:AH$547,MATCH($D508,$G509:$G$547,0)))","v":0},{"$f":"IF($I508>$D508,INDEX(AI$485:AI507,MATCH($D508,$G$485:$G507,0)),INDEX(AI509:AI$547,MATCH($D508,$G509:$G$547,0)))","v":0},null,null,{"$f":"IF($I508>$D508,INDEX(AL$485:AL507,MATCH($D508,$G$485:$G507,0)),INDEX(AL509:AL$547,MATCH($D508,$G509:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I508>$D508,INDEX(AT$485:AT507,MATCH($D508,$G$485:$G507,0)),INDEX(AT509:AT$547,MATCH($D508,$G509:$G$547,0)))","v":70263},{"$f":"IF($I508>$D508,INDEX(AU$485:AU507,MATCH($D508,$G$485:$G507,0)),INDEX(AU509:AU$547,MATCH($D508,$G509:$G$547,0)))","v":760},{"$f":"IF($I508>$D508,INDEX(AV$485:AV507,MATCH($D508,$G$485:$G507,0)),INDEX(AV509:AV$547,MATCH($D508,$G509:$G$547,0)))","v":0},{"$f":"IF($I508>$D508,INDEX(AW$485:AW507,MATCH($D508,$G$485:$G507,0)),INDEX(AW509:AW$547,MATCH($D508,$G509:$G$547,0)))","v":4},{"$f":"IF($I508>$D508,INDEX(AX$485:AX507,MATCH($D508,$G$485:$G507,0)),INDEX(AX509:AX$547,MATCH($D508,$G509:$G$547,0)))","v":35000},null,null,{"$f":"IF($I508>$D508,INDEX(BA$485:BA507,MATCH($D508,$G$485:$G507,0)),INDEX(BA509:BA$547,MATCH($D508,$G509:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I508>$D508,INDEX(BB$485:BB507,MATCH($D508,$G$485:$G507,0)),INDEX(BB509:BB$547,MATCH($D508,$G509:$G$547,0)))","v":1},0,13212.991606220919]
[null,null,8.1,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I509)),ABS($F$422:$F$484-I509),0))","v":6},0,0,0,8,8,{"$f":"IF($I509>$D509,INDEX(K$485:K508,MATCH($D509,$G$485:$G508,0)),INDEX(K510:K$547,MATCH($D509,$G510:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I509>$D509,INDEX(L$485:L508,MATCH($D509,$G$485:$G508,0)),INDEX(L510:L$547,MATCH($D509,$G510:$G$547,0)))","v":"Ford"},{"$f":"IF($I509>$D509,INDEX(M$485:M508,MATCH($D509,$G$485:$G508,0)),INDEX(M510:M$547,MATCH($D509,$G510:$G$547,0)))","v":"Transit custom"},{"$f":"IF($I509>$D509,INDEX(N$485:N508,MATCH($D509,$G$485:$G508,0)),INDEX(N510:N$547,MATCH($D509,$G510:$G$547,0)))","v":"2.2 tdci (125 hk) 270 l1 van forhjulstræk manuel"},{"$f":"IF($I509>$D509,INDEX(O$485:O508,MATCH($D509,$G$485:$G508,0)),INDEX(O510:O$547,MATCH($D509,$G510:$G$547,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I509,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":159.74684600250271},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I509,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":18849.185369026869},{"$f":"IF($I509>$D509,INDEX(V$485:V508,MATCH($D509,$G$485:$G508,0)),INDEX(V510:V$547,MATCH($D509,$G510:$G$547,0)))","v":171580.30769230769},{"$f":"IF($I509>$D509,INDEX(W$485:W508,MATCH($D509,$G$485:$G508,0)),INDEX(W510:W$547,MATCH($D509,$G510:$G$547,0)))","v":50181.615384615383},{"$f":"IF($I509>$D509,INDEX(X$485:X508,MATCH($D509,$G$485:$G508,0)),INDEX(X510:X$547,MATCH($D509,$G510:$G$547,0)))","v":282520},{"$f":"IF($I509>$D509,INDEX(Y$485:Y508,MATCH($D509,$G$485:$G508,0)),INDEX(Y510:Y$547,MATCH($D509,$G510:$G$547,0)))","v":13.4},{"$f":"IF($I509>$D509,INDEX(Z$485:Z508,MATCH($D509,$G$485:$G508,0)),INDEX(Z510:Z$547,MATCH($D509,$G510:$G$547,0)))","v":1665},7.7189055630246362E-2,null,null,null,null,{"$f":"IF($I509>$D509,INDEX(AF$485:AF508,MATCH($D509,$G$485:$G508,0)),INDEX(AF510:AF$547,MATCH($D509,$G510:$G$547,0)))","v":6.7948112350568982E-2},{"$f":"IF($I509>$D509,INDEX(AG$485:AG508,MATCH($D509,$G$485:$G508,0)),INDEX(AG510:AG$547,MATCH($D509,$G510:$G$547,0)))","v":1},{"$f":"IF($I509>$D509,INDEX(AH$485:AH508,MATCH($D509,$G$485:$G508,0)),INDEX(AH510:AH$547,MATCH($D509,$G510:$G$547,0)))","v":0},{"$f":"IF($I509>$D509,INDEX(AI$485:AI508,MATCH($D509,$G$485:$G508,0)),INDEX(AI510:AI$547,MATCH($D509,$G510:$G$547,0)))","v":0},null,null,{"$f":"IF($I509>$D509,INDEX(AL$485:AL508,MATCH($D509,$G$485:$G508,0)),INDEX(AL510:AL$547,MATCH($D509,$G510:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I509>$D509,INDEX(AT$485:AT508,MATCH($D509,$G$485:$G508,0)),INDEX(AT510:AT$547,MATCH($D509,$G510:$G$547,0)))","v":70263},{"$f":"IF($I509>$D509,INDEX(AU$485:AU508,MATCH($D509,$G$485:$G508,0)),INDEX(AU510:AU$547,MATCH($D509,$G510:$G$547,0)))","v":760},{"$f":"IF($I509>$D509,INDEX(AV$485:AV508,MATCH($D509,$G$485:$G508,0)),INDEX(AV510:AV$547,MATCH($D509,$G510:$G$547,0)))","v":0},{"$f":"IF($I509>$D509,INDEX(AW$485:AW508,MATCH($D509,$G$485:$G508,0)),INDEX(AW510:AW$547,MATCH($D509,$G510:$G$547,0)))","v":4},{"$f":"IF($I509>$D509,INDEX(AX$485:AX508,MATCH($D509,$G$485:$G508,0)),INDEX(AX510:AX$547,MATCH($D509,$G510:$G$547,0)))","v":35000},null,null,{"$f":"IF($I509>$D509,INDEX(BA$485:BA508,MATCH($D509,$G$485:$G508,0)),INDEX(BA510:BA$547,MATCH($D509,$G510:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I509>$D509,INDEX(BB$485:BB508,MATCH($D509,$G$485:$G508,0)),INDEX(BB510:BB$547,MATCH($D509,$G510:$G$547,0)))","v":1},0,16789.732494443575]
[null,null,8.1999999999999993,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I510)),ABS($F$422:$F$484-I510),0))","v":6},0,0,0,8,8,{"$f":"IF($I510>$D510,INDEX(K$485:K509,MATCH($D510,$G$485:$G509,0)),INDEX(K511:K$547,MATCH($D510,$G511:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I510>$D510,INDEX(L$485:L509,MATCH($D510,$G$485:$G509,0)),INDEX(L511:L$547,MATCH($D510,$G511:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I510>$D510,INDEX(M$485:M509,MATCH($D510,$G$485:$G509,0)),INDEX(M511:M$547,MATCH($D510,$G511:$G$547,0)))","v":"Transporter"},{"$f":"IF($I510>$D510,INDEX(N$485:N509,MATCH($D510,$G$485:$G509,0)),INDEX(N511:N$547,MATCH($D510,$G511:$G$547,0)))","v":"Kassevogn 2.0 tdi lang bmt 114 hk"},{"$f":"IF($I510>$D510,INDEX(O$485:O509,MATCH($D510,$G$485:$G509,0)),INDEX(O511:O$547,MATCH($D510,$G511:$G$547,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I510,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":159.74684600250271},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I510,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":18849.185369026869},{"$f":"IF($I510>$D510,INDEX(V$485:V509,MATCH($D510,$G$485:$G509,0)),INDEX(V511:V$547,MATCH($D510,$G511:$G$547,0)))","v":226830.1538461539},{"$f":"IF($I510>$D510,INDEX(W$485:W509,MATCH($D510,$G$485:$G509,0)),INDEX(W511:W$547,MATCH($D510,$G511:$G$547,0)))","v":70900.307692307702},{"$f":"IF($I510>$D510,INDEX(X$485:X509,MATCH($D510,$G$485:$G509,0)),INDEX(X511:X$547,MATCH($D510,$G511:$G$547,0)))","v":282520},{"$f":"IF($I510>$D510,INDEX(Y$485:Y509,MATCH($D510,$G$485:$G509,0)),INDEX(Y511:Y$547,MATCH($D510,$G511:$G$547,0)))","v":13.4},{"$f":"IF($I510>$D510,INDEX(Z$485:Z509,MATCH($D510,$G$485:$G509,0)),INDEX(Z511:Z$547,MATCH($D510,$G511:$G$547,0)))","v":1665},7.7838396897220288E-2,null,null,null,null,{"$f":"IF($I510>$D510,INDEX(AF$485:AF509,MATCH($D510,$G$485:$G509,0)),INDEX(AF511:AF$547,MATCH($D510,$G511:$G$547,0)))","v":6.8519715578538989E-2},{"$f":"IF($I510>$D510,INDEX(AG$485:AG509,MATCH($D510,$G$485:$G509,0)),INDEX(AG511:AG$547,MATCH($D510,$G511:$G$547,0)))","v":1},{"$f":"IF($I510>$D510,INDEX(AH$485:AH509,MATCH($D510,$G$485:$G509,0)),INDEX(AH511:AH$547,MATCH($D510,$G511:$G$547,0)))","v":0},{"$f":"IF($I510>$D510,INDEX(AI$485:AI509,MATCH($D510,$G$485:$G509,0)),INDEX(AI511:AI$547,MATCH($D510,$G511:$G$547,0)))","v":0},null,null,{"$f":"IF($I510>$D510,INDEX(AL$485:AL509,MATCH($D510,$G$485:$G509,0)),INDEX(AL511:AL$547,MATCH($D510,$G511:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I510>$D510,INDEX(AT$485:AT509,MATCH($D510,$G$485:$G509,0)),INDEX(AT511:AT$547,MATCH($D510,$G511:$G$547,0)))","v":70263},{"$f":"IF($I510>$D510,INDEX(AU$485:AU509,MATCH($D510,$G$485:$G509,0)),INDEX(AU511:AU$547,MATCH($D510,$G511:$G$547,0)))","v":760},{"$f":"IF($I510>$D510,INDEX(AV$485:AV509,MATCH($D510,$G$485:$G509,0)),INDEX(AV511:AV$547,MATCH($D510,$G511:$G$547,0)))","v":0},{"$f":"IF($I510>$D510,INDEX(AW$485:AW509,MATCH($D510,$G$485:$G509,0)),INDEX(AW511:AW$547,MATCH($D510,$G511:$G$547,0)))","v":4},{"$f":"IF($I510>$D510,INDEX(AX$485:AX509,MATCH($D510,$G$485:$G509,0)),INDEX(AX511:AX$547,MATCH($D510,$G511:$G$547,0)))","v":35000},null,null,{"$f":"IF($I510>$D510,INDEX(BA$485:BA509,MATCH($D510,$G$485:$G509,0)),INDEX(BA511:BA$547,MATCH($D510,$G511:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I510>$D510,INDEX(BB$485:BB509,MATCH($D510,$G$485:$G509,0)),INDEX(BB511:BB$547,MATCH($D510,$G511:$G$547,0)))","v":1},0,22196.122946579522]
[null,null,8.3000000000000007,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I511)),ABS($F$422:$F$484-I511),0))","v":6},0,0,0,8,8,{"$f":"IF($I511>$D511,INDEX(K$485:K510,MATCH($D511,$G$485:$G510,0)),INDEX(K512:K$547,MATCH($D511,$G512:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I511>$D511,INDEX(L$485:L510,MATCH($D511,$G$485:$G510,0)),INDEX(L512:L$547,MATCH($D511,$G512:$G$547,0)))","v":"Renault"},{"$f":"IF($I511>$D511,INDEX(M$485:M510,MATCH($D511,$G$485:$G510,0)),INDEX(M512:M$547,MATCH($D511,$G512:$G$547,0)))","v":"Trafic"},{"$f":"IF($I511>$D511,INDEX(N$485:N510,MATCH($D511,$G$485:$G510,0)),INDEX(N512:N$547,MATCH($D511,$G512:$G$547,0)))","v":"1.6 dci 120"},{"$f":"IF($I511>$D511,INDEX(O$485:O510,MATCH($D511,$G$485:$G510,0)),INDEX(O512:O$547,MATCH($D511,$G512:$G$547,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I511,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":159.74684600250271},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I511,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":18849.185369026869},{"$f":"IF($I511>$D511,INDEX(V$485:V510,MATCH($D511,$G$485:$G510,0)),INDEX(V512:V$547,MATCH($D511,$G512:$G$547,0)))","v":135028.30769230772},{"$f":"IF($I511>$D511,INDEX(W$485:W510,MATCH($D511,$G$485:$G510,0)),INDEX(W512:W$547,MATCH($D511,$G512:$G$547,0)))","v":36474.615384615397},{"$f":"IF($I511>$D511,INDEX(X$485:X510,MATCH($D511,$G$485:$G510,0)),INDEX(X512:X$547,MATCH($D511,$G512:$G$547,0)))","v":282520},{"$f":"IF($I511>$D511,INDEX(Y$485:Y510,MATCH($D511,$G$485:$G510,0)),INDEX(Y512:Y$547,MATCH($D511,$G512:$G$547,0)))","v":13.4},{"$f":"IF($I511>$D511,INDEX(Z$485:Z510,MATCH($D511,$G$485:$G510,0)),INDEX(Z512:Z$547,MATCH($D511,$G512:$G$547,0)))","v":1665},6.9078528559439523E-2,null,null,null,null,{"$f":"IF($I511>$D511,INDEX(AF$485:AF510,MATCH($D511,$G$485:$G510,0)),INDEX(AF512:AF$547,MATCH($D511,$G512:$G$547,0)))","v":6.0808563872746066E-2},{"$f":"IF($I511>$D511,INDEX(AG$485:AG510,MATCH($D511,$G$485:$G510,0)),INDEX(AG512:AG$547,MATCH($D511,$G512:$G$547,0)))","v":1},{"$f":"IF($I511>$D511,INDEX(AH$485:AH510,MATCH($D511,$G$485:$G510,0)),INDEX(AH512:AH$547,MATCH($D511,$G512:$G$547,0)))","v":0},{"$f":"IF($I511>$D511,INDEX(AI$485:AI510,MATCH($D511,$G$485:$G510,0)),INDEX(AI512:AI$547,MATCH($D511,$G512:$G$547,0)))","v":0},null,null,{"$f":"IF($I511>$D511,INDEX(AL$485:AL510,MATCH($D511,$G$485:$G510,0)),INDEX(AL512:AL$547,MATCH($D511,$G512:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I511>$D511,INDEX(AT$485:AT510,MATCH($D511,$G$485:$G510,0)),INDEX(AT512:AT$547,MATCH($D511,$G512:$G$547,0)))","v":70263},{"$f":"IF($I511>$D511,INDEX(AU$485:AU510,MATCH($D511,$G$485:$G510,0)),INDEX(AU512:AU$547,MATCH($D511,$G512:$G$547,0)))","v":760},{"$f":"IF($I511>$D511,INDEX(AV$485:AV510,MATCH($D511,$G$485:$G510,0)),INDEX(AV512:AV$547,MATCH($D511,$G512:$G$547,0)))","v":0},{"$f":"IF($I511>$D511,INDEX(AW$485:AW510,MATCH($D511,$G$485:$G510,0)),INDEX(AW512:AW$547,MATCH($D511,$G512:$G$547,0)))","v":4},{"$f":"IF($I511>$D511,INDEX(AX$485:AX510,MATCH($D511,$G$485:$G510,0)),INDEX(AX512:AX$547,MATCH($D511,$G512:$G$547,0)))","v":35000},null,null,{"$f":"IF($I511>$D511,INDEX(BA$485:BA510,MATCH($D511,$G$485:$G510,0)),INDEX(BA512:BA$547,MATCH($D511,$G512:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I511>$D511,INDEX(BB$485:BB510,MATCH($D511,$G$485:$G510,0)),INDEX(BB512:BB$547,MATCH($D511,$G512:$G$547,0)))","v":1},0,13212.991606220919]
[null,null,9.1,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I512)),ABS($F$422:$F$484-I512),0))","v":10},0,0,0,9,9,{"$f":"IF($I512>$D512,INDEX(K$485:K511,MATCH($D512,$G$485:$G511,0)),INDEX(K513:K$547,MATCH($D512,$G513:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I512>$D512,INDEX(L$485:L511,MATCH($D512,$G$485:$G511,0)),INDEX(L513:L$547,MATCH($D512,$G513:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I512>$D512,INDEX(M$485:M511,MATCH($D512,$G$485:$G511,0)),INDEX(M513:M$547,MATCH($D512,$G513:$G$547,0)))","v":"Transporter kassevog"},{"$f":"IF($I512>$D512,INDEX(N$485:N511,MATCH($D512,$G$485:$G511,0)),INDEX(N513:N$547,MATCH($D512,$G513:$G$547,0)))","v":"2,0 tdi"},{"$f":"IF($I512>$D512,INDEX(O$485:O511,MATCH($D512,$G$485:$G511,0)),INDEX(O513:O$547,MATCH($D512,$G513:$G$547,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I512,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":144.98748147810582},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I512,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":18019.821212789688},{"$f":"IF($I512>$D512,INDEX(V$485:V511,MATCH($D512,$G$485:$G511,0)),INDEX(V513:V$547,MATCH($D512,$G513:$G$547,0)))","v":171545.23076923052},{"$f":"IF($I512>$D512,INDEX(W$485:W511,MATCH($D512,$G$485:$G511,0)),INDEX(W513:W$547,MATCH($D512,$G513:$G$547,0)))","v":49568.461538461444},{"$f":"IF($I512>$D512,INDEX(X$485:X511,MATCH($D512,$G$485:$G511,0)),INDEX(X513:X$547,MATCH($D512,$G513:$G$547,0)))","v":282520},{"$f":"IF($I512>$D512,INDEX(Y$485:Y511,MATCH($D512,$G$485:$G511,0)),INDEX(Y513:Y$547,MATCH($D512,$G513:$G$547,0)))","v":13.4},{"$f":"IF($I512>$D512,INDEX(Z$485:Z511,MATCH($D512,$G$485:$G511,0)),INDEX(Z513:Z$547,MATCH($D512,$G513:$G$547,0)))","v":1665},8.1909476120055891E-2,null,null,null,null,{"$f":"IF($I512>$D512,INDEX(AF$485:AF511,MATCH($D512,$G$485:$G511,0)),INDEX(AF513:AF$547,MATCH($D512,$G513:$G$547,0)))","v":7.2103412077514001E-2},{"$f":"IF($I512>$D512,INDEX(AG$485:AG511,MATCH($D512,$G$485:$G511,0)),INDEX(AG513:AG$547,MATCH($D512,$G513:$G$547,0)))","v":1},{"$f":"IF($I512>$D512,INDEX(AH$485:AH511,MATCH($D512,$G$485:$G511,0)),INDEX(AH513:AH$547,MATCH($D512,$G513:$G$547,0)))","v":0},{"$f":"IF($I512>$D512,INDEX(AI$485:AI511,MATCH($D512,$G$485:$G511,0)),INDEX(AI513:AI$547,MATCH($D512,$G513:$G$547,0)))","v":0},null,null,{"$f":"IF($I512>$D512,INDEX(AL$485:AL511,MATCH($D512,$G$485:$G511,0)),INDEX(AL513:AL$547,MATCH($D512,$G513:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I512>$D512,INDEX(AT$485:AT511,MATCH($D512,$G$485:$G511,0)),INDEX(AT513:AT$547,MATCH($D512,$G513:$G$547,0)))","v":70263},{"$f":"IF($I512>$D512,INDEX(AU$485:AU511,MATCH($D512,$G$485:$G511,0)),INDEX(AU513:AU$547,MATCH($D512,$G513:$G$547,0)))","v":760},{"$f":"IF($I512>$D512,INDEX(AV$485:AV511,MATCH($D512,$G$485:$G511,0)),INDEX(AV513:AV$547,MATCH($D512,$G513:$G$547,0)))","v":0},{"$f":"IF($I512>$D512,INDEX(AW$485:AW511,MATCH($D512,$G$485:$G511,0)),INDEX(AW513:AW$547,MATCH($D512,$G513:$G$547,0)))","v":4},{"$f":"IF($I512>$D512,INDEX(AX$485:AX511,MATCH($D512,$G$485:$G511,0)),INDEX(AX513:AX$547,MATCH($D512,$G513:$G$547,0)))","v":35000},null,null,{"$f":"IF($I512>$D512,INDEX(BA$485:BA511,MATCH($D512,$G$485:$G511,0)),INDEX(BA513:BA$547,MATCH($D512,$G513:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I512>$D512,INDEX(BB$485:BB511,MATCH($D512,$G$485:$G511,0)),INDEX(BB513:BB$547,MATCH($D512,$G513:$G$547,0)))","v":1},0,16786.300094985181]
[null,null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I513)),ABS($F$422:$F$484-I513),0))","v":10},0,0,0,9,9,{"$f":"IF($I513>$D513,INDEX(K$485:K512,MATCH($D513,$G$485:$G512,0)),INDEX(K514:K$547,MATCH($D513,$G514:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I513>$D513,INDEX(L$485:L512,MATCH($D513,$G$485:$G512,0)),INDEX(L514:L$547,MATCH($D513,$G514:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I513>$D513,INDEX(M$485:M512,MATCH($D513,$G$485:$G512,0)),INDEX(M514:M$547,MATCH($D513,$G514:$G$547,0)))","v":"Touran van"},{"$f":"IF($I513>$D513,INDEX(N$485:N512,MATCH($D513,$G$485:$G512,0)),INDEX(N514:N$547,MATCH($D513,$G514:$G$547,0)))","v":"2,0 tdi aut."},{"$f":"IF($I513>$D513,INDEX(O$485:O512,MATCH($D513,$G$485:$G512,0)),INDEX(O514:O$547,MATCH($D513,$G514:$G$547,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I513,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":144.98748147810582},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I513,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":18019.821212789688},{"$f":"IF($I513>$D513,INDEX(V$485:V512,MATCH($D513,$G$485:$G512,0)),INDEX(V514:V$547,MATCH($D513,$G514:$G$547,0)))","v":175447.99999999977},{"$f":"IF($I513>$D513,INDEX(W$485:W512,MATCH($D513,$G$485:$G512,0)),INDEX(W514:W$547,MATCH($D513,$G514:$G$547,0)))","v":51031.999999999913},{"$f":"IF($I513>$D513,INDEX(X$485:X512,MATCH($D513,$G$485:$G512,0)),INDEX(X514:X$547,MATCH($D513,$G514:$G$547,0)))","v":282520},{"$f":"IF($I513>$D513,INDEX(Y$485:Y512,MATCH($D513,$G$485:$G512,0)),INDEX(Y514:Y$547,MATCH($D513,$G514:$G$547,0)))","v":13.4},{"$f":"IF($I513>$D513,INDEX(Z$485:Z512,MATCH($D513,$G$485:$G512,0)),INDEX(Z514:Z$547,MATCH($D513,$G514:$G$547,0)))","v":1665},5.2388493465360578E-2,null,null,null,null,{"$f":"IF($I513>$D513,INDEX(AF$485:AF512,MATCH($D513,$G$485:$G512,0)),INDEX(AF514:AF$547,MATCH($D513,$G514:$G$547,0)))","v":4.6116631571620229E-2},{"$f":"IF($I513>$D513,INDEX(AG$485:AG512,MATCH($D513,$G$485:$G512,0)),INDEX(AG514:AG$547,MATCH($D513,$G514:$G$547,0)))","v":1},{"$f":"IF($I513>$D513,INDEX(AH$485:AH512,MATCH($D513,$G$485:$G512,0)),INDEX(AH514:AH$547,MATCH($D513,$G514:$G$547,0)))","v":0},{"$f":"IF($I513>$D513,INDEX(AI$485:AI512,MATCH($D513,$G$485:$G512,0)),INDEX(AI514:AI$547,MATCH($D513,$G514:$G$547,0)))","v":0},null,null,{"$f":"IF($I513>$D513,INDEX(AL$485:AL512,MATCH($D513,$G$485:$G512,0)),INDEX(AL514:AL$547,MATCH($D513,$G514:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I513>$D513,INDEX(AT$485:AT512,MATCH($D513,$G$485:$G512,0)),INDEX(AT514:AT$547,MATCH($D513,$G514:$G$547,0)))","v":70263},{"$f":"IF($I513>$D513,INDEX(AU$485:AU512,MATCH($D513,$G$485:$G512,0)),INDEX(AU514:AU$547,MATCH($D513,$G514:$G$547,0)))","v":760},{"$f":"IF($I513>$D513,INDEX(AV$485:AV512,MATCH($D513,$G$485:$G512,0)),INDEX(AV514:AV$547,MATCH($D513,$G514:$G$547,0)))","v":0},{"$f":"IF($I513>$D513,INDEX(AW$485:AW512,MATCH($D513,$G$485:$G512,0)),INDEX(AW514:AW$547,MATCH($D513,$G514:$G$547,0)))","v":4},{"$f":"IF($I513>$D513,INDEX(AX$485:AX512,MATCH($D513,$G$485:$G512,0)),INDEX(AX514:AX$547,MATCH($D513,$G514:$G$547,0)))","v":35000},null,null,{"$f":"IF($I513>$D513,INDEX(BA$485:BA512,MATCH($D513,$G$485:$G512,0)),INDEX(BA514:BA$547,MATCH($D513,$G514:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I513>$D513,INDEX(BB$485:BB512,MATCH($D513,$G$485:$G512,0)),INDEX(BB514:BB$547,MATCH($D513,$G514:$G$547,0)))","v":1},0,17168.199697879405]
[null,null,9.3000000000000007,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I514)),ABS($F$422:$F$484-I514),0))","v":10},0,0,0,9,9,{"$f":"IF($I514>$D514,INDEX(K$485:K513,MATCH($D514,$G$485:$G513,0)),INDEX(K515:K$547,MATCH($D514,$G515:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I514>$D514,INDEX(L$485:L513,MATCH($D514,$G$485:$G513,0)),INDEX(L515:L$547,MATCH($D514,$G515:$G$547,0)))","v":"Fiat"},{"$f":"IF($I514>$D514,INDEX(M$485:M513,MATCH($D514,$G$485:$G513,0)),INDEX(M515:M$547,MATCH($D514,$G515:$G$547,0)))","v":"Dobló cargo"},{"$f":"IF($I514>$D514,INDEX(N$485:N513,MATCH($D514,$G$485:$G513,0)),INDEX(N515:N$547,MATCH($D514,$G515:$G$547,0)))","v":"1,3 mjt"},{"$f":"IF($I514>$D514,INDEX(O$485:O513,MATCH($D514,$G$485:$G513,0)),INDEX(O515:O$547,MATCH($D514,$G515:$G$547,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I514,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":144.98748147810582},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I514,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":18019.821212789688},{"$f":"IF($I514>$D514,INDEX(V$485:V513,MATCH($D514,$G$485:$G513,0)),INDEX(V515:V$547,MATCH($D514,$G515:$G$547,0)))","v":104906.46153846153},{"$f":"IF($I514>$D514,INDEX(W$485:W513,MATCH($D514,$G$485:$G513,0)),INDEX(W515:W$547,MATCH($D514,$G515:$G$547,0)))","v":24578.923076923071},{"$f":"IF($I514>$D514,INDEX(X$485:X513,MATCH($D514,$G$485:$G513,0)),INDEX(X515:X$547,MATCH($D514,$G515:$G$547,0)))","v":282520},{"$f":"IF($I514>$D514,INDEX(Y$485:Y513,MATCH($D514,$G$485:$G513,0)),INDEX(Y515:Y$547,MATCH($D514,$G515:$G$547,0)))","v":13.4},{"$f":"IF($I514>$D514,INDEX(Z$485:Z513,MATCH($D514,$G$485:$G513,0)),INDEX(Z515:Z$547,MATCH($D514,$G515:$G$547,0)))","v":1665},5.7787934710894072E-2,null,null,null,null,{"$f":"IF($I514>$D514,INDEX(AF$485:AF513,MATCH($D514,$G$485:$G513,0)),INDEX(AF515:AF$547,MATCH($D514,$G515:$G$547,0)))","v":5.0869660837054645E-2},{"$f":"IF($I514>$D514,INDEX(AG$485:AG513,MATCH($D514,$G$485:$G513,0)),INDEX(AG515:AG$547,MATCH($D514,$G515:$G$547,0)))","v":1},{"$f":"IF($I514>$D514,INDEX(AH$485:AH513,MATCH($D514,$G$485:$G513,0)),INDEX(AH515:AH$547,MATCH($D514,$G515:$G$547,0)))","v":0},{"$f":"IF($I514>$D514,INDEX(AI$485:AI513,MATCH($D514,$G$485:$G513,0)),INDEX(AI515:AI$547,MATCH($D514,$G515:$G$547,0)))","v":0},null,null,{"$f":"IF($I514>$D514,INDEX(AL$485:AL513,MATCH($D514,$G$485:$G513,0)),INDEX(AL515:AL$547,MATCH($D514,$G515:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I514>$D514,INDEX(AT$485:AT513,MATCH($D514,$G$485:$G513,0)),INDEX(AT515:AT$547,MATCH($D514,$G515:$G$547,0)))","v":70263},{"$f":"IF($I514>$D514,INDEX(AU$485:AU513,MATCH($D514,$G$485:$G513,0)),INDEX(AU515:AU$547,MATCH($D514,$G515:$G$547,0)))","v":760},{"$f":"IF($I514>$D514,INDEX(AV$485:AV513,MATCH($D514,$G$485:$G513,0)),INDEX(AV515:AV$547,MATCH($D514,$G515:$G$547,0)))","v":0},{"$f":"IF($I514>$D514,INDEX(AW$485:AW513,MATCH($D514,$G$485:$G513,0)),INDEX(AW515:AW$547,MATCH($D514,$G515:$G$547,0)))","v":4},{"$f":"IF($I514>$D514,INDEX(AX$485:AX513,MATCH($D514,$G$485:$G513,0)),INDEX(AX515:AX$547,MATCH($D514,$G515:$G$547,0)))","v":35000},null,null,{"$f":"IF($I514>$D514,INDEX(BA$485:BA513,MATCH($D514,$G$485:$G513,0)),INDEX(BA515:BA$547,MATCH($D514,$G515:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I514>$D514,INDEX(BB$485:BB513,MATCH($D514,$G$485:$G513,0)),INDEX(BB515:BB$547,MATCH($D514,$G515:$G$547,0)))","v":1},0,10265.463734498058]
[null,null,10.1,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I515)),ABS($F$422:$F$484-I515),0))","v":10},10,10.1,1,10,10,{"$f":"K529","v":"Mellem varebil, diesel "},"Volkswagen","Transporter kassevog","2,0 tdi",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I515,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":132.11347249012525},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I515,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":17226.949079426944},171545.23076923052,49568.461538461444,282520,13.4,1665,8.1909476120055891E-2,null,null,null,null,7.2103412077514001E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},760,0,4,35000,null,null,{"$f":"BA529","v":1.1359999999999999},{"$f":"BB529","v":1},0,16786.300094985181]
[null,null,10.199999999999999,10.199999999999999,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I516)),ABS($F$422:$F$484-I516),0))","v":10},10,10.199999999999999,1,10,10,{"$f":"K515","v":"Mellem varebil, diesel "},"Volkswagen","Touran van","2,0 tdi aut.",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I516,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":132.11347249012525},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I516,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":17226.949079426944},175447.99999999977,51031.999999999913,282520,13.4,1665,5.2388493465360578E-2,null,null,null,null,4.6116631571620229E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},760,0,4,35000,null,null,{"$f":"BA515","v":1.1359999999999999},{"$f":"BB515","v":1},0,17168.199697879405]
[null,null,10.3,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I517)),ABS($F$422:$F$484-I517),0))","v":10},10,10.3,1,10,10,{"$f":"K516","v":"Mellem varebil, diesel "},"Fiat","Dobló cargo","1,3 mjt",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I517,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":132.11347249012525},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I517,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":17226.949079426944},104906.46153846153,24578.923076923071,282520,13.4,1665,5.7787934710894072E-2,null,null,null,null,5.0869660837054645E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},760,0,4,35000,null,null,{"$f":"BA516","v":1.1359999999999999},{"$f":"BB516","v":1},0,10265.463734498058]
[null,null,11.1,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I518)),ABS($F$422:$F$484-I518),0))","v":10},0,0,0,11,11,{"$f":"IF($I518>$D518,INDEX(K$485:K517,MATCH($D518,$G$485:$G517,0)),INDEX(K519:K$547,MATCH($D518,$G519:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I518>$D518,INDEX(L$485:L517,MATCH($D518,$G$485:$G517,0)),INDEX(L519:L$547,MATCH($D518,$G519:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I518>$D518,INDEX(M$485:M517,MATCH($D518,$G$485:$G517,0)),INDEX(M519:M$547,MATCH($D518,$G519:$G$547,0)))","v":"Transporter kassevog"},{"$f":"IF($I518>$D518,INDEX(N$485:N517,MATCH($D518,$G$485:$G517,0)),INDEX(N519:N$547,MATCH($D518,$G519:$G$547,0)))","v":"2,0 tdi"},{"$f":"IF($I518>$D518,INDEX(O$485:O517,MATCH($D518,$G$485:$G517,0)),INDEX(O519:O$547,MATCH($D518,$G519:$G$547,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I518,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":73.583328113456844},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I518,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":16468.963319932151},{"$f":"IF($I518>$D518,INDEX(V$485:V517,MATCH($D518,$G$485:$G517,0)),INDEX(V519:V$547,MATCH($D518,$G519:$G$547,0)))","v":171545.23076923052},{"$f":"IF($I518>$D518,INDEX(W$485:W517,MATCH($D518,$G$485:$G517,0)),INDEX(W519:W$547,MATCH($D518,$G519:$G$547,0)))","v":49568.461538461444},{"$f":"IF($I518>$D518,INDEX(X$485:X517,MATCH($D518,$G$485:$G517,0)),INDEX(X519:X$547,MATCH($D518,$G519:$G$547,0)))","v":282520},{"$f":"IF($I518>$D518,INDEX(Y$485:Y517,MATCH($D518,$G$485:$G517,0)),INDEX(Y519:Y$547,MATCH($D518,$G519:$G$547,0)))","v":13.4},{"$f":"IF($I518>$D518,INDEX(Z$485:Z517,MATCH($D518,$G$485:$G517,0)),INDEX(Z519:Z$547,MATCH($D518,$G519:$G$547,0)))","v":1665},{"$f":"BA518*AF518*BB518","v":8.1909476120055891E-2},null,null,null,null,{"$f":"IF($I518>$D518,INDEX(AF$485:AF517,MATCH($D518,$G$485:$G517,0)),INDEX(AF519:AF$547,MATCH($D518,$G519:$G$547,0)))","v":7.2103412077514001E-2},{"$f":"IF($I518>$D518,INDEX(AG$485:AG517,MATCH($D518,$G$485:$G517,0)),INDEX(AG519:AG$547,MATCH($D518,$G519:$G$547,0)))","v":1},{"$f":"IF($I518>$D518,INDEX(AH$485:AH517,MATCH($D518,$G$485:$G517,0)),INDEX(AH519:AH$547,MATCH($D518,$G519:$G$547,0)))","v":0},{"$f":"IF($I518>$D518,INDEX(AI$485:AI517,MATCH($D518,$G$485:$G517,0)),INDEX(AI519:AI$547,MATCH($D518,$G519:$G$547,0)))","v":0},null,null,{"$f":"IF($I518>$D518,INDEX(AL$485:AL517,MATCH($D518,$G$485:$G517,0)),INDEX(AL519:AL$547,MATCH($D518,$G519:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I518>$D518,INDEX(AT$485:AT517,MATCH($D518,$G$485:$G517,0)),INDEX(AT519:AT$547,MATCH($D518,$G519:$G$547,0)))","v":70263},{"$f":"IF($I518>$D518,INDEX(AU$485:AU517,MATCH($D518,$G$485:$G517,0)),INDEX(AU519:AU$547,MATCH($D518,$G519:$G$547,0)))","v":760},{"$f":"IF($I518>$D518,INDEX(AV$485:AV517,MATCH($D518,$G$485:$G517,0)),INDEX(AV519:AV$547,MATCH($D518,$G519:$G$547,0)))","v":0},{"$f":"IF($I518>$D518,INDEX(AW$485:AW517,MATCH($D518,$G$485:$G517,0)),INDEX(AW519:AW$547,MATCH($D518,$G519:$G$547,0)))","v":4},{"$f":"IF($I518>$D518,INDEX(AX$485:AX517,MATCH($D518,$G$485:$G517,0)),INDEX(AX519:AX$547,MATCH($D518,$G519:$G$547,0)))","v":35000},null,null,{"$f":"IF($I518>$D518,INDEX(BA$485:BA517,MATCH($D518,$G$485:$G517,0)),INDEX(BA519:BA$547,MATCH($D518,$G519:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I518>$D518,INDEX(BB$485:BB517,MATCH($D518,$G$485:$G517,0)),INDEX(BB519:BB$547,MATCH($D518,$G519:$G$547,0)))","v":1},{"$f":"AJ518*U518","v":0},{"$f":"-PMT(Lånerente,Y518,V518)","v":16786.300094985181}]
[null,null,11.2,{"$f":"IF(COUNTIF(I516:I519,I519)=1,E519+0.1,IF(COUNTIF(I516:I519,I519)=2,E519+0.2,IF(COUNTIF(I516:I519,I519)=3,E519+0.3,0)))","v":10.199999999999999},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I519)),ABS($F$422:$F$484-I519),0))","v":10},0,0,0,11,11,{"$f":"IF($I519>$D519,INDEX(K$485:K518,MATCH($D519,$G$485:$G518,0)),INDEX(K520:K$547,MATCH($D519,$G520:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I519>$D519,INDEX(L$485:L518,MATCH($D519,$G$485:$G518,0)),INDEX(L520:L$547,MATCH($D519,$G520:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I519>$D519,INDEX(M$485:M518,MATCH($D519,$G$485:$G518,0)),INDEX(M520:M$547,MATCH($D519,$G520:$G$547,0)))","v":"Touran van"},{"$f":"IF($I519>$D519,INDEX(N$485:N518,MATCH($D519,$G$485:$G518,0)),INDEX(N520:N$547,MATCH($D519,$G520:$G$547,0)))","v":"2,0 tdi aut."},{"$f":"IF($I519>$D519,INDEX(O$485:O518,MATCH($D519,$G$485:$G518,0)),INDEX(O520:O$547,MATCH($D519,$G520:$G$547,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I519,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":73.583328113456844},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I519,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":16468.963319932151},{"$f":"IF($I519>$D519,INDEX(V$485:V518,MATCH($D519,$G$485:$G518,0)),INDEX(V520:V$547,MATCH($D519,$G520:$G$547,0)))","v":175447.99999999977},{"$f":"IF($I519>$D519,INDEX(W$485:W518,MATCH($D519,$G$485:$G518,0)),INDEX(W520:W$547,MATCH($D519,$G520:$G$547,0)))","v":51031.999999999913},{"$f":"IF($I519>$D519,INDEX(X$485:X518,MATCH($D519,$G$485:$G518,0)),INDEX(X520:X$547,MATCH($D519,$G520:$G$547,0)))","v":282520},{"$f":"IF($I519>$D519,INDEX(Y$485:Y518,MATCH($D519,$G$485:$G518,0)),INDEX(Y520:Y$547,MATCH($D519,$G520:$G$547,0)))","v":13.4},{"$f":"IF($I519>$D519,INDEX(Z$485:Z518,MATCH($D519,$G$485:$G518,0)),INDEX(Z520:Z$547,MATCH($D519,$G520:$G$547,0)))","v":1665},5.2388493465360578E-2,null,null,null,null,{"$f":"IF($I519>$D519,INDEX(AF$485:AF518,MATCH($D519,$G$485:$G518,0)),INDEX(AF520:AF$547,MATCH($D519,$G520:$G$547,0)))","v":4.6116631571620229E-2},{"$f":"IF($I519>$D519,INDEX(AG$485:AG518,MATCH($D519,$G$485:$G518,0)),INDEX(AG520:AG$547,MATCH($D519,$G520:$G$547,0)))","v":1},{"$f":"IF($I519>$D519,INDEX(AH$485:AH518,MATCH($D519,$G$485:$G518,0)),INDEX(AH520:AH$547,MATCH($D519,$G520:$G$547,0)))","v":0},{"$f":"IF($I519>$D519,INDEX(AI$485:AI518,MATCH($D519,$G$485:$G518,0)),INDEX(AI520:AI$547,MATCH($D519,$G520:$G$547,0)))","v":0},null,null,{"$f":"IF($I519>$D519,INDEX(AL$485:AL518,MATCH($D519,$G$485:$G518,0)),INDEX(AL520:AL$547,MATCH($D519,$G520:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I519>$D519,INDEX(AT$485:AT518,MATCH($D519,$G$485:$G518,0)),INDEX(AT520:AT$547,MATCH($D519,$G520:$G$547,0)))","v":70263},{"$f":"IF($I519>$D519,INDEX(AU$485:AU518,MATCH($D519,$G$485:$G518,0)),INDEX(AU520:AU$547,MATCH($D519,$G520:$G$547,0)))","v":760},{"$f":"IF($I519>$D519,INDEX(AV$485:AV518,MATCH($D519,$G$485:$G518,0)),INDEX(AV520:AV$547,MATCH($D519,$G520:$G$547,0)))","v":0},{"$f":"IF($I519>$D519,INDEX(AW$485:AW518,MATCH($D519,$G$485:$G518,0)),INDEX(AW520:AW$547,MATCH($D519,$G520:$G$547,0)))","v":4},{"$f":"IF($I519>$D519,INDEX(AX$485:AX518,MATCH($D519,$G$485:$G518,0)),INDEX(AX520:AX$547,MATCH($D519,$G520:$G$547,0)))","v":35000},null,null,{"$f":"IF($I519>$D519,INDEX(BA$485:BA518,MATCH($D519,$G$485:$G518,0)),INDEX(BA520:BA$547,MATCH($D519,$G520:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I519>$D519,INDEX(BB$485:BB518,MATCH($D519,$G$485:$G518,0)),INDEX(BB520:BB$547,MATCH($D519,$G520:$G$547,0)))","v":1},0,17168.199697879405]
[null,null,11.3,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I520)),ABS($F$422:$F$484-I520),0))","v":10},0,0,0,11,11,{"$f":"IF($I520>$D520,INDEX(K$485:K519,MATCH($D520,$G$485:$G519,0)),INDEX(K521:K$547,MATCH($D520,$G521:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I520>$D520,INDEX(L$485:L519,MATCH($D520,$G$485:$G519,0)),INDEX(L521:L$547,MATCH($D520,$G521:$G$547,0)))","v":"Fiat"},{"$f":"IF($I520>$D520,INDEX(M$485:M519,MATCH($D520,$G$485:$G519,0)),INDEX(M521:M$547,MATCH($D520,$G521:$G$547,0)))","v":"Dobló cargo"},{"$f":"IF($I520>$D520,INDEX(N$485:N519,MATCH($D520,$G$485:$G519,0)),INDEX(N521:N$547,MATCH($D520,$G521:$G$547,0)))","v":"1,3 mjt"},{"$f":"IF($I520>$D520,INDEX(O$485:O519,MATCH($D520,$G$485:$G519,0)),INDEX(O521:O$547,MATCH($D520,$G521:$G$547,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I520,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":73.583328113456844},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I520,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":16468.963319932151},{"$f":"IF($I520>$D520,INDEX(V$485:V519,MATCH($D520,$G$485:$G519,0)),INDEX(V521:V$547,MATCH($D520,$G521:$G$547,0)))","v":104906.46153846153},{"$f":"IF($I520>$D520,INDEX(W$485:W519,MATCH($D520,$G$485:$G519,0)),INDEX(W521:W$547,MATCH($D520,$G521:$G$547,0)))","v":24578.923076923071},{"$f":"IF($I520>$D520,INDEX(X$485:X519,MATCH($D520,$G$485:$G519,0)),INDEX(X521:X$547,MATCH($D520,$G521:$G$547,0)))","v":282520},{"$f":"IF($I520>$D520,INDEX(Y$485:Y519,MATCH($D520,$G$485:$G519,0)),INDEX(Y521:Y$547,MATCH($D520,$G521:$G$547,0)))","v":13.4},{"$f":"IF($I520>$D520,INDEX(Z$485:Z519,MATCH($D520,$G$485:$G519,0)),INDEX(Z521:Z$547,MATCH($D520,$G521:$G$547,0)))","v":1665},5.7787934710894072E-2,null,null,null,null,{"$f":"IF($I520>$D520,INDEX(AF$485:AF519,MATCH($D520,$G$485:$G519,0)),INDEX(AF521:AF$547,MATCH($D520,$G521:$G$547,0)))","v":5.0869660837054645E-2},{"$f":"IF($I520>$D520,INDEX(AG$485:AG519,MATCH($D520,$G$485:$G519,0)),INDEX(AG521:AG$547,MATCH($D520,$G521:$G$547,0)))","v":1},{"$f":"IF($I520>$D520,INDEX(AH$485:AH519,MATCH($D520,$G$485:$G519,0)),INDEX(AH521:AH$547,MATCH($D520,$G521:$G$547,0)))","v":0},{"$f":"IF($I520>$D520,INDEX(AI$485:AI519,MATCH($D520,$G$485:$G519,0)),INDEX(AI521:AI$547,MATCH($D520,$G521:$G$547,0)))","v":0},null,null,{"$f":"IF($I520>$D520,INDEX(AL$485:AL519,MATCH($D520,$G$485:$G519,0)),INDEX(AL521:AL$547,MATCH($D520,$G521:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I520>$D520,INDEX(AT$485:AT519,MATCH($D520,$G$485:$G519,0)),INDEX(AT521:AT$547,MATCH($D520,$G521:$G$547,0)))","v":70263},{"$f":"IF($I520>$D520,INDEX(AU$485:AU519,MATCH($D520,$G$485:$G519,0)),INDEX(AU521:AU$547,MATCH($D520,$G521:$G$547,0)))","v":760},{"$f":"IF($I520>$D520,INDEX(AV$485:AV519,MATCH($D520,$G$485:$G519,0)),INDEX(AV521:AV$547,MATCH($D520,$G521:$G$547,0)))","v":0},{"$f":"IF($I520>$D520,INDEX(AW$485:AW519,MATCH($D520,$G$485:$G519,0)),INDEX(AW521:AW$547,MATCH($D520,$G521:$G$547,0)))","v":4},{"$f":"IF($I520>$D520,INDEX(AX$485:AX519,MATCH($D520,$G$485:$G519,0)),INDEX(AX521:AX$547,MATCH($D520,$G521:$G$547,0)))","v":35000},null,null,{"$f":"IF($I520>$D520,INDEX(BA$485:BA519,MATCH($D520,$G$485:$G519,0)),INDEX(BA521:BA$547,MATCH($D520,$G521:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I520>$D520,INDEX(BB$485:BB519,MATCH($D520,$G$485:$G519,0)),INDEX(BB521:BB$547,MATCH($D520,$G521:$G$547,0)))","v":1},0,10265.463734498058]
[null,null,12.1,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I521)),ABS($F$422:$F$484-I521),0))","v":10},0,0,0,12,12,{"$f":"IF($I521>$D521,INDEX(K$485:K520,MATCH($D521,$G$485:$G520,0)),INDEX(K522:K$547,MATCH($D521,$G522:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I521>$D521,INDEX(L$485:L520,MATCH($D521,$G$485:$G520,0)),INDEX(L522:L$547,MATCH($D521,$G522:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I521>$D521,INDEX(M$485:M520,MATCH($D521,$G$485:$G520,0)),INDEX(M522:M$547,MATCH($D521,$G522:$G$547,0)))","v":"Transporter kassevog"},{"$f":"IF($I521>$D521,INDEX(N$485:N520,MATCH($D521,$G$485:$G520,0)),INDEX(N522:N$547,MATCH($D521,$G522:$G$547,0)))","v":"2,0 tdi"},{"$f":"IF($I521>$D521,INDEX(O$485:O520,MATCH($D521,$G$485:$G520,0)),INDEX(O522:O$547,MATCH($D521,$G522:$G$547,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I521,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":52.192450415729802},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I521,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":15744.328933855142},{"$f":"IF($I521>$D521,INDEX(V$485:V520,MATCH($D521,$G$485:$G520,0)),INDEX(V522:V$547,MATCH($D521,$G522:$G$547,0)))","v":171545.23076923052},{"$f":"IF($I521>$D521,INDEX(W$485:W520,MATCH($D521,$G$485:$G520,0)),INDEX(W522:W$547,MATCH($D521,$G522:$G$547,0)))","v":49568.461538461444},{"$f":"IF($I521>$D521,INDEX(X$485:X520,MATCH($D521,$G$485:$G520,0)),INDEX(X522:X$547,MATCH($D521,$G522:$G$547,0)))","v":282520},{"$f":"IF($I521>$D521,INDEX(Y$485:Y520,MATCH($D521,$G$485:$G520,0)),INDEX(Y522:Y$547,MATCH($D521,$G522:$G$547,0)))","v":13.4},{"$f":"IF($I521>$D521,INDEX(Z$485:Z520,MATCH($D521,$G$485:$G520,0)),INDEX(Z522:Z$547,MATCH($D521,$G522:$G$547,0)))","v":1665},8.1909476120055891E-2,null,null,null,null,{"$f":"IF($I521>$D521,INDEX(AF$485:AF520,MATCH($D521,$G$485:$G520,0)),INDEX(AF522:AF$547,MATCH($D521,$G522:$G$547,0)))","v":7.2103412077514001E-2},{"$f":"IF($I521>$D521,INDEX(AG$485:AG520,MATCH($D521,$G$485:$G520,0)),INDEX(AG522:AG$547,MATCH($D521,$G522:$G$547,0)))","v":1},{"$f":"IF($I521>$D521,INDEX(AH$485:AH520,MATCH($D521,$G$485:$G520,0)),INDEX(AH522:AH$547,MATCH($D521,$G522:$G$547,0)))","v":0},{"$f":"IF($I521>$D521,INDEX(AI$485:AI520,MATCH($D521,$G$485:$G520,0)),INDEX(AI522:AI$547,MATCH($D521,$G522:$G$547,0)))","v":0},null,null,{"$f":"IF($I521>$D521,INDEX(AL$485:AL520,MATCH($D521,$G$485:$G520,0)),INDEX(AL522:AL$547,MATCH($D521,$G522:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I521>$D521,INDEX(AT$485:AT520,MATCH($D521,$G$485:$G520,0)),INDEX(AT522:AT$547,MATCH($D521,$G522:$G$547,0)))","v":70263},{"$f":"IF($I521>$D521,INDEX(AU$485:AU520,MATCH($D521,$G$485:$G520,0)),INDEX(AU522:AU$547,MATCH($D521,$G522:$G$547,0)))","v":760},{"$f":"IF($I521>$D521,INDEX(AV$485:AV520,MATCH($D521,$G$485:$G520,0)),INDEX(AV522:AV$547,MATCH($D521,$G522:$G$547,0)))","v":0},{"$f":"IF($I521>$D521,INDEX(AW$485:AW520,MATCH($D521,$G$485:$G520,0)),INDEX(AW522:AW$547,MATCH($D521,$G522:$G$547,0)))","v":4},{"$f":"IF($I521>$D521,INDEX(AX$485:AX520,MATCH($D521,$G$485:$G520,0)),INDEX(AX522:AX$547,MATCH($D521,$G522:$G$547,0)))","v":35000},null,null,{"$f":"IF($I521>$D521,INDEX(BA$485:BA520,MATCH($D521,$G$485:$G520,0)),INDEX(BA522:BA$547,MATCH($D521,$G522:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I521>$D521,INDEX(BB$485:BB520,MATCH($D521,$G$485:$G520,0)),INDEX(BB522:BB$547,MATCH($D521,$G522:$G$547,0)))","v":1},0,16786.300094985181]
[null,null,12.2,10.199999999999999,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I522)),ABS($F$422:$F$484-I522),0))","v":10},0,0,0,12,12,{"$f":"IF($I522>$D522,INDEX(K$485:K521,MATCH($D522,$G$485:$G521,0)),INDEX(K523:K$547,MATCH($D522,$G523:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I522>$D522,INDEX(L$485:L521,MATCH($D522,$G$485:$G521,0)),INDEX(L523:L$547,MATCH($D522,$G523:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I522>$D522,INDEX(M$485:M521,MATCH($D522,$G$485:$G521,0)),INDEX(M523:M$547,MATCH($D522,$G523:$G$547,0)))","v":"Touran van"},{"$f":"IF($I522>$D522,INDEX(N$485:N521,MATCH($D522,$G$485:$G521,0)),INDEX(N523:N$547,MATCH($D522,$G523:$G$547,0)))","v":"2,0 tdi aut."},{"$f":"IF($I522>$D522,INDEX(O$485:O521,MATCH($D522,$G$485:$G521,0)),INDEX(O523:O$547,MATCH($D522,$G523:$G$547,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I522,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":52.192450415729802},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I522,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":15744.328933855142},{"$f":"IF($I522>$D522,INDEX(V$485:V521,MATCH($D522,$G$485:$G521,0)),INDEX(V523:V$547,MATCH($D522,$G523:$G$547,0)))","v":175447.99999999977},{"$f":"IF($I522>$D522,INDEX(W$485:W521,MATCH($D522,$G$485:$G521,0)),INDEX(W523:W$547,MATCH($D522,$G523:$G$547,0)))","v":51031.999999999913},{"$f":"IF($I522>$D522,INDEX(X$485:X521,MATCH($D522,$G$485:$G521,0)),INDEX(X523:X$547,MATCH($D522,$G523:$G$547,0)))","v":282520},{"$f":"IF($I522>$D522,INDEX(Y$485:Y521,MATCH($D522,$G$485:$G521,0)),INDEX(Y523:Y$547,MATCH($D522,$G523:$G$547,0)))","v":13.4},{"$f":"IF($I522>$D522,INDEX(Z$485:Z521,MATCH($D522,$G$485:$G521,0)),INDEX(Z523:Z$547,MATCH($D522,$G523:$G$547,0)))","v":1665},5.2388493465360578E-2,null,null,null,null,{"$f":"IF($I522>$D522,INDEX(AF$485:AF521,MATCH($D522,$G$485:$G521,0)),INDEX(AF523:AF$547,MATCH($D522,$G523:$G$547,0)))","v":4.6116631571620229E-2},{"$f":"IF($I522>$D522,INDEX(AG$485:AG521,MATCH($D522,$G$485:$G521,0)),INDEX(AG523:AG$547,MATCH($D522,$G523:$G$547,0)))","v":1},{"$f":"IF($I522>$D522,INDEX(AH$485:AH521,MATCH($D522,$G$485:$G521,0)),INDEX(AH523:AH$547,MATCH($D522,$G523:$G$547,0)))","v":0},{"$f":"IF($I522>$D522,INDEX(AI$485:AI521,MATCH($D522,$G$485:$G521,0)),INDEX(AI523:AI$547,MATCH($D522,$G523:$G$547,0)))","v":0},null,null,{"$f":"IF($I522>$D522,INDEX(AL$485:AL521,MATCH($D522,$G$485:$G521,0)),INDEX(AL523:AL$547,MATCH($D522,$G523:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I522>$D522,INDEX(AT$485:AT521,MATCH($D522,$G$485:$G521,0)),INDEX(AT523:AT$547,MATCH($D522,$G523:$G$547,0)))","v":70263},{"$f":"IF($I522>$D522,INDEX(AU$485:AU521,MATCH($D522,$G$485:$G521,0)),INDEX(AU523:AU$547,MATCH($D522,$G523:$G$547,0)))","v":760},{"$f":"IF($I522>$D522,INDEX(AV$485:AV521,MATCH($D522,$G$485:$G521,0)),INDEX(AV523:AV$547,MATCH($D522,$G523:$G$547,0)))","v":0},{"$f":"IF($I522>$D522,INDEX(AW$485:AW521,MATCH($D522,$G$485:$G521,0)),INDEX(AW523:AW$547,MATCH($D522,$G523:$G$547,0)))","v":4},{"$f":"IF($I522>$D522,INDEX(AX$485:AX521,MATCH($D522,$G$485:$G521,0)),INDEX(AX523:AX$547,MATCH($D522,$G523:$G$547,0)))","v":35000},null,null,{"$f":"IF($I522>$D522,INDEX(BA$485:BA521,MATCH($D522,$G$485:$G521,0)),INDEX(BA523:BA$547,MATCH($D522,$G523:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I522>$D522,INDEX(BB$485:BB521,MATCH($D522,$G$485:$G521,0)),INDEX(BB523:BB$547,MATCH($D522,$G523:$G$547,0)))","v":1},0,17168.199697879405]
[null,null,12.3,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I523)),ABS($F$422:$F$484-I523),0))","v":10},0,0,0,12,12,{"$f":"IF($I523>$D523,INDEX(K$485:K522,MATCH($D523,$G$485:$G522,0)),INDEX(K524:K$547,MATCH($D523,$G524:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I523>$D523,INDEX(L$485:L522,MATCH($D523,$G$485:$G522,0)),INDEX(L524:L$547,MATCH($D523,$G524:$G$547,0)))","v":"Fiat"},{"$f":"IF($I523>$D523,INDEX(M$485:M522,MATCH($D523,$G$485:$G522,0)),INDEX(M524:M$547,MATCH($D523,$G524:$G$547,0)))","v":"Dobló cargo"},{"$f":"IF($I523>$D523,INDEX(N$485:N522,MATCH($D523,$G$485:$G522,0)),INDEX(N524:N$547,MATCH($D523,$G524:$G$547,0)))","v":"1,3 mjt"},{"$f":"IF($I523>$D523,INDEX(O$485:O522,MATCH($D523,$G$485:$G522,0)),INDEX(O524:O$547,MATCH($D523,$G524:$G$547,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I523,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":52.192450415729802},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I523,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":15744.328933855142},{"$f":"IF($I523>$D523,INDEX(V$485:V522,MATCH($D523,$G$485:$G522,0)),INDEX(V524:V$547,MATCH($D523,$G524:$G$547,0)))","v":104906.46153846153},{"$f":"IF($I523>$D523,INDEX(W$485:W522,MATCH($D523,$G$485:$G522,0)),INDEX(W524:W$547,MATCH($D523,$G524:$G$547,0)))","v":24578.923076923071},{"$f":"IF($I523>$D523,INDEX(X$485:X522,MATCH($D523,$G$485:$G522,0)),INDEX(X524:X$547,MATCH($D523,$G524:$G$547,0)))","v":282520},{"$f":"IF($I523>$D523,INDEX(Y$485:Y522,MATCH($D523,$G$485:$G522,0)),INDEX(Y524:Y$547,MATCH($D523,$G524:$G$547,0)))","v":13.4},{"$f":"IF($I523>$D523,INDEX(Z$485:Z522,MATCH($D523,$G$485:$G522,0)),INDEX(Z524:Z$547,MATCH($D523,$G524:$G$547,0)))","v":1665},5.7787934710894072E-2,null,null,null,null,{"$f":"IF($I523>$D523,INDEX(AF$485:AF522,MATCH($D523,$G$485:$G522,0)),INDEX(AF524:AF$547,MATCH($D523,$G524:$G$547,0)))","v":5.0869660837054645E-2},{"$f":"IF($I523>$D523,INDEX(AG$485:AG522,MATCH($D523,$G$485:$G522,0)),INDEX(AG524:AG$547,MATCH($D523,$G524:$G$547,0)))","v":1},{"$f":"IF($I523>$D523,INDEX(AH$485:AH522,MATCH($D523,$G$485:$G522,0)),INDEX(AH524:AH$547,MATCH($D523,$G524:$G$547,0)))","v":0},{"$f":"IF($I523>$D523,INDEX(AI$485:AI522,MATCH($D523,$G$485:$G522,0)),INDEX(AI524:AI$547,MATCH($D523,$G524:$G$547,0)))","v":0},null,null,{"$f":"IF($I523>$D523,INDEX(AL$485:AL522,MATCH($D523,$G$485:$G522,0)),INDEX(AL524:AL$547,MATCH($D523,$G524:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I523>$D523,INDEX(AT$485:AT522,MATCH($D523,$G$485:$G522,0)),INDEX(AT524:AT$547,MATCH($D523,$G524:$G$547,0)))","v":70263},{"$f":"IF($I523>$D523,INDEX(AU$485:AU522,MATCH($D523,$G$485:$G522,0)),INDEX(AU524:AU$547,MATCH($D523,$G524:$G$547,0)))","v":760},{"$f":"IF($I523>$D523,INDEX(AV$485:AV522,MATCH($D523,$G$485:$G522,0)),INDEX(AV524:AV$547,MATCH($D523,$G524:$G$547,0)))","v":0},{"$f":"IF($I523>$D523,INDEX(AW$485:AW522,MATCH($D523,$G$485:$G522,0)),INDEX(AW524:AW$547,MATCH($D523,$G524:$G$547,0)))","v":4},{"$f":"IF($I523>$D523,INDEX(AX$485:AX522,MATCH($D523,$G$485:$G522,0)),INDEX(AX524:AX$547,MATCH($D523,$G524:$G$547,0)))","v":35000},null,null,{"$f":"IF($I523>$D523,INDEX(BA$485:BA522,MATCH($D523,$G$485:$G522,0)),INDEX(BA524:BA$547,MATCH($D523,$G524:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I523>$D523,INDEX(BB$485:BB522,MATCH($D523,$G$485:$G522,0)),INDEX(BB524:BB$547,MATCH($D523,$G524:$G$547,0)))","v":1},0,10265.463734498058]
[null,null,13.1,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I524)),ABS($F$422:$F$484-I524),0))","v":14},0,0,0,13,13,{"$f":"IF($I524>$D524,INDEX(K$485:K523,MATCH($D524,$G$485:$G523,0)),INDEX(K525:K$547,MATCH($D524,$G525:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I524>$D524,INDEX(L$485:L523,MATCH($D524,$G$485:$G523,0)),INDEX(L525:L$547,MATCH($D524,$G525:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I524>$D524,INDEX(M$485:M523,MATCH($D524,$G$485:$G523,0)),INDEX(M525:M$547,MATCH($D524,$G525:$G$547,0)))","v":"Touran van"},{"$f":"IF($I524>$D524,INDEX(N$485:N523,MATCH($D524,$G$485:$G523,0)),INDEX(N525:N$547,MATCH($D524,$G525:$G$547,0)))","v":"2,0 tdi aut."},{"$f":"IF($I524>$D524,INDEX(O$485:O523,MATCH($D524,$G$485:$G523,0)),INDEX(O525:O$547,MATCH($D524,$G525:$G$547,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I524,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":89.541840263094045},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I524,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":15051.578460765513},{"$f":"IF($I524>$D524,INDEX(V$485:V523,MATCH($D524,$G$485:$G523,0)),INDEX(V525:V$547,MATCH($D524,$G525:$G$547,0)))","v":155324.92307692309},{"$f":"IF($I524>$D524,INDEX(W$485:W523,MATCH($D524,$G$485:$G523,0)),INDEX(W525:W$547,MATCH($D524,$G525:$G$547,0)))","v":43566.846153846163},{"$f":"IF($I524>$D524,INDEX(X$485:X523,MATCH($D524,$G$485:$G523,0)),INDEX(X525:X$547,MATCH($D524,$G525:$G$547,0)))","v":282520},{"$f":"IF($I524>$D524,INDEX(Y$485:Y523,MATCH($D524,$G$485:$G523,0)),INDEX(Y525:Y$547,MATCH($D524,$G525:$G$547,0)))","v":13.4},{"$f":"IF($I524>$D524,INDEX(Z$485:Z523,MATCH($D524,$G$485:$G523,0)),INDEX(Z525:Z$547,MATCH($D524,$G525:$G$547,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I524>$D524,INDEX(AF$485:AF523,MATCH($D524,$G$485:$G523,0)),INDEX(AF525:AF$547,MATCH($D524,$G525:$G$547,0)))","v":8.8943509092456324E-2},{"$f":"IF($I524>$D524,INDEX(AG$485:AG523,MATCH($D524,$G$485:$G523,0)),INDEX(AG525:AG$547,MATCH($D524,$G525:$G$547,0)))","v":1},{"$f":"IF($I524>$D524,INDEX(AH$485:AH523,MATCH($D524,$G$485:$G523,0)),INDEX(AH525:AH$547,MATCH($D524,$G525:$G$547,0)))","v":0},{"$f":"IF($I524>$D524,INDEX(AI$485:AI523,MATCH($D524,$G$485:$G523,0)),INDEX(AI525:AI$547,MATCH($D524,$G525:$G$547,0)))","v":0},null,null,{"$f":"IF($I524>$D524,INDEX(AL$485:AL523,MATCH($D524,$G$485:$G523,0)),INDEX(AL525:AL$547,MATCH($D524,$G525:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I524>$D524,INDEX(AT$485:AT523,MATCH($D524,$G$485:$G523,0)),INDEX(AT525:AT$547,MATCH($D524,$G525:$G$547,0)))","v":70263},{"$f":"IF($I524>$D524,INDEX(AU$485:AU523,MATCH($D524,$G$485:$G523,0)),INDEX(AU525:AU$547,MATCH($D524,$G525:$G$547,0)))","v":760},{"$f":"IF($I524>$D524,INDEX(AV$485:AV523,MATCH($D524,$G$485:$G523,0)),INDEX(AV525:AV$547,MATCH($D524,$G525:$G$547,0)))","v":0},{"$f":"IF($I524>$D524,INDEX(AW$485:AW523,MATCH($D524,$G$485:$G523,0)),INDEX(AW525:AW$547,MATCH($D524,$G525:$G$547,0)))","v":4},{"$f":"IF($I524>$D524,INDEX(AX$485:AX523,MATCH($D524,$G$485:$G523,0)),INDEX(AX525:AX$547,MATCH($D524,$G525:$G$547,0)))","v":35000},null,null,{"$f":"IF($I524>$D524,INDEX(BA$485:BA523,MATCH($D524,$G$485:$G523,0)),INDEX(BA525:BA$547,MATCH($D524,$G525:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I524>$D524,INDEX(BB$485:BB523,MATCH($D524,$G$485:$G523,0)),INDEX(BB525:BB$547,MATCH($D524,$G525:$G$547,0)))","v":1},0,15199.086324394561]
[null,null,13.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I525)),ABS($F$422:$F$484-I525),0))","v":14},0,0,0,13,13,{"$f":"IF($I525>$D525,INDEX(K$485:K524,MATCH($D525,$G$485:$G524,0)),INDEX(K526:K$547,MATCH($D525,$G526:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I525>$D525,INDEX(L$485:L524,MATCH($D525,$G$485:$G524,0)),INDEX(L526:L$547,MATCH($D525,$G526:$G$547,0)))","v":"Ford"},{"$f":"IF($I525>$D525,INDEX(M$485:M524,MATCH($D525,$G$485:$G524,0)),INDEX(M526:M$547,MATCH($D525,$G526:$G$547,0)))","v":"Transit"},{"$f":"IF($I525>$D525,INDEX(N$485:N524,MATCH($D525,$G$485:$G524,0)),INDEX(N526:N$547,MATCH($D525,$G526:$G$547,0)))","v":"280 s 2,2 tdci"},{"$f":"IF($I525>$D525,INDEX(O$485:O524,MATCH($D525,$G$485:$G524,0)),INDEX(O526:O$547,MATCH($D525,$G526:$G$547,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I525,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":89.541840263094045},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I525,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":15051.578460765513},{"$f":"IF($I525>$D525,INDEX(V$485:V524,MATCH($D525,$G$485:$G524,0)),INDEX(V526:V$547,MATCH($D525,$G526:$G$547,0)))","v":131139.07692307691},{"$f":"IF($I525>$D525,INDEX(W$485:W524,MATCH($D525,$G$485:$G524,0)),INDEX(W526:W$547,MATCH($D525,$G526:$G$547,0)))","v":34497.153846153837},{"$f":"IF($I525>$D525,INDEX(X$485:X524,MATCH($D525,$G$485:$G524,0)),INDEX(X526:X$547,MATCH($D525,$G526:$G$547,0)))","v":282520},{"$f":"IF($I525>$D525,INDEX(Y$485:Y524,MATCH($D525,$G$485:$G524,0)),INDEX(Y526:Y$547,MATCH($D525,$G526:$G$547,0)))","v":13.4},{"$f":"IF($I525>$D525,INDEX(Z$485:Z524,MATCH($D525,$G$485:$G524,0)),INDEX(Z526:Z$547,MATCH($D525,$G526:$G$547,0)))","v":1665},9.6503556778467517E-2,null,null,null,null,{"$f":"IF($I525>$D525,INDEX(AF$485:AF524,MATCH($D525,$G$485:$G524,0)),INDEX(AF526:AF$547,MATCH($D525,$G526:$G$547,0)))","v":8.4950314065552396E-2},{"$f":"IF($I525>$D525,INDEX(AG$485:AG524,MATCH($D525,$G$485:$G524,0)),INDEX(AG526:AG$547,MATCH($D525,$G526:$G$547,0)))","v":1},{"$f":"IF($I525>$D525,INDEX(AH$485:AH524,MATCH($D525,$G$485:$G524,0)),INDEX(AH526:AH$547,MATCH($D525,$G526:$G$547,0)))","v":0},{"$f":"IF($I525>$D525,INDEX(AI$485:AI524,MATCH($D525,$G$485:$G524,0)),INDEX(AI526:AI$547,MATCH($D525,$G526:$G$547,0)))","v":0},null,null,{"$f":"IF($I525>$D525,INDEX(AL$485:AL524,MATCH($D525,$G$485:$G524,0)),INDEX(AL526:AL$547,MATCH($D525,$G526:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I525>$D525,INDEX(AT$485:AT524,MATCH($D525,$G$485:$G524,0)),INDEX(AT526:AT$547,MATCH($D525,$G526:$G$547,0)))","v":70263},{"$f":"IF($I525>$D525,INDEX(AU$485:AU524,MATCH($D525,$G$485:$G524,0)),INDEX(AU526:AU$547,MATCH($D525,$G526:$G$547,0)))","v":760},{"$f":"IF($I525>$D525,INDEX(AV$485:AV524,MATCH($D525,$G$485:$G524,0)),INDEX(AV526:AV$547,MATCH($D525,$G526:$G$547,0)))","v":0},{"$f":"IF($I525>$D525,INDEX(AW$485:AW524,MATCH($D525,$G$485:$G524,0)),INDEX(AW526:AW$547,MATCH($D525,$G526:$G$547,0)))","v":4},{"$f":"IF($I525>$D525,INDEX(AX$485:AX524,MATCH($D525,$G$485:$G524,0)),INDEX(AX526:AX$547,MATCH($D525,$G526:$G$547,0)))","v":35000},null,null,{"$f":"IF($I525>$D525,INDEX(BA$485:BA524,MATCH($D525,$G$485:$G524,0)),INDEX(BA526:BA$547,MATCH($D525,$G526:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I525>$D525,INDEX(BB$485:BB524,MATCH($D525,$G$485:$G524,0)),INDEX(BB526:BB$547,MATCH($D525,$G526:$G$547,0)))","v":1},0,12832.416789082554]
[null,null,13.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I526)),ABS($F$422:$F$484-I526),0))","v":14},0,0,0,13,13,{"$f":"IF($I526>$D526,INDEX(K$485:K525,MATCH($D526,$G$485:$G525,0)),INDEX(K527:K$547,MATCH($D526,$G527:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I526>$D526,INDEX(L$485:L525,MATCH($D526,$G$485:$G525,0)),INDEX(L527:L$547,MATCH($D526,$G527:$G$547,0)))","v":"Toyota"},{"$f":"IF($I526>$D526,INDEX(M$485:M525,MATCH($D526,$G$485:$G525,0)),INDEX(M527:M$547,MATCH($D526,$G527:$G$547,0)))","v":"Corolla verso"},{"$f":"IF($I526>$D526,INDEX(N$485:N525,MATCH($D526,$G$485:$G525,0)),INDEX(N527:N$547,MATCH($D526,$G527:$G$547,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I526>$D526,INDEX(O$485:O525,MATCH($D526,$G$485:$G525,0)),INDEX(O527:O$547,MATCH($D526,$G527:$G$547,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I526,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":89.541840263094045},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I526,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":15051.578460765513},{"$f":"IF($I526>$D526,INDEX(V$485:V525,MATCH($D526,$G$485:$G525,0)),INDEX(V527:V$547,MATCH($D526,$G527:$G$547,0)))","v":148071.38461538439},{"$f":"IF($I526>$D526,INDEX(W$485:W525,MATCH($D526,$G$485:$G525,0)),INDEX(W527:W$547,MATCH($D526,$G527:$G$547,0)))","v":40846.769230769147},{"$f":"IF($I526>$D526,INDEX(X$485:X525,MATCH($D526,$G$485:$G525,0)),INDEX(X527:X$547,MATCH($D526,$G527:$G$547,0)))","v":282520},{"$f":"IF($I526>$D526,INDEX(Y$485:Y525,MATCH($D526,$G$485:$G525,0)),INDEX(Y527:Y$547,MATCH($D526,$G527:$G$547,0)))","v":13.4},{"$f":"IF($I526>$D526,INDEX(Z$485:Z525,MATCH($D526,$G$485:$G525,0)),INDEX(Z527:Z$547,MATCH($D526,$G527:$G$547,0)))","v":1665},0.10631663450946911,null,null,null,null,{"$f":"IF($I526>$D526,INDEX(AF$485:AF525,MATCH($D526,$G$485:$G525,0)),INDEX(AF527:AF$547,MATCH($D526,$G527:$G$547,0)))","v":9.3588586716081973E-2},{"$f":"IF($I526>$D526,INDEX(AG$485:AG525,MATCH($D526,$G$485:$G525,0)),INDEX(AG527:AG$547,MATCH($D526,$G527:$G$547,0)))","v":1},{"$f":"IF($I526>$D526,INDEX(AH$485:AH525,MATCH($D526,$G$485:$G525,0)),INDEX(AH527:AH$547,MATCH($D526,$G527:$G$547,0)))","v":0},{"$f":"IF($I526>$D526,INDEX(AI$485:AI525,MATCH($D526,$G$485:$G525,0)),INDEX(AI527:AI$547,MATCH($D526,$G527:$G$547,0)))","v":0},null,null,{"$f":"IF($I526>$D526,INDEX(AL$485:AL525,MATCH($D526,$G$485:$G525,0)),INDEX(AL527:AL$547,MATCH($D526,$G527:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I526>$D526,INDEX(AT$485:AT525,MATCH($D526,$G$485:$G525,0)),INDEX(AT527:AT$547,MATCH($D526,$G527:$G$547,0)))","v":70263},{"$f":"IF($I526>$D526,INDEX(AU$485:AU525,MATCH($D526,$G$485:$G525,0)),INDEX(AU527:AU$547,MATCH($D526,$G527:$G$547,0)))","v":760},{"$f":"IF($I526>$D526,INDEX(AV$485:AV525,MATCH($D526,$G$485:$G525,0)),INDEX(AV527:AV$547,MATCH($D526,$G527:$G$547,0)))","v":0},{"$f":"IF($I526>$D526,INDEX(AW$485:AW525,MATCH($D526,$G$485:$G525,0)),INDEX(AW527:AW$547,MATCH($D526,$G527:$G$547,0)))","v":4},{"$f":"IF($I526>$D526,INDEX(AX$485:AX525,MATCH($D526,$G$485:$G525,0)),INDEX(AX527:AX$547,MATCH($D526,$G527:$G$547,0)))","v":35000},null,null,{"$f":"IF($I526>$D526,INDEX(BA$485:BA525,MATCH($D526,$G$485:$G525,0)),INDEX(BA527:BA$547,MATCH($D526,$G527:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I526>$D526,INDEX(BB$485:BB525,MATCH($D526,$G$485:$G525,0)),INDEX(BB527:BB$547,MATCH($D526,$G527:$G$547,0)))","v":1},0,14489.302246924623]
[null,null,14.1,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I527)),ABS($F$422:$F$484-I527),0))","v":14},14,14.1,1,14,14,"Mellem varebil, diesel ","Volkswagen","Touran van","2,0 tdi aut.",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I527,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":102.12092603326656},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I527,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":14389.309008491835},155324.92307692309,43566.846153846163,282520,13.4,1665,0.10103982632903037,null,null,null,null,8.8943509092456324E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},760,0,4,35000,null,null,{"$f":"'Fælles forudsætninger'!G60","v":1.1359999999999999},{"$f":"'Fælles forudsætninger'!L60","v":1},0,15199.086324394561]
[null,null,14.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I528)),ABS($F$422:$F$484-I528),0))","v":14},14,14.2,1,14,14,{"$f":"K527","v":"Mellem varebil, diesel "},"Ford","Transit","280 s 2,2 tdci",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I528,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":102.12092603326656},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I528,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":14389.309008491835},131139.07692307691,34497.153846153837,282520,13.4,1665,9.6503556778467517E-2,null,null,null,null,8.4950314065552396E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},760,0,4,35000,null,null,{"$f":"BA527","v":1.1359999999999999},{"$f":"BB527","v":1},0,12832.416789082554]
[null,null,14.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I529)),ABS($F$422:$F$484-I529),0))","v":14},14,14.3,1,14,14,{"$f":"K528","v":"Mellem varebil, diesel "},"Toyota","Corolla verso","2,2 d-4d sports van",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I529,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":102.12092603326656},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I529,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":14389.309008491835},148071.38461538439,40846.769230769147,282520,13.4,1665,0.10631663450946911,null,null,null,null,9.3588586716081973E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},760,0,4,35000,null,null,{"$f":"BA528","v":1.1359999999999999},{"$f":"BB528","v":1},0,14489.302246924623]
[null,null,15.1,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I530)),ABS($F$422:$F$484-I530),0))","v":14},0,0,0,15,15,{"$f":"IF($I530>$D530,INDEX(K$485:K529,MATCH($D530,$G$485:$G529,0)),INDEX(K531:K$547,MATCH($D530,$G531:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I530>$D530,INDEX(L$485:L529,MATCH($D530,$G$485:$G529,0)),INDEX(L531:L$547,MATCH($D530,$G531:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I530>$D530,INDEX(M$485:M529,MATCH($D530,$G$485:$G529,0)),INDEX(M531:M$547,MATCH($D530,$G531:$G$547,0)))","v":"Touran van"},{"$f":"IF($I530>$D530,INDEX(N$485:N529,MATCH($D530,$G$485:$G529,0)),INDEX(N531:N$547,MATCH($D530,$G531:$G$547,0)))","v":"2,0 tdi aut."},{"$f":"IF($I530>$D530,INDEX(O$485:O529,MATCH($D530,$G$485:$G529,0)),INDEX(O531:O$547,MATCH($D530,$G531:$G$547,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I530,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":64.158820778119235},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I530,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13756.179412118188},{"$f":"IF($I530>$D530,INDEX(V$485:V529,MATCH($D530,$G$485:$G529,0)),INDEX(V531:V$547,MATCH($D530,$G531:$G$547,0)))","v":155324.92307692309},{"$f":"IF($I530>$D530,INDEX(W$485:W529,MATCH($D530,$G$485:$G529,0)),INDEX(W531:W$547,MATCH($D530,$G531:$G$547,0)))","v":43566.846153846163},{"$f":"IF($I530>$D530,INDEX(X$485:X529,MATCH($D530,$G$485:$G529,0)),INDEX(X531:X$547,MATCH($D530,$G531:$G$547,0)))","v":282520},{"$f":"IF($I530>$D530,INDEX(Y$485:Y529,MATCH($D530,$G$485:$G529,0)),INDEX(Y531:Y$547,MATCH($D530,$G531:$G$547,0)))","v":13.4},{"$f":"IF($I530>$D530,INDEX(Z$485:Z529,MATCH($D530,$G$485:$G529,0)),INDEX(Z531:Z$547,MATCH($D530,$G531:$G$547,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I530>$D530,INDEX(AF$485:AF529,MATCH($D530,$G$485:$G529,0)),INDEX(AF531:AF$547,MATCH($D530,$G531:$G$547,0)))","v":8.8943509092456324E-2},{"$f":"IF($I530>$D530,INDEX(AG$485:AG529,MATCH($D530,$G$485:$G529,0)),INDEX(AG531:AG$547,MATCH($D530,$G531:$G$547,0)))","v":1},{"$f":"IF($I530>$D530,INDEX(AH$485:AH529,MATCH($D530,$G$485:$G529,0)),INDEX(AH531:AH$547,MATCH($D530,$G531:$G$547,0)))","v":0},{"$f":"IF($I530>$D530,INDEX(AI$485:AI529,MATCH($D530,$G$485:$G529,0)),INDEX(AI531:AI$547,MATCH($D530,$G531:$G$547,0)))","v":0},null,null,{"$f":"IF($I530>$D530,INDEX(AL$485:AL529,MATCH($D530,$G$485:$G529,0)),INDEX(AL531:AL$547,MATCH($D530,$G531:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I530>$D530,INDEX(AT$485:AT529,MATCH($D530,$G$485:$G529,0)),INDEX(AT531:AT$547,MATCH($D530,$G531:$G$547,0)))","v":70263},{"$f":"IF($I530>$D530,INDEX(AU$485:AU529,MATCH($D530,$G$485:$G529,0)),INDEX(AU531:AU$547,MATCH($D530,$G531:$G$547,0)))","v":760},{"$f":"IF($I530>$D530,INDEX(AV$485:AV529,MATCH($D530,$G$485:$G529,0)),INDEX(AV531:AV$547,MATCH($D530,$G531:$G$547,0)))","v":0},{"$f":"IF($I530>$D530,INDEX(AW$485:AW529,MATCH($D530,$G$485:$G529,0)),INDEX(AW531:AW$547,MATCH($D530,$G531:$G$547,0)))","v":4},{"$f":"IF($I530>$D530,INDEX(AX$485:AX529,MATCH($D530,$G$485:$G529,0)),INDEX(AX531:AX$547,MATCH($D530,$G531:$G$547,0)))","v":35000},null,null,{"$f":"IF($I530>$D530,INDEX(BA$485:BA529,MATCH($D530,$G$485:$G529,0)),INDEX(BA531:BA$547,MATCH($D530,$G531:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I530>$D530,INDEX(BB$485:BB529,MATCH($D530,$G$485:$G529,0)),INDEX(BB531:BB$547,MATCH($D530,$G531:$G$547,0)))","v":1},0,15199.086324394561]
[null,null,15.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I531)),ABS($F$422:$F$484-I531),0))","v":14},0,0,0,15,15,{"$f":"IF($I531>$D531,INDEX(K$485:K530,MATCH($D531,$G$485:$G530,0)),INDEX(K532:K$547,MATCH($D531,$G532:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I531>$D531,INDEX(L$485:L530,MATCH($D531,$G$485:$G530,0)),INDEX(L532:L$547,MATCH($D531,$G532:$G$547,0)))","v":"Ford"},{"$f":"IF($I531>$D531,INDEX(M$485:M530,MATCH($D531,$G$485:$G530,0)),INDEX(M532:M$547,MATCH($D531,$G532:$G$547,0)))","v":"Transit"},{"$f":"IF($I531>$D531,INDEX(N$485:N530,MATCH($D531,$G$485:$G530,0)),INDEX(N532:N$547,MATCH($D531,$G532:$G$547,0)))","v":"280 s 2,2 tdci"},{"$f":"IF($I531>$D531,INDEX(O$485:O530,MATCH($D531,$G$485:$G530,0)),INDEX(O532:O$547,MATCH($D531,$G532:$G$547,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I531,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":64.158820778119235},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I531,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13756.179412118188},{"$f":"IF($I531>$D531,INDEX(V$485:V530,MATCH($D531,$G$485:$G530,0)),INDEX(V532:V$547,MATCH($D531,$G532:$G$547,0)))","v":131139.07692307691},{"$f":"IF($I531>$D531,INDEX(W$485:W530,MATCH($D531,$G$485:$G530,0)),INDEX(W532:W$547,MATCH($D531,$G532:$G$547,0)))","v":34497.153846153837},{"$f":"IF($I531>$D531,INDEX(X$485:X530,MATCH($D531,$G$485:$G530,0)),INDEX(X532:X$547,MATCH($D531,$G532:$G$547,0)))","v":282520},{"$f":"IF($I531>$D531,INDEX(Y$485:Y530,MATCH($D531,$G$485:$G530,0)),INDEX(Y532:Y$547,MATCH($D531,$G532:$G$547,0)))","v":13.4},{"$f":"IF($I531>$D531,INDEX(Z$485:Z530,MATCH($D531,$G$485:$G530,0)),INDEX(Z532:Z$547,MATCH($D531,$G532:$G$547,0)))","v":1665},9.6503556778467517E-2,null,null,null,null,{"$f":"IF($I531>$D531,INDEX(AF$485:AF530,MATCH($D531,$G$485:$G530,0)),INDEX(AF532:AF$547,MATCH($D531,$G532:$G$547,0)))","v":8.4950314065552396E-2},{"$f":"IF($I531>$D531,INDEX(AG$485:AG530,MATCH($D531,$G$485:$G530,0)),INDEX(AG532:AG$547,MATCH($D531,$G532:$G$547,0)))","v":1},{"$f":"IF($I531>$D531,INDEX(AH$485:AH530,MATCH($D531,$G$485:$G530,0)),INDEX(AH532:AH$547,MATCH($D531,$G532:$G$547,0)))","v":0},{"$f":"IF($I531>$D531,INDEX(AI$485:AI530,MATCH($D531,$G$485:$G530,0)),INDEX(AI532:AI$547,MATCH($D531,$G532:$G$547,0)))","v":0},null,null,{"$f":"IF($I531>$D531,INDEX(AL$485:AL530,MATCH($D531,$G$485:$G530,0)),INDEX(AL532:AL$547,MATCH($D531,$G532:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I531>$D531,INDEX(AT$485:AT530,MATCH($D531,$G$485:$G530,0)),INDEX(AT532:AT$547,MATCH($D531,$G532:$G$547,0)))","v":70263},{"$f":"IF($I531>$D531,INDEX(AU$485:AU530,MATCH($D531,$G$485:$G530,0)),INDEX(AU532:AU$547,MATCH($D531,$G532:$G$547,0)))","v":760},{"$f":"IF($I531>$D531,INDEX(AV$485:AV530,MATCH($D531,$G$485:$G530,0)),INDEX(AV532:AV$547,MATCH($D531,$G532:$G$547,0)))","v":0},{"$f":"IF($I531>$D531,INDEX(AW$485:AW530,MATCH($D531,$G$485:$G530,0)),INDEX(AW532:AW$547,MATCH($D531,$G532:$G$547,0)))","v":4},{"$f":"IF($I531>$D531,INDEX(AX$485:AX530,MATCH($D531,$G$485:$G530,0)),INDEX(AX532:AX$547,MATCH($D531,$G532:$G$547,0)))","v":35000},null,null,{"$f":"IF($I531>$D531,INDEX(BA$485:BA530,MATCH($D531,$G$485:$G530,0)),INDEX(BA532:BA$547,MATCH($D531,$G532:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I531>$D531,INDEX(BB$485:BB530,MATCH($D531,$G$485:$G530,0)),INDEX(BB532:BB$547,MATCH($D531,$G532:$G$547,0)))","v":1},0,12832.416789082554]
[null,null,15.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I532)),ABS($F$422:$F$484-I532),0))","v":14},0,0,0,15,15,{"$f":"IF($I532>$D532,INDEX(K$485:K531,MATCH($D532,$G$485:$G531,0)),INDEX(K533:K$547,MATCH($D532,$G533:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I532>$D532,INDEX(L$485:L531,MATCH($D532,$G$485:$G531,0)),INDEX(L533:L$547,MATCH($D532,$G533:$G$547,0)))","v":"Toyota"},{"$f":"IF($I532>$D532,INDEX(M$485:M531,MATCH($D532,$G$485:$G531,0)),INDEX(M533:M$547,MATCH($D532,$G533:$G$547,0)))","v":"Corolla verso"},{"$f":"IF($I532>$D532,INDEX(N$485:N531,MATCH($D532,$G$485:$G531,0)),INDEX(N533:N$547,MATCH($D532,$G533:$G$547,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I532>$D532,INDEX(O$485:O531,MATCH($D532,$G$485:$G531,0)),INDEX(O533:O$547,MATCH($D532,$G533:$G$547,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I532,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":64.158820778119235},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I532,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13756.179412118188},{"$f":"IF($I532>$D532,INDEX(V$485:V531,MATCH($D532,$G$485:$G531,0)),INDEX(V533:V$547,MATCH($D532,$G533:$G$547,0)))","v":148071.38461538439},{"$f":"IF($I532>$D532,INDEX(W$485:W531,MATCH($D532,$G$485:$G531,0)),INDEX(W533:W$547,MATCH($D532,$G533:$G$547,0)))","v":40846.769230769147},{"$f":"IF($I532>$D532,INDEX(X$485:X531,MATCH($D532,$G$485:$G531,0)),INDEX(X533:X$547,MATCH($D532,$G533:$G$547,0)))","v":282520},{"$f":"IF($I532>$D532,INDEX(Y$485:Y531,MATCH($D532,$G$485:$G531,0)),INDEX(Y533:Y$547,MATCH($D532,$G533:$G$547,0)))","v":13.4},{"$f":"IF($I532>$D532,INDEX(Z$485:Z531,MATCH($D532,$G$485:$G531,0)),INDEX(Z533:Z$547,MATCH($D532,$G533:$G$547,0)))","v":1665},0.10631663450946911,null,null,null,null,{"$f":"IF($I532>$D532,INDEX(AF$485:AF531,MATCH($D532,$G$485:$G531,0)),INDEX(AF533:AF$547,MATCH($D532,$G533:$G$547,0)))","v":9.3588586716081973E-2},{"$f":"IF($I532>$D532,INDEX(AG$485:AG531,MATCH($D532,$G$485:$G531,0)),INDEX(AG533:AG$547,MATCH($D532,$G533:$G$547,0)))","v":1},{"$f":"IF($I532>$D532,INDEX(AH$485:AH531,MATCH($D532,$G$485:$G531,0)),INDEX(AH533:AH$547,MATCH($D532,$G533:$G$547,0)))","v":0},{"$f":"IF($I532>$D532,INDEX(AI$485:AI531,MATCH($D532,$G$485:$G531,0)),INDEX(AI533:AI$547,MATCH($D532,$G533:$G$547,0)))","v":0},null,null,{"$f":"IF($I532>$D532,INDEX(AL$485:AL531,MATCH($D532,$G$485:$G531,0)),INDEX(AL533:AL$547,MATCH($D532,$G533:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I532>$D532,INDEX(AT$485:AT531,MATCH($D532,$G$485:$G531,0)),INDEX(AT533:AT$547,MATCH($D532,$G533:$G$547,0)))","v":70263},{"$f":"IF($I532>$D532,INDEX(AU$485:AU531,MATCH($D532,$G$485:$G531,0)),INDEX(AU533:AU$547,MATCH($D532,$G533:$G$547,0)))","v":760},{"$f":"IF($I532>$D532,INDEX(AV$485:AV531,MATCH($D532,$G$485:$G531,0)),INDEX(AV533:AV$547,MATCH($D532,$G533:$G$547,0)))","v":0},{"$f":"IF($I532>$D532,INDEX(AW$485:AW531,MATCH($D532,$G$485:$G531,0)),INDEX(AW533:AW$547,MATCH($D532,$G533:$G$547,0)))","v":4},{"$f":"IF($I532>$D532,INDEX(AX$485:AX531,MATCH($D532,$G$485:$G531,0)),INDEX(AX533:AX$547,MATCH($D532,$G533:$G$547,0)))","v":35000},null,null,{"$f":"IF($I532>$D532,INDEX(BA$485:BA531,MATCH($D532,$G$485:$G531,0)),INDEX(BA533:BA$547,MATCH($D532,$G533:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I532>$D532,INDEX(BB$485:BB531,MATCH($D532,$G$485:$G531,0)),INDEX(BB533:BB$547,MATCH($D532,$G533:$G$547,0)))","v":1},0,14489.302246924623]
[null,null,16.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I533)),ABS($F$422:$F$484-I533),0))","v":14},0,0,0,16,16,{"$f":"IF($I533>$D533,INDEX(K$485:K532,MATCH($D533,$G$485:$G532,0)),INDEX(K534:K$547,MATCH($D533,$G534:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I533>$D533,INDEX(L$485:L532,MATCH($D533,$G$485:$G532,0)),INDEX(L534:L$547,MATCH($D533,$G534:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I533>$D533,INDEX(M$485:M532,MATCH($D533,$G$485:$G532,0)),INDEX(M534:M$547,MATCH($D533,$G534:$G$547,0)))","v":"Touran van"},{"$f":"IF($I533>$D533,INDEX(N$485:N532,MATCH($D533,$G$485:$G532,0)),INDEX(N534:N$547,MATCH($D533,$G534:$G$547,0)))","v":"2,0 tdi aut."},{"$f":"IF($I533>$D533,INDEX(O$485:O532,MATCH($D533,$G$485:$G532,0)),INDEX(O534:O$547,MATCH($D533,$G534:$G$547,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I533,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":39.1634025885593},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I533,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13150.90751798499},{"$f":"IF($I533>$D533,INDEX(V$485:V532,MATCH($D533,$G$485:$G532,0)),INDEX(V534:V$547,MATCH($D533,$G534:$G$547,0)))","v":155324.92307692309},{"$f":"IF($I533>$D533,INDEX(W$485:W532,MATCH($D533,$G$485:$G532,0)),INDEX(W534:W$547,MATCH($D533,$G534:$G$547,0)))","v":43566.846153846163},{"$f":"IF($I533>$D533,INDEX(X$485:X532,MATCH($D533,$G$485:$G532,0)),INDEX(X534:X$547,MATCH($D533,$G534:$G$547,0)))","v":282520},{"$f":"IF($I533>$D533,INDEX(Y$485:Y532,MATCH($D533,$G$485:$G532,0)),INDEX(Y534:Y$547,MATCH($D533,$G534:$G$547,0)))","v":13.4},{"$f":"IF($I533>$D533,INDEX(Z$485:Z532,MATCH($D533,$G$485:$G532,0)),INDEX(Z534:Z$547,MATCH($D533,$G534:$G$547,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I533>$D533,INDEX(AF$485:AF532,MATCH($D533,$G$485:$G532,0)),INDEX(AF534:AF$547,MATCH($D533,$G534:$G$547,0)))","v":8.8943509092456324E-2},{"$f":"IF($I533>$D533,INDEX(AG$485:AG532,MATCH($D533,$G$485:$G532,0)),INDEX(AG534:AG$547,MATCH($D533,$G534:$G$547,0)))","v":1},{"$f":"IF($I533>$D533,INDEX(AH$485:AH532,MATCH($D533,$G$485:$G532,0)),INDEX(AH534:AH$547,MATCH($D533,$G534:$G$547,0)))","v":0},{"$f":"IF($I533>$D533,INDEX(AI$485:AI532,MATCH($D533,$G$485:$G532,0)),INDEX(AI534:AI$547,MATCH($D533,$G534:$G$547,0)))","v":0},null,null,{"$f":"IF($I533>$D533,INDEX(AL$485:AL532,MATCH($D533,$G$485:$G532,0)),INDEX(AL534:AL$547,MATCH($D533,$G534:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I533>$D533,INDEX(AT$485:AT532,MATCH($D533,$G$485:$G532,0)),INDEX(AT534:AT$547,MATCH($D533,$G534:$G$547,0)))","v":70263},{"$f":"IF($I533>$D533,INDEX(AU$485:AU532,MATCH($D533,$G$485:$G532,0)),INDEX(AU534:AU$547,MATCH($D533,$G534:$G$547,0)))","v":760},{"$f":"IF($I533>$D533,INDEX(AV$485:AV532,MATCH($D533,$G$485:$G532,0)),INDEX(AV534:AV$547,MATCH($D533,$G534:$G$547,0)))","v":0},{"$f":"IF($I533>$D533,INDEX(AW$485:AW532,MATCH($D533,$G$485:$G532,0)),INDEX(AW534:AW$547,MATCH($D533,$G534:$G$547,0)))","v":4},{"$f":"IF($I533>$D533,INDEX(AX$485:AX532,MATCH($D533,$G$485:$G532,0)),INDEX(AX534:AX$547,MATCH($D533,$G534:$G$547,0)))","v":35000},null,null,{"$f":"IF($I533>$D533,INDEX(BA$485:BA532,MATCH($D533,$G$485:$G532,0)),INDEX(BA534:BA$547,MATCH($D533,$G534:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I533>$D533,INDEX(BB$485:BB532,MATCH($D533,$G$485:$G532,0)),INDEX(BB534:BB$547,MATCH($D533,$G534:$G$547,0)))","v":1},0,15199.086324394561]
[null,null,16.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I534)),ABS($F$422:$F$484-I534),0))","v":14},0,0,0,16,16,{"$f":"IF($I534>$D534,INDEX(K$485:K533,MATCH($D534,$G$485:$G533,0)),INDEX(K535:K$547,MATCH($D534,$G535:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I534>$D534,INDEX(L$485:L533,MATCH($D534,$G$485:$G533,0)),INDEX(L535:L$547,MATCH($D534,$G535:$G$547,0)))","v":"Ford"},{"$f":"IF($I534>$D534,INDEX(M$485:M533,MATCH($D534,$G$485:$G533,0)),INDEX(M535:M$547,MATCH($D534,$G535:$G$547,0)))","v":"Transit"},{"$f":"IF($I534>$D534,INDEX(N$485:N533,MATCH($D534,$G$485:$G533,0)),INDEX(N535:N$547,MATCH($D534,$G535:$G$547,0)))","v":"280 s 2,2 tdci"},{"$f":"IF($I534>$D534,INDEX(O$485:O533,MATCH($D534,$G$485:$G533,0)),INDEX(O535:O$547,MATCH($D534,$G535:$G$547,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I534,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":39.1634025885593},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I534,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13150.90751798499},{"$f":"IF($I534>$D534,INDEX(V$485:V533,MATCH($D534,$G$485:$G533,0)),INDEX(V535:V$547,MATCH($D534,$G535:$G$547,0)))","v":131139.07692307691},{"$f":"IF($I534>$D534,INDEX(W$485:W533,MATCH($D534,$G$485:$G533,0)),INDEX(W535:W$547,MATCH($D534,$G535:$G$547,0)))","v":34497.153846153837},{"$f":"IF($I534>$D534,INDEX(X$485:X533,MATCH($D534,$G$485:$G533,0)),INDEX(X535:X$547,MATCH($D534,$G535:$G$547,0)))","v":282520},{"$f":"IF($I534>$D534,INDEX(Y$485:Y533,MATCH($D534,$G$485:$G533,0)),INDEX(Y535:Y$547,MATCH($D534,$G535:$G$547,0)))","v":13.4},{"$f":"IF($I534>$D534,INDEX(Z$485:Z533,MATCH($D534,$G$485:$G533,0)),INDEX(Z535:Z$547,MATCH($D534,$G535:$G$547,0)))","v":1665},9.6503556778467517E-2,null,null,null,null,{"$f":"IF($I534>$D534,INDEX(AF$485:AF533,MATCH($D534,$G$485:$G533,0)),INDEX(AF535:AF$547,MATCH($D534,$G535:$G$547,0)))","v":8.4950314065552396E-2},{"$f":"IF($I534>$D534,INDEX(AG$485:AG533,MATCH($D534,$G$485:$G533,0)),INDEX(AG535:AG$547,MATCH($D534,$G535:$G$547,0)))","v":1},{"$f":"IF($I534>$D534,INDEX(AH$485:AH533,MATCH($D534,$G$485:$G533,0)),INDEX(AH535:AH$547,MATCH($D534,$G535:$G$547,0)))","v":0},{"$f":"IF($I534>$D534,INDEX(AI$485:AI533,MATCH($D534,$G$485:$G533,0)),INDEX(AI535:AI$547,MATCH($D534,$G535:$G$547,0)))","v":0},null,null,{"$f":"IF($I534>$D534,INDEX(AL$485:AL533,MATCH($D534,$G$485:$G533,0)),INDEX(AL535:AL$547,MATCH($D534,$G535:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I534>$D534,INDEX(AT$485:AT533,MATCH($D534,$G$485:$G533,0)),INDEX(AT535:AT$547,MATCH($D534,$G535:$G$547,0)))","v":70263},{"$f":"IF($I534>$D534,INDEX(AU$485:AU533,MATCH($D534,$G$485:$G533,0)),INDEX(AU535:AU$547,MATCH($D534,$G535:$G$547,0)))","v":760},{"$f":"IF($I534>$D534,INDEX(AV$485:AV533,MATCH($D534,$G$485:$G533,0)),INDEX(AV535:AV$547,MATCH($D534,$G535:$G$547,0)))","v":0},{"$f":"IF($I534>$D534,INDEX(AW$485:AW533,MATCH($D534,$G$485:$G533,0)),INDEX(AW535:AW$547,MATCH($D534,$G535:$G$547,0)))","v":4},{"$f":"IF($I534>$D534,INDEX(AX$485:AX533,MATCH($D534,$G$485:$G533,0)),INDEX(AX535:AX$547,MATCH($D534,$G535:$G$547,0)))","v":35000},null,null,{"$f":"IF($I534>$D534,INDEX(BA$485:BA533,MATCH($D534,$G$485:$G533,0)),INDEX(BA535:BA$547,MATCH($D534,$G535:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I534>$D534,INDEX(BB$485:BB533,MATCH($D534,$G$485:$G533,0)),INDEX(BB535:BB$547,MATCH($D534,$G535:$G$547,0)))","v":1},0,12832.416789082554]
[null,null,16.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I535)),ABS($F$422:$F$484-I535),0))","v":14},0,0,0,16,16,{"$f":"IF($I535>$D535,INDEX(K$485:K534,MATCH($D535,$G$485:$G534,0)),INDEX(K536:K$547,MATCH($D535,$G536:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I535>$D535,INDEX(L$485:L534,MATCH($D535,$G$485:$G534,0)),INDEX(L536:L$547,MATCH($D535,$G536:$G$547,0)))","v":"Toyota"},{"$f":"IF($I535>$D535,INDEX(M$485:M534,MATCH($D535,$G$485:$G534,0)),INDEX(M536:M$547,MATCH($D535,$G536:$G$547,0)))","v":"Corolla verso"},{"$f":"IF($I535>$D535,INDEX(N$485:N534,MATCH($D535,$G$485:$G534,0)),INDEX(N536:N$547,MATCH($D535,$G536:$G$547,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I535>$D535,INDEX(O$485:O534,MATCH($D535,$G$485:$G534,0)),INDEX(O536:O$547,MATCH($D535,$G536:$G$547,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I535,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":39.1634025885593},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I535,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13150.90751798499},{"$f":"IF($I535>$D535,INDEX(V$485:V534,MATCH($D535,$G$485:$G534,0)),INDEX(V536:V$547,MATCH($D535,$G536:$G$547,0)))","v":148071.38461538439},{"$f":"IF($I535>$D535,INDEX(W$485:W534,MATCH($D535,$G$485:$G534,0)),INDEX(W536:W$547,MATCH($D535,$G536:$G$547,0)))","v":40846.769230769147},{"$f":"IF($I535>$D535,INDEX(X$485:X534,MATCH($D535,$G$485:$G534,0)),INDEX(X536:X$547,MATCH($D535,$G536:$G$547,0)))","v":282520},{"$f":"IF($I535>$D535,INDEX(Y$485:Y534,MATCH($D535,$G$485:$G534,0)),INDEX(Y536:Y$547,MATCH($D535,$G536:$G$547,0)))","v":13.4},{"$f":"IF($I535>$D535,INDEX(Z$485:Z534,MATCH($D535,$G$485:$G534,0)),INDEX(Z536:Z$547,MATCH($D535,$G536:$G$547,0)))","v":1665},0.10631663450946911,null,null,null,null,{"$f":"IF($I535>$D535,INDEX(AF$485:AF534,MATCH($D535,$G$485:$G534,0)),INDEX(AF536:AF$547,MATCH($D535,$G536:$G$547,0)))","v":9.3588586716081973E-2},{"$f":"IF($I535>$D535,INDEX(AG$485:AG534,MATCH($D535,$G$485:$G534,0)),INDEX(AG536:AG$547,MATCH($D535,$G536:$G$547,0)))","v":1},{"$f":"IF($I535>$D535,INDEX(AH$485:AH534,MATCH($D535,$G$485:$G534,0)),INDEX(AH536:AH$547,MATCH($D535,$G536:$G$547,0)))","v":0},{"$f":"IF($I535>$D535,INDEX(AI$485:AI534,MATCH($D535,$G$485:$G534,0)),INDEX(AI536:AI$547,MATCH($D535,$G536:$G$547,0)))","v":0},null,null,{"$f":"IF($I535>$D535,INDEX(AL$485:AL534,MATCH($D535,$G$485:$G534,0)),INDEX(AL536:AL$547,MATCH($D535,$G536:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I535>$D535,INDEX(AT$485:AT534,MATCH($D535,$G$485:$G534,0)),INDEX(AT536:AT$547,MATCH($D535,$G536:$G$547,0)))","v":70263},{"$f":"IF($I535>$D535,INDEX(AU$485:AU534,MATCH($D535,$G$485:$G534,0)),INDEX(AU536:AU$547,MATCH($D535,$G536:$G$547,0)))","v":760},{"$f":"IF($I535>$D535,INDEX(AV$485:AV534,MATCH($D535,$G$485:$G534,0)),INDEX(AV536:AV$547,MATCH($D535,$G536:$G$547,0)))","v":0},{"$f":"IF($I535>$D535,INDEX(AW$485:AW534,MATCH($D535,$G$485:$G534,0)),INDEX(AW536:AW$547,MATCH($D535,$G536:$G$547,0)))","v":4},{"$f":"IF($I535>$D535,INDEX(AX$485:AX534,MATCH($D535,$G$485:$G534,0)),INDEX(AX536:AX$547,MATCH($D535,$G536:$G$547,0)))","v":35000},null,null,{"$f":"IF($I535>$D535,INDEX(BA$485:BA534,MATCH($D535,$G$485:$G534,0)),INDEX(BA536:BA$547,MATCH($D535,$G536:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I535>$D535,INDEX(BB$485:BB534,MATCH($D535,$G$485:$G534,0)),INDEX(BB536:BB$547,MATCH($D535,$G536:$G$547,0)))","v":1},0,14489.302246924623]
[null,null,17.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I536)),ABS($F$422:$F$484-I536),0))","v":14},0,0,0,17,17,{"$f":"IF($I536>$D536,INDEX(K$485:K535,MATCH($D536,$G$485:$G535,0)),INDEX(K537:K$547,MATCH($D536,$G537:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I536>$D536,INDEX(L$485:L535,MATCH($D536,$G$485:$G535,0)),INDEX(L537:L$547,MATCH($D536,$G537:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I536>$D536,INDEX(M$485:M535,MATCH($D536,$G$485:$G535,0)),INDEX(M537:M$547,MATCH($D536,$G537:$G$547,0)))","v":"Touran van"},{"$f":"IF($I536>$D536,INDEX(N$485:N535,MATCH($D536,$G$485:$G535,0)),INDEX(N537:N$547,MATCH($D536,$G537:$G$547,0)))","v":"2,0 tdi aut."},{"$f":"IF($I536>$D536,INDEX(O$485:O535,MATCH($D536,$G$485:$G535,0)),INDEX(O537:O$547,MATCH($D536,$G537:$G$547,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I536,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":23.962742021191108},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I536,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12572.267587193657},{"$f":"IF($I536>$D536,INDEX(V$485:V535,MATCH($D536,$G$485:$G535,0)),INDEX(V537:V$547,MATCH($D536,$G537:$G$547,0)))","v":155324.92307692309},{"$f":"IF($I536>$D536,INDEX(W$485:W535,MATCH($D536,$G$485:$G535,0)),INDEX(W537:W$547,MATCH($D536,$G537:$G$547,0)))","v":43566.846153846163},{"$f":"IF($I536>$D536,INDEX(X$485:X535,MATCH($D536,$G$485:$G535,0)),INDEX(X537:X$547,MATCH($D536,$G537:$G$547,0)))","v":282520},{"$f":"IF($I536>$D536,INDEX(Y$485:Y535,MATCH($D536,$G$485:$G535,0)),INDEX(Y537:Y$547,MATCH($D536,$G537:$G$547,0)))","v":13.4},{"$f":"IF($I536>$D536,INDEX(Z$485:Z535,MATCH($D536,$G$485:$G535,0)),INDEX(Z537:Z$547,MATCH($D536,$G537:$G$547,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I536>$D536,INDEX(AF$485:AF535,MATCH($D536,$G$485:$G535,0)),INDEX(AF537:AF$547,MATCH($D536,$G537:$G$547,0)))","v":8.8943509092456324E-2},{"$f":"IF($I536>$D536,INDEX(AG$485:AG535,MATCH($D536,$G$485:$G535,0)),INDEX(AG537:AG$547,MATCH($D536,$G537:$G$547,0)))","v":1},{"$f":"IF($I536>$D536,INDEX(AH$485:AH535,MATCH($D536,$G$485:$G535,0)),INDEX(AH537:AH$547,MATCH($D536,$G537:$G$547,0)))","v":0},{"$f":"IF($I536>$D536,INDEX(AI$485:AI535,MATCH($D536,$G$485:$G535,0)),INDEX(AI537:AI$547,MATCH($D536,$G537:$G$547,0)))","v":0},null,null,{"$f":"IF($I536>$D536,INDEX(AL$485:AL535,MATCH($D536,$G$485:$G535,0)),INDEX(AL537:AL$547,MATCH($D536,$G537:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I536>$D536,INDEX(AT$485:AT535,MATCH($D536,$G$485:$G535,0)),INDEX(AT537:AT$547,MATCH($D536,$G537:$G$547,0)))","v":70263},{"$f":"IF($I536>$D536,INDEX(AU$485:AU535,MATCH($D536,$G$485:$G535,0)),INDEX(AU537:AU$547,MATCH($D536,$G537:$G$547,0)))","v":760},{"$f":"IF($I536>$D536,INDEX(AV$485:AV535,MATCH($D536,$G$485:$G535,0)),INDEX(AV537:AV$547,MATCH($D536,$G537:$G$547,0)))","v":0},{"$f":"IF($I536>$D536,INDEX(AW$485:AW535,MATCH($D536,$G$485:$G535,0)),INDEX(AW537:AW$547,MATCH($D536,$G537:$G$547,0)))","v":4},{"$f":"IF($I536>$D536,INDEX(AX$485:AX535,MATCH($D536,$G$485:$G535,0)),INDEX(AX537:AX$547,MATCH($D536,$G537:$G$547,0)))","v":35000},null,null,{"$f":"IF($I536>$D536,INDEX(BA$485:BA535,MATCH($D536,$G$485:$G535,0)),INDEX(BA537:BA$547,MATCH($D536,$G537:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I536>$D536,INDEX(BB$485:BB535,MATCH($D536,$G$485:$G535,0)),INDEX(BB537:BB$547,MATCH($D536,$G537:$G$547,0)))","v":1},{"$f":"AJ536*U536","v":0},15199.086324394561]
[null,null,17.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I537)),ABS($F$422:$F$484-I537),0))","v":14},0,0,0,17,17,{"$f":"IF($I537>$D537,INDEX(K$485:K536,MATCH($D537,$G$485:$G536,0)),INDEX(K538:K$547,MATCH($D537,$G538:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I537>$D537,INDEX(L$485:L536,MATCH($D537,$G$485:$G536,0)),INDEX(L538:L$547,MATCH($D537,$G538:$G$547,0)))","v":"Ford"},{"$f":"IF($I537>$D537,INDEX(M$485:M536,MATCH($D537,$G$485:$G536,0)),INDEX(M538:M$547,MATCH($D537,$G538:$G$547,0)))","v":"Transit"},{"$f":"IF($I537>$D537,INDEX(N$485:N536,MATCH($D537,$G$485:$G536,0)),INDEX(N538:N$547,MATCH($D537,$G538:$G$547,0)))","v":"280 s 2,2 tdci"},{"$f":"IF($I537>$D537,INDEX(O$485:O536,MATCH($D537,$G$485:$G536,0)),INDEX(O538:O$547,MATCH($D537,$G538:$G$547,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I537,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":23.962742021191108},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I537,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12572.267587193657},{"$f":"IF($I537>$D537,INDEX(V$485:V536,MATCH($D537,$G$485:$G536,0)),INDEX(V538:V$547,MATCH($D537,$G538:$G$547,0)))","v":131139.07692307691},{"$f":"IF($I537>$D537,INDEX(W$485:W536,MATCH($D537,$G$485:$G536,0)),INDEX(W538:W$547,MATCH($D537,$G538:$G$547,0)))","v":34497.153846153837},{"$f":"IF($I537>$D537,INDEX(X$485:X536,MATCH($D537,$G$485:$G536,0)),INDEX(X538:X$547,MATCH($D537,$G538:$G$547,0)))","v":282520},{"$f":"IF($I537>$D537,INDEX(Y$485:Y536,MATCH($D537,$G$485:$G536,0)),INDEX(Y538:Y$547,MATCH($D537,$G538:$G$547,0)))","v":13.4},{"$f":"IF($I537>$D537,INDEX(Z$485:Z536,MATCH($D537,$G$485:$G536,0)),INDEX(Z538:Z$547,MATCH($D537,$G538:$G$547,0)))","v":1665},9.6503556778467517E-2,null,null,null,null,{"$f":"IF($I537>$D537,INDEX(AF$485:AF536,MATCH($D537,$G$485:$G536,0)),INDEX(AF538:AF$547,MATCH($D537,$G538:$G$547,0)))","v":8.4950314065552396E-2},{"$f":"IF($I537>$D537,INDEX(AG$485:AG536,MATCH($D537,$G$485:$G536,0)),INDEX(AG538:AG$547,MATCH($D537,$G538:$G$547,0)))","v":1},{"$f":"IF($I537>$D537,INDEX(AH$485:AH536,MATCH($D537,$G$485:$G536,0)),INDEX(AH538:AH$547,MATCH($D537,$G538:$G$547,0)))","v":0},{"$f":"IF($I537>$D537,INDEX(AI$485:AI536,MATCH($D537,$G$485:$G536,0)),INDEX(AI538:AI$547,MATCH($D537,$G538:$G$547,0)))","v":0},null,null,{"$f":"IF($I537>$D537,INDEX(AL$485:AL536,MATCH($D537,$G$485:$G536,0)),INDEX(AL538:AL$547,MATCH($D537,$G538:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I537>$D537,INDEX(AT$485:AT536,MATCH($D537,$G$485:$G536,0)),INDEX(AT538:AT$547,MATCH($D537,$G538:$G$547,0)))","v":70263},{"$f":"IF($I537>$D537,INDEX(AU$485:AU536,MATCH($D537,$G$485:$G536,0)),INDEX(AU538:AU$547,MATCH($D537,$G538:$G$547,0)))","v":760},{"$f":"IF($I537>$D537,INDEX(AV$485:AV536,MATCH($D537,$G$485:$G536,0)),INDEX(AV538:AV$547,MATCH($D537,$G538:$G$547,0)))","v":0},{"$f":"IF($I537>$D537,INDEX(AW$485:AW536,MATCH($D537,$G$485:$G536,0)),INDEX(AW538:AW$547,MATCH($D537,$G538:$G$547,0)))","v":4},{"$f":"IF($I537>$D537,INDEX(AX$485:AX536,MATCH($D537,$G$485:$G536,0)),INDEX(AX538:AX$547,MATCH($D537,$G538:$G$547,0)))","v":35000},null,null,{"$f":"IF($I537>$D537,INDEX(BA$485:BA536,MATCH($D537,$G$485:$G536,0)),INDEX(BA538:BA$547,MATCH($D537,$G538:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I537>$D537,INDEX(BB$485:BB536,MATCH($D537,$G$485:$G536,0)),INDEX(BB538:BB$547,MATCH($D537,$G538:$G$547,0)))","v":1},0,12832.416789082554]
[null,null,17.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I538)),ABS($F$422:$F$484-I538),0))","v":14},0,0,0,17,17,{"$f":"IF($I538>$D538,INDEX(K$485:K537,MATCH($D538,$G$485:$G537,0)),INDEX(K539:K$547,MATCH($D538,$G539:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I538>$D538,INDEX(L$485:L537,MATCH($D538,$G$485:$G537,0)),INDEX(L539:L$547,MATCH($D538,$G539:$G$547,0)))","v":"Toyota"},{"$f":"IF($I538>$D538,INDEX(M$485:M537,MATCH($D538,$G$485:$G537,0)),INDEX(M539:M$547,MATCH($D538,$G539:$G$547,0)))","v":"Corolla verso"},{"$f":"IF($I538>$D538,INDEX(N$485:N537,MATCH($D538,$G$485:$G537,0)),INDEX(N539:N$547,MATCH($D538,$G539:$G$547,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I538>$D538,INDEX(O$485:O537,MATCH($D538,$G$485:$G537,0)),INDEX(O539:O$547,MATCH($D538,$G539:$G$547,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I538,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":23.962742021191108},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I538,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12572.267587193657},{"$f":"IF($I538>$D538,INDEX(V$485:V537,MATCH($D538,$G$485:$G537,0)),INDEX(V539:V$547,MATCH($D538,$G539:$G$547,0)))","v":148071.38461538439},{"$f":"IF($I538>$D538,INDEX(W$485:W537,MATCH($D538,$G$485:$G537,0)),INDEX(W539:W$547,MATCH($D538,$G539:$G$547,0)))","v":40846.769230769147},{"$f":"IF($I538>$D538,INDEX(X$485:X537,MATCH($D538,$G$485:$G537,0)),INDEX(X539:X$547,MATCH($D538,$G539:$G$547,0)))","v":282520},{"$f":"IF($I538>$D538,INDEX(Y$485:Y537,MATCH($D538,$G$485:$G537,0)),INDEX(Y539:Y$547,MATCH($D538,$G539:$G$547,0)))","v":13.4},{"$f":"IF($I538>$D538,INDEX(Z$485:Z537,MATCH($D538,$G$485:$G537,0)),INDEX(Z539:Z$547,MATCH($D538,$G539:$G$547,0)))","v":1665},0.10631663450946911,null,null,null,null,{"$f":"IF($I538>$D538,INDEX(AF$485:AF537,MATCH($D538,$G$485:$G537,0)),INDEX(AF539:AF$547,MATCH($D538,$G539:$G$547,0)))","v":9.3588586716081973E-2},{"$f":"IF($I538>$D538,INDEX(AG$485:AG537,MATCH($D538,$G$485:$G537,0)),INDEX(AG539:AG$547,MATCH($D538,$G539:$G$547,0)))","v":1},{"$f":"IF($I538>$D538,INDEX(AH$485:AH537,MATCH($D538,$G$485:$G537,0)),INDEX(AH539:AH$547,MATCH($D538,$G539:$G$547,0)))","v":0},{"$f":"IF($I538>$D538,INDEX(AI$485:AI537,MATCH($D538,$G$485:$G537,0)),INDEX(AI539:AI$547,MATCH($D538,$G539:$G$547,0)))","v":0},null,null,{"$f":"IF($I538>$D538,INDEX(AL$485:AL537,MATCH($D538,$G$485:$G537,0)),INDEX(AL539:AL$547,MATCH($D538,$G539:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I538>$D538,INDEX(AT$485:AT537,MATCH($D538,$G$485:$G537,0)),INDEX(AT539:AT$547,MATCH($D538,$G539:$G$547,0)))","v":70263},{"$f":"IF($I538>$D538,INDEX(AU$485:AU537,MATCH($D538,$G$485:$G537,0)),INDEX(AU539:AU$547,MATCH($D538,$G539:$G$547,0)))","v":760},{"$f":"IF($I538>$D538,INDEX(AV$485:AV537,MATCH($D538,$G$485:$G537,0)),INDEX(AV539:AV$547,MATCH($D538,$G539:$G$547,0)))","v":0},{"$f":"IF($I538>$D538,INDEX(AW$485:AW537,MATCH($D538,$G$485:$G537,0)),INDEX(AW539:AW$547,MATCH($D538,$G539:$G$547,0)))","v":4},{"$f":"IF($I538>$D538,INDEX(AX$485:AX537,MATCH($D538,$G$485:$G537,0)),INDEX(AX539:AX$547,MATCH($D538,$G539:$G$547,0)))","v":35000},null,null,{"$f":"IF($I538>$D538,INDEX(BA$485:BA537,MATCH($D538,$G$485:$G537,0)),INDEX(BA539:BA$547,MATCH($D538,$G539:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I538>$D538,INDEX(BB$485:BB537,MATCH($D538,$G$485:$G537,0)),INDEX(BB539:BB$547,MATCH($D538,$G539:$G$547,0)))","v":1},0,14489.302246924623]
[null,null,18.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I539)),ABS($F$422:$F$484-I539),0))","v":14},0,0,0,18,18,{"$f":"IF($I539>$D539,INDEX(K$485:K538,MATCH($D539,$G$485:$G538,0)),INDEX(K540:K$547,MATCH($D539,$G540:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I539>$D539,INDEX(L$485:L538,MATCH($D539,$G$485:$G538,0)),INDEX(L540:L$547,MATCH($D539,$G540:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I539>$D539,INDEX(M$485:M538,MATCH($D539,$G$485:$G538,0)),INDEX(M540:M$547,MATCH($D539,$G540:$G$547,0)))","v":"Touran van"},{"$f":"IF($I539>$D539,INDEX(N$485:N538,MATCH($D539,$G$485:$G538,0)),INDEX(N540:N$547,MATCH($D539,$G540:$G$547,0)))","v":"2,0 tdi aut."},{"$f":"IF($I539>$D539,INDEX(O$485:O538,MATCH($D539,$G$485:$G538,0)),INDEX(O540:O$547,MATCH($D539,$G540:$G$547,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I539,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13.148882067812703},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I539,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12019.087813357133},{"$f":"IF($I539>$D539,INDEX(V$485:V538,MATCH($D539,$G$485:$G538,0)),INDEX(V540:V$547,MATCH($D539,$G540:$G$547,0)))","v":155324.92307692309},{"$f":"IF($I539>$D539,INDEX(W$485:W538,MATCH($D539,$G$485:$G538,0)),INDEX(W540:W$547,MATCH($D539,$G540:$G$547,0)))","v":43566.846153846163},{"$f":"IF($I539>$D539,INDEX(X$485:X538,MATCH($D539,$G$485:$G538,0)),INDEX(X540:X$547,MATCH($D539,$G540:$G$547,0)))","v":282520},{"$f":"IF($I539>$D539,INDEX(Y$485:Y538,MATCH($D539,$G$485:$G538,0)),INDEX(Y540:Y$547,MATCH($D539,$G540:$G$547,0)))","v":13.4},{"$f":"IF($I539>$D539,INDEX(Z$485:Z538,MATCH($D539,$G$485:$G538,0)),INDEX(Z540:Z$547,MATCH($D539,$G540:$G$547,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I539>$D539,INDEX(AF$485:AF538,MATCH($D539,$G$485:$G538,0)),INDEX(AF540:AF$547,MATCH($D539,$G540:$G$547,0)))","v":8.8943509092456324E-2},{"$f":"IF($I539>$D539,INDEX(AG$485:AG538,MATCH($D539,$G$485:$G538,0)),INDEX(AG540:AG$547,MATCH($D539,$G540:$G$547,0)))","v":1},{"$f":"IF($I539>$D539,INDEX(AH$485:AH538,MATCH($D539,$G$485:$G538,0)),INDEX(AH540:AH$547,MATCH($D539,$G540:$G$547,0)))","v":0},{"$f":"IF($I539>$D539,INDEX(AI$485:AI538,MATCH($D539,$G$485:$G538,0)),INDEX(AI540:AI$547,MATCH($D539,$G540:$G$547,0)))","v":0},null,null,{"$f":"IF($I539>$D539,INDEX(AL$485:AL538,MATCH($D539,$G$485:$G538,0)),INDEX(AL540:AL$547,MATCH($D539,$G540:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I539>$D539,INDEX(AT$485:AT538,MATCH($D539,$G$485:$G538,0)),INDEX(AT540:AT$547,MATCH($D539,$G540:$G$547,0)))","v":70263},{"$f":"IF($I539>$D539,INDEX(AU$485:AU538,MATCH($D539,$G$485:$G538,0)),INDEX(AU540:AU$547,MATCH($D539,$G540:$G$547,0)))","v":760},{"$f":"IF($I539>$D539,INDEX(AV$485:AV538,MATCH($D539,$G$485:$G538,0)),INDEX(AV540:AV$547,MATCH($D539,$G540:$G$547,0)))","v":0},{"$f":"IF($I539>$D539,INDEX(AW$485:AW538,MATCH($D539,$G$485:$G538,0)),INDEX(AW540:AW$547,MATCH($D539,$G540:$G$547,0)))","v":4},{"$f":"IF($I539>$D539,INDEX(AX$485:AX538,MATCH($D539,$G$485:$G538,0)),INDEX(AX540:AX$547,MATCH($D539,$G540:$G$547,0)))","v":35000},null,null,{"$f":"IF($I539>$D539,INDEX(BA$485:BA538,MATCH($D539,$G$485:$G538,0)),INDEX(BA540:BA$547,MATCH($D539,$G540:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I539>$D539,INDEX(BB$485:BB538,MATCH($D539,$G$485:$G538,0)),INDEX(BB540:BB$547,MATCH($D539,$G540:$G$547,0)))","v":1},0,15199.086324394561]
[null,null,18.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I540)),ABS($F$422:$F$484-I540),0))","v":14},0,0,0,18,18,{"$f":"IF($I540>$D540,INDEX(K$485:K539,MATCH($D540,$G$485:$G539,0)),INDEX(K541:K$547,MATCH($D540,$G541:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I540>$D540,INDEX(L$485:L539,MATCH($D540,$G$485:$G539,0)),INDEX(L541:L$547,MATCH($D540,$G541:$G$547,0)))","v":"Ford"},{"$f":"IF($I540>$D540,INDEX(M$485:M539,MATCH($D540,$G$485:$G539,0)),INDEX(M541:M$547,MATCH($D540,$G541:$G$547,0)))","v":"Transit"},{"$f":"IF($I540>$D540,INDEX(N$485:N539,MATCH($D540,$G$485:$G539,0)),INDEX(N541:N$547,MATCH($D540,$G541:$G$547,0)))","v":"280 s 2,2 tdci"},{"$f":"IF($I540>$D540,INDEX(O$485:O539,MATCH($D540,$G$485:$G539,0)),INDEX(O541:O$547,MATCH($D540,$G541:$G$547,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I540,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13.148882067812703},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I540,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12019.087813357133},{"$f":"IF($I540>$D540,INDEX(V$485:V539,MATCH($D540,$G$485:$G539,0)),INDEX(V541:V$547,MATCH($D540,$G541:$G$547,0)))","v":131139.07692307691},{"$f":"IF($I540>$D540,INDEX(W$485:W539,MATCH($D540,$G$485:$G539,0)),INDEX(W541:W$547,MATCH($D540,$G541:$G$547,0)))","v":34497.153846153837},{"$f":"IF($I540>$D540,INDEX(X$485:X539,MATCH($D540,$G$485:$G539,0)),INDEX(X541:X$547,MATCH($D540,$G541:$G$547,0)))","v":282520},{"$f":"IF($I540>$D540,INDEX(Y$485:Y539,MATCH($D540,$G$485:$G539,0)),INDEX(Y541:Y$547,MATCH($D540,$G541:$G$547,0)))","v":13.4},{"$f":"IF($I540>$D540,INDEX(Z$485:Z539,MATCH($D540,$G$485:$G539,0)),INDEX(Z541:Z$547,MATCH($D540,$G541:$G$547,0)))","v":1665},9.6503556778467517E-2,null,null,null,null,{"$f":"IF($I540>$D540,INDEX(AF$485:AF539,MATCH($D540,$G$485:$G539,0)),INDEX(AF541:AF$547,MATCH($D540,$G541:$G$547,0)))","v":8.4950314065552396E-2},{"$f":"IF($I540>$D540,INDEX(AG$485:AG539,MATCH($D540,$G$485:$G539,0)),INDEX(AG541:AG$547,MATCH($D540,$G541:$G$547,0)))","v":1},{"$f":"IF($I540>$D540,INDEX(AH$485:AH539,MATCH($D540,$G$485:$G539,0)),INDEX(AH541:AH$547,MATCH($D540,$G541:$G$547,0)))","v":0},{"$f":"IF($I540>$D540,INDEX(AI$485:AI539,MATCH($D540,$G$485:$G539,0)),INDEX(AI541:AI$547,MATCH($D540,$G541:$G$547,0)))","v":0},null,null,{"$f":"IF($I540>$D540,INDEX(AL$485:AL539,MATCH($D540,$G$485:$G539,0)),INDEX(AL541:AL$547,MATCH($D540,$G541:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I540>$D540,INDEX(AT$485:AT539,MATCH($D540,$G$485:$G539,0)),INDEX(AT541:AT$547,MATCH($D540,$G541:$G$547,0)))","v":70263},{"$f":"IF($I540>$D540,INDEX(AU$485:AU539,MATCH($D540,$G$485:$G539,0)),INDEX(AU541:AU$547,MATCH($D540,$G541:$G$547,0)))","v":760},{"$f":"IF($I540>$D540,INDEX(AV$485:AV539,MATCH($D540,$G$485:$G539,0)),INDEX(AV541:AV$547,MATCH($D540,$G541:$G$547,0)))","v":0},{"$f":"IF($I540>$D540,INDEX(AW$485:AW539,MATCH($D540,$G$485:$G539,0)),INDEX(AW541:AW$547,MATCH($D540,$G541:$G$547,0)))","v":4},{"$f":"IF($I540>$D540,INDEX(AX$485:AX539,MATCH($D540,$G$485:$G539,0)),INDEX(AX541:AX$547,MATCH($D540,$G541:$G$547,0)))","v":35000},null,null,{"$f":"IF($I540>$D540,INDEX(BA$485:BA539,MATCH($D540,$G$485:$G539,0)),INDEX(BA541:BA$547,MATCH($D540,$G541:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I540>$D540,INDEX(BB$485:BB539,MATCH($D540,$G$485:$G539,0)),INDEX(BB541:BB$547,MATCH($D540,$G541:$G$547,0)))","v":1},0,12832.416789082554]
[null,null,18.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I541)),ABS($F$422:$F$484-I541),0))","v":14},0,0,0,18,18,{"$f":"IF($I541>$D541,INDEX(K$485:K540,MATCH($D541,$G$485:$G540,0)),INDEX(K542:K$547,MATCH($D541,$G542:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I541>$D541,INDEX(L$485:L540,MATCH($D541,$G$485:$G540,0)),INDEX(L542:L$547,MATCH($D541,$G542:$G$547,0)))","v":"Toyota"},{"$f":"IF($I541>$D541,INDEX(M$485:M540,MATCH($D541,$G$485:$G540,0)),INDEX(M542:M$547,MATCH($D541,$G542:$G$547,0)))","v":"Corolla verso"},{"$f":"IF($I541>$D541,INDEX(N$485:N540,MATCH($D541,$G$485:$G540,0)),INDEX(N542:N$547,MATCH($D541,$G542:$G$547,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I541>$D541,INDEX(O$485:O540,MATCH($D541,$G$485:$G540,0)),INDEX(O542:O$547,MATCH($D541,$G542:$G$547,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I541,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13.148882067812703},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I541,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12019.087813357133},{"$f":"IF($I541>$D541,INDEX(V$485:V540,MATCH($D541,$G$485:$G540,0)),INDEX(V542:V$547,MATCH($D541,$G542:$G$547,0)))","v":148071.38461538439},{"$f":"IF($I541>$D541,INDEX(W$485:W540,MATCH($D541,$G$485:$G540,0)),INDEX(W542:W$547,MATCH($D541,$G542:$G$547,0)))","v":40846.769230769147},{"$f":"IF($I541>$D541,INDEX(X$485:X540,MATCH($D541,$G$485:$G540,0)),INDEX(X542:X$547,MATCH($D541,$G542:$G$547,0)))","v":282520},{"$f":"IF($I541>$D541,INDEX(Y$485:Y540,MATCH($D541,$G$485:$G540,0)),INDEX(Y542:Y$547,MATCH($D541,$G542:$G$547,0)))","v":13.4},{"$f":"IF($I541>$D541,INDEX(Z$485:Z540,MATCH($D541,$G$485:$G540,0)),INDEX(Z542:Z$547,MATCH($D541,$G542:$G$547,0)))","v":1665},0.10631663450946911,null,null,null,null,{"$f":"IF($I541>$D541,INDEX(AF$485:AF540,MATCH($D541,$G$485:$G540,0)),INDEX(AF542:AF$547,MATCH($D541,$G542:$G$547,0)))","v":9.3588586716081973E-2},{"$f":"IF($I541>$D541,INDEX(AG$485:AG540,MATCH($D541,$G$485:$G540,0)),INDEX(AG542:AG$547,MATCH($D541,$G542:$G$547,0)))","v":1},{"$f":"IF($I541>$D541,INDEX(AH$485:AH540,MATCH($D541,$G$485:$G540,0)),INDEX(AH542:AH$547,MATCH($D541,$G542:$G$547,0)))","v":0},{"$f":"IF($I541>$D541,INDEX(AI$485:AI540,MATCH($D541,$G$485:$G540,0)),INDEX(AI542:AI$547,MATCH($D541,$G542:$G$547,0)))","v":0},null,null,{"$f":"IF($I541>$D541,INDEX(AL$485:AL540,MATCH($D541,$G$485:$G540,0)),INDEX(AL542:AL$547,MATCH($D541,$G542:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I541>$D541,INDEX(AT$485:AT540,MATCH($D541,$G$485:$G540,0)),INDEX(AT542:AT$547,MATCH($D541,$G542:$G$547,0)))","v":70263},{"$f":"IF($I541>$D541,INDEX(AU$485:AU540,MATCH($D541,$G$485:$G540,0)),INDEX(AU542:AU$547,MATCH($D541,$G542:$G$547,0)))","v":760},{"$f":"IF($I541>$D541,INDEX(AV$485:AV540,MATCH($D541,$G$485:$G540,0)),INDEX(AV542:AV$547,MATCH($D541,$G542:$G$547,0)))","v":0},{"$f":"IF($I541>$D541,INDEX(AW$485:AW540,MATCH($D541,$G$485:$G540,0)),INDEX(AW542:AW$547,MATCH($D541,$G542:$G$547,0)))","v":4},{"$f":"IF($I541>$D541,INDEX(AX$485:AX540,MATCH($D541,$G$485:$G540,0)),INDEX(AX542:AX$547,MATCH($D541,$G542:$G$547,0)))","v":35000},null,null,{"$f":"IF($I541>$D541,INDEX(BA$485:BA540,MATCH($D541,$G$485:$G540,0)),INDEX(BA542:BA$547,MATCH($D541,$G542:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I541>$D541,INDEX(BB$485:BB540,MATCH($D541,$G$485:$G540,0)),INDEX(BB542:BB$547,MATCH($D541,$G542:$G$547,0)))","v":1},0,14489.302246924623]
[null,null,19.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I542)),ABS($F$422:$F$484-I542),0))","v":14},0,0,0,19,19,{"$f":"IF($I542>$D542,INDEX(K$485:K541,MATCH($D542,$G$485:$G541,0)),INDEX(K543:K$547,MATCH($D542,$G543:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I542>$D542,INDEX(L$485:L541,MATCH($D542,$G$485:$G541,0)),INDEX(L543:L$547,MATCH($D542,$G543:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I542>$D542,INDEX(M$485:M541,MATCH($D542,$G$485:$G541,0)),INDEX(M543:M$547,MATCH($D542,$G543:$G$547,0)))","v":"Touran van"},{"$f":"IF($I542>$D542,INDEX(N$485:N541,MATCH($D542,$G$485:$G541,0)),INDEX(N543:N$547,MATCH($D542,$G543:$G$547,0)))","v":"2,0 tdi aut."},{"$f":"IF($I542>$D542,INDEX(O$485:O541,MATCH($D542,$G$485:$G541,0)),INDEX(O543:O$547,MATCH($D542,$G543:$G$547,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I542,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8.3189395154882586},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I542,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11490.247949569419},{"$f":"IF($I542>$D542,INDEX(V$485:V541,MATCH($D542,$G$485:$G541,0)),INDEX(V543:V$547,MATCH($D542,$G543:$G$547,0)))","v":155324.92307692309},{"$f":"IF($I542>$D542,INDEX(W$485:W541,MATCH($D542,$G$485:$G541,0)),INDEX(W543:W$547,MATCH($D542,$G543:$G$547,0)))","v":43566.846153846163},{"$f":"IF($I542>$D542,INDEX(X$485:X541,MATCH($D542,$G$485:$G541,0)),INDEX(X543:X$547,MATCH($D542,$G543:$G$547,0)))","v":282520},{"$f":"IF($I542>$D542,INDEX(Y$485:Y541,MATCH($D542,$G$485:$G541,0)),INDEX(Y543:Y$547,MATCH($D542,$G543:$G$547,0)))","v":13.4},{"$f":"IF($I542>$D542,INDEX(Z$485:Z541,MATCH($D542,$G$485:$G541,0)),INDEX(Z543:Z$547,MATCH($D542,$G543:$G$547,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I542>$D542,INDEX(AF$485:AF541,MATCH($D542,$G$485:$G541,0)),INDEX(AF543:AF$547,MATCH($D542,$G543:$G$547,0)))","v":8.8943509092456324E-2},{"$f":"IF($I542>$D542,INDEX(AG$485:AG541,MATCH($D542,$G$485:$G541,0)),INDEX(AG543:AG$547,MATCH($D542,$G543:$G$547,0)))","v":1},{"$f":"IF($I542>$D542,INDEX(AH$485:AH541,MATCH($D542,$G$485:$G541,0)),INDEX(AH543:AH$547,MATCH($D542,$G543:$G$547,0)))","v":0},{"$f":"IF($I542>$D542,INDEX(AI$485:AI541,MATCH($D542,$G$485:$G541,0)),INDEX(AI543:AI$547,MATCH($D542,$G543:$G$547,0)))","v":0},null,null,{"$f":"IF($I542>$D542,INDEX(AL$485:AL541,MATCH($D542,$G$485:$G541,0)),INDEX(AL543:AL$547,MATCH($D542,$G543:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I542>$D542,INDEX(AT$485:AT541,MATCH($D542,$G$485:$G541,0)),INDEX(AT543:AT$547,MATCH($D542,$G543:$G$547,0)))","v":70263},{"$f":"IF($I542>$D542,INDEX(AU$485:AU541,MATCH($D542,$G$485:$G541,0)),INDEX(AU543:AU$547,MATCH($D542,$G543:$G$547,0)))","v":760},{"$f":"IF($I542>$D542,INDEX(AV$485:AV541,MATCH($D542,$G$485:$G541,0)),INDEX(AV543:AV$547,MATCH($D542,$G543:$G$547,0)))","v":0},{"$f":"IF($I542>$D542,INDEX(AW$485:AW541,MATCH($D542,$G$485:$G541,0)),INDEX(AW543:AW$547,MATCH($D542,$G543:$G$547,0)))","v":4},{"$f":"IF($I542>$D542,INDEX(AX$485:AX541,MATCH($D542,$G$485:$G541,0)),INDEX(AX543:AX$547,MATCH($D542,$G543:$G$547,0)))","v":35000},null,null,{"$f":"IF($I542>$D542,INDEX(BA$485:BA541,MATCH($D542,$G$485:$G541,0)),INDEX(BA543:BA$547,MATCH($D542,$G543:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I542>$D542,INDEX(BB$485:BB541,MATCH($D542,$G$485:$G541,0)),INDEX(BB543:BB$547,MATCH($D542,$G543:$G$547,0)))","v":1},0,15199.086324394561]
[null,null,19.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I543)),ABS($F$422:$F$484-I543),0))","v":14},0,0,0,19,19,{"$f":"IF($I543>$D543,INDEX(K$485:K542,MATCH($D543,$G$485:$G542,0)),INDEX(K544:K$547,MATCH($D543,$G544:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I543>$D543,INDEX(L$485:L542,MATCH($D543,$G$485:$G542,0)),INDEX(L544:L$547,MATCH($D543,$G544:$G$547,0)))","v":"Ford"},{"$f":"IF($I543>$D543,INDEX(M$485:M542,MATCH($D543,$G$485:$G542,0)),INDEX(M544:M$547,MATCH($D543,$G544:$G$547,0)))","v":"Transit"},{"$f":"IF($I543>$D543,INDEX(N$485:N542,MATCH($D543,$G$485:$G542,0)),INDEX(N544:N$547,MATCH($D543,$G544:$G$547,0)))","v":"280 s 2,2 tdci"},{"$f":"IF($I543>$D543,INDEX(O$485:O542,MATCH($D543,$G$485:$G542,0)),INDEX(O544:O$547,MATCH($D543,$G544:$G$547,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I543,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8.3189395154882586},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I543,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11490.247949569419},{"$f":"IF($I543>$D543,INDEX(V$485:V542,MATCH($D543,$G$485:$G542,0)),INDEX(V544:V$547,MATCH($D543,$G544:$G$547,0)))","v":131139.07692307691},{"$f":"IF($I543>$D543,INDEX(W$485:W542,MATCH($D543,$G$485:$G542,0)),INDEX(W544:W$547,MATCH($D543,$G544:$G$547,0)))","v":34497.153846153837},{"$f":"IF($I543>$D543,INDEX(X$485:X542,MATCH($D543,$G$485:$G542,0)),INDEX(X544:X$547,MATCH($D543,$G544:$G$547,0)))","v":282520},{"$f":"IF($I543>$D543,INDEX(Y$485:Y542,MATCH($D543,$G$485:$G542,0)),INDEX(Y544:Y$547,MATCH($D543,$G544:$G$547,0)))","v":13.4},{"$f":"IF($I543>$D543,INDEX(Z$485:Z542,MATCH($D543,$G$485:$G542,0)),INDEX(Z544:Z$547,MATCH($D543,$G544:$G$547,0)))","v":1665},9.6503556778467517E-2,null,null,null,null,{"$f":"IF($I543>$D543,INDEX(AF$485:AF542,MATCH($D543,$G$485:$G542,0)),INDEX(AF544:AF$547,MATCH($D543,$G544:$G$547,0)))","v":8.4950314065552396E-2},{"$f":"IF($I543>$D543,INDEX(AG$485:AG542,MATCH($D543,$G$485:$G542,0)),INDEX(AG544:AG$547,MATCH($D543,$G544:$G$547,0)))","v":1},{"$f":"IF($I543>$D543,INDEX(AH$485:AH542,MATCH($D543,$G$485:$G542,0)),INDEX(AH544:AH$547,MATCH($D543,$G544:$G$547,0)))","v":0},{"$f":"IF($I543>$D543,INDEX(AI$485:AI542,MATCH($D543,$G$485:$G542,0)),INDEX(AI544:AI$547,MATCH($D543,$G544:$G$547,0)))","v":0},null,null,{"$f":"IF($I543>$D543,INDEX(AL$485:AL542,MATCH($D543,$G$485:$G542,0)),INDEX(AL544:AL$547,MATCH($D543,$G544:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I543>$D543,INDEX(AT$485:AT542,MATCH($D543,$G$485:$G542,0)),INDEX(AT544:AT$547,MATCH($D543,$G544:$G$547,0)))","v":70263},{"$f":"IF($I543>$D543,INDEX(AU$485:AU542,MATCH($D543,$G$485:$G542,0)),INDEX(AU544:AU$547,MATCH($D543,$G544:$G$547,0)))","v":760},{"$f":"IF($I543>$D543,INDEX(AV$485:AV542,MATCH($D543,$G$485:$G542,0)),INDEX(AV544:AV$547,MATCH($D543,$G544:$G$547,0)))","v":0},{"$f":"IF($I543>$D543,INDEX(AW$485:AW542,MATCH($D543,$G$485:$G542,0)),INDEX(AW544:AW$547,MATCH($D543,$G544:$G$547,0)))","v":4},{"$f":"IF($I543>$D543,INDEX(AX$485:AX542,MATCH($D543,$G$485:$G542,0)),INDEX(AX544:AX$547,MATCH($D543,$G544:$G$547,0)))","v":35000},null,null,{"$f":"IF($I543>$D543,INDEX(BA$485:BA542,MATCH($D543,$G$485:$G542,0)),INDEX(BA544:BA$547,MATCH($D543,$G544:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I543>$D543,INDEX(BB$485:BB542,MATCH($D543,$G$485:$G542,0)),INDEX(BB544:BB$547,MATCH($D543,$G544:$G$547,0)))","v":1},0,12832.416789082554]
[null,null,19.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I544)),ABS($F$422:$F$484-I544),0))","v":14},0,0,0,19,19,{"$f":"IF($I544>$D544,INDEX(K$485:K543,MATCH($D544,$G$485:$G543,0)),INDEX(K545:K$547,MATCH($D544,$G545:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I544>$D544,INDEX(L$485:L543,MATCH($D544,$G$485:$G543,0)),INDEX(L545:L$547,MATCH($D544,$G545:$G$547,0)))","v":"Toyota"},{"$f":"IF($I544>$D544,INDEX(M$485:M543,MATCH($D544,$G$485:$G543,0)),INDEX(M545:M$547,MATCH($D544,$G545:$G$547,0)))","v":"Corolla verso"},{"$f":"IF($I544>$D544,INDEX(N$485:N543,MATCH($D544,$G$485:$G543,0)),INDEX(N545:N$547,MATCH($D544,$G545:$G$547,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I544>$D544,INDEX(O$485:O543,MATCH($D544,$G$485:$G543,0)),INDEX(O545:O$547,MATCH($D544,$G545:$G$547,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I544,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":8.3189395154882586},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I544,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":11490.247949569419},{"$f":"IF($I544>$D544,INDEX(V$485:V543,MATCH($D544,$G$485:$G543,0)),INDEX(V545:V$547,MATCH($D544,$G545:$G$547,0)))","v":148071.38461538439},{"$f":"IF($I544>$D544,INDEX(W$485:W543,MATCH($D544,$G$485:$G543,0)),INDEX(W545:W$547,MATCH($D544,$G545:$G$547,0)))","v":40846.769230769147},{"$f":"IF($I544>$D544,INDEX(X$485:X543,MATCH($D544,$G$485:$G543,0)),INDEX(X545:X$547,MATCH($D544,$G545:$G$547,0)))","v":282520},{"$f":"IF($I544>$D544,INDEX(Y$485:Y543,MATCH($D544,$G$485:$G543,0)),INDEX(Y545:Y$547,MATCH($D544,$G545:$G$547,0)))","v":13.4},{"$f":"IF($I544>$D544,INDEX(Z$485:Z543,MATCH($D544,$G$485:$G543,0)),INDEX(Z545:Z$547,MATCH($D544,$G545:$G$547,0)))","v":1665},0.10631663450946911,null,null,null,null,{"$f":"IF($I544>$D544,INDEX(AF$485:AF543,MATCH($D544,$G$485:$G543,0)),INDEX(AF545:AF$547,MATCH($D544,$G545:$G$547,0)))","v":9.3588586716081973E-2},{"$f":"IF($I544>$D544,INDEX(AG$485:AG543,MATCH($D544,$G$485:$G543,0)),INDEX(AG545:AG$547,MATCH($D544,$G545:$G$547,0)))","v":1},{"$f":"IF($I544>$D544,INDEX(AH$485:AH543,MATCH($D544,$G$485:$G543,0)),INDEX(AH545:AH$547,MATCH($D544,$G545:$G$547,0)))","v":0},{"$f":"IF($I544>$D544,INDEX(AI$485:AI543,MATCH($D544,$G$485:$G543,0)),INDEX(AI545:AI$547,MATCH($D544,$G545:$G$547,0)))","v":0},null,null,{"$f":"IF($I544>$D544,INDEX(AL$485:AL543,MATCH($D544,$G$485:$G543,0)),INDEX(AL545:AL$547,MATCH($D544,$G545:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I544>$D544,INDEX(AT$485:AT543,MATCH($D544,$G$485:$G543,0)),INDEX(AT545:AT$547,MATCH($D544,$G545:$G$547,0)))","v":70263},{"$f":"IF($I544>$D544,INDEX(AU$485:AU543,MATCH($D544,$G$485:$G543,0)),INDEX(AU545:AU$547,MATCH($D544,$G545:$G$547,0)))","v":760},{"$f":"IF($I544>$D544,INDEX(AV$485:AV543,MATCH($D544,$G$485:$G543,0)),INDEX(AV545:AV$547,MATCH($D544,$G545:$G$547,0)))","v":0},{"$f":"IF($I544>$D544,INDEX(AW$485:AW543,MATCH($D544,$G$485:$G543,0)),INDEX(AW545:AW$547,MATCH($D544,$G545:$G$547,0)))","v":4},{"$f":"IF($I544>$D544,INDEX(AX$485:AX543,MATCH($D544,$G$485:$G543,0)),INDEX(AX545:AX$547,MATCH($D544,$G545:$G$547,0)))","v":35000},null,null,{"$f":"IF($I544>$D544,INDEX(BA$485:BA543,MATCH($D544,$G$485:$G543,0)),INDEX(BA545:BA$547,MATCH($D544,$G545:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I544>$D544,INDEX(BB$485:BB543,MATCH($D544,$G$485:$G543,0)),INDEX(BB545:BB$547,MATCH($D544,$G545:$G$547,0)))","v":1},0,14489.302246924623]
[null,null,20.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I545)),ABS($F$422:$F$484-I545),0))","v":14},0,0,0,20,20,{"$f":"IF($I545>$D545,INDEX(K$485:K544,MATCH($D545,$G$485:$G544,0)),INDEX(K546:K$547,MATCH($D545,$G546:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I545>$D545,INDEX(L$485:L544,MATCH($D545,$G$485:$G544,0)),INDEX(L546:L$547,MATCH($D545,$G546:$G$547,0)))","v":"Volkswagen"},{"$f":"IF($I545>$D545,INDEX(M$485:M544,MATCH($D545,$G$485:$G544,0)),INDEX(M546:M$547,MATCH($D545,$G546:$G$547,0)))","v":"Touran van"},{"$f":"IF($I545>$D545,INDEX(N$485:N544,MATCH($D545,$G$485:$G544,0)),INDEX(N546:N$547,MATCH($D545,$G546:$G$547,0)))","v":"2,0 tdi aut."},{"$f":"IF($I545>$D545,INDEX(O$485:O544,MATCH($D545,$G$485:$G544,0)),INDEX(O546:O$547,MATCH($D545,$G546:$G$547,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I545,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":5.0199974071832818},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I545,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":10984.677039788363},{"$f":"IF($I545>$D545,INDEX(V$485:V544,MATCH($D545,$G$485:$G544,0)),INDEX(V546:V$547,MATCH($D545,$G546:$G$547,0)))","v":155324.92307692309},{"$f":"IF($I545>$D545,INDEX(W$485:W544,MATCH($D545,$G$485:$G544,0)),INDEX(W546:W$547,MATCH($D545,$G546:$G$547,0)))","v":43566.846153846163},{"$f":"IF($I545>$D545,INDEX(X$485:X544,MATCH($D545,$G$485:$G544,0)),INDEX(X546:X$547,MATCH($D545,$G546:$G$547,0)))","v":282520},{"$f":"IF($I545>$D545,INDEX(Y$485:Y544,MATCH($D545,$G$485:$G544,0)),INDEX(Y546:Y$547,MATCH($D545,$G546:$G$547,0)))","v":13.4},{"$f":"IF($I545>$D545,INDEX(Z$485:Z544,MATCH($D545,$G$485:$G544,0)),INDEX(Z546:Z$547,MATCH($D545,$G546:$G$547,0)))","v":1665},0.10103982632903037,null,null,null,null,{"$f":"IF($I545>$D545,INDEX(AF$485:AF544,MATCH($D545,$G$485:$G544,0)),INDEX(AF546:AF$547,MATCH($D545,$G546:$G$547,0)))","v":8.8943509092456324E-2},{"$f":"IF($I545>$D545,INDEX(AG$485:AG544,MATCH($D545,$G$485:$G544,0)),INDEX(AG546:AG$547,MATCH($D545,$G546:$G$547,0)))","v":1},{"$f":"IF($I545>$D545,INDEX(AH$485:AH544,MATCH($D545,$G$485:$G544,0)),INDEX(AH546:AH$547,MATCH($D545,$G546:$G$547,0)))","v":0},{"$f":"IF($I545>$D545,INDEX(AI$485:AI544,MATCH($D545,$G$485:$G544,0)),INDEX(AI546:AI$547,MATCH($D545,$G546:$G$547,0)))","v":0},null,null,{"$f":"IF($I545>$D545,INDEX(AL$485:AL544,MATCH($D545,$G$485:$G544,0)),INDEX(AL546:AL$547,MATCH($D545,$G546:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I545>$D545,INDEX(AT$485:AT544,MATCH($D545,$G$485:$G544,0)),INDEX(AT546:AT$547,MATCH($D545,$G546:$G$547,0)))","v":70263},{"$f":"IF($I545>$D545,INDEX(AU$485:AU544,MATCH($D545,$G$485:$G544,0)),INDEX(AU546:AU$547,MATCH($D545,$G546:$G$547,0)))","v":760},{"$f":"IF($I545>$D545,INDEX(AV$485:AV544,MATCH($D545,$G$485:$G544,0)),INDEX(AV546:AV$547,MATCH($D545,$G546:$G$547,0)))","v":0},{"$f":"IF($I545>$D545,INDEX(AW$485:AW544,MATCH($D545,$G$485:$G544,0)),INDEX(AW546:AW$547,MATCH($D545,$G546:$G$547,0)))","v":4},{"$f":"IF($I545>$D545,INDEX(AX$485:AX544,MATCH($D545,$G$485:$G544,0)),INDEX(AX546:AX$547,MATCH($D545,$G546:$G$547,0)))","v":35000},null,null,{"$f":"IF($I545>$D545,INDEX(BA$485:BA544,MATCH($D545,$G$485:$G544,0)),INDEX(BA546:BA$547,MATCH($D545,$G546:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I545>$D545,INDEX(BB$485:BB544,MATCH($D545,$G$485:$G544,0)),INDEX(BB546:BB$547,MATCH($D545,$G546:$G$547,0)))","v":1},0,15199.086324394561]
[null,null,20.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I546)),ABS($F$422:$F$484-I546),0))","v":14},0,0,0,20,20,{"$f":"IF($I546>$D546,INDEX(K$485:K545,MATCH($D546,$G$485:$G545,0)),INDEX(K547:K$547,MATCH($D546,$G547:$G$547,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I546>$D546,INDEX(L$485:L545,MATCH($D546,$G$485:$G545,0)),INDEX(L547:L$547,MATCH($D546,$G547:$G$547,0)))","v":"Ford"},{"$f":"IF($I546>$D546,INDEX(M$485:M545,MATCH($D546,$G$485:$G545,0)),INDEX(M547:M$547,MATCH($D546,$G547:$G$547,0)))","v":"Transit"},{"$f":"IF($I546>$D546,INDEX(N$485:N545,MATCH($D546,$G$485:$G545,0)),INDEX(N547:N$547,MATCH($D546,$G547:$G$547,0)))","v":"280 s 2,2 tdci"},{"$f":"IF($I546>$D546,INDEX(O$485:O545,MATCH($D546,$G$485:$G545,0)),INDEX(O547:O$547,MATCH($D546,$G547:$G$547,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I546,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":5.0199974071832818},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I546,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":10984.677039788363},{"$f":"IF($I546>$D546,INDEX(V$485:V545,MATCH($D546,$G$485:$G545,0)),INDEX(V547:V$547,MATCH($D546,$G547:$G$547,0)))","v":131139.07692307691},{"$f":"IF($I546>$D546,INDEX(W$485:W545,MATCH($D546,$G$485:$G545,0)),INDEX(W547:W$547,MATCH($D546,$G547:$G$547,0)))","v":34497.153846153837},{"$f":"IF($I546>$D546,INDEX(X$485:X545,MATCH($D546,$G$485:$G545,0)),INDEX(X547:X$547,MATCH($D546,$G547:$G$547,0)))","v":282520},{"$f":"IF($I546>$D546,INDEX(Y$485:Y545,MATCH($D546,$G$485:$G545,0)),INDEX(Y547:Y$547,MATCH($D546,$G547:$G$547,0)))","v":13.4},{"$f":"IF($I546>$D546,INDEX(Z$485:Z545,MATCH($D546,$G$485:$G545,0)),INDEX(Z547:Z$547,MATCH($D546,$G547:$G$547,0)))","v":1665},9.6503556778467517E-2,null,null,null,null,{"$f":"IF($I546>$D546,INDEX(AF$485:AF545,MATCH($D546,$G$485:$G545,0)),INDEX(AF547:AF$547,MATCH($D546,$G547:$G$547,0)))","v":8.4950314065552396E-2},{"$f":"IF($I546>$D546,INDEX(AG$485:AG545,MATCH($D546,$G$485:$G545,0)),INDEX(AG547:AG$547,MATCH($D546,$G547:$G$547,0)))","v":1},{"$f":"IF($I546>$D546,INDEX(AH$485:AH545,MATCH($D546,$G$485:$G545,0)),INDEX(AH547:AH$547,MATCH($D546,$G547:$G$547,0)))","v":0},{"$f":"IF($I546>$D546,INDEX(AI$485:AI545,MATCH($D546,$G$485:$G545,0)),INDEX(AI547:AI$547,MATCH($D546,$G547:$G$547,0)))","v":0},null,null,{"$f":"IF($I546>$D546,INDEX(AL$485:AL545,MATCH($D546,$G$485:$G545,0)),INDEX(AL547:AL$547,MATCH($D546,$G547:$G$547,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I546>$D546,INDEX(AT$485:AT545,MATCH($D546,$G$485:$G545,0)),INDEX(AT547:AT$547,MATCH($D546,$G547:$G$547,0)))","v":70263},{"$f":"IF($I546>$D546,INDEX(AU$485:AU545,MATCH($D546,$G$485:$G545,0)),INDEX(AU547:AU$547,MATCH($D546,$G547:$G$547,0)))","v":760},{"$f":"IF($I546>$D546,INDEX(AV$485:AV545,MATCH($D546,$G$485:$G545,0)),INDEX(AV547:AV$547,MATCH($D546,$G547:$G$547,0)))","v":0},{"$f":"IF($I546>$D546,INDEX(AW$485:AW545,MATCH($D546,$G$485:$G545,0)),INDEX(AW547:AW$547,MATCH($D546,$G547:$G$547,0)))","v":4},{"$f":"IF($I546>$D546,INDEX(AX$485:AX545,MATCH($D546,$G$485:$G545,0)),INDEX(AX547:AX$547,MATCH($D546,$G547:$G$547,0)))","v":35000},null,null,{"$f":"IF($I546>$D546,INDEX(BA$485:BA545,MATCH($D546,$G$485:$G545,0)),INDEX(BA547:BA$547,MATCH($D546,$G547:$G$547,0)))","v":1.1359999999999999},{"$f":"IF($I546>$D546,INDEX(BB$485:BB545,MATCH($D546,$G$485:$G545,0)),INDEX(BB547:BB$547,MATCH($D546,$G547:$G$547,0)))","v":1},0,12832.416789082554]
[null,null,20.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I547)),ABS($F$422:$F$484-I547),0))","v":14},0,0,0,20,20,{"$f":"IF($I547>$D547,INDEX(K$485:K546,MATCH($D547,$G$485:$G546,0)),INDEX(K$547:K548,MATCH($D547,$G$547:$G548,0)))","v":"Mellem varebil, diesel "},{"$f":"IF($I547>$D547,INDEX(L$485:L546,MATCH($D547,$G$485:$G546,0)),INDEX(L$547:L548,MATCH($D547,$G$547:$G548,0)))","v":"Toyota"},{"$f":"IF($I547>$D547,INDEX(M$485:M546,MATCH($D547,$G$485:$G546,0)),INDEX(M$547:M548,MATCH($D547,$G$547:$G548,0)))","v":"Corolla verso"},{"$f":"IF($I547>$D547,INDEX(N$485:N546,MATCH($D547,$G$485:$G546,0)),INDEX(N$547:N548,MATCH($D547,$G$547:$G548,0)))","v":"2,2 d-4d sports van"},{"$f":"IF($I547>$D547,INDEX(O$485:O546,MATCH($D547,$G$485:$G546,0)),INDEX(O$547:O548,MATCH($D547,$G$547:$G548,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$31:$O$51,MATCH('Varebiler - Diesel'!I547,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":5.0199974071832818},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$31:$I$51,MATCH('Varebiler - Diesel'!I547,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":10984.677039788363},{"$f":"IF($I547>$D547,INDEX(V$485:V546,MATCH($D547,$G$485:$G546,0)),INDEX(V$547:V548,MATCH($D547,$G$547:$G548,0)))","v":148071.38461538439},{"$f":"IF($I547>$D547,INDEX(W$485:W546,MATCH($D547,$G$485:$G546,0)),INDEX(W$547:W548,MATCH($D547,$G$547:$G548,0)))","v":40846.769230769147},{"$f":"IF($I547>$D547,INDEX(X$485:X546,MATCH($D547,$G$485:$G546,0)),INDEX(X$547:X548,MATCH($D547,$G$547:$G548,0)))","v":282520},{"$f":"IF($I547>$D547,INDEX(Y$485:Y546,MATCH($D547,$G$485:$G546,0)),INDEX(Y$547:Y548,MATCH($D547,$G$547:$G548,0)))","v":13.4},{"$f":"IF($I547>$D547,INDEX(Z$485:Z546,MATCH($D547,$G$485:$G546,0)),INDEX(Z$547:Z548,MATCH($D547,$G$547:$G548,0)))","v":1665},0.10631663450946911,null,null,null,null,{"$f":"IF($I547>$D547,INDEX(AF$485:AF546,MATCH($D547,$G$485:$G546,0)),INDEX(AF$547:AF548,MATCH($D547,$G$547:$G548,0)))","v":9.3588586716081973E-2},{"$f":"IF($I547>$D547,INDEX(AG$485:AG546,MATCH($D547,$G$485:$G546,0)),INDEX(AG$547:AG548,MATCH($D547,$G$547:$G548,0)))","v":1},{"$f":"IF($I547>$D547,INDEX(AH$485:AH546,MATCH($D547,$G$485:$G546,0)),INDEX(AH$547:AH548,MATCH($D547,$G$547:$G548,0)))","v":0},{"$f":"IF($I547>$D547,INDEX(AI$485:AI546,MATCH($D547,$G$485:$G546,0)),INDEX(AI$547:AI548,MATCH($D547,$G$547:$G548,0)))","v":0},null,null,{"$f":"IF($I547>$D547,INDEX(AL$485:AL546,MATCH($D547,$G$485:$G546,0)),INDEX(AL$547:AL548,MATCH($D547,$G$547:$G548,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I547>$D547,INDEX(AT$485:AT546,MATCH($D547,$G$485:$G546,0)),INDEX(AT$547:AT548,MATCH($D547,$G$547:$G548,0)))","v":70263},{"$f":"IF($I547>$D547,INDEX(AU$485:AU546,MATCH($D547,$G$485:$G546,0)),INDEX(AU$547:AU548,MATCH($D547,$G$547:$G548,0)))","v":760},{"$f":"IF($I547>$D547,INDEX(AV$485:AV546,MATCH($D547,$G$485:$G546,0)),INDEX(AV$547:AV548,MATCH($D547,$G$547:$G548,0)))","v":0},{"$f":"IF($I547>$D547,INDEX(AW$485:AW546,MATCH($D547,$G$485:$G546,0)),INDEX(AW$547:AW548,MATCH($D547,$G$547:$G548,0)))","v":4},{"$f":"IF($I547>$D547,INDEX(AX$485:AX546,MATCH($D547,$G$485:$G546,0)),INDEX(AX$547:AX548,MATCH($D547,$G$547:$G548,0)))","v":35000},null,null,{"$f":"IF($I547>$D547,INDEX(BA$485:BA546,MATCH($D547,$G$485:$G546,0)),INDEX(BA$547:BA548,MATCH($D547,$G$547:$G548,0)))","v":1.1359999999999999},{"$f":"IF($I547>$D547,INDEX(BB$485:BB546,MATCH($D547,$G$485:$G546,0)),INDEX(BB$547:BB548,MATCH($D547,$G$547:$G548,0)))","v":1},0,14489.302246924623]
[null,null,0.1,{"$f":"IF(COUNTIF(I544:I548,I548)=1,E548+0.1,IF(COUNTIF(I544:I548,I548)=2,E548+0.2,IF(COUNTIF(I544:I548,I548)=3,E548+0.3,0)))","v":0.1},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I548)),ABS($F$422:$F$484-I548),0))","v":0},{"$f":"(IF(H548=0,0,I548))*1","v":0},0.1,0,0,0,"Stor varebil, diesel","FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.200 kg totalvægt)",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Varerbiler_trafikarbejde!O53:O73)","v":3186.9369966662694},{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I548,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":567.04499469341238},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I548,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":27016.522516795401},199262.5,47000,274890,12.9,1665,6.7066777288399784E-2,216,null,null,null,5.9171597633136098E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,20073.49944544585]
[null,null,0.2,{"$f":"IF(COUNTIF(I545:I549,I549)=1,E549+0.1,IF(COUNTIF(I545:I549,I549)=2,E549+0.2,IF(COUNTIF(I545:I549,I549)=3,E549+0.3,0)))","v":0.2},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I549)),ABS($F$422:$F$484-I549),0))","v":0},{"$f":"(IF(H549=0,0,I549))*1","v":0},0.2,0,0,0,"Stor varebil, diesel","RENAULT","TRAFIC","2.0 dCi 120 T29 L2H1",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I549,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":567.04499469341238},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I549,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":27016.522516795401},152658,47000,274890,12.9,1665,8.1541621307478857E-2,188,null,null,null,7.1942446043165464E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"BB548","v":1.1334285361739562},0,15378.610016148912]
[null,null,0.3,{"$f":"IF(COUNTIF(I547:I550,I550)=1,E550+0.1,IF(COUNTIF(I547:I550,I550)=2,E550+0.2,IF(COUNTIF(I547:I550,I550)=3,E550+0.3,0)))","v":0.3},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I550)),ABS($F$422:$F$484-I550),0))","v":0},0,0.3,0,0,{"$f":"I550+input_år-original_år","v":0},"Stor varebil, diesel","FORD","Transit Custom Van","2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.200 kg totalvægt)",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I550,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":567.04499469341238},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I550,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":27016.522516795401},213517.91666666669,47000,274890,12.9,1665,{"$f":"BA550*AF550*BB550","v":7.6583009200942978E-2},216,null,null,null,6.7567567567567557E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"BB549","v":1.1334285361739562},{"$f":"AJ550*U550","v":0},{"$f":"-PMT(Lånerente,Y550,V550)","v":21509.575468545696}]
[null,null,1.1000000000000001,0.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I551)),ABS($F$422:$F$484-I551),0))","v":0},0,{"$f":"(IF(F551=0,0,IF(COUNTIF(F549:F551,F551)=1,F551&\",1\",IF(COUNTIF(F549:F551,F551)=2,F551&\",2\",IF(COUNTIF(F549:F551,F551)=3,F551&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I551>$D551,INDEX(K$548:K550,MATCH($D551,$G$548:$G550,0)),INDEX(K552:K$610,MATCH($D551,$G552:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I551>$D551,INDEX(L$548:L550,MATCH($D551,$G$548:$G550,0)),INDEX(L552:L$610,MATCH($D551,$G552:$G$610,0)))","v":"FORD"},{"$f":"IF($I551>$D551,INDEX(M$548:M550,MATCH($D551,$G$548:$G550,0)),INDEX(M552:M$610,MATCH($D551,$G552:$G$610,0)))","v":"Transit Custom Van"},{"$f":"IF($I551>$D551,INDEX(N$548:N550,MATCH($D551,$G$548:$G550,0)),INDEX(N552:N$610,MATCH($D551,$G552:$G$610,0)))","v":"2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.200 kg totalvægt)"},{"$f":"IF($I551>$D551,INDEX(O$548:O550,MATCH($D551,$G$548:$G550,0)),INDEX(O552:O$610,MATCH($D551,$G552:$G$610,0)))","v":2021},{"$f":"P548-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I551,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":460.09634950117044},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I551,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":25827.7955260565},{"$f":"IF($I551>$D551,INDEX(V$548:V550,MATCH($D551,$G$548:$G550,0)),INDEX(V552:V$610,MATCH($D551,$G552:$G$610,0)))","v":199262.5},{"$f":"IF($I551>$D551,INDEX(W$548:W550,MATCH($D551,$G$548:$G550,0)),INDEX(W552:W$610,MATCH($D551,$G552:$G$610,0)))","v":47000},{"$f":"IF($I551>$D551,INDEX(X$548:X550,MATCH($D551,$G$548:$G550,0)),INDEX(X552:X$610,MATCH($D551,$G552:$G$610,0)))","v":274890},{"$f":"IF($I551>$D551,INDEX(Y$548:Y550,MATCH($D551,$G$548:$G550,0)),INDEX(Y552:Y$610,MATCH($D551,$G552:$G$610,0)))","v":12.9},{"$f":"IF($I551>$D551,INDEX(Z$548:Z550,MATCH($D551,$G$548:$G550,0)),INDEX(Z552:Z$610,MATCH($D551,$G552:$G$610,0)))","v":1665},6.7066777288399784E-2,null,null,null,null,{"$f":"IF($I551>$D551,INDEX(AF$548:AF550,MATCH($D551,$G$548:$G550,0)),INDEX(AF552:AF$610,MATCH($D551,$G552:$G$610,0)))","v":5.9171597633136098E-2},{"$f":"IF($I551>$D551,INDEX(AG$548:AG550,MATCH($D551,$G$548:$G550,0)),INDEX(AG552:AG$610,MATCH($D551,$G552:$G$610,0)))","v":1},{"$f":"IF($I551>$D551,INDEX(AH$548:AH550,MATCH($D551,$G$548:$G550,0)),INDEX(AH552:AH$610,MATCH($D551,$G552:$G$610,0)))","v":0},{"$f":"IF($I551>$D551,INDEX(AI$548:AI550,MATCH($D551,$G$548:$G550,0)),INDEX(AI552:AI$610,MATCH($D551,$G552:$G$610,0)))","v":0},null,null,{"$f":"IF($I551>$D551,INDEX(AL$548:AL550,MATCH($D551,$G$548:$G550,0)),INDEX(AL552:AL$610,MATCH($D551,$G552:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I551>$D551,INDEX(AT$548:AT550,MATCH($D551,$G$548:$G550,0)),INDEX(AT552:AT$610,MATCH($D551,$G552:$G$610,0)))","v":70263},{"$f":"IF($I551>$D551,INDEX(AU$548:AU550,MATCH($D551,$G$548:$G550,0)),INDEX(AU552:AU$610,MATCH($D551,$G552:$G$610,0)))","v":695},{"$f":"IF($I551>$D551,INDEX(AV$548:AV550,MATCH($D551,$G$548:$G550,0)),INDEX(AV552:AV$610,MATCH($D551,$G552:$G$610,0)))","v":0},{"$f":"IF($I551>$D551,INDEX(AW$548:AW550,MATCH($D551,$G$548:$G550,0)),INDEX(AW552:AW$610,MATCH($D551,$G552:$G$610,0)))","v":4},{"$f":"IF($I551>$D551,INDEX(AX$548:AX550,MATCH($D551,$G$548:$G550,0)),INDEX(AX552:AX$610,MATCH($D551,$G552:$G$610,0)))","v":35000},null,null,{"$f":"IF($I551>$D551,INDEX(BA$548:BA550,MATCH($D551,$G$548:$G550,0)),INDEX(BA552:BA$610,MATCH($D551,$G552:$G$610,0)))","v":1},{"$f":"IF($I551>$D551,INDEX(BB$548:BB550,MATCH($D551,$G$548:$G550,0)),INDEX(BB552:BB$610,MATCH($D551,$G552:$G$610,0)))","v":1.1334285361739562},0,20073.49944544585]
[null,null,{"$f":"IF(COUNTIF(J550:J552,J552)=1,J552+0.1,IF(COUNTIF(J550:J552,J552)=2,J552+0.2,IF(COUNTIF(J550:J552,J552)=3,J552+0.3,0)))","v":1.2},0.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I552)),ABS($F$422:$F$484-I552),0))","v":0},0,{"$f":"(IF(F552=0,0,IF(COUNTIF(F550:F552,F552)=1,F552&\",1\",IF(COUNTIF(F550:F552,F552)=2,F552&\",2\",IF(COUNTIF(F550:F552,F552)=3,F552&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I552>$D552,INDEX(K$548:K551,MATCH($D552,$G$548:$G551,0)),INDEX(K553:K$610,MATCH($D552,$G553:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I552>$D552,INDEX(L$548:L551,MATCH($D552,$G$548:$G551,0)),INDEX(L553:L$610,MATCH($D552,$G553:$G$610,0)))","v":"RENAULT"},{"$f":"IF($I552>$D552,INDEX(M$548:M551,MATCH($D552,$G$548:$G551,0)),INDEX(M553:M$610,MATCH($D552,$G553:$G$610,0)))","v":"TRAFIC"},{"$f":"IF($I552>$D552,INDEX(N$548:N551,MATCH($D552,$G$548:$G551,0)),INDEX(N553:N$610,MATCH($D552,$G553:$G$610,0)))","v":"2.0 dCi 120 T29 L2H1"},{"$f":"IF($I552>$D552,INDEX(O$548:O551,MATCH($D552,$G$548:$G551,0)),INDEX(O553:O$610,MATCH($D552,$G553:$G$610,0)))","v":2021},{"$f":"P549-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I552,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":460.09634950117044},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I552,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":25827.7955260565},{"$f":"IF($I552>$D552,INDEX(V$548:V551,MATCH($D552,$G$548:$G551,0)),INDEX(V553:V$610,MATCH($D552,$G553:$G$610,0)))","v":152658},{"$f":"IF($I552>$D552,INDEX(W$548:W551,MATCH($D552,$G$548:$G551,0)),INDEX(W553:W$610,MATCH($D552,$G553:$G$610,0)))","v":47000},{"$f":"IF($I552>$D552,INDEX(X$548:X551,MATCH($D552,$G$548:$G551,0)),INDEX(X553:X$610,MATCH($D552,$G553:$G$610,0)))","v":274890},{"$f":"IF($I552>$D552,INDEX(Y$548:Y551,MATCH($D552,$G$548:$G551,0)),INDEX(Y553:Y$610,MATCH($D552,$G553:$G$610,0)))","v":12.9},{"$f":"IF($I552>$D552,INDEX(Z$548:Z551,MATCH($D552,$G$548:$G551,0)),INDEX(Z553:Z$610,MATCH($D552,$G553:$G$610,0)))","v":1665},8.1541621307478857E-2,null,null,null,null,{"$f":"IF($I552>$D552,INDEX(AF$548:AF551,MATCH($D552,$G$548:$G551,0)),INDEX(AF553:AF$610,MATCH($D552,$G553:$G$610,0)))","v":7.1942446043165464E-2},{"$f":"IF($I552>$D552,INDEX(AG$548:AG551,MATCH($D552,$G$548:$G551,0)),INDEX(AG553:AG$610,MATCH($D552,$G553:$G$610,0)))","v":1},{"$f":"IF($I552>$D552,INDEX(AH$548:AH551,MATCH($D552,$G$548:$G551,0)),INDEX(AH553:AH$610,MATCH($D552,$G553:$G$610,0)))","v":0},{"$f":"IF($I552>$D552,INDEX(AI$548:AI551,MATCH($D552,$G$548:$G551,0)),INDEX(AI553:AI$610,MATCH($D552,$G553:$G$610,0)))","v":0},null,null,{"$f":"IF($I552>$D552,INDEX(AL$548:AL551,MATCH($D552,$G$548:$G551,0)),INDEX(AL553:AL$610,MATCH($D552,$G553:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I552>$D552,INDEX(AT$548:AT551,MATCH($D552,$G$548:$G551,0)),INDEX(AT553:AT$610,MATCH($D552,$G553:$G$610,0)))","v":70263},{"$f":"IF($I552>$D552,INDEX(AU$548:AU551,MATCH($D552,$G$548:$G551,0)),INDEX(AU553:AU$610,MATCH($D552,$G553:$G$610,0)))","v":695},{"$f":"IF($I552>$D552,INDEX(AV$548:AV551,MATCH($D552,$G$548:$G551,0)),INDEX(AV553:AV$610,MATCH($D552,$G553:$G$610,0)))","v":0},{"$f":"IF($I552>$D552,INDEX(AW$548:AW551,MATCH($D552,$G$548:$G551,0)),INDEX(AW553:AW$610,MATCH($D552,$G553:$G$610,0)))","v":4},{"$f":"IF($I552>$D552,INDEX(AX$548:AX551,MATCH($D552,$G$548:$G551,0)),INDEX(AX553:AX$610,MATCH($D552,$G553:$G$610,0)))","v":35000},null,null,{"$f":"IF($I552>$D552,INDEX(BA$548:BA551,MATCH($D552,$G$548:$G551,0)),INDEX(BA553:BA$610,MATCH($D552,$G553:$G$610,0)))","v":1},{"$f":"IF($I552>$D552,INDEX(BB$548:BB551,MATCH($D552,$G$548:$G551,0)),INDEX(BB553:BB$610,MATCH($D552,$G553:$G$610,0)))","v":1.1334285361739562},0,15378.610016148912]
[null,null,1.3,0.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I553)),ABS($F$422:$F$484-I553),0))","v":0},0,0,0,1,1,{"$f":"IF($I553>$D553,INDEX(K$548:K552,MATCH($D553,$G$548:$G552,0)),INDEX(K554:K$610,MATCH($D553,$G554:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I553>$D553,INDEX(L$548:L552,MATCH($D553,$G$548:$G552,0)),INDEX(L554:L$610,MATCH($D553,$G554:$G$610,0)))","v":"FORD"},{"$f":"IF($I553>$D553,INDEX(M$548:M552,MATCH($D553,$G$548:$G552,0)),INDEX(M554:M$610,MATCH($D553,$G554:$G$610,0)))","v":"Transit Custom Van"},{"$f":"IF($I553>$D553,INDEX(N$548:N552,MATCH($D553,$G$548:$G552,0)),INDEX(N554:N$610,MATCH($D553,$G554:$G$610,0)))","v":"2.0TDCi - FWD (130 HK) Kassevogn FWD M6 (3.200 kg totalvægt)"},{"$f":"IF($I553>$D553,INDEX(O$548:O552,MATCH($D553,$G$548:$G552,0)),INDEX(O554:O$610,MATCH($D553,$G554:$G$610,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I553,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":460.09634950117044},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I553,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":25827.7955260565},{"$f":"IF($I553>$D553,INDEX(V$548:V552,MATCH($D553,$G$548:$G552,0)),INDEX(V554:V$610,MATCH($D553,$G554:$G$610,0)))","v":213517.91666666669},{"$f":"IF($I553>$D553,INDEX(W$548:W552,MATCH($D553,$G$548:$G552,0)),INDEX(W554:W$610,MATCH($D553,$G554:$G$610,0)))","v":47000},{"$f":"IF($I553>$D553,INDEX(X$548:X552,MATCH($D553,$G$548:$G552,0)),INDEX(X554:X$610,MATCH($D553,$G554:$G$610,0)))","v":274890},{"$f":"IF($I553>$D553,INDEX(Y$548:Y552,MATCH($D553,$G$548:$G552,0)),INDEX(Y554:Y$610,MATCH($D553,$G554:$G$610,0)))","v":12.9},{"$f":"IF($I553>$D553,INDEX(Z$548:Z552,MATCH($D553,$G$548:$G552,0)),INDEX(Z554:Z$610,MATCH($D553,$G554:$G$610,0)))","v":1665},7.6583009200942978E-2,null,null,null,null,{"$f":"IF($I553>$D553,INDEX(AF$548:AF552,MATCH($D553,$G$548:$G552,0)),INDEX(AF554:AF$610,MATCH($D553,$G554:$G$610,0)))","v":6.7567567567567557E-2},{"$f":"IF($I553>$D553,INDEX(AG$548:AG552,MATCH($D553,$G$548:$G552,0)),INDEX(AG554:AG$610,MATCH($D553,$G554:$G$610,0)))","v":1},{"$f":"IF($I553>$D553,INDEX(AH$548:AH552,MATCH($D553,$G$548:$G552,0)),INDEX(AH554:AH$610,MATCH($D553,$G554:$G$610,0)))","v":0},{"$f":"IF($I553>$D553,INDEX(AI$548:AI552,MATCH($D553,$G$548:$G552,0)),INDEX(AI554:AI$610,MATCH($D553,$G554:$G$610,0)))","v":0},null,null,{"$f":"IF($I553>$D553,INDEX(AL$548:AL552,MATCH($D553,$G$548:$G552,0)),INDEX(AL554:AL$610,MATCH($D553,$G554:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I553>$D553,INDEX(AT$548:AT552,MATCH($D553,$G$548:$G552,0)),INDEX(AT554:AT$610,MATCH($D553,$G554:$G$610,0)))","v":70263},{"$f":"IF($I553>$D553,INDEX(AU$548:AU552,MATCH($D553,$G$548:$G552,0)),INDEX(AU554:AU$610,MATCH($D553,$G554:$G$610,0)))","v":695},{"$f":"IF($I553>$D553,INDEX(AV$548:AV552,MATCH($D553,$G$548:$G552,0)),INDEX(AV554:AV$610,MATCH($D553,$G554:$G$610,0)))","v":0},{"$f":"IF($I553>$D553,INDEX(AW$548:AW552,MATCH($D553,$G$548:$G552,0)),INDEX(AW554:AW$610,MATCH($D553,$G554:$G$610,0)))","v":4},{"$f":"IF($I553>$D553,INDEX(AX$548:AX552,MATCH($D553,$G$548:$G552,0)),INDEX(AX554:AX$610,MATCH($D553,$G554:$G$610,0)))","v":35000},null,null,{"$f":"IF($I553>$D553,INDEX(BA$548:BA552,MATCH($D553,$G$548:$G552,0)),INDEX(BA554:BA$610,MATCH($D553,$G554:$G$610,0)))","v":1},{"$f":"IF($I553>$D553,INDEX(BB$548:BB552,MATCH($D553,$G$548:$G552,0)),INDEX(BB554:BB$610,MATCH($D553,$G554:$G$610,0)))","v":1.1334285361739562},0,21509.575468545696]
[null,null,2.1,2.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I554)),ABS($F$422:$F$484-I554),0))","v":2},2,2.1,1,2,2,{"$f":"K568","v":"Stor varebil, diesel"},"FORD","TRANSIT CUSTOM","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I554,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":427.481732489141},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I554,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":24691.372522910009},181356.54201539679,55502.204725753378,274890,12.9,1665,7.270610778013363E-2,null,null,null,null,6.4147059527513831E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1009,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,18269.671642050282]
[null,null,2.2000000000000002,2.2000000000000002,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I555)),ABS($F$422:$F$484-I555),0))","v":2},2,2.2000000000000002,1,2,2,{"$f":"K554","v":"Stor varebil, diesel"},"MERCEDES-BENZ","SPRINTER","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I555,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":427.481732489141},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I555,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":24691.372522910009},317655.35568967951,56800,274890,12.9,1665,9.2903978374914459E-2,null,null,null,null,8.1967213114754106E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1009,0,4,35000,null,null,1,{"$f":"BB554","v":1.1334285361739562},0,32000.274041928038]
[null,null,2.2999999999999998,2.2999999999999998,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I556)),ABS($F$422:$F$484-I556),0))","v":2},2,2.2999999999999998,1,2,2,{"$f":"K555","v":"Stor varebil, diesel"},"VOLKSWAGEN","TRANSPORTER","Gnsn variant","2019",2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I556,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":427.481732489141},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I556,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":24691.372522910009},214844.63690918154,56404.751454695055,274890,12.9,1665,9.2903978374914459E-2,null,null,null,null,8.1967213114754106E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1009,0,4,35000,null,null,1,{"$f":"BB555","v":1.1334285361739562},0,21643.227902156559]
[null,null,3.1,2.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I557)),ABS($F$422:$F$484-I557),0))","v":2},0,{"$f":"(IF(F557=0,0,IF(COUNTIF(F555:F557,F557)=1,F557&\",1\",IF(COUNTIF(F555:F557,F557)=2,F557&\",2\",IF(COUNTIF(F555:F557,F557)=3,F557&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I557>$D557,INDEX(K$548:K556,MATCH($D557,$G$548:$G556,0)),INDEX(K558:K$610,MATCH($D557,$G558:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I557>$D557,INDEX(L$548:L556,MATCH($D557,$G$548:$G556,0)),INDEX(L558:L$610,MATCH($D557,$G558:$G$610,0)))","v":"FORD"},{"$f":"IF($I557>$D557,INDEX(M$548:M556,MATCH($D557,$G$548:$G556,0)),INDEX(M558:M$610,MATCH($D557,$G558:$G$610,0)))","v":"TRANSIT CUSTOM"},{"$f":"IF($I557>$D557,INDEX(N$548:N556,MATCH($D557,$G$548:$G556,0)),INDEX(N558:N$610,MATCH($D557,$G558:$G$610,0)))","v":"Gnsn variant"},{"$f":"IF($I557>$D557,INDEX(O$548:O556,MATCH($D557,$G$548:$G556,0)),INDEX(O558:O$610,MATCH($D557,$G558:$G$610,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I557,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":405.29702810475669},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I557,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":23604.952131901962},{"$f":"IF($I557>$D557,INDEX(V$548:V556,MATCH($D557,$G$548:$G556,0)),INDEX(V558:V$610,MATCH($D557,$G558:$G$610,0)))","v":181356.54201539679},{"$f":"IF($I557>$D557,INDEX(W$548:W556,MATCH($D557,$G$548:$G556,0)),INDEX(W558:W$610,MATCH($D557,$G558:$G$610,0)))","v":55502.204725753378},{"$f":"IF($I557>$D557,INDEX(X$548:X556,MATCH($D557,$G$548:$G556,0)),INDEX(X558:X$610,MATCH($D557,$G558:$G$610,0)))","v":274890},{"$f":"IF($I557>$D557,INDEX(Y$548:Y556,MATCH($D557,$G$548:$G556,0)),INDEX(Y558:Y$610,MATCH($D557,$G558:$G$610,0)))","v":12.9},{"$f":"IF($I557>$D557,INDEX(Z$548:Z556,MATCH($D557,$G$548:$G556,0)),INDEX(Z558:Z$610,MATCH($D557,$G558:$G$610,0)))","v":1665},7.270610778013363E-2,null,null,null,null,{"$f":"IF($I557>$D557,INDEX(AF$548:AF556,MATCH($D557,$G$548:$G556,0)),INDEX(AF558:AF$610,MATCH($D557,$G558:$G$610,0)))","v":6.4147059527513831E-2},{"$f":"IF($I557>$D557,INDEX(AG$548:AG556,MATCH($D557,$G$548:$G556,0)),INDEX(AG558:AG$610,MATCH($D557,$G558:$G$610,0)))","v":1},{"$f":"IF($I557>$D557,INDEX(AH$548:AH556,MATCH($D557,$G$548:$G556,0)),INDEX(AH558:AH$610,MATCH($D557,$G558:$G$610,0)))","v":0},{"$f":"IF($I557>$D557,INDEX(AI$548:AI556,MATCH($D557,$G$548:$G556,0)),INDEX(AI558:AI$610,MATCH($D557,$G558:$G$610,0)))","v":0},null,null,{"$f":"IF($I557>$D557,INDEX(AL$548:AL556,MATCH($D557,$G$548:$G556,0)),INDEX(AL558:AL$610,MATCH($D557,$G558:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I557>$D557,INDEX(AT$548:AT556,MATCH($D557,$G$548:$G556,0)),INDEX(AT558:AT$610,MATCH($D557,$G558:$G$610,0)))","v":70263},{"$f":"IF($I557>$D557,INDEX(AU$548:AU556,MATCH($D557,$G$548:$G556,0)),INDEX(AU558:AU$610,MATCH($D557,$G558:$G$610,0)))","v":1009},{"$f":"IF($I557>$D557,INDEX(AV$548:AV556,MATCH($D557,$G$548:$G556,0)),INDEX(AV558:AV$610,MATCH($D557,$G558:$G$610,0)))","v":0},{"$f":"IF($I557>$D557,INDEX(AW$548:AW556,MATCH($D557,$G$548:$G556,0)),INDEX(AW558:AW$610,MATCH($D557,$G558:$G$610,0)))","v":4},{"$f":"IF($I557>$D557,INDEX(AX$548:AX556,MATCH($D557,$G$548:$G556,0)),INDEX(AX558:AX$610,MATCH($D557,$G558:$G$610,0)))","v":35000},null,null,{"$f":"IF($I557>$D557,INDEX(BA$548:BA556,MATCH($D557,$G$548:$G556,0)),INDEX(BA558:BA$610,MATCH($D557,$G558:$G$610,0)))","v":1},{"$f":"IF($I557>$D557,INDEX(BB$548:BB556,MATCH($D557,$G$548:$G556,0)),INDEX(BB558:BB$610,MATCH($D557,$G558:$G$610,0)))","v":1.1334285361739562},0,18269.671642050282]
[null,null,3.2,2.2000000000000002,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I558)),ABS($F$422:$F$484-I558),0))","v":2},0,{"$f":"(IF(F558=0,0,IF(COUNTIF(F556:F558,F558)=1,F558&\",1\",IF(COUNTIF(F556:F558,F558)=2,F558&\",2\",IF(COUNTIF(F556:F558,F558)=3,F558&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I558>$D558,INDEX(K$548:K557,MATCH($D558,$G$548:$G557,0)),INDEX(K559:K$610,MATCH($D558,$G559:$G$610,0)))","v":"Stor varebil, diesel"},null,{"$f":"IF($I558>$D558,INDEX(M$548:M557,MATCH($D558,$G$548:$G557,0)),INDEX(M559:M$610,MATCH($D558,$G559:$G$610,0)))","v":"SPRINTER"},{"$f":"IF($I558>$D558,INDEX(N$548:N557,MATCH($D558,$G$548:$G557,0)),INDEX(N559:N$610,MATCH($D558,$G559:$G$610,0)))","v":"Gnsn variant"},{"$f":"IF($I558>$D558,INDEX(O$548:O557,MATCH($D558,$G$548:$G557,0)),INDEX(O559:O$610,MATCH($D558,$G559:$G$610,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I558,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":405.29702810475669},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I558,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":23604.952131901962},{"$f":"IF($I558>$D558,INDEX(V$548:V557,MATCH($D558,$G$548:$G557,0)),INDEX(V559:V$610,MATCH($D558,$G559:$G$610,0)))","v":317655.35568967951},{"$f":"IF($I558>$D558,INDEX(W$548:W557,MATCH($D558,$G$548:$G557,0)),INDEX(W559:W$610,MATCH($D558,$G559:$G$610,0)))","v":56800},{"$f":"IF($I558>$D558,INDEX(X$548:X557,MATCH($D558,$G$548:$G557,0)),INDEX(X559:X$610,MATCH($D558,$G559:$G$610,0)))","v":274890},{"$f":"IF($I558>$D558,INDEX(Y$548:Y557,MATCH($D558,$G$548:$G557,0)),INDEX(Y559:Y$610,MATCH($D558,$G559:$G$610,0)))","v":12.9},{"$f":"IF($I558>$D558,INDEX(Z$548:Z557,MATCH($D558,$G$548:$G557,0)),INDEX(Z559:Z$610,MATCH($D558,$G559:$G$610,0)))","v":1665},9.2903978374914459E-2,null,null,null,null,{"$f":"IF($I558>$D558,INDEX(AF$548:AF557,MATCH($D558,$G$548:$G557,0)),INDEX(AF559:AF$610,MATCH($D558,$G559:$G$610,0)))","v":8.1967213114754106E-2},{"$f":"IF($I558>$D558,INDEX(AG$548:AG557,MATCH($D558,$G$548:$G557,0)),INDEX(AG559:AG$610,MATCH($D558,$G559:$G$610,0)))","v":1},{"$f":"IF($I558>$D558,INDEX(AH$548:AH557,MATCH($D558,$G$548:$G557,0)),INDEX(AH559:AH$610,MATCH($D558,$G559:$G$610,0)))","v":0},{"$f":"IF($I558>$D558,INDEX(AI$548:AI557,MATCH($D558,$G$548:$G557,0)),INDEX(AI559:AI$610,MATCH($D558,$G559:$G$610,0)))","v":0},null,null,{"$f":"IF($I558>$D558,INDEX(AL$548:AL557,MATCH($D558,$G$548:$G557,0)),INDEX(AL559:AL$610,MATCH($D558,$G559:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I558>$D558,INDEX(AT$548:AT557,MATCH($D558,$G$548:$G557,0)),INDEX(AT559:AT$610,MATCH($D558,$G559:$G$610,0)))","v":70263},{"$f":"IF($I558>$D558,INDEX(AU$548:AU557,MATCH($D558,$G$548:$G557,0)),INDEX(AU559:AU$610,MATCH($D558,$G559:$G$610,0)))","v":1009},{"$f":"IF($I558>$D558,INDEX(AV$548:AV557,MATCH($D558,$G$548:$G557,0)),INDEX(AV559:AV$610,MATCH($D558,$G559:$G$610,0)))","v":0},{"$f":"IF($I558>$D558,INDEX(AW$548:AW557,MATCH($D558,$G$548:$G557,0)),INDEX(AW559:AW$610,MATCH($D558,$G559:$G$610,0)))","v":4},{"$f":"IF($I558>$D558,INDEX(AX$548:AX557,MATCH($D558,$G$548:$G557,0)),INDEX(AX559:AX$610,MATCH($D558,$G559:$G$610,0)))","v":35000},null,null,{"$f":"IF($I558>$D558,INDEX(BA$548:BA557,MATCH($D558,$G$548:$G557,0)),INDEX(BA559:BA$610,MATCH($D558,$G559:$G$610,0)))","v":1},{"$f":"IF($I558>$D558,INDEX(BB$548:BB557,MATCH($D558,$G$548:$G557,0)),INDEX(BB559:BB$610,MATCH($D558,$G559:$G$610,0)))","v":1.1334285361739562},0,32000.274041928038]
[null,null,3.3,2.2999999999999998,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I559)),ABS($F$422:$F$484-I559),0))","v":2},0,0,0,3,3,{"$f":"IF($I559>$D559,INDEX(K$548:K558,MATCH($D559,$G$548:$G558,0)),INDEX(K560:K$610,MATCH($D559,$G560:$G$610,0)))","v":"Stor varebil, diesel"},null,{"$f":"IF($I559>$D559,INDEX(M$548:M558,MATCH($D559,$G$548:$G558,0)),INDEX(M560:M$610,MATCH($D559,$G560:$G$610,0)))","v":"TRANSPORTER"},{"$f":"IF($I559>$D559,INDEX(N$548:N558,MATCH($D559,$G$548:$G558,0)),INDEX(N560:N$610,MATCH($D559,$G560:$G$610,0)))","v":"Gnsn variant"},{"$f":"IF($I559>$D559,INDEX(O$548:O558,MATCH($D559,$G$548:$G558,0)),INDEX(O560:O$610,MATCH($D559,$G560:$G$610,0)))","v":"2019"},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I559,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":405.29702810475669},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I559,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":23604.952131901962},{"$f":"IF($I559>$D559,INDEX(V$548:V558,MATCH($D559,$G$548:$G558,0)),INDEX(V560:V$610,MATCH($D559,$G560:$G$610,0)))","v":214844.63690918154},{"$f":"IF($I559>$D559,INDEX(W$548:W558,MATCH($D559,$G$548:$G558,0)),INDEX(W560:W$610,MATCH($D559,$G560:$G$610,0)))","v":56404.751454695055},{"$f":"IF($I559>$D559,INDEX(X$548:X558,MATCH($D559,$G$548:$G558,0)),INDEX(X560:X$610,MATCH($D559,$G560:$G$610,0)))","v":274890},{"$f":"IF($I559>$D559,INDEX(Y$548:Y558,MATCH($D559,$G$548:$G558,0)),INDEX(Y560:Y$610,MATCH($D559,$G560:$G$610,0)))","v":12.9},{"$f":"IF($I559>$D559,INDEX(Z$548:Z558,MATCH($D559,$G$548:$G558,0)),INDEX(Z560:Z$610,MATCH($D559,$G560:$G$610,0)))","v":1665},9.2903978374914459E-2,null,null,null,null,{"$f":"IF($I559>$D559,INDEX(AF$548:AF558,MATCH($D559,$G$548:$G558,0)),INDEX(AF560:AF$610,MATCH($D559,$G560:$G$610,0)))","v":8.1967213114754106E-2},{"$f":"IF($I559>$D559,INDEX(AG$548:AG558,MATCH($D559,$G$548:$G558,0)),INDEX(AG560:AG$610,MATCH($D559,$G560:$G$610,0)))","v":1},{"$f":"IF($I559>$D559,INDEX(AH$548:AH558,MATCH($D559,$G$548:$G558,0)),INDEX(AH560:AH$610,MATCH($D559,$G560:$G$610,0)))","v":0},{"$f":"IF($I559>$D559,INDEX(AI$548:AI558,MATCH($D559,$G$548:$G558,0)),INDEX(AI560:AI$610,MATCH($D559,$G560:$G$610,0)))","v":0},null,null,{"$f":"IF($I559>$D559,INDEX(AL$548:AL558,MATCH($D559,$G$548:$G558,0)),INDEX(AL560:AL$610,MATCH($D559,$G560:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I559>$D559,INDEX(AT$548:AT558,MATCH($D559,$G$548:$G558,0)),INDEX(AT560:AT$610,MATCH($D559,$G560:$G$610,0)))","v":70263},{"$f":"IF($I559>$D559,INDEX(AU$548:AU558,MATCH($D559,$G$548:$G558,0)),INDEX(AU560:AU$610,MATCH($D559,$G560:$G$610,0)))","v":1009},{"$f":"IF($I559>$D559,INDEX(AV$548:AV558,MATCH($D559,$G$548:$G558,0)),INDEX(AV560:AV$610,MATCH($D559,$G560:$G$610,0)))","v":0},{"$f":"IF($I559>$D559,INDEX(AW$548:AW558,MATCH($D559,$G$548:$G558,0)),INDEX(AW560:AW$610,MATCH($D559,$G560:$G$610,0)))","v":4},{"$f":"IF($I559>$D559,INDEX(AX$548:AX558,MATCH($D559,$G$548:$G558,0)),INDEX(AX560:AX$610,MATCH($D559,$G560:$G$610,0)))","v":35000},null,null,{"$f":"IF($I559>$D559,INDEX(BA$548:BA558,MATCH($D559,$G$548:$G558,0)),INDEX(BA560:BA$610,MATCH($D559,$G560:$G$610,0)))","v":1},{"$f":"IF($I559>$D559,INDEX(BB$548:BB558,MATCH($D559,$G$548:$G558,0)),INDEX(BB560:BB$610,MATCH($D559,$G560:$G$610,0)))","v":1.1334285361739562},0,21643.227902156559]
[null,null,4.0999999999999996,2.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I560)),ABS($F$422:$F$484-I560),0))","v":2},0,0,0,4,4,{"$f":"IF($I560>$D560,INDEX(K$548:K559,MATCH($D560,$G$548:$G559,0)),INDEX(K561:K$610,MATCH($D560,$G561:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I560>$D560,INDEX(L$548:L559,MATCH($D560,$G$548:$G559,0)),INDEX(L561:L$610,MATCH($D560,$G561:$G$610,0)))","v":"FORD"},{"$f":"IF($I560>$D560,INDEX(M$548:M559,MATCH($D560,$G$548:$G559,0)),INDEX(M561:M$610,MATCH($D560,$G561:$G$610,0)))","v":"TRANSIT CUSTOM"},{"$f":"IF($I560>$D560,INDEX(N$548:N559,MATCH($D560,$G$548:$G559,0)),INDEX(N561:N$610,MATCH($D560,$G561:$G$610,0)))","v":"Gnsn variant"},{"$f":"IF($I560>$D560,INDEX(O$548:O559,MATCH($D560,$G$548:$G559,0)),INDEX(O561:O$610,MATCH($D560,$G561:$G$610,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I560,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":322.87911027871007},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I560,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":22566.334238098272},{"$f":"IF($I560>$D560,INDEX(V$548:V559,MATCH($D560,$G$548:$G559,0)),INDEX(V561:V$610,MATCH($D560,$G561:$G$610,0)))","v":181356.54201539679},{"$f":"IF($I560>$D560,INDEX(W$548:W559,MATCH($D560,$G$548:$G559,0)),INDEX(W561:W$610,MATCH($D560,$G561:$G$610,0)))","v":55502.204725753378},{"$f":"IF($I560>$D560,INDEX(X$548:X559,MATCH($D560,$G$548:$G559,0)),INDEX(X561:X$610,MATCH($D560,$G561:$G$610,0)))","v":274890},{"$f":"IF($I560>$D560,INDEX(Y$548:Y559,MATCH($D560,$G$548:$G559,0)),INDEX(Y561:Y$610,MATCH($D560,$G561:$G$610,0)))","v":12.9},{"$f":"IF($I560>$D560,INDEX(Z$548:Z559,MATCH($D560,$G$548:$G559,0)),INDEX(Z561:Z$610,MATCH($D560,$G561:$G$610,0)))","v":1665},7.270610778013363E-2,null,null,null,null,{"$f":"IF($I560>$D560,INDEX(AF$548:AF559,MATCH($D560,$G$548:$G559,0)),INDEX(AF561:AF$610,MATCH($D560,$G561:$G$610,0)))","v":6.4147059527513831E-2},{"$f":"IF($I560>$D560,INDEX(AG$548:AG559,MATCH($D560,$G$548:$G559,0)),INDEX(AG561:AG$610,MATCH($D560,$G561:$G$610,0)))","v":1},{"$f":"IF($I560>$D560,INDEX(AH$548:AH559,MATCH($D560,$G$548:$G559,0)),INDEX(AH561:AH$610,MATCH($D560,$G561:$G$610,0)))","v":0},{"$f":"IF($I560>$D560,INDEX(AI$548:AI559,MATCH($D560,$G$548:$G559,0)),INDEX(AI561:AI$610,MATCH($D560,$G561:$G$610,0)))","v":0},null,null,{"$f":"IF($I560>$D560,INDEX(AL$548:AL559,MATCH($D560,$G$548:$G559,0)),INDEX(AL561:AL$610,MATCH($D560,$G561:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I560>$D560,INDEX(AT$548:AT559,MATCH($D560,$G$548:$G559,0)),INDEX(AT561:AT$610,MATCH($D560,$G561:$G$610,0)))","v":70263},{"$f":"IF($I560>$D560,INDEX(AU$548:AU559,MATCH($D560,$G$548:$G559,0)),INDEX(AU561:AU$610,MATCH($D560,$G561:$G$610,0)))","v":1009},{"$f":"IF($I560>$D560,INDEX(AV$548:AV559,MATCH($D560,$G$548:$G559,0)),INDEX(AV561:AV$610,MATCH($D560,$G561:$G$610,0)))","v":0},{"$f":"IF($I560>$D560,INDEX(AW$548:AW559,MATCH($D560,$G$548:$G559,0)),INDEX(AW561:AW$610,MATCH($D560,$G561:$G$610,0)))","v":4},{"$f":"IF($I560>$D560,INDEX(AX$548:AX559,MATCH($D560,$G$548:$G559,0)),INDEX(AX561:AX$610,MATCH($D560,$G561:$G$610,0)))","v":35000},null,null,{"$f":"IF($I560>$D560,INDEX(BA$548:BA559,MATCH($D560,$G$548:$G559,0)),INDEX(BA561:BA$610,MATCH($D560,$G561:$G$610,0)))","v":1},{"$f":"IF($I560>$D560,INDEX(BB$548:BB559,MATCH($D560,$G$548:$G559,0)),INDEX(BB561:BB$610,MATCH($D560,$G561:$G$610,0)))","v":1.1334285361739562},0,18269.671642050282]
[null,null,4.2,2.2000000000000002,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I561)),ABS($F$422:$F$484-I561),0))","v":2},0,0,0,4,4,{"$f":"IF($I561>$D561,INDEX(K$548:K560,MATCH($D561,$G$548:$G560,0)),INDEX(K562:K$610,MATCH($D561,$G562:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I561>$D561,INDEX(L$548:L560,MATCH($D561,$G$548:$G560,0)),INDEX(L562:L$610,MATCH($D561,$G562:$G$610,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($I561>$D561,INDEX(M$548:M560,MATCH($D561,$G$548:$G560,0)),INDEX(M562:M$610,MATCH($D561,$G562:$G$610,0)))","v":"SPRINTER"},{"$f":"IF($I561>$D561,INDEX(N$548:N560,MATCH($D561,$G$548:$G560,0)),INDEX(N562:N$610,MATCH($D561,$G562:$G$610,0)))","v":"Gnsn variant"},{"$f":"IF($I561>$D561,INDEX(O$548:O560,MATCH($D561,$G$548:$G560,0)),INDEX(O562:O$610,MATCH($D561,$G562:$G$610,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I561,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":322.87911027871007},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I561,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":22566.334238098272},{"$f":"IF($I561>$D561,INDEX(V$548:V560,MATCH($D561,$G$548:$G560,0)),INDEX(V562:V$610,MATCH($D561,$G562:$G$610,0)))","v":317655.35568967951},{"$f":"IF($I561>$D561,INDEX(W$548:W560,MATCH($D561,$G$548:$G560,0)),INDEX(W562:W$610,MATCH($D561,$G562:$G$610,0)))","v":56800},{"$f":"IF($I561>$D561,INDEX(X$548:X560,MATCH($D561,$G$548:$G560,0)),INDEX(X562:X$610,MATCH($D561,$G562:$G$610,0)))","v":274890},{"$f":"IF($I561>$D561,INDEX(Y$548:Y560,MATCH($D561,$G$548:$G560,0)),INDEX(Y562:Y$610,MATCH($D561,$G562:$G$610,0)))","v":12.9},{"$f":"IF($I561>$D561,INDEX(Z$548:Z560,MATCH($D561,$G$548:$G560,0)),INDEX(Z562:Z$610,MATCH($D561,$G562:$G$610,0)))","v":1665},9.2903978374914459E-2,null,null,null,null,{"$f":"IF($I561>$D561,INDEX(AF$548:AF560,MATCH($D561,$G$548:$G560,0)),INDEX(AF562:AF$610,MATCH($D561,$G562:$G$610,0)))","v":8.1967213114754106E-2},{"$f":"IF($I561>$D561,INDEX(AG$548:AG560,MATCH($D561,$G$548:$G560,0)),INDEX(AG562:AG$610,MATCH($D561,$G562:$G$610,0)))","v":1},{"$f":"IF($I561>$D561,INDEX(AH$548:AH560,MATCH($D561,$G$548:$G560,0)),INDEX(AH562:AH$610,MATCH($D561,$G562:$G$610,0)))","v":0},{"$f":"IF($I561>$D561,INDEX(AI$548:AI560,MATCH($D561,$G$548:$G560,0)),INDEX(AI562:AI$610,MATCH($D561,$G562:$G$610,0)))","v":0},null,null,{"$f":"IF($I561>$D561,INDEX(AL$548:AL560,MATCH($D561,$G$548:$G560,0)),INDEX(AL562:AL$610,MATCH($D561,$G562:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I561>$D561,INDEX(AT$548:AT560,MATCH($D561,$G$548:$G560,0)),INDEX(AT562:AT$610,MATCH($D561,$G562:$G$610,0)))","v":70263},{"$f":"IF($I561>$D561,INDEX(AU$548:AU560,MATCH($D561,$G$548:$G560,0)),INDEX(AU562:AU$610,MATCH($D561,$G562:$G$610,0)))","v":1009},{"$f":"IF($I561>$D561,INDEX(AV$548:AV560,MATCH($D561,$G$548:$G560,0)),INDEX(AV562:AV$610,MATCH($D561,$G562:$G$610,0)))","v":0},{"$f":"IF($I561>$D561,INDEX(AW$548:AW560,MATCH($D561,$G$548:$G560,0)),INDEX(AW562:AW$610,MATCH($D561,$G562:$G$610,0)))","v":4},{"$f":"IF($I561>$D561,INDEX(AX$548:AX560,MATCH($D561,$G$548:$G560,0)),INDEX(AX562:AX$610,MATCH($D561,$G562:$G$610,0)))","v":35000},null,null,{"$f":"IF($I561>$D561,INDEX(BA$548:BA560,MATCH($D561,$G$548:$G560,0)),INDEX(BA562:BA$610,MATCH($D561,$G562:$G$610,0)))","v":1},{"$f":"IF($I561>$D561,INDEX(BB$548:BB560,MATCH($D561,$G$548:$G560,0)),INDEX(BB562:BB$610,MATCH($D561,$G562:$G$610,0)))","v":1.1334285361739562},0,32000.274041928038]
[null,null,4.3,2.2999999999999998,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I562)),ABS($F$422:$F$484-I562),0))","v":2},0,0,0,4,4,{"$f":"IF($I562>$D562,INDEX(K$548:K561,MATCH($D562,$G$548:$G561,0)),INDEX(K563:K$610,MATCH($D562,$G563:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I562>$D562,INDEX(L$548:L561,MATCH($D562,$G$548:$G561,0)),INDEX(L563:L$610,MATCH($D562,$G563:$G$610,0)))","v":"VOLKSWAGEN"},{"$f":"IF($I562>$D562,INDEX(M$548:M561,MATCH($D562,$G$548:$G561,0)),INDEX(M563:M$610,MATCH($D562,$G563:$G$610,0)))","v":"TRANSPORTER"},{"$f":"IF($I562>$D562,INDEX(N$548:N561,MATCH($D562,$G$548:$G561,0)),INDEX(N563:N$610,MATCH($D562,$G563:$G$610,0)))","v":"Gnsn variant"},{"$f":"IF($I562>$D562,INDEX(O$548:O561,MATCH($D562,$G$548:$G561,0)),INDEX(O563:O$610,MATCH($D562,$G563:$G$610,0)))","v":"2019"},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I562,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":322.87911027871007},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I562,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":22566.334238098272},{"$f":"IF($I562>$D562,INDEX(V$548:V561,MATCH($D562,$G$548:$G561,0)),INDEX(V563:V$610,MATCH($D562,$G563:$G$610,0)))","v":214844.63690918154},{"$f":"IF($I562>$D562,INDEX(W$548:W561,MATCH($D562,$G$548:$G561,0)),INDEX(W563:W$610,MATCH($D562,$G563:$G$610,0)))","v":56404.751454695055},{"$f":"IF($I562>$D562,INDEX(X$548:X561,MATCH($D562,$G$548:$G561,0)),INDEX(X563:X$610,MATCH($D562,$G563:$G$610,0)))","v":274890},{"$f":"IF($I562>$D562,INDEX(Y$548:Y561,MATCH($D562,$G$548:$G561,0)),INDEX(Y563:Y$610,MATCH($D562,$G563:$G$610,0)))","v":12.9},{"$f":"IF($I562>$D562,INDEX(Z$548:Z561,MATCH($D562,$G$548:$G561,0)),INDEX(Z563:Z$610,MATCH($D562,$G563:$G$610,0)))","v":1665},9.2903978374914459E-2,null,null,null,null,{"$f":"IF($I562>$D562,INDEX(AF$548:AF561,MATCH($D562,$G$548:$G561,0)),INDEX(AF563:AF$610,MATCH($D562,$G563:$G$610,0)))","v":8.1967213114754106E-2},{"$f":"IF($I562>$D562,INDEX(AG$548:AG561,MATCH($D562,$G$548:$G561,0)),INDEX(AG563:AG$610,MATCH($D562,$G563:$G$610,0)))","v":1},{"$f":"IF($I562>$D562,INDEX(AH$548:AH561,MATCH($D562,$G$548:$G561,0)),INDEX(AH563:AH$610,MATCH($D562,$G563:$G$610,0)))","v":0},{"$f":"IF($I562>$D562,INDEX(AI$548:AI561,MATCH($D562,$G$548:$G561,0)),INDEX(AI563:AI$610,MATCH($D562,$G563:$G$610,0)))","v":0},null,null,{"$f":"IF($I562>$D562,INDEX(AL$548:AL561,MATCH($D562,$G$548:$G561,0)),INDEX(AL563:AL$610,MATCH($D562,$G563:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I562>$D562,INDEX(AT$548:AT561,MATCH($D562,$G$548:$G561,0)),INDEX(AT563:AT$610,MATCH($D562,$G563:$G$610,0)))","v":70263},{"$f":"IF($I562>$D562,INDEX(AU$548:AU561,MATCH($D562,$G$548:$G561,0)),INDEX(AU563:AU$610,MATCH($D562,$G563:$G$610,0)))","v":1009},{"$f":"IF($I562>$D562,INDEX(AV$548:AV561,MATCH($D562,$G$548:$G561,0)),INDEX(AV563:AV$610,MATCH($D562,$G563:$G$610,0)))","v":0},{"$f":"IF($I562>$D562,INDEX(AW$548:AW561,MATCH($D562,$G$548:$G561,0)),INDEX(AW563:AW$610,MATCH($D562,$G563:$G$610,0)))","v":4},{"$f":"IF($I562>$D562,INDEX(AX$548:AX561,MATCH($D562,$G$548:$G561,0)),INDEX(AX563:AX$610,MATCH($D562,$G563:$G$610,0)))","v":35000},null,null,{"$f":"IF($I562>$D562,INDEX(BA$548:BA561,MATCH($D562,$G$548:$G561,0)),INDEX(BA563:BA$610,MATCH($D562,$G563:$G$610,0)))","v":1},{"$f":"IF($I562>$D562,INDEX(BB$548:BB561,MATCH($D562,$G$548:$G561,0)),INDEX(BB563:BB$610,MATCH($D562,$G563:$G$610,0)))","v":1.1334285361739562},0,21643.227902156559]
[null,null,5.0999999999999996,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I563)),ABS($F$422:$F$484-I563),0))","v":6},0,0,0,5,5,{"$f":"IF($I563>$D563,INDEX(K$548:K562,MATCH($D563,$G$548:$G562,0)),INDEX(K564:K$610,MATCH($D563,$G564:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I563>$D563,INDEX(L$548:L562,MATCH($D563,$G$548:$G562,0)),INDEX(L564:L$610,MATCH($D563,$G564:$G$610,0)))","v":"Renault"},{"$f":"IF($I563>$D563,INDEX(M$548:M562,MATCH($D563,$G$548:$G562,0)),INDEX(M564:M$610,MATCH($D563,$G564:$G$610,0)))","v":"Master"},{"$f":"IF($I563>$D563,INDEX(N$548:N562,MATCH($D563,$G$548:$G562,0)),INDEX(N564:N$610,MATCH($D563,$G564:$G$610,0)))","v":"2.3 dci s&s 135"},{"$f":"IF($I563>$D563,INDEX(O$548:O562,MATCH($D563,$G$548:$G562,0)),INDEX(O564:O$610,MATCH($D563,$G564:$G$610,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I563,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":236.87610253720905},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I563,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":21573.415531621955},{"$f":"IF($I563>$D563,INDEX(V$548:V562,MATCH($D563,$G$548:$G562,0)),INDEX(V564:V$610,MATCH($D563,$G564:$G$610,0)))","v":161945.23076923075},{"$f":"IF($I563>$D563,INDEX(W$548:W562,MATCH($D563,$G$548:$G562,0)),INDEX(W564:W$610,MATCH($D563,$G564:$G$610,0)))","v":46568.461538461532},{"$f":"IF($I563>$D563,INDEX(X$548:X562,MATCH($D563,$G$548:$G562,0)),INDEX(X564:X$610,MATCH($D563,$G564:$G$610,0)))","v":274890},{"$f":"IF($I563>$D563,INDEX(Y$548:Y562,MATCH($D563,$G$548:$G562,0)),INDEX(Y564:Y$610,MATCH($D563,$G564:$G$610,0)))","v":12.9},{"$f":"IF($I563>$D563,INDEX(Z$548:Z562,MATCH($D563,$G$548:$G562,0)),INDEX(Z564:Z$610,MATCH($D563,$G564:$G$610,0)))","v":1665},7.8568196449921746E-2,null,null,null,null,{"$f":"IF($I563>$D563,INDEX(AF$548:AF562,MATCH($D563,$G$548:$G562,0)),INDEX(AF564:AF$610,MATCH($D563,$G564:$G$610,0)))","v":6.9162144762255059E-2},{"$f":"IF($I563>$D563,INDEX(AG$548:AG562,MATCH($D563,$G$548:$G562,0)),INDEX(AG564:AG$610,MATCH($D563,$G564:$G$610,0)))","v":1},{"$f":"IF($I563>$D563,INDEX(AH$548:AH562,MATCH($D563,$G$548:$G562,0)),INDEX(AH564:AH$610,MATCH($D563,$G564:$G$610,0)))","v":0},{"$f":"IF($I563>$D563,INDEX(AI$548:AI562,MATCH($D563,$G$548:$G562,0)),INDEX(AI564:AI$610,MATCH($D563,$G564:$G$610,0)))","v":0},null,null,{"$f":"IF($I563>$D563,INDEX(AL$548:AL562,MATCH($D563,$G$548:$G562,0)),INDEX(AL564:AL$610,MATCH($D563,$G564:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I563>$D563,INDEX(AT$548:AT562,MATCH($D563,$G$548:$G562,0)),INDEX(AT564:AT$610,MATCH($D563,$G564:$G$610,0)))","v":70263},{"$f":"IF($I563>$D563,INDEX(AU$548:AU562,MATCH($D563,$G$548:$G562,0)),INDEX(AU564:AU$610,MATCH($D563,$G564:$G$610,0)))","v":1009},{"$f":"IF($I563>$D563,INDEX(AV$548:AV562,MATCH($D563,$G$548:$G562,0)),INDEX(AV564:AV$610,MATCH($D563,$G564:$G$610,0)))","v":0},{"$f":"IF($I563>$D563,INDEX(AW$548:AW562,MATCH($D563,$G$548:$G562,0)),INDEX(AW564:AW$610,MATCH($D563,$G564:$G$610,0)))","v":4},{"$f":"IF($I563>$D563,INDEX(AX$548:AX562,MATCH($D563,$G$548:$G562,0)),INDEX(AX564:AX$610,MATCH($D563,$G564:$G$610,0)))","v":35000},null,null,{"$f":"IF($I563>$D563,INDEX(BA$548:BA562,MATCH($D563,$G$548:$G562,0)),INDEX(BA564:BA$610,MATCH($D563,$G564:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I563>$D563,INDEX(BB$548:BB562,MATCH($D563,$G$548:$G562,0)),INDEX(BB564:BB$610,MATCH($D563,$G564:$G$610,0)))","v":1},0,16314.196098306273]
[null,null,5.2,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I564)),ABS($F$422:$F$484-I564),0))","v":6},0,0,0,5,5,{"$f":"IF($I564>$D564,INDEX(K$548:K563,MATCH($D564,$G$548:$G563,0)),INDEX(K565:K$610,MATCH($D564,$G565:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I564>$D564,INDEX(L$548:L563,MATCH($D564,$G$548:$G563,0)),INDEX(L565:L$610,MATCH($D564,$G565:$G$610,0)))","v":"Ford"},{"$f":"IF($I564>$D564,INDEX(M$548:M563,MATCH($D564,$G$548:$G563,0)),INDEX(M565:M$610,MATCH($D564,$G565:$G$610,0)))","v":"Transit custom"},{"$f":"IF($I564>$D564,INDEX(N$548:N563,MATCH($D564,$G$548:$G563,0)),INDEX(N565:N$610,MATCH($D564,$G565:$G$610,0)))","v":"2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel"},{"$f":"IF($I564>$D564,INDEX(O$548:O563,MATCH($D564,$G$548:$G563,0)),INDEX(O565:O$610,MATCH($D564,$G565:$G$610,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I564,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":236.87610253720905},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I564,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":21573.415531621955},{"$f":"IF($I564>$D564,INDEX(V$548:V563,MATCH($D564,$G$548:$G563,0)),INDEX(V565:V$610,MATCH($D564,$G565:$G$610,0)))","v":185047.38461578646},{"$f":"IF($I564>$D564,INDEX(W$548:W563,MATCH($D564,$G$548:$G563,0)),INDEX(W565:W$610,MATCH($D564,$G565:$G$610,0)))","v":55231.769230919926},{"$f":"IF($I564>$D564,INDEX(X$548:X563,MATCH($D564,$G$548:$G563,0)),INDEX(X565:X$610,MATCH($D564,$G565:$G$610,0)))","v":274890},{"$f":"IF($I564>$D564,INDEX(Y$548:Y563,MATCH($D564,$G$548:$G563,0)),INDEX(Y565:Y$610,MATCH($D564,$G565:$G$610,0)))","v":12.9},{"$f":"IF($I564>$D564,INDEX(Z$548:Z563,MATCH($D564,$G$548:$G563,0)),INDEX(Z565:Z$610,MATCH($D564,$G565:$G$610,0)))","v":1665},7.848063106064404E-2,null,null,null,null,{"$f":"IF($I564>$D564,INDEX(AF$548:AF563,MATCH($D564,$G$548:$G563,0)),INDEX(AF565:AF$610,MATCH($D564,$G565:$G$610,0)))","v":6.9085062553383841E-2},{"$f":"IF($I564>$D564,INDEX(AG$548:AG563,MATCH($D564,$G$548:$G563,0)),INDEX(AG565:AG$610,MATCH($D564,$G565:$G$610,0)))","v":1},{"$f":"IF($I564>$D564,INDEX(AH$548:AH563,MATCH($D564,$G$548:$G563,0)),INDEX(AH565:AH$610,MATCH($D564,$G565:$G$610,0)))","v":0},{"$f":"IF($I564>$D564,INDEX(AI$548:AI563,MATCH($D564,$G$548:$G563,0)),INDEX(AI565:AI$610,MATCH($D564,$G565:$G$610,0)))","v":0},null,null,{"$f":"IF($I564>$D564,INDEX(AL$548:AL563,MATCH($D564,$G$548:$G563,0)),INDEX(AL565:AL$610,MATCH($D564,$G565:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I564>$D564,INDEX(AT$548:AT563,MATCH($D564,$G$548:$G563,0)),INDEX(AT565:AT$610,MATCH($D564,$G565:$G$610,0)))","v":70263},{"$f":"IF($I564>$D564,INDEX(AU$548:AU563,MATCH($D564,$G$548:$G563,0)),INDEX(AU565:AU$610,MATCH($D564,$G565:$G$610,0)))","v":1009},{"$f":"IF($I564>$D564,INDEX(AV$548:AV563,MATCH($D564,$G$548:$G563,0)),INDEX(AV565:AV$610,MATCH($D564,$G565:$G$610,0)))","v":0},{"$f":"IF($I564>$D564,INDEX(AW$548:AW563,MATCH($D564,$G$548:$G563,0)),INDEX(AW565:AW$610,MATCH($D564,$G565:$G$610,0)))","v":4},{"$f":"IF($I564>$D564,INDEX(AX$548:AX563,MATCH($D564,$G$548:$G563,0)),INDEX(AX565:AX$610,MATCH($D564,$G565:$G$610,0)))","v":35000},null,null,{"$f":"IF($I564>$D564,INDEX(BA$548:BA563,MATCH($D564,$G$548:$G563,0)),INDEX(BA565:BA$610,MATCH($D564,$G565:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I564>$D564,INDEX(BB$548:BB563,MATCH($D564,$G$548:$G563,0)),INDEX(BB565:BB$610,MATCH($D564,$G565:$G$610,0)))","v":1},0,18641.483332118158]
[null,null,5.3,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I565)),ABS($F$422:$F$484-I565),0))","v":6},0,0,0,5,5,{"$f":"IF($I565>$D565,INDEX(K$548:K564,MATCH($D565,$G$548:$G564,0)),INDEX(K566:K$610,MATCH($D565,$G566:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I565>$D565,INDEX(L$548:L564,MATCH($D565,$G$548:$G564,0)),INDEX(L566:L$610,MATCH($D565,$G566:$G$610,0)))","v":"Ford"},{"$f":"IF($I565>$D565,INDEX(M$548:M564,MATCH($D565,$G$548:$G564,0)),INDEX(M566:M$610,MATCH($D565,$G566:$G$610,0)))","v":"Transit"},{"$f":"IF($I565>$D565,INDEX(N$548:N564,MATCH($D565,$G$548:$G564,0)),INDEX(N566:N$610,MATCH($D565,$G566:$G$610,0)))","v":"2.2 tdci (125hk) van fwd manuel"},{"$f":"IF($I565>$D565,INDEX(O$548:O564,MATCH($D565,$G$548:$G564,0)),INDEX(O566:O$610,MATCH($D565,$G566:$G$610,0)))","v":2015},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I565,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":236.87610253720905},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I565,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":21573.415531621955},{"$f":"IF($I565>$D565,INDEX(V$548:V564,MATCH($D565,$G$548:$G564,0)),INDEX(V566:V$610,MATCH($D565,$G566:$G$610,0)))","v":237588},{"$f":"IF($I565>$D565,INDEX(W$548:W564,MATCH($D565,$G$548:$G564,0)),INDEX(W566:W$610,MATCH($D565,$G566:$G$610,0)))","v":56000},{"$f":"IF($I565>$D565,INDEX(X$548:X564,MATCH($D565,$G$548:$G564,0)),INDEX(X566:X$610,MATCH($D565,$G566:$G$610,0)))","v":274890},{"$f":"IF($I565>$D565,INDEX(Y$548:Y564,MATCH($D565,$G$548:$G564,0)),INDEX(Y566:Y$610,MATCH($D565,$G566:$G$610,0)))","v":12.9},{"$f":"IF($I565>$D565,INDEX(Z$548:Z564,MATCH($D565,$G$548:$G564,0)),INDEX(Z566:Z$610,MATCH($D565,$G566:$G$610,0)))","v":1665},8.3858267716535484E-2,null,null,null,null,{"$f":"IF($I565>$D565,INDEX(AF$548:AF564,MATCH($D565,$G$548:$G564,0)),INDEX(AF566:AF$610,MATCH($D565,$G566:$G$610,0)))","v":7.3818897637795325E-2},{"$f":"IF($I565>$D565,INDEX(AG$548:AG564,MATCH($D565,$G$548:$G564,0)),INDEX(AG566:AG$610,MATCH($D565,$G566:$G$610,0)))","v":1},{"$f":"IF($I565>$D565,INDEX(AH$548:AH564,MATCH($D565,$G$548:$G564,0)),INDEX(AH566:AH$610,MATCH($D565,$G566:$G$610,0)))","v":0},{"$f":"IF($I565>$D565,INDEX(AI$548:AI564,MATCH($D565,$G$548:$G564,0)),INDEX(AI566:AI$610,MATCH($D565,$G566:$G$610,0)))","v":0},null,null,{"$f":"IF($I565>$D565,INDEX(AL$548:AL564,MATCH($D565,$G$548:$G564,0)),INDEX(AL566:AL$610,MATCH($D565,$G566:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I565>$D565,INDEX(AT$548:AT564,MATCH($D565,$G$548:$G564,0)),INDEX(AT566:AT$610,MATCH($D565,$G566:$G$610,0)))","v":70263},{"$f":"IF($I565>$D565,INDEX(AU$548:AU564,MATCH($D565,$G$548:$G564,0)),INDEX(AU566:AU$610,MATCH($D565,$G566:$G$610,0)))","v":1009},{"$f":"IF($I565>$D565,INDEX(AV$548:AV564,MATCH($D565,$G$548:$G564,0)),INDEX(AV566:AV$610,MATCH($D565,$G566:$G$610,0)))","v":0},{"$f":"IF($I565>$D565,INDEX(AW$548:AW564,MATCH($D565,$G$548:$G564,0)),INDEX(AW566:AW$610,MATCH($D565,$G566:$G$610,0)))","v":4},{"$f":"IF($I565>$D565,INDEX(AX$548:AX564,MATCH($D565,$G$548:$G564,0)),INDEX(AX566:AX$610,MATCH($D565,$G566:$G$610,0)))","v":35000},null,null,{"$f":"IF($I565>$D565,INDEX(BA$548:BA564,MATCH($D565,$G$548:$G564,0)),INDEX(BA566:BA$610,MATCH($D565,$G566:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I565>$D565,INDEX(BB$548:BB564,MATCH($D565,$G$548:$G564,0)),INDEX(BB566:BB$610,MATCH($D565,$G566:$G$610,0)))","v":1},0,23934.370924005212]
[null,null,6.1,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I566)),ABS($F$422:$F$484-I566),0))","v":6},6,6.1,1,6,6,{"$f":"K580","v":"Stor varebil, diesel"},"Renault","Master","2.3 dci s&s 135",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I566,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":159.56932126556003},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I566,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":20624.185248230584},161945.23076923075,46568.461538461532,274890,12.9,1665,7.8568196449921746E-2,null,null,null,null,6.9162144762255059E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1009,0,4,35000,null,null,{"$f":"BA580","v":1.1359999999999999},{"$f":"BB580","v":1},0,16314.196098306273]
[null,null,6.2,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I567)),ABS($F$422:$F$484-I567),0))","v":6},6,6.2,1,6,6,{"$f":"K566","v":"Stor varebil, diesel"},"Ford","Transit custom","2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I567,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":159.56932126556003},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I567,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":20624.185248230584},185047.38461578646,55231.769230919926,274890,12.9,1665,7.848063106064404E-2,null,null,null,null,6.9085062553383841E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1009,0,4,35000,null,null,{"$f":"BA566","v":1.1359999999999999},{"$f":"BB566","v":1},0,18641.483332118158]
[null,null,6.3,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I568)),ABS($F$422:$F$484-I568),0))","v":6},6,6.3,1,6,6,{"$f":"K567","v":"Stor varebil, diesel"},"Ford","Transit","2.2 tdci (125hk) van fwd manuel",2015,2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I568,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":159.56932126556003},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I568,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":20624.185248230584},237588,56000,274890,12.9,1665,8.3858267716535484E-2,null,null,null,null,7.3818897637795325E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1009,0,4,35000,null,null,{"$f":"BA567","v":1.1359999999999999},{"$f":"BB567","v":1},0,23934.370924005212]
[null,null,7.1,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I569)),ABS($F$422:$F$484-I569),0))","v":6},0,0,0,7,7,{"$f":"IF($I569>$D569,INDEX(K$548:K568,MATCH($D569,$G$548:$G568,0)),INDEX(K570:K$610,MATCH($D569,$G570:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I569>$D569,INDEX(L$548:L568,MATCH($D569,$G$548:$G568,0)),INDEX(L570:L$610,MATCH($D569,$G570:$G$610,0)))","v":"Renault"},{"$f":"IF($I569>$D569,INDEX(M$548:M568,MATCH($D569,$G$548:$G568,0)),INDEX(M570:M$610,MATCH($D569,$G570:$G$610,0)))","v":"Master"},{"$f":"IF($I569>$D569,INDEX(N$548:N568,MATCH($D569,$G$548:$G568,0)),INDEX(N570:N$610,MATCH($D569,$G570:$G$610,0)))","v":"2.3 dci s&s 135"},{"$f":"IF($I569>$D569,INDEX(O$548:O568,MATCH($D569,$G$548:$G568,0)),INDEX(O570:O$610,MATCH($D569,$G570:$G$610,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I569,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":125.6940969953413},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I569,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":19716.72109730844},{"$f":"IF($I569>$D569,INDEX(V$548:V568,MATCH($D569,$G$548:$G568,0)),INDEX(V570:V$610,MATCH($D569,$G570:$G$610,0)))","v":161945.23076923075},{"$f":"IF($I569>$D569,INDEX(W$548:W568,MATCH($D569,$G$548:$G568,0)),INDEX(W570:W$610,MATCH($D569,$G570:$G$610,0)))","v":46568.461538461532},{"$f":"IF($I569>$D569,INDEX(X$548:X568,MATCH($D569,$G$548:$G568,0)),INDEX(X570:X$610,MATCH($D569,$G570:$G$610,0)))","v":274890},{"$f":"IF($I569>$D569,INDEX(Y$548:Y568,MATCH($D569,$G$548:$G568,0)),INDEX(Y570:Y$610,MATCH($D569,$G570:$G$610,0)))","v":12.9},{"$f":"IF($I569>$D569,INDEX(Z$548:Z568,MATCH($D569,$G$548:$G568,0)),INDEX(Z570:Z$610,MATCH($D569,$G570:$G$610,0)))","v":1665},7.8568196449921746E-2,null,null,null,null,{"$f":"IF($I569>$D569,INDEX(AF$548:AF568,MATCH($D569,$G$548:$G568,0)),INDEX(AF570:AF$610,MATCH($D569,$G570:$G$610,0)))","v":6.9162144762255059E-2},{"$f":"IF($I569>$D569,INDEX(AG$548:AG568,MATCH($D569,$G$548:$G568,0)),INDEX(AG570:AG$610,MATCH($D569,$G570:$G$610,0)))","v":1},{"$f":"IF($I569>$D569,INDEX(AH$548:AH568,MATCH($D569,$G$548:$G568,0)),INDEX(AH570:AH$610,MATCH($D569,$G570:$G$610,0)))","v":0},{"$f":"IF($I569>$D569,INDEX(AI$548:AI568,MATCH($D569,$G$548:$G568,0)),INDEX(AI570:AI$610,MATCH($D569,$G570:$G$610,0)))","v":0},null,null,{"$f":"IF($I569>$D569,INDEX(AL$548:AL568,MATCH($D569,$G$548:$G568,0)),INDEX(AL570:AL$610,MATCH($D569,$G570:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I569>$D569,INDEX(AT$548:AT568,MATCH($D569,$G$548:$G568,0)),INDEX(AT570:AT$610,MATCH($D569,$G570:$G$610,0)))","v":70263},{"$f":"IF($I569>$D569,INDEX(AU$548:AU568,MATCH($D569,$G$548:$G568,0)),INDEX(AU570:AU$610,MATCH($D569,$G570:$G$610,0)))","v":1009},{"$f":"IF($I569>$D569,INDEX(AV$548:AV568,MATCH($D569,$G$548:$G568,0)),INDEX(AV570:AV$610,MATCH($D569,$G570:$G$610,0)))","v":0},{"$f":"IF($I569>$D569,INDEX(AW$548:AW568,MATCH($D569,$G$548:$G568,0)),INDEX(AW570:AW$610,MATCH($D569,$G570:$G$610,0)))","v":4},{"$f":"IF($I569>$D569,INDEX(AX$548:AX568,MATCH($D569,$G$548:$G568,0)),INDEX(AX570:AX$610,MATCH($D569,$G570:$G$610,0)))","v":35000},null,null,{"$f":"IF($I569>$D569,INDEX(BA$548:BA568,MATCH($D569,$G$548:$G568,0)),INDEX(BA570:BA$610,MATCH($D569,$G570:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I569>$D569,INDEX(BB$548:BB568,MATCH($D569,$G$548:$G568,0)),INDEX(BB570:BB$610,MATCH($D569,$G570:$G$610,0)))","v":1},0,16314.196098306273]
[null,null,7.2,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I570)),ABS($F$422:$F$484-I570),0))","v":6},0,0,0,7,7,{"$f":"IF($I570>$D570,INDEX(K$548:K569,MATCH($D570,$G$548:$G569,0)),INDEX(K571:K$610,MATCH($D570,$G571:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I570>$D570,INDEX(L$548:L569,MATCH($D570,$G$548:$G569,0)),INDEX(L571:L$610,MATCH($D570,$G571:$G$610,0)))","v":"Ford"},{"$f":"IF($I570>$D570,INDEX(M$548:M569,MATCH($D570,$G$548:$G569,0)),INDEX(M571:M$610,MATCH($D570,$G571:$G$610,0)))","v":"Transit custom"},{"$f":"IF($I570>$D570,INDEX(N$548:N569,MATCH($D570,$G$548:$G569,0)),INDEX(N571:N$610,MATCH($D570,$G571:$G$610,0)))","v":"2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel"},{"$f":"IF($I570>$D570,INDEX(O$548:O569,MATCH($D570,$G$548:$G569,0)),INDEX(O571:O$610,MATCH($D570,$G571:$G$610,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I570,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":125.6940969953413},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I570,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":19716.72109730844},{"$f":"IF($I570>$D570,INDEX(V$548:V569,MATCH($D570,$G$548:$G569,0)),INDEX(V571:V$610,MATCH($D570,$G571:$G$610,0)))","v":185047.38461578646},{"$f":"IF($I570>$D570,INDEX(W$548:W569,MATCH($D570,$G$548:$G569,0)),INDEX(W571:W$610,MATCH($D570,$G571:$G$610,0)))","v":55231.769230919926},{"$f":"IF($I570>$D570,INDEX(X$548:X569,MATCH($D570,$G$548:$G569,0)),INDEX(X571:X$610,MATCH($D570,$G571:$G$610,0)))","v":274890},{"$f":"IF($I570>$D570,INDEX(Y$548:Y569,MATCH($D570,$G$548:$G569,0)),INDEX(Y571:Y$610,MATCH($D570,$G571:$G$610,0)))","v":12.9},{"$f":"IF($I570>$D570,INDEX(Z$548:Z569,MATCH($D570,$G$548:$G569,0)),INDEX(Z571:Z$610,MATCH($D570,$G571:$G$610,0)))","v":1665},7.848063106064404E-2,null,null,null,null,{"$f":"IF($I570>$D570,INDEX(AF$548:AF569,MATCH($D570,$G$548:$G569,0)),INDEX(AF571:AF$610,MATCH($D570,$G571:$G$610,0)))","v":6.9085062553383841E-2},{"$f":"IF($I570>$D570,INDEX(AG$548:AG569,MATCH($D570,$G$548:$G569,0)),INDEX(AG571:AG$610,MATCH($D570,$G571:$G$610,0)))","v":1},{"$f":"IF($I570>$D570,INDEX(AH$548:AH569,MATCH($D570,$G$548:$G569,0)),INDEX(AH571:AH$610,MATCH($D570,$G571:$G$610,0)))","v":0},{"$f":"IF($I570>$D570,INDEX(AI$548:AI569,MATCH($D570,$G$548:$G569,0)),INDEX(AI571:AI$610,MATCH($D570,$G571:$G$610,0)))","v":0},null,null,{"$f":"IF($I570>$D570,INDEX(AL$548:AL569,MATCH($D570,$G$548:$G569,0)),INDEX(AL571:AL$610,MATCH($D570,$G571:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I570>$D570,INDEX(AT$548:AT569,MATCH($D570,$G$548:$G569,0)),INDEX(AT571:AT$610,MATCH($D570,$G571:$G$610,0)))","v":70263},{"$f":"IF($I570>$D570,INDEX(AU$548:AU569,MATCH($D570,$G$548:$G569,0)),INDEX(AU571:AU$610,MATCH($D570,$G571:$G$610,0)))","v":1009},{"$f":"IF($I570>$D570,INDEX(AV$548:AV569,MATCH($D570,$G$548:$G569,0)),INDEX(AV571:AV$610,MATCH($D570,$G571:$G$610,0)))","v":0},{"$f":"IF($I570>$D570,INDEX(AW$548:AW569,MATCH($D570,$G$548:$G569,0)),INDEX(AW571:AW$610,MATCH($D570,$G571:$G$610,0)))","v":4},{"$f":"IF($I570>$D570,INDEX(AX$548:AX569,MATCH($D570,$G$548:$G569,0)),INDEX(AX571:AX$610,MATCH($D570,$G571:$G$610,0)))","v":35000},null,null,{"$f":"IF($I570>$D570,INDEX(BA$548:BA569,MATCH($D570,$G$548:$G569,0)),INDEX(BA571:BA$610,MATCH($D570,$G571:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I570>$D570,INDEX(BB$548:BB569,MATCH($D570,$G$548:$G569,0)),INDEX(BB571:BB$610,MATCH($D570,$G571:$G$610,0)))","v":1},0,18641.483332118158]
[null,null,7.3,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I571)),ABS($F$422:$F$484-I571),0))","v":6},0,0,0,7,7,{"$f":"IF($I571>$D571,INDEX(K$548:K570,MATCH($D571,$G$548:$G570,0)),INDEX(K572:K$610,MATCH($D571,$G572:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I571>$D571,INDEX(L$548:L570,MATCH($D571,$G$548:$G570,0)),INDEX(L572:L$610,MATCH($D571,$G572:$G$610,0)))","v":"Ford"},{"$f":"IF($I571>$D571,INDEX(M$548:M570,MATCH($D571,$G$548:$G570,0)),INDEX(M572:M$610,MATCH($D571,$G572:$G$610,0)))","v":"Transit"},{"$f":"IF($I571>$D571,INDEX(N$548:N570,MATCH($D571,$G$548:$G570,0)),INDEX(N572:N$610,MATCH($D571,$G572:$G$610,0)))","v":"2.2 tdci (125hk) van fwd manuel"},{"$f":"IF($I571>$D571,INDEX(O$548:O570,MATCH($D571,$G$548:$G570,0)),INDEX(O572:O$610,MATCH($D571,$G572:$G$610,0)))","v":2015},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I571,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":125.6940969953413},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I571,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":19716.72109730844},{"$f":"IF($I571>$D571,INDEX(V$548:V570,MATCH($D571,$G$548:$G570,0)),INDEX(V572:V$610,MATCH($D571,$G572:$G$610,0)))","v":237588},{"$f":"IF($I571>$D571,INDEX(W$548:W570,MATCH($D571,$G$548:$G570,0)),INDEX(W572:W$610,MATCH($D571,$G572:$G$610,0)))","v":56000},{"$f":"IF($I571>$D571,INDEX(X$548:X570,MATCH($D571,$G$548:$G570,0)),INDEX(X572:X$610,MATCH($D571,$G572:$G$610,0)))","v":274890},{"$f":"IF($I571>$D571,INDEX(Y$548:Y570,MATCH($D571,$G$548:$G570,0)),INDEX(Y572:Y$610,MATCH($D571,$G572:$G$610,0)))","v":12.9},{"$f":"IF($I571>$D571,INDEX(Z$548:Z570,MATCH($D571,$G$548:$G570,0)),INDEX(Z572:Z$610,MATCH($D571,$G572:$G$610,0)))","v":1665},8.3858267716535484E-2,null,null,null,null,{"$f":"IF($I571>$D571,INDEX(AF$548:AF570,MATCH($D571,$G$548:$G570,0)),INDEX(AF572:AF$610,MATCH($D571,$G572:$G$610,0)))","v":7.3818897637795325E-2},{"$f":"IF($I571>$D571,INDEX(AG$548:AG570,MATCH($D571,$G$548:$G570,0)),INDEX(AG572:AG$610,MATCH($D571,$G572:$G$610,0)))","v":1},{"$f":"IF($I571>$D571,INDEX(AH$548:AH570,MATCH($D571,$G$548:$G570,0)),INDEX(AH572:AH$610,MATCH($D571,$G572:$G$610,0)))","v":0},{"$f":"IF($I571>$D571,INDEX(AI$548:AI570,MATCH($D571,$G$548:$G570,0)),INDEX(AI572:AI$610,MATCH($D571,$G572:$G$610,0)))","v":0},null,null,{"$f":"IF($I571>$D571,INDEX(AL$548:AL570,MATCH($D571,$G$548:$G570,0)),INDEX(AL572:AL$610,MATCH($D571,$G572:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I571>$D571,INDEX(AT$548:AT570,MATCH($D571,$G$548:$G570,0)),INDEX(AT572:AT$610,MATCH($D571,$G572:$G$610,0)))","v":70263},{"$f":"IF($I571>$D571,INDEX(AU$548:AU570,MATCH($D571,$G$548:$G570,0)),INDEX(AU572:AU$610,MATCH($D571,$G572:$G$610,0)))","v":1009},{"$f":"IF($I571>$D571,INDEX(AV$548:AV570,MATCH($D571,$G$548:$G570,0)),INDEX(AV572:AV$610,MATCH($D571,$G572:$G$610,0)))","v":0},{"$f":"IF($I571>$D571,INDEX(AW$548:AW570,MATCH($D571,$G$548:$G570,0)),INDEX(AW572:AW$610,MATCH($D571,$G572:$G$610,0)))","v":4},{"$f":"IF($I571>$D571,INDEX(AX$548:AX570,MATCH($D571,$G$548:$G570,0)),INDEX(AX572:AX$610,MATCH($D571,$G572:$G$610,0)))","v":35000},null,null,{"$f":"IF($I571>$D571,INDEX(BA$548:BA570,MATCH($D571,$G$548:$G570,0)),INDEX(BA572:BA$610,MATCH($D571,$G572:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I571>$D571,INDEX(BB$548:BB570,MATCH($D571,$G$548:$G570,0)),INDEX(BB572:BB$610,MATCH($D571,$G572:$G$610,0)))","v":1},0,23934.370924005212]
[null,null,8.1,6.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I572)),ABS($F$422:$F$484-I572),0))","v":6},0,0,0,8,8,{"$f":"IF($I572>$D572,INDEX(K$548:K571,MATCH($D572,$G$548:$G571,0)),INDEX(K573:K$610,MATCH($D572,$G573:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I572>$D572,INDEX(L$548:L571,MATCH($D572,$G$548:$G571,0)),INDEX(L573:L$610,MATCH($D572,$G573:$G$610,0)))","v":"Renault"},{"$f":"IF($I572>$D572,INDEX(M$548:M571,MATCH($D572,$G$548:$G571,0)),INDEX(M573:M$610,MATCH($D572,$G573:$G$610,0)))","v":"Master"},{"$f":"IF($I572>$D572,INDEX(N$548:N571,MATCH($D572,$G$548:$G571,0)),INDEX(N573:N$610,MATCH($D572,$G573:$G$610,0)))","v":"2.3 dci s&s 135"},{"$f":"IF($I572>$D572,INDEX(O$548:O571,MATCH($D572,$G$548:$G571,0)),INDEX(O573:O$610,MATCH($D572,$G573:$G$610,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I572,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":91.060414517768805},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I572,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":18849.185369026869},{"$f":"IF($I572>$D572,INDEX(V$548:V571,MATCH($D572,$G$548:$G571,0)),INDEX(V573:V$610,MATCH($D572,$G573:$G$610,0)))","v":161945.23076923075},{"$f":"IF($I572>$D572,INDEX(W$548:W571,MATCH($D572,$G$548:$G571,0)),INDEX(W573:W$610,MATCH($D572,$G573:$G$610,0)))","v":46568.461538461532},{"$f":"IF($I572>$D572,INDEX(X$548:X571,MATCH($D572,$G$548:$G571,0)),INDEX(X573:X$610,MATCH($D572,$G573:$G$610,0)))","v":274890},{"$f":"IF($I572>$D572,INDEX(Y$548:Y571,MATCH($D572,$G$548:$G571,0)),INDEX(Y573:Y$610,MATCH($D572,$G573:$G$610,0)))","v":12.9},{"$f":"IF($I572>$D572,INDEX(Z$548:Z571,MATCH($D572,$G$548:$G571,0)),INDEX(Z573:Z$610,MATCH($D572,$G573:$G$610,0)))","v":1665},7.8568196449921746E-2,null,null,null,null,{"$f":"IF($I572>$D572,INDEX(AF$548:AF571,MATCH($D572,$G$548:$G571,0)),INDEX(AF573:AF$610,MATCH($D572,$G573:$G$610,0)))","v":6.9162144762255059E-2},{"$f":"IF($I572>$D572,INDEX(AG$548:AG571,MATCH($D572,$G$548:$G571,0)),INDEX(AG573:AG$610,MATCH($D572,$G573:$G$610,0)))","v":1},{"$f":"IF($I572>$D572,INDEX(AH$548:AH571,MATCH($D572,$G$548:$G571,0)),INDEX(AH573:AH$610,MATCH($D572,$G573:$G$610,0)))","v":0},{"$f":"IF($I572>$D572,INDEX(AI$548:AI571,MATCH($D572,$G$548:$G571,0)),INDEX(AI573:AI$610,MATCH($D572,$G573:$G$610,0)))","v":0},null,null,{"$f":"IF($I572>$D572,INDEX(AL$548:AL571,MATCH($D572,$G$548:$G571,0)),INDEX(AL573:AL$610,MATCH($D572,$G573:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I572>$D572,INDEX(AT$548:AT571,MATCH($D572,$G$548:$G571,0)),INDEX(AT573:AT$610,MATCH($D572,$G573:$G$610,0)))","v":70263},{"$f":"IF($I572>$D572,INDEX(AU$548:AU571,MATCH($D572,$G$548:$G571,0)),INDEX(AU573:AU$610,MATCH($D572,$G573:$G$610,0)))","v":1009},{"$f":"IF($I572>$D572,INDEX(AV$548:AV571,MATCH($D572,$G$548:$G571,0)),INDEX(AV573:AV$610,MATCH($D572,$G573:$G$610,0)))","v":0},{"$f":"IF($I572>$D572,INDEX(AW$548:AW571,MATCH($D572,$G$548:$G571,0)),INDEX(AW573:AW$610,MATCH($D572,$G573:$G$610,0)))","v":4},{"$f":"IF($I572>$D572,INDEX(AX$548:AX571,MATCH($D572,$G$548:$G571,0)),INDEX(AX573:AX$610,MATCH($D572,$G573:$G$610,0)))","v":35000},null,null,{"$f":"IF($I572>$D572,INDEX(BA$548:BA571,MATCH($D572,$G$548:$G571,0)),INDEX(BA573:BA$610,MATCH($D572,$G573:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I572>$D572,INDEX(BB$548:BB571,MATCH($D572,$G$548:$G571,0)),INDEX(BB573:BB$610,MATCH($D572,$G573:$G$610,0)))","v":1},0,16314.196098306273]
[null,null,8.1999999999999993,6.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I573)),ABS($F$422:$F$484-I573),0))","v":6},0,0,0,8,8,{"$f":"IF($I573>$D573,INDEX(K$548:K572,MATCH($D573,$G$548:$G572,0)),INDEX(K574:K$610,MATCH($D573,$G574:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I573>$D573,INDEX(L$548:L572,MATCH($D573,$G$548:$G572,0)),INDEX(L574:L$610,MATCH($D573,$G574:$G$610,0)))","v":"Ford"},{"$f":"IF($I573>$D573,INDEX(M$548:M572,MATCH($D573,$G$548:$G572,0)),INDEX(M574:M$610,MATCH($D573,$G574:$G$610,0)))","v":"Transit custom"},{"$f":"IF($I573>$D573,INDEX(N$548:N572,MATCH($D573,$G$548:$G572,0)),INDEX(N574:N$610,MATCH($D573,$G574:$G$610,0)))","v":"2.2 tdci (125 hk) 310 l2 van forhjulstræk manuel"},{"$f":"IF($I573>$D573,INDEX(O$548:O572,MATCH($D573,$G$548:$G572,0)),INDEX(O574:O$610,MATCH($D573,$G574:$G$610,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I573,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":91.060414517768805},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I573,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":18849.185369026869},{"$f":"IF($I573>$D573,INDEX(V$548:V572,MATCH($D573,$G$548:$G572,0)),INDEX(V574:V$610,MATCH($D573,$G574:$G$610,0)))","v":185047.38461578646},{"$f":"IF($I573>$D573,INDEX(W$548:W572,MATCH($D573,$G$548:$G572,0)),INDEX(W574:W$610,MATCH($D573,$G574:$G$610,0)))","v":55231.769230919926},{"$f":"IF($I573>$D573,INDEX(X$548:X572,MATCH($D573,$G$548:$G572,0)),INDEX(X574:X$610,MATCH($D573,$G574:$G$610,0)))","v":274890},{"$f":"IF($I573>$D573,INDEX(Y$548:Y572,MATCH($D573,$G$548:$G572,0)),INDEX(Y574:Y$610,MATCH($D573,$G574:$G$610,0)))","v":12.9},{"$f":"IF($I573>$D573,INDEX(Z$548:Z572,MATCH($D573,$G$548:$G572,0)),INDEX(Z574:Z$610,MATCH($D573,$G574:$G$610,0)))","v":1665},7.848063106064404E-2,null,null,null,null,{"$f":"IF($I573>$D573,INDEX(AF$548:AF572,MATCH($D573,$G$548:$G572,0)),INDEX(AF574:AF$610,MATCH($D573,$G574:$G$610,0)))","v":6.9085062553383841E-2},{"$f":"IF($I573>$D573,INDEX(AG$548:AG572,MATCH($D573,$G$548:$G572,0)),INDEX(AG574:AG$610,MATCH($D573,$G574:$G$610,0)))","v":1},{"$f":"IF($I573>$D573,INDEX(AH$548:AH572,MATCH($D573,$G$548:$G572,0)),INDEX(AH574:AH$610,MATCH($D573,$G574:$G$610,0)))","v":0},{"$f":"IF($I573>$D573,INDEX(AI$548:AI572,MATCH($D573,$G$548:$G572,0)),INDEX(AI574:AI$610,MATCH($D573,$G574:$G$610,0)))","v":0},null,null,{"$f":"IF($I573>$D573,INDEX(AL$548:AL572,MATCH($D573,$G$548:$G572,0)),INDEX(AL574:AL$610,MATCH($D573,$G574:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I573>$D573,INDEX(AT$548:AT572,MATCH($D573,$G$548:$G572,0)),INDEX(AT574:AT$610,MATCH($D573,$G574:$G$610,0)))","v":70263},{"$f":"IF($I573>$D573,INDEX(AU$548:AU572,MATCH($D573,$G$548:$G572,0)),INDEX(AU574:AU$610,MATCH($D573,$G574:$G$610,0)))","v":1009},{"$f":"IF($I573>$D573,INDEX(AV$548:AV572,MATCH($D573,$G$548:$G572,0)),INDEX(AV574:AV$610,MATCH($D573,$G574:$G$610,0)))","v":0},{"$f":"IF($I573>$D573,INDEX(AW$548:AW572,MATCH($D573,$G$548:$G572,0)),INDEX(AW574:AW$610,MATCH($D573,$G574:$G$610,0)))","v":4},{"$f":"IF($I573>$D573,INDEX(AX$548:AX572,MATCH($D573,$G$548:$G572,0)),INDEX(AX574:AX$610,MATCH($D573,$G574:$G$610,0)))","v":35000},null,null,{"$f":"IF($I573>$D573,INDEX(BA$548:BA572,MATCH($D573,$G$548:$G572,0)),INDEX(BA574:BA$610,MATCH($D573,$G574:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I573>$D573,INDEX(BB$548:BB572,MATCH($D573,$G$548:$G572,0)),INDEX(BB574:BB$610,MATCH($D573,$G574:$G$610,0)))","v":1},0,18641.483332118158]
[null,null,8.3000000000000007,6.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I574)),ABS($F$422:$F$484-I574),0))","v":6},0,0,0,8,8,{"$f":"IF($I574>$D574,INDEX(K$548:K573,MATCH($D574,$G$548:$G573,0)),INDEX(K575:K$610,MATCH($D574,$G575:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I574>$D574,INDEX(L$548:L573,MATCH($D574,$G$548:$G573,0)),INDEX(L575:L$610,MATCH($D574,$G575:$G$610,0)))","v":"Ford"},{"$f":"IF($I574>$D574,INDEX(M$548:M573,MATCH($D574,$G$548:$G573,0)),INDEX(M575:M$610,MATCH($D574,$G575:$G$610,0)))","v":"Transit"},{"$f":"IF($I574>$D574,INDEX(N$548:N573,MATCH($D574,$G$548:$G573,0)),INDEX(N575:N$610,MATCH($D574,$G575:$G$610,0)))","v":"2.2 tdci (125hk) van fwd manuel"},{"$f":"IF($I574>$D574,INDEX(O$548:O573,MATCH($D574,$G$548:$G573,0)),INDEX(O575:O$610,MATCH($D574,$G575:$G$610,0)))","v":2015},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I574,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":91.060414517768805},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I574,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":18849.185369026869},{"$f":"IF($I574>$D574,INDEX(V$548:V573,MATCH($D574,$G$548:$G573,0)),INDEX(V575:V$610,MATCH($D574,$G575:$G$610,0)))","v":237588},{"$f":"IF($I574>$D574,INDEX(W$548:W573,MATCH($D574,$G$548:$G573,0)),INDEX(W575:W$610,MATCH($D574,$G575:$G$610,0)))","v":56000},{"$f":"IF($I574>$D574,INDEX(X$548:X573,MATCH($D574,$G$548:$G573,0)),INDEX(X575:X$610,MATCH($D574,$G575:$G$610,0)))","v":274890},{"$f":"IF($I574>$D574,INDEX(Y$548:Y573,MATCH($D574,$G$548:$G573,0)),INDEX(Y575:Y$610,MATCH($D574,$G575:$G$610,0)))","v":12.9},{"$f":"IF($I574>$D574,INDEX(Z$548:Z573,MATCH($D574,$G$548:$G573,0)),INDEX(Z575:Z$610,MATCH($D574,$G575:$G$610,0)))","v":1665},8.3858267716535484E-2,null,null,null,null,{"$f":"IF($I574>$D574,INDEX(AF$548:AF573,MATCH($D574,$G$548:$G573,0)),INDEX(AF575:AF$610,MATCH($D574,$G575:$G$610,0)))","v":7.3818897637795325E-2},{"$f":"IF($I574>$D574,INDEX(AG$548:AG573,MATCH($D574,$G$548:$G573,0)),INDEX(AG575:AG$610,MATCH($D574,$G575:$G$610,0)))","v":1},{"$f":"IF($I574>$D574,INDEX(AH$548:AH573,MATCH($D574,$G$548:$G573,0)),INDEX(AH575:AH$610,MATCH($D574,$G575:$G$610,0)))","v":0},{"$f":"IF($I574>$D574,INDEX(AI$548:AI573,MATCH($D574,$G$548:$G573,0)),INDEX(AI575:AI$610,MATCH($D574,$G575:$G$610,0)))","v":0},null,null,{"$f":"IF($I574>$D574,INDEX(AL$548:AL573,MATCH($D574,$G$548:$G573,0)),INDEX(AL575:AL$610,MATCH($D574,$G575:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I574>$D574,INDEX(AT$548:AT573,MATCH($D574,$G$548:$G573,0)),INDEX(AT575:AT$610,MATCH($D574,$G575:$G$610,0)))","v":70263},{"$f":"IF($I574>$D574,INDEX(AU$548:AU573,MATCH($D574,$G$548:$G573,0)),INDEX(AU575:AU$610,MATCH($D574,$G575:$G$610,0)))","v":1009},{"$f":"IF($I574>$D574,INDEX(AV$548:AV573,MATCH($D574,$G$548:$G573,0)),INDEX(AV575:AV$610,MATCH($D574,$G575:$G$610,0)))","v":0},{"$f":"IF($I574>$D574,INDEX(AW$548:AW573,MATCH($D574,$G$548:$G573,0)),INDEX(AW575:AW$610,MATCH($D574,$G575:$G$610,0)))","v":4},{"$f":"IF($I574>$D574,INDEX(AX$548:AX573,MATCH($D574,$G$548:$G573,0)),INDEX(AX575:AX$610,MATCH($D574,$G575:$G$610,0)))","v":35000},null,null,{"$f":"IF($I574>$D574,INDEX(BA$548:BA573,MATCH($D574,$G$548:$G573,0)),INDEX(BA575:BA$610,MATCH($D574,$G575:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I574>$D574,INDEX(BB$548:BB573,MATCH($D574,$G$548:$G573,0)),INDEX(BB575:BB$610,MATCH($D574,$G575:$G$610,0)))","v":1},0,23934.370924005212]
[null,null,9.1,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I575)),ABS($F$422:$F$484-I575),0))","v":10},0,0,0,9,9,{"$f":"IF($I575>$D575,INDEX(K$548:K574,MATCH($D575,$G$548:$G574,0)),INDEX(K576:K$610,MATCH($D575,$G576:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I575>$D575,INDEX(L$548:L574,MATCH($D575,$G$548:$G574,0)),INDEX(L576:L$610,MATCH($D575,$G576:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I575>$D575,INDEX(M$548:M574,MATCH($D575,$G$548:$G574,0)),INDEX(M576:M$610,MATCH($D575,$G576:$G$610,0)))","v":"Sprinter"},{"$f":"IF($I575>$D575,INDEX(N$548:N574,MATCH($D575,$G$548:$G574,0)),INDEX(N576:N$610,MATCH($D575,$G576:$G$610,0)))","v":"316 cdi"},{"$f":"IF($I575>$D575,INDEX(O$548:O574,MATCH($D575,$G$548:$G574,0)),INDEX(O576:O$610,MATCH($D575,$G576:$G$610,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I575,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":79.431371905976931},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I575,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":18019.821212789688},{"$f":"IF($I575>$D575,INDEX(V$548:V574,MATCH($D575,$G$548:$G574,0)),INDEX(V576:V$610,MATCH($D575,$G576:$G$610,0)))","v":248992.00000000003},{"$f":"IF($I575>$D575,INDEX(W$548:W574,MATCH($D575,$G$548:$G574,0)),INDEX(W576:W$610,MATCH($D575,$G576:$G$610,0)))","v":56000},{"$f":"IF($I575>$D575,INDEX(X$548:X574,MATCH($D575,$G$548:$G574,0)),INDEX(X576:X$610,MATCH($D575,$G576:$G$610,0)))","v":274890},{"$f":"IF($I575>$D575,INDEX(Y$548:Y574,MATCH($D575,$G$548:$G574,0)),INDEX(Y576:Y$610,MATCH($D575,$G576:$G$610,0)))","v":12.9},{"$f":"IF($I575>$D575,INDEX(Z$548:Z574,MATCH($D575,$G$548:$G574,0)),INDEX(Z576:Z$610,MATCH($D575,$G576:$G$610,0)))","v":1665},8.4361220586333718E-2,null,null,null,null,{"$f":"IF($I575>$D575,INDEX(AF$548:AF574,MATCH($D575,$G$548:$G574,0)),INDEX(AF576:AF$610,MATCH($D575,$G576:$G$610,0)))","v":7.4261637840082509E-2},{"$f":"IF($I575>$D575,INDEX(AG$548:AG574,MATCH($D575,$G$548:$G574,0)),INDEX(AG576:AG$610,MATCH($D575,$G576:$G$610,0)))","v":1},{"$f":"IF($I575>$D575,INDEX(AH$548:AH574,MATCH($D575,$G$548:$G574,0)),INDEX(AH576:AH$610,MATCH($D575,$G576:$G$610,0)))","v":0},{"$f":"IF($I575>$D575,INDEX(AI$548:AI574,MATCH($D575,$G$548:$G574,0)),INDEX(AI576:AI$610,MATCH($D575,$G576:$G$610,0)))","v":0},null,null,{"$f":"IF($I575>$D575,INDEX(AL$548:AL574,MATCH($D575,$G$548:$G574,0)),INDEX(AL576:AL$610,MATCH($D575,$G576:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I575>$D575,INDEX(AT$548:AT574,MATCH($D575,$G$548:$G574,0)),INDEX(AT576:AT$610,MATCH($D575,$G576:$G$610,0)))","v":70263},{"$f":"IF($I575>$D575,INDEX(AU$548:AU574,MATCH($D575,$G$548:$G574,0)),INDEX(AU576:AU$610,MATCH($D575,$G576:$G$610,0)))","v":1009},{"$f":"IF($I575>$D575,INDEX(AV$548:AV574,MATCH($D575,$G$548:$G574,0)),INDEX(AV576:AV$610,MATCH($D575,$G576:$G$610,0)))","v":0},{"$f":"IF($I575>$D575,INDEX(AW$548:AW574,MATCH($D575,$G$548:$G574,0)),INDEX(AW576:AW$610,MATCH($D575,$G576:$G$610,0)))","v":4},{"$f":"IF($I575>$D575,INDEX(AX$548:AX574,MATCH($D575,$G$548:$G574,0)),INDEX(AX576:AX$610,MATCH($D575,$G576:$G$610,0)))","v":35000},null,null,{"$f":"IF($I575>$D575,INDEX(BA$548:BA574,MATCH($D575,$G$548:$G574,0)),INDEX(BA576:BA$610,MATCH($D575,$G576:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I575>$D575,INDEX(BB$548:BB574,MATCH($D575,$G$548:$G574,0)),INDEX(BB576:BB$610,MATCH($D575,$G576:$G$610,0)))","v":1},0,25083.198162827699]
[null,null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I576)),ABS($F$422:$F$484-I576),0))","v":10},0,0,0,9,9,{"$f":"IF($I576>$D576,INDEX(K$548:K575,MATCH($D576,$G$548:$G575,0)),INDEX(K577:K$610,MATCH($D576,$G577:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I576>$D576,INDEX(L$548:L575,MATCH($D576,$G$548:$G575,0)),INDEX(L577:L$610,MATCH($D576,$G577:$G$610,0)))","v":"Toyota"},{"$f":"IF($I576>$D576,INDEX(M$548:M575,MATCH($D576,$G$548:$G575,0)),INDEX(M577:M$610,MATCH($D576,$G577:$G$610,0)))","v":"Hiace"},{"$f":"IF($I576>$D576,INDEX(N$548:N575,MATCH($D576,$G$548:$G575,0)),INDEX(N577:N$610,MATCH($D576,$G577:$G$610,0)))","v":"2,5 d-4d van"},{"$f":"IF($I576>$D576,INDEX(O$548:O575,MATCH($D576,$G$548:$G575,0)),INDEX(O577:O$610,MATCH($D576,$G577:$G$610,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I576,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":79.431371905976931},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I576,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":18019.821212789688},{"$f":"IF($I576>$D576,INDEX(V$548:V575,MATCH($D576,$G$548:$G575,0)),INDEX(V577:V$610,MATCH($D576,$G577:$G$610,0)))","v":132160.61538461538},{"$f":"IF($I576>$D576,INDEX(W$548:W575,MATCH($D576,$G$548:$G575,0)),INDEX(W577:W$610,MATCH($D576,$G577:$G$610,0)))","v":34799.230769230766},{"$f":"IF($I576>$D576,INDEX(X$548:X575,MATCH($D576,$G$548:$G575,0)),INDEX(X577:X$610,MATCH($D576,$G577:$G$610,0)))","v":274890},{"$f":"IF($I576>$D576,INDEX(Y$548:Y575,MATCH($D576,$G$548:$G575,0)),INDEX(Y577:Y$610,MATCH($D576,$G577:$G$610,0)))","v":12.9},{"$f":"IF($I576>$D576,INDEX(Z$548:Z575,MATCH($D576,$G$548:$G575,0)),INDEX(Z577:Z$610,MATCH($D576,$G577:$G$610,0)))","v":1665},9.8710507107851744E-2,null,null,null,null,{"$f":"IF($I576>$D576,INDEX(AF$548:AF575,MATCH($D576,$G$548:$G575,0)),INDEX(AF577:AF$610,MATCH($D576,$G577:$G$610,0)))","v":8.6893052031559642E-2},{"$f":"IF($I576>$D576,INDEX(AG$548:AG575,MATCH($D576,$G$548:$G575,0)),INDEX(AG577:AG$610,MATCH($D576,$G577:$G$610,0)))","v":1},{"$f":"IF($I576>$D576,INDEX(AH$548:AH575,MATCH($D576,$G$548:$G575,0)),INDEX(AH577:AH$610,MATCH($D576,$G577:$G$610,0)))","v":0},{"$f":"IF($I576>$D576,INDEX(AI$548:AI575,MATCH($D576,$G$548:$G575,0)),INDEX(AI577:AI$610,MATCH($D576,$G577:$G$610,0)))","v":0},null,null,{"$f":"IF($I576>$D576,INDEX(AL$548:AL575,MATCH($D576,$G$548:$G575,0)),INDEX(AL577:AL$610,MATCH($D576,$G577:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I576>$D576,INDEX(AT$548:AT575,MATCH($D576,$G$548:$G575,0)),INDEX(AT577:AT$610,MATCH($D576,$G577:$G$610,0)))","v":70263},{"$f":"IF($I576>$D576,INDEX(AU$548:AU575,MATCH($D576,$G$548:$G575,0)),INDEX(AU577:AU$610,MATCH($D576,$G577:$G$610,0)))","v":1009},{"$f":"IF($I576>$D576,INDEX(AV$548:AV575,MATCH($D576,$G$548:$G575,0)),INDEX(AV577:AV$610,MATCH($D576,$G577:$G$610,0)))","v":0},{"$f":"IF($I576>$D576,INDEX(AW$548:AW575,MATCH($D576,$G$548:$G575,0)),INDEX(AW577:AW$610,MATCH($D576,$G577:$G$610,0)))","v":4},{"$f":"IF($I576>$D576,INDEX(AX$548:AX575,MATCH($D576,$G$548:$G575,0)),INDEX(AX577:AX$610,MATCH($D576,$G577:$G$610,0)))","v":35000},null,null,{"$f":"IF($I576>$D576,INDEX(BA$548:BA575,MATCH($D576,$G$548:$G575,0)),INDEX(BA577:BA$610,MATCH($D576,$G577:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I576>$D576,INDEX(BB$548:BB575,MATCH($D576,$G$548:$G575,0)),INDEX(BB577:BB$610,MATCH($D576,$G577:$G$610,0)))","v":1},0,13313.724557469965]
[null,null,9.3000000000000007,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I577)),ABS($F$422:$F$484-I577),0))","v":10},0,0,0,9,9,{"$f":"IF($I577>$D577,INDEX(K$548:K576,MATCH($D577,$G$548:$G576,0)),INDEX(K578:K$610,MATCH($D577,$G578:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I577>$D577,INDEX(L$548:L576,MATCH($D577,$G$548:$G576,0)),INDEX(L578:L$610,MATCH($D577,$G578:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I577>$D577,INDEX(M$548:M576,MATCH($D577,$G$548:$G576,0)),INDEX(M578:M$610,MATCH($D577,$G578:$G$610,0)))","v":"Vito"},{"$f":"IF($I577>$D577,INDEX(N$548:N576,MATCH($D577,$G$548:$G576,0)),INDEX(N578:N$610,MATCH($D577,$G578:$G$610,0)))","v":"113 cdi"},{"$f":"IF($I577>$D577,INDEX(O$548:O576,MATCH($D577,$G$548:$G576,0)),INDEX(O578:O$610,MATCH($D577,$G578:$G$610,0)))","v":2011},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I577,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":79.431371905976931},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I577,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":18019.821212789688},{"$f":"IF($I577>$D577,INDEX(V$548:V576,MATCH($D577,$G$548:$G576,0)),INDEX(V578:V$610,MATCH($D577,$G578:$G$610,0)))","v":152361.23076923078},{"$f":"IF($I577>$D577,INDEX(W$548:W576,MATCH($D577,$G$548:$G576,0)),INDEX(W578:W$610,MATCH($D577,$G578:$G$610,0)))","v":42374.461538461539},{"$f":"IF($I577>$D577,INDEX(X$548:X576,MATCH($D577,$G$548:$G576,0)),INDEX(X578:X$610,MATCH($D577,$G578:$G$610,0)))","v":274890},{"$f":"IF($I577>$D577,INDEX(Y$548:Y576,MATCH($D577,$G$548:$G576,0)),INDEX(Y578:Y$610,MATCH($D577,$G578:$G$610,0)))","v":12.9},{"$f":"IF($I577>$D577,INDEX(Z$548:Z576,MATCH($D577,$G$548:$G576,0)),INDEX(Z578:Z$610,MATCH($D577,$G578:$G$610,0)))","v":1665},9.10170148610812E-2,null,null,null,null,{"$f":"IF($I577>$D577,INDEX(AF$548:AF576,MATCH($D577,$G$548:$G576,0)),INDEX(AF578:AF$610,MATCH($D577,$G578:$G$610,0)))","v":8.0120611673486983E-2},{"$f":"IF($I577>$D577,INDEX(AG$548:AG576,MATCH($D577,$G$548:$G576,0)),INDEX(AG578:AG$610,MATCH($D577,$G578:$G$610,0)))","v":1},{"$f":"IF($I577>$D577,INDEX(AH$548:AH576,MATCH($D577,$G$548:$G576,0)),INDEX(AH578:AH$610,MATCH($D577,$G578:$G$610,0)))","v":0},{"$f":"IF($I577>$D577,INDEX(AI$548:AI576,MATCH($D577,$G$548:$G576,0)),INDEX(AI578:AI$610,MATCH($D577,$G578:$G$610,0)))","v":0},null,null,{"$f":"IF($I577>$D577,INDEX(AL$548:AL576,MATCH($D577,$G$548:$G576,0)),INDEX(AL578:AL$610,MATCH($D577,$G578:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I577>$D577,INDEX(AT$548:AT576,MATCH($D577,$G$548:$G576,0)),INDEX(AT578:AT$610,MATCH($D577,$G578:$G$610,0)))","v":70263},{"$f":"IF($I577>$D577,INDEX(AU$548:AU576,MATCH($D577,$G$548:$G576,0)),INDEX(AU578:AU$610,MATCH($D577,$G578:$G$610,0)))","v":1009},{"$f":"IF($I577>$D577,INDEX(AV$548:AV576,MATCH($D577,$G$548:$G576,0)),INDEX(AV578:AV$610,MATCH($D577,$G578:$G$610,0)))","v":0},{"$f":"IF($I577>$D577,INDEX(AW$548:AW576,MATCH($D577,$G$548:$G576,0)),INDEX(AW578:AW$610,MATCH($D577,$G578:$G$610,0)))","v":4},{"$f":"IF($I577>$D577,INDEX(AX$548:AX576,MATCH($D577,$G$548:$G576,0)),INDEX(AX578:AX$610,MATCH($D577,$G578:$G$610,0)))","v":35000},null,null,{"$f":"IF($I577>$D577,INDEX(BA$548:BA576,MATCH($D577,$G$548:$G576,0)),INDEX(BA578:BA$610,MATCH($D577,$G578:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I577>$D577,INDEX(BB$548:BB576,MATCH($D577,$G$548:$G576,0)),INDEX(BB578:BB$610,MATCH($D577,$G578:$G$610,0)))","v":1},0,15348.713788864443]
[null,null,10.1,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I578)),ABS($F$422:$F$484-I578),0))","v":10},10,10.1,1,10,10,{"$f":"K592","v":"Stor varebil, diesel"},"Mercedes-benz","Sprinter","316 cdi",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I578,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":62.671640750955227},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I578,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":17226.949079426944},248992.00000000003,56000,274890,12.9,1665,8.4361220586333718E-2,null,null,null,null,7.4261637840082509E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1009,0,4,35000,null,null,{"$f":"BA592","v":1.1359999999999999},{"$f":"BB592","v":1},0,25083.198162827699]
[null,null,10.199999999999999,10.199999999999999,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I579)),ABS($F$422:$F$484-I579),0))","v":10},10,10.199999999999999,1,10,10,{"$f":"K578","v":"Stor varebil, diesel"},"Toyota","Hiace","2,5 d-4d van",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I579,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":62.671640750955227},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I579,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":17226.949079426944},132160.61538461538,34799.230769230766,274890,12.9,1665,9.8710507107851744E-2,null,null,null,null,8.6893052031559642E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1009,0,4,35000,null,null,{"$f":"BA578","v":1.1359999999999999},{"$f":"BB578","v":1},0,13313.724557469965]
[null,null,10.3,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I580)),ABS($F$422:$F$484-I580),0))","v":10},10,10.3,1,10,10,{"$f":"K579","v":"Stor varebil, diesel"},"Mercedes-benz","Vito","113 cdi",2011,2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I580,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":62.671640750955227},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I580,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":17226.949079426944},152361.23076923078,42374.461538461539,274890,12.9,1665,9.10170148610812E-2,null,null,null,null,8.0120611673486983E-2,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1009,0,4,35000,null,null,{"$f":"BA579","v":1.1359999999999999},{"$f":"BB579","v":1},0,15348.713788864443]
[null,null,11.1,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I581)),ABS($F$422:$F$484-I581),0))","v":10},0,0,0,11,11,{"$f":"IF($I581>$D581,INDEX(K$548:K580,MATCH($D581,$G$548:$G580,0)),INDEX(K582:K$610,MATCH($D581,$G582:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I581>$D581,INDEX(L$548:L580,MATCH($D581,$G$548:$G580,0)),INDEX(L582:L$610,MATCH($D581,$G582:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I581>$D581,INDEX(M$548:M580,MATCH($D581,$G$548:$G580,0)),INDEX(M582:M$610,MATCH($D581,$G582:$G$610,0)))","v":"Sprinter"},{"$f":"IF($I581>$D581,INDEX(N$548:N580,MATCH($D581,$G$548:$G580,0)),INDEX(N582:N$610,MATCH($D581,$G582:$G$610,0)))","v":"316 cdi"},{"$f":"IF($I581>$D581,INDEX(O$548:O580,MATCH($D581,$G$548:$G580,0)),INDEX(O582:O$610,MATCH($D581,$G582:$G$610,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I581,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":27.371417037727234},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I581,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":16468.963319932151},{"$f":"IF($I581>$D581,INDEX(V$548:V580,MATCH($D581,$G$548:$G580,0)),INDEX(V582:V$610,MATCH($D581,$G582:$G$610,0)))","v":248992.00000000003},{"$f":"IF($I581>$D581,INDEX(W$548:W580,MATCH($D581,$G$548:$G580,0)),INDEX(W582:W$610,MATCH($D581,$G582:$G$610,0)))","v":56000},{"$f":"IF($I581>$D581,INDEX(X$548:X580,MATCH($D581,$G$548:$G580,0)),INDEX(X582:X$610,MATCH($D581,$G582:$G$610,0)))","v":274890},{"$f":"IF($I581>$D581,INDEX(Y$548:Y580,MATCH($D581,$G$548:$G580,0)),INDEX(Y582:Y$610,MATCH($D581,$G582:$G$610,0)))","v":12.9},{"$f":"IF($I581>$D581,INDEX(Z$548:Z580,MATCH($D581,$G$548:$G580,0)),INDEX(Z582:Z$610,MATCH($D581,$G582:$G$610,0)))","v":1665},8.4361220586333718E-2,null,null,null,null,{"$f":"IF($I581>$D581,INDEX(AF$548:AF580,MATCH($D581,$G$548:$G580,0)),INDEX(AF582:AF$610,MATCH($D581,$G582:$G$610,0)))","v":7.4261637840082509E-2},{"$f":"IF($I581>$D581,INDEX(AG$548:AG580,MATCH($D581,$G$548:$G580,0)),INDEX(AG582:AG$610,MATCH($D581,$G582:$G$610,0)))","v":1},{"$f":"IF($I581>$D581,INDEX(AH$548:AH580,MATCH($D581,$G$548:$G580,0)),INDEX(AH582:AH$610,MATCH($D581,$G582:$G$610,0)))","v":0},{"$f":"IF($I581>$D581,INDEX(AI$548:AI580,MATCH($D581,$G$548:$G580,0)),INDEX(AI582:AI$610,MATCH($D581,$G582:$G$610,0)))","v":0},null,null,{"$f":"IF($I581>$D581,INDEX(AL$548:AL580,MATCH($D581,$G$548:$G580,0)),INDEX(AL582:AL$610,MATCH($D581,$G582:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I581>$D581,INDEX(AT$548:AT580,MATCH($D581,$G$548:$G580,0)),INDEX(AT582:AT$610,MATCH($D581,$G582:$G$610,0)))","v":70263},{"$f":"IF($I581>$D581,INDEX(AU$548:AU580,MATCH($D581,$G$548:$G580,0)),INDEX(AU582:AU$610,MATCH($D581,$G582:$G$610,0)))","v":1009},{"$f":"IF($I581>$D581,INDEX(AV$548:AV580,MATCH($D581,$G$548:$G580,0)),INDEX(AV582:AV$610,MATCH($D581,$G582:$G$610,0)))","v":0},{"$f":"IF($I581>$D581,INDEX(AW$548:AW580,MATCH($D581,$G$548:$G580,0)),INDEX(AW582:AW$610,MATCH($D581,$G582:$G$610,0)))","v":4},{"$f":"IF($I581>$D581,INDEX(AX$548:AX580,MATCH($D581,$G$548:$G580,0)),INDEX(AX582:AX$610,MATCH($D581,$G582:$G$610,0)))","v":35000},null,null,{"$f":"IF($I581>$D581,INDEX(BA$548:BA580,MATCH($D581,$G$548:$G580,0)),INDEX(BA582:BA$610,MATCH($D581,$G582:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I581>$D581,INDEX(BB$548:BB580,MATCH($D581,$G$548:$G580,0)),INDEX(BB582:BB$610,MATCH($D581,$G582:$G$610,0)))","v":1},0,25083.198162827699]
[null,null,11.2,{"$f":"IF(COUNTIF(I579:I582,I582)=1,E582+0.1,IF(COUNTIF(I579:I582,I582)=2,E582+0.2,IF(COUNTIF(I579:I582,I582)=3,E582+0.3,0)))","v":10.199999999999999},{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I582)),ABS($F$422:$F$484-I582),0))","v":10},0,0,0,11,11,{"$f":"IF($I582>$D582,INDEX(K$548:K581,MATCH($D582,$G$548:$G581,0)),INDEX(K583:K$610,MATCH($D582,$G583:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I582>$D582,INDEX(L$548:L581,MATCH($D582,$G$548:$G581,0)),INDEX(L583:L$610,MATCH($D582,$G583:$G$610,0)))","v":"Toyota"},{"$f":"IF($I582>$D582,INDEX(M$548:M581,MATCH($D582,$G$548:$G581,0)),INDEX(M583:M$610,MATCH($D582,$G583:$G$610,0)))","v":"Hiace"},{"$f":"IF($I582>$D582,INDEX(N$548:N581,MATCH($D582,$G$548:$G581,0)),INDEX(N583:N$610,MATCH($D582,$G583:$G$610,0)))","v":"2,5 d-4d van"},{"$f":"IF($I582>$D582,INDEX(O$548:O581,MATCH($D582,$G$548:$G581,0)),INDEX(O583:O$610,MATCH($D582,$G583:$G$610,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I582,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":27.371417037727234},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I582,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":16468.963319932151},{"$f":"IF($I582>$D582,INDEX(V$548:V581,MATCH($D582,$G$548:$G581,0)),INDEX(V583:V$610,MATCH($D582,$G583:$G$610,0)))","v":132160.61538461538},{"$f":"IF($I582>$D582,INDEX(W$548:W581,MATCH($D582,$G$548:$G581,0)),INDEX(W583:W$610,MATCH($D582,$G583:$G$610,0)))","v":34799.230769230766},{"$f":"IF($I582>$D582,INDEX(X$548:X581,MATCH($D582,$G$548:$G581,0)),INDEX(X583:X$610,MATCH($D582,$G583:$G$610,0)))","v":274890},{"$f":"IF($I582>$D582,INDEX(Y$548:Y581,MATCH($D582,$G$548:$G581,0)),INDEX(Y583:Y$610,MATCH($D582,$G583:$G$610,0)))","v":12.9},{"$f":"IF($I582>$D582,INDEX(Z$548:Z581,MATCH($D582,$G$548:$G581,0)),INDEX(Z583:Z$610,MATCH($D582,$G583:$G$610,0)))","v":1665},{"$f":"BA582*AF582*BB582","v":9.8710507107851744E-2},null,null,null,null,{"$f":"IF($I582>$D582,INDEX(AF$548:AF581,MATCH($D582,$G$548:$G581,0)),INDEX(AF583:AF$610,MATCH($D582,$G583:$G$610,0)))","v":8.6893052031559642E-2},{"$f":"IF($I582>$D582,INDEX(AG$548:AG581,MATCH($D582,$G$548:$G581,0)),INDEX(AG583:AG$610,MATCH($D582,$G583:$G$610,0)))","v":1},{"$f":"IF($I582>$D582,INDEX(AH$548:AH581,MATCH($D582,$G$548:$G581,0)),INDEX(AH583:AH$610,MATCH($D582,$G583:$G$610,0)))","v":0},{"$f":"IF($I582>$D582,INDEX(AI$548:AI581,MATCH($D582,$G$548:$G581,0)),INDEX(AI583:AI$610,MATCH($D582,$G583:$G$610,0)))","v":0},null,null,{"$f":"IF($I582>$D582,INDEX(AL$548:AL581,MATCH($D582,$G$548:$G581,0)),INDEX(AL583:AL$610,MATCH($D582,$G583:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I582>$D582,INDEX(AT$548:AT581,MATCH($D582,$G$548:$G581,0)),INDEX(AT583:AT$610,MATCH($D582,$G583:$G$610,0)))","v":70263},{"$f":"IF($I582>$D582,INDEX(AU$548:AU581,MATCH($D582,$G$548:$G581,0)),INDEX(AU583:AU$610,MATCH($D582,$G583:$G$610,0)))","v":1009},{"$f":"IF($I582>$D582,INDEX(AV$548:AV581,MATCH($D582,$G$548:$G581,0)),INDEX(AV583:AV$610,MATCH($D582,$G583:$G$610,0)))","v":0},{"$f":"IF($I582>$D582,INDEX(AW$548:AW581,MATCH($D582,$G$548:$G581,0)),INDEX(AW583:AW$610,MATCH($D582,$G583:$G$610,0)))","v":4},{"$f":"IF($I582>$D582,INDEX(AX$548:AX581,MATCH($D582,$G$548:$G581,0)),INDEX(AX583:AX$610,MATCH($D582,$G583:$G$610,0)))","v":35000},null,null,{"$f":"IF($I582>$D582,INDEX(BA$548:BA581,MATCH($D582,$G$548:$G581,0)),INDEX(BA583:BA$610,MATCH($D582,$G583:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I582>$D582,INDEX(BB$548:BB581,MATCH($D582,$G$548:$G581,0)),INDEX(BB583:BB$610,MATCH($D582,$G583:$G$610,0)))","v":1},{"$f":"AJ582*U582","v":0},{"$f":"-PMT(Lånerente,Y582,V582)","v":13313.724557469965}]
[null,null,11.3,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I583)),ABS($F$422:$F$484-I583),0))","v":10},0,0,0,11,11,{"$f":"IF($I583>$D583,INDEX(K$548:K582,MATCH($D583,$G$548:$G582,0)),INDEX(K584:K$610,MATCH($D583,$G584:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I583>$D583,INDEX(L$548:L582,MATCH($D583,$G$548:$G582,0)),INDEX(L584:L$610,MATCH($D583,$G584:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I583>$D583,INDEX(M$548:M582,MATCH($D583,$G$548:$G582,0)),INDEX(M584:M$610,MATCH($D583,$G584:$G$610,0)))","v":"Vito"},{"$f":"IF($I583>$D583,INDEX(N$548:N582,MATCH($D583,$G$548:$G582,0)),INDEX(N584:N$610,MATCH($D583,$G584:$G$610,0)))","v":"113 cdi"},{"$f":"IF($I583>$D583,INDEX(O$548:O582,MATCH($D583,$G$548:$G582,0)),INDEX(O584:O$610,MATCH($D583,$G584:$G$610,0)))","v":2011},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I583,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":27.371417037727234},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I583,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":16468.963319932151},{"$f":"IF($I583>$D583,INDEX(V$548:V582,MATCH($D583,$G$548:$G582,0)),INDEX(V584:V$610,MATCH($D583,$G584:$G$610,0)))","v":152361.23076923078},{"$f":"IF($I583>$D583,INDEX(W$548:W582,MATCH($D583,$G$548:$G582,0)),INDEX(W584:W$610,MATCH($D583,$G584:$G$610,0)))","v":42374.461538461539},{"$f":"IF($I583>$D583,INDEX(X$548:X582,MATCH($D583,$G$548:$G582,0)),INDEX(X584:X$610,MATCH($D583,$G584:$G$610,0)))","v":274890},{"$f":"IF($I583>$D583,INDEX(Y$548:Y582,MATCH($D583,$G$548:$G582,0)),INDEX(Y584:Y$610,MATCH($D583,$G584:$G$610,0)))","v":12.9},{"$f":"IF($I583>$D583,INDEX(Z$548:Z582,MATCH($D583,$G$548:$G582,0)),INDEX(Z584:Z$610,MATCH($D583,$G584:$G$610,0)))","v":1665},9.10170148610812E-2,null,null,null,null,{"$f":"IF($I583>$D583,INDEX(AF$548:AF582,MATCH($D583,$G$548:$G582,0)),INDEX(AF584:AF$610,MATCH($D583,$G584:$G$610,0)))","v":8.0120611673486983E-2},{"$f":"IF($I583>$D583,INDEX(AG$548:AG582,MATCH($D583,$G$548:$G582,0)),INDEX(AG584:AG$610,MATCH($D583,$G584:$G$610,0)))","v":1},{"$f":"IF($I583>$D583,INDEX(AH$548:AH582,MATCH($D583,$G$548:$G582,0)),INDEX(AH584:AH$610,MATCH($D583,$G584:$G$610,0)))","v":0},{"$f":"IF($I583>$D583,INDEX(AI$548:AI582,MATCH($D583,$G$548:$G582,0)),INDEX(AI584:AI$610,MATCH($D583,$G584:$G$610,0)))","v":0},null,null,{"$f":"IF($I583>$D583,INDEX(AL$548:AL582,MATCH($D583,$G$548:$G582,0)),INDEX(AL584:AL$610,MATCH($D583,$G584:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I583>$D583,INDEX(AT$548:AT582,MATCH($D583,$G$548:$G582,0)),INDEX(AT584:AT$610,MATCH($D583,$G584:$G$610,0)))","v":70263},{"$f":"IF($I583>$D583,INDEX(AU$548:AU582,MATCH($D583,$G$548:$G582,0)),INDEX(AU584:AU$610,MATCH($D583,$G584:$G$610,0)))","v":1009},{"$f":"IF($I583>$D583,INDEX(AV$548:AV582,MATCH($D583,$G$548:$G582,0)),INDEX(AV584:AV$610,MATCH($D583,$G584:$G$610,0)))","v":0},{"$f":"IF($I583>$D583,INDEX(AW$548:AW582,MATCH($D583,$G$548:$G582,0)),INDEX(AW584:AW$610,MATCH($D583,$G584:$G$610,0)))","v":4},{"$f":"IF($I583>$D583,INDEX(AX$548:AX582,MATCH($D583,$G$548:$G582,0)),INDEX(AX584:AX$610,MATCH($D583,$G584:$G$610,0)))","v":35000},null,null,{"$f":"IF($I583>$D583,INDEX(BA$548:BA582,MATCH($D583,$G$548:$G582,0)),INDEX(BA584:BA$610,MATCH($D583,$G584:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I583>$D583,INDEX(BB$548:BB582,MATCH($D583,$G$548:$G582,0)),INDEX(BB584:BB$610,MATCH($D583,$G584:$G$610,0)))","v":1},0,15348.713788864443]
[null,null,12.1,10.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I584)),ABS($F$422:$F$484-I584),0))","v":10},0,0,0,12,12,{"$f":"IF($I584>$D584,INDEX(K$548:K583,MATCH($D584,$G$548:$G583,0)),INDEX(K585:K$610,MATCH($D584,$G585:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I584>$D584,INDEX(L$548:L583,MATCH($D584,$G$548:$G583,0)),INDEX(L585:L$610,MATCH($D584,$G585:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I584>$D584,INDEX(M$548:M583,MATCH($D584,$G$548:$G583,0)),INDEX(M585:M$610,MATCH($D584,$G585:$G$610,0)))","v":"Sprinter"},{"$f":"IF($I584>$D584,INDEX(N$548:N583,MATCH($D584,$G$548:$G583,0)),INDEX(N585:N$610,MATCH($D584,$G585:$G$610,0)))","v":"316 cdi"},{"$f":"IF($I584>$D584,INDEX(O$548:O583,MATCH($D584,$G$548:$G583,0)),INDEX(O585:O$610,MATCH($D584,$G585:$G$610,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I584,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":21.601219297249255},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I584,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":15744.328933855142},{"$f":"IF($I584>$D584,INDEX(V$548:V583,MATCH($D584,$G$548:$G583,0)),INDEX(V585:V$610,MATCH($D584,$G585:$G$610,0)))","v":248992.00000000003},{"$f":"IF($I584>$D584,INDEX(W$548:W583,MATCH($D584,$G$548:$G583,0)),INDEX(W585:W$610,MATCH($D584,$G585:$G$610,0)))","v":56000},{"$f":"IF($I584>$D584,INDEX(X$548:X583,MATCH($D584,$G$548:$G583,0)),INDEX(X585:X$610,MATCH($D584,$G585:$G$610,0)))","v":274890},{"$f":"IF($I584>$D584,INDEX(Y$548:Y583,MATCH($D584,$G$548:$G583,0)),INDEX(Y585:Y$610,MATCH($D584,$G585:$G$610,0)))","v":12.9},{"$f":"IF($I584>$D584,INDEX(Z$548:Z583,MATCH($D584,$G$548:$G583,0)),INDEX(Z585:Z$610,MATCH($D584,$G585:$G$610,0)))","v":1665},8.4361220586333718E-2,null,null,null,null,{"$f":"IF($I584>$D584,INDEX(AF$548:AF583,MATCH($D584,$G$548:$G583,0)),INDEX(AF585:AF$610,MATCH($D584,$G585:$G$610,0)))","v":7.4261637840082509E-2},{"$f":"IF($I584>$D584,INDEX(AG$548:AG583,MATCH($D584,$G$548:$G583,0)),INDEX(AG585:AG$610,MATCH($D584,$G585:$G$610,0)))","v":1},{"$f":"IF($I584>$D584,INDEX(AH$548:AH583,MATCH($D584,$G$548:$G583,0)),INDEX(AH585:AH$610,MATCH($D584,$G585:$G$610,0)))","v":0},{"$f":"IF($I584>$D584,INDEX(AI$548:AI583,MATCH($D584,$G$548:$G583,0)),INDEX(AI585:AI$610,MATCH($D584,$G585:$G$610,0)))","v":0},null,null,{"$f":"IF($I584>$D584,INDEX(AL$548:AL583,MATCH($D584,$G$548:$G583,0)),INDEX(AL585:AL$610,MATCH($D584,$G585:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I584>$D584,INDEX(AT$548:AT583,MATCH($D584,$G$548:$G583,0)),INDEX(AT585:AT$610,MATCH($D584,$G585:$G$610,0)))","v":70263},{"$f":"IF($I584>$D584,INDEX(AU$548:AU583,MATCH($D584,$G$548:$G583,0)),INDEX(AU585:AU$610,MATCH($D584,$G585:$G$610,0)))","v":1009},{"$f":"IF($I584>$D584,INDEX(AV$548:AV583,MATCH($D584,$G$548:$G583,0)),INDEX(AV585:AV$610,MATCH($D584,$G585:$G$610,0)))","v":0},{"$f":"IF($I584>$D584,INDEX(AW$548:AW583,MATCH($D584,$G$548:$G583,0)),INDEX(AW585:AW$610,MATCH($D584,$G585:$G$610,0)))","v":4},{"$f":"IF($I584>$D584,INDEX(AX$548:AX583,MATCH($D584,$G$548:$G583,0)),INDEX(AX585:AX$610,MATCH($D584,$G585:$G$610,0)))","v":35000},null,null,{"$f":"IF($I584>$D584,INDEX(BA$548:BA583,MATCH($D584,$G$548:$G583,0)),INDEX(BA585:BA$610,MATCH($D584,$G585:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I584>$D584,INDEX(BB$548:BB583,MATCH($D584,$G$548:$G583,0)),INDEX(BB585:BB$610,MATCH($D584,$G585:$G$610,0)))","v":1},0,25083.198162827699]
[null,null,12.2,10.199999999999999,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I585)),ABS($F$422:$F$484-I585),0))","v":10},0,0,0,12,12,{"$f":"IF($I585>$D585,INDEX(K$548:K584,MATCH($D585,$G$548:$G584,0)),INDEX(K586:K$610,MATCH($D585,$G586:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I585>$D585,INDEX(L$548:L584,MATCH($D585,$G$548:$G584,0)),INDEX(L586:L$610,MATCH($D585,$G586:$G$610,0)))","v":"Toyota"},{"$f":"IF($I585>$D585,INDEX(M$548:M584,MATCH($D585,$G$548:$G584,0)),INDEX(M586:M$610,MATCH($D585,$G586:$G$610,0)))","v":"Hiace"},{"$f":"IF($I585>$D585,INDEX(N$548:N584,MATCH($D585,$G$548:$G584,0)),INDEX(N586:N$610,MATCH($D585,$G586:$G$610,0)))","v":"2,5 d-4d van"},{"$f":"IF($I585>$D585,INDEX(O$548:O584,MATCH($D585,$G$548:$G584,0)),INDEX(O586:O$610,MATCH($D585,$G586:$G$610,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I585,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":21.601219297249255},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I585,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":15744.328933855142},{"$f":"IF($I585>$D585,INDEX(V$548:V584,MATCH($D585,$G$548:$G584,0)),INDEX(V586:V$610,MATCH($D585,$G586:$G$610,0)))","v":132160.61538461538},{"$f":"IF($I585>$D585,INDEX(W$548:W584,MATCH($D585,$G$548:$G584,0)),INDEX(W586:W$610,MATCH($D585,$G586:$G$610,0)))","v":34799.230769230766},{"$f":"IF($I585>$D585,INDEX(X$548:X584,MATCH($D585,$G$548:$G584,0)),INDEX(X586:X$610,MATCH($D585,$G586:$G$610,0)))","v":274890},{"$f":"IF($I585>$D585,INDEX(Y$548:Y584,MATCH($D585,$G$548:$G584,0)),INDEX(Y586:Y$610,MATCH($D585,$G586:$G$610,0)))","v":12.9},{"$f":"IF($I585>$D585,INDEX(Z$548:Z584,MATCH($D585,$G$548:$G584,0)),INDEX(Z586:Z$610,MATCH($D585,$G586:$G$610,0)))","v":1665},9.8710507107851744E-2,null,null,null,null,{"$f":"IF($I585>$D585,INDEX(AF$548:AF584,MATCH($D585,$G$548:$G584,0)),INDEX(AF586:AF$610,MATCH($D585,$G586:$G$610,0)))","v":8.6893052031559642E-2},{"$f":"IF($I585>$D585,INDEX(AG$548:AG584,MATCH($D585,$G$548:$G584,0)),INDEX(AG586:AG$610,MATCH($D585,$G586:$G$610,0)))","v":1},{"$f":"IF($I585>$D585,INDEX(AH$548:AH584,MATCH($D585,$G$548:$G584,0)),INDEX(AH586:AH$610,MATCH($D585,$G586:$G$610,0)))","v":0},{"$f":"IF($I585>$D585,INDEX(AI$548:AI584,MATCH($D585,$G$548:$G584,0)),INDEX(AI586:AI$610,MATCH($D585,$G586:$G$610,0)))","v":0},null,null,{"$f":"IF($I585>$D585,INDEX(AL$548:AL584,MATCH($D585,$G$548:$G584,0)),INDEX(AL586:AL$610,MATCH($D585,$G586:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I585>$D585,INDEX(AT$548:AT584,MATCH($D585,$G$548:$G584,0)),INDEX(AT586:AT$610,MATCH($D585,$G586:$G$610,0)))","v":70263},{"$f":"IF($I585>$D585,INDEX(AU$548:AU584,MATCH($D585,$G$548:$G584,0)),INDEX(AU586:AU$610,MATCH($D585,$G586:$G$610,0)))","v":1009},{"$f":"IF($I585>$D585,INDEX(AV$548:AV584,MATCH($D585,$G$548:$G584,0)),INDEX(AV586:AV$610,MATCH($D585,$G586:$G$610,0)))","v":0},{"$f":"IF($I585>$D585,INDEX(AW$548:AW584,MATCH($D585,$G$548:$G584,0)),INDEX(AW586:AW$610,MATCH($D585,$G586:$G$610,0)))","v":4},{"$f":"IF($I585>$D585,INDEX(AX$548:AX584,MATCH($D585,$G$548:$G584,0)),INDEX(AX586:AX$610,MATCH($D585,$G586:$G$610,0)))","v":35000},null,null,{"$f":"IF($I585>$D585,INDEX(BA$548:BA584,MATCH($D585,$G$548:$G584,0)),INDEX(BA586:BA$610,MATCH($D585,$G586:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I585>$D585,INDEX(BB$548:BB584,MATCH($D585,$G$548:$G584,0)),INDEX(BB586:BB$610,MATCH($D585,$G586:$G$610,0)))","v":1},0,13313.724557469965]
[null,null,12.3,10.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I586)),ABS($F$422:$F$484-I586),0))","v":10},0,0,0,12,12,{"$f":"IF($I586>$D586,INDEX(K$548:K585,MATCH($D586,$G$548:$G585,0)),INDEX(K587:K$610,MATCH($D586,$G587:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I586>$D586,INDEX(L$548:L585,MATCH($D586,$G$548:$G585,0)),INDEX(L587:L$610,MATCH($D586,$G587:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I586>$D586,INDEX(M$548:M585,MATCH($D586,$G$548:$G585,0)),INDEX(M587:M$610,MATCH($D586,$G587:$G$610,0)))","v":"Vito"},{"$f":"IF($I586>$D586,INDEX(N$548:N585,MATCH($D586,$G$548:$G585,0)),INDEX(N587:N$610,MATCH($D586,$G587:$G$610,0)))","v":"113 cdi"},{"$f":"IF($I586>$D586,INDEX(O$548:O585,MATCH($D586,$G$548:$G585,0)),INDEX(O587:O$610,MATCH($D586,$G587:$G$610,0)))","v":2011},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I586,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":21.601219297249255},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I586,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":15744.328933855142},{"$f":"IF($I586>$D586,INDEX(V$548:V585,MATCH($D586,$G$548:$G585,0)),INDEX(V587:V$610,MATCH($D586,$G587:$G$610,0)))","v":152361.23076923078},{"$f":"IF($I586>$D586,INDEX(W$548:W585,MATCH($D586,$G$548:$G585,0)),INDEX(W587:W$610,MATCH($D586,$G587:$G$610,0)))","v":42374.461538461539},{"$f":"IF($I586>$D586,INDEX(X$548:X585,MATCH($D586,$G$548:$G585,0)),INDEX(X587:X$610,MATCH($D586,$G587:$G$610,0)))","v":274890},{"$f":"IF($I586>$D586,INDEX(Y$548:Y585,MATCH($D586,$G$548:$G585,0)),INDEX(Y587:Y$610,MATCH($D586,$G587:$G$610,0)))","v":12.9},{"$f":"IF($I586>$D586,INDEX(Z$548:Z585,MATCH($D586,$G$548:$G585,0)),INDEX(Z587:Z$610,MATCH($D586,$G587:$G$610,0)))","v":1665},9.10170148610812E-2,null,null,null,null,{"$f":"IF($I586>$D586,INDEX(AF$548:AF585,MATCH($D586,$G$548:$G585,0)),INDEX(AF587:AF$610,MATCH($D586,$G587:$G$610,0)))","v":8.0120611673486983E-2},{"$f":"IF($I586>$D586,INDEX(AG$548:AG585,MATCH($D586,$G$548:$G585,0)),INDEX(AG587:AG$610,MATCH($D586,$G587:$G$610,0)))","v":1},{"$f":"IF($I586>$D586,INDEX(AH$548:AH585,MATCH($D586,$G$548:$G585,0)),INDEX(AH587:AH$610,MATCH($D586,$G587:$G$610,0)))","v":0},{"$f":"IF($I586>$D586,INDEX(AI$548:AI585,MATCH($D586,$G$548:$G585,0)),INDEX(AI587:AI$610,MATCH($D586,$G587:$G$610,0)))","v":0},null,null,{"$f":"IF($I586>$D586,INDEX(AL$548:AL585,MATCH($D586,$G$548:$G585,0)),INDEX(AL587:AL$610,MATCH($D586,$G587:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I586>$D586,INDEX(AT$548:AT585,MATCH($D586,$G$548:$G585,0)),INDEX(AT587:AT$610,MATCH($D586,$G587:$G$610,0)))","v":70263},{"$f":"IF($I586>$D586,INDEX(AU$548:AU585,MATCH($D586,$G$548:$G585,0)),INDEX(AU587:AU$610,MATCH($D586,$G587:$G$610,0)))","v":1009},{"$f":"IF($I586>$D586,INDEX(AV$548:AV585,MATCH($D586,$G$548:$G585,0)),INDEX(AV587:AV$610,MATCH($D586,$G587:$G$610,0)))","v":0},{"$f":"IF($I586>$D586,INDEX(AW$548:AW585,MATCH($D586,$G$548:$G585,0)),INDEX(AW587:AW$610,MATCH($D586,$G587:$G$610,0)))","v":4},{"$f":"IF($I586>$D586,INDEX(AX$548:AX585,MATCH($D586,$G$548:$G585,0)),INDEX(AX587:AX$610,MATCH($D586,$G587:$G$610,0)))","v":35000},null,null,{"$f":"IF($I586>$D586,INDEX(BA$548:BA585,MATCH($D586,$G$548:$G585,0)),INDEX(BA587:BA$610,MATCH($D586,$G587:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I586>$D586,INDEX(BB$548:BB585,MATCH($D586,$G$548:$G585,0)),INDEX(BB587:BB$610,MATCH($D586,$G587:$G$610,0)))","v":1},0,15348.713788864443]
[null,null,13.1,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I587)),ABS($F$422:$F$484-I587),0))","v":14},0,0,0,13,13,{"$f":"IF($I587>$D587,INDEX(K$548:K586,MATCH($D587,$G$548:$G586,0)),INDEX(K588:K$610,MATCH($D587,$G588:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I587>$D587,INDEX(L$548:L586,MATCH($D587,$G$548:$G586,0)),INDEX(L588:L$610,MATCH($D587,$G588:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I587>$D587,INDEX(M$548:M586,MATCH($D587,$G$548:$G586,0)),INDEX(M588:M$610,MATCH($D587,$G588:$G$610,0)))","v":"Sprinter"},{"$f":"IF($I587>$D587,INDEX(N$548:N586,MATCH($D587,$G$548:$G586,0)),INDEX(N588:N$610,MATCH($D587,$G588:$G$610,0)))","v":"315 cdi"},{"$f":"IF($I587>$D587,INDEX(O$548:O586,MATCH($D587,$G$548:$G586,0)),INDEX(O588:O$610,MATCH($D587,$G588:$G$610,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I587,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":41.135963933272144},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I587,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":15051.578460765513},{"$f":"IF($I587>$D587,INDEX(V$548:V586,MATCH($D587,$G$548:$G586,0)),INDEX(V588:V$610,MATCH($D587,$G588:$G$610,0)))","v":240136},{"$f":"IF($I587>$D587,INDEX(W$548:W586,MATCH($D587,$G$548:$G586,0)),INDEX(W588:W$610,MATCH($D587,$G588:$G$610,0)))","v":56000},{"$f":"IF($I587>$D587,INDEX(X$548:X586,MATCH($D587,$G$548:$G586,0)),INDEX(X588:X$610,MATCH($D587,$G588:$G$610,0)))","v":274890},{"$f":"IF($I587>$D587,INDEX(Y$548:Y586,MATCH($D587,$G$548:$G586,0)),INDEX(Y588:Y$610,MATCH($D587,$G588:$G$610,0)))","v":12.9},{"$f":"IF($I587>$D587,INDEX(Z$548:Z586,MATCH($D587,$G$548:$G586,0)),INDEX(Z588:Z$610,MATCH($D587,$G588:$G$610,0)))","v":1665},0.11605545746040624,null,null,null,null,{"$f":"IF($I587>$D587,INDEX(AF$548:AF586,MATCH($D587,$G$548:$G586,0)),INDEX(AF588:AF$610,MATCH($D587,$G588:$G$610,0)))","v":0.10216149424331536},{"$f":"IF($I587>$D587,INDEX(AG$548:AG586,MATCH($D587,$G$548:$G586,0)),INDEX(AG588:AG$610,MATCH($D587,$G588:$G$610,0)))","v":1},{"$f":"IF($I587>$D587,INDEX(AH$548:AH586,MATCH($D587,$G$548:$G586,0)),INDEX(AH588:AH$610,MATCH($D587,$G588:$G$610,0)))","v":0},{"$f":"IF($I587>$D587,INDEX(AI$548:AI586,MATCH($D587,$G$548:$G586,0)),INDEX(AI588:AI$610,MATCH($D587,$G588:$G$610,0)))","v":0},null,null,{"$f":"IF($I587>$D587,INDEX(AL$548:AL586,MATCH($D587,$G$548:$G586,0)),INDEX(AL588:AL$610,MATCH($D587,$G588:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I587>$D587,INDEX(AT$548:AT586,MATCH($D587,$G$548:$G586,0)),INDEX(AT588:AT$610,MATCH($D587,$G588:$G$610,0)))","v":70263},{"$f":"IF($I587>$D587,INDEX(AU$548:AU586,MATCH($D587,$G$548:$G586,0)),INDEX(AU588:AU$610,MATCH($D587,$G588:$G$610,0)))","v":1009},{"$f":"IF($I587>$D587,INDEX(AV$548:AV586,MATCH($D587,$G$548:$G586,0)),INDEX(AV588:AV$610,MATCH($D587,$G588:$G$610,0)))","v":0},{"$f":"IF($I587>$D587,INDEX(AW$548:AW586,MATCH($D587,$G$548:$G586,0)),INDEX(AW588:AW$610,MATCH($D587,$G588:$G$610,0)))","v":4},{"$f":"IF($I587>$D587,INDEX(AX$548:AX586,MATCH($D587,$G$548:$G586,0)),INDEX(AX588:AX$610,MATCH($D587,$G588:$G$610,0)))","v":35000},null,null,{"$f":"IF($I587>$D587,INDEX(BA$548:BA586,MATCH($D587,$G$548:$G586,0)),INDEX(BA588:BA$610,MATCH($D587,$G588:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I587>$D587,INDEX(BB$548:BB586,MATCH($D587,$G$548:$G586,0)),INDEX(BB588:BB$610,MATCH($D587,$G588:$G$610,0)))","v":1},0,24191.053825138119]
[null,null,13.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I588)),ABS($F$422:$F$484-I588),0))","v":14},0,0,0,13,13,{"$f":"IF($I588>$D588,INDEX(K$548:K587,MATCH($D588,$G$548:$G587,0)),INDEX(K589:K$610,MATCH($D588,$G589:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I588>$D588,INDEX(L$548:L587,MATCH($D588,$G$548:$G587,0)),INDEX(L589:L$610,MATCH($D588,$G589:$G$610,0)))","v":"Volkswagen"},{"$f":"IF($I588>$D588,INDEX(M$548:M587,MATCH($D588,$G$548:$G587,0)),INDEX(M589:M$610,MATCH($D588,$G589:$G$610,0)))","v":"Transport.kassevogn"},{"$f":"IF($I588>$D588,INDEX(N$548:N587,MATCH($D588,$G$548:$G587,0)),INDEX(N589:N$610,MATCH($D588,$G589:$G$610,0)))","v":"2,5 tdi"},{"$f":"IF($I588>$D588,INDEX(O$548:O587,MATCH($D588,$G$548:$G587,0)),INDEX(O589:O$610,MATCH($D588,$G589:$G$610,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I588,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":41.135963933272144},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I588,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":15051.578460765513},{"$f":"IF($I588>$D588,INDEX(V$548:V587,MATCH($D588,$G$548:$G587,0)),INDEX(V589:V$610,MATCH($D588,$G589:$G$610,0)))","v":122891.69230769231},{"$f":"IF($I588>$D588,INDEX(W$548:W587,MATCH($D588,$G$548:$G587,0)),INDEX(W589:W$610,MATCH($D588,$G589:$G$610,0)))","v":31404.38461538461},{"$f":"IF($I588>$D588,INDEX(X$548:X587,MATCH($D588,$G$548:$G587,0)),INDEX(X589:X$610,MATCH($D588,$G589:$G$610,0)))","v":274890},{"$f":"IF($I588>$D588,INDEX(Y$548:Y587,MATCH($D588,$G$548:$G587,0)),INDEX(Y589:Y$610,MATCH($D588,$G589:$G$610,0)))","v":12.9},{"$f":"IF($I588>$D588,INDEX(Z$548:Z587,MATCH($D588,$G$548:$G587,0)),INDEX(Z589:Z$610,MATCH($D588,$G589:$G$610,0)))","v":1665},0.14472187527214753,null,null,null,null,{"$f":"IF($I588>$D588,INDEX(AF$548:AF587,MATCH($D588,$G$548:$G587,0)),INDEX(AF589:AF$610,MATCH($D588,$G589:$G$610,0)))","v":0.12739601696491862},{"$f":"IF($I588>$D588,INDEX(AG$548:AG587,MATCH($D588,$G$548:$G587,0)),INDEX(AG589:AG$610,MATCH($D588,$G589:$G$610,0)))","v":1},{"$f":"IF($I588>$D588,INDEX(AH$548:AH587,MATCH($D588,$G$548:$G587,0)),INDEX(AH589:AH$610,MATCH($D588,$G589:$G$610,0)))","v":0},{"$f":"IF($I588>$D588,INDEX(AI$548:AI587,MATCH($D588,$G$548:$G587,0)),INDEX(AI589:AI$610,MATCH($D588,$G589:$G$610,0)))","v":0},null,null,{"$f":"IF($I588>$D588,INDEX(AL$548:AL587,MATCH($D588,$G$548:$G587,0)),INDEX(AL589:AL$610,MATCH($D588,$G589:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I588>$D588,INDEX(AT$548:AT587,MATCH($D588,$G$548:$G587,0)),INDEX(AT589:AT$610,MATCH($D588,$G589:$G$610,0)))","v":70263},{"$f":"IF($I588>$D588,INDEX(AU$548:AU587,MATCH($D588,$G$548:$G587,0)),INDEX(AU589:AU$610,MATCH($D588,$G589:$G$610,0)))","v":1009},{"$f":"IF($I588>$D588,INDEX(AV$548:AV587,MATCH($D588,$G$548:$G587,0)),INDEX(AV589:AV$610,MATCH($D588,$G589:$G$610,0)))","v":0},{"$f":"IF($I588>$D588,INDEX(AW$548:AW587,MATCH($D588,$G$548:$G587,0)),INDEX(AW589:AW$610,MATCH($D588,$G589:$G$610,0)))","v":4},{"$f":"IF($I588>$D588,INDEX(AX$548:AX587,MATCH($D588,$G$548:$G587,0)),INDEX(AX589:AX$610,MATCH($D588,$G589:$G$610,0)))","v":35000},null,null,{"$f":"IF($I588>$D588,INDEX(BA$548:BA587,MATCH($D588,$G$548:$G587,0)),INDEX(BA589:BA$610,MATCH($D588,$G589:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I588>$D588,INDEX(BB$548:BB587,MATCH($D588,$G$548:$G587,0)),INDEX(BB589:BB$610,MATCH($D588,$G589:$G$610,0)))","v":1},0,12379.9827734188]
[null,null,13.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I589)),ABS($F$422:$F$484-I589),0))","v":14},0,0,0,13,13,{"$f":"IF($I589>$D589,INDEX(K$548:K588,MATCH($D589,$G$548:$G588,0)),INDEX(K590:K$610,MATCH($D589,$G590:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I589>$D589,INDEX(L$548:L588,MATCH($D589,$G$548:$G588,0)),INDEX(L590:L$610,MATCH($D589,$G590:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I589>$D589,INDEX(M$548:M588,MATCH($D589,$G$548:$G588,0)),INDEX(M590:M$610,MATCH($D589,$G590:$G$610,0)))","v":"Ml"},{"$f":"IF($I589>$D589,INDEX(N$548:N588,MATCH($D589,$G$548:$G588,0)),INDEX(N590:N$610,MATCH($D589,$G590:$G$610,0)))","v":"320 cdi aut."},{"$f":"IF($I589>$D589,INDEX(O$548:O588,MATCH($D589,$G$548:$G588,0)),INDEX(O590:O$610,MATCH($D589,$G590:$G$610,0)))","v":2007},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I589,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":41.135963933272144},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I589,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":15051.578460765513},{"$f":"IF($I589>$D589,INDEX(V$548:V588,MATCH($D589,$G$548:$G588,0)),INDEX(V590:V$610,MATCH($D589,$G590:$G$610,0)))","v":446400},{"$f":"IF($I589>$D589,INDEX(W$548:W588,MATCH($D589,$G$548:$G588,0)),INDEX(W590:W$610,MATCH($D589,$G590:$G$610,0)))","v":56000},{"$f":"IF($I589>$D589,INDEX(X$548:X588,MATCH($D589,$G$548:$G588,0)),INDEX(X590:X$610,MATCH($D589,$G590:$G$610,0)))","v":274890},{"$f":"IF($I589>$D589,INDEX(Y$548:Y588,MATCH($D589,$G$548:$G588,0)),INDEX(Y590:Y$610,MATCH($D589,$G590:$G$610,0)))","v":12.9},{"$f":"IF($I589>$D589,INDEX(Z$548:Z588,MATCH($D589,$G$548:$G588,0)),INDEX(Z590:Z$610,MATCH($D589,$G590:$G$610,0)))","v":1665},0.13060441948199455,null,null,null,null,{"$f":"IF($I589>$D589,INDEX(AF$548:AF588,MATCH($D589,$G$548:$G588,0)),INDEX(AF590:AF$610,MATCH($D589,$G590:$G$610,0)))","v":0.11496867912147408},{"$f":"IF($I589>$D589,INDEX(AG$548:AG588,MATCH($D589,$G$548:$G588,0)),INDEX(AG590:AG$610,MATCH($D589,$G590:$G$610,0)))","v":1},{"$f":"IF($I589>$D589,INDEX(AH$548:AH588,MATCH($D589,$G$548:$G588,0)),INDEX(AH590:AH$610,MATCH($D589,$G590:$G$610,0)))","v":0},{"$f":"IF($I589>$D589,INDEX(AI$548:AI588,MATCH($D589,$G$548:$G588,0)),INDEX(AI590:AI$610,MATCH($D589,$G590:$G$610,0)))","v":0},null,null,{"$f":"IF($I589>$D589,INDEX(AL$548:AL588,MATCH($D589,$G$548:$G588,0)),INDEX(AL590:AL$610,MATCH($D589,$G590:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I589>$D589,INDEX(AT$548:AT588,MATCH($D589,$G$548:$G588,0)),INDEX(AT590:AT$610,MATCH($D589,$G590:$G$610,0)))","v":70263},{"$f":"IF($I589>$D589,INDEX(AU$548:AU588,MATCH($D589,$G$548:$G588,0)),INDEX(AU590:AU$610,MATCH($D589,$G590:$G$610,0)))","v":1009},{"$f":"IF($I589>$D589,INDEX(AV$548:AV588,MATCH($D589,$G$548:$G588,0)),INDEX(AV590:AV$610,MATCH($D589,$G590:$G$610,0)))","v":0},{"$f":"IF($I589>$D589,INDEX(AW$548:AW588,MATCH($D589,$G$548:$G588,0)),INDEX(AW590:AW$610,MATCH($D589,$G590:$G$610,0)))","v":4},{"$f":"IF($I589>$D589,INDEX(AX$548:AX588,MATCH($D589,$G$548:$G588,0)),INDEX(AX590:AX$610,MATCH($D589,$G590:$G$610,0)))","v":35000},null,null,{"$f":"IF($I589>$D589,INDEX(BA$548:BA588,MATCH($D589,$G$548:$G588,0)),INDEX(BA590:BA$610,MATCH($D589,$G590:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I589>$D589,INDEX(BB$548:BB588,MATCH($D589,$G$548:$G588,0)),INDEX(BB590:BB$610,MATCH($D589,$G590:$G$610,0)))","v":1},0,44969.877184352437]
[null,null,14.1,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I590)),ABS($F$422:$F$484-I590),0))","v":14},14,14.1,1,14,14,"Stor varebil, diesel","Mercedes-benz","Sprinter","315 cdi",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I590,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":59.298342423994853},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I590,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":14389.309008491835},240136,56000,274890,12.9,1665,0.11605545746040624,null,null,null,null,0.10216149424331536,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1009,0,4,35000,null,null,{"$f":"'Fælles forudsætninger'!G61","v":1.1359999999999999},{"$f":"'Fælles forudsætninger'!L61","v":1},0,24191.053825138119]
[null,null,14.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I591)),ABS($F$422:$F$484-I591),0))","v":14},14,14.2,1,14,14,{"$f":"K590","v":"Stor varebil, diesel"},"Volkswagen","Transport.kassevogn","2,5 tdi",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I591,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":59.298342423994853},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I591,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":14389.309008491835},122891.69230769231,31404.38461538461,274890,12.9,1665,0.14472187527214753,null,null,null,null,0.12739601696491862,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1009,0,4,35000,null,null,{"$f":"BA590","v":1.1359999999999999},{"$f":"BB590","v":1},0,12379.9827734188]
[null,null,14.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I592)),ABS($F$422:$F$484-I592),0))","v":14},14,14.3,1,14,14,{"$f":"K591","v":"Stor varebil, diesel"},"Mercedes-benz","Ml","320 cdi aut.",2007,2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I592,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":59.298342423994853},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I592,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":14389.309008491835},446400,56000,274890,12.9,1665,0.13060441948199455,null,null,null,null,0.11496867912147408,1,0,0,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},1009,0,4,35000,null,null,{"$f":"BA591","v":1.1359999999999999},{"$f":"BB591","v":1},0,44969.877184352437]
[null,null,15.1,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I593)),ABS($F$422:$F$484-I593),0))","v":14},0,0,0,15,15,{"$f":"IF($I593>$D593,INDEX(K$548:K592,MATCH($D593,$G$548:$G592,0)),INDEX(K594:K$610,MATCH($D593,$G594:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I593>$D593,INDEX(L$548:L592,MATCH($D593,$G$548:$G592,0)),INDEX(L594:L$610,MATCH($D593,$G594:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I593>$D593,INDEX(M$548:M592,MATCH($D593,$G$548:$G592,0)),INDEX(M594:M$610,MATCH($D593,$G594:$G$610,0)))","v":"Sprinter"},{"$f":"IF($I593>$D593,INDEX(N$548:N592,MATCH($D593,$G$548:$G592,0)),INDEX(N594:N$610,MATCH($D593,$G594:$G$610,0)))","v":"315 cdi"},{"$f":"IF($I593>$D593,INDEX(O$548:O592,MATCH($D593,$G$548:$G592,0)),INDEX(O594:O$610,MATCH($D593,$G594:$G$610,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I593,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":47.307500998274456},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I593,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13756.179412118188},{"$f":"IF($I593>$D593,INDEX(V$548:V592,MATCH($D593,$G$548:$G592,0)),INDEX(V594:V$610,MATCH($D593,$G594:$G$610,0)))","v":240136},{"$f":"IF($I593>$D593,INDEX(W$548:W592,MATCH($D593,$G$548:$G592,0)),INDEX(W594:W$610,MATCH($D593,$G594:$G$610,0)))","v":56000},{"$f":"IF($I593>$D593,INDEX(X$548:X592,MATCH($D593,$G$548:$G592,0)),INDEX(X594:X$610,MATCH($D593,$G594:$G$610,0)))","v":274890},{"$f":"IF($I593>$D593,INDEX(Y$548:Y592,MATCH($D593,$G$548:$G592,0)),INDEX(Y594:Y$610,MATCH($D593,$G594:$G$610,0)))","v":12.9},{"$f":"IF($I593>$D593,INDEX(Z$548:Z592,MATCH($D593,$G$548:$G592,0)),INDEX(Z594:Z$610,MATCH($D593,$G594:$G$610,0)))","v":1665},0.11605545746040624,null,null,null,null,{"$f":"IF($I593>$D593,INDEX(AF$548:AF592,MATCH($D593,$G$548:$G592,0)),INDEX(AF594:AF$610,MATCH($D593,$G594:$G$610,0)))","v":0.10216149424331536},{"$f":"IF($I593>$D593,INDEX(AG$548:AG592,MATCH($D593,$G$548:$G592,0)),INDEX(AG594:AG$610,MATCH($D593,$G594:$G$610,0)))","v":1},{"$f":"IF($I593>$D593,INDEX(AH$548:AH592,MATCH($D593,$G$548:$G592,0)),INDEX(AH594:AH$610,MATCH($D593,$G594:$G$610,0)))","v":0},{"$f":"IF($I593>$D593,INDEX(AI$548:AI592,MATCH($D593,$G$548:$G592,0)),INDEX(AI594:AI$610,MATCH($D593,$G594:$G$610,0)))","v":0},null,null,{"$f":"IF($I593>$D593,INDEX(AL$548:AL592,MATCH($D593,$G$548:$G592,0)),INDEX(AL594:AL$610,MATCH($D593,$G594:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I593>$D593,INDEX(AT$548:AT592,MATCH($D593,$G$548:$G592,0)),INDEX(AT594:AT$610,MATCH($D593,$G594:$G$610,0)))","v":70263},{"$f":"IF($I593>$D593,INDEX(AU$548:AU592,MATCH($D593,$G$548:$G592,0)),INDEX(AU594:AU$610,MATCH($D593,$G594:$G$610,0)))","v":1009},{"$f":"IF($I593>$D593,INDEX(AV$548:AV592,MATCH($D593,$G$548:$G592,0)),INDEX(AV594:AV$610,MATCH($D593,$G594:$G$610,0)))","v":0},{"$f":"IF($I593>$D593,INDEX(AW$548:AW592,MATCH($D593,$G$548:$G592,0)),INDEX(AW594:AW$610,MATCH($D593,$G594:$G$610,0)))","v":4},{"$f":"IF($I593>$D593,INDEX(AX$548:AX592,MATCH($D593,$G$548:$G592,0)),INDEX(AX594:AX$610,MATCH($D593,$G594:$G$610,0)))","v":35000},null,null,{"$f":"IF($I593>$D593,INDEX(BA$548:BA592,MATCH($D593,$G$548:$G592,0)),INDEX(BA594:BA$610,MATCH($D593,$G594:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I593>$D593,INDEX(BB$548:BB592,MATCH($D593,$G$548:$G592,0)),INDEX(BB594:BB$610,MATCH($D593,$G594:$G$610,0)))","v":1},0,24191.053825138119]
[null,null,15.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I594)),ABS($F$422:$F$484-I594),0))","v":14},0,0,0,15,15,{"$f":"IF($I594>$D594,INDEX(K$548:K593,MATCH($D594,$G$548:$G593,0)),INDEX(K595:K$610,MATCH($D594,$G595:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I594>$D594,INDEX(L$548:L593,MATCH($D594,$G$548:$G593,0)),INDEX(L595:L$610,MATCH($D594,$G595:$G$610,0)))","v":"Volkswagen"},{"$f":"IF($I594>$D594,INDEX(M$548:M593,MATCH($D594,$G$548:$G593,0)),INDEX(M595:M$610,MATCH($D594,$G595:$G$610,0)))","v":"Transport.kassevogn"},{"$f":"IF($I594>$D594,INDEX(N$548:N593,MATCH($D594,$G$548:$G593,0)),INDEX(N595:N$610,MATCH($D594,$G595:$G$610,0)))","v":"2,5 tdi"},{"$f":"IF($I594>$D594,INDEX(O$548:O593,MATCH($D594,$G$548:$G593,0)),INDEX(O595:O$610,MATCH($D594,$G595:$G$610,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I594,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":47.307500998274456},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I594,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13756.179412118188},{"$f":"IF($I594>$D594,INDEX(V$548:V593,MATCH($D594,$G$548:$G593,0)),INDEX(V595:V$610,MATCH($D594,$G595:$G$610,0)))","v":122891.69230769231},{"$f":"IF($I594>$D594,INDEX(W$548:W593,MATCH($D594,$G$548:$G593,0)),INDEX(W595:W$610,MATCH($D594,$G595:$G$610,0)))","v":31404.38461538461},{"$f":"IF($I594>$D594,INDEX(X$548:X593,MATCH($D594,$G$548:$G593,0)),INDEX(X595:X$610,MATCH($D594,$G595:$G$610,0)))","v":274890},{"$f":"IF($I594>$D594,INDEX(Y$548:Y593,MATCH($D594,$G$548:$G593,0)),INDEX(Y595:Y$610,MATCH($D594,$G595:$G$610,0)))","v":12.9},{"$f":"IF($I594>$D594,INDEX(Z$548:Z593,MATCH($D594,$G$548:$G593,0)),INDEX(Z595:Z$610,MATCH($D594,$G595:$G$610,0)))","v":1665},0.14472187527214753,null,null,null,null,{"$f":"IF($I594>$D594,INDEX(AF$548:AF593,MATCH($D594,$G$548:$G593,0)),INDEX(AF595:AF$610,MATCH($D594,$G595:$G$610,0)))","v":0.12739601696491862},{"$f":"IF($I594>$D594,INDEX(AG$548:AG593,MATCH($D594,$G$548:$G593,0)),INDEX(AG595:AG$610,MATCH($D594,$G595:$G$610,0)))","v":1},{"$f":"IF($I594>$D594,INDEX(AH$548:AH593,MATCH($D594,$G$548:$G593,0)),INDEX(AH595:AH$610,MATCH($D594,$G595:$G$610,0)))","v":0},{"$f":"IF($I594>$D594,INDEX(AI$548:AI593,MATCH($D594,$G$548:$G593,0)),INDEX(AI595:AI$610,MATCH($D594,$G595:$G$610,0)))","v":0},null,null,{"$f":"IF($I594>$D594,INDEX(AL$548:AL593,MATCH($D594,$G$548:$G593,0)),INDEX(AL595:AL$610,MATCH($D594,$G595:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I594>$D594,INDEX(AT$548:AT593,MATCH($D594,$G$548:$G593,0)),INDEX(AT595:AT$610,MATCH($D594,$G595:$G$610,0)))","v":70263},{"$f":"IF($I594>$D594,INDEX(AU$548:AU593,MATCH($D594,$G$548:$G593,0)),INDEX(AU595:AU$610,MATCH($D594,$G595:$G$610,0)))","v":1009},{"$f":"IF($I594>$D594,INDEX(AV$548:AV593,MATCH($D594,$G$548:$G593,0)),INDEX(AV595:AV$610,MATCH($D594,$G595:$G$610,0)))","v":0},{"$f":"IF($I594>$D594,INDEX(AW$548:AW593,MATCH($D594,$G$548:$G593,0)),INDEX(AW595:AW$610,MATCH($D594,$G595:$G$610,0)))","v":4},{"$f":"IF($I594>$D594,INDEX(AX$548:AX593,MATCH($D594,$G$548:$G593,0)),INDEX(AX595:AX$610,MATCH($D594,$G595:$G$610,0)))","v":35000},null,null,{"$f":"IF($I594>$D594,INDEX(BA$548:BA593,MATCH($D594,$G$548:$G593,0)),INDEX(BA595:BA$610,MATCH($D594,$G595:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I594>$D594,INDEX(BB$548:BB593,MATCH($D594,$G$548:$G593,0)),INDEX(BB595:BB$610,MATCH($D594,$G595:$G$610,0)))","v":1},0,12379.9827734188]
[null,null,15.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I595)),ABS($F$422:$F$484-I595),0))","v":14},0,0,0,15,15,{"$f":"IF($I595>$D595,INDEX(K$548:K594,MATCH($D595,$G$548:$G594,0)),INDEX(K596:K$610,MATCH($D595,$G596:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I595>$D595,INDEX(L$548:L594,MATCH($D595,$G$548:$G594,0)),INDEX(L596:L$610,MATCH($D595,$G596:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I595>$D595,INDEX(M$548:M594,MATCH($D595,$G$548:$G594,0)),INDEX(M596:M$610,MATCH($D595,$G596:$G$610,0)))","v":"Ml"},{"$f":"IF($I595>$D595,INDEX(N$548:N594,MATCH($D595,$G$548:$G594,0)),INDEX(N596:N$610,MATCH($D595,$G596:$G$610,0)))","v":"320 cdi aut."},{"$f":"IF($I595>$D595,INDEX(O$548:O594,MATCH($D595,$G$548:$G594,0)),INDEX(O596:O$610,MATCH($D595,$G596:$G$610,0)))","v":2007},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I595,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":47.307500998274456},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I595,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13756.179412118188},{"$f":"IF($I595>$D595,INDEX(V$548:V594,MATCH($D595,$G$548:$G594,0)),INDEX(V596:V$610,MATCH($D595,$G596:$G$610,0)))","v":446400},{"$f":"IF($I595>$D595,INDEX(W$548:W594,MATCH($D595,$G$548:$G594,0)),INDEX(W596:W$610,MATCH($D595,$G596:$G$610,0)))","v":56000},{"$f":"IF($I595>$D595,INDEX(X$548:X594,MATCH($D595,$G$548:$G594,0)),INDEX(X596:X$610,MATCH($D595,$G596:$G$610,0)))","v":274890},{"$f":"IF($I595>$D595,INDEX(Y$548:Y594,MATCH($D595,$G$548:$G594,0)),INDEX(Y596:Y$610,MATCH($D595,$G596:$G$610,0)))","v":12.9},{"$f":"IF($I595>$D595,INDEX(Z$548:Z594,MATCH($D595,$G$548:$G594,0)),INDEX(Z596:Z$610,MATCH($D595,$G596:$G$610,0)))","v":1665},0.13060441948199455,null,null,null,null,{"$f":"IF($I595>$D595,INDEX(AF$548:AF594,MATCH($D595,$G$548:$G594,0)),INDEX(AF596:AF$610,MATCH($D595,$G596:$G$610,0)))","v":0.11496867912147408},{"$f":"IF($I595>$D595,INDEX(AG$548:AG594,MATCH($D595,$G$548:$G594,0)),INDEX(AG596:AG$610,MATCH($D595,$G596:$G$610,0)))","v":1},{"$f":"IF($I595>$D595,INDEX(AH$548:AH594,MATCH($D595,$G$548:$G594,0)),INDEX(AH596:AH$610,MATCH($D595,$G596:$G$610,0)))","v":0},{"$f":"IF($I595>$D595,INDEX(AI$548:AI594,MATCH($D595,$G$548:$G594,0)),INDEX(AI596:AI$610,MATCH($D595,$G596:$G$610,0)))","v":0},null,null,{"$f":"IF($I595>$D595,INDEX(AL$548:AL594,MATCH($D595,$G$548:$G594,0)),INDEX(AL596:AL$610,MATCH($D595,$G596:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I595>$D595,INDEX(AT$548:AT594,MATCH($D595,$G$548:$G594,0)),INDEX(AT596:AT$610,MATCH($D595,$G596:$G$610,0)))","v":70263},{"$f":"IF($I595>$D595,INDEX(AU$548:AU594,MATCH($D595,$G$548:$G594,0)),INDEX(AU596:AU$610,MATCH($D595,$G596:$G$610,0)))","v":1009},{"$f":"IF($I595>$D595,INDEX(AV$548:AV594,MATCH($D595,$G$548:$G594,0)),INDEX(AV596:AV$610,MATCH($D595,$G596:$G$610,0)))","v":0},{"$f":"IF($I595>$D595,INDEX(AW$548:AW594,MATCH($D595,$G$548:$G594,0)),INDEX(AW596:AW$610,MATCH($D595,$G596:$G$610,0)))","v":4},{"$f":"IF($I595>$D595,INDEX(AX$548:AX594,MATCH($D595,$G$548:$G594,0)),INDEX(AX596:AX$610,MATCH($D595,$G596:$G$610,0)))","v":35000},null,null,{"$f":"IF($I595>$D595,INDEX(BA$548:BA594,MATCH($D595,$G$548:$G594,0)),INDEX(BA596:BA$610,MATCH($D595,$G596:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I595>$D595,INDEX(BB$548:BB594,MATCH($D595,$G$548:$G594,0)),INDEX(BB596:BB$610,MATCH($D595,$G596:$G$610,0)))","v":1},0,44969.877184352437]
[null,null,16.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I596)),ABS($F$422:$F$484-I596),0))","v":14},0,0,0,16,16,{"$f":"IF($I596>$D596,INDEX(K$548:K595,MATCH($D596,$G$548:$G595,0)),INDEX(K597:K$610,MATCH($D596,$G597:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I596>$D596,INDEX(L$548:L595,MATCH($D596,$G$548:$G595,0)),INDEX(L597:L$610,MATCH($D596,$G597:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I596>$D596,INDEX(M$548:M595,MATCH($D596,$G$548:$G595,0)),INDEX(M597:M$610,MATCH($D596,$G597:$G$610,0)))","v":"Sprinter"},{"$f":"IF($I596>$D596,INDEX(N$548:N595,MATCH($D596,$G$548:$G595,0)),INDEX(N597:N$610,MATCH($D596,$G597:$G$610,0)))","v":"315 cdi"},{"$f":"IF($I596>$D596,INDEX(O$548:O595,MATCH($D596,$G$548:$G595,0)),INDEX(O597:O$610,MATCH($D596,$G597:$G$610,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I596,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":23.632180809819026},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I596,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13150.90751798499},{"$f":"IF($I596>$D596,INDEX(V$548:V595,MATCH($D596,$G$548:$G595,0)),INDEX(V597:V$610,MATCH($D596,$G597:$G$610,0)))","v":240136},{"$f":"IF($I596>$D596,INDEX(W$548:W595,MATCH($D596,$G$548:$G595,0)),INDEX(W597:W$610,MATCH($D596,$G597:$G$610,0)))","v":56000},{"$f":"IF($I596>$D596,INDEX(X$548:X595,MATCH($D596,$G$548:$G595,0)),INDEX(X597:X$610,MATCH($D596,$G597:$G$610,0)))","v":274890},{"$f":"IF($I596>$D596,INDEX(Y$548:Y595,MATCH($D596,$G$548:$G595,0)),INDEX(Y597:Y$610,MATCH($D596,$G597:$G$610,0)))","v":12.9},{"$f":"IF($I596>$D596,INDEX(Z$548:Z595,MATCH($D596,$G$548:$G595,0)),INDEX(Z597:Z$610,MATCH($D596,$G597:$G$610,0)))","v":1665},0.11605545746040624,null,null,null,null,{"$f":"IF($I596>$D596,INDEX(AF$548:AF595,MATCH($D596,$G$548:$G595,0)),INDEX(AF597:AF$610,MATCH($D596,$G597:$G$610,0)))","v":0.10216149424331536},{"$f":"IF($I596>$D596,INDEX(AG$548:AG595,MATCH($D596,$G$548:$G595,0)),INDEX(AG597:AG$610,MATCH($D596,$G597:$G$610,0)))","v":1},{"$f":"IF($I596>$D596,INDEX(AH$548:AH595,MATCH($D596,$G$548:$G595,0)),INDEX(AH597:AH$610,MATCH($D596,$G597:$G$610,0)))","v":0},{"$f":"IF($I596>$D596,INDEX(AI$548:AI595,MATCH($D596,$G$548:$G595,0)),INDEX(AI597:AI$610,MATCH($D596,$G597:$G$610,0)))","v":0},null,null,{"$f":"IF($I596>$D596,INDEX(AL$548:AL595,MATCH($D596,$G$548:$G595,0)),INDEX(AL597:AL$610,MATCH($D596,$G597:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I596>$D596,INDEX(AT$548:AT595,MATCH($D596,$G$548:$G595,0)),INDEX(AT597:AT$610,MATCH($D596,$G597:$G$610,0)))","v":70263},{"$f":"IF($I596>$D596,INDEX(AU$548:AU595,MATCH($D596,$G$548:$G595,0)),INDEX(AU597:AU$610,MATCH($D596,$G597:$G$610,0)))","v":1009},{"$f":"IF($I596>$D596,INDEX(AV$548:AV595,MATCH($D596,$G$548:$G595,0)),INDEX(AV597:AV$610,MATCH($D596,$G597:$G$610,0)))","v":0},{"$f":"IF($I596>$D596,INDEX(AW$548:AW595,MATCH($D596,$G$548:$G595,0)),INDEX(AW597:AW$610,MATCH($D596,$G597:$G$610,0)))","v":4},{"$f":"IF($I596>$D596,INDEX(AX$548:AX595,MATCH($D596,$G$548:$G595,0)),INDEX(AX597:AX$610,MATCH($D596,$G597:$G$610,0)))","v":35000},null,null,{"$f":"IF($I596>$D596,INDEX(BA$548:BA595,MATCH($D596,$G$548:$G595,0)),INDEX(BA597:BA$610,MATCH($D596,$G597:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I596>$D596,INDEX(BB$548:BB595,MATCH($D596,$G$548:$G595,0)),INDEX(BB597:BB$610,MATCH($D596,$G597:$G$610,0)))","v":1},0,24191.053825138119]
[null,null,16.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I597)),ABS($F$422:$F$484-I597),0))","v":14},0,0,0,16,16,{"$f":"IF($I597>$D597,INDEX(K$548:K596,MATCH($D597,$G$548:$G596,0)),INDEX(K598:K$610,MATCH($D597,$G598:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I597>$D597,INDEX(L$548:L596,MATCH($D597,$G$548:$G596,0)),INDEX(L598:L$610,MATCH($D597,$G598:$G$610,0)))","v":"Volkswagen"},{"$f":"IF($I597>$D597,INDEX(M$548:M596,MATCH($D597,$G$548:$G596,0)),INDEX(M598:M$610,MATCH($D597,$G598:$G$610,0)))","v":"Transport.kassevogn"},{"$f":"IF($I597>$D597,INDEX(N$548:N596,MATCH($D597,$G$548:$G596,0)),INDEX(N598:N$610,MATCH($D597,$G598:$G$610,0)))","v":"2,5 tdi"},{"$f":"IF($I597>$D597,INDEX(O$548:O596,MATCH($D597,$G$548:$G596,0)),INDEX(O598:O$610,MATCH($D597,$G598:$G$610,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I597,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":23.632180809819026},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I597,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13150.90751798499},{"$f":"IF($I597>$D597,INDEX(V$548:V596,MATCH($D597,$G$548:$G596,0)),INDEX(V598:V$610,MATCH($D597,$G598:$G$610,0)))","v":122891.69230769231},{"$f":"IF($I597>$D597,INDEX(W$548:W596,MATCH($D597,$G$548:$G596,0)),INDEX(W598:W$610,MATCH($D597,$G598:$G$610,0)))","v":31404.38461538461},{"$f":"IF($I597>$D597,INDEX(X$548:X596,MATCH($D597,$G$548:$G596,0)),INDEX(X598:X$610,MATCH($D597,$G598:$G$610,0)))","v":274890},{"$f":"IF($I597>$D597,INDEX(Y$548:Y596,MATCH($D597,$G$548:$G596,0)),INDEX(Y598:Y$610,MATCH($D597,$G598:$G$610,0)))","v":12.9},{"$f":"IF($I597>$D597,INDEX(Z$548:Z596,MATCH($D597,$G$548:$G596,0)),INDEX(Z598:Z$610,MATCH($D597,$G598:$G$610,0)))","v":1665},0.14472187527214753,null,null,null,null,{"$f":"IF($I597>$D597,INDEX(AF$548:AF596,MATCH($D597,$G$548:$G596,0)),INDEX(AF598:AF$610,MATCH($D597,$G598:$G$610,0)))","v":0.12739601696491862},{"$f":"IF($I597>$D597,INDEX(AG$548:AG596,MATCH($D597,$G$548:$G596,0)),INDEX(AG598:AG$610,MATCH($D597,$G598:$G$610,0)))","v":1},{"$f":"IF($I597>$D597,INDEX(AH$548:AH596,MATCH($D597,$G$548:$G596,0)),INDEX(AH598:AH$610,MATCH($D597,$G598:$G$610,0)))","v":0},{"$f":"IF($I597>$D597,INDEX(AI$548:AI596,MATCH($D597,$G$548:$G596,0)),INDEX(AI598:AI$610,MATCH($D597,$G598:$G$610,0)))","v":0},null,null,{"$f":"IF($I597>$D597,INDEX(AL$548:AL596,MATCH($D597,$G$548:$G596,0)),INDEX(AL598:AL$610,MATCH($D597,$G598:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I597>$D597,INDEX(AT$548:AT596,MATCH($D597,$G$548:$G596,0)),INDEX(AT598:AT$610,MATCH($D597,$G598:$G$610,0)))","v":70263},{"$f":"IF($I597>$D597,INDEX(AU$548:AU596,MATCH($D597,$G$548:$G596,0)),INDEX(AU598:AU$610,MATCH($D597,$G598:$G$610,0)))","v":1009},{"$f":"IF($I597>$D597,INDEX(AV$548:AV596,MATCH($D597,$G$548:$G596,0)),INDEX(AV598:AV$610,MATCH($D597,$G598:$G$610,0)))","v":0},{"$f":"IF($I597>$D597,INDEX(AW$548:AW596,MATCH($D597,$G$548:$G596,0)),INDEX(AW598:AW$610,MATCH($D597,$G598:$G$610,0)))","v":4},{"$f":"IF($I597>$D597,INDEX(AX$548:AX596,MATCH($D597,$G$548:$G596,0)),INDEX(AX598:AX$610,MATCH($D597,$G598:$G$610,0)))","v":35000},null,null,{"$f":"IF($I597>$D597,INDEX(BA$548:BA596,MATCH($D597,$G$548:$G596,0)),INDEX(BA598:BA$610,MATCH($D597,$G598:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I597>$D597,INDEX(BB$548:BB596,MATCH($D597,$G$548:$G596,0)),INDEX(BB598:BB$610,MATCH($D597,$G598:$G$610,0)))","v":1},0,12379.9827734188]
[null,null,16.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I598)),ABS($F$422:$F$484-I598),0))","v":14},0,0,0,16,16,{"$f":"IF($I598>$D598,INDEX(K$548:K597,MATCH($D598,$G$548:$G597,0)),INDEX(K599:K$610,MATCH($D598,$G599:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I598>$D598,INDEX(L$548:L597,MATCH($D598,$G$548:$G597,0)),INDEX(L599:L$610,MATCH($D598,$G599:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I598>$D598,INDEX(M$548:M597,MATCH($D598,$G$548:$G597,0)),INDEX(M599:M$610,MATCH($D598,$G599:$G$610,0)))","v":"Ml"},{"$f":"IF($I598>$D598,INDEX(N$548:N597,MATCH($D598,$G$548:$G597,0)),INDEX(N599:N$610,MATCH($D598,$G599:$G$610,0)))","v":"320 cdi aut."},{"$f":"IF($I598>$D598,INDEX(O$548:O597,MATCH($D598,$G$548:$G597,0)),INDEX(O599:O$610,MATCH($D598,$G599:$G$610,0)))","v":2007},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I598,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":23.632180809819026},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I598,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13150.90751798499},{"$f":"IF($I598>$D598,INDEX(V$548:V597,MATCH($D598,$G$548:$G597,0)),INDEX(V599:V$610,MATCH($D598,$G599:$G$610,0)))","v":446400},{"$f":"IF($I598>$D598,INDEX(W$548:W597,MATCH($D598,$G$548:$G597,0)),INDEX(W599:W$610,MATCH($D598,$G599:$G$610,0)))","v":56000},{"$f":"IF($I598>$D598,INDEX(X$548:X597,MATCH($D598,$G$548:$G597,0)),INDEX(X599:X$610,MATCH($D598,$G599:$G$610,0)))","v":274890},{"$f":"IF($I598>$D598,INDEX(Y$548:Y597,MATCH($D598,$G$548:$G597,0)),INDEX(Y599:Y$610,MATCH($D598,$G599:$G$610,0)))","v":12.9},{"$f":"IF($I598>$D598,INDEX(Z$548:Z597,MATCH($D598,$G$548:$G597,0)),INDEX(Z599:Z$610,MATCH($D598,$G599:$G$610,0)))","v":1665},0.13060441948199455,null,null,null,null,{"$f":"IF($I598>$D598,INDEX(AF$548:AF597,MATCH($D598,$G$548:$G597,0)),INDEX(AF599:AF$610,MATCH($D598,$G599:$G$610,0)))","v":0.11496867912147408},{"$f":"IF($I598>$D598,INDEX(AG$548:AG597,MATCH($D598,$G$548:$G597,0)),INDEX(AG599:AG$610,MATCH($D598,$G599:$G$610,0)))","v":1},{"$f":"IF($I598>$D598,INDEX(AH$548:AH597,MATCH($D598,$G$548:$G597,0)),INDEX(AH599:AH$610,MATCH($D598,$G599:$G$610,0)))","v":0},{"$f":"IF($I598>$D598,INDEX(AI$548:AI597,MATCH($D598,$G$548:$G597,0)),INDEX(AI599:AI$610,MATCH($D598,$G599:$G$610,0)))","v":0},null,null,{"$f":"IF($I598>$D598,INDEX(AL$548:AL597,MATCH($D598,$G$548:$G597,0)),INDEX(AL599:AL$610,MATCH($D598,$G599:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I598>$D598,INDEX(AT$548:AT597,MATCH($D598,$G$548:$G597,0)),INDEX(AT599:AT$610,MATCH($D598,$G599:$G$610,0)))","v":70263},{"$f":"IF($I598>$D598,INDEX(AU$548:AU597,MATCH($D598,$G$548:$G597,0)),INDEX(AU599:AU$610,MATCH($D598,$G599:$G$610,0)))","v":1009},{"$f":"IF($I598>$D598,INDEX(AV$548:AV597,MATCH($D598,$G$548:$G597,0)),INDEX(AV599:AV$610,MATCH($D598,$G599:$G$610,0)))","v":0},{"$f":"IF($I598>$D598,INDEX(AW$548:AW597,MATCH($D598,$G$548:$G597,0)),INDEX(AW599:AW$610,MATCH($D598,$G599:$G$610,0)))","v":4},{"$f":"IF($I598>$D598,INDEX(AX$548:AX597,MATCH($D598,$G$548:$G597,0)),INDEX(AX599:AX$610,MATCH($D598,$G599:$G$610,0)))","v":35000},null,null,{"$f":"IF($I598>$D598,INDEX(BA$548:BA597,MATCH($D598,$G$548:$G597,0)),INDEX(BA599:BA$610,MATCH($D598,$G599:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I598>$D598,INDEX(BB$548:BB597,MATCH($D598,$G$548:$G597,0)),INDEX(BB599:BB$610,MATCH($D598,$G599:$G$610,0)))","v":1},0,44969.877184352437]
[null,null,17.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I599)),ABS($F$422:$F$484-I599),0))","v":14},0,0,0,17,17,{"$f":"IF($I599>$D599,INDEX(K$548:K598,MATCH($D599,$G$548:$G598,0)),INDEX(K600:K$610,MATCH($D599,$G600:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I599>$D599,INDEX(L$548:L598,MATCH($D599,$G$548:$G598,0)),INDEX(L600:L$610,MATCH($D599,$G600:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I599>$D599,INDEX(M$548:M598,MATCH($D599,$G$548:$G598,0)),INDEX(M600:M$610,MATCH($D599,$G600:$G$610,0)))","v":"Sprinter"},{"$f":"IF($I599>$D599,INDEX(N$548:N598,MATCH($D599,$G$548:$G598,0)),INDEX(N600:N$610,MATCH($D599,$G600:$G$610,0)))","v":"315 cdi"},{"$f":"IF($I599>$D599,INDEX(O$548:O598,MATCH($D599,$G$548:$G598,0)),INDEX(O600:O$610,MATCH($D599,$G600:$G$610,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I599,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":11.27732402571271},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I599,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12572.267587193657},{"$f":"IF($I599>$D599,INDEX(V$548:V598,MATCH($D599,$G$548:$G598,0)),INDEX(V600:V$610,MATCH($D599,$G600:$G$610,0)))","v":240136},{"$f":"IF($I599>$D599,INDEX(W$548:W598,MATCH($D599,$G$548:$G598,0)),INDEX(W600:W$610,MATCH($D599,$G600:$G$610,0)))","v":56000},{"$f":"IF($I599>$D599,INDEX(X$548:X598,MATCH($D599,$G$548:$G598,0)),INDEX(X600:X$610,MATCH($D599,$G600:$G$610,0)))","v":274890},{"$f":"IF($I599>$D599,INDEX(Y$548:Y598,MATCH($D599,$G$548:$G598,0)),INDEX(Y600:Y$610,MATCH($D599,$G600:$G$610,0)))","v":12.9},{"$f":"IF($I599>$D599,INDEX(Z$548:Z598,MATCH($D599,$G$548:$G598,0)),INDEX(Z600:Z$610,MATCH($D599,$G600:$G$610,0)))","v":1665},0.11605545746040624,null,null,null,null,{"$f":"IF($I599>$D599,INDEX(AF$548:AF598,MATCH($D599,$G$548:$G598,0)),INDEX(AF600:AF$610,MATCH($D599,$G600:$G$610,0)))","v":0.10216149424331536},{"$f":"IF($I599>$D599,INDEX(AG$548:AG598,MATCH($D599,$G$548:$G598,0)),INDEX(AG600:AG$610,MATCH($D599,$G600:$G$610,0)))","v":1},{"$f":"IF($I599>$D599,INDEX(AH$548:AH598,MATCH($D599,$G$548:$G598,0)),INDEX(AH600:AH$610,MATCH($D599,$G600:$G$610,0)))","v":0},{"$f":"IF($I599>$D599,INDEX(AI$548:AI598,MATCH($D599,$G$548:$G598,0)),INDEX(AI600:AI$610,MATCH($D599,$G600:$G$610,0)))","v":0},null,null,{"$f":"IF($I599>$D599,INDEX(AL$548:AL598,MATCH($D599,$G$548:$G598,0)),INDEX(AL600:AL$610,MATCH($D599,$G600:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I599>$D599,INDEX(AT$548:AT598,MATCH($D599,$G$548:$G598,0)),INDEX(AT600:AT$610,MATCH($D599,$G600:$G$610,0)))","v":70263},{"$f":"IF($I599>$D599,INDEX(AU$548:AU598,MATCH($D599,$G$548:$G598,0)),INDEX(AU600:AU$610,MATCH($D599,$G600:$G$610,0)))","v":1009},{"$f":"IF($I599>$D599,INDEX(AV$548:AV598,MATCH($D599,$G$548:$G598,0)),INDEX(AV600:AV$610,MATCH($D599,$G600:$G$610,0)))","v":0},{"$f":"IF($I599>$D599,INDEX(AW$548:AW598,MATCH($D599,$G$548:$G598,0)),INDEX(AW600:AW$610,MATCH($D599,$G600:$G$610,0)))","v":4},{"$f":"IF($I599>$D599,INDEX(AX$548:AX598,MATCH($D599,$G$548:$G598,0)),INDEX(AX600:AX$610,MATCH($D599,$G600:$G$610,0)))","v":35000},null,null,{"$f":"IF($I599>$D599,INDEX(BA$548:BA598,MATCH($D599,$G$548:$G598,0)),INDEX(BA600:BA$610,MATCH($D599,$G600:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I599>$D599,INDEX(BB$548:BB598,MATCH($D599,$G$548:$G598,0)),INDEX(BB600:BB$610,MATCH($D599,$G600:$G$610,0)))","v":1},0,24191.053825138119]
[null,null,17.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I600)),ABS($F$422:$F$484-I600),0))","v":14},0,0,0,17,17,{"$f":"IF($I600>$D600,INDEX(K$548:K599,MATCH($D600,$G$548:$G599,0)),INDEX(K601:K$610,MATCH($D600,$G601:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I600>$D600,INDEX(L$548:L599,MATCH($D600,$G$548:$G599,0)),INDEX(L601:L$610,MATCH($D600,$G601:$G$610,0)))","v":"Volkswagen"},{"$f":"IF($I600>$D600,INDEX(M$548:M599,MATCH($D600,$G$548:$G599,0)),INDEX(M601:M$610,MATCH($D600,$G601:$G$610,0)))","v":"Transport.kassevogn"},{"$f":"IF($I600>$D600,INDEX(N$548:N599,MATCH($D600,$G$548:$G599,0)),INDEX(N601:N$610,MATCH($D600,$G601:$G$610,0)))","v":"2,5 tdi"},{"$f":"IF($I600>$D600,INDEX(O$548:O599,MATCH($D600,$G$548:$G599,0)),INDEX(O601:O$610,MATCH($D600,$G601:$G$610,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I600,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":11.27732402571271},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I600,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12572.267587193657},{"$f":"IF($I600>$D600,INDEX(V$548:V599,MATCH($D600,$G$548:$G599,0)),INDEX(V601:V$610,MATCH($D600,$G601:$G$610,0)))","v":122891.69230769231},{"$f":"IF($I600>$D600,INDEX(W$548:W599,MATCH($D600,$G$548:$G599,0)),INDEX(W601:W$610,MATCH($D600,$G601:$G$610,0)))","v":31404.38461538461},{"$f":"IF($I600>$D600,INDEX(X$548:X599,MATCH($D600,$G$548:$G599,0)),INDEX(X601:X$610,MATCH($D600,$G601:$G$610,0)))","v":274890},{"$f":"IF($I600>$D600,INDEX(Y$548:Y599,MATCH($D600,$G$548:$G599,0)),INDEX(Y601:Y$610,MATCH($D600,$G601:$G$610,0)))","v":12.9},{"$f":"IF($I600>$D600,INDEX(Z$548:Z599,MATCH($D600,$G$548:$G599,0)),INDEX(Z601:Z$610,MATCH($D600,$G601:$G$610,0)))","v":1665},0.14472187527214753,null,null,null,null,{"$f":"IF($I600>$D600,INDEX(AF$548:AF599,MATCH($D600,$G$548:$G599,0)),INDEX(AF601:AF$610,MATCH($D600,$G601:$G$610,0)))","v":0.12739601696491862},{"$f":"IF($I600>$D600,INDEX(AG$548:AG599,MATCH($D600,$G$548:$G599,0)),INDEX(AG601:AG$610,MATCH($D600,$G601:$G$610,0)))","v":1},{"$f":"IF($I600>$D600,INDEX(AH$548:AH599,MATCH($D600,$G$548:$G599,0)),INDEX(AH601:AH$610,MATCH($D600,$G601:$G$610,0)))","v":0},{"$f":"IF($I600>$D600,INDEX(AI$548:AI599,MATCH($D600,$G$548:$G599,0)),INDEX(AI601:AI$610,MATCH($D600,$G601:$G$610,0)))","v":0},null,null,{"$f":"IF($I600>$D600,INDEX(AL$548:AL599,MATCH($D600,$G$548:$G599,0)),INDEX(AL601:AL$610,MATCH($D600,$G601:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I600>$D600,INDEX(AT$548:AT599,MATCH($D600,$G$548:$G599,0)),INDEX(AT601:AT$610,MATCH($D600,$G601:$G$610,0)))","v":70263},{"$f":"IF($I600>$D600,INDEX(AU$548:AU599,MATCH($D600,$G$548:$G599,0)),INDEX(AU601:AU$610,MATCH($D600,$G601:$G$610,0)))","v":1009},{"$f":"IF($I600>$D600,INDEX(AV$548:AV599,MATCH($D600,$G$548:$G599,0)),INDEX(AV601:AV$610,MATCH($D600,$G601:$G$610,0)))","v":0},{"$f":"IF($I600>$D600,INDEX(AW$548:AW599,MATCH($D600,$G$548:$G599,0)),INDEX(AW601:AW$610,MATCH($D600,$G601:$G$610,0)))","v":4},{"$f":"IF($I600>$D600,INDEX(AX$548:AX599,MATCH($D600,$G$548:$G599,0)),INDEX(AX601:AX$610,MATCH($D600,$G601:$G$610,0)))","v":35000},null,null,{"$f":"IF($I600>$D600,INDEX(BA$548:BA599,MATCH($D600,$G$548:$G599,0)),INDEX(BA601:BA$610,MATCH($D600,$G601:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I600>$D600,INDEX(BB$548:BB599,MATCH($D600,$G$548:$G599,0)),INDEX(BB601:BB$610,MATCH($D600,$G601:$G$610,0)))","v":1},0,12379.9827734188]
[null,null,17.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I601)),ABS($F$422:$F$484-I601),0))","v":14},0,0,0,17,17,{"$f":"IF($I601>$D601,INDEX(K$548:K600,MATCH($D601,$G$548:$G600,0)),INDEX(K602:K$610,MATCH($D601,$G602:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I601>$D601,INDEX(L$548:L600,MATCH($D601,$G$548:$G600,0)),INDEX(L602:L$610,MATCH($D601,$G602:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I601>$D601,INDEX(M$548:M600,MATCH($D601,$G$548:$G600,0)),INDEX(M602:M$610,MATCH($D601,$G602:$G$610,0)))","v":"Ml"},{"$f":"IF($I601>$D601,INDEX(N$548:N600,MATCH($D601,$G$548:$G600,0)),INDEX(N602:N$610,MATCH($D601,$G602:$G$610,0)))","v":"320 cdi aut."},{"$f":"IF($I601>$D601,INDEX(O$548:O600,MATCH($D601,$G$548:$G600,0)),INDEX(O602:O$610,MATCH($D601,$G602:$G$610,0)))","v":2007},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I601,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":11.27732402571271},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I601,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12572.267587193657},{"$f":"IF($I601>$D601,INDEX(V$548:V600,MATCH($D601,$G$548:$G600,0)),INDEX(V602:V$610,MATCH($D601,$G602:$G$610,0)))","v":446400},{"$f":"IF($I601>$D601,INDEX(W$548:W600,MATCH($D601,$G$548:$G600,0)),INDEX(W602:W$610,MATCH($D601,$G602:$G$610,0)))","v":56000},{"$f":"IF($I601>$D601,INDEX(X$548:X600,MATCH($D601,$G$548:$G600,0)),INDEX(X602:X$610,MATCH($D601,$G602:$G$610,0)))","v":274890},{"$f":"IF($I601>$D601,INDEX(Y$548:Y600,MATCH($D601,$G$548:$G600,0)),INDEX(Y602:Y$610,MATCH($D601,$G602:$G$610,0)))","v":12.9},{"$f":"IF($I601>$D601,INDEX(Z$548:Z600,MATCH($D601,$G$548:$G600,0)),INDEX(Z602:Z$610,MATCH($D601,$G602:$G$610,0)))","v":1665},0.13060441948199455,null,null,null,null,{"$f":"IF($I601>$D601,INDEX(AF$548:AF600,MATCH($D601,$G$548:$G600,0)),INDEX(AF602:AF$610,MATCH($D601,$G602:$G$610,0)))","v":0.11496867912147408},{"$f":"IF($I601>$D601,INDEX(AG$548:AG600,MATCH($D601,$G$548:$G600,0)),INDEX(AG602:AG$610,MATCH($D601,$G602:$G$610,0)))","v":1},{"$f":"IF($I601>$D601,INDEX(AH$548:AH600,MATCH($D601,$G$548:$G600,0)),INDEX(AH602:AH$610,MATCH($D601,$G602:$G$610,0)))","v":0},{"$f":"IF($I601>$D601,INDEX(AI$548:AI600,MATCH($D601,$G$548:$G600,0)),INDEX(AI602:AI$610,MATCH($D601,$G602:$G$610,0)))","v":0},null,null,{"$f":"IF($I601>$D601,INDEX(AL$548:AL600,MATCH($D601,$G$548:$G600,0)),INDEX(AL602:AL$610,MATCH($D601,$G602:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I601>$D601,INDEX(AT$548:AT600,MATCH($D601,$G$548:$G600,0)),INDEX(AT602:AT$610,MATCH($D601,$G602:$G$610,0)))","v":70263},{"$f":"IF($I601>$D601,INDEX(AU$548:AU600,MATCH($D601,$G$548:$G600,0)),INDEX(AU602:AU$610,MATCH($D601,$G602:$G$610,0)))","v":1009},{"$f":"IF($I601>$D601,INDEX(AV$548:AV600,MATCH($D601,$G$548:$G600,0)),INDEX(AV602:AV$610,MATCH($D601,$G602:$G$610,0)))","v":0},{"$f":"IF($I601>$D601,INDEX(AW$548:AW600,MATCH($D601,$G$548:$G600,0)),INDEX(AW602:AW$610,MATCH($D601,$G602:$G$610,0)))","v":4},{"$f":"IF($I601>$D601,INDEX(AX$548:AX600,MATCH($D601,$G$548:$G600,0)),INDEX(AX602:AX$610,MATCH($D601,$G602:$G$610,0)))","v":35000},null,null,{"$f":"IF($I601>$D601,INDEX(BA$548:BA600,MATCH($D601,$G$548:$G600,0)),INDEX(BA602:BA$610,MATCH($D601,$G602:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I601>$D601,INDEX(BB$548:BB600,MATCH($D601,$G$548:$G600,0)),INDEX(BB602:BB$610,MATCH($D601,$G602:$G$610,0)))","v":1},0,44969.877184352437]
[null,null,18.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I602)),ABS($F$422:$F$484-I602),0))","v":14},0,0,0,18,18,{"$f":"IF($I602>$D602,INDEX(K$548:K601,MATCH($D602,$G$548:$G601,0)),INDEX(K603:K$610,MATCH($D602,$G603:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I602>$D602,INDEX(L$548:L601,MATCH($D602,$G$548:$G601,0)),INDEX(L603:L$610,MATCH($D602,$G603:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I602>$D602,INDEX(M$548:M601,MATCH($D602,$G$548:$G601,0)),INDEX(M603:M$610,MATCH($D602,$G603:$G$610,0)))","v":"Sprinter"},{"$f":"IF($I602>$D602,INDEX(N$548:N601,MATCH($D602,$G$548:$G601,0)),INDEX(N603:N$610,MATCH($D602,$G603:$G$610,0)))","v":"315 cdi"},{"$f":"IF($I602>$D602,INDEX(O$548:O601,MATCH($D602,$G$548:$G601,0)),INDEX(O603:O$610,MATCH($D602,$G603:$G$610,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I602,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":6.177811136065567},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I602,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12019.087813357133},{"$f":"IF($I602>$D602,INDEX(V$548:V601,MATCH($D602,$G$548:$G601,0)),INDEX(V603:V$610,MATCH($D602,$G603:$G$610,0)))","v":240136},{"$f":"IF($I602>$D602,INDEX(W$548:W601,MATCH($D602,$G$548:$G601,0)),INDEX(W603:W$610,MATCH($D602,$G603:$G$610,0)))","v":56000},{"$f":"IF($I602>$D602,INDEX(X$548:X601,MATCH($D602,$G$548:$G601,0)),INDEX(X603:X$610,MATCH($D602,$G603:$G$610,0)))","v":274890},{"$f":"IF($I602>$D602,INDEX(Y$548:Y601,MATCH($D602,$G$548:$G601,0)),INDEX(Y603:Y$610,MATCH($D602,$G603:$G$610,0)))","v":12.9},{"$f":"IF($I602>$D602,INDEX(Z$548:Z601,MATCH($D602,$G$548:$G601,0)),INDEX(Z603:Z$610,MATCH($D602,$G603:$G$610,0)))","v":1665},0.11605545746040624,null,null,null,null,{"$f":"IF($I602>$D602,INDEX(AF$548:AF601,MATCH($D602,$G$548:$G601,0)),INDEX(AF603:AF$610,MATCH($D602,$G603:$G$610,0)))","v":0.10216149424331536},{"$f":"IF($I602>$D602,INDEX(AG$548:AG601,MATCH($D602,$G$548:$G601,0)),INDEX(AG603:AG$610,MATCH($D602,$G603:$G$610,0)))","v":1},{"$f":"IF($I602>$D602,INDEX(AH$548:AH601,MATCH($D602,$G$548:$G601,0)),INDEX(AH603:AH$610,MATCH($D602,$G603:$G$610,0)))","v":0},{"$f":"IF($I602>$D602,INDEX(AI$548:AI601,MATCH($D602,$G$548:$G601,0)),INDEX(AI603:AI$610,MATCH($D602,$G603:$G$610,0)))","v":0},null,null,{"$f":"IF($I602>$D602,INDEX(AL$548:AL601,MATCH($D602,$G$548:$G601,0)),INDEX(AL603:AL$610,MATCH($D602,$G603:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I602>$D602,INDEX(AT$548:AT601,MATCH($D602,$G$548:$G601,0)),INDEX(AT603:AT$610,MATCH($D602,$G603:$G$610,0)))","v":70263},{"$f":"IF($I602>$D602,INDEX(AU$548:AU601,MATCH($D602,$G$548:$G601,0)),INDEX(AU603:AU$610,MATCH($D602,$G603:$G$610,0)))","v":1009},{"$f":"IF($I602>$D602,INDEX(AV$548:AV601,MATCH($D602,$G$548:$G601,0)),INDEX(AV603:AV$610,MATCH($D602,$G603:$G$610,0)))","v":0},{"$f":"IF($I602>$D602,INDEX(AW$548:AW601,MATCH($D602,$G$548:$G601,0)),INDEX(AW603:AW$610,MATCH($D602,$G603:$G$610,0)))","v":4},{"$f":"IF($I602>$D602,INDEX(AX$548:AX601,MATCH($D602,$G$548:$G601,0)),INDEX(AX603:AX$610,MATCH($D602,$G603:$G$610,0)))","v":35000},null,null,{"$f":"IF($I602>$D602,INDEX(BA$548:BA601,MATCH($D602,$G$548:$G601,0)),INDEX(BA603:BA$610,MATCH($D602,$G603:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I602>$D602,INDEX(BB$548:BB601,MATCH($D602,$G$548:$G601,0)),INDEX(BB603:BB$610,MATCH($D602,$G603:$G$610,0)))","v":1},0,24191.053825138119]
[null,null,18.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I603)),ABS($F$422:$F$484-I603),0))","v":14},0,0,0,18,18,{"$f":"IF($I603>$D603,INDEX(K$548:K602,MATCH($D603,$G$548:$G602,0)),INDEX(K604:K$610,MATCH($D603,$G604:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I603>$D603,INDEX(L$548:L602,MATCH($D603,$G$548:$G602,0)),INDEX(L604:L$610,MATCH($D603,$G604:$G$610,0)))","v":"Volkswagen"},{"$f":"IF($I603>$D603,INDEX(M$548:M602,MATCH($D603,$G$548:$G602,0)),INDEX(M604:M$610,MATCH($D603,$G604:$G$610,0)))","v":"Transport.kassevogn"},{"$f":"IF($I603>$D603,INDEX(N$548:N602,MATCH($D603,$G$548:$G602,0)),INDEX(N604:N$610,MATCH($D603,$G604:$G$610,0)))","v":"2,5 tdi"},{"$f":"IF($I603>$D603,INDEX(O$548:O602,MATCH($D603,$G$548:$G602,0)),INDEX(O604:O$610,MATCH($D603,$G604:$G$610,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I603,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":6.177811136065567},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I603,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12019.087813357133},{"$f":"IF($I603>$D603,INDEX(V$548:V602,MATCH($D603,$G$548:$G602,0)),INDEX(V604:V$610,MATCH($D603,$G604:$G$610,0)))","v":122891.69230769231},{"$f":"IF($I603>$D603,INDEX(W$548:W602,MATCH($D603,$G$548:$G602,0)),INDEX(W604:W$610,MATCH($D603,$G604:$G$610,0)))","v":31404.38461538461},{"$f":"IF($I603>$D603,INDEX(X$548:X602,MATCH($D603,$G$548:$G602,0)),INDEX(X604:X$610,MATCH($D603,$G604:$G$610,0)))","v":274890},{"$f":"IF($I603>$D603,INDEX(Y$548:Y602,MATCH($D603,$G$548:$G602,0)),INDEX(Y604:Y$610,MATCH($D603,$G604:$G$610,0)))","v":12.9},{"$f":"IF($I603>$D603,INDEX(Z$548:Z602,MATCH($D603,$G$548:$G602,0)),INDEX(Z604:Z$610,MATCH($D603,$G604:$G$610,0)))","v":1665},0.14472187527214753,null,null,null,null,{"$f":"IF($I603>$D603,INDEX(AF$548:AF602,MATCH($D603,$G$548:$G602,0)),INDEX(AF604:AF$610,MATCH($D603,$G604:$G$610,0)))","v":0.12739601696491862},{"$f":"IF($I603>$D603,INDEX(AG$548:AG602,MATCH($D603,$G$548:$G602,0)),INDEX(AG604:AG$610,MATCH($D603,$G604:$G$610,0)))","v":1},{"$f":"IF($I603>$D603,INDEX(AH$548:AH602,MATCH($D603,$G$548:$G602,0)),INDEX(AH604:AH$610,MATCH($D603,$G604:$G$610,0)))","v":0},{"$f":"IF($I603>$D603,INDEX(AI$548:AI602,MATCH($D603,$G$548:$G602,0)),INDEX(AI604:AI$610,MATCH($D603,$G604:$G$610,0)))","v":0},null,null,{"$f":"IF($I603>$D603,INDEX(AL$548:AL602,MATCH($D603,$G$548:$G602,0)),INDEX(AL604:AL$610,MATCH($D603,$G604:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I603>$D603,INDEX(AT$548:AT602,MATCH($D603,$G$548:$G602,0)),INDEX(AT604:AT$610,MATCH($D603,$G604:$G$610,0)))","v":70263},{"$f":"IF($I603>$D603,INDEX(AU$548:AU602,MATCH($D603,$G$548:$G602,0)),INDEX(AU604:AU$610,MATCH($D603,$G604:$G$610,0)))","v":1009},{"$f":"IF($I603>$D603,INDEX(AV$548:AV602,MATCH($D603,$G$548:$G602,0)),INDEX(AV604:AV$610,MATCH($D603,$G604:$G$610,0)))","v":0},{"$f":"IF($I603>$D603,INDEX(AW$548:AW602,MATCH($D603,$G$548:$G602,0)),INDEX(AW604:AW$610,MATCH($D603,$G604:$G$610,0)))","v":4},{"$f":"IF($I603>$D603,INDEX(AX$548:AX602,MATCH($D603,$G$548:$G602,0)),INDEX(AX604:AX$610,MATCH($D603,$G604:$G$610,0)))","v":35000},null,null,{"$f":"IF($I603>$D603,INDEX(BA$548:BA602,MATCH($D603,$G$548:$G602,0)),INDEX(BA604:BA$610,MATCH($D603,$G604:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I603>$D603,INDEX(BB$548:BB602,MATCH($D603,$G$548:$G602,0)),INDEX(BB604:BB$610,MATCH($D603,$G604:$G$610,0)))","v":1},0,12379.9827734188]
[null,null,18.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I604)),ABS($F$422:$F$484-I604),0))","v":14},0,0,0,18,18,{"$f":"IF($I604>$D604,INDEX(K$548:K603,MATCH($D604,$G$548:$G603,0)),INDEX(K605:K$610,MATCH($D604,$G605:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I604>$D604,INDEX(L$548:L603,MATCH($D604,$G$548:$G603,0)),INDEX(L605:L$610,MATCH($D604,$G605:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I604>$D604,INDEX(M$548:M603,MATCH($D604,$G$548:$G603,0)),INDEX(M605:M$610,MATCH($D604,$G605:$G$610,0)))","v":"Ml"},{"$f":"IF($I604>$D604,INDEX(N$548:N603,MATCH($D604,$G$548:$G603,0)),INDEX(N605:N$610,MATCH($D604,$G605:$G$610,0)))","v":"320 cdi aut."},{"$f":"IF($I604>$D604,INDEX(O$548:O603,MATCH($D604,$G$548:$G603,0)),INDEX(O605:O$610,MATCH($D604,$G605:$G$610,0)))","v":2007},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I604,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":6.177811136065567},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I604,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12019.087813357133},{"$f":"IF($I604>$D604,INDEX(V$548:V603,MATCH($D604,$G$548:$G603,0)),INDEX(V605:V$610,MATCH($D604,$G605:$G$610,0)))","v":446400},{"$f":"IF($I604>$D604,INDEX(W$548:W603,MATCH($D604,$G$548:$G603,0)),INDEX(W605:W$610,MATCH($D604,$G605:$G$610,0)))","v":56000},{"$f":"IF($I604>$D604,INDEX(X$548:X603,MATCH($D604,$G$548:$G603,0)),INDEX(X605:X$610,MATCH($D604,$G605:$G$610,0)))","v":274890},{"$f":"IF($I604>$D604,INDEX(Y$548:Y603,MATCH($D604,$G$548:$G603,0)),INDEX(Y605:Y$610,MATCH($D604,$G605:$G$610,0)))","v":12.9},{"$f":"IF($I604>$D604,INDEX(Z$548:Z603,MATCH($D604,$G$548:$G603,0)),INDEX(Z605:Z$610,MATCH($D604,$G605:$G$610,0)))","v":1665},0.13060441948199455,null,null,null,null,{"$f":"IF($I604>$D604,INDEX(AF$548:AF603,MATCH($D604,$G$548:$G603,0)),INDEX(AF605:AF$610,MATCH($D604,$G605:$G$610,0)))","v":0.11496867912147408},{"$f":"IF($I604>$D604,INDEX(AG$548:AG603,MATCH($D604,$G$548:$G603,0)),INDEX(AG605:AG$610,MATCH($D604,$G605:$G$610,0)))","v":1},{"$f":"IF($I604>$D604,INDEX(AH$548:AH603,MATCH($D604,$G$548:$G603,0)),INDEX(AH605:AH$610,MATCH($D604,$G605:$G$610,0)))","v":0},{"$f":"IF($I604>$D604,INDEX(AI$548:AI603,MATCH($D604,$G$548:$G603,0)),INDEX(AI605:AI$610,MATCH($D604,$G605:$G$610,0)))","v":0},null,null,{"$f":"IF($I604>$D604,INDEX(AL$548:AL603,MATCH($D604,$G$548:$G603,0)),INDEX(AL605:AL$610,MATCH($D604,$G605:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I604>$D604,INDEX(AT$548:AT603,MATCH($D604,$G$548:$G603,0)),INDEX(AT605:AT$610,MATCH($D604,$G605:$G$610,0)))","v":70263},{"$f":"IF($I604>$D604,INDEX(AU$548:AU603,MATCH($D604,$G$548:$G603,0)),INDEX(AU605:AU$610,MATCH($D604,$G605:$G$610,0)))","v":1009},{"$f":"IF($I604>$D604,INDEX(AV$548:AV603,MATCH($D604,$G$548:$G603,0)),INDEX(AV605:AV$610,MATCH($D604,$G605:$G$610,0)))","v":0},{"$f":"IF($I604>$D604,INDEX(AW$548:AW603,MATCH($D604,$G$548:$G603,0)),INDEX(AW605:AW$610,MATCH($D604,$G605:$G$610,0)))","v":4},{"$f":"IF($I604>$D604,INDEX(AX$548:AX603,MATCH($D604,$G$548:$G603,0)),INDEX(AX605:AX$610,MATCH($D604,$G605:$G$610,0)))","v":35000},null,null,{"$f":"IF($I604>$D604,INDEX(BA$548:BA603,MATCH($D604,$G$548:$G603,0)),INDEX(BA605:BA$610,MATCH($D604,$G605:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I604>$D604,INDEX(BB$548:BB603,MATCH($D604,$G$548:$G603,0)),INDEX(BB605:BB$610,MATCH($D604,$G605:$G$610,0)))","v":1},0,44969.877184352437]
[null,null,19.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I605)),ABS($F$422:$F$484-I605),0))","v":14},0,0,0,19,19,{"$f":"IF($I605>$D605,INDEX(K$548:K604,MATCH($D605,$G$548:$G604,0)),INDEX(K606:K$610,MATCH($D605,$G606:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I605>$D605,INDEX(L$548:L604,MATCH($D605,$G$548:$G604,0)),INDEX(L606:L$610,MATCH($D605,$G606:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I605>$D605,INDEX(M$548:M604,MATCH($D605,$G$548:$G604,0)),INDEX(M606:M$610,MATCH($D605,$G606:$G$610,0)))","v":"Sprinter"},{"$f":"IF($I605>$D605,INDEX(N$548:N604,MATCH($D605,$G$548:$G604,0)),INDEX(N606:N$610,MATCH($D605,$G606:$G$610,0)))","v":"315 cdi"},{"$f":"IF($I605>$D605,INDEX(O$548:O604,MATCH($D605,$G$548:$G604,0)),INDEX(O606:O$610,MATCH($D605,$G606:$G$610,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I605,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":6.3426168681623194},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I605,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":11490.247949569419},{"$f":"IF($I605>$D605,INDEX(V$548:V604,MATCH($D605,$G$548:$G604,0)),INDEX(V606:V$610,MATCH($D605,$G606:$G$610,0)))","v":240136},{"$f":"IF($I605>$D605,INDEX(W$548:W604,MATCH($D605,$G$548:$G604,0)),INDEX(W606:W$610,MATCH($D605,$G606:$G$610,0)))","v":56000},{"$f":"IF($I605>$D605,INDEX(X$548:X604,MATCH($D605,$G$548:$G604,0)),INDEX(X606:X$610,MATCH($D605,$G606:$G$610,0)))","v":274890},{"$f":"IF($I605>$D605,INDEX(Y$548:Y604,MATCH($D605,$G$548:$G604,0)),INDEX(Y606:Y$610,MATCH($D605,$G606:$G$610,0)))","v":12.9},{"$f":"IF($I605>$D605,INDEX(Z$548:Z604,MATCH($D605,$G$548:$G604,0)),INDEX(Z606:Z$610,MATCH($D605,$G606:$G$610,0)))","v":1665},0.11605545746040624,null,null,null,null,{"$f":"IF($I605>$D605,INDEX(AF$548:AF604,MATCH($D605,$G$548:$G604,0)),INDEX(AF606:AF$610,MATCH($D605,$G606:$G$610,0)))","v":0.10216149424331536},{"$f":"IF($I605>$D605,INDEX(AG$548:AG604,MATCH($D605,$G$548:$G604,0)),INDEX(AG606:AG$610,MATCH($D605,$G606:$G$610,0)))","v":1},{"$f":"IF($I605>$D605,INDEX(AH$548:AH604,MATCH($D605,$G$548:$G604,0)),INDEX(AH606:AH$610,MATCH($D605,$G606:$G$610,0)))","v":0},{"$f":"IF($I605>$D605,INDEX(AI$548:AI604,MATCH($D605,$G$548:$G604,0)),INDEX(AI606:AI$610,MATCH($D605,$G606:$G$610,0)))","v":0},null,null,{"$f":"IF($I605>$D605,INDEX(AL$548:AL604,MATCH($D605,$G$548:$G604,0)),INDEX(AL606:AL$610,MATCH($D605,$G606:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I605>$D605,INDEX(AT$548:AT604,MATCH($D605,$G$548:$G604,0)),INDEX(AT606:AT$610,MATCH($D605,$G606:$G$610,0)))","v":70263},{"$f":"IF($I605>$D605,INDEX(AU$548:AU604,MATCH($D605,$G$548:$G604,0)),INDEX(AU606:AU$610,MATCH($D605,$G606:$G$610,0)))","v":1009},{"$f":"IF($I605>$D605,INDEX(AV$548:AV604,MATCH($D605,$G$548:$G604,0)),INDEX(AV606:AV$610,MATCH($D605,$G606:$G$610,0)))","v":0},{"$f":"IF($I605>$D605,INDEX(AW$548:AW604,MATCH($D605,$G$548:$G604,0)),INDEX(AW606:AW$610,MATCH($D605,$G606:$G$610,0)))","v":4},{"$f":"IF($I605>$D605,INDEX(AX$548:AX604,MATCH($D605,$G$548:$G604,0)),INDEX(AX606:AX$610,MATCH($D605,$G606:$G$610,0)))","v":35000},null,null,{"$f":"IF($I605>$D605,INDEX(BA$548:BA604,MATCH($D605,$G$548:$G604,0)),INDEX(BA606:BA$610,MATCH($D605,$G606:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I605>$D605,INDEX(BB$548:BB604,MATCH($D605,$G$548:$G604,0)),INDEX(BB606:BB$610,MATCH($D605,$G606:$G$610,0)))","v":1},0,24191.053825138119]
[null,null,19.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I606)),ABS($F$422:$F$484-I606),0))","v":14},0,0,0,19,19,{"$f":"IF($I606>$D606,INDEX(K$548:K605,MATCH($D606,$G$548:$G605,0)),INDEX(K607:K$610,MATCH($D606,$G607:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I606>$D606,INDEX(L$548:L605,MATCH($D606,$G$548:$G605,0)),INDEX(L607:L$610,MATCH($D606,$G607:$G$610,0)))","v":"Volkswagen"},{"$f":"IF($I606>$D606,INDEX(M$548:M605,MATCH($D606,$G$548:$G605,0)),INDEX(M607:M$610,MATCH($D606,$G607:$G$610,0)))","v":"Transport.kassevogn"},{"$f":"IF($I606>$D606,INDEX(N$548:N605,MATCH($D606,$G$548:$G605,0)),INDEX(N607:N$610,MATCH($D606,$G607:$G$610,0)))","v":"2,5 tdi"},{"$f":"IF($I606>$D606,INDEX(O$548:O605,MATCH($D606,$G$548:$G605,0)),INDEX(O607:O$610,MATCH($D606,$G607:$G$610,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I606,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":6.3426168681623194},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I606,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":11490.247949569419},{"$f":"IF($I606>$D606,INDEX(V$548:V605,MATCH($D606,$G$548:$G605,0)),INDEX(V607:V$610,MATCH($D606,$G607:$G$610,0)))","v":122891.69230769231},{"$f":"IF($I606>$D606,INDEX(W$548:W605,MATCH($D606,$G$548:$G605,0)),INDEX(W607:W$610,MATCH($D606,$G607:$G$610,0)))","v":31404.38461538461},{"$f":"IF($I606>$D606,INDEX(X$548:X605,MATCH($D606,$G$548:$G605,0)),INDEX(X607:X$610,MATCH($D606,$G607:$G$610,0)))","v":274890},{"$f":"IF($I606>$D606,INDEX(Y$548:Y605,MATCH($D606,$G$548:$G605,0)),INDEX(Y607:Y$610,MATCH($D606,$G607:$G$610,0)))","v":12.9},{"$f":"IF($I606>$D606,INDEX(Z$548:Z605,MATCH($D606,$G$548:$G605,0)),INDEX(Z607:Z$610,MATCH($D606,$G607:$G$610,0)))","v":1665},0.14472187527214753,null,null,null,null,{"$f":"IF($I606>$D606,INDEX(AF$548:AF605,MATCH($D606,$G$548:$G605,0)),INDEX(AF607:AF$610,MATCH($D606,$G607:$G$610,0)))","v":0.12739601696491862},{"$f":"IF($I606>$D606,INDEX(AG$548:AG605,MATCH($D606,$G$548:$G605,0)),INDEX(AG607:AG$610,MATCH($D606,$G607:$G$610,0)))","v":1},{"$f":"IF($I606>$D606,INDEX(AH$548:AH605,MATCH($D606,$G$548:$G605,0)),INDEX(AH607:AH$610,MATCH($D606,$G607:$G$610,0)))","v":0},{"$f":"IF($I606>$D606,INDEX(AI$548:AI605,MATCH($D606,$G$548:$G605,0)),INDEX(AI607:AI$610,MATCH($D606,$G607:$G$610,0)))","v":0},null,null,{"$f":"IF($I606>$D606,INDEX(AL$548:AL605,MATCH($D606,$G$548:$G605,0)),INDEX(AL607:AL$610,MATCH($D606,$G607:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I606>$D606,INDEX(AT$548:AT605,MATCH($D606,$G$548:$G605,0)),INDEX(AT607:AT$610,MATCH($D606,$G607:$G$610,0)))","v":70263},{"$f":"IF($I606>$D606,INDEX(AU$548:AU605,MATCH($D606,$G$548:$G605,0)),INDEX(AU607:AU$610,MATCH($D606,$G607:$G$610,0)))","v":1009},{"$f":"IF($I606>$D606,INDEX(AV$548:AV605,MATCH($D606,$G$548:$G605,0)),INDEX(AV607:AV$610,MATCH($D606,$G607:$G$610,0)))","v":0},{"$f":"IF($I606>$D606,INDEX(AW$548:AW605,MATCH($D606,$G$548:$G605,0)),INDEX(AW607:AW$610,MATCH($D606,$G607:$G$610,0)))","v":4},{"$f":"IF($I606>$D606,INDEX(AX$548:AX605,MATCH($D606,$G$548:$G605,0)),INDEX(AX607:AX$610,MATCH($D606,$G607:$G$610,0)))","v":35000},null,null,{"$f":"IF($I606>$D606,INDEX(BA$548:BA605,MATCH($D606,$G$548:$G605,0)),INDEX(BA607:BA$610,MATCH($D606,$G607:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I606>$D606,INDEX(BB$548:BB605,MATCH($D606,$G$548:$G605,0)),INDEX(BB607:BB$610,MATCH($D606,$G607:$G$610,0)))","v":1},0,12379.9827734188]
[null,null,19.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I607)),ABS($F$422:$F$484-I607),0))","v":14},0,0,0,19,19,{"$f":"IF($I607>$D607,INDEX(K$548:K606,MATCH($D607,$G$548:$G606,0)),INDEX(K608:K$610,MATCH($D607,$G608:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I607>$D607,INDEX(L$548:L606,MATCH($D607,$G$548:$G606,0)),INDEX(L608:L$610,MATCH($D607,$G608:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I607>$D607,INDEX(M$548:M606,MATCH($D607,$G$548:$G606,0)),INDEX(M608:M$610,MATCH($D607,$G608:$G$610,0)))","v":"Ml"},{"$f":"IF($I607>$D607,INDEX(N$548:N606,MATCH($D607,$G$548:$G606,0)),INDEX(N608:N$610,MATCH($D607,$G608:$G$610,0)))","v":"320 cdi aut."},{"$f":"IF($I607>$D607,INDEX(O$548:O606,MATCH($D607,$G$548:$G606,0)),INDEX(O608:O$610,MATCH($D607,$G608:$G$610,0)))","v":2007},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I607,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":6.3426168681623194},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I607,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":11490.247949569419},{"$f":"IF($I607>$D607,INDEX(V$548:V606,MATCH($D607,$G$548:$G606,0)),INDEX(V608:V$610,MATCH($D607,$G608:$G$610,0)))","v":446400},{"$f":"IF($I607>$D607,INDEX(W$548:W606,MATCH($D607,$G$548:$G606,0)),INDEX(W608:W$610,MATCH($D607,$G608:$G$610,0)))","v":56000},{"$f":"IF($I607>$D607,INDEX(X$548:X606,MATCH($D607,$G$548:$G606,0)),INDEX(X608:X$610,MATCH($D607,$G608:$G$610,0)))","v":274890},{"$f":"IF($I607>$D607,INDEX(Y$548:Y606,MATCH($D607,$G$548:$G606,0)),INDEX(Y608:Y$610,MATCH($D607,$G608:$G$610,0)))","v":12.9},{"$f":"IF($I607>$D607,INDEX(Z$548:Z606,MATCH($D607,$G$548:$G606,0)),INDEX(Z608:Z$610,MATCH($D607,$G608:$G$610,0)))","v":1665},0.13060441948199455,null,null,null,null,{"$f":"IF($I607>$D607,INDEX(AF$548:AF606,MATCH($D607,$G$548:$G606,0)),INDEX(AF608:AF$610,MATCH($D607,$G608:$G$610,0)))","v":0.11496867912147408},{"$f":"IF($I607>$D607,INDEX(AG$548:AG606,MATCH($D607,$G$548:$G606,0)),INDEX(AG608:AG$610,MATCH($D607,$G608:$G$610,0)))","v":1},{"$f":"IF($I607>$D607,INDEX(AH$548:AH606,MATCH($D607,$G$548:$G606,0)),INDEX(AH608:AH$610,MATCH($D607,$G608:$G$610,0)))","v":0},{"$f":"IF($I607>$D607,INDEX(AI$548:AI606,MATCH($D607,$G$548:$G606,0)),INDEX(AI608:AI$610,MATCH($D607,$G608:$G$610,0)))","v":0},null,null,{"$f":"IF($I607>$D607,INDEX(AL$548:AL606,MATCH($D607,$G$548:$G606,0)),INDEX(AL608:AL$610,MATCH($D607,$G608:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I607>$D607,INDEX(AT$548:AT606,MATCH($D607,$G$548:$G606,0)),INDEX(AT608:AT$610,MATCH($D607,$G608:$G$610,0)))","v":70263},{"$f":"IF($I607>$D607,INDEX(AU$548:AU606,MATCH($D607,$G$548:$G606,0)),INDEX(AU608:AU$610,MATCH($D607,$G608:$G$610,0)))","v":1009},{"$f":"IF($I607>$D607,INDEX(AV$548:AV606,MATCH($D607,$G$548:$G606,0)),INDEX(AV608:AV$610,MATCH($D607,$G608:$G$610,0)))","v":0},{"$f":"IF($I607>$D607,INDEX(AW$548:AW606,MATCH($D607,$G$548:$G606,0)),INDEX(AW608:AW$610,MATCH($D607,$G608:$G$610,0)))","v":4},{"$f":"IF($I607>$D607,INDEX(AX$548:AX606,MATCH($D607,$G$548:$G606,0)),INDEX(AX608:AX$610,MATCH($D607,$G608:$G$610,0)))","v":35000},null,null,{"$f":"IF($I607>$D607,INDEX(BA$548:BA606,MATCH($D607,$G$548:$G606,0)),INDEX(BA608:BA$610,MATCH($D607,$G608:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I607>$D607,INDEX(BB$548:BB606,MATCH($D607,$G$548:$G606,0)),INDEX(BB608:BB$610,MATCH($D607,$G608:$G$610,0)))","v":1},0,44969.877184352437]
[null,null,20.100000000000001,14.1,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I608)),ABS($F$422:$F$484-I608),0))","v":14},0,0,0,20,20,{"$f":"IF($I608>$D608,INDEX(K$548:K607,MATCH($D608,$G$548:$G607,0)),INDEX(K609:K$610,MATCH($D608,$G609:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I608>$D608,INDEX(L$548:L607,MATCH($D608,$G$548:$G607,0)),INDEX(L609:L$610,MATCH($D608,$G609:$G$610,0)))","v":"Mercedes-benz"},{"$f":"IF($I608>$D608,INDEX(M$548:M607,MATCH($D608,$G$548:$G607,0)),INDEX(M609:M$610,MATCH($D608,$G609:$G$610,0)))","v":"Sprinter"},{"$f":"IF($I608>$D608,INDEX(N$548:N607,MATCH($D608,$G$548:$G607,0)),INDEX(N609:N$610,MATCH($D608,$G609:$G$610,0)))","v":"315 cdi"},{"$f":"IF($I608>$D608,INDEX(O$548:O607,MATCH($D608,$G$548:$G607,0)),INDEX(O609:O$610,MATCH($D608,$G609:$G$610,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I608,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":4.6904570959896308},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I608,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":10984.677039788363},{"$f":"IF($I608>$D608,INDEX(V$548:V607,MATCH($D608,$G$548:$G607,0)),INDEX(V609:V$610,MATCH($D608,$G609:$G$610,0)))","v":240136},{"$f":"IF($I608>$D608,INDEX(W$548:W607,MATCH($D608,$G$548:$G607,0)),INDEX(W609:W$610,MATCH($D608,$G609:$G$610,0)))","v":56000},{"$f":"IF($I608>$D608,INDEX(X$548:X607,MATCH($D608,$G$548:$G607,0)),INDEX(X609:X$610,MATCH($D608,$G609:$G$610,0)))","v":274890},{"$f":"IF($I608>$D608,INDEX(Y$548:Y607,MATCH($D608,$G$548:$G607,0)),INDEX(Y609:Y$610,MATCH($D608,$G609:$G$610,0)))","v":12.9},{"$f":"IF($I608>$D608,INDEX(Z$548:Z607,MATCH($D608,$G$548:$G607,0)),INDEX(Z609:Z$610,MATCH($D608,$G609:$G$610,0)))","v":1665},0.11605545746040624,null,null,null,null,{"$f":"IF($I608>$D608,INDEX(AF$548:AF607,MATCH($D608,$G$548:$G607,0)),INDEX(AF609:AF$610,MATCH($D608,$G609:$G$610,0)))","v":0.10216149424331536},{"$f":"IF($I608>$D608,INDEX(AG$548:AG607,MATCH($D608,$G$548:$G607,0)),INDEX(AG609:AG$610,MATCH($D608,$G609:$G$610,0)))","v":1},{"$f":"IF($I608>$D608,INDEX(AH$548:AH607,MATCH($D608,$G$548:$G607,0)),INDEX(AH609:AH$610,MATCH($D608,$G609:$G$610,0)))","v":0},{"$f":"IF($I608>$D608,INDEX(AI$548:AI607,MATCH($D608,$G$548:$G607,0)),INDEX(AI609:AI$610,MATCH($D608,$G609:$G$610,0)))","v":0},null,null,{"$f":"IF($I608>$D608,INDEX(AL$548:AL607,MATCH($D608,$G$548:$G607,0)),INDEX(AL609:AL$610,MATCH($D608,$G609:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I608>$D608,INDEX(AT$548:AT607,MATCH($D608,$G$548:$G607,0)),INDEX(AT609:AT$610,MATCH($D608,$G609:$G$610,0)))","v":70263},{"$f":"IF($I608>$D608,INDEX(AU$548:AU607,MATCH($D608,$G$548:$G607,0)),INDEX(AU609:AU$610,MATCH($D608,$G609:$G$610,0)))","v":1009},{"$f":"IF($I608>$D608,INDEX(AV$548:AV607,MATCH($D608,$G$548:$G607,0)),INDEX(AV609:AV$610,MATCH($D608,$G609:$G$610,0)))","v":0},{"$f":"IF($I608>$D608,INDEX(AW$548:AW607,MATCH($D608,$G$548:$G607,0)),INDEX(AW609:AW$610,MATCH($D608,$G609:$G$610,0)))","v":4},{"$f":"IF($I608>$D608,INDEX(AX$548:AX607,MATCH($D608,$G$548:$G607,0)),INDEX(AX609:AX$610,MATCH($D608,$G609:$G$610,0)))","v":35000},null,null,{"$f":"IF($I608>$D608,INDEX(BA$548:BA607,MATCH($D608,$G$548:$G607,0)),INDEX(BA609:BA$610,MATCH($D608,$G609:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I608>$D608,INDEX(BB$548:BB607,MATCH($D608,$G$548:$G607,0)),INDEX(BB609:BB$610,MATCH($D608,$G609:$G$610,0)))","v":1},0,24191.053825138119]
[null,null,20.2,14.2,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I609)),ABS($F$422:$F$484-I609),0))","v":14},0,0,0,20,20,{"$f":"IF($I609>$D609,INDEX(K$548:K608,MATCH($D609,$G$548:$G608,0)),INDEX(K610:K$610,MATCH($D609,$G610:$G$610,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I609>$D609,INDEX(L$548:L608,MATCH($D609,$G$548:$G608,0)),INDEX(L610:L$610,MATCH($D609,$G610:$G$610,0)))","v":"Volkswagen"},{"$f":"IF($I609>$D609,INDEX(M$548:M608,MATCH($D609,$G$548:$G608,0)),INDEX(M610:M$610,MATCH($D609,$G610:$G$610,0)))","v":"Transport.kassevogn"},{"$f":"IF($I609>$D609,INDEX(N$548:N608,MATCH($D609,$G$548:$G608,0)),INDEX(N610:N$610,MATCH($D609,$G610:$G$610,0)))","v":"2,5 tdi"},{"$f":"IF($I609>$D609,INDEX(O$548:O608,MATCH($D609,$G$548:$G608,0)),INDEX(O610:O$610,MATCH($D609,$G610:$G$610,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I609,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":4.6904570959896308},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I609,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":10984.677039788363},{"$f":"IF($I609>$D609,INDEX(V$548:V608,MATCH($D609,$G$548:$G608,0)),INDEX(V610:V$610,MATCH($D609,$G610:$G$610,0)))","v":122891.69230769231},{"$f":"IF($I609>$D609,INDEX(W$548:W608,MATCH($D609,$G$548:$G608,0)),INDEX(W610:W$610,MATCH($D609,$G610:$G$610,0)))","v":31404.38461538461},{"$f":"IF($I609>$D609,INDEX(X$548:X608,MATCH($D609,$G$548:$G608,0)),INDEX(X610:X$610,MATCH($D609,$G610:$G$610,0)))","v":274890},{"$f":"IF($I609>$D609,INDEX(Y$548:Y608,MATCH($D609,$G$548:$G608,0)),INDEX(Y610:Y$610,MATCH($D609,$G610:$G$610,0)))","v":12.9},{"$f":"IF($I609>$D609,INDEX(Z$548:Z608,MATCH($D609,$G$548:$G608,0)),INDEX(Z610:Z$610,MATCH($D609,$G610:$G$610,0)))","v":1665},0.14472187527214753,null,null,null,null,{"$f":"IF($I609>$D609,INDEX(AF$548:AF608,MATCH($D609,$G$548:$G608,0)),INDEX(AF610:AF$610,MATCH($D609,$G610:$G$610,0)))","v":0.12739601696491862},{"$f":"IF($I609>$D609,INDEX(AG$548:AG608,MATCH($D609,$G$548:$G608,0)),INDEX(AG610:AG$610,MATCH($D609,$G610:$G$610,0)))","v":1},{"$f":"IF($I609>$D609,INDEX(AH$548:AH608,MATCH($D609,$G$548:$G608,0)),INDEX(AH610:AH$610,MATCH($D609,$G610:$G$610,0)))","v":0},{"$f":"IF($I609>$D609,INDEX(AI$548:AI608,MATCH($D609,$G$548:$G608,0)),INDEX(AI610:AI$610,MATCH($D609,$G610:$G$610,0)))","v":0},null,null,{"$f":"IF($I609>$D609,INDEX(AL$548:AL608,MATCH($D609,$G$548:$G608,0)),INDEX(AL610:AL$610,MATCH($D609,$G610:$G$610,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I609>$D609,INDEX(AT$548:AT608,MATCH($D609,$G$548:$G608,0)),INDEX(AT610:AT$610,MATCH($D609,$G610:$G$610,0)))","v":70263},{"$f":"IF($I609>$D609,INDEX(AU$548:AU608,MATCH($D609,$G$548:$G608,0)),INDEX(AU610:AU$610,MATCH($D609,$G610:$G$610,0)))","v":1009},{"$f":"IF($I609>$D609,INDEX(AV$548:AV608,MATCH($D609,$G$548:$G608,0)),INDEX(AV610:AV$610,MATCH($D609,$G610:$G$610,0)))","v":0},{"$f":"IF($I609>$D609,INDEX(AW$548:AW608,MATCH($D609,$G$548:$G608,0)),INDEX(AW610:AW$610,MATCH($D609,$G610:$G$610,0)))","v":4},{"$f":"IF($I609>$D609,INDEX(AX$548:AX608,MATCH($D609,$G$548:$G608,0)),INDEX(AX610:AX$610,MATCH($D609,$G610:$G$610,0)))","v":35000},null,null,{"$f":"IF($I609>$D609,INDEX(BA$548:BA608,MATCH($D609,$G$548:$G608,0)),INDEX(BA610:BA$610,MATCH($D609,$G610:$G$610,0)))","v":1.1359999999999999},{"$f":"IF($I609>$D609,INDEX(BB$548:BB608,MATCH($D609,$G$548:$G608,0)),INDEX(BB610:BB$610,MATCH($D609,$G610:$G$610,0)))","v":1},0,12379.9827734188]
[null,null,20.3,14.3,{"$f":"INDEX($F$422:$F$484,MATCH(MIN(ABS($F$422:$F$484-I610)),ABS($F$422:$F$484-I610),0))","v":14},0,0,0,20,20,{"$f":"IF($I610>$D610,INDEX(K$548:K609,MATCH($D610,$G$548:$G609,0)),INDEX(I$610:I611,MATCH($D610,$F$610:$F611,0)))","v":"Stor varebil, diesel"},{"$f":"IF($I610>$D610,INDEX(L$548:L609,MATCH($D610,$G$548:$G609,0)),INDEX(K$610:K611,MATCH($D610,$F$610:$F611,0)))","v":"Mercedes-benz"},{"$f":"IF($I610>$D610,INDEX(M$548:M609,MATCH($D610,$G$548:$G609,0)),INDEX(L$610:L611,MATCH($D610,$F$610:$F611,0)))","v":"Ml"},{"$f":"IF($I610>$D610,INDEX(N$548:N609,MATCH($D610,$G$548:$G609,0)),INDEX(M$610:M611,MATCH($D610,$F$610:$F611,0)))","v":"320 cdi aut."},{"$f":"IF($I610>$D610,INDEX(O$548:O609,MATCH($D610,$G$548:$G609,0)),INDEX(N$610:N611,MATCH($D610,$F$610:$F611,0)))","v":2007},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$O$53:$O$73,MATCH('Varebiler - Diesel'!I610,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":4.6904570959896308},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$I$53:$I$73,MATCH('Varebiler - Diesel'!I610,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":10984.677039788363},{"$f":"IF($I610>$D610,INDEX(V$548:V609,MATCH($D610,$G$548:$G609,0)),INDEX(R$610:R611,MATCH($D610,$F$610:$F611,0)))","v":446400},{"$f":"IF($I610>$D610,INDEX(W$548:W609,MATCH($D610,$G$548:$G609,0)),INDEX(S$610:S611,MATCH($D610,$F$610:$F611,0)))","v":56000},{"$f":"IF($I610>$D610,INDEX(X$548:X609,MATCH($D610,$G$548:$G609,0)),INDEX(T$610:T611,MATCH($D610,$F$610:$F611,0)))","v":274890},{"$f":"IF($I610>$D610,INDEX(Y$548:Y609,MATCH($D610,$G$548:$G609,0)),INDEX(U$610:U611,MATCH($D610,$F$610:$F611,0)))","v":12.9},{"$f":"IF($I610>$D610,INDEX(Z$548:Z609,MATCH($D610,$G$548:$G609,0)),INDEX(V$610:V611,MATCH($D610,$F$610:$F611,0)))","v":1665},0.13060441948199455,null,null,null,null,{"$f":"IF($I610>$D610,INDEX(AF$548:AF609,MATCH($D610,$G$548:$G609,0)),INDEX(Z$610:Z611,MATCH($D610,$F$610:$F611,0)))","v":0.11496867912147408},{"$f":"IF($I610>$D610,INDEX(AG$548:AG609,MATCH($D610,$G$548:$G609,0)),INDEX(AA$610:AA611,MATCH($D610,$F$610:$F611,0)))","v":1},{"$f":"IF($I610>$D610,INDEX(AH$548:AH609,MATCH($D610,$G$548:$G609,0)),INDEX(AB$610:AB611,MATCH($D610,$F$610:$F611,0)))","v":0},{"$f":"IF($I610>$D610,INDEX(AI$548:AI609,MATCH($D610,$G$548:$G609,0)),INDEX(AC$610:AC611,MATCH($D610,$F$610:$F611,0)))","v":0},null,null,{"$f":"IF($I610>$D610,INDEX(AL$548:AL609,MATCH($D610,$G$548:$G609,0)),INDEX(AF$610:AF611,MATCH($D610,$F$610:$F611,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I610>$D610,INDEX(AT$548:AT609,MATCH($D610,$G$548:$G609,0)),INDEX(AN$610:AN611,MATCH($D610,$F$610:$F611,0)))","v":70263},{"$f":"IF($I610>$D610,INDEX(AU$548:AU609,MATCH($D610,$G$548:$G609,0)),INDEX(AO$610:AO611,MATCH($D610,$F$610:$F611,0)))","v":1009},{"$f":"IF($I610>$D610,INDEX(AV$548:AV609,MATCH($D610,$G$548:$G609,0)),INDEX(AP$610:AP611,MATCH($D610,$F$610:$F611,0)))","v":0},{"$f":"IF($I610>$D610,INDEX(AW$548:AW609,MATCH($D610,$G$548:$G609,0)),INDEX(AQ$610:AQ611,MATCH($D610,$F$610:$F611,0)))","v":4},{"$f":"IF($I610>$D610,INDEX(AX$548:AX609,MATCH($D610,$G$548:$G609,0)),INDEX(AR$610:AR611,MATCH($D610,$F$610:$F611,0)))","v":35000},null,null,{"$f":"IF($I610>$D610,INDEX(BA$548:BA609,MATCH($D610,$G$548:$G609,0)),INDEX(#REF!,MATCH($D610,$F$610:$F611,0)))","v":1.1359999999999999},{"$f":"IF($I610>$D610,INDEX(BB$548:BB609,MATCH($D610,$G$548:$G609,0)),INDEX(#REF!,MATCH($D610,$F$610:$F611,0)))","v":1},0,44969.877184352437]
[null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[null,null,null,null,null,null,null,null,null,null,"Note: De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I de følgende to tabeller er de faste omkostninger først opgjort for et helt år, siden per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. "]
[null,null,null,null,null,null,null,null,null,null,"Note: De variable omkostninger omfatter en del af afskrivningerne, brændstofforbrug, olie, dæk og del af reparationer. I de følgende to tabeller er de variable omkostninger først opgjort for et helt år, siden per kørt km.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ464*U464","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Note: Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]

{"sheet":"Varebiler - El","index":13,"n_rows":618,"n_cols":83,"rows_kept":618,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,"Varebiler - El"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Variable og faste kørselsomkostninger for sammenvægtet køretøjskategori, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,null,null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,null,null,null,"Varebil","Elektricitet",{"$f":"SUMPRODUCT(L21:L23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0.32671100960671529},{"$f":"SUM($M$21:$M$23)","v":12.821113960906619},{"$f":"NAF*O11","v":1.3316778773375852},{"$f":"SUM(P11,S11)","v":1.0403733416699885},{"$f":"SUMPRODUCT(P21:P23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0.29338648662683042},{"$f":"SUMPRODUCT(Q21:Q23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0},{"$f":"SUMPRODUCT(R21:R23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0.29338648662683042},{"$f":"SUM(T11:X11)","v":0.74698685504315809},{"$f":"SUMPRODUCT(T21:T23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0.43120377727653458},{"$f":"SUMPRODUCT(U21:U23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0.20331094653413781},{"$f":"SUMPRODUCT(V21:V23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0},{"$f":"SUMPRODUCT(W21:W23,$M$21:$M$23)/SUM($M$21:$M$23)","v":7.9428571428571446E-2},{"$f":"SUMPRODUCT(X21:X23,$M$21:$M$23)/SUM($M$21:$M$23)","v":3.3043559803914303E-2},{"$f":"NAF*Z11","v":429.19152888744981},{"$f":"SUM(AA11,AD11)","v":335.30588194332017},{"$f":"SUMPRODUCT(AA21:AA23,$M$21:$M$23)/SUM($M$21:$M$23)","v":13.639690811533768},{"$f":"SUMPRODUCT(AB21:AB23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0},{"$f":"SUMPRODUCT(AC21:AC23,$M$21:$M$23)/SUM($M$21:$M$23)","v":13.639690811533768},{"$f":"SUM(AE11:AH11)","v":321.66619113178638},{"$f":"SUMPRODUCT(AE21:AE23,$M$21:$M$23)/SUM($M$21:$M$23)","v":18.159093204727444},{"$f":"SUMPRODUCT(AF21:AF23,$M$21:$M$23)/SUM($M$21:$M$23)","v":260.82},{"$f":"SUMPRODUCT(AG21:AG23,$M$21:$M$23)/SUM($M$21:$M$23)","v":0.48709792705893201},{"$f":"SUMPRODUCT(AH21:AH23,$M$21:$M$23)/SUM($M$21:$M$23)","v":42.2}]
[null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,null,null,"Størrelse ","Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,null,null,"Lille","Varebil","Elektricitet",{"$f":"SUMPRODUCT($P$33:$P$95,N33:N95)/SUM($P$33:$P$95)","v":0.25766608722354611},{"$f":"O75","v":0},{"$f":"NAF*O21","v":0.96725360974429309},{"$f":"SUM(P21,S21)","v":0.75566688261272896},{"$f":"SUM(Q21:R21)","v":0.23138414632674439},{"$f":"SUMPRODUCT($P$33:$P$95,T33:T95)/SUM($P$33:$P$95)","v":0},{"$f":"SUMPRODUCT($P$33:$P$95,U33:U95)/SUM($P$33:$P$95)","v":0.23138414632674439},{"$f":"SUM(T21:X21)","v":0.52428273628598454},{"$f":"SUMPRODUCT($P$33:$P$95,W33:W95)/SUM($P$33:$P$95)","v":0.23905176431401051},{"$f":"SUMPRODUCT($P$33:$P$95,X33:X95)/SUM($P$33:$P$95)","v":0.16034456918433188},{"$f":"SUMPRODUCT($P$33:$P$95,Y33:Y95)/SUM($P$33:$P$95)","v":0},{"$f":"SUMPRODUCT($P$33:$P$95,Z33:Z95)/SUM($P$33:$P$95)","v":7.9428571428571432E-2},{"$f":"SUMPRODUCT($P$33:$P$95,AA33:AA95)/SUM($P$33:$P$95)","v":4.5457831359070784E-2},{"$f":"NAF*Z21","v":419.23704946473998},{"$f":"SUM(AA21,AD21)","v":327.52894489432811},{"$f":"SUM(AB21:AC21)","v":12.74474474474475},{"$f":"SUMPRODUCT($P$33:$P$95,AE33:AE95)/SUM($P$33:$P$95)","v":0},{"$f":"SUMPRODUCT($P$33:$P$95,AF33:AF95)/SUM($P$33:$P$95)","v":12.74474474474475},{"$f":"SUM(AE21:AH21)","v":314.78420014958334},{"$f":"SUMPRODUCT($P$33:$P$95,AH33:AH95)/SUM($P$33:$P$95)","v":11.378444610649678},{"$f":"SUMPRODUCT($P$33:$P$95,AI33:AI95)/SUM($P$33:$P$95)","v":260.82000000000005},{"$f":"SUMPRODUCT($P$33:$P$95,AJ33:AJ95)/SUM($P$33:$P$95)","v":0.38575553893358655},{"$f":"SUMPRODUCT($P$33:$P$95,AK33:AK95)/SUM($P$33:$P$95)","v":42.199999999999989}]
[null,null,null,null,null,null,null,null,"Mellem","Varebil","Elektricitet",{"$f":"SUMPRODUCT($P$96:$P$158,N96:N158)/SUM($P$96:$P$158)","v":0.30338103818256235},{"$f":"O96","v":8.2447455804459935},{"$f":"NAF*O22","v":1.2411211770054589},{"$f":"SUM(P22,S22)","v":0.9696259195355148},{"$f":"SUM(Q22:R22)","v":0.27243617228794109},{"$f":"SUMPRODUCT($P$96:$P$158,T96:T158)/SUM($P$96:$P$158)","v":0},{"$f":"SUMPRODUCT($P$96:$P$158,U96:U158)/SUM($P$96:$P$158)","v":0.27243617228794109},{"$f":"SUM(T22:X22)","v":0.69718974724757365},{"$f":"SUMPRODUCT($P$96:$P$158,W96:W158)/SUM($P$96:$P$158)","v":0.40299885104001282},{"$f":"SUMPRODUCT($P$96:$P$158,X96:X158)/SUM($P$96:$P$158)","v":0.18879279920090686},{"$f":"SUMPRODUCT($P$96:$P$158,Y96:Y158)/SUM($P$96:$P$158)","v":0},{"$f":"SUMPRODUCT($P$96:$P$158,Z96:Z158)/SUM($P$96:$P$158)","v":7.9428571428571418E-2},{"$f":"SUMPRODUCT($P$96:$P$158,AA96:AA158)/SUM($P$96:$P$158)","v":2.5969525578082516E-2},{"$f":"NAF*Z22","v":425.97333646961641},{"$f":"SUM(AA22,AD22)","v":332.79166911688782},{"$f":"SUM(AB22:AC22)","v":13.729729729729733},{"$f":"SUMPRODUCT($P$96:$P$158,AE96:AE158)/SUM($P$96:$P$158)","v":0},{"$f":"SUMPRODUCT($P$96:$P$158,AF96:AF158)/SUM($P$96:$P$158)","v":13.729729729729733},{"$f":"SUM(AE22:AH22)","v":319.06193938715808},{"$f":"SUMPRODUCT($P$96:$P$158,AH96:AH158)/SUM($P$96:$P$158)","v":15.548166642186979},{"$f":"SUMPRODUCT($P$96:$P$158,AI96:AI158)/SUM($P$96:$P$158)","v":260.82000000000005},{"$f":"SUMPRODUCT($P$96:$P$158,AJ96:AJ158)/SUM($P$96:$P$158)","v":0.49377274497106982},{"$f":"SUMPRODUCT($P$96:$P$158,AK96:AK158)/SUM($P$96:$P$158)","v":42.2}]
[null,null,null,null,null,null,null,null,"Stor","Varebil","Elektricitet",{"$f":"SUMPRODUCT($P$159:$P$221,N159:N221)/SUM($P$159:$P$221)","v":0.3687420837685938},{"$f":"O159","v":4.5763683804606252},{"$f":"NAF*O23","v":1.4948240431993298},{"$f":"SUM(P23,S23)","v":1.1678312837494764},{"$f":"SUM(Q23:R23)","v":0.33113039122419718},{"$f":"SUMPRODUCT($P$159:$P$221,T159:T221)/SUM($P$159:$P$221)","v":0},{"$f":"SUMPRODUCT($P$159:$P$221,U159:U221)/SUM($P$159:$P$221)","v":0.33113039122419718},{"$f":"SUM(T23:X23)","v":0.83670089252527913},{"$f":"SUMPRODUCT($P$159:$P$221,W159:W221)/SUM($P$159:$P$221)","v":0.48201752774475243},{"$f":"SUMPRODUCT($P$159:$P$221,X159:X221)/SUM($P$159:$P$221)","v":0.22946671484443967},{"$f":"SUMPRODUCT($P$159:$P$221,Y159:Y221)/SUM($P$159:$P$221)","v":0},{"$f":"SUMPRODUCT($P$159:$P$221,Z159:Z221)/SUM($P$159:$P$221)","v":7.9428571428571459E-2},{"$f":"SUMPRODUCT($P$159:$P$221,AA159:AA221)/SUM($P$159:$P$221)","v":4.5788078507515678E-2},{"$f":"NAF*Z23","v":434.98939643396187},{"$f":"SUM(AA23,AD23)","v":339.83546596403272},{"$f":"SUM(AB23:AC23)","v":13.477477477477478},{"$f":"SUMPRODUCT($P$159:$P$221,AE159:AE221)/SUM($P$159:$P$221)","v":0},{"$f":"SUMPRODUCT($P$159:$P$221,AF159:AF221)/SUM($P$159:$P$221)","v":13.477477477477478},{"$f":"SUM(AE23:AH23)","v":326.35798848655526},{"$f":"SUMPRODUCT($P$159:$P$221,AH159:AH221)/SUM($P$159:$P$221)","v":22.862915853551851},{"$f":"SUMPRODUCT($P$159:$P$221,AI159:AI221)/SUM($P$159:$P$221)","v":260.82},{"$f":"SUMPRODUCT($P$159:$P$221,AJ159:AJ221)/SUM($P$159:$P$221)","v":0.47507263300342134},{"$f":"SUMPRODUCT($P$159:$P$221,AK159:AK221)/SUM($P$159:$P$221)","v":42.199999999999996}]
[null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Årlige variable og faste kørselsomkostninger for konkrete køretøjer, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,null,"Alder","Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,null,0,{"$f":"J227","v":"Lille varebil, el"},{"$f":"K227","v":"NISSAN"},{"$f":"L227","v":"e-NV200"},{"$f":"M227","v":"Van Aut."},{"$f":"N227","v":2021},{"$f":"Z227","v":0.29355799086905465},{"$f":"P227","v":18.587723837159732},{"$f":"S227","v":9.6116397860228173E-2},{"$f":"NAF*R33","v":1.0920737588334484},{"$f":"SUM(S33,V33)","v":0.85318262408863155},{"$f":"SUM(T33:U33)","v":0.2636150758004111},{"$f":"IFERROR((V227*(1-AJ227)/W227),0)","v":0},{"$f":"$Z227*AB227","v":0.2636150758004111},{"$f":"SUM(W33:AA33)","v":0.58956754828822044},{"$f":"IFERROR((U227*(1-AJ227)/W227),0)","v":0.291380095879198},{"$f":"$Z227*AA227","v":0.18267995638742787},{"$f":"IFERROR(AF227/T227,0)","v":0},{"$f":"AT227*(1-AU227)*AV227/AW227","v":7.9428571428571432E-2},{"$f":"AQ227*AR227","v":3.6078924593023247E-2},{"$f":"NAF*AC33","v":420.20867988304639},{"$f":"SUM(AD33,AG33)","v":328.28803115862996},{"$f":"SUM(AE33:AF33)","v":13.72972972972973},{"$f":"(-PMT(Lånerente,X227,V227)-(V227*(1-$AL$227)/X227))/Y227","v":0},{"$f":"SUM(AN227:AP227)/Y227","v":13.72972972972973},{"$f":"SUM(AH33:AK33)","v":314.55830142890022},{"$f":"(-PMT(Lånerente,X227,U227)-(U227*(1-$AL$227)/X227))/Y227","v":11.293537124526411},{"$f":"AK227","v":260.82},{"$f":"T227*AQ227*(1-AR227)/Y227","v":0.24476430437380228},{"$f":"AS227/Y227","v":42.2}]
[null,null,null,null,null,null,null,0,{"$f":"J228","v":"Lille varebil, el"},{"$f":"K228","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,{"$f":"Z228","v":0.27542313429027138},{"$f":"P228","v":0},9.6116397860228173E-2,{"$f":"NAF*R34","v":1.0933211123416982},{"$f":"SUM(S34,V34)","v":0.85415711901695168},{"$f":"SUM(T34:U34)","v":0.2473299745926637},0,{"$f":"$Z228*AB228","v":0.2473299745926637},{"$f":"SUM(W34:AA34)","v":0.60682714442428798},0.31992494028630347,{"$f":"$Z228*AA228","v":0.17139470811638988},{"$f":"IFERROR(AF228/T228,0)","v":0},{"$f":"AT228*(1-AU228)*AV228/AW228","v":7.9428571428571432E-2},3.6078924593023247E-2,{"$f":"NAF*AC34","v":421.62482497555015},{"$f":"SUM(AD34,AG34)","v":329.39439451214855},{"$f":"SUM(AE34:AF34)","v":13.72972972972973},0,{"$f":"SUM(AN228:AP228)/Y228","v":13.72972972972973},{"$f":"SUM(AH34:AK34)","v":315.66466478241881},12.399900478045,{"$f":"AK228","v":260.82},{"$f":"T228*AQ228*(1-AR228)/Y228","v":0.24476430437380228},{"$f":"AS228/Y228","v":42.2}]
[null,null,null,null,null,null,null,0,"Lille varebil, el",{"$f":"K229","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P229","v":0},9.6116397860228173E-2,0.88970390116681108,0.69508117278657111,0.18320738858715829,0,0.18320738858715829,0.51187378419941287,0.26940724512864056,0.12695904304917768,0,7.9428571428571432E-2,3.6078924593023247E-2,415.33623719491351,324.48143530852616,10.774774774774775,0,10.774774774774775,313.7066605337514,10.441896229377628,260.82,0.24476430437380228,42.2]
[null,null,null,null,null,null,null,1,"Lille varebil, el",{"$f":"K230","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P230","v":0},6.7891316283820419E-2,1.0712503310961088,0.83691432116883491,0.2636150758004111,0,0.2636150758004111,0.5732992453684238,0.26950773162419683,{"$f":"$Z230*AA230","v":0.18267995638742787},0,7.9428571428571432E-2,4.1682985928227743E-2,420.27230176157479,328.3377357512303,13.72972972972973,0,13.72972972972973,314.60800602150056,11.293537124526411,260.82,0.29446889697413581,42.2]
[null,null,null,null,null,null,null,1,"Lille varebil, el",{"$f":"K231","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P231","v":0},6.7891316283820419E-2,1.0697550149730781,0.83574610544771732,0.2473299745926637,0,0.2473299745926637,0.58841613085505362,0.29590986538186459,0.17139470811638988,0,7.9428571428571432E-2,4.1682985928227743E-2,421.68844685407856,329.44409910474889,13.72972972972973,0,13.72972972972973,315.71436937501915,12.399900478045,260.82,0.29446889697413581,42.2]
[null,null,null,null,null,null,null,1,"Lille varebil, el",{"$f":"K232","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P232","v":0},6.7891316283820419E-2,0.87099168726573284,0.68046225567635377,0.18320738858715829,0,0.18320738858715829,0.49725486708919542,0.24918426668321855,{"$f":"$Z232*AA232","v":0.12695904304917768},0,7.9428571428571432E-2,4.1682985928227743E-2,415.39985907344192,324.53113990112649,10.774774774774775,0,10.774774774774775,313.75636512635174,10.441896229377628,260.82,0.29446889697413581,42.2]
[null,null,null,null,null,null,null,2,"Lille varebil, el",{"$f":"K233","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P233","v":0},4.701314176408259E-2,1.0499135297417039,0.82024494511070611,0.2636150758004111,0,0.2636150758004111,0.55662986931029501,0.2476353673691955,0.18267995638742787,0,7.9428571428571432E-2,4.688597412510024E-2,420.33680356557403,328.38812778560469,13.72972972972973,0,13.72972972972973,314.65839805587495,11.293537124526411,260.82,0.34486093134851031,42.2]
[null,null,null,null,null,null,null,2,"Lille varebil, el",{"$f":"K234","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P234","v":0},4.701314176408259E-2,1.0456755439873928,0.8169340187401507,0.2473299745926637,0,0.2473299745926637,0.569604044147487,0.27189479047742554,0.17139470811638988,0,7.9428571428571432E-2,4.688597412510024E-2,421.7529486580778,329.49449113912328,13.72972972972973,0,13.72972972972973,315.76476140939354,12.399900478045,260.82,0.34486093134851031,42.2]
[null,null,null,null,null,null,null,2,"Lille varebil, el",{"$f":"K235","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P235","v":0},4.701314176408259E-2,0.85176609974758921,0.66544226542780405,0.18320738858715829,0,0.18320738858715829,0.48223487684064575,0.22896128823779643,0.12695904304917768,0,7.9428571428571432E-2,4.688597412510024E-2,415.46436087744115,324.58153193550089,10.774774774774775,0,10.774774774774775,313.80675716072614,10.441896229377628,260.82,0.34486093134851031,42.2]
[null,null,null,null,null,null,null,3,"Lille varebil, el",{"$f":"K236","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P236","v":0},3.7698300984038799E-2,1.0280633547702343,0.8031744959142455,0.2636150758004111,0,0.2636150758004111,0.5395594201138344,0.22576300311419434,0.18267995638742787,0,7.9428571428571432E-2,5.1687889183640742E-2,420.40203150499491,328.43908711327725,13.72972972972973,0,13.72972972972973,314.70935738354751,11.293537124526411,260.82,0.3958202590210706,42.2]
[null,null,null,null,null,null,null,3,"Lille varebil, el",{"$f":"K237","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P237","v":0},3.7698300984038799E-2,1.0210826993846429,0.79772085889425226,0.2473299745926637,0,0.2473299745926637,0.55039088430158856,0.24787971557298655,0.17139470811638988,0,7.9428571428571432E-2,5.1687889183640742E-2,421.81817659749868,329.54545046679584,13.72972972972973,0,13.72972972972973,315.8157207370661,12.399900478045,260.82,0.3958202590210706,42.2]
[null,null,null,null,null,null,null,3,"Lille varebil, el",{"$f":"K238","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P238","v":0},3.7698300984038799E-2,0.83202713861238098,0.65002120204092262,0.18320738858715829,0,0.18320738858715829,0.46681381345376427,0.20873830979237443,0.12695904304917768,0,7.9428571428571432E-2,5.1687889183640742E-2,415.52958881686203,324.63249126317345,10.774774774774775,0,10.774774774774775,313.85771648839869,10.441896229377628,260.82,0.3958202590210706,42.2]
[null,null,null,null,null,null,null,4,"Lille varebil, el",{"$f":"K239","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P239","v":0},1.2147569287030213E-2,1.0056998061816995,0.78570297357945273,0.2636150758004111,0,0.2636150758004111,0.52208789777904163,0.20389063885919306,0.18267995638742787,0,7.9428571428571432E-2,5.6088731103849238E-2,420.46783998483397,328.49049998815156,13.72972972972973,0,13.72972972972973,314.76077025842181,11.293537124526411,260.82,0.44723313389540964,42.2]
[null,null,null,null,null,null,null,4,"Lille varebil, el",{"$f":"K240","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P240","v":0},1.2147569287030213E-2,0.99597648116482806,0.77810662591002189,0.2473299745926637,0,0.2473299745926637,0.53077665131735818,0.22386464066854761,0.17139470811638988,0,7.9428571428571432E-2,5.6088731103849238E-2,421.8839850773378,329.59686334167014,13.72972972972973,0,13.72972972972973,315.8671336119404,12.399900478045,260.82,0.44723313389540964,42.2]
[null,null,null,null,null,null,null,4,"Lille varebil, el",{"$f":"K241","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P241","v":0},1.2147569287030213E-2,0.81177480386010759,0.63419906551570904,0.18320738858715829,0,0.18320738858715829,0.45099167692855069,0.18851533134695234,0.12695904304917768,0,7.9428571428571432E-2,5.6088731103849238E-2,415.59539729670115,324.68390413804775,10.774774774774775,0,10.774774774774775,313.909129363273,10.441896229377628,260.82,0.44723313389540964,42.2]
[null,null,null,null,null,null,null,5,"Lille varebil, el",{"$f":"K242","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P242","v":0},1.1046615902174112E-2,0.97875071583086337,0.76464899674286202,0.2636150758004111,0,0.2636150758004111,0.50103392094245092,0.18201827460419187,0.18267995638742787,0,7.9428571428571432E-2,5.6907118522259728E-2,420.56251705322398,328.56446644783125,13.72972972972973,0,13.72972972972973,314.83473671810151,11.293537124526411,260.82,0.52119959357511225,42.2]
[null,null,null,null,null,null,null,5,"Lille varebil, el",{"$f":"K243","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P243","v":0},1.1046615902174112E-2,0.96628472118271169,0.75490993842399345,0.2473299745926637,0,0.2473299745926637,0.50757996383132975,0.1998495657641087,0.17139470811638988,0,7.9428571428571432E-2,5.6907118522259728E-2,421.97866214572781,329.67082980134984,13.72972972972973,0,13.72972972972973,315.9411000716201,12.399900478045,260.82,0.52119959357511225,42.2]
[null,null,null,null,null,null,null,5,"Lille varebil, el",{"$f":"K244","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P244","v":0},1.1046615902174112E-2,0.78693692734553278,0.61479447448869751,0.18320738858715829,0,0.18320738858715829,0.43158708590153916,0.16829235290153033,0.12695904304917768,0,7.9428571428571432E-2,5.6907118522259728E-2,415.69007436509116,324.75787059772745,10.774774774774775,0,10.774774774774775,313.98309582295269,10.441896229377628,260.82,0.52119959357511225,42.2]
[null,null,null,null,null,null,null,6,"Lille varebil, el",{"$f":"K245","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P245","v":0},2.8333944508931189E-2,0.95049444100739233,0.74257378203702529,0.2636150758004111,0,0.2636150758004111,0.47895870623661418,0.16014591034919057,0.18267995638742787,0,7.9428571428571432E-2,5.6704268071424369E-2,420.6616753179797,328.64193384217162,13.72972972972973,0,13.72972972972973,314.91220411244188,11.293537124526411,260.82,0.59866698791545725,42.2]
[null,null,null,null,null,null,null,6,"Lille varebil, el",{"$f":"K246","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P246","v":0},2.8333944508931189E-2,0.93528577672796032,0.730692013068719,0.2473299745926637,0,0.2473299745926637,0.4833620384760553,0.17583449085966965,0.17139470811638988,0,7.9428571428571432E-2,5.6704268071424369E-2,422.07782041048347,329.74829719569021,13.72972972972973,0,13.72972972972973,316.01856746596047,12.399900478045,260.82,0.59866698791545725,42.2]
[null,null,null,null,null,null,null,6,"Lille varebil, el",{"$f":"K247","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P247","v":0},2.8333944508931189E-2,0.76079186635832319,0.59436864559243996,0.18320738858715829,0,0.18320738858715829,0.41116125700528161,0.14806937445610818,0.12695904304917768,0,7.9428571428571432E-2,5.6704268071424369E-2,415.78923262984682,324.83533799206782,10.774774774774775,0,10.774774774774775,314.06056321729307,10.441896229377628,260.82,0.59866698791545725,42.2]
[null,null,null,null,null,null,null,7,"Lille varebil, el",{"$f":"K248","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P248","v":0},6.5787750005844962E-3,0.92093098171128673,0.71947732946194276,0.2636150758004111,0,0.2636150758004111,0.45586225366153171,0.13827354609418929,0.18267995638742787,0,7.9428571428571432E-2,5.5480179751343173E-2,420.76487545350034,328.72255894804715,13.72972972972973,0,13.72972972972973,314.99282921831741,11.293537124526411,260.82,0.67929209379097766,42.2]
[null,null,null,null,null,null,null,7,"Lille varebil, el",{"$f":"K249","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P249","v":0},6.5787750005844962E-3,0.90297964780057471,0.70545284984419898,0.2473299745926637,0,0.2473299745926637,0.45812287525153522,0.15181941595523074,0.17139470811638988,0,7.9428571428571432E-2,5.5480179751343173E-2,422.18102054600416,329.82892230156574,13.72972972972973,0,13.72972972972973,316.099192571836,12.399900478045,260.82,0.67929209379097766,42.2]
[null,null,null,null,null,null,null,7,"Lille varebil, el",{"$f":"K250","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P250","v":0},6.5787750005844962E-3,0.73333962089847893,0.57292157882693662,0.18320738858715829,0,0.18320738858715829,0.38971419023977832,0.12784639601068609,0.12695904304917768,0,7.9428571428571432E-2,5.5480179751343173E-2,415.89243276536752,324.91596309794335,10.774774774774775,0,10.774774774774775,314.14118832316859,10.441896229377628,260.82,0.67929209379097766,42.2]
[null,null,null,null,null,null,null,8,"Lille varebil, el",{"$f":"K251","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P251","v":0},9.1636355053596047E-3,0.8900603379425468,0.69535963901761466,0.2636150758004111,0,0.2636150758004111,0.43174456321720356,0.11640118183918809,0.18267995638742787,0,7.9428571428571432E-2,5.3234853562016154E-2,420.87169961485654,328.80601532410668,13.72972972972973,0,13.72972972972973,315.07628559437694,11.293537124526411,260.82,0.7627484698504976,42.2]
[null,null,null,null,null,null,null,8,"Lille varebil, el",{"$f":"K252","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P252","v":0},9.1636355053596047E-3,0.86936633440055422,0.67919244875043294,0.2473299745926637,0,0.2473299745926637,0.43186247415776924,0.12780434105079172,0.17139470811638988,0,7.9428571428571432E-2,5.3234853562016154E-2,422.28784470736036,329.91237867762527,13.72972972972973,0,13.72972972972973,316.18264894789553,12.399900478045,260.82,0.7627484698504976,42.2]
[null,null,null,null,null,null,null,8,"Lille varebil, el",{"$f":"K253","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P253","v":0},9.1636355053596047E-3,0.70458019096600022,0.5504532741921877,0.18320738858715829,0,0.18320738858715829,0.36724588560502935,0.10762341756526408,0.12695904304917768,0,7.9428571428571432E-2,5.3234853562016154E-2,415.99925692672372,324.99941947400288,10.774774774774775,0,10.774774774774775,314.22464469922812,10.441896229377628,260.82,0.7627484698504976,42.2]
[null,null,null,null,null,null,null,9,"Lille varebil, el",{"$f":"K254","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P254","v":0},1.6970663013989595E-2,0.86275511965550455,0.67402743723086289,0.2636150758004111,0,0.2636150758004111,0.41041236143045179,9.4528817584186797E-2,0.18267995638742787,0,7.9428571428571432E-2,5.3775016030265715E-2,420.95063318324037,328.86768217440653,13.72972972972973,0,13.72972972972973,315.13795244467678,11.293537124526411,260.82,0.82441532015034047,42.2]
[null,null,null,null,null,null,null,9,"Lille varebil, el",{"$f":"K255","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P255","v":0},1.6970663013989595E-2,0.83931844648223153,0.65571753631424334,0.2473299745926637,0,0.2473299745926637,0.40838756172157964,0.10378926614635267,0.17139470811638988,0,7.9428571428571432E-2,5.3775016030265715E-2,422.36677827574414,329.97404552792511,13.72972972972973,0,13.72972972972973,316.24431579819537,12.399900478045,260.82,0.82441532015034047,42.2]
[null,null,null,null,null,null,null,9,"Lille varebil, el",{"$f":"K256","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P256","v":0},1.6970663013989595E-2,0.67938618651521954,0.53077045821501523,0.18320738858715829,0,0.18320738858715829,0.34756306962785688,8.7400439119842077E-2,0.12695904304917768,0,7.9428571428571432E-2,5.3775016030265715E-2,416.07819049510749,325.06108632430272,10.774774774774775,0,10.774774774774775,314.28631154952797,10.441896229377628,260.82,0.82441532015034047,42.2]
[null,null,null,null,null,null,null,10,"Lille varebil, el",{"$f":"K257","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P257","v":0},3.7297322309397366E-4,0.83482612224741504,0.65220790800579298,0.2636150758004111,0,0.2636150758004111,0.38859283220538188,7.2656453329185619E-2,0.18267995638742787,0,7.9428571428571432E-2,5.3827851060196941E-2,421.02951707184315,328.92931021237746,13.72972972972973,0,13.72972972972973,315.19958048264772,11.293537124526411,260.82,0.8860433581212831,42.2]
[null,null,null,null,null,null,null,10,"Lille varebil, el",{"$f":"K258","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P258","v":0},3.7297322309397366E-4,0.80864677944286179,0.63175529643973571,0.2473299745926637,0,0.2473299745926637,0.38442532184707201,7.9774191241913775E-2,0.17139470811638988,0,7.9428571428571432E-2,5.3827851060196941E-2,422.44566216434697,330.03567356589605,13.72972972972973,0,13.72972972972973,316.30594383616631,12.399900478045,260.82,0.8860433581212831,42.2]
[null,null,null,null,null,null,null,10,"Lille varebil, el",{"$f":"K259","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P259","v":0},{"$f":"S259","v":3.7297322309397366E-4},0.65356840294339125,0.51060031479952439,0.18320738858715829,{"$f":"IFERROR((V259*(1-AJ259)/W259),0)","v":0},0.18320738858715829,0.32739292621236604,{"$f":"IFERROR((U259*(1-AJ259)/W259),0)","v":6.7177460674419973E-2},0.12695904304917768,0,7.9428571428571432E-2,{"$f":"AQ259*AR259","v":5.3827851060196941E-2},416.15707438371027,325.12271436227365,10.774774774774775,{"$f":"(-PMT(Lånerente,X259,V259)-(V259*(1-$AL$227)/X259))/Y259","v":0},10.774774774774775,314.3479395874989,{"$f":"(-PMT(Lånerente,X259,U259)-(U259*(1-$AL$227)/X259))/Y259","v":10.441896229377628},260.82,0.8860433581212831,42.2]
[null,null,null,null,null,null,null,11,"Lille varebil, el",{"$f":"K260","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P260","v":0},0,0.80627334571827802,0.62990105134240471,0.2636150758004111,0,0.2636150758004111,0.3662859755419936,5.0784089074184441E-2,0.18267995638742787,0,7.9428571428571432E-2,5.3393358651809851E-2,419.89538157344788,328.04326685425616,13.72972972972973,0,13.72972972972973,314.31353712452642,11.293537124526411,260.82,0,42.2]
[null,null,null,null,null,null,null,11,"Lille varebil, el",{"$f":"K261","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P261","v":0},0,0.77735133328244443,0.60730572912690972,0.2473299745926637,0,0.2473299745926637,0.35997575453424602,5.5759116337474851E-2,0.17139470811638988,0,7.9428571428571432E-2,5.3393358651809851E-2,421.3115266659517,329.14963020777475,13.72972972972973,0,13.72972972972973,315.41990047804501,12.399900478045,260.82,0,42.2]
[null,null,null,null,null,null,null,11,"Lille varebil, el",{"$f":"K262","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P262","v":0},0,0.62712684025051557,0.48994284394571525,0.18320738858715829,0,0.18320738858715829,0.30673545535855695,4.6954482228997965E-2,0.12695904304917768,0,7.9428571428571432E-2,5.3393358651809851E-2,415.022938885315,324.23667100415236,10.774774774774775,0,10.774774774774775,313.4618962293776,10.441896229377628,260.82,0,42.2]
[null,null,null,null,null,null,null,12,"Lille varebil, el",{"$f":"K263","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P263","v":0},0,0.75601461363429356,0.59063641690179181,0.2636150758004111,0,0.2636150758004111,0.3270213411013807,1.2441274480276975E-2,0.18267995638742787,0,7.9428571428571432E-2,5.2471538805104433E-2,421.18665616139685,329.05207512609127,13.72972972972973,0,13.72972972972973,315.32234539636153,11.293537124526411,260.82,1.0088082718351181,42.2]
[null,null,null,null,null,null,null,12,"Lille varebil, el",{"$f":"K264","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P264","v":0},0,0.7207245663014481,0.56306606742300636,0.2473299745926637,0,0.2473299745926637,0.31573609283034271,1.2441274480276961E-2,0.17139470811638988,0,7.9428571428571432E-2,5.2471538805104433E-2,422.60280125390062,330.15843847960986,13.72972972972973,0,13.72972972972973,316.42870874988012,12.399900478045,260.82,1.0088082718351181,42.2]
[null,null,null,null,null,null,null,12,"Lille varebil, el",{"$f":"K265","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P265","v":0},0,0.58177000492836972,0.45450781635028881,0.18320738858715829,0,0.18320738858715829,0.27130042776313051,1.2441274480276971E-2,0.12695904304917768,0,7.9428571428571432E-2,5.2471538805104433E-2,416.31421347326398,325.24547927598746,10.774774774774775,0,10.774774774774775,314.47070450121271,10.441896229377628,260.82,1.0088082718351181,42.2]
[null,null,null,null,null,null,null,13,"Lille varebil, el",{"$f":"K266","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P266","v":0},0,0.75990594440721793,0.59367651906813901,0.2636150758004111,0,0.2636150758004111,0.33006144326772796,1.2441274480276975E-2,0.18267995638742787,0,7.9428571428571432E-2,5.5511640971451656E-2,421.23141623050435,329.08704393008151,13.72972972972973,0,13.72972972972973,315.35731420035177,11.293537124526411,260.82,1.0437770758253555,42.2]
[null,null,null,null,null,null,null,13,"Lille varebil, el",{"$f":"K267","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P267","v":0},0,0.72461589707437268,0.56610616958935367,0.2473299745926637,0,0.2473299745926637,0.31877619499668997,1.2441274480276961E-2,0.17139470811638988,0,7.9428571428571432E-2,5.5511640971451656E-2,422.64756132300812,330.1934072836001,13.72972972972973,0,13.72972972972973,316.46367755387035,12.399900478045,260.82,1.0437770758253555,42.2]
[null,null,null,null,null,null,null,13,"Lille varebil, el",{"$f":"K268","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P268","v":0},0,0.58566133570129408,0.45754791851663601,0.18320738858715829,0,0.18320738858715829,0.27434052992947772,1.2441274480276971E-2,0.12695904304917768,0,7.9428571428571432E-2,5.5511640971451656E-2,416.35897354237147,325.2804480799777,10.774774774774775,0,10.774774774774775,314.50567330520295,10.441896229377628,260.82,1.0437770758253555,42.2]
[null,null,null,null,null,null,null,14,"Lille varebil, el",{"$f":"K269","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P269","v":0},0,0.76379727518014251,0.59671662123448632,0.2636150758004111,0,0.2636150758004111,0.33310154543407516,1.2441274480276975E-2,0.18267995638742787,0,7.9428571428571432E-2,5.855174313779888E-2,421.27358187967053,329.1199858434926,13.72972972972973,0,13.72972972972973,315.39025611376286,11.293537124526411,260.82,1.0767189892364541,42.2]
[null,null,null,null,null,null,null,14,"Lille varebil, el",{"$f":"K270","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P270","v":0},0,0.72850722784729716,0.56914627175570087,0.2473299745926637,0,0.2473299745926637,0.32181629716303717,1.2441274480276961E-2,0.17139470811638988,0,7.9428571428571432E-2,5.855174313779888E-2,422.68972697217436,330.22634919701119,13.72972972972973,0,13.72972972972973,316.49661946728145,12.399900478045,260.82,1.0767189892364541,42.2]
[null,null,null,null,null,null,null,14,"Lille varebil, el",{"$f":"K271","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P271","v":0},0,0.58955266647421856,0.46058802068298327,0.18320738858715829,0,0.18320738858715829,0.27738063209582497,1.2441274480276971E-2,0.12695904304917768,0,7.9428571428571432E-2,5.855174313779888E-2,416.40113919153765,325.3133899933888,10.774774774774775,0,10.774774774774775,314.53861521861404,10.441896229377628,260.82,1.0767189892364541,42.2]
[null,null,null,null,null,null,null,15,"Lille varebil, el",{"$f":"K272","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P272","v":0},0,0.76768860595306676,0.59975672340083341,0.2636150758004111,0,0.2636150758004111,0.33614164760042237,1.2441274480276975E-2,0.18267995638742787,0,7.9428571428571432E-2,6.1591845304146096E-2,419.89538157344788,328.04326685425616,13.72972972972973,0,13.72972972972973,314.31353712452642,11.293537124526411,260.82,0,42.2]
[null,null,null,null,null,null,null,15,"Lille varebil, el",{"$f":"K273","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P273","v":0},0,0.73239855862022152,0.57218637392204807,0.2473299745926637,0,0.2473299745926637,0.32485639932938437,1.2441274480276961E-2,0.17139470811638988,0,7.9428571428571432E-2,6.1591845304146096E-2,421.3115266659517,329.14963020777475,13.72972972972973,0,13.72972972972973,315.41990047804501,12.399900478045,260.82,0,42.2]
[null,null,null,null,null,null,null,15,"Lille varebil, el",{"$f":"K274","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P274","v":0},0,0.59344399724714303,0.46362812284933047,0.18320738858715829,0,0.18320738858715829,0.28042073426217218,1.2441274480276971E-2,0.12695904304917768,0,7.9428571428571432E-2,6.1591845304146096E-2,415.022938885315,324.23667100415236,10.774774774774775,0,10.774774774774775,313.4618962293776,10.441896229377628,260.82,0,42.2]
[null,null,null,null,null,null,null,16,"Lille varebil, el",{"$f":"K275","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P275","v":0},0,0.77157993672599134,0.60279682556718073,0.2636150758004111,0,0.2636150758004111,0.33918174976676962,1.2441274480276975E-2,0.18267995638742787,0,7.9428571428571432E-2,6.463194747049332E-2,421.35049706670765,329.18007583336532,13.72972972972973,0,13.72972972972973,315.45034610363558,11.293537124526411,260.82,1.1368089791091673,42.2]
[null,null,null,null,null,null,null,16,"Lille varebil, el",{"$f":"K276","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P276","v":0},0,0.7362898893931461,0.57522647608839539,0.2473299745926637,0,0.2473299745926637,0.32789650149573163,1.2441274480276961E-2,0.17139470811638988,0,7.9428571428571432E-2,6.463194747049332E-2,422.76664215921141,330.28643918688391,13.72972972972973,0,13.72972972972973,316.55670945715417,12.399900478045,260.82,1.1368089791091673,42.2]
[null,null,null,null,null,null,null,16,"Lille varebil, el",{"$f":"K277","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P277","v":0},0,0.59733532802006739,0.46666822501567767,0.18320738858715829,0,0.18320738858715829,0.28346083642851938,1.2441274480276971E-2,0.12695904304917768,0,7.9428571428571432E-2,6.463194747049332E-2,416.47805437857477,325.37347998326152,10.774774774774775,0,10.774774774774775,314.59870520848676,10.441896229377628,260.82,1.1368089791091673,42.2]
[null,null,null,null,null,null,null,17,"Lille varebil, el",{"$f":"K278","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P278","v":0},0,0.77547126749891582,0.60583692773352793,0.2636150758004111,0,0.2636150758004111,0.34222185193311683,1.2441274480276975E-2,0.18267995638742787,0,7.9428571428571432E-2,6.7672049636840551E-2,419.89538157344788,328.04326685425616,13.72972972972973,0,13.72972972972973,314.31353712452642,11.293537124526411,260.82,0,42.2]
[null,null,null,null,null,null,null,17,"Lille varebil, el",{"$f":"K279","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P279","v":0},0,0.74018122016607035,0.57826657825474248,0.2473299745926637,0,0.2473299745926637,0.33093660366207883,1.2441274480276961E-2,0.17139470811638988,0,7.9428571428571432E-2,6.7672049636840551E-2,421.3115266659517,329.14963020777475,13.72972972972973,0,13.72972972972973,315.41990047804501,12.399900478045,260.82,0,42.2]
[null,null,null,null,null,null,null,17,"Lille varebil, el",{"$f":"K280","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P280","v":0},0,0.60122665879299197,0.46970832718202493,0.18320738858715829,0,0.18320738858715829,0.28650093859486664,1.2441274480276971E-2,0.12695904304917768,0,7.9428571428571432E-2,6.7672049636840551E-2,415.022938885315,324.23667100415236,10.774774774774775,0,10.774774774774775,313.4618962293776,10.441896229377628,260.82,0,42.2]
[null,null,null,null,null,null,null,18,"Lille varebil, el",{"$f":"K281","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P281","v":0},0,0.77936259827184018,0.60887702989987513,0.2636150758004111,0,0.2636150758004111,0.34526195409946409,1.2441274480276975E-2,0.18267995638742787,0,7.9428571428571432E-2,7.0712151803187781E-2,419.89538157344788,328.04326685425616,13.72972972972973,0,13.72972972972973,314.31353712452642,11.293537124526411,260.82,0,42.2]
[null,null,null,null,null,null,null,18,"Lille varebil, el",{"$f":"K282","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P282","v":0},0,0.74407255093899494,0.58130668042108979,0.2473299745926637,0,0.2473299745926637,0.33397670582842609,1.2441274480276961E-2,0.17139470811638988,0,7.9428571428571432E-2,7.0712151803187781E-2,421.3115266659517,329.14963020777475,13.72972972972973,0,13.72972972972973,315.41990047804501,12.399900478045,260.82,0,42.2]
[null,null,null,null,null,null,null,18,"Lille varebil, el",{"$f":"K283","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P283","v":0},0,0.60511798956591634,0.47274842934837213,0.18320738858715829,0,0.18320738858715829,0.28954104076121384,1.2441274480276971E-2,0.12695904304917768,0,7.9428571428571432E-2,7.0712151803187781E-2,415.022938885315,324.23667100415236,10.774774774774775,0,10.774774774774775,313.4618962293776,10.441896229377628,260.82,0,42.2]
[null,null,null,null,null,null,null,19,"Lille varebil, el",{"$f":"K284","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P284","v":0},0,0.78325392904476476,0.61191713206622245,0.2636150758004111,0,0.2636150758004111,0.34830205626581129,1.2441274480276975E-2,0.18267995638742787,0,7.9428571428571432E-2,7.3752253969534984E-2,419.89538157344788,328.04326685425616,13.72972972972973,0,13.72972972972973,314.31353712452642,11.293537124526411,260.82,0,42.2]
[null,null,null,null,null,null,null,19,"Lille varebil, el",{"$f":"K285","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P285","v":0},0,0.74796388171191941,0.584346782587437,0.2473299745926637,0,0.2473299745926637,0.33701680799477329,1.2441274480276961E-2,0.17139470811638988,0,7.9428571428571432E-2,7.3752253969534984E-2,421.3115266659517,329.14963020777475,13.72972972972973,0,13.72972972972973,315.41990047804501,12.399900478045,260.82,0,42.2]
[null,null,null,null,null,null,null,19,"Lille varebil, el",{"$f":"K286","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P286","v":0},0,0.60900932033884081,0.47578853151471934,0.18320738858715829,0,0.18320738858715829,0.29258114292756104,1.2441274480276971E-2,0.12695904304917768,0,7.9428571428571432E-2,7.3752253969534984E-2,415.022938885315,324.23667100415236,10.774774774774775,0,10.774774774774775,313.4618962293776,10.441896229377628,260.82,0,42.2]
[null,null,null,null,null,null,null,20,"Lille varebil, el",{"$f":"K287","v":"NISSAN"},"e-NV200","Van Aut.",2021,0.29355799086905465,{"$f":"P287","v":0},0,0.78714525981768901,0.61495723423256954,0.2636150758004111,0,0.2636150758004111,0.35134215843215849,1.2441274480276975E-2,0.18267995638742787,0,7.9428571428571432E-2,7.6792356135882214E-2,421.4770798253503,329.27896861355492,13.72972972972973,0,13.72972972972973,315.54923888382518,11.293537124526411,260.82,1.2357017592987363,42.2]
[null,null,null,null,null,null,null,20,"Lille varebil, el",{"$f":"K288","v":"Maxus"},"e-DELIVER 3","Cargo Van LWB",2021,0.27542313429027138,{"$f":"P288","v":0},0,0.75185521248484377,0.5873868847537842,0.2473299745926637,0,0.2473299745926637,0.3400569101611205,1.2441274480276961E-2,0.17139470811638988,0,7.9428571428571432E-2,7.6792356135882214E-2,422.89322491785413,330.38533196707351,13.72972972972973,0,13.72972972972973,316.65560223734377,12.399900478045,260.82,1.2357017592987363,42.2]
[null,null,null,null,null,null,null,20,"Lille varebil, el",{"$f":"K289","v":"RENAULT"},"KANGOO","33 kWh Aut.",2021,0.20401713651131212,{"$f":"P289","v":0},0,0.61290065111176528,0.4788286336810666,0.18320738858715829,0,0.18320738858715829,0.2956212450939083,1.2441274480276971E-2,0.12695904304917768,0,7.9428571428571432E-2,7.6792356135882214E-2,416.60463713721742,325.47237276345112,10.774774774774775,0,10.774774774774775,314.69759798867636,10.441896229377628,260.82,1.2357017592987363,42.2]
[null,null,null,null,null,null,null,0,{"$f":"J290","v":"Mellem varebil, el"},{"$f":"K290","v":"PEUGEOT"},{"$f":"L290","v":"e-Expert"},{"$f":"M290","v":"EL 75 kWh 136 L2"},{"$f":"N290","v":2021},{"$f":"Z290","v":0.30149199062227239},{"$f":"P290","v":8.2447455804459935},0.25561553858625014,1.2405893967275099,{"$f":"SUM(S96,V96)","v":0.96921046619336715},0.27073980757880062,0,{"$f":"$Z290*AB290","v":0.27073980757880062},{"$f":"SUM(W96:AA96)","v":0.69847065861456648},0.40697346712226157,{"$f":"$Z290*AA290","v":0.18761725250600703},0,{"$f":"AT290*(1-AU290)*AV290/AW290","v":7.9428571428571432E-2},2.4451367557726467E-2,425.70066944541747,332.57864800423238,13.72972972972973,{"$f":"(-PMT(Lånerente,X290,V290)-(V290*(1-$AL$290)/X290))/Y290","v":0},{"$f":"SUM(AN290:AP290)/Y290","v":13.72972972972973},{"$f":"SUM(AH96:AK96)","v":318.84891827450264},{"$f":"(-PMT(Lånerente,X290,U290)-(U290*(1-$AL$290)/X290))/Y290","v":15.369870792122853},{"$f":"AK290","v":260.82},0.45904748237978565,{"$f":"AS290/Y290","v":42.2}]
[null,null,null,null,null,null,null,0,{"$f":"J291","v":"Mellem varebil, el"},"CITROÃ‹N","JUMPY","EL 75 kWh 136 L2",2021,{"$f":"Z291","v":0.30262541915844632},{"$f":"P291","v":0},{"$f":"S291","v":0.25561553858625014},{"$f":"NAF*R97","v":1.2348767113600823},{"$f":"SUM(S97,V97)","v":0.96474743075006431},{"$f":"SUM(T97:U97)","v":0.2717576264042848},{"$f":"IFERROR((V291*(1-AJ291)/W291),0)","v":0},{"$f":"$Z291*AB291","v":0.2717576264042848},{"$f":"SUM(W97:AA97)","v":0.6929898043457795},{"$f":"IFERROR((U291*(1-AJ291)/W291),0)","v":0.40078728483653475},{"$f":"$Z291*AA291","v":0.1883225805229469},0,{"$f":"AT291*(1-AU291)*AV291/AW291","v":7.9428571428571432E-2},{"$f":"AQ291*AR291","v":2.4451367557726467E-2},{"$f":"NAF*AC97","v":425.40162426793052},{"$f":"SUM(AD97,AG97)","v":332.34501895932073},{"$f":"SUM(AE97:AF97)","v":13.72972972972973},0,{"$f":"SUM(AN291:AP291)/Y291","v":13.72972972972973},{"$f":"SUM(AH97:AK97)","v":318.61528922959099},15.136241747211233,{"$f":"AK291","v":260.82},0.45904748237978565,{"$f":"AS291/Y291","v":42.2}]
[null,null,null,null,null,null,null,0,{"$f":"J292","v":"Mellem varebil, el"},"CITROÃ‹N","JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P292","v":0},0.25561553858625014,1.2754589918690453,0.99645233739769168,0.27481108288073747,0,0.27481108288073747,0.72164125451695416,0.42732275095688971,0.19043856457376654,{"$f":"IFERROR(AF292/T292,0)","v":0},7.9428571428571432E-2,2.4451367557726467E-2,426.68437068715053,333.34716459933634,13.72972972972973,0,13.72972972972973,319.6174348696066,16.138387387226846,260.82,{"$f":"T292*AQ292*(1-AR292)/Y292","v":0.45904748237978565},42.2]
[null,null,null,null,null,null,null,1,{"$f":"J293","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P293","v":0},6.2808417881126469E-2,1.2080958357054379,0.94382487164487339,0.27073980757880062,0,0.27073980757880062,0.67308506406607271,0.37603965668233791,0.18761725250600703,0,7.9428571428571432E-2,2.9999583449156306E-2,425.86084125526128,332.70378223067286,13.72972972972973,0,13.72972972972973,318.97405250094312,15.369870792122853,260.82,0.58418170882027776,42.2]
[null,null,null,null,null,null,null,1,{"$f":"J294","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P294","v":0},6.2808417881126469E-2,1.2029850166099174,0.93983204422649791,0.2717576264042848,0,0.2717576264042848,0.66807441782221311,0.37032368242153851,0.1883225805229469,0,7.9428571428571432E-2,2.9999583449156306E-2,425.56179607777437,332.47015318576121,13.72972972972973,0,13.72972972972973,318.74042345603146,15.136241747211233,260.82,0.58418170882027776,42.2]
[null,null,null,null,null,null,null,1,{"$f":"J295","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P295","v":0},6.2808417881126469E-2,1.2409856075841201,0.96952000592509391,0.27481108288073747,0,0.27481108288073747,0.69470892304435639,0.39484220359286215,0.19043856457376654,0,7.9428571428571432E-2,2.9999583449156306E-2,426.84454249699434,333.47229882577682,13.72972972972973,0,13.72972972972973,319.74256909604708,16.138387387226846,260.82,0.58418170882027776,42.2]
[null,null,null,null,null,null,null,2,{"$f":"J296","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P296","v":0},1.4909376865956725E-2,1.1749272312969359,0.91791189945073115,0.27073980757880062,0,0.27073980757880062,0.64717209187193048,0.34510584624241425,0.18761725250600703,0,7.9428571428571432E-2,3.5020421694937826E-2,426.01966158816492,332.82786061575382,13.72972972972973,0,13.72972972972973,319.09813088602408,15.369870792122853,260.82,0.70826009390120448,42.2]
[null,null,null,null,null,null,null,2,{"$f":"J297","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P297","v":0},1.4909376865956725E-2,1.1704182784733226,0.91438928005728326,0.2717576264042848,0,0.2717576264042848,0.64263165365299846,0.33986008000654233,0.1883225805229469,0,7.9428571428571432E-2,3.5020421694937826E-2,425.72061641067796,332.59423157084217,13.72972972972973,0,13.72972972972973,318.86450184111243,15.136241747211233,260.82,0.70826009390120448,42.2]
[null,null,null,null,null,null,null,2,{"$f":"J298","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P298","v":0},1.4909376865956725E-2,1.2058371799127654,0.94206029680684789,0.27481108288073747,0,0.27481108288073747,0.66724921392611036,0.36236165622883459,0.19043856457376654,0,7.9428571428571432E-2,3.5020421694937826E-2,427.00336282989798,333.59637721085778,13.72972972972973,0,13.72972972972973,319.86664748112804,16.138387387226846,260.82,0.70826009390120448,42.2]
[null,null,null,null,null,null,null,3,{"$f":"J299","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P299","v":0},0,1.1410835835020041,0.89147154961094066,0.27073980757880062,0,0.27073980757880062,0.62073174203213999,0.31417203580249059,0.18761725250600703,0,7.9428571428571432E-2,3.9513882295071037E-2,426.17698081557819,332.95076626217048,13.72972972972973,0,13.72972972972973,319.22103653244073,15.369870792122853,260.82,0.83116574031791268,42.2]
[null,null,null,null,null,null,null,3,{"$f":"J300","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P300","v":0},0,1.1371764969502984,0.88841913824242058,0.2717576264042848,0,0.2717576264042848,0.61666151183813578,0.30939647759154643,0.1883225805229469,0,7.9428571428571432E-2,3.9513882295071037E-2,425.87793563809129,332.71713721725882,13.72972972972973,0,13.72972972972973,318.98740748752908,15.136241747211233,260.82,0.83116574031791268,42.2]
[null,null,null,null,null,null,null,3,{"$f":"J301","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P301","v":0},0,1.1700137088549805,0.91407321004295339,0.27481108288073747,0,0.27481108288073747,0.63926212716221598,0.32988110886480704,0.19043856457376654,0,7.9428571428571432E-2,3.9513882295071037E-2,427.16068205731131,333.71928285727444,13.72972972972973,0,13.72972972972973,319.9895531275447,16.138387387226846,260.82,0.83116574031791268,42.2]
[null,null,null,null,null,null,null,4,{"$f":"J302","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P302","v":0},0,1.1065648923206421,0.8645038221255017,0.27073980757880062,0,0.27073980757880062,0.59376401454670114,0.28323822536256676,0.18761725250600703,0,7.9428571428571432E-2,4.3479965249555941E-2,426.33265944127089,333.07239018849288,13.72972972972973,0,13.72972972972973,319.34266045876313,15.369870792122853,260.82,0.95278966664026865,42.2]
[null,null,null,null,null,null,null,4,{"$f":"J303","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P303","v":0},0,1.1032596720408439,0.86192161878190932,0.2717576264042848,0,0.2717576264042848,0.59016399237762451,0.27893287517655019,0.1883225805229469,0,7.9428571428571432E-2,4.3479965249555941E-2,426.03361426378399,332.83876114358122,13.72972972972973,0,13.72972972972973,319.10903141385148,15.136241747211233,260.82,0.95278966664026865,42.2]
[null,null,null,null,null,null,null,4,{"$f":"J304","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P304","v":0},0,1.1335151944107655,0.88555874563341064,0.27481108288073747,0,0.27481108288073747,0.61074766275267311,0.29740056150077926,0.19043856457376654,0,7.9428571428571432E-2,4.3479965249555941E-2,427.31636068300395,333.84090678359684,13.72972972972973,0,13.72972972972973,320.1111770538671,16.138387387226846,260.82,0.95278966664026865,42.2]
[null,null,null,null,null,null,null,5,{"$f":"J305","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P305","v":0},0,1.0712488415904826,0.83691315749256456,0.27073980757880062,0,0.27073980757880062,0.566173349913764,0.25230441492264311,0.18761725250600703,0,7.9428571428571432E-2,4.6823111056542438E-2,426.48758135193481,333.19342293119905,13.72972972972973,0,13.72972972972973,319.46369320146931,15.369870792122853,260.82,1.0738224093464661,42.2]
[null,null,null,null,null,null,null,5,{"$f":"J306","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P306","v":0},0,1.0685454875825915,0.83480116217389966,0.2717576264042848,0,0.2717576264042848,0.56304353576961486,0.24846927276155412,0.1883225805229469,0,7.9428571428571432E-2,4.6823111056542438E-2,426.1885361744479,332.9597938862874,13.72972972972973,0,13.72972972972973,319.23006415655766,15.136241747211233,260.82,1.0738224093464661,42.2]
[null,null,null,null,null,null,null,5,{"$f":"J307","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P307","v":0},0,1.0962193204177533,0.85642134407636972,0.27481108288073747,0,0.27481108288073747,0.58161026119563219,0.26492001413675176,0.19043856457376654,0,7.9428571428571432E-2,4.6823111056542438E-2,427.47128259366787,333.96193952630301,13.72972972972973,0,13.72972972972973,320.23220979657327,16.138387387226846,260.82,1.0738224093464661,42.2]
[null,null,null,null,null,null,null,6,{"$f":"J308","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P308","v":0},0,1.0352293494127149,0.8087729292286836,0.27073980757880062,0,0.27073980757880062,0.53803312164988293,0.22137060448271947,0.18761725250600703,0,7.9428571428571432E-2,4.9616693232584962E-2,426.64079790006792,333.31312335942806,13.72972972972973,0,13.72972972972973,319.58339362969832,15.369870792122853,260.82,1.193522837575469,42.2]
[null,null,null,null,null,null,null,6,{"$f":"J309","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P309","v":0},0,1.0331278616767312,0.80713114193494617,0.2717576264042848,0,0.2717576264042848,0.53537351553066137,0.21800567034655804,0.1883225805229469,0,7.9428571428571432E-2,4.9616693232584962E-2,426.34175272258102,333.07949431451641,13.72972972972973,0,13.72972972972973,319.34976458478667,15.136241747211233,260.82,1.193522837575469,42.2]
[null,null,null,null,null,null,null,6,{"$f":"J310","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P310","v":0},0,1.0582200049771322,0.82673437888838452,0.27481108288073747,0,0.27481108288073747,0.55192329600764711,0.23243946677272417,0.19043856457376654,0,7.9428571428571432E-2,4.9616693232584962E-2,427.62449914180098,334.08163995453202,13.72972972972973,0,13.72972972972973,320.35191022480228,16.138387387226846,260.82,1.193522837575469,42.2]
[null,null,null,null,null,null,null,7,{"$f":"J311","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P311","v":0},0,0.99850641578733845,0.78008313733385815,0.27073980757880062,0,0.27073980757880062,0.50934332975505758,0.19043679404279568,0.18761725250600703,0,7.9428571428571432E-2,5.1860711777683512E-2,426.7921837069934,333.43139352108858,13.72972972972973,0,13.72972972972973,319.70166379135884,15.369870792122853,260.82,1.3117929992359922,42.2]
[null,null,null,null,null,null,null,7,{"$f":"J312","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P312","v":0},0,0.997006794323262,0.77891155806504841,0.2717576264042848,0,0.2717576264042848,0.50715393166076361,0.18754206793156181,0.1883225805229469,0,7.9428571428571432E-2,5.1860711777683512E-2,426.4931385295065,333.19776447617693,13.72972972972973,0,13.72972972972973,319.46803474644719,15.136241747211233,260.82,1.3117929992359922,42.2]
[null,null,null,null,null,null,null,7,{"$f":"J313","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P313","v":0},0,1.0195172480889028,0.79649785006945528,0.27481108288073747,0,0.27481108288073747,0.52168676718871787,0.19995891940869645,0.19043856457376654,0,7.9428571428571432E-2,5.1860711777683512E-2,427.77588494872646,334.19991011619254,13.72972972972973,0,13.72972972972973,320.4701803864628,16.138387387226846,260.82,1.3117929992359922,42.2]
[null,null,null,null,null,null,null,8,{"$f":"J314","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P314","v":0},0,0.96108004071435416,0.75084378180808919,0.27073980757880062,0,0.27073980757880062,0.48010397422928858,0.15950298360287202,0.18761725250600703,0,7.9428571428571432E-2,5.3555166691838095E-2,426.94162249560492,333.54814257469133,13.72972972972973,0,13.72972972972973,319.81841284496159,15.369870792122853,260.82,1.4285420528387531,42.2]
[null,null,null,null,null,null,null,8,{"$f":"J315","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P315","v":0},0,0.96018228552218488,0.75014241056420694,0.2717576264042848,0,0.2717576264042848,0.47838478415992219,0.15707846551656576,0.1883225805229469,0,7.9428571428571432E-2,5.3555166691838095E-2,426.64257731811801,333.31451352977967,13.72972972972973,0,13.72972972972973,319.58478380004993,15.136241747211233,260.82,1.4285420528387531,42.2]
[null,null,null,null,null,null,null,8,{"$f":"J316","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P316","v":0},0,0.98011104975306551,0.76571175761958243,0.27481108288073747,0,0.27481108288073747,0.49090067473884497,0.16747837204466889,0.19043856457376654,0,7.9428571428571432E-2,5.3555166691838095E-2,427.92532373733798,334.31665916979529,13.72972972972973,0,13.72972972972973,320.58692944006555,16.138387387226846,260.82,1.4285420528387531,42.2]
[null,null,null,null,null,null,null,9,{"$f":"J317","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P317","v":0},0,0.92009021136800617,0.71882047763125478,0.27073980757880062,0,0.27073980757880062,0.44808067005245422,0.12856917316294836,0.18761725250600703,0,7.9428571428571432E-2,5.2465672954927406E-2,427.11069090581645,333.6802272701691,13.72972972972973,0,13.72972972972973,319.95049754043936,15.369870792122853,260.82,1.560626748316515,42.2]
[null,null,null,null,null,null,null,9,{"$f":"J318","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P318","v":0},0,0.91979432244774428,0.71858931441230023,0.2717576264042848,0,0.2717576264042848,0.44683168800801543,0.12661486310156969,0.1883225805229469,0,7.9428571428571432E-2,5.2465672954927406E-2,426.81164572832955,333.44659822525745,13.72972972972973,0,13.72972972972973,319.71686849552771,15.136241747211233,260.82,1.560626748316515,42.2]
[null,null,null,null,null,null,null,9,{"$f":"J319","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P319","v":0},0,0.93714139714386446,0.73214171651864413,0.27481108288073747,0,0.27481108288073747,0.45733063363790671,0.13499782468064131,0.19043856457376654,0,7.9428571428571432E-2,5.2465672954927406E-2,428.09439214754951,334.44874386527306,13.72972972972973,0,13.72972972972973,320.71901413554332,16.138387387226846,260.82,1.560626748316515,42.2]
[null,null,null,null,null,null,null,10,{"$f":"J320","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P320","v":0},0,0.87794348859937577,0.68589335046826228,0.27073980757880062,0,0.27073980757880062,0.4151535428894616,9.7635362723024532E-2,0.18761725250600703,0,7.9428571428571432E-2,5.0472356231858667E-2,427.28001372832625,333.81251072525487,13.72972972972973,0,13.72972972972973,320.08278099552513,15.369870792122853,260.82,1.6929102034022689,42.2]
[null,null,null,null,null,null,null,10,{"$f":"J321","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P321","v":0},0,0.87824946595102105,0.6861323952742352,0.2717576264042848,0,0.2717576264042848,0.41437476886995039,9.6151260686573467E-2,0.1883225805229469,0,7.9428571428571432E-2,5.0472356231858667E-2,426.98096855083935,333.57888168034322,13.72972972972973,0,13.72972972972973,319.84915195061348,15.136241747211233,260.82,1.6929102034022689,42.2]
[null,null,null,null,null,null,null,10,{"$f":"J322","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P322","v":0},0,0.89301485111238121,0.69766785243154783,0.27481108288073747,0,0.27481108288073747,0.42285676955081031,0.10251727731661375,0.19043856457376654,0,7.9428571428571432E-2,5.0472356231858667E-2,428.26371497005931,334.58102732035883,13.72972972972973,{"$f":"(-PMT(Lånerente,X322,V322)-(V322*(1-$AL$290)/X322))/Y322","v":0},13.72972972972973,320.85129759062909,{"$f":"(-PMT(Lånerente,X322,U322)-(U322*(1-$AL$290)/X322))/Y322","v":16.138387387226846},260.82,1.6929102034022689,42.2]
[null,null,null,null,null,null,null,11,{"$f":"J323","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P323","v":0},{"$f":"S323","v":0},0.83463987240846305,0.65206240031911178,0.27073980757880062,{"$f":"IFERROR((V323*(1-AJ323)/W323),0)","v":0},0.27073980757880062,0.38132259274031122,{"$f":"IFERROR((U323*(1-AJ323)/W323),0)","v":6.6701552283100887E-2},0.18761725250600703,0,7.9428571428571432E-2,{"$f":"AQ323*AR323","v":4.7575216522631844E-2},425.11308866797134,332.11960052185259,13.72972972972973,0,13.72972972972973,318.38987079212285,15.369870792122853,260.82,0,42.2]
[null,null,null,null,null,null,null,11,{"$f":"J324","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P324","v":0},0,0.83554771603201594,0.6527716531500124,0.2717576264042848,0,0.2717576264042848,0.3810140267457276,6.5687658271577395E-2,0.1883225805229469,0,7.9428571428571432E-2,4.7575216522631844E-2,424.81404349048444,331.88597147694094,13.72972972972973,0,13.72972972972973,318.1562417472112,15.136241747211233,260.82,0,42.2]
[null,null,null,null,null,null,null,11,{"$f":"J325","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P325","v":0},0,0.84773141165861543,0.66229016535829333,0.27481108288073747,0,0.27481108288073747,0.3874790824775558,7.0036729952586016E-2,0.19043856457376654,0,7.9428571428571432E-2,4.7575216522631844E-2,426.0967899097044,332.88811711695655,13.72972972972973,0,13.72972972972973,319.15838738722681,16.138387387226846,260.82,0,42.2]
[null,null,null,null,null,null,null,12,{"$f":"J326","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P326","v":0},0,0.75813187816052918,0.59229052981291341,0.27073980757880062,0,0.27073980757880062,0.3215507222341128,1.0730644472287363E-2,0.18761725250600703,0,7.9428571428571432E-2,4.3774253827246964E-2,425.11308866797134,332.11960052185259,13.72972972972973,0,13.72972972972973,318.38987079212285,15.369870792122853,260.82,0,42.2]
[null,null,null,null,null,null,null,12,{"$f":"J327","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P327","v":0},0,0.760337506118832,0.59401367665533744,0.2717576264042848,0,0.2717576264042848,0.32225605025105264,1.0730644472287347E-2,0.1883225805229469,0,7.9428571428571432E-2,4.3774253827246964E-2,424.81404349048444,331.88597147694094,13.72972972972973,0,13.72972972972973,318.1562417472112,15.136241747211233,260.82,0,42.2]
[null,null,null,null,null,null,null,12,{"$f":"J328","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P328","v":0},0,0.76695438999374033,0.59918311718260964,0.27481108288073747,0,0.27481108288073747,0.32437203430187223,1.0730644472287269E-2,0.19043856457376654,0,7.9428571428571432E-2,4.3774253827246964E-2,426.0967899097044,332.88811711695655,13.72972972972973,0,13.72972972972973,319.15838738722681,16.138387387226846,260.82,0,42.2]
[null,null,null,null,null,null,null,13,{"$f":"J329","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P329","v":0},0,0.76172029888071258,0.59509398350055664,0.27073980757880062,0,0.27073980757880062,0.32435417592175597,1.0730644472287363E-2,0.18761725250600703,0,7.9428571428571432E-2,4.657770751489014E-2,425.11308866797134,332.11960052185259,13.72972972972973,0,13.72972972972973,318.38987079212285,15.369870792122853,260.82,0,42.2]
[null,null,null,null,null,null,null,13,{"$f":"J330","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P330","v":0},0,0.76392592683901517,0.59681713034298056,0.2717576264042848,0,0.2717576264042848,0.32505950393869582,1.0730644472287347E-2,0.1883225805229469,0,7.9428571428571432E-2,4.657770751489014E-2,424.81404349048444,331.88597147694094,13.72972972972973,0,13.72972972972973,318.1562417472112,15.136241747211233,260.82,0,42.2]
[null,null,null,null,null,null,null,13,{"$f":"J331","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P331","v":0},0,0.77054281071392372,0.60198657087025287,0.27481108288073747,0,0.27481108288073747,0.3271754879895154,1.0730644472287269E-2,0.19043856457376654,0,7.9428571428571432E-2,4.657770751489014E-2,426.0967899097044,332.88811711695655,13.72972972972973,0,13.72972972972973,319.15838738722681,16.138387387226846,260.82,0,42.2]
[null,null,null,null,null,null,null,14,{"$f":"J332","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P332","v":0},0,0.76530871960089575,0.59789743718819977,0.27073980757880062,0,0.27073980757880062,0.32715762960939915,1.0730644472287363E-2,0.18761725250600703,0,7.9428571428571432E-2,4.9381161202533316E-2,425.11308866797134,332.11960052185259,13.72972972972973,0,13.72972972972973,318.38987079212285,15.369870792122853,260.82,0,42.2]
[null,null,null,null,null,null,null,14,{"$f":"J333","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P333","v":0},0,0.76751434755919845,0.59962058403062379,0.2717576264042848,0,0.2717576264042848,0.32786295762633899,1.0730644472287347E-2,0.1883225805229469,0,7.9428571428571432E-2,4.9381161202533316E-2,424.81404349048444,331.88597147694094,13.72972972972973,0,13.72972972972973,318.1562417472112,15.136241747211233,260.82,0,42.2]
[null,null,null,null,null,null,null,14,{"$f":"J334","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P334","v":0},0,0.774131231434107,0.6047900245578961,0.27481108288073747,0,0.27481108288073747,0.32997894167715858,1.0730644472287269E-2,0.19043856457376654,0,7.9428571428571432E-2,4.9381161202533316E-2,426.0967899097044,332.88811711695655,13.72972972972973,0,13.72972972972973,319.15838738722681,16.138387387226846,260.82,0,42.2]
[null,null,null,null,null,null,null,15,{"$f":"J335","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P335","v":0},0,0.76889714032107892,0.60070089087584289,0.27073980757880062,0,0.27073980757880062,0.32996108329704232,1.0730644472287363E-2,0.18761725250600703,0,7.9428571428571432E-2,5.2184614890176485E-2,425.11308866797134,332.11960052185259,13.72972972972973,0,13.72972972972973,318.38987079212285,15.369870792122853,260.82,0,42.2]
[null,null,null,null,null,null,null,15,{"$f":"J336","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P336","v":0},0,0.77110276827938184,0.60242403771826702,0.2717576264042848,0,0.2717576264042848,0.33066641131398217,1.0730644472287347E-2,0.1883225805229469,0,7.9428571428571432E-2,5.2184614890176485E-2,424.81404349048444,331.88597147694094,13.72972972972973,0,13.72972972972973,318.1562417472112,15.136241747211233,260.82,0,42.2]
[null,null,null,null,null,null,null,15,{"$f":"J337","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P337","v":0},0,0.77771965215429018,0.60759347824553922,0.27481108288073747,0,0.27481108288073747,0.33278239536480175,1.0730644472287269E-2,0.19043856457376654,0,7.9428571428571432E-2,5.2184614890176485E-2,426.0967899097044,332.88811711695655,13.72972972972973,0,13.72972972972973,319.15838738722681,16.138387387226846,260.82,0,42.2]
[null,null,null,null,null,null,null,16,{"$f":"J338","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P338","v":0},0,0.7724855610412622,0.60350434456348612,0.27073980757880062,0,0.27073980757880062,0.3327645369846855,1.0730644472287363E-2,0.18761725250600703,0,7.9428571428571432E-2,5.4988068577819661E-2,425.11308866797134,332.11960052185259,13.72972972972973,0,13.72972972972973,318.38987079212285,15.369870792122853,260.82,0,42.2]
[null,null,null,null,null,null,null,16,{"$f":"J339","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P339","v":0},0,0.77469118899956502,0.60522749140591015,0.2717576264042848,0,0.2717576264042848,0.33346986500162534,1.0730644472287347E-2,0.1883225805229469,0,7.9428571428571432E-2,5.4988068577819661E-2,424.81404349048444,331.88597147694094,13.72972972972973,0,13.72972972972973,318.1562417472112,15.136241747211233,260.82,0,42.2]
[null,null,null,null,null,null,null,16,{"$f":"J340","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P340","v":0},0,0.78130807287447346,0.61039693193318234,0.27481108288073747,0,0.27481108288073747,0.33558584905244493,1.0730644472287269E-2,0.19043856457376654,0,7.9428571428571432E-2,5.4988068577819661E-2,426.0967899097044,332.88811711695655,13.72972972972973,0,13.72972972972973,319.15838738722681,16.138387387226846,260.82,0,42.2]
[null,null,null,null,null,null,null,17,{"$f":"J341","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P341","v":0},0,0.7760739817614456,0.60630779825112935,0.27073980757880062,0,0.27073980757880062,0.33556799067232868,1.0730644472287363E-2,0.18761725250600703,0,7.9428571428571432E-2,5.779152226546283E-2,425.11308866797134,332.11960052185259,13.72972972972973,0,13.72972972972973,318.38987079212285,15.369870792122853,260.82,0,42.2]
[null,null,null,null,null,null,null,17,{"$f":"J342","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P342","v":0},0,0.77827960971974819,0.60803094509355327,0.2717576264042848,0,0.2717576264042848,0.33627331868926846,1.0730644472287347E-2,0.1883225805229469,0,7.9428571428571432E-2,5.779152226546283E-2,424.81404349048444,331.88597147694094,13.72972972972973,0,13.72972972972973,318.1562417472112,15.136241747211233,260.82,0,42.2]
[null,null,null,null,null,null,null,17,{"$f":"J343","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P343","v":0},0,0.78489649359465663,0.61320038562082546,0.27481108288073747,0,0.27481108288073747,0.33838930274008805,1.0730644472287269E-2,0.19043856457376654,0,7.9428571428571432E-2,5.779152226546283E-2,426.0967899097044,332.88811711695655,13.72972972972973,0,13.72972972972973,319.15838738722681,16.138387387226846,260.82,0,42.2]
[null,null,null,null,null,null,null,18,{"$f":"J344","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P344","v":0},0,0.77966240248162877,0.60911125193877247,0.27073980757880062,0,0.27073980757880062,0.3383714443599718,1.0730644472287363E-2,0.18761725250600703,0,7.9428571428571432E-2,6.0594975953105999E-2,425.11308866797134,332.11960052185259,13.72972972972973,0,13.72972972972973,318.38987079212285,15.369870792122853,260.82,0,42.2]
[null,null,null,null,null,null,null,18,{"$f":"J345","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P345","v":0},0,0.78186803043993136,0.61083439878119639,0.2717576264042848,0,0.2717576264042848,0.33907677237691164,1.0730644472287347E-2,0.1883225805229469,0,7.9428571428571432E-2,6.0594975953105999E-2,424.81404349048444,331.88597147694094,13.72972972972973,0,13.72972972972973,318.1562417472112,15.136241747211233,260.82,0,42.2]
[null,null,null,null,null,null,null,18,{"$f":"J346","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P346","v":0},0,0.78848491431483991,0.61600383930846869,0.27481108288073747,0,0.27481108288073747,0.34119275642773123,1.0730644472287269E-2,0.19043856457376654,0,7.9428571428571432E-2,6.0594975953105999E-2,426.0967899097044,332.88811711695655,13.72972972972973,0,13.72972972972973,319.15838738722681,16.138387387226846,260.82,0,42.2]
[null,null,null,null,null,null,null,19,{"$f":"J347","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P347","v":0},0,0.78325082320181194,0.61191470562641559,0.27073980757880062,0,0.27073980757880062,0.34117489804761503,1.0730644472287363E-2,0.18761725250600703,0,7.9428571428571432E-2,6.3398429640749182E-2,425.11308866797134,332.11960052185259,13.72972972972973,0,13.72972972972973,318.38987079212285,15.369870792122853,260.82,0,42.2]
[null,null,null,null,null,null,null,19,{"$f":"J348","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P348","v":0},0,0.78545645116011475,0.61363785246883962,0.2717576264042848,0,0.2717576264042848,0.34188022606455482,1.0730644472287347E-2,0.1883225805229469,0,7.9428571428571432E-2,6.3398429640749182E-2,424.81404349048444,331.88597147694094,13.72972972972973,0,13.72972972972973,318.1562417472112,15.136241747211233,260.82,0,42.2]
[null,null,null,null,null,null,null,19,{"$f":"J349","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P349","v":0},0,0.79207333503502331,0.61880729299611192,0.27481108288073747,0,0.27481108288073747,0.3439962101153744,1.0730644472287269E-2,0.19043856457376654,0,7.9428571428571432E-2,6.3398429640749182E-2,426.0967899097044,332.88811711695655,13.72972972972973,0,13.72972972972973,319.15838738722681,16.138387387226846,260.82,0,42.2]
[null,null,null,null,null,null,null,20,{"$f":"J350","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,0.30149199062227239,{"$f":"P350","v":0},0,0.78683924392199511,0.61471815931405871,0.27073980757880062,0,0.27073980757880062,0.34397835173525815,1.0730644472287363E-2,0.18761725250600703,0,7.9428571428571432E-2,6.6201883328392344E-2,425.11308866797134,332.11960052185259,13.72972972972973,0,13.72972972972973,318.38987079212285,15.369870792122853,260.82,0,42.2]
[null,null,null,null,null,null,null,20,{"$f":"J351","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,0.30262541915844632,{"$f":"P351","v":0},0,0.78904487188029804,0.61644130615648285,0.2717576264042848,0,0.2717576264042848,0.34468367975219799,1.0730644472287347E-2,0.1883225805229469,0,7.9428571428571432E-2,6.6201883328392344E-2,424.81404349048444,331.88597147694094,13.72972972972973,0,13.72972972972973,318.1562417472112,15.136241747211233,260.82,0,42.2]
[null,null,null,null,null,null,null,20,{"$f":"J352","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,0.30602570476696822,{"$f":"P352","v":0},0,0.79566175575520648,0.62161074668375504,0.27481108288073747,0,0.27481108288073747,0.34679966380301758,1.0730644472287269E-2,0.19043856457376654,0,7.9428571428571432E-2,6.6201883328392344E-2,426.0967899097044,332.88811711695655,13.72972972972973,0,13.72972972972973,319.15838738722681,16.138387387226846,260.82,0,42.2]
[null,null,null,null,null,null,null,0,{"$f":"J353","v":"Stor varebil, el"},{"$f":"K353","v":0},{"$f":"L353","v":"MERCEDES-BENZ"},{"$f":"M353","v":"eSprinter"},{"$f":"N353","v":2021},{"$f":"Z353","v":0.4273025581375815},{"$f":"P353","v":4.5763683804606252},0.20203227180330471,{"$f":"NAF*R159","v":1.6530024099863305},{"$f":"SUM(S159,V159)","v":1.2914081328018208},{"$f":"SUM(T159:U159)","v":0.38371769720754817},0,{"$f":"$Z353*AB353","v":0.38371769720754817},{"$f":"SUM(W159:AA159)","v":0.90769043559427254},0.52071252752936792,{"$f":"$Z353*AA353","v":0.26590866238633326},0,{"$f":"AT353*(1-AU353)*AV353/AW353","v":7.9428571428571432E-2},4.1640674250000002E-2,{"$f":"NAF*AC159","v":436.51998739373892},{"$f":"SUM(AD159,AG159)","v":341.03124015135853},{"$f":"SUM(AE159:AF159)","v":13.72972972972973},{"$f":"(-PMT(Lånerente,X353,V353)-(V353*(1-$AL$353)/X353))/Y353","v":0},{"$f":"SUM(AN353:AP353)/Y353","v":13.72972972972973},{"$f":"SUM(AH159:AK159)","v":327.30151042162879},{"$f":"(-PMT(Lånerente,X353,U353)-(U353*(1-$AL$353)/X353))/Y353","v":23.895815604629615},{"$f":"AK353","v":260.82},0.38569481699918401,{"$f":"AS353/Y353","v":42.2}]
[null,null,null,null,null,null,null,0,{"$f":"J354","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,{"$f":"Z354","v":0.24368713527740057},{"$f":"P354","v":0},0.20203227180330471,{"$f":"NAF*R160","v":1.1856036126692657},{"$f":"SUM(S160,V160)","v":0.92625282239786388},{"$f":"SUM(T160:U160)","v":0.21883104747910573},0,{"$f":"$Z354*AB354","v":0.21883104747910573},{"$f":"SUM(W160:AA160)","v":0.70742177491875813},0.43470700559811343,{"$f":"$Z354*AA354","v":0.15164552364207332},0,{"$f":"AT354*(1-AU354)*AV354/AW354","v":7.9428571428571432E-2},4.1640674250000002E-2,{"$f":"NAF*AC160","v":430.49937602088909},{"$f":"SUM(AD160,AG160)","v":336.32763751631961},{"$f":"SUM(AE160:AF160)","v":12.972972972972974},{"$f":"(-PMT(Lånerente,X354,V354)-(V354*(1-$AL$353)/X354))/Y354","v":0},{"$f":"SUM(AN354:AP354)/Y354","v":12.972972972972974},{"$f":"SUM(AH160:AK160)","v":323.35466454334664},19.948969726347428,{"$f":"AK354","v":260.82},0.38569481699918401,{"$f":"AS354/Y354","v":42.2}]
[null,null,null,null,null,null,null,0,{"$f":"J355","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P355","v":0},{"$f":"S355","v":0.20203227180330471},1.6920986643928291,1.3219520815568977,0.39084242898593768,{"$f":"IFERROR((V355*(1-AJ355)/W355),0)","v":0},0.39084242898593768,0.93110965257096012,{"$f":"IFERROR((U355*(1-AJ355)/W355),0)","v":0.53919444838747643},0.27084595850491239,0,7.9428571428571432E-2,{"$f":"AQ355*AR355","v":4.1640674250000002E-2},437.60561507380152,341.87938677640744,13.72972972972973,0,13.72972972972973,328.1496570466777,24.743962229678516,260.82,0.38569481699918401,42.2]
[null,null,null,null,null,null,null,1,{"$f":"J356","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P356","v":0},0.1109579144519655,1.6185403082556713,1.2644846158247431,0.38371769720754817,0,0.38371769720754817,0.88076691861719492,0.48428098301657596,0.26590866238633326,{"$f":"IFERROR(AF356/T356,0)","v":0},7.9428571428571432E-2,5.1148701785714283E-2,436.76171081119179,341.2200865712436,13.72972972972973,0,13.72972972972973,327.49035684151386,23.895815604629615,260.82,{"$f":"T356*AQ356*(1-AR356)/Y356","v":0.57454123688427372},42.2]
[null,null,null,null,null,null,null,1,{"$f":"J357","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P357","v":0},0.1109579144519655,1.1588437299341381,0.90534666401104535,0.21883104747910573,0,0.21883104747910573,0.6865156165319396,0.40429281967558062,0.15164552364207332,0,7.9428571428571432E-2,5.1148701785714283E-2,430.74109943834202,336.51648393620468,12.972972972972974,0,12.972972972972974,323.54351096323171,19.948969726347428,260.82,0.57454123688427372,42.2]
[null,null,null,null,null,null,null,1,{"$f":"J358","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P358","v":0},0.1109579144519655,1.655981415426147,1.2937354808016772,0.39084242898593768,0,0.39084242898593768,0.90289305181573953,0.5014698200965414,0.27084595850491239,0,7.9428571428571432E-2,5.1148701785714283E-2,437.84733849125445,342.06823319629251,13.72972972972973,0,13.72972972972973,328.33850346656277,24.743962229678516,260.82,0.57454123688427372,42.2]
[null,null,null,null,null,null,null,2,{"$f":"J359","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P359","v":0},1.7190786587567886E-2,1.5797867674164405,1.2342084120440941,0.38371769720754817,0,0.38371769720754817,0.85049071483654604,0.44784943850378417,0.26590866238633326,0,7.9428571428571432E-2,5.7304042517857139E-2,437.03057898001964,341.43013982814034,13.72972972972973,0,13.72972972972973,327.7004100984106,23.895815604629615,260.82,0.784594493780989,42.2]
[null,null,null,null,null,null,null,2,{"$f":"J360","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P360","v":0},1.7190786587567886E-2,1.1277924080904391,0.88108781882065557,0.21883104747910573,0,0.21883104747910573,0.66225677134154981,0.37387863375304797,0.15164552364207332,0,7.9428571428571432E-2,5.7304042517857139E-2,431.00996760716981,336.72653719310142,12.972972972972974,0,12.972972972972974,323.75356422012845,19.948969726347428,260.82,0.784594493780989,42.2]
[null,null,null,null,null,null,null,2,{"$f":"J361","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P361","v":0},1.7190786587567886E-2,1.6155727273508931,1.2621661932428851,0.39084242898593768,0,0.39084242898593768,0.87132376425694746,0.46374519180560653,0.27084595850491239,0,7.9428571428571432E-2,5.7304042517857139E-2,438.11620666008224,342.27828645318925,13.72972972972973,0,13.72972972972973,328.54855672345951,24.743962229678516,260.82,0.784594493780989,42.2]
[null,null,null,null,null,null,null,3,{"$f":"J362","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P362","v":0},3.1523604904952597E-3,1.5367417874686382,1.2005795214598736,0.38371769720754817,0,0.38371769720754817,0.81686182425232534,0.41141789399099216,0.26590866238633326,0,7.9428571428571432E-2,6.0106696446428548E-2,437.32444410742499,341.65972195892579,13.72972972972973,0,13.72972972972973,327.92999222919605,23.895815604629615,260.82,1.0141766245664769,42.2]
[null,null,null,null,null,null,null,3,{"$f":"J363","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P363","v":0},3.1523604904952597E-3,1.0924496471381684,0.85347628682669407,0.21883104747910573,0,0.21883104747910573,0.63464523934758832,0.34346444783051511,0.15164552364207332,0,7.9428571428571432E-2,6.0106696446428548E-2,431.30383273457522,336.95611932388687,12.972972972972974,0,12.972972972972974,323.9831463509139,19.948969726347428,260.82,1.0141766245664769,42.2]
[null,null,null,null,null,null,null,3,{"$f":"J364","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P364","v":0},3.1523604904952597E-3,1.5708726001670676,1.2272442188805215,0.39084242898593768,0,0.39084242898593768,0.83640178989458369,0.42602056351467144,0.27084595850491239,0,7.9428571428571432E-2,6.0106696446428548E-2,438.4100717874876,342.5078685839747,13.72972972972973,0,13.72972972972973,328.77813885424496,24.743962229678516,260.82,1.0141766245664769,42.2]
[null,null,null,null,null,null,null,4,{"$f":"J365","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P365","v":0},0,1.4894053684122646,1.1635979440720816,0.38371769720754817,0,0.38371769720754817,0.7798802468645335,0.37498634947820031,0.26590866238633326,0,7.9428571428571432E-2,5.9556663571428546E-2,437.64125816688556,341.90723294287932,13.72972972972973,0,13.72972972972973,328.17750321314958,23.895815604629615,260.82,1.2616876085199755,42.2]
[null,null,null,null,null,null,null,4,{"$f":"J366","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P366","v":0},0,1.0528154470773265,0.82251206802916144,0.21883104747910573,0,0.21883104747910573,0.60368102055005568,0.31305026190798246,0.15164552364207332,0,7.9428571428571432E-2,5.9556663571428546E-2,431.62064679403574,337.2036303078404,12.972972972972974,0,12.972972972972974,324.23065733486743,19.948969726347428,260.82,1.2616876085199755,42.2]
[null,null,null,null,null,null,null,4,{"$f":"J367","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P367","v":0},0,1.5218810338746709,1.1889695577145867,0.39084242898593768,0,0.39084242898593768,0.79812712872864899,0.38829593522373668,0.27084595850491239,0,7.9428571428571432E-2,5.9556663571428546E-2,438.72688584694816,342.75537956792823,13.72972972972973,0,13.72972972972973,329.02564983819849,24.743962229678516,260.82,1.2616876085199755,42.2]
[null,null,null,null,null,null,null,5,{"$f":"J368","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P368","v":0},0,1.4494220277387482,1.132360959170897,0.38371769720754817,0,0.38371769720754817,0.74864326196334885,0.33855480496540852,0.26590866238633326,0,7.9428571428571432E-2,6.475122318303568E-2,437.88256591942269,342.09575462454899,13.72972972972973,0,13.72972972972973,328.36602489481925,23.895815604629615,260.82,1.4502092901896466,42.2]
[null,null,null,null,null,null,null,5,{"$f":"J369","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P369","v":0},0,1.0205343253993417,0.79729244171823577,0.21883104747910573,0,0.21883104747910573,0.57846139423913001,0.2826360759854496,0.15164552364207332,0,7.9428571428571432E-2,6.475122318303568E-2,431.86195454657292,337.39215198951007,12.972972972972974,0,12.972972972972974,324.4191790165371,19.948969726347428,260.82,1.4502092901896466,42.2]
[null,null,null,null,null,null,null,5,{"$f":"J370","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P370","v":0},0,1.4802425459651312,1.1564394890352587,0.39084242898593768,0,0.39084242898593768,0.76559706004932115,0.35057130693280164,0.27084595850491239,0,7.9428571428571432E-2,6.475122318303568E-2,438.96819359948535,342.9439012495979,13.72972972972973,0,13.72972972972973,329.21417151986816,24.743962229678516,260.82,1.4502092901896466,42.2]
[null,null,null,null,null,null,null,6,{"$f":"J371","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P371","v":0},0,1.4081870173252315,1.1001461072853371,0.38371769720754817,0,0.38371769720754817,0.71642841007778901,0.3021232604526165,0.26590866238633326,0,7.9428571428571432E-2,6.8967915810267816E-2,438.12261941726177,342.28329641973573,13.72972972972973,0,13.72972972972973,328.55356669000599,23.895815604629615,260.82,1.6377510853764163,42.2]
[null,null,null,null,null,null,null,6,{"$f":"J372","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P372","v":0},0,0.98700153398135715,0.77109494842293524,0.21883104747910573,0,0.21883104747910573,0.55226390094382949,0.25222189006291695,0.15164552364207332,0,7.9428571428571432E-2,6.8967915810267816E-2,432.10200804441195,337.57969378469681,12.972972972972974,0,12.972972972972974,324.60672081172385,19.948969726347428,260.82,1.6377510853764163,42.2]
[null,null,null,null,null,null,null,6,{"$f":"J373","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P373","v":0},0,1.4373523883155916,1.122931553371556,0.39084242898593768,0,0.39084242898593768,0.73208912438561846,0.31284667864186688,0.27084595850491239,0,7.9428571428571432E-2,6.8967915810267816E-2,439.20824709732437,343.13144304478465,13.72972972972973,0,13.72972972972973,329.40171331505491,24.743962229678516,260.82,1.6377510853764163,42.2]
[null,null,null,null,null,null,null,7,{"$f":"J374","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P374","v":0},0,1.3657003371717149,1.0669533884154023,0.38371769720754817,0,0.38371769720754817,0.68323569120785421,0.26569171593982449,0.26590866238633326,0,7.9428571428571432E-2,7.2206741453124959E-2,438.3611338662605,342.46963583301601,13.72972972972973,0,13.72972972972973,328.73990610328627,23.895815604629615,260.82,1.8240904986567155,42.2]
[null,null,null,null,null,null,null,7,{"$f":"J375","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P375","v":0},0,0.9522170728233722,0.74391958814325954,0.21883104747910573,0,0.21883104747910573,0.52508854066415378,0.22180770414038409,0.15164552364207332,{"$f":"IFERROR(AF375/T375,0)","v":0},7.9428571428571432E-2,7.2206741453124959E-2,432.34052249341067,337.76603319797709,12.972972972972974,0,12.972972972972974,324.79306022500413,19.948969726347428,260.82,1.8240904986567155,42.2]
[null,null,null,null,null,null,null,7,{"$f":"J376","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P376","v":0},0,1.3932105609260521,1.0884457507234782,0.39084242898593768,0,0.39084242898593768,0.69760332173754058,0.27512205035093179,0.27084595850491239,0,7.9428571428571432E-2,7.2206741453124959E-2,439.4467615463231,343.31778245806493,13.72972972972973,0,13.72972972972973,329.58805272833519,24.743962229678516,260.82,1.8240904986567155,42.2]
[null,null,null,null,null,null,null,8,{"$f":"J377","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P377","v":0},0,1.3219619872781985,1.0327828025610926,0.38371769720754817,0,0.38371769720754817,0.64906510535354445,0.2292601714270327,0.26590866238633326,0,7.9428571428571432E-2,7.4467700111607096E-2,438.59784252042317,342.65456446908058,13.72972972972973,0,13.72972972972973,328.92483473935084,23.895815604629615,260.82,2.0090191347212398,42.2]
[null,null,null,null,null,null,null,8,{"$f":"J378","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P378","v":0},0,0.91618094192538746,0.71576636087920897,0.21883104747910573,0,0.21883104747910573,0.49693531340010322,0.19139351821785144,0.15164552364207332,0,7.9428571428571432E-2,7.4467700111607096E-2,432.57723114757334,337.95096183404166,12.972972972972974,0,12.972972972972974,324.9779888610687,19.948969726347428,260.82,2.0090191347212398,42.2]
[null,null,null,null,null,null,null,8,{"$f":"J379","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P379","v":0},0,1.3478170637965128,1.0529820810910255,0.39084242898593768,0,0.39084242898593768,0.66213965210508785,0.237397422059997,0.27084595850491239,0,7.9428571428571432E-2,7.4467700111607096E-2,439.68347020048577,343.50271109412949,13.72972972972973,0,13.72972972972973,329.77298136439975,24.743962229678516,260.82,2.0090191347212398,42.2]
[null,null,null,null,null,null,null,9,{"$f":"J380","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P380","v":0},0,1.266672870368692,0.9895881799755406,0.38371769720754817,0,0.38371769720754817,0.60587048276799238,0.19282862691424066,0.26590866238633326,0,7.9428571428571432E-2,6.770462203884707E-2,438.91058222803673,342.89889236565369,13.72972972972973,0,13.72972972972973,329.16916263592395,23.895815604629615,260.82,2.2533470312943416,42.2]
[null,null,null,null,null,null,null,9,{"$f":"J381","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P381","v":0},0,0.8685940440114126,0.67858909688391611,0.21883104747910573,0,0.21883104747910573,0.45975804940481035,0.16097933229531858,0.15164552364207332,0,7.9428571428571432E-2,6.770462203884707E-2,432.8899708551869,338.19528973061477,12.972972972972974,0,12.972972972972974,325.22231675764181,19.948969726347428,260.82,2.2533470312943416,42.2]
[null,null,null,null,null,null,null,9,{"$f":"J382","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P382","v":0},0,1.290872799650983,1.0084943747273305,0.39084242898593768,0,0.39084242898593768,0.61765194574139282,0.19967279376906194,0.27084595850491239,0,7.9428571428571432E-2,6.770462203884707E-2,439.99620990809933,343.74703899070261,13.72972972972973,0,13.72972972972973,330.01730926097287,24.743962229678516,260.82,2.2533470312943416,42.2]
[null,null,null,null,null,null,null,10,{"$f":"J383","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P383","v":0},0,1.2083657340744003,0.94403572974562522,0.38371769720754817,0,0.38371769720754817,0.5603180325380771,0.15639708240144887,0.26590866238633326,0,7.9428571428571432E-2,5.8583716321723538E-2,439.23069555209662,343.14898090007546,13.72972972972973,0,13.72972972972973,329.41925117034572,23.895815604629615,260.82,2.5034355657161549,42.2]
[null,null,null,null,null,null,null,10,{"$f":"J384","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P384","v":0},0,0.81798912671265267,0.63905400524425993,0.21883104747910573,0,0.21883104747910573,0.42022295776515417,0.13056514637278593,0.15164552364207332,0,7.9428571428571432E-2,5.8583716321723538E-2,433.21008417924679,338.44537826503654,12.972972972972974,0,12.972972972972974,325.47240529206357,19.948969726347428,260.82,2.5034355657161549,42.2]
[null,null,null,null,null,null,null,10,{"$f":"J385","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P385","v":0},0,1.2309105161206684,0.96164884071927215,0.39084242898593768,0,0.39084242898593768,0.57080641173333446,0.16194816547812713,0.27084595850491239,0,7.9428571428571432E-2,5.8583716321723538E-2,440.31632323215922,343.99712752512437,13.72972972972973,{"$f":"(-PMT(Lånerente,X385,V385)-(V385*(1-$AL$353)/X385))/Y385","v":0},13.72972972972973,330.26739779539463,{"$f":"(-PMT(Lånerente,X385,U385)-(U385*(1-$AL$353)/X385))/Y385","v":24.743962229678516},260.82,2.5034355657161549,42.2]
[null,null,null,null,null,null,null,11,{"$f":"J386","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P386","v":0},0,1.147040578395323,0.89612545187134618,0.38371769720754817,0,0.38371769720754817,0.51240775466379795,0.11996553788865684,0.26590866238633326,0,7.9428571428571432E-2,4.7104982960236491E-2,436.02629802797992,340.64554533435933,13.72972972972973,0,13.72972972972973,326.91581560462959,23.895815604629615,260.82,0,42.2]
[null,null,null,null,null,null,null,11,{"$f":"J387","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P387","v":0},{"$f":"S387","v":0},0.76436619002910733,0.59716108596024009,0.21883104747910573,{"$f":"IFERROR((V387*(1-AJ387)/W387),0)","v":0},0.21883104747910573,0.37833003848113433,{"$f":"IFERROR((U387*(1-AJ387)/W387),0)","v":0.10015096045025308},0.15164552364207332,0,7.9428571428571432E-2,{"$f":"AQ387*AR387","v":4.7104982960236491E-2},430.00568665513015,335.94194269932041,12.972972972972974,0,12.972972972972974,322.96896972634744,19.948969726347428,260.82,0,42.2]
[null,null,null,null,null,null,null,11,{"$f":"J388","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P388","v":0},0,1.167930213205568,0.91244547906685003,0.39084242898593768,0,0.39084242898593768,0.52160305008091234,0.12422353718719208,0.27084595850491239,0,7.9428571428571432E-2,4.7104982960236491E-2,437.11192570804258,341.49369195940824,13.72972972972973,0,13.72972972972973,327.7639622296785,24.743962229678516,260.82,0,42.2]
[null,null,null,null,null,null,null,12,{"$f":"J389","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P389","v":0},0,0.99832513219423247,0.77994150952674413,0.38371769720754817,0,0.38371769720754817,0.39622381231919596,1.7618156549905319E-2,0.26590866238633326,0,7.9428571428571432E-2,3.3268421954385917E-2,436.02629802797992,340.64554533435933,13.72972972972973,0,13.72972972972973,326.91581560462959,23.895815604629615,260.82,0,42.2]
[null,null,null,null,null,null,null,12,{"$f":"J390","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P390","v":0},0,0.64101340294917353,0.50079172105404179,0.21883104747910573,0,0.21883104747910573,0.28196067357493604,1.7618156549905353E-2,0.15164552364207332,0,7.9428571428571432E-2,3.3268421954385917E-2,430.00568665513015,335.94194269932041,12.972972972972974,0,12.972972972972974,322.96896972634744,19.948969726347428,260.82,0,42.2]
[null,null,null,null,null,null,null,12,{"$f":"J391","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P391","v":0},0,1.0137645279023522,0.79200353742371266,0.39084242898593768,0,0.39084242898593768,0.40116110843777492,1.7618156549905242E-2,0.27084595850491239,0,7.9428571428571432E-2,3.3268421954385917E-2,437.11192570804258,341.49369195940824,13.72972972972973,0,13.72972972972973,327.7639622296785,24.743962229678516,260.82,0,42.2]
[null,null,null,null,null,null,null,13,{"$f":"J392","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P392","v":0},0,1.0012295915675191,0.78221061841212425,0.38371769720754817,0,0.38371769720754817,0.39849292120457608,1.7618156549905319E-2,0.26590866238633326,0,7.9428571428571432E-2,3.5537530839766032E-2,436.02629802797992,340.64554533435933,13.72972972972973,0,13.72972972972973,326.91581560462959,23.895815604629615,260.82,0,42.2]
[null,null,null,null,null,null,null,13,{"$f":"J393","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P393","v":0},0,0.64391786232246007,0.50306082993942192,0.21883104747910573,0,0.21883104747910573,0.28422978246031616,1.7618156549905353E-2,0.15164552364207332,0,7.9428571428571432E-2,3.5537530839766032E-2,430.00568665513015,335.94194269932041,12.972972972972974,0,12.972972972972974,322.96896972634744,19.948969726347428,260.82,0,42.2]
[null,null,null,null,null,null,null,13,{"$f":"J394","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P394","v":0},0,1.0166689872756387,0.79427264630909278,0.39084242898593768,0,0.39084242898593768,0.40343021732315504,1.7618156549905242E-2,0.27084595850491239,0,7.9428571428571432E-2,3.5537530839766032E-2,437.11192570804258,341.49369195940824,13.72972972972973,0,13.72972972972973,327.7639622296785,24.743962229678516,260.82,0,42.2]
[null,null,null,null,null,null,null,14,{"$f":"J395","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P395","v":0},0,1.0041340509408057,0.78447972729750437,0.38371769720754817,0,0.38371769720754817,0.4007620300899562,1.7618156549905319E-2,0.26590866238633326,0,7.9428571428571432E-2,3.7806639725146141E-2,436.02629802797992,340.64554533435933,13.72972972972973,0,13.72972972972973,326.91581560462959,23.895815604629615,260.82,0,42.2]
[null,null,null,null,null,null,null,14,{"$f":"J396","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P396","v":0},0,0.6468223216957466,0.50532993882480204,0.21883104747910573,0,0.21883104747910573,0.28649889134569628,1.7618156549905353E-2,0.15164552364207332,0,7.9428571428571432E-2,3.7806639725146141E-2,430.00568665513015,335.94194269932041,12.972972972972974,0,12.972972972972974,322.96896972634744,19.948969726347428,260.82,0,42.2]
[null,null,null,null,null,null,null,14,{"$f":"J397","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P397","v":0},0,1.0195734466489252,0.7965417551944729,0.39084242898593768,0,0.39084242898593768,0.40569932620853516,1.7618156549905242E-2,0.27084595850491239,0,7.9428571428571432E-2,3.7806639725146141E-2,437.11192570804258,341.49369195940824,13.72972972972973,0,13.72972972972973,327.7639622296785,24.743962229678516,260.82,0,42.2]
[null,null,null,null,null,null,null,15,{"$f":"J398","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P398","v":0},0,1.0070385103140922,0.78674883618288449,0.38371769720754817,0,0.38371769720754817,0.40303113897533632,1.7618156549905319E-2,0.26590866238633326,0,7.9428571428571432E-2,4.0075748610526263E-2,436.02629802797992,340.64554533435933,13.72972972972973,0,13.72972972972973,326.91581560462959,23.895815604629615,260.82,0,42.2]
[null,null,null,null,null,null,null,15,{"$f":"J399","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P399","v":0},0,0.64972678106903314,0.50759904771018216,0.21883104747910573,0,0.21883104747910573,0.2887680002310764,1.7618156549905353E-2,0.15164552364207332,0,7.9428571428571432E-2,4.0075748610526263E-2,430.00568665513015,335.94194269932041,12.972972972972974,0,12.972972972972974,322.96896972634744,19.948969726347428,260.82,0,42.2]
[null,null,null,null,null,null,null,15,{"$f":"J400","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P400","v":0},0,1.0224779060222118,0.79881086407985302,0.39084242898593768,0,0.39084242898593768,0.40796843509391528,1.7618156549905242E-2,0.27084595850491239,0,7.9428571428571432E-2,4.0075748610526263E-2,437.11192570804258,341.49369195940824,13.72972972972973,0,13.72972972972973,327.7639622296785,24.743962229678516,260.82,0,42.2]
[null,null,null,null,null,null,null,16,{"$f":"J401","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P401","v":0},0,1.0099429696873787,0.78901794506826461,0.38371769720754817,0,0.38371769720754817,0.40530024786071644,1.7618156549905319E-2,0.26590866238633326,0,7.9428571428571432E-2,4.2344857495906371E-2,436.02629802797992,340.64554533435933,13.72972972972973,0,13.72972972972973,326.91581560462959,23.895815604629615,260.82,0,42.2]
[null,null,null,null,null,null,null,16,{"$f":"J402","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P402","v":0},0,0.65263124044231957,0.50986815659556217,0.21883104747910573,0,0.21883104747910573,0.29103710911645647,1.7618156549905353E-2,0.15164552364207332,0,7.9428571428571432E-2,4.2344857495906371E-2,430.00568665513015,335.94194269932041,12.972972972972974,0,12.972972972972974,322.96896972634744,19.948969726347428,260.82,0,42.2]
[null,null,null,null,null,null,null,16,{"$f":"J403","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P403","v":0},0,1.0253823653954985,0.80107997296523314,0.39084242898593768,0,0.39084242898593768,0.4102375439792954,1.7618156549905242E-2,0.27084595850491239,0,7.9428571428571432E-2,4.2344857495906371E-2,437.11192570804258,341.49369195940824,13.72972972972973,0,13.72972972972973,327.7639622296785,24.743962229678516,260.82,0,42.2]
[null,null,null,null,null,null,null,17,{"$f":"J404","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P404","v":0},0,1.0128474290606653,0.79128705395364474,0.38371769720754817,0,0.38371769720754817,0.40756935674609657,1.7618156549905319E-2,0.26590866238633326,0,7.9428571428571432E-2,4.4613966381286486E-2,436.02629802797992,340.64554533435933,13.72972972972973,0,13.72972972972973,326.91581560462959,23.895815604629615,260.82,0,42.2]
[null,null,null,null,null,null,null,17,{"$f":"J405","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P405","v":0},0,0.65553569981560611,0.51213726548094229,0.21883104747910573,0,0.21883104747910573,0.29330621800183659,1.7618156549905353E-2,0.15164552364207332,0,7.9428571428571432E-2,4.4613966381286486E-2,430.00568665513015,335.94194269932041,12.972972972972974,0,12.972972972972974,322.96896972634744,19.948969726347428,260.82,0,42.2]
[null,null,null,null,null,null,null,17,{"$f":"J406","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P406","v":0},0,1.0282868247687851,0.80334908185061327,0.39084242898593768,0,0.39084242898593768,0.41250665286467553,1.7618156549905242E-2,0.27084595850491239,0,7.9428571428571432E-2,4.4613966381286486E-2,437.11192570804258,341.49369195940824,13.72972972972973,0,13.72972972972973,327.7639622296785,24.743962229678516,260.82,0,42.2]
[null,null,null,null,null,null,null,18,{"$f":"J407","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P407","v":0},0,1.0157518884339518,0.79355616283902486,0.38371769720754817,0,0.38371769720754817,0.40983846563147663,1.7618156549905319E-2,0.26590866238633326,0,7.9428571428571432E-2,4.6883075266666595E-2,436.02629802797992,340.64554533435933,13.72972972972973,0,13.72972972972973,326.91581560462959,23.895815604629615,260.82,0,42.2]
[null,null,null,null,null,null,null,18,{"$f":"J408","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P408","v":0},0,0.65844015918889276,0.51440637436632242,0.21883104747910573,0,0.21883104747910573,0.29557532688721672,1.7618156549905353E-2,0.15164552364207332,0,7.9428571428571432E-2,4.6883075266666595E-2,430.00568665513015,335.94194269932041,12.972972972972974,0,12.972972972972974,322.96896972634744,19.948969726347428,260.82,0,42.2]
[null,null,null,null,null,null,null,18,{"$f":"J409","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P409","v":0},0,1.0311912841420714,0.80561819073599328,0.39084242898593768,0,0.39084242898593768,0.41477576175005559,1.7618156549905242E-2,0.27084595850491239,0,7.9428571428571432E-2,4.6883075266666595E-2,437.11192570804258,341.49369195940824,13.72972972972973,0,13.72972972972973,327.7639622296785,24.743962229678516,260.82,0,42.2]
[null,null,null,null,null,null,null,19,{"$f":"J410","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P410","v":0},0,1.0186563478072383,0.79582527172440498,0.38371769720754817,0,0.38371769720754817,0.41210757451685676,1.7618156549905319E-2,0.26590866238633326,0,7.9428571428571432E-2,4.9152184152046717E-2,436.02629802797992,340.64554533435933,13.72972972972973,0,13.72972972972973,326.91581560462959,23.895815604629615,260.82,0,42.2]
[null,null,null,null,null,null,null,19,{"$f":"J411","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P411","v":0},0,0.6613446185621793,0.51667548325170254,0.21883104747910573,0,0.21883104747910573,0.29784443577259684,1.7618156549905353E-2,0.15164552364207332,0,7.9428571428571432E-2,4.9152184152046717E-2,430.00568665513015,335.94194269932041,12.972972972972974,0,12.972972972972974,322.96896972634744,19.948969726347428,260.82,0,42.2]
[null,null,null,null,null,null,null,19,{"$f":"J412","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P412","v":0},0,1.0340957435153579,0.8078872996213734,0.39084242898593768,0,0.39084242898593768,0.41704487063543572,1.7618156549905242E-2,0.27084595850491239,0,7.9428571428571432E-2,4.9152184152046717E-2,437.11192570804258,341.49369195940824,13.72972972972973,0,13.72972972972973,327.7639622296785,24.743962229678516,260.82,0,42.2]
[null,null,null,null,null,null,null,20,{"$f":"J413","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,0.4273025581375815,{"$f":"P413","v":0},0,1.0215608071805249,0.7980943806097851,0.38371769720754817,0,0.38371769720754817,0.41437668340223688,1.7618156549905319E-2,0.26590866238633326,0,7.9428571428571432E-2,5.1421293037426825E-2,436.02629802797992,340.64554533435933,13.72972972972973,0,13.72972972972973,326.91581560462959,23.895815604629615,260.82,0,42.2]
[null,null,null,null,null,null,null,20,{"$f":"J414","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,0.24368713527740057,{"$f":"P414","v":0},0,0.66424907793546584,0.51894459213708266,0.21883104747910573,0,0.21883104747910573,0.30011354465797696,1.7618156549905353E-2,0.15164552364207332,0,7.9428571428571432E-2,5.1421293037426825E-2,430.00568665513015,335.94194269932041,12.972972972972974,0,12.972972972972974,322.96896972634744,19.948969726347428,260.82,0,42.2]
[null,null,null,null,null,null,null,20,{"$f":"J415","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,0.43523655789079918,{"$f":"P415","v":0},0,1.0370002028886445,0.81015640850675352,0.39084242898593768,0,0.39084242898593768,0.41931397952081584,1.7618156549905242E-2,0.27084595850491239,0,7.9428571428571432E-2,5.1421293037426825E-2,437.11192570804258,341.49369195940824,13.72972972972973,0,13.72972972972973,327.7639622296785,24.743962229678516,260.82,0,42.2]
[]
[null,null,null,null,null,null,null,null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,"Basis-registreringsafgift",null,"Tillæg for CO2-udledning ",null,null,null,null,null,null,null,null,null,2017,2020]
[null,"Størrelse","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Årgang","Repræsentativ årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per varebil]","Pris ekskl. registreringsafgift, og ekskl. moms [kr]","Registreringsafgift [kr]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Driftstimer - årligt [timer]","Brændstof-effektivitet [KWh/km]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kWh. per km]","Brændstof-effektivitet [liter per km oplyst]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Batteri omkostning ekskl. moms [kr per år]","Oliepris ekskl. moms [kr per liter] indregnet i vedligehold, derfor 0 her","Rabat på oliepris [Pct]","Marginal afskrivning [kr. per km]","Andel af afskr. som anses for fast omk. [Pct]","Chaufførtimeløn [kr per time]","Andel faste afskrivninger [%]","Forsikringsafgift [kr per år]","Ejerafgift [kr per år]","Vejbenyttelsesafgift [kr per år]","Udligningsafgift [kr per år]","Reparationsomk. årligt ekskl. moms - i alt  [kr per år]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Kapacitets-omkostninger, [kr. per år]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug","Samlede årlige margianle afsrkivninger","Årlige afskrivninger",null,"Drivmiddel","Årgang","Brændstof-effektivitet, oplyst [liter per km / kWh per km]","Batteri-størrelse [kWh]","Salgspris inkl. moms og afgifter [kr]","Afledt CO₂-udledning, oplyst [gram per km]","Pris før moms og afgift [kr.]","Moms [kr.]","Batteri-fradrag  [kr.]","Afgiftspligtig værdi [kr.]","Op til knæk","Over  knæk","Uniformt","Bundfradrag  [kr.]","Registreringsafgift før indfasning, ialt  [kr.]","Registreringsafgift efter indfasning, ialt  [kr.]","Ekstra bundfradrag, lav- eller nul-emission  [kr.]","Endelig registreringsafgift, i alt","Checksum","CO₂-Ejerafgift, årligt [kr. per år]","Udlignings-afgift, årligt [kr. per år]",null,"Grøn ejerafgift til og med  2017","Grøn ejerafgift 2017 - 2020",null,"År","Brændstofforbug per liter"]
[null,1,{"$f":"IF(COUNTIF(H225:H227,H227)=1,H227+0.1,IF(COUNTIF(H225:H227,H227)=2,H227+0.2,IF(COUNTIF(H225:H227,H227)=3,H227+0.3,0)))","v":0.1},{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H227)),ABS($E$426:$E$488-H227),0))","v":0},{"$f":"(IF(G227=0,0,H227))*1","v":0},0.1,1,0,{"$f":"H227+input_år-original_år","v":0},{"$f":"IFERROR(INDEX(J$426:J$488,MATCH($C227,$B$426:$B$488,0)),INDEX(J$426:J$488,MATCH(ROUND($I$227+$C227-$H227,1),$B$426:$B$488,0)))","v":"Lille varebil, el"},{"$f":"IFERROR(INDEX(K$426:K$488,MATCH($C227,$B$426:$B$488,0)),INDEX(K$426:K$488,MATCH(ROUND($I$227+$C227-$H227,1),$B$426:$B$488,0)))","v":"NISSAN"},"e-NV200","Van Aut.",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(Q227:Q289,R227:R289)/3","v":18.587723837159732},{"$f":"IFERROR(INDEX(Q$426:Q$488,MATCH($C227,$B$426:$B$488,0)),INDEX(Q$426:Q$488,MATCH(ROUND($I$227+$C227-$H227,1),$B$426:$B$488,0)))","v":5.3597551789454752},{"$f":"INDEX(skrotrate_vbil,MATCH(H227&\" \"&IF(O227>original_år,0,original_år-O227),match_skrot,0))","v":1},{"$f":"Q227*R227/SUMPRODUCT($Q$227:$Q$289,$R$227:$R$289)","v":9.6116397860228173E-2},{"$f":"IFERROR(INDEX(T$426:T$488,MATCH($C227,$B$426:$B$488,0)),INDEX(T$426:T$488,MATCH(ROUND($I$227+$C227-$H227,1),$B$426:$B$488,0)))","v":12989.922983745621},{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C227,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C227-$H227,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O227))","v":232385.55555555556},{"$f":"IFERROR(INDEX(V$426:V$488,MATCH($C227,$B$426:$B$488,0)),BV227)","v":0},{"$f":"IFERROR(INDEX(W$426:W$488,MATCH($C227,$B$426:$B$488,0)),INDEX(W$426:W$488,MATCH(ROUND($I$227+$C227-$H227,1),$B$426:$B$488,0)))","v":215470},{"$f":"IFERROR(INDEX(X$426:X$488,MATCH($C227,$B$426:$B$488,0)),INDEX(X$426:X$488,MATCH(ROUND($I$227+$C227-$H227,1),$B$426:$B$488,0)))","v":14.9},1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C227,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C227-$H227,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O227))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA227","v":0.89800000000000002},{"$f":"IFERROR(INDEX(AC$426:AC$488,MATCH($C227,$B$426:$B$488,0)),INDEX(AC$426:AC$488,MATCH(ROUND($I$227+$C227-$H227,1),$B$426:$B$488,0)))","v":0.25900000000000001},0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C227,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C227-$H227,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O227))","v":0},0,0,{"$f":"IF(H227 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H227)/100000*U227,Afskrivning!$C$28)/100","v":0.29138009587919805},{"$f":"IFERROR(1-AI227/(U227/W227),0)","v":0.72982972582355132},260.82,{"$f":"1-SUMPRODUCT(BB227:BB289,S227:S289)/SUMPRODUCT(BC227:BC289,S227:S289)","v":0.85892027298411644},0,{"$f":"IF(O230<=$CB$226,CB227,IF(O230<=$CC$226,CC227,BY227))","v":22860},0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H227)*RepOmk!$D$64","v":6.7451902499999994E-2},{"$f":"IFERROR(VLOOKUP(B227&\"-\"&H227,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B227&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.53488372093023251},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},{"$f":"AI227*T227","v":3785.0050044671975},{"$f":"-PMT(Lånerente,X227,U227)","v":21004.067549934611},null,"Elektrictet",{"$f":"N227","v":2021},{"$f":"Z227","v":0.29355799086905465},{"$f":"AE227","v":40},{"$f":"BK227+BL227+BV227","v":290481.94444444444},null,{"$f":"U227","v":232385.55555555556},{"$f":"BK227*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH227=\"\",0,MIN(BH227,'Ny Regafg'!$E$14))*HLOOKUP(BF227,'Ny Regafg'!$F$11:$T$14,3)","v":68000},{"$f":"BK227+BL227-BM227","v":222481.94444444444},{"$f":"IF(BN227>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN227*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN227>'Ny Regafg'!$F$80,(BN227-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ227*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BO227:BQ227)-BR227","v":43740.972222222219},{"$f":"BS227*HLOOKUP(BF227,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF227,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT227-MIN(BT227,BU227),'Ny Regafg'!$F$117)","v":0},{"$f":"BV227+BL227+BK227-BI227","v":0},{"$f":"IF(BG227<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG227-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE227,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE227,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,{"$f":"O227","v":2021},{"$f":"1/Z227*BA227","v":3.8610038610038608}]
[null,1,{"$f":"IF(COUNTIF(H226:H228,H228)=1,H228+0.1,IF(COUNTIF(H226:H228,H228)=2,H228+0.2,IF(COUNTIF(H226:H228,H228)=3,H228+0.3,0)))","v":0.2},{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H228)),ABS($E$426:$E$488-H228),0))","v":0},{"$f":"(IF(G228=0,0,H228))*1","v":0},0.2,1,0,0,{"$f":"IFERROR(INDEX(J$426:J$488,MATCH($C228,$B$426:$B$488,0)),INDEX(J$426:J$488,MATCH(ROUND($I$227+$C228-$H228,1),$B$426:$B$488,0)))","v":"Lille varebil, el"},"Maxus","e-DELIVER 3","Cargo Van LWB",2021,{"$f":"input_år","v":2021},null,5.3597551789454752,1,{"$f":"Q228*R228/SUMPRODUCT($Q$227:$Q$289,$R$227:$R$289)","v":9.6116397860228173E-2},12989.922983745621,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C228,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C228-$H228,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O228))","v":255151.04166666669},{"$f":"IFERROR(INDEX(V$426:V$488,MATCH($C228,$B$426:$B$488,0)),BV228)","v":0},215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C228,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C228-$H228,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O228))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA228","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C228,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C228-$H228,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O228))","v":0},0,0,{"$f":"IF(H228 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H228)/100000*U228,Afskrivning!$C$28)/100","v":0.31992494028630353},0.72982972582355132,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H228)*RepOmk!$D$64","v":6.7451902499999994E-2},{"$f":"IFERROR(VLOOKUP(B228&\"-\"&H228,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B228&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.53488372093023251},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},4155.8003348984994,{"$f":"-PMT(Lånerente,X228,U228)","v":23061.716128572552},null,{"$f":"BE227","v":"Elektrictet"},{"$f":"N228","v":2021},{"$f":"Z228","v":0.27542313429027138},{"$f":"AE228","v":58},{"$f":"BK228+BL228+BV228","v":318938.80208333337},null,{"$f":"U228","v":255151.04166666669},{"$f":"BK228*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH228=\"\",0,MIN(BH228,'Ny Regafg'!$E$14))*HLOOKUP(BF228,'Ny Regafg'!$F$11:$T$14,3)","v":76500},{"$f":"BK228+BL228-BM228","v":242438.80208333337},{"$f":"IF(BN228>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN228*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN228>'Ny Regafg'!$F$80,(BN228-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ228*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BO228:BQ228)-BR228","v":53719.401041666686},{"$f":"BS228*HLOOKUP(BF228,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF228,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT228-MIN(BT228,BU228),'Ny Regafg'!$F$117)","v":0},{"$f":"BV228+BL228+BK228-BI228","v":0},{"$f":"IF(BG228<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG228-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE228,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE228,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2021,4.1152263374485596]
[null,1,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H229)),ABS($E$426:$E$488-H229),0))","v":0},0,0.3,1,0,0,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,{"$f":"input_år","v":2021},null,5.3597551789454752,1,{"$f":"Q229*R229/SUMPRODUCT($Q$227:$Q$289,$R$227:$R$289)","v":9.6116397860228173E-2},12989.922983745621,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C229,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C229-$H229,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O229))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C229,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C229-$H229,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O229))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA229","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C229,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C229-$H229,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O229))","v":0},0,0,{"$f":"IF(H229 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H229)/100000*U229,Afskrivning!$C$28)/100","v":0.26940724512864056},0.72982972582355132,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H229)*RepOmk!$D$64","v":6.7451902499999994E-2},{"$f":"IFERROR(VLOOKUP(B229&\"-\"&H229,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B229&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.53488372093023251},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3499.5793654841182,19420.159630497728,null,{"$f":"BE228","v":"Elektrictet"},2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK229*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH229=\"\",0,MIN(BH229,'Ny Regafg'!$E$14))*HLOOKUP(BF229,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN229>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN229*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN229>'Ny Regafg'!$F$80,(BN229-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ229*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS229*HLOOKUP(BF229,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF229,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT229-MIN(BT229,BU229),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG229<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG229-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE229,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE229,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2021,5.5555555555555562]
[null,1,1.1000000000000001,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H230)),ABS($E$426:$E$488-H230),0))","v":0},0,{"$f":"(IF(E230=0,0,IF(COUNTIF(E228:E230,E230)=1,E230&\",1\",IF(COUNTIF(E228:E230,E230)=2,E230&\",2\",IF(COUNTIF(E228:E230,E230)=3,E230&\",3\")))))*1","v":0},0,1,1,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,{"$f":"O227-1","v":2020},null,3.7858351140747581,1,6.7891316283820419E-2,12704.144678103215,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C230,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C230-$H230,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O230))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C230,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C230-$H230,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O230))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA230","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C230,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C230-$H230,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O230))","v":0},0,0,{"$f":"IF(H230 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H230)/100000*U230,Afskrivning!$C$28)/100","v":0.26950773162419683},0.75010998082803426,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H230)*RepOmk!$D$64","v":8.0275958999999994E-2},{"$f":"IFERROR(VLOOKUP(B230&\"-\"&H230,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B230&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.51924619085805934},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3423.8652144212097,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK230*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH230=\"\",0,MIN(BH230,'Ny Regafg'!$E$14))*HLOOKUP(BF230,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN230>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN230*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN230>'Ny Regafg'!$F$80,(BN230-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ230*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS230*HLOOKUP(BF230,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF230,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT230-MIN(BT230,BU230),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG230<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG230-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE230,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE230,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2020,3.8610038610038608]
[null,1,1.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H231)),ABS($E$426:$E$488-H231),0))","v":0},0,{"$f":"(IF(E231=0,0,IF(COUNTIF(E229:E231,E231)=1,E231&\",1\",IF(COUNTIF(E229:E231,E231)=2,E231&\",2\",IF(COUNTIF(E229:E231,E231)=3,E231&\",3\")))))*1","v":0},0,1,1,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2020,null,3.7858351140747581,1,6.7891316283820419E-2,12704.144678103215,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C231,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C231-$H231,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O231))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C231,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C231-$H231,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O231))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA231","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C231,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C231-$H231,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O231))","v":0},0,0,{"$f":"IF(H231 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H231)/100000*U231,Afskrivning!$C$28)/100","v":0.29590986538186459},0.75010998082803426,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H231)*RepOmk!$D$64","v":8.0275958999999994E-2},{"$f":"IFERROR(VLOOKUP(B231&\"-\"&H231,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B231&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.51924619085805934},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3759.2817414892538,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK231*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH231=\"\",0,MIN(BH231,'Ny Regafg'!$E$14))*HLOOKUP(BF231,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN231>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN231*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN231>'Ny Regafg'!$F$80,(BN231-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ231*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS231*HLOOKUP(BF231,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF231,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT231-MIN(BT231,BU231),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG231<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG231-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE231,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE231,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2020,4.1152263374485596]
[null,1,1.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H232)),ABS($E$426:$E$488-H232),0))","v":0},0,0,0,1,1,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2020,null,3.7858351140747581,1,6.7891316283820419E-2,12704.144678103215,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C232,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C232-$H232,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O232))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C232,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C232-$H232,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O232))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA232","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C232,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C232-$H232,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O232))","v":0},0,0,{"$f":"IF(H232 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H232)/100000*U232,Afskrivning!$C$28)/100","v":0.24918426668321852},0.75010998082803426,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H232)*RepOmk!$D$64","v":8.0275958999999994E-2},{"$f":"IFERROR(VLOOKUP(B232&\"-\"&H232,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B232&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.51924619085805934},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3165.6729754506632,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK232*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH232=\"\",0,MIN(BH232,'Ny Regafg'!$E$14))*HLOOKUP(BF232,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN232>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN232*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN232>'Ny Regafg'!$F$80,(BN232-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ232*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS232*HLOOKUP(BF232,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF232,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT232-MIN(BT232,BU232),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG232<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG232-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE232,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE232,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2020,5.5555555555555562]
[null,1,2.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H233)),ABS($E$426:$E$488-H233),0))","v":0},0,0,0,2,2,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2019,null,2.6216018874840228,1,4.701314176408259E-2,12424.653495184943,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C233,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C233-$H233,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O233))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C233,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C233-$H233,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O233))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA233","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C233,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C233-$H233,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O233))","v":0},0,0,{"$f":"IF(H233 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H233)/100000*U233,Afskrivning!$C$28)/100","v":0.24763536736919556},0.77039023583251731,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H233)*RepOmk!$D$64","v":9.3100015499999994E-2},{"$f":"IFERROR(VLOOKUP(B233&\"-\"&H233,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B233&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.50360866078588618},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3076.7836327150831,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK233*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH233=\"\",0,MIN(BH233,'Ny Regafg'!$E$14))*HLOOKUP(BF233,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN233>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN233*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN233>'Ny Regafg'!$F$80,(BN233-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ233*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS233*HLOOKUP(BF233,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF233,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT233-MIN(BT233,BU233),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG233<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG233-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE233,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE233,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2019,3.8610038610038608]
[null,1,2.2000000000000002,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H234)),ABS($E$426:$E$488-H234),0))","v":0},0,0,0,2,2,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2019,null,2.6216018874840228,1,4.701314176408259E-2,12424.653495184943,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C234,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C234-$H234,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O234))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C234,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C234-$H234,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O234))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA234","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C234,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C234-$H234,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O234))","v":0},0,0,{"$f":"IF(H234 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H234)/100000*U234,Afskrivning!$C$28)/100","v":0.2718947904774256},0.77039023583251731,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H234)*RepOmk!$D$64","v":9.3100015499999994E-2},{"$f":"IFERROR(VLOOKUP(B234&\"-\"&H234,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B234&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.50360866078588618},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3378.1985588279235,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK234*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH234=\"\",0,MIN(BH234,'Ny Regafg'!$E$14))*HLOOKUP(BF234,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN234>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN234*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN234>'Ny Regafg'!$F$80,(BN234-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ234*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS234*HLOOKUP(BF234,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF234,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT234-MIN(BT234,BU234),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG234<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG234-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE234,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE234,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2019,4.1152263374485596]
[null,1,2.2999999999999998,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H235)),ABS($E$426:$E$488-H235),0))","v":0},0,0,0,2,2,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2019,null,2.6216018874840228,1,4.701314176408259E-2,12424.653495184943,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C235,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C235-$H235,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O235))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C235,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C235-$H235,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O235))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA235","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C235,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C235-$H235,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O235))","v":0},0,0,{"$f":"IF(H235 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H235)/100000*U235,Afskrivning!$C$28)/100","v":0.22896128823779643},0.77039023583251731,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H235)*RepOmk!$D$64","v":9.3100015499999994E-2},{"$f":"IFERROR(VLOOKUP(B235&\"-\"&H235,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B235&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.50360866078588618},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2844.7646701657845,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK235*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH235=\"\",0,MIN(BH235,'Ny Regafg'!$E$14))*HLOOKUP(BF235,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN235>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN235*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN235>'Ny Regafg'!$F$80,(BN235-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ235*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS235*HLOOKUP(BF235,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF235,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT235-MIN(BT235,BU235),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG235<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG235-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE235,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE235,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2019,5.5555555555555562]
[null,1,3.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H236)),ABS($E$426:$E$488-H236),0))","v":0},0,{"$f":"(IF(E236=0,0,IF(COUNTIF(E234:E236,E236)=1,E236&\",1\",IF(COUNTIF(E234:E236,E236)=2,E236&\",2\",IF(COUNTIF(E234:E236,E236)=3,E236&\",3\")))))*1","v":0},0,3,3,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2018,null,2.1021768234643203,1,3.7698300984038799E-2,12151.311118290871,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C236,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C236-$H236,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O236))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C236,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C236-$H236,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O236))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA236","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C236,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C236-$H236,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O236))","v":0},0,0,{"$f":"IF(H236 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H236)/100000*U236,Afskrivning!$C$28)/100","v":0.22576300311419431},0.79067049083700025,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H236)*RepOmk!$D$64","v":0.10592407199999999},{"$f":"IFERROR(VLOOKUP(B236&\"-\"&H236,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B236&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.48797113071371295},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2743.3164898402456,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK236*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH236=\"\",0,MIN(BH236,'Ny Regafg'!$E$14))*HLOOKUP(BF236,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN236>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN236*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN236>'Ny Regafg'!$F$80,(BN236-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ236*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS236*HLOOKUP(BF236,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF236,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT236-MIN(BT236,BU236),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG236<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG236-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE236,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE236,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2018,3.8610038610038608]
[null,1,3.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H237)),ABS($E$426:$E$488-H237),0))","v":0},0,{"$f":"(IF(E237=0,0,IF(COUNTIF(E235:E237,E237)=1,E237&\",1\",IF(COUNTIF(E235:E237,E237)=2,E237&\",2\",IF(COUNTIF(E235:E237,E237)=3,E237&\",3\")))))*1","v":0},0,3,3,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2018,null,2.1021768234643203,1,3.7698300984038799E-2,12151.311118290871,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C237,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C237-$H237,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O237))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C237,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C237-$H237,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O237))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA237","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C237,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C237-$H237,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O237))","v":0},0,0,{"$f":"IF(H237 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H237)/100000*U237,Afskrivning!$C$28)/100","v":0.2478797155729866},0.79067049083700036,260.82,null,0,22860,{"$f":"IFERROR(INDEX(AO$426:AO$488,MATCH($C237,$B$426:$B$488,0)),INDEX(AO$426:AO$488,MATCH(ROUND($I$227+$C237-$H237,1),$B$426:$B$488,0)))","v":0},0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H237)*RepOmk!$D$64","v":0.10592407199999999},{"$f":"IFERROR(VLOOKUP(B237&\"-\"&H237,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B237&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.48797113071371295},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3012.0635438408108,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK237*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH237=\"\",0,MIN(BH237,'Ny Regafg'!$E$14))*HLOOKUP(BF237,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN237>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN237*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN237>'Ny Regafg'!$F$80,(BN237-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ237*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS237*HLOOKUP(BF237,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF237,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT237-MIN(BT237,BU237),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG237<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG237-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE237,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE237,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2018,4.1152263374485596]
[null,1,3.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H238)),ABS($E$426:$E$488-H238),0))","v":0},0,0,0,3,3,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2018,null,2.1021768234643203,1,3.7698300984038799E-2,12151.311118290871,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C238,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C238-$H238,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O238))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C238,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C238-$H238,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O238))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA238","v":0.89800000000000002},{"$f":"IFERROR(INDEX(AC$426:AC$488,MATCH($C238,$B$426:$B$488,0)),INDEX(AC$426:AC$488,MATCH(ROUND($I$227+$C238-$H238,1),$B$426:$B$488,0)))","v":0.18},0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C238,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C238-$H238,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O238))","v":0},0,0,{"$f":"IF(H238 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H238)/100000*U238,Afskrivning!$C$28)/100","v":0.2087383097923744},0.79067049083700025,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H238)*RepOmk!$D$64","v":0.10592407199999999},{"$f":"IFERROR(VLOOKUP(B238&\"-\"&H238,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B238&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.48797113071371295},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2536.444144593323,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK238*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH238=\"\",0,MIN(BH238,'Ny Regafg'!$E$14))*HLOOKUP(BF238,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN238>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN238*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN238>'Ny Regafg'!$F$80,(BN238-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ238*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS238*HLOOKUP(BF238,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF238,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT238-MIN(BT238,BU238),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG238<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG238-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE238,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE238,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2018,5.5555555555555562]
[null,1,4.0999999999999996,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H239)),ABS($E$426:$E$488-H239),0))","v":0},0,0,0,4,4,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2017,null,0.67738698960024279,1,1.2147569287030213E-2,11883.982273688471,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C239,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C239-$H239,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O239))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C239,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C239-$H239,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O239))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA239","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C239,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C239-$H239,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O239))","v":0},0,0,{"$f":"IF(H239 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H239)/100000*U239,Afskrivning!$C$28)/100","v":0.20389063885919306},0.8109507458414833,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H239)*RepOmk!$D$64","v":0.11874812849999999},{"$f":"IFERROR(VLOOKUP(B239&\"-\"&H239,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B239&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.47233360064153973},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2423.0327379736682,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK239*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH239=\"\",0,MIN(BH239,'Ny Regafg'!$E$14))*HLOOKUP(BF239,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN239>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN239*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN239>'Ny Regafg'!$F$80,(BN239-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ239*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS239*HLOOKUP(BF239,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF239,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT239-MIN(BT239,BU239),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG239<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG239-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE239,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE239,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2017,3.8610038610038608]
[null,1,4.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H240)),ABS($E$426:$E$488-H240),0))","v":0},0,0,0,4,4,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2017,null,0.67738698960024279,1,1.2147569287030213E-2,11883.982273688471,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C240,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C240-$H240,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O240))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C240,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C240-$H240,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O240))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA240","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C240,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C240-$H240,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O240))","v":0},0,0,{"$f":"IF(H240 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H240)/100000*U240,Afskrivning!$C$28)/100","v":0.22386464066854764},0.8109507458414833,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H240)*RepOmk!$D$64","v":0.11874812849999999},{"$f":"IFERROR(VLOOKUP(B240&\"-\"&H240,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B240&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.47233360064153973},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2660.4034214106591,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK240*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH240=\"\",0,MIN(BH240,'Ny Regafg'!$E$14))*HLOOKUP(BF240,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN240>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN240*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN240>'Ny Regafg'!$F$80,(BN240-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ240*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS240*HLOOKUP(BF240,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF240,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT240-MIN(BT240,BU240),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG240<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG240-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE240,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE240,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2017,4.1152263374485596]
[null,1,4.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H241)),ABS($E$426:$E$488-H241),0))","v":0},0,0,0,4,4,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2017,null,0.67738698960024279,1,1.2147569287030213E-2,11883.982273688471,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C241,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C241-$H241,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O241))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C241,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C241-$H241,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O241))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA241","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C241,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C241-$H241,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O241))","v":0},0,0,{"$f":"IF(H241 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H241)/100000*U241,Afskrivning!$C$28)/100","v":0.18851533134695231},0.8109507458414833,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H241)*RepOmk!$D$64","v":0.11874812849999999},{"$f":"IFERROR(VLOOKUP(B241&\"-\"&H241,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B241&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.47233360064153973},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2240.3128560456898,19420.159630497728,null,"Elektrictet",2021,{"$f":"Z241","v":0.20401713651131212},{"$f":"AE241","v":33},268576.82291666622,null,{"$f":"U241","v":214861.45833333299},{"$f":"BK241*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH241=\"\",0,MIN(BH241,'Ny Regafg'!$E$14))*HLOOKUP(BF241,'Ny Regafg'!$F$11:$T$14,3)","v":56100},{"$f":"BK241+BL241-BM241","v":212476.82291666622},{"$f":"IF(BN241>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN241*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN241>'Ny Regafg'!$F$80,(BN241-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ241*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BO241:BQ241)-BR241","v":38738.41145833311},{"$f":"BS241*HLOOKUP(BF241,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF241,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT241-MIN(BT241,BU241),'Ny Regafg'!$F$117)","v":0},{"$f":"BV241+BL241+BK241-BI241","v":0},{"$f":"IF(BG241<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG241-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE241,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE241,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2017,5.5555555555555562]
[null,1,5.0999999999999996,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H242)),ABS($E$426:$E$488-H242),0))","v":0},0,0,0,5,5,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2016,null,0.61599433717436847,1,1.1046615902174112E-2,11622.534663667329,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C242,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C242-$H242,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O242))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C242,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C242-$H242,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O242))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA242","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C242,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C242-$H242,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O242))","v":0},0,0,{"$f":"IF(H242 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H242)/100000*U242,Afskrivning!$C$28)/100","v":0.18201827460419182},0.83123100084596624,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H242)*RepOmk!$D$64","v":0.13157218500000001},{"$f":"IFERROR(VLOOKUP(B242&\"-\"&H242,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B242&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4325163295134129},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2115.5137060081383,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK242*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH242=\"\",0,MIN(BH242,'Ny Regafg'!$E$14))*HLOOKUP(BF242,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN242>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN242*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN242>'Ny Regafg'!$F$80,(BN242-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ242*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS242*HLOOKUP(BF242,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF242,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT242-MIN(BT242,BU242),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG242<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG242-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE242,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE242,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2016,3.8610038610038608]
[null,1,5.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H243)),ABS($E$426:$E$488-H243),0))","v":0},0,0,0,5,5,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2016,null,0.61599433717436847,1,1.1046615902174112E-2,11622.534663667329,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C243,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C243-$H243,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O243))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C243,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C243-$H243,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O243))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA243","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C243,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C243-$H243,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O243))","v":0},0,0,{"$f":"IF(H243 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H243)/100000*U243,Afskrivning!$C$28)/100","v":0.19984956576410867},0.83123100084596624,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H243)*RepOmk!$D$64","v":0.13157218500000001},{"$f":"IFERROR(VLOOKUP(B243&\"-\"&H243,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B243&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4325163295134129},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2322.7585056122166,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK243*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH243=\"\",0,MIN(BH243,'Ny Regafg'!$E$14))*HLOOKUP(BF243,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN243>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN243*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN243>'Ny Regafg'!$F$80,(BN243-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ243*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS243*HLOOKUP(BF243,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF243,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT243-MIN(BT243,BU243),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG243<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG243-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE243,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE243,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2016,4.1152263374485596]
[null,1,5.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H244)),ABS($E$426:$E$488-H244),0))","v":0},0,0,0,5,5,{"$f":"IFERROR(INDEX(J$426:J$488,MATCH($C244,$B$426:$B$488,0)),INDEX(J$426:J$488,MATCH(ROUND($I$227+$C244-$H244,1),$B$426:$B$488,0)))","v":"Lille varebil, el"},"RENAULT","KANGOO","33 kWh Aut.",2021,2016,null,0.61599433717436847,1,1.1046615902174112E-2,11622.534663667329,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C244,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C244-$H244,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O244))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C244,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C244-$H244,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O244))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA244","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C244,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C244-$H244,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O244))","v":0},0,0,{"$f":"IF(H244 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H244)/100000*U244,Afskrivning!$C$28)/100","v":0.16829235290153025},0.83123100084596624,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H244)*RepOmk!$D$64","v":0.13157218500000001},{"$f":"IFERROR(VLOOKUP(B244&\"-\"&H244,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B244&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4325163295134129},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1955.9837052281703,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK244*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH244=\"\",0,MIN(BH244,'Ny Regafg'!$E$14))*HLOOKUP(BF244,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN244>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN244*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN244>'Ny Regafg'!$F$80,(BN244-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ244*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS244*HLOOKUP(BF244,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF244,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT244-MIN(BT244,BU244),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG244<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG244-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE244,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE244,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2016,5.5555555555555562]
[null,1,6.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H245)),ABS($E$426:$E$488-H245),0))","v":0},0,0,0,6,6,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2015,null,1.5799906072482639,1,2.8333944508931189E-2,11366.838901066647,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C245,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C245-$H245,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O245))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C245,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C245-$H245,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O245))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA245","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C245,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C245-$H245,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O245))","v":0},0,0,{"$f":"IF(H245 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H245)/100000*U245,Afskrivning!$C$28)/100","v":0.1601459103491906},0.85151125585044929,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H245)*RepOmk!$D$64","v":0.14439624149999999},{"$f":"IFERROR(VLOOKUP(B245&\"-\"&H245,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B245&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39269905838528607},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1820.3527636039114,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK245*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH245=\"\",0,MIN(BH245,'Ny Regafg'!$E$14))*HLOOKUP(BF245,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN245>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN245*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN245>'Ny Regafg'!$F$80,(BN245-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ245*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS245*HLOOKUP(BF245,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF245,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT245-MIN(BT245,BU245),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG245<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG245-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE245,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE245,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2015,3.8610038610038608]
[null,1,6.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H246)),ABS($E$426:$E$488-H246),0))","v":0},0,0,0,6,6,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2015,null,1.5799906072482639,1,2.8333944508931189E-2,11366.838901066647,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C246,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C246-$H246,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O246))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C246,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C246-$H246,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O246))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA246","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C246,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C246-$H246,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O246))","v":0},0,0,{"$f":"IF(H246 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H246)/100000*U246,Afskrivning!$C$28)/100","v":0.17583449085966968},0.85151125585044929,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H246)*RepOmk!$D$64","v":0.14439624149999999},{"$f":"IFERROR(VLOOKUP(B246&\"-\"&H246,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B246&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39269905838528607},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1998.682330852941,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK246*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH246=\"\",0,MIN(BH246,'Ny Regafg'!$E$14))*HLOOKUP(BF246,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN246>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN246*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN246>'Ny Regafg'!$F$80,(BN246-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ246*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS246*HLOOKUP(BF246,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF246,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT246-MIN(BT246,BU246),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG246<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG246-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE246,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE246,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2015,4.1152263374485596]
[null,1,6.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H247)),ABS($E$426:$E$488-H247),0))","v":0},0,0,0,6,6,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2015,null,1.5799906072482639,1,2.8333944508931189E-2,11366.838901066647,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C247,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C247-$H247,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O247))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C247,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C247-$H247,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O247))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA247","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C247,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C247-$H247,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O247))","v":0},0,0,{"$f":"IF(H247 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H247)/100000*U247,Afskrivning!$C$28)/100","v":0.14806937445610824},0.85151125585044929,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H247)*RepOmk!$D$64","v":0.14439624149999999},{"$f":"IFERROR(VLOOKUP(B247&\"-\"&H247,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B247&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39269905838528607},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1683.0807256242952,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK247*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH247=\"\",0,MIN(BH247,'Ny Regafg'!$E$14))*HLOOKUP(BF247,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN247>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN247*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN247>'Ny Regafg'!$F$80,(BN247-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ247*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS247*HLOOKUP(BF247,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF247,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT247-MIN(BT247,BU247),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG247<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG247-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE247,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE247,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2015,5.5555555555555562]
[null,1,7.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H248)),ABS($E$426:$E$488-H248),0))","v":0},0,0,0,7,7,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2014,null,0.36685335869302488,1,6.5787750005844962E-3,11116.768445243179,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C248,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C248-$H248,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O248))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C248,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C248-$H248,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O248))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA248","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C248,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C248-$H248,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O248))","v":0},0,0,{"$f":"IF(H248 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H248)/100000*U248,Afskrivning!$C$28)/100","v":0.13827354609418935},0.87179151085493234,260.82,null,0,22860,{"$f":"IFERROR(INDEX(AO$426:AO$488,MATCH($C248,$B$426:$B$488,0)),INDEX(AO$426:AO$488,MATCH(ROUND($I$227+$C248-$H248,1),$B$426:$B$488,0)))","v":0},0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H248)*RepOmk!$D$64","v":0.15722029799999998},{"$f":"IFERROR(VLOOKUP(B248&\"-\"&H248,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B248&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.35288178725715924},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1537.1549940317623,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK248*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH248=\"\",0,MIN(BH248,'Ny Regafg'!$E$14))*HLOOKUP(BF248,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN248>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN248*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN248>'Ny Regafg'!$F$80,(BN248-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ248*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS248*HLOOKUP(BF248,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF248,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT248-MIN(BT248,BU248),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG248<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG248-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE248,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE248,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2014,3.8610038610038608]
[null,1,7.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H249)),ABS($E$426:$E$488-H249),0))","v":0},0,0,0,7,7,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2014,null,0.36685335869302488,1,6.5787750005844962E-3,11116.768445243179,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C249,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C249-$H249,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O249))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C249,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C249-$H249,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O249))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA249","v":0.89800000000000002},{"$f":"IFERROR(INDEX(AC$426:AC$488,MATCH($C249,$B$426:$B$488,0)),INDEX(AC$426:AC$488,MATCH(ROUND($I$227+$C249-$H249,1),$B$426:$B$488,0)))","v":0.24299999999999999},0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C249,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C249-$H249,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O249))","v":0},0,0,{"$f":"IF(H249 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H249)/100000*U249,Afskrivning!$C$28)/100","v":0.15181941595523071},0.87179151085493223,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H249)*RepOmk!$D$64","v":0.15722029799999998},{"$f":"IFERROR(VLOOKUP(B249&\"-\"&H249,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B249&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.35288178725715924},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1687.7412926663576,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK249*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH249=\"\",0,MIN(BH249,'Ny Regafg'!$E$14))*HLOOKUP(BF249,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN249>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN249*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN249>'Ny Regafg'!$F$80,(BN249-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ249*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS249*HLOOKUP(BF249,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF249,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT249-MIN(BT249,BU249),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG249<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG249-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE249,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE249,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2014,4.1152263374485596]
[null,1,7.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H250)),ABS($E$426:$E$488-H250),0))","v":0},0,0,0,7,7,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2014,null,0.36685335869302488,1,6.5787750005844962E-3,11116.768445243179,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C250,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C250-$H250,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O250))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C250,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C250-$H250,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O250))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA250","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C250,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C250-$H250,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O250))","v":0},0,0,{"$f":"IF(H250 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H250)/100000*U250,Afskrivning!$C$28)/100","v":0.12784639601068615},0.87179151085493234,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H250)*RepOmk!$D$64","v":0.15722029799999998},{"$f":"IFERROR(VLOOKUP(B250&\"-\"&H250,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B250&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.35288178725715924},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1421.2387810096591,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK250*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH250=\"\",0,MIN(BH250,'Ny Regafg'!$E$14))*HLOOKUP(BF250,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN250>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN250*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN250>'Ny Regafg'!$F$80,(BN250-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ250*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS250*HLOOKUP(BF250,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF250,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT250-MIN(BT250,BU250),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG250<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG250-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE250,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE250,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2014,5.5555555555555562]
[null,1,8.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H251)),ABS($E$426:$E$488-H251),0))","v":0},0,0,0,8,8,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2013,null,0.5109933783540479,1,9.1636355053596047E-3,10872.199539447827,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C251,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C251-$H251,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O251))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C251,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C251-$H251,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O251))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA251","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C251,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C251-$H251,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O251))","v":0},0,0,{"$f":"IF(H251 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H251)/100000*U251,Afskrivning!$C$28)/100","v":0.11640118183918811},0.89207176585941528,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H251)*RepOmk!$D$64","v":0.17004435449999999},{"$f":"IFERROR(VLOOKUP(B251&\"-\"&H251,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B251&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31306451612903241},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1265.5368755832037,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK251*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH251=\"\",0,MIN(BH251,'Ny Regafg'!$E$14))*HLOOKUP(BF251,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN251>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN251*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN251>'Ny Regafg'!$F$80,(BN251-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ251*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS251*HLOOKUP(BF251,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF251,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT251-MIN(BT251,BU251),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG251<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG251-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE251,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE251,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2013,3.8610038610038608]
[null,1,8.1999999999999993,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H252)),ABS($E$426:$E$488-H252),0))","v":0},0,0,0,8,8,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2013,null,0.5109933783540479,1,9.1636355053596047E-3,10872.199539447827,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C252,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C252-$H252,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O252))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C252,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C252-$H252,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O252))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA252","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C252,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C252-$H252,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O252))","v":0},0,0,{"$f":"IF(H252 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H252)/100000*U252,Afskrivning!$C$28)/100","v":0.12780434105079175},0.89207176585941528,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H252)*RepOmk!$D$64","v":0.17004435449999999},{"$f":"IFERROR(VLOOKUP(B252&\"-\"&H252,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B252&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31306451612903241},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1389.5142979118511,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK252*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH252=\"\",0,MIN(BH252,'Ny Regafg'!$E$14))*HLOOKUP(BF252,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN252>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN252*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN252>'Ny Regafg'!$F$80,(BN252-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ252*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS252*HLOOKUP(BF252,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF252,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT252-MIN(BT252,BU252),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG252<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG252-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE252,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE252,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2013,4.1152263374485596]
[null,1,8.3000000000000007,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H253)),ABS($E$426:$E$488-H253),0))","v":0},0,0,0,8,8,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2013,null,0.5109933783540479,1,9.1636355053596047E-3,10872.199539447827,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C253,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C253-$H253,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O253))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C253,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C253-$H253,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O253))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA253","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C253,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C253-$H253,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O253))","v":0},0,0,{"$f":"IF(H253 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H253)/100000*U253,Afskrivning!$C$28)/100","v":0.10762341756526411},0.89207176585941528,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H253)*RepOmk!$D$64","v":0.17004435449999999},{"$f":"IFERROR(VLOOKUP(B253&\"-\"&H253,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B253&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31306451612903241},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1170.1032708868656,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK253*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH253=\"\",0,MIN(BH253,'Ny Regafg'!$E$14))*HLOOKUP(BF253,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN253>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN253*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN253>'Ny Regafg'!$F$80,(BN253-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ253*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS253*HLOOKUP(BF253,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF253,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT253-MIN(BT253,BU253),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG253<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG253-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE253,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE253,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2013,5.5555555555555562]
[null,1,9.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H254)),ABS($E$426:$E$488-H254),0))","v":0},0,0,0,9,9,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2012,null,0.94633799231261817,1,1.6970663013989595E-2,10633.011149579979,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C254,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C254-$H254,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O254))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C254,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C254-$H254,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O254))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA254","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C254,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C254-$H254,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O254))","v":0},0,0,{"$f":"IF(H254 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H254)/100000*U254,Afskrivning!$C$28)/100","v":9.4528817584186839E-2},0.91235202086389833,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H254)*RepOmk!$D$64","v":0.18286841100000001},{"$f":"IFERROR(VLOOKUP(B254&\"-\"&H254,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B254&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29406399791085686},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1005.1259713292707,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK254*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH254=\"\",0,MIN(BH254,'Ny Regafg'!$E$14))*HLOOKUP(BF254,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN254>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN254*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN254>'Ny Regafg'!$F$80,(BN254-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ254*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS254*HLOOKUP(BF254,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF254,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT254-MIN(BT254,BU254),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG254<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG254-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE254,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE254,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2012,3.8610038610038608]
[null,1,9.1999999999999993,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H255)),ABS($E$426:$E$488-H255),0))","v":0},0,0,0,9,9,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2012,null,0.94633799231261817,1,1.6970663013989595E-2,10633.011149579979,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C255,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C255-$H255,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O255))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C255,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C255-$H255,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O255))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA255","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C255,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C255-$H255,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O255))","v":0},0,0,{"$f":"IF(H255 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H255)/100000*U255,Afskrivning!$C$28)/100","v":0.10378926614635273},0.91235202086389833,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H255)*RepOmk!$D$64","v":0.18286841100000001},{"$f":"IFERROR(VLOOKUP(B255&\"-\"&H255,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B255&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29406399791085686},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1103.5924241408925,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK255*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH255=\"\",0,MIN(BH255,'Ny Regafg'!$E$14))*HLOOKUP(BF255,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN255>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN255*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN255>'Ny Regafg'!$F$80,(BN255-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ255*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS255*HLOOKUP(BF255,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF255,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT255-MIN(BT255,BU255),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG255<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG255-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE255,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE255,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2012,4.1152263374485596]
[null,1,9.3000000000000007,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H256)),ABS($E$426:$E$488-H256),0))","v":0},0,0,0,9,9,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2012,null,0.94633799231261817,1,1.6970663013989595E-2,10633.011149579979,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C256,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C256-$H256,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O256))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C256,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C256-$H256,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O256))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA256","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C256,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C256-$H256,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O256))","v":0},0,0,{"$f":"IF(H256 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H256)/100000*U256,Afskrivning!$C$28)/100","v":8.7400439119842022E-2},0.91235202086389822,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H256)*RepOmk!$D$64","v":0.18286841100000001},{"$f":"IFERROR(VLOOKUP(B256&\"-\"&H256,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B256&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29406399791085686},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},929.32984363946639,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK256*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH256=\"\",0,MIN(BH256,'Ny Regafg'!$E$14))*HLOOKUP(BF256,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN256>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN256*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN256>'Ny Regafg'!$F$80,(BN256-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ256*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS256*HLOOKUP(BF256,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF256,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT256-MIN(BT256,BU256),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG256<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG256-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE256,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE256,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2012,5.5555555555555562]
[null,1,10.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H257)),ABS($E$426:$E$488-H257),0))","v":0},0,0,0,10,10,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2011,null,2.0798169808578446E-2,1,3.7297322309397366E-4,10399.084904289222,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C257,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C257-$H257,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O257))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C257,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C257-$H257,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O257))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA257","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C257,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C257-$H257,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O257))","v":0},0,0,{"$f":"IF(H257 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H257)/100000*U257,Afskrivning!$C$28)/100","v":7.2656453329185633E-2},0.93263227586838127,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H257)*RepOmk!$D$64","v":0.19569246749999999},{"$f":"IFERROR(VLOOKUP(B257&\"-\"&H257,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B257&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2750634796926813},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},755.56062701472877,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK257*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH257=\"\",0,MIN(BH257,'Ny Regafg'!$E$14))*HLOOKUP(BF257,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN257>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN257*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN257>'Ny Regafg'!$F$80,(BN257-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ257*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS257*HLOOKUP(BF257,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF257,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT257-MIN(BT257,BU257),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG257<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG257-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE257,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE257,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2011,3.8610038610038608]
[null,1,10.199999999999999,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H258)),ABS($E$426:$E$488-H258),0))","v":0},0,0,0,10,10,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2011,null,2.0798169808578446E-2,1,3.7297322309397366E-4,10399.084904289222,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C258,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C258-$H258,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O258))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C258,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C258-$H258,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O258))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA258","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C258,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C258-$H258,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O258))","v":0},0,0,{"$f":"IF(H258 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H258)/100000*U258,Afskrivning!$C$28)/100","v":7.9774191241913775E-2},0.93263227586838127,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H258)*RepOmk!$D$64","v":0.19569246749999999},{"$f":"IFERROR(VLOOKUP(B258&\"-\"&H258,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B258&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2750634796926813},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},829.57858789566706,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK258*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH258=\"\",0,MIN(BH258,'Ny Regafg'!$E$14))*HLOOKUP(BF258,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN258>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN258*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN258>'Ny Regafg'!$F$80,(BN258-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ258*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS258*HLOOKUP(BF258,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF258,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT258-MIN(BT258,BU258),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG258<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG258-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE258,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE258,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2011,4.1152263374485596]
[null,1,10.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H259)),ABS($E$426:$E$488-H259),0))","v":0},0,0,0,10,10,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2011,null,2.0798169808578446E-2,{"$f":"INDEX(skrotrate_vbil,MATCH(H259&\" \"&IF(O259>original_år,0,original_år-O259),match_skrot,0))","v":1},3.7297322309397366E-4,10399.084904289222,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C259,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C259-$H259,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O259))","v":214861.45833333299},0,{"$f":"IFERROR(INDEX(W$426:W$488,MATCH($C259,$B$426:$B$488,0)),INDEX(W$426:W$488,MATCH(ROUND($I$227+$C259-$H259,1),$B$426:$B$488,0)))","v":215470},14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C259,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C259-$H259,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O259))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA259","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C259,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C259-$H259,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O259))","v":0},0,0,{"$f":"IF(H259 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H259)/100000*U259,Afskrivning!$C$28)/100","v":6.7177460674419973E-2},{"$f":"IFERROR(1-AI259/(U259/W259),0)","v":0.93263227586838127},260.82,null,0,{"$f":"IF(O262<=$CB$226,CB259,IF(O262<=$CC$226,CC259,BY259))","v":17940},{"$f":"IFERROR(INDEX(AO$426:AO$488,MATCH($C259,$B$426:$B$488,0)),INDEX(AO$426:AO$488,MATCH(ROUND($I$227+$C259-$H259,1),$B$426:$B$488,0)))","v":0},0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H259)*RepOmk!$D$64","v":0.19569246749999999},{"$f":"IFERROR(VLOOKUP(B259&\"-\"&H259,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B259&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2750634796926813},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},{"$f":"AI259*T259","v":698.58411720784363},{"$f":"-PMT(Lånerente,X259,U259)","v":19420.159630497728},null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK259*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH259=\"\",0,MIN(BH259,'Ny Regafg'!$E$14))*HLOOKUP(BF259,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN259>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN259*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN259>'Ny Regafg'!$F$80,(BN259-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ259*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS259*HLOOKUP(BF259,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF259,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT259-MIN(BT259,BU259),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG259<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG259-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE259,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE259,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,{"$f":"O259","v":2011},{"$f":"1/Z259*BA259","v":5.5555555555555562}]
[null,1,11.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H260)),ABS($E$426:$E$488-H260),0))","v":0},0,0,0,11,11,{"$f":"IFERROR(INDEX(J$426:J$488,MATCH($C260,$B$426:$B$488,0)),INDEX(J$426:J$488,MATCH(ROUND($I$227+$C260-$H260,1),$B$426:$B$488,0)))","v":"Lille varebil, el"},"NISSAN","e-NV200","Van Aut.",2021,2010,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C260,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C260-$H260,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O260))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C260,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C260-$H260,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O260))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA260","v":0.89800000000000002},{"$f":"IFERROR(INDEX(AC$426:AC$488,MATCH($C260,$B$426:$B$488,0)),INDEX(AC$426:AC$488,MATCH(ROUND($I$227+$C260-$H260,1),$B$426:$B$488,0)))","v":0.25900000000000001},0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C260,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C260-$H260,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O260))","v":0},0,0,{"$f":"IF(H260 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H260)/100000*U260,Afskrivning!$C$28)/100","v":5.078408907418442E-2},0.95291253087286421,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H260)*RepOmk!$D$64","v":0.20851652399999998},{"$f":"IFERROR(VLOOKUP(B260&\"-\"&H260,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B260&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25606296147450575},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK260*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH260=\"\",0,MIN(BH260,'Ny Regafg'!$E$14))*HLOOKUP(BF260,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN260>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN260*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN260>'Ny Regafg'!$F$80,(BN260-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ260*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS260*HLOOKUP(BF260,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF260,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT260-MIN(BT260,BU260),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG260<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG260-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE260,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE260,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2010,3.8610038610038608]
[null,1,11.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H261)),ABS($E$426:$E$488-H261),0))","v":0},0,0,0,11,11,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2010,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C261,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C261-$H261,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O261))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C261,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C261-$H261,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O261))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA261","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C261,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C261-$H261,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O261))","v":0},0,0,{"$f":"IF(H261 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H261)/100000*U261,Afskrivning!$C$28)/100","v":5.5759116337474823E-2},0.95291253087286421,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H261)*RepOmk!$D$64","v":0.20851652399999998},{"$f":"IFERROR(VLOOKUP(B261&\"-\"&H261,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B261&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25606296147450575},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK261*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH261=\"\",0,MIN(BH261,'Ny Regafg'!$E$14))*HLOOKUP(BF261,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN261>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN261*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN261>'Ny Regafg'!$F$80,(BN261-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ261*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS261*HLOOKUP(BF261,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF261,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT261-MIN(BT261,BU261),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG261<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG261-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE261,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE261,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2010,4.1152263374485596]
[null,1,11.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H262)),ABS($E$426:$E$488-H262),0))","v":0},0,0,0,11,11,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2010,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C262,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C262-$H262,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O262))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C262,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C262-$H262,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O262))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA262","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C262,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C262-$H262,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O262))","v":0},0,0,{"$f":"IF(H262 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H262)/100000*U262,Afskrivning!$C$28)/100","v":4.6954482228997937E-2},0.95291253087286421,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H262)*RepOmk!$D$64","v":0.20851652399999998},{"$f":"IFERROR(VLOOKUP(B262&\"-\"&H262,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B262&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25606296147450575},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK262*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH262=\"\",0,MIN(BH262,'Ny Regafg'!$E$14))*HLOOKUP(BF262,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN262>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN262*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN262>'Ny Regafg'!$F$80,(BN262-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ262*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS262*HLOOKUP(BF262,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF262,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT262-MIN(BT262,BU262),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG262<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG262-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE262,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE262,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2010,5.5555555555555562]
[null,1,12.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H263)),ABS($E$426:$E$488-H263),0))","v":0},0,0,0,12,12,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2009,null,0,1,0,9946.5583255941674,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C263,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C263-$H263,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O263))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C263,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C263-$H263,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O263))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA263","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C263,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C263-$H263,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O263))","v":0},0,0,{"$f":"IF(H263 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H263)/100000*U263,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9884643371837093,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H263)*RepOmk!$D$64","v":0.22134058049999999},{"$f":"IFERROR(VLOOKUP(B263&\"-\"&H263,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B263&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},123.74786226280102,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK263*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH263=\"\",0,MIN(BH263,'Ny Regafg'!$E$14))*HLOOKUP(BF263,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN263>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN263*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN263>'Ny Regafg'!$F$80,(BN263-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ263*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS263*HLOOKUP(BF263,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF263,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT263-MIN(BT263,BU263),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG263<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG263-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE263,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE263,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2009,3.8610038610038608]
[null,1,12.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H264)),ABS($E$426:$E$488-H264),0))","v":0},0,0,0,12,12,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2009,null,0,1,0,9946.5583255941674,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C264,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C264-$H264,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O264))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C264,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C264-$H264,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O264))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA264","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C264,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C264-$H264,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O264))","v":0},0,0,{"$f":"IF(H264 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H264)/100000*U264,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9894935901701416,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H264)*RepOmk!$D$64","v":0.22134058049999999},{"$f":"IFERROR(VLOOKUP(B264&\"-\"&H264,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B264&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},123.74786226280102,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK264*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH264=\"\",0,MIN(BH264,'Ny Regafg'!$E$14))*HLOOKUP(BF264,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN264>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN264*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN264>'Ny Regafg'!$F$80,(BN264-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ264*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS264*HLOOKUP(BF264,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF264,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT264-MIN(BT264,BU264),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG264<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG264-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE264,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE264,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2009,4.1152263374485596]
[null,1,12.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H265)),ABS($E$426:$E$488-H265),0))","v":0},0,0,0,12,12,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2009,null,0,1,0,9946.5583255941674,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C265,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C265-$H265,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O265))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C265,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C265-$H265,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O265))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA265","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C265,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C265-$H265,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O265))","v":0},0,0,{"$f":"IF(H265 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H265)/100000*U265,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.98752348870262974,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H265)*RepOmk!$D$64","v":0.22134058049999999},{"$f":"IFERROR(VLOOKUP(B265&\"-\"&H265,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B265&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},123.74786226280102,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK265*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH265=\"\",0,MIN(BH265,'Ny Regafg'!$E$14))*HLOOKUP(BF265,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN265>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN265*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN265>'Ny Regafg'!$F$80,(BN265-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ265*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS265*HLOOKUP(BF265,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF265,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT265-MIN(BT265,BU265),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG265<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG265-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE265,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE265,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2009,5.5555555555555562]
[null,1,13.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H266)),ABS($E$426:$E$488-H266),0))","v":0},0,0,0,13,13,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2008,null,0,1,0,9727.7340424310951,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C266,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C266-$H266,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O266))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C266,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C266-$H266,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O266))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA266","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C266,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C266-$H266,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O266))","v":0},0,0,{"$f":"IF(H266 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H266)/100000*U266,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9884643371837093,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H266)*RepOmk!$D$64","v":0.23416463700000001},{"$f":"IFERROR(VLOOKUP(B266&\"-\"&H266,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B266&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},121.02540929301939,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK266*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH266=\"\",0,MIN(BH266,'Ny Regafg'!$E$14))*HLOOKUP(BF266,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN266>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN266*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN266>'Ny Regafg'!$F$80,(BN266-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ266*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS266*HLOOKUP(BF266,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF266,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT266-MIN(BT266,BU266),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG266<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG266-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE266,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE266,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2008,3.8610038610038608]
[null,1,13.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H267)),ABS($E$426:$E$488-H267),0))","v":0},0,0,0,13,13,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2008,null,0,1,0,9727.7340424310951,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C267,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C267-$H267,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O267))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C267,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C267-$H267,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O267))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA267","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C267,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C267-$H267,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O267))","v":0},0,0,{"$f":"IF(H267 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H267)/100000*U267,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9894935901701416,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H267)*RepOmk!$D$64","v":0.23416463700000001},{"$f":"IFERROR(VLOOKUP(B267&\"-\"&H267,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B267&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},121.02540929301939,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK267*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH267=\"\",0,MIN(BH267,'Ny Regafg'!$E$14))*HLOOKUP(BF267,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN267>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN267*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN267>'Ny Regafg'!$F$80,(BN267-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ267*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS267*HLOOKUP(BF267,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF267,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT267-MIN(BT267,BU267),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG267<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG267-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE267,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE267,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2008,4.1152263374485596]
[null,1,13.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H268)),ABS($E$426:$E$488-H268),0))","v":0},0,0,0,13,13,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2008,null,0,1,0,9727.7340424310951,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C268,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C268-$H268,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O268))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C268,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C268-$H268,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O268))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA268","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C268,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C268-$H268,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O268))","v":0},0,0,{"$f":"IF(H268 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H268)/100000*U268,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.98752348870262974,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H268)*RepOmk!$D$64","v":0.23416463700000001},{"$f":"IFERROR(VLOOKUP(B268&\"-\"&H268,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B268&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},121.02540929301939,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK268*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH268=\"\",0,MIN(BH268,'Ny Regafg'!$E$14))*HLOOKUP(BF268,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN268>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN268*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN268>'Ny Regafg'!$F$80,(BN268-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ268*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS268*HLOOKUP(BF268,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF268,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT268-MIN(BT268,BU268),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG268<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG268-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE268,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE268,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2008,5.5555555555555562]
[null,1,14.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H269)),ABS($E$426:$E$488-H269),0))","v":0},0,0,0,14,14,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2007,null,0,1,0,9513.7238934976122,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C269,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C269-$H269,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O269))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C269,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C269-$H269,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O269))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA269","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C269,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C269-$H269,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O269))","v":0},0,0,{"$f":"IF(H269 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H269)/100000*U269,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9884643371837093,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H269)*RepOmk!$D$64","v":0.2469886935},{"$f":"IFERROR(VLOOKUP(B269&\"-\"&H269,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B269&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},118.36285028857297,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK269*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH269=\"\",0,MIN(BH269,'Ny Regafg'!$E$14))*HLOOKUP(BF269,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN269>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN269*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN269>'Ny Regafg'!$F$80,(BN269-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ269*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS269*HLOOKUP(BF269,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF269,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT269-MIN(BT269,BU269),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG269<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG269-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE269,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE269,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2007,3.8610038610038608]
[null,1,14.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H270)),ABS($E$426:$E$488-H270),0))","v":0},0,0,0,14,14,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2007,null,0,1,0,9513.7238934976122,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C270,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C270-$H270,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O270))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C270,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C270-$H270,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O270))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA270","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C270,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C270-$H270,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O270))","v":0},0,0,{"$f":"IF(H270 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H270)/100000*U270,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9894935901701416,260.82,null,0,22860,{"$f":"IFERROR(INDEX(AO$426:AO$488,MATCH($C270,$B$426:$B$488,0)),INDEX(AO$426:AO$488,MATCH(ROUND($I$227+$C270-$H270,1),$B$426:$B$488,0)))","v":0},0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H270)*RepOmk!$D$64","v":0.2469886935},{"$f":"IFERROR(VLOOKUP(B270&\"-\"&H270,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B270&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},118.36285028857297,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK270*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH270=\"\",0,MIN(BH270,'Ny Regafg'!$E$14))*HLOOKUP(BF270,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN270>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN270*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN270>'Ny Regafg'!$F$80,(BN270-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ270*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS270*HLOOKUP(BF270,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF270,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT270-MIN(BT270,BU270),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG270<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG270-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE270,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE270,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2007,4.1152263374485596]
[null,1,14.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H271)),ABS($E$426:$E$488-H271),0))","v":0},0,0,0,14,14,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2007,null,0,1,0,9513.7238934976122,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C271,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C271-$H271,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O271))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C271,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C271-$H271,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O271))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA271","v":0.89800000000000002},{"$f":"IFERROR(INDEX(AC$426:AC$488,MATCH($C271,$B$426:$B$488,0)),INDEX(AC$426:AC$488,MATCH(ROUND($I$227+$C271-$H271,1),$B$426:$B$488,0)))","v":0.18},0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C271,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C271-$H271,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O271))","v":0},0,0,{"$f":"IF(H271 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H271)/100000*U271,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.98752348870262974,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H271)*RepOmk!$D$64","v":0.2469886935},{"$f":"IFERROR(VLOOKUP(B271&\"-\"&H271,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B271&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},118.36285028857297,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK271*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH271=\"\",0,MIN(BH271,'Ny Regafg'!$E$14))*HLOOKUP(BF271,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN271>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN271*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN271>'Ny Regafg'!$F$80,(BN271-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ271*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS271*HLOOKUP(BF271,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF271,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT271-MIN(BT271,BU271),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG271<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG271-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE271,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE271,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2007,5.5555555555555562]
[null,1,15.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H272)),ABS($E$426:$E$488-H272),0))","v":0},0,0,0,15,15,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C272,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C272-$H272,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O272))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C272,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C272-$H272,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O272))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA272","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C272,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C272-$H272,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O272))","v":0},0,0,{"$f":"IF(H272 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H272)/100000*U272,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9884643371837093,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H272)*RepOmk!$D$64","v":0.25981274999999998},{"$f":"IFERROR(VLOOKUP(B272&\"-\"&H272,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B272&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK272*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH272=\"\",0,MIN(BH272,'Ny Regafg'!$E$14))*HLOOKUP(BF272,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN272>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN272*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN272>'Ny Regafg'!$F$80,(BN272-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ272*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS272*HLOOKUP(BF272,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF272,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT272-MIN(BT272,BU272),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG272<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG272-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE272,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE272,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2006,3.8610038610038608]
[null,1,15.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H273)),ABS($E$426:$E$488-H273),0))","v":0},0,0,0,15,15,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C273,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C273-$H273,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O273))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C273,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C273-$H273,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O273))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA273","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C273,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C273-$H273,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O273))","v":0},0,0,{"$f":"IF(H273 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H273)/100000*U273,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9894935901701416,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H273)*RepOmk!$D$64","v":0.25981274999999998},{"$f":"IFERROR(VLOOKUP(B273&\"-\"&H273,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B273&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK273*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH273=\"\",0,MIN(BH273,'Ny Regafg'!$E$14))*HLOOKUP(BF273,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN273>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN273*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN273>'Ny Regafg'!$F$80,(BN273-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ273*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS273*HLOOKUP(BF273,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF273,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT273-MIN(BT273,BU273),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG273<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG273-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE273,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE273,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2006,4.1152263374485596]
[null,1,15.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H274)),ABS($E$426:$E$488-H274),0))","v":0},0,0,0,15,15,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C274,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C274-$H274,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O274))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C274,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C274-$H274,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O274))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA274","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C274,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C274-$H274,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O274))","v":0},0,0,{"$f":"IF(H274 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H274)/100000*U274,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.98752348870262974,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H274)*RepOmk!$D$64","v":0.25981274999999998},{"$f":"IFERROR(VLOOKUP(B274&\"-\"&H274,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B274&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK274*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH274=\"\",0,MIN(BH274,'Ny Regafg'!$E$14))*HLOOKUP(BF274,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN274>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN274*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN274>'Ny Regafg'!$F$80,(BN274-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ274*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS274*HLOOKUP(BF274,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF274,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT274-MIN(BT274,BU274),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG274<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG274-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE274,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE274,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2006,5.5555555555555562]
[null,1,16.100000000000001,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H275)),ABS($E$426:$E$488-H275),0))","v":0},0,0,0,16,16,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2005,null,0,1,0,9099.7246845481677,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C275,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C275-$H275,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O275))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C275,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C275-$H275,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O275))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA275","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C275,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C275-$H275,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O275))","v":0},0,0,{"$f":"IF(H275 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H275)/100000*U275,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9884643371837093,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H275)*RepOmk!$D$64","v":0.2726368065},{"$f":"IFERROR(VLOOKUP(B275&\"-\"&H275,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B275&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},113.2121724954154,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK275*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH275=\"\",0,MIN(BH275,'Ny Regafg'!$E$14))*HLOOKUP(BF275,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN275>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN275*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN275>'Ny Regafg'!$F$80,(BN275-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ275*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS275*HLOOKUP(BF275,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF275,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT275-MIN(BT275,BU275),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG275<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG275-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE275,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE275,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2005,3.8610038610038608]
[null,1,16.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H276)),ABS($E$426:$E$488-H276),0))","v":0},0,0,0,16,16,{"$f":"IFERROR(INDEX(J$426:J$488,MATCH($C276,$B$426:$B$488,0)),INDEX(J$426:J$488,MATCH(ROUND($I$227+$C276-$H276,1),$B$426:$B$488,0)))","v":"Lille varebil, el"},"Maxus","e-DELIVER 3","Cargo Van LWB",2021,2005,null,0,1,0,9099.7246845481677,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C276,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C276-$H276,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O276))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C276,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C276-$H276,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O276))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA276","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C276,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C276-$H276,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O276))","v":0},0,0,{"$f":"IF(H276 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H276)/100000*U276,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9894935901701416,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H276)*RepOmk!$D$64","v":0.2726368065},{"$f":"IFERROR(VLOOKUP(B276&\"-\"&H276,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B276&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},113.2121724954154,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK276*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH276=\"\",0,MIN(BH276,'Ny Regafg'!$E$14))*HLOOKUP(BF276,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN276>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN276*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN276>'Ny Regafg'!$F$80,(BN276-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ276*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS276*HLOOKUP(BF276,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF276,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT276-MIN(BT276,BU276),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG276<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG276-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE276,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE276,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2005,4.1152263374485596]
[null,1,16.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H277)),ABS($E$426:$E$488-H277),0))","v":0},0,0,0,16,16,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2005,null,0,1,0,9099.7246845481677,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C277,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C277-$H277,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O277))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C277,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C277-$H277,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O277))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA277","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C277,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C277-$H277,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O277))","v":0},0,0,{"$f":"IF(H277 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H277)/100000*U277,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.98752348870262974,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H277)*RepOmk!$D$64","v":0.2726368065},{"$f":"IFERROR(VLOOKUP(B277&\"-\"&H277,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B277&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},113.2121724954154,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK277*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH277=\"\",0,MIN(BH277,'Ny Regafg'!$E$14))*HLOOKUP(BF277,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN277>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN277*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN277>'Ny Regafg'!$F$80,(BN277-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ277*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS277*HLOOKUP(BF277,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF277,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT277-MIN(BT277,BU277),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG277<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG277-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE277,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE277,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2005,5.5555555555555562]
[null,1,17.100000000000001,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H278)),ABS($E$426:$E$488-H278),0))","v":0},0,0,0,17,17,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C278,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C278-$H278,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O278))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C278,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C278-$H278,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O278))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA278","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C278,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C278-$H278,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O278))","v":0},0,0,{"$f":"IF(H278 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H278)/100000*U278,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9884643371837093,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H278)*RepOmk!$D$64","v":0.28546086300000001},{"$f":"IFERROR(VLOOKUP(B278&\"-\"&H278,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B278&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK278*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH278=\"\",0,MIN(BH278,'Ny Regafg'!$E$14))*HLOOKUP(BF278,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN278>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN278*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN278>'Ny Regafg'!$F$80,(BN278-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ278*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS278*HLOOKUP(BF278,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF278,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT278-MIN(BT278,BU278),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG278<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG278-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE278,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE278,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2004,3.8610038610038608]
[null,1,17.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H279)),ABS($E$426:$E$488-H279),0))","v":0},0,0,0,17,17,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C279,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C279-$H279,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O279))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C279,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C279-$H279,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O279))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA279","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C279,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C279-$H279,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O279))","v":0},0,0,{"$f":"IF(H279 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H279)/100000*U279,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9894935901701416,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H279)*RepOmk!$D$64","v":0.28546086300000001},{"$f":"IFERROR(VLOOKUP(B279&\"-\"&H279,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B279&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK279*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH279=\"\",0,MIN(BH279,'Ny Regafg'!$E$14))*HLOOKUP(BF279,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN279>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN279*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN279>'Ny Regafg'!$F$80,(BN279-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ279*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS279*HLOOKUP(BF279,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF279,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT279-MIN(BT279,BU279),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG279<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG279-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE279,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE279,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2004,4.1152263374485596]
[null,1,17.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H280)),ABS($E$426:$E$488-H280),0))","v":0},0,0,0,17,17,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C280,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C280-$H280,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O280))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C280,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C280-$H280,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O280))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA280","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C280,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C280-$H280,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O280))","v":0},0,0,{"$f":"IF(H280 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H280)/100000*U280,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.98752348870262974,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H280)*RepOmk!$D$64","v":0.28546086300000001},{"$f":"IFERROR(VLOOKUP(B280&\"-\"&H280,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B280&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK280*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH280=\"\",0,MIN(BH280,'Ny Regafg'!$E$14))*HLOOKUP(BF280,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN280>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN280*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN280>'Ny Regafg'!$F$80,(BN280-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ280*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS280*HLOOKUP(BF280,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF280,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT280-MIN(BT280,BU280),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG280<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG280-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE280,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE280,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2004,5.5555555555555562]
[null,1,18.100000000000001,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H281)),ABS($E$426:$E$488-H281),0))","v":0},0,0,0,18,18,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C281,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C281-$H281,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O281))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C281,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C281-$H281,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O281))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA281","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C281,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C281-$H281,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O281))","v":0},0,0,{"$f":"IF(H281 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H281)/100000*U281,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9884643371837093,260.82,null,0,22860,{"$f":"IFERROR(INDEX(AO$426:AO$488,MATCH($C281,$B$426:$B$488,0)),INDEX(AO$426:AO$488,MATCH(ROUND($I$227+$C281-$H281,1),$B$426:$B$488,0)))","v":0},0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H281)*RepOmk!$D$64","v":0.29828491950000002},{"$f":"IFERROR(VLOOKUP(B281&\"-\"&H281,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B281&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK281*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH281=\"\",0,MIN(BH281,'Ny Regafg'!$E$14))*HLOOKUP(BF281,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN281>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN281*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN281>'Ny Regafg'!$F$80,(BN281-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ281*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS281*HLOOKUP(BF281,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF281,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT281-MIN(BT281,BU281),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG281<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG281-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE281,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE281,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2003,3.8610038610038608]
[null,1,18.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H282)),ABS($E$426:$E$488-H282),0))","v":0},0,0,0,18,18,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C282,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C282-$H282,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O282))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C282,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C282-$H282,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O282))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA282","v":0.89800000000000002},{"$f":"IFERROR(INDEX(AC$426:AC$488,MATCH($C282,$B$426:$B$488,0)),INDEX(AC$426:AC$488,MATCH(ROUND($I$227+$C282-$H282,1),$B$426:$B$488,0)))","v":0.24299999999999999},0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C282,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C282-$H282,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O282))","v":0},0,0,{"$f":"IF(H282 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H282)/100000*U282,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9894935901701416,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H282)*RepOmk!$D$64","v":0.29828491950000002},{"$f":"IFERROR(VLOOKUP(B282&\"-\"&H282,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B282&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK282*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH282=\"\",0,MIN(BH282,'Ny Regafg'!$E$14))*HLOOKUP(BF282,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN282>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN282*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN282>'Ny Regafg'!$F$80,(BN282-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ282*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS282*HLOOKUP(BF282,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF282,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT282-MIN(BT282,BU282),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG282<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG282-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE282,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE282,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2003,4.1152263374485596]
[null,1,18.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H283)),ABS($E$426:$E$488-H283),0))","v":0},0,0,0,18,18,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C283,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C283-$H283,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O283))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C283,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C283-$H283,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O283))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA283","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C283,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C283-$H283,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O283))","v":0},0,0,{"$f":"IF(H283 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H283)/100000*U283,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.98752348870262974,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H283)*RepOmk!$D$64","v":0.29828491950000002},{"$f":"IFERROR(VLOOKUP(B283&\"-\"&H283,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B283&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK283*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH283=\"\",0,MIN(BH283,'Ny Regafg'!$E$14))*HLOOKUP(BF283,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN283>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN283*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN283>'Ny Regafg'!$F$80,(BN283-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ283*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS283*HLOOKUP(BF283,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF283,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT283-MIN(BT283,BU283),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG283<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG283-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE283,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE283,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2003,5.5555555555555562]
[null,1,19.100000000000001,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H284)),ABS($E$426:$E$488-H284),0))","v":0},0,0,0,19,19,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C284,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C284-$H284,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O284))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C284,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C284-$H284,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O284))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA284","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C284,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C284-$H284,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O284))","v":0},0,0,{"$f":"IF(H284 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H284)/100000*U284,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9884643371837093,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H284)*RepOmk!$D$64","v":0.31110897599999998},{"$f":"IFERROR(VLOOKUP(B284&\"-\"&H284,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B284&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK284*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH284=\"\",0,MIN(BH284,'Ny Regafg'!$E$14))*HLOOKUP(BF284,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN284>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN284*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN284>'Ny Regafg'!$F$80,(BN284-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ284*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS284*HLOOKUP(BF284,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF284,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT284-MIN(BT284,BU284),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG284<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG284-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE284,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE284,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2002,3.8610038610038608]
[null,1,19.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H285)),ABS($E$426:$E$488-H285),0))","v":0},0,0,0,19,19,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C285,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C285-$H285,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O285))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C285,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C285-$H285,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O285))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA285","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C285,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C285-$H285,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O285))","v":0},0,0,{"$f":"IF(H285 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H285)/100000*U285,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9894935901701416,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H285)*RepOmk!$D$64","v":0.31110897599999998},{"$f":"IFERROR(VLOOKUP(B285&\"-\"&H285,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B285&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK285*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH285=\"\",0,MIN(BH285,'Ny Regafg'!$E$14))*HLOOKUP(BF285,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN285>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN285*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN285>'Ny Regafg'!$F$80,(BN285-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ285*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS285*HLOOKUP(BF285,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF285,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT285-MIN(BT285,BU285),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG285<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG285-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE285,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE285,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2002,4.1152263374485596]
[null,1,19.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H286)),ABS($E$426:$E$488-H286),0))","v":0},0,0,0,19,19,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C286,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C286-$H286,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O286))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C286,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C286-$H286,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O286))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA286","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C286,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C286-$H286,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O286))","v":0},0,0,{"$f":"IF(H286 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H286)/100000*U286,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.98752348870262974,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H286)*RepOmk!$D$64","v":0.31110897599999998},{"$f":"IFERROR(VLOOKUP(B286&\"-\"&H286,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B286&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK286*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH286=\"\",0,MIN(BH286,'Ny Regafg'!$E$14))*HLOOKUP(BF286,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN286>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN286*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN286>'Ny Regafg'!$F$80,(BN286-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ286*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS286*HLOOKUP(BF286,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF286,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT286-MIN(BT286,BU286),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG286<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG286-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE286,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE286,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2002,5.5555555555555562]
[null,1,20.100000000000001,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H287)),ABS($E$426:$E$488-H287),0))","v":0},0,0,0,20,20,"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,2001,null,0,1,0,8324.9890689832027,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C287,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C287-$H287,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O287))","v":232385.55555555556},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C287,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C287-$H287,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O287))","v":0.29355799086905465},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA287","v":0.89800000000000002},0.25900000000000001,0,40,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C287,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C287-$H287,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O287))","v":0},0,0,{"$f":"IF(H287 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H287)/100000*U287,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9884643371837093,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H287)*RepOmk!$D$64","v":0.3239330325},{"$f":"IFERROR(VLOOKUP(B287&\"-\"&H287,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B287&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},103.57347405252534,21004.067549934611,null,"Elektrictet",2021,0.29355799086905465,40,290481.94444444444,null,232385.55555555556,{"$f":"BK287*'Ny Regafg'!$F$4","v":58096.388888888891},{"$f":"IF(BH287=\"\",0,MIN(BH287,'Ny Regafg'!$E$14))*HLOOKUP(BF287,'Ny Regafg'!$F$11:$T$14,3)","v":68000},222481.94444444444,{"$f":"IF(BN287>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN287*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN287>'Ny Regafg'!$F$80,(BN287-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":73740.972222222219},{"$f":"BJ287*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},43740.972222222219,{"$f":"BS287*HLOOKUP(BF287,'Ny Regafg'!$F$95:$T$100,5)","v":17496.388888888887},{"$f":"HLOOKUP(BF287,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT287-MIN(BT287,BU287),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG287<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG287-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE287,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE287,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2001,3.8610038610038608]
[null,1,20.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H288)),ABS($E$426:$E$488-H288),0))","v":0},0,0,0,20,20,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,2001,null,0,1,0,8324.9890689832027,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C288,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C288-$H288,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O288))","v":255151.04166666669},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C288,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C288-$H288,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O288))","v":0.27542313429027138},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA288","v":0.89800000000000002},0.24299999999999999,0,58,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C288,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C288-$H288,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O288))","v":0},0,0,{"$f":"IF(H288 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H288)/100000*U288,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.9894935901701416,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H288)*RepOmk!$D$64","v":0.3239330325},{"$f":"IFERROR(VLOOKUP(B288&\"-\"&H288,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B288&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},103.57347405252534,23061.716128572552,null,"Elektrictet",2021,0.27542313429027138,58,318938.80208333337,null,255151.04166666669,{"$f":"BK288*'Ny Regafg'!$F$4","v":63787.760416666672},{"$f":"IF(BH288=\"\",0,MIN(BH288,'Ny Regafg'!$E$14))*HLOOKUP(BF288,'Ny Regafg'!$F$11:$T$14,3)","v":76500},242438.80208333337,{"$f":"IF(BN288>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN288*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN288>'Ny Regafg'!$F$80,(BN288-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":83719.401041666686},{"$f":"BJ288*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},53719.401041666686,{"$f":"BS288*HLOOKUP(BF288,'Ny Regafg'!$F$95:$T$100,5)","v":21487.760416666675},{"$f":"HLOOKUP(BF288,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT288-MIN(BT288,BU288),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG288<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG288-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE288,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE288,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2001,4.1152263374485596]
[null,1,20.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H289)),ABS($E$426:$E$488-H289),0))","v":0},0,0,0,20,20,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,2001,null,0,1,0,8324.9890689832027,{"$f":"IFERROR(INDEX(U$426:U$488,MATCH($C289,$B$426:$B$488,0)),INDEX(U$426:U$488,MATCH(ROUND($I$227+$C289-$H289,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O289))","v":214861.45833333299},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$426:Z$488,MATCH($C289,$B$426:$B$488,0)),INDEX(Z$426:Z$488,MATCH(ROUND($I$227+$C289-$H289,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O289))","v":0.20401713651131212},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA289","v":0.89800000000000002},0.18,0,33,{"$f":"IFERROR(INDEX(AF$426:AF$488,MATCH($C289,$B$426:$B$488,0)),INDEX(AF$426:AF$488,MATCH(ROUND($I$227+$C289-$H289,1),$B$426:$B$488,0)))*INDEX('Fælles forudsætninger'!$E$361:$E$401,('Fælles forudsætninger'!$D$360-O289))","v":0},0,0,{"$f":"IF(H289 < 12,(Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12*H289)/100000*U289,Afskrivning!$C$28)/100","v":1.2441274480276958E-2},0.98752348870262974,260.82,null,0,17940,0,0,{"$f":"(RepOmk!$D$46+RepOmk!$E$46*'Varebiler - El'!H289)*RepOmk!$D$64","v":0.3239330325},{"$f":"IFERROR(VLOOKUP(B289&\"-\"&H289,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B289&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23706244325633019},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},103.57347405252534,19420.159630497728,null,"Elektrictet",2021,0.20401713651131212,33,268576.82291666622,null,214861.45833333299,{"$f":"BK289*'Ny Regafg'!$F$4","v":53715.364583333248},{"$f":"IF(BH289=\"\",0,MIN(BH289,'Ny Regafg'!$E$14))*HLOOKUP(BF289,'Ny Regafg'!$F$11:$T$14,3)","v":56100},212476.82291666622,{"$f":"IF(BN289>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN289*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN289>'Ny Regafg'!$F$80,(BN289-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":68738.41145833311},{"$f":"BJ289*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},38738.41145833311,{"$f":"BS289*HLOOKUP(BF289,'Ny Regafg'!$F$95:$T$100,5)","v":15495.364583333245},{"$f":"HLOOKUP(BF289,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT289-MIN(BT289,BU289),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG289<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG289-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE289,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},{"$f":"VLOOKUP(CE289,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":17940},null,2001,5.5555555555555562]
[null,2,0.1,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H290)),ABS($E$290:$E$352-H290),0))","v":0},{"$f":"(IF(G290=0,0,H290))*1","v":0},0.1,1,0,0,{"$f":"IFERROR(INDEX(J$489:J$551,MATCH($C489,$B$489:$B$551,0)),INDEX(J$489:J$551,MATCH(ROUND($I$227+$C489-$H489,1),$B$489:$B$551,0)))","v":"Mellem varebil, el"},{"$f":"IFERROR(INDEX(K$489:K$551,MATCH($C489,$B$489:$B$551,0)),INDEX(K$489:K$551,MATCH(ROUND($I$227+$C489-$H489,1),$B$489:$B$551,0)))","v":"PEUGEOT"},{"$f":"IFERROR(INDEX(L$489:L$551,MATCH($C489,$B$489:$B$551,0)),INDEX(L$489:L$551,MATCH(ROUND($I$227+$C489-$H489,1),$B$489:$B$551,0)))","v":"e-Expert"},{"$f":"IFERROR(INDEX(M$489:M$551,MATCH($C489,$B$489:$B$551,0)),INDEX(M$489:M$551,MATCH(ROUND($I$227+$C489-$H489,1),$B$489:$B$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IFERROR(INDEX(N$489:N$551,MATCH($C489,$B$489:$B$551,0)),INDEX(N$489:N$551,MATCH(ROUND($I$227+$C489-$H489,1),$B$489:$B$551,0)))","v":2021},{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(Q290:Q352,R290:R352)/3","v":8.2447455804459935},{"$f":"IFERROR(INDEX(Q$489:Q$551,MATCH($C489,$B$489:$B$551,0)),INDEX(Q$489:Q$551,MATCH(ROUND($I$227+$C489-$H489,1),$B$489:$B$551,0)))","v":6.3224552461569239},1,{"$f":"Q290*R290/SUMPRODUCT($Q$290:$Q$352,$R$290:$R$352)","v":0.25561553858625014},{"$f":"IFERROR(INDEX(T$489:T$551,MATCH($C489,$B$489:$B$551,0)),INDEX(T$489:T$551,MATCH(ROUND($I$227+$C489-$H489,1),$B$489:$B$551,0)))","v":15421.98539937526},{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C290,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C290-$H290,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O290))","v":333323.33333333331},{"$f":"IFERROR(INDEX(V$489:V$551,MATCH($C489,$B$489:$B$551,0)),BV290)","v":0},{"$f":"IFERROR(INDEX(W$489:W$551,MATCH($C489,$B$489:$B$551,0)),INDEX(W$489:W$551,MATCH(ROUND($I$227+$C489-$H489,1),$B$489:$B$551,0)))","v":215470},{"$f":"IFERROR(INDEX(X$489:X$551,MATCH($C489,$B$489:$B$551,0)),INDEX(X$489:X$551,MATCH(ROUND($I$227+$C489-$H489,1),$B$489:$B$551,0)))","v":14.9},1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C290,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C290-$H290,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O290))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA290","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C290,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C290-$H290,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O290))","v":0},0,0,{"$f":"IF(H290 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H290)/100000*U290,Afskrivning!$C$29)/100","v":0.40697346712226157},0.73692038872916077,260.82,{"$f":"1-SUMPRODUCT(BB290:BB352,S290:S352)/SUMPRODUCT(BC290:BC352,S290:S352)","v":0.79721460573408476},0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H290)*RepOmk!$D$64","v":7.4011397500000006E-2},{"$f":"IFERROR(VLOOKUP(B290&\"-\"&H290,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B290&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33037300177619894},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},6276.3388678926458,{"$f":"-PMT(Lånerente,X489,U489)","v":30127.28477277912},null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK290*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH290=\"\",0,MIN(BH290,'Ny Regafg'!$E$14))*HLOOKUP(BF290,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN290>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN290*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN290>'Ny Regafg'!$F$80,(BN290-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ290*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS290*HLOOKUP(BF290,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF290,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT290-MIN(BT290,BU290),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG290<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG290-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE290,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE290,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2021,3.7593984962406011]
[null,2,0.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H291)),ABS($E$290:$E$352-H291),0))","v":0},{"$f":"(IF(G291=0,0,H291))*1","v":0},0.2,1,0,{"$f":"H291+input_år-original_år","v":0},{"$f":"IFERROR(INDEX(J$489:J$551,MATCH($C291,$B$489:$B$551,0)),INDEX(J$489:J$551,MATCH(ROUND($I$227+$C291-$H291,1),$B$489:$B$551,0)))","v":"Mellem varebil, el"},"CITROÃ‹N","JUMPY","EL 75 kWh 136 L2",2021,{"$f":"input_år","v":2021},null,{"$f":"IFERROR(INDEX(Q$489:Q$551,MATCH($C291,$B$489:$B$551,0)),INDEX(Q$489:Q$551,MATCH(ROUND($I$227+$C291-$H291,1),$B$489:$B$551,0)))","v":6.3224552461569239},{"$f":"INDEX(skrotrate_vbil,MATCH(H291&\" \"&IF(O291>original_år,0,original_år-O291),match_skrot,0))","v":1},{"$f":"Q291*R291/SUMPRODUCT($Q$290:$Q$352,$R$290:$R$352)","v":0.25561553858625014},{"$f":"IFERROR(INDEX(T$489:T$551,MATCH($C291,$B$489:$B$551,0)),INDEX(T$489:T$551,MATCH(ROUND($I$227+$C291-$H291,1),$B$489:$B$551,0)))","v":15421.98539937526},{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C291,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C291-$H291,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O291))","v":328256.66666666663},{"$f":"IFERROR(INDEX(V$489:V$551,MATCH($C490,$B$489:$B$551,0)),BV291)","v":0},{"$f":"IFERROR(INDEX(W$489:W$551,MATCH($C291,$B$489:$B$551,0)),INDEX(W$489:W$551,MATCH(ROUND($I$227+$C291-$H291,1),$B$489:$B$551,0)))","v":215470},{"$f":"IFERROR(INDEX(X$489:X$551,MATCH($C291,$B$489:$B$551,0)),INDEX(X$489:X$551,MATCH(ROUND($I$227+$C291-$H291,1),$B$489:$B$551,0)))","v":14.9},1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C291,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C291-$H291,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O291))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA291","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C291,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C291-$H291,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O291))","v":0},0,0,{"$f":"IF(H291 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H291)/100000*U291,Afskrivning!$C$29)/100","v":0.40078728483653464},{"$f":"IFERROR(1-AI291/(U291/W291),0)","v":0.73692038872916066},{"$f":"IFERROR(INDEX(AK$489:AK$551,MATCH($C291,$B$489:$B$551,0)),INDEX(AK$489:AK$551,MATCH(ROUND($I$227+$C291-$H291,1),$B$489:$B$551,0)))","v":260.82},null,0,{"$f":"IF(O294<=$CB$226,CB291,IF(O294<=$CC$226,CC291,BY291))","v":22860},0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H291)*RepOmk!$D$64","v":7.4011397500000006E-2},{"$f":"IFERROR(VLOOKUP(B291&\"-\"&H291,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B291&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33037300177619894},{"$f":"IFERROR(INDEX(AS$489:AS$551,MATCH($C291,$B$489:$B$551,0)),INDEX(AS$489:AS$551,MATCH(ROUND($I$227+$C291-$H291,1),$B$489:$B$551,0)))","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},{"$f":"AI291*T291","v":6180.9356550042912},{"$f":"-PMT(Lånerente,X291,U291)","v":29669.336305778859},null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK291*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH291=\"\",0,MIN(BH291,'Ny Regafg'!$E$14))*HLOOKUP(BF291,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN291>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN291*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN291>'Ny Regafg'!$F$80,(BN291-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ291*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS291*HLOOKUP(BF291,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF291,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT291-MIN(BT291,BU291),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG291<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG291-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE291,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE291,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,{"$f":"O291","v":2021},{"$f":"1/Z291*BA291","v":3.7453183520599254}]
[null,2,{"$f":"IF(COUNTIF(H290:H292,H292)=1,H292+0.1,IF(COUNTIF(H290:H292,H292)=2,H292+0.2,IF(COUNTIF(H290:H292,H292)=3,H292+0.3,0)))","v":0.3},{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H292)),ABS($E$290:$E$352-H292),0))","v":0},0,0.3,1,0,0,"Mellem varebil, el","CITROÃ‹N","JUMPY","75kWH L3 L3 Aut.",2021,{"$f":"input_år","v":2021},null,6.3224552461569239,1,{"$f":"Q292*R292/SUMPRODUCT($Q$290:$Q$352,$R$290:$R$352)","v":0.25561553858625014},15421.98539937526,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C292,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C292-$H292,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O292))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C292,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C292-$H292,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O292))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA292","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C292,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C292-$H292,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O292))","v":0},0,0,{"$f":"IF(H292 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H292)/100000*U292,Afskrivning!$C$29)/100","v":0.42732275095688971},0.73692038872916077,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H292)*RepOmk!$D$64","v":7.4011397500000006E-2},{"$f":"IFERROR(VLOOKUP(B292&\"-\"&H292,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B292&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33037300177619894},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},6590.1652260780238,31633.694203701001,null,"Elektrictet",{"$f":"N292","v":2021},0.30602570476696822,75,{"$f":"BK292+BL292+BV292","v":437487.5},null,349990,{"$f":"BK292*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH292=\"\",0,MIN(BH292,'Ny Regafg'!$E$14))*HLOOKUP(BF292,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN292>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN292*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN292>'Ny Regafg'!$F$80,(BN292-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ292*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS292*HLOOKUP(BF292,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF292,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT292-MIN(BT292,BU292),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG292<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG292-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE292,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE292,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2021,3.7037037037037028]
[null,2,1.1000000000000001,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H293)),ABS($E$290:$E$352-H293),0))","v":0},0,{"$f":"(IF(E293=0,0,IF(COUNTIF(E291:E293,E293)=1,E293&\",1\",IF(COUNTIF(E291:E293,E293)=2,E293&\",2\",IF(COUNTIF(E291:E293,E293)=3,E293&\",3\")))))*1","v":0},0,1,1,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,{"$f":"O489-1","v":2020},null,1.5535182772206677,1,6.2808417881126469E-2,15082.701720589008,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C293,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C293-$H293,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O293))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C293,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C293-$H293,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O293))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA293","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C293,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C293-$H293,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O293))","v":0},0,0,{"$f":"IF(H293 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H293)/100000*U293,Afskrivning!$C$29)/100","v":0.37603965668233791},0.75691691303136088,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H293)*RepOmk!$D$64","v":9.4488198500000009E-2},{"$f":"IFERROR(VLOOKUP(B293&\"-\"&H293,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B293&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31749555950266428},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},5671.693976852398,30127.28477277912,null,{"$f":"BE292","v":"Elektrictet"},2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK293*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH293=\"\",0,MIN(BH293,'Ny Regafg'!$E$14))*HLOOKUP(BF293,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN293>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN293*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN293>'Ny Regafg'!$F$80,(BN293-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ293*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS293*HLOOKUP(BF293,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF293,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT293-MIN(BT293,BU293),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG293<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG293-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE293,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE293,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2020,3.7593984962406011]
[null,2,1.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H294)),ABS($E$290:$E$352-H294),0))","v":0},0,{"$f":"(IF(E294=0,0,IF(COUNTIF(E292:E294,E294)=1,E294&\",1\",IF(COUNTIF(E292:E294,E294)=2,E294&\",2\",IF(COUNTIF(E292:E294,E294)=3,E294&\",3\")))))*1","v":0},0,1,1,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,{"$f":"O291-1","v":2020},null,1.5535182772206677,1,6.2808417881126469E-2,15082.701720589008,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C294,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C294-$H294,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O294))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C294,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C294-$H294,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O294))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA294","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C294,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C294-$H294,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O294))","v":0},0,0,{"$f":"IF(H294 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H294)/100000*U294,Afskrivning!$C$29)/100","v":0.37032368242153851},0.75691691303136088,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H294)*RepOmk!$D$64","v":9.4488198500000009E-2},{"$f":"IFERROR(VLOOKUP(B294&\"-\"&H294,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B294&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31749555950266428},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},5585.4816420341958,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK294*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH294=\"\",0,MIN(BH294,'Ny Regafg'!$E$14))*HLOOKUP(BF294,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN294>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN294*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN294>'Ny Regafg'!$F$80,(BN294-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ294*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS294*HLOOKUP(BF294,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF294,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT294-MIN(BT294,BU294),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG294<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG294-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE294,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE294,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2020,3.7453183520599254]
[null,2,1.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H295)),ABS($E$290:$E$352-H295),0))","v":0},0,0,0,1,1,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2020,null,1.5535182772206677,1,6.2808417881126469E-2,15082.701720589008,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C295,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C295-$H295,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O295))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C295,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C295-$H295,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O295))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA295","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C295,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C295-$H295,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O295))","v":0},0,0,{"$f":"IF(H295 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H295)/100000*U295,Afskrivning!$C$29)/100","v":0.3948422035928621},0.75691691303136088,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H295)*RepOmk!$D$64","v":9.4488198500000009E-2},{"$f":"IFERROR(VLOOKUP(B295&\"-\"&H295,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B295&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31749555950266428},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},5955.2871834912166,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK295*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH295=\"\",0,MIN(BH295,'Ny Regafg'!$E$14))*HLOOKUP(BF295,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN295>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN295*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN295>'Ny Regafg'!$F$80,(BN295-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ295*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS295*HLOOKUP(BF295,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF295,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT295-MIN(BT295,BU295),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG295<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG295-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE295,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE295,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2020,3.7037037037037028]
[null,2,2.1,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H296)),ABS($E$290:$E$352-H296),0))","v":0},0,0,0,2,2,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2019,null,0.36877205706840133,1,1.4909376865956725E-2,14750.882282736053,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C296,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C296-$H296,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O296))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C296,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C296-$H296,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O296))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA296","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C296,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C296-$H296,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O296))","v":0},0,0,{"$f":"IF(H296 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H296)/100000*U296,Afskrivning!$C$29)/100","v":0.34510584624241419},0.776913437333561,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H296)*RepOmk!$D$64","v":0.1149649995},{"$f":"IFERROR(VLOOKUP(B296&\"-\"&H296,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B296&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.30461811722912963},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},5090.61571300586,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK296*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH296=\"\",0,MIN(BH296,'Ny Regafg'!$E$14))*HLOOKUP(BF296,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN296>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN296*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN296>'Ny Regafg'!$F$80,(BN296-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ296*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS296*HLOOKUP(BF296,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF296,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT296-MIN(BT296,BU296),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG296<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG296-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE296,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE296,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2019,3.7593984962406011]
[null,2,2.2000000000000002,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H297)),ABS($E$290:$E$352-H297),0))","v":0},0,0,0,2,2,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2019,null,0.36877205706840133,1,1.4909376865956725E-2,14750.882282736053,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C297,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C297-$H297,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O297))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C297,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C297-$H297,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O297))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA297","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C297,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C297-$H297,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O297))","v":0},0,0,{"$f":"IF(H297 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H297)/100000*U297,Afskrivning!$C$29)/100","v":0.33986008000654239},0.77691343733356111,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H297)*RepOmk!$D$64","v":0.1149649995},{"$f":"IFERROR(VLOOKUP(B297&\"-\"&H297,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B297&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.30461811722912963},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},5013.2360327777633,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK297*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH297=\"\",0,MIN(BH297,'Ny Regafg'!$E$14))*HLOOKUP(BF297,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN297>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN297*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN297>'Ny Regafg'!$F$80,(BN297-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ297*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS297*HLOOKUP(BF297,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF297,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT297-MIN(BT297,BU297),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG297<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG297-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE297,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE297,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2019,3.7453183520599254]
[null,2,2.2999999999999998,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H298)),ABS($E$290:$E$352-H298),0))","v":0},0,0,0,2,2,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2019,null,0.36877205706840133,1,1.4909376865956725E-2,14750.882282736053,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C298,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C298-$H298,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O298))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C298,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C298-$H298,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O298))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA298","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C298,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C298-$H298,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O298))","v":0},0,0,{"$f":"IF(H298 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H298)/100000*U298,Afskrivning!$C$29)/100","v":0.36236165622883454},0.776913437333561,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H298)*RepOmk!$D$64","v":0.1149649995},{"$f":"IFERROR(VLOOKUP(B298&\"-\"&H298,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B298&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.30461811722912963},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},5345.1541348088076,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK298*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH298=\"\",0,MIN(BH298,'Ny Regafg'!$E$14))*HLOOKUP(BF298,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN298>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN298*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN298>'Ny Regafg'!$F$80,(BN298-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ298*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS298*HLOOKUP(BF298,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF298,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT298-MIN(BT298,BU298),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG298<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG298-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE298,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE298,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2019,3.7037037037037028]
[null,2,3.1,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H299)),ABS($E$290:$E$352-H299),0))","v":0},0,{"$f":"(IF(E299=0,0,IF(COUNTIF(E297:E299,E299)=1,E299&\",1\",IF(COUNTIF(E297:E299,E299)=2,E299&\",2\",IF(COUNTIF(E297:E299,E299)=3,E299&\",3\")))))*1","v":0},0,3,3,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2018,null,0,1,0,14426.362872515854,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C299,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C299-$H299,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O299))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C299,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C299-$H299,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O299))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA299","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C299,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C299-$H299,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O299))","v":0},0,0,{"$f":"IF(H299 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H299)/100000*U299,Afskrivning!$C$29)/100","v":0.31417203580249053},0.79690996163576111,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H299)*RepOmk!$D$64","v":0.13544180049999999},{"$f":"IFERROR(VLOOKUP(B299&\"-\"&H299,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B299&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29174067495559497},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},4532.3597928837708,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK299*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH299=\"\",0,MIN(BH299,'Ny Regafg'!$E$14))*HLOOKUP(BF299,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN299>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN299*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN299>'Ny Regafg'!$F$80,(BN299-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ299*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS299*HLOOKUP(BF299,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF299,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT299-MIN(BT299,BU299),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG299<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG299-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE299,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE299,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2018,3.7593984962406011]
[null,2,3.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H300)),ABS($E$290:$E$352-H300),0))","v":0},0,{"$f":"(IF(E300=0,0,IF(COUNTIF(E298:E300,E300)=1,E300&\",1\",IF(COUNTIF(E298:E300,E300)=2,E300&\",2\",IF(COUNTIF(E298:E300,E300)=3,E300&\",3\")))))*1","v":0},0,3,3,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2018,null,0,1,0,14426.362872515854,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C300,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C300-$H300,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O300))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C300,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C300-$H300,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O300))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA300","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C300,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C300-$H300,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O300))","v":0},0,0,{"$f":"IF(H300 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H300)/100000*U300,Afskrivning!$C$29)/100","v":0.30939647759154632},0.79690996163576111,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H300)*RepOmk!$D$64","v":0.13544180049999999},{"$f":"IFERROR(VLOOKUP(B300&\"-\"&H300,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B300&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29174067495559497},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},4463.4658572138669,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK300*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH300=\"\",0,MIN(BH300,'Ny Regafg'!$E$14))*HLOOKUP(BF300,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN300>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN300*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN300>'Ny Regafg'!$F$80,(BN300-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ300*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS300*HLOOKUP(BF300,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF300,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT300-MIN(BT300,BU300),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG300<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG300-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE300,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE300,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2018,3.7453183520599254]
[null,2,3.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H301)),ABS($E$290:$E$352-H301),0))","v":0},0,0,0,3,3,{"$f":"IFERROR(INDEX(J$489:J$551,MATCH($C301,$B$489:$B$551,0)),INDEX(J$489:J$551,MATCH(ROUND($I$227+$C301-$H301,1),$B$489:$B$551,0)))","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,2018,null,0,1,0,14426.362872515854,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C301,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C301-$H301,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O301))","v":349990},0,215470,{"$f":"IFERROR(INDEX(X$489:X$551,MATCH($C301,$B$489:$B$551,0)),INDEX(X$489:X$551,MATCH(ROUND($I$227+$C301-$H301,1),$B$489:$B$551,0)))","v":14.9},1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C301,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C301-$H301,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O301))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA301","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C301,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C301-$H301,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O301))","v":0},0,0,{"$f":"IF(H301 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H301)/100000*U301,Afskrivning!$C$29)/100","v":0.32988110886480693},0.79690996163576111,{"$f":"IFERROR(INDEX(AK$489:AK$551,MATCH($C301,$B$489:$B$551,0)),INDEX(AK$489:AK$551,MATCH(ROUND($I$227+$C301-$H301,1),$B$489:$B$551,0)))","v":260.82},null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H301)*RepOmk!$D$64","v":0.13544180049999999},{"$f":"IFERROR(VLOOKUP(B301&\"-\"&H301,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B301&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29174067495559497},{"$f":"IFERROR(INDEX(AS$489:AS$551,MATCH($C301,$B$489:$B$551,0)),INDEX(AS$489:AS$551,MATCH(ROUND($I$227+$C301-$H301,1),$B$489:$B$551,0)))","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},4758.9845812716112,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK301*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH301=\"\",0,MIN(BH301,'Ny Regafg'!$E$14))*HLOOKUP(BF301,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN301>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN301*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN301>'Ny Regafg'!$F$80,(BN301-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ301*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS301*HLOOKUP(BF301,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF301,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT301-MIN(BT301,BU301),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG301<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG301-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE301,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE301,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2018,3.7037037037037028]
[null,2,4.0999999999999996,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H302)),ABS($E$290:$E$352-H302),0))","v":0},0,0,0,4,4,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2017,null,0,1,0,14108.982889320503,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C302,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C302-$H302,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O302))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C302,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C302-$H302,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O302))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA302","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C302,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C302-$H302,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O302))","v":0},0,0,{"$f":"IF(H302 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H302)/100000*U302,Afskrivning!$C$29)/100","v":0.28323822536256682},0.81690648593796134,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H302)*RepOmk!$D$64","v":0.1559186015},{"$f":"IFERROR(VLOOKUP(B302&\"-\"&H302,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B302&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27886323268206031},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3996.20327524196,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK302*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH302=\"\",0,MIN(BH302,'Ny Regafg'!$E$14))*HLOOKUP(BF302,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN302>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN302*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN302>'Ny Regafg'!$F$80,(BN302-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ302*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS302*HLOOKUP(BF302,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF302,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT302-MIN(BT302,BU302),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG302<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG302-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE302,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE302,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2017,3.7593984962406011]
[null,2,4.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H303)),ABS($E$290:$E$352-H303),0))","v":0},0,0,0,4,4,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2017,null,0,1,0,14108.982889320503,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C303,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C303-$H303,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O303))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C303,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C303-$H303,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O303))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA303","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C303,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C303-$H303,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O303))","v":0},0,0,{"$f":"IF(H303 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H303)/100000*U303,Afskrivning!$C$29)/100","v":0.27893287517655024},0.81690648593796134,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H303)*RepOmk!$D$64","v":0.1559186015},{"$f":"IFERROR(VLOOKUP(B303&\"-\"&H303,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B303&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27886323268206031},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3935.459163134919,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK303*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH303=\"\",0,MIN(BH303,'Ny Regafg'!$E$14))*HLOOKUP(BF303,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN303>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN303*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN303>'Ny Regafg'!$F$80,(BN303-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ303*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS303*HLOOKUP(BF303,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF303,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT303-MIN(BT303,BU303),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG303<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG303-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE303,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE303,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2017,3.7453183520599254]
[null,2,4.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H304)),ABS($E$290:$E$352-H304),0))","v":0},0,0,0,4,4,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2017,null,0,1,0,14108.982889320503,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C304,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C304-$H304,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O304))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C304,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C304-$H304,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O304))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA304","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C304,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C304-$H304,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O304))","v":0},0,0,{"$f":"IF(H304 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H304)/100000*U304,Afskrivning!$C$29)/100","v":0.29740056150077931},0.81690648593796134,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H304)*RepOmk!$D$64","v":0.1559186015},{"$f":"IFERROR(VLOOKUP(B304&\"-\"&H304,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B304&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27886323268206031},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},4196.0194334888056,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK304*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH304=\"\",0,MIN(BH304,'Ny Regafg'!$E$14))*HLOOKUP(BF304,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN304>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN304*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN304>'Ny Regafg'!$F$80,(BN304-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ304*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS304*HLOOKUP(BF304,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF304,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT304-MIN(BT304,BU304),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG304<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG304-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE304,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE304,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2017,3.7037037037037028]
[null,2,5.0999999999999996,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H305)),ABS($E$290:$E$352-H305),0))","v":0},0,0,0,5,5,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2016,null,0,1,0,13798.585265755459,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C305,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C305-$H305,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O305))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C305,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C305-$H305,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O305))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA305","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C305,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C305-$H305,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O305))","v":0},0,0,{"$f":"IF(H305 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H305)/100000*U305,Afskrivning!$C$29)/100","v":0.25230441492264311},0.83690301024016145,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H305)*RepOmk!$D$64","v":0.17639540250000002},{"$f":"IFERROR(VLOOKUP(B305&\"-\"&H305,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B305&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.26544405575730601},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3481.4439822366348,30127.28477277912,null,"Elektrictet",2021,{"$f":"Z305","v":0.30149199062227239},{"$f":"AE305","v":75},416654.16666666663,null,{"$f":"U305","v":333323.33333333331},{"$f":"BK305*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH305=\"\",0,MIN(BH305,'Ny Regafg'!$E$14))*HLOOKUP(BF305,'Ny Regafg'!$F$11:$T$14,3)","v":76500},{"$f":"BK305+BL305-BM305","v":340154.16666666663},{"$f":"IF(BN305>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN305*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN305>'Ny Regafg'!$F$80,(BN305-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ305*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BO305:BQ305)-BR305","v":102577.08333333331},{"$f":"BS305*HLOOKUP(BF305,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF305,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT305-MIN(BT305,BU305),'Ny Regafg'!$F$117)","v":0},{"$f":"BV305+BL305+BK305-BI305","v":0},{"$f":"IF(BG305<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG305-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE305,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE305,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2016,3.7593984962406011]
[null,2,5.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H306)),ABS($E$290:$E$352-H306),0))","v":0},0,0,0,5,5,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2016,null,0,1,0,13798.585265755459,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C306,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C306-$H306,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O306))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C306,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C306-$H306,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O306))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA306","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C306,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C306-$H306,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O306))","v":0},0,0,{"$f":"IF(H306 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H306)/100000*U306,Afskrivning!$C$29)/100","v":0.24846927276155406},0.83690301024016145,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H306)*RepOmk!$D$64","v":0.17639540250000002},{"$f":"IFERROR(VLOOKUP(B306&\"-\"&H306,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B306&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.26544405575730601},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3428.5244461205539,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK306*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH306=\"\",0,MIN(BH306,'Ny Regafg'!$E$14))*HLOOKUP(BF306,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN306>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN306*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN306>'Ny Regafg'!$F$80,(BN306-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ306*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS306*HLOOKUP(BF306,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF306,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT306-MIN(BT306,BU306),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG306<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG306-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE306,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE306,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2016,3.7453183520599254]
[null,2,5.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H307)),ABS($E$290:$E$352-H307),0))","v":0},0,0,0,5,5,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2016,null,0,1,0,13798.585265755459,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C307,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C307-$H307,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O307))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C307,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C307-$H307,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O307))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA307","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C307,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C307-$H307,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O307))","v":0},0,0,{"$f":"IF(H307 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H307)/100000*U307,Afskrivning!$C$29)/100","v":0.2649200141367517},0.83690301024016145,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H307)*RepOmk!$D$64","v":0.17639540250000002},{"$f":"IFERROR(VLOOKUP(B307&\"-\"&H307,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B307&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.26544405575730601},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3655.52140367111,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK307*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH307=\"\",0,MIN(BH307,'Ny Regafg'!$E$14))*HLOOKUP(BF307,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN307>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN307*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN307>'Ny Regafg'!$F$80,(BN307-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ307*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS307*HLOOKUP(BF307,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF307,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT307-MIN(BT307,BU307),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG307<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG307-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE307,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE307,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2016,3.7037037037037028]
[null,2,6.1,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H308)),ABS($E$290:$E$352-H308),0))","v":0},0,0,0,6,6,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2015,null,0,1,0,13495.016389908838,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C308,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C308-$H308,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O308))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C308,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C308-$H308,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O308))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA308","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C308,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C308-$H308,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O308))","v":0},0,0,{"$f":"IF(H308 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H308)/100000*U308,Afskrivning!$C$29)/100","v":0.22137060448271939},0.85689953454236156,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H308)*RepOmk!$D$64","v":0.19687220350000001},{"$f":"IFERROR(VLOOKUP(B308&\"-\"&H308,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B308&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2520248788325517},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2987.399935738325,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK308*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH308=\"\",0,MIN(BH308,'Ny Regafg'!$E$14))*HLOOKUP(BF308,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN308>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN308*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN308>'Ny Regafg'!$F$80,(BN308-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ308*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS308*HLOOKUP(BF308,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF308,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT308-MIN(BT308,BU308),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG308<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG308-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE308,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE308,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2015,3.7593984962406011]
[null,2,6.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H309)),ABS($E$290:$E$352-H309),0))","v":0},0,0,0,6,6,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2015,null,0,1,0,13495.016389908838,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C309,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C309-$H309,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O309))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C309,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C309-$H309,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O309))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA309","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C309,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C309-$H309,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O309))","v":0},0,0,{"$f":"IF(H309 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H309)/100000*U309,Afskrivning!$C$29)/100","v":0.21800567034655796},0.85689953454236156,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H309)*RepOmk!$D$64","v":0.19687220350000001},{"$f":"IFERROR(VLOOKUP(B309&\"-\"&H309,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B309&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2520248788325517},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2941.990094419863,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK309*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH309=\"\",0,MIN(BH309,'Ny Regafg'!$E$14))*HLOOKUP(BF309,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN309>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN309*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN309>'Ny Regafg'!$F$80,(BN309-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ309*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS309*HLOOKUP(BF309,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF309,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT309-MIN(BT309,BU309),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG309<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG309-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE309,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE309,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2015,3.7453183520599254]
[null,2,6.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H310)),ABS($E$290:$E$352-H310),0))","v":0},0,0,0,6,6,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2015,null,0,1,0,13495.016389908838,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C310,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C310-$H310,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O310))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C310,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C310-$H310,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O310))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA310","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C310,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C310-$H310,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O310))","v":0},0,0,{"$f":"IF(H310 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H310)/100000*U310,Afskrivning!$C$29)/100","v":0.23243946677272409},0.85689953454236156,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H310)*RepOmk!$D$64","v":0.19687220350000001},{"$f":"IFERROR(VLOOKUP(B310&\"-\"&H310,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B310&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2520248788325517},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3136.7744137595823,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK310*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH310=\"\",0,MIN(BH310,'Ny Regafg'!$E$14))*HLOOKUP(BF310,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN310>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN310*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN310>'Ny Regafg'!$F$80,(BN310-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ310*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS310*HLOOKUP(BF310,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF310,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT310-MIN(BT310,BU310),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG310<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG310-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE310,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE310,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2015,3.7037037037037028]
[null,2,7.1,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H311)),ABS($E$290:$E$352-H311),0))","v":0},0,0,0,7,7,{"$f":"IFERROR(INDEX(J$489:J$551,MATCH($C311,$B$489:$B$551,0)),INDEX(J$489:J$551,MATCH(ROUND($I$227+$C311-$H311,1),$B$489:$B$551,0)))","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,2014,null,0,1,0,13198.126029330844,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C311,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C311-$H311,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O311))","v":333323.33333333331},0,215470,{"$f":"IFERROR(INDEX(X$489:X$551,MATCH($C311,$B$489:$B$551,0)),INDEX(X$489:X$551,MATCH(ROUND($I$227+$C311-$H311,1),$B$489:$B$551,0)))","v":14.9},1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C311,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C311-$H311,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O311))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA311","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C311,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C311-$H311,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O311))","v":0},0,0,{"$f":"IF(H311 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H311)/100000*U311,Afskrivning!$C$29)/100","v":0.19043679404279573},0.87689605884456179,{"$f":"IFERROR(INDEX(AK$489:AK$551,MATCH($C311,$B$489:$B$551,0)),INDEX(AK$489:AK$551,MATCH(ROUND($I$227+$C311-$H311,1),$B$489:$B$551,0)))","v":260.82},null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H311)*RepOmk!$D$64","v":0.2173490045},{"$f":"IFERROR(VLOOKUP(B311&\"-\"&H311,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B311&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2386057019077974},{"$f":"IFERROR(INDEX(AS$489:AS$551,MATCH($C311,$B$489:$B$551,0)),INDEX(AS$489:AS$551,MATCH(ROUND($I$227+$C311-$H311,1),$B$489:$B$551,0)))","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2513.4088083985393,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK311*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH311=\"\",0,MIN(BH311,'Ny Regafg'!$E$14))*HLOOKUP(BF311,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN311>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN311*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN311>'Ny Regafg'!$F$80,(BN311-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ311*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS311*HLOOKUP(BF311,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF311,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT311-MIN(BT311,BU311),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG311<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG311-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE311,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE311,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2014,3.7593984962406011]
[null,2,7.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H312)),ABS($E$290:$E$352-H312),0))","v":0},0,0,0,7,7,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2014,null,0,1,0,13198.126029330844,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C312,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C312-$H312,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O312))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C312,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C312-$H312,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O312))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA312","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C312,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C312-$H312,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O312))","v":0},0,0,{"$f":"IF(H312 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H312)/100000*U312,Afskrivning!$C$29)/100","v":0.18754206793156189},0.87689605884456179,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H312)*RepOmk!$D$64","v":0.2173490045},{"$f":"IFERROR(VLOOKUP(B312&\"-\"&H312,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B312&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2386057019077974},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2475.2038483620804,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK312*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH312=\"\",0,MIN(BH312,'Ny Regafg'!$E$14))*HLOOKUP(BF312,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN312>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN312*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN312>'Ny Regafg'!$F$80,(BN312-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ312*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS312*HLOOKUP(BF312,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF312,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT312-MIN(BT312,BU312),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG312<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG312-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE312,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE312,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2014,3.7453183520599254]
[null,2,7.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H313)),ABS($E$290:$E$352-H313),0))","v":0},0,0,0,7,7,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2014,null,0,1,0,13198.126029330844,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C313,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C313-$H313,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O313))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C313,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C313-$H313,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O313))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA313","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C313,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C313-$H313,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O313))","v":0},0,0,{"$f":"IF(H313 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H313)/100000*U313,Afskrivning!$C$29)/100","v":0.19995891940869651},0.87689605884456179,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H313)*RepOmk!$D$64","v":0.2173490045},{"$f":"IFERROR(VLOOKUP(B313&\"-\"&H313,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B313&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2386057019077974},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2639.0830190447859,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK313*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH313=\"\",0,MIN(BH313,'Ny Regafg'!$E$14))*HLOOKUP(BF313,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN313>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN313*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN313>'Ny Regafg'!$F$80,(BN313-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ313*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS313*HLOOKUP(BF313,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF313,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT313-MIN(BT313,BU313),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG313<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG313-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE313,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE313,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2014,3.7037037037037028]
[null,2,8.1,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H314)),ABS($E$290:$E$352-H314),0))","v":0},0,0,0,8,8,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2013,null,0,1,0,12907.767256685564,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C314,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C314-$H314,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O314))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C314,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C314-$H314,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O314))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA314","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C314,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C314-$H314,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O314))","v":0},0,0,{"$f":"IF(H314 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H314)/100000*U314,Afskrivning!$C$29)/100","v":0.15950298360287202},0.8968925831467619,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H314)*RepOmk!$D$64","v":0.23782580549999999},{"$f":"IFERROR(VLOOKUP(B314&\"-\"&H314,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B314&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22518652498304309},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2058.8273890928058,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK314*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH314=\"\",0,MIN(BH314,'Ny Regafg'!$E$14))*HLOOKUP(BF314,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN314>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN314*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN314>'Ny Regafg'!$F$80,(BN314-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ314*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS314*HLOOKUP(BF314,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF314,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT314-MIN(BT314,BU314),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG314<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG314-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE314,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE314,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2013,3.7593984962406011]
[null,2,8.1999999999999993,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H315)),ABS($E$290:$E$352-H315),0))","v":0},0,0,0,8,8,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2013,null,0,1,0,12907.767256685564,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C315,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C315-$H315,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O315))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C315,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C315-$H315,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O315))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA315","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C315,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C315-$H315,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O315))","v":0},0,0,{"$f":"IF(H315 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H315)/100000*U315,Afskrivning!$C$29)/100","v":0.15707846551656579},0.8968925831467619,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H315)*RepOmk!$D$64","v":0.23782580549999999},{"$f":"IFERROR(VLOOKUP(B315&\"-\"&H315,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B315&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22518652498304309},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2027.5322739251403,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK315*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH315=\"\",0,MIN(BH315,'Ny Regafg'!$E$14))*HLOOKUP(BF315,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN315>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN315*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN315>'Ny Regafg'!$F$80,(BN315-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ315*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS315*HLOOKUP(BF315,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF315,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT315-MIN(BT315,BU315),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG315<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG315-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE315,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE315,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2013,3.7453183520599254]
[null,2,8.3000000000000007,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H316)),ABS($E$290:$E$352-H316),0))","v":0},0,0,0,8,8,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2013,null,0,1,0,12907.767256685564,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C316,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C316-$H316,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O316))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C316,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C316-$H316,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O316))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA316","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C316,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C316-$H316,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O316))","v":0},0,0,{"$f":"IF(H316 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H316)/100000*U316,Afskrivning!$C$29)/100","v":0.16747837204466889},0.8968925831467619,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H316)*RepOmk!$D$64","v":0.23782580549999999},{"$f":"IFERROR(VLOOKUP(B316&\"-\"&H316,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B316&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22518652498304309},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2161.77184688118,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK316*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH316=\"\",0,MIN(BH316,'Ny Regafg'!$E$14))*HLOOKUP(BF316,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN316>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN316*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN316>'Ny Regafg'!$F$80,(BN316-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ316*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS316*HLOOKUP(BF316,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF316,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT316-MIN(BT316,BU316),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG316<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG316-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE316,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE316,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2013,3.7037037037037028]
[null,2,9.1,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H317)),ABS($E$290:$E$352-H317),0))","v":0},0,0,0,9,9,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2012,null,0,1,0,12623.796377038481,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C317,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C317-$H317,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O317))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C317,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C317-$H317,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O317))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA317","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C317,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C317-$H317,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O317))","v":0},0,0,{"$f":"IF(H317 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H317)/100000*U317,Afskrivning!$C$29)/100","v":0.12856917316294833},0.91688910744896202,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H317)*RepOmk!$D$64","v":0.25830260649999998},{"$f":"IFERROR(VLOOKUP(B317&\"-\"&H317,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B317&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.20311708683794258},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1623.0310623732603,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK317*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH317=\"\",0,MIN(BH317,'Ny Regafg'!$E$14))*HLOOKUP(BF317,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN317>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN317*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN317>'Ny Regafg'!$F$80,(BN317-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ317*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS317*HLOOKUP(BF317,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF317,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT317-MIN(BT317,BU317),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG317<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG317-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE317,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE317,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2012,3.7593984962406011]
[null,2,9.1999999999999993,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H318)),ABS($E$290:$E$352-H318),0))","v":0},0,0,0,9,9,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2012,null,0,1,0,12623.796377038481,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C318,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C318-$H318,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O318))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C318,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C318-$H318,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O318))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA318","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C318,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C318-$H318,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O318))","v":0},0,0,{"$f":"IF(H318 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H318)/100000*U318,Afskrivning!$C$29)/100","v":0.12661486310156966},0.91688910744896202,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H318)*RepOmk!$D$64","v":0.25830260649999998},{"$f":"IFERROR(VLOOKUP(B318&\"-\"&H318,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B318&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.20311708683794258},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1598.3602501008183,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK318*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH318=\"\",0,MIN(BH318,'Ny Regafg'!$E$14))*HLOOKUP(BF318,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN318>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN318*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN318>'Ny Regafg'!$F$80,(BN318-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ318*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS318*HLOOKUP(BF318,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF318,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT318-MIN(BT318,BU318),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG318<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG318-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE318,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE318,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2012,3.7453183520599254]
[null,2,9.3000000000000007,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H319)),ABS($E$290:$E$352-H319),0))","v":0},0,0,0,9,9,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2012,null,0,1,0,12623.796377038481,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C319,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C319-$H319,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O319))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C319,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C319-$H319,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O319))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA319","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C319,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C319-$H319,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O319))","v":0},0,0,{"$f":"IF(H319 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H319)/100000*U319,Afskrivning!$C$29)/100","v":0.13499782468064128},0.91688910744896202,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H319)*RepOmk!$D$64","v":0.25830260649999998},{"$f":"IFERROR(VLOOKUP(B319&\"-\"&H319,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B319&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.20311708683794258},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1704.1850501115555,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK319*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH319=\"\",0,MIN(BH319,'Ny Regafg'!$E$14))*HLOOKUP(BF319,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN319>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN319*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN319>'Ny Regafg'!$F$80,(BN319-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ319*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS319*HLOOKUP(BF319,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF319,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT319-MIN(BT319,BU319),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG319<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG319-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE319,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE319,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2012,3.7037037037037028]
[null,2,10.1,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H320)),ABS($E$290:$E$352-H320),0))","v":0},0,0,0,10,10,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2011,null,0,1,0,12346.072856743636,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C320,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C320-$H320,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O320))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C320,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C320-$H320,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O320))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA320","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C320,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C320-$H320,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O320))","v":0},0,0,{"$f":"IF(H320 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H320)/100000*U320,Afskrivning!$C$29)/100","v":9.763536272302463E-2},0.93688563175116224,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H320)*RepOmk!$D$64","v":0.27877940750000002},{"$f":"IFERROR(VLOOKUP(B320&\"-\"&H320,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B320&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18104764869284207},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1205.4133015730538,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK320*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH320=\"\",0,MIN(BH320,'Ny Regafg'!$E$14))*HLOOKUP(BF320,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN320>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN320*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN320>'Ny Regafg'!$F$80,(BN320-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ320*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS320*HLOOKUP(BF320,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF320,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT320-MIN(BT320,BU320),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG320<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG320-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE320,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE320,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2011,3.7593984962406011]
[null,2,10.199999999999999,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H321)),ABS($E$290:$E$352-H321),0))","v":0},0,0,0,10,10,{"$f":"IFERROR(INDEX(J$489:J$551,MATCH($C321,$B$489:$B$551,0)),INDEX(J$489:J$551,MATCH(ROUND($I$227+$C321-$H321,1),$B$489:$B$551,0)))","v":"Mellem varebil, el"},0,"JUMPY","EL 75 kWh 136 L2",2021,2011,null,0,1,0,12346.072856743636,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C321,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C321-$H321,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O321))","v":328256.66666666663},0,215470,{"$f":"IFERROR(INDEX(X$489:X$551,MATCH($C321,$B$489:$B$551,0)),INDEX(X$489:X$551,MATCH(ROUND($I$227+$C321-$H321,1),$B$489:$B$551,0)))","v":14.9},1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C321,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C321-$H321,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O321))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA321","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C321,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C321-$H321,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O321))","v":0},0,0,{"$f":"IF(H321 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H321)/100000*U321,Afskrivning!$C$29)/100","v":9.615126068657355E-2},0.93688563175116224,{"$f":"IFERROR(INDEX(AK$489:AK$551,MATCH($C321,$B$489:$B$551,0)),INDEX(AK$489:AK$551,MATCH(ROUND($I$227+$C321-$H321,1),$B$489:$B$551,0)))","v":260.82},null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H321)*RepOmk!$D$64","v":0.27877940750000002},{"$f":"IFERROR(VLOOKUP(B321&\"-\"&H321,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B321&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18104764869284207},{"$f":"IFERROR(INDEX(AS$489:AS$551,MATCH($C321,$B$489:$B$551,0)),INDEX(AS$489:AS$551,MATCH(ROUND($I$227+$C321-$H321,1),$B$489:$B$551,0)))","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1187.0904697041872,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK321*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH321=\"\",0,MIN(BH321,'Ny Regafg'!$E$14))*HLOOKUP(BF321,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN321>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN321*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN321>'Ny Regafg'!$F$80,(BN321-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ321*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS321*HLOOKUP(BF321,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF321,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT321-MIN(BT321,BU321),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG321<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG321-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE321,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE321,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2011,3.7453183520599254]
[null,2,10.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H322)),ABS($E$290:$E$352-H322),0))","v":0},0,0,0,10,10,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2011,null,0,1,0,12346.072856743636,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C322,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C322-$H322,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O322))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C322,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C322-$H322,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O322))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA322","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C322,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C322-$H322,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O322))","v":0},0,0,{"$f":"IF(H322 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H322)/100000*U322,Afskrivning!$C$29)/100","v":0.10251727731661368},0.93688563175116213,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H322)*RepOmk!$D$64","v":0.27877940750000002},{"$f":"IFERROR(VLOOKUP(B322&\"-\"&H322,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B322&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18104764869284207},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1265.6857748259042,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK322*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH322=\"\",0,MIN(BH322,'Ny Regafg'!$E$14))*HLOOKUP(BF322,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN322>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN322*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN322>'Ny Regafg'!$F$80,(BN322-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ322*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS322*HLOOKUP(BF322,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF322,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT322-MIN(BT322,BU322),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG322<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG322-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE322,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE322,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2011,3.7037037037037028]
[null,2,11.1,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H323)),ABS($E$290:$E$352-H323),0))","v":0},0,0,0,11,11,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2010,null,0,{"$f":"INDEX(skrotrate_vbil,MATCH(H323&\" \"&IF(O323>original_år,0,original_år-O323),match_skrot,0))","v":1},0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C323,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C323-$H323,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O323))","v":333323.33333333331},0,{"$f":"IFERROR(INDEX(W$489:W$551,MATCH($C323,$B$489:$B$551,0)),INDEX(W$489:W$551,MATCH(ROUND($I$227+$C323-$H323,1),$B$489:$B$551,0)))","v":215470},14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C323,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C323-$H323,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O323))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA323","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C323,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C323-$H323,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O323))","v":0},0,0,{"$f":"IF(H323 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H323)/100000*U323,Afskrivning!$C$29)/100","v":6.6701552283100943E-2},{"$f":"IFERROR(1-AI323/(U323/W323),0)","v":0.95688215605336235},260.82,null,0,{"$f":"IF(O326<=$CB$226,CB323,IF(O326<=$CC$226,CC323,BY323))","v":22860},0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H323)*RepOmk!$D$64","v":0.29925620850000001},{"$f":"IFERROR(VLOOKUP(B323&\"-\"&H323,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B323&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.15897821054774156},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},{"$f":"AI323*T323","v":0},{"$f":"-PMT(Lånerente,X323,U323)","v":30127.28477277912},null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK323*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH323=\"\",0,MIN(BH323,'Ny Regafg'!$E$14))*HLOOKUP(BF323,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN323>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN323*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN323>'Ny Regafg'!$F$80,(BN323-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ323*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS323*HLOOKUP(BF323,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF323,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT323-MIN(BT323,BU323),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG323<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG323-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE323,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE323,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,{"$f":"O323","v":2010},{"$f":"1/Z323*BA323","v":3.7593984962406011}]
[null,2,11.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H324)),ABS($E$290:$E$352-H324),0))","v":0},0,0,0,11,11,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2010,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C324,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C324-$H324,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O324))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C324,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C324-$H324,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O324))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA324","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C324,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C324-$H324,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O324))","v":0},0,0,{"$f":"IF(H324 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H324)/100000*U324,Afskrivning!$C$29)/100","v":6.5687658271577465E-2},0.95688215605336235,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H324)*RepOmk!$D$64","v":0.29925620850000001},{"$f":"IFERROR(VLOOKUP(B324&\"-\"&H324,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B324&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.15897821054774156},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK324*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH324=\"\",0,MIN(BH324,'Ny Regafg'!$E$14))*HLOOKUP(BF324,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN324>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN324*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN324>'Ny Regafg'!$F$80,(BN324-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ324*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS324*HLOOKUP(BF324,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF324,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT324-MIN(BT324,BU324),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG324<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG324-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE324,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE324,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2010,3.7453183520599254]
[null,2,11.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H325)),ABS($E$290:$E$352-H325),0))","v":0},0,0,0,11,11,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2010,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C325,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C325-$H325,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O325))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C325,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C325-$H325,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O325))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA325","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C325,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C325-$H325,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O325))","v":0},0,0,{"$f":"IF(H325 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H325)/100000*U325,Afskrivning!$C$29)/100","v":7.0036729952586085E-2},0.95688215605336235,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H325)*RepOmk!$D$64","v":0.29925620850000001},{"$f":"IFERROR(VLOOKUP(B325&\"-\"&H325,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B325&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.15897821054774156},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK325*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH325=\"\",0,MIN(BH325,'Ny Regafg'!$E$14))*HLOOKUP(BF325,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN325>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN325*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN325>'Ny Regafg'!$F$80,(BN325-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ325*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS325*HLOOKUP(BF325,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF325,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT325-MIN(BT325,BU325),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG325<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG325-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE325,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE325,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2010,3.7037037037037028]
[null,2,12.1,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H326)),ABS($E$290:$E$352-H326),0))","v":0},0,0,0,12,12,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2009,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C326,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C326-$H326,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O326))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C326,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C326-$H326,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O326))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA326","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C326,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C326-$H326,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O326))","v":0},0,0,{"$f":"IF(H326 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H326)/100000*U326,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99306339600854898,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H326)*RepOmk!$D$64","v":0.3197330095},{"$f":"IFERROR(VLOOKUP(B326&\"-\"&H326,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B326&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK326*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH326=\"\",0,MIN(BH326,'Ny Regafg'!$E$14))*HLOOKUP(BF326,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN326>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN326*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN326>'Ny Regafg'!$F$80,(BN326-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ326*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS326*HLOOKUP(BF326,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF326,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT326-MIN(BT326,BU326),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG326<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG326-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE326,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE326,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2009,3.7593984962406011]
[null,2,12.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H327)),ABS($E$290:$E$352-H327),0))","v":0},0,0,0,12,12,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2009,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C327,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C327-$H327,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O327))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C327,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C327-$H327,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O327))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA327","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C327,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C327-$H327,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O327))","v":0},0,0,{"$f":"IF(H327 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H327)/100000*U327,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99295632899729758,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H327)*RepOmk!$D$64","v":0.3197330095},{"$f":"IFERROR(VLOOKUP(B327&\"-\"&H327,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B327&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK327*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH327=\"\",0,MIN(BH327,'Ny Regafg'!$E$14))*HLOOKUP(BF327,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN327>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN327*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN327>'Ny Regafg'!$F$80,(BN327-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ327*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS327*HLOOKUP(BF327,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF327,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT327-MIN(BT327,BU327),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG327<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG327-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE327,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE327,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2009,3.7453183520599254]
[null,2,12.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H328)),ABS($E$290:$E$352-H328),0))","v":0},0,0,0,12,12,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2009,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C328,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C328-$H328,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O328))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C328,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C328-$H328,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O328))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA328","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C328,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C328-$H328,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O328))","v":0},0,0,{"$f":"IF(H328 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H328)/100000*U328,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99339371992215852,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H328)*RepOmk!$D$64","v":0.3197330095},{"$f":"IFERROR(VLOOKUP(B328&\"-\"&H328,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B328&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK328*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH328=\"\",0,MIN(BH328,'Ny Regafg'!$E$14))*HLOOKUP(BF328,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN328>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN328*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN328>'Ny Regafg'!$F$80,(BN328-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ328*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS328*HLOOKUP(BF328,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF328,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT328-MIN(BT328,BU328),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG328<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG328-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE328,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE328,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2009,3.7037037037037028]
[null,2,13.1,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H329)),ABS($E$290:$E$352-H329),0))","v":0},0,0,0,13,13,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2008,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C329,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C329-$H329,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O329))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C329,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C329-$H329,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O329))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA329","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C329,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C329-$H329,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O329))","v":0},0,0,{"$f":"IF(H329 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H329)/100000*U329,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99306339600854898,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H329)*RepOmk!$D$64","v":0.34020981049999999},{"$f":"IFERROR(VLOOKUP(B329&\"-\"&H329,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B329&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK329*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH329=\"\",0,MIN(BH329,'Ny Regafg'!$E$14))*HLOOKUP(BF329,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN329>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN329*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN329>'Ny Regafg'!$F$80,(BN329-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ329*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS329*HLOOKUP(BF329,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF329,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT329-MIN(BT329,BU329),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG329<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG329-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE329,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE329,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2008,3.7593984962406011]
[null,2,13.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H330)),ABS($E$290:$E$352-H330),0))","v":0},0,0,0,13,13,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2008,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C330,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C330-$H330,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O330))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C330,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C330-$H330,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O330))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA330","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C330,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C330-$H330,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O330))","v":0},0,0,{"$f":"IF(H330 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H330)/100000*U330,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99295632899729758,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H330)*RepOmk!$D$64","v":0.34020981049999999},{"$f":"IFERROR(VLOOKUP(B330&\"-\"&H330,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B330&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK330*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH330=\"\",0,MIN(BH330,'Ny Regafg'!$E$14))*HLOOKUP(BF330,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN330>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN330*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN330>'Ny Regafg'!$F$80,(BN330-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ330*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS330*HLOOKUP(BF330,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF330,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT330-MIN(BT330,BU330),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG330<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG330-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE330,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE330,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2008,3.7453183520599254]
[null,2,13.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H331)),ABS($E$290:$E$352-H331),0))","v":0},0,0,0,13,13,{"$f":"IFERROR(INDEX(J$489:J$551,MATCH($C331,$B$489:$B$551,0)),INDEX(J$489:J$551,MATCH(ROUND($I$227+$C331-$H331,1),$B$489:$B$551,0)))","v":"Mellem varebil, el"},0,"JUMPY","75kWH L3 L3 Aut.",2021,2008,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C331,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C331-$H331,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O331))","v":349990},0,215470,{"$f":"IFERROR(INDEX(X$489:X$551,MATCH($C331,$B$489:$B$551,0)),INDEX(X$489:X$551,MATCH(ROUND($I$227+$C331-$H331,1),$B$489:$B$551,0)))","v":14.9},1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C331,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C331-$H331,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O331))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA331","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C331,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C331-$H331,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O331))","v":0},0,0,{"$f":"IF(H331 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H331)/100000*U331,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99339371992215852,{"$f":"IFERROR(INDEX(AK$489:AK$551,MATCH($C331,$B$489:$B$551,0)),INDEX(AK$489:AK$551,MATCH(ROUND($I$227+$C331-$H331,1),$B$489:$B$551,0)))","v":260.82},null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H331)*RepOmk!$D$64","v":0.34020981049999999},{"$f":"IFERROR(VLOOKUP(B331&\"-\"&H331,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B331&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},{"$f":"IFERROR(INDEX(AS$489:AS$551,MATCH($C331,$B$489:$B$551,0)),INDEX(AS$489:AS$551,MATCH(ROUND($I$227+$C331-$H331,1),$B$489:$B$551,0)))","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK331*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH331=\"\",0,MIN(BH331,'Ny Regafg'!$E$14))*HLOOKUP(BF331,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN331>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN331*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN331>'Ny Regafg'!$F$80,(BN331-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ331*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS331*HLOOKUP(BF331,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF331,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT331-MIN(BT331,BU331),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG331<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG331-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE331,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE331,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2008,3.7037037037037028]
[null,2,14.1,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H332)),ABS($E$290:$E$352-H332),0))","v":0},0,0,0,14,14,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2007,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C332,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C332-$H332,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O332))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C332,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C332-$H332,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O332))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA332","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C332,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C332-$H332,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O332))","v":0},0,0,{"$f":"IF(H332 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H332)/100000*U332,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99306339600854898,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H332)*RepOmk!$D$64","v":0.36068661150000003},{"$f":"IFERROR(VLOOKUP(B332&\"-\"&H332,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B332&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK332*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH332=\"\",0,MIN(BH332,'Ny Regafg'!$E$14))*HLOOKUP(BF332,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN332>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN332*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN332>'Ny Regafg'!$F$80,(BN332-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ332*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS332*HLOOKUP(BF332,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF332,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT332-MIN(BT332,BU332),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG332<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG332-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE332,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE332,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2007,3.7593984962406011]
[null,2,14.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H333)),ABS($E$290:$E$352-H333),0))","v":0},0,0,0,14,14,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2007,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C333,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C333-$H333,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O333))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C333,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C333-$H333,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O333))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA333","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C333,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C333-$H333,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O333))","v":0},0,0,{"$f":"IF(H333 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H333)/100000*U333,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99295632899729758,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H333)*RepOmk!$D$64","v":0.36068661150000003},{"$f":"IFERROR(VLOOKUP(B333&\"-\"&H333,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B333&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK333*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH333=\"\",0,MIN(BH333,'Ny Regafg'!$E$14))*HLOOKUP(BF333,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN333>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN333*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN333>'Ny Regafg'!$F$80,(BN333-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ333*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS333*HLOOKUP(BF333,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF333,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT333-MIN(BT333,BU333),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG333<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG333-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE333,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE333,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2007,3.7453183520599254]
[null,2,14.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H334)),ABS($E$290:$E$352-H334),0))","v":0},0,0,0,14,14,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2007,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C334,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C334-$H334,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O334))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C334,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C334-$H334,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O334))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA334","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C334,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C334-$H334,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O334))","v":0},0,0,{"$f":"IF(H334 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H334)/100000*U334,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99339371992215852,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H334)*RepOmk!$D$64","v":0.36068661150000003},{"$f":"IFERROR(VLOOKUP(B334&\"-\"&H334,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B334&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK334*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH334=\"\",0,MIN(BH334,'Ny Regafg'!$E$14))*HLOOKUP(BF334,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN334>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN334*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN334>'Ny Regafg'!$F$80,(BN334-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ334*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS334*HLOOKUP(BF334,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF334,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT334-MIN(BT334,BU334),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG334<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG334-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE334,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE334,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2007,3.7037037037037028]
[null,2,15.1,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H335)),ABS($E$290:$E$352-H335),0))","v":0},0,0,0,15,15,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C335,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C335-$H335,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O335))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C335,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C335-$H335,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O335))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA335","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C335,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C335-$H335,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O335))","v":0},0,0,{"$f":"IF(H335 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H335)/100000*U335,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99306339600854898,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H335)*RepOmk!$D$64","v":0.38116341250000002},{"$f":"IFERROR(VLOOKUP(B335&\"-\"&H335,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B335&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK335*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH335=\"\",0,MIN(BH335,'Ny Regafg'!$E$14))*HLOOKUP(BF335,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN335>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN335*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN335>'Ny Regafg'!$F$80,(BN335-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ335*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS335*HLOOKUP(BF335,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF335,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT335-MIN(BT335,BU335),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG335<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG335-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE335,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE335,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2006,3.7593984962406011]
[null,2,15.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H336)),ABS($E$290:$E$352-H336),0))","v":0},0,0,0,15,15,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C336,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C336-$H336,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O336))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C336,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C336-$H336,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O336))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA336","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C336,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C336-$H336,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O336))","v":0},0,0,{"$f":"IF(H336 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H336)/100000*U336,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99295632899729758,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H336)*RepOmk!$D$64","v":0.38116341250000002},{"$f":"IFERROR(VLOOKUP(B336&\"-\"&H336,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B336&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK336*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH336=\"\",0,MIN(BH336,'Ny Regafg'!$E$14))*HLOOKUP(BF336,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN336>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN336*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN336>'Ny Regafg'!$F$80,(BN336-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ336*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS336*HLOOKUP(BF336,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF336,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT336-MIN(BT336,BU336),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG336<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG336-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE336,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE336,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2006,3.7453183520599254]
[null,2,15.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H337)),ABS($E$290:$E$352-H337),0))","v":0},0,0,0,15,15,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C337,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C337-$H337,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O337))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C337,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C337-$H337,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O337))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA337","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C337,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C337-$H337,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O337))","v":0},0,0,{"$f":"IF(H337 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H337)/100000*U337,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99339371992215852,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H337)*RepOmk!$D$64","v":0.38116341250000002},{"$f":"IFERROR(VLOOKUP(B337&\"-\"&H337,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B337&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK337*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH337=\"\",0,MIN(BH337,'Ny Regafg'!$E$14))*HLOOKUP(BF337,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN337>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN337*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN337>'Ny Regafg'!$F$80,(BN337-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ337*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS337*HLOOKUP(BF337,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF337,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT337-MIN(BT337,BU337),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG337<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG337-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE337,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE337,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2006,3.7037037037037028]
[null,2,16.100000000000001,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H338)),ABS($E$290:$E$352-H338),0))","v":0},0,0,0,16,16,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2005,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C338,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C338-$H338,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O338))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C338,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C338-$H338,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O338))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA338","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C338,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C338-$H338,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O338))","v":0},0,0,{"$f":"IF(H338 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H338)/100000*U338,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99306339600854898,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H338)*RepOmk!$D$64","v":0.40164021350000001},{"$f":"IFERROR(VLOOKUP(B338&\"-\"&H338,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B338&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK338*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH338=\"\",0,MIN(BH338,'Ny Regafg'!$E$14))*HLOOKUP(BF338,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN338>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN338*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN338>'Ny Regafg'!$F$80,(BN338-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ338*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS338*HLOOKUP(BF338,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF338,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT338-MIN(BT338,BU338),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG338<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG338-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE338,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE338,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2005,3.7593984962406011]
[null,2,16.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H339)),ABS($E$290:$E$352-H339),0))","v":0},0,0,0,16,16,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2005,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C339,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C339-$H339,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O339))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C339,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C339-$H339,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O339))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA339","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C339,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C339-$H339,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O339))","v":0},0,0,{"$f":"IF(H339 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H339)/100000*U339,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99295632899729758,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H339)*RepOmk!$D$64","v":0.40164021350000001},{"$f":"IFERROR(VLOOKUP(B339&\"-\"&H339,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B339&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK339*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH339=\"\",0,MIN(BH339,'Ny Regafg'!$E$14))*HLOOKUP(BF339,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN339>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN339*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN339>'Ny Regafg'!$F$80,(BN339-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ339*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS339*HLOOKUP(BF339,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF339,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT339-MIN(BT339,BU339),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG339<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG339-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE339,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE339,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2005,3.7453183520599254]
[null,2,16.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H340)),ABS($E$290:$E$352-H340),0))","v":0},0,0,0,16,16,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2005,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C340,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C340-$H340,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O340))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C340,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C340-$H340,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O340))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA340","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C340,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C340-$H340,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O340))","v":0},0,0,{"$f":"IF(H340 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H340)/100000*U340,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99339371992215852,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H340)*RepOmk!$D$64","v":0.40164021350000001},{"$f":"IFERROR(VLOOKUP(B340&\"-\"&H340,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B340&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK340*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH340=\"\",0,MIN(BH340,'Ny Regafg'!$E$14))*HLOOKUP(BF340,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN340>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN340*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN340>'Ny Regafg'!$F$80,(BN340-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ340*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS340*HLOOKUP(BF340,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF340,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT340-MIN(BT340,BU340),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG340<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG340-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE340,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE340,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2005,3.7037037037037028]
[null,2,17.100000000000001,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H341)),ABS($E$290:$E$352-H341),0))","v":0},0,0,0,17,17,{"$f":"IFERROR(INDEX(J$489:J$551,MATCH($C341,$B$489:$B$551,0)),INDEX(J$489:J$551,MATCH(ROUND($I$227+$C341-$H341,1),$B$489:$B$551,0)))","v":"Mellem varebil, el"},0,"e-Expert","EL 75 kWh 136 L2",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C341,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C341-$H341,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O341))","v":333323.33333333331},0,215470,{"$f":"IFERROR(INDEX(X$489:X$551,MATCH($C341,$B$489:$B$551,0)),INDEX(X$489:X$551,MATCH(ROUND($I$227+$C341-$H341,1),$B$489:$B$551,0)))","v":14.9},1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C341,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C341-$H341,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O341))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA341","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C341,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C341-$H341,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O341))","v":0},0,0,{"$f":"IF(H341 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H341)/100000*U341,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99306339600854898,{"$f":"IFERROR(INDEX(AK$489:AK$551,MATCH($C341,$B$489:$B$551,0)),INDEX(AK$489:AK$551,MATCH(ROUND($I$227+$C341-$H341,1),$B$489:$B$551,0)))","v":260.82},null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H341)*RepOmk!$D$64","v":0.4221170145},{"$f":"IFERROR(VLOOKUP(B341&\"-\"&H341,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B341&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},{"$f":"IFERROR(INDEX(AS$489:AS$551,MATCH($C341,$B$489:$B$551,0)),INDEX(AS$489:AS$551,MATCH(ROUND($I$227+$C341-$H341,1),$B$489:$B$551,0)))","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK341*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH341=\"\",0,MIN(BH341,'Ny Regafg'!$E$14))*HLOOKUP(BF341,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN341>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN341*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN341>'Ny Regafg'!$F$80,(BN341-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ341*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS341*HLOOKUP(BF341,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF341,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT341-MIN(BT341,BU341),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG341<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG341-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE341,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE341,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2004,3.7593984962406011]
[null,2,17.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H342)),ABS($E$290:$E$352-H342),0))","v":0},0,0,0,17,17,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C342,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C342-$H342,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O342))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C342,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C342-$H342,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O342))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA342","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C342,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C342-$H342,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O342))","v":0},0,0,{"$f":"IF(H342 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H342)/100000*U342,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99295632899729758,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H342)*RepOmk!$D$64","v":0.4221170145},{"$f":"IFERROR(VLOOKUP(B342&\"-\"&H342,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B342&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK342*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH342=\"\",0,MIN(BH342,'Ny Regafg'!$E$14))*HLOOKUP(BF342,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN342>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN342*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN342>'Ny Regafg'!$F$80,(BN342-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ342*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS342*HLOOKUP(BF342,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF342,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT342-MIN(BT342,BU342),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG342<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG342-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE342,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE342,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2004,3.7453183520599254]
[null,2,17.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H343)),ABS($E$290:$E$352-H343),0))","v":0},0,0,0,17,17,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C343,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C343-$H343,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O343))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C343,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C343-$H343,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O343))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA343","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C343,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C343-$H343,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O343))","v":0},0,0,{"$f":"IF(H343 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H343)/100000*U343,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99339371992215852,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H343)*RepOmk!$D$64","v":0.4221170145},{"$f":"IFERROR(VLOOKUP(B343&\"-\"&H343,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B343&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK343*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH343=\"\",0,MIN(BH343,'Ny Regafg'!$E$14))*HLOOKUP(BF343,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN343>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN343*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN343>'Ny Regafg'!$F$80,(BN343-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ343*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS343*HLOOKUP(BF343,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF343,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT343-MIN(BT343,BU343),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG343<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG343-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE343,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE343,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2004,3.7037037037037028]
[null,2,18.100000000000001,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H344)),ABS($E$290:$E$352-H344),0))","v":0},0,0,0,18,18,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C344,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C344-$H344,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O344))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C344,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C344-$H344,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O344))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA344","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C344,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C344-$H344,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O344))","v":0},0,0,{"$f":"IF(H344 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H344)/100000*U344,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99306339600854898,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H344)*RepOmk!$D$64","v":0.44259381549999999},{"$f":"IFERROR(VLOOKUP(B344&\"-\"&H344,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B344&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK344*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH344=\"\",0,MIN(BH344,'Ny Regafg'!$E$14))*HLOOKUP(BF344,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN344>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN344*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN344>'Ny Regafg'!$F$80,(BN344-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ344*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS344*HLOOKUP(BF344,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF344,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT344-MIN(BT344,BU344),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG344<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG344-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE344,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE344,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2003,3.7593984962406011]
[null,2,18.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H345)),ABS($E$290:$E$352-H345),0))","v":0},0,0,0,18,18,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C345,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C345-$H345,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O345))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C345,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C345-$H345,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O345))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA345","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C345,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C345-$H345,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O345))","v":0},0,0,{"$f":"IF(H345 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H345)/100000*U345,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99295632899729758,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H345)*RepOmk!$D$64","v":0.44259381549999999},{"$f":"IFERROR(VLOOKUP(B345&\"-\"&H345,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B345&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK345*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH345=\"\",0,MIN(BH345,'Ny Regafg'!$E$14))*HLOOKUP(BF345,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN345>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN345*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN345>'Ny Regafg'!$F$80,(BN345-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ345*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS345*HLOOKUP(BF345,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF345,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT345-MIN(BT345,BU345),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG345<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG345-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE345,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE345,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2003,3.7453183520599254]
[null,2,18.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H346)),ABS($E$290:$E$352-H346),0))","v":0},0,0,0,18,18,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C346,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C346-$H346,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O346))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C346,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C346-$H346,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O346))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA346","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C346,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C346-$H346,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O346))","v":0},0,0,{"$f":"IF(H346 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H346)/100000*U346,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99339371992215852,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H346)*RepOmk!$D$64","v":0.44259381549999999},{"$f":"IFERROR(VLOOKUP(B346&\"-\"&H346,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B346&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK346*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH346=\"\",0,MIN(BH346,'Ny Regafg'!$E$14))*HLOOKUP(BF346,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN346>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN346*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN346>'Ny Regafg'!$F$80,(BN346-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ346*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS346*HLOOKUP(BF346,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF346,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT346-MIN(BT346,BU346),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG346<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG346-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE346,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE346,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2003,3.7037037037037028]
[null,2,19.100000000000001,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H347)),ABS($E$290:$E$352-H347),0))","v":0},0,0,0,19,19,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C347,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C347-$H347,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O347))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C347,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C347-$H347,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O347))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA347","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C347,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C347-$H347,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O347))","v":0},0,0,{"$f":"IF(H347 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H347)/100000*U347,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99306339600854898,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H347)*RepOmk!$D$64","v":0.46307061650000003},{"$f":"IFERROR(VLOOKUP(B347&\"-\"&H347,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B347&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK347*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH347=\"\",0,MIN(BH347,'Ny Regafg'!$E$14))*HLOOKUP(BF347,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN347>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN347*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN347>'Ny Regafg'!$F$80,(BN347-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ347*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS347*HLOOKUP(BF347,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF347,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT347-MIN(BT347,BU347),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG347<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG347-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE347,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE347,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2002,3.7593984962406011]
[null,2,19.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H348)),ABS($E$290:$E$352-H348),0))","v":0},0,0,0,19,19,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C348,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C348-$H348,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O348))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C348,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C348-$H348,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O348))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA348","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C348,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C348-$H348,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O348))","v":0},0,0,{"$f":"IF(H348 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H348)/100000*U348,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99295632899729758,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H348)*RepOmk!$D$64","v":0.46307061650000003},{"$f":"IFERROR(VLOOKUP(B348&\"-\"&H348,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B348&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK348*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH348=\"\",0,MIN(BH348,'Ny Regafg'!$E$14))*HLOOKUP(BF348,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN348>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN348*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN348>'Ny Regafg'!$F$80,(BN348-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ348*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS348*HLOOKUP(BF348,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF348,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT348-MIN(BT348,BU348),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG348<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG348-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE348,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE348,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2002,3.7453183520599254]
[null,2,19.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H349)),ABS($E$290:$E$352-H349),0))","v":0},0,0,0,19,19,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C349,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C349-$H349,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O349))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C349,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C349-$H349,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O349))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA349","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C349,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C349-$H349,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O349))","v":0},0,0,{"$f":"IF(H349 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H349)/100000*U349,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99339371992215852,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H349)*RepOmk!$D$64","v":0.46307061650000003},{"$f":"IFERROR(VLOOKUP(B349&\"-\"&H349,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B349&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK349*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH349=\"\",0,MIN(BH349,'Ny Regafg'!$E$14))*HLOOKUP(BF349,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN349>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN349*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN349>'Ny Regafg'!$F$80,(BN349-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ349*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS349*HLOOKUP(BF349,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF349,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT349-MIN(BT349,BU349),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG349<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG349-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE349,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE349,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2002,3.7037037037037028]
[null,2,20.100000000000001,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H350)),ABS($E$290:$E$352-H350),0))","v":0},0,0,0,20,20,"Mellem varebil, el",0,"e-Expert","EL 75 kWh 136 L2",2021,2001,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C350,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C350-$H350,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O350))","v":333323.33333333331},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C350,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C350-$H350,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O350))","v":0.30149199062227239},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA350","v":0.89800000000000002},0.26600000000000001,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C350,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C350-$H350,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O350))","v":0},0,0,{"$f":"IF(H350 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H350)/100000*U350,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99306339600854898,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H350)*RepOmk!$D$64","v":0.48354741750000002},{"$f":"IFERROR(VLOOKUP(B350&\"-\"&H350,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B350&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912,null,"Elektrictet",2021,0.30149199062227239,75,416654.16666666663,null,333323.33333333331,{"$f":"BK350*'Ny Regafg'!$F$4","v":83330.833333333328},{"$f":"IF(BH350=\"\",0,MIN(BH350,'Ny Regafg'!$E$14))*HLOOKUP(BF350,'Ny Regafg'!$F$11:$T$14,3)","v":76500},340154.16666666663,{"$f":"IF(BN350>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN350*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN350>'Ny Regafg'!$F$80,(BN350-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":132577.08333333331},{"$f":"BJ350*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},102577.08333333331,{"$f":"BS350*HLOOKUP(BF350,'Ny Regafg'!$F$95:$T$100,5)","v":41030.833333333328},{"$f":"HLOOKUP(BF350,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT350-MIN(BT350,BU350),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG350<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG350-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE350,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE350,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2001,3.7593984962406011]
[null,2,20.2,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H351)),ABS($E$290:$E$352-H351),0))","v":0},0,0,0,20,20,"Mellem varebil, el",0,"JUMPY","EL 75 kWh 136 L2",2021,2001,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C351,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C351-$H351,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O351))","v":328256.66666666663},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C351,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C351-$H351,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O351))","v":0.30262541915844632},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA351","v":0.89800000000000002},0.26700000000000002,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C351,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C351-$H351,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O351))","v":0},0,0,{"$f":"IF(H351 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H351)/100000*U351,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99295632899729758,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H351)*RepOmk!$D$64","v":0.48354741750000002},{"$f":"IFERROR(VLOOKUP(B351&\"-\"&H351,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B351&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859,null,"Elektrictet",2021,0.30262541915844632,75,410320.83333333326,null,328256.66666666663,{"$f":"BK351*'Ny Regafg'!$F$4","v":82064.166666666657},{"$f":"IF(BH351=\"\",0,MIN(BH351,'Ny Regafg'!$E$14))*HLOOKUP(BF351,'Ny Regafg'!$F$11:$T$14,3)","v":76500},333820.83333333326,{"$f":"IF(BN351>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN351*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN351>'Ny Regafg'!$F$80,(BN351-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":129410.41666666663},{"$f":"BJ351*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},99410.416666666628,{"$f":"BS351*HLOOKUP(BF351,'Ny Regafg'!$F$95:$T$100,5)","v":39764.166666666657},{"$f":"HLOOKUP(BF351,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT351-MIN(BT351,BU351),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG351<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG351-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE351,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE351,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2001,3.7453183520599254]
[null,2,20.3,{"$f":"INDEX($E$290:$E$352,MATCH(MIN(ABS($E$290:$E$352-H352)),ABS($E$290:$E$352-H352),0))","v":0},0,0,0,20,20,"Mellem varebil, el",0,"JUMPY","75kWH L3 L3 Aut.",2021,2001,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$489:U$551,MATCH($C352,$B$489:$B$551,0)),INDEX(U$489:U$551,MATCH(ROUND($I$227+$C352-$H352,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O352))","v":349990},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(Z$489:Z$551,MATCH($C352,$B$489:$B$551,0)),INDEX(Z$489:Z$551,MATCH(ROUND($I$227+$C352-$H352,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O352))","v":0.30602570476696822},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA352","v":0.89800000000000002},0.27,0,75,{"$f":"IFERROR(INDEX(AF$489:AF$551,MATCH($C352,$B$489:$B$551,0)),INDEX(AF$489:AF$551,MATCH(ROUND($I$227+$C352-$H352,1),$B$489:$B$551,0)))*INDEX('Fælles forudsætninger'!$F$361:$F$401,('Fælles forudsætninger'!$D$360-O352))","v":0},0,0,{"$f":"IF(H352 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*H352)/100000*U352,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99339371992215852,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*'Varebiler - El'!H352)*RepOmk!$D$64","v":0.48354741750000002},{"$f":"IFERROR(VLOOKUP(B352&\"-\"&H352,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B352&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001,null,"Elektrictet",2021,0.30602570476696822,75,437487.5,null,349990,{"$f":"BK352*'Ny Regafg'!$F$4","v":87497.5},{"$f":"IF(BH352=\"\",0,MIN(BH352,'Ny Regafg'!$E$14))*HLOOKUP(BF352,'Ny Regafg'!$F$11:$T$14,3)","v":76500},360987.5,{"$f":"IF(BN352>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN352*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN352>'Ny Regafg'!$F$80,(BN352-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":142993.75},{"$f":"BJ352*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},112993.75,{"$f":"BS352*HLOOKUP(BF352,'Ny Regafg'!$F$95:$T$100,5)","v":45197.5},{"$f":"HLOOKUP(BF352,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT352-MIN(BT352,BU352),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG352<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG352-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE352,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE352,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2001,3.7037037037037028]
[null,3,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H353)),ABS($E$426:$E$488-H353),0))","v":0},{"$f":"(IF(G353=0,0,H353))*1","v":0},0.1,1,0,0,{"$f":"IFERROR(INDEX(J$552:J$614,MATCH($C353,$B$552:$B$614,0)),INDEX(J$552:J$614,MATCH(ROUND($I$227+$C353-$H353,1),$B$552:$B$614,0)))","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(Q353:Q415,R353:R415)/3","v":4.5763683804606252},{"$f":"IFERROR(INDEX(Q$552:Q$614,MATCH($C353,$B$552:$B$614,0)),INDEX(Q$552:Q$614,MATCH(ROUND($I$227+$C353-$H353,1),$B$552:$B$614,0)))","v":2.7737223015398111},{"$f":"INDEX(skrotrate_vbil,MATCH(H353&\" \"&IF(O353>2021,0,original_år-O353),match_skrot,0))","v":1},{"$f":"Q353*R353/SUMPRODUCT($Q$353:$Q$415,$R$353:$R$415)","v":0.20203227180330471},{"$f":"IFERROR(INDEX(T$552:T$614,MATCH($C353,$B$552:$B$614,0)),INDEX(T$552:T$614,MATCH(ROUND($I$227+$C353-$H353,1),$B$552:$B$614,0)))","v":15421.98539937526},{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C353,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C353-$H353,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O353))","v":474135.83333333331},{"$f":"IFERROR(INDEX(V$552:V$614,MATCH($C353,$B$552:$B$614,0)),BV353)","v":0},{"$f":"IFERROR(INDEX(W$552:W$614,MATCH($C353,$B$552:$B$614,0)),INDEX(W$552:W$614,MATCH(ROUND($I$227+$C353-$H353,1),$B$552:$B$614,0)))","v":201230},{"$f":"IFERROR(INDEX(X$552:X$614,MATCH($C353,$B$552:$B$614,0)),INDEX(X$552:X$614,MATCH(ROUND($I$227+$C353-$H353,1),$B$552:$B$614,0)))","v":13.7},1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C353,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C353-$H353,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O353))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA353","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C353,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C353-$H353,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O353))","v":0},0,0,{"$f":"IF(H353 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H353)/100000*U353,Afskrivning!$C$30)/100","v":0.52071252752936792},0.77900218766829887,{"$f":"IFERROR(INDEX(AK$552:AK$614,MATCH($C353,$B$552:$B$614,0)),INDEX(AK$552:AK$614,MATCH(ROUND($I$227+$C353-$H353,1),$B$552:$B$614,0)))","v":260.82},{"$f":"1-SUMPRODUCT(BB353:BB415,S353:S415)/SUMPRODUCT(BC353:BC415,S353:S415)","v":0.83132908744049283},0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H353)*RepOmk!$D$64","v":8.3281348500000005E-2},{"$f":"IFERROR(VLOOKUP(B353&\"-\"&H353,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B353&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.5},{"$f":"IFERROR(INDEX(AS$552:AS$614,MATCH($C353,$B$552:$B$614,0)),INDEX(AS$552:AS$614,MATCH(ROUND($I$227+$C353-$H353,1),$B$552:$B$614,0)))","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},8030.4209968297,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK353*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH353=\"\",0,MIN(BH353,'Ny Regafg'!$E$14))*HLOOKUP(BF353,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN353>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN353*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN353>'Ny Regafg'!$F$80,(BN353-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ353*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS353*HLOOKUP(BF353,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF353,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT353-MIN(BT353,BU353),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG353<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG353-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE353,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE353,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2021,2.6525198938992038]
[null,3,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H354)),ABS($E$426:$E$488-H354),0))","v":0},{"$f":"(IF(G354=0,0,H354))*1","v":0},0.2,1,0,0,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,{"$f":"input_år","v":2021},null,2.7737223015398111,1,{"$f":"Q354*R354/SUMPRODUCT($Q$353:$Q$415,$R$353:$R$415)","v":0.20203227180330471},15421.98539937526,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C354,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C354-$H354,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O354))","v":395823.33333333331},{"$f":"IFERROR(INDEX(V$552:V$614,MATCH($C354,$B$552:$B$614,0)),BV354)","v":0},201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C354,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C354-$H354,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O354))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA354","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C354,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C354-$H354,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O354))","v":0},0,0,{"$f":"IF(H354 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H354)/100000*U354,Afskrivning!$C$30)/100","v":0.43470700559811343},0.77900218766829887,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H354)*RepOmk!$D$64","v":8.3281348500000005E-2},{"$f":"IFERROR(VLOOKUP(B354&\"-\"&H354,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B354&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.5},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},6704.0450933402444,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK354*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH354=\"\",0,MIN(BH354,'Ny Regafg'!$E$14))*HLOOKUP(BF354,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN354>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN354*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN354>'Ny Regafg'!$F$80,(BN354-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ354*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS354*HLOOKUP(BF354,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF354,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT354-MIN(BT354,BU354),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG354<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG354-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE354,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE354,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2021,4.6511627906976747]
[null,3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H355)),ABS($E$426:$E$488-H355),0))","v":0},0,0.3,1,0,{"$f":"H355+input_år-original_år","v":0},"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,{"$f":"input_år","v":2021},null,2.7737223015398111,1,{"$f":"Q355*R355/SUMPRODUCT($Q$353:$Q$415,$R$353:$R$415)","v":0.20203227180330471},15421.98539937526,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C355,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C355-$H355,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O355))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C355,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C355-$H355,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O355))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA355","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C355,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C355-$H355,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O355))","v":0},0,0,{"$f":"IF(H355 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H355)/100000*U355,Afskrivning!$C$30)/100","v":0.53919444838747632},{"$f":"IFERROR(1-AI355/(U355/W355),0)","v":0.77900218766829887},260.82,null,0,{"$f":"IF(O358<=$CB$226,CB355,IF(O358<=$CC$226,CC355,BY355))","v":22860},0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H355)*RepOmk!$D$64","v":8.3281348500000005E-2},{"$f":"IFERROR(VLOOKUP(B355&\"-\"&H355,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B355&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.5},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},{"$f":"AI355*T355","v":8315.4489104558579},{"$f":"-PMT(Lånerente,X355,U355)","v":47243.328083599517},null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK355*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH355=\"\",0,MIN(BH355,'Ny Regafg'!$E$14))*HLOOKUP(BF355,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN355>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN355*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN355>'Ny Regafg'!$F$80,(BN355-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ355*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS355*HLOOKUP(BF355,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF355,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT355-MIN(BT355,BU355),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG355<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG355-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE355,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE355,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,{"$f":"O355","v":2021},{"$f":"1/Z355*BA355","v":2.604166666666667}]
[null,3,{"$f":"IF(COUNTIF(H354:H356,H356)=1,H356+0.1,IF(COUNTIF(H354:H356,H356)=2,H356+0.2,IF(COUNTIF(H354:H356,H356)=3,H356+0.3,0)))","v":1.1000000000000001},{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H356)),ABS($E$426:$E$488-H356),0))","v":0},0,{"$f":"(IF(E356=0,0,IF(COUNTIF(E354:E356,E356)=1,E356&\",1\",IF(COUNTIF(E354:E356,E356)=2,E356&\",2\",IF(COUNTIF(E354:E356,E356)=3,E356&\",3\")))))*1","v":0},0,1,1,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,{"$f":"O353-1","v":2020},null,1.5233528737794899,1,0.1109579144519655,15082.701720589008,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C356,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C356-$H356,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O356))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C356,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C356-$H356,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O356))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA356","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C356,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C356-$H356,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O356))","v":0},0,0,{"$f":"IF(H356 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H356)/100000*U356,Afskrivning!$C$30)/100","v":0.48428098301657596},0.79446425399382614,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H356)*RepOmk!$D$64","v":0.114573092},{"$f":"IFERROR(VLOOKUP(B356&\"-\"&H356,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B356&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4464285714285714},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},7304.2656157926467,45623.972666780995,null,"Elektrictet",{"$f":"N356","v":2021},0.4273025581375815,41,{"$f":"BK356+BL356+BV356","v":592669.79166666663},null,474135.83333333331,{"$f":"BK356*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH356=\"\",0,MIN(BH356,'Ny Regafg'!$E$14))*HLOOKUP(BF356,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN356>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN356*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN356>'Ny Regafg'!$F$80,(BN356-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ356*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS356*HLOOKUP(BF356,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF356,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT356-MIN(BT356,BU356),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG356<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG356-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE356,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE356,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2020,2.6525198938992038]
[null,3,1.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H357)),ABS($E$426:$E$488-H357),0))","v":0},0,{"$f":"(IF(E357=0,0,IF(COUNTIF(E355:E357,E357)=1,E357&\",1\",IF(COUNTIF(E355:E357,E357)=2,E357&\",2\",IF(COUNTIF(E355:E357,E357)=3,E357&\",3\")))))*1","v":0},0,1,1,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2020,null,1.5233528737794899,1,0.1109579144519655,15082.701720589008,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C357,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C357-$H357,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O357))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C357,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C357-$H357,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O357))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA357","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C357,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C357-$H357,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O357))","v":0},0,0,{"$f":"IF(H357 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H357)/100000*U357,Afskrivning!$C$30)/100","v":0.40429281967558067},0.79446425399382614,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H357)*RepOmk!$D$64","v":0.114573092},{"$f":"IFERROR(VLOOKUP(B357&\"-\"&H357,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B357&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4464285714285714},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},6097.8280069426619,38088.310714491046,null,{"$f":"BE356","v":"Elektrictet"},2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK357*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH357=\"\",0,MIN(BH357,'Ny Regafg'!$E$14))*HLOOKUP(BF357,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN357>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN357*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN357>'Ny Regafg'!$F$80,(BN357-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ357*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS357*HLOOKUP(BF357,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF357,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT357-MIN(BT357,BU357),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG357<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG357-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE357,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE357,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2020,4.6511627906976747]
[null,3,1.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H358)),ABS($E$426:$E$488-H358),0))","v":0},0,0,0,1,1,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2020,null,1.5233528737794899,1,0.1109579144519655,15082.701720589008,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C358,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C358-$H358,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O358))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C358,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C358-$H358,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O358))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA358","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C358,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C358-$H358,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O358))","v":0},0,0,{"$f":"IF(H358 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H358)/100000*U358,Afskrivning!$C$30)/100","v":0.5014698200965414},0.79446425399382614,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H358)*RepOmk!$D$64","v":0.114573092},{"$f":"IFERROR(VLOOKUP(B358&\"-\"&H358,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B358&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4464285714285714},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},7563.5197183935652,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK358*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH358=\"\",0,MIN(BH358,'Ny Regafg'!$E$14))*HLOOKUP(BF358,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN358>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN358*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN358>'Ny Regafg'!$F$80,(BN358-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ358*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS358*HLOOKUP(BF358,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF358,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT358-MIN(BT358,BU358),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG358<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG358-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE358,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE358,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2020,2.604166666666667]
[null,3,2.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H359)),ABS($E$426:$E$488-H359),0))","v":0},0,0,0,2,2,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2019,null,0.23601411652377685,1,1.7190786587567886E-2,14750.882282736053,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C359,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C359-$H359,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O359))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C359,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C359-$H359,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O359))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA359","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C359,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C359-$H359,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O359))","v":0},0,0,{"$f":"IF(H359 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H359)/100000*U359,Afskrivning!$C$30)/100","v":0.44784943850378411},0.8099263203193533,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H359)*RepOmk!$D$64","v":0.14586483550000001},{"$f":"IFERROR(VLOOKUP(B359&\"-\"&H359,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B359&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39285714285714279},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},6606.1743477587588,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK359*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH359=\"\",0,MIN(BH359,'Ny Regafg'!$E$14))*HLOOKUP(BF359,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN359>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN359*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN359>'Ny Regafg'!$F$80,(BN359-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ359*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS359*HLOOKUP(BF359,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF359,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT359-MIN(BT359,BU359),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG359<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG359-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE359,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE359,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2019,2.6525198938992038]
[null,3,2.2000000000000002,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H360)),ABS($E$426:$E$488-H360),0))","v":0},0,0,0,2,2,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2019,null,0.23601411652377685,1,1.7190786587567886E-2,14750.882282736053,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C360,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C360-$H360,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O360))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C360,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C360-$H360,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O360))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA360","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C360,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C360-$H360,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O360))","v":0},0,0,{"$f":"IF(H360 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H360)/100000*U360,Afskrivning!$C$30)/100","v":0.37387863375304792},0.8099263203193533,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H360)*RepOmk!$D$64","v":0.14586483550000001},{"$f":"IFERROR(VLOOKUP(B360&\"-\"&H360,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B360&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39285714285714279},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},5515.0397145213965,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK360*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH360=\"\",0,MIN(BH360,'Ny Regafg'!$E$14))*HLOOKUP(BF360,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN360>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN360*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN360>'Ny Regafg'!$F$80,(BN360-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ360*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS360*HLOOKUP(BF360,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF360,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT360-MIN(BT360,BU360),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG360<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG360-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE360,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE360,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2019,4.6511627906976747]
[null,3,2.2999999999999998,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H361)),ABS($E$426:$E$488-H361),0))","v":0},0,0,0,2,2,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2019,null,0.23601411652377685,1,1.7190786587567886E-2,14750.882282736053,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C361,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C361-$H361,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O361))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C361,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C361-$H361,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O361))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA361","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C361,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C361-$H361,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O361))","v":0},0,0,{"$f":"IF(H361 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H361)/100000*U361,Afskrivning!$C$30)/100","v":0.46374519180560647},0.8099263203193533,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H361)*RepOmk!$D$64","v":0.14586483550000001},{"$f":"IFERROR(VLOOKUP(B361&\"-\"&H361,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B361&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39285714285714279},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},6840.6507335093529,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK361*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH361=\"\",0,MIN(BH361,'Ny Regafg'!$E$14))*HLOOKUP(BF361,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN361>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN361*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN361>'Ny Regafg'!$F$80,(BN361-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ361*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS361*HLOOKUP(BF361,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF361,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT361-MIN(BT361,BU361),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG361<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG361-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE361,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE361,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2019,2.604166666666667]
[null,3,3.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H362)),ABS($E$426:$E$488-H362),0))","v":0},0,{"$f":"(IF(E362=0,0,IF(COUNTIF(E360:E362,E362)=1,E362&\",1\",IF(COUNTIF(E360:E362,E362)=2,E362&\",2\",IF(COUNTIF(E360:E362,E362)=3,E362&\",3\")))))*1","v":0},0,3,3,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2018,null,4.3279088617547562E-2,1,3.1523604904952597E-3,14426.362872515854,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C362,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C362-$H362,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O362))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C362,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C362-$H362,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O362))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA362","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C362,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C362-$H362,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O362))","v":0},0,0,{"$f":"IF(H362 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H362)/100000*U362,Afskrivning!$C$30)/100","v":0.41141789399099216},0.82538838664488057,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H362)*RepOmk!$D$64","v":0.17715657899999998},{"$f":"IFERROR(VLOOKUP(B362&\"-\"&H362,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B362&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33928571428571419},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},5935.2638309603126,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK362*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH362=\"\",0,MIN(BH362,'Ny Regafg'!$E$14))*HLOOKUP(BF362,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN362>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN362*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN362>'Ny Regafg'!$F$80,(BN362-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ362*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS362*HLOOKUP(BF362,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF362,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT362-MIN(BT362,BU362),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG362<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG362-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE362,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE362,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2018,2.6525198938992038]
[null,3,3.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H363)),ABS($E$426:$E$488-H363),0))","v":0},0,{"$f":"(IF(E363=0,0,IF(COUNTIF(E361:E363,E363)=1,E363&\",1\",IF(COUNTIF(E361:E363,E363)=2,E363&\",2\",IF(COUNTIF(E361:E363,E363)=3,E363&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(J$552:J$614,MATCH($C363,$B$552:$B$614,0)),INDEX(J$552:J$614,MATCH(ROUND($I$227+$C363-$H363,1),$B$552:$B$614,0)))","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,2018,null,4.3279088617547562E-2,1,3.1523604904952597E-3,14426.362872515854,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C363,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C363-$H363,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O363))","v":395823.33333333331},0,201230,{"$f":"IFERROR(INDEX(X$552:X$614,MATCH($C363,$B$552:$B$614,0)),INDEX(X$552:X$614,MATCH(ROUND($I$227+$C363-$H363,1),$B$552:$B$614,0)))","v":13.7},1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C363,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C363-$H363,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O363))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA363","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C363,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C363-$H363,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O363))","v":0},0,0,{"$f":"IF(H363 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H363)/100000*U363,Afskrivning!$C$30)/100","v":0.34346444783051516},0.82538838664488057,{"$f":"IFERROR(INDEX(AK$552:AK$614,MATCH($C363,$B$552:$B$614,0)),INDEX(AK$552:AK$614,MATCH(ROUND($I$227+$C363-$H363,1),$B$552:$B$614,0)))","v":260.82},null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H363)*RepOmk!$D$64","v":0.17715657899999998},{"$f":"IFERROR(VLOOKUP(B363&\"-\"&H363,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B363&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33928571428571419},{"$f":"IFERROR(INDEX(AS$552:AS$614,MATCH($C363,$B$552:$B$614,0)),INDEX(AS$552:AS$614,MATCH(ROUND($I$227+$C363-$H363,1),$B$552:$B$614,0)))","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},4954.9427582113021,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK363*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH363=\"\",0,MIN(BH363,'Ny Regafg'!$E$14))*HLOOKUP(BF363,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN363>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN363*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN363>'Ny Regafg'!$F$80,(BN363-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ363*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS363*HLOOKUP(BF363,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF363,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT363-MIN(BT363,BU363),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG363<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG363-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE363,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE363,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2018,4.6511627906976747]
[null,3,3.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H364)),ABS($E$426:$E$488-H364),0))","v":0},0,0,0,3,3,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2018,null,4.3279088617547562E-2,1,3.1523604904952597E-3,14426.362872515854,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C364,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C364-$H364,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O364))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C364,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C364-$H364,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O364))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA364","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C364,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C364-$H364,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O364))","v":0},0,0,{"$f":"IF(H364 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H364)/100000*U364,Afskrivning!$C$30)/100","v":0.42602056351467155},0.82538838664488057,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H364)*RepOmk!$D$64","v":0.17715657899999998},{"$f":"IFERROR(VLOOKUP(B364&\"-\"&H364,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B364&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33928571428571419},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},6145.9272404163403,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK364*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH364=\"\",0,MIN(BH364,'Ny Regafg'!$E$14))*HLOOKUP(BF364,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN364>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN364*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN364>'Ny Regafg'!$F$80,(BN364-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ364*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS364*HLOOKUP(BF364,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF364,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT364-MIN(BT364,BU364),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG364<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG364-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE364,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE364,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2018,2.604166666666667]
[null,3,4.0999999999999996,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H365)),ABS($E$426:$E$488-H365),0))","v":0},0,0,0,4,4,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2017,null,0,1,0,14108.982889320503,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C365,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C365-$H365,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O365))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C365,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C365-$H365,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O365))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA365","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C365,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C365-$H365,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O365))","v":0},0,0,{"$f":"IF(H365 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H365)/100000*U365,Afskrivning!$C$30)/100","v":0.3749863494782002},0.84085045297040772,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H365)*RepOmk!$D$64","v":0.20844832250000001},{"$f":"IFERROR(VLOOKUP(B365&\"-\"&H365,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B365&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.28571428571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},5290.6759885166848,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK365*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH365=\"\",0,MIN(BH365,'Ny Regafg'!$E$14))*HLOOKUP(BF365,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN365>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN365*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN365>'Ny Regafg'!$F$80,(BN365-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ365*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS365*HLOOKUP(BF365,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF365,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT365-MIN(BT365,BU365),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG365<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG365-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE365,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE365,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2017,2.6525198938992038]
[null,3,4.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H366)),ABS($E$426:$E$488-H366),0))","v":0},0,0,0,4,4,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2017,null,0,1,0,14108.982889320503,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C366,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C366-$H366,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O366))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C366,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C366-$H366,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O366))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA366","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C366,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C366-$H366,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O366))","v":0},0,0,{"$f":"IF(H366 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H366)/100000*U366,Afskrivning!$C$30)/100","v":0.31305026190798235},0.84085045297040772,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H366)*RepOmk!$D$64","v":0.20844832250000001},{"$f":"IFERROR(VLOOKUP(B366&\"-\"&H366,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B366&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.28571428571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},4416.8207887570252,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK366*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH366=\"\",0,MIN(BH366,'Ny Regafg'!$E$14))*HLOOKUP(BF366,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN366>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN366*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN366>'Ny Regafg'!$F$80,(BN366-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ366*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS366*HLOOKUP(BF366,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF366,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT366-MIN(BT366,BU366),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG366<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG366-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE366,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE366,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2017,4.6511627906976747]
[null,3,4.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H367)),ABS($E$426:$E$488-H367),0))","v":0},0,0,0,4,4,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2017,null,0,1,0,14108.982889320503,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C367,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C367-$H367,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O367))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C367,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C367-$H367,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O367))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA367","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C367,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C367-$H367,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O367))","v":0},0,0,{"$f":"IF(H367 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H367)/100000*U367,Afskrivning!$C$30)/100","v":0.38829593522373657},0.84085045297040772,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H367)*RepOmk!$D$64","v":0.20844832250000001},{"$f":"IFERROR(VLOOKUP(B367&\"-\"&H367,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B367&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.28571428571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},5478.4607060644021,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK367*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH367=\"\",0,MIN(BH367,'Ny Regafg'!$E$14))*HLOOKUP(BF367,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN367>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN367*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN367>'Ny Regafg'!$F$80,(BN367-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ367*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS367*HLOOKUP(BF367,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF367,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT367-MIN(BT367,BU367),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG367<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG367-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE367,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE367,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2017,2.604166666666667]
[null,3,5.0999999999999996,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H368)),ABS($E$426:$E$488-H368),0))","v":0},0,0,0,5,5,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2016,null,0,1,0,13798.585265755459,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C368,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C368-$H368,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O368))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C368,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C368-$H368,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O368))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA368","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C368,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C368-$H368,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O368))","v":0},0,0,{"$f":"IF(H368 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H368)/100000*U368,Afskrivning!$C$30)/100","v":0.33855480496540841},0.85631251929593488,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H368)*RepOmk!$D$64","v":0.23974006599999997},{"$f":"IFERROR(VLOOKUP(B368&\"-\"&H368,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B368&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27008928571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},4671.5773434463972,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK368*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH368=\"\",0,MIN(BH368,'Ny Regafg'!$E$14))*HLOOKUP(BF368,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN368>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN368*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN368>'Ny Regafg'!$F$80,(BN368-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ368*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS368*HLOOKUP(BF368,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF368,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT368-MIN(BT368,BU368),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG368<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG368-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE368,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE368,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2016,2.6525198938992038]
[null,3,5.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H369)),ABS($E$426:$E$488-H369),0))","v":0},0,0,0,5,5,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2016,null,0,1,0,13798.585265755459,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C369,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C369-$H369,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O369))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C369,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C369-$H369,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O369))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA369","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C369,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C369-$H369,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O369))","v":0},0,0,{"$f":"IF(H369 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H369)/100000*U369,Afskrivning!$C$30)/100","v":0.28263607598544965},0.85631251929593499,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H369)*RepOmk!$D$64","v":0.23974006599999997},{"$f":"IFERROR(VLOOKUP(B369&\"-\"&H369,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B369&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27008928571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3899.977993663766,38088.310714491046,null,"Elektrictet",2021,{"$f":"Z369","v":0.24368713527740057},{"$f":"AE369","v":37},494779.16666666663,null,{"$f":"U369","v":395823.33333333331},{"$f":"BK369*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH369=\"\",0,MIN(BH369,'Ny Regafg'!$E$14))*HLOOKUP(BF369,'Ny Regafg'!$F$11:$T$14,3)","v":62900},{"$f":"BK369+BL369-BM369","v":431879.16666666663},{"$f":"IF(BN369>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN369*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN369>'Ny Regafg'!$F$80,(BN369-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ369*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BO369:BQ369)-BR369","v":148439.58333333331},{"$f":"BS369*HLOOKUP(BF369,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF369,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT369-MIN(BT369,BU369),'Ny Regafg'!$F$117)","v":0},{"$f":"BV369+BL369+BK369-BI369","v":0},{"$f":"IF(BG369<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG369-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE369,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE369,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2016,4.6511627906976747]
[null,3,5.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H370)),ABS($E$426:$E$488-H370),0))","v":0},0,0,0,5,5,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2016,null,0,1,0,13798.585265755459,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C370,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C370-$H370,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O370))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C370,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C370-$H370,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O370))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA370","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C370,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C370-$H370,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O370))","v":0},0,0,{"$f":"IF(H370 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H370)/100000*U370,Afskrivning!$C$30)/100","v":0.3505713069328017},0.85631251929593499,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H370)*RepOmk!$D$64","v":0.23974006599999997},{"$f":"IFERROR(VLOOKUP(B370&\"-\"&H370,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B370&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27008928571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},4837.3880704395924,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK370*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH370=\"\",0,MIN(BH370,'Ny Regafg'!$E$14))*HLOOKUP(BF370,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN370>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN370*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN370>'Ny Regafg'!$F$80,(BN370-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ370*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS370*HLOOKUP(BF370,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF370,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT370-MIN(BT370,BU370),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG370<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG370-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE370,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE370,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2016,2.604166666666667]
[null,3,6.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H371)),ABS($E$426:$E$488-H371),0))","v":0},0,0,0,6,6,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2015,null,0,1,0,13495.016389908838,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C371,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C371-$H371,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O371))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C371,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C371-$H371,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O371))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA371","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C371,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C371-$H371,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O371))","v":0},0,0,{"$f":"IF(H371 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H371)/100000*U371,Afskrivning!$C$30)/100","v":0.3021232604526165},0.87177458562146215,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H371)*RepOmk!$D$64","v":0.2710318095},{"$f":"IFERROR(VLOOKUP(B371&\"-\"&H371,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B371&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25446428571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},4077.1583515807565,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK371*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH371=\"\",0,MIN(BH371,'Ny Regafg'!$E$14))*HLOOKUP(BF371,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN371>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN371*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN371>'Ny Regafg'!$F$80,(BN371-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ371*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS371*HLOOKUP(BF371,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF371,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT371-MIN(BT371,BU371),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG371<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG371-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE371,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE371,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2015,2.6525198938992038]
[null,3,6.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H372)),ABS($E$426:$E$488-H372),0))","v":0},0,0,0,6,6,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2015,null,0,1,0,13495.016389908838,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C372,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C372-$H372,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O372))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C372,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C372-$H372,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O372))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA372","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C372,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C372-$H372,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O372))","v":0},0,0,{"$f":"IF(H372 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H372)/100000*U372,Afskrivning!$C$30)/100","v":0.2522218900629169},0.87177458562146215,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H372)*RepOmk!$D$64","v":0.2710318095},{"$f":"IFERROR(VLOOKUP(B372&\"-\"&H372,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B372&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25446428571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3403.7385402928489,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK372*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH372=\"\",0,MIN(BH372,'Ny Regafg'!$E$14))*HLOOKUP(BF372,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN372>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN372*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN372>'Ny Regafg'!$F$80,(BN372-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ372*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS372*HLOOKUP(BF372,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF372,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT372-MIN(BT372,BU372),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG372<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG372-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE372,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE372,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2015,4.6511627906976747]
[null,3,6.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H373)),ABS($E$426:$E$488-H373),0))","v":0},0,0,0,6,6,{"$f":"IFERROR(INDEX(J$552:J$614,MATCH($C373,$B$552:$B$614,0)),INDEX(J$552:J$614,MATCH(ROUND($I$227+$C373-$H373,1),$B$552:$B$614,0)))","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,2015,null,0,1,0,13495.016389908838,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C373,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C373-$H373,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O373))","v":490964.58333333349},0,201230,{"$f":"IFERROR(INDEX(X$552:X$614,MATCH($C373,$B$552:$B$614,0)),INDEX(X$552:X$614,MATCH(ROUND($I$227+$C373-$H373,1),$B$552:$B$614,0)))","v":13.7},1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C373,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C373-$H373,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O373))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA373","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C373,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C373-$H373,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O373))","v":0},0,0,{"$f":"IF(H373 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H373)/100000*U373,Afskrivning!$C$30)/100","v":0.31284667864186677},0.87177458562146215,{"$f":"IFERROR(INDEX(AK$552:AK$614,MATCH($C373,$B$552:$B$614,0)),INDEX(AK$552:AK$614,MATCH(ROUND($I$227+$C373-$H373,1),$B$552:$B$614,0)))","v":260.82},null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H373)*RepOmk!$D$64","v":0.2710318095},{"$f":"IFERROR(VLOOKUP(B373&\"-\"&H373,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B373&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25446428571428559},{"$f":"IFERROR(INDEX(AS$552:AS$614,MATCH($C373,$B$552:$B$614,0)),INDEX(AS$552:AS$614,MATCH(ROUND($I$227+$C373-$H373,1),$B$552:$B$614,0)))","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},4221.871055800535,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK373*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH373=\"\",0,MIN(BH373,'Ny Regafg'!$E$14))*HLOOKUP(BF373,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN373>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN373*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN373>'Ny Regafg'!$F$80,(BN373-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ373*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS373*HLOOKUP(BF373,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF373,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT373-MIN(BT373,BU373),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG373<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG373-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE373,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE373,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2015,2.604166666666667]
[null,3,7.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H374)),ABS($E$426:$E$488-H374),0))","v":0},0,0,0,7,7,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2014,null,0,1,0,13198.126029330844,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C374,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C374-$H374,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O374))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C374,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C374-$H374,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O374))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA374","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C374,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C374-$H374,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O374))","v":0},0,0,{"$f":"IF(H374 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H374)/100000*U374,Afskrivning!$C$30)/100","v":0.26569171593982449},0.88723665194698942,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H374)*RepOmk!$D$64","v":0.30232355299999997},{"$f":"IFERROR(VLOOKUP(B374&\"-\"&H374,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B374&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23883928571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3506.6327519229744,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK374*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH374=\"\",0,MIN(BH374,'Ny Regafg'!$E$14))*HLOOKUP(BF374,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN374>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN374*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN374>'Ny Regafg'!$F$80,(BN374-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ374*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS374*HLOOKUP(BF374,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF374,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT374-MIN(BT374,BU374),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG374<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG374-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE374,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE374,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2014,2.6525198938992038]
[null,3,7.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H375)),ABS($E$426:$E$488-H375),0))","v":0},0,0,0,7,7,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2014,null,0,1,0,13198.126029330844,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C375,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C375-$H375,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O375))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C375,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C375-$H375,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O375))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA375","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C375,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C375-$H375,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O375))","v":0},0,0,{"$f":"IF(H375 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H375)/100000*U375,Afskrivning!$C$30)/100","v":0.22180770414038409},0.88723665194698942,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H375)*RepOmk!$D$64","v":0.30232355299999997},{"$f":"IFERROR(VLOOKUP(B375&\"-\"&H375,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B375&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23883928571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2927.446033521318,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK375*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH375=\"\",0,MIN(BH375,'Ny Regafg'!$E$14))*HLOOKUP(BF375,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN375>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN375*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN375>'Ny Regafg'!$F$80,(BN375-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ375*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS375*HLOOKUP(BF375,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF375,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT375-MIN(BT375,BU375),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG375<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG375-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE375,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE375,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2014,4.6511627906976747]
[null,3,7.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H376)),ABS($E$426:$E$488-H376),0))","v":0},0,0,0,7,7,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2014,null,0,1,0,13198.126029330844,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C376,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C376-$H376,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O376))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C376,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C376-$H376,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O376))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA376","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C376,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C376-$H376,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O376))","v":0},0,0,{"$f":"IF(H376 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H376)/100000*U376,Afskrivning!$C$30)/100","v":0.27512205035093179},0.88723665194698942,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H376)*RepOmk!$D$64","v":0.30232355299999997},{"$f":"IFERROR(VLOOKUP(B376&\"-\"&H376,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B376&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23883928571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3631.0954939795038,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK376*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH376=\"\",0,MIN(BH376,'Ny Regafg'!$E$14))*HLOOKUP(BF376,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN376>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN376*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN376>'Ny Regafg'!$F$80,(BN376-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ376*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS376*HLOOKUP(BF376,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF376,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT376-MIN(BT376,BU376),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG376<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG376-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE376,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE376,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2014,2.604166666666667]
[null,3,8.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H377)),ABS($E$426:$E$488-H377),0))","v":0},0,0,0,8,8,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2013,null,0,1,0,12907.767256685564,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C377,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C377-$H377,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O377))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C377,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C377-$H377,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O377))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA377","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C377,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C377-$H377,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O377))","v":0},0,0,{"$f":"IF(H377 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H377)/100000*U377,Afskrivning!$C$30)/100","v":0.22926017142703259},0.90269871827251658,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H377)*RepOmk!$D$64","v":0.33361529649999999},{"$f":"IFERROR(VLOOKUP(B377&\"-\"&H377,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B377&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22321428571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2959.2369340079704,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK377*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH377=\"\",0,MIN(BH377,'Ny Regafg'!$E$14))*HLOOKUP(BF377,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN377>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN377*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN377>'Ny Regafg'!$F$80,(BN377-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ377*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS377*HLOOKUP(BF377,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF377,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT377-MIN(BT377,BU377),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG377<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG377-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE377,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE377,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2013,2.6525198938992038]
[null,3,8.1999999999999993,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H378)),ABS($E$426:$E$488-H378),0))","v":0},0,0,0,8,8,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2013,null,0,1,0,12907.767256685564,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C378,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C378-$H378,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O378))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C378,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C378-$H378,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O378))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA378","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C378,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C378-$H378,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O378))","v":0},0,0,{"$f":"IF(H378 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H378)/100000*U378,Afskrivning!$C$30)/100","v":0.19139351821785133},0.90269871827251658,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H378)*RepOmk!$D$64","v":0.33361529649999999},{"$f":"IFERROR(VLOOKUP(B378&\"-\"&H378,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B378&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22321428571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2470.4629875942333,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK378*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH378=\"\",0,MIN(BH378,'Ny Regafg'!$E$14))*HLOOKUP(BF378,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN378>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN378*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN378>'Ny Regafg'!$F$80,(BN378-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ378*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS378*HLOOKUP(BF378,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF378,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT378-MIN(BT378,BU378),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG378<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG378-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE378,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE378,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2013,4.6511627906976747]
[null,3,8.3000000000000007,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H379)),ABS($E$426:$E$488-H379),0))","v":0},0,0,0,8,8,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2013,null,0,1,0,12907.767256685564,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C379,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C379-$H379,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O379))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C379,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C379-$H379,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O379))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA379","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C379,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C379-$H379,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O379))","v":0},0,0,{"$f":"IF(H379 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H379)/100000*U379,Afskrivning!$C$30)/100","v":0.23739742205999687},0.90269871827251658,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H379)*RepOmk!$D$64","v":0.33361529649999999},{"$f":"IFERROR(VLOOKUP(B379&\"-\"&H379,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B379&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22321428571428559},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},3064.2706712875906,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK379*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH379=\"\",0,MIN(BH379,'Ny Regafg'!$E$14))*HLOOKUP(BF379,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN379>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN379*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN379>'Ny Regafg'!$F$80,(BN379-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ379*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS379*HLOOKUP(BF379,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF379,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT379-MIN(BT379,BU379),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG379<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG379-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE379,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE379,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2013,2.604166666666667]
[null,3,9.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H380)),ABS($E$426:$E$488-H380),0))","v":0},0,0,0,9,9,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2012,null,0,1,0,12623.796377038481,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C380,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C380-$H380,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O380))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C380,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C380-$H380,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O380))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA380","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C380,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C380-$H380,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O380))","v":0},0,0,{"$f":"IF(H380 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H380)/100000*U380,Afskrivning!$C$30)/100","v":0.19282862691424069},0.91816078459804384,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H380)*RepOmk!$D$64","v":0.36490703999999996},{"$f":"IFERROR(VLOOKUP(B380&\"-\"&H380,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B380&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18553936925647441},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2434.2293218292966,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK380*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH380=\"\",0,MIN(BH380,'Ny Regafg'!$E$14))*HLOOKUP(BF380,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN380>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN380*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN380>'Ny Regafg'!$F$80,(BN380-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ380*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS380*HLOOKUP(BF380,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF380,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT380-MIN(BT380,BU380),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG380<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG380-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE380,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE380,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2012,2.6525198938992038]
[null,3,9.1999999999999993,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H381)),ABS($E$426:$E$488-H381),0))","v":0},0,0,0,9,9,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2012,null,0,1,0,12623.796377038481,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C381,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C381-$H381,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O381))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C381,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C381-$H381,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O381))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA381","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C381,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C381-$H381,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O381))","v":0},0,0,{"$f":"IF(H381 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H381)/100000*U381,Afskrivning!$C$30)/100","v":0.16097933229531858},0.91816078459804384,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H381)*RepOmk!$D$64","v":0.36490703999999996},{"$f":"IFERROR(VLOOKUP(B381&\"-\"&H381,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B381&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18553936925647441},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2032.1703118077164,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK381*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH381=\"\",0,MIN(BH381,'Ny Regafg'!$E$14))*HLOOKUP(BF381,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN381>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN381*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN381>'Ny Regafg'!$F$80,(BN381-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ381*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS381*HLOOKUP(BF381,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF381,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT381-MIN(BT381,BU381),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG381<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG381-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE381,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE381,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2012,4.6511627906976747]
[null,3,9.3000000000000007,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H382)),ABS($E$426:$E$488-H382),0))","v":0},0,0,0,9,9,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2012,null,0,1,0,12623.796377038481,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C382,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C382-$H382,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O382))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C382,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C382-$H382,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O382))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA382","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C382,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C382-$H382,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O382))","v":0},0,0,{"$f":"IF(H382 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H382)/100000*U382,Afskrivning!$C$30)/100","v":0.19967279376906194},0.91816078459804384,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H382)*RepOmk!$D$64","v":0.36490703999999996},{"$f":"IFERROR(VLOOKUP(B382&\"-\"&H382,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B382&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18553936925647441},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},2520.6286905750358,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK382*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH382=\"\",0,MIN(BH382,'Ny Regafg'!$E$14))*HLOOKUP(BF382,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN382>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN382*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN382>'Ny Regafg'!$F$80,(BN382-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ382*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS382*HLOOKUP(BF382,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF382,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT382-MIN(BT382,BU382),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG382<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG382-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE382,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE382,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2012,2.604166666666667]
[null,3,10.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H383)),ABS($E$426:$E$488-H383),0))","v":0},0,0,0,10,10,{"$f":"IFERROR(INDEX(J$552:J$614,MATCH($C383,$B$552:$B$614,0)),INDEX(J$552:J$614,MATCH(ROUND($I$227+$C383-$H383,1),$B$552:$B$614,0)))","v":"Stor varebil, el"},0,"MERCEDES-BENZ","eSprinter",2021,2011,null,0,1,0,12346.072856743636,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C383,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C383-$H383,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O383))","v":474135.83333333331},0,201230,{"$f":"IFERROR(INDEX(X$552:X$614,MATCH($C383,$B$552:$B$614,0)),INDEX(X$552:X$614,MATCH(ROUND($I$227+$C383-$H383,1),$B$552:$B$614,0)))","v":13.7},1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C383,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C383-$H383,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O383))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA383","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C383,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C383-$H383,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O383))","v":0},0,0,{"$f":"IF(H383 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H383)/100000*U383,Afskrivning!$C$30)/100","v":0.15639708240144878},0.933622850923571,{"$f":"IFERROR(INDEX(AK$552:AK$614,MATCH($C383,$B$552:$B$614,0)),INDEX(AK$552:AK$614,MATCH(ROUND($I$227+$C383-$H383,1),$B$552:$B$614,0)))","v":260.82},null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H383)*RepOmk!$D$64","v":0.39619878349999998},{"$f":"IFERROR(VLOOKUP(B383&\"-\"&H383,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B383&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.14786445279866323},{"$f":"IFERROR(INDEX(AS$552:AS$614,MATCH($C383,$B$552:$B$614,0)),INDEX(AS$552:AS$614,MATCH(ROUND($I$227+$C383-$H383,1),$B$552:$B$614,0)))","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1930.8897739104248,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK383*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH383=\"\",0,MIN(BH383,'Ny Regafg'!$E$14))*HLOOKUP(BF383,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN383>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN383*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN383>'Ny Regafg'!$F$80,(BN383-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ383*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS383*HLOOKUP(BF383,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF383,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT383-MIN(BT383,BU383),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG383<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG383-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE383,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE383,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2011,2.6525198938992038]
[null,3,10.199999999999999,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H384)),ABS($E$426:$E$488-H384),0))","v":0},0,0,0,10,10,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2011,null,0,1,0,12346.072856743636,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C384,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C384-$H384,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O384))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C384,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C384-$H384,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O384))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA384","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C384,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C384-$H384,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O384))","v":0},0,0,{"$f":"IF(H384 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H384)/100000*U384,Afskrivning!$C$30)/100","v":0.13056514637278585},0.933622850923571,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H384)*RepOmk!$D$64","v":0.39619878349999998},{"$f":"IFERROR(VLOOKUP(B384&\"-\"&H384,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B384&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.14786445279866323},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1611.9668096698113,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK384*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH384=\"\",0,MIN(BH384,'Ny Regafg'!$E$14))*HLOOKUP(BF384,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN384>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN384*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN384>'Ny Regafg'!$F$80,(BN384-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ384*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS384*HLOOKUP(BF384,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF384,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT384-MIN(BT384,BU384),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG384<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG384-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE384,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE384,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2011,4.6511627906976747]
[null,3,10.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H385)),ABS($E$426:$E$488-H385),0))","v":0},0,0,0,10,10,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2011,null,0,{"$f":"INDEX(skrotrate_vbil,MATCH(H385&\" \"&IF(O385>2021,0,original_år-O385),match_skrot,0))","v":1},0,12346.072856743636,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C385,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C385-$H385,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O385))","v":490964.58333333349},0,{"$f":"IFERROR(INDEX(W$552:W$614,MATCH($C385,$B$552:$B$614,0)),INDEX(W$552:W$614,MATCH(ROUND($I$227+$C385-$H385,1),$B$552:$B$614,0)))","v":201230},13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C385,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C385-$H385,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O385))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA385","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C385,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C385-$H385,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O385))","v":0},0,0,{"$f":"IF(H385 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H385)/100000*U385,Afskrivning!$C$30)/100","v":0.16194816547812704},0.933622850923571,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H385)*RepOmk!$D$64","v":0.39619878349999998},{"$f":"IFERROR(VLOOKUP(B385&\"-\"&H385,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B385&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.14786445279866323},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},1999.4238500089311,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK385*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH385=\"\",0,MIN(BH385,'Ny Regafg'!$E$14))*HLOOKUP(BF385,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN385>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN385*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN385>'Ny Regafg'!$F$80,(BN385-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ385*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS385*HLOOKUP(BF385,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF385,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT385-MIN(BT385,BU385),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG385<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG385-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE385,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE385,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2011,2.604166666666667]
[null,3,11.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H386)),ABS($E$426:$E$488-H386),0))","v":0},0,0,0,11,11,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2010,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C386,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C386-$H386,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O386))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C386,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C386-$H386,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O386))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA386","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C386,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C386-$H386,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O386))","v":0},0,0,{"$f":"IF(H386 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H386)/100000*U386,Afskrivning!$C$30)/100","v":0.11996553788865684},0.94908491724909827,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H386)*RepOmk!$D$64","v":0.42749052700000001},{"$f":"IFERROR(VLOOKUP(B386&\"-\"&H386,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B386&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.11018953634085203},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK386*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH386=\"\",0,MIN(BH386,'Ny Regafg'!$E$14))*HLOOKUP(BF386,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN386>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN386*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN386>'Ny Regafg'!$F$80,(BN386-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ386*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS386*HLOOKUP(BF386,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF386,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT386-MIN(BT386,BU386),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG386<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG386-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE386,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE386,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2010,2.6525198938992038]
[null,3,11.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H387)),ABS($E$426:$E$488-H387),0))","v":0},0,0,0,11,11,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2010,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C387,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C387-$H387,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O387))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C387,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C387-$H387,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O387))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA387","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C387,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C387-$H387,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O387))","v":0},0,0,{"$f":"IF(H387 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H387)/100000*U387,Afskrivning!$C$30)/100","v":0.10015096045025308},{"$f":"IFERROR(1-AI387/(U387/W387),0)","v":0.94908491724909827},260.82,null,0,{"$f":"IF(O390<=$CB$226,CB387,IF(O390<=$CC$226,CC387,BY387))","v":21600},0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H387)*RepOmk!$D$64","v":0.42749052700000001},{"$f":"IFERROR(VLOOKUP(B387&\"-\"&H387,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B387&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.11018953634085203},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},{"$f":"AI387*T387","v":0},{"$f":"-PMT(Lånerente,X387,U387)","v":38088.310714491046},null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK387*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH387=\"\",0,MIN(BH387,'Ny Regafg'!$E$14))*HLOOKUP(BF387,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN387>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN387*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN387>'Ny Regafg'!$F$80,(BN387-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ387*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS387*HLOOKUP(BF387,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF387,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT387-MIN(BT387,BU387),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG387<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG387-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE387,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE387,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,{"$f":"O387","v":2010},{"$f":"1/Z387*BA387","v":4.6511627906976747}]
[null,3,11.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H388)),ABS($E$426:$E$488-H388),0))","v":0},0,0,0,11,11,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2010,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C388,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C388-$H388,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O388))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C388,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C388-$H388,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O388))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA388","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C388,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C388-$H388,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O388))","v":0},0,0,{"$f":"IF(H388 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H388)/100000*U388,Afskrivning!$C$30)/100","v":0.12422353718719208},0.94908491724909827,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H388)*RepOmk!$D$64","v":0.42749052700000001},{"$f":"IFERROR(VLOOKUP(B388&\"-\"&H388,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B388&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.11018953634085203},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK388*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH388=\"\",0,MIN(BH388,'Ny Regafg'!$E$14))*HLOOKUP(BF388,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN388>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN388*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN388>'Ny Regafg'!$F$80,(BN388-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ388*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS388*HLOOKUP(BF388,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF388,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT388-MIN(BT388,BU388),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG388<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG388-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE388,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE388,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2010,2.604166666666667]
[null,3,12.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H389)),ABS($E$426:$E$488-H389),0))","v":0},0,0,0,12,12,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2009,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C389,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C389-$H389,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O389))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C389,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C389-$H389,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O389))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA389","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C389,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C389-$H389,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O389))","v":0},0,0,{"$f":"IF(H389 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H389)/100000*U389,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99252260345392418,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H389)*RepOmk!$D$64","v":0.45878227049999998},{"$f":"IFERROR(VLOOKUP(B389&\"-\"&H389,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B389&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK389*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH389=\"\",0,MIN(BH389,'Ny Regafg'!$E$14))*HLOOKUP(BF389,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN389>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN389*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN389>'Ny Regafg'!$F$80,(BN389-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ389*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS389*HLOOKUP(BF389,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF389,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT389-MIN(BT389,BU389),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG389<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG389-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE389,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE389,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2009,2.6525198938992038]
[null,3,12.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H390)),ABS($E$426:$E$488-H390),0))","v":0},0,0,0,12,12,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2009,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C390,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C390-$H390,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O390))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C390,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C390-$H390,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O390))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA390","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C390,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C390-$H390,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O390))","v":0},0,0,{"$f":"IF(H390 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H390)/100000*U390,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99104322220551899,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H390)*RepOmk!$D$64","v":0.45878227049999998},{"$f":"IFERROR(VLOOKUP(B390&\"-\"&H390,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B390&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK390*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH390=\"\",0,MIN(BH390,'Ny Regafg'!$E$14))*HLOOKUP(BF390,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN390>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN390*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN390>'Ny Regafg'!$F$80,(BN390-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ390*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS390*HLOOKUP(BF390,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF390,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT390-MIN(BT390,BU390),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG390<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG390-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE390,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE390,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2009,4.6511627906976747]
[null,3,12.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H391)),ABS($E$426:$E$488-H391),0))","v":0},0,0,0,12,12,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2009,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C391,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C391-$H391,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O391))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C391,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C391-$H391,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O391))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA391","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C391,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C391-$H391,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O391))","v":0},0,0,{"$f":"IF(H391 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H391)/100000*U391,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99277890552009451,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H391)*RepOmk!$D$64","v":0.45878227049999998},{"$f":"IFERROR(VLOOKUP(B391&\"-\"&H391,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B391&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK391*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH391=\"\",0,MIN(BH391,'Ny Regafg'!$E$14))*HLOOKUP(BF391,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN391>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN391*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN391>'Ny Regafg'!$F$80,(BN391-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ391*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS391*HLOOKUP(BF391,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF391,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT391-MIN(BT391,BU391),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG391<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG391-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE391,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE391,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2009,2.604166666666667]
[null,3,13.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H392)),ABS($E$426:$E$488-H392),0))","v":0},0,0,0,13,13,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2008,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C392,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C392-$H392,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O392))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C392,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C392-$H392,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O392))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA392","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C392,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C392-$H392,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O392))","v":0},0,0,{"$f":"IF(H392 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H392)/100000*U392,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99252260345392418,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H392)*RepOmk!$D$64","v":0.49007401399999995},{"$f":"IFERROR(VLOOKUP(B392&\"-\"&H392,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B392&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK392*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH392=\"\",0,MIN(BH392,'Ny Regafg'!$E$14))*HLOOKUP(BF392,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN392>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN392*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN392>'Ny Regafg'!$F$80,(BN392-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ392*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS392*HLOOKUP(BF392,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF392,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT392-MIN(BT392,BU392),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG392<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG392-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE392,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE392,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2008,2.6525198938992038]
[null,3,13.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H393)),ABS($E$426:$E$488-H393),0))","v":0},0,0,0,13,13,{"$f":"IFERROR(INDEX(J$552:J$614,MATCH($C393,$B$552:$B$614,0)),INDEX(J$552:J$614,MATCH(ROUND($I$227+$C393-$H393,1),$B$552:$B$614,0)))","v":"Stor varebil, el"},0,"VOLKSWAGEN","e-Crafter",2021,2008,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C393,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C393-$H393,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O393))","v":395823.33333333331},0,201230,{"$f":"IFERROR(INDEX(X$552:X$614,MATCH($C393,$B$552:$B$614,0)),INDEX(X$552:X$614,MATCH(ROUND($I$227+$C393-$H393,1),$B$552:$B$614,0)))","v":13.7},1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C393,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C393-$H393,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O393))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA393","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C393,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C393-$H393,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O393))","v":0},0,0,{"$f":"IF(H393 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H393)/100000*U393,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99104322220551899,{"$f":"IFERROR(INDEX(AK$552:AK$614,MATCH($C393,$B$552:$B$614,0)),INDEX(AK$552:AK$614,MATCH(ROUND($I$227+$C393-$H393,1),$B$552:$B$614,0)))","v":260.82},null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H393)*RepOmk!$D$64","v":0.49007401399999995},{"$f":"IFERROR(VLOOKUP(B393&\"-\"&H393,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B393&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},{"$f":"IFERROR(INDEX(AS$552:AS$614,MATCH($C393,$B$552:$B$614,0)),INDEX(AS$552:AS$614,MATCH(ROUND($I$227+$C393-$H393,1),$B$552:$B$614,0)))","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK393*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH393=\"\",0,MIN(BH393,'Ny Regafg'!$E$14))*HLOOKUP(BF393,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN393>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN393*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN393>'Ny Regafg'!$F$80,(BN393-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ393*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS393*HLOOKUP(BF393,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF393,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT393-MIN(BT393,BU393),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG393<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG393-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE393,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE393,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2008,4.6511627906976747]
[null,3,13.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H394)),ABS($E$426:$E$488-H394),0))","v":0},0,0,0,13,13,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2008,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C394,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C394-$H394,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O394))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C394,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C394-$H394,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O394))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA394","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C394,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C394-$H394,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O394))","v":0},0,0,{"$f":"IF(H394 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H394)/100000*U394,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99277890552009451,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H394)*RepOmk!$D$64","v":0.49007401399999995},{"$f":"IFERROR(VLOOKUP(B394&\"-\"&H394,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B394&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK394*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH394=\"\",0,MIN(BH394,'Ny Regafg'!$E$14))*HLOOKUP(BF394,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN394>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN394*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN394>'Ny Regafg'!$F$80,(BN394-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ394*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS394*HLOOKUP(BF394,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF394,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT394-MIN(BT394,BU394),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG394<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG394-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE394,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE394,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2008,2.604166666666667]
[null,3,14.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H395)),ABS($E$426:$E$488-H395),0))","v":0},0,0,0,14,14,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2007,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C395,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C395-$H395,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O395))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C395,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C395-$H395,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O395))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA395","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C395,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C395-$H395,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O395))","v":0},0,0,{"$f":"IF(H395 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H395)/100000*U395,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99252260345392418,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H395)*RepOmk!$D$64","v":0.52136575749999992},{"$f":"IFERROR(VLOOKUP(B395&\"-\"&H395,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B395&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK395*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH395=\"\",0,MIN(BH395,'Ny Regafg'!$E$14))*HLOOKUP(BF395,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN395>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN395*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN395>'Ny Regafg'!$F$80,(BN395-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ395*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS395*HLOOKUP(BF395,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF395,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT395-MIN(BT395,BU395),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG395<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG395-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE395,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE395,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2007,2.6525198938992038]
[null,3,14.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H396)),ABS($E$426:$E$488-H396),0))","v":0},0,0,0,14,14,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2007,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C396,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C396-$H396,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O396))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C396,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C396-$H396,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O396))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA396","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C396,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C396-$H396,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O396))","v":0},0,0,{"$f":"IF(H396 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H396)/100000*U396,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99104322220551899,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H396)*RepOmk!$D$64","v":0.52136575749999992},{"$f":"IFERROR(VLOOKUP(B396&\"-\"&H396,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B396&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK396*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH396=\"\",0,MIN(BH396,'Ny Regafg'!$E$14))*HLOOKUP(BF396,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN396>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN396*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN396>'Ny Regafg'!$F$80,(BN396-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ396*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS396*HLOOKUP(BF396,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF396,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT396-MIN(BT396,BU396),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG396<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG396-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE396,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE396,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2007,4.6511627906976747]
[null,3,14.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H397)),ABS($E$426:$E$488-H397),0))","v":0},0,0,0,14,14,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2007,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C397,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C397-$H397,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O397))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C397,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C397-$H397,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O397))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA397","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C397,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C397-$H397,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O397))","v":0},0,0,{"$f":"IF(H397 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H397)/100000*U397,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99277890552009451,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H397)*RepOmk!$D$64","v":0.52136575749999992},{"$f":"IFERROR(VLOOKUP(B397&\"-\"&H397,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B397&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK397*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH397=\"\",0,MIN(BH397,'Ny Regafg'!$E$14))*HLOOKUP(BF397,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN397>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN397*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN397>'Ny Regafg'!$F$80,(BN397-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ397*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS397*HLOOKUP(BF397,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF397,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT397-MIN(BT397,BU397),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG397<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG397-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE397,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE397,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2007,2.604166666666667]
[null,3,15.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H398)),ABS($E$426:$E$488-H398),0))","v":0},0,0,0,15,15,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C398,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C398-$H398,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O398))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C398,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C398-$H398,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O398))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA398","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C398,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C398-$H398,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O398))","v":0},0,0,{"$f":"IF(H398 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H398)/100000*U398,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99252260345392418,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H398)*RepOmk!$D$64","v":0.552657501},{"$f":"IFERROR(VLOOKUP(B398&\"-\"&H398,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B398&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK398*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH398=\"\",0,MIN(BH398,'Ny Regafg'!$E$14))*HLOOKUP(BF398,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN398>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN398*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN398>'Ny Regafg'!$F$80,(BN398-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ398*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS398*HLOOKUP(BF398,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF398,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT398-MIN(BT398,BU398),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG398<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG398-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE398,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE398,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2006,2.6525198938992038]
[null,3,15.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H399)),ABS($E$426:$E$488-H399),0))","v":0},0,0,0,15,15,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C399,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C399-$H399,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O399))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C399,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C399-$H399,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O399))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA399","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C399,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C399-$H399,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O399))","v":0},0,0,{"$f":"IF(H399 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H399)/100000*U399,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99104322220551899,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H399)*RepOmk!$D$64","v":0.552657501},{"$f":"IFERROR(VLOOKUP(B399&\"-\"&H399,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B399&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK399*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH399=\"\",0,MIN(BH399,'Ny Regafg'!$E$14))*HLOOKUP(BF399,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN399>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN399*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN399>'Ny Regafg'!$F$80,(BN399-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ399*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS399*HLOOKUP(BF399,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF399,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT399-MIN(BT399,BU399),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG399<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG399-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE399,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE399,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2006,4.6511627906976747]
[null,3,15.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H400)),ABS($E$426:$E$488-H400),0))","v":0},0,0,0,15,15,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C400,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C400-$H400,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O400))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C400,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C400-$H400,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O400))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA400","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C400,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C400-$H400,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O400))","v":0},0,0,{"$f":"IF(H400 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H400)/100000*U400,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99277890552009451,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H400)*RepOmk!$D$64","v":0.552657501},{"$f":"IFERROR(VLOOKUP(B400&\"-\"&H400,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B400&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK400*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH400=\"\",0,MIN(BH400,'Ny Regafg'!$E$14))*HLOOKUP(BF400,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN400>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN400*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN400>'Ny Regafg'!$F$80,(BN400-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ400*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS400*HLOOKUP(BF400,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF400,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT400-MIN(BT400,BU400),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG400<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG400-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE400,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE400,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2006,2.604166666666667]
[null,3,16.100000000000001,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H401)),ABS($E$426:$E$488-H401),0))","v":0},0,0,0,16,16,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2005,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C401,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C401-$H401,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O401))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C401,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C401-$H401,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O401))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA401","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C401,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C401-$H401,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O401))","v":0},0,0,{"$f":"IF(H401 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H401)/100000*U401,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99252260345392418,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H401)*RepOmk!$D$64","v":0.58394924449999996},{"$f":"IFERROR(VLOOKUP(B401&\"-\"&H401,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B401&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK401*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH401=\"\",0,MIN(BH401,'Ny Regafg'!$E$14))*HLOOKUP(BF401,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN401>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN401*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN401>'Ny Regafg'!$F$80,(BN401-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ401*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS401*HLOOKUP(BF401,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF401,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT401-MIN(BT401,BU401),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG401<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG401-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE401,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE401,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2005,2.6525198938992038]
[null,3,16.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H402)),ABS($E$426:$E$488-H402),0))","v":0},0,0,0,16,16,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2005,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C402,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C402-$H402,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O402))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C402,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C402-$H402,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O402))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA402","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C402,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C402-$H402,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O402))","v":0},0,0,{"$f":"IF(H402 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H402)/100000*U402,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99104322220551899,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H402)*RepOmk!$D$64","v":0.58394924449999996},{"$f":"IFERROR(VLOOKUP(B402&\"-\"&H402,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B402&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK402*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH402=\"\",0,MIN(BH402,'Ny Regafg'!$E$14))*HLOOKUP(BF402,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN402>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN402*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN402>'Ny Regafg'!$F$80,(BN402-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ402*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS402*HLOOKUP(BF402,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF402,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT402-MIN(BT402,BU402),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG402<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG402-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE402,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE402,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2005,4.6511627906976747]
[null,3,16.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H403)),ABS($E$426:$E$488-H403),0))","v":0},0,0,0,16,16,{"$f":"IFERROR(INDEX(J$552:J$614,MATCH($C403,$B$552:$B$614,0)),INDEX(J$552:J$614,MATCH(ROUND($I$227+$C403-$H403,1),$B$552:$B$614,0)))","v":"Stor varebil, el"},0,"MERCEDES-BENZ","EQV300 ",2021,2005,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C403,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C403-$H403,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O403))","v":490964.58333333349},0,201230,{"$f":"IFERROR(INDEX(X$552:X$614,MATCH($C403,$B$552:$B$614,0)),INDEX(X$552:X$614,MATCH(ROUND($I$227+$C403-$H403,1),$B$552:$B$614,0)))","v":13.7},1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C403,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C403-$H403,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O403))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA403","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C403,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C403-$H403,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O403))","v":0},0,0,{"$f":"IF(H403 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H403)/100000*U403,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99277890552009451,{"$f":"IFERROR(INDEX(AK$552:AK$614,MATCH($C403,$B$552:$B$614,0)),INDEX(AK$552:AK$614,MATCH(ROUND($I$227+$C403-$H403,1),$B$552:$B$614,0)))","v":260.82},null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H403)*RepOmk!$D$64","v":0.58394924449999996},{"$f":"IFERROR(VLOOKUP(B403&\"-\"&H403,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B403&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},{"$f":"IFERROR(INDEX(AS$552:AS$614,MATCH($C403,$B$552:$B$614,0)),INDEX(AS$552:AS$614,MATCH(ROUND($I$227+$C403-$H403,1),$B$552:$B$614,0)))","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK403*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH403=\"\",0,MIN(BH403,'Ny Regafg'!$E$14))*HLOOKUP(BF403,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN403>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN403*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN403>'Ny Regafg'!$F$80,(BN403-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ403*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS403*HLOOKUP(BF403,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF403,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT403-MIN(BT403,BU403),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG403<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG403-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE403,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE403,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2005,2.604166666666667]
[null,3,17.100000000000001,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H404)),ABS($E$426:$E$488-H404),0))","v":0},0,0,0,17,17,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C404,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C404-$H404,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O404))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C404,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C404-$H404,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O404))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA404","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C404,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C404-$H404,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O404))","v":0},0,0,{"$f":"IF(H404 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H404)/100000*U404,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99252260345392418,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H404)*RepOmk!$D$64","v":0.61524098799999993},{"$f":"IFERROR(VLOOKUP(B404&\"-\"&H404,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B404&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK404*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH404=\"\",0,MIN(BH404,'Ny Regafg'!$E$14))*HLOOKUP(BF404,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN404>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN404*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN404>'Ny Regafg'!$F$80,(BN404-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ404*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS404*HLOOKUP(BF404,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF404,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT404-MIN(BT404,BU404),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG404<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG404-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE404,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE404,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2004,2.6525198938992038]
[null,3,17.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H405)),ABS($E$426:$E$488-H405),0))","v":0},0,0,0,17,17,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C405,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C405-$H405,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O405))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C405,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C405-$H405,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O405))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA405","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C405,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C405-$H405,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O405))","v":0},0,0,{"$f":"IF(H405 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H405)/100000*U405,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99104322220551899,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H405)*RepOmk!$D$64","v":0.61524098799999993},{"$f":"IFERROR(VLOOKUP(B405&\"-\"&H405,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B405&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK405*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH405=\"\",0,MIN(BH405,'Ny Regafg'!$E$14))*HLOOKUP(BF405,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN405>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN405*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN405>'Ny Regafg'!$F$80,(BN405-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ405*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS405*HLOOKUP(BF405,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF405,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT405-MIN(BT405,BU405),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG405<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG405-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE405,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE405,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2004,4.6511627906976747]
[null,3,17.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H406)),ABS($E$426:$E$488-H406),0))","v":0},0,0,0,17,17,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C406,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C406-$H406,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O406))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C406,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C406-$H406,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O406))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA406","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C406,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C406-$H406,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O406))","v":0},0,0,{"$f":"IF(H406 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H406)/100000*U406,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99277890552009451,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H406)*RepOmk!$D$64","v":0.61524098799999993},{"$f":"IFERROR(VLOOKUP(B406&\"-\"&H406,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B406&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK406*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH406=\"\",0,MIN(BH406,'Ny Regafg'!$E$14))*HLOOKUP(BF406,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN406>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN406*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN406>'Ny Regafg'!$F$80,(BN406-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ406*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS406*HLOOKUP(BF406,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF406,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT406-MIN(BT406,BU406),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG406<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG406-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE406,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE406,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2004,2.604166666666667]
[null,3,18.100000000000001,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H407)),ABS($E$426:$E$488-H407),0))","v":0},0,0,0,18,18,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C407,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C407-$H407,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O407))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C407,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C407-$H407,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O407))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA407","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C407,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C407-$H407,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O407))","v":0},0,0,{"$f":"IF(H407 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H407)/100000*U407,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99252260345392418,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H407)*RepOmk!$D$64","v":0.6465327314999999},{"$f":"IFERROR(VLOOKUP(B407&\"-\"&H407,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B407&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK407*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH407=\"\",0,MIN(BH407,'Ny Regafg'!$E$14))*HLOOKUP(BF407,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN407>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN407*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN407>'Ny Regafg'!$F$80,(BN407-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ407*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS407*HLOOKUP(BF407,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF407,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT407-MIN(BT407,BU407),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG407<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG407-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE407,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE407,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2003,2.6525198938992038]
[null,3,18.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H408)),ABS($E$426:$E$488-H408),0))","v":0},0,0,0,18,18,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C408,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C408-$H408,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O408))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C408,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C408-$H408,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O408))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA408","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C408,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C408-$H408,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O408))","v":0},0,0,{"$f":"IF(H408 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H408)/100000*U408,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99104322220551899,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H408)*RepOmk!$D$64","v":0.6465327314999999},{"$f":"IFERROR(VLOOKUP(B408&\"-\"&H408,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B408&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK408*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH408=\"\",0,MIN(BH408,'Ny Regafg'!$E$14))*HLOOKUP(BF408,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN408>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN408*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN408>'Ny Regafg'!$F$80,(BN408-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ408*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS408*HLOOKUP(BF408,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF408,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT408-MIN(BT408,BU408),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG408<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG408-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE408,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE408,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2003,4.6511627906976747]
[null,3,18.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H409)),ABS($E$426:$E$488-H409),0))","v":0},0,0,0,18,18,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C409,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C409-$H409,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O409))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C409,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C409-$H409,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O409))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA409","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C409,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C409-$H409,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O409))","v":0},0,0,{"$f":"IF(H409 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H409)/100000*U409,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99277890552009451,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H409)*RepOmk!$D$64","v":0.6465327314999999},{"$f":"IFERROR(VLOOKUP(B409&\"-\"&H409,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B409&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK409*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH409=\"\",0,MIN(BH409,'Ny Regafg'!$E$14))*HLOOKUP(BF409,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN409>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN409*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN409>'Ny Regafg'!$F$80,(BN409-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ409*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS409*HLOOKUP(BF409,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF409,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT409-MIN(BT409,BU409),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG409<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG409-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE409,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE409,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2003,2.604166666666667]
[null,3,19.100000000000001,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H410)),ABS($E$426:$E$488-H410),0))","v":0},0,0,0,19,19,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C410,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C410-$H410,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O410))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C410,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C410-$H410,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O410))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA410","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C410,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C410-$H410,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O410))","v":0},0,0,{"$f":"IF(H410 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H410)/100000*U410,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99252260345392418,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H410)*RepOmk!$D$64","v":0.67782447499999998},{"$f":"IFERROR(VLOOKUP(B410&\"-\"&H410,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B410&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK410*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH410=\"\",0,MIN(BH410,'Ny Regafg'!$E$14))*HLOOKUP(BF410,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN410>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN410*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN410>'Ny Regafg'!$F$80,(BN410-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ410*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS410*HLOOKUP(BF410,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF410,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT410-MIN(BT410,BU410),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG410<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG410-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE410,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE410,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2002,2.6525198938992038]
[null,3,19.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H411)),ABS($E$426:$E$488-H411),0))","v":0},0,0,0,19,19,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C411,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C411-$H411,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O411))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C411,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C411-$H411,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O411))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA411","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C411,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C411-$H411,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O411))","v":0},0,0,{"$f":"IF(H411 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H411)/100000*U411,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99104322220551899,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H411)*RepOmk!$D$64","v":0.67782447499999998},{"$f":"IFERROR(VLOOKUP(B411&\"-\"&H411,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B411&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK411*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH411=\"\",0,MIN(BH411,'Ny Regafg'!$E$14))*HLOOKUP(BF411,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN411>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN411*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN411>'Ny Regafg'!$F$80,(BN411-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ411*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS411*HLOOKUP(BF411,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF411,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT411-MIN(BT411,BU411),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG411<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG411-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE411,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE411,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2002,4.6511627906976747]
[null,3,19.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H412)),ABS($E$426:$E$488-H412),0))","v":0},0,0,0,19,19,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C412,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C412-$H412,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O412))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C412,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C412-$H412,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O412))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA412","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C412,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C412-$H412,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O412))","v":0},0,0,{"$f":"IF(H412 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H412)/100000*U412,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99277890552009451,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H412)*RepOmk!$D$64","v":0.67782447499999998},{"$f":"IFERROR(VLOOKUP(B412&\"-\"&H412,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B412&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK412*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH412=\"\",0,MIN(BH412,'Ny Regafg'!$E$14))*HLOOKUP(BF412,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN412>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN412*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN412>'Ny Regafg'!$F$80,(BN412-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ412*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS412*HLOOKUP(BF412,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF412,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT412-MIN(BT412,BU412),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG412<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG412-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE412,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE412,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2002,2.604166666666667]
[null,3,20.100000000000001,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H413)),ABS($E$426:$E$488-H413),0))","v":0},0,0,0,20,20,"Stor varebil, el",0,"MERCEDES-BENZ","eSprinter",2021,2001,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C413,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C413-$H413,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O413))","v":474135.83333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C413,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C413-$H413,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O413))","v":0.4273025581375815},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA413","v":0.89800000000000002},0.377,0,41,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C413,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C413-$H413,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O413))","v":0},0,0,{"$f":"IF(H413 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H413)/100000*U413,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99252260345392418,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H413)*RepOmk!$D$64","v":0.70911621849999995},{"$f":"IFERROR(VLOOKUP(B413&\"-\"&H413,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B413&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995,null,"Elektrictet",2021,0.4273025581375815,41,592669.79166666663,null,474135.83333333331,{"$f":"BK413*'Ny Regafg'!$F$4","v":118533.95833333333},{"$f":"IF(BH413=\"\",0,MIN(BH413,'Ny Regafg'!$E$14))*HLOOKUP(BF413,'Ny Regafg'!$F$11:$T$14,3)","v":69700},522969.79166666663,{"$f":"IF(BN413>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN413*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN413>'Ny Regafg'!$F$80,(BN413-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":223984.89583333331},{"$f":"BJ413*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},193984.89583333331,{"$f":"BS413*HLOOKUP(BF413,'Ny Regafg'!$F$95:$T$100,5)","v":77593.958333333328},{"$f":"HLOOKUP(BF413,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT413-MIN(BT413,BU413),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG413<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG413-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE413,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE413,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2001,2.6525198938992038]
[null,3,20.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H414)),ABS($E$426:$E$488-H414),0))","v":0},0,0,0,20,20,"Stor varebil, el",0,"VOLKSWAGEN","e-Crafter",2021,2001,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C414,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C414-$H414,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O414))","v":395823.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C414,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C414-$H414,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O414))","v":0.24368713527740057},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA414","v":0.89800000000000002},0.215,0,37,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C414,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C414-$H414,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O414))","v":0},0,0,{"$f":"IF(H414 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H414)/100000*U414,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99104322220551899,260.82,null,0,21600,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H414)*RepOmk!$D$64","v":0.70911621849999995},{"$f":"IFERROR(VLOOKUP(B414&\"-\"&H414,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B414&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046,null,"Elektrictet",2021,0.24368713527740057,37,494779.16666666663,null,395823.33333333331,{"$f":"BK414*'Ny Regafg'!$F$4","v":98955.833333333328},{"$f":"IF(BH414=\"\",0,MIN(BH414,'Ny Regafg'!$E$14))*HLOOKUP(BF414,'Ny Regafg'!$F$11:$T$14,3)","v":62900},431879.16666666663,{"$f":"IF(BN414>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN414*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN414>'Ny Regafg'!$F$80,(BN414-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":178439.58333333331},{"$f":"BJ414*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},148439.58333333331,{"$f":"BS414*HLOOKUP(BF414,'Ny Regafg'!$F$95:$T$100,5)","v":59375.833333333328},{"$f":"HLOOKUP(BF414,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT414-MIN(BT414,BU414),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BG414<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG414-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE414,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},{"$f":"VLOOKUP(CE414,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":21600},null,2001,4.6511627906976747]
[null,3,20.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H415)),ABS($E$426:$E$488-H415),0))","v":0},0,0,0,20,20,"Stor varebil, el",0,"MERCEDES-BENZ","EQV300 ",2021,2001,null,0,1,0,0,{"$f":"IFERROR(INDEX(U$552:U$614,MATCH($C415,$B$552:$B$614,0)),INDEX(U$552:U$614,MATCH(ROUND($I$227+$C415-$H415,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O415))","v":490964.58333333349},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(Z$552:Z$614,MATCH($C415,$B$552:$B$614,0)),INDEX(Z$552:Z$614,MATCH(ROUND($I$227+$C415-$H415,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$J$448:$J$488,('Fælles forudsætninger'!$C$447-O415))","v":0.43523655789079918},{"$f":"INDEX(Brændstofpriser!$C$183:$C$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))","v":0.6222959758193557},{"$f":"INDEX(Brændstofpriser!$D$183:$D$213,MATCH(input_år,Brændstofpriser!$B$183:$B$213,0))/(1+Moms)-AA415","v":0.89800000000000002},0.38400000000000001,0,90,{"$f":"IFERROR(INDEX(AF$552:AF$614,MATCH($C415,$B$552:$B$614,0)),INDEX(AF$552:AF$614,MATCH(ROUND($I$227+$C415-$H415,1),$B$552:$B$614,0)))*INDEX('Fælles forudsætninger'!$G$361:$G$401,('Fælles forudsætninger'!$D$360-O415))","v":0},0,0,{"$f":"IF(H415 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*H415)/100000*U415,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99277890552009451,260.82,null,0,22860,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*'Varebiler - El'!H415)*RepOmk!$D$64","v":0.70911621849999995},{"$f":"IFERROR(VLOOKUP(B415&\"-\"&H415,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(B415&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517,null,"Elektrictet",2021,0.43523655789079918,90,614146.87500000023,null,490964.58333333349,{"$f":"BK415*'Ny Regafg'!$F$4","v":122741.14583333337},{"$f":"IF(BH415=\"\",0,MIN(BH415,'Ny Regafg'!$E$14))*HLOOKUP(BF415,'Ny Regafg'!$F$11:$T$14,3)","v":76500},537205.72916666686,{"$f":"IF(BN415>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BN415*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BN415>'Ny Regafg'!$F$80,(BN415-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":231102.86458333343},{"$f":"BJ415*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},201102.86458333343,{"$f":"BS415*HLOOKUP(BF415,'Ny Regafg'!$F$95:$T$100,5)","v":80441.145833333372},{"$f":"HLOOKUP(BF415,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(BT415-MIN(BT415,BU415),'Ny Regafg'!$F$117)","v":441.14583333337214},0,{"$f":"IF(BG415<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BG415-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CE415,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},{"$f":"VLOOKUP(CE415,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":22860},null,2001,2.604166666666667]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,"Grunddata"]
[null,"Mtachværdi løbende alder","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Årgang","Repræsentativ årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per varebil]","Pris ekskl. registreringsafgift, og ekskl. moms [kr]","Registreringsafgift [kr]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Driftstimer - årligt [timer]","Brændstof-effektivitet [liter/km]","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof-effektivitet [kWh per km oplyst]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Batteri omkostning ekskl. moms [kr per år] NUSLSTILLET JUNI 2024 fordi batterierne nu holder hele bilens levetid","Oliepris ekskl. moms [kr per liter] indregnet i vedligehold, derfor 0 her","Rabat på oliepris [Pct]","Marginal afskrivning [kr. per km]","Andel af afskr. som anses for fast omk. [Pct]","Chaufførtimeløn [kr per time]","Andel faste afskrivninger [%]","Forsikringsafgift [kr per år]","Ejerafgift [kr per år]","Vejbenyttelsesafgift [kr per år]","Udligningsafgift [kr per år]","Reparationsomk. årligt ekskl. moms - i alt  [kr per år]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Kapacitets-omkostninger, [kr. per år]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug","Samlede årlige margianle afsrkivninger","Årlige afskrivninger"]
[null,{"$f":"IF(COUNTIF(I424:I426,I426)=1,I426+0.1,IF(COUNTIF(I424:I426,I426)=2,I426+0.2,IF(COUNTIF(I424:I426,I426)=3,I426+0.3,0)))","v":0.1},{"$f":"IF(COUNTIF(H219:H426,H426)=1,D426+0.1,IF(COUNTIF(H219:H426,H426)=2,D426+0.2,IF(COUNTIF(H219:H426,H426)=3,D426+0.3,0)))","v":0},{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H426)),ABS($E$426:$E$488-H426),0))","v":0},{"$f":"(IF(G426=0,0,H426))*1","v":0},0.1,1,0,{"$f":"H426+input_år-original_år","v":0},"Lille varebil, el","NISSAN","e-NV200","Van Aut.",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Varerbiler_trafikarbejde!P9:P29)","v":18.587723837159722},{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H426,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":5.3597551789454752},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H426,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12989.922983745621},232385.55555555556,0,215470,14.9,1665,{"$f":"AC426*AZ426*BA426","v":0.29355799086905465},null,null,0.25900000000000001,0,40,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O426+ROUND(X426/2,0),Brændstofpriser!$B$7:$B$65,0))*AE426/X426*0","v":0},0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},{"$f":"AI426*T426","v":0},{"$f":"-PMT(Lånerente,X426,U426)","v":21004.067549934611}]
[null,0.2,{"$f":"IF(COUNTIF(H220:H427,H427)=1,D427+0.1,IF(COUNTIF(H220:H427,H427)=2,D427+0.2,IF(COUNTIF(H220:H427,H427)=3,D427+0.3,0)))","v":0},{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H427)),ABS($E$426:$E$488-H427),0))","v":0},{"$f":"(IF(G427=0,0,H427))*1","v":0},0.2,1,0,0,"Lille varebil, el","Maxus","e-DELIVER 3","Cargo Van LWB",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H427,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":5.3597551789454752},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H427,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12989.922983745621},255151.04166666669,0,215470,14.9,1665,{"$f":"AC427*AZ427*BA427","v":0.27542313429027138},null,null,0.24299999999999999,0,58,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O427+ROUND(X427/2,0),Brændstofpriser!$B$7:$B$65,0))*AE427/X427*0","v":0},0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},{"$f":"AI427*T427","v":0},23061.716128572552]
[null,0.3,{"$f":"IF(COUNTIF(H425:H428,H428)=1,D428+0.1,IF(COUNTIF(H425:H428,H428)=2,D428+0.2,IF(COUNTIF(H425:H428,H428)=3,D428+0.3,0)))","v":0.3},{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H428)),ABS($E$426:$E$488-H428),0))","v":0},0,0.3,1,0,0,"Lille varebil, el","RENAULT","KANGOO","33 kWh Aut.",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H428,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":5.3597551789454752},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H428,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12989.922983745621},214861.45833333299,0,215470,14.9,1665,0.20401713651131212,null,null,0.18,0,33,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O428+ROUND(X428/2,0),Brændstofpriser!$B$7:$B$65,0))*AE428/X428*0","v":0},0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},{"$f":"AI428*T428","v":0},19420.159630497728]
[null,1.1000000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H429)),ABS($E$426:$E$488-H429),0))","v":0},0,{"$f":"(IF(E429=0,0,IF(COUNTIF(E427:E429,E429)=1,E429&\",1\",IF(COUNTIF(E427:E429,E429)=2,E429&\",2\",IF(COUNTIF(E427:E429,E429)=3,E429&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H429>$C429,INDEX(J$426:J428,MATCH($C429,$F$426:$F428,0)),INDEX(J430:J$488,MATCH($C429,$F430:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H429>$C429,INDEX(K$426:K428,MATCH($C429,$F$426:$F428,0)),INDEX(K430:K$488,MATCH($C429,$F430:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H429>$C429,INDEX(L$426:L428,MATCH($C429,$F$426:$F428,0)),INDEX(L430:L$488,MATCH($C429,$F430:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H429>$C429,INDEX(M$426:M428,MATCH($C429,$F$426:$F428,0)),INDEX(M430:M$488,MATCH($C429,$F430:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H429>$C429,INDEX(N$426:N428,MATCH($C429,$F$426:$F428,0)),INDEX(N430:N$488,MATCH($C429,$F430:$F$488,0)))","v":2021},{"$f":"O426-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H429,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":3.7858351140747581},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H429,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12704.144678103215},{"$f":"IF($H429>$C429,INDEX(U$426:U428,MATCH($C429,$F$426:$F428,0)),INDEX(U430:U$488,MATCH($C429,$F430:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H429>$C429,INDEX(V$426:V428,MATCH($C429,$F$426:$F428,0)),INDEX(V430:V$488,MATCH($C429,$F430:$F$488,0)))","v":0},{"$f":"IF($H429>$C429,INDEX(W$426:W428,MATCH($C429,$F$426:$F428,0)),INDEX(W430:W$488,MATCH($C429,$F430:$F$488,0)))","v":215470},{"$f":"IF($H429>$C429,INDEX(X$426:X428,MATCH($C429,$F$426:$F428,0)),INDEX(X430:X$488,MATCH($C429,$F430:$F$488,0)))","v":14.9},{"$f":"IF($H429>$C429,INDEX(Y$426:Y428,MATCH($C429,$F$426:$F428,0)),INDEX(Y430:Y$488,MATCH($C429,$F430:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H429>$C429,INDEX(AC$426:AC428,MATCH($C429,$F$426:$F428,0)),INDEX(AC430:AC$488,MATCH($C429,$F430:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H429>$C429,INDEX(AE$426:AE428,MATCH($C429,$F$426:$F428,0)),INDEX(AE430:AE$488,MATCH($C429,$F430:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O429+ROUND(X429/2,0),Brændstofpriser!$B$7:$B$65,0))*AE429/X429*0","v":0},{"$f":"IF($H429>$C429,INDEX(AG$426:AG428,MATCH($C429,$F$426:$F428,0)),INDEX(AG430:AG$488,MATCH($C429,$F430:$F$488,0)))","v":0},{"$f":"IF($H429>$C429,INDEX(AH$426:AH428,MATCH($C429,$F$426:$F428,0)),INDEX(AH430:AH$488,MATCH($C429,$F430:$F$488,0)))","v":0},null,null,{"$f":"IF($H429>$C429,INDEX(AK$426:AK428,MATCH($C429,$F$426:$F428,0)),INDEX(AK430:AK$488,MATCH($C429,$F430:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H429>$C429,INDEX(AO$426:AO428,MATCH($C429,$F$426:$F428,0)),INDEX(AO430:AO$488,MATCH($C429,$F430:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H429>$C429,INDEX(AS$426:AS428,MATCH($C429,$F$426:$F428,0)),INDEX(AS430:AS$488,MATCH($C429,$F430:$F$488,0)))","v":70263},{"$f":"IF($H429>$C429,INDEX(AT$426:AT428,MATCH($C429,$F$426:$F428,0)),INDEX(AT430:AT$488,MATCH($C429,$F430:$F$488,0)))","v":695},{"$f":"IF($H429>$C429,INDEX(AU$426:AU428,MATCH($C429,$F$426:$F428,0)),INDEX(AU430:AU$488,MATCH($C429,$F430:$F$488,0)))","v":0},{"$f":"IF($H429>$C429,INDEX(AV$426:AV428,MATCH($C429,$F$426:$F428,0)),INDEX(AV430:AV$488,MATCH($C429,$F430:$F$488,0)))","v":4},{"$f":"IF($H429>$C429,INDEX(AW$426:AW428,MATCH($C429,$F$426:$F428,0)),INDEX(AW430:AW$488,MATCH($C429,$F430:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,1.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H430)),ABS($E$426:$E$488-H430),0))","v":0},0,{"$f":"(IF(E430=0,0,IF(COUNTIF(E428:E430,E430)=1,E430&\",1\",IF(COUNTIF(E428:E430,E430)=2,E430&\",2\",IF(COUNTIF(E428:E430,E430)=3,E430&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H430>$C430,INDEX(J$426:J429,MATCH($C430,$F$426:$F429,0)),INDEX(J431:J$488,MATCH($C430,$F431:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H430>$C430,INDEX(K$426:K429,MATCH($C430,$F$426:$F429,0)),INDEX(K431:K$488,MATCH($C430,$F431:$F$488,0)))","v":"Maxus"},{"$f":"IF($H430>$C430,INDEX(L$426:L429,MATCH($C430,$F$426:$F429,0)),INDEX(L431:L$488,MATCH($C430,$F431:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H430>$C430,INDEX(M$426:M429,MATCH($C430,$F$426:$F429,0)),INDEX(M431:M$488,MATCH($C430,$F431:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H430>$C430,INDEX(N$426:N429,MATCH($C430,$F$426:$F429,0)),INDEX(N431:N$488,MATCH($C430,$F431:$F$488,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H430,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":3.7858351140747581},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H430,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12704.144678103215},{"$f":"IF($H430>$C430,INDEX(U$426:U429,MATCH($C430,$F$426:$F429,0)),INDEX(U431:U$488,MATCH($C430,$F431:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H430>$C430,INDEX(V$426:V429,MATCH($C430,$F$426:$F429,0)),INDEX(V431:V$488,MATCH($C430,$F431:$F$488,0)))","v":0},{"$f":"IF($H430>$C430,INDEX(W$426:W429,MATCH($C430,$F$426:$F429,0)),INDEX(W431:W$488,MATCH($C430,$F431:$F$488,0)))","v":215470},{"$f":"IF($H430>$C430,INDEX(X$426:X429,MATCH($C430,$F$426:$F429,0)),INDEX(X431:X$488,MATCH($C430,$F431:$F$488,0)))","v":14.9},{"$f":"IF($H430>$C430,INDEX(Y$426:Y429,MATCH($C430,$F$426:$F429,0)),INDEX(Y431:Y$488,MATCH($C430,$F431:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H430>$C430,INDEX(AC$426:AC429,MATCH($C430,$F$426:$F429,0)),INDEX(AC431:AC$488,MATCH($C430,$F431:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H430>$C430,INDEX(AE$426:AE429,MATCH($C430,$F$426:$F429,0)),INDEX(AE431:AE$488,MATCH($C430,$F431:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O430+ROUND(X430/2,0),Brændstofpriser!$B$7:$B$65,0))*AE430/X430*0","v":0},{"$f":"IF($H430>$C430,INDEX(AG$426:AG429,MATCH($C430,$F$426:$F429,0)),INDEX(AG431:AG$488,MATCH($C430,$F431:$F$488,0)))","v":0},{"$f":"IF($H430>$C430,INDEX(AH$426:AH429,MATCH($C430,$F$426:$F429,0)),INDEX(AH431:AH$488,MATCH($C430,$F431:$F$488,0)))","v":0},null,null,{"$f":"IF($H430>$C430,INDEX(AK$426:AK429,MATCH($C430,$F$426:$F429,0)),INDEX(AK431:AK$488,MATCH($C430,$F431:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H430>$C430,INDEX(AO$426:AO429,MATCH($C430,$F$426:$F429,0)),INDEX(AO431:AO$488,MATCH($C430,$F431:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H430>$C430,INDEX(AS$426:AS429,MATCH($C430,$F$426:$F429,0)),INDEX(AS431:AS$488,MATCH($C430,$F431:$F$488,0)))","v":70263},{"$f":"IF($H430>$C430,INDEX(AT$426:AT429,MATCH($C430,$F$426:$F429,0)),INDEX(AT431:AT$488,MATCH($C430,$F431:$F$488,0)))","v":695},{"$f":"IF($H430>$C430,INDEX(AU$426:AU429,MATCH($C430,$F$426:$F429,0)),INDEX(AU431:AU$488,MATCH($C430,$F431:$F$488,0)))","v":0},{"$f":"IF($H430>$C430,INDEX(AV$426:AV429,MATCH($C430,$F$426:$F429,0)),INDEX(AV431:AV$488,MATCH($C430,$F431:$F$488,0)))","v":4},{"$f":"IF($H430>$C430,INDEX(AW$426:AW429,MATCH($C430,$F$426:$F429,0)),INDEX(AW431:AW$488,MATCH($C430,$F431:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,1.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H431)),ABS($E$426:$E$488-H431),0))","v":0},0,0,0,1,1,{"$f":"IF($H431>$C431,INDEX(J$426:J430,MATCH($C431,$F$426:$F430,0)),INDEX(J432:J$488,MATCH($C431,$F432:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H431>$C431,INDEX(K$426:K430,MATCH($C431,$F$426:$F430,0)),INDEX(K432:K$488,MATCH($C431,$F432:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H431>$C431,INDEX(L$426:L430,MATCH($C431,$F$426:$F430,0)),INDEX(L432:L$488,MATCH($C431,$F432:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H431>$C431,INDEX(M$426:M430,MATCH($C431,$F$426:$F430,0)),INDEX(M432:M$488,MATCH($C431,$F432:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H431>$C431,INDEX(N$426:N430,MATCH($C431,$F$426:$F430,0)),INDEX(N432:N$488,MATCH($C431,$F432:$F$488,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H431,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":3.7858351140747581},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H431,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12704.144678103215},{"$f":"IF($H431>$C431,INDEX(U$426:U430,MATCH($C431,$F$426:$F430,0)),INDEX(U432:U$488,MATCH($C431,$F432:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H431>$C431,INDEX(V$426:V430,MATCH($C431,$F$426:$F430,0)),INDEX(V432:V$488,MATCH($C431,$F432:$F$488,0)))","v":0},{"$f":"IF($H431>$C431,INDEX(W$426:W430,MATCH($C431,$F$426:$F430,0)),INDEX(W432:W$488,MATCH($C431,$F432:$F$488,0)))","v":215470},{"$f":"IF($H431>$C431,INDEX(X$426:X430,MATCH($C431,$F$426:$F430,0)),INDEX(X432:X$488,MATCH($C431,$F432:$F$488,0)))","v":14.9},{"$f":"IF($H431>$C431,INDEX(Y$426:Y430,MATCH($C431,$F$426:$F430,0)),INDEX(Y432:Y$488,MATCH($C431,$F432:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H431>$C431,INDEX(AC$426:AC430,MATCH($C431,$F$426:$F430,0)),INDEX(AC432:AC$488,MATCH($C431,$F432:$F$488,0)))","v":0.18},null,{"$f":"IF($H431>$C431,INDEX(AE$426:AE430,MATCH($C431,$F$426:$F430,0)),INDEX(AE432:AE$488,MATCH($C431,$F432:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O431+ROUND(X431/2,0),Brændstofpriser!$B$7:$B$65,0))*AE431/X431*0","v":0},{"$f":"IF($H431>$C431,INDEX(AG$426:AG430,MATCH($C431,$F$426:$F430,0)),INDEX(AG432:AG$488,MATCH($C431,$F432:$F$488,0)))","v":0},{"$f":"IF($H431>$C431,INDEX(AH$426:AH430,MATCH($C431,$F$426:$F430,0)),INDEX(AH432:AH$488,MATCH($C431,$F432:$F$488,0)))","v":0},null,null,{"$f":"IF($H431>$C431,INDEX(AK$426:AK430,MATCH($C431,$F$426:$F430,0)),INDEX(AK432:AK$488,MATCH($C431,$F432:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H431>$C431,INDEX(AO$426:AO430,MATCH($C431,$F$426:$F430,0)),INDEX(AO432:AO$488,MATCH($C431,$F432:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H431>$C431,INDEX(AS$426:AS430,MATCH($C431,$F$426:$F430,0)),INDEX(AS432:AS$488,MATCH($C431,$F432:$F$488,0)))","v":70263},{"$f":"IF($H431>$C431,INDEX(AT$426:AT430,MATCH($C431,$F$426:$F430,0)),INDEX(AT432:AT$488,MATCH($C431,$F432:$F$488,0)))","v":695},{"$f":"IF($H431>$C431,INDEX(AU$426:AU430,MATCH($C431,$F$426:$F430,0)),INDEX(AU432:AU$488,MATCH($C431,$F432:$F$488,0)))","v":0},{"$f":"IF($H431>$C431,INDEX(AV$426:AV430,MATCH($C431,$F$426:$F430,0)),INDEX(AV432:AV$488,MATCH($C431,$F432:$F$488,0)))","v":4},{"$f":"IF($H431>$C431,INDEX(AW$426:AW430,MATCH($C431,$F$426:$F430,0)),INDEX(AW432:AW$488,MATCH($C431,$F432:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,2.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H432)),ABS($E$426:$E$488-H432),0))","v":0},0,0,0,2,2,{"$f":"IF($H432>$C432,INDEX(J$426:J431,MATCH($C432,$F$426:$F431,0)),INDEX(J433:J$488,MATCH($C432,$F433:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H432>$C432,INDEX(K$426:K431,MATCH($C432,$F$426:$F431,0)),INDEX(K433:K$488,MATCH($C432,$F433:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H432>$C432,INDEX(L$426:L431,MATCH($C432,$F$426:$F431,0)),INDEX(L433:L$488,MATCH($C432,$F433:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H432>$C432,INDEX(M$426:M431,MATCH($C432,$F$426:$F431,0)),INDEX(M433:M$488,MATCH($C432,$F433:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H432>$C432,INDEX(N$426:N431,MATCH($C432,$F$426:$F431,0)),INDEX(N433:N$488,MATCH($C432,$F433:$F$488,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H432,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":2.6216018874840228},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H432,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12424.653495184943},{"$f":"IF($H432>$C432,INDEX(U$426:U431,MATCH($C432,$F$426:$F431,0)),INDEX(U433:U$488,MATCH($C432,$F433:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H432>$C432,INDEX(V$426:V431,MATCH($C432,$F$426:$F431,0)),INDEX(V433:V$488,MATCH($C432,$F433:$F$488,0)))","v":0},{"$f":"IF($H432>$C432,INDEX(W$426:W431,MATCH($C432,$F$426:$F431,0)),INDEX(W433:W$488,MATCH($C432,$F433:$F$488,0)))","v":215470},{"$f":"IF($H432>$C432,INDEX(X$426:X431,MATCH($C432,$F$426:$F431,0)),INDEX(X433:X$488,MATCH($C432,$F433:$F$488,0)))","v":14.9},{"$f":"IF($H432>$C432,INDEX(Y$426:Y431,MATCH($C432,$F$426:$F431,0)),INDEX(Y433:Y$488,MATCH($C432,$F433:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H432>$C432,INDEX(AC$426:AC431,MATCH($C432,$F$426:$F431,0)),INDEX(AC433:AC$488,MATCH($C432,$F433:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H432>$C432,INDEX(AE$426:AE431,MATCH($C432,$F$426:$F431,0)),INDEX(AE433:AE$488,MATCH($C432,$F433:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O432+ROUND(X432/2,0),Brændstofpriser!$B$7:$B$65,0))*AE432/X432*0","v":0},{"$f":"IF($H432>$C432,INDEX(AG$426:AG431,MATCH($C432,$F$426:$F431,0)),INDEX(AG433:AG$488,MATCH($C432,$F433:$F$488,0)))","v":0},{"$f":"IF($H432>$C432,INDEX(AH$426:AH431,MATCH($C432,$F$426:$F431,0)),INDEX(AH433:AH$488,MATCH($C432,$F433:$F$488,0)))","v":0},null,null,{"$f":"IF($H432>$C432,INDEX(AK$426:AK431,MATCH($C432,$F$426:$F431,0)),INDEX(AK433:AK$488,MATCH($C432,$F433:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H432>$C432,INDEX(AO$426:AO431,MATCH($C432,$F$426:$F431,0)),INDEX(AO433:AO$488,MATCH($C432,$F433:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H432>$C432,INDEX(AS$426:AS431,MATCH($C432,$F$426:$F431,0)),INDEX(AS433:AS$488,MATCH($C432,$F433:$F$488,0)))","v":70263},{"$f":"IF($H432>$C432,INDEX(AT$426:AT431,MATCH($C432,$F$426:$F431,0)),INDEX(AT433:AT$488,MATCH($C432,$F433:$F$488,0)))","v":695},{"$f":"IF($H432>$C432,INDEX(AU$426:AU431,MATCH($C432,$F$426:$F431,0)),INDEX(AU433:AU$488,MATCH($C432,$F433:$F$488,0)))","v":0},{"$f":"IF($H432>$C432,INDEX(AV$426:AV431,MATCH($C432,$F$426:$F431,0)),INDEX(AV433:AV$488,MATCH($C432,$F433:$F$488,0)))","v":4},{"$f":"IF($H432>$C432,INDEX(AW$426:AW431,MATCH($C432,$F$426:$F431,0)),INDEX(AW433:AW$488,MATCH($C432,$F433:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,2.2000000000000002,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H433)),ABS($E$426:$E$488-H433),0))","v":0},0,0,0,2,2,{"$f":"IF($H433>$C433,INDEX(J$426:J432,MATCH($C433,$F$426:$F432,0)),INDEX(J434:J$488,MATCH($C433,$F434:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H433>$C433,INDEX(K$426:K432,MATCH($C433,$F$426:$F432,0)),INDEX(K434:K$488,MATCH($C433,$F434:$F$488,0)))","v":"Maxus"},{"$f":"IF($H433>$C433,INDEX(L$426:L432,MATCH($C433,$F$426:$F432,0)),INDEX(L434:L$488,MATCH($C433,$F434:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H433>$C433,INDEX(M$426:M432,MATCH($C433,$F$426:$F432,0)),INDEX(M434:M$488,MATCH($C433,$F434:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H433>$C433,INDEX(N$426:N432,MATCH($C433,$F$426:$F432,0)),INDEX(N434:N$488,MATCH($C433,$F434:$F$488,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H433,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":2.6216018874840228},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H433,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12424.653495184943},{"$f":"IF($H433>$C433,INDEX(U$426:U432,MATCH($C433,$F$426:$F432,0)),INDEX(U434:U$488,MATCH($C433,$F434:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H433>$C433,INDEX(V$426:V432,MATCH($C433,$F$426:$F432,0)),INDEX(V434:V$488,MATCH($C433,$F434:$F$488,0)))","v":0},{"$f":"IF($H433>$C433,INDEX(W$426:W432,MATCH($C433,$F$426:$F432,0)),INDEX(W434:W$488,MATCH($C433,$F434:$F$488,0)))","v":215470},{"$f":"IF($H433>$C433,INDEX(X$426:X432,MATCH($C433,$F$426:$F432,0)),INDEX(X434:X$488,MATCH($C433,$F434:$F$488,0)))","v":14.9},{"$f":"IF($H433>$C433,INDEX(Y$426:Y432,MATCH($C433,$F$426:$F432,0)),INDEX(Y434:Y$488,MATCH($C433,$F434:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H433>$C433,INDEX(AC$426:AC432,MATCH($C433,$F$426:$F432,0)),INDEX(AC434:AC$488,MATCH($C433,$F434:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H433>$C433,INDEX(AE$426:AE432,MATCH($C433,$F$426:$F432,0)),INDEX(AE434:AE$488,MATCH($C433,$F434:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O433+ROUND(X433/2,0),Brændstofpriser!$B$7:$B$65,0))*AE433/X433*0","v":0},{"$f":"IF($H433>$C433,INDEX(AG$426:AG432,MATCH($C433,$F$426:$F432,0)),INDEX(AG434:AG$488,MATCH($C433,$F434:$F$488,0)))","v":0},{"$f":"IF($H433>$C433,INDEX(AH$426:AH432,MATCH($C433,$F$426:$F432,0)),INDEX(AH434:AH$488,MATCH($C433,$F434:$F$488,0)))","v":0},null,null,{"$f":"IF($H433>$C433,INDEX(AK$426:AK432,MATCH($C433,$F$426:$F432,0)),INDEX(AK434:AK$488,MATCH($C433,$F434:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H433>$C433,INDEX(AO$426:AO432,MATCH($C433,$F$426:$F432,0)),INDEX(AO434:AO$488,MATCH($C433,$F434:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H433>$C433,INDEX(AS$426:AS432,MATCH($C433,$F$426:$F432,0)),INDEX(AS434:AS$488,MATCH($C433,$F434:$F$488,0)))","v":70263},{"$f":"IF($H433>$C433,INDEX(AT$426:AT432,MATCH($C433,$F$426:$F432,0)),INDEX(AT434:AT$488,MATCH($C433,$F434:$F$488,0)))","v":695},{"$f":"IF($H433>$C433,INDEX(AU$426:AU432,MATCH($C433,$F$426:$F432,0)),INDEX(AU434:AU$488,MATCH($C433,$F434:$F$488,0)))","v":0},{"$f":"IF($H433>$C433,INDEX(AV$426:AV432,MATCH($C433,$F$426:$F432,0)),INDEX(AV434:AV$488,MATCH($C433,$F434:$F$488,0)))","v":4},{"$f":"IF($H433>$C433,INDEX(AW$426:AW432,MATCH($C433,$F$426:$F432,0)),INDEX(AW434:AW$488,MATCH($C433,$F434:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,2.2999999999999998,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H434)),ABS($E$426:$E$488-H434),0))","v":0},0,0,0,2,2,{"$f":"IF($H434>$C434,INDEX(J$426:J433,MATCH($C434,$F$426:$F433,0)),INDEX(J435:J$488,MATCH($C434,$F435:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H434>$C434,INDEX(K$426:K433,MATCH($C434,$F$426:$F433,0)),INDEX(K435:K$488,MATCH($C434,$F435:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H434>$C434,INDEX(L$426:L433,MATCH($C434,$F$426:$F433,0)),INDEX(L435:L$488,MATCH($C434,$F435:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H434>$C434,INDEX(M$426:M433,MATCH($C434,$F$426:$F433,0)),INDEX(M435:M$488,MATCH($C434,$F435:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H434>$C434,INDEX(N$426:N433,MATCH($C434,$F$426:$F433,0)),INDEX(N435:N$488,MATCH($C434,$F435:$F$488,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H434,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":2.6216018874840228},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H434,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12424.653495184943},{"$f":"IF($H434>$C434,INDEX(U$426:U433,MATCH($C434,$F$426:$F433,0)),INDEX(U435:U$488,MATCH($C434,$F435:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H434>$C434,INDEX(V$426:V433,MATCH($C434,$F$426:$F433,0)),INDEX(V435:V$488,MATCH($C434,$F435:$F$488,0)))","v":0},{"$f":"IF($H434>$C434,INDEX(W$426:W433,MATCH($C434,$F$426:$F433,0)),INDEX(W435:W$488,MATCH($C434,$F435:$F$488,0)))","v":215470},{"$f":"IF($H434>$C434,INDEX(X$426:X433,MATCH($C434,$F$426:$F433,0)),INDEX(X435:X$488,MATCH($C434,$F435:$F$488,0)))","v":14.9},{"$f":"IF($H434>$C434,INDEX(Y$426:Y433,MATCH($C434,$F$426:$F433,0)),INDEX(Y435:Y$488,MATCH($C434,$F435:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H434>$C434,INDEX(AC$426:AC433,MATCH($C434,$F$426:$F433,0)),INDEX(AC435:AC$488,MATCH($C434,$F435:$F$488,0)))","v":0.18},null,{"$f":"IF($H434>$C434,INDEX(AE$426:AE433,MATCH($C434,$F$426:$F433,0)),INDEX(AE435:AE$488,MATCH($C434,$F435:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O434+ROUND(X434/2,0),Brændstofpriser!$B$7:$B$65,0))*AE434/X434*0","v":0},{"$f":"IF($H434>$C434,INDEX(AG$426:AG433,MATCH($C434,$F$426:$F433,0)),INDEX(AG435:AG$488,MATCH($C434,$F435:$F$488,0)))","v":0},{"$f":"IF($H434>$C434,INDEX(AH$426:AH433,MATCH($C434,$F$426:$F433,0)),INDEX(AH435:AH$488,MATCH($C434,$F435:$F$488,0)))","v":0},null,null,{"$f":"IF($H434>$C434,INDEX(AK$426:AK433,MATCH($C434,$F$426:$F433,0)),INDEX(AK435:AK$488,MATCH($C434,$F435:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H434>$C434,INDEX(AO$426:AO433,MATCH($C434,$F$426:$F433,0)),INDEX(AO435:AO$488,MATCH($C434,$F435:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H434>$C434,INDEX(AS$426:AS433,MATCH($C434,$F$426:$F433,0)),INDEX(AS435:AS$488,MATCH($C434,$F435:$F$488,0)))","v":70263},{"$f":"IF($H434>$C434,INDEX(AT$426:AT433,MATCH($C434,$F$426:$F433,0)),INDEX(AT435:AT$488,MATCH($C434,$F435:$F$488,0)))","v":695},{"$f":"IF($H434>$C434,INDEX(AU$426:AU433,MATCH($C434,$F$426:$F433,0)),INDEX(AU435:AU$488,MATCH($C434,$F435:$F$488,0)))","v":0},{"$f":"IF($H434>$C434,INDEX(AV$426:AV433,MATCH($C434,$F$426:$F433,0)),INDEX(AV435:AV$488,MATCH($C434,$F435:$F$488,0)))","v":4},{"$f":"IF($H434>$C434,INDEX(AW$426:AW433,MATCH($C434,$F$426:$F433,0)),INDEX(AW435:AW$488,MATCH($C434,$F435:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,3.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H435)),ABS($E$426:$E$488-H435),0))","v":0},0,{"$f":"(IF(E435=0,0,IF(COUNTIF(E433:E435,E435)=1,E435&\",1\",IF(COUNTIF(E433:E435,E435)=2,E435&\",2\",IF(COUNTIF(E433:E435,E435)=3,E435&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H435>$C435,INDEX(J$426:J434,MATCH($C435,$F$426:$F434,0)),INDEX(J436:J$488,MATCH($C435,$F436:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H435>$C435,INDEX(K$426:K434,MATCH($C435,$F$426:$F434,0)),INDEX(K436:K$488,MATCH($C435,$F436:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H435>$C435,INDEX(L$426:L434,MATCH($C435,$F$426:$F434,0)),INDEX(L436:L$488,MATCH($C435,$F436:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H435>$C435,INDEX(M$426:M434,MATCH($C435,$F$426:$F434,0)),INDEX(M436:M$488,MATCH($C435,$F436:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H435>$C435,INDEX(N$426:N434,MATCH($C435,$F$426:$F434,0)),INDEX(N436:N$488,MATCH($C435,$F436:$F$488,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H435,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":2.1021768234643203},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H435,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12151.311118290871},{"$f":"IF($H435>$C435,INDEX(U$426:U434,MATCH($C435,$F$426:$F434,0)),INDEX(U436:U$488,MATCH($C435,$F436:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H435>$C435,INDEX(V$426:V434,MATCH($C435,$F$426:$F434,0)),INDEX(V436:V$488,MATCH($C435,$F436:$F$488,0)))","v":0},{"$f":"IF($H435>$C435,INDEX(W$426:W434,MATCH($C435,$F$426:$F434,0)),INDEX(W436:W$488,MATCH($C435,$F436:$F$488,0)))","v":215470},{"$f":"IF($H435>$C435,INDEX(X$426:X434,MATCH($C435,$F$426:$F434,0)),INDEX(X436:X$488,MATCH($C435,$F436:$F$488,0)))","v":14.9},{"$f":"IF($H435>$C435,INDEX(Y$426:Y434,MATCH($C435,$F$426:$F434,0)),INDEX(Y436:Y$488,MATCH($C435,$F436:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H435>$C435,INDEX(AC$426:AC434,MATCH($C435,$F$426:$F434,0)),INDEX(AC436:AC$488,MATCH($C435,$F436:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H435>$C435,INDEX(AE$426:AE434,MATCH($C435,$F$426:$F434,0)),INDEX(AE436:AE$488,MATCH($C435,$F436:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O435+ROUND(X435/2,0),Brændstofpriser!$B$7:$B$65,0))*AE435/X435*0","v":0},{"$f":"IF($H435>$C435,INDEX(AG$426:AG434,MATCH($C435,$F$426:$F434,0)),INDEX(AG436:AG$488,MATCH($C435,$F436:$F$488,0)))","v":0},{"$f":"IF($H435>$C435,INDEX(AH$426:AH434,MATCH($C435,$F$426:$F434,0)),INDEX(AH436:AH$488,MATCH($C435,$F436:$F$488,0)))","v":0},null,null,{"$f":"IF($H435>$C435,INDEX(AK$426:AK434,MATCH($C435,$F$426:$F434,0)),INDEX(AK436:AK$488,MATCH($C435,$F436:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H435>$C435,INDEX(AO$426:AO434,MATCH($C435,$F$426:$F434,0)),INDEX(AO436:AO$488,MATCH($C435,$F436:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H435>$C435,INDEX(AS$426:AS434,MATCH($C435,$F$426:$F434,0)),INDEX(AS436:AS$488,MATCH($C435,$F436:$F$488,0)))","v":70263},{"$f":"IF($H435>$C435,INDEX(AT$426:AT434,MATCH($C435,$F$426:$F434,0)),INDEX(AT436:AT$488,MATCH($C435,$F436:$F$488,0)))","v":695},{"$f":"IF($H435>$C435,INDEX(AU$426:AU434,MATCH($C435,$F$426:$F434,0)),INDEX(AU436:AU$488,MATCH($C435,$F436:$F$488,0)))","v":0},{"$f":"IF($H435>$C435,INDEX(AV$426:AV434,MATCH($C435,$F$426:$F434,0)),INDEX(AV436:AV$488,MATCH($C435,$F436:$F$488,0)))","v":4},{"$f":"IF($H435>$C435,INDEX(AW$426:AW434,MATCH($C435,$F$426:$F434,0)),INDEX(AW436:AW$488,MATCH($C435,$F436:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,3.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H436)),ABS($E$426:$E$488-H436),0))","v":0},0,{"$f":"(IF(E436=0,0,IF(COUNTIF(E434:E436,E436)=1,E436&\",1\",IF(COUNTIF(E434:E436,E436)=2,E436&\",2\",IF(COUNTIF(E434:E436,E436)=3,E436&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H436>$C436,INDEX(J$426:J435,MATCH($C436,$F$426:$F435,0)),INDEX(J437:J$488,MATCH($C436,$F437:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H436>$C436,INDEX(K$426:K435,MATCH($C436,$F$426:$F435,0)),INDEX(K437:K$488,MATCH($C436,$F437:$F$488,0)))","v":"Maxus"},{"$f":"IF($H436>$C436,INDEX(L$426:L435,MATCH($C436,$F$426:$F435,0)),INDEX(L437:L$488,MATCH($C436,$F437:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H436>$C436,INDEX(M$426:M435,MATCH($C436,$F$426:$F435,0)),INDEX(M437:M$488,MATCH($C436,$F437:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H436>$C436,INDEX(N$426:N435,MATCH($C436,$F$426:$F435,0)),INDEX(N437:N$488,MATCH($C436,$F437:$F$488,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H436,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":2.1021768234643203},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H436,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12151.311118290871},{"$f":"IF($H436>$C436,INDEX(U$426:U435,MATCH($C436,$F$426:$F435,0)),INDEX(U437:U$488,MATCH($C436,$F437:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H436>$C436,INDEX(V$426:V435,MATCH($C436,$F$426:$F435,0)),INDEX(V437:V$488,MATCH($C436,$F437:$F$488,0)))","v":0},{"$f":"IF($H436>$C436,INDEX(W$426:W435,MATCH($C436,$F$426:$F435,0)),INDEX(W437:W$488,MATCH($C436,$F437:$F$488,0)))","v":215470},{"$f":"IF($H436>$C436,INDEX(X$426:X435,MATCH($C436,$F$426:$F435,0)),INDEX(X437:X$488,MATCH($C436,$F437:$F$488,0)))","v":14.9},{"$f":"IF($H436>$C436,INDEX(Y$426:Y435,MATCH($C436,$F$426:$F435,0)),INDEX(Y437:Y$488,MATCH($C436,$F437:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H436>$C436,INDEX(AC$426:AC435,MATCH($C436,$F$426:$F435,0)),INDEX(AC437:AC$488,MATCH($C436,$F437:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H436>$C436,INDEX(AE$426:AE435,MATCH($C436,$F$426:$F435,0)),INDEX(AE437:AE$488,MATCH($C436,$F437:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O436+ROUND(X436/2,0),Brændstofpriser!$B$7:$B$65,0))*AE436/X436*0","v":0},{"$f":"IF($H436>$C436,INDEX(AG$426:AG435,MATCH($C436,$F$426:$F435,0)),INDEX(AG437:AG$488,MATCH($C436,$F437:$F$488,0)))","v":0},{"$f":"IF($H436>$C436,INDEX(AH$426:AH435,MATCH($C436,$F$426:$F435,0)),INDEX(AH437:AH$488,MATCH($C436,$F437:$F$488,0)))","v":0},null,null,{"$f":"IF($H436>$C436,INDEX(AK$426:AK435,MATCH($C436,$F$426:$F435,0)),INDEX(AK437:AK$488,MATCH($C436,$F437:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H436>$C436,INDEX(AO$426:AO435,MATCH($C436,$F$426:$F435,0)),INDEX(AO437:AO$488,MATCH($C436,$F437:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H436>$C436,INDEX(AS$426:AS435,MATCH($C436,$F$426:$F435,0)),INDEX(AS437:AS$488,MATCH($C436,$F437:$F$488,0)))","v":70263},{"$f":"IF($H436>$C436,INDEX(AT$426:AT435,MATCH($C436,$F$426:$F435,0)),INDEX(AT437:AT$488,MATCH($C436,$F437:$F$488,0)))","v":695},{"$f":"IF($H436>$C436,INDEX(AU$426:AU435,MATCH($C436,$F$426:$F435,0)),INDEX(AU437:AU$488,MATCH($C436,$F437:$F$488,0)))","v":0},{"$f":"IF($H436>$C436,INDEX(AV$426:AV435,MATCH($C436,$F$426:$F435,0)),INDEX(AV437:AV$488,MATCH($C436,$F437:$F$488,0)))","v":4},{"$f":"IF($H436>$C436,INDEX(AW$426:AW435,MATCH($C436,$F$426:$F435,0)),INDEX(AW437:AW$488,MATCH($C436,$F437:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,3.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H437)),ABS($E$426:$E$488-H437),0))","v":0},0,0,0,3,3,{"$f":"IF($H437>$C437,INDEX(J$426:J436,MATCH($C437,$F$426:$F436,0)),INDEX(J438:J$488,MATCH($C437,$F438:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H437>$C437,INDEX(K$426:K436,MATCH($C437,$F$426:$F436,0)),INDEX(K438:K$488,MATCH($C437,$F438:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H437>$C437,INDEX(L$426:L436,MATCH($C437,$F$426:$F436,0)),INDEX(L438:L$488,MATCH($C437,$F438:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H437>$C437,INDEX(M$426:M436,MATCH($C437,$F$426:$F436,0)),INDEX(M438:M$488,MATCH($C437,$F438:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H437>$C437,INDEX(N$426:N436,MATCH($C437,$F$426:$F436,0)),INDEX(N438:N$488,MATCH($C437,$F438:$F$488,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H437,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":2.1021768234643203},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H437,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":12151.311118290871},{"$f":"IF($H437>$C437,INDEX(U$426:U436,MATCH($C437,$F$426:$F436,0)),INDEX(U438:U$488,MATCH($C437,$F438:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H437>$C437,INDEX(V$426:V436,MATCH($C437,$F$426:$F436,0)),INDEX(V438:V$488,MATCH($C437,$F438:$F$488,0)))","v":0},{"$f":"IF($H437>$C437,INDEX(W$426:W436,MATCH($C437,$F$426:$F436,0)),INDEX(W438:W$488,MATCH($C437,$F438:$F$488,0)))","v":215470},{"$f":"IF($H437>$C437,INDEX(X$426:X436,MATCH($C437,$F$426:$F436,0)),INDEX(X438:X$488,MATCH($C437,$F438:$F$488,0)))","v":14.9},{"$f":"IF($H437>$C437,INDEX(Y$426:Y436,MATCH($C437,$F$426:$F436,0)),INDEX(Y438:Y$488,MATCH($C437,$F438:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H437>$C437,INDEX(AC$426:AC436,MATCH($C437,$F$426:$F436,0)),INDEX(AC438:AC$488,MATCH($C437,$F438:$F$488,0)))","v":0.18},null,{"$f":"IF($H437>$C437,INDEX(AE$426:AE436,MATCH($C437,$F$426:$F436,0)),INDEX(AE438:AE$488,MATCH($C437,$F438:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O437+ROUND(X437/2,0),Brændstofpriser!$B$7:$B$65,0))*AE437/X437*0","v":0},{"$f":"IF($H437>$C437,INDEX(AG$426:AG436,MATCH($C437,$F$426:$F436,0)),INDEX(AG438:AG$488,MATCH($C437,$F438:$F$488,0)))","v":0},{"$f":"IF($H437>$C437,INDEX(AH$426:AH436,MATCH($C437,$F$426:$F436,0)),INDEX(AH438:AH$488,MATCH($C437,$F438:$F$488,0)))","v":0},null,null,{"$f":"IF($H437>$C437,INDEX(AK$426:AK436,MATCH($C437,$F$426:$F436,0)),INDEX(AK438:AK$488,MATCH($C437,$F438:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H437>$C437,INDEX(AO$426:AO436,MATCH($C437,$F$426:$F436,0)),INDEX(AO438:AO$488,MATCH($C437,$F438:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H437>$C437,INDEX(AS$426:AS436,MATCH($C437,$F$426:$F436,0)),INDEX(AS438:AS$488,MATCH($C437,$F438:$F$488,0)))","v":70263},{"$f":"IF($H437>$C437,INDEX(AT$426:AT436,MATCH($C437,$F$426:$F436,0)),INDEX(AT438:AT$488,MATCH($C437,$F438:$F$488,0)))","v":695},{"$f":"IF($H437>$C437,INDEX(AU$426:AU436,MATCH($C437,$F$426:$F436,0)),INDEX(AU438:AU$488,MATCH($C437,$F438:$F$488,0)))","v":0},{"$f":"IF($H437>$C437,INDEX(AV$426:AV436,MATCH($C437,$F$426:$F436,0)),INDEX(AV438:AV$488,MATCH($C437,$F438:$F$488,0)))","v":4},{"$f":"IF($H437>$C437,INDEX(AW$426:AW436,MATCH($C437,$F$426:$F436,0)),INDEX(AW438:AW$488,MATCH($C437,$F438:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,4.0999999999999996,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H438)),ABS($E$426:$E$488-H438),0))","v":0},0,0,0,4,4,{"$f":"IF($H438>$C438,INDEX(J$426:J437,MATCH($C438,$F$426:$F437,0)),INDEX(J439:J$488,MATCH($C438,$F439:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H438>$C438,INDEX(K$426:K437,MATCH($C438,$F$426:$F437,0)),INDEX(K439:K$488,MATCH($C438,$F439:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H438>$C438,INDEX(L$426:L437,MATCH($C438,$F$426:$F437,0)),INDEX(L439:L$488,MATCH($C438,$F439:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H438>$C438,INDEX(M$426:M437,MATCH($C438,$F$426:$F437,0)),INDEX(M439:M$488,MATCH($C438,$F439:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H438>$C438,INDEX(N$426:N437,MATCH($C438,$F$426:$F437,0)),INDEX(N439:N$488,MATCH($C438,$F439:$F$488,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H438,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.67738698960024279},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H438,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11883.982273688471},{"$f":"IF($H438>$C438,INDEX(U$426:U437,MATCH($C438,$F$426:$F437,0)),INDEX(U439:U$488,MATCH($C438,$F439:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H438>$C438,INDEX(V$426:V437,MATCH($C438,$F$426:$F437,0)),INDEX(V439:V$488,MATCH($C438,$F439:$F$488,0)))","v":0},{"$f":"IF($H438>$C438,INDEX(W$426:W437,MATCH($C438,$F$426:$F437,0)),INDEX(W439:W$488,MATCH($C438,$F439:$F$488,0)))","v":215470},{"$f":"IF($H438>$C438,INDEX(X$426:X437,MATCH($C438,$F$426:$F437,0)),INDEX(X439:X$488,MATCH($C438,$F439:$F$488,0)))","v":14.9},{"$f":"IF($H438>$C438,INDEX(Y$426:Y437,MATCH($C438,$F$426:$F437,0)),INDEX(Y439:Y$488,MATCH($C438,$F439:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H438>$C438,INDEX(AC$426:AC437,MATCH($C438,$F$426:$F437,0)),INDEX(AC439:AC$488,MATCH($C438,$F439:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H438>$C438,INDEX(AE$426:AE437,MATCH($C438,$F$426:$F437,0)),INDEX(AE439:AE$488,MATCH($C438,$F439:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O438+ROUND(X438/2,0),Brændstofpriser!$B$7:$B$65,0))*AE438/X438*0","v":0},{"$f":"IF($H438>$C438,INDEX(AG$426:AG437,MATCH($C438,$F$426:$F437,0)),INDEX(AG439:AG$488,MATCH($C438,$F439:$F$488,0)))","v":0},{"$f":"IF($H438>$C438,INDEX(AH$426:AH437,MATCH($C438,$F$426:$F437,0)),INDEX(AH439:AH$488,MATCH($C438,$F439:$F$488,0)))","v":0},null,null,{"$f":"IF($H438>$C438,INDEX(AK$426:AK437,MATCH($C438,$F$426:$F437,0)),INDEX(AK439:AK$488,MATCH($C438,$F439:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H438>$C438,INDEX(AO$426:AO437,MATCH($C438,$F$426:$F437,0)),INDEX(AO439:AO$488,MATCH($C438,$F439:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H438>$C438,INDEX(AS$426:AS437,MATCH($C438,$F$426:$F437,0)),INDEX(AS439:AS$488,MATCH($C438,$F439:$F$488,0)))","v":70263},{"$f":"IF($H438>$C438,INDEX(AT$426:AT437,MATCH($C438,$F$426:$F437,0)),INDEX(AT439:AT$488,MATCH($C438,$F439:$F$488,0)))","v":695},{"$f":"IF($H438>$C438,INDEX(AU$426:AU437,MATCH($C438,$F$426:$F437,0)),INDEX(AU439:AU$488,MATCH($C438,$F439:$F$488,0)))","v":0},{"$f":"IF($H438>$C438,INDEX(AV$426:AV437,MATCH($C438,$F$426:$F437,0)),INDEX(AV439:AV$488,MATCH($C438,$F439:$F$488,0)))","v":4},{"$f":"IF($H438>$C438,INDEX(AW$426:AW437,MATCH($C438,$F$426:$F437,0)),INDEX(AW439:AW$488,MATCH($C438,$F439:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,4.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H439)),ABS($E$426:$E$488-H439),0))","v":0},0,0,0,4,4,{"$f":"IF($H439>$C439,INDEX(J$426:J438,MATCH($C439,$F$426:$F438,0)),INDEX(J440:J$488,MATCH($C439,$F440:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H439>$C439,INDEX(K$426:K438,MATCH($C439,$F$426:$F438,0)),INDEX(K440:K$488,MATCH($C439,$F440:$F$488,0)))","v":"Maxus"},{"$f":"IF($H439>$C439,INDEX(L$426:L438,MATCH($C439,$F$426:$F438,0)),INDEX(L440:L$488,MATCH($C439,$F440:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H439>$C439,INDEX(M$426:M438,MATCH($C439,$F$426:$F438,0)),INDEX(M440:M$488,MATCH($C439,$F440:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H439>$C439,INDEX(N$426:N438,MATCH($C439,$F$426:$F438,0)),INDEX(N440:N$488,MATCH($C439,$F440:$F$488,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H439,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.67738698960024279},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H439,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11883.982273688471},{"$f":"IF($H439>$C439,INDEX(U$426:U438,MATCH($C439,$F$426:$F438,0)),INDEX(U440:U$488,MATCH($C439,$F440:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H439>$C439,INDEX(V$426:V438,MATCH($C439,$F$426:$F438,0)),INDEX(V440:V$488,MATCH($C439,$F440:$F$488,0)))","v":0},{"$f":"IF($H439>$C439,INDEX(W$426:W438,MATCH($C439,$F$426:$F438,0)),INDEX(W440:W$488,MATCH($C439,$F440:$F$488,0)))","v":215470},{"$f":"IF($H439>$C439,INDEX(X$426:X438,MATCH($C439,$F$426:$F438,0)),INDEX(X440:X$488,MATCH($C439,$F440:$F$488,0)))","v":14.9},{"$f":"IF($H439>$C439,INDEX(Y$426:Y438,MATCH($C439,$F$426:$F438,0)),INDEX(Y440:Y$488,MATCH($C439,$F440:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H439>$C439,INDEX(AC$426:AC438,MATCH($C439,$F$426:$F438,0)),INDEX(AC440:AC$488,MATCH($C439,$F440:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H439>$C439,INDEX(AE$426:AE438,MATCH($C439,$F$426:$F438,0)),INDEX(AE440:AE$488,MATCH($C439,$F440:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O439+ROUND(X439/2,0),Brændstofpriser!$B$7:$B$65,0))*AE439/X439*0","v":0},{"$f":"IF($H439>$C439,INDEX(AG$426:AG438,MATCH($C439,$F$426:$F438,0)),INDEX(AG440:AG$488,MATCH($C439,$F440:$F$488,0)))","v":0},{"$f":"IF($H439>$C439,INDEX(AH$426:AH438,MATCH($C439,$F$426:$F438,0)),INDEX(AH440:AH$488,MATCH($C439,$F440:$F$488,0)))","v":0},null,null,{"$f":"IF($H439>$C439,INDEX(AK$426:AK438,MATCH($C439,$F$426:$F438,0)),INDEX(AK440:AK$488,MATCH($C439,$F440:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H439>$C439,INDEX(AO$426:AO438,MATCH($C439,$F$426:$F438,0)),INDEX(AO440:AO$488,MATCH($C439,$F440:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H439>$C439,INDEX(AS$426:AS438,MATCH($C439,$F$426:$F438,0)),INDEX(AS440:AS$488,MATCH($C439,$F440:$F$488,0)))","v":70263},{"$f":"IF($H439>$C439,INDEX(AT$426:AT438,MATCH($C439,$F$426:$F438,0)),INDEX(AT440:AT$488,MATCH($C439,$F440:$F$488,0)))","v":695},{"$f":"IF($H439>$C439,INDEX(AU$426:AU438,MATCH($C439,$F$426:$F438,0)),INDEX(AU440:AU$488,MATCH($C439,$F440:$F$488,0)))","v":0},{"$f":"IF($H439>$C439,INDEX(AV$426:AV438,MATCH($C439,$F$426:$F438,0)),INDEX(AV440:AV$488,MATCH($C439,$F440:$F$488,0)))","v":4},{"$f":"IF($H439>$C439,INDEX(AW$426:AW438,MATCH($C439,$F$426:$F438,0)),INDEX(AW440:AW$488,MATCH($C439,$F440:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,4.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H440)),ABS($E$426:$E$488-H440),0))","v":0},0,0,0,4,4,{"$f":"IF($H440>$C440,INDEX(J$426:J439,MATCH($C440,$F$426:$F439,0)),INDEX(J441:J$488,MATCH($C440,$F441:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H440>$C440,INDEX(K$426:K439,MATCH($C440,$F$426:$F439,0)),INDEX(K441:K$488,MATCH($C440,$F441:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H440>$C440,INDEX(L$426:L439,MATCH($C440,$F$426:$F439,0)),INDEX(L441:L$488,MATCH($C440,$F441:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H440>$C440,INDEX(M$426:M439,MATCH($C440,$F$426:$F439,0)),INDEX(M441:M$488,MATCH($C440,$F441:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H440>$C440,INDEX(N$426:N439,MATCH($C440,$F$426:$F439,0)),INDEX(N441:N$488,MATCH($C440,$F441:$F$488,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H440,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.67738698960024279},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H440,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11883.982273688471},{"$f":"IF($H440>$C440,INDEX(U$426:U439,MATCH($C440,$F$426:$F439,0)),INDEX(U441:U$488,MATCH($C440,$F441:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H440>$C440,INDEX(V$426:V439,MATCH($C440,$F$426:$F439,0)),INDEX(V441:V$488,MATCH($C440,$F441:$F$488,0)))","v":0},{"$f":"IF($H440>$C440,INDEX(W$426:W439,MATCH($C440,$F$426:$F439,0)),INDEX(W441:W$488,MATCH($C440,$F441:$F$488,0)))","v":215470},{"$f":"IF($H440>$C440,INDEX(X$426:X439,MATCH($C440,$F$426:$F439,0)),INDEX(X441:X$488,MATCH($C440,$F441:$F$488,0)))","v":14.9},{"$f":"IF($H440>$C440,INDEX(Y$426:Y439,MATCH($C440,$F$426:$F439,0)),INDEX(Y441:Y$488,MATCH($C440,$F441:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H440>$C440,INDEX(AC$426:AC439,MATCH($C440,$F$426:$F439,0)),INDEX(AC441:AC$488,MATCH($C440,$F441:$F$488,0)))","v":0.18},null,{"$f":"IF($H440>$C440,INDEX(AE$426:AE439,MATCH($C440,$F$426:$F439,0)),INDEX(AE441:AE$488,MATCH($C440,$F441:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O440+ROUND(X440/2,0),Brændstofpriser!$B$7:$B$65,0))*AE440/X440*0","v":0},{"$f":"IF($H440>$C440,INDEX(AG$426:AG439,MATCH($C440,$F$426:$F439,0)),INDEX(AG441:AG$488,MATCH($C440,$F441:$F$488,0)))","v":0},{"$f":"IF($H440>$C440,INDEX(AH$426:AH439,MATCH($C440,$F$426:$F439,0)),INDEX(AH441:AH$488,MATCH($C440,$F441:$F$488,0)))","v":0},null,null,{"$f":"IF($H440>$C440,INDEX(AK$426:AK439,MATCH($C440,$F$426:$F439,0)),INDEX(AK441:AK$488,MATCH($C440,$F441:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H440>$C440,INDEX(AO$426:AO439,MATCH($C440,$F$426:$F439,0)),INDEX(AO441:AO$488,MATCH($C440,$F441:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H440>$C440,INDEX(AS$426:AS439,MATCH($C440,$F$426:$F439,0)),INDEX(AS441:AS$488,MATCH($C440,$F441:$F$488,0)))","v":70263},{"$f":"IF($H440>$C440,INDEX(AT$426:AT439,MATCH($C440,$F$426:$F439,0)),INDEX(AT441:AT$488,MATCH($C440,$F441:$F$488,0)))","v":695},{"$f":"IF($H440>$C440,INDEX(AU$426:AU439,MATCH($C440,$F$426:$F439,0)),INDEX(AU441:AU$488,MATCH($C440,$F441:$F$488,0)))","v":0},{"$f":"IF($H440>$C440,INDEX(AV$426:AV439,MATCH($C440,$F$426:$F439,0)),INDEX(AV441:AV$488,MATCH($C440,$F441:$F$488,0)))","v":4},{"$f":"IF($H440>$C440,INDEX(AW$426:AW439,MATCH($C440,$F$426:$F439,0)),INDEX(AW441:AW$488,MATCH($C440,$F441:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,5.0999999999999996,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H441)),ABS($E$426:$E$488-H441),0))","v":0},0,0,0,5,5,{"$f":"IF($H441>$C441,INDEX(J$426:J440,MATCH($C441,$F$426:$F440,0)),INDEX(J442:J$488,MATCH($C441,$F442:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H441>$C441,INDEX(K$426:K440,MATCH($C441,$F$426:$F440,0)),INDEX(K442:K$488,MATCH($C441,$F442:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H441>$C441,INDEX(L$426:L440,MATCH($C441,$F$426:$F440,0)),INDEX(L442:L$488,MATCH($C441,$F442:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H441>$C441,INDEX(M$426:M440,MATCH($C441,$F$426:$F440,0)),INDEX(M442:M$488,MATCH($C441,$F442:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H441>$C441,INDEX(N$426:N440,MATCH($C441,$F$426:$F440,0)),INDEX(N442:N$488,MATCH($C441,$F442:$F$488,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H441,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.61599433717436847},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H441,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11622.534663667329},{"$f":"IF($H441>$C441,INDEX(U$426:U440,MATCH($C441,$F$426:$F440,0)),INDEX(U442:U$488,MATCH($C441,$F442:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H441>$C441,INDEX(V$426:V440,MATCH($C441,$F$426:$F440,0)),INDEX(V442:V$488,MATCH($C441,$F442:$F$488,0)))","v":0},{"$f":"IF($H441>$C441,INDEX(W$426:W440,MATCH($C441,$F$426:$F440,0)),INDEX(W442:W$488,MATCH($C441,$F442:$F$488,0)))","v":215470},{"$f":"IF($H441>$C441,INDEX(X$426:X440,MATCH($C441,$F$426:$F440,0)),INDEX(X442:X$488,MATCH($C441,$F442:$F$488,0)))","v":14.9},{"$f":"IF($H441>$C441,INDEX(Y$426:Y440,MATCH($C441,$F$426:$F440,0)),INDEX(Y442:Y$488,MATCH($C441,$F442:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H441>$C441,INDEX(AC$426:AC440,MATCH($C441,$F$426:$F440,0)),INDEX(AC442:AC$488,MATCH($C441,$F442:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H441>$C441,INDEX(AE$426:AE440,MATCH($C441,$F$426:$F440,0)),INDEX(AE442:AE$488,MATCH($C441,$F442:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O441+ROUND(X441/2,0),Brændstofpriser!$B$7:$B$65,0))*AE441/X441*0","v":0},{"$f":"IF($H441>$C441,INDEX(AG$426:AG440,MATCH($C441,$F$426:$F440,0)),INDEX(AG442:AG$488,MATCH($C441,$F442:$F$488,0)))","v":0},{"$f":"IF($H441>$C441,INDEX(AH$426:AH440,MATCH($C441,$F$426:$F440,0)),INDEX(AH442:AH$488,MATCH($C441,$F442:$F$488,0)))","v":0},null,null,{"$f":"IF($H441>$C441,INDEX(AK$426:AK440,MATCH($C441,$F$426:$F440,0)),INDEX(AK442:AK$488,MATCH($C441,$F442:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H441>$C441,INDEX(AO$426:AO440,MATCH($C441,$F$426:$F440,0)),INDEX(AO442:AO$488,MATCH($C441,$F442:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H441>$C441,INDEX(AS$426:AS440,MATCH($C441,$F$426:$F440,0)),INDEX(AS442:AS$488,MATCH($C441,$F442:$F$488,0)))","v":70263},{"$f":"IF($H441>$C441,INDEX(AT$426:AT440,MATCH($C441,$F$426:$F440,0)),INDEX(AT442:AT$488,MATCH($C441,$F442:$F$488,0)))","v":695},{"$f":"IF($H441>$C441,INDEX(AU$426:AU440,MATCH($C441,$F$426:$F440,0)),INDEX(AU442:AU$488,MATCH($C441,$F442:$F$488,0)))","v":0},{"$f":"IF($H441>$C441,INDEX(AV$426:AV440,MATCH($C441,$F$426:$F440,0)),INDEX(AV442:AV$488,MATCH($C441,$F442:$F$488,0)))","v":4},{"$f":"IF($H441>$C441,INDEX(AW$426:AW440,MATCH($C441,$F$426:$F440,0)),INDEX(AW442:AW$488,MATCH($C441,$F442:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,5.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H442)),ABS($E$426:$E$488-H442),0))","v":0},0,0,0,5,5,{"$f":"IF($H442>$C442,INDEX(J$426:J441,MATCH($C442,$F$426:$F441,0)),INDEX(J443:J$488,MATCH($C442,$F443:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H442>$C442,INDEX(K$426:K441,MATCH($C442,$F$426:$F441,0)),INDEX(K443:K$488,MATCH($C442,$F443:$F$488,0)))","v":"Maxus"},{"$f":"IF($H442>$C442,INDEX(L$426:L441,MATCH($C442,$F$426:$F441,0)),INDEX(L443:L$488,MATCH($C442,$F443:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H442>$C442,INDEX(M$426:M441,MATCH($C442,$F$426:$F441,0)),INDEX(M443:M$488,MATCH($C442,$F443:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H442>$C442,INDEX(N$426:N441,MATCH($C442,$F$426:$F441,0)),INDEX(N443:N$488,MATCH($C442,$F443:$F$488,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H442,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.61599433717436847},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H442,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11622.534663667329},{"$f":"IF($H442>$C442,INDEX(U$426:U441,MATCH($C442,$F$426:$F441,0)),INDEX(U443:U$488,MATCH($C442,$F443:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H442>$C442,INDEX(V$426:V441,MATCH($C442,$F$426:$F441,0)),INDEX(V443:V$488,MATCH($C442,$F443:$F$488,0)))","v":0},{"$f":"IF($H442>$C442,INDEX(W$426:W441,MATCH($C442,$F$426:$F441,0)),INDEX(W443:W$488,MATCH($C442,$F443:$F$488,0)))","v":215470},{"$f":"IF($H442>$C442,INDEX(X$426:X441,MATCH($C442,$F$426:$F441,0)),INDEX(X443:X$488,MATCH($C442,$F443:$F$488,0)))","v":14.9},{"$f":"IF($H442>$C442,INDEX(Y$426:Y441,MATCH($C442,$F$426:$F441,0)),INDEX(Y443:Y$488,MATCH($C442,$F443:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H442>$C442,INDEX(AC$426:AC441,MATCH($C442,$F$426:$F441,0)),INDEX(AC443:AC$488,MATCH($C442,$F443:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H442>$C442,INDEX(AE$426:AE441,MATCH($C442,$F$426:$F441,0)),INDEX(AE443:AE$488,MATCH($C442,$F443:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O442+ROUND(X442/2,0),Brændstofpriser!$B$7:$B$65,0))*AE442/X442*0","v":0},{"$f":"IF($H442>$C442,INDEX(AG$426:AG441,MATCH($C442,$F$426:$F441,0)),INDEX(AG443:AG$488,MATCH($C442,$F443:$F$488,0)))","v":0},{"$f":"IF($H442>$C442,INDEX(AH$426:AH441,MATCH($C442,$F$426:$F441,0)),INDEX(AH443:AH$488,MATCH($C442,$F443:$F$488,0)))","v":0},null,null,{"$f":"IF($H442>$C442,INDEX(AK$426:AK441,MATCH($C442,$F$426:$F441,0)),INDEX(AK443:AK$488,MATCH($C442,$F443:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H442>$C442,INDEX(AO$426:AO441,MATCH($C442,$F$426:$F441,0)),INDEX(AO443:AO$488,MATCH($C442,$F443:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H442>$C442,INDEX(AS$426:AS441,MATCH($C442,$F$426:$F441,0)),INDEX(AS443:AS$488,MATCH($C442,$F443:$F$488,0)))","v":70263},{"$f":"IF($H442>$C442,INDEX(AT$426:AT441,MATCH($C442,$F$426:$F441,0)),INDEX(AT443:AT$488,MATCH($C442,$F443:$F$488,0)))","v":695},{"$f":"IF($H442>$C442,INDEX(AU$426:AU441,MATCH($C442,$F$426:$F441,0)),INDEX(AU443:AU$488,MATCH($C442,$F443:$F$488,0)))","v":0},{"$f":"IF($H442>$C442,INDEX(AV$426:AV441,MATCH($C442,$F$426:$F441,0)),INDEX(AV443:AV$488,MATCH($C442,$F443:$F$488,0)))","v":4},{"$f":"IF($H442>$C442,INDEX(AW$426:AW441,MATCH($C442,$F$426:$F441,0)),INDEX(AW443:AW$488,MATCH($C442,$F443:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,5.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H443)),ABS($E$426:$E$488-H443),0))","v":0},0,0,0,5,5,{"$f":"IF($H443>$C443,INDEX(J$426:J442,MATCH($C443,$F$426:$F442,0)),INDEX(J444:J$488,MATCH($C443,$F444:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H443>$C443,INDEX(K$426:K442,MATCH($C443,$F$426:$F442,0)),INDEX(K444:K$488,MATCH($C443,$F444:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H443>$C443,INDEX(L$426:L442,MATCH($C443,$F$426:$F442,0)),INDEX(L444:L$488,MATCH($C443,$F444:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H443>$C443,INDEX(M$426:M442,MATCH($C443,$F$426:$F442,0)),INDEX(M444:M$488,MATCH($C443,$F444:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H443>$C443,INDEX(N$426:N442,MATCH($C443,$F$426:$F442,0)),INDEX(N444:N$488,MATCH($C443,$F444:$F$488,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H443,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.61599433717436847},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H443,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11622.534663667329},{"$f":"IF($H443>$C443,INDEX(U$426:U442,MATCH($C443,$F$426:$F442,0)),INDEX(U444:U$488,MATCH($C443,$F444:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H443>$C443,INDEX(V$426:V442,MATCH($C443,$F$426:$F442,0)),INDEX(V444:V$488,MATCH($C443,$F444:$F$488,0)))","v":0},{"$f":"IF($H443>$C443,INDEX(W$426:W442,MATCH($C443,$F$426:$F442,0)),INDEX(W444:W$488,MATCH($C443,$F444:$F$488,0)))","v":215470},{"$f":"IF($H443>$C443,INDEX(X$426:X442,MATCH($C443,$F$426:$F442,0)),INDEX(X444:X$488,MATCH($C443,$F444:$F$488,0)))","v":14.9},{"$f":"IF($H443>$C443,INDEX(Y$426:Y442,MATCH($C443,$F$426:$F442,0)),INDEX(Y444:Y$488,MATCH($C443,$F444:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H443>$C443,INDEX(AC$426:AC442,MATCH($C443,$F$426:$F442,0)),INDEX(AC444:AC$488,MATCH($C443,$F444:$F$488,0)))","v":0.18},null,{"$f":"IF($H443>$C443,INDEX(AE$426:AE442,MATCH($C443,$F$426:$F442,0)),INDEX(AE444:AE$488,MATCH($C443,$F444:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O443+ROUND(X443/2,0),Brændstofpriser!$B$7:$B$65,0))*AE443/X443*0","v":0},{"$f":"IF($H443>$C443,INDEX(AG$426:AG442,MATCH($C443,$F$426:$F442,0)),INDEX(AG444:AG$488,MATCH($C443,$F444:$F$488,0)))","v":0},{"$f":"IF($H443>$C443,INDEX(AH$426:AH442,MATCH($C443,$F$426:$F442,0)),INDEX(AH444:AH$488,MATCH($C443,$F444:$F$488,0)))","v":0},null,null,{"$f":"IF($H443>$C443,INDEX(AK$426:AK442,MATCH($C443,$F$426:$F442,0)),INDEX(AK444:AK$488,MATCH($C443,$F444:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H443>$C443,INDEX(AO$426:AO442,MATCH($C443,$F$426:$F442,0)),INDEX(AO444:AO$488,MATCH($C443,$F444:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H443>$C443,INDEX(AS$426:AS442,MATCH($C443,$F$426:$F442,0)),INDEX(AS444:AS$488,MATCH($C443,$F444:$F$488,0)))","v":70263},{"$f":"IF($H443>$C443,INDEX(AT$426:AT442,MATCH($C443,$F$426:$F442,0)),INDEX(AT444:AT$488,MATCH($C443,$F444:$F$488,0)))","v":695},{"$f":"IF($H443>$C443,INDEX(AU$426:AU442,MATCH($C443,$F$426:$F442,0)),INDEX(AU444:AU$488,MATCH($C443,$F444:$F$488,0)))","v":0},{"$f":"IF($H443>$C443,INDEX(AV$426:AV442,MATCH($C443,$F$426:$F442,0)),INDEX(AV444:AV$488,MATCH($C443,$F444:$F$488,0)))","v":4},{"$f":"IF($H443>$C443,INDEX(AW$426:AW442,MATCH($C443,$F$426:$F442,0)),INDEX(AW444:AW$488,MATCH($C443,$F444:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,6.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H444)),ABS($E$426:$E$488-H444),0))","v":0},0,0,0,6,6,{"$f":"IF($H444>$C444,INDEX(J$426:J443,MATCH($C444,$F$426:$F443,0)),INDEX(J445:J$488,MATCH($C444,$F445:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H444>$C444,INDEX(K$426:K443,MATCH($C444,$F$426:$F443,0)),INDEX(K445:K$488,MATCH($C444,$F445:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H444>$C444,INDEX(L$426:L443,MATCH($C444,$F$426:$F443,0)),INDEX(L445:L$488,MATCH($C444,$F445:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H444>$C444,INDEX(M$426:M443,MATCH($C444,$F$426:$F443,0)),INDEX(M445:M$488,MATCH($C444,$F445:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H444>$C444,INDEX(N$426:N443,MATCH($C444,$F$426:$F443,0)),INDEX(N445:N$488,MATCH($C444,$F445:$F$488,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H444,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":1.5799906072482639},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H444,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11366.838901066647},{"$f":"IF($H444>$C444,INDEX(U$426:U443,MATCH($C444,$F$426:$F443,0)),INDEX(U445:U$488,MATCH($C444,$F445:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H444>$C444,INDEX(V$426:V443,MATCH($C444,$F$426:$F443,0)),INDEX(V445:V$488,MATCH($C444,$F445:$F$488,0)))","v":0},{"$f":"IF($H444>$C444,INDEX(W$426:W443,MATCH($C444,$F$426:$F443,0)),INDEX(W445:W$488,MATCH($C444,$F445:$F$488,0)))","v":215470},{"$f":"IF($H444>$C444,INDEX(X$426:X443,MATCH($C444,$F$426:$F443,0)),INDEX(X445:X$488,MATCH($C444,$F445:$F$488,0)))","v":14.9},{"$f":"IF($H444>$C444,INDEX(Y$426:Y443,MATCH($C444,$F$426:$F443,0)),INDEX(Y445:Y$488,MATCH($C444,$F445:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H444>$C444,INDEX(AC$426:AC443,MATCH($C444,$F$426:$F443,0)),INDEX(AC445:AC$488,MATCH($C444,$F445:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H444>$C444,INDEX(AE$426:AE443,MATCH($C444,$F$426:$F443,0)),INDEX(AE445:AE$488,MATCH($C444,$F445:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O444+ROUND(X444/2,0),Brændstofpriser!$B$7:$B$65,0))*AE444/X444*0","v":0},{"$f":"IF($H444>$C444,INDEX(AG$426:AG443,MATCH($C444,$F$426:$F443,0)),INDEX(AG445:AG$488,MATCH($C444,$F445:$F$488,0)))","v":0},{"$f":"IF($H444>$C444,INDEX(AH$426:AH443,MATCH($C444,$F$426:$F443,0)),INDEX(AH445:AH$488,MATCH($C444,$F445:$F$488,0)))","v":0},null,null,{"$f":"IF($H444>$C444,INDEX(AK$426:AK443,MATCH($C444,$F$426:$F443,0)),INDEX(AK445:AK$488,MATCH($C444,$F445:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H444>$C444,INDEX(AO$426:AO443,MATCH($C444,$F$426:$F443,0)),INDEX(AO445:AO$488,MATCH($C444,$F445:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H444>$C444,INDEX(AS$426:AS443,MATCH($C444,$F$426:$F443,0)),INDEX(AS445:AS$488,MATCH($C444,$F445:$F$488,0)))","v":70263},{"$f":"IF($H444>$C444,INDEX(AT$426:AT443,MATCH($C444,$F$426:$F443,0)),INDEX(AT445:AT$488,MATCH($C444,$F445:$F$488,0)))","v":695},{"$f":"IF($H444>$C444,INDEX(AU$426:AU443,MATCH($C444,$F$426:$F443,0)),INDEX(AU445:AU$488,MATCH($C444,$F445:$F$488,0)))","v":0},{"$f":"IF($H444>$C444,INDEX(AV$426:AV443,MATCH($C444,$F$426:$F443,0)),INDEX(AV445:AV$488,MATCH($C444,$F445:$F$488,0)))","v":4},{"$f":"IF($H444>$C444,INDEX(AW$426:AW443,MATCH($C444,$F$426:$F443,0)),INDEX(AW445:AW$488,MATCH($C444,$F445:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,6.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H445)),ABS($E$426:$E$488-H445),0))","v":0},0,0,0,6,6,{"$f":"IF($H445>$C445,INDEX(J$426:J444,MATCH($C445,$F$426:$F444,0)),INDEX(J446:J$488,MATCH($C445,$F446:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H445>$C445,INDEX(K$426:K444,MATCH($C445,$F$426:$F444,0)),INDEX(K446:K$488,MATCH($C445,$F446:$F$488,0)))","v":"Maxus"},{"$f":"IF($H445>$C445,INDEX(L$426:L444,MATCH($C445,$F$426:$F444,0)),INDEX(L446:L$488,MATCH($C445,$F446:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H445>$C445,INDEX(M$426:M444,MATCH($C445,$F$426:$F444,0)),INDEX(M446:M$488,MATCH($C445,$F446:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H445>$C445,INDEX(N$426:N444,MATCH($C445,$F$426:$F444,0)),INDEX(N446:N$488,MATCH($C445,$F446:$F$488,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H445,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":1.5799906072482639},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H445,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11366.838901066647},{"$f":"IF($H445>$C445,INDEX(U$426:U444,MATCH($C445,$F$426:$F444,0)),INDEX(U446:U$488,MATCH($C445,$F446:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H445>$C445,INDEX(V$426:V444,MATCH($C445,$F$426:$F444,0)),INDEX(V446:V$488,MATCH($C445,$F446:$F$488,0)))","v":0},{"$f":"IF($H445>$C445,INDEX(W$426:W444,MATCH($C445,$F$426:$F444,0)),INDEX(W446:W$488,MATCH($C445,$F446:$F$488,0)))","v":215470},{"$f":"IF($H445>$C445,INDEX(X$426:X444,MATCH($C445,$F$426:$F444,0)),INDEX(X446:X$488,MATCH($C445,$F446:$F$488,0)))","v":14.9},{"$f":"IF($H445>$C445,INDEX(Y$426:Y444,MATCH($C445,$F$426:$F444,0)),INDEX(Y446:Y$488,MATCH($C445,$F446:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H445>$C445,INDEX(AC$426:AC444,MATCH($C445,$F$426:$F444,0)),INDEX(AC446:AC$488,MATCH($C445,$F446:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H445>$C445,INDEX(AE$426:AE444,MATCH($C445,$F$426:$F444,0)),INDEX(AE446:AE$488,MATCH($C445,$F446:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O445+ROUND(X445/2,0),Brændstofpriser!$B$7:$B$65,0))*AE445/X445*0","v":0},{"$f":"IF($H445>$C445,INDEX(AG$426:AG444,MATCH($C445,$F$426:$F444,0)),INDEX(AG446:AG$488,MATCH($C445,$F446:$F$488,0)))","v":0},{"$f":"IF($H445>$C445,INDEX(AH$426:AH444,MATCH($C445,$F$426:$F444,0)),INDEX(AH446:AH$488,MATCH($C445,$F446:$F$488,0)))","v":0},null,null,{"$f":"IF($H445>$C445,INDEX(AK$426:AK444,MATCH($C445,$F$426:$F444,0)),INDEX(AK446:AK$488,MATCH($C445,$F446:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H445>$C445,INDEX(AO$426:AO444,MATCH($C445,$F$426:$F444,0)),INDEX(AO446:AO$488,MATCH($C445,$F446:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H445>$C445,INDEX(AS$426:AS444,MATCH($C445,$F$426:$F444,0)),INDEX(AS446:AS$488,MATCH($C445,$F446:$F$488,0)))","v":70263},{"$f":"IF($H445>$C445,INDEX(AT$426:AT444,MATCH($C445,$F$426:$F444,0)),INDEX(AT446:AT$488,MATCH($C445,$F446:$F$488,0)))","v":695},{"$f":"IF($H445>$C445,INDEX(AU$426:AU444,MATCH($C445,$F$426:$F444,0)),INDEX(AU446:AU$488,MATCH($C445,$F446:$F$488,0)))","v":0},{"$f":"IF($H445>$C445,INDEX(AV$426:AV444,MATCH($C445,$F$426:$F444,0)),INDEX(AV446:AV$488,MATCH($C445,$F446:$F$488,0)))","v":4},{"$f":"IF($H445>$C445,INDEX(AW$426:AW444,MATCH($C445,$F$426:$F444,0)),INDEX(AW446:AW$488,MATCH($C445,$F446:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,6.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H446)),ABS($E$426:$E$488-H446),0))","v":0},0,0,0,6,6,{"$f":"IF($H446>$C446,INDEX(J$426:J445,MATCH($C446,$F$426:$F445,0)),INDEX(J447:J$488,MATCH($C446,$F447:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H446>$C446,INDEX(K$426:K445,MATCH($C446,$F$426:$F445,0)),INDEX(K447:K$488,MATCH($C446,$F447:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H446>$C446,INDEX(L$426:L445,MATCH($C446,$F$426:$F445,0)),INDEX(L447:L$488,MATCH($C446,$F447:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H446>$C446,INDEX(M$426:M445,MATCH($C446,$F$426:$F445,0)),INDEX(M447:M$488,MATCH($C446,$F447:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H446>$C446,INDEX(N$426:N445,MATCH($C446,$F$426:$F445,0)),INDEX(N447:N$488,MATCH($C446,$F447:$F$488,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H446,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":1.5799906072482639},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H446,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11366.838901066647},{"$f":"IF($H446>$C446,INDEX(U$426:U445,MATCH($C446,$F$426:$F445,0)),INDEX(U447:U$488,MATCH($C446,$F447:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H446>$C446,INDEX(V$426:V445,MATCH($C446,$F$426:$F445,0)),INDEX(V447:V$488,MATCH($C446,$F447:$F$488,0)))","v":0},{"$f":"IF($H446>$C446,INDEX(W$426:W445,MATCH($C446,$F$426:$F445,0)),INDEX(W447:W$488,MATCH($C446,$F447:$F$488,0)))","v":215470},{"$f":"IF($H446>$C446,INDEX(X$426:X445,MATCH($C446,$F$426:$F445,0)),INDEX(X447:X$488,MATCH($C446,$F447:$F$488,0)))","v":14.9},{"$f":"IF($H446>$C446,INDEX(Y$426:Y445,MATCH($C446,$F$426:$F445,0)),INDEX(Y447:Y$488,MATCH($C446,$F447:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H446>$C446,INDEX(AC$426:AC445,MATCH($C446,$F$426:$F445,0)),INDEX(AC447:AC$488,MATCH($C446,$F447:$F$488,0)))","v":0.18},null,{"$f":"IF($H446>$C446,INDEX(AE$426:AE445,MATCH($C446,$F$426:$F445,0)),INDEX(AE447:AE$488,MATCH($C446,$F447:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O446+ROUND(X446/2,0),Brændstofpriser!$B$7:$B$65,0))*AE446/X446*0","v":0},{"$f":"IF($H446>$C446,INDEX(AG$426:AG445,MATCH($C446,$F$426:$F445,0)),INDEX(AG447:AG$488,MATCH($C446,$F447:$F$488,0)))","v":0},{"$f":"IF($H446>$C446,INDEX(AH$426:AH445,MATCH($C446,$F$426:$F445,0)),INDEX(AH447:AH$488,MATCH($C446,$F447:$F$488,0)))","v":0},null,null,{"$f":"IF($H446>$C446,INDEX(AK$426:AK445,MATCH($C446,$F$426:$F445,0)),INDEX(AK447:AK$488,MATCH($C446,$F447:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H446>$C446,INDEX(AO$426:AO445,MATCH($C446,$F$426:$F445,0)),INDEX(AO447:AO$488,MATCH($C446,$F447:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H446>$C446,INDEX(AS$426:AS445,MATCH($C446,$F$426:$F445,0)),INDEX(AS447:AS$488,MATCH($C446,$F447:$F$488,0)))","v":70263},{"$f":"IF($H446>$C446,INDEX(AT$426:AT445,MATCH($C446,$F$426:$F445,0)),INDEX(AT447:AT$488,MATCH($C446,$F447:$F$488,0)))","v":695},{"$f":"IF($H446>$C446,INDEX(AU$426:AU445,MATCH($C446,$F$426:$F445,0)),INDEX(AU447:AU$488,MATCH($C446,$F447:$F$488,0)))","v":0},{"$f":"IF($H446>$C446,INDEX(AV$426:AV445,MATCH($C446,$F$426:$F445,0)),INDEX(AV447:AV$488,MATCH($C446,$F447:$F$488,0)))","v":4},{"$f":"IF($H446>$C446,INDEX(AW$426:AW445,MATCH($C446,$F$426:$F445,0)),INDEX(AW447:AW$488,MATCH($C446,$F447:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,7.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H447)),ABS($E$426:$E$488-H447),0))","v":0},0,0,0,7,7,{"$f":"IF($H447>$C447,INDEX(J$426:J446,MATCH($C447,$F$426:$F446,0)),INDEX(J448:J$488,MATCH($C447,$F448:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H447>$C447,INDEX(K$426:K446,MATCH($C447,$F$426:$F446,0)),INDEX(K448:K$488,MATCH($C447,$F448:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H447>$C447,INDEX(L$426:L446,MATCH($C447,$F$426:$F446,0)),INDEX(L448:L$488,MATCH($C447,$F448:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H447>$C447,INDEX(M$426:M446,MATCH($C447,$F$426:$F446,0)),INDEX(M448:M$488,MATCH($C447,$F448:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H447>$C447,INDEX(N$426:N446,MATCH($C447,$F$426:$F446,0)),INDEX(N448:N$488,MATCH($C447,$F448:$F$488,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H447,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.36685335869302488},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H447,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11116.768445243179},{"$f":"IF($H447>$C447,INDEX(U$426:U446,MATCH($C447,$F$426:$F446,0)),INDEX(U448:U$488,MATCH($C447,$F448:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H447>$C447,INDEX(V$426:V446,MATCH($C447,$F$426:$F446,0)),INDEX(V448:V$488,MATCH($C447,$F448:$F$488,0)))","v":0},{"$f":"IF($H447>$C447,INDEX(W$426:W446,MATCH($C447,$F$426:$F446,0)),INDEX(W448:W$488,MATCH($C447,$F448:$F$488,0)))","v":215470},{"$f":"IF($H447>$C447,INDEX(X$426:X446,MATCH($C447,$F$426:$F446,0)),INDEX(X448:X$488,MATCH($C447,$F448:$F$488,0)))","v":14.9},{"$f":"IF($H447>$C447,INDEX(Y$426:Y446,MATCH($C447,$F$426:$F446,0)),INDEX(Y448:Y$488,MATCH($C447,$F448:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H447>$C447,INDEX(AC$426:AC446,MATCH($C447,$F$426:$F446,0)),INDEX(AC448:AC$488,MATCH($C447,$F448:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H447>$C447,INDEX(AE$426:AE446,MATCH($C447,$F$426:$F446,0)),INDEX(AE448:AE$488,MATCH($C447,$F448:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O447+ROUND(X447/2,0),Brændstofpriser!$B$7:$B$65,0))*AE447/X447*0","v":0},{"$f":"IF($H447>$C447,INDEX(AG$426:AG446,MATCH($C447,$F$426:$F446,0)),INDEX(AG448:AG$488,MATCH($C447,$F448:$F$488,0)))","v":0},{"$f":"IF($H447>$C447,INDEX(AH$426:AH446,MATCH($C447,$F$426:$F446,0)),INDEX(AH448:AH$488,MATCH($C447,$F448:$F$488,0)))","v":0},null,null,{"$f":"IF($H447>$C447,INDEX(AK$426:AK446,MATCH($C447,$F$426:$F446,0)),INDEX(AK448:AK$488,MATCH($C447,$F448:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H447>$C447,INDEX(AO$426:AO446,MATCH($C447,$F$426:$F446,0)),INDEX(AO448:AO$488,MATCH($C447,$F448:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H447>$C447,INDEX(AS$426:AS446,MATCH($C447,$F$426:$F446,0)),INDEX(AS448:AS$488,MATCH($C447,$F448:$F$488,0)))","v":70263},{"$f":"IF($H447>$C447,INDEX(AT$426:AT446,MATCH($C447,$F$426:$F446,0)),INDEX(AT448:AT$488,MATCH($C447,$F448:$F$488,0)))","v":695},{"$f":"IF($H447>$C447,INDEX(AU$426:AU446,MATCH($C447,$F$426:$F446,0)),INDEX(AU448:AU$488,MATCH($C447,$F448:$F$488,0)))","v":0},{"$f":"IF($H447>$C447,INDEX(AV$426:AV446,MATCH($C447,$F$426:$F446,0)),INDEX(AV448:AV$488,MATCH($C447,$F448:$F$488,0)))","v":4},{"$f":"IF($H447>$C447,INDEX(AW$426:AW446,MATCH($C447,$F$426:$F446,0)),INDEX(AW448:AW$488,MATCH($C447,$F448:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,7.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H448)),ABS($E$426:$E$488-H448),0))","v":0},0,0,0,7,7,{"$f":"IF($H448>$C448,INDEX(J$426:J447,MATCH($C448,$F$426:$F447,0)),INDEX(J449:J$488,MATCH($C448,$F449:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H448>$C448,INDEX(K$426:K447,MATCH($C448,$F$426:$F447,0)),INDEX(K449:K$488,MATCH($C448,$F449:$F$488,0)))","v":"Maxus"},{"$f":"IF($H448>$C448,INDEX(L$426:L447,MATCH($C448,$F$426:$F447,0)),INDEX(L449:L$488,MATCH($C448,$F449:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H448>$C448,INDEX(M$426:M447,MATCH($C448,$F$426:$F447,0)),INDEX(M449:M$488,MATCH($C448,$F449:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H448>$C448,INDEX(N$426:N447,MATCH($C448,$F$426:$F447,0)),INDEX(N449:N$488,MATCH($C448,$F449:$F$488,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H448,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.36685335869302488},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H448,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11116.768445243179},{"$f":"IF($H448>$C448,INDEX(U$426:U447,MATCH($C448,$F$426:$F447,0)),INDEX(U449:U$488,MATCH($C448,$F449:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H448>$C448,INDEX(V$426:V447,MATCH($C448,$F$426:$F447,0)),INDEX(V449:V$488,MATCH($C448,$F449:$F$488,0)))","v":0},{"$f":"IF($H448>$C448,INDEX(W$426:W447,MATCH($C448,$F$426:$F447,0)),INDEX(W449:W$488,MATCH($C448,$F449:$F$488,0)))","v":215470},{"$f":"IF($H448>$C448,INDEX(X$426:X447,MATCH($C448,$F$426:$F447,0)),INDEX(X449:X$488,MATCH($C448,$F449:$F$488,0)))","v":14.9},{"$f":"IF($H448>$C448,INDEX(Y$426:Y447,MATCH($C448,$F$426:$F447,0)),INDEX(Y449:Y$488,MATCH($C448,$F449:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H448>$C448,INDEX(AC$426:AC447,MATCH($C448,$F$426:$F447,0)),INDEX(AC449:AC$488,MATCH($C448,$F449:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H448>$C448,INDEX(AE$426:AE447,MATCH($C448,$F$426:$F447,0)),INDEX(AE449:AE$488,MATCH($C448,$F449:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O448+ROUND(X448/2,0),Brændstofpriser!$B$7:$B$65,0))*AE448/X448*0","v":0},{"$f":"IF($H448>$C448,INDEX(AG$426:AG447,MATCH($C448,$F$426:$F447,0)),INDEX(AG449:AG$488,MATCH($C448,$F449:$F$488,0)))","v":0},{"$f":"IF($H448>$C448,INDEX(AH$426:AH447,MATCH($C448,$F$426:$F447,0)),INDEX(AH449:AH$488,MATCH($C448,$F449:$F$488,0)))","v":0},null,null,{"$f":"IF($H448>$C448,INDEX(AK$426:AK447,MATCH($C448,$F$426:$F447,0)),INDEX(AK449:AK$488,MATCH($C448,$F449:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H448>$C448,INDEX(AO$426:AO447,MATCH($C448,$F$426:$F447,0)),INDEX(AO449:AO$488,MATCH($C448,$F449:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H448>$C448,INDEX(AS$426:AS447,MATCH($C448,$F$426:$F447,0)),INDEX(AS449:AS$488,MATCH($C448,$F449:$F$488,0)))","v":70263},{"$f":"IF($H448>$C448,INDEX(AT$426:AT447,MATCH($C448,$F$426:$F447,0)),INDEX(AT449:AT$488,MATCH($C448,$F449:$F$488,0)))","v":695},{"$f":"IF($H448>$C448,INDEX(AU$426:AU447,MATCH($C448,$F$426:$F447,0)),INDEX(AU449:AU$488,MATCH($C448,$F449:$F$488,0)))","v":0},{"$f":"IF($H448>$C448,INDEX(AV$426:AV447,MATCH($C448,$F$426:$F447,0)),INDEX(AV449:AV$488,MATCH($C448,$F449:$F$488,0)))","v":4},{"$f":"IF($H448>$C448,INDEX(AW$426:AW447,MATCH($C448,$F$426:$F447,0)),INDEX(AW449:AW$488,MATCH($C448,$F449:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,7.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H449)),ABS($E$426:$E$488-H449),0))","v":0},0,0,0,7,7,{"$f":"IF($H449>$C449,INDEX(J$426:J448,MATCH($C449,$F$426:$F448,0)),INDEX(J450:J$488,MATCH($C449,$F450:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H449>$C449,INDEX(K$426:K448,MATCH($C449,$F$426:$F448,0)),INDEX(K450:K$488,MATCH($C449,$F450:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H449>$C449,INDEX(L$426:L448,MATCH($C449,$F$426:$F448,0)),INDEX(L450:L$488,MATCH($C449,$F450:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H449>$C449,INDEX(M$426:M448,MATCH($C449,$F$426:$F448,0)),INDEX(M450:M$488,MATCH($C449,$F450:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H449>$C449,INDEX(N$426:N448,MATCH($C449,$F$426:$F448,0)),INDEX(N450:N$488,MATCH($C449,$F450:$F$488,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H449,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.36685335869302488},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H449,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":11116.768445243179},{"$f":"IF($H449>$C449,INDEX(U$426:U448,MATCH($C449,$F$426:$F448,0)),INDEX(U450:U$488,MATCH($C449,$F450:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H449>$C449,INDEX(V$426:V448,MATCH($C449,$F$426:$F448,0)),INDEX(V450:V$488,MATCH($C449,$F450:$F$488,0)))","v":0},{"$f":"IF($H449>$C449,INDEX(W$426:W448,MATCH($C449,$F$426:$F448,0)),INDEX(W450:W$488,MATCH($C449,$F450:$F$488,0)))","v":215470},{"$f":"IF($H449>$C449,INDEX(X$426:X448,MATCH($C449,$F$426:$F448,0)),INDEX(X450:X$488,MATCH($C449,$F450:$F$488,0)))","v":14.9},{"$f":"IF($H449>$C449,INDEX(Y$426:Y448,MATCH($C449,$F$426:$F448,0)),INDEX(Y450:Y$488,MATCH($C449,$F450:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H449>$C449,INDEX(AC$426:AC448,MATCH($C449,$F$426:$F448,0)),INDEX(AC450:AC$488,MATCH($C449,$F450:$F$488,0)))","v":0.18},null,{"$f":"IF($H449>$C449,INDEX(AE$426:AE448,MATCH($C449,$F$426:$F448,0)),INDEX(AE450:AE$488,MATCH($C449,$F450:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O449+ROUND(X449/2,0),Brændstofpriser!$B$7:$B$65,0))*AE449/X449*0","v":0},{"$f":"IF($H449>$C449,INDEX(AG$426:AG448,MATCH($C449,$F$426:$F448,0)),INDEX(AG450:AG$488,MATCH($C449,$F450:$F$488,0)))","v":0},{"$f":"IF($H449>$C449,INDEX(AH$426:AH448,MATCH($C449,$F$426:$F448,0)),INDEX(AH450:AH$488,MATCH($C449,$F450:$F$488,0)))","v":0},null,null,{"$f":"IF($H449>$C449,INDEX(AK$426:AK448,MATCH($C449,$F$426:$F448,0)),INDEX(AK450:AK$488,MATCH($C449,$F450:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H449>$C449,INDEX(AO$426:AO448,MATCH($C449,$F$426:$F448,0)),INDEX(AO450:AO$488,MATCH($C449,$F450:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H449>$C449,INDEX(AS$426:AS448,MATCH($C449,$F$426:$F448,0)),INDEX(AS450:AS$488,MATCH($C449,$F450:$F$488,0)))","v":70263},{"$f":"IF($H449>$C449,INDEX(AT$426:AT448,MATCH($C449,$F$426:$F448,0)),INDEX(AT450:AT$488,MATCH($C449,$F450:$F$488,0)))","v":695},{"$f":"IF($H449>$C449,INDEX(AU$426:AU448,MATCH($C449,$F$426:$F448,0)),INDEX(AU450:AU$488,MATCH($C449,$F450:$F$488,0)))","v":0},{"$f":"IF($H449>$C449,INDEX(AV$426:AV448,MATCH($C449,$F$426:$F448,0)),INDEX(AV450:AV$488,MATCH($C449,$F450:$F$488,0)))","v":4},{"$f":"IF($H449>$C449,INDEX(AW$426:AW448,MATCH($C449,$F$426:$F448,0)),INDEX(AW450:AW$488,MATCH($C449,$F450:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,8.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H450)),ABS($E$426:$E$488-H450),0))","v":0},0,0,0,8,8,{"$f":"IF($H450>$C450,INDEX(J$426:J449,MATCH($C450,$F$426:$F449,0)),INDEX(J451:J$488,MATCH($C450,$F451:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H450>$C450,INDEX(K$426:K449,MATCH($C450,$F$426:$F449,0)),INDEX(K451:K$488,MATCH($C450,$F451:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H450>$C450,INDEX(L$426:L449,MATCH($C450,$F$426:$F449,0)),INDEX(L451:L$488,MATCH($C450,$F451:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H450>$C450,INDEX(M$426:M449,MATCH($C450,$F$426:$F449,0)),INDEX(M451:M$488,MATCH($C450,$F451:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H450>$C450,INDEX(N$426:N449,MATCH($C450,$F$426:$F449,0)),INDEX(N451:N$488,MATCH($C450,$F451:$F$488,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H450,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.5109933783540479},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H450,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10872.199539447827},{"$f":"IF($H450>$C450,INDEX(U$426:U449,MATCH($C450,$F$426:$F449,0)),INDEX(U451:U$488,MATCH($C450,$F451:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H450>$C450,INDEX(V$426:V449,MATCH($C450,$F$426:$F449,0)),INDEX(V451:V$488,MATCH($C450,$F451:$F$488,0)))","v":0},{"$f":"IF($H450>$C450,INDEX(W$426:W449,MATCH($C450,$F$426:$F449,0)),INDEX(W451:W$488,MATCH($C450,$F451:$F$488,0)))","v":215470},{"$f":"IF($H450>$C450,INDEX(X$426:X449,MATCH($C450,$F$426:$F449,0)),INDEX(X451:X$488,MATCH($C450,$F451:$F$488,0)))","v":14.9},{"$f":"IF($H450>$C450,INDEX(Y$426:Y449,MATCH($C450,$F$426:$F449,0)),INDEX(Y451:Y$488,MATCH($C450,$F451:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H450>$C450,INDEX(AC$426:AC449,MATCH($C450,$F$426:$F449,0)),INDEX(AC451:AC$488,MATCH($C450,$F451:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H450>$C450,INDEX(AE$426:AE449,MATCH($C450,$F$426:$F449,0)),INDEX(AE451:AE$488,MATCH($C450,$F451:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O450+ROUND(X450/2,0),Brændstofpriser!$B$7:$B$65,0))*AE450/X450*0","v":0},{"$f":"IF($H450>$C450,INDEX(AG$426:AG449,MATCH($C450,$F$426:$F449,0)),INDEX(AG451:AG$488,MATCH($C450,$F451:$F$488,0)))","v":0},{"$f":"IF($H450>$C450,INDEX(AH$426:AH449,MATCH($C450,$F$426:$F449,0)),INDEX(AH451:AH$488,MATCH($C450,$F451:$F$488,0)))","v":0},null,null,{"$f":"IF($H450>$C450,INDEX(AK$426:AK449,MATCH($C450,$F$426:$F449,0)),INDEX(AK451:AK$488,MATCH($C450,$F451:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H450>$C450,INDEX(AO$426:AO449,MATCH($C450,$F$426:$F449,0)),INDEX(AO451:AO$488,MATCH($C450,$F451:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H450>$C450,INDEX(AS$426:AS449,MATCH($C450,$F$426:$F449,0)),INDEX(AS451:AS$488,MATCH($C450,$F451:$F$488,0)))","v":70263},{"$f":"IF($H450>$C450,INDEX(AT$426:AT449,MATCH($C450,$F$426:$F449,0)),INDEX(AT451:AT$488,MATCH($C450,$F451:$F$488,0)))","v":695},{"$f":"IF($H450>$C450,INDEX(AU$426:AU449,MATCH($C450,$F$426:$F449,0)),INDEX(AU451:AU$488,MATCH($C450,$F451:$F$488,0)))","v":0},{"$f":"IF($H450>$C450,INDEX(AV$426:AV449,MATCH($C450,$F$426:$F449,0)),INDEX(AV451:AV$488,MATCH($C450,$F451:$F$488,0)))","v":4},{"$f":"IF($H450>$C450,INDEX(AW$426:AW449,MATCH($C450,$F$426:$F449,0)),INDEX(AW451:AW$488,MATCH($C450,$F451:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,8.1999999999999993,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H451)),ABS($E$426:$E$488-H451),0))","v":0},0,0,0,8,8,{"$f":"IF($H451>$C451,INDEX(J$426:J450,MATCH($C451,$F$426:$F450,0)),INDEX(J452:J$488,MATCH($C451,$F452:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H451>$C451,INDEX(K$426:K450,MATCH($C451,$F$426:$F450,0)),INDEX(K452:K$488,MATCH($C451,$F452:$F$488,0)))","v":"Maxus"},{"$f":"IF($H451>$C451,INDEX(L$426:L450,MATCH($C451,$F$426:$F450,0)),INDEX(L452:L$488,MATCH($C451,$F452:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H451>$C451,INDEX(M$426:M450,MATCH($C451,$F$426:$F450,0)),INDEX(M452:M$488,MATCH($C451,$F452:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H451>$C451,INDEX(N$426:N450,MATCH($C451,$F$426:$F450,0)),INDEX(N452:N$488,MATCH($C451,$F452:$F$488,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H451,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.5109933783540479},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H451,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10872.199539447827},{"$f":"IF($H451>$C451,INDEX(U$426:U450,MATCH($C451,$F$426:$F450,0)),INDEX(U452:U$488,MATCH($C451,$F452:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H451>$C451,INDEX(V$426:V450,MATCH($C451,$F$426:$F450,0)),INDEX(V452:V$488,MATCH($C451,$F452:$F$488,0)))","v":0},{"$f":"IF($H451>$C451,INDEX(W$426:W450,MATCH($C451,$F$426:$F450,0)),INDEX(W452:W$488,MATCH($C451,$F452:$F$488,0)))","v":215470},{"$f":"IF($H451>$C451,INDEX(X$426:X450,MATCH($C451,$F$426:$F450,0)),INDEX(X452:X$488,MATCH($C451,$F452:$F$488,0)))","v":14.9},{"$f":"IF($H451>$C451,INDEX(Y$426:Y450,MATCH($C451,$F$426:$F450,0)),INDEX(Y452:Y$488,MATCH($C451,$F452:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H451>$C451,INDEX(AC$426:AC450,MATCH($C451,$F$426:$F450,0)),INDEX(AC452:AC$488,MATCH($C451,$F452:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H451>$C451,INDEX(AE$426:AE450,MATCH($C451,$F$426:$F450,0)),INDEX(AE452:AE$488,MATCH($C451,$F452:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O451+ROUND(X451/2,0),Brændstofpriser!$B$7:$B$65,0))*AE451/X451*0","v":0},{"$f":"IF($H451>$C451,INDEX(AG$426:AG450,MATCH($C451,$F$426:$F450,0)),INDEX(AG452:AG$488,MATCH($C451,$F452:$F$488,0)))","v":0},{"$f":"IF($H451>$C451,INDEX(AH$426:AH450,MATCH($C451,$F$426:$F450,0)),INDEX(AH452:AH$488,MATCH($C451,$F452:$F$488,0)))","v":0},null,null,{"$f":"IF($H451>$C451,INDEX(AK$426:AK450,MATCH($C451,$F$426:$F450,0)),INDEX(AK452:AK$488,MATCH($C451,$F452:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H451>$C451,INDEX(AO$426:AO450,MATCH($C451,$F$426:$F450,0)),INDEX(AO452:AO$488,MATCH($C451,$F452:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H451>$C451,INDEX(AS$426:AS450,MATCH($C451,$F$426:$F450,0)),INDEX(AS452:AS$488,MATCH($C451,$F452:$F$488,0)))","v":70263},{"$f":"IF($H451>$C451,INDEX(AT$426:AT450,MATCH($C451,$F$426:$F450,0)),INDEX(AT452:AT$488,MATCH($C451,$F452:$F$488,0)))","v":695},{"$f":"IF($H451>$C451,INDEX(AU$426:AU450,MATCH($C451,$F$426:$F450,0)),INDEX(AU452:AU$488,MATCH($C451,$F452:$F$488,0)))","v":0},{"$f":"IF($H451>$C451,INDEX(AV$426:AV450,MATCH($C451,$F$426:$F450,0)),INDEX(AV452:AV$488,MATCH($C451,$F452:$F$488,0)))","v":4},{"$f":"IF($H451>$C451,INDEX(AW$426:AW450,MATCH($C451,$F$426:$F450,0)),INDEX(AW452:AW$488,MATCH($C451,$F452:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,8.3000000000000007,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H452)),ABS($E$426:$E$488-H452),0))","v":0},0,0,0,8,8,{"$f":"IF($H452>$C452,INDEX(J$426:J451,MATCH($C452,$F$426:$F451,0)),INDEX(J453:J$488,MATCH($C452,$F453:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H452>$C452,INDEX(K$426:K451,MATCH($C452,$F$426:$F451,0)),INDEX(K453:K$488,MATCH($C452,$F453:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H452>$C452,INDEX(L$426:L451,MATCH($C452,$F$426:$F451,0)),INDEX(L453:L$488,MATCH($C452,$F453:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H452>$C452,INDEX(M$426:M451,MATCH($C452,$F$426:$F451,0)),INDEX(M453:M$488,MATCH($C452,$F453:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H452>$C452,INDEX(N$426:N451,MATCH($C452,$F$426:$F451,0)),INDEX(N453:N$488,MATCH($C452,$F453:$F$488,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H452,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.5109933783540479},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H452,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10872.199539447827},{"$f":"IF($H452>$C452,INDEX(U$426:U451,MATCH($C452,$F$426:$F451,0)),INDEX(U453:U$488,MATCH($C452,$F453:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H452>$C452,INDEX(V$426:V451,MATCH($C452,$F$426:$F451,0)),INDEX(V453:V$488,MATCH($C452,$F453:$F$488,0)))","v":0},{"$f":"IF($H452>$C452,INDEX(W$426:W451,MATCH($C452,$F$426:$F451,0)),INDEX(W453:W$488,MATCH($C452,$F453:$F$488,0)))","v":215470},{"$f":"IF($H452>$C452,INDEX(X$426:X451,MATCH($C452,$F$426:$F451,0)),INDEX(X453:X$488,MATCH($C452,$F453:$F$488,0)))","v":14.9},{"$f":"IF($H452>$C452,INDEX(Y$426:Y451,MATCH($C452,$F$426:$F451,0)),INDEX(Y453:Y$488,MATCH($C452,$F453:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H452>$C452,INDEX(AC$426:AC451,MATCH($C452,$F$426:$F451,0)),INDEX(AC453:AC$488,MATCH($C452,$F453:$F$488,0)))","v":0.18},null,{"$f":"IF($H452>$C452,INDEX(AE$426:AE451,MATCH($C452,$F$426:$F451,0)),INDEX(AE453:AE$488,MATCH($C452,$F453:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O452+ROUND(X452/2,0),Brændstofpriser!$B$7:$B$65,0))*AE452/X452*0","v":0},{"$f":"IF($H452>$C452,INDEX(AG$426:AG451,MATCH($C452,$F$426:$F451,0)),INDEX(AG453:AG$488,MATCH($C452,$F453:$F$488,0)))","v":0},{"$f":"IF($H452>$C452,INDEX(AH$426:AH451,MATCH($C452,$F$426:$F451,0)),INDEX(AH453:AH$488,MATCH($C452,$F453:$F$488,0)))","v":0},null,null,{"$f":"IF($H452>$C452,INDEX(AK$426:AK451,MATCH($C452,$F$426:$F451,0)),INDEX(AK453:AK$488,MATCH($C452,$F453:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H452>$C452,INDEX(AO$426:AO451,MATCH($C452,$F$426:$F451,0)),INDEX(AO453:AO$488,MATCH($C452,$F453:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H452>$C452,INDEX(AS$426:AS451,MATCH($C452,$F$426:$F451,0)),INDEX(AS453:AS$488,MATCH($C452,$F453:$F$488,0)))","v":70263},{"$f":"IF($H452>$C452,INDEX(AT$426:AT451,MATCH($C452,$F$426:$F451,0)),INDEX(AT453:AT$488,MATCH($C452,$F453:$F$488,0)))","v":695},{"$f":"IF($H452>$C452,INDEX(AU$426:AU451,MATCH($C452,$F$426:$F451,0)),INDEX(AU453:AU$488,MATCH($C452,$F453:$F$488,0)))","v":0},{"$f":"IF($H452>$C452,INDEX(AV$426:AV451,MATCH($C452,$F$426:$F451,0)),INDEX(AV453:AV$488,MATCH($C452,$F453:$F$488,0)))","v":4},{"$f":"IF($H452>$C452,INDEX(AW$426:AW451,MATCH($C452,$F$426:$F451,0)),INDEX(AW453:AW$488,MATCH($C452,$F453:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,9.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H453)),ABS($E$426:$E$488-H453),0))","v":0},0,0,0,9,9,{"$f":"IF($H453>$C453,INDEX(J$426:J452,MATCH($C453,$F$426:$F452,0)),INDEX(J454:J$488,MATCH($C453,$F454:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H453>$C453,INDEX(K$426:K452,MATCH($C453,$F$426:$F452,0)),INDEX(K454:K$488,MATCH($C453,$F454:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H453>$C453,INDEX(L$426:L452,MATCH($C453,$F$426:$F452,0)),INDEX(L454:L$488,MATCH($C453,$F454:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H453>$C453,INDEX(M$426:M452,MATCH($C453,$F$426:$F452,0)),INDEX(M454:M$488,MATCH($C453,$F454:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H453>$C453,INDEX(N$426:N452,MATCH($C453,$F$426:$F452,0)),INDEX(N454:N$488,MATCH($C453,$F454:$F$488,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H453,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.94633799231261817},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H453,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10633.011149579979},{"$f":"IF($H453>$C453,INDEX(U$426:U452,MATCH($C453,$F$426:$F452,0)),INDEX(U454:U$488,MATCH($C453,$F454:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H453>$C453,INDEX(V$426:V452,MATCH($C453,$F$426:$F452,0)),INDEX(V454:V$488,MATCH($C453,$F454:$F$488,0)))","v":0},{"$f":"IF($H453>$C453,INDEX(W$426:W452,MATCH($C453,$F$426:$F452,0)),INDEX(W454:W$488,MATCH($C453,$F454:$F$488,0)))","v":215470},{"$f":"IF($H453>$C453,INDEX(X$426:X452,MATCH($C453,$F$426:$F452,0)),INDEX(X454:X$488,MATCH($C453,$F454:$F$488,0)))","v":14.9},{"$f":"IF($H453>$C453,INDEX(Y$426:Y452,MATCH($C453,$F$426:$F452,0)),INDEX(Y454:Y$488,MATCH($C453,$F454:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H453>$C453,INDEX(AC$426:AC452,MATCH($C453,$F$426:$F452,0)),INDEX(AC454:AC$488,MATCH($C453,$F454:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H453>$C453,INDEX(AE$426:AE452,MATCH($C453,$F$426:$F452,0)),INDEX(AE454:AE$488,MATCH($C453,$F454:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O453+ROUND(X453/2,0),Brændstofpriser!$B$7:$B$65,0))*AE453/X453*0","v":0},{"$f":"IF($H453>$C453,INDEX(AG$426:AG452,MATCH($C453,$F$426:$F452,0)),INDEX(AG454:AG$488,MATCH($C453,$F454:$F$488,0)))","v":0},{"$f":"IF($H453>$C453,INDEX(AH$426:AH452,MATCH($C453,$F$426:$F452,0)),INDEX(AH454:AH$488,MATCH($C453,$F454:$F$488,0)))","v":0},null,null,{"$f":"IF($H453>$C453,INDEX(AK$426:AK452,MATCH($C453,$F$426:$F452,0)),INDEX(AK454:AK$488,MATCH($C453,$F454:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H453>$C453,INDEX(AO$426:AO452,MATCH($C453,$F$426:$F452,0)),INDEX(AO454:AO$488,MATCH($C453,$F454:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H453>$C453,INDEX(AS$426:AS452,MATCH($C453,$F$426:$F452,0)),INDEX(AS454:AS$488,MATCH($C453,$F454:$F$488,0)))","v":70263},{"$f":"IF($H453>$C453,INDEX(AT$426:AT452,MATCH($C453,$F$426:$F452,0)),INDEX(AT454:AT$488,MATCH($C453,$F454:$F$488,0)))","v":695},{"$f":"IF($H453>$C453,INDEX(AU$426:AU452,MATCH($C453,$F$426:$F452,0)),INDEX(AU454:AU$488,MATCH($C453,$F454:$F$488,0)))","v":0},{"$f":"IF($H453>$C453,INDEX(AV$426:AV452,MATCH($C453,$F$426:$F452,0)),INDEX(AV454:AV$488,MATCH($C453,$F454:$F$488,0)))","v":4},{"$f":"IF($H453>$C453,INDEX(AW$426:AW452,MATCH($C453,$F$426:$F452,0)),INDEX(AW454:AW$488,MATCH($C453,$F454:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,9.1999999999999993,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H454)),ABS($E$426:$E$488-H454),0))","v":0},0,0,0,9,9,{"$f":"IF($H454>$C454,INDEX(J$426:J453,MATCH($C454,$F$426:$F453,0)),INDEX(J455:J$488,MATCH($C454,$F455:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H454>$C454,INDEX(K$426:K453,MATCH($C454,$F$426:$F453,0)),INDEX(K455:K$488,MATCH($C454,$F455:$F$488,0)))","v":"Maxus"},{"$f":"IF($H454>$C454,INDEX(L$426:L453,MATCH($C454,$F$426:$F453,0)),INDEX(L455:L$488,MATCH($C454,$F455:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H454>$C454,INDEX(M$426:M453,MATCH($C454,$F$426:$F453,0)),INDEX(M455:M$488,MATCH($C454,$F455:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H454>$C454,INDEX(N$426:N453,MATCH($C454,$F$426:$F453,0)),INDEX(N455:N$488,MATCH($C454,$F455:$F$488,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H454,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.94633799231261817},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H454,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10633.011149579979},{"$f":"IF($H454>$C454,INDEX(U$426:U453,MATCH($C454,$F$426:$F453,0)),INDEX(U455:U$488,MATCH($C454,$F455:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H454>$C454,INDEX(V$426:V453,MATCH($C454,$F$426:$F453,0)),INDEX(V455:V$488,MATCH($C454,$F455:$F$488,0)))","v":0},{"$f":"IF($H454>$C454,INDEX(W$426:W453,MATCH($C454,$F$426:$F453,0)),INDEX(W455:W$488,MATCH($C454,$F455:$F$488,0)))","v":215470},{"$f":"IF($H454>$C454,INDEX(X$426:X453,MATCH($C454,$F$426:$F453,0)),INDEX(X455:X$488,MATCH($C454,$F455:$F$488,0)))","v":14.9},{"$f":"IF($H454>$C454,INDEX(Y$426:Y453,MATCH($C454,$F$426:$F453,0)),INDEX(Y455:Y$488,MATCH($C454,$F455:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H454>$C454,INDEX(AC$426:AC453,MATCH($C454,$F$426:$F453,0)),INDEX(AC455:AC$488,MATCH($C454,$F455:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H454>$C454,INDEX(AE$426:AE453,MATCH($C454,$F$426:$F453,0)),INDEX(AE455:AE$488,MATCH($C454,$F455:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O454+ROUND(X454/2,0),Brændstofpriser!$B$7:$B$65,0))*AE454/X454*0","v":0},{"$f":"IF($H454>$C454,INDEX(AG$426:AG453,MATCH($C454,$F$426:$F453,0)),INDEX(AG455:AG$488,MATCH($C454,$F455:$F$488,0)))","v":0},{"$f":"IF($H454>$C454,INDEX(AH$426:AH453,MATCH($C454,$F$426:$F453,0)),INDEX(AH455:AH$488,MATCH($C454,$F455:$F$488,0)))","v":0},null,null,{"$f":"IF($H454>$C454,INDEX(AK$426:AK453,MATCH($C454,$F$426:$F453,0)),INDEX(AK455:AK$488,MATCH($C454,$F455:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H454>$C454,INDEX(AO$426:AO453,MATCH($C454,$F$426:$F453,0)),INDEX(AO455:AO$488,MATCH($C454,$F455:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H454>$C454,INDEX(AS$426:AS453,MATCH($C454,$F$426:$F453,0)),INDEX(AS455:AS$488,MATCH($C454,$F455:$F$488,0)))","v":70263},{"$f":"IF($H454>$C454,INDEX(AT$426:AT453,MATCH($C454,$F$426:$F453,0)),INDEX(AT455:AT$488,MATCH($C454,$F455:$F$488,0)))","v":695},{"$f":"IF($H454>$C454,INDEX(AU$426:AU453,MATCH($C454,$F$426:$F453,0)),INDEX(AU455:AU$488,MATCH($C454,$F455:$F$488,0)))","v":0},{"$f":"IF($H454>$C454,INDEX(AV$426:AV453,MATCH($C454,$F$426:$F453,0)),INDEX(AV455:AV$488,MATCH($C454,$F455:$F$488,0)))","v":4},{"$f":"IF($H454>$C454,INDEX(AW$426:AW453,MATCH($C454,$F$426:$F453,0)),INDEX(AW455:AW$488,MATCH($C454,$F455:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,9.3000000000000007,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H455)),ABS($E$426:$E$488-H455),0))","v":0},0,0,0,9,9,{"$f":"IF($H455>$C455,INDEX(J$426:J454,MATCH($C455,$F$426:$F454,0)),INDEX(J456:J$488,MATCH($C455,$F456:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H455>$C455,INDEX(K$426:K454,MATCH($C455,$F$426:$F454,0)),INDEX(K456:K$488,MATCH($C455,$F456:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H455>$C455,INDEX(L$426:L454,MATCH($C455,$F$426:$F454,0)),INDEX(L456:L$488,MATCH($C455,$F456:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H455>$C455,INDEX(M$426:M454,MATCH($C455,$F$426:$F454,0)),INDEX(M456:M$488,MATCH($C455,$F456:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H455>$C455,INDEX(N$426:N454,MATCH($C455,$F$426:$F454,0)),INDEX(N456:N$488,MATCH($C455,$F456:$F$488,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H455,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0.94633799231261817},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H455,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10633.011149579979},{"$f":"IF($H455>$C455,INDEX(U$426:U454,MATCH($C455,$F$426:$F454,0)),INDEX(U456:U$488,MATCH($C455,$F456:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H455>$C455,INDEX(V$426:V454,MATCH($C455,$F$426:$F454,0)),INDEX(V456:V$488,MATCH($C455,$F456:$F$488,0)))","v":0},{"$f":"IF($H455>$C455,INDEX(W$426:W454,MATCH($C455,$F$426:$F454,0)),INDEX(W456:W$488,MATCH($C455,$F456:$F$488,0)))","v":215470},{"$f":"IF($H455>$C455,INDEX(X$426:X454,MATCH($C455,$F$426:$F454,0)),INDEX(X456:X$488,MATCH($C455,$F456:$F$488,0)))","v":14.9},{"$f":"IF($H455>$C455,INDEX(Y$426:Y454,MATCH($C455,$F$426:$F454,0)),INDEX(Y456:Y$488,MATCH($C455,$F456:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H455>$C455,INDEX(AC$426:AC454,MATCH($C455,$F$426:$F454,0)),INDEX(AC456:AC$488,MATCH($C455,$F456:$F$488,0)))","v":0.18},null,{"$f":"IF($H455>$C455,INDEX(AE$426:AE454,MATCH($C455,$F$426:$F454,0)),INDEX(AE456:AE$488,MATCH($C455,$F456:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O455+ROUND(X455/2,0),Brændstofpriser!$B$7:$B$65,0))*AE455/X455*0","v":0},{"$f":"IF($H455>$C455,INDEX(AG$426:AG454,MATCH($C455,$F$426:$F454,0)),INDEX(AG456:AG$488,MATCH($C455,$F456:$F$488,0)))","v":0},{"$f":"IF($H455>$C455,INDEX(AH$426:AH454,MATCH($C455,$F$426:$F454,0)),INDEX(AH456:AH$488,MATCH($C455,$F456:$F$488,0)))","v":0},null,null,{"$f":"IF($H455>$C455,INDEX(AK$426:AK454,MATCH($C455,$F$426:$F454,0)),INDEX(AK456:AK$488,MATCH($C455,$F456:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H455>$C455,INDEX(AO$426:AO454,MATCH($C455,$F$426:$F454,0)),INDEX(AO456:AO$488,MATCH($C455,$F456:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H455>$C455,INDEX(AS$426:AS454,MATCH($C455,$F$426:$F454,0)),INDEX(AS456:AS$488,MATCH($C455,$F456:$F$488,0)))","v":70263},{"$f":"IF($H455>$C455,INDEX(AT$426:AT454,MATCH($C455,$F$426:$F454,0)),INDEX(AT456:AT$488,MATCH($C455,$F456:$F$488,0)))","v":695},{"$f":"IF($H455>$C455,INDEX(AU$426:AU454,MATCH($C455,$F$426:$F454,0)),INDEX(AU456:AU$488,MATCH($C455,$F456:$F$488,0)))","v":0},{"$f":"IF($H455>$C455,INDEX(AV$426:AV454,MATCH($C455,$F$426:$F454,0)),INDEX(AV456:AV$488,MATCH($C455,$F456:$F$488,0)))","v":4},{"$f":"IF($H455>$C455,INDEX(AW$426:AW454,MATCH($C455,$F$426:$F454,0)),INDEX(AW456:AW$488,MATCH($C455,$F456:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,10.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H456)),ABS($E$426:$E$488-H456),0))","v":0},0,0,0,10,10,{"$f":"IF($H456>$C456,INDEX(J$426:J455,MATCH($C456,$F$426:$F455,0)),INDEX(J457:J$488,MATCH($C456,$F457:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H456>$C456,INDEX(K$426:K455,MATCH($C456,$F$426:$F455,0)),INDEX(K457:K$488,MATCH($C456,$F457:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H456>$C456,INDEX(L$426:L455,MATCH($C456,$F$426:$F455,0)),INDEX(L457:L$488,MATCH($C456,$F457:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H456>$C456,INDEX(M$426:M455,MATCH($C456,$F$426:$F455,0)),INDEX(M457:M$488,MATCH($C456,$F457:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H456>$C456,INDEX(N$426:N455,MATCH($C456,$F$426:$F455,0)),INDEX(N457:N$488,MATCH($C456,$F457:$F$488,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H456,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":2.0798169808578446E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H456,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10399.084904289222},{"$f":"IF($H456>$C456,INDEX(U$426:U455,MATCH($C456,$F$426:$F455,0)),INDEX(U457:U$488,MATCH($C456,$F457:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H456>$C456,INDEX(V$426:V455,MATCH($C456,$F$426:$F455,0)),INDEX(V457:V$488,MATCH($C456,$F457:$F$488,0)))","v":0},{"$f":"IF($H456>$C456,INDEX(W$426:W455,MATCH($C456,$F$426:$F455,0)),INDEX(W457:W$488,MATCH($C456,$F457:$F$488,0)))","v":215470},{"$f":"IF($H456>$C456,INDEX(X$426:X455,MATCH($C456,$F$426:$F455,0)),INDEX(X457:X$488,MATCH($C456,$F457:$F$488,0)))","v":14.9},{"$f":"IF($H456>$C456,INDEX(Y$426:Y455,MATCH($C456,$F$426:$F455,0)),INDEX(Y457:Y$488,MATCH($C456,$F457:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H456>$C456,INDEX(AC$426:AC455,MATCH($C456,$F$426:$F455,0)),INDEX(AC457:AC$488,MATCH($C456,$F457:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H456>$C456,INDEX(AE$426:AE455,MATCH($C456,$F$426:$F455,0)),INDEX(AE457:AE$488,MATCH($C456,$F457:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O456+ROUND(X456/2,0),Brændstofpriser!$B$7:$B$65,0))*AE456/X456*0","v":0},{"$f":"IF($H456>$C456,INDEX(AG$426:AG455,MATCH($C456,$F$426:$F455,0)),INDEX(AG457:AG$488,MATCH($C456,$F457:$F$488,0)))","v":0},{"$f":"IF($H456>$C456,INDEX(AH$426:AH455,MATCH($C456,$F$426:$F455,0)),INDEX(AH457:AH$488,MATCH($C456,$F457:$F$488,0)))","v":0},null,null,{"$f":"IF($H456>$C456,INDEX(AK$426:AK455,MATCH($C456,$F$426:$F455,0)),INDEX(AK457:AK$488,MATCH($C456,$F457:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H456>$C456,INDEX(AO$426:AO455,MATCH($C456,$F$426:$F455,0)),INDEX(AO457:AO$488,MATCH($C456,$F457:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H456>$C456,INDEX(AS$426:AS455,MATCH($C456,$F$426:$F455,0)),INDEX(AS457:AS$488,MATCH($C456,$F457:$F$488,0)))","v":70263},{"$f":"IF($H456>$C456,INDEX(AT$426:AT455,MATCH($C456,$F$426:$F455,0)),INDEX(AT457:AT$488,MATCH($C456,$F457:$F$488,0)))","v":695},{"$f":"IF($H456>$C456,INDEX(AU$426:AU455,MATCH($C456,$F$426:$F455,0)),INDEX(AU457:AU$488,MATCH($C456,$F457:$F$488,0)))","v":0},{"$f":"IF($H456>$C456,INDEX(AV$426:AV455,MATCH($C456,$F$426:$F455,0)),INDEX(AV457:AV$488,MATCH($C456,$F457:$F$488,0)))","v":4},{"$f":"IF($H456>$C456,INDEX(AW$426:AW455,MATCH($C456,$F$426:$F455,0)),INDEX(AW457:AW$488,MATCH($C456,$F457:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,10.199999999999999,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H457)),ABS($E$426:$E$488-H457),0))","v":0},0,0,0,10,10,{"$f":"IF($H457>$C457,INDEX(J$426:J456,MATCH($C457,$F$426:$F456,0)),INDEX(J458:J$488,MATCH($C457,$F458:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H457>$C457,INDEX(K$426:K456,MATCH($C457,$F$426:$F456,0)),INDEX(K458:K$488,MATCH($C457,$F458:$F$488,0)))","v":"Maxus"},{"$f":"IF($H457>$C457,INDEX(L$426:L456,MATCH($C457,$F$426:$F456,0)),INDEX(L458:L$488,MATCH($C457,$F458:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H457>$C457,INDEX(M$426:M456,MATCH($C457,$F$426:$F456,0)),INDEX(M458:M$488,MATCH($C457,$F458:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H457>$C457,INDEX(N$426:N456,MATCH($C457,$F$426:$F456,0)),INDEX(N458:N$488,MATCH($C457,$F458:$F$488,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H457,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":2.0798169808578446E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H457,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10399.084904289222},{"$f":"IF($H457>$C457,INDEX(U$426:U456,MATCH($C457,$F$426:$F456,0)),INDEX(U458:U$488,MATCH($C457,$F458:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H457>$C457,INDEX(V$426:V456,MATCH($C457,$F$426:$F456,0)),INDEX(V458:V$488,MATCH($C457,$F458:$F$488,0)))","v":0},{"$f":"IF($H457>$C457,INDEX(W$426:W456,MATCH($C457,$F$426:$F456,0)),INDEX(W458:W$488,MATCH($C457,$F458:$F$488,0)))","v":215470},{"$f":"IF($H457>$C457,INDEX(X$426:X456,MATCH($C457,$F$426:$F456,0)),INDEX(X458:X$488,MATCH($C457,$F458:$F$488,0)))","v":14.9},{"$f":"IF($H457>$C457,INDEX(Y$426:Y456,MATCH($C457,$F$426:$F456,0)),INDEX(Y458:Y$488,MATCH($C457,$F458:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H457>$C457,INDEX(AC$426:AC456,MATCH($C457,$F$426:$F456,0)),INDEX(AC458:AC$488,MATCH($C457,$F458:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H457>$C457,INDEX(AE$426:AE456,MATCH($C457,$F$426:$F456,0)),INDEX(AE458:AE$488,MATCH($C457,$F458:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O457+ROUND(X457/2,0),Brændstofpriser!$B$7:$B$65,0))*AE457/X457*0","v":0},{"$f":"IF($H457>$C457,INDEX(AG$426:AG456,MATCH($C457,$F$426:$F456,0)),INDEX(AG458:AG$488,MATCH($C457,$F458:$F$488,0)))","v":0},{"$f":"IF($H457>$C457,INDEX(AH$426:AH456,MATCH($C457,$F$426:$F456,0)),INDEX(AH458:AH$488,MATCH($C457,$F458:$F$488,0)))","v":0},null,null,{"$f":"IF($H457>$C457,INDEX(AK$426:AK456,MATCH($C457,$F$426:$F456,0)),INDEX(AK458:AK$488,MATCH($C457,$F458:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H457>$C457,INDEX(AO$426:AO456,MATCH($C457,$F$426:$F456,0)),INDEX(AO458:AO$488,MATCH($C457,$F458:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H457>$C457,INDEX(AS$426:AS456,MATCH($C457,$F$426:$F456,0)),INDEX(AS458:AS$488,MATCH($C457,$F458:$F$488,0)))","v":70263},{"$f":"IF($H457>$C457,INDEX(AT$426:AT456,MATCH($C457,$F$426:$F456,0)),INDEX(AT458:AT$488,MATCH($C457,$F458:$F$488,0)))","v":695},{"$f":"IF($H457>$C457,INDEX(AU$426:AU456,MATCH($C457,$F$426:$F456,0)),INDEX(AU458:AU$488,MATCH($C457,$F458:$F$488,0)))","v":0},{"$f":"IF($H457>$C457,INDEX(AV$426:AV456,MATCH($C457,$F$426:$F456,0)),INDEX(AV458:AV$488,MATCH($C457,$F458:$F$488,0)))","v":4},{"$f":"IF($H457>$C457,INDEX(AW$426:AW456,MATCH($C457,$F$426:$F456,0)),INDEX(AW458:AW$488,MATCH($C457,$F458:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,{"$f":"IF(COUNTIF(I456:I458,I458)=1,I458+0.1,IF(COUNTIF(I456:I458,I458)=2,I458+0.2,IF(COUNTIF(I456:I458,I458)=3,I458+0.3,0)))","v":10.3},0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H458)),ABS($E$426:$E$488-H458),0))","v":0},0,0,0,10,{"$f":"H458+input_år-original_år","v":10},{"$f":"IF($H458>$C458,INDEX(J$426:J457,MATCH($C458,$F$426:$F457,0)),INDEX(J459:J$488,MATCH($C458,$F459:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H458>$C458,INDEX(K$426:K457,MATCH($C458,$F$426:$F457,0)),INDEX(K459:K$488,MATCH($C458,$F459:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H458>$C458,INDEX(L$426:L457,MATCH($C458,$F$426:$F457,0)),INDEX(L459:L$488,MATCH($C458,$F459:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H458>$C458,INDEX(M$426:M457,MATCH($C458,$F$426:$F457,0)),INDEX(M459:M$488,MATCH($C458,$F459:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H458>$C458,INDEX(N$426:N457,MATCH($C458,$F$426:$F457,0)),INDEX(N459:N$488,MATCH($C458,$F459:$F$488,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H458,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":2.0798169808578446E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H458,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":10399.084904289222},{"$f":"IF($H458>$C458,INDEX(U$426:U457,MATCH($C458,$F$426:$F457,0)),INDEX(U459:U$488,MATCH($C458,$F459:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H458>$C458,INDEX(V$426:V457,MATCH($C458,$F$426:$F457,0)),INDEX(V459:V$488,MATCH($C458,$F459:$F$488,0)))","v":0},{"$f":"IF($H458>$C458,INDEX(W$426:W457,MATCH($C458,$F$426:$F457,0)),INDEX(W459:W$488,MATCH($C458,$F459:$F$488,0)))","v":215470},{"$f":"IF($H458>$C458,INDEX(X$426:X457,MATCH($C458,$F$426:$F457,0)),INDEX(X459:X$488,MATCH($C458,$F459:$F$488,0)))","v":14.9},{"$f":"IF($H458>$C458,INDEX(Y$426:Y457,MATCH($C458,$F$426:$F457,0)),INDEX(Y459:Y$488,MATCH($C458,$F459:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H458>$C458,INDEX(AC$426:AC457,MATCH($C458,$F$426:$F457,0)),INDEX(AC459:AC$488,MATCH($C458,$F459:$F$488,0)))","v":0.18},null,{"$f":"IF($H458>$C458,INDEX(AE$426:AE457,MATCH($C458,$F$426:$F457,0)),INDEX(AE459:AE$488,MATCH($C458,$F459:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O458+ROUND(X458/2,0),Brændstofpriser!$B$7:$B$65,0))*AE458/X458*0","v":0},{"$f":"IF($H458>$C458,INDEX(AG$426:AG457,MATCH($C458,$F$426:$F457,0)),INDEX(AG459:AG$488,MATCH($C458,$F459:$F$488,0)))","v":0},{"$f":"IF($H458>$C458,INDEX(AH$426:AH457,MATCH($C458,$F$426:$F457,0)),INDEX(AH459:AH$488,MATCH($C458,$F459:$F$488,0)))","v":0},null,null,{"$f":"IF($H458>$C458,INDEX(AK$426:AK457,MATCH($C458,$F$426:$F457,0)),INDEX(AK459:AK$488,MATCH($C458,$F459:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H458>$C458,INDEX(AO$426:AO457,MATCH($C458,$F$426:$F457,0)),INDEX(AO459:AO$488,MATCH($C458,$F459:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H458>$C458,INDEX(AS$426:AS457,MATCH($C458,$F$426:$F457,0)),INDEX(AS459:AS$488,MATCH($C458,$F459:$F$488,0)))","v":70263},{"$f":"IF($H458>$C458,INDEX(AT$426:AT457,MATCH($C458,$F$426:$F457,0)),INDEX(AT459:AT$488,MATCH($C458,$F459:$F$488,0)))","v":695},{"$f":"IF($H458>$C458,INDEX(AU$426:AU457,MATCH($C458,$F$426:$F457,0)),INDEX(AU459:AU$488,MATCH($C458,$F459:$F$488,0)))","v":0},{"$f":"IF($H458>$C458,INDEX(AV$426:AV457,MATCH($C458,$F$426:$F457,0)),INDEX(AV459:AV$488,MATCH($C458,$F459:$F$488,0)))","v":4},{"$f":"IF($H458>$C458,INDEX(AW$426:AW457,MATCH($C458,$F$426:$F457,0)),INDEX(AW459:AW$488,MATCH($C458,$F459:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,{"$f":"-PMT(Lånerente,X458,U458)","v":19420.159630497728}]
[null,11.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H459)),ABS($E$426:$E$488-H459),0))","v":0},0,0,0,11,11,{"$f":"IF($H459>$C459,INDEX(J$426:J458,MATCH($C459,$F$426:$F458,0)),INDEX(J460:J$488,MATCH($C459,$F460:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H459>$C459,INDEX(K$426:K458,MATCH($C459,$F$426:$F458,0)),INDEX(K460:K$488,MATCH($C459,$F460:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H459>$C459,INDEX(L$426:L458,MATCH($C459,$F$426:$F458,0)),INDEX(L460:L$488,MATCH($C459,$F460:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H459>$C459,INDEX(M$426:M458,MATCH($C459,$F$426:$F458,0)),INDEX(M460:M$488,MATCH($C459,$F460:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H459>$C459,INDEX(N$426:N458,MATCH($C459,$F$426:$F458,0)),INDEX(N460:N$488,MATCH($C459,$F460:$F$488,0)))","v":2021},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H459,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H459,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H459>$C459,INDEX(U$426:U458,MATCH($C459,$F$426:$F458,0)),INDEX(U460:U$488,MATCH($C459,$F460:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H459>$C459,INDEX(V$426:V458,MATCH($C459,$F$426:$F458,0)),INDEX(V460:V$488,MATCH($C459,$F460:$F$488,0)))","v":0},{"$f":"IF($H459>$C459,INDEX(W$426:W458,MATCH($C459,$F$426:$F458,0)),INDEX(W460:W$488,MATCH($C459,$F460:$F$488,0)))","v":215470},{"$f":"IF($H459>$C459,INDEX(X$426:X458,MATCH($C459,$F$426:$F458,0)),INDEX(X460:X$488,MATCH($C459,$F460:$F$488,0)))","v":14.9},{"$f":"IF($H459>$C459,INDEX(Y$426:Y458,MATCH($C459,$F$426:$F458,0)),INDEX(Y460:Y$488,MATCH($C459,$F460:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H459>$C459,INDEX(AC$426:AC458,MATCH($C459,$F$426:$F458,0)),INDEX(AC460:AC$488,MATCH($C459,$F460:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H459>$C459,INDEX(AE$426:AE458,MATCH($C459,$F$426:$F458,0)),INDEX(AE460:AE$488,MATCH($C459,$F460:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O459+ROUND(X459/2,0),Brændstofpriser!$B$7:$B$65,0))*AE459/X459*0","v":0},{"$f":"IF($H459>$C459,INDEX(AG$426:AG458,MATCH($C459,$F$426:$F458,0)),INDEX(AG460:AG$488,MATCH($C459,$F460:$F$488,0)))","v":0},{"$f":"IF($H459>$C459,INDEX(AH$426:AH458,MATCH($C459,$F$426:$F458,0)),INDEX(AH460:AH$488,MATCH($C459,$F460:$F$488,0)))","v":0},null,null,{"$f":"IF($H459>$C459,INDEX(AK$426:AK458,MATCH($C459,$F$426:$F458,0)),INDEX(AK460:AK$488,MATCH($C459,$F460:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H459>$C459,INDEX(AO$426:AO458,MATCH($C459,$F$426:$F458,0)),INDEX(AO460:AO$488,MATCH($C459,$F460:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H459>$C459,INDEX(AS$426:AS458,MATCH($C459,$F$426:$F458,0)),INDEX(AS460:AS$488,MATCH($C459,$F460:$F$488,0)))","v":70263},{"$f":"IF($H459>$C459,INDEX(AT$426:AT458,MATCH($C459,$F$426:$F458,0)),INDEX(AT460:AT$488,MATCH($C459,$F460:$F$488,0)))","v":695},{"$f":"IF($H459>$C459,INDEX(AU$426:AU458,MATCH($C459,$F$426:$F458,0)),INDEX(AU460:AU$488,MATCH($C459,$F460:$F$488,0)))","v":0},{"$f":"IF($H459>$C459,INDEX(AV$426:AV458,MATCH($C459,$F$426:$F458,0)),INDEX(AV460:AV$488,MATCH($C459,$F460:$F$488,0)))","v":4},{"$f":"IF($H459>$C459,INDEX(AW$426:AW458,MATCH($C459,$F$426:$F458,0)),INDEX(AW460:AW$488,MATCH($C459,$F460:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,11.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H460)),ABS($E$426:$E$488-H460),0))","v":0},0,0,0,11,11,{"$f":"IF($H460>$C460,INDEX(J$426:J459,MATCH($C460,$F$426:$F459,0)),INDEX(J461:J$488,MATCH($C460,$F461:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H460>$C460,INDEX(K$426:K459,MATCH($C460,$F$426:$F459,0)),INDEX(K461:K$488,MATCH($C460,$F461:$F$488,0)))","v":"Maxus"},{"$f":"IF($H460>$C460,INDEX(L$426:L459,MATCH($C460,$F$426:$F459,0)),INDEX(L461:L$488,MATCH($C460,$F461:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H460>$C460,INDEX(M$426:M459,MATCH($C460,$F$426:$F459,0)),INDEX(M461:M$488,MATCH($C460,$F461:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H460>$C460,INDEX(N$426:N459,MATCH($C460,$F$426:$F459,0)),INDEX(N461:N$488,MATCH($C460,$F461:$F$488,0)))","v":2021},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H460,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H460,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H460>$C460,INDEX(U$426:U459,MATCH($C460,$F$426:$F459,0)),INDEX(U461:U$488,MATCH($C460,$F461:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H460>$C460,INDEX(V$426:V459,MATCH($C460,$F$426:$F459,0)),INDEX(V461:V$488,MATCH($C460,$F461:$F$488,0)))","v":0},{"$f":"IF($H460>$C460,INDEX(W$426:W459,MATCH($C460,$F$426:$F459,0)),INDEX(W461:W$488,MATCH($C460,$F461:$F$488,0)))","v":215470},{"$f":"IF($H460>$C460,INDEX(X$426:X459,MATCH($C460,$F$426:$F459,0)),INDEX(X461:X$488,MATCH($C460,$F461:$F$488,0)))","v":14.9},{"$f":"IF($H460>$C460,INDEX(Y$426:Y459,MATCH($C460,$F$426:$F459,0)),INDEX(Y461:Y$488,MATCH($C460,$F461:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H460>$C460,INDEX(AC$426:AC459,MATCH($C460,$F$426:$F459,0)),INDEX(AC461:AC$488,MATCH($C460,$F461:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H460>$C460,INDEX(AE$426:AE459,MATCH($C460,$F$426:$F459,0)),INDEX(AE461:AE$488,MATCH($C460,$F461:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O460+ROUND(X460/2,0),Brændstofpriser!$B$7:$B$65,0))*AE460/X460*0","v":0},{"$f":"IF($H460>$C460,INDEX(AG$426:AG459,MATCH($C460,$F$426:$F459,0)),INDEX(AG461:AG$488,MATCH($C460,$F461:$F$488,0)))","v":0},{"$f":"IF($H460>$C460,INDEX(AH$426:AH459,MATCH($C460,$F$426:$F459,0)),INDEX(AH461:AH$488,MATCH($C460,$F461:$F$488,0)))","v":0},null,null,{"$f":"IF($H460>$C460,INDEX(AK$426:AK459,MATCH($C460,$F$426:$F459,0)),INDEX(AK461:AK$488,MATCH($C460,$F461:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H460>$C460,INDEX(AO$426:AO459,MATCH($C460,$F$426:$F459,0)),INDEX(AO461:AO$488,MATCH($C460,$F461:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H460>$C460,INDEX(AS$426:AS459,MATCH($C460,$F$426:$F459,0)),INDEX(AS461:AS$488,MATCH($C460,$F461:$F$488,0)))","v":70263},{"$f":"IF($H460>$C460,INDEX(AT$426:AT459,MATCH($C460,$F$426:$F459,0)),INDEX(AT461:AT$488,MATCH($C460,$F461:$F$488,0)))","v":695},{"$f":"IF($H460>$C460,INDEX(AU$426:AU459,MATCH($C460,$F$426:$F459,0)),INDEX(AU461:AU$488,MATCH($C460,$F461:$F$488,0)))","v":0},{"$f":"IF($H460>$C460,INDEX(AV$426:AV459,MATCH($C460,$F$426:$F459,0)),INDEX(AV461:AV$488,MATCH($C460,$F461:$F$488,0)))","v":4},{"$f":"IF($H460>$C460,INDEX(AW$426:AW459,MATCH($C460,$F$426:$F459,0)),INDEX(AW461:AW$488,MATCH($C460,$F461:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,11.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H461)),ABS($E$426:$E$488-H461),0))","v":0},0,0,0,11,11,{"$f":"IF($H461>$C461,INDEX(J$426:J460,MATCH($C461,$F$426:$F460,0)),INDEX(J462:J$488,MATCH($C461,$F462:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H461>$C461,INDEX(K$426:K460,MATCH($C461,$F$426:$F460,0)),INDEX(K462:K$488,MATCH($C461,$F462:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H461>$C461,INDEX(L$426:L460,MATCH($C461,$F$426:$F460,0)),INDEX(L462:L$488,MATCH($C461,$F462:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H461>$C461,INDEX(M$426:M460,MATCH($C461,$F$426:$F460,0)),INDEX(M462:M$488,MATCH($C461,$F462:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H461>$C461,INDEX(N$426:N460,MATCH($C461,$F$426:$F460,0)),INDEX(N462:N$488,MATCH($C461,$F462:$F$488,0)))","v":2021},{"$f":"O458-1","v":2010},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H461,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H461,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H461>$C461,INDEX(U$426:U460,MATCH($C461,$F$426:$F460,0)),INDEX(U462:U$488,MATCH($C461,$F462:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H461>$C461,INDEX(V$426:V460,MATCH($C461,$F$426:$F460,0)),INDEX(V462:V$488,MATCH($C461,$F462:$F$488,0)))","v":0},{"$f":"IF($H461>$C461,INDEX(W$426:W460,MATCH($C461,$F$426:$F460,0)),INDEX(W462:W$488,MATCH($C461,$F462:$F$488,0)))","v":215470},{"$f":"IF($H461>$C461,INDEX(X$426:X460,MATCH($C461,$F$426:$F460,0)),INDEX(X462:X$488,MATCH($C461,$F462:$F$488,0)))","v":14.9},{"$f":"IF($H461>$C461,INDEX(Y$426:Y460,MATCH($C461,$F$426:$F460,0)),INDEX(Y462:Y$488,MATCH($C461,$F462:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H461>$C461,INDEX(AC$426:AC460,MATCH($C461,$F$426:$F460,0)),INDEX(AC462:AC$488,MATCH($C461,$F462:$F$488,0)))","v":0.18},null,{"$f":"IF($H461>$C461,INDEX(AE$426:AE460,MATCH($C461,$F$426:$F460,0)),INDEX(AE462:AE$488,MATCH($C461,$F462:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O461+ROUND(X461/2,0),Brændstofpriser!$B$7:$B$65,0))*AE461/X461*0","v":0},{"$f":"IF($H461>$C461,INDEX(AG$426:AG460,MATCH($C461,$F$426:$F460,0)),INDEX(AG462:AG$488,MATCH($C461,$F462:$F$488,0)))","v":0},{"$f":"IF($H461>$C461,INDEX(AH$426:AH460,MATCH($C461,$F$426:$F460,0)),INDEX(AH462:AH$488,MATCH($C461,$F462:$F$488,0)))","v":0},null,null,{"$f":"IF($H461>$C461,INDEX(AK$426:AK460,MATCH($C461,$F$426:$F460,0)),INDEX(AK462:AK$488,MATCH($C461,$F462:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H461>$C461,INDEX(AO$426:AO460,MATCH($C461,$F$426:$F460,0)),INDEX(AO462:AO$488,MATCH($C461,$F462:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H461>$C461,INDEX(AS$426:AS460,MATCH($C461,$F$426:$F460,0)),INDEX(AS462:AS$488,MATCH($C461,$F462:$F$488,0)))","v":70263},{"$f":"IF($H461>$C461,INDEX(AT$426:AT460,MATCH($C461,$F$426:$F460,0)),INDEX(AT462:AT$488,MATCH($C461,$F462:$F$488,0)))","v":695},{"$f":"IF($H461>$C461,INDEX(AU$426:AU460,MATCH($C461,$F$426:$F460,0)),INDEX(AU462:AU$488,MATCH($C461,$F462:$F$488,0)))","v":0},{"$f":"IF($H461>$C461,INDEX(AV$426:AV460,MATCH($C461,$F$426:$F460,0)),INDEX(AV462:AV$488,MATCH($C461,$F462:$F$488,0)))","v":4},{"$f":"IF($H461>$C461,INDEX(AW$426:AW460,MATCH($C461,$F$426:$F460,0)),INDEX(AW462:AW$488,MATCH($C461,$F462:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,12.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H462)),ABS($E$426:$E$488-H462),0))","v":0},0,0,0,12,12,{"$f":"IF($H462>$C462,INDEX(J$426:J461,MATCH($C462,$F$426:$F461,0)),INDEX(J463:J$488,MATCH($C462,$F463:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H462>$C462,INDEX(K$426:K461,MATCH($C462,$F$426:$F461,0)),INDEX(K463:K$488,MATCH($C462,$F463:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H462>$C462,INDEX(L$426:L461,MATCH($C462,$F$426:$F461,0)),INDEX(L463:L$488,MATCH($C462,$F463:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H462>$C462,INDEX(M$426:M461,MATCH($C462,$F$426:$F461,0)),INDEX(M463:M$488,MATCH($C462,$F463:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H462>$C462,INDEX(N$426:N461,MATCH($C462,$F$426:$F461,0)),INDEX(N463:N$488,MATCH($C462,$F463:$F$488,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H462,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H462,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9946.5583255941674},{"$f":"IF($H462>$C462,INDEX(U$426:U461,MATCH($C462,$F$426:$F461,0)),INDEX(U463:U$488,MATCH($C462,$F463:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H462>$C462,INDEX(V$426:V461,MATCH($C462,$F$426:$F461,0)),INDEX(V463:V$488,MATCH($C462,$F463:$F$488,0)))","v":0},{"$f":"IF($H462>$C462,INDEX(W$426:W461,MATCH($C462,$F$426:$F461,0)),INDEX(W463:W$488,MATCH($C462,$F463:$F$488,0)))","v":215470},{"$f":"IF($H462>$C462,INDEX(X$426:X461,MATCH($C462,$F$426:$F461,0)),INDEX(X463:X$488,MATCH($C462,$F463:$F$488,0)))","v":14.9},{"$f":"IF($H462>$C462,INDEX(Y$426:Y461,MATCH($C462,$F$426:$F461,0)),INDEX(Y463:Y$488,MATCH($C462,$F463:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H462>$C462,INDEX(AC$426:AC461,MATCH($C462,$F$426:$F461,0)),INDEX(AC463:AC$488,MATCH($C462,$F463:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H462>$C462,INDEX(AE$426:AE461,MATCH($C462,$F$426:$F461,0)),INDEX(AE463:AE$488,MATCH($C462,$F463:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O462+ROUND(X462/2,0),Brændstofpriser!$B$7:$B$65,0))*AE462/X462*0","v":0},{"$f":"IF($H462>$C462,INDEX(AG$426:AG461,MATCH($C462,$F$426:$F461,0)),INDEX(AG463:AG$488,MATCH($C462,$F463:$F$488,0)))","v":0},{"$f":"IF($H462>$C462,INDEX(AH$426:AH461,MATCH($C462,$F$426:$F461,0)),INDEX(AH463:AH$488,MATCH($C462,$F463:$F$488,0)))","v":0},null,null,{"$f":"IF($H462>$C462,INDEX(AK$426:AK461,MATCH($C462,$F$426:$F461,0)),INDEX(AK463:AK$488,MATCH($C462,$F463:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H462>$C462,INDEX(AO$426:AO461,MATCH($C462,$F$426:$F461,0)),INDEX(AO463:AO$488,MATCH($C462,$F463:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H462>$C462,INDEX(AS$426:AS461,MATCH($C462,$F$426:$F461,0)),INDEX(AS463:AS$488,MATCH($C462,$F463:$F$488,0)))","v":70263},{"$f":"IF($H462>$C462,INDEX(AT$426:AT461,MATCH($C462,$F$426:$F461,0)),INDEX(AT463:AT$488,MATCH($C462,$F463:$F$488,0)))","v":695},{"$f":"IF($H462>$C462,INDEX(AU$426:AU461,MATCH($C462,$F$426:$F461,0)),INDEX(AU463:AU$488,MATCH($C462,$F463:$F$488,0)))","v":0},{"$f":"IF($H462>$C462,INDEX(AV$426:AV461,MATCH($C462,$F$426:$F461,0)),INDEX(AV463:AV$488,MATCH($C462,$F463:$F$488,0)))","v":4},{"$f":"IF($H462>$C462,INDEX(AW$426:AW461,MATCH($C462,$F$426:$F461,0)),INDEX(AW463:AW$488,MATCH($C462,$F463:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,12.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H463)),ABS($E$426:$E$488-H463),0))","v":0},0,0,0,12,12,{"$f":"IF($H463>$C463,INDEX(J$426:J462,MATCH($C463,$F$426:$F462,0)),INDEX(J464:J$488,MATCH($C463,$F464:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H463>$C463,INDEX(K$426:K462,MATCH($C463,$F$426:$F462,0)),INDEX(K464:K$488,MATCH($C463,$F464:$F$488,0)))","v":"Maxus"},{"$f":"IF($H463>$C463,INDEX(L$426:L462,MATCH($C463,$F$426:$F462,0)),INDEX(L464:L$488,MATCH($C463,$F464:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H463>$C463,INDEX(M$426:M462,MATCH($C463,$F$426:$F462,0)),INDEX(M464:M$488,MATCH($C463,$F464:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H463>$C463,INDEX(N$426:N462,MATCH($C463,$F$426:$F462,0)),INDEX(N464:N$488,MATCH($C463,$F464:$F$488,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H463,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H463,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9946.5583255941674},{"$f":"IF($H463>$C463,INDEX(U$426:U462,MATCH($C463,$F$426:$F462,0)),INDEX(U464:U$488,MATCH($C463,$F464:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H463>$C463,INDEX(V$426:V462,MATCH($C463,$F$426:$F462,0)),INDEX(V464:V$488,MATCH($C463,$F464:$F$488,0)))","v":0},{"$f":"IF($H463>$C463,INDEX(W$426:W462,MATCH($C463,$F$426:$F462,0)),INDEX(W464:W$488,MATCH($C463,$F464:$F$488,0)))","v":215470},{"$f":"IF($H463>$C463,INDEX(X$426:X462,MATCH($C463,$F$426:$F462,0)),INDEX(X464:X$488,MATCH($C463,$F464:$F$488,0)))","v":14.9},{"$f":"IF($H463>$C463,INDEX(Y$426:Y462,MATCH($C463,$F$426:$F462,0)),INDEX(Y464:Y$488,MATCH($C463,$F464:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H463>$C463,INDEX(AC$426:AC462,MATCH($C463,$F$426:$F462,0)),INDEX(AC464:AC$488,MATCH($C463,$F464:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H463>$C463,INDEX(AE$426:AE462,MATCH($C463,$F$426:$F462,0)),INDEX(AE464:AE$488,MATCH($C463,$F464:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O463+ROUND(X463/2,0),Brændstofpriser!$B$7:$B$65,0))*AE463/X463*0","v":0},{"$f":"IF($H463>$C463,INDEX(AG$426:AG462,MATCH($C463,$F$426:$F462,0)),INDEX(AG464:AG$488,MATCH($C463,$F464:$F$488,0)))","v":0},{"$f":"IF($H463>$C463,INDEX(AH$426:AH462,MATCH($C463,$F$426:$F462,0)),INDEX(AH464:AH$488,MATCH($C463,$F464:$F$488,0)))","v":0},null,null,{"$f":"IF($H463>$C463,INDEX(AK$426:AK462,MATCH($C463,$F$426:$F462,0)),INDEX(AK464:AK$488,MATCH($C463,$F464:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H463>$C463,INDEX(AO$426:AO462,MATCH($C463,$F$426:$F462,0)),INDEX(AO464:AO$488,MATCH($C463,$F464:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H463>$C463,INDEX(AS$426:AS462,MATCH($C463,$F$426:$F462,0)),INDEX(AS464:AS$488,MATCH($C463,$F464:$F$488,0)))","v":70263},{"$f":"IF($H463>$C463,INDEX(AT$426:AT462,MATCH($C463,$F$426:$F462,0)),INDEX(AT464:AT$488,MATCH($C463,$F464:$F$488,0)))","v":695},{"$f":"IF($H463>$C463,INDEX(AU$426:AU462,MATCH($C463,$F$426:$F462,0)),INDEX(AU464:AU$488,MATCH($C463,$F464:$F$488,0)))","v":0},{"$f":"IF($H463>$C463,INDEX(AV$426:AV462,MATCH($C463,$F$426:$F462,0)),INDEX(AV464:AV$488,MATCH($C463,$F464:$F$488,0)))","v":4},{"$f":"IF($H463>$C463,INDEX(AW$426:AW462,MATCH($C463,$F$426:$F462,0)),INDEX(AW464:AW$488,MATCH($C463,$F464:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,12.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H464)),ABS($E$426:$E$488-H464),0))","v":0},0,0,0,12,12,{"$f":"IF($H464>$C464,INDEX(J$426:J463,MATCH($C464,$F$426:$F463,0)),INDEX(J465:J$488,MATCH($C464,$F465:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H464>$C464,INDEX(K$426:K463,MATCH($C464,$F$426:$F463,0)),INDEX(K465:K$488,MATCH($C464,$F465:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H464>$C464,INDEX(L$426:L463,MATCH($C464,$F$426:$F463,0)),INDEX(L465:L$488,MATCH($C464,$F465:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H464>$C464,INDEX(M$426:M463,MATCH($C464,$F$426:$F463,0)),INDEX(M465:M$488,MATCH($C464,$F465:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H464>$C464,INDEX(N$426:N463,MATCH($C464,$F$426:$F463,0)),INDEX(N465:N$488,MATCH($C464,$F465:$F$488,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H464,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H464,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9946.5583255941674},{"$f":"IF($H464>$C464,INDEX(U$426:U463,MATCH($C464,$F$426:$F463,0)),INDEX(U465:U$488,MATCH($C464,$F465:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H464>$C464,INDEX(V$426:V463,MATCH($C464,$F$426:$F463,0)),INDEX(V465:V$488,MATCH($C464,$F465:$F$488,0)))","v":0},{"$f":"IF($H464>$C464,INDEX(W$426:W463,MATCH($C464,$F$426:$F463,0)),INDEX(W465:W$488,MATCH($C464,$F465:$F$488,0)))","v":215470},{"$f":"IF($H464>$C464,INDEX(X$426:X463,MATCH($C464,$F$426:$F463,0)),INDEX(X465:X$488,MATCH($C464,$F465:$F$488,0)))","v":14.9},{"$f":"IF($H464>$C464,INDEX(Y$426:Y463,MATCH($C464,$F$426:$F463,0)),INDEX(Y465:Y$488,MATCH($C464,$F465:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H464>$C464,INDEX(AC$426:AC463,MATCH($C464,$F$426:$F463,0)),INDEX(AC465:AC$488,MATCH($C464,$F465:$F$488,0)))","v":0.18},null,{"$f":"IF($H464>$C464,INDEX(AE$426:AE463,MATCH($C464,$F$426:$F463,0)),INDEX(AE465:AE$488,MATCH($C464,$F465:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O464+ROUND(X464/2,0),Brændstofpriser!$B$7:$B$65,0))*AE464/X464*0","v":0},{"$f":"IF($H464>$C464,INDEX(AG$426:AG463,MATCH($C464,$F$426:$F463,0)),INDEX(AG465:AG$488,MATCH($C464,$F465:$F$488,0)))","v":0},{"$f":"IF($H464>$C464,INDEX(AH$426:AH463,MATCH($C464,$F$426:$F463,0)),INDEX(AH465:AH$488,MATCH($C464,$F465:$F$488,0)))","v":0},null,null,{"$f":"IF($H464>$C464,INDEX(AK$426:AK463,MATCH($C464,$F$426:$F463,0)),INDEX(AK465:AK$488,MATCH($C464,$F465:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H464>$C464,INDEX(AO$426:AO463,MATCH($C464,$F$426:$F463,0)),INDEX(AO465:AO$488,MATCH($C464,$F465:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H464>$C464,INDEX(AS$426:AS463,MATCH($C464,$F$426:$F463,0)),INDEX(AS465:AS$488,MATCH($C464,$F465:$F$488,0)))","v":70263},{"$f":"IF($H464>$C464,INDEX(AT$426:AT463,MATCH($C464,$F$426:$F463,0)),INDEX(AT465:AT$488,MATCH($C464,$F465:$F$488,0)))","v":695},{"$f":"IF($H464>$C464,INDEX(AU$426:AU463,MATCH($C464,$F$426:$F463,0)),INDEX(AU465:AU$488,MATCH($C464,$F465:$F$488,0)))","v":0},{"$f":"IF($H464>$C464,INDEX(AV$426:AV463,MATCH($C464,$F$426:$F463,0)),INDEX(AV465:AV$488,MATCH($C464,$F465:$F$488,0)))","v":4},{"$f":"IF($H464>$C464,INDEX(AW$426:AW463,MATCH($C464,$F$426:$F463,0)),INDEX(AW465:AW$488,MATCH($C464,$F465:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,13.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H465)),ABS($E$426:$E$488-H465),0))","v":0},0,0,0,13,13,{"$f":"IF($H465>$C465,INDEX(J$426:J464,MATCH($C465,$F$426:$F464,0)),INDEX(J466:J$488,MATCH($C465,$F466:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H465>$C465,INDEX(K$426:K464,MATCH($C465,$F$426:$F464,0)),INDEX(K466:K$488,MATCH($C465,$F466:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H465>$C465,INDEX(L$426:L464,MATCH($C465,$F$426:$F464,0)),INDEX(L466:L$488,MATCH($C465,$F466:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H465>$C465,INDEX(M$426:M464,MATCH($C465,$F$426:$F464,0)),INDEX(M466:M$488,MATCH($C465,$F466:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H465>$C465,INDEX(N$426:N464,MATCH($C465,$F$426:$F464,0)),INDEX(N466:N$488,MATCH($C465,$F466:$F$488,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H465,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H465,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9727.7340424310951},{"$f":"IF($H465>$C465,INDEX(U$426:U464,MATCH($C465,$F$426:$F464,0)),INDEX(U466:U$488,MATCH($C465,$F466:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H465>$C465,INDEX(V$426:V464,MATCH($C465,$F$426:$F464,0)),INDEX(V466:V$488,MATCH($C465,$F466:$F$488,0)))","v":0},{"$f":"IF($H465>$C465,INDEX(W$426:W464,MATCH($C465,$F$426:$F464,0)),INDEX(W466:W$488,MATCH($C465,$F466:$F$488,0)))","v":215470},{"$f":"IF($H465>$C465,INDEX(X$426:X464,MATCH($C465,$F$426:$F464,0)),INDEX(X466:X$488,MATCH($C465,$F466:$F$488,0)))","v":14.9},{"$f":"IF($H465>$C465,INDEX(Y$426:Y464,MATCH($C465,$F$426:$F464,0)),INDEX(Y466:Y$488,MATCH($C465,$F466:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H465>$C465,INDEX(AC$426:AC464,MATCH($C465,$F$426:$F464,0)),INDEX(AC466:AC$488,MATCH($C465,$F466:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H465>$C465,INDEX(AE$426:AE464,MATCH($C465,$F$426:$F464,0)),INDEX(AE466:AE$488,MATCH($C465,$F466:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O465+ROUND(X465/2,0),Brændstofpriser!$B$7:$B$65,0))*AE465/X465*0","v":0},{"$f":"IF($H465>$C465,INDEX(AG$426:AG464,MATCH($C465,$F$426:$F464,0)),INDEX(AG466:AG$488,MATCH($C465,$F466:$F$488,0)))","v":0},{"$f":"IF($H465>$C465,INDEX(AH$426:AH464,MATCH($C465,$F$426:$F464,0)),INDEX(AH466:AH$488,MATCH($C465,$F466:$F$488,0)))","v":0},null,null,{"$f":"IF($H465>$C465,INDEX(AK$426:AK464,MATCH($C465,$F$426:$F464,0)),INDEX(AK466:AK$488,MATCH($C465,$F466:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H465>$C465,INDEX(AO$426:AO464,MATCH($C465,$F$426:$F464,0)),INDEX(AO466:AO$488,MATCH($C465,$F466:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H465>$C465,INDEX(AS$426:AS464,MATCH($C465,$F$426:$F464,0)),INDEX(AS466:AS$488,MATCH($C465,$F466:$F$488,0)))","v":70263},{"$f":"IF($H465>$C465,INDEX(AT$426:AT464,MATCH($C465,$F$426:$F464,0)),INDEX(AT466:AT$488,MATCH($C465,$F466:$F$488,0)))","v":695},{"$f":"IF($H465>$C465,INDEX(AU$426:AU464,MATCH($C465,$F$426:$F464,0)),INDEX(AU466:AU$488,MATCH($C465,$F466:$F$488,0)))","v":0},{"$f":"IF($H465>$C465,INDEX(AV$426:AV464,MATCH($C465,$F$426:$F464,0)),INDEX(AV466:AV$488,MATCH($C465,$F466:$F$488,0)))","v":4},{"$f":"IF($H465>$C465,INDEX(AW$426:AW464,MATCH($C465,$F$426:$F464,0)),INDEX(AW466:AW$488,MATCH($C465,$F466:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,13.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H466)),ABS($E$426:$E$488-H466),0))","v":0},0,0,0,13,13,{"$f":"IF($H466>$C466,INDEX(J$426:J465,MATCH($C466,$F$426:$F465,0)),INDEX(J467:J$488,MATCH($C466,$F467:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H466>$C466,INDEX(K$426:K465,MATCH($C466,$F$426:$F465,0)),INDEX(K467:K$488,MATCH($C466,$F467:$F$488,0)))","v":"Maxus"},{"$f":"IF($H466>$C466,INDEX(L$426:L465,MATCH($C466,$F$426:$F465,0)),INDEX(L467:L$488,MATCH($C466,$F467:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H466>$C466,INDEX(M$426:M465,MATCH($C466,$F$426:$F465,0)),INDEX(M467:M$488,MATCH($C466,$F467:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H466>$C466,INDEX(N$426:N465,MATCH($C466,$F$426:$F465,0)),INDEX(N467:N$488,MATCH($C466,$F467:$F$488,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H466,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H466,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9727.7340424310951},{"$f":"IF($H466>$C466,INDEX(U$426:U465,MATCH($C466,$F$426:$F465,0)),INDEX(U467:U$488,MATCH($C466,$F467:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H466>$C466,INDEX(V$426:V465,MATCH($C466,$F$426:$F465,0)),INDEX(V467:V$488,MATCH($C466,$F467:$F$488,0)))","v":0},{"$f":"IF($H466>$C466,INDEX(W$426:W465,MATCH($C466,$F$426:$F465,0)),INDEX(W467:W$488,MATCH($C466,$F467:$F$488,0)))","v":215470},{"$f":"IF($H466>$C466,INDEX(X$426:X465,MATCH($C466,$F$426:$F465,0)),INDEX(X467:X$488,MATCH($C466,$F467:$F$488,0)))","v":14.9},{"$f":"IF($H466>$C466,INDEX(Y$426:Y465,MATCH($C466,$F$426:$F465,0)),INDEX(Y467:Y$488,MATCH($C466,$F467:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H466>$C466,INDEX(AC$426:AC465,MATCH($C466,$F$426:$F465,0)),INDEX(AC467:AC$488,MATCH($C466,$F467:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H466>$C466,INDEX(AE$426:AE465,MATCH($C466,$F$426:$F465,0)),INDEX(AE467:AE$488,MATCH($C466,$F467:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O466+ROUND(X466/2,0),Brændstofpriser!$B$7:$B$65,0))*AE466/X466*0","v":0},{"$f":"IF($H466>$C466,INDEX(AG$426:AG465,MATCH($C466,$F$426:$F465,0)),INDEX(AG467:AG$488,MATCH($C466,$F467:$F$488,0)))","v":0},{"$f":"IF($H466>$C466,INDEX(AH$426:AH465,MATCH($C466,$F$426:$F465,0)),INDEX(AH467:AH$488,MATCH($C466,$F467:$F$488,0)))","v":0},null,null,{"$f":"IF($H466>$C466,INDEX(AK$426:AK465,MATCH($C466,$F$426:$F465,0)),INDEX(AK467:AK$488,MATCH($C466,$F467:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H466>$C466,INDEX(AO$426:AO465,MATCH($C466,$F$426:$F465,0)),INDEX(AO467:AO$488,MATCH($C466,$F467:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H466>$C466,INDEX(AS$426:AS465,MATCH($C466,$F$426:$F465,0)),INDEX(AS467:AS$488,MATCH($C466,$F467:$F$488,0)))","v":70263},{"$f":"IF($H466>$C466,INDEX(AT$426:AT465,MATCH($C466,$F$426:$F465,0)),INDEX(AT467:AT$488,MATCH($C466,$F467:$F$488,0)))","v":695},{"$f":"IF($H466>$C466,INDEX(AU$426:AU465,MATCH($C466,$F$426:$F465,0)),INDEX(AU467:AU$488,MATCH($C466,$F467:$F$488,0)))","v":0},{"$f":"IF($H466>$C466,INDEX(AV$426:AV465,MATCH($C466,$F$426:$F465,0)),INDEX(AV467:AV$488,MATCH($C466,$F467:$F$488,0)))","v":4},{"$f":"IF($H466>$C466,INDEX(AW$426:AW465,MATCH($C466,$F$426:$F465,0)),INDEX(AW467:AW$488,MATCH($C466,$F467:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,13.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H467)),ABS($E$426:$E$488-H467),0))","v":0},0,0,0,13,13,{"$f":"IF($H467>$C467,INDEX(J$426:J466,MATCH($C467,$F$426:$F466,0)),INDEX(J468:J$488,MATCH($C467,$F468:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H467>$C467,INDEX(K$426:K466,MATCH($C467,$F$426:$F466,0)),INDEX(K468:K$488,MATCH($C467,$F468:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H467>$C467,INDEX(L$426:L466,MATCH($C467,$F$426:$F466,0)),INDEX(L468:L$488,MATCH($C467,$F468:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H467>$C467,INDEX(M$426:M466,MATCH($C467,$F$426:$F466,0)),INDEX(M468:M$488,MATCH($C467,$F468:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H467>$C467,INDEX(N$426:N466,MATCH($C467,$F$426:$F466,0)),INDEX(N468:N$488,MATCH($C467,$F468:$F$488,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H467,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H467,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9727.7340424310951},{"$f":"IF($H467>$C467,INDEX(U$426:U466,MATCH($C467,$F$426:$F466,0)),INDEX(U468:U$488,MATCH($C467,$F468:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H467>$C467,INDEX(V$426:V466,MATCH($C467,$F$426:$F466,0)),INDEX(V468:V$488,MATCH($C467,$F468:$F$488,0)))","v":0},{"$f":"IF($H467>$C467,INDEX(W$426:W466,MATCH($C467,$F$426:$F466,0)),INDEX(W468:W$488,MATCH($C467,$F468:$F$488,0)))","v":215470},{"$f":"IF($H467>$C467,INDEX(X$426:X466,MATCH($C467,$F$426:$F466,0)),INDEX(X468:X$488,MATCH($C467,$F468:$F$488,0)))","v":14.9},{"$f":"IF($H467>$C467,INDEX(Y$426:Y466,MATCH($C467,$F$426:$F466,0)),INDEX(Y468:Y$488,MATCH($C467,$F468:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H467>$C467,INDEX(AC$426:AC466,MATCH($C467,$F$426:$F466,0)),INDEX(AC468:AC$488,MATCH($C467,$F468:$F$488,0)))","v":0.18},null,{"$f":"IF($H467>$C467,INDEX(AE$426:AE466,MATCH($C467,$F$426:$F466,0)),INDEX(AE468:AE$488,MATCH($C467,$F468:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O467+ROUND(X467/2,0),Brændstofpriser!$B$7:$B$65,0))*AE467/X467*0","v":0},{"$f":"IF($H467>$C467,INDEX(AG$426:AG466,MATCH($C467,$F$426:$F466,0)),INDEX(AG468:AG$488,MATCH($C467,$F468:$F$488,0)))","v":0},{"$f":"IF($H467>$C467,INDEX(AH$426:AH466,MATCH($C467,$F$426:$F466,0)),INDEX(AH468:AH$488,MATCH($C467,$F468:$F$488,0)))","v":0},null,null,{"$f":"IF($H467>$C467,INDEX(AK$426:AK466,MATCH($C467,$F$426:$F466,0)),INDEX(AK468:AK$488,MATCH($C467,$F468:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H467>$C467,INDEX(AO$426:AO466,MATCH($C467,$F$426:$F466,0)),INDEX(AO468:AO$488,MATCH($C467,$F468:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H467>$C467,INDEX(AS$426:AS466,MATCH($C467,$F$426:$F466,0)),INDEX(AS468:AS$488,MATCH($C467,$F468:$F$488,0)))","v":70263},{"$f":"IF($H467>$C467,INDEX(AT$426:AT466,MATCH($C467,$F$426:$F466,0)),INDEX(AT468:AT$488,MATCH($C467,$F468:$F$488,0)))","v":695},{"$f":"IF($H467>$C467,INDEX(AU$426:AU466,MATCH($C467,$F$426:$F466,0)),INDEX(AU468:AU$488,MATCH($C467,$F468:$F$488,0)))","v":0},{"$f":"IF($H467>$C467,INDEX(AV$426:AV466,MATCH($C467,$F$426:$F466,0)),INDEX(AV468:AV$488,MATCH($C467,$F468:$F$488,0)))","v":4},{"$f":"IF($H467>$C467,INDEX(AW$426:AW466,MATCH($C467,$F$426:$F466,0)),INDEX(AW468:AW$488,MATCH($C467,$F468:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,14.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H468)),ABS($E$426:$E$488-H468),0))","v":0},0,0,0,14,14,{"$f":"IF($H468>$C468,INDEX(J$426:J467,MATCH($C468,$F$426:$F467,0)),INDEX(J469:J$488,MATCH($C468,$F469:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H468>$C468,INDEX(K$426:K467,MATCH($C468,$F$426:$F467,0)),INDEX(K469:K$488,MATCH($C468,$F469:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H468>$C468,INDEX(L$426:L467,MATCH($C468,$F$426:$F467,0)),INDEX(L469:L$488,MATCH($C468,$F469:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H468>$C468,INDEX(M$426:M467,MATCH($C468,$F$426:$F467,0)),INDEX(M469:M$488,MATCH($C468,$F469:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H468>$C468,INDEX(N$426:N467,MATCH($C468,$F$426:$F467,0)),INDEX(N469:N$488,MATCH($C468,$F469:$F$488,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H468,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H468,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9513.7238934976122},{"$f":"IF($H468>$C468,INDEX(U$426:U467,MATCH($C468,$F$426:$F467,0)),INDEX(U469:U$488,MATCH($C468,$F469:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H468>$C468,INDEX(V$426:V467,MATCH($C468,$F$426:$F467,0)),INDEX(V469:V$488,MATCH($C468,$F469:$F$488,0)))","v":0},{"$f":"IF($H468>$C468,INDEX(W$426:W467,MATCH($C468,$F$426:$F467,0)),INDEX(W469:W$488,MATCH($C468,$F469:$F$488,0)))","v":215470},{"$f":"IF($H468>$C468,INDEX(X$426:X467,MATCH($C468,$F$426:$F467,0)),INDEX(X469:X$488,MATCH($C468,$F469:$F$488,0)))","v":14.9},{"$f":"IF($H468>$C468,INDEX(Y$426:Y467,MATCH($C468,$F$426:$F467,0)),INDEX(Y469:Y$488,MATCH($C468,$F469:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H468>$C468,INDEX(AC$426:AC467,MATCH($C468,$F$426:$F467,0)),INDEX(AC469:AC$488,MATCH($C468,$F469:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H468>$C468,INDEX(AE$426:AE467,MATCH($C468,$F$426:$F467,0)),INDEX(AE469:AE$488,MATCH($C468,$F469:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O468+ROUND(X468/2,0),Brændstofpriser!$B$7:$B$65,0))*AE468/X468*0","v":0},{"$f":"IF($H468>$C468,INDEX(AG$426:AG467,MATCH($C468,$F$426:$F467,0)),INDEX(AG469:AG$488,MATCH($C468,$F469:$F$488,0)))","v":0},{"$f":"IF($H468>$C468,INDEX(AH$426:AH467,MATCH($C468,$F$426:$F467,0)),INDEX(AH469:AH$488,MATCH($C468,$F469:$F$488,0)))","v":0},null,null,{"$f":"IF($H468>$C468,INDEX(AK$426:AK467,MATCH($C468,$F$426:$F467,0)),INDEX(AK469:AK$488,MATCH($C468,$F469:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H468>$C468,INDEX(AO$426:AO467,MATCH($C468,$F$426:$F467,0)),INDEX(AO469:AO$488,MATCH($C468,$F469:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H468>$C468,INDEX(AS$426:AS467,MATCH($C468,$F$426:$F467,0)),INDEX(AS469:AS$488,MATCH($C468,$F469:$F$488,0)))","v":70263},{"$f":"IF($H468>$C468,INDEX(AT$426:AT467,MATCH($C468,$F$426:$F467,0)),INDEX(AT469:AT$488,MATCH($C468,$F469:$F$488,0)))","v":695},{"$f":"IF($H468>$C468,INDEX(AU$426:AU467,MATCH($C468,$F$426:$F467,0)),INDEX(AU469:AU$488,MATCH($C468,$F469:$F$488,0)))","v":0},{"$f":"IF($H468>$C468,INDEX(AV$426:AV467,MATCH($C468,$F$426:$F467,0)),INDEX(AV469:AV$488,MATCH($C468,$F469:$F$488,0)))","v":4},{"$f":"IF($H468>$C468,INDEX(AW$426:AW467,MATCH($C468,$F$426:$F467,0)),INDEX(AW469:AW$488,MATCH($C468,$F469:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,14.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H469)),ABS($E$426:$E$488-H469),0))","v":0},0,0,0,14,14,{"$f":"IF($H469>$C469,INDEX(J$426:J468,MATCH($C469,$F$426:$F468,0)),INDEX(J470:J$488,MATCH($C469,$F470:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H469>$C469,INDEX(K$426:K468,MATCH($C469,$F$426:$F468,0)),INDEX(K470:K$488,MATCH($C469,$F470:$F$488,0)))","v":"Maxus"},{"$f":"IF($H469>$C469,INDEX(L$426:L468,MATCH($C469,$F$426:$F468,0)),INDEX(L470:L$488,MATCH($C469,$F470:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H469>$C469,INDEX(M$426:M468,MATCH($C469,$F$426:$F468,0)),INDEX(M470:M$488,MATCH($C469,$F470:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H469>$C469,INDEX(N$426:N468,MATCH($C469,$F$426:$F468,0)),INDEX(N470:N$488,MATCH($C469,$F470:$F$488,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H469,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H469,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9513.7238934976122},{"$f":"IF($H469>$C469,INDEX(U$426:U468,MATCH($C469,$F$426:$F468,0)),INDEX(U470:U$488,MATCH($C469,$F470:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H469>$C469,INDEX(V$426:V468,MATCH($C469,$F$426:$F468,0)),INDEX(V470:V$488,MATCH($C469,$F470:$F$488,0)))","v":0},{"$f":"IF($H469>$C469,INDEX(W$426:W468,MATCH($C469,$F$426:$F468,0)),INDEX(W470:W$488,MATCH($C469,$F470:$F$488,0)))","v":215470},{"$f":"IF($H469>$C469,INDEX(X$426:X468,MATCH($C469,$F$426:$F468,0)),INDEX(X470:X$488,MATCH($C469,$F470:$F$488,0)))","v":14.9},{"$f":"IF($H469>$C469,INDEX(Y$426:Y468,MATCH($C469,$F$426:$F468,0)),INDEX(Y470:Y$488,MATCH($C469,$F470:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H469>$C469,INDEX(AC$426:AC468,MATCH($C469,$F$426:$F468,0)),INDEX(AC470:AC$488,MATCH($C469,$F470:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H469>$C469,INDEX(AE$426:AE468,MATCH($C469,$F$426:$F468,0)),INDEX(AE470:AE$488,MATCH($C469,$F470:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O469+ROUND(X469/2,0),Brændstofpriser!$B$7:$B$65,0))*AE469/X469*0","v":0},{"$f":"IF($H469>$C469,INDEX(AG$426:AG468,MATCH($C469,$F$426:$F468,0)),INDEX(AG470:AG$488,MATCH($C469,$F470:$F$488,0)))","v":0},{"$f":"IF($H469>$C469,INDEX(AH$426:AH468,MATCH($C469,$F$426:$F468,0)),INDEX(AH470:AH$488,MATCH($C469,$F470:$F$488,0)))","v":0},null,null,{"$f":"IF($H469>$C469,INDEX(AK$426:AK468,MATCH($C469,$F$426:$F468,0)),INDEX(AK470:AK$488,MATCH($C469,$F470:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H469>$C469,INDEX(AO$426:AO468,MATCH($C469,$F$426:$F468,0)),INDEX(AO470:AO$488,MATCH($C469,$F470:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H469>$C469,INDEX(AS$426:AS468,MATCH($C469,$F$426:$F468,0)),INDEX(AS470:AS$488,MATCH($C469,$F470:$F$488,0)))","v":70263},{"$f":"IF($H469>$C469,INDEX(AT$426:AT468,MATCH($C469,$F$426:$F468,0)),INDEX(AT470:AT$488,MATCH($C469,$F470:$F$488,0)))","v":695},{"$f":"IF($H469>$C469,INDEX(AU$426:AU468,MATCH($C469,$F$426:$F468,0)),INDEX(AU470:AU$488,MATCH($C469,$F470:$F$488,0)))","v":0},{"$f":"IF($H469>$C469,INDEX(AV$426:AV468,MATCH($C469,$F$426:$F468,0)),INDEX(AV470:AV$488,MATCH($C469,$F470:$F$488,0)))","v":4},{"$f":"IF($H469>$C469,INDEX(AW$426:AW468,MATCH($C469,$F$426:$F468,0)),INDEX(AW470:AW$488,MATCH($C469,$F470:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,14.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H470)),ABS($E$426:$E$488-H470),0))","v":0},0,0,0,14,14,{"$f":"IF($H470>$C470,INDEX(J$426:J469,MATCH($C470,$F$426:$F469,0)),INDEX(J471:J$488,MATCH($C470,$F471:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H470>$C470,INDEX(K$426:K469,MATCH($C470,$F$426:$F469,0)),INDEX(K471:K$488,MATCH($C470,$F471:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H470>$C470,INDEX(L$426:L469,MATCH($C470,$F$426:$F469,0)),INDEX(L471:L$488,MATCH($C470,$F471:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H470>$C470,INDEX(M$426:M469,MATCH($C470,$F$426:$F469,0)),INDEX(M471:M$488,MATCH($C470,$F471:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H470>$C470,INDEX(N$426:N469,MATCH($C470,$F$426:$F469,0)),INDEX(N471:N$488,MATCH($C470,$F471:$F$488,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H470,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H470,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9513.7238934976122},{"$f":"IF($H470>$C470,INDEX(U$426:U469,MATCH($C470,$F$426:$F469,0)),INDEX(U471:U$488,MATCH($C470,$F471:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H470>$C470,INDEX(V$426:V469,MATCH($C470,$F$426:$F469,0)),INDEX(V471:V$488,MATCH($C470,$F471:$F$488,0)))","v":0},{"$f":"IF($H470>$C470,INDEX(W$426:W469,MATCH($C470,$F$426:$F469,0)),INDEX(W471:W$488,MATCH($C470,$F471:$F$488,0)))","v":215470},{"$f":"IF($H470>$C470,INDEX(X$426:X469,MATCH($C470,$F$426:$F469,0)),INDEX(X471:X$488,MATCH($C470,$F471:$F$488,0)))","v":14.9},{"$f":"IF($H470>$C470,INDEX(Y$426:Y469,MATCH($C470,$F$426:$F469,0)),INDEX(Y471:Y$488,MATCH($C470,$F471:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H470>$C470,INDEX(AC$426:AC469,MATCH($C470,$F$426:$F469,0)),INDEX(AC471:AC$488,MATCH($C470,$F471:$F$488,0)))","v":0.18},null,{"$f":"IF($H470>$C470,INDEX(AE$426:AE469,MATCH($C470,$F$426:$F469,0)),INDEX(AE471:AE$488,MATCH($C470,$F471:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O470+ROUND(X470/2,0),Brændstofpriser!$B$7:$B$65,0))*AE470/X470*0","v":0},{"$f":"IF($H470>$C470,INDEX(AG$426:AG469,MATCH($C470,$F$426:$F469,0)),INDEX(AG471:AG$488,MATCH($C470,$F471:$F$488,0)))","v":0},{"$f":"IF($H470>$C470,INDEX(AH$426:AH469,MATCH($C470,$F$426:$F469,0)),INDEX(AH471:AH$488,MATCH($C470,$F471:$F$488,0)))","v":0},null,null,{"$f":"IF($H470>$C470,INDEX(AK$426:AK469,MATCH($C470,$F$426:$F469,0)),INDEX(AK471:AK$488,MATCH($C470,$F471:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H470>$C470,INDEX(AO$426:AO469,MATCH($C470,$F$426:$F469,0)),INDEX(AO471:AO$488,MATCH($C470,$F471:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H470>$C470,INDEX(AS$426:AS469,MATCH($C470,$F$426:$F469,0)),INDEX(AS471:AS$488,MATCH($C470,$F471:$F$488,0)))","v":70263},{"$f":"IF($H470>$C470,INDEX(AT$426:AT469,MATCH($C470,$F$426:$F469,0)),INDEX(AT471:AT$488,MATCH($C470,$F471:$F$488,0)))","v":695},{"$f":"IF($H470>$C470,INDEX(AU$426:AU469,MATCH($C470,$F$426:$F469,0)),INDEX(AU471:AU$488,MATCH($C470,$F471:$F$488,0)))","v":0},{"$f":"IF($H470>$C470,INDEX(AV$426:AV469,MATCH($C470,$F$426:$F469,0)),INDEX(AV471:AV$488,MATCH($C470,$F471:$F$488,0)))","v":4},{"$f":"IF($H470>$C470,INDEX(AW$426:AW469,MATCH($C470,$F$426:$F469,0)),INDEX(AW471:AW$488,MATCH($C470,$F471:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,15.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H471)),ABS($E$426:$E$488-H471),0))","v":0},0,0,0,15,15,{"$f":"IF($H471>$C471,INDEX(J$426:J470,MATCH($C471,$F$426:$F470,0)),INDEX(J472:J$488,MATCH($C471,$F472:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H471>$C471,INDEX(K$426:K470,MATCH($C471,$F$426:$F470,0)),INDEX(K472:K$488,MATCH($C471,$F472:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H471>$C471,INDEX(L$426:L470,MATCH($C471,$F$426:$F470,0)),INDEX(L472:L$488,MATCH($C471,$F472:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H471>$C471,INDEX(M$426:M470,MATCH($C471,$F$426:$F470,0)),INDEX(M472:M$488,MATCH($C471,$F472:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H471>$C471,INDEX(N$426:N470,MATCH($C471,$F$426:$F470,0)),INDEX(N472:N$488,MATCH($C471,$F472:$F$488,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H471,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H471,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H471>$C471,INDEX(U$426:U470,MATCH($C471,$F$426:$F470,0)),INDEX(U472:U$488,MATCH($C471,$F472:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H471>$C471,INDEX(V$426:V470,MATCH($C471,$F$426:$F470,0)),INDEX(V472:V$488,MATCH($C471,$F472:$F$488,0)))","v":0},{"$f":"IF($H471>$C471,INDEX(W$426:W470,MATCH($C471,$F$426:$F470,0)),INDEX(W472:W$488,MATCH($C471,$F472:$F$488,0)))","v":215470},{"$f":"IF($H471>$C471,INDEX(X$426:X470,MATCH($C471,$F$426:$F470,0)),INDEX(X472:X$488,MATCH($C471,$F472:$F$488,0)))","v":14.9},{"$f":"IF($H471>$C471,INDEX(Y$426:Y470,MATCH($C471,$F$426:$F470,0)),INDEX(Y472:Y$488,MATCH($C471,$F472:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H471>$C471,INDEX(AC$426:AC470,MATCH($C471,$F$426:$F470,0)),INDEX(AC472:AC$488,MATCH($C471,$F472:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H471>$C471,INDEX(AE$426:AE470,MATCH($C471,$F$426:$F470,0)),INDEX(AE472:AE$488,MATCH($C471,$F472:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O471+ROUND(X471/2,0),Brændstofpriser!$B$7:$B$65,0))*AE471/X471*0","v":{"$error":"#N/A"}},{"$f":"IF($H471>$C471,INDEX(AG$426:AG470,MATCH($C471,$F$426:$F470,0)),INDEX(AG472:AG$488,MATCH($C471,$F472:$F$488,0)))","v":0},{"$f":"IF($H471>$C471,INDEX(AH$426:AH470,MATCH($C471,$F$426:$F470,0)),INDEX(AH472:AH$488,MATCH($C471,$F472:$F$488,0)))","v":0},null,null,{"$f":"IF($H471>$C471,INDEX(AK$426:AK470,MATCH($C471,$F$426:$F470,0)),INDEX(AK472:AK$488,MATCH($C471,$F472:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H471>$C471,INDEX(AO$426:AO470,MATCH($C471,$F$426:$F470,0)),INDEX(AO472:AO$488,MATCH($C471,$F472:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H471>$C471,INDEX(AS$426:AS470,MATCH($C471,$F$426:$F470,0)),INDEX(AS472:AS$488,MATCH($C471,$F472:$F$488,0)))","v":70263},{"$f":"IF($H471>$C471,INDEX(AT$426:AT470,MATCH($C471,$F$426:$F470,0)),INDEX(AT472:AT$488,MATCH($C471,$F472:$F$488,0)))","v":695},{"$f":"IF($H471>$C471,INDEX(AU$426:AU470,MATCH($C471,$F$426:$F470,0)),INDEX(AU472:AU$488,MATCH($C471,$F472:$F$488,0)))","v":0},{"$f":"IF($H471>$C471,INDEX(AV$426:AV470,MATCH($C471,$F$426:$F470,0)),INDEX(AV472:AV$488,MATCH($C471,$F472:$F$488,0)))","v":4},{"$f":"IF($H471>$C471,INDEX(AW$426:AW470,MATCH($C471,$F$426:$F470,0)),INDEX(AW472:AW$488,MATCH($C471,$F472:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,15.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H472)),ABS($E$426:$E$488-H472),0))","v":0},0,0,0,15,15,{"$f":"IF($H472>$C472,INDEX(J$426:J471,MATCH($C472,$F$426:$F471,0)),INDEX(J473:J$488,MATCH($C472,$F473:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H472>$C472,INDEX(K$426:K471,MATCH($C472,$F$426:$F471,0)),INDEX(K473:K$488,MATCH($C472,$F473:$F$488,0)))","v":"Maxus"},{"$f":"IF($H472>$C472,INDEX(L$426:L471,MATCH($C472,$F$426:$F471,0)),INDEX(L473:L$488,MATCH($C472,$F473:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H472>$C472,INDEX(M$426:M471,MATCH($C472,$F$426:$F471,0)),INDEX(M473:M$488,MATCH($C472,$F473:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H472>$C472,INDEX(N$426:N471,MATCH($C472,$F$426:$F471,0)),INDEX(N473:N$488,MATCH($C472,$F473:$F$488,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H472,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H472,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H472>$C472,INDEX(U$426:U471,MATCH($C472,$F$426:$F471,0)),INDEX(U473:U$488,MATCH($C472,$F473:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H472>$C472,INDEX(V$426:V471,MATCH($C472,$F$426:$F471,0)),INDEX(V473:V$488,MATCH($C472,$F473:$F$488,0)))","v":0},{"$f":"IF($H472>$C472,INDEX(W$426:W471,MATCH($C472,$F$426:$F471,0)),INDEX(W473:W$488,MATCH($C472,$F473:$F$488,0)))","v":215470},{"$f":"IF($H472>$C472,INDEX(X$426:X471,MATCH($C472,$F$426:$F471,0)),INDEX(X473:X$488,MATCH($C472,$F473:$F$488,0)))","v":14.9},{"$f":"IF($H472>$C472,INDEX(Y$426:Y471,MATCH($C472,$F$426:$F471,0)),INDEX(Y473:Y$488,MATCH($C472,$F473:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H472>$C472,INDEX(AC$426:AC471,MATCH($C472,$F$426:$F471,0)),INDEX(AC473:AC$488,MATCH($C472,$F473:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H472>$C472,INDEX(AE$426:AE471,MATCH($C472,$F$426:$F471,0)),INDEX(AE473:AE$488,MATCH($C472,$F473:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O472+ROUND(X472/2,0),Brændstofpriser!$B$7:$B$65,0))*AE472/X472*0","v":{"$error":"#N/A"}},{"$f":"IF($H472>$C472,INDEX(AG$426:AG471,MATCH($C472,$F$426:$F471,0)),INDEX(AG473:AG$488,MATCH($C472,$F473:$F$488,0)))","v":0},{"$f":"IF($H472>$C472,INDEX(AH$426:AH471,MATCH($C472,$F$426:$F471,0)),INDEX(AH473:AH$488,MATCH($C472,$F473:$F$488,0)))","v":0},null,null,{"$f":"IF($H472>$C472,INDEX(AK$426:AK471,MATCH($C472,$F$426:$F471,0)),INDEX(AK473:AK$488,MATCH($C472,$F473:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H472>$C472,INDEX(AO$426:AO471,MATCH($C472,$F$426:$F471,0)),INDEX(AO473:AO$488,MATCH($C472,$F473:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H472>$C472,INDEX(AS$426:AS471,MATCH($C472,$F$426:$F471,0)),INDEX(AS473:AS$488,MATCH($C472,$F473:$F$488,0)))","v":70263},{"$f":"IF($H472>$C472,INDEX(AT$426:AT471,MATCH($C472,$F$426:$F471,0)),INDEX(AT473:AT$488,MATCH($C472,$F473:$F$488,0)))","v":695},{"$f":"IF($H472>$C472,INDEX(AU$426:AU471,MATCH($C472,$F$426:$F471,0)),INDEX(AU473:AU$488,MATCH($C472,$F473:$F$488,0)))","v":0},{"$f":"IF($H472>$C472,INDEX(AV$426:AV471,MATCH($C472,$F$426:$F471,0)),INDEX(AV473:AV$488,MATCH($C472,$F473:$F$488,0)))","v":4},{"$f":"IF($H472>$C472,INDEX(AW$426:AW471,MATCH($C472,$F$426:$F471,0)),INDEX(AW473:AW$488,MATCH($C472,$F473:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,15.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H473)),ABS($E$426:$E$488-H473),0))","v":0},0,0,0,15,15,{"$f":"IF($H473>$C473,INDEX(J$426:J472,MATCH($C473,$F$426:$F472,0)),INDEX(J474:J$488,MATCH($C473,$F474:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H473>$C473,INDEX(K$426:K472,MATCH($C473,$F$426:$F472,0)),INDEX(K474:K$488,MATCH($C473,$F474:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H473>$C473,INDEX(L$426:L472,MATCH($C473,$F$426:$F472,0)),INDEX(L474:L$488,MATCH($C473,$F474:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H473>$C473,INDEX(M$426:M472,MATCH($C473,$F$426:$F472,0)),INDEX(M474:M$488,MATCH($C473,$F474:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H473>$C473,INDEX(N$426:N472,MATCH($C473,$F$426:$F472,0)),INDEX(N474:N$488,MATCH($C473,$F474:$F$488,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H473,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H473,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H473>$C473,INDEX(U$426:U472,MATCH($C473,$F$426:$F472,0)),INDEX(U474:U$488,MATCH($C473,$F474:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H473>$C473,INDEX(V$426:V472,MATCH($C473,$F$426:$F472,0)),INDEX(V474:V$488,MATCH($C473,$F474:$F$488,0)))","v":0},{"$f":"IF($H473>$C473,INDEX(W$426:W472,MATCH($C473,$F$426:$F472,0)),INDEX(W474:W$488,MATCH($C473,$F474:$F$488,0)))","v":215470},{"$f":"IF($H473>$C473,INDEX(X$426:X472,MATCH($C473,$F$426:$F472,0)),INDEX(X474:X$488,MATCH($C473,$F474:$F$488,0)))","v":14.9},{"$f":"IF($H473>$C473,INDEX(Y$426:Y472,MATCH($C473,$F$426:$F472,0)),INDEX(Y474:Y$488,MATCH($C473,$F474:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H473>$C473,INDEX(AC$426:AC472,MATCH($C473,$F$426:$F472,0)),INDEX(AC474:AC$488,MATCH($C473,$F474:$F$488,0)))","v":0.18},null,{"$f":"IF($H473>$C473,INDEX(AE$426:AE472,MATCH($C473,$F$426:$F472,0)),INDEX(AE474:AE$488,MATCH($C473,$F474:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O473+ROUND(X473/2,0),Brændstofpriser!$B$7:$B$65,0))*AE473/X473*0","v":{"$error":"#N/A"}},{"$f":"IF($H473>$C473,INDEX(AG$426:AG472,MATCH($C473,$F$426:$F472,0)),INDEX(AG474:AG$488,MATCH($C473,$F474:$F$488,0)))","v":0},{"$f":"IF($H473>$C473,INDEX(AH$426:AH472,MATCH($C473,$F$426:$F472,0)),INDEX(AH474:AH$488,MATCH($C473,$F474:$F$488,0)))","v":0},null,null,{"$f":"IF($H473>$C473,INDEX(AK$426:AK472,MATCH($C473,$F$426:$F472,0)),INDEX(AK474:AK$488,MATCH($C473,$F474:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H473>$C473,INDEX(AO$426:AO472,MATCH($C473,$F$426:$F472,0)),INDEX(AO474:AO$488,MATCH($C473,$F474:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H473>$C473,INDEX(AS$426:AS472,MATCH($C473,$F$426:$F472,0)),INDEX(AS474:AS$488,MATCH($C473,$F474:$F$488,0)))","v":70263},{"$f":"IF($H473>$C473,INDEX(AT$426:AT472,MATCH($C473,$F$426:$F472,0)),INDEX(AT474:AT$488,MATCH($C473,$F474:$F$488,0)))","v":695},{"$f":"IF($H473>$C473,INDEX(AU$426:AU472,MATCH($C473,$F$426:$F472,0)),INDEX(AU474:AU$488,MATCH($C473,$F474:$F$488,0)))","v":0},{"$f":"IF($H473>$C473,INDEX(AV$426:AV472,MATCH($C473,$F$426:$F472,0)),INDEX(AV474:AV$488,MATCH($C473,$F474:$F$488,0)))","v":4},{"$f":"IF($H473>$C473,INDEX(AW$426:AW472,MATCH($C473,$F$426:$F472,0)),INDEX(AW474:AW$488,MATCH($C473,$F474:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,16.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H474)),ABS($E$426:$E$488-H474),0))","v":0},0,0,0,16,16,{"$f":"IF($H474>$C474,INDEX(J$426:J473,MATCH($C474,$F$426:$F473,0)),INDEX(J475:J$488,MATCH($C474,$F475:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H474>$C474,INDEX(K$426:K473,MATCH($C474,$F$426:$F473,0)),INDEX(K475:K$488,MATCH($C474,$F475:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H474>$C474,INDEX(L$426:L473,MATCH($C474,$F$426:$F473,0)),INDEX(L475:L$488,MATCH($C474,$F475:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H474>$C474,INDEX(M$426:M473,MATCH($C474,$F$426:$F473,0)),INDEX(M475:M$488,MATCH($C474,$F475:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H474>$C474,INDEX(N$426:N473,MATCH($C474,$F$426:$F473,0)),INDEX(N475:N$488,MATCH($C474,$F475:$F$488,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H474,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H474,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9099.7246845481677},{"$f":"IF($H474>$C474,INDEX(U$426:U473,MATCH($C474,$F$426:$F473,0)),INDEX(U475:U$488,MATCH($C474,$F475:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H474>$C474,INDEX(V$426:V473,MATCH($C474,$F$426:$F473,0)),INDEX(V475:V$488,MATCH($C474,$F475:$F$488,0)))","v":0},{"$f":"IF($H474>$C474,INDEX(W$426:W473,MATCH($C474,$F$426:$F473,0)),INDEX(W475:W$488,MATCH($C474,$F475:$F$488,0)))","v":215470},{"$f":"IF($H474>$C474,INDEX(X$426:X473,MATCH($C474,$F$426:$F473,0)),INDEX(X475:X$488,MATCH($C474,$F475:$F$488,0)))","v":14.9},{"$f":"IF($H474>$C474,INDEX(Y$426:Y473,MATCH($C474,$F$426:$F473,0)),INDEX(Y475:Y$488,MATCH($C474,$F475:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H474>$C474,INDEX(AC$426:AC473,MATCH($C474,$F$426:$F473,0)),INDEX(AC475:AC$488,MATCH($C474,$F475:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H474>$C474,INDEX(AE$426:AE473,MATCH($C474,$F$426:$F473,0)),INDEX(AE475:AE$488,MATCH($C474,$F475:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O474+ROUND(X474/2,0),Brændstofpriser!$B$7:$B$65,0))*AE474/X474*0","v":{"$error":"#N/A"}},{"$f":"IF($H474>$C474,INDEX(AG$426:AG473,MATCH($C474,$F$426:$F473,0)),INDEX(AG475:AG$488,MATCH($C474,$F475:$F$488,0)))","v":0},{"$f":"IF($H474>$C474,INDEX(AH$426:AH473,MATCH($C474,$F$426:$F473,0)),INDEX(AH475:AH$488,MATCH($C474,$F475:$F$488,0)))","v":0},null,null,{"$f":"IF($H474>$C474,INDEX(AK$426:AK473,MATCH($C474,$F$426:$F473,0)),INDEX(AK475:AK$488,MATCH($C474,$F475:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H474>$C474,INDEX(AO$426:AO473,MATCH($C474,$F$426:$F473,0)),INDEX(AO475:AO$488,MATCH($C474,$F475:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H474>$C474,INDEX(AS$426:AS473,MATCH($C474,$F$426:$F473,0)),INDEX(AS475:AS$488,MATCH($C474,$F475:$F$488,0)))","v":70263},{"$f":"IF($H474>$C474,INDEX(AT$426:AT473,MATCH($C474,$F$426:$F473,0)),INDEX(AT475:AT$488,MATCH($C474,$F475:$F$488,0)))","v":695},{"$f":"IF($H474>$C474,INDEX(AU$426:AU473,MATCH($C474,$F$426:$F473,0)),INDEX(AU475:AU$488,MATCH($C474,$F475:$F$488,0)))","v":0},{"$f":"IF($H474>$C474,INDEX(AV$426:AV473,MATCH($C474,$F$426:$F473,0)),INDEX(AV475:AV$488,MATCH($C474,$F475:$F$488,0)))","v":4},{"$f":"IF($H474>$C474,INDEX(AW$426:AW473,MATCH($C474,$F$426:$F473,0)),INDEX(AW475:AW$488,MATCH($C474,$F475:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,16.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H475)),ABS($E$426:$E$488-H475),0))","v":0},0,0,0,16,16,{"$f":"IF($H475>$C475,INDEX(J$426:J474,MATCH($C475,$F$426:$F474,0)),INDEX(J476:J$488,MATCH($C475,$F476:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H475>$C475,INDEX(K$426:K474,MATCH($C475,$F$426:$F474,0)),INDEX(K476:K$488,MATCH($C475,$F476:$F$488,0)))","v":"Maxus"},{"$f":"IF($H475>$C475,INDEX(L$426:L474,MATCH($C475,$F$426:$F474,0)),INDEX(L476:L$488,MATCH($C475,$F476:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H475>$C475,INDEX(M$426:M474,MATCH($C475,$F$426:$F474,0)),INDEX(M476:M$488,MATCH($C475,$F476:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H475>$C475,INDEX(N$426:N474,MATCH($C475,$F$426:$F474,0)),INDEX(N476:N$488,MATCH($C475,$F476:$F$488,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H475,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H475,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9099.7246845481677},{"$f":"IF($H475>$C475,INDEX(U$426:U474,MATCH($C475,$F$426:$F474,0)),INDEX(U476:U$488,MATCH($C475,$F476:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H475>$C475,INDEX(V$426:V474,MATCH($C475,$F$426:$F474,0)),INDEX(V476:V$488,MATCH($C475,$F476:$F$488,0)))","v":0},{"$f":"IF($H475>$C475,INDEX(W$426:W474,MATCH($C475,$F$426:$F474,0)),INDEX(W476:W$488,MATCH($C475,$F476:$F$488,0)))","v":215470},{"$f":"IF($H475>$C475,INDEX(X$426:X474,MATCH($C475,$F$426:$F474,0)),INDEX(X476:X$488,MATCH($C475,$F476:$F$488,0)))","v":14.9},{"$f":"IF($H475>$C475,INDEX(Y$426:Y474,MATCH($C475,$F$426:$F474,0)),INDEX(Y476:Y$488,MATCH($C475,$F476:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H475>$C475,INDEX(AC$426:AC474,MATCH($C475,$F$426:$F474,0)),INDEX(AC476:AC$488,MATCH($C475,$F476:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H475>$C475,INDEX(AE$426:AE474,MATCH($C475,$F$426:$F474,0)),INDEX(AE476:AE$488,MATCH($C475,$F476:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O475+ROUND(X475/2,0),Brændstofpriser!$B$7:$B$65,0))*AE475/X475*0","v":{"$error":"#N/A"}},{"$f":"IF($H475>$C475,INDEX(AG$426:AG474,MATCH($C475,$F$426:$F474,0)),INDEX(AG476:AG$488,MATCH($C475,$F476:$F$488,0)))","v":0},{"$f":"IF($H475>$C475,INDEX(AH$426:AH474,MATCH($C475,$F$426:$F474,0)),INDEX(AH476:AH$488,MATCH($C475,$F476:$F$488,0)))","v":0},null,null,{"$f":"IF($H475>$C475,INDEX(AK$426:AK474,MATCH($C475,$F$426:$F474,0)),INDEX(AK476:AK$488,MATCH($C475,$F476:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H475>$C475,INDEX(AO$426:AO474,MATCH($C475,$F$426:$F474,0)),INDEX(AO476:AO$488,MATCH($C475,$F476:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H475>$C475,INDEX(AS$426:AS474,MATCH($C475,$F$426:$F474,0)),INDEX(AS476:AS$488,MATCH($C475,$F476:$F$488,0)))","v":70263},{"$f":"IF($H475>$C475,INDEX(AT$426:AT474,MATCH($C475,$F$426:$F474,0)),INDEX(AT476:AT$488,MATCH($C475,$F476:$F$488,0)))","v":695},{"$f":"IF($H475>$C475,INDEX(AU$426:AU474,MATCH($C475,$F$426:$F474,0)),INDEX(AU476:AU$488,MATCH($C475,$F476:$F$488,0)))","v":0},{"$f":"IF($H475>$C475,INDEX(AV$426:AV474,MATCH($C475,$F$426:$F474,0)),INDEX(AV476:AV$488,MATCH($C475,$F476:$F$488,0)))","v":4},{"$f":"IF($H475>$C475,INDEX(AW$426:AW474,MATCH($C475,$F$426:$F474,0)),INDEX(AW476:AW$488,MATCH($C475,$F476:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,16.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H476)),ABS($E$426:$E$488-H476),0))","v":0},0,0,0,16,16,{"$f":"IF($H476>$C476,INDEX(J$426:J475,MATCH($C476,$F$426:$F475,0)),INDEX(J477:J$488,MATCH($C476,$F477:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H476>$C476,INDEX(K$426:K475,MATCH($C476,$F$426:$F475,0)),INDEX(K477:K$488,MATCH($C476,$F477:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H476>$C476,INDEX(L$426:L475,MATCH($C476,$F$426:$F475,0)),INDEX(L477:L$488,MATCH($C476,$F477:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H476>$C476,INDEX(M$426:M475,MATCH($C476,$F$426:$F475,0)),INDEX(M477:M$488,MATCH($C476,$F477:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H476>$C476,INDEX(N$426:N475,MATCH($C476,$F$426:$F475,0)),INDEX(N477:N$488,MATCH($C476,$F477:$F$488,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H476,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H476,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":9099.7246845481677},{"$f":"IF($H476>$C476,INDEX(U$426:U475,MATCH($C476,$F$426:$F475,0)),INDEX(U477:U$488,MATCH($C476,$F477:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H476>$C476,INDEX(V$426:V475,MATCH($C476,$F$426:$F475,0)),INDEX(V477:V$488,MATCH($C476,$F477:$F$488,0)))","v":0},{"$f":"IF($H476>$C476,INDEX(W$426:W475,MATCH($C476,$F$426:$F475,0)),INDEX(W477:W$488,MATCH($C476,$F477:$F$488,0)))","v":215470},{"$f":"IF($H476>$C476,INDEX(X$426:X475,MATCH($C476,$F$426:$F475,0)),INDEX(X477:X$488,MATCH($C476,$F477:$F$488,0)))","v":14.9},{"$f":"IF($H476>$C476,INDEX(Y$426:Y475,MATCH($C476,$F$426:$F475,0)),INDEX(Y477:Y$488,MATCH($C476,$F477:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H476>$C476,INDEX(AC$426:AC475,MATCH($C476,$F$426:$F475,0)),INDEX(AC477:AC$488,MATCH($C476,$F477:$F$488,0)))","v":0.18},null,{"$f":"IF($H476>$C476,INDEX(AE$426:AE475,MATCH($C476,$F$426:$F475,0)),INDEX(AE477:AE$488,MATCH($C476,$F477:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O476+ROUND(X476/2,0),Brændstofpriser!$B$7:$B$65,0))*AE476/X476*0","v":{"$error":"#N/A"}},{"$f":"IF($H476>$C476,INDEX(AG$426:AG475,MATCH($C476,$F$426:$F475,0)),INDEX(AG477:AG$488,MATCH($C476,$F477:$F$488,0)))","v":0},{"$f":"IF($H476>$C476,INDEX(AH$426:AH475,MATCH($C476,$F$426:$F475,0)),INDEX(AH477:AH$488,MATCH($C476,$F477:$F$488,0)))","v":0},null,null,{"$f":"IF($H476>$C476,INDEX(AK$426:AK475,MATCH($C476,$F$426:$F475,0)),INDEX(AK477:AK$488,MATCH($C476,$F477:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H476>$C476,INDEX(AO$426:AO475,MATCH($C476,$F$426:$F475,0)),INDEX(AO477:AO$488,MATCH($C476,$F477:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H476>$C476,INDEX(AS$426:AS475,MATCH($C476,$F$426:$F475,0)),INDEX(AS477:AS$488,MATCH($C476,$F477:$F$488,0)))","v":70263},{"$f":"IF($H476>$C476,INDEX(AT$426:AT475,MATCH($C476,$F$426:$F475,0)),INDEX(AT477:AT$488,MATCH($C476,$F477:$F$488,0)))","v":695},{"$f":"IF($H476>$C476,INDEX(AU$426:AU475,MATCH($C476,$F$426:$F475,0)),INDEX(AU477:AU$488,MATCH($C476,$F477:$F$488,0)))","v":0},{"$f":"IF($H476>$C476,INDEX(AV$426:AV475,MATCH($C476,$F$426:$F475,0)),INDEX(AV477:AV$488,MATCH($C476,$F477:$F$488,0)))","v":4},{"$f":"IF($H476>$C476,INDEX(AW$426:AW475,MATCH($C476,$F$426:$F475,0)),INDEX(AW477:AW$488,MATCH($C476,$F477:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,17.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H477)),ABS($E$426:$E$488-H477),0))","v":0},0,0,0,17,17,{"$f":"IF($H477>$C477,INDEX(J$426:J476,MATCH($C477,$F$426:$F476,0)),INDEX(J478:J$488,MATCH($C477,$F478:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H477>$C477,INDEX(K$426:K476,MATCH($C477,$F$426:$F476,0)),INDEX(K478:K$488,MATCH($C477,$F478:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H477>$C477,INDEX(L$426:L476,MATCH($C477,$F$426:$F476,0)),INDEX(L478:L$488,MATCH($C477,$F478:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H477>$C477,INDEX(M$426:M476,MATCH($C477,$F$426:$F476,0)),INDEX(M478:M$488,MATCH($C477,$F478:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H477>$C477,INDEX(N$426:N476,MATCH($C477,$F$426:$F476,0)),INDEX(N478:N$488,MATCH($C477,$F478:$F$488,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H477,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H477,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H477>$C477,INDEX(U$426:U476,MATCH($C477,$F$426:$F476,0)),INDEX(U478:U$488,MATCH($C477,$F478:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H477>$C477,INDEX(V$426:V476,MATCH($C477,$F$426:$F476,0)),INDEX(V478:V$488,MATCH($C477,$F478:$F$488,0)))","v":0},{"$f":"IF($H477>$C477,INDEX(W$426:W476,MATCH($C477,$F$426:$F476,0)),INDEX(W478:W$488,MATCH($C477,$F478:$F$488,0)))","v":215470},{"$f":"IF($H477>$C477,INDEX(X$426:X476,MATCH($C477,$F$426:$F476,0)),INDEX(X478:X$488,MATCH($C477,$F478:$F$488,0)))","v":14.9},{"$f":"IF($H477>$C477,INDEX(Y$426:Y476,MATCH($C477,$F$426:$F476,0)),INDEX(Y478:Y$488,MATCH($C477,$F478:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H477>$C477,INDEX(AC$426:AC476,MATCH($C477,$F$426:$F476,0)),INDEX(AC478:AC$488,MATCH($C477,$F478:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H477>$C477,INDEX(AE$426:AE476,MATCH($C477,$F$426:$F476,0)),INDEX(AE478:AE$488,MATCH($C477,$F478:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O477+ROUND(X477/2,0),Brændstofpriser!$B$7:$B$65,0))*AE477/X477*0","v":{"$error":"#N/A"}},{"$f":"IF($H477>$C477,INDEX(AG$426:AG476,MATCH($C477,$F$426:$F476,0)),INDEX(AG478:AG$488,MATCH($C477,$F478:$F$488,0)))","v":0},{"$f":"IF($H477>$C477,INDEX(AH$426:AH476,MATCH($C477,$F$426:$F476,0)),INDEX(AH478:AH$488,MATCH($C477,$F478:$F$488,0)))","v":0},null,null,{"$f":"IF($H477>$C477,INDEX(AK$426:AK476,MATCH($C477,$F$426:$F476,0)),INDEX(AK478:AK$488,MATCH($C477,$F478:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H477>$C477,INDEX(AO$426:AO476,MATCH($C477,$F$426:$F476,0)),INDEX(AO478:AO$488,MATCH($C477,$F478:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H477>$C477,INDEX(AS$426:AS476,MATCH($C477,$F$426:$F476,0)),INDEX(AS478:AS$488,MATCH($C477,$F478:$F$488,0)))","v":70263},{"$f":"IF($H477>$C477,INDEX(AT$426:AT476,MATCH($C477,$F$426:$F476,0)),INDEX(AT478:AT$488,MATCH($C477,$F478:$F$488,0)))","v":695},{"$f":"IF($H477>$C477,INDEX(AU$426:AU476,MATCH($C477,$F$426:$F476,0)),INDEX(AU478:AU$488,MATCH($C477,$F478:$F$488,0)))","v":0},{"$f":"IF($H477>$C477,INDEX(AV$426:AV476,MATCH($C477,$F$426:$F476,0)),INDEX(AV478:AV$488,MATCH($C477,$F478:$F$488,0)))","v":4},{"$f":"IF($H477>$C477,INDEX(AW$426:AW476,MATCH($C477,$F$426:$F476,0)),INDEX(AW478:AW$488,MATCH($C477,$F478:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,17.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H478)),ABS($E$426:$E$488-H478),0))","v":0},0,0,0,17,17,{"$f":"IF($H478>$C478,INDEX(J$426:J477,MATCH($C478,$F$426:$F477,0)),INDEX(J479:J$488,MATCH($C478,$F479:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H478>$C478,INDEX(K$426:K477,MATCH($C478,$F$426:$F477,0)),INDEX(K479:K$488,MATCH($C478,$F479:$F$488,0)))","v":"Maxus"},{"$f":"IF($H478>$C478,INDEX(L$426:L477,MATCH($C478,$F$426:$F477,0)),INDEX(L479:L$488,MATCH($C478,$F479:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H478>$C478,INDEX(M$426:M477,MATCH($C478,$F$426:$F477,0)),INDEX(M479:M$488,MATCH($C478,$F479:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H478>$C478,INDEX(N$426:N477,MATCH($C478,$F$426:$F477,0)),INDEX(N479:N$488,MATCH($C478,$F479:$F$488,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H478,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H478,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H478>$C478,INDEX(U$426:U477,MATCH($C478,$F$426:$F477,0)),INDEX(U479:U$488,MATCH($C478,$F479:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H478>$C478,INDEX(V$426:V477,MATCH($C478,$F$426:$F477,0)),INDEX(V479:V$488,MATCH($C478,$F479:$F$488,0)))","v":0},{"$f":"IF($H478>$C478,INDEX(W$426:W477,MATCH($C478,$F$426:$F477,0)),INDEX(W479:W$488,MATCH($C478,$F479:$F$488,0)))","v":215470},{"$f":"IF($H478>$C478,INDEX(X$426:X477,MATCH($C478,$F$426:$F477,0)),INDEX(X479:X$488,MATCH($C478,$F479:$F$488,0)))","v":14.9},{"$f":"IF($H478>$C478,INDEX(Y$426:Y477,MATCH($C478,$F$426:$F477,0)),INDEX(Y479:Y$488,MATCH($C478,$F479:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H478>$C478,INDEX(AC$426:AC477,MATCH($C478,$F$426:$F477,0)),INDEX(AC479:AC$488,MATCH($C478,$F479:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H478>$C478,INDEX(AE$426:AE477,MATCH($C478,$F$426:$F477,0)),INDEX(AE479:AE$488,MATCH($C478,$F479:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O478+ROUND(X478/2,0),Brændstofpriser!$B$7:$B$65,0))*AE478/X478*0","v":{"$error":"#N/A"}},{"$f":"IF($H478>$C478,INDEX(AG$426:AG477,MATCH($C478,$F$426:$F477,0)),INDEX(AG479:AG$488,MATCH($C478,$F479:$F$488,0)))","v":0},{"$f":"IF($H478>$C478,INDEX(AH$426:AH477,MATCH($C478,$F$426:$F477,0)),INDEX(AH479:AH$488,MATCH($C478,$F479:$F$488,0)))","v":0},null,null,{"$f":"IF($H478>$C478,INDEX(AK$426:AK477,MATCH($C478,$F$426:$F477,0)),INDEX(AK479:AK$488,MATCH($C478,$F479:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H478>$C478,INDEX(AO$426:AO477,MATCH($C478,$F$426:$F477,0)),INDEX(AO479:AO$488,MATCH($C478,$F479:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H478>$C478,INDEX(AS$426:AS477,MATCH($C478,$F$426:$F477,0)),INDEX(AS479:AS$488,MATCH($C478,$F479:$F$488,0)))","v":70263},{"$f":"IF($H478>$C478,INDEX(AT$426:AT477,MATCH($C478,$F$426:$F477,0)),INDEX(AT479:AT$488,MATCH($C478,$F479:$F$488,0)))","v":695},{"$f":"IF($H478>$C478,INDEX(AU$426:AU477,MATCH($C478,$F$426:$F477,0)),INDEX(AU479:AU$488,MATCH($C478,$F479:$F$488,0)))","v":0},{"$f":"IF($H478>$C478,INDEX(AV$426:AV477,MATCH($C478,$F$426:$F477,0)),INDEX(AV479:AV$488,MATCH($C478,$F479:$F$488,0)))","v":4},{"$f":"IF($H478>$C478,INDEX(AW$426:AW477,MATCH($C478,$F$426:$F477,0)),INDEX(AW479:AW$488,MATCH($C478,$F479:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,17.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H479)),ABS($E$426:$E$488-H479),0))","v":0},0,0,0,17,17,{"$f":"IF($H479>$C479,INDEX(J$426:J478,MATCH($C479,$F$426:$F478,0)),INDEX(J480:J$488,MATCH($C479,$F480:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H479>$C479,INDEX(K$426:K478,MATCH($C479,$F$426:$F478,0)),INDEX(K480:K$488,MATCH($C479,$F480:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H479>$C479,INDEX(L$426:L478,MATCH($C479,$F$426:$F478,0)),INDEX(L480:L$488,MATCH($C479,$F480:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H479>$C479,INDEX(M$426:M478,MATCH($C479,$F$426:$F478,0)),INDEX(M480:M$488,MATCH($C479,$F480:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H479>$C479,INDEX(N$426:N478,MATCH($C479,$F$426:$F478,0)),INDEX(N480:N$488,MATCH($C479,$F480:$F$488,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H479,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H479,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H479>$C479,INDEX(U$426:U478,MATCH($C479,$F$426:$F478,0)),INDEX(U480:U$488,MATCH($C479,$F480:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H479>$C479,INDEX(V$426:V478,MATCH($C479,$F$426:$F478,0)),INDEX(V480:V$488,MATCH($C479,$F480:$F$488,0)))","v":0},{"$f":"IF($H479>$C479,INDEX(W$426:W478,MATCH($C479,$F$426:$F478,0)),INDEX(W480:W$488,MATCH($C479,$F480:$F$488,0)))","v":215470},{"$f":"IF($H479>$C479,INDEX(X$426:X478,MATCH($C479,$F$426:$F478,0)),INDEX(X480:X$488,MATCH($C479,$F480:$F$488,0)))","v":14.9},{"$f":"IF($H479>$C479,INDEX(Y$426:Y478,MATCH($C479,$F$426:$F478,0)),INDEX(Y480:Y$488,MATCH($C479,$F480:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H479>$C479,INDEX(AC$426:AC478,MATCH($C479,$F$426:$F478,0)),INDEX(AC480:AC$488,MATCH($C479,$F480:$F$488,0)))","v":0.18},null,{"$f":"IF($H479>$C479,INDEX(AE$426:AE478,MATCH($C479,$F$426:$F478,0)),INDEX(AE480:AE$488,MATCH($C479,$F480:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O479+ROUND(X479/2,0),Brændstofpriser!$B$7:$B$65,0))*AE479/X479*0","v":{"$error":"#N/A"}},{"$f":"IF($H479>$C479,INDEX(AG$426:AG478,MATCH($C479,$F$426:$F478,0)),INDEX(AG480:AG$488,MATCH($C479,$F480:$F$488,0)))","v":0},{"$f":"IF($H479>$C479,INDEX(AH$426:AH478,MATCH($C479,$F$426:$F478,0)),INDEX(AH480:AH$488,MATCH($C479,$F480:$F$488,0)))","v":0},null,null,{"$f":"IF($H479>$C479,INDEX(AK$426:AK478,MATCH($C479,$F$426:$F478,0)),INDEX(AK480:AK$488,MATCH($C479,$F480:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H479>$C479,INDEX(AO$426:AO478,MATCH($C479,$F$426:$F478,0)),INDEX(AO480:AO$488,MATCH($C479,$F480:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H479>$C479,INDEX(AS$426:AS478,MATCH($C479,$F$426:$F478,0)),INDEX(AS480:AS$488,MATCH($C479,$F480:$F$488,0)))","v":70263},{"$f":"IF($H479>$C479,INDEX(AT$426:AT478,MATCH($C479,$F$426:$F478,0)),INDEX(AT480:AT$488,MATCH($C479,$F480:$F$488,0)))","v":695},{"$f":"IF($H479>$C479,INDEX(AU$426:AU478,MATCH($C479,$F$426:$F478,0)),INDEX(AU480:AU$488,MATCH($C479,$F480:$F$488,0)))","v":0},{"$f":"IF($H479>$C479,INDEX(AV$426:AV478,MATCH($C479,$F$426:$F478,0)),INDEX(AV480:AV$488,MATCH($C479,$F480:$F$488,0)))","v":4},{"$f":"IF($H479>$C479,INDEX(AW$426:AW478,MATCH($C479,$F$426:$F478,0)),INDEX(AW480:AW$488,MATCH($C479,$F480:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,18.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H480)),ABS($E$426:$E$488-H480),0))","v":0},0,0,0,18,18,{"$f":"IF($H480>$C480,INDEX(J$426:J479,MATCH($C480,$F$426:$F479,0)),INDEX(J481:J$488,MATCH($C480,$F481:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H480>$C480,INDEX(K$426:K479,MATCH($C480,$F$426:$F479,0)),INDEX(K481:K$488,MATCH($C480,$F481:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H480>$C480,INDEX(L$426:L479,MATCH($C480,$F$426:$F479,0)),INDEX(L481:L$488,MATCH($C480,$F481:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H480>$C480,INDEX(M$426:M479,MATCH($C480,$F$426:$F479,0)),INDEX(M481:M$488,MATCH($C480,$F481:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H480>$C480,INDEX(N$426:N479,MATCH($C480,$F$426:$F479,0)),INDEX(N481:N$488,MATCH($C480,$F481:$F$488,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H480,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H480,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H480>$C480,INDEX(U$426:U479,MATCH($C480,$F$426:$F479,0)),INDEX(U481:U$488,MATCH($C480,$F481:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H480>$C480,INDEX(V$426:V479,MATCH($C480,$F$426:$F479,0)),INDEX(V481:V$488,MATCH($C480,$F481:$F$488,0)))","v":0},{"$f":"IF($H480>$C480,INDEX(W$426:W479,MATCH($C480,$F$426:$F479,0)),INDEX(W481:W$488,MATCH($C480,$F481:$F$488,0)))","v":215470},{"$f":"IF($H480>$C480,INDEX(X$426:X479,MATCH($C480,$F$426:$F479,0)),INDEX(X481:X$488,MATCH($C480,$F481:$F$488,0)))","v":14.9},{"$f":"IF($H480>$C480,INDEX(Y$426:Y479,MATCH($C480,$F$426:$F479,0)),INDEX(Y481:Y$488,MATCH($C480,$F481:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H480>$C480,INDEX(AC$426:AC479,MATCH($C480,$F$426:$F479,0)),INDEX(AC481:AC$488,MATCH($C480,$F481:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H480>$C480,INDEX(AE$426:AE479,MATCH($C480,$F$426:$F479,0)),INDEX(AE481:AE$488,MATCH($C480,$F481:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O480+ROUND(X480/2,0),Brændstofpriser!$B$7:$B$65,0))*AE480/X480*0","v":{"$error":"#N/A"}},{"$f":"IF($H480>$C480,INDEX(AG$426:AG479,MATCH($C480,$F$426:$F479,0)),INDEX(AG481:AG$488,MATCH($C480,$F481:$F$488,0)))","v":0},{"$f":"IF($H480>$C480,INDEX(AH$426:AH479,MATCH($C480,$F$426:$F479,0)),INDEX(AH481:AH$488,MATCH($C480,$F481:$F$488,0)))","v":0},null,null,{"$f":"IF($H480>$C480,INDEX(AK$426:AK479,MATCH($C480,$F$426:$F479,0)),INDEX(AK481:AK$488,MATCH($C480,$F481:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H480>$C480,INDEX(AO$426:AO479,MATCH($C480,$F$426:$F479,0)),INDEX(AO481:AO$488,MATCH($C480,$F481:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H480>$C480,INDEX(AS$426:AS479,MATCH($C480,$F$426:$F479,0)),INDEX(AS481:AS$488,MATCH($C480,$F481:$F$488,0)))","v":70263},{"$f":"IF($H480>$C480,INDEX(AT$426:AT479,MATCH($C480,$F$426:$F479,0)),INDEX(AT481:AT$488,MATCH($C480,$F481:$F$488,0)))","v":695},{"$f":"IF($H480>$C480,INDEX(AU$426:AU479,MATCH($C480,$F$426:$F479,0)),INDEX(AU481:AU$488,MATCH($C480,$F481:$F$488,0)))","v":0},{"$f":"IF($H480>$C480,INDEX(AV$426:AV479,MATCH($C480,$F$426:$F479,0)),INDEX(AV481:AV$488,MATCH($C480,$F481:$F$488,0)))","v":4},{"$f":"IF($H480>$C480,INDEX(AW$426:AW479,MATCH($C480,$F$426:$F479,0)),INDEX(AW481:AW$488,MATCH($C480,$F481:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,18.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H481)),ABS($E$426:$E$488-H481),0))","v":0},0,0,0,18,18,{"$f":"IF($H481>$C481,INDEX(J$426:J480,MATCH($C481,$F$426:$F480,0)),INDEX(J482:J$488,MATCH($C481,$F482:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H481>$C481,INDEX(K$426:K480,MATCH($C481,$F$426:$F480,0)),INDEX(K482:K$488,MATCH($C481,$F482:$F$488,0)))","v":"Maxus"},{"$f":"IF($H481>$C481,INDEX(L$426:L480,MATCH($C481,$F$426:$F480,0)),INDEX(L482:L$488,MATCH($C481,$F482:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H481>$C481,INDEX(M$426:M480,MATCH($C481,$F$426:$F480,0)),INDEX(M482:M$488,MATCH($C481,$F482:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H481>$C481,INDEX(N$426:N480,MATCH($C481,$F$426:$F480,0)),INDEX(N482:N$488,MATCH($C481,$F482:$F$488,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H481,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H481,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H481>$C481,INDEX(U$426:U480,MATCH($C481,$F$426:$F480,0)),INDEX(U482:U$488,MATCH($C481,$F482:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H481>$C481,INDEX(V$426:V480,MATCH($C481,$F$426:$F480,0)),INDEX(V482:V$488,MATCH($C481,$F482:$F$488,0)))","v":0},{"$f":"IF($H481>$C481,INDEX(W$426:W480,MATCH($C481,$F$426:$F480,0)),INDEX(W482:W$488,MATCH($C481,$F482:$F$488,0)))","v":215470},{"$f":"IF($H481>$C481,INDEX(X$426:X480,MATCH($C481,$F$426:$F480,0)),INDEX(X482:X$488,MATCH($C481,$F482:$F$488,0)))","v":14.9},{"$f":"IF($H481>$C481,INDEX(Y$426:Y480,MATCH($C481,$F$426:$F480,0)),INDEX(Y482:Y$488,MATCH($C481,$F482:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H481>$C481,INDEX(AC$426:AC480,MATCH($C481,$F$426:$F480,0)),INDEX(AC482:AC$488,MATCH($C481,$F482:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H481>$C481,INDEX(AE$426:AE480,MATCH($C481,$F$426:$F480,0)),INDEX(AE482:AE$488,MATCH($C481,$F482:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O481+ROUND(X481/2,0),Brændstofpriser!$B$7:$B$65,0))*AE481/X481*0","v":{"$error":"#N/A"}},{"$f":"IF($H481>$C481,INDEX(AG$426:AG480,MATCH($C481,$F$426:$F480,0)),INDEX(AG482:AG$488,MATCH($C481,$F482:$F$488,0)))","v":0},{"$f":"IF($H481>$C481,INDEX(AH$426:AH480,MATCH($C481,$F$426:$F480,0)),INDEX(AH482:AH$488,MATCH($C481,$F482:$F$488,0)))","v":0},null,null,{"$f":"IF($H481>$C481,INDEX(AK$426:AK480,MATCH($C481,$F$426:$F480,0)),INDEX(AK482:AK$488,MATCH($C481,$F482:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H481>$C481,INDEX(AO$426:AO480,MATCH($C481,$F$426:$F480,0)),INDEX(AO482:AO$488,MATCH($C481,$F482:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H481>$C481,INDEX(AS$426:AS480,MATCH($C481,$F$426:$F480,0)),INDEX(AS482:AS$488,MATCH($C481,$F482:$F$488,0)))","v":70263},{"$f":"IF($H481>$C481,INDEX(AT$426:AT480,MATCH($C481,$F$426:$F480,0)),INDEX(AT482:AT$488,MATCH($C481,$F482:$F$488,0)))","v":695},{"$f":"IF($H481>$C481,INDEX(AU$426:AU480,MATCH($C481,$F$426:$F480,0)),INDEX(AU482:AU$488,MATCH($C481,$F482:$F$488,0)))","v":0},{"$f":"IF($H481>$C481,INDEX(AV$426:AV480,MATCH($C481,$F$426:$F480,0)),INDEX(AV482:AV$488,MATCH($C481,$F482:$F$488,0)))","v":4},{"$f":"IF($H481>$C481,INDEX(AW$426:AW480,MATCH($C481,$F$426:$F480,0)),INDEX(AW482:AW$488,MATCH($C481,$F482:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,18.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H482)),ABS($E$426:$E$488-H482),0))","v":0},0,0,0,18,18,{"$f":"IF($H482>$C482,INDEX(J$426:J481,MATCH($C482,$F$426:$F481,0)),INDEX(J483:J$488,MATCH($C482,$F483:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H482>$C482,INDEX(K$426:K481,MATCH($C482,$F$426:$F481,0)),INDEX(K483:K$488,MATCH($C482,$F483:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H482>$C482,INDEX(L$426:L481,MATCH($C482,$F$426:$F481,0)),INDEX(L483:L$488,MATCH($C482,$F483:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H482>$C482,INDEX(M$426:M481,MATCH($C482,$F$426:$F481,0)),INDEX(M483:M$488,MATCH($C482,$F483:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H482>$C482,INDEX(N$426:N481,MATCH($C482,$F$426:$F481,0)),INDEX(N483:N$488,MATCH($C482,$F483:$F$488,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H482,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H482,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H482>$C482,INDEX(U$426:U481,MATCH($C482,$F$426:$F481,0)),INDEX(U483:U$488,MATCH($C482,$F483:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H482>$C482,INDEX(V$426:V481,MATCH($C482,$F$426:$F481,0)),INDEX(V483:V$488,MATCH($C482,$F483:$F$488,0)))","v":0},{"$f":"IF($H482>$C482,INDEX(W$426:W481,MATCH($C482,$F$426:$F481,0)),INDEX(W483:W$488,MATCH($C482,$F483:$F$488,0)))","v":215470},{"$f":"IF($H482>$C482,INDEX(X$426:X481,MATCH($C482,$F$426:$F481,0)),INDEX(X483:X$488,MATCH($C482,$F483:$F$488,0)))","v":14.9},{"$f":"IF($H482>$C482,INDEX(Y$426:Y481,MATCH($C482,$F$426:$F481,0)),INDEX(Y483:Y$488,MATCH($C482,$F483:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H482>$C482,INDEX(AC$426:AC481,MATCH($C482,$F$426:$F481,0)),INDEX(AC483:AC$488,MATCH($C482,$F483:$F$488,0)))","v":0.18},null,{"$f":"IF($H482>$C482,INDEX(AE$426:AE481,MATCH($C482,$F$426:$F481,0)),INDEX(AE483:AE$488,MATCH($C482,$F483:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O482+ROUND(X482/2,0),Brændstofpriser!$B$7:$B$65,0))*AE482/X482*0","v":{"$error":"#N/A"}},{"$f":"IF($H482>$C482,INDEX(AG$426:AG481,MATCH($C482,$F$426:$F481,0)),INDEX(AG483:AG$488,MATCH($C482,$F483:$F$488,0)))","v":0},{"$f":"IF($H482>$C482,INDEX(AH$426:AH481,MATCH($C482,$F$426:$F481,0)),INDEX(AH483:AH$488,MATCH($C482,$F483:$F$488,0)))","v":0},null,null,{"$f":"IF($H482>$C482,INDEX(AK$426:AK481,MATCH($C482,$F$426:$F481,0)),INDEX(AK483:AK$488,MATCH($C482,$F483:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H482>$C482,INDEX(AO$426:AO481,MATCH($C482,$F$426:$F481,0)),INDEX(AO483:AO$488,MATCH($C482,$F483:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H482>$C482,INDEX(AS$426:AS481,MATCH($C482,$F$426:$F481,0)),INDEX(AS483:AS$488,MATCH($C482,$F483:$F$488,0)))","v":70263},{"$f":"IF($H482>$C482,INDEX(AT$426:AT481,MATCH($C482,$F$426:$F481,0)),INDEX(AT483:AT$488,MATCH($C482,$F483:$F$488,0)))","v":695},{"$f":"IF($H482>$C482,INDEX(AU$426:AU481,MATCH($C482,$F$426:$F481,0)),INDEX(AU483:AU$488,MATCH($C482,$F483:$F$488,0)))","v":0},{"$f":"IF($H482>$C482,INDEX(AV$426:AV481,MATCH($C482,$F$426:$F481,0)),INDEX(AV483:AV$488,MATCH($C482,$F483:$F$488,0)))","v":4},{"$f":"IF($H482>$C482,INDEX(AW$426:AW481,MATCH($C482,$F$426:$F481,0)),INDEX(AW483:AW$488,MATCH($C482,$F483:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,19.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H483)),ABS($E$426:$E$488-H483),0))","v":0},0,0,0,19,19,{"$f":"IF($H483>$C483,INDEX(J$426:J482,MATCH($C483,$F$426:$F482,0)),INDEX(J484:J$488,MATCH($C483,$F484:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H483>$C483,INDEX(K$426:K482,MATCH($C483,$F$426:$F482,0)),INDEX(K484:K$488,MATCH($C483,$F484:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H483>$C483,INDEX(L$426:L482,MATCH($C483,$F$426:$F482,0)),INDEX(L484:L$488,MATCH($C483,$F484:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H483>$C483,INDEX(M$426:M482,MATCH($C483,$F$426:$F482,0)),INDEX(M484:M$488,MATCH($C483,$F484:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H483>$C483,INDEX(N$426:N482,MATCH($C483,$F$426:$F482,0)),INDEX(N484:N$488,MATCH($C483,$F484:$F$488,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H483,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H483,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H483>$C483,INDEX(U$426:U482,MATCH($C483,$F$426:$F482,0)),INDEX(U484:U$488,MATCH($C483,$F484:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H483>$C483,INDEX(V$426:V482,MATCH($C483,$F$426:$F482,0)),INDEX(V484:V$488,MATCH($C483,$F484:$F$488,0)))","v":0},{"$f":"IF($H483>$C483,INDEX(W$426:W482,MATCH($C483,$F$426:$F482,0)),INDEX(W484:W$488,MATCH($C483,$F484:$F$488,0)))","v":215470},{"$f":"IF($H483>$C483,INDEX(X$426:X482,MATCH($C483,$F$426:$F482,0)),INDEX(X484:X$488,MATCH($C483,$F484:$F$488,0)))","v":14.9},{"$f":"IF($H483>$C483,INDEX(Y$426:Y482,MATCH($C483,$F$426:$F482,0)),INDEX(Y484:Y$488,MATCH($C483,$F484:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H483>$C483,INDEX(AC$426:AC482,MATCH($C483,$F$426:$F482,0)),INDEX(AC484:AC$488,MATCH($C483,$F484:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H483>$C483,INDEX(AE$426:AE482,MATCH($C483,$F$426:$F482,0)),INDEX(AE484:AE$488,MATCH($C483,$F484:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O483+ROUND(X483/2,0),Brændstofpriser!$B$7:$B$65,0))*AE483/X483*0","v":{"$error":"#N/A"}},{"$f":"IF($H483>$C483,INDEX(AG$426:AG482,MATCH($C483,$F$426:$F482,0)),INDEX(AG484:AG$488,MATCH($C483,$F484:$F$488,0)))","v":0},{"$f":"IF($H483>$C483,INDEX(AH$426:AH482,MATCH($C483,$F$426:$F482,0)),INDEX(AH484:AH$488,MATCH($C483,$F484:$F$488,0)))","v":0},null,null,{"$f":"IF($H483>$C483,INDEX(AK$426:AK482,MATCH($C483,$F$426:$F482,0)),INDEX(AK484:AK$488,MATCH($C483,$F484:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H483>$C483,INDEX(AO$426:AO482,MATCH($C483,$F$426:$F482,0)),INDEX(AO484:AO$488,MATCH($C483,$F484:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H483>$C483,INDEX(AS$426:AS482,MATCH($C483,$F$426:$F482,0)),INDEX(AS484:AS$488,MATCH($C483,$F484:$F$488,0)))","v":70263},{"$f":"IF($H483>$C483,INDEX(AT$426:AT482,MATCH($C483,$F$426:$F482,0)),INDEX(AT484:AT$488,MATCH($C483,$F484:$F$488,0)))","v":695},{"$f":"IF($H483>$C483,INDEX(AU$426:AU482,MATCH($C483,$F$426:$F482,0)),INDEX(AU484:AU$488,MATCH($C483,$F484:$F$488,0)))","v":0},{"$f":"IF($H483>$C483,INDEX(AV$426:AV482,MATCH($C483,$F$426:$F482,0)),INDEX(AV484:AV$488,MATCH($C483,$F484:$F$488,0)))","v":4},{"$f":"IF($H483>$C483,INDEX(AW$426:AW482,MATCH($C483,$F$426:$F482,0)),INDEX(AW484:AW$488,MATCH($C483,$F484:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,19.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H484)),ABS($E$426:$E$488-H484),0))","v":0},0,0,0,19,19,{"$f":"IF($H484>$C484,INDEX(J$426:J483,MATCH($C484,$F$426:$F483,0)),INDEX(J485:J$488,MATCH($C484,$F485:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H484>$C484,INDEX(K$426:K483,MATCH($C484,$F$426:$F483,0)),INDEX(K485:K$488,MATCH($C484,$F485:$F$488,0)))","v":"Maxus"},{"$f":"IF($H484>$C484,INDEX(L$426:L483,MATCH($C484,$F$426:$F483,0)),INDEX(L485:L$488,MATCH($C484,$F485:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H484>$C484,INDEX(M$426:M483,MATCH($C484,$F$426:$F483,0)),INDEX(M485:M$488,MATCH($C484,$F485:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H484>$C484,INDEX(N$426:N483,MATCH($C484,$F$426:$F483,0)),INDEX(N485:N$488,MATCH($C484,$F485:$F$488,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H484,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H484,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H484>$C484,INDEX(U$426:U483,MATCH($C484,$F$426:$F483,0)),INDEX(U485:U$488,MATCH($C484,$F485:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H484>$C484,INDEX(V$426:V483,MATCH($C484,$F$426:$F483,0)),INDEX(V485:V$488,MATCH($C484,$F485:$F$488,0)))","v":0},{"$f":"IF($H484>$C484,INDEX(W$426:W483,MATCH($C484,$F$426:$F483,0)),INDEX(W485:W$488,MATCH($C484,$F485:$F$488,0)))","v":215470},{"$f":"IF($H484>$C484,INDEX(X$426:X483,MATCH($C484,$F$426:$F483,0)),INDEX(X485:X$488,MATCH($C484,$F485:$F$488,0)))","v":14.9},{"$f":"IF($H484>$C484,INDEX(Y$426:Y483,MATCH($C484,$F$426:$F483,0)),INDEX(Y485:Y$488,MATCH($C484,$F485:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H484>$C484,INDEX(AC$426:AC483,MATCH($C484,$F$426:$F483,0)),INDEX(AC485:AC$488,MATCH($C484,$F485:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H484>$C484,INDEX(AE$426:AE483,MATCH($C484,$F$426:$F483,0)),INDEX(AE485:AE$488,MATCH($C484,$F485:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O484+ROUND(X484/2,0),Brændstofpriser!$B$7:$B$65,0))*AE484/X484*0","v":{"$error":"#N/A"}},{"$f":"IF($H484>$C484,INDEX(AG$426:AG483,MATCH($C484,$F$426:$F483,0)),INDEX(AG485:AG$488,MATCH($C484,$F485:$F$488,0)))","v":0},{"$f":"IF($H484>$C484,INDEX(AH$426:AH483,MATCH($C484,$F$426:$F483,0)),INDEX(AH485:AH$488,MATCH($C484,$F485:$F$488,0)))","v":0},null,null,{"$f":"IF($H484>$C484,INDEX(AK$426:AK483,MATCH($C484,$F$426:$F483,0)),INDEX(AK485:AK$488,MATCH($C484,$F485:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H484>$C484,INDEX(AO$426:AO483,MATCH($C484,$F$426:$F483,0)),INDEX(AO485:AO$488,MATCH($C484,$F485:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H484>$C484,INDEX(AS$426:AS483,MATCH($C484,$F$426:$F483,0)),INDEX(AS485:AS$488,MATCH($C484,$F485:$F$488,0)))","v":70263},{"$f":"IF($H484>$C484,INDEX(AT$426:AT483,MATCH($C484,$F$426:$F483,0)),INDEX(AT485:AT$488,MATCH($C484,$F485:$F$488,0)))","v":695},{"$f":"IF($H484>$C484,INDEX(AU$426:AU483,MATCH($C484,$F$426:$F483,0)),INDEX(AU485:AU$488,MATCH($C484,$F485:$F$488,0)))","v":0},{"$f":"IF($H484>$C484,INDEX(AV$426:AV483,MATCH($C484,$F$426:$F483,0)),INDEX(AV485:AV$488,MATCH($C484,$F485:$F$488,0)))","v":4},{"$f":"IF($H484>$C484,INDEX(AW$426:AW483,MATCH($C484,$F$426:$F483,0)),INDEX(AW485:AW$488,MATCH($C484,$F485:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,19.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H485)),ABS($E$426:$E$488-H485),0))","v":0},0,0,0,19,19,{"$f":"IF($H485>$C485,INDEX(J$426:J484,MATCH($C485,$F$426:$F484,0)),INDEX(J486:J$488,MATCH($C485,$F486:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H485>$C485,INDEX(K$426:K484,MATCH($C485,$F$426:$F484,0)),INDEX(K486:K$488,MATCH($C485,$F486:$F$488,0)))","v":"RENAULT"},{"$f":"IF($H485>$C485,INDEX(L$426:L484,MATCH($C485,$F$426:$F484,0)),INDEX(L486:L$488,MATCH($C485,$F486:$F$488,0)))","v":"KANGOO"},{"$f":"IF($H485>$C485,INDEX(M$426:M484,MATCH($C485,$F$426:$F484,0)),INDEX(M486:M$488,MATCH($C485,$F486:$F$488,0)))","v":"33 kWh Aut."},{"$f":"IF($H485>$C485,INDEX(N$426:N484,MATCH($C485,$F$426:$F484,0)),INDEX(N486:N$488,MATCH($C485,$F486:$F$488,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H485,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H485,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},{"$f":"IF($H485>$C485,INDEX(U$426:U484,MATCH($C485,$F$426:$F484,0)),INDEX(U486:U$488,MATCH($C485,$F486:$F$488,0)))","v":214861.45833333299},{"$f":"IF($H485>$C485,INDEX(V$426:V484,MATCH($C485,$F$426:$F484,0)),INDEX(V486:V$488,MATCH($C485,$F486:$F$488,0)))","v":0},{"$f":"IF($H485>$C485,INDEX(W$426:W484,MATCH($C485,$F$426:$F484,0)),INDEX(W486:W$488,MATCH($C485,$F486:$F$488,0)))","v":215470},{"$f":"IF($H485>$C485,INDEX(X$426:X484,MATCH($C485,$F$426:$F484,0)),INDEX(X486:X$488,MATCH($C485,$F486:$F$488,0)))","v":14.9},{"$f":"IF($H485>$C485,INDEX(Y$426:Y484,MATCH($C485,$F$426:$F484,0)),INDEX(Y486:Y$488,MATCH($C485,$F486:$F$488,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H485>$C485,INDEX(AC$426:AC484,MATCH($C485,$F$426:$F484,0)),INDEX(AC486:AC$488,MATCH($C485,$F486:$F$488,0)))","v":0.18},null,{"$f":"IF($H485>$C485,INDEX(AE$426:AE484,MATCH($C485,$F$426:$F484,0)),INDEX(AE486:AE$488,MATCH($C485,$F486:$F$488,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O485+ROUND(X485/2,0),Brændstofpriser!$B$7:$B$65,0))*AE485/X485*0","v":{"$error":"#N/A"}},{"$f":"IF($H485>$C485,INDEX(AG$426:AG484,MATCH($C485,$F$426:$F484,0)),INDEX(AG486:AG$488,MATCH($C485,$F486:$F$488,0)))","v":0},{"$f":"IF($H485>$C485,INDEX(AH$426:AH484,MATCH($C485,$F$426:$F484,0)),INDEX(AH486:AH$488,MATCH($C485,$F486:$F$488,0)))","v":0},null,null,{"$f":"IF($H485>$C485,INDEX(AK$426:AK484,MATCH($C485,$F$426:$F484,0)),INDEX(AK486:AK$488,MATCH($C485,$F486:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H485>$C485,INDEX(AO$426:AO484,MATCH($C485,$F$426:$F484,0)),INDEX(AO486:AO$488,MATCH($C485,$F486:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H485>$C485,INDEX(AS$426:AS484,MATCH($C485,$F$426:$F484,0)),INDEX(AS486:AS$488,MATCH($C485,$F486:$F$488,0)))","v":70263},{"$f":"IF($H485>$C485,INDEX(AT$426:AT484,MATCH($C485,$F$426:$F484,0)),INDEX(AT486:AT$488,MATCH($C485,$F486:$F$488,0)))","v":695},{"$f":"IF($H485>$C485,INDEX(AU$426:AU484,MATCH($C485,$F$426:$F484,0)),INDEX(AU486:AU$488,MATCH($C485,$F486:$F$488,0)))","v":0},{"$f":"IF($H485>$C485,INDEX(AV$426:AV484,MATCH($C485,$F$426:$F484,0)),INDEX(AV486:AV$488,MATCH($C485,$F486:$F$488,0)))","v":4},{"$f":"IF($H485>$C485,INDEX(AW$426:AW484,MATCH($C485,$F$426:$F484,0)),INDEX(AW486:AW$488,MATCH($C485,$F486:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,20.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H486)),ABS($E$426:$E$488-H486),0))","v":0},0,0,0,20,20,{"$f":"IF($H486>$C486,INDEX(J$426:J485,MATCH($C486,$F$426:$F485,0)),INDEX(J487:J$488,MATCH($C486,$F487:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H486>$C486,INDEX(K$426:K485,MATCH($C486,$F$426:$F485,0)),INDEX(K487:K$488,MATCH($C486,$F487:$F$488,0)))","v":"NISSAN"},{"$f":"IF($H486>$C486,INDEX(L$426:L485,MATCH($C486,$F$426:$F485,0)),INDEX(L487:L$488,MATCH($C486,$F487:$F$488,0)))","v":"e-NV200"},{"$f":"IF($H486>$C486,INDEX(M$426:M485,MATCH($C486,$F$426:$F485,0)),INDEX(M487:M$488,MATCH($C486,$F487:$F$488,0)))","v":"Van Aut."},{"$f":"IF($H486>$C486,INDEX(N$426:N485,MATCH($C486,$F$426:$F485,0)),INDEX(N487:N$488,MATCH($C486,$F487:$F$488,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H486,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H486,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":8324.9890689832027},{"$f":"IF($H486>$C486,INDEX(U$426:U485,MATCH($C486,$F$426:$F485,0)),INDEX(U487:U$488,MATCH($C486,$F487:$F$488,0)))","v":232385.55555555556},{"$f":"IF($H486>$C486,INDEX(V$426:V485,MATCH($C486,$F$426:$F485,0)),INDEX(V487:V$488,MATCH($C486,$F487:$F$488,0)))","v":0},{"$f":"IF($H486>$C486,INDEX(W$426:W485,MATCH($C486,$F$426:$F485,0)),INDEX(W487:W$488,MATCH($C486,$F487:$F$488,0)))","v":215470},{"$f":"IF($H486>$C486,INDEX(X$426:X485,MATCH($C486,$F$426:$F485,0)),INDEX(X487:X$488,MATCH($C486,$F487:$F$488,0)))","v":14.9},{"$f":"IF($H486>$C486,INDEX(Y$426:Y485,MATCH($C486,$F$426:$F485,0)),INDEX(Y487:Y$488,MATCH($C486,$F487:$F$488,0)))","v":1665},0.29355799086905465,null,null,{"$f":"IF($H486>$C486,INDEX(AC$426:AC485,MATCH($C486,$F$426:$F485,0)),INDEX(AC487:AC$488,MATCH($C486,$F487:$F$488,0)))","v":0.25900000000000001},null,{"$f":"IF($H486>$C486,INDEX(AE$426:AE485,MATCH($C486,$F$426:$F485,0)),INDEX(AE487:AE$488,MATCH($C486,$F487:$F$488,0)))","v":40},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O486+ROUND(X486/2,0),Brændstofpriser!$B$7:$B$65,0))*AE486/X486*0","v":{"$error":"#N/A"}},{"$f":"IF($H486>$C486,INDEX(AG$426:AG485,MATCH($C486,$F$426:$F485,0)),INDEX(AG487:AG$488,MATCH($C486,$F487:$F$488,0)))","v":0},{"$f":"IF($H486>$C486,INDEX(AH$426:AH485,MATCH($C486,$F$426:$F485,0)),INDEX(AH487:AH$488,MATCH($C486,$F487:$F$488,0)))","v":0},null,null,{"$f":"IF($H486>$C486,INDEX(AK$426:AK485,MATCH($C486,$F$426:$F485,0)),INDEX(AK487:AK$488,MATCH($C486,$F487:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H486>$C486,INDEX(AO$426:AO485,MATCH($C486,$F$426:$F485,0)),INDEX(AO487:AO$488,MATCH($C486,$F487:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H486>$C486,INDEX(AS$426:AS485,MATCH($C486,$F$426:$F485,0)),INDEX(AS487:AS$488,MATCH($C486,$F487:$F$488,0)))","v":70263},{"$f":"IF($H486>$C486,INDEX(AT$426:AT485,MATCH($C486,$F$426:$F485,0)),INDEX(AT487:AT$488,MATCH($C486,$F487:$F$488,0)))","v":695},{"$f":"IF($H486>$C486,INDEX(AU$426:AU485,MATCH($C486,$F$426:$F485,0)),INDEX(AU487:AU$488,MATCH($C486,$F487:$F$488,0)))","v":0},{"$f":"IF($H486>$C486,INDEX(AV$426:AV485,MATCH($C486,$F$426:$F485,0)),INDEX(AV487:AV$488,MATCH($C486,$F487:$F$488,0)))","v":4},{"$f":"IF($H486>$C486,INDEX(AW$426:AW485,MATCH($C486,$F$426:$F485,0)),INDEX(AW487:AW$488,MATCH($C486,$F487:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,21004.067549934611]
[null,20.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H487)),ABS($E$426:$E$488-H487),0))","v":0},0,0,0,20,20,{"$f":"IF($H487>$C487,INDEX(J$426:J486,MATCH($C487,$F$426:$F486,0)),INDEX(J488:J$488,MATCH($C487,$F488:$F$488,0)))","v":"Lille varebil, el"},{"$f":"IF($H487>$C487,INDEX(K$426:K486,MATCH($C487,$F$426:$F486,0)),INDEX(K488:K$488,MATCH($C487,$F488:$F$488,0)))","v":"Maxus"},{"$f":"IF($H487>$C487,INDEX(L$426:L486,MATCH($C487,$F$426:$F486,0)),INDEX(L488:L$488,MATCH($C487,$F488:$F$488,0)))","v":"e-DELIVER 3"},{"$f":"IF($H487>$C487,INDEX(M$426:M486,MATCH($C487,$F$426:$F486,0)),INDEX(M488:M$488,MATCH($C487,$F488:$F$488,0)))","v":"Cargo Van LWB"},{"$f":"IF($H487>$C487,INDEX(N$426:N486,MATCH($C487,$F$426:$F486,0)),INDEX(N488:N$488,MATCH($C487,$F488:$F$488,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H487,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H487,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":8324.9890689832027},{"$f":"IF($H487>$C487,INDEX(U$426:U486,MATCH($C487,$F$426:$F486,0)),INDEX(U488:U$488,MATCH($C487,$F488:$F$488,0)))","v":255151.04166666669},{"$f":"IF($H487>$C487,INDEX(V$426:V486,MATCH($C487,$F$426:$F486,0)),INDEX(V488:V$488,MATCH($C487,$F488:$F$488,0)))","v":0},{"$f":"IF($H487>$C487,INDEX(W$426:W486,MATCH($C487,$F$426:$F486,0)),INDEX(W488:W$488,MATCH($C487,$F488:$F$488,0)))","v":215470},{"$f":"IF($H487>$C487,INDEX(X$426:X486,MATCH($C487,$F$426:$F486,0)),INDEX(X488:X$488,MATCH($C487,$F488:$F$488,0)))","v":14.9},{"$f":"IF($H487>$C487,INDEX(Y$426:Y486,MATCH($C487,$F$426:$F486,0)),INDEX(Y488:Y$488,MATCH($C487,$F488:$F$488,0)))","v":1665},0.27542313429027138,null,null,{"$f":"IF($H487>$C487,INDEX(AC$426:AC486,MATCH($C487,$F$426:$F486,0)),INDEX(AC488:AC$488,MATCH($C487,$F488:$F$488,0)))","v":0.24299999999999999},null,{"$f":"IF($H487>$C487,INDEX(AE$426:AE486,MATCH($C487,$F$426:$F486,0)),INDEX(AE488:AE$488,MATCH($C487,$F488:$F$488,0)))","v":58},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O487+ROUND(X487/2,0),Brændstofpriser!$B$7:$B$65,0))*AE487/X487*0","v":{"$error":"#N/A"}},{"$f":"IF($H487>$C487,INDEX(AG$426:AG486,MATCH($C487,$F$426:$F486,0)),INDEX(AG488:AG$488,MATCH($C487,$F488:$F$488,0)))","v":0},{"$f":"IF($H487>$C487,INDEX(AH$426:AH486,MATCH($C487,$F$426:$F486,0)),INDEX(AH488:AH$488,MATCH($C487,$F488:$F$488,0)))","v":0},null,null,{"$f":"IF($H487>$C487,INDEX(AK$426:AK486,MATCH($C487,$F$426:$F486,0)),INDEX(AK488:AK$488,MATCH($C487,$F488:$F$488,0)))","v":260.82},null,null,null,{"$f":"IF($H487>$C487,INDEX(AO$426:AO486,MATCH($C487,$F$426:$F486,0)),INDEX(AO488:AO$488,MATCH($C487,$F488:$F$488,0)))","v":0},null,null,null,{"$f":"IF($H487>$C487,INDEX(AS$426:AS486,MATCH($C487,$F$426:$F486,0)),INDEX(AS488:AS$488,MATCH($C487,$F488:$F$488,0)))","v":70263},{"$f":"IF($H487>$C487,INDEX(AT$426:AT486,MATCH($C487,$F$426:$F486,0)),INDEX(AT488:AT$488,MATCH($C487,$F488:$F$488,0)))","v":695},{"$f":"IF($H487>$C487,INDEX(AU$426:AU486,MATCH($C487,$F$426:$F486,0)),INDEX(AU488:AU$488,MATCH($C487,$F488:$F$488,0)))","v":0},{"$f":"IF($H487>$C487,INDEX(AV$426:AV486,MATCH($C487,$F$426:$F486,0)),INDEX(AV488:AV$488,MATCH($C487,$F488:$F$488,0)))","v":4},{"$f":"IF($H487>$C487,INDEX(AW$426:AW486,MATCH($C487,$F$426:$F486,0)),INDEX(AW488:AW$488,MATCH($C487,$F488:$F$488,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,23061.716128572552]
[null,20.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H488)),ABS($E$426:$E$488-H488),0))","v":0},0,0,0,20,20,{"$f":"IF($H488>$C488,INDEX(J$426:J487,MATCH($C488,$F$426:$F487,0)),INDEX(J$488:J489,MATCH($C488,$F$488:$F489,0)))","v":"Lille varebil, el"},{"$f":"IF($H488>$C488,INDEX(K$426:K487,MATCH($C488,$F$426:$F487,0)),INDEX(K$488:K489,MATCH($C488,$F$488:$F489,0)))","v":"RENAULT"},{"$f":"IF($H488>$C488,INDEX(L$426:L487,MATCH($C488,$F$426:$F487,0)),INDEX(L$488:L489,MATCH($C488,$F$488:$F489,0)))","v":"KANGOO"},{"$f":"IF($H488>$C488,INDEX(M$426:M487,MATCH($C488,$F$426:$F487,0)),INDEX(M$488:M489,MATCH($C488,$F$488:$F489,0)))","v":"33 kWh Aut."},{"$f":"IF($H488>$C488,INDEX(N$426:N487,MATCH($C488,$F$426:$F487,0)),INDEX(N$488:N489,MATCH($C488,$F$488:$F489,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$9:$P$29,MATCH('Varebiler - El'!H488,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$9:$J$29,MATCH('Varebiler - El'!H488,Varerbiler_trafikarbejde!$B$9:$B$29,0))","v":8324.9890689832027},{"$f":"IF($H488>$C488,INDEX(U$426:U487,MATCH($C488,$F$426:$F487,0)),INDEX(U$488:U489,MATCH($C488,$F$488:$F489,0)))","v":214861.45833333299},{"$f":"IF($H488>$C488,INDEX(V$426:V487,MATCH($C488,$F$426:$F487,0)),INDEX(V$488:V489,MATCH($C488,$F$488:$F489,0)))","v":0},{"$f":"IF($H488>$C488,INDEX(W$426:W487,MATCH($C488,$F$426:$F487,0)),INDEX(W$488:W489,MATCH($C488,$F$488:$F489,0)))","v":215470},{"$f":"IF($H488>$C488,INDEX(X$426:X487,MATCH($C488,$F$426:$F487,0)),INDEX(X$488:X489,MATCH($C488,$F$488:$F489,0)))","v":14.9},{"$f":"IF($H488>$C488,INDEX(Y$426:Y487,MATCH($C488,$F$426:$F487,0)),INDEX(Y$488:Y489,MATCH($C488,$F$488:$F489,0)))","v":1665},0.20401713651131212,null,null,{"$f":"IF($H488>$C488,INDEX(AC$426:AC487,MATCH($C488,$F$426:$F487,0)),INDEX(AC$488:AC489,MATCH($C488,$F$488:$F489,0)))","v":0.18},null,{"$f":"IF($H488>$C488,INDEX(AE$426:AE487,MATCH($C488,$F$426:$F487,0)),INDEX(AE$488:AE489,MATCH($C488,$F$488:$F489,0)))","v":33},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O488+ROUND(X488/2,0),Brændstofpriser!$B$7:$B$65,0))*AE488/X488*0","v":{"$error":"#N/A"}},{"$f":"IF($H488>$C488,INDEX(AG$426:AG487,MATCH($C488,$F$426:$F487,0)),INDEX(AG$488:AG489,MATCH($C488,$F$488:$F489,0)))","v":0},{"$f":"IF($H488>$C488,INDEX(AH$426:AH487,MATCH($C488,$F$426:$F487,0)),INDEX(AH$488:AH489,MATCH($C488,$F$488:$F489,0)))","v":0},null,null,{"$f":"IF($H488>$C488,INDEX(AK$426:AK487,MATCH($C488,$F$426:$F487,0)),INDEX(AK$488:AK489,MATCH($C488,$F$488:$F489,0)))","v":260.82},null,null,null,{"$f":"IF($H488>$C488,INDEX(AO$426:AO487,MATCH($C488,$F$426:$F487,0)),INDEX(AO$488:AO489,MATCH($C488,$F$488:$F489,0)))","v":0},null,null,null,{"$f":"IF($H488>$C488,INDEX(AS$426:AS487,MATCH($C488,$F$426:$F487,0)),INDEX(AS$488:AS489,MATCH($C488,$F$488:$F489,0)))","v":70263},{"$f":"IF($H488>$C488,INDEX(AT$426:AT487,MATCH($C488,$F$426:$F487,0)),INDEX(AT$488:AT489,MATCH($C488,$F$488:$F489,0)))","v":695},{"$f":"IF($H488>$C488,INDEX(AU$426:AU487,MATCH($C488,$F$426:$F487,0)),INDEX(AU$488:AU489,MATCH($C488,$F$488:$F489,0)))","v":0},{"$f":"IF($H488>$C488,INDEX(AV$426:AV487,MATCH($C488,$F$426:$F487,0)),INDEX(AV$488:AV489,MATCH($C488,$F$488:$F489,0)))","v":4},{"$f":"IF($H488>$C488,INDEX(AW$426:AW487,MATCH($C488,$F$426:$F487,0)),INDEX(AW$488:AW489,MATCH($C488,$F$488:$F489,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,19420.159630497728]
[null,0.1,{"$f":"IF(COUNTIF(H485:H489,H489)=1,D489+0.1,IF(COUNTIF(H485:H489,H489)=2,D489+0.2,IF(COUNTIF(H485:H489,H489)=3,D489+0.3,0)))","v":0.1},{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H489)),ABS($E$426:$E$488-H489),0))","v":0},{"$f":"(IF(G489=0,0,H489))*1","v":0},0.1,1,0,0,"Mellem varebil, el","PEUGEOT","e-Expert","EL 75 kWh 136 L2",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Varerbiler_trafikarbejde!P31:P51)","v":8.2447455804459935},{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H489,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":6.3224552461569239},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H489,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":15421.98539937526},333323.33333333331,0,215470,14.9,1665,0.30149199062227239,null,null,0.26600000000000001,null,75,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O489+ROUND(X489/2,0),Brændstofpriser!$B$7:$B$65,0))*AE489/X489*0","v":0},0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,{"$f":"IF(COUNTIF(I488:I490,I490)=1,I490+0.1,IF(COUNTIF(I488:I490,I490)=2,I490+0.2,IF(COUNTIF(I488:I490,I490)=3,I490+0.3,0)))","v":0.2},{"$f":"IF(COUNTIF(H486:H490,H490)=1,D490+0.1,IF(COUNTIF(H486:H490,H490)=2,D490+0.2,IF(COUNTIF(H486:H490,H490)=3,D490+0.3,0)))","v":0.2},{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H490)),ABS($E$426:$E$488-H490),0))","v":0},{"$f":"(IF(G490=0,0,H490))*1","v":0},0.2,1,0,{"$f":"H490+input_år-original_år","v":0},"Mellem varebil, el","CITROÃ‹N","JUMPY","EL 75 kWh 136 L2",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H490,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":6.3224552461569239},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H490,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":15421.98539937526},328256.66666666663,0,215470,14.9,1665,0.30262541915844632,null,null,0.26700000000000002,null,75,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O490+ROUND(X490/2,0),Brændstofpriser!$B$7:$B$65,0))*AE490/X490*0","v":0},0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,{"$f":"-PMT(Lånerente,X490,U490)","v":29669.336305778859}]
[null,0.3,{"$f":"IF(COUNTIF(H488:H491,H491)=1,D491+0.1,IF(COUNTIF(H488:H491,H491)=2,D491+0.2,IF(COUNTIF(H488:H491,H491)=3,D491+0.3,0)))","v":0.3},{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H491)),ABS($E$426:$E$488-H491),0))","v":0},0,0.3,1,0,0,"Mellem varebil, el","CITROÃ‹N","JUMPY","75kWH L3 L3 Aut.",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H491,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":6.3224552461569239},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H491,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":15421.98539937526},349990,0,215470,14.9,1665,{"$f":"AC491*AZ491*BA491","v":0.30602570476696822},null,null,0.27,null,75,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O491+ROUND(X491/2,0),Brændstofpriser!$B$7:$B$65,0))*AE491/X491*0","v":0},0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},{"$f":"AI491*T491","v":0},31633.694203701001]
[null,1.1000000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H492)),ABS($E$426:$E$488-H492),0))","v":0},0,{"$f":"(IF(E492=0,0,IF(COUNTIF(E490:E492,E492)=1,E492&\",1\",IF(COUNTIF(E490:E492,E492)=2,E492&\",2\",IF(COUNTIF(E490:E492,E492)=3,E492&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H492>$C492,INDEX(J$489:J491,MATCH($C492,$F$489:$F491,0)),INDEX(J493:J$551,MATCH($C492,$F493:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H492>$C492,INDEX(L$489:L491,MATCH($C492,$F$489:$F491,0)),INDEX(L493:L$551,MATCH($C492,$F493:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H492>$C492,INDEX(M$489:M491,MATCH($C492,$F$489:$F491,0)),INDEX(M493:M$551,MATCH($C492,$F493:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H492>$C492,INDEX(N$489:N491,MATCH($C492,$F$489:$F491,0)),INDEX(N493:N$551,MATCH($C492,$F493:$F$551,0)))","v":2021},{"$f":"O489-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H492,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.5535182772206677},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H492,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":15082.701720589008},{"$f":"IF($H492>$C492,INDEX(U$489:U491,MATCH($C492,$F$489:$F491,0)),INDEX(U493:U$551,MATCH($C492,$F493:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H492>$C492,INDEX(V$489:V491,MATCH($C492,$F$489:$F491,0)),INDEX(V493:V$551,MATCH($C492,$F493:$F$551,0)))","v":0},{"$f":"IF($H492>$C492,INDEX(W$489:W491,MATCH($C492,$F$489:$F491,0)),INDEX(W493:W$551,MATCH($C492,$F493:$F$551,0)))","v":215470},{"$f":"IF($H492>$C492,INDEX(X$489:X491,MATCH($C492,$F$489:$F491,0)),INDEX(X493:X$551,MATCH($C492,$F493:$F$551,0)))","v":14.9},{"$f":"IF($H492>$C492,INDEX(Y$489:Y491,MATCH($C492,$F$489:$F491,0)),INDEX(Y493:Y$551,MATCH($C492,$F493:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H492>$C492,INDEX(AC$489:AC491,MATCH($C492,$F$489:$F491,0)),INDEX(AC493:AC$551,MATCH($C492,$F493:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H492>$C492,INDEX(AE$489:AE491,MATCH($C492,$F$489:$F491,0)),INDEX(AE493:AE$551,MATCH($C492,$F493:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O492+ROUND(X492/2,0),Brændstofpriser!$B$7:$B$65,0))*AE492/X492*0","v":0},{"$f":"IF($H492>$C492,INDEX(AG$489:AG491,MATCH($C492,$F$489:$F491,0)),INDEX(AG493:AG$551,MATCH($C492,$F493:$F$551,0)))","v":0},{"$f":"IF($H492>$C492,INDEX(AH$489:AH491,MATCH($C492,$F$489:$F491,0)),INDEX(AH493:AH$551,MATCH($C492,$F493:$F$551,0)))","v":0},null,null,{"$f":"IF($H492>$C492,INDEX(AK$489:AK491,MATCH($C492,$F$489:$F491,0)),INDEX(AK493:AK$551,MATCH($C492,$F493:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H492>$C492,INDEX(AO$489:AO491,MATCH($C492,$F$489:$F491,0)),INDEX(AO493:AO$551,MATCH($C492,$F493:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H492>$C492,INDEX(AS$489:AS491,MATCH($C492,$F$489:$F491,0)),INDEX(AS493:AS$551,MATCH($C492,$F493:$F$551,0)))","v":70263},{"$f":"IF($H492>$C492,INDEX(AT$489:AT491,MATCH($C492,$F$489:$F491,0)),INDEX(AT493:AT$551,MATCH($C492,$F493:$F$551,0)))","v":695},{"$f":"IF($H492>$C492,INDEX(AU$489:AU491,MATCH($C492,$F$489:$F491,0)),INDEX(AU493:AU$551,MATCH($C492,$F493:$F$551,0)))","v":0},{"$f":"IF($H492>$C492,INDEX(AV$489:AV491,MATCH($C492,$F$489:$F491,0)),INDEX(AV493:AV$551,MATCH($C492,$F493:$F$551,0)))","v":4},{"$f":"IF($H492>$C492,INDEX(AW$489:AW491,MATCH($C492,$F$489:$F491,0)),INDEX(AW493:AW$551,MATCH($C492,$F493:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,1.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H493)),ABS($E$426:$E$488-H493),0))","v":0},0,{"$f":"(IF(E493=0,0,IF(COUNTIF(E491:E493,E493)=1,E493&\",1\",IF(COUNTIF(E491:E493,E493)=2,E493&\",2\",IF(COUNTIF(E491:E493,E493)=3,E493&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H493>$C493,INDEX(J$489:J492,MATCH($C493,$F$489:$F492,0)),INDEX(J494:J$551,MATCH($C493,$F494:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H493>$C493,INDEX(L$489:L492,MATCH($C493,$F$489:$F492,0)),INDEX(L494:L$551,MATCH($C493,$F494:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H493>$C493,INDEX(M$489:M492,MATCH($C493,$F$489:$F492,0)),INDEX(M494:M$551,MATCH($C493,$F494:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H493>$C493,INDEX(N$489:N492,MATCH($C493,$F$489:$F492,0)),INDEX(N494:N$551,MATCH($C493,$F494:$F$551,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H493,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.5535182772206677},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H493,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":15082.701720589008},{"$f":"IF($H493>$C493,INDEX(U$489:U492,MATCH($C493,$F$489:$F492,0)),INDEX(U494:U$551,MATCH($C493,$F494:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H493>$C493,INDEX(V$489:V492,MATCH($C493,$F$489:$F492,0)),INDEX(V494:V$551,MATCH($C493,$F494:$F$551,0)))","v":0},{"$f":"IF($H493>$C493,INDEX(W$489:W492,MATCH($C493,$F$489:$F492,0)),INDEX(W494:W$551,MATCH($C493,$F494:$F$551,0)))","v":215470},{"$f":"IF($H493>$C493,INDEX(X$489:X492,MATCH($C493,$F$489:$F492,0)),INDEX(X494:X$551,MATCH($C493,$F494:$F$551,0)))","v":14.9},{"$f":"IF($H493>$C493,INDEX(Y$489:Y492,MATCH($C493,$F$489:$F492,0)),INDEX(Y494:Y$551,MATCH($C493,$F494:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H493>$C493,INDEX(AC$489:AC492,MATCH($C493,$F$489:$F492,0)),INDEX(AC494:AC$551,MATCH($C493,$F494:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H493>$C493,INDEX(AE$489:AE492,MATCH($C493,$F$489:$F492,0)),INDEX(AE494:AE$551,MATCH($C493,$F494:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O493+ROUND(X493/2,0),Brændstofpriser!$B$7:$B$65,0))*AE493/X493*0","v":0},{"$f":"IF($H493>$C493,INDEX(AG$489:AG492,MATCH($C493,$F$489:$F492,0)),INDEX(AG494:AG$551,MATCH($C493,$F494:$F$551,0)))","v":0},{"$f":"IF($H493>$C493,INDEX(AH$489:AH492,MATCH($C493,$F$489:$F492,0)),INDEX(AH494:AH$551,MATCH($C493,$F494:$F$551,0)))","v":0},null,null,{"$f":"IF($H493>$C493,INDEX(AK$489:AK492,MATCH($C493,$F$489:$F492,0)),INDEX(AK494:AK$551,MATCH($C493,$F494:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H493>$C493,INDEX(AO$489:AO492,MATCH($C493,$F$489:$F492,0)),INDEX(AO494:AO$551,MATCH($C493,$F494:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H493>$C493,INDEX(AS$489:AS492,MATCH($C493,$F$489:$F492,0)),INDEX(AS494:AS$551,MATCH($C493,$F494:$F$551,0)))","v":70263},{"$f":"IF($H493>$C493,INDEX(AT$489:AT492,MATCH($C493,$F$489:$F492,0)),INDEX(AT494:AT$551,MATCH($C493,$F494:$F$551,0)))","v":695},{"$f":"IF($H493>$C493,INDEX(AU$489:AU492,MATCH($C493,$F$489:$F492,0)),INDEX(AU494:AU$551,MATCH($C493,$F494:$F$551,0)))","v":0},{"$f":"IF($H493>$C493,INDEX(AV$489:AV492,MATCH($C493,$F$489:$F492,0)),INDEX(AV494:AV$551,MATCH($C493,$F494:$F$551,0)))","v":4},{"$f":"IF($H493>$C493,INDEX(AW$489:AW492,MATCH($C493,$F$489:$F492,0)),INDEX(AW494:AW$551,MATCH($C493,$F494:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,1.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H494)),ABS($E$426:$E$488-H494),0))","v":0},0,0,0,1,1,{"$f":"IF($H494>$C494,INDEX(J$489:J493,MATCH($C494,$F$489:$F493,0)),INDEX(J495:J$551,MATCH($C494,$F495:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H494>$C494,INDEX(L$489:L493,MATCH($C494,$F$489:$F493,0)),INDEX(L495:L$551,MATCH($C494,$F495:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H494>$C494,INDEX(M$489:M493,MATCH($C494,$F$489:$F493,0)),INDEX(M495:M$551,MATCH($C494,$F495:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H494>$C494,INDEX(N$489:N493,MATCH($C494,$F$489:$F493,0)),INDEX(N495:N$551,MATCH($C494,$F495:$F$551,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H494,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.5535182772206677},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H494,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":15082.701720589008},{"$f":"IF($H494>$C494,INDEX(U$489:U493,MATCH($C494,$F$489:$F493,0)),INDEX(U495:U$551,MATCH($C494,$F495:$F$551,0)))","v":349990},{"$f":"IF($H494>$C494,INDEX(V$489:V493,MATCH($C494,$F$489:$F493,0)),INDEX(V495:V$551,MATCH($C494,$F495:$F$551,0)))","v":0},{"$f":"IF($H494>$C494,INDEX(W$489:W493,MATCH($C494,$F$489:$F493,0)),INDEX(W495:W$551,MATCH($C494,$F495:$F$551,0)))","v":215470},{"$f":"IF($H494>$C494,INDEX(X$489:X493,MATCH($C494,$F$489:$F493,0)),INDEX(X495:X$551,MATCH($C494,$F495:$F$551,0)))","v":14.9},{"$f":"IF($H494>$C494,INDEX(Y$489:Y493,MATCH($C494,$F$489:$F493,0)),INDEX(Y495:Y$551,MATCH($C494,$F495:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H494>$C494,INDEX(AC$489:AC493,MATCH($C494,$F$489:$F493,0)),INDEX(AC495:AC$551,MATCH($C494,$F495:$F$551,0)))","v":0.27},null,{"$f":"IF($H494>$C494,INDEX(AE$489:AE493,MATCH($C494,$F$489:$F493,0)),INDEX(AE495:AE$551,MATCH($C494,$F495:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O494+ROUND(X494/2,0),Brændstofpriser!$B$7:$B$65,0))*AE494/X494*0","v":0},{"$f":"IF($H494>$C494,INDEX(AG$489:AG493,MATCH($C494,$F$489:$F493,0)),INDEX(AG495:AG$551,MATCH($C494,$F495:$F$551,0)))","v":0},{"$f":"IF($H494>$C494,INDEX(AH$489:AH493,MATCH($C494,$F$489:$F493,0)),INDEX(AH495:AH$551,MATCH($C494,$F495:$F$551,0)))","v":0},null,null,{"$f":"IF($H494>$C494,INDEX(AK$489:AK493,MATCH($C494,$F$489:$F493,0)),INDEX(AK495:AK$551,MATCH($C494,$F495:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H494>$C494,INDEX(AO$489:AO493,MATCH($C494,$F$489:$F493,0)),INDEX(AO495:AO$551,MATCH($C494,$F495:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H494>$C494,INDEX(AS$489:AS493,MATCH($C494,$F$489:$F493,0)),INDEX(AS495:AS$551,MATCH($C494,$F495:$F$551,0)))","v":70263},{"$f":"IF($H494>$C494,INDEX(AT$489:AT493,MATCH($C494,$F$489:$F493,0)),INDEX(AT495:AT$551,MATCH($C494,$F495:$F$551,0)))","v":695},{"$f":"IF($H494>$C494,INDEX(AU$489:AU493,MATCH($C494,$F$489:$F493,0)),INDEX(AU495:AU$551,MATCH($C494,$F495:$F$551,0)))","v":0},{"$f":"IF($H494>$C494,INDEX(AV$489:AV493,MATCH($C494,$F$489:$F493,0)),INDEX(AV495:AV$551,MATCH($C494,$F495:$F$551,0)))","v":4},{"$f":"IF($H494>$C494,INDEX(AW$489:AW493,MATCH($C494,$F$489:$F493,0)),INDEX(AW495:AW$551,MATCH($C494,$F495:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,2.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H495)),ABS($E$426:$E$488-H495),0))","v":0},0,0,0,2,2,{"$f":"IF($H495>$C495,INDEX(J$489:J494,MATCH($C495,$F$489:$F494,0)),INDEX(J496:J$551,MATCH($C495,$F496:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H495>$C495,INDEX(L$489:L494,MATCH($C495,$F$489:$F494,0)),INDEX(L496:L$551,MATCH($C495,$F496:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H495>$C495,INDEX(M$489:M494,MATCH($C495,$F$489:$F494,0)),INDEX(M496:M$551,MATCH($C495,$F496:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H495>$C495,INDEX(N$489:N494,MATCH($C495,$F$489:$F494,0)),INDEX(N496:N$551,MATCH($C495,$F496:$F$551,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H495,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0.36877205706840133},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H495,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":14750.882282736053},{"$f":"IF($H495>$C495,INDEX(U$489:U494,MATCH($C495,$F$489:$F494,0)),INDEX(U496:U$551,MATCH($C495,$F496:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H495>$C495,INDEX(V$489:V494,MATCH($C495,$F$489:$F494,0)),INDEX(V496:V$551,MATCH($C495,$F496:$F$551,0)))","v":0},{"$f":"IF($H495>$C495,INDEX(W$489:W494,MATCH($C495,$F$489:$F494,0)),INDEX(W496:W$551,MATCH($C495,$F496:$F$551,0)))","v":215470},{"$f":"IF($H495>$C495,INDEX(X$489:X494,MATCH($C495,$F$489:$F494,0)),INDEX(X496:X$551,MATCH($C495,$F496:$F$551,0)))","v":14.9},{"$f":"IF($H495>$C495,INDEX(Y$489:Y494,MATCH($C495,$F$489:$F494,0)),INDEX(Y496:Y$551,MATCH($C495,$F496:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H495>$C495,INDEX(AC$489:AC494,MATCH($C495,$F$489:$F494,0)),INDEX(AC496:AC$551,MATCH($C495,$F496:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H495>$C495,INDEX(AE$489:AE494,MATCH($C495,$F$489:$F494,0)),INDEX(AE496:AE$551,MATCH($C495,$F496:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O495+ROUND(X495/2,0),Brændstofpriser!$B$7:$B$65,0))*AE495/X495*0","v":0},{"$f":"IF($H495>$C495,INDEX(AG$489:AG494,MATCH($C495,$F$489:$F494,0)),INDEX(AG496:AG$551,MATCH($C495,$F496:$F$551,0)))","v":0},{"$f":"IF($H495>$C495,INDEX(AH$489:AH494,MATCH($C495,$F$489:$F494,0)),INDEX(AH496:AH$551,MATCH($C495,$F496:$F$551,0)))","v":0},null,null,{"$f":"IF($H495>$C495,INDEX(AK$489:AK494,MATCH($C495,$F$489:$F494,0)),INDEX(AK496:AK$551,MATCH($C495,$F496:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H495>$C495,INDEX(AO$489:AO494,MATCH($C495,$F$489:$F494,0)),INDEX(AO496:AO$551,MATCH($C495,$F496:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H495>$C495,INDEX(AS$489:AS494,MATCH($C495,$F$489:$F494,0)),INDEX(AS496:AS$551,MATCH($C495,$F496:$F$551,0)))","v":70263},{"$f":"IF($H495>$C495,INDEX(AT$489:AT494,MATCH($C495,$F$489:$F494,0)),INDEX(AT496:AT$551,MATCH($C495,$F496:$F$551,0)))","v":695},{"$f":"IF($H495>$C495,INDEX(AU$489:AU494,MATCH($C495,$F$489:$F494,0)),INDEX(AU496:AU$551,MATCH($C495,$F496:$F$551,0)))","v":0},{"$f":"IF($H495>$C495,INDEX(AV$489:AV494,MATCH($C495,$F$489:$F494,0)),INDEX(AV496:AV$551,MATCH($C495,$F496:$F$551,0)))","v":4},{"$f":"IF($H495>$C495,INDEX(AW$489:AW494,MATCH($C495,$F$489:$F494,0)),INDEX(AW496:AW$551,MATCH($C495,$F496:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,2.2000000000000002,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H496)),ABS($E$426:$E$488-H496),0))","v":0},0,0,0,2,2,{"$f":"IF($H496>$C496,INDEX(J$489:J495,MATCH($C496,$F$489:$F495,0)),INDEX(J497:J$551,MATCH($C496,$F497:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H496>$C496,INDEX(L$489:L495,MATCH($C496,$F$489:$F495,0)),INDEX(L497:L$551,MATCH($C496,$F497:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H496>$C496,INDEX(M$489:M495,MATCH($C496,$F$489:$F495,0)),INDEX(M497:M$551,MATCH($C496,$F497:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H496>$C496,INDEX(N$489:N495,MATCH($C496,$F$489:$F495,0)),INDEX(N497:N$551,MATCH($C496,$F497:$F$551,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H496,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0.36877205706840133},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H496,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":14750.882282736053},{"$f":"IF($H496>$C496,INDEX(U$489:U495,MATCH($C496,$F$489:$F495,0)),INDEX(U497:U$551,MATCH($C496,$F497:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H496>$C496,INDEX(V$489:V495,MATCH($C496,$F$489:$F495,0)),INDEX(V497:V$551,MATCH($C496,$F497:$F$551,0)))","v":0},{"$f":"IF($H496>$C496,INDEX(W$489:W495,MATCH($C496,$F$489:$F495,0)),INDEX(W497:W$551,MATCH($C496,$F497:$F$551,0)))","v":215470},{"$f":"IF($H496>$C496,INDEX(X$489:X495,MATCH($C496,$F$489:$F495,0)),INDEX(X497:X$551,MATCH($C496,$F497:$F$551,0)))","v":14.9},{"$f":"IF($H496>$C496,INDEX(Y$489:Y495,MATCH($C496,$F$489:$F495,0)),INDEX(Y497:Y$551,MATCH($C496,$F497:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H496>$C496,INDEX(AC$489:AC495,MATCH($C496,$F$489:$F495,0)),INDEX(AC497:AC$551,MATCH($C496,$F497:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H496>$C496,INDEX(AE$489:AE495,MATCH($C496,$F$489:$F495,0)),INDEX(AE497:AE$551,MATCH($C496,$F497:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O496+ROUND(X496/2,0),Brændstofpriser!$B$7:$B$65,0))*AE496/X496*0","v":0},{"$f":"IF($H496>$C496,INDEX(AG$489:AG495,MATCH($C496,$F$489:$F495,0)),INDEX(AG497:AG$551,MATCH($C496,$F497:$F$551,0)))","v":0},{"$f":"IF($H496>$C496,INDEX(AH$489:AH495,MATCH($C496,$F$489:$F495,0)),INDEX(AH497:AH$551,MATCH($C496,$F497:$F$551,0)))","v":0},null,null,{"$f":"IF($H496>$C496,INDEX(AK$489:AK495,MATCH($C496,$F$489:$F495,0)),INDEX(AK497:AK$551,MATCH($C496,$F497:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H496>$C496,INDEX(AO$489:AO495,MATCH($C496,$F$489:$F495,0)),INDEX(AO497:AO$551,MATCH($C496,$F497:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H496>$C496,INDEX(AS$489:AS495,MATCH($C496,$F$489:$F495,0)),INDEX(AS497:AS$551,MATCH($C496,$F497:$F$551,0)))","v":70263},{"$f":"IF($H496>$C496,INDEX(AT$489:AT495,MATCH($C496,$F$489:$F495,0)),INDEX(AT497:AT$551,MATCH($C496,$F497:$F$551,0)))","v":695},{"$f":"IF($H496>$C496,INDEX(AU$489:AU495,MATCH($C496,$F$489:$F495,0)),INDEX(AU497:AU$551,MATCH($C496,$F497:$F$551,0)))","v":0},{"$f":"IF($H496>$C496,INDEX(AV$489:AV495,MATCH($C496,$F$489:$F495,0)),INDEX(AV497:AV$551,MATCH($C496,$F497:$F$551,0)))","v":4},{"$f":"IF($H496>$C496,INDEX(AW$489:AW495,MATCH($C496,$F$489:$F495,0)),INDEX(AW497:AW$551,MATCH($C496,$F497:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,2.2999999999999998,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H497)),ABS($E$426:$E$488-H497),0))","v":0},0,0,0,2,2,{"$f":"IF($H497>$C497,INDEX(J$489:J496,MATCH($C497,$F$489:$F496,0)),INDEX(J498:J$551,MATCH($C497,$F498:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H497>$C497,INDEX(L$489:L496,MATCH($C497,$F$489:$F496,0)),INDEX(L498:L$551,MATCH($C497,$F498:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H497>$C497,INDEX(M$489:M496,MATCH($C497,$F$489:$F496,0)),INDEX(M498:M$551,MATCH($C497,$F498:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H497>$C497,INDEX(N$489:N496,MATCH($C497,$F$489:$F496,0)),INDEX(N498:N$551,MATCH($C497,$F498:$F$551,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H497,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0.36877205706840133},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H497,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":14750.882282736053},{"$f":"IF($H497>$C497,INDEX(U$489:U496,MATCH($C497,$F$489:$F496,0)),INDEX(U498:U$551,MATCH($C497,$F498:$F$551,0)))","v":349990},{"$f":"IF($H497>$C497,INDEX(V$489:V496,MATCH($C497,$F$489:$F496,0)),INDEX(V498:V$551,MATCH($C497,$F498:$F$551,0)))","v":0},{"$f":"IF($H497>$C497,INDEX(W$489:W496,MATCH($C497,$F$489:$F496,0)),INDEX(W498:W$551,MATCH($C497,$F498:$F$551,0)))","v":215470},{"$f":"IF($H497>$C497,INDEX(X$489:X496,MATCH($C497,$F$489:$F496,0)),INDEX(X498:X$551,MATCH($C497,$F498:$F$551,0)))","v":14.9},{"$f":"IF($H497>$C497,INDEX(Y$489:Y496,MATCH($C497,$F$489:$F496,0)),INDEX(Y498:Y$551,MATCH($C497,$F498:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H497>$C497,INDEX(AC$489:AC496,MATCH($C497,$F$489:$F496,0)),INDEX(AC498:AC$551,MATCH($C497,$F498:$F$551,0)))","v":0.27},null,{"$f":"IF($H497>$C497,INDEX(AE$489:AE496,MATCH($C497,$F$489:$F496,0)),INDEX(AE498:AE$551,MATCH($C497,$F498:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O497+ROUND(X497/2,0),Brændstofpriser!$B$7:$B$65,0))*AE497/X497*0","v":0},{"$f":"IF($H497>$C497,INDEX(AG$489:AG496,MATCH($C497,$F$489:$F496,0)),INDEX(AG498:AG$551,MATCH($C497,$F498:$F$551,0)))","v":0},{"$f":"IF($H497>$C497,INDEX(AH$489:AH496,MATCH($C497,$F$489:$F496,0)),INDEX(AH498:AH$551,MATCH($C497,$F498:$F$551,0)))","v":0},null,null,{"$f":"IF($H497>$C497,INDEX(AK$489:AK496,MATCH($C497,$F$489:$F496,0)),INDEX(AK498:AK$551,MATCH($C497,$F498:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H497>$C497,INDEX(AO$489:AO496,MATCH($C497,$F$489:$F496,0)),INDEX(AO498:AO$551,MATCH($C497,$F498:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H497>$C497,INDEX(AS$489:AS496,MATCH($C497,$F$489:$F496,0)),INDEX(AS498:AS$551,MATCH($C497,$F498:$F$551,0)))","v":70263},{"$f":"IF($H497>$C497,INDEX(AT$489:AT496,MATCH($C497,$F$489:$F496,0)),INDEX(AT498:AT$551,MATCH($C497,$F498:$F$551,0)))","v":695},{"$f":"IF($H497>$C497,INDEX(AU$489:AU496,MATCH($C497,$F$489:$F496,0)),INDEX(AU498:AU$551,MATCH($C497,$F498:$F$551,0)))","v":0},{"$f":"IF($H497>$C497,INDEX(AV$489:AV496,MATCH($C497,$F$489:$F496,0)),INDEX(AV498:AV$551,MATCH($C497,$F498:$F$551,0)))","v":4},{"$f":"IF($H497>$C497,INDEX(AW$489:AW496,MATCH($C497,$F$489:$F496,0)),INDEX(AW498:AW$551,MATCH($C497,$F498:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,3.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H498)),ABS($E$426:$E$488-H498),0))","v":0},0,{"$f":"(IF(E498=0,0,IF(COUNTIF(E496:E498,E498)=1,E498&\",1\",IF(COUNTIF(E496:E498,E498)=2,E498&\",2\",IF(COUNTIF(E496:E498,E498)=3,E498&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H498>$C498,INDEX(J$489:J497,MATCH($C498,$F$489:$F497,0)),INDEX(J499:J$551,MATCH($C498,$F499:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H498>$C498,INDEX(L$489:L497,MATCH($C498,$F$489:$F497,0)),INDEX(L499:L$551,MATCH($C498,$F499:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H498>$C498,INDEX(M$489:M497,MATCH($C498,$F$489:$F497,0)),INDEX(M499:M$551,MATCH($C498,$F499:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H498>$C498,INDEX(N$489:N497,MATCH($C498,$F$489:$F497,0)),INDEX(N499:N$551,MATCH($C498,$F499:$F$551,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H498,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H498,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":14426.362872515854},{"$f":"IF($H498>$C498,INDEX(U$489:U497,MATCH($C498,$F$489:$F497,0)),INDEX(U499:U$551,MATCH($C498,$F499:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H498>$C498,INDEX(V$489:V497,MATCH($C498,$F$489:$F497,0)),INDEX(V499:V$551,MATCH($C498,$F499:$F$551,0)))","v":0},{"$f":"IF($H498>$C498,INDEX(W$489:W497,MATCH($C498,$F$489:$F497,0)),INDEX(W499:W$551,MATCH($C498,$F499:$F$551,0)))","v":215470},{"$f":"IF($H498>$C498,INDEX(X$489:X497,MATCH($C498,$F$489:$F497,0)),INDEX(X499:X$551,MATCH($C498,$F499:$F$551,0)))","v":14.9},{"$f":"IF($H498>$C498,INDEX(Y$489:Y497,MATCH($C498,$F$489:$F497,0)),INDEX(Y499:Y$551,MATCH($C498,$F499:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H498>$C498,INDEX(AC$489:AC497,MATCH($C498,$F$489:$F497,0)),INDEX(AC499:AC$551,MATCH($C498,$F499:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H498>$C498,INDEX(AE$489:AE497,MATCH($C498,$F$489:$F497,0)),INDEX(AE499:AE$551,MATCH($C498,$F499:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O498+ROUND(X498/2,0),Brændstofpriser!$B$7:$B$65,0))*AE498/X498*0","v":0},{"$f":"IF($H498>$C498,INDEX(AG$489:AG497,MATCH($C498,$F$489:$F497,0)),INDEX(AG499:AG$551,MATCH($C498,$F499:$F$551,0)))","v":0},{"$f":"IF($H498>$C498,INDEX(AH$489:AH497,MATCH($C498,$F$489:$F497,0)),INDEX(AH499:AH$551,MATCH($C498,$F499:$F$551,0)))","v":0},null,null,{"$f":"IF($H498>$C498,INDEX(AK$489:AK497,MATCH($C498,$F$489:$F497,0)),INDEX(AK499:AK$551,MATCH($C498,$F499:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H498>$C498,INDEX(AO$489:AO497,MATCH($C498,$F$489:$F497,0)),INDEX(AO499:AO$551,MATCH($C498,$F499:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H498>$C498,INDEX(AS$489:AS497,MATCH($C498,$F$489:$F497,0)),INDEX(AS499:AS$551,MATCH($C498,$F499:$F$551,0)))","v":70263},{"$f":"IF($H498>$C498,INDEX(AT$489:AT497,MATCH($C498,$F$489:$F497,0)),INDEX(AT499:AT$551,MATCH($C498,$F499:$F$551,0)))","v":695},{"$f":"IF($H498>$C498,INDEX(AU$489:AU497,MATCH($C498,$F$489:$F497,0)),INDEX(AU499:AU$551,MATCH($C498,$F499:$F$551,0)))","v":0},{"$f":"IF($H498>$C498,INDEX(AV$489:AV497,MATCH($C498,$F$489:$F497,0)),INDEX(AV499:AV$551,MATCH($C498,$F499:$F$551,0)))","v":4},{"$f":"IF($H498>$C498,INDEX(AW$489:AW497,MATCH($C498,$F$489:$F497,0)),INDEX(AW499:AW$551,MATCH($C498,$F499:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,3.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H499)),ABS($E$426:$E$488-H499),0))","v":0},0,{"$f":"(IF(E499=0,0,IF(COUNTIF(E497:E499,E499)=1,E499&\",1\",IF(COUNTIF(E497:E499,E499)=2,E499&\",2\",IF(COUNTIF(E497:E499,E499)=3,E499&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H499>$C499,INDEX(J$489:J498,MATCH($C499,$F$489:$F498,0)),INDEX(J500:J$551,MATCH($C499,$F500:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H499>$C499,INDEX(L$489:L498,MATCH($C499,$F$489:$F498,0)),INDEX(L500:L$551,MATCH($C499,$F500:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H499>$C499,INDEX(M$489:M498,MATCH($C499,$F$489:$F498,0)),INDEX(M500:M$551,MATCH($C499,$F500:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H499>$C499,INDEX(N$489:N498,MATCH($C499,$F$489:$F498,0)),INDEX(N500:N$551,MATCH($C499,$F500:$F$551,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H499,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H499,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":14426.362872515854},{"$f":"IF($H499>$C499,INDEX(U$489:U498,MATCH($C499,$F$489:$F498,0)),INDEX(U500:U$551,MATCH($C499,$F500:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H499>$C499,INDEX(V$489:V498,MATCH($C499,$F$489:$F498,0)),INDEX(V500:V$551,MATCH($C499,$F500:$F$551,0)))","v":0},{"$f":"IF($H499>$C499,INDEX(W$489:W498,MATCH($C499,$F$489:$F498,0)),INDEX(W500:W$551,MATCH($C499,$F500:$F$551,0)))","v":215470},{"$f":"IF($H499>$C499,INDEX(X$489:X498,MATCH($C499,$F$489:$F498,0)),INDEX(X500:X$551,MATCH($C499,$F500:$F$551,0)))","v":14.9},{"$f":"IF($H499>$C499,INDEX(Y$489:Y498,MATCH($C499,$F$489:$F498,0)),INDEX(Y500:Y$551,MATCH($C499,$F500:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H499>$C499,INDEX(AC$489:AC498,MATCH($C499,$F$489:$F498,0)),INDEX(AC500:AC$551,MATCH($C499,$F500:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H499>$C499,INDEX(AE$489:AE498,MATCH($C499,$F$489:$F498,0)),INDEX(AE500:AE$551,MATCH($C499,$F500:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O499+ROUND(X499/2,0),Brændstofpriser!$B$7:$B$65,0))*AE499/X499*0","v":0},{"$f":"IF($H499>$C499,INDEX(AG$489:AG498,MATCH($C499,$F$489:$F498,0)),INDEX(AG500:AG$551,MATCH($C499,$F500:$F$551,0)))","v":0},{"$f":"IF($H499>$C499,INDEX(AH$489:AH498,MATCH($C499,$F$489:$F498,0)),INDEX(AH500:AH$551,MATCH($C499,$F500:$F$551,0)))","v":0},null,null,{"$f":"IF($H499>$C499,INDEX(AK$489:AK498,MATCH($C499,$F$489:$F498,0)),INDEX(AK500:AK$551,MATCH($C499,$F500:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H499>$C499,INDEX(AO$489:AO498,MATCH($C499,$F$489:$F498,0)),INDEX(AO500:AO$551,MATCH($C499,$F500:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H499>$C499,INDEX(AS$489:AS498,MATCH($C499,$F$489:$F498,0)),INDEX(AS500:AS$551,MATCH($C499,$F500:$F$551,0)))","v":70263},{"$f":"IF($H499>$C499,INDEX(AT$489:AT498,MATCH($C499,$F$489:$F498,0)),INDEX(AT500:AT$551,MATCH($C499,$F500:$F$551,0)))","v":695},{"$f":"IF($H499>$C499,INDEX(AU$489:AU498,MATCH($C499,$F$489:$F498,0)),INDEX(AU500:AU$551,MATCH($C499,$F500:$F$551,0)))","v":0},{"$f":"IF($H499>$C499,INDEX(AV$489:AV498,MATCH($C499,$F$489:$F498,0)),INDEX(AV500:AV$551,MATCH($C499,$F500:$F$551,0)))","v":4},{"$f":"IF($H499>$C499,INDEX(AW$489:AW498,MATCH($C499,$F$489:$F498,0)),INDEX(AW500:AW$551,MATCH($C499,$F500:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,3.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H500)),ABS($E$426:$E$488-H500),0))","v":0},0,0,0,3,3,{"$f":"IF($H500>$C500,INDEX(J$489:J499,MATCH($C500,$F$489:$F499,0)),INDEX(J501:J$551,MATCH($C500,$F501:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H500>$C500,INDEX(L$489:L499,MATCH($C500,$F$489:$F499,0)),INDEX(L501:L$551,MATCH($C500,$F501:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H500>$C500,INDEX(M$489:M499,MATCH($C500,$F$489:$F499,0)),INDEX(M501:M$551,MATCH($C500,$F501:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H500>$C500,INDEX(N$489:N499,MATCH($C500,$F$489:$F499,0)),INDEX(N501:N$551,MATCH($C500,$F501:$F$551,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H500,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H500,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":14426.362872515854},{"$f":"IF($H500>$C500,INDEX(U$489:U499,MATCH($C500,$F$489:$F499,0)),INDEX(U501:U$551,MATCH($C500,$F501:$F$551,0)))","v":349990},{"$f":"IF($H500>$C500,INDEX(V$489:V499,MATCH($C500,$F$489:$F499,0)),INDEX(V501:V$551,MATCH($C500,$F501:$F$551,0)))","v":0},{"$f":"IF($H500>$C500,INDEX(W$489:W499,MATCH($C500,$F$489:$F499,0)),INDEX(W501:W$551,MATCH($C500,$F501:$F$551,0)))","v":215470},{"$f":"IF($H500>$C500,INDEX(X$489:X499,MATCH($C500,$F$489:$F499,0)),INDEX(X501:X$551,MATCH($C500,$F501:$F$551,0)))","v":14.9},{"$f":"IF($H500>$C500,INDEX(Y$489:Y499,MATCH($C500,$F$489:$F499,0)),INDEX(Y501:Y$551,MATCH($C500,$F501:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H500>$C500,INDEX(AC$489:AC499,MATCH($C500,$F$489:$F499,0)),INDEX(AC501:AC$551,MATCH($C500,$F501:$F$551,0)))","v":0.27},null,{"$f":"IF($H500>$C500,INDEX(AE$489:AE499,MATCH($C500,$F$489:$F499,0)),INDEX(AE501:AE$551,MATCH($C500,$F501:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O500+ROUND(X500/2,0),Brændstofpriser!$B$7:$B$65,0))*AE500/X500*0","v":0},{"$f":"IF($H500>$C500,INDEX(AG$489:AG499,MATCH($C500,$F$489:$F499,0)),INDEX(AG501:AG$551,MATCH($C500,$F501:$F$551,0)))","v":0},{"$f":"IF($H500>$C500,INDEX(AH$489:AH499,MATCH($C500,$F$489:$F499,0)),INDEX(AH501:AH$551,MATCH($C500,$F501:$F$551,0)))","v":0},null,null,{"$f":"IF($H500>$C500,INDEX(AK$489:AK499,MATCH($C500,$F$489:$F499,0)),INDEX(AK501:AK$551,MATCH($C500,$F501:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H500>$C500,INDEX(AO$489:AO499,MATCH($C500,$F$489:$F499,0)),INDEX(AO501:AO$551,MATCH($C500,$F501:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H500>$C500,INDEX(AS$489:AS499,MATCH($C500,$F$489:$F499,0)),INDEX(AS501:AS$551,MATCH($C500,$F501:$F$551,0)))","v":70263},{"$f":"IF($H500>$C500,INDEX(AT$489:AT499,MATCH($C500,$F$489:$F499,0)),INDEX(AT501:AT$551,MATCH($C500,$F501:$F$551,0)))","v":695},{"$f":"IF($H500>$C500,INDEX(AU$489:AU499,MATCH($C500,$F$489:$F499,0)),INDEX(AU501:AU$551,MATCH($C500,$F501:$F$551,0)))","v":0},{"$f":"IF($H500>$C500,INDEX(AV$489:AV499,MATCH($C500,$F$489:$F499,0)),INDEX(AV501:AV$551,MATCH($C500,$F501:$F$551,0)))","v":4},{"$f":"IF($H500>$C500,INDEX(AW$489:AW499,MATCH($C500,$F$489:$F499,0)),INDEX(AW501:AW$551,MATCH($C500,$F501:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,4.0999999999999996,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H501)),ABS($E$426:$E$488-H501),0))","v":0},0,0,0,4,4,{"$f":"IF($H501>$C501,INDEX(J$489:J500,MATCH($C501,$F$489:$F500,0)),INDEX(J502:J$551,MATCH($C501,$F502:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H501>$C501,INDEX(L$489:L500,MATCH($C501,$F$489:$F500,0)),INDEX(L502:L$551,MATCH($C501,$F502:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H501>$C501,INDEX(M$489:M500,MATCH($C501,$F$489:$F500,0)),INDEX(M502:M$551,MATCH($C501,$F502:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H501>$C501,INDEX(N$489:N500,MATCH($C501,$F$489:$F500,0)),INDEX(N502:N$551,MATCH($C501,$F502:$F$551,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H501,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H501,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":14108.982889320503},{"$f":"IF($H501>$C501,INDEX(U$489:U500,MATCH($C501,$F$489:$F500,0)),INDEX(U502:U$551,MATCH($C501,$F502:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H501>$C501,INDEX(V$489:V500,MATCH($C501,$F$489:$F500,0)),INDEX(V502:V$551,MATCH($C501,$F502:$F$551,0)))","v":0},{"$f":"IF($H501>$C501,INDEX(W$489:W500,MATCH($C501,$F$489:$F500,0)),INDEX(W502:W$551,MATCH($C501,$F502:$F$551,0)))","v":215470},{"$f":"IF($H501>$C501,INDEX(X$489:X500,MATCH($C501,$F$489:$F500,0)),INDEX(X502:X$551,MATCH($C501,$F502:$F$551,0)))","v":14.9},{"$f":"IF($H501>$C501,INDEX(Y$489:Y500,MATCH($C501,$F$489:$F500,0)),INDEX(Y502:Y$551,MATCH($C501,$F502:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H501>$C501,INDEX(AC$489:AC500,MATCH($C501,$F$489:$F500,0)),INDEX(AC502:AC$551,MATCH($C501,$F502:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H501>$C501,INDEX(AE$489:AE500,MATCH($C501,$F$489:$F500,0)),INDEX(AE502:AE$551,MATCH($C501,$F502:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O501+ROUND(X501/2,0),Brændstofpriser!$B$7:$B$65,0))*AE501/X501*0","v":0},{"$f":"IF($H501>$C501,INDEX(AG$489:AG500,MATCH($C501,$F$489:$F500,0)),INDEX(AG502:AG$551,MATCH($C501,$F502:$F$551,0)))","v":0},{"$f":"IF($H501>$C501,INDEX(AH$489:AH500,MATCH($C501,$F$489:$F500,0)),INDEX(AH502:AH$551,MATCH($C501,$F502:$F$551,0)))","v":0},null,null,{"$f":"IF($H501>$C501,INDEX(AK$489:AK500,MATCH($C501,$F$489:$F500,0)),INDEX(AK502:AK$551,MATCH($C501,$F502:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H501>$C501,INDEX(AO$489:AO500,MATCH($C501,$F$489:$F500,0)),INDEX(AO502:AO$551,MATCH($C501,$F502:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H501>$C501,INDEX(AS$489:AS500,MATCH($C501,$F$489:$F500,0)),INDEX(AS502:AS$551,MATCH($C501,$F502:$F$551,0)))","v":70263},{"$f":"IF($H501>$C501,INDEX(AT$489:AT500,MATCH($C501,$F$489:$F500,0)),INDEX(AT502:AT$551,MATCH($C501,$F502:$F$551,0)))","v":695},{"$f":"IF($H501>$C501,INDEX(AU$489:AU500,MATCH($C501,$F$489:$F500,0)),INDEX(AU502:AU$551,MATCH($C501,$F502:$F$551,0)))","v":0},{"$f":"IF($H501>$C501,INDEX(AV$489:AV500,MATCH($C501,$F$489:$F500,0)),INDEX(AV502:AV$551,MATCH($C501,$F502:$F$551,0)))","v":4},{"$f":"IF($H501>$C501,INDEX(AW$489:AW500,MATCH($C501,$F$489:$F500,0)),INDEX(AW502:AW$551,MATCH($C501,$F502:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,4.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H502)),ABS($E$426:$E$488-H502),0))","v":0},0,0,0,4,4,{"$f":"IF($H502>$C502,INDEX(J$489:J501,MATCH($C502,$F$489:$F501,0)),INDEX(J503:J$551,MATCH($C502,$F503:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H502>$C502,INDEX(L$489:L501,MATCH($C502,$F$489:$F501,0)),INDEX(L503:L$551,MATCH($C502,$F503:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H502>$C502,INDEX(M$489:M501,MATCH($C502,$F$489:$F501,0)),INDEX(M503:M$551,MATCH($C502,$F503:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H502>$C502,INDEX(N$489:N501,MATCH($C502,$F$489:$F501,0)),INDEX(N503:N$551,MATCH($C502,$F503:$F$551,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H502,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H502,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":14108.982889320503},{"$f":"IF($H502>$C502,INDEX(U$489:U501,MATCH($C502,$F$489:$F501,0)),INDEX(U503:U$551,MATCH($C502,$F503:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H502>$C502,INDEX(V$489:V501,MATCH($C502,$F$489:$F501,0)),INDEX(V503:V$551,MATCH($C502,$F503:$F$551,0)))","v":0},{"$f":"IF($H502>$C502,INDEX(W$489:W501,MATCH($C502,$F$489:$F501,0)),INDEX(W503:W$551,MATCH($C502,$F503:$F$551,0)))","v":215470},{"$f":"IF($H502>$C502,INDEX(X$489:X501,MATCH($C502,$F$489:$F501,0)),INDEX(X503:X$551,MATCH($C502,$F503:$F$551,0)))","v":14.9},{"$f":"IF($H502>$C502,INDEX(Y$489:Y501,MATCH($C502,$F$489:$F501,0)),INDEX(Y503:Y$551,MATCH($C502,$F503:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H502>$C502,INDEX(AC$489:AC501,MATCH($C502,$F$489:$F501,0)),INDEX(AC503:AC$551,MATCH($C502,$F503:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H502>$C502,INDEX(AE$489:AE501,MATCH($C502,$F$489:$F501,0)),INDEX(AE503:AE$551,MATCH($C502,$F503:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O502+ROUND(X502/2,0),Brændstofpriser!$B$7:$B$65,0))*AE502/X502*0","v":0},{"$f":"IF($H502>$C502,INDEX(AG$489:AG501,MATCH($C502,$F$489:$F501,0)),INDEX(AG503:AG$551,MATCH($C502,$F503:$F$551,0)))","v":0},{"$f":"IF($H502>$C502,INDEX(AH$489:AH501,MATCH($C502,$F$489:$F501,0)),INDEX(AH503:AH$551,MATCH($C502,$F503:$F$551,0)))","v":0},null,null,{"$f":"IF($H502>$C502,INDEX(AK$489:AK501,MATCH($C502,$F$489:$F501,0)),INDEX(AK503:AK$551,MATCH($C502,$F503:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H502>$C502,INDEX(AO$489:AO501,MATCH($C502,$F$489:$F501,0)),INDEX(AO503:AO$551,MATCH($C502,$F503:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H502>$C502,INDEX(AS$489:AS501,MATCH($C502,$F$489:$F501,0)),INDEX(AS503:AS$551,MATCH($C502,$F503:$F$551,0)))","v":70263},{"$f":"IF($H502>$C502,INDEX(AT$489:AT501,MATCH($C502,$F$489:$F501,0)),INDEX(AT503:AT$551,MATCH($C502,$F503:$F$551,0)))","v":695},{"$f":"IF($H502>$C502,INDEX(AU$489:AU501,MATCH($C502,$F$489:$F501,0)),INDEX(AU503:AU$551,MATCH($C502,$F503:$F$551,0)))","v":0},{"$f":"IF($H502>$C502,INDEX(AV$489:AV501,MATCH($C502,$F$489:$F501,0)),INDEX(AV503:AV$551,MATCH($C502,$F503:$F$551,0)))","v":4},{"$f":"IF($H502>$C502,INDEX(AW$489:AW501,MATCH($C502,$F$489:$F501,0)),INDEX(AW503:AW$551,MATCH($C502,$F503:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,4.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H503)),ABS($E$426:$E$488-H503),0))","v":0},0,0,0,4,4,{"$f":"IF($H503>$C503,INDEX(J$489:J502,MATCH($C503,$F$489:$F502,0)),INDEX(J504:J$551,MATCH($C503,$F504:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H503>$C503,INDEX(L$489:L502,MATCH($C503,$F$489:$F502,0)),INDEX(L504:L$551,MATCH($C503,$F504:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H503>$C503,INDEX(M$489:M502,MATCH($C503,$F$489:$F502,0)),INDEX(M504:M$551,MATCH($C503,$F504:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H503>$C503,INDEX(N$489:N502,MATCH($C503,$F$489:$F502,0)),INDEX(N504:N$551,MATCH($C503,$F504:$F$551,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H503,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H503,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":14108.982889320503},{"$f":"IF($H503>$C503,INDEX(U$489:U502,MATCH($C503,$F$489:$F502,0)),INDEX(U504:U$551,MATCH($C503,$F504:$F$551,0)))","v":349990},{"$f":"IF($H503>$C503,INDEX(V$489:V502,MATCH($C503,$F$489:$F502,0)),INDEX(V504:V$551,MATCH($C503,$F504:$F$551,0)))","v":0},{"$f":"IF($H503>$C503,INDEX(W$489:W502,MATCH($C503,$F$489:$F502,0)),INDEX(W504:W$551,MATCH($C503,$F504:$F$551,0)))","v":215470},{"$f":"IF($H503>$C503,INDEX(X$489:X502,MATCH($C503,$F$489:$F502,0)),INDEX(X504:X$551,MATCH($C503,$F504:$F$551,0)))","v":14.9},{"$f":"IF($H503>$C503,INDEX(Y$489:Y502,MATCH($C503,$F$489:$F502,0)),INDEX(Y504:Y$551,MATCH($C503,$F504:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H503>$C503,INDEX(AC$489:AC502,MATCH($C503,$F$489:$F502,0)),INDEX(AC504:AC$551,MATCH($C503,$F504:$F$551,0)))","v":0.27},null,{"$f":"IF($H503>$C503,INDEX(AE$489:AE502,MATCH($C503,$F$489:$F502,0)),INDEX(AE504:AE$551,MATCH($C503,$F504:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O503+ROUND(X503/2,0),Brændstofpriser!$B$7:$B$65,0))*AE503/X503*0","v":0},{"$f":"IF($H503>$C503,INDEX(AG$489:AG502,MATCH($C503,$F$489:$F502,0)),INDEX(AG504:AG$551,MATCH($C503,$F504:$F$551,0)))","v":0},{"$f":"IF($H503>$C503,INDEX(AH$489:AH502,MATCH($C503,$F$489:$F502,0)),INDEX(AH504:AH$551,MATCH($C503,$F504:$F$551,0)))","v":0},null,null,{"$f":"IF($H503>$C503,INDEX(AK$489:AK502,MATCH($C503,$F$489:$F502,0)),INDEX(AK504:AK$551,MATCH($C503,$F504:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H503>$C503,INDEX(AO$489:AO502,MATCH($C503,$F$489:$F502,0)),INDEX(AO504:AO$551,MATCH($C503,$F504:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H503>$C503,INDEX(AS$489:AS502,MATCH($C503,$F$489:$F502,0)),INDEX(AS504:AS$551,MATCH($C503,$F504:$F$551,0)))","v":70263},{"$f":"IF($H503>$C503,INDEX(AT$489:AT502,MATCH($C503,$F$489:$F502,0)),INDEX(AT504:AT$551,MATCH($C503,$F504:$F$551,0)))","v":695},{"$f":"IF($H503>$C503,INDEX(AU$489:AU502,MATCH($C503,$F$489:$F502,0)),INDEX(AU504:AU$551,MATCH($C503,$F504:$F$551,0)))","v":0},{"$f":"IF($H503>$C503,INDEX(AV$489:AV502,MATCH($C503,$F$489:$F502,0)),INDEX(AV504:AV$551,MATCH($C503,$F504:$F$551,0)))","v":4},{"$f":"IF($H503>$C503,INDEX(AW$489:AW502,MATCH($C503,$F$489:$F502,0)),INDEX(AW504:AW$551,MATCH($C503,$F504:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,5.0999999999999996,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H504)),ABS($E$426:$E$488-H504),0))","v":0},0,0,0,5,5,{"$f":"IF($H504>$C504,INDEX(J$489:J503,MATCH($C504,$F$489:$F503,0)),INDEX(J505:J$551,MATCH($C504,$F505:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H504>$C504,INDEX(L$489:L503,MATCH($C504,$F$489:$F503,0)),INDEX(L505:L$551,MATCH($C504,$F505:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H504>$C504,INDEX(M$489:M503,MATCH($C504,$F$489:$F503,0)),INDEX(M505:M$551,MATCH($C504,$F505:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H504>$C504,INDEX(N$489:N503,MATCH($C504,$F$489:$F503,0)),INDEX(N505:N$551,MATCH($C504,$F505:$F$551,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H504,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H504,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13798.585265755459},{"$f":"IF($H504>$C504,INDEX(U$489:U503,MATCH($C504,$F$489:$F503,0)),INDEX(U505:U$551,MATCH($C504,$F505:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H504>$C504,INDEX(V$489:V503,MATCH($C504,$F$489:$F503,0)),INDEX(V505:V$551,MATCH($C504,$F505:$F$551,0)))","v":0},{"$f":"IF($H504>$C504,INDEX(W$489:W503,MATCH($C504,$F$489:$F503,0)),INDEX(W505:W$551,MATCH($C504,$F505:$F$551,0)))","v":215470},{"$f":"IF($H504>$C504,INDEX(X$489:X503,MATCH($C504,$F$489:$F503,0)),INDEX(X505:X$551,MATCH($C504,$F505:$F$551,0)))","v":14.9},{"$f":"IF($H504>$C504,INDEX(Y$489:Y503,MATCH($C504,$F$489:$F503,0)),INDEX(Y505:Y$551,MATCH($C504,$F505:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H504>$C504,INDEX(AC$489:AC503,MATCH($C504,$F$489:$F503,0)),INDEX(AC505:AC$551,MATCH($C504,$F505:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H504>$C504,INDEX(AE$489:AE503,MATCH($C504,$F$489:$F503,0)),INDEX(AE505:AE$551,MATCH($C504,$F505:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O504+ROUND(X504/2,0),Brændstofpriser!$B$7:$B$65,0))*AE504/X504*0","v":0},{"$f":"IF($H504>$C504,INDEX(AG$489:AG503,MATCH($C504,$F$489:$F503,0)),INDEX(AG505:AG$551,MATCH($C504,$F505:$F$551,0)))","v":0},{"$f":"IF($H504>$C504,INDEX(AH$489:AH503,MATCH($C504,$F$489:$F503,0)),INDEX(AH505:AH$551,MATCH($C504,$F505:$F$551,0)))","v":0},null,null,{"$f":"IF($H504>$C504,INDEX(AK$489:AK503,MATCH($C504,$F$489:$F503,0)),INDEX(AK505:AK$551,MATCH($C504,$F505:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H504>$C504,INDEX(AO$489:AO503,MATCH($C504,$F$489:$F503,0)),INDEX(AO505:AO$551,MATCH($C504,$F505:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H504>$C504,INDEX(AS$489:AS503,MATCH($C504,$F$489:$F503,0)),INDEX(AS505:AS$551,MATCH($C504,$F505:$F$551,0)))","v":70263},{"$f":"IF($H504>$C504,INDEX(AT$489:AT503,MATCH($C504,$F$489:$F503,0)),INDEX(AT505:AT$551,MATCH($C504,$F505:$F$551,0)))","v":695},{"$f":"IF($H504>$C504,INDEX(AU$489:AU503,MATCH($C504,$F$489:$F503,0)),INDEX(AU505:AU$551,MATCH($C504,$F505:$F$551,0)))","v":0},{"$f":"IF($H504>$C504,INDEX(AV$489:AV503,MATCH($C504,$F$489:$F503,0)),INDEX(AV505:AV$551,MATCH($C504,$F505:$F$551,0)))","v":4},{"$f":"IF($H504>$C504,INDEX(AW$489:AW503,MATCH($C504,$F$489:$F503,0)),INDEX(AW505:AW$551,MATCH($C504,$F505:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,5.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H505)),ABS($E$426:$E$488-H505),0))","v":0},0,0,0,5,5,{"$f":"IF($H505>$C505,INDEX(J$489:J504,MATCH($C505,$F$489:$F504,0)),INDEX(J506:J$551,MATCH($C505,$F506:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H505>$C505,INDEX(L$489:L504,MATCH($C505,$F$489:$F504,0)),INDEX(L506:L$551,MATCH($C505,$F506:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H505>$C505,INDEX(M$489:M504,MATCH($C505,$F$489:$F504,0)),INDEX(M506:M$551,MATCH($C505,$F506:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H505>$C505,INDEX(N$489:N504,MATCH($C505,$F$489:$F504,0)),INDEX(N506:N$551,MATCH($C505,$F506:$F$551,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H505,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H505,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13798.585265755459},{"$f":"IF($H505>$C505,INDEX(U$489:U504,MATCH($C505,$F$489:$F504,0)),INDEX(U506:U$551,MATCH($C505,$F506:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H505>$C505,INDEX(V$489:V504,MATCH($C505,$F$489:$F504,0)),INDEX(V506:V$551,MATCH($C505,$F506:$F$551,0)))","v":0},{"$f":"IF($H505>$C505,INDEX(W$489:W504,MATCH($C505,$F$489:$F504,0)),INDEX(W506:W$551,MATCH($C505,$F506:$F$551,0)))","v":215470},{"$f":"IF($H505>$C505,INDEX(X$489:X504,MATCH($C505,$F$489:$F504,0)),INDEX(X506:X$551,MATCH($C505,$F506:$F$551,0)))","v":14.9},{"$f":"IF($H505>$C505,INDEX(Y$489:Y504,MATCH($C505,$F$489:$F504,0)),INDEX(Y506:Y$551,MATCH($C505,$F506:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H505>$C505,INDEX(AC$489:AC504,MATCH($C505,$F$489:$F504,0)),INDEX(AC506:AC$551,MATCH($C505,$F506:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H505>$C505,INDEX(AE$489:AE504,MATCH($C505,$F$489:$F504,0)),INDEX(AE506:AE$551,MATCH($C505,$F506:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O505+ROUND(X505/2,0),Brændstofpriser!$B$7:$B$65,0))*AE505/X505*0","v":0},{"$f":"IF($H505>$C505,INDEX(AG$489:AG504,MATCH($C505,$F$489:$F504,0)),INDEX(AG506:AG$551,MATCH($C505,$F506:$F$551,0)))","v":0},{"$f":"IF($H505>$C505,INDEX(AH$489:AH504,MATCH($C505,$F$489:$F504,0)),INDEX(AH506:AH$551,MATCH($C505,$F506:$F$551,0)))","v":0},null,null,{"$f":"IF($H505>$C505,INDEX(AK$489:AK504,MATCH($C505,$F$489:$F504,0)),INDEX(AK506:AK$551,MATCH($C505,$F506:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H505>$C505,INDEX(AO$489:AO504,MATCH($C505,$F$489:$F504,0)),INDEX(AO506:AO$551,MATCH($C505,$F506:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H505>$C505,INDEX(AS$489:AS504,MATCH($C505,$F$489:$F504,0)),INDEX(AS506:AS$551,MATCH($C505,$F506:$F$551,0)))","v":70263},{"$f":"IF($H505>$C505,INDEX(AT$489:AT504,MATCH($C505,$F$489:$F504,0)),INDEX(AT506:AT$551,MATCH($C505,$F506:$F$551,0)))","v":695},{"$f":"IF($H505>$C505,INDEX(AU$489:AU504,MATCH($C505,$F$489:$F504,0)),INDEX(AU506:AU$551,MATCH($C505,$F506:$F$551,0)))","v":0},{"$f":"IF($H505>$C505,INDEX(AV$489:AV504,MATCH($C505,$F$489:$F504,0)),INDEX(AV506:AV$551,MATCH($C505,$F506:$F$551,0)))","v":4},{"$f":"IF($H505>$C505,INDEX(AW$489:AW504,MATCH($C505,$F$489:$F504,0)),INDEX(AW506:AW$551,MATCH($C505,$F506:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,5.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H506)),ABS($E$426:$E$488-H506),0))","v":0},0,0,0,5,5,{"$f":"IF($H506>$C506,INDEX(J$489:J505,MATCH($C506,$F$489:$F505,0)),INDEX(J507:J$551,MATCH($C506,$F507:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H506>$C506,INDEX(L$489:L505,MATCH($C506,$F$489:$F505,0)),INDEX(L507:L$551,MATCH($C506,$F507:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H506>$C506,INDEX(M$489:M505,MATCH($C506,$F$489:$F505,0)),INDEX(M507:M$551,MATCH($C506,$F507:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H506>$C506,INDEX(N$489:N505,MATCH($C506,$F$489:$F505,0)),INDEX(N507:N$551,MATCH($C506,$F507:$F$551,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H506,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H506,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13798.585265755459},{"$f":"IF($H506>$C506,INDEX(U$489:U505,MATCH($C506,$F$489:$F505,0)),INDEX(U507:U$551,MATCH($C506,$F507:$F$551,0)))","v":349990},{"$f":"IF($H506>$C506,INDEX(V$489:V505,MATCH($C506,$F$489:$F505,0)),INDEX(V507:V$551,MATCH($C506,$F507:$F$551,0)))","v":0},{"$f":"IF($H506>$C506,INDEX(W$489:W505,MATCH($C506,$F$489:$F505,0)),INDEX(W507:W$551,MATCH($C506,$F507:$F$551,0)))","v":215470},{"$f":"IF($H506>$C506,INDEX(X$489:X505,MATCH($C506,$F$489:$F505,0)),INDEX(X507:X$551,MATCH($C506,$F507:$F$551,0)))","v":14.9},{"$f":"IF($H506>$C506,INDEX(Y$489:Y505,MATCH($C506,$F$489:$F505,0)),INDEX(Y507:Y$551,MATCH($C506,$F507:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H506>$C506,INDEX(AC$489:AC505,MATCH($C506,$F$489:$F505,0)),INDEX(AC507:AC$551,MATCH($C506,$F507:$F$551,0)))","v":0.27},null,{"$f":"IF($H506>$C506,INDEX(AE$489:AE505,MATCH($C506,$F$489:$F505,0)),INDEX(AE507:AE$551,MATCH($C506,$F507:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O506+ROUND(X506/2,0),Brændstofpriser!$B$7:$B$65,0))*AE506/X506*0","v":0},{"$f":"IF($H506>$C506,INDEX(AG$489:AG505,MATCH($C506,$F$489:$F505,0)),INDEX(AG507:AG$551,MATCH($C506,$F507:$F$551,0)))","v":0},{"$f":"IF($H506>$C506,INDEX(AH$489:AH505,MATCH($C506,$F$489:$F505,0)),INDEX(AH507:AH$551,MATCH($C506,$F507:$F$551,0)))","v":0},null,null,{"$f":"IF($H506>$C506,INDEX(AK$489:AK505,MATCH($C506,$F$489:$F505,0)),INDEX(AK507:AK$551,MATCH($C506,$F507:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H506>$C506,INDEX(AO$489:AO505,MATCH($C506,$F$489:$F505,0)),INDEX(AO507:AO$551,MATCH($C506,$F507:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H506>$C506,INDEX(AS$489:AS505,MATCH($C506,$F$489:$F505,0)),INDEX(AS507:AS$551,MATCH($C506,$F507:$F$551,0)))","v":70263},{"$f":"IF($H506>$C506,INDEX(AT$489:AT505,MATCH($C506,$F$489:$F505,0)),INDEX(AT507:AT$551,MATCH($C506,$F507:$F$551,0)))","v":695},{"$f":"IF($H506>$C506,INDEX(AU$489:AU505,MATCH($C506,$F$489:$F505,0)),INDEX(AU507:AU$551,MATCH($C506,$F507:$F$551,0)))","v":0},{"$f":"IF($H506>$C506,INDEX(AV$489:AV505,MATCH($C506,$F$489:$F505,0)),INDEX(AV507:AV$551,MATCH($C506,$F507:$F$551,0)))","v":4},{"$f":"IF($H506>$C506,INDEX(AW$489:AW505,MATCH($C506,$F$489:$F505,0)),INDEX(AW507:AW$551,MATCH($C506,$F507:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,6.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H507)),ABS($E$426:$E$488-H507),0))","v":0},0,0,0,6,6,{"$f":"IF($H507>$C507,INDEX(J$489:J506,MATCH($C507,$F$489:$F506,0)),INDEX(J508:J$551,MATCH($C507,$F508:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H507>$C507,INDEX(L$489:L506,MATCH($C507,$F$489:$F506,0)),INDEX(L508:L$551,MATCH($C507,$F508:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H507>$C507,INDEX(M$489:M506,MATCH($C507,$F$489:$F506,0)),INDEX(M508:M$551,MATCH($C507,$F508:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H507>$C507,INDEX(N$489:N506,MATCH($C507,$F$489:$F506,0)),INDEX(N508:N$551,MATCH($C507,$F508:$F$551,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H507,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H507,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13495.016389908838},{"$f":"IF($H507>$C507,INDEX(U$489:U506,MATCH($C507,$F$489:$F506,0)),INDEX(U508:U$551,MATCH($C507,$F508:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H507>$C507,INDEX(V$489:V506,MATCH($C507,$F$489:$F506,0)),INDEX(V508:V$551,MATCH($C507,$F508:$F$551,0)))","v":0},{"$f":"IF($H507>$C507,INDEX(W$489:W506,MATCH($C507,$F$489:$F506,0)),INDEX(W508:W$551,MATCH($C507,$F508:$F$551,0)))","v":215470},{"$f":"IF($H507>$C507,INDEX(X$489:X506,MATCH($C507,$F$489:$F506,0)),INDEX(X508:X$551,MATCH($C507,$F508:$F$551,0)))","v":14.9},{"$f":"IF($H507>$C507,INDEX(Y$489:Y506,MATCH($C507,$F$489:$F506,0)),INDEX(Y508:Y$551,MATCH($C507,$F508:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H507>$C507,INDEX(AC$489:AC506,MATCH($C507,$F$489:$F506,0)),INDEX(AC508:AC$551,MATCH($C507,$F508:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H507>$C507,INDEX(AE$489:AE506,MATCH($C507,$F$489:$F506,0)),INDEX(AE508:AE$551,MATCH($C507,$F508:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O507+ROUND(X507/2,0),Brændstofpriser!$B$7:$B$65,0))*AE507/X507*0","v":0},{"$f":"IF($H507>$C507,INDEX(AG$489:AG506,MATCH($C507,$F$489:$F506,0)),INDEX(AG508:AG$551,MATCH($C507,$F508:$F$551,0)))","v":0},{"$f":"IF($H507>$C507,INDEX(AH$489:AH506,MATCH($C507,$F$489:$F506,0)),INDEX(AH508:AH$551,MATCH($C507,$F508:$F$551,0)))","v":0},null,null,{"$f":"IF($H507>$C507,INDEX(AK$489:AK506,MATCH($C507,$F$489:$F506,0)),INDEX(AK508:AK$551,MATCH($C507,$F508:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H507>$C507,INDEX(AO$489:AO506,MATCH($C507,$F$489:$F506,0)),INDEX(AO508:AO$551,MATCH($C507,$F508:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H507>$C507,INDEX(AS$489:AS506,MATCH($C507,$F$489:$F506,0)),INDEX(AS508:AS$551,MATCH($C507,$F508:$F$551,0)))","v":70263},{"$f":"IF($H507>$C507,INDEX(AT$489:AT506,MATCH($C507,$F$489:$F506,0)),INDEX(AT508:AT$551,MATCH($C507,$F508:$F$551,0)))","v":695},{"$f":"IF($H507>$C507,INDEX(AU$489:AU506,MATCH($C507,$F$489:$F506,0)),INDEX(AU508:AU$551,MATCH($C507,$F508:$F$551,0)))","v":0},{"$f":"IF($H507>$C507,INDEX(AV$489:AV506,MATCH($C507,$F$489:$F506,0)),INDEX(AV508:AV$551,MATCH($C507,$F508:$F$551,0)))","v":4},{"$f":"IF($H507>$C507,INDEX(AW$489:AW506,MATCH($C507,$F$489:$F506,0)),INDEX(AW508:AW$551,MATCH($C507,$F508:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,6.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H508)),ABS($E$426:$E$488-H508),0))","v":0},0,0,0,6,6,{"$f":"IF($H508>$C508,INDEX(J$489:J507,MATCH($C508,$F$489:$F507,0)),INDEX(J509:J$551,MATCH($C508,$F509:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H508>$C508,INDEX(L$489:L507,MATCH($C508,$F$489:$F507,0)),INDEX(L509:L$551,MATCH($C508,$F509:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H508>$C508,INDEX(M$489:M507,MATCH($C508,$F$489:$F507,0)),INDEX(M509:M$551,MATCH($C508,$F509:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H508>$C508,INDEX(N$489:N507,MATCH($C508,$F$489:$F507,0)),INDEX(N509:N$551,MATCH($C508,$F509:$F$551,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H508,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H508,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13495.016389908838},{"$f":"IF($H508>$C508,INDEX(U$489:U507,MATCH($C508,$F$489:$F507,0)),INDEX(U509:U$551,MATCH($C508,$F509:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H508>$C508,INDEX(V$489:V507,MATCH($C508,$F$489:$F507,0)),INDEX(V509:V$551,MATCH($C508,$F509:$F$551,0)))","v":0},{"$f":"IF($H508>$C508,INDEX(W$489:W507,MATCH($C508,$F$489:$F507,0)),INDEX(W509:W$551,MATCH($C508,$F509:$F$551,0)))","v":215470},{"$f":"IF($H508>$C508,INDEX(X$489:X507,MATCH($C508,$F$489:$F507,0)),INDEX(X509:X$551,MATCH($C508,$F509:$F$551,0)))","v":14.9},{"$f":"IF($H508>$C508,INDEX(Y$489:Y507,MATCH($C508,$F$489:$F507,0)),INDEX(Y509:Y$551,MATCH($C508,$F509:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H508>$C508,INDEX(AC$489:AC507,MATCH($C508,$F$489:$F507,0)),INDEX(AC509:AC$551,MATCH($C508,$F509:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H508>$C508,INDEX(AE$489:AE507,MATCH($C508,$F$489:$F507,0)),INDEX(AE509:AE$551,MATCH($C508,$F509:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O508+ROUND(X508/2,0),Brændstofpriser!$B$7:$B$65,0))*AE508/X508*0","v":0},{"$f":"IF($H508>$C508,INDEX(AG$489:AG507,MATCH($C508,$F$489:$F507,0)),INDEX(AG509:AG$551,MATCH($C508,$F509:$F$551,0)))","v":0},{"$f":"IF($H508>$C508,INDEX(AH$489:AH507,MATCH($C508,$F$489:$F507,0)),INDEX(AH509:AH$551,MATCH($C508,$F509:$F$551,0)))","v":0},null,null,{"$f":"IF($H508>$C508,INDEX(AK$489:AK507,MATCH($C508,$F$489:$F507,0)),INDEX(AK509:AK$551,MATCH($C508,$F509:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H508>$C508,INDEX(AO$489:AO507,MATCH($C508,$F$489:$F507,0)),INDEX(AO509:AO$551,MATCH($C508,$F509:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H508>$C508,INDEX(AS$489:AS507,MATCH($C508,$F$489:$F507,0)),INDEX(AS509:AS$551,MATCH($C508,$F509:$F$551,0)))","v":70263},{"$f":"IF($H508>$C508,INDEX(AT$489:AT507,MATCH($C508,$F$489:$F507,0)),INDEX(AT509:AT$551,MATCH($C508,$F509:$F$551,0)))","v":695},{"$f":"IF($H508>$C508,INDEX(AU$489:AU507,MATCH($C508,$F$489:$F507,0)),INDEX(AU509:AU$551,MATCH($C508,$F509:$F$551,0)))","v":0},{"$f":"IF($H508>$C508,INDEX(AV$489:AV507,MATCH($C508,$F$489:$F507,0)),INDEX(AV509:AV$551,MATCH($C508,$F509:$F$551,0)))","v":4},{"$f":"IF($H508>$C508,INDEX(AW$489:AW507,MATCH($C508,$F$489:$F507,0)),INDEX(AW509:AW$551,MATCH($C508,$F509:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,6.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H509)),ABS($E$426:$E$488-H509),0))","v":0},0,0,0,6,6,{"$f":"IF($H509>$C509,INDEX(J$489:J508,MATCH($C509,$F$489:$F508,0)),INDEX(J510:J$551,MATCH($C509,$F510:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H509>$C509,INDEX(L$489:L508,MATCH($C509,$F$489:$F508,0)),INDEX(L510:L$551,MATCH($C509,$F510:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H509>$C509,INDEX(M$489:M508,MATCH($C509,$F$489:$F508,0)),INDEX(M510:M$551,MATCH($C509,$F510:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H509>$C509,INDEX(N$489:N508,MATCH($C509,$F$489:$F508,0)),INDEX(N510:N$551,MATCH($C509,$F510:$F$551,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H509,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H509,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13495.016389908838},{"$f":"IF($H509>$C509,INDEX(U$489:U508,MATCH($C509,$F$489:$F508,0)),INDEX(U510:U$551,MATCH($C509,$F510:$F$551,0)))","v":349990},{"$f":"IF($H509>$C509,INDEX(V$489:V508,MATCH($C509,$F$489:$F508,0)),INDEX(V510:V$551,MATCH($C509,$F510:$F$551,0)))","v":0},{"$f":"IF($H509>$C509,INDEX(W$489:W508,MATCH($C509,$F$489:$F508,0)),INDEX(W510:W$551,MATCH($C509,$F510:$F$551,0)))","v":215470},{"$f":"IF($H509>$C509,INDEX(X$489:X508,MATCH($C509,$F$489:$F508,0)),INDEX(X510:X$551,MATCH($C509,$F510:$F$551,0)))","v":14.9},{"$f":"IF($H509>$C509,INDEX(Y$489:Y508,MATCH($C509,$F$489:$F508,0)),INDEX(Y510:Y$551,MATCH($C509,$F510:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H509>$C509,INDEX(AC$489:AC508,MATCH($C509,$F$489:$F508,0)),INDEX(AC510:AC$551,MATCH($C509,$F510:$F$551,0)))","v":0.27},null,{"$f":"IF($H509>$C509,INDEX(AE$489:AE508,MATCH($C509,$F$489:$F508,0)),INDEX(AE510:AE$551,MATCH($C509,$F510:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O509+ROUND(X509/2,0),Brændstofpriser!$B$7:$B$65,0))*AE509/X509*0","v":0},{"$f":"IF($H509>$C509,INDEX(AG$489:AG508,MATCH($C509,$F$489:$F508,0)),INDEX(AG510:AG$551,MATCH($C509,$F510:$F$551,0)))","v":0},{"$f":"IF($H509>$C509,INDEX(AH$489:AH508,MATCH($C509,$F$489:$F508,0)),INDEX(AH510:AH$551,MATCH($C509,$F510:$F$551,0)))","v":0},null,null,{"$f":"IF($H509>$C509,INDEX(AK$489:AK508,MATCH($C509,$F$489:$F508,0)),INDEX(AK510:AK$551,MATCH($C509,$F510:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H509>$C509,INDEX(AO$489:AO508,MATCH($C509,$F$489:$F508,0)),INDEX(AO510:AO$551,MATCH($C509,$F510:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H509>$C509,INDEX(AS$489:AS508,MATCH($C509,$F$489:$F508,0)),INDEX(AS510:AS$551,MATCH($C509,$F510:$F$551,0)))","v":70263},{"$f":"IF($H509>$C509,INDEX(AT$489:AT508,MATCH($C509,$F$489:$F508,0)),INDEX(AT510:AT$551,MATCH($C509,$F510:$F$551,0)))","v":695},{"$f":"IF($H509>$C509,INDEX(AU$489:AU508,MATCH($C509,$F$489:$F508,0)),INDEX(AU510:AU$551,MATCH($C509,$F510:$F$551,0)))","v":0},{"$f":"IF($H509>$C509,INDEX(AV$489:AV508,MATCH($C509,$F$489:$F508,0)),INDEX(AV510:AV$551,MATCH($C509,$F510:$F$551,0)))","v":4},{"$f":"IF($H509>$C509,INDEX(AW$489:AW508,MATCH($C509,$F$489:$F508,0)),INDEX(AW510:AW$551,MATCH($C509,$F510:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,7.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H510)),ABS($E$426:$E$488-H510),0))","v":0},0,0,0,7,7,{"$f":"IF($H510>$C510,INDEX(J$489:J509,MATCH($C510,$F$489:$F509,0)),INDEX(J511:J$551,MATCH($C510,$F511:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H510>$C510,INDEX(L$489:L509,MATCH($C510,$F$489:$F509,0)),INDEX(L511:L$551,MATCH($C510,$F511:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H510>$C510,INDEX(M$489:M509,MATCH($C510,$F$489:$F509,0)),INDEX(M511:M$551,MATCH($C510,$F511:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H510>$C510,INDEX(N$489:N509,MATCH($C510,$F$489:$F509,0)),INDEX(N511:N$551,MATCH($C510,$F511:$F$551,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H510,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H510,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13198.126029330844},{"$f":"IF($H510>$C510,INDEX(U$489:U509,MATCH($C510,$F$489:$F509,0)),INDEX(U511:U$551,MATCH($C510,$F511:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H510>$C510,INDEX(V$489:V509,MATCH($C510,$F$489:$F509,0)),INDEX(V511:V$551,MATCH($C510,$F511:$F$551,0)))","v":0},{"$f":"IF($H510>$C510,INDEX(W$489:W509,MATCH($C510,$F$489:$F509,0)),INDEX(W511:W$551,MATCH($C510,$F511:$F$551,0)))","v":215470},{"$f":"IF($H510>$C510,INDEX(X$489:X509,MATCH($C510,$F$489:$F509,0)),INDEX(X511:X$551,MATCH($C510,$F511:$F$551,0)))","v":14.9},{"$f":"IF($H510>$C510,INDEX(Y$489:Y509,MATCH($C510,$F$489:$F509,0)),INDEX(Y511:Y$551,MATCH($C510,$F511:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H510>$C510,INDEX(AC$489:AC509,MATCH($C510,$F$489:$F509,0)),INDEX(AC511:AC$551,MATCH($C510,$F511:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H510>$C510,INDEX(AE$489:AE509,MATCH($C510,$F$489:$F509,0)),INDEX(AE511:AE$551,MATCH($C510,$F511:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O510+ROUND(X510/2,0),Brændstofpriser!$B$7:$B$65,0))*AE510/X510*0","v":0},{"$f":"IF($H510>$C510,INDEX(AG$489:AG509,MATCH($C510,$F$489:$F509,0)),INDEX(AG511:AG$551,MATCH($C510,$F511:$F$551,0)))","v":0},{"$f":"IF($H510>$C510,INDEX(AH$489:AH509,MATCH($C510,$F$489:$F509,0)),INDEX(AH511:AH$551,MATCH($C510,$F511:$F$551,0)))","v":0},null,null,{"$f":"IF($H510>$C510,INDEX(AK$489:AK509,MATCH($C510,$F$489:$F509,0)),INDEX(AK511:AK$551,MATCH($C510,$F511:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H510>$C510,INDEX(AO$489:AO509,MATCH($C510,$F$489:$F509,0)),INDEX(AO511:AO$551,MATCH($C510,$F511:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H510>$C510,INDEX(AS$489:AS509,MATCH($C510,$F$489:$F509,0)),INDEX(AS511:AS$551,MATCH($C510,$F511:$F$551,0)))","v":70263},{"$f":"IF($H510>$C510,INDEX(AT$489:AT509,MATCH($C510,$F$489:$F509,0)),INDEX(AT511:AT$551,MATCH($C510,$F511:$F$551,0)))","v":695},{"$f":"IF($H510>$C510,INDEX(AU$489:AU509,MATCH($C510,$F$489:$F509,0)),INDEX(AU511:AU$551,MATCH($C510,$F511:$F$551,0)))","v":0},{"$f":"IF($H510>$C510,INDEX(AV$489:AV509,MATCH($C510,$F$489:$F509,0)),INDEX(AV511:AV$551,MATCH($C510,$F511:$F$551,0)))","v":4},{"$f":"IF($H510>$C510,INDEX(AW$489:AW509,MATCH($C510,$F$489:$F509,0)),INDEX(AW511:AW$551,MATCH($C510,$F511:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,7.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H511)),ABS($E$426:$E$488-H511),0))","v":0},0,0,0,7,7,{"$f":"IF($H511>$C511,INDEX(J$489:J510,MATCH($C511,$F$489:$F510,0)),INDEX(J512:J$551,MATCH($C511,$F512:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H511>$C511,INDEX(L$489:L510,MATCH($C511,$F$489:$F510,0)),INDEX(L512:L$551,MATCH($C511,$F512:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H511>$C511,INDEX(M$489:M510,MATCH($C511,$F$489:$F510,0)),INDEX(M512:M$551,MATCH($C511,$F512:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H511>$C511,INDEX(N$489:N510,MATCH($C511,$F$489:$F510,0)),INDEX(N512:N$551,MATCH($C511,$F512:$F$551,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H511,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H511,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13198.126029330844},{"$f":"IF($H511>$C511,INDEX(U$489:U510,MATCH($C511,$F$489:$F510,0)),INDEX(U512:U$551,MATCH($C511,$F512:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H511>$C511,INDEX(V$489:V510,MATCH($C511,$F$489:$F510,0)),INDEX(V512:V$551,MATCH($C511,$F512:$F$551,0)))","v":0},{"$f":"IF($H511>$C511,INDEX(W$489:W510,MATCH($C511,$F$489:$F510,0)),INDEX(W512:W$551,MATCH($C511,$F512:$F$551,0)))","v":215470},{"$f":"IF($H511>$C511,INDEX(X$489:X510,MATCH($C511,$F$489:$F510,0)),INDEX(X512:X$551,MATCH($C511,$F512:$F$551,0)))","v":14.9},{"$f":"IF($H511>$C511,INDEX(Y$489:Y510,MATCH($C511,$F$489:$F510,0)),INDEX(Y512:Y$551,MATCH($C511,$F512:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H511>$C511,INDEX(AC$489:AC510,MATCH($C511,$F$489:$F510,0)),INDEX(AC512:AC$551,MATCH($C511,$F512:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H511>$C511,INDEX(AE$489:AE510,MATCH($C511,$F$489:$F510,0)),INDEX(AE512:AE$551,MATCH($C511,$F512:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O511+ROUND(X511/2,0),Brændstofpriser!$B$7:$B$65,0))*AE511/X511*0","v":0},{"$f":"IF($H511>$C511,INDEX(AG$489:AG510,MATCH($C511,$F$489:$F510,0)),INDEX(AG512:AG$551,MATCH($C511,$F512:$F$551,0)))","v":0},{"$f":"IF($H511>$C511,INDEX(AH$489:AH510,MATCH($C511,$F$489:$F510,0)),INDEX(AH512:AH$551,MATCH($C511,$F512:$F$551,0)))","v":0},null,null,{"$f":"IF($H511>$C511,INDEX(AK$489:AK510,MATCH($C511,$F$489:$F510,0)),INDEX(AK512:AK$551,MATCH($C511,$F512:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H511>$C511,INDEX(AO$489:AO510,MATCH($C511,$F$489:$F510,0)),INDEX(AO512:AO$551,MATCH($C511,$F512:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H511>$C511,INDEX(AS$489:AS510,MATCH($C511,$F$489:$F510,0)),INDEX(AS512:AS$551,MATCH($C511,$F512:$F$551,0)))","v":70263},{"$f":"IF($H511>$C511,INDEX(AT$489:AT510,MATCH($C511,$F$489:$F510,0)),INDEX(AT512:AT$551,MATCH($C511,$F512:$F$551,0)))","v":695},{"$f":"IF($H511>$C511,INDEX(AU$489:AU510,MATCH($C511,$F$489:$F510,0)),INDEX(AU512:AU$551,MATCH($C511,$F512:$F$551,0)))","v":0},{"$f":"IF($H511>$C511,INDEX(AV$489:AV510,MATCH($C511,$F$489:$F510,0)),INDEX(AV512:AV$551,MATCH($C511,$F512:$F$551,0)))","v":4},{"$f":"IF($H511>$C511,INDEX(AW$489:AW510,MATCH($C511,$F$489:$F510,0)),INDEX(AW512:AW$551,MATCH($C511,$F512:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,7.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H512)),ABS($E$426:$E$488-H512),0))","v":0},0,0,0,7,7,{"$f":"IF($H512>$C512,INDEX(J$489:J511,MATCH($C512,$F$489:$F511,0)),INDEX(J513:J$551,MATCH($C512,$F513:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H512>$C512,INDEX(L$489:L511,MATCH($C512,$F$489:$F511,0)),INDEX(L513:L$551,MATCH($C512,$F513:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H512>$C512,INDEX(M$489:M511,MATCH($C512,$F$489:$F511,0)),INDEX(M513:M$551,MATCH($C512,$F513:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H512>$C512,INDEX(N$489:N511,MATCH($C512,$F$489:$F511,0)),INDEX(N513:N$551,MATCH($C512,$F513:$F$551,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H512,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H512,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":13198.126029330844},{"$f":"IF($H512>$C512,INDEX(U$489:U511,MATCH($C512,$F$489:$F511,0)),INDEX(U513:U$551,MATCH($C512,$F513:$F$551,0)))","v":349990},{"$f":"IF($H512>$C512,INDEX(V$489:V511,MATCH($C512,$F$489:$F511,0)),INDEX(V513:V$551,MATCH($C512,$F513:$F$551,0)))","v":0},{"$f":"IF($H512>$C512,INDEX(W$489:W511,MATCH($C512,$F$489:$F511,0)),INDEX(W513:W$551,MATCH($C512,$F513:$F$551,0)))","v":215470},{"$f":"IF($H512>$C512,INDEX(X$489:X511,MATCH($C512,$F$489:$F511,0)),INDEX(X513:X$551,MATCH($C512,$F513:$F$551,0)))","v":14.9},{"$f":"IF($H512>$C512,INDEX(Y$489:Y511,MATCH($C512,$F$489:$F511,0)),INDEX(Y513:Y$551,MATCH($C512,$F513:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H512>$C512,INDEX(AC$489:AC511,MATCH($C512,$F$489:$F511,0)),INDEX(AC513:AC$551,MATCH($C512,$F513:$F$551,0)))","v":0.27},null,{"$f":"IF($H512>$C512,INDEX(AE$489:AE511,MATCH($C512,$F$489:$F511,0)),INDEX(AE513:AE$551,MATCH($C512,$F513:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O512+ROUND(X512/2,0),Brændstofpriser!$B$7:$B$65,0))*AE512/X512*0","v":0},{"$f":"IF($H512>$C512,INDEX(AG$489:AG511,MATCH($C512,$F$489:$F511,0)),INDEX(AG513:AG$551,MATCH($C512,$F513:$F$551,0)))","v":0},{"$f":"IF($H512>$C512,INDEX(AH$489:AH511,MATCH($C512,$F$489:$F511,0)),INDEX(AH513:AH$551,MATCH($C512,$F513:$F$551,0)))","v":0},null,null,{"$f":"IF($H512>$C512,INDEX(AK$489:AK511,MATCH($C512,$F$489:$F511,0)),INDEX(AK513:AK$551,MATCH($C512,$F513:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H512>$C512,INDEX(AO$489:AO511,MATCH($C512,$F$489:$F511,0)),INDEX(AO513:AO$551,MATCH($C512,$F513:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H512>$C512,INDEX(AS$489:AS511,MATCH($C512,$F$489:$F511,0)),INDEX(AS513:AS$551,MATCH($C512,$F513:$F$551,0)))","v":70263},{"$f":"IF($H512>$C512,INDEX(AT$489:AT511,MATCH($C512,$F$489:$F511,0)),INDEX(AT513:AT$551,MATCH($C512,$F513:$F$551,0)))","v":695},{"$f":"IF($H512>$C512,INDEX(AU$489:AU511,MATCH($C512,$F$489:$F511,0)),INDEX(AU513:AU$551,MATCH($C512,$F513:$F$551,0)))","v":0},{"$f":"IF($H512>$C512,INDEX(AV$489:AV511,MATCH($C512,$F$489:$F511,0)),INDEX(AV513:AV$551,MATCH($C512,$F513:$F$551,0)))","v":4},{"$f":"IF($H512>$C512,INDEX(AW$489:AW511,MATCH($C512,$F$489:$F511,0)),INDEX(AW513:AW$551,MATCH($C512,$F513:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,8.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H513)),ABS($E$426:$E$488-H513),0))","v":0},0,0,0,8,8,{"$f":"IF($H513>$C513,INDEX(J$489:J512,MATCH($C513,$F$489:$F512,0)),INDEX(J514:J$551,MATCH($C513,$F514:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H513>$C513,INDEX(L$489:L512,MATCH($C513,$F$489:$F512,0)),INDEX(L514:L$551,MATCH($C513,$F514:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H513>$C513,INDEX(M$489:M512,MATCH($C513,$F$489:$F512,0)),INDEX(M514:M$551,MATCH($C513,$F514:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H513>$C513,INDEX(N$489:N512,MATCH($C513,$F$489:$F512,0)),INDEX(N514:N$551,MATCH($C513,$F514:$F$551,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H513,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H513,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12907.767256685564},{"$f":"IF($H513>$C513,INDEX(U$489:U512,MATCH($C513,$F$489:$F512,0)),INDEX(U514:U$551,MATCH($C513,$F514:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H513>$C513,INDEX(V$489:V512,MATCH($C513,$F$489:$F512,0)),INDEX(V514:V$551,MATCH($C513,$F514:$F$551,0)))","v":0},{"$f":"IF($H513>$C513,INDEX(W$489:W512,MATCH($C513,$F$489:$F512,0)),INDEX(W514:W$551,MATCH($C513,$F514:$F$551,0)))","v":215470},{"$f":"IF($H513>$C513,INDEX(X$489:X512,MATCH($C513,$F$489:$F512,0)),INDEX(X514:X$551,MATCH($C513,$F514:$F$551,0)))","v":14.9},{"$f":"IF($H513>$C513,INDEX(Y$489:Y512,MATCH($C513,$F$489:$F512,0)),INDEX(Y514:Y$551,MATCH($C513,$F514:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H513>$C513,INDEX(AC$489:AC512,MATCH($C513,$F$489:$F512,0)),INDEX(AC514:AC$551,MATCH($C513,$F514:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H513>$C513,INDEX(AE$489:AE512,MATCH($C513,$F$489:$F512,0)),INDEX(AE514:AE$551,MATCH($C513,$F514:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O513+ROUND(X513/2,0),Brændstofpriser!$B$7:$B$65,0))*AE513/X513*0","v":0},{"$f":"IF($H513>$C513,INDEX(AG$489:AG512,MATCH($C513,$F$489:$F512,0)),INDEX(AG514:AG$551,MATCH($C513,$F514:$F$551,0)))","v":0},{"$f":"IF($H513>$C513,INDEX(AH$489:AH512,MATCH($C513,$F$489:$F512,0)),INDEX(AH514:AH$551,MATCH($C513,$F514:$F$551,0)))","v":0},null,null,{"$f":"IF($H513>$C513,INDEX(AK$489:AK512,MATCH($C513,$F$489:$F512,0)),INDEX(AK514:AK$551,MATCH($C513,$F514:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H513>$C513,INDEX(AO$489:AO512,MATCH($C513,$F$489:$F512,0)),INDEX(AO514:AO$551,MATCH($C513,$F514:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H513>$C513,INDEX(AS$489:AS512,MATCH($C513,$F$489:$F512,0)),INDEX(AS514:AS$551,MATCH($C513,$F514:$F$551,0)))","v":70263},{"$f":"IF($H513>$C513,INDEX(AT$489:AT512,MATCH($C513,$F$489:$F512,0)),INDEX(AT514:AT$551,MATCH($C513,$F514:$F$551,0)))","v":695},{"$f":"IF($H513>$C513,INDEX(AU$489:AU512,MATCH($C513,$F$489:$F512,0)),INDEX(AU514:AU$551,MATCH($C513,$F514:$F$551,0)))","v":0},{"$f":"IF($H513>$C513,INDEX(AV$489:AV512,MATCH($C513,$F$489:$F512,0)),INDEX(AV514:AV$551,MATCH($C513,$F514:$F$551,0)))","v":4},{"$f":"IF($H513>$C513,INDEX(AW$489:AW512,MATCH($C513,$F$489:$F512,0)),INDEX(AW514:AW$551,MATCH($C513,$F514:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,8.1999999999999993,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H514)),ABS($E$426:$E$488-H514),0))","v":0},0,0,0,8,8,{"$f":"IF($H514>$C514,INDEX(J$489:J513,MATCH($C514,$F$489:$F513,0)),INDEX(J515:J$551,MATCH($C514,$F515:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H514>$C514,INDEX(L$489:L513,MATCH($C514,$F$489:$F513,0)),INDEX(L515:L$551,MATCH($C514,$F515:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H514>$C514,INDEX(M$489:M513,MATCH($C514,$F$489:$F513,0)),INDEX(M515:M$551,MATCH($C514,$F515:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H514>$C514,INDEX(N$489:N513,MATCH($C514,$F$489:$F513,0)),INDEX(N515:N$551,MATCH($C514,$F515:$F$551,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H514,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H514,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12907.767256685564},{"$f":"IF($H514>$C514,INDEX(U$489:U513,MATCH($C514,$F$489:$F513,0)),INDEX(U515:U$551,MATCH($C514,$F515:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H514>$C514,INDEX(V$489:V513,MATCH($C514,$F$489:$F513,0)),INDEX(V515:V$551,MATCH($C514,$F515:$F$551,0)))","v":0},{"$f":"IF($H514>$C514,INDEX(W$489:W513,MATCH($C514,$F$489:$F513,0)),INDEX(W515:W$551,MATCH($C514,$F515:$F$551,0)))","v":215470},{"$f":"IF($H514>$C514,INDEX(X$489:X513,MATCH($C514,$F$489:$F513,0)),INDEX(X515:X$551,MATCH($C514,$F515:$F$551,0)))","v":14.9},{"$f":"IF($H514>$C514,INDEX(Y$489:Y513,MATCH($C514,$F$489:$F513,0)),INDEX(Y515:Y$551,MATCH($C514,$F515:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H514>$C514,INDEX(AC$489:AC513,MATCH($C514,$F$489:$F513,0)),INDEX(AC515:AC$551,MATCH($C514,$F515:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H514>$C514,INDEX(AE$489:AE513,MATCH($C514,$F$489:$F513,0)),INDEX(AE515:AE$551,MATCH($C514,$F515:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O514+ROUND(X514/2,0),Brændstofpriser!$B$7:$B$65,0))*AE514/X514*0","v":0},{"$f":"IF($H514>$C514,INDEX(AG$489:AG513,MATCH($C514,$F$489:$F513,0)),INDEX(AG515:AG$551,MATCH($C514,$F515:$F$551,0)))","v":0},{"$f":"IF($H514>$C514,INDEX(AH$489:AH513,MATCH($C514,$F$489:$F513,0)),INDEX(AH515:AH$551,MATCH($C514,$F515:$F$551,0)))","v":0},null,null,{"$f":"IF($H514>$C514,INDEX(AK$489:AK513,MATCH($C514,$F$489:$F513,0)),INDEX(AK515:AK$551,MATCH($C514,$F515:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H514>$C514,INDEX(AO$489:AO513,MATCH($C514,$F$489:$F513,0)),INDEX(AO515:AO$551,MATCH($C514,$F515:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H514>$C514,INDEX(AS$489:AS513,MATCH($C514,$F$489:$F513,0)),INDEX(AS515:AS$551,MATCH($C514,$F515:$F$551,0)))","v":70263},{"$f":"IF($H514>$C514,INDEX(AT$489:AT513,MATCH($C514,$F$489:$F513,0)),INDEX(AT515:AT$551,MATCH($C514,$F515:$F$551,0)))","v":695},{"$f":"IF($H514>$C514,INDEX(AU$489:AU513,MATCH($C514,$F$489:$F513,0)),INDEX(AU515:AU$551,MATCH($C514,$F515:$F$551,0)))","v":0},{"$f":"IF($H514>$C514,INDEX(AV$489:AV513,MATCH($C514,$F$489:$F513,0)),INDEX(AV515:AV$551,MATCH($C514,$F515:$F$551,0)))","v":4},{"$f":"IF($H514>$C514,INDEX(AW$489:AW513,MATCH($C514,$F$489:$F513,0)),INDEX(AW515:AW$551,MATCH($C514,$F515:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,8.3000000000000007,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H515)),ABS($E$426:$E$488-H515),0))","v":0},0,0,0,8,8,{"$f":"IF($H515>$C515,INDEX(J$489:J514,MATCH($C515,$F$489:$F514,0)),INDEX(J516:J$551,MATCH($C515,$F516:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H515>$C515,INDEX(L$489:L514,MATCH($C515,$F$489:$F514,0)),INDEX(L516:L$551,MATCH($C515,$F516:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H515>$C515,INDEX(M$489:M514,MATCH($C515,$F$489:$F514,0)),INDEX(M516:M$551,MATCH($C515,$F516:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H515>$C515,INDEX(N$489:N514,MATCH($C515,$F$489:$F514,0)),INDEX(N516:N$551,MATCH($C515,$F516:$F$551,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H515,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H515,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12907.767256685564},{"$f":"IF($H515>$C515,INDEX(U$489:U514,MATCH($C515,$F$489:$F514,0)),INDEX(U516:U$551,MATCH($C515,$F516:$F$551,0)))","v":349990},{"$f":"IF($H515>$C515,INDEX(V$489:V514,MATCH($C515,$F$489:$F514,0)),INDEX(V516:V$551,MATCH($C515,$F516:$F$551,0)))","v":0},{"$f":"IF($H515>$C515,INDEX(W$489:W514,MATCH($C515,$F$489:$F514,0)),INDEX(W516:W$551,MATCH($C515,$F516:$F$551,0)))","v":215470},{"$f":"IF($H515>$C515,INDEX(X$489:X514,MATCH($C515,$F$489:$F514,0)),INDEX(X516:X$551,MATCH($C515,$F516:$F$551,0)))","v":14.9},{"$f":"IF($H515>$C515,INDEX(Y$489:Y514,MATCH($C515,$F$489:$F514,0)),INDEX(Y516:Y$551,MATCH($C515,$F516:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H515>$C515,INDEX(AC$489:AC514,MATCH($C515,$F$489:$F514,0)),INDEX(AC516:AC$551,MATCH($C515,$F516:$F$551,0)))","v":0.27},null,{"$f":"IF($H515>$C515,INDEX(AE$489:AE514,MATCH($C515,$F$489:$F514,0)),INDEX(AE516:AE$551,MATCH($C515,$F516:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O515+ROUND(X515/2,0),Brændstofpriser!$B$7:$B$65,0))*AE515/X515*0","v":0},{"$f":"IF($H515>$C515,INDEX(AG$489:AG514,MATCH($C515,$F$489:$F514,0)),INDEX(AG516:AG$551,MATCH($C515,$F516:$F$551,0)))","v":0},{"$f":"IF($H515>$C515,INDEX(AH$489:AH514,MATCH($C515,$F$489:$F514,0)),INDEX(AH516:AH$551,MATCH($C515,$F516:$F$551,0)))","v":0},null,null,{"$f":"IF($H515>$C515,INDEX(AK$489:AK514,MATCH($C515,$F$489:$F514,0)),INDEX(AK516:AK$551,MATCH($C515,$F516:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H515>$C515,INDEX(AO$489:AO514,MATCH($C515,$F$489:$F514,0)),INDEX(AO516:AO$551,MATCH($C515,$F516:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H515>$C515,INDEX(AS$489:AS514,MATCH($C515,$F$489:$F514,0)),INDEX(AS516:AS$551,MATCH($C515,$F516:$F$551,0)))","v":70263},{"$f":"IF($H515>$C515,INDEX(AT$489:AT514,MATCH($C515,$F$489:$F514,0)),INDEX(AT516:AT$551,MATCH($C515,$F516:$F$551,0)))","v":695},{"$f":"IF($H515>$C515,INDEX(AU$489:AU514,MATCH($C515,$F$489:$F514,0)),INDEX(AU516:AU$551,MATCH($C515,$F516:$F$551,0)))","v":0},{"$f":"IF($H515>$C515,INDEX(AV$489:AV514,MATCH($C515,$F$489:$F514,0)),INDEX(AV516:AV$551,MATCH($C515,$F516:$F$551,0)))","v":4},{"$f":"IF($H515>$C515,INDEX(AW$489:AW514,MATCH($C515,$F$489:$F514,0)),INDEX(AW516:AW$551,MATCH($C515,$F516:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,9.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H516)),ABS($E$426:$E$488-H516),0))","v":0},0,0,0,9,9,{"$f":"IF($H516>$C516,INDEX(J$489:J515,MATCH($C516,$F$489:$F515,0)),INDEX(J517:J$551,MATCH($C516,$F517:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H516>$C516,INDEX(L$489:L515,MATCH($C516,$F$489:$F515,0)),INDEX(L517:L$551,MATCH($C516,$F517:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H516>$C516,INDEX(M$489:M515,MATCH($C516,$F$489:$F515,0)),INDEX(M517:M$551,MATCH($C516,$F517:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H516>$C516,INDEX(N$489:N515,MATCH($C516,$F$489:$F515,0)),INDEX(N517:N$551,MATCH($C516,$F517:$F$551,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H516,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H516,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12623.796377038481},{"$f":"IF($H516>$C516,INDEX(U$489:U515,MATCH($C516,$F$489:$F515,0)),INDEX(U517:U$551,MATCH($C516,$F517:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H516>$C516,INDEX(V$489:V515,MATCH($C516,$F$489:$F515,0)),INDEX(V517:V$551,MATCH($C516,$F517:$F$551,0)))","v":0},{"$f":"IF($H516>$C516,INDEX(W$489:W515,MATCH($C516,$F$489:$F515,0)),INDEX(W517:W$551,MATCH($C516,$F517:$F$551,0)))","v":215470},{"$f":"IF($H516>$C516,INDEX(X$489:X515,MATCH($C516,$F$489:$F515,0)),INDEX(X517:X$551,MATCH($C516,$F517:$F$551,0)))","v":14.9},{"$f":"IF($H516>$C516,INDEX(Y$489:Y515,MATCH($C516,$F$489:$F515,0)),INDEX(Y517:Y$551,MATCH($C516,$F517:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H516>$C516,INDEX(AC$489:AC515,MATCH($C516,$F$489:$F515,0)),INDEX(AC517:AC$551,MATCH($C516,$F517:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H516>$C516,INDEX(AE$489:AE515,MATCH($C516,$F$489:$F515,0)),INDEX(AE517:AE$551,MATCH($C516,$F517:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O516+ROUND(X516/2,0),Brændstofpriser!$B$7:$B$65,0))*AE516/X516*0","v":0},{"$f":"IF($H516>$C516,INDEX(AG$489:AG515,MATCH($C516,$F$489:$F515,0)),INDEX(AG517:AG$551,MATCH($C516,$F517:$F$551,0)))","v":0},{"$f":"IF($H516>$C516,INDEX(AH$489:AH515,MATCH($C516,$F$489:$F515,0)),INDEX(AH517:AH$551,MATCH($C516,$F517:$F$551,0)))","v":0},null,null,{"$f":"IF($H516>$C516,INDEX(AK$489:AK515,MATCH($C516,$F$489:$F515,0)),INDEX(AK517:AK$551,MATCH($C516,$F517:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H516>$C516,INDEX(AO$489:AO515,MATCH($C516,$F$489:$F515,0)),INDEX(AO517:AO$551,MATCH($C516,$F517:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H516>$C516,INDEX(AS$489:AS515,MATCH($C516,$F$489:$F515,0)),INDEX(AS517:AS$551,MATCH($C516,$F517:$F$551,0)))","v":70263},{"$f":"IF($H516>$C516,INDEX(AT$489:AT515,MATCH($C516,$F$489:$F515,0)),INDEX(AT517:AT$551,MATCH($C516,$F517:$F$551,0)))","v":695},{"$f":"IF($H516>$C516,INDEX(AU$489:AU515,MATCH($C516,$F$489:$F515,0)),INDEX(AU517:AU$551,MATCH($C516,$F517:$F$551,0)))","v":0},{"$f":"IF($H516>$C516,INDEX(AV$489:AV515,MATCH($C516,$F$489:$F515,0)),INDEX(AV517:AV$551,MATCH($C516,$F517:$F$551,0)))","v":4},{"$f":"IF($H516>$C516,INDEX(AW$489:AW515,MATCH($C516,$F$489:$F515,0)),INDEX(AW517:AW$551,MATCH($C516,$F517:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,9.1999999999999993,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H517)),ABS($E$426:$E$488-H517),0))","v":0},0,0,0,9,9,{"$f":"IF($H517>$C517,INDEX(J$489:J516,MATCH($C517,$F$489:$F516,0)),INDEX(J518:J$551,MATCH($C517,$F518:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H517>$C517,INDEX(L$489:L516,MATCH($C517,$F$489:$F516,0)),INDEX(L518:L$551,MATCH($C517,$F518:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H517>$C517,INDEX(M$489:M516,MATCH($C517,$F$489:$F516,0)),INDEX(M518:M$551,MATCH($C517,$F518:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H517>$C517,INDEX(N$489:N516,MATCH($C517,$F$489:$F516,0)),INDEX(N518:N$551,MATCH($C517,$F518:$F$551,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H517,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H517,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12623.796377038481},{"$f":"IF($H517>$C517,INDEX(U$489:U516,MATCH($C517,$F$489:$F516,0)),INDEX(U518:U$551,MATCH($C517,$F518:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H517>$C517,INDEX(V$489:V516,MATCH($C517,$F$489:$F516,0)),INDEX(V518:V$551,MATCH($C517,$F518:$F$551,0)))","v":0},{"$f":"IF($H517>$C517,INDEX(W$489:W516,MATCH($C517,$F$489:$F516,0)),INDEX(W518:W$551,MATCH($C517,$F518:$F$551,0)))","v":215470},{"$f":"IF($H517>$C517,INDEX(X$489:X516,MATCH($C517,$F$489:$F516,0)),INDEX(X518:X$551,MATCH($C517,$F518:$F$551,0)))","v":14.9},{"$f":"IF($H517>$C517,INDEX(Y$489:Y516,MATCH($C517,$F$489:$F516,0)),INDEX(Y518:Y$551,MATCH($C517,$F518:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H517>$C517,INDEX(AC$489:AC516,MATCH($C517,$F$489:$F516,0)),INDEX(AC518:AC$551,MATCH($C517,$F518:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H517>$C517,INDEX(AE$489:AE516,MATCH($C517,$F$489:$F516,0)),INDEX(AE518:AE$551,MATCH($C517,$F518:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O517+ROUND(X517/2,0),Brændstofpriser!$B$7:$B$65,0))*AE517/X517*0","v":0},{"$f":"IF($H517>$C517,INDEX(AG$489:AG516,MATCH($C517,$F$489:$F516,0)),INDEX(AG518:AG$551,MATCH($C517,$F518:$F$551,0)))","v":0},{"$f":"IF($H517>$C517,INDEX(AH$489:AH516,MATCH($C517,$F$489:$F516,0)),INDEX(AH518:AH$551,MATCH($C517,$F518:$F$551,0)))","v":0},null,null,{"$f":"IF($H517>$C517,INDEX(AK$489:AK516,MATCH($C517,$F$489:$F516,0)),INDEX(AK518:AK$551,MATCH($C517,$F518:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H517>$C517,INDEX(AO$489:AO516,MATCH($C517,$F$489:$F516,0)),INDEX(AO518:AO$551,MATCH($C517,$F518:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H517>$C517,INDEX(AS$489:AS516,MATCH($C517,$F$489:$F516,0)),INDEX(AS518:AS$551,MATCH($C517,$F518:$F$551,0)))","v":70263},{"$f":"IF($H517>$C517,INDEX(AT$489:AT516,MATCH($C517,$F$489:$F516,0)),INDEX(AT518:AT$551,MATCH($C517,$F518:$F$551,0)))","v":695},{"$f":"IF($H517>$C517,INDEX(AU$489:AU516,MATCH($C517,$F$489:$F516,0)),INDEX(AU518:AU$551,MATCH($C517,$F518:$F$551,0)))","v":0},{"$f":"IF($H517>$C517,INDEX(AV$489:AV516,MATCH($C517,$F$489:$F516,0)),INDEX(AV518:AV$551,MATCH($C517,$F518:$F$551,0)))","v":4},{"$f":"IF($H517>$C517,INDEX(AW$489:AW516,MATCH($C517,$F$489:$F516,0)),INDEX(AW518:AW$551,MATCH($C517,$F518:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,9.3000000000000007,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H518)),ABS($E$426:$E$488-H518),0))","v":0},0,0,0,9,9,{"$f":"IF($H518>$C518,INDEX(J$489:J517,MATCH($C518,$F$489:$F517,0)),INDEX(J519:J$551,MATCH($C518,$F519:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H518>$C518,INDEX(L$489:L517,MATCH($C518,$F$489:$F517,0)),INDEX(L519:L$551,MATCH($C518,$F519:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H518>$C518,INDEX(M$489:M517,MATCH($C518,$F$489:$F517,0)),INDEX(M519:M$551,MATCH($C518,$F519:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H518>$C518,INDEX(N$489:N517,MATCH($C518,$F$489:$F517,0)),INDEX(N519:N$551,MATCH($C518,$F519:$F$551,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H518,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H518,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12623.796377038481},{"$f":"IF($H518>$C518,INDEX(U$489:U517,MATCH($C518,$F$489:$F517,0)),INDEX(U519:U$551,MATCH($C518,$F519:$F$551,0)))","v":349990},{"$f":"IF($H518>$C518,INDEX(V$489:V517,MATCH($C518,$F$489:$F517,0)),INDEX(V519:V$551,MATCH($C518,$F519:$F$551,0)))","v":0},{"$f":"IF($H518>$C518,INDEX(W$489:W517,MATCH($C518,$F$489:$F517,0)),INDEX(W519:W$551,MATCH($C518,$F519:$F$551,0)))","v":215470},{"$f":"IF($H518>$C518,INDEX(X$489:X517,MATCH($C518,$F$489:$F517,0)),INDEX(X519:X$551,MATCH($C518,$F519:$F$551,0)))","v":14.9},{"$f":"IF($H518>$C518,INDEX(Y$489:Y517,MATCH($C518,$F$489:$F517,0)),INDEX(Y519:Y$551,MATCH($C518,$F519:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H518>$C518,INDEX(AC$489:AC517,MATCH($C518,$F$489:$F517,0)),INDEX(AC519:AC$551,MATCH($C518,$F519:$F$551,0)))","v":0.27},null,{"$f":"IF($H518>$C518,INDEX(AE$489:AE517,MATCH($C518,$F$489:$F517,0)),INDEX(AE519:AE$551,MATCH($C518,$F519:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O518+ROUND(X518/2,0),Brændstofpriser!$B$7:$B$65,0))*AE518/X518*0","v":0},{"$f":"IF($H518>$C518,INDEX(AG$489:AG517,MATCH($C518,$F$489:$F517,0)),INDEX(AG519:AG$551,MATCH($C518,$F519:$F$551,0)))","v":0},{"$f":"IF($H518>$C518,INDEX(AH$489:AH517,MATCH($C518,$F$489:$F517,0)),INDEX(AH519:AH$551,MATCH($C518,$F519:$F$551,0)))","v":0},null,null,{"$f":"IF($H518>$C518,INDEX(AK$489:AK517,MATCH($C518,$F$489:$F517,0)),INDEX(AK519:AK$551,MATCH($C518,$F519:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H518>$C518,INDEX(AO$489:AO517,MATCH($C518,$F$489:$F517,0)),INDEX(AO519:AO$551,MATCH($C518,$F519:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H518>$C518,INDEX(AS$489:AS517,MATCH($C518,$F$489:$F517,0)),INDEX(AS519:AS$551,MATCH($C518,$F519:$F$551,0)))","v":70263},{"$f":"IF($H518>$C518,INDEX(AT$489:AT517,MATCH($C518,$F$489:$F517,0)),INDEX(AT519:AT$551,MATCH($C518,$F519:$F$551,0)))","v":695},{"$f":"IF($H518>$C518,INDEX(AU$489:AU517,MATCH($C518,$F$489:$F517,0)),INDEX(AU519:AU$551,MATCH($C518,$F519:$F$551,0)))","v":0},{"$f":"IF($H518>$C518,INDEX(AV$489:AV517,MATCH($C518,$F$489:$F517,0)),INDEX(AV519:AV$551,MATCH($C518,$F519:$F$551,0)))","v":4},{"$f":"IF($H518>$C518,INDEX(AW$489:AW517,MATCH($C518,$F$489:$F517,0)),INDEX(AW519:AW$551,MATCH($C518,$F519:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,10.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H519)),ABS($E$426:$E$488-H519),0))","v":0},0,0,0,10,10,{"$f":"IF($H519>$C519,INDEX(J$489:J518,MATCH($C519,$F$489:$F518,0)),INDEX(J520:J$551,MATCH($C519,$F520:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H519>$C519,INDEX(L$489:L518,MATCH($C519,$F$489:$F518,0)),INDEX(L520:L$551,MATCH($C519,$F520:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H519>$C519,INDEX(M$489:M518,MATCH($C519,$F$489:$F518,0)),INDEX(M520:M$551,MATCH($C519,$F520:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H519>$C519,INDEX(N$489:N518,MATCH($C519,$F$489:$F518,0)),INDEX(N520:N$551,MATCH($C519,$F520:$F$551,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H519,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H519,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12346.072856743636},{"$f":"IF($H519>$C519,INDEX(U$489:U518,MATCH($C519,$F$489:$F518,0)),INDEX(U520:U$551,MATCH($C519,$F520:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H519>$C519,INDEX(V$489:V518,MATCH($C519,$F$489:$F518,0)),INDEX(V520:V$551,MATCH($C519,$F520:$F$551,0)))","v":0},{"$f":"IF($H519>$C519,INDEX(W$489:W518,MATCH($C519,$F$489:$F518,0)),INDEX(W520:W$551,MATCH($C519,$F520:$F$551,0)))","v":215470},{"$f":"IF($H519>$C519,INDEX(X$489:X518,MATCH($C519,$F$489:$F518,0)),INDEX(X520:X$551,MATCH($C519,$F520:$F$551,0)))","v":14.9},{"$f":"IF($H519>$C519,INDEX(Y$489:Y518,MATCH($C519,$F$489:$F518,0)),INDEX(Y520:Y$551,MATCH($C519,$F520:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H519>$C519,INDEX(AC$489:AC518,MATCH($C519,$F$489:$F518,0)),INDEX(AC520:AC$551,MATCH($C519,$F520:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H519>$C519,INDEX(AE$489:AE518,MATCH($C519,$F$489:$F518,0)),INDEX(AE520:AE$551,MATCH($C519,$F520:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O519+ROUND(X519/2,0),Brændstofpriser!$B$7:$B$65,0))*AE519/X519*0","v":0},{"$f":"IF($H519>$C519,INDEX(AG$489:AG518,MATCH($C519,$F$489:$F518,0)),INDEX(AG520:AG$551,MATCH($C519,$F520:$F$551,0)))","v":0},{"$f":"IF($H519>$C519,INDEX(AH$489:AH518,MATCH($C519,$F$489:$F518,0)),INDEX(AH520:AH$551,MATCH($C519,$F520:$F$551,0)))","v":0},null,null,{"$f":"IF($H519>$C519,INDEX(AK$489:AK518,MATCH($C519,$F$489:$F518,0)),INDEX(AK520:AK$551,MATCH($C519,$F520:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H519>$C519,INDEX(AO$489:AO518,MATCH($C519,$F$489:$F518,0)),INDEX(AO520:AO$551,MATCH($C519,$F520:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H519>$C519,INDEX(AS$489:AS518,MATCH($C519,$F$489:$F518,0)),INDEX(AS520:AS$551,MATCH($C519,$F520:$F$551,0)))","v":70263},{"$f":"IF($H519>$C519,INDEX(AT$489:AT518,MATCH($C519,$F$489:$F518,0)),INDEX(AT520:AT$551,MATCH($C519,$F520:$F$551,0)))","v":695},{"$f":"IF($H519>$C519,INDEX(AU$489:AU518,MATCH($C519,$F$489:$F518,0)),INDEX(AU520:AU$551,MATCH($C519,$F520:$F$551,0)))","v":0},{"$f":"IF($H519>$C519,INDEX(AV$489:AV518,MATCH($C519,$F$489:$F518,0)),INDEX(AV520:AV$551,MATCH($C519,$F520:$F$551,0)))","v":4},{"$f":"IF($H519>$C519,INDEX(AW$489:AW518,MATCH($C519,$F$489:$F518,0)),INDEX(AW520:AW$551,MATCH($C519,$F520:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,10.199999999999999,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H520)),ABS($E$426:$E$488-H520),0))","v":0},0,0,0,10,10,{"$f":"IF($H520>$C520,INDEX(J$489:J519,MATCH($C520,$F$489:$F519,0)),INDEX(J521:J$551,MATCH($C520,$F521:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H520>$C520,INDEX(L$489:L519,MATCH($C520,$F$489:$F519,0)),INDEX(L521:L$551,MATCH($C520,$F521:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H520>$C520,INDEX(M$489:M519,MATCH($C520,$F$489:$F519,0)),INDEX(M521:M$551,MATCH($C520,$F521:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H520>$C520,INDEX(N$489:N519,MATCH($C520,$F$489:$F519,0)),INDEX(N521:N$551,MATCH($C520,$F521:$F$551,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H520,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H520,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12346.072856743636},{"$f":"IF($H520>$C520,INDEX(U$489:U519,MATCH($C520,$F$489:$F519,0)),INDEX(U521:U$551,MATCH($C520,$F521:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H520>$C520,INDEX(V$489:V519,MATCH($C520,$F$489:$F519,0)),INDEX(V521:V$551,MATCH($C520,$F521:$F$551,0)))","v":0},{"$f":"IF($H520>$C520,INDEX(W$489:W519,MATCH($C520,$F$489:$F519,0)),INDEX(W521:W$551,MATCH($C520,$F521:$F$551,0)))","v":215470},{"$f":"IF($H520>$C520,INDEX(X$489:X519,MATCH($C520,$F$489:$F519,0)),INDEX(X521:X$551,MATCH($C520,$F521:$F$551,0)))","v":14.9},{"$f":"IF($H520>$C520,INDEX(Y$489:Y519,MATCH($C520,$F$489:$F519,0)),INDEX(Y521:Y$551,MATCH($C520,$F521:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H520>$C520,INDEX(AC$489:AC519,MATCH($C520,$F$489:$F519,0)),INDEX(AC521:AC$551,MATCH($C520,$F521:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H520>$C520,INDEX(AE$489:AE519,MATCH($C520,$F$489:$F519,0)),INDEX(AE521:AE$551,MATCH($C520,$F521:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O520+ROUND(X520/2,0),Brændstofpriser!$B$7:$B$65,0))*AE520/X520*0","v":0},{"$f":"IF($H520>$C520,INDEX(AG$489:AG519,MATCH($C520,$F$489:$F519,0)),INDEX(AG521:AG$551,MATCH($C520,$F521:$F$551,0)))","v":0},{"$f":"IF($H520>$C520,INDEX(AH$489:AH519,MATCH($C520,$F$489:$F519,0)),INDEX(AH521:AH$551,MATCH($C520,$F521:$F$551,0)))","v":0},null,null,{"$f":"IF($H520>$C520,INDEX(AK$489:AK519,MATCH($C520,$F$489:$F519,0)),INDEX(AK521:AK$551,MATCH($C520,$F521:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H520>$C520,INDEX(AO$489:AO519,MATCH($C520,$F$489:$F519,0)),INDEX(AO521:AO$551,MATCH($C520,$F521:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H520>$C520,INDEX(AS$489:AS519,MATCH($C520,$F$489:$F519,0)),INDEX(AS521:AS$551,MATCH($C520,$F521:$F$551,0)))","v":70263},{"$f":"IF($H520>$C520,INDEX(AT$489:AT519,MATCH($C520,$F$489:$F519,0)),INDEX(AT521:AT$551,MATCH($C520,$F521:$F$551,0)))","v":695},{"$f":"IF($H520>$C520,INDEX(AU$489:AU519,MATCH($C520,$F$489:$F519,0)),INDEX(AU521:AU$551,MATCH($C520,$F521:$F$551,0)))","v":0},{"$f":"IF($H520>$C520,INDEX(AV$489:AV519,MATCH($C520,$F$489:$F519,0)),INDEX(AV521:AV$551,MATCH($C520,$F521:$F$551,0)))","v":4},{"$f":"IF($H520>$C520,INDEX(AW$489:AW519,MATCH($C520,$F$489:$F519,0)),INDEX(AW521:AW$551,MATCH($C520,$F521:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,10.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H521)),ABS($E$426:$E$488-H521),0))","v":0},0,0,0,10,10,{"$f":"IF($H521>$C521,INDEX(J$489:J520,MATCH($C521,$F$489:$F520,0)),INDEX(J522:J$551,MATCH($C521,$F522:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H521>$C521,INDEX(L$489:L520,MATCH($C521,$F$489:$F520,0)),INDEX(L522:L$551,MATCH($C521,$F522:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H521>$C521,INDEX(M$489:M520,MATCH($C521,$F$489:$F520,0)),INDEX(M522:M$551,MATCH($C521,$F522:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H521>$C521,INDEX(N$489:N520,MATCH($C521,$F$489:$F520,0)),INDEX(N522:N$551,MATCH($C521,$F522:$F$551,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H521,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H521,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":12346.072856743636},{"$f":"IF($H521>$C521,INDEX(U$489:U520,MATCH($C521,$F$489:$F520,0)),INDEX(U522:U$551,MATCH($C521,$F522:$F$551,0)))","v":349990},{"$f":"IF($H521>$C521,INDEX(V$489:V520,MATCH($C521,$F$489:$F520,0)),INDEX(V522:V$551,MATCH($C521,$F522:$F$551,0)))","v":0},{"$f":"IF($H521>$C521,INDEX(W$489:W520,MATCH($C521,$F$489:$F520,0)),INDEX(W522:W$551,MATCH($C521,$F522:$F$551,0)))","v":215470},{"$f":"IF($H521>$C521,INDEX(X$489:X520,MATCH($C521,$F$489:$F520,0)),INDEX(X522:X$551,MATCH($C521,$F522:$F$551,0)))","v":14.9},{"$f":"IF($H521>$C521,INDEX(Y$489:Y520,MATCH($C521,$F$489:$F520,0)),INDEX(Y522:Y$551,MATCH($C521,$F522:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H521>$C521,INDEX(AC$489:AC520,MATCH($C521,$F$489:$F520,0)),INDEX(AC522:AC$551,MATCH($C521,$F522:$F$551,0)))","v":0.27},null,{"$f":"IF($H521>$C521,INDEX(AE$489:AE520,MATCH($C521,$F$489:$F520,0)),INDEX(AE522:AE$551,MATCH($C521,$F522:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O521+ROUND(X521/2,0),Brændstofpriser!$B$7:$B$65,0))*AE521/X521*0","v":0},{"$f":"IF($H521>$C521,INDEX(AG$489:AG520,MATCH($C521,$F$489:$F520,0)),INDEX(AG522:AG$551,MATCH($C521,$F522:$F$551,0)))","v":0},{"$f":"IF($H521>$C521,INDEX(AH$489:AH520,MATCH($C521,$F$489:$F520,0)),INDEX(AH522:AH$551,MATCH($C521,$F522:$F$551,0)))","v":0},null,null,{"$f":"IF($H521>$C521,INDEX(AK$489:AK520,MATCH($C521,$F$489:$F520,0)),INDEX(AK522:AK$551,MATCH($C521,$F522:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H521>$C521,INDEX(AO$489:AO520,MATCH($C521,$F$489:$F520,0)),INDEX(AO522:AO$551,MATCH($C521,$F522:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H521>$C521,INDEX(AS$489:AS520,MATCH($C521,$F$489:$F520,0)),INDEX(AS522:AS$551,MATCH($C521,$F522:$F$551,0)))","v":70263},{"$f":"IF($H521>$C521,INDEX(AT$489:AT520,MATCH($C521,$F$489:$F520,0)),INDEX(AT522:AT$551,MATCH($C521,$F522:$F$551,0)))","v":695},{"$f":"IF($H521>$C521,INDEX(AU$489:AU520,MATCH($C521,$F$489:$F520,0)),INDEX(AU522:AU$551,MATCH($C521,$F522:$F$551,0)))","v":0},{"$f":"IF($H521>$C521,INDEX(AV$489:AV520,MATCH($C521,$F$489:$F520,0)),INDEX(AV522:AV$551,MATCH($C521,$F522:$F$551,0)))","v":4},{"$f":"IF($H521>$C521,INDEX(AW$489:AW520,MATCH($C521,$F$489:$F520,0)),INDEX(AW522:AW$551,MATCH($C521,$F522:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,{"$f":"IF(COUNTIF(I520:I522,I522)=1,I522+0.1,IF(COUNTIF(I520:I522,I522)=2,I522+0.2,IF(COUNTIF(I520:I522,I522)=3,I522+0.3,0)))","v":11.1},0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H522)),ABS($E$426:$E$488-H522),0))","v":0},0,0,0,11,{"$f":"H522+input_år-original_år","v":11},{"$f":"IF($H522>$C522,INDEX(J$489:J521,MATCH($C522,$F$489:$F521,0)),INDEX(J523:J$551,MATCH($C522,$F523:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H522>$C522,INDEX(L$489:L521,MATCH($C522,$F$489:$F521,0)),INDEX(L523:L$551,MATCH($C522,$F523:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H522>$C522,INDEX(M$489:M521,MATCH($C522,$F$489:$F521,0)),INDEX(M523:M$551,MATCH($C522,$F523:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H522>$C522,INDEX(N$489:N521,MATCH($C522,$F$489:$F521,0)),INDEX(N523:N$551,MATCH($C522,$F523:$F$551,0)))","v":2021},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H522,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H522,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H522>$C522,INDEX(U$489:U521,MATCH($C522,$F$489:$F521,0)),INDEX(U523:U$551,MATCH($C522,$F523:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H522>$C522,INDEX(V$489:V521,MATCH($C522,$F$489:$F521,0)),INDEX(V523:V$551,MATCH($C522,$F523:$F$551,0)))","v":0},{"$f":"IF($H522>$C522,INDEX(W$489:W521,MATCH($C522,$F$489:$F521,0)),INDEX(W523:W$551,MATCH($C522,$F523:$F$551,0)))","v":215470},{"$f":"IF($H522>$C522,INDEX(X$489:X521,MATCH($C522,$F$489:$F521,0)),INDEX(X523:X$551,MATCH($C522,$F523:$F$551,0)))","v":14.9},{"$f":"IF($H522>$C522,INDEX(Y$489:Y521,MATCH($C522,$F$489:$F521,0)),INDEX(Y523:Y$551,MATCH($C522,$F523:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H522>$C522,INDEX(AC$489:AC521,MATCH($C522,$F$489:$F521,0)),INDEX(AC523:AC$551,MATCH($C522,$F523:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H522>$C522,INDEX(AE$489:AE521,MATCH($C522,$F$489:$F521,0)),INDEX(AE523:AE$551,MATCH($C522,$F523:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O522+ROUND(X522/2,0),Brændstofpriser!$B$7:$B$65,0))*AE522/X522*0","v":0},{"$f":"IF($H522>$C522,INDEX(AG$489:AG521,MATCH($C522,$F$489:$F521,0)),INDEX(AG523:AG$551,MATCH($C522,$F523:$F$551,0)))","v":0},{"$f":"IF($H522>$C522,INDEX(AH$489:AH521,MATCH($C522,$F$489:$F521,0)),INDEX(AH523:AH$551,MATCH($C522,$F523:$F$551,0)))","v":0},null,null,{"$f":"IF($H522>$C522,INDEX(AK$489:AK521,MATCH($C522,$F$489:$F521,0)),INDEX(AK523:AK$551,MATCH($C522,$F523:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H522>$C522,INDEX(AO$489:AO521,MATCH($C522,$F$489:$F521,0)),INDEX(AO523:AO$551,MATCH($C522,$F523:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H522>$C522,INDEX(AS$489:AS521,MATCH($C522,$F$489:$F521,0)),INDEX(AS523:AS$551,MATCH($C522,$F523:$F$551,0)))","v":70263},{"$f":"IF($H522>$C522,INDEX(AT$489:AT521,MATCH($C522,$F$489:$F521,0)),INDEX(AT523:AT$551,MATCH($C522,$F523:$F$551,0)))","v":695},{"$f":"IF($H522>$C522,INDEX(AU$489:AU521,MATCH($C522,$F$489:$F521,0)),INDEX(AU523:AU$551,MATCH($C522,$F523:$F$551,0)))","v":0},{"$f":"IF($H522>$C522,INDEX(AV$489:AV521,MATCH($C522,$F$489:$F521,0)),INDEX(AV523:AV$551,MATCH($C522,$F523:$F$551,0)))","v":4},{"$f":"IF($H522>$C522,INDEX(AW$489:AW521,MATCH($C522,$F$489:$F521,0)),INDEX(AW523:AW$551,MATCH($C522,$F523:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,{"$f":"-PMT(Lånerente,X522,U522)","v":30127.28477277912}]
[null,11.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H523)),ABS($E$426:$E$488-H523),0))","v":0},0,0,0,11,11,{"$f":"IF($H523>$C523,INDEX(J$489:J522,MATCH($C523,$F$489:$F522,0)),INDEX(J524:J$551,MATCH($C523,$F524:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H523>$C523,INDEX(L$489:L522,MATCH($C523,$F$489:$F522,0)),INDEX(L524:L$551,MATCH($C523,$F524:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H523>$C523,INDEX(M$489:M522,MATCH($C523,$F$489:$F522,0)),INDEX(M524:M$551,MATCH($C523,$F524:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H523>$C523,INDEX(N$489:N522,MATCH($C523,$F$489:$F522,0)),INDEX(N524:N$551,MATCH($C523,$F524:$F$551,0)))","v":2021},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H523,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H523,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H523>$C523,INDEX(U$489:U522,MATCH($C523,$F$489:$F522,0)),INDEX(U524:U$551,MATCH($C523,$F524:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H523>$C523,INDEX(V$489:V522,MATCH($C523,$F$489:$F522,0)),INDEX(V524:V$551,MATCH($C523,$F524:$F$551,0)))","v":0},{"$f":"IF($H523>$C523,INDEX(W$489:W522,MATCH($C523,$F$489:$F522,0)),INDEX(W524:W$551,MATCH($C523,$F524:$F$551,0)))","v":215470},{"$f":"IF($H523>$C523,INDEX(X$489:X522,MATCH($C523,$F$489:$F522,0)),INDEX(X524:X$551,MATCH($C523,$F524:$F$551,0)))","v":14.9},{"$f":"IF($H523>$C523,INDEX(Y$489:Y522,MATCH($C523,$F$489:$F522,0)),INDEX(Y524:Y$551,MATCH($C523,$F524:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H523>$C523,INDEX(AC$489:AC522,MATCH($C523,$F$489:$F522,0)),INDEX(AC524:AC$551,MATCH($C523,$F524:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H523>$C523,INDEX(AE$489:AE522,MATCH($C523,$F$489:$F522,0)),INDEX(AE524:AE$551,MATCH($C523,$F524:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O523+ROUND(X523/2,0),Brændstofpriser!$B$7:$B$65,0))*AE523/X523*0","v":0},{"$f":"IF($H523>$C523,INDEX(AG$489:AG522,MATCH($C523,$F$489:$F522,0)),INDEX(AG524:AG$551,MATCH($C523,$F524:$F$551,0)))","v":0},{"$f":"IF($H523>$C523,INDEX(AH$489:AH522,MATCH($C523,$F$489:$F522,0)),INDEX(AH524:AH$551,MATCH($C523,$F524:$F$551,0)))","v":0},null,null,{"$f":"IF($H523>$C523,INDEX(AK$489:AK522,MATCH($C523,$F$489:$F522,0)),INDEX(AK524:AK$551,MATCH($C523,$F524:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H523>$C523,INDEX(AO$489:AO522,MATCH($C523,$F$489:$F522,0)),INDEX(AO524:AO$551,MATCH($C523,$F524:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H523>$C523,INDEX(AS$489:AS522,MATCH($C523,$F$489:$F522,0)),INDEX(AS524:AS$551,MATCH($C523,$F524:$F$551,0)))","v":70263},{"$f":"IF($H523>$C523,INDEX(AT$489:AT522,MATCH($C523,$F$489:$F522,0)),INDEX(AT524:AT$551,MATCH($C523,$F524:$F$551,0)))","v":695},{"$f":"IF($H523>$C523,INDEX(AU$489:AU522,MATCH($C523,$F$489:$F522,0)),INDEX(AU524:AU$551,MATCH($C523,$F524:$F$551,0)))","v":0},{"$f":"IF($H523>$C523,INDEX(AV$489:AV522,MATCH($C523,$F$489:$F522,0)),INDEX(AV524:AV$551,MATCH($C523,$F524:$F$551,0)))","v":4},{"$f":"IF($H523>$C523,INDEX(AW$489:AW522,MATCH($C523,$F$489:$F522,0)),INDEX(AW524:AW$551,MATCH($C523,$F524:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,11.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H524)),ABS($E$426:$E$488-H524),0))","v":0},0,0,0,11,11,{"$f":"IF($H524>$C524,INDEX(J$489:J523,MATCH($C524,$F$489:$F523,0)),INDEX(J525:J$551,MATCH($C524,$F525:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H524>$C524,INDEX(L$489:L523,MATCH($C524,$F$489:$F523,0)),INDEX(L525:L$551,MATCH($C524,$F525:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H524>$C524,INDEX(M$489:M523,MATCH($C524,$F$489:$F523,0)),INDEX(M525:M$551,MATCH($C524,$F525:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H524>$C524,INDEX(N$489:N523,MATCH($C524,$F$489:$F523,0)),INDEX(N525:N$551,MATCH($C524,$F525:$F$551,0)))","v":2021},{"$f":"O521-1","v":2010},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H524,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H524,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H524>$C524,INDEX(U$489:U523,MATCH($C524,$F$489:$F523,0)),INDEX(U525:U$551,MATCH($C524,$F525:$F$551,0)))","v":349990},{"$f":"IF($H524>$C524,INDEX(V$489:V523,MATCH($C524,$F$489:$F523,0)),INDEX(V525:V$551,MATCH($C524,$F525:$F$551,0)))","v":0},{"$f":"IF($H524>$C524,INDEX(W$489:W523,MATCH($C524,$F$489:$F523,0)),INDEX(W525:W$551,MATCH($C524,$F525:$F$551,0)))","v":215470},{"$f":"IF($H524>$C524,INDEX(X$489:X523,MATCH($C524,$F$489:$F523,0)),INDEX(X525:X$551,MATCH($C524,$F525:$F$551,0)))","v":14.9},{"$f":"IF($H524>$C524,INDEX(Y$489:Y523,MATCH($C524,$F$489:$F523,0)),INDEX(Y525:Y$551,MATCH($C524,$F525:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H524>$C524,INDEX(AC$489:AC523,MATCH($C524,$F$489:$F523,0)),INDEX(AC525:AC$551,MATCH($C524,$F525:$F$551,0)))","v":0.27},null,{"$f":"IF($H524>$C524,INDEX(AE$489:AE523,MATCH($C524,$F$489:$F523,0)),INDEX(AE525:AE$551,MATCH($C524,$F525:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O524+ROUND(X524/2,0),Brændstofpriser!$B$7:$B$65,0))*AE524/X524*0","v":0},{"$f":"IF($H524>$C524,INDEX(AG$489:AG523,MATCH($C524,$F$489:$F523,0)),INDEX(AG525:AG$551,MATCH($C524,$F525:$F$551,0)))","v":0},{"$f":"IF($H524>$C524,INDEX(AH$489:AH523,MATCH($C524,$F$489:$F523,0)),INDEX(AH525:AH$551,MATCH($C524,$F525:$F$551,0)))","v":0},null,null,{"$f":"IF($H524>$C524,INDEX(AK$489:AK523,MATCH($C524,$F$489:$F523,0)),INDEX(AK525:AK$551,MATCH($C524,$F525:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H524>$C524,INDEX(AO$489:AO523,MATCH($C524,$F$489:$F523,0)),INDEX(AO525:AO$551,MATCH($C524,$F525:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H524>$C524,INDEX(AS$489:AS523,MATCH($C524,$F$489:$F523,0)),INDEX(AS525:AS$551,MATCH($C524,$F525:$F$551,0)))","v":70263},{"$f":"IF($H524>$C524,INDEX(AT$489:AT523,MATCH($C524,$F$489:$F523,0)),INDEX(AT525:AT$551,MATCH($C524,$F525:$F$551,0)))","v":695},{"$f":"IF($H524>$C524,INDEX(AU$489:AU523,MATCH($C524,$F$489:$F523,0)),INDEX(AU525:AU$551,MATCH($C524,$F525:$F$551,0)))","v":0},{"$f":"IF($H524>$C524,INDEX(AV$489:AV523,MATCH($C524,$F$489:$F523,0)),INDEX(AV525:AV$551,MATCH($C524,$F525:$F$551,0)))","v":4},{"$f":"IF($H524>$C524,INDEX(AW$489:AW523,MATCH($C524,$F$489:$F523,0)),INDEX(AW525:AW$551,MATCH($C524,$F525:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,12.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H525)),ABS($E$426:$E$488-H525),0))","v":0},0,0,0,12,12,{"$f":"IF($H525>$C525,INDEX(J$489:J524,MATCH($C525,$F$489:$F524,0)),INDEX(J526:J$551,MATCH($C525,$F526:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H525>$C525,INDEX(L$489:L524,MATCH($C525,$F$489:$F524,0)),INDEX(L526:L$551,MATCH($C525,$F526:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H525>$C525,INDEX(M$489:M524,MATCH($C525,$F$489:$F524,0)),INDEX(M526:M$551,MATCH($C525,$F526:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H525>$C525,INDEX(N$489:N524,MATCH($C525,$F$489:$F524,0)),INDEX(N526:N$551,MATCH($C525,$F526:$F$551,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H525,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H525,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H525>$C525,INDEX(U$489:U524,MATCH($C525,$F$489:$F524,0)),INDEX(U526:U$551,MATCH($C525,$F526:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H525>$C525,INDEX(V$489:V524,MATCH($C525,$F$489:$F524,0)),INDEX(V526:V$551,MATCH($C525,$F526:$F$551,0)))","v":0},{"$f":"IF($H525>$C525,INDEX(W$489:W524,MATCH($C525,$F$489:$F524,0)),INDEX(W526:W$551,MATCH($C525,$F526:$F$551,0)))","v":215470},{"$f":"IF($H525>$C525,INDEX(X$489:X524,MATCH($C525,$F$489:$F524,0)),INDEX(X526:X$551,MATCH($C525,$F526:$F$551,0)))","v":14.9},{"$f":"IF($H525>$C525,INDEX(Y$489:Y524,MATCH($C525,$F$489:$F524,0)),INDEX(Y526:Y$551,MATCH($C525,$F526:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H525>$C525,INDEX(AC$489:AC524,MATCH($C525,$F$489:$F524,0)),INDEX(AC526:AC$551,MATCH($C525,$F526:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H525>$C525,INDEX(AE$489:AE524,MATCH($C525,$F$489:$F524,0)),INDEX(AE526:AE$551,MATCH($C525,$F526:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O525+ROUND(X525/2,0),Brændstofpriser!$B$7:$B$65,0))*AE525/X525*0","v":0},{"$f":"IF($H525>$C525,INDEX(AG$489:AG524,MATCH($C525,$F$489:$F524,0)),INDEX(AG526:AG$551,MATCH($C525,$F526:$F$551,0)))","v":0},{"$f":"IF($H525>$C525,INDEX(AH$489:AH524,MATCH($C525,$F$489:$F524,0)),INDEX(AH526:AH$551,MATCH($C525,$F526:$F$551,0)))","v":0},null,null,{"$f":"IF($H525>$C525,INDEX(AK$489:AK524,MATCH($C525,$F$489:$F524,0)),INDEX(AK526:AK$551,MATCH($C525,$F526:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H525>$C525,INDEX(AO$489:AO524,MATCH($C525,$F$489:$F524,0)),INDEX(AO526:AO$551,MATCH($C525,$F526:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H525>$C525,INDEX(AS$489:AS524,MATCH($C525,$F$489:$F524,0)),INDEX(AS526:AS$551,MATCH($C525,$F526:$F$551,0)))","v":70263},{"$f":"IF($H525>$C525,INDEX(AT$489:AT524,MATCH($C525,$F$489:$F524,0)),INDEX(AT526:AT$551,MATCH($C525,$F526:$F$551,0)))","v":695},{"$f":"IF($H525>$C525,INDEX(AU$489:AU524,MATCH($C525,$F$489:$F524,0)),INDEX(AU526:AU$551,MATCH($C525,$F526:$F$551,0)))","v":0},{"$f":"IF($H525>$C525,INDEX(AV$489:AV524,MATCH($C525,$F$489:$F524,0)),INDEX(AV526:AV$551,MATCH($C525,$F526:$F$551,0)))","v":4},{"$f":"IF($H525>$C525,INDEX(AW$489:AW524,MATCH($C525,$F$489:$F524,0)),INDEX(AW526:AW$551,MATCH($C525,$F526:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,12.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H526)),ABS($E$426:$E$488-H526),0))","v":0},0,0,0,12,12,{"$f":"IF($H526>$C526,INDEX(J$489:J525,MATCH($C526,$F$489:$F525,0)),INDEX(J527:J$551,MATCH($C526,$F527:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H526>$C526,INDEX(L$489:L525,MATCH($C526,$F$489:$F525,0)),INDEX(L527:L$551,MATCH($C526,$F527:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H526>$C526,INDEX(M$489:M525,MATCH($C526,$F$489:$F525,0)),INDEX(M527:M$551,MATCH($C526,$F527:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H526>$C526,INDEX(N$489:N525,MATCH($C526,$F$489:$F525,0)),INDEX(N527:N$551,MATCH($C526,$F527:$F$551,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H526,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H526,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H526>$C526,INDEX(U$489:U525,MATCH($C526,$F$489:$F525,0)),INDEX(U527:U$551,MATCH($C526,$F527:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H526>$C526,INDEX(V$489:V525,MATCH($C526,$F$489:$F525,0)),INDEX(V527:V$551,MATCH($C526,$F527:$F$551,0)))","v":0},{"$f":"IF($H526>$C526,INDEX(W$489:W525,MATCH($C526,$F$489:$F525,0)),INDEX(W527:W$551,MATCH($C526,$F527:$F$551,0)))","v":215470},{"$f":"IF($H526>$C526,INDEX(X$489:X525,MATCH($C526,$F$489:$F525,0)),INDEX(X527:X$551,MATCH($C526,$F527:$F$551,0)))","v":14.9},{"$f":"IF($H526>$C526,INDEX(Y$489:Y525,MATCH($C526,$F$489:$F525,0)),INDEX(Y527:Y$551,MATCH($C526,$F527:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H526>$C526,INDEX(AC$489:AC525,MATCH($C526,$F$489:$F525,0)),INDEX(AC527:AC$551,MATCH($C526,$F527:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H526>$C526,INDEX(AE$489:AE525,MATCH($C526,$F$489:$F525,0)),INDEX(AE527:AE$551,MATCH($C526,$F527:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O526+ROUND(X526/2,0),Brændstofpriser!$B$7:$B$65,0))*AE526/X526*0","v":0},{"$f":"IF($H526>$C526,INDEX(AG$489:AG525,MATCH($C526,$F$489:$F525,0)),INDEX(AG527:AG$551,MATCH($C526,$F527:$F$551,0)))","v":0},{"$f":"IF($H526>$C526,INDEX(AH$489:AH525,MATCH($C526,$F$489:$F525,0)),INDEX(AH527:AH$551,MATCH($C526,$F527:$F$551,0)))","v":0},null,null,{"$f":"IF($H526>$C526,INDEX(AK$489:AK525,MATCH($C526,$F$489:$F525,0)),INDEX(AK527:AK$551,MATCH($C526,$F527:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H526>$C526,INDEX(AO$489:AO525,MATCH($C526,$F$489:$F525,0)),INDEX(AO527:AO$551,MATCH($C526,$F527:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H526>$C526,INDEX(AS$489:AS525,MATCH($C526,$F$489:$F525,0)),INDEX(AS527:AS$551,MATCH($C526,$F527:$F$551,0)))","v":70263},{"$f":"IF($H526>$C526,INDEX(AT$489:AT525,MATCH($C526,$F$489:$F525,0)),INDEX(AT527:AT$551,MATCH($C526,$F527:$F$551,0)))","v":695},{"$f":"IF($H526>$C526,INDEX(AU$489:AU525,MATCH($C526,$F$489:$F525,0)),INDEX(AU527:AU$551,MATCH($C526,$F527:$F$551,0)))","v":0},{"$f":"IF($H526>$C526,INDEX(AV$489:AV525,MATCH($C526,$F$489:$F525,0)),INDEX(AV527:AV$551,MATCH($C526,$F527:$F$551,0)))","v":4},{"$f":"IF($H526>$C526,INDEX(AW$489:AW525,MATCH($C526,$F$489:$F525,0)),INDEX(AW527:AW$551,MATCH($C526,$F527:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,12.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H527)),ABS($E$426:$E$488-H527),0))","v":0},0,0,0,12,12,{"$f":"IF($H527>$C527,INDEX(J$489:J526,MATCH($C527,$F$489:$F526,0)),INDEX(J528:J$551,MATCH($C527,$F528:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H527>$C527,INDEX(L$489:L526,MATCH($C527,$F$489:$F526,0)),INDEX(L528:L$551,MATCH($C527,$F528:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H527>$C527,INDEX(M$489:M526,MATCH($C527,$F$489:$F526,0)),INDEX(M528:M$551,MATCH($C527,$F528:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H527>$C527,INDEX(N$489:N526,MATCH($C527,$F$489:$F526,0)),INDEX(N528:N$551,MATCH($C527,$F528:$F$551,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H527,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H527,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H527>$C527,INDEX(U$489:U526,MATCH($C527,$F$489:$F526,0)),INDEX(U528:U$551,MATCH($C527,$F528:$F$551,0)))","v":349990},{"$f":"IF($H527>$C527,INDEX(V$489:V526,MATCH($C527,$F$489:$F526,0)),INDEX(V528:V$551,MATCH($C527,$F528:$F$551,0)))","v":0},{"$f":"IF($H527>$C527,INDEX(W$489:W526,MATCH($C527,$F$489:$F526,0)),INDEX(W528:W$551,MATCH($C527,$F528:$F$551,0)))","v":215470},{"$f":"IF($H527>$C527,INDEX(X$489:X526,MATCH($C527,$F$489:$F526,0)),INDEX(X528:X$551,MATCH($C527,$F528:$F$551,0)))","v":14.9},{"$f":"IF($H527>$C527,INDEX(Y$489:Y526,MATCH($C527,$F$489:$F526,0)),INDEX(Y528:Y$551,MATCH($C527,$F528:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H527>$C527,INDEX(AC$489:AC526,MATCH($C527,$F$489:$F526,0)),INDEX(AC528:AC$551,MATCH($C527,$F528:$F$551,0)))","v":0.27},null,{"$f":"IF($H527>$C527,INDEX(AE$489:AE526,MATCH($C527,$F$489:$F526,0)),INDEX(AE528:AE$551,MATCH($C527,$F528:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O527+ROUND(X527/2,0),Brændstofpriser!$B$7:$B$65,0))*AE527/X527*0","v":0},{"$f":"IF($H527>$C527,INDEX(AG$489:AG526,MATCH($C527,$F$489:$F526,0)),INDEX(AG528:AG$551,MATCH($C527,$F528:$F$551,0)))","v":0},{"$f":"IF($H527>$C527,INDEX(AH$489:AH526,MATCH($C527,$F$489:$F526,0)),INDEX(AH528:AH$551,MATCH($C527,$F528:$F$551,0)))","v":0},null,null,{"$f":"IF($H527>$C527,INDEX(AK$489:AK526,MATCH($C527,$F$489:$F526,0)),INDEX(AK528:AK$551,MATCH($C527,$F528:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H527>$C527,INDEX(AO$489:AO526,MATCH($C527,$F$489:$F526,0)),INDEX(AO528:AO$551,MATCH($C527,$F528:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H527>$C527,INDEX(AS$489:AS526,MATCH($C527,$F$489:$F526,0)),INDEX(AS528:AS$551,MATCH($C527,$F528:$F$551,0)))","v":70263},{"$f":"IF($H527>$C527,INDEX(AT$489:AT526,MATCH($C527,$F$489:$F526,0)),INDEX(AT528:AT$551,MATCH($C527,$F528:$F$551,0)))","v":695},{"$f":"IF($H527>$C527,INDEX(AU$489:AU526,MATCH($C527,$F$489:$F526,0)),INDEX(AU528:AU$551,MATCH($C527,$F528:$F$551,0)))","v":0},{"$f":"IF($H527>$C527,INDEX(AV$489:AV526,MATCH($C527,$F$489:$F526,0)),INDEX(AV528:AV$551,MATCH($C527,$F528:$F$551,0)))","v":4},{"$f":"IF($H527>$C527,INDEX(AW$489:AW526,MATCH($C527,$F$489:$F526,0)),INDEX(AW528:AW$551,MATCH($C527,$F528:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,13.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H528)),ABS($E$426:$E$488-H528),0))","v":0},0,0,0,13,13,{"$f":"IF($H528>$C528,INDEX(J$489:J527,MATCH($C528,$F$489:$F527,0)),INDEX(J529:J$551,MATCH($C528,$F529:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H528>$C528,INDEX(L$489:L527,MATCH($C528,$F$489:$F527,0)),INDEX(L529:L$551,MATCH($C528,$F529:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H528>$C528,INDEX(M$489:M527,MATCH($C528,$F$489:$F527,0)),INDEX(M529:M$551,MATCH($C528,$F529:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H528>$C528,INDEX(N$489:N527,MATCH($C528,$F$489:$F527,0)),INDEX(N529:N$551,MATCH($C528,$F529:$F$551,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H528,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H528,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H528>$C528,INDEX(U$489:U527,MATCH($C528,$F$489:$F527,0)),INDEX(U529:U$551,MATCH($C528,$F529:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H528>$C528,INDEX(V$489:V527,MATCH($C528,$F$489:$F527,0)),INDEX(V529:V$551,MATCH($C528,$F529:$F$551,0)))","v":0},{"$f":"IF($H528>$C528,INDEX(W$489:W527,MATCH($C528,$F$489:$F527,0)),INDEX(W529:W$551,MATCH($C528,$F529:$F$551,0)))","v":215470},{"$f":"IF($H528>$C528,INDEX(X$489:X527,MATCH($C528,$F$489:$F527,0)),INDEX(X529:X$551,MATCH($C528,$F529:$F$551,0)))","v":14.9},{"$f":"IF($H528>$C528,INDEX(Y$489:Y527,MATCH($C528,$F$489:$F527,0)),INDEX(Y529:Y$551,MATCH($C528,$F529:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H528>$C528,INDEX(AC$489:AC527,MATCH($C528,$F$489:$F527,0)),INDEX(AC529:AC$551,MATCH($C528,$F529:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H528>$C528,INDEX(AE$489:AE527,MATCH($C528,$F$489:$F527,0)),INDEX(AE529:AE$551,MATCH($C528,$F529:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O528+ROUND(X528/2,0),Brændstofpriser!$B$7:$B$65,0))*AE528/X528*0","v":0},{"$f":"IF($H528>$C528,INDEX(AG$489:AG527,MATCH($C528,$F$489:$F527,0)),INDEX(AG529:AG$551,MATCH($C528,$F529:$F$551,0)))","v":0},{"$f":"IF($H528>$C528,INDEX(AH$489:AH527,MATCH($C528,$F$489:$F527,0)),INDEX(AH529:AH$551,MATCH($C528,$F529:$F$551,0)))","v":0},null,null,{"$f":"IF($H528>$C528,INDEX(AK$489:AK527,MATCH($C528,$F$489:$F527,0)),INDEX(AK529:AK$551,MATCH($C528,$F529:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H528>$C528,INDEX(AO$489:AO527,MATCH($C528,$F$489:$F527,0)),INDEX(AO529:AO$551,MATCH($C528,$F529:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H528>$C528,INDEX(AS$489:AS527,MATCH($C528,$F$489:$F527,0)),INDEX(AS529:AS$551,MATCH($C528,$F529:$F$551,0)))","v":70263},{"$f":"IF($H528>$C528,INDEX(AT$489:AT527,MATCH($C528,$F$489:$F527,0)),INDEX(AT529:AT$551,MATCH($C528,$F529:$F$551,0)))","v":695},{"$f":"IF($H528>$C528,INDEX(AU$489:AU527,MATCH($C528,$F$489:$F527,0)),INDEX(AU529:AU$551,MATCH($C528,$F529:$F$551,0)))","v":0},{"$f":"IF($H528>$C528,INDEX(AV$489:AV527,MATCH($C528,$F$489:$F527,0)),INDEX(AV529:AV$551,MATCH($C528,$F529:$F$551,0)))","v":4},{"$f":"IF($H528>$C528,INDEX(AW$489:AW527,MATCH($C528,$F$489:$F527,0)),INDEX(AW529:AW$551,MATCH($C528,$F529:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,13.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H529)),ABS($E$426:$E$488-H529),0))","v":0},0,0,0,13,13,{"$f":"IF($H529>$C529,INDEX(J$489:J528,MATCH($C529,$F$489:$F528,0)),INDEX(J530:J$551,MATCH($C529,$F530:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H529>$C529,INDEX(L$489:L528,MATCH($C529,$F$489:$F528,0)),INDEX(L530:L$551,MATCH($C529,$F530:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H529>$C529,INDEX(M$489:M528,MATCH($C529,$F$489:$F528,0)),INDEX(M530:M$551,MATCH($C529,$F530:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H529>$C529,INDEX(N$489:N528,MATCH($C529,$F$489:$F528,0)),INDEX(N530:N$551,MATCH($C529,$F530:$F$551,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H529,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H529,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H529>$C529,INDEX(U$489:U528,MATCH($C529,$F$489:$F528,0)),INDEX(U530:U$551,MATCH($C529,$F530:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H529>$C529,INDEX(V$489:V528,MATCH($C529,$F$489:$F528,0)),INDEX(V530:V$551,MATCH($C529,$F530:$F$551,0)))","v":0},{"$f":"IF($H529>$C529,INDEX(W$489:W528,MATCH($C529,$F$489:$F528,0)),INDEX(W530:W$551,MATCH($C529,$F530:$F$551,0)))","v":215470},{"$f":"IF($H529>$C529,INDEX(X$489:X528,MATCH($C529,$F$489:$F528,0)),INDEX(X530:X$551,MATCH($C529,$F530:$F$551,0)))","v":14.9},{"$f":"IF($H529>$C529,INDEX(Y$489:Y528,MATCH($C529,$F$489:$F528,0)),INDEX(Y530:Y$551,MATCH($C529,$F530:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H529>$C529,INDEX(AC$489:AC528,MATCH($C529,$F$489:$F528,0)),INDEX(AC530:AC$551,MATCH($C529,$F530:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H529>$C529,INDEX(AE$489:AE528,MATCH($C529,$F$489:$F528,0)),INDEX(AE530:AE$551,MATCH($C529,$F530:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O529+ROUND(X529/2,0),Brændstofpriser!$B$7:$B$65,0))*AE529/X529*0","v":0},{"$f":"IF($H529>$C529,INDEX(AG$489:AG528,MATCH($C529,$F$489:$F528,0)),INDEX(AG530:AG$551,MATCH($C529,$F530:$F$551,0)))","v":0},{"$f":"IF($H529>$C529,INDEX(AH$489:AH528,MATCH($C529,$F$489:$F528,0)),INDEX(AH530:AH$551,MATCH($C529,$F530:$F$551,0)))","v":0},null,null,{"$f":"IF($H529>$C529,INDEX(AK$489:AK528,MATCH($C529,$F$489:$F528,0)),INDEX(AK530:AK$551,MATCH($C529,$F530:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H529>$C529,INDEX(AO$489:AO528,MATCH($C529,$F$489:$F528,0)),INDEX(AO530:AO$551,MATCH($C529,$F530:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H529>$C529,INDEX(AS$489:AS528,MATCH($C529,$F$489:$F528,0)),INDEX(AS530:AS$551,MATCH($C529,$F530:$F$551,0)))","v":70263},{"$f":"IF($H529>$C529,INDEX(AT$489:AT528,MATCH($C529,$F$489:$F528,0)),INDEX(AT530:AT$551,MATCH($C529,$F530:$F$551,0)))","v":695},{"$f":"IF($H529>$C529,INDEX(AU$489:AU528,MATCH($C529,$F$489:$F528,0)),INDEX(AU530:AU$551,MATCH($C529,$F530:$F$551,0)))","v":0},{"$f":"IF($H529>$C529,INDEX(AV$489:AV528,MATCH($C529,$F$489:$F528,0)),INDEX(AV530:AV$551,MATCH($C529,$F530:$F$551,0)))","v":4},{"$f":"IF($H529>$C529,INDEX(AW$489:AW528,MATCH($C529,$F$489:$F528,0)),INDEX(AW530:AW$551,MATCH($C529,$F530:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,13.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H530)),ABS($E$426:$E$488-H530),0))","v":0},0,0,0,13,13,{"$f":"IF($H530>$C530,INDEX(J$489:J529,MATCH($C530,$F$489:$F529,0)),INDEX(J531:J$551,MATCH($C530,$F531:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H530>$C530,INDEX(L$489:L529,MATCH($C530,$F$489:$F529,0)),INDEX(L531:L$551,MATCH($C530,$F531:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H530>$C530,INDEX(M$489:M529,MATCH($C530,$F$489:$F529,0)),INDEX(M531:M$551,MATCH($C530,$F531:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H530>$C530,INDEX(N$489:N529,MATCH($C530,$F$489:$F529,0)),INDEX(N531:N$551,MATCH($C530,$F531:$F$551,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H530,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H530,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H530>$C530,INDEX(U$489:U529,MATCH($C530,$F$489:$F529,0)),INDEX(U531:U$551,MATCH($C530,$F531:$F$551,0)))","v":349990},{"$f":"IF($H530>$C530,INDEX(V$489:V529,MATCH($C530,$F$489:$F529,0)),INDEX(V531:V$551,MATCH($C530,$F531:$F$551,0)))","v":0},{"$f":"IF($H530>$C530,INDEX(W$489:W529,MATCH($C530,$F$489:$F529,0)),INDEX(W531:W$551,MATCH($C530,$F531:$F$551,0)))","v":215470},{"$f":"IF($H530>$C530,INDEX(X$489:X529,MATCH($C530,$F$489:$F529,0)),INDEX(X531:X$551,MATCH($C530,$F531:$F$551,0)))","v":14.9},{"$f":"IF($H530>$C530,INDEX(Y$489:Y529,MATCH($C530,$F$489:$F529,0)),INDEX(Y531:Y$551,MATCH($C530,$F531:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H530>$C530,INDEX(AC$489:AC529,MATCH($C530,$F$489:$F529,0)),INDEX(AC531:AC$551,MATCH($C530,$F531:$F$551,0)))","v":0.27},null,{"$f":"IF($H530>$C530,INDEX(AE$489:AE529,MATCH($C530,$F$489:$F529,0)),INDEX(AE531:AE$551,MATCH($C530,$F531:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O530+ROUND(X530/2,0),Brændstofpriser!$B$7:$B$65,0))*AE530/X530*0","v":0},{"$f":"IF($H530>$C530,INDEX(AG$489:AG529,MATCH($C530,$F$489:$F529,0)),INDEX(AG531:AG$551,MATCH($C530,$F531:$F$551,0)))","v":0},{"$f":"IF($H530>$C530,INDEX(AH$489:AH529,MATCH($C530,$F$489:$F529,0)),INDEX(AH531:AH$551,MATCH($C530,$F531:$F$551,0)))","v":0},null,null,{"$f":"IF($H530>$C530,INDEX(AK$489:AK529,MATCH($C530,$F$489:$F529,0)),INDEX(AK531:AK$551,MATCH($C530,$F531:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H530>$C530,INDEX(AO$489:AO529,MATCH($C530,$F$489:$F529,0)),INDEX(AO531:AO$551,MATCH($C530,$F531:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H530>$C530,INDEX(AS$489:AS529,MATCH($C530,$F$489:$F529,0)),INDEX(AS531:AS$551,MATCH($C530,$F531:$F$551,0)))","v":70263},{"$f":"IF($H530>$C530,INDEX(AT$489:AT529,MATCH($C530,$F$489:$F529,0)),INDEX(AT531:AT$551,MATCH($C530,$F531:$F$551,0)))","v":695},{"$f":"IF($H530>$C530,INDEX(AU$489:AU529,MATCH($C530,$F$489:$F529,0)),INDEX(AU531:AU$551,MATCH($C530,$F531:$F$551,0)))","v":0},{"$f":"IF($H530>$C530,INDEX(AV$489:AV529,MATCH($C530,$F$489:$F529,0)),INDEX(AV531:AV$551,MATCH($C530,$F531:$F$551,0)))","v":4},{"$f":"IF($H530>$C530,INDEX(AW$489:AW529,MATCH($C530,$F$489:$F529,0)),INDEX(AW531:AW$551,MATCH($C530,$F531:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,14.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H531)),ABS($E$426:$E$488-H531),0))","v":0},0,0,0,14,14,{"$f":"IF($H531>$C531,INDEX(J$489:J530,MATCH($C531,$F$489:$F530,0)),INDEX(J532:J$551,MATCH($C531,$F532:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H531>$C531,INDEX(L$489:L530,MATCH($C531,$F$489:$F530,0)),INDEX(L532:L$551,MATCH($C531,$F532:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H531>$C531,INDEX(M$489:M530,MATCH($C531,$F$489:$F530,0)),INDEX(M532:M$551,MATCH($C531,$F532:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H531>$C531,INDEX(N$489:N530,MATCH($C531,$F$489:$F530,0)),INDEX(N532:N$551,MATCH($C531,$F532:$F$551,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H531,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H531,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H531>$C531,INDEX(U$489:U530,MATCH($C531,$F$489:$F530,0)),INDEX(U532:U$551,MATCH($C531,$F532:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H531>$C531,INDEX(V$489:V530,MATCH($C531,$F$489:$F530,0)),INDEX(V532:V$551,MATCH($C531,$F532:$F$551,0)))","v":0},{"$f":"IF($H531>$C531,INDEX(W$489:W530,MATCH($C531,$F$489:$F530,0)),INDEX(W532:W$551,MATCH($C531,$F532:$F$551,0)))","v":215470},{"$f":"IF($H531>$C531,INDEX(X$489:X530,MATCH($C531,$F$489:$F530,0)),INDEX(X532:X$551,MATCH($C531,$F532:$F$551,0)))","v":14.9},{"$f":"IF($H531>$C531,INDEX(Y$489:Y530,MATCH($C531,$F$489:$F530,0)),INDEX(Y532:Y$551,MATCH($C531,$F532:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H531>$C531,INDEX(AC$489:AC530,MATCH($C531,$F$489:$F530,0)),INDEX(AC532:AC$551,MATCH($C531,$F532:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H531>$C531,INDEX(AE$489:AE530,MATCH($C531,$F$489:$F530,0)),INDEX(AE532:AE$551,MATCH($C531,$F532:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O531+ROUND(X531/2,0),Brændstofpriser!$B$7:$B$65,0))*AE531/X531*0","v":0},{"$f":"IF($H531>$C531,INDEX(AG$489:AG530,MATCH($C531,$F$489:$F530,0)),INDEX(AG532:AG$551,MATCH($C531,$F532:$F$551,0)))","v":0},{"$f":"IF($H531>$C531,INDEX(AH$489:AH530,MATCH($C531,$F$489:$F530,0)),INDEX(AH532:AH$551,MATCH($C531,$F532:$F$551,0)))","v":0},null,null,{"$f":"IF($H531>$C531,INDEX(AK$489:AK530,MATCH($C531,$F$489:$F530,0)),INDEX(AK532:AK$551,MATCH($C531,$F532:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H531>$C531,INDEX(AO$489:AO530,MATCH($C531,$F$489:$F530,0)),INDEX(AO532:AO$551,MATCH($C531,$F532:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H531>$C531,INDEX(AS$489:AS530,MATCH($C531,$F$489:$F530,0)),INDEX(AS532:AS$551,MATCH($C531,$F532:$F$551,0)))","v":70263},{"$f":"IF($H531>$C531,INDEX(AT$489:AT530,MATCH($C531,$F$489:$F530,0)),INDEX(AT532:AT$551,MATCH($C531,$F532:$F$551,0)))","v":695},{"$f":"IF($H531>$C531,INDEX(AU$489:AU530,MATCH($C531,$F$489:$F530,0)),INDEX(AU532:AU$551,MATCH($C531,$F532:$F$551,0)))","v":0},{"$f":"IF($H531>$C531,INDEX(AV$489:AV530,MATCH($C531,$F$489:$F530,0)),INDEX(AV532:AV$551,MATCH($C531,$F532:$F$551,0)))","v":4},{"$f":"IF($H531>$C531,INDEX(AW$489:AW530,MATCH($C531,$F$489:$F530,0)),INDEX(AW532:AW$551,MATCH($C531,$F532:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,14.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H532)),ABS($E$426:$E$488-H532),0))","v":0},0,0,0,14,14,{"$f":"IF($H532>$C532,INDEX(J$489:J531,MATCH($C532,$F$489:$F531,0)),INDEX(J533:J$551,MATCH($C532,$F533:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H532>$C532,INDEX(L$489:L531,MATCH($C532,$F$489:$F531,0)),INDEX(L533:L$551,MATCH($C532,$F533:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H532>$C532,INDEX(M$489:M531,MATCH($C532,$F$489:$F531,0)),INDEX(M533:M$551,MATCH($C532,$F533:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H532>$C532,INDEX(N$489:N531,MATCH($C532,$F$489:$F531,0)),INDEX(N533:N$551,MATCH($C532,$F533:$F$551,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H532,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H532,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H532>$C532,INDEX(U$489:U531,MATCH($C532,$F$489:$F531,0)),INDEX(U533:U$551,MATCH($C532,$F533:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H532>$C532,INDEX(V$489:V531,MATCH($C532,$F$489:$F531,0)),INDEX(V533:V$551,MATCH($C532,$F533:$F$551,0)))","v":0},{"$f":"IF($H532>$C532,INDEX(W$489:W531,MATCH($C532,$F$489:$F531,0)),INDEX(W533:W$551,MATCH($C532,$F533:$F$551,0)))","v":215470},{"$f":"IF($H532>$C532,INDEX(X$489:X531,MATCH($C532,$F$489:$F531,0)),INDEX(X533:X$551,MATCH($C532,$F533:$F$551,0)))","v":14.9},{"$f":"IF($H532>$C532,INDEX(Y$489:Y531,MATCH($C532,$F$489:$F531,0)),INDEX(Y533:Y$551,MATCH($C532,$F533:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H532>$C532,INDEX(AC$489:AC531,MATCH($C532,$F$489:$F531,0)),INDEX(AC533:AC$551,MATCH($C532,$F533:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H532>$C532,INDEX(AE$489:AE531,MATCH($C532,$F$489:$F531,0)),INDEX(AE533:AE$551,MATCH($C532,$F533:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O532+ROUND(X532/2,0),Brændstofpriser!$B$7:$B$65,0))*AE532/X532*0","v":0},{"$f":"IF($H532>$C532,INDEX(AG$489:AG531,MATCH($C532,$F$489:$F531,0)),INDEX(AG533:AG$551,MATCH($C532,$F533:$F$551,0)))","v":0},{"$f":"IF($H532>$C532,INDEX(AH$489:AH531,MATCH($C532,$F$489:$F531,0)),INDEX(AH533:AH$551,MATCH($C532,$F533:$F$551,0)))","v":0},null,null,{"$f":"IF($H532>$C532,INDEX(AK$489:AK531,MATCH($C532,$F$489:$F531,0)),INDEX(AK533:AK$551,MATCH($C532,$F533:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H532>$C532,INDEX(AO$489:AO531,MATCH($C532,$F$489:$F531,0)),INDEX(AO533:AO$551,MATCH($C532,$F533:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H532>$C532,INDEX(AS$489:AS531,MATCH($C532,$F$489:$F531,0)),INDEX(AS533:AS$551,MATCH($C532,$F533:$F$551,0)))","v":70263},{"$f":"IF($H532>$C532,INDEX(AT$489:AT531,MATCH($C532,$F$489:$F531,0)),INDEX(AT533:AT$551,MATCH($C532,$F533:$F$551,0)))","v":695},{"$f":"IF($H532>$C532,INDEX(AU$489:AU531,MATCH($C532,$F$489:$F531,0)),INDEX(AU533:AU$551,MATCH($C532,$F533:$F$551,0)))","v":0},{"$f":"IF($H532>$C532,INDEX(AV$489:AV531,MATCH($C532,$F$489:$F531,0)),INDEX(AV533:AV$551,MATCH($C532,$F533:$F$551,0)))","v":4},{"$f":"IF($H532>$C532,INDEX(AW$489:AW531,MATCH($C532,$F$489:$F531,0)),INDEX(AW533:AW$551,MATCH($C532,$F533:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,14.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H533)),ABS($E$426:$E$488-H533),0))","v":0},0,0,0,14,14,{"$f":"IF($H533>$C533,INDEX(J$489:J532,MATCH($C533,$F$489:$F532,0)),INDEX(J534:J$551,MATCH($C533,$F534:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H533>$C533,INDEX(L$489:L532,MATCH($C533,$F$489:$F532,0)),INDEX(L534:L$551,MATCH($C533,$F534:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H533>$C533,INDEX(M$489:M532,MATCH($C533,$F$489:$F532,0)),INDEX(M534:M$551,MATCH($C533,$F534:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H533>$C533,INDEX(N$489:N532,MATCH($C533,$F$489:$F532,0)),INDEX(N534:N$551,MATCH($C533,$F534:$F$551,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H533,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H533,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H533>$C533,INDEX(U$489:U532,MATCH($C533,$F$489:$F532,0)),INDEX(U534:U$551,MATCH($C533,$F534:$F$551,0)))","v":349990},{"$f":"IF($H533>$C533,INDEX(V$489:V532,MATCH($C533,$F$489:$F532,0)),INDEX(V534:V$551,MATCH($C533,$F534:$F$551,0)))","v":0},{"$f":"IF($H533>$C533,INDEX(W$489:W532,MATCH($C533,$F$489:$F532,0)),INDEX(W534:W$551,MATCH($C533,$F534:$F$551,0)))","v":215470},{"$f":"IF($H533>$C533,INDEX(X$489:X532,MATCH($C533,$F$489:$F532,0)),INDEX(X534:X$551,MATCH($C533,$F534:$F$551,0)))","v":14.9},{"$f":"IF($H533>$C533,INDEX(Y$489:Y532,MATCH($C533,$F$489:$F532,0)),INDEX(Y534:Y$551,MATCH($C533,$F534:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H533>$C533,INDEX(AC$489:AC532,MATCH($C533,$F$489:$F532,0)),INDEX(AC534:AC$551,MATCH($C533,$F534:$F$551,0)))","v":0.27},null,{"$f":"IF($H533>$C533,INDEX(AE$489:AE532,MATCH($C533,$F$489:$F532,0)),INDEX(AE534:AE$551,MATCH($C533,$F534:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O533+ROUND(X533/2,0),Brændstofpriser!$B$7:$B$65,0))*AE533/X533*0","v":0},{"$f":"IF($H533>$C533,INDEX(AG$489:AG532,MATCH($C533,$F$489:$F532,0)),INDEX(AG534:AG$551,MATCH($C533,$F534:$F$551,0)))","v":0},{"$f":"IF($H533>$C533,INDEX(AH$489:AH532,MATCH($C533,$F$489:$F532,0)),INDEX(AH534:AH$551,MATCH($C533,$F534:$F$551,0)))","v":0},null,null,{"$f":"IF($H533>$C533,INDEX(AK$489:AK532,MATCH($C533,$F$489:$F532,0)),INDEX(AK534:AK$551,MATCH($C533,$F534:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H533>$C533,INDEX(AO$489:AO532,MATCH($C533,$F$489:$F532,0)),INDEX(AO534:AO$551,MATCH($C533,$F534:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H533>$C533,INDEX(AS$489:AS532,MATCH($C533,$F$489:$F532,0)),INDEX(AS534:AS$551,MATCH($C533,$F534:$F$551,0)))","v":70263},{"$f":"IF($H533>$C533,INDEX(AT$489:AT532,MATCH($C533,$F$489:$F532,0)),INDEX(AT534:AT$551,MATCH($C533,$F534:$F$551,0)))","v":695},{"$f":"IF($H533>$C533,INDEX(AU$489:AU532,MATCH($C533,$F$489:$F532,0)),INDEX(AU534:AU$551,MATCH($C533,$F534:$F$551,0)))","v":0},{"$f":"IF($H533>$C533,INDEX(AV$489:AV532,MATCH($C533,$F$489:$F532,0)),INDEX(AV534:AV$551,MATCH($C533,$F534:$F$551,0)))","v":4},{"$f":"IF($H533>$C533,INDEX(AW$489:AW532,MATCH($C533,$F$489:$F532,0)),INDEX(AW534:AW$551,MATCH($C533,$F534:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,15.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H534)),ABS($E$426:$E$488-H534),0))","v":0},0,0,0,15,15,{"$f":"IF($H534>$C534,INDEX(J$489:J533,MATCH($C534,$F$489:$F533,0)),INDEX(J535:J$551,MATCH($C534,$F535:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H534>$C534,INDEX(L$489:L533,MATCH($C534,$F$489:$F533,0)),INDEX(L535:L$551,MATCH($C534,$F535:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H534>$C534,INDEX(M$489:M533,MATCH($C534,$F$489:$F533,0)),INDEX(M535:M$551,MATCH($C534,$F535:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H534>$C534,INDEX(N$489:N533,MATCH($C534,$F$489:$F533,0)),INDEX(N535:N$551,MATCH($C534,$F535:$F$551,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H534,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H534,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H534>$C534,INDEX(U$489:U533,MATCH($C534,$F$489:$F533,0)),INDEX(U535:U$551,MATCH($C534,$F535:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H534>$C534,INDEX(V$489:V533,MATCH($C534,$F$489:$F533,0)),INDEX(V535:V$551,MATCH($C534,$F535:$F$551,0)))","v":0},{"$f":"IF($H534>$C534,INDEX(W$489:W533,MATCH($C534,$F$489:$F533,0)),INDEX(W535:W$551,MATCH($C534,$F535:$F$551,0)))","v":215470},{"$f":"IF($H534>$C534,INDEX(X$489:X533,MATCH($C534,$F$489:$F533,0)),INDEX(X535:X$551,MATCH($C534,$F535:$F$551,0)))","v":14.9},{"$f":"IF($H534>$C534,INDEX(Y$489:Y533,MATCH($C534,$F$489:$F533,0)),INDEX(Y535:Y$551,MATCH($C534,$F535:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H534>$C534,INDEX(AC$489:AC533,MATCH($C534,$F$489:$F533,0)),INDEX(AC535:AC$551,MATCH($C534,$F535:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H534>$C534,INDEX(AE$489:AE533,MATCH($C534,$F$489:$F533,0)),INDEX(AE535:AE$551,MATCH($C534,$F535:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O534+ROUND(X534/2,0),Brændstofpriser!$B$7:$B$65,0))*AE534/X534*0","v":{"$error":"#N/A"}},{"$f":"IF($H534>$C534,INDEX(AG$489:AG533,MATCH($C534,$F$489:$F533,0)),INDEX(AG535:AG$551,MATCH($C534,$F535:$F$551,0)))","v":0},{"$f":"IF($H534>$C534,INDEX(AH$489:AH533,MATCH($C534,$F$489:$F533,0)),INDEX(AH535:AH$551,MATCH($C534,$F535:$F$551,0)))","v":0},null,null,{"$f":"IF($H534>$C534,INDEX(AK$489:AK533,MATCH($C534,$F$489:$F533,0)),INDEX(AK535:AK$551,MATCH($C534,$F535:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H534>$C534,INDEX(AO$489:AO533,MATCH($C534,$F$489:$F533,0)),INDEX(AO535:AO$551,MATCH($C534,$F535:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H534>$C534,INDEX(AS$489:AS533,MATCH($C534,$F$489:$F533,0)),INDEX(AS535:AS$551,MATCH($C534,$F535:$F$551,0)))","v":70263},{"$f":"IF($H534>$C534,INDEX(AT$489:AT533,MATCH($C534,$F$489:$F533,0)),INDEX(AT535:AT$551,MATCH($C534,$F535:$F$551,0)))","v":695},{"$f":"IF($H534>$C534,INDEX(AU$489:AU533,MATCH($C534,$F$489:$F533,0)),INDEX(AU535:AU$551,MATCH($C534,$F535:$F$551,0)))","v":0},{"$f":"IF($H534>$C534,INDEX(AV$489:AV533,MATCH($C534,$F$489:$F533,0)),INDEX(AV535:AV$551,MATCH($C534,$F535:$F$551,0)))","v":4},{"$f":"IF($H534>$C534,INDEX(AW$489:AW533,MATCH($C534,$F$489:$F533,0)),INDEX(AW535:AW$551,MATCH($C534,$F535:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,15.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H535)),ABS($E$426:$E$488-H535),0))","v":0},0,0,0,15,15,{"$f":"IF($H535>$C535,INDEX(J$489:J534,MATCH($C535,$F$489:$F534,0)),INDEX(J536:J$551,MATCH($C535,$F536:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H535>$C535,INDEX(L$489:L534,MATCH($C535,$F$489:$F534,0)),INDEX(L536:L$551,MATCH($C535,$F536:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H535>$C535,INDEX(M$489:M534,MATCH($C535,$F$489:$F534,0)),INDEX(M536:M$551,MATCH($C535,$F536:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H535>$C535,INDEX(N$489:N534,MATCH($C535,$F$489:$F534,0)),INDEX(N536:N$551,MATCH($C535,$F536:$F$551,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H535,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H535,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H535>$C535,INDEX(U$489:U534,MATCH($C535,$F$489:$F534,0)),INDEX(U536:U$551,MATCH($C535,$F536:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H535>$C535,INDEX(V$489:V534,MATCH($C535,$F$489:$F534,0)),INDEX(V536:V$551,MATCH($C535,$F536:$F$551,0)))","v":0},{"$f":"IF($H535>$C535,INDEX(W$489:W534,MATCH($C535,$F$489:$F534,0)),INDEX(W536:W$551,MATCH($C535,$F536:$F$551,0)))","v":215470},{"$f":"IF($H535>$C535,INDEX(X$489:X534,MATCH($C535,$F$489:$F534,0)),INDEX(X536:X$551,MATCH($C535,$F536:$F$551,0)))","v":14.9},{"$f":"IF($H535>$C535,INDEX(Y$489:Y534,MATCH($C535,$F$489:$F534,0)),INDEX(Y536:Y$551,MATCH($C535,$F536:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H535>$C535,INDEX(AC$489:AC534,MATCH($C535,$F$489:$F534,0)),INDEX(AC536:AC$551,MATCH($C535,$F536:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H535>$C535,INDEX(AE$489:AE534,MATCH($C535,$F$489:$F534,0)),INDEX(AE536:AE$551,MATCH($C535,$F536:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O535+ROUND(X535/2,0),Brændstofpriser!$B$7:$B$65,0))*AE535/X535*0","v":{"$error":"#N/A"}},{"$f":"IF($H535>$C535,INDEX(AG$489:AG534,MATCH($C535,$F$489:$F534,0)),INDEX(AG536:AG$551,MATCH($C535,$F536:$F$551,0)))","v":0},{"$f":"IF($H535>$C535,INDEX(AH$489:AH534,MATCH($C535,$F$489:$F534,0)),INDEX(AH536:AH$551,MATCH($C535,$F536:$F$551,0)))","v":0},null,null,{"$f":"IF($H535>$C535,INDEX(AK$489:AK534,MATCH($C535,$F$489:$F534,0)),INDEX(AK536:AK$551,MATCH($C535,$F536:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H535>$C535,INDEX(AO$489:AO534,MATCH($C535,$F$489:$F534,0)),INDEX(AO536:AO$551,MATCH($C535,$F536:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H535>$C535,INDEX(AS$489:AS534,MATCH($C535,$F$489:$F534,0)),INDEX(AS536:AS$551,MATCH($C535,$F536:$F$551,0)))","v":70263},{"$f":"IF($H535>$C535,INDEX(AT$489:AT534,MATCH($C535,$F$489:$F534,0)),INDEX(AT536:AT$551,MATCH($C535,$F536:$F$551,0)))","v":695},{"$f":"IF($H535>$C535,INDEX(AU$489:AU534,MATCH($C535,$F$489:$F534,0)),INDEX(AU536:AU$551,MATCH($C535,$F536:$F$551,0)))","v":0},{"$f":"IF($H535>$C535,INDEX(AV$489:AV534,MATCH($C535,$F$489:$F534,0)),INDEX(AV536:AV$551,MATCH($C535,$F536:$F$551,0)))","v":4},{"$f":"IF($H535>$C535,INDEX(AW$489:AW534,MATCH($C535,$F$489:$F534,0)),INDEX(AW536:AW$551,MATCH($C535,$F536:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,15.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H536)),ABS($E$426:$E$488-H536),0))","v":0},0,0,0,15,15,{"$f":"IF($H536>$C536,INDEX(J$489:J535,MATCH($C536,$F$489:$F535,0)),INDEX(J537:J$551,MATCH($C536,$F537:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H536>$C536,INDEX(L$489:L535,MATCH($C536,$F$489:$F535,0)),INDEX(L537:L$551,MATCH($C536,$F537:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H536>$C536,INDEX(M$489:M535,MATCH($C536,$F$489:$F535,0)),INDEX(M537:M$551,MATCH($C536,$F537:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H536>$C536,INDEX(N$489:N535,MATCH($C536,$F$489:$F535,0)),INDEX(N537:N$551,MATCH($C536,$F537:$F$551,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H536,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H536,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H536>$C536,INDEX(U$489:U535,MATCH($C536,$F$489:$F535,0)),INDEX(U537:U$551,MATCH($C536,$F537:$F$551,0)))","v":349990},{"$f":"IF($H536>$C536,INDEX(V$489:V535,MATCH($C536,$F$489:$F535,0)),INDEX(V537:V$551,MATCH($C536,$F537:$F$551,0)))","v":0},{"$f":"IF($H536>$C536,INDEX(W$489:W535,MATCH($C536,$F$489:$F535,0)),INDEX(W537:W$551,MATCH($C536,$F537:$F$551,0)))","v":215470},{"$f":"IF($H536>$C536,INDEX(X$489:X535,MATCH($C536,$F$489:$F535,0)),INDEX(X537:X$551,MATCH($C536,$F537:$F$551,0)))","v":14.9},{"$f":"IF($H536>$C536,INDEX(Y$489:Y535,MATCH($C536,$F$489:$F535,0)),INDEX(Y537:Y$551,MATCH($C536,$F537:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H536>$C536,INDEX(AC$489:AC535,MATCH($C536,$F$489:$F535,0)),INDEX(AC537:AC$551,MATCH($C536,$F537:$F$551,0)))","v":0.27},null,{"$f":"IF($H536>$C536,INDEX(AE$489:AE535,MATCH($C536,$F$489:$F535,0)),INDEX(AE537:AE$551,MATCH($C536,$F537:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O536+ROUND(X536/2,0),Brændstofpriser!$B$7:$B$65,0))*AE536/X536*0","v":{"$error":"#N/A"}},{"$f":"IF($H536>$C536,INDEX(AG$489:AG535,MATCH($C536,$F$489:$F535,0)),INDEX(AG537:AG$551,MATCH($C536,$F537:$F$551,0)))","v":0},{"$f":"IF($H536>$C536,INDEX(AH$489:AH535,MATCH($C536,$F$489:$F535,0)),INDEX(AH537:AH$551,MATCH($C536,$F537:$F$551,0)))","v":0},null,null,{"$f":"IF($H536>$C536,INDEX(AK$489:AK535,MATCH($C536,$F$489:$F535,0)),INDEX(AK537:AK$551,MATCH($C536,$F537:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H536>$C536,INDEX(AO$489:AO535,MATCH($C536,$F$489:$F535,0)),INDEX(AO537:AO$551,MATCH($C536,$F537:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H536>$C536,INDEX(AS$489:AS535,MATCH($C536,$F$489:$F535,0)),INDEX(AS537:AS$551,MATCH($C536,$F537:$F$551,0)))","v":70263},{"$f":"IF($H536>$C536,INDEX(AT$489:AT535,MATCH($C536,$F$489:$F535,0)),INDEX(AT537:AT$551,MATCH($C536,$F537:$F$551,0)))","v":695},{"$f":"IF($H536>$C536,INDEX(AU$489:AU535,MATCH($C536,$F$489:$F535,0)),INDEX(AU537:AU$551,MATCH($C536,$F537:$F$551,0)))","v":0},{"$f":"IF($H536>$C536,INDEX(AV$489:AV535,MATCH($C536,$F$489:$F535,0)),INDEX(AV537:AV$551,MATCH($C536,$F537:$F$551,0)))","v":4},{"$f":"IF($H536>$C536,INDEX(AW$489:AW535,MATCH($C536,$F$489:$F535,0)),INDEX(AW537:AW$551,MATCH($C536,$F537:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,16.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H537)),ABS($E$426:$E$488-H537),0))","v":0},0,0,0,16,16,{"$f":"IF($H537>$C537,INDEX(J$489:J536,MATCH($C537,$F$489:$F536,0)),INDEX(J538:J$551,MATCH($C537,$F538:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H537>$C537,INDEX(L$489:L536,MATCH($C537,$F$489:$F536,0)),INDEX(L538:L$551,MATCH($C537,$F538:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H537>$C537,INDEX(M$489:M536,MATCH($C537,$F$489:$F536,0)),INDEX(M538:M$551,MATCH($C537,$F538:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H537>$C537,INDEX(N$489:N536,MATCH($C537,$F$489:$F536,0)),INDEX(N538:N$551,MATCH($C537,$F538:$F$551,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H537,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H537,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H537>$C537,INDEX(U$489:U536,MATCH($C537,$F$489:$F536,0)),INDEX(U538:U$551,MATCH($C537,$F538:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H537>$C537,INDEX(V$489:V536,MATCH($C537,$F$489:$F536,0)),INDEX(V538:V$551,MATCH($C537,$F538:$F$551,0)))","v":0},{"$f":"IF($H537>$C537,INDEX(W$489:W536,MATCH($C537,$F$489:$F536,0)),INDEX(W538:W$551,MATCH($C537,$F538:$F$551,0)))","v":215470},{"$f":"IF($H537>$C537,INDEX(X$489:X536,MATCH($C537,$F$489:$F536,0)),INDEX(X538:X$551,MATCH($C537,$F538:$F$551,0)))","v":14.9},{"$f":"IF($H537>$C537,INDEX(Y$489:Y536,MATCH($C537,$F$489:$F536,0)),INDEX(Y538:Y$551,MATCH($C537,$F538:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H537>$C537,INDEX(AC$489:AC536,MATCH($C537,$F$489:$F536,0)),INDEX(AC538:AC$551,MATCH($C537,$F538:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H537>$C537,INDEX(AE$489:AE536,MATCH($C537,$F$489:$F536,0)),INDEX(AE538:AE$551,MATCH($C537,$F538:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O537+ROUND(X537/2,0),Brændstofpriser!$B$7:$B$65,0))*AE537/X537*0","v":{"$error":"#N/A"}},{"$f":"IF($H537>$C537,INDEX(AG$489:AG536,MATCH($C537,$F$489:$F536,0)),INDEX(AG538:AG$551,MATCH($C537,$F538:$F$551,0)))","v":0},{"$f":"IF($H537>$C537,INDEX(AH$489:AH536,MATCH($C537,$F$489:$F536,0)),INDEX(AH538:AH$551,MATCH($C537,$F538:$F$551,0)))","v":0},null,null,{"$f":"IF($H537>$C537,INDEX(AK$489:AK536,MATCH($C537,$F$489:$F536,0)),INDEX(AK538:AK$551,MATCH($C537,$F538:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H537>$C537,INDEX(AO$489:AO536,MATCH($C537,$F$489:$F536,0)),INDEX(AO538:AO$551,MATCH($C537,$F538:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H537>$C537,INDEX(AS$489:AS536,MATCH($C537,$F$489:$F536,0)),INDEX(AS538:AS$551,MATCH($C537,$F538:$F$551,0)))","v":70263},{"$f":"IF($H537>$C537,INDEX(AT$489:AT536,MATCH($C537,$F$489:$F536,0)),INDEX(AT538:AT$551,MATCH($C537,$F538:$F$551,0)))","v":695},{"$f":"IF($H537>$C537,INDEX(AU$489:AU536,MATCH($C537,$F$489:$F536,0)),INDEX(AU538:AU$551,MATCH($C537,$F538:$F$551,0)))","v":0},{"$f":"IF($H537>$C537,INDEX(AV$489:AV536,MATCH($C537,$F$489:$F536,0)),INDEX(AV538:AV$551,MATCH($C537,$F538:$F$551,0)))","v":4},{"$f":"IF($H537>$C537,INDEX(AW$489:AW536,MATCH($C537,$F$489:$F536,0)),INDEX(AW538:AW$551,MATCH($C537,$F538:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,16.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H538)),ABS($E$426:$E$488-H538),0))","v":0},0,0,0,16,16,{"$f":"IF($H538>$C538,INDEX(J$489:J537,MATCH($C538,$F$489:$F537,0)),INDEX(J539:J$551,MATCH($C538,$F539:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H538>$C538,INDEX(L$489:L537,MATCH($C538,$F$489:$F537,0)),INDEX(L539:L$551,MATCH($C538,$F539:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H538>$C538,INDEX(M$489:M537,MATCH($C538,$F$489:$F537,0)),INDEX(M539:M$551,MATCH($C538,$F539:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H538>$C538,INDEX(N$489:N537,MATCH($C538,$F$489:$F537,0)),INDEX(N539:N$551,MATCH($C538,$F539:$F$551,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H538,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H538,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H538>$C538,INDEX(U$489:U537,MATCH($C538,$F$489:$F537,0)),INDEX(U539:U$551,MATCH($C538,$F539:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H538>$C538,INDEX(V$489:V537,MATCH($C538,$F$489:$F537,0)),INDEX(V539:V$551,MATCH($C538,$F539:$F$551,0)))","v":0},{"$f":"IF($H538>$C538,INDEX(W$489:W537,MATCH($C538,$F$489:$F537,0)),INDEX(W539:W$551,MATCH($C538,$F539:$F$551,0)))","v":215470},{"$f":"IF($H538>$C538,INDEX(X$489:X537,MATCH($C538,$F$489:$F537,0)),INDEX(X539:X$551,MATCH($C538,$F539:$F$551,0)))","v":14.9},{"$f":"IF($H538>$C538,INDEX(Y$489:Y537,MATCH($C538,$F$489:$F537,0)),INDEX(Y539:Y$551,MATCH($C538,$F539:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H538>$C538,INDEX(AC$489:AC537,MATCH($C538,$F$489:$F537,0)),INDEX(AC539:AC$551,MATCH($C538,$F539:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H538>$C538,INDEX(AE$489:AE537,MATCH($C538,$F$489:$F537,0)),INDEX(AE539:AE$551,MATCH($C538,$F539:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O538+ROUND(X538/2,0),Brændstofpriser!$B$7:$B$65,0))*AE538/X538*0","v":{"$error":"#N/A"}},{"$f":"IF($H538>$C538,INDEX(AG$489:AG537,MATCH($C538,$F$489:$F537,0)),INDEX(AG539:AG$551,MATCH($C538,$F539:$F$551,0)))","v":0},{"$f":"IF($H538>$C538,INDEX(AH$489:AH537,MATCH($C538,$F$489:$F537,0)),INDEX(AH539:AH$551,MATCH($C538,$F539:$F$551,0)))","v":0},null,null,{"$f":"IF($H538>$C538,INDEX(AK$489:AK537,MATCH($C538,$F$489:$F537,0)),INDEX(AK539:AK$551,MATCH($C538,$F539:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H538>$C538,INDEX(AO$489:AO537,MATCH($C538,$F$489:$F537,0)),INDEX(AO539:AO$551,MATCH($C538,$F539:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H538>$C538,INDEX(AS$489:AS537,MATCH($C538,$F$489:$F537,0)),INDEX(AS539:AS$551,MATCH($C538,$F539:$F$551,0)))","v":70263},{"$f":"IF($H538>$C538,INDEX(AT$489:AT537,MATCH($C538,$F$489:$F537,0)),INDEX(AT539:AT$551,MATCH($C538,$F539:$F$551,0)))","v":695},{"$f":"IF($H538>$C538,INDEX(AU$489:AU537,MATCH($C538,$F$489:$F537,0)),INDEX(AU539:AU$551,MATCH($C538,$F539:$F$551,0)))","v":0},{"$f":"IF($H538>$C538,INDEX(AV$489:AV537,MATCH($C538,$F$489:$F537,0)),INDEX(AV539:AV$551,MATCH($C538,$F539:$F$551,0)))","v":4},{"$f":"IF($H538>$C538,INDEX(AW$489:AW537,MATCH($C538,$F$489:$F537,0)),INDEX(AW539:AW$551,MATCH($C538,$F539:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,16.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H539)),ABS($E$426:$E$488-H539),0))","v":0},0,0,0,16,16,{"$f":"IF($H539>$C539,INDEX(J$489:J538,MATCH($C539,$F$489:$F538,0)),INDEX(J540:J$551,MATCH($C539,$F540:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H539>$C539,INDEX(L$489:L538,MATCH($C539,$F$489:$F538,0)),INDEX(L540:L$551,MATCH($C539,$F540:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H539>$C539,INDEX(M$489:M538,MATCH($C539,$F$489:$F538,0)),INDEX(M540:M$551,MATCH($C539,$F540:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H539>$C539,INDEX(N$489:N538,MATCH($C539,$F$489:$F538,0)),INDEX(N540:N$551,MATCH($C539,$F540:$F$551,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H539,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H539,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H539>$C539,INDEX(U$489:U538,MATCH($C539,$F$489:$F538,0)),INDEX(U540:U$551,MATCH($C539,$F540:$F$551,0)))","v":349990},{"$f":"IF($H539>$C539,INDEX(V$489:V538,MATCH($C539,$F$489:$F538,0)),INDEX(V540:V$551,MATCH($C539,$F540:$F$551,0)))","v":0},{"$f":"IF($H539>$C539,INDEX(W$489:W538,MATCH($C539,$F$489:$F538,0)),INDEX(W540:W$551,MATCH($C539,$F540:$F$551,0)))","v":215470},{"$f":"IF($H539>$C539,INDEX(X$489:X538,MATCH($C539,$F$489:$F538,0)),INDEX(X540:X$551,MATCH($C539,$F540:$F$551,0)))","v":14.9},{"$f":"IF($H539>$C539,INDEX(Y$489:Y538,MATCH($C539,$F$489:$F538,0)),INDEX(Y540:Y$551,MATCH($C539,$F540:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H539>$C539,INDEX(AC$489:AC538,MATCH($C539,$F$489:$F538,0)),INDEX(AC540:AC$551,MATCH($C539,$F540:$F$551,0)))","v":0.27},null,{"$f":"IF($H539>$C539,INDEX(AE$489:AE538,MATCH($C539,$F$489:$F538,0)),INDEX(AE540:AE$551,MATCH($C539,$F540:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O539+ROUND(X539/2,0),Brændstofpriser!$B$7:$B$65,0))*AE539/X539*0","v":{"$error":"#N/A"}},{"$f":"IF($H539>$C539,INDEX(AG$489:AG538,MATCH($C539,$F$489:$F538,0)),INDEX(AG540:AG$551,MATCH($C539,$F540:$F$551,0)))","v":0},{"$f":"IF($H539>$C539,INDEX(AH$489:AH538,MATCH($C539,$F$489:$F538,0)),INDEX(AH540:AH$551,MATCH($C539,$F540:$F$551,0)))","v":0},null,null,{"$f":"IF($H539>$C539,INDEX(AK$489:AK538,MATCH($C539,$F$489:$F538,0)),INDEX(AK540:AK$551,MATCH($C539,$F540:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H539>$C539,INDEX(AO$489:AO538,MATCH($C539,$F$489:$F538,0)),INDEX(AO540:AO$551,MATCH($C539,$F540:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H539>$C539,INDEX(AS$489:AS538,MATCH($C539,$F$489:$F538,0)),INDEX(AS540:AS$551,MATCH($C539,$F540:$F$551,0)))","v":70263},{"$f":"IF($H539>$C539,INDEX(AT$489:AT538,MATCH($C539,$F$489:$F538,0)),INDEX(AT540:AT$551,MATCH($C539,$F540:$F$551,0)))","v":695},{"$f":"IF($H539>$C539,INDEX(AU$489:AU538,MATCH($C539,$F$489:$F538,0)),INDEX(AU540:AU$551,MATCH($C539,$F540:$F$551,0)))","v":0},{"$f":"IF($H539>$C539,INDEX(AV$489:AV538,MATCH($C539,$F$489:$F538,0)),INDEX(AV540:AV$551,MATCH($C539,$F540:$F$551,0)))","v":4},{"$f":"IF($H539>$C539,INDEX(AW$489:AW538,MATCH($C539,$F$489:$F538,0)),INDEX(AW540:AW$551,MATCH($C539,$F540:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,17.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H540)),ABS($E$426:$E$488-H540),0))","v":0},0,0,0,17,17,{"$f":"IF($H540>$C540,INDEX(J$489:J539,MATCH($C540,$F$489:$F539,0)),INDEX(J541:J$551,MATCH($C540,$F541:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H540>$C540,INDEX(L$489:L539,MATCH($C540,$F$489:$F539,0)),INDEX(L541:L$551,MATCH($C540,$F541:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H540>$C540,INDEX(M$489:M539,MATCH($C540,$F$489:$F539,0)),INDEX(M541:M$551,MATCH($C540,$F541:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H540>$C540,INDEX(N$489:N539,MATCH($C540,$F$489:$F539,0)),INDEX(N541:N$551,MATCH($C540,$F541:$F$551,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H540,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H540,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H540>$C540,INDEX(U$489:U539,MATCH($C540,$F$489:$F539,0)),INDEX(U541:U$551,MATCH($C540,$F541:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H540>$C540,INDEX(V$489:V539,MATCH($C540,$F$489:$F539,0)),INDEX(V541:V$551,MATCH($C540,$F541:$F$551,0)))","v":0},{"$f":"IF($H540>$C540,INDEX(W$489:W539,MATCH($C540,$F$489:$F539,0)),INDEX(W541:W$551,MATCH($C540,$F541:$F$551,0)))","v":215470},{"$f":"IF($H540>$C540,INDEX(X$489:X539,MATCH($C540,$F$489:$F539,0)),INDEX(X541:X$551,MATCH($C540,$F541:$F$551,0)))","v":14.9},{"$f":"IF($H540>$C540,INDEX(Y$489:Y539,MATCH($C540,$F$489:$F539,0)),INDEX(Y541:Y$551,MATCH($C540,$F541:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H540>$C540,INDEX(AC$489:AC539,MATCH($C540,$F$489:$F539,0)),INDEX(AC541:AC$551,MATCH($C540,$F541:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H540>$C540,INDEX(AE$489:AE539,MATCH($C540,$F$489:$F539,0)),INDEX(AE541:AE$551,MATCH($C540,$F541:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O540+ROUND(X540/2,0),Brændstofpriser!$B$7:$B$65,0))*AE540/X540*0","v":{"$error":"#N/A"}},{"$f":"IF($H540>$C540,INDEX(AG$489:AG539,MATCH($C540,$F$489:$F539,0)),INDEX(AG541:AG$551,MATCH($C540,$F541:$F$551,0)))","v":0},{"$f":"IF($H540>$C540,INDEX(AH$489:AH539,MATCH($C540,$F$489:$F539,0)),INDEX(AH541:AH$551,MATCH($C540,$F541:$F$551,0)))","v":0},null,null,{"$f":"IF($H540>$C540,INDEX(AK$489:AK539,MATCH($C540,$F$489:$F539,0)),INDEX(AK541:AK$551,MATCH($C540,$F541:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H540>$C540,INDEX(AO$489:AO539,MATCH($C540,$F$489:$F539,0)),INDEX(AO541:AO$551,MATCH($C540,$F541:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H540>$C540,INDEX(AS$489:AS539,MATCH($C540,$F$489:$F539,0)),INDEX(AS541:AS$551,MATCH($C540,$F541:$F$551,0)))","v":70263},{"$f":"IF($H540>$C540,INDEX(AT$489:AT539,MATCH($C540,$F$489:$F539,0)),INDEX(AT541:AT$551,MATCH($C540,$F541:$F$551,0)))","v":695},{"$f":"IF($H540>$C540,INDEX(AU$489:AU539,MATCH($C540,$F$489:$F539,0)),INDEX(AU541:AU$551,MATCH($C540,$F541:$F$551,0)))","v":0},{"$f":"IF($H540>$C540,INDEX(AV$489:AV539,MATCH($C540,$F$489:$F539,0)),INDEX(AV541:AV$551,MATCH($C540,$F541:$F$551,0)))","v":4},{"$f":"IF($H540>$C540,INDEX(AW$489:AW539,MATCH($C540,$F$489:$F539,0)),INDEX(AW541:AW$551,MATCH($C540,$F541:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,17.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H541)),ABS($E$426:$E$488-H541),0))","v":0},0,0,0,17,17,{"$f":"IF($H541>$C541,INDEX(J$489:J540,MATCH($C541,$F$489:$F540,0)),INDEX(J542:J$551,MATCH($C541,$F542:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H541>$C541,INDEX(L$489:L540,MATCH($C541,$F$489:$F540,0)),INDEX(L542:L$551,MATCH($C541,$F542:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H541>$C541,INDEX(M$489:M540,MATCH($C541,$F$489:$F540,0)),INDEX(M542:M$551,MATCH($C541,$F542:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H541>$C541,INDEX(N$489:N540,MATCH($C541,$F$489:$F540,0)),INDEX(N542:N$551,MATCH($C541,$F542:$F$551,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H541,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H541,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H541>$C541,INDEX(U$489:U540,MATCH($C541,$F$489:$F540,0)),INDEX(U542:U$551,MATCH($C541,$F542:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H541>$C541,INDEX(V$489:V540,MATCH($C541,$F$489:$F540,0)),INDEX(V542:V$551,MATCH($C541,$F542:$F$551,0)))","v":0},{"$f":"IF($H541>$C541,INDEX(W$489:W540,MATCH($C541,$F$489:$F540,0)),INDEX(W542:W$551,MATCH($C541,$F542:$F$551,0)))","v":215470},{"$f":"IF($H541>$C541,INDEX(X$489:X540,MATCH($C541,$F$489:$F540,0)),INDEX(X542:X$551,MATCH($C541,$F542:$F$551,0)))","v":14.9},{"$f":"IF($H541>$C541,INDEX(Y$489:Y540,MATCH($C541,$F$489:$F540,0)),INDEX(Y542:Y$551,MATCH($C541,$F542:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H541>$C541,INDEX(AC$489:AC540,MATCH($C541,$F$489:$F540,0)),INDEX(AC542:AC$551,MATCH($C541,$F542:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H541>$C541,INDEX(AE$489:AE540,MATCH($C541,$F$489:$F540,0)),INDEX(AE542:AE$551,MATCH($C541,$F542:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O541+ROUND(X541/2,0),Brændstofpriser!$B$7:$B$65,0))*AE541/X541*0","v":{"$error":"#N/A"}},{"$f":"IF($H541>$C541,INDEX(AG$489:AG540,MATCH($C541,$F$489:$F540,0)),INDEX(AG542:AG$551,MATCH($C541,$F542:$F$551,0)))","v":0},{"$f":"IF($H541>$C541,INDEX(AH$489:AH540,MATCH($C541,$F$489:$F540,0)),INDEX(AH542:AH$551,MATCH($C541,$F542:$F$551,0)))","v":0},null,null,{"$f":"IF($H541>$C541,INDEX(AK$489:AK540,MATCH($C541,$F$489:$F540,0)),INDEX(AK542:AK$551,MATCH($C541,$F542:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H541>$C541,INDEX(AO$489:AO540,MATCH($C541,$F$489:$F540,0)),INDEX(AO542:AO$551,MATCH($C541,$F542:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H541>$C541,INDEX(AS$489:AS540,MATCH($C541,$F$489:$F540,0)),INDEX(AS542:AS$551,MATCH($C541,$F542:$F$551,0)))","v":70263},{"$f":"IF($H541>$C541,INDEX(AT$489:AT540,MATCH($C541,$F$489:$F540,0)),INDEX(AT542:AT$551,MATCH($C541,$F542:$F$551,0)))","v":695},{"$f":"IF($H541>$C541,INDEX(AU$489:AU540,MATCH($C541,$F$489:$F540,0)),INDEX(AU542:AU$551,MATCH($C541,$F542:$F$551,0)))","v":0},{"$f":"IF($H541>$C541,INDEX(AV$489:AV540,MATCH($C541,$F$489:$F540,0)),INDEX(AV542:AV$551,MATCH($C541,$F542:$F$551,0)))","v":4},{"$f":"IF($H541>$C541,INDEX(AW$489:AW540,MATCH($C541,$F$489:$F540,0)),INDEX(AW542:AW$551,MATCH($C541,$F542:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,17.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H542)),ABS($E$426:$E$488-H542),0))","v":0},0,0,0,17,17,{"$f":"IF($H542>$C542,INDEX(J$489:J541,MATCH($C542,$F$489:$F541,0)),INDEX(J543:J$551,MATCH($C542,$F543:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H542>$C542,INDEX(L$489:L541,MATCH($C542,$F$489:$F541,0)),INDEX(L543:L$551,MATCH($C542,$F543:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H542>$C542,INDEX(M$489:M541,MATCH($C542,$F$489:$F541,0)),INDEX(M543:M$551,MATCH($C542,$F543:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H542>$C542,INDEX(N$489:N541,MATCH($C542,$F$489:$F541,0)),INDEX(N543:N$551,MATCH($C542,$F543:$F$551,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H542,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H542,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H542>$C542,INDEX(U$489:U541,MATCH($C542,$F$489:$F541,0)),INDEX(U543:U$551,MATCH($C542,$F543:$F$551,0)))","v":349990},{"$f":"IF($H542>$C542,INDEX(V$489:V541,MATCH($C542,$F$489:$F541,0)),INDEX(V543:V$551,MATCH($C542,$F543:$F$551,0)))","v":0},{"$f":"IF($H542>$C542,INDEX(W$489:W541,MATCH($C542,$F$489:$F541,0)),INDEX(W543:W$551,MATCH($C542,$F543:$F$551,0)))","v":215470},{"$f":"IF($H542>$C542,INDEX(X$489:X541,MATCH($C542,$F$489:$F541,0)),INDEX(X543:X$551,MATCH($C542,$F543:$F$551,0)))","v":14.9},{"$f":"IF($H542>$C542,INDEX(Y$489:Y541,MATCH($C542,$F$489:$F541,0)),INDEX(Y543:Y$551,MATCH($C542,$F543:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H542>$C542,INDEX(AC$489:AC541,MATCH($C542,$F$489:$F541,0)),INDEX(AC543:AC$551,MATCH($C542,$F543:$F$551,0)))","v":0.27},null,{"$f":"IF($H542>$C542,INDEX(AE$489:AE541,MATCH($C542,$F$489:$F541,0)),INDEX(AE543:AE$551,MATCH($C542,$F543:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O542+ROUND(X542/2,0),Brændstofpriser!$B$7:$B$65,0))*AE542/X542*0","v":{"$error":"#N/A"}},{"$f":"IF($H542>$C542,INDEX(AG$489:AG541,MATCH($C542,$F$489:$F541,0)),INDEX(AG543:AG$551,MATCH($C542,$F543:$F$551,0)))","v":0},{"$f":"IF($H542>$C542,INDEX(AH$489:AH541,MATCH($C542,$F$489:$F541,0)),INDEX(AH543:AH$551,MATCH($C542,$F543:$F$551,0)))","v":0},null,null,{"$f":"IF($H542>$C542,INDEX(AK$489:AK541,MATCH($C542,$F$489:$F541,0)),INDEX(AK543:AK$551,MATCH($C542,$F543:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H542>$C542,INDEX(AO$489:AO541,MATCH($C542,$F$489:$F541,0)),INDEX(AO543:AO$551,MATCH($C542,$F543:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H542>$C542,INDEX(AS$489:AS541,MATCH($C542,$F$489:$F541,0)),INDEX(AS543:AS$551,MATCH($C542,$F543:$F$551,0)))","v":70263},{"$f":"IF($H542>$C542,INDEX(AT$489:AT541,MATCH($C542,$F$489:$F541,0)),INDEX(AT543:AT$551,MATCH($C542,$F543:$F$551,0)))","v":695},{"$f":"IF($H542>$C542,INDEX(AU$489:AU541,MATCH($C542,$F$489:$F541,0)),INDEX(AU543:AU$551,MATCH($C542,$F543:$F$551,0)))","v":0},{"$f":"IF($H542>$C542,INDEX(AV$489:AV541,MATCH($C542,$F$489:$F541,0)),INDEX(AV543:AV$551,MATCH($C542,$F543:$F$551,0)))","v":4},{"$f":"IF($H542>$C542,INDEX(AW$489:AW541,MATCH($C542,$F$489:$F541,0)),INDEX(AW543:AW$551,MATCH($C542,$F543:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,18.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H543)),ABS($E$426:$E$488-H543),0))","v":0},0,0,0,18,18,{"$f":"IF($H543>$C543,INDEX(J$489:J542,MATCH($C543,$F$489:$F542,0)),INDEX(J544:J$551,MATCH($C543,$F544:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H543>$C543,INDEX(L$489:L542,MATCH($C543,$F$489:$F542,0)),INDEX(L544:L$551,MATCH($C543,$F544:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H543>$C543,INDEX(M$489:M542,MATCH($C543,$F$489:$F542,0)),INDEX(M544:M$551,MATCH($C543,$F544:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H543>$C543,INDEX(N$489:N542,MATCH($C543,$F$489:$F542,0)),INDEX(N544:N$551,MATCH($C543,$F544:$F$551,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H543,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H543,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H543>$C543,INDEX(U$489:U542,MATCH($C543,$F$489:$F542,0)),INDEX(U544:U$551,MATCH($C543,$F544:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H543>$C543,INDEX(V$489:V542,MATCH($C543,$F$489:$F542,0)),INDEX(V544:V$551,MATCH($C543,$F544:$F$551,0)))","v":0},{"$f":"IF($H543>$C543,INDEX(W$489:W542,MATCH($C543,$F$489:$F542,0)),INDEX(W544:W$551,MATCH($C543,$F544:$F$551,0)))","v":215470},{"$f":"IF($H543>$C543,INDEX(X$489:X542,MATCH($C543,$F$489:$F542,0)),INDEX(X544:X$551,MATCH($C543,$F544:$F$551,0)))","v":14.9},{"$f":"IF($H543>$C543,INDEX(Y$489:Y542,MATCH($C543,$F$489:$F542,0)),INDEX(Y544:Y$551,MATCH($C543,$F544:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H543>$C543,INDEX(AC$489:AC542,MATCH($C543,$F$489:$F542,0)),INDEX(AC544:AC$551,MATCH($C543,$F544:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H543>$C543,INDEX(AE$489:AE542,MATCH($C543,$F$489:$F542,0)),INDEX(AE544:AE$551,MATCH($C543,$F544:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O543+ROUND(X543/2,0),Brændstofpriser!$B$7:$B$65,0))*AE543/X543*0","v":{"$error":"#N/A"}},{"$f":"IF($H543>$C543,INDEX(AG$489:AG542,MATCH($C543,$F$489:$F542,0)),INDEX(AG544:AG$551,MATCH($C543,$F544:$F$551,0)))","v":0},{"$f":"IF($H543>$C543,INDEX(AH$489:AH542,MATCH($C543,$F$489:$F542,0)),INDEX(AH544:AH$551,MATCH($C543,$F544:$F$551,0)))","v":0},null,null,{"$f":"IF($H543>$C543,INDEX(AK$489:AK542,MATCH($C543,$F$489:$F542,0)),INDEX(AK544:AK$551,MATCH($C543,$F544:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H543>$C543,INDEX(AO$489:AO542,MATCH($C543,$F$489:$F542,0)),INDEX(AO544:AO$551,MATCH($C543,$F544:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H543>$C543,INDEX(AS$489:AS542,MATCH($C543,$F$489:$F542,0)),INDEX(AS544:AS$551,MATCH($C543,$F544:$F$551,0)))","v":70263},{"$f":"IF($H543>$C543,INDEX(AT$489:AT542,MATCH($C543,$F$489:$F542,0)),INDEX(AT544:AT$551,MATCH($C543,$F544:$F$551,0)))","v":695},{"$f":"IF($H543>$C543,INDEX(AU$489:AU542,MATCH($C543,$F$489:$F542,0)),INDEX(AU544:AU$551,MATCH($C543,$F544:$F$551,0)))","v":0},{"$f":"IF($H543>$C543,INDEX(AV$489:AV542,MATCH($C543,$F$489:$F542,0)),INDEX(AV544:AV$551,MATCH($C543,$F544:$F$551,0)))","v":4},{"$f":"IF($H543>$C543,INDEX(AW$489:AW542,MATCH($C543,$F$489:$F542,0)),INDEX(AW544:AW$551,MATCH($C543,$F544:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,18.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H544)),ABS($E$426:$E$488-H544),0))","v":0},0,0,0,18,18,{"$f":"IF($H544>$C544,INDEX(J$489:J543,MATCH($C544,$F$489:$F543,0)),INDEX(J545:J$551,MATCH($C544,$F545:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H544>$C544,INDEX(L$489:L543,MATCH($C544,$F$489:$F543,0)),INDEX(L545:L$551,MATCH($C544,$F545:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H544>$C544,INDEX(M$489:M543,MATCH($C544,$F$489:$F543,0)),INDEX(M545:M$551,MATCH($C544,$F545:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H544>$C544,INDEX(N$489:N543,MATCH($C544,$F$489:$F543,0)),INDEX(N545:N$551,MATCH($C544,$F545:$F$551,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H544,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H544,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H544>$C544,INDEX(U$489:U543,MATCH($C544,$F$489:$F543,0)),INDEX(U545:U$551,MATCH($C544,$F545:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H544>$C544,INDEX(V$489:V543,MATCH($C544,$F$489:$F543,0)),INDEX(V545:V$551,MATCH($C544,$F545:$F$551,0)))","v":0},{"$f":"IF($H544>$C544,INDEX(W$489:W543,MATCH($C544,$F$489:$F543,0)),INDEX(W545:W$551,MATCH($C544,$F545:$F$551,0)))","v":215470},{"$f":"IF($H544>$C544,INDEX(X$489:X543,MATCH($C544,$F$489:$F543,0)),INDEX(X545:X$551,MATCH($C544,$F545:$F$551,0)))","v":14.9},{"$f":"IF($H544>$C544,INDEX(Y$489:Y543,MATCH($C544,$F$489:$F543,0)),INDEX(Y545:Y$551,MATCH($C544,$F545:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H544>$C544,INDEX(AC$489:AC543,MATCH($C544,$F$489:$F543,0)),INDEX(AC545:AC$551,MATCH($C544,$F545:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H544>$C544,INDEX(AE$489:AE543,MATCH($C544,$F$489:$F543,0)),INDEX(AE545:AE$551,MATCH($C544,$F545:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O544+ROUND(X544/2,0),Brændstofpriser!$B$7:$B$65,0))*AE544/X544*0","v":{"$error":"#N/A"}},{"$f":"IF($H544>$C544,INDEX(AG$489:AG543,MATCH($C544,$F$489:$F543,0)),INDEX(AG545:AG$551,MATCH($C544,$F545:$F$551,0)))","v":0},{"$f":"IF($H544>$C544,INDEX(AH$489:AH543,MATCH($C544,$F$489:$F543,0)),INDEX(AH545:AH$551,MATCH($C544,$F545:$F$551,0)))","v":0},null,null,{"$f":"IF($H544>$C544,INDEX(AK$489:AK543,MATCH($C544,$F$489:$F543,0)),INDEX(AK545:AK$551,MATCH($C544,$F545:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H544>$C544,INDEX(AO$489:AO543,MATCH($C544,$F$489:$F543,0)),INDEX(AO545:AO$551,MATCH($C544,$F545:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H544>$C544,INDEX(AS$489:AS543,MATCH($C544,$F$489:$F543,0)),INDEX(AS545:AS$551,MATCH($C544,$F545:$F$551,0)))","v":70263},{"$f":"IF($H544>$C544,INDEX(AT$489:AT543,MATCH($C544,$F$489:$F543,0)),INDEX(AT545:AT$551,MATCH($C544,$F545:$F$551,0)))","v":695},{"$f":"IF($H544>$C544,INDEX(AU$489:AU543,MATCH($C544,$F$489:$F543,0)),INDEX(AU545:AU$551,MATCH($C544,$F545:$F$551,0)))","v":0},{"$f":"IF($H544>$C544,INDEX(AV$489:AV543,MATCH($C544,$F$489:$F543,0)),INDEX(AV545:AV$551,MATCH($C544,$F545:$F$551,0)))","v":4},{"$f":"IF($H544>$C544,INDEX(AW$489:AW543,MATCH($C544,$F$489:$F543,0)),INDEX(AW545:AW$551,MATCH($C544,$F545:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,18.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H545)),ABS($E$426:$E$488-H545),0))","v":0},0,0,0,18,18,{"$f":"IF($H545>$C545,INDEX(J$489:J544,MATCH($C545,$F$489:$F544,0)),INDEX(J546:J$551,MATCH($C545,$F546:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H545>$C545,INDEX(L$489:L544,MATCH($C545,$F$489:$F544,0)),INDEX(L546:L$551,MATCH($C545,$F546:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H545>$C545,INDEX(M$489:M544,MATCH($C545,$F$489:$F544,0)),INDEX(M546:M$551,MATCH($C545,$F546:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H545>$C545,INDEX(N$489:N544,MATCH($C545,$F$489:$F544,0)),INDEX(N546:N$551,MATCH($C545,$F546:$F$551,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H545,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H545,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H545>$C545,INDEX(U$489:U544,MATCH($C545,$F$489:$F544,0)),INDEX(U546:U$551,MATCH($C545,$F546:$F$551,0)))","v":349990},{"$f":"IF($H545>$C545,INDEX(V$489:V544,MATCH($C545,$F$489:$F544,0)),INDEX(V546:V$551,MATCH($C545,$F546:$F$551,0)))","v":0},{"$f":"IF($H545>$C545,INDEX(W$489:W544,MATCH($C545,$F$489:$F544,0)),INDEX(W546:W$551,MATCH($C545,$F546:$F$551,0)))","v":215470},{"$f":"IF($H545>$C545,INDEX(X$489:X544,MATCH($C545,$F$489:$F544,0)),INDEX(X546:X$551,MATCH($C545,$F546:$F$551,0)))","v":14.9},{"$f":"IF($H545>$C545,INDEX(Y$489:Y544,MATCH($C545,$F$489:$F544,0)),INDEX(Y546:Y$551,MATCH($C545,$F546:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H545>$C545,INDEX(AC$489:AC544,MATCH($C545,$F$489:$F544,0)),INDEX(AC546:AC$551,MATCH($C545,$F546:$F$551,0)))","v":0.27},null,{"$f":"IF($H545>$C545,INDEX(AE$489:AE544,MATCH($C545,$F$489:$F544,0)),INDEX(AE546:AE$551,MATCH($C545,$F546:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O545+ROUND(X545/2,0),Brændstofpriser!$B$7:$B$65,0))*AE545/X545*0","v":{"$error":"#N/A"}},{"$f":"IF($H545>$C545,INDEX(AG$489:AG544,MATCH($C545,$F$489:$F544,0)),INDEX(AG546:AG$551,MATCH($C545,$F546:$F$551,0)))","v":0},{"$f":"IF($H545>$C545,INDEX(AH$489:AH544,MATCH($C545,$F$489:$F544,0)),INDEX(AH546:AH$551,MATCH($C545,$F546:$F$551,0)))","v":0},null,null,{"$f":"IF($H545>$C545,INDEX(AK$489:AK544,MATCH($C545,$F$489:$F544,0)),INDEX(AK546:AK$551,MATCH($C545,$F546:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H545>$C545,INDEX(AO$489:AO544,MATCH($C545,$F$489:$F544,0)),INDEX(AO546:AO$551,MATCH($C545,$F546:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H545>$C545,INDEX(AS$489:AS544,MATCH($C545,$F$489:$F544,0)),INDEX(AS546:AS$551,MATCH($C545,$F546:$F$551,0)))","v":70263},{"$f":"IF($H545>$C545,INDEX(AT$489:AT544,MATCH($C545,$F$489:$F544,0)),INDEX(AT546:AT$551,MATCH($C545,$F546:$F$551,0)))","v":695},{"$f":"IF($H545>$C545,INDEX(AU$489:AU544,MATCH($C545,$F$489:$F544,0)),INDEX(AU546:AU$551,MATCH($C545,$F546:$F$551,0)))","v":0},{"$f":"IF($H545>$C545,INDEX(AV$489:AV544,MATCH($C545,$F$489:$F544,0)),INDEX(AV546:AV$551,MATCH($C545,$F546:$F$551,0)))","v":4},{"$f":"IF($H545>$C545,INDEX(AW$489:AW544,MATCH($C545,$F$489:$F544,0)),INDEX(AW546:AW$551,MATCH($C545,$F546:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,19.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H546)),ABS($E$426:$E$488-H546),0))","v":0},0,0,0,19,19,{"$f":"IF($H546>$C546,INDEX(J$489:J545,MATCH($C546,$F$489:$F545,0)),INDEX(J547:J$551,MATCH($C546,$F547:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H546>$C546,INDEX(L$489:L545,MATCH($C546,$F$489:$F545,0)),INDEX(L547:L$551,MATCH($C546,$F547:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H546>$C546,INDEX(M$489:M545,MATCH($C546,$F$489:$F545,0)),INDEX(M547:M$551,MATCH($C546,$F547:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H546>$C546,INDEX(N$489:N545,MATCH($C546,$F$489:$F545,0)),INDEX(N547:N$551,MATCH($C546,$F547:$F$551,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H546,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H546,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H546>$C546,INDEX(U$489:U545,MATCH($C546,$F$489:$F545,0)),INDEX(U547:U$551,MATCH($C546,$F547:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H546>$C546,INDEX(V$489:V545,MATCH($C546,$F$489:$F545,0)),INDEX(V547:V$551,MATCH($C546,$F547:$F$551,0)))","v":0},{"$f":"IF($H546>$C546,INDEX(W$489:W545,MATCH($C546,$F$489:$F545,0)),INDEX(W547:W$551,MATCH($C546,$F547:$F$551,0)))","v":215470},{"$f":"IF($H546>$C546,INDEX(X$489:X545,MATCH($C546,$F$489:$F545,0)),INDEX(X547:X$551,MATCH($C546,$F547:$F$551,0)))","v":14.9},{"$f":"IF($H546>$C546,INDEX(Y$489:Y545,MATCH($C546,$F$489:$F545,0)),INDEX(Y547:Y$551,MATCH($C546,$F547:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H546>$C546,INDEX(AC$489:AC545,MATCH($C546,$F$489:$F545,0)),INDEX(AC547:AC$551,MATCH($C546,$F547:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H546>$C546,INDEX(AE$489:AE545,MATCH($C546,$F$489:$F545,0)),INDEX(AE547:AE$551,MATCH($C546,$F547:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O546+ROUND(X546/2,0),Brændstofpriser!$B$7:$B$65,0))*AE546/X546*0","v":{"$error":"#N/A"}},{"$f":"IF($H546>$C546,INDEX(AG$489:AG545,MATCH($C546,$F$489:$F545,0)),INDEX(AG547:AG$551,MATCH($C546,$F547:$F$551,0)))","v":0},{"$f":"IF($H546>$C546,INDEX(AH$489:AH545,MATCH($C546,$F$489:$F545,0)),INDEX(AH547:AH$551,MATCH($C546,$F547:$F$551,0)))","v":0},null,null,{"$f":"IF($H546>$C546,INDEX(AK$489:AK545,MATCH($C546,$F$489:$F545,0)),INDEX(AK547:AK$551,MATCH($C546,$F547:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H546>$C546,INDEX(AO$489:AO545,MATCH($C546,$F$489:$F545,0)),INDEX(AO547:AO$551,MATCH($C546,$F547:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H546>$C546,INDEX(AS$489:AS545,MATCH($C546,$F$489:$F545,0)),INDEX(AS547:AS$551,MATCH($C546,$F547:$F$551,0)))","v":70263},{"$f":"IF($H546>$C546,INDEX(AT$489:AT545,MATCH($C546,$F$489:$F545,0)),INDEX(AT547:AT$551,MATCH($C546,$F547:$F$551,0)))","v":695},{"$f":"IF($H546>$C546,INDEX(AU$489:AU545,MATCH($C546,$F$489:$F545,0)),INDEX(AU547:AU$551,MATCH($C546,$F547:$F$551,0)))","v":0},{"$f":"IF($H546>$C546,INDEX(AV$489:AV545,MATCH($C546,$F$489:$F545,0)),INDEX(AV547:AV$551,MATCH($C546,$F547:$F$551,0)))","v":4},{"$f":"IF($H546>$C546,INDEX(AW$489:AW545,MATCH($C546,$F$489:$F545,0)),INDEX(AW547:AW$551,MATCH($C546,$F547:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,19.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H547)),ABS($E$426:$E$488-H547),0))","v":0},0,0,0,19,19,{"$f":"IF($H547>$C547,INDEX(J$489:J546,MATCH($C547,$F$489:$F546,0)),INDEX(J548:J$551,MATCH($C547,$F548:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H547>$C547,INDEX(L$489:L546,MATCH($C547,$F$489:$F546,0)),INDEX(L548:L$551,MATCH($C547,$F548:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H547>$C547,INDEX(M$489:M546,MATCH($C547,$F$489:$F546,0)),INDEX(M548:M$551,MATCH($C547,$F548:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H547>$C547,INDEX(N$489:N546,MATCH($C547,$F$489:$F546,0)),INDEX(N548:N$551,MATCH($C547,$F548:$F$551,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H547,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H547,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H547>$C547,INDEX(U$489:U546,MATCH($C547,$F$489:$F546,0)),INDEX(U548:U$551,MATCH($C547,$F548:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H547>$C547,INDEX(V$489:V546,MATCH($C547,$F$489:$F546,0)),INDEX(V548:V$551,MATCH($C547,$F548:$F$551,0)))","v":0},{"$f":"IF($H547>$C547,INDEX(W$489:W546,MATCH($C547,$F$489:$F546,0)),INDEX(W548:W$551,MATCH($C547,$F548:$F$551,0)))","v":215470},{"$f":"IF($H547>$C547,INDEX(X$489:X546,MATCH($C547,$F$489:$F546,0)),INDEX(X548:X$551,MATCH($C547,$F548:$F$551,0)))","v":14.9},{"$f":"IF($H547>$C547,INDEX(Y$489:Y546,MATCH($C547,$F$489:$F546,0)),INDEX(Y548:Y$551,MATCH($C547,$F548:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H547>$C547,INDEX(AC$489:AC546,MATCH($C547,$F$489:$F546,0)),INDEX(AC548:AC$551,MATCH($C547,$F548:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H547>$C547,INDEX(AE$489:AE546,MATCH($C547,$F$489:$F546,0)),INDEX(AE548:AE$551,MATCH($C547,$F548:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O547+ROUND(X547/2,0),Brændstofpriser!$B$7:$B$65,0))*AE547/X547*0","v":{"$error":"#N/A"}},{"$f":"IF($H547>$C547,INDEX(AG$489:AG546,MATCH($C547,$F$489:$F546,0)),INDEX(AG548:AG$551,MATCH($C547,$F548:$F$551,0)))","v":0},{"$f":"IF($H547>$C547,INDEX(AH$489:AH546,MATCH($C547,$F$489:$F546,0)),INDEX(AH548:AH$551,MATCH($C547,$F548:$F$551,0)))","v":0},null,null,{"$f":"IF($H547>$C547,INDEX(AK$489:AK546,MATCH($C547,$F$489:$F546,0)),INDEX(AK548:AK$551,MATCH($C547,$F548:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H547>$C547,INDEX(AO$489:AO546,MATCH($C547,$F$489:$F546,0)),INDEX(AO548:AO$551,MATCH($C547,$F548:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H547>$C547,INDEX(AS$489:AS546,MATCH($C547,$F$489:$F546,0)),INDEX(AS548:AS$551,MATCH($C547,$F548:$F$551,0)))","v":70263},{"$f":"IF($H547>$C547,INDEX(AT$489:AT546,MATCH($C547,$F$489:$F546,0)),INDEX(AT548:AT$551,MATCH($C547,$F548:$F$551,0)))","v":695},{"$f":"IF($H547>$C547,INDEX(AU$489:AU546,MATCH($C547,$F$489:$F546,0)),INDEX(AU548:AU$551,MATCH($C547,$F548:$F$551,0)))","v":0},{"$f":"IF($H547>$C547,INDEX(AV$489:AV546,MATCH($C547,$F$489:$F546,0)),INDEX(AV548:AV$551,MATCH($C547,$F548:$F$551,0)))","v":4},{"$f":"IF($H547>$C547,INDEX(AW$489:AW546,MATCH($C547,$F$489:$F546,0)),INDEX(AW548:AW$551,MATCH($C547,$F548:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,19.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H548)),ABS($E$426:$E$488-H548),0))","v":0},0,0,0,19,19,{"$f":"IF($H548>$C548,INDEX(J$489:J547,MATCH($C548,$F$489:$F547,0)),INDEX(J549:J$551,MATCH($C548,$F549:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H548>$C548,INDEX(L$489:L547,MATCH($C548,$F$489:$F547,0)),INDEX(L549:L$551,MATCH($C548,$F549:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H548>$C548,INDEX(M$489:M547,MATCH($C548,$F$489:$F547,0)),INDEX(M549:M$551,MATCH($C548,$F549:$F$551,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H548>$C548,INDEX(N$489:N547,MATCH($C548,$F$489:$F547,0)),INDEX(N549:N$551,MATCH($C548,$F549:$F$551,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H548,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H548,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H548>$C548,INDEX(U$489:U547,MATCH($C548,$F$489:$F547,0)),INDEX(U549:U$551,MATCH($C548,$F549:$F$551,0)))","v":349990},{"$f":"IF($H548>$C548,INDEX(V$489:V547,MATCH($C548,$F$489:$F547,0)),INDEX(V549:V$551,MATCH($C548,$F549:$F$551,0)))","v":0},{"$f":"IF($H548>$C548,INDEX(W$489:W547,MATCH($C548,$F$489:$F547,0)),INDEX(W549:W$551,MATCH($C548,$F549:$F$551,0)))","v":215470},{"$f":"IF($H548>$C548,INDEX(X$489:X547,MATCH($C548,$F$489:$F547,0)),INDEX(X549:X$551,MATCH($C548,$F549:$F$551,0)))","v":14.9},{"$f":"IF($H548>$C548,INDEX(Y$489:Y547,MATCH($C548,$F$489:$F547,0)),INDEX(Y549:Y$551,MATCH($C548,$F549:$F$551,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H548>$C548,INDEX(AC$489:AC547,MATCH($C548,$F$489:$F547,0)),INDEX(AC549:AC$551,MATCH($C548,$F549:$F$551,0)))","v":0.27},null,{"$f":"IF($H548>$C548,INDEX(AE$489:AE547,MATCH($C548,$F$489:$F547,0)),INDEX(AE549:AE$551,MATCH($C548,$F549:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O548+ROUND(X548/2,0),Brændstofpriser!$B$7:$B$65,0))*AE548/X548*0","v":{"$error":"#N/A"}},{"$f":"IF($H548>$C548,INDEX(AG$489:AG547,MATCH($C548,$F$489:$F547,0)),INDEX(AG549:AG$551,MATCH($C548,$F549:$F$551,0)))","v":0},{"$f":"IF($H548>$C548,INDEX(AH$489:AH547,MATCH($C548,$F$489:$F547,0)),INDEX(AH549:AH$551,MATCH($C548,$F549:$F$551,0)))","v":0},null,null,{"$f":"IF($H548>$C548,INDEX(AK$489:AK547,MATCH($C548,$F$489:$F547,0)),INDEX(AK549:AK$551,MATCH($C548,$F549:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H548>$C548,INDEX(AO$489:AO547,MATCH($C548,$F$489:$F547,0)),INDEX(AO549:AO$551,MATCH($C548,$F549:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H548>$C548,INDEX(AS$489:AS547,MATCH($C548,$F$489:$F547,0)),INDEX(AS549:AS$551,MATCH($C548,$F549:$F$551,0)))","v":70263},{"$f":"IF($H548>$C548,INDEX(AT$489:AT547,MATCH($C548,$F$489:$F547,0)),INDEX(AT549:AT$551,MATCH($C548,$F549:$F$551,0)))","v":695},{"$f":"IF($H548>$C548,INDEX(AU$489:AU547,MATCH($C548,$F$489:$F547,0)),INDEX(AU549:AU$551,MATCH($C548,$F549:$F$551,0)))","v":0},{"$f":"IF($H548>$C548,INDEX(AV$489:AV547,MATCH($C548,$F$489:$F547,0)),INDEX(AV549:AV$551,MATCH($C548,$F549:$F$551,0)))","v":4},{"$f":"IF($H548>$C548,INDEX(AW$489:AW547,MATCH($C548,$F$489:$F547,0)),INDEX(AW549:AW$551,MATCH($C548,$F549:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,20.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H549)),ABS($E$426:$E$488-H549),0))","v":0},0,0,0,20,20,{"$f":"IF($H549>$C549,INDEX(J$489:J548,MATCH($C549,$F$489:$F548,0)),INDEX(J550:J$551,MATCH($C549,$F550:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H549>$C549,INDEX(L$489:L548,MATCH($C549,$F$489:$F548,0)),INDEX(L550:L$551,MATCH($C549,$F550:$F$551,0)))","v":"e-Expert"},{"$f":"IF($H549>$C549,INDEX(M$489:M548,MATCH($C549,$F$489:$F548,0)),INDEX(M550:M$551,MATCH($C549,$F550:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H549>$C549,INDEX(N$489:N548,MATCH($C549,$F$489:$F548,0)),INDEX(N550:N$551,MATCH($C549,$F550:$F$551,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H549,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H549,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H549>$C549,INDEX(U$489:U548,MATCH($C549,$F$489:$F548,0)),INDEX(U550:U$551,MATCH($C549,$F550:$F$551,0)))","v":333323.33333333331},{"$f":"IF($H549>$C549,INDEX(V$489:V548,MATCH($C549,$F$489:$F548,0)),INDEX(V550:V$551,MATCH($C549,$F550:$F$551,0)))","v":0},{"$f":"IF($H549>$C549,INDEX(W$489:W548,MATCH($C549,$F$489:$F548,0)),INDEX(W550:W$551,MATCH($C549,$F550:$F$551,0)))","v":215470},{"$f":"IF($H549>$C549,INDEX(X$489:X548,MATCH($C549,$F$489:$F548,0)),INDEX(X550:X$551,MATCH($C549,$F550:$F$551,0)))","v":14.9},{"$f":"IF($H549>$C549,INDEX(Y$489:Y548,MATCH($C549,$F$489:$F548,0)),INDEX(Y550:Y$551,MATCH($C549,$F550:$F$551,0)))","v":1665},0.30149199062227239,null,null,{"$f":"IF($H549>$C549,INDEX(AC$489:AC548,MATCH($C549,$F$489:$F548,0)),INDEX(AC550:AC$551,MATCH($C549,$F550:$F$551,0)))","v":0.26600000000000001},null,{"$f":"IF($H549>$C549,INDEX(AE$489:AE548,MATCH($C549,$F$489:$F548,0)),INDEX(AE550:AE$551,MATCH($C549,$F550:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O549+ROUND(X549/2,0),Brændstofpriser!$B$7:$B$65,0))*AE549/X549*0","v":{"$error":"#N/A"}},{"$f":"IF($H549>$C549,INDEX(AG$489:AG548,MATCH($C549,$F$489:$F548,0)),INDEX(AG550:AG$551,MATCH($C549,$F550:$F$551,0)))","v":0},{"$f":"IF($H549>$C549,INDEX(AH$489:AH548,MATCH($C549,$F$489:$F548,0)),INDEX(AH550:AH$551,MATCH($C549,$F550:$F$551,0)))","v":0},null,null,{"$f":"IF($H549>$C549,INDEX(AK$489:AK548,MATCH($C549,$F$489:$F548,0)),INDEX(AK550:AK$551,MATCH($C549,$F550:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H549>$C549,INDEX(AO$489:AO548,MATCH($C549,$F$489:$F548,0)),INDEX(AO550:AO$551,MATCH($C549,$F550:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H549>$C549,INDEX(AS$489:AS548,MATCH($C549,$F$489:$F548,0)),INDEX(AS550:AS$551,MATCH($C549,$F550:$F$551,0)))","v":70263},{"$f":"IF($H549>$C549,INDEX(AT$489:AT548,MATCH($C549,$F$489:$F548,0)),INDEX(AT550:AT$551,MATCH($C549,$F550:$F$551,0)))","v":695},{"$f":"IF($H549>$C549,INDEX(AU$489:AU548,MATCH($C549,$F$489:$F548,0)),INDEX(AU550:AU$551,MATCH($C549,$F550:$F$551,0)))","v":0},{"$f":"IF($H549>$C549,INDEX(AV$489:AV548,MATCH($C549,$F$489:$F548,0)),INDEX(AV550:AV$551,MATCH($C549,$F550:$F$551,0)))","v":4},{"$f":"IF($H549>$C549,INDEX(AW$489:AW548,MATCH($C549,$F$489:$F548,0)),INDEX(AW550:AW$551,MATCH($C549,$F550:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,30127.28477277912]
[null,20.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H550)),ABS($E$426:$E$488-H550),0))","v":0},0,0,0,20,20,{"$f":"IF($H550>$C550,INDEX(J$489:J549,MATCH($C550,$F$489:$F549,0)),INDEX(J551:J$551,MATCH($C550,$F551:$F$551,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H550>$C550,INDEX(L$489:L549,MATCH($C550,$F$489:$F549,0)),INDEX(L551:L$551,MATCH($C550,$F551:$F$551,0)))","v":"JUMPY"},{"$f":"IF($H550>$C550,INDEX(M$489:M549,MATCH($C550,$F$489:$F549,0)),INDEX(M551:M$551,MATCH($C550,$F551:$F$551,0)))","v":"EL 75 kWh 136 L2"},{"$f":"IF($H550>$C550,INDEX(N$489:N549,MATCH($C550,$F$489:$F549,0)),INDEX(N551:N$551,MATCH($C550,$F551:$F$551,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H550,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H550,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H550>$C550,INDEX(U$489:U549,MATCH($C550,$F$489:$F549,0)),INDEX(U551:U$551,MATCH($C550,$F551:$F$551,0)))","v":328256.66666666663},{"$f":"IF($H550>$C550,INDEX(V$489:V549,MATCH($C550,$F$489:$F549,0)),INDEX(V551:V$551,MATCH($C550,$F551:$F$551,0)))","v":0},{"$f":"IF($H550>$C550,INDEX(W$489:W549,MATCH($C550,$F$489:$F549,0)),INDEX(W551:W$551,MATCH($C550,$F551:$F$551,0)))","v":215470},{"$f":"IF($H550>$C550,INDEX(X$489:X549,MATCH($C550,$F$489:$F549,0)),INDEX(X551:X$551,MATCH($C550,$F551:$F$551,0)))","v":14.9},{"$f":"IF($H550>$C550,INDEX(Y$489:Y549,MATCH($C550,$F$489:$F549,0)),INDEX(Y551:Y$551,MATCH($C550,$F551:$F$551,0)))","v":1665},0.30262541915844632,null,null,{"$f":"IF($H550>$C550,INDEX(AC$489:AC549,MATCH($C550,$F$489:$F549,0)),INDEX(AC551:AC$551,MATCH($C550,$F551:$F$551,0)))","v":0.26700000000000002},null,{"$f":"IF($H550>$C550,INDEX(AE$489:AE549,MATCH($C550,$F$489:$F549,0)),INDEX(AE551:AE$551,MATCH($C550,$F551:$F$551,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O550+ROUND(X550/2,0),Brændstofpriser!$B$7:$B$65,0))*AE550/X550*0","v":{"$error":"#N/A"}},{"$f":"IF($H550>$C550,INDEX(AG$489:AG549,MATCH($C550,$F$489:$F549,0)),INDEX(AG551:AG$551,MATCH($C550,$F551:$F$551,0)))","v":0},{"$f":"IF($H550>$C550,INDEX(AH$489:AH549,MATCH($C550,$F$489:$F549,0)),INDEX(AH551:AH$551,MATCH($C550,$F551:$F$551,0)))","v":0},null,null,{"$f":"IF($H550>$C550,INDEX(AK$489:AK549,MATCH($C550,$F$489:$F549,0)),INDEX(AK551:AK$551,MATCH($C550,$F551:$F$551,0)))","v":260.82},null,null,null,{"$f":"IF($H550>$C550,INDEX(AO$489:AO549,MATCH($C550,$F$489:$F549,0)),INDEX(AO551:AO$551,MATCH($C550,$F551:$F$551,0)))","v":0},null,null,null,{"$f":"IF($H550>$C550,INDEX(AS$489:AS549,MATCH($C550,$F$489:$F549,0)),INDEX(AS551:AS$551,MATCH($C550,$F551:$F$551,0)))","v":70263},{"$f":"IF($H550>$C550,INDEX(AT$489:AT549,MATCH($C550,$F$489:$F549,0)),INDEX(AT551:AT$551,MATCH($C550,$F551:$F$551,0)))","v":695},{"$f":"IF($H550>$C550,INDEX(AU$489:AU549,MATCH($C550,$F$489:$F549,0)),INDEX(AU551:AU$551,MATCH($C550,$F551:$F$551,0)))","v":0},{"$f":"IF($H550>$C550,INDEX(AV$489:AV549,MATCH($C550,$F$489:$F549,0)),INDEX(AV551:AV$551,MATCH($C550,$F551:$F$551,0)))","v":4},{"$f":"IF($H550>$C550,INDEX(AW$489:AW549,MATCH($C550,$F$489:$F549,0)),INDEX(AW551:AW$551,MATCH($C550,$F551:$F$551,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,29669.336305778859]
[null,20.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H551)),ABS($E$426:$E$488-H551),0))","v":0},0,0,0,20,20,{"$f":"IF($H551>$C551,INDEX(J$489:J550,MATCH($C551,$F$489:$F550,0)),INDEX(J$551:J552,MATCH($C551,$F$551:$F552,0)))","v":"Mellem varebil, el"},null,{"$f":"IF($H551>$C551,INDEX(L$489:L550,MATCH($C551,$F$489:$F550,0)),INDEX(L$551:L552,MATCH($C551,$F$551:$F552,0)))","v":"JUMPY"},{"$f":"IF($H551>$C551,INDEX(M$489:M550,MATCH($C551,$F$489:$F550,0)),INDEX(M$551:M552,MATCH($C551,$F$551:$F552,0)))","v":"75kWH L3 L3 Aut."},{"$f":"IF($H551>$C551,INDEX(N$489:N550,MATCH($C551,$F$489:$F550,0)),INDEX(N$551:N552,MATCH($C551,$F$551:$F552,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$31:$P$51,MATCH('Varebiler - El'!H551,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$31:$J$51,MATCH('Varebiler - El'!H551,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($H551>$C551,INDEX(U$489:U550,MATCH($C551,$F$489:$F550,0)),INDEX(U$551:U552,MATCH($C551,$F$551:$F552,0)))","v":349990},{"$f":"IF($H551>$C551,INDEX(V$489:V550,MATCH($C551,$F$489:$F550,0)),INDEX(V$551:V552,MATCH($C551,$F$551:$F552,0)))","v":0},{"$f":"IF($H551>$C551,INDEX(W$489:W550,MATCH($C551,$F$489:$F550,0)),INDEX(W$551:W552,MATCH($C551,$F$551:$F552,0)))","v":215470},{"$f":"IF($H551>$C551,INDEX(X$489:X550,MATCH($C551,$F$489:$F550,0)),INDEX(X$551:X552,MATCH($C551,$F$551:$F552,0)))","v":14.9},{"$f":"IF($H551>$C551,INDEX(Y$489:Y550,MATCH($C551,$F$489:$F550,0)),INDEX(Y$551:Y552,MATCH($C551,$F$551:$F552,0)))","v":1665},0.30602570476696822,null,null,{"$f":"IF($H551>$C551,INDEX(AC$489:AC550,MATCH($C551,$F$489:$F550,0)),INDEX(AC$551:AC552,MATCH($C551,$F$551:$F552,0)))","v":0.27},null,{"$f":"IF($H551>$C551,INDEX(AE$489:AE550,MATCH($C551,$F$489:$F550,0)),INDEX(AE$551:AE552,MATCH($C551,$F$551:$F552,0)))","v":75},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O551+ROUND(X551/2,0),Brændstofpriser!$B$7:$B$65,0))*AE551/X551*0","v":{"$error":"#N/A"}},{"$f":"IF($H551>$C551,INDEX(AG$489:AG550,MATCH($C551,$F$489:$F550,0)),INDEX(AG$551:AG552,MATCH($C551,$F$551:$F552,0)))","v":0},{"$f":"IF($H551>$C551,INDEX(AH$489:AH550,MATCH($C551,$F$489:$F550,0)),INDEX(AH$551:AH552,MATCH($C551,$F$551:$F552,0)))","v":0},null,null,{"$f":"IF($H551>$C551,INDEX(AK$489:AK550,MATCH($C551,$F$489:$F550,0)),INDEX(AK$551:AK552,MATCH($C551,$F$551:$F552,0)))","v":260.82},null,null,null,{"$f":"IF($H551>$C551,INDEX(AO$489:AO550,MATCH($C551,$F$489:$F550,0)),INDEX(AO$551:AO552,MATCH($C551,$F$551:$F552,0)))","v":0},null,null,null,{"$f":"IF($H551>$C551,INDEX(AS$489:AS550,MATCH($C551,$F$489:$F550,0)),INDEX(AS$551:AS552,MATCH($C551,$F$551:$F552,0)))","v":70263},{"$f":"IF($H551>$C551,INDEX(AT$489:AT550,MATCH($C551,$F$489:$F550,0)),INDEX(AT$551:AT552,MATCH($C551,$F$551:$F552,0)))","v":695},{"$f":"IF($H551>$C551,INDEX(AU$489:AU550,MATCH($C551,$F$489:$F550,0)),INDEX(AU$551:AU552,MATCH($C551,$F$551:$F552,0)))","v":0},{"$f":"IF($H551>$C551,INDEX(AV$489:AV550,MATCH($C551,$F$489:$F550,0)),INDEX(AV$551:AV552,MATCH($C551,$F$551:$F552,0)))","v":4},{"$f":"IF($H551>$C551,INDEX(AW$489:AW550,MATCH($C551,$F$489:$F550,0)),INDEX(AW$551:AW552,MATCH($C551,$F$551:$F552,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,31633.694203701001]
[null,0.1,{"$f":"IF(COUNTIF(H548:H552,H552)=1,D552+0.1,IF(COUNTIF(H548:H552,H552)=2,D552+0.2,IF(COUNTIF(H548:H552,H552)=3,D552+0.3,0)))","v":0.1},{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H552)),ABS($E$426:$E$488-H552),0))","v":0},{"$f":"(IF(G552=0,0,H552))*1","v":0},0.1,1,0,0,"Stor varebil, el",null,"MERCEDES-BENZ","eSprinter",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Varerbiler_trafikarbejde!P53:P73)","v":4.5763683804606252},{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H552,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":2.7737223015398111},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H552,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":15421.98539937526},474135.83333333331,0,201230,13.7,1665,0.4273025581375815,null,null,0.377,null,41,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O552+ROUND(X552/2,0),Brændstofpriser!$B$7:$B$65,0))*AE552/X552*0","v":0},0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,0.2,{"$f":"IF(COUNTIF(H549:H553,H553)=1,D553+0.1,IF(COUNTIF(H549:H553,H553)=2,D553+0.2,IF(COUNTIF(H549:H553,H553)=3,D553+0.3,0)))","v":0.2},{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H553)),ABS($E$426:$E$488-H553),0))","v":0},{"$f":"(IF(G553=0,0,H553))*1","v":0},0.2,1,0,0,"Stor varebil, el",null,"VOLKSWAGEN","e-Crafter",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H553,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":2.7737223015398111},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H553,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":15421.98539937526},395823.33333333331,0,201230,13.7,1665,0.24368713527740057,null,null,0.215,null,37,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O553+ROUND(X553/2,0),Brændstofpriser!$B$7:$B$65,0))*AE553/X553*0","v":0},0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,{"$f":"IF(COUNTIF(I552:I554,I554)=1,I554+0.1,IF(COUNTIF(I552:I554,I554)=2,I554+0.2,IF(COUNTIF(I552:I554,I554)=3,I554+0.3,0)))","v":0.3},{"$f":"IF(COUNTIF(H551:H554,H554)=1,D554+0.1,IF(COUNTIF(H551:H554,H554)=2,D554+0.2,IF(COUNTIF(H551:H554,H554)=3,D554+0.3,0)))","v":0.3},{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H554)),ABS($E$426:$E$488-H554),0))","v":0},0,0.3,1,0,{"$f":"H554+input_år-original_år","v":0},"Stor varebil, el",null,"MERCEDES-BENZ","EQV300 ",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H554,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":2.7737223015398111},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H554,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":15421.98539937526},490964.58333333349,0,201230,13.7,1665,0.43523655789079918,null,null,0.38400000000000001,null,90,{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O554+ROUND(X554/2,0),Brændstofpriser!$B$7:$B$65,0))*AE554/X554*0","v":0},0,0,null,null,260.82,null,null,null,0,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,{"$f":"-PMT(Lånerente,X554,U554)","v":47243.328083599517}]
[null,1.1000000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H555)),ABS($E$426:$E$488-H555),0))","v":0},0,{"$f":"(IF(E555=0,0,IF(COUNTIF(E553:E555,E555)=1,E555&\",1\",IF(COUNTIF(E553:E555,E555)=2,E555&\",2\",IF(COUNTIF(E553:E555,E555)=3,E555&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H555>$C555,INDEX(J$552:J554,MATCH($C555,$F$552:$F554,0)),INDEX(J556:J$614,MATCH($C555,$F556:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H555>$C555,INDEX(K$552:K554,MATCH($C555,$F$552:$F554,0)),INDEX(K556:K$614,MATCH($C555,$F556:$F$614,0)))","v":0},{"$f":"IF($H555>$C555,INDEX(L$552:L554,MATCH($C555,$F$552:$F554,0)),INDEX(L556:L$614,MATCH($C555,$F556:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H555>$C555,INDEX(M$552:M554,MATCH($C555,$F$552:$F554,0)),INDEX(M556:M$614,MATCH($C555,$F556:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H555>$C555,INDEX(N$552:N554,MATCH($C555,$F$552:$F554,0)),INDEX(N556:N$614,MATCH($C555,$F556:$F$614,0)))","v":2021},{"$f":"O552-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H555,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.5233528737794899},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H555,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":15082.701720589008},{"$f":"IF($H555>$C555,INDEX(U$552:U554,MATCH($C555,$F$552:$F554,0)),INDEX(U556:U$614,MATCH($C555,$F556:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H555>$C555,INDEX(V$552:V554,MATCH($C555,$F$552:$F554,0)),INDEX(V556:V$614,MATCH($C555,$F556:$F$614,0)))","v":0},{"$f":"IF($H555>$C555,INDEX(W$552:W554,MATCH($C555,$F$552:$F554,0)),INDEX(W556:W$614,MATCH($C555,$F556:$F$614,0)))","v":201230},{"$f":"IF($H555>$C555,INDEX(X$552:X554,MATCH($C555,$F$552:$F554,0)),INDEX(X556:X$614,MATCH($C555,$F556:$F$614,0)))","v":13.7},{"$f":"IF($H555>$C555,INDEX(Y$552:Y554,MATCH($C555,$F$552:$F554,0)),INDEX(Y556:Y$614,MATCH($C555,$F556:$F$614,0)))","v":1665},{"$f":"AC555*AZ555*BA555","v":0.4273025581375815},null,null,{"$f":"IF($H555>$C555,INDEX(AC$552:AC554,MATCH($C555,$F$552:$F554,0)),INDEX(AC556:AC$614,MATCH($C555,$F556:$F$614,0)))","v":0.377},null,{"$f":"IF($H555>$C555,INDEX(AE$552:AE554,MATCH($C555,$F$552:$F554,0)),INDEX(AE556:AE$614,MATCH($C555,$F556:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O555+ROUND(X555/2,0),Brændstofpriser!$B$7:$B$65,0))*AE555/X555*0","v":0},{"$f":"IF($H555>$C555,INDEX(AG$552:AG554,MATCH($C555,$F$552:$F554,0)),INDEX(AG556:AG$614,MATCH($C555,$F556:$F$614,0)))","v":0},{"$f":"IF($H555>$C555,INDEX(AH$552:AH554,MATCH($C555,$F$552:$F554,0)),INDEX(AH556:AH$614,MATCH($C555,$F556:$F$614,0)))","v":0},null,null,{"$f":"IF($H555>$C555,INDEX(AK$552:AK554,MATCH($C555,$F$552:$F554,0)),INDEX(AK556:AK$614,MATCH($C555,$F556:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H555>$C555,INDEX(AO$552:AO554,MATCH($C555,$F$552:$F554,0)),INDEX(AO556:AO$614,MATCH($C555,$F556:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H555>$C555,INDEX(AS$552:AS554,MATCH($C555,$F$552:$F554,0)),INDEX(AS556:AS$614,MATCH($C555,$F556:$F$614,0)))","v":70263},{"$f":"IF($H555>$C555,INDEX(AT$552:AT554,MATCH($C555,$F$552:$F554,0)),INDEX(AT556:AT$614,MATCH($C555,$F556:$F$614,0)))","v":695},{"$f":"IF($H555>$C555,INDEX(AU$552:AU554,MATCH($C555,$F$552:$F554,0)),INDEX(AU556:AU$614,MATCH($C555,$F556:$F$614,0)))","v":0},{"$f":"IF($H555>$C555,INDEX(AV$552:AV554,MATCH($C555,$F$552:$F554,0)),INDEX(AV556:AV$614,MATCH($C555,$F556:$F$614,0)))","v":4},{"$f":"IF($H555>$C555,INDEX(AW$552:AW554,MATCH($C555,$F$552:$F554,0)),INDEX(AW556:AW$614,MATCH($C555,$F556:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},{"$f":"AI555*T555","v":0},45623.972666780995]
[null,1.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H556)),ABS($E$426:$E$488-H556),0))","v":0},0,{"$f":"(IF(E556=0,0,IF(COUNTIF(E554:E556,E556)=1,E556&\",1\",IF(COUNTIF(E554:E556,E556)=2,E556&\",2\",IF(COUNTIF(E554:E556,E556)=3,E556&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H556>$C556,INDEX(J$552:J555,MATCH($C556,$F$552:$F555,0)),INDEX(J557:J$614,MATCH($C556,$F557:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H556>$C556,INDEX(K$552:K555,MATCH($C556,$F$552:$F555,0)),INDEX(K557:K$614,MATCH($C556,$F557:$F$614,0)))","v":0},{"$f":"IF($H556>$C556,INDEX(L$552:L555,MATCH($C556,$F$552:$F555,0)),INDEX(L557:L$614,MATCH($C556,$F557:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H556>$C556,INDEX(M$552:M555,MATCH($C556,$F$552:$F555,0)),INDEX(M557:M$614,MATCH($C556,$F557:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H556>$C556,INDEX(N$552:N555,MATCH($C556,$F$552:$F555,0)),INDEX(N557:N$614,MATCH($C556,$F557:$F$614,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H556,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.5233528737794899},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H556,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":15082.701720589008},{"$f":"IF($H556>$C556,INDEX(U$552:U555,MATCH($C556,$F$552:$F555,0)),INDEX(U557:U$614,MATCH($C556,$F557:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H556>$C556,INDEX(V$552:V555,MATCH($C556,$F$552:$F555,0)),INDEX(V557:V$614,MATCH($C556,$F557:$F$614,0)))","v":0},{"$f":"IF($H556>$C556,INDEX(W$552:W555,MATCH($C556,$F$552:$F555,0)),INDEX(W557:W$614,MATCH($C556,$F557:$F$614,0)))","v":201230},{"$f":"IF($H556>$C556,INDEX(X$552:X555,MATCH($C556,$F$552:$F555,0)),INDEX(X557:X$614,MATCH($C556,$F557:$F$614,0)))","v":13.7},{"$f":"IF($H556>$C556,INDEX(Y$552:Y555,MATCH($C556,$F$552:$F555,0)),INDEX(Y557:Y$614,MATCH($C556,$F557:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H556>$C556,INDEX(AC$552:AC555,MATCH($C556,$F$552:$F555,0)),INDEX(AC557:AC$614,MATCH($C556,$F557:$F$614,0)))","v":0.215},null,{"$f":"IF($H556>$C556,INDEX(AE$552:AE555,MATCH($C556,$F$552:$F555,0)),INDEX(AE557:AE$614,MATCH($C556,$F557:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O556+ROUND(X556/2,0),Brændstofpriser!$B$7:$B$65,0))*AE556/X556*0","v":0},{"$f":"IF($H556>$C556,INDEX(AG$552:AG555,MATCH($C556,$F$552:$F555,0)),INDEX(AG557:AG$614,MATCH($C556,$F557:$F$614,0)))","v":0},{"$f":"IF($H556>$C556,INDEX(AH$552:AH555,MATCH($C556,$F$552:$F555,0)),INDEX(AH557:AH$614,MATCH($C556,$F557:$F$614,0)))","v":0},null,null,{"$f":"IF($H556>$C556,INDEX(AK$552:AK555,MATCH($C556,$F$552:$F555,0)),INDEX(AK557:AK$614,MATCH($C556,$F557:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H556>$C556,INDEX(AO$552:AO555,MATCH($C556,$F$552:$F555,0)),INDEX(AO557:AO$614,MATCH($C556,$F557:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H556>$C556,INDEX(AS$552:AS555,MATCH($C556,$F$552:$F555,0)),INDEX(AS557:AS$614,MATCH($C556,$F557:$F$614,0)))","v":70263},{"$f":"IF($H556>$C556,INDEX(AT$552:AT555,MATCH($C556,$F$552:$F555,0)),INDEX(AT557:AT$614,MATCH($C556,$F557:$F$614,0)))","v":695},{"$f":"IF($H556>$C556,INDEX(AU$552:AU555,MATCH($C556,$F$552:$F555,0)),INDEX(AU557:AU$614,MATCH($C556,$F557:$F$614,0)))","v":0},{"$f":"IF($H556>$C556,INDEX(AV$552:AV555,MATCH($C556,$F$552:$F555,0)),INDEX(AV557:AV$614,MATCH($C556,$F557:$F$614,0)))","v":4},{"$f":"IF($H556>$C556,INDEX(AW$552:AW555,MATCH($C556,$F$552:$F555,0)),INDEX(AW557:AW$614,MATCH($C556,$F557:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,1.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H557)),ABS($E$426:$E$488-H557),0))","v":0},0,0,0,1,1,{"$f":"IF($H557>$C557,INDEX(J$552:J556,MATCH($C557,$F$552:$F556,0)),INDEX(J558:J$614,MATCH($C557,$F558:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H557>$C557,INDEX(K$552:K556,MATCH($C557,$F$552:$F556,0)),INDEX(K558:K$614,MATCH($C557,$F558:$F$614,0)))","v":0},{"$f":"IF($H557>$C557,INDEX(L$552:L556,MATCH($C557,$F$552:$F556,0)),INDEX(L558:L$614,MATCH($C557,$F558:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H557>$C557,INDEX(M$552:M556,MATCH($C557,$F$552:$F556,0)),INDEX(M558:M$614,MATCH($C557,$F558:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H557>$C557,INDEX(N$552:N556,MATCH($C557,$F$552:$F556,0)),INDEX(N558:N$614,MATCH($C557,$F558:$F$614,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H557,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.5233528737794899},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H557,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":15082.701720589008},{"$f":"IF($H557>$C557,INDEX(U$552:U556,MATCH($C557,$F$552:$F556,0)),INDEX(U558:U$614,MATCH($C557,$F558:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H557>$C557,INDEX(V$552:V556,MATCH($C557,$F$552:$F556,0)),INDEX(V558:V$614,MATCH($C557,$F558:$F$614,0)))","v":0},{"$f":"IF($H557>$C557,INDEX(W$552:W556,MATCH($C557,$F$552:$F556,0)),INDEX(W558:W$614,MATCH($C557,$F558:$F$614,0)))","v":201230},{"$f":"IF($H557>$C557,INDEX(X$552:X556,MATCH($C557,$F$552:$F556,0)),INDEX(X558:X$614,MATCH($C557,$F558:$F$614,0)))","v":13.7},{"$f":"IF($H557>$C557,INDEX(Y$552:Y556,MATCH($C557,$F$552:$F556,0)),INDEX(Y558:Y$614,MATCH($C557,$F558:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H557>$C557,INDEX(AC$552:AC556,MATCH($C557,$F$552:$F556,0)),INDEX(AC558:AC$614,MATCH($C557,$F558:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H557>$C557,INDEX(AE$552:AE556,MATCH($C557,$F$552:$F556,0)),INDEX(AE558:AE$614,MATCH($C557,$F558:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O557+ROUND(X557/2,0),Brændstofpriser!$B$7:$B$65,0))*AE557/X557*0","v":0},{"$f":"IF($H557>$C557,INDEX(AG$552:AG556,MATCH($C557,$F$552:$F556,0)),INDEX(AG558:AG$614,MATCH($C557,$F558:$F$614,0)))","v":0},{"$f":"IF($H557>$C557,INDEX(AH$552:AH556,MATCH($C557,$F$552:$F556,0)),INDEX(AH558:AH$614,MATCH($C557,$F558:$F$614,0)))","v":0},null,null,{"$f":"IF($H557>$C557,INDEX(AK$552:AK556,MATCH($C557,$F$552:$F556,0)),INDEX(AK558:AK$614,MATCH($C557,$F558:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H557>$C557,INDEX(AO$552:AO556,MATCH($C557,$F$552:$F556,0)),INDEX(AO558:AO$614,MATCH($C557,$F558:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H557>$C557,INDEX(AS$552:AS556,MATCH($C557,$F$552:$F556,0)),INDEX(AS558:AS$614,MATCH($C557,$F558:$F$614,0)))","v":70263},{"$f":"IF($H557>$C557,INDEX(AT$552:AT556,MATCH($C557,$F$552:$F556,0)),INDEX(AT558:AT$614,MATCH($C557,$F558:$F$614,0)))","v":695},{"$f":"IF($H557>$C557,INDEX(AU$552:AU556,MATCH($C557,$F$552:$F556,0)),INDEX(AU558:AU$614,MATCH($C557,$F558:$F$614,0)))","v":0},{"$f":"IF($H557>$C557,INDEX(AV$552:AV556,MATCH($C557,$F$552:$F556,0)),INDEX(AV558:AV$614,MATCH($C557,$F558:$F$614,0)))","v":4},{"$f":"IF($H557>$C557,INDEX(AW$552:AW556,MATCH($C557,$F$552:$F556,0)),INDEX(AW558:AW$614,MATCH($C557,$F558:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,2.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H558)),ABS($E$426:$E$488-H558),0))","v":0},0,0,0,2,2,{"$f":"IF($H558>$C558,INDEX(J$552:J557,MATCH($C558,$F$552:$F557,0)),INDEX(J559:J$614,MATCH($C558,$F559:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H558>$C558,INDEX(K$552:K557,MATCH($C558,$F$552:$F557,0)),INDEX(K559:K$614,MATCH($C558,$F559:$F$614,0)))","v":0},{"$f":"IF($H558>$C558,INDEX(L$552:L557,MATCH($C558,$F$552:$F557,0)),INDEX(L559:L$614,MATCH($C558,$F559:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H558>$C558,INDEX(M$552:M557,MATCH($C558,$F$552:$F557,0)),INDEX(M559:M$614,MATCH($C558,$F559:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H558>$C558,INDEX(N$552:N557,MATCH($C558,$F$552:$F557,0)),INDEX(N559:N$614,MATCH($C558,$F559:$F$614,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H558,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.23601411652377685},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H558,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":14750.882282736053},{"$f":"IF($H558>$C558,INDEX(U$552:U557,MATCH($C558,$F$552:$F557,0)),INDEX(U559:U$614,MATCH($C558,$F559:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H558>$C558,INDEX(V$552:V557,MATCH($C558,$F$552:$F557,0)),INDEX(V559:V$614,MATCH($C558,$F559:$F$614,0)))","v":0},{"$f":"IF($H558>$C558,INDEX(W$552:W557,MATCH($C558,$F$552:$F557,0)),INDEX(W559:W$614,MATCH($C558,$F559:$F$614,0)))","v":201230},{"$f":"IF($H558>$C558,INDEX(X$552:X557,MATCH($C558,$F$552:$F557,0)),INDEX(X559:X$614,MATCH($C558,$F559:$F$614,0)))","v":13.7},{"$f":"IF($H558>$C558,INDEX(Y$552:Y557,MATCH($C558,$F$552:$F557,0)),INDEX(Y559:Y$614,MATCH($C558,$F559:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H558>$C558,INDEX(AC$552:AC557,MATCH($C558,$F$552:$F557,0)),INDEX(AC559:AC$614,MATCH($C558,$F559:$F$614,0)))","v":0.377},null,{"$f":"IF($H558>$C558,INDEX(AE$552:AE557,MATCH($C558,$F$552:$F557,0)),INDEX(AE559:AE$614,MATCH($C558,$F559:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O558+ROUND(X558/2,0),Brændstofpriser!$B$7:$B$65,0))*AE558/X558*0","v":0},{"$f":"IF($H558>$C558,INDEX(AG$552:AG557,MATCH($C558,$F$552:$F557,0)),INDEX(AG559:AG$614,MATCH($C558,$F559:$F$614,0)))","v":0},{"$f":"IF($H558>$C558,INDEX(AH$552:AH557,MATCH($C558,$F$552:$F557,0)),INDEX(AH559:AH$614,MATCH($C558,$F559:$F$614,0)))","v":0},null,null,{"$f":"IF($H558>$C558,INDEX(AK$552:AK557,MATCH($C558,$F$552:$F557,0)),INDEX(AK559:AK$614,MATCH($C558,$F559:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H558>$C558,INDEX(AO$552:AO557,MATCH($C558,$F$552:$F557,0)),INDEX(AO559:AO$614,MATCH($C558,$F559:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H558>$C558,INDEX(AS$552:AS557,MATCH($C558,$F$552:$F557,0)),INDEX(AS559:AS$614,MATCH($C558,$F559:$F$614,0)))","v":70263},{"$f":"IF($H558>$C558,INDEX(AT$552:AT557,MATCH($C558,$F$552:$F557,0)),INDEX(AT559:AT$614,MATCH($C558,$F559:$F$614,0)))","v":695},{"$f":"IF($H558>$C558,INDEX(AU$552:AU557,MATCH($C558,$F$552:$F557,0)),INDEX(AU559:AU$614,MATCH($C558,$F559:$F$614,0)))","v":0},{"$f":"IF($H558>$C558,INDEX(AV$552:AV557,MATCH($C558,$F$552:$F557,0)),INDEX(AV559:AV$614,MATCH($C558,$F559:$F$614,0)))","v":4},{"$f":"IF($H558>$C558,INDEX(AW$552:AW557,MATCH($C558,$F$552:$F557,0)),INDEX(AW559:AW$614,MATCH($C558,$F559:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,2.2000000000000002,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H559)),ABS($E$426:$E$488-H559),0))","v":0},0,0,0,2,2,{"$f":"IF($H559>$C559,INDEX(J$552:J558,MATCH($C559,$F$552:$F558,0)),INDEX(J560:J$614,MATCH($C559,$F560:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H559>$C559,INDEX(K$552:K558,MATCH($C559,$F$552:$F558,0)),INDEX(K560:K$614,MATCH($C559,$F560:$F$614,0)))","v":0},{"$f":"IF($H559>$C559,INDEX(L$552:L558,MATCH($C559,$F$552:$F558,0)),INDEX(L560:L$614,MATCH($C559,$F560:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H559>$C559,INDEX(M$552:M558,MATCH($C559,$F$552:$F558,0)),INDEX(M560:M$614,MATCH($C559,$F560:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H559>$C559,INDEX(N$552:N558,MATCH($C559,$F$552:$F558,0)),INDEX(N560:N$614,MATCH($C559,$F560:$F$614,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H559,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.23601411652377685},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H559,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":14750.882282736053},{"$f":"IF($H559>$C559,INDEX(U$552:U558,MATCH($C559,$F$552:$F558,0)),INDEX(U560:U$614,MATCH($C559,$F560:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H559>$C559,INDEX(V$552:V558,MATCH($C559,$F$552:$F558,0)),INDEX(V560:V$614,MATCH($C559,$F560:$F$614,0)))","v":0},{"$f":"IF($H559>$C559,INDEX(W$552:W558,MATCH($C559,$F$552:$F558,0)),INDEX(W560:W$614,MATCH($C559,$F560:$F$614,0)))","v":201230},{"$f":"IF($H559>$C559,INDEX(X$552:X558,MATCH($C559,$F$552:$F558,0)),INDEX(X560:X$614,MATCH($C559,$F560:$F$614,0)))","v":13.7},{"$f":"IF($H559>$C559,INDEX(Y$552:Y558,MATCH($C559,$F$552:$F558,0)),INDEX(Y560:Y$614,MATCH($C559,$F560:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H559>$C559,INDEX(AC$552:AC558,MATCH($C559,$F$552:$F558,0)),INDEX(AC560:AC$614,MATCH($C559,$F560:$F$614,0)))","v":0.215},null,{"$f":"IF($H559>$C559,INDEX(AE$552:AE558,MATCH($C559,$F$552:$F558,0)),INDEX(AE560:AE$614,MATCH($C559,$F560:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O559+ROUND(X559/2,0),Brændstofpriser!$B$7:$B$65,0))*AE559/X559*0","v":0},{"$f":"IF($H559>$C559,INDEX(AG$552:AG558,MATCH($C559,$F$552:$F558,0)),INDEX(AG560:AG$614,MATCH($C559,$F560:$F$614,0)))","v":0},{"$f":"IF($H559>$C559,INDEX(AH$552:AH558,MATCH($C559,$F$552:$F558,0)),INDEX(AH560:AH$614,MATCH($C559,$F560:$F$614,0)))","v":0},null,null,{"$f":"IF($H559>$C559,INDEX(AK$552:AK558,MATCH($C559,$F$552:$F558,0)),INDEX(AK560:AK$614,MATCH($C559,$F560:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H559>$C559,INDEX(AO$552:AO558,MATCH($C559,$F$552:$F558,0)),INDEX(AO560:AO$614,MATCH($C559,$F560:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H559>$C559,INDEX(AS$552:AS558,MATCH($C559,$F$552:$F558,0)),INDEX(AS560:AS$614,MATCH($C559,$F560:$F$614,0)))","v":70263},{"$f":"IF($H559>$C559,INDEX(AT$552:AT558,MATCH($C559,$F$552:$F558,0)),INDEX(AT560:AT$614,MATCH($C559,$F560:$F$614,0)))","v":695},{"$f":"IF($H559>$C559,INDEX(AU$552:AU558,MATCH($C559,$F$552:$F558,0)),INDEX(AU560:AU$614,MATCH($C559,$F560:$F$614,0)))","v":0},{"$f":"IF($H559>$C559,INDEX(AV$552:AV558,MATCH($C559,$F$552:$F558,0)),INDEX(AV560:AV$614,MATCH($C559,$F560:$F$614,0)))","v":4},{"$f":"IF($H559>$C559,INDEX(AW$552:AW558,MATCH($C559,$F$552:$F558,0)),INDEX(AW560:AW$614,MATCH($C559,$F560:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,2.2999999999999998,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H560)),ABS($E$426:$E$488-H560),0))","v":0},0,0,0,2,2,{"$f":"IF($H560>$C560,INDEX(J$552:J559,MATCH($C560,$F$552:$F559,0)),INDEX(J561:J$614,MATCH($C560,$F561:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H560>$C560,INDEX(K$552:K559,MATCH($C560,$F$552:$F559,0)),INDEX(K561:K$614,MATCH($C560,$F561:$F$614,0)))","v":0},{"$f":"IF($H560>$C560,INDEX(L$552:L559,MATCH($C560,$F$552:$F559,0)),INDEX(L561:L$614,MATCH($C560,$F561:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H560>$C560,INDEX(M$552:M559,MATCH($C560,$F$552:$F559,0)),INDEX(M561:M$614,MATCH($C560,$F561:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H560>$C560,INDEX(N$552:N559,MATCH($C560,$F$552:$F559,0)),INDEX(N561:N$614,MATCH($C560,$F561:$F$614,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H560,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.23601411652377685},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H560,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":14750.882282736053},{"$f":"IF($H560>$C560,INDEX(U$552:U559,MATCH($C560,$F$552:$F559,0)),INDEX(U561:U$614,MATCH($C560,$F561:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H560>$C560,INDEX(V$552:V559,MATCH($C560,$F$552:$F559,0)),INDEX(V561:V$614,MATCH($C560,$F561:$F$614,0)))","v":0},{"$f":"IF($H560>$C560,INDEX(W$552:W559,MATCH($C560,$F$552:$F559,0)),INDEX(W561:W$614,MATCH($C560,$F561:$F$614,0)))","v":201230},{"$f":"IF($H560>$C560,INDEX(X$552:X559,MATCH($C560,$F$552:$F559,0)),INDEX(X561:X$614,MATCH($C560,$F561:$F$614,0)))","v":13.7},{"$f":"IF($H560>$C560,INDEX(Y$552:Y559,MATCH($C560,$F$552:$F559,0)),INDEX(Y561:Y$614,MATCH($C560,$F561:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H560>$C560,INDEX(AC$552:AC559,MATCH($C560,$F$552:$F559,0)),INDEX(AC561:AC$614,MATCH($C560,$F561:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H560>$C560,INDEX(AE$552:AE559,MATCH($C560,$F$552:$F559,0)),INDEX(AE561:AE$614,MATCH($C560,$F561:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O560+ROUND(X560/2,0),Brændstofpriser!$B$7:$B$65,0))*AE560/X560*0","v":0},{"$f":"IF($H560>$C560,INDEX(AG$552:AG559,MATCH($C560,$F$552:$F559,0)),INDEX(AG561:AG$614,MATCH($C560,$F561:$F$614,0)))","v":0},{"$f":"IF($H560>$C560,INDEX(AH$552:AH559,MATCH($C560,$F$552:$F559,0)),INDEX(AH561:AH$614,MATCH($C560,$F561:$F$614,0)))","v":0},null,null,{"$f":"IF($H560>$C560,INDEX(AK$552:AK559,MATCH($C560,$F$552:$F559,0)),INDEX(AK561:AK$614,MATCH($C560,$F561:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H560>$C560,INDEX(AO$552:AO559,MATCH($C560,$F$552:$F559,0)),INDEX(AO561:AO$614,MATCH($C560,$F561:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H560>$C560,INDEX(AS$552:AS559,MATCH($C560,$F$552:$F559,0)),INDEX(AS561:AS$614,MATCH($C560,$F561:$F$614,0)))","v":70263},{"$f":"IF($H560>$C560,INDEX(AT$552:AT559,MATCH($C560,$F$552:$F559,0)),INDEX(AT561:AT$614,MATCH($C560,$F561:$F$614,0)))","v":695},{"$f":"IF($H560>$C560,INDEX(AU$552:AU559,MATCH($C560,$F$552:$F559,0)),INDEX(AU561:AU$614,MATCH($C560,$F561:$F$614,0)))","v":0},{"$f":"IF($H560>$C560,INDEX(AV$552:AV559,MATCH($C560,$F$552:$F559,0)),INDEX(AV561:AV$614,MATCH($C560,$F561:$F$614,0)))","v":4},{"$f":"IF($H560>$C560,INDEX(AW$552:AW559,MATCH($C560,$F$552:$F559,0)),INDEX(AW561:AW$614,MATCH($C560,$F561:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,3.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H561)),ABS($E$426:$E$488-H561),0))","v":0},0,{"$f":"(IF(E561=0,0,IF(COUNTIF(E559:E561,E561)=1,E561&\",1\",IF(COUNTIF(E559:E561,E561)=2,E561&\",2\",IF(COUNTIF(E559:E561,E561)=3,E561&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H561>$C561,INDEX(J$552:J560,MATCH($C561,$F$552:$F560,0)),INDEX(J562:J$614,MATCH($C561,$F562:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H561>$C561,INDEX(K$552:K560,MATCH($C561,$F$552:$F560,0)),INDEX(K562:K$614,MATCH($C561,$F562:$F$614,0)))","v":0},{"$f":"IF($H561>$C561,INDEX(L$552:L560,MATCH($C561,$F$552:$F560,0)),INDEX(L562:L$614,MATCH($C561,$F562:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H561>$C561,INDEX(M$552:M560,MATCH($C561,$F$552:$F560,0)),INDEX(M562:M$614,MATCH($C561,$F562:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H561>$C561,INDEX(N$552:N560,MATCH($C561,$F$552:$F560,0)),INDEX(N562:N$614,MATCH($C561,$F562:$F$614,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H561,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":4.3279088617547562E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H561,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":14426.362872515854},{"$f":"IF($H561>$C561,INDEX(U$552:U560,MATCH($C561,$F$552:$F560,0)),INDEX(U562:U$614,MATCH($C561,$F562:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H561>$C561,INDEX(V$552:V560,MATCH($C561,$F$552:$F560,0)),INDEX(V562:V$614,MATCH($C561,$F562:$F$614,0)))","v":0},{"$f":"IF($H561>$C561,INDEX(W$552:W560,MATCH($C561,$F$552:$F560,0)),INDEX(W562:W$614,MATCH($C561,$F562:$F$614,0)))","v":201230},{"$f":"IF($H561>$C561,INDEX(X$552:X560,MATCH($C561,$F$552:$F560,0)),INDEX(X562:X$614,MATCH($C561,$F562:$F$614,0)))","v":13.7},{"$f":"IF($H561>$C561,INDEX(Y$552:Y560,MATCH($C561,$F$552:$F560,0)),INDEX(Y562:Y$614,MATCH($C561,$F562:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H561>$C561,INDEX(AC$552:AC560,MATCH($C561,$F$552:$F560,0)),INDEX(AC562:AC$614,MATCH($C561,$F562:$F$614,0)))","v":0.377},null,{"$f":"IF($H561>$C561,INDEX(AE$552:AE560,MATCH($C561,$F$552:$F560,0)),INDEX(AE562:AE$614,MATCH($C561,$F562:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O561+ROUND(X561/2,0),Brændstofpriser!$B$7:$B$65,0))*AE561/X561*0","v":0},{"$f":"IF($H561>$C561,INDEX(AG$552:AG560,MATCH($C561,$F$552:$F560,0)),INDEX(AG562:AG$614,MATCH($C561,$F562:$F$614,0)))","v":0},{"$f":"IF($H561>$C561,INDEX(AH$552:AH560,MATCH($C561,$F$552:$F560,0)),INDEX(AH562:AH$614,MATCH($C561,$F562:$F$614,0)))","v":0},null,null,{"$f":"IF($H561>$C561,INDEX(AK$552:AK560,MATCH($C561,$F$552:$F560,0)),INDEX(AK562:AK$614,MATCH($C561,$F562:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H561>$C561,INDEX(AO$552:AO560,MATCH($C561,$F$552:$F560,0)),INDEX(AO562:AO$614,MATCH($C561,$F562:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H561>$C561,INDEX(AS$552:AS560,MATCH($C561,$F$552:$F560,0)),INDEX(AS562:AS$614,MATCH($C561,$F562:$F$614,0)))","v":70263},{"$f":"IF($H561>$C561,INDEX(AT$552:AT560,MATCH($C561,$F$552:$F560,0)),INDEX(AT562:AT$614,MATCH($C561,$F562:$F$614,0)))","v":695},{"$f":"IF($H561>$C561,INDEX(AU$552:AU560,MATCH($C561,$F$552:$F560,0)),INDEX(AU562:AU$614,MATCH($C561,$F562:$F$614,0)))","v":0},{"$f":"IF($H561>$C561,INDEX(AV$552:AV560,MATCH($C561,$F$552:$F560,0)),INDEX(AV562:AV$614,MATCH($C561,$F562:$F$614,0)))","v":4},{"$f":"IF($H561>$C561,INDEX(AW$552:AW560,MATCH($C561,$F$552:$F560,0)),INDEX(AW562:AW$614,MATCH($C561,$F562:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,3.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H562)),ABS($E$426:$E$488-H562),0))","v":0},0,{"$f":"(IF(E562=0,0,IF(COUNTIF(E560:E562,E562)=1,E562&\",1\",IF(COUNTIF(E560:E562,E562)=2,E562&\",2\",IF(COUNTIF(E560:E562,E562)=3,E562&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H562>$C562,INDEX(J$552:J561,MATCH($C562,$F$552:$F561,0)),INDEX(J563:J$614,MATCH($C562,$F563:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H562>$C562,INDEX(K$552:K561,MATCH($C562,$F$552:$F561,0)),INDEX(K563:K$614,MATCH($C562,$F563:$F$614,0)))","v":0},{"$f":"IF($H562>$C562,INDEX(L$552:L561,MATCH($C562,$F$552:$F561,0)),INDEX(L563:L$614,MATCH($C562,$F563:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H562>$C562,INDEX(M$552:M561,MATCH($C562,$F$552:$F561,0)),INDEX(M563:M$614,MATCH($C562,$F563:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H562>$C562,INDEX(N$552:N561,MATCH($C562,$F$552:$F561,0)),INDEX(N563:N$614,MATCH($C562,$F563:$F$614,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H562,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":4.3279088617547562E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H562,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":14426.362872515854},{"$f":"IF($H562>$C562,INDEX(U$552:U561,MATCH($C562,$F$552:$F561,0)),INDEX(U563:U$614,MATCH($C562,$F563:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H562>$C562,INDEX(V$552:V561,MATCH($C562,$F$552:$F561,0)),INDEX(V563:V$614,MATCH($C562,$F563:$F$614,0)))","v":0},{"$f":"IF($H562>$C562,INDEX(W$552:W561,MATCH($C562,$F$552:$F561,0)),INDEX(W563:W$614,MATCH($C562,$F563:$F$614,0)))","v":201230},{"$f":"IF($H562>$C562,INDEX(X$552:X561,MATCH($C562,$F$552:$F561,0)),INDEX(X563:X$614,MATCH($C562,$F563:$F$614,0)))","v":13.7},{"$f":"IF($H562>$C562,INDEX(Y$552:Y561,MATCH($C562,$F$552:$F561,0)),INDEX(Y563:Y$614,MATCH($C562,$F563:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H562>$C562,INDEX(AC$552:AC561,MATCH($C562,$F$552:$F561,0)),INDEX(AC563:AC$614,MATCH($C562,$F563:$F$614,0)))","v":0.215},null,{"$f":"IF($H562>$C562,INDEX(AE$552:AE561,MATCH($C562,$F$552:$F561,0)),INDEX(AE563:AE$614,MATCH($C562,$F563:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O562+ROUND(X562/2,0),Brændstofpriser!$B$7:$B$65,0))*AE562/X562*0","v":0},{"$f":"IF($H562>$C562,INDEX(AG$552:AG561,MATCH($C562,$F$552:$F561,0)),INDEX(AG563:AG$614,MATCH($C562,$F563:$F$614,0)))","v":0},{"$f":"IF($H562>$C562,INDEX(AH$552:AH561,MATCH($C562,$F$552:$F561,0)),INDEX(AH563:AH$614,MATCH($C562,$F563:$F$614,0)))","v":0},null,null,{"$f":"IF($H562>$C562,INDEX(AK$552:AK561,MATCH($C562,$F$552:$F561,0)),INDEX(AK563:AK$614,MATCH($C562,$F563:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H562>$C562,INDEX(AO$552:AO561,MATCH($C562,$F$552:$F561,0)),INDEX(AO563:AO$614,MATCH($C562,$F563:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H562>$C562,INDEX(AS$552:AS561,MATCH($C562,$F$552:$F561,0)),INDEX(AS563:AS$614,MATCH($C562,$F563:$F$614,0)))","v":70263},{"$f":"IF($H562>$C562,INDEX(AT$552:AT561,MATCH($C562,$F$552:$F561,0)),INDEX(AT563:AT$614,MATCH($C562,$F563:$F$614,0)))","v":695},{"$f":"IF($H562>$C562,INDEX(AU$552:AU561,MATCH($C562,$F$552:$F561,0)),INDEX(AU563:AU$614,MATCH($C562,$F563:$F$614,0)))","v":0},{"$f":"IF($H562>$C562,INDEX(AV$552:AV561,MATCH($C562,$F$552:$F561,0)),INDEX(AV563:AV$614,MATCH($C562,$F563:$F$614,0)))","v":4},{"$f":"IF($H562>$C562,INDEX(AW$552:AW561,MATCH($C562,$F$552:$F561,0)),INDEX(AW563:AW$614,MATCH($C562,$F563:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,3.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H563)),ABS($E$426:$E$488-H563),0))","v":0},0,0,0,3,3,{"$f":"IF($H563>$C563,INDEX(J$552:J562,MATCH($C563,$F$552:$F562,0)),INDEX(J564:J$614,MATCH($C563,$F564:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H563>$C563,INDEX(K$552:K562,MATCH($C563,$F$552:$F562,0)),INDEX(K564:K$614,MATCH($C563,$F564:$F$614,0)))","v":0},{"$f":"IF($H563>$C563,INDEX(L$552:L562,MATCH($C563,$F$552:$F562,0)),INDEX(L564:L$614,MATCH($C563,$F564:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H563>$C563,INDEX(M$552:M562,MATCH($C563,$F$552:$F562,0)),INDEX(M564:M$614,MATCH($C563,$F564:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H563>$C563,INDEX(N$552:N562,MATCH($C563,$F$552:$F562,0)),INDEX(N564:N$614,MATCH($C563,$F564:$F$614,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H563,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":4.3279088617547562E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H563,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":14426.362872515854},{"$f":"IF($H563>$C563,INDEX(U$552:U562,MATCH($C563,$F$552:$F562,0)),INDEX(U564:U$614,MATCH($C563,$F564:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H563>$C563,INDEX(V$552:V562,MATCH($C563,$F$552:$F562,0)),INDEX(V564:V$614,MATCH($C563,$F564:$F$614,0)))","v":0},{"$f":"IF($H563>$C563,INDEX(W$552:W562,MATCH($C563,$F$552:$F562,0)),INDEX(W564:W$614,MATCH($C563,$F564:$F$614,0)))","v":201230},{"$f":"IF($H563>$C563,INDEX(X$552:X562,MATCH($C563,$F$552:$F562,0)),INDEX(X564:X$614,MATCH($C563,$F564:$F$614,0)))","v":13.7},{"$f":"IF($H563>$C563,INDEX(Y$552:Y562,MATCH($C563,$F$552:$F562,0)),INDEX(Y564:Y$614,MATCH($C563,$F564:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H563>$C563,INDEX(AC$552:AC562,MATCH($C563,$F$552:$F562,0)),INDEX(AC564:AC$614,MATCH($C563,$F564:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H563>$C563,INDEX(AE$552:AE562,MATCH($C563,$F$552:$F562,0)),INDEX(AE564:AE$614,MATCH($C563,$F564:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O563+ROUND(X563/2,0),Brændstofpriser!$B$7:$B$65,0))*AE563/X563*0","v":0},{"$f":"IF($H563>$C563,INDEX(AG$552:AG562,MATCH($C563,$F$552:$F562,0)),INDEX(AG564:AG$614,MATCH($C563,$F564:$F$614,0)))","v":0},{"$f":"IF($H563>$C563,INDEX(AH$552:AH562,MATCH($C563,$F$552:$F562,0)),INDEX(AH564:AH$614,MATCH($C563,$F564:$F$614,0)))","v":0},null,null,{"$f":"IF($H563>$C563,INDEX(AK$552:AK562,MATCH($C563,$F$552:$F562,0)),INDEX(AK564:AK$614,MATCH($C563,$F564:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H563>$C563,INDEX(AO$552:AO562,MATCH($C563,$F$552:$F562,0)),INDEX(AO564:AO$614,MATCH($C563,$F564:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H563>$C563,INDEX(AS$552:AS562,MATCH($C563,$F$552:$F562,0)),INDEX(AS564:AS$614,MATCH($C563,$F564:$F$614,0)))","v":70263},{"$f":"IF($H563>$C563,INDEX(AT$552:AT562,MATCH($C563,$F$552:$F562,0)),INDEX(AT564:AT$614,MATCH($C563,$F564:$F$614,0)))","v":695},{"$f":"IF($H563>$C563,INDEX(AU$552:AU562,MATCH($C563,$F$552:$F562,0)),INDEX(AU564:AU$614,MATCH($C563,$F564:$F$614,0)))","v":0},{"$f":"IF($H563>$C563,INDEX(AV$552:AV562,MATCH($C563,$F$552:$F562,0)),INDEX(AV564:AV$614,MATCH($C563,$F564:$F$614,0)))","v":4},{"$f":"IF($H563>$C563,INDEX(AW$552:AW562,MATCH($C563,$F$552:$F562,0)),INDEX(AW564:AW$614,MATCH($C563,$F564:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,4.0999999999999996,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H564)),ABS($E$426:$E$488-H564),0))","v":0},0,0,0,4,4,{"$f":"IF($H564>$C564,INDEX(J$552:J563,MATCH($C564,$F$552:$F563,0)),INDEX(J565:J$614,MATCH($C564,$F565:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H564>$C564,INDEX(K$552:K563,MATCH($C564,$F$552:$F563,0)),INDEX(K565:K$614,MATCH($C564,$F565:$F$614,0)))","v":0},{"$f":"IF($H564>$C564,INDEX(L$552:L563,MATCH($C564,$F$552:$F563,0)),INDEX(L565:L$614,MATCH($C564,$F565:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H564>$C564,INDEX(M$552:M563,MATCH($C564,$F$552:$F563,0)),INDEX(M565:M$614,MATCH($C564,$F565:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H564>$C564,INDEX(N$552:N563,MATCH($C564,$F$552:$F563,0)),INDEX(N565:N$614,MATCH($C564,$F565:$F$614,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H564,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H564,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":14108.982889320503},{"$f":"IF($H564>$C564,INDEX(U$552:U563,MATCH($C564,$F$552:$F563,0)),INDEX(U565:U$614,MATCH($C564,$F565:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H564>$C564,INDEX(V$552:V563,MATCH($C564,$F$552:$F563,0)),INDEX(V565:V$614,MATCH($C564,$F565:$F$614,0)))","v":0},{"$f":"IF($H564>$C564,INDEX(W$552:W563,MATCH($C564,$F$552:$F563,0)),INDEX(W565:W$614,MATCH($C564,$F565:$F$614,0)))","v":201230},{"$f":"IF($H564>$C564,INDEX(X$552:X563,MATCH($C564,$F$552:$F563,0)),INDEX(X565:X$614,MATCH($C564,$F565:$F$614,0)))","v":13.7},{"$f":"IF($H564>$C564,INDEX(Y$552:Y563,MATCH($C564,$F$552:$F563,0)),INDEX(Y565:Y$614,MATCH($C564,$F565:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H564>$C564,INDEX(AC$552:AC563,MATCH($C564,$F$552:$F563,0)),INDEX(AC565:AC$614,MATCH($C564,$F565:$F$614,0)))","v":0.377},null,{"$f":"IF($H564>$C564,INDEX(AE$552:AE563,MATCH($C564,$F$552:$F563,0)),INDEX(AE565:AE$614,MATCH($C564,$F565:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O564+ROUND(X564/2,0),Brændstofpriser!$B$7:$B$65,0))*AE564/X564*0","v":0},{"$f":"IF($H564>$C564,INDEX(AG$552:AG563,MATCH($C564,$F$552:$F563,0)),INDEX(AG565:AG$614,MATCH($C564,$F565:$F$614,0)))","v":0},{"$f":"IF($H564>$C564,INDEX(AH$552:AH563,MATCH($C564,$F$552:$F563,0)),INDEX(AH565:AH$614,MATCH($C564,$F565:$F$614,0)))","v":0},null,null,{"$f":"IF($H564>$C564,INDEX(AK$552:AK563,MATCH($C564,$F$552:$F563,0)),INDEX(AK565:AK$614,MATCH($C564,$F565:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H564>$C564,INDEX(AO$552:AO563,MATCH($C564,$F$552:$F563,0)),INDEX(AO565:AO$614,MATCH($C564,$F565:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H564>$C564,INDEX(AS$552:AS563,MATCH($C564,$F$552:$F563,0)),INDEX(AS565:AS$614,MATCH($C564,$F565:$F$614,0)))","v":70263},{"$f":"IF($H564>$C564,INDEX(AT$552:AT563,MATCH($C564,$F$552:$F563,0)),INDEX(AT565:AT$614,MATCH($C564,$F565:$F$614,0)))","v":695},{"$f":"IF($H564>$C564,INDEX(AU$552:AU563,MATCH($C564,$F$552:$F563,0)),INDEX(AU565:AU$614,MATCH($C564,$F565:$F$614,0)))","v":0},{"$f":"IF($H564>$C564,INDEX(AV$552:AV563,MATCH($C564,$F$552:$F563,0)),INDEX(AV565:AV$614,MATCH($C564,$F565:$F$614,0)))","v":4},{"$f":"IF($H564>$C564,INDEX(AW$552:AW563,MATCH($C564,$F$552:$F563,0)),INDEX(AW565:AW$614,MATCH($C564,$F565:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,4.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H565)),ABS($E$426:$E$488-H565),0))","v":0},0,0,0,4,4,{"$f":"IF($H565>$C565,INDEX(J$552:J564,MATCH($C565,$F$552:$F564,0)),INDEX(J566:J$614,MATCH($C565,$F566:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H565>$C565,INDEX(K$552:K564,MATCH($C565,$F$552:$F564,0)),INDEX(K566:K$614,MATCH($C565,$F566:$F$614,0)))","v":0},{"$f":"IF($H565>$C565,INDEX(L$552:L564,MATCH($C565,$F$552:$F564,0)),INDEX(L566:L$614,MATCH($C565,$F566:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H565>$C565,INDEX(M$552:M564,MATCH($C565,$F$552:$F564,0)),INDEX(M566:M$614,MATCH($C565,$F566:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H565>$C565,INDEX(N$552:N564,MATCH($C565,$F$552:$F564,0)),INDEX(N566:N$614,MATCH($C565,$F566:$F$614,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H565,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H565,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":14108.982889320503},{"$f":"IF($H565>$C565,INDEX(U$552:U564,MATCH($C565,$F$552:$F564,0)),INDEX(U566:U$614,MATCH($C565,$F566:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H565>$C565,INDEX(V$552:V564,MATCH($C565,$F$552:$F564,0)),INDEX(V566:V$614,MATCH($C565,$F566:$F$614,0)))","v":0},{"$f":"IF($H565>$C565,INDEX(W$552:W564,MATCH($C565,$F$552:$F564,0)),INDEX(W566:W$614,MATCH($C565,$F566:$F$614,0)))","v":201230},{"$f":"IF($H565>$C565,INDEX(X$552:X564,MATCH($C565,$F$552:$F564,0)),INDEX(X566:X$614,MATCH($C565,$F566:$F$614,0)))","v":13.7},{"$f":"IF($H565>$C565,INDEX(Y$552:Y564,MATCH($C565,$F$552:$F564,0)),INDEX(Y566:Y$614,MATCH($C565,$F566:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H565>$C565,INDEX(AC$552:AC564,MATCH($C565,$F$552:$F564,0)),INDEX(AC566:AC$614,MATCH($C565,$F566:$F$614,0)))","v":0.215},null,{"$f":"IF($H565>$C565,INDEX(AE$552:AE564,MATCH($C565,$F$552:$F564,0)),INDEX(AE566:AE$614,MATCH($C565,$F566:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O565+ROUND(X565/2,0),Brændstofpriser!$B$7:$B$65,0))*AE565/X565*0","v":0},{"$f":"IF($H565>$C565,INDEX(AG$552:AG564,MATCH($C565,$F$552:$F564,0)),INDEX(AG566:AG$614,MATCH($C565,$F566:$F$614,0)))","v":0},{"$f":"IF($H565>$C565,INDEX(AH$552:AH564,MATCH($C565,$F$552:$F564,0)),INDEX(AH566:AH$614,MATCH($C565,$F566:$F$614,0)))","v":0},null,null,{"$f":"IF($H565>$C565,INDEX(AK$552:AK564,MATCH($C565,$F$552:$F564,0)),INDEX(AK566:AK$614,MATCH($C565,$F566:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H565>$C565,INDEX(AO$552:AO564,MATCH($C565,$F$552:$F564,0)),INDEX(AO566:AO$614,MATCH($C565,$F566:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H565>$C565,INDEX(AS$552:AS564,MATCH($C565,$F$552:$F564,0)),INDEX(AS566:AS$614,MATCH($C565,$F566:$F$614,0)))","v":70263},{"$f":"IF($H565>$C565,INDEX(AT$552:AT564,MATCH($C565,$F$552:$F564,0)),INDEX(AT566:AT$614,MATCH($C565,$F566:$F$614,0)))","v":695},{"$f":"IF($H565>$C565,INDEX(AU$552:AU564,MATCH($C565,$F$552:$F564,0)),INDEX(AU566:AU$614,MATCH($C565,$F566:$F$614,0)))","v":0},{"$f":"IF($H565>$C565,INDEX(AV$552:AV564,MATCH($C565,$F$552:$F564,0)),INDEX(AV566:AV$614,MATCH($C565,$F566:$F$614,0)))","v":4},{"$f":"IF($H565>$C565,INDEX(AW$552:AW564,MATCH($C565,$F$552:$F564,0)),INDEX(AW566:AW$614,MATCH($C565,$F566:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,4.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H566)),ABS($E$426:$E$488-H566),0))","v":0},0,0,0,4,4,{"$f":"IF($H566>$C566,INDEX(J$552:J565,MATCH($C566,$F$552:$F565,0)),INDEX(J567:J$614,MATCH($C566,$F567:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H566>$C566,INDEX(K$552:K565,MATCH($C566,$F$552:$F565,0)),INDEX(K567:K$614,MATCH($C566,$F567:$F$614,0)))","v":0},{"$f":"IF($H566>$C566,INDEX(L$552:L565,MATCH($C566,$F$552:$F565,0)),INDEX(L567:L$614,MATCH($C566,$F567:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H566>$C566,INDEX(M$552:M565,MATCH($C566,$F$552:$F565,0)),INDEX(M567:M$614,MATCH($C566,$F567:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H566>$C566,INDEX(N$552:N565,MATCH($C566,$F$552:$F565,0)),INDEX(N567:N$614,MATCH($C566,$F567:$F$614,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H566,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H566,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":14108.982889320503},{"$f":"IF($H566>$C566,INDEX(U$552:U565,MATCH($C566,$F$552:$F565,0)),INDEX(U567:U$614,MATCH($C566,$F567:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H566>$C566,INDEX(V$552:V565,MATCH($C566,$F$552:$F565,0)),INDEX(V567:V$614,MATCH($C566,$F567:$F$614,0)))","v":0},{"$f":"IF($H566>$C566,INDEX(W$552:W565,MATCH($C566,$F$552:$F565,0)),INDEX(W567:W$614,MATCH($C566,$F567:$F$614,0)))","v":201230},{"$f":"IF($H566>$C566,INDEX(X$552:X565,MATCH($C566,$F$552:$F565,0)),INDEX(X567:X$614,MATCH($C566,$F567:$F$614,0)))","v":13.7},{"$f":"IF($H566>$C566,INDEX(Y$552:Y565,MATCH($C566,$F$552:$F565,0)),INDEX(Y567:Y$614,MATCH($C566,$F567:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H566>$C566,INDEX(AC$552:AC565,MATCH($C566,$F$552:$F565,0)),INDEX(AC567:AC$614,MATCH($C566,$F567:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H566>$C566,INDEX(AE$552:AE565,MATCH($C566,$F$552:$F565,0)),INDEX(AE567:AE$614,MATCH($C566,$F567:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O566+ROUND(X566/2,0),Brændstofpriser!$B$7:$B$65,0))*AE566/X566*0","v":0},{"$f":"IF($H566>$C566,INDEX(AG$552:AG565,MATCH($C566,$F$552:$F565,0)),INDEX(AG567:AG$614,MATCH($C566,$F567:$F$614,0)))","v":0},{"$f":"IF($H566>$C566,INDEX(AH$552:AH565,MATCH($C566,$F$552:$F565,0)),INDEX(AH567:AH$614,MATCH($C566,$F567:$F$614,0)))","v":0},null,null,{"$f":"IF($H566>$C566,INDEX(AK$552:AK565,MATCH($C566,$F$552:$F565,0)),INDEX(AK567:AK$614,MATCH($C566,$F567:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H566>$C566,INDEX(AO$552:AO565,MATCH($C566,$F$552:$F565,0)),INDEX(AO567:AO$614,MATCH($C566,$F567:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H566>$C566,INDEX(AS$552:AS565,MATCH($C566,$F$552:$F565,0)),INDEX(AS567:AS$614,MATCH($C566,$F567:$F$614,0)))","v":70263},{"$f":"IF($H566>$C566,INDEX(AT$552:AT565,MATCH($C566,$F$552:$F565,0)),INDEX(AT567:AT$614,MATCH($C566,$F567:$F$614,0)))","v":695},{"$f":"IF($H566>$C566,INDEX(AU$552:AU565,MATCH($C566,$F$552:$F565,0)),INDEX(AU567:AU$614,MATCH($C566,$F567:$F$614,0)))","v":0},{"$f":"IF($H566>$C566,INDEX(AV$552:AV565,MATCH($C566,$F$552:$F565,0)),INDEX(AV567:AV$614,MATCH($C566,$F567:$F$614,0)))","v":4},{"$f":"IF($H566>$C566,INDEX(AW$552:AW565,MATCH($C566,$F$552:$F565,0)),INDEX(AW567:AW$614,MATCH($C566,$F567:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,5.0999999999999996,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H567)),ABS($E$426:$E$488-H567),0))","v":0},0,0,0,5,5,{"$f":"IF($H567>$C567,INDEX(J$552:J566,MATCH($C567,$F$552:$F566,0)),INDEX(J568:J$614,MATCH($C567,$F568:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H567>$C567,INDEX(K$552:K566,MATCH($C567,$F$552:$F566,0)),INDEX(K568:K$614,MATCH($C567,$F568:$F$614,0)))","v":0},{"$f":"IF($H567>$C567,INDEX(L$552:L566,MATCH($C567,$F$552:$F566,0)),INDEX(L568:L$614,MATCH($C567,$F568:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H567>$C567,INDEX(M$552:M566,MATCH($C567,$F$552:$F566,0)),INDEX(M568:M$614,MATCH($C567,$F568:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H567>$C567,INDEX(N$552:N566,MATCH($C567,$F$552:$F566,0)),INDEX(N568:N$614,MATCH($C567,$F568:$F$614,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H567,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H567,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13798.585265755459},{"$f":"IF($H567>$C567,INDEX(U$552:U566,MATCH($C567,$F$552:$F566,0)),INDEX(U568:U$614,MATCH($C567,$F568:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H567>$C567,INDEX(V$552:V566,MATCH($C567,$F$552:$F566,0)),INDEX(V568:V$614,MATCH($C567,$F568:$F$614,0)))","v":0},{"$f":"IF($H567>$C567,INDEX(W$552:W566,MATCH($C567,$F$552:$F566,0)),INDEX(W568:W$614,MATCH($C567,$F568:$F$614,0)))","v":201230},{"$f":"IF($H567>$C567,INDEX(X$552:X566,MATCH($C567,$F$552:$F566,0)),INDEX(X568:X$614,MATCH($C567,$F568:$F$614,0)))","v":13.7},{"$f":"IF($H567>$C567,INDEX(Y$552:Y566,MATCH($C567,$F$552:$F566,0)),INDEX(Y568:Y$614,MATCH($C567,$F568:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H567>$C567,INDEX(AC$552:AC566,MATCH($C567,$F$552:$F566,0)),INDEX(AC568:AC$614,MATCH($C567,$F568:$F$614,0)))","v":0.377},null,{"$f":"IF($H567>$C567,INDEX(AE$552:AE566,MATCH($C567,$F$552:$F566,0)),INDEX(AE568:AE$614,MATCH($C567,$F568:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O567+ROUND(X567/2,0),Brændstofpriser!$B$7:$B$65,0))*AE567/X567*0","v":0},{"$f":"IF($H567>$C567,INDEX(AG$552:AG566,MATCH($C567,$F$552:$F566,0)),INDEX(AG568:AG$614,MATCH($C567,$F568:$F$614,0)))","v":0},{"$f":"IF($H567>$C567,INDEX(AH$552:AH566,MATCH($C567,$F$552:$F566,0)),INDEX(AH568:AH$614,MATCH($C567,$F568:$F$614,0)))","v":0},null,null,{"$f":"IF($H567>$C567,INDEX(AK$552:AK566,MATCH($C567,$F$552:$F566,0)),INDEX(AK568:AK$614,MATCH($C567,$F568:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H567>$C567,INDEX(AO$552:AO566,MATCH($C567,$F$552:$F566,0)),INDEX(AO568:AO$614,MATCH($C567,$F568:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H567>$C567,INDEX(AS$552:AS566,MATCH($C567,$F$552:$F566,0)),INDEX(AS568:AS$614,MATCH($C567,$F568:$F$614,0)))","v":70263},{"$f":"IF($H567>$C567,INDEX(AT$552:AT566,MATCH($C567,$F$552:$F566,0)),INDEX(AT568:AT$614,MATCH($C567,$F568:$F$614,0)))","v":695},{"$f":"IF($H567>$C567,INDEX(AU$552:AU566,MATCH($C567,$F$552:$F566,0)),INDEX(AU568:AU$614,MATCH($C567,$F568:$F$614,0)))","v":0},{"$f":"IF($H567>$C567,INDEX(AV$552:AV566,MATCH($C567,$F$552:$F566,0)),INDEX(AV568:AV$614,MATCH($C567,$F568:$F$614,0)))","v":4},{"$f":"IF($H567>$C567,INDEX(AW$552:AW566,MATCH($C567,$F$552:$F566,0)),INDEX(AW568:AW$614,MATCH($C567,$F568:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,5.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H568)),ABS($E$426:$E$488-H568),0))","v":0},0,0,0,5,5,{"$f":"IF($H568>$C568,INDEX(J$552:J567,MATCH($C568,$F$552:$F567,0)),INDEX(J569:J$614,MATCH($C568,$F569:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H568>$C568,INDEX(K$552:K567,MATCH($C568,$F$552:$F567,0)),INDEX(K569:K$614,MATCH($C568,$F569:$F$614,0)))","v":0},{"$f":"IF($H568>$C568,INDEX(L$552:L567,MATCH($C568,$F$552:$F567,0)),INDEX(L569:L$614,MATCH($C568,$F569:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H568>$C568,INDEX(M$552:M567,MATCH($C568,$F$552:$F567,0)),INDEX(M569:M$614,MATCH($C568,$F569:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H568>$C568,INDEX(N$552:N567,MATCH($C568,$F$552:$F567,0)),INDEX(N569:N$614,MATCH($C568,$F569:$F$614,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H568,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H568,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13798.585265755459},{"$f":"IF($H568>$C568,INDEX(U$552:U567,MATCH($C568,$F$552:$F567,0)),INDEX(U569:U$614,MATCH($C568,$F569:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H568>$C568,INDEX(V$552:V567,MATCH($C568,$F$552:$F567,0)),INDEX(V569:V$614,MATCH($C568,$F569:$F$614,0)))","v":0},{"$f":"IF($H568>$C568,INDEX(W$552:W567,MATCH($C568,$F$552:$F567,0)),INDEX(W569:W$614,MATCH($C568,$F569:$F$614,0)))","v":201230},{"$f":"IF($H568>$C568,INDEX(X$552:X567,MATCH($C568,$F$552:$F567,0)),INDEX(X569:X$614,MATCH($C568,$F569:$F$614,0)))","v":13.7},{"$f":"IF($H568>$C568,INDEX(Y$552:Y567,MATCH($C568,$F$552:$F567,0)),INDEX(Y569:Y$614,MATCH($C568,$F569:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H568>$C568,INDEX(AC$552:AC567,MATCH($C568,$F$552:$F567,0)),INDEX(AC569:AC$614,MATCH($C568,$F569:$F$614,0)))","v":0.215},null,{"$f":"IF($H568>$C568,INDEX(AE$552:AE567,MATCH($C568,$F$552:$F567,0)),INDEX(AE569:AE$614,MATCH($C568,$F569:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O568+ROUND(X568/2,0),Brændstofpriser!$B$7:$B$65,0))*AE568/X568*0","v":0},{"$f":"IF($H568>$C568,INDEX(AG$552:AG567,MATCH($C568,$F$552:$F567,0)),INDEX(AG569:AG$614,MATCH($C568,$F569:$F$614,0)))","v":0},{"$f":"IF($H568>$C568,INDEX(AH$552:AH567,MATCH($C568,$F$552:$F567,0)),INDEX(AH569:AH$614,MATCH($C568,$F569:$F$614,0)))","v":0},null,null,{"$f":"IF($H568>$C568,INDEX(AK$552:AK567,MATCH($C568,$F$552:$F567,0)),INDEX(AK569:AK$614,MATCH($C568,$F569:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H568>$C568,INDEX(AO$552:AO567,MATCH($C568,$F$552:$F567,0)),INDEX(AO569:AO$614,MATCH($C568,$F569:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H568>$C568,INDEX(AS$552:AS567,MATCH($C568,$F$552:$F567,0)),INDEX(AS569:AS$614,MATCH($C568,$F569:$F$614,0)))","v":70263},{"$f":"IF($H568>$C568,INDEX(AT$552:AT567,MATCH($C568,$F$552:$F567,0)),INDEX(AT569:AT$614,MATCH($C568,$F569:$F$614,0)))","v":695},{"$f":"IF($H568>$C568,INDEX(AU$552:AU567,MATCH($C568,$F$552:$F567,0)),INDEX(AU569:AU$614,MATCH($C568,$F569:$F$614,0)))","v":0},{"$f":"IF($H568>$C568,INDEX(AV$552:AV567,MATCH($C568,$F$552:$F567,0)),INDEX(AV569:AV$614,MATCH($C568,$F569:$F$614,0)))","v":4},{"$f":"IF($H568>$C568,INDEX(AW$552:AW567,MATCH($C568,$F$552:$F567,0)),INDEX(AW569:AW$614,MATCH($C568,$F569:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,5.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H569)),ABS($E$426:$E$488-H569),0))","v":0},0,0,0,5,5,{"$f":"IF($H569>$C569,INDEX(J$552:J568,MATCH($C569,$F$552:$F568,0)),INDEX(J570:J$614,MATCH($C569,$F570:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H569>$C569,INDEX(K$552:K568,MATCH($C569,$F$552:$F568,0)),INDEX(K570:K$614,MATCH($C569,$F570:$F$614,0)))","v":0},{"$f":"IF($H569>$C569,INDEX(L$552:L568,MATCH($C569,$F$552:$F568,0)),INDEX(L570:L$614,MATCH($C569,$F570:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H569>$C569,INDEX(M$552:M568,MATCH($C569,$F$552:$F568,0)),INDEX(M570:M$614,MATCH($C569,$F570:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H569>$C569,INDEX(N$552:N568,MATCH($C569,$F$552:$F568,0)),INDEX(N570:N$614,MATCH($C569,$F570:$F$614,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H569,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H569,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13798.585265755459},{"$f":"IF($H569>$C569,INDEX(U$552:U568,MATCH($C569,$F$552:$F568,0)),INDEX(U570:U$614,MATCH($C569,$F570:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H569>$C569,INDEX(V$552:V568,MATCH($C569,$F$552:$F568,0)),INDEX(V570:V$614,MATCH($C569,$F570:$F$614,0)))","v":0},{"$f":"IF($H569>$C569,INDEX(W$552:W568,MATCH($C569,$F$552:$F568,0)),INDEX(W570:W$614,MATCH($C569,$F570:$F$614,0)))","v":201230},{"$f":"IF($H569>$C569,INDEX(X$552:X568,MATCH($C569,$F$552:$F568,0)),INDEX(X570:X$614,MATCH($C569,$F570:$F$614,0)))","v":13.7},{"$f":"IF($H569>$C569,INDEX(Y$552:Y568,MATCH($C569,$F$552:$F568,0)),INDEX(Y570:Y$614,MATCH($C569,$F570:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H569>$C569,INDEX(AC$552:AC568,MATCH($C569,$F$552:$F568,0)),INDEX(AC570:AC$614,MATCH($C569,$F570:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H569>$C569,INDEX(AE$552:AE568,MATCH($C569,$F$552:$F568,0)),INDEX(AE570:AE$614,MATCH($C569,$F570:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O569+ROUND(X569/2,0),Brændstofpriser!$B$7:$B$65,0))*AE569/X569*0","v":0},{"$f":"IF($H569>$C569,INDEX(AG$552:AG568,MATCH($C569,$F$552:$F568,0)),INDEX(AG570:AG$614,MATCH($C569,$F570:$F$614,0)))","v":0},{"$f":"IF($H569>$C569,INDEX(AH$552:AH568,MATCH($C569,$F$552:$F568,0)),INDEX(AH570:AH$614,MATCH($C569,$F570:$F$614,0)))","v":0},null,null,{"$f":"IF($H569>$C569,INDEX(AK$552:AK568,MATCH($C569,$F$552:$F568,0)),INDEX(AK570:AK$614,MATCH($C569,$F570:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H569>$C569,INDEX(AO$552:AO568,MATCH($C569,$F$552:$F568,0)),INDEX(AO570:AO$614,MATCH($C569,$F570:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H569>$C569,INDEX(AS$552:AS568,MATCH($C569,$F$552:$F568,0)),INDEX(AS570:AS$614,MATCH($C569,$F570:$F$614,0)))","v":70263},{"$f":"IF($H569>$C569,INDEX(AT$552:AT568,MATCH($C569,$F$552:$F568,0)),INDEX(AT570:AT$614,MATCH($C569,$F570:$F$614,0)))","v":695},{"$f":"IF($H569>$C569,INDEX(AU$552:AU568,MATCH($C569,$F$552:$F568,0)),INDEX(AU570:AU$614,MATCH($C569,$F570:$F$614,0)))","v":0},{"$f":"IF($H569>$C569,INDEX(AV$552:AV568,MATCH($C569,$F$552:$F568,0)),INDEX(AV570:AV$614,MATCH($C569,$F570:$F$614,0)))","v":4},{"$f":"IF($H569>$C569,INDEX(AW$552:AW568,MATCH($C569,$F$552:$F568,0)),INDEX(AW570:AW$614,MATCH($C569,$F570:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,6.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H570)),ABS($E$426:$E$488-H570),0))","v":0},0,0,0,6,6,{"$f":"IF($H570>$C570,INDEX(J$552:J569,MATCH($C570,$F$552:$F569,0)),INDEX(J571:J$614,MATCH($C570,$F571:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H570>$C570,INDEX(K$552:K569,MATCH($C570,$F$552:$F569,0)),INDEX(K571:K$614,MATCH($C570,$F571:$F$614,0)))","v":0},{"$f":"IF($H570>$C570,INDEX(L$552:L569,MATCH($C570,$F$552:$F569,0)),INDEX(L571:L$614,MATCH($C570,$F571:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H570>$C570,INDEX(M$552:M569,MATCH($C570,$F$552:$F569,0)),INDEX(M571:M$614,MATCH($C570,$F571:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H570>$C570,INDEX(N$552:N569,MATCH($C570,$F$552:$F569,0)),INDEX(N571:N$614,MATCH($C570,$F571:$F$614,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H570,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H570,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13495.016389908838},{"$f":"IF($H570>$C570,INDEX(U$552:U569,MATCH($C570,$F$552:$F569,0)),INDEX(U571:U$614,MATCH($C570,$F571:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H570>$C570,INDEX(V$552:V569,MATCH($C570,$F$552:$F569,0)),INDEX(V571:V$614,MATCH($C570,$F571:$F$614,0)))","v":0},{"$f":"IF($H570>$C570,INDEX(W$552:W569,MATCH($C570,$F$552:$F569,0)),INDEX(W571:W$614,MATCH($C570,$F571:$F$614,0)))","v":201230},{"$f":"IF($H570>$C570,INDEX(X$552:X569,MATCH($C570,$F$552:$F569,0)),INDEX(X571:X$614,MATCH($C570,$F571:$F$614,0)))","v":13.7},{"$f":"IF($H570>$C570,INDEX(Y$552:Y569,MATCH($C570,$F$552:$F569,0)),INDEX(Y571:Y$614,MATCH($C570,$F571:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H570>$C570,INDEX(AC$552:AC569,MATCH($C570,$F$552:$F569,0)),INDEX(AC571:AC$614,MATCH($C570,$F571:$F$614,0)))","v":0.377},null,{"$f":"IF($H570>$C570,INDEX(AE$552:AE569,MATCH($C570,$F$552:$F569,0)),INDEX(AE571:AE$614,MATCH($C570,$F571:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O570+ROUND(X570/2,0),Brændstofpriser!$B$7:$B$65,0))*AE570/X570*0","v":0},{"$f":"IF($H570>$C570,INDEX(AG$552:AG569,MATCH($C570,$F$552:$F569,0)),INDEX(AG571:AG$614,MATCH($C570,$F571:$F$614,0)))","v":0},{"$f":"IF($H570>$C570,INDEX(AH$552:AH569,MATCH($C570,$F$552:$F569,0)),INDEX(AH571:AH$614,MATCH($C570,$F571:$F$614,0)))","v":0},null,null,{"$f":"IF($H570>$C570,INDEX(AK$552:AK569,MATCH($C570,$F$552:$F569,0)),INDEX(AK571:AK$614,MATCH($C570,$F571:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H570>$C570,INDEX(AO$552:AO569,MATCH($C570,$F$552:$F569,0)),INDEX(AO571:AO$614,MATCH($C570,$F571:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H570>$C570,INDEX(AS$552:AS569,MATCH($C570,$F$552:$F569,0)),INDEX(AS571:AS$614,MATCH($C570,$F571:$F$614,0)))","v":70263},{"$f":"IF($H570>$C570,INDEX(AT$552:AT569,MATCH($C570,$F$552:$F569,0)),INDEX(AT571:AT$614,MATCH($C570,$F571:$F$614,0)))","v":695},{"$f":"IF($H570>$C570,INDEX(AU$552:AU569,MATCH($C570,$F$552:$F569,0)),INDEX(AU571:AU$614,MATCH($C570,$F571:$F$614,0)))","v":0},{"$f":"IF($H570>$C570,INDEX(AV$552:AV569,MATCH($C570,$F$552:$F569,0)),INDEX(AV571:AV$614,MATCH($C570,$F571:$F$614,0)))","v":4},{"$f":"IF($H570>$C570,INDEX(AW$552:AW569,MATCH($C570,$F$552:$F569,0)),INDEX(AW571:AW$614,MATCH($C570,$F571:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,6.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H571)),ABS($E$426:$E$488-H571),0))","v":0},0,0,0,6,6,{"$f":"IF($H571>$C571,INDEX(J$552:J570,MATCH($C571,$F$552:$F570,0)),INDEX(J572:J$614,MATCH($C571,$F572:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H571>$C571,INDEX(K$552:K570,MATCH($C571,$F$552:$F570,0)),INDEX(K572:K$614,MATCH($C571,$F572:$F$614,0)))","v":0},{"$f":"IF($H571>$C571,INDEX(L$552:L570,MATCH($C571,$F$552:$F570,0)),INDEX(L572:L$614,MATCH($C571,$F572:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H571>$C571,INDEX(M$552:M570,MATCH($C571,$F$552:$F570,0)),INDEX(M572:M$614,MATCH($C571,$F572:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H571>$C571,INDEX(N$552:N570,MATCH($C571,$F$552:$F570,0)),INDEX(N572:N$614,MATCH($C571,$F572:$F$614,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H571,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H571,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13495.016389908838},{"$f":"IF($H571>$C571,INDEX(U$552:U570,MATCH($C571,$F$552:$F570,0)),INDEX(U572:U$614,MATCH($C571,$F572:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H571>$C571,INDEX(V$552:V570,MATCH($C571,$F$552:$F570,0)),INDEX(V572:V$614,MATCH($C571,$F572:$F$614,0)))","v":0},{"$f":"IF($H571>$C571,INDEX(W$552:W570,MATCH($C571,$F$552:$F570,0)),INDEX(W572:W$614,MATCH($C571,$F572:$F$614,0)))","v":201230},{"$f":"IF($H571>$C571,INDEX(X$552:X570,MATCH($C571,$F$552:$F570,0)),INDEX(X572:X$614,MATCH($C571,$F572:$F$614,0)))","v":13.7},{"$f":"IF($H571>$C571,INDEX(Y$552:Y570,MATCH($C571,$F$552:$F570,0)),INDEX(Y572:Y$614,MATCH($C571,$F572:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H571>$C571,INDEX(AC$552:AC570,MATCH($C571,$F$552:$F570,0)),INDEX(AC572:AC$614,MATCH($C571,$F572:$F$614,0)))","v":0.215},null,{"$f":"IF($H571>$C571,INDEX(AE$552:AE570,MATCH($C571,$F$552:$F570,0)),INDEX(AE572:AE$614,MATCH($C571,$F572:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O571+ROUND(X571/2,0),Brændstofpriser!$B$7:$B$65,0))*AE571/X571*0","v":0},{"$f":"IF($H571>$C571,INDEX(AG$552:AG570,MATCH($C571,$F$552:$F570,0)),INDEX(AG572:AG$614,MATCH($C571,$F572:$F$614,0)))","v":0},{"$f":"IF($H571>$C571,INDEX(AH$552:AH570,MATCH($C571,$F$552:$F570,0)),INDEX(AH572:AH$614,MATCH($C571,$F572:$F$614,0)))","v":0},null,null,{"$f":"IF($H571>$C571,INDEX(AK$552:AK570,MATCH($C571,$F$552:$F570,0)),INDEX(AK572:AK$614,MATCH($C571,$F572:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H571>$C571,INDEX(AO$552:AO570,MATCH($C571,$F$552:$F570,0)),INDEX(AO572:AO$614,MATCH($C571,$F572:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H571>$C571,INDEX(AS$552:AS570,MATCH($C571,$F$552:$F570,0)),INDEX(AS572:AS$614,MATCH($C571,$F572:$F$614,0)))","v":70263},{"$f":"IF($H571>$C571,INDEX(AT$552:AT570,MATCH($C571,$F$552:$F570,0)),INDEX(AT572:AT$614,MATCH($C571,$F572:$F$614,0)))","v":695},{"$f":"IF($H571>$C571,INDEX(AU$552:AU570,MATCH($C571,$F$552:$F570,0)),INDEX(AU572:AU$614,MATCH($C571,$F572:$F$614,0)))","v":0},{"$f":"IF($H571>$C571,INDEX(AV$552:AV570,MATCH($C571,$F$552:$F570,0)),INDEX(AV572:AV$614,MATCH($C571,$F572:$F$614,0)))","v":4},{"$f":"IF($H571>$C571,INDEX(AW$552:AW570,MATCH($C571,$F$552:$F570,0)),INDEX(AW572:AW$614,MATCH($C571,$F572:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,6.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H572)),ABS($E$426:$E$488-H572),0))","v":0},0,0,0,6,6,{"$f":"IF($H572>$C572,INDEX(J$552:J571,MATCH($C572,$F$552:$F571,0)),INDEX(J573:J$614,MATCH($C572,$F573:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H572>$C572,INDEX(K$552:K571,MATCH($C572,$F$552:$F571,0)),INDEX(K573:K$614,MATCH($C572,$F573:$F$614,0)))","v":0},{"$f":"IF($H572>$C572,INDEX(L$552:L571,MATCH($C572,$F$552:$F571,0)),INDEX(L573:L$614,MATCH($C572,$F573:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H572>$C572,INDEX(M$552:M571,MATCH($C572,$F$552:$F571,0)),INDEX(M573:M$614,MATCH($C572,$F573:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H572>$C572,INDEX(N$552:N571,MATCH($C572,$F$552:$F571,0)),INDEX(N573:N$614,MATCH($C572,$F573:$F$614,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H572,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H572,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13495.016389908838},{"$f":"IF($H572>$C572,INDEX(U$552:U571,MATCH($C572,$F$552:$F571,0)),INDEX(U573:U$614,MATCH($C572,$F573:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H572>$C572,INDEX(V$552:V571,MATCH($C572,$F$552:$F571,0)),INDEX(V573:V$614,MATCH($C572,$F573:$F$614,0)))","v":0},{"$f":"IF($H572>$C572,INDEX(W$552:W571,MATCH($C572,$F$552:$F571,0)),INDEX(W573:W$614,MATCH($C572,$F573:$F$614,0)))","v":201230},{"$f":"IF($H572>$C572,INDEX(X$552:X571,MATCH($C572,$F$552:$F571,0)),INDEX(X573:X$614,MATCH($C572,$F573:$F$614,0)))","v":13.7},{"$f":"IF($H572>$C572,INDEX(Y$552:Y571,MATCH($C572,$F$552:$F571,0)),INDEX(Y573:Y$614,MATCH($C572,$F573:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H572>$C572,INDEX(AC$552:AC571,MATCH($C572,$F$552:$F571,0)),INDEX(AC573:AC$614,MATCH($C572,$F573:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H572>$C572,INDEX(AE$552:AE571,MATCH($C572,$F$552:$F571,0)),INDEX(AE573:AE$614,MATCH($C572,$F573:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O572+ROUND(X572/2,0),Brændstofpriser!$B$7:$B$65,0))*AE572/X572*0","v":0},{"$f":"IF($H572>$C572,INDEX(AG$552:AG571,MATCH($C572,$F$552:$F571,0)),INDEX(AG573:AG$614,MATCH($C572,$F573:$F$614,0)))","v":0},{"$f":"IF($H572>$C572,INDEX(AH$552:AH571,MATCH($C572,$F$552:$F571,0)),INDEX(AH573:AH$614,MATCH($C572,$F573:$F$614,0)))","v":0},null,null,{"$f":"IF($H572>$C572,INDEX(AK$552:AK571,MATCH($C572,$F$552:$F571,0)),INDEX(AK573:AK$614,MATCH($C572,$F573:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H572>$C572,INDEX(AO$552:AO571,MATCH($C572,$F$552:$F571,0)),INDEX(AO573:AO$614,MATCH($C572,$F573:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H572>$C572,INDEX(AS$552:AS571,MATCH($C572,$F$552:$F571,0)),INDEX(AS573:AS$614,MATCH($C572,$F573:$F$614,0)))","v":70263},{"$f":"IF($H572>$C572,INDEX(AT$552:AT571,MATCH($C572,$F$552:$F571,0)),INDEX(AT573:AT$614,MATCH($C572,$F573:$F$614,0)))","v":695},{"$f":"IF($H572>$C572,INDEX(AU$552:AU571,MATCH($C572,$F$552:$F571,0)),INDEX(AU573:AU$614,MATCH($C572,$F573:$F$614,0)))","v":0},{"$f":"IF($H572>$C572,INDEX(AV$552:AV571,MATCH($C572,$F$552:$F571,0)),INDEX(AV573:AV$614,MATCH($C572,$F573:$F$614,0)))","v":4},{"$f":"IF($H572>$C572,INDEX(AW$552:AW571,MATCH($C572,$F$552:$F571,0)),INDEX(AW573:AW$614,MATCH($C572,$F573:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,7.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H573)),ABS($E$426:$E$488-H573),0))","v":0},0,0,0,7,7,{"$f":"IF($H573>$C573,INDEX(J$552:J572,MATCH($C573,$F$552:$F572,0)),INDEX(J574:J$614,MATCH($C573,$F574:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H573>$C573,INDEX(K$552:K572,MATCH($C573,$F$552:$F572,0)),INDEX(K574:K$614,MATCH($C573,$F574:$F$614,0)))","v":0},{"$f":"IF($H573>$C573,INDEX(L$552:L572,MATCH($C573,$F$552:$F572,0)),INDEX(L574:L$614,MATCH($C573,$F574:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H573>$C573,INDEX(M$552:M572,MATCH($C573,$F$552:$F572,0)),INDEX(M574:M$614,MATCH($C573,$F574:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H573>$C573,INDEX(N$552:N572,MATCH($C573,$F$552:$F572,0)),INDEX(N574:N$614,MATCH($C573,$F574:$F$614,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H573,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H573,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13198.126029330844},{"$f":"IF($H573>$C573,INDEX(U$552:U572,MATCH($C573,$F$552:$F572,0)),INDEX(U574:U$614,MATCH($C573,$F574:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H573>$C573,INDEX(V$552:V572,MATCH($C573,$F$552:$F572,0)),INDEX(V574:V$614,MATCH($C573,$F574:$F$614,0)))","v":0},{"$f":"IF($H573>$C573,INDEX(W$552:W572,MATCH($C573,$F$552:$F572,0)),INDEX(W574:W$614,MATCH($C573,$F574:$F$614,0)))","v":201230},{"$f":"IF($H573>$C573,INDEX(X$552:X572,MATCH($C573,$F$552:$F572,0)),INDEX(X574:X$614,MATCH($C573,$F574:$F$614,0)))","v":13.7},{"$f":"IF($H573>$C573,INDEX(Y$552:Y572,MATCH($C573,$F$552:$F572,0)),INDEX(Y574:Y$614,MATCH($C573,$F574:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H573>$C573,INDEX(AC$552:AC572,MATCH($C573,$F$552:$F572,0)),INDEX(AC574:AC$614,MATCH($C573,$F574:$F$614,0)))","v":0.377},null,{"$f":"IF($H573>$C573,INDEX(AE$552:AE572,MATCH($C573,$F$552:$F572,0)),INDEX(AE574:AE$614,MATCH($C573,$F574:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O573+ROUND(X573/2,0),Brændstofpriser!$B$7:$B$65,0))*AE573/X573*0","v":0},{"$f":"IF($H573>$C573,INDEX(AG$552:AG572,MATCH($C573,$F$552:$F572,0)),INDEX(AG574:AG$614,MATCH($C573,$F574:$F$614,0)))","v":0},{"$f":"IF($H573>$C573,INDEX(AH$552:AH572,MATCH($C573,$F$552:$F572,0)),INDEX(AH574:AH$614,MATCH($C573,$F574:$F$614,0)))","v":0},null,null,{"$f":"IF($H573>$C573,INDEX(AK$552:AK572,MATCH($C573,$F$552:$F572,0)),INDEX(AK574:AK$614,MATCH($C573,$F574:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H573>$C573,INDEX(AO$552:AO572,MATCH($C573,$F$552:$F572,0)),INDEX(AO574:AO$614,MATCH($C573,$F574:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H573>$C573,INDEX(AS$552:AS572,MATCH($C573,$F$552:$F572,0)),INDEX(AS574:AS$614,MATCH($C573,$F574:$F$614,0)))","v":70263},{"$f":"IF($H573>$C573,INDEX(AT$552:AT572,MATCH($C573,$F$552:$F572,0)),INDEX(AT574:AT$614,MATCH($C573,$F574:$F$614,0)))","v":695},{"$f":"IF($H573>$C573,INDEX(AU$552:AU572,MATCH($C573,$F$552:$F572,0)),INDEX(AU574:AU$614,MATCH($C573,$F574:$F$614,0)))","v":0},{"$f":"IF($H573>$C573,INDEX(AV$552:AV572,MATCH($C573,$F$552:$F572,0)),INDEX(AV574:AV$614,MATCH($C573,$F574:$F$614,0)))","v":4},{"$f":"IF($H573>$C573,INDEX(AW$552:AW572,MATCH($C573,$F$552:$F572,0)),INDEX(AW574:AW$614,MATCH($C573,$F574:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,7.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H574)),ABS($E$426:$E$488-H574),0))","v":0},0,0,0,7,7,{"$f":"IF($H574>$C574,INDEX(J$552:J573,MATCH($C574,$F$552:$F573,0)),INDEX(J575:J$614,MATCH($C574,$F575:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H574>$C574,INDEX(K$552:K573,MATCH($C574,$F$552:$F573,0)),INDEX(K575:K$614,MATCH($C574,$F575:$F$614,0)))","v":0},{"$f":"IF($H574>$C574,INDEX(L$552:L573,MATCH($C574,$F$552:$F573,0)),INDEX(L575:L$614,MATCH($C574,$F575:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H574>$C574,INDEX(M$552:M573,MATCH($C574,$F$552:$F573,0)),INDEX(M575:M$614,MATCH($C574,$F575:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H574>$C574,INDEX(N$552:N573,MATCH($C574,$F$552:$F573,0)),INDEX(N575:N$614,MATCH($C574,$F575:$F$614,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H574,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H574,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13198.126029330844},{"$f":"IF($H574>$C574,INDEX(U$552:U573,MATCH($C574,$F$552:$F573,0)),INDEX(U575:U$614,MATCH($C574,$F575:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H574>$C574,INDEX(V$552:V573,MATCH($C574,$F$552:$F573,0)),INDEX(V575:V$614,MATCH($C574,$F575:$F$614,0)))","v":0},{"$f":"IF($H574>$C574,INDEX(W$552:W573,MATCH($C574,$F$552:$F573,0)),INDEX(W575:W$614,MATCH($C574,$F575:$F$614,0)))","v":201230},{"$f":"IF($H574>$C574,INDEX(X$552:X573,MATCH($C574,$F$552:$F573,0)),INDEX(X575:X$614,MATCH($C574,$F575:$F$614,0)))","v":13.7},{"$f":"IF($H574>$C574,INDEX(Y$552:Y573,MATCH($C574,$F$552:$F573,0)),INDEX(Y575:Y$614,MATCH($C574,$F575:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H574>$C574,INDEX(AC$552:AC573,MATCH($C574,$F$552:$F573,0)),INDEX(AC575:AC$614,MATCH($C574,$F575:$F$614,0)))","v":0.215},null,{"$f":"IF($H574>$C574,INDEX(AE$552:AE573,MATCH($C574,$F$552:$F573,0)),INDEX(AE575:AE$614,MATCH($C574,$F575:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O574+ROUND(X574/2,0),Brændstofpriser!$B$7:$B$65,0))*AE574/X574*0","v":0},{"$f":"IF($H574>$C574,INDEX(AG$552:AG573,MATCH($C574,$F$552:$F573,0)),INDEX(AG575:AG$614,MATCH($C574,$F575:$F$614,0)))","v":0},{"$f":"IF($H574>$C574,INDEX(AH$552:AH573,MATCH($C574,$F$552:$F573,0)),INDEX(AH575:AH$614,MATCH($C574,$F575:$F$614,0)))","v":0},null,null,{"$f":"IF($H574>$C574,INDEX(AK$552:AK573,MATCH($C574,$F$552:$F573,0)),INDEX(AK575:AK$614,MATCH($C574,$F575:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H574>$C574,INDEX(AO$552:AO573,MATCH($C574,$F$552:$F573,0)),INDEX(AO575:AO$614,MATCH($C574,$F575:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H574>$C574,INDEX(AS$552:AS573,MATCH($C574,$F$552:$F573,0)),INDEX(AS575:AS$614,MATCH($C574,$F575:$F$614,0)))","v":70263},{"$f":"IF($H574>$C574,INDEX(AT$552:AT573,MATCH($C574,$F$552:$F573,0)),INDEX(AT575:AT$614,MATCH($C574,$F575:$F$614,0)))","v":695},{"$f":"IF($H574>$C574,INDEX(AU$552:AU573,MATCH($C574,$F$552:$F573,0)),INDEX(AU575:AU$614,MATCH($C574,$F575:$F$614,0)))","v":0},{"$f":"IF($H574>$C574,INDEX(AV$552:AV573,MATCH($C574,$F$552:$F573,0)),INDEX(AV575:AV$614,MATCH($C574,$F575:$F$614,0)))","v":4},{"$f":"IF($H574>$C574,INDEX(AW$552:AW573,MATCH($C574,$F$552:$F573,0)),INDEX(AW575:AW$614,MATCH($C574,$F575:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,7.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H575)),ABS($E$426:$E$488-H575),0))","v":0},0,0,0,7,7,{"$f":"IF($H575>$C575,INDEX(J$552:J574,MATCH($C575,$F$552:$F574,0)),INDEX(J576:J$614,MATCH($C575,$F576:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H575>$C575,INDEX(K$552:K574,MATCH($C575,$F$552:$F574,0)),INDEX(K576:K$614,MATCH($C575,$F576:$F$614,0)))","v":0},{"$f":"IF($H575>$C575,INDEX(L$552:L574,MATCH($C575,$F$552:$F574,0)),INDEX(L576:L$614,MATCH($C575,$F576:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H575>$C575,INDEX(M$552:M574,MATCH($C575,$F$552:$F574,0)),INDEX(M576:M$614,MATCH($C575,$F576:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H575>$C575,INDEX(N$552:N574,MATCH($C575,$F$552:$F574,0)),INDEX(N576:N$614,MATCH($C575,$F576:$F$614,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H575,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H575,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":13198.126029330844},{"$f":"IF($H575>$C575,INDEX(U$552:U574,MATCH($C575,$F$552:$F574,0)),INDEX(U576:U$614,MATCH($C575,$F576:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H575>$C575,INDEX(V$552:V574,MATCH($C575,$F$552:$F574,0)),INDEX(V576:V$614,MATCH($C575,$F576:$F$614,0)))","v":0},{"$f":"IF($H575>$C575,INDEX(W$552:W574,MATCH($C575,$F$552:$F574,0)),INDEX(W576:W$614,MATCH($C575,$F576:$F$614,0)))","v":201230},{"$f":"IF($H575>$C575,INDEX(X$552:X574,MATCH($C575,$F$552:$F574,0)),INDEX(X576:X$614,MATCH($C575,$F576:$F$614,0)))","v":13.7},{"$f":"IF($H575>$C575,INDEX(Y$552:Y574,MATCH($C575,$F$552:$F574,0)),INDEX(Y576:Y$614,MATCH($C575,$F576:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H575>$C575,INDEX(AC$552:AC574,MATCH($C575,$F$552:$F574,0)),INDEX(AC576:AC$614,MATCH($C575,$F576:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H575>$C575,INDEX(AE$552:AE574,MATCH($C575,$F$552:$F574,0)),INDEX(AE576:AE$614,MATCH($C575,$F576:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O575+ROUND(X575/2,0),Brændstofpriser!$B$7:$B$65,0))*AE575/X575*0","v":0},{"$f":"IF($H575>$C575,INDEX(AG$552:AG574,MATCH($C575,$F$552:$F574,0)),INDEX(AG576:AG$614,MATCH($C575,$F576:$F$614,0)))","v":0},{"$f":"IF($H575>$C575,INDEX(AH$552:AH574,MATCH($C575,$F$552:$F574,0)),INDEX(AH576:AH$614,MATCH($C575,$F576:$F$614,0)))","v":0},null,null,{"$f":"IF($H575>$C575,INDEX(AK$552:AK574,MATCH($C575,$F$552:$F574,0)),INDEX(AK576:AK$614,MATCH($C575,$F576:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H575>$C575,INDEX(AO$552:AO574,MATCH($C575,$F$552:$F574,0)),INDEX(AO576:AO$614,MATCH($C575,$F576:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H575>$C575,INDEX(AS$552:AS574,MATCH($C575,$F$552:$F574,0)),INDEX(AS576:AS$614,MATCH($C575,$F576:$F$614,0)))","v":70263},{"$f":"IF($H575>$C575,INDEX(AT$552:AT574,MATCH($C575,$F$552:$F574,0)),INDEX(AT576:AT$614,MATCH($C575,$F576:$F$614,0)))","v":695},{"$f":"IF($H575>$C575,INDEX(AU$552:AU574,MATCH($C575,$F$552:$F574,0)),INDEX(AU576:AU$614,MATCH($C575,$F576:$F$614,0)))","v":0},{"$f":"IF($H575>$C575,INDEX(AV$552:AV574,MATCH($C575,$F$552:$F574,0)),INDEX(AV576:AV$614,MATCH($C575,$F576:$F$614,0)))","v":4},{"$f":"IF($H575>$C575,INDEX(AW$552:AW574,MATCH($C575,$F$552:$F574,0)),INDEX(AW576:AW$614,MATCH($C575,$F576:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,8.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H576)),ABS($E$426:$E$488-H576),0))","v":0},0,0,0,8,8,{"$f":"IF($H576>$C576,INDEX(J$552:J575,MATCH($C576,$F$552:$F575,0)),INDEX(J577:J$614,MATCH($C576,$F577:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H576>$C576,INDEX(K$552:K575,MATCH($C576,$F$552:$F575,0)),INDEX(K577:K$614,MATCH($C576,$F577:$F$614,0)))","v":0},{"$f":"IF($H576>$C576,INDEX(L$552:L575,MATCH($C576,$F$552:$F575,0)),INDEX(L577:L$614,MATCH($C576,$F577:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H576>$C576,INDEX(M$552:M575,MATCH($C576,$F$552:$F575,0)),INDEX(M577:M$614,MATCH($C576,$F577:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H576>$C576,INDEX(N$552:N575,MATCH($C576,$F$552:$F575,0)),INDEX(N577:N$614,MATCH($C576,$F577:$F$614,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H576,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H576,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12907.767256685564},{"$f":"IF($H576>$C576,INDEX(U$552:U575,MATCH($C576,$F$552:$F575,0)),INDEX(U577:U$614,MATCH($C576,$F577:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H576>$C576,INDEX(V$552:V575,MATCH($C576,$F$552:$F575,0)),INDEX(V577:V$614,MATCH($C576,$F577:$F$614,0)))","v":0},{"$f":"IF($H576>$C576,INDEX(W$552:W575,MATCH($C576,$F$552:$F575,0)),INDEX(W577:W$614,MATCH($C576,$F577:$F$614,0)))","v":201230},{"$f":"IF($H576>$C576,INDEX(X$552:X575,MATCH($C576,$F$552:$F575,0)),INDEX(X577:X$614,MATCH($C576,$F577:$F$614,0)))","v":13.7},{"$f":"IF($H576>$C576,INDEX(Y$552:Y575,MATCH($C576,$F$552:$F575,0)),INDEX(Y577:Y$614,MATCH($C576,$F577:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H576>$C576,INDEX(AC$552:AC575,MATCH($C576,$F$552:$F575,0)),INDEX(AC577:AC$614,MATCH($C576,$F577:$F$614,0)))","v":0.377},null,{"$f":"IF($H576>$C576,INDEX(AE$552:AE575,MATCH($C576,$F$552:$F575,0)),INDEX(AE577:AE$614,MATCH($C576,$F577:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O576+ROUND(X576/2,0),Brændstofpriser!$B$7:$B$65,0))*AE576/X576*0","v":0},{"$f":"IF($H576>$C576,INDEX(AG$552:AG575,MATCH($C576,$F$552:$F575,0)),INDEX(AG577:AG$614,MATCH($C576,$F577:$F$614,0)))","v":0},{"$f":"IF($H576>$C576,INDEX(AH$552:AH575,MATCH($C576,$F$552:$F575,0)),INDEX(AH577:AH$614,MATCH($C576,$F577:$F$614,0)))","v":0},null,null,{"$f":"IF($H576>$C576,INDEX(AK$552:AK575,MATCH($C576,$F$552:$F575,0)),INDEX(AK577:AK$614,MATCH($C576,$F577:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H576>$C576,INDEX(AO$552:AO575,MATCH($C576,$F$552:$F575,0)),INDEX(AO577:AO$614,MATCH($C576,$F577:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H576>$C576,INDEX(AS$552:AS575,MATCH($C576,$F$552:$F575,0)),INDEX(AS577:AS$614,MATCH($C576,$F577:$F$614,0)))","v":70263},{"$f":"IF($H576>$C576,INDEX(AT$552:AT575,MATCH($C576,$F$552:$F575,0)),INDEX(AT577:AT$614,MATCH($C576,$F577:$F$614,0)))","v":695},{"$f":"IF($H576>$C576,INDEX(AU$552:AU575,MATCH($C576,$F$552:$F575,0)),INDEX(AU577:AU$614,MATCH($C576,$F577:$F$614,0)))","v":0},{"$f":"IF($H576>$C576,INDEX(AV$552:AV575,MATCH($C576,$F$552:$F575,0)),INDEX(AV577:AV$614,MATCH($C576,$F577:$F$614,0)))","v":4},{"$f":"IF($H576>$C576,INDEX(AW$552:AW575,MATCH($C576,$F$552:$F575,0)),INDEX(AW577:AW$614,MATCH($C576,$F577:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,8.1999999999999993,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H577)),ABS($E$426:$E$488-H577),0))","v":0},0,0,0,8,8,{"$f":"IF($H577>$C577,INDEX(J$552:J576,MATCH($C577,$F$552:$F576,0)),INDEX(J578:J$614,MATCH($C577,$F578:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H577>$C577,INDEX(K$552:K576,MATCH($C577,$F$552:$F576,0)),INDEX(K578:K$614,MATCH($C577,$F578:$F$614,0)))","v":0},{"$f":"IF($H577>$C577,INDEX(L$552:L576,MATCH($C577,$F$552:$F576,0)),INDEX(L578:L$614,MATCH($C577,$F578:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H577>$C577,INDEX(M$552:M576,MATCH($C577,$F$552:$F576,0)),INDEX(M578:M$614,MATCH($C577,$F578:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H577>$C577,INDEX(N$552:N576,MATCH($C577,$F$552:$F576,0)),INDEX(N578:N$614,MATCH($C577,$F578:$F$614,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H577,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H577,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12907.767256685564},{"$f":"IF($H577>$C577,INDEX(U$552:U576,MATCH($C577,$F$552:$F576,0)),INDEX(U578:U$614,MATCH($C577,$F578:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H577>$C577,INDEX(V$552:V576,MATCH($C577,$F$552:$F576,0)),INDEX(V578:V$614,MATCH($C577,$F578:$F$614,0)))","v":0},{"$f":"IF($H577>$C577,INDEX(W$552:W576,MATCH($C577,$F$552:$F576,0)),INDEX(W578:W$614,MATCH($C577,$F578:$F$614,0)))","v":201230},{"$f":"IF($H577>$C577,INDEX(X$552:X576,MATCH($C577,$F$552:$F576,0)),INDEX(X578:X$614,MATCH($C577,$F578:$F$614,0)))","v":13.7},{"$f":"IF($H577>$C577,INDEX(Y$552:Y576,MATCH($C577,$F$552:$F576,0)),INDEX(Y578:Y$614,MATCH($C577,$F578:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H577>$C577,INDEX(AC$552:AC576,MATCH($C577,$F$552:$F576,0)),INDEX(AC578:AC$614,MATCH($C577,$F578:$F$614,0)))","v":0.215},null,{"$f":"IF($H577>$C577,INDEX(AE$552:AE576,MATCH($C577,$F$552:$F576,0)),INDEX(AE578:AE$614,MATCH($C577,$F578:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O577+ROUND(X577/2,0),Brændstofpriser!$B$7:$B$65,0))*AE577/X577*0","v":0},{"$f":"IF($H577>$C577,INDEX(AG$552:AG576,MATCH($C577,$F$552:$F576,0)),INDEX(AG578:AG$614,MATCH($C577,$F578:$F$614,0)))","v":0},{"$f":"IF($H577>$C577,INDEX(AH$552:AH576,MATCH($C577,$F$552:$F576,0)),INDEX(AH578:AH$614,MATCH($C577,$F578:$F$614,0)))","v":0},null,null,{"$f":"IF($H577>$C577,INDEX(AK$552:AK576,MATCH($C577,$F$552:$F576,0)),INDEX(AK578:AK$614,MATCH($C577,$F578:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H577>$C577,INDEX(AO$552:AO576,MATCH($C577,$F$552:$F576,0)),INDEX(AO578:AO$614,MATCH($C577,$F578:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H577>$C577,INDEX(AS$552:AS576,MATCH($C577,$F$552:$F576,0)),INDEX(AS578:AS$614,MATCH($C577,$F578:$F$614,0)))","v":70263},{"$f":"IF($H577>$C577,INDEX(AT$552:AT576,MATCH($C577,$F$552:$F576,0)),INDEX(AT578:AT$614,MATCH($C577,$F578:$F$614,0)))","v":695},{"$f":"IF($H577>$C577,INDEX(AU$552:AU576,MATCH($C577,$F$552:$F576,0)),INDEX(AU578:AU$614,MATCH($C577,$F578:$F$614,0)))","v":0},{"$f":"IF($H577>$C577,INDEX(AV$552:AV576,MATCH($C577,$F$552:$F576,0)),INDEX(AV578:AV$614,MATCH($C577,$F578:$F$614,0)))","v":4},{"$f":"IF($H577>$C577,INDEX(AW$552:AW576,MATCH($C577,$F$552:$F576,0)),INDEX(AW578:AW$614,MATCH($C577,$F578:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,8.3000000000000007,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H578)),ABS($E$426:$E$488-H578),0))","v":0},0,0,0,8,8,{"$f":"IF($H578>$C578,INDEX(J$552:J577,MATCH($C578,$F$552:$F577,0)),INDEX(J579:J$614,MATCH($C578,$F579:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H578>$C578,INDEX(K$552:K577,MATCH($C578,$F$552:$F577,0)),INDEX(K579:K$614,MATCH($C578,$F579:$F$614,0)))","v":0},{"$f":"IF($H578>$C578,INDEX(L$552:L577,MATCH($C578,$F$552:$F577,0)),INDEX(L579:L$614,MATCH($C578,$F579:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H578>$C578,INDEX(M$552:M577,MATCH($C578,$F$552:$F577,0)),INDEX(M579:M$614,MATCH($C578,$F579:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H578>$C578,INDEX(N$552:N577,MATCH($C578,$F$552:$F577,0)),INDEX(N579:N$614,MATCH($C578,$F579:$F$614,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H578,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H578,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12907.767256685564},{"$f":"IF($H578>$C578,INDEX(U$552:U577,MATCH($C578,$F$552:$F577,0)),INDEX(U579:U$614,MATCH($C578,$F579:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H578>$C578,INDEX(V$552:V577,MATCH($C578,$F$552:$F577,0)),INDEX(V579:V$614,MATCH($C578,$F579:$F$614,0)))","v":0},{"$f":"IF($H578>$C578,INDEX(W$552:W577,MATCH($C578,$F$552:$F577,0)),INDEX(W579:W$614,MATCH($C578,$F579:$F$614,0)))","v":201230},{"$f":"IF($H578>$C578,INDEX(X$552:X577,MATCH($C578,$F$552:$F577,0)),INDEX(X579:X$614,MATCH($C578,$F579:$F$614,0)))","v":13.7},{"$f":"IF($H578>$C578,INDEX(Y$552:Y577,MATCH($C578,$F$552:$F577,0)),INDEX(Y579:Y$614,MATCH($C578,$F579:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H578>$C578,INDEX(AC$552:AC577,MATCH($C578,$F$552:$F577,0)),INDEX(AC579:AC$614,MATCH($C578,$F579:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H578>$C578,INDEX(AE$552:AE577,MATCH($C578,$F$552:$F577,0)),INDEX(AE579:AE$614,MATCH($C578,$F579:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O578+ROUND(X578/2,0),Brændstofpriser!$B$7:$B$65,0))*AE578/X578*0","v":0},{"$f":"IF($H578>$C578,INDEX(AG$552:AG577,MATCH($C578,$F$552:$F577,0)),INDEX(AG579:AG$614,MATCH($C578,$F579:$F$614,0)))","v":0},{"$f":"IF($H578>$C578,INDEX(AH$552:AH577,MATCH($C578,$F$552:$F577,0)),INDEX(AH579:AH$614,MATCH($C578,$F579:$F$614,0)))","v":0},null,null,{"$f":"IF($H578>$C578,INDEX(AK$552:AK577,MATCH($C578,$F$552:$F577,0)),INDEX(AK579:AK$614,MATCH($C578,$F579:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H578>$C578,INDEX(AO$552:AO577,MATCH($C578,$F$552:$F577,0)),INDEX(AO579:AO$614,MATCH($C578,$F579:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H578>$C578,INDEX(AS$552:AS577,MATCH($C578,$F$552:$F577,0)),INDEX(AS579:AS$614,MATCH($C578,$F579:$F$614,0)))","v":70263},{"$f":"IF($H578>$C578,INDEX(AT$552:AT577,MATCH($C578,$F$552:$F577,0)),INDEX(AT579:AT$614,MATCH($C578,$F579:$F$614,0)))","v":695},{"$f":"IF($H578>$C578,INDEX(AU$552:AU577,MATCH($C578,$F$552:$F577,0)),INDEX(AU579:AU$614,MATCH($C578,$F579:$F$614,0)))","v":0},{"$f":"IF($H578>$C578,INDEX(AV$552:AV577,MATCH($C578,$F$552:$F577,0)),INDEX(AV579:AV$614,MATCH($C578,$F579:$F$614,0)))","v":4},{"$f":"IF($H578>$C578,INDEX(AW$552:AW577,MATCH($C578,$F$552:$F577,0)),INDEX(AW579:AW$614,MATCH($C578,$F579:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,9.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H579)),ABS($E$426:$E$488-H579),0))","v":0},0,0,0,9,9,{"$f":"IF($H579>$C579,INDEX(J$552:J578,MATCH($C579,$F$552:$F578,0)),INDEX(J580:J$614,MATCH($C579,$F580:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H579>$C579,INDEX(K$552:K578,MATCH($C579,$F$552:$F578,0)),INDEX(K580:K$614,MATCH($C579,$F580:$F$614,0)))","v":0},{"$f":"IF($H579>$C579,INDEX(L$552:L578,MATCH($C579,$F$552:$F578,0)),INDEX(L580:L$614,MATCH($C579,$F580:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H579>$C579,INDEX(M$552:M578,MATCH($C579,$F$552:$F578,0)),INDEX(M580:M$614,MATCH($C579,$F580:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H579>$C579,INDEX(N$552:N578,MATCH($C579,$F$552:$F578,0)),INDEX(N580:N$614,MATCH($C579,$F580:$F$614,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H579,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H579,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12623.796377038481},{"$f":"IF($H579>$C579,INDEX(U$552:U578,MATCH($C579,$F$552:$F578,0)),INDEX(U580:U$614,MATCH($C579,$F580:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H579>$C579,INDEX(V$552:V578,MATCH($C579,$F$552:$F578,0)),INDEX(V580:V$614,MATCH($C579,$F580:$F$614,0)))","v":0},{"$f":"IF($H579>$C579,INDEX(W$552:W578,MATCH($C579,$F$552:$F578,0)),INDEX(W580:W$614,MATCH($C579,$F580:$F$614,0)))","v":201230},{"$f":"IF($H579>$C579,INDEX(X$552:X578,MATCH($C579,$F$552:$F578,0)),INDEX(X580:X$614,MATCH($C579,$F580:$F$614,0)))","v":13.7},{"$f":"IF($H579>$C579,INDEX(Y$552:Y578,MATCH($C579,$F$552:$F578,0)),INDEX(Y580:Y$614,MATCH($C579,$F580:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H579>$C579,INDEX(AC$552:AC578,MATCH($C579,$F$552:$F578,0)),INDEX(AC580:AC$614,MATCH($C579,$F580:$F$614,0)))","v":0.377},null,{"$f":"IF($H579>$C579,INDEX(AE$552:AE578,MATCH($C579,$F$552:$F578,0)),INDEX(AE580:AE$614,MATCH($C579,$F580:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O579+ROUND(X579/2,0),Brændstofpriser!$B$7:$B$65,0))*AE579/X579*0","v":0},{"$f":"IF($H579>$C579,INDEX(AG$552:AG578,MATCH($C579,$F$552:$F578,0)),INDEX(AG580:AG$614,MATCH($C579,$F580:$F$614,0)))","v":0},{"$f":"IF($H579>$C579,INDEX(AH$552:AH578,MATCH($C579,$F$552:$F578,0)),INDEX(AH580:AH$614,MATCH($C579,$F580:$F$614,0)))","v":0},null,null,{"$f":"IF($H579>$C579,INDEX(AK$552:AK578,MATCH($C579,$F$552:$F578,0)),INDEX(AK580:AK$614,MATCH($C579,$F580:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H579>$C579,INDEX(AO$552:AO578,MATCH($C579,$F$552:$F578,0)),INDEX(AO580:AO$614,MATCH($C579,$F580:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H579>$C579,INDEX(AS$552:AS578,MATCH($C579,$F$552:$F578,0)),INDEX(AS580:AS$614,MATCH($C579,$F580:$F$614,0)))","v":70263},{"$f":"IF($H579>$C579,INDEX(AT$552:AT578,MATCH($C579,$F$552:$F578,0)),INDEX(AT580:AT$614,MATCH($C579,$F580:$F$614,0)))","v":695},{"$f":"IF($H579>$C579,INDEX(AU$552:AU578,MATCH($C579,$F$552:$F578,0)),INDEX(AU580:AU$614,MATCH($C579,$F580:$F$614,0)))","v":0},{"$f":"IF($H579>$C579,INDEX(AV$552:AV578,MATCH($C579,$F$552:$F578,0)),INDEX(AV580:AV$614,MATCH($C579,$F580:$F$614,0)))","v":4},{"$f":"IF($H579>$C579,INDEX(AW$552:AW578,MATCH($C579,$F$552:$F578,0)),INDEX(AW580:AW$614,MATCH($C579,$F580:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,9.1999999999999993,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H580)),ABS($E$426:$E$488-H580),0))","v":0},0,0,0,9,9,{"$f":"IF($H580>$C580,INDEX(J$552:J579,MATCH($C580,$F$552:$F579,0)),INDEX(J581:J$614,MATCH($C580,$F581:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H580>$C580,INDEX(K$552:K579,MATCH($C580,$F$552:$F579,0)),INDEX(K581:K$614,MATCH($C580,$F581:$F$614,0)))","v":0},{"$f":"IF($H580>$C580,INDEX(L$552:L579,MATCH($C580,$F$552:$F579,0)),INDEX(L581:L$614,MATCH($C580,$F581:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H580>$C580,INDEX(M$552:M579,MATCH($C580,$F$552:$F579,0)),INDEX(M581:M$614,MATCH($C580,$F581:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H580>$C580,INDEX(N$552:N579,MATCH($C580,$F$552:$F579,0)),INDEX(N581:N$614,MATCH($C580,$F581:$F$614,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H580,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H580,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12623.796377038481},{"$f":"IF($H580>$C580,INDEX(U$552:U579,MATCH($C580,$F$552:$F579,0)),INDEX(U581:U$614,MATCH($C580,$F581:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H580>$C580,INDEX(V$552:V579,MATCH($C580,$F$552:$F579,0)),INDEX(V581:V$614,MATCH($C580,$F581:$F$614,0)))","v":0},{"$f":"IF($H580>$C580,INDEX(W$552:W579,MATCH($C580,$F$552:$F579,0)),INDEX(W581:W$614,MATCH($C580,$F581:$F$614,0)))","v":201230},{"$f":"IF($H580>$C580,INDEX(X$552:X579,MATCH($C580,$F$552:$F579,0)),INDEX(X581:X$614,MATCH($C580,$F581:$F$614,0)))","v":13.7},{"$f":"IF($H580>$C580,INDEX(Y$552:Y579,MATCH($C580,$F$552:$F579,0)),INDEX(Y581:Y$614,MATCH($C580,$F581:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H580>$C580,INDEX(AC$552:AC579,MATCH($C580,$F$552:$F579,0)),INDEX(AC581:AC$614,MATCH($C580,$F581:$F$614,0)))","v":0.215},null,{"$f":"IF($H580>$C580,INDEX(AE$552:AE579,MATCH($C580,$F$552:$F579,0)),INDEX(AE581:AE$614,MATCH($C580,$F581:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O580+ROUND(X580/2,0),Brændstofpriser!$B$7:$B$65,0))*AE580/X580*0","v":0},{"$f":"IF($H580>$C580,INDEX(AG$552:AG579,MATCH($C580,$F$552:$F579,0)),INDEX(AG581:AG$614,MATCH($C580,$F581:$F$614,0)))","v":0},{"$f":"IF($H580>$C580,INDEX(AH$552:AH579,MATCH($C580,$F$552:$F579,0)),INDEX(AH581:AH$614,MATCH($C580,$F581:$F$614,0)))","v":0},null,null,{"$f":"IF($H580>$C580,INDEX(AK$552:AK579,MATCH($C580,$F$552:$F579,0)),INDEX(AK581:AK$614,MATCH($C580,$F581:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H580>$C580,INDEX(AO$552:AO579,MATCH($C580,$F$552:$F579,0)),INDEX(AO581:AO$614,MATCH($C580,$F581:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H580>$C580,INDEX(AS$552:AS579,MATCH($C580,$F$552:$F579,0)),INDEX(AS581:AS$614,MATCH($C580,$F581:$F$614,0)))","v":70263},{"$f":"IF($H580>$C580,INDEX(AT$552:AT579,MATCH($C580,$F$552:$F579,0)),INDEX(AT581:AT$614,MATCH($C580,$F581:$F$614,0)))","v":695},{"$f":"IF($H580>$C580,INDEX(AU$552:AU579,MATCH($C580,$F$552:$F579,0)),INDEX(AU581:AU$614,MATCH($C580,$F581:$F$614,0)))","v":0},{"$f":"IF($H580>$C580,INDEX(AV$552:AV579,MATCH($C580,$F$552:$F579,0)),INDEX(AV581:AV$614,MATCH($C580,$F581:$F$614,0)))","v":4},{"$f":"IF($H580>$C580,INDEX(AW$552:AW579,MATCH($C580,$F$552:$F579,0)),INDEX(AW581:AW$614,MATCH($C580,$F581:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,9.3000000000000007,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H581)),ABS($E$426:$E$488-H581),0))","v":0},0,0,0,9,9,{"$f":"IF($H581>$C581,INDEX(J$552:J580,MATCH($C581,$F$552:$F580,0)),INDEX(J582:J$614,MATCH($C581,$F582:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H581>$C581,INDEX(K$552:K580,MATCH($C581,$F$552:$F580,0)),INDEX(K582:K$614,MATCH($C581,$F582:$F$614,0)))","v":0},{"$f":"IF($H581>$C581,INDEX(L$552:L580,MATCH($C581,$F$552:$F580,0)),INDEX(L582:L$614,MATCH($C581,$F582:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H581>$C581,INDEX(M$552:M580,MATCH($C581,$F$552:$F580,0)),INDEX(M582:M$614,MATCH($C581,$F582:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H581>$C581,INDEX(N$552:N580,MATCH($C581,$F$552:$F580,0)),INDEX(N582:N$614,MATCH($C581,$F582:$F$614,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H581,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H581,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12623.796377038481},{"$f":"IF($H581>$C581,INDEX(U$552:U580,MATCH($C581,$F$552:$F580,0)),INDEX(U582:U$614,MATCH($C581,$F582:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H581>$C581,INDEX(V$552:V580,MATCH($C581,$F$552:$F580,0)),INDEX(V582:V$614,MATCH($C581,$F582:$F$614,0)))","v":0},{"$f":"IF($H581>$C581,INDEX(W$552:W580,MATCH($C581,$F$552:$F580,0)),INDEX(W582:W$614,MATCH($C581,$F582:$F$614,0)))","v":201230},{"$f":"IF($H581>$C581,INDEX(X$552:X580,MATCH($C581,$F$552:$F580,0)),INDEX(X582:X$614,MATCH($C581,$F582:$F$614,0)))","v":13.7},{"$f":"IF($H581>$C581,INDEX(Y$552:Y580,MATCH($C581,$F$552:$F580,0)),INDEX(Y582:Y$614,MATCH($C581,$F582:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H581>$C581,INDEX(AC$552:AC580,MATCH($C581,$F$552:$F580,0)),INDEX(AC582:AC$614,MATCH($C581,$F582:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H581>$C581,INDEX(AE$552:AE580,MATCH($C581,$F$552:$F580,0)),INDEX(AE582:AE$614,MATCH($C581,$F582:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O581+ROUND(X581/2,0),Brændstofpriser!$B$7:$B$65,0))*AE581/X581*0","v":0},{"$f":"IF($H581>$C581,INDEX(AG$552:AG580,MATCH($C581,$F$552:$F580,0)),INDEX(AG582:AG$614,MATCH($C581,$F582:$F$614,0)))","v":0},{"$f":"IF($H581>$C581,INDEX(AH$552:AH580,MATCH($C581,$F$552:$F580,0)),INDEX(AH582:AH$614,MATCH($C581,$F582:$F$614,0)))","v":0},null,null,{"$f":"IF($H581>$C581,INDEX(AK$552:AK580,MATCH($C581,$F$552:$F580,0)),INDEX(AK582:AK$614,MATCH($C581,$F582:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H581>$C581,INDEX(AO$552:AO580,MATCH($C581,$F$552:$F580,0)),INDEX(AO582:AO$614,MATCH($C581,$F582:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H581>$C581,INDEX(AS$552:AS580,MATCH($C581,$F$552:$F580,0)),INDEX(AS582:AS$614,MATCH($C581,$F582:$F$614,0)))","v":70263},{"$f":"IF($H581>$C581,INDEX(AT$552:AT580,MATCH($C581,$F$552:$F580,0)),INDEX(AT582:AT$614,MATCH($C581,$F582:$F$614,0)))","v":695},{"$f":"IF($H581>$C581,INDEX(AU$552:AU580,MATCH($C581,$F$552:$F580,0)),INDEX(AU582:AU$614,MATCH($C581,$F582:$F$614,0)))","v":0},{"$f":"IF($H581>$C581,INDEX(AV$552:AV580,MATCH($C581,$F$552:$F580,0)),INDEX(AV582:AV$614,MATCH($C581,$F582:$F$614,0)))","v":4},{"$f":"IF($H581>$C581,INDEX(AW$552:AW580,MATCH($C581,$F$552:$F580,0)),INDEX(AW582:AW$614,MATCH($C581,$F582:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,10.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H582)),ABS($E$426:$E$488-H582),0))","v":0},0,0,0,10,10,{"$f":"IF($H582>$C582,INDEX(J$552:J581,MATCH($C582,$F$552:$F581,0)),INDEX(J583:J$614,MATCH($C582,$F583:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H582>$C582,INDEX(K$552:K581,MATCH($C582,$F$552:$F581,0)),INDEX(K583:K$614,MATCH($C582,$F583:$F$614,0)))","v":0},{"$f":"IF($H582>$C582,INDEX(L$552:L581,MATCH($C582,$F$552:$F581,0)),INDEX(L583:L$614,MATCH($C582,$F583:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H582>$C582,INDEX(M$552:M581,MATCH($C582,$F$552:$F581,0)),INDEX(M583:M$614,MATCH($C582,$F583:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H582>$C582,INDEX(N$552:N581,MATCH($C582,$F$552:$F581,0)),INDEX(N583:N$614,MATCH($C582,$F583:$F$614,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H582,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H582,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12346.072856743636},{"$f":"IF($H582>$C582,INDEX(U$552:U581,MATCH($C582,$F$552:$F581,0)),INDEX(U583:U$614,MATCH($C582,$F583:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H582>$C582,INDEX(V$552:V581,MATCH($C582,$F$552:$F581,0)),INDEX(V583:V$614,MATCH($C582,$F583:$F$614,0)))","v":0},{"$f":"IF($H582>$C582,INDEX(W$552:W581,MATCH($C582,$F$552:$F581,0)),INDEX(W583:W$614,MATCH($C582,$F583:$F$614,0)))","v":201230},{"$f":"IF($H582>$C582,INDEX(X$552:X581,MATCH($C582,$F$552:$F581,0)),INDEX(X583:X$614,MATCH($C582,$F583:$F$614,0)))","v":13.7},{"$f":"IF($H582>$C582,INDEX(Y$552:Y581,MATCH($C582,$F$552:$F581,0)),INDEX(Y583:Y$614,MATCH($C582,$F583:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H582>$C582,INDEX(AC$552:AC581,MATCH($C582,$F$552:$F581,0)),INDEX(AC583:AC$614,MATCH($C582,$F583:$F$614,0)))","v":0.377},null,{"$f":"IF($H582>$C582,INDEX(AE$552:AE581,MATCH($C582,$F$552:$F581,0)),INDEX(AE583:AE$614,MATCH($C582,$F583:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O582+ROUND(X582/2,0),Brændstofpriser!$B$7:$B$65,0))*AE582/X582*0","v":0},{"$f":"IF($H582>$C582,INDEX(AG$552:AG581,MATCH($C582,$F$552:$F581,0)),INDEX(AG583:AG$614,MATCH($C582,$F583:$F$614,0)))","v":0},{"$f":"IF($H582>$C582,INDEX(AH$552:AH581,MATCH($C582,$F$552:$F581,0)),INDEX(AH583:AH$614,MATCH($C582,$F583:$F$614,0)))","v":0},null,null,{"$f":"IF($H582>$C582,INDEX(AK$552:AK581,MATCH($C582,$F$552:$F581,0)),INDEX(AK583:AK$614,MATCH($C582,$F583:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H582>$C582,INDEX(AO$552:AO581,MATCH($C582,$F$552:$F581,0)),INDEX(AO583:AO$614,MATCH($C582,$F583:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H582>$C582,INDEX(AS$552:AS581,MATCH($C582,$F$552:$F581,0)),INDEX(AS583:AS$614,MATCH($C582,$F583:$F$614,0)))","v":70263},{"$f":"IF($H582>$C582,INDEX(AT$552:AT581,MATCH($C582,$F$552:$F581,0)),INDEX(AT583:AT$614,MATCH($C582,$F583:$F$614,0)))","v":695},{"$f":"IF($H582>$C582,INDEX(AU$552:AU581,MATCH($C582,$F$552:$F581,0)),INDEX(AU583:AU$614,MATCH($C582,$F583:$F$614,0)))","v":0},{"$f":"IF($H582>$C582,INDEX(AV$552:AV581,MATCH($C582,$F$552:$F581,0)),INDEX(AV583:AV$614,MATCH($C582,$F583:$F$614,0)))","v":4},{"$f":"IF($H582>$C582,INDEX(AW$552:AW581,MATCH($C582,$F$552:$F581,0)),INDEX(AW583:AW$614,MATCH($C582,$F583:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,10.199999999999999,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H583)),ABS($E$426:$E$488-H583),0))","v":0},0,0,0,10,10,{"$f":"IF($H583>$C583,INDEX(J$552:J582,MATCH($C583,$F$552:$F582,0)),INDEX(J584:J$614,MATCH($C583,$F584:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H583>$C583,INDEX(K$552:K582,MATCH($C583,$F$552:$F582,0)),INDEX(K584:K$614,MATCH($C583,$F584:$F$614,0)))","v":0},{"$f":"IF($H583>$C583,INDEX(L$552:L582,MATCH($C583,$F$552:$F582,0)),INDEX(L584:L$614,MATCH($C583,$F584:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H583>$C583,INDEX(M$552:M582,MATCH($C583,$F$552:$F582,0)),INDEX(M584:M$614,MATCH($C583,$F584:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H583>$C583,INDEX(N$552:N582,MATCH($C583,$F$552:$F582,0)),INDEX(N584:N$614,MATCH($C583,$F584:$F$614,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H583,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H583,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12346.072856743636},{"$f":"IF($H583>$C583,INDEX(U$552:U582,MATCH($C583,$F$552:$F582,0)),INDEX(U584:U$614,MATCH($C583,$F584:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H583>$C583,INDEX(V$552:V582,MATCH($C583,$F$552:$F582,0)),INDEX(V584:V$614,MATCH($C583,$F584:$F$614,0)))","v":0},{"$f":"IF($H583>$C583,INDEX(W$552:W582,MATCH($C583,$F$552:$F582,0)),INDEX(W584:W$614,MATCH($C583,$F584:$F$614,0)))","v":201230},{"$f":"IF($H583>$C583,INDEX(X$552:X582,MATCH($C583,$F$552:$F582,0)),INDEX(X584:X$614,MATCH($C583,$F584:$F$614,0)))","v":13.7},{"$f":"IF($H583>$C583,INDEX(Y$552:Y582,MATCH($C583,$F$552:$F582,0)),INDEX(Y584:Y$614,MATCH($C583,$F584:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H583>$C583,INDEX(AC$552:AC582,MATCH($C583,$F$552:$F582,0)),INDEX(AC584:AC$614,MATCH($C583,$F584:$F$614,0)))","v":0.215},null,{"$f":"IF($H583>$C583,INDEX(AE$552:AE582,MATCH($C583,$F$552:$F582,0)),INDEX(AE584:AE$614,MATCH($C583,$F584:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O583+ROUND(X583/2,0),Brændstofpriser!$B$7:$B$65,0))*AE583/X583*0","v":0},{"$f":"IF($H583>$C583,INDEX(AG$552:AG582,MATCH($C583,$F$552:$F582,0)),INDEX(AG584:AG$614,MATCH($C583,$F584:$F$614,0)))","v":0},{"$f":"IF($H583>$C583,INDEX(AH$552:AH582,MATCH($C583,$F$552:$F582,0)),INDEX(AH584:AH$614,MATCH($C583,$F584:$F$614,0)))","v":0},null,null,{"$f":"IF($H583>$C583,INDEX(AK$552:AK582,MATCH($C583,$F$552:$F582,0)),INDEX(AK584:AK$614,MATCH($C583,$F584:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H583>$C583,INDEX(AO$552:AO582,MATCH($C583,$F$552:$F582,0)),INDEX(AO584:AO$614,MATCH($C583,$F584:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H583>$C583,INDEX(AS$552:AS582,MATCH($C583,$F$552:$F582,0)),INDEX(AS584:AS$614,MATCH($C583,$F584:$F$614,0)))","v":70263},{"$f":"IF($H583>$C583,INDEX(AT$552:AT582,MATCH($C583,$F$552:$F582,0)),INDEX(AT584:AT$614,MATCH($C583,$F584:$F$614,0)))","v":695},{"$f":"IF($H583>$C583,INDEX(AU$552:AU582,MATCH($C583,$F$552:$F582,0)),INDEX(AU584:AU$614,MATCH($C583,$F584:$F$614,0)))","v":0},{"$f":"IF($H583>$C583,INDEX(AV$552:AV582,MATCH($C583,$F$552:$F582,0)),INDEX(AV584:AV$614,MATCH($C583,$F584:$F$614,0)))","v":4},{"$f":"IF($H583>$C583,INDEX(AW$552:AW582,MATCH($C583,$F$552:$F582,0)),INDEX(AW584:AW$614,MATCH($C583,$F584:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,10.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H584)),ABS($E$426:$E$488-H584),0))","v":0},0,0,0,10,10,{"$f":"IF($H584>$C584,INDEX(J$552:J583,MATCH($C584,$F$552:$F583,0)),INDEX(J585:J$614,MATCH($C584,$F585:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H584>$C584,INDEX(K$552:K583,MATCH($C584,$F$552:$F583,0)),INDEX(K585:K$614,MATCH($C584,$F585:$F$614,0)))","v":0},{"$f":"IF($H584>$C584,INDEX(L$552:L583,MATCH($C584,$F$552:$F583,0)),INDEX(L585:L$614,MATCH($C584,$F585:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H584>$C584,INDEX(M$552:M583,MATCH($C584,$F$552:$F583,0)),INDEX(M585:M$614,MATCH($C584,$F585:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H584>$C584,INDEX(N$552:N583,MATCH($C584,$F$552:$F583,0)),INDEX(N585:N$614,MATCH($C584,$F585:$F$614,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H584,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H584,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":12346.072856743636},{"$f":"IF($H584>$C584,INDEX(U$552:U583,MATCH($C584,$F$552:$F583,0)),INDEX(U585:U$614,MATCH($C584,$F585:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H584>$C584,INDEX(V$552:V583,MATCH($C584,$F$552:$F583,0)),INDEX(V585:V$614,MATCH($C584,$F585:$F$614,0)))","v":0},{"$f":"IF($H584>$C584,INDEX(W$552:W583,MATCH($C584,$F$552:$F583,0)),INDEX(W585:W$614,MATCH($C584,$F585:$F$614,0)))","v":201230},{"$f":"IF($H584>$C584,INDEX(X$552:X583,MATCH($C584,$F$552:$F583,0)),INDEX(X585:X$614,MATCH($C584,$F585:$F$614,0)))","v":13.7},{"$f":"IF($H584>$C584,INDEX(Y$552:Y583,MATCH($C584,$F$552:$F583,0)),INDEX(Y585:Y$614,MATCH($C584,$F585:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H584>$C584,INDEX(AC$552:AC583,MATCH($C584,$F$552:$F583,0)),INDEX(AC585:AC$614,MATCH($C584,$F585:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H584>$C584,INDEX(AE$552:AE583,MATCH($C584,$F$552:$F583,0)),INDEX(AE585:AE$614,MATCH($C584,$F585:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O584+ROUND(X584/2,0),Brændstofpriser!$B$7:$B$65,0))*AE584/X584*0","v":0},{"$f":"IF($H584>$C584,INDEX(AG$552:AG583,MATCH($C584,$F$552:$F583,0)),INDEX(AG585:AG$614,MATCH($C584,$F585:$F$614,0)))","v":0},{"$f":"IF($H584>$C584,INDEX(AH$552:AH583,MATCH($C584,$F$552:$F583,0)),INDEX(AH585:AH$614,MATCH($C584,$F585:$F$614,0)))","v":0},null,null,{"$f":"IF($H584>$C584,INDEX(AK$552:AK583,MATCH($C584,$F$552:$F583,0)),INDEX(AK585:AK$614,MATCH($C584,$F585:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H584>$C584,INDEX(AO$552:AO583,MATCH($C584,$F$552:$F583,0)),INDEX(AO585:AO$614,MATCH($C584,$F585:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H584>$C584,INDEX(AS$552:AS583,MATCH($C584,$F$552:$F583,0)),INDEX(AS585:AS$614,MATCH($C584,$F585:$F$614,0)))","v":70263},{"$f":"IF($H584>$C584,INDEX(AT$552:AT583,MATCH($C584,$F$552:$F583,0)),INDEX(AT585:AT$614,MATCH($C584,$F585:$F$614,0)))","v":695},{"$f":"IF($H584>$C584,INDEX(AU$552:AU583,MATCH($C584,$F$552:$F583,0)),INDEX(AU585:AU$614,MATCH($C584,$F585:$F$614,0)))","v":0},{"$f":"IF($H584>$C584,INDEX(AV$552:AV583,MATCH($C584,$F$552:$F583,0)),INDEX(AV585:AV$614,MATCH($C584,$F585:$F$614,0)))","v":4},{"$f":"IF($H584>$C584,INDEX(AW$552:AW583,MATCH($C584,$F$552:$F583,0)),INDEX(AW585:AW$614,MATCH($C584,$F585:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,11.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H585)),ABS($E$426:$E$488-H585),0))","v":0},0,0,0,11,11,{"$f":"IF($H585>$C585,INDEX(J$552:J584,MATCH($C585,$F$552:$F584,0)),INDEX(J586:J$614,MATCH($C585,$F586:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H585>$C585,INDEX(K$552:K584,MATCH($C585,$F$552:$F584,0)),INDEX(K586:K$614,MATCH($C585,$F586:$F$614,0)))","v":0},{"$f":"IF($H585>$C585,INDEX(L$552:L584,MATCH($C585,$F$552:$F584,0)),INDEX(L586:L$614,MATCH($C585,$F586:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H585>$C585,INDEX(M$552:M584,MATCH($C585,$F$552:$F584,0)),INDEX(M586:M$614,MATCH($C585,$F586:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H585>$C585,INDEX(N$552:N584,MATCH($C585,$F$552:$F584,0)),INDEX(N586:N$614,MATCH($C585,$F586:$F$614,0)))","v":2021},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H585,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H585,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H585>$C585,INDEX(U$552:U584,MATCH($C585,$F$552:$F584,0)),INDEX(U586:U$614,MATCH($C585,$F586:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H585>$C585,INDEX(V$552:V584,MATCH($C585,$F$552:$F584,0)),INDEX(V586:V$614,MATCH($C585,$F586:$F$614,0)))","v":0},{"$f":"IF($H585>$C585,INDEX(W$552:W584,MATCH($C585,$F$552:$F584,0)),INDEX(W586:W$614,MATCH($C585,$F586:$F$614,0)))","v":201230},{"$f":"IF($H585>$C585,INDEX(X$552:X584,MATCH($C585,$F$552:$F584,0)),INDEX(X586:X$614,MATCH($C585,$F586:$F$614,0)))","v":13.7},{"$f":"IF($H585>$C585,INDEX(Y$552:Y584,MATCH($C585,$F$552:$F584,0)),INDEX(Y586:Y$614,MATCH($C585,$F586:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H585>$C585,INDEX(AC$552:AC584,MATCH($C585,$F$552:$F584,0)),INDEX(AC586:AC$614,MATCH($C585,$F586:$F$614,0)))","v":0.377},null,{"$f":"IF($H585>$C585,INDEX(AE$552:AE584,MATCH($C585,$F$552:$F584,0)),INDEX(AE586:AE$614,MATCH($C585,$F586:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O585+ROUND(X585/2,0),Brændstofpriser!$B$7:$B$65,0))*AE585/X585*0","v":0},{"$f":"IF($H585>$C585,INDEX(AG$552:AG584,MATCH($C585,$F$552:$F584,0)),INDEX(AG586:AG$614,MATCH($C585,$F586:$F$614,0)))","v":0},{"$f":"IF($H585>$C585,INDEX(AH$552:AH584,MATCH($C585,$F$552:$F584,0)),INDEX(AH586:AH$614,MATCH($C585,$F586:$F$614,0)))","v":0},null,null,{"$f":"IF($H585>$C585,INDEX(AK$552:AK584,MATCH($C585,$F$552:$F584,0)),INDEX(AK586:AK$614,MATCH($C585,$F586:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H585>$C585,INDEX(AO$552:AO584,MATCH($C585,$F$552:$F584,0)),INDEX(AO586:AO$614,MATCH($C585,$F586:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H585>$C585,INDEX(AS$552:AS584,MATCH($C585,$F$552:$F584,0)),INDEX(AS586:AS$614,MATCH($C585,$F586:$F$614,0)))","v":70263},{"$f":"IF($H585>$C585,INDEX(AT$552:AT584,MATCH($C585,$F$552:$F584,0)),INDEX(AT586:AT$614,MATCH($C585,$F586:$F$614,0)))","v":695},{"$f":"IF($H585>$C585,INDEX(AU$552:AU584,MATCH($C585,$F$552:$F584,0)),INDEX(AU586:AU$614,MATCH($C585,$F586:$F$614,0)))","v":0},{"$f":"IF($H585>$C585,INDEX(AV$552:AV584,MATCH($C585,$F$552:$F584,0)),INDEX(AV586:AV$614,MATCH($C585,$F586:$F$614,0)))","v":4},{"$f":"IF($H585>$C585,INDEX(AW$552:AW584,MATCH($C585,$F$552:$F584,0)),INDEX(AW586:AW$614,MATCH($C585,$F586:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,{"$f":"IF(COUNTIF(I584:I586,I586)=1,I586+0.1,IF(COUNTIF(I584:I586,I586)=2,I586+0.2,IF(COUNTIF(I584:I586,I586)=3,I586+0.3,0)))","v":11.2},0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H586)),ABS($E$426:$E$488-H586),0))","v":0},0,0,0,11,{"$f":"H586+input_år-original_år","v":11},{"$f":"IF($H586>$C586,INDEX(J$552:J585,MATCH($C586,$F$552:$F585,0)),INDEX(J587:J$614,MATCH($C586,$F587:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H586>$C586,INDEX(K$552:K585,MATCH($C586,$F$552:$F585,0)),INDEX(K587:K$614,MATCH($C586,$F587:$F$614,0)))","v":0},{"$f":"IF($H586>$C586,INDEX(L$552:L585,MATCH($C586,$F$552:$F585,0)),INDEX(L587:L$614,MATCH($C586,$F587:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H586>$C586,INDEX(M$552:M585,MATCH($C586,$F$552:$F585,0)),INDEX(M587:M$614,MATCH($C586,$F587:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H586>$C586,INDEX(N$552:N585,MATCH($C586,$F$552:$F585,0)),INDEX(N587:N$614,MATCH($C586,$F587:$F$614,0)))","v":2021},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H586,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H586,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H586>$C586,INDEX(U$552:U585,MATCH($C586,$F$552:$F585,0)),INDEX(U587:U$614,MATCH($C586,$F587:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H586>$C586,INDEX(V$552:V585,MATCH($C586,$F$552:$F585,0)),INDEX(V587:V$614,MATCH($C586,$F587:$F$614,0)))","v":0},{"$f":"IF($H586>$C586,INDEX(W$552:W585,MATCH($C586,$F$552:$F585,0)),INDEX(W587:W$614,MATCH($C586,$F587:$F$614,0)))","v":201230},{"$f":"IF($H586>$C586,INDEX(X$552:X585,MATCH($C586,$F$552:$F585,0)),INDEX(X587:X$614,MATCH($C586,$F587:$F$614,0)))","v":13.7},{"$f":"IF($H586>$C586,INDEX(Y$552:Y585,MATCH($C586,$F$552:$F585,0)),INDEX(Y587:Y$614,MATCH($C586,$F587:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H586>$C586,INDEX(AC$552:AC585,MATCH($C586,$F$552:$F585,0)),INDEX(AC587:AC$614,MATCH($C586,$F587:$F$614,0)))","v":0.215},null,{"$f":"IF($H586>$C586,INDEX(AE$552:AE585,MATCH($C586,$F$552:$F585,0)),INDEX(AE587:AE$614,MATCH($C586,$F587:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O586+ROUND(X586/2,0),Brændstofpriser!$B$7:$B$65,0))*AE586/X586*0","v":0},{"$f":"IF($H586>$C586,INDEX(AG$552:AG585,MATCH($C586,$F$552:$F585,0)),INDEX(AG587:AG$614,MATCH($C586,$F587:$F$614,0)))","v":0},{"$f":"IF($H586>$C586,INDEX(AH$552:AH585,MATCH($C586,$F$552:$F585,0)),INDEX(AH587:AH$614,MATCH($C586,$F587:$F$614,0)))","v":0},null,null,{"$f":"IF($H586>$C586,INDEX(AK$552:AK585,MATCH($C586,$F$552:$F585,0)),INDEX(AK587:AK$614,MATCH($C586,$F587:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H586>$C586,INDEX(AO$552:AO585,MATCH($C586,$F$552:$F585,0)),INDEX(AO587:AO$614,MATCH($C586,$F587:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H586>$C586,INDEX(AS$552:AS585,MATCH($C586,$F$552:$F585,0)),INDEX(AS587:AS$614,MATCH($C586,$F587:$F$614,0)))","v":70263},{"$f":"IF($H586>$C586,INDEX(AT$552:AT585,MATCH($C586,$F$552:$F585,0)),INDEX(AT587:AT$614,MATCH($C586,$F587:$F$614,0)))","v":695},{"$f":"IF($H586>$C586,INDEX(AU$552:AU585,MATCH($C586,$F$552:$F585,0)),INDEX(AU587:AU$614,MATCH($C586,$F587:$F$614,0)))","v":0},{"$f":"IF($H586>$C586,INDEX(AV$552:AV585,MATCH($C586,$F$552:$F585,0)),INDEX(AV587:AV$614,MATCH($C586,$F587:$F$614,0)))","v":4},{"$f":"IF($H586>$C586,INDEX(AW$552:AW585,MATCH($C586,$F$552:$F585,0)),INDEX(AW587:AW$614,MATCH($C586,$F587:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,{"$f":"-PMT(Lånerente,X586,U586)","v":38088.310714491046}]
[null,11.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H587)),ABS($E$426:$E$488-H587),0))","v":0},0,0,0,11,11,{"$f":"IF($H587>$C587,INDEX(J$552:J586,MATCH($C587,$F$552:$F586,0)),INDEX(J588:J$614,MATCH($C587,$F588:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H587>$C587,INDEX(K$552:K586,MATCH($C587,$F$552:$F586,0)),INDEX(K588:K$614,MATCH($C587,$F588:$F$614,0)))","v":0},{"$f":"IF($H587>$C587,INDEX(L$552:L586,MATCH($C587,$F$552:$F586,0)),INDEX(L588:L$614,MATCH($C587,$F588:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H587>$C587,INDEX(M$552:M586,MATCH($C587,$F$552:$F586,0)),INDEX(M588:M$614,MATCH($C587,$F588:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H587>$C587,INDEX(N$552:N586,MATCH($C587,$F$552:$F586,0)),INDEX(N588:N$614,MATCH($C587,$F588:$F$614,0)))","v":2021},{"$f":"O584-1","v":2010},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H587,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H587,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H587>$C587,INDEX(U$552:U586,MATCH($C587,$F$552:$F586,0)),INDEX(U588:U$614,MATCH($C587,$F588:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H587>$C587,INDEX(V$552:V586,MATCH($C587,$F$552:$F586,0)),INDEX(V588:V$614,MATCH($C587,$F588:$F$614,0)))","v":0},{"$f":"IF($H587>$C587,INDEX(W$552:W586,MATCH($C587,$F$552:$F586,0)),INDEX(W588:W$614,MATCH($C587,$F588:$F$614,0)))","v":201230},{"$f":"IF($H587>$C587,INDEX(X$552:X586,MATCH($C587,$F$552:$F586,0)),INDEX(X588:X$614,MATCH($C587,$F588:$F$614,0)))","v":13.7},{"$f":"IF($H587>$C587,INDEX(Y$552:Y586,MATCH($C587,$F$552:$F586,0)),INDEX(Y588:Y$614,MATCH($C587,$F588:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H587>$C587,INDEX(AC$552:AC586,MATCH($C587,$F$552:$F586,0)),INDEX(AC588:AC$614,MATCH($C587,$F588:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H587>$C587,INDEX(AE$552:AE586,MATCH($C587,$F$552:$F586,0)),INDEX(AE588:AE$614,MATCH($C587,$F588:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O587+ROUND(X587/2,0),Brændstofpriser!$B$7:$B$65,0))*AE587/X587*0","v":0},{"$f":"IF($H587>$C587,INDEX(AG$552:AG586,MATCH($C587,$F$552:$F586,0)),INDEX(AG588:AG$614,MATCH($C587,$F588:$F$614,0)))","v":0},{"$f":"IF($H587>$C587,INDEX(AH$552:AH586,MATCH($C587,$F$552:$F586,0)),INDEX(AH588:AH$614,MATCH($C587,$F588:$F$614,0)))","v":0},null,null,{"$f":"IF($H587>$C587,INDEX(AK$552:AK586,MATCH($C587,$F$552:$F586,0)),INDEX(AK588:AK$614,MATCH($C587,$F588:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H587>$C587,INDEX(AO$552:AO586,MATCH($C587,$F$552:$F586,0)),INDEX(AO588:AO$614,MATCH($C587,$F588:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H587>$C587,INDEX(AS$552:AS586,MATCH($C587,$F$552:$F586,0)),INDEX(AS588:AS$614,MATCH($C587,$F588:$F$614,0)))","v":70263},{"$f":"IF($H587>$C587,INDEX(AT$552:AT586,MATCH($C587,$F$552:$F586,0)),INDEX(AT588:AT$614,MATCH($C587,$F588:$F$614,0)))","v":695},{"$f":"IF($H587>$C587,INDEX(AU$552:AU586,MATCH($C587,$F$552:$F586,0)),INDEX(AU588:AU$614,MATCH($C587,$F588:$F$614,0)))","v":0},{"$f":"IF($H587>$C587,INDEX(AV$552:AV586,MATCH($C587,$F$552:$F586,0)),INDEX(AV588:AV$614,MATCH($C587,$F588:$F$614,0)))","v":4},{"$f":"IF($H587>$C587,INDEX(AW$552:AW586,MATCH($C587,$F$552:$F586,0)),INDEX(AW588:AW$614,MATCH($C587,$F588:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,12.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H588)),ABS($E$426:$E$488-H588),0))","v":0},0,0,0,12,12,{"$f":"IF($H588>$C588,INDEX(J$552:J587,MATCH($C588,$F$552:$F587,0)),INDEX(J589:J$614,MATCH($C588,$F589:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H588>$C588,INDEX(K$552:K587,MATCH($C588,$F$552:$F587,0)),INDEX(K589:K$614,MATCH($C588,$F589:$F$614,0)))","v":0},{"$f":"IF($H588>$C588,INDEX(L$552:L587,MATCH($C588,$F$552:$F587,0)),INDEX(L589:L$614,MATCH($C588,$F589:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H588>$C588,INDEX(M$552:M587,MATCH($C588,$F$552:$F587,0)),INDEX(M589:M$614,MATCH($C588,$F589:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H588>$C588,INDEX(N$552:N587,MATCH($C588,$F$552:$F587,0)),INDEX(N589:N$614,MATCH($C588,$F589:$F$614,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H588,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H588,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H588>$C588,INDEX(U$552:U587,MATCH($C588,$F$552:$F587,0)),INDEX(U589:U$614,MATCH($C588,$F589:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H588>$C588,INDEX(V$552:V587,MATCH($C588,$F$552:$F587,0)),INDEX(V589:V$614,MATCH($C588,$F589:$F$614,0)))","v":0},{"$f":"IF($H588>$C588,INDEX(W$552:W587,MATCH($C588,$F$552:$F587,0)),INDEX(W589:W$614,MATCH($C588,$F589:$F$614,0)))","v":201230},{"$f":"IF($H588>$C588,INDEX(X$552:X587,MATCH($C588,$F$552:$F587,0)),INDEX(X589:X$614,MATCH($C588,$F589:$F$614,0)))","v":13.7},{"$f":"IF($H588>$C588,INDEX(Y$552:Y587,MATCH($C588,$F$552:$F587,0)),INDEX(Y589:Y$614,MATCH($C588,$F589:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H588>$C588,INDEX(AC$552:AC587,MATCH($C588,$F$552:$F587,0)),INDEX(AC589:AC$614,MATCH($C588,$F589:$F$614,0)))","v":0.377},null,{"$f":"IF($H588>$C588,INDEX(AE$552:AE587,MATCH($C588,$F$552:$F587,0)),INDEX(AE589:AE$614,MATCH($C588,$F589:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O588+ROUND(X588/2,0),Brændstofpriser!$B$7:$B$65,0))*AE588/X588*0","v":0},{"$f":"IF($H588>$C588,INDEX(AG$552:AG587,MATCH($C588,$F$552:$F587,0)),INDEX(AG589:AG$614,MATCH($C588,$F589:$F$614,0)))","v":0},{"$f":"IF($H588>$C588,INDEX(AH$552:AH587,MATCH($C588,$F$552:$F587,0)),INDEX(AH589:AH$614,MATCH($C588,$F589:$F$614,0)))","v":0},null,null,{"$f":"IF($H588>$C588,INDEX(AK$552:AK587,MATCH($C588,$F$552:$F587,0)),INDEX(AK589:AK$614,MATCH($C588,$F589:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H588>$C588,INDEX(AO$552:AO587,MATCH($C588,$F$552:$F587,0)),INDEX(AO589:AO$614,MATCH($C588,$F589:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H588>$C588,INDEX(AS$552:AS587,MATCH($C588,$F$552:$F587,0)),INDEX(AS589:AS$614,MATCH($C588,$F589:$F$614,0)))","v":70263},{"$f":"IF($H588>$C588,INDEX(AT$552:AT587,MATCH($C588,$F$552:$F587,0)),INDEX(AT589:AT$614,MATCH($C588,$F589:$F$614,0)))","v":695},{"$f":"IF($H588>$C588,INDEX(AU$552:AU587,MATCH($C588,$F$552:$F587,0)),INDEX(AU589:AU$614,MATCH($C588,$F589:$F$614,0)))","v":0},{"$f":"IF($H588>$C588,INDEX(AV$552:AV587,MATCH($C588,$F$552:$F587,0)),INDEX(AV589:AV$614,MATCH($C588,$F589:$F$614,0)))","v":4},{"$f":"IF($H588>$C588,INDEX(AW$552:AW587,MATCH($C588,$F$552:$F587,0)),INDEX(AW589:AW$614,MATCH($C588,$F589:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,12.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H589)),ABS($E$426:$E$488-H589),0))","v":0},0,0,0,12,12,{"$f":"IF($H589>$C589,INDEX(J$552:J588,MATCH($C589,$F$552:$F588,0)),INDEX(J590:J$614,MATCH($C589,$F590:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H589>$C589,INDEX(K$552:K588,MATCH($C589,$F$552:$F588,0)),INDEX(K590:K$614,MATCH($C589,$F590:$F$614,0)))","v":0},{"$f":"IF($H589>$C589,INDEX(L$552:L588,MATCH($C589,$F$552:$F588,0)),INDEX(L590:L$614,MATCH($C589,$F590:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H589>$C589,INDEX(M$552:M588,MATCH($C589,$F$552:$F588,0)),INDEX(M590:M$614,MATCH($C589,$F590:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H589>$C589,INDEX(N$552:N588,MATCH($C589,$F$552:$F588,0)),INDEX(N590:N$614,MATCH($C589,$F590:$F$614,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H589,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H589,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H589>$C589,INDEX(U$552:U588,MATCH($C589,$F$552:$F588,0)),INDEX(U590:U$614,MATCH($C589,$F590:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H589>$C589,INDEX(V$552:V588,MATCH($C589,$F$552:$F588,0)),INDEX(V590:V$614,MATCH($C589,$F590:$F$614,0)))","v":0},{"$f":"IF($H589>$C589,INDEX(W$552:W588,MATCH($C589,$F$552:$F588,0)),INDEX(W590:W$614,MATCH($C589,$F590:$F$614,0)))","v":201230},{"$f":"IF($H589>$C589,INDEX(X$552:X588,MATCH($C589,$F$552:$F588,0)),INDEX(X590:X$614,MATCH($C589,$F590:$F$614,0)))","v":13.7},{"$f":"IF($H589>$C589,INDEX(Y$552:Y588,MATCH($C589,$F$552:$F588,0)),INDEX(Y590:Y$614,MATCH($C589,$F590:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H589>$C589,INDEX(AC$552:AC588,MATCH($C589,$F$552:$F588,0)),INDEX(AC590:AC$614,MATCH($C589,$F590:$F$614,0)))","v":0.215},null,{"$f":"IF($H589>$C589,INDEX(AE$552:AE588,MATCH($C589,$F$552:$F588,0)),INDEX(AE590:AE$614,MATCH($C589,$F590:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O589+ROUND(X589/2,0),Brændstofpriser!$B$7:$B$65,0))*AE589/X589*0","v":0},{"$f":"IF($H589>$C589,INDEX(AG$552:AG588,MATCH($C589,$F$552:$F588,0)),INDEX(AG590:AG$614,MATCH($C589,$F590:$F$614,0)))","v":0},{"$f":"IF($H589>$C589,INDEX(AH$552:AH588,MATCH($C589,$F$552:$F588,0)),INDEX(AH590:AH$614,MATCH($C589,$F590:$F$614,0)))","v":0},null,null,{"$f":"IF($H589>$C589,INDEX(AK$552:AK588,MATCH($C589,$F$552:$F588,0)),INDEX(AK590:AK$614,MATCH($C589,$F590:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H589>$C589,INDEX(AO$552:AO588,MATCH($C589,$F$552:$F588,0)),INDEX(AO590:AO$614,MATCH($C589,$F590:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H589>$C589,INDEX(AS$552:AS588,MATCH($C589,$F$552:$F588,0)),INDEX(AS590:AS$614,MATCH($C589,$F590:$F$614,0)))","v":70263},{"$f":"IF($H589>$C589,INDEX(AT$552:AT588,MATCH($C589,$F$552:$F588,0)),INDEX(AT590:AT$614,MATCH($C589,$F590:$F$614,0)))","v":695},{"$f":"IF($H589>$C589,INDEX(AU$552:AU588,MATCH($C589,$F$552:$F588,0)),INDEX(AU590:AU$614,MATCH($C589,$F590:$F$614,0)))","v":0},{"$f":"IF($H589>$C589,INDEX(AV$552:AV588,MATCH($C589,$F$552:$F588,0)),INDEX(AV590:AV$614,MATCH($C589,$F590:$F$614,0)))","v":4},{"$f":"IF($H589>$C589,INDEX(AW$552:AW588,MATCH($C589,$F$552:$F588,0)),INDEX(AW590:AW$614,MATCH($C589,$F590:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,12.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H590)),ABS($E$426:$E$488-H590),0))","v":0},0,0,0,12,12,{"$f":"IF($H590>$C590,INDEX(J$552:J589,MATCH($C590,$F$552:$F589,0)),INDEX(J591:J$614,MATCH($C590,$F591:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H590>$C590,INDEX(K$552:K589,MATCH($C590,$F$552:$F589,0)),INDEX(K591:K$614,MATCH($C590,$F591:$F$614,0)))","v":0},{"$f":"IF($H590>$C590,INDEX(L$552:L589,MATCH($C590,$F$552:$F589,0)),INDEX(L591:L$614,MATCH($C590,$F591:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H590>$C590,INDEX(M$552:M589,MATCH($C590,$F$552:$F589,0)),INDEX(M591:M$614,MATCH($C590,$F591:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H590>$C590,INDEX(N$552:N589,MATCH($C590,$F$552:$F589,0)),INDEX(N591:N$614,MATCH($C590,$F591:$F$614,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H590,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H590,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H590>$C590,INDEX(U$552:U589,MATCH($C590,$F$552:$F589,0)),INDEX(U591:U$614,MATCH($C590,$F591:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H590>$C590,INDEX(V$552:V589,MATCH($C590,$F$552:$F589,0)),INDEX(V591:V$614,MATCH($C590,$F591:$F$614,0)))","v":0},{"$f":"IF($H590>$C590,INDEX(W$552:W589,MATCH($C590,$F$552:$F589,0)),INDEX(W591:W$614,MATCH($C590,$F591:$F$614,0)))","v":201230},{"$f":"IF($H590>$C590,INDEX(X$552:X589,MATCH($C590,$F$552:$F589,0)),INDEX(X591:X$614,MATCH($C590,$F591:$F$614,0)))","v":13.7},{"$f":"IF($H590>$C590,INDEX(Y$552:Y589,MATCH($C590,$F$552:$F589,0)),INDEX(Y591:Y$614,MATCH($C590,$F591:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H590>$C590,INDEX(AC$552:AC589,MATCH($C590,$F$552:$F589,0)),INDEX(AC591:AC$614,MATCH($C590,$F591:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H590>$C590,INDEX(AE$552:AE589,MATCH($C590,$F$552:$F589,0)),INDEX(AE591:AE$614,MATCH($C590,$F591:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O590+ROUND(X590/2,0),Brændstofpriser!$B$7:$B$65,0))*AE590/X590*0","v":0},{"$f":"IF($H590>$C590,INDEX(AG$552:AG589,MATCH($C590,$F$552:$F589,0)),INDEX(AG591:AG$614,MATCH($C590,$F591:$F$614,0)))","v":0},{"$f":"IF($H590>$C590,INDEX(AH$552:AH589,MATCH($C590,$F$552:$F589,0)),INDEX(AH591:AH$614,MATCH($C590,$F591:$F$614,0)))","v":0},null,null,{"$f":"IF($H590>$C590,INDEX(AK$552:AK589,MATCH($C590,$F$552:$F589,0)),INDEX(AK591:AK$614,MATCH($C590,$F591:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H590>$C590,INDEX(AO$552:AO589,MATCH($C590,$F$552:$F589,0)),INDEX(AO591:AO$614,MATCH($C590,$F591:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H590>$C590,INDEX(AS$552:AS589,MATCH($C590,$F$552:$F589,0)),INDEX(AS591:AS$614,MATCH($C590,$F591:$F$614,0)))","v":70263},{"$f":"IF($H590>$C590,INDEX(AT$552:AT589,MATCH($C590,$F$552:$F589,0)),INDEX(AT591:AT$614,MATCH($C590,$F591:$F$614,0)))","v":695},{"$f":"IF($H590>$C590,INDEX(AU$552:AU589,MATCH($C590,$F$552:$F589,0)),INDEX(AU591:AU$614,MATCH($C590,$F591:$F$614,0)))","v":0},{"$f":"IF($H590>$C590,INDEX(AV$552:AV589,MATCH($C590,$F$552:$F589,0)),INDEX(AV591:AV$614,MATCH($C590,$F591:$F$614,0)))","v":4},{"$f":"IF($H590>$C590,INDEX(AW$552:AW589,MATCH($C590,$F$552:$F589,0)),INDEX(AW591:AW$614,MATCH($C590,$F591:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,13.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H591)),ABS($E$426:$E$488-H591),0))","v":0},0,0,0,13,13,{"$f":"IF($H591>$C591,INDEX(J$552:J590,MATCH($C591,$F$552:$F590,0)),INDEX(J592:J$614,MATCH($C591,$F592:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H591>$C591,INDEX(K$552:K590,MATCH($C591,$F$552:$F590,0)),INDEX(K592:K$614,MATCH($C591,$F592:$F$614,0)))","v":0},{"$f":"IF($H591>$C591,INDEX(L$552:L590,MATCH($C591,$F$552:$F590,0)),INDEX(L592:L$614,MATCH($C591,$F592:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H591>$C591,INDEX(M$552:M590,MATCH($C591,$F$552:$F590,0)),INDEX(M592:M$614,MATCH($C591,$F592:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H591>$C591,INDEX(N$552:N590,MATCH($C591,$F$552:$F590,0)),INDEX(N592:N$614,MATCH($C591,$F592:$F$614,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H591,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H591,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H591>$C591,INDEX(U$552:U590,MATCH($C591,$F$552:$F590,0)),INDEX(U592:U$614,MATCH($C591,$F592:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H591>$C591,INDEX(V$552:V590,MATCH($C591,$F$552:$F590,0)),INDEX(V592:V$614,MATCH($C591,$F592:$F$614,0)))","v":0},{"$f":"IF($H591>$C591,INDEX(W$552:W590,MATCH($C591,$F$552:$F590,0)),INDEX(W592:W$614,MATCH($C591,$F592:$F$614,0)))","v":201230},{"$f":"IF($H591>$C591,INDEX(X$552:X590,MATCH($C591,$F$552:$F590,0)),INDEX(X592:X$614,MATCH($C591,$F592:$F$614,0)))","v":13.7},{"$f":"IF($H591>$C591,INDEX(Y$552:Y590,MATCH($C591,$F$552:$F590,0)),INDEX(Y592:Y$614,MATCH($C591,$F592:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H591>$C591,INDEX(AC$552:AC590,MATCH($C591,$F$552:$F590,0)),INDEX(AC592:AC$614,MATCH($C591,$F592:$F$614,0)))","v":0.377},null,{"$f":"IF($H591>$C591,INDEX(AE$552:AE590,MATCH($C591,$F$552:$F590,0)),INDEX(AE592:AE$614,MATCH($C591,$F592:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O591+ROUND(X591/2,0),Brændstofpriser!$B$7:$B$65,0))*AE591/X591*0","v":0},{"$f":"IF($H591>$C591,INDEX(AG$552:AG590,MATCH($C591,$F$552:$F590,0)),INDEX(AG592:AG$614,MATCH($C591,$F592:$F$614,0)))","v":0},{"$f":"IF($H591>$C591,INDEX(AH$552:AH590,MATCH($C591,$F$552:$F590,0)),INDEX(AH592:AH$614,MATCH($C591,$F592:$F$614,0)))","v":0},null,null,{"$f":"IF($H591>$C591,INDEX(AK$552:AK590,MATCH($C591,$F$552:$F590,0)),INDEX(AK592:AK$614,MATCH($C591,$F592:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H591>$C591,INDEX(AO$552:AO590,MATCH($C591,$F$552:$F590,0)),INDEX(AO592:AO$614,MATCH($C591,$F592:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H591>$C591,INDEX(AS$552:AS590,MATCH($C591,$F$552:$F590,0)),INDEX(AS592:AS$614,MATCH($C591,$F592:$F$614,0)))","v":70263},{"$f":"IF($H591>$C591,INDEX(AT$552:AT590,MATCH($C591,$F$552:$F590,0)),INDEX(AT592:AT$614,MATCH($C591,$F592:$F$614,0)))","v":695},{"$f":"IF($H591>$C591,INDEX(AU$552:AU590,MATCH($C591,$F$552:$F590,0)),INDEX(AU592:AU$614,MATCH($C591,$F592:$F$614,0)))","v":0},{"$f":"IF($H591>$C591,INDEX(AV$552:AV590,MATCH($C591,$F$552:$F590,0)),INDEX(AV592:AV$614,MATCH($C591,$F592:$F$614,0)))","v":4},{"$f":"IF($H591>$C591,INDEX(AW$552:AW590,MATCH($C591,$F$552:$F590,0)),INDEX(AW592:AW$614,MATCH($C591,$F592:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,13.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H592)),ABS($E$426:$E$488-H592),0))","v":0},0,0,0,13,13,{"$f":"IF($H592>$C592,INDEX(J$552:J591,MATCH($C592,$F$552:$F591,0)),INDEX(J593:J$614,MATCH($C592,$F593:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H592>$C592,INDEX(K$552:K591,MATCH($C592,$F$552:$F591,0)),INDEX(K593:K$614,MATCH($C592,$F593:$F$614,0)))","v":0},{"$f":"IF($H592>$C592,INDEX(L$552:L591,MATCH($C592,$F$552:$F591,0)),INDEX(L593:L$614,MATCH($C592,$F593:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H592>$C592,INDEX(M$552:M591,MATCH($C592,$F$552:$F591,0)),INDEX(M593:M$614,MATCH($C592,$F593:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H592>$C592,INDEX(N$552:N591,MATCH($C592,$F$552:$F591,0)),INDEX(N593:N$614,MATCH($C592,$F593:$F$614,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H592,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H592,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H592>$C592,INDEX(U$552:U591,MATCH($C592,$F$552:$F591,0)),INDEX(U593:U$614,MATCH($C592,$F593:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H592>$C592,INDEX(V$552:V591,MATCH($C592,$F$552:$F591,0)),INDEX(V593:V$614,MATCH($C592,$F593:$F$614,0)))","v":0},{"$f":"IF($H592>$C592,INDEX(W$552:W591,MATCH($C592,$F$552:$F591,0)),INDEX(W593:W$614,MATCH($C592,$F593:$F$614,0)))","v":201230},{"$f":"IF($H592>$C592,INDEX(X$552:X591,MATCH($C592,$F$552:$F591,0)),INDEX(X593:X$614,MATCH($C592,$F593:$F$614,0)))","v":13.7},{"$f":"IF($H592>$C592,INDEX(Y$552:Y591,MATCH($C592,$F$552:$F591,0)),INDEX(Y593:Y$614,MATCH($C592,$F593:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H592>$C592,INDEX(AC$552:AC591,MATCH($C592,$F$552:$F591,0)),INDEX(AC593:AC$614,MATCH($C592,$F593:$F$614,0)))","v":0.215},null,{"$f":"IF($H592>$C592,INDEX(AE$552:AE591,MATCH($C592,$F$552:$F591,0)),INDEX(AE593:AE$614,MATCH($C592,$F593:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O592+ROUND(X592/2,0),Brændstofpriser!$B$7:$B$65,0))*AE592/X592*0","v":0},{"$f":"IF($H592>$C592,INDEX(AG$552:AG591,MATCH($C592,$F$552:$F591,0)),INDEX(AG593:AG$614,MATCH($C592,$F593:$F$614,0)))","v":0},{"$f":"IF($H592>$C592,INDEX(AH$552:AH591,MATCH($C592,$F$552:$F591,0)),INDEX(AH593:AH$614,MATCH($C592,$F593:$F$614,0)))","v":0},null,null,{"$f":"IF($H592>$C592,INDEX(AK$552:AK591,MATCH($C592,$F$552:$F591,0)),INDEX(AK593:AK$614,MATCH($C592,$F593:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H592>$C592,INDEX(AO$552:AO591,MATCH($C592,$F$552:$F591,0)),INDEX(AO593:AO$614,MATCH($C592,$F593:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H592>$C592,INDEX(AS$552:AS591,MATCH($C592,$F$552:$F591,0)),INDEX(AS593:AS$614,MATCH($C592,$F593:$F$614,0)))","v":70263},{"$f":"IF($H592>$C592,INDEX(AT$552:AT591,MATCH($C592,$F$552:$F591,0)),INDEX(AT593:AT$614,MATCH($C592,$F593:$F$614,0)))","v":695},{"$f":"IF($H592>$C592,INDEX(AU$552:AU591,MATCH($C592,$F$552:$F591,0)),INDEX(AU593:AU$614,MATCH($C592,$F593:$F$614,0)))","v":0},{"$f":"IF($H592>$C592,INDEX(AV$552:AV591,MATCH($C592,$F$552:$F591,0)),INDEX(AV593:AV$614,MATCH($C592,$F593:$F$614,0)))","v":4},{"$f":"IF($H592>$C592,INDEX(AW$552:AW591,MATCH($C592,$F$552:$F591,0)),INDEX(AW593:AW$614,MATCH($C592,$F593:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,13.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H593)),ABS($E$426:$E$488-H593),0))","v":0},0,0,0,13,13,{"$f":"IF($H593>$C593,INDEX(J$552:J592,MATCH($C593,$F$552:$F592,0)),INDEX(J594:J$614,MATCH($C593,$F594:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H593>$C593,INDEX(K$552:K592,MATCH($C593,$F$552:$F592,0)),INDEX(K594:K$614,MATCH($C593,$F594:$F$614,0)))","v":0},{"$f":"IF($H593>$C593,INDEX(L$552:L592,MATCH($C593,$F$552:$F592,0)),INDEX(L594:L$614,MATCH($C593,$F594:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H593>$C593,INDEX(M$552:M592,MATCH($C593,$F$552:$F592,0)),INDEX(M594:M$614,MATCH($C593,$F594:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H593>$C593,INDEX(N$552:N592,MATCH($C593,$F$552:$F592,0)),INDEX(N594:N$614,MATCH($C593,$F594:$F$614,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H593,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H593,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H593>$C593,INDEX(U$552:U592,MATCH($C593,$F$552:$F592,0)),INDEX(U594:U$614,MATCH($C593,$F594:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H593>$C593,INDEX(V$552:V592,MATCH($C593,$F$552:$F592,0)),INDEX(V594:V$614,MATCH($C593,$F594:$F$614,0)))","v":0},{"$f":"IF($H593>$C593,INDEX(W$552:W592,MATCH($C593,$F$552:$F592,0)),INDEX(W594:W$614,MATCH($C593,$F594:$F$614,0)))","v":201230},{"$f":"IF($H593>$C593,INDEX(X$552:X592,MATCH($C593,$F$552:$F592,0)),INDEX(X594:X$614,MATCH($C593,$F594:$F$614,0)))","v":13.7},{"$f":"IF($H593>$C593,INDEX(Y$552:Y592,MATCH($C593,$F$552:$F592,0)),INDEX(Y594:Y$614,MATCH($C593,$F594:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H593>$C593,INDEX(AC$552:AC592,MATCH($C593,$F$552:$F592,0)),INDEX(AC594:AC$614,MATCH($C593,$F594:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H593>$C593,INDEX(AE$552:AE592,MATCH($C593,$F$552:$F592,0)),INDEX(AE594:AE$614,MATCH($C593,$F594:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O593+ROUND(X593/2,0),Brændstofpriser!$B$7:$B$65,0))*AE593/X593*0","v":0},{"$f":"IF($H593>$C593,INDEX(AG$552:AG592,MATCH($C593,$F$552:$F592,0)),INDEX(AG594:AG$614,MATCH($C593,$F594:$F$614,0)))","v":0},{"$f":"IF($H593>$C593,INDEX(AH$552:AH592,MATCH($C593,$F$552:$F592,0)),INDEX(AH594:AH$614,MATCH($C593,$F594:$F$614,0)))","v":0},null,null,{"$f":"IF($H593>$C593,INDEX(AK$552:AK592,MATCH($C593,$F$552:$F592,0)),INDEX(AK594:AK$614,MATCH($C593,$F594:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H593>$C593,INDEX(AO$552:AO592,MATCH($C593,$F$552:$F592,0)),INDEX(AO594:AO$614,MATCH($C593,$F594:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H593>$C593,INDEX(AS$552:AS592,MATCH($C593,$F$552:$F592,0)),INDEX(AS594:AS$614,MATCH($C593,$F594:$F$614,0)))","v":70263},{"$f":"IF($H593>$C593,INDEX(AT$552:AT592,MATCH($C593,$F$552:$F592,0)),INDEX(AT594:AT$614,MATCH($C593,$F594:$F$614,0)))","v":695},{"$f":"IF($H593>$C593,INDEX(AU$552:AU592,MATCH($C593,$F$552:$F592,0)),INDEX(AU594:AU$614,MATCH($C593,$F594:$F$614,0)))","v":0},{"$f":"IF($H593>$C593,INDEX(AV$552:AV592,MATCH($C593,$F$552:$F592,0)),INDEX(AV594:AV$614,MATCH($C593,$F594:$F$614,0)))","v":4},{"$f":"IF($H593>$C593,INDEX(AW$552:AW592,MATCH($C593,$F$552:$F592,0)),INDEX(AW594:AW$614,MATCH($C593,$F594:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,14.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H594)),ABS($E$426:$E$488-H594),0))","v":0},0,0,0,14,14,{"$f":"IF($H594>$C594,INDEX(J$552:J593,MATCH($C594,$F$552:$F593,0)),INDEX(J595:J$614,MATCH($C594,$F595:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H594>$C594,INDEX(K$552:K593,MATCH($C594,$F$552:$F593,0)),INDEX(K595:K$614,MATCH($C594,$F595:$F$614,0)))","v":0},{"$f":"IF($H594>$C594,INDEX(L$552:L593,MATCH($C594,$F$552:$F593,0)),INDEX(L595:L$614,MATCH($C594,$F595:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H594>$C594,INDEX(M$552:M593,MATCH($C594,$F$552:$F593,0)),INDEX(M595:M$614,MATCH($C594,$F595:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H594>$C594,INDEX(N$552:N593,MATCH($C594,$F$552:$F593,0)),INDEX(N595:N$614,MATCH($C594,$F595:$F$614,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H594,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H594,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H594>$C594,INDEX(U$552:U593,MATCH($C594,$F$552:$F593,0)),INDEX(U595:U$614,MATCH($C594,$F595:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H594>$C594,INDEX(V$552:V593,MATCH($C594,$F$552:$F593,0)),INDEX(V595:V$614,MATCH($C594,$F595:$F$614,0)))","v":0},{"$f":"IF($H594>$C594,INDEX(W$552:W593,MATCH($C594,$F$552:$F593,0)),INDEX(W595:W$614,MATCH($C594,$F595:$F$614,0)))","v":201230},{"$f":"IF($H594>$C594,INDEX(X$552:X593,MATCH($C594,$F$552:$F593,0)),INDEX(X595:X$614,MATCH($C594,$F595:$F$614,0)))","v":13.7},{"$f":"IF($H594>$C594,INDEX(Y$552:Y593,MATCH($C594,$F$552:$F593,0)),INDEX(Y595:Y$614,MATCH($C594,$F595:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H594>$C594,INDEX(AC$552:AC593,MATCH($C594,$F$552:$F593,0)),INDEX(AC595:AC$614,MATCH($C594,$F595:$F$614,0)))","v":0.377},null,{"$f":"IF($H594>$C594,INDEX(AE$552:AE593,MATCH($C594,$F$552:$F593,0)),INDEX(AE595:AE$614,MATCH($C594,$F595:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O594+ROUND(X594/2,0),Brændstofpriser!$B$7:$B$65,0))*AE594/X594*0","v":0},{"$f":"IF($H594>$C594,INDEX(AG$552:AG593,MATCH($C594,$F$552:$F593,0)),INDEX(AG595:AG$614,MATCH($C594,$F595:$F$614,0)))","v":0},{"$f":"IF($H594>$C594,INDEX(AH$552:AH593,MATCH($C594,$F$552:$F593,0)),INDEX(AH595:AH$614,MATCH($C594,$F595:$F$614,0)))","v":0},null,null,{"$f":"IF($H594>$C594,INDEX(AK$552:AK593,MATCH($C594,$F$552:$F593,0)),INDEX(AK595:AK$614,MATCH($C594,$F595:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H594>$C594,INDEX(AO$552:AO593,MATCH($C594,$F$552:$F593,0)),INDEX(AO595:AO$614,MATCH($C594,$F595:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H594>$C594,INDEX(AS$552:AS593,MATCH($C594,$F$552:$F593,0)),INDEX(AS595:AS$614,MATCH($C594,$F595:$F$614,0)))","v":70263},{"$f":"IF($H594>$C594,INDEX(AT$552:AT593,MATCH($C594,$F$552:$F593,0)),INDEX(AT595:AT$614,MATCH($C594,$F595:$F$614,0)))","v":695},{"$f":"IF($H594>$C594,INDEX(AU$552:AU593,MATCH($C594,$F$552:$F593,0)),INDEX(AU595:AU$614,MATCH($C594,$F595:$F$614,0)))","v":0},{"$f":"IF($H594>$C594,INDEX(AV$552:AV593,MATCH($C594,$F$552:$F593,0)),INDEX(AV595:AV$614,MATCH($C594,$F595:$F$614,0)))","v":4},{"$f":"IF($H594>$C594,INDEX(AW$552:AW593,MATCH($C594,$F$552:$F593,0)),INDEX(AW595:AW$614,MATCH($C594,$F595:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,14.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H595)),ABS($E$426:$E$488-H595),0))","v":0},0,0,0,14,14,{"$f":"IF($H595>$C595,INDEX(J$552:J594,MATCH($C595,$F$552:$F594,0)),INDEX(J596:J$614,MATCH($C595,$F596:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H595>$C595,INDEX(K$552:K594,MATCH($C595,$F$552:$F594,0)),INDEX(K596:K$614,MATCH($C595,$F596:$F$614,0)))","v":0},{"$f":"IF($H595>$C595,INDEX(L$552:L594,MATCH($C595,$F$552:$F594,0)),INDEX(L596:L$614,MATCH($C595,$F596:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H595>$C595,INDEX(M$552:M594,MATCH($C595,$F$552:$F594,0)),INDEX(M596:M$614,MATCH($C595,$F596:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H595>$C595,INDEX(N$552:N594,MATCH($C595,$F$552:$F594,0)),INDEX(N596:N$614,MATCH($C595,$F596:$F$614,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H595,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H595,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H595>$C595,INDEX(U$552:U594,MATCH($C595,$F$552:$F594,0)),INDEX(U596:U$614,MATCH($C595,$F596:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H595>$C595,INDEX(V$552:V594,MATCH($C595,$F$552:$F594,0)),INDEX(V596:V$614,MATCH($C595,$F596:$F$614,0)))","v":0},{"$f":"IF($H595>$C595,INDEX(W$552:W594,MATCH($C595,$F$552:$F594,0)),INDEX(W596:W$614,MATCH($C595,$F596:$F$614,0)))","v":201230},{"$f":"IF($H595>$C595,INDEX(X$552:X594,MATCH($C595,$F$552:$F594,0)),INDEX(X596:X$614,MATCH($C595,$F596:$F$614,0)))","v":13.7},{"$f":"IF($H595>$C595,INDEX(Y$552:Y594,MATCH($C595,$F$552:$F594,0)),INDEX(Y596:Y$614,MATCH($C595,$F596:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H595>$C595,INDEX(AC$552:AC594,MATCH($C595,$F$552:$F594,0)),INDEX(AC596:AC$614,MATCH($C595,$F596:$F$614,0)))","v":0.215},null,{"$f":"IF($H595>$C595,INDEX(AE$552:AE594,MATCH($C595,$F$552:$F594,0)),INDEX(AE596:AE$614,MATCH($C595,$F596:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O595+ROUND(X595/2,0),Brændstofpriser!$B$7:$B$65,0))*AE595/X595*0","v":0},{"$f":"IF($H595>$C595,INDEX(AG$552:AG594,MATCH($C595,$F$552:$F594,0)),INDEX(AG596:AG$614,MATCH($C595,$F596:$F$614,0)))","v":0},{"$f":"IF($H595>$C595,INDEX(AH$552:AH594,MATCH($C595,$F$552:$F594,0)),INDEX(AH596:AH$614,MATCH($C595,$F596:$F$614,0)))","v":0},null,null,{"$f":"IF($H595>$C595,INDEX(AK$552:AK594,MATCH($C595,$F$552:$F594,0)),INDEX(AK596:AK$614,MATCH($C595,$F596:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H595>$C595,INDEX(AO$552:AO594,MATCH($C595,$F$552:$F594,0)),INDEX(AO596:AO$614,MATCH($C595,$F596:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H595>$C595,INDEX(AS$552:AS594,MATCH($C595,$F$552:$F594,0)),INDEX(AS596:AS$614,MATCH($C595,$F596:$F$614,0)))","v":70263},{"$f":"IF($H595>$C595,INDEX(AT$552:AT594,MATCH($C595,$F$552:$F594,0)),INDEX(AT596:AT$614,MATCH($C595,$F596:$F$614,0)))","v":695},{"$f":"IF($H595>$C595,INDEX(AU$552:AU594,MATCH($C595,$F$552:$F594,0)),INDEX(AU596:AU$614,MATCH($C595,$F596:$F$614,0)))","v":0},{"$f":"IF($H595>$C595,INDEX(AV$552:AV594,MATCH($C595,$F$552:$F594,0)),INDEX(AV596:AV$614,MATCH($C595,$F596:$F$614,0)))","v":4},{"$f":"IF($H595>$C595,INDEX(AW$552:AW594,MATCH($C595,$F$552:$F594,0)),INDEX(AW596:AW$614,MATCH($C595,$F596:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,14.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H596)),ABS($E$426:$E$488-H596),0))","v":0},0,0,0,14,14,{"$f":"IF($H596>$C596,INDEX(J$552:J595,MATCH($C596,$F$552:$F595,0)),INDEX(J597:J$614,MATCH($C596,$F597:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H596>$C596,INDEX(K$552:K595,MATCH($C596,$F$552:$F595,0)),INDEX(K597:K$614,MATCH($C596,$F597:$F$614,0)))","v":0},{"$f":"IF($H596>$C596,INDEX(L$552:L595,MATCH($C596,$F$552:$F595,0)),INDEX(L597:L$614,MATCH($C596,$F597:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H596>$C596,INDEX(M$552:M595,MATCH($C596,$F$552:$F595,0)),INDEX(M597:M$614,MATCH($C596,$F597:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H596>$C596,INDEX(N$552:N595,MATCH($C596,$F$552:$F595,0)),INDEX(N597:N$614,MATCH($C596,$F597:$F$614,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H596,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H596,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H596>$C596,INDEX(U$552:U595,MATCH($C596,$F$552:$F595,0)),INDEX(U597:U$614,MATCH($C596,$F597:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H596>$C596,INDEX(V$552:V595,MATCH($C596,$F$552:$F595,0)),INDEX(V597:V$614,MATCH($C596,$F597:$F$614,0)))","v":0},{"$f":"IF($H596>$C596,INDEX(W$552:W595,MATCH($C596,$F$552:$F595,0)),INDEX(W597:W$614,MATCH($C596,$F597:$F$614,0)))","v":201230},{"$f":"IF($H596>$C596,INDEX(X$552:X595,MATCH($C596,$F$552:$F595,0)),INDEX(X597:X$614,MATCH($C596,$F597:$F$614,0)))","v":13.7},{"$f":"IF($H596>$C596,INDEX(Y$552:Y595,MATCH($C596,$F$552:$F595,0)),INDEX(Y597:Y$614,MATCH($C596,$F597:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H596>$C596,INDEX(AC$552:AC595,MATCH($C596,$F$552:$F595,0)),INDEX(AC597:AC$614,MATCH($C596,$F597:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H596>$C596,INDEX(AE$552:AE595,MATCH($C596,$F$552:$F595,0)),INDEX(AE597:AE$614,MATCH($C596,$F597:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O596+ROUND(X596/2,0),Brændstofpriser!$B$7:$B$65,0))*AE596/X596*0","v":0},{"$f":"IF($H596>$C596,INDEX(AG$552:AG595,MATCH($C596,$F$552:$F595,0)),INDEX(AG597:AG$614,MATCH($C596,$F597:$F$614,0)))","v":0},{"$f":"IF($H596>$C596,INDEX(AH$552:AH595,MATCH($C596,$F$552:$F595,0)),INDEX(AH597:AH$614,MATCH($C596,$F597:$F$614,0)))","v":0},null,null,{"$f":"IF($H596>$C596,INDEX(AK$552:AK595,MATCH($C596,$F$552:$F595,0)),INDEX(AK597:AK$614,MATCH($C596,$F597:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H596>$C596,INDEX(AO$552:AO595,MATCH($C596,$F$552:$F595,0)),INDEX(AO597:AO$614,MATCH($C596,$F597:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H596>$C596,INDEX(AS$552:AS595,MATCH($C596,$F$552:$F595,0)),INDEX(AS597:AS$614,MATCH($C596,$F597:$F$614,0)))","v":70263},{"$f":"IF($H596>$C596,INDEX(AT$552:AT595,MATCH($C596,$F$552:$F595,0)),INDEX(AT597:AT$614,MATCH($C596,$F597:$F$614,0)))","v":695},{"$f":"IF($H596>$C596,INDEX(AU$552:AU595,MATCH($C596,$F$552:$F595,0)),INDEX(AU597:AU$614,MATCH($C596,$F597:$F$614,0)))","v":0},{"$f":"IF($H596>$C596,INDEX(AV$552:AV595,MATCH($C596,$F$552:$F595,0)),INDEX(AV597:AV$614,MATCH($C596,$F597:$F$614,0)))","v":4},{"$f":"IF($H596>$C596,INDEX(AW$552:AW595,MATCH($C596,$F$552:$F595,0)),INDEX(AW597:AW$614,MATCH($C596,$F597:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,15.1,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H597)),ABS($E$426:$E$488-H597),0))","v":0},0,0,0,15,15,{"$f":"IF($H597>$C597,INDEX(J$552:J596,MATCH($C597,$F$552:$F596,0)),INDEX(J598:J$614,MATCH($C597,$F598:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H597>$C597,INDEX(K$552:K596,MATCH($C597,$F$552:$F596,0)),INDEX(K598:K$614,MATCH($C597,$F598:$F$614,0)))","v":0},{"$f":"IF($H597>$C597,INDEX(L$552:L596,MATCH($C597,$F$552:$F596,0)),INDEX(L598:L$614,MATCH($C597,$F598:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H597>$C597,INDEX(M$552:M596,MATCH($C597,$F$552:$F596,0)),INDEX(M598:M$614,MATCH($C597,$F598:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H597>$C597,INDEX(N$552:N596,MATCH($C597,$F$552:$F596,0)),INDEX(N598:N$614,MATCH($C597,$F598:$F$614,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H597,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H597,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H597>$C597,INDEX(U$552:U596,MATCH($C597,$F$552:$F596,0)),INDEX(U598:U$614,MATCH($C597,$F598:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H597>$C597,INDEX(V$552:V596,MATCH($C597,$F$552:$F596,0)),INDEX(V598:V$614,MATCH($C597,$F598:$F$614,0)))","v":0},{"$f":"IF($H597>$C597,INDEX(W$552:W596,MATCH($C597,$F$552:$F596,0)),INDEX(W598:W$614,MATCH($C597,$F598:$F$614,0)))","v":201230},{"$f":"IF($H597>$C597,INDEX(X$552:X596,MATCH($C597,$F$552:$F596,0)),INDEX(X598:X$614,MATCH($C597,$F598:$F$614,0)))","v":13.7},{"$f":"IF($H597>$C597,INDEX(Y$552:Y596,MATCH($C597,$F$552:$F596,0)),INDEX(Y598:Y$614,MATCH($C597,$F598:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H597>$C597,INDEX(AC$552:AC596,MATCH($C597,$F$552:$F596,0)),INDEX(AC598:AC$614,MATCH($C597,$F598:$F$614,0)))","v":0.377},null,{"$f":"IF($H597>$C597,INDEX(AE$552:AE596,MATCH($C597,$F$552:$F596,0)),INDEX(AE598:AE$614,MATCH($C597,$F598:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O597+ROUND(X597/2,0),Brændstofpriser!$B$7:$B$65,0))*AE597/X597*0","v":{"$error":"#N/A"}},{"$f":"IF($H597>$C597,INDEX(AG$552:AG596,MATCH($C597,$F$552:$F596,0)),INDEX(AG598:AG$614,MATCH($C597,$F598:$F$614,0)))","v":0},{"$f":"IF($H597>$C597,INDEX(AH$552:AH596,MATCH($C597,$F$552:$F596,0)),INDEX(AH598:AH$614,MATCH($C597,$F598:$F$614,0)))","v":0},null,null,{"$f":"IF($H597>$C597,INDEX(AK$552:AK596,MATCH($C597,$F$552:$F596,0)),INDEX(AK598:AK$614,MATCH($C597,$F598:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H597>$C597,INDEX(AO$552:AO596,MATCH($C597,$F$552:$F596,0)),INDEX(AO598:AO$614,MATCH($C597,$F598:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H597>$C597,INDEX(AS$552:AS596,MATCH($C597,$F$552:$F596,0)),INDEX(AS598:AS$614,MATCH($C597,$F598:$F$614,0)))","v":70263},{"$f":"IF($H597>$C597,INDEX(AT$552:AT596,MATCH($C597,$F$552:$F596,0)),INDEX(AT598:AT$614,MATCH($C597,$F598:$F$614,0)))","v":695},{"$f":"IF($H597>$C597,INDEX(AU$552:AU596,MATCH($C597,$F$552:$F596,0)),INDEX(AU598:AU$614,MATCH($C597,$F598:$F$614,0)))","v":0},{"$f":"IF($H597>$C597,INDEX(AV$552:AV596,MATCH($C597,$F$552:$F596,0)),INDEX(AV598:AV$614,MATCH($C597,$F598:$F$614,0)))","v":4},{"$f":"IF($H597>$C597,INDEX(AW$552:AW596,MATCH($C597,$F$552:$F596,0)),INDEX(AW598:AW$614,MATCH($C597,$F598:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,15.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H598)),ABS($E$426:$E$488-H598),0))","v":0},0,0,0,15,15,{"$f":"IF($H598>$C598,INDEX(J$552:J597,MATCH($C598,$F$552:$F597,0)),INDEX(J599:J$614,MATCH($C598,$F599:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H598>$C598,INDEX(K$552:K597,MATCH($C598,$F$552:$F597,0)),INDEX(K599:K$614,MATCH($C598,$F599:$F$614,0)))","v":0},{"$f":"IF($H598>$C598,INDEX(L$552:L597,MATCH($C598,$F$552:$F597,0)),INDEX(L599:L$614,MATCH($C598,$F599:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H598>$C598,INDEX(M$552:M597,MATCH($C598,$F$552:$F597,0)),INDEX(M599:M$614,MATCH($C598,$F599:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H598>$C598,INDEX(N$552:N597,MATCH($C598,$F$552:$F597,0)),INDEX(N599:N$614,MATCH($C598,$F599:$F$614,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H598,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H598,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H598>$C598,INDEX(U$552:U597,MATCH($C598,$F$552:$F597,0)),INDEX(U599:U$614,MATCH($C598,$F599:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H598>$C598,INDEX(V$552:V597,MATCH($C598,$F$552:$F597,0)),INDEX(V599:V$614,MATCH($C598,$F599:$F$614,0)))","v":0},{"$f":"IF($H598>$C598,INDEX(W$552:W597,MATCH($C598,$F$552:$F597,0)),INDEX(W599:W$614,MATCH($C598,$F599:$F$614,0)))","v":201230},{"$f":"IF($H598>$C598,INDEX(X$552:X597,MATCH($C598,$F$552:$F597,0)),INDEX(X599:X$614,MATCH($C598,$F599:$F$614,0)))","v":13.7},{"$f":"IF($H598>$C598,INDEX(Y$552:Y597,MATCH($C598,$F$552:$F597,0)),INDEX(Y599:Y$614,MATCH($C598,$F599:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H598>$C598,INDEX(AC$552:AC597,MATCH($C598,$F$552:$F597,0)),INDEX(AC599:AC$614,MATCH($C598,$F599:$F$614,0)))","v":0.215},null,{"$f":"IF($H598>$C598,INDEX(AE$552:AE597,MATCH($C598,$F$552:$F597,0)),INDEX(AE599:AE$614,MATCH($C598,$F599:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O598+ROUND(X598/2,0),Brændstofpriser!$B$7:$B$65,0))*AE598/X598*0","v":{"$error":"#N/A"}},{"$f":"IF($H598>$C598,INDEX(AG$552:AG597,MATCH($C598,$F$552:$F597,0)),INDEX(AG599:AG$614,MATCH($C598,$F599:$F$614,0)))","v":0},{"$f":"IF($H598>$C598,INDEX(AH$552:AH597,MATCH($C598,$F$552:$F597,0)),INDEX(AH599:AH$614,MATCH($C598,$F599:$F$614,0)))","v":0},null,null,{"$f":"IF($H598>$C598,INDEX(AK$552:AK597,MATCH($C598,$F$552:$F597,0)),INDEX(AK599:AK$614,MATCH($C598,$F599:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H598>$C598,INDEX(AO$552:AO597,MATCH($C598,$F$552:$F597,0)),INDEX(AO599:AO$614,MATCH($C598,$F599:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H598>$C598,INDEX(AS$552:AS597,MATCH($C598,$F$552:$F597,0)),INDEX(AS599:AS$614,MATCH($C598,$F599:$F$614,0)))","v":70263},{"$f":"IF($H598>$C598,INDEX(AT$552:AT597,MATCH($C598,$F$552:$F597,0)),INDEX(AT599:AT$614,MATCH($C598,$F599:$F$614,0)))","v":695},{"$f":"IF($H598>$C598,INDEX(AU$552:AU597,MATCH($C598,$F$552:$F597,0)),INDEX(AU599:AU$614,MATCH($C598,$F599:$F$614,0)))","v":0},{"$f":"IF($H598>$C598,INDEX(AV$552:AV597,MATCH($C598,$F$552:$F597,0)),INDEX(AV599:AV$614,MATCH($C598,$F599:$F$614,0)))","v":4},{"$f":"IF($H598>$C598,INDEX(AW$552:AW597,MATCH($C598,$F$552:$F597,0)),INDEX(AW599:AW$614,MATCH($C598,$F599:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,15.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H599)),ABS($E$426:$E$488-H599),0))","v":0},0,0,0,15,15,{"$f":"IF($H599>$C599,INDEX(J$552:J598,MATCH($C599,$F$552:$F598,0)),INDEX(J600:J$614,MATCH($C599,$F600:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H599>$C599,INDEX(K$552:K598,MATCH($C599,$F$552:$F598,0)),INDEX(K600:K$614,MATCH($C599,$F600:$F$614,0)))","v":0},{"$f":"IF($H599>$C599,INDEX(L$552:L598,MATCH($C599,$F$552:$F598,0)),INDEX(L600:L$614,MATCH($C599,$F600:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H599>$C599,INDEX(M$552:M598,MATCH($C599,$F$552:$F598,0)),INDEX(M600:M$614,MATCH($C599,$F600:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H599>$C599,INDEX(N$552:N598,MATCH($C599,$F$552:$F598,0)),INDEX(N600:N$614,MATCH($C599,$F600:$F$614,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H599,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H599,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H599>$C599,INDEX(U$552:U598,MATCH($C599,$F$552:$F598,0)),INDEX(U600:U$614,MATCH($C599,$F600:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H599>$C599,INDEX(V$552:V598,MATCH($C599,$F$552:$F598,0)),INDEX(V600:V$614,MATCH($C599,$F600:$F$614,0)))","v":0},{"$f":"IF($H599>$C599,INDEX(W$552:W598,MATCH($C599,$F$552:$F598,0)),INDEX(W600:W$614,MATCH($C599,$F600:$F$614,0)))","v":201230},{"$f":"IF($H599>$C599,INDEX(X$552:X598,MATCH($C599,$F$552:$F598,0)),INDEX(X600:X$614,MATCH($C599,$F600:$F$614,0)))","v":13.7},{"$f":"IF($H599>$C599,INDEX(Y$552:Y598,MATCH($C599,$F$552:$F598,0)),INDEX(Y600:Y$614,MATCH($C599,$F600:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H599>$C599,INDEX(AC$552:AC598,MATCH($C599,$F$552:$F598,0)),INDEX(AC600:AC$614,MATCH($C599,$F600:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H599>$C599,INDEX(AE$552:AE598,MATCH($C599,$F$552:$F598,0)),INDEX(AE600:AE$614,MATCH($C599,$F600:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O599+ROUND(X599/2,0),Brændstofpriser!$B$7:$B$65,0))*AE599/X599*0","v":{"$error":"#N/A"}},{"$f":"IF($H599>$C599,INDEX(AG$552:AG598,MATCH($C599,$F$552:$F598,0)),INDEX(AG600:AG$614,MATCH($C599,$F600:$F$614,0)))","v":0},{"$f":"IF($H599>$C599,INDEX(AH$552:AH598,MATCH($C599,$F$552:$F598,0)),INDEX(AH600:AH$614,MATCH($C599,$F600:$F$614,0)))","v":0},null,null,{"$f":"IF($H599>$C599,INDEX(AK$552:AK598,MATCH($C599,$F$552:$F598,0)),INDEX(AK600:AK$614,MATCH($C599,$F600:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H599>$C599,INDEX(AO$552:AO598,MATCH($C599,$F$552:$F598,0)),INDEX(AO600:AO$614,MATCH($C599,$F600:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H599>$C599,INDEX(AS$552:AS598,MATCH($C599,$F$552:$F598,0)),INDEX(AS600:AS$614,MATCH($C599,$F600:$F$614,0)))","v":70263},{"$f":"IF($H599>$C599,INDEX(AT$552:AT598,MATCH($C599,$F$552:$F598,0)),INDEX(AT600:AT$614,MATCH($C599,$F600:$F$614,0)))","v":695},{"$f":"IF($H599>$C599,INDEX(AU$552:AU598,MATCH($C599,$F$552:$F598,0)),INDEX(AU600:AU$614,MATCH($C599,$F600:$F$614,0)))","v":0},{"$f":"IF($H599>$C599,INDEX(AV$552:AV598,MATCH($C599,$F$552:$F598,0)),INDEX(AV600:AV$614,MATCH($C599,$F600:$F$614,0)))","v":4},{"$f":"IF($H599>$C599,INDEX(AW$552:AW598,MATCH($C599,$F$552:$F598,0)),INDEX(AW600:AW$614,MATCH($C599,$F600:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,16.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H600)),ABS($E$426:$E$488-H600),0))","v":0},0,0,0,16,16,{"$f":"IF($H600>$C600,INDEX(J$552:J599,MATCH($C600,$F$552:$F599,0)),INDEX(J601:J$614,MATCH($C600,$F601:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H600>$C600,INDEX(K$552:K599,MATCH($C600,$F$552:$F599,0)),INDEX(K601:K$614,MATCH($C600,$F601:$F$614,0)))","v":0},{"$f":"IF($H600>$C600,INDEX(L$552:L599,MATCH($C600,$F$552:$F599,0)),INDEX(L601:L$614,MATCH($C600,$F601:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H600>$C600,INDEX(M$552:M599,MATCH($C600,$F$552:$F599,0)),INDEX(M601:M$614,MATCH($C600,$F601:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H600>$C600,INDEX(N$552:N599,MATCH($C600,$F$552:$F599,0)),INDEX(N601:N$614,MATCH($C600,$F601:$F$614,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H600,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H600,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H600>$C600,INDEX(U$552:U599,MATCH($C600,$F$552:$F599,0)),INDEX(U601:U$614,MATCH($C600,$F601:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H600>$C600,INDEX(V$552:V599,MATCH($C600,$F$552:$F599,0)),INDEX(V601:V$614,MATCH($C600,$F601:$F$614,0)))","v":0},{"$f":"IF($H600>$C600,INDEX(W$552:W599,MATCH($C600,$F$552:$F599,0)),INDEX(W601:W$614,MATCH($C600,$F601:$F$614,0)))","v":201230},{"$f":"IF($H600>$C600,INDEX(X$552:X599,MATCH($C600,$F$552:$F599,0)),INDEX(X601:X$614,MATCH($C600,$F601:$F$614,0)))","v":13.7},{"$f":"IF($H600>$C600,INDEX(Y$552:Y599,MATCH($C600,$F$552:$F599,0)),INDEX(Y601:Y$614,MATCH($C600,$F601:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H600>$C600,INDEX(AC$552:AC599,MATCH($C600,$F$552:$F599,0)),INDEX(AC601:AC$614,MATCH($C600,$F601:$F$614,0)))","v":0.377},null,{"$f":"IF($H600>$C600,INDEX(AE$552:AE599,MATCH($C600,$F$552:$F599,0)),INDEX(AE601:AE$614,MATCH($C600,$F601:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O600+ROUND(X600/2,0),Brændstofpriser!$B$7:$B$65,0))*AE600/X600*0","v":{"$error":"#N/A"}},{"$f":"IF($H600>$C600,INDEX(AG$552:AG599,MATCH($C600,$F$552:$F599,0)),INDEX(AG601:AG$614,MATCH($C600,$F601:$F$614,0)))","v":0},{"$f":"IF($H600>$C600,INDEX(AH$552:AH599,MATCH($C600,$F$552:$F599,0)),INDEX(AH601:AH$614,MATCH($C600,$F601:$F$614,0)))","v":0},null,null,{"$f":"IF($H600>$C600,INDEX(AK$552:AK599,MATCH($C600,$F$552:$F599,0)),INDEX(AK601:AK$614,MATCH($C600,$F601:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H600>$C600,INDEX(AO$552:AO599,MATCH($C600,$F$552:$F599,0)),INDEX(AO601:AO$614,MATCH($C600,$F601:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H600>$C600,INDEX(AS$552:AS599,MATCH($C600,$F$552:$F599,0)),INDEX(AS601:AS$614,MATCH($C600,$F601:$F$614,0)))","v":70263},{"$f":"IF($H600>$C600,INDEX(AT$552:AT599,MATCH($C600,$F$552:$F599,0)),INDEX(AT601:AT$614,MATCH($C600,$F601:$F$614,0)))","v":695},{"$f":"IF($H600>$C600,INDEX(AU$552:AU599,MATCH($C600,$F$552:$F599,0)),INDEX(AU601:AU$614,MATCH($C600,$F601:$F$614,0)))","v":0},{"$f":"IF($H600>$C600,INDEX(AV$552:AV599,MATCH($C600,$F$552:$F599,0)),INDEX(AV601:AV$614,MATCH($C600,$F601:$F$614,0)))","v":4},{"$f":"IF($H600>$C600,INDEX(AW$552:AW599,MATCH($C600,$F$552:$F599,0)),INDEX(AW601:AW$614,MATCH($C600,$F601:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,16.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H601)),ABS($E$426:$E$488-H601),0))","v":0},0,0,0,16,16,{"$f":"IF($H601>$C601,INDEX(J$552:J600,MATCH($C601,$F$552:$F600,0)),INDEX(J602:J$614,MATCH($C601,$F602:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H601>$C601,INDEX(K$552:K600,MATCH($C601,$F$552:$F600,0)),INDEX(K602:K$614,MATCH($C601,$F602:$F$614,0)))","v":0},{"$f":"IF($H601>$C601,INDEX(L$552:L600,MATCH($C601,$F$552:$F600,0)),INDEX(L602:L$614,MATCH($C601,$F602:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H601>$C601,INDEX(M$552:M600,MATCH($C601,$F$552:$F600,0)),INDEX(M602:M$614,MATCH($C601,$F602:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H601>$C601,INDEX(N$552:N600,MATCH($C601,$F$552:$F600,0)),INDEX(N602:N$614,MATCH($C601,$F602:$F$614,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H601,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H601,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H601>$C601,INDEX(U$552:U600,MATCH($C601,$F$552:$F600,0)),INDEX(U602:U$614,MATCH($C601,$F602:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H601>$C601,INDEX(V$552:V600,MATCH($C601,$F$552:$F600,0)),INDEX(V602:V$614,MATCH($C601,$F602:$F$614,0)))","v":0},{"$f":"IF($H601>$C601,INDEX(W$552:W600,MATCH($C601,$F$552:$F600,0)),INDEX(W602:W$614,MATCH($C601,$F602:$F$614,0)))","v":201230},{"$f":"IF($H601>$C601,INDEX(X$552:X600,MATCH($C601,$F$552:$F600,0)),INDEX(X602:X$614,MATCH($C601,$F602:$F$614,0)))","v":13.7},{"$f":"IF($H601>$C601,INDEX(Y$552:Y600,MATCH($C601,$F$552:$F600,0)),INDEX(Y602:Y$614,MATCH($C601,$F602:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H601>$C601,INDEX(AC$552:AC600,MATCH($C601,$F$552:$F600,0)),INDEX(AC602:AC$614,MATCH($C601,$F602:$F$614,0)))","v":0.215},null,{"$f":"IF($H601>$C601,INDEX(AE$552:AE600,MATCH($C601,$F$552:$F600,0)),INDEX(AE602:AE$614,MATCH($C601,$F602:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O601+ROUND(X601/2,0),Brændstofpriser!$B$7:$B$65,0))*AE601/X601*0","v":{"$error":"#N/A"}},{"$f":"IF($H601>$C601,INDEX(AG$552:AG600,MATCH($C601,$F$552:$F600,0)),INDEX(AG602:AG$614,MATCH($C601,$F602:$F$614,0)))","v":0},{"$f":"IF($H601>$C601,INDEX(AH$552:AH600,MATCH($C601,$F$552:$F600,0)),INDEX(AH602:AH$614,MATCH($C601,$F602:$F$614,0)))","v":0},null,null,{"$f":"IF($H601>$C601,INDEX(AK$552:AK600,MATCH($C601,$F$552:$F600,0)),INDEX(AK602:AK$614,MATCH($C601,$F602:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H601>$C601,INDEX(AO$552:AO600,MATCH($C601,$F$552:$F600,0)),INDEX(AO602:AO$614,MATCH($C601,$F602:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H601>$C601,INDEX(AS$552:AS600,MATCH($C601,$F$552:$F600,0)),INDEX(AS602:AS$614,MATCH($C601,$F602:$F$614,0)))","v":70263},{"$f":"IF($H601>$C601,INDEX(AT$552:AT600,MATCH($C601,$F$552:$F600,0)),INDEX(AT602:AT$614,MATCH($C601,$F602:$F$614,0)))","v":695},{"$f":"IF($H601>$C601,INDEX(AU$552:AU600,MATCH($C601,$F$552:$F600,0)),INDEX(AU602:AU$614,MATCH($C601,$F602:$F$614,0)))","v":0},{"$f":"IF($H601>$C601,INDEX(AV$552:AV600,MATCH($C601,$F$552:$F600,0)),INDEX(AV602:AV$614,MATCH($C601,$F602:$F$614,0)))","v":4},{"$f":"IF($H601>$C601,INDEX(AW$552:AW600,MATCH($C601,$F$552:$F600,0)),INDEX(AW602:AW$614,MATCH($C601,$F602:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,16.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H602)),ABS($E$426:$E$488-H602),0))","v":0},0,0,0,16,16,{"$f":"IF($H602>$C602,INDEX(J$552:J601,MATCH($C602,$F$552:$F601,0)),INDEX(J603:J$614,MATCH($C602,$F603:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H602>$C602,INDEX(K$552:K601,MATCH($C602,$F$552:$F601,0)),INDEX(K603:K$614,MATCH($C602,$F603:$F$614,0)))","v":0},{"$f":"IF($H602>$C602,INDEX(L$552:L601,MATCH($C602,$F$552:$F601,0)),INDEX(L603:L$614,MATCH($C602,$F603:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H602>$C602,INDEX(M$552:M601,MATCH($C602,$F$552:$F601,0)),INDEX(M603:M$614,MATCH($C602,$F603:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H602>$C602,INDEX(N$552:N601,MATCH($C602,$F$552:$F601,0)),INDEX(N603:N$614,MATCH($C602,$F603:$F$614,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H602,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H602,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H602>$C602,INDEX(U$552:U601,MATCH($C602,$F$552:$F601,0)),INDEX(U603:U$614,MATCH($C602,$F603:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H602>$C602,INDEX(V$552:V601,MATCH($C602,$F$552:$F601,0)),INDEX(V603:V$614,MATCH($C602,$F603:$F$614,0)))","v":0},{"$f":"IF($H602>$C602,INDEX(W$552:W601,MATCH($C602,$F$552:$F601,0)),INDEX(W603:W$614,MATCH($C602,$F603:$F$614,0)))","v":201230},{"$f":"IF($H602>$C602,INDEX(X$552:X601,MATCH($C602,$F$552:$F601,0)),INDEX(X603:X$614,MATCH($C602,$F603:$F$614,0)))","v":13.7},{"$f":"IF($H602>$C602,INDEX(Y$552:Y601,MATCH($C602,$F$552:$F601,0)),INDEX(Y603:Y$614,MATCH($C602,$F603:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H602>$C602,INDEX(AC$552:AC601,MATCH($C602,$F$552:$F601,0)),INDEX(AC603:AC$614,MATCH($C602,$F603:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H602>$C602,INDEX(AE$552:AE601,MATCH($C602,$F$552:$F601,0)),INDEX(AE603:AE$614,MATCH($C602,$F603:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O602+ROUND(X602/2,0),Brændstofpriser!$B$7:$B$65,0))*AE602/X602*0","v":{"$error":"#N/A"}},{"$f":"IF($H602>$C602,INDEX(AG$552:AG601,MATCH($C602,$F$552:$F601,0)),INDEX(AG603:AG$614,MATCH($C602,$F603:$F$614,0)))","v":0},{"$f":"IF($H602>$C602,INDEX(AH$552:AH601,MATCH($C602,$F$552:$F601,0)),INDEX(AH603:AH$614,MATCH($C602,$F603:$F$614,0)))","v":0},null,null,{"$f":"IF($H602>$C602,INDEX(AK$552:AK601,MATCH($C602,$F$552:$F601,0)),INDEX(AK603:AK$614,MATCH($C602,$F603:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H602>$C602,INDEX(AO$552:AO601,MATCH($C602,$F$552:$F601,0)),INDEX(AO603:AO$614,MATCH($C602,$F603:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H602>$C602,INDEX(AS$552:AS601,MATCH($C602,$F$552:$F601,0)),INDEX(AS603:AS$614,MATCH($C602,$F603:$F$614,0)))","v":70263},{"$f":"IF($H602>$C602,INDEX(AT$552:AT601,MATCH($C602,$F$552:$F601,0)),INDEX(AT603:AT$614,MATCH($C602,$F603:$F$614,0)))","v":695},{"$f":"IF($H602>$C602,INDEX(AU$552:AU601,MATCH($C602,$F$552:$F601,0)),INDEX(AU603:AU$614,MATCH($C602,$F603:$F$614,0)))","v":0},{"$f":"IF($H602>$C602,INDEX(AV$552:AV601,MATCH($C602,$F$552:$F601,0)),INDEX(AV603:AV$614,MATCH($C602,$F603:$F$614,0)))","v":4},{"$f":"IF($H602>$C602,INDEX(AW$552:AW601,MATCH($C602,$F$552:$F601,0)),INDEX(AW603:AW$614,MATCH($C602,$F603:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,17.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H603)),ABS($E$426:$E$488-H603),0))","v":0},0,0,0,17,17,{"$f":"IF($H603>$C603,INDEX(J$552:J602,MATCH($C603,$F$552:$F602,0)),INDEX(J604:J$614,MATCH($C603,$F604:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H603>$C603,INDEX(K$552:K602,MATCH($C603,$F$552:$F602,0)),INDEX(K604:K$614,MATCH($C603,$F604:$F$614,0)))","v":0},{"$f":"IF($H603>$C603,INDEX(L$552:L602,MATCH($C603,$F$552:$F602,0)),INDEX(L604:L$614,MATCH($C603,$F604:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H603>$C603,INDEX(M$552:M602,MATCH($C603,$F$552:$F602,0)),INDEX(M604:M$614,MATCH($C603,$F604:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H603>$C603,INDEX(N$552:N602,MATCH($C603,$F$552:$F602,0)),INDEX(N604:N$614,MATCH($C603,$F604:$F$614,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H603,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H603,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H603>$C603,INDEX(U$552:U602,MATCH($C603,$F$552:$F602,0)),INDEX(U604:U$614,MATCH($C603,$F604:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H603>$C603,INDEX(V$552:V602,MATCH($C603,$F$552:$F602,0)),INDEX(V604:V$614,MATCH($C603,$F604:$F$614,0)))","v":0},{"$f":"IF($H603>$C603,INDEX(W$552:W602,MATCH($C603,$F$552:$F602,0)),INDEX(W604:W$614,MATCH($C603,$F604:$F$614,0)))","v":201230},{"$f":"IF($H603>$C603,INDEX(X$552:X602,MATCH($C603,$F$552:$F602,0)),INDEX(X604:X$614,MATCH($C603,$F604:$F$614,0)))","v":13.7},{"$f":"IF($H603>$C603,INDEX(Y$552:Y602,MATCH($C603,$F$552:$F602,0)),INDEX(Y604:Y$614,MATCH($C603,$F604:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H603>$C603,INDEX(AC$552:AC602,MATCH($C603,$F$552:$F602,0)),INDEX(AC604:AC$614,MATCH($C603,$F604:$F$614,0)))","v":0.377},null,{"$f":"IF($H603>$C603,INDEX(AE$552:AE602,MATCH($C603,$F$552:$F602,0)),INDEX(AE604:AE$614,MATCH($C603,$F604:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O603+ROUND(X603/2,0),Brændstofpriser!$B$7:$B$65,0))*AE603/X603*0","v":{"$error":"#N/A"}},{"$f":"IF($H603>$C603,INDEX(AG$552:AG602,MATCH($C603,$F$552:$F602,0)),INDEX(AG604:AG$614,MATCH($C603,$F604:$F$614,0)))","v":0},{"$f":"IF($H603>$C603,INDEX(AH$552:AH602,MATCH($C603,$F$552:$F602,0)),INDEX(AH604:AH$614,MATCH($C603,$F604:$F$614,0)))","v":0},null,null,{"$f":"IF($H603>$C603,INDEX(AK$552:AK602,MATCH($C603,$F$552:$F602,0)),INDEX(AK604:AK$614,MATCH($C603,$F604:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H603>$C603,INDEX(AO$552:AO602,MATCH($C603,$F$552:$F602,0)),INDEX(AO604:AO$614,MATCH($C603,$F604:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H603>$C603,INDEX(AS$552:AS602,MATCH($C603,$F$552:$F602,0)),INDEX(AS604:AS$614,MATCH($C603,$F604:$F$614,0)))","v":70263},{"$f":"IF($H603>$C603,INDEX(AT$552:AT602,MATCH($C603,$F$552:$F602,0)),INDEX(AT604:AT$614,MATCH($C603,$F604:$F$614,0)))","v":695},{"$f":"IF($H603>$C603,INDEX(AU$552:AU602,MATCH($C603,$F$552:$F602,0)),INDEX(AU604:AU$614,MATCH($C603,$F604:$F$614,0)))","v":0},{"$f":"IF($H603>$C603,INDEX(AV$552:AV602,MATCH($C603,$F$552:$F602,0)),INDEX(AV604:AV$614,MATCH($C603,$F604:$F$614,0)))","v":4},{"$f":"IF($H603>$C603,INDEX(AW$552:AW602,MATCH($C603,$F$552:$F602,0)),INDEX(AW604:AW$614,MATCH($C603,$F604:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,17.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H604)),ABS($E$426:$E$488-H604),0))","v":0},0,0,0,17,17,{"$f":"IF($H604>$C604,INDEX(J$552:J603,MATCH($C604,$F$552:$F603,0)),INDEX(J605:J$614,MATCH($C604,$F605:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H604>$C604,INDEX(K$552:K603,MATCH($C604,$F$552:$F603,0)),INDEX(K605:K$614,MATCH($C604,$F605:$F$614,0)))","v":0},{"$f":"IF($H604>$C604,INDEX(L$552:L603,MATCH($C604,$F$552:$F603,0)),INDEX(L605:L$614,MATCH($C604,$F605:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H604>$C604,INDEX(M$552:M603,MATCH($C604,$F$552:$F603,0)),INDEX(M605:M$614,MATCH($C604,$F605:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H604>$C604,INDEX(N$552:N603,MATCH($C604,$F$552:$F603,0)),INDEX(N605:N$614,MATCH($C604,$F605:$F$614,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H604,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H604,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H604>$C604,INDEX(U$552:U603,MATCH($C604,$F$552:$F603,0)),INDEX(U605:U$614,MATCH($C604,$F605:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H604>$C604,INDEX(V$552:V603,MATCH($C604,$F$552:$F603,0)),INDEX(V605:V$614,MATCH($C604,$F605:$F$614,0)))","v":0},{"$f":"IF($H604>$C604,INDEX(W$552:W603,MATCH($C604,$F$552:$F603,0)),INDEX(W605:W$614,MATCH($C604,$F605:$F$614,0)))","v":201230},{"$f":"IF($H604>$C604,INDEX(X$552:X603,MATCH($C604,$F$552:$F603,0)),INDEX(X605:X$614,MATCH($C604,$F605:$F$614,0)))","v":13.7},{"$f":"IF($H604>$C604,INDEX(Y$552:Y603,MATCH($C604,$F$552:$F603,0)),INDEX(Y605:Y$614,MATCH($C604,$F605:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H604>$C604,INDEX(AC$552:AC603,MATCH($C604,$F$552:$F603,0)),INDEX(AC605:AC$614,MATCH($C604,$F605:$F$614,0)))","v":0.215},null,{"$f":"IF($H604>$C604,INDEX(AE$552:AE603,MATCH($C604,$F$552:$F603,0)),INDEX(AE605:AE$614,MATCH($C604,$F605:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O604+ROUND(X604/2,0),Brændstofpriser!$B$7:$B$65,0))*AE604/X604*0","v":{"$error":"#N/A"}},{"$f":"IF($H604>$C604,INDEX(AG$552:AG603,MATCH($C604,$F$552:$F603,0)),INDEX(AG605:AG$614,MATCH($C604,$F605:$F$614,0)))","v":0},{"$f":"IF($H604>$C604,INDEX(AH$552:AH603,MATCH($C604,$F$552:$F603,0)),INDEX(AH605:AH$614,MATCH($C604,$F605:$F$614,0)))","v":0},null,null,{"$f":"IF($H604>$C604,INDEX(AK$552:AK603,MATCH($C604,$F$552:$F603,0)),INDEX(AK605:AK$614,MATCH($C604,$F605:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H604>$C604,INDEX(AO$552:AO603,MATCH($C604,$F$552:$F603,0)),INDEX(AO605:AO$614,MATCH($C604,$F605:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H604>$C604,INDEX(AS$552:AS603,MATCH($C604,$F$552:$F603,0)),INDEX(AS605:AS$614,MATCH($C604,$F605:$F$614,0)))","v":70263},{"$f":"IF($H604>$C604,INDEX(AT$552:AT603,MATCH($C604,$F$552:$F603,0)),INDEX(AT605:AT$614,MATCH($C604,$F605:$F$614,0)))","v":695},{"$f":"IF($H604>$C604,INDEX(AU$552:AU603,MATCH($C604,$F$552:$F603,0)),INDEX(AU605:AU$614,MATCH($C604,$F605:$F$614,0)))","v":0},{"$f":"IF($H604>$C604,INDEX(AV$552:AV603,MATCH($C604,$F$552:$F603,0)),INDEX(AV605:AV$614,MATCH($C604,$F605:$F$614,0)))","v":4},{"$f":"IF($H604>$C604,INDEX(AW$552:AW603,MATCH($C604,$F$552:$F603,0)),INDEX(AW605:AW$614,MATCH($C604,$F605:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,17.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H605)),ABS($E$426:$E$488-H605),0))","v":0},0,0,0,17,17,{"$f":"IF($H605>$C605,INDEX(J$552:J604,MATCH($C605,$F$552:$F604,0)),INDEX(J606:J$614,MATCH($C605,$F606:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H605>$C605,INDEX(K$552:K604,MATCH($C605,$F$552:$F604,0)),INDEX(K606:K$614,MATCH($C605,$F606:$F$614,0)))","v":0},{"$f":"IF($H605>$C605,INDEX(L$552:L604,MATCH($C605,$F$552:$F604,0)),INDEX(L606:L$614,MATCH($C605,$F606:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H605>$C605,INDEX(M$552:M604,MATCH($C605,$F$552:$F604,0)),INDEX(M606:M$614,MATCH($C605,$F606:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H605>$C605,INDEX(N$552:N604,MATCH($C605,$F$552:$F604,0)),INDEX(N606:N$614,MATCH($C605,$F606:$F$614,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H605,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H605,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H605>$C605,INDEX(U$552:U604,MATCH($C605,$F$552:$F604,0)),INDEX(U606:U$614,MATCH($C605,$F606:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H605>$C605,INDEX(V$552:V604,MATCH($C605,$F$552:$F604,0)),INDEX(V606:V$614,MATCH($C605,$F606:$F$614,0)))","v":0},{"$f":"IF($H605>$C605,INDEX(W$552:W604,MATCH($C605,$F$552:$F604,0)),INDEX(W606:W$614,MATCH($C605,$F606:$F$614,0)))","v":201230},{"$f":"IF($H605>$C605,INDEX(X$552:X604,MATCH($C605,$F$552:$F604,0)),INDEX(X606:X$614,MATCH($C605,$F606:$F$614,0)))","v":13.7},{"$f":"IF($H605>$C605,INDEX(Y$552:Y604,MATCH($C605,$F$552:$F604,0)),INDEX(Y606:Y$614,MATCH($C605,$F606:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H605>$C605,INDEX(AC$552:AC604,MATCH($C605,$F$552:$F604,0)),INDEX(AC606:AC$614,MATCH($C605,$F606:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H605>$C605,INDEX(AE$552:AE604,MATCH($C605,$F$552:$F604,0)),INDEX(AE606:AE$614,MATCH($C605,$F606:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O605+ROUND(X605/2,0),Brændstofpriser!$B$7:$B$65,0))*AE605/X605*0","v":{"$error":"#N/A"}},{"$f":"IF($H605>$C605,INDEX(AG$552:AG604,MATCH($C605,$F$552:$F604,0)),INDEX(AG606:AG$614,MATCH($C605,$F606:$F$614,0)))","v":0},{"$f":"IF($H605>$C605,INDEX(AH$552:AH604,MATCH($C605,$F$552:$F604,0)),INDEX(AH606:AH$614,MATCH($C605,$F606:$F$614,0)))","v":0},null,null,{"$f":"IF($H605>$C605,INDEX(AK$552:AK604,MATCH($C605,$F$552:$F604,0)),INDEX(AK606:AK$614,MATCH($C605,$F606:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H605>$C605,INDEX(AO$552:AO604,MATCH($C605,$F$552:$F604,0)),INDEX(AO606:AO$614,MATCH($C605,$F606:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H605>$C605,INDEX(AS$552:AS604,MATCH($C605,$F$552:$F604,0)),INDEX(AS606:AS$614,MATCH($C605,$F606:$F$614,0)))","v":70263},{"$f":"IF($H605>$C605,INDEX(AT$552:AT604,MATCH($C605,$F$552:$F604,0)),INDEX(AT606:AT$614,MATCH($C605,$F606:$F$614,0)))","v":695},{"$f":"IF($H605>$C605,INDEX(AU$552:AU604,MATCH($C605,$F$552:$F604,0)),INDEX(AU606:AU$614,MATCH($C605,$F606:$F$614,0)))","v":0},{"$f":"IF($H605>$C605,INDEX(AV$552:AV604,MATCH($C605,$F$552:$F604,0)),INDEX(AV606:AV$614,MATCH($C605,$F606:$F$614,0)))","v":4},{"$f":"IF($H605>$C605,INDEX(AW$552:AW604,MATCH($C605,$F$552:$F604,0)),INDEX(AW606:AW$614,MATCH($C605,$F606:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,18.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H606)),ABS($E$426:$E$488-H606),0))","v":0},0,0,0,18,18,{"$f":"IF($H606>$C606,INDEX(J$552:J605,MATCH($C606,$F$552:$F605,0)),INDEX(J607:J$614,MATCH($C606,$F607:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H606>$C606,INDEX(K$552:K605,MATCH($C606,$F$552:$F605,0)),INDEX(K607:K$614,MATCH($C606,$F607:$F$614,0)))","v":0},{"$f":"IF($H606>$C606,INDEX(L$552:L605,MATCH($C606,$F$552:$F605,0)),INDEX(L607:L$614,MATCH($C606,$F607:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H606>$C606,INDEX(M$552:M605,MATCH($C606,$F$552:$F605,0)),INDEX(M607:M$614,MATCH($C606,$F607:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H606>$C606,INDEX(N$552:N605,MATCH($C606,$F$552:$F605,0)),INDEX(N607:N$614,MATCH($C606,$F607:$F$614,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H606,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H606,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H606>$C606,INDEX(U$552:U605,MATCH($C606,$F$552:$F605,0)),INDEX(U607:U$614,MATCH($C606,$F607:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H606>$C606,INDEX(V$552:V605,MATCH($C606,$F$552:$F605,0)),INDEX(V607:V$614,MATCH($C606,$F607:$F$614,0)))","v":0},{"$f":"IF($H606>$C606,INDEX(W$552:W605,MATCH($C606,$F$552:$F605,0)),INDEX(W607:W$614,MATCH($C606,$F607:$F$614,0)))","v":201230},{"$f":"IF($H606>$C606,INDEX(X$552:X605,MATCH($C606,$F$552:$F605,0)),INDEX(X607:X$614,MATCH($C606,$F607:$F$614,0)))","v":13.7},{"$f":"IF($H606>$C606,INDEX(Y$552:Y605,MATCH($C606,$F$552:$F605,0)),INDEX(Y607:Y$614,MATCH($C606,$F607:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H606>$C606,INDEX(AC$552:AC605,MATCH($C606,$F$552:$F605,0)),INDEX(AC607:AC$614,MATCH($C606,$F607:$F$614,0)))","v":0.377},null,{"$f":"IF($H606>$C606,INDEX(AE$552:AE605,MATCH($C606,$F$552:$F605,0)),INDEX(AE607:AE$614,MATCH($C606,$F607:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O606+ROUND(X606/2,0),Brændstofpriser!$B$7:$B$65,0))*AE606/X606*0","v":{"$error":"#N/A"}},{"$f":"IF($H606>$C606,INDEX(AG$552:AG605,MATCH($C606,$F$552:$F605,0)),INDEX(AG607:AG$614,MATCH($C606,$F607:$F$614,0)))","v":0},{"$f":"IF($H606>$C606,INDEX(AH$552:AH605,MATCH($C606,$F$552:$F605,0)),INDEX(AH607:AH$614,MATCH($C606,$F607:$F$614,0)))","v":0},null,null,{"$f":"IF($H606>$C606,INDEX(AK$552:AK605,MATCH($C606,$F$552:$F605,0)),INDEX(AK607:AK$614,MATCH($C606,$F607:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H606>$C606,INDEX(AO$552:AO605,MATCH($C606,$F$552:$F605,0)),INDEX(AO607:AO$614,MATCH($C606,$F607:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H606>$C606,INDEX(AS$552:AS605,MATCH($C606,$F$552:$F605,0)),INDEX(AS607:AS$614,MATCH($C606,$F607:$F$614,0)))","v":70263},{"$f":"IF($H606>$C606,INDEX(AT$552:AT605,MATCH($C606,$F$552:$F605,0)),INDEX(AT607:AT$614,MATCH($C606,$F607:$F$614,0)))","v":695},{"$f":"IF($H606>$C606,INDEX(AU$552:AU605,MATCH($C606,$F$552:$F605,0)),INDEX(AU607:AU$614,MATCH($C606,$F607:$F$614,0)))","v":0},{"$f":"IF($H606>$C606,INDEX(AV$552:AV605,MATCH($C606,$F$552:$F605,0)),INDEX(AV607:AV$614,MATCH($C606,$F607:$F$614,0)))","v":4},{"$f":"IF($H606>$C606,INDEX(AW$552:AW605,MATCH($C606,$F$552:$F605,0)),INDEX(AW607:AW$614,MATCH($C606,$F607:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,18.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H607)),ABS($E$426:$E$488-H607),0))","v":0},0,0,0,18,18,{"$f":"IF($H607>$C607,INDEX(J$552:J606,MATCH($C607,$F$552:$F606,0)),INDEX(J608:J$614,MATCH($C607,$F608:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H607>$C607,INDEX(K$552:K606,MATCH($C607,$F$552:$F606,0)),INDEX(K608:K$614,MATCH($C607,$F608:$F$614,0)))","v":0},{"$f":"IF($H607>$C607,INDEX(L$552:L606,MATCH($C607,$F$552:$F606,0)),INDEX(L608:L$614,MATCH($C607,$F608:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H607>$C607,INDEX(M$552:M606,MATCH($C607,$F$552:$F606,0)),INDEX(M608:M$614,MATCH($C607,$F608:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H607>$C607,INDEX(N$552:N606,MATCH($C607,$F$552:$F606,0)),INDEX(N608:N$614,MATCH($C607,$F608:$F$614,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H607,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H607,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H607>$C607,INDEX(U$552:U606,MATCH($C607,$F$552:$F606,0)),INDEX(U608:U$614,MATCH($C607,$F608:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H607>$C607,INDEX(V$552:V606,MATCH($C607,$F$552:$F606,0)),INDEX(V608:V$614,MATCH($C607,$F608:$F$614,0)))","v":0},{"$f":"IF($H607>$C607,INDEX(W$552:W606,MATCH($C607,$F$552:$F606,0)),INDEX(W608:W$614,MATCH($C607,$F608:$F$614,0)))","v":201230},{"$f":"IF($H607>$C607,INDEX(X$552:X606,MATCH($C607,$F$552:$F606,0)),INDEX(X608:X$614,MATCH($C607,$F608:$F$614,0)))","v":13.7},{"$f":"IF($H607>$C607,INDEX(Y$552:Y606,MATCH($C607,$F$552:$F606,0)),INDEX(Y608:Y$614,MATCH($C607,$F608:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H607>$C607,INDEX(AC$552:AC606,MATCH($C607,$F$552:$F606,0)),INDEX(AC608:AC$614,MATCH($C607,$F608:$F$614,0)))","v":0.215},null,{"$f":"IF($H607>$C607,INDEX(AE$552:AE606,MATCH($C607,$F$552:$F606,0)),INDEX(AE608:AE$614,MATCH($C607,$F608:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O607+ROUND(X607/2,0),Brændstofpriser!$B$7:$B$65,0))*AE607/X607*0","v":{"$error":"#N/A"}},{"$f":"IF($H607>$C607,INDEX(AG$552:AG606,MATCH($C607,$F$552:$F606,0)),INDEX(AG608:AG$614,MATCH($C607,$F608:$F$614,0)))","v":0},{"$f":"IF($H607>$C607,INDEX(AH$552:AH606,MATCH($C607,$F$552:$F606,0)),INDEX(AH608:AH$614,MATCH($C607,$F608:$F$614,0)))","v":0},null,null,{"$f":"IF($H607>$C607,INDEX(AK$552:AK606,MATCH($C607,$F$552:$F606,0)),INDEX(AK608:AK$614,MATCH($C607,$F608:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H607>$C607,INDEX(AO$552:AO606,MATCH($C607,$F$552:$F606,0)),INDEX(AO608:AO$614,MATCH($C607,$F608:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H607>$C607,INDEX(AS$552:AS606,MATCH($C607,$F$552:$F606,0)),INDEX(AS608:AS$614,MATCH($C607,$F608:$F$614,0)))","v":70263},{"$f":"IF($H607>$C607,INDEX(AT$552:AT606,MATCH($C607,$F$552:$F606,0)),INDEX(AT608:AT$614,MATCH($C607,$F608:$F$614,0)))","v":695},{"$f":"IF($H607>$C607,INDEX(AU$552:AU606,MATCH($C607,$F$552:$F606,0)),INDEX(AU608:AU$614,MATCH($C607,$F608:$F$614,0)))","v":0},{"$f":"IF($H607>$C607,INDEX(AV$552:AV606,MATCH($C607,$F$552:$F606,0)),INDEX(AV608:AV$614,MATCH($C607,$F608:$F$614,0)))","v":4},{"$f":"IF($H607>$C607,INDEX(AW$552:AW606,MATCH($C607,$F$552:$F606,0)),INDEX(AW608:AW$614,MATCH($C607,$F608:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,18.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H608)),ABS($E$426:$E$488-H608),0))","v":0},0,0,0,18,18,{"$f":"IF($H608>$C608,INDEX(J$552:J607,MATCH($C608,$F$552:$F607,0)),INDEX(J609:J$614,MATCH($C608,$F609:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H608>$C608,INDEX(K$552:K607,MATCH($C608,$F$552:$F607,0)),INDEX(K609:K$614,MATCH($C608,$F609:$F$614,0)))","v":0},{"$f":"IF($H608>$C608,INDEX(L$552:L607,MATCH($C608,$F$552:$F607,0)),INDEX(L609:L$614,MATCH($C608,$F609:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H608>$C608,INDEX(M$552:M607,MATCH($C608,$F$552:$F607,0)),INDEX(M609:M$614,MATCH($C608,$F609:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H608>$C608,INDEX(N$552:N607,MATCH($C608,$F$552:$F607,0)),INDEX(N609:N$614,MATCH($C608,$F609:$F$614,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H608,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H608,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H608>$C608,INDEX(U$552:U607,MATCH($C608,$F$552:$F607,0)),INDEX(U609:U$614,MATCH($C608,$F609:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H608>$C608,INDEX(V$552:V607,MATCH($C608,$F$552:$F607,0)),INDEX(V609:V$614,MATCH($C608,$F609:$F$614,0)))","v":0},{"$f":"IF($H608>$C608,INDEX(W$552:W607,MATCH($C608,$F$552:$F607,0)),INDEX(W609:W$614,MATCH($C608,$F609:$F$614,0)))","v":201230},{"$f":"IF($H608>$C608,INDEX(X$552:X607,MATCH($C608,$F$552:$F607,0)),INDEX(X609:X$614,MATCH($C608,$F609:$F$614,0)))","v":13.7},{"$f":"IF($H608>$C608,INDEX(Y$552:Y607,MATCH($C608,$F$552:$F607,0)),INDEX(Y609:Y$614,MATCH($C608,$F609:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H608>$C608,INDEX(AC$552:AC607,MATCH($C608,$F$552:$F607,0)),INDEX(AC609:AC$614,MATCH($C608,$F609:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H608>$C608,INDEX(AE$552:AE607,MATCH($C608,$F$552:$F607,0)),INDEX(AE609:AE$614,MATCH($C608,$F609:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O608+ROUND(X608/2,0),Brændstofpriser!$B$7:$B$65,0))*AE608/X608*0","v":{"$error":"#N/A"}},{"$f":"IF($H608>$C608,INDEX(AG$552:AG607,MATCH($C608,$F$552:$F607,0)),INDEX(AG609:AG$614,MATCH($C608,$F609:$F$614,0)))","v":0},{"$f":"IF($H608>$C608,INDEX(AH$552:AH607,MATCH($C608,$F$552:$F607,0)),INDEX(AH609:AH$614,MATCH($C608,$F609:$F$614,0)))","v":0},null,null,{"$f":"IF($H608>$C608,INDEX(AK$552:AK607,MATCH($C608,$F$552:$F607,0)),INDEX(AK609:AK$614,MATCH($C608,$F609:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H608>$C608,INDEX(AO$552:AO607,MATCH($C608,$F$552:$F607,0)),INDEX(AO609:AO$614,MATCH($C608,$F609:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H608>$C608,INDEX(AS$552:AS607,MATCH($C608,$F$552:$F607,0)),INDEX(AS609:AS$614,MATCH($C608,$F609:$F$614,0)))","v":70263},{"$f":"IF($H608>$C608,INDEX(AT$552:AT607,MATCH($C608,$F$552:$F607,0)),INDEX(AT609:AT$614,MATCH($C608,$F609:$F$614,0)))","v":695},{"$f":"IF($H608>$C608,INDEX(AU$552:AU607,MATCH($C608,$F$552:$F607,0)),INDEX(AU609:AU$614,MATCH($C608,$F609:$F$614,0)))","v":0},{"$f":"IF($H608>$C608,INDEX(AV$552:AV607,MATCH($C608,$F$552:$F607,0)),INDEX(AV609:AV$614,MATCH($C608,$F609:$F$614,0)))","v":4},{"$f":"IF($H608>$C608,INDEX(AW$552:AW607,MATCH($C608,$F$552:$F607,0)),INDEX(AW609:AW$614,MATCH($C608,$F609:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,19.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H609)),ABS($E$426:$E$488-H609),0))","v":0},0,0,0,19,19,{"$f":"IF($H609>$C609,INDEX(J$552:J608,MATCH($C609,$F$552:$F608,0)),INDEX(J610:J$614,MATCH($C609,$F610:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H609>$C609,INDEX(K$552:K608,MATCH($C609,$F$552:$F608,0)),INDEX(K610:K$614,MATCH($C609,$F610:$F$614,0)))","v":0},{"$f":"IF($H609>$C609,INDEX(L$552:L608,MATCH($C609,$F$552:$F608,0)),INDEX(L610:L$614,MATCH($C609,$F610:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H609>$C609,INDEX(M$552:M608,MATCH($C609,$F$552:$F608,0)),INDEX(M610:M$614,MATCH($C609,$F610:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H609>$C609,INDEX(N$552:N608,MATCH($C609,$F$552:$F608,0)),INDEX(N610:N$614,MATCH($C609,$F610:$F$614,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H609,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H609,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H609>$C609,INDEX(U$552:U608,MATCH($C609,$F$552:$F608,0)),INDEX(U610:U$614,MATCH($C609,$F610:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H609>$C609,INDEX(V$552:V608,MATCH($C609,$F$552:$F608,0)),INDEX(V610:V$614,MATCH($C609,$F610:$F$614,0)))","v":0},{"$f":"IF($H609>$C609,INDEX(W$552:W608,MATCH($C609,$F$552:$F608,0)),INDEX(W610:W$614,MATCH($C609,$F610:$F$614,0)))","v":201230},{"$f":"IF($H609>$C609,INDEX(X$552:X608,MATCH($C609,$F$552:$F608,0)),INDEX(X610:X$614,MATCH($C609,$F610:$F$614,0)))","v":13.7},{"$f":"IF($H609>$C609,INDEX(Y$552:Y608,MATCH($C609,$F$552:$F608,0)),INDEX(Y610:Y$614,MATCH($C609,$F610:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H609>$C609,INDEX(AC$552:AC608,MATCH($C609,$F$552:$F608,0)),INDEX(AC610:AC$614,MATCH($C609,$F610:$F$614,0)))","v":0.377},null,{"$f":"IF($H609>$C609,INDEX(AE$552:AE608,MATCH($C609,$F$552:$F608,0)),INDEX(AE610:AE$614,MATCH($C609,$F610:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O609+ROUND(X609/2,0),Brændstofpriser!$B$7:$B$65,0))*AE609/X609*0","v":{"$error":"#N/A"}},{"$f":"IF($H609>$C609,INDEX(AG$552:AG608,MATCH($C609,$F$552:$F608,0)),INDEX(AG610:AG$614,MATCH($C609,$F610:$F$614,0)))","v":0},{"$f":"IF($H609>$C609,INDEX(AH$552:AH608,MATCH($C609,$F$552:$F608,0)),INDEX(AH610:AH$614,MATCH($C609,$F610:$F$614,0)))","v":0},null,null,{"$f":"IF($H609>$C609,INDEX(AK$552:AK608,MATCH($C609,$F$552:$F608,0)),INDEX(AK610:AK$614,MATCH($C609,$F610:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H609>$C609,INDEX(AO$552:AO608,MATCH($C609,$F$552:$F608,0)),INDEX(AO610:AO$614,MATCH($C609,$F610:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H609>$C609,INDEX(AS$552:AS608,MATCH($C609,$F$552:$F608,0)),INDEX(AS610:AS$614,MATCH($C609,$F610:$F$614,0)))","v":70263},{"$f":"IF($H609>$C609,INDEX(AT$552:AT608,MATCH($C609,$F$552:$F608,0)),INDEX(AT610:AT$614,MATCH($C609,$F610:$F$614,0)))","v":695},{"$f":"IF($H609>$C609,INDEX(AU$552:AU608,MATCH($C609,$F$552:$F608,0)),INDEX(AU610:AU$614,MATCH($C609,$F610:$F$614,0)))","v":0},{"$f":"IF($H609>$C609,INDEX(AV$552:AV608,MATCH($C609,$F$552:$F608,0)),INDEX(AV610:AV$614,MATCH($C609,$F610:$F$614,0)))","v":4},{"$f":"IF($H609>$C609,INDEX(AW$552:AW608,MATCH($C609,$F$552:$F608,0)),INDEX(AW610:AW$614,MATCH($C609,$F610:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,19.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H610)),ABS($E$426:$E$488-H610),0))","v":0},0,0,0,19,19,{"$f":"IF($H610>$C610,INDEX(J$552:J609,MATCH($C610,$F$552:$F609,0)),INDEX(J611:J$614,MATCH($C610,$F611:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H610>$C610,INDEX(K$552:K609,MATCH($C610,$F$552:$F609,0)),INDEX(K611:K$614,MATCH($C610,$F611:$F$614,0)))","v":0},{"$f":"IF($H610>$C610,INDEX(L$552:L609,MATCH($C610,$F$552:$F609,0)),INDEX(L611:L$614,MATCH($C610,$F611:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H610>$C610,INDEX(M$552:M609,MATCH($C610,$F$552:$F609,0)),INDEX(M611:M$614,MATCH($C610,$F611:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H610>$C610,INDEX(N$552:N609,MATCH($C610,$F$552:$F609,0)),INDEX(N611:N$614,MATCH($C610,$F611:$F$614,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H610,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H610,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H610>$C610,INDEX(U$552:U609,MATCH($C610,$F$552:$F609,0)),INDEX(U611:U$614,MATCH($C610,$F611:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H610>$C610,INDEX(V$552:V609,MATCH($C610,$F$552:$F609,0)),INDEX(V611:V$614,MATCH($C610,$F611:$F$614,0)))","v":0},{"$f":"IF($H610>$C610,INDEX(W$552:W609,MATCH($C610,$F$552:$F609,0)),INDEX(W611:W$614,MATCH($C610,$F611:$F$614,0)))","v":201230},{"$f":"IF($H610>$C610,INDEX(X$552:X609,MATCH($C610,$F$552:$F609,0)),INDEX(X611:X$614,MATCH($C610,$F611:$F$614,0)))","v":13.7},{"$f":"IF($H610>$C610,INDEX(Y$552:Y609,MATCH($C610,$F$552:$F609,0)),INDEX(Y611:Y$614,MATCH($C610,$F611:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H610>$C610,INDEX(AC$552:AC609,MATCH($C610,$F$552:$F609,0)),INDEX(AC611:AC$614,MATCH($C610,$F611:$F$614,0)))","v":0.215},null,{"$f":"IF($H610>$C610,INDEX(AE$552:AE609,MATCH($C610,$F$552:$F609,0)),INDEX(AE611:AE$614,MATCH($C610,$F611:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O610+ROUND(X610/2,0),Brændstofpriser!$B$7:$B$65,0))*AE610/X610*0","v":{"$error":"#N/A"}},{"$f":"IF($H610>$C610,INDEX(AG$552:AG609,MATCH($C610,$F$552:$F609,0)),INDEX(AG611:AG$614,MATCH($C610,$F611:$F$614,0)))","v":0},{"$f":"IF($H610>$C610,INDEX(AH$552:AH609,MATCH($C610,$F$552:$F609,0)),INDEX(AH611:AH$614,MATCH($C610,$F611:$F$614,0)))","v":0},null,null,{"$f":"IF($H610>$C610,INDEX(AK$552:AK609,MATCH($C610,$F$552:$F609,0)),INDEX(AK611:AK$614,MATCH($C610,$F611:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H610>$C610,INDEX(AO$552:AO609,MATCH($C610,$F$552:$F609,0)),INDEX(AO611:AO$614,MATCH($C610,$F611:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H610>$C610,INDEX(AS$552:AS609,MATCH($C610,$F$552:$F609,0)),INDEX(AS611:AS$614,MATCH($C610,$F611:$F$614,0)))","v":70263},{"$f":"IF($H610>$C610,INDEX(AT$552:AT609,MATCH($C610,$F$552:$F609,0)),INDEX(AT611:AT$614,MATCH($C610,$F611:$F$614,0)))","v":695},{"$f":"IF($H610>$C610,INDEX(AU$552:AU609,MATCH($C610,$F$552:$F609,0)),INDEX(AU611:AU$614,MATCH($C610,$F611:$F$614,0)))","v":0},{"$f":"IF($H610>$C610,INDEX(AV$552:AV609,MATCH($C610,$F$552:$F609,0)),INDEX(AV611:AV$614,MATCH($C610,$F611:$F$614,0)))","v":4},{"$f":"IF($H610>$C610,INDEX(AW$552:AW609,MATCH($C610,$F$552:$F609,0)),INDEX(AW611:AW$614,MATCH($C610,$F611:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,19.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H611)),ABS($E$426:$E$488-H611),0))","v":0},0,0,0,19,19,{"$f":"IF($H611>$C611,INDEX(J$552:J610,MATCH($C611,$F$552:$F610,0)),INDEX(J612:J$614,MATCH($C611,$F612:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H611>$C611,INDEX(K$552:K610,MATCH($C611,$F$552:$F610,0)),INDEX(K612:K$614,MATCH($C611,$F612:$F$614,0)))","v":0},{"$f":"IF($H611>$C611,INDEX(L$552:L610,MATCH($C611,$F$552:$F610,0)),INDEX(L612:L$614,MATCH($C611,$F612:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H611>$C611,INDEX(M$552:M610,MATCH($C611,$F$552:$F610,0)),INDEX(M612:M$614,MATCH($C611,$F612:$F$614,0)))","v":"EQV300 "},{"$f":"IF($H611>$C611,INDEX(N$552:N610,MATCH($C611,$F$552:$F610,0)),INDEX(N612:N$614,MATCH($C611,$F612:$F$614,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H611,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H611,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H611>$C611,INDEX(U$552:U610,MATCH($C611,$F$552:$F610,0)),INDEX(U612:U$614,MATCH($C611,$F612:$F$614,0)))","v":490964.58333333349},{"$f":"IF($H611>$C611,INDEX(V$552:V610,MATCH($C611,$F$552:$F610,0)),INDEX(V612:V$614,MATCH($C611,$F612:$F$614,0)))","v":0},{"$f":"IF($H611>$C611,INDEX(W$552:W610,MATCH($C611,$F$552:$F610,0)),INDEX(W612:W$614,MATCH($C611,$F612:$F$614,0)))","v":201230},{"$f":"IF($H611>$C611,INDEX(X$552:X610,MATCH($C611,$F$552:$F610,0)),INDEX(X612:X$614,MATCH($C611,$F612:$F$614,0)))","v":13.7},{"$f":"IF($H611>$C611,INDEX(Y$552:Y610,MATCH($C611,$F$552:$F610,0)),INDEX(Y612:Y$614,MATCH($C611,$F612:$F$614,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H611>$C611,INDEX(AC$552:AC610,MATCH($C611,$F$552:$F610,0)),INDEX(AC612:AC$614,MATCH($C611,$F612:$F$614,0)))","v":0.38400000000000001},null,{"$f":"IF($H611>$C611,INDEX(AE$552:AE610,MATCH($C611,$F$552:$F610,0)),INDEX(AE612:AE$614,MATCH($C611,$F612:$F$614,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O611+ROUND(X611/2,0),Brændstofpriser!$B$7:$B$65,0))*AE611/X611*0","v":{"$error":"#N/A"}},{"$f":"IF($H611>$C611,INDEX(AG$552:AG610,MATCH($C611,$F$552:$F610,0)),INDEX(AG612:AG$614,MATCH($C611,$F612:$F$614,0)))","v":0},{"$f":"IF($H611>$C611,INDEX(AH$552:AH610,MATCH($C611,$F$552:$F610,0)),INDEX(AH612:AH$614,MATCH($C611,$F612:$F$614,0)))","v":0},null,null,{"$f":"IF($H611>$C611,INDEX(AK$552:AK610,MATCH($C611,$F$552:$F610,0)),INDEX(AK612:AK$614,MATCH($C611,$F612:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H611>$C611,INDEX(AO$552:AO610,MATCH($C611,$F$552:$F610,0)),INDEX(AO612:AO$614,MATCH($C611,$F612:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H611>$C611,INDEX(AS$552:AS610,MATCH($C611,$F$552:$F610,0)),INDEX(AS612:AS$614,MATCH($C611,$F612:$F$614,0)))","v":70263},{"$f":"IF($H611>$C611,INDEX(AT$552:AT610,MATCH($C611,$F$552:$F610,0)),INDEX(AT612:AT$614,MATCH($C611,$F612:$F$614,0)))","v":695},{"$f":"IF($H611>$C611,INDEX(AU$552:AU610,MATCH($C611,$F$552:$F610,0)),INDEX(AU612:AU$614,MATCH($C611,$F612:$F$614,0)))","v":0},{"$f":"IF($H611>$C611,INDEX(AV$552:AV610,MATCH($C611,$F$552:$F610,0)),INDEX(AV612:AV$614,MATCH($C611,$F612:$F$614,0)))","v":4},{"$f":"IF($H611>$C611,INDEX(AW$552:AW610,MATCH($C611,$F$552:$F610,0)),INDEX(AW612:AW$614,MATCH($C611,$F612:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,20.100000000000001,0.1,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H612)),ABS($E$426:$E$488-H612),0))","v":0},0,0,0,20,20,{"$f":"IF($H612>$C612,INDEX(J$552:J611,MATCH($C612,$F$552:$F611,0)),INDEX(J613:J$614,MATCH($C612,$F613:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H612>$C612,INDEX(K$552:K611,MATCH($C612,$F$552:$F611,0)),INDEX(K613:K$614,MATCH($C612,$F613:$F$614,0)))","v":0},{"$f":"IF($H612>$C612,INDEX(L$552:L611,MATCH($C612,$F$552:$F611,0)),INDEX(L613:L$614,MATCH($C612,$F613:$F$614,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H612>$C612,INDEX(M$552:M611,MATCH($C612,$F$552:$F611,0)),INDEX(M613:M$614,MATCH($C612,$F613:$F$614,0)))","v":"eSprinter"},{"$f":"IF($H612>$C612,INDEX(N$552:N611,MATCH($C612,$F$552:$F611,0)),INDEX(N613:N$614,MATCH($C612,$F613:$F$614,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H612,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H612,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H612>$C612,INDEX(U$552:U611,MATCH($C612,$F$552:$F611,0)),INDEX(U613:U$614,MATCH($C612,$F613:$F$614,0)))","v":474135.83333333331},{"$f":"IF($H612>$C612,INDEX(V$552:V611,MATCH($C612,$F$552:$F611,0)),INDEX(V613:V$614,MATCH($C612,$F613:$F$614,0)))","v":0},{"$f":"IF($H612>$C612,INDEX(W$552:W611,MATCH($C612,$F$552:$F611,0)),INDEX(W613:W$614,MATCH($C612,$F613:$F$614,0)))","v":201230},{"$f":"IF($H612>$C612,INDEX(X$552:X611,MATCH($C612,$F$552:$F611,0)),INDEX(X613:X$614,MATCH($C612,$F613:$F$614,0)))","v":13.7},{"$f":"IF($H612>$C612,INDEX(Y$552:Y611,MATCH($C612,$F$552:$F611,0)),INDEX(Y613:Y$614,MATCH($C612,$F613:$F$614,0)))","v":1665},0.4273025581375815,null,null,{"$f":"IF($H612>$C612,INDEX(AC$552:AC611,MATCH($C612,$F$552:$F611,0)),INDEX(AC613:AC$614,MATCH($C612,$F613:$F$614,0)))","v":0.377},null,{"$f":"IF($H612>$C612,INDEX(AE$552:AE611,MATCH($C612,$F$552:$F611,0)),INDEX(AE613:AE$614,MATCH($C612,$F613:$F$614,0)))","v":41},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O612+ROUND(X612/2,0),Brændstofpriser!$B$7:$B$65,0))*AE612/X612*0","v":{"$error":"#N/A"}},{"$f":"IF($H612>$C612,INDEX(AG$552:AG611,MATCH($C612,$F$552:$F611,0)),INDEX(AG613:AG$614,MATCH($C612,$F613:$F$614,0)))","v":0},{"$f":"IF($H612>$C612,INDEX(AH$552:AH611,MATCH($C612,$F$552:$F611,0)),INDEX(AH613:AH$614,MATCH($C612,$F613:$F$614,0)))","v":0},null,null,{"$f":"IF($H612>$C612,INDEX(AK$552:AK611,MATCH($C612,$F$552:$F611,0)),INDEX(AK613:AK$614,MATCH($C612,$F613:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H612>$C612,INDEX(AO$552:AO611,MATCH($C612,$F$552:$F611,0)),INDEX(AO613:AO$614,MATCH($C612,$F613:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H612>$C612,INDEX(AS$552:AS611,MATCH($C612,$F$552:$F611,0)),INDEX(AS613:AS$614,MATCH($C612,$F613:$F$614,0)))","v":70263},{"$f":"IF($H612>$C612,INDEX(AT$552:AT611,MATCH($C612,$F$552:$F611,0)),INDEX(AT613:AT$614,MATCH($C612,$F613:$F$614,0)))","v":695},{"$f":"IF($H612>$C612,INDEX(AU$552:AU611,MATCH($C612,$F$552:$F611,0)),INDEX(AU613:AU$614,MATCH($C612,$F613:$F$614,0)))","v":0},{"$f":"IF($H612>$C612,INDEX(AV$552:AV611,MATCH($C612,$F$552:$F611,0)),INDEX(AV613:AV$614,MATCH($C612,$F613:$F$614,0)))","v":4},{"$f":"IF($H612>$C612,INDEX(AW$552:AW611,MATCH($C612,$F$552:$F611,0)),INDEX(AW613:AW$614,MATCH($C612,$F613:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,45623.972666780995]
[null,20.2,0.2,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H613)),ABS($E$426:$E$488-H613),0))","v":0},0,0,0,20,20,{"$f":"IF($H613>$C613,INDEX(J$552:J612,MATCH($C613,$F$552:$F612,0)),INDEX(J614:J$614,MATCH($C613,$F614:$F$614,0)))","v":"Stor varebil, el"},{"$f":"IF($H613>$C613,INDEX(K$552:K612,MATCH($C613,$F$552:$F612,0)),INDEX(K614:K$614,MATCH($C613,$F614:$F$614,0)))","v":0},{"$f":"IF($H613>$C613,INDEX(L$552:L612,MATCH($C613,$F$552:$F612,0)),INDEX(L614:L$614,MATCH($C613,$F614:$F$614,0)))","v":"VOLKSWAGEN"},{"$f":"IF($H613>$C613,INDEX(M$552:M612,MATCH($C613,$F$552:$F612,0)),INDEX(M614:M$614,MATCH($C613,$F614:$F$614,0)))","v":"e-Crafter"},{"$f":"IF($H613>$C613,INDEX(N$552:N612,MATCH($C613,$F$552:$F612,0)),INDEX(N614:N$614,MATCH($C613,$F614:$F$614,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H613,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H613,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H613>$C613,INDEX(U$552:U612,MATCH($C613,$F$552:$F612,0)),INDEX(U614:U$614,MATCH($C613,$F614:$F$614,0)))","v":395823.33333333331},{"$f":"IF($H613>$C613,INDEX(V$552:V612,MATCH($C613,$F$552:$F612,0)),INDEX(V614:V$614,MATCH($C613,$F614:$F$614,0)))","v":0},{"$f":"IF($H613>$C613,INDEX(W$552:W612,MATCH($C613,$F$552:$F612,0)),INDEX(W614:W$614,MATCH($C613,$F614:$F$614,0)))","v":201230},{"$f":"IF($H613>$C613,INDEX(X$552:X612,MATCH($C613,$F$552:$F612,0)),INDEX(X614:X$614,MATCH($C613,$F614:$F$614,0)))","v":13.7},{"$f":"IF($H613>$C613,INDEX(Y$552:Y612,MATCH($C613,$F$552:$F612,0)),INDEX(Y614:Y$614,MATCH($C613,$F614:$F$614,0)))","v":1665},0.24368713527740057,null,null,{"$f":"IF($H613>$C613,INDEX(AC$552:AC612,MATCH($C613,$F$552:$F612,0)),INDEX(AC614:AC$614,MATCH($C613,$F614:$F$614,0)))","v":0.215},null,{"$f":"IF($H613>$C613,INDEX(AE$552:AE612,MATCH($C613,$F$552:$F612,0)),INDEX(AE614:AE$614,MATCH($C613,$F614:$F$614,0)))","v":37},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O613+ROUND(X613/2,0),Brændstofpriser!$B$7:$B$65,0))*AE613/X613*0","v":{"$error":"#N/A"}},{"$f":"IF($H613>$C613,INDEX(AG$552:AG612,MATCH($C613,$F$552:$F612,0)),INDEX(AG614:AG$614,MATCH($C613,$F614:$F$614,0)))","v":0},{"$f":"IF($H613>$C613,INDEX(AH$552:AH612,MATCH($C613,$F$552:$F612,0)),INDEX(AH614:AH$614,MATCH($C613,$F614:$F$614,0)))","v":0},null,null,{"$f":"IF($H613>$C613,INDEX(AK$552:AK612,MATCH($C613,$F$552:$F612,0)),INDEX(AK614:AK$614,MATCH($C613,$F614:$F$614,0)))","v":260.82},null,null,null,{"$f":"IF($H613>$C613,INDEX(AO$552:AO612,MATCH($C613,$F$552:$F612,0)),INDEX(AO614:AO$614,MATCH($C613,$F614:$F$614,0)))","v":0},null,null,null,{"$f":"IF($H613>$C613,INDEX(AS$552:AS612,MATCH($C613,$F$552:$F612,0)),INDEX(AS614:AS$614,MATCH($C613,$F614:$F$614,0)))","v":70263},{"$f":"IF($H613>$C613,INDEX(AT$552:AT612,MATCH($C613,$F$552:$F612,0)),INDEX(AT614:AT$614,MATCH($C613,$F614:$F$614,0)))","v":695},{"$f":"IF($H613>$C613,INDEX(AU$552:AU612,MATCH($C613,$F$552:$F612,0)),INDEX(AU614:AU$614,MATCH($C613,$F614:$F$614,0)))","v":0},{"$f":"IF($H613>$C613,INDEX(AV$552:AV612,MATCH($C613,$F$552:$F612,0)),INDEX(AV614:AV$614,MATCH($C613,$F614:$F$614,0)))","v":4},{"$f":"IF($H613>$C613,INDEX(AW$552:AW612,MATCH($C613,$F$552:$F612,0)),INDEX(AW614:AW$614,MATCH($C613,$F614:$F$614,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,38088.310714491046]
[null,20.3,0.3,{"$f":"INDEX($E$426:$E$488,MATCH(MIN(ABS($E$426:$E$488-H614)),ABS($E$426:$E$488-H614),0))","v":0},0,0,0,20,20,{"$f":"IF($H614>$C614,INDEX(J$552:J613,MATCH($C614,$F$552:$F613,0)),INDEX(I$614:I615,MATCH($C614,$F$614:$F615,0)))","v":"Stor varebil, el"},{"$f":"IF($H614>$C614,INDEX(K$552:K613,MATCH($C614,$F$552:$F613,0)),INDEX(J$614:J615,MATCH($C614,$F$614:$F615,0)))","v":0},{"$f":"IF($H614>$C614,INDEX(L$552:L613,MATCH($C614,$F$552:$F613,0)),INDEX(K$614:K615,MATCH($C614,$F$614:$F615,0)))","v":"MERCEDES-BENZ"},{"$f":"IF($H614>$C614,INDEX(M$552:M613,MATCH($C614,$F$552:$F613,0)),INDEX(L$614:L615,MATCH($C614,$F$614:$F615,0)))","v":"EQV300 "},{"$f":"IF($H614>$C614,INDEX(N$552:N613,MATCH($C614,$F$552:$F613,0)),INDEX(M$614:M615,MATCH($C614,$F$614:$F615,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$P$53:$P$73,MATCH('Varebiler - El'!H614,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$J$53:$J$73,MATCH('Varebiler - El'!H614,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($H614>$C614,INDEX(U$552:U613,MATCH($C614,$F$552:$F613,0)),INDEX(R$614:R615,MATCH($C614,$F$614:$F615,0)))","v":490964.58333333349},{"$f":"IF($H614>$C614,INDEX(V$552:V613,MATCH($C614,$F$552:$F613,0)),INDEX(S$614:S615,MATCH($C614,$F$614:$F615,0)))","v":0},{"$f":"IF($H614>$C614,INDEX(W$552:W613,MATCH($C614,$F$552:$F613,0)),INDEX(T$614:T615,MATCH($C614,$F$614:$F615,0)))","v":201230},{"$f":"IF($H614>$C614,INDEX(X$552:X613,MATCH($C614,$F$552:$F613,0)),INDEX(U$614:U615,MATCH($C614,$F$614:$F615,0)))","v":13.7},{"$f":"IF($H614>$C614,INDEX(Y$552:Y613,MATCH($C614,$F$552:$F613,0)),INDEX(V$614:V615,MATCH($C614,$F$614:$F615,0)))","v":1665},0.43523655789079918,null,null,{"$f":"IF($H614>$C614,INDEX(AC$552:AC613,MATCH($C614,$F$552:$F613,0)),INDEX(Z$614:Z615,MATCH($C614,$F$614:$F615,0)))","v":0.38400000000000001},null,{"$f":"IF($H614>$C614,INDEX(AE$552:AE613,MATCH($C614,$F$552:$F613,0)),INDEX(AB$614:AB615,MATCH($C614,$F$614:$F615,0)))","v":90},{"$f":"INDEX(Brændstofpriser!$C$7:$C$65,MATCH(O614+ROUND(X614/2,0),Brændstofpriser!$B$7:$B$65,0))*AE614/X614*0","v":{"$error":"#N/A"}},{"$f":"IF($H614>$C614,INDEX(AG$552:AG613,MATCH($C614,$F$552:$F613,0)),INDEX(AB$614:AB615,MATCH($C614,$F$614:$F615,0)))","v":0},{"$f":"IF($H614>$C614,INDEX(AH$552:AH613,MATCH($C614,$F$552:$F613,0)),INDEX(AC$614:AC615,MATCH($C614,$F$614:$F615,0)))","v":0},null,null,{"$f":"IF($H614>$C614,INDEX(AK$552:AK613,MATCH($C614,$F$552:$F613,0)),INDEX(AF$614:AF615,MATCH($C614,$F$614:$F615,0)))","v":260.82},null,null,null,{"$f":"IF($H614>$C614,INDEX(AO$552:AO613,MATCH($C614,$F$552:$F613,0)),INDEX(AJ$614:AJ615,MATCH($C614,$F$614:$F615,0)))","v":0},null,null,null,{"$f":"IF($H614>$C614,INDEX(AS$552:AS613,MATCH($C614,$F$552:$F613,0)),INDEX(AN$614:AN615,MATCH($C614,$F$614:$F615,0)))","v":70263},{"$f":"IF($H614>$C614,INDEX(AT$552:AT613,MATCH($C614,$F$552:$F613,0)),INDEX(AO$614:AO615,MATCH($C614,$F$614:$F615,0)))","v":695},{"$f":"IF($H614>$C614,INDEX(AU$552:AU613,MATCH($C614,$F$552:$F613,0)),INDEX(AP$614:AP615,MATCH($C614,$F$614:$F615,0)))","v":0},{"$f":"IF($H614>$C614,INDEX(AV$552:AV613,MATCH($C614,$F$552:$F613,0)),INDEX(AQ$614:AQ615,MATCH($C614,$F$614:$F615,0)))","v":4},{"$f":"IF($H614>$C614,INDEX(AW$552:AW613,MATCH($C614,$F$552:$F613,0)),INDEX(AR$614:AR615,MATCH($C614,$F$614:$F615,0)))","v":35000},null,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,47243.328083599517]
[null,null,null,null,null,null,null,null,null,"Kilde: "]
[null,null,null,null,null,null,null,null,null,"Note: De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I de følgende to tabeller er de faste omkostninger først opgjort for et helt år, siden per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. "]
[null,null,null,null,null,null,null,null,null,"Note: De variable omkostninger omfatter en del af afskrivningerne, brændstofforbrug, olie, dæk og del af reparationer. I de følgende to tabeller er de variable omkostninger først opgjort for et helt år, siden per kørt km.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI468*T468","v":0}]
[null,null,null,null,null,null,null,null,null,"Note: Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]

{"sheet":"Varebiler - plug in hybrid","index":14,"n_rows":427,"n_cols":84,"rows_kept":427,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"Varebiler - Plug in hybrid"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Variable og faste kørselsomkostninger for sammenvægtet køretøjskategori, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,"Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,"Varebil","Hybrid",{"$f":"SUMPRODUCT(M21:M22,$N$21:$N$22)/SUM($N$21:$N$22)","v":3.7932193032458511E-2},{"$f":"SUM($N$21:$N$22)","v":19.465536052189758},{"$f":"NAF*P11","v":1.2133323625099499},{"$f":"SUM(Q11,T11)","v":0.94791590821089833},{"$f":"SUMPRODUCT(Q21:Q22,$N$21:$N$22)/SUM($N$21:$N$22)","v":0.19103019713506392},{"$f":"SUMPRODUCT(R21:R22,$N$21:$N$22)/SUM($N$21:$N$22)","v":2.2053190104340245E-2},{"$f":"SUMPRODUCT(S21:S22,$N$21:$N$22)/SUM($N$21:$N$22)","v":0.16897700703072366},{"$f":"SUM(U11:Y11)","v":0.75688571107583436},{"$f":"SUMPRODUCT(U21:U22,$N$21:$N$22)/SUM($N$21:$N$22)","v":0.41400327530194575},{"$f":"SUMPRODUCT(V21:V22,$N$21:$N$22)/SUM($N$21:$N$22)","v":0.18067840018032447},{"$f":"SUMPRODUCT(W21:W22,$N$21:$N$22)/SUM($N$21:$N$22)","v":0},{"$f":"SUMPRODUCT(X21:X22,$N$21:$N$22)/SUM($N$21:$N$22)","v":7.9428571428571418E-2},{"$f":"SUMPRODUCT(Y21:Y22,$N$21:$N$22)/SUM($N$21:$N$22)","v":8.2775464164992707E-2},{"$f":"NAF*AA11","v":414.99391108285863},{"$f":"SUM(AB11,AE11)","v":324.21399303348329},{"$f":"SUMPRODUCT(AB21:AB22,$N$21:$N$22)/SUM($N$21:$N$22)","v":1.3453191843798813},{"$f":"SUMPRODUCT(AC21:AC22,$N$21:$N$22)/SUM($N$21:$N$22)","v":0.93396159929950406},{"$f":"SUMPRODUCT(AD21:AD22,$N$21:$N$22)/SUM($N$21:$N$22)","v":0.41135758508037734},{"$f":"SUM(AF11:AI11)","v":322.8686738491034},{"$f":"SUMPRODUCT(AF21:AF22,$N$21:$N$22)/SUM($N$21:$N$22)","v":17.437315774072953},{"$f":"SUMPRODUCT(AG21:AG22,$N$21:$N$22)/SUM($N$21:$N$22)","v":260.82},{"$f":"SUMPRODUCT(AH21:AH22,$N$21:$N$22)/SUM($N$21:$N$22)","v":2.411358075030456},{"$f":"SUMPRODUCT(AI21:AI22,$N$21:$N$22)/SUM($N$21:$N$22)","v":42.199999999999989}]
[null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,null,null,null,"Sørrelse","Køretøjskategori","Drivmiddel","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Batteri, ekskl. afgifter og moms    [kr. per km.]","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,null,null,null,"Mellem","Varebil","Hybrid",{"$f":"SUMPRODUCT($Q$32:$Q$94,O32:O94)/SUM($Q$32:$Q$94)","v":3.1608433263223636E-2},{"$f":"P32","v":13.796536713429525},{"$f":"NAF*P21","v":1.0870869804549628},{"$f":"SUM(Q21,T21)","v":0.84928670348043966},{"$f":"SUM(R21:S21)","v":0.15857929661643033},{"$f":"SUMPRODUCT($Q$32:$Q$94,U32:U94)/SUM($Q$32:$Q$94)","v":1.7772820039145931E-2},{"$f":"SUMPRODUCT($Q$32:$Q$94,V32:V94)/SUM($Q$32:$Q$94)","v":0.1408064765772844},{"$f":"SUM(U21:Y21)","v":0.69070740686400933},{"$f":"SUMPRODUCT($Q$32:$Q$94,X32:X94)/SUM($Q$32:$Q$94)","v":0.38646042024377603},{"$f":"SUMPRODUCT($Q$32:$Q$94,Y32:Y94)/SUM($Q$32:$Q$94)","v":0.15055710460291449},{"$f":"SUMPRODUCT($Q$32:$Q$94,Z32:Z94)/SUM($Q$32:$Q$94)","v":0},{"$f":"SUMPRODUCT($Q$32:$Q$94,AA32:AA94)/SUM($Q$32:$Q$94)","v":7.9428571428571404E-2},{"$f":"SUMPRODUCT($Q$32:$Q$94,AB32:AB94)/SUM($Q$32:$Q$94)","v":7.4261310588747451E-2},{"$f":"NAF*AA21","v":412.99274925565004},{"$f":"SUM(AB21,AE21)","v":322.6505853559766},{"$f":"SUM(AC21:AD21)","v":1.1295592602899354},{"$f":"SUMPRODUCT($Q$32:$Q$94,AF32:AF94)/SUM($Q$32:$Q$94)","v":0.73316286389353902},{"$f":"SUMPRODUCT($Q$32:$Q$94,AG32:AG94)/SUM($Q$32:$Q$94)","v":0.39639639639639646},{"$f":"SUM(AF21:AI21)","v":321.52102609568669},{"$f":"SUMPRODUCT($Q$32:$Q$94,AI32:AI94)/SUM($Q$32:$Q$94)","v":15.942232457390222},{"$f":"SUMPRODUCT($Q$32:$Q$94,AJ32:AJ94)/SUM($Q$32:$Q$94)","v":260.82},{"$f":"SUMPRODUCT($Q$32:$Q$94,AK32:AK94)/SUM($Q$32:$Q$94)","v":2.5587936382964744},{"$f":"SUMPRODUCT($Q$32:$Q$94,AL32:AL94)/SUM($Q$32:$Q$94)","v":42.199999999999982}]
[null,null,null,null,null,null,null,null,null,"Stor","Varebil","Hybrid",{"$f":"SUMPRODUCT($Q$95:$Q$157,O95:O157)/SUM($Q$95:$Q$157)","v":5.3322207849824416E-2},{"$f":"P95","v":5.6689993387602335},{"$f":"NAF*P22","v":1.5205733664934624},{"$f":"SUM(Q22,T22)","v":1.1879479425730175},{"$f":"SUM(R22:S22)","v":0.27000534135991544},{"$f":"SUMPRODUCT($Q$95:$Q$157,U95:U157)/SUM($Q$95:$Q$157)","v":3.2470245958933587E-2},{"$f":"SUMPRODUCT($Q$95:$Q$157,V95:V157)/SUM($Q$95:$Q$157)","v":0.23753509540098183},{"$f":"SUM(U22:Y22)","v":0.91794260121310201},{"$f":"SUMPRODUCT($Q$95:$Q$157,X95:X157)/SUM($Q$95:$Q$157)","v":0.48103380190733575},{"$f":"SUMPRODUCT($Q$95:$Q$157,Y95:Y157)/SUM($Q$95:$Q$157)","v":0.25398402882071885},{"$f":"SUMPRODUCT($Q$95:$Q$157,Z95:Z157)/SUM($Q$95:$Q$157)","v":0},{"$f":"SUMPRODUCT($Q$95:$Q$157,AA95:AA157)/SUM($Q$95:$Q$157)","v":7.9428571428571446E-2},{"$f":"SUMPRODUCT($Q$95:$Q$157,AB95:AB157)/SUM($Q$95:$Q$157)","v":0.10349619905647599},{"$f":"NAF*AA22","v":419.86410085864964},{"$f":"SUM(AB22,AE22)","v":328.01882879582001},{"$f":"SUM(AC22:AD22)","v":1.8704100401224568},{"$f":"SUMPRODUCT($Q$95:$Q$157,AF95:AF157)/SUM($Q$95:$Q$157)","v":1.4226416924681982},{"$f":"SUMPRODUCT($Q$95:$Q$157,AG95:AG157)/SUM($Q$95:$Q$157)","v":0.4477683476542586},{"$f":"SUM(AF22:AI22)","v":326.14841875569755},{"$f":"SUMPRODUCT($Q$95:$Q$157,AI95:AI157)/SUM($Q$95:$Q$157)","v":21.075871828792877},{"$f":"SUMPRODUCT($Q$95:$Q$157,AJ95:AJ157)/SUM($Q$95:$Q$157)","v":260.82},{"$f":"SUMPRODUCT($Q$95:$Q$157,AK95:AK157)/SUM($Q$95:$Q$157)","v":2.0525469269046877},{"$f":"SUMPRODUCT($Q$95:$Q$157,AL95:AL157)/SUM($Q$95:$Q$157)","v":42.199999999999996}]
[null,null,null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Årlige variable og faste kørselsomkostninger for konkrete køretøjer, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,null,null,"Alder","Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km] ","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.] Medregnet i vedligehold, derfor 0 her","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,null,null,0,{"$f":"K163","v":"Mellem varebil, el"},{"$f":"L163","v":"FORD"},{"$f":"M163","v":"KUGA"},{"$f":"N163","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"O163","v":2021},{"$f":"AA163","v":3.0370539554500437E-2},{"$f":"Q163","v":13.796536713429525},{"$f":"T163","v":0.12085091129631471},{"$f":"NAF*S32","v":0.91428840069477257},{"$f":"SUM(T32,W32)","v":0.7142878130427911},{"$f":"SUM(U32:V32)","v":0.13529201624162135},{"$f":"IFERROR((W163*(1-AK163)/X163),0)","v":0},{"$f":"$AA163*AE163","v":0.13529201624162135},{"$f":"SUM(X32:AB32)","v":0.57899579680116975},{"$f":"IFERROR((V163*(1-AK163)/X163),0)","v":0.30111344022195091},{"$f":"$AA163*AD163","v":0.1446607765236492},0,{"$f":"AU163*(1-AV163)*AW163/AX163","v":7.9428571428571432E-2},{"$f":"AR163*AS163","v":5.3793008626998234E-2},{"$f":"NAF*AD32","v":404.09685539055545},{"$f":"SUM(AE32,AH32)","v":315.70066827387143},{"$f":"SUM(AF32:AG32)","v":0.3963963963963964},{"$f":"(-PMT(Lånerente,Y163,W163)-(W163*(1-$AM$163)/Y163))/Z163","v":0},{"$f":"SUM(AO163:AQ163)/Z163","v":0.3963963963963964},{"$f":"SUM(AI32:AL32)","v":315.30427187747506},{"$f":"(-PMT(Lånerente,Y163,V163)-(V163*(1-$AM$163)/Y163))/Z163","v":10.515102350321508},{"$f":"AL163","v":260.82},{"$f":"U163*AR163*(1-AS163)/Z163","v":1.769169527153557},{"$f":"AT163/Z163","v":42.2}]
[null,null,null,null,null,null,null,null,0,{"$f":"K164","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,{"$f":"AA164","v":2.6420245598460519E-2},{"$f":"Q164","v":0},0.12085091129631471,{"$f":"NAF*S33","v":0.96689884789312874},{"$f":"SUM(T33,W33)","v":0.7553897249165068},{"$f":"SUM(U33:V33)","v":0.12329478915264867},5.6001960025948575E-3,{"$f":"$AA164*AE164","v":0.11769459315005382},{"$f":"SUM(X33:AB33)","v":0.63209493576385811},0.3730285962709321,{"$f":"$AA164*AD164","v":0.12584475943735637},0,{"$f":"AU164*(1-AV164)*AW164/AX164","v":7.9428571428571432E-2},5.3793008626998234E-2,{"$f":"NAF*AD33","v":407.56167841780626},{"$f":"SUM(AE33,AH33)","v":318.40756126391113},{"$f":"SUM(AF33:AG33)","v":0.59195935136028277},0.1955629549638864,{"$f":"SUM(AO164:AQ164)/Z164","v":0.3963963963963964},{"$f":"SUM(AI33:AL33)","v":317.81560191255085},13.026432385397287,{"$f":"AL164","v":260.82},{"$f":"U164*AR164*(1-AS164)/Z164","v":1.769169527153557},{"$f":"AT164/Z164","v":42.2}]
[null,null,null,null,null,null,null,null,0,{"$f":"K165","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q165","v":0},0.12085091129631471,1.5829016751431078,1.236641933705553,0.2268178007538294,5.7384980413651289E-2,0.16943282034017812,1.0098241329517235,0.69543677504841594,0.18116577784773785,0,7.9428571428571432E-2,5.3793008626998234E-2,424.28755737179978,331.47465419671857,2.4003220331131279,2.0039256367167315,0.3963963963963964,329.07433216360545,24.285162636451879,260.82,1.769169527153557,42.2]
[null,null,null,null,null,null,null,null,1,{"$f":"K166","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q166","v":0},7.7378033626694015E-2,0.90061623686878745,0.70360643505374021,0.13529201624162135,0,0.13529201624162135,0.56831441881211886,0.2782259872717544,0.1446607765236492,0,7.9428571428571432E-2,6.5999083588143881E-2,404.64933107893978,316.13228990542171,0.3963963963963964,0,0.3963963963963964,315.73589350902535,10.515102350321508,260.82,2.2007911587038285,42.2]
[null,null,null,null,null,null,null,null,1,{"$f":"K167","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q167","v":0},7.7378033626694015E-2,0.94568505761644772,0.73881645126284978,0.12286912159550878,5.1745284454549588E-3,0.11769459315005382,0.615947329667341,0.34467491521326932,0.12584475943735637,0,7.9428571428571432E-2,6.5999083588143881E-2,408.11415410619065,318.83918289546142,0.59195935136028277,0.1955629549638864,0.3963963963963964,318.24722354410113,13.026432385397287,260.82,2.2007911587038285,42.2]
[null,null,null,null,null,null,null,null,1,{"$f":"K168","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q168","v":0},7.7378033626694015E-2,1.5252818894841276,1.1916264761594746,0.22245600262785639,5.3023182287678279E-2,0.16943282034017812,0.96917047353161823,0.64257704066716503,0.18116577784773785,0,7.9428571428571432E-2,6.5999083588143881E-2,424.84003306018417,331.90627582826886,2.4003220331131279,2.0039256367167315,0.3963963963963964,329.50595379515573,24.285162636451879,260.82,2.2007911587038285,42.2]
[null,null,null,null,null,null,null,null,2,{"$f":"K169","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q169","v":0},2.386238714423209E-2,0.88545897759265668,0.69176482624426305,0.13529201624162135,0,0.13529201624162135,0.5564728100026417,0.25533853432155779,0.1446607765236492,0,7.9428571428571432E-2,7.7044927728863233E-2,405.17082821356985,316.53970954185144,0.3963963963963964,0,0.3963963963963964,316.14331314545507,10.515102350321508,260.82,2.6082107951335844,42.2]
[null,null,null,null,null,null,null,null,2,{"$f":"K170","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q170","v":0},2.386238714423209E-2,0.92298617188962095,0.72108294678876639,0.12244345403836888,4.7488608883150618E-3,0.11769459315005382,0.59863949275039752,0.31632123415560653,0.12584475943735637,0,7.9428571428571432E-2,7.7044927728863233E-2,408.63565124082066,319.24660253189114,0.59195935136028277,0.1955629549638864,0.3963963963963964,318.65464318053085,13.026432385397287,260.82,2.6082107951335844,42.2]
[null,null,null,null,null,null,null,null,2,{"$f":"K171","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q171","v":0},2.386238714423209E-2,1.4661770083750012,1.1454507877929696,0.21809420450188335,4.8661384161705241E-2,0.16943282034017812,0.92735658329108617,0.58971730628591368,0.18116577784773785,0,7.9428571428571432E-2,7.7044927728863233E-2,425.36153019481418,332.31369546469858,2.4003220331131279,2.0039256367167315,0.3963963963963964,329.91337343158546,24.285162636451879,260.82,2.6082107951335844,42.2]
[null,null,null,null,null,null,null,null,3,{"$f":"K172","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q172","v":0},1.8820264740655852E-2,0.86881662286638017,0.67876298661435952,0.13529201624162135,0,0.13529201624162135,0.54347097037273817,0.23245108137136125,0.1446607765236492,0,7.9428571428571432E-2,8.693054104915629E-2,405.6620342824238,316.92346428314357,0.3963963963963964,0,0.3963963963963964,316.5270678867472,10.515102350321508,260.82,2.9919655364256954,42.2]
[null,null,null,null,null,null,null,null,3,{"$f":"K173","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q173","v":0},1.8820264740655852E-2,0.89880219071264844,0.70218921149425662,0.12201778648122898,4.3231933311751623E-3,0.11769459315005382,0.58017142501302765,0.28796755309794353,0.12584475943735637,0,7.9428571428571432E-2,8.693054104915629E-2,409.12685730967462,319.63035727318328,0.59195935136028277,0.1955629549638864,0.3963963963963964,319.03839792182299,13.026432385397287,260.82,2.9919655364256954,42.2]
[null,null,null,null,null,null,null,null,3,{"$f":"K174","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q174","v":0},1.8820264740655852E-2,1.4055870318157297,1.0981148686060389,0.21373240637591037,4.4299586035732252E-2,0.16943282034017812,0.88438246223012862,0.53685757190466299,0.18116577784773785,0,7.9428571428571432E-2,8.693054104915629E-2,425.85273626366813,332.69745020599072,2.4003220331131279,2.0039256367167315,0.3963963963963964,330.29712817287759,24.285162636451879,260.82,2.9919655364256954,42.2]
[null,null,null,null,null,null,null,null,4,{"$f":"K175","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q175","v":0},1.6901738359214446E-2,0.85068917268995803,0.66460091616402972,0.13529201624162135,0,0.13529201624162135,0.52930889992240837,0.20956362842116472,0.1446607765236492,0,7.9428571428571432E-2,9.5655923549023081E-2,406.12367888641762,317.28412413001377,0.3963963963963964,0,0.3963963963963964,316.8877277336174,10.515102350321508,260.82,3.3526253832958819,42.2]
[null,null,null,null,null,null,null,null,4,{"$f":"K176","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q176","v":0},1.6901738359214446E-2,0.87313311408553052,0.68213524537932069,0.12159211892408908,3.8975257740352645E-3,0.11769459315005382,0.56054312645523163,0.25961387204028075,0.12584475943735637,0,7.9428571428571432E-2,9.5655923549023081E-2,409.58850191366844,319.99101712005347,0.59195935136028277,0.1955629549638864,0.3963963963963964,319.39905776869318,13.026432385397287,260.82,3.3526253832958819,42.2]
[null,null,null,null,null,null,null,null,4,{"$f":"K177","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q177","v":0},1.6901738359214446E-2,1.3435119598063121,1.0496187185986814,0.20937060824993733,3.9937787909759215E-2,0.16943282034017812,0.84024811034874414,0.4839978375234118,0.18116577784773785,0,7.9428571428571432E-2,9.5655923549023081E-2,426.31438086766195,333.05811005286091,2.4003220331131279,2.0039256367167315,0.3963963963963964,330.65778801974778,24.285162636451879,260.82,3.3526253832958819,42.2]
[null,null,null,null,null,null,null,null,5,{"$f":"K178","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q178","v":0},3.2837351545121539E-2,0.83080753150618047,0.64906838398920352,0.13529201624162135,0,0.13529201624162135,0.51377636774758217,0.18667617547096821,0.1446607765236492,0,7.9428571428571432E-2,0.10301084432439339,406.56001349928158,317.62501054631372,0.3963963963963964,0,0.3963963963963964,317.22861414991735,10.515102350321508,260.82,3.693511799595854,42.2]
[null,null,null,null,null,null,null,null,5,{"$f":"K179","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q179","v":0},3.2837351545121539E-2,0.84570984645105696,0.66071081753988825,0.12116645136694919,3.4718582168953671E-3,0.11769459315005382,0.5395443661729391,0.23126019098261794,0.12584475943735637,0,7.9428571428571432E-2,0.10301084432439339,410.0248365265324,320.33190353635342,0.59195935136028277,0.1955629549638864,0.3963963963963964,319.73994418499313,13.026432385397287,260.82,3.693511799595854,42.2]
[null,null,null,null,null,null,null,null,5,{"$f":"K180","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q180","v":0},3.2837351545121539E-2,1.2796826967895392,0.99975210686682747,0.2050088101239643,3.5575989783786177E-2,0.16943282034017812,0.79474329674286315,0.43113810314216044,0.18116577784773785,0,7.9428571428571432E-2,0.10301084432439339,426.75071548052591,333.39899646916086,2.4003220331131279,2.0039256367167315,0.3963963963963964,330.99867443604774,24.285162636451879,260.82,3.693511799595854,42.2]
[null,null,null,null,null,null,null,null,6,{"$f":"K181","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q181","v":0},4.0860089878177262E-2,0.80937831913766478,0.63232681182630057,0.13529201624162135,0,0.13529201624162135,0.49703479558467922,0.1637887225207717,0.1446607765236492,0,7.9428571428571432E-2,0.10915672511168692,406.96881219878946,317.94438453030426,0.3963963963963964,0,0.3963963963963964,317.54798813390789,10.515102350321508,260.82,4.0128857835864009,42.2]
[null,null,null,null,null,null,null,null,6,{"$f":"K182","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q182","v":0},4.0860089878177262E-2,0.81673900763184526,0.63807734971237906,0.12074078380980928,3.0461906597554693E-3,0.11769459315005382,0.51733656590256982,0.2029065099249551,0.12584475943735637,0,7.9428571428571432E-2,0.10915672511168692,410.43363522604028,320.65127752034397,0.59195935136028277,0.1955629549638864,0.3963963963963964,320.05931816898368,13.026432385397287,260.82,4.0128857835864009,42.2]
[null,null,null,null,null,null,null,null,6,{"$f":"K183","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q183","v":0},4.0860089878177262E-2,1.2143058625880285,0.94867645514689725,0.20064701199799129,3.1214191657813181E-2,0.16943282034017812,0.74802944314890596,0.37827836876090976,0.18116577784773785,0,7.9428571428571432E-2,0.10915672511168692,427.1595141800338,333.71837045315141,2.4003220331131279,2.0039256367167315,0.3963963963963964,331.31804842003828,24.285162636451879,260.82,4.0128857835864009,42.2]
[null,null,null,null,null,null,null,null,7,{"$f":"K184","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q184","v":0},4.763688527260667E-4,0.78640153558441062,0.61437619967532076,0.13529201624162135,0,0.13529201624162135,0.47908418343369935,0.14090126957057503,0.1446607765236492,0,7.9428571428571432E-2,0.11409356591090374,407.35080993882076,318.24282026470371,0.3963963963963964,0,0.3963963963963964,317.84642386830734,10.515102350321508,260.82,4.3113215179858484,42.2]
[null,null,null,null,null,null,null,null,7,{"$f":"K185","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q185","v":0},4.763688527260667E-4,0.7862205976278952,0.61423484189679312,0.12031511625266939,2.6205231026155693E-3,0.11769459315005382,0.49391972564412373,0.17455282886729215,0.12584475943735637,0,7.9428571428571432E-2,0.11409356591090374,410.81563296607158,320.94971325474341,0.59195935136028277,0.1955629549638864,0.3963963963963964,320.35775390338313,13.026432385397287,260.82,4.3113215179858484,42.2]
[null,null,null,null,null,null,null,null,7,{"$f":"K186","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q186","v":0},4.763688527260667E-4,1.1473814572017789,0.89639176343888971,0.19628521387201825,2.6852393531840144E-2,0.16943282034017812,0.70010654956687146,0.32541863437965857,0.18116577784773785,0,7.9428571428571432E-2,0.11409356591090374,427.54151192006509,334.01680618755086,2.4003220331131279,2.0039256367167315,0.3963963963963964,331.61648415443773,24.285162636451879,260.82,4.3113215179858484,42.2]
[null,null,null,null,null,null,null,null,8,{"$f":"K187","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q187","v":0},9.108172464122391E-4,0.76187718084641831,0.5952165475362643,0.13529201624162135,0,0.13529201624162135,0.45992453129464295,0.11801381662037851,0.1446607765236492,0,7.9428571428571432E-2,0.11782136672204382,407.70676741919988,318.52091204624992,0.3963963963963964,0,0.3963963963963964,318.12451564985355,10.515102350321508,260.82,4.5894132995320644,42.2]
[null,null,null,null,null,null,null,null,8,{"$f":"K188","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q188","v":0},9.108172464122391E-4,0.754154616439207,0.58918329409313042,0.11988944869552949,2.1948555454756719E-3,0.11769459315005382,0.46929384539760088,0.14619914780962934,0.12584475943735637,0,7.9428571428571432E-2,0.11782136672204382,411.17159044645075,321.22780503628962,0.59195935136028277,0.1955629549638864,0.3963963963963964,320.63584568492934,13.026432385397287,260.82,4.5894132995320644,42.2]
[null,null,null,null,null,null,null,null,8,{"$f":"K189","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q189","v":0},9.108172464122391E-4,1.0789094806307915,0.84289803174280586,0.19192341574604527,2.2490595405867134E-2,0.16943282034017812,0.65097461599676065,0.27255889999840754,0.18116577784773785,0,7.9428571428571432E-2,0.11782136672204382,427.89746940044427,334.29489796909706,2.4003220331131279,2.0039256367167315,0.3963963963963964,331.89457593598394,24.285162636451879,260.82,4.5894132995320644,42.2]
[null,null,null,null,null,null,null,null,9,{"$f":"K190","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q190","v":0},4.3537064378505042E-4,0.72951322670702623,0.56993220836486425,0.13529201624162135,0,0.13529201624162135,0.4346401921232429,9.5126363670181999E-2,0.1446607765236492,0,7.9428571428571432E-2,0.11542448050084031,408.10556259518779,318.83247077749047,0.3963963963963964,0,0.3963963963963964,318.4360743810941,10.515102350321508,260.82,4.900972030772599,42.2]
[null,null,null,null,null,null,null,null,9,{"$f":"K191","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q191","v":0},4.3537064378505042E-4,0.71424903584911903,0.55800705925712424,0.1194637811383896,1.7691879883357745E-3,0.11769459315005382,0.43854327811873467,0.11784546675196655,0.12584475943735637,0,7.9428571428571432E-2,0.11542448050084031,411.57038562243861,321.53936376753018,0.59195935136028277,0.1955629549638864,0.3963963963963964,320.94740441616989,13.026432385397287,260.82,4.900972030772599,42.2]
[null,null,null,null,null,null,null,null,9,{"$f":"K192","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q192","v":0},4.3537064378505042E-4,1.0025979046584044,0.78327961301437843,0.18756161762007223,1.8128797279894117E-2,0.16943282034017812,0.59571799539430614,0.21969916561715655,0.18116577784773785,0,7.9428571428571432E-2,0.11542448050084031,428.29626457643218,334.60645670033762,2.4003220331131279,2.0039256367167315,0.3963963963963964,332.20613466722449,24.285162636451879,260.82,4.900972030772599,42.2]
[null,null,null,null,null,null,null,null,10,{"$f":"K193","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q193","v":0},0,0.69460410703861297,0.5426594586239164,0.13529201624162135,0,0.13529201624162135,0.40736744238229511,7.2238910719985353E-2,0.1446607765236492,0,7.9428571428571432E-2,0.11103918371008908,401.83231839579889,313.93149874671786,0.3963963963963964,0,0.3963963963963964,313.53510235032149,10.515102350321508,260.82,0,42.2]
[null,null,null,null,null,null,null,null,10,{"$f":"K194","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q194","v":0},0,0.67179828973000999,0.52484241385157027,0.11903811358124969,1.3435204311958771E-3,0.11769459315005382,0.40580430027032061,8.949178569430373E-2,0.12584475943735637,0,7.9428571428571432E-2,0.11103918371008908,405.29714142304971,316.63839173675757,0.59195935136028277,0.1955629549638864,0.3963963963963964,316.04643238539728,13.026432385397287,260.82,0,42.2]
[null,null,null,null,null,null,null,null,10,{"$f":"K195","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q195","v":0},{"$f":"T195","v":0},0.9237411631569955,0.72167278371640275,0.18319981949409919,{"$f":"IFERROR((W195*(1-AK195)/X195),0)","v":1.3766999153921079E-2},0.16943282034017812,0.53847296422230362,{"$f":"IFERROR((V195*(1-AK195)/X195),0)","v":0.16683943123590528},0.18116577784773785,0,7.9428571428571432E-2,{"$f":"AR195*AS195","v":0.11103918371008908},422.02302037704322,329.70548466956501,2.4003220331131279,{"$f":"(-PMT(Lånerente,Y195,W195)-(W195*(1-$AM$163)/Y195))/Z195","v":2.0039256367167315},0.3963963963963964,327.30516263645188,{"$f":"(-PMT(Lånerente,Y195,V195)-(V195*(1-$AM$163)/Y195))/Z195","v":24.285162636451879},260.82,0,42.2]
[null,null,null,null,null,null,null,null,11,{"$f":"K196","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q196","v":0},0,0.65714982184117876,0.51339829831342088,0.13529201624162135,0,0.13529201624162135,0.37810628207179953,4.9351457769788831E-2,0.1446607765236492,0,7.9428571428571432E-2,0.10466547634979007,401.83231839579889,313.93149874671786,0.3963963963963964,0,0.3963963963963964,313.53510235032149,10.515102350321508,260.82,0,42.2]
[null,null,null,null,null,null,null,null,11,{"$f":"K197","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q197","v":0},0,0.62680237808187966,0.48968935787646845,0.11861244602410979,9.1785287405597704E-4,0.11769459315005382,0.37107691185235864,6.1138104636640773E-2,0.12584475943735637,0,7.9428571428571432E-2,0.10466547634979007,405.29714142304971,316.63839173675757,0.59195935136028277,0.1955629549638864,0.3963963963963964,316.04643238539728,13.026432385397287,260.82,0,42.2]
[null,null,null,null,null,null,null,null,11,{"$f":"K198","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q198","v":0},0,0.84233925612656624,0.65807754384887984,0.17883802136812618,9.4052010279480642E-3,0.16943282034017812,0.47923952248075363,0.11397969685465428,0.18116577784773785,0,7.9428571428571432E-2,0.10466547634979007,422.02302037704322,329.70548466956501,2.4003220331131279,2.0039256367167315,0.3963963963963964,327.30516263645188,24.285162636451879,260.82,0,42.2]
[null,null,null,null,null,null,null,null,12,{"$f":"K199","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q199","v":0},0,0.59701166987017296,0.46641536708607262,0.13529201624162135,0,0.13529201624162135,0.33112335084445127,1.0730644472287342E-2,0.1446607765236492,0,7.9428571428571432E-2,9.6303358419943322E-2,401.83231839579889,313.93149874671786,0.3963963963963964,0,0.3963963963963964,313.53510235032149,10.515102350321508,260.82,0,42.2]
[null,null,null,null,null,null,null,null,12,{"$f":"K200","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q200","v":0},0,0.55060867034346217,0.43016302370582982,0.11785568994767125,1.6109679761742524E-4,0.11769459315005382,0.31230733375815856,1.0730644472287413E-2,0.12584475943735637,0,7.9428571428571432E-2,9.6303358419943322E-2,405.29714142304971,316.63839173675757,0.59195935136028277,0.1955629549638864,0.3963963963963964,316.04643238539728,13.026432385397287,260.82,0,42.2]
[null,null,null,null,null,null,null,null,12,{"$f":"K201","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q201","v":0},0,0.6885716829409958,0.53794662729765297,0.17031827512911302,8.85454788934908E-4,0.16943282034017812,0.36762835216854001,1.0730644472287405E-2,0.18116577784773785,0,7.9428571428571432E-2,9.6303358419943322E-2,422.02302037704322,329.70548466956501,2.4003220331131279,2.0039256367167315,0.3963963963963964,327.30516263645188,24.285162636451879,260.82,0,42.2]
[null,null,null,null,null,null,null,null,13,{"$f":"K202","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q202","v":0},0,0.60490619545457625,0.47258296519888765,0.13529201624162135,0,0.13529201624162135,0.3372909489572663,1.0730644472287342E-2,0.1446607765236492,0,7.9428571428571432E-2,0.10247095653275831,401.83231839579889,313.93149874671786,0.3963963963963964,0,0.3963963963963964,313.53510235032149,10.515102350321508,260.82,0,42.2]
[null,null,null,null,null,null,null,null,13,{"$f":"K203","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q203","v":0},0,0.55850319592786535,0.43633062181864479,0.11785568994767125,1.6109679761742524E-4,0.11769459315005382,0.31847493187097353,1.0730644472287413E-2,0.12584475943735637,0,7.9428571428571432E-2,0.10247095653275831,405.29714142304971,316.63839173675757,0.59195935136028277,0.1955629549638864,0.3963963963963964,316.04643238539728,13.026432385397287,260.82,0,42.2]
[null,null,null,null,null,null,null,null,13,{"$f":"K204","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q204","v":0},0,0.69646620852539909,0.54411422541046806,0.17031827512911302,8.85454788934908E-4,0.16943282034017812,0.37379595028135504,1.0730644472287405E-2,0.18116577784773785,0,7.9428571428571432E-2,0.10247095653275831,422.02302037704322,329.70548466956501,2.4003220331131279,2.0039256367167315,0.3963963963963964,327.30516263645188,24.285162636451879,260.82,0,42.2]
[null,null,null,null,null,null,null,null,14,{"$f":"K205","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q205","v":0},0,0.61280072103897942,0.47875056331170263,0.13529201624162135,0,0.13529201624162135,0.34345854707008128,1.0730644472287342E-2,0.1446607765236492,0,7.9428571428571432E-2,0.1086385546455733,401.83231839579889,313.93149874671786,0.3963963963963964,0,0.3963963963963964,313.53510235032149,10.515102350321508,260.82,0,42.2]
[null,null,null,null,null,null,null,null,14,{"$f":"K206","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q206","v":0},0,0.56639772151226853,0.44249821993145977,0.11785568994767125,1.6109679761742524E-4,0.11769459315005382,0.32464252998378851,1.0730644472287413E-2,0.12584475943735637,0,7.9428571428571432E-2,0.1086385546455733,405.29714142304971,316.63839173675757,0.59195935136028277,0.1955629549638864,0.3963963963963964,316.04643238539728,13.026432385397287,260.82,0,42.2]
[null,null,null,null,null,null,null,null,14,{"$f":"K207","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q207","v":0},0,0.70436073410980227,0.55028182352328303,0.17031827512911302,8.85454788934908E-4,0.16943282034017812,0.37996354839417001,1.0730644472287405E-2,0.18116577784773785,0,7.9428571428571432E-2,0.1086385546455733,422.02302037704322,329.70548466956501,2.4003220331131279,2.0039256367167315,0.3963963963963964,327.30516263645188,24.285162636451879,260.82,0,42.2]
[null,null,null,null,null,null,null,null,15,{"$f":"K208","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q208","v":0},0,0.62069524662338249,0.4849181614245176,0.13529201624162135,0,0.13529201624162135,0.34962614518289625,1.0730644472287342E-2,0.1446607765236492,0,7.9428571428571432E-2,0.11480615275838828,401.83231839579889,313.93149874671786,0.3963963963963964,0,0.3963963963963964,313.53510235032149,10.515102350321508,260.82,0,42.2]
[null,null,null,null,null,null,null,null,15,{"$f":"K209","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q209","v":0},0,0.5742922470966717,0.44866581804427474,0.11785568994767125,1.6109679761742524E-4,0.11769459315005382,0.33081012809660348,1.0730644472287413E-2,0.12584475943735637,0,7.9428571428571432E-2,0.11480615275838828,405.29714142304971,316.63839173675757,0.59195935136028277,0.1955629549638864,0.3963963963963964,316.04643238539728,13.026432385397287,260.82,0,42.2]
[null,null,null,null,null,null,null,null,15,{"$f":"K210","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q210","v":0},0,0.71225525969420544,0.55644942163609801,0.17031827512911302,8.85454788934908E-4,0.16943282034017812,0.38613114650698499,1.0730644472287405E-2,0.18116577784773785,0,7.9428571428571432E-2,0.11480615275838828,422.02302037704322,329.70548466956501,2.4003220331131279,2.0039256367167315,0.3963963963963964,327.30516263645188,24.285162636451879,260.82,0,42.2]
[null,null,null,null,null,null,null,null,16,{"$f":"K211","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q211","v":0},0,0.62858977220778567,0.49108575953733258,0.13529201624162135,0,0.13529201624162135,0.35579374329571123,1.0730644472287342E-2,0.1446607765236492,0,7.9428571428571432E-2,0.12097375087120325,401.83231839579889,313.93149874671786,0.3963963963963964,0,0.3963963963963964,313.53510235032149,10.515102350321508,260.82,0,42.2]
[null,null,null,null,null,null,null,null,16,{"$f":"K212","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q212","v":0},0,0.58218677268107488,0.45483341615708972,0.11785568994767125,1.6109679761742524E-4,0.11769459315005382,0.33697772620941846,1.0730644472287413E-2,0.12584475943735637,0,7.9428571428571432E-2,0.12097375087120325,405.29714142304971,316.63839173675757,0.59195935136028277,0.1955629549638864,0.3963963963963964,316.04643238539728,13.026432385397287,260.82,0,42.2]
[null,null,null,null,null,null,null,null,16,{"$f":"K213","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q213","v":0},0,0.72014978527860862,0.56261701974891298,0.17031827512911302,8.85454788934908E-4,0.16943282034017812,0.39229874461979997,1.0730644472287405E-2,0.18116577784773785,0,7.9428571428571432E-2,0.12097375087120325,422.02302037704322,329.70548466956501,2.4003220331131279,2.0039256367167315,0.3963963963963964,327.30516263645188,24.285162636451879,260.82,0,42.2]
[null,null,null,null,null,null,null,null,17,{"$f":"K214","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q214","v":0},0,0.63648429779218885,0.49725335765014755,0.13529201624162135,0,0.13529201624162135,0.3619613414085262,1.0730644472287342E-2,0.1446607765236492,0,7.9428571428571432E-2,0.12714134898401824,401.83231839579889,313.93149874671786,0.3963963963963964,0,0.3963963963963964,313.53510235032149,10.515102350321508,260.82,0,42.2]
[null,null,null,null,null,null,null,null,17,{"$f":"K215","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q215","v":0},0,0.59008129826547806,0.4610010142699047,0.11785568994767125,1.6109679761742524E-4,0.11769459315005382,0.34314532432223344,1.0730644472287413E-2,0.12584475943735637,0,7.9428571428571432E-2,0.12714134898401824,405.29714142304971,316.63839173675757,0.59195935136028277,0.1955629549638864,0.3963963963963964,316.04643238539728,13.026432385397287,260.82,0,42.2]
[null,null,null,null,null,null,null,null,17,{"$f":"K216","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q216","v":0},0,0.7280443108630118,0.56878461786172796,0.17031827512911302,8.85454788934908E-4,0.16943282034017812,0.39846634273261494,1.0730644472287405E-2,0.18116577784773785,0,7.9428571428571432E-2,0.12714134898401824,422.02302037704322,329.70548466956501,2.4003220331131279,2.0039256367167315,0.3963963963963964,327.30516263645188,24.285162636451879,260.82,0,42.2]
[null,null,null,null,null,null,null,null,18,{"$f":"K217","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q217","v":0},0,0.64437882337659202,0.50342095576296253,0.13529201624162135,0,0.13529201624162135,0.36812893952134118,1.0730644472287342E-2,0.1446607765236492,0,7.9428571428571432E-2,0.13330894709683322,401.83231839579889,313.93149874671786,0.3963963963963964,0,0.3963963963963964,313.53510235032149,10.515102350321508,260.82,0,42.2]
[null,null,null,null,null,null,null,null,18,{"$f":"K218","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q218","v":0},0,0.59797582384988124,0.46716861238271967,0.11785568994767125,1.6109679761742524E-4,0.11769459315005382,0.34931292243504841,1.0730644472287413E-2,0.12584475943735637,0,7.9428571428571432E-2,0.13330894709683322,405.29714142304971,316.63839173675757,0.59195935136028277,0.1955629549638864,0.3963963963963964,316.04643238539728,13.026432385397287,260.82,0,42.2]
[null,null,null,null,null,null,null,null,18,{"$f":"K219","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q219","v":0},0,0.73593883644741498,0.57495221597454294,0.17031827512911302,8.85454788934908E-4,0.16943282034017812,0.40463394084542992,1.0730644472287405E-2,0.18116577784773785,0,7.9428571428571432E-2,0.13330894709683322,422.02302037704322,329.70548466956501,2.4003220331131279,2.0039256367167315,0.3963963963963964,327.30516263645188,24.285162636451879,260.82,0,42.2]
[null,null,null,null,null,null,null,null,19,{"$f":"K220","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q220","v":0},0,0.6522733489609952,0.50958855387577751,0.13529201624162135,0,0.13529201624162135,0.37429653763415616,1.0730644472287342E-2,0.1446607765236492,0,7.9428571428571432E-2,0.13947654520964822,401.83231839579889,313.93149874671786,0.3963963963963964,0,0.3963963963963964,313.53510235032149,10.515102350321508,260.82,0,42.2]
[null,null,null,null,null,null,null,null,19,{"$f":"K221","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q221","v":0},0,0.60587034943428442,0.4733362104955347,0.11785568994767125,1.6109679761742524E-4,0.11769459315005382,0.35548052054786344,1.0730644472287413E-2,0.12584475943735637,0,7.9428571428571432E-2,0.13947654520964822,405.29714142304971,316.63839173675757,0.59195935136028277,0.1955629549638864,0.3963963963963964,316.04643238539728,13.026432385397287,260.82,0,42.2]
[null,null,null,null,null,null,null,null,19,{"$f":"K222","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q222","v":0},0,0.74383336203181816,0.58111981408735791,0.17031827512911302,8.85454788934908E-4,0.16943282034017812,0.41080153895824489,1.0730644472287405E-2,0.18116577784773785,0,7.9428571428571432E-2,0.13947654520964822,422.02302037704322,329.70548466956501,2.4003220331131279,2.0039256367167315,0.3963963963963964,327.30516263645188,24.285162636451879,260.82,0,42.2]
[null,null,null,null,null,null,null,null,20,{"$f":"K223","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,3.0370539554500437E-2,{"$f":"Q223","v":0},0,0.66016787454539838,0.51575615198859248,0.13529201624162135,0,0.13529201624162135,0.38046413574697113,1.0730644472287342E-2,0.1446607765236492,0,7.9428571428571432E-2,0.14564414332246317,401.83231839579889,313.93149874671786,0.3963963963963964,0,0.3963963963963964,313.53510235032149,10.515102350321508,260.82,0,42.2]
[null,null,null,null,null,null,null,null,20,{"$f":"K224","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2.6420245598460519E-2,{"$f":"Q224","v":0},0,0.61376487501868748,0.47950380860834962,0.11785568994767125,1.6109679761742524E-4,0.11769459315005382,0.36164811866067836,1.0730644472287413E-2,0.12584475943735637,0,7.9428571428571432E-2,0.14564414332246317,405.29714142304971,316.63839173675757,0.59195935136028277,0.1955629549638864,0.3963963963963964,316.04643238539728,13.026432385397287,260.82,0,42.2]
[null,null,null,null,null,null,null,null,20,{"$f":"K225","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,3.803451463670994E-2,{"$f":"Q225","v":0},0,0.75172788761622134,0.58728741220017289,0.17031827512911302,8.85454788934908E-4,0.16943282034017812,0.41696913707105987,1.0730644472287405E-2,0.18116577784773785,0,7.9428571428571432E-2,0.14564414332246317,422.02302037704322,329.70548466956501,2.4003220331131279,2.0039256367167315,0.3963963963963964,327.30516263645188,24.285162636451879,260.82,0,42.2]
[null,null,null,null,null,null,null,null,0,{"$f":"K226","v":"Stor varebil, el"},{"$f":"L226","v":"FORD"},{"$f":"M226","v":"Transit Custom Van"},{"$f":"N226","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"O226","v":2021},{"$f":"AA226","v":4.8231001539317288E-2},{"$f":"Q226","v":5.6689993387602335},0.19537478681020323,{"$f":"NAF*S95","v":1.1130214146673101},{"$f":"SUM(T95,W95)","v":0.86954798020883606},{"$f":"SUM(U95:V95)","v":0.21485523600584291},0,{"$f":"$AA226*AE226","v":0.21485523600584291},{"$f":"SUM(X95:AB95)","v":0.65469274420299317},0.25392106474941806,{"$f":"$AA226*AD226","v":0.22973362467500374},0,{"$f":"AU226*(1-AV226)*AW226/AX226","v":7.9428571428571432E-2},9.1609483350000007E-2,{"$f":"NAF*AD95","v":403.71266890330821},{"$f":"SUM(AE95,AH95)","v":315.40052258070955},{"$f":"SUM(AF95:AG95)","v":0.3963963963963964},{"$f":"(-PMT(Lånerente,Y226,W226)-(W226*(1-$AM$226)/Y226))/Z226","v":0},{"$f":"SUM(AO226:AQ226)/Z226","v":0.3963963963963964},{"$f":"SUM(AI95:AL95)","v":315.00412618431318},{"$f":"(-PMT(Lånerente,Y226,V226)-(V226*(1-$AM$226)/Y226))/Z226","v":10.497657914236742},{"$f":"AL226","v":260.82},1.4864682700764376,{"$f":"AT226/Z226","v":42.2}]
[null,null,null,null,null,null,null,null,0,{"$f":"K227","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,{"$f":"AA227","v":5.7243865463331121E-2},{"$f":"Q227","v":0},{"$f":"T227","v":0.19537478681020323},{"$f":"NAF*S96","v":1.7274968341342367},{"$f":"SUM(T96,W96)","v":1.3496069016673724},{"$f":"SUM(U96:V96)","v":0.30662199292033077},{"$f":"IFERROR((W227*(1-AK227)/X227),0)","v":5.1617041095214193E-2},{"$f":"$AA227*AE227","v":0.25500495182511657},{"$f":"SUM(X96:AB96)","v":1.0429849087470418},{"$f":"IFERROR((V227*(1-AK227)/X227),0)","v":0.59928320852086481},{"$f":"$AA227*AD227","v":0.27266364544760546},0,{"$f":"AU227*(1-AV227)*AW227/AX227","v":7.9428571428571432E-2},{"$f":"AR227*AS227","v":9.1609483350000007E-2},{"$f":"NAF*AD96","v":424.72002470489008},{"$f":"SUM(AE96,AH96)","v":331.81251930069539},{"$f":"SUM(AF96:AG96)","v":2.5303589350986937},2.1339625387022974,{"$f":"SUM(AO227:AQ227)/Z227","v":0.3963963963963964},{"$f":"SUM(AI96:AL96)","v":329.28216036559667},24.77569209552026,{"$f":"AL227","v":260.82},1.4864682700764376,{"$f":"AT227/Z227","v":42.2}]
[null,null,null,null,null,null,null,null,0,{"$f":"K228","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q228","v":0},0.19537478681020323,1.793437026489596,1.4011226769449969,0.29436213946720013,5.1617041095214193E-2,0.24274509837198596,1.1067605374777969,0.67616766635967795,0.25955481633954747,0,7.9428571428571432E-2,9.1609483350000007E-2,428.78859863269986,334.99109268179677,2.5303589350986937,2.1339625387022974,0.3963963963963964,332.46073374669805,27.954265476621629,260.82,{"$f":"U228*AR228*(1-AS228)/Z228","v":1.4864682700764376},42.2]
[null,null,null,null,null,null,null,null,1,{"$f":"K229","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q229","v":0},8.5044788508505442E-2,1.1170561355544073,0.87270010590188063,0.21485523600584291,0,0.21485523600584291,0.65784486989603774,0.2361555298638911,0.22973362467500374,0,7.9428571428571432E-2,0.11252714392857142,404.58051438487973,316.07852686318728,0.3963963963963964,0,0.3963963963963964,315.68213046679091,10.497657914236742,260.82,2.1644725525541491,42.2]
[null,null,null,null,null,null,null,null,1,{"$f":"K230","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q230","v":0},8.5044788508505442E-2,1.6959801096042042,1.3249844606282846,0.30301061729393419,4.8005665468817633E-2,0.25500495182511657,1.0219738433343504,0.55735448252960207,0.27266364544760546,0,7.9428571428571432E-2,0.11252714392857142,426.06450682309821,332.86289595554547,2.9027313074710661,2.1339625387022974,0.76876876876876876,329.9601646480744,24.77569209552026,260.82,2.1644725525541491,42.2]
[null,null,null,null,null,null,null,null,1,{"$f":"K231","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q231","v":0},8.5044788508505442E-2,1.7550349192733146,1.371121030682277,0.29075076384080362,4.8005665468817633E-2,0.24274509837198596,1.0803702668414734,0.62885973514478322,0.25955481633954747,0,7.9428571428571432E-2,0.11252714392857142,429.65644411427138,335.6690969642745,2.5303589350986937,2.1339625387022974,0.3963963963963964,333.13873802917578,27.954265476621629,260.82,2.1644725525541491,42.2]
[null,null,null,null,null,null,null,null,2,{"$f":"K232","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q232","v":0},1.7422032388742393E-2,1.1116496904026467,0.86847632062706781,0.21485523600584291,0,0.21485523600584291,0.65362108462122492,0.218389994978364,0.22973362467500374,0,7.9428571428571432E-2,0.12606889353928571,405.50831509462967,316.80337116767942,0.3963963963963964,0,0.3963963963963964,316.40697477128305,10.497657914236742,260.82,2.8893168570462984,42.2]
[null,null,null,null,null,null,null,null,2,{"$f":"K233","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q233","v":0},1.7422032388742393E-2,1.655022219035315,1.2929861086213399,0.29939924166753767,4.4394289842421088E-2,0.25500495182511657,0.99358686695380227,0.51542575653833966,0.27266364544760546,0,7.9428571428571432E-2,0.12606889353928571,426.99230753284814,333.58774026003761,2.9027313074710661,2.1339625387022974,0.76876876876876876,330.68500895256653,24.77569209552026,260.82,2.8893168570462984,42.2]
[null,null,null,null,null,null,null,null,2,{"$f":"K234","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q234","v":0},1.7422032388742393E-2,1.7071916460181762,1.3337434734517002,0.28713938821440704,4.439428984242106E-2,0.24274509837198596,1.0466040852372931,0.58155180392988848,0.25955481633954747,0,7.9428571428571432E-2,0.12606889353928571,430.58424482402131,336.39394126876664,2.5303589350986937,2.1339625387022974,0.3963963963963964,333.86358233366792,27.954265476621629,260.82,2.8893168570462984,42.2]
[null,null,null,null,null,null,null,null,3,{"$f":"K235","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q235","v":0},8.3277314818188675E-3,1.096802079212029,0.85687662438439771,0.21485523600584291,0,0.21485523600584291,0.64202138837855482,0.20062446009283691,0.22973362467500374,0,7.9428571428571432E-2,0.13223473218214282,406.48295441804078,317.56480813909434,0.3963963963963964,0,0.3963963963963964,317.16841174269797,10.497657914236742,260.82,3.6507538284612386,42.2]
[null,null,null,null,null,null,null,null,3,{"$f":"K236","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q236","v":0},8.3277314818188675E-3,1.6046231624275684,1.2536118456465377,0.2957878660411411,4.0782914216024514E-2,0.25500495182511657,0.95782397960539667,0.47349703054707692,0.27266364544760546,0,7.9428571428571432E-2,0.13223473218214282,427.96694685625926,334.34917723145253,2.9027313074710661,2.1339625387022974,0.76876876876876876,331.44644592398146,24.77569209552026,260.82,3.6507538284612386,42.2]
[null,null,null,null,null,null,null,null,3,{"$f":"K237","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q237","v":0},8.3277314818188675E-3,1.6499072067241809,1.2889900052532663,0.28352801258801047,4.0782914216024514E-2,0.24274509837198596,1.0054619926652559,0.53424387271499418,0.25955481633954747,0,7.9428571428571432E-2,0.13223473218214282,431.55888414743242,337.15537824018156,2.5303589350986937,2.1339625387022974,0.3963963963963964,334.62501930508284,27.954265476621629,260.82,3.6507538284612386,42.2]
[null,null,null,null,null,null,null,null,4,{"$f":"K238","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q238","v":0},1.1941966944928252E-2,1.0725133019825548,0.83790101717387089,0.21485523600584291,0,0.21485523600584291,0.623045781168028,0.18285892520730995,0.22973362467500374,0,7.9428571428571432E-2,0.13102465985714282,407.4926249871973,318.35361327124787,0.3963963963963964,0,0.3963963963963964,317.9572168748515,10.497657914236742,260.82,4.4395589606147512,42.2]
[null,null,null,null,null,null,null,null,4,{"$f":"K239","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q239","v":0},1.1941966944928252E-2,1.5447829397809647,1.2068616717038787,0.29217649041474453,3.7171538589627968E-2,0.25500495182511657,0.91468518128913423,0.43156830455581452,0.27266364544760546,0,7.9428571428571432E-2,0.13102465985714282,428.97661742541578,335.13798236360606,2.9027313074710661,2.1339625387022974,0.76876876876876876,332.23525105613498,24.77569209552026,260.82,4.4395589606147512,42.2]
[null,null,null,null,null,null,null,null,4,{"$f":"K240","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q240","v":0},1.1941966944928252E-2,1.5831816013913282,1.2368606260869752,0.27991663696161395,3.7171538589627968E-2,0.24274509837198596,0.95694398912536138,0.48693594150009972,0.25955481633954747,0,7.9428571428571432E-2,0.13102465985714282,432.56855471658895,337.94418337233509,2.5303589350986937,2.1339625387022974,0.3963963963963964,335.41382443723637,27.954265476621629,260.82,4.4395589606147512,42.2]
[null,null,null,null,null,null,null,null,5,{"$f":"K241","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q241","v":0},1.5222027199135213E-2,1.0644012971953658,0.83156351343387958,0.21485523600584291,0,0.21485523600584291,0.61670827742803669,0.16509339032178297,0.22973362467500374,0,7.9428571428571432E-2,0.14245269100267852,408.19479514336314,318.90218370575246,0.3963963963963964,0,0.3963963963963964,318.50578730935609,10.497657914236742,260.82,4.9881293951193468,42.2]
[null,null,null,null,null,null,null,null,5,{"$f":"K242","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q242","v":0},1.5222027199135213E-2,1.5011194895766471,1.1727496012317555,0.28856511478834801,3.356016296323143E-2,0.25500495182511657,0.88418448644340752,0.38963957856455211,0.27266364544760546,0,7.9428571428571432E-2,0.14245269100267852,429.67878758158167,335.68655279811065,2.9027313074710661,2.1339625387022974,0.76876876876876876,332.78382149063958,24.77569209552026,260.82,4.9881293951193468,42.2]
[null,null,null,null,null,null,null,null,5,{"$f":"K243","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q243","v":0},1.5222027199135213E-2,1.5326327685007619,1.1973693503912202,0.27630526133521738,3.356016296323143E-2,0.24274509837198596,0.92106408905600268,0.43962801028520526,0.25955481633954747,0,7.9428571428571432E-2,0.14245269100267852,433.27072487275478,338.49275380683969,2.5303589350986937,2.1339625387022974,0.3963963963963964,335.96239487174097,27.954265476621629,260.82,4.9881293951193468,42.2]
[null,null,null,null,null,null,null,null,6,{"$f":"K244","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q244","v":0},0,1.053535618980177,0.82307470232826319,0.21485523600584291,0,0.21485523600584291,0.6082194663224203,0.14732785543625587,0.22973362467500374,0,7.9428571428571432E-2,0.15172941478258922,408.85828221552458,319.42053298087859,0.3963963963963964,0,0.3963963963963964,319.02413658448222,10.497657914236742,260.82,5.5064786702455129,42.2]
[null,null,null,null,null,null,null,null,6,{"$f":"K245","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q245","v":0},0,1.4547023659443286,1.1364862233940067,0.28495373916195144,2.9948787336834863E-2,0.25500495182511657,0.8515324842320553,0.34771085257328932,0.27266364544760546,0,7.9428571428571432E-2,0.15172941478258922,430.34227465374306,336.20490207323678,2.9027313074710661,2.1339625387022974,0.76876876876876876,333.30217076576571,24.77569209552026,260.82,5.5064786702455129,42.2]
[null,null,null,null,null,null,null,null,6,{"$f":"K246","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q246","v":0},0,1.4793302621821947,1.1557267673298395,0.2726938857088208,2.9948787336834863E-2,0.24274509837198596,0.88303288162101867,0.39232007907031058,0.25955481633954747,0,7.9428571428571432E-2,0.15172941478258922,433.93421194491623,339.01110308196581,2.5303589350986937,2.1339625387022974,0.3963963963963964,336.4807441468671,27.954265476621629,260.82,5.5064786702455129,42.2]
[null,null,null,null,null,null,null,null,7,{"$f":"K247","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q247","v":0},0,1.0399162673369877,0.81243458385702172,0.21485523600584291,0,0.21485523600584291,0.59757934785117883,0.12956232055072878,0.22973362467500374,0,7.9428571428571432E-2,0.15885483119687491,409.48363009688342,319.90908601319018,0.3963963963963964,0,0.3963963963963964,319.51268961679381,10.497657914236742,260.82,5.9950317025570978,42.2]
[null,null,null,null,null,null,null,null,7,{"$f":"K248","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q248","v":0},0,1.4055315688840109,1.0980715381906334,0.28134236353555486,2.633741171043829E-2,0.25500495182511657,0.81672917465507844,0.30578212658202664,0.27266364544760546,0,7.9428571428571432E-2,0.15885483119687491,430.9676225351019,336.69345510554837,2.9027313074710661,2.1339625387022974,0.76876876876876876,333.79072379807729,24.77569209552026,260.82,5.9950317025570978,42.2]
[null,null,null,null,null,null,null,null,7,{"$f":"K249","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q249","v":0},0,1.4232740824356274,1.1119328769028338,0.26908251008242423,2.633741171043829E-2,0.24274509837198596,0.8428503668204097,0.34501214785541584,0.25955481633954747,0,7.9428571428571432E-2,0.15885483119687491,434.55955982627506,339.4996561142774,2.5303589350986937,2.1339625387022974,0.3963963963963964,336.96929717917868,27.954265476621629,260.82,5.9950317025570978,42.2]
[null,null,null,null,null,null,null,null,8,{"$f":"K250","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q250","v":0},0,1.0235432422657991,0.79964315802015551,0.21485523600584291,0,0.21485523600584291,0.58478792201431262,0.11179678566520181,0.22973362467500374,0,7.9428571428571432E-2,0.16382894024553565,410.07147574442803,320.3683404253344,0.3963963963963964,0,0.3963963963963964,319.97194402893803,10.497657914236742,260.82,6.4542861147013015,42.2]
[null,null,null,null,null,null,null,null,8,{"$f":"K251","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q251","v":0},0,1.3536070983956927,1.0575055456216349,0.27773098790915829,2.2726036084041747E-2,0.25500495182511657,0.77977455771247672,0.26385340059076418,0.27266364544760546,0,7.9428571428571432E-2,0.16382894024553565,431.55546818264651,{"$f":"SUM(AE120,AH120)","v":337.15270951769259},2.9027313074710661,2.1339625387022974,0.76876876876876876,334.24997821022151,24.77569209552026,260.82,6.4542861147013015,42.2]
[null,null,null,null,null,null,null,null,8,{"$f":"K252","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q252","v":0},0,1.3644642292610607,1.0659876791102036,0.26547113445602771,2.2726036084041747E-2,0.24274509837198596,0.80051654465417588,0.29770421664052138,0.25955481633954747,0,7.9428571428571432E-2,0.16382894024553565,435.14740547381967,339.95891052642162,2.5303589350986937,2.1339625387022974,0.3963963963963964,337.4285515913229,27.954265476621629,260.82,6.4542861147013015,42.2]
[null,null,null,null,null,null,null,null,9,{"$f":"K253","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q253","v":0},0,0.98175852975943212,0.76699885137455637,0.21485523600584291,0,0.21485523600584291,0.55214361536871348,9.4031250779674738E-2,0.22973362467500374,0,7.9428571428571432E-2,0.14895016848546358,410.86775826886765,320.99043614755283,0.3963963963963964,0,0.3963963963963964,320.59403975115646,10.497657914236742,260.82,7.0763818369196958,42.2]
[null,null,null,null,null,null,null,null,9,{"$f":"K254","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q254","v":0},0,1.2762709404721968,0.99708667224390368,0.27411961228276172,1.9114660457645177E-2,0.25500495182511657,0.72296705996114197,0.22192467459950146,0.27266364544760546,0,7.9428571428571432E-2,0.14895016848546358,432.35175070708613,337.77480523991102,2.9027313074710661,2.1339625387022974,0.76876876876876876,334.87207393243995,24.77569209552026,260.82,7.0763818369196958,42.2]
[null,null,null,null,null,null,null,null,9,{"$f":"K255","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q255","v":0},0,1.2802426886513154,1.0001896005088402,0.26185975882963114,1.9114660457645177E-2,0.24274509837198596,0.73832984167920912,0.25039628542562664,0.25955481633954747,0,7.9428571428571432E-2,0.14895016848546358,435.94368799825929,340.58100624864005,2.5303589350986937,2.1339625387022974,0.3963963963963964,338.05064731354133,27.954265476621629,260.82,7.0763818369196958,42.2]
[null,null,null,null,null,null,null,null,10,{"$f":"K256","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q256","v":0},0,0.93333417460653778,0.72916732391135763,0.21485523600584291,0,0.21485523600584291,0.51431208790551475,7.6265715894147768E-2,0.22973362467500374,0,7.9428571428571432E-2,0.1288841759077918,401.8099895176104,313.91405431063311,0.3963963963963964,0,0.3963963963963964,313.51765791423674,10.497657914236742,260.82,0,42.2]
[null,null,null,null,null,null,null,null,10,{"$f":"K257","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q257","v":0},0,1.1922951399021733,0.93148057804857287,0.2705082366563652,1.5503284831248635E-2,0.25500495182511657,0.66097234139220762,0.179995948608239,0.27266364544760546,0,7.9428571428571432E-2,0.1288841759077918,423.29398195582888,330.6984234029913,2.9027313074710661,2.1339625387022974,0.76876876876876876,327.79569209552022,24.77569209552026,260.82,0,42.2]
[null,null,null,null,null,null,null,null,10,{"$f":"K258","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q258","v":0},0,1.1893815053950432,0.9292043010898775,0.25824838320323462,1.5503284831248635E-2,0.24274509837198596,0.67095591788664288,0.20308835421073226,0.25955481633954747,0,7.9428571428571432E-2,0.1288841759077918,426.88591924700205,333.50462441172033,2.5303589350986937,{"$f":"(-PMT(Lånerente,Y258,W258)-(W258*(1-$AM$226)/Y258))/Z258","v":2.1339625387022974},0.3963963963963964,330.97426547662161,{"$f":"(-PMT(Lånerente,Y258,V258)-(V258*(1-$AM$226)/Y258))/Z258","v":27.954265476621629},260.82,0,42.2]
[null,null,null,null,null,null,null,null,11,{"$f":"K259","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q259","v":0},{"$f":"T259","v":0},0.8782701768071155,0.68614857563055898,0.21485523600584291,{"$f":"IFERROR((W259*(1-AK259)/X259),0)","v":0},0.21485523600584291,0.47129333962471609,{"$f":"IFERROR((V259*(1-AK259)/X259),0)","v":5.8500181008620665E-2},0.22973362467500374,0,7.9428571428571432E-2,{"$f":"AR259*AS259","v":0.10363096251252027},401.8099895176104,313.91405431063311,0.3963963963963964,0,0.3963963963963964,313.51765791423674,10.497657914236742,260.82,0,42.2]
[null,null,null,null,null,null,null,null,11,{"$f":"K260","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q260","v":0},0,1.1016796966856219,0.86068726303564214,0.26689686102996862,1.1891909204852067E-2,0.25500495182511657,0.59379040200567346,0.13806722261697629,0.27266364544760546,0,7.9428571428571432E-2,0.10363096251252027,423.29398195582888,330.6984234029913,2.9027313074710661,2.1339625387022974,0.76876876876876876,327.79569209552022,24.77569209552026,260.82,0,42.2]
[null,null,null,null,null,null,null,null,11,{"$f":"K261","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q261","v":0},0,1.0918806794922429,0.85303178085331466,0.25463700757683805,1.1891909204852067E-2,0.24274509837198596,0.59839477327647661,0.15578042299583753,0.25955481633954747,0,7.9428571428571432E-2,0.10363096251252027,426.88591924700205,333.50462441172033,2.5303589350986937,2.1339625387022974,0.3963963963963964,330.97426547662161,27.954265476621629,260.82,0,42.2]
[null,null,null,null,null,null,null,null,12,{"$f":"K262","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q262","v":0},0,0.78697742970748485,0.61482611695897249,0.21485523600584291,0,0.21485523600584291,0.3999708809531296,1.7618156549905395E-2,0.22973362467500374,0,7.9428571428571432E-2,7.3190528299649019E-2,401.8099895176104,313.91405431063311,0.3963963963963964,0,0.3963963963963964,313.51765791423674,10.497657914236742,260.82,0,42.2]
[null,null,null,null,null,null,null,null,12,{"$f":"K263","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q263","v":0},0,0.89526186016875986,0.69942332825684361,0.25652242653111229,1.5174747059957473E-3,0.25500495182511657,0.44290090172573138,1.7618156549905464E-2,0.27266364544760546,0,7.9428571428571432E-2,7.3190528299649019E-2,423.29398195582888,330.6984234029913,2.9027313074710661,2.1339625387022974,0.76876876876876876,327.79569209552022,24.77569209552026,260.82,0,42.2]
[null,null,null,null,null,null,null,null,12,{"$f":"K264","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q264","v":0},0,0.86256908724339132,0.67388209940889943,0.24409002679122607,1.3449284192400984E-3,0.24274509837198596,0.42979207261767338,1.7618156549905475E-2,0.25955481633954747,0,7.9428571428571432E-2,7.3190528299649019E-2,426.88591924700205,333.50462441172033,2.5303589350986937,2.1339625387022974,0.3963963963963964,330.97426547662161,27.954265476621629,260.82,0,42.2]
[null,null,null,null,null,null,null,null,13,{"$f":"K265","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q265","v":0},0,0.79336724032871531,0.61981815650680883,0.21485523600584291,0,0.21485523600584291,0.40496292050096588,1.7618156549905395E-2,0.22973362467500374,0,7.9428571428571432E-2,7.8182567847485271E-2,401.8099895176104,313.91405431063311,0.3963963963963964,0,0.3963963963963964,313.51765791423674,10.497657914236742,260.82,0,42.2]
[null,null,null,null,null,null,null,null,13,{"$f":"K266","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q266","v":0},0,0.90165167078999031,0.70441536780467995,0.25652242653111229,1.5174747059957473E-3,0.25500495182511657,0.44789294127356766,1.7618156549905464E-2,0.27266364544760546,0,7.9428571428571432E-2,7.8182567847485271E-2,423.29398195582888,330.6984234029913,2.9027313074710661,2.1339625387022974,0.76876876876876876,327.79569209552022,24.77569209552026,260.82,0,42.2]
[null,null,null,null,null,null,null,null,13,{"$f":"K267","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q267","v":0},0,0.86895889786462177,0.67887413895673576,0.24409002679122607,1.3449284192400984E-3,0.24274509837198596,0.43478411216550966,1.7618156549905475E-2,0.25955481633954747,0,7.9428571428571432E-2,7.8182567847485271E-2,426.88591924700205,333.50462441172033,2.5303589350986937,2.1339625387022974,0.3963963963963964,330.97426547662161,27.954265476621629,260.82,0,42.2]
[null,null,null,null,null,null,null,null,14,{"$f":"K268","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q268","v":0},0,0.79975705094994565,0.62481019605464505,0.21485523600584291,0,0.21485523600584291,0.40995496004880211,1.7618156549905395E-2,0.22973362467500374,0,7.9428571428571432E-2,8.3174607395321523E-2,401.8099895176104,313.91405431063311,0.3963963963963964,0,0.3963963963963964,313.51765791423674,10.497657914236742,260.82,0,42.2]
[null,null,null,null,null,null,null,null,14,{"$f":"K269","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q269","v":0},0,0.90804148141122076,0.70940740735251617,0.25652242653111229,1.5174747059957473E-3,0.25500495182511657,0.45288498082140388,1.7618156549905464E-2,0.27266364544760546,0,7.9428571428571432E-2,8.3174607395321523E-2,423.29398195582888,330.6984234029913,2.9027313074710661,2.1339625387022974,0.76876876876876876,327.79569209552022,24.77569209552026,260.82,0,42.2]
[null,null,null,null,null,null,null,null,14,{"$f":"K270","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q270","v":0},0,0.87534870848585211,0.68386617850457199,0.24409002679122607,1.3449284192400984E-3,0.24274509837198596,0.43977615171334589,1.7618156549905475E-2,0.25955481633954747,0,7.9428571428571432E-2,8.3174607395321523E-2,426.88591924700205,333.50462441172033,2.5303589350986937,2.1339625387022974,0.3963963963963964,330.97426547662161,27.954265476621629,260.82,0,42.2]
[null,null,null,null,null,null,null,null,15,{"$f":"K271","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q271","v":0},0,0.8061468615711761,0.62980223560248128,0.21485523600584291,0,0.21485523600584291,0.41494699959663839,1.7618156549905395E-2,0.22973362467500374,0,7.9428571428571432E-2,8.8166646943157775E-2,401.8099895176104,313.91405431063311,0.3963963963963964,0,0.3963963963963964,313.51765791423674,10.497657914236742,260.82,0,42.2]
[null,null,null,null,null,null,null,null,15,{"$f":"K272","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q272","v":0},0,0.91443129203245122,0.71439944690035251,0.25652242653111229,1.5174747059957473E-3,0.25500495182511657,0.45787702036924016,1.7618156549905464E-2,0.27266364544760546,0,7.9428571428571432E-2,8.8166646943157775E-2,423.29398195582888,330.6984234029913,2.9027313074710661,2.1339625387022974,0.76876876876876876,327.79569209552022,24.77569209552026,260.82,0,42.2]
[null,null,null,null,null,null,null,null,15,{"$f":"K273","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q273","v":0},0,0.88173851910708256,0.68885821805240821,0.24409002679122607,1.3449284192400984E-3,0.24274509837198596,0.44476819126118217,1.7618156549905475E-2,0.25955481633954747,0,7.9428571428571432E-2,8.8166646943157775E-2,426.88591924700205,333.50462441172033,2.5303589350986937,2.1339625387022974,0.3963963963963964,330.97426547662161,27.954265476621629,260.82,0,42.2]
[null,null,null,null,null,null,null,null,16,{"$f":"K274","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q274","v":0},0,0.81253667219240644,0.6347942751503175,0.21485523600584291,0,0.21485523600584291,0.41993903914447461,1.7618156549905395E-2,0.22973362467500374,0,7.9428571428571432E-2,9.3158686490994028E-2,401.8099895176104,313.91405431063311,0.3963963963963964,0,0.3963963963963964,313.51765791423674,10.497657914236742,260.82,0,42.2]
[null,null,null,null,null,null,null,null,16,{"$f":"K275","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q275","v":0},0,0.92082110265368156,0.71939148644818873,0.25652242653111229,1.5174747059957473E-3,0.25500495182511657,0.46286905991707639,1.7618156549905464E-2,0.27266364544760546,0,7.9428571428571432E-2,9.3158686490994028E-2,423.29398195582888,330.6984234029913,2.9027313074710661,2.1339625387022974,0.76876876876876876,327.79569209552022,24.77569209552026,260.82,0,42.2]
[null,null,null,null,null,null,null,null,16,{"$f":"K276","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q276","v":0},0,0.8881283297283129,0.69385025760024444,0.24409002679122607,1.3449284192400984E-3,0.24274509837198596,0.44976023080901839,1.7618156549905475E-2,0.25955481633954747,0,7.9428571428571432E-2,9.3158686490994028E-2,426.88591924700205,{"$f":"SUM(AE145,AH145)","v":333.50462441172033},2.5303589350986937,2.1339625387022974,0.3963963963963964,{"$f":"SUM(AI145:AL145)","v":330.97426547662161},27.954265476621629,260.82,0,42.2]
[null,null,null,null,null,null,null,null,17,{"$f":"K277","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q277","v":0},0,0.81892648281363689,0.63978631469815384,0.21485523600584291,0,0.21485523600584291,0.42493107869231089,1.7618156549905395E-2,0.22973362467500374,0,7.9428571428571432E-2,9.815072603883028E-2,401.8099895176104,313.91405431063311,0.3963963963963964,0,0.3963963963963964,313.51765791423674,10.497657914236742,260.82,0,42.2]
[null,null,null,null,null,null,null,null,17,{"$f":"K278","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q278","v":0},0,0.92721091327491201,0.72438352599602496,0.25652242653111229,1.5174747059957473E-3,0.25500495182511657,0.46786109946491267,1.7618156549905464E-2,0.27266364544760546,0,7.9428571428571432E-2,9.815072603883028E-2,423.29398195582888,330.6984234029913,2.9027313074710661,2.1339625387022974,0.76876876876876876,327.79569209552022,24.77569209552026,260.82,0,42.2]
[null,null,null,null,null,null,null,null,17,{"$f":"K279","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q279","v":0},0,0.89451814034954336,0.69884229714808077,0.24409002679122607,1.3449284192400984E-3,0.24274509837198596,0.45475227035685467,1.7618156549905475E-2,0.25955481633954747,0,7.9428571428571432E-2,9.815072603883028E-2,426.88591924700205,333.50462441172033,2.5303589350986937,2.1339625387022974,0.3963963963963964,330.97426547662161,27.954265476621629,260.82,0,42.2]
[null,null,null,null,null,null,null,null,18,{"$f":"K280","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q280","v":0},0,0.82531629343486734,0.64477835424599006,0.21485523600584291,0,0.21485523600584291,0.42992311824014712,1.7618156549905395E-2,0.22973362467500374,0,7.9428571428571432E-2,0.10314276558666652,401.8099895176104,313.91405431063311,0.3963963963963964,0,0.3963963963963964,313.51765791423674,10.497657914236742,260.82,0,42.2]
[null,null,null,null,null,null,null,null,18,{"$f":"K281","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q281","v":0},0,0.93360072389614235,0.72937556554386118,0.25652242653111229,1.5174747059957473E-3,0.25500495182511657,0.47285313901274889,1.7618156549905464E-2,0.27266364544760546,0,7.9428571428571432E-2,0.10314276558666652,423.29398195582888,330.6984234029913,2.9027313074710661,2.1339625387022974,0.76876876876876876,327.79569209552022,24.77569209552026,260.82,0,42.2]
[null,null,null,null,null,null,null,null,18,{"$f":"K282","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q282","v":0},0,0.90090795097077381,0.703834336695917,0.24409002679122607,1.3449284192400984E-3,0.24274509837198596,0.4597443099046909,1.7618156549905475E-2,0.25955481633954747,0,7.9428571428571432E-2,0.10314276558666652,426.88591924700205,333.50462441172033,2.5303589350986937,2.1339625387022974,0.3963963963963964,330.97426547662161,27.954265476621629,260.82,0,42.2]
[null,null,null,null,null,null,null,null,19,{"$f":"K283","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q283","v":0},0,0.83170610405609768,0.64977039379382628,0.21485523600584291,0,0.21485523600584291,0.4349151577879834,1.7618156549905395E-2,0.22973362467500374,0,7.9428571428571432E-2,0.10813480513450278,401.8099895176104,313.91405431063311,0.3963963963963964,0,0.3963963963963964,313.51765791423674,10.497657914236742,260.82,0,42.2]
[null,null,null,null,null,null,null,null,19,{"$f":"K284","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q284","v":0},0,0.93999053451737269,0.73436760509169741,0.25652242653111229,1.5174747059957473E-3,0.25500495182511657,0.47784517856058517,1.7618156549905464E-2,0.27266364544760546,0,7.9428571428571432E-2,0.10813480513450278,423.29398195582888,330.6984234029913,2.9027313074710661,2.1339625387022974,0.76876876876876876,327.79569209552022,24.77569209552026,260.82,0,42.2]
[null,null,null,null,null,null,null,null,19,{"$f":"K285","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q285","v":0},0,0.90729776159200415,0.70882637624375322,0.24409002679122607,1.3449284192400984E-3,0.24274509837198596,0.46473634945252718,1.7618156549905475E-2,0.25955481633954747,0,7.9428571428571432E-2,0.10813480513450278,426.88591924700205,333.50462441172033,2.5303589350986937,2.1339625387022974,0.3963963963963964,330.97426547662161,27.954265476621629,260.82,0,42.2]
[null,null,null,null,null,null,null,null,20,{"$f":"K286","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,4.8231001539317288E-2,{"$f":"Q286","v":0},0,0.83809591467732802,0.65476243334166251,0.21485523600584291,0,0.21485523600584291,0.43990719733581962,1.7618156549905395E-2,0.22973362467500374,0,7.9428571428571432E-2,0.11312684468233904,401.8099895176104,313.91405431063311,0.3963963963963964,0,0.3963963963963964,313.51765791423674,10.497657914236742,260.82,0,42.2]
[null,null,null,null,null,null,null,null,20,{"$f":"K287","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,5.7243865463331121E-2,{"$f":"Q287","v":0},0,0.94638034513860303,0.73935964463953363,0.25652242653111229,1.5174747059957473E-3,0.25500495182511657,0.4828372181084214,1.7618156549905464E-2,0.27266364544760546,0,7.9428571428571432E-2,0.11312684468233904,423.29398195582888,330.6984234029913,2.9027313074710661,2.1339625387022974,0.76876876876876876,327.79569209552022,24.77569209552026,260.82,0,42.2]
[null,null,null,null,null,null,null,null,20,{"$f":"K288","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,5.4491756546824817E-2,{"$f":"Q288","v":0},0,0.91368757221323449,0.71381841579158944,0.24409002679122607,1.3449284192400984E-3,0.24274509837198596,0.4697283890003634,1.7618156549905475E-2,0.25955481633954747,0,7.9428571428571432E-2,0.11312684468233904,426.88591924700205,333.50462441172033,2.5303589350986937,2.1339625387022974,0.3963963963963964,330.97426547662161,27.954265476621629,260.82,0,42.2]
[]
[null,null,null,null,null,null,null,null,null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grunddata",null,null,null,null,null,null,null,null,"Basis-registreringsafgift",null,"Tillæg for CO2-udledning ",null,null,null,null,null,null,null,null,null,2017,2020]
[null,null,"Størrelse","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Årgang","Repræsentativ årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per varebil]","Pris ekskl. registreringsafgift, og ekskl. moms [kr]","Registreringsafgift [kr]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Driftstimer - årligt [timer]","Brændstof-effektivitet [liter/km]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof-effektivitet [liter per km oplyst]","Olieforbrug [km. per liter]","Oliepris ekskl. moms [kr per liter] indregnet i vedligehold, derfor 0 her","Rabat på oliepris [Pct]","Marginal afskrivning [kr. per km]","Andel af afskr. som anses for fast omk. [Pct]","Chaufførtimeløn [kr per time]","Andel faste afskrivninger [%]","Forsikringsafgift [kr per år]","Ejerafgift [kr per år]","Vejbenyttelsesafgift [kr per år]","Udligningsafgift [kr per år]","Reparationsomk. årligt ekskl. moms - i alt  [kr per år]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Kapacitets-omkostninger, [kr. per år]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug","Samlede årlige margianle afsrkivninger","Årlige afskrivninger",null,null,"Drivmiddel","Årgang","Brændstof-effektivitet, oplyst [liter per km / kWh per km]","Batteri-størrelse [kWh]","Salgspris inkl. moms og afgifter [kr]","Afledt CO₂-udledning, oplyst [gram per km]","Pris før moms og afgift [kr.]","Moms [kr.]","Batteri-fradrag  [kr.]","Afgiftspligtig værdi [kr.]","Op til knæk","Over  knæk","Uniformt","Bundfradrag  [kr.]","Registreringsafgift før indfasning, ialt  [kr.]","Registreringsafgift efter indfasning, ialt  [kr.]","Ekstra bundfradrag, lav- eller nul-emission  [kr.]","Endelig registreringsafgift, i alt","Checksum","CO₂-Ejerafgift, årligt [kr. per år]","Udlignings-afgift, årligt [kr. per år]",null,"Grøn ejerafgift til og med  2017","Grøn ejerafgift 2017 - 2020",null,"År","Brændstofforbug per liter"]
[null,null,2,{"$f":"IF(COUNTIF(I160:I163,I163)=1,I163+0.1,IF(COUNTIF(I160:I163,I163)=2,I163+0.2,IF(COUNTIF(I160:I163,I163)=3,I163+0.3,0)))","v":0.1},{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I163)),ABS($F$298:$F$360-I163),0))","v":0},{"$f":"(IF(H163=0,0,I163))*1","v":0},0.1,1,0,{"$f":"I163+input_år-original_år","v":0},{"$f":"IFERROR(INDEX(K$298:K$360,MATCH($D163,$C$298:$C$360,0)),INDEX(K$298:K$360,MATCH(ROUND($J$163+$D163-$I163,1),$C$298:$C$360,0)))","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(R163:R225,S163:S225)/3","v":13.796536713429525},{"$f":"IFERROR(INDEX(R$298:R$360,MATCH($D163,$C$298:$C$360,0)),INDEX(R$298:R$360,MATCH(ROUND($J$163+$D163-$I163,1),$C$298:$C$360,0)))","v":5.0019721036530624},{"$f":"INDEX(skrotrate_vbil,MATCH(I163&\" \"&IF(P163>original_år,0,original_år-P163),match_skrot,0))","v":1},{"$f":"R163*S163/SUMPRODUCT($R$163:$R$225,$S$163:$S$225)","v":0.12085091129631471},{"$f":"IFERROR(INDEX(U$298:U$360,MATCH($D163,$C$298:$C$360,0)),INDEX(U$298:U$360,MATCH(ROUND($J$163+$D163-$I163,1),$C$298:$C$360,0)))","v":27016.522516795401},{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D163,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D163-$I163,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P163))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D163,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D163-$I163,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P163))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D163,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D163-$I163,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P163))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD163","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I163 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I163)/100000*V163,Afskrivning!$C$29)/100","v":0.30111344022195097},{"$f":"1-AJ163/(V163/X163)","v":0.73692038872916077},{"$f":"IFERROR(INDEX(AL$298:AL$360,MATCH($D163,$C$298:$C$360,0)),INDEX(AL$298:AL$360,MATCH(ROUND($J$163+$D163-$I163,1),$C$298:$C$360,0)))","v":260.82},{"$f":"1-SUMPRODUCT(BB163:BB225,T163:T225)/SUMPRODUCT(BC163:BC225,T163:T225)","v":0.71102292957470914},null,{"$f":"IF(P163<=$CB$161,CB163,IF(P163<=$CC$161,CC163,BY163))","v":660},{"$f":"IFERROR(INDEX(AP$298:AP$360,MATCH($D163,$C$298:$C$360,0)),INDEX(AP$298:AP$360,MATCH(ROUND($J$163+$D163-$I163,1),$C$298:$C$360,0)))","v":0},0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J163)*RepOmk!$D$65","v":0.16282507450000003},{"$f":"IFERROR(VLOOKUP(C163&\"-\"&I163,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C163&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33037300177619894},{"$f":"IFERROR(INDEX(AT$298:AT$360,MATCH($D163,$C$298:$C$360,0)),INDEX(AT$298:AT$360,MATCH(ROUND($J$163+$D163-$I163,1),$C$298:$C$360,0)))","v":70263},695,0,4,35000,null,{"$f":"IFERROR(INDEX(AZ$298:AZ$360,MATCH($D163,$C$298:$C$360,0)),INDEX(AZ$298:AZ$360,MATCH(ROUND($J$163+$D163-$I163,1),$C$298:$C$360,0)))","v":1},1.1334285361739562,{"$f":"AJ163*U163","v":8135.0380378660648},22290.71695170884,null,null,"Plugin-hybrid",{"$f":"O163","v":2021},{"$f":"AA163","v":3.0370539554500437E-2},{"$f":"AC163","v":9},{"$f":"BL163+BM163+BW163","v":308276.04166666669},{"$f":"AB163","v":22},{"$f":"V163","v":246620.83333333334},{"$f":"BL163*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI163=\"\",0,MIN(BI163,'Ny Regafg'!$E$14))*HLOOKUP(BG163,'Ny Regafg'!$F$11:$T$14,3)","v":15300},{"$f":"BL163+BM163-BN163","v":292976.04166666669},{"$f":"IF(BO163>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO163*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO163>'Ny Regafg'!$F$80,(BO163-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK163*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BP163:BR163)-BS163","v":84488.020833333343},{"$f":"BT163*HLOOKUP(BG163,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG163,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU163-MIN(BU163,BV163),'Ny Regafg'!$F$117)","v":0},{"$f":"BW163+BM163+BL163-BJ163","v":0},{"$f":"IF(BH163<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH163-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF163,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF163,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,{"$f":"P163","v":2021},{"$f":"1/AA163*BA163","v":37.32}]
[null,null,2,{"$f":"IF(COUNTIF(I161:I164,I164)=1,I164+0.1,IF(COUNTIF(I161:I164,I164)=2,I164+0.2,IF(COUNTIF(I161:I164,I164)=3,I164+0.3,0)))","v":0.2},{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I164)),ABS($F$298:$F$360-I164),0))","v":0},{"$f":"(IF(H164=0,0,I164))*1","v":0},0.2,1,0,{"$f":"I164+input_år-original_år","v":0},"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,{"$f":"input_år","v":2021},null,5.0019721036530624,1,{"$f":"R164*S164/SUMPRODUCT($R$163:$R$225,$S$163:$S$225)","v":0.12085091129631471},27016.522516795401,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D164,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D164-$I164,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P164))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D164,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D164-$I164,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P164))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D164,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D164-$I164,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P164))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD164","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I164 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I164)/100000*V164,Afskrivning!$C$29)/100","v":0.3730285962709321},0.73692038872916077,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J164)*RepOmk!$D$65","v":0.16282507450000003},{"$f":"IFERROR(VLOOKUP(C164&\"-\"&I164,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C164&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33037300177619894},70263,695,0,4,35000,null,1,1.1334285361739562,10077.935470562219,27614.426138665789,null,null,{"$f":"BF163","v":"Plugin-hybrid"},{"$f":"O164","v":2021},{"$f":"AA164","v":2.6420245598460519E-2},{"$f":"AC164","v":18},{"$f":"BL164+BM164+BW164","v":383044.76302083331},{"$f":"AB164","v":22},{"$f":"V164","v":305521.47789115645},{"$f":"BL164*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI164=\"\",0,MIN(BI164,'Ny Regafg'!$E$14))*HLOOKUP(BG164,'Ny Regafg'!$F$11:$T$14,3)","v":30600},{"$f":"BL164+BM164-BN164","v":351301.84736394556},{"$f":"IF(BO164>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO164*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO164>'Ny Regafg'!$F$80,(BO164-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK164*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BP164:BR164)-BS164","v":113650.92368197278},{"$f":"BT164*HLOOKUP(BG164,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG164,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU164-MIN(BU164,BV164),'Ny Regafg'!$F$117)","v":1142.9156568877515},{"$f":"BW164+BM164+BL164-BJ164","v":0},{"$f":"IF(BH164<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH164-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF164,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF164,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2021,42.9]
[null,null,2,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I165)),ABS($F$298:$F$360-I165),0))","v":0},0,0.3,1,0,0,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,{"$f":"input_år","v":2021},null,5.0019721036530624,1,{"$f":"R165*S165/SUMPRODUCT($R$163:$R$225,$S$163:$S$225)","v":0.12085091129631471},27016.522516795401,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D165,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D165-$I165,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P165))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D165,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D165-$I165,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P165))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D165,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D165-$I165,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P165))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD165","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I165 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I165)/100000*V165,Afskrivning!$C$29)/100","v":0.69543677504841594},0.73692038872916077,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J165)*RepOmk!$D$65","v":0.16282507450000003},{"$f":"IFERROR(VLOOKUP(C165&\"-\"&I165,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C165&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33037300177619894},70263,695,0,4,35000,null,1,1.1334285361739562,18788.283292103108,51481.542301755369,null,null,{"$f":"BF164","v":"Plugin-hybrid"},2021,{"$f":"AA165","v":3.803451463670994E-2},{"$f":"AC165","v":12},{"$f":"BL165+BM165+BW165","v":758979.16666666674},58,{"$f":"V165","v":569583.33333333337},{"$f":"BL165*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI165=\"\",0,MIN(BI165,'Ny Regafg'!$E$14))*HLOOKUP(BG165,'Ny Regafg'!$F$11:$T$14,3)","v":20400},{"$f":"BL165+BM165-BN165","v":691579.16666666674},{"$f":"IF(BO165>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO165*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO165>'Ny Regafg'!$F$80,(BO165-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK165*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BP165:BR165)-BS165","v":292789.58333333337},{"$f":"BT165*HLOOKUP(BG165,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG165,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU165-MIN(BU165,BV165),'Ny Regafg'!$F$117)","v":47000},{"$f":"BW165+BM165+BL165-BJ165","v":0},{"$f":"IF(BH165<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH165-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF165,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF165,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2021,29.8]
[null,null,2,1.1000000000000001,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I166)),ABS($F$298:$F$360-I166),0))","v":0},0,{"$f":"(IF(F166=0,0,IF(COUNTIF(F164:F166,F166)=1,F166&\",1\",IF(COUNTIF(F164:F166,F166)=2,F166&\",2\",IF(COUNTIF(F164:F166,F166)=3,F166&\",3\")))))*1","v":0},0,1,1,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,{"$f":"P163-1","v":2020},null,3.2026466452310052,1,7.7378033626694015E-2,25827.795526056496,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D166,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D166-$I166,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P166))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D166,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D166-$I166,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P166))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D166,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D166-$I166,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P166))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD166","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I166 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I166)/100000*V166,Afskrivning!$C$29)/100","v":0.2782259872717544},0.75691691303136088,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J166)*RepOmk!$D$65","v":0.20787403670000004},{"$f":"IFERROR(VLOOKUP(C166&\"-\"&I166,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C166&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31749555950266428},70263,695,0,4,35000,null,1,1.1334285361739562,7185.9639092900698,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL166*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI166=\"\",0,MIN(BI166,'Ny Regafg'!$E$14))*HLOOKUP(BG166,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO166>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO166*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO166>'Ny Regafg'!$F$80,(BO166-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK166*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT166*HLOOKUP(BG166,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG166,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU166-MIN(BU166,BV166),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH166<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH166-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF166,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF166,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2020,37.32]
[null,null,2,1.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I167)),ABS($F$298:$F$360-I167),0))","v":0},0,{"$f":"(IF(F167=0,0,IF(COUNTIF(F165:F167,F167)=1,F167&\",1\",IF(COUNTIF(F165:F167,F167)=2,F167&\",2\",IF(COUNTIF(F165:F167,F167)=3,F167&\",3\")))))*1","v":0},0,1,1,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2020,null,3.2026466452310052,1,7.7378033626694015E-2,25827.795526056496,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D167,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D167-$I167,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P167))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D167,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D167-$I167,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P167))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D167,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D167-$I167,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P167))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD167","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I167 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I167)/100000*V167,Afskrivning!$C$29)/100","v":0.34467491521326926},0.75691691303136088,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J167)*RepOmk!$D$65","v":0.20787403670000004},{"$f":"IFERROR(VLOOKUP(C167&\"-\"&I167,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C167&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31749555950266428},70263,695,0,4,35000,null,1,1.1334285361739562,8902.1932330891777,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL167*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI167=\"\",0,MIN(BI167,'Ny Regafg'!$E$14))*HLOOKUP(BG167,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO167>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO167*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO167>'Ny Regafg'!$F$80,(BO167-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK167*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT167*HLOOKUP(BG167,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG167,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU167-MIN(BU167,BV167),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH167<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH167-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF167,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF167,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2020,42.9]
[null,null,2,1.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I168)),ABS($F$298:$F$360-I168),0))","v":0},0,0,0,1,1,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2020,null,3.2026466452310052,1,7.7378033626694015E-2,25827.795526056496,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D168,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D168-$I168,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P168))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D168,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D168-$I168,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P168))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D168,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D168-$I168,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P168))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD168","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I168 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I168)/100000*V168,Afskrivning!$C$29)/100","v":0.64257704066716503},0.75691691303136088,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J168)*RepOmk!$D$65","v":0.20787403670000004},{"$f":"IFERROR(VLOOKUP(C168&\"-\"&I168,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C168&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.31749555950266428},70263,695,0,4,35000,null,1,1.1334285361739562,16596.34841609003,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL168*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI168=\"\",0,MIN(BI168,'Ny Regafg'!$E$14))*HLOOKUP(BG168,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO168>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO168*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO168>'Ny Regafg'!$F$80,(BO168-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK168*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT168*HLOOKUP(BG168,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG168,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU168-MIN(BU168,BV168),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH168<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH168-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF168,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF168,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2020,29.8]
[null,null,2,2.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I169)),ABS($F$298:$F$360-I169),0))","v":0},0,0,0,2,2,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2019,null,0.98765490091640018,1,2.386238714423209E-2,24691.372522910002,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D169,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D169-$I169,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P169))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D169,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D169-$I169,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P169))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D169,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D169-$I169,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P169))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD169","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I169 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I169)/100000*V169,Afskrivning!$C$29)/100","v":0.25533853432155784},0.77691343733356111,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J169)*RepOmk!$D$65","v":0.25292299890000003},{"$f":"IFERROR(VLOOKUP(C169&\"-\"&I169,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C169&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.30461811722912963},70263,695,0,4,35000,null,1,1.1334285361739562,6304.6588703874258,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL169*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI169=\"\",0,MIN(BI169,'Ny Regafg'!$E$14))*HLOOKUP(BG169,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO169>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO169*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO169>'Ny Regafg'!$F$80,(BO169-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK169*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT169*HLOOKUP(BG169,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG169,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU169-MIN(BU169,BV169),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH169<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH169-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF169,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF169,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2019,37.32]
[null,null,2,2.2000000000000002,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I170)),ABS($F$298:$F$360-I170),0))","v":0},0,0,0,2,2,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2019,null,0.98765490091640018,1,2.386238714423209E-2,24691.372522910002,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D170,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D170-$I170,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P170))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D170,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D170-$I170,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P170))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D170,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D170-$I170,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P170))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD170","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I170 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I170)/100000*V170,Afskrivning!$C$29)/100","v":0.31632123415560648},0.776913437333561,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J170)*RepOmk!$D$65","v":0.25292299890000003},{"$f":"IFERROR(VLOOKUP(C170&\"-\"&I170,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C170&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.30461811722912963},70263,695,0,4,35000,null,1,1.1334285361739562,7810.4054294427224,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL170*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI170=\"\",0,MIN(BI170,'Ny Regafg'!$E$14))*HLOOKUP(BG170,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO170>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO170*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO170>'Ny Regafg'!$F$80,(BO170-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK170*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT170*HLOOKUP(BG170,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG170,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU170-MIN(BU170,BV170),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH170<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH170-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF170,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF170,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2019,42.9]
[null,null,2,2.2999999999999998,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I171)),ABS($F$298:$F$360-I171),0))","v":0},{"$f":"(IF(H171=0,0,I171))*1","v":0},0,0,2,2,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2019,null,0.98765490091640018,1,2.386238714423209E-2,24691.372522910002,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D171,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D171-$I171,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P171))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D171,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D171-$I171,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P171))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D171,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D171-$I171,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P171))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD171","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I171 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I171)/100000*V171,Afskrivning!$C$29)/100","v":0.5897173062859139},0.77691343733356111,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J171)*RepOmk!$D$65","v":0.25292299890000003},{"$f":"IFERROR(VLOOKUP(C171&\"-\"&I171,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C171&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.30461811722912963},70263,695,0,4,35000,null,1,1.1334285361739562,14560.929692712516,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL171*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI171=\"\",0,MIN(BI171,'Ny Regafg'!$E$14))*HLOOKUP(BG171,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO171>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO171*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO171>'Ny Regafg'!$F$80,(BO171-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK171*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT171*HLOOKUP(BG171,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG171,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU171-MIN(BU171,BV171),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH171<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH171-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF171,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF171,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2019,29.8]
[null,null,2,3.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I172)),ABS($F$298:$F$360-I172),0))","v":0},0,{"$f":"(IF(F172=0,0,IF(COUNTIF(F170:F172,F172)=1,F172&\",1\",IF(COUNTIF(F170:F172,F172)=2,F172&\",2\",IF(COUNTIF(F170:F172,F172)=3,F172&\",3\")))))*1","v":0},0,3,3,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2018,null,0.778963420352765,1,1.8820264740655852E-2,23604.95213190197,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D172,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D172-$I172,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P172))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D172,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D172-$I172,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P172))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D172,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D172-$I172,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P172))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD172","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I172 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I172)/100000*V172,Afskrivning!$C$29)/100","v":0.23245108137136128},0.79690996163576122,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J172)*RepOmk!$D$65","v":0.29797196110000002},{"$f":"IFERROR(VLOOKUP(C172&\"-\"&I172,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C172&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29174067495559497},70263,695,0,4,35000,null,1,1.1334285361739562,5486.9966487798329,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL172*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI172=\"\",0,MIN(BI172,'Ny Regafg'!$E$14))*HLOOKUP(BG172,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO172>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO172*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO172>'Ny Regafg'!$F$80,(BO172-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK172*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT172*HLOOKUP(BG172,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG172,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU172-MIN(BU172,BV172),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH172<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH172-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF172,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF172,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2018,37.32]
[null,null,2,3.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I173)),ABS($F$298:$F$360-I173),0))","v":0},0,{"$f":"(IF(F173=0,0,IF(COUNTIF(F171:F173,F173)=1,F173&\",1\",IF(COUNTIF(F171:F173,F173)=2,F173&\",2\",IF(COUNTIF(F171:F173,F173)=3,F173&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(K$298:K$360,MATCH($D173,$C$298:$C$360,0)),INDEX(K$298:K$360,MATCH(ROUND($J$163+$D173-$I173,1),$C$298:$C$360,0)))","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2018,null,0.778963420352765,1,1.8820264740655852E-2,{"$f":"IFERROR(INDEX(U$298:U$360,MATCH($D173,$C$298:$C$360,0)),INDEX(U$298:U$360,MATCH(ROUND($J$163+$D173-$I173,1),$C$298:$C$360,0)))","v":23604.95213190197},{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D173,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D173-$I173,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P173))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D173,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D173-$I173,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P173))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D173,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D173-$I173,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P173))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD173","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I173 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I173)/100000*V173,Afskrivning!$C$29)/100","v":0.28796755309794358},0.79690996163576122,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J173)*RepOmk!$D$65","v":0.29797196110000002},{"$f":"IFERROR(VLOOKUP(C173&\"-\"&I173,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C173&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29174067495559497},{"$f":"IFERROR(INDEX(AT$298:AT$360,MATCH($D173,$C$298:$C$360,0)),INDEX(AT$298:AT$360,MATCH(ROUND($J$163+$D173-$I173,1),$C$298:$C$360,0)))","v":70263},695,0,4,35000,null,1,1.1334285361739562,6797.4603064178973,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL173*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI173=\"\",0,MIN(BI173,'Ny Regafg'!$E$14))*HLOOKUP(BG173,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO173>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO173*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO173>'Ny Regafg'!$F$80,(BO173-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK173*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT173*HLOOKUP(BG173,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG173,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU173-MIN(BU173,BV173),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH173<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH173-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF173,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF173,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2018,42.9]
[null,null,2,3.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I174)),ABS($F$298:$F$360-I174),0))","v":0},0,0,0,3,3,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2018,null,0.778963420352765,1,1.8820264740655852E-2,23604.95213190197,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D174,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D174-$I174,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P174))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D174,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D174-$I174,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P174))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D174,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D174-$I174,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P174))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD174","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I174 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I174)/100000*V174,Afskrivning!$C$29)/100","v":0.53685757190466288},0.79690996163576111,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J174)*RepOmk!$D$65","v":0.29797196110000002},{"$f":"IFERROR(VLOOKUP(C174&\"-\"&I174,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C174&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.29174067495559497},70263,695,0,4,35000,null,1,1.1334285361739562,12672.497286458687,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL174*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI174=\"\",0,MIN(BI174,'Ny Regafg'!$E$14))*HLOOKUP(BG174,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO174>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO174*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO174>'Ny Regafg'!$F$80,(BO174-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK174*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT174*HLOOKUP(BG174,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG174,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU174-MIN(BU174,BV174),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH174<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH174-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF174,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF174,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2018,29.8]
[null,null,2,4.0999999999999996,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I175)),ABS($F$298:$F$360-I175),0))","v":0},0,0,0,4,4,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2017,null,0.6995563613810466,1,1.6901738359214446E-2,22566.334238098276,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D175,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D175-$I175,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P175))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D175,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D175-$I175,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P175))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D175,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D175-$I175,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P175))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD175","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I175 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I175)/100000*V175,Afskrivning!$C$29)/100","v":0.20956362842116477},0.81690648593796134,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J175)*RepOmk!$D$65","v":0.34302092330000006},{"$f":"IFERROR(VLOOKUP(C175&\"-\"&I175,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C175&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27886323268206031},70263,695,0,4,35000,null,1,1.1334285361739562,4729.0828831006356,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL175*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI175=\"\",0,MIN(BI175,'Ny Regafg'!$E$14))*HLOOKUP(BG175,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO175>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO175*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO175>'Ny Regafg'!$F$80,(BO175-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK175*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT175*HLOOKUP(BG175,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG175,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU175-MIN(BU175,BV175),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH175<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH175-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF175,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF175,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2017,37.32]
[null,null,2,4.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I176)),ABS($F$298:$F$360-I176),0))","v":0},0,0,0,4,4,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2017,null,0.6995563613810466,1,1.6901738359214446E-2,22566.334238098276,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D176,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D176-$I176,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P176))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D176,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D176-$I176,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P176))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D176,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D176-$I176,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P176))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD176","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I176 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I176)/100000*V176,Afskrivning!$C$29)/100","v":0.25961387204028075},0.81690648593796134,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J176)*RepOmk!$D$65","v":0.34302092330000006},{"$f":"IFERROR(VLOOKUP(C176&\"-\"&I176,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C176&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27886323268206031},70263,695,0,4,35000,null,1,1.1334285361739562,5858.5334093078518,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL176*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI176=\"\",0,MIN(BI176,'Ny Regafg'!$E$14))*HLOOKUP(BG176,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO176>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO176*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO176>'Ny Regafg'!$F$80,(BO176-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK176*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT176*HLOOKUP(BG176,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG176,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU176-MIN(BU176,BV176),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH176<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH176-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF176,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF176,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2017,42.9]
[null,null,2,4.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I177)),ABS($F$298:$F$360-I177),0))","v":0},0,0,0,4,4,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2017,null,0.6995563613810466,1,1.6901738359214446E-2,22566.334238098276,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D177,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D177-$I177,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P177))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D177,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D177-$I177,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P177))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D177,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D177-$I177,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P177))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD177","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I177 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I177)/100000*V177,Afskrivning!$C$29)/100","v":0.4839978375234118},0.81690648593796134,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J177)*RepOmk!$D$65","v":0.34302092330000006},{"$f":"IFERROR(VLOOKUP(C177&\"-\"&I177,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C177&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27886323268206031},70263,695,0,4,35000,null,1,1.1334285361739562,10922.056972070093,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL177*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI177=\"\",0,MIN(BI177,'Ny Regafg'!$E$14))*HLOOKUP(BG177,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO177>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO177*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO177>'Ny Regafg'!$F$80,(BO177-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK177*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT177*HLOOKUP(BG177,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG177,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU177-MIN(BU177,BV177),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH177<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH177-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF177,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF177,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2017,29.8]
[null,null,2,5.0999999999999996,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I178)),ABS($F$298:$F$360-I178),0))","v":0},0,0,0,5,5,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2016,null,1.3591251784921832,1,3.2837351545121539E-2,21573.415531621955,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D178,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D178-$I178,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P178))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D178,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D178-$I178,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P178))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D178,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D178-$I178,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P178))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD178","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I178 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I178)/100000*V178,Afskrivning!$C$29)/100","v":0.18667617547096818},0.83690301024016145,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J178)*RepOmk!$D$65","v":0.3880698855000001},{"$f":"IFERROR(VLOOKUP(C178&\"-\"&I178,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C178&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.26544405575730601},70263,695,0,4,35000,null,1,1.1334285361739562,4027.2427032891705,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL178*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI178=\"\",0,MIN(BI178,'Ny Regafg'!$E$14))*HLOOKUP(BG178,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO178>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO178*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO178>'Ny Regafg'!$F$80,(BO178-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK178*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT178*HLOOKUP(BG178,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG178,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU178-MIN(BU178,BV178),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH178<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH178-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF178,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF178,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2016,37.32]
[null,null,2,5.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I179)),ABS($F$298:$F$360-I179),0))","v":0},0,0,0,5,5,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2016,null,1.3591251784921832,1,3.2837351545121539E-2,21573.415531621955,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D179,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D179-$I179,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P179))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D179,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D179-$I179,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P179))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D179,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D179-$I179,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P179))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD179","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I179 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I179)/100000*V179,Afskrivning!$C$29)/100","v":0.23126019098261788},0.83690301024016145,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J179)*RepOmk!$D$65","v":0.3880698855000001},{"$f":"IFERROR(VLOOKUP(C179&\"-\"&I179,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C179&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.26544405575730601},70263,695,0,4,35000,null,1,1.1334285361739562,4989.0721959902685,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL179*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI179=\"\",0,MIN(BI179,'Ny Regafg'!$E$14))*HLOOKUP(BG179,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO179>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO179*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO179>'Ny Regafg'!$F$80,(BO179-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK179*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT179*HLOOKUP(BG179,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG179,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU179-MIN(BU179,BV179),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH179<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH179-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF179,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF179,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2016,42.9]
[null,null,2,5.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I180)),ABS($F$298:$F$360-I180),0))","v":0},0,0,0,5,5,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2016,null,1.3591251784921832,1,3.2837351545121539E-2,21573.415531621955,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D180,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D180-$I180,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P180))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D180,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D180-$I180,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P180))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D180,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D180-$I180,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P180))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD180","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I180 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I180)/100000*V180,Afskrivning!$C$29)/100","v":0.43113810314216067},0.83690301024016156,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J180)*RepOmk!$D$65","v":0.3880698855000001},{"$f":"IFERROR(VLOOKUP(C180&\"-\"&I180,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C180&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.26544405575730601},70263,695,0,4,35000,null,1,1.1334285361739562,9301.1214506011165,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL180*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI180=\"\",0,MIN(BI180,'Ny Regafg'!$E$14))*HLOOKUP(BG180,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO180>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO180*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO180>'Ny Regafg'!$F$80,(BO180-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK180*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT180*HLOOKUP(BG180,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG180,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU180-MIN(BU180,BV180),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH180<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH180-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF180,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF180,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2016,29.8]
[null,null,2,6.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I181)),ABS($F$298:$F$360-I181),0))","v":0},0,0,0,6,6,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2015,null,1.6911831903549082,1,4.0860089878177262E-2,20624.185248230588,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D181,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D181-$I181,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P181))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D181,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D181-$I181,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P181))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D181,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D181-$I181,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P181))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD181","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I181 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I181)/100000*V181,Afskrivning!$C$29)/100","v":0.16378872252077162},0.85689953454236156,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J181)*RepOmk!$D$65","v":0.43311884770000003},{"$f":"IFERROR(VLOOKUP(C181&\"-\"&I181,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C181&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2520248788325517},70263,695,0,4,35000,null,1,1.1334285361739562,3378.0089548394312,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL181*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI181=\"\",0,MIN(BI181,'Ny Regafg'!$E$14))*HLOOKUP(BG181,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO181>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO181*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO181>'Ny Regafg'!$F$80,(BO181-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK181*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT181*HLOOKUP(BG181,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG181,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU181-MIN(BU181,BV181),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH181<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH181-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF181,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF181,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2015,37.32]
[null,null,2,6.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I182)),ABS($F$298:$F$360-I182),0))","v":0},0,0,0,6,6,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2015,null,1.6911831903549082,1,4.0860089878177262E-2,20624.185248230588,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D182,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D182-$I182,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P182))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D182,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D182-$I182,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P182))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D182,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D182-$I182,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P182))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD182","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I182 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I182)/100000*V182,Afskrivning!$C$29)/100","v":0.20290650992495504},0.85689953454236156,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J182)*RepOmk!$D$65","v":0.43311884770000003},{"$f":"IFERROR(VLOOKUP(C182&\"-\"&I182,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C182&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2520248788325517},70263,695,0,4,35000,null,1,1.1334285361739562,4184.7814487642108,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL182*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI182=\"\",0,MIN(BI182,'Ny Regafg'!$E$14))*HLOOKUP(BG182,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO182>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO182*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO182>'Ny Regafg'!$F$80,(BO182-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK182*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT182*HLOOKUP(BG182,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG182,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU182-MIN(BU182,BV182),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH182<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH182-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF182,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF182,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2015,42.9]
[null,null,2,6.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I183)),ABS($F$298:$F$360-I183),0))","v":0},0,0,0,6,6,{"$f":"IFERROR(INDEX(K$298:K$360,MATCH($D183,$C$298:$C$360,0)),INDEX(K$298:K$360,MATCH(ROUND($J$163+$D183-$I183,1),$C$298:$C$360,0)))","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,2015,null,1.6911831903549082,1,4.0860089878177262E-2,{"$f":"IFERROR(INDEX(U$298:U$360,MATCH($D183,$C$298:$C$360,0)),INDEX(U$298:U$360,MATCH(ROUND($J$163+$D183-$I183,1),$C$298:$C$360,0)))","v":20624.185248230588},{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D183,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D183-$I183,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P183))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D183,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D183-$I183,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P183))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D183,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D183-$I183,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P183))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD183","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I183 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I183)/100000*V183,Afskrivning!$C$29)/100","v":0.37827836876090964},0.85689953454236156,{"$f":"IFERROR(INDEX(AL$298:AL$360,MATCH($D183,$C$298:$C$360,0)),INDEX(AL$298:AL$360,MATCH(ROUND($J$163+$D183-$I183,1),$C$298:$C$360,0)))","v":260.82},null,null,660,{"$f":"IFERROR(INDEX(AP$298:AP$360,MATCH($D183,$C$298:$C$360,0)),INDEX(AP$298:AP$360,MATCH(ROUND($J$163+$D183-$I183,1),$C$298:$C$360,0)))","v":0},0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J183)*RepOmk!$D$65","v":0.43311884770000003},{"$f":"IFERROR(VLOOKUP(C183&\"-\"&I183,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C183&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2520248788325517},{"$f":"IFERROR(INDEX(AT$298:AT$360,MATCH($D183,$C$298:$C$360,0)),INDEX(AT$298:AT$360,MATCH(ROUND($J$163+$D183-$I183,1),$C$298:$C$360,0)))","v":70263},695,0,4,35000,null,{"$f":"IFERROR(INDEX(AZ$298:AZ$360,MATCH($D183,$C$298:$C$360,0)),INDEX(AZ$298:AZ$360,MATCH(ROUND($J$163+$D183-$I183,1),$C$298:$C$360,0)))","v":1},1.1334285361739562,7801.6831527234826,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL183*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI183=\"\",0,MIN(BI183,'Ny Regafg'!$E$14))*HLOOKUP(BG183,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO183>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO183*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO183>'Ny Regafg'!$F$80,(BO183-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK183*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT183*HLOOKUP(BG183,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG183,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU183-MIN(BU183,BV183),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH183<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH183-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF183,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF183,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2015,29.8]
[null,null,2,7.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I184)),ABS($F$298:$F$360-I184),0))","v":0},0,0,0,7,7,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2014,null,1.9716721097308446E-2,1,4.763688527260667E-4,19716.721097308444,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D184,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D184-$I184,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P184))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D184,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D184-$I184,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P184))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D184,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D184-$I184,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P184))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD184","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I184 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I184)/100000*V184,Afskrivning!$C$29)/100","v":0.14090126957057508},0.87689605884456179,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J184)*RepOmk!$D$65","v":0.47816780990000002},{"$f":"IFERROR(VLOOKUP(C184&\"-\"&I184,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C184&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2386057019077974},70263,695,0,4,35000,null,1,1.1334285361739562,2778.1110343797018,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL184*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI184=\"\",0,MIN(BI184,'Ny Regafg'!$E$14))*HLOOKUP(BG184,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO184>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO184*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO184>'Ny Regafg'!$F$80,(BO184-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK184*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT184*HLOOKUP(BG184,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG184,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU184-MIN(BU184,BV184),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH184<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH184-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF184,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF184,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2014,37.32]
[null,null,2,7.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I185)),ABS($F$298:$F$360-I185),0))","v":0},0,0,0,7,7,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2014,null,1.9716721097308446E-2,1,4.763688527260667E-4,19716.721097308444,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D185,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D185-$I185,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P185))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D185,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D185-$I185,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P185))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D185,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D185-$I185,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P185))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD185","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I185 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I185)/100000*V185,Afskrivning!$C$29)/100","v":0.17455282886729223},0.87689605884456179,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J185)*RepOmk!$D$65","v":0.47816780990000002},{"$f":"IFERROR(VLOOKUP(C185&\"-\"&I185,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C185&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2386057019077974},70263,695,0,4,35000,null,1,1.1334285361739562,3441.6094435226109,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL185*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI185=\"\",0,MIN(BI185,'Ny Regafg'!$E$14))*HLOOKUP(BG185,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO185>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO185*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO185>'Ny Regafg'!$F$80,(BO185-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK185*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT185*HLOOKUP(BG185,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG185,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU185-MIN(BU185,BV185),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH185<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH185-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF185,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF185,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2014,42.9]
[null,null,2,7.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I186)),ABS($F$298:$F$360-I186),0))","v":0},0,0,0,7,7,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2014,null,1.9716721097308446E-2,1,4.763688527260667E-4,19716.721097308444,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D186,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D186-$I186,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P186))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D186,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D186-$I186,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P186))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D186,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D186-$I186,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P186))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD186","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I186 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I186)/100000*V186,Afskrivning!$C$29)/100","v":0.32541863437965868},0.87689605884456179,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J186)*RepOmk!$D$65","v":0.47816780990000002},{"$f":"IFERROR(VLOOKUP(C186&\"-\"&I186,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C186&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.2386057019077974},70263,695,0,4,35000,null,1,1.1334285361739562,6416.1884539307193,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL186*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI186=\"\",0,MIN(BI186,'Ny Regafg'!$E$14))*HLOOKUP(BG186,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO186>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO186*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO186>'Ny Regafg'!$F$80,(BO186-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK186*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT186*HLOOKUP(BG186,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG186,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU186-MIN(BU186,BV186),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH186<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH186-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF186,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF186,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2014,29.8]
[null,null,2,8.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I187)),ABS($F$298:$F$360-I187),0))","v":0},0,0,0,8,8,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2013,null,3.7698370738053731E-2,1,9.108172464122391E-4,18849.185369026865,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D187,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D187-$I187,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P187))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D187,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D187-$I187,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P187))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D187,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D187-$I187,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P187))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD187","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I187 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I187)/100000*V187,Afskrivning!$C$29)/100","v":0.11801381662037853},0.8968925831467619,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J187)*RepOmk!$D$65","v":0.52321677210000006},{"$f":"IFERROR(VLOOKUP(C187&\"-\"&I187,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C187&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22518652498304309},70263,695,0,4,35000,null,1,1.1334285361739562,2224.4643055838587,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL187*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI187=\"\",0,MIN(BI187,'Ny Regafg'!$E$14))*HLOOKUP(BG187,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO187>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO187*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO187>'Ny Regafg'!$F$80,(BO187-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK187*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT187*HLOOKUP(BG187,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG187,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU187-MIN(BU187,BV187),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH187<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH187-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF187,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF187,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2013,37.32]
[null,null,2,8.1999999999999993,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I188)),ABS($F$298:$F$360-I188),0))","v":0},0,0,0,8,8,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2013,null,3.7698370738053731E-2,1,9.108172464122391E-4,18849.185369026865,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D188,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D188-$I188,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P188))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D188,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D188-$I188,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P188))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D188,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D188-$I188,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P188))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD188","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I188 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I188)/100000*V188,Afskrivning!$C$29)/100","v":0.14619914780962937},0.8968925831467619,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J188)*RepOmk!$D$65","v":0.52321677210000006},{"$f":"IFERROR(VLOOKUP(C188&\"-\"&I188,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C188&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22518652498304309},70263,695,0,4,35000,null,1,1.1334285361739562,2755.734837857462,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL188*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI188=\"\",0,MIN(BI188,'Ny Regafg'!$E$14))*HLOOKUP(BG188,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO188>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO188*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO188>'Ny Regafg'!$F$80,(BO188-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK188*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT188*HLOOKUP(BG188,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG188,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU188-MIN(BU188,BV188),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH188<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH188-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF188,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF188,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2013,42.9]
[null,null,2,8.3000000000000007,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I189)),ABS($F$298:$F$360-I189),0))","v":0},0,0,0,8,8,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2013,null,3.7698370738053731E-2,1,9.108172464122391E-4,18849.185369026865,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D189,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D189-$I189,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P189))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D189,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D189-$I189,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P189))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D189,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D189-$I189,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P189))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD189","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I189 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I189)/100000*V189,Afskrivning!$C$29)/100","v":0.2725588999984076},0.8968925831467619,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J189)*RepOmk!$D$65","v":0.52321677210000006},{"$f":"IFERROR(VLOOKUP(C189&\"-\"&I189,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C189&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22518652498304309},70263,695,0,4,35000,null,1,1.1334285361739562,5137.5132300480409,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL189*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI189=\"\",0,MIN(BI189,'Ny Regafg'!$E$14))*HLOOKUP(BG189,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO189>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO189*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO189>'Ny Regafg'!$F$80,(BO189-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK189*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT189*HLOOKUP(BG189,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG189,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU189-MIN(BU189,BV189),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH189<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH189-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF189,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF189,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2013,29.8]
[null,null,2,9.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I190)),ABS($F$298:$F$360-I190),0))","v":0},0,0,0,9,9,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2012,null,1.8019821212789687E-2,1,4.3537064378505042E-4,18019.821212789688,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D190,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D190-$I190,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P190))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D190,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D190-$I190,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P190))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D190,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D190-$I190,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P190))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD190","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I190 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I190)/100000*V190,Afskrivning!$C$29)/100","v":9.5126363670181971E-2},0.91688910744896202,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J190)*RepOmk!$D$65","v":0.56826573430000005},{"$f":"IFERROR(VLOOKUP(C190&\"-\"&I190,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C190&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.20311708683794258},70263,695,0,4,35000,null,1,1.1334285361739562,1714.1600659594915,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL190*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI190=\"\",0,MIN(BI190,'Ny Regafg'!$E$14))*HLOOKUP(BG190,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO190>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO190*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO190>'Ny Regafg'!$F$80,(BO190-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK190*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT190*HLOOKUP(BG190,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG190,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU190-MIN(BU190,BV190),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH190<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH190-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF190,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF190,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2012,37.32]
[null,null,2,9.1999999999999993,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I191)),ABS($F$298:$F$360-I191),0))","v":0},0,0,0,9,9,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2012,null,1.8019821212789687E-2,1,4.3537064378505042E-4,18019.821212789688,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D191,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D191-$I191,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P191))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D191,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D191-$I191,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P191))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D191,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D191-$I191,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P191))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD191","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I191 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I191)/100000*V191,Afskrivning!$C$29)/100","v":0.11784546675196651},0.91688910744896202,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J191)*RepOmk!$D$65","v":0.56826573430000005},{"$f":"IFERROR(VLOOKUP(C191&\"-\"&I191,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C191&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.20311708683794258},70263,695,0,4,35000,null,1,1.1334285361739562,2123.554241608188,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL191*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI191=\"\",0,MIN(BI191,'Ny Regafg'!$E$14))*HLOOKUP(BG191,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO191>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO191*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO191>'Ny Regafg'!$F$80,(BO191-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK191*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT191*HLOOKUP(BG191,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG191,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU191-MIN(BU191,BV191),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH191<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH191-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF191,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF191,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2012,42.9]
[null,null,2,9.3000000000000007,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I192)),ABS($F$298:$F$360-I192),0))","v":0},0,0,0,9,9,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2012,null,1.8019821212789687E-2,1,4.3537064378505042E-4,18019.821212789688,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D192,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D192-$I192,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P192))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D192,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D192-$I192,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P192))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D192,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D192-$I192,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P192))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD192","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I192 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I192)/100000*V192,Afskrivning!$C$29)/100","v":0.21969916561715649},0.91688910744896202,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J192)*RepOmk!$D$65","v":0.56826573430000005},{"$f":"IFERROR(VLOOKUP(C192&\"-\"&I192,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C192&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.20311708683794258},70263,695,0,4,35000,null,1,1.1334285361739562,3958.9396850202315,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL192*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI192=\"\",0,MIN(BI192,'Ny Regafg'!$E$14))*HLOOKUP(BG192,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO192>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO192*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO192>'Ny Regafg'!$F$80,(BO192-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK192*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT192*HLOOKUP(BG192,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG192,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU192-MIN(BU192,BV192),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH192<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH192-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF192,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF192,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2012,29.8]
[null,null,2,10.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I193)),ABS($F$298:$F$360-I193),0))","v":0},0,0,0,10,10,{"$f":"IFERROR(INDEX(K$298:K$360,MATCH($D193,$C$298:$C$360,0)),INDEX(K$298:K$360,MATCH(ROUND($J$163+$D193-$I193,1),$C$298:$C$360,0)))","v":"Mellem varebil, el"},"FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2011,null,0,1,0,{"$f":"IFERROR(INDEX(U$298:U$360,MATCH($D193,$C$298:$C$360,0)),INDEX(U$298:U$360,MATCH(ROUND($J$163+$D193-$I193,1),$C$298:$C$360,0)))","v":0},{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D193,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D193-$I193,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P193))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D193,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D193-$I193,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P193))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D193,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D193-$I193,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P193))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD193","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I193 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I193)/100000*V193,Afskrivning!$C$29)/100","v":7.2238910719985422E-2},0.93688563175116224,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J193)*RepOmk!$D$65","v":0.61331469650000014},{"$f":"IFERROR(VLOOKUP(C193&\"-\"&I193,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C193&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18104764869284207},{"$f":"IFERROR(INDEX(AT$298:AT$360,MATCH($D193,$C$298:$C$360,0)),INDEX(AT$298:AT$360,MATCH(ROUND($J$163+$D193-$I193,1),$C$298:$C$360,0)))","v":70263},695,0,4,35000,null,1,1.1334285361739562,0,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL193*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI193=\"\",0,MIN(BI193,'Ny Regafg'!$E$14))*HLOOKUP(BG193,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO193>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO193*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO193>'Ny Regafg'!$F$80,(BO193-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK193*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT193*HLOOKUP(BG193,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG193,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU193-MIN(BU193,BV193),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH193<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH193-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF193,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF193,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2011,37.32]
[null,null,2,10.199999999999999,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I194)),ABS($F$298:$F$360-I194),0))","v":0},0,0,0,10,10,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2011,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D194,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D194-$I194,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P194))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D194,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D194-$I194,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P194))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D194,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D194-$I194,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P194))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD194","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I194 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I194)/100000*V194,Afskrivning!$C$29)/100","v":8.9491785694303674E-2},0.93688563175116213,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J194)*RepOmk!$D$65","v":0.61331469650000014},{"$f":"IFERROR(VLOOKUP(C194&\"-\"&I194,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C194&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18104764869284207},70263,695,0,4,35000,null,1,1.1334285361739562,0,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL194*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI194=\"\",0,MIN(BI194,'Ny Regafg'!$E$14))*HLOOKUP(BG194,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO194>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO194*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO194>'Ny Regafg'!$F$80,(BO194-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK194*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT194*HLOOKUP(BG194,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG194,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU194-MIN(BU194,BV194),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH194<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH194-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF194,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF194,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2011,42.9]
[null,null,2,10.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I195)),ABS($F$298:$F$360-I195),0))","v":0},0,0,0,10,10,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2011,null,{"$f":"IFERROR(INDEX(R$298:R$360,MATCH($D195,$C$298:$C$360,0)),INDEX(R$298:R$360,MATCH(ROUND($J$163+$D195-$I195,1),$C$298:$C$360,0)))","v":0},{"$f":"INDEX(skrotrate_vbil,MATCH(I195&\" \"&IF(P195>original_år,0,original_år-P195),match_skrot,0))","v":1},0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D195,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D195-$I195,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P195))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D195,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D195-$I195,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P195))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D195,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D195-$I195,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P195))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD195","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I195 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I195)/100000*V195,Afskrivning!$C$29)/100","v":0.16683943123590544},{"$f":"1-AJ195/(V195/X195)","v":0.93688563175116224},260.82,null,null,{"$f":"IF(P195<=$CB$161,CB195,IF(P195<=$CC$161,CC195,BY195))","v":660},0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J195)*RepOmk!$D$65","v":0.61331469650000014},{"$f":"IFERROR(VLOOKUP(C195&\"-\"&I195,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C195&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18104764869284207},70263,695,0,4,35000,null,1,1.1334285361739562,{"$f":"AJ195*U195","v":0},51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL195*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI195=\"\",0,MIN(BI195,'Ny Regafg'!$E$14))*HLOOKUP(BG195,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO195>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO195*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO195>'Ny Regafg'!$F$80,(BO195-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK195*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT195*HLOOKUP(BG195,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG195,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU195-MIN(BU195,BV195),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH195<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH195-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF195,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF195,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,{"$f":"P195","v":2011},{"$f":"1/AA195*BA195","v":29.8}]
[null,null,2,11.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I196)),ABS($F$298:$F$360-I196),0))","v":0},0,0,0,11,11,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2010,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D196,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D196-$I196,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P196))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D196,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D196-$I196,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P196))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D196,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D196-$I196,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P196))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD196","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I196 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I196)/100000*V196,Afskrivning!$C$29)/100","v":4.9351457769788866E-2},0.95688215605336235,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J196)*RepOmk!$D$65","v":0.65836365870000002},{"$f":"IFERROR(VLOOKUP(C196&\"-\"&I196,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C196&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.15897821054774156},70263,695,0,4,35000,null,1,1.1334285361739562,0,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL196*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI196=\"\",0,MIN(BI196,'Ny Regafg'!$E$14))*HLOOKUP(BG196,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO196>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO196*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO196>'Ny Regafg'!$F$80,(BO196-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK196*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT196*HLOOKUP(BG196,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG196,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU196-MIN(BU196,BV196),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH196<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH196-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF196,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF196,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2010,37.32]
[null,null,2,11.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I197)),ABS($F$298:$F$360-I197),0))","v":0},0,0,0,11,11,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2010,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D197,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D197-$I197,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P197))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D197,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D197-$I197,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P197))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D197,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D197-$I197,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P197))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD197","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I197 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I197)/100000*V197,Afskrivning!$C$29)/100","v":6.1138104636640822E-2},0.95688215605336235,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J197)*RepOmk!$D$65","v":0.65836365870000002},{"$f":"IFERROR(VLOOKUP(C197&\"-\"&I197,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C197&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.15897821054774156},70263,695,0,4,35000,null,1,1.1334285361739562,0,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL197*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI197=\"\",0,MIN(BI197,'Ny Regafg'!$E$14))*HLOOKUP(BG197,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO197>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO197*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO197>'Ny Regafg'!$F$80,(BO197-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK197*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT197*HLOOKUP(BG197,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG197,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU197-MIN(BU197,BV197),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH197<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH197-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF197,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF197,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2010,42.9]
[null,null,2,11.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I198)),ABS($F$298:$F$360-I198),0))","v":0},0,0,0,11,11,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2010,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D198,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D198-$I198,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P198))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D198,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D198-$I198,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P198))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D198,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D198-$I198,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P198))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD198","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I198 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I198)/100000*V198,Afskrivning!$C$29)/100","v":0.11397969685465439},0.95688215605336235,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J198)*RepOmk!$D$65","v":0.65836365870000002},{"$f":"IFERROR(VLOOKUP(C198&\"-\"&I198,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C198&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.15897821054774156},70263,695,0,4,35000,null,1,1.1334285361739562,0,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL198*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI198=\"\",0,MIN(BI198,'Ny Regafg'!$E$14))*HLOOKUP(BG198,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO198>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO198*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO198>'Ny Regafg'!$F$80,(BO198-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK198*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT198*HLOOKUP(BG198,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG198,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU198-MIN(BU198,BV198),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH198<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH198-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF198,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF198,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2010,29.8]
[null,null,2,12.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I199)),ABS($F$298:$F$360-I199),0))","v":0},0,0,0,12,12,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2009,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D199,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D199-$I199,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P199))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D199,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D199-$I199,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P199))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D199,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D199-$I199,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P199))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD199","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I199 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I199)/100000*V199,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99062475001323724,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J199)*RepOmk!$D$65","v":0.70341262090000001},{"$f":"IFERROR(VLOOKUP(C199&\"-\"&I199,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C199&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL199*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI199=\"\",0,MIN(BI199,'Ny Regafg'!$E$14))*HLOOKUP(BG199,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO199>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO199*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO199>'Ny Regafg'!$F$80,(BO199-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK199*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT199*HLOOKUP(BG199,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG199,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU199-MIN(BU199,BV199),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH199<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH199-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF199,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF199,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2009,37.32]
[null,null,2,12.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I200)),ABS($F$298:$F$360-I200),0))","v":0},0,0,0,12,12,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2009,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D200,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D200-$I200,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P200))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D200,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D200-$I200,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P200))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D200,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D200-$I200,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P200))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD200","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I200 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I200)/100000*V200,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99243217864615241,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J200)*RepOmk!$D$65","v":0.70341262090000001},{"$f":"IFERROR(VLOOKUP(C200&\"-\"&I200,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C200&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL200*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI200=\"\",0,MIN(BI200,'Ny Regafg'!$E$14))*HLOOKUP(BG200,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO200>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO200*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO200>'Ny Regafg'!$F$80,(BO200-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK200*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT200*HLOOKUP(BG200,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG200,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU200-MIN(BU200,BV200),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH200<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH200-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF200,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF200,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2009,42.9]
[null,null,2,12.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I201)),ABS($F$298:$F$360-I201),0))","v":0},0,0,0,12,12,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2009,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D201,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D201-$I201,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P201))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D201,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D201-$I201,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P201))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D201,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D201-$I201,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P201))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD201","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I201 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I201)/100000*V201,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99594066077932331,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J201)*RepOmk!$D$65","v":0.70341262090000001},{"$f":"IFERROR(VLOOKUP(C201&\"-\"&I201,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C201&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL201*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI201=\"\",0,MIN(BI201,'Ny Regafg'!$E$14))*HLOOKUP(BG201,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO201>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO201*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO201>'Ny Regafg'!$F$80,(BO201-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK201*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT201*HLOOKUP(BG201,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG201,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU201-MIN(BU201,BV201),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH201<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH201-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF201,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF201,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2009,29.8]
[null,null,2,13.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I202)),ABS($F$298:$F$360-I202),0))","v":0},0,0,0,13,13,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2008,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D202,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D202-$I202,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P202))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D202,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D202-$I202,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P202))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D202,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D202-$I202,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P202))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD202","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I202 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I202)/100000*V202,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99062475001323724,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J202)*RepOmk!$D$65","v":0.74846158309999999},{"$f":"IFERROR(VLOOKUP(C202&\"-\"&I202,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C202&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL202*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI202=\"\",0,MIN(BI202,'Ny Regafg'!$E$14))*HLOOKUP(BG202,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO202>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO202*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO202>'Ny Regafg'!$F$80,(BO202-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK202*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT202*HLOOKUP(BG202,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG202,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU202-MIN(BU202,BV202),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH202<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH202-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF202,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF202,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2008,37.32]
[null,null,2,13.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I203)),ABS($F$298:$F$360-I203),0))","v":0},0,0,0,13,13,{"$f":"IFERROR(INDEX(K$298:K$360,MATCH($D203,$C$298:$C$360,0)),INDEX(K$298:K$360,MATCH(ROUND($J$163+$D203-$I203,1),$C$298:$C$360,0)))","v":"Mellem varebil, el"},"TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2008,null,0,1,0,{"$f":"IFERROR(INDEX(U$298:U$360,MATCH($D203,$C$298:$C$360,0)),INDEX(U$298:U$360,MATCH(ROUND($J$163+$D203-$I203,1),$C$298:$C$360,0)))","v":0},{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D203,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D203-$I203,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P203))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D203,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D203-$I203,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P203))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D203,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D203-$I203,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P203))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD203","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I203 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I203)/100000*V203,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99243217864615241,{"$f":"IFERROR(INDEX(AL$298:AL$360,MATCH($D203,$C$298:$C$360,0)),INDEX(AL$298:AL$360,MATCH(ROUND($J$163+$D203-$I203,1),$C$298:$C$360,0)))","v":260.82},null,null,660,{"$f":"IFERROR(INDEX(AP$298:AP$360,MATCH($D203,$C$298:$C$360,0)),INDEX(AP$298:AP$360,MATCH(ROUND($J$163+$D203-$I203,1),$C$298:$C$360,0)))","v":0},0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J203)*RepOmk!$D$65","v":0.74846158309999999},{"$f":"IFERROR(VLOOKUP(C203&\"-\"&I203,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C203&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},{"$f":"IFERROR(INDEX(AT$298:AT$360,MATCH($D203,$C$298:$C$360,0)),INDEX(AT$298:AT$360,MATCH(ROUND($J$163+$D203-$I203,1),$C$298:$C$360,0)))","v":70263},695,0,4,35000,null,{"$f":"IFERROR(INDEX(AZ$298:AZ$360,MATCH($D203,$C$298:$C$360,0)),INDEX(AZ$298:AZ$360,MATCH(ROUND($J$163+$D203-$I203,1),$C$298:$C$360,0)))","v":1},1.1334285361739562,0,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL203*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI203=\"\",0,MIN(BI203,'Ny Regafg'!$E$14))*HLOOKUP(BG203,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO203>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO203*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO203>'Ny Regafg'!$F$80,(BO203-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK203*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT203*HLOOKUP(BG203,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG203,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU203-MIN(BU203,BV203),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH203<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH203-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF203,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF203,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2008,42.9]
[null,null,2,13.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I204)),ABS($F$298:$F$360-I204),0))","v":0},0,0,0,13,13,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2008,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D204,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D204-$I204,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P204))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D204,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D204-$I204,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P204))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D204,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D204-$I204,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P204))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD204","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I204 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I204)/100000*V204,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99594066077932331,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J204)*RepOmk!$D$65","v":0.74846158309999999},{"$f":"IFERROR(VLOOKUP(C204&\"-\"&I204,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C204&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL204*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI204=\"\",0,MIN(BI204,'Ny Regafg'!$E$14))*HLOOKUP(BG204,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO204>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO204*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO204>'Ny Regafg'!$F$80,(BO204-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK204*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT204*HLOOKUP(BG204,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG204,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU204-MIN(BU204,BV204),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH204<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH204-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF204,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF204,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2008,29.8]
[null,null,2,14.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I205)),ABS($F$298:$F$360-I205),0))","v":0},0,0,0,14,14,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2007,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D205,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D205-$I205,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P205))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D205,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D205-$I205,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P205))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D205,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D205-$I205,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P205))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD205","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I205 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I205)/100000*V205,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99062475001323724,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J205)*RepOmk!$D$65","v":0.79351054530000009},{"$f":"IFERROR(VLOOKUP(C205&\"-\"&I205,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C205&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL205*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI205=\"\",0,MIN(BI205,'Ny Regafg'!$E$14))*HLOOKUP(BG205,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO205>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO205*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO205>'Ny Regafg'!$F$80,(BO205-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK205*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT205*HLOOKUP(BG205,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG205,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU205-MIN(BU205,BV205),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH205<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH205-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF205,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF205,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2007,37.32]
[null,null,2,14.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I206)),ABS($F$298:$F$360-I206),0))","v":0},0,0,0,14,14,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2007,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D206,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D206-$I206,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P206))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D206,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D206-$I206,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P206))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D206,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D206-$I206,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P206))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD206","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I206 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I206)/100000*V206,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99243217864615241,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J206)*RepOmk!$D$65","v":0.79351054530000009},{"$f":"IFERROR(VLOOKUP(C206&\"-\"&I206,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C206&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL206*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI206=\"\",0,MIN(BI206,'Ny Regafg'!$E$14))*HLOOKUP(BG206,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO206>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO206*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO206>'Ny Regafg'!$F$80,(BO206-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK206*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT206*HLOOKUP(BG206,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG206,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU206-MIN(BU206,BV206),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH206<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH206-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF206,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF206,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2007,42.9]
[null,null,2,14.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I207)),ABS($F$298:$F$360-I207),0))","v":0},0,0,0,14,14,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2007,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D207,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D207-$I207,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P207))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D207,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D207-$I207,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P207))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D207,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D207-$I207,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P207))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD207","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I207 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I207)/100000*V207,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99594066077932331,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J207)*RepOmk!$D$65","v":0.79351054530000009},{"$f":"IFERROR(VLOOKUP(C207&\"-\"&I207,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C207&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL207*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI207=\"\",0,MIN(BI207,'Ny Regafg'!$E$14))*HLOOKUP(BG207,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO207>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO207*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO207>'Ny Regafg'!$F$80,(BO207-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK207*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT207*HLOOKUP(BG207,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG207,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU207-MIN(BU207,BV207),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH207<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH207-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF207,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF207,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2007,29.8]
[null,null,2,15.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I208)),ABS($F$298:$F$360-I208),0))","v":0},0,0,0,15,15,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D208,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D208-$I208,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P208))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D208,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D208-$I208,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P208))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D208,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D208-$I208,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P208))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD208","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I208 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I208)/100000*V208,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99062475001323724,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J208)*RepOmk!$D$65","v":0.83855950750000008},{"$f":"IFERROR(VLOOKUP(C208&\"-\"&I208,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C208&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL208*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI208=\"\",0,MIN(BI208,'Ny Regafg'!$E$14))*HLOOKUP(BG208,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO208>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO208*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO208>'Ny Regafg'!$F$80,(BO208-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK208*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT208*HLOOKUP(BG208,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG208,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU208-MIN(BU208,BV208),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH208<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH208-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF208,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF208,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2006,37.32]
[null,null,2,15.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I209)),ABS($F$298:$F$360-I209),0))","v":0},0,0,0,15,15,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D209,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D209-$I209,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P209))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D209,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D209-$I209,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P209))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D209,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D209-$I209,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P209))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD209","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I209 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I209)/100000*V209,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99243217864615241,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J209)*RepOmk!$D$65","v":0.83855950750000008},{"$f":"IFERROR(VLOOKUP(C209&\"-\"&I209,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C209&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL209*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI209=\"\",0,MIN(BI209,'Ny Regafg'!$E$14))*HLOOKUP(BG209,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO209>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO209*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO209>'Ny Regafg'!$F$80,(BO209-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK209*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT209*HLOOKUP(BG209,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG209,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU209-MIN(BU209,BV209),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH209<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH209-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF209,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF209,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2006,42.9]
[null,null,2,15.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I210)),ABS($F$298:$F$360-I210),0))","v":0},0,0,0,15,15,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D210,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D210-$I210,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P210))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D210,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D210-$I210,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P210))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D210,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D210-$I210,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P210))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD210","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I210 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I210)/100000*V210,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99594066077932331,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J210)*RepOmk!$D$65","v":0.83855950750000008},{"$f":"IFERROR(VLOOKUP(C210&\"-\"&I210,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C210&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL210*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI210=\"\",0,MIN(BI210,'Ny Regafg'!$E$14))*HLOOKUP(BG210,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO210>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO210*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO210>'Ny Regafg'!$F$80,(BO210-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK210*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT210*HLOOKUP(BG210,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG210,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU210-MIN(BU210,BV210),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH210<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH210-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF210,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF210,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2006,29.8]
[null,null,2,16.100000000000001,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I211)),ABS($F$298:$F$360-I211),0))","v":0},0,0,0,16,16,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2005,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D211,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D211-$I211,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P211))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D211,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D211-$I211,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P211))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D211,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D211-$I211,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P211))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD211","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I211 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I211)/100000*V211,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99062475001323724,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J211)*RepOmk!$D$65","v":0.88360846970000007},{"$f":"IFERROR(VLOOKUP(C211&\"-\"&I211,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C211&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL211*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI211=\"\",0,MIN(BI211,'Ny Regafg'!$E$14))*HLOOKUP(BG211,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO211>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO211*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO211>'Ny Regafg'!$F$80,(BO211-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK211*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT211*HLOOKUP(BG211,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG211,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU211-MIN(BU211,BV211),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH211<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH211-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF211,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF211,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2005,37.32]
[null,null,2,16.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I212)),ABS($F$298:$F$360-I212),0))","v":0},0,0,0,16,16,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2005,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D212,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D212-$I212,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P212))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D212,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D212-$I212,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P212))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D212,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D212-$I212,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P212))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD212","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I212 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I212)/100000*V212,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99243217864615241,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J212)*RepOmk!$D$65","v":0.88360846970000007},{"$f":"IFERROR(VLOOKUP(C212&\"-\"&I212,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C212&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL212*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI212=\"\",0,MIN(BI212,'Ny Regafg'!$E$14))*HLOOKUP(BG212,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO212>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO212*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO212>'Ny Regafg'!$F$80,(BO212-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK212*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT212*HLOOKUP(BG212,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG212,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU212-MIN(BU212,BV212),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH212<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH212-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF212,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF212,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2005,42.9]
[null,null,2,16.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I213)),ABS($F$298:$F$360-I213),0))","v":0},0,0,0,16,16,{"$f":"IFERROR(INDEX(K$298:K$360,MATCH($D213,$C$298:$C$360,0)),INDEX(K$298:K$360,MATCH(ROUND($J$163+$D213-$I213,1),$C$298:$C$360,0)))","v":"Mellem varebil, el"},"VOLVO","XC60","T8 ReCh Aut.",2021,2005,null,0,1,0,{"$f":"IFERROR(INDEX(U$298:U$360,MATCH($D213,$C$298:$C$360,0)),INDEX(U$298:U$360,MATCH(ROUND($J$163+$D213-$I213,1),$C$298:$C$360,0)))","v":0},{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D213,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D213-$I213,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P213))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D213,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D213-$I213,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P213))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D213,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D213-$I213,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P213))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD213","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I213 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I213)/100000*V213,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99594066077932331,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J213)*RepOmk!$D$65","v":0.88360846970000007},{"$f":"IFERROR(VLOOKUP(C213&\"-\"&I213,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C213&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},{"$f":"IFERROR(INDEX(AT$298:AT$360,MATCH($D213,$C$298:$C$360,0)),INDEX(AT$298:AT$360,MATCH(ROUND($J$163+$D213-$I213,1),$C$298:$C$360,0)))","v":70263},695,0,4,35000,null,1,1.1334285361739562,0,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL213*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI213=\"\",0,MIN(BI213,'Ny Regafg'!$E$14))*HLOOKUP(BG213,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO213>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO213*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO213>'Ny Regafg'!$F$80,(BO213-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK213*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT213*HLOOKUP(BG213,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG213,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU213-MIN(BU213,BV213),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH213<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH213-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF213,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF213,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2005,29.8]
[null,null,2,17.100000000000001,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I214)),ABS($F$298:$F$360-I214),0))","v":0},0,0,0,17,17,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D214,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D214-$I214,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P214))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D214,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D214-$I214,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P214))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D214,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D214-$I214,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P214))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD214","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I214 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I214)/100000*V214,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99062475001323724,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J214)*RepOmk!$D$65","v":0.92865743190000005},{"$f":"IFERROR(VLOOKUP(C214&\"-\"&I214,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C214&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL214*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI214=\"\",0,MIN(BI214,'Ny Regafg'!$E$14))*HLOOKUP(BG214,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO214>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO214*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO214>'Ny Regafg'!$F$80,(BO214-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK214*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT214*HLOOKUP(BG214,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG214,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU214-MIN(BU214,BV214),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH214<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH214-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF214,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF214,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2004,37.32]
[null,null,2,17.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I215)),ABS($F$298:$F$360-I215),0))","v":0},0,0,0,17,17,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D215,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D215-$I215,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P215))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D215,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D215-$I215,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P215))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D215,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D215-$I215,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P215))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD215","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I215 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I215)/100000*V215,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99243217864615241,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J215)*RepOmk!$D$65","v":0.92865743190000005},{"$f":"IFERROR(VLOOKUP(C215&\"-\"&I215,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C215&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL215*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI215=\"\",0,MIN(BI215,'Ny Regafg'!$E$14))*HLOOKUP(BG215,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO215>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO215*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO215>'Ny Regafg'!$F$80,(BO215-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK215*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT215*HLOOKUP(BG215,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG215,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU215-MIN(BU215,BV215),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH215<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH215-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF215,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF215,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2004,42.9]
[null,null,2,17.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I216)),ABS($F$298:$F$360-I216),0))","v":0},0,0,0,17,17,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D216,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D216-$I216,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P216))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D216,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D216-$I216,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P216))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D216,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D216-$I216,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P216))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD216","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I216 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I216)/100000*V216,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99594066077932331,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J216)*RepOmk!$D$65","v":0.92865743190000005},{"$f":"IFERROR(VLOOKUP(C216&\"-\"&I216,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C216&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL216*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI216=\"\",0,MIN(BI216,'Ny Regafg'!$E$14))*HLOOKUP(BG216,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO216>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO216*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO216>'Ny Regafg'!$F$80,(BO216-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK216*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT216*HLOOKUP(BG216,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG216,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU216-MIN(BU216,BV216),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH216<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH216-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF216,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF216,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2004,29.8]
[null,null,2,18.100000000000001,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I217)),ABS($F$298:$F$360-I217),0))","v":0},0,0,0,18,18,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D217,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D217-$I217,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P217))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D217,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D217-$I217,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P217))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D217,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D217-$I217,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P217))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD217","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I217 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I217)/100000*V217,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99062475001323724,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J217)*RepOmk!$D$65","v":0.97370639410000004},{"$f":"IFERROR(VLOOKUP(C217&\"-\"&I217,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C217&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL217*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI217=\"\",0,MIN(BI217,'Ny Regafg'!$E$14))*HLOOKUP(BG217,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO217>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO217*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO217>'Ny Regafg'!$F$80,(BO217-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK217*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT217*HLOOKUP(BG217,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG217,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU217-MIN(BU217,BV217),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH217<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH217-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF217,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF217,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2003,37.32]
[null,null,2,18.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I218)),ABS($F$298:$F$360-I218),0))","v":0},0,0,0,18,18,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D218,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D218-$I218,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P218))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D218,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D218-$I218,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P218))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D218,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D218-$I218,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P218))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD218","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I218 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I218)/100000*V218,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99243217864615241,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J218)*RepOmk!$D$65","v":0.97370639410000004},{"$f":"IFERROR(VLOOKUP(C218&\"-\"&I218,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C218&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL218*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI218=\"\",0,MIN(BI218,'Ny Regafg'!$E$14))*HLOOKUP(BG218,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO218>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO218*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO218>'Ny Regafg'!$F$80,(BO218-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK218*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT218*HLOOKUP(BG218,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG218,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU218-MIN(BU218,BV218),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH218<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH218-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF218,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF218,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2003,42.9]
[null,null,2,18.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I219)),ABS($F$298:$F$360-I219),0))","v":0},0,0,0,18,18,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D219,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D219-$I219,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P219))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D219,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D219-$I219,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P219))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D219,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D219-$I219,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P219))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD219","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I219 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I219)/100000*V219,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99594066077932331,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J219)*RepOmk!$D$65","v":0.97370639410000004},{"$f":"IFERROR(VLOOKUP(C219&\"-\"&I219,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C219&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL219*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI219=\"\",0,MIN(BI219,'Ny Regafg'!$E$14))*HLOOKUP(BG219,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO219>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO219*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO219>'Ny Regafg'!$F$80,(BO219-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK219*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT219*HLOOKUP(BG219,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG219,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU219-MIN(BU219,BV219),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH219<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH219-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF219,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF219,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2003,29.8]
[null,null,2,19.100000000000001,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I220)),ABS($F$298:$F$360-I220),0))","v":0},0,0,0,19,19,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D220,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D220-$I220,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P220))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D220,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D220-$I220,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P220))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D220,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D220-$I220,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P220))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD220","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I220 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I220)/100000*V220,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99062475001323724,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J220)*RepOmk!$D$65","v":1.0187553563000002},{"$f":"IFERROR(VLOOKUP(C220&\"-\"&I220,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C220&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL220*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI220=\"\",0,MIN(BI220,'Ny Regafg'!$E$14))*HLOOKUP(BG220,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO220>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO220*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO220>'Ny Regafg'!$F$80,(BO220-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK220*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT220*HLOOKUP(BG220,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG220,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU220-MIN(BU220,BV220),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH220<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH220-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF220,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF220,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2002,37.32]
[null,null,2,19.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I221)),ABS($F$298:$F$360-I221),0))","v":0},0,0,0,19,19,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D221,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D221-$I221,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P221))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D221,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D221-$I221,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P221))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D221,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D221-$I221,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P221))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD221","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I221 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I221)/100000*V221,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99243217864615241,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J221)*RepOmk!$D$65","v":1.0187553563000002},{"$f":"IFERROR(VLOOKUP(C221&\"-\"&I221,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C221&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL221*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI221=\"\",0,MIN(BI221,'Ny Regafg'!$E$14))*HLOOKUP(BG221,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO221>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO221*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO221>'Ny Regafg'!$F$80,(BO221-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK221*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT221*HLOOKUP(BG221,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG221,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU221-MIN(BU221,BV221),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH221<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH221-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF221,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF221,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2002,42.9]
[null,null,2,19.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I222)),ABS($F$298:$F$360-I222),0))","v":0},0,0,0,19,19,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D222,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D222-$I222,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P222))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D222,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D222-$I222,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P222))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D222,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D222-$I222,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P222))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD222","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I222 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I222)/100000*V222,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99594066077932331,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J222)*RepOmk!$D$65","v":1.0187553563000002},{"$f":"IFERROR(VLOOKUP(C222&\"-\"&I222,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C222&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL222*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI222=\"\",0,MIN(BI222,'Ny Regafg'!$E$14))*HLOOKUP(BG222,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO222>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO222*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO222>'Ny Regafg'!$F$80,(BO222-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK222*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT222*HLOOKUP(BG222,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG222,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU222-MIN(BU222,BV222),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH222<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH222-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF222,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF222,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2002,29.8]
[null,null,2,20.100000000000001,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I223)),ABS($F$298:$F$360-I223),0))","v":0},0,0,0,20,20,"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,2001,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D223,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D223-$I223,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P223))","v":246620.83333333334},0,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D223,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D223-$I223,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P223))","v":3.0370539554500437E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D223,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D223-$I223,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P223))","v":22},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD223","v":4.4547123042986305},2.6795284030010719E-2,null,null,null,{"$f":"IF(I223 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I223)/100000*V223,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99062475001323724,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J223)*RepOmk!$D$65","v":1.0638043185000001},{"$f":"IFERROR(VLOOKUP(C223&\"-\"&I223,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C223&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,22290.71695170884,null,null,"Plugin-hybrid",2021,3.0370539554500437E-2,9,308276.04166666669,22,246620.83333333334,{"$f":"BL223*'Ny Regafg'!$F$4","v":61655.208333333336},{"$f":"IF(BI223=\"\",0,MIN(BI223,'Ny Regafg'!$E$14))*HLOOKUP(BG223,'Ny Regafg'!$F$11:$T$14,3)","v":15300},292976.04166666669,{"$f":"IF(BO223>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO223*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO223>'Ny Regafg'!$F$80,(BO223-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":108988.02083333334},{"$f":"BK223*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},84488.020833333343,{"$f":"BT223*HLOOKUP(BG223,'Ny Regafg'!$F$95:$T$100,3)","v":38019.609375000007},{"$f":"HLOOKUP(BG223,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU223-MIN(BU223,BV223),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH223<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH223-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF223,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF223,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2001,37.32]
[null,null,2,20.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I224)),ABS($F$298:$F$360-I224),0))","v":0},0,0,0,20,20,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,2001,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D224,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D224-$I224,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P224))","v":305521.47789115645},4586.7265306122426,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D224,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D224-$I224,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P224))","v":2.6420245598460519E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D224,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D224-$I224,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P224))","v":22},18,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD224","v":4.4547123042986305},2.3310023310023312E-2,null,null,null,{"$f":"IF(I224 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I224)/100000*V224,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99243217864615241,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J224)*RepOmk!$D$65","v":1.0638043185000001},{"$f":"IFERROR(VLOOKUP(C224&\"-\"&I224,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C224&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,27614.426138665789,null,null,"Plugin-hybrid",2021,2.6420245598460519E-2,18,383044.76302083331,22,305521.47789115645,{"$f":"BL224*'Ny Regafg'!$F$4","v":76380.369472789112},{"$f":"IF(BI224=\"\",0,MIN(BI224,'Ny Regafg'!$E$14))*HLOOKUP(BG224,'Ny Regafg'!$F$11:$T$14,3)","v":30600},351301.84736394556,{"$f":"IF(BO224>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO224*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO224>'Ny Regafg'!$F$80,(BO224-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":138150.92368197278},{"$f":"BK224*'Ny Regafg'!$F$90","v":5500},{"$f":"'Ny Regafg'!$F$106","v":30000},113650.92368197278,{"$f":"BT224*HLOOKUP(BG224,'Ny Regafg'!$F$95:$T$100,3)","v":51142.915656887752},{"$f":"HLOOKUP(BG224,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU224-MIN(BU224,BV224),'Ny Regafg'!$F$117)","v":1142.9156568877515},0,{"$f":"IF(BH224<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH224-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF224,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF224,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2001,42.9]
[null,null,2,20.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I225)),ABS($F$298:$F$360-I225),0))","v":0},0,0,0,20,20,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,2001,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$298:V$360,MATCH($D225,$C$298:$C$360,0)),INDEX(V$298:V$360,MATCH(ROUND($J$163+$D225-$I225,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$I$361:$I$401,('Fælles forudsætninger'!$D$360-P225))","v":569583.33333333337},47000,215470,14.9,1665,{"$f":"IFERROR(INDEX(AA$298:AA$360,MATCH($D225,$C$298:$C$360,0)),INDEX(AA$298:AA$360,MATCH(ROUND($J$163+$D225-$I225,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P225))","v":3.803451463670994E-2},{"$f":"IFERROR(INDEX(AB$298:AB$360,MATCH($D225,$C$298:$C$360,0)),INDEX(AB$298:AB$360,MATCH(ROUND($J$163+$D225-$I225,1),$C$298:$C$360,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P225))","v":58},12,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD225","v":4.4547123042986305},3.3557046979865772E-2,null,null,null,{"$f":"IF(I225 < 12,(Afskrivning!$F$29-(Afskrivning!$F$29-Afskrivning!$C$29)/12*I225)/100000*V225,Afskrivning!$C$29)/100","v":1.0730644472287349E-2},0.99594066077932331,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$47+RepOmk!$E$47*J225)*RepOmk!$D$65","v":1.0638043185000001},{"$f":"IFERROR(VLOOKUP(C225&\"-\"&I225,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C225&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.13690877240264104},70263,695,0,4,35000,null,1,1.1334285361739562,0,51481.542301755369,null,null,"Plugin-hybrid",2021,3.803451463670994E-2,12,758979.16666666674,58,569583.33333333337,{"$f":"BL225*'Ny Regafg'!$F$4","v":142395.83333333334},{"$f":"IF(BI225=\"\",0,MIN(BI225,'Ny Regafg'!$E$14))*HLOOKUP(BG225,'Ny Regafg'!$F$11:$T$14,3)","v":20400},691579.16666666674,{"$f":"IF(BO225>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO225*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO225>'Ny Regafg'!$F$80,(BO225-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":308289.58333333337},{"$f":"BK225*'Ny Regafg'!$F$90","v":14500},{"$f":"'Ny Regafg'!$F$106","v":30000},292789.58333333337,{"$f":"BT225*HLOOKUP(BG225,'Ny Regafg'!$F$95:$T$100,3)","v":131755.31250000003},{"$f":"HLOOKUP(BG225,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU225-MIN(BU225,BV225),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH225<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH225-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF225,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF225,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2001,29.8]
[null,null,3,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I226)),ABS($F$361:$F$424-I226),0))","v":0},{"$f":"(IF(H226=0,0,I226))*1","v":0},0.1,1,0,0,{"$f":"IFERROR(INDEX(K$361:K$423,MATCH($D226,$C$361:$C$423,0)),INDEX(K$361:K$423,MATCH(ROUND($J$163+$D226-$I226,1),$C$361:$C$423,0)))","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,{"$f":"input_år","v":2021},{"$f":"SUMPRODUCT(R226:R288,S226:S288)/3","v":5.6689993387602335},{"$f":"IFERROR(INDEX(R$361:R$423,MATCH($D226,$C$361:$C$423,0)),INDEX(R$361:R$423,MATCH(ROUND($J$163+$D226-$I226,1),$C$361:$C$423,0)))","v":3.3227386117123912},1,{"$f":"R226*S226/SUMPRODUCT($R$226:$R$288,$S$226:$S$288)","v":0.19537478681020323},{"$f":"IFERROR(INDEX(U$361:U$423,MATCH($D226,$C$361:$C$423,0)),INDEX(U$361:U$423,MATCH(ROUND($J$163+$D226-$I226,1),$C$361:$C$423,0)))","v":27016.522516795401},{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D226,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D226-$I226,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P226))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D226,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D226-$I226,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P226))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D226,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D226-$I226,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P226))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD226","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I226 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I226)/100000*V226,Afskrivning!$C$30)/100","v":0.253921064749418},0.77900218766829887,{"$f":"IFERROR(INDEX(AL$361:AL$423,MATCH($D226,$C$361:$C$423,0)),INDEX(AL$361:AL$423,MATCH(ROUND($J$163+$D226-$I226,1),$C$361:$C$423,0)))","v":260.82},{"$f":"1-SUMPRODUCT(BB226:BB288,T226:T288)/SUMPRODUCT(BC226:BC288,T226:T288)","v":0.71738580040296829},null,660,{"$f":"IFERROR(INDEX(AP$361:AP$423,MATCH($D226,$C$361:$C$423,0)),INDEX(AP$361:AP$423,MATCH(ROUND($J$163+$D226-$I226,1),$C$361:$C$423,0)))","v":0},0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J226)*RepOmk!$D$65","v":0.18321896670000001},{"$f":"IFERROR(VLOOKUP(C226&\"-\"&I226,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C226&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.5},{"$f":"IFERROR(INDEX(AT$361:AT$423,MATCH($D226,$C$361:$C$423,0)),INDEX(AT$361:AT$423,MATCH(ROUND($J$163+$D226-$I226,1),$C$361:$C$423,0)))","v":70263},695,0,4,35000,null,{"$f":"IFERROR(INDEX(AZ$361:AZ$423,MATCH($D226,$C$361:$C$423,0)),INDEX(AZ$361:AZ$423,MATCH(ROUND($J$163+$D226-$I226,1),$C$361:$C$423,0)))","v":1},1.1334285361739562,6860.0641632913148,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL226*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI226=\"\",0,MIN(BI226,'Ny Regafg'!$E$14))*HLOOKUP(BG226,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO226>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO226*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO226>'Ny Regafg'!$F$80,(BO226-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK226*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT226*HLOOKUP(BG226,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG226,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU226-MIN(BU226,BV226),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH226<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH226-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF226,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF226,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2021,23.5]
[null,null,3,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I227)),ABS($F$361:$F$424-I227),0))","v":0},{"$f":"(IF(H227=0,0,I227))*1","v":0},0.2,1,0,{"$f":"I227+input_år-original_år","v":0},"Stor varebil, el","BMW","X5","xDrive 45 e",2021,{"$f":"input_år","v":2021},null,3.3227386117123912,{"$f":"INDEX(skrotrate_vbil,MATCH(I227&\" \"&IF(P227>original_år,0,original_år-P227),match_skrot,0))","v":1},{"$f":"R227*S227/SUMPRODUCT($R$226:$R$288,$S$226:$S$288)","v":0.19537478681020323},27016.522516795401,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D227,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D227-$I227,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P227))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D227,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D227-$I227,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P227))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D227,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D227-$I227,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P227))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD227","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I227 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I227)/100000*V227,Afskrivning!$C$30)/100","v":0.59928320852086481},{"$f":"1-AJ227/(V227/X227)","v":0.77900218766829887},260.82,null,null,{"$f":"IF(P227<=$CB$161,CB227,IF(P227<=$CC$161,CC227,BY227))","v":660},0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J227)*RepOmk!$D$65","v":0.18321896670000001},{"$f":"IFERROR(VLOOKUP(C227&\"-\"&I227,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C227&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.5},70263,695,0,4,35000,null,1,1.1334285361739562,{"$f":"AJ227*U227","v":16190.548296941337},52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL227*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI227=\"\",0,MIN(BI227,'Ny Regafg'!$E$14))*HLOOKUP(BG227,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO227>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO227*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO227>'Ny Regafg'!$F$80,(BO227-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK227*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT227*HLOOKUP(BG227,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG227,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU227-MIN(BU227,BV227),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH227<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH227-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF227,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF227,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,{"$f":"P227","v":2021},{"$f":"1/AA227*BA227","v":19.8}]
[null,null,3,{"$f":"IF(COUNTIF(I225:I228,I228)=1,I228+0.1,IF(COUNTIF(I225:I228,I228)=2,I228+0.2,IF(COUNTIF(I225:I228,I228)=3,I228+0.3,0)))","v":0.3},{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I228)),ABS($F$361:$F$424-I228),0))","v":0},0,0.3,1,0,0,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,{"$f":"input_år","v":2021},null,3.3227386117123912,1,{"$f":"R228*S228/SUMPRODUCT($R$226:$R$288,$S$226:$S$288)","v":0.19537478681020323},27016.522516795401,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D228,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D228-$I228,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P228))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D228,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D228-$I228,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P228))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D228,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D228-$I228,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P228))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD228","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I228 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I228)/100000*V228,Afskrivning!$C$30)/100","v":0.67616766635967795},0.77900218766829887,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J228)*RepOmk!$D$65","v":0.18321896670000001},{"$f":"IFERROR(VLOOKUP(C228&\"-\"&I228,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C228&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.5},70263,695,0,4,35000,null,1,1.1334285361739562,18267.698983335238,59244.695483949428,null,null,"Plugin-hybrid",{"$f":"O228","v":2021},5.4491756546824817E-2,9,816607.27611940296,{"$f":"AB228","v":71},615685.82089552237,{"$f":"BL228*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI228=\"\",0,MIN(BI228,'Ny Regafg'!$E$14))*HLOOKUP(BG228,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO228>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO228*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO228>'Ny Regafg'!$F$80,(BO228-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK228*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT228*HLOOKUP(BG228,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG228,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU228-MIN(BU228,BV228),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH228<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH228-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF228,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF228,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2021,20.8]
[null,null,3,1.1000000000000001,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I229)),ABS($F$361:$F$424-I229),0))","v":0},0,{"$f":"(IF(F229=0,0,IF(COUNTIF(F227:F229,F229)=1,F229&\",1\",IF(COUNTIF(F227:F229,F229)=2,F229&\",2\",IF(COUNTIF(F227:F229,F229)=3,F229&\",3\")))))*1","v":0},0,1,1,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,{"$f":"P226-1","v":2020},null,1.4463565494591637,1,8.5044788508505442E-2,25827.795526056496,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D229,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D229-$I229,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P229))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D229,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D229-$I229,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P229))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D229,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D229-$I229,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P229))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD229","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I229 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I229)/100000*V229,Afskrivning!$C$30)/100","v":0.23615552986389099},0.79446425399382603,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J229)*RepOmk!$D$65","v":0.25206080240000001},{"$f":"IFERROR(VLOOKUP(C229&\"-\"&I229,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C229&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4464285714285714},70263,695,0,4,35000,null,1,1.1334285361739562,6099.3767376721053,22248.144811522696,null,null,{"$f":"BF228","v":"Plugin-hybrid"},2021,{"$f":"AA229","v":4.8231001539317288E-2},{"$f":"AC229","v":10},{"$f":"BL229+BM229+BW229","v":289010.41666666663},60,{"$f":"V229","v":231208.33333333331},{"$f":"BL229*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI229=\"\",0,MIN(BI229,'Ny Regafg'!$E$14))*HLOOKUP(BG229,'Ny Regafg'!$F$11:$T$14,3)","v":17000},{"$f":"BL229+BM229-BN229","v":272010.41666666663},{"$f":"IF(BO229>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO229*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO229>'Ny Regafg'!$F$80,(BO229-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK229*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(BP229:BR229)-BS229","v":83505.208333333314},{"$f":"BT229*HLOOKUP(BG229,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG229,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU229-MIN(BU229,BV229),'Ny Regafg'!$F$117)","v":0},{"$f":"BW229+BM229+BL229-BJ229","v":0},{"$f":"IF(BH229<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH229-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF229,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF229,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2020,23.5]
[null,null,3,1.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I230)),ABS($F$361:$F$424-I230),0))","v":0},0,{"$f":"(IF(F230=0,0,IF(COUNTIF(F228:F230,F230)=1,F230&\",1\",IF(COUNTIF(F228:F230,F230)=2,F230&\",2\",IF(COUNTIF(F228:F230,F230)=3,F230&\",3\")))))*1","v":0},0,1,1,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2020,null,1.4463565494591637,1,8.5044788508505442E-2,25827.795526056496,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D230,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D230-$I230,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P230))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D230,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D230-$I230,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P230))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D230,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D230-$I230,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P230))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD230","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I230 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I230)/100000*V230,Afskrivning!$C$30)/100","v":0.55735448252960218},0.79446425399382614,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J230)*RepOmk!$D$65","v":0.25206080240000001},{"$f":"IFERROR(VLOOKUP(C230&\"-\"&I230,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C230&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4464285714285714},70263,695,0,4,35000,null,1,1.1334285361739562,14395.237610305592,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL230*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI230=\"\",0,MIN(BI230,'Ny Regafg'!$E$14))*HLOOKUP(BG230,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO230>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO230*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO230>'Ny Regafg'!$F$80,(BO230-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK230*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT230*HLOOKUP(BG230,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG230,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU230-MIN(BU230,BV230),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH230<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH230-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF230,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF230,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2020,19.8]
[null,null,3,1.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I231)),ABS($F$361:$F$424-I231),0))","v":0},0,0,0,1,1,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2020,null,1.4463565494591637,1,8.5044788508505442E-2,25827.795526056496,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D231,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D231-$I231,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P231))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D231,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D231-$I231,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P231))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D231,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D231-$I231,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P231))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD231","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I231 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I231)/100000*V231,Afskrivning!$C$30)/100","v":0.62885973514478333},0.79446425399382614,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J231)*RepOmk!$D$65","v":0.25206080240000001},{"$f":"IFERROR(VLOOKUP(C231&\"-\"&I231,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C231&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.4464285714285714},70263,695,0,4,35000,null,1,1.1334285361739562,16242.060653889508,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL231*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI231=\"\",0,MIN(BI231,'Ny Regafg'!$E$14))*HLOOKUP(BG231,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO231>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO231*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO231>'Ny Regafg'!$F$80,(BO231-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK231*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT231*HLOOKUP(BG231,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG231,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU231-MIN(BU231,BV231),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH231<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH231-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF231,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF231,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2020,20.8]
[null,null,3,2.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I232)),ABS($F$361:$F$424-I232),0))","v":0},0,0,0,2,2,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2019,null,0.29629647027492001,1,1.7422032388742393E-2,24691.372522910002,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D232,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D232-$I232,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P232))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D232,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D232-$I232,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P232))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D232,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D232-$I232,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P232))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD232","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I232 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I232)/100000*V232,Afskrivning!$C$30)/100","v":0.21838999497836395},0.8099263203193533,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J232)*RepOmk!$D$65","v":0.32090263810000003},{"$f":"IFERROR(VLOOKUP(C232&\"-\"&I232,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C232&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39285714285714279},70263,695,0,4,35000,null,1,1.1334285361739562,5392.3487212872287,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL232*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI232=\"\",0,MIN(BI232,'Ny Regafg'!$E$14))*HLOOKUP(BG232,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO232>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO232*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO232>'Ny Regafg'!$F$80,(BO232-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK232*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT232*HLOOKUP(BG232,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG232,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU232-MIN(BU232,BV232),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH232<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH232-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF232,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF232,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2019,23.5]
[null,null,3,2.2000000000000002,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I233)),ABS($F$361:$F$424-I233),0))","v":0},0,0,0,2,2,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2019,null,0.29629647027492001,1,1.7422032388742393E-2,24691.372522910002,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D233,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D233-$I233,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P233))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D233,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D233-$I233,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P233))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D233,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D233-$I233,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P233))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD233","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I233 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I233)/100000*V233,Afskrivning!$C$30)/100","v":0.51542575653833955},0.8099263203193533,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J233)*RepOmk!$D$65","v":0.32090263810000003},{"$f":"IFERROR(VLOOKUP(C233&\"-\"&I233,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C233&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39285714285714279},70263,695,0,4,35000,null,1,1.1334285361739562,12726.569362590857,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL233*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI233=\"\",0,MIN(BI233,'Ny Regafg'!$E$14))*HLOOKUP(BG233,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO233>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO233*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO233>'Ny Regafg'!$F$80,(BO233-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK233*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT233*HLOOKUP(BG233,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG233,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU233-MIN(BU233,BV233),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH233<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH233-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF233,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF233,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2019,19.8]
[null,null,3,2.2999999999999998,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I234)),ABS($F$361:$F$424-I234),0))","v":0},0,0,0,2,2,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2019,null,0.29629647027492001,1,1.7422032388742393E-2,24691.372522910002,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D234,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D234-$I234,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P234))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D234,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D234-$I234,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P234))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D234,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D234-$I234,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P234))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD234","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I234 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I234)/100000*V234,Afskrivning!$C$30)/100","v":0.5815518039298887},0.80992632031935341,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J234)*RepOmk!$D$65","v":0.32090263810000003},{"$f":"IFERROR(VLOOKUP(C234&\"-\"&I234,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C234&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.39285714285714279},70263,695,0,4,35000,null,1,1.1334285361739562,14359.3122322032,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL234*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI234=\"\",0,MIN(BI234,'Ny Regafg'!$E$14))*HLOOKUP(BG234,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO234>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO234*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO234>'Ny Regafg'!$F$80,(BO234-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK234*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT234*HLOOKUP(BG234,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG234,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU234-MIN(BU234,BV234),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH234<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH234-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF234,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF234,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2019,20.8]
[null,null,3,3.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I235)),ABS($F$361:$F$424-I235),0))","v":0},0,{"$f":"(IF(F235=0,0,IF(COUNTIF(F233:F235,F235)=1,F235&\",1\",IF(COUNTIF(F233:F235,F235)=2,F235&\",2\",IF(COUNTIF(F233:F235,F235)=3,F235&\",3\")))))*1","v":0},0,3,3,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2018,null,0.14162971279141182,1,8.3277314818188675E-3,23604.95213190197,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D235,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D235-$I235,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P235))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D235,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D235-$I235,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P235))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D235,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D235-$I235,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P235))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD235","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I235 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I235)/100000*V235,Afskrivning!$C$30)/100","v":0.20062446009283694},0.82538838664488057,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J235)*RepOmk!$D$65","v":0.38974447379999999},{"$f":"IFERROR(VLOOKUP(C235&\"-\"&I235,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C235&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33928571428571419},70263,695,0,4,35000,null,1,1.1334285361739562,4735.7307769800927,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL235*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI235=\"\",0,MIN(BI235,'Ny Regafg'!$E$14))*HLOOKUP(BG235,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO235>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO235*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO235>'Ny Regafg'!$F$80,(BO235-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK235*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT235*HLOOKUP(BG235,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG235,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU235-MIN(BU235,BV235),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH235<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH235-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF235,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF235,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2018,23.5]
[null,null,3,3.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I236)),ABS($F$361:$F$424-I236),0))","v":0},0,{"$f":"(IF(F236=0,0,IF(COUNTIF(F234:F236,F236)=1,F236&\",1\",IF(COUNTIF(F234:F236,F236)=2,F236&\",2\",IF(COUNTIF(F234:F236,F236)=3,F236&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(K$361:K$423,MATCH($D236,$C$361:$C$423,0)),INDEX(K$361:K$423,MATCH(ROUND($J$163+$D236-$I236,1),$C$361:$C$423,0)))","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,2018,null,0.14162971279141182,1,8.3277314818188675E-3,{"$f":"IFERROR(INDEX(U$361:U$423,MATCH($D236,$C$361:$C$423,0)),INDEX(U$361:U$423,MATCH(ROUND($J$163+$D236-$I236,1),$C$361:$C$423,0)))","v":23604.95213190197},{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D236,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D236-$I236,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P236))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D236,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D236-$I236,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P236))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D236,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D236-$I236,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P236))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD236","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I236 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I236)/100000*V236,Afskrivning!$C$30)/100","v":0.47349703054707698},0.82538838664488057,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J236)*RepOmk!$D$65","v":0.38974447379999999},{"$f":"IFERROR(VLOOKUP(C236&\"-\"&I236,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C236&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33928571428571419},{"$f":"IFERROR(INDEX(AT$361:AT$423,MATCH($D236,$C$361:$C$423,0)),INDEX(AT$361:AT$423,MATCH(ROUND($J$163+$D236-$I236,1),$C$361:$C$423,0)))","v":70263},695,0,4,35000,null,1,1.1334285361739562,11176.874740661477,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL236*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI236=\"\",0,MIN(BI236,'Ny Regafg'!$E$14))*HLOOKUP(BG236,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO236>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO236*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO236>'Ny Regafg'!$F$80,(BO236-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK236*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT236*HLOOKUP(BG236,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG236,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU236-MIN(BU236,BV236),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH236<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH236-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF236,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF236,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2018,19.8]
[null,null,3,3.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I237)),ABS($F$361:$F$424-I237),0))","v":0},0,0,0,3,3,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2018,null,0.14162971279141182,1,8.3277314818188675E-3,23604.95213190197,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D237,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D237-$I237,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P237))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D237,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D237-$I237,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P237))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D237,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D237-$I237,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P237))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD237","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I237 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I237)/100000*V237,Afskrivning!$C$30)/100","v":0.53424387271499418},0.82538838664488057,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J237)*RepOmk!$D$65","v":0.38974447379999999},{"$f":"IFERROR(VLOOKUP(C237&\"-\"&I237,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C237&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.33928571428571419},70263,695,0,4,35000,null,1,1.1334285361739562,12610.801042199366,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL237*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI237=\"\",0,MIN(BI237,'Ny Regafg'!$E$14))*HLOOKUP(BG237,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO237>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO237*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO237>'Ny Regafg'!$F$80,(BO237-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK237*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT237*HLOOKUP(BG237,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG237,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU237-MIN(BU237,BV237),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH237<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH237-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF237,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF237,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2018,20.8]
[null,null,3,4.0999999999999996,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I238)),ABS($F$361:$F$424-I238),0))","v":0},0,0,0,4,4,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2017,null,0.20309700814288448,1,1.1941966944928252E-2,22566.334238098276,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D238,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D238-$I238,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P238))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D238,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D238-$I238,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P238))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D238,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D238-$I238,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P238))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD238","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I238 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I238)/100000*V238,Afskrivning!$C$30)/100","v":0.1828589252073099},0.84085045297040772,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J238)*RepOmk!$D$65","v":0.45858630950000007},{"$f":"IFERROR(VLOOKUP(C238&\"-\"&I238,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C238&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.28571428571428559},70263,695,0,4,35000,null,1,1.1334285361739562,4126.4556246475695,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL238*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI238=\"\",0,MIN(BI238,'Ny Regafg'!$E$14))*HLOOKUP(BG238,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO238>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO238*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO238>'Ny Regafg'!$F$80,(BO238-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK238*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT238*HLOOKUP(BG238,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG238,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU238-MIN(BU238,BV238),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH238<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH238-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF238,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF238,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2017,23.5]
[null,null,3,4.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I239)),ABS($F$361:$F$424-I239),0))","v":0},0,0,0,4,4,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2017,null,0.20309700814288448,1,1.1941966944928252E-2,22566.334238098276,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D239,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D239-$I239,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P239))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D239,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D239-$I239,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P239))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D239,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D239-$I239,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P239))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD239","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I239 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I239)/100000*V239,Afskrivning!$C$30)/100","v":0.43156830455581441},0.84085045297040772,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J239)*RepOmk!$D$65","v":0.45858630950000007},{"$f":"IFERROR(VLOOKUP(C239&\"-\"&I239,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C239&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.28571428571428559},70263,695,0,4,35000,null,1,1.1334285361739562,9738.9146071758987,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL239*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI239=\"\",0,MIN(BI239,'Ny Regafg'!$E$14))*HLOOKUP(BG239,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO239>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO239*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO239>'Ny Regafg'!$F$80,(BO239-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK239*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT239*HLOOKUP(BG239,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG239,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU239-MIN(BU239,BV239),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH239<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH239-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF239,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF239,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2017,19.8]
[null,null,3,4.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I240)),ABS($F$361:$F$424-I240),0))","v":0},0,0,0,4,4,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2017,null,0.20309700814288448,1,1.1941966944928252E-2,22566.334238098276,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D240,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D240-$I240,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P240))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D240,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D240-$I240,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P240))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D240,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D240-$I240,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P240))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD240","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I240 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I240)/100000*V240,Afskrivning!$C$30)/100","v":0.48693594150009956},0.84085045297040772,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J240)*RepOmk!$D$65","v":0.45858630950000007},{"$f":"IFERROR(VLOOKUP(C240&\"-\"&I240,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C240&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.28571428571428559},70263,695,0,4,35000,null,1,1.1334285361739562,10988.359208434316,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL240*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI240=\"\",0,MIN(BI240,'Ny Regafg'!$E$14))*HLOOKUP(BG240,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO240>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO240*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO240>'Ny Regafg'!$F$80,(BO240-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK240*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT240*HLOOKUP(BG240,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG240,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU240-MIN(BU240,BV240),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH240<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH240-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF240,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF240,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2017,20.8]
[null,null,3,5.0999999999999996,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I241)),ABS($F$361:$F$424-I241),0))","v":0},0,0,0,5,5,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2016,null,0.25888098637946344,1,1.5222027199135213E-2,21573.415531621955,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D241,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D241-$I241,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P241))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D241,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D241-$I241,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P241))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D241,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D241-$I241,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P241))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD241","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I241 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I241)/100000*V241,Afskrivning!$C$30)/100","v":0.16509339032178288},0.85631251929593488,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J241)*RepOmk!$D$65","v":0.52742814520000003},{"$f":"IFERROR(VLOOKUP(C241&\"-\"&I241,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C241&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27008928571428559},70263,695,0,4,35000,null,1,1.1334285361739562,3561.6283109360766,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL241*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI241=\"\",0,MIN(BI241,'Ny Regafg'!$E$14))*HLOOKUP(BG241,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO241>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO241*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO241>'Ny Regafg'!$F$80,(BO241-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK241*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT241*HLOOKUP(BG241,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG241,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU241-MIN(BU241,BV241),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH241<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH241-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF241,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF241,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2016,23.5]
[null,null,3,5.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I242)),ABS($F$361:$F$424-I242),0))","v":0},0,0,0,5,5,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2016,null,0.25888098637946344,1,1.5222027199135213E-2,21573.415531621955,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D242,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D242-$I242,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P242))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D242,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D242-$I242,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P242))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D242,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D242-$I242,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P242))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD242","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I242 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I242)/100000*V242,Afskrivning!$C$30)/100","v":0.38963957856455189},0.85631251929593488,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J242)*RepOmk!$D$65","v":0.52742814520000003},{"$f":"IFERROR(VLOOKUP(C242&\"-\"&I242,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C242&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27008928571428559},70263,695,0,4,35000,null,1,1.1334285361739562,8405.8565359391359,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL242*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI242=\"\",0,MIN(BI242,'Ny Regafg'!$E$14))*HLOOKUP(BG242,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO242>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO242*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO242>'Ny Regafg'!$F$80,(BO242-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK242*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT242*HLOOKUP(BG242,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG242,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU242-MIN(BU242,BV242),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH242<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH242-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF242,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF242,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2016,19.8]
[null,null,3,5.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I243)),ABS($F$361:$F$424-I243),0))","v":0},0,0,0,5,5,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2016,null,0.25888098637946344,1,1.5222027199135213E-2,21573.415531621955,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D243,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D243-$I243,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P243))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D243,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D243-$I243,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P243))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D243,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D243-$I243,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P243))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD243","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I243 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I243)/100000*V243,Afskrivning!$C$30)/100","v":0.4396280102852051},0.85631251929593488,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J243)*RepOmk!$D$65","v":0.52742814520000003},{"$f":"IFERROR(VLOOKUP(C243&\"-\"&I243,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C243&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.27008928571428559},70263,695,0,4,35000,null,1,1.1334285361739562,9484.2777452229002,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL243*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI243=\"\",0,MIN(BI243,'Ny Regafg'!$E$14))*HLOOKUP(BG243,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO243>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO243*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO243>'Ny Regafg'!$F$80,(BO243-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK243*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT243*HLOOKUP(BG243,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG243,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU243-MIN(BU243,BV243),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH243<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH243-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF243,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF243,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2016,20.8]
[null,null,3,6.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I244)),ABS($F$361:$F$424-I244),0))","v":0},0,0,0,6,6,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2015,null,0,1,0,20624.185248230588,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D244,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D244-$I244,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P244))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D244,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D244-$I244,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P244))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D244,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D244-$I244,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P244))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD244","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I244 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I244)/100000*V244,Afskrivning!$C$30)/100","v":0.14732785543625584},0.87177458562146215,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J244)*RepOmk!$D$65","v":0.59626998090000005},{"$f":"IFERROR(VLOOKUP(C244&\"-\"&I244,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C244&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25446428571428559},70263,695,0,4,35000,null,1,1.1334285361739562,3038.5169827418763,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL244*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI244=\"\",0,MIN(BI244,'Ny Regafg'!$E$14))*HLOOKUP(BG244,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO244>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO244*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO244>'Ny Regafg'!$F$80,(BO244-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK244*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT244*HLOOKUP(BG244,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG244,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU244-MIN(BU244,BV244),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH244<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH244-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF244,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF244,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2015,23.5]
[null,null,3,6.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I245)),ABS($F$361:$F$424-I245),0))","v":0},0,0,0,6,6,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2015,null,0,1,0,20624.185248230588,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D245,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D245-$I245,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P245))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D245,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D245-$I245,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P245))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D245,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D245-$I245,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P245))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD245","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I245 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I245)/100000*V245,Afskrivning!$C$30)/100","v":0.34771085257328926},0.87177458562146215,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J245)*RepOmk!$D$65","v":0.59626998090000005},{"$f":"IFERROR(VLOOKUP(C245&\"-\"&I245,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C245&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25446428571428559},70263,695,0,4,35000,null,1,1.1334285361739562,7171.2530362917132,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL245*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI245=\"\",0,MIN(BI245,'Ny Regafg'!$E$14))*HLOOKUP(BG245,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO245>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO245*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO245>'Ny Regafg'!$F$80,(BO245-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK245*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT245*HLOOKUP(BG245,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG245,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU245-MIN(BU245,BV245),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH245<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH245-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF245,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF245,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2015,19.8]
[null,null,3,6.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I246)),ABS($F$361:$F$424-I246),0))","v":0},0,0,0,6,6,{"$f":"IFERROR(INDEX(K$361:K$423,MATCH($D246,$C$361:$C$423,0)),INDEX(K$361:K$423,MATCH(ROUND($J$163+$D246-$I246,1),$C$361:$C$423,0)))","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2015,null,0,1,0,{"$f":"IFERROR(INDEX(U$361:U$423,MATCH($D246,$C$361:$C$423,0)),INDEX(U$361:U$423,MATCH(ROUND($J$163+$D246-$I246,1),$C$361:$C$423,0)))","v":20624.185248230588},{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D246,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D246-$I246,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P246))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D246,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D246-$I246,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P246))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D246,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D246-$I246,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P246))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD246","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I246 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I246)/100000*V246,Afskrivning!$C$30)/100","v":0.39232007907031047},0.87177458562146215,{"$f":"IFERROR(INDEX(AL$361:AL$423,MATCH($D246,$C$361:$C$423,0)),INDEX(AL$361:AL$423,MATCH(ROUND($J$163+$D246-$I246,1),$C$361:$C$423,0)))","v":260.82},null,null,660,{"$f":"IFERROR(INDEX(AP$361:AP$423,MATCH($D246,$C$361:$C$423,0)),INDEX(AP$361:AP$423,MATCH(ROUND($J$163+$D246-$I246,1),$C$361:$C$423,0)))","v":0},0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J246)*RepOmk!$D$65","v":0.59626998090000005},{"$f":"IFERROR(VLOOKUP(C246&\"-\"&I246,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C246&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.25446428571428559},{"$f":"IFERROR(INDEX(AT$361:AT$423,MATCH($D246,$C$361:$C$423,0)),INDEX(AT$361:AT$423,MATCH(ROUND($J$163+$D246-$I246,1),$C$361:$C$423,0)))","v":70263},695,0,4,35000,null,{"$f":"IFERROR(INDEX(AZ$361:AZ$423,MATCH($D246,$C$361:$C$423,0)),INDEX(AZ$361:AZ$423,MATCH(ROUND($J$163+$D246-$I246,1),$C$361:$C$423,0)))","v":1},1.1334285361739562,8091.2819873465551,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL246*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI246=\"\",0,MIN(BI246,'Ny Regafg'!$E$14))*HLOOKUP(BG246,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO246>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO246*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO246>'Ny Regafg'!$F$80,(BO246-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK246*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT246*HLOOKUP(BG246,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG246,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU246-MIN(BU246,BV246),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH246<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH246-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF246,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF246,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2015,20.8]
[null,null,3,7.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I247)),ABS($F$361:$F$424-I247),0))","v":0},0,0,0,7,7,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2014,null,0,1,0,19716.721097308444,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D247,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D247-$I247,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P247))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D247,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D247-$I247,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P247))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D247,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D247-$I247,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P247))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD247","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I247 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I247)/100000*V247,Afskrivning!$C$30)/100","v":0.1295623205507288},0.88723665194698942,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J247)*RepOmk!$D$65","v":0.66511181659999996},{"$f":"IFERROR(VLOOKUP(C247&\"-\"&I247,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C247&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23883928571428559},70263,695,0,4,35000,null,1,1.1334285361739562,2554.5441390187939,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL247*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI247=\"\",0,MIN(BI247,'Ny Regafg'!$E$14))*HLOOKUP(BG247,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO247>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO247*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO247>'Ny Regafg'!$F$80,(BO247-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK247*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT247*HLOOKUP(BG247,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG247,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU247-MIN(BU247,BV247),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH247<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH247-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF247,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF247,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2014,23.5]
[null,null,3,7.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I248)),ABS($F$361:$F$424-I248),0))","v":0},0,0,0,7,7,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2014,null,0,1,0,19716.721097308444,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D248,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D248-$I248,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P248))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D248,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D248-$I248,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P248))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D248,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D248-$I248,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P248))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD248","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I248 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I248)/100000*V248,Afskrivning!$C$30)/100","v":0.30578212658202664},0.88723665194698942,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J248)*RepOmk!$D$65","v":0.66511181659999996},{"$f":"IFERROR(VLOOKUP(C248&\"-\"&I248,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C248&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23883928571428559},70263,695,0,4,35000,null,1,1.1334285361739562,6029.0209063596858,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL248*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI248=\"\",0,MIN(BI248,'Ny Regafg'!$E$14))*HLOOKUP(BG248,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO248>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO248*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO248>'Ny Regafg'!$F$80,(BO248-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK248*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT248*HLOOKUP(BG248,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG248,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU248-MIN(BU248,BV248),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH248<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH248-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF248,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF248,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2014,19.8]
[null,null,3,7.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I249)),ABS($F$361:$F$424-I249),0))","v":0},0,0,0,7,7,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2014,null,0,1,0,19716.721097308444,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D249,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D249-$I249,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P249))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D249,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D249-$I249,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P249))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D249,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D249-$I249,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P249))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD249","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I249 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I249)/100000*V249,Afskrivning!$C$30)/100","v":0.34501214785541584},0.88723665194698942,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J249)*RepOmk!$D$65","v":0.66511181659999996},{"$f":"IFERROR(VLOOKUP(C249&\"-\"&I249,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C249&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.23883928571428559},70263,695,0,4,35000,null,1,1.1334285361739562,6802.5082944485775,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL249*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI249=\"\",0,MIN(BI249,'Ny Regafg'!$E$14))*HLOOKUP(BG249,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO249>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO249*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO249>'Ny Regafg'!$F$80,(BO249-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK249*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT249*HLOOKUP(BG249,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG249,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU249-MIN(BU249,BV249),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH249<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH249-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF249,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF249,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2014,20.8]
[null,null,3,8.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I250)),ABS($F$361:$F$424-I250),0))","v":0},0,0,0,8,8,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2013,null,0,1,0,18849.185369026865,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D250,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D250-$I250,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P250))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D250,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D250-$I250,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P250))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D250,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D250-$I250,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P250))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD250","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I250 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I250)/100000*V250,Afskrivning!$C$30)/100","v":0.11179678566520175},0.90269871827251658,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J250)*RepOmk!$D$65","v":0.73395365230000009},{"$f":"IFERROR(VLOOKUP(C250&\"-\"&I250,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C250&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22321428571428559},70263,695,0,4,35000,null,1,1.1334285361739562,2107.2783366647532,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL250*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI250=\"\",0,MIN(BI250,'Ny Regafg'!$E$14))*HLOOKUP(BG250,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO250>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO250*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO250>'Ny Regafg'!$F$80,(BO250-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK250*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT250*HLOOKUP(BG250,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG250,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU250-MIN(BU250,BV250),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH250<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH250-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF250,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF250,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2013,23.5]
[null,null,3,8.1999999999999993,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I251)),ABS($F$361:$F$424-I251),0))","v":0},0,0,0,8,8,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2013,null,0,1,0,18849.185369026865,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D251,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D251-$I251,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P251))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D251,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D251-$I251,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P251))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D251,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D251-$I251,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P251))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD251","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I251 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I251)/100000*V251,Afskrivning!$C$30)/100","v":0.26385340059076406},0.90269871827251658,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J251)*RepOmk!$D$65","v":0.73395365230000009},{"$f":"IFERROR(VLOOKUP(C251&\"-\"&I251,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C251&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22321428571428559},70263,695,0,4,35000,null,1,1.1334285361739562,4973.4216579834147,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL251*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI251=\"\",0,MIN(BI251,'Ny Regafg'!$E$14))*HLOOKUP(BG251,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO251>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO251*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO251>'Ny Regafg'!$F$80,(BO251-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK251*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT251*HLOOKUP(BG251,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG251,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU251-MIN(BU251,BV251),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH251<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH251-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF251,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF251,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2013,19.8]
[null,null,3,8.3000000000000007,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I252)),ABS($F$361:$F$424-I252),0))","v":0},0,0,0,8,8,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2013,null,0,1,0,18849.185369026865,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D252,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D252-$I252,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P252))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D252,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D252-$I252,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P252))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D252,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D252-$I252,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P252))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD252","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I252 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I252)/100000*V252,Afskrivning!$C$30)/100","v":0.29770421664052127},0.90269871827251658,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J252)*RepOmk!$D$65","v":0.73395365230000009},{"$f":"IFERROR(VLOOKUP(C252&\"-\"&I252,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C252&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.22321428571428559},70263,695,0,4,35000,null,1,1.1334285361739562,5611.4819645981179,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL252*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI252=\"\",0,MIN(BI252,'Ny Regafg'!$E$14))*HLOOKUP(BG252,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO252>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO252*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO252>'Ny Regafg'!$F$80,(BO252-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK252*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT252*HLOOKUP(BG252,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG252,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU252-MIN(BU252,BV252),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH252<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH252-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF252,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF252,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2013,20.8]
[null,null,3,9.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I253)),ABS($F$361:$F$424-I253),0))","v":0},0,0,0,9,9,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2012,null,0,1,0,18019.821212789688,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D253,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D253-$I253,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P253))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D253,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D253-$I253,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P253))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D253,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D253-$I253,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P253))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD253","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I253 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I253)/100000*V253,Afskrivning!$C$30)/100","v":9.4031250779674738E-2},0.91816078459804384,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J253)*RepOmk!$D$65","v":0.802795488},{"$f":"IFERROR(VLOOKUP(C253&\"-\"&I253,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C253&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18553936925647441},70263,695,0,4,35000,null,1,1.1334285361739562,1694.4263274647296,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL253*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI253=\"\",0,MIN(BI253,'Ny Regafg'!$E$14))*HLOOKUP(BG253,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO253>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO253*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO253>'Ny Regafg'!$F$80,(BO253-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK253*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT253*HLOOKUP(BG253,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG253,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU253-MIN(BU253,BV253),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH253<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH253-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF253,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF253,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2012,23.5]
[null,null,3,9.1999999999999993,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I254)),ABS($F$361:$F$424-I254),0))","v":0},0,0,0,9,9,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2012,null,0,1,0,18019.821212789688,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D254,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D254-$I254,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P254))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D254,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D254-$I254,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P254))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D254,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D254-$I254,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P254))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD254","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I254 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I254)/100000*V254,Afskrivning!$C$30)/100","v":0.22192467459950149},0.91816078459804384,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J254)*RepOmk!$D$65","v":0.802795488},{"$f":"IFERROR(VLOOKUP(C254&\"-\"&I254,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C254&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18553936925647441},70263,695,0,4,35000,null,1,1.1334285361739562,3999.0429589895457,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL254*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI254=\"\",0,MIN(BI254,'Ny Regafg'!$E$14))*HLOOKUP(BG254,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO254>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO254*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO254>'Ny Regafg'!$F$80,(BO254-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK254*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT254*HLOOKUP(BG254,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG254,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU254-MIN(BU254,BV254),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH254<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH254-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF254,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF254,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2012,19.8]
[null,null,3,9.3000000000000007,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I255)),ABS($F$361:$F$424-I255),0))","v":0},0,0,0,9,9,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2012,null,0,1,0,18019.821212789688,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D255,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D255-$I255,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P255))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D255,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D255-$I255,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P255))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D255,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D255-$I255,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P255))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD255","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I255 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I255)/100000*V255,Afskrivning!$C$30)/100","v":0.2503962854256267},0.91816078459804384,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J255)*RepOmk!$D$65","v":0.802795488},{"$f":"IFERROR(VLOOKUP(C255&\"-\"&I255,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C255&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.18553936925647441},70263,695,0,4,35000,null,1,1.1334285361739562,4512.0962957164493,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL255*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI255=\"\",0,MIN(BI255,'Ny Regafg'!$E$14))*HLOOKUP(BG255,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO255>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO255*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO255>'Ny Regafg'!$F$80,(BO255-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK255*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT255*HLOOKUP(BG255,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG255,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU255-MIN(BU255,BV255),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH255<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH255-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF255,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF255,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2012,20.8]
[null,null,3,10.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I256)),ABS($F$361:$F$424-I256),0))","v":0},0,0,0,10,10,{"$f":"IFERROR(INDEX(K$361:K$423,MATCH($D256,$C$361:$C$423,0)),INDEX(K$361:K$423,MATCH(ROUND($J$163+$D256-$I256,1),$C$361:$C$423,0)))","v":"Stor varebil, el"},"FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2011,null,0,1,0,{"$f":"IFERROR(INDEX(U$361:U$423,MATCH($D256,$C$361:$C$423,0)),INDEX(U$361:U$423,MATCH(ROUND($J$163+$D256-$I256,1),$C$361:$C$423,0)))","v":0},{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D256,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D256-$I256,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P256))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D256,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D256-$I256,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P256))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D256,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D256-$I256,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P256))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD256","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I256 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I256)/100000*V256,Afskrivning!$C$30)/100","v":7.6265715894147712E-2},0.933622850923571,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J256)*RepOmk!$D$65","v":0.87163732370000002},{"$f":"IFERROR(VLOOKUP(C256&\"-\"&I256,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C256&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.14786445279866323},{"$f":"IFERROR(INDEX(AT$361:AT$423,MATCH($D256,$C$361:$C$423,0)),INDEX(AT$361:AT$423,MATCH(ROUND($J$163+$D256-$I256,1),$C$361:$C$423,0)))","v":70263},695,0,4,35000,null,1,1.1334285361739562,0,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL256*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI256=\"\",0,MIN(BI256,'Ny Regafg'!$E$14))*HLOOKUP(BG256,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO256>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO256*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO256>'Ny Regafg'!$F$80,(BO256-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK256*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT256*HLOOKUP(BG256,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG256,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU256-MIN(BU256,BV256),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH256<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH256-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF256,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF256,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2011,23.5]
[null,null,3,10.199999999999999,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I257)),ABS($F$361:$F$424-I257),0))","v":0},0,0,0,10,10,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2011,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D257,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D257-$I257,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P257))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D257,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D257-$I257,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P257))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D257,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D257-$I257,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P257))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD257","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I257 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I257)/100000*V257,Afskrivning!$C$30)/100","v":0.17999594860823889},0.933622850923571,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J257)*RepOmk!$D$65","v":0.87163732370000002},{"$f":"IFERROR(VLOOKUP(C257&\"-\"&I257,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C257&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.14786445279866323},70263,695,0,4,35000,null,1,1.1334285361739562,0,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL257*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI257=\"\",0,MIN(BI257,'Ny Regafg'!$E$14))*HLOOKUP(BG257,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO257>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO257*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO257>'Ny Regafg'!$F$80,(BO257-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK257*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT257*HLOOKUP(BG257,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG257,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU257-MIN(BU257,BV257),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH257<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH257-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF257,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF257,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2011,19.8]
[null,null,3,10.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I258)),ABS($F$361:$F$424-I258),0))","v":0},0,0,0,10,10,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2011,null,{"$f":"IFERROR(INDEX(R$361:R$423,MATCH($D258,$C$361:$C$423,0)),INDEX(R$361:R$423,MATCH(ROUND($J$163+$D258-$I258,1),$C$361:$C$423,0)))","v":0},1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D258,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D258-$I258,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P258))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D258,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D258-$I258,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P258))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D258,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D258-$I258,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P258))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD258","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I258 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I258)/100000*V258,Afskrivning!$C$30)/100","v":0.20308835421073212},0.933622850923571,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J258)*RepOmk!$D$65","v":0.87163732370000002},{"$f":"IFERROR(VLOOKUP(C258&\"-\"&I258,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C258&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.14786445279866323},70263,695,0,4,35000,null,1,1.1334285361739562,0,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL258*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI258=\"\",0,MIN(BI258,'Ny Regafg'!$E$14))*HLOOKUP(BG258,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO258>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO258*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO258>'Ny Regafg'!$F$80,(BO258-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK258*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT258*HLOOKUP(BG258,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG258,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU258-MIN(BU258,BV258),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH258<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH258-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF258,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF258,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2011,20.8]
[null,null,3,11.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I259)),ABS($F$361:$F$424-I259),0))","v":0},0,0,0,11,11,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2010,null,0,{"$f":"INDEX(skrotrate_vbil,MATCH(I259&\" \"&IF(P259>original_år,0,original_år-P259),match_skrot,0))","v":1},0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D259,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D259-$I259,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P259))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D259,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D259-$I259,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P259))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D259,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D259-$I259,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P259))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD259","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I259 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I259)/100000*V259,Afskrivning!$C$30)/100","v":5.8500181008620665E-2},{"$f":"1-AJ259/(V259/X259)","v":0.94908491724909827},260.82,null,null,{"$f":"IF(P259<=$CB$161,CB259,IF(P259<=$CC$161,CC259,BY259))","v":660},0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J259)*RepOmk!$D$65","v":0.94047915940000004},{"$f":"IFERROR(VLOOKUP(C259&\"-\"&I259,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C259&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.11018953634085203},70263,695,0,4,35000,null,1,1.1334285361739562,{"$f":"AJ259*U259","v":0},22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL259*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI259=\"\",0,MIN(BI259,'Ny Regafg'!$E$14))*HLOOKUP(BG259,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO259>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO259*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO259>'Ny Regafg'!$F$80,(BO259-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK259*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT259*HLOOKUP(BG259,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG259,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU259-MIN(BU259,BV259),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH259<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH259-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF259,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF259,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,{"$f":"P259","v":2010},{"$f":"1/AA259*BA259","v":23.5}]
[null,null,3,11.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I260)),ABS($F$361:$F$424-I260),0))","v":0},0,0,0,11,11,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2010,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D260,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D260-$I260,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P260))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D260,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D260-$I260,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P260))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D260,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D260-$I260,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P260))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD260","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I260 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I260)/100000*V260,Afskrivning!$C$30)/100","v":0.13806722261697632},0.94908491724909827,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J260)*RepOmk!$D$65","v":0.94047915940000004},{"$f":"IFERROR(VLOOKUP(C260&\"-\"&I260,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C260&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.11018953634085203},70263,695,0,4,35000,null,1,1.1334285361739562,0,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL260*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI260=\"\",0,MIN(BI260,'Ny Regafg'!$E$14))*HLOOKUP(BG260,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO260>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO260*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO260>'Ny Regafg'!$F$80,(BO260-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK260*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT260*HLOOKUP(BG260,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG260,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU260-MIN(BU260,BV260),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH260<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH260-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF260,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF260,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2010,19.8]
[null,null,3,11.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I261)),ABS($F$361:$F$424-I261),0))","v":0},0,0,0,11,11,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2010,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D261,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D261-$I261,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P261))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D261,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D261-$I261,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P261))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D261,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D261-$I261,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P261))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD261","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I261 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I261)/100000*V261,Afskrivning!$C$30)/100","v":0.15578042299583753},0.94908491724909827,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J261)*RepOmk!$D$65","v":0.94047915940000004},{"$f":"IFERROR(VLOOKUP(C261&\"-\"&I261,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C261&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":0.11018953634085203},70263,695,0,4,35000,null,1,1.1334285361739562,0,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL261*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI261=\"\",0,MIN(BI261,'Ny Regafg'!$E$14))*HLOOKUP(BG261,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO261>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO261*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO261>'Ny Regafg'!$F$80,(BO261-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK261*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT261*HLOOKUP(BG261,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG261,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU261-MIN(BU261,BV261),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH261<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH261-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF261,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF261,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2010,20.8]
[null,null,3,12.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I262)),ABS($F$361:$F$424-I262),0))","v":0},0,0,0,12,12,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2009,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D262,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D262-$I262,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P262))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D262,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D262-$I262,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P262))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D262,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D262-$I262,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P262))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD262","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I262 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I262)/100000*V262,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98466620302380625,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J262)*RepOmk!$D$65","v":1.0093209951},{"$f":"IFERROR(VLOOKUP(C262&\"-\"&I262,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C262&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL262*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI262=\"\",0,MIN(BI262,'Ny Regafg'!$E$14))*HLOOKUP(BG262,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO262>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO262*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO262>'Ny Regafg'!$F$80,(BO262-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK262*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT262*HLOOKUP(BG262,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG262,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU262-MIN(BU262,BV262),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH262<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH262-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF262,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF262,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2009,23.5]
[null,null,3,12.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I263)),ABS($F$361:$F$424-I263),0))","v":0},0,0,0,12,12,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2009,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D263,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D263-$I263,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P263))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D263,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D263-$I263,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P263))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D263,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D263-$I263,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P263))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD263","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I263 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I263)/100000*V263,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99350294818962714,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J263)*RepOmk!$D$65","v":1.0093209951},{"$f":"IFERROR(VLOOKUP(C263&\"-\"&I263,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C263&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL263*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI263=\"\",0,MIN(BI263,'Ny Regafg'!$E$14))*HLOOKUP(BG263,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO263>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO263*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO263>'Ny Regafg'!$F$80,(BO263-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK263*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT263*HLOOKUP(BG263,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG263,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU263-MIN(BU263,BV263),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH263<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH263-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF263,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF263,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2009,19.8]
[null,null,3,12.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I264)),ABS($F$361:$F$424-I264),0))","v":0},0,0,0,12,12,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2009,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D264,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D264-$I264,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P264))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D264,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D264-$I264,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P264))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D264,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D264-$I264,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P264))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD264","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I264 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I264)/100000*V264,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99424170328077266,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J264)*RepOmk!$D$65","v":1.0093209951},{"$f":"IFERROR(VLOOKUP(C264&\"-\"&I264,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C264&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL264*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI264=\"\",0,MIN(BI264,'Ny Regafg'!$E$14))*HLOOKUP(BG264,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO264>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO264*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO264>'Ny Regafg'!$F$80,(BO264-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK264*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT264*HLOOKUP(BG264,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG264,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU264-MIN(BU264,BV264),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH264<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH264-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF264,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF264,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2009,20.8]
[null,null,3,13.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I265)),ABS($F$361:$F$424-I265),0))","v":0},0,0,0,13,13,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2008,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D265,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D265-$I265,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P265))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D265,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D265-$I265,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P265))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D265,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D265-$I265,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P265))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD265","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I265 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I265)/100000*V265,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98466620302380625,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J265)*RepOmk!$D$65","v":1.0781628308},{"$f":"IFERROR(VLOOKUP(C265&\"-\"&I265,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C265&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL265*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI265=\"\",0,MIN(BI265,'Ny Regafg'!$E$14))*HLOOKUP(BG265,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO265>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO265*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO265>'Ny Regafg'!$F$80,(BO265-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK265*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT265*HLOOKUP(BG265,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG265,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU265-MIN(BU265,BV265),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH265<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH265-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF265,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF265,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2008,23.5]
[null,null,3,13.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I266)),ABS($F$361:$F$424-I266),0))","v":0},0,0,0,13,13,{"$f":"IFERROR(INDEX(K$361:K$423,MATCH($D266,$C$361:$C$423,0)),INDEX(K$361:K$423,MATCH(ROUND($J$163+$D266-$I266,1),$C$361:$C$423,0)))","v":"Stor varebil, el"},"BMW","X5","xDrive 45 e",2021,2008,null,0,1,0,{"$f":"IFERROR(INDEX(U$361:U$423,MATCH($D266,$C$361:$C$423,0)),INDEX(U$361:U$423,MATCH(ROUND($J$163+$D266-$I266,1),$C$361:$C$423,0)))","v":0},{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D266,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D266-$I266,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P266))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D266,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D266-$I266,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P266))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D266,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D266-$I266,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P266))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD266","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I266 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I266)/100000*V266,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99350294818962714,{"$f":"IFERROR(INDEX(AL$361:AL$423,MATCH($D266,$C$361:$C$423,0)),INDEX(AL$361:AL$423,MATCH(ROUND($J$163+$D266-$I266,1),$C$361:$C$423,0)))","v":260.82},null,null,1280,{"$f":"IFERROR(INDEX(AP$361:AP$423,MATCH($D266,$C$361:$C$423,0)),INDEX(AP$361:AP$423,MATCH(ROUND($J$163+$D266-$I266,1),$C$361:$C$423,0)))","v":0},0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J266)*RepOmk!$D$65","v":1.0781628308},{"$f":"IFERROR(VLOOKUP(C266&\"-\"&I266,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C266&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},{"$f":"IFERROR(INDEX(AT$361:AT$423,MATCH($D266,$C$361:$C$423,0)),INDEX(AT$361:AT$423,MATCH(ROUND($J$163+$D266-$I266,1),$C$361:$C$423,0)))","v":70263},695,0,4,35000,null,{"$f":"IFERROR(INDEX(AZ$361:AZ$423,MATCH($D266,$C$361:$C$423,0)),INDEX(AZ$361:AZ$423,MATCH(ROUND($J$163+$D266-$I266,1),$C$361:$C$423,0)))","v":1},1.1334285361739562,0,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL266*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI266=\"\",0,MIN(BI266,'Ny Regafg'!$E$14))*HLOOKUP(BG266,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO266>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO266*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO266>'Ny Regafg'!$F$80,(BO266-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK266*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT266*HLOOKUP(BG266,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG266,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU266-MIN(BU266,BV266),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH266<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH266-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF266,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF266,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2008,19.8]
[null,null,3,13.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I267)),ABS($F$361:$F$424-I267),0))","v":0},0,0,0,13,13,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2008,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D267,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D267-$I267,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P267))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D267,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D267-$I267,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P267))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D267,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D267-$I267,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P267))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD267","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I267 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I267)/100000*V267,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99424170328077266,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J267)*RepOmk!$D$65","v":1.0781628308},{"$f":"IFERROR(VLOOKUP(C267&\"-\"&I267,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C267&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL267*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI267=\"\",0,MIN(BI267,'Ny Regafg'!$E$14))*HLOOKUP(BG267,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO267>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO267*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO267>'Ny Regafg'!$F$80,(BO267-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK267*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT267*HLOOKUP(BG267,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG267,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU267-MIN(BU267,BV267),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH267<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH267-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF267,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF267,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2008,20.8]
[null,null,3,14.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I268)),ABS($F$361:$F$424-I268),0))","v":0},0,0,0,14,14,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2007,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D268,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D268-$I268,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P268))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D268,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D268-$I268,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P268))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D268,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D268-$I268,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P268))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD268","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I268 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I268)/100000*V268,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98466620302380625,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J268)*RepOmk!$D$65","v":1.1470046665},{"$f":"IFERROR(VLOOKUP(C268&\"-\"&I268,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C268&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL268*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI268=\"\",0,MIN(BI268,'Ny Regafg'!$E$14))*HLOOKUP(BG268,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO268>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO268*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO268>'Ny Regafg'!$F$80,(BO268-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK268*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT268*HLOOKUP(BG268,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG268,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU268-MIN(BU268,BV268),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH268<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH268-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF268,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF268,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2007,23.5]
[null,null,3,14.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I269)),ABS($F$361:$F$424-I269),0))","v":0},0,0,0,14,14,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2007,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D269,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D269-$I269,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P269))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D269,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D269-$I269,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P269))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D269,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D269-$I269,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P269))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD269","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I269 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I269)/100000*V269,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99350294818962714,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J269)*RepOmk!$D$65","v":1.1470046665},{"$f":"IFERROR(VLOOKUP(C269&\"-\"&I269,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C269&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL269*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI269=\"\",0,MIN(BI269,'Ny Regafg'!$E$14))*HLOOKUP(BG269,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO269>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO269*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO269>'Ny Regafg'!$F$80,(BO269-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK269*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT269*HLOOKUP(BG269,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG269,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU269-MIN(BU269,BV269),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH269<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH269-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF269,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF269,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2007,19.8]
[null,null,3,14.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I270)),ABS($F$361:$F$424-I270),0))","v":0},0,0,0,14,14,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2007,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D270,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D270-$I270,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P270))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D270,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D270-$I270,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P270))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D270,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D270-$I270,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P270))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD270","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I270 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I270)/100000*V270,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99424170328077266,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J270)*RepOmk!$D$65","v":1.1470046665},{"$f":"IFERROR(VLOOKUP(C270&\"-\"&I270,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C270&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL270*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI270=\"\",0,MIN(BI270,'Ny Regafg'!$E$14))*HLOOKUP(BG270,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO270>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO270*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO270>'Ny Regafg'!$F$80,(BO270-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK270*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT270*HLOOKUP(BG270,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG270,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU270-MIN(BU270,BV270),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH270<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH270-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF270,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF270,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2007,20.8]
[null,null,3,15.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I271)),ABS($F$361:$F$424-I271),0))","v":0},0,0,0,15,15,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D271,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D271-$I271,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P271))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D271,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D271-$I271,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P271))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D271,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D271-$I271,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P271))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD271","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I271 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I271)/100000*V271,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98466620302380625,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J271)*RepOmk!$D$65","v":1.2158465022},{"$f":"IFERROR(VLOOKUP(C271&\"-\"&I271,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C271&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL271*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI271=\"\",0,MIN(BI271,'Ny Regafg'!$E$14))*HLOOKUP(BG271,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO271>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO271*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO271>'Ny Regafg'!$F$80,(BO271-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK271*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT271*HLOOKUP(BG271,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG271,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU271-MIN(BU271,BV271),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH271<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH271-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF271,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF271,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2006,23.5]
[null,null,3,15.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I272)),ABS($F$361:$F$424-I272),0))","v":0},0,0,0,15,15,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D272,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D272-$I272,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P272))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D272,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D272-$I272,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P272))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D272,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D272-$I272,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P272))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD272","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I272 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I272)/100000*V272,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99350294818962714,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J272)*RepOmk!$D$65","v":1.2158465022},{"$f":"IFERROR(VLOOKUP(C272&\"-\"&I272,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C272&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL272*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI272=\"\",0,MIN(BI272,'Ny Regafg'!$E$14))*HLOOKUP(BG272,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO272>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO272*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO272>'Ny Regafg'!$F$80,(BO272-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK272*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT272*HLOOKUP(BG272,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG272,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU272-MIN(BU272,BV272),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH272<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH272-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF272,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF272,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2006,19.8]
[null,null,3,15.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I273)),ABS($F$361:$F$424-I273),0))","v":0},0,0,0,15,15,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2006,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D273,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D273-$I273,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P273))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D273,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D273-$I273,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P273))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D273,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D273-$I273,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P273))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD273","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I273 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I273)/100000*V273,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99424170328077266,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J273)*RepOmk!$D$65","v":1.2158465022},{"$f":"IFERROR(VLOOKUP(C273&\"-\"&I273,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C273&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL273*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI273=\"\",0,MIN(BI273,'Ny Regafg'!$E$14))*HLOOKUP(BG273,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO273>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO273*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO273>'Ny Regafg'!$F$80,(BO273-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK273*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT273*HLOOKUP(BG273,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG273,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU273-MIN(BU273,BV273),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH273<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH273-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF273,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF273,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2006,20.8]
[null,null,3,16.100000000000001,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I274)),ABS($F$361:$F$424-I274),0))","v":0},0,0,0,16,16,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2005,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D274,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D274-$I274,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P274))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D274,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D274-$I274,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P274))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D274,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D274-$I274,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P274))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD274","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I274 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I274)/100000*V274,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98466620302380625,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J274)*RepOmk!$D$65","v":1.2846883379},{"$f":"IFERROR(VLOOKUP(C274&\"-\"&I274,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C274&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL274*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI274=\"\",0,MIN(BI274,'Ny Regafg'!$E$14))*HLOOKUP(BG274,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO274>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO274*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO274>'Ny Regafg'!$F$80,(BO274-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK274*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT274*HLOOKUP(BG274,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG274,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU274-MIN(BU274,BV274),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH274<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH274-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF274,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF274,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2005,23.5]
[null,null,3,16.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I275)),ABS($F$361:$F$424-I275),0))","v":0},0,0,0,16,16,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2005,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D275,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D275-$I275,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P275))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D275,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D275-$I275,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P275))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D275,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D275-$I275,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P275))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD275","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I275 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I275)/100000*V275,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99350294818962714,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J275)*RepOmk!$D$65","v":1.2846883379},{"$f":"IFERROR(VLOOKUP(C275&\"-\"&I275,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C275&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL275*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI275=\"\",0,MIN(BI275,'Ny Regafg'!$E$14))*HLOOKUP(BG275,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO275>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO275*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO275>'Ny Regafg'!$F$80,(BO275-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK275*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT275*HLOOKUP(BG275,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG275,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU275-MIN(BU275,BV275),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH275<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH275-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF275,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF275,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2005,19.8]
[null,null,3,16.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I276)),ABS($F$361:$F$424-I276),0))","v":0},0,0,0,16,16,{"$f":"IFERROR(INDEX(K$361:K$423,MATCH($D276,$C$361:$C$423,0)),INDEX(K$361:K$423,MATCH(ROUND($J$163+$D276-$I276,1),$C$361:$C$423,0)))","v":"Stor varebil, el"},"FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2005,null,0,1,0,{"$f":"IFERROR(INDEX(U$361:U$423,MATCH($D276,$C$361:$C$423,0)),INDEX(U$361:U$423,MATCH(ROUND($J$163+$D276-$I276,1),$C$361:$C$423,0)))","v":0},{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D276,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D276-$I276,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P276))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D276,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D276-$I276,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P276))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D276,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D276-$I276,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P276))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD276","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I276 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I276)/100000*V276,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99424170328077266,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J276)*RepOmk!$D$65","v":1.2846883379},{"$f":"IFERROR(VLOOKUP(C276&\"-\"&I276,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C276&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},{"$f":"IFERROR(INDEX(AT$361:AT$423,MATCH($D276,$C$361:$C$423,0)),INDEX(AT$361:AT$423,MATCH(ROUND($J$163+$D276-$I276,1),$C$361:$C$423,0)))","v":70263},695,0,4,35000,null,1,1.1334285361739562,0,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL276*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI276=\"\",0,MIN(BI276,'Ny Regafg'!$E$14))*HLOOKUP(BG276,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO276>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO276*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO276>'Ny Regafg'!$F$80,(BO276-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK276*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT276*HLOOKUP(BG276,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG276,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU276-MIN(BU276,BV276),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH276<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH276-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF276,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF276,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2005,20.8]
[null,null,3,17.100000000000001,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I277)),ABS($F$361:$F$424-I277),0))","v":0},0,0,0,17,17,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D277,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D277-$I277,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P277))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D277,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D277-$I277,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P277))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D277,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D277-$I277,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P277))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD277","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I277 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I277)/100000*V277,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98466620302380625,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J277)*RepOmk!$D$65","v":1.3535301736000001},{"$f":"IFERROR(VLOOKUP(C277&\"-\"&I277,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C277&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL277*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI277=\"\",0,MIN(BI277,'Ny Regafg'!$E$14))*HLOOKUP(BG277,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO277>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO277*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO277>'Ny Regafg'!$F$80,(BO277-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK277*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT277*HLOOKUP(BG277,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG277,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU277-MIN(BU277,BV277),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH277<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH277-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF277,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF277,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2004,23.5]
[null,null,3,17.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I278)),ABS($F$361:$F$424-I278),0))","v":0},0,0,0,17,17,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D278,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D278-$I278,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P278))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D278,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D278-$I278,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P278))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D278,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D278-$I278,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P278))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD278","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I278 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I278)/100000*V278,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99350294818962714,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J278)*RepOmk!$D$65","v":1.3535301736000001},{"$f":"IFERROR(VLOOKUP(C278&\"-\"&I278,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C278&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL278*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI278=\"\",0,MIN(BI278,'Ny Regafg'!$E$14))*HLOOKUP(BG278,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO278>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO278*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO278>'Ny Regafg'!$F$80,(BO278-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK278*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT278*HLOOKUP(BG278,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG278,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU278-MIN(BU278,BV278),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH278<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH278-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF278,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF278,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2004,19.8]
[null,null,3,17.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I279)),ABS($F$361:$F$424-I279),0))","v":0},0,0,0,17,17,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2004,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D279,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D279-$I279,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P279))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D279,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D279-$I279,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P279))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D279,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D279-$I279,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P279))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD279","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I279 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I279)/100000*V279,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99424170328077266,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J279)*RepOmk!$D$65","v":1.3535301736000001},{"$f":"IFERROR(VLOOKUP(C279&\"-\"&I279,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C279&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL279*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI279=\"\",0,MIN(BI279,'Ny Regafg'!$E$14))*HLOOKUP(BG279,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO279>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO279*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO279>'Ny Regafg'!$F$80,(BO279-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK279*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT279*HLOOKUP(BG279,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG279,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU279-MIN(BU279,BV279),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH279<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH279-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF279,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF279,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2004,20.8]
[null,null,3,18.100000000000001,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I280)),ABS($F$361:$F$424-I280),0))","v":0},0,0,0,18,18,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D280,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D280-$I280,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P280))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D280,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D280-$I280,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P280))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D280,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D280-$I280,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P280))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD280","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I280 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I280)/100000*V280,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98466620302380625,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J280)*RepOmk!$D$65","v":1.4223720092999999},{"$f":"IFERROR(VLOOKUP(C280&\"-\"&I280,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C280&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL280*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI280=\"\",0,MIN(BI280,'Ny Regafg'!$E$14))*HLOOKUP(BG280,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO280>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO280*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO280>'Ny Regafg'!$F$80,(BO280-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK280*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT280*HLOOKUP(BG280,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG280,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU280-MIN(BU280,BV280),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH280<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH280-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF280,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF280,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2003,23.5]
[null,null,3,18.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I281)),ABS($F$361:$F$424-I281),0))","v":0},0,0,0,18,18,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D281,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D281-$I281,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P281))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D281,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D281-$I281,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P281))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D281,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D281-$I281,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P281))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD281","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I281 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I281)/100000*V281,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99350294818962714,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J281)*RepOmk!$D$65","v":1.4223720092999999},{"$f":"IFERROR(VLOOKUP(C281&\"-\"&I281,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C281&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL281*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI281=\"\",0,MIN(BI281,'Ny Regafg'!$E$14))*HLOOKUP(BG281,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO281>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO281*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO281>'Ny Regafg'!$F$80,(BO281-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK281*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT281*HLOOKUP(BG281,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG281,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU281-MIN(BU281,BV281),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH281<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH281-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF281,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF281,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2003,19.8]
[null,null,3,18.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I282)),ABS($F$361:$F$424-I282),0))","v":0},0,0,0,18,18,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2003,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D282,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D282-$I282,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P282))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D282,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D282-$I282,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P282))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D282,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D282-$I282,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P282))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD282","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I282 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I282)/100000*V282,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99424170328077266,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J282)*RepOmk!$D$65","v":1.4223720092999999},{"$f":"IFERROR(VLOOKUP(C282&\"-\"&I282,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C282&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL282*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI282=\"\",0,MIN(BI282,'Ny Regafg'!$E$14))*HLOOKUP(BG282,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO282>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO282*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO282>'Ny Regafg'!$F$80,(BO282-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK282*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT282*HLOOKUP(BG282,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG282,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU282-MIN(BU282,BV282),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH282<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH282-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF282,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF282,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2003,20.8]
[null,null,3,19.100000000000001,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I283)),ABS($F$361:$F$424-I283),0))","v":0},0,0,0,19,19,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D283,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D283-$I283,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P283))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D283,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D283-$I283,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P283))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D283,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D283-$I283,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P283))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD283","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I283 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I283)/100000*V283,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98466620302380625,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J283)*RepOmk!$D$65","v":1.4912138450000001},{"$f":"IFERROR(VLOOKUP(C283&\"-\"&I283,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C283&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL283*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI283=\"\",0,MIN(BI283,'Ny Regafg'!$E$14))*HLOOKUP(BG283,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO283>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO283*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO283>'Ny Regafg'!$F$80,(BO283-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK283*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT283*HLOOKUP(BG283,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG283,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU283-MIN(BU283,BV283),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH283<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH283-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF283,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF283,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2002,23.5]
[null,null,3,19.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I284)),ABS($F$361:$F$424-I284),0))","v":0},0,0,0,19,19,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D284,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D284-$I284,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P284))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D284,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D284-$I284,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P284))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D284,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D284-$I284,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P284))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD284","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I284 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I284)/100000*V284,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99350294818962714,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J284)*RepOmk!$D$65","v":1.4912138450000001},{"$f":"IFERROR(VLOOKUP(C284&\"-\"&I284,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C284&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL284*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI284=\"\",0,MIN(BI284,'Ny Regafg'!$E$14))*HLOOKUP(BG284,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO284>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO284*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO284>'Ny Regafg'!$F$80,(BO284-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK284*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT284*HLOOKUP(BG284,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG284,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU284-MIN(BU284,BV284),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH284<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH284-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF284,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF284,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2002,19.8]
[null,null,3,19.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I285)),ABS($F$361:$F$424-I285),0))","v":0},0,0,0,19,19,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2002,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D285,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D285-$I285,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P285))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D285,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D285-$I285,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P285))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D285,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D285-$I285,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P285))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD285","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I285 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I285)/100000*V285,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99424170328077266,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J285)*RepOmk!$D$65","v":1.4912138450000001},{"$f":"IFERROR(VLOOKUP(C285&\"-\"&I285,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C285&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL285*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI285=\"\",0,MIN(BI285,'Ny Regafg'!$E$14))*HLOOKUP(BG285,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO285>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO285*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO285>'Ny Regafg'!$F$80,(BO285-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK285*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT285*HLOOKUP(BG285,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG285,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU285-MIN(BU285,BV285),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH285<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH285-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF285,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF285,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2002,20.8]
[null,null,3,20.100000000000001,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I286)),ABS($F$361:$F$424-I286),0))","v":0},0,0,0,20,20,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,2001,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D286,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D286-$I286,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P286))","v":231208.33333333331},0,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D286,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D286-$I286,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P286))","v":4.8231001539317288E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D286,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D286-$I286,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P286))","v":60},10,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD286","v":4.4547123042986305},4.2553191489361701E-2,null,null,null,{"$f":"IF(I286 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I286)/100000*V286,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.98466620302380625,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J286)*RepOmk!$D$65","v":1.5600556807000001},{"$f":"IFERROR(VLOOKUP(C286&\"-\"&I286,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C286&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,22248.144811522696,null,null,"Plugin-hybrid",2021,4.8231001539317288E-2,10,289010.41666666663,60,231208.33333333331,{"$f":"BL286*'Ny Regafg'!$F$4","v":57802.083333333328},{"$f":"IF(BI286=\"\",0,MIN(BI286,'Ny Regafg'!$E$14))*HLOOKUP(BG286,'Ny Regafg'!$F$11:$T$14,3)","v":17000},272010.41666666663,{"$f":"IF(BO286>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO286*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO286>'Ny Regafg'!$F$80,(BO286-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":98505.208333333314},{"$f":"BK286*'Ny Regafg'!$F$90","v":15000},{"$f":"'Ny Regafg'!$F$106","v":30000},83505.208333333314,{"$f":"BT286*HLOOKUP(BG286,'Ny Regafg'!$F$95:$T$100,3)","v":37577.343749999993},{"$f":"HLOOKUP(BG286,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU286-MIN(BU286,BV286),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(BH286<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH286-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF286,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF286,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2001,23.5]
[null,null,3,20.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I287)),ABS($F$361:$F$424-I287),0))","v":0},0,0,0,20,20,"Stor varebil, el","BMW","X5","xDrive 45 e",2021,2001,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D287,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D287-$I287,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P287))","v":545678.52404643467},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D287,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D287-$I287,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P287))","v":5.7243865463331121E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D287,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D287-$I287,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P287))","v":32},25,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD287","v":4.4547123042986305},5.0505050505050504E-2,null,null,null,{"$f":"IF(I287 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I287)/100000*V287,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99350294818962714,260.82,null,null,1280,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J287)*RepOmk!$D$65","v":1.5600556807000001},{"$f":"IFERROR(VLOOKUP(C287&\"-\"&I287,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C287&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,52508.206120842166,null,null,"Plugin-hybrid",2021,5.7243865463331121E-2,25,729098.15505804331,32,545678.52404643467,{"$f":"BL287*'Ny Regafg'!$F$4","v":136419.63101160867},{"$f":"IF(BI287=\"\",0,MIN(BI287,'Ny Regafg'!$E$14))*HLOOKUP(BG287,'Ny Regafg'!$F$11:$T$14,3)","v":42500},639598.15505804331,{"$f":"IF(BO287>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO287*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO287>'Ny Regafg'!$F$80,(BO287-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":282299.07752902166},{"$f":"BK287*'Ny Regafg'!$F$90","v":8000},{"$f":"'Ny Regafg'!$F$106","v":30000},260299.07752902166,{"$f":"BT287*HLOOKUP(BG287,'Ny Regafg'!$F$95:$T$100,3)","v":117134.58488805975},{"$f":"HLOOKUP(BG287,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU287-MIN(BU287,BV287),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH287<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH287-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF287,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},{"$f":"VLOOKUP(CF287,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":1280},null,2001,19.8]
[null,null,3,20.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I288)),ABS($F$361:$F$424-I288),0))","v":0},0,0,0,20,20,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,2001,null,0,1,0,0,{"$f":"IFERROR(INDEX(V$361:V$423,MATCH($D288,$C$361:$C$423,0)),INDEX(V$361:V$423,MATCH(ROUND($J$163+$D288-$I288,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$J$361:$J$401,('Fælles forudsætninger'!$D$360-P288))","v":615685.82089552237},47000,201230,13.7,1665,{"$f":"IFERROR(INDEX(AA$361:AA$423,MATCH($D288,$C$361:$C$423,0)),INDEX(AA$361:AA$423,MATCH(ROUND($J$163+$D288-$I288,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P288))","v":5.4491756546824817E-2},{"$f":"IFERROR(INDEX(AB$361:AB$423,MATCH($D288,$C$361:$C$423,0)),INDEX(AB$361:AB$423,MATCH(ROUND($J$163+$D288-$I288,1),$C$361:$C$423,0)))*INDEX('Fælles forudsætninger'!$K$448:$K$488,('Fælles forudsætninger'!$C$447-P288))","v":71},9,{"$f":"INDEX(Brændstofpriser!$C$72:$C$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))","v":4.7631941561016076},{"$f":"INDEX(Brændstofpriser!$D$72:$D$102,MATCH(input_år,Brændstofpriser!$B$72:$B$102,0))/(1+Moms)-AD288","v":4.4547123042986305},4.8076923076923073E-2,null,null,null,{"$f":"IF(I288 < 12,(Afskrivning!$F$30-(Afskrivning!$F$30-Afskrivning!$C$30)/12*I288)/100000*V288,Afskrivning!$C$30)/100","v":1.761815654990535E-2},0.99424170328077266,260.82,null,null,660,0,0,{"$f":"(RepOmk!$D$48+RepOmk!$E$48*J288)*RepOmk!$D$65","v":1.5600556807000001},{"$f":"IFERROR(VLOOKUP(C288&\"-\"&I288,AndelVedlAfhKm!$A$2:$D$54,4,FALSE),VLOOKUP(C288&\"-12\",AndelVedlAfhKm!$A$2:$D$54,4,FALSE))","v":7.2514619883040837E-2},70263,695,0,4,35000,null,1,1.1334285361739562,0,59244.695483949428,null,null,"Plugin-hybrid",2021,5.4491756546824817E-2,9,816607.27611940296,71,615685.82089552237,{"$f":"BL288*'Ny Regafg'!$F$4","v":153921.45522388059},{"$f":"IF(BI288=\"\",0,MIN(BI288,'Ny Regafg'!$E$14))*HLOOKUP(BG288,'Ny Regafg'!$F$11:$T$14,3)","v":15300},754307.27611940296,{"$f":"IF(BO288>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,BO288*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(BO288>'Ny Regafg'!$F$80,(BO288-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":339653.63805970148},{"$f":"BK288*'Ny Regafg'!$F$90","v":17750},{"$f":"'Ny Regafg'!$F$106","v":30000},327403.63805970148,{"$f":"BT288*HLOOKUP(BG288,'Ny Regafg'!$F$95:$T$100,3)","v":147331.63712686568},{"$f":"HLOOKUP(BG288,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(BU288-MIN(BU288,BV288),'Ny Regafg'!$F$117)","v":47000},0,{"$f":"IF(BH288<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(BH288-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,null,{"$f":"VLOOKUP(CF288,VB_B_før_2017!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"VLOOKUP(CF288,VB_B_2017_2021!$G$5:$H$28,2)*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},null,2001,20.8]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,"Grunddata"]
[null,null,"Mtachværdi løbende alder","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Årgang","Repræsentativ årgang","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år per varebil]","Pris ekskl. registreringsafgift, og ekskl. moms [kr]","Registreringsafgift [kr]","Levetid,  kørsel i alt [km.]","Levetid, alder [år]","Driftstimer - årligt [timer]","Brændstof-effektivitet [liter/km]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Brændstof-effektivitet [liter per km oplyst]","Olieforbrug [km. per liter]","Oliepris ekskl. moms [kr per liter] indregnet i vedligehold, derfor 0 her","Rabat på oliepris [Pct]","Marginal afskrivning [kr. per km]","Andel af afskr. som anses for fast omk. [Pct]","Chaufførtimeløn [kr per time]","Andel faste afskrivninger [%]","Forsikringsafgift [kr per år]","Ejerafgift [kr per år]","Vejbenyttelsesafgift [kr per år]","Udligningsafgift [kr per år]","Reparationsomk. årligt ekskl. moms - i alt  [kr per år]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Kapacitets-omkostninger, [kr. per år]","Dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Dæk [antal]","Dæk levetid [km]",null,"Realitetsfaktor","Sampling korrektion af brændstofforbrug","Samlede årlige margianle afsrkivninger","Årlige afskrivninger"]
[null,null,{"$f":"IF(COUNTIF(J296:J298,J298)=1,J298+0.1,IF(COUNTIF(J296:J298,J298)=2,J298+0.2,IF(COUNTIF(J296:J298,J298)=3,J298+0.3,0)))","v":0.1},{"$f":"IF(COUNTIF(I298:I298,I298)=1,E298+0.1,IF(COUNTIF(I298:I298,I298)=2,E298+0.2,IF(COUNTIF(I298:I298,I298)=3,E298+0.3,0)))","v":0.1},{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I298)),ABS($F$298:$F$360-I298),0))","v":0},{"$f":"(IF(H298=0,0,I298))*1","v":0},0.1,1,0,{"$f":"I298+input_år-original_år","v":0},"Mellem varebil, el","FORD","KUGA","2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Varerbiler_trafikarbejde!Q31:Q51)","v":13.796536713429523},{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I298,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":5.0019721036530624},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I298,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":27016.522516795401},246620.83333333334,0,215470,14.9,1665,{"$f":"AF298*AZ298*BA298","v":3.0370539554500437E-2},22,9,null,null,{"$f":"1/37.32","v":2.6795284030010719E-2},null,null,null,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},{"$f":"AJ298*U298","v":0},{"$f":"-PMT(Lånerente,Y298,V298)","v":22290.71695170884}]
[null,null,0.2,{"$f":"IF(COUNTIF(I298:I299,I299)=1,E299+0.1,IF(COUNTIF(I298:I299,I299)=2,E299+0.2,IF(COUNTIF(I298:I299,I299)=3,E299+0.3,0)))","v":0.2},{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I299)),ABS($F$298:$F$360-I299),0))","v":0},{"$f":"(IF(H299=0,0,I299))*1","v":0},0.2,1,0,0,"Mellem varebil, el","TOYOTA","RAV4","Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I299,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":5.0019721036530624},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I299,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":27016.522516795401},305521.47789115645,4586.7265306122426,215470,14.9,1665,2.6420245598460519E-2,22,18,null,null,{"$f":"1/42.9","v":2.3310023310023312E-2},null,null,null,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,1,{"$f":"BA298","v":1.1334285361739562},0,27614.426138665789]
[null,null,0.3,{"$f":"IF(COUNTIF(I298:I300,I300)=1,E300+0.1,IF(COUNTIF(I298:I300,I300)=2,E300+0.2,IF(COUNTIF(I298:I300,I300)=3,E300+0.3,0)))","v":0.3},{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I300)),ABS($F$298:$F$360-I300),0))","v":0},0,0.3,1,0,0,"Mellem varebil, el","VOLVO","XC60","T8 ReCh Aut.",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I300,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":5.0019721036530624},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I300,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":27016.522516795401},569583.33333333337,47000,215470,14.9,1665,3.803451463670994E-2,58,12,null,null,{"$f":"1/29.8","v":3.3557046979865772E-2},null,null,null,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,1,{"$f":"BA299","v":1.1334285361739562},0,51481.542301755369]
[null,null,1.1000000000000001,{"$f":"IF(COUNTIF(I298:I301,I301)=1,E301+0.1,IF(COUNTIF(I298:I301,I301)=2,E301+0.2,IF(COUNTIF(I298:I301,I301)=3,E301+0.3,0)))","v":0.1},{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I301)),ABS($F$298:$F$360-I301),0))","v":0},0,{"$f":"(IF(F301=0,0,IF(COUNTIF(F299:F301,F301)=1,F301&\",1\",IF(COUNTIF(F299:F301,F301)=2,F301&\",2\",IF(COUNTIF(F299:F301,F301)=3,F301&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I301>$D301,INDEX(K$298:K300,MATCH($D301,$G$298:$G300,0)),INDEX(K302:K$360,MATCH($D301,$G302:$G$360,0)))","v":"Mellem varebil, el"},{"$f":"L298","v":"FORD"},{"$f":"IF($I301>$D301,INDEX(M$298:M300,MATCH($D301,$G$298:$G300,0)),INDEX(M302:M$360,MATCH($D301,$G302:$G$360,0)))","v":"KUGA"},{"$f":"IF($I301>$D301,INDEX(N$298:N300,MATCH($D301,$G$298:$G300,0)),INDEX(N302:N$360,MATCH($D301,$G302:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I301>$D301,INDEX(O$298:O300,MATCH($D301,$G$298:$G300,0)),INDEX(O302:O$360,MATCH($D301,$G302:$G$360,0)))","v":2021},{"$f":"P298-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I301,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.2026466452310052},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I301,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":25827.795526056496},{"$f":"IF($I301>$D301,INDEX(V$298:V300,MATCH($D301,$G$298:$G300,0)),INDEX(V302:V$360,MATCH($D301,$G302:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I301>$D301,INDEX(W$298:W300,MATCH($D301,$G$298:$G300,0)),INDEX(W302:W$360,MATCH($D301,$G302:$G$360,0)))","v":0},{"$f":"IF($I301>$D301,INDEX(X$298:X300,MATCH($D301,$G$298:$G300,0)),INDEX(X302:X$360,MATCH($D301,$G302:$G$360,0)))","v":215470},{"$f":"IF($I301>$D301,INDEX(Y$298:Y300,MATCH($D301,$G$298:$G300,0)),INDEX(Y302:Y$360,MATCH($D301,$G302:$G$360,0)))","v":14.9},{"$f":"IF($I301>$D301,INDEX(Z$298:Z300,MATCH($D301,$G$298:$G300,0)),INDEX(Z302:Z$360,MATCH($D301,$G302:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I301>$D301,INDEX(AB$298:AB300,MATCH($D301,$G$298:$G300,0)),INDEX(AB302:AB$360,MATCH($D301,$G302:$G$360,0)))","v":22},{"$f":"IF($I301>$D301,INDEX(AC$298:AC300,MATCH($D301,$G$298:$G300,0)),INDEX(AC302:AC$360,MATCH($D301,$G302:$G$360,0)))","v":9},null,null,{"$f":"IF($I301>$D301,INDEX(AF$298:AF300,MATCH($D301,$G$298:$G300,0)),INDEX(AF302:AF$360,MATCH($D301,$G302:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I301>$D301,INDEX(AL$298:AL300,MATCH($D301,$G$298:$G300,0)),INDEX(AL302:AL$360,MATCH($D301,$G302:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I301>$D301,INDEX(AT$298:AT300,MATCH($D301,$G$298:$G300,0)),INDEX(AT302:AT$360,MATCH($D301,$G302:$G$360,0)))","v":70263},{"$f":"IF($I301>$D301,INDEX(AU$298:AU300,MATCH($D301,$G$298:$G300,0)),INDEX(AU302:AU$360,MATCH($D301,$G302:$G$360,0)))","v":695},{"$f":"IF($I301>$D301,INDEX(AV$298:AV300,MATCH($D301,$G$298:$G300,0)),INDEX(AV302:AV$360,MATCH($D301,$G302:$G$360,0)))","v":0},{"$f":"IF($I301>$D301,INDEX(AW$298:AW300,MATCH($D301,$G$298:$G300,0)),INDEX(AW302:AW$360,MATCH($D301,$G302:$G$360,0)))","v":4},{"$f":"IF($I301>$D301,INDEX(AX$298:AX300,MATCH($D301,$G$298:$G300,0)),INDEX(AX302:AX$360,MATCH($D301,$G302:$G$360,0)))","v":35000},null,{"$f":"IF($I301>$D301,INDEX(AZ$298:AZ300,MATCH($D301,$G$298:$G300,0)),INDEX(AZ302:AZ$360,MATCH($D301,$G302:$G$360,0)))","v":1},{"$f":"IF($I301>$D301,INDEX(BA$298:BA300,MATCH($D301,$G$298:$G300,0)),INDEX(BA302:BA$360,MATCH($D301,$G302:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,1.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I302)),ABS($F$298:$F$360-I302),0))","v":0},0,{"$f":"(IF(F302=0,0,IF(COUNTIF(F300:F302,F302)=1,F302&\",1\",IF(COUNTIF(F300:F302,F302)=2,F302&\",2\",IF(COUNTIF(F300:F302,F302)=3,F302&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I302>$D302,INDEX(K$298:K301,MATCH($D302,$G$298:$G301,0)),INDEX(K303:K$360,MATCH($D302,$G303:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I302>$D302,INDEX(M$298:M301,MATCH($D302,$G$298:$G301,0)),INDEX(M303:M$360,MATCH($D302,$G303:$G$360,0)))","v":"RAV4"},{"$f":"IF($I302>$D302,INDEX(N$298:N301,MATCH($D302,$G$298:$G301,0)),INDEX(N303:N$360,MATCH($D302,$G303:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I302>$D302,INDEX(O$298:O301,MATCH($D302,$G$298:$G301,0)),INDEX(O303:O$360,MATCH($D302,$G303:$G$360,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I302,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.2026466452310052},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I302,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":25827.795526056496},{"$f":"IF($I302>$D302,INDEX(V$298:V301,MATCH($D302,$G$298:$G301,0)),INDEX(V303:V$360,MATCH($D302,$G303:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I302>$D302,INDEX(W$298:W301,MATCH($D302,$G$298:$G301,0)),INDEX(W303:W$360,MATCH($D302,$G303:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I302>$D302,INDEX(X$298:X301,MATCH($D302,$G$298:$G301,0)),INDEX(X303:X$360,MATCH($D302,$G303:$G$360,0)))","v":215470},{"$f":"IF($I302>$D302,INDEX(Y$298:Y301,MATCH($D302,$G$298:$G301,0)),INDEX(Y303:Y$360,MATCH($D302,$G303:$G$360,0)))","v":14.9},{"$f":"IF($I302>$D302,INDEX(Z$298:Z301,MATCH($D302,$G$298:$G301,0)),INDEX(Z303:Z$360,MATCH($D302,$G303:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I302>$D302,INDEX(AB$298:AB301,MATCH($D302,$G$298:$G301,0)),INDEX(AB303:AB$360,MATCH($D302,$G303:$G$360,0)))","v":22},{"$f":"IF($I302>$D302,INDEX(AC$298:AC301,MATCH($D302,$G$298:$G301,0)),INDEX(AC303:AC$360,MATCH($D302,$G303:$G$360,0)))","v":18},null,null,{"$f":"IF($I302>$D302,INDEX(AF$298:AF301,MATCH($D302,$G$298:$G301,0)),INDEX(AF303:AF$360,MATCH($D302,$G303:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I302>$D302,INDEX(AL$298:AL301,MATCH($D302,$G$298:$G301,0)),INDEX(AL303:AL$360,MATCH($D302,$G303:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I302>$D302,INDEX(AT$298:AT301,MATCH($D302,$G$298:$G301,0)),INDEX(AT303:AT$360,MATCH($D302,$G303:$G$360,0)))","v":70263},{"$f":"IF($I302>$D302,INDEX(AU$298:AU301,MATCH($D302,$G$298:$G301,0)),INDEX(AU303:AU$360,MATCH($D302,$G303:$G$360,0)))","v":695},{"$f":"IF($I302>$D302,INDEX(AV$298:AV301,MATCH($D302,$G$298:$G301,0)),INDEX(AV303:AV$360,MATCH($D302,$G303:$G$360,0)))","v":0},{"$f":"IF($I302>$D302,INDEX(AW$298:AW301,MATCH($D302,$G$298:$G301,0)),INDEX(AW303:AW$360,MATCH($D302,$G303:$G$360,0)))","v":4},{"$f":"IF($I302>$D302,INDEX(AX$298:AX301,MATCH($D302,$G$298:$G301,0)),INDEX(AX303:AX$360,MATCH($D302,$G303:$G$360,0)))","v":35000},null,{"$f":"IF($I302>$D302,INDEX(AZ$298:AZ301,MATCH($D302,$G$298:$G301,0)),INDEX(AZ303:AZ$360,MATCH($D302,$G303:$G$360,0)))","v":1},{"$f":"IF($I302>$D302,INDEX(BA$298:BA301,MATCH($D302,$G$298:$G301,0)),INDEX(BA303:BA$360,MATCH($D302,$G303:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,1.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I303)),ABS($F$298:$F$360-I303),0))","v":0},0,0,0,1,1,{"$f":"IF($I303>$D303,INDEX(K$298:K302,MATCH($D303,$G$298:$G302,0)),INDEX(K304:K$360,MATCH($D303,$G304:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I303>$D303,INDEX(M$298:M302,MATCH($D303,$G$298:$G302,0)),INDEX(M304:M$360,MATCH($D303,$G304:$G$360,0)))","v":"XC60"},{"$f":"IF($I303>$D303,INDEX(N$298:N302,MATCH($D303,$G$298:$G302,0)),INDEX(N304:N$360,MATCH($D303,$G304:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I303>$D303,INDEX(O$298:O302,MATCH($D303,$G$298:$G302,0)),INDEX(O304:O$360,MATCH($D303,$G304:$G$360,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I303,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.2026466452310052},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I303,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":25827.795526056496},{"$f":"IF($I303>$D303,INDEX(V$298:V302,MATCH($D303,$G$298:$G302,0)),INDEX(V304:V$360,MATCH($D303,$G304:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I303>$D303,INDEX(W$298:W302,MATCH($D303,$G$298:$G302,0)),INDEX(W304:W$360,MATCH($D303,$G304:$G$360,0)))","v":47000},{"$f":"IF($I303>$D303,INDEX(X$298:X302,MATCH($D303,$G$298:$G302,0)),INDEX(X304:X$360,MATCH($D303,$G304:$G$360,0)))","v":215470},{"$f":"IF($I303>$D303,INDEX(Y$298:Y302,MATCH($D303,$G$298:$G302,0)),INDEX(Y304:Y$360,MATCH($D303,$G304:$G$360,0)))","v":14.9},{"$f":"IF($I303>$D303,INDEX(Z$298:Z302,MATCH($D303,$G$298:$G302,0)),INDEX(Z304:Z$360,MATCH($D303,$G304:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I303>$D303,INDEX(AB$298:AB302,MATCH($D303,$G$298:$G302,0)),INDEX(AB304:AB$360,MATCH($D303,$G304:$G$360,0)))","v":58},{"$f":"IF($I303>$D303,INDEX(AC$298:AC302,MATCH($D303,$G$298:$G302,0)),INDEX(AC304:AC$360,MATCH($D303,$G304:$G$360,0)))","v":12},null,null,{"$f":"IF($I303>$D303,INDEX(AF$298:AF302,MATCH($D303,$G$298:$G302,0)),INDEX(AF304:AF$360,MATCH($D303,$G304:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I303>$D303,INDEX(AL$298:AL302,MATCH($D303,$G$298:$G302,0)),INDEX(AL304:AL$360,MATCH($D303,$G304:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I303>$D303,INDEX(AT$298:AT302,MATCH($D303,$G$298:$G302,0)),INDEX(AT304:AT$360,MATCH($D303,$G304:$G$360,0)))","v":70263},{"$f":"IF($I303>$D303,INDEX(AU$298:AU302,MATCH($D303,$G$298:$G302,0)),INDEX(AU304:AU$360,MATCH($D303,$G304:$G$360,0)))","v":695},{"$f":"IF($I303>$D303,INDEX(AV$298:AV302,MATCH($D303,$G$298:$G302,0)),INDEX(AV304:AV$360,MATCH($D303,$G304:$G$360,0)))","v":0},{"$f":"IF($I303>$D303,INDEX(AW$298:AW302,MATCH($D303,$G$298:$G302,0)),INDEX(AW304:AW$360,MATCH($D303,$G304:$G$360,0)))","v":4},{"$f":"IF($I303>$D303,INDEX(AX$298:AX302,MATCH($D303,$G$298:$G302,0)),INDEX(AX304:AX$360,MATCH($D303,$G304:$G$360,0)))","v":35000},null,{"$f":"IF($I303>$D303,INDEX(AZ$298:AZ302,MATCH($D303,$G$298:$G302,0)),INDEX(AZ304:AZ$360,MATCH($D303,$G304:$G$360,0)))","v":1},{"$f":"IF($I303>$D303,INDEX(BA$298:BA302,MATCH($D303,$G$298:$G302,0)),INDEX(BA304:BA$360,MATCH($D303,$G304:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,2.1,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I304)),ABS($F$298:$F$360-I304),0))","v":0},0,0,0,2,2,{"$f":"IF($I304>$D304,INDEX(K$298:K303,MATCH($D304,$G$298:$G303,0)),INDEX(K305:K$360,MATCH($D304,$G305:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I304>$D304,INDEX(M$298:M303,MATCH($D304,$G$298:$G303,0)),INDEX(M305:M$360,MATCH($D304,$G305:$G$360,0)))","v":"KUGA"},{"$f":"IF($I304>$D304,INDEX(N$298:N303,MATCH($D304,$G$298:$G303,0)),INDEX(N305:N$360,MATCH($D304,$G305:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I304>$D304,INDEX(O$298:O303,MATCH($D304,$G$298:$G303,0)),INDEX(O305:O$360,MATCH($D304,$G305:$G$360,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I304,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0.98765490091640018},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I304,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":24691.372522910002},{"$f":"IF($I304>$D304,INDEX(V$298:V303,MATCH($D304,$G$298:$G303,0)),INDEX(V305:V$360,MATCH($D304,$G305:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I304>$D304,INDEX(W$298:W303,MATCH($D304,$G$298:$G303,0)),INDEX(W305:W$360,MATCH($D304,$G305:$G$360,0)))","v":0},{"$f":"IF($I304>$D304,INDEX(X$298:X303,MATCH($D304,$G$298:$G303,0)),INDEX(X305:X$360,MATCH($D304,$G305:$G$360,0)))","v":215470},{"$f":"IF($I304>$D304,INDEX(Y$298:Y303,MATCH($D304,$G$298:$G303,0)),INDEX(Y305:Y$360,MATCH($D304,$G305:$G$360,0)))","v":14.9},{"$f":"IF($I304>$D304,INDEX(Z$298:Z303,MATCH($D304,$G$298:$G303,0)),INDEX(Z305:Z$360,MATCH($D304,$G305:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I304>$D304,INDEX(AB$298:AB303,MATCH($D304,$G$298:$G303,0)),INDEX(AB305:AB$360,MATCH($D304,$G305:$G$360,0)))","v":22},{"$f":"IF($I304>$D304,INDEX(AC$298:AC303,MATCH($D304,$G$298:$G303,0)),INDEX(AC305:AC$360,MATCH($D304,$G305:$G$360,0)))","v":9},null,null,{"$f":"IF($I304>$D304,INDEX(AF$298:AF303,MATCH($D304,$G$298:$G303,0)),INDEX(AF305:AF$360,MATCH($D304,$G305:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I304>$D304,INDEX(AL$298:AL303,MATCH($D304,$G$298:$G303,0)),INDEX(AL305:AL$360,MATCH($D304,$G305:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I304>$D304,INDEX(AT$298:AT303,MATCH($D304,$G$298:$G303,0)),INDEX(AT305:AT$360,MATCH($D304,$G305:$G$360,0)))","v":70263},{"$f":"IF($I304>$D304,INDEX(AU$298:AU303,MATCH($D304,$G$298:$G303,0)),INDEX(AU305:AU$360,MATCH($D304,$G305:$G$360,0)))","v":695},{"$f":"IF($I304>$D304,INDEX(AV$298:AV303,MATCH($D304,$G$298:$G303,0)),INDEX(AV305:AV$360,MATCH($D304,$G305:$G$360,0)))","v":0},{"$f":"IF($I304>$D304,INDEX(AW$298:AW303,MATCH($D304,$G$298:$G303,0)),INDEX(AW305:AW$360,MATCH($D304,$G305:$G$360,0)))","v":4},{"$f":"IF($I304>$D304,INDEX(AX$298:AX303,MATCH($D304,$G$298:$G303,0)),INDEX(AX305:AX$360,MATCH($D304,$G305:$G$360,0)))","v":35000},null,{"$f":"IF($I304>$D304,INDEX(AZ$298:AZ303,MATCH($D304,$G$298:$G303,0)),INDEX(AZ305:AZ$360,MATCH($D304,$G305:$G$360,0)))","v":1},{"$f":"IF($I304>$D304,INDEX(BA$298:BA303,MATCH($D304,$G$298:$G303,0)),INDEX(BA305:BA$360,MATCH($D304,$G305:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,2.2000000000000002,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I305)),ABS($F$298:$F$360-I305),0))","v":0},0,0,0,2,2,{"$f":"IF($I305>$D305,INDEX(K$298:K304,MATCH($D305,$G$298:$G304,0)),INDEX(K306:K$360,MATCH($D305,$G306:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I305>$D305,INDEX(M$298:M304,MATCH($D305,$G$298:$G304,0)),INDEX(M306:M$360,MATCH($D305,$G306:$G$360,0)))","v":"RAV4"},{"$f":"IF($I305>$D305,INDEX(N$298:N304,MATCH($D305,$G$298:$G304,0)),INDEX(N306:N$360,MATCH($D305,$G306:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I305>$D305,INDEX(O$298:O304,MATCH($D305,$G$298:$G304,0)),INDEX(O306:O$360,MATCH($D305,$G306:$G$360,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I305,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0.98765490091640018},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I305,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":24691.372522910002},{"$f":"IF($I305>$D305,INDEX(V$298:V304,MATCH($D305,$G$298:$G304,0)),INDEX(V306:V$360,MATCH($D305,$G306:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I305>$D305,INDEX(W$298:W304,MATCH($D305,$G$298:$G304,0)),INDEX(W306:W$360,MATCH($D305,$G306:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I305>$D305,INDEX(X$298:X304,MATCH($D305,$G$298:$G304,0)),INDEX(X306:X$360,MATCH($D305,$G306:$G$360,0)))","v":215470},{"$f":"IF($I305>$D305,INDEX(Y$298:Y304,MATCH($D305,$G$298:$G304,0)),INDEX(Y306:Y$360,MATCH($D305,$G306:$G$360,0)))","v":14.9},{"$f":"IF($I305>$D305,INDEX(Z$298:Z304,MATCH($D305,$G$298:$G304,0)),INDEX(Z306:Z$360,MATCH($D305,$G306:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I305>$D305,INDEX(AB$298:AB304,MATCH($D305,$G$298:$G304,0)),INDEX(AB306:AB$360,MATCH($D305,$G306:$G$360,0)))","v":22},{"$f":"IF($I305>$D305,INDEX(AC$298:AC304,MATCH($D305,$G$298:$G304,0)),INDEX(AC306:AC$360,MATCH($D305,$G306:$G$360,0)))","v":18},null,null,{"$f":"IF($I305>$D305,INDEX(AF$298:AF304,MATCH($D305,$G$298:$G304,0)),INDEX(AF306:AF$360,MATCH($D305,$G306:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I305>$D305,INDEX(AL$298:AL304,MATCH($D305,$G$298:$G304,0)),INDEX(AL306:AL$360,MATCH($D305,$G306:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I305>$D305,INDEX(AT$298:AT304,MATCH($D305,$G$298:$G304,0)),INDEX(AT306:AT$360,MATCH($D305,$G306:$G$360,0)))","v":70263},{"$f":"IF($I305>$D305,INDEX(AU$298:AU304,MATCH($D305,$G$298:$G304,0)),INDEX(AU306:AU$360,MATCH($D305,$G306:$G$360,0)))","v":695},{"$f":"IF($I305>$D305,INDEX(AV$298:AV304,MATCH($D305,$G$298:$G304,0)),INDEX(AV306:AV$360,MATCH($D305,$G306:$G$360,0)))","v":0},{"$f":"IF($I305>$D305,INDEX(AW$298:AW304,MATCH($D305,$G$298:$G304,0)),INDEX(AW306:AW$360,MATCH($D305,$G306:$G$360,0)))","v":4},{"$f":"IF($I305>$D305,INDEX(AX$298:AX304,MATCH($D305,$G$298:$G304,0)),INDEX(AX306:AX$360,MATCH($D305,$G306:$G$360,0)))","v":35000},null,{"$f":"IF($I305>$D305,INDEX(AZ$298:AZ304,MATCH($D305,$G$298:$G304,0)),INDEX(AZ306:AZ$360,MATCH($D305,$G306:$G$360,0)))","v":1},{"$f":"IF($I305>$D305,INDEX(BA$298:BA304,MATCH($D305,$G$298:$G304,0)),INDEX(BA306:BA$360,MATCH($D305,$G306:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,2.2999999999999998,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I306)),ABS($F$298:$F$360-I306),0))","v":0},0,0,0,2,2,{"$f":"IF($I306>$D306,INDEX(K$298:K305,MATCH($D306,$G$298:$G305,0)),INDEX(K307:K$360,MATCH($D306,$G307:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I306>$D306,INDEX(M$298:M305,MATCH($D306,$G$298:$G305,0)),INDEX(M307:M$360,MATCH($D306,$G307:$G$360,0)))","v":"XC60"},{"$f":"IF($I306>$D306,INDEX(N$298:N305,MATCH($D306,$G$298:$G305,0)),INDEX(N307:N$360,MATCH($D306,$G307:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I306>$D306,INDEX(O$298:O305,MATCH($D306,$G$298:$G305,0)),INDEX(O307:O$360,MATCH($D306,$G307:$G$360,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I306,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0.98765490091640018},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I306,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":24691.372522910002},{"$f":"IF($I306>$D306,INDEX(V$298:V305,MATCH($D306,$G$298:$G305,0)),INDEX(V307:V$360,MATCH($D306,$G307:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I306>$D306,INDEX(W$298:W305,MATCH($D306,$G$298:$G305,0)),INDEX(W307:W$360,MATCH($D306,$G307:$G$360,0)))","v":47000},{"$f":"IF($I306>$D306,INDEX(X$298:X305,MATCH($D306,$G$298:$G305,0)),INDEX(X307:X$360,MATCH($D306,$G307:$G$360,0)))","v":215470},{"$f":"IF($I306>$D306,INDEX(Y$298:Y305,MATCH($D306,$G$298:$G305,0)),INDEX(Y307:Y$360,MATCH($D306,$G307:$G$360,0)))","v":14.9},{"$f":"IF($I306>$D306,INDEX(Z$298:Z305,MATCH($D306,$G$298:$G305,0)),INDEX(Z307:Z$360,MATCH($D306,$G307:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I306>$D306,INDEX(AB$298:AB305,MATCH($D306,$G$298:$G305,0)),INDEX(AB307:AB$360,MATCH($D306,$G307:$G$360,0)))","v":58},{"$f":"IF($I306>$D306,INDEX(AC$298:AC305,MATCH($D306,$G$298:$G305,0)),INDEX(AC307:AC$360,MATCH($D306,$G307:$G$360,0)))","v":12},null,null,{"$f":"IF($I306>$D306,INDEX(AF$298:AF305,MATCH($D306,$G$298:$G305,0)),INDEX(AF307:AF$360,MATCH($D306,$G307:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I306>$D306,INDEX(AL$298:AL305,MATCH($D306,$G$298:$G305,0)),INDEX(AL307:AL$360,MATCH($D306,$G307:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I306>$D306,INDEX(AT$298:AT305,MATCH($D306,$G$298:$G305,0)),INDEX(AT307:AT$360,MATCH($D306,$G307:$G$360,0)))","v":70263},{"$f":"IF($I306>$D306,INDEX(AU$298:AU305,MATCH($D306,$G$298:$G305,0)),INDEX(AU307:AU$360,MATCH($D306,$G307:$G$360,0)))","v":695},{"$f":"IF($I306>$D306,INDEX(AV$298:AV305,MATCH($D306,$G$298:$G305,0)),INDEX(AV307:AV$360,MATCH($D306,$G307:$G$360,0)))","v":0},{"$f":"IF($I306>$D306,INDEX(AW$298:AW305,MATCH($D306,$G$298:$G305,0)),INDEX(AW307:AW$360,MATCH($D306,$G307:$G$360,0)))","v":4},{"$f":"IF($I306>$D306,INDEX(AX$298:AX305,MATCH($D306,$G$298:$G305,0)),INDEX(AX307:AX$360,MATCH($D306,$G307:$G$360,0)))","v":35000},null,{"$f":"IF($I306>$D306,INDEX(AZ$298:AZ305,MATCH($D306,$G$298:$G305,0)),INDEX(AZ307:AZ$360,MATCH($D306,$G307:$G$360,0)))","v":1},{"$f":"IF($I306>$D306,INDEX(BA$298:BA305,MATCH($D306,$G$298:$G305,0)),INDEX(BA307:BA$360,MATCH($D306,$G307:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,3.1,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I307)),ABS($F$298:$F$360-I307),0))","v":0},0,{"$f":"(IF(F307=0,0,IF(COUNTIF(F305:F307,F307)=1,F307&\",1\",IF(COUNTIF(F305:F307,F307)=2,F307&\",2\",IF(COUNTIF(F305:F307,F307)=3,F307&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I307>$D307,INDEX(K$298:K306,MATCH($D307,$G$298:$G306,0)),INDEX(K308:K$360,MATCH($D307,$G308:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I307>$D307,INDEX(M$298:M306,MATCH($D307,$G$298:$G306,0)),INDEX(M308:M$360,MATCH($D307,$G308:$G$360,0)))","v":"KUGA"},{"$f":"IF($I307>$D307,INDEX(N$298:N306,MATCH($D307,$G$298:$G306,0)),INDEX(N308:N$360,MATCH($D307,$G308:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I307>$D307,INDEX(O$298:O306,MATCH($D307,$G$298:$G306,0)),INDEX(O308:O$360,MATCH($D307,$G308:$G$360,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I307,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0.778963420352765},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I307,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":23604.95213190197},{"$f":"IF($I307>$D307,INDEX(V$298:V306,MATCH($D307,$G$298:$G306,0)),INDEX(V308:V$360,MATCH($D307,$G308:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I307>$D307,INDEX(W$298:W306,MATCH($D307,$G$298:$G306,0)),INDEX(W308:W$360,MATCH($D307,$G308:$G$360,0)))","v":0},{"$f":"IF($I307>$D307,INDEX(X$298:X306,MATCH($D307,$G$298:$G306,0)),INDEX(X308:X$360,MATCH($D307,$G308:$G$360,0)))","v":215470},{"$f":"IF($I307>$D307,INDEX(Y$298:Y306,MATCH($D307,$G$298:$G306,0)),INDEX(Y308:Y$360,MATCH($D307,$G308:$G$360,0)))","v":14.9},{"$f":"IF($I307>$D307,INDEX(Z$298:Z306,MATCH($D307,$G$298:$G306,0)),INDEX(Z308:Z$360,MATCH($D307,$G308:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I307>$D307,INDEX(AB$298:AB306,MATCH($D307,$G$298:$G306,0)),INDEX(AB308:AB$360,MATCH($D307,$G308:$G$360,0)))","v":22},{"$f":"IF($I307>$D307,INDEX(AC$298:AC306,MATCH($D307,$G$298:$G306,0)),INDEX(AC308:AC$360,MATCH($D307,$G308:$G$360,0)))","v":9},null,null,{"$f":"IF($I307>$D307,INDEX(AF$298:AF306,MATCH($D307,$G$298:$G306,0)),INDEX(AF308:AF$360,MATCH($D307,$G308:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I307>$D307,INDEX(AL$298:AL306,MATCH($D307,$G$298:$G306,0)),INDEX(AL308:AL$360,MATCH($D307,$G308:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I307>$D307,INDEX(AT$298:AT306,MATCH($D307,$G$298:$G306,0)),INDEX(AT308:AT$360,MATCH($D307,$G308:$G$360,0)))","v":70263},{"$f":"IF($I307>$D307,INDEX(AU$298:AU306,MATCH($D307,$G$298:$G306,0)),INDEX(AU308:AU$360,MATCH($D307,$G308:$G$360,0)))","v":695},{"$f":"IF($I307>$D307,INDEX(AV$298:AV306,MATCH($D307,$G$298:$G306,0)),INDEX(AV308:AV$360,MATCH($D307,$G308:$G$360,0)))","v":0},{"$f":"IF($I307>$D307,INDEX(AW$298:AW306,MATCH($D307,$G$298:$G306,0)),INDEX(AW308:AW$360,MATCH($D307,$G308:$G$360,0)))","v":4},{"$f":"IF($I307>$D307,INDEX(AX$298:AX306,MATCH($D307,$G$298:$G306,0)),INDEX(AX308:AX$360,MATCH($D307,$G308:$G$360,0)))","v":35000},null,{"$f":"IF($I307>$D307,INDEX(AZ$298:AZ306,MATCH($D307,$G$298:$G306,0)),INDEX(AZ308:AZ$360,MATCH($D307,$G308:$G$360,0)))","v":1},{"$f":"IF($I307>$D307,INDEX(BA$298:BA306,MATCH($D307,$G$298:$G306,0)),INDEX(BA308:BA$360,MATCH($D307,$G308:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,3.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I308)),ABS($F$298:$F$360-I308),0))","v":0},0,{"$f":"(IF(F308=0,0,IF(COUNTIF(F306:F308,F308)=1,F308&\",1\",IF(COUNTIF(F306:F308,F308)=2,F308&\",2\",IF(COUNTIF(F306:F308,F308)=3,F308&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I308>$D308,INDEX(K$298:K307,MATCH($D308,$G$298:$G307,0)),INDEX(K309:K$360,MATCH($D308,$G309:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I308>$D308,INDEX(M$298:M307,MATCH($D308,$G$298:$G307,0)),INDEX(M309:M$360,MATCH($D308,$G309:$G$360,0)))","v":"RAV4"},{"$f":"IF($I308>$D308,INDEX(N$298:N307,MATCH($D308,$G$298:$G307,0)),INDEX(N309:N$360,MATCH($D308,$G309:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I308>$D308,INDEX(O$298:O307,MATCH($D308,$G$298:$G307,0)),INDEX(O309:O$360,MATCH($D308,$G309:$G$360,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I308,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0.778963420352765},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I308,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":23604.95213190197},{"$f":"IF($I308>$D308,INDEX(V$298:V307,MATCH($D308,$G$298:$G307,0)),INDEX(V309:V$360,MATCH($D308,$G309:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I308>$D308,INDEX(W$298:W307,MATCH($D308,$G$298:$G307,0)),INDEX(W309:W$360,MATCH($D308,$G309:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I308>$D308,INDEX(X$298:X307,MATCH($D308,$G$298:$G307,0)),INDEX(X309:X$360,MATCH($D308,$G309:$G$360,0)))","v":215470},{"$f":"IF($I308>$D308,INDEX(Y$298:Y307,MATCH($D308,$G$298:$G307,0)),INDEX(Y309:Y$360,MATCH($D308,$G309:$G$360,0)))","v":14.9},{"$f":"IF($I308>$D308,INDEX(Z$298:Z307,MATCH($D308,$G$298:$G307,0)),INDEX(Z309:Z$360,MATCH($D308,$G309:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I308>$D308,INDEX(AB$298:AB307,MATCH($D308,$G$298:$G307,0)),INDEX(AB309:AB$360,MATCH($D308,$G309:$G$360,0)))","v":22},{"$f":"IF($I308>$D308,INDEX(AC$298:AC307,MATCH($D308,$G$298:$G307,0)),INDEX(AC309:AC$360,MATCH($D308,$G309:$G$360,0)))","v":18},null,null,{"$f":"IF($I308>$D308,INDEX(AF$298:AF307,MATCH($D308,$G$298:$G307,0)),INDEX(AF309:AF$360,MATCH($D308,$G309:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I308>$D308,INDEX(AL$298:AL307,MATCH($D308,$G$298:$G307,0)),INDEX(AL309:AL$360,MATCH($D308,$G309:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I308>$D308,INDEX(AT$298:AT307,MATCH($D308,$G$298:$G307,0)),INDEX(AT309:AT$360,MATCH($D308,$G309:$G$360,0)))","v":70263},{"$f":"IF($I308>$D308,INDEX(AU$298:AU307,MATCH($D308,$G$298:$G307,0)),INDEX(AU309:AU$360,MATCH($D308,$G309:$G$360,0)))","v":695},{"$f":"IF($I308>$D308,INDEX(AV$298:AV307,MATCH($D308,$G$298:$G307,0)),INDEX(AV309:AV$360,MATCH($D308,$G309:$G$360,0)))","v":0},{"$f":"IF($I308>$D308,INDEX(AW$298:AW307,MATCH($D308,$G$298:$G307,0)),INDEX(AW309:AW$360,MATCH($D308,$G309:$G$360,0)))","v":4},{"$f":"IF($I308>$D308,INDEX(AX$298:AX307,MATCH($D308,$G$298:$G307,0)),INDEX(AX309:AX$360,MATCH($D308,$G309:$G$360,0)))","v":35000},null,{"$f":"IF($I308>$D308,INDEX(AZ$298:AZ307,MATCH($D308,$G$298:$G307,0)),INDEX(AZ309:AZ$360,MATCH($D308,$G309:$G$360,0)))","v":1},{"$f":"IF($I308>$D308,INDEX(BA$298:BA307,MATCH($D308,$G$298:$G307,0)),INDEX(BA309:BA$360,MATCH($D308,$G309:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,3.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I309)),ABS($F$298:$F$360-I309),0))","v":0},0,0,0,3,3,{"$f":"IF($I309>$D309,INDEX(K$298:K308,MATCH($D309,$G$298:$G308,0)),INDEX(K310:K$360,MATCH($D309,$G310:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I309>$D309,INDEX(M$298:M308,MATCH($D309,$G$298:$G308,0)),INDEX(M310:M$360,MATCH($D309,$G310:$G$360,0)))","v":"XC60"},{"$f":"IF($I309>$D309,INDEX(N$298:N308,MATCH($D309,$G$298:$G308,0)),INDEX(N310:N$360,MATCH($D309,$G310:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I309>$D309,INDEX(O$298:O308,MATCH($D309,$G$298:$G308,0)),INDEX(O310:O$360,MATCH($D309,$G310:$G$360,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I309,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0.778963420352765},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I309,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":23604.95213190197},{"$f":"IF($I309>$D309,INDEX(V$298:V308,MATCH($D309,$G$298:$G308,0)),INDEX(V310:V$360,MATCH($D309,$G310:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I309>$D309,INDEX(W$298:W308,MATCH($D309,$G$298:$G308,0)),INDEX(W310:W$360,MATCH($D309,$G310:$G$360,0)))","v":47000},{"$f":"IF($I309>$D309,INDEX(X$298:X308,MATCH($D309,$G$298:$G308,0)),INDEX(X310:X$360,MATCH($D309,$G310:$G$360,0)))","v":215470},{"$f":"IF($I309>$D309,INDEX(Y$298:Y308,MATCH($D309,$G$298:$G308,0)),INDEX(Y310:Y$360,MATCH($D309,$G310:$G$360,0)))","v":14.9},{"$f":"IF($I309>$D309,INDEX(Z$298:Z308,MATCH($D309,$G$298:$G308,0)),INDEX(Z310:Z$360,MATCH($D309,$G310:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I309>$D309,INDEX(AB$298:AB308,MATCH($D309,$G$298:$G308,0)),INDEX(AB310:AB$360,MATCH($D309,$G310:$G$360,0)))","v":58},{"$f":"IF($I309>$D309,INDEX(AC$298:AC308,MATCH($D309,$G$298:$G308,0)),INDEX(AC310:AC$360,MATCH($D309,$G310:$G$360,0)))","v":12},null,null,{"$f":"IF($I309>$D309,INDEX(AF$298:AF308,MATCH($D309,$G$298:$G308,0)),INDEX(AF310:AF$360,MATCH($D309,$G310:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I309>$D309,INDEX(AL$298:AL308,MATCH($D309,$G$298:$G308,0)),INDEX(AL310:AL$360,MATCH($D309,$G310:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I309>$D309,INDEX(AT$298:AT308,MATCH($D309,$G$298:$G308,0)),INDEX(AT310:AT$360,MATCH($D309,$G310:$G$360,0)))","v":70263},{"$f":"IF($I309>$D309,INDEX(AU$298:AU308,MATCH($D309,$G$298:$G308,0)),INDEX(AU310:AU$360,MATCH($D309,$G310:$G$360,0)))","v":695},{"$f":"IF($I309>$D309,INDEX(AV$298:AV308,MATCH($D309,$G$298:$G308,0)),INDEX(AV310:AV$360,MATCH($D309,$G310:$G$360,0)))","v":0},{"$f":"IF($I309>$D309,INDEX(AW$298:AW308,MATCH($D309,$G$298:$G308,0)),INDEX(AW310:AW$360,MATCH($D309,$G310:$G$360,0)))","v":4},{"$f":"IF($I309>$D309,INDEX(AX$298:AX308,MATCH($D309,$G$298:$G308,0)),INDEX(AX310:AX$360,MATCH($D309,$G310:$G$360,0)))","v":35000},null,{"$f":"IF($I309>$D309,INDEX(AZ$298:AZ308,MATCH($D309,$G$298:$G308,0)),INDEX(AZ310:AZ$360,MATCH($D309,$G310:$G$360,0)))","v":1},{"$f":"IF($I309>$D309,INDEX(BA$298:BA308,MATCH($D309,$G$298:$G308,0)),INDEX(BA310:BA$360,MATCH($D309,$G310:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,4.0999999999999996,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I310)),ABS($F$298:$F$360-I310),0))","v":0},0,0,0,4,4,{"$f":"IF($I310>$D310,INDEX(K$298:K309,MATCH($D310,$G$298:$G309,0)),INDEX(K311:K$360,MATCH($D310,$G311:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I310>$D310,INDEX(M$298:M309,MATCH($D310,$G$298:$G309,0)),INDEX(M311:M$360,MATCH($D310,$G311:$G$360,0)))","v":"KUGA"},{"$f":"IF($I310>$D310,INDEX(N$298:N309,MATCH($D310,$G$298:$G309,0)),INDEX(N311:N$360,MATCH($D310,$G311:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I310>$D310,INDEX(O$298:O309,MATCH($D310,$G$298:$G309,0)),INDEX(O311:O$360,MATCH($D310,$G311:$G$360,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I310,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0.6995563613810466},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I310,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":22566.334238098276},{"$f":"IF($I310>$D310,INDEX(V$298:V309,MATCH($D310,$G$298:$G309,0)),INDEX(V311:V$360,MATCH($D310,$G311:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I310>$D310,INDEX(W$298:W309,MATCH($D310,$G$298:$G309,0)),INDEX(W311:W$360,MATCH($D310,$G311:$G$360,0)))","v":0},{"$f":"IF($I310>$D310,INDEX(X$298:X309,MATCH($D310,$G$298:$G309,0)),INDEX(X311:X$360,MATCH($D310,$G311:$G$360,0)))","v":215470},{"$f":"IF($I310>$D310,INDEX(Y$298:Y309,MATCH($D310,$G$298:$G309,0)),INDEX(Y311:Y$360,MATCH($D310,$G311:$G$360,0)))","v":14.9},{"$f":"IF($I310>$D310,INDEX(Z$298:Z309,MATCH($D310,$G$298:$G309,0)),INDEX(Z311:Z$360,MATCH($D310,$G311:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I310>$D310,INDEX(AB$298:AB309,MATCH($D310,$G$298:$G309,0)),INDEX(AB311:AB$360,MATCH($D310,$G311:$G$360,0)))","v":22},{"$f":"IF($I310>$D310,INDEX(AC$298:AC309,MATCH($D310,$G$298:$G309,0)),INDEX(AC311:AC$360,MATCH($D310,$G311:$G$360,0)))","v":9},null,null,{"$f":"IF($I310>$D310,INDEX(AF$298:AF309,MATCH($D310,$G$298:$G309,0)),INDEX(AF311:AF$360,MATCH($D310,$G311:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I310>$D310,INDEX(AL$298:AL309,MATCH($D310,$G$298:$G309,0)),INDEX(AL311:AL$360,MATCH($D310,$G311:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I310>$D310,INDEX(AT$298:AT309,MATCH($D310,$G$298:$G309,0)),INDEX(AT311:AT$360,MATCH($D310,$G311:$G$360,0)))","v":70263},{"$f":"IF($I310>$D310,INDEX(AU$298:AU309,MATCH($D310,$G$298:$G309,0)),INDEX(AU311:AU$360,MATCH($D310,$G311:$G$360,0)))","v":695},{"$f":"IF($I310>$D310,INDEX(AV$298:AV309,MATCH($D310,$G$298:$G309,0)),INDEX(AV311:AV$360,MATCH($D310,$G311:$G$360,0)))","v":0},{"$f":"IF($I310>$D310,INDEX(AW$298:AW309,MATCH($D310,$G$298:$G309,0)),INDEX(AW311:AW$360,MATCH($D310,$G311:$G$360,0)))","v":4},{"$f":"IF($I310>$D310,INDEX(AX$298:AX309,MATCH($D310,$G$298:$G309,0)),INDEX(AX311:AX$360,MATCH($D310,$G311:$G$360,0)))","v":35000},null,{"$f":"IF($I310>$D310,INDEX(AZ$298:AZ309,MATCH($D310,$G$298:$G309,0)),INDEX(AZ311:AZ$360,MATCH($D310,$G311:$G$360,0)))","v":1},{"$f":"IF($I310>$D310,INDEX(BA$298:BA309,MATCH($D310,$G$298:$G309,0)),INDEX(BA311:BA$360,MATCH($D310,$G311:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,4.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I311)),ABS($F$298:$F$360-I311),0))","v":0},0,0,0,4,4,{"$f":"IF($I311>$D311,INDEX(K$298:K310,MATCH($D311,$G$298:$G310,0)),INDEX(K312:K$360,MATCH($D311,$G312:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I311>$D311,INDEX(M$298:M310,MATCH($D311,$G$298:$G310,0)),INDEX(M312:M$360,MATCH($D311,$G312:$G$360,0)))","v":"RAV4"},{"$f":"IF($I311>$D311,INDEX(N$298:N310,MATCH($D311,$G$298:$G310,0)),INDEX(N312:N$360,MATCH($D311,$G312:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I311>$D311,INDEX(O$298:O310,MATCH($D311,$G$298:$G310,0)),INDEX(O312:O$360,MATCH($D311,$G312:$G$360,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I311,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0.6995563613810466},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I311,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":22566.334238098276},{"$f":"IF($I311>$D311,INDEX(V$298:V310,MATCH($D311,$G$298:$G310,0)),INDEX(V312:V$360,MATCH($D311,$G312:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I311>$D311,INDEX(W$298:W310,MATCH($D311,$G$298:$G310,0)),INDEX(W312:W$360,MATCH($D311,$G312:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I311>$D311,INDEX(X$298:X310,MATCH($D311,$G$298:$G310,0)),INDEX(X312:X$360,MATCH($D311,$G312:$G$360,0)))","v":215470},{"$f":"IF($I311>$D311,INDEX(Y$298:Y310,MATCH($D311,$G$298:$G310,0)),INDEX(Y312:Y$360,MATCH($D311,$G312:$G$360,0)))","v":14.9},{"$f":"IF($I311>$D311,INDEX(Z$298:Z310,MATCH($D311,$G$298:$G310,0)),INDEX(Z312:Z$360,MATCH($D311,$G312:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I311>$D311,INDEX(AB$298:AB310,MATCH($D311,$G$298:$G310,0)),INDEX(AB312:AB$360,MATCH($D311,$G312:$G$360,0)))","v":22},{"$f":"IF($I311>$D311,INDEX(AC$298:AC310,MATCH($D311,$G$298:$G310,0)),INDEX(AC312:AC$360,MATCH($D311,$G312:$G$360,0)))","v":18},null,null,{"$f":"IF($I311>$D311,INDEX(AF$298:AF310,MATCH($D311,$G$298:$G310,0)),INDEX(AF312:AF$360,MATCH($D311,$G312:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I311>$D311,INDEX(AL$298:AL310,MATCH($D311,$G$298:$G310,0)),INDEX(AL312:AL$360,MATCH($D311,$G312:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I311>$D311,INDEX(AT$298:AT310,MATCH($D311,$G$298:$G310,0)),INDEX(AT312:AT$360,MATCH($D311,$G312:$G$360,0)))","v":70263},{"$f":"IF($I311>$D311,INDEX(AU$298:AU310,MATCH($D311,$G$298:$G310,0)),INDEX(AU312:AU$360,MATCH($D311,$G312:$G$360,0)))","v":695},{"$f":"IF($I311>$D311,INDEX(AV$298:AV310,MATCH($D311,$G$298:$G310,0)),INDEX(AV312:AV$360,MATCH($D311,$G312:$G$360,0)))","v":0},{"$f":"IF($I311>$D311,INDEX(AW$298:AW310,MATCH($D311,$G$298:$G310,0)),INDEX(AW312:AW$360,MATCH($D311,$G312:$G$360,0)))","v":4},{"$f":"IF($I311>$D311,INDEX(AX$298:AX310,MATCH($D311,$G$298:$G310,0)),INDEX(AX312:AX$360,MATCH($D311,$G312:$G$360,0)))","v":35000},null,{"$f":"IF($I311>$D311,INDEX(AZ$298:AZ310,MATCH($D311,$G$298:$G310,0)),INDEX(AZ312:AZ$360,MATCH($D311,$G312:$G$360,0)))","v":1},{"$f":"IF($I311>$D311,INDEX(BA$298:BA310,MATCH($D311,$G$298:$G310,0)),INDEX(BA312:BA$360,MATCH($D311,$G312:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,4.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I312)),ABS($F$298:$F$360-I312),0))","v":0},0,0,0,4,4,{"$f":"IF($I312>$D312,INDEX(K$298:K311,MATCH($D312,$G$298:$G311,0)),INDEX(K313:K$360,MATCH($D312,$G313:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I312>$D312,INDEX(M$298:M311,MATCH($D312,$G$298:$G311,0)),INDEX(M313:M$360,MATCH($D312,$G313:$G$360,0)))","v":"XC60"},{"$f":"IF($I312>$D312,INDEX(N$298:N311,MATCH($D312,$G$298:$G311,0)),INDEX(N313:N$360,MATCH($D312,$G313:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I312>$D312,INDEX(O$298:O311,MATCH($D312,$G$298:$G311,0)),INDEX(O313:O$360,MATCH($D312,$G313:$G$360,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I312,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0.6995563613810466},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I312,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":22566.334238098276},{"$f":"IF($I312>$D312,INDEX(V$298:V311,MATCH($D312,$G$298:$G311,0)),INDEX(V313:V$360,MATCH($D312,$G313:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I312>$D312,INDEX(W$298:W311,MATCH($D312,$G$298:$G311,0)),INDEX(W313:W$360,MATCH($D312,$G313:$G$360,0)))","v":47000},{"$f":"IF($I312>$D312,INDEX(X$298:X311,MATCH($D312,$G$298:$G311,0)),INDEX(X313:X$360,MATCH($D312,$G313:$G$360,0)))","v":215470},{"$f":"IF($I312>$D312,INDEX(Y$298:Y311,MATCH($D312,$G$298:$G311,0)),INDEX(Y313:Y$360,MATCH($D312,$G313:$G$360,0)))","v":14.9},{"$f":"IF($I312>$D312,INDEX(Z$298:Z311,MATCH($D312,$G$298:$G311,0)),INDEX(Z313:Z$360,MATCH($D312,$G313:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I312>$D312,INDEX(AB$298:AB311,MATCH($D312,$G$298:$G311,0)),INDEX(AB313:AB$360,MATCH($D312,$G313:$G$360,0)))","v":58},{"$f":"IF($I312>$D312,INDEX(AC$298:AC311,MATCH($D312,$G$298:$G311,0)),INDEX(AC313:AC$360,MATCH($D312,$G313:$G$360,0)))","v":12},null,null,{"$f":"IF($I312>$D312,INDEX(AF$298:AF311,MATCH($D312,$G$298:$G311,0)),INDEX(AF313:AF$360,MATCH($D312,$G313:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I312>$D312,INDEX(AL$298:AL311,MATCH($D312,$G$298:$G311,0)),INDEX(AL313:AL$360,MATCH($D312,$G313:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I312>$D312,INDEX(AT$298:AT311,MATCH($D312,$G$298:$G311,0)),INDEX(AT313:AT$360,MATCH($D312,$G313:$G$360,0)))","v":70263},{"$f":"IF($I312>$D312,INDEX(AU$298:AU311,MATCH($D312,$G$298:$G311,0)),INDEX(AU313:AU$360,MATCH($D312,$G313:$G$360,0)))","v":695},{"$f":"IF($I312>$D312,INDEX(AV$298:AV311,MATCH($D312,$G$298:$G311,0)),INDEX(AV313:AV$360,MATCH($D312,$G313:$G$360,0)))","v":0},{"$f":"IF($I312>$D312,INDEX(AW$298:AW311,MATCH($D312,$G$298:$G311,0)),INDEX(AW313:AW$360,MATCH($D312,$G313:$G$360,0)))","v":4},{"$f":"IF($I312>$D312,INDEX(AX$298:AX311,MATCH($D312,$G$298:$G311,0)),INDEX(AX313:AX$360,MATCH($D312,$G313:$G$360,0)))","v":35000},null,{"$f":"IF($I312>$D312,INDEX(AZ$298:AZ311,MATCH($D312,$G$298:$G311,0)),INDEX(AZ313:AZ$360,MATCH($D312,$G313:$G$360,0)))","v":1},{"$f":"IF($I312>$D312,INDEX(BA$298:BA311,MATCH($D312,$G$298:$G311,0)),INDEX(BA313:BA$360,MATCH($D312,$G313:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,5.0999999999999996,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I313)),ABS($F$298:$F$360-I313),0))","v":0},0,0,0,5,5,{"$f":"IF($I313>$D313,INDEX(K$298:K312,MATCH($D313,$G$298:$G312,0)),INDEX(K314:K$360,MATCH($D313,$G314:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I313>$D313,INDEX(M$298:M312,MATCH($D313,$G$298:$G312,0)),INDEX(M314:M$360,MATCH($D313,$G314:$G$360,0)))","v":"KUGA"},{"$f":"IF($I313>$D313,INDEX(N$298:N312,MATCH($D313,$G$298:$G312,0)),INDEX(N314:N$360,MATCH($D313,$G314:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I313>$D313,INDEX(O$298:O312,MATCH($D313,$G$298:$G312,0)),INDEX(O314:O$360,MATCH($D313,$G314:$G$360,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I313,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.3591251784921832},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I313,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":21573.415531621955},{"$f":"IF($I313>$D313,INDEX(V$298:V312,MATCH($D313,$G$298:$G312,0)),INDEX(V314:V$360,MATCH($D313,$G314:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I313>$D313,INDEX(W$298:W312,MATCH($D313,$G$298:$G312,0)),INDEX(W314:W$360,MATCH($D313,$G314:$G$360,0)))","v":0},{"$f":"IF($I313>$D313,INDEX(X$298:X312,MATCH($D313,$G$298:$G312,0)),INDEX(X314:X$360,MATCH($D313,$G314:$G$360,0)))","v":215470},{"$f":"IF($I313>$D313,INDEX(Y$298:Y312,MATCH($D313,$G$298:$G312,0)),INDEX(Y314:Y$360,MATCH($D313,$G314:$G$360,0)))","v":14.9},{"$f":"IF($I313>$D313,INDEX(Z$298:Z312,MATCH($D313,$G$298:$G312,0)),INDEX(Z314:Z$360,MATCH($D313,$G314:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I313>$D313,INDEX(AB$298:AB312,MATCH($D313,$G$298:$G312,0)),INDEX(AB314:AB$360,MATCH($D313,$G314:$G$360,0)))","v":22},{"$f":"IF($I313>$D313,INDEX(AC$298:AC312,MATCH($D313,$G$298:$G312,0)),INDEX(AC314:AC$360,MATCH($D313,$G314:$G$360,0)))","v":9},null,null,{"$f":"IF($I313>$D313,INDEX(AF$298:AF312,MATCH($D313,$G$298:$G312,0)),INDEX(AF314:AF$360,MATCH($D313,$G314:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I313>$D313,INDEX(AL$298:AL312,MATCH($D313,$G$298:$G312,0)),INDEX(AL314:AL$360,MATCH($D313,$G314:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I313>$D313,INDEX(AT$298:AT312,MATCH($D313,$G$298:$G312,0)),INDEX(AT314:AT$360,MATCH($D313,$G314:$G$360,0)))","v":70263},{"$f":"IF($I313>$D313,INDEX(AU$298:AU312,MATCH($D313,$G$298:$G312,0)),INDEX(AU314:AU$360,MATCH($D313,$G314:$G$360,0)))","v":695},{"$f":"IF($I313>$D313,INDEX(AV$298:AV312,MATCH($D313,$G$298:$G312,0)),INDEX(AV314:AV$360,MATCH($D313,$G314:$G$360,0)))","v":0},{"$f":"IF($I313>$D313,INDEX(AW$298:AW312,MATCH($D313,$G$298:$G312,0)),INDEX(AW314:AW$360,MATCH($D313,$G314:$G$360,0)))","v":4},{"$f":"IF($I313>$D313,INDEX(AX$298:AX312,MATCH($D313,$G$298:$G312,0)),INDEX(AX314:AX$360,MATCH($D313,$G314:$G$360,0)))","v":35000},null,{"$f":"IF($I313>$D313,INDEX(AZ$298:AZ312,MATCH($D313,$G$298:$G312,0)),INDEX(AZ314:AZ$360,MATCH($D313,$G314:$G$360,0)))","v":1},{"$f":"IF($I313>$D313,INDEX(BA$298:BA312,MATCH($D313,$G$298:$G312,0)),INDEX(BA314:BA$360,MATCH($D313,$G314:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,5.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I314)),ABS($F$298:$F$360-I314),0))","v":0},0,0,0,5,5,{"$f":"IF($I314>$D314,INDEX(K$298:K313,MATCH($D314,$G$298:$G313,0)),INDEX(K315:K$360,MATCH($D314,$G315:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I314>$D314,INDEX(M$298:M313,MATCH($D314,$G$298:$G313,0)),INDEX(M315:M$360,MATCH($D314,$G315:$G$360,0)))","v":"RAV4"},{"$f":"IF($I314>$D314,INDEX(N$298:N313,MATCH($D314,$G$298:$G313,0)),INDEX(N315:N$360,MATCH($D314,$G315:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I314>$D314,INDEX(O$298:O313,MATCH($D314,$G$298:$G313,0)),INDEX(O315:O$360,MATCH($D314,$G315:$G$360,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I314,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.3591251784921832},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I314,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":21573.415531621955},{"$f":"IF($I314>$D314,INDEX(V$298:V313,MATCH($D314,$G$298:$G313,0)),INDEX(V315:V$360,MATCH($D314,$G315:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I314>$D314,INDEX(W$298:W313,MATCH($D314,$G$298:$G313,0)),INDEX(W315:W$360,MATCH($D314,$G315:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I314>$D314,INDEX(X$298:X313,MATCH($D314,$G$298:$G313,0)),INDEX(X315:X$360,MATCH($D314,$G315:$G$360,0)))","v":215470},{"$f":"IF($I314>$D314,INDEX(Y$298:Y313,MATCH($D314,$G$298:$G313,0)),INDEX(Y315:Y$360,MATCH($D314,$G315:$G$360,0)))","v":14.9},{"$f":"IF($I314>$D314,INDEX(Z$298:Z313,MATCH($D314,$G$298:$G313,0)),INDEX(Z315:Z$360,MATCH($D314,$G315:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I314>$D314,INDEX(AB$298:AB313,MATCH($D314,$G$298:$G313,0)),INDEX(AB315:AB$360,MATCH($D314,$G315:$G$360,0)))","v":22},{"$f":"IF($I314>$D314,INDEX(AC$298:AC313,MATCH($D314,$G$298:$G313,0)),INDEX(AC315:AC$360,MATCH($D314,$G315:$G$360,0)))","v":18},null,null,{"$f":"IF($I314>$D314,INDEX(AF$298:AF313,MATCH($D314,$G$298:$G313,0)),INDEX(AF315:AF$360,MATCH($D314,$G315:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I314>$D314,INDEX(AL$298:AL313,MATCH($D314,$G$298:$G313,0)),INDEX(AL315:AL$360,MATCH($D314,$G315:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I314>$D314,INDEX(AT$298:AT313,MATCH($D314,$G$298:$G313,0)),INDEX(AT315:AT$360,MATCH($D314,$G315:$G$360,0)))","v":70263},{"$f":"IF($I314>$D314,INDEX(AU$298:AU313,MATCH($D314,$G$298:$G313,0)),INDEX(AU315:AU$360,MATCH($D314,$G315:$G$360,0)))","v":695},{"$f":"IF($I314>$D314,INDEX(AV$298:AV313,MATCH($D314,$G$298:$G313,0)),INDEX(AV315:AV$360,MATCH($D314,$G315:$G$360,0)))","v":0},{"$f":"IF($I314>$D314,INDEX(AW$298:AW313,MATCH($D314,$G$298:$G313,0)),INDEX(AW315:AW$360,MATCH($D314,$G315:$G$360,0)))","v":4},{"$f":"IF($I314>$D314,INDEX(AX$298:AX313,MATCH($D314,$G$298:$G313,0)),INDEX(AX315:AX$360,MATCH($D314,$G315:$G$360,0)))","v":35000},null,{"$f":"IF($I314>$D314,INDEX(AZ$298:AZ313,MATCH($D314,$G$298:$G313,0)),INDEX(AZ315:AZ$360,MATCH($D314,$G315:$G$360,0)))","v":1},{"$f":"IF($I314>$D314,INDEX(BA$298:BA313,MATCH($D314,$G$298:$G313,0)),INDEX(BA315:BA$360,MATCH($D314,$G315:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,5.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I315)),ABS($F$298:$F$360-I315),0))","v":0},0,0,0,5,5,{"$f":"IF($I315>$D315,INDEX(K$298:K314,MATCH($D315,$G$298:$G314,0)),INDEX(K316:K$360,MATCH($D315,$G316:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I315>$D315,INDEX(M$298:M314,MATCH($D315,$G$298:$G314,0)),INDEX(M316:M$360,MATCH($D315,$G316:$G$360,0)))","v":"XC60"},{"$f":"IF($I315>$D315,INDEX(N$298:N314,MATCH($D315,$G$298:$G314,0)),INDEX(N316:N$360,MATCH($D315,$G316:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I315>$D315,INDEX(O$298:O314,MATCH($D315,$G$298:$G314,0)),INDEX(O316:O$360,MATCH($D315,$G316:$G$360,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I315,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.3591251784921832},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I315,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":21573.415531621955},{"$f":"IF($I315>$D315,INDEX(V$298:V314,MATCH($D315,$G$298:$G314,0)),INDEX(V316:V$360,MATCH($D315,$G316:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I315>$D315,INDEX(W$298:W314,MATCH($D315,$G$298:$G314,0)),INDEX(W316:W$360,MATCH($D315,$G316:$G$360,0)))","v":47000},{"$f":"IF($I315>$D315,INDEX(X$298:X314,MATCH($D315,$G$298:$G314,0)),INDEX(X316:X$360,MATCH($D315,$G316:$G$360,0)))","v":215470},{"$f":"IF($I315>$D315,INDEX(Y$298:Y314,MATCH($D315,$G$298:$G314,0)),INDEX(Y316:Y$360,MATCH($D315,$G316:$G$360,0)))","v":14.9},{"$f":"IF($I315>$D315,INDEX(Z$298:Z314,MATCH($D315,$G$298:$G314,0)),INDEX(Z316:Z$360,MATCH($D315,$G316:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I315>$D315,INDEX(AB$298:AB314,MATCH($D315,$G$298:$G314,0)),INDEX(AB316:AB$360,MATCH($D315,$G316:$G$360,0)))","v":58},{"$f":"IF($I315>$D315,INDEX(AC$298:AC314,MATCH($D315,$G$298:$G314,0)),INDEX(AC316:AC$360,MATCH($D315,$G316:$G$360,0)))","v":12},null,null,{"$f":"IF($I315>$D315,INDEX(AF$298:AF314,MATCH($D315,$G$298:$G314,0)),INDEX(AF316:AF$360,MATCH($D315,$G316:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I315>$D315,INDEX(AL$298:AL314,MATCH($D315,$G$298:$G314,0)),INDEX(AL316:AL$360,MATCH($D315,$G316:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I315>$D315,INDEX(AT$298:AT314,MATCH($D315,$G$298:$G314,0)),INDEX(AT316:AT$360,MATCH($D315,$G316:$G$360,0)))","v":70263},{"$f":"IF($I315>$D315,INDEX(AU$298:AU314,MATCH($D315,$G$298:$G314,0)),INDEX(AU316:AU$360,MATCH($D315,$G316:$G$360,0)))","v":695},{"$f":"IF($I315>$D315,INDEX(AV$298:AV314,MATCH($D315,$G$298:$G314,0)),INDEX(AV316:AV$360,MATCH($D315,$G316:$G$360,0)))","v":0},{"$f":"IF($I315>$D315,INDEX(AW$298:AW314,MATCH($D315,$G$298:$G314,0)),INDEX(AW316:AW$360,MATCH($D315,$G316:$G$360,0)))","v":4},{"$f":"IF($I315>$D315,INDEX(AX$298:AX314,MATCH($D315,$G$298:$G314,0)),INDEX(AX316:AX$360,MATCH($D315,$G316:$G$360,0)))","v":35000},null,{"$f":"IF($I315>$D315,INDEX(AZ$298:AZ314,MATCH($D315,$G$298:$G314,0)),INDEX(AZ316:AZ$360,MATCH($D315,$G316:$G$360,0)))","v":1},{"$f":"IF($I315>$D315,INDEX(BA$298:BA314,MATCH($D315,$G$298:$G314,0)),INDEX(BA316:BA$360,MATCH($D315,$G316:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,6.1,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I316)),ABS($F$298:$F$360-I316),0))","v":0},0,0,0,6,6,{"$f":"IF($I316>$D316,INDEX(K$298:K315,MATCH($D316,$G$298:$G315,0)),INDEX(K317:K$360,MATCH($D316,$G317:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I316>$D316,INDEX(M$298:M315,MATCH($D316,$G$298:$G315,0)),INDEX(M317:M$360,MATCH($D316,$G317:$G$360,0)))","v":"KUGA"},{"$f":"IF($I316>$D316,INDEX(N$298:N315,MATCH($D316,$G$298:$G315,0)),INDEX(N317:N$360,MATCH($D316,$G317:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I316>$D316,INDEX(O$298:O315,MATCH($D316,$G$298:$G315,0)),INDEX(O317:O$360,MATCH($D316,$G317:$G$360,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I316,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.6911831903549082},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I316,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":20624.185248230588},{"$f":"IF($I316>$D316,INDEX(V$298:V315,MATCH($D316,$G$298:$G315,0)),INDEX(V317:V$360,MATCH($D316,$G317:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I316>$D316,INDEX(W$298:W315,MATCH($D316,$G$298:$G315,0)),INDEX(W317:W$360,MATCH($D316,$G317:$G$360,0)))","v":0},{"$f":"IF($I316>$D316,INDEX(X$298:X315,MATCH($D316,$G$298:$G315,0)),INDEX(X317:X$360,MATCH($D316,$G317:$G$360,0)))","v":215470},{"$f":"IF($I316>$D316,INDEX(Y$298:Y315,MATCH($D316,$G$298:$G315,0)),INDEX(Y317:Y$360,MATCH($D316,$G317:$G$360,0)))","v":14.9},{"$f":"IF($I316>$D316,INDEX(Z$298:Z315,MATCH($D316,$G$298:$G315,0)),INDEX(Z317:Z$360,MATCH($D316,$G317:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I316>$D316,INDEX(AB$298:AB315,MATCH($D316,$G$298:$G315,0)),INDEX(AB317:AB$360,MATCH($D316,$G317:$G$360,0)))","v":22},{"$f":"IF($I316>$D316,INDEX(AC$298:AC315,MATCH($D316,$G$298:$G315,0)),INDEX(AC317:AC$360,MATCH($D316,$G317:$G$360,0)))","v":9},null,null,{"$f":"IF($I316>$D316,INDEX(AF$298:AF315,MATCH($D316,$G$298:$G315,0)),INDEX(AF317:AF$360,MATCH($D316,$G317:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I316>$D316,INDEX(AL$298:AL315,MATCH($D316,$G$298:$G315,0)),INDEX(AL317:AL$360,MATCH($D316,$G317:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I316>$D316,INDEX(AT$298:AT315,MATCH($D316,$G$298:$G315,0)),INDEX(AT317:AT$360,MATCH($D316,$G317:$G$360,0)))","v":70263},{"$f":"IF($I316>$D316,INDEX(AU$298:AU315,MATCH($D316,$G$298:$G315,0)),INDEX(AU317:AU$360,MATCH($D316,$G317:$G$360,0)))","v":695},{"$f":"IF($I316>$D316,INDEX(AV$298:AV315,MATCH($D316,$G$298:$G315,0)),INDEX(AV317:AV$360,MATCH($D316,$G317:$G$360,0)))","v":0},{"$f":"IF($I316>$D316,INDEX(AW$298:AW315,MATCH($D316,$G$298:$G315,0)),INDEX(AW317:AW$360,MATCH($D316,$G317:$G$360,0)))","v":4},{"$f":"IF($I316>$D316,INDEX(AX$298:AX315,MATCH($D316,$G$298:$G315,0)),INDEX(AX317:AX$360,MATCH($D316,$G317:$G$360,0)))","v":35000},null,{"$f":"IF($I316>$D316,INDEX(AZ$298:AZ315,MATCH($D316,$G$298:$G315,0)),INDEX(AZ317:AZ$360,MATCH($D316,$G317:$G$360,0)))","v":1},{"$f":"IF($I316>$D316,INDEX(BA$298:BA315,MATCH($D316,$G$298:$G315,0)),INDEX(BA317:BA$360,MATCH($D316,$G317:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,6.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I317)),ABS($F$298:$F$360-I317),0))","v":0},0,0,0,6,6,{"$f":"IF($I317>$D317,INDEX(K$298:K316,MATCH($D317,$G$298:$G316,0)),INDEX(K318:K$360,MATCH($D317,$G318:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I317>$D317,INDEX(M$298:M316,MATCH($D317,$G$298:$G316,0)),INDEX(M318:M$360,MATCH($D317,$G318:$G$360,0)))","v":"RAV4"},{"$f":"IF($I317>$D317,INDEX(N$298:N316,MATCH($D317,$G$298:$G316,0)),INDEX(N318:N$360,MATCH($D317,$G318:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I317>$D317,INDEX(O$298:O316,MATCH($D317,$G$298:$G316,0)),INDEX(O318:O$360,MATCH($D317,$G318:$G$360,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I317,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.6911831903549082},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I317,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":20624.185248230588},{"$f":"IF($I317>$D317,INDEX(V$298:V316,MATCH($D317,$G$298:$G316,0)),INDEX(V318:V$360,MATCH($D317,$G318:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I317>$D317,INDEX(W$298:W316,MATCH($D317,$G$298:$G316,0)),INDEX(W318:W$360,MATCH($D317,$G318:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I317>$D317,INDEX(X$298:X316,MATCH($D317,$G$298:$G316,0)),INDEX(X318:X$360,MATCH($D317,$G318:$G$360,0)))","v":215470},{"$f":"IF($I317>$D317,INDEX(Y$298:Y316,MATCH($D317,$G$298:$G316,0)),INDEX(Y318:Y$360,MATCH($D317,$G318:$G$360,0)))","v":14.9},{"$f":"IF($I317>$D317,INDEX(Z$298:Z316,MATCH($D317,$G$298:$G316,0)),INDEX(Z318:Z$360,MATCH($D317,$G318:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I317>$D317,INDEX(AB$298:AB316,MATCH($D317,$G$298:$G316,0)),INDEX(AB318:AB$360,MATCH($D317,$G318:$G$360,0)))","v":22},{"$f":"IF($I317>$D317,INDEX(AC$298:AC316,MATCH($D317,$G$298:$G316,0)),INDEX(AC318:AC$360,MATCH($D317,$G318:$G$360,0)))","v":18},null,null,{"$f":"IF($I317>$D317,INDEX(AF$298:AF316,MATCH($D317,$G$298:$G316,0)),INDEX(AF318:AF$360,MATCH($D317,$G318:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I317>$D317,INDEX(AL$298:AL316,MATCH($D317,$G$298:$G316,0)),INDEX(AL318:AL$360,MATCH($D317,$G318:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I317>$D317,INDEX(AT$298:AT316,MATCH($D317,$G$298:$G316,0)),INDEX(AT318:AT$360,MATCH($D317,$G318:$G$360,0)))","v":70263},{"$f":"IF($I317>$D317,INDEX(AU$298:AU316,MATCH($D317,$G$298:$G316,0)),INDEX(AU318:AU$360,MATCH($D317,$G318:$G$360,0)))","v":695},{"$f":"IF($I317>$D317,INDEX(AV$298:AV316,MATCH($D317,$G$298:$G316,0)),INDEX(AV318:AV$360,MATCH($D317,$G318:$G$360,0)))","v":0},{"$f":"IF($I317>$D317,INDEX(AW$298:AW316,MATCH($D317,$G$298:$G316,0)),INDEX(AW318:AW$360,MATCH($D317,$G318:$G$360,0)))","v":4},{"$f":"IF($I317>$D317,INDEX(AX$298:AX316,MATCH($D317,$G$298:$G316,0)),INDEX(AX318:AX$360,MATCH($D317,$G318:$G$360,0)))","v":35000},null,{"$f":"IF($I317>$D317,INDEX(AZ$298:AZ316,MATCH($D317,$G$298:$G316,0)),INDEX(AZ318:AZ$360,MATCH($D317,$G318:$G$360,0)))","v":1},{"$f":"IF($I317>$D317,INDEX(BA$298:BA316,MATCH($D317,$G$298:$G316,0)),INDEX(BA318:BA$360,MATCH($D317,$G318:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,6.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I318)),ABS($F$298:$F$360-I318),0))","v":0},0,0,0,6,6,{"$f":"IF($I318>$D318,INDEX(K$298:K317,MATCH($D318,$G$298:$G317,0)),INDEX(K319:K$360,MATCH($D318,$G319:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I318>$D318,INDEX(M$298:M317,MATCH($D318,$G$298:$G317,0)),INDEX(M319:M$360,MATCH($D318,$G319:$G$360,0)))","v":"XC60"},{"$f":"IF($I318>$D318,INDEX(N$298:N317,MATCH($D318,$G$298:$G317,0)),INDEX(N319:N$360,MATCH($D318,$G319:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I318>$D318,INDEX(O$298:O317,MATCH($D318,$G$298:$G317,0)),INDEX(O319:O$360,MATCH($D318,$G319:$G$360,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I318,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.6911831903549082},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I318,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":20624.185248230588},{"$f":"IF($I318>$D318,INDEX(V$298:V317,MATCH($D318,$G$298:$G317,0)),INDEX(V319:V$360,MATCH($D318,$G319:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I318>$D318,INDEX(W$298:W317,MATCH($D318,$G$298:$G317,0)),INDEX(W319:W$360,MATCH($D318,$G319:$G$360,0)))","v":47000},{"$f":"IF($I318>$D318,INDEX(X$298:X317,MATCH($D318,$G$298:$G317,0)),INDEX(X319:X$360,MATCH($D318,$G319:$G$360,0)))","v":215470},{"$f":"IF($I318>$D318,INDEX(Y$298:Y317,MATCH($D318,$G$298:$G317,0)),INDEX(Y319:Y$360,MATCH($D318,$G319:$G$360,0)))","v":14.9},{"$f":"IF($I318>$D318,INDEX(Z$298:Z317,MATCH($D318,$G$298:$G317,0)),INDEX(Z319:Z$360,MATCH($D318,$G319:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I318>$D318,INDEX(AB$298:AB317,MATCH($D318,$G$298:$G317,0)),INDEX(AB319:AB$360,MATCH($D318,$G319:$G$360,0)))","v":58},{"$f":"IF($I318>$D318,INDEX(AC$298:AC317,MATCH($D318,$G$298:$G317,0)),INDEX(AC319:AC$360,MATCH($D318,$G319:$G$360,0)))","v":12},null,null,{"$f":"IF($I318>$D318,INDEX(AF$298:AF317,MATCH($D318,$G$298:$G317,0)),INDEX(AF319:AF$360,MATCH($D318,$G319:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I318>$D318,INDEX(AL$298:AL317,MATCH($D318,$G$298:$G317,0)),INDEX(AL319:AL$360,MATCH($D318,$G319:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I318>$D318,INDEX(AT$298:AT317,MATCH($D318,$G$298:$G317,0)),INDEX(AT319:AT$360,MATCH($D318,$G319:$G$360,0)))","v":70263},{"$f":"IF($I318>$D318,INDEX(AU$298:AU317,MATCH($D318,$G$298:$G317,0)),INDEX(AU319:AU$360,MATCH($D318,$G319:$G$360,0)))","v":695},{"$f":"IF($I318>$D318,INDEX(AV$298:AV317,MATCH($D318,$G$298:$G317,0)),INDEX(AV319:AV$360,MATCH($D318,$G319:$G$360,0)))","v":0},{"$f":"IF($I318>$D318,INDEX(AW$298:AW317,MATCH($D318,$G$298:$G317,0)),INDEX(AW319:AW$360,MATCH($D318,$G319:$G$360,0)))","v":4},{"$f":"IF($I318>$D318,INDEX(AX$298:AX317,MATCH($D318,$G$298:$G317,0)),INDEX(AX319:AX$360,MATCH($D318,$G319:$G$360,0)))","v":35000},null,{"$f":"IF($I318>$D318,INDEX(AZ$298:AZ317,MATCH($D318,$G$298:$G317,0)),INDEX(AZ319:AZ$360,MATCH($D318,$G319:$G$360,0)))","v":1},{"$f":"IF($I318>$D318,INDEX(BA$298:BA317,MATCH($D318,$G$298:$G317,0)),INDEX(BA319:BA$360,MATCH($D318,$G319:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,7.1,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I319)),ABS($F$298:$F$360-I319),0))","v":0},0,0,0,7,7,{"$f":"IF($I319>$D319,INDEX(K$298:K318,MATCH($D319,$G$298:$G318,0)),INDEX(K320:K$360,MATCH($D319,$G320:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I319>$D319,INDEX(M$298:M318,MATCH($D319,$G$298:$G318,0)),INDEX(M320:M$360,MATCH($D319,$G320:$G$360,0)))","v":"KUGA"},{"$f":"IF($I319>$D319,INDEX(N$298:N318,MATCH($D319,$G$298:$G318,0)),INDEX(N320:N$360,MATCH($D319,$G320:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I319>$D319,INDEX(O$298:O318,MATCH($D319,$G$298:$G318,0)),INDEX(O320:O$360,MATCH($D319,$G320:$G$360,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I319,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.9716721097308446E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I319,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":19716.721097308444},{"$f":"IF($I319>$D319,INDEX(V$298:V318,MATCH($D319,$G$298:$G318,0)),INDEX(V320:V$360,MATCH($D319,$G320:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I319>$D319,INDEX(W$298:W318,MATCH($D319,$G$298:$G318,0)),INDEX(W320:W$360,MATCH($D319,$G320:$G$360,0)))","v":0},{"$f":"IF($I319>$D319,INDEX(X$298:X318,MATCH($D319,$G$298:$G318,0)),INDEX(X320:X$360,MATCH($D319,$G320:$G$360,0)))","v":215470},{"$f":"IF($I319>$D319,INDEX(Y$298:Y318,MATCH($D319,$G$298:$G318,0)),INDEX(Y320:Y$360,MATCH($D319,$G320:$G$360,0)))","v":14.9},{"$f":"IF($I319>$D319,INDEX(Z$298:Z318,MATCH($D319,$G$298:$G318,0)),INDEX(Z320:Z$360,MATCH($D319,$G320:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I319>$D319,INDEX(AB$298:AB318,MATCH($D319,$G$298:$G318,0)),INDEX(AB320:AB$360,MATCH($D319,$G320:$G$360,0)))","v":22},{"$f":"IF($I319>$D319,INDEX(AC$298:AC318,MATCH($D319,$G$298:$G318,0)),INDEX(AC320:AC$360,MATCH($D319,$G320:$G$360,0)))","v":9},null,null,{"$f":"IF($I319>$D319,INDEX(AF$298:AF318,MATCH($D319,$G$298:$G318,0)),INDEX(AF320:AF$360,MATCH($D319,$G320:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I319>$D319,INDEX(AL$298:AL318,MATCH($D319,$G$298:$G318,0)),INDEX(AL320:AL$360,MATCH($D319,$G320:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I319>$D319,INDEX(AT$298:AT318,MATCH($D319,$G$298:$G318,0)),INDEX(AT320:AT$360,MATCH($D319,$G320:$G$360,0)))","v":70263},{"$f":"IF($I319>$D319,INDEX(AU$298:AU318,MATCH($D319,$G$298:$G318,0)),INDEX(AU320:AU$360,MATCH($D319,$G320:$G$360,0)))","v":695},{"$f":"IF($I319>$D319,INDEX(AV$298:AV318,MATCH($D319,$G$298:$G318,0)),INDEX(AV320:AV$360,MATCH($D319,$G320:$G$360,0)))","v":0},{"$f":"IF($I319>$D319,INDEX(AW$298:AW318,MATCH($D319,$G$298:$G318,0)),INDEX(AW320:AW$360,MATCH($D319,$G320:$G$360,0)))","v":4},{"$f":"IF($I319>$D319,INDEX(AX$298:AX318,MATCH($D319,$G$298:$G318,0)),INDEX(AX320:AX$360,MATCH($D319,$G320:$G$360,0)))","v":35000},null,{"$f":"IF($I319>$D319,INDEX(AZ$298:AZ318,MATCH($D319,$G$298:$G318,0)),INDEX(AZ320:AZ$360,MATCH($D319,$G320:$G$360,0)))","v":1},{"$f":"IF($I319>$D319,INDEX(BA$298:BA318,MATCH($D319,$G$298:$G318,0)),INDEX(BA320:BA$360,MATCH($D319,$G320:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,7.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I320)),ABS($F$298:$F$360-I320),0))","v":0},0,0,0,7,7,{"$f":"IF($I320>$D320,INDEX(K$298:K319,MATCH($D320,$G$298:$G319,0)),INDEX(K321:K$360,MATCH($D320,$G321:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I320>$D320,INDEX(M$298:M319,MATCH($D320,$G$298:$G319,0)),INDEX(M321:M$360,MATCH($D320,$G321:$G$360,0)))","v":"RAV4"},{"$f":"IF($I320>$D320,INDEX(N$298:N319,MATCH($D320,$G$298:$G319,0)),INDEX(N321:N$360,MATCH($D320,$G321:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I320>$D320,INDEX(O$298:O319,MATCH($D320,$G$298:$G319,0)),INDEX(O321:O$360,MATCH($D320,$G321:$G$360,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I320,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.9716721097308446E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I320,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":19716.721097308444},{"$f":"IF($I320>$D320,INDEX(V$298:V319,MATCH($D320,$G$298:$G319,0)),INDEX(V321:V$360,MATCH($D320,$G321:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I320>$D320,INDEX(W$298:W319,MATCH($D320,$G$298:$G319,0)),INDEX(W321:W$360,MATCH($D320,$G321:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I320>$D320,INDEX(X$298:X319,MATCH($D320,$G$298:$G319,0)),INDEX(X321:X$360,MATCH($D320,$G321:$G$360,0)))","v":215470},{"$f":"IF($I320>$D320,INDEX(Y$298:Y319,MATCH($D320,$G$298:$G319,0)),INDEX(Y321:Y$360,MATCH($D320,$G321:$G$360,0)))","v":14.9},{"$f":"IF($I320>$D320,INDEX(Z$298:Z319,MATCH($D320,$G$298:$G319,0)),INDEX(Z321:Z$360,MATCH($D320,$G321:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I320>$D320,INDEX(AB$298:AB319,MATCH($D320,$G$298:$G319,0)),INDEX(AB321:AB$360,MATCH($D320,$G321:$G$360,0)))","v":22},{"$f":"IF($I320>$D320,INDEX(AC$298:AC319,MATCH($D320,$G$298:$G319,0)),INDEX(AC321:AC$360,MATCH($D320,$G321:$G$360,0)))","v":18},null,null,{"$f":"IF($I320>$D320,INDEX(AF$298:AF319,MATCH($D320,$G$298:$G319,0)),INDEX(AF321:AF$360,MATCH($D320,$G321:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I320>$D320,INDEX(AL$298:AL319,MATCH($D320,$G$298:$G319,0)),INDEX(AL321:AL$360,MATCH($D320,$G321:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I320>$D320,INDEX(AT$298:AT319,MATCH($D320,$G$298:$G319,0)),INDEX(AT321:AT$360,MATCH($D320,$G321:$G$360,0)))","v":70263},{"$f":"IF($I320>$D320,INDEX(AU$298:AU319,MATCH($D320,$G$298:$G319,0)),INDEX(AU321:AU$360,MATCH($D320,$G321:$G$360,0)))","v":695},{"$f":"IF($I320>$D320,INDEX(AV$298:AV319,MATCH($D320,$G$298:$G319,0)),INDEX(AV321:AV$360,MATCH($D320,$G321:$G$360,0)))","v":0},{"$f":"IF($I320>$D320,INDEX(AW$298:AW319,MATCH($D320,$G$298:$G319,0)),INDEX(AW321:AW$360,MATCH($D320,$G321:$G$360,0)))","v":4},{"$f":"IF($I320>$D320,INDEX(AX$298:AX319,MATCH($D320,$G$298:$G319,0)),INDEX(AX321:AX$360,MATCH($D320,$G321:$G$360,0)))","v":35000},null,{"$f":"IF($I320>$D320,INDEX(AZ$298:AZ319,MATCH($D320,$G$298:$G319,0)),INDEX(AZ321:AZ$360,MATCH($D320,$G321:$G$360,0)))","v":1},{"$f":"IF($I320>$D320,INDEX(BA$298:BA319,MATCH($D320,$G$298:$G319,0)),INDEX(BA321:BA$360,MATCH($D320,$G321:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,7.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I321)),ABS($F$298:$F$360-I321),0))","v":0},0,0,0,7,7,{"$f":"IF($I321>$D321,INDEX(K$298:K320,MATCH($D321,$G$298:$G320,0)),INDEX(K322:K$360,MATCH($D321,$G322:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I321>$D321,INDEX(M$298:M320,MATCH($D321,$G$298:$G320,0)),INDEX(M322:M$360,MATCH($D321,$G322:$G$360,0)))","v":"XC60"},{"$f":"IF($I321>$D321,INDEX(N$298:N320,MATCH($D321,$G$298:$G320,0)),INDEX(N322:N$360,MATCH($D321,$G322:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I321>$D321,INDEX(O$298:O320,MATCH($D321,$G$298:$G320,0)),INDEX(O322:O$360,MATCH($D321,$G322:$G$360,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I321,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.9716721097308446E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I321,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":19716.721097308444},{"$f":"IF($I321>$D321,INDEX(V$298:V320,MATCH($D321,$G$298:$G320,0)),INDEX(V322:V$360,MATCH($D321,$G322:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I321>$D321,INDEX(W$298:W320,MATCH($D321,$G$298:$G320,0)),INDEX(W322:W$360,MATCH($D321,$G322:$G$360,0)))","v":47000},{"$f":"IF($I321>$D321,INDEX(X$298:X320,MATCH($D321,$G$298:$G320,0)),INDEX(X322:X$360,MATCH($D321,$G322:$G$360,0)))","v":215470},{"$f":"IF($I321>$D321,INDEX(Y$298:Y320,MATCH($D321,$G$298:$G320,0)),INDEX(Y322:Y$360,MATCH($D321,$G322:$G$360,0)))","v":14.9},{"$f":"IF($I321>$D321,INDEX(Z$298:Z320,MATCH($D321,$G$298:$G320,0)),INDEX(Z322:Z$360,MATCH($D321,$G322:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I321>$D321,INDEX(AB$298:AB320,MATCH($D321,$G$298:$G320,0)),INDEX(AB322:AB$360,MATCH($D321,$G322:$G$360,0)))","v":58},{"$f":"IF($I321>$D321,INDEX(AC$298:AC320,MATCH($D321,$G$298:$G320,0)),INDEX(AC322:AC$360,MATCH($D321,$G322:$G$360,0)))","v":12},null,null,{"$f":"IF($I321>$D321,INDEX(AF$298:AF320,MATCH($D321,$G$298:$G320,0)),INDEX(AF322:AF$360,MATCH($D321,$G322:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I321>$D321,INDEX(AL$298:AL320,MATCH($D321,$G$298:$G320,0)),INDEX(AL322:AL$360,MATCH($D321,$G322:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I321>$D321,INDEX(AT$298:AT320,MATCH($D321,$G$298:$G320,0)),INDEX(AT322:AT$360,MATCH($D321,$G322:$G$360,0)))","v":70263},{"$f":"IF($I321>$D321,INDEX(AU$298:AU320,MATCH($D321,$G$298:$G320,0)),INDEX(AU322:AU$360,MATCH($D321,$G322:$G$360,0)))","v":695},{"$f":"IF($I321>$D321,INDEX(AV$298:AV320,MATCH($D321,$G$298:$G320,0)),INDEX(AV322:AV$360,MATCH($D321,$G322:$G$360,0)))","v":0},{"$f":"IF($I321>$D321,INDEX(AW$298:AW320,MATCH($D321,$G$298:$G320,0)),INDEX(AW322:AW$360,MATCH($D321,$G322:$G$360,0)))","v":4},{"$f":"IF($I321>$D321,INDEX(AX$298:AX320,MATCH($D321,$G$298:$G320,0)),INDEX(AX322:AX$360,MATCH($D321,$G322:$G$360,0)))","v":35000},null,{"$f":"IF($I321>$D321,INDEX(AZ$298:AZ320,MATCH($D321,$G$298:$G320,0)),INDEX(AZ322:AZ$360,MATCH($D321,$G322:$G$360,0)))","v":1},{"$f":"IF($I321>$D321,INDEX(BA$298:BA320,MATCH($D321,$G$298:$G320,0)),INDEX(BA322:BA$360,MATCH($D321,$G322:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,8.1,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I322)),ABS($F$298:$F$360-I322),0))","v":0},0,0,0,8,8,{"$f":"IF($I322>$D322,INDEX(K$298:K321,MATCH($D322,$G$298:$G321,0)),INDEX(K323:K$360,MATCH($D322,$G323:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I322>$D322,INDEX(M$298:M321,MATCH($D322,$G$298:$G321,0)),INDEX(M323:M$360,MATCH($D322,$G323:$G$360,0)))","v":"KUGA"},{"$f":"IF($I322>$D322,INDEX(N$298:N321,MATCH($D322,$G$298:$G321,0)),INDEX(N323:N$360,MATCH($D322,$G323:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I322>$D322,INDEX(O$298:O321,MATCH($D322,$G$298:$G321,0)),INDEX(O323:O$360,MATCH($D322,$G323:$G$360,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I322,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.7698370738053731E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I322,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":18849.185369026865},{"$f":"IF($I322>$D322,INDEX(V$298:V321,MATCH($D322,$G$298:$G321,0)),INDEX(V323:V$360,MATCH($D322,$G323:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I322>$D322,INDEX(W$298:W321,MATCH($D322,$G$298:$G321,0)),INDEX(W323:W$360,MATCH($D322,$G323:$G$360,0)))","v":0},{"$f":"IF($I322>$D322,INDEX(X$298:X321,MATCH($D322,$G$298:$G321,0)),INDEX(X323:X$360,MATCH($D322,$G323:$G$360,0)))","v":215470},{"$f":"IF($I322>$D322,INDEX(Y$298:Y321,MATCH($D322,$G$298:$G321,0)),INDEX(Y323:Y$360,MATCH($D322,$G323:$G$360,0)))","v":14.9},{"$f":"IF($I322>$D322,INDEX(Z$298:Z321,MATCH($D322,$G$298:$G321,0)),INDEX(Z323:Z$360,MATCH($D322,$G323:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I322>$D322,INDEX(AB$298:AB321,MATCH($D322,$G$298:$G321,0)),INDEX(AB323:AB$360,MATCH($D322,$G323:$G$360,0)))","v":22},{"$f":"IF($I322>$D322,INDEX(AC$298:AC321,MATCH($D322,$G$298:$G321,0)),INDEX(AC323:AC$360,MATCH($D322,$G323:$G$360,0)))","v":9},null,null,{"$f":"IF($I322>$D322,INDEX(AF$298:AF321,MATCH($D322,$G$298:$G321,0)),INDEX(AF323:AF$360,MATCH($D322,$G323:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I322>$D322,INDEX(AL$298:AL321,MATCH($D322,$G$298:$G321,0)),INDEX(AL323:AL$360,MATCH($D322,$G323:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I322>$D322,INDEX(AT$298:AT321,MATCH($D322,$G$298:$G321,0)),INDEX(AT323:AT$360,MATCH($D322,$G323:$G$360,0)))","v":70263},{"$f":"IF($I322>$D322,INDEX(AU$298:AU321,MATCH($D322,$G$298:$G321,0)),INDEX(AU323:AU$360,MATCH($D322,$G323:$G$360,0)))","v":695},{"$f":"IF($I322>$D322,INDEX(AV$298:AV321,MATCH($D322,$G$298:$G321,0)),INDEX(AV323:AV$360,MATCH($D322,$G323:$G$360,0)))","v":0},{"$f":"IF($I322>$D322,INDEX(AW$298:AW321,MATCH($D322,$G$298:$G321,0)),INDEX(AW323:AW$360,MATCH($D322,$G323:$G$360,0)))","v":4},{"$f":"IF($I322>$D322,INDEX(AX$298:AX321,MATCH($D322,$G$298:$G321,0)),INDEX(AX323:AX$360,MATCH($D322,$G323:$G$360,0)))","v":35000},null,{"$f":"IF($I322>$D322,INDEX(AZ$298:AZ321,MATCH($D322,$G$298:$G321,0)),INDEX(AZ323:AZ$360,MATCH($D322,$G323:$G$360,0)))","v":1},{"$f":"IF($I322>$D322,INDEX(BA$298:BA321,MATCH($D322,$G$298:$G321,0)),INDEX(BA323:BA$360,MATCH($D322,$G323:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,8.1999999999999993,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I323)),ABS($F$298:$F$360-I323),0))","v":0},0,0,0,8,8,{"$f":"IF($I323>$D323,INDEX(K$298:K322,MATCH($D323,$G$298:$G322,0)),INDEX(K324:K$360,MATCH($D323,$G324:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I323>$D323,INDEX(M$298:M322,MATCH($D323,$G$298:$G322,0)),INDEX(M324:M$360,MATCH($D323,$G324:$G$360,0)))","v":"RAV4"},{"$f":"IF($I323>$D323,INDEX(N$298:N322,MATCH($D323,$G$298:$G322,0)),INDEX(N324:N$360,MATCH($D323,$G324:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I323>$D323,INDEX(O$298:O322,MATCH($D323,$G$298:$G322,0)),INDEX(O324:O$360,MATCH($D323,$G324:$G$360,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I323,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.7698370738053731E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I323,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":18849.185369026865},{"$f":"IF($I323>$D323,INDEX(V$298:V322,MATCH($D323,$G$298:$G322,0)),INDEX(V324:V$360,MATCH($D323,$G324:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I323>$D323,INDEX(W$298:W322,MATCH($D323,$G$298:$G322,0)),INDEX(W324:W$360,MATCH($D323,$G324:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I323>$D323,INDEX(X$298:X322,MATCH($D323,$G$298:$G322,0)),INDEX(X324:X$360,MATCH($D323,$G324:$G$360,0)))","v":215470},{"$f":"IF($I323>$D323,INDEX(Y$298:Y322,MATCH($D323,$G$298:$G322,0)),INDEX(Y324:Y$360,MATCH($D323,$G324:$G$360,0)))","v":14.9},{"$f":"IF($I323>$D323,INDEX(Z$298:Z322,MATCH($D323,$G$298:$G322,0)),INDEX(Z324:Z$360,MATCH($D323,$G324:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I323>$D323,INDEX(AB$298:AB322,MATCH($D323,$G$298:$G322,0)),INDEX(AB324:AB$360,MATCH($D323,$G324:$G$360,0)))","v":22},{"$f":"IF($I323>$D323,INDEX(AC$298:AC322,MATCH($D323,$G$298:$G322,0)),INDEX(AC324:AC$360,MATCH($D323,$G324:$G$360,0)))","v":18},null,null,{"$f":"IF($I323>$D323,INDEX(AF$298:AF322,MATCH($D323,$G$298:$G322,0)),INDEX(AF324:AF$360,MATCH($D323,$G324:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I323>$D323,INDEX(AL$298:AL322,MATCH($D323,$G$298:$G322,0)),INDEX(AL324:AL$360,MATCH($D323,$G324:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I323>$D323,INDEX(AT$298:AT322,MATCH($D323,$G$298:$G322,0)),INDEX(AT324:AT$360,MATCH($D323,$G324:$G$360,0)))","v":70263},{"$f":"IF($I323>$D323,INDEX(AU$298:AU322,MATCH($D323,$G$298:$G322,0)),INDEX(AU324:AU$360,MATCH($D323,$G324:$G$360,0)))","v":695},{"$f":"IF($I323>$D323,INDEX(AV$298:AV322,MATCH($D323,$G$298:$G322,0)),INDEX(AV324:AV$360,MATCH($D323,$G324:$G$360,0)))","v":0},{"$f":"IF($I323>$D323,INDEX(AW$298:AW322,MATCH($D323,$G$298:$G322,0)),INDEX(AW324:AW$360,MATCH($D323,$G324:$G$360,0)))","v":4},{"$f":"IF($I323>$D323,INDEX(AX$298:AX322,MATCH($D323,$G$298:$G322,0)),INDEX(AX324:AX$360,MATCH($D323,$G324:$G$360,0)))","v":35000},null,{"$f":"IF($I323>$D323,INDEX(AZ$298:AZ322,MATCH($D323,$G$298:$G322,0)),INDEX(AZ324:AZ$360,MATCH($D323,$G324:$G$360,0)))","v":1},{"$f":"IF($I323>$D323,INDEX(BA$298:BA322,MATCH($D323,$G$298:$G322,0)),INDEX(BA324:BA$360,MATCH($D323,$G324:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,8.3000000000000007,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I324)),ABS($F$298:$F$360-I324),0))","v":0},0,0,0,8,8,{"$f":"IF($I324>$D324,INDEX(K$298:K323,MATCH($D324,$G$298:$G323,0)),INDEX(K325:K$360,MATCH($D324,$G325:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I324>$D324,INDEX(M$298:M323,MATCH($D324,$G$298:$G323,0)),INDEX(M325:M$360,MATCH($D324,$G325:$G$360,0)))","v":"XC60"},{"$f":"IF($I324>$D324,INDEX(N$298:N323,MATCH($D324,$G$298:$G323,0)),INDEX(N325:N$360,MATCH($D324,$G325:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I324>$D324,INDEX(O$298:O323,MATCH($D324,$G$298:$G323,0)),INDEX(O325:O$360,MATCH($D324,$G325:$G$360,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I324,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":3.7698370738053731E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I324,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":18849.185369026865},{"$f":"IF($I324>$D324,INDEX(V$298:V323,MATCH($D324,$G$298:$G323,0)),INDEX(V325:V$360,MATCH($D324,$G325:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I324>$D324,INDEX(W$298:W323,MATCH($D324,$G$298:$G323,0)),INDEX(W325:W$360,MATCH($D324,$G325:$G$360,0)))","v":47000},{"$f":"IF($I324>$D324,INDEX(X$298:X323,MATCH($D324,$G$298:$G323,0)),INDEX(X325:X$360,MATCH($D324,$G325:$G$360,0)))","v":215470},{"$f":"IF($I324>$D324,INDEX(Y$298:Y323,MATCH($D324,$G$298:$G323,0)),INDEX(Y325:Y$360,MATCH($D324,$G325:$G$360,0)))","v":14.9},{"$f":"IF($I324>$D324,INDEX(Z$298:Z323,MATCH($D324,$G$298:$G323,0)),INDEX(Z325:Z$360,MATCH($D324,$G325:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I324>$D324,INDEX(AB$298:AB323,MATCH($D324,$G$298:$G323,0)),INDEX(AB325:AB$360,MATCH($D324,$G325:$G$360,0)))","v":58},{"$f":"IF($I324>$D324,INDEX(AC$298:AC323,MATCH($D324,$G$298:$G323,0)),INDEX(AC325:AC$360,MATCH($D324,$G325:$G$360,0)))","v":12},null,null,{"$f":"IF($I324>$D324,INDEX(AF$298:AF323,MATCH($D324,$G$298:$G323,0)),INDEX(AF325:AF$360,MATCH($D324,$G325:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I324>$D324,INDEX(AL$298:AL323,MATCH($D324,$G$298:$G323,0)),INDEX(AL325:AL$360,MATCH($D324,$G325:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I324>$D324,INDEX(AT$298:AT323,MATCH($D324,$G$298:$G323,0)),INDEX(AT325:AT$360,MATCH($D324,$G325:$G$360,0)))","v":70263},{"$f":"IF($I324>$D324,INDEX(AU$298:AU323,MATCH($D324,$G$298:$G323,0)),INDEX(AU325:AU$360,MATCH($D324,$G325:$G$360,0)))","v":695},{"$f":"IF($I324>$D324,INDEX(AV$298:AV323,MATCH($D324,$G$298:$G323,0)),INDEX(AV325:AV$360,MATCH($D324,$G325:$G$360,0)))","v":0},{"$f":"IF($I324>$D324,INDEX(AW$298:AW323,MATCH($D324,$G$298:$G323,0)),INDEX(AW325:AW$360,MATCH($D324,$G325:$G$360,0)))","v":4},{"$f":"IF($I324>$D324,INDEX(AX$298:AX323,MATCH($D324,$G$298:$G323,0)),INDEX(AX325:AX$360,MATCH($D324,$G325:$G$360,0)))","v":35000},null,{"$f":"IF($I324>$D324,INDEX(AZ$298:AZ323,MATCH($D324,$G$298:$G323,0)),INDEX(AZ325:AZ$360,MATCH($D324,$G325:$G$360,0)))","v":1},{"$f":"IF($I324>$D324,INDEX(BA$298:BA323,MATCH($D324,$G$298:$G323,0)),INDEX(BA325:BA$360,MATCH($D324,$G325:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,9.1,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I325)),ABS($F$298:$F$360-I325),0))","v":0},0,0,0,9,9,{"$f":"IF($I325>$D325,INDEX(K$298:K324,MATCH($D325,$G$298:$G324,0)),INDEX(K326:K$360,MATCH($D325,$G326:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I325>$D325,INDEX(M$298:M324,MATCH($D325,$G$298:$G324,0)),INDEX(M326:M$360,MATCH($D325,$G326:$G$360,0)))","v":"KUGA"},{"$f":"IF($I325>$D325,INDEX(N$298:N324,MATCH($D325,$G$298:$G324,0)),INDEX(N326:N$360,MATCH($D325,$G326:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I325>$D325,INDEX(O$298:O324,MATCH($D325,$G$298:$G324,0)),INDEX(O326:O$360,MATCH($D325,$G326:$G$360,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I325,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.8019821212789687E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I325,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":18019.821212789688},{"$f":"IF($I325>$D325,INDEX(V$298:V324,MATCH($D325,$G$298:$G324,0)),INDEX(V326:V$360,MATCH($D325,$G326:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I325>$D325,INDEX(W$298:W324,MATCH($D325,$G$298:$G324,0)),INDEX(W326:W$360,MATCH($D325,$G326:$G$360,0)))","v":0},{"$f":"IF($I325>$D325,INDEX(X$298:X324,MATCH($D325,$G$298:$G324,0)),INDEX(X326:X$360,MATCH($D325,$G326:$G$360,0)))","v":215470},{"$f":"IF($I325>$D325,INDEX(Y$298:Y324,MATCH($D325,$G$298:$G324,0)),INDEX(Y326:Y$360,MATCH($D325,$G326:$G$360,0)))","v":14.9},{"$f":"IF($I325>$D325,INDEX(Z$298:Z324,MATCH($D325,$G$298:$G324,0)),INDEX(Z326:Z$360,MATCH($D325,$G326:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I325>$D325,INDEX(AB$298:AB324,MATCH($D325,$G$298:$G324,0)),INDEX(AB326:AB$360,MATCH($D325,$G326:$G$360,0)))","v":22},{"$f":"IF($I325>$D325,INDEX(AC$298:AC324,MATCH($D325,$G$298:$G324,0)),INDEX(AC326:AC$360,MATCH($D325,$G326:$G$360,0)))","v":9},null,null,{"$f":"IF($I325>$D325,INDEX(AF$298:AF324,MATCH($D325,$G$298:$G324,0)),INDEX(AF326:AF$360,MATCH($D325,$G326:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I325>$D325,INDEX(AL$298:AL324,MATCH($D325,$G$298:$G324,0)),INDEX(AL326:AL$360,MATCH($D325,$G326:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I325>$D325,INDEX(AT$298:AT324,MATCH($D325,$G$298:$G324,0)),INDEX(AT326:AT$360,MATCH($D325,$G326:$G$360,0)))","v":70263},{"$f":"IF($I325>$D325,INDEX(AU$298:AU324,MATCH($D325,$G$298:$G324,0)),INDEX(AU326:AU$360,MATCH($D325,$G326:$G$360,0)))","v":695},{"$f":"IF($I325>$D325,INDEX(AV$298:AV324,MATCH($D325,$G$298:$G324,0)),INDEX(AV326:AV$360,MATCH($D325,$G326:$G$360,0)))","v":0},{"$f":"IF($I325>$D325,INDEX(AW$298:AW324,MATCH($D325,$G$298:$G324,0)),INDEX(AW326:AW$360,MATCH($D325,$G326:$G$360,0)))","v":4},{"$f":"IF($I325>$D325,INDEX(AX$298:AX324,MATCH($D325,$G$298:$G324,0)),INDEX(AX326:AX$360,MATCH($D325,$G326:$G$360,0)))","v":35000},null,{"$f":"IF($I325>$D325,INDEX(AZ$298:AZ324,MATCH($D325,$G$298:$G324,0)),INDEX(AZ326:AZ$360,MATCH($D325,$G326:$G$360,0)))","v":1},{"$f":"IF($I325>$D325,INDEX(BA$298:BA324,MATCH($D325,$G$298:$G324,0)),INDEX(BA326:BA$360,MATCH($D325,$G326:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,9.1999999999999993,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I326)),ABS($F$298:$F$360-I326),0))","v":0},0,0,0,9,9,{"$f":"IF($I326>$D326,INDEX(K$298:K325,MATCH($D326,$G$298:$G325,0)),INDEX(K327:K$360,MATCH($D326,$G327:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I326>$D326,INDEX(M$298:M325,MATCH($D326,$G$298:$G325,0)),INDEX(M327:M$360,MATCH($D326,$G327:$G$360,0)))","v":"RAV4"},{"$f":"IF($I326>$D326,INDEX(N$298:N325,MATCH($D326,$G$298:$G325,0)),INDEX(N327:N$360,MATCH($D326,$G327:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I326>$D326,INDEX(O$298:O325,MATCH($D326,$G$298:$G325,0)),INDEX(O327:O$360,MATCH($D326,$G327:$G$360,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I326,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.8019821212789687E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I326,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":18019.821212789688},{"$f":"IF($I326>$D326,INDEX(V$298:V325,MATCH($D326,$G$298:$G325,0)),INDEX(V327:V$360,MATCH($D326,$G327:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I326>$D326,INDEX(W$298:W325,MATCH($D326,$G$298:$G325,0)),INDEX(W327:W$360,MATCH($D326,$G327:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I326>$D326,INDEX(X$298:X325,MATCH($D326,$G$298:$G325,0)),INDEX(X327:X$360,MATCH($D326,$G327:$G$360,0)))","v":215470},{"$f":"IF($I326>$D326,INDEX(Y$298:Y325,MATCH($D326,$G$298:$G325,0)),INDEX(Y327:Y$360,MATCH($D326,$G327:$G$360,0)))","v":14.9},{"$f":"IF($I326>$D326,INDEX(Z$298:Z325,MATCH($D326,$G$298:$G325,0)),INDEX(Z327:Z$360,MATCH($D326,$G327:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I326>$D326,INDEX(AB$298:AB325,MATCH($D326,$G$298:$G325,0)),INDEX(AB327:AB$360,MATCH($D326,$G327:$G$360,0)))","v":22},{"$f":"IF($I326>$D326,INDEX(AC$298:AC325,MATCH($D326,$G$298:$G325,0)),INDEX(AC327:AC$360,MATCH($D326,$G327:$G$360,0)))","v":18},null,null,{"$f":"IF($I326>$D326,INDEX(AF$298:AF325,MATCH($D326,$G$298:$G325,0)),INDEX(AF327:AF$360,MATCH($D326,$G327:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I326>$D326,INDEX(AL$298:AL325,MATCH($D326,$G$298:$G325,0)),INDEX(AL327:AL$360,MATCH($D326,$G327:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I326>$D326,INDEX(AT$298:AT325,MATCH($D326,$G$298:$G325,0)),INDEX(AT327:AT$360,MATCH($D326,$G327:$G$360,0)))","v":70263},{"$f":"IF($I326>$D326,INDEX(AU$298:AU325,MATCH($D326,$G$298:$G325,0)),INDEX(AU327:AU$360,MATCH($D326,$G327:$G$360,0)))","v":695},{"$f":"IF($I326>$D326,INDEX(AV$298:AV325,MATCH($D326,$G$298:$G325,0)),INDEX(AV327:AV$360,MATCH($D326,$G327:$G$360,0)))","v":0},{"$f":"IF($I326>$D326,INDEX(AW$298:AW325,MATCH($D326,$G$298:$G325,0)),INDEX(AW327:AW$360,MATCH($D326,$G327:$G$360,0)))","v":4},{"$f":"IF($I326>$D326,INDEX(AX$298:AX325,MATCH($D326,$G$298:$G325,0)),INDEX(AX327:AX$360,MATCH($D326,$G327:$G$360,0)))","v":35000},null,{"$f":"IF($I326>$D326,INDEX(AZ$298:AZ325,MATCH($D326,$G$298:$G325,0)),INDEX(AZ327:AZ$360,MATCH($D326,$G327:$G$360,0)))","v":1},{"$f":"IF($I326>$D326,INDEX(BA$298:BA325,MATCH($D326,$G$298:$G325,0)),INDEX(BA327:BA$360,MATCH($D326,$G327:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,9.3000000000000007,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I327)),ABS($F$298:$F$360-I327),0))","v":0},0,0,0,9,9,{"$f":"IF($I327>$D327,INDEX(K$298:K326,MATCH($D327,$G$298:$G326,0)),INDEX(K328:K$360,MATCH($D327,$G328:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I327>$D327,INDEX(M$298:M326,MATCH($D327,$G$298:$G326,0)),INDEX(M328:M$360,MATCH($D327,$G328:$G$360,0)))","v":"XC60"},{"$f":"IF($I327>$D327,INDEX(N$298:N326,MATCH($D327,$G$298:$G326,0)),INDEX(N328:N$360,MATCH($D327,$G328:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I327>$D327,INDEX(O$298:O326,MATCH($D327,$G$298:$G326,0)),INDEX(O328:O$360,MATCH($D327,$G328:$G$360,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I327,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":1.8019821212789687E-2},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I327,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":18019.821212789688},{"$f":"IF($I327>$D327,INDEX(V$298:V326,MATCH($D327,$G$298:$G326,0)),INDEX(V328:V$360,MATCH($D327,$G328:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I327>$D327,INDEX(W$298:W326,MATCH($D327,$G$298:$G326,0)),INDEX(W328:W$360,MATCH($D327,$G328:$G$360,0)))","v":47000},{"$f":"IF($I327>$D327,INDEX(X$298:X326,MATCH($D327,$G$298:$G326,0)),INDEX(X328:X$360,MATCH($D327,$G328:$G$360,0)))","v":215470},{"$f":"IF($I327>$D327,INDEX(Y$298:Y326,MATCH($D327,$G$298:$G326,0)),INDEX(Y328:Y$360,MATCH($D327,$G328:$G$360,0)))","v":14.9},{"$f":"IF($I327>$D327,INDEX(Z$298:Z326,MATCH($D327,$G$298:$G326,0)),INDEX(Z328:Z$360,MATCH($D327,$G328:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I327>$D327,INDEX(AB$298:AB326,MATCH($D327,$G$298:$G326,0)),INDEX(AB328:AB$360,MATCH($D327,$G328:$G$360,0)))","v":58},{"$f":"IF($I327>$D327,INDEX(AC$298:AC326,MATCH($D327,$G$298:$G326,0)),INDEX(AC328:AC$360,MATCH($D327,$G328:$G$360,0)))","v":12},null,null,{"$f":"IF($I327>$D327,INDEX(AF$298:AF326,MATCH($D327,$G$298:$G326,0)),INDEX(AF328:AF$360,MATCH($D327,$G328:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I327>$D327,INDEX(AL$298:AL326,MATCH($D327,$G$298:$G326,0)),INDEX(AL328:AL$360,MATCH($D327,$G328:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I327>$D327,INDEX(AT$298:AT326,MATCH($D327,$G$298:$G326,0)),INDEX(AT328:AT$360,MATCH($D327,$G328:$G$360,0)))","v":70263},{"$f":"IF($I327>$D327,INDEX(AU$298:AU326,MATCH($D327,$G$298:$G326,0)),INDEX(AU328:AU$360,MATCH($D327,$G328:$G$360,0)))","v":695},{"$f":"IF($I327>$D327,INDEX(AV$298:AV326,MATCH($D327,$G$298:$G326,0)),INDEX(AV328:AV$360,MATCH($D327,$G328:$G$360,0)))","v":0},{"$f":"IF($I327>$D327,INDEX(AW$298:AW326,MATCH($D327,$G$298:$G326,0)),INDEX(AW328:AW$360,MATCH($D327,$G328:$G$360,0)))","v":4},{"$f":"IF($I327>$D327,INDEX(AX$298:AX326,MATCH($D327,$G$298:$G326,0)),INDEX(AX328:AX$360,MATCH($D327,$G328:$G$360,0)))","v":35000},null,{"$f":"IF($I327>$D327,INDEX(AZ$298:AZ326,MATCH($D327,$G$298:$G326,0)),INDEX(AZ328:AZ$360,MATCH($D327,$G328:$G$360,0)))","v":1},{"$f":"IF($I327>$D327,INDEX(BA$298:BA326,MATCH($D327,$G$298:$G326,0)),INDEX(BA328:BA$360,MATCH($D327,$G328:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,10.1,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I328)),ABS($F$298:$F$360-I328),0))","v":0},0,0,0,10,10,{"$f":"IF($I328>$D328,INDEX(K$298:K327,MATCH($D328,$G$298:$G327,0)),INDEX(K329:K$360,MATCH($D328,$G329:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I328>$D328,INDEX(M$298:M327,MATCH($D328,$G$298:$G327,0)),INDEX(M329:M$360,MATCH($D328,$G329:$G$360,0)))","v":"KUGA"},{"$f":"IF($I328>$D328,INDEX(N$298:N327,MATCH($D328,$G$298:$G327,0)),INDEX(N329:N$360,MATCH($D328,$G329:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I328>$D328,INDEX(O$298:O327,MATCH($D328,$G$298:$G327,0)),INDEX(O329:O$360,MATCH($D328,$G329:$G$360,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I328,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I328,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I328>$D328,INDEX(V$298:V327,MATCH($D328,$G$298:$G327,0)),INDEX(V329:V$360,MATCH($D328,$G329:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I328>$D328,INDEX(W$298:W327,MATCH($D328,$G$298:$G327,0)),INDEX(W329:W$360,MATCH($D328,$G329:$G$360,0)))","v":0},{"$f":"IF($I328>$D328,INDEX(X$298:X327,MATCH($D328,$G$298:$G327,0)),INDEX(X329:X$360,MATCH($D328,$G329:$G$360,0)))","v":215470},{"$f":"IF($I328>$D328,INDEX(Y$298:Y327,MATCH($D328,$G$298:$G327,0)),INDEX(Y329:Y$360,MATCH($D328,$G329:$G$360,0)))","v":14.9},{"$f":"IF($I328>$D328,INDEX(Z$298:Z327,MATCH($D328,$G$298:$G327,0)),INDEX(Z329:Z$360,MATCH($D328,$G329:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I328>$D328,INDEX(AB$298:AB327,MATCH($D328,$G$298:$G327,0)),INDEX(AB329:AB$360,MATCH($D328,$G329:$G$360,0)))","v":22},{"$f":"IF($I328>$D328,INDEX(AC$298:AC327,MATCH($D328,$G$298:$G327,0)),INDEX(AC329:AC$360,MATCH($D328,$G329:$G$360,0)))","v":9},null,null,{"$f":"IF($I328>$D328,INDEX(AF$298:AF327,MATCH($D328,$G$298:$G327,0)),INDEX(AF329:AF$360,MATCH($D328,$G329:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I328>$D328,INDEX(AL$298:AL327,MATCH($D328,$G$298:$G327,0)),INDEX(AL329:AL$360,MATCH($D328,$G329:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I328>$D328,INDEX(AT$298:AT327,MATCH($D328,$G$298:$G327,0)),INDEX(AT329:AT$360,MATCH($D328,$G329:$G$360,0)))","v":70263},{"$f":"IF($I328>$D328,INDEX(AU$298:AU327,MATCH($D328,$G$298:$G327,0)),INDEX(AU329:AU$360,MATCH($D328,$G329:$G$360,0)))","v":695},{"$f":"IF($I328>$D328,INDEX(AV$298:AV327,MATCH($D328,$G$298:$G327,0)),INDEX(AV329:AV$360,MATCH($D328,$G329:$G$360,0)))","v":0},{"$f":"IF($I328>$D328,INDEX(AW$298:AW327,MATCH($D328,$G$298:$G327,0)),INDEX(AW329:AW$360,MATCH($D328,$G329:$G$360,0)))","v":4},{"$f":"IF($I328>$D328,INDEX(AX$298:AX327,MATCH($D328,$G$298:$G327,0)),INDEX(AX329:AX$360,MATCH($D328,$G329:$G$360,0)))","v":35000},null,{"$f":"IF($I328>$D328,INDEX(AZ$298:AZ327,MATCH($D328,$G$298:$G327,0)),INDEX(AZ329:AZ$360,MATCH($D328,$G329:$G$360,0)))","v":1},{"$f":"IF($I328>$D328,INDEX(BA$298:BA327,MATCH($D328,$G$298:$G327,0)),INDEX(BA329:BA$360,MATCH($D328,$G329:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,10.199999999999999,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I329)),ABS($F$298:$F$360-I329),0))","v":0},0,0,0,10,10,{"$f":"IF($I329>$D329,INDEX(K$298:K328,MATCH($D329,$G$298:$G328,0)),INDEX(K330:K$360,MATCH($D329,$G330:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I329>$D329,INDEX(M$298:M328,MATCH($D329,$G$298:$G328,0)),INDEX(M330:M$360,MATCH($D329,$G330:$G$360,0)))","v":"RAV4"},{"$f":"IF($I329>$D329,INDEX(N$298:N328,MATCH($D329,$G$298:$G328,0)),INDEX(N330:N$360,MATCH($D329,$G330:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I329>$D329,INDEX(O$298:O328,MATCH($D329,$G$298:$G328,0)),INDEX(O330:O$360,MATCH($D329,$G330:$G$360,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I329,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I329,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I329>$D329,INDEX(V$298:V328,MATCH($D329,$G$298:$G328,0)),INDEX(V330:V$360,MATCH($D329,$G330:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I329>$D329,INDEX(W$298:W328,MATCH($D329,$G$298:$G328,0)),INDEX(W330:W$360,MATCH($D329,$G330:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I329>$D329,INDEX(X$298:X328,MATCH($D329,$G$298:$G328,0)),INDEX(X330:X$360,MATCH($D329,$G330:$G$360,0)))","v":215470},{"$f":"IF($I329>$D329,INDEX(Y$298:Y328,MATCH($D329,$G$298:$G328,0)),INDEX(Y330:Y$360,MATCH($D329,$G330:$G$360,0)))","v":14.9},{"$f":"IF($I329>$D329,INDEX(Z$298:Z328,MATCH($D329,$G$298:$G328,0)),INDEX(Z330:Z$360,MATCH($D329,$G330:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I329>$D329,INDEX(AB$298:AB328,MATCH($D329,$G$298:$G328,0)),INDEX(AB330:AB$360,MATCH($D329,$G330:$G$360,0)))","v":22},{"$f":"IF($I329>$D329,INDEX(AC$298:AC328,MATCH($D329,$G$298:$G328,0)),INDEX(AC330:AC$360,MATCH($D329,$G330:$G$360,0)))","v":18},null,null,{"$f":"IF($I329>$D329,INDEX(AF$298:AF328,MATCH($D329,$G$298:$G328,0)),INDEX(AF330:AF$360,MATCH($D329,$G330:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I329>$D329,INDEX(AL$298:AL328,MATCH($D329,$G$298:$G328,0)),INDEX(AL330:AL$360,MATCH($D329,$G330:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I329>$D329,INDEX(AT$298:AT328,MATCH($D329,$G$298:$G328,0)),INDEX(AT330:AT$360,MATCH($D329,$G330:$G$360,0)))","v":70263},{"$f":"IF($I329>$D329,INDEX(AU$298:AU328,MATCH($D329,$G$298:$G328,0)),INDEX(AU330:AU$360,MATCH($D329,$G330:$G$360,0)))","v":695},{"$f":"IF($I329>$D329,INDEX(AV$298:AV328,MATCH($D329,$G$298:$G328,0)),INDEX(AV330:AV$360,MATCH($D329,$G330:$G$360,0)))","v":0},{"$f":"IF($I329>$D329,INDEX(AW$298:AW328,MATCH($D329,$G$298:$G328,0)),INDEX(AW330:AW$360,MATCH($D329,$G330:$G$360,0)))","v":4},{"$f":"IF($I329>$D329,INDEX(AX$298:AX328,MATCH($D329,$G$298:$G328,0)),INDEX(AX330:AX$360,MATCH($D329,$G330:$G$360,0)))","v":35000},null,{"$f":"IF($I329>$D329,INDEX(AZ$298:AZ328,MATCH($D329,$G$298:$G328,0)),INDEX(AZ330:AZ$360,MATCH($D329,$G330:$G$360,0)))","v":1},{"$f":"IF($I329>$D329,INDEX(BA$298:BA328,MATCH($D329,$G$298:$G328,0)),INDEX(BA330:BA$360,MATCH($D329,$G330:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,{"$f":"IF(COUNTIF(J328:J330,J330)=1,J330+0.1,IF(COUNTIF(J328:J330,J330)=2,J330+0.2,IF(COUNTIF(J328:J330,J330)=3,J330+0.3,0)))","v":10.3},0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I330)),ABS($F$298:$F$360-I330),0))","v":0},0,0,0,10,10,{"$f":"IF($I330>$D330,INDEX(K$298:K329,MATCH($D330,$G$298:$G329,0)),INDEX(K331:K$360,MATCH($D330,$G331:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I330>$D330,INDEX(M$298:M329,MATCH($D330,$G$298:$G329,0)),INDEX(M331:M$360,MATCH($D330,$G331:$G$360,0)))","v":"XC60"},{"$f":"IF($I330>$D330,INDEX(N$298:N329,MATCH($D330,$G$298:$G329,0)),INDEX(N331:N$360,MATCH($D330,$G331:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I330>$D330,INDEX(O$298:O329,MATCH($D330,$G$298:$G329,0)),INDEX(O331:O$360,MATCH($D330,$G331:$G$360,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I330,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I330,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I330>$D330,INDEX(V$298:V329,MATCH($D330,$G$298:$G329,0)),INDEX(V331:V$360,MATCH($D330,$G331:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I330>$D330,INDEX(W$298:W329,MATCH($D330,$G$298:$G329,0)),INDEX(W331:W$360,MATCH($D330,$G331:$G$360,0)))","v":47000},{"$f":"IF($I330>$D330,INDEX(X$298:X329,MATCH($D330,$G$298:$G329,0)),INDEX(X331:X$360,MATCH($D330,$G331:$G$360,0)))","v":215470},{"$f":"IF($I330>$D330,INDEX(Y$298:Y329,MATCH($D330,$G$298:$G329,0)),INDEX(Y331:Y$360,MATCH($D330,$G331:$G$360,0)))","v":14.9},{"$f":"IF($I330>$D330,INDEX(Z$298:Z329,MATCH($D330,$G$298:$G329,0)),INDEX(Z331:Z$360,MATCH($D330,$G331:$G$360,0)))","v":1665},{"$f":"AF330*AZ330*BA330","v":3.803451463670994E-2},{"$f":"IF($I330>$D330,INDEX(AB$298:AB329,MATCH($D330,$G$298:$G329,0)),INDEX(AB331:AB$360,MATCH($D330,$G331:$G$360,0)))","v":58},{"$f":"IF($I330>$D330,INDEX(AC$298:AC329,MATCH($D330,$G$298:$G329,0)),INDEX(AC331:AC$360,MATCH($D330,$G331:$G$360,0)))","v":12},null,null,{"$f":"IF($I330>$D330,INDEX(AF$298:AF329,MATCH($D330,$G$298:$G329,0)),INDEX(AF331:AF$360,MATCH($D330,$G331:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I330>$D330,INDEX(AL$298:AL329,MATCH($D330,$G$298:$G329,0)),INDEX(AL331:AL$360,MATCH($D330,$G331:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I330>$D330,INDEX(AT$298:AT329,MATCH($D330,$G$298:$G329,0)),INDEX(AT331:AT$360,MATCH($D330,$G331:$G$360,0)))","v":70263},{"$f":"IF($I330>$D330,INDEX(AU$298:AU329,MATCH($D330,$G$298:$G329,0)),INDEX(AU331:AU$360,MATCH($D330,$G331:$G$360,0)))","v":695},{"$f":"IF($I330>$D330,INDEX(AV$298:AV329,MATCH($D330,$G$298:$G329,0)),INDEX(AV331:AV$360,MATCH($D330,$G331:$G$360,0)))","v":0},{"$f":"IF($I330>$D330,INDEX(AW$298:AW329,MATCH($D330,$G$298:$G329,0)),INDEX(AW331:AW$360,MATCH($D330,$G331:$G$360,0)))","v":4},{"$f":"IF($I330>$D330,INDEX(AX$298:AX329,MATCH($D330,$G$298:$G329,0)),INDEX(AX331:AX$360,MATCH($D330,$G331:$G$360,0)))","v":35000},null,{"$f":"IF($I330>$D330,INDEX(AZ$298:AZ329,MATCH($D330,$G$298:$G329,0)),INDEX(AZ331:AZ$360,MATCH($D330,$G331:$G$360,0)))","v":1},{"$f":"IF($I330>$D330,INDEX(BA$298:BA329,MATCH($D330,$G$298:$G329,0)),INDEX(BA331:BA$360,MATCH($D330,$G331:$G$360,0)))","v":1.1334285361739562},{"$f":"AJ330*U330","v":0},{"$f":"-PMT(Lånerente,Y330,V330)","v":51481.542301755369}]
[null,null,11.1,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I331)),ABS($F$298:$F$360-I331),0))","v":0},0,0,0,11,11,{"$f":"IF($I331>$D331,INDEX(K$298:K330,MATCH($D331,$G$298:$G330,0)),INDEX(K332:K$360,MATCH($D331,$G332:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I331>$D331,INDEX(M$298:M330,MATCH($D331,$G$298:$G330,0)),INDEX(M332:M$360,MATCH($D331,$G332:$G$360,0)))","v":"KUGA"},{"$f":"IF($I331>$D331,INDEX(N$298:N330,MATCH($D331,$G$298:$G330,0)),INDEX(N332:N$360,MATCH($D331,$G332:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I331>$D331,INDEX(O$298:O330,MATCH($D331,$G$298:$G330,0)),INDEX(O332:O$360,MATCH($D331,$G332:$G$360,0)))","v":2021},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I331,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I331,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I331>$D331,INDEX(V$298:V330,MATCH($D331,$G$298:$G330,0)),INDEX(V332:V$360,MATCH($D331,$G332:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I331>$D331,INDEX(W$298:W330,MATCH($D331,$G$298:$G330,0)),INDEX(W332:W$360,MATCH($D331,$G332:$G$360,0)))","v":0},{"$f":"IF($I331>$D331,INDEX(X$298:X330,MATCH($D331,$G$298:$G330,0)),INDEX(X332:X$360,MATCH($D331,$G332:$G$360,0)))","v":215470},{"$f":"IF($I331>$D331,INDEX(Y$298:Y330,MATCH($D331,$G$298:$G330,0)),INDEX(Y332:Y$360,MATCH($D331,$G332:$G$360,0)))","v":14.9},{"$f":"IF($I331>$D331,INDEX(Z$298:Z330,MATCH($D331,$G$298:$G330,0)),INDEX(Z332:Z$360,MATCH($D331,$G332:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I331>$D331,INDEX(AB$298:AB330,MATCH($D331,$G$298:$G330,0)),INDEX(AB332:AB$360,MATCH($D331,$G332:$G$360,0)))","v":22},{"$f":"IF($I331>$D331,INDEX(AC$298:AC330,MATCH($D331,$G$298:$G330,0)),INDEX(AC332:AC$360,MATCH($D331,$G332:$G$360,0)))","v":9},null,null,{"$f":"IF($I331>$D331,INDEX(AF$298:AF330,MATCH($D331,$G$298:$G330,0)),INDEX(AF332:AF$360,MATCH($D331,$G332:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I331>$D331,INDEX(AL$298:AL330,MATCH($D331,$G$298:$G330,0)),INDEX(AL332:AL$360,MATCH($D331,$G332:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I331>$D331,INDEX(AT$298:AT330,MATCH($D331,$G$298:$G330,0)),INDEX(AT332:AT$360,MATCH($D331,$G332:$G$360,0)))","v":70263},{"$f":"IF($I331>$D331,INDEX(AU$298:AU330,MATCH($D331,$G$298:$G330,0)),INDEX(AU332:AU$360,MATCH($D331,$G332:$G$360,0)))","v":695},{"$f":"IF($I331>$D331,INDEX(AV$298:AV330,MATCH($D331,$G$298:$G330,0)),INDEX(AV332:AV$360,MATCH($D331,$G332:$G$360,0)))","v":0},{"$f":"IF($I331>$D331,INDEX(AW$298:AW330,MATCH($D331,$G$298:$G330,0)),INDEX(AW332:AW$360,MATCH($D331,$G332:$G$360,0)))","v":4},{"$f":"IF($I331>$D331,INDEX(AX$298:AX330,MATCH($D331,$G$298:$G330,0)),INDEX(AX332:AX$360,MATCH($D331,$G332:$G$360,0)))","v":35000},null,{"$f":"IF($I331>$D331,INDEX(AZ$298:AZ330,MATCH($D331,$G$298:$G330,0)),INDEX(AZ332:AZ$360,MATCH($D331,$G332:$G$360,0)))","v":1},{"$f":"IF($I331>$D331,INDEX(BA$298:BA330,MATCH($D331,$G$298:$G330,0)),INDEX(BA332:BA$360,MATCH($D331,$G332:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,11.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I332)),ABS($F$298:$F$360-I332),0))","v":0},0,0,0,11,11,{"$f":"IF($I332>$D332,INDEX(K$298:K331,MATCH($D332,$G$298:$G331,0)),INDEX(K333:K$360,MATCH($D332,$G333:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I332>$D332,INDEX(M$298:M331,MATCH($D332,$G$298:$G331,0)),INDEX(M333:M$360,MATCH($D332,$G333:$G$360,0)))","v":"RAV4"},{"$f":"IF($I332>$D332,INDEX(N$298:N331,MATCH($D332,$G$298:$G331,0)),INDEX(N333:N$360,MATCH($D332,$G333:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I332>$D332,INDEX(O$298:O331,MATCH($D332,$G$298:$G331,0)),INDEX(O333:O$360,MATCH($D332,$G333:$G$360,0)))","v":2021},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I332,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I332,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I332>$D332,INDEX(V$298:V331,MATCH($D332,$G$298:$G331,0)),INDEX(V333:V$360,MATCH($D332,$G333:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I332>$D332,INDEX(W$298:W331,MATCH($D332,$G$298:$G331,0)),INDEX(W333:W$360,MATCH($D332,$G333:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I332>$D332,INDEX(X$298:X331,MATCH($D332,$G$298:$G331,0)),INDEX(X333:X$360,MATCH($D332,$G333:$G$360,0)))","v":215470},{"$f":"IF($I332>$D332,INDEX(Y$298:Y331,MATCH($D332,$G$298:$G331,0)),INDEX(Y333:Y$360,MATCH($D332,$G333:$G$360,0)))","v":14.9},{"$f":"IF($I332>$D332,INDEX(Z$298:Z331,MATCH($D332,$G$298:$G331,0)),INDEX(Z333:Z$360,MATCH($D332,$G333:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I332>$D332,INDEX(AB$298:AB331,MATCH($D332,$G$298:$G331,0)),INDEX(AB333:AB$360,MATCH($D332,$G333:$G$360,0)))","v":22},{"$f":"IF($I332>$D332,INDEX(AC$298:AC331,MATCH($D332,$G$298:$G331,0)),INDEX(AC333:AC$360,MATCH($D332,$G333:$G$360,0)))","v":18},null,null,{"$f":"IF($I332>$D332,INDEX(AF$298:AF331,MATCH($D332,$G$298:$G331,0)),INDEX(AF333:AF$360,MATCH($D332,$G333:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I332>$D332,INDEX(AL$298:AL331,MATCH($D332,$G$298:$G331,0)),INDEX(AL333:AL$360,MATCH($D332,$G333:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I332>$D332,INDEX(AT$298:AT331,MATCH($D332,$G$298:$G331,0)),INDEX(AT333:AT$360,MATCH($D332,$G333:$G$360,0)))","v":70263},{"$f":"IF($I332>$D332,INDEX(AU$298:AU331,MATCH($D332,$G$298:$G331,0)),INDEX(AU333:AU$360,MATCH($D332,$G333:$G$360,0)))","v":695},{"$f":"IF($I332>$D332,INDEX(AV$298:AV331,MATCH($D332,$G$298:$G331,0)),INDEX(AV333:AV$360,MATCH($D332,$G333:$G$360,0)))","v":0},{"$f":"IF($I332>$D332,INDEX(AW$298:AW331,MATCH($D332,$G$298:$G331,0)),INDEX(AW333:AW$360,MATCH($D332,$G333:$G$360,0)))","v":4},{"$f":"IF($I332>$D332,INDEX(AX$298:AX331,MATCH($D332,$G$298:$G331,0)),INDEX(AX333:AX$360,MATCH($D332,$G333:$G$360,0)))","v":35000},null,{"$f":"IF($I332>$D332,INDEX(AZ$298:AZ331,MATCH($D332,$G$298:$G331,0)),INDEX(AZ333:AZ$360,MATCH($D332,$G333:$G$360,0)))","v":1},{"$f":"IF($I332>$D332,INDEX(BA$298:BA331,MATCH($D332,$G$298:$G331,0)),INDEX(BA333:BA$360,MATCH($D332,$G333:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,11.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I333)),ABS($F$298:$F$360-I333),0))","v":0},0,0,0,11,11,{"$f":"IF($I333>$D333,INDEX(K$298:K332,MATCH($D333,$G$298:$G332,0)),INDEX(K334:K$360,MATCH($D333,$G334:$G$360,0)))","v":"Mellem varebil, el"},{"$f":"L330","v":"VOLVO"},{"$f":"IF($I333>$D333,INDEX(M$298:M332,MATCH($D333,$G$298:$G332,0)),INDEX(M334:M$360,MATCH($D333,$G334:$G$360,0)))","v":"XC60"},{"$f":"IF($I333>$D333,INDEX(N$298:N332,MATCH($D333,$G$298:$G332,0)),INDEX(N334:N$360,MATCH($D333,$G334:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I333>$D333,INDEX(O$298:O332,MATCH($D333,$G$298:$G332,0)),INDEX(O334:O$360,MATCH($D333,$G334:$G$360,0)))","v":2021},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I333,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I333,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I333>$D333,INDEX(V$298:V332,MATCH($D333,$G$298:$G332,0)),INDEX(V334:V$360,MATCH($D333,$G334:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I333>$D333,INDEX(W$298:W332,MATCH($D333,$G$298:$G332,0)),INDEX(W334:W$360,MATCH($D333,$G334:$G$360,0)))","v":47000},{"$f":"IF($I333>$D333,INDEX(X$298:X332,MATCH($D333,$G$298:$G332,0)),INDEX(X334:X$360,MATCH($D333,$G334:$G$360,0)))","v":215470},{"$f":"IF($I333>$D333,INDEX(Y$298:Y332,MATCH($D333,$G$298:$G332,0)),INDEX(Y334:Y$360,MATCH($D333,$G334:$G$360,0)))","v":14.9},{"$f":"IF($I333>$D333,INDEX(Z$298:Z332,MATCH($D333,$G$298:$G332,0)),INDEX(Z334:Z$360,MATCH($D333,$G334:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I333>$D333,INDEX(AB$298:AB332,MATCH($D333,$G$298:$G332,0)),INDEX(AB334:AB$360,MATCH($D333,$G334:$G$360,0)))","v":58},{"$f":"IF($I333>$D333,INDEX(AC$298:AC332,MATCH($D333,$G$298:$G332,0)),INDEX(AC334:AC$360,MATCH($D333,$G334:$G$360,0)))","v":12},null,null,{"$f":"IF($I333>$D333,INDEX(AF$298:AF332,MATCH($D333,$G$298:$G332,0)),INDEX(AF334:AF$360,MATCH($D333,$G334:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I333>$D333,INDEX(AL$298:AL332,MATCH($D333,$G$298:$G332,0)),INDEX(AL334:AL$360,MATCH($D333,$G334:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I333>$D333,INDEX(AT$298:AT332,MATCH($D333,$G$298:$G332,0)),INDEX(AT334:AT$360,MATCH($D333,$G334:$G$360,0)))","v":70263},{"$f":"IF($I333>$D333,INDEX(AU$298:AU332,MATCH($D333,$G$298:$G332,0)),INDEX(AU334:AU$360,MATCH($D333,$G334:$G$360,0)))","v":695},{"$f":"IF($I333>$D333,INDEX(AV$298:AV332,MATCH($D333,$G$298:$G332,0)),INDEX(AV334:AV$360,MATCH($D333,$G334:$G$360,0)))","v":0},{"$f":"IF($I333>$D333,INDEX(AW$298:AW332,MATCH($D333,$G$298:$G332,0)),INDEX(AW334:AW$360,MATCH($D333,$G334:$G$360,0)))","v":4},{"$f":"IF($I333>$D333,INDEX(AX$298:AX332,MATCH($D333,$G$298:$G332,0)),INDEX(AX334:AX$360,MATCH($D333,$G334:$G$360,0)))","v":35000},null,{"$f":"IF($I333>$D333,INDEX(AZ$298:AZ332,MATCH($D333,$G$298:$G332,0)),INDEX(AZ334:AZ$360,MATCH($D333,$G334:$G$360,0)))","v":1},{"$f":"IF($I333>$D333,INDEX(BA$298:BA332,MATCH($D333,$G$298:$G332,0)),INDEX(BA334:BA$360,MATCH($D333,$G334:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,12.1,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I334)),ABS($F$298:$F$360-I334),0))","v":0},0,0,0,12,12,{"$f":"IF($I334>$D334,INDEX(K$298:K333,MATCH($D334,$G$298:$G333,0)),INDEX(K335:K$360,MATCH($D334,$G335:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I334>$D334,INDEX(M$298:M333,MATCH($D334,$G$298:$G333,0)),INDEX(M335:M$360,MATCH($D334,$G335:$G$360,0)))","v":"KUGA"},{"$f":"IF($I334>$D334,INDEX(N$298:N333,MATCH($D334,$G$298:$G333,0)),INDEX(N335:N$360,MATCH($D334,$G335:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I334>$D334,INDEX(O$298:O333,MATCH($D334,$G$298:$G333,0)),INDEX(O335:O$360,MATCH($D334,$G335:$G$360,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I334,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I334,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I334>$D334,INDEX(V$298:V333,MATCH($D334,$G$298:$G333,0)),INDEX(V335:V$360,MATCH($D334,$G335:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I334>$D334,INDEX(W$298:W333,MATCH($D334,$G$298:$G333,0)),INDEX(W335:W$360,MATCH($D334,$G335:$G$360,0)))","v":0},{"$f":"IF($I334>$D334,INDEX(X$298:X333,MATCH($D334,$G$298:$G333,0)),INDEX(X335:X$360,MATCH($D334,$G335:$G$360,0)))","v":215470},{"$f":"IF($I334>$D334,INDEX(Y$298:Y333,MATCH($D334,$G$298:$G333,0)),INDEX(Y335:Y$360,MATCH($D334,$G335:$G$360,0)))","v":14.9},{"$f":"IF($I334>$D334,INDEX(Z$298:Z333,MATCH($D334,$G$298:$G333,0)),INDEX(Z335:Z$360,MATCH($D334,$G335:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I334>$D334,INDEX(AB$298:AB333,MATCH($D334,$G$298:$G333,0)),INDEX(AB335:AB$360,MATCH($D334,$G335:$G$360,0)))","v":22},{"$f":"IF($I334>$D334,INDEX(AC$298:AC333,MATCH($D334,$G$298:$G333,0)),INDEX(AC335:AC$360,MATCH($D334,$G335:$G$360,0)))","v":9},null,null,{"$f":"IF($I334>$D334,INDEX(AF$298:AF333,MATCH($D334,$G$298:$G333,0)),INDEX(AF335:AF$360,MATCH($D334,$G335:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I334>$D334,INDEX(AL$298:AL333,MATCH($D334,$G$298:$G333,0)),INDEX(AL335:AL$360,MATCH($D334,$G335:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I334>$D334,INDEX(AT$298:AT333,MATCH($D334,$G$298:$G333,0)),INDEX(AT335:AT$360,MATCH($D334,$G335:$G$360,0)))","v":70263},{"$f":"IF($I334>$D334,INDEX(AU$298:AU333,MATCH($D334,$G$298:$G333,0)),INDEX(AU335:AU$360,MATCH($D334,$G335:$G$360,0)))","v":695},{"$f":"IF($I334>$D334,INDEX(AV$298:AV333,MATCH($D334,$G$298:$G333,0)),INDEX(AV335:AV$360,MATCH($D334,$G335:$G$360,0)))","v":0},{"$f":"IF($I334>$D334,INDEX(AW$298:AW333,MATCH($D334,$G$298:$G333,0)),INDEX(AW335:AW$360,MATCH($D334,$G335:$G$360,0)))","v":4},{"$f":"IF($I334>$D334,INDEX(AX$298:AX333,MATCH($D334,$G$298:$G333,0)),INDEX(AX335:AX$360,MATCH($D334,$G335:$G$360,0)))","v":35000},null,{"$f":"IF($I334>$D334,INDEX(AZ$298:AZ333,MATCH($D334,$G$298:$G333,0)),INDEX(AZ335:AZ$360,MATCH($D334,$G335:$G$360,0)))","v":1},{"$f":"IF($I334>$D334,INDEX(BA$298:BA333,MATCH($D334,$G$298:$G333,0)),INDEX(BA335:BA$360,MATCH($D334,$G335:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,12.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I335)),ABS($F$298:$F$360-I335),0))","v":0},0,0,0,12,12,{"$f":"IF($I335>$D335,INDEX(K$298:K334,MATCH($D335,$G$298:$G334,0)),INDEX(K336:K$360,MATCH($D335,$G336:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I335>$D335,INDEX(M$298:M334,MATCH($D335,$G$298:$G334,0)),INDEX(M336:M$360,MATCH($D335,$G336:$G$360,0)))","v":"RAV4"},{"$f":"IF($I335>$D335,INDEX(N$298:N334,MATCH($D335,$G$298:$G334,0)),INDEX(N336:N$360,MATCH($D335,$G336:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I335>$D335,INDEX(O$298:O334,MATCH($D335,$G$298:$G334,0)),INDEX(O336:O$360,MATCH($D335,$G336:$G$360,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I335,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I335,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I335>$D335,INDEX(V$298:V334,MATCH($D335,$G$298:$G334,0)),INDEX(V336:V$360,MATCH($D335,$G336:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I335>$D335,INDEX(W$298:W334,MATCH($D335,$G$298:$G334,0)),INDEX(W336:W$360,MATCH($D335,$G336:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I335>$D335,INDEX(X$298:X334,MATCH($D335,$G$298:$G334,0)),INDEX(X336:X$360,MATCH($D335,$G336:$G$360,0)))","v":215470},{"$f":"IF($I335>$D335,INDEX(Y$298:Y334,MATCH($D335,$G$298:$G334,0)),INDEX(Y336:Y$360,MATCH($D335,$G336:$G$360,0)))","v":14.9},{"$f":"IF($I335>$D335,INDEX(Z$298:Z334,MATCH($D335,$G$298:$G334,0)),INDEX(Z336:Z$360,MATCH($D335,$G336:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I335>$D335,INDEX(AB$298:AB334,MATCH($D335,$G$298:$G334,0)),INDEX(AB336:AB$360,MATCH($D335,$G336:$G$360,0)))","v":22},{"$f":"IF($I335>$D335,INDEX(AC$298:AC334,MATCH($D335,$G$298:$G334,0)),INDEX(AC336:AC$360,MATCH($D335,$G336:$G$360,0)))","v":18},null,null,{"$f":"IF($I335>$D335,INDEX(AF$298:AF334,MATCH($D335,$G$298:$G334,0)),INDEX(AF336:AF$360,MATCH($D335,$G336:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I335>$D335,INDEX(AL$298:AL334,MATCH($D335,$G$298:$G334,0)),INDEX(AL336:AL$360,MATCH($D335,$G336:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I335>$D335,INDEX(AT$298:AT334,MATCH($D335,$G$298:$G334,0)),INDEX(AT336:AT$360,MATCH($D335,$G336:$G$360,0)))","v":70263},{"$f":"IF($I335>$D335,INDEX(AU$298:AU334,MATCH($D335,$G$298:$G334,0)),INDEX(AU336:AU$360,MATCH($D335,$G336:$G$360,0)))","v":695},{"$f":"IF($I335>$D335,INDEX(AV$298:AV334,MATCH($D335,$G$298:$G334,0)),INDEX(AV336:AV$360,MATCH($D335,$G336:$G$360,0)))","v":0},{"$f":"IF($I335>$D335,INDEX(AW$298:AW334,MATCH($D335,$G$298:$G334,0)),INDEX(AW336:AW$360,MATCH($D335,$G336:$G$360,0)))","v":4},{"$f":"IF($I335>$D335,INDEX(AX$298:AX334,MATCH($D335,$G$298:$G334,0)),INDEX(AX336:AX$360,MATCH($D335,$G336:$G$360,0)))","v":35000},null,{"$f":"IF($I335>$D335,INDEX(AZ$298:AZ334,MATCH($D335,$G$298:$G334,0)),INDEX(AZ336:AZ$360,MATCH($D335,$G336:$G$360,0)))","v":1},{"$f":"IF($I335>$D335,INDEX(BA$298:BA334,MATCH($D335,$G$298:$G334,0)),INDEX(BA336:BA$360,MATCH($D335,$G336:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,12.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I336)),ABS($F$298:$F$360-I336),0))","v":0},0,0,0,12,12,{"$f":"IF($I336>$D336,INDEX(K$298:K335,MATCH($D336,$G$298:$G335,0)),INDEX(K337:K$360,MATCH($D336,$G337:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I336>$D336,INDEX(M$298:M335,MATCH($D336,$G$298:$G335,0)),INDEX(M337:M$360,MATCH($D336,$G337:$G$360,0)))","v":"XC60"},{"$f":"IF($I336>$D336,INDEX(N$298:N335,MATCH($D336,$G$298:$G335,0)),INDEX(N337:N$360,MATCH($D336,$G337:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I336>$D336,INDEX(O$298:O335,MATCH($D336,$G$298:$G335,0)),INDEX(O337:O$360,MATCH($D336,$G337:$G$360,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I336,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I336,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I336>$D336,INDEX(V$298:V335,MATCH($D336,$G$298:$G335,0)),INDEX(V337:V$360,MATCH($D336,$G337:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I336>$D336,INDEX(W$298:W335,MATCH($D336,$G$298:$G335,0)),INDEX(W337:W$360,MATCH($D336,$G337:$G$360,0)))","v":47000},{"$f":"IF($I336>$D336,INDEX(X$298:X335,MATCH($D336,$G$298:$G335,0)),INDEX(X337:X$360,MATCH($D336,$G337:$G$360,0)))","v":215470},{"$f":"IF($I336>$D336,INDEX(Y$298:Y335,MATCH($D336,$G$298:$G335,0)),INDEX(Y337:Y$360,MATCH($D336,$G337:$G$360,0)))","v":14.9},{"$f":"IF($I336>$D336,INDEX(Z$298:Z335,MATCH($D336,$G$298:$G335,0)),INDEX(Z337:Z$360,MATCH($D336,$G337:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I336>$D336,INDEX(AB$298:AB335,MATCH($D336,$G$298:$G335,0)),INDEX(AB337:AB$360,MATCH($D336,$G337:$G$360,0)))","v":58},{"$f":"IF($I336>$D336,INDEX(AC$298:AC335,MATCH($D336,$G$298:$G335,0)),INDEX(AC337:AC$360,MATCH($D336,$G337:$G$360,0)))","v":12},null,null,{"$f":"IF($I336>$D336,INDEX(AF$298:AF335,MATCH($D336,$G$298:$G335,0)),INDEX(AF337:AF$360,MATCH($D336,$G337:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I336>$D336,INDEX(AL$298:AL335,MATCH($D336,$G$298:$G335,0)),INDEX(AL337:AL$360,MATCH($D336,$G337:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I336>$D336,INDEX(AT$298:AT335,MATCH($D336,$G$298:$G335,0)),INDEX(AT337:AT$360,MATCH($D336,$G337:$G$360,0)))","v":70263},{"$f":"IF($I336>$D336,INDEX(AU$298:AU335,MATCH($D336,$G$298:$G335,0)),INDEX(AU337:AU$360,MATCH($D336,$G337:$G$360,0)))","v":695},{"$f":"IF($I336>$D336,INDEX(AV$298:AV335,MATCH($D336,$G$298:$G335,0)),INDEX(AV337:AV$360,MATCH($D336,$G337:$G$360,0)))","v":0},{"$f":"IF($I336>$D336,INDEX(AW$298:AW335,MATCH($D336,$G$298:$G335,0)),INDEX(AW337:AW$360,MATCH($D336,$G337:$G$360,0)))","v":4},{"$f":"IF($I336>$D336,INDEX(AX$298:AX335,MATCH($D336,$G$298:$G335,0)),INDEX(AX337:AX$360,MATCH($D336,$G337:$G$360,0)))","v":35000},null,{"$f":"IF($I336>$D336,INDEX(AZ$298:AZ335,MATCH($D336,$G$298:$G335,0)),INDEX(AZ337:AZ$360,MATCH($D336,$G337:$G$360,0)))","v":1},{"$f":"IF($I336>$D336,INDEX(BA$298:BA335,MATCH($D336,$G$298:$G335,0)),INDEX(BA337:BA$360,MATCH($D336,$G337:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,13.1,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I337)),ABS($F$298:$F$360-I337),0))","v":0},0,0,0,13,13,{"$f":"IF($I337>$D337,INDEX(K$298:K336,MATCH($D337,$G$298:$G336,0)),INDEX(K338:K$360,MATCH($D337,$G338:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I337>$D337,INDEX(M$298:M336,MATCH($D337,$G$298:$G336,0)),INDEX(M338:M$360,MATCH($D337,$G338:$G$360,0)))","v":"KUGA"},{"$f":"IF($I337>$D337,INDEX(N$298:N336,MATCH($D337,$G$298:$G336,0)),INDEX(N338:N$360,MATCH($D337,$G338:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I337>$D337,INDEX(O$298:O336,MATCH($D337,$G$298:$G336,0)),INDEX(O338:O$360,MATCH($D337,$G338:$G$360,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I337,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I337,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I337>$D337,INDEX(V$298:V336,MATCH($D337,$G$298:$G336,0)),INDEX(V338:V$360,MATCH($D337,$G338:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I337>$D337,INDEX(W$298:W336,MATCH($D337,$G$298:$G336,0)),INDEX(W338:W$360,MATCH($D337,$G338:$G$360,0)))","v":0},{"$f":"IF($I337>$D337,INDEX(X$298:X336,MATCH($D337,$G$298:$G336,0)),INDEX(X338:X$360,MATCH($D337,$G338:$G$360,0)))","v":215470},{"$f":"IF($I337>$D337,INDEX(Y$298:Y336,MATCH($D337,$G$298:$G336,0)),INDEX(Y338:Y$360,MATCH($D337,$G338:$G$360,0)))","v":14.9},{"$f":"IF($I337>$D337,INDEX(Z$298:Z336,MATCH($D337,$G$298:$G336,0)),INDEX(Z338:Z$360,MATCH($D337,$G338:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I337>$D337,INDEX(AB$298:AB336,MATCH($D337,$G$298:$G336,0)),INDEX(AB338:AB$360,MATCH($D337,$G338:$G$360,0)))","v":22},{"$f":"IF($I337>$D337,INDEX(AC$298:AC336,MATCH($D337,$G$298:$G336,0)),INDEX(AC338:AC$360,MATCH($D337,$G338:$G$360,0)))","v":9},null,null,{"$f":"IF($I337>$D337,INDEX(AF$298:AF336,MATCH($D337,$G$298:$G336,0)),INDEX(AF338:AF$360,MATCH($D337,$G338:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I337>$D337,INDEX(AL$298:AL336,MATCH($D337,$G$298:$G336,0)),INDEX(AL338:AL$360,MATCH($D337,$G338:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I337>$D337,INDEX(AT$298:AT336,MATCH($D337,$G$298:$G336,0)),INDEX(AT338:AT$360,MATCH($D337,$G338:$G$360,0)))","v":70263},{"$f":"IF($I337>$D337,INDEX(AU$298:AU336,MATCH($D337,$G$298:$G336,0)),INDEX(AU338:AU$360,MATCH($D337,$G338:$G$360,0)))","v":695},{"$f":"IF($I337>$D337,INDEX(AV$298:AV336,MATCH($D337,$G$298:$G336,0)),INDEX(AV338:AV$360,MATCH($D337,$G338:$G$360,0)))","v":0},{"$f":"IF($I337>$D337,INDEX(AW$298:AW336,MATCH($D337,$G$298:$G336,0)),INDEX(AW338:AW$360,MATCH($D337,$G338:$G$360,0)))","v":4},{"$f":"IF($I337>$D337,INDEX(AX$298:AX336,MATCH($D337,$G$298:$G336,0)),INDEX(AX338:AX$360,MATCH($D337,$G338:$G$360,0)))","v":35000},null,{"$f":"IF($I337>$D337,INDEX(AZ$298:AZ336,MATCH($D337,$G$298:$G336,0)),INDEX(AZ338:AZ$360,MATCH($D337,$G338:$G$360,0)))","v":1},{"$f":"IF($I337>$D337,INDEX(BA$298:BA336,MATCH($D337,$G$298:$G336,0)),INDEX(BA338:BA$360,MATCH($D337,$G338:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,13.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I338)),ABS($F$298:$F$360-I338),0))","v":0},0,0,0,13,13,{"$f":"IF($I338>$D338,INDEX(K$298:K337,MATCH($D338,$G$298:$G337,0)),INDEX(K339:K$360,MATCH($D338,$G339:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I338>$D338,INDEX(M$298:M337,MATCH($D338,$G$298:$G337,0)),INDEX(M339:M$360,MATCH($D338,$G339:$G$360,0)))","v":"RAV4"},{"$f":"IF($I338>$D338,INDEX(N$298:N337,MATCH($D338,$G$298:$G337,0)),INDEX(N339:N$360,MATCH($D338,$G339:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I338>$D338,INDEX(O$298:O337,MATCH($D338,$G$298:$G337,0)),INDEX(O339:O$360,MATCH($D338,$G339:$G$360,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I338,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I338,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I338>$D338,INDEX(V$298:V337,MATCH($D338,$G$298:$G337,0)),INDEX(V339:V$360,MATCH($D338,$G339:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I338>$D338,INDEX(W$298:W337,MATCH($D338,$G$298:$G337,0)),INDEX(W339:W$360,MATCH($D338,$G339:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I338>$D338,INDEX(X$298:X337,MATCH($D338,$G$298:$G337,0)),INDEX(X339:X$360,MATCH($D338,$G339:$G$360,0)))","v":215470},{"$f":"IF($I338>$D338,INDEX(Y$298:Y337,MATCH($D338,$G$298:$G337,0)),INDEX(Y339:Y$360,MATCH($D338,$G339:$G$360,0)))","v":14.9},{"$f":"IF($I338>$D338,INDEX(Z$298:Z337,MATCH($D338,$G$298:$G337,0)),INDEX(Z339:Z$360,MATCH($D338,$G339:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I338>$D338,INDEX(AB$298:AB337,MATCH($D338,$G$298:$G337,0)),INDEX(AB339:AB$360,MATCH($D338,$G339:$G$360,0)))","v":22},{"$f":"IF($I338>$D338,INDEX(AC$298:AC337,MATCH($D338,$G$298:$G337,0)),INDEX(AC339:AC$360,MATCH($D338,$G339:$G$360,0)))","v":18},null,null,{"$f":"IF($I338>$D338,INDEX(AF$298:AF337,MATCH($D338,$G$298:$G337,0)),INDEX(AF339:AF$360,MATCH($D338,$G339:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I338>$D338,INDEX(AL$298:AL337,MATCH($D338,$G$298:$G337,0)),INDEX(AL339:AL$360,MATCH($D338,$G339:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I338>$D338,INDEX(AT$298:AT337,MATCH($D338,$G$298:$G337,0)),INDEX(AT339:AT$360,MATCH($D338,$G339:$G$360,0)))","v":70263},{"$f":"IF($I338>$D338,INDEX(AU$298:AU337,MATCH($D338,$G$298:$G337,0)),INDEX(AU339:AU$360,MATCH($D338,$G339:$G$360,0)))","v":695},{"$f":"IF($I338>$D338,INDEX(AV$298:AV337,MATCH($D338,$G$298:$G337,0)),INDEX(AV339:AV$360,MATCH($D338,$G339:$G$360,0)))","v":0},{"$f":"IF($I338>$D338,INDEX(AW$298:AW337,MATCH($D338,$G$298:$G337,0)),INDEX(AW339:AW$360,MATCH($D338,$G339:$G$360,0)))","v":4},{"$f":"IF($I338>$D338,INDEX(AX$298:AX337,MATCH($D338,$G$298:$G337,0)),INDEX(AX339:AX$360,MATCH($D338,$G339:$G$360,0)))","v":35000},null,{"$f":"IF($I338>$D338,INDEX(AZ$298:AZ337,MATCH($D338,$G$298:$G337,0)),INDEX(AZ339:AZ$360,MATCH($D338,$G339:$G$360,0)))","v":1},{"$f":"IF($I338>$D338,INDEX(BA$298:BA337,MATCH($D338,$G$298:$G337,0)),INDEX(BA339:BA$360,MATCH($D338,$G339:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,13.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I339)),ABS($F$298:$F$360-I339),0))","v":0},0,0,0,13,13,{"$f":"IF($I339>$D339,INDEX(K$298:K338,MATCH($D339,$G$298:$G338,0)),INDEX(K340:K$360,MATCH($D339,$G340:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I339>$D339,INDEX(M$298:M338,MATCH($D339,$G$298:$G338,0)),INDEX(M340:M$360,MATCH($D339,$G340:$G$360,0)))","v":"XC60"},{"$f":"IF($I339>$D339,INDEX(N$298:N338,MATCH($D339,$G$298:$G338,0)),INDEX(N340:N$360,MATCH($D339,$G340:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I339>$D339,INDEX(O$298:O338,MATCH($D339,$G$298:$G338,0)),INDEX(O340:O$360,MATCH($D339,$G340:$G$360,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I339,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I339,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I339>$D339,INDEX(V$298:V338,MATCH($D339,$G$298:$G338,0)),INDEX(V340:V$360,MATCH($D339,$G340:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I339>$D339,INDEX(W$298:W338,MATCH($D339,$G$298:$G338,0)),INDEX(W340:W$360,MATCH($D339,$G340:$G$360,0)))","v":47000},{"$f":"IF($I339>$D339,INDEX(X$298:X338,MATCH($D339,$G$298:$G338,0)),INDEX(X340:X$360,MATCH($D339,$G340:$G$360,0)))","v":215470},{"$f":"IF($I339>$D339,INDEX(Y$298:Y338,MATCH($D339,$G$298:$G338,0)),INDEX(Y340:Y$360,MATCH($D339,$G340:$G$360,0)))","v":14.9},{"$f":"IF($I339>$D339,INDEX(Z$298:Z338,MATCH($D339,$G$298:$G338,0)),INDEX(Z340:Z$360,MATCH($D339,$G340:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I339>$D339,INDEX(AB$298:AB338,MATCH($D339,$G$298:$G338,0)),INDEX(AB340:AB$360,MATCH($D339,$G340:$G$360,0)))","v":58},{"$f":"IF($I339>$D339,INDEX(AC$298:AC338,MATCH($D339,$G$298:$G338,0)),INDEX(AC340:AC$360,MATCH($D339,$G340:$G$360,0)))","v":12},null,null,{"$f":"IF($I339>$D339,INDEX(AF$298:AF338,MATCH($D339,$G$298:$G338,0)),INDEX(AF340:AF$360,MATCH($D339,$G340:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I339>$D339,INDEX(AL$298:AL338,MATCH($D339,$G$298:$G338,0)),INDEX(AL340:AL$360,MATCH($D339,$G340:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I339>$D339,INDEX(AT$298:AT338,MATCH($D339,$G$298:$G338,0)),INDEX(AT340:AT$360,MATCH($D339,$G340:$G$360,0)))","v":70263},{"$f":"IF($I339>$D339,INDEX(AU$298:AU338,MATCH($D339,$G$298:$G338,0)),INDEX(AU340:AU$360,MATCH($D339,$G340:$G$360,0)))","v":695},{"$f":"IF($I339>$D339,INDEX(AV$298:AV338,MATCH($D339,$G$298:$G338,0)),INDEX(AV340:AV$360,MATCH($D339,$G340:$G$360,0)))","v":0},{"$f":"IF($I339>$D339,INDEX(AW$298:AW338,MATCH($D339,$G$298:$G338,0)),INDEX(AW340:AW$360,MATCH($D339,$G340:$G$360,0)))","v":4},{"$f":"IF($I339>$D339,INDEX(AX$298:AX338,MATCH($D339,$G$298:$G338,0)),INDEX(AX340:AX$360,MATCH($D339,$G340:$G$360,0)))","v":35000},null,{"$f":"IF($I339>$D339,INDEX(AZ$298:AZ338,MATCH($D339,$G$298:$G338,0)),INDEX(AZ340:AZ$360,MATCH($D339,$G340:$G$360,0)))","v":1},{"$f":"IF($I339>$D339,INDEX(BA$298:BA338,MATCH($D339,$G$298:$G338,0)),INDEX(BA340:BA$360,MATCH($D339,$G340:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,14.1,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I340)),ABS($F$298:$F$360-I340),0))","v":0},0,0,0,14,14,{"$f":"IF($I340>$D340,INDEX(K$298:K339,MATCH($D340,$G$298:$G339,0)),INDEX(K341:K$360,MATCH($D340,$G341:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I340>$D340,INDEX(M$298:M339,MATCH($D340,$G$298:$G339,0)),INDEX(M341:M$360,MATCH($D340,$G341:$G$360,0)))","v":"KUGA"},{"$f":"IF($I340>$D340,INDEX(N$298:N339,MATCH($D340,$G$298:$G339,0)),INDEX(N341:N$360,MATCH($D340,$G341:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I340>$D340,INDEX(O$298:O339,MATCH($D340,$G$298:$G339,0)),INDEX(O341:O$360,MATCH($D340,$G341:$G$360,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I340,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I340,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I340>$D340,INDEX(V$298:V339,MATCH($D340,$G$298:$G339,0)),INDEX(V341:V$360,MATCH($D340,$G341:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I340>$D340,INDEX(W$298:W339,MATCH($D340,$G$298:$G339,0)),INDEX(W341:W$360,MATCH($D340,$G341:$G$360,0)))","v":0},{"$f":"IF($I340>$D340,INDEX(X$298:X339,MATCH($D340,$G$298:$G339,0)),INDEX(X341:X$360,MATCH($D340,$G341:$G$360,0)))","v":215470},{"$f":"IF($I340>$D340,INDEX(Y$298:Y339,MATCH($D340,$G$298:$G339,0)),INDEX(Y341:Y$360,MATCH($D340,$G341:$G$360,0)))","v":14.9},{"$f":"IF($I340>$D340,INDEX(Z$298:Z339,MATCH($D340,$G$298:$G339,0)),INDEX(Z341:Z$360,MATCH($D340,$G341:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I340>$D340,INDEX(AB$298:AB339,MATCH($D340,$G$298:$G339,0)),INDEX(AB341:AB$360,MATCH($D340,$G341:$G$360,0)))","v":22},{"$f":"IF($I340>$D340,INDEX(AC$298:AC339,MATCH($D340,$G$298:$G339,0)),INDEX(AC341:AC$360,MATCH($D340,$G341:$G$360,0)))","v":9},null,null,{"$f":"IF($I340>$D340,INDEX(AF$298:AF339,MATCH($D340,$G$298:$G339,0)),INDEX(AF341:AF$360,MATCH($D340,$G341:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I340>$D340,INDEX(AL$298:AL339,MATCH($D340,$G$298:$G339,0)),INDEX(AL341:AL$360,MATCH($D340,$G341:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I340>$D340,INDEX(AT$298:AT339,MATCH($D340,$G$298:$G339,0)),INDEX(AT341:AT$360,MATCH($D340,$G341:$G$360,0)))","v":70263},{"$f":"IF($I340>$D340,INDEX(AU$298:AU339,MATCH($D340,$G$298:$G339,0)),INDEX(AU341:AU$360,MATCH($D340,$G341:$G$360,0)))","v":695},{"$f":"IF($I340>$D340,INDEX(AV$298:AV339,MATCH($D340,$G$298:$G339,0)),INDEX(AV341:AV$360,MATCH($D340,$G341:$G$360,0)))","v":0},{"$f":"IF($I340>$D340,INDEX(AW$298:AW339,MATCH($D340,$G$298:$G339,0)),INDEX(AW341:AW$360,MATCH($D340,$G341:$G$360,0)))","v":4},{"$f":"IF($I340>$D340,INDEX(AX$298:AX339,MATCH($D340,$G$298:$G339,0)),INDEX(AX341:AX$360,MATCH($D340,$G341:$G$360,0)))","v":35000},null,{"$f":"IF($I340>$D340,INDEX(AZ$298:AZ339,MATCH($D340,$G$298:$G339,0)),INDEX(AZ341:AZ$360,MATCH($D340,$G341:$G$360,0)))","v":1},{"$f":"IF($I340>$D340,INDEX(BA$298:BA339,MATCH($D340,$G$298:$G339,0)),INDEX(BA341:BA$360,MATCH($D340,$G341:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,14.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I341)),ABS($F$298:$F$360-I341),0))","v":0},0,0,0,14,14,{"$f":"IF($I341>$D341,INDEX(K$298:K340,MATCH($D341,$G$298:$G340,0)),INDEX(K342:K$360,MATCH($D341,$G342:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I341>$D341,INDEX(M$298:M340,MATCH($D341,$G$298:$G340,0)),INDEX(M342:M$360,MATCH($D341,$G342:$G$360,0)))","v":"RAV4"},{"$f":"IF($I341>$D341,INDEX(N$298:N340,MATCH($D341,$G$298:$G340,0)),INDEX(N342:N$360,MATCH($D341,$G342:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I341>$D341,INDEX(O$298:O340,MATCH($D341,$G$298:$G340,0)),INDEX(O342:O$360,MATCH($D341,$G342:$G$360,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I341,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I341,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I341>$D341,INDEX(V$298:V340,MATCH($D341,$G$298:$G340,0)),INDEX(V342:V$360,MATCH($D341,$G342:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I341>$D341,INDEX(W$298:W340,MATCH($D341,$G$298:$G340,0)),INDEX(W342:W$360,MATCH($D341,$G342:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I341>$D341,INDEX(X$298:X340,MATCH($D341,$G$298:$G340,0)),INDEX(X342:X$360,MATCH($D341,$G342:$G$360,0)))","v":215470},{"$f":"IF($I341>$D341,INDEX(Y$298:Y340,MATCH($D341,$G$298:$G340,0)),INDEX(Y342:Y$360,MATCH($D341,$G342:$G$360,0)))","v":14.9},{"$f":"IF($I341>$D341,INDEX(Z$298:Z340,MATCH($D341,$G$298:$G340,0)),INDEX(Z342:Z$360,MATCH($D341,$G342:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I341>$D341,INDEX(AB$298:AB340,MATCH($D341,$G$298:$G340,0)),INDEX(AB342:AB$360,MATCH($D341,$G342:$G$360,0)))","v":22},{"$f":"IF($I341>$D341,INDEX(AC$298:AC340,MATCH($D341,$G$298:$G340,0)),INDEX(AC342:AC$360,MATCH($D341,$G342:$G$360,0)))","v":18},null,null,{"$f":"IF($I341>$D341,INDEX(AF$298:AF340,MATCH($D341,$G$298:$G340,0)),INDEX(AF342:AF$360,MATCH($D341,$G342:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I341>$D341,INDEX(AL$298:AL340,MATCH($D341,$G$298:$G340,0)),INDEX(AL342:AL$360,MATCH($D341,$G342:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I341>$D341,INDEX(AT$298:AT340,MATCH($D341,$G$298:$G340,0)),INDEX(AT342:AT$360,MATCH($D341,$G342:$G$360,0)))","v":70263},{"$f":"IF($I341>$D341,INDEX(AU$298:AU340,MATCH($D341,$G$298:$G340,0)),INDEX(AU342:AU$360,MATCH($D341,$G342:$G$360,0)))","v":695},{"$f":"IF($I341>$D341,INDEX(AV$298:AV340,MATCH($D341,$G$298:$G340,0)),INDEX(AV342:AV$360,MATCH($D341,$G342:$G$360,0)))","v":0},{"$f":"IF($I341>$D341,INDEX(AW$298:AW340,MATCH($D341,$G$298:$G340,0)),INDEX(AW342:AW$360,MATCH($D341,$G342:$G$360,0)))","v":4},{"$f":"IF($I341>$D341,INDEX(AX$298:AX340,MATCH($D341,$G$298:$G340,0)),INDEX(AX342:AX$360,MATCH($D341,$G342:$G$360,0)))","v":35000},null,{"$f":"IF($I341>$D341,INDEX(AZ$298:AZ340,MATCH($D341,$G$298:$G340,0)),INDEX(AZ342:AZ$360,MATCH($D341,$G342:$G$360,0)))","v":1},{"$f":"IF($I341>$D341,INDEX(BA$298:BA340,MATCH($D341,$G$298:$G340,0)),INDEX(BA342:BA$360,MATCH($D341,$G342:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,14.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I342)),ABS($F$298:$F$360-I342),0))","v":0},0,0,0,14,14,{"$f":"IF($I342>$D342,INDEX(K$298:K341,MATCH($D342,$G$298:$G341,0)),INDEX(K343:K$360,MATCH($D342,$G343:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I342>$D342,INDEX(M$298:M341,MATCH($D342,$G$298:$G341,0)),INDEX(M343:M$360,MATCH($D342,$G343:$G$360,0)))","v":"XC60"},{"$f":"IF($I342>$D342,INDEX(N$298:N341,MATCH($D342,$G$298:$G341,0)),INDEX(N343:N$360,MATCH($D342,$G343:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I342>$D342,INDEX(O$298:O341,MATCH($D342,$G$298:$G341,0)),INDEX(O343:O$360,MATCH($D342,$G343:$G$360,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I342,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I342,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I342>$D342,INDEX(V$298:V341,MATCH($D342,$G$298:$G341,0)),INDEX(V343:V$360,MATCH($D342,$G343:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I342>$D342,INDEX(W$298:W341,MATCH($D342,$G$298:$G341,0)),INDEX(W343:W$360,MATCH($D342,$G343:$G$360,0)))","v":47000},{"$f":"IF($I342>$D342,INDEX(X$298:X341,MATCH($D342,$G$298:$G341,0)),INDEX(X343:X$360,MATCH($D342,$G343:$G$360,0)))","v":215470},{"$f":"IF($I342>$D342,INDEX(Y$298:Y341,MATCH($D342,$G$298:$G341,0)),INDEX(Y343:Y$360,MATCH($D342,$G343:$G$360,0)))","v":14.9},{"$f":"IF($I342>$D342,INDEX(Z$298:Z341,MATCH($D342,$G$298:$G341,0)),INDEX(Z343:Z$360,MATCH($D342,$G343:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I342>$D342,INDEX(AB$298:AB341,MATCH($D342,$G$298:$G341,0)),INDEX(AB343:AB$360,MATCH($D342,$G343:$G$360,0)))","v":58},{"$f":"IF($I342>$D342,INDEX(AC$298:AC341,MATCH($D342,$G$298:$G341,0)),INDEX(AC343:AC$360,MATCH($D342,$G343:$G$360,0)))","v":12},null,null,{"$f":"IF($I342>$D342,INDEX(AF$298:AF341,MATCH($D342,$G$298:$G341,0)),INDEX(AF343:AF$360,MATCH($D342,$G343:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I342>$D342,INDEX(AL$298:AL341,MATCH($D342,$G$298:$G341,0)),INDEX(AL343:AL$360,MATCH($D342,$G343:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I342>$D342,INDEX(AT$298:AT341,MATCH($D342,$G$298:$G341,0)),INDEX(AT343:AT$360,MATCH($D342,$G343:$G$360,0)))","v":70263},{"$f":"IF($I342>$D342,INDEX(AU$298:AU341,MATCH($D342,$G$298:$G341,0)),INDEX(AU343:AU$360,MATCH($D342,$G343:$G$360,0)))","v":695},{"$f":"IF($I342>$D342,INDEX(AV$298:AV341,MATCH($D342,$G$298:$G341,0)),INDEX(AV343:AV$360,MATCH($D342,$G343:$G$360,0)))","v":0},{"$f":"IF($I342>$D342,INDEX(AW$298:AW341,MATCH($D342,$G$298:$G341,0)),INDEX(AW343:AW$360,MATCH($D342,$G343:$G$360,0)))","v":4},{"$f":"IF($I342>$D342,INDEX(AX$298:AX341,MATCH($D342,$G$298:$G341,0)),INDEX(AX343:AX$360,MATCH($D342,$G343:$G$360,0)))","v":35000},null,{"$f":"IF($I342>$D342,INDEX(AZ$298:AZ341,MATCH($D342,$G$298:$G341,0)),INDEX(AZ343:AZ$360,MATCH($D342,$G343:$G$360,0)))","v":1},{"$f":"IF($I342>$D342,INDEX(BA$298:BA341,MATCH($D342,$G$298:$G341,0)),INDEX(BA343:BA$360,MATCH($D342,$G343:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,15.1,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I343)),ABS($F$298:$F$360-I343),0))","v":0},0,0,0,15,15,{"$f":"IF($I343>$D343,INDEX(K$298:K342,MATCH($D343,$G$298:$G342,0)),INDEX(K344:K$360,MATCH($D343,$G344:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I343>$D343,INDEX(M$298:M342,MATCH($D343,$G$298:$G342,0)),INDEX(M344:M$360,MATCH($D343,$G344:$G$360,0)))","v":"KUGA"},{"$f":"IF($I343>$D343,INDEX(N$298:N342,MATCH($D343,$G$298:$G342,0)),INDEX(N344:N$360,MATCH($D343,$G344:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I343>$D343,INDEX(O$298:O342,MATCH($D343,$G$298:$G342,0)),INDEX(O344:O$360,MATCH($D343,$G344:$G$360,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I343,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I343,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I343>$D343,INDEX(V$298:V342,MATCH($D343,$G$298:$G342,0)),INDEX(V344:V$360,MATCH($D343,$G344:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I343>$D343,INDEX(W$298:W342,MATCH($D343,$G$298:$G342,0)),INDEX(W344:W$360,MATCH($D343,$G344:$G$360,0)))","v":0},{"$f":"IF($I343>$D343,INDEX(X$298:X342,MATCH($D343,$G$298:$G342,0)),INDEX(X344:X$360,MATCH($D343,$G344:$G$360,0)))","v":215470},{"$f":"IF($I343>$D343,INDEX(Y$298:Y342,MATCH($D343,$G$298:$G342,0)),INDEX(Y344:Y$360,MATCH($D343,$G344:$G$360,0)))","v":14.9},{"$f":"IF($I343>$D343,INDEX(Z$298:Z342,MATCH($D343,$G$298:$G342,0)),INDEX(Z344:Z$360,MATCH($D343,$G344:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I343>$D343,INDEX(AB$298:AB342,MATCH($D343,$G$298:$G342,0)),INDEX(AB344:AB$360,MATCH($D343,$G344:$G$360,0)))","v":22},{"$f":"IF($I343>$D343,INDEX(AC$298:AC342,MATCH($D343,$G$298:$G342,0)),INDEX(AC344:AC$360,MATCH($D343,$G344:$G$360,0)))","v":9},null,null,{"$f":"IF($I343>$D343,INDEX(AF$298:AF342,MATCH($D343,$G$298:$G342,0)),INDEX(AF344:AF$360,MATCH($D343,$G344:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I343>$D343,INDEX(AL$298:AL342,MATCH($D343,$G$298:$G342,0)),INDEX(AL344:AL$360,MATCH($D343,$G344:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I343>$D343,INDEX(AT$298:AT342,MATCH($D343,$G$298:$G342,0)),INDEX(AT344:AT$360,MATCH($D343,$G344:$G$360,0)))","v":70263},{"$f":"IF($I343>$D343,INDEX(AU$298:AU342,MATCH($D343,$G$298:$G342,0)),INDEX(AU344:AU$360,MATCH($D343,$G344:$G$360,0)))","v":695},{"$f":"IF($I343>$D343,INDEX(AV$298:AV342,MATCH($D343,$G$298:$G342,0)),INDEX(AV344:AV$360,MATCH($D343,$G344:$G$360,0)))","v":0},{"$f":"IF($I343>$D343,INDEX(AW$298:AW342,MATCH($D343,$G$298:$G342,0)),INDEX(AW344:AW$360,MATCH($D343,$G344:$G$360,0)))","v":4},{"$f":"IF($I343>$D343,INDEX(AX$298:AX342,MATCH($D343,$G$298:$G342,0)),INDEX(AX344:AX$360,MATCH($D343,$G344:$G$360,0)))","v":35000},null,{"$f":"IF($I343>$D343,INDEX(AZ$298:AZ342,MATCH($D343,$G$298:$G342,0)),INDEX(AZ344:AZ$360,MATCH($D343,$G344:$G$360,0)))","v":1},{"$f":"IF($I343>$D343,INDEX(BA$298:BA342,MATCH($D343,$G$298:$G342,0)),INDEX(BA344:BA$360,MATCH($D343,$G344:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,15.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I344)),ABS($F$298:$F$360-I344),0))","v":0},0,0,0,15,15,{"$f":"IF($I344>$D344,INDEX(K$298:K343,MATCH($D344,$G$298:$G343,0)),INDEX(K345:K$360,MATCH($D344,$G345:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I344>$D344,INDEX(M$298:M343,MATCH($D344,$G$298:$G343,0)),INDEX(M345:M$360,MATCH($D344,$G345:$G$360,0)))","v":"RAV4"},{"$f":"IF($I344>$D344,INDEX(N$298:N343,MATCH($D344,$G$298:$G343,0)),INDEX(N345:N$360,MATCH($D344,$G345:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I344>$D344,INDEX(O$298:O343,MATCH($D344,$G$298:$G343,0)),INDEX(O345:O$360,MATCH($D344,$G345:$G$360,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I344,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I344,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I344>$D344,INDEX(V$298:V343,MATCH($D344,$G$298:$G343,0)),INDEX(V345:V$360,MATCH($D344,$G345:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I344>$D344,INDEX(W$298:W343,MATCH($D344,$G$298:$G343,0)),INDEX(W345:W$360,MATCH($D344,$G345:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I344>$D344,INDEX(X$298:X343,MATCH($D344,$G$298:$G343,0)),INDEX(X345:X$360,MATCH($D344,$G345:$G$360,0)))","v":215470},{"$f":"IF($I344>$D344,INDEX(Y$298:Y343,MATCH($D344,$G$298:$G343,0)),INDEX(Y345:Y$360,MATCH($D344,$G345:$G$360,0)))","v":14.9},{"$f":"IF($I344>$D344,INDEX(Z$298:Z343,MATCH($D344,$G$298:$G343,0)),INDEX(Z345:Z$360,MATCH($D344,$G345:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I344>$D344,INDEX(AB$298:AB343,MATCH($D344,$G$298:$G343,0)),INDEX(AB345:AB$360,MATCH($D344,$G345:$G$360,0)))","v":22},{"$f":"IF($I344>$D344,INDEX(AC$298:AC343,MATCH($D344,$G$298:$G343,0)),INDEX(AC345:AC$360,MATCH($D344,$G345:$G$360,0)))","v":18},null,null,{"$f":"IF($I344>$D344,INDEX(AF$298:AF343,MATCH($D344,$G$298:$G343,0)),INDEX(AF345:AF$360,MATCH($D344,$G345:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I344>$D344,INDEX(AL$298:AL343,MATCH($D344,$G$298:$G343,0)),INDEX(AL345:AL$360,MATCH($D344,$G345:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I344>$D344,INDEX(AT$298:AT343,MATCH($D344,$G$298:$G343,0)),INDEX(AT345:AT$360,MATCH($D344,$G345:$G$360,0)))","v":70263},{"$f":"IF($I344>$D344,INDEX(AU$298:AU343,MATCH($D344,$G$298:$G343,0)),INDEX(AU345:AU$360,MATCH($D344,$G345:$G$360,0)))","v":695},{"$f":"IF($I344>$D344,INDEX(AV$298:AV343,MATCH($D344,$G$298:$G343,0)),INDEX(AV345:AV$360,MATCH($D344,$G345:$G$360,0)))","v":0},{"$f":"IF($I344>$D344,INDEX(AW$298:AW343,MATCH($D344,$G$298:$G343,0)),INDEX(AW345:AW$360,MATCH($D344,$G345:$G$360,0)))","v":4},{"$f":"IF($I344>$D344,INDEX(AX$298:AX343,MATCH($D344,$G$298:$G343,0)),INDEX(AX345:AX$360,MATCH($D344,$G345:$G$360,0)))","v":35000},null,{"$f":"IF($I344>$D344,INDEX(AZ$298:AZ343,MATCH($D344,$G$298:$G343,0)),INDEX(AZ345:AZ$360,MATCH($D344,$G345:$G$360,0)))","v":1},{"$f":"IF($I344>$D344,INDEX(BA$298:BA343,MATCH($D344,$G$298:$G343,0)),INDEX(BA345:BA$360,MATCH($D344,$G345:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,15.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I345)),ABS($F$298:$F$360-I345),0))","v":0},0,0,0,15,15,{"$f":"IF($I345>$D345,INDEX(K$298:K344,MATCH($D345,$G$298:$G344,0)),INDEX(K346:K$360,MATCH($D345,$G346:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I345>$D345,INDEX(M$298:M344,MATCH($D345,$G$298:$G344,0)),INDEX(M346:M$360,MATCH($D345,$G346:$G$360,0)))","v":"XC60"},{"$f":"IF($I345>$D345,INDEX(N$298:N344,MATCH($D345,$G$298:$G344,0)),INDEX(N346:N$360,MATCH($D345,$G346:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I345>$D345,INDEX(O$298:O344,MATCH($D345,$G$298:$G344,0)),INDEX(O346:O$360,MATCH($D345,$G346:$G$360,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I345,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I345,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I345>$D345,INDEX(V$298:V344,MATCH($D345,$G$298:$G344,0)),INDEX(V346:V$360,MATCH($D345,$G346:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I345>$D345,INDEX(W$298:W344,MATCH($D345,$G$298:$G344,0)),INDEX(W346:W$360,MATCH($D345,$G346:$G$360,0)))","v":47000},{"$f":"IF($I345>$D345,INDEX(X$298:X344,MATCH($D345,$G$298:$G344,0)),INDEX(X346:X$360,MATCH($D345,$G346:$G$360,0)))","v":215470},{"$f":"IF($I345>$D345,INDEX(Y$298:Y344,MATCH($D345,$G$298:$G344,0)),INDEX(Y346:Y$360,MATCH($D345,$G346:$G$360,0)))","v":14.9},{"$f":"IF($I345>$D345,INDEX(Z$298:Z344,MATCH($D345,$G$298:$G344,0)),INDEX(Z346:Z$360,MATCH($D345,$G346:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I345>$D345,INDEX(AB$298:AB344,MATCH($D345,$G$298:$G344,0)),INDEX(AB346:AB$360,MATCH($D345,$G346:$G$360,0)))","v":58},{"$f":"IF($I345>$D345,INDEX(AC$298:AC344,MATCH($D345,$G$298:$G344,0)),INDEX(AC346:AC$360,MATCH($D345,$G346:$G$360,0)))","v":12},null,null,{"$f":"IF($I345>$D345,INDEX(AF$298:AF344,MATCH($D345,$G$298:$G344,0)),INDEX(AF346:AF$360,MATCH($D345,$G346:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I345>$D345,INDEX(AL$298:AL344,MATCH($D345,$G$298:$G344,0)),INDEX(AL346:AL$360,MATCH($D345,$G346:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I345>$D345,INDEX(AT$298:AT344,MATCH($D345,$G$298:$G344,0)),INDEX(AT346:AT$360,MATCH($D345,$G346:$G$360,0)))","v":70263},{"$f":"IF($I345>$D345,INDEX(AU$298:AU344,MATCH($D345,$G$298:$G344,0)),INDEX(AU346:AU$360,MATCH($D345,$G346:$G$360,0)))","v":695},{"$f":"IF($I345>$D345,INDEX(AV$298:AV344,MATCH($D345,$G$298:$G344,0)),INDEX(AV346:AV$360,MATCH($D345,$G346:$G$360,0)))","v":0},{"$f":"IF($I345>$D345,INDEX(AW$298:AW344,MATCH($D345,$G$298:$G344,0)),INDEX(AW346:AW$360,MATCH($D345,$G346:$G$360,0)))","v":4},{"$f":"IF($I345>$D345,INDEX(AX$298:AX344,MATCH($D345,$G$298:$G344,0)),INDEX(AX346:AX$360,MATCH($D345,$G346:$G$360,0)))","v":35000},null,{"$f":"IF($I345>$D345,INDEX(AZ$298:AZ344,MATCH($D345,$G$298:$G344,0)),INDEX(AZ346:AZ$360,MATCH($D345,$G346:$G$360,0)))","v":1},{"$f":"IF($I345>$D345,INDEX(BA$298:BA344,MATCH($D345,$G$298:$G344,0)),INDEX(BA346:BA$360,MATCH($D345,$G346:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,16.100000000000001,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I346)),ABS($F$298:$F$360-I346),0))","v":0},0,0,0,16,16,{"$f":"IF($I346>$D346,INDEX(K$298:K345,MATCH($D346,$G$298:$G345,0)),INDEX(K347:K$360,MATCH($D346,$G347:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I346>$D346,INDEX(M$298:M345,MATCH($D346,$G$298:$G345,0)),INDEX(M347:M$360,MATCH($D346,$G347:$G$360,0)))","v":"KUGA"},{"$f":"IF($I346>$D346,INDEX(N$298:N345,MATCH($D346,$G$298:$G345,0)),INDEX(N347:N$360,MATCH($D346,$G347:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I346>$D346,INDEX(O$298:O345,MATCH($D346,$G$298:$G345,0)),INDEX(O347:O$360,MATCH($D346,$G347:$G$360,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I346,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I346,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I346>$D346,INDEX(V$298:V345,MATCH($D346,$G$298:$G345,0)),INDEX(V347:V$360,MATCH($D346,$G347:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I346>$D346,INDEX(W$298:W345,MATCH($D346,$G$298:$G345,0)),INDEX(W347:W$360,MATCH($D346,$G347:$G$360,0)))","v":0},{"$f":"IF($I346>$D346,INDEX(X$298:X345,MATCH($D346,$G$298:$G345,0)),INDEX(X347:X$360,MATCH($D346,$G347:$G$360,0)))","v":215470},{"$f":"IF($I346>$D346,INDEX(Y$298:Y345,MATCH($D346,$G$298:$G345,0)),INDEX(Y347:Y$360,MATCH($D346,$G347:$G$360,0)))","v":14.9},{"$f":"IF($I346>$D346,INDEX(Z$298:Z345,MATCH($D346,$G$298:$G345,0)),INDEX(Z347:Z$360,MATCH($D346,$G347:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I346>$D346,INDEX(AB$298:AB345,MATCH($D346,$G$298:$G345,0)),INDEX(AB347:AB$360,MATCH($D346,$G347:$G$360,0)))","v":22},{"$f":"IF($I346>$D346,INDEX(AC$298:AC345,MATCH($D346,$G$298:$G345,0)),INDEX(AC347:AC$360,MATCH($D346,$G347:$G$360,0)))","v":9},null,null,{"$f":"IF($I346>$D346,INDEX(AF$298:AF345,MATCH($D346,$G$298:$G345,0)),INDEX(AF347:AF$360,MATCH($D346,$G347:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I346>$D346,INDEX(AL$298:AL345,MATCH($D346,$G$298:$G345,0)),INDEX(AL347:AL$360,MATCH($D346,$G347:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I346>$D346,INDEX(AT$298:AT345,MATCH($D346,$G$298:$G345,0)),INDEX(AT347:AT$360,MATCH($D346,$G347:$G$360,0)))","v":70263},{"$f":"IF($I346>$D346,INDEX(AU$298:AU345,MATCH($D346,$G$298:$G345,0)),INDEX(AU347:AU$360,MATCH($D346,$G347:$G$360,0)))","v":695},{"$f":"IF($I346>$D346,INDEX(AV$298:AV345,MATCH($D346,$G$298:$G345,0)),INDEX(AV347:AV$360,MATCH($D346,$G347:$G$360,0)))","v":0},{"$f":"IF($I346>$D346,INDEX(AW$298:AW345,MATCH($D346,$G$298:$G345,0)),INDEX(AW347:AW$360,MATCH($D346,$G347:$G$360,0)))","v":4},{"$f":"IF($I346>$D346,INDEX(AX$298:AX345,MATCH($D346,$G$298:$G345,0)),INDEX(AX347:AX$360,MATCH($D346,$G347:$G$360,0)))","v":35000},null,{"$f":"IF($I346>$D346,INDEX(AZ$298:AZ345,MATCH($D346,$G$298:$G345,0)),INDEX(AZ347:AZ$360,MATCH($D346,$G347:$G$360,0)))","v":1},{"$f":"IF($I346>$D346,INDEX(BA$298:BA345,MATCH($D346,$G$298:$G345,0)),INDEX(BA347:BA$360,MATCH($D346,$G347:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,16.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I347)),ABS($F$298:$F$360-I347),0))","v":0},0,0,0,16,16,{"$f":"IF($I347>$D347,INDEX(K$298:K346,MATCH($D347,$G$298:$G346,0)),INDEX(K348:K$360,MATCH($D347,$G348:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I347>$D347,INDEX(M$298:M346,MATCH($D347,$G$298:$G346,0)),INDEX(M348:M$360,MATCH($D347,$G348:$G$360,0)))","v":"RAV4"},{"$f":"IF($I347>$D347,INDEX(N$298:N346,MATCH($D347,$G$298:$G346,0)),INDEX(N348:N$360,MATCH($D347,$G348:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I347>$D347,INDEX(O$298:O346,MATCH($D347,$G$298:$G346,0)),INDEX(O348:O$360,MATCH($D347,$G348:$G$360,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I347,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I347,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I347>$D347,INDEX(V$298:V346,MATCH($D347,$G$298:$G346,0)),INDEX(V348:V$360,MATCH($D347,$G348:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I347>$D347,INDEX(W$298:W346,MATCH($D347,$G$298:$G346,0)),INDEX(W348:W$360,MATCH($D347,$G348:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I347>$D347,INDEX(X$298:X346,MATCH($D347,$G$298:$G346,0)),INDEX(X348:X$360,MATCH($D347,$G348:$G$360,0)))","v":215470},{"$f":"IF($I347>$D347,INDEX(Y$298:Y346,MATCH($D347,$G$298:$G346,0)),INDEX(Y348:Y$360,MATCH($D347,$G348:$G$360,0)))","v":14.9},{"$f":"IF($I347>$D347,INDEX(Z$298:Z346,MATCH($D347,$G$298:$G346,0)),INDEX(Z348:Z$360,MATCH($D347,$G348:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I347>$D347,INDEX(AB$298:AB346,MATCH($D347,$G$298:$G346,0)),INDEX(AB348:AB$360,MATCH($D347,$G348:$G$360,0)))","v":22},{"$f":"IF($I347>$D347,INDEX(AC$298:AC346,MATCH($D347,$G$298:$G346,0)),INDEX(AC348:AC$360,MATCH($D347,$G348:$G$360,0)))","v":18},null,null,{"$f":"IF($I347>$D347,INDEX(AF$298:AF346,MATCH($D347,$G$298:$G346,0)),INDEX(AF348:AF$360,MATCH($D347,$G348:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I347>$D347,INDEX(AL$298:AL346,MATCH($D347,$G$298:$G346,0)),INDEX(AL348:AL$360,MATCH($D347,$G348:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I347>$D347,INDEX(AT$298:AT346,MATCH($D347,$G$298:$G346,0)),INDEX(AT348:AT$360,MATCH($D347,$G348:$G$360,0)))","v":70263},{"$f":"IF($I347>$D347,INDEX(AU$298:AU346,MATCH($D347,$G$298:$G346,0)),INDEX(AU348:AU$360,MATCH($D347,$G348:$G$360,0)))","v":695},{"$f":"IF($I347>$D347,INDEX(AV$298:AV346,MATCH($D347,$G$298:$G346,0)),INDEX(AV348:AV$360,MATCH($D347,$G348:$G$360,0)))","v":0},{"$f":"IF($I347>$D347,INDEX(AW$298:AW346,MATCH($D347,$G$298:$G346,0)),INDEX(AW348:AW$360,MATCH($D347,$G348:$G$360,0)))","v":4},{"$f":"IF($I347>$D347,INDEX(AX$298:AX346,MATCH($D347,$G$298:$G346,0)),INDEX(AX348:AX$360,MATCH($D347,$G348:$G$360,0)))","v":35000},null,{"$f":"IF($I347>$D347,INDEX(AZ$298:AZ346,MATCH($D347,$G$298:$G346,0)),INDEX(AZ348:AZ$360,MATCH($D347,$G348:$G$360,0)))","v":1},{"$f":"IF($I347>$D347,INDEX(BA$298:BA346,MATCH($D347,$G$298:$G346,0)),INDEX(BA348:BA$360,MATCH($D347,$G348:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,16.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I348)),ABS($F$298:$F$360-I348),0))","v":0},0,0,0,16,16,{"$f":"IF($I348>$D348,INDEX(K$298:K347,MATCH($D348,$G$298:$G347,0)),INDEX(K349:K$360,MATCH($D348,$G349:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I348>$D348,INDEX(M$298:M347,MATCH($D348,$G$298:$G347,0)),INDEX(M349:M$360,MATCH($D348,$G349:$G$360,0)))","v":"XC60"},{"$f":"IF($I348>$D348,INDEX(N$298:N347,MATCH($D348,$G$298:$G347,0)),INDEX(N349:N$360,MATCH($D348,$G349:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I348>$D348,INDEX(O$298:O347,MATCH($D348,$G$298:$G347,0)),INDEX(O349:O$360,MATCH($D348,$G349:$G$360,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I348,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I348,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I348>$D348,INDEX(V$298:V347,MATCH($D348,$G$298:$G347,0)),INDEX(V349:V$360,MATCH($D348,$G349:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I348>$D348,INDEX(W$298:W347,MATCH($D348,$G$298:$G347,0)),INDEX(W349:W$360,MATCH($D348,$G349:$G$360,0)))","v":47000},{"$f":"IF($I348>$D348,INDEX(X$298:X347,MATCH($D348,$G$298:$G347,0)),INDEX(X349:X$360,MATCH($D348,$G349:$G$360,0)))","v":215470},{"$f":"IF($I348>$D348,INDEX(Y$298:Y347,MATCH($D348,$G$298:$G347,0)),INDEX(Y349:Y$360,MATCH($D348,$G349:$G$360,0)))","v":14.9},{"$f":"IF($I348>$D348,INDEX(Z$298:Z347,MATCH($D348,$G$298:$G347,0)),INDEX(Z349:Z$360,MATCH($D348,$G349:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I348>$D348,INDEX(AB$298:AB347,MATCH($D348,$G$298:$G347,0)),INDEX(AB349:AB$360,MATCH($D348,$G349:$G$360,0)))","v":58},{"$f":"IF($I348>$D348,INDEX(AC$298:AC347,MATCH($D348,$G$298:$G347,0)),INDEX(AC349:AC$360,MATCH($D348,$G349:$G$360,0)))","v":12},null,null,{"$f":"IF($I348>$D348,INDEX(AF$298:AF347,MATCH($D348,$G$298:$G347,0)),INDEX(AF349:AF$360,MATCH($D348,$G349:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I348>$D348,INDEX(AL$298:AL347,MATCH($D348,$G$298:$G347,0)),INDEX(AL349:AL$360,MATCH($D348,$G349:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I348>$D348,INDEX(AT$298:AT347,MATCH($D348,$G$298:$G347,0)),INDEX(AT349:AT$360,MATCH($D348,$G349:$G$360,0)))","v":70263},{"$f":"IF($I348>$D348,INDEX(AU$298:AU347,MATCH($D348,$G$298:$G347,0)),INDEX(AU349:AU$360,MATCH($D348,$G349:$G$360,0)))","v":695},{"$f":"IF($I348>$D348,INDEX(AV$298:AV347,MATCH($D348,$G$298:$G347,0)),INDEX(AV349:AV$360,MATCH($D348,$G349:$G$360,0)))","v":0},{"$f":"IF($I348>$D348,INDEX(AW$298:AW347,MATCH($D348,$G$298:$G347,0)),INDEX(AW349:AW$360,MATCH($D348,$G349:$G$360,0)))","v":4},{"$f":"IF($I348>$D348,INDEX(AX$298:AX347,MATCH($D348,$G$298:$G347,0)),INDEX(AX349:AX$360,MATCH($D348,$G349:$G$360,0)))","v":35000},null,{"$f":"IF($I348>$D348,INDEX(AZ$298:AZ347,MATCH($D348,$G$298:$G347,0)),INDEX(AZ349:AZ$360,MATCH($D348,$G349:$G$360,0)))","v":1},{"$f":"IF($I348>$D348,INDEX(BA$298:BA347,MATCH($D348,$G$298:$G347,0)),INDEX(BA349:BA$360,MATCH($D348,$G349:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,17.100000000000001,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I349)),ABS($F$298:$F$360-I349),0))","v":0},0,0,0,17,17,{"$f":"IF($I349>$D349,INDEX(K$298:K348,MATCH($D349,$G$298:$G348,0)),INDEX(K350:K$360,MATCH($D349,$G350:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I349>$D349,INDEX(M$298:M348,MATCH($D349,$G$298:$G348,0)),INDEX(M350:M$360,MATCH($D349,$G350:$G$360,0)))","v":"KUGA"},{"$f":"IF($I349>$D349,INDEX(N$298:N348,MATCH($D349,$G$298:$G348,0)),INDEX(N350:N$360,MATCH($D349,$G350:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I349>$D349,INDEX(O$298:O348,MATCH($D349,$G$298:$G348,0)),INDEX(O350:O$360,MATCH($D349,$G350:$G$360,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I349,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I349,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I349>$D349,INDEX(V$298:V348,MATCH($D349,$G$298:$G348,0)),INDEX(V350:V$360,MATCH($D349,$G350:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I349>$D349,INDEX(W$298:W348,MATCH($D349,$G$298:$G348,0)),INDEX(W350:W$360,MATCH($D349,$G350:$G$360,0)))","v":0},{"$f":"IF($I349>$D349,INDEX(X$298:X348,MATCH($D349,$G$298:$G348,0)),INDEX(X350:X$360,MATCH($D349,$G350:$G$360,0)))","v":215470},{"$f":"IF($I349>$D349,INDEX(Y$298:Y348,MATCH($D349,$G$298:$G348,0)),INDEX(Y350:Y$360,MATCH($D349,$G350:$G$360,0)))","v":14.9},{"$f":"IF($I349>$D349,INDEX(Z$298:Z348,MATCH($D349,$G$298:$G348,0)),INDEX(Z350:Z$360,MATCH($D349,$G350:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I349>$D349,INDEX(AB$298:AB348,MATCH($D349,$G$298:$G348,0)),INDEX(AB350:AB$360,MATCH($D349,$G350:$G$360,0)))","v":22},{"$f":"IF($I349>$D349,INDEX(AC$298:AC348,MATCH($D349,$G$298:$G348,0)),INDEX(AC350:AC$360,MATCH($D349,$G350:$G$360,0)))","v":9},null,null,{"$f":"IF($I349>$D349,INDEX(AF$298:AF348,MATCH($D349,$G$298:$G348,0)),INDEX(AF350:AF$360,MATCH($D349,$G350:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I349>$D349,INDEX(AL$298:AL348,MATCH($D349,$G$298:$G348,0)),INDEX(AL350:AL$360,MATCH($D349,$G350:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I349>$D349,INDEX(AT$298:AT348,MATCH($D349,$G$298:$G348,0)),INDEX(AT350:AT$360,MATCH($D349,$G350:$G$360,0)))","v":70263},{"$f":"IF($I349>$D349,INDEX(AU$298:AU348,MATCH($D349,$G$298:$G348,0)),INDEX(AU350:AU$360,MATCH($D349,$G350:$G$360,0)))","v":695},{"$f":"IF($I349>$D349,INDEX(AV$298:AV348,MATCH($D349,$G$298:$G348,0)),INDEX(AV350:AV$360,MATCH($D349,$G350:$G$360,0)))","v":0},{"$f":"IF($I349>$D349,INDEX(AW$298:AW348,MATCH($D349,$G$298:$G348,0)),INDEX(AW350:AW$360,MATCH($D349,$G350:$G$360,0)))","v":4},{"$f":"IF($I349>$D349,INDEX(AX$298:AX348,MATCH($D349,$G$298:$G348,0)),INDEX(AX350:AX$360,MATCH($D349,$G350:$G$360,0)))","v":35000},null,{"$f":"IF($I349>$D349,INDEX(AZ$298:AZ348,MATCH($D349,$G$298:$G348,0)),INDEX(AZ350:AZ$360,MATCH($D349,$G350:$G$360,0)))","v":1},{"$f":"IF($I349>$D349,INDEX(BA$298:BA348,MATCH($D349,$G$298:$G348,0)),INDEX(BA350:BA$360,MATCH($D349,$G350:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,17.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I350)),ABS($F$298:$F$360-I350),0))","v":0},0,0,0,17,17,{"$f":"IF($I350>$D350,INDEX(K$298:K349,MATCH($D350,$G$298:$G349,0)),INDEX(K351:K$360,MATCH($D350,$G351:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I350>$D350,INDEX(M$298:M349,MATCH($D350,$G$298:$G349,0)),INDEX(M351:M$360,MATCH($D350,$G351:$G$360,0)))","v":"RAV4"},{"$f":"IF($I350>$D350,INDEX(N$298:N349,MATCH($D350,$G$298:$G349,0)),INDEX(N351:N$360,MATCH($D350,$G351:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I350>$D350,INDEX(O$298:O349,MATCH($D350,$G$298:$G349,0)),INDEX(O351:O$360,MATCH($D350,$G351:$G$360,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I350,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I350,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I350>$D350,INDEX(V$298:V349,MATCH($D350,$G$298:$G349,0)),INDEX(V351:V$360,MATCH($D350,$G351:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I350>$D350,INDEX(W$298:W349,MATCH($D350,$G$298:$G349,0)),INDEX(W351:W$360,MATCH($D350,$G351:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I350>$D350,INDEX(X$298:X349,MATCH($D350,$G$298:$G349,0)),INDEX(X351:X$360,MATCH($D350,$G351:$G$360,0)))","v":215470},{"$f":"IF($I350>$D350,INDEX(Y$298:Y349,MATCH($D350,$G$298:$G349,0)),INDEX(Y351:Y$360,MATCH($D350,$G351:$G$360,0)))","v":14.9},{"$f":"IF($I350>$D350,INDEX(Z$298:Z349,MATCH($D350,$G$298:$G349,0)),INDEX(Z351:Z$360,MATCH($D350,$G351:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I350>$D350,INDEX(AB$298:AB349,MATCH($D350,$G$298:$G349,0)),INDEX(AB351:AB$360,MATCH($D350,$G351:$G$360,0)))","v":22},{"$f":"IF($I350>$D350,INDEX(AC$298:AC349,MATCH($D350,$G$298:$G349,0)),INDEX(AC351:AC$360,MATCH($D350,$G351:$G$360,0)))","v":18},null,null,{"$f":"IF($I350>$D350,INDEX(AF$298:AF349,MATCH($D350,$G$298:$G349,0)),INDEX(AF351:AF$360,MATCH($D350,$G351:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I350>$D350,INDEX(AL$298:AL349,MATCH($D350,$G$298:$G349,0)),INDEX(AL351:AL$360,MATCH($D350,$G351:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I350>$D350,INDEX(AT$298:AT349,MATCH($D350,$G$298:$G349,0)),INDEX(AT351:AT$360,MATCH($D350,$G351:$G$360,0)))","v":70263},{"$f":"IF($I350>$D350,INDEX(AU$298:AU349,MATCH($D350,$G$298:$G349,0)),INDEX(AU351:AU$360,MATCH($D350,$G351:$G$360,0)))","v":695},{"$f":"IF($I350>$D350,INDEX(AV$298:AV349,MATCH($D350,$G$298:$G349,0)),INDEX(AV351:AV$360,MATCH($D350,$G351:$G$360,0)))","v":0},{"$f":"IF($I350>$D350,INDEX(AW$298:AW349,MATCH($D350,$G$298:$G349,0)),INDEX(AW351:AW$360,MATCH($D350,$G351:$G$360,0)))","v":4},{"$f":"IF($I350>$D350,INDEX(AX$298:AX349,MATCH($D350,$G$298:$G349,0)),INDEX(AX351:AX$360,MATCH($D350,$G351:$G$360,0)))","v":35000},null,{"$f":"IF($I350>$D350,INDEX(AZ$298:AZ349,MATCH($D350,$G$298:$G349,0)),INDEX(AZ351:AZ$360,MATCH($D350,$G351:$G$360,0)))","v":1},{"$f":"IF($I350>$D350,INDEX(BA$298:BA349,MATCH($D350,$G$298:$G349,0)),INDEX(BA351:BA$360,MATCH($D350,$G351:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,17.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I351)),ABS($F$298:$F$360-I351),0))","v":0},0,0,0,17,17,{"$f":"IF($I351>$D351,INDEX(K$298:K350,MATCH($D351,$G$298:$G350,0)),INDEX(K352:K$360,MATCH($D351,$G352:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I351>$D351,INDEX(M$298:M350,MATCH($D351,$G$298:$G350,0)),INDEX(M352:M$360,MATCH($D351,$G352:$G$360,0)))","v":"XC60"},{"$f":"IF($I351>$D351,INDEX(N$298:N350,MATCH($D351,$G$298:$G350,0)),INDEX(N352:N$360,MATCH($D351,$G352:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I351>$D351,INDEX(O$298:O350,MATCH($D351,$G$298:$G350,0)),INDEX(O352:O$360,MATCH($D351,$G352:$G$360,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I351,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I351,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I351>$D351,INDEX(V$298:V350,MATCH($D351,$G$298:$G350,0)),INDEX(V352:V$360,MATCH($D351,$G352:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I351>$D351,INDEX(W$298:W350,MATCH($D351,$G$298:$G350,0)),INDEX(W352:W$360,MATCH($D351,$G352:$G$360,0)))","v":47000},{"$f":"IF($I351>$D351,INDEX(X$298:X350,MATCH($D351,$G$298:$G350,0)),INDEX(X352:X$360,MATCH($D351,$G352:$G$360,0)))","v":215470},{"$f":"IF($I351>$D351,INDEX(Y$298:Y350,MATCH($D351,$G$298:$G350,0)),INDEX(Y352:Y$360,MATCH($D351,$G352:$G$360,0)))","v":14.9},{"$f":"IF($I351>$D351,INDEX(Z$298:Z350,MATCH($D351,$G$298:$G350,0)),INDEX(Z352:Z$360,MATCH($D351,$G352:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I351>$D351,INDEX(AB$298:AB350,MATCH($D351,$G$298:$G350,0)),INDEX(AB352:AB$360,MATCH($D351,$G352:$G$360,0)))","v":58},{"$f":"IF($I351>$D351,INDEX(AC$298:AC350,MATCH($D351,$G$298:$G350,0)),INDEX(AC352:AC$360,MATCH($D351,$G352:$G$360,0)))","v":12},null,null,{"$f":"IF($I351>$D351,INDEX(AF$298:AF350,MATCH($D351,$G$298:$G350,0)),INDEX(AF352:AF$360,MATCH($D351,$G352:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I351>$D351,INDEX(AL$298:AL350,MATCH($D351,$G$298:$G350,0)),INDEX(AL352:AL$360,MATCH($D351,$G352:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I351>$D351,INDEX(AT$298:AT350,MATCH($D351,$G$298:$G350,0)),INDEX(AT352:AT$360,MATCH($D351,$G352:$G$360,0)))","v":70263},{"$f":"IF($I351>$D351,INDEX(AU$298:AU350,MATCH($D351,$G$298:$G350,0)),INDEX(AU352:AU$360,MATCH($D351,$G352:$G$360,0)))","v":695},{"$f":"IF($I351>$D351,INDEX(AV$298:AV350,MATCH($D351,$G$298:$G350,0)),INDEX(AV352:AV$360,MATCH($D351,$G352:$G$360,0)))","v":0},{"$f":"IF($I351>$D351,INDEX(AW$298:AW350,MATCH($D351,$G$298:$G350,0)),INDEX(AW352:AW$360,MATCH($D351,$G352:$G$360,0)))","v":4},{"$f":"IF($I351>$D351,INDEX(AX$298:AX350,MATCH($D351,$G$298:$G350,0)),INDEX(AX352:AX$360,MATCH($D351,$G352:$G$360,0)))","v":35000},null,{"$f":"IF($I351>$D351,INDEX(AZ$298:AZ350,MATCH($D351,$G$298:$G350,0)),INDEX(AZ352:AZ$360,MATCH($D351,$G352:$G$360,0)))","v":1},{"$f":"IF($I351>$D351,INDEX(BA$298:BA350,MATCH($D351,$G$298:$G350,0)),INDEX(BA352:BA$360,MATCH($D351,$G352:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,18.100000000000001,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I352)),ABS($F$298:$F$360-I352),0))","v":0},0,0,0,18,18,{"$f":"IF($I352>$D352,INDEX(K$298:K351,MATCH($D352,$G$298:$G351,0)),INDEX(K353:K$360,MATCH($D352,$G353:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I352>$D352,INDEX(M$298:M351,MATCH($D352,$G$298:$G351,0)),INDEX(M353:M$360,MATCH($D352,$G353:$G$360,0)))","v":"KUGA"},{"$f":"IF($I352>$D352,INDEX(N$298:N351,MATCH($D352,$G$298:$G351,0)),INDEX(N353:N$360,MATCH($D352,$G353:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I352>$D352,INDEX(O$298:O351,MATCH($D352,$G$298:$G351,0)),INDEX(O353:O$360,MATCH($D352,$G353:$G$360,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I352,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I352,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I352>$D352,INDEX(V$298:V351,MATCH($D352,$G$298:$G351,0)),INDEX(V353:V$360,MATCH($D352,$G353:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I352>$D352,INDEX(W$298:W351,MATCH($D352,$G$298:$G351,0)),INDEX(W353:W$360,MATCH($D352,$G353:$G$360,0)))","v":0},{"$f":"IF($I352>$D352,INDEX(X$298:X351,MATCH($D352,$G$298:$G351,0)),INDEX(X353:X$360,MATCH($D352,$G353:$G$360,0)))","v":215470},{"$f":"IF($I352>$D352,INDEX(Y$298:Y351,MATCH($D352,$G$298:$G351,0)),INDEX(Y353:Y$360,MATCH($D352,$G353:$G$360,0)))","v":14.9},{"$f":"IF($I352>$D352,INDEX(Z$298:Z351,MATCH($D352,$G$298:$G351,0)),INDEX(Z353:Z$360,MATCH($D352,$G353:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I352>$D352,INDEX(AB$298:AB351,MATCH($D352,$G$298:$G351,0)),INDEX(AB353:AB$360,MATCH($D352,$G353:$G$360,0)))","v":22},{"$f":"IF($I352>$D352,INDEX(AC$298:AC351,MATCH($D352,$G$298:$G351,0)),INDEX(AC353:AC$360,MATCH($D352,$G353:$G$360,0)))","v":9},null,null,{"$f":"IF($I352>$D352,INDEX(AF$298:AF351,MATCH($D352,$G$298:$G351,0)),INDEX(AF353:AF$360,MATCH($D352,$G353:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I352>$D352,INDEX(AL$298:AL351,MATCH($D352,$G$298:$G351,0)),INDEX(AL353:AL$360,MATCH($D352,$G353:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I352>$D352,INDEX(AT$298:AT351,MATCH($D352,$G$298:$G351,0)),INDEX(AT353:AT$360,MATCH($D352,$G353:$G$360,0)))","v":70263},{"$f":"IF($I352>$D352,INDEX(AU$298:AU351,MATCH($D352,$G$298:$G351,0)),INDEX(AU353:AU$360,MATCH($D352,$G353:$G$360,0)))","v":695},{"$f":"IF($I352>$D352,INDEX(AV$298:AV351,MATCH($D352,$G$298:$G351,0)),INDEX(AV353:AV$360,MATCH($D352,$G353:$G$360,0)))","v":0},{"$f":"IF($I352>$D352,INDEX(AW$298:AW351,MATCH($D352,$G$298:$G351,0)),INDEX(AW353:AW$360,MATCH($D352,$G353:$G$360,0)))","v":4},{"$f":"IF($I352>$D352,INDEX(AX$298:AX351,MATCH($D352,$G$298:$G351,0)),INDEX(AX353:AX$360,MATCH($D352,$G353:$G$360,0)))","v":35000},null,{"$f":"IF($I352>$D352,INDEX(AZ$298:AZ351,MATCH($D352,$G$298:$G351,0)),INDEX(AZ353:AZ$360,MATCH($D352,$G353:$G$360,0)))","v":1},{"$f":"IF($I352>$D352,INDEX(BA$298:BA351,MATCH($D352,$G$298:$G351,0)),INDEX(BA353:BA$360,MATCH($D352,$G353:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,18.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I353)),ABS($F$298:$F$360-I353),0))","v":0},0,0,0,18,18,{"$f":"IF($I353>$D353,INDEX(K$298:K352,MATCH($D353,$G$298:$G352,0)),INDEX(K354:K$360,MATCH($D353,$G354:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I353>$D353,INDEX(M$298:M352,MATCH($D353,$G$298:$G352,0)),INDEX(M354:M$360,MATCH($D353,$G354:$G$360,0)))","v":"RAV4"},{"$f":"IF($I353>$D353,INDEX(N$298:N352,MATCH($D353,$G$298:$G352,0)),INDEX(N354:N$360,MATCH($D353,$G354:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I353>$D353,INDEX(O$298:O352,MATCH($D353,$G$298:$G352,0)),INDEX(O354:O$360,MATCH($D353,$G354:$G$360,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I353,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I353,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I353>$D353,INDEX(V$298:V352,MATCH($D353,$G$298:$G352,0)),INDEX(V354:V$360,MATCH($D353,$G354:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I353>$D353,INDEX(W$298:W352,MATCH($D353,$G$298:$G352,0)),INDEX(W354:W$360,MATCH($D353,$G354:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I353>$D353,INDEX(X$298:X352,MATCH($D353,$G$298:$G352,0)),INDEX(X354:X$360,MATCH($D353,$G354:$G$360,0)))","v":215470},{"$f":"IF($I353>$D353,INDEX(Y$298:Y352,MATCH($D353,$G$298:$G352,0)),INDEX(Y354:Y$360,MATCH($D353,$G354:$G$360,0)))","v":14.9},{"$f":"IF($I353>$D353,INDEX(Z$298:Z352,MATCH($D353,$G$298:$G352,0)),INDEX(Z354:Z$360,MATCH($D353,$G354:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I353>$D353,INDEX(AB$298:AB352,MATCH($D353,$G$298:$G352,0)),INDEX(AB354:AB$360,MATCH($D353,$G354:$G$360,0)))","v":22},{"$f":"IF($I353>$D353,INDEX(AC$298:AC352,MATCH($D353,$G$298:$G352,0)),INDEX(AC354:AC$360,MATCH($D353,$G354:$G$360,0)))","v":18},null,null,{"$f":"IF($I353>$D353,INDEX(AF$298:AF352,MATCH($D353,$G$298:$G352,0)),INDEX(AF354:AF$360,MATCH($D353,$G354:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I353>$D353,INDEX(AL$298:AL352,MATCH($D353,$G$298:$G352,0)),INDEX(AL354:AL$360,MATCH($D353,$G354:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I353>$D353,INDEX(AT$298:AT352,MATCH($D353,$G$298:$G352,0)),INDEX(AT354:AT$360,MATCH($D353,$G354:$G$360,0)))","v":70263},{"$f":"IF($I353>$D353,INDEX(AU$298:AU352,MATCH($D353,$G$298:$G352,0)),INDEX(AU354:AU$360,MATCH($D353,$G354:$G$360,0)))","v":695},{"$f":"IF($I353>$D353,INDEX(AV$298:AV352,MATCH($D353,$G$298:$G352,0)),INDEX(AV354:AV$360,MATCH($D353,$G354:$G$360,0)))","v":0},{"$f":"IF($I353>$D353,INDEX(AW$298:AW352,MATCH($D353,$G$298:$G352,0)),INDEX(AW354:AW$360,MATCH($D353,$G354:$G$360,0)))","v":4},{"$f":"IF($I353>$D353,INDEX(AX$298:AX352,MATCH($D353,$G$298:$G352,0)),INDEX(AX354:AX$360,MATCH($D353,$G354:$G$360,0)))","v":35000},null,{"$f":"IF($I353>$D353,INDEX(AZ$298:AZ352,MATCH($D353,$G$298:$G352,0)),INDEX(AZ354:AZ$360,MATCH($D353,$G354:$G$360,0)))","v":1},{"$f":"IF($I353>$D353,INDEX(BA$298:BA352,MATCH($D353,$G$298:$G352,0)),INDEX(BA354:BA$360,MATCH($D353,$G354:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,18.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I354)),ABS($F$298:$F$360-I354),0))","v":0},0,0,0,18,18,{"$f":"IF($I354>$D354,INDEX(K$298:K353,MATCH($D354,$G$298:$G353,0)),INDEX(K355:K$360,MATCH($D354,$G355:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I354>$D354,INDEX(M$298:M353,MATCH($D354,$G$298:$G353,0)),INDEX(M355:M$360,MATCH($D354,$G355:$G$360,0)))","v":"XC60"},{"$f":"IF($I354>$D354,INDEX(N$298:N353,MATCH($D354,$G$298:$G353,0)),INDEX(N355:N$360,MATCH($D354,$G355:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I354>$D354,INDEX(O$298:O353,MATCH($D354,$G$298:$G353,0)),INDEX(O355:O$360,MATCH($D354,$G355:$G$360,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I354,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I354,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I354>$D354,INDEX(V$298:V353,MATCH($D354,$G$298:$G353,0)),INDEX(V355:V$360,MATCH($D354,$G355:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I354>$D354,INDEX(W$298:W353,MATCH($D354,$G$298:$G353,0)),INDEX(W355:W$360,MATCH($D354,$G355:$G$360,0)))","v":47000},{"$f":"IF($I354>$D354,INDEX(X$298:X353,MATCH($D354,$G$298:$G353,0)),INDEX(X355:X$360,MATCH($D354,$G355:$G$360,0)))","v":215470},{"$f":"IF($I354>$D354,INDEX(Y$298:Y353,MATCH($D354,$G$298:$G353,0)),INDEX(Y355:Y$360,MATCH($D354,$G355:$G$360,0)))","v":14.9},{"$f":"IF($I354>$D354,INDEX(Z$298:Z353,MATCH($D354,$G$298:$G353,0)),INDEX(Z355:Z$360,MATCH($D354,$G355:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I354>$D354,INDEX(AB$298:AB353,MATCH($D354,$G$298:$G353,0)),INDEX(AB355:AB$360,MATCH($D354,$G355:$G$360,0)))","v":58},{"$f":"IF($I354>$D354,INDEX(AC$298:AC353,MATCH($D354,$G$298:$G353,0)),INDEX(AC355:AC$360,MATCH($D354,$G355:$G$360,0)))","v":12},null,null,{"$f":"IF($I354>$D354,INDEX(AF$298:AF353,MATCH($D354,$G$298:$G353,0)),INDEX(AF355:AF$360,MATCH($D354,$G355:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I354>$D354,INDEX(AL$298:AL353,MATCH($D354,$G$298:$G353,0)),INDEX(AL355:AL$360,MATCH($D354,$G355:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I354>$D354,INDEX(AT$298:AT353,MATCH($D354,$G$298:$G353,0)),INDEX(AT355:AT$360,MATCH($D354,$G355:$G$360,0)))","v":70263},{"$f":"IF($I354>$D354,INDEX(AU$298:AU353,MATCH($D354,$G$298:$G353,0)),INDEX(AU355:AU$360,MATCH($D354,$G355:$G$360,0)))","v":695},{"$f":"IF($I354>$D354,INDEX(AV$298:AV353,MATCH($D354,$G$298:$G353,0)),INDEX(AV355:AV$360,MATCH($D354,$G355:$G$360,0)))","v":0},{"$f":"IF($I354>$D354,INDEX(AW$298:AW353,MATCH($D354,$G$298:$G353,0)),INDEX(AW355:AW$360,MATCH($D354,$G355:$G$360,0)))","v":4},{"$f":"IF($I354>$D354,INDEX(AX$298:AX353,MATCH($D354,$G$298:$G353,0)),INDEX(AX355:AX$360,MATCH($D354,$G355:$G$360,0)))","v":35000},null,{"$f":"IF($I354>$D354,INDEX(AZ$298:AZ353,MATCH($D354,$G$298:$G353,0)),INDEX(AZ355:AZ$360,MATCH($D354,$G355:$G$360,0)))","v":1},{"$f":"IF($I354>$D354,INDEX(BA$298:BA353,MATCH($D354,$G$298:$G353,0)),INDEX(BA355:BA$360,MATCH($D354,$G355:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,19.100000000000001,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I355)),ABS($F$298:$F$360-I355),0))","v":0},0,0,0,19,19,{"$f":"IF($I355>$D355,INDEX(K$298:K354,MATCH($D355,$G$298:$G354,0)),INDEX(K356:K$360,MATCH($D355,$G356:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I355>$D355,INDEX(M$298:M354,MATCH($D355,$G$298:$G354,0)),INDEX(M356:M$360,MATCH($D355,$G356:$G$360,0)))","v":"KUGA"},{"$f":"IF($I355>$D355,INDEX(N$298:N354,MATCH($D355,$G$298:$G354,0)),INDEX(N356:N$360,MATCH($D355,$G356:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I355>$D355,INDEX(O$298:O354,MATCH($D355,$G$298:$G354,0)),INDEX(O356:O$360,MATCH($D355,$G356:$G$360,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I355,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I355,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I355>$D355,INDEX(V$298:V354,MATCH($D355,$G$298:$G354,0)),INDEX(V356:V$360,MATCH($D355,$G356:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I355>$D355,INDEX(W$298:W354,MATCH($D355,$G$298:$G354,0)),INDEX(W356:W$360,MATCH($D355,$G356:$G$360,0)))","v":0},{"$f":"IF($I355>$D355,INDEX(X$298:X354,MATCH($D355,$G$298:$G354,0)),INDEX(X356:X$360,MATCH($D355,$G356:$G$360,0)))","v":215470},{"$f":"IF($I355>$D355,INDEX(Y$298:Y354,MATCH($D355,$G$298:$G354,0)),INDEX(Y356:Y$360,MATCH($D355,$G356:$G$360,0)))","v":14.9},{"$f":"IF($I355>$D355,INDEX(Z$298:Z354,MATCH($D355,$G$298:$G354,0)),INDEX(Z356:Z$360,MATCH($D355,$G356:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I355>$D355,INDEX(AB$298:AB354,MATCH($D355,$G$298:$G354,0)),INDEX(AB356:AB$360,MATCH($D355,$G356:$G$360,0)))","v":22},{"$f":"IF($I355>$D355,INDEX(AC$298:AC354,MATCH($D355,$G$298:$G354,0)),INDEX(AC356:AC$360,MATCH($D355,$G356:$G$360,0)))","v":9},null,null,{"$f":"IF($I355>$D355,INDEX(AF$298:AF354,MATCH($D355,$G$298:$G354,0)),INDEX(AF356:AF$360,MATCH($D355,$G356:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I355>$D355,INDEX(AL$298:AL354,MATCH($D355,$G$298:$G354,0)),INDEX(AL356:AL$360,MATCH($D355,$G356:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I355>$D355,INDEX(AT$298:AT354,MATCH($D355,$G$298:$G354,0)),INDEX(AT356:AT$360,MATCH($D355,$G356:$G$360,0)))","v":70263},{"$f":"IF($I355>$D355,INDEX(AU$298:AU354,MATCH($D355,$G$298:$G354,0)),INDEX(AU356:AU$360,MATCH($D355,$G356:$G$360,0)))","v":695},{"$f":"IF($I355>$D355,INDEX(AV$298:AV354,MATCH($D355,$G$298:$G354,0)),INDEX(AV356:AV$360,MATCH($D355,$G356:$G$360,0)))","v":0},{"$f":"IF($I355>$D355,INDEX(AW$298:AW354,MATCH($D355,$G$298:$G354,0)),INDEX(AW356:AW$360,MATCH($D355,$G356:$G$360,0)))","v":4},{"$f":"IF($I355>$D355,INDEX(AX$298:AX354,MATCH($D355,$G$298:$G354,0)),INDEX(AX356:AX$360,MATCH($D355,$G356:$G$360,0)))","v":35000},null,{"$f":"IF($I355>$D355,INDEX(AZ$298:AZ354,MATCH($D355,$G$298:$G354,0)),INDEX(AZ356:AZ$360,MATCH($D355,$G356:$G$360,0)))","v":1},{"$f":"IF($I355>$D355,INDEX(BA$298:BA354,MATCH($D355,$G$298:$G354,0)),INDEX(BA356:BA$360,MATCH($D355,$G356:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,19.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I356)),ABS($F$298:$F$360-I356),0))","v":0},0,0,0,19,19,{"$f":"IF($I356>$D356,INDEX(K$298:K355,MATCH($D356,$G$298:$G355,0)),INDEX(K357:K$360,MATCH($D356,$G357:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I356>$D356,INDEX(M$298:M355,MATCH($D356,$G$298:$G355,0)),INDEX(M357:M$360,MATCH($D356,$G357:$G$360,0)))","v":"RAV4"},{"$f":"IF($I356>$D356,INDEX(N$298:N355,MATCH($D356,$G$298:$G355,0)),INDEX(N357:N$360,MATCH($D356,$G357:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I356>$D356,INDEX(O$298:O355,MATCH($D356,$G$298:$G355,0)),INDEX(O357:O$360,MATCH($D356,$G357:$G$360,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I356,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I356,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I356>$D356,INDEX(V$298:V355,MATCH($D356,$G$298:$G355,0)),INDEX(V357:V$360,MATCH($D356,$G357:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I356>$D356,INDEX(W$298:W355,MATCH($D356,$G$298:$G355,0)),INDEX(W357:W$360,MATCH($D356,$G357:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I356>$D356,INDEX(X$298:X355,MATCH($D356,$G$298:$G355,0)),INDEX(X357:X$360,MATCH($D356,$G357:$G$360,0)))","v":215470},{"$f":"IF($I356>$D356,INDEX(Y$298:Y355,MATCH($D356,$G$298:$G355,0)),INDEX(Y357:Y$360,MATCH($D356,$G357:$G$360,0)))","v":14.9},{"$f":"IF($I356>$D356,INDEX(Z$298:Z355,MATCH($D356,$G$298:$G355,0)),INDEX(Z357:Z$360,MATCH($D356,$G357:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I356>$D356,INDEX(AB$298:AB355,MATCH($D356,$G$298:$G355,0)),INDEX(AB357:AB$360,MATCH($D356,$G357:$G$360,0)))","v":22},{"$f":"IF($I356>$D356,INDEX(AC$298:AC355,MATCH($D356,$G$298:$G355,0)),INDEX(AC357:AC$360,MATCH($D356,$G357:$G$360,0)))","v":18},null,null,{"$f":"IF($I356>$D356,INDEX(AF$298:AF355,MATCH($D356,$G$298:$G355,0)),INDEX(AF357:AF$360,MATCH($D356,$G357:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I356>$D356,INDEX(AL$298:AL355,MATCH($D356,$G$298:$G355,0)),INDEX(AL357:AL$360,MATCH($D356,$G357:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I356>$D356,INDEX(AT$298:AT355,MATCH($D356,$G$298:$G355,0)),INDEX(AT357:AT$360,MATCH($D356,$G357:$G$360,0)))","v":70263},{"$f":"IF($I356>$D356,INDEX(AU$298:AU355,MATCH($D356,$G$298:$G355,0)),INDEX(AU357:AU$360,MATCH($D356,$G357:$G$360,0)))","v":695},{"$f":"IF($I356>$D356,INDEX(AV$298:AV355,MATCH($D356,$G$298:$G355,0)),INDEX(AV357:AV$360,MATCH($D356,$G357:$G$360,0)))","v":0},{"$f":"IF($I356>$D356,INDEX(AW$298:AW355,MATCH($D356,$G$298:$G355,0)),INDEX(AW357:AW$360,MATCH($D356,$G357:$G$360,0)))","v":4},{"$f":"IF($I356>$D356,INDEX(AX$298:AX355,MATCH($D356,$G$298:$G355,0)),INDEX(AX357:AX$360,MATCH($D356,$G357:$G$360,0)))","v":35000},null,{"$f":"IF($I356>$D356,INDEX(AZ$298:AZ355,MATCH($D356,$G$298:$G355,0)),INDEX(AZ357:AZ$360,MATCH($D356,$G357:$G$360,0)))","v":1},{"$f":"IF($I356>$D356,INDEX(BA$298:BA355,MATCH($D356,$G$298:$G355,0)),INDEX(BA357:BA$360,MATCH($D356,$G357:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,19.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I357)),ABS($F$298:$F$360-I357),0))","v":0},0,0,0,19,19,{"$f":"IF($I357>$D357,INDEX(K$298:K356,MATCH($D357,$G$298:$G356,0)),INDEX(K358:K$360,MATCH($D357,$G358:$G$360,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I357>$D357,INDEX(M$298:M356,MATCH($D357,$G$298:$G356,0)),INDEX(M358:M$360,MATCH($D357,$G358:$G$360,0)))","v":"XC60"},{"$f":"IF($I357>$D357,INDEX(N$298:N356,MATCH($D357,$G$298:$G356,0)),INDEX(N358:N$360,MATCH($D357,$G358:$G$360,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I357>$D357,INDEX(O$298:O356,MATCH($D357,$G$298:$G356,0)),INDEX(O358:O$360,MATCH($D357,$G358:$G$360,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I357,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I357,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I357>$D357,INDEX(V$298:V356,MATCH($D357,$G$298:$G356,0)),INDEX(V358:V$360,MATCH($D357,$G358:$G$360,0)))","v":569583.33333333337},{"$f":"IF($I357>$D357,INDEX(W$298:W356,MATCH($D357,$G$298:$G356,0)),INDEX(W358:W$360,MATCH($D357,$G358:$G$360,0)))","v":47000},{"$f":"IF($I357>$D357,INDEX(X$298:X356,MATCH($D357,$G$298:$G356,0)),INDEX(X358:X$360,MATCH($D357,$G358:$G$360,0)))","v":215470},{"$f":"IF($I357>$D357,INDEX(Y$298:Y356,MATCH($D357,$G$298:$G356,0)),INDEX(Y358:Y$360,MATCH($D357,$G358:$G$360,0)))","v":14.9},{"$f":"IF($I357>$D357,INDEX(Z$298:Z356,MATCH($D357,$G$298:$G356,0)),INDEX(Z358:Z$360,MATCH($D357,$G358:$G$360,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I357>$D357,INDEX(AB$298:AB356,MATCH($D357,$G$298:$G356,0)),INDEX(AB358:AB$360,MATCH($D357,$G358:$G$360,0)))","v":58},{"$f":"IF($I357>$D357,INDEX(AC$298:AC356,MATCH($D357,$G$298:$G356,0)),INDEX(AC358:AC$360,MATCH($D357,$G358:$G$360,0)))","v":12},null,null,{"$f":"IF($I357>$D357,INDEX(AF$298:AF356,MATCH($D357,$G$298:$G356,0)),INDEX(AF358:AF$360,MATCH($D357,$G358:$G$360,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I357>$D357,INDEX(AL$298:AL356,MATCH($D357,$G$298:$G356,0)),INDEX(AL358:AL$360,MATCH($D357,$G358:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I357>$D357,INDEX(AT$298:AT356,MATCH($D357,$G$298:$G356,0)),INDEX(AT358:AT$360,MATCH($D357,$G358:$G$360,0)))","v":70263},{"$f":"IF($I357>$D357,INDEX(AU$298:AU356,MATCH($D357,$G$298:$G356,0)),INDEX(AU358:AU$360,MATCH($D357,$G358:$G$360,0)))","v":695},{"$f":"IF($I357>$D357,INDEX(AV$298:AV356,MATCH($D357,$G$298:$G356,0)),INDEX(AV358:AV$360,MATCH($D357,$G358:$G$360,0)))","v":0},{"$f":"IF($I357>$D357,INDEX(AW$298:AW356,MATCH($D357,$G$298:$G356,0)),INDEX(AW358:AW$360,MATCH($D357,$G358:$G$360,0)))","v":4},{"$f":"IF($I357>$D357,INDEX(AX$298:AX356,MATCH($D357,$G$298:$G356,0)),INDEX(AX358:AX$360,MATCH($D357,$G358:$G$360,0)))","v":35000},null,{"$f":"IF($I357>$D357,INDEX(AZ$298:AZ356,MATCH($D357,$G$298:$G356,0)),INDEX(AZ358:AZ$360,MATCH($D357,$G358:$G$360,0)))","v":1},{"$f":"IF($I357>$D357,INDEX(BA$298:BA356,MATCH($D357,$G$298:$G356,0)),INDEX(BA358:BA$360,MATCH($D357,$G358:$G$360,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,20.100000000000001,0.1,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I358)),ABS($F$298:$F$360-I358),0))","v":0},0,0,0,20,20,{"$f":"IF($I358>$D358,INDEX(K$298:K357,MATCH($D358,$G$298:$G357,0)),INDEX(K359:K$360,MATCH($D358,$G359:$G$360,0)))","v":"Mellem varebil, el"},"FORD",{"$f":"IF($I358>$D358,INDEX(M$298:M357,MATCH($D358,$G$298:$G357,0)),INDEX(M359:M$360,MATCH($D358,$G359:$G$360,0)))","v":"KUGA"},{"$f":"IF($I358>$D358,INDEX(N$298:N357,MATCH($D358,$G$298:$G357,0)),INDEX(N359:N$360,MATCH($D358,$G359:$G$360,0)))","v":"2.5 Plug-in Hybrid (225 HK) Varebil FWD CVT"},{"$f":"IF($I358>$D358,INDEX(O$298:O357,MATCH($D358,$G$298:$G357,0)),INDEX(O359:O$360,MATCH($D358,$G359:$G$360,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I358,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I358,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I358>$D358,INDEX(V$298:V357,MATCH($D358,$G$298:$G357,0)),INDEX(V359:V$360,MATCH($D358,$G359:$G$360,0)))","v":246620.83333333334},{"$f":"IF($I358>$D358,INDEX(W$298:W357,MATCH($D358,$G$298:$G357,0)),INDEX(W359:W$360,MATCH($D358,$G359:$G$360,0)))","v":0},{"$f":"IF($I358>$D358,INDEX(X$298:X357,MATCH($D358,$G$298:$G357,0)),INDEX(X359:X$360,MATCH($D358,$G359:$G$360,0)))","v":215470},{"$f":"IF($I358>$D358,INDEX(Y$298:Y357,MATCH($D358,$G$298:$G357,0)),INDEX(Y359:Y$360,MATCH($D358,$G359:$G$360,0)))","v":14.9},{"$f":"IF($I358>$D358,INDEX(Z$298:Z357,MATCH($D358,$G$298:$G357,0)),INDEX(Z359:Z$360,MATCH($D358,$G359:$G$360,0)))","v":1665},3.0370539554500437E-2,{"$f":"IF($I358>$D358,INDEX(AB$298:AB357,MATCH($D358,$G$298:$G357,0)),INDEX(AB359:AB$360,MATCH($D358,$G359:$G$360,0)))","v":22},{"$f":"IF($I358>$D358,INDEX(AC$298:AC357,MATCH($D358,$G$298:$G357,0)),INDEX(AC359:AC$360,MATCH($D358,$G359:$G$360,0)))","v":9},null,null,{"$f":"IF($I358>$D358,INDEX(AF$298:AF357,MATCH($D358,$G$298:$G357,0)),INDEX(AF359:AF$360,MATCH($D358,$G359:$G$360,0)))","v":2.6795284030010719E-2},null,null,null,null,null,{"$f":"IF($I358>$D358,INDEX(AL$298:AL357,MATCH($D358,$G$298:$G357,0)),INDEX(AL359:AL$360,MATCH($D358,$G359:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I358>$D358,INDEX(AT$298:AT357,MATCH($D358,$G$298:$G357,0)),INDEX(AT359:AT$360,MATCH($D358,$G359:$G$360,0)))","v":70263},{"$f":"IF($I358>$D358,INDEX(AU$298:AU357,MATCH($D358,$G$298:$G357,0)),INDEX(AU359:AU$360,MATCH($D358,$G359:$G$360,0)))","v":695},{"$f":"IF($I358>$D358,INDEX(AV$298:AV357,MATCH($D358,$G$298:$G357,0)),INDEX(AV359:AV$360,MATCH($D358,$G359:$G$360,0)))","v":0},{"$f":"IF($I358>$D358,INDEX(AW$298:AW357,MATCH($D358,$G$298:$G357,0)),INDEX(AW359:AW$360,MATCH($D358,$G359:$G$360,0)))","v":4},{"$f":"IF($I358>$D358,INDEX(AX$298:AX357,MATCH($D358,$G$298:$G357,0)),INDEX(AX359:AX$360,MATCH($D358,$G359:$G$360,0)))","v":35000},null,{"$f":"IF($I358>$D358,INDEX(AZ$298:AZ357,MATCH($D358,$G$298:$G357,0)),INDEX(AZ359:AZ$360,MATCH($D358,$G359:$G$360,0)))","v":1},{"$f":"IF($I358>$D358,INDEX(BA$298:BA357,MATCH($D358,$G$298:$G357,0)),INDEX(BA359:BA$360,MATCH($D358,$G359:$G$360,0)))","v":1.1334285361739562},0,22290.71695170884]
[null,null,20.2,0.2,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I359)),ABS($F$298:$F$360-I359),0))","v":0},0,0,0,20,20,{"$f":"IF($I359>$D359,INDEX(K$298:K358,MATCH($D359,$G$298:$G358,0)),INDEX(K360:K$360,MATCH($D359,$G360:$G$360,0)))","v":"Mellem varebil, el"},"TOYOTA",{"$f":"IF($I359>$D359,INDEX(M$298:M358,MATCH($D359,$G$298:$G358,0)),INDEX(M360:M$360,MATCH($D359,$G360:$G$360,0)))","v":"RAV4"},{"$f":"IF($I359>$D359,INDEX(N$298:N358,MATCH($D359,$G$298:$G358,0)),INDEX(N360:N$360,MATCH($D359,$G360:$G$360,0)))","v":"Plug in Van2.5 Plug in Hybrid (306 hk) aut. gear"},{"$f":"IF($I359>$D359,INDEX(O$298:O358,MATCH($D359,$G$298:$G358,0)),INDEX(O360:O$360,MATCH($D359,$G360:$G$360,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I359,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I359,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I359>$D359,INDEX(V$298:V358,MATCH($D359,$G$298:$G358,0)),INDEX(V360:V$360,MATCH($D359,$G360:$G$360,0)))","v":305521.47789115645},{"$f":"IF($I359>$D359,INDEX(W$298:W358,MATCH($D359,$G$298:$G358,0)),INDEX(W360:W$360,MATCH($D359,$G360:$G$360,0)))","v":4586.7265306122426},{"$f":"IF($I359>$D359,INDEX(X$298:X358,MATCH($D359,$G$298:$G358,0)),INDEX(X360:X$360,MATCH($D359,$G360:$G$360,0)))","v":215470},{"$f":"IF($I359>$D359,INDEX(Y$298:Y358,MATCH($D359,$G$298:$G358,0)),INDEX(Y360:Y$360,MATCH($D359,$G360:$G$360,0)))","v":14.9},{"$f":"IF($I359>$D359,INDEX(Z$298:Z358,MATCH($D359,$G$298:$G358,0)),INDEX(Z360:Z$360,MATCH($D359,$G360:$G$360,0)))","v":1665},2.6420245598460519E-2,{"$f":"IF($I359>$D359,INDEX(AB$298:AB358,MATCH($D359,$G$298:$G358,0)),INDEX(AB360:AB$360,MATCH($D359,$G360:$G$360,0)))","v":22},{"$f":"IF($I359>$D359,INDEX(AC$298:AC358,MATCH($D359,$G$298:$G358,0)),INDEX(AC360:AC$360,MATCH($D359,$G360:$G$360,0)))","v":18},null,null,{"$f":"IF($I359>$D359,INDEX(AF$298:AF358,MATCH($D359,$G$298:$G358,0)),INDEX(AF360:AF$360,MATCH($D359,$G360:$G$360,0)))","v":2.3310023310023312E-2},null,null,null,null,null,{"$f":"IF($I359>$D359,INDEX(AL$298:AL358,MATCH($D359,$G$298:$G358,0)),INDEX(AL360:AL$360,MATCH($D359,$G360:$G$360,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I359>$D359,INDEX(AT$298:AT358,MATCH($D359,$G$298:$G358,0)),INDEX(AT360:AT$360,MATCH($D359,$G360:$G$360,0)))","v":70263},{"$f":"IF($I359>$D359,INDEX(AU$298:AU358,MATCH($D359,$G$298:$G358,0)),INDEX(AU360:AU$360,MATCH($D359,$G360:$G$360,0)))","v":695},{"$f":"IF($I359>$D359,INDEX(AV$298:AV358,MATCH($D359,$G$298:$G358,0)),INDEX(AV360:AV$360,MATCH($D359,$G360:$G$360,0)))","v":0},{"$f":"IF($I359>$D359,INDEX(AW$298:AW358,MATCH($D359,$G$298:$G358,0)),INDEX(AW360:AW$360,MATCH($D359,$G360:$G$360,0)))","v":4},{"$f":"IF($I359>$D359,INDEX(AX$298:AX358,MATCH($D359,$G$298:$G358,0)),INDEX(AX360:AX$360,MATCH($D359,$G360:$G$360,0)))","v":35000},null,{"$f":"IF($I359>$D359,INDEX(AZ$298:AZ358,MATCH($D359,$G$298:$G358,0)),INDEX(AZ360:AZ$360,MATCH($D359,$G360:$G$360,0)))","v":1},{"$f":"IF($I359>$D359,INDEX(BA$298:BA358,MATCH($D359,$G$298:$G358,0)),INDEX(BA360:BA$360,MATCH($D359,$G360:$G$360,0)))","v":1.1334285361739562},0,27614.426138665789]
[null,null,20.3,0.3,{"$f":"INDEX($F$298:$F$360,MATCH(MIN(ABS($F$298:$F$360-I360)),ABS($F$298:$F$360-I360),0))","v":0},0,0,0,20,20,{"$f":"IF($I360>$D360,INDEX(K$298:K359,MATCH($D360,$G$298:$G359,0)),INDEX(K$360:K361,MATCH($D360,$G$360:$G361,0)))","v":"Mellem varebil, el"},"VOLVO",{"$f":"IF($I360>$D360,INDEX(M$298:M359,MATCH($D360,$G$298:$G359,0)),INDEX(M$360:M361,MATCH($D360,$G$360:$G361,0)))","v":"XC60"},{"$f":"IF($I360>$D360,INDEX(N$298:N359,MATCH($D360,$G$298:$G359,0)),INDEX(N$360:N361,MATCH($D360,$G$360:$G361,0)))","v":"T8 ReCh Aut."},{"$f":"IF($I360>$D360,INDEX(O$298:O359,MATCH($D360,$G$298:$G359,0)),INDEX(O$360:O361,MATCH($D360,$G$360:$G361,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$31:$Q$51,MATCH('Varebiler - plug in hybrid'!I360,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$31:$K$51,MATCH('Varebiler - plug in hybrid'!I360,Varerbiler_trafikarbejde!$B$31:$B$51,0))","v":0},{"$f":"IF($I360>$D360,INDEX(V$298:V359,MATCH($D360,$G$298:$G359,0)),INDEX(V$360:V361,MATCH($D360,$G$360:$G361,0)))","v":569583.33333333337},{"$f":"IF($I360>$D360,INDEX(W$298:W359,MATCH($D360,$G$298:$G359,0)),INDEX(W$360:W361,MATCH($D360,$G$360:$G361,0)))","v":47000},{"$f":"IF($I360>$D360,INDEX(X$298:X359,MATCH($D360,$G$298:$G359,0)),INDEX(X$360:X361,MATCH($D360,$G$360:$G361,0)))","v":215470},{"$f":"IF($I360>$D360,INDEX(Y$298:Y359,MATCH($D360,$G$298:$G359,0)),INDEX(Y$360:Y361,MATCH($D360,$G$360:$G361,0)))","v":14.9},{"$f":"IF($I360>$D360,INDEX(Z$298:Z359,MATCH($D360,$G$298:$G359,0)),INDEX(Z$360:Z361,MATCH($D360,$G$360:$G361,0)))","v":1665},3.803451463670994E-2,{"$f":"IF($I360>$D360,INDEX(AB$298:AB359,MATCH($D360,$G$298:$G359,0)),INDEX(AB$360:AB361,MATCH($D360,$G$360:$G361,0)))","v":58},{"$f":"IF($I360>$D360,INDEX(AC$298:AC359,MATCH($D360,$G$298:$G359,0)),INDEX(AC$360:AC361,MATCH($D360,$G$360:$G361,0)))","v":12},null,null,{"$f":"IF($I360>$D360,INDEX(AF$298:AF359,MATCH($D360,$G$298:$G359,0)),INDEX(AF$360:AF361,MATCH($D360,$G$360:$G361,0)))","v":3.3557046979865772E-2},null,null,null,null,null,{"$f":"IF($I360>$D360,INDEX(AL$298:AL359,MATCH($D360,$G$298:$G359,0)),INDEX(AL$360:AL361,MATCH($D360,$G$360:$G361,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I360>$D360,INDEX(AT$298:AT359,MATCH($D360,$G$298:$G359,0)),INDEX(AT$360:AT361,MATCH($D360,$G$360:$G361,0)))","v":70263},{"$f":"IF($I360>$D360,INDEX(AU$298:AU359,MATCH($D360,$G$298:$G359,0)),INDEX(AU$360:AU361,MATCH($D360,$G$360:$G361,0)))","v":695},{"$f":"IF($I360>$D360,INDEX(AV$298:AV359,MATCH($D360,$G$298:$G359,0)),INDEX(AV$360:AV361,MATCH($D360,$G$360:$G361,0)))","v":0},{"$f":"IF($I360>$D360,INDEX(AW$298:AW359,MATCH($D360,$G$298:$G359,0)),INDEX(AW$360:AW361,MATCH($D360,$G$360:$G361,0)))","v":4},{"$f":"IF($I360>$D360,INDEX(AX$298:AX359,MATCH($D360,$G$298:$G359,0)),INDEX(AX$360:AX361,MATCH($D360,$G$360:$G361,0)))","v":35000},null,{"$f":"IF($I360>$D360,INDEX(AZ$298:AZ359,MATCH($D360,$G$298:$G359,0)),INDEX(AZ$360:AZ361,MATCH($D360,$G$360:$G361,0)))","v":1},{"$f":"IF($I360>$D360,INDEX(BA$298:BA359,MATCH($D360,$G$298:$G359,0)),INDEX(BA$360:BA361,MATCH($D360,$G$360:$G361,0)))","v":1.1334285361739562},0,51481.542301755369]
[null,null,0.1,{"$f":"IF(COUNTIF(I357:I361,I361)=1,E361+0.1,IF(COUNTIF(I357:I361,I361)=2,E361+0.2,IF(COUNTIF(I357:I361,I361)=3,E361+0.3,0)))","v":0.1},{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I361)),ABS($F$361:$F$424-I361),0))","v":0},{"$f":"(IF(H361=0,0,I361))*1","v":0},0.1,1,0,0,"Stor varebil, el","FORD","Transit Custom Van","1.0PHEV FWD (126 HK) Kassevogn FWD A1",2021,{"$f":"input_år","v":2021},{"$f":"SUM(Varerbiler_trafikarbejde!Q53:Q73)","v":5.6689993387602335},{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I361,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":3.3227386117123912},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I361,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":27016.522516795401},231208.33333333331,0,201230,13.7,1665,4.8231001539317288E-2,60,10,null,null,4.2553191489361701E-2,null,null,null,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,1,{"$f":"'Fælles forudsætninger'!$R$56","v":1.1334285361739562},0,22248.144811522696]
[null,null,{"$f":"IF(COUNTIF(J360:J362,J362)=1,J362+0.1,IF(COUNTIF(J360:J362,J362)=2,J362+0.2,IF(COUNTIF(J360:J362,J362)=3,J362+0.3,0)))","v":0.2},{"$f":"IF(COUNTIF(I358:I362,I362)=1,E362+0.1,IF(COUNTIF(I358:I362,I362)=2,E362+0.2,IF(COUNTIF(I358:I362,I362)=3,E362+0.3,0)))","v":0.2},{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I362)),ABS($F$361:$F$424-I362),0))","v":0},{"$f":"(IF(H362=0,0,I362))*1","v":0},0.2,1,0,{"$f":"I362+input_år-original_år","v":0},"Stor varebil, el","BMW","X5","xDrive 45 e",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I362,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":3.3227386117123912},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I362,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":27016.522516795401},545678.52404643467,47000,201230,13.7,1665,{"$f":"AF362*AZ362*BA362","v":5.7243865463331121E-2},32,25,null,null,5.0505050505050504E-2,null,null,null,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,1,{"$f":"BA361","v":1.1334285361739562},{"$f":"AJ362*U362","v":0},{"$f":"-PMT(Lånerente,Y362,V362)","v":52508.206120842166}]
[null,null,0.3,{"$f":"IF(COUNTIF(I360:I363,I363)=1,E363+0.1,IF(COUNTIF(I360:I363,I363)=2,E363+0.2,IF(COUNTIF(I360:I363,I363)=3,E363+0.3,0)))","v":0.3},{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I363)),ABS($F$361:$F$424-I363),0))","v":0},0,0.3,1,0,0,"Stor varebil, el","FORD","EXPLORER","PHEV (457 HK) SUV FWD A10",2021,{"$f":"input_år","v":2021},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I363,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":3.3227386117123912},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I363,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":27016.522516795401},615685.82089552237,47000,201230,13.7,1665,5.4491756546824817E-2,71,9,null,null,4.8076923076923073E-2,null,null,null,null,null,260.82,null,null,null,null,null,null,null,{"$f":"66600*Opregn_rep","v":70263},695,0,4,35000,null,1,{"$f":"BA362","v":1.1334285361739562},0,59244.695483949428]
[null,null,1.1000000000000001,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I364)),ABS($F$361:$F$424-I364),0))","v":0},0,{"$f":"(IF(F364=0,0,IF(COUNTIF(F362:F364,F364)=1,F364&\",1\",IF(COUNTIF(F362:F364,F364)=2,F364&\",2\",IF(COUNTIF(F362:F364,F364)=3,F364&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I364>$D364,INDEX(K$361:K363,MATCH($D364,$G$361:$G363,0)),INDEX(K365:K$423,MATCH($D364,$G365:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I364>$D364,INDEX(L$361:L363,MATCH($D364,$G$361:$G363,0)),INDEX(L365:L$423,MATCH($D364,$G365:$G$423,0)))","v":"FORD"},{"$f":"IF($I364>$D364,INDEX(M$361:M363,MATCH($D364,$G$361:$G363,0)),INDEX(M365:M$423,MATCH($D364,$G365:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I364>$D364,INDEX(N$361:N363,MATCH($D364,$G$361:$G363,0)),INDEX(N365:N$423,MATCH($D364,$G365:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I364>$D364,INDEX(O$361:O363,MATCH($D364,$G$361:$G363,0)),INDEX(O365:O$423,MATCH($D364,$G365:$G$423,0)))","v":2021},{"$f":"P361-1","v":2020},null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I364,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.4463565494591637},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I364,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":25827.795526056496},{"$f":"IF($I364>$D364,INDEX(V$361:V363,MATCH($D364,$G$361:$G363,0)),INDEX(V365:V$423,MATCH($D364,$G365:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I364>$D364,INDEX(W$361:W363,MATCH($D364,$G$361:$G363,0)),INDEX(W365:W$423,MATCH($D364,$G365:$G$423,0)))","v":0},{"$f":"IF($I364>$D364,INDEX(X$361:X363,MATCH($D364,$G$361:$G363,0)),INDEX(X365:X$423,MATCH($D364,$G365:$G$423,0)))","v":201230},{"$f":"IF($I364>$D364,INDEX(Y$361:Y363,MATCH($D364,$G$361:$G363,0)),INDEX(Y365:Y$423,MATCH($D364,$G365:$G$423,0)))","v":13.7},{"$f":"IF($I364>$D364,INDEX(Z$361:Z363,MATCH($D364,$G$361:$G363,0)),INDEX(Z365:Z$423,MATCH($D364,$G365:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I364>$D364,INDEX(AB$361:AB363,MATCH($D364,$G$361:$G363,0)),INDEX(AB365:AB$423,MATCH($D364,$G365:$G$423,0)))","v":60},{"$f":"IF($I364>$D364,INDEX(AC$361:AC363,MATCH($D364,$G$361:$G363,0)),INDEX(AC365:AC$423,MATCH($D364,$G365:$G$423,0)))","v":10},null,null,{"$f":"IF($I364>$D364,INDEX(AF$361:AF363,MATCH($D364,$G$361:$G363,0)),INDEX(AF365:AF$423,MATCH($D364,$G365:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I364>$D364,INDEX(AL$361:AL363,MATCH($D364,$G$361:$G363,0)),INDEX(AL365:AL$423,MATCH($D364,$G365:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I364>$D364,INDEX(AT$361:AT363,MATCH($D364,$G$361:$G363,0)),INDEX(AT365:AT$423,MATCH($D364,$G365:$G$423,0)))","v":70263},{"$f":"IF($I364>$D364,INDEX(AU$361:AU363,MATCH($D364,$G$361:$G363,0)),INDEX(AU365:AU$423,MATCH($D364,$G365:$G$423,0)))","v":695},{"$f":"IF($I364>$D364,INDEX(AV$361:AV363,MATCH($D364,$G$361:$G363,0)),INDEX(AV365:AV$423,MATCH($D364,$G365:$G$423,0)))","v":0},{"$f":"IF($I364>$D364,INDEX(AW$361:AW363,MATCH($D364,$G$361:$G363,0)),INDEX(AW365:AW$423,MATCH($D364,$G365:$G$423,0)))","v":4},{"$f":"IF($I364>$D364,INDEX(AX$361:AX363,MATCH($D364,$G$361:$G363,0)),INDEX(AX365:AX$423,MATCH($D364,$G365:$G$423,0)))","v":35000},null,{"$f":"IF($I364>$D364,INDEX(AZ$361:AZ363,MATCH($D364,$G$361:$G363,0)),INDEX(AZ365:AZ$423,MATCH($D364,$G365:$G$423,0)))","v":1},{"$f":"IF($I364>$D364,INDEX(BA$361:BA363,MATCH($D364,$G$361:$G363,0)),INDEX(BA365:BA$423,MATCH($D364,$G365:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,1.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I365)),ABS($F$361:$F$424-I365),0))","v":0},0,{"$f":"(IF(F365=0,0,IF(COUNTIF(F363:F365,F365)=1,F365&\",1\",IF(COUNTIF(F363:F365,F365)=2,F365&\",2\",IF(COUNTIF(F363:F365,F365)=3,F365&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($I365>$D365,INDEX(K$361:K364,MATCH($D365,$G$361:$G364,0)),INDEX(K366:K$423,MATCH($D365,$G366:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I365>$D365,INDEX(L$361:L364,MATCH($D365,$G$361:$G364,0)),INDEX(L366:L$423,MATCH($D365,$G366:$G$423,0)))","v":"BMW"},{"$f":"IF($I365>$D365,INDEX(M$361:M364,MATCH($D365,$G$361:$G364,0)),INDEX(M366:M$423,MATCH($D365,$G366:$G$423,0)))","v":"X5"},{"$f":"IF($I365>$D365,INDEX(N$361:N364,MATCH($D365,$G$361:$G364,0)),INDEX(N366:N$423,MATCH($D365,$G366:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I365>$D365,INDEX(O$361:O364,MATCH($D365,$G$361:$G364,0)),INDEX(O366:O$423,MATCH($D365,$G366:$G$423,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I365,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.4463565494591637},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I365,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":25827.795526056496},{"$f":"IF($I365>$D365,INDEX(V$361:V364,MATCH($D365,$G$361:$G364,0)),INDEX(V366:V$423,MATCH($D365,$G366:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I365>$D365,INDEX(W$361:W364,MATCH($D365,$G$361:$G364,0)),INDEX(W366:W$423,MATCH($D365,$G366:$G$423,0)))","v":47000},{"$f":"IF($I365>$D365,INDEX(X$361:X364,MATCH($D365,$G$361:$G364,0)),INDEX(X366:X$423,MATCH($D365,$G366:$G$423,0)))","v":201230},{"$f":"IF($I365>$D365,INDEX(Y$361:Y364,MATCH($D365,$G$361:$G364,0)),INDEX(Y366:Y$423,MATCH($D365,$G366:$G$423,0)))","v":13.7},{"$f":"IF($I365>$D365,INDEX(Z$361:Z364,MATCH($D365,$G$361:$G364,0)),INDEX(Z366:Z$423,MATCH($D365,$G366:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I365>$D365,INDEX(AB$361:AB364,MATCH($D365,$G$361:$G364,0)),INDEX(AB366:AB$423,MATCH($D365,$G366:$G$423,0)))","v":32},{"$f":"IF($I365>$D365,INDEX(AC$361:AC364,MATCH($D365,$G$361:$G364,0)),INDEX(AC366:AC$423,MATCH($D365,$G366:$G$423,0)))","v":25},null,null,{"$f":"IF($I365>$D365,INDEX(AF$361:AF364,MATCH($D365,$G$361:$G364,0)),INDEX(AF366:AF$423,MATCH($D365,$G366:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I365>$D365,INDEX(AL$361:AL364,MATCH($D365,$G$361:$G364,0)),INDEX(AL366:AL$423,MATCH($D365,$G366:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I365>$D365,INDEX(AT$361:AT364,MATCH($D365,$G$361:$G364,0)),INDEX(AT366:AT$423,MATCH($D365,$G366:$G$423,0)))","v":70263},{"$f":"IF($I365>$D365,INDEX(AU$361:AU364,MATCH($D365,$G$361:$G364,0)),INDEX(AU366:AU$423,MATCH($D365,$G366:$G$423,0)))","v":695},{"$f":"IF($I365>$D365,INDEX(AV$361:AV364,MATCH($D365,$G$361:$G364,0)),INDEX(AV366:AV$423,MATCH($D365,$G366:$G$423,0)))","v":0},{"$f":"IF($I365>$D365,INDEX(AW$361:AW364,MATCH($D365,$G$361:$G364,0)),INDEX(AW366:AW$423,MATCH($D365,$G366:$G$423,0)))","v":4},{"$f":"IF($I365>$D365,INDEX(AX$361:AX364,MATCH($D365,$G$361:$G364,0)),INDEX(AX366:AX$423,MATCH($D365,$G366:$G$423,0)))","v":35000},null,{"$f":"IF($I365>$D365,INDEX(AZ$361:AZ364,MATCH($D365,$G$361:$G364,0)),INDEX(AZ366:AZ$423,MATCH($D365,$G366:$G$423,0)))","v":1},{"$f":"IF($I365>$D365,INDEX(BA$361:BA364,MATCH($D365,$G$361:$G364,0)),INDEX(BA366:BA$423,MATCH($D365,$G366:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,1.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I366)),ABS($F$361:$F$424-I366),0))","v":0},0,0,0,1,1,{"$f":"IF($I366>$D366,INDEX(K$361:K365,MATCH($D366,$G$361:$G365,0)),INDEX(K367:K$423,MATCH($D366,$G367:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I366>$D366,INDEX(L$361:L365,MATCH($D366,$G$361:$G365,0)),INDEX(L367:L$423,MATCH($D366,$G367:$G$423,0)))","v":"FORD"},{"$f":"IF($I366>$D366,INDEX(M$361:M365,MATCH($D366,$G$361:$G365,0)),INDEX(M367:M$423,MATCH($D366,$G367:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I366>$D366,INDEX(N$361:N365,MATCH($D366,$G$361:$G365,0)),INDEX(N367:N$423,MATCH($D366,$G367:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I366>$D366,INDEX(O$361:O365,MATCH($D366,$G$361:$G365,0)),INDEX(O367:O$423,MATCH($D366,$G367:$G$423,0)))","v":2021},2020,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I366,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":1.4463565494591637},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I366,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":25827.795526056496},{"$f":"IF($I366>$D366,INDEX(V$361:V365,MATCH($D366,$G$361:$G365,0)),INDEX(V367:V$423,MATCH($D366,$G367:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I366>$D366,INDEX(W$361:W365,MATCH($D366,$G$361:$G365,0)),INDEX(W367:W$423,MATCH($D366,$G367:$G$423,0)))","v":47000},{"$f":"IF($I366>$D366,INDEX(X$361:X365,MATCH($D366,$G$361:$G365,0)),INDEX(X367:X$423,MATCH($D366,$G367:$G$423,0)))","v":201230},{"$f":"IF($I366>$D366,INDEX(Y$361:Y365,MATCH($D366,$G$361:$G365,0)),INDEX(Y367:Y$423,MATCH($D366,$G367:$G$423,0)))","v":13.7},{"$f":"IF($I366>$D366,INDEX(Z$361:Z365,MATCH($D366,$G$361:$G365,0)),INDEX(Z367:Z$423,MATCH($D366,$G367:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I366>$D366,INDEX(AB$361:AB365,MATCH($D366,$G$361:$G365,0)),INDEX(AB367:AB$423,MATCH($D366,$G367:$G$423,0)))","v":71},{"$f":"IF($I366>$D366,INDEX(AC$361:AC365,MATCH($D366,$G$361:$G365,0)),INDEX(AC367:AC$423,MATCH($D366,$G367:$G$423,0)))","v":9},null,null,{"$f":"IF($I366>$D366,INDEX(AF$361:AF365,MATCH($D366,$G$361:$G365,0)),INDEX(AF367:AF$423,MATCH($D366,$G367:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I366>$D366,INDEX(AL$361:AL365,MATCH($D366,$G$361:$G365,0)),INDEX(AL367:AL$423,MATCH($D366,$G367:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I366>$D366,INDEX(AT$361:AT365,MATCH($D366,$G$361:$G365,0)),INDEX(AT367:AT$423,MATCH($D366,$G367:$G$423,0)))","v":70263},{"$f":"IF($I366>$D366,INDEX(AU$361:AU365,MATCH($D366,$G$361:$G365,0)),INDEX(AU367:AU$423,MATCH($D366,$G367:$G$423,0)))","v":695},{"$f":"IF($I366>$D366,INDEX(AV$361:AV365,MATCH($D366,$G$361:$G365,0)),INDEX(AV367:AV$423,MATCH($D366,$G367:$G$423,0)))","v":0},{"$f":"IF($I366>$D366,INDEX(AW$361:AW365,MATCH($D366,$G$361:$G365,0)),INDEX(AW367:AW$423,MATCH($D366,$G367:$G$423,0)))","v":4},{"$f":"IF($I366>$D366,INDEX(AX$361:AX365,MATCH($D366,$G$361:$G365,0)),INDEX(AX367:AX$423,MATCH($D366,$G367:$G$423,0)))","v":35000},null,{"$f":"IF($I366>$D366,INDEX(AZ$361:AZ365,MATCH($D366,$G$361:$G365,0)),INDEX(AZ367:AZ$423,MATCH($D366,$G367:$G$423,0)))","v":1},{"$f":"IF($I366>$D366,INDEX(BA$361:BA365,MATCH($D366,$G$361:$G365,0)),INDEX(BA367:BA$423,MATCH($D366,$G367:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,2.1,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I367)),ABS($F$361:$F$424-I367),0))","v":0},0,0,0,2,2,{"$f":"IF($I367>$D367,INDEX(K$361:K366,MATCH($D367,$G$361:$G366,0)),INDEX(K368:K$423,MATCH($D367,$G368:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I367>$D367,INDEX(L$361:L366,MATCH($D367,$G$361:$G366,0)),INDEX(L368:L$423,MATCH($D367,$G368:$G$423,0)))","v":"FORD"},{"$f":"IF($I367>$D367,INDEX(M$361:M366,MATCH($D367,$G$361:$G366,0)),INDEX(M368:M$423,MATCH($D367,$G368:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I367>$D367,INDEX(N$361:N366,MATCH($D367,$G$361:$G366,0)),INDEX(N368:N$423,MATCH($D367,$G368:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I367>$D367,INDEX(O$361:O366,MATCH($D367,$G$361:$G366,0)),INDEX(O368:O$423,MATCH($D367,$G368:$G$423,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I367,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.29629647027492001},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I367,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":24691.372522910002},{"$f":"IF($I367>$D367,INDEX(V$361:V366,MATCH($D367,$G$361:$G366,0)),INDEX(V368:V$423,MATCH($D367,$G368:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I367>$D367,INDEX(W$361:W366,MATCH($D367,$G$361:$G366,0)),INDEX(W368:W$423,MATCH($D367,$G368:$G$423,0)))","v":0},{"$f":"IF($I367>$D367,INDEX(X$361:X366,MATCH($D367,$G$361:$G366,0)),INDEX(X368:X$423,MATCH($D367,$G368:$G$423,0)))","v":201230},{"$f":"IF($I367>$D367,INDEX(Y$361:Y366,MATCH($D367,$G$361:$G366,0)),INDEX(Y368:Y$423,MATCH($D367,$G368:$G$423,0)))","v":13.7},{"$f":"IF($I367>$D367,INDEX(Z$361:Z366,MATCH($D367,$G$361:$G366,0)),INDEX(Z368:Z$423,MATCH($D367,$G368:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I367>$D367,INDEX(AB$361:AB366,MATCH($D367,$G$361:$G366,0)),INDEX(AB368:AB$423,MATCH($D367,$G368:$G$423,0)))","v":60},{"$f":"IF($I367>$D367,INDEX(AC$361:AC366,MATCH($D367,$G$361:$G366,0)),INDEX(AC368:AC$423,MATCH($D367,$G368:$G$423,0)))","v":10},null,null,{"$f":"IF($I367>$D367,INDEX(AF$361:AF366,MATCH($D367,$G$361:$G366,0)),INDEX(AF368:AF$423,MATCH($D367,$G368:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I367>$D367,INDEX(AL$361:AL366,MATCH($D367,$G$361:$G366,0)),INDEX(AL368:AL$423,MATCH($D367,$G368:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I367>$D367,INDEX(AT$361:AT366,MATCH($D367,$G$361:$G366,0)),INDEX(AT368:AT$423,MATCH($D367,$G368:$G$423,0)))","v":70263},{"$f":"IF($I367>$D367,INDEX(AU$361:AU366,MATCH($D367,$G$361:$G366,0)),INDEX(AU368:AU$423,MATCH($D367,$G368:$G$423,0)))","v":695},{"$f":"IF($I367>$D367,INDEX(AV$361:AV366,MATCH($D367,$G$361:$G366,0)),INDEX(AV368:AV$423,MATCH($D367,$G368:$G$423,0)))","v":0},{"$f":"IF($I367>$D367,INDEX(AW$361:AW366,MATCH($D367,$G$361:$G366,0)),INDEX(AW368:AW$423,MATCH($D367,$G368:$G$423,0)))","v":4},{"$f":"IF($I367>$D367,INDEX(AX$361:AX366,MATCH($D367,$G$361:$G366,0)),INDEX(AX368:AX$423,MATCH($D367,$G368:$G$423,0)))","v":35000},null,{"$f":"IF($I367>$D367,INDEX(AZ$361:AZ366,MATCH($D367,$G$361:$G366,0)),INDEX(AZ368:AZ$423,MATCH($D367,$G368:$G$423,0)))","v":1},{"$f":"IF($I367>$D367,INDEX(BA$361:BA366,MATCH($D367,$G$361:$G366,0)),INDEX(BA368:BA$423,MATCH($D367,$G368:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,2.2000000000000002,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I368)),ABS($F$361:$F$424-I368),0))","v":0},0,0,0,2,2,{"$f":"IF($I368>$D368,INDEX(K$361:K367,MATCH($D368,$G$361:$G367,0)),INDEX(K369:K$423,MATCH($D368,$G369:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I368>$D368,INDEX(L$361:L367,MATCH($D368,$G$361:$G367,0)),INDEX(L369:L$423,MATCH($D368,$G369:$G$423,0)))","v":"BMW"},{"$f":"IF($I368>$D368,INDEX(M$361:M367,MATCH($D368,$G$361:$G367,0)),INDEX(M369:M$423,MATCH($D368,$G369:$G$423,0)))","v":"X5"},{"$f":"IF($I368>$D368,INDEX(N$361:N367,MATCH($D368,$G$361:$G367,0)),INDEX(N369:N$423,MATCH($D368,$G369:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I368>$D368,INDEX(O$361:O367,MATCH($D368,$G$361:$G367,0)),INDEX(O369:O$423,MATCH($D368,$G369:$G$423,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I368,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.29629647027492001},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I368,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":24691.372522910002},{"$f":"IF($I368>$D368,INDEX(V$361:V367,MATCH($D368,$G$361:$G367,0)),INDEX(V369:V$423,MATCH($D368,$G369:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I368>$D368,INDEX(W$361:W367,MATCH($D368,$G$361:$G367,0)),INDEX(W369:W$423,MATCH($D368,$G369:$G$423,0)))","v":47000},{"$f":"IF($I368>$D368,INDEX(X$361:X367,MATCH($D368,$G$361:$G367,0)),INDEX(X369:X$423,MATCH($D368,$G369:$G$423,0)))","v":201230},{"$f":"IF($I368>$D368,INDEX(Y$361:Y367,MATCH($D368,$G$361:$G367,0)),INDEX(Y369:Y$423,MATCH($D368,$G369:$G$423,0)))","v":13.7},{"$f":"IF($I368>$D368,INDEX(Z$361:Z367,MATCH($D368,$G$361:$G367,0)),INDEX(Z369:Z$423,MATCH($D368,$G369:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I368>$D368,INDEX(AB$361:AB367,MATCH($D368,$G$361:$G367,0)),INDEX(AB369:AB$423,MATCH($D368,$G369:$G$423,0)))","v":32},{"$f":"IF($I368>$D368,INDEX(AC$361:AC367,MATCH($D368,$G$361:$G367,0)),INDEX(AC369:AC$423,MATCH($D368,$G369:$G$423,0)))","v":25},null,null,{"$f":"IF($I368>$D368,INDEX(AF$361:AF367,MATCH($D368,$G$361:$G367,0)),INDEX(AF369:AF$423,MATCH($D368,$G369:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I368>$D368,INDEX(AL$361:AL367,MATCH($D368,$G$361:$G367,0)),INDEX(AL369:AL$423,MATCH($D368,$G369:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I368>$D368,INDEX(AT$361:AT367,MATCH($D368,$G$361:$G367,0)),INDEX(AT369:AT$423,MATCH($D368,$G369:$G$423,0)))","v":70263},{"$f":"IF($I368>$D368,INDEX(AU$361:AU367,MATCH($D368,$G$361:$G367,0)),INDEX(AU369:AU$423,MATCH($D368,$G369:$G$423,0)))","v":695},{"$f":"IF($I368>$D368,INDEX(AV$361:AV367,MATCH($D368,$G$361:$G367,0)),INDEX(AV369:AV$423,MATCH($D368,$G369:$G$423,0)))","v":0},{"$f":"IF($I368>$D368,INDEX(AW$361:AW367,MATCH($D368,$G$361:$G367,0)),INDEX(AW369:AW$423,MATCH($D368,$G369:$G$423,0)))","v":4},{"$f":"IF($I368>$D368,INDEX(AX$361:AX367,MATCH($D368,$G$361:$G367,0)),INDEX(AX369:AX$423,MATCH($D368,$G369:$G$423,0)))","v":35000},null,{"$f":"IF($I368>$D368,INDEX(AZ$361:AZ367,MATCH($D368,$G$361:$G367,0)),INDEX(AZ369:AZ$423,MATCH($D368,$G369:$G$423,0)))","v":1},{"$f":"IF($I368>$D368,INDEX(BA$361:BA367,MATCH($D368,$G$361:$G367,0)),INDEX(BA369:BA$423,MATCH($D368,$G369:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,2.2999999999999998,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I369)),ABS($F$361:$F$424-I369),0))","v":0},0,0,0,2,2,{"$f":"IF($I369>$D369,INDEX(K$361:K368,MATCH($D369,$G$361:$G368,0)),INDEX(K370:K$423,MATCH($D369,$G370:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I369>$D369,INDEX(L$361:L368,MATCH($D369,$G$361:$G368,0)),INDEX(L370:L$423,MATCH($D369,$G370:$G$423,0)))","v":"FORD"},{"$f":"IF($I369>$D369,INDEX(M$361:M368,MATCH($D369,$G$361:$G368,0)),INDEX(M370:M$423,MATCH($D369,$G370:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I369>$D369,INDEX(N$361:N368,MATCH($D369,$G$361:$G368,0)),INDEX(N370:N$423,MATCH($D369,$G370:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I369>$D369,INDEX(O$361:O368,MATCH($D369,$G$361:$G368,0)),INDEX(O370:O$423,MATCH($D369,$G370:$G$423,0)))","v":2021},2019,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I369,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.29629647027492001},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I369,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":24691.372522910002},{"$f":"IF($I369>$D369,INDEX(V$361:V368,MATCH($D369,$G$361:$G368,0)),INDEX(V370:V$423,MATCH($D369,$G370:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I369>$D369,INDEX(W$361:W368,MATCH($D369,$G$361:$G368,0)),INDEX(W370:W$423,MATCH($D369,$G370:$G$423,0)))","v":47000},{"$f":"IF($I369>$D369,INDEX(X$361:X368,MATCH($D369,$G$361:$G368,0)),INDEX(X370:X$423,MATCH($D369,$G370:$G$423,0)))","v":201230},{"$f":"IF($I369>$D369,INDEX(Y$361:Y368,MATCH($D369,$G$361:$G368,0)),INDEX(Y370:Y$423,MATCH($D369,$G370:$G$423,0)))","v":13.7},{"$f":"IF($I369>$D369,INDEX(Z$361:Z368,MATCH($D369,$G$361:$G368,0)),INDEX(Z370:Z$423,MATCH($D369,$G370:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I369>$D369,INDEX(AB$361:AB368,MATCH($D369,$G$361:$G368,0)),INDEX(AB370:AB$423,MATCH($D369,$G370:$G$423,0)))","v":71},{"$f":"IF($I369>$D369,INDEX(AC$361:AC368,MATCH($D369,$G$361:$G368,0)),INDEX(AC370:AC$423,MATCH($D369,$G370:$G$423,0)))","v":9},null,null,{"$f":"IF($I369>$D369,INDEX(AF$361:AF368,MATCH($D369,$G$361:$G368,0)),INDEX(AF370:AF$423,MATCH($D369,$G370:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I369>$D369,INDEX(AL$361:AL368,MATCH($D369,$G$361:$G368,0)),INDEX(AL370:AL$423,MATCH($D369,$G370:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I369>$D369,INDEX(AT$361:AT368,MATCH($D369,$G$361:$G368,0)),INDEX(AT370:AT$423,MATCH($D369,$G370:$G$423,0)))","v":70263},{"$f":"IF($I369>$D369,INDEX(AU$361:AU368,MATCH($D369,$G$361:$G368,0)),INDEX(AU370:AU$423,MATCH($D369,$G370:$G$423,0)))","v":695},{"$f":"IF($I369>$D369,INDEX(AV$361:AV368,MATCH($D369,$G$361:$G368,0)),INDEX(AV370:AV$423,MATCH($D369,$G370:$G$423,0)))","v":0},{"$f":"IF($I369>$D369,INDEX(AW$361:AW368,MATCH($D369,$G$361:$G368,0)),INDEX(AW370:AW$423,MATCH($D369,$G370:$G$423,0)))","v":4},{"$f":"IF($I369>$D369,INDEX(AX$361:AX368,MATCH($D369,$G$361:$G368,0)),INDEX(AX370:AX$423,MATCH($D369,$G370:$G$423,0)))","v":35000},null,{"$f":"IF($I369>$D369,INDEX(AZ$361:AZ368,MATCH($D369,$G$361:$G368,0)),INDEX(AZ370:AZ$423,MATCH($D369,$G370:$G$423,0)))","v":1},{"$f":"IF($I369>$D369,INDEX(BA$361:BA368,MATCH($D369,$G$361:$G368,0)),INDEX(BA370:BA$423,MATCH($D369,$G370:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,3.1,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I370)),ABS($F$361:$F$424-I370),0))","v":0},0,{"$f":"(IF(F370=0,0,IF(COUNTIF(F368:F370,F370)=1,F370&\",1\",IF(COUNTIF(F368:F370,F370)=2,F370&\",2\",IF(COUNTIF(F368:F370,F370)=3,F370&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I370>$D370,INDEX(K$361:K369,MATCH($D370,$G$361:$G369,0)),INDEX(K371:K$423,MATCH($D370,$G371:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I370>$D370,INDEX(L$361:L369,MATCH($D370,$G$361:$G369,0)),INDEX(L371:L$423,MATCH($D370,$G371:$G$423,0)))","v":"FORD"},{"$f":"IF($I370>$D370,INDEX(M$361:M369,MATCH($D370,$G$361:$G369,0)),INDEX(M371:M$423,MATCH($D370,$G371:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I370>$D370,INDEX(N$361:N369,MATCH($D370,$G$361:$G369,0)),INDEX(N371:N$423,MATCH($D370,$G371:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I370>$D370,INDEX(O$361:O369,MATCH($D370,$G$361:$G369,0)),INDEX(O371:O$423,MATCH($D370,$G371:$G$423,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I370,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.14162971279141182},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I370,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":23604.95213190197},{"$f":"IF($I370>$D370,INDEX(V$361:V369,MATCH($D370,$G$361:$G369,0)),INDEX(V371:V$423,MATCH($D370,$G371:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I370>$D370,INDEX(W$361:W369,MATCH($D370,$G$361:$G369,0)),INDEX(W371:W$423,MATCH($D370,$G371:$G$423,0)))","v":0},{"$f":"IF($I370>$D370,INDEX(X$361:X369,MATCH($D370,$G$361:$G369,0)),INDEX(X371:X$423,MATCH($D370,$G371:$G$423,0)))","v":201230},{"$f":"IF($I370>$D370,INDEX(Y$361:Y369,MATCH($D370,$G$361:$G369,0)),INDEX(Y371:Y$423,MATCH($D370,$G371:$G$423,0)))","v":13.7},{"$f":"IF($I370>$D370,INDEX(Z$361:Z369,MATCH($D370,$G$361:$G369,0)),INDEX(Z371:Z$423,MATCH($D370,$G371:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I370>$D370,INDEX(AB$361:AB369,MATCH($D370,$G$361:$G369,0)),INDEX(AB371:AB$423,MATCH($D370,$G371:$G$423,0)))","v":60},{"$f":"IF($I370>$D370,INDEX(AC$361:AC369,MATCH($D370,$G$361:$G369,0)),INDEX(AC371:AC$423,MATCH($D370,$G371:$G$423,0)))","v":10},null,null,{"$f":"IF($I370>$D370,INDEX(AF$361:AF369,MATCH($D370,$G$361:$G369,0)),INDEX(AF371:AF$423,MATCH($D370,$G371:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I370>$D370,INDEX(AL$361:AL369,MATCH($D370,$G$361:$G369,0)),INDEX(AL371:AL$423,MATCH($D370,$G371:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I370>$D370,INDEX(AT$361:AT369,MATCH($D370,$G$361:$G369,0)),INDEX(AT371:AT$423,MATCH($D370,$G371:$G$423,0)))","v":70263},{"$f":"IF($I370>$D370,INDEX(AU$361:AU369,MATCH($D370,$G$361:$G369,0)),INDEX(AU371:AU$423,MATCH($D370,$G371:$G$423,0)))","v":695},{"$f":"IF($I370>$D370,INDEX(AV$361:AV369,MATCH($D370,$G$361:$G369,0)),INDEX(AV371:AV$423,MATCH($D370,$G371:$G$423,0)))","v":0},{"$f":"IF($I370>$D370,INDEX(AW$361:AW369,MATCH($D370,$G$361:$G369,0)),INDEX(AW371:AW$423,MATCH($D370,$G371:$G$423,0)))","v":4},{"$f":"IF($I370>$D370,INDEX(AX$361:AX369,MATCH($D370,$G$361:$G369,0)),INDEX(AX371:AX$423,MATCH($D370,$G371:$G$423,0)))","v":35000},null,{"$f":"IF($I370>$D370,INDEX(AZ$361:AZ369,MATCH($D370,$G$361:$G369,0)),INDEX(AZ371:AZ$423,MATCH($D370,$G371:$G$423,0)))","v":1},{"$f":"IF($I370>$D370,INDEX(BA$361:BA369,MATCH($D370,$G$361:$G369,0)),INDEX(BA371:BA$423,MATCH($D370,$G371:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,3.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I371)),ABS($F$361:$F$424-I371),0))","v":0},0,{"$f":"(IF(F371=0,0,IF(COUNTIF(F369:F371,F371)=1,F371&\",1\",IF(COUNTIF(F369:F371,F371)=2,F371&\",2\",IF(COUNTIF(F369:F371,F371)=3,F371&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($I371>$D371,INDEX(K$361:K370,MATCH($D371,$G$361:$G370,0)),INDEX(K372:K$423,MATCH($D371,$G372:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I371>$D371,INDEX(L$361:L370,MATCH($D371,$G$361:$G370,0)),INDEX(L372:L$423,MATCH($D371,$G372:$G$423,0)))","v":"BMW"},{"$f":"IF($I371>$D371,INDEX(M$361:M370,MATCH($D371,$G$361:$G370,0)),INDEX(M372:M$423,MATCH($D371,$G372:$G$423,0)))","v":"X5"},{"$f":"IF($I371>$D371,INDEX(N$361:N370,MATCH($D371,$G$361:$G370,0)),INDEX(N372:N$423,MATCH($D371,$G372:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I371>$D371,INDEX(O$361:O370,MATCH($D371,$G$361:$G370,0)),INDEX(O372:O$423,MATCH($D371,$G372:$G$423,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I371,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.14162971279141182},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I371,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":23604.95213190197},{"$f":"IF($I371>$D371,INDEX(V$361:V370,MATCH($D371,$G$361:$G370,0)),INDEX(V372:V$423,MATCH($D371,$G372:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I371>$D371,INDEX(W$361:W370,MATCH($D371,$G$361:$G370,0)),INDEX(W372:W$423,MATCH($D371,$G372:$G$423,0)))","v":47000},{"$f":"IF($I371>$D371,INDEX(X$361:X370,MATCH($D371,$G$361:$G370,0)),INDEX(X372:X$423,MATCH($D371,$G372:$G$423,0)))","v":201230},{"$f":"IF($I371>$D371,INDEX(Y$361:Y370,MATCH($D371,$G$361:$G370,0)),INDEX(Y372:Y$423,MATCH($D371,$G372:$G$423,0)))","v":13.7},{"$f":"IF($I371>$D371,INDEX(Z$361:Z370,MATCH($D371,$G$361:$G370,0)),INDEX(Z372:Z$423,MATCH($D371,$G372:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I371>$D371,INDEX(AB$361:AB370,MATCH($D371,$G$361:$G370,0)),INDEX(AB372:AB$423,MATCH($D371,$G372:$G$423,0)))","v":32},{"$f":"IF($I371>$D371,INDEX(AC$361:AC370,MATCH($D371,$G$361:$G370,0)),INDEX(AC372:AC$423,MATCH($D371,$G372:$G$423,0)))","v":25},null,null,{"$f":"IF($I371>$D371,INDEX(AF$361:AF370,MATCH($D371,$G$361:$G370,0)),INDEX(AF372:AF$423,MATCH($D371,$G372:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I371>$D371,INDEX(AL$361:AL370,MATCH($D371,$G$361:$G370,0)),INDEX(AL372:AL$423,MATCH($D371,$G372:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I371>$D371,INDEX(AT$361:AT370,MATCH($D371,$G$361:$G370,0)),INDEX(AT372:AT$423,MATCH($D371,$G372:$G$423,0)))","v":70263},{"$f":"IF($I371>$D371,INDEX(AU$361:AU370,MATCH($D371,$G$361:$G370,0)),INDEX(AU372:AU$423,MATCH($D371,$G372:$G$423,0)))","v":695},{"$f":"IF($I371>$D371,INDEX(AV$361:AV370,MATCH($D371,$G$361:$G370,0)),INDEX(AV372:AV$423,MATCH($D371,$G372:$G$423,0)))","v":0},{"$f":"IF($I371>$D371,INDEX(AW$361:AW370,MATCH($D371,$G$361:$G370,0)),INDEX(AW372:AW$423,MATCH($D371,$G372:$G$423,0)))","v":4},{"$f":"IF($I371>$D371,INDEX(AX$361:AX370,MATCH($D371,$G$361:$G370,0)),INDEX(AX372:AX$423,MATCH($D371,$G372:$G$423,0)))","v":35000},null,{"$f":"IF($I371>$D371,INDEX(AZ$361:AZ370,MATCH($D371,$G$361:$G370,0)),INDEX(AZ372:AZ$423,MATCH($D371,$G372:$G$423,0)))","v":1},{"$f":"IF($I371>$D371,INDEX(BA$361:BA370,MATCH($D371,$G$361:$G370,0)),INDEX(BA372:BA$423,MATCH($D371,$G372:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,3.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I372)),ABS($F$361:$F$424-I372),0))","v":0},0,0,0,3,3,{"$f":"IF($I372>$D372,INDEX(K$361:K371,MATCH($D372,$G$361:$G371,0)),INDEX(K373:K$423,MATCH($D372,$G373:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I372>$D372,INDEX(L$361:L371,MATCH($D372,$G$361:$G371,0)),INDEX(L373:L$423,MATCH($D372,$G373:$G$423,0)))","v":"FORD"},{"$f":"IF($I372>$D372,INDEX(M$361:M371,MATCH($D372,$G$361:$G371,0)),INDEX(M373:M$423,MATCH($D372,$G373:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I372>$D372,INDEX(N$361:N371,MATCH($D372,$G$361:$G371,0)),INDEX(N373:N$423,MATCH($D372,$G373:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I372>$D372,INDEX(O$361:O371,MATCH($D372,$G$361:$G371,0)),INDEX(O373:O$423,MATCH($D372,$G373:$G$423,0)))","v":2021},2018,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I372,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.14162971279141182},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I372,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":23604.95213190197},{"$f":"IF($I372>$D372,INDEX(V$361:V371,MATCH($D372,$G$361:$G371,0)),INDEX(V373:V$423,MATCH($D372,$G373:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I372>$D372,INDEX(W$361:W371,MATCH($D372,$G$361:$G371,0)),INDEX(W373:W$423,MATCH($D372,$G373:$G$423,0)))","v":47000},{"$f":"IF($I372>$D372,INDEX(X$361:X371,MATCH($D372,$G$361:$G371,0)),INDEX(X373:X$423,MATCH($D372,$G373:$G$423,0)))","v":201230},{"$f":"IF($I372>$D372,INDEX(Y$361:Y371,MATCH($D372,$G$361:$G371,0)),INDEX(Y373:Y$423,MATCH($D372,$G373:$G$423,0)))","v":13.7},{"$f":"IF($I372>$D372,INDEX(Z$361:Z371,MATCH($D372,$G$361:$G371,0)),INDEX(Z373:Z$423,MATCH($D372,$G373:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I372>$D372,INDEX(AB$361:AB371,MATCH($D372,$G$361:$G371,0)),INDEX(AB373:AB$423,MATCH($D372,$G373:$G$423,0)))","v":71},{"$f":"IF($I372>$D372,INDEX(AC$361:AC371,MATCH($D372,$G$361:$G371,0)),INDEX(AC373:AC$423,MATCH($D372,$G373:$G$423,0)))","v":9},null,null,{"$f":"IF($I372>$D372,INDEX(AF$361:AF371,MATCH($D372,$G$361:$G371,0)),INDEX(AF373:AF$423,MATCH($D372,$G373:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I372>$D372,INDEX(AL$361:AL371,MATCH($D372,$G$361:$G371,0)),INDEX(AL373:AL$423,MATCH($D372,$G373:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I372>$D372,INDEX(AT$361:AT371,MATCH($D372,$G$361:$G371,0)),INDEX(AT373:AT$423,MATCH($D372,$G373:$G$423,0)))","v":70263},{"$f":"IF($I372>$D372,INDEX(AU$361:AU371,MATCH($D372,$G$361:$G371,0)),INDEX(AU373:AU$423,MATCH($D372,$G373:$G$423,0)))","v":695},{"$f":"IF($I372>$D372,INDEX(AV$361:AV371,MATCH($D372,$G$361:$G371,0)),INDEX(AV373:AV$423,MATCH($D372,$G373:$G$423,0)))","v":0},{"$f":"IF($I372>$D372,INDEX(AW$361:AW371,MATCH($D372,$G$361:$G371,0)),INDEX(AW373:AW$423,MATCH($D372,$G373:$G$423,0)))","v":4},{"$f":"IF($I372>$D372,INDEX(AX$361:AX371,MATCH($D372,$G$361:$G371,0)),INDEX(AX373:AX$423,MATCH($D372,$G373:$G$423,0)))","v":35000},null,{"$f":"IF($I372>$D372,INDEX(AZ$361:AZ371,MATCH($D372,$G$361:$G371,0)),INDEX(AZ373:AZ$423,MATCH($D372,$G373:$G$423,0)))","v":1},{"$f":"IF($I372>$D372,INDEX(BA$361:BA371,MATCH($D372,$G$361:$G371,0)),INDEX(BA373:BA$423,MATCH($D372,$G373:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,4.0999999999999996,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I373)),ABS($F$361:$F$424-I373),0))","v":0},0,0,0,4,4,{"$f":"IF($I373>$D373,INDEX(K$361:K372,MATCH($D373,$G$361:$G372,0)),INDEX(K374:K$423,MATCH($D373,$G374:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I373>$D373,INDEX(L$361:L372,MATCH($D373,$G$361:$G372,0)),INDEX(L374:L$423,MATCH($D373,$G374:$G$423,0)))","v":"FORD"},{"$f":"IF($I373>$D373,INDEX(M$361:M372,MATCH($D373,$G$361:$G372,0)),INDEX(M374:M$423,MATCH($D373,$G374:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I373>$D373,INDEX(N$361:N372,MATCH($D373,$G$361:$G372,0)),INDEX(N374:N$423,MATCH($D373,$G374:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I373>$D373,INDEX(O$361:O372,MATCH($D373,$G$361:$G372,0)),INDEX(O374:O$423,MATCH($D373,$G374:$G$423,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I373,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.20309700814288448},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I373,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":22566.334238098276},{"$f":"IF($I373>$D373,INDEX(V$361:V372,MATCH($D373,$G$361:$G372,0)),INDEX(V374:V$423,MATCH($D373,$G374:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I373>$D373,INDEX(W$361:W372,MATCH($D373,$G$361:$G372,0)),INDEX(W374:W$423,MATCH($D373,$G374:$G$423,0)))","v":0},{"$f":"IF($I373>$D373,INDEX(X$361:X372,MATCH($D373,$G$361:$G372,0)),INDEX(X374:X$423,MATCH($D373,$G374:$G$423,0)))","v":201230},{"$f":"IF($I373>$D373,INDEX(Y$361:Y372,MATCH($D373,$G$361:$G372,0)),INDEX(Y374:Y$423,MATCH($D373,$G374:$G$423,0)))","v":13.7},{"$f":"IF($I373>$D373,INDEX(Z$361:Z372,MATCH($D373,$G$361:$G372,0)),INDEX(Z374:Z$423,MATCH($D373,$G374:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I373>$D373,INDEX(AB$361:AB372,MATCH($D373,$G$361:$G372,0)),INDEX(AB374:AB$423,MATCH($D373,$G374:$G$423,0)))","v":60},{"$f":"IF($I373>$D373,INDEX(AC$361:AC372,MATCH($D373,$G$361:$G372,0)),INDEX(AC374:AC$423,MATCH($D373,$G374:$G$423,0)))","v":10},null,null,{"$f":"IF($I373>$D373,INDEX(AF$361:AF372,MATCH($D373,$G$361:$G372,0)),INDEX(AF374:AF$423,MATCH($D373,$G374:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I373>$D373,INDEX(AL$361:AL372,MATCH($D373,$G$361:$G372,0)),INDEX(AL374:AL$423,MATCH($D373,$G374:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I373>$D373,INDEX(AT$361:AT372,MATCH($D373,$G$361:$G372,0)),INDEX(AT374:AT$423,MATCH($D373,$G374:$G$423,0)))","v":70263},{"$f":"IF($I373>$D373,INDEX(AU$361:AU372,MATCH($D373,$G$361:$G372,0)),INDEX(AU374:AU$423,MATCH($D373,$G374:$G$423,0)))","v":695},{"$f":"IF($I373>$D373,INDEX(AV$361:AV372,MATCH($D373,$G$361:$G372,0)),INDEX(AV374:AV$423,MATCH($D373,$G374:$G$423,0)))","v":0},{"$f":"IF($I373>$D373,INDEX(AW$361:AW372,MATCH($D373,$G$361:$G372,0)),INDEX(AW374:AW$423,MATCH($D373,$G374:$G$423,0)))","v":4},{"$f":"IF($I373>$D373,INDEX(AX$361:AX372,MATCH($D373,$G$361:$G372,0)),INDEX(AX374:AX$423,MATCH($D373,$G374:$G$423,0)))","v":35000},null,{"$f":"IF($I373>$D373,INDEX(AZ$361:AZ372,MATCH($D373,$G$361:$G372,0)),INDEX(AZ374:AZ$423,MATCH($D373,$G374:$G$423,0)))","v":1},{"$f":"IF($I373>$D373,INDEX(BA$361:BA372,MATCH($D373,$G$361:$G372,0)),INDEX(BA374:BA$423,MATCH($D373,$G374:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,4.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I374)),ABS($F$361:$F$424-I374),0))","v":0},0,0,0,4,4,{"$f":"IF($I374>$D374,INDEX(K$361:K373,MATCH($D374,$G$361:$G373,0)),INDEX(K375:K$423,MATCH($D374,$G375:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I374>$D374,INDEX(L$361:L373,MATCH($D374,$G$361:$G373,0)),INDEX(L375:L$423,MATCH($D374,$G375:$G$423,0)))","v":"BMW"},{"$f":"IF($I374>$D374,INDEX(M$361:M373,MATCH($D374,$G$361:$G373,0)),INDEX(M375:M$423,MATCH($D374,$G375:$G$423,0)))","v":"X5"},{"$f":"IF($I374>$D374,INDEX(N$361:N373,MATCH($D374,$G$361:$G373,0)),INDEX(N375:N$423,MATCH($D374,$G375:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I374>$D374,INDEX(O$361:O373,MATCH($D374,$G$361:$G373,0)),INDEX(O375:O$423,MATCH($D374,$G375:$G$423,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I374,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.20309700814288448},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I374,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":22566.334238098276},{"$f":"IF($I374>$D374,INDEX(V$361:V373,MATCH($D374,$G$361:$G373,0)),INDEX(V375:V$423,MATCH($D374,$G375:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I374>$D374,INDEX(W$361:W373,MATCH($D374,$G$361:$G373,0)),INDEX(W375:W$423,MATCH($D374,$G375:$G$423,0)))","v":47000},{"$f":"IF($I374>$D374,INDEX(X$361:X373,MATCH($D374,$G$361:$G373,0)),INDEX(X375:X$423,MATCH($D374,$G375:$G$423,0)))","v":201230},{"$f":"IF($I374>$D374,INDEX(Y$361:Y373,MATCH($D374,$G$361:$G373,0)),INDEX(Y375:Y$423,MATCH($D374,$G375:$G$423,0)))","v":13.7},{"$f":"IF($I374>$D374,INDEX(Z$361:Z373,MATCH($D374,$G$361:$G373,0)),INDEX(Z375:Z$423,MATCH($D374,$G375:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I374>$D374,INDEX(AB$361:AB373,MATCH($D374,$G$361:$G373,0)),INDEX(AB375:AB$423,MATCH($D374,$G375:$G$423,0)))","v":32},{"$f":"IF($I374>$D374,INDEX(AC$361:AC373,MATCH($D374,$G$361:$G373,0)),INDEX(AC375:AC$423,MATCH($D374,$G375:$G$423,0)))","v":25},null,null,{"$f":"IF($I374>$D374,INDEX(AF$361:AF373,MATCH($D374,$G$361:$G373,0)),INDEX(AF375:AF$423,MATCH($D374,$G375:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I374>$D374,INDEX(AL$361:AL373,MATCH($D374,$G$361:$G373,0)),INDEX(AL375:AL$423,MATCH($D374,$G375:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I374>$D374,INDEX(AT$361:AT373,MATCH($D374,$G$361:$G373,0)),INDEX(AT375:AT$423,MATCH($D374,$G375:$G$423,0)))","v":70263},{"$f":"IF($I374>$D374,INDEX(AU$361:AU373,MATCH($D374,$G$361:$G373,0)),INDEX(AU375:AU$423,MATCH($D374,$G375:$G$423,0)))","v":695},{"$f":"IF($I374>$D374,INDEX(AV$361:AV373,MATCH($D374,$G$361:$G373,0)),INDEX(AV375:AV$423,MATCH($D374,$G375:$G$423,0)))","v":0},{"$f":"IF($I374>$D374,INDEX(AW$361:AW373,MATCH($D374,$G$361:$G373,0)),INDEX(AW375:AW$423,MATCH($D374,$G375:$G$423,0)))","v":4},{"$f":"IF($I374>$D374,INDEX(AX$361:AX373,MATCH($D374,$G$361:$G373,0)),INDEX(AX375:AX$423,MATCH($D374,$G375:$G$423,0)))","v":35000},null,{"$f":"IF($I374>$D374,INDEX(AZ$361:AZ373,MATCH($D374,$G$361:$G373,0)),INDEX(AZ375:AZ$423,MATCH($D374,$G375:$G$423,0)))","v":1},{"$f":"IF($I374>$D374,INDEX(BA$361:BA373,MATCH($D374,$G$361:$G373,0)),INDEX(BA375:BA$423,MATCH($D374,$G375:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,4.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I375)),ABS($F$361:$F$424-I375),0))","v":0},0,0,0,4,4,{"$f":"IF($I375>$D375,INDEX(K$361:K374,MATCH($D375,$G$361:$G374,0)),INDEX(K376:K$423,MATCH($D375,$G376:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I375>$D375,INDEX(L$361:L374,MATCH($D375,$G$361:$G374,0)),INDEX(L376:L$423,MATCH($D375,$G376:$G$423,0)))","v":"FORD"},{"$f":"IF($I375>$D375,INDEX(M$361:M374,MATCH($D375,$G$361:$G374,0)),INDEX(M376:M$423,MATCH($D375,$G376:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I375>$D375,INDEX(N$361:N374,MATCH($D375,$G$361:$G374,0)),INDEX(N376:N$423,MATCH($D375,$G376:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I375>$D375,INDEX(O$361:O374,MATCH($D375,$G$361:$G374,0)),INDEX(O376:O$423,MATCH($D375,$G376:$G$423,0)))","v":2021},2017,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I375,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.20309700814288448},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I375,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":22566.334238098276},{"$f":"IF($I375>$D375,INDEX(V$361:V374,MATCH($D375,$G$361:$G374,0)),INDEX(V376:V$423,MATCH($D375,$G376:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I375>$D375,INDEX(W$361:W374,MATCH($D375,$G$361:$G374,0)),INDEX(W376:W$423,MATCH($D375,$G376:$G$423,0)))","v":47000},{"$f":"IF($I375>$D375,INDEX(X$361:X374,MATCH($D375,$G$361:$G374,0)),INDEX(X376:X$423,MATCH($D375,$G376:$G$423,0)))","v":201230},{"$f":"IF($I375>$D375,INDEX(Y$361:Y374,MATCH($D375,$G$361:$G374,0)),INDEX(Y376:Y$423,MATCH($D375,$G376:$G$423,0)))","v":13.7},{"$f":"IF($I375>$D375,INDEX(Z$361:Z374,MATCH($D375,$G$361:$G374,0)),INDEX(Z376:Z$423,MATCH($D375,$G376:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I375>$D375,INDEX(AB$361:AB374,MATCH($D375,$G$361:$G374,0)),INDEX(AB376:AB$423,MATCH($D375,$G376:$G$423,0)))","v":71},{"$f":"IF($I375>$D375,INDEX(AC$361:AC374,MATCH($D375,$G$361:$G374,0)),INDEX(AC376:AC$423,MATCH($D375,$G376:$G$423,0)))","v":9},null,null,{"$f":"IF($I375>$D375,INDEX(AF$361:AF374,MATCH($D375,$G$361:$G374,0)),INDEX(AF376:AF$423,MATCH($D375,$G376:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I375>$D375,INDEX(AL$361:AL374,MATCH($D375,$G$361:$G374,0)),INDEX(AL376:AL$423,MATCH($D375,$G376:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I375>$D375,INDEX(AT$361:AT374,MATCH($D375,$G$361:$G374,0)),INDEX(AT376:AT$423,MATCH($D375,$G376:$G$423,0)))","v":70263},{"$f":"IF($I375>$D375,INDEX(AU$361:AU374,MATCH($D375,$G$361:$G374,0)),INDEX(AU376:AU$423,MATCH($D375,$G376:$G$423,0)))","v":695},{"$f":"IF($I375>$D375,INDEX(AV$361:AV374,MATCH($D375,$G$361:$G374,0)),INDEX(AV376:AV$423,MATCH($D375,$G376:$G$423,0)))","v":0},{"$f":"IF($I375>$D375,INDEX(AW$361:AW374,MATCH($D375,$G$361:$G374,0)),INDEX(AW376:AW$423,MATCH($D375,$G376:$G$423,0)))","v":4},{"$f":"IF($I375>$D375,INDEX(AX$361:AX374,MATCH($D375,$G$361:$G374,0)),INDEX(AX376:AX$423,MATCH($D375,$G376:$G$423,0)))","v":35000},null,{"$f":"IF($I375>$D375,INDEX(AZ$361:AZ374,MATCH($D375,$G$361:$G374,0)),INDEX(AZ376:AZ$423,MATCH($D375,$G376:$G$423,0)))","v":1},{"$f":"IF($I375>$D375,INDEX(BA$361:BA374,MATCH($D375,$G$361:$G374,0)),INDEX(BA376:BA$423,MATCH($D375,$G376:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,5.0999999999999996,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I376)),ABS($F$361:$F$424-I376),0))","v":0},0,0,0,5,5,{"$f":"IF($I376>$D376,INDEX(K$361:K375,MATCH($D376,$G$361:$G375,0)),INDEX(K377:K$423,MATCH($D376,$G377:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I376>$D376,INDEX(L$361:L375,MATCH($D376,$G$361:$G375,0)),INDEX(L377:L$423,MATCH($D376,$G377:$G$423,0)))","v":"FORD"},{"$f":"IF($I376>$D376,INDEX(M$361:M375,MATCH($D376,$G$361:$G375,0)),INDEX(M377:M$423,MATCH($D376,$G377:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I376>$D376,INDEX(N$361:N375,MATCH($D376,$G$361:$G375,0)),INDEX(N377:N$423,MATCH($D376,$G377:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I376>$D376,INDEX(O$361:O375,MATCH($D376,$G$361:$G375,0)),INDEX(O377:O$423,MATCH($D376,$G377:$G$423,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I376,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.25888098637946344},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I376,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":21573.415531621955},{"$f":"IF($I376>$D376,INDEX(V$361:V375,MATCH($D376,$G$361:$G375,0)),INDEX(V377:V$423,MATCH($D376,$G377:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I376>$D376,INDEX(W$361:W375,MATCH($D376,$G$361:$G375,0)),INDEX(W377:W$423,MATCH($D376,$G377:$G$423,0)))","v":0},{"$f":"IF($I376>$D376,INDEX(X$361:X375,MATCH($D376,$G$361:$G375,0)),INDEX(X377:X$423,MATCH($D376,$G377:$G$423,0)))","v":201230},{"$f":"IF($I376>$D376,INDEX(Y$361:Y375,MATCH($D376,$G$361:$G375,0)),INDEX(Y377:Y$423,MATCH($D376,$G377:$G$423,0)))","v":13.7},{"$f":"IF($I376>$D376,INDEX(Z$361:Z375,MATCH($D376,$G$361:$G375,0)),INDEX(Z377:Z$423,MATCH($D376,$G377:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I376>$D376,INDEX(AB$361:AB375,MATCH($D376,$G$361:$G375,0)),INDEX(AB377:AB$423,MATCH($D376,$G377:$G$423,0)))","v":60},{"$f":"IF($I376>$D376,INDEX(AC$361:AC375,MATCH($D376,$G$361:$G375,0)),INDEX(AC377:AC$423,MATCH($D376,$G377:$G$423,0)))","v":10},null,null,{"$f":"IF($I376>$D376,INDEX(AF$361:AF375,MATCH($D376,$G$361:$G375,0)),INDEX(AF377:AF$423,MATCH($D376,$G377:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I376>$D376,INDEX(AL$361:AL375,MATCH($D376,$G$361:$G375,0)),INDEX(AL377:AL$423,MATCH($D376,$G377:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I376>$D376,INDEX(AT$361:AT375,MATCH($D376,$G$361:$G375,0)),INDEX(AT377:AT$423,MATCH($D376,$G377:$G$423,0)))","v":70263},{"$f":"IF($I376>$D376,INDEX(AU$361:AU375,MATCH($D376,$G$361:$G375,0)),INDEX(AU377:AU$423,MATCH($D376,$G377:$G$423,0)))","v":695},{"$f":"IF($I376>$D376,INDEX(AV$361:AV375,MATCH($D376,$G$361:$G375,0)),INDEX(AV377:AV$423,MATCH($D376,$G377:$G$423,0)))","v":0},{"$f":"IF($I376>$D376,INDEX(AW$361:AW375,MATCH($D376,$G$361:$G375,0)),INDEX(AW377:AW$423,MATCH($D376,$G377:$G$423,0)))","v":4},{"$f":"IF($I376>$D376,INDEX(AX$361:AX375,MATCH($D376,$G$361:$G375,0)),INDEX(AX377:AX$423,MATCH($D376,$G377:$G$423,0)))","v":35000},null,{"$f":"IF($I376>$D376,INDEX(AZ$361:AZ375,MATCH($D376,$G$361:$G375,0)),INDEX(AZ377:AZ$423,MATCH($D376,$G377:$G$423,0)))","v":1},{"$f":"IF($I376>$D376,INDEX(BA$361:BA375,MATCH($D376,$G$361:$G375,0)),INDEX(BA377:BA$423,MATCH($D376,$G377:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,5.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I377)),ABS($F$361:$F$424-I377),0))","v":0},0,0,0,5,5,{"$f":"IF($I377>$D377,INDEX(K$361:K376,MATCH($D377,$G$361:$G376,0)),INDEX(K378:K$423,MATCH($D377,$G378:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I377>$D377,INDEX(L$361:L376,MATCH($D377,$G$361:$G376,0)),INDEX(L378:L$423,MATCH($D377,$G378:$G$423,0)))","v":"BMW"},{"$f":"IF($I377>$D377,INDEX(M$361:M376,MATCH($D377,$G$361:$G376,0)),INDEX(M378:M$423,MATCH($D377,$G378:$G$423,0)))","v":"X5"},{"$f":"IF($I377>$D377,INDEX(N$361:N376,MATCH($D377,$G$361:$G376,0)),INDEX(N378:N$423,MATCH($D377,$G378:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I377>$D377,INDEX(O$361:O376,MATCH($D377,$G$361:$G376,0)),INDEX(O378:O$423,MATCH($D377,$G378:$G$423,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I377,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.25888098637946344},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I377,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":21573.415531621955},{"$f":"IF($I377>$D377,INDEX(V$361:V376,MATCH($D377,$G$361:$G376,0)),INDEX(V378:V$423,MATCH($D377,$G378:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I377>$D377,INDEX(W$361:W376,MATCH($D377,$G$361:$G376,0)),INDEX(W378:W$423,MATCH($D377,$G378:$G$423,0)))","v":47000},{"$f":"IF($I377>$D377,INDEX(X$361:X376,MATCH($D377,$G$361:$G376,0)),INDEX(X378:X$423,MATCH($D377,$G378:$G$423,0)))","v":201230},{"$f":"IF($I377>$D377,INDEX(Y$361:Y376,MATCH($D377,$G$361:$G376,0)),INDEX(Y378:Y$423,MATCH($D377,$G378:$G$423,0)))","v":13.7},{"$f":"IF($I377>$D377,INDEX(Z$361:Z376,MATCH($D377,$G$361:$G376,0)),INDEX(Z378:Z$423,MATCH($D377,$G378:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I377>$D377,INDEX(AB$361:AB376,MATCH($D377,$G$361:$G376,0)),INDEX(AB378:AB$423,MATCH($D377,$G378:$G$423,0)))","v":32},{"$f":"IF($I377>$D377,INDEX(AC$361:AC376,MATCH($D377,$G$361:$G376,0)),INDEX(AC378:AC$423,MATCH($D377,$G378:$G$423,0)))","v":25},null,null,{"$f":"IF($I377>$D377,INDEX(AF$361:AF376,MATCH($D377,$G$361:$G376,0)),INDEX(AF378:AF$423,MATCH($D377,$G378:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I377>$D377,INDEX(AL$361:AL376,MATCH($D377,$G$361:$G376,0)),INDEX(AL378:AL$423,MATCH($D377,$G378:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I377>$D377,INDEX(AT$361:AT376,MATCH($D377,$G$361:$G376,0)),INDEX(AT378:AT$423,MATCH($D377,$G378:$G$423,0)))","v":70263},{"$f":"IF($I377>$D377,INDEX(AU$361:AU376,MATCH($D377,$G$361:$G376,0)),INDEX(AU378:AU$423,MATCH($D377,$G378:$G$423,0)))","v":695},{"$f":"IF($I377>$D377,INDEX(AV$361:AV376,MATCH($D377,$G$361:$G376,0)),INDEX(AV378:AV$423,MATCH($D377,$G378:$G$423,0)))","v":0},{"$f":"IF($I377>$D377,INDEX(AW$361:AW376,MATCH($D377,$G$361:$G376,0)),INDEX(AW378:AW$423,MATCH($D377,$G378:$G$423,0)))","v":4},{"$f":"IF($I377>$D377,INDEX(AX$361:AX376,MATCH($D377,$G$361:$G376,0)),INDEX(AX378:AX$423,MATCH($D377,$G378:$G$423,0)))","v":35000},null,{"$f":"IF($I377>$D377,INDEX(AZ$361:AZ376,MATCH($D377,$G$361:$G376,0)),INDEX(AZ378:AZ$423,MATCH($D377,$G378:$G$423,0)))","v":1},{"$f":"IF($I377>$D377,INDEX(BA$361:BA376,MATCH($D377,$G$361:$G376,0)),INDEX(BA378:BA$423,MATCH($D377,$G378:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,5.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I378)),ABS($F$361:$F$424-I378),0))","v":0},0,0,0,5,5,{"$f":"IF($I378>$D378,INDEX(K$361:K377,MATCH($D378,$G$361:$G377,0)),INDEX(K379:K$423,MATCH($D378,$G379:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I378>$D378,INDEX(L$361:L377,MATCH($D378,$G$361:$G377,0)),INDEX(L379:L$423,MATCH($D378,$G379:$G$423,0)))","v":"FORD"},{"$f":"IF($I378>$D378,INDEX(M$361:M377,MATCH($D378,$G$361:$G377,0)),INDEX(M379:M$423,MATCH($D378,$G379:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I378>$D378,INDEX(N$361:N377,MATCH($D378,$G$361:$G377,0)),INDEX(N379:N$423,MATCH($D378,$G379:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I378>$D378,INDEX(O$361:O377,MATCH($D378,$G$361:$G377,0)),INDEX(O379:O$423,MATCH($D378,$G379:$G$423,0)))","v":2021},2016,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I378,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0.25888098637946344},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I378,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":21573.415531621955},{"$f":"IF($I378>$D378,INDEX(V$361:V377,MATCH($D378,$G$361:$G377,0)),INDEX(V379:V$423,MATCH($D378,$G379:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I378>$D378,INDEX(W$361:W377,MATCH($D378,$G$361:$G377,0)),INDEX(W379:W$423,MATCH($D378,$G379:$G$423,0)))","v":47000},{"$f":"IF($I378>$D378,INDEX(X$361:X377,MATCH($D378,$G$361:$G377,0)),INDEX(X379:X$423,MATCH($D378,$G379:$G$423,0)))","v":201230},{"$f":"IF($I378>$D378,INDEX(Y$361:Y377,MATCH($D378,$G$361:$G377,0)),INDEX(Y379:Y$423,MATCH($D378,$G379:$G$423,0)))","v":13.7},{"$f":"IF($I378>$D378,INDEX(Z$361:Z377,MATCH($D378,$G$361:$G377,0)),INDEX(Z379:Z$423,MATCH($D378,$G379:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I378>$D378,INDEX(AB$361:AB377,MATCH($D378,$G$361:$G377,0)),INDEX(AB379:AB$423,MATCH($D378,$G379:$G$423,0)))","v":71},{"$f":"IF($I378>$D378,INDEX(AC$361:AC377,MATCH($D378,$G$361:$G377,0)),INDEX(AC379:AC$423,MATCH($D378,$G379:$G$423,0)))","v":9},null,null,{"$f":"IF($I378>$D378,INDEX(AF$361:AF377,MATCH($D378,$G$361:$G377,0)),INDEX(AF379:AF$423,MATCH($D378,$G379:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I378>$D378,INDEX(AL$361:AL377,MATCH($D378,$G$361:$G377,0)),INDEX(AL379:AL$423,MATCH($D378,$G379:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I378>$D378,INDEX(AT$361:AT377,MATCH($D378,$G$361:$G377,0)),INDEX(AT379:AT$423,MATCH($D378,$G379:$G$423,0)))","v":70263},{"$f":"IF($I378>$D378,INDEX(AU$361:AU377,MATCH($D378,$G$361:$G377,0)),INDEX(AU379:AU$423,MATCH($D378,$G379:$G$423,0)))","v":695},{"$f":"IF($I378>$D378,INDEX(AV$361:AV377,MATCH($D378,$G$361:$G377,0)),INDEX(AV379:AV$423,MATCH($D378,$G379:$G$423,0)))","v":0},{"$f":"IF($I378>$D378,INDEX(AW$361:AW377,MATCH($D378,$G$361:$G377,0)),INDEX(AW379:AW$423,MATCH($D378,$G379:$G$423,0)))","v":4},{"$f":"IF($I378>$D378,INDEX(AX$361:AX377,MATCH($D378,$G$361:$G377,0)),INDEX(AX379:AX$423,MATCH($D378,$G379:$G$423,0)))","v":35000},null,{"$f":"IF($I378>$D378,INDEX(AZ$361:AZ377,MATCH($D378,$G$361:$G377,0)),INDEX(AZ379:AZ$423,MATCH($D378,$G379:$G$423,0)))","v":1},{"$f":"IF($I378>$D378,INDEX(BA$361:BA377,MATCH($D378,$G$361:$G377,0)),INDEX(BA379:BA$423,MATCH($D378,$G379:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,6.1,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I379)),ABS($F$361:$F$424-I379),0))","v":0},0,0,0,6,6,{"$f":"IF($I379>$D379,INDEX(K$361:K378,MATCH($D379,$G$361:$G378,0)),INDEX(K380:K$423,MATCH($D379,$G380:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I379>$D379,INDEX(L$361:L378,MATCH($D379,$G$361:$G378,0)),INDEX(L380:L$423,MATCH($D379,$G380:$G$423,0)))","v":"FORD"},{"$f":"IF($I379>$D379,INDEX(M$361:M378,MATCH($D379,$G$361:$G378,0)),INDEX(M380:M$423,MATCH($D379,$G380:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I379>$D379,INDEX(N$361:N378,MATCH($D379,$G$361:$G378,0)),INDEX(N380:N$423,MATCH($D379,$G380:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I379>$D379,INDEX(O$361:O378,MATCH($D379,$G$361:$G378,0)),INDEX(O380:O$423,MATCH($D379,$G380:$G$423,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I379,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I379,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":20624.185248230588},{"$f":"IF($I379>$D379,INDEX(V$361:V378,MATCH($D379,$G$361:$G378,0)),INDEX(V380:V$423,MATCH($D379,$G380:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I379>$D379,INDEX(W$361:W378,MATCH($D379,$G$361:$G378,0)),INDEX(W380:W$423,MATCH($D379,$G380:$G$423,0)))","v":0},{"$f":"IF($I379>$D379,INDEX(X$361:X378,MATCH($D379,$G$361:$G378,0)),INDEX(X380:X$423,MATCH($D379,$G380:$G$423,0)))","v":201230},{"$f":"IF($I379>$D379,INDEX(Y$361:Y378,MATCH($D379,$G$361:$G378,0)),INDEX(Y380:Y$423,MATCH($D379,$G380:$G$423,0)))","v":13.7},{"$f":"IF($I379>$D379,INDEX(Z$361:Z378,MATCH($D379,$G$361:$G378,0)),INDEX(Z380:Z$423,MATCH($D379,$G380:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I379>$D379,INDEX(AB$361:AB378,MATCH($D379,$G$361:$G378,0)),INDEX(AB380:AB$423,MATCH($D379,$G380:$G$423,0)))","v":60},{"$f":"IF($I379>$D379,INDEX(AC$361:AC378,MATCH($D379,$G$361:$G378,0)),INDEX(AC380:AC$423,MATCH($D379,$G380:$G$423,0)))","v":10},null,null,{"$f":"IF($I379>$D379,INDEX(AF$361:AF378,MATCH($D379,$G$361:$G378,0)),INDEX(AF380:AF$423,MATCH($D379,$G380:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I379>$D379,INDEX(AL$361:AL378,MATCH($D379,$G$361:$G378,0)),INDEX(AL380:AL$423,MATCH($D379,$G380:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I379>$D379,INDEX(AT$361:AT378,MATCH($D379,$G$361:$G378,0)),INDEX(AT380:AT$423,MATCH($D379,$G380:$G$423,0)))","v":70263},{"$f":"IF($I379>$D379,INDEX(AU$361:AU378,MATCH($D379,$G$361:$G378,0)),INDEX(AU380:AU$423,MATCH($D379,$G380:$G$423,0)))","v":695},{"$f":"IF($I379>$D379,INDEX(AV$361:AV378,MATCH($D379,$G$361:$G378,0)),INDEX(AV380:AV$423,MATCH($D379,$G380:$G$423,0)))","v":0},{"$f":"IF($I379>$D379,INDEX(AW$361:AW378,MATCH($D379,$G$361:$G378,0)),INDEX(AW380:AW$423,MATCH($D379,$G380:$G$423,0)))","v":4},{"$f":"IF($I379>$D379,INDEX(AX$361:AX378,MATCH($D379,$G$361:$G378,0)),INDEX(AX380:AX$423,MATCH($D379,$G380:$G$423,0)))","v":35000},null,{"$f":"IF($I379>$D379,INDEX(AZ$361:AZ378,MATCH($D379,$G$361:$G378,0)),INDEX(AZ380:AZ$423,MATCH($D379,$G380:$G$423,0)))","v":1},{"$f":"IF($I379>$D379,INDEX(BA$361:BA378,MATCH($D379,$G$361:$G378,0)),INDEX(BA380:BA$423,MATCH($D379,$G380:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,6.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I380)),ABS($F$361:$F$424-I380),0))","v":0},0,0,0,6,6,{"$f":"IF($I380>$D380,INDEX(K$361:K379,MATCH($D380,$G$361:$G379,0)),INDEX(K381:K$423,MATCH($D380,$G381:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I380>$D380,INDEX(L$361:L379,MATCH($D380,$G$361:$G379,0)),INDEX(L381:L$423,MATCH($D380,$G381:$G$423,0)))","v":"BMW"},{"$f":"IF($I380>$D380,INDEX(M$361:M379,MATCH($D380,$G$361:$G379,0)),INDEX(M381:M$423,MATCH($D380,$G381:$G$423,0)))","v":"X5"},{"$f":"IF($I380>$D380,INDEX(N$361:N379,MATCH($D380,$G$361:$G379,0)),INDEX(N381:N$423,MATCH($D380,$G381:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I380>$D380,INDEX(O$361:O379,MATCH($D380,$G$361:$G379,0)),INDEX(O381:O$423,MATCH($D380,$G381:$G$423,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I380,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I380,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":20624.185248230588},{"$f":"IF($I380>$D380,INDEX(V$361:V379,MATCH($D380,$G$361:$G379,0)),INDEX(V381:V$423,MATCH($D380,$G381:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I380>$D380,INDEX(W$361:W379,MATCH($D380,$G$361:$G379,0)),INDEX(W381:W$423,MATCH($D380,$G381:$G$423,0)))","v":47000},{"$f":"IF($I380>$D380,INDEX(X$361:X379,MATCH($D380,$G$361:$G379,0)),INDEX(X381:X$423,MATCH($D380,$G381:$G$423,0)))","v":201230},{"$f":"IF($I380>$D380,INDEX(Y$361:Y379,MATCH($D380,$G$361:$G379,0)),INDEX(Y381:Y$423,MATCH($D380,$G381:$G$423,0)))","v":13.7},{"$f":"IF($I380>$D380,INDEX(Z$361:Z379,MATCH($D380,$G$361:$G379,0)),INDEX(Z381:Z$423,MATCH($D380,$G381:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I380>$D380,INDEX(AB$361:AB379,MATCH($D380,$G$361:$G379,0)),INDEX(AB381:AB$423,MATCH($D380,$G381:$G$423,0)))","v":32},{"$f":"IF($I380>$D380,INDEX(AC$361:AC379,MATCH($D380,$G$361:$G379,0)),INDEX(AC381:AC$423,MATCH($D380,$G381:$G$423,0)))","v":25},null,null,{"$f":"IF($I380>$D380,INDEX(AF$361:AF379,MATCH($D380,$G$361:$G379,0)),INDEX(AF381:AF$423,MATCH($D380,$G381:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I380>$D380,INDEX(AL$361:AL379,MATCH($D380,$G$361:$G379,0)),INDEX(AL381:AL$423,MATCH($D380,$G381:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I380>$D380,INDEX(AT$361:AT379,MATCH($D380,$G$361:$G379,0)),INDEX(AT381:AT$423,MATCH($D380,$G381:$G$423,0)))","v":70263},{"$f":"IF($I380>$D380,INDEX(AU$361:AU379,MATCH($D380,$G$361:$G379,0)),INDEX(AU381:AU$423,MATCH($D380,$G381:$G$423,0)))","v":695},{"$f":"IF($I380>$D380,INDEX(AV$361:AV379,MATCH($D380,$G$361:$G379,0)),INDEX(AV381:AV$423,MATCH($D380,$G381:$G$423,0)))","v":0},{"$f":"IF($I380>$D380,INDEX(AW$361:AW379,MATCH($D380,$G$361:$G379,0)),INDEX(AW381:AW$423,MATCH($D380,$G381:$G$423,0)))","v":4},{"$f":"IF($I380>$D380,INDEX(AX$361:AX379,MATCH($D380,$G$361:$G379,0)),INDEX(AX381:AX$423,MATCH($D380,$G381:$G$423,0)))","v":35000},null,{"$f":"IF($I380>$D380,INDEX(AZ$361:AZ379,MATCH($D380,$G$361:$G379,0)),INDEX(AZ381:AZ$423,MATCH($D380,$G381:$G$423,0)))","v":1},{"$f":"IF($I380>$D380,INDEX(BA$361:BA379,MATCH($D380,$G$361:$G379,0)),INDEX(BA381:BA$423,MATCH($D380,$G381:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,6.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I381)),ABS($F$361:$F$424-I381),0))","v":0},0,0,0,6,6,{"$f":"IF($I381>$D381,INDEX(K$361:K380,MATCH($D381,$G$361:$G380,0)),INDEX(K382:K$423,MATCH($D381,$G382:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I381>$D381,INDEX(L$361:L380,MATCH($D381,$G$361:$G380,0)),INDEX(L382:L$423,MATCH($D381,$G382:$G$423,0)))","v":"FORD"},{"$f":"IF($I381>$D381,INDEX(M$361:M380,MATCH($D381,$G$361:$G380,0)),INDEX(M382:M$423,MATCH($D381,$G382:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I381>$D381,INDEX(N$361:N380,MATCH($D381,$G$361:$G380,0)),INDEX(N382:N$423,MATCH($D381,$G382:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I381>$D381,INDEX(O$361:O380,MATCH($D381,$G$361:$G380,0)),INDEX(O382:O$423,MATCH($D381,$G382:$G$423,0)))","v":2021},2015,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I381,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I381,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":20624.185248230588},{"$f":"IF($I381>$D381,INDEX(V$361:V380,MATCH($D381,$G$361:$G380,0)),INDEX(V382:V$423,MATCH($D381,$G382:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I381>$D381,INDEX(W$361:W380,MATCH($D381,$G$361:$G380,0)),INDEX(W382:W$423,MATCH($D381,$G382:$G$423,0)))","v":47000},{"$f":"IF($I381>$D381,INDEX(X$361:X380,MATCH($D381,$G$361:$G380,0)),INDEX(X382:X$423,MATCH($D381,$G382:$G$423,0)))","v":201230},{"$f":"IF($I381>$D381,INDEX(Y$361:Y380,MATCH($D381,$G$361:$G380,0)),INDEX(Y382:Y$423,MATCH($D381,$G382:$G$423,0)))","v":13.7},{"$f":"IF($I381>$D381,INDEX(Z$361:Z380,MATCH($D381,$G$361:$G380,0)),INDEX(Z382:Z$423,MATCH($D381,$G382:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I381>$D381,INDEX(AB$361:AB380,MATCH($D381,$G$361:$G380,0)),INDEX(AB382:AB$423,MATCH($D381,$G382:$G$423,0)))","v":71},{"$f":"IF($I381>$D381,INDEX(AC$361:AC380,MATCH($D381,$G$361:$G380,0)),INDEX(AC382:AC$423,MATCH($D381,$G382:$G$423,0)))","v":9},null,null,{"$f":"IF($I381>$D381,INDEX(AF$361:AF380,MATCH($D381,$G$361:$G380,0)),INDEX(AF382:AF$423,MATCH($D381,$G382:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I381>$D381,INDEX(AL$361:AL380,MATCH($D381,$G$361:$G380,0)),INDEX(AL382:AL$423,MATCH($D381,$G382:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I381>$D381,INDEX(AT$361:AT380,MATCH($D381,$G$361:$G380,0)),INDEX(AT382:AT$423,MATCH($D381,$G382:$G$423,0)))","v":70263},{"$f":"IF($I381>$D381,INDEX(AU$361:AU380,MATCH($D381,$G$361:$G380,0)),INDEX(AU382:AU$423,MATCH($D381,$G382:$G$423,0)))","v":695},{"$f":"IF($I381>$D381,INDEX(AV$361:AV380,MATCH($D381,$G$361:$G380,0)),INDEX(AV382:AV$423,MATCH($D381,$G382:$G$423,0)))","v":0},{"$f":"IF($I381>$D381,INDEX(AW$361:AW380,MATCH($D381,$G$361:$G380,0)),INDEX(AW382:AW$423,MATCH($D381,$G382:$G$423,0)))","v":4},{"$f":"IF($I381>$D381,INDEX(AX$361:AX380,MATCH($D381,$G$361:$G380,0)),INDEX(AX382:AX$423,MATCH($D381,$G382:$G$423,0)))","v":35000},null,{"$f":"IF($I381>$D381,INDEX(AZ$361:AZ380,MATCH($D381,$G$361:$G380,0)),INDEX(AZ382:AZ$423,MATCH($D381,$G382:$G$423,0)))","v":1},{"$f":"IF($I381>$D381,INDEX(BA$361:BA380,MATCH($D381,$G$361:$G380,0)),INDEX(BA382:BA$423,MATCH($D381,$G382:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,7.1,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I382)),ABS($F$361:$F$424-I382),0))","v":0},0,0,0,7,7,{"$f":"IF($I382>$D382,INDEX(K$361:K381,MATCH($D382,$G$361:$G381,0)),INDEX(K383:K$423,MATCH($D382,$G383:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I382>$D382,INDEX(L$361:L381,MATCH($D382,$G$361:$G381,0)),INDEX(L383:L$423,MATCH($D382,$G383:$G$423,0)))","v":"FORD"},{"$f":"IF($I382>$D382,INDEX(M$361:M381,MATCH($D382,$G$361:$G381,0)),INDEX(M383:M$423,MATCH($D382,$G383:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I382>$D382,INDEX(N$361:N381,MATCH($D382,$G$361:$G381,0)),INDEX(N383:N$423,MATCH($D382,$G383:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I382>$D382,INDEX(O$361:O381,MATCH($D382,$G$361:$G381,0)),INDEX(O383:O$423,MATCH($D382,$G383:$G$423,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I382,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I382,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":19716.721097308444},{"$f":"IF($I382>$D382,INDEX(V$361:V381,MATCH($D382,$G$361:$G381,0)),INDEX(V383:V$423,MATCH($D382,$G383:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I382>$D382,INDEX(W$361:W381,MATCH($D382,$G$361:$G381,0)),INDEX(W383:W$423,MATCH($D382,$G383:$G$423,0)))","v":0},{"$f":"IF($I382>$D382,INDEX(X$361:X381,MATCH($D382,$G$361:$G381,0)),INDEX(X383:X$423,MATCH($D382,$G383:$G$423,0)))","v":201230},{"$f":"IF($I382>$D382,INDEX(Y$361:Y381,MATCH($D382,$G$361:$G381,0)),INDEX(Y383:Y$423,MATCH($D382,$G383:$G$423,0)))","v":13.7},{"$f":"IF($I382>$D382,INDEX(Z$361:Z381,MATCH($D382,$G$361:$G381,0)),INDEX(Z383:Z$423,MATCH($D382,$G383:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I382>$D382,INDEX(AB$361:AB381,MATCH($D382,$G$361:$G381,0)),INDEX(AB383:AB$423,MATCH($D382,$G383:$G$423,0)))","v":60},{"$f":"IF($I382>$D382,INDEX(AC$361:AC381,MATCH($D382,$G$361:$G381,0)),INDEX(AC383:AC$423,MATCH($D382,$G383:$G$423,0)))","v":10},null,null,{"$f":"IF($I382>$D382,INDEX(AF$361:AF381,MATCH($D382,$G$361:$G381,0)),INDEX(AF383:AF$423,MATCH($D382,$G383:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I382>$D382,INDEX(AL$361:AL381,MATCH($D382,$G$361:$G381,0)),INDEX(AL383:AL$423,MATCH($D382,$G383:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I382>$D382,INDEX(AT$361:AT381,MATCH($D382,$G$361:$G381,0)),INDEX(AT383:AT$423,MATCH($D382,$G383:$G$423,0)))","v":70263},{"$f":"IF($I382>$D382,INDEX(AU$361:AU381,MATCH($D382,$G$361:$G381,0)),INDEX(AU383:AU$423,MATCH($D382,$G383:$G$423,0)))","v":695},{"$f":"IF($I382>$D382,INDEX(AV$361:AV381,MATCH($D382,$G$361:$G381,0)),INDEX(AV383:AV$423,MATCH($D382,$G383:$G$423,0)))","v":0},{"$f":"IF($I382>$D382,INDEX(AW$361:AW381,MATCH($D382,$G$361:$G381,0)),INDEX(AW383:AW$423,MATCH($D382,$G383:$G$423,0)))","v":4},{"$f":"IF($I382>$D382,INDEX(AX$361:AX381,MATCH($D382,$G$361:$G381,0)),INDEX(AX383:AX$423,MATCH($D382,$G383:$G$423,0)))","v":35000},null,{"$f":"IF($I382>$D382,INDEX(AZ$361:AZ381,MATCH($D382,$G$361:$G381,0)),INDEX(AZ383:AZ$423,MATCH($D382,$G383:$G$423,0)))","v":1},{"$f":"IF($I382>$D382,INDEX(BA$361:BA381,MATCH($D382,$G$361:$G381,0)),INDEX(BA383:BA$423,MATCH($D382,$G383:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,7.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I383)),ABS($F$361:$F$424-I383),0))","v":0},0,0,0,7,7,{"$f":"IF($I383>$D383,INDEX(K$361:K382,MATCH($D383,$G$361:$G382,0)),INDEX(K384:K$423,MATCH($D383,$G384:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I383>$D383,INDEX(L$361:L382,MATCH($D383,$G$361:$G382,0)),INDEX(L384:L$423,MATCH($D383,$G384:$G$423,0)))","v":"BMW"},{"$f":"IF($I383>$D383,INDEX(M$361:M382,MATCH($D383,$G$361:$G382,0)),INDEX(M384:M$423,MATCH($D383,$G384:$G$423,0)))","v":"X5"},{"$f":"IF($I383>$D383,INDEX(N$361:N382,MATCH($D383,$G$361:$G382,0)),INDEX(N384:N$423,MATCH($D383,$G384:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I383>$D383,INDEX(O$361:O382,MATCH($D383,$G$361:$G382,0)),INDEX(O384:O$423,MATCH($D383,$G384:$G$423,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I383,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I383,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":19716.721097308444},{"$f":"IF($I383>$D383,INDEX(V$361:V382,MATCH($D383,$G$361:$G382,0)),INDEX(V384:V$423,MATCH($D383,$G384:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I383>$D383,INDEX(W$361:W382,MATCH($D383,$G$361:$G382,0)),INDEX(W384:W$423,MATCH($D383,$G384:$G$423,0)))","v":47000},{"$f":"IF($I383>$D383,INDEX(X$361:X382,MATCH($D383,$G$361:$G382,0)),INDEX(X384:X$423,MATCH($D383,$G384:$G$423,0)))","v":201230},{"$f":"IF($I383>$D383,INDEX(Y$361:Y382,MATCH($D383,$G$361:$G382,0)),INDEX(Y384:Y$423,MATCH($D383,$G384:$G$423,0)))","v":13.7},{"$f":"IF($I383>$D383,INDEX(Z$361:Z382,MATCH($D383,$G$361:$G382,0)),INDEX(Z384:Z$423,MATCH($D383,$G384:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I383>$D383,INDEX(AB$361:AB382,MATCH($D383,$G$361:$G382,0)),INDEX(AB384:AB$423,MATCH($D383,$G384:$G$423,0)))","v":32},{"$f":"IF($I383>$D383,INDEX(AC$361:AC382,MATCH($D383,$G$361:$G382,0)),INDEX(AC384:AC$423,MATCH($D383,$G384:$G$423,0)))","v":25},null,null,{"$f":"IF($I383>$D383,INDEX(AF$361:AF382,MATCH($D383,$G$361:$G382,0)),INDEX(AF384:AF$423,MATCH($D383,$G384:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I383>$D383,INDEX(AL$361:AL382,MATCH($D383,$G$361:$G382,0)),INDEX(AL384:AL$423,MATCH($D383,$G384:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I383>$D383,INDEX(AT$361:AT382,MATCH($D383,$G$361:$G382,0)),INDEX(AT384:AT$423,MATCH($D383,$G384:$G$423,0)))","v":70263},{"$f":"IF($I383>$D383,INDEX(AU$361:AU382,MATCH($D383,$G$361:$G382,0)),INDEX(AU384:AU$423,MATCH($D383,$G384:$G$423,0)))","v":695},{"$f":"IF($I383>$D383,INDEX(AV$361:AV382,MATCH($D383,$G$361:$G382,0)),INDEX(AV384:AV$423,MATCH($D383,$G384:$G$423,0)))","v":0},{"$f":"IF($I383>$D383,INDEX(AW$361:AW382,MATCH($D383,$G$361:$G382,0)),INDEX(AW384:AW$423,MATCH($D383,$G384:$G$423,0)))","v":4},{"$f":"IF($I383>$D383,INDEX(AX$361:AX382,MATCH($D383,$G$361:$G382,0)),INDEX(AX384:AX$423,MATCH($D383,$G384:$G$423,0)))","v":35000},null,{"$f":"IF($I383>$D383,INDEX(AZ$361:AZ382,MATCH($D383,$G$361:$G382,0)),INDEX(AZ384:AZ$423,MATCH($D383,$G384:$G$423,0)))","v":1},{"$f":"IF($I383>$D383,INDEX(BA$361:BA382,MATCH($D383,$G$361:$G382,0)),INDEX(BA384:BA$423,MATCH($D383,$G384:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,7.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I384)),ABS($F$361:$F$424-I384),0))","v":0},0,0,0,7,7,{"$f":"IF($I384>$D384,INDEX(K$361:K383,MATCH($D384,$G$361:$G383,0)),INDEX(K385:K$423,MATCH($D384,$G385:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I384>$D384,INDEX(L$361:L383,MATCH($D384,$G$361:$G383,0)),INDEX(L385:L$423,MATCH($D384,$G385:$G$423,0)))","v":"FORD"},{"$f":"IF($I384>$D384,INDEX(M$361:M383,MATCH($D384,$G$361:$G383,0)),INDEX(M385:M$423,MATCH($D384,$G385:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I384>$D384,INDEX(N$361:N383,MATCH($D384,$G$361:$G383,0)),INDEX(N385:N$423,MATCH($D384,$G385:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I384>$D384,INDEX(O$361:O383,MATCH($D384,$G$361:$G383,0)),INDEX(O385:O$423,MATCH($D384,$G385:$G$423,0)))","v":2021},2014,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I384,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I384,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":19716.721097308444},{"$f":"IF($I384>$D384,INDEX(V$361:V383,MATCH($D384,$G$361:$G383,0)),INDEX(V385:V$423,MATCH($D384,$G385:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I384>$D384,INDEX(W$361:W383,MATCH($D384,$G$361:$G383,0)),INDEX(W385:W$423,MATCH($D384,$G385:$G$423,0)))","v":47000},{"$f":"IF($I384>$D384,INDEX(X$361:X383,MATCH($D384,$G$361:$G383,0)),INDEX(X385:X$423,MATCH($D384,$G385:$G$423,0)))","v":201230},{"$f":"IF($I384>$D384,INDEX(Y$361:Y383,MATCH($D384,$G$361:$G383,0)),INDEX(Y385:Y$423,MATCH($D384,$G385:$G$423,0)))","v":13.7},{"$f":"IF($I384>$D384,INDEX(Z$361:Z383,MATCH($D384,$G$361:$G383,0)),INDEX(Z385:Z$423,MATCH($D384,$G385:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I384>$D384,INDEX(AB$361:AB383,MATCH($D384,$G$361:$G383,0)),INDEX(AB385:AB$423,MATCH($D384,$G385:$G$423,0)))","v":71},{"$f":"IF($I384>$D384,INDEX(AC$361:AC383,MATCH($D384,$G$361:$G383,0)),INDEX(AC385:AC$423,MATCH($D384,$G385:$G$423,0)))","v":9},null,null,{"$f":"IF($I384>$D384,INDEX(AF$361:AF383,MATCH($D384,$G$361:$G383,0)),INDEX(AF385:AF$423,MATCH($D384,$G385:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I384>$D384,INDEX(AL$361:AL383,MATCH($D384,$G$361:$G383,0)),INDEX(AL385:AL$423,MATCH($D384,$G385:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I384>$D384,INDEX(AT$361:AT383,MATCH($D384,$G$361:$G383,0)),INDEX(AT385:AT$423,MATCH($D384,$G385:$G$423,0)))","v":70263},{"$f":"IF($I384>$D384,INDEX(AU$361:AU383,MATCH($D384,$G$361:$G383,0)),INDEX(AU385:AU$423,MATCH($D384,$G385:$G$423,0)))","v":695},{"$f":"IF($I384>$D384,INDEX(AV$361:AV383,MATCH($D384,$G$361:$G383,0)),INDEX(AV385:AV$423,MATCH($D384,$G385:$G$423,0)))","v":0},{"$f":"IF($I384>$D384,INDEX(AW$361:AW383,MATCH($D384,$G$361:$G383,0)),INDEX(AW385:AW$423,MATCH($D384,$G385:$G$423,0)))","v":4},{"$f":"IF($I384>$D384,INDEX(AX$361:AX383,MATCH($D384,$G$361:$G383,0)),INDEX(AX385:AX$423,MATCH($D384,$G385:$G$423,0)))","v":35000},null,{"$f":"IF($I384>$D384,INDEX(AZ$361:AZ383,MATCH($D384,$G$361:$G383,0)),INDEX(AZ385:AZ$423,MATCH($D384,$G385:$G$423,0)))","v":1},{"$f":"IF($I384>$D384,INDEX(BA$361:BA383,MATCH($D384,$G$361:$G383,0)),INDEX(BA385:BA$423,MATCH($D384,$G385:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,8.1,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I385)),ABS($F$361:$F$424-I385),0))","v":0},0,0,0,8,8,{"$f":"IF($I385>$D385,INDEX(K$361:K384,MATCH($D385,$G$361:$G384,0)),INDEX(K386:K$423,MATCH($D385,$G386:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I385>$D385,INDEX(L$361:L384,MATCH($D385,$G$361:$G384,0)),INDEX(L386:L$423,MATCH($D385,$G386:$G$423,0)))","v":"FORD"},{"$f":"IF($I385>$D385,INDEX(M$361:M384,MATCH($D385,$G$361:$G384,0)),INDEX(M386:M$423,MATCH($D385,$G386:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I385>$D385,INDEX(N$361:N384,MATCH($D385,$G$361:$G384,0)),INDEX(N386:N$423,MATCH($D385,$G386:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I385>$D385,INDEX(O$361:O384,MATCH($D385,$G$361:$G384,0)),INDEX(O386:O$423,MATCH($D385,$G386:$G$423,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I385,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I385,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":18849.185369026865},{"$f":"IF($I385>$D385,INDEX(V$361:V384,MATCH($D385,$G$361:$G384,0)),INDEX(V386:V$423,MATCH($D385,$G386:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I385>$D385,INDEX(W$361:W384,MATCH($D385,$G$361:$G384,0)),INDEX(W386:W$423,MATCH($D385,$G386:$G$423,0)))","v":0},{"$f":"IF($I385>$D385,INDEX(X$361:X384,MATCH($D385,$G$361:$G384,0)),INDEX(X386:X$423,MATCH($D385,$G386:$G$423,0)))","v":201230},{"$f":"IF($I385>$D385,INDEX(Y$361:Y384,MATCH($D385,$G$361:$G384,0)),INDEX(Y386:Y$423,MATCH($D385,$G386:$G$423,0)))","v":13.7},{"$f":"IF($I385>$D385,INDEX(Z$361:Z384,MATCH($D385,$G$361:$G384,0)),INDEX(Z386:Z$423,MATCH($D385,$G386:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I385>$D385,INDEX(AB$361:AB384,MATCH($D385,$G$361:$G384,0)),INDEX(AB386:AB$423,MATCH($D385,$G386:$G$423,0)))","v":60},{"$f":"IF($I385>$D385,INDEX(AC$361:AC384,MATCH($D385,$G$361:$G384,0)),INDEX(AC386:AC$423,MATCH($D385,$G386:$G$423,0)))","v":10},null,null,{"$f":"IF($I385>$D385,INDEX(AF$361:AF384,MATCH($D385,$G$361:$G384,0)),INDEX(AF386:AF$423,MATCH($D385,$G386:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I385>$D385,INDEX(AL$361:AL384,MATCH($D385,$G$361:$G384,0)),INDEX(AL386:AL$423,MATCH($D385,$G386:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I385>$D385,INDEX(AT$361:AT384,MATCH($D385,$G$361:$G384,0)),INDEX(AT386:AT$423,MATCH($D385,$G386:$G$423,0)))","v":70263},{"$f":"IF($I385>$D385,INDEX(AU$361:AU384,MATCH($D385,$G$361:$G384,0)),INDEX(AU386:AU$423,MATCH($D385,$G386:$G$423,0)))","v":695},{"$f":"IF($I385>$D385,INDEX(AV$361:AV384,MATCH($D385,$G$361:$G384,0)),INDEX(AV386:AV$423,MATCH($D385,$G386:$G$423,0)))","v":0},{"$f":"IF($I385>$D385,INDEX(AW$361:AW384,MATCH($D385,$G$361:$G384,0)),INDEX(AW386:AW$423,MATCH($D385,$G386:$G$423,0)))","v":4},{"$f":"IF($I385>$D385,INDEX(AX$361:AX384,MATCH($D385,$G$361:$G384,0)),INDEX(AX386:AX$423,MATCH($D385,$G386:$G$423,0)))","v":35000},null,{"$f":"IF($I385>$D385,INDEX(AZ$361:AZ384,MATCH($D385,$G$361:$G384,0)),INDEX(AZ386:AZ$423,MATCH($D385,$G386:$G$423,0)))","v":1},{"$f":"IF($I385>$D385,INDEX(BA$361:BA384,MATCH($D385,$G$361:$G384,0)),INDEX(BA386:BA$423,MATCH($D385,$G386:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,8.1999999999999993,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I386)),ABS($F$361:$F$424-I386),0))","v":0},0,0,0,8,8,{"$f":"IF($I386>$D386,INDEX(K$361:K385,MATCH($D386,$G$361:$G385,0)),INDEX(K387:K$423,MATCH($D386,$G387:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I386>$D386,INDEX(L$361:L385,MATCH($D386,$G$361:$G385,0)),INDEX(L387:L$423,MATCH($D386,$G387:$G$423,0)))","v":"BMW"},{"$f":"IF($I386>$D386,INDEX(M$361:M385,MATCH($D386,$G$361:$G385,0)),INDEX(M387:M$423,MATCH($D386,$G387:$G$423,0)))","v":"X5"},{"$f":"IF($I386>$D386,INDEX(N$361:N385,MATCH($D386,$G$361:$G385,0)),INDEX(N387:N$423,MATCH($D386,$G387:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I386>$D386,INDEX(O$361:O385,MATCH($D386,$G$361:$G385,0)),INDEX(O387:O$423,MATCH($D386,$G387:$G$423,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I386,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I386,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":18849.185369026865},{"$f":"IF($I386>$D386,INDEX(V$361:V385,MATCH($D386,$G$361:$G385,0)),INDEX(V387:V$423,MATCH($D386,$G387:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I386>$D386,INDEX(W$361:W385,MATCH($D386,$G$361:$G385,0)),INDEX(W387:W$423,MATCH($D386,$G387:$G$423,0)))","v":47000},{"$f":"IF($I386>$D386,INDEX(X$361:X385,MATCH($D386,$G$361:$G385,0)),INDEX(X387:X$423,MATCH($D386,$G387:$G$423,0)))","v":201230},{"$f":"IF($I386>$D386,INDEX(Y$361:Y385,MATCH($D386,$G$361:$G385,0)),INDEX(Y387:Y$423,MATCH($D386,$G387:$G$423,0)))","v":13.7},{"$f":"IF($I386>$D386,INDEX(Z$361:Z385,MATCH($D386,$G$361:$G385,0)),INDEX(Z387:Z$423,MATCH($D386,$G387:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I386>$D386,INDEX(AB$361:AB385,MATCH($D386,$G$361:$G385,0)),INDEX(AB387:AB$423,MATCH($D386,$G387:$G$423,0)))","v":32},{"$f":"IF($I386>$D386,INDEX(AC$361:AC385,MATCH($D386,$G$361:$G385,0)),INDEX(AC387:AC$423,MATCH($D386,$G387:$G$423,0)))","v":25},null,null,{"$f":"IF($I386>$D386,INDEX(AF$361:AF385,MATCH($D386,$G$361:$G385,0)),INDEX(AF387:AF$423,MATCH($D386,$G387:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I386>$D386,INDEX(AL$361:AL385,MATCH($D386,$G$361:$G385,0)),INDEX(AL387:AL$423,MATCH($D386,$G387:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I386>$D386,INDEX(AT$361:AT385,MATCH($D386,$G$361:$G385,0)),INDEX(AT387:AT$423,MATCH($D386,$G387:$G$423,0)))","v":70263},{"$f":"IF($I386>$D386,INDEX(AU$361:AU385,MATCH($D386,$G$361:$G385,0)),INDEX(AU387:AU$423,MATCH($D386,$G387:$G$423,0)))","v":695},{"$f":"IF($I386>$D386,INDEX(AV$361:AV385,MATCH($D386,$G$361:$G385,0)),INDEX(AV387:AV$423,MATCH($D386,$G387:$G$423,0)))","v":0},{"$f":"IF($I386>$D386,INDEX(AW$361:AW385,MATCH($D386,$G$361:$G385,0)),INDEX(AW387:AW$423,MATCH($D386,$G387:$G$423,0)))","v":4},{"$f":"IF($I386>$D386,INDEX(AX$361:AX385,MATCH($D386,$G$361:$G385,0)),INDEX(AX387:AX$423,MATCH($D386,$G387:$G$423,0)))","v":35000},null,{"$f":"IF($I386>$D386,INDEX(AZ$361:AZ385,MATCH($D386,$G$361:$G385,0)),INDEX(AZ387:AZ$423,MATCH($D386,$G387:$G$423,0)))","v":1},{"$f":"IF($I386>$D386,INDEX(BA$361:BA385,MATCH($D386,$G$361:$G385,0)),INDEX(BA387:BA$423,MATCH($D386,$G387:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,8.3000000000000007,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I387)),ABS($F$361:$F$424-I387),0))","v":0},0,0,0,8,8,{"$f":"IF($I387>$D387,INDEX(K$361:K386,MATCH($D387,$G$361:$G386,0)),INDEX(K388:K$423,MATCH($D387,$G388:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I387>$D387,INDEX(L$361:L386,MATCH($D387,$G$361:$G386,0)),INDEX(L388:L$423,MATCH($D387,$G388:$G$423,0)))","v":"FORD"},{"$f":"IF($I387>$D387,INDEX(M$361:M386,MATCH($D387,$G$361:$G386,0)),INDEX(M388:M$423,MATCH($D387,$G388:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I387>$D387,INDEX(N$361:N386,MATCH($D387,$G$361:$G386,0)),INDEX(N388:N$423,MATCH($D387,$G388:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I387>$D387,INDEX(O$361:O386,MATCH($D387,$G$361:$G386,0)),INDEX(O388:O$423,MATCH($D387,$G388:$G$423,0)))","v":2021},2013,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I387,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I387,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":18849.185369026865},{"$f":"IF($I387>$D387,INDEX(V$361:V386,MATCH($D387,$G$361:$G386,0)),INDEX(V388:V$423,MATCH($D387,$G388:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I387>$D387,INDEX(W$361:W386,MATCH($D387,$G$361:$G386,0)),INDEX(W388:W$423,MATCH($D387,$G388:$G$423,0)))","v":47000},{"$f":"IF($I387>$D387,INDEX(X$361:X386,MATCH($D387,$G$361:$G386,0)),INDEX(X388:X$423,MATCH($D387,$G388:$G$423,0)))","v":201230},{"$f":"IF($I387>$D387,INDEX(Y$361:Y386,MATCH($D387,$G$361:$G386,0)),INDEX(Y388:Y$423,MATCH($D387,$G388:$G$423,0)))","v":13.7},{"$f":"IF($I387>$D387,INDEX(Z$361:Z386,MATCH($D387,$G$361:$G386,0)),INDEX(Z388:Z$423,MATCH($D387,$G388:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I387>$D387,INDEX(AB$361:AB386,MATCH($D387,$G$361:$G386,0)),INDEX(AB388:AB$423,MATCH($D387,$G388:$G$423,0)))","v":71},{"$f":"IF($I387>$D387,INDEX(AC$361:AC386,MATCH($D387,$G$361:$G386,0)),INDEX(AC388:AC$423,MATCH($D387,$G388:$G$423,0)))","v":9},null,null,{"$f":"IF($I387>$D387,INDEX(AF$361:AF386,MATCH($D387,$G$361:$G386,0)),INDEX(AF388:AF$423,MATCH($D387,$G388:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I387>$D387,INDEX(AL$361:AL386,MATCH($D387,$G$361:$G386,0)),INDEX(AL388:AL$423,MATCH($D387,$G388:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I387>$D387,INDEX(AT$361:AT386,MATCH($D387,$G$361:$G386,0)),INDEX(AT388:AT$423,MATCH($D387,$G388:$G$423,0)))","v":70263},{"$f":"IF($I387>$D387,INDEX(AU$361:AU386,MATCH($D387,$G$361:$G386,0)),INDEX(AU388:AU$423,MATCH($D387,$G388:$G$423,0)))","v":695},{"$f":"IF($I387>$D387,INDEX(AV$361:AV386,MATCH($D387,$G$361:$G386,0)),INDEX(AV388:AV$423,MATCH($D387,$G388:$G$423,0)))","v":0},{"$f":"IF($I387>$D387,INDEX(AW$361:AW386,MATCH($D387,$G$361:$G386,0)),INDEX(AW388:AW$423,MATCH($D387,$G388:$G$423,0)))","v":4},{"$f":"IF($I387>$D387,INDEX(AX$361:AX386,MATCH($D387,$G$361:$G386,0)),INDEX(AX388:AX$423,MATCH($D387,$G388:$G$423,0)))","v":35000},null,{"$f":"IF($I387>$D387,INDEX(AZ$361:AZ386,MATCH($D387,$G$361:$G386,0)),INDEX(AZ388:AZ$423,MATCH($D387,$G388:$G$423,0)))","v":1},{"$f":"IF($I387>$D387,INDEX(BA$361:BA386,MATCH($D387,$G$361:$G386,0)),INDEX(BA388:BA$423,MATCH($D387,$G388:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,9.1,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I388)),ABS($F$361:$F$424-I388),0))","v":0},0,0,0,9,9,{"$f":"IF($I388>$D388,INDEX(K$361:K387,MATCH($D388,$G$361:$G387,0)),INDEX(K389:K$423,MATCH($D388,$G389:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I388>$D388,INDEX(L$361:L387,MATCH($D388,$G$361:$G387,0)),INDEX(L389:L$423,MATCH($D388,$G389:$G$423,0)))","v":"FORD"},{"$f":"IF($I388>$D388,INDEX(M$361:M387,MATCH($D388,$G$361:$G387,0)),INDEX(M389:M$423,MATCH($D388,$G389:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I388>$D388,INDEX(N$361:N387,MATCH($D388,$G$361:$G387,0)),INDEX(N389:N$423,MATCH($D388,$G389:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I388>$D388,INDEX(O$361:O387,MATCH($D388,$G$361:$G387,0)),INDEX(O389:O$423,MATCH($D388,$G389:$G$423,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I388,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I388,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":18019.821212789688},{"$f":"IF($I388>$D388,INDEX(V$361:V387,MATCH($D388,$G$361:$G387,0)),INDEX(V389:V$423,MATCH($D388,$G389:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I388>$D388,INDEX(W$361:W387,MATCH($D388,$G$361:$G387,0)),INDEX(W389:W$423,MATCH($D388,$G389:$G$423,0)))","v":0},{"$f":"IF($I388>$D388,INDEX(X$361:X387,MATCH($D388,$G$361:$G387,0)),INDEX(X389:X$423,MATCH($D388,$G389:$G$423,0)))","v":201230},{"$f":"IF($I388>$D388,INDEX(Y$361:Y387,MATCH($D388,$G$361:$G387,0)),INDEX(Y389:Y$423,MATCH($D388,$G389:$G$423,0)))","v":13.7},{"$f":"IF($I388>$D388,INDEX(Z$361:Z387,MATCH($D388,$G$361:$G387,0)),INDEX(Z389:Z$423,MATCH($D388,$G389:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I388>$D388,INDEX(AB$361:AB387,MATCH($D388,$G$361:$G387,0)),INDEX(AB389:AB$423,MATCH($D388,$G389:$G$423,0)))","v":60},{"$f":"IF($I388>$D388,INDEX(AC$361:AC387,MATCH($D388,$G$361:$G387,0)),INDEX(AC389:AC$423,MATCH($D388,$G389:$G$423,0)))","v":10},null,null,{"$f":"IF($I388>$D388,INDEX(AF$361:AF387,MATCH($D388,$G$361:$G387,0)),INDEX(AF389:AF$423,MATCH($D388,$G389:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I388>$D388,INDEX(AL$361:AL387,MATCH($D388,$G$361:$G387,0)),INDEX(AL389:AL$423,MATCH($D388,$G389:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I388>$D388,INDEX(AT$361:AT387,MATCH($D388,$G$361:$G387,0)),INDEX(AT389:AT$423,MATCH($D388,$G389:$G$423,0)))","v":70263},{"$f":"IF($I388>$D388,INDEX(AU$361:AU387,MATCH($D388,$G$361:$G387,0)),INDEX(AU389:AU$423,MATCH($D388,$G389:$G$423,0)))","v":695},{"$f":"IF($I388>$D388,INDEX(AV$361:AV387,MATCH($D388,$G$361:$G387,0)),INDEX(AV389:AV$423,MATCH($D388,$G389:$G$423,0)))","v":0},{"$f":"IF($I388>$D388,INDEX(AW$361:AW387,MATCH($D388,$G$361:$G387,0)),INDEX(AW389:AW$423,MATCH($D388,$G389:$G$423,0)))","v":4},{"$f":"IF($I388>$D388,INDEX(AX$361:AX387,MATCH($D388,$G$361:$G387,0)),INDEX(AX389:AX$423,MATCH($D388,$G389:$G$423,0)))","v":35000},null,{"$f":"IF($I388>$D388,INDEX(AZ$361:AZ387,MATCH($D388,$G$361:$G387,0)),INDEX(AZ389:AZ$423,MATCH($D388,$G389:$G$423,0)))","v":1},{"$f":"IF($I388>$D388,INDEX(BA$361:BA387,MATCH($D388,$G$361:$G387,0)),INDEX(BA389:BA$423,MATCH($D388,$G389:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,9.1999999999999993,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I389)),ABS($F$361:$F$424-I389),0))","v":0},0,0,0,9,9,{"$f":"IF($I389>$D389,INDEX(K$361:K388,MATCH($D389,$G$361:$G388,0)),INDEX(K390:K$423,MATCH($D389,$G390:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I389>$D389,INDEX(L$361:L388,MATCH($D389,$G$361:$G388,0)),INDEX(L390:L$423,MATCH($D389,$G390:$G$423,0)))","v":"BMW"},{"$f":"IF($I389>$D389,INDEX(M$361:M388,MATCH($D389,$G$361:$G388,0)),INDEX(M390:M$423,MATCH($D389,$G390:$G$423,0)))","v":"X5"},{"$f":"IF($I389>$D389,INDEX(N$361:N388,MATCH($D389,$G$361:$G388,0)),INDEX(N390:N$423,MATCH($D389,$G390:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I389>$D389,INDEX(O$361:O388,MATCH($D389,$G$361:$G388,0)),INDEX(O390:O$423,MATCH($D389,$G390:$G$423,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I389,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I389,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":18019.821212789688},{"$f":"IF($I389>$D389,INDEX(V$361:V388,MATCH($D389,$G$361:$G388,0)),INDEX(V390:V$423,MATCH($D389,$G390:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I389>$D389,INDEX(W$361:W388,MATCH($D389,$G$361:$G388,0)),INDEX(W390:W$423,MATCH($D389,$G390:$G$423,0)))","v":47000},{"$f":"IF($I389>$D389,INDEX(X$361:X388,MATCH($D389,$G$361:$G388,0)),INDEX(X390:X$423,MATCH($D389,$G390:$G$423,0)))","v":201230},{"$f":"IF($I389>$D389,INDEX(Y$361:Y388,MATCH($D389,$G$361:$G388,0)),INDEX(Y390:Y$423,MATCH($D389,$G390:$G$423,0)))","v":13.7},{"$f":"IF($I389>$D389,INDEX(Z$361:Z388,MATCH($D389,$G$361:$G388,0)),INDEX(Z390:Z$423,MATCH($D389,$G390:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I389>$D389,INDEX(AB$361:AB388,MATCH($D389,$G$361:$G388,0)),INDEX(AB390:AB$423,MATCH($D389,$G390:$G$423,0)))","v":32},{"$f":"IF($I389>$D389,INDEX(AC$361:AC388,MATCH($D389,$G$361:$G388,0)),INDEX(AC390:AC$423,MATCH($D389,$G390:$G$423,0)))","v":25},null,null,{"$f":"IF($I389>$D389,INDEX(AF$361:AF388,MATCH($D389,$G$361:$G388,0)),INDEX(AF390:AF$423,MATCH($D389,$G390:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I389>$D389,INDEX(AL$361:AL388,MATCH($D389,$G$361:$G388,0)),INDEX(AL390:AL$423,MATCH($D389,$G390:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I389>$D389,INDEX(AT$361:AT388,MATCH($D389,$G$361:$G388,0)),INDEX(AT390:AT$423,MATCH($D389,$G390:$G$423,0)))","v":70263},{"$f":"IF($I389>$D389,INDEX(AU$361:AU388,MATCH($D389,$G$361:$G388,0)),INDEX(AU390:AU$423,MATCH($D389,$G390:$G$423,0)))","v":695},{"$f":"IF($I389>$D389,INDEX(AV$361:AV388,MATCH($D389,$G$361:$G388,0)),INDEX(AV390:AV$423,MATCH($D389,$G390:$G$423,0)))","v":0},{"$f":"IF($I389>$D389,INDEX(AW$361:AW388,MATCH($D389,$G$361:$G388,0)),INDEX(AW390:AW$423,MATCH($D389,$G390:$G$423,0)))","v":4},{"$f":"IF($I389>$D389,INDEX(AX$361:AX388,MATCH($D389,$G$361:$G388,0)),INDEX(AX390:AX$423,MATCH($D389,$G390:$G$423,0)))","v":35000},null,{"$f":"IF($I389>$D389,INDEX(AZ$361:AZ388,MATCH($D389,$G$361:$G388,0)),INDEX(AZ390:AZ$423,MATCH($D389,$G390:$G$423,0)))","v":1},{"$f":"IF($I389>$D389,INDEX(BA$361:BA388,MATCH($D389,$G$361:$G388,0)),INDEX(BA390:BA$423,MATCH($D389,$G390:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,9.3000000000000007,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I390)),ABS($F$361:$F$424-I390),0))","v":0},0,0,0,9,9,{"$f":"IF($I390>$D390,INDEX(K$361:K389,MATCH($D390,$G$361:$G389,0)),INDEX(K391:K$423,MATCH($D390,$G391:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I390>$D390,INDEX(L$361:L389,MATCH($D390,$G$361:$G389,0)),INDEX(L391:L$423,MATCH($D390,$G391:$G$423,0)))","v":"FORD"},{"$f":"IF($I390>$D390,INDEX(M$361:M389,MATCH($D390,$G$361:$G389,0)),INDEX(M391:M$423,MATCH($D390,$G391:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I390>$D390,INDEX(N$361:N389,MATCH($D390,$G$361:$G389,0)),INDEX(N391:N$423,MATCH($D390,$G391:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I390>$D390,INDEX(O$361:O389,MATCH($D390,$G$361:$G389,0)),INDEX(O391:O$423,MATCH($D390,$G391:$G$423,0)))","v":2021},2012,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I390,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I390,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":18019.821212789688},{"$f":"IF($I390>$D390,INDEX(V$361:V389,MATCH($D390,$G$361:$G389,0)),INDEX(V391:V$423,MATCH($D390,$G391:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I390>$D390,INDEX(W$361:W389,MATCH($D390,$G$361:$G389,0)),INDEX(W391:W$423,MATCH($D390,$G391:$G$423,0)))","v":47000},{"$f":"IF($I390>$D390,INDEX(X$361:X389,MATCH($D390,$G$361:$G389,0)),INDEX(X391:X$423,MATCH($D390,$G391:$G$423,0)))","v":201230},{"$f":"IF($I390>$D390,INDEX(Y$361:Y389,MATCH($D390,$G$361:$G389,0)),INDEX(Y391:Y$423,MATCH($D390,$G391:$G$423,0)))","v":13.7},{"$f":"IF($I390>$D390,INDEX(Z$361:Z389,MATCH($D390,$G$361:$G389,0)),INDEX(Z391:Z$423,MATCH($D390,$G391:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I390>$D390,INDEX(AB$361:AB389,MATCH($D390,$G$361:$G389,0)),INDEX(AB391:AB$423,MATCH($D390,$G391:$G$423,0)))","v":71},{"$f":"IF($I390>$D390,INDEX(AC$361:AC389,MATCH($D390,$G$361:$G389,0)),INDEX(AC391:AC$423,MATCH($D390,$G391:$G$423,0)))","v":9},null,null,{"$f":"IF($I390>$D390,INDEX(AF$361:AF389,MATCH($D390,$G$361:$G389,0)),INDEX(AF391:AF$423,MATCH($D390,$G391:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I390>$D390,INDEX(AL$361:AL389,MATCH($D390,$G$361:$G389,0)),INDEX(AL391:AL$423,MATCH($D390,$G391:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I390>$D390,INDEX(AT$361:AT389,MATCH($D390,$G$361:$G389,0)),INDEX(AT391:AT$423,MATCH($D390,$G391:$G$423,0)))","v":70263},{"$f":"IF($I390>$D390,INDEX(AU$361:AU389,MATCH($D390,$G$361:$G389,0)),INDEX(AU391:AU$423,MATCH($D390,$G391:$G$423,0)))","v":695},{"$f":"IF($I390>$D390,INDEX(AV$361:AV389,MATCH($D390,$G$361:$G389,0)),INDEX(AV391:AV$423,MATCH($D390,$G391:$G$423,0)))","v":0},{"$f":"IF($I390>$D390,INDEX(AW$361:AW389,MATCH($D390,$G$361:$G389,0)),INDEX(AW391:AW$423,MATCH($D390,$G391:$G$423,0)))","v":4},{"$f":"IF($I390>$D390,INDEX(AX$361:AX389,MATCH($D390,$G$361:$G389,0)),INDEX(AX391:AX$423,MATCH($D390,$G391:$G$423,0)))","v":35000},null,{"$f":"IF($I390>$D390,INDEX(AZ$361:AZ389,MATCH($D390,$G$361:$G389,0)),INDEX(AZ391:AZ$423,MATCH($D390,$G391:$G$423,0)))","v":1},{"$f":"IF($I390>$D390,INDEX(BA$361:BA389,MATCH($D390,$G$361:$G389,0)),INDEX(BA391:BA$423,MATCH($D390,$G391:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,10.1,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I391)),ABS($F$361:$F$424-I391),0))","v":0},0,0,0,10,10,{"$f":"IF($I391>$D391,INDEX(K$361:K390,MATCH($D391,$G$361:$G390,0)),INDEX(K392:K$423,MATCH($D391,$G392:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I391>$D391,INDEX(L$361:L390,MATCH($D391,$G$361:$G390,0)),INDEX(L392:L$423,MATCH($D391,$G392:$G$423,0)))","v":"FORD"},{"$f":"IF($I391>$D391,INDEX(M$361:M390,MATCH($D391,$G$361:$G390,0)),INDEX(M392:M$423,MATCH($D391,$G392:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I391>$D391,INDEX(N$361:N390,MATCH($D391,$G$361:$G390,0)),INDEX(N392:N$423,MATCH($D391,$G392:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I391>$D391,INDEX(O$361:O390,MATCH($D391,$G$361:$G390,0)),INDEX(O392:O$423,MATCH($D391,$G392:$G$423,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I391,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I391,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I391>$D391,INDEX(V$361:V390,MATCH($D391,$G$361:$G390,0)),INDEX(V392:V$423,MATCH($D391,$G392:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I391>$D391,INDEX(W$361:W390,MATCH($D391,$G$361:$G390,0)),INDEX(W392:W$423,MATCH($D391,$G392:$G$423,0)))","v":0},{"$f":"IF($I391>$D391,INDEX(X$361:X390,MATCH($D391,$G$361:$G390,0)),INDEX(X392:X$423,MATCH($D391,$G392:$G$423,0)))","v":201230},{"$f":"IF($I391>$D391,INDEX(Y$361:Y390,MATCH($D391,$G$361:$G390,0)),INDEX(Y392:Y$423,MATCH($D391,$G392:$G$423,0)))","v":13.7},{"$f":"IF($I391>$D391,INDEX(Z$361:Z390,MATCH($D391,$G$361:$G390,0)),INDEX(Z392:Z$423,MATCH($D391,$G392:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I391>$D391,INDEX(AB$361:AB390,MATCH($D391,$G$361:$G390,0)),INDEX(AB392:AB$423,MATCH($D391,$G392:$G$423,0)))","v":60},{"$f":"IF($I391>$D391,INDEX(AC$361:AC390,MATCH($D391,$G$361:$G390,0)),INDEX(AC392:AC$423,MATCH($D391,$G392:$G$423,0)))","v":10},null,null,{"$f":"IF($I391>$D391,INDEX(AF$361:AF390,MATCH($D391,$G$361:$G390,0)),INDEX(AF392:AF$423,MATCH($D391,$G392:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I391>$D391,INDEX(AL$361:AL390,MATCH($D391,$G$361:$G390,0)),INDEX(AL392:AL$423,MATCH($D391,$G392:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I391>$D391,INDEX(AT$361:AT390,MATCH($D391,$G$361:$G390,0)),INDEX(AT392:AT$423,MATCH($D391,$G392:$G$423,0)))","v":70263},{"$f":"IF($I391>$D391,INDEX(AU$361:AU390,MATCH($D391,$G$361:$G390,0)),INDEX(AU392:AU$423,MATCH($D391,$G392:$G$423,0)))","v":695},{"$f":"IF($I391>$D391,INDEX(AV$361:AV390,MATCH($D391,$G$361:$G390,0)),INDEX(AV392:AV$423,MATCH($D391,$G392:$G$423,0)))","v":0},{"$f":"IF($I391>$D391,INDEX(AW$361:AW390,MATCH($D391,$G$361:$G390,0)),INDEX(AW392:AW$423,MATCH($D391,$G392:$G$423,0)))","v":4},{"$f":"IF($I391>$D391,INDEX(AX$361:AX390,MATCH($D391,$G$361:$G390,0)),INDEX(AX392:AX$423,MATCH($D391,$G392:$G$423,0)))","v":35000},null,{"$f":"IF($I391>$D391,INDEX(AZ$361:AZ390,MATCH($D391,$G$361:$G390,0)),INDEX(AZ392:AZ$423,MATCH($D391,$G392:$G$423,0)))","v":1},{"$f":"IF($I391>$D391,INDEX(BA$361:BA390,MATCH($D391,$G$361:$G390,0)),INDEX(BA392:BA$423,MATCH($D391,$G392:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,10.199999999999999,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I392)),ABS($F$361:$F$424-I392),0))","v":0},0,0,0,10,10,{"$f":"IF($I392>$D392,INDEX(K$361:K391,MATCH($D392,$G$361:$G391,0)),INDEX(K393:K$423,MATCH($D392,$G393:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I392>$D392,INDEX(L$361:L391,MATCH($D392,$G$361:$G391,0)),INDEX(L393:L$423,MATCH($D392,$G393:$G$423,0)))","v":"BMW"},{"$f":"IF($I392>$D392,INDEX(M$361:M391,MATCH($D392,$G$361:$G391,0)),INDEX(M393:M$423,MATCH($D392,$G393:$G$423,0)))","v":"X5"},{"$f":"IF($I392>$D392,INDEX(N$361:N391,MATCH($D392,$G$361:$G391,0)),INDEX(N393:N$423,MATCH($D392,$G393:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I392>$D392,INDEX(O$361:O391,MATCH($D392,$G$361:$G391,0)),INDEX(O393:O$423,MATCH($D392,$G393:$G$423,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I392,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I392,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I392>$D392,INDEX(V$361:V391,MATCH($D392,$G$361:$G391,0)),INDEX(V393:V$423,MATCH($D392,$G393:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I392>$D392,INDEX(W$361:W391,MATCH($D392,$G$361:$G391,0)),INDEX(W393:W$423,MATCH($D392,$G393:$G$423,0)))","v":47000},{"$f":"IF($I392>$D392,INDEX(X$361:X391,MATCH($D392,$G$361:$G391,0)),INDEX(X393:X$423,MATCH($D392,$G393:$G$423,0)))","v":201230},{"$f":"IF($I392>$D392,INDEX(Y$361:Y391,MATCH($D392,$G$361:$G391,0)),INDEX(Y393:Y$423,MATCH($D392,$G393:$G$423,0)))","v":13.7},{"$f":"IF($I392>$D392,INDEX(Z$361:Z391,MATCH($D392,$G$361:$G391,0)),INDEX(Z393:Z$423,MATCH($D392,$G393:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I392>$D392,INDEX(AB$361:AB391,MATCH($D392,$G$361:$G391,0)),INDEX(AB393:AB$423,MATCH($D392,$G393:$G$423,0)))","v":32},{"$f":"IF($I392>$D392,INDEX(AC$361:AC391,MATCH($D392,$G$361:$G391,0)),INDEX(AC393:AC$423,MATCH($D392,$G393:$G$423,0)))","v":25},null,null,{"$f":"IF($I392>$D392,INDEX(AF$361:AF391,MATCH($D392,$G$361:$G391,0)),INDEX(AF393:AF$423,MATCH($D392,$G393:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I392>$D392,INDEX(AL$361:AL391,MATCH($D392,$G$361:$G391,0)),INDEX(AL393:AL$423,MATCH($D392,$G393:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I392>$D392,INDEX(AT$361:AT391,MATCH($D392,$G$361:$G391,0)),INDEX(AT393:AT$423,MATCH($D392,$G393:$G$423,0)))","v":70263},{"$f":"IF($I392>$D392,INDEX(AU$361:AU391,MATCH($D392,$G$361:$G391,0)),INDEX(AU393:AU$423,MATCH($D392,$G393:$G$423,0)))","v":695},{"$f":"IF($I392>$D392,INDEX(AV$361:AV391,MATCH($D392,$G$361:$G391,0)),INDEX(AV393:AV$423,MATCH($D392,$G393:$G$423,0)))","v":0},{"$f":"IF($I392>$D392,INDEX(AW$361:AW391,MATCH($D392,$G$361:$G391,0)),INDEX(AW393:AW$423,MATCH($D392,$G393:$G$423,0)))","v":4},{"$f":"IF($I392>$D392,INDEX(AX$361:AX391,MATCH($D392,$G$361:$G391,0)),INDEX(AX393:AX$423,MATCH($D392,$G393:$G$423,0)))","v":35000},null,{"$f":"IF($I392>$D392,INDEX(AZ$361:AZ391,MATCH($D392,$G$361:$G391,0)),INDEX(AZ393:AZ$423,MATCH($D392,$G393:$G$423,0)))","v":1},{"$f":"IF($I392>$D392,INDEX(BA$361:BA391,MATCH($D392,$G$361:$G391,0)),INDEX(BA393:BA$423,MATCH($D392,$G393:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,10.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I393)),ABS($F$361:$F$424-I393),0))","v":0},0,0,0,10,10,{"$f":"IF($I393>$D393,INDEX(K$361:K392,MATCH($D393,$G$361:$G392,0)),INDEX(K394:K$423,MATCH($D393,$G394:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I393>$D393,INDEX(L$361:L392,MATCH($D393,$G$361:$G392,0)),INDEX(L394:L$423,MATCH($D393,$G394:$G$423,0)))","v":"FORD"},{"$f":"IF($I393>$D393,INDEX(M$361:M392,MATCH($D393,$G$361:$G392,0)),INDEX(M394:M$423,MATCH($D393,$G394:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I393>$D393,INDEX(N$361:N392,MATCH($D393,$G$361:$G392,0)),INDEX(N394:N$423,MATCH($D393,$G394:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I393>$D393,INDEX(O$361:O392,MATCH($D393,$G$361:$G392,0)),INDEX(O394:O$423,MATCH($D393,$G394:$G$423,0)))","v":2021},2011,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I393,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I393,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I393>$D393,INDEX(V$361:V392,MATCH($D393,$G$361:$G392,0)),INDEX(V394:V$423,MATCH($D393,$G394:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I393>$D393,INDEX(W$361:W392,MATCH($D393,$G$361:$G392,0)),INDEX(W394:W$423,MATCH($D393,$G394:$G$423,0)))","v":47000},{"$f":"IF($I393>$D393,INDEX(X$361:X392,MATCH($D393,$G$361:$G392,0)),INDEX(X394:X$423,MATCH($D393,$G394:$G$423,0)))","v":201230},{"$f":"IF($I393>$D393,INDEX(Y$361:Y392,MATCH($D393,$G$361:$G392,0)),INDEX(Y394:Y$423,MATCH($D393,$G394:$G$423,0)))","v":13.7},{"$f":"IF($I393>$D393,INDEX(Z$361:Z392,MATCH($D393,$G$361:$G392,0)),INDEX(Z394:Z$423,MATCH($D393,$G394:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I393>$D393,INDEX(AB$361:AB392,MATCH($D393,$G$361:$G392,0)),INDEX(AB394:AB$423,MATCH($D393,$G394:$G$423,0)))","v":71},{"$f":"IF($I393>$D393,INDEX(AC$361:AC392,MATCH($D393,$G$361:$G392,0)),INDEX(AC394:AC$423,MATCH($D393,$G394:$G$423,0)))","v":9},null,null,{"$f":"IF($I393>$D393,INDEX(AF$361:AF392,MATCH($D393,$G$361:$G392,0)),INDEX(AF394:AF$423,MATCH($D393,$G394:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I393>$D393,INDEX(AL$361:AL392,MATCH($D393,$G$361:$G392,0)),INDEX(AL394:AL$423,MATCH($D393,$G394:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I393>$D393,INDEX(AT$361:AT392,MATCH($D393,$G$361:$G392,0)),INDEX(AT394:AT$423,MATCH($D393,$G394:$G$423,0)))","v":70263},{"$f":"IF($I393>$D393,INDEX(AU$361:AU392,MATCH($D393,$G$361:$G392,0)),INDEX(AU394:AU$423,MATCH($D393,$G394:$G$423,0)))","v":695},{"$f":"IF($I393>$D393,INDEX(AV$361:AV392,MATCH($D393,$G$361:$G392,0)),INDEX(AV394:AV$423,MATCH($D393,$G394:$G$423,0)))","v":0},{"$f":"IF($I393>$D393,INDEX(AW$361:AW392,MATCH($D393,$G$361:$G392,0)),INDEX(AW394:AW$423,MATCH($D393,$G394:$G$423,0)))","v":4},{"$f":"IF($I393>$D393,INDEX(AX$361:AX392,MATCH($D393,$G$361:$G392,0)),INDEX(AX394:AX$423,MATCH($D393,$G394:$G$423,0)))","v":35000},null,{"$f":"IF($I393>$D393,INDEX(AZ$361:AZ392,MATCH($D393,$G$361:$G392,0)),INDEX(AZ394:AZ$423,MATCH($D393,$G394:$G$423,0)))","v":1},{"$f":"IF($I393>$D393,INDEX(BA$361:BA392,MATCH($D393,$G$361:$G392,0)),INDEX(BA394:BA$423,MATCH($D393,$G394:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,{"$f":"IF(COUNTIF(J392:J394,J394)=1,J394+0.1,IF(COUNTIF(J392:J394,J394)=2,J394+0.2,IF(COUNTIF(J392:J394,J394)=3,J394+0.3,0)))","v":11.1},0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I394)),ABS($F$361:$F$424-I394),0))","v":0},0,0,0,11,11,{"$f":"IF($I394>$D394,INDEX(K$361:K393,MATCH($D394,$G$361:$G393,0)),INDEX(K395:K$423,MATCH($D394,$G395:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I394>$D394,INDEX(L$361:L393,MATCH($D394,$G$361:$G393,0)),INDEX(L395:L$423,MATCH($D394,$G395:$G$423,0)))","v":"FORD"},{"$f":"IF($I394>$D394,INDEX(M$361:M393,MATCH($D394,$G$361:$G393,0)),INDEX(M395:M$423,MATCH($D394,$G395:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I394>$D394,INDEX(N$361:N393,MATCH($D394,$G$361:$G393,0)),INDEX(N395:N$423,MATCH($D394,$G395:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I394>$D394,INDEX(O$361:O393,MATCH($D394,$G$361:$G393,0)),INDEX(O395:O$423,MATCH($D394,$G395:$G$423,0)))","v":2021},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I394,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I394,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I394>$D394,INDEX(V$361:V393,MATCH($D394,$G$361:$G393,0)),INDEX(V395:V$423,MATCH($D394,$G395:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I394>$D394,INDEX(W$361:W393,MATCH($D394,$G$361:$G393,0)),INDEX(W395:W$423,MATCH($D394,$G395:$G$423,0)))","v":0},{"$f":"IF($I394>$D394,INDEX(X$361:X393,MATCH($D394,$G$361:$G393,0)),INDEX(X395:X$423,MATCH($D394,$G395:$G$423,0)))","v":201230},{"$f":"IF($I394>$D394,INDEX(Y$361:Y393,MATCH($D394,$G$361:$G393,0)),INDEX(Y395:Y$423,MATCH($D394,$G395:$G$423,0)))","v":13.7},{"$f":"IF($I394>$D394,INDEX(Z$361:Z393,MATCH($D394,$G$361:$G393,0)),INDEX(Z395:Z$423,MATCH($D394,$G395:$G$423,0)))","v":1665},{"$f":"AF394*AZ394*BA394","v":4.8231001539317288E-2},{"$f":"IF($I394>$D394,INDEX(AB$361:AB393,MATCH($D394,$G$361:$G393,0)),INDEX(AB395:AB$423,MATCH($D394,$G395:$G$423,0)))","v":60},{"$f":"IF($I394>$D394,INDEX(AC$361:AC393,MATCH($D394,$G$361:$G393,0)),INDEX(AC395:AC$423,MATCH($D394,$G395:$G$423,0)))","v":10},null,null,{"$f":"IF($I394>$D394,INDEX(AF$361:AF393,MATCH($D394,$G$361:$G393,0)),INDEX(AF395:AF$423,MATCH($D394,$G395:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I394>$D394,INDEX(AL$361:AL393,MATCH($D394,$G$361:$G393,0)),INDEX(AL395:AL$423,MATCH($D394,$G395:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I394>$D394,INDEX(AT$361:AT393,MATCH($D394,$G$361:$G393,0)),INDEX(AT395:AT$423,MATCH($D394,$G395:$G$423,0)))","v":70263},{"$f":"IF($I394>$D394,INDEX(AU$361:AU393,MATCH($D394,$G$361:$G393,0)),INDEX(AU395:AU$423,MATCH($D394,$G395:$G$423,0)))","v":695},{"$f":"IF($I394>$D394,INDEX(AV$361:AV393,MATCH($D394,$G$361:$G393,0)),INDEX(AV395:AV$423,MATCH($D394,$G395:$G$423,0)))","v":0},{"$f":"IF($I394>$D394,INDEX(AW$361:AW393,MATCH($D394,$G$361:$G393,0)),INDEX(AW395:AW$423,MATCH($D394,$G395:$G$423,0)))","v":4},{"$f":"IF($I394>$D394,INDEX(AX$361:AX393,MATCH($D394,$G$361:$G393,0)),INDEX(AX395:AX$423,MATCH($D394,$G395:$G$423,0)))","v":35000},null,{"$f":"IF($I394>$D394,INDEX(AZ$361:AZ393,MATCH($D394,$G$361:$G393,0)),INDEX(AZ395:AZ$423,MATCH($D394,$G395:$G$423,0)))","v":1},{"$f":"IF($I394>$D394,INDEX(BA$361:BA393,MATCH($D394,$G$361:$G393,0)),INDEX(BA395:BA$423,MATCH($D394,$G395:$G$423,0)))","v":1.1334285361739562},{"$f":"AJ394*U394","v":0},{"$f":"-PMT(Lånerente,Y394,V394)","v":22248.144811522696}]
[null,null,11.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I395)),ABS($F$361:$F$424-I395),0))","v":0},0,0,0,11,11,{"$f":"IF($I395>$D395,INDEX(K$361:K394,MATCH($D395,$G$361:$G394,0)),INDEX(K396:K$423,MATCH($D395,$G396:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I395>$D395,INDEX(L$361:L394,MATCH($D395,$G$361:$G394,0)),INDEX(L396:L$423,MATCH($D395,$G396:$G$423,0)))","v":"BMW"},{"$f":"IF($I395>$D395,INDEX(M$361:M394,MATCH($D395,$G$361:$G394,0)),INDEX(M396:M$423,MATCH($D395,$G396:$G$423,0)))","v":"X5"},{"$f":"IF($I395>$D395,INDEX(N$361:N394,MATCH($D395,$G$361:$G394,0)),INDEX(N396:N$423,MATCH($D395,$G396:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I395>$D395,INDEX(O$361:O394,MATCH($D395,$G$361:$G394,0)),INDEX(O396:O$423,MATCH($D395,$G396:$G$423,0)))","v":2021},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I395,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I395,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I395>$D395,INDEX(V$361:V394,MATCH($D395,$G$361:$G394,0)),INDEX(V396:V$423,MATCH($D395,$G396:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I395>$D395,INDEX(W$361:W394,MATCH($D395,$G$361:$G394,0)),INDEX(W396:W$423,MATCH($D395,$G396:$G$423,0)))","v":47000},{"$f":"IF($I395>$D395,INDEX(X$361:X394,MATCH($D395,$G$361:$G394,0)),INDEX(X396:X$423,MATCH($D395,$G396:$G$423,0)))","v":201230},{"$f":"IF($I395>$D395,INDEX(Y$361:Y394,MATCH($D395,$G$361:$G394,0)),INDEX(Y396:Y$423,MATCH($D395,$G396:$G$423,0)))","v":13.7},{"$f":"IF($I395>$D395,INDEX(Z$361:Z394,MATCH($D395,$G$361:$G394,0)),INDEX(Z396:Z$423,MATCH($D395,$G396:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I395>$D395,INDEX(AB$361:AB394,MATCH($D395,$G$361:$G394,0)),INDEX(AB396:AB$423,MATCH($D395,$G396:$G$423,0)))","v":32},{"$f":"IF($I395>$D395,INDEX(AC$361:AC394,MATCH($D395,$G$361:$G394,0)),INDEX(AC396:AC$423,MATCH($D395,$G396:$G$423,0)))","v":25},null,null,{"$f":"IF($I395>$D395,INDEX(AF$361:AF394,MATCH($D395,$G$361:$G394,0)),INDEX(AF396:AF$423,MATCH($D395,$G396:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I395>$D395,INDEX(AL$361:AL394,MATCH($D395,$G$361:$G394,0)),INDEX(AL396:AL$423,MATCH($D395,$G396:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I395>$D395,INDEX(AT$361:AT394,MATCH($D395,$G$361:$G394,0)),INDEX(AT396:AT$423,MATCH($D395,$G396:$G$423,0)))","v":70263},{"$f":"IF($I395>$D395,INDEX(AU$361:AU394,MATCH($D395,$G$361:$G394,0)),INDEX(AU396:AU$423,MATCH($D395,$G396:$G$423,0)))","v":695},{"$f":"IF($I395>$D395,INDEX(AV$361:AV394,MATCH($D395,$G$361:$G394,0)),INDEX(AV396:AV$423,MATCH($D395,$G396:$G$423,0)))","v":0},{"$f":"IF($I395>$D395,INDEX(AW$361:AW394,MATCH($D395,$G$361:$G394,0)),INDEX(AW396:AW$423,MATCH($D395,$G396:$G$423,0)))","v":4},{"$f":"IF($I395>$D395,INDEX(AX$361:AX394,MATCH($D395,$G$361:$G394,0)),INDEX(AX396:AX$423,MATCH($D395,$G396:$G$423,0)))","v":35000},null,{"$f":"IF($I395>$D395,INDEX(AZ$361:AZ394,MATCH($D395,$G$361:$G394,0)),INDEX(AZ396:AZ$423,MATCH($D395,$G396:$G$423,0)))","v":1},{"$f":"IF($I395>$D395,INDEX(BA$361:BA394,MATCH($D395,$G$361:$G394,0)),INDEX(BA396:BA$423,MATCH($D395,$G396:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,11.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I396)),ABS($F$361:$F$424-I396),0))","v":0},0,0,0,11,11,{"$f":"IF($I396>$D396,INDEX(K$361:K395,MATCH($D396,$G$361:$G395,0)),INDEX(K397:K$423,MATCH($D396,$G397:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I396>$D396,INDEX(L$361:L395,MATCH($D396,$G$361:$G395,0)),INDEX(L397:L$423,MATCH($D396,$G397:$G$423,0)))","v":"FORD"},{"$f":"IF($I396>$D396,INDEX(M$361:M395,MATCH($D396,$G$361:$G395,0)),INDEX(M397:M$423,MATCH($D396,$G397:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I396>$D396,INDEX(N$361:N395,MATCH($D396,$G$361:$G395,0)),INDEX(N397:N$423,MATCH($D396,$G397:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I396>$D396,INDEX(O$361:O395,MATCH($D396,$G$361:$G395,0)),INDEX(O397:O$423,MATCH($D396,$G397:$G$423,0)))","v":2021},2010,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I396,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I396,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I396>$D396,INDEX(V$361:V395,MATCH($D396,$G$361:$G395,0)),INDEX(V397:V$423,MATCH($D396,$G397:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I396>$D396,INDEX(W$361:W395,MATCH($D396,$G$361:$G395,0)),INDEX(W397:W$423,MATCH($D396,$G397:$G$423,0)))","v":47000},{"$f":"IF($I396>$D396,INDEX(X$361:X395,MATCH($D396,$G$361:$G395,0)),INDEX(X397:X$423,MATCH($D396,$G397:$G$423,0)))","v":201230},{"$f":"IF($I396>$D396,INDEX(Y$361:Y395,MATCH($D396,$G$361:$G395,0)),INDEX(Y397:Y$423,MATCH($D396,$G397:$G$423,0)))","v":13.7},{"$f":"IF($I396>$D396,INDEX(Z$361:Z395,MATCH($D396,$G$361:$G395,0)),INDEX(Z397:Z$423,MATCH($D396,$G397:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I396>$D396,INDEX(AB$361:AB395,MATCH($D396,$G$361:$G395,0)),INDEX(AB397:AB$423,MATCH($D396,$G397:$G$423,0)))","v":71},{"$f":"IF($I396>$D396,INDEX(AC$361:AC395,MATCH($D396,$G$361:$G395,0)),INDEX(AC397:AC$423,MATCH($D396,$G397:$G$423,0)))","v":9},null,null,{"$f":"IF($I396>$D396,INDEX(AF$361:AF395,MATCH($D396,$G$361:$G395,0)),INDEX(AF397:AF$423,MATCH($D396,$G397:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I396>$D396,INDEX(AL$361:AL395,MATCH($D396,$G$361:$G395,0)),INDEX(AL397:AL$423,MATCH($D396,$G397:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I396>$D396,INDEX(AT$361:AT395,MATCH($D396,$G$361:$G395,0)),INDEX(AT397:AT$423,MATCH($D396,$G397:$G$423,0)))","v":70263},{"$f":"IF($I396>$D396,INDEX(AU$361:AU395,MATCH($D396,$G$361:$G395,0)),INDEX(AU397:AU$423,MATCH($D396,$G397:$G$423,0)))","v":695},{"$f":"IF($I396>$D396,INDEX(AV$361:AV395,MATCH($D396,$G$361:$G395,0)),INDEX(AV397:AV$423,MATCH($D396,$G397:$G$423,0)))","v":0},{"$f":"IF($I396>$D396,INDEX(AW$361:AW395,MATCH($D396,$G$361:$G395,0)),INDEX(AW397:AW$423,MATCH($D396,$G397:$G$423,0)))","v":4},{"$f":"IF($I396>$D396,INDEX(AX$361:AX395,MATCH($D396,$G$361:$G395,0)),INDEX(AX397:AX$423,MATCH($D396,$G397:$G$423,0)))","v":35000},null,{"$f":"IF($I396>$D396,INDEX(AZ$361:AZ395,MATCH($D396,$G$361:$G395,0)),INDEX(AZ397:AZ$423,MATCH($D396,$G397:$G$423,0)))","v":1},{"$f":"IF($I396>$D396,INDEX(BA$361:BA395,MATCH($D396,$G$361:$G395,0)),INDEX(BA397:BA$423,MATCH($D396,$G397:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,12.1,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I397)),ABS($F$361:$F$424-I397),0))","v":0},0,0,0,12,12,{"$f":"IF($I397>$D397,INDEX(K$361:K396,MATCH($D397,$G$361:$G396,0)),INDEX(K398:K$423,MATCH($D397,$G398:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I397>$D397,INDEX(L$361:L396,MATCH($D397,$G$361:$G396,0)),INDEX(L398:L$423,MATCH($D397,$G398:$G$423,0)))","v":"FORD"},{"$f":"IF($I397>$D397,INDEX(M$361:M396,MATCH($D397,$G$361:$G396,0)),INDEX(M398:M$423,MATCH($D397,$G398:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I397>$D397,INDEX(N$361:N396,MATCH($D397,$G$361:$G396,0)),INDEX(N398:N$423,MATCH($D397,$G398:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I397>$D397,INDEX(O$361:O396,MATCH($D397,$G$361:$G396,0)),INDEX(O398:O$423,MATCH($D397,$G398:$G$423,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I397,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I397,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I397>$D397,INDEX(V$361:V396,MATCH($D397,$G$361:$G396,0)),INDEX(V398:V$423,MATCH($D397,$G398:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I397>$D397,INDEX(W$361:W396,MATCH($D397,$G$361:$G396,0)),INDEX(W398:W$423,MATCH($D397,$G398:$G$423,0)))","v":0},{"$f":"IF($I397>$D397,INDEX(X$361:X396,MATCH($D397,$G$361:$G396,0)),INDEX(X398:X$423,MATCH($D397,$G398:$G$423,0)))","v":201230},{"$f":"IF($I397>$D397,INDEX(Y$361:Y396,MATCH($D397,$G$361:$G396,0)),INDEX(Y398:Y$423,MATCH($D397,$G398:$G$423,0)))","v":13.7},{"$f":"IF($I397>$D397,INDEX(Z$361:Z396,MATCH($D397,$G$361:$G396,0)),INDEX(Z398:Z$423,MATCH($D397,$G398:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I397>$D397,INDEX(AB$361:AB396,MATCH($D397,$G$361:$G396,0)),INDEX(AB398:AB$423,MATCH($D397,$G398:$G$423,0)))","v":60},{"$f":"IF($I397>$D397,INDEX(AC$361:AC396,MATCH($D397,$G$361:$G396,0)),INDEX(AC398:AC$423,MATCH($D397,$G398:$G$423,0)))","v":10},null,null,{"$f":"IF($I397>$D397,INDEX(AF$361:AF396,MATCH($D397,$G$361:$G396,0)),INDEX(AF398:AF$423,MATCH($D397,$G398:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I397>$D397,INDEX(AL$361:AL396,MATCH($D397,$G$361:$G396,0)),INDEX(AL398:AL$423,MATCH($D397,$G398:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I397>$D397,INDEX(AT$361:AT396,MATCH($D397,$G$361:$G396,0)),INDEX(AT398:AT$423,MATCH($D397,$G398:$G$423,0)))","v":70263},{"$f":"IF($I397>$D397,INDEX(AU$361:AU396,MATCH($D397,$G$361:$G396,0)),INDEX(AU398:AU$423,MATCH($D397,$G398:$G$423,0)))","v":695},{"$f":"IF($I397>$D397,INDEX(AV$361:AV396,MATCH($D397,$G$361:$G396,0)),INDEX(AV398:AV$423,MATCH($D397,$G398:$G$423,0)))","v":0},{"$f":"IF($I397>$D397,INDEX(AW$361:AW396,MATCH($D397,$G$361:$G396,0)),INDEX(AW398:AW$423,MATCH($D397,$G398:$G$423,0)))","v":4},{"$f":"IF($I397>$D397,INDEX(AX$361:AX396,MATCH($D397,$G$361:$G396,0)),INDEX(AX398:AX$423,MATCH($D397,$G398:$G$423,0)))","v":35000},null,{"$f":"IF($I397>$D397,INDEX(AZ$361:AZ396,MATCH($D397,$G$361:$G396,0)),INDEX(AZ398:AZ$423,MATCH($D397,$G398:$G$423,0)))","v":1},{"$f":"IF($I397>$D397,INDEX(BA$361:BA396,MATCH($D397,$G$361:$G396,0)),INDEX(BA398:BA$423,MATCH($D397,$G398:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,12.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I398)),ABS($F$361:$F$424-I398),0))","v":0},0,0,0,12,12,{"$f":"IF($I398>$D398,INDEX(K$361:K397,MATCH($D398,$G$361:$G397,0)),INDEX(K399:K$423,MATCH($D398,$G399:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I398>$D398,INDEX(L$361:L397,MATCH($D398,$G$361:$G397,0)),INDEX(L399:L$423,MATCH($D398,$G399:$G$423,0)))","v":"BMW"},{"$f":"IF($I398>$D398,INDEX(M$361:M397,MATCH($D398,$G$361:$G397,0)),INDEX(M399:M$423,MATCH($D398,$G399:$G$423,0)))","v":"X5"},{"$f":"IF($I398>$D398,INDEX(N$361:N397,MATCH($D398,$G$361:$G397,0)),INDEX(N399:N$423,MATCH($D398,$G399:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I398>$D398,INDEX(O$361:O397,MATCH($D398,$G$361:$G397,0)),INDEX(O399:O$423,MATCH($D398,$G399:$G$423,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I398,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I398,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I398>$D398,INDEX(V$361:V397,MATCH($D398,$G$361:$G397,0)),INDEX(V399:V$423,MATCH($D398,$G399:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I398>$D398,INDEX(W$361:W397,MATCH($D398,$G$361:$G397,0)),INDEX(W399:W$423,MATCH($D398,$G399:$G$423,0)))","v":47000},{"$f":"IF($I398>$D398,INDEX(X$361:X397,MATCH($D398,$G$361:$G397,0)),INDEX(X399:X$423,MATCH($D398,$G399:$G$423,0)))","v":201230},{"$f":"IF($I398>$D398,INDEX(Y$361:Y397,MATCH($D398,$G$361:$G397,0)),INDEX(Y399:Y$423,MATCH($D398,$G399:$G$423,0)))","v":13.7},{"$f":"IF($I398>$D398,INDEX(Z$361:Z397,MATCH($D398,$G$361:$G397,0)),INDEX(Z399:Z$423,MATCH($D398,$G399:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I398>$D398,INDEX(AB$361:AB397,MATCH($D398,$G$361:$G397,0)),INDEX(AB399:AB$423,MATCH($D398,$G399:$G$423,0)))","v":32},{"$f":"IF($I398>$D398,INDEX(AC$361:AC397,MATCH($D398,$G$361:$G397,0)),INDEX(AC399:AC$423,MATCH($D398,$G399:$G$423,0)))","v":25},null,null,{"$f":"IF($I398>$D398,INDEX(AF$361:AF397,MATCH($D398,$G$361:$G397,0)),INDEX(AF399:AF$423,MATCH($D398,$G399:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I398>$D398,INDEX(AL$361:AL397,MATCH($D398,$G$361:$G397,0)),INDEX(AL399:AL$423,MATCH($D398,$G399:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I398>$D398,INDEX(AT$361:AT397,MATCH($D398,$G$361:$G397,0)),INDEX(AT399:AT$423,MATCH($D398,$G399:$G$423,0)))","v":70263},{"$f":"IF($I398>$D398,INDEX(AU$361:AU397,MATCH($D398,$G$361:$G397,0)),INDEX(AU399:AU$423,MATCH($D398,$G399:$G$423,0)))","v":695},{"$f":"IF($I398>$D398,INDEX(AV$361:AV397,MATCH($D398,$G$361:$G397,0)),INDEX(AV399:AV$423,MATCH($D398,$G399:$G$423,0)))","v":0},{"$f":"IF($I398>$D398,INDEX(AW$361:AW397,MATCH($D398,$G$361:$G397,0)),INDEX(AW399:AW$423,MATCH($D398,$G399:$G$423,0)))","v":4},{"$f":"IF($I398>$D398,INDEX(AX$361:AX397,MATCH($D398,$G$361:$G397,0)),INDEX(AX399:AX$423,MATCH($D398,$G399:$G$423,0)))","v":35000},null,{"$f":"IF($I398>$D398,INDEX(AZ$361:AZ397,MATCH($D398,$G$361:$G397,0)),INDEX(AZ399:AZ$423,MATCH($D398,$G399:$G$423,0)))","v":1},{"$f":"IF($I398>$D398,INDEX(BA$361:BA397,MATCH($D398,$G$361:$G397,0)),INDEX(BA399:BA$423,MATCH($D398,$G399:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,12.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I399)),ABS($F$361:$F$424-I399),0))","v":0},0,0,0,12,12,{"$f":"IF($I399>$D399,INDEX(K$361:K398,MATCH($D399,$G$361:$G398,0)),INDEX(K400:K$423,MATCH($D399,$G400:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I399>$D399,INDEX(L$361:L398,MATCH($D399,$G$361:$G398,0)),INDEX(L400:L$423,MATCH($D399,$G400:$G$423,0)))","v":"FORD"},{"$f":"IF($I399>$D399,INDEX(M$361:M398,MATCH($D399,$G$361:$G398,0)),INDEX(M400:M$423,MATCH($D399,$G400:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I399>$D399,INDEX(N$361:N398,MATCH($D399,$G$361:$G398,0)),INDEX(N400:N$423,MATCH($D399,$G400:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I399>$D399,INDEX(O$361:O398,MATCH($D399,$G$361:$G398,0)),INDEX(O400:O$423,MATCH($D399,$G400:$G$423,0)))","v":2021},2009,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I399,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I399,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I399>$D399,INDEX(V$361:V398,MATCH($D399,$G$361:$G398,0)),INDEX(V400:V$423,MATCH($D399,$G400:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I399>$D399,INDEX(W$361:W398,MATCH($D399,$G$361:$G398,0)),INDEX(W400:W$423,MATCH($D399,$G400:$G$423,0)))","v":47000},{"$f":"IF($I399>$D399,INDEX(X$361:X398,MATCH($D399,$G$361:$G398,0)),INDEX(X400:X$423,MATCH($D399,$G400:$G$423,0)))","v":201230},{"$f":"IF($I399>$D399,INDEX(Y$361:Y398,MATCH($D399,$G$361:$G398,0)),INDEX(Y400:Y$423,MATCH($D399,$G400:$G$423,0)))","v":13.7},{"$f":"IF($I399>$D399,INDEX(Z$361:Z398,MATCH($D399,$G$361:$G398,0)),INDEX(Z400:Z$423,MATCH($D399,$G400:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I399>$D399,INDEX(AB$361:AB398,MATCH($D399,$G$361:$G398,0)),INDEX(AB400:AB$423,MATCH($D399,$G400:$G$423,0)))","v":71},{"$f":"IF($I399>$D399,INDEX(AC$361:AC398,MATCH($D399,$G$361:$G398,0)),INDEX(AC400:AC$423,MATCH($D399,$G400:$G$423,0)))","v":9},null,null,{"$f":"IF($I399>$D399,INDEX(AF$361:AF398,MATCH($D399,$G$361:$G398,0)),INDEX(AF400:AF$423,MATCH($D399,$G400:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I399>$D399,INDEX(AL$361:AL398,MATCH($D399,$G$361:$G398,0)),INDEX(AL400:AL$423,MATCH($D399,$G400:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I399>$D399,INDEX(AT$361:AT398,MATCH($D399,$G$361:$G398,0)),INDEX(AT400:AT$423,MATCH($D399,$G400:$G$423,0)))","v":70263},{"$f":"IF($I399>$D399,INDEX(AU$361:AU398,MATCH($D399,$G$361:$G398,0)),INDEX(AU400:AU$423,MATCH($D399,$G400:$G$423,0)))","v":695},{"$f":"IF($I399>$D399,INDEX(AV$361:AV398,MATCH($D399,$G$361:$G398,0)),INDEX(AV400:AV$423,MATCH($D399,$G400:$G$423,0)))","v":0},{"$f":"IF($I399>$D399,INDEX(AW$361:AW398,MATCH($D399,$G$361:$G398,0)),INDEX(AW400:AW$423,MATCH($D399,$G400:$G$423,0)))","v":4},{"$f":"IF($I399>$D399,INDEX(AX$361:AX398,MATCH($D399,$G$361:$G398,0)),INDEX(AX400:AX$423,MATCH($D399,$G400:$G$423,0)))","v":35000},null,{"$f":"IF($I399>$D399,INDEX(AZ$361:AZ398,MATCH($D399,$G$361:$G398,0)),INDEX(AZ400:AZ$423,MATCH($D399,$G400:$G$423,0)))","v":1},{"$f":"IF($I399>$D399,INDEX(BA$361:BA398,MATCH($D399,$G$361:$G398,0)),INDEX(BA400:BA$423,MATCH($D399,$G400:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,13.1,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I400)),ABS($F$361:$F$424-I400),0))","v":0},0,0,0,13,13,{"$f":"IF($I400>$D400,INDEX(K$361:K399,MATCH($D400,$G$361:$G399,0)),INDEX(K401:K$423,MATCH($D400,$G401:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I400>$D400,INDEX(L$361:L399,MATCH($D400,$G$361:$G399,0)),INDEX(L401:L$423,MATCH($D400,$G401:$G$423,0)))","v":"FORD"},{"$f":"IF($I400>$D400,INDEX(M$361:M399,MATCH($D400,$G$361:$G399,0)),INDEX(M401:M$423,MATCH($D400,$G401:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I400>$D400,INDEX(N$361:N399,MATCH($D400,$G$361:$G399,0)),INDEX(N401:N$423,MATCH($D400,$G401:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I400>$D400,INDEX(O$361:O399,MATCH($D400,$G$361:$G399,0)),INDEX(O401:O$423,MATCH($D400,$G401:$G$423,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I400,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I400,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I400>$D400,INDEX(V$361:V399,MATCH($D400,$G$361:$G399,0)),INDEX(V401:V$423,MATCH($D400,$G401:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I400>$D400,INDEX(W$361:W399,MATCH($D400,$G$361:$G399,0)),INDEX(W401:W$423,MATCH($D400,$G401:$G$423,0)))","v":0},{"$f":"IF($I400>$D400,INDEX(X$361:X399,MATCH($D400,$G$361:$G399,0)),INDEX(X401:X$423,MATCH($D400,$G401:$G$423,0)))","v":201230},{"$f":"IF($I400>$D400,INDEX(Y$361:Y399,MATCH($D400,$G$361:$G399,0)),INDEX(Y401:Y$423,MATCH($D400,$G401:$G$423,0)))","v":13.7},{"$f":"IF($I400>$D400,INDEX(Z$361:Z399,MATCH($D400,$G$361:$G399,0)),INDEX(Z401:Z$423,MATCH($D400,$G401:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I400>$D400,INDEX(AB$361:AB399,MATCH($D400,$G$361:$G399,0)),INDEX(AB401:AB$423,MATCH($D400,$G401:$G$423,0)))","v":60},{"$f":"IF($I400>$D400,INDEX(AC$361:AC399,MATCH($D400,$G$361:$G399,0)),INDEX(AC401:AC$423,MATCH($D400,$G401:$G$423,0)))","v":10},null,null,{"$f":"IF($I400>$D400,INDEX(AF$361:AF399,MATCH($D400,$G$361:$G399,0)),INDEX(AF401:AF$423,MATCH($D400,$G401:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I400>$D400,INDEX(AL$361:AL399,MATCH($D400,$G$361:$G399,0)),INDEX(AL401:AL$423,MATCH($D400,$G401:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I400>$D400,INDEX(AT$361:AT399,MATCH($D400,$G$361:$G399,0)),INDEX(AT401:AT$423,MATCH($D400,$G401:$G$423,0)))","v":70263},{"$f":"IF($I400>$D400,INDEX(AU$361:AU399,MATCH($D400,$G$361:$G399,0)),INDEX(AU401:AU$423,MATCH($D400,$G401:$G$423,0)))","v":695},{"$f":"IF($I400>$D400,INDEX(AV$361:AV399,MATCH($D400,$G$361:$G399,0)),INDEX(AV401:AV$423,MATCH($D400,$G401:$G$423,0)))","v":0},{"$f":"IF($I400>$D400,INDEX(AW$361:AW399,MATCH($D400,$G$361:$G399,0)),INDEX(AW401:AW$423,MATCH($D400,$G401:$G$423,0)))","v":4},{"$f":"IF($I400>$D400,INDEX(AX$361:AX399,MATCH($D400,$G$361:$G399,0)),INDEX(AX401:AX$423,MATCH($D400,$G401:$G$423,0)))","v":35000},null,{"$f":"IF($I400>$D400,INDEX(AZ$361:AZ399,MATCH($D400,$G$361:$G399,0)),INDEX(AZ401:AZ$423,MATCH($D400,$G401:$G$423,0)))","v":1},{"$f":"IF($I400>$D400,INDEX(BA$361:BA399,MATCH($D400,$G$361:$G399,0)),INDEX(BA401:BA$423,MATCH($D400,$G401:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,13.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I401)),ABS($F$361:$F$424-I401),0))","v":0},0,0,0,13,13,{"$f":"IF($I401>$D401,INDEX(K$361:K400,MATCH($D401,$G$361:$G400,0)),INDEX(K402:K$423,MATCH($D401,$G402:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I401>$D401,INDEX(L$361:L400,MATCH($D401,$G$361:$G400,0)),INDEX(L402:L$423,MATCH($D401,$G402:$G$423,0)))","v":"BMW"},{"$f":"IF($I401>$D401,INDEX(M$361:M400,MATCH($D401,$G$361:$G400,0)),INDEX(M402:M$423,MATCH($D401,$G402:$G$423,0)))","v":"X5"},{"$f":"IF($I401>$D401,INDEX(N$361:N400,MATCH($D401,$G$361:$G400,0)),INDEX(N402:N$423,MATCH($D401,$G402:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I401>$D401,INDEX(O$361:O400,MATCH($D401,$G$361:$G400,0)),INDEX(O402:O$423,MATCH($D401,$G402:$G$423,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I401,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I401,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I401>$D401,INDEX(V$361:V400,MATCH($D401,$G$361:$G400,0)),INDEX(V402:V$423,MATCH($D401,$G402:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I401>$D401,INDEX(W$361:W400,MATCH($D401,$G$361:$G400,0)),INDEX(W402:W$423,MATCH($D401,$G402:$G$423,0)))","v":47000},{"$f":"IF($I401>$D401,INDEX(X$361:X400,MATCH($D401,$G$361:$G400,0)),INDEX(X402:X$423,MATCH($D401,$G402:$G$423,0)))","v":201230},{"$f":"IF($I401>$D401,INDEX(Y$361:Y400,MATCH($D401,$G$361:$G400,0)),INDEX(Y402:Y$423,MATCH($D401,$G402:$G$423,0)))","v":13.7},{"$f":"IF($I401>$D401,INDEX(Z$361:Z400,MATCH($D401,$G$361:$G400,0)),INDEX(Z402:Z$423,MATCH($D401,$G402:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I401>$D401,INDEX(AB$361:AB400,MATCH($D401,$G$361:$G400,0)),INDEX(AB402:AB$423,MATCH($D401,$G402:$G$423,0)))","v":32},{"$f":"IF($I401>$D401,INDEX(AC$361:AC400,MATCH($D401,$G$361:$G400,0)),INDEX(AC402:AC$423,MATCH($D401,$G402:$G$423,0)))","v":25},null,null,{"$f":"IF($I401>$D401,INDEX(AF$361:AF400,MATCH($D401,$G$361:$G400,0)),INDEX(AF402:AF$423,MATCH($D401,$G402:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I401>$D401,INDEX(AL$361:AL400,MATCH($D401,$G$361:$G400,0)),INDEX(AL402:AL$423,MATCH($D401,$G402:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I401>$D401,INDEX(AT$361:AT400,MATCH($D401,$G$361:$G400,0)),INDEX(AT402:AT$423,MATCH($D401,$G402:$G$423,0)))","v":70263},{"$f":"IF($I401>$D401,INDEX(AU$361:AU400,MATCH($D401,$G$361:$G400,0)),INDEX(AU402:AU$423,MATCH($D401,$G402:$G$423,0)))","v":695},{"$f":"IF($I401>$D401,INDEX(AV$361:AV400,MATCH($D401,$G$361:$G400,0)),INDEX(AV402:AV$423,MATCH($D401,$G402:$G$423,0)))","v":0},{"$f":"IF($I401>$D401,INDEX(AW$361:AW400,MATCH($D401,$G$361:$G400,0)),INDEX(AW402:AW$423,MATCH($D401,$G402:$G$423,0)))","v":4},{"$f":"IF($I401>$D401,INDEX(AX$361:AX400,MATCH($D401,$G$361:$G400,0)),INDEX(AX402:AX$423,MATCH($D401,$G402:$G$423,0)))","v":35000},null,{"$f":"IF($I401>$D401,INDEX(AZ$361:AZ400,MATCH($D401,$G$361:$G400,0)),INDEX(AZ402:AZ$423,MATCH($D401,$G402:$G$423,0)))","v":1},{"$f":"IF($I401>$D401,INDEX(BA$361:BA400,MATCH($D401,$G$361:$G400,0)),INDEX(BA402:BA$423,MATCH($D401,$G402:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,13.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I402)),ABS($F$361:$F$424-I402),0))","v":0},0,0,0,13,13,{"$f":"IF($I402>$D402,INDEX(K$361:K401,MATCH($D402,$G$361:$G401,0)),INDEX(K403:K$423,MATCH($D402,$G403:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I402>$D402,INDEX(L$361:L401,MATCH($D402,$G$361:$G401,0)),INDEX(L403:L$423,MATCH($D402,$G403:$G$423,0)))","v":"FORD"},{"$f":"IF($I402>$D402,INDEX(M$361:M401,MATCH($D402,$G$361:$G401,0)),INDEX(M403:M$423,MATCH($D402,$G403:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I402>$D402,INDEX(N$361:N401,MATCH($D402,$G$361:$G401,0)),INDEX(N403:N$423,MATCH($D402,$G403:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I402>$D402,INDEX(O$361:O401,MATCH($D402,$G$361:$G401,0)),INDEX(O403:O$423,MATCH($D402,$G403:$G$423,0)))","v":2021},2008,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I402,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I402,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I402>$D402,INDEX(V$361:V401,MATCH($D402,$G$361:$G401,0)),INDEX(V403:V$423,MATCH($D402,$G403:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I402>$D402,INDEX(W$361:W401,MATCH($D402,$G$361:$G401,0)),INDEX(W403:W$423,MATCH($D402,$G403:$G$423,0)))","v":47000},{"$f":"IF($I402>$D402,INDEX(X$361:X401,MATCH($D402,$G$361:$G401,0)),INDEX(X403:X$423,MATCH($D402,$G403:$G$423,0)))","v":201230},{"$f":"IF($I402>$D402,INDEX(Y$361:Y401,MATCH($D402,$G$361:$G401,0)),INDEX(Y403:Y$423,MATCH($D402,$G403:$G$423,0)))","v":13.7},{"$f":"IF($I402>$D402,INDEX(Z$361:Z401,MATCH($D402,$G$361:$G401,0)),INDEX(Z403:Z$423,MATCH($D402,$G403:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I402>$D402,INDEX(AB$361:AB401,MATCH($D402,$G$361:$G401,0)),INDEX(AB403:AB$423,MATCH($D402,$G403:$G$423,0)))","v":71},{"$f":"IF($I402>$D402,INDEX(AC$361:AC401,MATCH($D402,$G$361:$G401,0)),INDEX(AC403:AC$423,MATCH($D402,$G403:$G$423,0)))","v":9},null,null,{"$f":"IF($I402>$D402,INDEX(AF$361:AF401,MATCH($D402,$G$361:$G401,0)),INDEX(AF403:AF$423,MATCH($D402,$G403:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I402>$D402,INDEX(AL$361:AL401,MATCH($D402,$G$361:$G401,0)),INDEX(AL403:AL$423,MATCH($D402,$G403:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I402>$D402,INDEX(AT$361:AT401,MATCH($D402,$G$361:$G401,0)),INDEX(AT403:AT$423,MATCH($D402,$G403:$G$423,0)))","v":70263},{"$f":"IF($I402>$D402,INDEX(AU$361:AU401,MATCH($D402,$G$361:$G401,0)),INDEX(AU403:AU$423,MATCH($D402,$G403:$G$423,0)))","v":695},{"$f":"IF($I402>$D402,INDEX(AV$361:AV401,MATCH($D402,$G$361:$G401,0)),INDEX(AV403:AV$423,MATCH($D402,$G403:$G$423,0)))","v":0},{"$f":"IF($I402>$D402,INDEX(AW$361:AW401,MATCH($D402,$G$361:$G401,0)),INDEX(AW403:AW$423,MATCH($D402,$G403:$G$423,0)))","v":4},{"$f":"IF($I402>$D402,INDEX(AX$361:AX401,MATCH($D402,$G$361:$G401,0)),INDEX(AX403:AX$423,MATCH($D402,$G403:$G$423,0)))","v":35000},null,{"$f":"IF($I402>$D402,INDEX(AZ$361:AZ401,MATCH($D402,$G$361:$G401,0)),INDEX(AZ403:AZ$423,MATCH($D402,$G403:$G$423,0)))","v":1},{"$f":"IF($I402>$D402,INDEX(BA$361:BA401,MATCH($D402,$G$361:$G401,0)),INDEX(BA403:BA$423,MATCH($D402,$G403:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,14.1,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I403)),ABS($F$361:$F$424-I403),0))","v":0},0,0,0,14,14,{"$f":"IF($I403>$D403,INDEX(K$361:K402,MATCH($D403,$G$361:$G402,0)),INDEX(K404:K$423,MATCH($D403,$G404:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I403>$D403,INDEX(L$361:L402,MATCH($D403,$G$361:$G402,0)),INDEX(L404:L$423,MATCH($D403,$G404:$G$423,0)))","v":"FORD"},{"$f":"IF($I403>$D403,INDEX(M$361:M402,MATCH($D403,$G$361:$G402,0)),INDEX(M404:M$423,MATCH($D403,$G404:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I403>$D403,INDEX(N$361:N402,MATCH($D403,$G$361:$G402,0)),INDEX(N404:N$423,MATCH($D403,$G404:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I403>$D403,INDEX(O$361:O402,MATCH($D403,$G$361:$G402,0)),INDEX(O404:O$423,MATCH($D403,$G404:$G$423,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I403,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I403,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I403>$D403,INDEX(V$361:V402,MATCH($D403,$G$361:$G402,0)),INDEX(V404:V$423,MATCH($D403,$G404:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I403>$D403,INDEX(W$361:W402,MATCH($D403,$G$361:$G402,0)),INDEX(W404:W$423,MATCH($D403,$G404:$G$423,0)))","v":0},{"$f":"IF($I403>$D403,INDEX(X$361:X402,MATCH($D403,$G$361:$G402,0)),INDEX(X404:X$423,MATCH($D403,$G404:$G$423,0)))","v":201230},{"$f":"IF($I403>$D403,INDEX(Y$361:Y402,MATCH($D403,$G$361:$G402,0)),INDEX(Y404:Y$423,MATCH($D403,$G404:$G$423,0)))","v":13.7},{"$f":"IF($I403>$D403,INDEX(Z$361:Z402,MATCH($D403,$G$361:$G402,0)),INDEX(Z404:Z$423,MATCH($D403,$G404:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I403>$D403,INDEX(AB$361:AB402,MATCH($D403,$G$361:$G402,0)),INDEX(AB404:AB$423,MATCH($D403,$G404:$G$423,0)))","v":60},{"$f":"IF($I403>$D403,INDEX(AC$361:AC402,MATCH($D403,$G$361:$G402,0)),INDEX(AC404:AC$423,MATCH($D403,$G404:$G$423,0)))","v":10},null,null,{"$f":"IF($I403>$D403,INDEX(AF$361:AF402,MATCH($D403,$G$361:$G402,0)),INDEX(AF404:AF$423,MATCH($D403,$G404:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I403>$D403,INDEX(AL$361:AL402,MATCH($D403,$G$361:$G402,0)),INDEX(AL404:AL$423,MATCH($D403,$G404:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I403>$D403,INDEX(AT$361:AT402,MATCH($D403,$G$361:$G402,0)),INDEX(AT404:AT$423,MATCH($D403,$G404:$G$423,0)))","v":70263},{"$f":"IF($I403>$D403,INDEX(AU$361:AU402,MATCH($D403,$G$361:$G402,0)),INDEX(AU404:AU$423,MATCH($D403,$G404:$G$423,0)))","v":695},{"$f":"IF($I403>$D403,INDEX(AV$361:AV402,MATCH($D403,$G$361:$G402,0)),INDEX(AV404:AV$423,MATCH($D403,$G404:$G$423,0)))","v":0},{"$f":"IF($I403>$D403,INDEX(AW$361:AW402,MATCH($D403,$G$361:$G402,0)),INDEX(AW404:AW$423,MATCH($D403,$G404:$G$423,0)))","v":4},{"$f":"IF($I403>$D403,INDEX(AX$361:AX402,MATCH($D403,$G$361:$G402,0)),INDEX(AX404:AX$423,MATCH($D403,$G404:$G$423,0)))","v":35000},null,{"$f":"IF($I403>$D403,INDEX(AZ$361:AZ402,MATCH($D403,$G$361:$G402,0)),INDEX(AZ404:AZ$423,MATCH($D403,$G404:$G$423,0)))","v":1},{"$f":"IF($I403>$D403,INDEX(BA$361:BA402,MATCH($D403,$G$361:$G402,0)),INDEX(BA404:BA$423,MATCH($D403,$G404:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,14.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I404)),ABS($F$361:$F$424-I404),0))","v":0},0,0,0,14,14,{"$f":"IF($I404>$D404,INDEX(K$361:K403,MATCH($D404,$G$361:$G403,0)),INDEX(K405:K$423,MATCH($D404,$G405:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I404>$D404,INDEX(L$361:L403,MATCH($D404,$G$361:$G403,0)),INDEX(L405:L$423,MATCH($D404,$G405:$G$423,0)))","v":"BMW"},{"$f":"IF($I404>$D404,INDEX(M$361:M403,MATCH($D404,$G$361:$G403,0)),INDEX(M405:M$423,MATCH($D404,$G405:$G$423,0)))","v":"X5"},{"$f":"IF($I404>$D404,INDEX(N$361:N403,MATCH($D404,$G$361:$G403,0)),INDEX(N405:N$423,MATCH($D404,$G405:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I404>$D404,INDEX(O$361:O403,MATCH($D404,$G$361:$G403,0)),INDEX(O405:O$423,MATCH($D404,$G405:$G$423,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I404,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I404,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I404>$D404,INDEX(V$361:V403,MATCH($D404,$G$361:$G403,0)),INDEX(V405:V$423,MATCH($D404,$G405:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I404>$D404,INDEX(W$361:W403,MATCH($D404,$G$361:$G403,0)),INDEX(W405:W$423,MATCH($D404,$G405:$G$423,0)))","v":47000},{"$f":"IF($I404>$D404,INDEX(X$361:X403,MATCH($D404,$G$361:$G403,0)),INDEX(X405:X$423,MATCH($D404,$G405:$G$423,0)))","v":201230},{"$f":"IF($I404>$D404,INDEX(Y$361:Y403,MATCH($D404,$G$361:$G403,0)),INDEX(Y405:Y$423,MATCH($D404,$G405:$G$423,0)))","v":13.7},{"$f":"IF($I404>$D404,INDEX(Z$361:Z403,MATCH($D404,$G$361:$G403,0)),INDEX(Z405:Z$423,MATCH($D404,$G405:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I404>$D404,INDEX(AB$361:AB403,MATCH($D404,$G$361:$G403,0)),INDEX(AB405:AB$423,MATCH($D404,$G405:$G$423,0)))","v":32},{"$f":"IF($I404>$D404,INDEX(AC$361:AC403,MATCH($D404,$G$361:$G403,0)),INDEX(AC405:AC$423,MATCH($D404,$G405:$G$423,0)))","v":25},null,null,{"$f":"IF($I404>$D404,INDEX(AF$361:AF403,MATCH($D404,$G$361:$G403,0)),INDEX(AF405:AF$423,MATCH($D404,$G405:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I404>$D404,INDEX(AL$361:AL403,MATCH($D404,$G$361:$G403,0)),INDEX(AL405:AL$423,MATCH($D404,$G405:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I404>$D404,INDEX(AT$361:AT403,MATCH($D404,$G$361:$G403,0)),INDEX(AT405:AT$423,MATCH($D404,$G405:$G$423,0)))","v":70263},{"$f":"IF($I404>$D404,INDEX(AU$361:AU403,MATCH($D404,$G$361:$G403,0)),INDEX(AU405:AU$423,MATCH($D404,$G405:$G$423,0)))","v":695},{"$f":"IF($I404>$D404,INDEX(AV$361:AV403,MATCH($D404,$G$361:$G403,0)),INDEX(AV405:AV$423,MATCH($D404,$G405:$G$423,0)))","v":0},{"$f":"IF($I404>$D404,INDEX(AW$361:AW403,MATCH($D404,$G$361:$G403,0)),INDEX(AW405:AW$423,MATCH($D404,$G405:$G$423,0)))","v":4},{"$f":"IF($I404>$D404,INDEX(AX$361:AX403,MATCH($D404,$G$361:$G403,0)),INDEX(AX405:AX$423,MATCH($D404,$G405:$G$423,0)))","v":35000},null,{"$f":"IF($I404>$D404,INDEX(AZ$361:AZ403,MATCH($D404,$G$361:$G403,0)),INDEX(AZ405:AZ$423,MATCH($D404,$G405:$G$423,0)))","v":1},{"$f":"IF($I404>$D404,INDEX(BA$361:BA403,MATCH($D404,$G$361:$G403,0)),INDEX(BA405:BA$423,MATCH($D404,$G405:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,14.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I405)),ABS($F$361:$F$424-I405),0))","v":0},0,0,0,14,14,{"$f":"IF($I405>$D405,INDEX(K$361:K404,MATCH($D405,$G$361:$G404,0)),INDEX(K406:K$423,MATCH($D405,$G406:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I405>$D405,INDEX(L$361:L404,MATCH($D405,$G$361:$G404,0)),INDEX(L406:L$423,MATCH($D405,$G406:$G$423,0)))","v":"FORD"},{"$f":"IF($I405>$D405,INDEX(M$361:M404,MATCH($D405,$G$361:$G404,0)),INDEX(M406:M$423,MATCH($D405,$G406:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I405>$D405,INDEX(N$361:N404,MATCH($D405,$G$361:$G404,0)),INDEX(N406:N$423,MATCH($D405,$G406:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I405>$D405,INDEX(O$361:O404,MATCH($D405,$G$361:$G404,0)),INDEX(O406:O$423,MATCH($D405,$G406:$G$423,0)))","v":2021},2007,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I405,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I405,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I405>$D405,INDEX(V$361:V404,MATCH($D405,$G$361:$G404,0)),INDEX(V406:V$423,MATCH($D405,$G406:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I405>$D405,INDEX(W$361:W404,MATCH($D405,$G$361:$G404,0)),INDEX(W406:W$423,MATCH($D405,$G406:$G$423,0)))","v":47000},{"$f":"IF($I405>$D405,INDEX(X$361:X404,MATCH($D405,$G$361:$G404,0)),INDEX(X406:X$423,MATCH($D405,$G406:$G$423,0)))","v":201230},{"$f":"IF($I405>$D405,INDEX(Y$361:Y404,MATCH($D405,$G$361:$G404,0)),INDEX(Y406:Y$423,MATCH($D405,$G406:$G$423,0)))","v":13.7},{"$f":"IF($I405>$D405,INDEX(Z$361:Z404,MATCH($D405,$G$361:$G404,0)),INDEX(Z406:Z$423,MATCH($D405,$G406:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I405>$D405,INDEX(AB$361:AB404,MATCH($D405,$G$361:$G404,0)),INDEX(AB406:AB$423,MATCH($D405,$G406:$G$423,0)))","v":71},{"$f":"IF($I405>$D405,INDEX(AC$361:AC404,MATCH($D405,$G$361:$G404,0)),INDEX(AC406:AC$423,MATCH($D405,$G406:$G$423,0)))","v":9},null,null,{"$f":"IF($I405>$D405,INDEX(AF$361:AF404,MATCH($D405,$G$361:$G404,0)),INDEX(AF406:AF$423,MATCH($D405,$G406:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I405>$D405,INDEX(AL$361:AL404,MATCH($D405,$G$361:$G404,0)),INDEX(AL406:AL$423,MATCH($D405,$G406:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I405>$D405,INDEX(AT$361:AT404,MATCH($D405,$G$361:$G404,0)),INDEX(AT406:AT$423,MATCH($D405,$G406:$G$423,0)))","v":70263},{"$f":"IF($I405>$D405,INDEX(AU$361:AU404,MATCH($D405,$G$361:$G404,0)),INDEX(AU406:AU$423,MATCH($D405,$G406:$G$423,0)))","v":695},{"$f":"IF($I405>$D405,INDEX(AV$361:AV404,MATCH($D405,$G$361:$G404,0)),INDEX(AV406:AV$423,MATCH($D405,$G406:$G$423,0)))","v":0},{"$f":"IF($I405>$D405,INDEX(AW$361:AW404,MATCH($D405,$G$361:$G404,0)),INDEX(AW406:AW$423,MATCH($D405,$G406:$G$423,0)))","v":4},{"$f":"IF($I405>$D405,INDEX(AX$361:AX404,MATCH($D405,$G$361:$G404,0)),INDEX(AX406:AX$423,MATCH($D405,$G406:$G$423,0)))","v":35000},null,{"$f":"IF($I405>$D405,INDEX(AZ$361:AZ404,MATCH($D405,$G$361:$G404,0)),INDEX(AZ406:AZ$423,MATCH($D405,$G406:$G$423,0)))","v":1},{"$f":"IF($I405>$D405,INDEX(BA$361:BA404,MATCH($D405,$G$361:$G404,0)),INDEX(BA406:BA$423,MATCH($D405,$G406:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,15.1,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I406)),ABS($F$361:$F$424-I406),0))","v":0},0,0,0,15,15,{"$f":"IF($I406>$D406,INDEX(K$361:K405,MATCH($D406,$G$361:$G405,0)),INDEX(K407:K$423,MATCH($D406,$G407:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I406>$D406,INDEX(L$361:L405,MATCH($D406,$G$361:$G405,0)),INDEX(L407:L$423,MATCH($D406,$G407:$G$423,0)))","v":"FORD"},{"$f":"IF($I406>$D406,INDEX(M$361:M405,MATCH($D406,$G$361:$G405,0)),INDEX(M407:M$423,MATCH($D406,$G407:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I406>$D406,INDEX(N$361:N405,MATCH($D406,$G$361:$G405,0)),INDEX(N407:N$423,MATCH($D406,$G407:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I406>$D406,INDEX(O$361:O405,MATCH($D406,$G$361:$G405,0)),INDEX(O407:O$423,MATCH($D406,$G407:$G$423,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I406,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I406,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I406>$D406,INDEX(V$361:V405,MATCH($D406,$G$361:$G405,0)),INDEX(V407:V$423,MATCH($D406,$G407:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I406>$D406,INDEX(W$361:W405,MATCH($D406,$G$361:$G405,0)),INDEX(W407:W$423,MATCH($D406,$G407:$G$423,0)))","v":0},{"$f":"IF($I406>$D406,INDEX(X$361:X405,MATCH($D406,$G$361:$G405,0)),INDEX(X407:X$423,MATCH($D406,$G407:$G$423,0)))","v":201230},{"$f":"IF($I406>$D406,INDEX(Y$361:Y405,MATCH($D406,$G$361:$G405,0)),INDEX(Y407:Y$423,MATCH($D406,$G407:$G$423,0)))","v":13.7},{"$f":"IF($I406>$D406,INDEX(Z$361:Z405,MATCH($D406,$G$361:$G405,0)),INDEX(Z407:Z$423,MATCH($D406,$G407:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I406>$D406,INDEX(AB$361:AB405,MATCH($D406,$G$361:$G405,0)),INDEX(AB407:AB$423,MATCH($D406,$G407:$G$423,0)))","v":60},{"$f":"IF($I406>$D406,INDEX(AC$361:AC405,MATCH($D406,$G$361:$G405,0)),INDEX(AC407:AC$423,MATCH($D406,$G407:$G$423,0)))","v":10},null,null,{"$f":"IF($I406>$D406,INDEX(AF$361:AF405,MATCH($D406,$G$361:$G405,0)),INDEX(AF407:AF$423,MATCH($D406,$G407:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I406>$D406,INDEX(AL$361:AL405,MATCH($D406,$G$361:$G405,0)),INDEX(AL407:AL$423,MATCH($D406,$G407:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I406>$D406,INDEX(AT$361:AT405,MATCH($D406,$G$361:$G405,0)),INDEX(AT407:AT$423,MATCH($D406,$G407:$G$423,0)))","v":70263},{"$f":"IF($I406>$D406,INDEX(AU$361:AU405,MATCH($D406,$G$361:$G405,0)),INDEX(AU407:AU$423,MATCH($D406,$G407:$G$423,0)))","v":695},{"$f":"IF($I406>$D406,INDEX(AV$361:AV405,MATCH($D406,$G$361:$G405,0)),INDEX(AV407:AV$423,MATCH($D406,$G407:$G$423,0)))","v":0},{"$f":"IF($I406>$D406,INDEX(AW$361:AW405,MATCH($D406,$G$361:$G405,0)),INDEX(AW407:AW$423,MATCH($D406,$G407:$G$423,0)))","v":4},{"$f":"IF($I406>$D406,INDEX(AX$361:AX405,MATCH($D406,$G$361:$G405,0)),INDEX(AX407:AX$423,MATCH($D406,$G407:$G$423,0)))","v":35000},null,{"$f":"IF($I406>$D406,INDEX(AZ$361:AZ405,MATCH($D406,$G$361:$G405,0)),INDEX(AZ407:AZ$423,MATCH($D406,$G407:$G$423,0)))","v":1},{"$f":"IF($I406>$D406,INDEX(BA$361:BA405,MATCH($D406,$G$361:$G405,0)),INDEX(BA407:BA$423,MATCH($D406,$G407:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,15.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I407)),ABS($F$361:$F$424-I407),0))","v":0},0,0,0,15,15,{"$f":"IF($I407>$D407,INDEX(K$361:K406,MATCH($D407,$G$361:$G406,0)),INDEX(K408:K$423,MATCH($D407,$G408:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I407>$D407,INDEX(L$361:L406,MATCH($D407,$G$361:$G406,0)),INDEX(L408:L$423,MATCH($D407,$G408:$G$423,0)))","v":"BMW"},{"$f":"IF($I407>$D407,INDEX(M$361:M406,MATCH($D407,$G$361:$G406,0)),INDEX(M408:M$423,MATCH($D407,$G408:$G$423,0)))","v":"X5"},{"$f":"IF($I407>$D407,INDEX(N$361:N406,MATCH($D407,$G$361:$G406,0)),INDEX(N408:N$423,MATCH($D407,$G408:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I407>$D407,INDEX(O$361:O406,MATCH($D407,$G$361:$G406,0)),INDEX(O408:O$423,MATCH($D407,$G408:$G$423,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I407,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I407,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I407>$D407,INDEX(V$361:V406,MATCH($D407,$G$361:$G406,0)),INDEX(V408:V$423,MATCH($D407,$G408:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I407>$D407,INDEX(W$361:W406,MATCH($D407,$G$361:$G406,0)),INDEX(W408:W$423,MATCH($D407,$G408:$G$423,0)))","v":47000},{"$f":"IF($I407>$D407,INDEX(X$361:X406,MATCH($D407,$G$361:$G406,0)),INDEX(X408:X$423,MATCH($D407,$G408:$G$423,0)))","v":201230},{"$f":"IF($I407>$D407,INDEX(Y$361:Y406,MATCH($D407,$G$361:$G406,0)),INDEX(Y408:Y$423,MATCH($D407,$G408:$G$423,0)))","v":13.7},{"$f":"IF($I407>$D407,INDEX(Z$361:Z406,MATCH($D407,$G$361:$G406,0)),INDEX(Z408:Z$423,MATCH($D407,$G408:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I407>$D407,INDEX(AB$361:AB406,MATCH($D407,$G$361:$G406,0)),INDEX(AB408:AB$423,MATCH($D407,$G408:$G$423,0)))","v":32},{"$f":"IF($I407>$D407,INDEX(AC$361:AC406,MATCH($D407,$G$361:$G406,0)),INDEX(AC408:AC$423,MATCH($D407,$G408:$G$423,0)))","v":25},null,null,{"$f":"IF($I407>$D407,INDEX(AF$361:AF406,MATCH($D407,$G$361:$G406,0)),INDEX(AF408:AF$423,MATCH($D407,$G408:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I407>$D407,INDEX(AL$361:AL406,MATCH($D407,$G$361:$G406,0)),INDEX(AL408:AL$423,MATCH($D407,$G408:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I407>$D407,INDEX(AT$361:AT406,MATCH($D407,$G$361:$G406,0)),INDEX(AT408:AT$423,MATCH($D407,$G408:$G$423,0)))","v":70263},{"$f":"IF($I407>$D407,INDEX(AU$361:AU406,MATCH($D407,$G$361:$G406,0)),INDEX(AU408:AU$423,MATCH($D407,$G408:$G$423,0)))","v":695},{"$f":"IF($I407>$D407,INDEX(AV$361:AV406,MATCH($D407,$G$361:$G406,0)),INDEX(AV408:AV$423,MATCH($D407,$G408:$G$423,0)))","v":0},{"$f":"IF($I407>$D407,INDEX(AW$361:AW406,MATCH($D407,$G$361:$G406,0)),INDEX(AW408:AW$423,MATCH($D407,$G408:$G$423,0)))","v":4},{"$f":"IF($I407>$D407,INDEX(AX$361:AX406,MATCH($D407,$G$361:$G406,0)),INDEX(AX408:AX$423,MATCH($D407,$G408:$G$423,0)))","v":35000},null,{"$f":"IF($I407>$D407,INDEX(AZ$361:AZ406,MATCH($D407,$G$361:$G406,0)),INDEX(AZ408:AZ$423,MATCH($D407,$G408:$G$423,0)))","v":1},{"$f":"IF($I407>$D407,INDEX(BA$361:BA406,MATCH($D407,$G$361:$G406,0)),INDEX(BA408:BA$423,MATCH($D407,$G408:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,15.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I408)),ABS($F$361:$F$424-I408),0))","v":0},0,0,0,15,15,{"$f":"IF($I408>$D408,INDEX(K$361:K407,MATCH($D408,$G$361:$G407,0)),INDEX(K409:K$423,MATCH($D408,$G409:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I408>$D408,INDEX(L$361:L407,MATCH($D408,$G$361:$G407,0)),INDEX(L409:L$423,MATCH($D408,$G409:$G$423,0)))","v":"FORD"},{"$f":"IF($I408>$D408,INDEX(M$361:M407,MATCH($D408,$G$361:$G407,0)),INDEX(M409:M$423,MATCH($D408,$G409:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I408>$D408,INDEX(N$361:N407,MATCH($D408,$G$361:$G407,0)),INDEX(N409:N$423,MATCH($D408,$G409:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I408>$D408,INDEX(O$361:O407,MATCH($D408,$G$361:$G407,0)),INDEX(O409:O$423,MATCH($D408,$G409:$G$423,0)))","v":2021},2006,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I408,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I408,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I408>$D408,INDEX(V$361:V407,MATCH($D408,$G$361:$G407,0)),INDEX(V409:V$423,MATCH($D408,$G409:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I408>$D408,INDEX(W$361:W407,MATCH($D408,$G$361:$G407,0)),INDEX(W409:W$423,MATCH($D408,$G409:$G$423,0)))","v":47000},{"$f":"IF($I408>$D408,INDEX(X$361:X407,MATCH($D408,$G$361:$G407,0)),INDEX(X409:X$423,MATCH($D408,$G409:$G$423,0)))","v":201230},{"$f":"IF($I408>$D408,INDEX(Y$361:Y407,MATCH($D408,$G$361:$G407,0)),INDEX(Y409:Y$423,MATCH($D408,$G409:$G$423,0)))","v":13.7},{"$f":"IF($I408>$D408,INDEX(Z$361:Z407,MATCH($D408,$G$361:$G407,0)),INDEX(Z409:Z$423,MATCH($D408,$G409:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I408>$D408,INDEX(AB$361:AB407,MATCH($D408,$G$361:$G407,0)),INDEX(AB409:AB$423,MATCH($D408,$G409:$G$423,0)))","v":71},{"$f":"IF($I408>$D408,INDEX(AC$361:AC407,MATCH($D408,$G$361:$G407,0)),INDEX(AC409:AC$423,MATCH($D408,$G409:$G$423,0)))","v":9},null,null,{"$f":"IF($I408>$D408,INDEX(AF$361:AF407,MATCH($D408,$G$361:$G407,0)),INDEX(AF409:AF$423,MATCH($D408,$G409:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I408>$D408,INDEX(AL$361:AL407,MATCH($D408,$G$361:$G407,0)),INDEX(AL409:AL$423,MATCH($D408,$G409:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I408>$D408,INDEX(AT$361:AT407,MATCH($D408,$G$361:$G407,0)),INDEX(AT409:AT$423,MATCH($D408,$G409:$G$423,0)))","v":70263},{"$f":"IF($I408>$D408,INDEX(AU$361:AU407,MATCH($D408,$G$361:$G407,0)),INDEX(AU409:AU$423,MATCH($D408,$G409:$G$423,0)))","v":695},{"$f":"IF($I408>$D408,INDEX(AV$361:AV407,MATCH($D408,$G$361:$G407,0)),INDEX(AV409:AV$423,MATCH($D408,$G409:$G$423,0)))","v":0},{"$f":"IF($I408>$D408,INDEX(AW$361:AW407,MATCH($D408,$G$361:$G407,0)),INDEX(AW409:AW$423,MATCH($D408,$G409:$G$423,0)))","v":4},{"$f":"IF($I408>$D408,INDEX(AX$361:AX407,MATCH($D408,$G$361:$G407,0)),INDEX(AX409:AX$423,MATCH($D408,$G409:$G$423,0)))","v":35000},null,{"$f":"IF($I408>$D408,INDEX(AZ$361:AZ407,MATCH($D408,$G$361:$G407,0)),INDEX(AZ409:AZ$423,MATCH($D408,$G409:$G$423,0)))","v":1},{"$f":"IF($I408>$D408,INDEX(BA$361:BA407,MATCH($D408,$G$361:$G407,0)),INDEX(BA409:BA$423,MATCH($D408,$G409:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,16.100000000000001,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I409)),ABS($F$361:$F$424-I409),0))","v":0},0,0,0,16,16,{"$f":"IF($I409>$D409,INDEX(K$361:K408,MATCH($D409,$G$361:$G408,0)),INDEX(K410:K$423,MATCH($D409,$G410:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I409>$D409,INDEX(L$361:L408,MATCH($D409,$G$361:$G408,0)),INDEX(L410:L$423,MATCH($D409,$G410:$G$423,0)))","v":"FORD"},{"$f":"IF($I409>$D409,INDEX(M$361:M408,MATCH($D409,$G$361:$G408,0)),INDEX(M410:M$423,MATCH($D409,$G410:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I409>$D409,INDEX(N$361:N408,MATCH($D409,$G$361:$G408,0)),INDEX(N410:N$423,MATCH($D409,$G410:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I409>$D409,INDEX(O$361:O408,MATCH($D409,$G$361:$G408,0)),INDEX(O410:O$423,MATCH($D409,$G410:$G$423,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I409,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I409,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I409>$D409,INDEX(V$361:V408,MATCH($D409,$G$361:$G408,0)),INDEX(V410:V$423,MATCH($D409,$G410:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I409>$D409,INDEX(W$361:W408,MATCH($D409,$G$361:$G408,0)),INDEX(W410:W$423,MATCH($D409,$G410:$G$423,0)))","v":0},{"$f":"IF($I409>$D409,INDEX(X$361:X408,MATCH($D409,$G$361:$G408,0)),INDEX(X410:X$423,MATCH($D409,$G410:$G$423,0)))","v":201230},{"$f":"IF($I409>$D409,INDEX(Y$361:Y408,MATCH($D409,$G$361:$G408,0)),INDEX(Y410:Y$423,MATCH($D409,$G410:$G$423,0)))","v":13.7},{"$f":"IF($I409>$D409,INDEX(Z$361:Z408,MATCH($D409,$G$361:$G408,0)),INDEX(Z410:Z$423,MATCH($D409,$G410:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I409>$D409,INDEX(AB$361:AB408,MATCH($D409,$G$361:$G408,0)),INDEX(AB410:AB$423,MATCH($D409,$G410:$G$423,0)))","v":60},{"$f":"IF($I409>$D409,INDEX(AC$361:AC408,MATCH($D409,$G$361:$G408,0)),INDEX(AC410:AC$423,MATCH($D409,$G410:$G$423,0)))","v":10},null,null,{"$f":"IF($I409>$D409,INDEX(AF$361:AF408,MATCH($D409,$G$361:$G408,0)),INDEX(AF410:AF$423,MATCH($D409,$G410:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I409>$D409,INDEX(AL$361:AL408,MATCH($D409,$G$361:$G408,0)),INDEX(AL410:AL$423,MATCH($D409,$G410:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I409>$D409,INDEX(AT$361:AT408,MATCH($D409,$G$361:$G408,0)),INDEX(AT410:AT$423,MATCH($D409,$G410:$G$423,0)))","v":70263},{"$f":"IF($I409>$D409,INDEX(AU$361:AU408,MATCH($D409,$G$361:$G408,0)),INDEX(AU410:AU$423,MATCH($D409,$G410:$G$423,0)))","v":695},{"$f":"IF($I409>$D409,INDEX(AV$361:AV408,MATCH($D409,$G$361:$G408,0)),INDEX(AV410:AV$423,MATCH($D409,$G410:$G$423,0)))","v":0},{"$f":"IF($I409>$D409,INDEX(AW$361:AW408,MATCH($D409,$G$361:$G408,0)),INDEX(AW410:AW$423,MATCH($D409,$G410:$G$423,0)))","v":4},{"$f":"IF($I409>$D409,INDEX(AX$361:AX408,MATCH($D409,$G$361:$G408,0)),INDEX(AX410:AX$423,MATCH($D409,$G410:$G$423,0)))","v":35000},null,{"$f":"IF($I409>$D409,INDEX(AZ$361:AZ408,MATCH($D409,$G$361:$G408,0)),INDEX(AZ410:AZ$423,MATCH($D409,$G410:$G$423,0)))","v":1},{"$f":"IF($I409>$D409,INDEX(BA$361:BA408,MATCH($D409,$G$361:$G408,0)),INDEX(BA410:BA$423,MATCH($D409,$G410:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,16.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I410)),ABS($F$361:$F$424-I410),0))","v":0},0,0,0,16,16,{"$f":"IF($I410>$D410,INDEX(K$361:K409,MATCH($D410,$G$361:$G409,0)),INDEX(K411:K$423,MATCH($D410,$G411:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I410>$D410,INDEX(L$361:L409,MATCH($D410,$G$361:$G409,0)),INDEX(L411:L$423,MATCH($D410,$G411:$G$423,0)))","v":"BMW"},{"$f":"IF($I410>$D410,INDEX(M$361:M409,MATCH($D410,$G$361:$G409,0)),INDEX(M411:M$423,MATCH($D410,$G411:$G$423,0)))","v":"X5"},{"$f":"IF($I410>$D410,INDEX(N$361:N409,MATCH($D410,$G$361:$G409,0)),INDEX(N411:N$423,MATCH($D410,$G411:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I410>$D410,INDEX(O$361:O409,MATCH($D410,$G$361:$G409,0)),INDEX(O411:O$423,MATCH($D410,$G411:$G$423,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I410,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I410,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I410>$D410,INDEX(V$361:V409,MATCH($D410,$G$361:$G409,0)),INDEX(V411:V$423,MATCH($D410,$G411:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I410>$D410,INDEX(W$361:W409,MATCH($D410,$G$361:$G409,0)),INDEX(W411:W$423,MATCH($D410,$G411:$G$423,0)))","v":47000},{"$f":"IF($I410>$D410,INDEX(X$361:X409,MATCH($D410,$G$361:$G409,0)),INDEX(X411:X$423,MATCH($D410,$G411:$G$423,0)))","v":201230},{"$f":"IF($I410>$D410,INDEX(Y$361:Y409,MATCH($D410,$G$361:$G409,0)),INDEX(Y411:Y$423,MATCH($D410,$G411:$G$423,0)))","v":13.7},{"$f":"IF($I410>$D410,INDEX(Z$361:Z409,MATCH($D410,$G$361:$G409,0)),INDEX(Z411:Z$423,MATCH($D410,$G411:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I410>$D410,INDEX(AB$361:AB409,MATCH($D410,$G$361:$G409,0)),INDEX(AB411:AB$423,MATCH($D410,$G411:$G$423,0)))","v":32},{"$f":"IF($I410>$D410,INDEX(AC$361:AC409,MATCH($D410,$G$361:$G409,0)),INDEX(AC411:AC$423,MATCH($D410,$G411:$G$423,0)))","v":25},null,null,{"$f":"IF($I410>$D410,INDEX(AF$361:AF409,MATCH($D410,$G$361:$G409,0)),INDEX(AF411:AF$423,MATCH($D410,$G411:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I410>$D410,INDEX(AL$361:AL409,MATCH($D410,$G$361:$G409,0)),INDEX(AL411:AL$423,MATCH($D410,$G411:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I410>$D410,INDEX(AT$361:AT409,MATCH($D410,$G$361:$G409,0)),INDEX(AT411:AT$423,MATCH($D410,$G411:$G$423,0)))","v":70263},{"$f":"IF($I410>$D410,INDEX(AU$361:AU409,MATCH($D410,$G$361:$G409,0)),INDEX(AU411:AU$423,MATCH($D410,$G411:$G$423,0)))","v":695},{"$f":"IF($I410>$D410,INDEX(AV$361:AV409,MATCH($D410,$G$361:$G409,0)),INDEX(AV411:AV$423,MATCH($D410,$G411:$G$423,0)))","v":0},{"$f":"IF($I410>$D410,INDEX(AW$361:AW409,MATCH($D410,$G$361:$G409,0)),INDEX(AW411:AW$423,MATCH($D410,$G411:$G$423,0)))","v":4},{"$f":"IF($I410>$D410,INDEX(AX$361:AX409,MATCH($D410,$G$361:$G409,0)),INDEX(AX411:AX$423,MATCH($D410,$G411:$G$423,0)))","v":35000},null,{"$f":"IF($I410>$D410,INDEX(AZ$361:AZ409,MATCH($D410,$G$361:$G409,0)),INDEX(AZ411:AZ$423,MATCH($D410,$G411:$G$423,0)))","v":1},{"$f":"IF($I410>$D410,INDEX(BA$361:BA409,MATCH($D410,$G$361:$G409,0)),INDEX(BA411:BA$423,MATCH($D410,$G411:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,16.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I411)),ABS($F$361:$F$424-I411),0))","v":0},0,0,0,16,16,{"$f":"IF($I411>$D411,INDEX(K$361:K410,MATCH($D411,$G$361:$G410,0)),INDEX(K412:K$423,MATCH($D411,$G412:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I411>$D411,INDEX(L$361:L410,MATCH($D411,$G$361:$G410,0)),INDEX(L412:L$423,MATCH($D411,$G412:$G$423,0)))","v":"FORD"},{"$f":"IF($I411>$D411,INDEX(M$361:M410,MATCH($D411,$G$361:$G410,0)),INDEX(M412:M$423,MATCH($D411,$G412:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I411>$D411,INDEX(N$361:N410,MATCH($D411,$G$361:$G410,0)),INDEX(N412:N$423,MATCH($D411,$G412:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I411>$D411,INDEX(O$361:O410,MATCH($D411,$G$361:$G410,0)),INDEX(O412:O$423,MATCH($D411,$G412:$G$423,0)))","v":2021},2005,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I411,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I411,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I411>$D411,INDEX(V$361:V410,MATCH($D411,$G$361:$G410,0)),INDEX(V412:V$423,MATCH($D411,$G412:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I411>$D411,INDEX(W$361:W410,MATCH($D411,$G$361:$G410,0)),INDEX(W412:W$423,MATCH($D411,$G412:$G$423,0)))","v":47000},{"$f":"IF($I411>$D411,INDEX(X$361:X410,MATCH($D411,$G$361:$G410,0)),INDEX(X412:X$423,MATCH($D411,$G412:$G$423,0)))","v":201230},{"$f":"IF($I411>$D411,INDEX(Y$361:Y410,MATCH($D411,$G$361:$G410,0)),INDEX(Y412:Y$423,MATCH($D411,$G412:$G$423,0)))","v":13.7},{"$f":"IF($I411>$D411,INDEX(Z$361:Z410,MATCH($D411,$G$361:$G410,0)),INDEX(Z412:Z$423,MATCH($D411,$G412:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I411>$D411,INDEX(AB$361:AB410,MATCH($D411,$G$361:$G410,0)),INDEX(AB412:AB$423,MATCH($D411,$G412:$G$423,0)))","v":71},{"$f":"IF($I411>$D411,INDEX(AC$361:AC410,MATCH($D411,$G$361:$G410,0)),INDEX(AC412:AC$423,MATCH($D411,$G412:$G$423,0)))","v":9},null,null,{"$f":"IF($I411>$D411,INDEX(AF$361:AF410,MATCH($D411,$G$361:$G410,0)),INDEX(AF412:AF$423,MATCH($D411,$G412:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I411>$D411,INDEX(AL$361:AL410,MATCH($D411,$G$361:$G410,0)),INDEX(AL412:AL$423,MATCH($D411,$G412:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I411>$D411,INDEX(AT$361:AT410,MATCH($D411,$G$361:$G410,0)),INDEX(AT412:AT$423,MATCH($D411,$G412:$G$423,0)))","v":70263},{"$f":"IF($I411>$D411,INDEX(AU$361:AU410,MATCH($D411,$G$361:$G410,0)),INDEX(AU412:AU$423,MATCH($D411,$G412:$G$423,0)))","v":695},{"$f":"IF($I411>$D411,INDEX(AV$361:AV410,MATCH($D411,$G$361:$G410,0)),INDEX(AV412:AV$423,MATCH($D411,$G412:$G$423,0)))","v":0},{"$f":"IF($I411>$D411,INDEX(AW$361:AW410,MATCH($D411,$G$361:$G410,0)),INDEX(AW412:AW$423,MATCH($D411,$G412:$G$423,0)))","v":4},{"$f":"IF($I411>$D411,INDEX(AX$361:AX410,MATCH($D411,$G$361:$G410,0)),INDEX(AX412:AX$423,MATCH($D411,$G412:$G$423,0)))","v":35000},null,{"$f":"IF($I411>$D411,INDEX(AZ$361:AZ410,MATCH($D411,$G$361:$G410,0)),INDEX(AZ412:AZ$423,MATCH($D411,$G412:$G$423,0)))","v":1},{"$f":"IF($I411>$D411,INDEX(BA$361:BA410,MATCH($D411,$G$361:$G410,0)),INDEX(BA412:BA$423,MATCH($D411,$G412:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,17.100000000000001,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I412)),ABS($F$361:$F$424-I412),0))","v":0},0,0,0,17,17,{"$f":"IF($I412>$D412,INDEX(K$361:K411,MATCH($D412,$G$361:$G411,0)),INDEX(K413:K$423,MATCH($D412,$G413:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I412>$D412,INDEX(L$361:L411,MATCH($D412,$G$361:$G411,0)),INDEX(L413:L$423,MATCH($D412,$G413:$G$423,0)))","v":"FORD"},{"$f":"IF($I412>$D412,INDEX(M$361:M411,MATCH($D412,$G$361:$G411,0)),INDEX(M413:M$423,MATCH($D412,$G413:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I412>$D412,INDEX(N$361:N411,MATCH($D412,$G$361:$G411,0)),INDEX(N413:N$423,MATCH($D412,$G413:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I412>$D412,INDEX(O$361:O411,MATCH($D412,$G$361:$G411,0)),INDEX(O413:O$423,MATCH($D412,$G413:$G$423,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I412,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I412,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I412>$D412,INDEX(V$361:V411,MATCH($D412,$G$361:$G411,0)),INDEX(V413:V$423,MATCH($D412,$G413:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I412>$D412,INDEX(W$361:W411,MATCH($D412,$G$361:$G411,0)),INDEX(W413:W$423,MATCH($D412,$G413:$G$423,0)))","v":0},{"$f":"IF($I412>$D412,INDEX(X$361:X411,MATCH($D412,$G$361:$G411,0)),INDEX(X413:X$423,MATCH($D412,$G413:$G$423,0)))","v":201230},{"$f":"IF($I412>$D412,INDEX(Y$361:Y411,MATCH($D412,$G$361:$G411,0)),INDEX(Y413:Y$423,MATCH($D412,$G413:$G$423,0)))","v":13.7},{"$f":"IF($I412>$D412,INDEX(Z$361:Z411,MATCH($D412,$G$361:$G411,0)),INDEX(Z413:Z$423,MATCH($D412,$G413:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I412>$D412,INDEX(AB$361:AB411,MATCH($D412,$G$361:$G411,0)),INDEX(AB413:AB$423,MATCH($D412,$G413:$G$423,0)))","v":60},{"$f":"IF($I412>$D412,INDEX(AC$361:AC411,MATCH($D412,$G$361:$G411,0)),INDEX(AC413:AC$423,MATCH($D412,$G413:$G$423,0)))","v":10},null,null,{"$f":"IF($I412>$D412,INDEX(AF$361:AF411,MATCH($D412,$G$361:$G411,0)),INDEX(AF413:AF$423,MATCH($D412,$G413:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I412>$D412,INDEX(AL$361:AL411,MATCH($D412,$G$361:$G411,0)),INDEX(AL413:AL$423,MATCH($D412,$G413:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I412>$D412,INDEX(AT$361:AT411,MATCH($D412,$G$361:$G411,0)),INDEX(AT413:AT$423,MATCH($D412,$G413:$G$423,0)))","v":70263},{"$f":"IF($I412>$D412,INDEX(AU$361:AU411,MATCH($D412,$G$361:$G411,0)),INDEX(AU413:AU$423,MATCH($D412,$G413:$G$423,0)))","v":695},{"$f":"IF($I412>$D412,INDEX(AV$361:AV411,MATCH($D412,$G$361:$G411,0)),INDEX(AV413:AV$423,MATCH($D412,$G413:$G$423,0)))","v":0},{"$f":"IF($I412>$D412,INDEX(AW$361:AW411,MATCH($D412,$G$361:$G411,0)),INDEX(AW413:AW$423,MATCH($D412,$G413:$G$423,0)))","v":4},{"$f":"IF($I412>$D412,INDEX(AX$361:AX411,MATCH($D412,$G$361:$G411,0)),INDEX(AX413:AX$423,MATCH($D412,$G413:$G$423,0)))","v":35000},null,{"$f":"IF($I412>$D412,INDEX(AZ$361:AZ411,MATCH($D412,$G$361:$G411,0)),INDEX(AZ413:AZ$423,MATCH($D412,$G413:$G$423,0)))","v":1},{"$f":"IF($I412>$D412,INDEX(BA$361:BA411,MATCH($D412,$G$361:$G411,0)),INDEX(BA413:BA$423,MATCH($D412,$G413:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,17.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I413)),ABS($F$361:$F$424-I413),0))","v":0},0,0,0,17,17,{"$f":"IF($I413>$D413,INDEX(K$361:K412,MATCH($D413,$G$361:$G412,0)),INDEX(K414:K$423,MATCH($D413,$G414:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I413>$D413,INDEX(L$361:L412,MATCH($D413,$G$361:$G412,0)),INDEX(L414:L$423,MATCH($D413,$G414:$G$423,0)))","v":"BMW"},{"$f":"IF($I413>$D413,INDEX(M$361:M412,MATCH($D413,$G$361:$G412,0)),INDEX(M414:M$423,MATCH($D413,$G414:$G$423,0)))","v":"X5"},{"$f":"IF($I413>$D413,INDEX(N$361:N412,MATCH($D413,$G$361:$G412,0)),INDEX(N414:N$423,MATCH($D413,$G414:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I413>$D413,INDEX(O$361:O412,MATCH($D413,$G$361:$G412,0)),INDEX(O414:O$423,MATCH($D413,$G414:$G$423,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I413,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I413,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I413>$D413,INDEX(V$361:V412,MATCH($D413,$G$361:$G412,0)),INDEX(V414:V$423,MATCH($D413,$G414:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I413>$D413,INDEX(W$361:W412,MATCH($D413,$G$361:$G412,0)),INDEX(W414:W$423,MATCH($D413,$G414:$G$423,0)))","v":47000},{"$f":"IF($I413>$D413,INDEX(X$361:X412,MATCH($D413,$G$361:$G412,0)),INDEX(X414:X$423,MATCH($D413,$G414:$G$423,0)))","v":201230},{"$f":"IF($I413>$D413,INDEX(Y$361:Y412,MATCH($D413,$G$361:$G412,0)),INDEX(Y414:Y$423,MATCH($D413,$G414:$G$423,0)))","v":13.7},{"$f":"IF($I413>$D413,INDEX(Z$361:Z412,MATCH($D413,$G$361:$G412,0)),INDEX(Z414:Z$423,MATCH($D413,$G414:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I413>$D413,INDEX(AB$361:AB412,MATCH($D413,$G$361:$G412,0)),INDEX(AB414:AB$423,MATCH($D413,$G414:$G$423,0)))","v":32},{"$f":"IF($I413>$D413,INDEX(AC$361:AC412,MATCH($D413,$G$361:$G412,0)),INDEX(AC414:AC$423,MATCH($D413,$G414:$G$423,0)))","v":25},null,null,{"$f":"IF($I413>$D413,INDEX(AF$361:AF412,MATCH($D413,$G$361:$G412,0)),INDEX(AF414:AF$423,MATCH($D413,$G414:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I413>$D413,INDEX(AL$361:AL412,MATCH($D413,$G$361:$G412,0)),INDEX(AL414:AL$423,MATCH($D413,$G414:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I413>$D413,INDEX(AT$361:AT412,MATCH($D413,$G$361:$G412,0)),INDEX(AT414:AT$423,MATCH($D413,$G414:$G$423,0)))","v":70263},{"$f":"IF($I413>$D413,INDEX(AU$361:AU412,MATCH($D413,$G$361:$G412,0)),INDEX(AU414:AU$423,MATCH($D413,$G414:$G$423,0)))","v":695},{"$f":"IF($I413>$D413,INDEX(AV$361:AV412,MATCH($D413,$G$361:$G412,0)),INDEX(AV414:AV$423,MATCH($D413,$G414:$G$423,0)))","v":0},{"$f":"IF($I413>$D413,INDEX(AW$361:AW412,MATCH($D413,$G$361:$G412,0)),INDEX(AW414:AW$423,MATCH($D413,$G414:$G$423,0)))","v":4},{"$f":"IF($I413>$D413,INDEX(AX$361:AX412,MATCH($D413,$G$361:$G412,0)),INDEX(AX414:AX$423,MATCH($D413,$G414:$G$423,0)))","v":35000},null,{"$f":"IF($I413>$D413,INDEX(AZ$361:AZ412,MATCH($D413,$G$361:$G412,0)),INDEX(AZ414:AZ$423,MATCH($D413,$G414:$G$423,0)))","v":1},{"$f":"IF($I413>$D413,INDEX(BA$361:BA412,MATCH($D413,$G$361:$G412,0)),INDEX(BA414:BA$423,MATCH($D413,$G414:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,17.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I414)),ABS($F$361:$F$424-I414),0))","v":0},0,0,0,17,17,{"$f":"IF($I414>$D414,INDEX(K$361:K413,MATCH($D414,$G$361:$G413,0)),INDEX(K415:K$423,MATCH($D414,$G415:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I414>$D414,INDEX(L$361:L413,MATCH($D414,$G$361:$G413,0)),INDEX(L415:L$423,MATCH($D414,$G415:$G$423,0)))","v":"FORD"},{"$f":"IF($I414>$D414,INDEX(M$361:M413,MATCH($D414,$G$361:$G413,0)),INDEX(M415:M$423,MATCH($D414,$G415:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I414>$D414,INDEX(N$361:N413,MATCH($D414,$G$361:$G413,0)),INDEX(N415:N$423,MATCH($D414,$G415:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I414>$D414,INDEX(O$361:O413,MATCH($D414,$G$361:$G413,0)),INDEX(O415:O$423,MATCH($D414,$G415:$G$423,0)))","v":2021},2004,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I414,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I414,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I414>$D414,INDEX(V$361:V413,MATCH($D414,$G$361:$G413,0)),INDEX(V415:V$423,MATCH($D414,$G415:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I414>$D414,INDEX(W$361:W413,MATCH($D414,$G$361:$G413,0)),INDEX(W415:W$423,MATCH($D414,$G415:$G$423,0)))","v":47000},{"$f":"IF($I414>$D414,INDEX(X$361:X413,MATCH($D414,$G$361:$G413,0)),INDEX(X415:X$423,MATCH($D414,$G415:$G$423,0)))","v":201230},{"$f":"IF($I414>$D414,INDEX(Y$361:Y413,MATCH($D414,$G$361:$G413,0)),INDEX(Y415:Y$423,MATCH($D414,$G415:$G$423,0)))","v":13.7},{"$f":"IF($I414>$D414,INDEX(Z$361:Z413,MATCH($D414,$G$361:$G413,0)),INDEX(Z415:Z$423,MATCH($D414,$G415:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I414>$D414,INDEX(AB$361:AB413,MATCH($D414,$G$361:$G413,0)),INDEX(AB415:AB$423,MATCH($D414,$G415:$G$423,0)))","v":71},{"$f":"IF($I414>$D414,INDEX(AC$361:AC413,MATCH($D414,$G$361:$G413,0)),INDEX(AC415:AC$423,MATCH($D414,$G415:$G$423,0)))","v":9},null,null,{"$f":"IF($I414>$D414,INDEX(AF$361:AF413,MATCH($D414,$G$361:$G413,0)),INDEX(AF415:AF$423,MATCH($D414,$G415:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I414>$D414,INDEX(AL$361:AL413,MATCH($D414,$G$361:$G413,0)),INDEX(AL415:AL$423,MATCH($D414,$G415:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I414>$D414,INDEX(AT$361:AT413,MATCH($D414,$G$361:$G413,0)),INDEX(AT415:AT$423,MATCH($D414,$G415:$G$423,0)))","v":70263},{"$f":"IF($I414>$D414,INDEX(AU$361:AU413,MATCH($D414,$G$361:$G413,0)),INDEX(AU415:AU$423,MATCH($D414,$G415:$G$423,0)))","v":695},{"$f":"IF($I414>$D414,INDEX(AV$361:AV413,MATCH($D414,$G$361:$G413,0)),INDEX(AV415:AV$423,MATCH($D414,$G415:$G$423,0)))","v":0},{"$f":"IF($I414>$D414,INDEX(AW$361:AW413,MATCH($D414,$G$361:$G413,0)),INDEX(AW415:AW$423,MATCH($D414,$G415:$G$423,0)))","v":4},{"$f":"IF($I414>$D414,INDEX(AX$361:AX413,MATCH($D414,$G$361:$G413,0)),INDEX(AX415:AX$423,MATCH($D414,$G415:$G$423,0)))","v":35000},null,{"$f":"IF($I414>$D414,INDEX(AZ$361:AZ413,MATCH($D414,$G$361:$G413,0)),INDEX(AZ415:AZ$423,MATCH($D414,$G415:$G$423,0)))","v":1},{"$f":"IF($I414>$D414,INDEX(BA$361:BA413,MATCH($D414,$G$361:$G413,0)),INDEX(BA415:BA$423,MATCH($D414,$G415:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,18.100000000000001,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I415)),ABS($F$361:$F$424-I415),0))","v":0},0,0,0,18,18,{"$f":"IF($I415>$D415,INDEX(K$361:K414,MATCH($D415,$G$361:$G414,0)),INDEX(K416:K$423,MATCH($D415,$G416:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I415>$D415,INDEX(L$361:L414,MATCH($D415,$G$361:$G414,0)),INDEX(L416:L$423,MATCH($D415,$G416:$G$423,0)))","v":"FORD"},{"$f":"IF($I415>$D415,INDEX(M$361:M414,MATCH($D415,$G$361:$G414,0)),INDEX(M416:M$423,MATCH($D415,$G416:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I415>$D415,INDEX(N$361:N414,MATCH($D415,$G$361:$G414,0)),INDEX(N416:N$423,MATCH($D415,$G416:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I415>$D415,INDEX(O$361:O414,MATCH($D415,$G$361:$G414,0)),INDEX(O416:O$423,MATCH($D415,$G416:$G$423,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I415,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I415,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I415>$D415,INDEX(V$361:V414,MATCH($D415,$G$361:$G414,0)),INDEX(V416:V$423,MATCH($D415,$G416:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I415>$D415,INDEX(W$361:W414,MATCH($D415,$G$361:$G414,0)),INDEX(W416:W$423,MATCH($D415,$G416:$G$423,0)))","v":0},{"$f":"IF($I415>$D415,INDEX(X$361:X414,MATCH($D415,$G$361:$G414,0)),INDEX(X416:X$423,MATCH($D415,$G416:$G$423,0)))","v":201230},{"$f":"IF($I415>$D415,INDEX(Y$361:Y414,MATCH($D415,$G$361:$G414,0)),INDEX(Y416:Y$423,MATCH($D415,$G416:$G$423,0)))","v":13.7},{"$f":"IF($I415>$D415,INDEX(Z$361:Z414,MATCH($D415,$G$361:$G414,0)),INDEX(Z416:Z$423,MATCH($D415,$G416:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I415>$D415,INDEX(AB$361:AB414,MATCH($D415,$G$361:$G414,0)),INDEX(AB416:AB$423,MATCH($D415,$G416:$G$423,0)))","v":60},{"$f":"IF($I415>$D415,INDEX(AC$361:AC414,MATCH($D415,$G$361:$G414,0)),INDEX(AC416:AC$423,MATCH($D415,$G416:$G$423,0)))","v":10},null,null,{"$f":"IF($I415>$D415,INDEX(AF$361:AF414,MATCH($D415,$G$361:$G414,0)),INDEX(AF416:AF$423,MATCH($D415,$G416:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I415>$D415,INDEX(AL$361:AL414,MATCH($D415,$G$361:$G414,0)),INDEX(AL416:AL$423,MATCH($D415,$G416:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I415>$D415,INDEX(AT$361:AT414,MATCH($D415,$G$361:$G414,0)),INDEX(AT416:AT$423,MATCH($D415,$G416:$G$423,0)))","v":70263},{"$f":"IF($I415>$D415,INDEX(AU$361:AU414,MATCH($D415,$G$361:$G414,0)),INDEX(AU416:AU$423,MATCH($D415,$G416:$G$423,0)))","v":695},{"$f":"IF($I415>$D415,INDEX(AV$361:AV414,MATCH($D415,$G$361:$G414,0)),INDEX(AV416:AV$423,MATCH($D415,$G416:$G$423,0)))","v":0},{"$f":"IF($I415>$D415,INDEX(AW$361:AW414,MATCH($D415,$G$361:$G414,0)),INDEX(AW416:AW$423,MATCH($D415,$G416:$G$423,0)))","v":4},{"$f":"IF($I415>$D415,INDEX(AX$361:AX414,MATCH($D415,$G$361:$G414,0)),INDEX(AX416:AX$423,MATCH($D415,$G416:$G$423,0)))","v":35000},null,{"$f":"IF($I415>$D415,INDEX(AZ$361:AZ414,MATCH($D415,$G$361:$G414,0)),INDEX(AZ416:AZ$423,MATCH($D415,$G416:$G$423,0)))","v":1},{"$f":"IF($I415>$D415,INDEX(BA$361:BA414,MATCH($D415,$G$361:$G414,0)),INDEX(BA416:BA$423,MATCH($D415,$G416:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,18.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I416)),ABS($F$361:$F$424-I416),0))","v":0},0,0,0,18,18,{"$f":"IF($I416>$D416,INDEX(K$361:K415,MATCH($D416,$G$361:$G415,0)),INDEX(K417:K$423,MATCH($D416,$G417:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I416>$D416,INDEX(L$361:L415,MATCH($D416,$G$361:$G415,0)),INDEX(L417:L$423,MATCH($D416,$G417:$G$423,0)))","v":"BMW"},{"$f":"IF($I416>$D416,INDEX(M$361:M415,MATCH($D416,$G$361:$G415,0)),INDEX(M417:M$423,MATCH($D416,$G417:$G$423,0)))","v":"X5"},{"$f":"IF($I416>$D416,INDEX(N$361:N415,MATCH($D416,$G$361:$G415,0)),INDEX(N417:N$423,MATCH($D416,$G417:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I416>$D416,INDEX(O$361:O415,MATCH($D416,$G$361:$G415,0)),INDEX(O417:O$423,MATCH($D416,$G417:$G$423,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I416,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I416,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I416>$D416,INDEX(V$361:V415,MATCH($D416,$G$361:$G415,0)),INDEX(V417:V$423,MATCH($D416,$G417:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I416>$D416,INDEX(W$361:W415,MATCH($D416,$G$361:$G415,0)),INDEX(W417:W$423,MATCH($D416,$G417:$G$423,0)))","v":47000},{"$f":"IF($I416>$D416,INDEX(X$361:X415,MATCH($D416,$G$361:$G415,0)),INDEX(X417:X$423,MATCH($D416,$G417:$G$423,0)))","v":201230},{"$f":"IF($I416>$D416,INDEX(Y$361:Y415,MATCH($D416,$G$361:$G415,0)),INDEX(Y417:Y$423,MATCH($D416,$G417:$G$423,0)))","v":13.7},{"$f":"IF($I416>$D416,INDEX(Z$361:Z415,MATCH($D416,$G$361:$G415,0)),INDEX(Z417:Z$423,MATCH($D416,$G417:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I416>$D416,INDEX(AB$361:AB415,MATCH($D416,$G$361:$G415,0)),INDEX(AB417:AB$423,MATCH($D416,$G417:$G$423,0)))","v":32},{"$f":"IF($I416>$D416,INDEX(AC$361:AC415,MATCH($D416,$G$361:$G415,0)),INDEX(AC417:AC$423,MATCH($D416,$G417:$G$423,0)))","v":25},null,null,{"$f":"IF($I416>$D416,INDEX(AF$361:AF415,MATCH($D416,$G$361:$G415,0)),INDEX(AF417:AF$423,MATCH($D416,$G417:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I416>$D416,INDEX(AL$361:AL415,MATCH($D416,$G$361:$G415,0)),INDEX(AL417:AL$423,MATCH($D416,$G417:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I416>$D416,INDEX(AT$361:AT415,MATCH($D416,$G$361:$G415,0)),INDEX(AT417:AT$423,MATCH($D416,$G417:$G$423,0)))","v":70263},{"$f":"IF($I416>$D416,INDEX(AU$361:AU415,MATCH($D416,$G$361:$G415,0)),INDEX(AU417:AU$423,MATCH($D416,$G417:$G$423,0)))","v":695},{"$f":"IF($I416>$D416,INDEX(AV$361:AV415,MATCH($D416,$G$361:$G415,0)),INDEX(AV417:AV$423,MATCH($D416,$G417:$G$423,0)))","v":0},{"$f":"IF($I416>$D416,INDEX(AW$361:AW415,MATCH($D416,$G$361:$G415,0)),INDEX(AW417:AW$423,MATCH($D416,$G417:$G$423,0)))","v":4},{"$f":"IF($I416>$D416,INDEX(AX$361:AX415,MATCH($D416,$G$361:$G415,0)),INDEX(AX417:AX$423,MATCH($D416,$G417:$G$423,0)))","v":35000},null,{"$f":"IF($I416>$D416,INDEX(AZ$361:AZ415,MATCH($D416,$G$361:$G415,0)),INDEX(AZ417:AZ$423,MATCH($D416,$G417:$G$423,0)))","v":1},{"$f":"IF($I416>$D416,INDEX(BA$361:BA415,MATCH($D416,$G$361:$G415,0)),INDEX(BA417:BA$423,MATCH($D416,$G417:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,18.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I417)),ABS($F$361:$F$424-I417),0))","v":0},0,0,0,18,18,{"$f":"IF($I417>$D417,INDEX(K$361:K416,MATCH($D417,$G$361:$G416,0)),INDEX(K418:K$423,MATCH($D417,$G418:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I417>$D417,INDEX(L$361:L416,MATCH($D417,$G$361:$G416,0)),INDEX(L418:L$423,MATCH($D417,$G418:$G$423,0)))","v":"FORD"},{"$f":"IF($I417>$D417,INDEX(M$361:M416,MATCH($D417,$G$361:$G416,0)),INDEX(M418:M$423,MATCH($D417,$G418:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I417>$D417,INDEX(N$361:N416,MATCH($D417,$G$361:$G416,0)),INDEX(N418:N$423,MATCH($D417,$G418:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I417>$D417,INDEX(O$361:O416,MATCH($D417,$G$361:$G416,0)),INDEX(O418:O$423,MATCH($D417,$G418:$G$423,0)))","v":2021},2003,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I417,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I417,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I417>$D417,INDEX(V$361:V416,MATCH($D417,$G$361:$G416,0)),INDEX(V418:V$423,MATCH($D417,$G418:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I417>$D417,INDEX(W$361:W416,MATCH($D417,$G$361:$G416,0)),INDEX(W418:W$423,MATCH($D417,$G418:$G$423,0)))","v":47000},{"$f":"IF($I417>$D417,INDEX(X$361:X416,MATCH($D417,$G$361:$G416,0)),INDEX(X418:X$423,MATCH($D417,$G418:$G$423,0)))","v":201230},{"$f":"IF($I417>$D417,INDEX(Y$361:Y416,MATCH($D417,$G$361:$G416,0)),INDEX(Y418:Y$423,MATCH($D417,$G418:$G$423,0)))","v":13.7},{"$f":"IF($I417>$D417,INDEX(Z$361:Z416,MATCH($D417,$G$361:$G416,0)),INDEX(Z418:Z$423,MATCH($D417,$G418:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I417>$D417,INDEX(AB$361:AB416,MATCH($D417,$G$361:$G416,0)),INDEX(AB418:AB$423,MATCH($D417,$G418:$G$423,0)))","v":71},{"$f":"IF($I417>$D417,INDEX(AC$361:AC416,MATCH($D417,$G$361:$G416,0)),INDEX(AC418:AC$423,MATCH($D417,$G418:$G$423,0)))","v":9},null,null,{"$f":"IF($I417>$D417,INDEX(AF$361:AF416,MATCH($D417,$G$361:$G416,0)),INDEX(AF418:AF$423,MATCH($D417,$G418:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I417>$D417,INDEX(AL$361:AL416,MATCH($D417,$G$361:$G416,0)),INDEX(AL418:AL$423,MATCH($D417,$G418:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I417>$D417,INDEX(AT$361:AT416,MATCH($D417,$G$361:$G416,0)),INDEX(AT418:AT$423,MATCH($D417,$G418:$G$423,0)))","v":70263},{"$f":"IF($I417>$D417,INDEX(AU$361:AU416,MATCH($D417,$G$361:$G416,0)),INDEX(AU418:AU$423,MATCH($D417,$G418:$G$423,0)))","v":695},{"$f":"IF($I417>$D417,INDEX(AV$361:AV416,MATCH($D417,$G$361:$G416,0)),INDEX(AV418:AV$423,MATCH($D417,$G418:$G$423,0)))","v":0},{"$f":"IF($I417>$D417,INDEX(AW$361:AW416,MATCH($D417,$G$361:$G416,0)),INDEX(AW418:AW$423,MATCH($D417,$G418:$G$423,0)))","v":4},{"$f":"IF($I417>$D417,INDEX(AX$361:AX416,MATCH($D417,$G$361:$G416,0)),INDEX(AX418:AX$423,MATCH($D417,$G418:$G$423,0)))","v":35000},null,{"$f":"IF($I417>$D417,INDEX(AZ$361:AZ416,MATCH($D417,$G$361:$G416,0)),INDEX(AZ418:AZ$423,MATCH($D417,$G418:$G$423,0)))","v":1},{"$f":"IF($I417>$D417,INDEX(BA$361:BA416,MATCH($D417,$G$361:$G416,0)),INDEX(BA418:BA$423,MATCH($D417,$G418:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,19.100000000000001,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I418)),ABS($F$361:$F$424-I418),0))","v":0},0,0,0,19,19,{"$f":"IF($I418>$D418,INDEX(K$361:K417,MATCH($D418,$G$361:$G417,0)),INDEX(K419:K$423,MATCH($D418,$G419:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I418>$D418,INDEX(L$361:L417,MATCH($D418,$G$361:$G417,0)),INDEX(L419:L$423,MATCH($D418,$G419:$G$423,0)))","v":"FORD"},{"$f":"IF($I418>$D418,INDEX(M$361:M417,MATCH($D418,$G$361:$G417,0)),INDEX(M419:M$423,MATCH($D418,$G419:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I418>$D418,INDEX(N$361:N417,MATCH($D418,$G$361:$G417,0)),INDEX(N419:N$423,MATCH($D418,$G419:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I418>$D418,INDEX(O$361:O417,MATCH($D418,$G$361:$G417,0)),INDEX(O419:O$423,MATCH($D418,$G419:$G$423,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I418,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I418,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I418>$D418,INDEX(V$361:V417,MATCH($D418,$G$361:$G417,0)),INDEX(V419:V$423,MATCH($D418,$G419:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I418>$D418,INDEX(W$361:W417,MATCH($D418,$G$361:$G417,0)),INDEX(W419:W$423,MATCH($D418,$G419:$G$423,0)))","v":0},{"$f":"IF($I418>$D418,INDEX(X$361:X417,MATCH($D418,$G$361:$G417,0)),INDEX(X419:X$423,MATCH($D418,$G419:$G$423,0)))","v":201230},{"$f":"IF($I418>$D418,INDEX(Y$361:Y417,MATCH($D418,$G$361:$G417,0)),INDEX(Y419:Y$423,MATCH($D418,$G419:$G$423,0)))","v":13.7},{"$f":"IF($I418>$D418,INDEX(Z$361:Z417,MATCH($D418,$G$361:$G417,0)),INDEX(Z419:Z$423,MATCH($D418,$G419:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I418>$D418,INDEX(AB$361:AB417,MATCH($D418,$G$361:$G417,0)),INDEX(AB419:AB$423,MATCH($D418,$G419:$G$423,0)))","v":60},{"$f":"IF($I418>$D418,INDEX(AC$361:AC417,MATCH($D418,$G$361:$G417,0)),INDEX(AC419:AC$423,MATCH($D418,$G419:$G$423,0)))","v":10},null,null,{"$f":"IF($I418>$D418,INDEX(AF$361:AF417,MATCH($D418,$G$361:$G417,0)),INDEX(AF419:AF$423,MATCH($D418,$G419:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I418>$D418,INDEX(AL$361:AL417,MATCH($D418,$G$361:$G417,0)),INDEX(AL419:AL$423,MATCH($D418,$G419:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I418>$D418,INDEX(AT$361:AT417,MATCH($D418,$G$361:$G417,0)),INDEX(AT419:AT$423,MATCH($D418,$G419:$G$423,0)))","v":70263},{"$f":"IF($I418>$D418,INDEX(AU$361:AU417,MATCH($D418,$G$361:$G417,0)),INDEX(AU419:AU$423,MATCH($D418,$G419:$G$423,0)))","v":695},{"$f":"IF($I418>$D418,INDEX(AV$361:AV417,MATCH($D418,$G$361:$G417,0)),INDEX(AV419:AV$423,MATCH($D418,$G419:$G$423,0)))","v":0},{"$f":"IF($I418>$D418,INDEX(AW$361:AW417,MATCH($D418,$G$361:$G417,0)),INDEX(AW419:AW$423,MATCH($D418,$G419:$G$423,0)))","v":4},{"$f":"IF($I418>$D418,INDEX(AX$361:AX417,MATCH($D418,$G$361:$G417,0)),INDEX(AX419:AX$423,MATCH($D418,$G419:$G$423,0)))","v":35000},null,{"$f":"IF($I418>$D418,INDEX(AZ$361:AZ417,MATCH($D418,$G$361:$G417,0)),INDEX(AZ419:AZ$423,MATCH($D418,$G419:$G$423,0)))","v":1},{"$f":"IF($I418>$D418,INDEX(BA$361:BA417,MATCH($D418,$G$361:$G417,0)),INDEX(BA419:BA$423,MATCH($D418,$G419:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,19.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I419)),ABS($F$361:$F$424-I419),0))","v":0},0,0,0,19,19,{"$f":"IF($I419>$D419,INDEX(K$361:K418,MATCH($D419,$G$361:$G418,0)),INDEX(K420:K$423,MATCH($D419,$G420:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I419>$D419,INDEX(L$361:L418,MATCH($D419,$G$361:$G418,0)),INDEX(L420:L$423,MATCH($D419,$G420:$G$423,0)))","v":"BMW"},{"$f":"IF($I419>$D419,INDEX(M$361:M418,MATCH($D419,$G$361:$G418,0)),INDEX(M420:M$423,MATCH($D419,$G420:$G$423,0)))","v":"X5"},{"$f":"IF($I419>$D419,INDEX(N$361:N418,MATCH($D419,$G$361:$G418,0)),INDEX(N420:N$423,MATCH($D419,$G420:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I419>$D419,INDEX(O$361:O418,MATCH($D419,$G$361:$G418,0)),INDEX(O420:O$423,MATCH($D419,$G420:$G$423,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I419,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I419,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I419>$D419,INDEX(V$361:V418,MATCH($D419,$G$361:$G418,0)),INDEX(V420:V$423,MATCH($D419,$G420:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I419>$D419,INDEX(W$361:W418,MATCH($D419,$G$361:$G418,0)),INDEX(W420:W$423,MATCH($D419,$G420:$G$423,0)))","v":47000},{"$f":"IF($I419>$D419,INDEX(X$361:X418,MATCH($D419,$G$361:$G418,0)),INDEX(X420:X$423,MATCH($D419,$G420:$G$423,0)))","v":201230},{"$f":"IF($I419>$D419,INDEX(Y$361:Y418,MATCH($D419,$G$361:$G418,0)),INDEX(Y420:Y$423,MATCH($D419,$G420:$G$423,0)))","v":13.7},{"$f":"IF($I419>$D419,INDEX(Z$361:Z418,MATCH($D419,$G$361:$G418,0)),INDEX(Z420:Z$423,MATCH($D419,$G420:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I419>$D419,INDEX(AB$361:AB418,MATCH($D419,$G$361:$G418,0)),INDEX(AB420:AB$423,MATCH($D419,$G420:$G$423,0)))","v":32},{"$f":"IF($I419>$D419,INDEX(AC$361:AC418,MATCH($D419,$G$361:$G418,0)),INDEX(AC420:AC$423,MATCH($D419,$G420:$G$423,0)))","v":25},null,null,{"$f":"IF($I419>$D419,INDEX(AF$361:AF418,MATCH($D419,$G$361:$G418,0)),INDEX(AF420:AF$423,MATCH($D419,$G420:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I419>$D419,INDEX(AL$361:AL418,MATCH($D419,$G$361:$G418,0)),INDEX(AL420:AL$423,MATCH($D419,$G420:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I419>$D419,INDEX(AT$361:AT418,MATCH($D419,$G$361:$G418,0)),INDEX(AT420:AT$423,MATCH($D419,$G420:$G$423,0)))","v":70263},{"$f":"IF($I419>$D419,INDEX(AU$361:AU418,MATCH($D419,$G$361:$G418,0)),INDEX(AU420:AU$423,MATCH($D419,$G420:$G$423,0)))","v":695},{"$f":"IF($I419>$D419,INDEX(AV$361:AV418,MATCH($D419,$G$361:$G418,0)),INDEX(AV420:AV$423,MATCH($D419,$G420:$G$423,0)))","v":0},{"$f":"IF($I419>$D419,INDEX(AW$361:AW418,MATCH($D419,$G$361:$G418,0)),INDEX(AW420:AW$423,MATCH($D419,$G420:$G$423,0)))","v":4},{"$f":"IF($I419>$D419,INDEX(AX$361:AX418,MATCH($D419,$G$361:$G418,0)),INDEX(AX420:AX$423,MATCH($D419,$G420:$G$423,0)))","v":35000},null,{"$f":"IF($I419>$D419,INDEX(AZ$361:AZ418,MATCH($D419,$G$361:$G418,0)),INDEX(AZ420:AZ$423,MATCH($D419,$G420:$G$423,0)))","v":1},{"$f":"IF($I419>$D419,INDEX(BA$361:BA418,MATCH($D419,$G$361:$G418,0)),INDEX(BA420:BA$423,MATCH($D419,$G420:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,19.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I420)),ABS($F$361:$F$424-I420),0))","v":0},0,0,0,19,19,{"$f":"IF($I420>$D420,INDEX(K$361:K419,MATCH($D420,$G$361:$G419,0)),INDEX(K421:K$423,MATCH($D420,$G421:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I420>$D420,INDEX(L$361:L419,MATCH($D420,$G$361:$G419,0)),INDEX(L421:L$423,MATCH($D420,$G421:$G$423,0)))","v":"FORD"},{"$f":"IF($I420>$D420,INDEX(M$361:M419,MATCH($D420,$G$361:$G419,0)),INDEX(M421:M$423,MATCH($D420,$G421:$G$423,0)))","v":"EXPLORER"},{"$f":"IF($I420>$D420,INDEX(N$361:N419,MATCH($D420,$G$361:$G419,0)),INDEX(N421:N$423,MATCH($D420,$G421:$G$423,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I420>$D420,INDEX(O$361:O419,MATCH($D420,$G$361:$G419,0)),INDEX(O421:O$423,MATCH($D420,$G421:$G$423,0)))","v":2021},2002,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I420,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I420,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I420>$D420,INDEX(V$361:V419,MATCH($D420,$G$361:$G419,0)),INDEX(V421:V$423,MATCH($D420,$G421:$G$423,0)))","v":615685.82089552237},{"$f":"IF($I420>$D420,INDEX(W$361:W419,MATCH($D420,$G$361:$G419,0)),INDEX(W421:W$423,MATCH($D420,$G421:$G$423,0)))","v":47000},{"$f":"IF($I420>$D420,INDEX(X$361:X419,MATCH($D420,$G$361:$G419,0)),INDEX(X421:X$423,MATCH($D420,$G421:$G$423,0)))","v":201230},{"$f":"IF($I420>$D420,INDEX(Y$361:Y419,MATCH($D420,$G$361:$G419,0)),INDEX(Y421:Y$423,MATCH($D420,$G421:$G$423,0)))","v":13.7},{"$f":"IF($I420>$D420,INDEX(Z$361:Z419,MATCH($D420,$G$361:$G419,0)),INDEX(Z421:Z$423,MATCH($D420,$G421:$G$423,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I420>$D420,INDEX(AB$361:AB419,MATCH($D420,$G$361:$G419,0)),INDEX(AB421:AB$423,MATCH($D420,$G421:$G$423,0)))","v":71},{"$f":"IF($I420>$D420,INDEX(AC$361:AC419,MATCH($D420,$G$361:$G419,0)),INDEX(AC421:AC$423,MATCH($D420,$G421:$G$423,0)))","v":9},null,null,{"$f":"IF($I420>$D420,INDEX(AF$361:AF419,MATCH($D420,$G$361:$G419,0)),INDEX(AF421:AF$423,MATCH($D420,$G421:$G$423,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I420>$D420,INDEX(AL$361:AL419,MATCH($D420,$G$361:$G419,0)),INDEX(AL421:AL$423,MATCH($D420,$G421:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I420>$D420,INDEX(AT$361:AT419,MATCH($D420,$G$361:$G419,0)),INDEX(AT421:AT$423,MATCH($D420,$G421:$G$423,0)))","v":70263},{"$f":"IF($I420>$D420,INDEX(AU$361:AU419,MATCH($D420,$G$361:$G419,0)),INDEX(AU421:AU$423,MATCH($D420,$G421:$G$423,0)))","v":695},{"$f":"IF($I420>$D420,INDEX(AV$361:AV419,MATCH($D420,$G$361:$G419,0)),INDEX(AV421:AV$423,MATCH($D420,$G421:$G$423,0)))","v":0},{"$f":"IF($I420>$D420,INDEX(AW$361:AW419,MATCH($D420,$G$361:$G419,0)),INDEX(AW421:AW$423,MATCH($D420,$G421:$G$423,0)))","v":4},{"$f":"IF($I420>$D420,INDEX(AX$361:AX419,MATCH($D420,$G$361:$G419,0)),INDEX(AX421:AX$423,MATCH($D420,$G421:$G$423,0)))","v":35000},null,{"$f":"IF($I420>$D420,INDEX(AZ$361:AZ419,MATCH($D420,$G$361:$G419,0)),INDEX(AZ421:AZ$423,MATCH($D420,$G421:$G$423,0)))","v":1},{"$f":"IF($I420>$D420,INDEX(BA$361:BA419,MATCH($D420,$G$361:$G419,0)),INDEX(BA421:BA$423,MATCH($D420,$G421:$G$423,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,20.100000000000001,0.1,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I421)),ABS($F$361:$F$424-I421),0))","v":0},0,0,0,20,20,{"$f":"IF($I421>$D421,INDEX(K$361:K420,MATCH($D421,$G$361:$G420,0)),INDEX(K422:K$423,MATCH($D421,$G422:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I421>$D421,INDEX(L$361:L420,MATCH($D421,$G$361:$G420,0)),INDEX(L422:L$423,MATCH($D421,$G422:$G$423,0)))","v":"FORD"},{"$f":"IF($I421>$D421,INDEX(M$361:M420,MATCH($D421,$G$361:$G420,0)),INDEX(M422:M$423,MATCH($D421,$G422:$G$423,0)))","v":"Transit Custom Van"},{"$f":"IF($I421>$D421,INDEX(N$361:N420,MATCH($D421,$G$361:$G420,0)),INDEX(N422:N$423,MATCH($D421,$G422:$G$423,0)))","v":"1.0PHEV FWD (126 HK) Kassevogn FWD A1"},{"$f":"IF($I421>$D421,INDEX(O$361:O420,MATCH($D421,$G$361:$G420,0)),INDEX(O422:O$423,MATCH($D421,$G422:$G$423,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I421,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I421,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I421>$D421,INDEX(V$361:V420,MATCH($D421,$G$361:$G420,0)),INDEX(V422:V$423,MATCH($D421,$G422:$G$423,0)))","v":231208.33333333331},{"$f":"IF($I421>$D421,INDEX(W$361:W420,MATCH($D421,$G$361:$G420,0)),INDEX(W422:W$423,MATCH($D421,$G422:$G$423,0)))","v":0},{"$f":"IF($I421>$D421,INDEX(X$361:X420,MATCH($D421,$G$361:$G420,0)),INDEX(X422:X$423,MATCH($D421,$G422:$G$423,0)))","v":201230},{"$f":"IF($I421>$D421,INDEX(Y$361:Y420,MATCH($D421,$G$361:$G420,0)),INDEX(Y422:Y$423,MATCH($D421,$G422:$G$423,0)))","v":13.7},{"$f":"IF($I421>$D421,INDEX(Z$361:Z420,MATCH($D421,$G$361:$G420,0)),INDEX(Z422:Z$423,MATCH($D421,$G422:$G$423,0)))","v":1665},4.8231001539317288E-2,{"$f":"IF($I421>$D421,INDEX(AB$361:AB420,MATCH($D421,$G$361:$G420,0)),INDEX(AB422:AB$423,MATCH($D421,$G422:$G$423,0)))","v":60},{"$f":"IF($I421>$D421,INDEX(AC$361:AC420,MATCH($D421,$G$361:$G420,0)),INDEX(AC422:AC$423,MATCH($D421,$G422:$G$423,0)))","v":10},null,null,{"$f":"IF($I421>$D421,INDEX(AF$361:AF420,MATCH($D421,$G$361:$G420,0)),INDEX(AF422:AF$423,MATCH($D421,$G422:$G$423,0)))","v":4.2553191489361701E-2},null,null,null,null,null,{"$f":"IF($I421>$D421,INDEX(AL$361:AL420,MATCH($D421,$G$361:$G420,0)),INDEX(AL422:AL$423,MATCH($D421,$G422:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I421>$D421,INDEX(AT$361:AT420,MATCH($D421,$G$361:$G420,0)),INDEX(AT422:AT$423,MATCH($D421,$G422:$G$423,0)))","v":70263},{"$f":"IF($I421>$D421,INDEX(AU$361:AU420,MATCH($D421,$G$361:$G420,0)),INDEX(AU422:AU$423,MATCH($D421,$G422:$G$423,0)))","v":695},{"$f":"IF($I421>$D421,INDEX(AV$361:AV420,MATCH($D421,$G$361:$G420,0)),INDEX(AV422:AV$423,MATCH($D421,$G422:$G$423,0)))","v":0},{"$f":"IF($I421>$D421,INDEX(AW$361:AW420,MATCH($D421,$G$361:$G420,0)),INDEX(AW422:AW$423,MATCH($D421,$G422:$G$423,0)))","v":4},{"$f":"IF($I421>$D421,INDEX(AX$361:AX420,MATCH($D421,$G$361:$G420,0)),INDEX(AX422:AX$423,MATCH($D421,$G422:$G$423,0)))","v":35000},null,{"$f":"IF($I421>$D421,INDEX(AZ$361:AZ420,MATCH($D421,$G$361:$G420,0)),INDEX(AZ422:AZ$423,MATCH($D421,$G422:$G$423,0)))","v":1},{"$f":"IF($I421>$D421,INDEX(BA$361:BA420,MATCH($D421,$G$361:$G420,0)),INDEX(BA422:BA$423,MATCH($D421,$G422:$G$423,0)))","v":1.1334285361739562},0,22248.144811522696]
[null,null,20.2,0.2,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I422)),ABS($F$361:$F$424-I422),0))","v":0},0,0,0,20,20,{"$f":"IF($I422>$D422,INDEX(K$361:K421,MATCH($D422,$G$361:$G421,0)),INDEX(K423:K$423,MATCH($D422,$G423:$G$423,0)))","v":"Stor varebil, el"},{"$f":"IF($I422>$D422,INDEX(L$361:L421,MATCH($D422,$G$361:$G421,0)),INDEX(L423:L$423,MATCH($D422,$G423:$G$423,0)))","v":"BMW"},{"$f":"IF($I422>$D422,INDEX(M$361:M421,MATCH($D422,$G$361:$G421,0)),INDEX(M423:M$423,MATCH($D422,$G423:$G$423,0)))","v":"X5"},{"$f":"IF($I422>$D422,INDEX(N$361:N421,MATCH($D422,$G$361:$G421,0)),INDEX(N423:N$423,MATCH($D422,$G423:$G$423,0)))","v":"xDrive 45 e"},{"$f":"IF($I422>$D422,INDEX(O$361:O421,MATCH($D422,$G$361:$G421,0)),INDEX(O423:O$423,MATCH($D422,$G423:$G$423,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I422,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I422,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I422>$D422,INDEX(V$361:V421,MATCH($D422,$G$361:$G421,0)),INDEX(V423:V$423,MATCH($D422,$G423:$G$423,0)))","v":545678.52404643467},{"$f":"IF($I422>$D422,INDEX(W$361:W421,MATCH($D422,$G$361:$G421,0)),INDEX(W423:W$423,MATCH($D422,$G423:$G$423,0)))","v":47000},{"$f":"IF($I422>$D422,INDEX(X$361:X421,MATCH($D422,$G$361:$G421,0)),INDEX(X423:X$423,MATCH($D422,$G423:$G$423,0)))","v":201230},{"$f":"IF($I422>$D422,INDEX(Y$361:Y421,MATCH($D422,$G$361:$G421,0)),INDEX(Y423:Y$423,MATCH($D422,$G423:$G$423,0)))","v":13.7},{"$f":"IF($I422>$D422,INDEX(Z$361:Z421,MATCH($D422,$G$361:$G421,0)),INDEX(Z423:Z$423,MATCH($D422,$G423:$G$423,0)))","v":1665},5.7243865463331121E-2,{"$f":"IF($I422>$D422,INDEX(AB$361:AB421,MATCH($D422,$G$361:$G421,0)),INDEX(AB423:AB$423,MATCH($D422,$G423:$G$423,0)))","v":32},{"$f":"IF($I422>$D422,INDEX(AC$361:AC421,MATCH($D422,$G$361:$G421,0)),INDEX(AC423:AC$423,MATCH($D422,$G423:$G$423,0)))","v":25},null,null,{"$f":"IF($I422>$D422,INDEX(AF$361:AF421,MATCH($D422,$G$361:$G421,0)),INDEX(AF423:AF$423,MATCH($D422,$G423:$G$423,0)))","v":5.0505050505050504E-2},null,null,null,null,null,{"$f":"IF($I422>$D422,INDEX(AL$361:AL421,MATCH($D422,$G$361:$G421,0)),INDEX(AL423:AL$423,MATCH($D422,$G423:$G$423,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I422>$D422,INDEX(AT$361:AT421,MATCH($D422,$G$361:$G421,0)),INDEX(AT423:AT$423,MATCH($D422,$G423:$G$423,0)))","v":70263},{"$f":"IF($I422>$D422,INDEX(AU$361:AU421,MATCH($D422,$G$361:$G421,0)),INDEX(AU423:AU$423,MATCH($D422,$G423:$G$423,0)))","v":695},{"$f":"IF($I422>$D422,INDEX(AV$361:AV421,MATCH($D422,$G$361:$G421,0)),INDEX(AV423:AV$423,MATCH($D422,$G423:$G$423,0)))","v":0},{"$f":"IF($I422>$D422,INDEX(AW$361:AW421,MATCH($D422,$G$361:$G421,0)),INDEX(AW423:AW$423,MATCH($D422,$G423:$G$423,0)))","v":4},{"$f":"IF($I422>$D422,INDEX(AX$361:AX421,MATCH($D422,$G$361:$G421,0)),INDEX(AX423:AX$423,MATCH($D422,$G423:$G$423,0)))","v":35000},null,{"$f":"IF($I422>$D422,INDEX(AZ$361:AZ421,MATCH($D422,$G$361:$G421,0)),INDEX(AZ423:AZ$423,MATCH($D422,$G423:$G$423,0)))","v":1},{"$f":"IF($I422>$D422,INDEX(BA$361:BA421,MATCH($D422,$G$361:$G421,0)),INDEX(BA423:BA$423,MATCH($D422,$G423:$G$423,0)))","v":1.1334285361739562},0,52508.206120842166]
[null,null,20.3,0.3,{"$f":"INDEX($F$361:$F$424,MATCH(MIN(ABS($F$361:$F$424-I423)),ABS($F$361:$F$424-I423),0))","v":0},0,0,0,20,20,{"$f":"IF($I423>$D423,INDEX(K$361:K422,MATCH($D423,$G$361:$G422,0)),INDEX(J$423:J424,MATCH($D423,$G$423:$G424,0)))","v":"Stor varebil, el"},{"$f":"IF($I423>$D423,INDEX(L$361:L422,MATCH($D423,$G$361:$G422,0)),INDEX(K$423:K424,MATCH($D423,$G$423:$G424,0)))","v":"FORD"},{"$f":"IF($I423>$D423,INDEX(M$361:M422,MATCH($D423,$G$361:$G422,0)),INDEX(L$423:L424,MATCH($D423,$G$423:$G424,0)))","v":"EXPLORER"},{"$f":"IF($I423>$D423,INDEX(N$361:N422,MATCH($D423,$G$361:$G422,0)),INDEX(M$423:M424,MATCH($D423,$G$423:$G424,0)))","v":"PHEV (457 HK) SUV FWD A10"},{"$f":"IF($I423>$D423,INDEX(O$361:O422,MATCH($D423,$G$361:$G422,0)),INDEX(N$423:N424,MATCH($D423,$G$423:$G424,0)))","v":2021},2001,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$Q$53:$Q$73,MATCH('Varebiler - plug in hybrid'!I423,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},null,null,{"$f":"INDEX(Varerbiler_trafikarbejde!$K$53:$K$73,MATCH('Varebiler - plug in hybrid'!I423,Varerbiler_trafikarbejde!$B$53:$B$73,0))","v":0},{"$f":"IF($I423>$D423,INDEX(V$361:V422,MATCH($D423,$G$361:$G422,0)),INDEX(R$423:R424,MATCH($D423,$G$423:$G424,0)))","v":615685.82089552237},{"$f":"IF($I423>$D423,INDEX(W$361:W422,MATCH($D423,$G$361:$G422,0)),INDEX(S$423:S424,MATCH($D423,$G$423:$G424,0)))","v":47000},{"$f":"IF($I423>$D423,INDEX(X$361:X422,MATCH($D423,$G$361:$G422,0)),INDEX(T$423:T424,MATCH($D423,$G$423:$G424,0)))","v":201230},{"$f":"IF($I423>$D423,INDEX(Y$361:Y422,MATCH($D423,$G$361:$G422,0)),INDEX(U$423:U424,MATCH($D423,$G$423:$G424,0)))","v":13.7},{"$f":"IF($I423>$D423,INDEX(Z$361:Z422,MATCH($D423,$G$361:$G422,0)),INDEX(V$423:V424,MATCH($D423,$G$423:$G424,0)))","v":1665},5.4491756546824817E-2,{"$f":"IF($I423>$D423,INDEX(AB$361:AB422,MATCH($D423,$G$361:$G422,0)),INDEX(X$423:X424,MATCH($D423,$G$423:$G424,0)))","v":71},{"$f":"IF($I423>$D423,INDEX(AC$361:AC422,MATCH($D423,$G$361:$G422,0)),INDEX(Y$423:Y424,MATCH($D423,$G$423:$G424,0)))","v":9},null,null,{"$f":"IF($I423>$D423,INDEX(AF$361:AF422,MATCH($D423,$G$361:$G422,0)),INDEX(Z$423:Z424,MATCH($D423,$G$423:$G424,0)))","v":4.8076923076923073E-2},null,null,null,null,null,{"$f":"IF($I423>$D423,INDEX(AL$361:AL422,MATCH($D423,$G$361:$G422,0)),INDEX(AF$423:AF424,MATCH($D423,$G$423:$G424,0)))","v":260.82},null,null,null,null,null,null,null,{"$f":"IF($I423>$D423,INDEX(AT$361:AT422,MATCH($D423,$G$361:$G422,0)),INDEX(AN$423:AN424,MATCH($D423,$G$423:$G424,0)))","v":70263},{"$f":"IF($I423>$D423,INDEX(AU$361:AU422,MATCH($D423,$G$361:$G422,0)),INDEX(AO$423:AO424,MATCH($D423,$G$423:$G424,0)))","v":695},{"$f":"IF($I423>$D423,INDEX(AV$361:AV422,MATCH($D423,$G$361:$G422,0)),INDEX(AP$423:AP424,MATCH($D423,$G$423:$G424,0)))","v":0},{"$f":"IF($I423>$D423,INDEX(AW$361:AW422,MATCH($D423,$G$361:$G422,0)),INDEX(AQ$423:AQ424,MATCH($D423,$G$423:$G424,0)))","v":4},{"$f":"IF($I423>$D423,INDEX(AX$361:AX422,MATCH($D423,$G$361:$G422,0)),INDEX(AR$423:AR424,MATCH($D423,$G$423:$G424,0)))","v":35000},null,{"$f":"IF($I423>$D423,INDEX(AZ$361:AZ422,MATCH($D423,$G$361:$G422,0)),INDEX(#REF!,MATCH($D423,$G$423:$G424,0)))","v":1},{"$f":"IF($I423>$D423,INDEX(BA$361:BA422,MATCH($D423,$G$361:$G422,0)),INDEX(#REF!,MATCH($D423,$G$423:$G424,0)))","v":1.1334285361739562},0,59244.695483949428]
[null,null,null,null,null,null,null,null,null,null,"Kilde: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I424>$D424,INDEX(AC$298:AC423,MATCH($D424,$G$298:$G423,0)),INDEX(AA$360:AA425,MATCH($D424,$G$360:$G425,0)))","v":3.803451463670994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Note: De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I de følgende to tabeller er de faste omkostninger først opgjort for et helt år, siden per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. "]
[null,null,null,null,null,null,null,null,null,null,"Note: De variable omkostninger omfatter en del af afskrivningerne, brændstofforbrug, olie, dæk og del af reparationer. I de følgende to tabeller er de variable omkostninger først opgjort for et helt år, siden per kørt km."]
[null,null,null,null,null,null,null,null,null,null,"Note: Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]

{"sheet":"Lastbiler - Diesel","index":15,"n_rows":1053,"n_cols":68,"rows_kept":1053,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"Lastbiler - Diesel "]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Niveu I-A - Vægtede gennemsnitsomkostninger",null,null,"BEMÆRK: Niveu I-A er her IDENTISK MED Niveau II"]
[]
[]
[]
[]
[]
[]
[null,null,null,"mangler skrotrater"]
[]
[]
[null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,"Niveu II - Vægtede gennemsnitsomkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,"Variable og faste kørselsomkostninger for sammenvægtede køretøjskategorier, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,null,null,"Køretøjskategori","Drivmiddel","Størrelse ","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.}","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,null,{"$f":"H38","v":"Lastbil UNDER 12 ton uden anhænger"},"Lastbil, uden anhænger","Diesel","Under 12 ton ",{"$f":"SUMPRODUCT($O$38:$O$100,M38:M100)/SUM($O$38:$O$100)","v":0.1999999999999999},{"$f":"N38","v":108.92370778236706},{"$f":"NAF*O24","v":2.7639463259176287},{"$f":"SUM(P24,S24)","v":2.1593330671231472},{"$f":"SUM(Q24:R24)","v":0.60714355687829946},{"$f":"SUMPRODUCT($O$38:$O$100,S38:S100)/SUM($O$38:$O$100)","v":0},{"$f":"SUMPRODUCT($O$38:$O$100,T38:T100)/SUM($O$38:$O$100)","v":0.60714355687829946},{"$f":"SUM(T24:X24)","v":1.552189510244848},{"$f":"SUMPRODUCT($O$38:$O$100,V38:V100)/SUM($O$38:$O$100)","v":0.13238697654480119},{"$f":"SUMPRODUCT($O$38:$O$100,W38:W100)/SUM($O$38:$O$100)","v":0.92290733868289954},{"$f":"SUMPRODUCT($O$38:$O$100,X38:X100)/SUM($O$38:$O$100)","v":0},{"$f":"SUMPRODUCT($O$38:$O$100,Y38:Y100)/SUM($O$38:$O$100)","v":7.5903999999999971E-2},{"$f":"SUMPRODUCT($O$38:$O$100,Z38:Z100)/SUM($O$38:$O$100)","v":0.42099119501714716},{"$f":"NAF*Z24","v":447.98524371720896},{"$f":"SUM(AA24,AD24)","v":349.98847165406949},{"$f":"SUM(AB24:AC24)","v":2.7277777777777779},{"$f":"SUMPRODUCT($O$38:$O$100,AD38:AD100)/SUM($O$38:$O$100)","v":0},{"$f":"SUMPRODUCT($O$38:$O$100,AE38:AE100)/SUM($O$38:$O$100)","v":2.7277777777777779},{"$f":"SUM(AE24:AH24)","v":347.26069387629173},{"$f":"SUMPRODUCT($O$38:$O$100,AG38:AG100)/SUM($O$38:$O$100)","v":25.076535114132223},{"$f":"SUMPRODUCT($O$38:$O$100,AH38:AH100)/SUM($O$38:$O$100)","v":260.82000000000011},{"$f":"SUMPRODUCT($O$38:$O$100,AI38:AI100)/SUM($O$38:$O$100)","v":6.7386032066037957},{"$f":"SUMPRODUCT($O$38:$O$100,AJ38:AJ100)/SUM($O$38:$O$100)","v":54.6255555555556}]
[null,null,null,null,null,null,null,{"$f":"H101","v":"Lastbil OVER 12 ton uden anhænger"},"Lastbil, uden anhænger","Diesel","Over 12 ton ",{"$f":"SUMPRODUCT($O$101:$O$163,M101:M163)/SUM($O$101:$O$163)","v":0.39999999999999991},{"$f":"N101","v":419.80575426869012},{"$f":"NAF*O25","v":5.629356897079429},{"$f":"SUM(P25,S25)","v":4.3979350758433036},{"$f":"SUM(Q25:R25)","v":1.2142871137565991},{"$f":"SUMPRODUCT($O$101:$O$163,S101:S163)/SUM($O$101:$O$163)","v":0},{"$f":"SUMPRODUCT($O$101:$O$163,T101:T163)/SUM($O$101:$O$163)","v":1.2142871137565991},{"$f":"SUM(T25:X25)","v":3.1836479620867042},{"$f":"SUMPRODUCT($O$101:$O$163,V101:V163)/SUM($O$101:$O$163)","v":0.3018775705382975},{"$f":"SUMPRODUCT($O$101:$O$163,W101:W163)/SUM($O$101:$O$163)","v":1.8458146773658008},{"$f":"SUMPRODUCT($O$101:$O$163,X101:X163)/SUM($O$101:$O$163)","v":0},{"$f":"SUMPRODUCT($O$101:$O$163,Y101:Y163)/SUM($O$101:$O$163)","v":0.315832},{"$f":"SUMPRODUCT($O$101:$O$163,Z101:Z163)/SUM($O$101:$O$163)","v":0.72012371418260579},{"$f":"NAF*Z25","v":515.85085011385843},{"$f":"SUM(AA25,AD25)","v":403.00847665145193},{"$f":"SUM(AB25:AC25)","v":3.9709917165209441},{"$f":"SUMPRODUCT($O$101:$O$163,AD101:AD163)/SUM($O$101:$O$163)","v":0},{"$f":"SUMPRODUCT($O$101:$O$163,AE101:AE163)/SUM($O$101:$O$163)","v":3.9709917165209441},{"$f":"SUM(AE25:AH25)","v":399.037484934931},{"$f":"SUMPRODUCT($O$101:$O$163,AG101:AG163)/SUM($O$101:$O$163)","v":62.985368418790564},{"$f":"SUMPRODUCT($O$101:$O$163,AH101:AH163)/SUM($O$101:$O$163)","v":260.82000000000005},{"$f":"SUMPRODUCT($O$101:$O$163,AI101:AI163)/SUM($O$101:$O$163)","v":12.811283182807101},{"$f":"SUMPRODUCT($O$101:$O$163,AJ101:AJ163)/SUM($O$101:$O$163)","v":62.420833333333313}]
[null,null,null,null,null,null,null,{"$f":"H164","v":"Lastbil MED anhænger"},"Lastbil, med anhænger","Diesel",null,{"$f":"SUMPRODUCT($O$164:$O$226,M164:M226)/SUM($O$164:$O$226)","v":0.39999999999999947},{"$f":"N164","v":521.29606710334826},{"$f":"NAF*O26","v":5.858326174439803},{"$f":"SUM(P26,S26)","v":4.5768173237810963},{"$f":"SUM(Q26:R26)","v":1.214287113756598},{"$f":"SUMPRODUCT($O$164:$O$226,S164:S226)/SUM($O$164:$O$226)","v":0},{"$f":"SUMPRODUCT($O$164:$O$226,T164:T226)/SUM($O$164:$O$226)","v":1.214287113756598},{"$f":"SUM(T26:X26)","v":3.3625302100244987},{"$f":"SUMPRODUCT($O$164:$O$226,V164:V226)/SUM($O$164:$O$226)","v":0.41560535465961612},{"$f":"SUMPRODUCT($O$164:$O$226,W164:W226)/SUM($O$164:$O$226)","v":1.845814677365798},{"$f":"SUMPRODUCT($O$164:$O$226,X164:X226)/SUM($O$164:$O$226)","v":0},{"$f":"SUMPRODUCT($O$164:$O$226,Y164:Y226)/SUM($O$164:$O$226)","v":0.30626133333333311},{"$f":"SUMPRODUCT($O$164:$O$226,Z164:Z226)/SUM($O$164:$O$226)","v":0.79484884466575167},{"$f":"NAF*Z26","v":527.7008866293412},{"$f":"SUM(AA26,AD26)","v":412.2663176791728},{"$f":"SUM(AB26:AC26)","v":5.8694371221281774},{"$f":"SUMPRODUCT($O$164:$O$226,AD164:AD226)/SUM($O$164:$O$226)","v":0},{"$f":"SUMPRODUCT($O$164:$O$226,AE164:AE226)/SUM($O$164:$O$226)","v":5.8694371221281774},{"$f":"SUM(AE26:AH26)","v":406.3968805570446},{"$f":"SUMPRODUCT($O$164:$O$226,AG164:AG226)/SUM($O$164:$O$226)","v":65.401044879249582},{"$f":"SUMPRODUCT($O$164:$O$226,AH164:AH226)/SUM($O$164:$O$226)","v":260.81999999999988},{"$f":"SUMPRODUCT($O$164:$O$226,AI164:AI226)/SUM($O$164:$O$226)","v":20.462835677795152},{"$f":"SUMPRODUCT($O$164:$O$226,AJ164:AJ226)/SUM($O$164:$O$226)","v":59.712999999999958}]
[null,null,null,null,null,null,null,{"$f":"H227","v":"Modulvogntog"},"Sættevogntog","Diesel",null,{"$f":"SUMPRODUCT($O$227:$O$289,M227:M289)/SUM($O$227:$O$289)","v":0.28571428571428592},{"$f":"N227","v":680.99072708295284},{"$f":"NAF*O27","v":4.514405019366702},{"$f":"SUM(P27,S27)","v":3.5268789213802356},{"$f":"SUM(Q27:R27)","v":0.86734793839757118},{"$f":"SUMPRODUCT($O$227:$O$289,S227:S289)/SUM($O$227:$O$289)","v":0},{"$f":"SUMPRODUCT($O$227:$O$289,T227:T289)/SUM($O$227:$O$289)","v":0.86734793839757118},{"$f":"SUM(T27:X27)","v":2.6595309829826643},{"$f":"SUMPRODUCT($O$227:$O$289,V227:V289)/SUM($O$227:$O$289)","v":0.43257707592896927},{"$f":"SUMPRODUCT($O$227:$O$289,W227:W289)/SUM($O$227:$O$289)","v":1.3184390552612872},{"$f":"SUMPRODUCT($O$227:$O$289,X227:X289)/SUM($O$227:$O$289)","v":0},{"$f":"SUMPRODUCT($O$227:$O$289,Y227:Y289)/SUM($O$227:$O$289)","v":0.37142400000000014},{"$f":"SUMPRODUCT($O$227:$O$289,Z227:Z289)/SUM($O$227:$O$289)","v":0.53709085179240801},{"$f":"NAF*Z27","v":505.70038896507691},{"$f":"SUM(AA27,AD27)","v":395.07842887896635},{"$f":"SUM(AB27:AC27)","v":5.1443478260869631},{"$f":"SUMPRODUCT($O$227:$O$289,AD227:AD289)/SUM($O$227:$O$289)","v":0},{"$f":"SUMPRODUCT($O$227:$O$289,AE227:AE289)/SUM($O$227:$O$289)","v":5.1443478260869631},{"$f":"SUM(AE27:AH27)","v":389.93408105287938},{"$f":"SUMPRODUCT($O$227:$O$289,AG227:AG289)/SUM($O$227:$O$289)","v":59.452696318358619},{"$f":"SUMPRODUCT($O$227:$O$289,AH227:AH289)/SUM($O$227:$O$289)","v":260.82000000000033},{"$f":"SUMPRODUCT($O$227:$O$289,AI227:AI289)/SUM($O$227:$O$289)","v":17.737036908433446},{"$f":"SUMPRODUCT($O$227:$O$289,AJ227:AJ289)/SUM($O$227:$O$289)","v":51.924347826087022}]
[null,null,null,null,null,null,null,{"$f":"H290","v":"Sættevogntog"},"Modulvogntog","Diesel",null,{"$f":"SUMPRODUCT($O$290:$O$352,M290:M352)/SUM($O$290:$O$352)","v":0.28571428571428592},{"$f":"N290","v":677.07734986694629},{"$f":"NAF*O28","v":4.0470310653542434},{"$f":"SUM(P28,S28)","v":3.1617430198080023},{"$f":"SUM(Q28:R28)","v":0.86734793839757118},{"$f":"SUMPRODUCT($O$290:$O$352,S290:S352)/SUM($O$290:$O$352)","v":0},{"$f":"SUMPRODUCT($O$290:$O$352,T290:T352)/SUM($O$290:$O$352)","v":0.86734793839757118},{"$f":"SUM(T28:X28)","v":2.294395081410431},{"$f":"SUMPRODUCT($O$290:$O$352,V290:V352)/SUM($O$290:$O$352)","v":0.34606166074317513},{"$f":"SUMPRODUCT($O$290:$O$352,W290:W352)/SUM($O$290:$O$352)","v":1.3184390552612872},{"$f":"SUMPRODUCT($O$290:$O$352,X290:X352)/SUM($O$290:$O$352)","v":0},{"$f":"SUMPRODUCT($O$290:$O$352,Y290:Y352)/SUM($O$290:$O$352)","v":0.18033600000000011},{"$f":"SUMPRODUCT($O$290:$O$352,Z290:Z352)/SUM($O$290:$O$352)","v":0.44955836540596883},{"$f":"NAF*Z28","v":486.64242816710941},{"$f":"SUM(AA28,AD28)","v":380.18939700555421},{"$f":"SUM(AB28:AC28)","v":5.0322825914121996},{"$f":"SUMPRODUCT($O$290:$O$352,AD290:AD352)/SUM($O$290:$O$352)","v":0},{"$f":"SUMPRODUCT($O$290:$O$352,AE290:AE352)/SUM($O$290:$O$352)","v":5.0322825914121996},{"$f":"SUM(AE28:AH28)","v":375.15711441414203},{"$f":"SUMPRODUCT($O$290:$O$352,AG290:AG352)/SUM($O$290:$O$352)","v":47.562157054686885},{"$f":"SUMPRODUCT($O$290:$O$352,AH290:AH352)/SUM($O$290:$O$352)","v":260.82000000000033},{"$f":"SUMPRODUCT($O$290:$O$352,AI290:AI352)/SUM($O$290:$O$352)","v":14.850609533367795},{"$f":"SUMPRODUCT($O$290:$O$352,AJ290:AJ352)/SUM($O$290:$O$352)","v":51.924347826087022}]
[null,null,null,null,null,null,null,null,"Kilde: "]
[]
[]
[null,null,null,null,null,null,null,null,"Niveu III - Omkostninger"]
[]
[]
[null,null,null,null,null,null,null,null,"Årlige variable og faste kørselsomkostninger for konkrete køretøjer, [kr. per km.] hhv. [kr. per time]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable/afstands-afhængige omkostninger, opgjort i faktorpriser [kr. per km.]",null,null,null,null,null,null,null,null,null,null,"Faste/tids-afhængige omkostninger, opgjort i faktorpriser [kr. per time]"]
[null,null,null,null,null,null,"Alder","Kategori","Mærke","Model","Variant","Årgang","Brændstof-effektivitet [liter per km]","Trafikarbejde, i alt for kategori [km. per år]","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Variable omkostninger i alt, opgjort i markedspriser [kr. per km.]","Variable omkostninger inkl.. afgifter, opgjort i faktorpriser [kr. per km.]","Ikke-refunderbare afgifter i alt, [kr. per km.]","Registreringsafgift, [kr. per km.]","Afgifter (brændstof) , [kr. per km.]","Variable omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per km.]","Kapitalomkostninger/afskrivninger, [kr. per km.]","Brændstof, [kr. per km.]","Olie, [kr. per km.}","Dæk, [kr. per km.]","Reparation, [kr. per km.]","Faste omkostninger i alt, opgjort i markedspriser [kr. per time]","Faste omkostninger inkl. afgifter, opgjort i faktorpriser [kr. per time]","Ikke-refunderbare afgifter i alt, [kr. per time]","Registreringsafgift, [kr. per time]","Vægtafgift, vejafgift, udligningsafgift, [kr. per time]"," Faste omkostninger ekskl. afgifter, opgjort i faktorpriser, [kr. per time]","Kapitalomkostninger/afskrivninger, [kr. per time]","Løn, [kr. per time]","Reparation, [kr. per time]","Kapacitets-omkostninger, [kr. per time]"]
[null,null,null,null,null,null,0,{"$f":"J366","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"K366","v":"Volvo"},{"$f":"L366","v":"Mest typiske"},{"$f":"M366","v":"Mest typiske"},{"$f":"N366","v":2019},{"$f":"AC366","v":0.2},{"$f":"S366","v":108.92370778236706},{"$f":"V366","v":0.10458593424986276},{"$f":"NAF*Q38","v":2.7751915967081549},{"$f":"SUM(R38,U38)","v":2.1681184349282461},{"$f":"SUM(S38:T38)","v":0.60714355687829924},{"$f":"(Y366*(1-AM366)/Z366)","v":0},{"$f":"$AC366*AG366","v":0.60714355687829924},{"$f":"SUM(V38:Z38)","v":1.5609748780499466},{"$f":"(X366*(1-AM366)/Z366)","v":0.17398668222418925},{"$f":"$AC366*AF366","v":0.92290733868290009},{"$f":"AJ366*(1-AK366)/AI366","v":0},{"$f":"AW366*(1-AX366)*AY366/AZ366","v":7.5903999999999999E-2},{"$f":"AT366*AU366/W366","v":0.38817685714285716},{"$f":"NAF*AB38","v":447.83162098931672},{"$f":"SUM(AC38,AF38)","v":349.86845389790369},{"$f":"SUM(AD38:AE38)","v":2.7277777777777779},{"$f":"(-PMT(Lånerente,AA366,Y366)-(Y366*(1-AO366)/AA366))/AB366","v":0},{"$f":"SUM(AQ366:AS366)/AB366","v":2.7277777777777779},{"$f":"SUM(AG38:AJ38)","v":347.14067612012593},{"$f":"(-PMT(Lånerente,AA366,X366)-(X366*(1-AO366)/AA366))/AB366","v":25.076535114132227},{"$f":"AN366","v":260.82},{"$f":"AT366*(1-AU366)/AB366","v":6.6185854504381636},{"$f":"AV366/AB366","v":54.625555555555557}]
[null,null,null,null,null,null,0,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2019,0.2,null,6.2676983194512453E-2,{"$f":"NAF*Q39","v":2.7751915967081544},2.1681184349282456,0.60714355687829924,0,0.60714355687829924,1.5609748780499464,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,{"$f":"NAF*AB39","v":444.71892160661372},347.43665750516698,2.7277777777777779,0,2.7277777777777779,344.70887972738922,25.076535114132227,260.82,4.1867890577014677,54.625555555555557]
[null,null,null,null,null,null,0,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,0.2,null,0.15312064581126453,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,452.45215480695919,353.47824594293684,2.7277777777777779,0,2.7277777777777779,350.75046816515908,25.076535114132227,260.82,10.228377495471307,54.625555555555557]
[null,null,null,null,null,null,1,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2019,0.2,null,0.10458593424986276,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,447.83162098931672,349.86845389790369,2.7277777777777779,0,2.7277777777777779,347.14067612012593,25.076535114132227,260.82,6.6185854504381636,54.625555555555557]
[null,null,null,null,null,null,1,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2019,0.2,null,6.2676983194512453E-2,2.7751915967081544,2.1681184349282456,0.60714355687829924,0,0.60714355687829924,1.5609748780499464,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,444.71892160661372,347.43665750516698,2.7277777777777779,0,2.7277777777777779,344.70887972738922,25.076535114132227,260.82,4.1867890577014677,54.625555555555557]
[null,null,null,null,null,null,1,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,0.2,null,0.15312064581126453,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,452.45215480695919,353.47824594293684,2.7277777777777779,0,2.7277777777777779,350.75046816515908,25.076535114132227,260.82,10.228377495471307,54.625555555555557]
[null,null,null,null,null,null,2,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2019,0.2,null,0.10458593424986276,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,447.83162098931672,349.86845389790369,2.7277777777777779,0,2.7277777777777779,347.14067612012593,25.076535114132227,260.82,6.6185854504381636,54.625555555555557]
[null,null,null,null,null,null,2,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2019,0.2,null,6.2676983194512453E-2,2.7751915967081544,2.1681184349282456,0.60714355687829924,0,0.60714355687829924,1.5609748780499464,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,444.71892160661372,347.43665750516698,2.7277777777777779,0,2.7277777777777779,344.70887972738922,25.076535114132227,260.82,4.1867890577014677,54.625555555555557]
[null,null,null,null,null,null,2,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,0.2,null,0.15312064581126453,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,452.45215480695919,353.47824594293684,2.7277777777777779,0,2.7277777777777779,350.75046816515908,25.076535114132227,260.82,10.228377495471307,54.625555555555557]
[null,null,null,null,null,null,3,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2019,0.2,null,0.10458593424986276,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,447.83162098931672,349.86845389790369,2.7277777777777779,0,2.7277777777777779,347.14067612012593,25.076535114132227,260.82,6.6185854504381636,54.625555555555557]
[null,null,null,null,null,null,3,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2019,0.2,null,6.2676983194512453E-2,2.7751915967081544,2.1681184349282456,0.60714355687829924,0,0.60714355687829924,1.5609748780499464,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,444.71892160661372,347.43665750516698,2.7277777777777779,0,2.7277777777777779,344.70887972738922,25.076535114132227,260.82,4.1867890577014677,54.625555555555557]
[null,null,null,null,null,null,3,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,0.2,null,0.15312064581126453,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,452.45215480695919,353.47824594293684,2.7277777777777779,0,2.7277777777777779,350.75046816515908,25.076535114132227,260.82,10.228377495471307,54.625555555555557]
[null,null,null,null,null,null,4,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,0.2,null,0.10458593424986276,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,447.83162098931672,349.86845389790369,2.7277777777777779,0,2.7277777777777779,347.14067612012593,25.076535114132227,260.82,6.6185854504381636,54.625555555555557]
[null,null,null,null,null,null,4,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,0.2,null,6.2676983194512453E-2,2.7751915967081544,2.1681184349282456,0.60714355687829924,0,0.60714355687829924,1.5609748780499464,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,444.71892160661372,347.43665750516698,2.7277777777777779,0,2.7277777777777779,344.70887972738922,25.076535114132227,260.82,4.1867890577014677,54.625555555555557]
[null,null,null,null,null,null,4,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,0.2,null,0.15312064581126453,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,452.45215480695919,353.47824594293684,2.7277777777777779,0,2.7277777777777779,350.75046816515908,25.076535114132227,260.82,10.228377495471307,54.625555555555557]
[null,null,null,null,null,null,5,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,0.2,null,0.10458593424986276,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,447.83162098931672,349.86845389790369,2.7277777777777779,0,2.7277777777777779,347.14067612012593,25.076535114132227,260.82,6.6185854504381636,54.625555555555557]
[null,null,null,null,null,null,5,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,0.2,null,6.2676983194512453E-2,2.7751915967081544,2.1681184349282456,0.60714355687829924,0,0.60714355687829924,1.5609748780499464,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,444.71892160661372,347.43665750516698,2.7277777777777779,0,2.7277777777777779,344.70887972738922,25.076535114132227,260.82,4.1867890577014677,54.625555555555557]
[null,null,null,null,null,null,5,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,0.2,null,0.15312064581126453,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,452.45215480695919,353.47824594293684,2.7277777777777779,0,2.7277777777777779,350.75046816515908,25.076535114132227,260.82,10.228377495471307,54.625555555555557]
[null,null,null,null,null,null,6,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,0.2,null,0.10458593424986276,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,447.83162098931672,349.86845389790369,2.7277777777777779,0,2.7277777777777779,347.14067612012593,25.076535114132227,260.82,6.6185854504381636,54.625555555555557]
[null,null,null,null,null,null,6,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,0.2,null,6.2676983194512453E-2,2.7751915967081544,2.1681184349282456,0.60714355687829924,0,0.60714355687829924,1.5609748780499464,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,444.71892160661372,347.43665750516698,2.7277777777777779,0,2.7277777777777779,344.70887972738922,25.076535114132227,260.82,4.1867890577014677,54.625555555555557]
[null,null,null,null,null,null,6,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,0.2,null,0.15312064581126453,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,452.45215480695919,353.47824594293684,2.7277777777777779,0,2.7277777777777779,350.75046816515908,25.076535114132227,260.82,10.228377495471307,54.625555555555557]
[null,null,null,null,null,null,7,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,0.2,null,0.10458593424986276,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,447.83162098931672,349.86845389790369,2.7277777777777779,0,2.7277777777777779,347.14067612012593,25.076535114132227,260.82,6.6185854504381636,54.625555555555557]
[null,null,null,null,null,null,7,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,0.2,null,6.2676983194512453E-2,2.7751915967081544,2.1681184349282456,0.60714355687829924,0,0.60714355687829924,1.5609748780499464,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,444.71892160661372,347.43665750516698,2.7277777777777779,0,2.7277777777777779,344.70887972738922,25.076535114132227,260.82,4.1867890577014677,54.625555555555557]
[null,null,null,null,null,null,7,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,0.2,null,0.15312064581126453,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,452.45215480695919,353.47824594293684,2.7277777777777779,0,2.7277777777777779,350.75046816515908,25.076535114132227,260.82,10.228377495471307,54.625555555555557]
[null,null,null,null,null,null,8,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,0.2,null,0.10458593424986276,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,447.83162098931672,349.86845389790369,2.7277777777777779,0,2.7277777777777779,347.14067612012593,25.076535114132227,260.82,6.6185854504381636,54.625555555555557]
[null,null,null,null,null,null,8,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,0.2,null,6.2676983194512453E-2,2.7751915967081544,2.1681184349282456,0.60714355687829924,0,0.60714355687829924,1.5609748780499464,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,444.71892160661372,347.43665750516698,2.7277777777777779,0,2.7277777777777779,344.70887972738922,25.076535114132227,260.82,4.1867890577014677,54.625555555555557]
[null,null,null,null,null,null,8,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,0.2,null,0.15312064581126453,2.7751915967081549,2.1681184349282461,0.60714355687829924,0,0.60714355687829924,1.5609748780499466,0.17398668222418925,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,452.45215480695919,353.47824594293684,2.7277777777777779,0,2.7277777777777779,350.75046816515908,25.076535114132227,260.82,10.228377495471307,54.625555555555557]
[null,null,null,null,null,null,9,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,0.2,null,0.13660121056241747,2.7185549185074627,2.1238710300839552,0.60714355687829924,0,0.60714355687829924,1.5167274732056559,0.12973927737989857,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,447.14640273091845,349.33312713353001,2.7277777777777779,0,2.7277777777777779,346.60534935575225,25.076535114132227,260.82,6.0832586860644886,54.625555555555557]
[null,null,null,null,null,null,9,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,0.2,null,5.7607521318485705E-2,2.7185549185074627,2.1238710300839552,0.60714355687829924,0,0.60714355687829924,1.5167274732056559,0.12973927737989857,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,444.28546579828708,347.09802015491175,2.7277777777777779,0,2.7277777777777779,344.37024237713399,25.076535114132227,260.82,3.8481517074462013,54.625555555555557]
[null,null,null,null,null,null,9,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,0.2,null,5.4730622992179928E-2,2.7185549185074627,2.1238710300839552,0.60714355687829924,0,0.60714355687829924,1.5167274732056559,0.12973927737989857,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,451.39321690154566,352.65095070433256,2.7277777777777779,0,2.7277777777777779,349.9231729265548,25.076535114132227,260.82,9.40108225686701,54.625555555555557]
[null,null,null,null,null,null,10,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,0.2,null,0.13660121056241747,2.7185549185074627,2.1238710300839552,0.60714355687829924,0,0.60714355687829924,1.5167274732056559,0.12973927737989857,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,447.14640273091845,349.33312713353001,2.7277777777777779,0,2.7277777777777779,346.60534935575225,25.076535114132227,260.82,6.0832586860644886,54.625555555555557]
[null,null,null,null,null,null,10,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,0.2,null,5.7607521318485705E-2,2.7185549185074627,2.1238710300839552,0.60714355687829924,0,0.60714355687829924,1.5167274732056559,0.12973927737989857,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,444.28546579828708,347.09802015491175,2.7277777777777779,0,2.7277777777777779,344.37024237713399,25.076535114132227,260.82,3.8481517074462013,54.625555555555557]
[null,null,null,null,null,null,10,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,0.2,null,5.4730622992179928E-2,2.7185549185074627,{"$f":"SUM(R70,U70)","v":2.1238710300839552},{"$f":"SUM(S70:T70)","v":0.60714355687829924},0,0.60714355687829924,{"$f":"SUM(V70:Z70)","v":1.5167274732056559},0.12973927737989857,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,451.39321690154566,{"$f":"SUM(AC70,AF70)","v":352.65095070433256},{"$f":"SUM(AD70:AE70)","v":2.7277777777777779},0,2.7277777777777779,{"$f":"SUM(AG70:AJ70)","v":349.9231729265548},25.076535114132227,260.82,9.40108225686701,54.625555555555557]
[null,null,null,null,null,null,11,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,0.2,null,0.13660121056241747,{"$f":"NAF*Q71","v":2.7185549185074627},2.1238710300839552,0.60714355687829924,0,0.60714355687829924,1.5167274732056559,0.12973927737989857,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,{"$f":"NAF*AB71","v":447.14640273091845},349.33312713353001,2.7277777777777779,0,2.7277777777777779,346.60534935575225,25.076535114132227,260.82,6.0832586860644886,54.625555555555557]
[null,null,null,null,null,null,11,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,0.2,null,5.7607521318485705E-2,2.7185549185074627,2.1238710300839552,0.60714355687829924,0,0.60714355687829924,1.5167274732056559,0.12973927737989857,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,444.28546579828708,347.09802015491175,2.7277777777777779,0,2.7277777777777779,344.37024237713399,25.076535114132227,260.82,3.8481517074462013,54.625555555555557]
[null,null,null,null,null,null,11,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,0.2,null,5.4730622992179928E-2,2.7185549185074627,2.1238710300839552,0.60714355687829924,0,0.60714355687829924,1.5167274732056559,0.12973927737989857,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,451.39321690154566,352.65095070433256,2.7277777777777779,0,2.7277777777777779,349.9231729265548,25.076535114132227,260.82,9.40108225686701,54.625555555555557]
[null,null,null,null,null,null,12,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,0.2,null,0.13660121056241747,2.7185549185074627,2.1238710300839552,0.60714355687829924,0,0.60714355687829924,1.5167274732056559,0.12973927737989857,0.92290733868290009,0,7.5903999999999999E-2,0.38817685714285716,447.14640273091845,349.33312713353001,2.7277777777777779,0,2.7277777777777779,346.60534935575225,25.076535114132227,260.82,6.0832586860644886,54.625555555555557]
[null,null,null,null,null,null,12,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,0.2,null,5.7607521318485705E-2,2.7185549185074627,2.1238710300839552,0.60714355687829924,0,0.60714355687829924,1.5167274732056559,0.12973927737989857,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,444.28546579828708,347.09802015491175,2.7277777777777779,0,2.7277777777777779,344.37024237713399,25.076535114132227,260.82,3.8481517074462013,54.625555555555557]
[null,null,null,null,null,null,12,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,0.2,null,5.4730622992179928E-2,2.7185549185074627,2.1238710300839552,0.60714355687829924,0,0.60714355687829924,1.5167274732056559,0.12973927737989857,0.92290733868290009,0,7.5903999999999999E-2,0.3881768571428571,451.39321690154566,352.65095070433256,2.7277777777777779,0,2.7277777777777779,349.9231729265548,25.076535114132227,260.82,9.40108225686701,54.625555555555557]
[null,null,null,null,null,null,13,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,0.2,null,0.12998392883595336,2.7505023829805437,2.1488299867035496,0.60714355687829924,0,0.60714355687829924,1.5416864298252504,7.1043695179850375E-2,0.92290733868290009,0,7.5903999999999999E-2,0.47183139596249996,445.75892915033046,348.24916339869566,2.7277777777777779,0,2.7277777777777779,345.5213856209179,25.076535114132227,260.82,4.9992949512301346,54.625555555555557]
[null,null,null,null,null,null,13,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,0.2,null,0.11149200209394371,2.7505023829805437,2.1488299867035496,0.60714355687829924,0,0.60714355687829924,1.5416864298252504,7.1043695179850375E-2,0.92290733868290009,0,7.5903999999999999E-2,0.47183139596250001,445.87771224928321,348.34196269475251,2.7277777777777779,0,2.7277777777777779,345.61418491697475,25.076535114132227,260.82,5.092094247286961,54.625555555555557]
[null,null,null,null,null,null,13,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,0.2,null,9.1566827221797306E-2,2.7505023829805437,2.1488299867035496,0.60714355687829924,0,0.60714355687829924,1.5416864298252504,7.1043695179850375E-2,0.92290733868290009,0,7.5903999999999999E-2,0.47183139596249996,446.80754571835877,349.06839509246777,2.7277777777777779,0,2.7277777777777779,346.34061731469001,25.076535114132227,260.82,5.8185266450022217,54.625555555555557]
[null,null,null,null,null,null,14,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,0.2,null,0.12998392883595336,2.7505023829805437,2.1488299867035496,0.60714355687829924,0,0.60714355687829924,1.5416864298252504,7.1043695179850375E-2,0.92290733868290009,0,7.5903999999999999E-2,0.47183139596249996,445.75892915033046,348.24916339869566,2.7277777777777779,0,2.7277777777777779,345.5213856209179,25.076535114132227,260.82,4.9992949512301346,54.625555555555557]
[null,null,null,null,null,null,14,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,0.2,null,0.11149200209394371,2.7505023829805437,2.1488299867035496,0.60714355687829924,0,0.60714355687829924,1.5416864298252504,7.1043695179850375E-2,0.92290733868290009,0,7.5903999999999999E-2,0.47183139596250001,445.87771224928321,348.34196269475251,2.7277777777777779,0,2.7277777777777779,345.61418491697475,25.076535114132227,260.82,5.092094247286961,54.625555555555557]
[null,null,null,null,null,null,14,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,0.2,null,9.1566827221797306E-2,2.7505023829805437,2.1488299867035496,0.60714355687829924,0,0.60714355687829924,1.5416864298252504,7.1043695179850375E-2,0.92290733868290009,0,7.5903999999999999E-2,0.47183139596249996,446.80754571835877,349.06839509246777,2.7277777777777779,0,2.7277777777777779,346.34061731469001,25.076535114132227,260.82,5.8185266450022217,54.625555555555557]
[null,null,null,null,null,null,15,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,0.2,null,0.12998392883595336,2.7505023829805437,2.1488299867035496,0.60714355687829924,0,0.60714355687829924,1.5416864298252504,7.1043695179850375E-2,0.92290733868290009,0,7.5903999999999999E-2,0.47183139596249996,445.75892915033046,348.24916339869566,2.7277777777777779,0,2.7277777777777779,345.5213856209179,25.076535114132227,260.82,4.9992949512301346,54.625555555555557]
[null,null,null,null,null,null,15,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,0.2,null,0.11149200209394371,2.7505023829805437,2.1488299867035496,0.60714355687829924,0,0.60714355687829924,1.5416864298252504,7.1043695179850375E-2,0.92290733868290009,0,7.5903999999999999E-2,0.47183139596250001,445.87771224928321,348.34196269475251,2.7277777777777779,0,2.7277777777777779,345.61418491697475,25.076535114132227,260.82,5.092094247286961,54.625555555555557]
[null,null,null,null,null,null,15,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,0.2,null,9.1566827221797306E-2,2.7505023829805437,2.1488299867035496,0.60714355687829924,0,0.60714355687829924,1.5416864298252504,7.1043695179850375E-2,0.92290733868290009,0,7.5903999999999999E-2,0.47183139596249996,446.80754571835877,349.06839509246777,2.7277777777777779,0,2.7277777777777779,346.34061731469001,25.076535114132227,260.82,5.8185266450022217,54.625555555555557]
[null,null,null,null,null,null,16,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,0.2,null,0.12998392883595336,2.7505023829805437,2.1488299867035496,0.60714355687829924,0,0.60714355687829924,1.5416864298252504,7.1043695179850375E-2,0.92290733868290009,0,7.5903999999999999E-2,0.47183139596249996,445.75892915033046,348.24916339869566,2.7277777777777779,0,2.7277777777777779,345.5213856209179,25.076535114132227,260.82,4.9992949512301346,54.625555555555557]
[null,null,null,null,null,null,16,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,0.2,null,0.11149200209394371,2.7505023829805437,2.1488299867035496,0.60714355687829924,0,0.60714355687829924,1.5416864298252504,7.1043695179850375E-2,0.92290733868290009,0,7.5903999999999999E-2,0.47183139596250001,445.87771224928321,348.34196269475251,2.7277777777777779,0,2.7277777777777779,345.61418491697475,25.076535114132227,260.82,5.092094247286961,54.625555555555557]
[null,null,null,null,null,null,16,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,0.2,null,9.1566827221797306E-2,2.7505023829805437,2.1488299867035496,0.60714355687829924,0,0.60714355687829924,1.5416864298252504,7.1043695179850375E-2,0.92290733868290009,0,7.5903999999999999E-2,0.47183139596249996,446.80754571835877,349.06839509246777,2.7277777777777779,0,2.7277777777777779,346.34061731469001,25.076535114132227,260.82,5.8185266450022217,54.625555555555557]
[null,null,null,null,null,null,17,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,0.2,null,5.4066019671431875E-2,2.8425131187086849,2.2207133739911602,0.60714355687829924,0,0.60714355687829924,1.613569817112861,4.1244467691317323E-2,0.92290733868290009,0,7.5903999999999999E-2,0.5735140107386435,445.50684650966832,348.05222383567838,2.7277777777777779,0,2.7277777777777779,345.32444605790062,25.076535114132227,260.82,4.8023553882128578,54.625555555555557]
[null,null,null,null,null,null,17,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,0.2,null,2.5106658049658403E-2,2.8425131187086849,2.2207133739911602,0.60714355687829924,0,0.60714355687829924,1.613569817112861,4.1244467691317323E-2,0.92290733868290009,0,7.5903999999999999E-2,0.5735140107386435,444.54981640881323,347.30454406938532,2.7277777777777779,0,2.7277777777777779,344.57676629160756,25.076535114132227,260.82,4.0546756219197855,54.625555555555557]
[null,null,null,null,null,null,17,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,0.2,null,1.8461645998492444E-2,2.8425131187086849,2.2207133739911602,0.60714355687829924,0,0.60714355687829924,1.613569817112861,4.1244467691317323E-2,0.92290733868290009,0,7.5903999999999999E-2,0.5735140107386435,445.35694475405552,347.93511308910587,2.7277777777777779,0,2.7277777777777779,345.20733531132811,25.076535114132227,260.82,4.6852446416403097,54.625555555555557]
[null,null,null,null,null,null,18,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,0.2,null,5.4066019671431875E-2,2.8425131187086849,2.2207133739911602,0.60714355687829924,0,0.60714355687829924,1.613569817112861,4.1244467691317323E-2,0.92290733868290009,0,7.5903999999999999E-2,0.5735140107386435,445.50684650966832,348.05222383567838,2.7277777777777779,0,2.7277777777777779,345.32444605790062,25.076535114132227,260.82,4.8023553882128578,54.625555555555557]
[null,null,null,null,null,null,18,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,0.2,null,2.5106658049658403E-2,2.8425131187086849,2.2207133739911602,0.60714355687829924,0,0.60714355687829924,1.613569817112861,4.1244467691317323E-2,0.92290733868290009,0,7.5903999999999999E-2,0.5735140107386435,444.54981640881323,347.30454406938532,2.7277777777777779,0,2.7277777777777779,344.57676629160756,25.076535114132227,260.82,4.0546756219197855,54.625555555555557]
[null,null,null,null,null,null,18,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,0.2,null,1.8461645998492444E-2,2.8425131187086849,2.2207133739911602,0.60714355687829924,0,0.60714355687829924,1.613569817112861,4.1244467691317323E-2,0.92290733868290009,0,7.5903999999999999E-2,0.5735140107386435,445.35694475405552,347.93511308910587,2.7277777777777779,0,2.7277777777777779,345.20733531132811,25.076535114132227,260.82,4.6852446416403097,54.625555555555557]
[null,null,null,null,null,null,19,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,0.2,null,5.4066019671431875E-2,2.8425131187086849,2.2207133739911602,0.60714355687829924,0,0.60714355687829924,1.613569817112861,4.1244467691317323E-2,0.92290733868290009,0,7.5903999999999999E-2,0.5735140107386435,445.50684650966832,348.05222383567838,2.7277777777777779,0,2.7277777777777779,345.32444605790062,25.076535114132227,260.82,4.8023553882128578,54.625555555555557]
[null,null,null,null,null,null,19,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,0.2,null,2.5106658049658403E-2,2.8425131187086849,2.2207133739911602,0.60714355687829924,0,0.60714355687829924,1.613569817112861,4.1244467691317323E-2,0.92290733868290009,0,7.5903999999999999E-2,0.5735140107386435,444.54981640881323,347.30454406938532,2.7277777777777779,0,2.7277777777777779,344.57676629160756,25.076535114132227,260.82,4.0546756219197855,54.625555555555557]
[null,null,null,null,null,null,19,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,0.2,null,1.8461645998492444E-2,2.8425131187086849,2.2207133739911602,0.60714355687829924,0,0.60714355687829924,1.613569817112861,4.1244467691317323E-2,0.92290733868290009,0,7.5903999999999999E-2,0.5735140107386435,445.35694475405552,347.93511308910587,2.7277777777777779,0,2.7277777777777779,345.20733531132811,25.076535114132227,260.82,4.6852446416403097,54.625555555555557]
[null,null,null,null,null,null,20,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,0.2,null,5.4066019671431875E-2,2.8425131187086849,2.2207133739911602,0.60714355687829924,0,0.60714355687829924,1.613569817112861,4.1244467691317323E-2,0.92290733868290009,0,7.5903999999999999E-2,0.5735140107386435,445.50684650966832,348.05222383567838,2.7277777777777779,0,2.7277777777777779,345.32444605790062,25.076535114132227,260.82,4.8023553882128578,54.625555555555557]
[null,null,null,null,null,null,20,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,0.2,null,2.5106658049658403E-2,2.8425131187086849,2.2207133739911602,0.60714355687829924,0,0.60714355687829924,1.613569817112861,4.1244467691317323E-2,0.92290733868290009,0,7.5903999999999999E-2,0.5735140107386435,444.54981640881323,347.30454406938532,2.7277777777777779,0,2.7277777777777779,344.57676629160756,25.076535114132227,260.82,4.0546756219197855,54.625555555555557]
[null,null,null,null,null,null,20,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,0.2,null,1.8461645998492444E-2,2.8425131187086849,2.2207133739911602,0.60714355687829924,0,0.60714355687829924,1.613569817112861,4.1244467691317323E-2,0.92290733868290009,0,7.5903999999999999E-2,0.5735140107386435,445.35694475405552,347.93511308910587,2.7277777777777779,0,2.7277777777777779,345.20733531132811,25.076535114132227,260.82,4.6852446416403097,54.625555555555557]
[null,null,null,null,null,null,0,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2019,0.4,{"$f":"S429","v":419.80575426869012},0.10552686756769082,5.6924772361003262,{"$f":"SUM(R101,U101)","v":4.4472478407033798},{"$f":"SUM(S101:T101)","v":1.2142871137565985},0,1.2142871137565985,{"$f":"SUM(V101:Z101)","v":3.2329607269467817},0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,518.61938218592752,{"$f":"SUM(AC101,AF101)","v":405.17139233275589},{"$f":"SUM(AD101:AE101)","v":3.9709917165209392},0,3.9709917165209392,{"$f":"SUM(AG101:AJ101)","v":401.20040061623496},62.985368418790507,260.82,14.974198864111077,62.420833333333334]
[null,null,null,null,null,null,0,{"$f":"J430","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"K430","v":"Man"},{"$f":"L430","v":"Mest typiske"},{"$f":"M430","v":"Mest typiske"},{"$f":"N430","v":2019},{"$f":"AC430","v":0.4},null,{"$f":"V430","v":8.2792610697270633E-2},{"$f":"NAF*Q102","v":5.6924772361003271},{"$f":"SUM(R102,U102)","v":4.4472478407033806},{"$f":"SUM(S102:T102)","v":1.2142871137565985},{"$f":"(Y430*(1-AM430)/Z430)","v":0},{"$f":"$AC430*AG430","v":1.2142871137565985},{"$f":"SUM(V102:Z102)","v":3.2329607269467822},{"$f":"(X430*(1-AM430)/Z430)","v":0.41551183109358658},{"$f":"$AC430*AF430","v":1.8458146773658002},{"$f":"AJ430*(1-AK430)/AI430","v":0},{"$f":"AW430*(1-AX430)*AY430/AZ430","v":0.31583200000000006},{"$f":"AT430*AU430/W430","v":0.65580221848739506},{"$f":"NAF*AB102","v":515.67731989380093},{"$f":"SUM(AC102,AF102)","v":402.87290616703194},{"$f":"SUM(AD102:AE102)","v":3.9709917165209392},{"$f":"(-PMT(Lånerente,AA430,Y430)-(Y430*(1-AO430)/AA430))/AB430","v":0},{"$f":"SUM(AQ430:AS430)/AB430","v":3.9709917165209392},{"$f":"SUM(AG102:AJ102)","v":398.90191445051101},{"$f":"(-PMT(Lånerente,AA430,X430)-(X430*(1-AO430)/AA430))/AB430","v":62.985368418790507},{"$f":"AN430","v":260.82},{"$f":"AT430*(1-AU430)/AB430","v":12.675712698387143},{"$f":"AV430/AB430","v":62.420833333333334}]
[null,null,null,null,null,null,0,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,0.4,null,9.7879199122104105E-2,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,519.15226397837671,405.58770623310681,3.9709917165209392,{"$f":"(-PMT(Lånerente,AA431,Y431)-(Y431*(1-AO431)/AA431))/AB431","v":0},3.9709917165209392,401.61671451658589,62.985368418790507,260.82,15.39051276446202,62.420833333333334]
[null,null,null,null,null,null,1,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2019,0.4,null,0.10552686756769082,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,518.61938218592752,405.17139233275589,3.9709917165209392,0,3.9709917165209392,401.20040061623496,62.985368418790507,260.82,14.974198864111077,62.420833333333334]
[null,null,null,null,null,null,1,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2019,0.4,null,8.2792610697270633E-2,5.6924772361003271,4.4472478407033806,1.2142871137565985,0,1.2142871137565985,3.2329607269467822,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739506,515.67731989380093,402.87290616703194,3.9709917165209392,0,3.9709917165209392,398.90191445051101,62.985368418790507,260.82,12.675712698387143,62.420833333333334]
[null,null,null,null,null,null,1,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,0.4,null,9.7879199122104105E-2,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,519.15226397837671,405.58770623310681,3.9709917165209392,0,3.9709917165209392,401.61671451658589,62.985368418790507,260.82,15.39051276446202,62.420833333333334]
[null,null,null,null,null,null,2,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2019,0.4,null,0.10552686756769082,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,518.61938218592752,405.17139233275589,3.9709917165209392,0,3.9709917165209392,401.20040061623496,62.985368418790507,260.82,14.974198864111077,62.420833333333334]
[null,null,null,null,null,null,2,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2019,0.4,null,8.2792610697270633E-2,5.6924772361003271,4.4472478407033806,1.2142871137565985,0,1.2142871137565985,3.2329607269467822,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739506,515.67731989380093,402.87290616703194,3.9709917165209392,0,3.9709917165209392,398.90191445051101,62.985368418790507,260.82,12.675712698387143,62.420833333333334]
[null,null,null,null,null,null,2,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,0.4,null,9.7879199122104105E-2,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,519.15226397837671,405.58770623310681,3.9709917165209392,0,3.9709917165209392,401.61671451658589,62.985368418790507,260.82,15.39051276446202,62.420833333333334]
[null,null,null,null,null,null,3,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2019,0.4,null,0.10552686756769082,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,518.61938218592752,405.17139233275589,3.9709917165209392,0,3.9709917165209392,401.20040061623496,62.985368418790507,260.82,14.974198864111077,62.420833333333334]
[null,null,null,null,null,null,3,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2019,0.4,null,8.2792610697270633E-2,5.6924772361003271,4.4472478407033806,1.2142871137565985,0,1.2142871137565985,3.2329607269467822,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739506,515.67731989380093,402.87290616703194,3.9709917165209392,0,3.9709917165209392,398.90191445051101,62.985368418790507,260.82,12.675712698387143,62.420833333333334]
[null,null,null,null,null,null,3,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,0.4,null,9.7879199122104105E-2,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,519.15226397837671,405.58770623310681,3.9709917165209392,0,3.9709917165209392,401.61671451658589,62.985368418790507,260.82,15.39051276446202,62.420833333333334]
[null,null,null,null,null,null,4,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,0.4,null,0.10552686756769082,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,518.61938218592752,405.17139233275589,3.9709917165209392,0,3.9709917165209392,401.20040061623496,62.985368418790507,260.82,14.974198864111077,62.420833333333334]
[null,null,null,null,null,null,4,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,8.2792610697270633E-2,5.6924772361003271,4.4472478407033806,1.2142871137565985,0,1.2142871137565985,3.2329607269467822,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739506,515.67731989380093,402.87290616703194,3.9709917165209392,0,3.9709917165209392,398.90191445051101,62.985368418790507,260.82,12.675712698387143,62.420833333333334]
[null,null,null,null,null,null,4,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,9.7879199122104105E-2,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,519.15226397837671,405.58770623310681,3.9709917165209392,0,3.9709917165209392,401.61671451658589,62.985368418790507,260.82,15.39051276446202,62.420833333333334]
[null,null,null,null,null,null,5,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,0.4,null,0.10552686756769082,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,518.61938218592752,405.17139233275589,3.9709917165209392,0,3.9709917165209392,401.20040061623496,62.985368418790507,260.82,14.974198864111077,62.420833333333334]
[null,null,null,null,null,null,5,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,8.2792610697270633E-2,5.6924772361003271,4.4472478407033806,1.2142871137565985,0,1.2142871137565985,3.2329607269467822,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739506,515.67731989380093,402.87290616703194,3.9709917165209392,0,3.9709917165209392,398.90191445051101,62.985368418790507,260.82,12.675712698387143,62.420833333333334]
[null,null,null,null,null,null,5,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,9.7879199122104105E-2,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,519.15226397837671,405.58770623310681,3.9709917165209392,0,3.9709917165209392,401.61671451658589,62.985368418790507,260.82,15.39051276446202,62.420833333333334]
[null,null,null,null,null,null,6,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,0.4,null,0.10552686756769082,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,518.61938218592752,405.17139233275589,3.9709917165209392,0,3.9709917165209392,401.20040061623496,62.985368418790507,260.82,14.974198864111077,62.420833333333334]
[null,null,null,null,null,null,6,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,8.2792610697270633E-2,5.6924772361003271,4.4472478407033806,1.2142871137565985,0,1.2142871137565985,3.2329607269467822,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739506,515.67731989380093,402.87290616703194,3.9709917165209392,0,3.9709917165209392,398.90191445051101,62.985368418790507,260.82,12.675712698387143,62.420833333333334]
[null,null,null,null,null,null,6,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,9.7879199122104105E-2,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,519.15226397837671,405.58770623310681,3.9709917165209392,0,3.9709917165209392,401.61671451658589,62.985368418790507,260.82,15.39051276446202,62.420833333333334]
[null,null,null,null,null,null,7,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,0.4,null,0.10552686756769082,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,518.61938218592752,405.17139233275589,3.9709917165209392,0,3.9709917165209392,401.20040061623496,62.985368418790507,260.82,14.974198864111077,62.420833333333334]
[null,null,null,null,null,null,7,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,8.2792610697270633E-2,5.6924772361003271,4.4472478407033806,1.2142871137565985,0,1.2142871137565985,3.2329607269467822,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739506,515.67731989380093,402.87290616703194,3.9709917165209392,0,3.9709917165209392,398.90191445051101,62.985368418790507,260.82,12.675712698387143,62.420833333333334]
[null,null,null,null,null,null,7,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,9.7879199122104105E-2,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,519.15226397837671,405.58770623310681,3.9709917165209392,0,3.9709917165209392,401.61671451658589,62.985368418790507,260.82,15.39051276446202,62.420833333333334]
[null,null,null,null,null,null,8,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,0.4,null,0.10552686756769082,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,518.61938218592752,405.17139233275589,3.9709917165209392,0,3.9709917165209392,401.20040061623496,62.985368418790507,260.82,14.974198864111077,62.420833333333334]
[null,null,null,null,null,null,8,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,8.2792610697270633E-2,5.6924772361003271,4.4472478407033806,1.2142871137565985,0,1.2142871137565985,3.2329607269467822,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739506,515.67731989380093,402.87290616703194,3.9709917165209392,0,3.9709917165209392,398.90191445051101,62.985368418790507,260.82,12.675712698387143,62.420833333333334]
[null,null,null,null,null,null,8,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,9.7879199122104105E-2,5.6924772361003262,4.4472478407033798,1.2142871137565985,0,1.2142871137565985,3.2329607269467817,0.41551183109358658,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,519.15226397837671,405.58770623310681,3.9709917165209392,0,3.9709917165209392,401.61671451658589,62.985368418790507,260.82,15.39051276446202,62.420833333333334]
[null,null,null,null,null,null,9,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,0.4,null,8.7529010491493905E-2,5.5572185509792194,4.3415769929525148,1.2142871137565985,0,1.2142871137565985,3.1272898791959167,0.30984098334272159,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,517.06911218587845,403.9602438952175,3.9709917165209392,0,3.9709917165209392,399.98925217869657,62.985368418790507,260.82,13.763050426572679,62.420833333333334]
[null,null,null,null,null,null,9,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,0.4,null,6.2078437780944989E-2,5.5572185509792194,4.3415769929525148,1.2142871137565985,0,1.2142871137565985,3.1272898791959167,0.30984098334272159,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,514.36501081443839,401.84766469878002,3.9709917165209392,0,3.9709917165209392,397.87667298225909,62.985368418790507,260.82,11.65047123013524,62.420833333333334]
[null,null,null,null,null,null,9,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,0.4,null,4.1334121250888554E-2,5.5572185509792194,4.3415769929525148,1.2142871137565985,0,1.2142871137565985,3.1272898791959167,0.30984098334272159,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,517.55889324511486,404.34288534774595,3.9709917165209392,0,3.9709917165209392,400.37189363122502,62.985368418790507,260.82,14.145691879101122,62.420833333333334]
[null,null,null,null,null,null,10,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,0.4,null,8.7529010491493905E-2,5.5572185509792194,4.3415769929525148,1.2142871137565985,0,1.2142871137565985,3.1272898791959167,0.30984098334272159,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,517.06911218587845,403.9602438952175,3.9709917165209392,0,3.9709917165209392,399.98925217869657,62.985368418790507,260.82,13.763050426572679,62.420833333333334]
[null,null,null,null,null,null,10,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,0.4,null,6.2078437780944989E-2,5.5572185509792194,4.3415769929525148,1.2142871137565985,0,1.2142871137565985,3.1272898791959167,0.30984098334272159,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,514.36501081443839,401.84766469878002,3.9709917165209392,0,3.9709917165209392,397.87667298225909,62.985368418790507,260.82,11.65047123013524,62.420833333333334]
[null,null,null,null,null,null,10,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,0.4,null,4.1334121250888554E-2,5.5572185509792194,4.3415769929525148,1.2142871137565985,0,1.2142871137565985,3.1272898791959167,0.30984098334272159,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,517.55889324511486,404.34288534774595,3.9709917165209392,0,3.9709917165209392,400.37189363122502,62.985368418790507,260.82,14.145691879101122,62.420833333333334]
[null,null,null,null,null,null,11,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,0.4,null,8.7529010491493905E-2,{"$f":"NAF*Q134","v":5.5572185509792194},{"$f":"SUM(R134,U134)","v":4.3415769929525148},{"$f":"SUM(S134:T134)","v":1.2142871137565985},0,1.2142871137565985,{"$f":"SUM(V134:Z134)","v":3.1272898791959167},0.30984098334272159,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,{"$f":"NAF*AB134","v":517.06911218587845},{"$f":"SUM(AC134,AF134)","v":403.9602438952175},{"$f":"SUM(AD134:AE134)","v":3.9709917165209392},0,3.9709917165209392,{"$f":"SUM(AG134:AJ134)","v":399.98925217869657},62.985368418790507,260.82,13.763050426572679,62.420833333333334]
[null,null,null,null,null,null,11,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,0.4,null,6.2078437780944989E-2,5.5572185509792194,4.3415769929525148,1.2142871137565985,0,1.2142871137565985,3.1272898791959167,0.30984098334272159,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,514.36501081443839,401.84766469878002,3.9709917165209392,0,3.9709917165209392,397.87667298225909,62.985368418790507,260.82,11.65047123013524,62.420833333333334]
[null,null,null,null,null,null,11,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,0.4,null,4.1334121250888554E-2,5.5572185509792194,4.3415769929525148,1.2142871137565985,0,1.2142871137565985,3.1272898791959167,0.30984098334272159,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,517.55889324511486,404.34288534774595,3.9709917165209392,0,3.9709917165209392,400.37189363122502,62.985368418790507,260.82,14.145691879101122,62.420833333333334]
[null,null,null,null,null,null,12,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,0.4,null,8.7529010491493905E-2,5.5572185509792194,4.3415769929525148,1.2142871137565985,0,1.2142871137565985,3.1272898791959167,0.30984098334272159,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,517.06911218587845,403.9602438952175,3.9709917165209392,0,3.9709917165209392,399.98925217869657,62.985368418790507,260.82,13.763050426572679,62.420833333333334]
[null,null,null,null,null,null,12,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,0.4,null,6.2078437780944989E-2,5.5572185509792194,4.3415769929525148,1.2142871137565985,0,1.2142871137565985,3.1272898791959167,0.30984098334272159,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,514.36501081443839,401.84766469878002,3.9709917165209392,0,3.9709917165209392,397.87667298225909,62.985368418790507,260.82,11.65047123013524,62.420833333333334]
[null,null,null,null,null,null,12,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,0.4,null,4.1334121250888554E-2,5.5572185509792194,4.3415769929525148,1.2142871137565985,0,1.2142871137565985,3.1272898791959167,0.30984098334272159,1.8458146773658002,0,0.31583200000000006,0.65580221848739495,517.55889324511486,404.34288534774595,3.9709917165209392,0,3.9709917165209392,400.37189363122502,62.985368418790507,260.82,14.145691879101122,62.420833333333334]
[null,null,null,null,null,null,13,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,0.4,null,0.1730622430847745,5.5586953569058073,4.342730747582662,1.2142871137565985,0,1.2142871137565985,3.1284436338260639,0.16966526112496982,1.8458146773658002,0,0.31583200000000006,0.79713169533529404,511.50250479090568,399.61133186789505,3.9709917165209392,0,3.9709917165209392,395.64034015137412,62.985368418790507,260.82,9.4141383992502696,62.420833333333334]
[null,null,null,null,null,null,13,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,0.4,null,0.15881220257231879,5.5586953569058073,4.342730747582662,1.2142871137565985,0,1.2142871137565985,3.1284436338260639,0.16966526112496982,1.8458146773658002,0,0.31583200000000006,0.79713169533529404,516.56580187824034,403.5670327173753,3.9709917165209392,0,3.9709917165209392,399.59604100085437,62.985368418790507,260.82,13.369839248730507,62.420833333333334]
[null,null,null,null,null,null,13,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,0.4,null,0.11276681690580519,5.5586953569058073,4.342730747582662,1.2142871137565985,0,1.2142871137565985,3.1284436338260639,0.16966526112496982,1.8458146773658002,0,0.31583200000000006,0.79713169533529404,511.60401163161094,399.69063408719603,3.9709917165209392,0,3.9709917165209392,395.7196423706751,62.985368418790507,260.82,9.4934406185512543,62.420833333333334]
[null,null,null,null,null,null,14,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,0.4,null,0.1730622430847745,5.5586953569058073,4.342730747582662,1.2142871137565985,0,1.2142871137565985,3.1284436338260639,0.16966526112496982,1.8458146773658002,0,0.31583200000000006,0.79713169533529404,511.50250479090568,399.61133186789505,3.9709917165209392,0,3.9709917165209392,395.64034015137412,62.985368418790507,260.82,9.4141383992502696,62.420833333333334]
[null,null,null,null,null,null,14,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,0.4,null,0.15881220257231879,5.5586953569058073,4.342730747582662,1.2142871137565985,0,1.2142871137565985,3.1284436338260639,0.16966526112496982,1.8458146773658002,0,0.31583200000000006,0.79713169533529404,516.56580187824034,403.5670327173753,3.9709917165209392,0,3.9709917165209392,399.59604100085437,62.985368418790507,260.82,13.369839248730507,62.420833333333334]
[null,null,null,null,null,null,14,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,0.4,null,0.11276681690580519,5.5586953569058073,4.342730747582662,1.2142871137565985,0,1.2142871137565985,3.1284436338260639,0.16966526112496982,1.8458146773658002,0,0.31583200000000006,0.79713169533529404,511.60401163161094,399.69063408719603,3.9709917165209392,0,3.9709917165209392,395.7196423706751,62.985368418790507,260.82,9.4934406185512543,62.420833333333334]
[null,null,null,null,null,null,15,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,0.4,null,0.1730622430847745,5.5586953569058073,4.342730747582662,1.2142871137565985,0,1.2142871137565985,3.1284436338260639,0.16966526112496982,1.8458146773658002,0,0.31583200000000006,0.79713169533529404,511.50250479090568,399.61133186789505,3.9709917165209392,0,3.9709917165209392,395.64034015137412,62.985368418790507,260.82,9.4141383992502696,62.420833333333334]
[null,null,null,null,null,null,15,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,0.4,null,0.15881220257231879,5.5586953569058073,4.342730747582662,1.2142871137565985,0,1.2142871137565985,3.1284436338260639,0.16966526112496982,1.8458146773658002,0,0.31583200000000006,0.79713169533529404,516.56580187824034,403.5670327173753,3.9709917165209392,0,3.9709917165209392,399.59604100085437,62.985368418790507,260.82,13.369839248730507,62.420833333333334]
[null,null,null,null,null,null,15,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,0.4,null,0.11276681690580519,5.5586953569058073,4.342730747582662,1.2142871137565985,0,1.2142871137565985,3.1284436338260639,0.16966526112496982,1.8458146773658002,0,0.31583200000000006,0.79713169533529404,511.60401163161094,399.69063408719603,3.9709917165209392,0,3.9709917165209392,395.7196423706751,62.985368418790507,260.82,9.4934406185512543,62.420833333333334]
[null,null,null,null,null,null,16,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,0.4,null,0.1730622430847745,5.5586953569058073,4.342730747582662,1.2142871137565985,0,1.2142871137565985,3.1284436338260639,0.16966526112496982,1.8458146773658002,0,0.31583200000000006,0.79713169533529404,511.50250479090568,399.61133186789505,3.9709917165209392,0,3.9709917165209392,395.64034015137412,62.985368418790507,260.82,9.4141383992502696,62.420833333333334]
[null,null,null,null,null,null,16,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,0.4,null,0.15881220257231879,5.5586953569058073,4.342730747582662,1.2142871137565985,0,1.2142871137565985,3.1284436338260639,0.16966526112496982,1.8458146773658002,0,0.31583200000000006,0.79713169533529404,516.56580187824034,403.5670327173753,3.9709917165209392,0,3.9709917165209392,399.59604100085437,62.985368418790507,260.82,13.369839248730507,62.420833333333334]
[null,null,null,null,null,null,16,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,0.4,null,0.11276681690580519,5.5586953569058073,4.342730747582662,1.2142871137565985,0,1.2142871137565985,3.1284436338260639,0.16966526112496982,1.8458146773658002,0,0.31583200000000006,0.79713169533529404,511.60401163161094,399.69063408719603,3.9709917165209392,0,3.9709917165209392,395.7196423706751,62.985368418790507,260.82,9.4934406185512543,62.420833333333334]
[null,null,null,null,null,null,17,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,0.4,null,4.1523021966588879E-2,5.6874900949971652,4.4433516367165353,1.2142871137565985,0,1.2142871137565985,3.2290645229599373,9.8499287840991365E-2,1.8458146773658002,0,0.31583200000000006,0.96891855775314584,512.14280500018253,400.11156640639257,3.9709917165209392,0,3.9709917165209392,396.14057468987164,62.985368418790507,260.82,9.9143729377477943,62.420833333333334]
[null,null,null,null,null,null,17,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,0.4,null,1.8650704483241742E-2,5.6874900949971652,4.4433516367165353,1.2142871137565985,0,1.2142871137565985,3.2290645229599373,9.8499287840991365E-2,1.8458146773658002,0,0.31583200000000006,0.96891855775314595,510.85258227708869,399.10357990397551,3.9709917165209392,0,3.9709917165209392,395.13258818745459,62.985368418790507,260.82,8.9063864353307221,62.420833333333334]
[null,null,null,null,null,null,17,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,0.4,null,1.8044764076877957E-2,5.6874900949971652,4.4433516367165353,1.2142871137565985,0,1.2142871137565985,3.2290645229599373,9.8499287840991365E-2,1.8458146773658002,0,0.31583200000000006,0.96891855775314584,511.86092790205362,399.89134992347937,3.9709917165209392,0,3.9709917165209392,395.92035820695844,62.985368418790507,260.82,9.6941564548345696,62.420833333333334]
[null,null,null,null,null,null,18,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,0.4,null,4.1523021966588879E-2,5.6874900949971652,4.4433516367165353,1.2142871137565985,0,1.2142871137565985,3.2290645229599373,9.8499287840991365E-2,1.8458146773658002,0,0.31583200000000006,0.96891855775314584,512.14280500018253,400.11156640639257,3.9709917165209392,0,3.9709917165209392,396.14057468987164,62.985368418790507,260.82,9.9143729377477943,62.420833333333334]
[null,null,null,null,null,null,18,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,0.4,null,1.8650704483241742E-2,5.6874900949971652,4.4433516367165353,1.2142871137565985,0,1.2142871137565985,3.2290645229599373,9.8499287840991365E-2,1.8458146773658002,0,0.31583200000000006,0.96891855775314595,510.85258227708869,399.10357990397551,3.9709917165209392,0,3.9709917165209392,395.13258818745459,62.985368418790507,260.82,8.9063864353307221,62.420833333333334]
[null,null,null,null,null,null,18,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,0.4,null,1.8044764076877957E-2,5.6874900949971652,4.4433516367165353,1.2142871137565985,0,1.2142871137565985,3.2290645229599373,9.8499287840991365E-2,1.8458146773658002,0,0.31583200000000006,0.96891855775314584,511.86092790205362,399.89134992347937,3.9709917165209392,0,3.9709917165209392,395.92035820695844,62.985368418790507,260.82,9.6941564548345696,62.420833333333334]
[null,null,null,null,null,null,19,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,0.4,null,4.1523021966588879E-2,5.6874900949971652,4.4433516367165353,1.2142871137565985,0,1.2142871137565985,3.2290645229599373,9.8499287840991365E-2,1.8458146773658002,0,0.31583200000000006,0.96891855775314584,512.14280500018253,400.11156640639257,3.9709917165209392,0,3.9709917165209392,396.14057468987164,62.985368418790507,260.82,9.9143729377477943,62.420833333333334]
[null,null,null,null,null,null,19,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,0.4,null,1.8650704483241742E-2,5.6874900949971652,4.4433516367165353,1.2142871137565985,0,1.2142871137565985,3.2290645229599373,9.8499287840991365E-2,1.8458146773658002,0,0.31583200000000006,0.96891855775314595,510.85258227708869,399.10357990397551,3.9709917165209392,0,3.9709917165209392,395.13258818745459,62.985368418790507,260.82,8.9063864353307221,62.420833333333334]
[null,null,null,null,null,null,19,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,0.4,null,1.8044764076877957E-2,5.6874900949971652,4.4433516367165353,1.2142871137565985,0,1.2142871137565985,3.2290645229599373,9.8499287840991365E-2,1.8458146773658002,0,0.31583200000000006,0.96891855775314584,511.86092790205362,399.89134992347937,3.9709917165209392,0,3.9709917165209392,395.92035820695844,62.985368418790507,260.82,9.6941564548345696,62.420833333333334]
[null,null,null,null,null,null,20,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,0.4,null,4.1523021966588879E-2,5.6874900949971652,4.4433516367165353,1.2142871137565985,0,1.2142871137565985,3.2290645229599373,9.8499287840991365E-2,1.8458146773658002,0,0.31583200000000006,0.96891855775314584,512.14280500018253,400.11156640639257,3.9709917165209392,0,3.9709917165209392,396.14057468987164,62.985368418790507,260.82,9.9143729377477943,62.420833333333334]
[null,null,null,null,null,null,20,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,0.4,null,1.8650704483241742E-2,5.6874900949971652,4.4433516367165353,1.2142871137565985,0,1.2142871137565985,3.2290645229599373,9.8499287840991365E-2,1.8458146773658002,0,0.31583200000000006,0.96891855775314595,510.85258227708869,399.10357990397551,3.9709917165209392,0,3.9709917165209392,395.13258818745459,62.985368418790507,260.82,8.9063864353307221,62.420833333333334]
[null,null,null,null,null,null,20,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,0.4,null,1.8044764076877957E-2,5.6874900949971652,4.4433516367165353,1.2142871137565985,0,1.2142871137565985,3.2290645229599373,9.8499287840991365E-2,1.8458146773658002,0,0.31583200000000006,0.96891855775314584,511.86092790205362,399.89134992347937,3.9709917165209392,0,3.9709917165209392,395.92035820695844,62.985368418790507,260.82,9.6941564548345696,62.420833333333334]
[null,null,null,null,null,null,0,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2021,0.4,{"$f":"S492","v":521.29606710334826},0.17821133406085352,{"$f":"NAF*Q164","v":5.8461790232371547},{"$f":"SUM(R164,U164)","v":4.5673273619040273},{"$f":"SUM(S164:T164)","v":1.2142871137565985},0,1.2142871137565985,{"$f":"SUM(V164:Z164)","v":3.3530402481474284},0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.67900419077572705,{"$f":"NAF*AB164","v":533.72422463177156},{"$f":"SUM(AC164,AF164)","v":416.97205049357149},{"$f":"SUM(AD164:AE164)","v":5.8694371221281747},0,5.8694371221281747,{"$f":"SUM(AG164:AJ164)","v":411.10261337144334},65.401044879249625,260.82,25.168568492193685,59.713000000000001]
[null,null,null,null,null,null,0,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2021,0.4,null,0.12903010131621065,{"$f":"NAF*Q165","v":5.9156051147993045},{"$f":"SUM(R165,U165)","v":4.6215664959369569},{"$f":"SUM(S165:T165)","v":1.2142871137565985},0,1.2142871137565985,{"$f":"SUM(V165:Z165)","v":3.4072793821803589},0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.7332433248086575,{"$f":"NAF*AB165","v":527.29653822519845},{"$f":"SUM(AC165,AF165)","v":411.95042048843629},{"$f":"SUM(AD165:AE165)","v":5.8694371221281747},0,5.8694371221281747,{"$f":"SUM(AG165:AJ165)","v":406.08098336630815},65.401044879249625,260.82,20.146938487058517,59.713000000000001]
[null,null,null,null,null,null,0,{"$f":"J494","v":"Lastbil MED anhænger"},{"$f":"K494","v":"Scania"},{"$f":"L494","v":"Mest typiske"},{"$f":"M494","v":"Mest typiske"},{"$f":"N494","v":2021},{"$f":"AC494","v":0.4},null,{"$f":"V494","v":8.4243647554981357E-2},5.9799754007818544,4.671855781860824,1.2142871137565985,{"$f":"(Y494*(1-AM494)/Z494)","v":0},{"$f":"$AC494*AG494","v":1.2142871137565985},3.457568668104225,{"$f":"(X494*(1-AM494)/Z494)","v":0.52196004667256779},{"$f":"$AC494*AF494","v":1.8458146773658002},{"$f":"AJ494*(1-AK494)/AI494","v":0},{"$f":"AW494*(1-AX494)*AY494/AZ494","v":0.30626133333333339},{"$f":"AT494*AU494/W494","v":0.78353261073252378},523.73359598494096,409.16687186323514,5.8694371221281747,{"$f":"(-PMT(Lånerente,AA494,Y494)-(Y494*(1-AO494)/AA494))/AB494","v":0},{"$f":"SUM(AQ494:AS494)/AB494","v":5.8694371221281747},403.297434741107,{"$f":"(-PMT(Lånerente,AA494,X494)-(X494*(1-AO494)/AA494))/AB494","v":65.401044879249625},{"$f":"AN494","v":260.82},{"$f":"AT494*(1-AU494)/AB494","v":17.363389861857335},{"$f":"AV494/AB494","v":59.713000000000001}]
[null,null,null,null,null,null,1,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2021,0.4,null,0.17821133406085352,5.8461790232371547,4.5673273619040273,1.2142871137565985,0,1.2142871137565985,3.3530402481474284,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.67900419077572705,533.72422463177156,416.97205049357149,5.8694371221281747,0,5.8694371221281747,411.10261337144334,65.401044879249625,260.82,25.168568492193685,59.713000000000001]
[null,null,null,null,null,null,1,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2021,0.4,null,0.12903010131621065,5.9156051147993045,4.6215664959369569,1.2142871137565985,0,1.2142871137565985,3.4072793821803589,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.7332433248086575,527.29653822519845,411.95042048843629,5.8694371221281747,0,5.8694371221281747,406.08098336630815,65.401044879249625,260.82,20.146938487058517,59.713000000000001]
[null,null,null,null,null,null,1,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2021,0.4,null,8.4243647554981357E-2,5.9799754007818544,4.671855781860824,1.2142871137565985,0,1.2142871137565985,3.457568668104225,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.78353261073252378,523.73359598494096,409.16687186323514,5.8694371221281747,0,5.8694371221281747,403.297434741107,65.401044879249625,260.82,17.363389861857335,59.713000000000001]
[null,null,null,null,null,null,2,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2021,0.4,null,0.17821133406085352,5.8461790232371547,4.5673273619040273,1.2142871137565985,0,1.2142871137565985,3.3530402481474284,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.67900419077572705,533.72422463177156,416.97205049357149,5.8694371221281747,0,5.8694371221281747,411.10261337144334,65.401044879249625,260.82,25.168568492193685,59.713000000000001]
[null,null,null,null,null,null,2,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2021,0.4,null,0.12903010131621065,5.9156051147993045,4.6215664959369569,1.2142871137565985,0,1.2142871137565985,3.4072793821803589,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.7332433248086575,527.29653822519845,411.95042048843629,5.8694371221281747,0,5.8694371221281747,406.08098336630815,65.401044879249625,260.82,20.146938487058517,59.713000000000001]
[null,null,null,null,null,null,2,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2021,0.4,null,8.4243647554981357E-2,5.9799754007818544,4.671855781860824,1.2142871137565985,0,1.2142871137565985,3.457568668104225,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.78353261073252378,523.73359598494096,409.16687186323514,5.8694371221281747,0,5.8694371221281747,403.297434741107,65.401044879249625,260.82,17.363389861857335,59.713000000000001]
[null,null,null,null,null,null,3,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2021,0.4,null,0.17821133406085352,5.8461790232371547,4.5673273619040273,1.2142871137565985,0,1.2142871137565985,3.3530402481474284,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.67900419077572705,533.72422463177156,416.97205049357149,5.8694371221281747,0,5.8694371221281747,411.10261337144334,65.401044879249625,260.82,25.168568492193685,59.713000000000001]
[null,null,null,null,null,null,3,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2021,0.4,null,0.12903010131621065,5.9156051147993045,4.6215664959369569,1.2142871137565985,0,1.2142871137565985,3.4072793821803589,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.7332433248086575,527.29653822519845,411.95042048843629,5.8694371221281747,0,5.8694371221281747,406.08098336630815,65.401044879249625,260.82,20.146938487058517,59.713000000000001]
[null,null,null,null,null,null,3,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2021,0.4,null,8.4243647554981357E-2,5.9799754007818544,4.671855781860824,1.2142871137565985,0,1.2142871137565985,3.457568668104225,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.78353261073252378,523.73359598494096,409.16687186323514,5.8694371221281747,0,5.8694371221281747,403.297434741107,65.401044879249625,260.82,17.363389861857335,59.713000000000001]
[null,null,null,null,null,null,4,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2015,0.4,null,0.17821133406085352,5.8461790232371547,4.5673273619040273,1.2142871137565985,0,1.2142871137565985,3.3530402481474284,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.67900419077572705,533.72422463177156,416.97205049357149,5.8694371221281747,0,5.8694371221281747,411.10261337144334,65.401044879249625,260.82,25.168568492193685,59.713000000000001]
[null,null,null,null,null,null,4,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,0.12903010131621065,5.9156051147993045,4.6215664959369569,1.2142871137565985,0,1.2142871137565985,3.4072793821803589,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.7332433248086575,527.29653822519845,411.95042048843629,5.8694371221281747,0,5.8694371221281747,406.08098336630815,65.401044879249625,260.82,20.146938487058517,59.713000000000001]
[null,null,null,null,null,null,4,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,8.4243647554981357E-2,5.9799754007818544,4.671855781860824,1.2142871137565985,0,1.2142871137565985,3.457568668104225,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.78353261073252378,523.73359598494096,409.16687186323514,5.8694371221281747,0,5.8694371221281747,403.297434741107,65.401044879249625,260.82,17.363389861857335,59.713000000000001]
[null,null,null,null,null,null,5,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2015,0.4,null,0.17821133406085352,5.8461790232371547,4.5673273619040273,1.2142871137565985,0,1.2142871137565985,3.3530402481474284,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.67900419077572705,533.72422463177156,416.97205049357149,5.8694371221281747,0,5.8694371221281747,411.10261337144334,65.401044879249625,260.82,25.168568492193685,59.713000000000001]
[null,null,null,null,null,null,5,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,0.12903010131621065,5.9156051147993045,4.6215664959369569,1.2142871137565985,0,1.2142871137565985,3.4072793821803589,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.7332433248086575,527.29653822519845,411.95042048843629,5.8694371221281747,0,5.8694371221281747,406.08098336630815,65.401044879249625,260.82,20.146938487058517,59.713000000000001]
[null,null,null,null,null,null,5,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,8.4243647554981357E-2,5.9799754007818544,4.671855781860824,1.2142871137565985,0,1.2142871137565985,3.457568668104225,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.78353261073252378,523.73359598494096,409.16687186323514,5.8694371221281747,0,5.8694371221281747,403.297434741107,65.401044879249625,260.82,17.363389861857335,59.713000000000001]
[null,null,null,null,null,null,6,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2015,0.4,null,0.17821133406085352,5.8461790232371547,4.5673273619040273,1.2142871137565985,0,1.2142871137565985,3.3530402481474284,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.67900419077572705,533.72422463177156,416.97205049357149,5.8694371221281747,0,5.8694371221281747,411.10261337144334,65.401044879249625,260.82,25.168568492193685,59.713000000000001]
[null,null,null,null,null,null,6,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,0.12903010131621065,5.9156051147993045,4.6215664959369569,1.2142871137565985,0,1.2142871137565985,3.4072793821803589,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.7332433248086575,527.29653822519845,411.95042048843629,5.8694371221281747,0,5.8694371221281747,406.08098336630815,65.401044879249625,260.82,20.146938487058517,59.713000000000001]
[null,null,null,null,null,null,6,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,8.4243647554981357E-2,5.9799754007818544,4.671855781860824,1.2142871137565985,0,1.2142871137565985,3.457568668104225,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.78353261073252378,523.73359598494096,409.16687186323514,5.8694371221281747,0,5.8694371221281747,403.297434741107,65.401044879249625,260.82,17.363389861857335,59.713000000000001]
[null,null,null,null,null,null,7,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2015,0.4,null,0.17821133406085352,5.8461790232371547,4.5673273619040273,1.2142871137565985,0,1.2142871137565985,3.3530402481474284,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.67900419077572705,533.72422463177156,416.97205049357149,5.8694371221281747,0,5.8694371221281747,411.10261337144334,65.401044879249625,260.82,25.168568492193685,59.713000000000001]
[null,null,null,null,null,null,7,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,0.12903010131621065,5.9156051147993045,4.6215664959369569,1.2142871137565985,0,1.2142871137565985,3.4072793821803589,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.7332433248086575,527.29653822519845,411.95042048843629,5.8694371221281747,0,5.8694371221281747,406.08098336630815,65.401044879249625,260.82,20.146938487058517,59.713000000000001]
[null,null,null,null,null,null,7,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,8.4243647554981357E-2,5.9799754007818544,4.671855781860824,1.2142871137565985,0,1.2142871137565985,3.457568668104225,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.78353261073252378,523.73359598494096,409.16687186323514,5.8694371221281747,0,5.8694371221281747,403.297434741107,65.401044879249625,260.82,17.363389861857335,59.713000000000001]
[null,null,null,null,null,null,8,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2015,0.4,null,0.17821133406085352,5.8461790232371547,4.5673273619040273,1.2142871137565985,0,1.2142871137565985,3.3530402481474284,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.67900419077572705,533.72422463177156,416.97205049357149,5.8694371221281747,0,5.8694371221281747,411.10261337144334,65.401044879249625,260.82,25.168568492193685,59.713000000000001]
[null,null,null,null,null,null,8,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2015,0.4,null,0.12903010131621065,5.9156051147993045,4.6215664959369569,1.2142871137565985,0,1.2142871137565985,3.4072793821803589,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.7332433248086575,527.29653822519845,411.95042048843629,5.8694371221281747,0,5.8694371221281747,406.08098336630815,65.401044879249625,260.82,20.146938487058517,59.713000000000001]
[null,null,null,null,null,null,8,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2015,0.4,null,8.4243647554981357E-2,5.9799754007818544,4.671855781860824,1.2142871137565985,0,1.2142871137565985,3.457568668104225,0.52196004667256779,1.8458146773658002,0,0.30626133333333339,0.78353261073252378,523.73359598494096,409.16687186323514,5.8694371221281747,0,5.8694371221281747,403.297434741107,65.401044879249625,260.82,17.363389861857335,59.713000000000001]
[null,null,null,null,null,null,9,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2011,0.4,null,7.9993972624784609E-2,5.6937726565428797,4.4482598879241246,1.2142871137565985,0,1.2142871137565985,3.2339727741675262,0.3892178321396958,1.8458146773658002,0,0.30626133333333339,0.69267893132869696,531.71486695257965,415.40223980670288,5.8694371221281747,0,5.8694371221281747,409.53280268457473,65.401044879249625,260.82,23.598757805325075,59.713000000000001]
[null,null,null,null,null,null,9,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2011,0.4,null,5.9296921560758574E-2,5.7693082441625005,4.5072720657519536,1.2142871137565985,0,1.2142871137565985,3.2929849519953547,0.3892178321396958,1.8458146773658002,0,0.30626133333333339,0.75169110915652526,525.80706694653838,410.78677105198307,5.8694371221281747,0,5.8694371221281747,404.91733392985492,65.401044879249625,260.82,18.983289050605254,59.713000000000001]
[null,null,null,null,null,null,9,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2011,0.4,null,5.8072367340290448E-2,5.8393431153115127,4.5619868088371192,1.2142871137565985,0,1.2142871137565985,3.3476996950805211,0.3892178321396958,1.8458146773658002,0,0.30626133333333339,0.80640585224169181,522.53230385806637,408.22836238911435,5.8694371221281747,0,5.8694371221281747,402.3589252669862,65.401044879249625,260.82,16.424880387736522,59.713000000000001]
[null,null,null,null,null,null,10,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2011,0.4,null,7.9993972624784609E-2,5.6937726565428797,4.4482598879241246,1.2142871137565985,0,1.2142871137565985,3.2339727741675262,0.3892178321396958,1.8458146773658002,0,0.30626133333333339,0.69267893132869696,531.71486695257965,415.40223980670288,5.8694371221281747,0,5.8694371221281747,409.53280268457473,65.401044879249625,260.82,23.598757805325075,59.713000000000001]
[null,null,null,null,null,null,10,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2011,0.4,null,5.9296921560758574E-2,5.7693082441625005,4.5072720657519536,1.2142871137565985,0,1.2142871137565985,3.2929849519953547,0.3892178321396958,1.8458146773658002,0,0.30626133333333339,0.75169110915652526,525.80706694653838,410.78677105198307,5.8694371221281747,0,5.8694371221281747,404.91733392985492,65.401044879249625,260.82,18.983289050605254,59.713000000000001]
[null,null,null,null,null,null,10,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2011,0.4,null,5.8072367340290448E-2,5.8393431153115127,4.5619868088371192,1.2142871137565985,0,1.2142871137565985,3.3476996950805211,0.3892178321396958,1.8458146773658002,0,0.30626133333333339,0.80640585224169181,522.53230385806637,408.22836238911435,5.8694371221281747,0,5.8694371221281747,402.3589252669862,65.401044879249625,260.82,16.424880387736522,59.713000000000001]
[null,null,null,null,null,null,11,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2011,0.4,null,7.9993972624784609E-2,{"$f":"NAF*Q197","v":5.6937726565428797},{"$f":"SUM(R197,U197)","v":4.4482598879241246},{"$f":"SUM(S197:T197)","v":1.2142871137565985},0,1.2142871137565985,{"$f":"SUM(V197:Z197)","v":3.2339727741675262},0.3892178321396958,1.8458146773658002,0,0.30626133333333339,0.69267893132869696,{"$f":"NAF*AB197","v":531.71486695257965},{"$f":"SUM(AC197,AF197)","v":415.40223980670288},{"$f":"SUM(AD197:AE197)","v":5.8694371221281747},0,5.8694371221281747,{"$f":"SUM(AG197:AJ197)","v":409.53280268457473},65.401044879249625,260.82,23.598757805325075,59.713000000000001]
[null,null,null,null,null,null,11,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2011,0.4,null,5.9296921560758574E-2,5.7693082441625005,4.5072720657519536,1.2142871137565985,0,1.2142871137565985,3.2929849519953547,0.3892178321396958,1.8458146773658002,0,0.30626133333333339,0.75169110915652526,525.80706694653838,410.78677105198307,5.8694371221281747,0,5.8694371221281747,404.91733392985492,65.401044879249625,260.82,18.983289050605254,59.713000000000001]
[null,null,null,null,null,null,11,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2011,0.4,null,5.8072367340290448E-2,5.8393431153115127,4.5619868088371192,1.2142871137565985,0,1.2142871137565985,3.3476996950805211,0.3892178321396958,1.8458146773658002,0,0.30626133333333339,0.80640585224169181,522.53230385806637,408.22836238911435,5.8694371221281747,0,5.8694371221281747,402.3589252669862,65.401044879249625,260.82,16.424880387736522,59.713000000000001]
[null,null,null,null,null,null,12,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2011,0.4,null,7.9993972624784609E-2,5.6937726565428797,4.4482598879241246,1.2142871137565985,0,1.2142871137565985,3.2339727741675262,0.3892178321396958,1.8458146773658002,0,0.30626133333333339,0.69267893132869696,531.71486695257965,415.40223980670288,5.8694371221281747,0,5.8694371221281747,409.53280268457473,65.401044879249625,260.82,23.598757805325075,59.713000000000001]
[null,null,null,null,null,null,12,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2011,0.4,null,5.9296921560758574E-2,5.7693082441625005,4.5072720657519536,1.2142871137565985,0,1.2142871137565985,3.2929849519953547,0.3892178321396958,1.8458146773658002,0,0.30626133333333339,0.75169110915652526,525.80706694653838,410.78677105198307,5.8694371221281747,0,5.8694371221281747,404.91733392985492,65.401044879249625,260.82,18.983289050605254,59.713000000000001]
[null,null,null,null,null,null,12,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2011,0.4,null,5.8072367340290448E-2,5.8393431153115127,4.5619868088371192,1.2142871137565985,0,1.2142871137565985,3.3476996950805211,0.3892178321396958,1.8458146773658002,0,0.30626133333333339,0.80640585224169181,522.53230385806637,408.22836238911435,5.8694371221281747,0,5.8694371221281747,402.3589252669862,65.401044879249625,260.82,16.424880387736522,59.713000000000001]
[null,null,null,null,null,null,13,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2007,0.4,null,0.1494088959371945,5.8074577515249937,4.5370763683789015,1.2142871137565985,0,1.2142871137565985,3.3227892546223026,0.21313108553955107,1.8458146773658002,0,0.30626133333333339,0.95758215838361771,523.49340247903797,408.97922068674836,5.8694371221281747,0,5.8694371221281747,403.10978356462022,65.401044879249625,260.82,17.175738685370572,59.713000000000001]
[null,null,null,null,null,null,13,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2007,0.4,null,0.11482021470998209,5.776923361719577,4.5132213763434192,1.2142871137565985,0,1.2142871137565985,3.2989342625868208,0.21313108553955107,1.8458146773658002,0,0.30626133333333339,0.93372716634813591,524.66595542086066,409.89527767254737,5.8694371221281747,0,5.8694371221281747,404.02584055041922,65.401044879249625,260.82,18.091795671169585,59.713000000000001]
[null,null,null,null,null,null,13,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2007,0.4,null,8.8463968611074292E-2,5.7272166274537515,4.4743879901982435,1.2142871137565985,0,1.2142871137565985,3.260100876441645,0.21313108553955107,1.8458146773658002,0,0.30626133333333339,0.8948937802029604,527.03774593424828,411.74823901113149,5.8694371221281747,0,5.8694371221281747,405.87880188900334,65.401044879249625,260.82,19.944757009753712,59.713000000000001]
[null,null,null,null,null,null,14,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2007,0.4,null,0.1494088959371945,5.8074577515249937,4.5370763683789015,1.2142871137565985,0,1.2142871137565985,3.3227892546223026,0.21313108553955107,1.8458146773658002,0,0.30626133333333339,0.95758215838361771,523.49340247903797,408.97922068674836,5.8694371221281747,0,5.8694371221281747,403.10978356462022,65.401044879249625,260.82,17.175738685370572,59.713000000000001]
[null,null,null,null,null,null,14,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2007,0.4,null,0.11482021470998209,5.776923361719577,4.5132213763434192,1.2142871137565985,0,1.2142871137565985,3.2989342625868208,0.21313108553955107,1.8458146773658002,0,0.30626133333333339,0.93372716634813591,524.66595542086066,409.89527767254737,5.8694371221281747,0,5.8694371221281747,404.02584055041922,65.401044879249625,260.82,18.091795671169585,59.713000000000001]
[null,null,null,null,null,null,14,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2007,0.4,null,8.8463968611074292E-2,5.7272166274537515,4.4743879901982435,1.2142871137565985,0,1.2142871137565985,3.260100876441645,0.21313108553955107,1.8458146773658002,0,0.30626133333333339,0.8948937802029604,527.03774593424828,411.74823901113149,5.8694371221281747,0,5.8694371221281747,405.87880188900334,65.401044879249625,260.82,19.944757009753712,59.713000000000001]
[null,null,null,null,null,null,15,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2007,0.4,null,0.1494088959371945,5.8074577515249937,4.5370763683789015,1.2142871137565985,0,1.2142871137565985,3.3227892546223026,0.21313108553955107,1.8458146773658002,0,0.30626133333333339,0.95758215838361771,523.49340247903797,408.97922068674836,5.8694371221281747,0,5.8694371221281747,403.10978356462022,65.401044879249625,260.82,17.175738685370572,59.713000000000001]
[null,null,null,null,null,null,15,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2007,0.4,null,0.11482021470998209,5.776923361719577,4.5132213763434192,1.2142871137565985,0,1.2142871137565985,3.2989342625868208,0.21313108553955107,1.8458146773658002,0,0.30626133333333339,0.93372716634813591,524.66595542086066,409.89527767254737,5.8694371221281747,0,5.8694371221281747,404.02584055041922,65.401044879249625,260.82,18.091795671169585,59.713000000000001]
[null,null,null,null,null,null,15,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2007,0.4,null,8.8463968611074292E-2,5.7272166274537515,4.4743879901982435,1.2142871137565985,0,1.2142871137565985,3.260100876441645,0.21313108553955107,1.8458146773658002,0,0.30626133333333339,0.8948937802029604,527.03774593424828,411.74823901113149,5.8694371221281747,0,5.8694371221281747,405.87880188900334,65.401044879249625,260.82,19.944757009753712,59.713000000000001]
[null,null,null,null,null,null,16,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2007,0.4,null,0.1494088959371945,5.8074577515249937,4.5370763683789015,1.2142871137565985,0,1.2142871137565985,3.3227892546223026,0.21313108553955107,1.8458146773658002,0,0.30626133333333339,0.95758215838361771,523.49340247903797,408.97922068674836,5.8694371221281747,0,5.8694371221281747,403.10978356462022,65.401044879249625,260.82,17.175738685370572,59.713000000000001]
[null,null,null,null,null,null,16,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2007,0.4,null,0.11482021470998209,5.776923361719577,4.5132213763434192,1.2142871137565985,0,1.2142871137565985,3.2989342625868208,0.21313108553955107,1.8458146773658002,0,0.30626133333333339,0.93372716634813591,524.66595542086066,409.89527767254737,5.8694371221281747,0,5.8694371221281747,404.02584055041922,65.401044879249625,260.82,18.091795671169585,59.713000000000001]
[null,null,null,null,null,null,16,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2007,0.4,null,8.8463968611074292E-2,5.7272166274537515,4.4743879901982435,1.2142871137565985,0,1.2142871137565985,3.260100876441645,0.21313108553955107,1.8458146773658002,0,0.30626133333333339,0.8948937802029604,527.03774593424828,411.74823901113149,5.8694371221281747,0,5.8694371221281747,405.87880188900334,65.401044879249625,260.82,19.944757009753712,59.713000000000001]
[null,null,null,null,null,null,17,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2003,0.4,null,3.582896479490448E-2,6.0677640876347709,4.7404406934646648,1.2142871137565985,0,1.2142871137565985,3.5261535797080663,0.12373340307395178,1.8458146773658002,0,0.30626133333333339,1.2503441659349812,520.86140464518564,406.92297237905132,5.8694371221281747,0,5.8694371221281747,401.05353525692317,65.401044879249625,260.82,15.119490377673531,59.713000000000001]
[null,null,null,null,null,null,17,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2003,0.4,null,1.1573894084309554E-2,6.1341833329060114,4.7923307288328214,1.2142871137565985,0,1.2142871137565985,3.5780436150762229,0.12373340307395178,1.8458146773658002,0,0.30626133333333339,1.3022342013031376,519.6708955935087,405.99288718242866,5.8694371221281747,0,5.8694371221281747,400.12345006030051,65.401044879249625,260.82,14.189405181050848,59.713000000000001]
[null,null,null,null,null,null,17,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2003,0.4,null,1.1055717404655864E-2,6.0913336262413047,4.758854395501019,1.2142871137565985,0,1.2142871137565985,3.5445672817444205,0.12373340307395178,1.8458146773658002,0,0.30626133333333339,1.2687578679713349,520.40036905650834,406.56278832539709,5.8694371221281747,0,5.8694371221281747,400.69335120326895,65.401044879249625,260.82,14.759306324019313,59.713000000000001]
[null,null,null,null,null,null,18,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2003,0.4,null,3.582896479490448E-2,6.0677640876347709,4.7404406934646648,1.2142871137565985,0,1.2142871137565985,3.5261535797080663,0.12373340307395178,1.8458146773658002,0,0.30626133333333339,1.2503441659349812,520.86140464518564,406.92297237905132,5.8694371221281747,0,5.8694371221281747,401.05353525692317,65.401044879249625,260.82,15.119490377673531,59.713000000000001]
[null,null,null,null,null,null,18,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2003,0.4,null,1.1573894084309554E-2,6.1341833329060114,4.7923307288328214,1.2142871137565985,0,1.2142871137565985,3.5780436150762229,0.12373340307395178,1.8458146773658002,0,0.30626133333333339,1.3022342013031376,519.6708955935087,405.99288718242866,5.8694371221281747,0,5.8694371221281747,400.12345006030051,65.401044879249625,260.82,14.189405181050848,59.713000000000001]
[null,null,null,null,null,null,18,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2003,0.4,null,1.1055717404655864E-2,6.0913336262413047,4.758854395501019,1.2142871137565985,0,1.2142871137565985,3.5445672817444205,0.12373340307395178,1.8458146773658002,0,0.30626133333333339,1.2687578679713349,520.40036905650834,406.56278832539709,5.8694371221281747,0,5.8694371221281747,400.69335120326895,65.401044879249625,260.82,14.759306324019313,59.713000000000001]
[null,null,null,null,null,null,19,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2003,0.4,null,3.582896479490448E-2,6.0677640876347709,4.7404406934646648,1.2142871137565985,0,1.2142871137565985,3.5261535797080663,0.12373340307395178,1.8458146773658002,0,0.30626133333333339,1.2503441659349812,520.86140464518564,406.92297237905132,5.8694371221281747,0,5.8694371221281747,401.05353525692317,65.401044879249625,260.82,15.119490377673531,59.713000000000001]
[null,null,null,null,null,null,19,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2003,0.4,null,1.1573894084309554E-2,6.1341833329060114,4.7923307288328214,1.2142871137565985,0,1.2142871137565985,3.5780436150762229,0.12373340307395178,1.8458146773658002,0,0.30626133333333339,1.3022342013031376,519.6708955935087,405.99288718242866,5.8694371221281747,0,5.8694371221281747,400.12345006030051,65.401044879249625,260.82,14.189405181050848,59.713000000000001]
[null,null,null,null,null,null,19,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2003,0.4,null,1.1055717404655864E-2,6.0913336262413047,4.758854395501019,1.2142871137565985,0,1.2142871137565985,3.5445672817444205,0.12373340307395178,1.8458146773658002,0,0.30626133333333339,1.2687578679713349,520.40036905650834,406.56278832539709,5.8694371221281747,0,5.8694371221281747,400.69335120326895,65.401044879249625,260.82,14.759306324019313,59.713000000000001]
[null,null,null,null,null,null,20,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2003,0.4,null,3.582896479490448E-2,6.0677640876347709,4.7404406934646648,1.2142871137565985,0,1.2142871137565985,3.5261535797080663,0.12373340307395178,1.8458146773658002,0,0.30626133333333339,1.2503441659349812,520.86140464518564,406.92297237905132,5.8694371221281747,0,5.8694371221281747,401.05353525692317,65.401044879249625,260.82,15.119490377673531,59.713000000000001]
[null,null,null,null,null,null,20,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2003,0.4,null,1.1573894084309554E-2,6.1341833329060114,4.7923307288328214,1.2142871137565985,0,1.2142871137565985,3.5780436150762229,0.12373340307395178,1.8458146773658002,0,0.30626133333333339,1.3022342013031376,519.6708955935087,405.99288718242866,5.8694371221281747,0,5.8694371221281747,400.12345006030051,65.401044879249625,260.82,14.189405181050848,59.713000000000001]
[null,null,null,null,null,null,20,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2003,0.4,null,1.1055717404655864E-2,6.0913336262413047,4.758854395501019,1.2142871137565985,0,1.2142871137565985,3.5445672817444205,0.12373340307395178,1.8458146773658002,0,0.30626133333333339,1.2687578679713349,520.40036905650834,406.56278832539709,5.8694371221281747,0,5.8694371221281747,400.69335120326895,65.401044879249625,260.82,14.759306324019313,59.713000000000001]
[null,null,null,null,null,null,0,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2019,0.2857142857142857,{"$f":"S555","v":680.99072708295284},0.25294247947142806,{"$f":"NAF*Q227","v":4.5510525954370129},{"$f":"SUM(R227,U227)","v":3.5555098401851666},{"$f":"SUM(S227:T227)","v":0.86734793839757018},0,0.86734793839757018,{"$f":"SUM(V227:Z227)","v":2.6881619017875966},0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.52378971318761292,{"$f":"NAF*AB227","v":505.36234530507426},{"$f":"SUM(AC227,AF227)","v":394.81433226958927},{"$f":"SUM(AD227:AE227)","v":5.1443478260869568},0,5.1443478260869568,{"$f":"SUM(AG227:AJ227)","v":389.6699844435023},59.452696318358598,260.82,17.472940299056717,51.924347826086958]
[null,null,null,null,null,null,0,"Modulvogntog","Man","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.22594757820734776,{"$f":"NAF*Q228","v":4.5217352671580899},{"$f":"SUM(R228,U228)","v":3.5326056774672576},{"$f":"SUM(S228:T228)","v":0.86734793839757018},0,0.86734793839757018,{"$f":"SUM(V228:Z228)","v":2.6652577390696877},0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.50088555046970362,{"$f":"NAF*AB228","v":508.65402408240533},{"$f":"SUM(AC228,AF228)","v":397.38595631437914},{"$f":"SUM(AD228:AE228)","v":5.1443478260869568},0,5.1443478260869568,{"$f":"SUM(AG228:AJ228)","v":392.24160848829217},59.452696318358598,260.82,20.044564343846602,51.924347826086958]
[null,null,null,null,null,null,0,"Modulvogntog","Scania","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.15441931123509486,4.5711418816255467,3.5712045950199585,0.86734793839757018,0,0.86734793839757018,2.7038566566223885,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.5394844680224048,503.67458514430069,393.49576964398489,5.1443478260869568,0,5.1443478260869568,388.35142181789791,59.452696318358598,260.82,16.154377673452341,51.924347826086958]
[null,null,null,null,null,null,1,{"$f":"J558","v":"Modulvogntog"},{"$f":"K558","v":"Volvo"},{"$f":"L558","v":"Mest typiske"},{"$f":"M558","v":"Mest typiske"},{"$f":"N558","v":2019},{"$f":"AC558","v":0.2857142857142857},null,{"$f":"V558","v":0.25294247947142806},4.5510525954370129,3.5555098401851666,0.86734793839757018,{"$f":"(Y558*(1-AM558)/Z558)","v":0},{"$f":"$AC558*AG558","v":0.86734793839757018},2.6881619017875966,{"$f":"(X558*(1-AM558)/Z558)","v":0.47450913333869793},{"$f":"$AC558*AF558","v":1.3184390552612857},{"$f":"AJ558*(1-AK558)/AI558","v":0},{"$f":"AW558*(1-AX558)*AY558/AZ558","v":0.37142400000000003},{"$f":"AT558*AU558/W558","v":0.52378971318761292},505.36234530507426,394.81433226958927,5.1443478260869568,{"$f":"(-PMT(Lånerente,AA558,Y558)-(Y558*(1-AO558)/AA558))/AB558","v":0},{"$f":"SUM(AQ558:AS558)/AB558","v":5.1443478260869568},389.6699844435023,{"$f":"(-PMT(Lånerente,AA558,X558)-(X558*(1-AO558)/AA558))/AB558","v":59.452696318358598},{"$f":"AN558","v":260.82},{"$f":"AT558*(1-AU558)/AB558","v":17.472940299056717},{"$f":"AV558/AB558","v":51.924347826086958}]
[null,null,null,null,null,null,1,"Modulvogntog","Man","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.22594757820734776,4.5217352671580899,3.5326056774672576,0.86734793839757018,0,0.86734793839757018,2.6652577390696877,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.50088555046970362,508.65402408240533,397.38595631437914,5.1443478260869568,0,5.1443478260869568,392.24160848829217,59.452696318358598,260.82,20.044564343846602,51.924347826086958]
[null,null,null,null,null,null,1,"Modulvogntog","Scania","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.15441931123509486,4.5711418816255467,3.5712045950199585,0.86734793839757018,0,0.86734793839757018,2.7038566566223885,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.5394844680224048,503.67458514430069,393.49576964398489,5.1443478260869568,0,5.1443478260869568,388.35142181789791,59.452696318358598,260.82,16.154377673452341,51.924347826086958]
[null,null,null,null,null,null,2,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.25294247947142806,4.5510525954370129,3.5555098401851666,0.86734793839757018,0,0.86734793839757018,2.6881619017875966,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.52378971318761292,505.36234530507426,394.81433226958927,5.1443478260869568,0,5.1443478260869568,389.6699844435023,59.452696318358598,260.82,17.472940299056717,51.924347826086958]
[null,null,null,null,null,null,2,"Modulvogntog","Man","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.22594757820734776,4.5217352671580899,3.5326056774672576,0.86734793839757018,0,0.86734793839757018,2.6652577390696877,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.50088555046970362,508.65402408240533,397.38595631437914,5.1443478260869568,0,5.1443478260869568,392.24160848829217,59.452696318358598,260.82,20.044564343846602,51.924347826086958]
[null,null,null,null,null,null,2,"Modulvogntog","Scania","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.15441931123509486,4.5711418816255467,3.5712045950199585,0.86734793839757018,0,0.86734793839757018,2.7038566566223885,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.5394844680224048,503.67458514430069,393.49576964398489,5.1443478260869568,0,5.1443478260869568,388.35142181789791,59.452696318358598,260.82,16.154377673452341,51.924347826086958]
[null,null,null,null,null,null,3,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.25294247947142806,4.5510525954370129,3.5555098401851666,0.86734793839757018,0,0.86734793839757018,2.6881619017875966,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.52378971318761292,505.36234530507426,394.81433226958927,5.1443478260869568,0,5.1443478260869568,389.6699844435023,59.452696318358598,260.82,17.472940299056717,51.924347826086958]
[null,null,null,null,null,null,3,"Modulvogntog","Man","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.22594757820734776,4.5217352671580899,3.5326056774672576,0.86734793839757018,0,0.86734793839757018,2.6652577390696877,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.50088555046970362,508.65402408240533,397.38595631437914,5.1443478260869568,0,5.1443478260869568,392.24160848829217,59.452696318358598,260.82,20.044564343846602,51.924347826086958]
[null,null,null,null,null,null,3,"Modulvogntog","Scania","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.15441931123509486,4.5711418816255467,3.5712045950199585,0.86734793839757018,0,0.86734793839757018,2.7038566566223885,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.5394844680224048,503.67458514430069,393.49576964398489,5.1443478260869568,0,5.1443478260869568,388.35142181789791,59.452696318358598,260.82,16.154377673452341,51.924347826086958]
[null,null,null,null,null,null,4,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.5510525954370129,3.5555098401851666,0.86734793839757018,0,0.86734793839757018,2.6881619017875966,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.52378971318761292,505.36234530507426,394.81433226958927,5.1443478260869568,0,5.1443478260869568,389.6699844435023,59.452696318358598,260.82,17.472940299056717,51.924347826086958]
[null,null,null,null,null,null,4,"Modulvogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.5217352671580899,3.5326056774672576,0.86734793839757018,0,0.86734793839757018,2.6652577390696877,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.50088555046970362,508.65402408240533,397.38595631437914,5.1443478260869568,0,5.1443478260869568,392.24160848829217,59.452696318358598,260.82,20.044564343846602,51.924347826086958]
[null,null,null,null,null,null,4,"Modulvogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.5711418816255467,3.5712045950199585,0.86734793839757018,0,0.86734793839757018,2.7038566566223885,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.5394844680224048,503.67458514430069,393.49576964398489,5.1443478260869568,0,5.1443478260869568,388.35142181789791,59.452696318358598,260.82,16.154377673452341,51.924347826086958]
[null,null,null,null,null,null,5,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.5510525954370129,3.5555098401851666,0.86734793839757018,0,0.86734793839757018,2.6881619017875966,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.52378971318761292,505.36234530507426,394.81433226958927,5.1443478260869568,0,5.1443478260869568,389.6699844435023,59.452696318358598,260.82,17.472940299056717,51.924347826086958]
[null,null,null,null,null,null,5,"Modulvogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.5217352671580899,3.5326056774672576,0.86734793839757018,0,0.86734793839757018,2.6652577390696877,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.50088555046970362,508.65402408240533,397.38595631437914,5.1443478260869568,0,5.1443478260869568,392.24160848829217,59.452696318358598,260.82,20.044564343846602,51.924347826086958]
[null,null,null,null,null,null,5,"Modulvogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.5711418816255467,3.5712045950199585,0.86734793839757018,0,0.86734793839757018,2.7038566566223885,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.5394844680224048,503.67458514430069,393.49576964398489,5.1443478260869568,0,5.1443478260869568,388.35142181789791,59.452696318358598,260.82,16.154377673452341,51.924347826086958]
[null,null,null,null,null,null,6,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.5510525954370129,3.5555098401851666,0.86734793839757018,0,0.86734793839757018,2.6881619017875966,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.52378971318761292,505.36234530507426,394.81433226958927,5.1443478260869568,0,5.1443478260869568,389.6699844435023,59.452696318358598,260.82,17.472940299056717,51.924347826086958]
[null,null,null,null,null,null,6,"Modulvogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.5217352671580899,3.5326056774672576,0.86734793839757018,0,0.86734793839757018,2.6652577390696877,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.50088555046970362,508.65402408240533,397.38595631437914,5.1443478260869568,0,5.1443478260869568,392.24160848829217,59.452696318358598,260.82,20.044564343846602,51.924347826086958]
[null,null,null,null,null,null,6,"Modulvogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.5711418816255467,3.5712045950199585,0.86734793839757018,0,0.86734793839757018,2.7038566566223885,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.5394844680224048,503.67458514430069,393.49576964398489,5.1443478260869568,0,5.1443478260869568,388.35142181789791,59.452696318358598,260.82,16.154377673452341,51.924347826086958]
[null,null,null,null,null,null,7,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.5510525954370129,3.5555098401851666,0.86734793839757018,0,0.86734793839757018,2.6881619017875966,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.52378971318761292,505.36234530507426,394.81433226958927,5.1443478260869568,0,5.1443478260869568,389.6699844435023,59.452696318358598,260.82,17.472940299056717,51.924347826086958]
[null,null,null,null,null,null,7,"Modulvogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.5217352671580899,3.5326056774672576,0.86734793839757018,0,0.86734793839757018,2.6652577390696877,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.50088555046970362,508.65402408240533,397.38595631437914,5.1443478260869568,0,5.1443478260869568,392.24160848829217,59.452696318358598,260.82,20.044564343846602,51.924347826086958]
[null,null,null,null,null,null,7,"Modulvogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.5711418816255467,3.5712045950199585,0.86734793839757018,0,0.86734793839757018,2.7038566566223885,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.5394844680224048,503.67458514430069,393.49576964398489,5.1443478260869568,0,5.1443478260869568,388.35142181789791,59.452696318358598,260.82,16.154377673452341,51.924347826086958]
[null,null,null,null,null,null,8,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.5510525954370129,3.5555098401851666,0.86734793839757018,0,0.86734793839757018,2.6881619017875966,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.52378971318761292,505.36234530507426,394.81433226958927,5.1443478260869568,0,5.1443478260869568,389.6699844435023,59.452696318358598,260.82,17.472940299056717,51.924347826086958]
[null,null,null,null,null,null,8,"Modulvogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.5217352671580899,3.5326056774672576,0.86734793839757018,0,0.86734793839757018,2.6652577390696877,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.50088555046970362,508.65402408240533,397.38595631437914,5.1443478260869568,0,5.1443478260869568,392.24160848829217,59.452696318358598,260.82,20.044564343846602,51.924347826086958]
[null,null,null,null,null,null,8,"Modulvogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.5711418816255467,3.5712045950199585,0.86734793839757018,0,0.86734793839757018,2.7038566566223885,0.47450913333869793,1.3184390552612857,0,0.37142400000000003,0.5394844680224048,503.67458514430069,393.49576964398489,5.1443478260869568,0,5.1443478260869568,388.35142181789791,59.452696318358598,260.82,16.154377673452341,51.924347826086958]
[null,null,null,null,null,null,9,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.3745584544210698E-2,4.4120920685809857,3.4469469285788952,0.86734793839757018,0,0.86734793839757018,2.5795989901813248,0.35383439285426893,1.3184390552612857,0,0.37142400000000003,0.5359015420657699,504.02871711247622,393.77243524412205,5.1443478260869568,0,5.1443478260869568,388.62808741803508,59.452696318358598,260.82,16.43104327358953,51.924347826086958]
[null,null,null,null,null,null,9,"Modulvogntog","Man","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.2976469823135262E-2,4.3801948154135166,3.4220271995418097,0.86734793839757018,0,0.86734793839757018,2.5546792611442393,0.35383439285426893,1.3184390552612857,0,0.37142400000000003,0.51098181302868451,507.05415716517024,396.13606028528926,5.1443478260869568,0,5.1443478260869568,390.99171245920229,59.452696318358598,260.82,18.794668314756709,51.924347826086958]
[null,null,null,null,null,null,9,"Modulvogntog","Scania","Mest typiske","Mest typiske",2011,0.2857142857142857,null,5.7220594578221921E-2,4.4339492119541104,3.4640228218391487,0.86734793839757018,0,0.86734793839757018,2.5966748834415783,0.35383439285426893,1.3184390552612857,0,0.37142400000000003,0.5529774353260235,502.47746696470642,392.56052106617688,5.1443478260869568,0,5.1443478260869568,387.4161732400899,59.452696318358598,260.82,15.21912909564433,51.924347826086958]
[null,null,null,null,null,null,10,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.3745584544210698E-2,4.4120920685809857,3.4469469285788952,0.86734793839757018,0,0.86734793839757018,2.5795989901813248,0.35383439285426893,1.3184390552612857,0,0.37142400000000003,0.5359015420657699,504.02871711247622,393.77243524412205,5.1443478260869568,0,5.1443478260869568,388.62808741803508,59.452696318358598,260.82,16.43104327358953,51.924347826086958]
[null,null,null,null,null,null,10,"Modulvogntog","Man","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.2976469823135262E-2,4.3801948154135166,3.4220271995418097,0.86734793839757018,0,0.86734793839757018,2.5546792611442393,0.35383439285426893,1.3184390552612857,0,0.37142400000000003,0.51098181302868451,507.05415716517024,396.13606028528926,5.1443478260869568,0,5.1443478260869568,390.99171245920229,59.452696318358598,260.82,18.794668314756709,51.924347826086958]
[null,null,null,null,null,null,10,"Modulvogntog","Scania","Mest typiske","Mest typiske",2011,0.2857142857142857,null,5.7220594578221921E-2,4.4339492119541104,3.4640228218391487,0.86734793839757018,0,0.86734793839757018,2.5966748834415783,0.35383439285426893,1.3184390552612857,0,0.37142400000000003,0.5529774353260235,502.47746696470642,392.56052106617688,5.1443478260869568,0,5.1443478260869568,387.4161732400899,59.452696318358598,260.82,15.21912909564433,51.924347826086958]
[null,null,null,null,null,null,11,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.3745584544210698E-2,{"$f":"NAF*Q260","v":4.4120920685809857},{"$f":"SUM(R260,U260)","v":3.4469469285788952},{"$f":"SUM(S260:T260)","v":0.86734793839757018},0,0.86734793839757018,{"$f":"SUM(V260:Z260)","v":2.5795989901813248},0.35383439285426893,1.3184390552612857,0,0.37142400000000003,0.5359015420657699,{"$f":"NAF*AB260","v":504.02871711247622},{"$f":"SUM(AC260,AF260)","v":393.77243524412205},{"$f":"SUM(AD260:AE260)","v":5.1443478260869568},0,5.1443478260869568,{"$f":"SUM(AG260:AJ260)","v":388.62808741803508},59.452696318358598,260.82,16.43104327358953,51.924347826086958]
[null,null,null,null,null,null,11,"Modulvogntog","Man","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.2976469823135262E-2,4.3801948154135166,3.4220271995418097,0.86734793839757018,0,0.86734793839757018,2.5546792611442393,0.35383439285426893,1.3184390552612857,0,0.37142400000000003,0.51098181302868451,507.05415716517024,396.13606028528926,5.1443478260869568,0,5.1443478260869568,390.99171245920229,59.452696318358598,260.82,18.794668314756709,51.924347826086958]
[null,null,null,null,null,null,11,"Modulvogntog","Scania","Mest typiske","Mest typiske",2011,0.2857142857142857,null,5.7220594578221921E-2,4.4339492119541104,3.4640228218391487,0.86734793839757018,0,0.86734793839757018,2.5966748834415783,0.35383439285426893,1.3184390552612857,0,0.37142400000000003,0.5529774353260235,502.47746696470642,392.56052106617688,5.1443478260869568,0,5.1443478260869568,387.4161732400899,59.452696318358598,260.82,15.21912909564433,51.924347826086958]
[null,null,null,null,null,null,12,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.3745584544210698E-2,4.4120920685809857,3.4469469285788952,0.86734793839757018,0,0.86734793839757018,2.5795989901813248,0.35383439285426893,1.3184390552612857,0,0.37142400000000003,0.5359015420657699,504.02871711247622,393.77243524412205,5.1443478260869568,0,5.1443478260869568,388.62808741803508,59.452696318358598,260.82,16.43104327358953,51.924347826086958]
[null,null,null,null,null,null,12,"Modulvogntog","Man","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.2976469823135262E-2,4.3801948154135166,3.4220271995418097,0.86734793839757018,0,0.86734793839757018,2.5546792611442393,0.35383439285426893,1.3184390552612857,0,0.37142400000000003,0.51098181302868451,507.05415716517024,396.13606028528926,5.1443478260869568,0,5.1443478260869568,390.99171245920229,59.452696318358598,260.82,18.794668314756709,51.924347826086958]
[null,null,null,null,null,null,12,"Modulvogntog","Scania","Mest typiske","Mest typiske",2011,0.2857142857142857,null,5.7220594578221921E-2,4.4339492119541104,3.4640228218391487,0.86734793839757018,0,0.86734793839757018,2.5966748834415783,0.35383439285426893,1.3184390552612857,0,0.37142400000000003,0.5529774353260235,502.47746696470642,392.56052106617688,5.1443478260869568,0,5.1443478260869568,387.4161732400899,59.452696318358598,260.82,15.21912909564433,51.924347826086958]
[null,null,null,null,null,null,13,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2007,0.2857142857142857,null,6.0575551379099972E-2,4.3514271449117237,3.3995524569622839,0.86734793839757018,0,0.86734793839757018,2.532204518564714,0.19375553230868275,1.3184390552612857,0,0.37142400000000003,0.64858593099474549,504.26598198738651,393.95779842764568,5.1443478260869568,0,5.1443478260869568,388.81345060155871,59.452696318358598,260.82,16.616406457113158,51.924347826086958]
[null,null,null,null,null,null,13,"Modulvogntog","Man","Mest typiske","Mest typiske",2007,0.2857142857142857,null,5.9731217265161542E-2,4.3566751777488344,3.4036524826162768,0.86734793839757018,0,0.86734793839757018,2.5363045442187064,0.19375553230868275,1.3184390552612857,0,0.37142400000000003,0.65268595664873807,503.92171535244898,393.68884011910075,5.1443478260869568,0,5.1443478260869568,388.54449229301377,59.452696318358598,260.82,16.347448148568191,51.924347826086958]
[null,null,null,null,null,null,13,"Modulvogntog","Scania","Mest typiske","Mest typiske",2007,0.2857142857142857,null,4.2475475224691278E-2,4.3532912708331315,3.4010088053383836,0.86734793839757018,0,0.86734793839757018,2.5336608669408136,0.19375553230868275,1.3184390552612857,0,0.37142400000000003,0.65004227937084513,504.1419074893571,393.86086522606024,5.1443478260869568,0,5.1443478260869568,388.71651739997327,59.452696318358598,260.82,16.5194732555277,51.924347826086958]
[null,null,null,null,null,null,14,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2007,0.2857142857142857,null,6.0575551379099972E-2,4.3514271449117237,3.3995524569622839,0.86734793839757018,0,0.86734793839757018,2.532204518564714,0.19375553230868275,1.3184390552612857,0,0.37142400000000003,0.64858593099474549,504.26598198738651,393.95779842764568,5.1443478260869568,0,5.1443478260869568,388.81345060155871,59.452696318358598,260.82,16.616406457113158,51.924347826086958]
[null,null,null,null,null,null,14,"Modulvogntog","Man","Mest typiske","Mest typiske",2007,0.2857142857142857,null,5.9731217265161542E-2,4.3566751777488344,3.4036524826162768,0.86734793839757018,0,0.86734793839757018,2.5363045442187064,0.19375553230868275,1.3184390552612857,0,0.37142400000000003,0.65268595664873807,503.92171535244898,393.68884011910075,5.1443478260869568,0,5.1443478260869568,388.54449229301377,59.452696318358598,260.82,16.347448148568191,51.924347826086958]
[null,null,null,null,null,null,14,"Modulvogntog","Scania","Mest typiske","Mest typiske",2007,0.2857142857142857,null,4.2475475224691278E-2,4.3532912708331315,3.4010088053383836,0.86734793839757018,0,0.86734793839757018,2.5336608669408136,0.19375553230868275,1.3184390552612857,0,0.37142400000000003,0.65004227937084513,504.1419074893571,393.86086522606024,5.1443478260869568,0,5.1443478260869568,388.71651739997327,59.452696318358598,260.82,16.5194732555277,51.924347826086958]
[null,null,null,null,null,null,15,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2007,0.2857142857142857,null,6.0575551379099972E-2,4.3514271449117237,3.3995524569622839,0.86734793839757018,0,0.86734793839757018,2.532204518564714,0.19375553230868275,1.3184390552612857,0,0.37142400000000003,0.64858593099474549,504.26598198738651,393.95779842764568,5.1443478260869568,0,5.1443478260869568,388.81345060155871,59.452696318358598,260.82,16.616406457113158,51.924347826086958]
[null,null,null,null,null,null,15,"Modulvogntog","Man","Mest typiske","Mest typiske",2007,0.2857142857142857,null,5.9731217265161542E-2,4.3566751777488344,3.4036524826162768,0.86734793839757018,0,0.86734793839757018,2.5363045442187064,0.19375553230868275,1.3184390552612857,0,0.37142400000000003,0.65268595664873807,503.92171535244898,393.68884011910075,5.1443478260869568,0,5.1443478260869568,388.54449229301377,59.452696318358598,260.82,16.347448148568191,51.924347826086958]
[null,null,null,null,null,null,15,"Modulvogntog","Scania","Mest typiske","Mest typiske",2007,0.2857142857142857,null,4.2475475224691278E-2,4.3532912708331315,3.4010088053383836,0.86734793839757018,0,0.86734793839757018,2.5336608669408136,0.19375553230868275,1.3184390552612857,0,0.37142400000000003,0.65004227937084513,504.1419074893571,393.86086522606024,5.1443478260869568,0,5.1443478260869568,388.71651739997327,59.452696318358598,260.82,16.5194732555277,51.924347826086958]
[null,null,null,null,null,null,16,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2007,0.2857142857142857,null,6.0575551379099972E-2,4.3514271449117237,3.3995524569622839,0.86734793839757018,0,0.86734793839757018,2.532204518564714,0.19375553230868275,1.3184390552612857,0,0.37142400000000003,0.64858593099474549,504.26598198738651,393.95779842764568,5.1443478260869568,0,5.1443478260869568,388.81345060155871,59.452696318358598,260.82,16.616406457113158,51.924347826086958]
[null,null,null,null,null,null,16,"Modulvogntog","Man","Mest typiske","Mest typiske",2007,0.2857142857142857,null,5.9731217265161542E-2,4.3566751777488344,3.4036524826162768,0.86734793839757018,0,0.86734793839757018,2.5363045442187064,0.19375553230868275,1.3184390552612857,0,0.37142400000000003,0.65268595664873807,503.92171535244898,393.68884011910075,5.1443478260869568,0,5.1443478260869568,388.54449229301377,59.452696318358598,260.82,16.347448148568191,51.924347826086958]
[null,null,null,null,null,null,16,"Modulvogntog","Scania","Mest typiske","Mest typiske",2007,0.2857142857142857,null,4.2475475224691278E-2,4.3532912708331315,3.4010088053383836,0.86734793839757018,0,0.86734793839757018,2.5336608669408136,0.19375553230868275,1.3184390552612857,0,0.37142400000000003,0.65004227937084513,504.1419074893571,393.86086522606024,5.1443478260869568,0,5.1443478260869568,388.71651739997327,59.452696318358598,260.82,16.5194732555277,51.924347826086958]
[null,null,null,null,null,null,17,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2003,0.2857142857142857,null,1.0503176879295802E-2,4.5808755147712521,3.5788089959150406,0.86734793839757018,0,0.86734793839757018,2.7114610575174707,0.11248491188541086,1.3184390552612857,0,0.37142400000000003,0.90911309037077448,498.77655156858657,389.66918091295827,5.1443478260869568,0,5.1443478260869568,384.5248330868713,59.452696318358598,260.82,12.327788942425761,51.924347826086958]
[null,null,null,null,null,null,17,"Modulvogntog","Man","Mest typiske","Mest typiske",2003,0.2857142857142857,null,6.5223701768195716E-3,4.5882653976748182,3.5845823419334515,0.86734793839757018,0,0.86734793839757018,2.7172344035358811,0.11248491188541086,1.3184390552612857,0,0.37142400000000003,0.91488643638918465,498.61052807893327,389.53947506166662,5.1443478260869568,0,5.1443478260869568,384.39512723557965,59.452696318358598,260.82,12.198083091134102,51.924347826086958]
[null,null,null,null,null,null,17,"Modulvogntog","Scania","Mest typiske","Mest typiske",2003,0.2857142857142857,null,2.9401912154934226E-3,4.595645497390235,3.5903480448361211,0.86734793839757018,0,0.86734793839757018,2.7230001064385507,0.11248491188541086,1.3184390552612857,0,0.37142400000000003,0.92065213929185419,498.45018876578109,389.41420997326645,5.1443478260869568,0,5.1443478260869568,384.26986214717948,59.452696318358598,260.82,12.07281800273392,51.924347826086958]
[null,null,null,null,null,null,18,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2003,0.2857142857142857,null,1.0503176879295802E-2,4.5808755147712521,3.5788089959150406,0.86734793839757018,0,0.86734793839757018,2.7114610575174707,0.11248491188541086,1.3184390552612857,0,0.37142400000000003,0.90911309037077448,498.77655156858657,389.66918091295827,5.1443478260869568,0,5.1443478260869568,384.5248330868713,59.452696318358598,260.82,12.327788942425761,51.924347826086958]
[null,null,null,null,null,null,18,"Modulvogntog","Man","Mest typiske","Mest typiske",2003,0.2857142857142857,null,6.5223701768195716E-3,4.5882653976748182,3.5845823419334515,0.86734793839757018,0,0.86734793839757018,2.7172344035358811,0.11248491188541086,1.3184390552612857,0,0.37142400000000003,0.91488643638918465,498.61052807893327,389.53947506166662,5.1443478260869568,0,5.1443478260869568,384.39512723557965,59.452696318358598,260.82,12.198083091134102,51.924347826086958]
[null,null,null,null,null,null,18,"Modulvogntog","Scania","Mest typiske","Mest typiske",2003,0.2857142857142857,null,2.9401912154934226E-3,4.595645497390235,3.5903480448361211,0.86734793839757018,0,0.86734793839757018,2.7230001064385507,0.11248491188541086,1.3184390552612857,0,0.37142400000000003,0.92065213929185419,498.45018876578109,389.41420997326645,5.1443478260869568,0,5.1443478260869568,384.26986214717948,59.452696318358598,260.82,12.07281800273392,51.924347826086958]
[null,null,null,null,null,null,19,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2003,0.2857142857142857,null,1.0503176879295802E-2,4.5808755147712521,3.5788089959150406,0.86734793839757018,0,0.86734793839757018,2.7114610575174707,0.11248491188541086,1.3184390552612857,0,0.37142400000000003,0.90911309037077448,498.77655156858657,389.66918091295827,5.1443478260869568,0,5.1443478260869568,384.5248330868713,59.452696318358598,260.82,12.327788942425761,51.924347826086958]
[null,null,null,null,null,null,19,"Modulvogntog","Man","Mest typiske","Mest typiske",2003,0.2857142857142857,null,6.5223701768195716E-3,4.5882653976748182,3.5845823419334515,0.86734793839757018,0,0.86734793839757018,2.7172344035358811,0.11248491188541086,1.3184390552612857,0,0.37142400000000003,0.91488643638918465,498.61052807893327,389.53947506166662,5.1443478260869568,0,5.1443478260869568,384.39512723557965,59.452696318358598,260.82,12.198083091134102,51.924347826086958]
[null,null,null,null,null,null,19,"Modulvogntog","Scania","Mest typiske","Mest typiske",2003,0.2857142857142857,null,2.9401912154934226E-3,4.595645497390235,3.5903480448361211,0.86734793839757018,0,0.86734793839757018,2.7230001064385507,0.11248491188541086,1.3184390552612857,0,0.37142400000000003,0.92065213929185419,498.45018876578109,389.41420997326645,5.1443478260869568,0,5.1443478260869568,384.26986214717948,59.452696318358598,260.82,12.07281800273392,51.924347826086958]
[null,null,null,null,null,null,20,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2003,0.2857142857142857,null,1.0503176879295802E-2,4.5808755147712521,3.5788089959150406,0.86734793839757018,0,0.86734793839757018,2.7114610575174707,0.11248491188541086,1.3184390552612857,0,0.37142400000000003,0.90911309037077448,498.77655156858657,389.66918091295827,5.1443478260869568,0,5.1443478260869568,384.5248330868713,59.452696318358598,260.82,12.327788942425761,51.924347826086958]
[null,null,null,null,null,null,20,"Modulvogntog","Man","Mest typiske","Mest typiske",2003,0.2857142857142857,null,6.5223701768195716E-3,4.5882653976748182,3.5845823419334515,0.86734793839757018,0,0.86734793839757018,2.7172344035358811,0.11248491188541086,1.3184390552612857,0,0.37142400000000003,0.91488643638918465,498.61052807893327,389.53947506166662,5.1443478260869568,0,5.1443478260869568,384.39512723557965,59.452696318358598,260.82,12.198083091134102,51.924347826086958]
[null,null,null,null,null,null,20,"Modulvogntog","Scania","Mest typiske","Mest typiske",2003,0.2857142857142857,null,2.9401912154934226E-3,4.595645497390235,3.5903480448361211,0.86734793839757018,0,0.86734793839757018,2.7230001064385507,0.11248491188541086,1.3184390552612857,0,0.37142400000000003,0.92065213929185419,498.45018876578109,389.41420997326645,5.1443478260869568,0,5.1443478260869568,384.26986214717948,59.452696318358598,260.82,12.07281800273392,51.924347826086958]
[null,null,null,null,null,null,0,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2019,0.2857142857142857,{"$f":"S618","v":677.07734986694629},0.25294247947142806,{"$f":"NAF*Q290","v":4.0757321727277445},{"$f":"SUM(R290,U290)","v":3.18416575994355},{"$f":"SUM(S290:T290)","v":0.86734793839757018},0,0.86734793839757018,{"$f":"SUM(V290:Z290)","v":2.3168178215459796},0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.43843545961373542,{"$f":"NAF*AB290","v":486.35445941786338},{"$f":"SUM(AC290,AF290)","v":379.96442142020578},{"$f":"SUM(AD290:AE290)","v":5.0322825914121969},0,5.0322825914121969,{"$f":"SUM(AG290:AJ290)","v":374.9321388287936},47.562157054686892,260.82,14.625633948019772,51.924347826086958]
[null,null,null,null,null,null,0,"Sættevogntog","Man","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.22594757820734776,{"$f":"NAF*Q291","v":4.0524115706876911},{"$f":"SUM(R291,U291)","v":3.1659465395997586},{"$f":"SUM(S291:T291)","v":0.86734793839757018},0,0.86734793839757018,{"$f":"SUM(V291:Z291)","v":2.2985986012021882},0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.42021623926994395,{"$f":"NAF*AB291","v":489.1585369160768},{"$f":"SUM(AC291,AF291)","v":382.15510696568498},{"$f":"SUM(AD291:AE291)","v":5.0322825914121969},0,5.0322825914121969,{"$f":"SUM(AG291:AJ291)","v":377.1228243742728},47.562157054686892,260.82,16.816319493498955,51.924347826086958]
[null,null,null,null,null,null,0,"Sættevogntog","Scania","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.15441931123509486,4.09171228674135,3.1966502240166799,0.86734793839757018,0,0.86734793839757018,2.3293022856191095,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.45091992368686545,484.91670968304777,378.84117943988105,5.0322825914121969,0,5.0322825914121969,373.80889684846886,47.562157054686892,260.82,13.502391967695004,51.924347826086958]
[null,null,null,null,null,null,1,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.25294247947142806,4.0757321727277445,3.18416575994355,0.86734793839757018,0,0.86734793839757018,2.3168178215459796,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.43843545961373542,486.35445941786338,379.96442142020578,5.0322825914121969,0,5.0322825914121969,374.9321388287936,47.562157054686892,260.82,14.625633948019772,51.924347826086958]
[null,null,null,null,null,null,1,{"$f":"J622","v":"Sættevogntog"},{"$f":"K622","v":"Man"},{"$f":"L622","v":"Mest typiske"},{"$f":"M622","v":"Mest typiske"},{"$f":"N622","v":2019},{"$f":"AC622","v":0.2857142857142857},null,{"$f":"V622","v":0.22594757820734776},4.0524115706876911,3.1659465395997586,0.86734793839757018,{"$f":"(Y622*(1-AM622)/Z622)","v":0},{"$f":"$AC622*AG622","v":0.86734793839757018},2.2985986012021882,{"$f":"(X622*(1-AM622)/Z622)","v":0.37960730667095843},{"$f":"$AC622*AF622","v":1.3184390552612857},{"$f":"AJ622*(1-AK622)/AI622","v":0},{"$f":"AW622*(1-AX622)*AY622/AZ622","v":0.18033600000000002},{"$f":"AT622*AU622/W622","v":0.42021623926994395},489.1585369160768,382.15510696568498,5.0322825914121969,{"$f":"(-PMT(Lånerente,AA622,Y622)-(Y622*(1-AO622)/AA622))/AB622","v":0},{"$f":"SUM(AQ622:AS622)/AB622","v":5.0322825914121969},377.1228243742728,{"$f":"(-PMT(Lånerente,AA622,X622)-(X622*(1-AO622)/AA622))/AB622","v":47.562157054686892},{"$f":"AN622","v":260.82},{"$f":"AT622*(1-AU622)/AB622","v":16.816319493498955},{"$f":"AV622/AB622","v":51.924347826086958}]
[null,null,null,null,null,null,1,"Sættevogntog","Scania","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.15441931123509486,4.09171228674135,3.1966502240166799,0.86734793839757018,0,0.86734793839757018,2.3293022856191095,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.45091992368686545,484.91670968304777,378.84117943988105,5.0322825914121969,0,5.0322825914121969,373.80889684846886,47.562157054686892,260.82,13.502391967695004,51.924347826086958]
[null,null,null,null,null,null,2,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.25294247947142806,4.0757321727277445,3.18416575994355,0.86734793839757018,0,0.86734793839757018,2.3168178215459796,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.43843545961373542,486.35445941786338,379.96442142020578,5.0322825914121969,0,5.0322825914121969,374.9321388287936,47.562157054686892,260.82,14.625633948019772,51.924347826086958]
[null,null,null,null,null,null,2,"Sættevogntog","Man","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.22594757820734776,4.0524115706876911,3.1659465395997586,0.86734793839757018,0,0.86734793839757018,2.2985986012021882,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.42021623926994395,489.1585369160768,382.15510696568498,5.0322825914121969,0,5.0322825914121969,377.1228243742728,47.562157054686892,260.82,16.816319493498955,51.924347826086958]
[null,null,null,null,null,null,2,"Sættevogntog","Scania","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.15441931123509486,4.09171228674135,3.1966502240166799,0.86734793839757018,0,0.86734793839757018,2.3293022856191095,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.45091992368686545,484.91670968304777,378.84117943988105,5.0322825914121969,0,5.0322825914121969,373.80889684846886,47.562157054686892,260.82,13.502391967695004,51.924347826086958]
[null,null,null,null,null,null,3,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.25294247947142806,4.0757321727277445,3.18416575994355,0.86734793839757018,0,0.86734793839757018,2.3168178215459796,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.43843545961373542,486.35445941786338,379.96442142020578,5.0322825914121969,0,5.0322825914121969,374.9321388287936,47.562157054686892,260.82,14.625633948019772,51.924347826086958]
[null,null,null,null,null,null,3,"Sættevogntog","Man","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.22594757820734776,4.0524115706876911,3.1659465395997586,0.86734793839757018,0,0.86734793839757018,2.2985986012021882,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.42021623926994395,489.1585369160768,382.15510696568498,5.0322825914121969,0,5.0322825914121969,377.1228243742728,47.562157054686892,260.82,16.816319493498955,51.924347826086958]
[null,null,null,null,null,null,3,"Sættevogntog","Scania","Mest typiske","Mest typiske",2019,0.2857142857142857,null,0.15441931123509486,4.09171228674135,3.1966502240166799,0.86734793839757018,0,0.86734793839757018,2.3293022856191095,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.45091992368686545,484.91670968304777,378.84117943988105,5.0322825914121969,0,5.0322825914121969,373.80889684846886,47.562157054686892,260.82,13.502391967695004,51.924347826086958]
[null,null,null,null,null,null,4,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.0757321727277445,3.18416575994355,0.86734793839757018,0,0.86734793839757018,2.3168178215459796,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.43843545961373542,486.35445941786338,379.96442142020578,5.0322825914121969,0,5.0322825914121969,374.9321388287936,47.562157054686892,260.82,14.625633948019772,51.924347826086958]
[null,null,null,null,null,null,4,"Sættevogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.0524115706876911,3.1659465395997586,0.86734793839757018,0,0.86734793839757018,2.2985986012021882,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.42021623926994395,489.1585369160768,382.15510696568498,5.0322825914121969,0,5.0322825914121969,377.1228243742728,47.562157054686892,260.82,16.816319493498955,51.924347826086958]
[null,null,null,null,null,null,4,"Sættevogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.09171228674135,3.1966502240166799,0.86734793839757018,0,0.86734793839757018,2.3293022856191095,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.45091992368686545,484.91670968304777,378.84117943988105,5.0322825914121969,0,5.0322825914121969,373.80889684846886,47.562157054686892,260.82,13.502391967695004,51.924347826086958]
[null,null,null,null,null,null,5,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.0757321727277445,3.18416575994355,0.86734793839757018,0,0.86734793839757018,2.3168178215459796,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.43843545961373542,486.35445941786338,379.96442142020578,5.0322825914121969,0,5.0322825914121969,374.9321388287936,47.562157054686892,260.82,14.625633948019772,51.924347826086958]
[null,null,null,null,null,null,5,"Sættevogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.0524115706876911,3.1659465395997586,0.86734793839757018,0,0.86734793839757018,2.2985986012021882,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.42021623926994395,489.1585369160768,382.15510696568498,5.0322825914121969,0,5.0322825914121969,377.1228243742728,47.562157054686892,260.82,16.816319493498955,51.924347826086958]
[null,null,null,null,null,null,5,"Sættevogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.09171228674135,3.1966502240166799,0.86734793839757018,0,0.86734793839757018,2.3293022856191095,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.45091992368686545,484.91670968304777,378.84117943988105,5.0322825914121969,0,5.0322825914121969,373.80889684846886,47.562157054686892,260.82,13.502391967695004,51.924347826086958]
[null,null,null,null,null,null,6,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.0757321727277445,3.18416575994355,0.86734793839757018,0,0.86734793839757018,2.3168178215459796,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.43843545961373542,486.35445941786338,379.96442142020578,5.0322825914121969,0,5.0322825914121969,374.9321388287936,47.562157054686892,260.82,14.625633948019772,51.924347826086958]
[null,null,null,null,null,null,6,"Sættevogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.0524115706876911,3.1659465395997586,0.86734793839757018,0,0.86734793839757018,2.2985986012021882,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.42021623926994395,489.1585369160768,382.15510696568498,5.0322825914121969,0,5.0322825914121969,377.1228243742728,47.562157054686892,260.82,16.816319493498955,51.924347826086958]
[null,null,null,null,null,null,6,"Sættevogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.09171228674135,3.1966502240166799,0.86734793839757018,0,0.86734793839757018,2.3293022856191095,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.45091992368686545,484.91670968304777,378.84117943988105,5.0322825914121969,0,5.0322825914121969,373.80889684846886,47.562157054686892,260.82,13.502391967695004,51.924347826086958]
[null,null,null,null,null,null,7,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.0757321727277445,3.18416575994355,0.86734793839757018,0,0.86734793839757018,2.3168178215459796,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.43843545961373542,486.35445941786338,379.96442142020578,5.0322825914121969,0,5.0322825914121969,374.9321388287936,47.562157054686892,260.82,14.625633948019772,51.924347826086958]
[null,null,null,null,null,null,7,"Sættevogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.0524115706876911,3.1659465395997586,0.86734793839757018,0,0.86734793839757018,2.2985986012021882,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.42021623926994395,489.1585369160768,382.15510696568498,5.0322825914121969,0,5.0322825914121969,377.1228243742728,47.562157054686892,260.82,16.816319493498955,51.924347826086958]
[null,null,null,null,null,null,7,"Sættevogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.09171228674135,3.1966502240166799,0.86734793839757018,0,0.86734793839757018,2.3293022856191095,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.45091992368686545,484.91670968304777,378.84117943988105,5.0322825914121969,0,5.0322825914121969,373.80889684846886,47.562157054686892,260.82,13.502391967695004,51.924347826086958]
[null,null,null,null,null,null,8,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.25294247947142806,4.0757321727277445,3.18416575994355,0.86734793839757018,0,0.86734793839757018,2.3168178215459796,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.43843545961373542,486.35445941786338,379.96442142020578,5.0322825914121969,0,5.0322825914121969,374.9321388287936,47.562157054686892,260.82,14.625633948019772,51.924347826086958]
[null,null,null,null,null,null,8,"Sættevogntog","Man","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.22594757820734776,4.0524115706876911,3.1659465395997586,0.86734793839757018,0,0.86734793839757018,2.2985986012021882,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.42021623926994395,489.1585369160768,382.15510696568498,5.0322825914121969,0,5.0322825914121969,377.1228243742728,47.562157054686892,260.82,16.816319493498955,51.924347826086958]
[null,null,null,null,null,null,8,"Sættevogntog","Scania","Mest typiske","Mest typiske",2015,0.2857142857142857,null,0.15441931123509486,4.09171228674135,3.1966502240166799,0.86734793839757018,0,0.86734793839757018,2.3293022856191095,0.37960730667095843,1.3184390552612857,0,0.18033600000000002,0.45091992368686545,484.91670968304777,378.84117943988105,5.0322825914121969,0,5.0322825914121969,373.80889684846886,47.562157054686892,260.82,13.502391967695004,51.924347826086958]
[null,null,null,null,null,null,9,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.3745584544210698E-2,3.9644932824203569,3.0972603768909037,0.86734793839757018,0,0.86734793839757018,2.2299124384933338,0.28306751428341514,1.3184390552612857,0,0.18033600000000002,0.44806986894863299,485.21838355541882,379.07686215267097,5.0322825914121969,0,5.0322825914121969,374.04457956125879,47.562157054686892,260.82,13.738074680484925,51.924347826086958]
[null,null,null,null,null,null,9,"Sættevogntog","Man","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.2976469823135262E-2,3.9391204674007794,3.0774378651568588,0.86734793839757018,0,0.86734793839757018,2.2100899267592888,0.28306751428341514,1.3184390552612857,0,0.18033600000000002,0.4282473572145879,487.79566066774731,381.09035989667757,5.0322825914121969,0,5.0322825914121969,376.05807730526539,47.562157054686892,260.82,15.751572424491526,51.924347826086958]
[null,null,null,null,null,null,9,"Sættevogntog","Scania","Mest typiske","Mest typiske",2011,0.2857142857142857,null,5.7220594578221921E-2,3.9818796464671609,3.1108434738024693,0.86734793839757018,0,0.86734793839757018,2.2434955354048993,0.28306751428341514,1.3184390552612857,0,0.18033600000000002,0.46165296586019849,483.89692240209558,378.04447062663718,5.0322825914121969,0,5.0322825914121969,373.01218803522499,47.562157054686892,260.82,12.70568315445113,51.924347826086958]
[null,null,null,null,null,null,10,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.3745584544210698E-2,3.9644932824203569,3.0972603768909037,0.86734793839757018,0,0.86734793839757018,2.2299124384933338,0.28306751428341514,1.3184390552612857,0,0.18033600000000002,0.44806986894863299,485.21838355541882,379.07686215267097,5.0322825914121969,0,5.0322825914121969,374.04457956125879,47.562157054686892,260.82,13.738074680484925,51.924347826086958]
[null,null,null,null,null,null,10,"Sættevogntog","Man","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.2976469823135262E-2,3.9391204674007794,3.0774378651568588,0.86734793839757018,0,0.86734793839757018,2.2100899267592888,0.28306751428341514,1.3184390552612857,0,0.18033600000000002,0.4282473572145879,487.79566066774731,381.09035989667757,5.0322825914121969,0,5.0322825914121969,376.05807730526539,47.562157054686892,260.82,15.751572424491526,51.924347826086958]
[null,null,null,null,null,null,10,"Sættevogntog","Scania","Mest typiske","Mest typiske",2011,0.2857142857142857,null,5.7220594578221921E-2,3.9818796464671609,3.1108434738024693,0.86734793839757018,0,0.86734793839757018,2.2434955354048993,0.28306751428341514,1.3184390552612857,0,0.18033600000000002,0.46165296586019849,483.89692240209558,378.04447062663718,5.0322825914121969,0,5.0322825914121969,373.01218803522499,47.562157054686892,260.82,12.70568315445113,51.924347826086958]
[null,null,null,null,null,null,11,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.3745584544210698E-2,{"$f":"NAF*Q323","v":3.9644932824203569},{"$f":"SUM(R323,U323)","v":3.0972603768909037},{"$f":"SUM(S323:T323)","v":0.86734793839757018},0,0.86734793839757018,{"$f":"SUM(V323:Z323)","v":2.2299124384933338},0.28306751428341514,1.3184390552612857,0,0.18033600000000002,0.44806986894863299,{"$f":"NAF*AB323","v":485.21838355541882},{"$f":"SUM(AC323,AF323)","v":379.07686215267097},{"$f":"SUM(AD323:AE323)","v":5.0322825914121969},0,5.0322825914121969,{"$f":"SUM(AG323:AJ323)","v":374.04457956125879},47.562157054686892,260.82,13.738074680484925,51.924347826086958]
[null,null,null,null,null,null,11,"Sættevogntog","Man","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.2976469823135262E-2,3.9391204674007794,3.0774378651568588,0.86734793839757018,0,0.86734793839757018,2.2100899267592888,0.28306751428341514,1.3184390552612857,0,0.18033600000000002,0.4282473572145879,487.79566066774731,381.09035989667757,5.0322825914121969,0,5.0322825914121969,376.05807730526539,47.562157054686892,260.82,15.751572424491526,51.924347826086958]
[null,null,null,null,null,null,11,"Sættevogntog","Scania","Mest typiske","Mest typiske",2011,0.2857142857142857,null,5.7220594578221921E-2,3.9818796464671609,3.1108434738024693,0.86734793839757018,0,0.86734793839757018,2.2434955354048993,0.28306751428341514,1.3184390552612857,0,0.18033600000000002,0.46165296586019849,483.89692240209558,378.04447062663718,5.0322825914121969,0,5.0322825914121969,373.01218803522499,47.562157054686892,260.82,12.70568315445113,51.924347826086958]
[null,null,null,null,null,null,12,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.3745584544210698E-2,3.9644932824203569,3.0972603768909037,0.86734793839757018,0,0.86734793839757018,2.2299124384933338,0.28306751428341514,1.3184390552612857,0,0.18033600000000002,0.44806986894863299,485.21838355541882,379.07686215267097,5.0322825914121969,0,5.0322825914121969,374.04457956125879,47.562157054686892,260.82,13.738074680484925,51.924347826086958]
[null,null,null,null,null,null,12,"Sættevogntog","Man","Mest typiske","Mest typiske",2011,0.2857142857142857,null,6.2976469823135262E-2,3.9391204674007794,3.0774378651568588,0.86734793839757018,0,0.86734793839757018,2.2100899267592888,0.28306751428341514,1.3184390552612857,0,0.18033600000000002,0.4282473572145879,487.79566066774731,381.09035989667757,5.0322825914121969,0,5.0322825914121969,376.05807730526539,47.562157054686892,260.82,15.751572424491526,51.924347826086958]
[null,null,null,null,null,null,12,"Sættevogntog","Scania","Mest typiske","Mest typiske",2011,0.2857142857142857,null,5.7220594578221921E-2,3.9818796464671609,3.1108434738024693,0.86734793839757018,0,0.86734793839757018,2.2434955354048993,0.28306751428341514,1.3184390552612857,0,0.18033600000000002,0.46165296586019849,483.89692240209558,378.04447062663718,5.0322825914121969,0,5.0322825914121969,373.01218803522499,47.562157054686892,260.82,12.70568315445113,51.924347826086958]
[null,null,null,null,null,null,13,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2007,0.2857142857142857,null,6.0575551379099972E-2,3.9213149501556597,3.0635273048091092,0.86734793839757018,0,0.86734793839757018,2.1961793664115388,0.15500442584694613,1.3184390552612857,0,0.18033600000000002,0.54239988530330696,485.42050203108363,379.23476721178406,5.0322825914121969,0,5.0322825914121969,374.20248462037188,47.562157054686892,260.82,13.895979739598024,51.924347826086958]
[null,null,null,null,null,null,13,"Sættevogntog","Man","Mest typiske","Mest typiske",2007,0.2857142857142857,null,5.9731217265161542E-2,3.925489521730634,3.0667886888520579,0.86734793839757018,0,0.86734793839757018,2.1994407504544875,0.15500442584694613,1.3184390552612857,0,0.18033600000000002,0.54566126934625558,485.12723212544699,379.00565009800545,5.0322825914121969,0,5.0322825914121969,373.97336750659326,47.562157054686892,260.82,13.666862625819393,51.924347826086958]
[null,null,null,null,null,null,13,"Sættevogntog","Scania","Mest typiske","Mest typiske",2007,0.2857142857142857,null,4.2475475224691278E-2,3.9227977775931424,3.0646857637446425,0.86734793839757018,0,0.86734793839757018,2.1973378253470726,0.15500442584694613,1.3184390552612857,0,0.18033600000000002,0.54355834423884075,485.31480687321391,379.15219286969835,5.0322825914121969,0,5.0322825914121969,374.11991027828617,47.562157054686892,260.82,13.813405397512328,51.924347826086958]
[null,null,null,null,null,null,14,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2007,0.2857142857142857,null,6.0575551379099972E-2,3.9213149501556597,3.0635273048091092,0.86734793839757018,0,0.86734793839757018,2.1961793664115388,0.15500442584694613,1.3184390552612857,0,0.18033600000000002,0.54239988530330696,485.42050203108363,379.23476721178406,5.0322825914121969,0,5.0322825914121969,374.20248462037188,47.562157054686892,260.82,13.895979739598024,51.924347826086958]
[null,null,null,null,null,null,14,"Sættevogntog","Man","Mest typiske","Mest typiske",2007,0.2857142857142857,null,5.9731217265161542E-2,3.925489521730634,3.0667886888520579,0.86734793839757018,0,0.86734793839757018,2.1994407504544875,0.15500442584694613,1.3184390552612857,0,0.18033600000000002,0.54566126934625558,485.12723212544699,379.00565009800545,5.0322825914121969,0,5.0322825914121969,373.97336750659326,47.562157054686892,260.82,13.666862625819393,51.924347826086958]
[null,null,null,null,null,null,14,"Sættevogntog","Scania","Mest typiske","Mest typiske",2007,0.2857142857142857,null,4.2475475224691278E-2,3.9227977775931424,3.0646857637446425,0.86734793839757018,0,0.86734793839757018,2.1973378253470726,0.15500442584694613,1.3184390552612857,0,0.18033600000000002,0.54355834423884075,485.31480687321391,379.15219286969835,5.0322825914121969,0,5.0322825914121969,374.11991027828617,47.562157054686892,260.82,13.813405397512328,51.924347826086958]
[null,null,null,null,null,null,15,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2007,0.2857142857142857,null,6.0575551379099972E-2,3.9213149501556597,3.0635273048091092,0.86734793839757018,0,0.86734793839757018,2.1961793664115388,0.15500442584694613,1.3184390552612857,0,0.18033600000000002,0.54239988530330696,485.42050203108363,379.23476721178406,5.0322825914121969,0,5.0322825914121969,374.20248462037188,47.562157054686892,260.82,13.895979739598024,51.924347826086958]
[null,null,null,null,null,null,15,"Sættevogntog","Man","Mest typiske","Mest typiske",2007,0.2857142857142857,null,5.9731217265161542E-2,3.925489521730634,3.0667886888520579,0.86734793839757018,0,0.86734793839757018,2.1994407504544875,0.15500442584694613,1.3184390552612857,0,0.18033600000000002,0.54566126934625558,485.12723212544699,379.00565009800545,5.0322825914121969,0,5.0322825914121969,373.97336750659326,47.562157054686892,260.82,13.666862625819393,51.924347826086958]
[null,null,null,null,null,null,15,"Sættevogntog","Scania","Mest typiske","Mest typiske",2007,0.2857142857142857,null,4.2475475224691278E-2,3.9227977775931424,3.0646857637446425,0.86734793839757018,0,0.86734793839757018,2.1973378253470726,0.15500442584694613,1.3184390552612857,0,0.18033600000000002,0.54355834423884075,485.31480687321391,379.15219286969835,5.0322825914121969,0,5.0322825914121969,374.11991027828617,47.562157054686892,260.82,13.813405397512328,51.924347826086958]
[null,null,null,null,null,null,16,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2007,0.2857142857142857,null,6.0575551379099972E-2,3.9213149501556597,3.0635273048091092,0.86734793839757018,0,0.86734793839757018,2.1961793664115388,0.15500442584694613,1.3184390552612857,0,0.18033600000000002,0.54239988530330696,485.42050203108363,379.23476721178406,5.0322825914121969,0,5.0322825914121969,374.20248462037188,47.562157054686892,260.82,13.895979739598024,51.924347826086958]
[null,null,null,null,null,null,16,"Sættevogntog","Man","Mest typiske","Mest typiske",2007,0.2857142857142857,null,5.9731217265161542E-2,3.925489521730634,3.0667886888520579,0.86734793839757018,0,0.86734793839757018,2.1994407504544875,0.15500442584694613,1.3184390552612857,0,0.18033600000000002,0.54566126934625558,485.12723212544699,379.00565009800545,5.0322825914121969,0,5.0322825914121969,373.97336750659326,47.562157054686892,260.82,13.666862625819393,51.924347826086958]
[null,null,null,null,null,null,16,"Sættevogntog","Scania","Mest typiske","Mest typiske",2007,0.2857142857142857,null,4.2475475224691278E-2,3.9227977775931424,3.0646857637446425,0.86734793839757018,0,0.86734793839757018,2.1973378253470726,0.15500442584694613,1.3184390552612857,0,0.18033600000000002,0.54355834423884075,485.31480687321391,379.15219286969835,5.0322825914121969,0,5.0322825914121969,374.11991027828617,47.562157054686892,260.82,13.813405397512328,51.924347826086958]
[null,null,null,null,null,null,17,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2003,0.2857142857142857,null,1.0503176879295802E-2,4.11066210212587,3.2114547672858356,0.86734793839757018,0,0.86734793839757018,2.3441068288882656,8.9987929508328679E-2,1.3184390552612857,0,0.18033600000000002,0.7553438441186513,480.74422911485289,375.5814289959788,5.0322825914121969,0,5.0322825914121969,370.54914640456661,47.562157054686892,260.82,10.242641523792784,51.924347826086958]
[null,null,null,null,null,null,17,"Sættevogntog","Man","Mest typiske","Mest typiske",2003,0.2857142857142857,null,6.5223701768195716E-3,4.116540418071887,3.2160472016186619,0.86734793839757018,0,0.86734793839757018,2.3486992632210919,8.9987929508328679E-2,1.3184390552612857,0,0.18033600000000002,0.7599362784514776,480.60279893195724,375.47093666559158,5.0322825914121969,0,5.0322825914121969,370.4386540741794,47.562157054686892,260.82,10.132149193405541,51.924347826086958]
[null,null,null,null,null,null,17,"Sættevogntog","Scania","Mest typiske","Mest typiske",2003,0.2857142857142857,null,2.9401912154934226E-3,4.1224109519364234,3.2206335562003305,0.86734793839757018,0,0.86734793839757018,2.3532856178027606,8.9987929508328679E-2,1.3184390552612857,0,0.18033600000000002,0.76452263303314649,480.46621092003289,375.3642272812757,5.0322825914121969,0,5.0322825914121969,370.33194468986352,47.562157054686892,260.82,10.025439809089656,51.924347826086958]
[null,null,null,null,null,null,18,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2003,0.2857142857142857,null,1.0503176879295802E-2,4.11066210212587,3.2114547672858356,0.86734793839757018,0,0.86734793839757018,2.3441068288882656,8.9987929508328679E-2,1.3184390552612857,0,0.18033600000000002,0.7553438441186513,480.74422911485289,375.5814289959788,5.0322825914121969,0,5.0322825914121969,370.54914640456661,47.562157054686892,260.82,10.242641523792784,51.924347826086958]
[null,null,null,null,null,null,18,"Sættevogntog","Man","Mest typiske","Mest typiske",2003,0.2857142857142857,null,6.5223701768195716E-3,4.116540418071887,3.2160472016186619,0.86734793839757018,0,0.86734793839757018,2.3486992632210919,8.9987929508328679E-2,1.3184390552612857,0,0.18033600000000002,0.7599362784514776,480.60279893195724,375.47093666559158,5.0322825914121969,0,5.0322825914121969,370.4386540741794,47.562157054686892,260.82,10.132149193405541,51.924347826086958]
[null,null,null,null,null,null,18,"Sættevogntog","Scania","Mest typiske","Mest typiske",2003,0.2857142857142857,null,2.9401912154934226E-3,4.1224109519364234,3.2206335562003305,0.86734793839757018,0,0.86734793839757018,2.3532856178027606,8.9987929508328679E-2,1.3184390552612857,0,0.18033600000000002,0.76452263303314649,480.46621092003289,375.3642272812757,5.0322825914121969,0,5.0322825914121969,370.33194468986352,47.562157054686892,260.82,10.025439809089656,51.924347826086958]
[null,null,null,null,null,null,19,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2003,0.2857142857142857,null,1.0503176879295802E-2,4.11066210212587,3.2114547672858356,0.86734793839757018,0,0.86734793839757018,2.3441068288882656,8.9987929508328679E-2,1.3184390552612857,0,0.18033600000000002,0.7553438441186513,480.74422911485289,375.5814289959788,5.0322825914121969,0,5.0322825914121969,370.54914640456661,47.562157054686892,260.82,10.242641523792784,51.924347826086958]
[null,null,null,null,null,null,19,"Sættevogntog","Man","Mest typiske","Mest typiske",2003,0.2857142857142857,null,6.5223701768195716E-3,4.116540418071887,3.2160472016186619,0.86734793839757018,0,0.86734793839757018,2.3486992632210919,8.9987929508328679E-2,1.3184390552612857,0,0.18033600000000002,0.7599362784514776,480.60279893195724,375.47093666559158,5.0322825914121969,0,5.0322825914121969,370.4386540741794,47.562157054686892,260.82,10.132149193405541,51.924347826086958]
[null,null,null,null,null,null,19,"Sættevogntog","Scania","Mest typiske","Mest typiske",2003,0.2857142857142857,null,2.9401912154934226E-3,4.1224109519364234,3.2206335562003305,0.86734793839757018,0,0.86734793839757018,2.3532856178027606,8.9987929508328679E-2,1.3184390552612857,0,0.18033600000000002,0.76452263303314649,480.46621092003289,375.3642272812757,5.0322825914121969,0,5.0322825914121969,370.33194468986352,47.562157054686892,260.82,10.025439809089656,51.924347826086958]
[null,null,null,null,null,null,20,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2003,0.2857142857142857,null,1.0503176879295802E-2,4.11066210212587,3.2114547672858356,0.86734793839757018,0,0.86734793839757018,2.3441068288882656,8.9987929508328679E-2,1.3184390552612857,0,0.18033600000000002,0.7553438441186513,480.74422911485289,375.5814289959788,5.0322825914121969,0,5.0322825914121969,370.54914640456661,47.562157054686892,260.82,10.242641523792784,51.924347826086958]
[null,null,null,null,null,null,20,"Sættevogntog","Man","Mest typiske","Mest typiske",2003,0.2857142857142857,null,6.5223701768195716E-3,4.116540418071887,3.2160472016186619,0.86734793839757018,0,0.86734793839757018,2.3486992632210919,8.9987929508328679E-2,1.3184390552612857,0,0.18033600000000002,0.7599362784514776,480.60279893195724,375.47093666559158,5.0322825914121969,0,5.0322825914121969,370.4386540741794,47.562157054686892,260.82,10.132149193405541,51.924347826086958]
[null,null,null,null,null,null,20,"Sættevogntog","Scania","Mest typiske","Mest typiske",2003,0.2857142857142857,null,2.9401912154934226E-3,4.1224109519364234,3.2206335562003305,0.86734793839757018,0,0.86734793839757018,2.3532856178027606,8.9987929508328679E-2,1.3184390552612857,0,0.18033600000000002,0.76452263303314649,480.46621092003289,375.3642272812757,5.0322825914121969,0,5.0322825914121969,370.33194468986352,47.562157054686892,260.82,10.025439809089656,51.924347826086958]
[null,null,null,null,null,null,null,null,"Kilde: "]
[null,null,null,null,null,null,null,null,"Note: De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I de følgende to tabeller er de faste omkostninger først opgjort for et helt år, siden per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. "]
[null,null,null,null,null,null,null,null,"Note: De variable omkostninger omfatter en del af afskrivningerne, brændstofforbrug, olie, dæk og del af reparationer. I de følgende to tabeller er de variable omkostninger først opgjort for et helt år, siden per kørt km."]
[null,null,null,null,null,null,null,null,"Note: Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Niveu III - Grundforudsætninger og grunddata"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,null,null,null,"Grunddata"]
[null,null,"Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Repræsemtativ årgang","Årgang","Vægtkategori [ton]","Max. totalvægt [kg]","Egenvægt [kg]","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år]","Pris ekskl. registreringsafgift, og ekskl. moms [kr]","Registreringsafgift [kr]","Levetid km","Levetid [år]","Driftstimer - årligt [timer]","Brændstof-effektivitet [km per liter]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Rabat på brændstof [kr per liter]","Olieforbrug [km. per liter]","Oliepris ekskl. moms [kr per liter]","Rabat på oliepris [Pct]","Marginal afskrivning, kr. per km","Andel af afskr. som anses for fast omk. [Pct]","Chaufførtimeløn [kr per time]","Andel af afskr som er fast [%]","Forsikringsafgift [kr per år]","Vægtafgift [kr per år]","Vejbenyttelsesafgift [kr per år]","Udligningsafgift [kr per år]","Reparationsomk. årligt ekskl. moms - i alt  [kr per år]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Kapacitets-omkostninger, [kr. per år]","Gennemsnitlig dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Gennemsnitligt antal dæk, inkl. anhænger mv. [antal]","Dæk levetid [km]",null,"Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år]","Gennemsnitlig omkostning til service, reparation og vedligeholdelse af lastbil [kr. per km.]","Gennemsnitlig omkostning til service, reparation og vedligeholdelse af gardin eller bokstrailer [kr. per aksel årligt]","Gennemsnitligt antal aksler for gardin eller boks trailer  [antal]","Anslået andel med gardin eller bokstrailer [pct]","Gennemsnitlig omkostning til service, reparation og vedligeholdelse af påhængsvogn, sættevogn og dolly [kr. per aksel årligt]","Gennemsnitligt antal aksler for påhængsvogn, sættevogn og dolly [antal]","Anslået andel med påhængsvogn, sættevogn og dolly [antal]","Anslået årlig omkostning til service, reparation og vedligeholdelse [kr.]",null,"Realitetsfaktor"]
[null,null,{"$f":"IF(COUNTIF(H364:H366,H366)=1,H366+0.1,IF(COUNTIF(H364:H366,H366)=2,H366+0.2,IF(COUNTIF(H364:H366,H366)=3,H366+0.3,0)))","v":0.1},{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H366)),ABS($E$687:$E$749-H366),0))","v":0},{"$f":"(IF(G366=0,0,H366))*1","v":0},0.1,0,0,{"$f":"H366+input_år-original_år","v":0},{"$f":"IFERROR(INDEX(J$687:J$749,MATCH($C366,$B$687:$B$749,0)),INDEX(J$687:J$749,MATCH(ROUND($I$366+$C366-$H366,1),$B$687:$B$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},"Volvo","Mest typiske","Mest typiske",2019,{"$f":"input_år","v":2021},{"$f":"IFERROR(INDEX(P$687:P$749,MATCH($C366,$B$687:$B$749,0)),INDEX(P$687:P$749,MATCH(ROUND($I$366+$C366-$H366,1),$B$687:$B$749,0)))","v":0},0,0,{"$f":"SUMPRODUCT(T366:T428,U366:U428)/3","v":108.92370778236706},{"$f":"IFERROR(INDEX(T$687:T$749,MATCH($C366,$B$687:$B$749,0)),INDEX(T$687:T$749,MATCH(ROUND($I$366+$C366-$H366,1),$B$687:$B$749,0)))","v":14.5723265307488},{"$f":"INDEX(skrotrate_lbil1,MATCH(H366&\" \"&IF(O366>original_år,0,original_år-O366),match_skrot,0))","v":1},{"$f":"IFERROR(INDEX(V$687:V$749,MATCH($C366,$B$687:$B$749,0)),INDEX(V$687:V$749,MATCH(ROUND($I$366+$C366-$H366,1),$B$687:$B$749,0)))","v":0.10458593424986276},46036.182702170838,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C366,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C366-$H366,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O366))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C366,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C366-$H366,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O366))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF366","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$687:AH$749,MATCH($C366,$B$687:$B$749,0)),INDEX(AH$687:AH$749,MATCH(ROUND($I$366+$C366-$H366,1),$B$687:$B$749,0)))","v":0.2},1,0,0,0.17398668222418925,0.8844000849360264,260.82,{"$f":"1-SUMPRODUCT(BN366:BN428,V366:V428)/SUMPRODUCT(BO366:BO428,V366:V428)","v":0.87027008939926742},null,{"$f":"IFERROR(INDEX(AQ$687:AQ$749,MATCH($C366,$B$687:$B$749,0)),INDEX(AQ$687:AQ$749,MATCH(ROUND($I$366+$C366-$H366,1),$B$687:$B$749,0)))","v":3760},0,1150,29783.634526971735,0.6,98326,2372,0.2,6,150000,null,{"$f":"IFERROR(INDEX(BB$687:BB$749,MATCH($C366,$B$687:$B$749,0)),INDEX(BB$687:BB$749,MATCH(ROUND($I$366+$C366-$H366,1),$B$687:$B$749,0)))","v":46036.182702170838},0.64696142857142858,0,0,0,0,0,0,29783.634526971735,null,{"$f":"IFERROR(INDEX(BL$687:BL$749,MATCH($C366,$B$687:$B$749,0)),INDEX(BL$687:BL$749,MATCH(ROUND($I$366+$C366-$H366,1),$B$687:$B$749,0)))","v":1},null,{"$f":"IFERROR(INDEX(BN$687:BN$749,MATCH($C366,$B$687:$B$749,0)),INDEX(BN$687:BN$749,MATCH(ROUND($I$366+$C366-$H366,1),$B$687:$B$749,0)))","v":8009.6826906173155},49958.807180465235]
[null,null,0.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H367)),ABS($E$687:$E$749-H367),0))","v":0},0,0.2,0,0,0,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2019,{"$f":"input_år","v":2021},0,0,0,null,14.5723265307488,1,6.2676983194512453E-2,29121.598178208067,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C367,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C367-$H367,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O367))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C367,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C367-$H367,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O367))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF367","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,{"$f":"$AO$366","v":0.87027008939926742},null,3760,0,1150,18840.550759656602,0.6,98326,2372,0.2,6,150000,null,29121.598178208067,0.64696142857142858,0,0,0,0,0,0,18840.550759656602,null,1,null,5066.7702480924154,49958.807180465235]
[null,null,0.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H368)),ABS($E$687:$E$749-H368),0))","v":0},0,0.3,0,0,0,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,{"$f":"input_år","v":2021},0,0,0,null,14.5723265307488,1,0.15312064581126453,71144.424840373817,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C368,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C368-$H368,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O368))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C368,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C368-$H368,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O368))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF368","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,{"$f":"$AO$366","v":0.87027008939926742},null,3760,0,1150,46027.698729620875,0.6,98326,2372,0.2,6,150000,null,71144.424840373817,0.64696142857142858,0,0,0,0,0,0,46027.698729620875,null,1,null,12378.182436724835,49958.807180465235]
[null,null,1.1000000000000001,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H369)),ABS($E$687:$E$749-H369),0))","v":0},0,{"$f":"(IF(E369=0,0,IF(COUNTIF(E367:E369,E369)=1,E369&\",1\",IF(COUNTIF(E367:E369,E369)=2,E369&\",2\",IF(COUNTIF(E367:E369,E369)=3,E369&\",3\")))))*1","v":0},0,1,1,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2019,{"$f":"O366-1","v":2020},0,0,0,null,12.976151395080899,1,0.10458593424986276,46036.182702170838,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C369,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C369-$H369,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O369))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C369,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C369-$H369,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O369))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF369","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,29783.634526971735,0.6,98326,2372,0.2,6,150000,null,46036.182702170838,0.64696142857142858,0,0,0,0,0,0,29783.634526971735,null,1,null,8009.6826906173155,49958.807180465235]
[null,null,1.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H370)),ABS($E$687:$E$749-H370),0))","v":0},0,{"$f":"(IF(E370=0,0,IF(COUNTIF(E368:E370,E370)=1,E370&\",1\",IF(COUNTIF(E368:E370,E370)=2,E370&\",2\",IF(COUNTIF(E368:E370,E370)=3,E370&\",3\")))))*1","v":0},0,1,1,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2019,{"$f":"O367-1","v":2020},0,0,0,null,12.976151395080899,1,6.2676983194512453E-2,29121.598178208067,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C370,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C370-$H370,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O370))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C370,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C370-$H370,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O370))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF370","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,18840.550759656602,0.6,98326,2372,0.2,6,150000,null,29121.598178208067,0.64696142857142858,0,0,0,0,0,0,18840.550759656602,null,1,null,5066.7702480924154,49958.807180465235]
[null,null,1.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H371)),ABS($E$687:$E$749-H371),0))","v":0},0,0,0,1,1,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,{"$f":"O368-1","v":2020},0,0,0,null,12.976151395080899,1,0.15312064581126453,71144.424840373817,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C371,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C371-$H371,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O371))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C371,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C371-$H371,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O371))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF371","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,46027.698729620875,0.6,98326,2372,0.2,6,150000,null,71144.424840373817,0.64696142857142858,0,0,0,0,0,0,46027.698729620875,null,1,null,12378.182436724835,49958.807180465235]
[null,null,2.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H372)),ABS($E$687:$E$749-H372),0))","v":0},0,0,0,2,2,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2019,{"$f":"O369-1","v":2019},0,0,0,null,13.220595967086402,1,0.10458593424986276,46036.182702170838,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C372,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C372-$H372,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O372))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C372,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C372-$H372,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O372))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF372","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,29783.634526971735,0.6,98326,2372,0.2,6,150000,null,46036.182702170838,0.64696142857142858,0,0,0,0,0,0,29783.634526971735,null,1,null,8009.6826906173155,49958.807180465235]
[null,null,2.2000000000000002,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H373)),ABS($E$687:$E$749-H373),0))","v":0},0,0,0,2,2,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2019,{"$f":"O370-1","v":2019},0,0,0,null,13.220595967086402,1,6.2676983194512453E-2,29121.598178208067,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C373,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C373-$H373,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O373))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C373,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C373-$H373,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O373))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF373","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,18840.550759656602,0.6,98326,2372,0.2,6,150000,null,29121.598178208067,0.64696142857142858,0,0,0,0,0,0,18840.550759656602,null,1,null,5066.7702480924154,49958.807180465235]
[null,null,2.2999999999999998,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H374)),ABS($E$687:$E$749-H374),0))","v":0},0,0,0,2,2,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,{"$f":"O371-1","v":2019},0,0,0,null,13.220595967086402,1,0.15312064581126453,71144.424840373817,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C374,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C374-$H374,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O374))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C374,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C374-$H374,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O374))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF374","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,46027.698729620875,0.6,98326,2372,0.2,6,150000,null,71144.424840373817,0.64696142857142858,0,0,0,0,0,0,46027.698729620875,null,1,null,12378.182436724835,{"$f":"IFERROR(INDEX(BO$687:BO$749,MATCH($C374,$B$687:$B$749,0)),INDEX(BO$687:BO$749,MATCH(ROUND($I$366+$C374-$H374,1),$B$687:$B$749,0)))","v":49958.807180465235}]
[null,null,3.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H375)),ABS($E$687:$E$749-H375),0))","v":0},0,{"$f":"(IF(E375=0,0,IF(COUNTIF(E373:E375,E375)=1,E375&\",1\",IF(COUNTIF(E373:E375,E375)=2,E375&\",2\",IF(COUNTIF(E373:E375,E375)=3,E375&\",3\")))))*1","v":0},0,3,3,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2019,{"$f":"O372-1","v":2018},0,0,0,null,9.6171792392075002,1,0.10458593424986276,46036.182702170838,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C375,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C375-$H375,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O375))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C375,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C375-$H375,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O375))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF375","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,29783.634526971735,0.6,98326,2372,0.2,6,150000,null,46036.182702170838,0.64696142857142858,0,0,0,0,0,0,29783.634526971735,null,1,null,8009.6826906173155,49958.807180465235]
[null,null,3.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H376)),ABS($E$687:$E$749-H376),0))","v":0},0,{"$f":"(IF(E376=0,0,IF(COUNTIF(E374:E376,E376)=1,E376&\",1\",IF(COUNTIF(E374:E376,E376)=2,E376&\",2\",IF(COUNTIF(E374:E376,E376)=3,E376&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(J$687:J$749,MATCH($C376,$B$687:$B$749,0)),INDEX(J$687:J$749,MATCH(ROUND($I$366+$C376-$H376,1),$B$687:$B$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",2019,{"$f":"O373-1","v":2018},0,0,0,null,9.6171792392075002,1,{"$f":"IFERROR(INDEX(V$687:V$749,MATCH($C376,$B$687:$B$749,0)),INDEX(V$687:V$749,MATCH(ROUND($I$366+$C376-$H376,1),$B$687:$B$749,0)))","v":6.2676983194512453E-2},29121.598178208067,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C376,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C376-$H376,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O376))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C376,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C376-$H376,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O376))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF376","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$687:AH$749,MATCH($C376,$B$687:$B$749,0)),INDEX(AH$687:AH$749,MATCH(ROUND($I$366+$C376-$H376,1),$B$687:$B$749,0)))","v":0.2},1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,{"$f":"IFERROR(INDEX(AQ$687:AQ$749,MATCH($C376,$B$687:$B$749,0)),INDEX(AQ$687:AQ$749,MATCH(ROUND($I$366+$C376-$H376,1),$B$687:$B$749,0)))","v":3760},0,1150,18840.550759656602,0.6,98326,2372,0.2,6,150000,null,{"$f":"IFERROR(INDEX(BB$687:BB$749,MATCH($C376,$B$687:$B$749,0)),INDEX(BB$687:BB$749,MATCH(ROUND($I$366+$C376-$H376,1),$B$687:$B$749,0)))","v":29121.598178208067},0.64696142857142858,0,0,0,0,0,0,18840.550759656602,null,1,null,5066.7702480924154,49958.807180465235]
[null,null,3.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H377)),ABS($E$687:$E$749-H377),0))","v":0},0,0,0,3,3,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,{"$f":"O374-1","v":2018},0,0,0,null,9.6171792392075002,1,0.15312064581126453,71144.424840373817,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C377,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C377-$H377,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O377))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C377,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C377-$H377,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O377))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF377","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,46027.698729620875,0.6,98326,2372,0.2,6,150000,null,71144.424840373817,0.64696142857142858,0,0,0,0,0,0,46027.698729620875,null,1,null,12378.182436724835,49958.807180465235]
[null,null,4.0999999999999996,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H378)),ABS($E$687:$E$749-H378),0))","v":6},0,0,0,4,4,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O375-1","v":2017},0,0,0,null,9.6680590808794999,1,0.10458593424986276,46036.182702170838,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C378,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C378-$H378,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O378))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C378,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C378-$H378,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O378))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF378","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,29783.634526971735,0.6,98326,2372,0.2,6,150000,null,46036.182702170838,0.64696142857142858,0,0,0,0,0,0,29783.634526971735,null,1,null,8009.6826906173155,49958.807180465235]
[null,null,4.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H379)),ABS($E$687:$E$749-H379),0))","v":6},0,0,0,4,4,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O376-1","v":2017},0,0,0,null,9.6680590808794999,1,6.2676983194512453E-2,29121.598178208067,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C379,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C379-$H379,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O379))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C379,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C379-$H379,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O379))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF379","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,18840.550759656602,0.6,98326,2372,0.2,6,150000,null,29121.598178208067,0.64696142857142858,0,0,0,0,0,0,18840.550759656602,null,1,null,5066.7702480924154,49958.807180465235]
[null,null,4.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H380)),ABS($E$687:$E$749-H380),0))","v":6},0,0,0,4,4,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,{"$f":"O377-1","v":2017},0,0,0,null,9.6680590808794999,1,0.15312064581126453,71144.424840373817,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C380,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C380-$H380,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O380))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C380,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C380-$H380,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O380))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF380","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,46027.698729620875,0.6,98326,2372,0.2,6,150000,null,71144.424840373817,0.64696142857142858,0,0,0,0,0,0,46027.698729620875,null,1,null,12378.182436724835,49958.807180465235]
[null,null,5.0999999999999996,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H381)),ABS($E$687:$E$749-H381),0))","v":6},0,0,0,5,5,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O378-1","v":2016},0,0,0,null,9.0699594401196002,1,0.10458593424986276,46036.182702170838,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C381,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C381-$H381,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O381))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C381,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C381-$H381,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O381))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF381","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,29783.634526971735,0.6,98326,2372,0.2,6,150000,null,46036.182702170838,0.64696142857142858,0,0,0,0,0,0,29783.634526971735,null,1,null,8009.6826906173155,49958.807180465235]
[null,null,5.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H382)),ABS($E$687:$E$749-H382),0))","v":6},0,0,0,5,5,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O379-1","v":2016},0,0,0,null,9.0699594401196002,1,6.2676983194512453E-2,29121.598178208067,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C382,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C382-$H382,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O382))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C382,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C382-$H382,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O382))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF382","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,18840.550759656602,0.6,98326,2372,0.2,6,150000,null,29121.598178208067,0.64696142857142858,0,0,0,0,0,0,18840.550759656602,null,1,null,5066.7702480924154,49958.807180465235]
[null,null,5.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H383)),ABS($E$687:$E$749-H383),0))","v":6},0,0,0,5,5,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,{"$f":"O380-1","v":2016},0,0,0,null,9.0699594401196002,1,0.15312064581126453,71144.424840373817,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C383,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C383-$H383,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O383))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C383,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C383-$H383,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O383))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF383","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,46027.698729620875,0.6,98326,2372,0.2,6,150000,null,71144.424840373817,0.64696142857142858,0,0,0,0,0,0,46027.698729620875,null,1,null,12378.182436724835,49958.807180465235]
[null,null,6.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H384)),ABS($E$687:$E$749-H384),0))","v":6},6,6.1,1,6,6,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O381-1","v":2015},0,0,0,null,5.742211464286,1,0.10458593424986276,46036.182702170838,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C384,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C384-$H384,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O384))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C384,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C384-$H384,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O384))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF384","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,29783.634526971735,0.6,98326,2372,0.2,6,150000,null,46036.182702170838,0.64696142857142858,0,0,0,0,0,0,29783.634526971735,null,1,null,8009.6826906173155,49958.807180465235]
[null,null,6.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H385)),ABS($E$687:$E$749-H385),0))","v":6},6,6.2,1,6,6,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O382-1","v":2015},0,0,0,null,5.742211464286,1,6.2676983194512453E-2,29121.598178208067,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C385,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C385-$H385,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O385))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C385,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C385-$H385,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O385))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF385","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,18840.550759656602,0.6,98326,2372,0.2,6,150000,null,29121.598178208067,0.64696142857142858,0,0,0,0,0,0,18840.550759656602,null,1,null,5066.7702480924154,49958.807180465235]
[null,null,6.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H386)),ABS($E$687:$E$749-H386),0))","v":6},6,6.3,1,6,6,{"$f":"IFERROR(INDEX(J$687:J$749,MATCH($C386,$B$687:$B$749,0)),INDEX(J$687:J$749,MATCH(ROUND($I$366+$C386-$H386,1),$B$687:$B$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",2015,{"$f":"O383-1","v":2015},{"$f":"IFERROR(INDEX(P$687:P$749,MATCH($C386,$B$687:$B$749,0)),INDEX(P$687:P$749,MATCH(ROUND($I$366+$C386-$H386,1),$B$687:$B$749,0)))","v":0},0,0,null,5.742211464286,1,{"$f":"IFERROR(INDEX(V$687:V$749,MATCH($C386,$B$687:$B$749,0)),INDEX(V$687:V$749,MATCH(ROUND($I$366+$C386-$H386,1),$B$687:$B$749,0)))","v":0.15312064581126453},71144.424840373817,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C386,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C386-$H386,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O386))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C386,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C386-$H386,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O386))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF386","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$687:AH$749,MATCH($C386,$B$687:$B$749,0)),INDEX(AH$687:AH$749,MATCH(ROUND($I$366+$C386-$H386,1),$B$687:$B$749,0)))","v":0.2},1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,{"$f":"IFERROR(INDEX(AQ$687:AQ$749,MATCH($C386,$B$687:$B$749,0)),INDEX(AQ$687:AQ$749,MATCH(ROUND($I$366+$C386-$H386,1),$B$687:$B$749,0)))","v":3760},0,1150,46027.698729620875,0.6,98326,2372,0.2,6,150000,null,{"$f":"IFERROR(INDEX(BB$687:BB$749,MATCH($C386,$B$687:$B$749,0)),INDEX(BB$687:BB$749,MATCH(ROUND($I$366+$C386-$H386,1),$B$687:$B$749,0)))","v":71144.424840373817},0.64696142857142858,0,0,0,0,0,0,46027.698729620875,null,1,null,{"$f":"IFERROR(INDEX(BN$687:BN$749,MATCH($C386,$B$687:$B$749,0)),INDEX(BN$687:BN$749,MATCH(ROUND($I$366+$C386-$H386,1),$B$687:$B$749,0)))","v":12378.182436724835},49958.807180465235]
[null,null,7.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H387)),ABS($E$687:$E$749-H387),0))","v":6},0,0,0,7,7,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O384-1","v":2014},0,0,0,null,5.1469567311936002,1,0.10458593424986276,46036.182702170838,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C387,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C387-$H387,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O387))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C387,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C387-$H387,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O387))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF387","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,29783.634526971735,0.6,98326,2372,0.2,6,150000,null,46036.182702170838,0.64696142857142858,0,0,0,0,0,0,29783.634526971735,null,1,null,8009.6826906173155,49958.807180465235]
[null,null,7.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H388)),ABS($E$687:$E$749-H388),0))","v":6},0,0,0,7,7,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O385-1","v":2014},0,0,0,null,5.1469567311936002,1,6.2676983194512453E-2,29121.598178208067,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C388,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C388-$H388,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O388))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C388,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C388-$H388,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O388))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF388","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,18840.550759656602,0.6,98326,2372,0.2,6,150000,null,29121.598178208067,0.64696142857142858,0,0,0,0,0,0,18840.550759656602,null,1,null,5066.7702480924154,49958.807180465235]
[null,null,7.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H389)),ABS($E$687:$E$749-H389),0))","v":6},0,0,0,7,7,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,{"$f":"O386-1","v":2014},0,0,0,null,5.1469567311936002,1,0.15312064581126453,71144.424840373817,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C389,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C389-$H389,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O389))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C389,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C389-$H389,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O389))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF389","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,46027.698729620875,0.6,98326,2372,0.2,6,150000,null,71144.424840373817,0.64696142857142858,0,0,0,0,0,0,46027.698729620875,null,1,null,12378.182436724835,49958.807180465235]
[null,null,8.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H390)),ABS($E$687:$E$749-H390),0))","v":6},0,0,0,8,8,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O387-1","v":2013},0,0,0,null,5.0389670523210004,1,0.10458593424986276,46036.182702170838,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C390,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C390-$H390,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O390))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C390,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C390-$H390,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O390))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF390","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,29783.634526971735,0.6,98326,2372,0.2,6,150000,null,46036.182702170838,0.64696142857142858,0,0,0,0,0,0,29783.634526971735,null,1,null,8009.6826906173155,49958.807180465235]
[null,null,8.1999999999999993,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H391)),ABS($E$687:$E$749-H391),0))","v":6},0,0,0,8,8,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O388-1","v":2013},0,0,0,null,5.0389670523210004,1,6.2676983194512453E-2,29121.598178208067,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C391,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C391-$H391,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O391))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C391,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C391-$H391,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O391))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF391","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,18840.550759656602,0.6,98326,2372,0.2,6,150000,null,29121.598178208067,0.64696142857142858,0,0,0,0,0,0,18840.550759656602,null,1,null,5066.7702480924154,49958.807180465235]
[null,null,8.3000000000000007,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H392)),ABS($E$687:$E$749-H392),0))","v":6},0,0,0,8,8,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,{"$f":"O389-1","v":2013},0,0,0,null,5.0389670523210004,1,0.15312064581126453,71144.424840373817,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C392,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C392-$H392,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O392))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C392,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C392-$H392,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O392))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF392","v":3.0357177843914958},0.2,1,0,0,0.17398668222418925,0.8844000849360264,260.82,0.87027008939926742,null,3760,0,1150,46027.698729620875,0.6,98326,2372,0.2,6,150000,null,71144.424840373817,0.64696142857142858,0,0,0,0,0,0,46027.698729620875,null,1,null,12378.182436724835,49958.807180465235]
[null,null,9.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H393)),ABS($E$687:$E$749-H393),0))","v":10},0,0,0,9,9,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,{"$f":"O390-1","v":2012},0,0,0,null,3.6929811636983998,1,0.13660121056241747,42312.66792478937,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C393,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C393-$H393,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O393))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C393,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C393-$H393,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O393))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF393","v":3.0357177843914958},0.2,1,0,0,0.12973927737989863,0.91379886521284304,260.82,0.87027008939926742,null,3760,0,1150,27374.664087290195,0.6,98326,2372,0.2,6,150000,null,42312.66792478937,0.64696142857142858,0,0,0,0,0,0,27374.664087290195,null,1,null,5489.6149605777873,49958.807180465235]
[null,null,9.1999999999999993,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H394)),ABS($E$687:$E$749-H394),0))","v":10},0,0,0,9,9,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,{"$f":"O391-1","v":2012},0,0,0,null,3.6929811636983998,1,5.7607521318485705E-2,26766.174796147119,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C394,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C394-$H394,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O394))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C394,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C394-$H394,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O394))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF394","v":3.0357177843914958},0.2,1,0,0,0.12973927737989863,0.91379886521284304,260.82,0.87027008939926742,null,3760,0,1150,17316.682683507905,0.6,98326,2372,0.2,6,150000,null,26766.174796147119,0.64696142857142858,0,0,0,0,0,0,17316.682683507905,null,1,null,3472.6241762761829,49958.807180465235]
[null,null,9.3000000000000007,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H395)),ABS($E$687:$E$749-H395),0))","v":10},0,0,0,9,9,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,{"$f":"O392-1","v":2012},0,0,0,null,3.6929811636983998,1,5.4730622992179928E-2,65390.096360637697,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C395,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C395-$H395,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O395))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C395,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C395-$H395,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O395))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF395","v":3.0357177843914958},0.2,1,0,0,0.12973927737989863,0.91379886521284304,260.82,0.87027008939926742,null,3760,0,1150,42304.870155901539,0.6,98326,2372,0.2,6,150000,null,65390.096360637697,0.64696142857142858,0,0,0,0,0,0,42304.870155901539,null,1,null,8483.6638496310734,49958.807180465235]
[null,null,10.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H396)),ABS($E$687:$E$749-H396),0))","v":10},10,10.1,1,10,10,{"$f":"IFERROR(INDEX(J$687:J$749,MATCH($C396,$B$687:$B$749,0)),INDEX(J$687:J$749,MATCH(ROUND($I$366+$C396-$H396,1),$B$687:$B$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},"Volvo","Mest typiske","Mest typiske",2011,{"$f":"O393-1","v":2011},0,0,0,null,3.0756782123199997,1,{"$f":"IFERROR(INDEX(V$687:V$749,MATCH($C396,$B$687:$B$749,0)),INDEX(V$687:V$749,MATCH(ROUND($I$366+$C396-$H396,1),$B$687:$B$749,0)))","v":0.13660121056241747},42312.66792478937,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C396,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C396-$H396,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O396))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C396,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C396-$H396,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O396))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF396","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$687:AH$749,MATCH($C396,$B$687:$B$749,0)),INDEX(AH$687:AH$749,MATCH(ROUND($I$366+$C396-$H396,1),$B$687:$B$749,0)))","v":0.2},1,0,0,0.12973927737989863,0.91379886521284304,260.82,0.87027008939926742,null,{"$f":"IFERROR(INDEX(AQ$687:AQ$749,MATCH($C396,$B$687:$B$749,0)),INDEX(AQ$687:AQ$749,MATCH(ROUND($I$366+$C396-$H396,1),$B$687:$B$749,0)))","v":3760},0,1150,27374.664087290195,0.6,98326,2372,0.2,6,150000,null,{"$f":"IFERROR(INDEX(BB$687:BB$749,MATCH($C396,$B$687:$B$749,0)),INDEX(BB$687:BB$749,MATCH(ROUND($I$366+$C396-$H396,1),$B$687:$B$749,0)))","v":42312.66792478937},0.64696142857142858,0,0,0,0,0,0,27374.664087290195,null,1,null,5489.6149605777873,49958.807180465235]
[null,null,10.199999999999999,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H397)),ABS($E$687:$E$749-H397),0))","v":10},10,10.199999999999999,1,10,10,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,{"$f":"O394-1","v":2011},0,0,0,null,3.0756782123199997,1,5.7607521318485705E-2,26766.174796147119,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C397,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C397-$H397,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O397))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C397,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C397-$H397,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O397))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF397","v":3.0357177843914958},0.2,1,0,0,0.12973927737989863,0.91379886521284304,260.82,0.87027008939926742,null,3760,0,1150,17316.682683507905,0.6,98326,2372,0.2,6,150000,null,26766.174796147119,0.64696142857142858,0,0,0,0,0,0,17316.682683507905,null,1,null,3472.6241762761829,49958.807180465235]
[null,null,10.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H398)),ABS($E$687:$E$749-H398),0))","v":10},10,10.3,1,10,10,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,{"$f":"O395-1","v":2011},0,0,0,null,3.0756782123199997,{"$f":"INDEX(skrotrate_lbil1,MATCH(H398&\" \"&IF(O398>original_år,0,original_år-O398),match_skrot,0))","v":1},5.4730622992179928E-2,65390.096360637697,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C398,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C398-$H398,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O398))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C398,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C398-$H398,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O398))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF398","v":3.0357177843914958},0.2,1,0,0,0.12973927737989863,0.91379886521284304,260.82,0.87027008939926742,null,3760,0,1150,42304.870155901539,0.6,98326,2372,0.2,6,150000,null,65390.096360637697,0.64696142857142858,0,0,0,0,0,0,42304.870155901539,null,{"$f":"IFERROR(INDEX(BL$687:BL$749,MATCH($C398,$B$687:$B$749,0)),INDEX(BL$687:BL$749,MATCH(ROUND($I$366+$C398-$H398,1),$B$687:$B$749,0)))","v":1},null,8483.6638496310734,49958.807180465235]
[null,null,11.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H399)),ABS($E$687:$E$749-H399),0))","v":10},0,0,0,11,11,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,{"$f":"O396-1","v":2010},0,0,0,null,2.5464570315100001,1,0.13660121056241747,42312.66792478937,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C399,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C399-$H399,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O399))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C399,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C399-$H399,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O399))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF399","v":3.0357177843914958},0.2,1,0,0,0.12973927737989863,0.91379886521284304,260.82,0.87027008939926742,null,3760,0,1150,27374.664087290195,0.6,98326,2372,0.2,6,150000,null,42312.66792478937,0.64696142857142858,0,0,0,0,0,0,27374.664087290195,null,1,null,5489.6149605777873,49958.807180465235]
[null,null,11.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H400)),ABS($E$687:$E$749-H400),0))","v":10},0,0,0,11,11,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,{"$f":"O397-1","v":2010},0,0,0,null,2.5464570315100001,1,5.7607521318485705E-2,26766.174796147119,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C400,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C400-$H400,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O400))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C400,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C400-$H400,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O400))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF400","v":3.0357177843914958},0.2,1,0,0,0.12973927737989863,0.91379886521284304,260.82,0.87027008939926742,null,3760,0,1150,17316.682683507905,0.6,98326,2372,0.2,6,150000,null,26766.174796147119,0.64696142857142858,0,0,0,0,0,0,17316.682683507905,null,1,null,3472.6241762761829,49958.807180465235]
[null,null,11.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H401)),ABS($E$687:$E$749-H401),0))","v":10},0,0,0,11,11,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,{"$f":"O398-1","v":2010},0,0,0,null,2.5464570315100001,1,5.4730622992179928E-2,65390.096360637697,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C401,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C401-$H401,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O401))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C401,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C401-$H401,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O401))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF401","v":3.0357177843914958},0.2,1,0,0,0.12973927737989863,0.91379886521284304,260.82,0.87027008939926742,null,3760,0,1150,42304.870155901539,0.6,98326,2372,0.2,6,150000,null,65390.096360637697,0.64696142857142858,0,0,0,0,0,0,42304.870155901539,null,1,null,8483.6638496310734,49958.807180465235]
[null,null,12.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H402)),ABS($E$687:$E$749-H402),0))","v":10},0,0,0,12,12,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,{"$f":"O399-1","v":2009},0,0,0,null,2.4015806813191993,1,0.13660121056241747,42312.66792478937,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C402,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C402-$H402,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O402))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C402,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C402-$H402,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O402))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF402","v":3.0357177843914958},0.2,1,0,0,0.12973927737989863,0.91379886521284304,260.82,0.87027008939926742,null,3760,0,1150,27374.664087290195,0.6,98326,2372,0.2,6,150000,null,42312.66792478937,0.64696142857142858,0,0,0,0,0,0,27374.664087290195,null,1,null,5489.6149605777873,49958.807180465235]
[null,null,12.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H403)),ABS($E$687:$E$749-H403),0))","v":10},0,0,0,12,12,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,{"$f":"O400-1","v":2009},0,0,0,null,2.4015806813191993,1,5.7607521318485705E-2,26766.174796147119,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C403,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C403-$H403,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O403))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C403,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C403-$H403,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O403))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF403","v":3.0357177843914958},0.2,1,0,0,0.12973927737989863,0.91379886521284304,260.82,0.87027008939926742,null,3760,0,1150,17316.682683507905,0.6,98326,2372,0.2,6,150000,null,26766.174796147119,0.64696142857142858,0,0,0,0,0,0,17316.682683507905,null,1,null,3472.6241762761829,49958.807180465235]
[null,null,12.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H404)),ABS($E$687:$E$749-H404),0))","v":10},0,0,0,12,12,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,{"$f":"O401-1","v":2009},0,0,0,null,2.4015806813191993,1,5.4730622992179928E-2,65390.096360637697,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C404,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C404-$H404,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O404))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C404,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C404-$H404,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O404))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF404","v":3.0357177843914958},0.2,1,0,0,0.12973927737989863,0.91379886521284304,260.82,0.87027008939926742,null,3760,0,1150,42304.870155901539,0.6,98326,2372,0.2,6,150000,null,65390.096360637697,0.64696142857142858,0,0,0,0,0,0,42304.870155901539,null,1,null,8483.6638496310734,49958.807180465235]
[null,null,13.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H405)),ABS($E$687:$E$749-H405),0))","v":14},0,0,0,13,13,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,{"$f":"O402-1","v":2008},0,0,0,null,4.0916712739775001,1,0.12998392883595336,28607.880874027633,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C405,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C405-$H405,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O405))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C405,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C405-$H405,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O405))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF405","v":3.0357177843914958},0.2,1,0,0,7.1043695179850319E-2,0.95279727721895868,260.82,0.87027008939926742,null,3760,0,1150,22496.827280535603,0.6,98326,2372,0.2,6,150000,null,28607.880874027633,0.78638565993749998,0,0,0,0,0,0,22496.827280535603,null,1,null,2032.4095685558891,49958.807180465235]
[null,null,13.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H406)),ABS($E$687:$E$749-H406),0))","v":14},0,0,0,13,13,{"$f":"IFERROR(INDEX(J$687:J$749,MATCH($C406,$B$687:$B$749,0)),INDEX(J$687:J$749,MATCH(ROUND($I$366+$C406-$H406,1),$B$687:$B$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",2007,{"$f":"O403-1","v":2008},{"$f":"IFERROR(INDEX(P$687:P$749,MATCH($C406,$B$687:$B$749,0)),INDEX(P$687:P$749,MATCH(ROUND($I$366+$C406-$H406,1),$B$687:$B$749,0)))","v":0},0,0,null,4.0916712739775001,1,{"$f":"IFERROR(INDEX(V$687:V$749,MATCH($C406,$B$687:$B$749,0)),INDEX(V$687:V$749,MATCH(ROUND($I$366+$C406-$H406,1),$B$687:$B$749,0)))","v":0.11149200209394371},29138.913996235013,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C406,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C406-$H406,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O406))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C406,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C406-$H406,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O406))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF406","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$687:AH$749,MATCH($C406,$B$687:$B$749,0)),INDEX(AH$687:AH$749,MATCH(ROUND($I$366+$C406-$H406,1),$B$687:$B$749,0)))","v":0.2},1,0,0,7.1043695179850319E-2,0.95279727721895868,260.82,0.87027008939926742,null,{"$f":"IFERROR(INDEX(AQ$687:AQ$749,MATCH($C406,$B$687:$B$749,0)),INDEX(AQ$687:AQ$749,MATCH(ROUND($I$366+$C406-$H406,1),$B$687:$B$749,0)))","v":3760},0,1150,22914.424112791326,0.6,98326,2372,0.2,6,150000,null,{"$f":"IFERROR(INDEX(BB$687:BB$749,MATCH($C406,$B$687:$B$749,0)),INDEX(BB$687:BB$749,MATCH(ROUND($I$366+$C406-$H406,1),$B$687:$B$749,0)))","v":29138.913996235013},0.78638565993749998,0,0,0,0,0,0,22914.424112791326,null,1,null,{"$f":"IFERROR(INDEX(BN$687:BN$749,MATCH($C406,$B$687:$B$749,0)),INDEX(BN$687:BN$749,MATCH(ROUND($I$366+$C406-$H406,1),$B$687:$B$749,0)))","v":2070.1361238203945},49958.807180465235]
[null,null,13.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H407)),ABS($E$687:$E$749-H407),0))","v":14},0,0,0,13,13,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,{"$f":"O404-1","v":2008},0,0,0,null,4.0916712739775001,1,9.1566827221797306E-2,33295.838462505773,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C407,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C407-$H407,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O407))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C407,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C407-$H407,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O407))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF407","v":3.0357177843914958},0.2,1,0,0,7.1043695179850319E-2,0.95279727721895868,260.82,0.87027008939926742,null,3760,0,1150,26183.369902509996,0.6,98326,2372,0.2,6,150000,null,33295.838462505773,0.78638565993749998,0,0,0,0,0,0,26183.369902509996,null,1,null,2365.4593984877961,49958.807180465235]
[null,null,14.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H408)),ABS($E$687:$E$749-H408),0))","v":14},14,14.1,1,14,14,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,{"$f":"O405-1","v":2007},0,0,0,null,2.7074916237110003,1,0.12998392883595336,28607.880874027633,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C408,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C408-$H408,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O408))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C408,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C408-$H408,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O408))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF408","v":3.0357177843914958},0.2,1,0,0,7.1043695179850319E-2,0.95279727721895868,260.82,0.87027008939926742,null,3760,0,1150,22496.827280535603,0.6,98326,2372,0.2,6,150000,null,28607.880874027633,0.78638565993749998,0,0,0,0,0,0,22496.827280535603,null,1,null,2032.4095685558891,49958.807180465235]
[null,null,14.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H409)),ABS($E$687:$E$749-H409),0))","v":14},14,14.2,1,14,14,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,{"$f":"O406-1","v":2007},0,0,0,null,2.7074916237110003,1,0.11149200209394371,29138.913996235013,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C409,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C409-$H409,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O409))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C409,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C409-$H409,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O409))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF409","v":3.0357177843914958},0.2,1,0,0,7.1043695179850319E-2,0.95279727721895868,260.82,0.87027008939926742,null,3760,0,1150,22914.424112791326,0.6,98326,2372,0.2,6,150000,null,29138.913996235013,0.78638565993749998,0,0,0,0,0,0,22914.424112791326,null,1,null,2070.1361238203945,49958.807180465235]
[null,null,14.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H410)),ABS($E$687:$E$749-H410),0))","v":14},14,14.3,1,14,14,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,{"$f":"O407-1","v":2007},0,0,0,null,2.7074916237110003,1,9.1566827221797306E-2,33295.838462505773,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C410,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C410-$H410,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O410))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C410,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C410-$H410,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O410))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF410","v":3.0357177843914958},0.2,1,0,0,7.1043695179850319E-2,0.95279727721895868,260.82,0.87027008939926742,null,3760,0,1150,26183.369902509996,0.6,98326,2372,0.2,6,150000,null,33295.838462505773,0.78638565993749998,0,0,0,0,0,0,26183.369902509996,null,1,null,2365.4593984877961,49958.807180465235]
[null,null,15.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H411)),ABS($E$687:$E$749-H411),0))","v":14},0,0,0,15,15,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,{"$f":"O408-1","v":2006},0,0,0,null,1.8091034579838798,1,0.12998392883595336,28607.880874027633,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C411,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C411-$H411,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O411))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C411,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C411-$H411,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O411))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF411","v":3.0357177843914958},0.2,1,0,0,7.1043695179850319E-2,0.95279727721895868,260.82,0.87027008939926742,null,3760,0,1150,22496.827280535603,0.6,98326,2372,0.2,6,150000,null,28607.880874027633,0.78638565993749998,0,0,0,0,0,0,22496.827280535603,null,1,null,2032.4095685558891,49958.807180465235]
[null,null,15.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H412)),ABS($E$687:$E$749-H412),0))","v":14},0,0,0,15,15,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,{"$f":"O409-1","v":2006},0,0,0,null,1.8091034579838798,1,0.11149200209394371,29138.913996235013,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C412,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C412-$H412,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O412))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C412,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C412-$H412,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O412))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF412","v":3.0357177843914958},0.2,1,0,0,7.1043695179850319E-2,0.95279727721895868,260.82,0.87027008939926742,null,3760,0,1150,22914.424112791326,0.6,98326,2372,0.2,6,150000,null,29138.913996235013,0.78638565993749998,0,0,0,0,0,0,22914.424112791326,null,1,null,2070.1361238203945,49958.807180465235]
[null,null,15.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H413)),ABS($E$687:$E$749-H413),0))","v":14},0,0,0,15,15,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,{"$f":"O410-1","v":2006},0,0,0,null,1.8091034579838798,1,9.1566827221797306E-2,33295.838462505773,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C413,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C413-$H413,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O413))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C413,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C413-$H413,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O413))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF413","v":3.0357177843914958},0.2,1,0,0,7.1043695179850319E-2,0.95279727721895868,260.82,0.87027008939926742,null,3760,0,1150,26183.369902509996,0.6,98326,2372,0.2,6,150000,null,33295.838462505773,0.78638565993749998,0,0,0,0,0,0,26183.369902509996,null,1,null,2365.4593984877961,49958.807180465235]
[null,null,16.100000000000001,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H414)),ABS($E$687:$E$749-H414),0))","v":14},0,0,0,16,16,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,{"$f":"O411-1","v":2005},0,0,0,null,1.2946993591927198,1,0.12998392883595336,28607.880874027633,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C414,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C414-$H414,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O414))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C414,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C414-$H414,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O414))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF414","v":3.0357177843914958},0.2,1,0,0,7.1043695179850319E-2,0.95279727721895868,260.82,0.87027008939926742,null,3760,0,1150,22496.827280535603,0.6,98326,2372,0.2,6,150000,null,28607.880874027633,0.78638565993749998,0,0,0,0,0,0,22496.827280535603,null,1,null,2032.4095685558891,49958.807180465235]
[null,null,16.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H415)),ABS($E$687:$E$749-H415),0))","v":14},0,0,0,16,16,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,{"$f":"O412-1","v":2005},0,0,0,null,1.2946993591927198,1,0.11149200209394371,29138.913996235013,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C415,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C415-$H415,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O415))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C415,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C415-$H415,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O415))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF415","v":3.0357177843914958},0.2,1,0,0,7.1043695179850319E-2,0.95279727721895868,260.82,0.87027008939926742,null,3760,0,1150,22914.424112791326,0.6,98326,2372,0.2,6,150000,null,29138.913996235013,0.78638565993749998,0,0,0,0,0,0,22914.424112791326,null,1,null,2070.1361238203945,49958.807180465235]
[null,null,16.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H416)),ABS($E$687:$E$749-H416),0))","v":14},0,0,0,16,16,{"$f":"IFERROR(INDEX(J$687:J$749,MATCH($C416,$B$687:$B$749,0)),INDEX(J$687:J$749,MATCH(ROUND($I$366+$C416-$H416,1),$B$687:$B$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",2007,{"$f":"O413-1","v":2005},0,0,0,null,1.2946993591927198,1,{"$f":"IFERROR(INDEX(V$687:V$749,MATCH($C416,$B$687:$B$749,0)),INDEX(V$687:V$749,MATCH(ROUND($I$366+$C416-$H416,1),$B$687:$B$749,0)))","v":9.1566827221797306E-2},33295.838462505773,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C416,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C416-$H416,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O416))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C416,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C416-$H416,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O416))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF416","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$687:AH$749,MATCH($C416,$B$687:$B$749,0)),INDEX(AH$687:AH$749,MATCH(ROUND($I$366+$C416-$H416,1),$B$687:$B$749,0)))","v":0.2},1,0,0,7.1043695179850319E-2,0.95279727721895868,260.82,0.87027008939926742,null,{"$f":"IFERROR(INDEX(AQ$687:AQ$749,MATCH($C416,$B$687:$B$749,0)),INDEX(AQ$687:AQ$749,MATCH(ROUND($I$366+$C416-$H416,1),$B$687:$B$749,0)))","v":3760},0,1150,26183.369902509996,0.6,98326,2372,0.2,6,150000,null,{"$f":"IFERROR(INDEX(BB$687:BB$749,MATCH($C416,$B$687:$B$749,0)),INDEX(BB$687:BB$749,MATCH(ROUND($I$366+$C416-$H416,1),$B$687:$B$749,0)))","v":33295.838462505773},0.78638565993749998,0,0,0,0,0,0,26183.369902509996,null,1,null,2365.4593984877961,49958.807180465235]
[null,null,17.100000000000001,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H417)),ABS($E$687:$E$749-H417),0))","v":18},0,0,0,17,17,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,{"$f":"O414-1","v":2004},0,0,0,null,0.68992334042247005,1,5.4066019671431875E-2,22608.618630737554,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C417,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C417-$H417,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O417))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C417,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C417-$H417,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O417))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF417","v":3.0357177843914958},0.2,1,0,0,4.1244467691317295E-2,0.9725964257664762,260.82,0.87027008939926742,null,3760,0,1150,21610.599246957856,0.6,98326,2372,0.2,6,150000,null,22608.618630737554,0.95585668456440587,0,0,0,0,0,0,21610.599246957856,null,1,null,932.48044066076932,49958.807180465235]
[null,null,17.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H418)),ABS($E$687:$E$749-H418),0))","v":18},0,0,0,17,17,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,{"$f":"O415-1","v":2004},0,0,0,null,0.68992334042247005,1,2.5106658049658403E-2,19088.67782512182,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C418,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C418-$H418,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O418))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C418,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C418-$H418,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O418))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF418","v":3.0357177843914958},0.2,1,0,0,4.1244467691317295E-2,0.9725964257664762,260.82,0.87027008939926742,null,3760,0,1150,18246.040298639036,0.6,98326,2372,0.2,6,150000,null,19088.67782512182,0.95585668456440587,0,0,0,0,0,0,18246.040298639036,null,1,null,787.30235582820183,49958.807180465235]
[null,null,17.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H419)),ABS($E$687:$E$749-H419),0))","v":18},0,0,0,17,17,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,{"$f":"O416-1","v":2004},0,0,0,null,0.68992334042247005,1,1.8461645998492444E-2,22057.282464880616,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C419,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C419-$H419,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O419))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C419,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C419-$H419,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O419))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF419","v":3.0357177843914958},0.2,1,0,0,4.1244467691317295E-2,0.9725964257664762,260.82,0.87027008939926742,null,3760,0,1150,21083.600887381392,0.6,98326,2372,0.2,6,150000,null,22057.282464880616,0.95585668456440587,0,0,0,0,0,0,21083.600887381392,null,1,null,909.74087398102813,49958.807180465235]
[null,null,18.100000000000001,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H420)),ABS($E$687:$E$749-H420),0))","v":18},18,18.100000000000001,1,18,18,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,{"$f":"O417-1","v":2003},0,0,0,null,0.59119105548425999,1,5.4066019671431875E-2,22608.618630737554,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C420,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C420-$H420,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O420))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C420,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C420-$H420,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O420))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF420","v":3.0357177843914958},0.2,1,0,0,4.1244467691317295E-2,0.9725964257664762,260.82,0.87027008939926742,null,3760,0,1150,21610.599246957856,0.6,98326,2372,0.2,6,150000,null,22608.618630737554,0.95585668456440587,0,0,0,0,0,0,21610.599246957856,null,1,null,932.48044066076932,49958.807180465235]
[null,null,18.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H421)),ABS($E$687:$E$749-H421),0))","v":18},18,18.2,1,18,18,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,{"$f":"O418-1","v":2003},0,0,0,null,0.59119105548425999,1,2.5106658049658403E-2,19088.67782512182,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C421,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C421-$H421,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O421))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C421,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C421-$H421,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O421))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF421","v":3.0357177843914958},0.2,1,0,0,4.1244467691317295E-2,0.9725964257664762,260.82,0.87027008939926742,null,3760,0,1150,18246.040298639036,0.6,98326,2372,0.2,6,150000,null,19088.67782512182,0.95585668456440587,0,0,0,0,0,0,18246.040298639036,null,1,null,787.30235582820183,49958.807180465235]
[null,null,18.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H422)),ABS($E$687:$E$749-H422),0))","v":18},18,18.3,1,18,18,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,{"$f":"O419-1","v":2003},0,0,0,null,0.59119105548425999,1,1.8461645998492444E-2,22057.282464880616,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C422,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C422-$H422,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O422))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C422,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C422-$H422,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O422))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF422","v":3.0357177843914958},0.2,1,0,0,4.1244467691317295E-2,0.9725964257664762,260.82,0.87027008939926742,null,3760,0,1150,21083.600887381392,0.6,98326,2372,0.2,6,150000,null,22057.282464880616,0.95585668456440587,0,0,0,0,0,0,21083.600887381392,null,1,null,909.74087398102813,49958.807180465235]
[null,null,19.100000000000001,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H423)),ABS($E$687:$E$749-H423),0))","v":18},0,0,0,19,19,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,{"$f":"O420-1","v":2002},0,0,0,null,0.47513286940200994,1,5.4066019671431875E-2,22608.618630737554,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C423,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C423-$H423,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O423))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C423,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C423-$H423,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O423))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF423","v":3.0357177843914958},0.2,1,0,0,4.1244467691317295E-2,0.9725964257664762,260.82,0.87027008939926742,null,3760,0,1150,21610.599246957856,0.6,98326,2372,0.2,6,150000,null,22608.618630737554,0.95585668456440587,0,0,0,0,0,0,21610.599246957856,null,1,null,932.48044066076932,49958.807180465235]
[null,null,19.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H424)),ABS($E$687:$E$749-H424),0))","v":18},0,0,0,19,19,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,{"$f":"O421-1","v":2002},0,0,0,null,0.47513286940200994,1,2.5106658049658403E-2,19088.67782512182,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C424,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C424-$H424,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O424))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C424,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C424-$H424,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O424))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF424","v":3.0357177843914958},0.2,1,0,0,4.1244467691317295E-2,0.9725964257664762,260.82,0.87027008939926742,null,3760,0,1150,18246.040298639036,0.6,98326,2372,0.2,6,150000,null,19088.67782512182,0.95585668456440587,0,0,0,0,0,0,18246.040298639036,null,1,null,787.30235582820183,49958.807180465235]
[null,null,19.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H425)),ABS($E$687:$E$749-H425),0))","v":18},0,0,0,19,19,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,{"$f":"O422-1","v":2002},0,0,0,null,0.47513286940200994,1,1.8461645998492444E-2,22057.282464880616,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C425,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C425-$H425,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O425))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C425,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C425-$H425,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O425))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF425","v":3.0357177843914958},0.2,1,0,0,4.1244467691317295E-2,0.9725964257664762,260.82,0.87027008939926742,null,3760,0,1150,21083.600887381392,0.6,98326,2372,0.2,6,150000,null,22057.282464880616,0.95585668456440587,0,0,0,0,0,0,21083.600887381392,null,1,null,909.74087398102813,49958.807180465235]
[null,null,20.100000000000001,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H426)),ABS($E$687:$E$749-H426),0))","v":18},0,0,0,20,20,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,{"$f":"O423-1","v":2001},0,0,0,null,0.49539081242232996,1,5.4066019671431875E-2,22608.618630737554,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C426,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C426-$H426,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O426))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C426,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C426-$H426,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O426))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF426","v":3.0357177843914958},0.2,1,0,0,4.1244467691317295E-2,0.9725964257664762,260.82,0.87027008939926742,null,3760,0,1150,21610.599246957856,0.6,98326,2372,0.2,6,150000,null,22608.618630737554,0.95585668456440587,0,0,0,0,0,0,21610.599246957856,null,1,null,932.48044066076932,49958.807180465235]
[null,null,20.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H427)),ABS($E$687:$E$749-H427),0))","v":18},0,0,0,20,20,"Lastbil UNDER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,{"$f":"O424-1","v":2001},0,0,0,null,0.49539081242232996,1,2.5106658049658403E-2,19088.67782512182,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C427,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C427-$H427,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O427))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C427,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C427-$H427,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O427))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF427","v":3.0357177843914958},0.2,1,0,0,4.1244467691317295E-2,0.9725964257664762,260.82,0.87027008939926742,null,3760,0,1150,18246.040298639036,0.6,98326,2372,0.2,6,150000,null,19088.67782512182,0.95585668456440587,0,0,0,0,0,0,18246.040298639036,null,1,null,787.30235582820183,49958.807180465235]
[null,null,20.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H428)),ABS($E$687:$E$749-H428),0))","v":18},0,0,0,20,20,"Lastbil UNDER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,{"$f":"O425-1","v":2001},0,0,0,null,0.49539081242232996,1,1.8461645998492444E-2,22057.282464880616,550000,0,365430,14.8,1800,{"$f":"IFERROR(INDEX(AC$687:AC$749,MATCH($C428,$B$687:$B$749,0)),INDEX(AC$687:AC$749,MATCH(ROUND($I$366+$C428-$H428,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O428))","v":0.2},{"$f":"IFERROR(INDEX(AD$687:AD$749,MATCH($C428,$B$687:$B$749,0)),INDEX(AD$687:AD$749,MATCH(ROUND($I$366+$C428-$H428,1),$B$687:$B$749,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O428))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF428","v":3.0357177843914958},0.2,1,0,0,4.1244467691317295E-2,0.9725964257664762,260.82,0.87027008939926742,null,3760,0,1150,21083.600887381392,0.6,98326,2372,0.2,6,150000,null,22057.282464880616,0.95585668456440587,0,0,0,0,0,0,21083.600887381392,null,1,null,909.74087398102813,49958.807180465235]
[null,null,0.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H429)),ABS($E$750:$E$812-H429),0))","v":0},0,0.1,0,0,0,{"$f":"IFERROR(INDEX(J$750:J$812,MATCH($C429,$B$750:$B$812,0)),INDEX(J$750:J$812,MATCH(ROUND($I$429+$C429-$H429,1),$B$750:$B$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},"Volvo","Mest typiske","Mest typiske",2019,{"$f":"input_år","v":2021},{"$f":"IFERROR(INDEX(P$750:P$812,MATCH($C429,$B$750:$B$812,0)),INDEX(P$750:P$812,MATCH(ROUND($I$429+$C429-$H429,1),$B$750:$B$812,0)))","v":0},0,0,{"$f":"SUMPRODUCT(T429:T491,U429:U491)/3","v":419.80575426869012},{"$f":"IFERROR(INDEX(T$750:T$812,MATCH($C429,$B$750:$B$812,0)),INDEX(T$750:T$812,MATCH(ROUND($I$429+$C429-$H429,1),$B$750:$B$812,0)))","v":62.500938688790399},{"$f":"INDEX(skrotrate_lbil2,MATCH(H429&\" \"&IF(O429>original_år,0,original_år-O429),match_skrot,0))","v":1},{"$f":"IFERROR(INDEX(V$750:V$812,MATCH($C429,$B$750:$B$812,0)),INDEX(V$750:V$812,MATCH(ROUND($I$429+$C429-$H429,1),$B$750:$B$812,0)))","v":0.10552686756769082},61650.198479584753,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C429,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C429-$H429,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O429))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C429,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C429-$H429,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O429))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF429","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$750:AH$812,MATCH($C429,$B$750:$B$812,0)),INDEX(AH$750:AH$812,MATCH(ROUND($I$429+$C429-$H429,1),$B$750:$B$812,0)))","v":0.4},1,0,0,0.41551183109358653,0.85145966089965397,260.82,{"$f":"1-SUMPRODUCT(BN429:BN491,V429:V491)/SUMPRODUCT(BO429:BO491,V429:V491)","v":0.87048969685461453},null,{"$f":"IFERROR(INDEX(AQ$750:AQ$812,MATCH($C429,$B$750:$B$812,0)),INDEX(AQ$750:AQ$812,MATCH(ROUND($I$429+$C429-$H429,1),$B$750:$B$812,0)))","v":1556.78508973769},5591,0,67383.894888499839,0.6,112357.5,3589,0.2,11,100000,null,{"$f":"IFERROR(INDEX(BB$750:BB$812,MATCH($C429,$B$750:$B$812,0)),INDEX(BB$750:BB$812,MATCH(ROUND($I$429+$C429-$H429,1),$B$750:$B$812,0)))","v":61650.198479584753},1.0930036974789916,0,0,0,0,0,0,67383.894888499839,null,{"$f":"IFERROR(INDEX(BL$750:BL$812,MATCH($C429,$B$750:$B$812,0)),INDEX(BL$750:BL$812,MATCH(ROUND($I$429+$C429-$H429,1),$B$750:$B$812,0)))","v":1},null,{"$f":"IFERROR(INDEX(BN$750:BN$812,MATCH($C429,$B$750:$B$812,0)),INDEX(BN$750:BN$812,MATCH(ROUND($I$429+$C429-$H429,1),$B$750:$B$812,0)))","v":25616.386857535304},125700.60396407392]
[null,null,{"$f":"IF(COUNTIF(H428:H430,H430)=1,H430+0.1,IF(COUNTIF(H428:H430,H430)=2,H430+0.2,IF(COUNTIF(H428:H430,H430)=3,H430+0.3,0)))","v":0.2},{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H430)),ABS($E$750:$E$812-H430),0))","v":0},{"$f":"(IF(G430=0,0,H430))*1","v":0},0.2,0,0,{"$f":"H430+input_år-original_år","v":0},"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2019,{"$f":"input_år","v":2021},0,0,0,null,62.500938688790399,1,8.2792610697270633E-2,52187.112700813625,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C430,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C430-$H430,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O430))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C430,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C430-$H430,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O430))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF430","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,{"$f":"$AO$429","v":0.87048969685461453},null,1556.78508973769,5591,0,57040.70714274214,0.6,112357.5,3589,0.2,11,100000,null,52187.112700813625,1.0930036974789916,0,0,0,0,0,0,57040.70714274214,null,1,null,21684.362757802435,125700.60396407392]
[null,null,0.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H431)),ABS($E$750:$E$812-H431),0))","v":0},0,0.3,0,0,0,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,{"$f":"input_år","v":2021},0,0,0,null,62.500938688790399,1,9.7879199122104105E-2,63364.202335107169,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C431,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C431-$H431,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O431))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C431,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C431-$H431,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O431))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF431","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,{"$f":"$AO$429","v":0.87048969685461453},null,1556.78508973769,5591,0,69257.307440079094,0.6,112357.5,3589,0.2,11,100000,null,63364.202335107169,1.0930036974789916,0,0,0,0,0,0,69257.307440079094,null,1,null,26328.575738044892,125700.60396407392]
[null,null,1.1000000000000001,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H432)),ABS($E$750:$E$812-H432),0))","v":0},0,{"$f":"(IF(E432=0,0,IF(COUNTIF(E430:E432,E432)=1,E432&\",1\",IF(COUNTIF(E430:E432,E432)=2,E432&\",2\",IF(COUNTIF(E430:E432,E432)=3,E432&\",3\")))))*1","v":0},0,1,1,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2019,{"$f":"O429-1","v":2020},0,0,0,null,55.655117781141001,1,0.10552686756769082,61650.198479584753,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C432,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C432-$H432,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O432))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C432,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C432-$H432,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O432))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF432","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,67383.894888499839,0.6,112357.5,3589,0.2,11,100000,null,61650.198479584753,1.0930036974789916,0,0,0,0,0,0,67383.894888499839,null,1,null,25616.386857535304,125700.60396407392]
[null,null,1.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H433)),ABS($E$750:$E$812-H433),0))","v":0},0,{"$f":"(IF(E433=0,0,IF(COUNTIF(E431:E433,E433)=1,E433&\",1\",IF(COUNTIF(E431:E433,E433)=2,E433&\",2\",IF(COUNTIF(E431:E433,E433)=3,E433&\",3\")))))*1","v":0},0,1,1,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2019,{"$f":"O430-1","v":2020},0,0,0,null,55.655117781141001,1,8.2792610697270633E-2,52187.112700813625,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C433,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C433-$H433,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O433))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C433,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C433-$H433,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O433))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF433","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,57040.70714274214,0.6,112357.5,3589,0.2,11,100000,null,52187.112700813625,1.0930036974789916,0,0,0,0,0,0,57040.70714274214,null,1,null,21684.362757802435,125700.60396407392]
[null,null,1.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H434)),ABS($E$750:$E$812-H434),0))","v":0},0,0,0,1,1,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,{"$f":"O431-1","v":2020},0,0,0,null,55.655117781141001,1,9.7879199122104105E-2,63364.202335107169,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C434,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C434-$H434,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O434))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C434,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C434-$H434,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O434))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF434","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,69257.307440079094,0.6,112357.5,3589,0.2,11,100000,null,63364.202335107169,1.0930036974789916,0,0,0,0,0,0,69257.307440079094,null,1,null,26328.575738044892,125700.60396407392]
[null,null,2.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H435)),ABS($E$750:$E$812-H435),0))","v":0},0,0,0,2,2,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2019,{"$f":"O432-1","v":2019},0,0,0,null,56.703763677083003,1,0.10552686756769082,61650.198479584753,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C435,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C435-$H435,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O435))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C435,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C435-$H435,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O435))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF435","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,67383.894888499839,0.6,112357.5,3589,0.2,11,100000,null,61650.198479584753,1.0930036974789916,0,0,0,0,0,0,67383.894888499839,null,1,null,25616.386857535304,125700.60396407392]
[null,null,2.2000000000000002,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H436)),ABS($E$750:$E$812-H436),0))","v":0},0,0,0,2,2,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2019,{"$f":"O433-1","v":2019},0,0,0,null,56.703763677083003,1,8.2792610697270633E-2,52187.112700813625,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C436,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C436-$H436,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O436))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C436,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C436-$H436,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O436))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF436","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,57040.70714274214,0.6,112357.5,3589,0.2,11,100000,null,52187.112700813625,1.0930036974789916,0,0,0,0,0,0,57040.70714274214,null,1,null,21684.362757802435,125700.60396407392]
[null,null,2.2999999999999998,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H437)),ABS($E$750:$E$812-H437),0))","v":0},0,0,0,2,2,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,{"$f":"O434-1","v":2019},0,0,0,null,56.703763677083003,1,9.7879199122104105E-2,63364.202335107169,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C437,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C437-$H437,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O437))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C437,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C437-$H437,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O437))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF437","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,69257.307440079094,0.6,112357.5,3589,0.2,11,100000,null,63364.202335107169,1.0930036974789916,0,0,0,0,0,0,69257.307440079094,null,1,null,26328.575738044892,125700.60396407392]
[null,null,3.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H438)),ABS($E$750:$E$812-H438),0))","v":0},0,{"$f":"(IF(E438=0,0,IF(COUNTIF(E436:E438,E438)=1,E438&\",1\",IF(COUNTIF(E436:E438,E438)=2,E438&\",2\",IF(COUNTIF(E436:E438,E438)=3,E438&\",3\")))))*1","v":0},0,3,3,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2019,{"$f":"O435-1","v":2018},0,0,0,null,49.292549087373594,1,0.10552686756769082,61650.198479584753,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C438,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C438-$H438,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O438))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C438,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C438-$H438,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O438))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF438","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,67383.894888499839,0.6,112357.5,3589,0.2,11,100000,null,61650.198479584753,1.0930036974789916,0,0,0,0,0,0,67383.894888499839,null,1,null,25616.386857535304,125700.60396407392]
[null,null,3.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H439)),ABS($E$750:$E$812-H439),0))","v":0},0,{"$f":"(IF(E439=0,0,IF(COUNTIF(E437:E439,E439)=1,E439&\",1\",IF(COUNTIF(E437:E439,E439)=2,E439&\",2\",IF(COUNTIF(E437:E439,E439)=3,E439&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(J$750:J$812,MATCH($C439,$B$750:$B$812,0)),INDEX(J$750:J$812,MATCH(ROUND($I$429+$C439-$H439,1),$B$750:$B$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",2019,{"$f":"O436-1","v":2018},0,0,0,null,49.292549087373594,1,{"$f":"IFERROR(INDEX(V$750:V$812,MATCH($C439,$B$750:$B$812,0)),INDEX(V$750:V$812,MATCH(ROUND($I$429+$C439-$H439,1),$B$750:$B$812,0)))","v":8.2792610697270633E-2},52187.112700813625,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C439,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C439-$H439,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O439))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C439,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C439-$H439,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O439))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF439","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$750:AH$812,MATCH($C439,$B$750:$B$812,0)),INDEX(AH$750:AH$812,MATCH(ROUND($I$429+$C439-$H439,1),$B$750:$B$812,0)))","v":0.4},1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,{"$f":"IFERROR(INDEX(AQ$750:AQ$812,MATCH($C439,$B$750:$B$812,0)),INDEX(AQ$750:AQ$812,MATCH(ROUND($I$429+$C439-$H439,1),$B$750:$B$812,0)))","v":1556.78508973769},5591,0,57040.70714274214,0.6,112357.5,3589,0.2,11,100000,null,{"$f":"IFERROR(INDEX(BB$750:BB$812,MATCH($C439,$B$750:$B$812,0)),INDEX(BB$750:BB$812,MATCH(ROUND($I$429+$C439-$H439,1),$B$750:$B$812,0)))","v":52187.112700813625},1.0930036974789916,0,0,0,0,0,0,57040.70714274214,null,1,null,21684.362757802435,125700.60396407392]
[null,null,3.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H440)),ABS($E$750:$E$812-H440),0))","v":0},0,0,0,3,3,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2019,{"$f":"O437-1","v":2018},0,0,0,null,49.292549087373594,1,9.7879199122104105E-2,63364.202335107169,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C440,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C440-$H440,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O440))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C440,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C440-$H440,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O440))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF440","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,69257.307440079094,0.6,112357.5,3589,0.2,11,100000,null,63364.202335107169,1.0930036974789916,0,0,0,0,0,0,69257.307440079094,null,1,null,26328.575738044892,125700.60396407392]
[null,null,4.0999999999999996,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H441)),ABS($E$750:$E$812-H441),0))","v":6},0,0,0,4,4,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O438-1","v":2017},0,0,0,null,40.0585970411707,1,0.10552686756769082,61650.198479584753,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C441,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C441-$H441,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O441))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C441,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C441-$H441,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O441))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF441","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,67383.894888499839,0.6,112357.5,3589,0.2,11,100000,null,61650.198479584753,1.0930036974789916,0,0,0,0,0,0,67383.894888499839,null,1,null,25616.386857535304,125700.60396407392]
[null,null,4.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H442)),ABS($E$750:$E$812-H442),0))","v":6},0,0,0,4,4,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O439-1","v":2017},0,0,0,null,40.0585970411707,1,8.2792610697270633E-2,52187.112700813625,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C442,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C442-$H442,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O442))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C442,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C442-$H442,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O442))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF442","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,57040.70714274214,0.6,112357.5,3589,0.2,11,100000,null,52187.112700813625,1.0930036974789916,0,0,0,0,0,0,57040.70714274214,null,1,null,21684.362757802435,125700.60396407392]
[null,null,4.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H443)),ABS($E$750:$E$812-H443),0))","v":6},0,0,0,4,4,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,{"$f":"O440-1","v":2017},0,0,0,null,40.0585970411707,1,9.7879199122104105E-2,63364.202335107169,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C443,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C443-$H443,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O443))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C443,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C443-$H443,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O443))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF443","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,69257.307440079094,0.6,112357.5,3589,0.2,11,100000,null,63364.202335107169,1.0930036974789916,0,0,0,0,0,0,69257.307440079094,null,1,null,26328.575738044892,125700.60396407392]
[null,null,5.0999999999999996,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H444)),ABS($E$750:$E$812-H444),0))","v":6},0,0,0,5,5,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O441-1","v":2016},0,0,0,null,36.766398706624599,1,0.10552686756769082,61650.198479584753,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C444,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C444-$H444,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O444))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C444,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C444-$H444,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O444))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF444","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,67383.894888499839,0.6,112357.5,3589,0.2,11,100000,null,61650.198479584753,1.0930036974789916,0,0,0,0,0,0,67383.894888499839,null,1,null,25616.386857535304,125700.60396407392]
[null,null,5.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H445)),ABS($E$750:$E$812-H445),0))","v":6},0,0,0,5,5,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O442-1","v":2016},0,0,0,null,36.766398706624599,1,8.2792610697270633E-2,52187.112700813625,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C445,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C445-$H445,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O445))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C445,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C445-$H445,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O445))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF445","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,57040.70714274214,0.6,112357.5,3589,0.2,11,100000,null,52187.112700813625,1.0930036974789916,0,0,0,0,0,0,57040.70714274214,null,1,null,21684.362757802435,125700.60396407392]
[null,null,5.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H446)),ABS($E$750:$E$812-H446),0))","v":6},0,0,0,5,5,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,{"$f":"O443-1","v":2016},0,0,0,null,36.766398706624599,1,9.7879199122104105E-2,63364.202335107169,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C446,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C446-$H446,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O446))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C446,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C446-$H446,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O446))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF446","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,69257.307440079094,0.6,112357.5,3589,0.2,11,100000,null,63364.202335107169,1.0930036974789916,0,0,0,0,0,0,69257.307440079094,null,1,null,26328.575738044892,125700.60396407392]
[null,null,6.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H447)),ABS($E$750:$E$812-H447),0))","v":6},6,6.1,1,6,6,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O444-1","v":2015},0,0,0,null,27.307866320889001,1,0.10552686756769082,61650.198479584753,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C447,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C447-$H447,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O447))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C447,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C447-$H447,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O447))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF447","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,67383.894888499839,0.6,112357.5,3589,0.2,11,100000,null,61650.198479584753,1.0930036974789916,0,0,0,0,0,0,67383.894888499839,null,1,null,25616.386857535304,125700.60396407392]
[null,null,6.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H448)),ABS($E$750:$E$812-H448),0))","v":6},6,6.2,1,6,6,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O445-1","v":2015},0,0,0,null,27.307866320889001,1,8.2792610697270633E-2,52187.112700813625,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C448,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C448-$H448,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O448))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C448,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C448-$H448,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O448))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF448","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,57040.70714274214,0.6,112357.5,3589,0.2,11,100000,null,52187.112700813625,1.0930036974789916,0,0,0,0,0,0,57040.70714274214,null,1,null,21684.362757802435,125700.60396407392]
[null,null,6.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H449)),ABS($E$750:$E$812-H449),0))","v":6},6,6.3,1,6,6,{"$f":"IFERROR(INDEX(J$750:J$812,MATCH($C449,$B$750:$B$812,0)),INDEX(J$750:J$812,MATCH(ROUND($I$429+$C449-$H449,1),$B$750:$B$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",2015,{"$f":"O446-1","v":2015},{"$f":"IFERROR(INDEX(P$750:P$812,MATCH($C449,$B$750:$B$812,0)),INDEX(P$750:P$812,MATCH(ROUND($I$429+$C449-$H449,1),$B$750:$B$812,0)))","v":0},0,0,null,27.307866320889001,1,{"$f":"IFERROR(INDEX(V$750:V$812,MATCH($C449,$B$750:$B$812,0)),INDEX(V$750:V$812,MATCH(ROUND($I$429+$C449-$H449,1),$B$750:$B$812,0)))","v":9.7879199122104105E-2},63364.202335107169,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C449,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C449-$H449,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O449))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C449,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C449-$H449,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O449))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF449","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$750:AH$812,MATCH($C449,$B$750:$B$812,0)),INDEX(AH$750:AH$812,MATCH(ROUND($I$429+$C449-$H449,1),$B$750:$B$812,0)))","v":0.4},1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,{"$f":"IFERROR(INDEX(AQ$750:AQ$812,MATCH($C449,$B$750:$B$812,0)),INDEX(AQ$750:AQ$812,MATCH(ROUND($I$429+$C449-$H449,1),$B$750:$B$812,0)))","v":1556.78508973769},5591,0,69257.307440079094,0.6,112357.5,3589,0.2,11,100000,null,{"$f":"IFERROR(INDEX(BB$750:BB$812,MATCH($C449,$B$750:$B$812,0)),INDEX(BB$750:BB$812,MATCH(ROUND($I$429+$C449-$H449,1),$B$750:$B$812,0)))","v":63364.202335107169},1.0930036974789916,0,0,0,0,0,0,69257.307440079094,null,1,null,{"$f":"IFERROR(INDEX(BN$750:BN$812,MATCH($C449,$B$750:$B$812,0)),INDEX(BN$750:BN$812,MATCH(ROUND($I$429+$C449-$H449,1),$B$750:$B$812,0)))","v":26328.575738044892},125700.60396407392]
[null,null,7.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H450)),ABS($E$750:$E$812-H450),0))","v":6},0,0,0,7,7,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O447-1","v":2014},0,0,0,null,17.951758634144802,1,0.10552686756769082,61650.198479584753,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C450,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C450-$H450,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O450))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C450,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C450-$H450,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O450))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF450","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,67383.894888499839,0.6,112357.5,3589,0.2,11,100000,null,61650.198479584753,1.0930036974789916,0,0,0,0,0,0,67383.894888499839,null,1,null,25616.386857535304,125700.60396407392]
[null,null,7.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H451)),ABS($E$750:$E$812-H451),0))","v":6},0,0,0,7,7,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O448-1","v":2014},0,0,0,null,17.951758634144802,1,8.2792610697270633E-2,52187.112700813625,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C451,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C451-$H451,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O451))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C451,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C451-$H451,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O451))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF451","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,57040.70714274214,0.6,112357.5,3589,0.2,11,100000,null,52187.112700813625,1.0930036974789916,0,0,0,0,0,0,57040.70714274214,null,1,null,21684.362757802435,125700.60396407392]
[null,null,7.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H452)),ABS($E$750:$E$812-H452),0))","v":6},0,0,0,7,7,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,{"$f":"O449-1","v":2014},0,0,0,null,17.951758634144802,1,9.7879199122104105E-2,63364.202335107169,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C452,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C452-$H452,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O452))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C452,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C452-$H452,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O452))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF452","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,69257.307440079094,0.6,112357.5,3589,0.2,11,100000,null,63364.202335107169,1.0930036974789916,0,0,0,0,0,0,69257.307440079094,null,1,null,26328.575738044892,125700.60396407392]
[null,null,8.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H453)),ABS($E$750:$E$812-H453),0))","v":6},0,0,0,8,8,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O450-1","v":2013},0,0,0,null,16.713592091045399,1,0.10552686756769082,61650.198479584753,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C453,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C453-$H453,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O453))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C453,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C453-$H453,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O453))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF453","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,67383.894888499839,0.6,112357.5,3589,0.2,11,100000,null,61650.198479584753,1.0930036974789916,0,0,0,0,0,0,67383.894888499839,null,1,null,25616.386857535304,125700.60396407392]
[null,null,8.1999999999999993,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H454)),ABS($E$750:$E$812-H454),0))","v":6},0,0,0,8,8,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O451-1","v":2013},0,0,0,null,16.713592091045399,1,8.2792610697270633E-2,52187.112700813625,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C454,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C454-$H454,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O454))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C454,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C454-$H454,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O454))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF454","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,57040.70714274214,0.6,112357.5,3589,0.2,11,100000,null,52187.112700813625,1.0930036974789916,0,0,0,0,0,0,57040.70714274214,null,1,null,21684.362757802435,125700.60396407392]
[null,null,8.3000000000000007,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H455)),ABS($E$750:$E$812-H455),0))","v":6},0,0,0,8,8,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2015,{"$f":"O452-1","v":2013},0,0,0,null,16.713592091045399,1,9.7879199122104105E-2,63364.202335107169,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C455,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C455-$H455,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O455))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C455,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C455-$H455,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O455))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF455","v":3.0357177843914958},0.4,1,0,0,0.41551183109358653,0.85145966089965397,260.82,0.87048969685461453,null,1556.78508973769,5591,0,69257.307440079094,0.6,112357.5,3589,0.2,11,100000,null,63364.202335107169,1.0930036974789916,0,0,0,0,0,0,69257.307440079094,null,1,null,26328.575738044892,125700.60396407392]
[null,null,9.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H456)),ABS($E$750:$E$812-H456),0))","v":10},0,0,0,9,9,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,{"$f":"O453-1","v":2012},0,0,0,null,12.4776537214932,1,8.7529010491493905E-2,56663.785367265395,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C456,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C456-$H456,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O456))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C456,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C456-$H456,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O456))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF456","v":3.0357177843914958},0.4,1,0,0,0.30984098334272153,0.88923568166089961,260.82,0.87048969685461453,null,1556.78508973769,5591,0,61933.726919577057,0.6,112357.5,3589,0.2,11,100000,null,56663.785367265395,1.0930036974789916,0,0,0,0,0,0,61933.726919577057,null,1,null,17556.762978114424,125700.60396407392]
[null,null,9.1999999999999993,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H457)),ABS($E$750:$E$812-H457),0))","v":10},0,0,0,9,9,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,{"$f":"O454-1","v":2012},0,0,0,null,12.4776537214932,1,6.2078437780944989E-2,47966.09623236546,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C457,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C457-$H457,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O457))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C457,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C457-$H457,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O457))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF457","v":3.0357177843914958},0.4,1,0,0,0.30984098334272153,0.88923568166089961,260.82,0.87048969685461453,null,1556.78508973769,5591,0,52427.120535608577,0.6,112357.5,3589,0.2,11,100000,null,47966.09623236546,1.0930036974789916,0,0,0,0,0,0,52427.120535608577,null,1,null,14861.862423747725,125700.60396407392]
[null,null,9.3000000000000007,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H458)),ABS($E$750:$E$812-H458),0))","v":10},0,0,0,9,9,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,{"$f":"O455-1","v":2012},0,0,0,null,12.4776537214932,1,4.1334121250888554E-2,58239.156558002906,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C458,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C458-$H458,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O458))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C458,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C458-$H458,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O458))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF458","v":3.0357177843914958},0.4,1,0,0,0.30984098334272153,0.88923568166089961,260.82,0.87048969685461453,null,1556.78508973769,5591,0,63655.613455955041,0.6,112357.5,3589,0.2,11,100000,null,58239.156558002906,1.0930036974789916,0,0,0,0,0,0,63655.613455955041,null,1,null,18044.877536982331,125700.60396407392]
[null,null,10.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H459)),ABS($E$750:$E$812-H459),0))","v":10},10,10.1,1,10,10,{"$f":"IFERROR(INDEX(J$750:J$812,MATCH($C459,$B$750:$B$812,0)),INDEX(J$750:J$812,MATCH(ROUND($I$429+$C459-$H459,1),$B$750:$B$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},"Volvo","Mest typiske","Mest typiske",2011,{"$f":"O456-1","v":2011},0,0,0,null,8.1405349928144002,1,{"$f":"IFERROR(INDEX(V$750:V$812,MATCH($C459,$B$750:$B$812,0)),INDEX(V$750:V$812,MATCH(ROUND($I$429+$C459-$H459,1),$B$750:$B$812,0)))","v":8.7529010491493905E-2},56663.785367265395,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C459,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C459-$H459,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O459))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C459,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C459-$H459,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O459))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF459","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$750:AH$812,MATCH($C459,$B$750:$B$812,0)),INDEX(AH$750:AH$812,MATCH(ROUND($I$429+$C459-$H459,1),$B$750:$B$812,0)))","v":0.4},1,0,0,0.30984098334272153,0.88923568166089961,260.82,0.87048969685461453,null,{"$f":"IFERROR(INDEX(AQ$750:AQ$812,MATCH($C459,$B$750:$B$812,0)),INDEX(AQ$750:AQ$812,MATCH(ROUND($I$429+$C459-$H459,1),$B$750:$B$812,0)))","v":1556.78508973769},5591,0,61933.726919577057,0.6,112357.5,3589,0.2,11,100000,null,{"$f":"IFERROR(INDEX(BB$750:BB$812,MATCH($C459,$B$750:$B$812,0)),INDEX(BB$750:BB$812,MATCH(ROUND($I$429+$C459-$H459,1),$B$750:$B$812,0)))","v":56663.785367265395},1.0930036974789916,0,0,0,0,0,0,61933.726919577057,null,1,null,17556.762978114424,125700.60396407392]
[null,null,10.199999999999999,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H460)),ABS($E$750:$E$812-H460),0))","v":10},10,10.199999999999999,1,10,10,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,{"$f":"O457-1","v":2011},0,0,0,null,8.1405349928144002,1,6.2078437780944989E-2,47966.09623236546,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C460,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C460-$H460,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O460))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C460,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C460-$H460,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O460))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF460","v":3.0357177843914958},0.4,1,0,0,0.30984098334272153,0.88923568166089961,260.82,0.87048969685461453,null,1556.78508973769,5591,0,52427.120535608577,0.6,112357.5,3589,0.2,11,100000,null,47966.09623236546,1.0930036974789916,0,0,0,0,0,0,52427.120535608577,null,1,null,14861.862423747725,125700.60396407392]
[null,null,10.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H461)),ABS($E$750:$E$812-H461),0))","v":10},10,10.3,1,10,10,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,{"$f":"O458-1","v":2011},0,0,0,null,8.1405349928144002,{"$f":"INDEX(skrotrate_lbil2,MATCH(H461&\" \"&IF(O461>original_år,0,original_år-O461),match_skrot,0))","v":1},4.1334121250888554E-2,58239.156558002906,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C461,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C461-$H461,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O461))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C461,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C461-$H461,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O461))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF461","v":3.0357177843914958},0.4,1,0,0,0.30984098334272153,0.88923568166089961,260.82,0.87048969685461453,null,1556.78508973769,5591,0,63655.613455955041,0.6,112357.5,3589,0.2,11,100000,null,58239.156558002906,1.0930036974789916,0,0,0,0,0,0,63655.613455955041,null,{"$f":"IFERROR(INDEX(BL$750:BL$812,MATCH($C461,$B$750:$B$812,0)),INDEX(BL$750:BL$812,MATCH(ROUND($I$429+$C461-$H461,1),$B$750:$B$812,0)))","v":1},null,18044.877536982331,125700.60396407392]
[null,null,11.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H462)),ABS($E$750:$E$812-H462),0))","v":10},0,0,0,11,11,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,{"$f":"O459-1","v":2010},0,0,0,null,5.7410836428441998,1,8.7529010491493905E-2,56663.785367265395,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C462,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C462-$H462,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O462))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C462,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C462-$H462,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O462))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF462","v":3.0357177843914958},0.4,1,0,0,0.30984098334272153,0.88923568166089961,260.82,0.87048969685461453,null,1556.78508973769,5591,0,61933.726919577057,0.6,112357.5,3589,0.2,11,100000,null,56663.785367265395,1.0930036974789916,0,0,0,0,0,0,61933.726919577057,null,1,null,17556.762978114424,125700.60396407392]
[null,null,11.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H463)),ABS($E$750:$E$812-H463),0))","v":10},0,0,0,11,11,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,{"$f":"O460-1","v":2010},0,0,0,null,5.7410836428441998,1,6.2078437780944989E-2,47966.09623236546,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C463,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C463-$H463,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O463))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C463,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C463-$H463,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O463))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF463","v":3.0357177843914958},0.4,1,0,0,0.30984098334272153,0.88923568166089961,260.82,0.87048969685461453,null,1556.78508973769,5591,0,52427.120535608577,0.6,112357.5,3589,0.2,11,100000,null,47966.09623236546,1.0930036974789916,0,0,0,0,0,0,52427.120535608577,null,1,null,14861.862423747725,125700.60396407392]
[null,null,11.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H464)),ABS($E$750:$E$812-H464),0))","v":10},0,0,0,11,11,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,{"$f":"O461-1","v":2010},0,0,0,null,5.7410836428441998,1,4.1334121250888554E-2,58239.156558002906,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C464,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C464-$H464,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O464))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C464,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C464-$H464,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O464))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF464","v":3.0357177843914958},0.4,1,0,0,0.30984098334272153,0.88923568166089961,260.82,0.87048969685461453,null,1556.78508973769,5591,0,63655.613455955041,0.6,112357.5,3589,0.2,11,100000,null,58239.156558002906,1.0930036974789916,0,0,0,0,0,0,63655.613455955041,null,1,null,18044.877536982331,125700.60396407392]
[null,null,12.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H465)),ABS($E$750:$E$812-H465),0))","v":10},0,0,0,12,12,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2011,{"$f":"O462-1","v":2009},0,0,0,null,6.4375122895194998,1,8.7529010491493905E-2,56663.785367265395,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C465,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C465-$H465,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O465))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C465,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C465-$H465,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O465))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF465","v":3.0357177843914958},0.4,1,0,0,0.30984098334272153,0.88923568166089961,260.82,0.87048969685461453,null,1556.78508973769,5591,0,61933.726919577057,0.6,112357.5,3589,0.2,11,100000,null,56663.785367265395,1.0930036974789916,0,0,0,0,0,0,61933.726919577057,null,1,null,17556.762978114424,125700.60396407392]
[null,null,12.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H466)),ABS($E$750:$E$812-H466),0))","v":10},0,0,0,12,12,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2011,{"$f":"O463-1","v":2009},0,0,0,null,6.4375122895194998,1,6.2078437780944989E-2,47966.09623236546,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C466,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C466-$H466,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O466))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C466,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C466-$H466,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O466))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF466","v":3.0357177843914958},0.4,1,0,0,0.30984098334272153,0.88923568166089961,260.82,0.87048969685461453,null,1556.78508973769,5591,0,52427.120535608577,0.6,112357.5,3589,0.2,11,100000,null,47966.09623236546,1.0930036974789916,0,0,0,0,0,0,52427.120535608577,null,1,null,14861.862423747725,125700.60396407392]
[null,null,12.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H467)),ABS($E$750:$E$812-H467),0))","v":10},0,0,0,12,12,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2011,{"$f":"O464-1","v":2009},0,0,0,null,6.4375122895194998,1,4.1334121250888554E-2,58239.156558002906,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C467,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C467-$H467,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O467))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C467,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C467-$H467,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O467))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF467","v":3.0357177843914958},0.4,1,0,0,0.30984098334272153,0.88923568166089961,260.82,0.87048969685461453,null,1556.78508973769,5591,0,63655.613455955041,0.6,112357.5,3589,0.2,11,100000,null,58239.156558002906,1.0930036974789916,0,0,0,0,0,0,63655.613455955041,null,1,null,18044.877536982331,125700.60396407392]
[null,null,13.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H468)),ABS($E$750:$E$812-H468),0))","v":14},0,0,0,13,13,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,{"$f":"O465-1","v":2008},0,0,0,null,8.0298450964032,1,0.1730622430847745,31887.044294837873,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C468,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C468-$H468,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O468))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C468,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C468-$H468,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O468))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF468","v":3.0357177843914958},0.4,1,0,0,0.16966526112496982,0.93934676816608997,260.82,0.87048969685461453,null,1556.78508973769,5591,0,42363.622796626216,0.6,112357.5,3589,0.2,11,100000,null,31887.044294837873,1.3285528255588235,0,0,0,0,0,0,42363.622796626216,null,1,null,5410.1236967871473,125700.60396407392]
[null,null,13.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H469)),ABS($E$750:$E$812-H469),0))","v":14},0,0,0,13,13,{"$f":"IFERROR(INDEX(J$750:J$812,MATCH($C469,$B$750:$B$812,0)),INDEX(J$750:J$812,MATCH(ROUND($I$429+$C469-$H469,1),$B$750:$B$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",2007,{"$f":"O466-1","v":2008},{"$f":"IFERROR(INDEX(P$750:P$812,MATCH($C469,$B$750:$B$812,0)),INDEX(P$750:P$812,MATCH(ROUND($I$429+$C469-$H469,1),$B$750:$B$812,0)))","v":0},0,0,null,8.0298450964032,1,{"$f":"IFERROR(INDEX(V$750:V$812,MATCH($C469,$B$750:$B$812,0)),INDEX(V$750:V$812,MATCH(ROUND($I$429+$C469-$H469,1),$B$750:$B$812,0)))","v":0.15881220257231879},45285.573491577677,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C469,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C469-$H469,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O469))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C469,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C469-$H469,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O469))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF469","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$750:AH$812,MATCH($C469,$B$750:$B$812,0)),INDEX(AH$750:AH$812,MATCH(ROUND($I$429+$C469-$H469,1),$B$750:$B$812,0)))","v":0.4},1,0,0,0.16966526112496982,0.93934676816608997,260.82,0.87048969685461453,null,{"$f":"IFERROR(INDEX(AQ$750:AQ$812,MATCH($C469,$B$750:$B$812,0)),INDEX(AQ$750:AQ$812,MATCH(ROUND($I$429+$C469-$H469,1),$B$750:$B$812,0)))","v":1556.78508973769},5591,0,60164.27661928728,0.6,112357.5,3589,0.2,11,100000,null,{"$f":"IFERROR(INDEX(BB$750:BB$812,MATCH($C469,$B$750:$B$812,0)),INDEX(BB$750:BB$812,MATCH(ROUND($I$429+$C469-$H469,1),$B$750:$B$812,0)))","v":45285.573491577677},1.3285528255588235,0,0,0,0,0,0,60164.27661928728,null,1,null,{"$f":"IFERROR(INDEX(BN$750:BN$812,MATCH($C469,$B$750:$B$812,0)),INDEX(BN$750:BN$812,MATCH(ROUND($I$429+$C469-$H469,1),$B$750:$B$812,0)))","v":7683.3886516425382},125700.60396407392]
[null,null,13.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H470)),ABS($E$750:$E$812-H470),0))","v":14},0,0,0,13,13,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,{"$f":"O467-1","v":2008},0,0,0,null,8.0298450964032,1,0.11276681690580519,32155.652347140436,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C470,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C470-$H470,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O470))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C470,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C470-$H470,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O470))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF470","v":3.0357177843914958},0.4,1,0,0,0.16966526112496982,0.93934676816608997,260.82,0.87048969685461453,null,1556.78508973769,5591,0,42720.482783480642,0.6,112357.5,3589,0.2,11,100000,null,32155.652347140436,1.3285528255588235,0,0,0,0,0,0,42720.482783480642,null,1,null,5455.6971521213309,125700.60396407392]
[null,null,14.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H471)),ABS($E$750:$E$812-H471),0))","v":14},14,14.1,1,14,14,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,{"$f":"O468-1","v":2007},0,0,0,null,6.2484684925967997,1,0.1730622430847745,31887.044294837873,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C471,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C471-$H471,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O471))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C471,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C471-$H471,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O471))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF471","v":3.0357177843914958},0.4,1,0,0,0.16966526112496982,0.93934676816608997,260.82,0.87048969685461453,null,1556.78508973769,5591,0,42363.622796626216,0.6,112357.5,3589,0.2,11,100000,null,31887.044294837873,1.3285528255588235,0,0,0,0,0,0,42363.622796626216,null,1,null,5410.1236967871473,125700.60396407392]
[null,null,14.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H472)),ABS($E$750:$E$812-H472),0))","v":14},14,14.2,1,14,14,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,{"$f":"O469-1","v":2007},0,0,0,null,6.2484684925967997,1,0.15881220257231879,45285.573491577677,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C472,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C472-$H472,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O472))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C472,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C472-$H472,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O472))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF472","v":3.0357177843914958},0.4,1,0,0,0.16966526112496982,0.93934676816608997,260.82,0.87048969685461453,null,1556.78508973769,5591,0,60164.27661928728,0.6,112357.5,3589,0.2,11,100000,null,45285.573491577677,1.3285528255588235,0,0,0,0,0,0,60164.27661928728,null,1,null,7683.3886516425382,125700.60396407392]
[null,null,14.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H473)),ABS($E$750:$E$812-H473),0))","v":14},14,14.3,1,14,14,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,{"$f":"O470-1","v":2007},0,0,0,null,6.2484684925967997,1,0.11276681690580519,32155.652347140436,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C473,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C473-$H473,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O473))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C473,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C473-$H473,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O473))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF473","v":3.0357177843914958},0.4,1,0,0,0.16966526112496982,0.93934676816608997,260.82,0.87048969685461453,null,1556.78508973769,5591,0,42720.482783480642,0.6,112357.5,3589,0.2,11,100000,null,32155.652347140436,1.3285528255588235,0,0,0,0,0,0,42720.482783480642,null,1,null,5455.6971521213309,125700.60396407392]
[null,null,15.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H474)),ABS($E$750:$E$812-H474),0))","v":14},0,0,0,15,15,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,{"$f":"O471-1","v":2006},0,0,0,null,3.7893867833237995,1,0.1730622430847745,31887.044294837873,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C474,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C474-$H474,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O474))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C474,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C474-$H474,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O474))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF474","v":3.0357177843914958},0.4,1,0,0,0.16966526112496982,0.93934676816608997,260.82,0.87048969685461453,null,1556.78508973769,5591,0,42363.622796626216,0.6,112357.5,3589,0.2,11,100000,null,31887.044294837873,1.3285528255588235,0,0,0,0,0,0,42363.622796626216,null,1,null,5410.1236967871473,125700.60396407392]
[null,null,15.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H475)),ABS($E$750:$E$812-H475),0))","v":14},0,0,0,15,15,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,{"$f":"O472-1","v":2006},0,0,0,null,3.7893867833237995,1,0.15881220257231879,45285.573491577677,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C475,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C475-$H475,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O475))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C475,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C475-$H475,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O475))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF475","v":3.0357177843914958},0.4,1,0,0,0.16966526112496982,0.93934676816608997,260.82,0.87048969685461453,null,1556.78508973769,5591,0,60164.27661928728,0.6,112357.5,3589,0.2,11,100000,null,45285.573491577677,1.3285528255588235,0,0,0,0,0,0,60164.27661928728,null,1,null,7683.3886516425382,125700.60396407392]
[null,null,15.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H476)),ABS($E$750:$E$812-H476),0))","v":14},0,0,0,15,15,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2007,{"$f":"O473-1","v":2006},0,0,0,null,3.7893867833237995,1,0.11276681690580519,32155.652347140436,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C476,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C476-$H476,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O476))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C476,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C476-$H476,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O476))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF476","v":3.0357177843914958},0.4,1,0,0,0.16966526112496982,0.93934676816608997,260.82,0.87048969685461453,null,1556.78508973769,5591,0,42720.482783480642,0.6,112357.5,3589,0.2,11,100000,null,32155.652347140436,1.3285528255588235,0,0,0,0,0,0,42720.482783480642,null,1,null,5455.6971521213309,125700.60396407392]
[null,null,16.100000000000001,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H477)),ABS($E$750:$E$812-H477),0))","v":14},0,0,0,16,16,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2007,{"$f":"O474-1","v":2005},0,0,0,null,2.3770439053271999,1,0.1730622430847745,31887.044294837873,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C477,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C477-$H477,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O477))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C477,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C477-$H477,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O477))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF477","v":3.0357177843914958},0.4,1,0,0,0.16966526112496982,0.93934676816608997,260.82,0.87048969685461453,null,1556.78508973769,5591,0,42363.622796626216,0.6,112357.5,3589,0.2,11,100000,null,31887.044294837873,1.3285528255588235,0,0,0,0,0,0,42363.622796626216,null,1,null,5410.1236967871473,125700.60396407392]
[null,null,16.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H478)),ABS($E$750:$E$812-H478),0))","v":14},0,0,0,16,16,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2007,{"$f":"O475-1","v":2005},0,0,0,null,2.3770439053271999,1,0.15881220257231879,45285.573491577677,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C478,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C478-$H478,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O478))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C478,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C478-$H478,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O478))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF478","v":3.0357177843914958},0.4,1,0,0,0.16966526112496982,0.93934676816608997,260.82,0.87048969685461453,null,1556.78508973769,5591,0,60164.27661928728,0.6,112357.5,3589,0.2,11,100000,null,45285.573491577677,1.3285528255588235,0,0,0,0,0,0,60164.27661928728,null,1,null,7683.3886516425382,125700.60396407392]
[null,null,16.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H479)),ABS($E$750:$E$812-H479),0))","v":14},0,0,0,16,16,{"$f":"IFERROR(INDEX(J$750:J$812,MATCH($C479,$B$750:$B$812,0)),INDEX(J$750:J$812,MATCH(ROUND($I$429+$C479-$H479,1),$B$750:$B$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",2007,{"$f":"O476-1","v":2005},0,0,0,null,2.3770439053271999,1,{"$f":"IFERROR(INDEX(V$750:V$812,MATCH($C479,$B$750:$B$812,0)),INDEX(V$750:V$812,MATCH(ROUND($I$429+$C479-$H479,1),$B$750:$B$812,0)))","v":0.11276681690580519},32155.652347140436,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C479,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C479-$H479,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O479))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C479,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C479-$H479,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O479))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF479","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$750:AH$812,MATCH($C479,$B$750:$B$812,0)),INDEX(AH$750:AH$812,MATCH(ROUND($I$429+$C479-$H479,1),$B$750:$B$812,0)))","v":0.4},1,0,0,0.16966526112496982,0.93934676816608997,260.82,0.87048969685461453,null,{"$f":"IFERROR(INDEX(AQ$750:AQ$812,MATCH($C479,$B$750:$B$812,0)),INDEX(AQ$750:AQ$812,MATCH(ROUND($I$429+$C479-$H479,1),$B$750:$B$812,0)))","v":1556.78508973769},5591,0,42720.482783480642,0.6,112357.5,3589,0.2,11,100000,null,{"$f":"IFERROR(INDEX(BB$750:BB$812,MATCH($C479,$B$750:$B$812,0)),INDEX(BB$750:BB$812,MATCH(ROUND($I$429+$C479-$H479,1),$B$750:$B$812,0)))","v":32155.652347140436},1.3285528255588235,0,0,0,0,0,0,42720.482783480642,null,1,null,5455.6971521213309,125700.60396407392]
[null,null,17.100000000000001,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H480)),ABS($E$750:$E$812-H480),0))","v":18},0,0,0,17,17,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,{"$f":"O477-1","v":2004},0,0,0,null,1.2856887572085001,1,4.1523021966588879E-2,27627.509781620887,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C480,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C480-$H480,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O480))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C480,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C480-$H480,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O480))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF480","v":3.0357177843914958},0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,260.82,0.87048969685461453,null,1556.78508973769,5591,0,44614.678219865069,0.6,112357.5,3589,0.2,11,100000,null,27627.509781620887,1.6148642629219099,0,0,0,0,0,0,44614.678219865069,null,1,null,2721.2900383096812,125700.60396407392]
[null,null,17.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H481)),ABS($E$750:$E$812-H481),0))","v":18},0,0,0,17,17,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,{"$f":"O478-1","v":2004},0,0,0,null,1.2856887572085001,1,1.8650704483241742E-2,24818.642581433072,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C481,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C481-$H481,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O481))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C481,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C481-$H481,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O481))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF481","v":3.0357177843914958},0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,260.82,0.87048969685461453,null,1556.78508973769,5591,0,40078.738958988244,0.6,112357.5,3589,0.2,11,100000,null,24818.642581433072,1.6148642629219099,0,0,0,0,0,0,40078.738958988244,null,1,null,2444.618619451262,125700.60396407392]
[null,null,17.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H482)),ABS($E$750:$E$812-H482),0))","v":18},0,0,0,17,17,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,{"$f":"O479-1","v":2004},0,0,0,null,1.2856887572085001,1,1.8044764076877957E-2,27013.851905932654,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C482,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C482-$H482,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O482))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C482,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C482-$H482,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O482))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF482","v":3.0357177843914958},0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,260.82,0.87048969685461453,null,1556.78508973769,5591,0,43623.704046755563,0.6,112357.5,3589,0.2,11,100000,null,27013.851905932654,1.6148642629219099,0,0,0,0,0,0,43623.704046755563,null,1,null,2660.8451745763746,125700.60396407392]
[null,null,18.100000000000001,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H483)),ABS($E$750:$E$812-H483),0))","v":18},18,18.100000000000001,1,18,18,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,{"$f":"O480-1","v":2003},0,0,0,null,0.99734522471359999,1,4.1523021966588879E-2,27627.509781620887,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C483,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C483-$H483,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O483))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C483,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C483-$H483,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O483))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF483","v":3.0357177843914958},0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,260.82,0.87048969685461453,null,1556.78508973769,5591,0,44614.678219865069,0.6,112357.5,3589,0.2,11,100000,null,27627.509781620887,1.6148642629219099,0,0,0,0,0,0,44614.678219865069,null,1,null,2721.2900383096812,125700.60396407392]
[null,null,18.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H484)),ABS($E$750:$E$812-H484),0))","v":18},18,18.2,1,18,18,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,{"$f":"O481-1","v":2003},0,0,0,null,0.99734522471359999,1,1.8650704483241742E-2,24818.642581433072,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C484,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C484-$H484,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O484))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C484,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C484-$H484,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O484))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF484","v":3.0357177843914958},0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,260.82,0.87048969685461453,null,1556.78508973769,5591,0,40078.738958988244,0.6,112357.5,3589,0.2,11,100000,null,24818.642581433072,1.6148642629219099,0,0,0,0,0,0,40078.738958988244,null,1,null,2444.618619451262,125700.60396407392]
[null,null,18.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H485)),ABS($E$750:$E$812-H485),0))","v":18},18,18.3,1,18,18,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,{"$f":"O482-1","v":2003},0,0,0,null,0.99734522471359999,1,1.8044764076877957E-2,27013.851905932654,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C485,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C485-$H485,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O485))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C485,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C485-$H485,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O485))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF485","v":3.0357177843914958},0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,260.82,0.87048969685461453,null,1556.78508973769,5591,0,43623.704046755563,0.6,112357.5,3589,0.2,11,100000,null,27013.851905932654,1.6148642629219099,0,0,0,0,0,0,43623.704046755563,null,1,null,2660.8451745763746,125700.60396407392]
[null,null,19.100000000000001,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H486)),ABS($E$750:$E$812-H486),0))","v":18},0,0,0,19,19,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,{"$f":"O483-1","v":2002},0,0,0,null,0.72666871896624985,1,4.1523021966588879E-2,27627.509781620887,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C486,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C486-$H486,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O486))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C486,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C486-$H486,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O486))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF486","v":3.0357177843914958},0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,260.82,0.87048969685461453,null,1556.78508973769,5591,0,44614.678219865069,0.6,112357.5,3589,0.2,11,100000,null,27627.509781620887,1.6148642629219099,0,0,0,0,0,0,44614.678219865069,null,1,null,2721.2900383096812,125700.60396407392]
[null,null,19.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H487)),ABS($E$750:$E$812-H487),0))","v":18},0,0,0,19,19,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,{"$f":"O484-1","v":2002},0,0,0,null,0.72666871896624985,1,1.8650704483241742E-2,24818.642581433072,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C487,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C487-$H487,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O487))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C487,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C487-$H487,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O487))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF487","v":3.0357177843914958},0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,260.82,0.87048969685461453,null,1556.78508973769,5591,0,40078.738958988244,0.6,112357.5,3589,0.2,11,100000,null,24818.642581433072,1.6148642629219099,0,0,0,0,0,0,40078.738958988244,null,1,null,2444.618619451262,125700.60396407392]
[null,null,19.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H488)),ABS($E$750:$E$812-H488),0))","v":18},0,0,0,19,19,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,{"$f":"O485-1","v":2002},0,0,0,null,0.72666871896624985,1,1.8044764076877957E-2,27013.851905932654,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C488,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C488-$H488,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O488))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C488,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C488-$H488,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O488))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF488","v":3.0357177843914958},0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,260.82,0.87048969685461453,null,1556.78508973769,5591,0,43623.704046755563,0.6,112357.5,3589,0.2,11,100000,null,27013.851905932654,1.6148642629219099,0,0,0,0,0,0,43623.704046755563,null,1,null,2660.8451745763746,125700.60396407392]
[null,null,20.100000000000001,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H489)),ABS($E$750:$E$812-H489),0))","v":18},0,0,0,20,20,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,{"$f":"O486-1","v":2001},0,0,0,null,0.60394061521688991,1,4.1523021966588879E-2,27627.509781620887,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C489,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C489-$H489,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O489))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C489,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C489-$H489,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O489))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF489","v":3.0357177843914958},0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,260.82,0.87048969685461453,null,1556.78508973769,5591,0,44614.678219865069,0.6,112357.5,3589,0.2,11,100000,null,27627.509781620887,1.6148642629219099,0,0,0,0,0,0,44614.678219865069,null,1,null,2721.2900383096812,125700.60396407392]
[null,null,20.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H490)),ABS($E$750:$E$812-H490),0))","v":18},0,0,0,20,20,"Lastbil OVER 12 ton uden anhænger","Man","Mest typiske","Mest typiske",2003,{"$f":"O487-1","v":2001},0,0,0,null,0.60394061521688991,1,1.8650704483241742E-2,24818.642581433072,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C490,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C490-$H490,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O490))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C490,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C490-$H490,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O490))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF490","v":3.0357177843914958},0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,260.82,0.87048969685461453,null,1556.78508973769,5591,0,40078.738958988244,0.6,112357.5,3589,0.2,11,100000,null,24818.642581433072,1.6148642629219099,0,0,0,0,0,0,40078.738958988244,null,1,null,2444.618619451262,125700.60396407392]
[null,null,20.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H491)),ABS($E$750:$E$812-H491),0))","v":18},0,0,0,20,20,"Lastbil OVER 12 ton uden anhænger","Scania","Mest typiske","Mest typiske",2003,{"$f":"O488-1","v":2001},0,0,0,null,0.60394061521688991,1,1.8044764076877957E-2,27013.851905932654,1313500,0,469560,13.8,1800,{"$f":"IFERROR(INDEX(AC$750:AC$812,MATCH($C491,$B$750:$B$812,0)),INDEX(AC$750:AC$812,MATCH(ROUND($I$429+$C491-$H491,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O491))","v":0.4},{"$f":"IFERROR(INDEX(AD$750:AD$812,MATCH($C491,$B$750:$B$812,0)),INDEX(AD$750:AD$812,MATCH(ROUND($I$429+$C491-$H491,1),$B$750:$B$812,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O491))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF491","v":3.0357177843914958},0.4,1,0,0,9.8499287840991392E-2,0.96478772318339101,260.82,0.87048969685461453,null,1556.78508973769,5591,0,43623.704046755563,0.6,112357.5,3589,0.2,11,100000,null,27013.851905932654,1.6148642629219099,0,0,0,0,0,0,43623.704046755563,null,1,null,2660.8451745763746,125700.60396407392]
[null,null,0.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H492)),ABS($E$813:$E$875-H492),0))","v":0},0,0.1,0,0,0,{"$f":"IFERROR(INDEX(J$813:J$875,MATCH($C492,$B$813:$B$875,0)),INDEX(J$813:J$875,MATCH(ROUND($I$429+$C492-$H492,1),$B$813:$B$875,0)))","v":"Lastbil MED anhænger"},"Volvo","Mest typiske","Mest typiske",2021,{"$f":"input_år","v":2021},{"$f":"IFERROR(INDEX(P$813:P$875,MATCH($C492,$B$813:$B$875,0)),INDEX(P$813:P$875,MATCH(ROUND($I$429+$C492-$H492,1),$B$813:$B$875,0)))","v":0},0,0,{"$f":"SUMPRODUCT(T492:T554,U492:U554)/3","v":521.29606710334826},{"$f":"IFERROR(INDEX(T$813:T$875,MATCH($C492,$B$813:$B$875,0)),INDEX(T$813:T$875,MATCH(ROUND($I$429+$C492-$H492,1),$B$813:$B$875,0)))","v":84.260904545972011},{"$f":"INDEX(skrotrate_lbil3,MATCH(H492&\" \"&IF(O492>original_år,0,original_år-O492),match_skrot,0))","v":1},{"$f":"IFERROR(INDEX(V$813:V$875,MATCH($C492,$B$813:$B$875,0)),INDEX(V$813:V$875,MATCH(ROUND($I$429+$C492-$H492,1),$B$813:$B$875,0)))","v":0.17821133406085352},111200.64721591733,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C492,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C492-$H492,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O492))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C492,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C492-$H492,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O492))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF492","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$813:AH$875,MATCH($C492,$B$813:$B$875,0)),INDEX(AH$813:AH$875,MATCH(ROUND($I$429+$C492-$H492,1),$B$813:$B$875,0)))","v":0.4},1,0,0,0.52196004667256779,0.79220928711676186,260.82,{"$f":"1-SUMPRODUCT(BN492:BN554,V492:V554)/SUMPRODUCT(BO492:BO554,V492:V554)","v":0.77333525617539167},null,{"$f":"IFERROR(INDEX(AQ$813:AQ$875,MATCH($C492,$B$813:$B$875,0)),INDEX(AQ$813:AQ$875,MATCH(ROUND($I$429+$C492-$H492,1),$B$813:$B$875,0)))","v":2420.8742442563484},9318,0,125842.84246096842,0.6,119426,3589,0.2,16,150000,null,{"$f":"IFERROR(INDEX(BB$813:BB$875,MATCH($C492,$B$813:$B$875,0)),INDEX(BB$813:BB$875,MATCH(ROUND($I$429+$C492-$H492,1),$B$813:$B$875,0)))","v":111200.64721591733},0.87268235294117646,2400,3,0,9600,3,1,125842.84246096842,null,{"$f":"IFERROR(INDEX(BL$813:BL$875,MATCH($C492,$B$813:$B$875,0)),INDEX(BL$813:BL$875,MATCH(ROUND($I$429+$C492-$H492,1),$B$813:$B$875,0)))","v":1},null,{"$f":"IFERROR(INDEX(BN$813:BN$875,MATCH($C492,$B$813:$B$875,0)),INDEX(BN$813:BN$875,MATCH(ROUND($I$429+$C492-$H492,1),$B$813:$B$875,0)))","v":58042.295010839953},157903.30912883286]
[null,null,0.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H493)),ABS($E$813:$E$875-H493),0))","v":0},0,0.2,0,0,0,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2021,{"$f":"input_år","v":2021},0,0,0,null,84.260904545972011,1,0.12903010131621065,82429.411105716907,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C493,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C493-$H493,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O493))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C493,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C493-$H493,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O493))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF493","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,{"$f":"$AO$492","v":0.77333525617539167},null,2420.8742442563484,9318,0,100734.69243529257,0.6,119426,3589,0.2,16,150000,null,82429.411105716907,0.87268235294117646,2400,3,0,9600,3,1,100734.69243529257,null,1,null,43024.859267932276,157903.30912883286]
[null,null,{"$f":"IF(COUNTIF(H492:H494,H494)=1,H494+0.1,IF(COUNTIF(H492:H494,H494)=2,H494+0.2,IF(COUNTIF(H492:H494,H494)=3,H494+0.3,0)))","v":0.3},{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H494)),ABS($E$813:$E$875-H494),0))","v":0},{"$f":"(IF(G494=0,0,H494))*1","v":0},0.3,0,0,{"$f":"H494+input_år-original_år","v":0},"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2021,{"$f":"input_år","v":2021},0,0,0,null,84.260904545972011,1,8.4243647554981357E-2,66481.176242138739,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C494,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C494-$H494,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O494))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C494,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C494-$H494,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O494))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF494","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,{"$f":"$AO$492","v":0.77333525617539167},null,2420.8742442563484,9318,0,86816.949309286676,0.6,119426,3589,0.2,16,150000,null,66481.176242138739,0.87268235294117646,2400,3,0,9600,3,1,86816.949309286676,null,1,null,34700.517854193939,157903.30912883286]
[null,null,1.1000000000000001,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H495)),ABS($E$813:$E$875-H495),0))","v":0},0,{"$f":"(IF(E495=0,0,IF(COUNTIF(E493:E495,E495)=1,E495&\",1\",IF(COUNTIF(E493:E495,E495)=2,E495&\",2\",IF(COUNTIF(E493:E495,E495)=3,E495&\",3\")))))*1","v":0},0,1,1,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2021,{"$f":"O492-1","v":2020},0,0,0,null,74.955349309557207,1,0.17821133406085352,111200.64721591733,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C495,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C495-$H495,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O495))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C495,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C495-$H495,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O495))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF495","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,125842.84246096842,0.6,119426,3589,0.2,16,150000,null,111200.64721591733,0.87268235294117646,2400,3,0,9600,3,1,125842.84246096842,null,1,null,58042.295010839953,157903.30912883286]
[null,null,1.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H496)),ABS($E$813:$E$875-H496),0))","v":0},0,{"$f":"(IF(E496=0,0,IF(COUNTIF(E494:E496,E496)=1,E496&\",1\",IF(COUNTIF(E494:E496,E496)=2,E496&\",2\",IF(COUNTIF(E494:E496,E496)=3,E496&\",3\")))))*1","v":0},0,1,1,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2021,{"$f":"O493-1","v":2020},0,0,0,null,74.955349309557207,1,0.12903010131621065,82429.411105716907,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C496,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C496-$H496,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O496))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C496,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C496-$H496,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O496))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF496","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,100734.69243529257,0.6,119426,3589,0.2,16,150000,null,82429.411105716907,0.87268235294117646,2400,3,0,9600,3,1,100734.69243529257,null,1,null,43024.859267932276,157903.30912883286]
[null,null,1.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H497)),ABS($E$813:$E$875-H497),0))","v":0},0,0,0,1,1,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2021,{"$f":"O494-1","v":2020},0,0,0,null,74.955349309557207,1,8.4243647554981357E-2,66481.176242138739,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C497,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C497-$H497,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O497))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C497,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C497-$H497,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O497))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF497","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,86816.949309286676,0.6,119426,3589,0.2,16,150000,null,66481.176242138739,0.87268235294117646,2400,3,0,9600,3,1,86816.949309286676,null,1,null,34700.517854193939,157903.30912883286]
[null,null,2.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H498)),ABS($E$813:$E$875-H498),0))","v":0},0,0,0,2,2,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2021,{"$f":"O495-1","v":2019},0,0,0,null,70.016532486956891,1,0.17821133406085352,111200.64721591733,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C498,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C498-$H498,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O498))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C498,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C498-$H498,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O498))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF498","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,125842.84246096842,0.6,119426,3589,0.2,16,150000,null,111200.64721591733,0.87268235294117646,2400,3,0,9600,3,1,125842.84246096842,null,1,null,58042.295010839953,157903.30912883286]
[null,null,2.2000000000000002,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H499)),ABS($E$813:$E$875-H499),0))","v":0},0,0,0,2,2,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2021,{"$f":"O496-1","v":2019},0,0,0,null,70.016532486956891,1,0.12903010131621065,82429.411105716907,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C499,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C499-$H499,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O499))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C499,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C499-$H499,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O499))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF499","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,100734.69243529257,0.6,119426,3589,0.2,16,150000,null,82429.411105716907,0.87268235294117646,2400,3,0,9600,3,1,100734.69243529257,null,1,null,43024.859267932276,157903.30912883286]
[null,null,2.2999999999999998,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H500)),ABS($E$813:$E$875-H500),0))","v":0},0,0,0,2,2,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2021,{"$f":"O497-1","v":2019},0,0,0,null,70.016532486956891,1,8.4243647554981357E-2,66481.176242138739,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C500,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C500-$H500,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O500))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C500,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C500-$H500,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O500))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF500","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,86816.949309286676,0.6,119426,3589,0.2,16,150000,null,66481.176242138739,0.87268235294117646,2400,3,0,9600,3,1,86816.949309286676,null,1,null,34700.517854193939,157903.30912883286]
[null,null,3.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H501)),ABS($E$813:$E$875-H501),0))","v":0},0,{"$f":"(IF(E501=0,0,IF(COUNTIF(E499:E501,E501)=1,E501&\",1\",IF(COUNTIF(E499:E501,E501)=2,E501&\",2\",IF(COUNTIF(E499:E501,E501)=3,E501&\",3\")))))*1","v":0},0,3,3,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2021,{"$f":"O498-1","v":2018},0,0,0,null,60.967315584554399,1,0.17821133406085352,111200.64721591733,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C501,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C501-$H501,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O501))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C501,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C501-$H501,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O501))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF501","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,125842.84246096842,0.6,119426,3589,0.2,16,150000,null,111200.64721591733,0.87268235294117646,2400,3,0,9600,3,1,125842.84246096842,null,1,null,58042.295010839953,157903.30912883286]
[null,null,3.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H502)),ABS($E$813:$E$875-H502),0))","v":0},0,{"$f":"(IF(E502=0,0,IF(COUNTIF(E500:E502,E502)=1,E502&\",1\",IF(COUNTIF(E500:E502,E502)=2,E502&\",2\",IF(COUNTIF(E500:E502,E502)=3,E502&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(J$813:J$875,MATCH($C502,$B$813:$B$875,0)),INDEX(J$813:J$875,MATCH(ROUND($I$429+$C502-$H502,1),$B$813:$B$875,0)))","v":"Lastbil MED anhænger"},"Man","Mest typiske","Mest typiske",2021,{"$f":"O499-1","v":2018},0,0,0,null,60.967315584554399,1,{"$f":"IFERROR(INDEX(V$813:V$875,MATCH($C502,$B$813:$B$875,0)),INDEX(V$813:V$875,MATCH(ROUND($I$429+$C502-$H502,1),$B$813:$B$875,0)))","v":0.12903010131621065},82429.411105716907,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C502,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C502-$H502,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O502))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C502,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C502-$H502,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O502))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF502","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$813:AH$875,MATCH($C502,$B$813:$B$875,0)),INDEX(AH$813:AH$875,MATCH(ROUND($I$429+$C502-$H502,1),$B$813:$B$875,0)))","v":0.4},1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,{"$f":"IFERROR(INDEX(AQ$813:AQ$875,MATCH($C502,$B$813:$B$875,0)),INDEX(AQ$813:AQ$875,MATCH(ROUND($I$429+$C502-$H502,1),$B$813:$B$875,0)))","v":2420.8742442563484},9318,0,100734.69243529257,0.6,119426,3589,0.2,16,150000,null,{"$f":"IFERROR(INDEX(BB$813:BB$875,MATCH($C502,$B$813:$B$875,0)),INDEX(BB$813:BB$875,MATCH(ROUND($I$429+$C502-$H502,1),$B$813:$B$875,0)))","v":82429.411105716907},0.87268235294117646,2400,3,0,9600,3,1,100734.69243529257,null,1,null,43024.859267932276,157903.30912883286]
[null,null,3.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H503)),ABS($E$813:$E$875-H503),0))","v":0},0,0,0,3,3,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2021,{"$f":"O500-1","v":2018},0,0,0,null,60.967315584554399,1,8.4243647554981357E-2,66481.176242138739,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C503,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C503-$H503,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O503))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C503,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C503-$H503,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O503))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF503","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,86816.949309286676,0.6,119426,3589,0.2,16,150000,null,66481.176242138739,0.87268235294117646,2400,3,0,9600,3,1,86816.949309286676,null,1,null,34700.517854193939,157903.30912883286]
[null,null,4.0999999999999996,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H504)),ABS($E$813:$E$875-H504),0))","v":6},0,0,0,4,4,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O501-1","v":2017},0,0,0,null,48.433650606449405,1,0.17821133406085352,111200.64721591733,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C504,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C504-$H504,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O504))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C504,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C504-$H504,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O504))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF504","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,125842.84246096842,0.6,119426,3589,0.2,16,150000,null,111200.64721591733,0.87268235294117646,2400,3,0,9600,3,1,125842.84246096842,null,1,null,58042.295010839953,157903.30912883286]
[null,null,4.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H505)),ABS($E$813:$E$875-H505),0))","v":6},0,0,0,4,4,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O502-1","v":2017},0,0,0,null,48.433650606449405,1,0.12903010131621065,82429.411105716907,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C505,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C505-$H505,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O505))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C505,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C505-$H505,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O505))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF505","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,100734.69243529257,0.6,119426,3589,0.2,16,150000,null,82429.411105716907,0.87268235294117646,2400,3,0,9600,3,1,100734.69243529257,null,1,null,43024.859267932276,157903.30912883286]
[null,null,4.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H506)),ABS($E$813:$E$875-H506),0))","v":6},0,0,0,4,4,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2015,{"$f":"O503-1","v":2017},0,0,0,null,48.433650606449405,1,8.4243647554981357E-2,66481.176242138739,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C506,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C506-$H506,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O506))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C506,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C506-$H506,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O506))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF506","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,86816.949309286676,0.6,119426,3589,0.2,16,150000,null,66481.176242138739,0.87268235294117646,2400,3,0,9600,3,1,86816.949309286676,null,1,null,34700.517854193939,157903.30912883286]
[null,null,5.0999999999999996,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H507)),ABS($E$813:$E$875-H507),0))","v":6},0,0,0,5,5,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O504-1","v":2016},0,0,0,null,42.891472924560006,1,0.17821133406085352,111200.64721591733,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C507,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C507-$H507,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O507))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C507,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C507-$H507,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O507))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF507","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,125842.84246096842,0.6,119426,3589,0.2,16,150000,null,111200.64721591733,0.87268235294117646,2400,3,0,9600,3,1,125842.84246096842,null,1,null,58042.295010839953,157903.30912883286]
[null,null,5.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H508)),ABS($E$813:$E$875-H508),0))","v":6},0,0,0,5,5,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O505-1","v":2016},0,0,0,null,42.891472924560006,1,0.12903010131621065,82429.411105716907,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C508,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C508-$H508,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O508))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C508,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C508-$H508,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O508))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF508","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,100734.69243529257,0.6,119426,3589,0.2,16,150000,null,82429.411105716907,0.87268235294117646,2400,3,0,9600,3,1,100734.69243529257,null,1,null,43024.859267932276,157903.30912883286]
[null,null,5.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H509)),ABS($E$813:$E$875-H509),0))","v":6},0,0,0,5,5,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2015,{"$f":"O506-1","v":2016},0,0,0,null,42.891472924560006,1,8.4243647554981357E-2,66481.176242138739,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C509,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C509-$H509,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O509))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C509,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C509-$H509,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O509))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF509","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,86816.949309286676,0.6,119426,3589,0.2,16,150000,null,66481.176242138739,0.87268235294117646,2400,3,0,9600,3,1,86816.949309286676,null,1,null,34700.517854193939,157903.30912883286]
[null,null,6.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H510)),ABS($E$813:$E$875-H510),0))","v":6},6,6.1,1,6,6,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O507-1","v":2015},0,0,0,null,32.191942193208,1,0.17821133406085352,111200.64721591733,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C510,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C510-$H510,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O510))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C510,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C510-$H510,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O510))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF510","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,125842.84246096842,0.6,119426,3589,0.2,16,150000,null,111200.64721591733,0.87268235294117646,2400,3,0,9600,3,1,125842.84246096842,null,1,null,58042.295010839953,157903.30912883286]
[null,null,6.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H511)),ABS($E$813:$E$875-H511),0))","v":6},6,6.2,1,6,6,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O508-1","v":2015},0,0,0,null,32.191942193208,1,0.12903010131621065,82429.411105716907,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C511,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C511-$H511,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O511))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C511,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C511-$H511,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O511))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF511","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,100734.69243529257,0.6,119426,3589,0.2,16,150000,null,82429.411105716907,0.87268235294117646,2400,3,0,9600,3,1,100734.69243529257,null,1,null,43024.859267932276,157903.30912883286]
[null,null,6.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H512)),ABS($E$813:$E$875-H512),0))","v":6},6,6.3,1,6,6,{"$f":"IFERROR(INDEX(J$813:J$875,MATCH($C512,$B$813:$B$875,0)),INDEX(J$813:J$875,MATCH(ROUND($I$429+$C512-$H512,1),$B$813:$B$875,0)))","v":"Lastbil MED anhænger"},"Scania","Mest typiske","Mest typiske",2015,{"$f":"O509-1","v":2015},{"$f":"IFERROR(INDEX(P$813:P$875,MATCH($C512,$B$813:$B$875,0)),INDEX(P$813:P$875,MATCH(ROUND($I$429+$C512-$H512,1),$B$813:$B$875,0)))","v":0},0,0,null,32.191942193208,1,{"$f":"IFERROR(INDEX(V$813:V$875,MATCH($C512,$B$813:$B$875,0)),INDEX(V$813:V$875,MATCH(ROUND($I$429+$C512-$H512,1),$B$813:$B$875,0)))","v":8.4243647554981357E-2},66481.176242138739,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C512,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C512-$H512,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O512))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C512,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C512-$H512,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O512))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF512","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$813:AH$875,MATCH($C512,$B$813:$B$875,0)),INDEX(AH$813:AH$875,MATCH(ROUND($I$429+$C512-$H512,1),$B$813:$B$875,0)))","v":0.4},1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,{"$f":"IFERROR(INDEX(AQ$813:AQ$875,MATCH($C512,$B$813:$B$875,0)),INDEX(AQ$813:AQ$875,MATCH(ROUND($I$429+$C512-$H512,1),$B$813:$B$875,0)))","v":2420.8742442563484},9318,0,86816.949309286676,0.6,119426,3589,0.2,16,150000,null,{"$f":"IFERROR(INDEX(BB$813:BB$875,MATCH($C512,$B$813:$B$875,0)),INDEX(BB$813:BB$875,MATCH(ROUND($I$429+$C512-$H512,1),$B$813:$B$875,0)))","v":66481.176242138739},0.87268235294117646,2400,3,0,9600,3,1,86816.949309286676,null,1,null,{"$f":"IFERROR(INDEX(BN$813:BN$875,MATCH($C512,$B$813:$B$875,0)),INDEX(BN$813:BN$875,MATCH(ROUND($I$429+$C512-$H512,1),$B$813:$B$875,0)))","v":34700.517854193939},157903.30912883286]
[null,null,7.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H513)),ABS($E$813:$E$875-H513),0))","v":6},0,0,0,7,7,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O510-1","v":2014},0,0,0,null,21.773159390376001,1,0.17821133406085352,111200.64721591733,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C513,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C513-$H513,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O513))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C513,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C513-$H513,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O513))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF513","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,125842.84246096842,0.6,119426,3589,0.2,16,150000,null,111200.64721591733,0.87268235294117646,2400,3,0,9600,3,1,125842.84246096842,null,1,null,58042.295010839953,157903.30912883286]
[null,null,7.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H514)),ABS($E$813:$E$875-H514),0))","v":6},0,0,0,7,7,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O511-1","v":2014},0,0,0,null,21.773159390376001,1,0.12903010131621065,82429.411105716907,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C514,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C514-$H514,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O514))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C514,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C514-$H514,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O514))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF514","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,100734.69243529257,0.6,119426,3589,0.2,16,150000,null,82429.411105716907,0.87268235294117646,2400,3,0,9600,3,1,100734.69243529257,null,1,null,43024.859267932276,157903.30912883286]
[null,null,7.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H515)),ABS($E$813:$E$875-H515),0))","v":6},0,0,0,7,7,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2015,{"$f":"O512-1","v":2014},0,0,0,null,21.773159390376001,1,8.4243647554981357E-2,66481.176242138739,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C515,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C515-$H515,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O515))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C515,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C515-$H515,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O515))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF515","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,86816.949309286676,0.6,119426,3589,0.2,16,150000,null,66481.176242138739,0.87268235294117646,2400,3,0,9600,3,1,86816.949309286676,null,1,null,34700.517854193939,157903.30912883286]
[null,null,8.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H516)),ABS($E$813:$E$875-H516),0))","v":6},0,0,0,8,8,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2015,{"$f":"O513-1","v":2013},0,0,0,null,20.202984460929599,1,0.17821133406085352,111200.64721591733,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C516,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C516-$H516,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O516))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C516,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C516-$H516,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O516))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF516","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,125842.84246096842,0.6,119426,3589,0.2,16,150000,null,111200.64721591733,0.87268235294117646,2400,3,0,9600,3,1,125842.84246096842,null,1,null,58042.295010839953,157903.30912883286]
[null,null,8.1999999999999993,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H517)),ABS($E$813:$E$875-H517),0))","v":6},0,0,0,8,8,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2015,{"$f":"O514-1","v":2013},0,0,0,null,20.202984460929599,1,0.12903010131621065,82429.411105716907,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C517,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C517-$H517,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O517))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C517,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C517-$H517,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O517))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF517","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,100734.69243529257,0.6,119426,3589,0.2,16,150000,null,82429.411105716907,0.87268235294117646,2400,3,0,9600,3,1,100734.69243529257,null,1,null,43024.859267932276,157903.30912883286]
[null,null,8.3000000000000007,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H518)),ABS($E$813:$E$875-H518),0))","v":6},0,0,0,8,8,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2015,{"$f":"O515-1","v":2013},0,0,0,null,20.202984460929599,1,8.4243647554981357E-2,66481.176242138739,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C518,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C518-$H518,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O518))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C518,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C518-$H518,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O518))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF518","v":3.0357177843914958},0.4,1,0,0,0.52196004667256779,0.79220928711676186,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,86816.949309286676,0.6,119426,3589,0.2,16,150000,null,66481.176242138739,0.87268235294117646,2400,3,0,9600,3,1,86816.949309286676,null,1,null,34700.517854193939,157903.30912883286]
[null,null,9.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H519)),ABS($E$813:$E$875-H519),0))","v":10},0,0,0,9,9,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2011,{"$f":"O516-1","v":2012},0,0,0,null,14.891497886017699,1,7.9993972624784609E-2,102206.47722051224,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C519,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C519-$H519,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O519))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C519,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C519-$H519,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O519))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF519","v":3.0357177843914958},0.4,1,0,0,0.38921783213969585,0.84505356047316327,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,117993.78902662538,0.6,119426,3589,0.2,16,150000,null,102206.47722051224,0.87268235294117646,2400,3,0,9600,3,1,117993.78902662538,null,1,null,39780.583494402985,157903.30912883286]
[null,null,9.1999999999999993,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H520)),ABS($E$813:$E$875-H520),0))","v":10},0,0,0,9,9,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2011,{"$f":"O517-1","v":2012},0,0,0,null,14.891497886017699,1,5.9296921560758574E-2,75762.32638393098,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C520,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C520-$H520,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O520))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C520,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C520-$H520,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O520))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF520","v":3.0357177843914958},0.4,1,0,0,0.38921783213969585,0.84505356047316327,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,94916.445253026264,0.6,119426,3589,0.2,16,150000,null,75762.32638393098,0.87268235294117646,2400,3,0,9600,3,1,94916.445253026264,null,1,null,29488.048433013697,157903.30912883286]
[null,null,9.3000000000000007,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H521)),ABS($E$813:$E$875-H521),0))","v":10},0,0,0,9,9,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2011,{"$f":"O518-1","v":2012},0,0,0,null,14.891497886017699,1,5.8072367340290448E-2,61104.022281377511,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C521,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C521-$H521,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O521))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C521,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C521-$H521,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O521))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF521","v":3.0357177843914958},0.4,1,0,0,0.38921783213969585,0.84505356047316327,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,82124.401938682597,0.6,119426,3589,0.2,16,150000,null,61104.022281377511,0.87268235294117646,2400,3,0,9600,3,1,82124.401938682597,null,1,null,23782.775087373426,157903.30912883286]
[null,null,10.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H522)),ABS($E$813:$E$875-H522),0))","v":10},10,10.1,1,10,10,{"$f":"IFERROR(INDEX(J$813:J$875,MATCH($C522,$B$813:$B$875,0)),INDEX(J$813:J$875,MATCH(ROUND($I$429+$C522-$H522,1),$B$813:$B$875,0)))","v":"Lastbil MED anhænger"},"Volvo","Mest typiske","Mest typiske",2011,{"$f":"O519-1","v":2011},0,0,0,null,9.5475016337568022,1,{"$f":"IFERROR(INDEX(V$813:V$875,MATCH($C522,$B$813:$B$875,0)),INDEX(V$813:V$875,MATCH(ROUND($I$429+$C522-$H522,1),$B$813:$B$875,0)))","v":7.9993972624784609E-2},102206.47722051224,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C522,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C522-$H522,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O522))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C522,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C522-$H522,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O522))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF522","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$813:AH$875,MATCH($C522,$B$813:$B$875,0)),INDEX(AH$813:AH$875,MATCH(ROUND($I$429+$C522-$H522,1),$B$813:$B$875,0)))","v":0.4},1,0,0,0.38921783213969585,0.84505356047316327,260.82,0.77333525617539167,null,{"$f":"IFERROR(INDEX(AQ$813:AQ$875,MATCH($C522,$B$813:$B$875,0)),INDEX(AQ$813:AQ$875,MATCH(ROUND($I$429+$C522-$H522,1),$B$813:$B$875,0)))","v":2420.8742442563484},9318,0,117993.78902662538,0.6,119426,3589,0.2,16,150000,null,{"$f":"IFERROR(INDEX(BB$813:BB$875,MATCH($C522,$B$813:$B$875,0)),INDEX(BB$813:BB$875,MATCH(ROUND($I$429+$C522-$H522,1),$B$813:$B$875,0)))","v":102206.47722051224},0.87268235294117646,2400,3,0,9600,3,1,117993.78902662538,null,1,null,39780.583494402985,157903.30912883286]
[null,null,10.199999999999999,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H523)),ABS($E$813:$E$875-H523),0))","v":10},10,10.199999999999999,1,10,10,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2011,{"$f":"O520-1","v":2011},0,0,0,null,9.5475016337568022,1,5.9296921560758574E-2,75762.32638393098,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C523,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C523-$H523,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O523))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C523,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C523-$H523,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O523))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF523","v":3.0357177843914958},0.4,1,0,0,0.38921783213969585,0.84505356047316327,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,94916.445253026264,0.6,119426,3589,0.2,16,150000,null,75762.32638393098,0.87268235294117646,2400,3,0,9600,3,1,94916.445253026264,null,1,null,29488.048433013697,157903.30912883286]
[null,null,10.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H524)),ABS($E$813:$E$875-H524),0))","v":10},10,10.3,1,10,10,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2011,{"$f":"O521-1","v":2011},0,0,0,null,9.5475016337568022,{"$f":"INDEX(skrotrate_lbil3,MATCH(H524&\" \"&IF(O524>original_år,0,original_år-O524),match_skrot,0))","v":1},5.8072367340290448E-2,61104.022281377511,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C524,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C524-$H524,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O524))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C524,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C524-$H524,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O524))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF524","v":3.0357177843914958},0.4,1,0,0,0.38921783213969585,0.84505356047316327,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,82124.401938682597,0.6,119426,3589,0.2,16,150000,null,61104.022281377511,0.87268235294117646,2400,3,0,9600,3,1,82124.401938682597,null,{"$f":"IFERROR(INDEX(BL$813:BL$875,MATCH($C524,$B$813:$B$875,0)),INDEX(BL$813:BL$875,MATCH(ROUND($I$429+$C524-$H524,1),$B$813:$B$875,0)))","v":1},null,23782.775087373426,157903.30912883286]
[null,null,11.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H525)),ABS($E$813:$E$875-H525),0))","v":10},0,0,0,11,11,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2011,{"$f":"O522-1","v":2010},0,0,0,null,6.5206710177928002,1,7.9993972624784609E-2,102206.47722051224,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C525,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C525-$H525,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O525))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C525,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C525-$H525,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O525))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF525","v":3.0357177843914958},0.4,1,0,0,0.38921783213969585,0.84505356047316327,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,117993.78902662538,0.6,119426,3589,0.2,16,150000,null,102206.47722051224,0.87268235294117646,2400,3,0,9600,3,1,117993.78902662538,null,1,null,39780.583494402985,157903.30912883286]
[null,null,11.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H526)),ABS($E$813:$E$875-H526),0))","v":10},0,0,0,11,11,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2011,{"$f":"O523-1","v":2010},0,0,0,null,6.5206710177928002,1,5.9296921560758574E-2,75762.32638393098,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C526,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C526-$H526,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O526))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C526,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C526-$H526,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O526))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF526","v":3.0357177843914958},0.4,1,0,0,0.38921783213969585,0.84505356047316327,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,94916.445253026264,0.6,119426,3589,0.2,16,150000,null,75762.32638393098,0.87268235294117646,2400,3,0,9600,3,1,94916.445253026264,null,1,null,29488.048433013697,157903.30912883286]
[null,null,11.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H527)),ABS($E$813:$E$875-H527),0))","v":10},0,0,0,11,11,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2011,{"$f":"O524-1","v":2010},0,0,0,null,6.5206710177928002,1,5.8072367340290448E-2,61104.022281377511,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C527,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C527-$H527,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O527))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C527,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C527-$H527,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O527))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF527","v":3.0357177843914958},0.4,1,0,0,0.38921783213969585,0.84505356047316327,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,82124.401938682597,0.6,119426,3589,0.2,16,150000,null,61104.022281377511,0.87268235294117646,2400,3,0,9600,3,1,82124.401938682597,null,1,null,23782.775087373426,157903.30912883286]
[null,null,12.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H528)),ABS($E$813:$E$875-H528),0))","v":10},0,0,0,12,12,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2011,{"$f":"O525-1","v":2009},0,0,0,null,7.4322086909928,1,7.9993972624784609E-2,102206.47722051224,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C528,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C528-$H528,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O528))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C528,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C528-$H528,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O528))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF528","v":3.0357177843914958},0.4,1,0,0,0.38921783213969585,0.84505356047316327,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,117993.78902662538,0.6,119426,3589,0.2,16,150000,null,102206.47722051224,0.87268235294117646,2400,3,0,9600,3,1,117993.78902662538,null,1,null,39780.583494402985,157903.30912883286]
[null,null,12.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H529)),ABS($E$813:$E$875-H529),0))","v":10},0,0,0,12,12,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2011,{"$f":"O526-1","v":2009},0,0,0,null,7.4322086909928,1,5.9296921560758574E-2,75762.32638393098,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C529,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C529-$H529,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O529))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C529,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C529-$H529,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O529))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF529","v":3.0357177843914958},0.4,1,0,0,0.38921783213969585,0.84505356047316327,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,94916.445253026264,0.6,119426,3589,0.2,16,150000,null,75762.32638393098,0.87268235294117646,2400,3,0,9600,3,1,94916.445253026264,null,1,null,29488.048433013697,157903.30912883286]
[null,null,12.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H530)),ABS($E$813:$E$875-H530),0))","v":10},0,0,0,12,12,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2011,{"$f":"O527-1","v":2009},0,0,0,null,7.4322086909928,1,5.8072367340290448E-2,61104.022281377511,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C530,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C530-$H530,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O530))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C530,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C530-$H530,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O530))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF530","v":3.0357177843914958},0.4,1,0,0,0.38921783213969585,0.84505356047316327,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,82124.401938682597,0.6,119426,3589,0.2,16,150000,null,61104.022281377511,0.87268235294117646,2400,3,0,9600,3,1,82124.401938682597,null,1,null,23782.775087373426,157903.30912883286]
[null,null,13.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H531)),ABS($E$813:$E$875-H531),0))","v":14},0,0,0,13,13,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2007,{"$f":"O528-1","v":2008},0,0,0,null,9.2549388289288004,1,0.1494088959371945,53809.707715407698,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C531,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C531-$H531,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O531))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C531,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C531-$H531,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O531))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF531","v":3.0357177843914958},0.4,1,0,0,0.21313108553955096,0.91515316069847907,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,85878.693426852857,0.6,119426,3589,0.2,16,150000,null,53809.707715407698,1.0607508542647059,2400,3,0,9600,3,1,85878.693426852857,null,1,null,11468.521417950793,157903.30912883286]
[null,null,13.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H532)),ABS($E$813:$E$875-H532),0))","v":14},0,0,0,13,13,{"$f":"IFERROR(INDEX(J$813:J$875,MATCH($C532,$B$813:$B$875,0)),INDEX(J$813:J$875,MATCH(ROUND($I$429+$C532-$H532,1),$B$813:$B$875,0)))","v":"Lastbil MED anhænger"},"Man","Mest typiske","Mest typiske",2007,{"$f":"O529-1","v":2008},{"$f":"IFERROR(INDEX(P$813:P$875,MATCH($C532,$B$813:$B$875,0)),INDEX(P$813:P$875,MATCH(ROUND($I$429+$C532-$H532,1),$B$813:$B$875,0)))","v":0},0,0,null,9.2549388289288004,1,{"$f":"IFERROR(INDEX(V$813:V$875,MATCH($C532,$B$813:$B$875,0)),INDEX(V$813:V$875,MATCH(ROUND($I$429+$C532-$H532,1),$B$813:$B$875,0)))","v":0.11482021470998209},58127.672589609982,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C532,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C532-$H532,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O532))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C532,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C532-$H532,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O532))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF532","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$813:AH$875,MATCH($C532,$B$813:$B$875,0)),INDEX(AH$813:AH$875,MATCH(ROUND($I$429+$C532-$H532,1),$B$813:$B$875,0)))","v":0.4},1,0,0,0.21313108553955096,0.91515316069847907,260.82,0.77333525617539167,null,{"$f":"IFERROR(INDEX(AQ$813:AQ$875,MATCH($C532,$B$813:$B$875,0)),INDEX(AQ$813:AQ$875,MATCH(ROUND($I$429+$C532-$H532,1),$B$813:$B$875,0)))","v":2420.8742442563484},9318,0,90458.97835584791,0.6,119426,3589,0.2,16,150000,null,{"$f":"IFERROR(INDEX(BB$813:BB$875,MATCH($C532,$B$813:$B$875,0)),INDEX(BB$813:BB$875,MATCH(ROUND($I$429+$C532-$H532,1),$B$813:$B$875,0)))","v":58127.672589609982},1.0607508542647059,2400,3,0,9600,3,1,90458.97835584791,null,1,null,{"$f":"IFERROR(INDEX(BN$813:BN$875,MATCH($C532,$B$813:$B$875,0)),INDEX(BN$813:BN$875,MATCH(ROUND($I$429+$C532-$H532,1),$B$813:$B$875,0)))","v":12388.813958911176},157903.30912883286]
[null,null,13.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H533)),ABS($E$813:$E$875-H533),0))","v":14},0,0,0,13,13,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2007,{"$f":"O530-1","v":2008},0,0,0,null,9.2549388289288004,1,8.8463968611074292E-2,66861.869366988802,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C533,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C533-$H533,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O533))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C533,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C533-$H533,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O533))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF533","v":3.0357177843914958},0.4,1,0,0,0.21313108553955096,0.91515316069847907,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,99723.78504876855,0.6,119426,3589,0.2,16,150000,null,66861.869366988802,1.0607508542647059,2400,3,0,9600,3,1,99723.78504876855,null,1,null,14250.342799389971,157903.30912883286]
[null,null,14.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H534)),ABS($E$813:$E$875-H534),0))","v":14},14,14.1,1,14,14,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2007,{"$f":"O531-1","v":2007},0,0,0,null,7.1105045427000002,1,0.1494088959371945,53809.707715407698,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C534,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C534-$H534,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O534))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C534,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C534-$H534,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O534))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF534","v":3.0357177843914958},0.4,1,0,0,0.21313108553955096,0.91515316069847907,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,85878.693426852857,0.6,119426,3589,0.2,16,150000,null,53809.707715407698,1.0607508542647059,2400,3,0,9600,3,1,85878.693426852857,null,1,null,11468.521417950793,157903.30912883286]
[null,null,14.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H535)),ABS($E$813:$E$875-H535),0))","v":14},14,14.2,1,14,14,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2007,{"$f":"O532-1","v":2007},0,0,0,null,7.1105045427000002,1,0.11482021470998209,58127.672589609982,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C535,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C535-$H535,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O535))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C535,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C535-$H535,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O535))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF535","v":3.0357177843914958},0.4,1,0,0,0.21313108553955096,0.91515316069847907,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,90458.97835584791,0.6,119426,3589,0.2,16,150000,null,58127.672589609982,1.0607508542647059,2400,3,0,9600,3,1,90458.97835584791,null,1,null,12388.813958911176,157903.30912883286]
[null,null,14.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H536)),ABS($E$813:$E$875-H536),0))","v":14},14,14.3,1,14,14,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2007,{"$f":"O533-1","v":2007},0,0,0,null,7.1105045427000002,1,8.8463968611074292E-2,66861.869366988802,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C536,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C536-$H536,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O536))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C536,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C536-$H536,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O536))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF536","v":3.0357177843914958},0.4,1,0,0,0.21313108553955096,0.91515316069847907,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,99723.78504876855,0.6,119426,3589,0.2,16,150000,null,66861.869366988802,1.0607508542647059,2400,3,0,9600,3,1,99723.78504876855,null,1,null,14250.342799389971,157903.30912883286]
[null,null,15.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H537)),ABS($E$813:$E$875-H537),0))","v":14},0,0,0,15,15,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2007,{"$f":"O534-1","v":2006},0,0,0,null,4.2590379654969999,1,0.1494088959371945,53809.707715407698,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C537,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C537-$H537,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O537))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C537,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C537-$H537,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O537))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF537","v":3.0357177843914958},0.4,1,0,0,0.21313108553955096,0.91515316069847907,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,85878.693426852857,0.6,119426,3589,0.2,16,150000,null,53809.707715407698,1.0607508542647059,2400,3,0,9600,3,1,85878.693426852857,null,1,null,11468.521417950793,157903.30912883286]
[null,null,15.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H538)),ABS($E$813:$E$875-H538),0))","v":14},0,0,0,15,15,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2007,{"$f":"O535-1","v":2006},0,0,0,null,4.2590379654969999,1,0.11482021470998209,58127.672589609982,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C538,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C538-$H538,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O538))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C538,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C538-$H538,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O538))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF538","v":3.0357177843914958},0.4,1,0,0,0.21313108553955096,0.91515316069847907,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,90458.97835584791,0.6,119426,3589,0.2,16,150000,null,58127.672589609982,1.0607508542647059,2400,3,0,9600,3,1,90458.97835584791,null,1,null,12388.813958911176,157903.30912883286]
[null,null,15.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H539)),ABS($E$813:$E$875-H539),0))","v":14},0,0,0,15,15,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2007,{"$f":"O536-1","v":2006},0,0,0,null,4.2590379654969999,1,8.8463968611074292E-2,66861.869366988802,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C539,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C539-$H539,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O539))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C539,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C539-$H539,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O539))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF539","v":3.0357177843914958},0.4,1,0,0,0.21313108553955096,0.91515316069847907,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,99723.78504876855,0.6,119426,3589,0.2,16,150000,null,66861.869366988802,1.0607508542647059,2400,3,0,9600,3,1,99723.78504876855,null,1,null,14250.342799389971,157903.30912883286]
[null,null,16.100000000000001,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H540)),ABS($E$813:$E$875-H540),0))","v":14},0,0,0,16,16,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2007,{"$f":"O537-1","v":2005},0,0,0,null,2.6301288553847995,1,0.1494088959371945,53809.707715407698,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C540,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C540-$H540,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O540))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C540,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C540-$H540,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O540))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF540","v":3.0357177843914958},0.4,1,0,0,0.21313108553955096,0.91515316069847907,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,85878.693426852857,0.6,119426,3589,0.2,16,150000,null,53809.707715407698,1.0607508542647059,2400,3,0,9600,3,1,85878.693426852857,null,1,null,11468.521417950793,157903.30912883286]
[null,null,16.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H541)),ABS($E$813:$E$875-H541),0))","v":14},0,0,0,16,16,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2007,{"$f":"O538-1","v":2005},0,0,0,null,2.6301288553847995,1,0.11482021470998209,58127.672589609982,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C541,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C541-$H541,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O541))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C541,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C541-$H541,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O541))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF541","v":3.0357177843914958},0.4,1,0,0,0.21313108553955096,0.91515316069847907,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,90458.97835584791,0.6,119426,3589,0.2,16,150000,null,58127.672589609982,1.0607508542647059,2400,3,0,9600,3,1,90458.97835584791,null,1,null,12388.813958911176,157903.30912883286]
[null,null,16.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H542)),ABS($E$813:$E$875-H542),0))","v":14},0,0,0,16,16,{"$f":"IFERROR(INDEX(J$813:J$875,MATCH($C542,$B$813:$B$875,0)),INDEX(J$813:J$875,MATCH(ROUND($I$429+$C542-$H542,1),$B$813:$B$875,0)))","v":"Lastbil MED anhænger"},"Scania","Mest typiske","Mest typiske",2007,{"$f":"O539-1","v":2005},0,0,0,null,2.6301288553847995,1,{"$f":"IFERROR(INDEX(V$813:V$875,MATCH($C542,$B$813:$B$875,0)),INDEX(V$813:V$875,MATCH(ROUND($I$429+$C542-$H542,1),$B$813:$B$875,0)))","v":8.8463968611074292E-2},66861.869366988802,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C542,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C542-$H542,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O542))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C542,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C542-$H542,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O542))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF542","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$813:AH$875,MATCH($C542,$B$813:$B$875,0)),INDEX(AH$813:AH$875,MATCH(ROUND($I$429+$C542-$H542,1),$B$813:$B$875,0)))","v":0.4},1,0,0,0.21313108553955096,0.91515316069847907,260.82,0.77333525617539167,null,{"$f":"IFERROR(INDEX(AQ$813:AQ$875,MATCH($C542,$B$813:$B$875,0)),INDEX(AQ$813:AQ$875,MATCH(ROUND($I$429+$C542-$H542,1),$B$813:$B$875,0)))","v":2420.8742442563484},9318,0,99723.78504876855,0.6,119426,3589,0.2,16,150000,null,{"$f":"IFERROR(INDEX(BB$813:BB$875,MATCH($C542,$B$813:$B$875,0)),INDEX(BB$813:BB$875,MATCH(ROUND($I$429+$C542-$H542,1),$B$813:$B$875,0)))","v":66861.869366988802},1.0607508542647059,2400,3,0,9600,3,1,99723.78504876855,null,1,null,14250.342799389971,157903.30912883286]
[null,null,17.100000000000001,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H543)),ABS($E$813:$E$875-H543),0))","v":18},0,0,0,17,17,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2003,{"$f":"O540-1","v":2004},0,0,0,null,1.4126033436759999,1,3.582896479490448E-2,36276.788718490541,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C543,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C543-$H543,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O543))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C543,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C543-$H543,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O543))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF543","v":3.0357177843914958},0.4,1,0,0,0.12373340307395188,0.95074210718596608,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,75597.45188836765,0.6,119426,3589,0.2,16,150000,null,36276.788718490541,1.2893492930515893,2400,3,3.3333333333333331E-3,9600,3,1,75597.45188836765,null,1,null,4488.6505207335804,157903.30912883286]
[null,null,17.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H544)),ABS($E$813:$E$875-H544),0))","v":18},0,0,0,17,17,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2003,{"$f":"O541-1","v":2004},0,0,0,null,1.4126033436759999,1,1.1573894084309554E-2,32688.602019939877,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C544,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C544-$H544,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O544))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C544,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C544-$H544,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O544))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF544","v":3.0357177843914958},0.4,1,0,0,0.12373340307395188,0.95074210718596608,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,70947.025905254239,0.6,119426,3589,0.2,16,150000,null,32688.602019939877,1.2893492930515893,2400,3,0,9600,3,1,70947.025905254239,null,1,null,4044.6719696572186,157903.30912883286]
[null,null,17.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H545)),ABS($E$813:$E$875-H545),0))","v":18},0,0,0,17,17,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2003,{"$f":"O542-1","v":2004},0,0,0,null,1.4126033436759999,1,1.1055717404655864E-2,34898.635972879194,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C545,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C545-$H545,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O545))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C545,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C545-$H545,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O545))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF545","v":3.0357177843914958},0.4,1,0,0,0.12373340307395188,0.95074210718596608,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,73796.531620096561,0.6,119426,3589,0.2,16,150000,null,34898.635972879194,1.2893492930515893,2400,3,0,9600,3,1,73796.531620096561,null,1,null,4318.1269915633784,157903.30912883286]
[null,null,18.100000000000001,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H546)),ABS($E$813:$E$875-H546),0))","v":18},18,18.100000000000001,1,18,18,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2003,{"$f":"O543-1","v":2003},0,0,0,null,1.0968146893770001,1,3.582896479490448E-2,36276.788718490541,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C546,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C546-$H546,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O546))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C546,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C546-$H546,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O546))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF546","v":3.0357177843914958},0.4,1,0,0,0.12373340307395188,0.95074210718596608,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,75597.45188836765,0.6,119426,3589,0.2,16,150000,null,36276.788718490541,1.2893492930515893,2400,3,3.3333333333333331E-3,9600,3,1,75597.45188836765,null,1,null,4488.6505207335804,157903.30912883286]
[null,null,18.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H547)),ABS($E$813:$E$875-H547),0))","v":18},18,18.2,1,18,18,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2003,{"$f":"O544-1","v":2003},0,0,0,null,1.0968146893770001,1,1.1573894084309554E-2,32688.602019939877,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C547,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C547-$H547,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O547))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C547,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C547-$H547,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O547))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF547","v":3.0357177843914958},0.4,1,0,0,0.12373340307395188,0.95074210718596608,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,70947.025905254239,0.6,119426,3589,0.2,16,150000,null,32688.602019939877,1.2893492930515893,2400,3,0,9600,3,1,70947.025905254239,null,1,null,4044.6719696572186,157903.30912883286]
[null,null,18.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H548)),ABS($E$813:$E$875-H548),0))","v":18},18,18.3,1,18,18,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2003,{"$f":"O545-1","v":2003},0,0,0,null,1.0968146893770001,1,1.1055717404655864E-2,34898.635972879194,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C548,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C548-$H548,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O548))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C548,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C548-$H548,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O548))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF548","v":3.0357177843914958},0.4,1,0,0,0.12373340307395188,0.95074210718596608,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,73796.531620096561,0.6,119426,3589,0.2,16,150000,null,34898.635972879194,1.2893492930515893,2400,3,0,9600,3,1,73796.531620096561,null,1,null,4318.1269915633784,157903.30912883286]
[null,null,19.100000000000001,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H549)),ABS($E$813:$E$875-H549),0))","v":18},0,0,0,19,19,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2003,{"$f":"O546-1","v":2002},0,0,0,null,0.77649454956480002,1,3.582896479490448E-2,36276.788718490541,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C549,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C549-$H549,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O549))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C549,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C549-$H549,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O549))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF549","v":3.0357177843914958},0.4,1,0,0,0.12373340307395188,0.95074210718596608,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,75597.45188836765,0.6,119426,3589,0.2,16,150000,null,36276.788718490541,1.2893492930515893,2400,3,3.3333333333333331E-3,9600,3,1,75597.45188836765,null,1,null,4488.6505207335804,157903.30912883286]
[null,null,19.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H550)),ABS($E$813:$E$875-H550),0))","v":18},0,0,0,19,19,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2003,{"$f":"O547-1","v":2002},0,0,0,null,0.77649454956480002,1,1.1573894084309554E-2,32688.602019939877,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C550,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C550-$H550,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O550))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C550,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C550-$H550,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O550))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF550","v":3.0357177843914958},0.4,1,0,0,0.12373340307395188,0.95074210718596608,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,70947.025905254239,0.6,119426,3589,0.2,16,150000,null,32688.602019939877,1.2893492930515893,2400,3,0,9600,3,1,70947.025905254239,null,1,null,4044.6719696572186,157903.30912883286]
[null,null,19.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H551)),ABS($E$813:$E$875-H551),0))","v":18},0,0,0,19,19,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2003,{"$f":"O548-1","v":2002},0,0,0,null,0.77649454956480002,1,1.1055717404655864E-2,34898.635972879194,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C551,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C551-$H551,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O551))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C551,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C551-$H551,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O551))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF551","v":3.0357177843914958},0.4,1,0,0,0.12373340307395188,0.95074210718596608,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,73796.531620096561,0.6,119426,3589,0.2,16,150000,null,34898.635972879194,1.2893492930515893,2400,3,0,9600,3,1,73796.531620096561,null,1,null,4318.1269915633784,157903.30912883286]
[null,null,20.100000000000001,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H552)),ABS($E$813:$E$875-H552),0))","v":18},0,0,0,20,20,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2003,{"$f":"O549-1","v":2001},0,0,0,null,0.67035359709602016,1,3.582896479490448E-2,36276.788718490541,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C552,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C552-$H552,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O552))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C552,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C552-$H552,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O552))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF552","v":3.0357177843914958},0.4,1,0,0,0.12373340307395188,0.95074210718596608,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,75597.45188836765,0.6,119426,3589,0.2,16,150000,null,36276.788718490541,1.2893492930515893,2400,3,3.3333333333333331E-3,9600,3,1,75597.45188836765,null,1,null,4488.6505207335804,157903.30912883286]
[null,null,20.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H553)),ABS($E$813:$E$875-H553),0))","v":18},0,0,0,20,20,"Lastbil MED anhænger","Man","Mest typiske","Mest typiske",2003,{"$f":"O550-1","v":2001},0,0,0,null,0.67035359709602016,1,1.1573894084309554E-2,32688.602019939877,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C553,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C553-$H553,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O553))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C553,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C553-$H553,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O553))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF553","v":3.0357177843914958},0.4,1,0,0,0.12373340307395188,0.95074210718596608,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,70947.025905254239,0.6,119426,3589,0.2,16,150000,null,32688.602019939877,1.2893492930515893,2400,3,0,9600,3,1,70947.025905254239,null,1,null,4044.6719696572186,157903.30912883286]
[null,null,20.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H554)),ABS($E$813:$E$875-H554),0))","v":18},0,0,0,20,20,"Lastbil MED anhænger","Scania","Mest typiske","Mest typiske",2003,{"$f":"O551-1","v":2001},0,0,0,null,0.67035359709602016,1,1.1055717404655864E-2,34898.635972879194,1650000,0,656860,13.8,2000,{"$f":"IFERROR(INDEX(AC$813:AC$875,MATCH($C554,$B$813:$B$875,0)),INDEX(AC$813:AC$875,MATCH(ROUND($I$429+$C554-$H554,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O554))","v":0.4},{"$f":"IFERROR(INDEX(AD$813:AD$875,MATCH($C554,$B$813:$B$875,0)),INDEX(AD$813:AD$875,MATCH(ROUND($I$429+$C554-$H554,1),$B$813:$B$875,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O554))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF554","v":3.0357177843914958},0.4,1,0,0,0.12373340307395188,0.95074210718596608,260.82,0.77333525617539167,null,2420.8742442563484,9318,0,73796.531620096561,0.6,119426,3589,0.2,16,150000,null,34898.635972879194,1.2893492930515893,2400,3,0,9600,3,1,73796.531620096561,null,1,null,4318.1269915633784,157903.30912883286]
[null,null,0.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H555)),ABS($E$876:$E$938-H555),0))","v":0},0,0.1,0,0,0,{"$f":"IFERROR(INDEX(J$876:J$938,MATCH($C555,$B$876:$B$938,0)),INDEX(J$876:J$938,MATCH(ROUND($I$429+$C555-$H555,1),$B$876:$B$938,0)))","v":"Modulvogntog"},"Volvo","Mest typiske","Mest typiske",2019,{"$f":"input_år","v":2021},{"$f":"IFERROR(INDEX(P$876:P$938,MATCH($C555,$B$876:$B$938,0)),INDEX(P$876:P$938,MATCH(ROUND($I$429+$C555-$H555,1),$B$876:$B$938,0)))","v":0},0,0,{"$f":"SUMPRODUCT(T555:T617,U555:U617)/3","v":680.99072708295284},{"$f":"IFERROR(INDEX(T$876:T$938,MATCH($C555,$B$876:$B$938,0)),INDEX(T$876:T$938,MATCH(ROUND($I$429+$C555-$H555,1),$B$876:$B$938,0)))","v":146.30951981319689},{"$f":"INDEX(skrotrate_lbil4,MATCH(H555&\" \"&IF(O555>original_år,0,original_år-O555),match_skrot,0))","v":1},{"$f":"IFERROR(INDEX(V$876:V$938,MATCH($C555,$B$876:$B$938,0)),INDEX(V$876:V$938,MATCH(ROUND($I$429+$C555-$H555,1),$B$876:$B$938,0)))","v":0.25294247947142806},115087.49124699547,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C555,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C555-$H555,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O555))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C555,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C555-$H555,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O555))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF555","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$876:AH$938,MATCH($C555,$B$876:$B$938,0)),INDEX(AH$876:AH$938,MATCH(ROUND($I$429+$C555-$H555,1),$B$876:$B$938,0)))","v":0.2857142857142857},1,0,0,0.47450913333869799,0.7051843120624447,260.82,{"$f":"1-SUMPRODUCT(BN555:BN617,V555:V617)/SUMPRODUCT(BO555:BO617,V555:V617)","v":0.7129461081352837},null,{"$f":"IFERROR(INDEX(AQ$876:AQ$938,MATCH($C555,$B$876:$B$938,0)),INDEX(AQ$876:AQ$938,MATCH(ROUND($I$429+$C555-$H555,1),$B$876:$B$938,0)))","v":2514},9318,0,100469.40671957612,0.6,119426,3869,0.2,24,200000,null,{"$f":"IFERROR(INDEX(BB$876:BB$938,MATCH($C555,$B$876:$B$938,0)),INDEX(BB$876:BB$938,MATCH(ROUND($I$429+$C555-$H555,1),$B$876:$B$938,0)))","v":115087.49124699547},0.64359215686274507,2400,3,1,9600,2,1,100469.40671957612,null,{"$f":"IFERROR(INDEX(BL$876:BL$938,MATCH($C555,$B$876:$B$938,0)),INDEX(BL$876:BL$938,MATCH(ROUND($I$429+$C555-$H555,1),$B$876:$B$938,0)))","v":1},null,{"$f":"IFERROR(INDEX(BN$876:BN$938,MATCH($C555,$B$876:$B$938,0)),INDEX(BN$876:BN$938,MATCH(ROUND($I$429+$C555-$H555,1),$B$876:$B$938,0)))","v":54610.065729736809},177748.9003700414]
[null,null,0.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H556)),ABS($E$876:$E$938-H556),0))","v":0},0,0.2,0,0,0,"Modulvogntog","Man","Mest typiske","Mest typiske",2019,{"$f":"input_år","v":2021},0,0,0,null,146.30951981319689,1,0.22594757820734776,138062.97051576374,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C556,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C556-$H556,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O556))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C556,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C556-$H556,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O556))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF556","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,{"$f":"$AO$555","v":0.7129461081352837},null,2514,9318,0,115256.24497711797,0.6,119426,3869,0.2,24,200000,null,138062.97051576374,0.64359215686274507,2400,3,1,9600,2,1,115256.24497711797,null,1,null,65512.140485601267,177748.9003700414]
[null,null,0.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H557)),ABS($E$876:$E$938-H557),0))","v":0},0,0.3,0,0,0,"Modulvogntog","Scania","Mest typiske","Mest typiske",2019,{"$f":"input_år","v":2021},0,0,0,null,146.30951981319689,1,0.15441931123509486,103307.15020899542,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C557,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C557-$H557,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O557))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C557,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C557-$H557,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O557))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF557","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,{"$f":"$AO$555","v":0.7129461081352837},null,2514,9318,0,92887.671622350943,0.6,119426,3869,0.2,24,200000,null,103307.15020899542,0.64359215686274507,2400,3,1,9600,2,1,92887.671622350943,null,1,null,49020.186313361104,177748.9003700414]
[null,null,{"$f":"IF(COUNTIF(H556:H558,H558)=1,H558+0.1,IF(COUNTIF(H556:H558,H558)=2,H558+0.2,IF(COUNTIF(H556:H558,H558)=3,H558+0.3,0)))","v":1.1000000000000001},{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H558)),ABS($E$876:$E$938-H558),0))","v":0},{"$f":"(IF(G558=0,0,H558))*1","v":0},{"$f":"(IF(E558=0,0,IF(COUNTIF(E556:E558,E558)=1,E558&\",1\",IF(COUNTIF(E556:E558,E558)=2,E558&\",2\",IF(COUNTIF(E556:E558,E558)=3,E558&\",3\")))))*1","v":0},0,1,{"$f":"H558+input_år-original_år","v":1},"Modulvogntog","Volvo","Mest typiske","Mest typiske",2019,{"$f":"O555-1","v":2020},0,0,0,null,129.62533167851939,1,0.25294247947142806,115087.49124699547,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C558,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C558-$H558,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O558))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C558,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C558-$H558,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O558))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF558","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,100469.40671957612,0.6,119426,3869,0.2,24,200000,null,115087.49124699547,0.64359215686274507,2400,3,1,9600,2,1,100469.40671957612,null,1,null,54610.065729736809,177748.9003700414]
[null,null,1.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H559)),ABS($E$876:$E$938-H559),0))","v":0},0,{"$f":"(IF(E559=0,0,IF(COUNTIF(E557:E559,E559)=1,E559&\",1\",IF(COUNTIF(E557:E559,E559)=2,E559&\",2\",IF(COUNTIF(E557:E559,E559)=3,E559&\",3\")))))*1","v":0},0,1,1,"Modulvogntog","Man","Mest typiske","Mest typiske",2019,2020,0,0,0,null,129.62533167851939,1,0.22594757820734776,138062.97051576374,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C559,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C559-$H559,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O559))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C559,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C559-$H559,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O559))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF559","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,115256.24497711797,0.6,119426,3869,0.2,24,200000,null,138062.97051576374,0.64359215686274507,2400,3,1,9600,2,1,115256.24497711797,null,1,null,65512.140485601267,177748.9003700414]
[null,null,1.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H560)),ABS($E$876:$E$938-H560),0))","v":0},0,0,0,1,1,"Modulvogntog","Scania","Mest typiske","Mest typiske",2019,2020,0,0,0,null,129.62533167851939,1,0.15441931123509486,103307.15020899542,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C560,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C560-$H560,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O560))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C560,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C560-$H560,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O560))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF560","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,92887.671622350943,0.6,119426,3869,0.2,24,200000,null,103307.15020899542,0.64359215686274507,2400,3,1,9600,2,1,92887.671622350943,null,1,null,49020.186313361104,177748.9003700414]
[null,null,2.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H561)),ABS($E$876:$E$938-H561),0))","v":0},0,0,0,2,2,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2019,2019,0,0,0,null,97.682657254642251,1,0.25294247947142806,115087.49124699547,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C561,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C561-$H561,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O561))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C561,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C561-$H561,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O561))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF561","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,100469.40671957612,0.6,119426,3869,0.2,24,200000,null,115087.49124699547,0.64359215686274507,2400,3,1,9600,2,1,100469.40671957612,null,1,null,54610.065729736809,177748.9003700414]
[null,null,2.2000000000000002,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H562)),ABS($E$876:$E$938-H562),0))","v":0},0,0,0,2,2,"Modulvogntog","Man","Mest typiske","Mest typiske",2019,2019,0,0,0,null,97.682657254642251,1,0.22594757820734776,138062.97051576374,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C562,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C562-$H562,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O562))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C562,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C562-$H562,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O562))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF562","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,115256.24497711797,0.6,119426,3869,0.2,24,200000,null,138062.97051576374,0.64359215686274507,2400,3,1,9600,2,1,115256.24497711797,null,1,null,65512.140485601267,177748.9003700414]
[null,null,2.2999999999999998,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H563)),ABS($E$876:$E$938-H563),0))","v":0},0,0,0,2,2,"Modulvogntog","Scania","Mest typiske","Mest typiske",2019,2019,0,0,0,null,97.682657254642251,1,0.15441931123509486,103307.15020899542,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C563,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C563-$H563,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O563))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C563,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C563-$H563,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O563))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF563","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,92887.671622350943,0.6,119426,3869,0.2,24,200000,null,103307.15020899542,0.64359215686274507,2400,3,1,9600,2,1,92887.671622350943,null,1,null,49020.186313361104,177748.9003700414]
[null,null,3.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H564)),ABS($E$876:$E$938-H564),0))","v":0},0,{"$f":"(IF(E564=0,0,IF(COUNTIF(E562:E564,E564)=1,E564&\",1\",IF(COUNTIF(E562:E564,E564)=2,E564&\",2\",IF(COUNTIF(E562:E564,E564)=3,E564&\",3\")))))*1","v":0},0,3,3,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2019,2018,0,0,0,null,86.226860065265441,1,0.25294247947142806,115087.49124699547,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C564,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C564-$H564,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O564))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C564,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C564-$H564,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O564))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF564","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,100469.40671957612,0.6,119426,3869,0.2,24,200000,null,115087.49124699547,0.64359215686274507,2400,3,1,9600,2,1,100469.40671957612,null,1,null,54610.065729736809,177748.9003700414]
[null,null,3.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H565)),ABS($E$876:$E$938-H565),0))","v":0},0,{"$f":"(IF(E565=0,0,IF(COUNTIF(E563:E565,E565)=1,E565&\",1\",IF(COUNTIF(E563:E565,E565)=2,E565&\",2\",IF(COUNTIF(E563:E565,E565)=3,E565&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(J$876:J$938,MATCH($C565,$B$876:$B$938,0)),INDEX(J$876:J$938,MATCH(ROUND($I$429+$C565-$H565,1),$B$876:$B$938,0)))","v":"Modulvogntog"},"Man","Mest typiske","Mest typiske",2019,2018,0,0,0,null,86.226860065265441,1,{"$f":"IFERROR(INDEX(V$876:V$938,MATCH($C565,$B$876:$B$938,0)),INDEX(V$876:V$938,MATCH(ROUND($I$429+$C565-$H565,1),$B$876:$B$938,0)))","v":0.22594757820734776},138062.97051576374,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C565,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C565-$H565,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O565))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C565,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C565-$H565,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O565))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF565","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$876:AH$938,MATCH($C565,$B$876:$B$938,0)),INDEX(AH$876:AH$938,MATCH(ROUND($I$429+$C565-$H565,1),$B$876:$B$938,0)))","v":0.2857142857142857},1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,{"$f":"IFERROR(INDEX(AQ$876:AQ$938,MATCH($C565,$B$876:$B$938,0)),INDEX(AQ$876:AQ$938,MATCH(ROUND($I$429+$C565-$H565,1),$B$876:$B$938,0)))","v":2514},9318,0,115256.24497711797,0.6,119426,3869,0.2,24,200000,null,{"$f":"IFERROR(INDEX(BB$876:BB$938,MATCH($C565,$B$876:$B$938,0)),INDEX(BB$876:BB$938,MATCH(ROUND($I$429+$C565-$H565,1),$B$876:$B$938,0)))","v":138062.97051576374},0.64359215686274507,2400,3,1,9600,2,1,115256.24497711797,null,1,null,65512.140485601267,177748.9003700414]
[null,null,3.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H566)),ABS($E$876:$E$938-H566),0))","v":0},0,0,0,3,3,"Modulvogntog","Scania","Mest typiske","Mest typiske",2019,2018,0,0,0,null,86.226860065265441,1,0.15441931123509486,103307.15020899542,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C566,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C566-$H566,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O566))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C566,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C566-$H566,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O566))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF566","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,92887.671622350943,0.6,119426,3869,0.2,24,200000,null,103307.15020899542,0.64359215686274507,2400,3,1,9600,2,1,92887.671622350943,null,1,null,49020.186313361104,177748.9003700414]
[null,null,4.0999999999999996,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H567)),ABS($E$876:$E$938-H567),0))","v":6},0,0,0,4,4,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2015,2017,0,0,0,null,68.055008154416356,1,0.25294247947142806,115087.49124699547,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C567,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C567-$H567,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O567))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C567,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C567-$H567,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O567))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF567","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,100469.40671957612,0.6,119426,3869,0.2,24,200000,null,115087.49124699547,0.64359215686274507,2400,3,1,9600,2,1,100469.40671957612,null,1,null,54610.065729736809,177748.9003700414]
[null,null,4.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H568)),ABS($E$876:$E$938-H568),0))","v":6},0,0,0,4,4,"Modulvogntog","Man","Mest typiske","Mest typiske",2015,2017,0,0,0,null,68.055008154416356,1,0.22594757820734776,138062.97051576374,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C568,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C568-$H568,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O568))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C568,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C568-$H568,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O568))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF568","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,115256.24497711797,0.6,119426,3869,0.2,24,200000,null,138062.97051576374,0.64359215686274507,2400,3,1,9600,2,1,115256.24497711797,null,1,null,65512.140485601267,177748.9003700414]
[null,null,4.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H569)),ABS($E$876:$E$938-H569),0))","v":6},0,0,0,4,4,"Modulvogntog","Scania","Mest typiske","Mest typiske",2015,2017,0,0,0,null,68.055008154416356,1,0.15441931123509486,103307.15020899542,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C569,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C569-$H569,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O569))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C569,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C569-$H569,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O569))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF569","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,92887.671622350943,0.6,119426,3869,0.2,24,200000,null,103307.15020899542,0.64359215686274507,2400,3,1,9600,2,1,92887.671622350943,null,1,null,49020.186313361104,177748.9003700414]
[null,null,5.0999999999999996,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H570)),ABS($E$876:$E$938-H570),0))","v":6},0,0,0,5,5,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2015,2016,0,0,0,null,50.122757740809327,1,0.25294247947142806,115087.49124699547,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C570,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C570-$H570,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O570))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C570,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C570-$H570,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O570))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF570","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,100469.40671957612,0.6,119426,3869,0.2,24,200000,null,115087.49124699547,0.64359215686274507,2400,3,1,9600,2,1,100469.40671957612,null,1,null,54610.065729736809,177748.9003700414]
[null,null,5.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H571)),ABS($E$876:$E$938-H571),0))","v":6},0,0,0,5,5,"Modulvogntog","Man","Mest typiske","Mest typiske",2015,2016,0,0,0,null,50.122757740809327,1,0.22594757820734776,138062.97051576374,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C571,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C571-$H571,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O571))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C571,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C571-$H571,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O571))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF571","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,115256.24497711797,0.6,119426,3869,0.2,24,200000,null,138062.97051576374,0.64359215686274507,2400,3,1,9600,2,1,115256.24497711797,null,1,null,65512.140485601267,177748.9003700414]
[null,null,5.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H572)),ABS($E$876:$E$938-H572),0))","v":6},0,0,0,5,5,"Modulvogntog","Scania","Mest typiske","Mest typiske",2015,2016,0,0,0,null,50.122757740809327,1,0.15441931123509486,103307.15020899542,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C572,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C572-$H572,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O572))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C572,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C572-$H572,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O572))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF572","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,92887.671622350943,0.6,119426,3869,0.2,24,200000,null,103307.15020899542,0.64359215686274507,2400,3,1,9600,2,1,92887.671622350943,null,1,null,49020.186313361104,177748.9003700414]
[null,null,6.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H573)),ABS($E$876:$E$938-H573),0))","v":6},6,6.1,1,6,6,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2015,2015,0,0,0,null,36.931934150350749,1,0.25294247947142806,115087.49124699547,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C573,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C573-$H573,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O573))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C573,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C573-$H573,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O573))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF573","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,100469.40671957612,0.6,119426,3869,0.2,24,200000,null,115087.49124699547,0.64359215686274507,2400,3,1,9600,2,1,100469.40671957612,null,1,null,54610.065729736809,177748.9003700414]
[null,null,6.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H574)),ABS($E$876:$E$938-H574),0))","v":6},6,6.2,1,6,6,"Modulvogntog","Man","Mest typiske","Mest typiske",2015,2015,0,0,0,null,36.931934150350749,1,0.22594757820734776,138062.97051576374,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C574,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C574-$H574,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O574))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C574,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C574-$H574,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O574))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF574","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,115256.24497711797,0.6,119426,3869,0.2,24,200000,null,138062.97051576374,0.64359215686274507,2400,3,1,9600,2,1,115256.24497711797,null,1,null,65512.140485601267,177748.9003700414]
[null,null,6.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H575)),ABS($E$876:$E$938-H575),0))","v":6},6,6.3,1,6,6,{"$f":"IFERROR(INDEX(J$876:J$938,MATCH($C575,$B$876:$B$938,0)),INDEX(J$876:J$938,MATCH(ROUND($I$429+$C575-$H575,1),$B$876:$B$938,0)))","v":"Modulvogntog"},"Scania","Mest typiske","Mest typiske",2015,2015,{"$f":"IFERROR(INDEX(P$876:P$938,MATCH($C575,$B$876:$B$938,0)),INDEX(P$876:P$938,MATCH(ROUND($I$429+$C575-$H575,1),$B$876:$B$938,0)))","v":0},0,0,null,36.931934150350749,1,{"$f":"IFERROR(INDEX(V$876:V$938,MATCH($C575,$B$876:$B$938,0)),INDEX(V$876:V$938,MATCH(ROUND($I$429+$C575-$H575,1),$B$876:$B$938,0)))","v":0.15441931123509486},103307.15020899542,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C575,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C575-$H575,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O575))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C575,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C575-$H575,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O575))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF575","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$876:AH$938,MATCH($C575,$B$876:$B$938,0)),INDEX(AH$876:AH$938,MATCH(ROUND($I$429+$C575-$H575,1),$B$876:$B$938,0)))","v":0.2857142857142857},1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,{"$f":"IFERROR(INDEX(AQ$876:AQ$938,MATCH($C575,$B$876:$B$938,0)),INDEX(AQ$876:AQ$938,MATCH(ROUND($I$429+$C575-$H575,1),$B$876:$B$938,0)))","v":2514},9318,0,92887.671622350943,0.6,119426,3869,0.2,24,200000,null,{"$f":"IFERROR(INDEX(BB$876:BB$938,MATCH($C575,$B$876:$B$938,0)),INDEX(BB$876:BB$938,MATCH(ROUND($I$429+$C575-$H575,1),$B$876:$B$938,0)))","v":103307.15020899542},0.64359215686274507,2400,3,1,9600,2,1,92887.671622350943,null,1,null,{"$f":"IFERROR(INDEX(BN$876:BN$938,MATCH($C575,$B$876:$B$938,0)),INDEX(BN$876:BN$938,MATCH(ROUND($I$429+$C575-$H575,1),$B$876:$B$938,0)))","v":49020.186313361104},177748.9003700414]
[null,null,7.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H576)),ABS($E$876:$E$938-H576),0))","v":6},0,0,0,7,7,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2015,2014,0,0,0,null,19.84052077646156,1,0.25294247947142806,115087.49124699547,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C576,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C576-$H576,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O576))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C576,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C576-$H576,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O576))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF576","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,100469.40671957612,0.6,119426,3869,0.2,24,200000,null,115087.49124699547,0.64359215686274507,2400,3,1,9600,2,1,100469.40671957612,null,1,null,54610.065729736809,177748.9003700414]
[null,null,7.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H577)),ABS($E$876:$E$938-H577),0))","v":6},0,0,0,7,7,"Modulvogntog","Man","Mest typiske","Mest typiske",2015,2014,0,0,0,null,19.84052077646156,1,0.22594757820734776,138062.97051576374,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C577,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C577-$H577,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O577))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C577,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C577-$H577,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O577))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF577","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,115256.24497711797,0.6,119426,3869,0.2,24,200000,null,138062.97051576374,0.64359215686274507,2400,3,1,9600,2,1,115256.24497711797,null,1,null,65512.140485601267,177748.9003700414]
[null,null,7.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H578)),ABS($E$876:$E$938-H578),0))","v":6},0,0,0,7,7,"Modulvogntog","Scania","Mest typiske","Mest typiske",2015,2014,0,0,0,null,19.84052077646156,1,0.15441931123509486,103307.15020899542,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C578,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C578-$H578,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O578))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C578,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C578-$H578,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O578))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF578","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,92887.671622350943,0.6,119426,3869,0.2,24,200000,null,103307.15020899542,0.64359215686274507,2400,3,1,9600,2,1,92887.671622350943,null,1,null,49020.186313361104,177748.9003700414]
[null,null,8.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H579)),ABS($E$876:$E$938-H579),0))","v":6},0,0,0,8,8,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2015,2013,0,0,0,null,18.484483290572644,1,0.25294247947142806,115087.49124699547,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C579,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C579-$H579,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O579))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C579,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C579-$H579,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O579))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF579","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,100469.40671957612,0.6,119426,3869,0.2,24,200000,null,115087.49124699547,0.64359215686274507,2400,3,1,9600,2,1,100469.40671957612,null,1,null,54610.065729736809,177748.9003700414]
[null,null,8.1999999999999993,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H580)),ABS($E$876:$E$938-H580),0))","v":6},0,0,0,8,8,"Modulvogntog","Man","Mest typiske","Mest typiske",2015,2013,0,0,0,null,18.484483290572644,1,0.22594757820734776,138062.97051576374,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C580,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C580-$H580,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O580))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C580,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C580-$H580,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O580))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF580","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,115256.24497711797,0.6,119426,3869,0.2,24,200000,null,138062.97051576374,0.64359215686274507,2400,3,1,9600,2,1,115256.24497711797,null,1,null,65512.140485601267,177748.9003700414]
[null,null,8.3000000000000007,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H581)),ABS($E$876:$E$938-H581),0))","v":6},0,0,0,8,8,"Modulvogntog","Scania","Mest typiske","Mest typiske",2015,2013,0,0,0,null,18.484483290572644,1,0.15441931123509486,103307.15020899542,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C581,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C581-$H581,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O581))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C581,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C581-$H581,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O581))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF581","v":3.0357177843914958},0.2857142857142857,1,0,0,0.47450913333869799,0.7051843120624447,260.82,0.7129461081352837,null,2514,9318,0,92887.671622350943,0.6,119426,3869,0.2,24,200000,null,103307.15020899542,0.64359215686274507,2400,3,1,9600,2,1,92887.671622350943,null,1,null,49020.186313361104,177748.9003700414]
[null,null,9.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H582)),ABS($E$876:$E$938-H582),0))","v":10},0,0,0,9,9,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2011,2012,0,0,0,null,7.5627998105442567,1,6.3745584544210698E-2,105778.94416084142,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C582,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C582-$H582,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O582))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C582,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C582-$H582,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O582))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF582","v":3.0357177843914958},0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,260.82,0.7129461081352837,null,2514,9318,0,94478.498823139802,0.6,119426,3869,0.2,24,200000,null,105778.94416084142,0.64359215686274507,2400,3,1,9600,2,1,94478.498823139802,null,1,null,37428.228483916937,177748.9003700414]
[null,null,9.1999999999999993,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H583)),ABS($E$876:$E$938-H583),0))","v":10},0,0,0,9,9,"Modulvogntog","Man","Mest typiske","Mest typiske",2011,2012,0,0,0,null,7.5627998105442567,1,6.2976469823135262E-2,126896.11260640049,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C583,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C583-$H583,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O583))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C583,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C583-$H583,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O583))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF583","v":3.0357177843914958},0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,260.82,0.7129461081352837,null,2514,9318,0,108069.34280985106,0.6,119426,3869,0.2,24,200000,null,126896.11260640049,0.64359215686274507,2400,3,1,9600,2,1,108069.34280985106,null,1,null,44900.208959652657,177748.9003700414]
[null,null,9.3000000000000007,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H584)),ABS($E$876:$E$938-H584),0))","v":10},0,0,0,9,9,"Modulvogntog","Scania","Mest typiske","Mest typiske",2011,2012,0,0,0,null,7.5627998105442567,1,5.7220594578221921E-2,94951.424824444315,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C584,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C584-$H584,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O584))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C584,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C584-$H584,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O584))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF584","v":3.0357177843914958},0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,260.82,0.7129461081352837,null,2514,9318,0,87509.992299954902,0.6,119426,3869,0.2,24,200000,null,94951.424824444315,0.64359215686274507,2400,3,1,9600,2,1,87509.992299954902,null,1,null,33597.079753405014,177748.9003700414]
[null,null,10.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H585)),ABS($E$876:$E$938-H585),0))","v":10},10,10.1,1,10,10,{"$f":"IFERROR(INDEX(J$876:J$938,MATCH($C585,$B$876:$B$938,0)),INDEX(J$876:J$938,MATCH(ROUND($I$429+$C585-$H585,1),$B$876:$B$938,0)))","v":"Modulvogntog"},"Volvo","Mest typiske","Mest typiske",2011,2011,0,0,0,null,5.1347988321236961,1,{"$f":"IFERROR(INDEX(V$876:V$938,MATCH($C585,$B$876:$B$938,0)),INDEX(V$876:V$938,MATCH(ROUND($I$429+$C585-$H585,1),$B$876:$B$938,0)))","v":6.3745584544210698E-2},105778.94416084142,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C585,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C585-$H585,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O585))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C585,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C585-$H585,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O585))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF585","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$876:AH$938,MATCH($C585,$B$876:$B$938,0)),INDEX(AH$876:AH$938,MATCH(ROUND($I$429+$C585-$H585,1),$B$876:$B$938,0)))","v":0.2857142857142857},1,0,0,0.35383439285426893,0.78016033282369035,260.82,0.7129461081352837,null,{"$f":"IFERROR(INDEX(AQ$876:AQ$938,MATCH($C585,$B$876:$B$938,0)),INDEX(AQ$876:AQ$938,MATCH(ROUND($I$429+$C585-$H585,1),$B$876:$B$938,0)))","v":2514},9318,0,94478.498823139802,0.6,119426,3869,0.2,24,200000,null,{"$f":"IFERROR(INDEX(BB$876:BB$938,MATCH($C585,$B$876:$B$938,0)),INDEX(BB$876:BB$938,MATCH(ROUND($I$429+$C585-$H585,1),$B$876:$B$938,0)))","v":105778.94416084142},0.64359215686274507,2400,3,1,9600,2,1,94478.498823139802,null,1,null,37428.228483916937,177748.9003700414]
[null,null,10.199999999999999,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H586)),ABS($E$876:$E$938-H586),0))","v":10},10,10.199999999999999,1,10,10,"Modulvogntog","Man","Mest typiske","Mest typiske",2011,2011,0,0,0,null,5.1347988321236961,1,6.2976469823135262E-2,126896.11260640049,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C586,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C586-$H586,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O586))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C586,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C586-$H586,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O586))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF586","v":3.0357177843914958},0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,260.82,0.7129461081352837,null,2514,9318,0,108069.34280985106,0.6,119426,3869,0.2,24,200000,null,126896.11260640049,0.64359215686274507,2400,3,1,9600,2,1,108069.34280985106,null,1,null,44900.208959652657,177748.9003700414]
[null,null,10.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H587)),ABS($E$876:$E$938-H587),0))","v":10},10,10.3,1,10,10,"Modulvogntog","Scania","Mest typiske","Mest typiske",2011,2011,0,0,0,null,5.1347988321236961,{"$f":"INDEX(skrotrate_lbil4,MATCH(H587&\" \"&IF(O587>original_år,0,original_år-O587),match_skrot,0))","v":1},5.7220594578221921E-2,94951.424824444315,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C587,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C587-$H587,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O587))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C587,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C587-$H587,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O587))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF587","v":3.0357177843914958},0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,260.82,0.7129461081352837,null,2514,9318,0,87509.992299954902,0.6,119426,3869,0.2,24,200000,null,94951.424824444315,0.64359215686274507,2400,3,1,9600,2,1,87509.992299954902,null,{"$f":"IFERROR(INDEX(BL$876:BL$938,MATCH($C587,$B$876:$B$938,0)),INDEX(BL$876:BL$938,MATCH(ROUND($I$429+$C587-$H587,1),$B$876:$B$938,0)))","v":1},null,33597.079753405014,177748.9003700414]
[null,null,11.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H588)),ABS($E$876:$E$938-H588),0))","v":10},0,0,0,11,11,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2011,2010,0,0,0,null,2.4019709393207318,1,6.3745584544210698E-2,105778.94416084142,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C588,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C588-$H588,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O588))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C588,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C588-$H588,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O588))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF588","v":3.0357177843914958},0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,260.82,0.7129461081352837,null,2514,9318,0,94478.498823139802,0.6,119426,3869,0.2,24,200000,null,105778.94416084142,0.64359215686274507,2400,3,1,9600,2,1,94478.498823139802,null,1,null,37428.228483916937,177748.9003700414]
[null,null,11.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H589)),ABS($E$876:$E$938-H589),0))","v":10},0,0,0,11,11,"Modulvogntog","Man","Mest typiske","Mest typiske",2011,2010,0,0,0,null,2.4019709393207318,1,6.2976469823135262E-2,126896.11260640049,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C589,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C589-$H589,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O589))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C589,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C589-$H589,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O589))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF589","v":3.0357177843914958},0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,260.82,0.7129461081352837,null,2514,9318,0,108069.34280985106,0.6,119426,3869,0.2,24,200000,null,126896.11260640049,0.64359215686274507,2400,3,1,9600,2,1,108069.34280985106,null,1,null,44900.208959652657,177748.9003700414]
[null,null,11.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H590)),ABS($E$876:$E$938-H590),0))","v":10},0,0,0,11,11,"Modulvogntog","Scania","Mest typiske","Mest typiske",2011,{"$f":"O587-1","v":2010},0,0,0,null,2.4019709393207318,1,5.7220594578221921E-2,94951.424824444315,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C590,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C590-$H590,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O590))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C590,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C590-$H590,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O590))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF590","v":3.0357177843914958},0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,260.82,0.7129461081352837,null,2514,9318,0,87509.992299954902,0.6,119426,3869,0.2,24,200000,null,94951.424824444315,0.64359215686274507,2400,3,1,9600,2,1,87509.992299954902,null,1,null,33597.079753405014,177748.9003700414]
[null,null,12.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H591)),ABS($E$876:$E$938-H591),0))","v":10},0,0,0,12,12,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2011,2009,0,0,0,null,2.3659243989400163,1,6.3745584544210698E-2,105778.94416084142,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C591,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C591-$H591,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O591))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C591,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C591-$H591,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O591))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF591","v":3.0357177843914958},0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,260.82,0.7129461081352837,null,2514,9318,0,94478.498823139802,0.6,119426,3869,0.2,24,200000,null,105778.94416084142,0.64359215686274507,2400,3,1,9600,2,1,94478.498823139802,null,1,null,37428.228483916937,177748.9003700414]
[null,null,12.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H592)),ABS($E$876:$E$938-H592),0))","v":10},0,0,0,12,12,"Modulvogntog","Man","Mest typiske","Mest typiske",2011,2009,0,0,0,null,2.3659243989400163,1,6.2976469823135262E-2,126896.11260640049,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C592,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C592-$H592,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O592))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C592,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C592-$H592,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O592))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF592","v":3.0357177843914958},0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,260.82,0.7129461081352837,null,2514,9318,0,108069.34280985106,0.6,119426,3869,0.2,24,200000,null,126896.11260640049,0.64359215686274507,2400,3,1,9600,2,1,108069.34280985106,null,1,null,44900.208959652657,177748.9003700414]
[null,null,12.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H593)),ABS($E$876:$E$938-H593),0))","v":10},0,0,0,12,12,"Modulvogntog","Scania","Mest typiske","Mest typiske",2011,2009,0,0,0,null,2.3659243989400163,1,5.7220594578221921E-2,94951.424824444315,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C593,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C593-$H593,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O593))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C593,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C593-$H593,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O593))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF593","v":3.0357177843914958},0.2857142857142857,1,0,0,0.35383439285426893,0.78016033282369035,260.82,0.7129461081352837,null,2514,9318,0,87509.992299954902,0.6,119426,3869,0.2,24,200000,null,94951.424824444315,0.64359215686274507,2400,3,1,9600,2,1,87509.992299954902,null,1,null,33597.079753405014,177748.9003700414]
[null,null,13.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H594)),ABS($E$876:$E$938-H594),0))","v":14},0,0,0,13,13,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2007,2008,0,0,0,null,3.5861605032618855,1,6.0575551379099972E-2,88387.057963341518,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C594,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C594-$H594,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O594))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C594,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C594-$H594,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O594))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF594","v":3.0357177843914958},0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,260.82,0.7129461081352837,null,2514,9318,0,95544.337128400657,0.6,119426,3869,0.2,24,200000,null,88387.057963341518,0.78229028911764698,2400,3,1,9600,2,1,95544.337128400657,null,1,null,17125.481464885626,177748.9003700414]
[null,null,13.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H595)),ABS($E$876:$E$938-H595),0))","v":14},0,0,0,13,13,{"$f":"IFERROR(INDEX(J$876:J$938,MATCH($C595,$B$876:$B$938,0)),INDEX(J$876:J$938,MATCH(ROUND($I$429+$C595-$H595,1),$B$876:$B$938,0)))","v":"Modulvogntog"},"Man","Mest typiske","Mest typiske",2007,2008,{"$f":"IFERROR(INDEX(P$876:P$938,MATCH($C595,$B$876:$B$938,0)),INDEX(P$876:P$938,MATCH(ROUND($I$429+$C595-$H595,1),$B$876:$B$938,0)))","v":0},0,0,null,3.5861605032618855,1,{"$f":"IFERROR(INDEX(V$876:V$938,MATCH($C595,$B$876:$B$938,0)),INDEX(V$876:V$938,MATCH(ROUND($I$429+$C595-$H595,1),$B$876:$B$938,0)))","v":5.9731217265161542E-2},86410.157194347077,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C595,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C595-$H595,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O595))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C595,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C595-$H595,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O595))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF595","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$876:AH$938,MATCH($C595,$B$876:$B$938,0)),INDEX(AH$876:AH$938,MATCH(ROUND($I$429+$C595-$H595,1),$B$876:$B$938,0)))","v":0.2857142857142857},1,0,0,0.1937555323086827,0.87961839607306669,260.82,0.7129461081352837,null,{"$f":"IFERROR(INDEX(AQ$876:AQ$938,MATCH($C595,$B$876:$B$938,0)),INDEX(AQ$876:AQ$938,MATCH(ROUND($I$429+$C595-$H595,1),$B$876:$B$938,0)))","v":2514},9318,0,93997.826854267099,0.6,119426,3869,0.2,24,200000,null,{"$f":"IFERROR(INDEX(BB$876:BB$938,MATCH($C595,$B$876:$B$938,0)),INDEX(BB$876:BB$938,MATCH(ROUND($I$429+$C595-$H595,1),$B$876:$B$938,0)))","v":86410.157194347077},0.78229028911764698,2400,3,1,9600,2,1,93997.826854267099,null,1,null,{"$f":"IFERROR(INDEX(BN$876:BN$938,MATCH($C595,$B$876:$B$938,0)),INDEX(BN$876:BN$938,MATCH(ROUND($I$429+$C595-$H595,1),$B$876:$B$938,0)))","v":16742.446004067664},177748.9003700414]
[null,null,13.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H596)),ABS($E$876:$E$938-H596),0))","v":14},0,0,0,13,13,"Modulvogntog","Scania","Mest typiske","Mest typiske",2007,2008,0,0,0,null,3.5861605032618855,1,4.2475475224691278E-2,87674.578316246523,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C596,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C596-$H596,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O596))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C596,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C596-$H596,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O596))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF596","v":3.0357177843914958},0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,260.82,0.7129461081352837,null,2514,9318,0,94986.971219284271,0.6,119426,3869,0.2,24,200000,null,87674.578316246523,0.78229028911764698,2400,3,1,9600,2,1,94986.971219284271,null,1,null,16987.434591603636,177748.9003700414]
[null,null,14.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H597)),ABS($E$876:$E$938-H597),0))","v":14},14,14.1,1,14,14,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2007,2007,0,0,0,null,2.5778939021252678,1,6.0575551379099972E-2,88387.057963341518,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C597,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C597-$H597,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O597))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C597,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C597-$H597,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O597))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF597","v":3.0357177843914958},0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,260.82,0.7129461081352837,null,2514,9318,0,95544.337128400657,0.6,119426,3869,0.2,24,200000,null,88387.057963341518,0.78229028911764698,2400,3,1,9600,2,1,95544.337128400657,null,1,null,17125.481464885626,177748.9003700414]
[null,null,14.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H598)),ABS($E$876:$E$938-H598),0))","v":14},14,14.2,1,14,14,"Modulvogntog","Man","Mest typiske","Mest typiske",2007,2007,0,0,0,null,2.5778939021252678,1,5.9731217265161542E-2,86410.157194347077,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C598,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C598-$H598,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O598))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C598,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C598-$H598,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O598))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF598","v":3.0357177843914958},0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,260.82,0.7129461081352837,null,2514,9318,0,93997.826854267099,0.6,119426,3869,0.2,24,200000,null,86410.157194347077,0.78229028911764698,2400,3,1,9600,2,1,93997.826854267099,null,1,null,16742.446004067664,177748.9003700414]
[null,null,14.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H599)),ABS($E$876:$E$938-H599),0))","v":14},14,14.3,1,14,14,"Modulvogntog","Scania","Mest typiske","Mest typiske",2007,2007,0,0,0,null,2.5778939021252678,1,4.2475475224691278E-2,87674.578316246523,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C599,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C599-$H599,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O599))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C599,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C599-$H599,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O599))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF599","v":3.0357177843914958},0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,260.82,0.7129461081352837,null,2514,9318,0,94986.971219284271,0.6,119426,3869,0.2,24,200000,null,87674.578316246523,0.78229028911764698,2400,3,1,9600,2,1,94986.971219284271,null,1,null,16987.434591603636,177748.9003700414]
[null,null,15.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H600)),ABS($E$876:$E$938-H600),0))","v":14},0,0,0,15,15,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2007,2006,0,0,0,null,1.7009294938122299,1,6.0575551379099972E-2,88387.057963341518,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C600,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C600-$H600,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O600))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C600,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C600-$H600,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O600))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF600","v":3.0357177843914958},0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,260.82,0.7129461081352837,null,2514,9318,0,95544.337128400657,0.6,119426,3869,0.2,24,200000,null,88387.057963341518,0.78229028911764698,2400,3,1,9600,2,1,95544.337128400657,null,1,null,17125.481464885626,177748.9003700414]
[null,null,15.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H601)),ABS($E$876:$E$938-H601),0))","v":14},0,0,0,15,15,"Modulvogntog","Man","Mest typiske","Mest typiske",2007,2006,0,0,0,null,1.7009294938122299,1,5.9731217265161542E-2,86410.157194347077,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C601,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C601-$H601,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O601))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C601,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C601-$H601,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O601))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF601","v":3.0357177843914958},0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,260.82,0.7129461081352837,null,2514,9318,0,93997.826854267099,0.6,119426,3869,0.2,24,200000,null,86410.157194347077,0.78229028911764698,2400,3,1,9600,2,1,93997.826854267099,null,1,null,16742.446004067664,177748.9003700414]
[null,null,15.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H602)),ABS($E$876:$E$938-H602),0))","v":14},0,0,0,15,15,"Modulvogntog","Scania","Mest typiske","Mest typiske",2007,2006,0,0,0,null,1.7009294938122299,1,4.2475475224691278E-2,87674.578316246523,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C602,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C602-$H602,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O602))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C602,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C602-$H602,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O602))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF602","v":3.0357177843914958},0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,260.82,0.7129461081352837,null,2514,9318,0,94986.971219284271,0.6,119426,3869,0.2,24,200000,null,87674.578316246523,0.78229028911764698,2400,3,1,9600,2,1,94986.971219284271,null,1,null,16987.434591603636,177748.9003700414]
[null,null,16.100000000000001,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H603)),ABS($E$876:$E$938-H603),0))","v":14},0,0,0,16,16,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2007,2005,0,0,0,null,1.1179901535346886,1,6.0575551379099972E-2,88387.057963341518,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C603,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C603-$H603,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O603))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C603,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C603-$H603,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O603))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF603","v":3.0357177843914958},0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,260.82,0.7129461081352837,null,2514,9318,0,95544.337128400657,0.6,119426,3869,0.2,24,200000,null,88387.057963341518,0.78229028911764698,2400,3,1,9600,2,1,95544.337128400657,null,1,null,17125.481464885626,177748.9003700414]
[null,null,16.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H604)),ABS($E$876:$E$938-H604),0))","v":14},0,0,0,16,16,"Modulvogntog","Man","Mest typiske","Mest typiske",2007,2005,0,0,0,null,1.1179901535346886,1,5.9731217265161542E-2,86410.157194347077,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C604,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C604-$H604,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O604))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C604,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C604-$H604,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O604))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF604","v":3.0357177843914958},0.2857142857142857,1,0,0,0.1937555323086827,0.87961839607306669,260.82,0.7129461081352837,null,2514,9318,0,93997.826854267099,0.6,119426,3869,0.2,24,200000,null,86410.157194347077,0.78229028911764698,2400,3,1,9600,2,1,93997.826854267099,null,1,null,16742.446004067664,177748.9003700414]
[null,null,16.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H605)),ABS($E$876:$E$938-H605),0))","v":14},0,0,0,16,16,{"$f":"IFERROR(INDEX(J$876:J$938,MATCH($C605,$B$876:$B$938,0)),INDEX(J$876:J$938,MATCH(ROUND($I$429+$C605-$H605,1),$B$876:$B$938,0)))","v":"Modulvogntog"},"Scania","Mest typiske","Mest typiske",2007,2005,0,0,0,null,1.1179901535346886,1,{"$f":"IFERROR(INDEX(V$876:V$938,MATCH($C605,$B$876:$B$938,0)),INDEX(V$876:V$938,MATCH(ROUND($I$429+$C605-$H605,1),$B$876:$B$938,0)))","v":4.2475475224691278E-2},87674.578316246523,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C605,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C605-$H605,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O605))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C605,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C605-$H605,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O605))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF605","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$876:AH$938,MATCH($C605,$B$876:$B$938,0)),INDEX(AH$876:AH$938,MATCH(ROUND($I$429+$C605-$H605,1),$B$876:$B$938,0)))","v":0.2857142857142857},1,0,0,0.1937555323086827,0.87961839607306669,260.82,0.7129461081352837,null,{"$f":"IFERROR(INDEX(AQ$876:AQ$938,MATCH($C605,$B$876:$B$938,0)),INDEX(AQ$876:AQ$938,MATCH(ROUND($I$429+$C605-$H605,1),$B$876:$B$938,0)))","v":2514},9318,0,94986.971219284271,0.6,119426,3869,0.2,24,200000,null,{"$f":"IFERROR(INDEX(BB$876:BB$938,MATCH($C605,$B$876:$B$938,0)),INDEX(BB$876:BB$938,MATCH(ROUND($I$429+$C605-$H605,1),$B$876:$B$938,0)))","v":87674.578316246523},0.78229028911764698,2400,3,1,9600,2,1,94986.971219284271,null,1,null,16987.434591603636,177748.9003700414]
[null,null,17.100000000000001,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H606)),ABS($E$876:$E$938-H606),0))","v":18},0,0,0,17,17,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2003,2004,0,0,0,null,0.46367564834067748,1,1.0503176879295802E-2,46782.817563459568,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C606,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C606-$H606,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O606))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C606,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C606-$H606,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O606))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF606","v":3.0357177843914958},0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,260.82,0.7129461081352837,null,2514,9318,0,70884.786418948119,0.6,119426,3869,0.2,24,200000,null,46782.817563459568,0.95087873573680703,2400,3,1,9600,2,1,70884.786418948119,null,1,null,5262.3611113769975,177748.9003700414]
[null,null,17.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H607)),ABS($E$876:$E$938-H607),0))","v":18},0,0,0,17,17,"Modulvogntog","Man","Mest typiske","Mest typiske",2003,2004,0,0,0,null,0.46367564834067748,1,6.5223701768195716E-3,45998.48133119633,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C607,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C607-$H607,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O607))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C607,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C607-$H607,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O607))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF607","v":3.0357177843914958},0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,260.82,0.7129461081352837,null,2514,9318,0,70138.977774021085,0.6,119426,3869,0.2,24,200000,null,45998.48133119633,0.95087873573680703,2400,3,1,9600,2,1,70138.977774021085,null,1,null,5174.1351194023327,177748.9003700414]
[null,null,17.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H608)),ABS($E$876:$E$938-H608),0))","v":18},0,0,0,17,17,"Modulvogntog","Scania","Mest typiske","Mest typiske",2003,2004,0,0,0,null,0.46367564834067748,1,2.9401912154934226E-3,45240.998561594875,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C608,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C608-$H608,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O608))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C608,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C608-$H608,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O608))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF608","v":3.0357177843914958},0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,260.82,0.7129461081352837,null,2514,9318,0,69418.70351572003,0.6,119426,3869,0.2,24,200000,null,45240.998561594875,0.95087873573680703,2400,3,1,9600,2,1,69418.70351572003,null,1,null,5088.9297368089956,177748.9003700414]
[null,null,18.100000000000001,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H609)),ABS($E$876:$E$938-H609),0))","v":18},18,18.100000000000001,1,18,18,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2003,2003,0,0,0,null,0.37625038414275469,1,1.0503176879295802E-2,46782.817563459568,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C609,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C609-$H609,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O609))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C609,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C609-$H609,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O609))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF609","v":3.0357177843914958},0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,260.82,0.7129461081352837,null,2514,9318,0,70884.786418948119,0.6,119426,3869,0.2,24,200000,null,46782.817563459568,0.95087873573680703,2400,3,1,9600,2,1,70884.786418948119,null,1,null,5262.3611113769975,177748.9003700414]
[null,null,18.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H610)),ABS($E$876:$E$938-H610),0))","v":18},18,18.2,1,18,18,"Modulvogntog","Man","Mest typiske","Mest typiske",2003,2003,0,0,0,null,0.37625038414275469,1,6.5223701768195716E-3,45998.48133119633,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C610,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C610-$H610,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O610))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C610,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C610-$H610,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O610))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF610","v":3.0357177843914958},0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,260.82,0.7129461081352837,null,2514,9318,0,70138.977774021085,0.6,119426,3869,0.2,24,200000,null,45998.48133119633,0.95087873573680703,2400,3,1,9600,2,1,70138.977774021085,null,1,null,5174.1351194023327,177748.9003700414]
[null,null,18.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H611)),ABS($E$876:$E$938-H611),0))","v":18},18,18.3,1,18,18,"Modulvogntog","Scania","Mest typiske","Mest typiske",2003,2003,0,0,0,null,0.37625038414275469,1,2.9401912154934226E-3,45240.998561594875,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C611,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C611-$H611,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O611))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C611,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C611-$H611,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O611))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF611","v":3.0357177843914958},0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,260.82,0.7129461081352837,null,2514,9318,0,69418.70351572003,0.6,119426,3869,0.2,24,200000,null,45240.998561594875,0.95087873573680703,2400,3,1,9600,2,1,69418.70351572003,null,1,null,5088.9297368089956,177748.9003700414]
[null,null,19.100000000000001,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H612)),ABS($E$876:$E$938-H612),0))","v":18},0,0,0,19,19,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2003,2002,0,0,0,null,0.22040949239833729,1,1.0503176879295802E-2,46782.817563459568,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C612,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C612-$H612,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O612))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C612,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C612-$H612,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O612))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF612","v":3.0357177843914958},0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,260.82,0.7129461081352837,null,2514,9318,0,70884.786418948119,0.6,119426,3869,0.2,24,200000,null,46782.817563459568,0.95087873573680703,2400,3,1,9600,2,1,70884.786418948119,null,1,null,5262.3611113769975,177748.9003700414]
[null,null,19.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H613)),ABS($E$876:$E$938-H613),0))","v":18},0,0,0,19,19,"Modulvogntog","Man","Mest typiske","Mest typiske",2003,2002,0,0,0,null,0.22040949239833729,1,6.5223701768195716E-3,45998.48133119633,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C613,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C613-$H613,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O613))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C613,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C613-$H613,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O613))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF613","v":3.0357177843914958},0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,260.82,0.7129461081352837,null,2514,9318,0,70138.977774021085,0.6,119426,3869,0.2,24,200000,null,45998.48133119633,0.95087873573680703,2400,3,1,9600,2,1,70138.977774021085,null,1,null,5174.1351194023327,177748.9003700414]
[null,null,19.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H614)),ABS($E$876:$E$938-H614),0))","v":18},0,0,0,19,19,"Modulvogntog","Scania","Mest typiske","Mest typiske",2003,2002,0,0,0,null,0.22040949239833729,1,2.9401912154934226E-3,45240.998561594875,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C614,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C614-$H614,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O614))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C614,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C614-$H614,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O614))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF614","v":3.0357177843914958},0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,260.82,0.7129461081352837,null,2514,9318,0,69418.70351572003,0.6,119426,3869,0.2,24,200000,null,45240.998561594875,0.95087873573680703,2400,3,1,9600,2,1,69418.70351572003,null,1,null,5088.9297368089956,177748.9003700414]
[null,null,20.100000000000001,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H615)),ABS($E$876:$E$938-H615),0))","v":18},0,0,0,20,20,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2003,2001,0,0,0,null,0.20285060017333137,1,1.0503176879295802E-2,46782.817563459568,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C615,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C615-$H615,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O615))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C615,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C615-$H615,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O615))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF615","v":3.0357177843914958},0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,260.82,0.7129461081352837,null,2514,9318,0,70884.786418948119,0.6,119426,3869,0.2,24,200000,null,46782.817563459568,0.95087873573680703,2400,3,1,9600,2,1,70884.786418948119,null,1,null,5262.3611113769975,177748.9003700414]
[null,null,20.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H616)),ABS($E$876:$E$938-H616),0))","v":18},0,0,0,20,20,"Modulvogntog","Man","Mest typiske","Mest typiske",2003,2001,0,0,0,null,0.20285060017333137,1,6.5223701768195716E-3,45998.48133119633,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C616,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C616-$H616,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O616))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C616,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C616-$H616,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O616))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF616","v":3.0357177843914958},0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,260.82,0.7129461081352837,null,2514,9318,0,70138.977774021085,0.6,119426,3869,0.2,24,200000,null,45998.48133119633,0.95087873573680703,2400,3,1,9600,2,1,70138.977774021085,null,1,null,5174.1351194023327,177748.9003700414]
[null,null,20.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H617)),ABS($E$876:$E$938-H617),0))","v":18},0,0,0,20,20,"Modulvogntog","Scania","Mest typiske","Mest typiske",2003,2001,0,0,0,null,0.20285060017333137,1,2.9401912154934226E-3,45240.998561594875,1500000,0,931960,10.5,2300,{"$f":"IFERROR(INDEX(AC$876:AC$938,MATCH($C617,$B$876:$B$938,0)),INDEX(AC$876:AC$938,MATCH(ROUND($I$429+$C617-$H617,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O617))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$876:AD$938,MATCH($C617,$B$876:$B$938,0)),INDEX(AD$876:AD$938,MATCH(ROUND($I$429+$C617-$H617,1),$B$876:$B$938,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O617))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF617","v":3.0357177843914958},0.2857142857142857,1,0,0,0.11248491188541079,0.93011237434618166,260.82,0.7129461081352837,null,2514,9318,0,69418.70351572003,0.6,119426,3869,0.2,24,200000,null,45240.998561594875,0.95087873573680703,2400,3,1,9600,2,1,69418.70351572003,null,1,null,5088.9297368089956,177748.9003700414]
[null,null,0.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H618)),ABS($E$939:$E$1001-H618),0))","v":0},0,0.1,0,0,0,{"$f":"IFERROR(INDEX(J$939:J$1001,MATCH($C618,$B$939:$B$1001,0)),INDEX(J$939:J$1001,MATCH(ROUND($I$429+$C618-$H618,1),$B$939:$B$1001,0)))","v":"Sættevogntog"},"Volvo","Mest typiske","Mest typiske",2019,{"$f":"input_år","v":2021},{"$f":"IFERROR(INDEX(P$939:P$1001,MATCH($C618,$B$939:$B$1001,0)),INDEX(P$939:P$1001,MATCH(ROUND($I$429+$C618-$H618,1),$B$939:$B$1001,0)))","v":0},0,0,{"$f":"SUMPRODUCT(T618:T680,U618:U680)/3","v":677.07734986694629},{"$f":"IFERROR(INDEX(T$939:T$1001,MATCH($C618,$B$939:$B$1001,0)),INDEX(T$939:T$1001,MATCH(ROUND($I$429+$C618-$H618,1),$B$939:$B$1001,0)))","v":144.76558173828761},{"$f":"INDEX(skrotrate_lbil5,MATCH(H618&\" \"&IF(O618>original_år,0,original_år-O618),match_skrot,0))","v":1},{"$f":"IFERROR(INDEX(V$939:V$1001,MATCH($C618,$B$939:$B$1001,0)),INDEX(V$939:V$1001,MATCH(ROUND($I$429+$C618-$H618,1),$B$939:$B$1001,0)))","v":0.25294247947142806},115087.49124699547,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C618,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C618-$H618,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O618))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C618,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C618-$H618,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O618))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF618","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$939:AH$1001,MATCH($C618,$B$939:$B$1001,0)),INDEX(AH$939:AH$1001,MATCH(ROUND($I$429+$C618-$H618,1),$B$939:$B$1001,0)))","v":0.2857142857142857},1,0,0,0.37960730667095838,0.70518383359308467,260.82,{"$f":"1-SUMPRODUCT(BN618:BN680,V618:V680)/SUMPRODUCT(BO618:BO680,V618:V680)","v":0.71294610813528392},null,{"$f":"IFERROR(INDEX(AQ$939:AQ$1001,MATCH($C618,$B$939:$B$1001,0)),INDEX(AQ$939:AQ$1001,MATCH(ROUND($I$429+$C618-$H618,1),$B$939:$B$1001,0)))","v":2256.249960248052},9318,0,84097.395201113686,0.6,119426,3468,0.2,13,200000,null,{"$f":"IFERROR(INDEX(BB$939:BB$1001,MATCH($C618,$B$939:$B$1001,0)),INDEX(BB$939:BB$1001,MATCH(ROUND($I$429+$C618-$H618,1),$B$939:$B$1001,0)))","v":115087.49124699547},0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,84097.395201113686,null,{"$f":"IFERROR(INDEX(BL$939:BL$1001,MATCH($C618,$B$939:$B$1001,0)),INDEX(BL$939:BL$1001,MATCH(ROUND($I$429+$C618-$H618,1),$B$939:$B$1001,0)))","v":1},null,{"$f":"IFERROR(INDEX(BN$939:BN$1001,MATCH($C618,$B$939:$B$1001,0)),INDEX(BN$939:BN$1001,MATCH(ROUND($I$429+$C618-$H618,1),$B$939:$B$1001,0)))","v":43688.052583789446},142199.12029603313]
[null,null,0.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H619)),ABS($E$939:$E$1001-H619),0))","v":0},0,0.2,0,0,0,"Sættevogntog","Man","Mest typiske","Mest typiske",2019,{"$f":"input_år","v":2021},0,0,0,null,144.76558173828761,1,0.22594757820734776,138062.97051576374,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C619,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C619-$H619,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O619))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C619,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C619-$H619,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O619))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF619","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,{"$f":"$AO$618","v":0.71294610813528392},null,2256.249960248052,9318,0,96693.837087618987,0.6,119426,3468,0.2,13,200000,null,138062.97051576374,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,96693.837087618987,null,1,null,52409.712388481006,142199.12029603313]
[null,null,0.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H620)),ABS($E$939:$E$1001-H620),0))","v":0},0,0.3,0,0,0,"Sættevogntog","Scania","Mest typiske","Mest typiske",2019,{"$f":"input_år","v":2021},0,0,0,null,144.76558173828761,1,0.15441931123509486,103307.15020899542,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C620,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C620-$H620,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O620))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C620,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C620-$H620,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O620))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF620","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,{"$f":"$AO$618","v":0.71294610813528392},null,2256.249960248052,9318,0,77638.753814246273,0.6,119426,3468,0.2,13,200000,null,103307.15020899542,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,77638.753814246273,null,1,null,39216.149050688888,142199.12029603313]
[null,null,1.1000000000000001,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H621)),ABS($E$939:$E$1001-H621),0))","v":0},0,{"$f":"(IF(E621=0,0,IF(COUNTIF(E619:E621,E621)=1,E621&\",1\",IF(COUNTIF(E619:E621,E621)=2,E621&\",2\",IF(COUNTIF(E619:E621,E621)=3,E621&\",3\")))))*1","v":0},0,1,1,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2019,{"$f":"O618-1","v":2020},0,0,0,null,128.25510463186399,1,0.25294247947142806,115087.49124699547,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C621,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C621-$H621,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O621))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C621,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C621-$H621,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O621))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF621","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,84097.395201113686,0.6,119426,3468,0.2,13,200000,null,115087.49124699547,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,84097.395201113686,null,1,null,43688.052583789446,142199.12029603313]
[null,null,{"$f":"IF(COUNTIF(H620:H622,H622)=1,H622+0.1,IF(COUNTIF(H620:H622,H622)=2,H622+0.2,IF(COUNTIF(H620:H622,H622)=3,H622+0.3,0)))","v":1.2},{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H622)),ABS($E$939:$E$1001-H622),0))","v":0},{"$f":"(IF(G622=0,0,H622))*1","v":0},{"$f":"(IF(E622=0,0,IF(COUNTIF(E620:E622,E622)=1,E622&\",1\",IF(COUNTIF(E620:E622,E622)=2,E622&\",2\",IF(COUNTIF(E620:E622,E622)=3,E622&\",3\")))))*1","v":0},0,1,{"$f":"H622+input_år-original_år","v":1},"Sættevogntog","Man","Mest typiske","Mest typiske",2019,2020,0,0,0,null,128.25510463186399,1,0.22594757820734776,138062.97051576374,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C622,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C622-$H622,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O622))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C622,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C622-$H622,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O622))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF622","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,96693.837087618987,0.6,119426,3468,0.2,13,200000,null,138062.97051576374,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,96693.837087618987,null,1,null,52409.712388481006,142199.12029603313]
[null,null,1.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H623)),ABS($E$939:$E$1001-H623),0))","v":0},0,0,0,1,1,"Sættevogntog","Scania","Mest typiske","Mest typiske",2019,2020,0,0,0,null,128.25510463186399,1,0.15441931123509486,103307.15020899542,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C623,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C623-$H623,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O623))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C623,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C623-$H623,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O623))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF623","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,77638.753814246273,0.6,119426,3468,0.2,13,200000,null,103307.15020899542,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,77638.753814246273,null,1,null,39216.149050688888,142199.12029603313]
[null,null,2.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H624)),ABS($E$939:$E$1001-H624),0))","v":0},0,0,0,2,2,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2019,2019,0,0,0,null,96.682978332784998,1,0.25294247947142806,115087.49124699547,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C624,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C624-$H624,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O624))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C624,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C624-$H624,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O624))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF624","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,84097.395201113686,0.6,119426,3468,0.2,13,200000,null,115087.49124699547,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,84097.395201113686,null,1,null,43688.052583789446,142199.12029603313]
[null,null,2.2000000000000002,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H625)),ABS($E$939:$E$1001-H625),0))","v":0},0,0,0,2,2,"Sættevogntog","Man","Mest typiske","Mest typiske",2019,2019,0,0,0,null,96.682978332784998,1,0.22594757820734776,138062.97051576374,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C625,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C625-$H625,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O625))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C625,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C625-$H625,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O625))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF625","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,96693.837087618987,0.6,119426,3468,0.2,13,200000,null,138062.97051576374,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,96693.837087618987,null,1,null,52409.712388481006,142199.12029603313]
[null,null,2.2999999999999998,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H626)),ABS($E$939:$E$1001-H626),0))","v":0},0,0,0,2,2,"Sættevogntog","Scania","Mest typiske","Mest typiske",2019,2019,0,0,0,null,96.682978332784998,1,0.15441931123509486,103307.15020899542,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C626,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C626-$H626,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O626))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C626,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C626-$H626,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O626))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF626","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,77638.753814246273,0.6,119426,3468,0.2,13,200000,null,103307.15020899542,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,77638.753814246273,null,1,null,39216.149050688888,142199.12029603313]
[null,null,3.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H627)),ABS($E$939:$E$1001-H627),0))","v":0},0,{"$f":"(IF(E627=0,0,IF(COUNTIF(E625:E627,E627)=1,E627&\",1\",IF(COUNTIF(E625:E627,E627)=2,E627&\",2\",IF(COUNTIF(E625:E627,E627)=3,E627&\",3\")))))*1","v":0},0,3,3,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2019,2018,0,0,0,null,86.227278123036299,1,0.25294247947142806,115087.49124699547,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C627,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C627-$H627,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O627))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C627,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C627-$H627,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O627))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF627","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,84097.395201113686,0.6,119426,3468,0.2,13,200000,null,115087.49124699547,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,84097.395201113686,null,1,null,43688.052583789446,142199.12029603313]
[null,null,3.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H628)),ABS($E$939:$E$1001-H628),0))","v":0},0,{"$f":"(IF(E628=0,0,IF(COUNTIF(E626:E628,E628)=1,E628&\",1\",IF(COUNTIF(E626:E628,E628)=2,E628&\",2\",IF(COUNTIF(E626:E628,E628)=3,E628&\",3\")))))*1","v":0},0,3,3,{"$f":"IFERROR(INDEX(J$939:J$1001,MATCH($C628,$B$939:$B$1001,0)),INDEX(J$939:J$1001,MATCH(ROUND($I$429+$C628-$H628,1),$B$939:$B$1001,0)))","v":"Sættevogntog"},"Man","Mest typiske","Mest typiske",2019,2018,0,0,0,null,86.227278123036299,1,{"$f":"IFERROR(INDEX(V$939:V$1001,MATCH($C628,$B$939:$B$1001,0)),INDEX(V$939:V$1001,MATCH(ROUND($I$429+$C628-$H628,1),$B$939:$B$1001,0)))","v":0.22594757820734776},138062.97051576374,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C628,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C628-$H628,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O628))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C628,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C628-$H628,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O628))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF628","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$939:AH$1001,MATCH($C628,$B$939:$B$1001,0)),INDEX(AH$939:AH$1001,MATCH(ROUND($I$429+$C628-$H628,1),$B$939:$B$1001,0)))","v":0.2857142857142857},1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,{"$f":"IFERROR(INDEX(AQ$939:AQ$1001,MATCH($C628,$B$939:$B$1001,0)),INDEX(AQ$939:AQ$1001,MATCH(ROUND($I$429+$C628-$H628,1),$B$939:$B$1001,0)))","v":2256.249960248052},9318,0,96693.837087618987,0.6,119426,3468,0.2,13,200000,null,{"$f":"IFERROR(INDEX(BB$939:BB$1001,MATCH($C628,$B$939:$B$1001,0)),INDEX(BB$939:BB$1001,MATCH(ROUND($I$429+$C628-$H628,1),$B$939:$B$1001,0)))","v":138062.97051576374},0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,96693.837087618987,null,1,null,52409.712388481006,142199.12029603313]
[null,null,3.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H629)),ABS($E$939:$E$1001-H629),0))","v":0},0,0,0,3,3,"Sættevogntog","Scania","Mest typiske","Mest typiske",2019,2018,0,0,0,null,86.227278123036299,1,0.15441931123509486,103307.15020899542,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C629,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C629-$H629,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O629))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C629,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C629-$H629,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O629))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF629","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,77638.753814246273,0.6,119426,3468,0.2,13,200000,null,103307.15020899542,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,77638.753814246273,null,1,null,39216.149050688888,142199.12029603313]
[null,null,4.0999999999999996,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H630)),ABS($E$939:$E$1001-H630),0))","v":6},0,0,0,4,4,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2015,2017,0,0,0,null,68.05468907493929,1,0.25294247947142806,115087.49124699547,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C630,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C630-$H630,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O630))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C630,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C630-$H630,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O630))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF630","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,84097.395201113686,0.6,119426,3468,0.2,13,200000,null,115087.49124699547,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,84097.395201113686,null,1,null,43688.052583789446,142199.12029603313]
[null,null,4.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H631)),ABS($E$939:$E$1001-H631),0))","v":6},0,0,0,4,4,"Sættevogntog","Man","Mest typiske","Mest typiske",2015,2017,0,0,0,null,68.05468907493929,1,0.22594757820734776,138062.97051576374,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C631,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C631-$H631,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O631))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C631,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C631-$H631,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O631))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF631","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,96693.837087618987,0.6,119426,3468,0.2,13,200000,null,138062.97051576374,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,96693.837087618987,null,1,null,52409.712388481006,142199.12029603313]
[null,null,4.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H632)),ABS($E$939:$E$1001-H632),0))","v":6},0,0,0,4,4,"Sættevogntog","Scania","Mest typiske","Mest typiske",2015,2017,0,0,0,null,68.05468907493929,1,0.15441931123509486,103307.15020899542,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C632,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C632-$H632,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O632))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C632,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C632-$H632,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O632))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF632","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,77638.753814246273,0.6,119426,3468,0.2,13,200000,null,103307.15020899542,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,77638.753814246273,null,1,null,39216.149050688888,142199.12029603313]
[null,null,5.0999999999999996,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H633)),ABS($E$939:$E$1001-H633),0))","v":6},0,0,0,5,5,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2015,2016,0,0,0,null,50.1226892957446,1,0.25294247947142806,115087.49124699547,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C633,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C633-$H633,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O633))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C633,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C633-$H633,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O633))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF633","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,84097.395201113686,0.6,119426,3468,0.2,13,200000,null,115087.49124699547,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,84097.395201113686,null,1,null,43688.052583789446,142199.12029603313]
[null,null,5.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H634)),ABS($E$939:$E$1001-H634),0))","v":6},0,0,0,5,5,"Sættevogntog","Man","Mest typiske","Mest typiske",2015,2016,0,0,0,null,50.1226892957446,1,0.22594757820734776,138062.97051576374,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C634,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C634-$H634,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O634))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C634,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C634-$H634,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O634))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF634","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,96693.837087618987,0.6,119426,3468,0.2,13,200000,null,138062.97051576374,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,96693.837087618987,null,1,null,52409.712388481006,142199.12029603313]
[null,null,5.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H635)),ABS($E$939:$E$1001-H635),0))","v":6},0,0,0,5,5,"Sættevogntog","Scania","Mest typiske","Mest typiske",2015,2016,0,0,0,null,50.1226892957446,1,0.15441931123509486,103307.15020899542,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C635,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C635-$H635,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O635))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C635,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C635-$H635,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O635))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF635","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,77638.753814246273,0.6,119426,3468,0.2,13,200000,null,103307.15020899542,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,77638.753814246273,null,1,null,39216.149050688888,142199.12029603313]
[null,null,6.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H636)),ABS($E$939:$E$1001-H636),0))","v":6},6,6.1,1,6,6,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2015,2015,0,0,0,null,36.932139605587203,1,0.25294247947142806,115087.49124699547,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C636,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C636-$H636,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O636))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C636,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C636-$H636,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O636))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF636","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,84097.395201113686,0.6,119426,3468,0.2,13,200000,null,115087.49124699547,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,84097.395201113686,null,1,null,43688.052583789446,142199.12029603313]
[null,null,6.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H637)),ABS($E$939:$E$1001-H637),0))","v":6},6,6.2,1,6,6,"Sættevogntog","Man","Mest typiske","Mest typiske",2015,2015,0,0,0,null,36.932139605587203,1,0.22594757820734776,138062.97051576374,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C637,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C637-$H637,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O637))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C637,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C637-$H637,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O637))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF637","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,96693.837087618987,0.6,119426,3468,0.2,13,200000,null,138062.97051576374,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,96693.837087618987,null,1,null,52409.712388481006,142199.12029603313]
[null,null,6.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H638)),ABS($E$939:$E$1001-H638),0))","v":6},6,6.3,1,6,6,{"$f":"IFERROR(INDEX(J$939:J$1001,MATCH($C638,$B$939:$B$1001,0)),INDEX(J$939:J$1001,MATCH(ROUND($I$429+$C638-$H638,1),$B$939:$B$1001,0)))","v":"Sættevogntog"},"Scania","Mest typiske","Mest typiske",2015,2015,{"$f":"IFERROR(INDEX(P$939:P$1001,MATCH($C638,$B$939:$B$1001,0)),INDEX(P$939:P$1001,MATCH(ROUND($I$429+$C638-$H638,1),$B$939:$B$1001,0)))","v":0},0,0,null,36.932139605587203,1,{"$f":"IFERROR(INDEX(V$939:V$1001,MATCH($C638,$B$939:$B$1001,0)),INDEX(V$939:V$1001,MATCH(ROUND($I$429+$C638-$H638,1),$B$939:$B$1001,0)))","v":0.15441931123509486},103307.15020899542,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C638,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C638-$H638,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O638))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C638,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C638-$H638,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O638))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF638","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$939:AH$1001,MATCH($C638,$B$939:$B$1001,0)),INDEX(AH$939:AH$1001,MATCH(ROUND($I$429+$C638-$H638,1),$B$939:$B$1001,0)))","v":0.2857142857142857},1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,{"$f":"IFERROR(INDEX(AQ$939:AQ$1001,MATCH($C638,$B$939:$B$1001,0)),INDEX(AQ$939:AQ$1001,MATCH(ROUND($I$429+$C638-$H638,1),$B$939:$B$1001,0)))","v":2256.249960248052},9318,0,77638.753814246273,0.6,119426,3468,0.2,13,200000,null,{"$f":"IFERROR(INDEX(BB$939:BB$1001,MATCH($C638,$B$939:$B$1001,0)),INDEX(BB$939:BB$1001,MATCH(ROUND($I$429+$C638-$H638,1),$B$939:$B$1001,0)))","v":103307.15020899542},0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,77638.753814246273,null,1,null,{"$f":"IFERROR(INDEX(BN$939:BN$1001,MATCH($C638,$B$939:$B$1001,0)),INDEX(BN$939:BN$1001,MATCH(ROUND($I$429+$C638-$H638,1),$B$939:$B$1001,0)))","v":39216.149050688888},142199.12029603313]
[null,null,7.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H639)),ABS($E$939:$E$1001-H639),0))","v":6},0,0,0,7,7,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2015,2014,0,0,0,null,19.840634351870602,1,0.25294247947142806,115087.49124699547,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C639,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C639-$H639,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O639))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C639,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C639-$H639,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O639))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF639","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,84097.395201113686,0.6,119426,3468,0.2,13,200000,null,115087.49124699547,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,84097.395201113686,null,1,null,43688.052583789446,142199.12029603313]
[null,null,7.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H640)),ABS($E$939:$E$1001-H640),0))","v":6},0,0,0,7,7,"Sættevogntog","Man","Mest typiske","Mest typiske",2015,2014,0,0,0,null,19.840634351870602,1,0.22594757820734776,138062.97051576374,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C640,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C640-$H640,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O640))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C640,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C640-$H640,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O640))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF640","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,96693.837087618987,0.6,119426,3468,0.2,13,200000,null,138062.97051576374,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,96693.837087618987,null,1,null,52409.712388481006,142199.12029603313]
[null,null,7.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H641)),ABS($E$939:$E$1001-H641),0))","v":6},0,0,0,7,7,"Sættevogntog","Scania","Mest typiske","Mest typiske",2015,2014,0,0,0,null,19.840634351870602,1,0.15441931123509486,103307.15020899542,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C641,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C641-$H641,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O641))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C641,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C641-$H641,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O641))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF641","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,77638.753814246273,0.6,119426,3468,0.2,13,200000,null,103307.15020899542,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,77638.753814246273,null,1,null,39216.149050688888,142199.12029603313]
[null,null,8.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H642)),ABS($E$939:$E$1001-H642),0))","v":6},0,0,0,8,8,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2015,2013,0,0,0,null,18.484377795011699,1,0.25294247947142806,115087.49124699547,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C642,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C642-$H642,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O642))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C642,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C642-$H642,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O642))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF642","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,84097.395201113686,0.6,119426,3468,0.2,13,200000,null,115087.49124699547,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,84097.395201113686,null,1,null,43688.052583789446,142199.12029603313]
[null,null,8.1999999999999993,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H643)),ABS($E$939:$E$1001-H643),0))","v":6},0,0,0,8,8,"Sættevogntog","Man","Mest typiske","Mest typiske",2015,2013,0,0,0,null,18.484377795011699,1,0.22594757820734776,138062.97051576374,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C643,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C643-$H643,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O643))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C643,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C643-$H643,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O643))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF643","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,96693.837087618987,0.6,119426,3468,0.2,13,200000,null,138062.97051576374,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,96693.837087618987,null,1,null,52409.712388481006,142199.12029603313]
[null,null,8.3000000000000007,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H644)),ABS($E$939:$E$1001-H644),0))","v":6},0,0,0,8,8,"Sættevogntog","Scania","Mest typiske","Mest typiske",2015,2013,0,0,0,null,18.484377795011699,1,0.15441931123509486,103307.15020899542,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C644,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C644-$H644,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O644))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C644,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C644-$H644,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O644))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF644","v":3.0357177843914958},0.2857142857142857,1,0,0,0.37960730667095838,0.70518383359308467,260.82,0.71294610813528392,null,2256.249960248052,9318,0,77638.753814246273,0.6,119426,3468,0.2,13,200000,null,103307.15020899542,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,77638.753814246273,null,1,null,39216.149050688888,142199.12029603313]
[null,null,9.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H645)),ABS($E$939:$E$1001-H645),0))","v":10},0,0,0,9,9,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2011,2012,0,0,0,null,7.5625528102655997,1,6.3745584544210698E-2,105778.94416084142,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C645,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C645-$H645,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O645))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C645,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C645-$H645,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O645))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF645","v":3.0357177843914958},0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,260.82,0.71294610813528392,null,2256.249960248052,9318,0,78993.929412788304,0.6,119426,3468,0.2,13,200000,null,105778.94416084142,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,78993.929412788304,null,1,null,29942.582787133553,142199.12029603313]
[null,null,9.1999999999999993,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H646)),ABS($E$939:$E$1001-H646),0))","v":10},0,0,0,9,9,"Sættevogntog","Man","Mest typiske","Mest typiske",2011,2012,0,0,0,null,7.5625528102655997,1,6.2976469823135262E-2,126896.11260640049,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C646,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C646-$H646,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O646))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C646,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C646-$H646,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O646))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF646","v":3.0357177843914958},0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,260.82,0.71294610813528392,null,2256.249960248052,9318,0,90571.541440826273,0.6,119426,3468,0.2,13,200000,null,126896.11260640049,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,90571.541440826273,null,1,null,35920.167167722131,142199.12029603313]
[null,null,9.3000000000000007,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H647)),ABS($E$939:$E$1001-H647),0))","v":10},0,0,0,9,9,"Sættevogntog","Scania","Mest typiske","Mest typiske",2011,2012,0,0,0,null,7.5625528102655997,1,5.7220594578221921E-2,94951.424824444315,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C647,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C647-$H647,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O647))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C647,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C647-$H647,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O647))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF647","v":3.0357177843914958},0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,260.82,0.71294610813528392,null,2256.249960248052,9318,0,73057.678138093994,0.6,119426,3468,0.2,13,200000,null,94951.424824444315,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,73057.678138093994,null,1,null,26877.663802724011,142199.12029603313]
[null,null,10.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H648)),ABS($E$939:$E$1001-H648),0))","v":10},10,10.1,1,10,10,{"$f":"IFERROR(INDEX(J$939:J$1001,MATCH($C648,$B$939:$B$1001,0)),INDEX(J$939:J$1001,MATCH(ROUND($I$429+$C648-$H648,1),$B$939:$B$1001,0)))","v":"Sættevogntog"},"Volvo","Mest typiske","Mest typiske",2011,2011,0,0,0,null,5.1350107212480003,1,{"$f":"IFERROR(INDEX(V$939:V$1001,MATCH($C648,$B$939:$B$1001,0)),INDEX(V$939:V$1001,MATCH(ROUND($I$429+$C648-$H648,1),$B$939:$B$1001,0)))","v":6.3745584544210698E-2},105778.94416084142,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C648,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C648-$H648,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O648))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C648,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C648-$H648,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O648))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF648","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$939:AH$1001,MATCH($C648,$B$939:$B$1001,0)),INDEX(AH$939:AH$1001,MATCH(ROUND($I$429+$C648-$H648,1),$B$939:$B$1001,0)))","v":0.2857142857142857},1,0,0,0.28306751428341514,0.78015997603621545,260.82,0.71294610813528392,null,{"$f":"IFERROR(INDEX(AQ$939:AQ$1001,MATCH($C648,$B$939:$B$1001,0)),INDEX(AQ$939:AQ$1001,MATCH(ROUND($I$429+$C648-$H648,1),$B$939:$B$1001,0)))","v":2256.249960248052},9318,0,78993.929412788304,0.6,119426,3468,0.2,13,200000,null,{"$f":"IFERROR(INDEX(BB$939:BB$1001,MATCH($C648,$B$939:$B$1001,0)),INDEX(BB$939:BB$1001,MATCH(ROUND($I$429+$C648-$H648,1),$B$939:$B$1001,0)))","v":105778.94416084142},0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,78993.929412788304,null,1,null,29942.582787133553,142199.12029603313]
[null,null,10.199999999999999,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H649)),ABS($E$939:$E$1001-H649),0))","v":10},10,10.199999999999999,1,10,10,"Sættevogntog","Man","Mest typiske","Mest typiske",2011,2011,0,0,0,null,5.1350107212480003,1,6.2976469823135262E-2,126896.11260640049,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C649,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C649-$H649,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O649))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C649,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C649-$H649,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O649))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF649","v":3.0357177843914958},0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,260.82,0.71294610813528392,null,2256.249960248052,9318,0,90571.541440826273,0.6,119426,3468,0.2,13,200000,null,126896.11260640049,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,90571.541440826273,null,1,null,35920.167167722131,142199.12029603313]
[null,null,10.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H650)),ABS($E$939:$E$1001-H650),0))","v":10},10,10.3,1,10,10,"Sættevogntog","Scania","Mest typiske","Mest typiske",2011,2011,0,0,0,null,5.1350107212480003,{"$f":"INDEX(skrotrate_lbil5,MATCH(H650&\" \"&IF(O650>original_år,0,original_år-O650),match_skrot,0))","v":1},5.7220594578221921E-2,94951.424824444315,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C650,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C650-$H650,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O650))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C650,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C650-$H650,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O650))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF650","v":3.0357177843914958},0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,260.82,0.71294610813528392,null,2256.249960248052,9318,0,73057.678138093994,0.6,119426,3468,0.2,13,200000,null,94951.424824444315,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,73057.678138093994,null,{"$f":"IFERROR(INDEX(BL$939:BL$1001,MATCH($C650,$B$939:$B$1001,0)),INDEX(BL$939:BL$1001,MATCH(ROUND($I$429+$C650-$H650,1),$B$939:$B$1001,0)))","v":1},null,26877.663802724011,142199.12029603313]
[null,null,11.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H651)),ABS($E$939:$E$1001-H651),0))","v":10},0,0,0,11,11,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2011,2010,0,0,0,null,2.4021998154251998,1,6.3745584544210698E-2,105778.94416084142,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C651,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C651-$H651,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O651))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C651,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C651-$H651,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O651))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF651","v":3.0357177843914958},0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,260.82,0.71294610813528392,null,2256.249960248052,9318,0,78993.929412788304,0.6,119426,3468,0.2,13,200000,null,105778.94416084142,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,78993.929412788304,null,1,null,29942.582787133553,142199.12029603313]
[null,null,11.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H652)),ABS($E$939:$E$1001-H652),0))","v":10},0,0,0,11,11,"Sættevogntog","Man","Mest typiske","Mest typiske",2011,2010,0,0,0,null,2.4021998154251998,1,6.2976469823135262E-2,126896.11260640049,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C652,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C652-$H652,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O652))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C652,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C652-$H652,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O652))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF652","v":3.0357177843914958},0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,260.82,0.71294610813528392,null,2256.249960248052,9318,0,90571.541440826273,0.6,119426,3468,0.2,13,200000,null,126896.11260640049,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,90571.541440826273,null,1,null,35920.167167722131,142199.12029603313]
[null,null,11.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H653)),ABS($E$939:$E$1001-H653),0))","v":10},0,0,0,11,11,"Sættevogntog","Scania","Mest typiske","Mest typiske",2011,{"$f":"O650-1","v":2010},0,0,0,null,2.4021998154251998,1,5.7220594578221921E-2,94951.424824444315,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C653,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C653-$H653,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O653))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C653,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C653-$H653,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O653))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF653","v":3.0357177843914958},0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,260.82,0.71294610813528392,null,2256.249960248052,9318,0,73057.678138093994,0.6,119426,3468,0.2,13,200000,null,94951.424824444315,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,73057.678138093994,null,1,null,26877.663802724011,142199.12029603313]
[null,null,12.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H654)),ABS($E$939:$E$1001-H654),0))","v":10},0,0,0,12,12,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2011,2009,0,0,0,null,2.3658416657159997,1,6.3745584544210698E-2,105778.94416084142,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C654,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C654-$H654,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O654))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C654,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C654-$H654,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O654))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF654","v":3.0357177843914958},0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,260.82,0.71294610813528392,null,2256.249960248052,9318,0,78993.929412788304,0.6,119426,3468,0.2,13,200000,null,105778.94416084142,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,78993.929412788304,null,1,null,29942.582787133553,142199.12029603313]
[null,null,12.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H655)),ABS($E$939:$E$1001-H655),0))","v":10},0,0,0,12,12,"Sættevogntog","Man","Mest typiske","Mest typiske",2011,2009,0,0,0,null,2.3658416657159997,1,6.2976469823135262E-2,126896.11260640049,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C655,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C655-$H655,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O655))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C655,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C655-$H655,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O655))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF655","v":3.0357177843914958},0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,260.82,0.71294610813528392,null,2256.249960248052,9318,0,90571.541440826273,0.6,119426,3468,0.2,13,200000,null,126896.11260640049,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,90571.541440826273,null,1,null,35920.167167722131,142199.12029603313]
[null,null,12.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H656)),ABS($E$939:$E$1001-H656),0))","v":10},0,0,0,12,12,"Sættevogntog","Scania","Mest typiske","Mest typiske",2011,2009,0,0,0,null,2.3658416657159997,1,5.7220594578221921E-2,94951.424824444315,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C656,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C656-$H656,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O656))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C656,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C656-$H656,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O656))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF656","v":3.0357177843914958},0.2857142857142857,1,0,0,0.28306751428341514,0.78015997603621545,260.82,0.71294610813528392,null,2256.249960248052,9318,0,73057.678138093994,0.6,119426,3468,0.2,13,200000,null,94951.424824444315,0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,73057.678138093994,null,1,null,26877.663802724011,142199.12029603313]
[null,null,13.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H657)),ABS($E$939:$E$1001-H657),0))","v":14},0,0,0,13,13,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2007,2008,0,0,0,null,3.5861443112535998,1,6.0575551379099972E-2,88387.057963341518,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C657,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C657-$H657,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O657))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C657,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C657-$H657,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O657))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF657","v":3.0357177843914958},0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,260.82,0.71294610813528392,null,2256.249960248052,9318,0,79901.883502688637,0.6,119426,3468,0.2,13,200000,null,88387.057963341518,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,79901.883502688637,null,1,null,13700.385171908501,142199.12029603313]
[null,null,13.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H658)),ABS($E$939:$E$1001-H658),0))","v":14},0,0,0,13,13,{"$f":"IFERROR(INDEX(J$939:J$1001,MATCH($C658,$B$939:$B$1001,0)),INDEX(J$939:J$1001,MATCH(ROUND($I$429+$C658-$H658,1),$B$939:$B$1001,0)))","v":"Sættevogntog"},"Man","Mest typiske","Mest typiske",2007,2008,{"$f":"IFERROR(INDEX(P$939:P$1001,MATCH($C658,$B$939:$B$1001,0)),INDEX(P$939:P$1001,MATCH(ROUND($I$429+$C658-$H658,1),$B$939:$B$1001,0)))","v":0},0,0,null,3.5861443112535998,1,{"$f":"IFERROR(INDEX(V$939:V$1001,MATCH($C658,$B$939:$B$1001,0)),INDEX(V$939:V$1001,MATCH(ROUND($I$429+$C658-$H658,1),$B$939:$B$1001,0)))","v":5.9731217265161542E-2},86410.157194347077,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C658,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C658-$H658,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O658))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C658,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C658-$H658,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O658))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF658","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$939:AH$1001,MATCH($C658,$B$939:$B$1001,0)),INDEX(AH$939:AH$1001,MATCH(ROUND($I$429+$C658-$H658,1),$B$939:$B$1001,0)))","v":0.2857142857142857},1,0,0,0.15500442584694615,0.87961820070046159,260.82,0.71294610813528392,null,{"$f":"IFERROR(INDEX(AQ$939:AQ$1001,MATCH($C658,$B$939:$B$1001,0)),INDEX(AQ$939:AQ$1001,MATCH(ROUND($I$429+$C658-$H658,1),$B$939:$B$1001,0)))","v":2256.249960248052},9318,0,78584.46009846151,0.6,119426,3468,0.2,13,200000,null,{"$f":"IFERROR(INDEX(BB$939:BB$1001,MATCH($C658,$B$939:$B$1001,0)),INDEX(BB$939:BB$1001,MATCH(ROUND($I$429+$C658-$H658,1),$B$939:$B$1001,0)))","v":86410.157194347077},0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,78584.46009846151,null,1,null,{"$f":"IFERROR(INDEX(BN$939:BN$1001,MATCH($C658,$B$939:$B$1001,0)),INDEX(BN$939:BN$1001,MATCH(ROUND($I$429+$C658-$H658,1),$B$939:$B$1001,0)))","v":13393.956803254132},142199.12029603313]
[null,null,13.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H659)),ABS($E$939:$E$1001-H659),0))","v":14},0,0,0,13,13,"Sættevogntog","Scania","Mest typiske","Mest typiske",2007,2008,0,0,0,null,3.5861443112535998,1,4.2475475224691278E-2,87674.578316246523,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C659,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C659-$H659,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O659))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C659,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C659-$H659,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O659))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF659","v":3.0357177843914958},0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,260.82,0.71294610813528392,null,2256.249960248052,9318,0,79427.081035695883,0.6,119426,3468,0.2,13,200000,null,87674.578316246523,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,79427.081035695883,null,1,null,13589.947673282908,142199.12029603313]
[null,null,14.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H660)),ABS($E$939:$E$1001-H660),0))","v":14},14,14.1,1,14,14,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2007,2007,0,0,0,null,2.5778783883504,1,6.0575551379099972E-2,88387.057963341518,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C660,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C660-$H660,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O660))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C660,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C660-$H660,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O660))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF660","v":3.0357177843914958},0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,260.82,0.71294610813528392,null,2256.249960248052,9318,0,79901.883502688637,0.6,119426,3468,0.2,13,200000,null,88387.057963341518,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,79901.883502688637,null,1,null,13700.385171908501,142199.12029603313]
[null,null,14.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H661)),ABS($E$939:$E$1001-H661),0))","v":14},14,14.2,1,14,14,"Sættevogntog","Man","Mest typiske","Mest typiske",2007,2007,0,0,0,null,2.5778783883504,1,5.9731217265161542E-2,86410.157194347077,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C661,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C661-$H661,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O661))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C661,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C661-$H661,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O661))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF661","v":3.0357177843914958},0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,260.82,0.71294610813528392,null,2256.249960248052,9318,0,78584.46009846151,0.6,119426,3468,0.2,13,200000,null,86410.157194347077,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,78584.46009846151,null,1,null,13393.956803254132,142199.12029603313]
[null,null,14.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H662)),ABS($E$939:$E$1001-H662),0))","v":14},14,14.3,1,14,14,"Sættevogntog","Scania","Mest typiske","Mest typiske",2007,2007,0,0,0,null,2.5778783883504,1,4.2475475224691278E-2,87674.578316246523,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C662,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C662-$H662,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O662))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C662,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C662-$H662,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O662))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF662","v":3.0357177843914958},0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,260.82,0.71294610813528392,null,2256.249960248052,9318,0,79427.081035695883,0.6,119426,3468,0.2,13,200000,null,87674.578316246523,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,79427.081035695883,null,1,null,13589.947673282908,142199.12029603313]
[null,null,15.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H663)),ABS($E$939:$E$1001-H663),0))","v":14},0,0,0,15,15,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2007,2006,0,0,0,null,1.7010331800765,1,6.0575551379099972E-2,88387.057963341518,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C663,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C663-$H663,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O663))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C663,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C663-$H663,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O663))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF663","v":3.0357177843914958},0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,260.82,0.71294610813528392,null,2256.249960248052,9318,0,79901.883502688637,0.6,119426,3468,0.2,13,200000,null,88387.057963341518,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,79901.883502688637,null,1,null,13700.385171908501,142199.12029603313]
[null,null,15.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H664)),ABS($E$939:$E$1001-H664),0))","v":14},0,0,0,15,15,"Sættevogntog","Man","Mest typiske","Mest typiske",2007,2006,0,0,0,null,1.7010331800765,1,5.9731217265161542E-2,86410.157194347077,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C664,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C664-$H664,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O664))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C664,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C664-$H664,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O664))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF664","v":3.0357177843914958},0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,260.82,0.71294610813528392,null,2256.249960248052,9318,0,78584.46009846151,0.6,119426,3468,0.2,13,200000,null,86410.157194347077,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,78584.46009846151,null,1,null,13393.956803254132,142199.12029603313]
[null,null,15.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H665)),ABS($E$939:$E$1001-H665),0))","v":14},0,0,0,15,15,"Sættevogntog","Scania","Mest typiske","Mest typiske",2007,2006,0,0,0,null,1.7010331800765,1,4.2475475224691278E-2,87674.578316246523,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C665,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C665-$H665,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O665))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C665,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C665-$H665,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O665))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF665","v":3.0357177843914958},0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,260.82,0.71294610813528392,null,2256.249960248052,9318,0,79427.081035695883,0.6,119426,3468,0.2,13,200000,null,87674.578316246523,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,79427.081035695883,null,1,null,13589.947673282908,142199.12029603313]
[null,null,16.100000000000001,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H666)),ABS($E$939:$E$1001-H666),0))","v":14},0,0,0,16,16,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2007,2005,0,0,0,null,1.1178815695467001,1,6.0575551379099972E-2,88387.057963341518,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C666,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C666-$H666,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O666))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C666,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C666-$H666,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O666))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF666","v":3.0357177843914958},0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,260.82,0.71294610813528392,null,2256.249960248052,9318,0,79901.883502688637,0.6,119426,3468,0.2,13,200000,null,88387.057963341518,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,79901.883502688637,null,1,null,13700.385171908501,142199.12029603313]
[null,null,16.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H667)),ABS($E$939:$E$1001-H667),0))","v":14},0,0,0,16,16,"Sættevogntog","Man","Mest typiske","Mest typiske",2007,2005,0,0,0,null,1.1178815695467001,1,5.9731217265161542E-2,86410.157194347077,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C667,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C667-$H667,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O667))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C667,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C667-$H667,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O667))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF667","v":3.0357177843914958},0.2857142857142857,1,0,0,0.15500442584694615,0.87961820070046159,260.82,0.71294610813528392,null,2256.249960248052,9318,0,78584.46009846151,0.6,119426,3468,0.2,13,200000,null,86410.157194347077,0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,78584.46009846151,null,1,null,13393.956803254132,142199.12029603313]
[null,null,16.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H668)),ABS($E$939:$E$1001-H668),0))","v":14},0,0,0,16,16,{"$f":"IFERROR(INDEX(J$939:J$1001,MATCH($C668,$B$939:$B$1001,0)),INDEX(J$939:J$1001,MATCH(ROUND($I$429+$C668-$H668,1),$B$939:$B$1001,0)))","v":"Sættevogntog"},"Scania","Mest typiske","Mest typiske",2007,2005,0,0,0,null,1.1178815695467001,1,{"$f":"IFERROR(INDEX(V$939:V$1001,MATCH($C668,$B$939:$B$1001,0)),INDEX(V$939:V$1001,MATCH(ROUND($I$429+$C668-$H668,1),$B$939:$B$1001,0)))","v":4.2475475224691278E-2},87674.578316246523,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C668,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C668-$H668,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O668))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C668,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C668-$H668,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O668))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF668","v":3.0357177843914958},{"$f":"IFERROR(INDEX(AH$939:AH$1001,MATCH($C668,$B$939:$B$1001,0)),INDEX(AH$939:AH$1001,MATCH(ROUND($I$429+$C668-$H668,1),$B$939:$B$1001,0)))","v":0.2857142857142857},1,0,0,0.15500442584694615,0.87961820070046159,260.82,0.71294610813528392,null,{"$f":"IFERROR(INDEX(AQ$939:AQ$1001,MATCH($C668,$B$939:$B$1001,0)),INDEX(AQ$939:AQ$1001,MATCH(ROUND($I$429+$C668-$H668,1),$B$939:$B$1001,0)))","v":2256.249960248052},9318,0,79427.081035695883,0.6,119426,3468,0.2,13,200000,null,{"$f":"IFERROR(INDEX(BB$939:BB$1001,MATCH($C668,$B$939:$B$1001,0)),INDEX(BB$939:BB$1001,MATCH(ROUND($I$429+$C668-$H668,1),$B$939:$B$1001,0)))","v":87674.578316246523},0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,79427.081035695883,null,1,null,13589.947673282908,142199.12029603313]
[null,null,17.100000000000001,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H669)),ABS($E$939:$E$1001-H669),0))","v":18},0,0,0,17,17,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2003,2004,0,0,0,null,0.46356504428340001,1,1.0503176879295802E-2,46782.817563459568,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C669,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C669-$H669,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O669))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C669,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C669-$H669,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O669))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF669","v":3.0357177843914958},0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,260.82,0.71294610813528392,null,2256.249960248052,9318,0,58895.188761808509,0.6,119426,3468,0.2,13,200000,null,46782.817563459568,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,58895.188761808509,null,1,null,4209.8888891015986,142199.12029603313]
[null,null,17.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H670)),ABS($E$939:$E$1001-H670),0))","v":18},0,0,0,17,17,"Sættevogntog","Man","Mest typiske","Mest typiske",2003,2004,0,0,0,null,{"$f":"IFERROR(INDEX(T$939:T$1001,MATCH($C670,$B$939:$B$1001,0)),INDEX(T$939:T$1001,MATCH(ROUND($I$429+$C670-$H670,1),$B$939:$B$1001,0)))","v":0.46356504428340001},1,6.5223701768195716E-3,45998.48133119633,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C670,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C670-$H670,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O670))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C670,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C670-$H670,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O670))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF670","v":3.0357177843914958},0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,260.82,0.71294610813528392,null,2256.249960248052,9318,0,58259.857862081852,0.6,119426,3468,0.2,13,200000,null,45998.48133119633,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,58259.857862081852,null,1,null,4139.3080955218666,142199.12029603313]
[null,null,17.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H671)),ABS($E$939:$E$1001-H671),0))","v":18},0,0,0,17,17,"Sættevogntog","Scania","Mest typiske","Mest typiske",2003,2004,0,0,0,null,0.46356504428340001,1,2.9401912154934226E-3,45240.998561594875,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C671,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C671-$H671,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O671))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C671,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C671-$H671,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O671))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF671","v":3.0357177843914958},0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,260.82,0.71294610813528392,null,2256.249960248052,9318,0,57646.27890226552,0.6,119426,3468,0.2,13,200000,null,45240.998561594875,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,57646.27890226552,null,1,null,4071.1437894471969,142199.12029603313]
[null,null,18.100000000000001,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H672)),ABS($E$939:$E$1001-H672),0))","v":18},18,18.100000000000001,1,18,18,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2003,2003,0,0,0,null,0.37635761012800001,1,1.0503176879295802E-2,46782.817563459568,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C672,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C672-$H672,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O672))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C672,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C672-$H672,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O672))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF672","v":3.0357177843914958},0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,260.82,0.71294610813528392,null,2256.249960248052,9318,0,58895.188761808509,0.6,119426,3468,0.2,13,200000,null,46782.817563459568,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,58895.188761808509,null,1,null,4209.8888891015986,142199.12029603313]
[null,null,18.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H673)),ABS($E$939:$E$1001-H673),0))","v":18},18,18.2,1,18,18,"Sættevogntog","Man","Mest typiske","Mest typiske",2003,2003,0,0,0,null,0.37635761012800001,1,6.5223701768195716E-3,45998.48133119633,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C673,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C673-$H673,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O673))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C673,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C673-$H673,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O673))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF673","v":3.0357177843914958},0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,260.82,0.71294610813528392,null,2256.249960248052,9318,0,58259.857862081852,0.6,119426,3468,0.2,13,200000,null,45998.48133119633,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,58259.857862081852,null,1,null,4139.3080955218666,142199.12029603313]
[null,null,18.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H674)),ABS($E$939:$E$1001-H674),0))","v":18},18,18.3,1,18,18,"Sættevogntog","Scania","Mest typiske","Mest typiske",2003,2003,0,0,0,null,0.37635761012800001,1,2.9401912154934226E-3,45240.998561594875,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C674,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C674-$H674,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O674))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C674,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C674-$H674,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O674))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF674","v":3.0357177843914958},0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,260.82,0.71294610813528392,null,2256.249960248052,9318,0,57646.27890226552,0.6,119426,3468,0.2,13,200000,null,45240.998561594875,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,57646.27890226552,null,1,null,4071.1437894471969,142199.12029603313]
[null,null,19.100000000000001,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H675)),ABS($E$939:$E$1001-H675),0))","v":18},0,0,0,19,19,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2003,2002,0,0,0,null,0.2204960335899,1,1.0503176879295802E-2,46782.817563459568,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C675,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C675-$H675,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O675))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C675,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C675-$H675,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O675))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF675","v":3.0357177843914958},0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,260.82,0.71294610813528392,null,2256.249960248052,9318,0,58895.188761808509,0.6,119426,3468,0.2,13,200000,null,46782.817563459568,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,58895.188761808509,null,1,null,4209.8888891015986,142199.12029603313]
[null,null,19.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H676)),ABS($E$939:$E$1001-H676),0))","v":18},0,0,0,19,19,"Sættevogntog","Man","Mest typiske","Mest typiske",2003,2002,0,0,0,null,0.2204960335899,1,6.5223701768195716E-3,45998.48133119633,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C676,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C676-$H676,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O676))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C676,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C676-$H676,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O676))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF676","v":3.0357177843914958},0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,260.82,0.71294610813528392,null,2256.249960248052,9318,0,58259.857862081852,0.6,119426,3468,0.2,13,200000,null,45998.48133119633,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,58259.857862081852,null,1,null,4139.3080955218666,142199.12029603313]
[null,null,19.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H677)),ABS($E$939:$E$1001-H677),0))","v":18},0,0,0,19,19,"Sættevogntog","Scania","Mest typiske","Mest typiske",2003,2002,0,0,0,null,0.2204960335899,1,2.9401912154934226E-3,45240.998561594875,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C677,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C677-$H677,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O677))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C677,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C677-$H677,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O677))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF677","v":3.0357177843914958},0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,260.82,0.71294610813528392,null,2256.249960248052,9318,0,57646.27890226552,0.6,119426,3468,0.2,13,200000,null,45240.998561594875,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,57646.27890226552,null,1,null,4071.1437894471969,142199.12029603313]
[null,null,20.100000000000001,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H678)),ABS($E$939:$E$1001-H678),0))","v":18},0,0,0,20,20,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2003,2001,0,0,0,null,0.20291576793720004,1,1.0503176879295802E-2,46782.817563459568,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C678,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C678-$H678,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O678))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C678,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C678-$H678,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O678))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF678","v":3.0357177843914958},0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,260.82,0.71294610813528392,null,2256.249960248052,9318,0,58895.188761808509,0.6,119426,3468,0.2,13,200000,null,46782.817563459568,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,58895.188761808509,null,1,null,4209.8888891015986,142199.12029603313]
[null,null,20.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H679)),ABS($E$939:$E$1001-H679),0))","v":18},0,0,0,20,20,"Sættevogntog","Man","Mest typiske","Mest typiske",2003,2001,0,0,0,null,0.20291576793720004,1,6.5223701768195716E-3,45998.48133119633,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C679,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C679-$H679,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O679))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C679,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C679-$H679,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O679))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF679","v":3.0357177843914958},0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,260.82,0.71294610813528392,null,2256.249960248052,9318,0,58259.857862081852,0.6,119426,3468,0.2,13,200000,null,45998.48133119633,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,58259.857862081852,null,1,null,4139.3080955218666,142199.12029603313]
[null,null,20.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H680)),ABS($E$939:$E$1001-H680),0))","v":18},0,0,0,20,20,"Sættevogntog","Scania","Mest typiske","Mest typiske",2003,2001,0,0,0,null,0.20291576793720004,1,2.9401912154934226E-3,45240.998561594875,1200000,0,931961.51251891605,10.5,2300,{"$f":"IFERROR(INDEX(AC$939:AC$1001,MATCH($C680,$B$939:$B$1001,0)),INDEX(AC$939:AC$1001,MATCH(ROUND($I$429+$C680-$H680,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O680))","v":0.2857142857142857},{"$f":"IFERROR(INDEX(AD$939:AD$1001,MATCH($C680,$B$939:$B$1001,0)),INDEX(AD$939:AD$1001,MATCH(ROUND($I$429+$C680-$H680,1),$B$939:$B$1001,0)))*INDEX('Fælles forudsætninger'!$L$448:$L$488,('Fælles forudsætninger'!$C$447-O680))","v":0},0,{"$f":"INDEX(Brændstofpriser!$C$291:$C$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))","v":4.6145366934145002},{"$f":"INDEX(Brændstofpriser!$D$291:$D$321,MATCH(input_år,Brændstofpriser!$B$291:$B$321,0))/(1+Moms)-AF680","v":3.0357177843914958},0.2857142857142857,1,0,0,8.9987929508328637E-2,0.93011226092247701,260.82,0.71294610813528392,null,2256.249960248052,9318,0,57646.27890226552,0.6,119426,3468,0.2,13,200000,null,45240.998561594875,0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,57646.27890226552,null,1,null,4071.1437894471969,142199.12029603313]
[]
[]
[null,null,null,null,null,null,null,null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grundforudsætninger",null,null,null,null,null,null,null,null,null,null,null,null,"Grunddata"]
[null,"Mtachværdi løbende alder","Mtachværdi","Hjælpekolonne 1","Hjælpekolonne 2","Matchkolonne","Original data","Alder","Løbende alder","Kategori","Mærke","Model","Variant","Repræsemtativ årgang","Årgang","Vægtkategori [ton]","Max. totalvægt [kg]","Egenvægt [kg]","Trafikarbejde, i alt for kategori [mio. km. per år]","Trafikarbejde","Skrotrate","Det repræsentative køretøjs andel af det samlede trafikarbejde indenfor den relevante køretøjskategori [%]","Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år]","Pris ekskl. registreringsafgift, og ekskl. moms [kr]","Registreringsafgift [kr]","Levetid km","Levetid [år]","Driftstimer - årligt [timer]","Brændstof-effektivitet [km per liter]","CO₂ gram per km oplyst","Batterikapacitet kWh ","Brændstofpris ekskl. moms og afgifter [kr per liter]","Brændstof-afgifter - ud over moms [kr. per liter]","Rabat på brændstof [kr per liter]","Olieforbrug [km. per liter]","Oliepris ekskl. moms [kr per liter]","Rabat på oliepris [Pct]","Marginal afskrivning, kr. per km","Andel af afskr. som anses for fast omk. [Pct]","Chaufførtimeløn [kr per time]","Andel af afskr som er fast [%]","Forsikringsafgift [kr per år]","Vægtafgift [kr per år]","Vejbenyttelsesafgift [kr per år]","Udligningsafgift [kr per år]","Reparationsomk. årligt ekskl. moms - i alt  [kr per år]","Andel af reparationsomk. som er kørselsafhængig [Pct.]","Kapacitets-omkostninger, [kr. per år]","Gennemsnitlig dækpris ekskl. moms [kr per stk]","Rabat for dæk [Pct]","Gennemsnitligt antal dæk, inkl. anhænger mv. [antal]","Dæk levetid [km]",null,"Trafikarbejde, gennemsnitligt for konkrete køretøjer - årgang, mærke og model [km. per år]","Gennemsnitlig omkostning til service, reparation og vedligeholdelse af lastbil [kr. per km.]","Gennemsnitlig omkostning til service, reparation og vedligeholdelse af gardin eller bokstrailer [kr. per aksel årligt]","Gennemsnitligt antal aksler for gardin eller boks trailer  [antal]","Anslået andel med gardin eller bokstrailer [pct]","Gennemsnitlig omkostning til service, reparation og vedligeholdelse af påhængsvogn, sættevogn og dolly [kr. per aksel årligt]","Gennemsnitligt antal aksler for påhængsvogn, sættevogn og dolly [antal]","Anslået andel med påhængsvogn, sættevogn og dolly [antal]","Anslået årlig omkostning til service, reparation og vedligeholdelse [kr.]",null,"Realitetsfaktor"]
[null,{"$f":"IF(COUNTIF(I685:I687,I687)=1,I687+0.1,IF(COUNTIF(I685:I687,I687)=2,I687+0.2,IF(COUNTIF(I685:I687,I687)=3,I687+0.3,0)))","v":0.1},{"$f":"IF(COUNTIF(G356:G687,H687)=1,D687+0.1,IF(COUNTIF(G356:G687,H687)=2,D687+0.2,IF(COUNTIF(G356:G687,H687)=3,D687+0.3,0)))","v":0},{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H687)),ABS($E$687:$E$749-H687),0))","v":0},{"$f":"(IF(G687=0,0,H687))*1","v":0},0.1,0,0,{"$f":"H687+input_år-original_år","v":0},{"$f":"J701","v":"Lastbil UNDER 12 ton uden anhænger"},"Volvo","Mest typiske","Mest typiske",{"$f":"N699+4","v":2019},{"$f":"input_år","v":2021},null,null,null,{"$f":"SUM(Lastbiler_trafikarbejde!H10:H30)","v":108.92370778236706},{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H687,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":14.5723265307488},null,0.10458593424986276,46036.182702170838,550000,0,365430,14.8,1800,{"$f":"BL687*AH687","v":0.2},null,null,null,null,0.2,1,0,0,0.17398668222418925,{"$f":"1-AL687/(X687/Z687)","v":0.8844000849360264},260.82,null,null,3760,0,1150,{"$f":"BJ687","v":29783.634526971735},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W687","v":46036.182702170838},0.64696142857142858,null,null,null,null,null,null,{"$f":"PRODUCT(BB687:BC687)","v":29783.634526971735},null,{"$f":"BL701","v":1},null,{"$f":"AL687*W687","v":8009.6826906173155},{"$f":"-PMT(Lånerente,AA687,X687)","v":49958.807180465235}]
[null,0.2,{"$f":"IF(COUNTIF(G357:G688,H688)=1,D688+0.1,IF(COUNTIF(G357:G688,H688)=2,D688+0.2,IF(COUNTIF(G357:G688,H688)=3,D688+0.3,0)))","v":0},{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H688)),ABS($E$687:$E$749-H688),0))","v":0},0,0.2,0,0,0,{"$f":"J687","v":"Lastbil UNDER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N700+4","v":2019},{"$f":"input_år","v":2021},null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H688,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":14.5723265307488},null,6.2676983194512453E-2,29121.598178208067,550000,0,365430,14.8,1800,{"$f":"BL688*AH688","v":0.2},null,null,null,null,0.2,1,0,0,0.17398668222418925,{"$f":"1-AL688/(X688/Z688)","v":0.8844000849360264},260.82,null,null,3760,0,1150,{"$f":"BJ688","v":18840.550759656602},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W688","v":29121.598178208067},0.64696142857142858,null,null,null,null,null,null,{"$f":"PRODUCT(BB688:BC688)","v":18840.550759656602},null,{"$f":"BL687","v":1},null,{"$f":"AL688*W688","v":5066.7702480924154},{"$f":"-PMT(Lånerente,AA688,X688)","v":49958.807180465235}]
[null,0.3,{"$f":"IF(COUNTIF(H686:H689,H689)=1,D689+0.1,IF(COUNTIF(H686:H689,H689)=2,D689+0.2,IF(COUNTIF(H686:H689,H689)=3,D689+0.3,0)))","v":0.3},{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H689)),ABS($E$687:$E$749-H689),0))","v":0},0,0.3,0,0,0,{"$f":"J688","v":"Lastbil UNDER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N701+4","v":2019},{"$f":"input_år","v":2021},null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H689,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":14.5723265307488},null,0.15312064581126453,71144.424840373817,550000,0,365430,14.8,1800,{"$f":"BL689*AH689","v":0.2},null,null,null,null,0.2,1,0,0,0.17398668222418925,{"$f":"1-AL689/(X689/Z689)","v":0.8844000849360264},260.82,null,null,3760,0,1150,{"$f":"BJ689","v":46027.698729620875},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W689","v":71144.424840373817},0.64696142857142858,null,null,null,null,null,null,{"$f":"PRODUCT(BB689:BC689)","v":46027.698729620875},null,{"$f":"BL688","v":1},null,{"$f":"AL689*W689","v":12378.182436724835},{"$f":"-PMT(Lånerente,AA689,X689)","v":49958.807180465235}]
[null,1.1000000000000001,0.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H690)),ABS($E$687:$E$749-H690),0))","v":0},0,{"$f":"(IF(E690=0,0,IF(COUNTIF(E688:E690,E690)=1,E690&\",1\",IF(COUNTIF(E688:E690,E690)=2,E690&\",2\",IF(COUNTIF(E688:E690,E690)=3,E690&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H690>$C690,INDEX(J$687:J689,MATCH($C690,$F$687:$F689,0)),INDEX(J691:J$749,MATCH($C690,$F691:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H690>$C690,INDEX(K$687:K689,MATCH($C690,$F$687:$F689,0)),INDEX(K691:K$749,MATCH($C690,$F691:$F$749,0)))","v":"Volvo"},{"$f":"IF($H690>$C690,INDEX(L$687:L689,MATCH($C690,$F$687:$F689,0)),INDEX(L691:L$749,MATCH($C690,$F691:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H690>$C690,INDEX(M$687:M689,MATCH($C690,$F$687:$F689,0)),INDEX(M691:M$749,MATCH($C690,$F691:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H690>$C690,INDEX(N$687:N689,MATCH($C690,$F$687:$F689,0)),INDEX(N691:N$749,MATCH($C690,$F691:$F$749,0)))","v":2019},{"$f":"O687-1","v":2020},{"$f":"IF($H690>$C690,INDEX(P$687:P689,MATCH($C690,$F$687:$F689,0)),INDEX(P691:P$749,MATCH($C690,$F691:$F$749,0)))","v":0},{"$f":"IF($H690>$C690,INDEX(Q$687:Q689,MATCH($C690,$F$687:$F689,0)),INDEX(Q691:Q$749,MATCH($C690,$F691:$F$749,0)))","v":0},{"$f":"IF($H690>$C690,INDEX(R$687:R689,MATCH($C690,$F$687:$F689,0)),INDEX(R691:R$749,MATCH($C690,$F691:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H690,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":12.976151395080899},null,{"$f":"IF($H690>$C690,INDEX(V$687:V689,MATCH($C690,$F$687:$F689,0)),INDEX(V691:V$749,MATCH($C690,$F691:$F$749,0)))","v":0.10458593424986276},{"$f":"IF($H690>$C690,INDEX(W$687:W689,MATCH($C690,$F$687:$F689,0)),INDEX(W691:W$749,MATCH($C690,$F691:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H690>$C690,INDEX(X$687:X689,MATCH($C690,$F$687:$F689,0)),INDEX(X691:X$749,MATCH($C690,$F691:$F$749,0)))","v":550000},{"$f":"IF($H690>$C690,INDEX(Y$687:Y689,MATCH($C690,$F$687:$F689,0)),INDEX(Y691:Y$749,MATCH($C690,$F691:$F$749,0)))","v":0},{"$f":"IF($H690>$C690,INDEX(Z$687:Z689,MATCH($C690,$F$687:$F689,0)),INDEX(Z691:Z$749,MATCH($C690,$F691:$F$749,0)))","v":365430},{"$f":"IF($H690>$C690,INDEX(AA$687:AA689,MATCH($C690,$F$687:$F689,0)),INDEX(AA691:AA$749,MATCH($C690,$F691:$F$749,0)))","v":14.8},{"$f":"IF($H690>$C690,INDEX(AB$687:AB689,MATCH($C690,$F$687:$F689,0)),INDEX(AB691:AB$749,MATCH($C690,$F691:$F$749,0)))","v":1800},{"$f":"IF($H690>$C690,INDEX(AC$687:AC689,MATCH($C690,$F$687:$F689,0)),INDEX(AC691:AC$749,MATCH($C690,$F691:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H690>$C690,INDEX(AH$687:AH689,MATCH($C690,$F$687:$F689,0)),INDEX(AH691:AH$749,MATCH($C690,$F691:$F$749,0)))","v":0.2},{"$f":"IF($H690>$C690,INDEX(AI$687:AI689,MATCH($C690,$F$687:$F689,0)),INDEX(AI691:AI$749,MATCH($C690,$F691:$F$749,0)))","v":1},{"$f":"IF($H690>$C690,INDEX(AJ$687:AJ689,MATCH($C690,$F$687:$F689,0)),INDEX(AJ691:AJ$749,MATCH($C690,$F691:$F$749,0)))","v":0},{"$f":"IF($H690>$C690,INDEX(AK$687:AK689,MATCH($C690,$F$687:$F689,0)),INDEX(AK691:AK$749,MATCH($C690,$F691:$F$749,0)))","v":0},{"$f":"IF($H690>$C690,INDEX(AL$687:AL689,MATCH($C690,$F$687:$F689,0)),INDEX(AL691:AL$749,MATCH($C690,$F691:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H690>$C690,INDEX(AM$687:AM689,MATCH($C690,$F$687:$F689,0)),INDEX(AM691:AM$749,MATCH($C690,$F691:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H690>$C690,INDEX(AN$687:AN689,MATCH($C690,$F$687:$F689,0)),INDEX(AN691:AN$749,MATCH($C690,$F691:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H690>$C690,INDEX(AQ$687:AQ689,MATCH($C690,$F$687:$F689,0)),INDEX(AQ691:AQ$749,MATCH($C690,$F691:$F$749,0)))","v":3760},{"$f":"IF($H690>$C690,INDEX(AR$687:AR689,MATCH($C690,$F$687:$F689,0)),INDEX(AR691:AR$749,MATCH($C690,$F691:$F$749,0)))","v":0},{"$f":"IF($H690>$C690,INDEX(AS$687:AS689,MATCH($C690,$F$687:$F689,0)),INDEX(AS691:AS$749,MATCH($C690,$F691:$F$749,0)))","v":1150},{"$f":"IF($H690>$C690,INDEX(AT$687:AT689,MATCH($C690,$F$687:$F689,0)),INDEX(AT691:AT$749,MATCH($C690,$F691:$F$749,0)))","v":29783.634526971735},{"$f":"IF($H690>$C690,INDEX(AU$687:AU689,MATCH($C690,$F$687:$F689,0)),INDEX(AU691:AU$749,MATCH($C690,$F691:$F$749,0)))","v":0.6},{"$f":"IF($H690>$C690,INDEX(AV$687:AV689,MATCH($C690,$F$687:$F689,0)),INDEX(AV691:AV$749,MATCH($C690,$F691:$F$749,0)))","v":98326},{"$f":"IF($H690>$C690,INDEX(AW$687:AW689,MATCH($C690,$F$687:$F689,0)),INDEX(AW691:AW$749,MATCH($C690,$F691:$F$749,0)))","v":2372},{"$f":"IF($H690>$C690,INDEX(AX$687:AX689,MATCH($C690,$F$687:$F689,0)),INDEX(AX691:AX$749,MATCH($C690,$F691:$F$749,0)))","v":0.2},{"$f":"IF($H690>$C690,INDEX(AY$687:AY689,MATCH($C690,$F$687:$F689,0)),INDEX(AY691:AY$749,MATCH($C690,$F691:$F$749,0)))","v":6},{"$f":"IF($H690>$C690,INDEX(AZ$687:AZ689,MATCH($C690,$F$687:$F689,0)),INDEX(AZ691:AZ$749,MATCH($C690,$F691:$F$749,0)))","v":150000},null,{"$f":"IF($H690>$C690,INDEX(BB$687:BB689,MATCH($C690,$F$687:$F689,0)),INDEX(BB691:BB$749,MATCH($C690,$F691:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H690>$C690,INDEX(BC$687:BC689,MATCH($C690,$F$687:$F689,0)),INDEX(BC691:BC$749,MATCH($C690,$F691:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H690>$C690,INDEX(BD$687:BD689,MATCH($C690,$F$687:$F689,0)),INDEX(BD691:BD$749,MATCH($C690,$F691:$F$749,0)))","v":0},{"$f":"IF($H690>$C690,INDEX(BE$687:BE689,MATCH($C690,$F$687:$F689,0)),INDEX(BE691:BE$749,MATCH($C690,$F691:$F$749,0)))","v":0},{"$f":"IF($H690>$C690,INDEX(BF$687:BF689,MATCH($C690,$F$687:$F689,0)),INDEX(BF691:BF$749,MATCH($C690,$F691:$F$749,0)))","v":0},{"$f":"IF($H690>$C690,INDEX(BG$687:BG689,MATCH($C690,$F$687:$F689,0)),INDEX(BG691:BG$749,MATCH($C690,$F691:$F$749,0)))","v":0},{"$f":"IF($H690>$C690,INDEX(BH$687:BH689,MATCH($C690,$F$687:$F689,0)),INDEX(BH691:BH$749,MATCH($C690,$F691:$F$749,0)))","v":0},{"$f":"IF($H690>$C690,INDEX(BI$687:BI689,MATCH($C690,$F$687:$F689,0)),INDEX(BI691:BI$749,MATCH($C690,$F691:$F$749,0)))","v":0},{"$f":"IF($H690>$C690,INDEX(BJ$687:BJ689,MATCH($C690,$F$687:$F689,0)),INDEX(BJ691:BJ$749,MATCH($C690,$F691:$F$749,0)))","v":29783.634526971735},null,{"$f":"IF($H690>$C690,INDEX(BL$687:BL689,MATCH($C690,$F$687:$F689,0)),INDEX(BL691:BL$749,MATCH($C690,$F691:$F$749,0)))","v":1},null,{"$f":"IF($H690>$C690,INDEX(BN$687:BN689,MATCH($C690,$F$687:$F689,0)),INDEX(BN691:BN$749,MATCH($C690,$F691:$F$749,0)))","v":8009.6826906173155},{"$f":"IF($H690>$C690,INDEX(BO$687:BO689,MATCH($C690,$F$687:$F689,0)),INDEX(BO691:BO$749,MATCH($C690,$F691:$F$749,0)))","v":49958.807180465235}]
[null,1.2,0.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H691)),ABS($E$687:$E$749-H691),0))","v":0},0,{"$f":"(IF(E691=0,0,IF(COUNTIF(E689:E691,E691)=1,E691&\",1\",IF(COUNTIF(E689:E691,E691)=2,E691&\",2\",IF(COUNTIF(E689:E691,E691)=3,E691&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H691>$C691,INDEX(J$687:J690,MATCH($C691,$F$687:$F690,0)),INDEX(J692:J$749,MATCH($C691,$F692:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H691>$C691,INDEX(K$687:K690,MATCH($C691,$F$687:$F690,0)),INDEX(K692:K$749,MATCH($C691,$F692:$F$749,0)))","v":"Man"},{"$f":"IF($H691>$C691,INDEX(L$687:L690,MATCH($C691,$F$687:$F690,0)),INDEX(L692:L$749,MATCH($C691,$F692:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H691>$C691,INDEX(M$687:M690,MATCH($C691,$F$687:$F690,0)),INDEX(M692:M$749,MATCH($C691,$F692:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H691>$C691,INDEX(N$687:N690,MATCH($C691,$F$687:$F690,0)),INDEX(N692:N$749,MATCH($C691,$F692:$F$749,0)))","v":2019},{"$f":"O688-1","v":2020},{"$f":"IF($H691>$C691,INDEX(P$687:P690,MATCH($C691,$F$687:$F690,0)),INDEX(P692:P$749,MATCH($C691,$F692:$F$749,0)))","v":0},{"$f":"IF($H691>$C691,INDEX(Q$687:Q690,MATCH($C691,$F$687:$F690,0)),INDEX(Q692:Q$749,MATCH($C691,$F692:$F$749,0)))","v":0},{"$f":"IF($H691>$C691,INDEX(R$687:R690,MATCH($C691,$F$687:$F690,0)),INDEX(R692:R$749,MATCH($C691,$F692:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H691,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":12.976151395080899},null,{"$f":"IF($H691>$C691,INDEX(V$687:V690,MATCH($C691,$F$687:$F690,0)),INDEX(V692:V$749,MATCH($C691,$F692:$F$749,0)))","v":6.2676983194512453E-2},{"$f":"IF($H691>$C691,INDEX(W$687:W690,MATCH($C691,$F$687:$F690,0)),INDEX(W692:W$749,MATCH($C691,$F692:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H691>$C691,INDEX(X$687:X690,MATCH($C691,$F$687:$F690,0)),INDEX(X692:X$749,MATCH($C691,$F692:$F$749,0)))","v":550000},{"$f":"IF($H691>$C691,INDEX(Y$687:Y690,MATCH($C691,$F$687:$F690,0)),INDEX(Y692:Y$749,MATCH($C691,$F692:$F$749,0)))","v":0},{"$f":"IF($H691>$C691,INDEX(Z$687:Z690,MATCH($C691,$F$687:$F690,0)),INDEX(Z692:Z$749,MATCH($C691,$F692:$F$749,0)))","v":365430},{"$f":"IF($H691>$C691,INDEX(AA$687:AA690,MATCH($C691,$F$687:$F690,0)),INDEX(AA692:AA$749,MATCH($C691,$F692:$F$749,0)))","v":14.8},{"$f":"IF($H691>$C691,INDEX(AB$687:AB690,MATCH($C691,$F$687:$F690,0)),INDEX(AB692:AB$749,MATCH($C691,$F692:$F$749,0)))","v":1800},{"$f":"IF($H691>$C691,INDEX(AC$687:AC690,MATCH($C691,$F$687:$F690,0)),INDEX(AC692:AC$749,MATCH($C691,$F692:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H691>$C691,INDEX(AH$687:AH690,MATCH($C691,$F$687:$F690,0)),INDEX(AH692:AH$749,MATCH($C691,$F692:$F$749,0)))","v":0.2},{"$f":"IF($H691>$C691,INDEX(AI$687:AI690,MATCH($C691,$F$687:$F690,0)),INDEX(AI692:AI$749,MATCH($C691,$F692:$F$749,0)))","v":1},{"$f":"IF($H691>$C691,INDEX(AJ$687:AJ690,MATCH($C691,$F$687:$F690,0)),INDEX(AJ692:AJ$749,MATCH($C691,$F692:$F$749,0)))","v":0},{"$f":"IF($H691>$C691,INDEX(AK$687:AK690,MATCH($C691,$F$687:$F690,0)),INDEX(AK692:AK$749,MATCH($C691,$F692:$F$749,0)))","v":0},{"$f":"IF($H691>$C691,INDEX(AL$687:AL690,MATCH($C691,$F$687:$F690,0)),INDEX(AL692:AL$749,MATCH($C691,$F692:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H691>$C691,INDEX(AM$687:AM690,MATCH($C691,$F$687:$F690,0)),INDEX(AM692:AM$749,MATCH($C691,$F692:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H691>$C691,INDEX(AN$687:AN690,MATCH($C691,$F$687:$F690,0)),INDEX(AN692:AN$749,MATCH($C691,$F692:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H691>$C691,INDEX(AQ$687:AQ690,MATCH($C691,$F$687:$F690,0)),INDEX(AQ692:AQ$749,MATCH($C691,$F692:$F$749,0)))","v":3760},{"$f":"IF($H691>$C691,INDEX(AR$687:AR690,MATCH($C691,$F$687:$F690,0)),INDEX(AR692:AR$749,MATCH($C691,$F692:$F$749,0)))","v":0},{"$f":"IF($H691>$C691,INDEX(AS$687:AS690,MATCH($C691,$F$687:$F690,0)),INDEX(AS692:AS$749,MATCH($C691,$F692:$F$749,0)))","v":1150},{"$f":"IF($H691>$C691,INDEX(AT$687:AT690,MATCH($C691,$F$687:$F690,0)),INDEX(AT692:AT$749,MATCH($C691,$F692:$F$749,0)))","v":18840.550759656602},{"$f":"IF($H691>$C691,INDEX(AU$687:AU690,MATCH($C691,$F$687:$F690,0)),INDEX(AU692:AU$749,MATCH($C691,$F692:$F$749,0)))","v":0.6},{"$f":"IF($H691>$C691,INDEX(AV$687:AV690,MATCH($C691,$F$687:$F690,0)),INDEX(AV692:AV$749,MATCH($C691,$F692:$F$749,0)))","v":98326},{"$f":"IF($H691>$C691,INDEX(AW$687:AW690,MATCH($C691,$F$687:$F690,0)),INDEX(AW692:AW$749,MATCH($C691,$F692:$F$749,0)))","v":2372},{"$f":"IF($H691>$C691,INDEX(AX$687:AX690,MATCH($C691,$F$687:$F690,0)),INDEX(AX692:AX$749,MATCH($C691,$F692:$F$749,0)))","v":0.2},{"$f":"IF($H691>$C691,INDEX(AY$687:AY690,MATCH($C691,$F$687:$F690,0)),INDEX(AY692:AY$749,MATCH($C691,$F692:$F$749,0)))","v":6},{"$f":"IF($H691>$C691,INDEX(AZ$687:AZ690,MATCH($C691,$F$687:$F690,0)),INDEX(AZ692:AZ$749,MATCH($C691,$F692:$F$749,0)))","v":150000},null,{"$f":"IF($H691>$C691,INDEX(BB$687:BB690,MATCH($C691,$F$687:$F690,0)),INDEX(BB692:BB$749,MATCH($C691,$F692:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H691>$C691,INDEX(BC$687:BC690,MATCH($C691,$F$687:$F690,0)),INDEX(BC692:BC$749,MATCH($C691,$F692:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H691>$C691,INDEX(BD$687:BD690,MATCH($C691,$F$687:$F690,0)),INDEX(BD692:BD$749,MATCH($C691,$F692:$F$749,0)))","v":0},{"$f":"IF($H691>$C691,INDEX(BE$687:BE690,MATCH($C691,$F$687:$F690,0)),INDEX(BE692:BE$749,MATCH($C691,$F692:$F$749,0)))","v":0},{"$f":"IF($H691>$C691,INDEX(BF$687:BF690,MATCH($C691,$F$687:$F690,0)),INDEX(BF692:BF$749,MATCH($C691,$F692:$F$749,0)))","v":0},{"$f":"IF($H691>$C691,INDEX(BG$687:BG690,MATCH($C691,$F$687:$F690,0)),INDEX(BG692:BG$749,MATCH($C691,$F692:$F$749,0)))","v":0},{"$f":"IF($H691>$C691,INDEX(BH$687:BH690,MATCH($C691,$F$687:$F690,0)),INDEX(BH692:BH$749,MATCH($C691,$F692:$F$749,0)))","v":0},{"$f":"IF($H691>$C691,INDEX(BI$687:BI690,MATCH($C691,$F$687:$F690,0)),INDEX(BI692:BI$749,MATCH($C691,$F692:$F$749,0)))","v":0},{"$f":"IF($H691>$C691,INDEX(BJ$687:BJ690,MATCH($C691,$F$687:$F690,0)),INDEX(BJ692:BJ$749,MATCH($C691,$F692:$F$749,0)))","v":18840.550759656602},null,{"$f":"IF($H691>$C691,INDEX(BL$687:BL690,MATCH($C691,$F$687:$F690,0)),INDEX(BL692:BL$749,MATCH($C691,$F692:$F$749,0)))","v":1},null,{"$f":"IF($H691>$C691,INDEX(BN$687:BN690,MATCH($C691,$F$687:$F690,0)),INDEX(BN692:BN$749,MATCH($C691,$F692:$F$749,0)))","v":5066.7702480924154},{"$f":"IF($H691>$C691,INDEX(BO$687:BO690,MATCH($C691,$F$687:$F690,0)),INDEX(BO692:BO$749,MATCH($C691,$F692:$F$749,0)))","v":49958.807180465235}," "]
[null,1.3,0.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H692)),ABS($E$687:$E$749-H692),0))","v":0},0,0,0,1,1,{"$f":"IF($H692>$C692,INDEX(J$687:J691,MATCH($C692,$F$687:$F691,0)),INDEX(J693:J$749,MATCH($C692,$F693:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H692>$C692,INDEX(K$687:K691,MATCH($C692,$F$687:$F691,0)),INDEX(K693:K$749,MATCH($C692,$F693:$F$749,0)))","v":"Scania"},{"$f":"IF($H692>$C692,INDEX(L$687:L691,MATCH($C692,$F$687:$F691,0)),INDEX(L693:L$749,MATCH($C692,$F693:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H692>$C692,INDEX(M$687:M691,MATCH($C692,$F$687:$F691,0)),INDEX(M693:M$749,MATCH($C692,$F693:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H692>$C692,INDEX(N$687:N691,MATCH($C692,$F$687:$F691,0)),INDEX(N693:N$749,MATCH($C692,$F693:$F$749,0)))","v":2019},2020,{"$f":"IF($H692>$C692,INDEX(P$687:P691,MATCH($C692,$F$687:$F691,0)),INDEX(P693:P$749,MATCH($C692,$F693:$F$749,0)))","v":0},{"$f":"IF($H692>$C692,INDEX(Q$687:Q691,MATCH($C692,$F$687:$F691,0)),INDEX(Q693:Q$749,MATCH($C692,$F693:$F$749,0)))","v":0},{"$f":"IF($H692>$C692,INDEX(R$687:R691,MATCH($C692,$F$687:$F691,0)),INDEX(R693:R$749,MATCH($C692,$F693:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H692,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":12.976151395080899},null,{"$f":"IF($H692>$C692,INDEX(V$687:V691,MATCH($C692,$F$687:$F691,0)),INDEX(V693:V$749,MATCH($C692,$F693:$F$749,0)))","v":0.15312064581126453},{"$f":"IF($H692>$C692,INDEX(W$687:W691,MATCH($C692,$F$687:$F691,0)),INDEX(W693:W$749,MATCH($C692,$F693:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H692>$C692,INDEX(X$687:X691,MATCH($C692,$F$687:$F691,0)),INDEX(X693:X$749,MATCH($C692,$F693:$F$749,0)))","v":550000},{"$f":"IF($H692>$C692,INDEX(Y$687:Y691,MATCH($C692,$F$687:$F691,0)),INDEX(Y693:Y$749,MATCH($C692,$F693:$F$749,0)))","v":0},{"$f":"IF($H692>$C692,INDEX(Z$687:Z691,MATCH($C692,$F$687:$F691,0)),INDEX(Z693:Z$749,MATCH($C692,$F693:$F$749,0)))","v":365430},{"$f":"IF($H692>$C692,INDEX(AA$687:AA691,MATCH($C692,$F$687:$F691,0)),INDEX(AA693:AA$749,MATCH($C692,$F693:$F$749,0)))","v":14.8},{"$f":"IF($H692>$C692,INDEX(AB$687:AB691,MATCH($C692,$F$687:$F691,0)),INDEX(AB693:AB$749,MATCH($C692,$F693:$F$749,0)))","v":1800},{"$f":"IF($H692>$C692,INDEX(AC$687:AC691,MATCH($C692,$F$687:$F691,0)),INDEX(AC693:AC$749,MATCH($C692,$F693:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H692>$C692,INDEX(AH$687:AH691,MATCH($C692,$F$687:$F691,0)),INDEX(AH693:AH$749,MATCH($C692,$F693:$F$749,0)))","v":0.2},{"$f":"IF($H692>$C692,INDEX(AI$687:AI691,MATCH($C692,$F$687:$F691,0)),INDEX(AI693:AI$749,MATCH($C692,$F693:$F$749,0)))","v":1},{"$f":"IF($H692>$C692,INDEX(AJ$687:AJ691,MATCH($C692,$F$687:$F691,0)),INDEX(AJ693:AJ$749,MATCH($C692,$F693:$F$749,0)))","v":0},{"$f":"IF($H692>$C692,INDEX(AK$687:AK691,MATCH($C692,$F$687:$F691,0)),INDEX(AK693:AK$749,MATCH($C692,$F693:$F$749,0)))","v":0},{"$f":"IF($H692>$C692,INDEX(AL$687:AL691,MATCH($C692,$F$687:$F691,0)),INDEX(AL693:AL$749,MATCH($C692,$F693:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H692>$C692,INDEX(AM$687:AM691,MATCH($C692,$F$687:$F691,0)),INDEX(AM693:AM$749,MATCH($C692,$F693:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H692>$C692,INDEX(AN$687:AN691,MATCH($C692,$F$687:$F691,0)),INDEX(AN693:AN$749,MATCH($C692,$F693:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H692>$C692,INDEX(AQ$687:AQ691,MATCH($C692,$F$687:$F691,0)),INDEX(AQ693:AQ$749,MATCH($C692,$F693:$F$749,0)))","v":3760},{"$f":"IF($H692>$C692,INDEX(AR$687:AR691,MATCH($C692,$F$687:$F691,0)),INDEX(AR693:AR$749,MATCH($C692,$F693:$F$749,0)))","v":0},{"$f":"IF($H692>$C692,INDEX(AS$687:AS691,MATCH($C692,$F$687:$F691,0)),INDEX(AS693:AS$749,MATCH($C692,$F693:$F$749,0)))","v":1150},{"$f":"IF($H692>$C692,INDEX(AT$687:AT691,MATCH($C692,$F$687:$F691,0)),INDEX(AT693:AT$749,MATCH($C692,$F693:$F$749,0)))","v":46027.698729620875},{"$f":"IF($H692>$C692,INDEX(AU$687:AU691,MATCH($C692,$F$687:$F691,0)),INDEX(AU693:AU$749,MATCH($C692,$F693:$F$749,0)))","v":0.6},{"$f":"IF($H692>$C692,INDEX(AV$687:AV691,MATCH($C692,$F$687:$F691,0)),INDEX(AV693:AV$749,MATCH($C692,$F693:$F$749,0)))","v":98326},{"$f":"IF($H692>$C692,INDEX(AW$687:AW691,MATCH($C692,$F$687:$F691,0)),INDEX(AW693:AW$749,MATCH($C692,$F693:$F$749,0)))","v":2372},{"$f":"IF($H692>$C692,INDEX(AX$687:AX691,MATCH($C692,$F$687:$F691,0)),INDEX(AX693:AX$749,MATCH($C692,$F693:$F$749,0)))","v":0.2},{"$f":"IF($H692>$C692,INDEX(AY$687:AY691,MATCH($C692,$F$687:$F691,0)),INDEX(AY693:AY$749,MATCH($C692,$F693:$F$749,0)))","v":6},{"$f":"IF($H692>$C692,INDEX(AZ$687:AZ691,MATCH($C692,$F$687:$F691,0)),INDEX(AZ693:AZ$749,MATCH($C692,$F693:$F$749,0)))","v":150000},null,{"$f":"IF($H692>$C692,INDEX(BB$687:BB691,MATCH($C692,$F$687:$F691,0)),INDEX(BB693:BB$749,MATCH($C692,$F693:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H692>$C692,INDEX(BC$687:BC691,MATCH($C692,$F$687:$F691,0)),INDEX(BC693:BC$749,MATCH($C692,$F693:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H692>$C692,INDEX(BD$687:BD691,MATCH($C692,$F$687:$F691,0)),INDEX(BD693:BD$749,MATCH($C692,$F693:$F$749,0)))","v":0},{"$f":"IF($H692>$C692,INDEX(BE$687:BE691,MATCH($C692,$F$687:$F691,0)),INDEX(BE693:BE$749,MATCH($C692,$F693:$F$749,0)))","v":0},{"$f":"IF($H692>$C692,INDEX(BF$687:BF691,MATCH($C692,$F$687:$F691,0)),INDEX(BF693:BF$749,MATCH($C692,$F693:$F$749,0)))","v":0},{"$f":"IF($H692>$C692,INDEX(BG$687:BG691,MATCH($C692,$F$687:$F691,0)),INDEX(BG693:BG$749,MATCH($C692,$F693:$F$749,0)))","v":0},{"$f":"IF($H692>$C692,INDEX(BH$687:BH691,MATCH($C692,$F$687:$F691,0)),INDEX(BH693:BH$749,MATCH($C692,$F693:$F$749,0)))","v":0},{"$f":"IF($H692>$C692,INDEX(BI$687:BI691,MATCH($C692,$F$687:$F691,0)),INDEX(BI693:BI$749,MATCH($C692,$F693:$F$749,0)))","v":0},{"$f":"IF($H692>$C692,INDEX(BJ$687:BJ691,MATCH($C692,$F$687:$F691,0)),INDEX(BJ693:BJ$749,MATCH($C692,$F693:$F$749,0)))","v":46027.698729620875},null,{"$f":"IF($H692>$C692,INDEX(BL$687:BL691,MATCH($C692,$F$687:$F691,0)),INDEX(BL693:BL$749,MATCH($C692,$F693:$F$749,0)))","v":1},null,{"$f":"IF($H692>$C692,INDEX(BN$687:BN691,MATCH($C692,$F$687:$F691,0)),INDEX(BN693:BN$749,MATCH($C692,$F693:$F$749,0)))","v":12378.182436724835},{"$f":"IF($H692>$C692,INDEX(BO$687:BO691,MATCH($C692,$F$687:$F691,0)),INDEX(BO693:BO$749,MATCH($C692,$F693:$F$749,0)))","v":49958.807180465235}]
[null,2.1,0.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H693)),ABS($E$687:$E$749-H693),0))","v":0},0,0,0,2,2,{"$f":"IF($H693>$C693,INDEX(J$687:J692,MATCH($C693,$F$687:$F692,0)),INDEX(J694:J$749,MATCH($C693,$F694:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H693>$C693,INDEX(K$687:K692,MATCH($C693,$F$687:$F692,0)),INDEX(K694:K$749,MATCH($C693,$F694:$F$749,0)))","v":"Volvo"},{"$f":"IF($H693>$C693,INDEX(L$687:L692,MATCH($C693,$F$687:$F692,0)),INDEX(L694:L$749,MATCH($C693,$F694:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H693>$C693,INDEX(M$687:M692,MATCH($C693,$F$687:$F692,0)),INDEX(M694:M$749,MATCH($C693,$F694:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H693>$C693,INDEX(N$687:N692,MATCH($C693,$F$687:$F692,0)),INDEX(N694:N$749,MATCH($C693,$F694:$F$749,0)))","v":2019},2019,{"$f":"IF($H693>$C693,INDEX(P$687:P692,MATCH($C693,$F$687:$F692,0)),INDEX(P694:P$749,MATCH($C693,$F694:$F$749,0)))","v":0},{"$f":"IF($H693>$C693,INDEX(Q$687:Q692,MATCH($C693,$F$687:$F692,0)),INDEX(Q694:Q$749,MATCH($C693,$F694:$F$749,0)))","v":0},{"$f":"IF($H693>$C693,INDEX(R$687:R692,MATCH($C693,$F$687:$F692,0)),INDEX(R694:R$749,MATCH($C693,$F694:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H693,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":13.220595967086402},null,{"$f":"IF($H693>$C693,INDEX(V$687:V692,MATCH($C693,$F$687:$F692,0)),INDEX(V694:V$749,MATCH($C693,$F694:$F$749,0)))","v":0.10458593424986276},{"$f":"IF($H693>$C693,INDEX(W$687:W692,MATCH($C693,$F$687:$F692,0)),INDEX(W694:W$749,MATCH($C693,$F694:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H693>$C693,INDEX(X$687:X692,MATCH($C693,$F$687:$F692,0)),INDEX(X694:X$749,MATCH($C693,$F694:$F$749,0)))","v":550000},{"$f":"IF($H693>$C693,INDEX(Y$687:Y692,MATCH($C693,$F$687:$F692,0)),INDEX(Y694:Y$749,MATCH($C693,$F694:$F$749,0)))","v":0},{"$f":"IF($H693>$C693,INDEX(Z$687:Z692,MATCH($C693,$F$687:$F692,0)),INDEX(Z694:Z$749,MATCH($C693,$F694:$F$749,0)))","v":365430},{"$f":"IF($H693>$C693,INDEX(AA$687:AA692,MATCH($C693,$F$687:$F692,0)),INDEX(AA694:AA$749,MATCH($C693,$F694:$F$749,0)))","v":14.8},{"$f":"IF($H693>$C693,INDEX(AB$687:AB692,MATCH($C693,$F$687:$F692,0)),INDEX(AB694:AB$749,MATCH($C693,$F694:$F$749,0)))","v":1800},{"$f":"IF($H693>$C693,INDEX(AC$687:AC692,MATCH($C693,$F$687:$F692,0)),INDEX(AC694:AC$749,MATCH($C693,$F694:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H693>$C693,INDEX(AH$687:AH692,MATCH($C693,$F$687:$F692,0)),INDEX(AH694:AH$749,MATCH($C693,$F694:$F$749,0)))","v":0.2},{"$f":"IF($H693>$C693,INDEX(AI$687:AI692,MATCH($C693,$F$687:$F692,0)),INDEX(AI694:AI$749,MATCH($C693,$F694:$F$749,0)))","v":1},{"$f":"IF($H693>$C693,INDEX(AJ$687:AJ692,MATCH($C693,$F$687:$F692,0)),INDEX(AJ694:AJ$749,MATCH($C693,$F694:$F$749,0)))","v":0},{"$f":"IF($H693>$C693,INDEX(AK$687:AK692,MATCH($C693,$F$687:$F692,0)),INDEX(AK694:AK$749,MATCH($C693,$F694:$F$749,0)))","v":0},{"$f":"IF($H693>$C693,INDEX(AL$687:AL692,MATCH($C693,$F$687:$F692,0)),INDEX(AL694:AL$749,MATCH($C693,$F694:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H693>$C693,INDEX(AM$687:AM692,MATCH($C693,$F$687:$F692,0)),INDEX(AM694:AM$749,MATCH($C693,$F694:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H693>$C693,INDEX(AN$687:AN692,MATCH($C693,$F$687:$F692,0)),INDEX(AN694:AN$749,MATCH($C693,$F694:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H693>$C693,INDEX(AQ$687:AQ692,MATCH($C693,$F$687:$F692,0)),INDEX(AQ694:AQ$749,MATCH($C693,$F694:$F$749,0)))","v":3760},{"$f":"IF($H693>$C693,INDEX(AR$687:AR692,MATCH($C693,$F$687:$F692,0)),INDEX(AR694:AR$749,MATCH($C693,$F694:$F$749,0)))","v":0},{"$f":"IF($H693>$C693,INDEX(AS$687:AS692,MATCH($C693,$F$687:$F692,0)),INDEX(AS694:AS$749,MATCH($C693,$F694:$F$749,0)))","v":1150},{"$f":"IF($H693>$C693,INDEX(AT$687:AT692,MATCH($C693,$F$687:$F692,0)),INDEX(AT694:AT$749,MATCH($C693,$F694:$F$749,0)))","v":29783.634526971735},{"$f":"IF($H693>$C693,INDEX(AU$687:AU692,MATCH($C693,$F$687:$F692,0)),INDEX(AU694:AU$749,MATCH($C693,$F694:$F$749,0)))","v":0.6},{"$f":"IF($H693>$C693,INDEX(AV$687:AV692,MATCH($C693,$F$687:$F692,0)),INDEX(AV694:AV$749,MATCH($C693,$F694:$F$749,0)))","v":98326},{"$f":"IF($H693>$C693,INDEX(AW$687:AW692,MATCH($C693,$F$687:$F692,0)),INDEX(AW694:AW$749,MATCH($C693,$F694:$F$749,0)))","v":2372},{"$f":"IF($H693>$C693,INDEX(AX$687:AX692,MATCH($C693,$F$687:$F692,0)),INDEX(AX694:AX$749,MATCH($C693,$F694:$F$749,0)))","v":0.2},{"$f":"IF($H693>$C693,INDEX(AY$687:AY692,MATCH($C693,$F$687:$F692,0)),INDEX(AY694:AY$749,MATCH($C693,$F694:$F$749,0)))","v":6},{"$f":"IF($H693>$C693,INDEX(AZ$687:AZ692,MATCH($C693,$F$687:$F692,0)),INDEX(AZ694:AZ$749,MATCH($C693,$F694:$F$749,0)))","v":150000},null,{"$f":"IF($H693>$C693,INDEX(BB$687:BB692,MATCH($C693,$F$687:$F692,0)),INDEX(BB694:BB$749,MATCH($C693,$F694:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H693>$C693,INDEX(BC$687:BC692,MATCH($C693,$F$687:$F692,0)),INDEX(BC694:BC$749,MATCH($C693,$F694:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H693>$C693,INDEX(BD$687:BD692,MATCH($C693,$F$687:$F692,0)),INDEX(BD694:BD$749,MATCH($C693,$F694:$F$749,0)))","v":0},{"$f":"IF($H693>$C693,INDEX(BE$687:BE692,MATCH($C693,$F$687:$F692,0)),INDEX(BE694:BE$749,MATCH($C693,$F694:$F$749,0)))","v":0},{"$f":"IF($H693>$C693,INDEX(BF$687:BF692,MATCH($C693,$F$687:$F692,0)),INDEX(BF694:BF$749,MATCH($C693,$F694:$F$749,0)))","v":0},{"$f":"IF($H693>$C693,INDEX(BG$687:BG692,MATCH($C693,$F$687:$F692,0)),INDEX(BG694:BG$749,MATCH($C693,$F694:$F$749,0)))","v":0},{"$f":"IF($H693>$C693,INDEX(BH$687:BH692,MATCH($C693,$F$687:$F692,0)),INDEX(BH694:BH$749,MATCH($C693,$F694:$F$749,0)))","v":0},{"$f":"IF($H693>$C693,INDEX(BI$687:BI692,MATCH($C693,$F$687:$F692,0)),INDEX(BI694:BI$749,MATCH($C693,$F694:$F$749,0)))","v":0},{"$f":"IF($H693>$C693,INDEX(BJ$687:BJ692,MATCH($C693,$F$687:$F692,0)),INDEX(BJ694:BJ$749,MATCH($C693,$F694:$F$749,0)))","v":29783.634526971735},null,{"$f":"IF($H693>$C693,INDEX(BL$687:BL692,MATCH($C693,$F$687:$F692,0)),INDEX(BL694:BL$749,MATCH($C693,$F694:$F$749,0)))","v":1},null,{"$f":"IF($H693>$C693,INDEX(BN$687:BN692,MATCH($C693,$F$687:$F692,0)),INDEX(BN694:BN$749,MATCH($C693,$F694:$F$749,0)))","v":8009.6826906173155},{"$f":"IF($H693>$C693,INDEX(BO$687:BO692,MATCH($C693,$F$687:$F692,0)),INDEX(BO694:BO$749,MATCH($C693,$F694:$F$749,0)))","v":49958.807180465235}]
[null,2.2000000000000002,0.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H694)),ABS($E$687:$E$749-H694),0))","v":0},0,0,0,2,2,{"$f":"IF($H694>$C694,INDEX(J$687:J693,MATCH($C694,$F$687:$F693,0)),INDEX(J695:J$749,MATCH($C694,$F695:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H694>$C694,INDEX(K$687:K693,MATCH($C694,$F$687:$F693,0)),INDEX(K695:K$749,MATCH($C694,$F695:$F$749,0)))","v":"Man"},{"$f":"IF($H694>$C694,INDEX(L$687:L693,MATCH($C694,$F$687:$F693,0)),INDEX(L695:L$749,MATCH($C694,$F695:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H694>$C694,INDEX(M$687:M693,MATCH($C694,$F$687:$F693,0)),INDEX(M695:M$749,MATCH($C694,$F695:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H694>$C694,INDEX(N$687:N693,MATCH($C694,$F$687:$F693,0)),INDEX(N695:N$749,MATCH($C694,$F695:$F$749,0)))","v":2019},2019,{"$f":"IF($H694>$C694,INDEX(P$687:P693,MATCH($C694,$F$687:$F693,0)),INDEX(P695:P$749,MATCH($C694,$F695:$F$749,0)))","v":0},{"$f":"IF($H694>$C694,INDEX(Q$687:Q693,MATCH($C694,$F$687:$F693,0)),INDEX(Q695:Q$749,MATCH($C694,$F695:$F$749,0)))","v":0},{"$f":"IF($H694>$C694,INDEX(R$687:R693,MATCH($C694,$F$687:$F693,0)),INDEX(R695:R$749,MATCH($C694,$F695:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H694,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":13.220595967086402},null,{"$f":"IF($H694>$C694,INDEX(V$687:V693,MATCH($C694,$F$687:$F693,0)),INDEX(V695:V$749,MATCH($C694,$F695:$F$749,0)))","v":6.2676983194512453E-2},{"$f":"IF($H694>$C694,INDEX(W$687:W693,MATCH($C694,$F$687:$F693,0)),INDEX(W695:W$749,MATCH($C694,$F695:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H694>$C694,INDEX(X$687:X693,MATCH($C694,$F$687:$F693,0)),INDEX(X695:X$749,MATCH($C694,$F695:$F$749,0)))","v":550000},{"$f":"IF($H694>$C694,INDEX(Y$687:Y693,MATCH($C694,$F$687:$F693,0)),INDEX(Y695:Y$749,MATCH($C694,$F695:$F$749,0)))","v":0},{"$f":"IF($H694>$C694,INDEX(Z$687:Z693,MATCH($C694,$F$687:$F693,0)),INDEX(Z695:Z$749,MATCH($C694,$F695:$F$749,0)))","v":365430},{"$f":"IF($H694>$C694,INDEX(AA$687:AA693,MATCH($C694,$F$687:$F693,0)),INDEX(AA695:AA$749,MATCH($C694,$F695:$F$749,0)))","v":14.8},{"$f":"IF($H694>$C694,INDEX(AB$687:AB693,MATCH($C694,$F$687:$F693,0)),INDEX(AB695:AB$749,MATCH($C694,$F695:$F$749,0)))","v":1800},{"$f":"IF($H694>$C694,INDEX(AC$687:AC693,MATCH($C694,$F$687:$F693,0)),INDEX(AC695:AC$749,MATCH($C694,$F695:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H694>$C694,INDEX(AH$687:AH693,MATCH($C694,$F$687:$F693,0)),INDEX(AH695:AH$749,MATCH($C694,$F695:$F$749,0)))","v":0.2},{"$f":"IF($H694>$C694,INDEX(AI$687:AI693,MATCH($C694,$F$687:$F693,0)),INDEX(AI695:AI$749,MATCH($C694,$F695:$F$749,0)))","v":1},{"$f":"IF($H694>$C694,INDEX(AJ$687:AJ693,MATCH($C694,$F$687:$F693,0)),INDEX(AJ695:AJ$749,MATCH($C694,$F695:$F$749,0)))","v":0},{"$f":"IF($H694>$C694,INDEX(AK$687:AK693,MATCH($C694,$F$687:$F693,0)),INDEX(AK695:AK$749,MATCH($C694,$F695:$F$749,0)))","v":0},{"$f":"IF($H694>$C694,INDEX(AL$687:AL693,MATCH($C694,$F$687:$F693,0)),INDEX(AL695:AL$749,MATCH($C694,$F695:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H694>$C694,INDEX(AM$687:AM693,MATCH($C694,$F$687:$F693,0)),INDEX(AM695:AM$749,MATCH($C694,$F695:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H694>$C694,INDEX(AN$687:AN693,MATCH($C694,$F$687:$F693,0)),INDEX(AN695:AN$749,MATCH($C694,$F695:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H694>$C694,INDEX(AQ$687:AQ693,MATCH($C694,$F$687:$F693,0)),INDEX(AQ695:AQ$749,MATCH($C694,$F695:$F$749,0)))","v":3760},{"$f":"IF($H694>$C694,INDEX(AR$687:AR693,MATCH($C694,$F$687:$F693,0)),INDEX(AR695:AR$749,MATCH($C694,$F695:$F$749,0)))","v":0},{"$f":"IF($H694>$C694,INDEX(AS$687:AS693,MATCH($C694,$F$687:$F693,0)),INDEX(AS695:AS$749,MATCH($C694,$F695:$F$749,0)))","v":1150},{"$f":"IF($H694>$C694,INDEX(AT$687:AT693,MATCH($C694,$F$687:$F693,0)),INDEX(AT695:AT$749,MATCH($C694,$F695:$F$749,0)))","v":18840.550759656602},{"$f":"IF($H694>$C694,INDEX(AU$687:AU693,MATCH($C694,$F$687:$F693,0)),INDEX(AU695:AU$749,MATCH($C694,$F695:$F$749,0)))","v":0.6},{"$f":"IF($H694>$C694,INDEX(AV$687:AV693,MATCH($C694,$F$687:$F693,0)),INDEX(AV695:AV$749,MATCH($C694,$F695:$F$749,0)))","v":98326},{"$f":"IF($H694>$C694,INDEX(AW$687:AW693,MATCH($C694,$F$687:$F693,0)),INDEX(AW695:AW$749,MATCH($C694,$F695:$F$749,0)))","v":2372},{"$f":"IF($H694>$C694,INDEX(AX$687:AX693,MATCH($C694,$F$687:$F693,0)),INDEX(AX695:AX$749,MATCH($C694,$F695:$F$749,0)))","v":0.2},{"$f":"IF($H694>$C694,INDEX(AY$687:AY693,MATCH($C694,$F$687:$F693,0)),INDEX(AY695:AY$749,MATCH($C694,$F695:$F$749,0)))","v":6},{"$f":"IF($H694>$C694,INDEX(AZ$687:AZ693,MATCH($C694,$F$687:$F693,0)),INDEX(AZ695:AZ$749,MATCH($C694,$F695:$F$749,0)))","v":150000},null,{"$f":"IF($H694>$C694,INDEX(BB$687:BB693,MATCH($C694,$F$687:$F693,0)),INDEX(BB695:BB$749,MATCH($C694,$F695:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H694>$C694,INDEX(BC$687:BC693,MATCH($C694,$F$687:$F693,0)),INDEX(BC695:BC$749,MATCH($C694,$F695:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H694>$C694,INDEX(BD$687:BD693,MATCH($C694,$F$687:$F693,0)),INDEX(BD695:BD$749,MATCH($C694,$F695:$F$749,0)))","v":0},{"$f":"IF($H694>$C694,INDEX(BE$687:BE693,MATCH($C694,$F$687:$F693,0)),INDEX(BE695:BE$749,MATCH($C694,$F695:$F$749,0)))","v":0},{"$f":"IF($H694>$C694,INDEX(BF$687:BF693,MATCH($C694,$F$687:$F693,0)),INDEX(BF695:BF$749,MATCH($C694,$F695:$F$749,0)))","v":0},{"$f":"IF($H694>$C694,INDEX(BG$687:BG693,MATCH($C694,$F$687:$F693,0)),INDEX(BG695:BG$749,MATCH($C694,$F695:$F$749,0)))","v":0},{"$f":"IF($H694>$C694,INDEX(BH$687:BH693,MATCH($C694,$F$687:$F693,0)),INDEX(BH695:BH$749,MATCH($C694,$F695:$F$749,0)))","v":0},{"$f":"IF($H694>$C694,INDEX(BI$687:BI693,MATCH($C694,$F$687:$F693,0)),INDEX(BI695:BI$749,MATCH($C694,$F695:$F$749,0)))","v":0},{"$f":"IF($H694>$C694,INDEX(BJ$687:BJ693,MATCH($C694,$F$687:$F693,0)),INDEX(BJ695:BJ$749,MATCH($C694,$F695:$F$749,0)))","v":18840.550759656602},null,{"$f":"IF($H694>$C694,INDEX(BL$687:BL693,MATCH($C694,$F$687:$F693,0)),INDEX(BL695:BL$749,MATCH($C694,$F695:$F$749,0)))","v":1},null,{"$f":"IF($H694>$C694,INDEX(BN$687:BN693,MATCH($C694,$F$687:$F693,0)),INDEX(BN695:BN$749,MATCH($C694,$F695:$F$749,0)))","v":5066.7702480924154},{"$f":"IF($H694>$C694,INDEX(BO$687:BO693,MATCH($C694,$F$687:$F693,0)),INDEX(BO695:BO$749,MATCH($C694,$F695:$F$749,0)))","v":49958.807180465235}]
[null,2.2999999999999998,0.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H695)),ABS($E$687:$E$749-H695),0))","v":0},0,0,0,2,2,{"$f":"IF($H695>$C695,INDEX(J$687:J694,MATCH($C695,$F$687:$F694,0)),INDEX(J696:J$749,MATCH($C695,$F696:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H695>$C695,INDEX(K$687:K694,MATCH($C695,$F$687:$F694,0)),INDEX(K696:K$749,MATCH($C695,$F696:$F$749,0)))","v":"Scania"},{"$f":"IF($H695>$C695,INDEX(L$687:L694,MATCH($C695,$F$687:$F694,0)),INDEX(L696:L$749,MATCH($C695,$F696:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H695>$C695,INDEX(M$687:M694,MATCH($C695,$F$687:$F694,0)),INDEX(M696:M$749,MATCH($C695,$F696:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H695>$C695,INDEX(N$687:N694,MATCH($C695,$F$687:$F694,0)),INDEX(N696:N$749,MATCH($C695,$F696:$F$749,0)))","v":2019},2019,{"$f":"IF($H695>$C695,INDEX(P$687:P694,MATCH($C695,$F$687:$F694,0)),INDEX(P696:P$749,MATCH($C695,$F696:$F$749,0)))","v":0},{"$f":"IF($H695>$C695,INDEX(Q$687:Q694,MATCH($C695,$F$687:$F694,0)),INDEX(Q696:Q$749,MATCH($C695,$F696:$F$749,0)))","v":0},{"$f":"IF($H695>$C695,INDEX(R$687:R694,MATCH($C695,$F$687:$F694,0)),INDEX(R696:R$749,MATCH($C695,$F696:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H695,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":13.220595967086402},null,{"$f":"IF($H695>$C695,INDEX(V$687:V694,MATCH($C695,$F$687:$F694,0)),INDEX(V696:V$749,MATCH($C695,$F696:$F$749,0)))","v":0.15312064581126453},{"$f":"IF($H695>$C695,INDEX(W$687:W694,MATCH($C695,$F$687:$F694,0)),INDEX(W696:W$749,MATCH($C695,$F696:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H695>$C695,INDEX(X$687:X694,MATCH($C695,$F$687:$F694,0)),INDEX(X696:X$749,MATCH($C695,$F696:$F$749,0)))","v":550000},{"$f":"IF($H695>$C695,INDEX(Y$687:Y694,MATCH($C695,$F$687:$F694,0)),INDEX(Y696:Y$749,MATCH($C695,$F696:$F$749,0)))","v":0},{"$f":"IF($H695>$C695,INDEX(Z$687:Z694,MATCH($C695,$F$687:$F694,0)),INDEX(Z696:Z$749,MATCH($C695,$F696:$F$749,0)))","v":365430},{"$f":"IF($H695>$C695,INDEX(AA$687:AA694,MATCH($C695,$F$687:$F694,0)),INDEX(AA696:AA$749,MATCH($C695,$F696:$F$749,0)))","v":14.8},{"$f":"IF($H695>$C695,INDEX(AB$687:AB694,MATCH($C695,$F$687:$F694,0)),INDEX(AB696:AB$749,MATCH($C695,$F696:$F$749,0)))","v":1800},{"$f":"IF($H695>$C695,INDEX(AC$687:AC694,MATCH($C695,$F$687:$F694,0)),INDEX(AC696:AC$749,MATCH($C695,$F696:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H695>$C695,INDEX(AH$687:AH694,MATCH($C695,$F$687:$F694,0)),INDEX(AH696:AH$749,MATCH($C695,$F696:$F$749,0)))","v":0.2},{"$f":"IF($H695>$C695,INDEX(AI$687:AI694,MATCH($C695,$F$687:$F694,0)),INDEX(AI696:AI$749,MATCH($C695,$F696:$F$749,0)))","v":1},{"$f":"IF($H695>$C695,INDEX(AJ$687:AJ694,MATCH($C695,$F$687:$F694,0)),INDEX(AJ696:AJ$749,MATCH($C695,$F696:$F$749,0)))","v":0},{"$f":"IF($H695>$C695,INDEX(AK$687:AK694,MATCH($C695,$F$687:$F694,0)),INDEX(AK696:AK$749,MATCH($C695,$F696:$F$749,0)))","v":0},{"$f":"IF($H695>$C695,INDEX(AL$687:AL694,MATCH($C695,$F$687:$F694,0)),INDEX(AL696:AL$749,MATCH($C695,$F696:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H695>$C695,INDEX(AM$687:AM694,MATCH($C695,$F$687:$F694,0)),INDEX(AM696:AM$749,MATCH($C695,$F696:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H695>$C695,INDEX(AN$687:AN694,MATCH($C695,$F$687:$F694,0)),INDEX(AN696:AN$749,MATCH($C695,$F696:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H695>$C695,INDEX(AQ$687:AQ694,MATCH($C695,$F$687:$F694,0)),INDEX(AQ696:AQ$749,MATCH($C695,$F696:$F$749,0)))","v":3760},{"$f":"IF($H695>$C695,INDEX(AR$687:AR694,MATCH($C695,$F$687:$F694,0)),INDEX(AR696:AR$749,MATCH($C695,$F696:$F$749,0)))","v":0},{"$f":"IF($H695>$C695,INDEX(AS$687:AS694,MATCH($C695,$F$687:$F694,0)),INDEX(AS696:AS$749,MATCH($C695,$F696:$F$749,0)))","v":1150},{"$f":"IF($H695>$C695,INDEX(AT$687:AT694,MATCH($C695,$F$687:$F694,0)),INDEX(AT696:AT$749,MATCH($C695,$F696:$F$749,0)))","v":46027.698729620875},{"$f":"IF($H695>$C695,INDEX(AU$687:AU694,MATCH($C695,$F$687:$F694,0)),INDEX(AU696:AU$749,MATCH($C695,$F696:$F$749,0)))","v":0.6},{"$f":"IF($H695>$C695,INDEX(AV$687:AV694,MATCH($C695,$F$687:$F694,0)),INDEX(AV696:AV$749,MATCH($C695,$F696:$F$749,0)))","v":98326},{"$f":"IF($H695>$C695,INDEX(AW$687:AW694,MATCH($C695,$F$687:$F694,0)),INDEX(AW696:AW$749,MATCH($C695,$F696:$F$749,0)))","v":2372},{"$f":"IF($H695>$C695,INDEX(AX$687:AX694,MATCH($C695,$F$687:$F694,0)),INDEX(AX696:AX$749,MATCH($C695,$F696:$F$749,0)))","v":0.2},{"$f":"IF($H695>$C695,INDEX(AY$687:AY694,MATCH($C695,$F$687:$F694,0)),INDEX(AY696:AY$749,MATCH($C695,$F696:$F$749,0)))","v":6},{"$f":"IF($H695>$C695,INDEX(AZ$687:AZ694,MATCH($C695,$F$687:$F694,0)),INDEX(AZ696:AZ$749,MATCH($C695,$F696:$F$749,0)))","v":150000},null,{"$f":"IF($H695>$C695,INDEX(BB$687:BB694,MATCH($C695,$F$687:$F694,0)),INDEX(BB696:BB$749,MATCH($C695,$F696:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H695>$C695,INDEX(BC$687:BC694,MATCH($C695,$F$687:$F694,0)),INDEX(BC696:BC$749,MATCH($C695,$F696:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H695>$C695,INDEX(BD$687:BD694,MATCH($C695,$F$687:$F694,0)),INDEX(BD696:BD$749,MATCH($C695,$F696:$F$749,0)))","v":0},{"$f":"IF($H695>$C695,INDEX(BE$687:BE694,MATCH($C695,$F$687:$F694,0)),INDEX(BE696:BE$749,MATCH($C695,$F696:$F$749,0)))","v":0},{"$f":"IF($H695>$C695,INDEX(BF$687:BF694,MATCH($C695,$F$687:$F694,0)),INDEX(BF696:BF$749,MATCH($C695,$F696:$F$749,0)))","v":0},{"$f":"IF($H695>$C695,INDEX(BG$687:BG694,MATCH($C695,$F$687:$F694,0)),INDEX(BG696:BG$749,MATCH($C695,$F696:$F$749,0)))","v":0},{"$f":"IF($H695>$C695,INDEX(BH$687:BH694,MATCH($C695,$F$687:$F694,0)),INDEX(BH696:BH$749,MATCH($C695,$F696:$F$749,0)))","v":0},{"$f":"IF($H695>$C695,INDEX(BI$687:BI694,MATCH($C695,$F$687:$F694,0)),INDEX(BI696:BI$749,MATCH($C695,$F696:$F$749,0)))","v":0},{"$f":"IF($H695>$C695,INDEX(BJ$687:BJ694,MATCH($C695,$F$687:$F694,0)),INDEX(BJ696:BJ$749,MATCH($C695,$F696:$F$749,0)))","v":46027.698729620875},null,{"$f":"IF($H695>$C695,INDEX(BL$687:BL694,MATCH($C695,$F$687:$F694,0)),INDEX(BL696:BL$749,MATCH($C695,$F696:$F$749,0)))","v":1},null,{"$f":"IF($H695>$C695,INDEX(BN$687:BN694,MATCH($C695,$F$687:$F694,0)),INDEX(BN696:BN$749,MATCH($C695,$F696:$F$749,0)))","v":12378.182436724835},{"$f":"IF($H695>$C695,INDEX(BO$687:BO694,MATCH($C695,$F$687:$F694,0)),INDEX(BO696:BO$749,MATCH($C695,$F696:$F$749,0)))","v":49958.807180465235}]
[null,3.1,0.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H696)),ABS($E$687:$E$749-H696),0))","v":0},0,{"$f":"(IF(E696=0,0,IF(COUNTIF(E694:E696,E696)=1,E696&\",1\",IF(COUNTIF(E694:E696,E696)=2,E696&\",2\",IF(COUNTIF(E694:E696,E696)=3,E696&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H696>$C696,INDEX(J$687:J695,MATCH($C696,$F$687:$F695,0)),INDEX(J697:J$749,MATCH($C696,$F697:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H696>$C696,INDEX(K$687:K695,MATCH($C696,$F$687:$F695,0)),INDEX(K697:K$749,MATCH($C696,$F697:$F$749,0)))","v":"Volvo"},{"$f":"IF($H696>$C696,INDEX(L$687:L695,MATCH($C696,$F$687:$F695,0)),INDEX(L697:L$749,MATCH($C696,$F697:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H696>$C696,INDEX(M$687:M695,MATCH($C696,$F$687:$F695,0)),INDEX(M697:M$749,MATCH($C696,$F697:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H696>$C696,INDEX(N$687:N695,MATCH($C696,$F$687:$F695,0)),INDEX(N697:N$749,MATCH($C696,$F697:$F$749,0)))","v":2019},2018,{"$f":"IF($H696>$C696,INDEX(P$687:P695,MATCH($C696,$F$687:$F695,0)),INDEX(P697:P$749,MATCH($C696,$F697:$F$749,0)))","v":0},{"$f":"IF($H696>$C696,INDEX(Q$687:Q695,MATCH($C696,$F$687:$F695,0)),INDEX(Q697:Q$749,MATCH($C696,$F697:$F$749,0)))","v":0},{"$f":"IF($H696>$C696,INDEX(R$687:R695,MATCH($C696,$F$687:$F695,0)),INDEX(R697:R$749,MATCH($C696,$F697:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H696,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":9.6171792392075002},null,{"$f":"IF($H696>$C696,INDEX(V$687:V695,MATCH($C696,$F$687:$F695,0)),INDEX(V697:V$749,MATCH($C696,$F697:$F$749,0)))","v":0.10458593424986276},{"$f":"IF($H696>$C696,INDEX(W$687:W695,MATCH($C696,$F$687:$F695,0)),INDEX(W697:W$749,MATCH($C696,$F697:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H696>$C696,INDEX(X$687:X695,MATCH($C696,$F$687:$F695,0)),INDEX(X697:X$749,MATCH($C696,$F697:$F$749,0)))","v":550000},{"$f":"IF($H696>$C696,INDEX(Y$687:Y695,MATCH($C696,$F$687:$F695,0)),INDEX(Y697:Y$749,MATCH($C696,$F697:$F$749,0)))","v":0},{"$f":"IF($H696>$C696,INDEX(Z$687:Z695,MATCH($C696,$F$687:$F695,0)),INDEX(Z697:Z$749,MATCH($C696,$F697:$F$749,0)))","v":365430},{"$f":"IF($H696>$C696,INDEX(AA$687:AA695,MATCH($C696,$F$687:$F695,0)),INDEX(AA697:AA$749,MATCH($C696,$F697:$F$749,0)))","v":14.8},{"$f":"IF($H696>$C696,INDEX(AB$687:AB695,MATCH($C696,$F$687:$F695,0)),INDEX(AB697:AB$749,MATCH($C696,$F697:$F$749,0)))","v":1800},{"$f":"IF($H696>$C696,INDEX(AC$687:AC695,MATCH($C696,$F$687:$F695,0)),INDEX(AC697:AC$749,MATCH($C696,$F697:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H696>$C696,INDEX(AH$687:AH695,MATCH($C696,$F$687:$F695,0)),INDEX(AH697:AH$749,MATCH($C696,$F697:$F$749,0)))","v":0.2},{"$f":"IF($H696>$C696,INDEX(AI$687:AI695,MATCH($C696,$F$687:$F695,0)),INDEX(AI697:AI$749,MATCH($C696,$F697:$F$749,0)))","v":1},{"$f":"IF($H696>$C696,INDEX(AJ$687:AJ695,MATCH($C696,$F$687:$F695,0)),INDEX(AJ697:AJ$749,MATCH($C696,$F697:$F$749,0)))","v":0},{"$f":"IF($H696>$C696,INDEX(AK$687:AK695,MATCH($C696,$F$687:$F695,0)),INDEX(AK697:AK$749,MATCH($C696,$F697:$F$749,0)))","v":0},{"$f":"IF($H696>$C696,INDEX(AL$687:AL695,MATCH($C696,$F$687:$F695,0)),INDEX(AL697:AL$749,MATCH($C696,$F697:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H696>$C696,INDEX(AM$687:AM695,MATCH($C696,$F$687:$F695,0)),INDEX(AM697:AM$749,MATCH($C696,$F697:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H696>$C696,INDEX(AN$687:AN695,MATCH($C696,$F$687:$F695,0)),INDEX(AN697:AN$749,MATCH($C696,$F697:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H696>$C696,INDEX(AQ$687:AQ695,MATCH($C696,$F$687:$F695,0)),INDEX(AQ697:AQ$749,MATCH($C696,$F697:$F$749,0)))","v":3760},{"$f":"IF($H696>$C696,INDEX(AR$687:AR695,MATCH($C696,$F$687:$F695,0)),INDEX(AR697:AR$749,MATCH($C696,$F697:$F$749,0)))","v":0},{"$f":"IF($H696>$C696,INDEX(AS$687:AS695,MATCH($C696,$F$687:$F695,0)),INDEX(AS697:AS$749,MATCH($C696,$F697:$F$749,0)))","v":1150},{"$f":"IF($H696>$C696,INDEX(AT$687:AT695,MATCH($C696,$F$687:$F695,0)),INDEX(AT697:AT$749,MATCH($C696,$F697:$F$749,0)))","v":29783.634526971735},{"$f":"IF($H696>$C696,INDEX(AU$687:AU695,MATCH($C696,$F$687:$F695,0)),INDEX(AU697:AU$749,MATCH($C696,$F697:$F$749,0)))","v":0.6},{"$f":"IF($H696>$C696,INDEX(AV$687:AV695,MATCH($C696,$F$687:$F695,0)),INDEX(AV697:AV$749,MATCH($C696,$F697:$F$749,0)))","v":98326},{"$f":"IF($H696>$C696,INDEX(AW$687:AW695,MATCH($C696,$F$687:$F695,0)),INDEX(AW697:AW$749,MATCH($C696,$F697:$F$749,0)))","v":2372},{"$f":"IF($H696>$C696,INDEX(AX$687:AX695,MATCH($C696,$F$687:$F695,0)),INDEX(AX697:AX$749,MATCH($C696,$F697:$F$749,0)))","v":0.2},{"$f":"IF($H696>$C696,INDEX(AY$687:AY695,MATCH($C696,$F$687:$F695,0)),INDEX(AY697:AY$749,MATCH($C696,$F697:$F$749,0)))","v":6},{"$f":"IF($H696>$C696,INDEX(AZ$687:AZ695,MATCH($C696,$F$687:$F695,0)),INDEX(AZ697:AZ$749,MATCH($C696,$F697:$F$749,0)))","v":150000},null,{"$f":"IF($H696>$C696,INDEX(BB$687:BB695,MATCH($C696,$F$687:$F695,0)),INDEX(BB697:BB$749,MATCH($C696,$F697:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H696>$C696,INDEX(BC$687:BC695,MATCH($C696,$F$687:$F695,0)),INDEX(BC697:BC$749,MATCH($C696,$F697:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H696>$C696,INDEX(BD$687:BD695,MATCH($C696,$F$687:$F695,0)),INDEX(BD697:BD$749,MATCH($C696,$F697:$F$749,0)))","v":0},{"$f":"IF($H696>$C696,INDEX(BE$687:BE695,MATCH($C696,$F$687:$F695,0)),INDEX(BE697:BE$749,MATCH($C696,$F697:$F$749,0)))","v":0},{"$f":"IF($H696>$C696,INDEX(BF$687:BF695,MATCH($C696,$F$687:$F695,0)),INDEX(BF697:BF$749,MATCH($C696,$F697:$F$749,0)))","v":0},{"$f":"IF($H696>$C696,INDEX(BG$687:BG695,MATCH($C696,$F$687:$F695,0)),INDEX(BG697:BG$749,MATCH($C696,$F697:$F$749,0)))","v":0},{"$f":"IF($H696>$C696,INDEX(BH$687:BH695,MATCH($C696,$F$687:$F695,0)),INDEX(BH697:BH$749,MATCH($C696,$F697:$F$749,0)))","v":0},{"$f":"IF($H696>$C696,INDEX(BI$687:BI695,MATCH($C696,$F$687:$F695,0)),INDEX(BI697:BI$749,MATCH($C696,$F697:$F$749,0)))","v":0},{"$f":"IF($H696>$C696,INDEX(BJ$687:BJ695,MATCH($C696,$F$687:$F695,0)),INDEX(BJ697:BJ$749,MATCH($C696,$F697:$F$749,0)))","v":29783.634526971735},null,{"$f":"IF($H696>$C696,INDEX(BL$687:BL695,MATCH($C696,$F$687:$F695,0)),INDEX(BL697:BL$749,MATCH($C696,$F697:$F$749,0)))","v":1},null,{"$f":"IF($H696>$C696,INDEX(BN$687:BN695,MATCH($C696,$F$687:$F695,0)),INDEX(BN697:BN$749,MATCH($C696,$F697:$F$749,0)))","v":8009.6826906173155},{"$f":"IF($H696>$C696,INDEX(BO$687:BO695,MATCH($C696,$F$687:$F695,0)),INDEX(BO697:BO$749,MATCH($C696,$F697:$F$749,0)))","v":49958.807180465235}]
[null,3.2,0.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H697)),ABS($E$687:$E$749-H697),0))","v":0},0,{"$f":"(IF(E697=0,0,IF(COUNTIF(E695:E697,E697)=1,E697&\",1\",IF(COUNTIF(E695:E697,E697)=2,E697&\",2\",IF(COUNTIF(E695:E697,E697)=3,E697&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H697>$C697,INDEX(J$687:J696,MATCH($C697,$F$687:$F696,0)),INDEX(J698:J$749,MATCH($C697,$F698:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H697>$C697,INDEX(K$687:K696,MATCH($C697,$F$687:$F696,0)),INDEX(K698:K$749,MATCH($C697,$F698:$F$749,0)))","v":"Man"},{"$f":"IF($H697>$C697,INDEX(L$687:L696,MATCH($C697,$F$687:$F696,0)),INDEX(L698:L$749,MATCH($C697,$F698:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H697>$C697,INDEX(M$687:M696,MATCH($C697,$F$687:$F696,0)),INDEX(M698:M$749,MATCH($C697,$F698:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H697>$C697,INDEX(N$687:N696,MATCH($C697,$F$687:$F696,0)),INDEX(N698:N$749,MATCH($C697,$F698:$F$749,0)))","v":2019},2018,{"$f":"IF($H697>$C697,INDEX(P$687:P696,MATCH($C697,$F$687:$F696,0)),INDEX(P698:P$749,MATCH($C697,$F698:$F$749,0)))","v":0},{"$f":"IF($H697>$C697,INDEX(Q$687:Q696,MATCH($C697,$F$687:$F696,0)),INDEX(Q698:Q$749,MATCH($C697,$F698:$F$749,0)))","v":0},{"$f":"IF($H697>$C697,INDEX(R$687:R696,MATCH($C697,$F$687:$F696,0)),INDEX(R698:R$749,MATCH($C697,$F698:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H697,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":9.6171792392075002},null,{"$f":"IF($H697>$C697,INDEX(V$687:V696,MATCH($C697,$F$687:$F696,0)),INDEX(V698:V$749,MATCH($C697,$F698:$F$749,0)))","v":6.2676983194512453E-2},{"$f":"IF($H697>$C697,INDEX(W$687:W696,MATCH($C697,$F$687:$F696,0)),INDEX(W698:W$749,MATCH($C697,$F698:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H697>$C697,INDEX(X$687:X696,MATCH($C697,$F$687:$F696,0)),INDEX(X698:X$749,MATCH($C697,$F698:$F$749,0)))","v":550000},{"$f":"IF($H697>$C697,INDEX(Y$687:Y696,MATCH($C697,$F$687:$F696,0)),INDEX(Y698:Y$749,MATCH($C697,$F698:$F$749,0)))","v":0},{"$f":"IF($H697>$C697,INDEX(Z$687:Z696,MATCH($C697,$F$687:$F696,0)),INDEX(Z698:Z$749,MATCH($C697,$F698:$F$749,0)))","v":365430},{"$f":"IF($H697>$C697,INDEX(AA$687:AA696,MATCH($C697,$F$687:$F696,0)),INDEX(AA698:AA$749,MATCH($C697,$F698:$F$749,0)))","v":14.8},{"$f":"IF($H697>$C697,INDEX(AB$687:AB696,MATCH($C697,$F$687:$F696,0)),INDEX(AB698:AB$749,MATCH($C697,$F698:$F$749,0)))","v":1800},{"$f":"IF($H697>$C697,INDEX(AC$687:AC696,MATCH($C697,$F$687:$F696,0)),INDEX(AC698:AC$749,MATCH($C697,$F698:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H697>$C697,INDEX(AH$687:AH696,MATCH($C697,$F$687:$F696,0)),INDEX(AH698:AH$749,MATCH($C697,$F698:$F$749,0)))","v":0.2},{"$f":"IF($H697>$C697,INDEX(AI$687:AI696,MATCH($C697,$F$687:$F696,0)),INDEX(AI698:AI$749,MATCH($C697,$F698:$F$749,0)))","v":1},{"$f":"IF($H697>$C697,INDEX(AJ$687:AJ696,MATCH($C697,$F$687:$F696,0)),INDEX(AJ698:AJ$749,MATCH($C697,$F698:$F$749,0)))","v":0},{"$f":"IF($H697>$C697,INDEX(AK$687:AK696,MATCH($C697,$F$687:$F696,0)),INDEX(AK698:AK$749,MATCH($C697,$F698:$F$749,0)))","v":0},{"$f":"IF($H697>$C697,INDEX(AL$687:AL696,MATCH($C697,$F$687:$F696,0)),INDEX(AL698:AL$749,MATCH($C697,$F698:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H697>$C697,INDEX(AM$687:AM696,MATCH($C697,$F$687:$F696,0)),INDEX(AM698:AM$749,MATCH($C697,$F698:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H697>$C697,INDEX(AN$687:AN696,MATCH($C697,$F$687:$F696,0)),INDEX(AN698:AN$749,MATCH($C697,$F698:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H697>$C697,INDEX(AQ$687:AQ696,MATCH($C697,$F$687:$F696,0)),INDEX(AQ698:AQ$749,MATCH($C697,$F698:$F$749,0)))","v":3760},{"$f":"IF($H697>$C697,INDEX(AR$687:AR696,MATCH($C697,$F$687:$F696,0)),INDEX(AR698:AR$749,MATCH($C697,$F698:$F$749,0)))","v":0},{"$f":"IF($H697>$C697,INDEX(AS$687:AS696,MATCH($C697,$F$687:$F696,0)),INDEX(AS698:AS$749,MATCH($C697,$F698:$F$749,0)))","v":1150},{"$f":"IF($H697>$C697,INDEX(AT$687:AT696,MATCH($C697,$F$687:$F696,0)),INDEX(AT698:AT$749,MATCH($C697,$F698:$F$749,0)))","v":18840.550759656602},{"$f":"IF($H697>$C697,INDEX(AU$687:AU696,MATCH($C697,$F$687:$F696,0)),INDEX(AU698:AU$749,MATCH($C697,$F698:$F$749,0)))","v":0.6},{"$f":"IF($H697>$C697,INDEX(AV$687:AV696,MATCH($C697,$F$687:$F696,0)),INDEX(AV698:AV$749,MATCH($C697,$F698:$F$749,0)))","v":98326},{"$f":"IF($H697>$C697,INDEX(AW$687:AW696,MATCH($C697,$F$687:$F696,0)),INDEX(AW698:AW$749,MATCH($C697,$F698:$F$749,0)))","v":2372},{"$f":"IF($H697>$C697,INDEX(AX$687:AX696,MATCH($C697,$F$687:$F696,0)),INDEX(AX698:AX$749,MATCH($C697,$F698:$F$749,0)))","v":0.2},{"$f":"IF($H697>$C697,INDEX(AY$687:AY696,MATCH($C697,$F$687:$F696,0)),INDEX(AY698:AY$749,MATCH($C697,$F698:$F$749,0)))","v":6},{"$f":"IF($H697>$C697,INDEX(AZ$687:AZ696,MATCH($C697,$F$687:$F696,0)),INDEX(AZ698:AZ$749,MATCH($C697,$F698:$F$749,0)))","v":150000},null,{"$f":"IF($H697>$C697,INDEX(BB$687:BB696,MATCH($C697,$F$687:$F696,0)),INDEX(BB698:BB$749,MATCH($C697,$F698:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H697>$C697,INDEX(BC$687:BC696,MATCH($C697,$F$687:$F696,0)),INDEX(BC698:BC$749,MATCH($C697,$F698:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H697>$C697,INDEX(BD$687:BD696,MATCH($C697,$F$687:$F696,0)),INDEX(BD698:BD$749,MATCH($C697,$F698:$F$749,0)))","v":0},{"$f":"IF($H697>$C697,INDEX(BE$687:BE696,MATCH($C697,$F$687:$F696,0)),INDEX(BE698:BE$749,MATCH($C697,$F698:$F$749,0)))","v":0},{"$f":"IF($H697>$C697,INDEX(BF$687:BF696,MATCH($C697,$F$687:$F696,0)),INDEX(BF698:BF$749,MATCH($C697,$F698:$F$749,0)))","v":0},{"$f":"IF($H697>$C697,INDEX(BG$687:BG696,MATCH($C697,$F$687:$F696,0)),INDEX(BG698:BG$749,MATCH($C697,$F698:$F$749,0)))","v":0},{"$f":"IF($H697>$C697,INDEX(BH$687:BH696,MATCH($C697,$F$687:$F696,0)),INDEX(BH698:BH$749,MATCH($C697,$F698:$F$749,0)))","v":0},{"$f":"IF($H697>$C697,INDEX(BI$687:BI696,MATCH($C697,$F$687:$F696,0)),INDEX(BI698:BI$749,MATCH($C697,$F698:$F$749,0)))","v":0},{"$f":"IF($H697>$C697,INDEX(BJ$687:BJ696,MATCH($C697,$F$687:$F696,0)),INDEX(BJ698:BJ$749,MATCH($C697,$F698:$F$749,0)))","v":18840.550759656602},null,{"$f":"IF($H697>$C697,INDEX(BL$687:BL696,MATCH($C697,$F$687:$F696,0)),INDEX(BL698:BL$749,MATCH($C697,$F698:$F$749,0)))","v":1},null,{"$f":"IF($H697>$C697,INDEX(BN$687:BN696,MATCH($C697,$F$687:$F696,0)),INDEX(BN698:BN$749,MATCH($C697,$F698:$F$749,0)))","v":5066.7702480924154},{"$f":"IF($H697>$C697,INDEX(BO$687:BO696,MATCH($C697,$F$687:$F696,0)),INDEX(BO698:BO$749,MATCH($C697,$F698:$F$749,0)))","v":49958.807180465235}]
[null,3.3,0.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H698)),ABS($E$687:$E$749-H698),0))","v":0},0,0,0,3,3,{"$f":"IF($H698>$C698,INDEX(J$687:J697,MATCH($C698,$F$687:$F697,0)),INDEX(J699:J$749,MATCH($C698,$F699:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H698>$C698,INDEX(K$687:K697,MATCH($C698,$F$687:$F697,0)),INDEX(K699:K$749,MATCH($C698,$F699:$F$749,0)))","v":"Scania"},{"$f":"IF($H698>$C698,INDEX(L$687:L697,MATCH($C698,$F$687:$F697,0)),INDEX(L699:L$749,MATCH($C698,$F699:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H698>$C698,INDEX(M$687:M697,MATCH($C698,$F$687:$F697,0)),INDEX(M699:M$749,MATCH($C698,$F699:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H698>$C698,INDEX(N$687:N697,MATCH($C698,$F$687:$F697,0)),INDEX(N699:N$749,MATCH($C698,$F699:$F$749,0)))","v":2019},2018,{"$f":"IF($H698>$C698,INDEX(P$687:P697,MATCH($C698,$F$687:$F697,0)),INDEX(P699:P$749,MATCH($C698,$F699:$F$749,0)))","v":0},{"$f":"IF($H698>$C698,INDEX(Q$687:Q697,MATCH($C698,$F$687:$F697,0)),INDEX(Q699:Q$749,MATCH($C698,$F699:$F$749,0)))","v":0},{"$f":"IF($H698>$C698,INDEX(R$687:R697,MATCH($C698,$F$687:$F697,0)),INDEX(R699:R$749,MATCH($C698,$F699:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H698,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":9.6171792392075002},null,{"$f":"IF($H698>$C698,INDEX(V$687:V697,MATCH($C698,$F$687:$F697,0)),INDEX(V699:V$749,MATCH($C698,$F699:$F$749,0)))","v":0.15312064581126453},{"$f":"IF($H698>$C698,INDEX(W$687:W697,MATCH($C698,$F$687:$F697,0)),INDEX(W699:W$749,MATCH($C698,$F699:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H698>$C698,INDEX(X$687:X697,MATCH($C698,$F$687:$F697,0)),INDEX(X699:X$749,MATCH($C698,$F699:$F$749,0)))","v":550000},{"$f":"IF($H698>$C698,INDEX(Y$687:Y697,MATCH($C698,$F$687:$F697,0)),INDEX(Y699:Y$749,MATCH($C698,$F699:$F$749,0)))","v":0},{"$f":"IF($H698>$C698,INDEX(Z$687:Z697,MATCH($C698,$F$687:$F697,0)),INDEX(Z699:Z$749,MATCH($C698,$F699:$F$749,0)))","v":365430},{"$f":"IF($H698>$C698,INDEX(AA$687:AA697,MATCH($C698,$F$687:$F697,0)),INDEX(AA699:AA$749,MATCH($C698,$F699:$F$749,0)))","v":14.8},{"$f":"IF($H698>$C698,INDEX(AB$687:AB697,MATCH($C698,$F$687:$F697,0)),INDEX(AB699:AB$749,MATCH($C698,$F699:$F$749,0)))","v":1800},{"$f":"IF($H698>$C698,INDEX(AC$687:AC697,MATCH($C698,$F$687:$F697,0)),INDEX(AC699:AC$749,MATCH($C698,$F699:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H698>$C698,INDEX(AH$687:AH697,MATCH($C698,$F$687:$F697,0)),INDEX(AH699:AH$749,MATCH($C698,$F699:$F$749,0)))","v":0.2},{"$f":"IF($H698>$C698,INDEX(AI$687:AI697,MATCH($C698,$F$687:$F697,0)),INDEX(AI699:AI$749,MATCH($C698,$F699:$F$749,0)))","v":1},{"$f":"IF($H698>$C698,INDEX(AJ$687:AJ697,MATCH($C698,$F$687:$F697,0)),INDEX(AJ699:AJ$749,MATCH($C698,$F699:$F$749,0)))","v":0},{"$f":"IF($H698>$C698,INDEX(AK$687:AK697,MATCH($C698,$F$687:$F697,0)),INDEX(AK699:AK$749,MATCH($C698,$F699:$F$749,0)))","v":0},{"$f":"IF($H698>$C698,INDEX(AL$687:AL697,MATCH($C698,$F$687:$F697,0)),INDEX(AL699:AL$749,MATCH($C698,$F699:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H698>$C698,INDEX(AM$687:AM697,MATCH($C698,$F$687:$F697,0)),INDEX(AM699:AM$749,MATCH($C698,$F699:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H698>$C698,INDEX(AN$687:AN697,MATCH($C698,$F$687:$F697,0)),INDEX(AN699:AN$749,MATCH($C698,$F699:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H698>$C698,INDEX(AQ$687:AQ697,MATCH($C698,$F$687:$F697,0)),INDEX(AQ699:AQ$749,MATCH($C698,$F699:$F$749,0)))","v":3760},{"$f":"IF($H698>$C698,INDEX(AR$687:AR697,MATCH($C698,$F$687:$F697,0)),INDEX(AR699:AR$749,MATCH($C698,$F699:$F$749,0)))","v":0},{"$f":"IF($H698>$C698,INDEX(AS$687:AS697,MATCH($C698,$F$687:$F697,0)),INDEX(AS699:AS$749,MATCH($C698,$F699:$F$749,0)))","v":1150},{"$f":"IF($H698>$C698,INDEX(AT$687:AT697,MATCH($C698,$F$687:$F697,0)),INDEX(AT699:AT$749,MATCH($C698,$F699:$F$749,0)))","v":46027.698729620875},{"$f":"IF($H698>$C698,INDEX(AU$687:AU697,MATCH($C698,$F$687:$F697,0)),INDEX(AU699:AU$749,MATCH($C698,$F699:$F$749,0)))","v":0.6},{"$f":"IF($H698>$C698,INDEX(AV$687:AV697,MATCH($C698,$F$687:$F697,0)),INDEX(AV699:AV$749,MATCH($C698,$F699:$F$749,0)))","v":98326},{"$f":"IF($H698>$C698,INDEX(AW$687:AW697,MATCH($C698,$F$687:$F697,0)),INDEX(AW699:AW$749,MATCH($C698,$F699:$F$749,0)))","v":2372},{"$f":"IF($H698>$C698,INDEX(AX$687:AX697,MATCH($C698,$F$687:$F697,0)),INDEX(AX699:AX$749,MATCH($C698,$F699:$F$749,0)))","v":0.2},{"$f":"IF($H698>$C698,INDEX(AY$687:AY697,MATCH($C698,$F$687:$F697,0)),INDEX(AY699:AY$749,MATCH($C698,$F699:$F$749,0)))","v":6},{"$f":"IF($H698>$C698,INDEX(AZ$687:AZ697,MATCH($C698,$F$687:$F697,0)),INDEX(AZ699:AZ$749,MATCH($C698,$F699:$F$749,0)))","v":150000},null,{"$f":"IF($H698>$C698,INDEX(BB$687:BB697,MATCH($C698,$F$687:$F697,0)),INDEX(BB699:BB$749,MATCH($C698,$F699:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H698>$C698,INDEX(BC$687:BC697,MATCH($C698,$F$687:$F697,0)),INDEX(BC699:BC$749,MATCH($C698,$F699:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H698>$C698,INDEX(BD$687:BD697,MATCH($C698,$F$687:$F697,0)),INDEX(BD699:BD$749,MATCH($C698,$F699:$F$749,0)))","v":0},{"$f":"IF($H698>$C698,INDEX(BE$687:BE697,MATCH($C698,$F$687:$F697,0)),INDEX(BE699:BE$749,MATCH($C698,$F699:$F$749,0)))","v":0},{"$f":"IF($H698>$C698,INDEX(BF$687:BF697,MATCH($C698,$F$687:$F697,0)),INDEX(BF699:BF$749,MATCH($C698,$F699:$F$749,0)))","v":0},{"$f":"IF($H698>$C698,INDEX(BG$687:BG697,MATCH($C698,$F$687:$F697,0)),INDEX(BG699:BG$749,MATCH($C698,$F699:$F$749,0)))","v":0},{"$f":"IF($H698>$C698,INDEX(BH$687:BH697,MATCH($C698,$F$687:$F697,0)),INDEX(BH699:BH$749,MATCH($C698,$F699:$F$749,0)))","v":0},{"$f":"IF($H698>$C698,INDEX(BI$687:BI697,MATCH($C698,$F$687:$F697,0)),INDEX(BI699:BI$749,MATCH($C698,$F699:$F$749,0)))","v":0},{"$f":"IF($H698>$C698,INDEX(BJ$687:BJ697,MATCH($C698,$F$687:$F697,0)),INDEX(BJ699:BJ$749,MATCH($C698,$F699:$F$749,0)))","v":46027.698729620875},null,{"$f":"IF($H698>$C698,INDEX(BL$687:BL697,MATCH($C698,$F$687:$F697,0)),INDEX(BL699:BL$749,MATCH($C698,$F699:$F$749,0)))","v":1},null,{"$f":"IF($H698>$C698,INDEX(BN$687:BN697,MATCH($C698,$F$687:$F697,0)),INDEX(BN699:BN$749,MATCH($C698,$F699:$F$749,0)))","v":12378.182436724835},{"$f":"IF($H698>$C698,INDEX(BO$687:BO697,MATCH($C698,$F$687:$F697,0)),INDEX(BO699:BO$749,MATCH($C698,$F699:$F$749,0)))","v":49958.807180465235}]
[null,4.0999999999999996,6.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H699)),ABS($E$687:$E$749-H699),0))","v":6},0,0,0,4,4,{"$f":"IF($H699>$C699,INDEX(J$687:J698,MATCH($C699,$F$687:$F698,0)),INDEX(J700:J$749,MATCH($C699,$F700:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H699>$C699,INDEX(K$687:K698,MATCH($C699,$F$687:$F698,0)),INDEX(K700:K$749,MATCH($C699,$F700:$F$749,0)))","v":"Volvo"},{"$f":"IF($H699>$C699,INDEX(L$687:L698,MATCH($C699,$F$687:$F698,0)),INDEX(L700:L$749,MATCH($C699,$F700:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H699>$C699,INDEX(M$687:M698,MATCH($C699,$F$687:$F698,0)),INDEX(M700:M$749,MATCH($C699,$F700:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H699>$C699,INDEX(N$687:N698,MATCH($C699,$F$687:$F698,0)),INDEX(N700:N$749,MATCH($C699,$F700:$F$749,0)))","v":2015},2017,{"$f":"IF($H699>$C699,INDEX(P$687:P698,MATCH($C699,$F$687:$F698,0)),INDEX(P700:P$749,MATCH($C699,$F700:$F$749,0)))","v":0},{"$f":"IF($H699>$C699,INDEX(Q$687:Q698,MATCH($C699,$F$687:$F698,0)),INDEX(Q700:Q$749,MATCH($C699,$F700:$F$749,0)))","v":0},{"$f":"IF($H699>$C699,INDEX(R$687:R698,MATCH($C699,$F$687:$F698,0)),INDEX(R700:R$749,MATCH($C699,$F700:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H699,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":9.6680590808794999},null,{"$f":"IF($H699>$C699,INDEX(V$687:V698,MATCH($C699,$F$687:$F698,0)),INDEX(V700:V$749,MATCH($C699,$F700:$F$749,0)))","v":0.10458593424986276},{"$f":"IF($H699>$C699,INDEX(W$687:W698,MATCH($C699,$F$687:$F698,0)),INDEX(W700:W$749,MATCH($C699,$F700:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H699>$C699,INDEX(X$687:X698,MATCH($C699,$F$687:$F698,0)),INDEX(X700:X$749,MATCH($C699,$F700:$F$749,0)))","v":550000},{"$f":"IF($H699>$C699,INDEX(Y$687:Y698,MATCH($C699,$F$687:$F698,0)),INDEX(Y700:Y$749,MATCH($C699,$F700:$F$749,0)))","v":0},{"$f":"IF($H699>$C699,INDEX(Z$687:Z698,MATCH($C699,$F$687:$F698,0)),INDEX(Z700:Z$749,MATCH($C699,$F700:$F$749,0)))","v":365430},{"$f":"IF($H699>$C699,INDEX(AA$687:AA698,MATCH($C699,$F$687:$F698,0)),INDEX(AA700:AA$749,MATCH($C699,$F700:$F$749,0)))","v":14.8},{"$f":"IF($H699>$C699,INDEX(AB$687:AB698,MATCH($C699,$F$687:$F698,0)),INDEX(AB700:AB$749,MATCH($C699,$F700:$F$749,0)))","v":1800},{"$f":"IF($H699>$C699,INDEX(AC$687:AC698,MATCH($C699,$F$687:$F698,0)),INDEX(AC700:AC$749,MATCH($C699,$F700:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H699>$C699,INDEX(AH$687:AH698,MATCH($C699,$F$687:$F698,0)),INDEX(AH700:AH$749,MATCH($C699,$F700:$F$749,0)))","v":0.2},{"$f":"IF($H699>$C699,INDEX(AI$687:AI698,MATCH($C699,$F$687:$F698,0)),INDEX(AI700:AI$749,MATCH($C699,$F700:$F$749,0)))","v":1},{"$f":"IF($H699>$C699,INDEX(AJ$687:AJ698,MATCH($C699,$F$687:$F698,0)),INDEX(AJ700:AJ$749,MATCH($C699,$F700:$F$749,0)))","v":0},{"$f":"IF($H699>$C699,INDEX(AK$687:AK698,MATCH($C699,$F$687:$F698,0)),INDEX(AK700:AK$749,MATCH($C699,$F700:$F$749,0)))","v":0},{"$f":"IF($H699>$C699,INDEX(AL$687:AL698,MATCH($C699,$F$687:$F698,0)),INDEX(AL700:AL$749,MATCH($C699,$F700:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H699>$C699,INDEX(AM$687:AM698,MATCH($C699,$F$687:$F698,0)),INDEX(AM700:AM$749,MATCH($C699,$F700:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H699>$C699,INDEX(AN$687:AN698,MATCH($C699,$F$687:$F698,0)),INDEX(AN700:AN$749,MATCH($C699,$F700:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H699>$C699,INDEX(AQ$687:AQ698,MATCH($C699,$F$687:$F698,0)),INDEX(AQ700:AQ$749,MATCH($C699,$F700:$F$749,0)))","v":3760},{"$f":"IF($H699>$C699,INDEX(AR$687:AR698,MATCH($C699,$F$687:$F698,0)),INDEX(AR700:AR$749,MATCH($C699,$F700:$F$749,0)))","v":0},{"$f":"IF($H699>$C699,INDEX(AS$687:AS698,MATCH($C699,$F$687:$F698,0)),INDEX(AS700:AS$749,MATCH($C699,$F700:$F$749,0)))","v":1150},{"$f":"IF($H699>$C699,INDEX(AT$687:AT698,MATCH($C699,$F$687:$F698,0)),INDEX(AT700:AT$749,MATCH($C699,$F700:$F$749,0)))","v":29783.634526971735},{"$f":"IF($H699>$C699,INDEX(AU$687:AU698,MATCH($C699,$F$687:$F698,0)),INDEX(AU700:AU$749,MATCH($C699,$F700:$F$749,0)))","v":0.6},{"$f":"IF($H699>$C699,INDEX(AV$687:AV698,MATCH($C699,$F$687:$F698,0)),INDEX(AV700:AV$749,MATCH($C699,$F700:$F$749,0)))","v":98326},{"$f":"IF($H699>$C699,INDEX(AW$687:AW698,MATCH($C699,$F$687:$F698,0)),INDEX(AW700:AW$749,MATCH($C699,$F700:$F$749,0)))","v":2372},{"$f":"IF($H699>$C699,INDEX(AX$687:AX698,MATCH($C699,$F$687:$F698,0)),INDEX(AX700:AX$749,MATCH($C699,$F700:$F$749,0)))","v":0.2},{"$f":"IF($H699>$C699,INDEX(AY$687:AY698,MATCH($C699,$F$687:$F698,0)),INDEX(AY700:AY$749,MATCH($C699,$F700:$F$749,0)))","v":6},{"$f":"IF($H699>$C699,INDEX(AZ$687:AZ698,MATCH($C699,$F$687:$F698,0)),INDEX(AZ700:AZ$749,MATCH($C699,$F700:$F$749,0)))","v":150000},null,{"$f":"IF($H699>$C699,INDEX(BB$687:BB698,MATCH($C699,$F$687:$F698,0)),INDEX(BB700:BB$749,MATCH($C699,$F700:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H699>$C699,INDEX(BC$687:BC698,MATCH($C699,$F$687:$F698,0)),INDEX(BC700:BC$749,MATCH($C699,$F700:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H699>$C699,INDEX(BD$687:BD698,MATCH($C699,$F$687:$F698,0)),INDEX(BD700:BD$749,MATCH($C699,$F700:$F$749,0)))","v":0},{"$f":"IF($H699>$C699,INDEX(BE$687:BE698,MATCH($C699,$F$687:$F698,0)),INDEX(BE700:BE$749,MATCH($C699,$F700:$F$749,0)))","v":0},{"$f":"IF($H699>$C699,INDEX(BF$687:BF698,MATCH($C699,$F$687:$F698,0)),INDEX(BF700:BF$749,MATCH($C699,$F700:$F$749,0)))","v":0},{"$f":"IF($H699>$C699,INDEX(BG$687:BG698,MATCH($C699,$F$687:$F698,0)),INDEX(BG700:BG$749,MATCH($C699,$F700:$F$749,0)))","v":0},{"$f":"IF($H699>$C699,INDEX(BH$687:BH698,MATCH($C699,$F$687:$F698,0)),INDEX(BH700:BH$749,MATCH($C699,$F700:$F$749,0)))","v":0},{"$f":"IF($H699>$C699,INDEX(BI$687:BI698,MATCH($C699,$F$687:$F698,0)),INDEX(BI700:BI$749,MATCH($C699,$F700:$F$749,0)))","v":0},{"$f":"IF($H699>$C699,INDEX(BJ$687:BJ698,MATCH($C699,$F$687:$F698,0)),INDEX(BJ700:BJ$749,MATCH($C699,$F700:$F$749,0)))","v":29783.634526971735},null,{"$f":"IF($H699>$C699,INDEX(BL$687:BL698,MATCH($C699,$F$687:$F698,0)),INDEX(BL700:BL$749,MATCH($C699,$F700:$F$749,0)))","v":1},null,{"$f":"IF($H699>$C699,INDEX(BN$687:BN698,MATCH($C699,$F$687:$F698,0)),INDEX(BN700:BN$749,MATCH($C699,$F700:$F$749,0)))","v":8009.6826906173155},{"$f":"IF($H699>$C699,INDEX(BO$687:BO698,MATCH($C699,$F$687:$F698,0)),INDEX(BO700:BO$749,MATCH($C699,$F700:$F$749,0)))","v":49958.807180465235}]
[null,4.2,6.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H700)),ABS($E$687:$E$749-H700),0))","v":6},0,0,0,4,4,{"$f":"IF($H700>$C700,INDEX(J$687:J699,MATCH($C700,$F$687:$F699,0)),INDEX(J701:J$749,MATCH($C700,$F701:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H700>$C700,INDEX(K$687:K699,MATCH($C700,$F$687:$F699,0)),INDEX(K701:K$749,MATCH($C700,$F701:$F$749,0)))","v":"Man"},{"$f":"IF($H700>$C700,INDEX(L$687:L699,MATCH($C700,$F$687:$F699,0)),INDEX(L701:L$749,MATCH($C700,$F701:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H700>$C700,INDEX(M$687:M699,MATCH($C700,$F$687:$F699,0)),INDEX(M701:M$749,MATCH($C700,$F701:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H700>$C700,INDEX(N$687:N699,MATCH($C700,$F$687:$F699,0)),INDEX(N701:N$749,MATCH($C700,$F701:$F$749,0)))","v":2015},2017,{"$f":"IF($H700>$C700,INDEX(P$687:P699,MATCH($C700,$F$687:$F699,0)),INDEX(P701:P$749,MATCH($C700,$F701:$F$749,0)))","v":0},{"$f":"IF($H700>$C700,INDEX(Q$687:Q699,MATCH($C700,$F$687:$F699,0)),INDEX(Q701:Q$749,MATCH($C700,$F701:$F$749,0)))","v":0},{"$f":"IF($H700>$C700,INDEX(R$687:R699,MATCH($C700,$F$687:$F699,0)),INDEX(R701:R$749,MATCH($C700,$F701:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H700,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":9.6680590808794999},null,{"$f":"IF($H700>$C700,INDEX(V$687:V699,MATCH($C700,$F$687:$F699,0)),INDEX(V701:V$749,MATCH($C700,$F701:$F$749,0)))","v":6.2676983194512453E-2},{"$f":"IF($H700>$C700,INDEX(W$687:W699,MATCH($C700,$F$687:$F699,0)),INDEX(W701:W$749,MATCH($C700,$F701:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H700>$C700,INDEX(X$687:X699,MATCH($C700,$F$687:$F699,0)),INDEX(X701:X$749,MATCH($C700,$F701:$F$749,0)))","v":550000},{"$f":"IF($H700>$C700,INDEX(Y$687:Y699,MATCH($C700,$F$687:$F699,0)),INDEX(Y701:Y$749,MATCH($C700,$F701:$F$749,0)))","v":0},{"$f":"IF($H700>$C700,INDEX(Z$687:Z699,MATCH($C700,$F$687:$F699,0)),INDEX(Z701:Z$749,MATCH($C700,$F701:$F$749,0)))","v":365430},{"$f":"IF($H700>$C700,INDEX(AA$687:AA699,MATCH($C700,$F$687:$F699,0)),INDEX(AA701:AA$749,MATCH($C700,$F701:$F$749,0)))","v":14.8},{"$f":"IF($H700>$C700,INDEX(AB$687:AB699,MATCH($C700,$F$687:$F699,0)),INDEX(AB701:AB$749,MATCH($C700,$F701:$F$749,0)))","v":1800},{"$f":"IF($H700>$C700,INDEX(AC$687:AC699,MATCH($C700,$F$687:$F699,0)),INDEX(AC701:AC$749,MATCH($C700,$F701:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H700>$C700,INDEX(AH$687:AH699,MATCH($C700,$F$687:$F699,0)),INDEX(AH701:AH$749,MATCH($C700,$F701:$F$749,0)))","v":0.2},{"$f":"IF($H700>$C700,INDEX(AI$687:AI699,MATCH($C700,$F$687:$F699,0)),INDEX(AI701:AI$749,MATCH($C700,$F701:$F$749,0)))","v":1},{"$f":"IF($H700>$C700,INDEX(AJ$687:AJ699,MATCH($C700,$F$687:$F699,0)),INDEX(AJ701:AJ$749,MATCH($C700,$F701:$F$749,0)))","v":0},{"$f":"IF($H700>$C700,INDEX(AK$687:AK699,MATCH($C700,$F$687:$F699,0)),INDEX(AK701:AK$749,MATCH($C700,$F701:$F$749,0)))","v":0},{"$f":"IF($H700>$C700,INDEX(AL$687:AL699,MATCH($C700,$F$687:$F699,0)),INDEX(AL701:AL$749,MATCH($C700,$F701:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H700>$C700,INDEX(AM$687:AM699,MATCH($C700,$F$687:$F699,0)),INDEX(AM701:AM$749,MATCH($C700,$F701:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H700>$C700,INDEX(AN$687:AN699,MATCH($C700,$F$687:$F699,0)),INDEX(AN701:AN$749,MATCH($C700,$F701:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H700>$C700,INDEX(AQ$687:AQ699,MATCH($C700,$F$687:$F699,0)),INDEX(AQ701:AQ$749,MATCH($C700,$F701:$F$749,0)))","v":3760},{"$f":"IF($H700>$C700,INDEX(AR$687:AR699,MATCH($C700,$F$687:$F699,0)),INDEX(AR701:AR$749,MATCH($C700,$F701:$F$749,0)))","v":0},{"$f":"IF($H700>$C700,INDEX(AS$687:AS699,MATCH($C700,$F$687:$F699,0)),INDEX(AS701:AS$749,MATCH($C700,$F701:$F$749,0)))","v":1150},{"$f":"IF($H700>$C700,INDEX(AT$687:AT699,MATCH($C700,$F$687:$F699,0)),INDEX(AT701:AT$749,MATCH($C700,$F701:$F$749,0)))","v":18840.550759656602},{"$f":"IF($H700>$C700,INDEX(AU$687:AU699,MATCH($C700,$F$687:$F699,0)),INDEX(AU701:AU$749,MATCH($C700,$F701:$F$749,0)))","v":0.6},{"$f":"IF($H700>$C700,INDEX(AV$687:AV699,MATCH($C700,$F$687:$F699,0)),INDEX(AV701:AV$749,MATCH($C700,$F701:$F$749,0)))","v":98326},{"$f":"IF($H700>$C700,INDEX(AW$687:AW699,MATCH($C700,$F$687:$F699,0)),INDEX(AW701:AW$749,MATCH($C700,$F701:$F$749,0)))","v":2372},{"$f":"IF($H700>$C700,INDEX(AX$687:AX699,MATCH($C700,$F$687:$F699,0)),INDEX(AX701:AX$749,MATCH($C700,$F701:$F$749,0)))","v":0.2},{"$f":"IF($H700>$C700,INDEX(AY$687:AY699,MATCH($C700,$F$687:$F699,0)),INDEX(AY701:AY$749,MATCH($C700,$F701:$F$749,0)))","v":6},{"$f":"IF($H700>$C700,INDEX(AZ$687:AZ699,MATCH($C700,$F$687:$F699,0)),INDEX(AZ701:AZ$749,MATCH($C700,$F701:$F$749,0)))","v":150000},null,{"$f":"IF($H700>$C700,INDEX(BB$687:BB699,MATCH($C700,$F$687:$F699,0)),INDEX(BB701:BB$749,MATCH($C700,$F701:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H700>$C700,INDEX(BC$687:BC699,MATCH($C700,$F$687:$F699,0)),INDEX(BC701:BC$749,MATCH($C700,$F701:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H700>$C700,INDEX(BD$687:BD699,MATCH($C700,$F$687:$F699,0)),INDEX(BD701:BD$749,MATCH($C700,$F701:$F$749,0)))","v":0},{"$f":"IF($H700>$C700,INDEX(BE$687:BE699,MATCH($C700,$F$687:$F699,0)),INDEX(BE701:BE$749,MATCH($C700,$F701:$F$749,0)))","v":0},{"$f":"IF($H700>$C700,INDEX(BF$687:BF699,MATCH($C700,$F$687:$F699,0)),INDEX(BF701:BF$749,MATCH($C700,$F701:$F$749,0)))","v":0},{"$f":"IF($H700>$C700,INDEX(BG$687:BG699,MATCH($C700,$F$687:$F699,0)),INDEX(BG701:BG$749,MATCH($C700,$F701:$F$749,0)))","v":0},{"$f":"IF($H700>$C700,INDEX(BH$687:BH699,MATCH($C700,$F$687:$F699,0)),INDEX(BH701:BH$749,MATCH($C700,$F701:$F$749,0)))","v":0},{"$f":"IF($H700>$C700,INDEX(BI$687:BI699,MATCH($C700,$F$687:$F699,0)),INDEX(BI701:BI$749,MATCH($C700,$F701:$F$749,0)))","v":0},{"$f":"IF($H700>$C700,INDEX(BJ$687:BJ699,MATCH($C700,$F$687:$F699,0)),INDEX(BJ701:BJ$749,MATCH($C700,$F701:$F$749,0)))","v":18840.550759656602},null,{"$f":"IF($H700>$C700,INDEX(BL$687:BL699,MATCH($C700,$F$687:$F699,0)),INDEX(BL701:BL$749,MATCH($C700,$F701:$F$749,0)))","v":1},null,{"$f":"IF($H700>$C700,INDEX(BN$687:BN699,MATCH($C700,$F$687:$F699,0)),INDEX(BN701:BN$749,MATCH($C700,$F701:$F$749,0)))","v":5066.7702480924154},{"$f":"IF($H700>$C700,INDEX(BO$687:BO699,MATCH($C700,$F$687:$F699,0)),INDEX(BO701:BO$749,MATCH($C700,$F701:$F$749,0)))","v":49958.807180465235}]
[null,4.3,6.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H701)),ABS($E$687:$E$749-H701),0))","v":6},0,0,0,4,4,{"$f":"IF($H701>$C701,INDEX(J$687:J700,MATCH($C701,$F$687:$F700,0)),INDEX(J702:J$749,MATCH($C701,$F702:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H701>$C701,INDEX(K$687:K700,MATCH($C701,$F$687:$F700,0)),INDEX(K702:K$749,MATCH($C701,$F702:$F$749,0)))","v":"Scania"},{"$f":"IF($H701>$C701,INDEX(L$687:L700,MATCH($C701,$F$687:$F700,0)),INDEX(L702:L$749,MATCH($C701,$F702:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H701>$C701,INDEX(M$687:M700,MATCH($C701,$F$687:$F700,0)),INDEX(M702:M$749,MATCH($C701,$F702:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H701>$C701,INDEX(N$687:N700,MATCH($C701,$F$687:$F700,0)),INDEX(N702:N$749,MATCH($C701,$F702:$F$749,0)))","v":2015},2017,{"$f":"IF($H701>$C701,INDEX(P$687:P700,MATCH($C701,$F$687:$F700,0)),INDEX(P702:P$749,MATCH($C701,$F702:$F$749,0)))","v":0},{"$f":"IF($H701>$C701,INDEX(Q$687:Q700,MATCH($C701,$F$687:$F700,0)),INDEX(Q702:Q$749,MATCH($C701,$F702:$F$749,0)))","v":0},{"$f":"IF($H701>$C701,INDEX(R$687:R700,MATCH($C701,$F$687:$F700,0)),INDEX(R702:R$749,MATCH($C701,$F702:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H701,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":9.6680590808794999},null,{"$f":"IF($H701>$C701,INDEX(V$687:V700,MATCH($C701,$F$687:$F700,0)),INDEX(V702:V$749,MATCH($C701,$F702:$F$749,0)))","v":0.15312064581126453},{"$f":"IF($H701>$C701,INDEX(W$687:W700,MATCH($C701,$F$687:$F700,0)),INDEX(W702:W$749,MATCH($C701,$F702:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H701>$C701,INDEX(X$687:X700,MATCH($C701,$F$687:$F700,0)),INDEX(X702:X$749,MATCH($C701,$F702:$F$749,0)))","v":550000},{"$f":"IF($H701>$C701,INDEX(Y$687:Y700,MATCH($C701,$F$687:$F700,0)),INDEX(Y702:Y$749,MATCH($C701,$F702:$F$749,0)))","v":0},{"$f":"IF($H701>$C701,INDEX(Z$687:Z700,MATCH($C701,$F$687:$F700,0)),INDEX(Z702:Z$749,MATCH($C701,$F702:$F$749,0)))","v":365430},{"$f":"IF($H701>$C701,INDEX(AA$687:AA700,MATCH($C701,$F$687:$F700,0)),INDEX(AA702:AA$749,MATCH($C701,$F702:$F$749,0)))","v":14.8},{"$f":"IF($H701>$C701,INDEX(AB$687:AB700,MATCH($C701,$F$687:$F700,0)),INDEX(AB702:AB$749,MATCH($C701,$F702:$F$749,0)))","v":1800},{"$f":"IF($H701>$C701,INDEX(AC$687:AC700,MATCH($C701,$F$687:$F700,0)),INDEX(AC702:AC$749,MATCH($C701,$F702:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H701>$C701,INDEX(AH$687:AH700,MATCH($C701,$F$687:$F700,0)),INDEX(AH702:AH$749,MATCH($C701,$F702:$F$749,0)))","v":0.2},{"$f":"IF($H701>$C701,INDEX(AI$687:AI700,MATCH($C701,$F$687:$F700,0)),INDEX(AI702:AI$749,MATCH($C701,$F702:$F$749,0)))","v":1},{"$f":"IF($H701>$C701,INDEX(AJ$687:AJ700,MATCH($C701,$F$687:$F700,0)),INDEX(AJ702:AJ$749,MATCH($C701,$F702:$F$749,0)))","v":0},{"$f":"IF($H701>$C701,INDEX(AK$687:AK700,MATCH($C701,$F$687:$F700,0)),INDEX(AK702:AK$749,MATCH($C701,$F702:$F$749,0)))","v":0},{"$f":"IF($H701>$C701,INDEX(AL$687:AL700,MATCH($C701,$F$687:$F700,0)),INDEX(AL702:AL$749,MATCH($C701,$F702:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H701>$C701,INDEX(AM$687:AM700,MATCH($C701,$F$687:$F700,0)),INDEX(AM702:AM$749,MATCH($C701,$F702:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H701>$C701,INDEX(AN$687:AN700,MATCH($C701,$F$687:$F700,0)),INDEX(AN702:AN$749,MATCH($C701,$F702:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H701>$C701,INDEX(AQ$687:AQ700,MATCH($C701,$F$687:$F700,0)),INDEX(AQ702:AQ$749,MATCH($C701,$F702:$F$749,0)))","v":3760},{"$f":"IF($H701>$C701,INDEX(AR$687:AR700,MATCH($C701,$F$687:$F700,0)),INDEX(AR702:AR$749,MATCH($C701,$F702:$F$749,0)))","v":0},{"$f":"IF($H701>$C701,INDEX(AS$687:AS700,MATCH($C701,$F$687:$F700,0)),INDEX(AS702:AS$749,MATCH($C701,$F702:$F$749,0)))","v":1150},{"$f":"IF($H701>$C701,INDEX(AT$687:AT700,MATCH($C701,$F$687:$F700,0)),INDEX(AT702:AT$749,MATCH($C701,$F702:$F$749,0)))","v":46027.698729620875},{"$f":"IF($H701>$C701,INDEX(AU$687:AU700,MATCH($C701,$F$687:$F700,0)),INDEX(AU702:AU$749,MATCH($C701,$F702:$F$749,0)))","v":0.6},{"$f":"IF($H701>$C701,INDEX(AV$687:AV700,MATCH($C701,$F$687:$F700,0)),INDEX(AV702:AV$749,MATCH($C701,$F702:$F$749,0)))","v":98326},{"$f":"IF($H701>$C701,INDEX(AW$687:AW700,MATCH($C701,$F$687:$F700,0)),INDEX(AW702:AW$749,MATCH($C701,$F702:$F$749,0)))","v":2372},{"$f":"IF($H701>$C701,INDEX(AX$687:AX700,MATCH($C701,$F$687:$F700,0)),INDEX(AX702:AX$749,MATCH($C701,$F702:$F$749,0)))","v":0.2},{"$f":"IF($H701>$C701,INDEX(AY$687:AY700,MATCH($C701,$F$687:$F700,0)),INDEX(AY702:AY$749,MATCH($C701,$F702:$F$749,0)))","v":6},{"$f":"IF($H701>$C701,INDEX(AZ$687:AZ700,MATCH($C701,$F$687:$F700,0)),INDEX(AZ702:AZ$749,MATCH($C701,$F702:$F$749,0)))","v":150000},null,{"$f":"IF($H701>$C701,INDEX(BB$687:BB700,MATCH($C701,$F$687:$F700,0)),INDEX(BB702:BB$749,MATCH($C701,$F702:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H701>$C701,INDEX(BC$687:BC700,MATCH($C701,$F$687:$F700,0)),INDEX(BC702:BC$749,MATCH($C701,$F702:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H701>$C701,INDEX(BD$687:BD700,MATCH($C701,$F$687:$F700,0)),INDEX(BD702:BD$749,MATCH($C701,$F702:$F$749,0)))","v":0},{"$f":"IF($H701>$C701,INDEX(BE$687:BE700,MATCH($C701,$F$687:$F700,0)),INDEX(BE702:BE$749,MATCH($C701,$F702:$F$749,0)))","v":0},{"$f":"IF($H701>$C701,INDEX(BF$687:BF700,MATCH($C701,$F$687:$F700,0)),INDEX(BF702:BF$749,MATCH($C701,$F702:$F$749,0)))","v":0},{"$f":"IF($H701>$C701,INDEX(BG$687:BG700,MATCH($C701,$F$687:$F700,0)),INDEX(BG702:BG$749,MATCH($C701,$F702:$F$749,0)))","v":0},{"$f":"IF($H701>$C701,INDEX(BH$687:BH700,MATCH($C701,$F$687:$F700,0)),INDEX(BH702:BH$749,MATCH($C701,$F702:$F$749,0)))","v":0},{"$f":"IF($H701>$C701,INDEX(BI$687:BI700,MATCH($C701,$F$687:$F700,0)),INDEX(BI702:BI$749,MATCH($C701,$F702:$F$749,0)))","v":0},{"$f":"IF($H701>$C701,INDEX(BJ$687:BJ700,MATCH($C701,$F$687:$F700,0)),INDEX(BJ702:BJ$749,MATCH($C701,$F702:$F$749,0)))","v":46027.698729620875},null,{"$f":"IF($H701>$C701,INDEX(BL$687:BL700,MATCH($C701,$F$687:$F700,0)),INDEX(BL702:BL$749,MATCH($C701,$F702:$F$749,0)))","v":1},null,{"$f":"IF($H701>$C701,INDEX(BN$687:BN700,MATCH($C701,$F$687:$F700,0)),INDEX(BN702:BN$749,MATCH($C701,$F702:$F$749,0)))","v":12378.182436724835},{"$f":"IF($H701>$C701,INDEX(BO$687:BO700,MATCH($C701,$F$687:$F700,0)),INDEX(BO702:BO$749,MATCH($C701,$F702:$F$749,0)))","v":49958.807180465235}]
[null,5.0999999999999996,6.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H702)),ABS($E$687:$E$749-H702),0))","v":6},0,0,0,5,5,{"$f":"IF($H702>$C702,INDEX(J$687:J701,MATCH($C702,$F$687:$F701,0)),INDEX(J703:J$749,MATCH($C702,$F703:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H702>$C702,INDEX(K$687:K701,MATCH($C702,$F$687:$F701,0)),INDEX(K703:K$749,MATCH($C702,$F703:$F$749,0)))","v":"Volvo"},{"$f":"IF($H702>$C702,INDEX(L$687:L701,MATCH($C702,$F$687:$F701,0)),INDEX(L703:L$749,MATCH($C702,$F703:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H702>$C702,INDEX(M$687:M701,MATCH($C702,$F$687:$F701,0)),INDEX(M703:M$749,MATCH($C702,$F703:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H702>$C702,INDEX(N$687:N701,MATCH($C702,$F$687:$F701,0)),INDEX(N703:N$749,MATCH($C702,$F703:$F$749,0)))","v":2015},2016,{"$f":"IF($H702>$C702,INDEX(P$687:P701,MATCH($C702,$F$687:$F701,0)),INDEX(P703:P$749,MATCH($C702,$F703:$F$749,0)))","v":0},{"$f":"IF($H702>$C702,INDEX(Q$687:Q701,MATCH($C702,$F$687:$F701,0)),INDEX(Q703:Q$749,MATCH($C702,$F703:$F$749,0)))","v":0},{"$f":"IF($H702>$C702,INDEX(R$687:R701,MATCH($C702,$F$687:$F701,0)),INDEX(R703:R$749,MATCH($C702,$F703:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H702,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":9.0699594401196002},null,{"$f":"IF($H702>$C702,INDEX(V$687:V701,MATCH($C702,$F$687:$F701,0)),INDEX(V703:V$749,MATCH($C702,$F703:$F$749,0)))","v":0.10458593424986276},{"$f":"IF($H702>$C702,INDEX(W$687:W701,MATCH($C702,$F$687:$F701,0)),INDEX(W703:W$749,MATCH($C702,$F703:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H702>$C702,INDEX(X$687:X701,MATCH($C702,$F$687:$F701,0)),INDEX(X703:X$749,MATCH($C702,$F703:$F$749,0)))","v":550000},{"$f":"IF($H702>$C702,INDEX(Y$687:Y701,MATCH($C702,$F$687:$F701,0)),INDEX(Y703:Y$749,MATCH($C702,$F703:$F$749,0)))","v":0},{"$f":"IF($H702>$C702,INDEX(Z$687:Z701,MATCH($C702,$F$687:$F701,0)),INDEX(Z703:Z$749,MATCH($C702,$F703:$F$749,0)))","v":365430},{"$f":"IF($H702>$C702,INDEX(AA$687:AA701,MATCH($C702,$F$687:$F701,0)),INDEX(AA703:AA$749,MATCH($C702,$F703:$F$749,0)))","v":14.8},{"$f":"IF($H702>$C702,INDEX(AB$687:AB701,MATCH($C702,$F$687:$F701,0)),INDEX(AB703:AB$749,MATCH($C702,$F703:$F$749,0)))","v":1800},{"$f":"IF($H702>$C702,INDEX(AC$687:AC701,MATCH($C702,$F$687:$F701,0)),INDEX(AC703:AC$749,MATCH($C702,$F703:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H702>$C702,INDEX(AH$687:AH701,MATCH($C702,$F$687:$F701,0)),INDEX(AH703:AH$749,MATCH($C702,$F703:$F$749,0)))","v":0.2},{"$f":"IF($H702>$C702,INDEX(AI$687:AI701,MATCH($C702,$F$687:$F701,0)),INDEX(AI703:AI$749,MATCH($C702,$F703:$F$749,0)))","v":1},{"$f":"IF($H702>$C702,INDEX(AJ$687:AJ701,MATCH($C702,$F$687:$F701,0)),INDEX(AJ703:AJ$749,MATCH($C702,$F703:$F$749,0)))","v":0},{"$f":"IF($H702>$C702,INDEX(AK$687:AK701,MATCH($C702,$F$687:$F701,0)),INDEX(AK703:AK$749,MATCH($C702,$F703:$F$749,0)))","v":0},{"$f":"IF($H702>$C702,INDEX(AL$687:AL701,MATCH($C702,$F$687:$F701,0)),INDEX(AL703:AL$749,MATCH($C702,$F703:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H702>$C702,INDEX(AM$687:AM701,MATCH($C702,$F$687:$F701,0)),INDEX(AM703:AM$749,MATCH($C702,$F703:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H702>$C702,INDEX(AN$687:AN701,MATCH($C702,$F$687:$F701,0)),INDEX(AN703:AN$749,MATCH($C702,$F703:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H702>$C702,INDEX(AQ$687:AQ701,MATCH($C702,$F$687:$F701,0)),INDEX(AQ703:AQ$749,MATCH($C702,$F703:$F$749,0)))","v":3760},{"$f":"IF($H702>$C702,INDEX(AR$687:AR701,MATCH($C702,$F$687:$F701,0)),INDEX(AR703:AR$749,MATCH($C702,$F703:$F$749,0)))","v":0},{"$f":"IF($H702>$C702,INDEX(AS$687:AS701,MATCH($C702,$F$687:$F701,0)),INDEX(AS703:AS$749,MATCH($C702,$F703:$F$749,0)))","v":1150},{"$f":"IF($H702>$C702,INDEX(AT$687:AT701,MATCH($C702,$F$687:$F701,0)),INDEX(AT703:AT$749,MATCH($C702,$F703:$F$749,0)))","v":29783.634526971735},{"$f":"IF($H702>$C702,INDEX(AU$687:AU701,MATCH($C702,$F$687:$F701,0)),INDEX(AU703:AU$749,MATCH($C702,$F703:$F$749,0)))","v":0.6},{"$f":"IF($H702>$C702,INDEX(AV$687:AV701,MATCH($C702,$F$687:$F701,0)),INDEX(AV703:AV$749,MATCH($C702,$F703:$F$749,0)))","v":98326},{"$f":"IF($H702>$C702,INDEX(AW$687:AW701,MATCH($C702,$F$687:$F701,0)),INDEX(AW703:AW$749,MATCH($C702,$F703:$F$749,0)))","v":2372},{"$f":"IF($H702>$C702,INDEX(AX$687:AX701,MATCH($C702,$F$687:$F701,0)),INDEX(AX703:AX$749,MATCH($C702,$F703:$F$749,0)))","v":0.2},{"$f":"IF($H702>$C702,INDEX(AY$687:AY701,MATCH($C702,$F$687:$F701,0)),INDEX(AY703:AY$749,MATCH($C702,$F703:$F$749,0)))","v":6},{"$f":"IF($H702>$C702,INDEX(AZ$687:AZ701,MATCH($C702,$F$687:$F701,0)),INDEX(AZ703:AZ$749,MATCH($C702,$F703:$F$749,0)))","v":150000},null,{"$f":"IF($H702>$C702,INDEX(BB$687:BB701,MATCH($C702,$F$687:$F701,0)),INDEX(BB703:BB$749,MATCH($C702,$F703:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H702>$C702,INDEX(BC$687:BC701,MATCH($C702,$F$687:$F701,0)),INDEX(BC703:BC$749,MATCH($C702,$F703:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H702>$C702,INDEX(BD$687:BD701,MATCH($C702,$F$687:$F701,0)),INDEX(BD703:BD$749,MATCH($C702,$F703:$F$749,0)))","v":0},{"$f":"IF($H702>$C702,INDEX(BE$687:BE701,MATCH($C702,$F$687:$F701,0)),INDEX(BE703:BE$749,MATCH($C702,$F703:$F$749,0)))","v":0},{"$f":"IF($H702>$C702,INDEX(BF$687:BF701,MATCH($C702,$F$687:$F701,0)),INDEX(BF703:BF$749,MATCH($C702,$F703:$F$749,0)))","v":0},{"$f":"IF($H702>$C702,INDEX(BG$687:BG701,MATCH($C702,$F$687:$F701,0)),INDEX(BG703:BG$749,MATCH($C702,$F703:$F$749,0)))","v":0},{"$f":"IF($H702>$C702,INDEX(BH$687:BH701,MATCH($C702,$F$687:$F701,0)),INDEX(BH703:BH$749,MATCH($C702,$F703:$F$749,0)))","v":0},{"$f":"IF($H702>$C702,INDEX(BI$687:BI701,MATCH($C702,$F$687:$F701,0)),INDEX(BI703:BI$749,MATCH($C702,$F703:$F$749,0)))","v":0},{"$f":"IF($H702>$C702,INDEX(BJ$687:BJ701,MATCH($C702,$F$687:$F701,0)),INDEX(BJ703:BJ$749,MATCH($C702,$F703:$F$749,0)))","v":29783.634526971735},null,{"$f":"IF($H702>$C702,INDEX(BL$687:BL701,MATCH($C702,$F$687:$F701,0)),INDEX(BL703:BL$749,MATCH($C702,$F703:$F$749,0)))","v":1},null,{"$f":"IF($H702>$C702,INDEX(BN$687:BN701,MATCH($C702,$F$687:$F701,0)),INDEX(BN703:BN$749,MATCH($C702,$F703:$F$749,0)))","v":8009.6826906173155},{"$f":"IF($H702>$C702,INDEX(BO$687:BO701,MATCH($C702,$F$687:$F701,0)),INDEX(BO703:BO$749,MATCH($C702,$F703:$F$749,0)))","v":49958.807180465235}]
[null,5.2,6.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H703)),ABS($E$687:$E$749-H703),0))","v":6},0,0,0,5,5,{"$f":"IF($H703>$C703,INDEX(J$687:J702,MATCH($C703,$F$687:$F702,0)),INDEX(J704:J$749,MATCH($C703,$F704:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H703>$C703,INDEX(K$687:K702,MATCH($C703,$F$687:$F702,0)),INDEX(K704:K$749,MATCH($C703,$F704:$F$749,0)))","v":"Man"},{"$f":"IF($H703>$C703,INDEX(L$687:L702,MATCH($C703,$F$687:$F702,0)),INDEX(L704:L$749,MATCH($C703,$F704:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H703>$C703,INDEX(M$687:M702,MATCH($C703,$F$687:$F702,0)),INDEX(M704:M$749,MATCH($C703,$F704:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H703>$C703,INDEX(N$687:N702,MATCH($C703,$F$687:$F702,0)),INDEX(N704:N$749,MATCH($C703,$F704:$F$749,0)))","v":2015},2016,{"$f":"IF($H703>$C703,INDEX(P$687:P702,MATCH($C703,$F$687:$F702,0)),INDEX(P704:P$749,MATCH($C703,$F704:$F$749,0)))","v":0},{"$f":"IF($H703>$C703,INDEX(Q$687:Q702,MATCH($C703,$F$687:$F702,0)),INDEX(Q704:Q$749,MATCH($C703,$F704:$F$749,0)))","v":0},{"$f":"IF($H703>$C703,INDEX(R$687:R702,MATCH($C703,$F$687:$F702,0)),INDEX(R704:R$749,MATCH($C703,$F704:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H703,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":9.0699594401196002},null,{"$f":"IF($H703>$C703,INDEX(V$687:V702,MATCH($C703,$F$687:$F702,0)),INDEX(V704:V$749,MATCH($C703,$F704:$F$749,0)))","v":6.2676983194512453E-2},{"$f":"IF($H703>$C703,INDEX(W$687:W702,MATCH($C703,$F$687:$F702,0)),INDEX(W704:W$749,MATCH($C703,$F704:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H703>$C703,INDEX(X$687:X702,MATCH($C703,$F$687:$F702,0)),INDEX(X704:X$749,MATCH($C703,$F704:$F$749,0)))","v":550000},{"$f":"IF($H703>$C703,INDEX(Y$687:Y702,MATCH($C703,$F$687:$F702,0)),INDEX(Y704:Y$749,MATCH($C703,$F704:$F$749,0)))","v":0},{"$f":"IF($H703>$C703,INDEX(Z$687:Z702,MATCH($C703,$F$687:$F702,0)),INDEX(Z704:Z$749,MATCH($C703,$F704:$F$749,0)))","v":365430},{"$f":"IF($H703>$C703,INDEX(AA$687:AA702,MATCH($C703,$F$687:$F702,0)),INDEX(AA704:AA$749,MATCH($C703,$F704:$F$749,0)))","v":14.8},{"$f":"IF($H703>$C703,INDEX(AB$687:AB702,MATCH($C703,$F$687:$F702,0)),INDEX(AB704:AB$749,MATCH($C703,$F704:$F$749,0)))","v":1800},{"$f":"IF($H703>$C703,INDEX(AC$687:AC702,MATCH($C703,$F$687:$F702,0)),INDEX(AC704:AC$749,MATCH($C703,$F704:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H703>$C703,INDEX(AH$687:AH702,MATCH($C703,$F$687:$F702,0)),INDEX(AH704:AH$749,MATCH($C703,$F704:$F$749,0)))","v":0.2},{"$f":"IF($H703>$C703,INDEX(AI$687:AI702,MATCH($C703,$F$687:$F702,0)),INDEX(AI704:AI$749,MATCH($C703,$F704:$F$749,0)))","v":1},{"$f":"IF($H703>$C703,INDEX(AJ$687:AJ702,MATCH($C703,$F$687:$F702,0)),INDEX(AJ704:AJ$749,MATCH($C703,$F704:$F$749,0)))","v":0},{"$f":"IF($H703>$C703,INDEX(AK$687:AK702,MATCH($C703,$F$687:$F702,0)),INDEX(AK704:AK$749,MATCH($C703,$F704:$F$749,0)))","v":0},{"$f":"IF($H703>$C703,INDEX(AL$687:AL702,MATCH($C703,$F$687:$F702,0)),INDEX(AL704:AL$749,MATCH($C703,$F704:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H703>$C703,INDEX(AM$687:AM702,MATCH($C703,$F$687:$F702,0)),INDEX(AM704:AM$749,MATCH($C703,$F704:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H703>$C703,INDEX(AN$687:AN702,MATCH($C703,$F$687:$F702,0)),INDEX(AN704:AN$749,MATCH($C703,$F704:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H703>$C703,INDEX(AQ$687:AQ702,MATCH($C703,$F$687:$F702,0)),INDEX(AQ704:AQ$749,MATCH($C703,$F704:$F$749,0)))","v":3760},{"$f":"IF($H703>$C703,INDEX(AR$687:AR702,MATCH($C703,$F$687:$F702,0)),INDEX(AR704:AR$749,MATCH($C703,$F704:$F$749,0)))","v":0},{"$f":"IF($H703>$C703,INDEX(AS$687:AS702,MATCH($C703,$F$687:$F702,0)),INDEX(AS704:AS$749,MATCH($C703,$F704:$F$749,0)))","v":1150},{"$f":"IF($H703>$C703,INDEX(AT$687:AT702,MATCH($C703,$F$687:$F702,0)),INDEX(AT704:AT$749,MATCH($C703,$F704:$F$749,0)))","v":18840.550759656602},{"$f":"IF($H703>$C703,INDEX(AU$687:AU702,MATCH($C703,$F$687:$F702,0)),INDEX(AU704:AU$749,MATCH($C703,$F704:$F$749,0)))","v":0.6},{"$f":"IF($H703>$C703,INDEX(AV$687:AV702,MATCH($C703,$F$687:$F702,0)),INDEX(AV704:AV$749,MATCH($C703,$F704:$F$749,0)))","v":98326},{"$f":"IF($H703>$C703,INDEX(AW$687:AW702,MATCH($C703,$F$687:$F702,0)),INDEX(AW704:AW$749,MATCH($C703,$F704:$F$749,0)))","v":2372},{"$f":"IF($H703>$C703,INDEX(AX$687:AX702,MATCH($C703,$F$687:$F702,0)),INDEX(AX704:AX$749,MATCH($C703,$F704:$F$749,0)))","v":0.2},{"$f":"IF($H703>$C703,INDEX(AY$687:AY702,MATCH($C703,$F$687:$F702,0)),INDEX(AY704:AY$749,MATCH($C703,$F704:$F$749,0)))","v":6},{"$f":"IF($H703>$C703,INDEX(AZ$687:AZ702,MATCH($C703,$F$687:$F702,0)),INDEX(AZ704:AZ$749,MATCH($C703,$F704:$F$749,0)))","v":150000},null,{"$f":"IF($H703>$C703,INDEX(BB$687:BB702,MATCH($C703,$F$687:$F702,0)),INDEX(BB704:BB$749,MATCH($C703,$F704:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H703>$C703,INDEX(BC$687:BC702,MATCH($C703,$F$687:$F702,0)),INDEX(BC704:BC$749,MATCH($C703,$F704:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H703>$C703,INDEX(BD$687:BD702,MATCH($C703,$F$687:$F702,0)),INDEX(BD704:BD$749,MATCH($C703,$F704:$F$749,0)))","v":0},{"$f":"IF($H703>$C703,INDEX(BE$687:BE702,MATCH($C703,$F$687:$F702,0)),INDEX(BE704:BE$749,MATCH($C703,$F704:$F$749,0)))","v":0},{"$f":"IF($H703>$C703,INDEX(BF$687:BF702,MATCH($C703,$F$687:$F702,0)),INDEX(BF704:BF$749,MATCH($C703,$F704:$F$749,0)))","v":0},{"$f":"IF($H703>$C703,INDEX(BG$687:BG702,MATCH($C703,$F$687:$F702,0)),INDEX(BG704:BG$749,MATCH($C703,$F704:$F$749,0)))","v":0},{"$f":"IF($H703>$C703,INDEX(BH$687:BH702,MATCH($C703,$F$687:$F702,0)),INDEX(BH704:BH$749,MATCH($C703,$F704:$F$749,0)))","v":0},{"$f":"IF($H703>$C703,INDEX(BI$687:BI702,MATCH($C703,$F$687:$F702,0)),INDEX(BI704:BI$749,MATCH($C703,$F704:$F$749,0)))","v":0},{"$f":"IF($H703>$C703,INDEX(BJ$687:BJ702,MATCH($C703,$F$687:$F702,0)),INDEX(BJ704:BJ$749,MATCH($C703,$F704:$F$749,0)))","v":18840.550759656602},null,{"$f":"IF($H703>$C703,INDEX(BL$687:BL702,MATCH($C703,$F$687:$F702,0)),INDEX(BL704:BL$749,MATCH($C703,$F704:$F$749,0)))","v":1},null,{"$f":"IF($H703>$C703,INDEX(BN$687:BN702,MATCH($C703,$F$687:$F702,0)),INDEX(BN704:BN$749,MATCH($C703,$F704:$F$749,0)))","v":5066.7702480924154},{"$f":"IF($H703>$C703,INDEX(BO$687:BO702,MATCH($C703,$F$687:$F702,0)),INDEX(BO704:BO$749,MATCH($C703,$F704:$F$749,0)))","v":49958.807180465235}]
[null,5.3,6.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H704)),ABS($E$687:$E$749-H704),0))","v":6},0,0,0,5,5,{"$f":"IF($H704>$C704,INDEX(J$687:J703,MATCH($C704,$F$687:$F703,0)),INDEX(J705:J$749,MATCH($C704,$F705:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H704>$C704,INDEX(K$687:K703,MATCH($C704,$F$687:$F703,0)),INDEX(K705:K$749,MATCH($C704,$F705:$F$749,0)))","v":"Scania"},{"$f":"IF($H704>$C704,INDEX(L$687:L703,MATCH($C704,$F$687:$F703,0)),INDEX(L705:L$749,MATCH($C704,$F705:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H704>$C704,INDEX(M$687:M703,MATCH($C704,$F$687:$F703,0)),INDEX(M705:M$749,MATCH($C704,$F705:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H704>$C704,INDEX(N$687:N703,MATCH($C704,$F$687:$F703,0)),INDEX(N705:N$749,MATCH($C704,$F705:$F$749,0)))","v":2015},2016,{"$f":"IF($H704>$C704,INDEX(P$687:P703,MATCH($C704,$F$687:$F703,0)),INDEX(P705:P$749,MATCH($C704,$F705:$F$749,0)))","v":0},{"$f":"IF($H704>$C704,INDEX(Q$687:Q703,MATCH($C704,$F$687:$F703,0)),INDEX(Q705:Q$749,MATCH($C704,$F705:$F$749,0)))","v":0},{"$f":"IF($H704>$C704,INDEX(R$687:R703,MATCH($C704,$F$687:$F703,0)),INDEX(R705:R$749,MATCH($C704,$F705:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H704,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":9.0699594401196002},null,{"$f":"IF($H704>$C704,INDEX(V$687:V703,MATCH($C704,$F$687:$F703,0)),INDEX(V705:V$749,MATCH($C704,$F705:$F$749,0)))","v":0.15312064581126453},{"$f":"IF($H704>$C704,INDEX(W$687:W703,MATCH($C704,$F$687:$F703,0)),INDEX(W705:W$749,MATCH($C704,$F705:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H704>$C704,INDEX(X$687:X703,MATCH($C704,$F$687:$F703,0)),INDEX(X705:X$749,MATCH($C704,$F705:$F$749,0)))","v":550000},{"$f":"IF($H704>$C704,INDEX(Y$687:Y703,MATCH($C704,$F$687:$F703,0)),INDEX(Y705:Y$749,MATCH($C704,$F705:$F$749,0)))","v":0},{"$f":"IF($H704>$C704,INDEX(Z$687:Z703,MATCH($C704,$F$687:$F703,0)),INDEX(Z705:Z$749,MATCH($C704,$F705:$F$749,0)))","v":365430},{"$f":"IF($H704>$C704,INDEX(AA$687:AA703,MATCH($C704,$F$687:$F703,0)),INDEX(AA705:AA$749,MATCH($C704,$F705:$F$749,0)))","v":14.8},{"$f":"IF($H704>$C704,INDEX(AB$687:AB703,MATCH($C704,$F$687:$F703,0)),INDEX(AB705:AB$749,MATCH($C704,$F705:$F$749,0)))","v":1800},{"$f":"IF($H704>$C704,INDEX(AC$687:AC703,MATCH($C704,$F$687:$F703,0)),INDEX(AC705:AC$749,MATCH($C704,$F705:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H704>$C704,INDEX(AH$687:AH703,MATCH($C704,$F$687:$F703,0)),INDEX(AH705:AH$749,MATCH($C704,$F705:$F$749,0)))","v":0.2},{"$f":"IF($H704>$C704,INDEX(AI$687:AI703,MATCH($C704,$F$687:$F703,0)),INDEX(AI705:AI$749,MATCH($C704,$F705:$F$749,0)))","v":1},{"$f":"IF($H704>$C704,INDEX(AJ$687:AJ703,MATCH($C704,$F$687:$F703,0)),INDEX(AJ705:AJ$749,MATCH($C704,$F705:$F$749,0)))","v":0},{"$f":"IF($H704>$C704,INDEX(AK$687:AK703,MATCH($C704,$F$687:$F703,0)),INDEX(AK705:AK$749,MATCH($C704,$F705:$F$749,0)))","v":0},{"$f":"IF($H704>$C704,INDEX(AL$687:AL703,MATCH($C704,$F$687:$F703,0)),INDEX(AL705:AL$749,MATCH($C704,$F705:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H704>$C704,INDEX(AM$687:AM703,MATCH($C704,$F$687:$F703,0)),INDEX(AM705:AM$749,MATCH($C704,$F705:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H704>$C704,INDEX(AN$687:AN703,MATCH($C704,$F$687:$F703,0)),INDEX(AN705:AN$749,MATCH($C704,$F705:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H704>$C704,INDEX(AQ$687:AQ703,MATCH($C704,$F$687:$F703,0)),INDEX(AQ705:AQ$749,MATCH($C704,$F705:$F$749,0)))","v":3760},{"$f":"IF($H704>$C704,INDEX(AR$687:AR703,MATCH($C704,$F$687:$F703,0)),INDEX(AR705:AR$749,MATCH($C704,$F705:$F$749,0)))","v":0},{"$f":"IF($H704>$C704,INDEX(AS$687:AS703,MATCH($C704,$F$687:$F703,0)),INDEX(AS705:AS$749,MATCH($C704,$F705:$F$749,0)))","v":1150},{"$f":"IF($H704>$C704,INDEX(AT$687:AT703,MATCH($C704,$F$687:$F703,0)),INDEX(AT705:AT$749,MATCH($C704,$F705:$F$749,0)))","v":46027.698729620875},{"$f":"IF($H704>$C704,INDEX(AU$687:AU703,MATCH($C704,$F$687:$F703,0)),INDEX(AU705:AU$749,MATCH($C704,$F705:$F$749,0)))","v":0.6},{"$f":"IF($H704>$C704,INDEX(AV$687:AV703,MATCH($C704,$F$687:$F703,0)),INDEX(AV705:AV$749,MATCH($C704,$F705:$F$749,0)))","v":98326},{"$f":"IF($H704>$C704,INDEX(AW$687:AW703,MATCH($C704,$F$687:$F703,0)),INDEX(AW705:AW$749,MATCH($C704,$F705:$F$749,0)))","v":2372},{"$f":"IF($H704>$C704,INDEX(AX$687:AX703,MATCH($C704,$F$687:$F703,0)),INDEX(AX705:AX$749,MATCH($C704,$F705:$F$749,0)))","v":0.2},{"$f":"IF($H704>$C704,INDEX(AY$687:AY703,MATCH($C704,$F$687:$F703,0)),INDEX(AY705:AY$749,MATCH($C704,$F705:$F$749,0)))","v":6},{"$f":"IF($H704>$C704,INDEX(AZ$687:AZ703,MATCH($C704,$F$687:$F703,0)),INDEX(AZ705:AZ$749,MATCH($C704,$F705:$F$749,0)))","v":150000},null,{"$f":"IF($H704>$C704,INDEX(BB$687:BB703,MATCH($C704,$F$687:$F703,0)),INDEX(BB705:BB$749,MATCH($C704,$F705:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H704>$C704,INDEX(BC$687:BC703,MATCH($C704,$F$687:$F703,0)),INDEX(BC705:BC$749,MATCH($C704,$F705:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H704>$C704,INDEX(BD$687:BD703,MATCH($C704,$F$687:$F703,0)),INDEX(BD705:BD$749,MATCH($C704,$F705:$F$749,0)))","v":0},{"$f":"IF($H704>$C704,INDEX(BE$687:BE703,MATCH($C704,$F$687:$F703,0)),INDEX(BE705:BE$749,MATCH($C704,$F705:$F$749,0)))","v":0},{"$f":"IF($H704>$C704,INDEX(BF$687:BF703,MATCH($C704,$F$687:$F703,0)),INDEX(BF705:BF$749,MATCH($C704,$F705:$F$749,0)))","v":0},{"$f":"IF($H704>$C704,INDEX(BG$687:BG703,MATCH($C704,$F$687:$F703,0)),INDEX(BG705:BG$749,MATCH($C704,$F705:$F$749,0)))","v":0},{"$f":"IF($H704>$C704,INDEX(BH$687:BH703,MATCH($C704,$F$687:$F703,0)),INDEX(BH705:BH$749,MATCH($C704,$F705:$F$749,0)))","v":0},{"$f":"IF($H704>$C704,INDEX(BI$687:BI703,MATCH($C704,$F$687:$F703,0)),INDEX(BI705:BI$749,MATCH($C704,$F705:$F$749,0)))","v":0},{"$f":"IF($H704>$C704,INDEX(BJ$687:BJ703,MATCH($C704,$F$687:$F703,0)),INDEX(BJ705:BJ$749,MATCH($C704,$F705:$F$749,0)))","v":46027.698729620875},null,{"$f":"IF($H704>$C704,INDEX(BL$687:BL703,MATCH($C704,$F$687:$F703,0)),INDEX(BL705:BL$749,MATCH($C704,$F705:$F$749,0)))","v":1},null,{"$f":"IF($H704>$C704,INDEX(BN$687:BN703,MATCH($C704,$F$687:$F703,0)),INDEX(BN705:BN$749,MATCH($C704,$F705:$F$749,0)))","v":12378.182436724835},{"$f":"IF($H704>$C704,INDEX(BO$687:BO703,MATCH($C704,$F$687:$F703,0)),INDEX(BO705:BO$749,MATCH($C704,$F705:$F$749,0)))","v":49958.807180465235}]
[null,6.1,6.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H705)),ABS($E$687:$E$749-H705),0))","v":6},6,6.1,1,6,6,{"$f":"J719","v":"Lastbil UNDER 12 ton uden anhænger"},"Volvo","Mest typiske","Mest typiske",{"$f":"N717+4","v":2015},2015,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H705,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":5.742211464286},null,0.10458593424986276,46036.182702170838,550000,0,365430,14.8,1800,{"$f":"BL705*AH705","v":0.2},null,null,null,null,0.2,1,0,0,0.17398668222418925,{"$f":"1-AL705/(X705/Z705)","v":0.8844000849360264},260.82,null,null,3760,0,1150,{"$f":"BJ705","v":29783.634526971735},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W705","v":46036.182702170838},0.64696142857142858,null,null,null,null,null,null,{"$f":"PRODUCT(BB705:BC705)","v":29783.634526971735},null,{"$f":"BL719","v":1},null,{"$f":"AL705*W705","v":8009.6826906173155},{"$f":"-PMT(Lånerente,AA705,X705)","v":49958.807180465235}]
[null,6.2,6.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H706)),ABS($E$687:$E$749-H706),0))","v":6},6,6.2,1,6,6,{"$f":"J705","v":"Lastbil UNDER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N718+4","v":2015},2015,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H706,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":5.742211464286},null,6.2676983194512453E-2,29121.598178208067,550000,0,365430,14.8,1800,{"$f":"BL706*AH706","v":0.2},null,null,null,null,0.2,1,0,0,0.17398668222418925,{"$f":"1-AL706/(X706/Z706)","v":0.8844000849360264},260.82,null,null,3760,0,1150,{"$f":"BJ706","v":18840.550759656602},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W706","v":29121.598178208067},0.64696142857142858,null,null,null,null,null,null,{"$f":"PRODUCT(BB706:BC706)","v":18840.550759656602},null,{"$f":"BL705","v":1},null,{"$f":"AL706*W706","v":5066.7702480924154},{"$f":"-PMT(Lånerente,AA706,X706)","v":49958.807180465235}]
[null,6.3,6.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H707)),ABS($E$687:$E$749-H707),0))","v":6},6,6.3,1,6,6,{"$f":"J706","v":"Lastbil UNDER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N719+4","v":2015},2015,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H707,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":5.742211464286},null,0.15312064581126453,71144.424840373817,550000,0,365430,14.8,1800,{"$f":"BL707*AH707","v":0.2},null,null,null,null,0.2,1,0,0,0.17398668222418925,{"$f":"1-AL707/(X707/Z707)","v":0.8844000849360264},260.82,null,null,3760,0,1150,{"$f":"BJ707","v":46027.698729620875},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W707","v":71144.424840373817},0.64696142857142858,null,null,null,null,null,null,{"$f":"PRODUCT(BB707:BC707)","v":46027.698729620875},null,{"$f":"BL706","v":1},null,{"$f":"AL707*W707","v":12378.182436724835},{"$f":"-PMT(Lånerente,AA707,X707)","v":49958.807180465235}]
[null,7.1,6.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H708)),ABS($E$687:$E$749-H708),0))","v":6},0,0,0,7,7,{"$f":"IF($H708>$C708,INDEX(J$687:J707,MATCH($C708,$F$687:$F707,0)),INDEX(J709:J$749,MATCH($C708,$F709:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H708>$C708,INDEX(K$687:K707,MATCH($C708,$F$687:$F707,0)),INDEX(K709:K$749,MATCH($C708,$F709:$F$749,0)))","v":"Volvo"},{"$f":"IF($H708>$C708,INDEX(L$687:L707,MATCH($C708,$F$687:$F707,0)),INDEX(L709:L$749,MATCH($C708,$F709:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H708>$C708,INDEX(M$687:M707,MATCH($C708,$F$687:$F707,0)),INDEX(M709:M$749,MATCH($C708,$F709:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H708>$C708,INDEX(N$687:N707,MATCH($C708,$F$687:$F707,0)),INDEX(N709:N$749,MATCH($C708,$F709:$F$749,0)))","v":2015},2014,{"$f":"IF($H708>$C708,INDEX(P$687:P707,MATCH($C708,$F$687:$F707,0)),INDEX(P709:P$749,MATCH($C708,$F709:$F$749,0)))","v":0},{"$f":"IF($H708>$C708,INDEX(Q$687:Q707,MATCH($C708,$F$687:$F707,0)),INDEX(Q709:Q$749,MATCH($C708,$F709:$F$749,0)))","v":0},{"$f":"IF($H708>$C708,INDEX(R$687:R707,MATCH($C708,$F$687:$F707,0)),INDEX(R709:R$749,MATCH($C708,$F709:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H708,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":5.1469567311936002},null,{"$f":"IF($H708>$C708,INDEX(V$687:V707,MATCH($C708,$F$687:$F707,0)),INDEX(V709:V$749,MATCH($C708,$F709:$F$749,0)))","v":0.10458593424986276},{"$f":"IF($H708>$C708,INDEX(W$687:W707,MATCH($C708,$F$687:$F707,0)),INDEX(W709:W$749,MATCH($C708,$F709:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H708>$C708,INDEX(X$687:X707,MATCH($C708,$F$687:$F707,0)),INDEX(X709:X$749,MATCH($C708,$F709:$F$749,0)))","v":550000},{"$f":"IF($H708>$C708,INDEX(Y$687:Y707,MATCH($C708,$F$687:$F707,0)),INDEX(Y709:Y$749,MATCH($C708,$F709:$F$749,0)))","v":0},{"$f":"IF($H708>$C708,INDEX(Z$687:Z707,MATCH($C708,$F$687:$F707,0)),INDEX(Z709:Z$749,MATCH($C708,$F709:$F$749,0)))","v":365430},{"$f":"IF($H708>$C708,INDEX(AA$687:AA707,MATCH($C708,$F$687:$F707,0)),INDEX(AA709:AA$749,MATCH($C708,$F709:$F$749,0)))","v":14.8},{"$f":"IF($H708>$C708,INDEX(AB$687:AB707,MATCH($C708,$F$687:$F707,0)),INDEX(AB709:AB$749,MATCH($C708,$F709:$F$749,0)))","v":1800},{"$f":"IF($H708>$C708,INDEX(AC$687:AC707,MATCH($C708,$F$687:$F707,0)),INDEX(AC709:AC$749,MATCH($C708,$F709:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H708>$C708,INDEX(AH$687:AH707,MATCH($C708,$F$687:$F707,0)),INDEX(AH709:AH$749,MATCH($C708,$F709:$F$749,0)))","v":0.2},{"$f":"IF($H708>$C708,INDEX(AI$687:AI707,MATCH($C708,$F$687:$F707,0)),INDEX(AI709:AI$749,MATCH($C708,$F709:$F$749,0)))","v":1},{"$f":"IF($H708>$C708,INDEX(AJ$687:AJ707,MATCH($C708,$F$687:$F707,0)),INDEX(AJ709:AJ$749,MATCH($C708,$F709:$F$749,0)))","v":0},{"$f":"IF($H708>$C708,INDEX(AK$687:AK707,MATCH($C708,$F$687:$F707,0)),INDEX(AK709:AK$749,MATCH($C708,$F709:$F$749,0)))","v":0},{"$f":"IF($H708>$C708,INDEX(AL$687:AL707,MATCH($C708,$F$687:$F707,0)),INDEX(AL709:AL$749,MATCH($C708,$F709:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H708>$C708,INDEX(AM$687:AM707,MATCH($C708,$F$687:$F707,0)),INDEX(AM709:AM$749,MATCH($C708,$F709:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H708>$C708,INDEX(AN$687:AN707,MATCH($C708,$F$687:$F707,0)),INDEX(AN709:AN$749,MATCH($C708,$F709:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H708>$C708,INDEX(AQ$687:AQ707,MATCH($C708,$F$687:$F707,0)),INDEX(AQ709:AQ$749,MATCH($C708,$F709:$F$749,0)))","v":3760},{"$f":"IF($H708>$C708,INDEX(AR$687:AR707,MATCH($C708,$F$687:$F707,0)),INDEX(AR709:AR$749,MATCH($C708,$F709:$F$749,0)))","v":0},{"$f":"IF($H708>$C708,INDEX(AS$687:AS707,MATCH($C708,$F$687:$F707,0)),INDEX(AS709:AS$749,MATCH($C708,$F709:$F$749,0)))","v":1150},{"$f":"IF($H708>$C708,INDEX(AT$687:AT707,MATCH($C708,$F$687:$F707,0)),INDEX(AT709:AT$749,MATCH($C708,$F709:$F$749,0)))","v":29783.634526971735},{"$f":"IF($H708>$C708,INDEX(AU$687:AU707,MATCH($C708,$F$687:$F707,0)),INDEX(AU709:AU$749,MATCH($C708,$F709:$F$749,0)))","v":0.6},{"$f":"IF($H708>$C708,INDEX(AV$687:AV707,MATCH($C708,$F$687:$F707,0)),INDEX(AV709:AV$749,MATCH($C708,$F709:$F$749,0)))","v":98326},{"$f":"IF($H708>$C708,INDEX(AW$687:AW707,MATCH($C708,$F$687:$F707,0)),INDEX(AW709:AW$749,MATCH($C708,$F709:$F$749,0)))","v":2372},{"$f":"IF($H708>$C708,INDEX(AX$687:AX707,MATCH($C708,$F$687:$F707,0)),INDEX(AX709:AX$749,MATCH($C708,$F709:$F$749,0)))","v":0.2},{"$f":"IF($H708>$C708,INDEX(AY$687:AY707,MATCH($C708,$F$687:$F707,0)),INDEX(AY709:AY$749,MATCH($C708,$F709:$F$749,0)))","v":6},{"$f":"IF($H708>$C708,INDEX(AZ$687:AZ707,MATCH($C708,$F$687:$F707,0)),INDEX(AZ709:AZ$749,MATCH($C708,$F709:$F$749,0)))","v":150000},null,{"$f":"IF($H708>$C708,INDEX(BB$687:BB707,MATCH($C708,$F$687:$F707,0)),INDEX(BB709:BB$749,MATCH($C708,$F709:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H708>$C708,INDEX(BC$687:BC707,MATCH($C708,$F$687:$F707,0)),INDEX(BC709:BC$749,MATCH($C708,$F709:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H708>$C708,INDEX(BD$687:BD707,MATCH($C708,$F$687:$F707,0)),INDEX(BD709:BD$749,MATCH($C708,$F709:$F$749,0)))","v":0},{"$f":"IF($H708>$C708,INDEX(BE$687:BE707,MATCH($C708,$F$687:$F707,0)),INDEX(BE709:BE$749,MATCH($C708,$F709:$F$749,0)))","v":0},{"$f":"IF($H708>$C708,INDEX(BF$687:BF707,MATCH($C708,$F$687:$F707,0)),INDEX(BF709:BF$749,MATCH($C708,$F709:$F$749,0)))","v":0},{"$f":"IF($H708>$C708,INDEX(BG$687:BG707,MATCH($C708,$F$687:$F707,0)),INDEX(BG709:BG$749,MATCH($C708,$F709:$F$749,0)))","v":0},{"$f":"IF($H708>$C708,INDEX(BH$687:BH707,MATCH($C708,$F$687:$F707,0)),INDEX(BH709:BH$749,MATCH($C708,$F709:$F$749,0)))","v":0},{"$f":"IF($H708>$C708,INDEX(BI$687:BI707,MATCH($C708,$F$687:$F707,0)),INDEX(BI709:BI$749,MATCH($C708,$F709:$F$749,0)))","v":0},{"$f":"IF($H708>$C708,INDEX(BJ$687:BJ707,MATCH($C708,$F$687:$F707,0)),INDEX(BJ709:BJ$749,MATCH($C708,$F709:$F$749,0)))","v":29783.634526971735},null,{"$f":"IF($H708>$C708,INDEX(BL$687:BL707,MATCH($C708,$F$687:$F707,0)),INDEX(BL709:BL$749,MATCH($C708,$F709:$F$749,0)))","v":1},null,{"$f":"IF($H708>$C708,INDEX(BN$687:BN707,MATCH($C708,$F$687:$F707,0)),INDEX(BN709:BN$749,MATCH($C708,$F709:$F$749,0)))","v":8009.6826906173155},{"$f":"IF($H708>$C708,INDEX(BO$687:BO707,MATCH($C708,$F$687:$F707,0)),INDEX(BO709:BO$749,MATCH($C708,$F709:$F$749,0)))","v":49958.807180465235}]
[null,7.2,6.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H709)),ABS($E$687:$E$749-H709),0))","v":6},0,0,0,7,7,{"$f":"IF($H709>$C709,INDEX(J$687:J708,MATCH($C709,$F$687:$F708,0)),INDEX(J710:J$749,MATCH($C709,$F710:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H709>$C709,INDEX(K$687:K708,MATCH($C709,$F$687:$F708,0)),INDEX(K710:K$749,MATCH($C709,$F710:$F$749,0)))","v":"Man"},{"$f":"IF($H709>$C709,INDEX(L$687:L708,MATCH($C709,$F$687:$F708,0)),INDEX(L710:L$749,MATCH($C709,$F710:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H709>$C709,INDEX(M$687:M708,MATCH($C709,$F$687:$F708,0)),INDEX(M710:M$749,MATCH($C709,$F710:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H709>$C709,INDEX(N$687:N708,MATCH($C709,$F$687:$F708,0)),INDEX(N710:N$749,MATCH($C709,$F710:$F$749,0)))","v":2015},2014,{"$f":"IF($H709>$C709,INDEX(P$687:P708,MATCH($C709,$F$687:$F708,0)),INDEX(P710:P$749,MATCH($C709,$F710:$F$749,0)))","v":0},{"$f":"IF($H709>$C709,INDEX(Q$687:Q708,MATCH($C709,$F$687:$F708,0)),INDEX(Q710:Q$749,MATCH($C709,$F710:$F$749,0)))","v":0},{"$f":"IF($H709>$C709,INDEX(R$687:R708,MATCH($C709,$F$687:$F708,0)),INDEX(R710:R$749,MATCH($C709,$F710:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H709,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":5.1469567311936002},null,{"$f":"IF($H709>$C709,INDEX(V$687:V708,MATCH($C709,$F$687:$F708,0)),INDEX(V710:V$749,MATCH($C709,$F710:$F$749,0)))","v":6.2676983194512453E-2},{"$f":"IF($H709>$C709,INDEX(W$687:W708,MATCH($C709,$F$687:$F708,0)),INDEX(W710:W$749,MATCH($C709,$F710:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H709>$C709,INDEX(X$687:X708,MATCH($C709,$F$687:$F708,0)),INDEX(X710:X$749,MATCH($C709,$F710:$F$749,0)))","v":550000},{"$f":"IF($H709>$C709,INDEX(Y$687:Y708,MATCH($C709,$F$687:$F708,0)),INDEX(Y710:Y$749,MATCH($C709,$F710:$F$749,0)))","v":0},{"$f":"IF($H709>$C709,INDEX(Z$687:Z708,MATCH($C709,$F$687:$F708,0)),INDEX(Z710:Z$749,MATCH($C709,$F710:$F$749,0)))","v":365430},{"$f":"IF($H709>$C709,INDEX(AA$687:AA708,MATCH($C709,$F$687:$F708,0)),INDEX(AA710:AA$749,MATCH($C709,$F710:$F$749,0)))","v":14.8},{"$f":"IF($H709>$C709,INDEX(AB$687:AB708,MATCH($C709,$F$687:$F708,0)),INDEX(AB710:AB$749,MATCH($C709,$F710:$F$749,0)))","v":1800},{"$f":"IF($H709>$C709,INDEX(AC$687:AC708,MATCH($C709,$F$687:$F708,0)),INDEX(AC710:AC$749,MATCH($C709,$F710:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H709>$C709,INDEX(AH$687:AH708,MATCH($C709,$F$687:$F708,0)),INDEX(AH710:AH$749,MATCH($C709,$F710:$F$749,0)))","v":0.2},{"$f":"IF($H709>$C709,INDEX(AI$687:AI708,MATCH($C709,$F$687:$F708,0)),INDEX(AI710:AI$749,MATCH($C709,$F710:$F$749,0)))","v":1},{"$f":"IF($H709>$C709,INDEX(AJ$687:AJ708,MATCH($C709,$F$687:$F708,0)),INDEX(AJ710:AJ$749,MATCH($C709,$F710:$F$749,0)))","v":0},{"$f":"IF($H709>$C709,INDEX(AK$687:AK708,MATCH($C709,$F$687:$F708,0)),INDEX(AK710:AK$749,MATCH($C709,$F710:$F$749,0)))","v":0},{"$f":"IF($H709>$C709,INDEX(AL$687:AL708,MATCH($C709,$F$687:$F708,0)),INDEX(AL710:AL$749,MATCH($C709,$F710:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H709>$C709,INDEX(AM$687:AM708,MATCH($C709,$F$687:$F708,0)),INDEX(AM710:AM$749,MATCH($C709,$F710:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H709>$C709,INDEX(AN$687:AN708,MATCH($C709,$F$687:$F708,0)),INDEX(AN710:AN$749,MATCH($C709,$F710:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H709>$C709,INDEX(AQ$687:AQ708,MATCH($C709,$F$687:$F708,0)),INDEX(AQ710:AQ$749,MATCH($C709,$F710:$F$749,0)))","v":3760},{"$f":"IF($H709>$C709,INDEX(AR$687:AR708,MATCH($C709,$F$687:$F708,0)),INDEX(AR710:AR$749,MATCH($C709,$F710:$F$749,0)))","v":0},{"$f":"IF($H709>$C709,INDEX(AS$687:AS708,MATCH($C709,$F$687:$F708,0)),INDEX(AS710:AS$749,MATCH($C709,$F710:$F$749,0)))","v":1150},{"$f":"IF($H709>$C709,INDEX(AT$687:AT708,MATCH($C709,$F$687:$F708,0)),INDEX(AT710:AT$749,MATCH($C709,$F710:$F$749,0)))","v":18840.550759656602},{"$f":"IF($H709>$C709,INDEX(AU$687:AU708,MATCH($C709,$F$687:$F708,0)),INDEX(AU710:AU$749,MATCH($C709,$F710:$F$749,0)))","v":0.6},{"$f":"IF($H709>$C709,INDEX(AV$687:AV708,MATCH($C709,$F$687:$F708,0)),INDEX(AV710:AV$749,MATCH($C709,$F710:$F$749,0)))","v":98326},{"$f":"IF($H709>$C709,INDEX(AW$687:AW708,MATCH($C709,$F$687:$F708,0)),INDEX(AW710:AW$749,MATCH($C709,$F710:$F$749,0)))","v":2372},{"$f":"IF($H709>$C709,INDEX(AX$687:AX708,MATCH($C709,$F$687:$F708,0)),INDEX(AX710:AX$749,MATCH($C709,$F710:$F$749,0)))","v":0.2},{"$f":"IF($H709>$C709,INDEX(AY$687:AY708,MATCH($C709,$F$687:$F708,0)),INDEX(AY710:AY$749,MATCH($C709,$F710:$F$749,0)))","v":6},{"$f":"IF($H709>$C709,INDEX(AZ$687:AZ708,MATCH($C709,$F$687:$F708,0)),INDEX(AZ710:AZ$749,MATCH($C709,$F710:$F$749,0)))","v":150000},null,{"$f":"IF($H709>$C709,INDEX(BB$687:BB708,MATCH($C709,$F$687:$F708,0)),INDEX(BB710:BB$749,MATCH($C709,$F710:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H709>$C709,INDEX(BC$687:BC708,MATCH($C709,$F$687:$F708,0)),INDEX(BC710:BC$749,MATCH($C709,$F710:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H709>$C709,INDEX(BD$687:BD708,MATCH($C709,$F$687:$F708,0)),INDEX(BD710:BD$749,MATCH($C709,$F710:$F$749,0)))","v":0},{"$f":"IF($H709>$C709,INDEX(BE$687:BE708,MATCH($C709,$F$687:$F708,0)),INDEX(BE710:BE$749,MATCH($C709,$F710:$F$749,0)))","v":0},{"$f":"IF($H709>$C709,INDEX(BF$687:BF708,MATCH($C709,$F$687:$F708,0)),INDEX(BF710:BF$749,MATCH($C709,$F710:$F$749,0)))","v":0},{"$f":"IF($H709>$C709,INDEX(BG$687:BG708,MATCH($C709,$F$687:$F708,0)),INDEX(BG710:BG$749,MATCH($C709,$F710:$F$749,0)))","v":0},{"$f":"IF($H709>$C709,INDEX(BH$687:BH708,MATCH($C709,$F$687:$F708,0)),INDEX(BH710:BH$749,MATCH($C709,$F710:$F$749,0)))","v":0},{"$f":"IF($H709>$C709,INDEX(BI$687:BI708,MATCH($C709,$F$687:$F708,0)),INDEX(BI710:BI$749,MATCH($C709,$F710:$F$749,0)))","v":0},{"$f":"IF($H709>$C709,INDEX(BJ$687:BJ708,MATCH($C709,$F$687:$F708,0)),INDEX(BJ710:BJ$749,MATCH($C709,$F710:$F$749,0)))","v":18840.550759656602},null,{"$f":"IF($H709>$C709,INDEX(BL$687:BL708,MATCH($C709,$F$687:$F708,0)),INDEX(BL710:BL$749,MATCH($C709,$F710:$F$749,0)))","v":1},null,{"$f":"IF($H709>$C709,INDEX(BN$687:BN708,MATCH($C709,$F$687:$F708,0)),INDEX(BN710:BN$749,MATCH($C709,$F710:$F$749,0)))","v":5066.7702480924154},{"$f":"IF($H709>$C709,INDEX(BO$687:BO708,MATCH($C709,$F$687:$F708,0)),INDEX(BO710:BO$749,MATCH($C709,$F710:$F$749,0)))","v":49958.807180465235}]
[null,7.3,6.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H710)),ABS($E$687:$E$749-H710),0))","v":6},0,0,0,7,7,{"$f":"IF($H710>$C710,INDEX(J$687:J709,MATCH($C710,$F$687:$F709,0)),INDEX(J711:J$749,MATCH($C710,$F711:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H710>$C710,INDEX(K$687:K709,MATCH($C710,$F$687:$F709,0)),INDEX(K711:K$749,MATCH($C710,$F711:$F$749,0)))","v":"Scania"},{"$f":"IF($H710>$C710,INDEX(L$687:L709,MATCH($C710,$F$687:$F709,0)),INDEX(L711:L$749,MATCH($C710,$F711:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H710>$C710,INDEX(M$687:M709,MATCH($C710,$F$687:$F709,0)),INDEX(M711:M$749,MATCH($C710,$F711:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H710>$C710,INDEX(N$687:N709,MATCH($C710,$F$687:$F709,0)),INDEX(N711:N$749,MATCH($C710,$F711:$F$749,0)))","v":2015},2014,{"$f":"IF($H710>$C710,INDEX(P$687:P709,MATCH($C710,$F$687:$F709,0)),INDEX(P711:P$749,MATCH($C710,$F711:$F$749,0)))","v":0},{"$f":"IF($H710>$C710,INDEX(Q$687:Q709,MATCH($C710,$F$687:$F709,0)),INDEX(Q711:Q$749,MATCH($C710,$F711:$F$749,0)))","v":0},{"$f":"IF($H710>$C710,INDEX(R$687:R709,MATCH($C710,$F$687:$F709,0)),INDEX(R711:R$749,MATCH($C710,$F711:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H710,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":5.1469567311936002},null,{"$f":"IF($H710>$C710,INDEX(V$687:V709,MATCH($C710,$F$687:$F709,0)),INDEX(V711:V$749,MATCH($C710,$F711:$F$749,0)))","v":0.15312064581126453},{"$f":"IF($H710>$C710,INDEX(W$687:W709,MATCH($C710,$F$687:$F709,0)),INDEX(W711:W$749,MATCH($C710,$F711:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H710>$C710,INDEX(X$687:X709,MATCH($C710,$F$687:$F709,0)),INDEX(X711:X$749,MATCH($C710,$F711:$F$749,0)))","v":550000},{"$f":"IF($H710>$C710,INDEX(Y$687:Y709,MATCH($C710,$F$687:$F709,0)),INDEX(Y711:Y$749,MATCH($C710,$F711:$F$749,0)))","v":0},{"$f":"IF($H710>$C710,INDEX(Z$687:Z709,MATCH($C710,$F$687:$F709,0)),INDEX(Z711:Z$749,MATCH($C710,$F711:$F$749,0)))","v":365430},{"$f":"IF($H710>$C710,INDEX(AA$687:AA709,MATCH($C710,$F$687:$F709,0)),INDEX(AA711:AA$749,MATCH($C710,$F711:$F$749,0)))","v":14.8},{"$f":"IF($H710>$C710,INDEX(AB$687:AB709,MATCH($C710,$F$687:$F709,0)),INDEX(AB711:AB$749,MATCH($C710,$F711:$F$749,0)))","v":1800},{"$f":"IF($H710>$C710,INDEX(AC$687:AC709,MATCH($C710,$F$687:$F709,0)),INDEX(AC711:AC$749,MATCH($C710,$F711:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H710>$C710,INDEX(AH$687:AH709,MATCH($C710,$F$687:$F709,0)),INDEX(AH711:AH$749,MATCH($C710,$F711:$F$749,0)))","v":0.2},{"$f":"IF($H710>$C710,INDEX(AI$687:AI709,MATCH($C710,$F$687:$F709,0)),INDEX(AI711:AI$749,MATCH($C710,$F711:$F$749,0)))","v":1},{"$f":"IF($H710>$C710,INDEX(AJ$687:AJ709,MATCH($C710,$F$687:$F709,0)),INDEX(AJ711:AJ$749,MATCH($C710,$F711:$F$749,0)))","v":0},{"$f":"IF($H710>$C710,INDEX(AK$687:AK709,MATCH($C710,$F$687:$F709,0)),INDEX(AK711:AK$749,MATCH($C710,$F711:$F$749,0)))","v":0},{"$f":"IF($H710>$C710,INDEX(AL$687:AL709,MATCH($C710,$F$687:$F709,0)),INDEX(AL711:AL$749,MATCH($C710,$F711:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H710>$C710,INDEX(AM$687:AM709,MATCH($C710,$F$687:$F709,0)),INDEX(AM711:AM$749,MATCH($C710,$F711:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H710>$C710,INDEX(AN$687:AN709,MATCH($C710,$F$687:$F709,0)),INDEX(AN711:AN$749,MATCH($C710,$F711:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H710>$C710,INDEX(AQ$687:AQ709,MATCH($C710,$F$687:$F709,0)),INDEX(AQ711:AQ$749,MATCH($C710,$F711:$F$749,0)))","v":3760},{"$f":"IF($H710>$C710,INDEX(AR$687:AR709,MATCH($C710,$F$687:$F709,0)),INDEX(AR711:AR$749,MATCH($C710,$F711:$F$749,0)))","v":0},{"$f":"IF($H710>$C710,INDEX(AS$687:AS709,MATCH($C710,$F$687:$F709,0)),INDEX(AS711:AS$749,MATCH($C710,$F711:$F$749,0)))","v":1150},{"$f":"IF($H710>$C710,INDEX(AT$687:AT709,MATCH($C710,$F$687:$F709,0)),INDEX(AT711:AT$749,MATCH($C710,$F711:$F$749,0)))","v":46027.698729620875},{"$f":"IF($H710>$C710,INDEX(AU$687:AU709,MATCH($C710,$F$687:$F709,0)),INDEX(AU711:AU$749,MATCH($C710,$F711:$F$749,0)))","v":0.6},{"$f":"IF($H710>$C710,INDEX(AV$687:AV709,MATCH($C710,$F$687:$F709,0)),INDEX(AV711:AV$749,MATCH($C710,$F711:$F$749,0)))","v":98326},{"$f":"IF($H710>$C710,INDEX(AW$687:AW709,MATCH($C710,$F$687:$F709,0)),INDEX(AW711:AW$749,MATCH($C710,$F711:$F$749,0)))","v":2372},{"$f":"IF($H710>$C710,INDEX(AX$687:AX709,MATCH($C710,$F$687:$F709,0)),INDEX(AX711:AX$749,MATCH($C710,$F711:$F$749,0)))","v":0.2},{"$f":"IF($H710>$C710,INDEX(AY$687:AY709,MATCH($C710,$F$687:$F709,0)),INDEX(AY711:AY$749,MATCH($C710,$F711:$F$749,0)))","v":6},{"$f":"IF($H710>$C710,INDEX(AZ$687:AZ709,MATCH($C710,$F$687:$F709,0)),INDEX(AZ711:AZ$749,MATCH($C710,$F711:$F$749,0)))","v":150000},null,{"$f":"IF($H710>$C710,INDEX(BB$687:BB709,MATCH($C710,$F$687:$F709,0)),INDEX(BB711:BB$749,MATCH($C710,$F711:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H710>$C710,INDEX(BC$687:BC709,MATCH($C710,$F$687:$F709,0)),INDEX(BC711:BC$749,MATCH($C710,$F711:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H710>$C710,INDEX(BD$687:BD709,MATCH($C710,$F$687:$F709,0)),INDEX(BD711:BD$749,MATCH($C710,$F711:$F$749,0)))","v":0},{"$f":"IF($H710>$C710,INDEX(BE$687:BE709,MATCH($C710,$F$687:$F709,0)),INDEX(BE711:BE$749,MATCH($C710,$F711:$F$749,0)))","v":0},{"$f":"IF($H710>$C710,INDEX(BF$687:BF709,MATCH($C710,$F$687:$F709,0)),INDEX(BF711:BF$749,MATCH($C710,$F711:$F$749,0)))","v":0},{"$f":"IF($H710>$C710,INDEX(BG$687:BG709,MATCH($C710,$F$687:$F709,0)),INDEX(BG711:BG$749,MATCH($C710,$F711:$F$749,0)))","v":0},{"$f":"IF($H710>$C710,INDEX(BH$687:BH709,MATCH($C710,$F$687:$F709,0)),INDEX(BH711:BH$749,MATCH($C710,$F711:$F$749,0)))","v":0},{"$f":"IF($H710>$C710,INDEX(BI$687:BI709,MATCH($C710,$F$687:$F709,0)),INDEX(BI711:BI$749,MATCH($C710,$F711:$F$749,0)))","v":0},{"$f":"IF($H710>$C710,INDEX(BJ$687:BJ709,MATCH($C710,$F$687:$F709,0)),INDEX(BJ711:BJ$749,MATCH($C710,$F711:$F$749,0)))","v":46027.698729620875},null,{"$f":"IF($H710>$C710,INDEX(BL$687:BL709,MATCH($C710,$F$687:$F709,0)),INDEX(BL711:BL$749,MATCH($C710,$F711:$F$749,0)))","v":1},null,{"$f":"IF($H710>$C710,INDEX(BN$687:BN709,MATCH($C710,$F$687:$F709,0)),INDEX(BN711:BN$749,MATCH($C710,$F711:$F$749,0)))","v":12378.182436724835},{"$f":"IF($H710>$C710,INDEX(BO$687:BO709,MATCH($C710,$F$687:$F709,0)),INDEX(BO711:BO$749,MATCH($C710,$F711:$F$749,0)))","v":49958.807180465235}]
[null,8.1,6.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H711)),ABS($E$687:$E$749-H711),0))","v":6},0,0,0,8,8,{"$f":"IF($H711>$C711,INDEX(J$687:J710,MATCH($C711,$F$687:$F710,0)),INDEX(J712:J$749,MATCH($C711,$F712:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H711>$C711,INDEX(K$687:K710,MATCH($C711,$F$687:$F710,0)),INDEX(K712:K$749,MATCH($C711,$F712:$F$749,0)))","v":"Volvo"},{"$f":"IF($H711>$C711,INDEX(L$687:L710,MATCH($C711,$F$687:$F710,0)),INDEX(L712:L$749,MATCH($C711,$F712:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H711>$C711,INDEX(M$687:M710,MATCH($C711,$F$687:$F710,0)),INDEX(M712:M$749,MATCH($C711,$F712:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H711>$C711,INDEX(N$687:N710,MATCH($C711,$F$687:$F710,0)),INDEX(N712:N$749,MATCH($C711,$F712:$F$749,0)))","v":2015},2013,{"$f":"IF($H711>$C711,INDEX(P$687:P710,MATCH($C711,$F$687:$F710,0)),INDEX(P712:P$749,MATCH($C711,$F712:$F$749,0)))","v":0},{"$f":"IF($H711>$C711,INDEX(Q$687:Q710,MATCH($C711,$F$687:$F710,0)),INDEX(Q712:Q$749,MATCH($C711,$F712:$F$749,0)))","v":0},{"$f":"IF($H711>$C711,INDEX(R$687:R710,MATCH($C711,$F$687:$F710,0)),INDEX(R712:R$749,MATCH($C711,$F712:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H711,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":5.0389670523210004},null,{"$f":"IF($H711>$C711,INDEX(V$687:V710,MATCH($C711,$F$687:$F710,0)),INDEX(V712:V$749,MATCH($C711,$F712:$F$749,0)))","v":0.10458593424986276},{"$f":"IF($H711>$C711,INDEX(W$687:W710,MATCH($C711,$F$687:$F710,0)),INDEX(W712:W$749,MATCH($C711,$F712:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H711>$C711,INDEX(X$687:X710,MATCH($C711,$F$687:$F710,0)),INDEX(X712:X$749,MATCH($C711,$F712:$F$749,0)))","v":550000},{"$f":"IF($H711>$C711,INDEX(Y$687:Y710,MATCH($C711,$F$687:$F710,0)),INDEX(Y712:Y$749,MATCH($C711,$F712:$F$749,0)))","v":0},{"$f":"IF($H711>$C711,INDEX(Z$687:Z710,MATCH($C711,$F$687:$F710,0)),INDEX(Z712:Z$749,MATCH($C711,$F712:$F$749,0)))","v":365430},{"$f":"IF($H711>$C711,INDEX(AA$687:AA710,MATCH($C711,$F$687:$F710,0)),INDEX(AA712:AA$749,MATCH($C711,$F712:$F$749,0)))","v":14.8},{"$f":"IF($H711>$C711,INDEX(AB$687:AB710,MATCH($C711,$F$687:$F710,0)),INDEX(AB712:AB$749,MATCH($C711,$F712:$F$749,0)))","v":1800},{"$f":"IF($H711>$C711,INDEX(AC$687:AC710,MATCH($C711,$F$687:$F710,0)),INDEX(AC712:AC$749,MATCH($C711,$F712:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H711>$C711,INDEX(AH$687:AH710,MATCH($C711,$F$687:$F710,0)),INDEX(AH712:AH$749,MATCH($C711,$F712:$F$749,0)))","v":0.2},{"$f":"IF($H711>$C711,INDEX(AI$687:AI710,MATCH($C711,$F$687:$F710,0)),INDEX(AI712:AI$749,MATCH($C711,$F712:$F$749,0)))","v":1},{"$f":"IF($H711>$C711,INDEX(AJ$687:AJ710,MATCH($C711,$F$687:$F710,0)),INDEX(AJ712:AJ$749,MATCH($C711,$F712:$F$749,0)))","v":0},{"$f":"IF($H711>$C711,INDEX(AK$687:AK710,MATCH($C711,$F$687:$F710,0)),INDEX(AK712:AK$749,MATCH($C711,$F712:$F$749,0)))","v":0},{"$f":"IF($H711>$C711,INDEX(AL$687:AL710,MATCH($C711,$F$687:$F710,0)),INDEX(AL712:AL$749,MATCH($C711,$F712:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H711>$C711,INDEX(AM$687:AM710,MATCH($C711,$F$687:$F710,0)),INDEX(AM712:AM$749,MATCH($C711,$F712:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H711>$C711,INDEX(AN$687:AN710,MATCH($C711,$F$687:$F710,0)),INDEX(AN712:AN$749,MATCH($C711,$F712:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H711>$C711,INDEX(AQ$687:AQ710,MATCH($C711,$F$687:$F710,0)),INDEX(AQ712:AQ$749,MATCH($C711,$F712:$F$749,0)))","v":3760},{"$f":"IF($H711>$C711,INDEX(AR$687:AR710,MATCH($C711,$F$687:$F710,0)),INDEX(AR712:AR$749,MATCH($C711,$F712:$F$749,0)))","v":0},{"$f":"IF($H711>$C711,INDEX(AS$687:AS710,MATCH($C711,$F$687:$F710,0)),INDEX(AS712:AS$749,MATCH($C711,$F712:$F$749,0)))","v":1150},{"$f":"IF($H711>$C711,INDEX(AT$687:AT710,MATCH($C711,$F$687:$F710,0)),INDEX(AT712:AT$749,MATCH($C711,$F712:$F$749,0)))","v":29783.634526971735},{"$f":"IF($H711>$C711,INDEX(AU$687:AU710,MATCH($C711,$F$687:$F710,0)),INDEX(AU712:AU$749,MATCH($C711,$F712:$F$749,0)))","v":0.6},{"$f":"IF($H711>$C711,INDEX(AV$687:AV710,MATCH($C711,$F$687:$F710,0)),INDEX(AV712:AV$749,MATCH($C711,$F712:$F$749,0)))","v":98326},{"$f":"IF($H711>$C711,INDEX(AW$687:AW710,MATCH($C711,$F$687:$F710,0)),INDEX(AW712:AW$749,MATCH($C711,$F712:$F$749,0)))","v":2372},{"$f":"IF($H711>$C711,INDEX(AX$687:AX710,MATCH($C711,$F$687:$F710,0)),INDEX(AX712:AX$749,MATCH($C711,$F712:$F$749,0)))","v":0.2},{"$f":"IF($H711>$C711,INDEX(AY$687:AY710,MATCH($C711,$F$687:$F710,0)),INDEX(AY712:AY$749,MATCH($C711,$F712:$F$749,0)))","v":6},{"$f":"IF($H711>$C711,INDEX(AZ$687:AZ710,MATCH($C711,$F$687:$F710,0)),INDEX(AZ712:AZ$749,MATCH($C711,$F712:$F$749,0)))","v":150000},null,{"$f":"IF($H711>$C711,INDEX(BB$687:BB710,MATCH($C711,$F$687:$F710,0)),INDEX(BB712:BB$749,MATCH($C711,$F712:$F$749,0)))","v":46036.182702170838},{"$f":"IF($H711>$C711,INDEX(BC$687:BC710,MATCH($C711,$F$687:$F710,0)),INDEX(BC712:BC$749,MATCH($C711,$F712:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H711>$C711,INDEX(BD$687:BD710,MATCH($C711,$F$687:$F710,0)),INDEX(BD712:BD$749,MATCH($C711,$F712:$F$749,0)))","v":0},{"$f":"IF($H711>$C711,INDEX(BE$687:BE710,MATCH($C711,$F$687:$F710,0)),INDEX(BE712:BE$749,MATCH($C711,$F712:$F$749,0)))","v":0},{"$f":"IF($H711>$C711,INDEX(BF$687:BF710,MATCH($C711,$F$687:$F710,0)),INDEX(BF712:BF$749,MATCH($C711,$F712:$F$749,0)))","v":0},{"$f":"IF($H711>$C711,INDEX(BG$687:BG710,MATCH($C711,$F$687:$F710,0)),INDEX(BG712:BG$749,MATCH($C711,$F712:$F$749,0)))","v":0},{"$f":"IF($H711>$C711,INDEX(BH$687:BH710,MATCH($C711,$F$687:$F710,0)),INDEX(BH712:BH$749,MATCH($C711,$F712:$F$749,0)))","v":0},{"$f":"IF($H711>$C711,INDEX(BI$687:BI710,MATCH($C711,$F$687:$F710,0)),INDEX(BI712:BI$749,MATCH($C711,$F712:$F$749,0)))","v":0},{"$f":"IF($H711>$C711,INDEX(BJ$687:BJ710,MATCH($C711,$F$687:$F710,0)),INDEX(BJ712:BJ$749,MATCH($C711,$F712:$F$749,0)))","v":29783.634526971735},null,{"$f":"IF($H711>$C711,INDEX(BL$687:BL710,MATCH($C711,$F$687:$F710,0)),INDEX(BL712:BL$749,MATCH($C711,$F712:$F$749,0)))","v":1},null,{"$f":"IF($H711>$C711,INDEX(BN$687:BN710,MATCH($C711,$F$687:$F710,0)),INDEX(BN712:BN$749,MATCH($C711,$F712:$F$749,0)))","v":8009.6826906173155},{"$f":"IF($H711>$C711,INDEX(BO$687:BO710,MATCH($C711,$F$687:$F710,0)),INDEX(BO712:BO$749,MATCH($C711,$F712:$F$749,0)))","v":49958.807180465235}]
[null,8.1999999999999993,6.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H712)),ABS($E$687:$E$749-H712),0))","v":6},0,0,0,8,8,{"$f":"IF($H712>$C712,INDEX(J$687:J711,MATCH($C712,$F$687:$F711,0)),INDEX(J713:J$749,MATCH($C712,$F713:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H712>$C712,INDEX(K$687:K711,MATCH($C712,$F$687:$F711,0)),INDEX(K713:K$749,MATCH($C712,$F713:$F$749,0)))","v":"Man"},{"$f":"IF($H712>$C712,INDEX(L$687:L711,MATCH($C712,$F$687:$F711,0)),INDEX(L713:L$749,MATCH($C712,$F713:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H712>$C712,INDEX(M$687:M711,MATCH($C712,$F$687:$F711,0)),INDEX(M713:M$749,MATCH($C712,$F713:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H712>$C712,INDEX(N$687:N711,MATCH($C712,$F$687:$F711,0)),INDEX(N713:N$749,MATCH($C712,$F713:$F$749,0)))","v":2015},2013,{"$f":"IF($H712>$C712,INDEX(P$687:P711,MATCH($C712,$F$687:$F711,0)),INDEX(P713:P$749,MATCH($C712,$F713:$F$749,0)))","v":0},{"$f":"IF($H712>$C712,INDEX(Q$687:Q711,MATCH($C712,$F$687:$F711,0)),INDEX(Q713:Q$749,MATCH($C712,$F713:$F$749,0)))","v":0},{"$f":"IF($H712>$C712,INDEX(R$687:R711,MATCH($C712,$F$687:$F711,0)),INDEX(R713:R$749,MATCH($C712,$F713:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H712,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":5.0389670523210004},null,{"$f":"IF($H712>$C712,INDEX(V$687:V711,MATCH($C712,$F$687:$F711,0)),INDEX(V713:V$749,MATCH($C712,$F713:$F$749,0)))","v":6.2676983194512453E-2},{"$f":"IF($H712>$C712,INDEX(W$687:W711,MATCH($C712,$F$687:$F711,0)),INDEX(W713:W$749,MATCH($C712,$F713:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H712>$C712,INDEX(X$687:X711,MATCH($C712,$F$687:$F711,0)),INDEX(X713:X$749,MATCH($C712,$F713:$F$749,0)))","v":550000},{"$f":"IF($H712>$C712,INDEX(Y$687:Y711,MATCH($C712,$F$687:$F711,0)),INDEX(Y713:Y$749,MATCH($C712,$F713:$F$749,0)))","v":0},{"$f":"IF($H712>$C712,INDEX(Z$687:Z711,MATCH($C712,$F$687:$F711,0)),INDEX(Z713:Z$749,MATCH($C712,$F713:$F$749,0)))","v":365430},{"$f":"IF($H712>$C712,INDEX(AA$687:AA711,MATCH($C712,$F$687:$F711,0)),INDEX(AA713:AA$749,MATCH($C712,$F713:$F$749,0)))","v":14.8},{"$f":"IF($H712>$C712,INDEX(AB$687:AB711,MATCH($C712,$F$687:$F711,0)),INDEX(AB713:AB$749,MATCH($C712,$F713:$F$749,0)))","v":1800},{"$f":"IF($H712>$C712,INDEX(AC$687:AC711,MATCH($C712,$F$687:$F711,0)),INDEX(AC713:AC$749,MATCH($C712,$F713:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H712>$C712,INDEX(AH$687:AH711,MATCH($C712,$F$687:$F711,0)),INDEX(AH713:AH$749,MATCH($C712,$F713:$F$749,0)))","v":0.2},{"$f":"IF($H712>$C712,INDEX(AI$687:AI711,MATCH($C712,$F$687:$F711,0)),INDEX(AI713:AI$749,MATCH($C712,$F713:$F$749,0)))","v":1},{"$f":"IF($H712>$C712,INDEX(AJ$687:AJ711,MATCH($C712,$F$687:$F711,0)),INDEX(AJ713:AJ$749,MATCH($C712,$F713:$F$749,0)))","v":0},{"$f":"IF($H712>$C712,INDEX(AK$687:AK711,MATCH($C712,$F$687:$F711,0)),INDEX(AK713:AK$749,MATCH($C712,$F713:$F$749,0)))","v":0},{"$f":"IF($H712>$C712,INDEX(AL$687:AL711,MATCH($C712,$F$687:$F711,0)),INDEX(AL713:AL$749,MATCH($C712,$F713:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H712>$C712,INDEX(AM$687:AM711,MATCH($C712,$F$687:$F711,0)),INDEX(AM713:AM$749,MATCH($C712,$F713:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H712>$C712,INDEX(AN$687:AN711,MATCH($C712,$F$687:$F711,0)),INDEX(AN713:AN$749,MATCH($C712,$F713:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H712>$C712,INDEX(AQ$687:AQ711,MATCH($C712,$F$687:$F711,0)),INDEX(AQ713:AQ$749,MATCH($C712,$F713:$F$749,0)))","v":3760},{"$f":"IF($H712>$C712,INDEX(AR$687:AR711,MATCH($C712,$F$687:$F711,0)),INDEX(AR713:AR$749,MATCH($C712,$F713:$F$749,0)))","v":0},{"$f":"IF($H712>$C712,INDEX(AS$687:AS711,MATCH($C712,$F$687:$F711,0)),INDEX(AS713:AS$749,MATCH($C712,$F713:$F$749,0)))","v":1150},{"$f":"IF($H712>$C712,INDEX(AT$687:AT711,MATCH($C712,$F$687:$F711,0)),INDEX(AT713:AT$749,MATCH($C712,$F713:$F$749,0)))","v":18840.550759656602},{"$f":"IF($H712>$C712,INDEX(AU$687:AU711,MATCH($C712,$F$687:$F711,0)),INDEX(AU713:AU$749,MATCH($C712,$F713:$F$749,0)))","v":0.6},{"$f":"IF($H712>$C712,INDEX(AV$687:AV711,MATCH($C712,$F$687:$F711,0)),INDEX(AV713:AV$749,MATCH($C712,$F713:$F$749,0)))","v":98326},{"$f":"IF($H712>$C712,INDEX(AW$687:AW711,MATCH($C712,$F$687:$F711,0)),INDEX(AW713:AW$749,MATCH($C712,$F713:$F$749,0)))","v":2372},{"$f":"IF($H712>$C712,INDEX(AX$687:AX711,MATCH($C712,$F$687:$F711,0)),INDEX(AX713:AX$749,MATCH($C712,$F713:$F$749,0)))","v":0.2},{"$f":"IF($H712>$C712,INDEX(AY$687:AY711,MATCH($C712,$F$687:$F711,0)),INDEX(AY713:AY$749,MATCH($C712,$F713:$F$749,0)))","v":6},{"$f":"IF($H712>$C712,INDEX(AZ$687:AZ711,MATCH($C712,$F$687:$F711,0)),INDEX(AZ713:AZ$749,MATCH($C712,$F713:$F$749,0)))","v":150000},null,{"$f":"IF($H712>$C712,INDEX(BB$687:BB711,MATCH($C712,$F$687:$F711,0)),INDEX(BB713:BB$749,MATCH($C712,$F713:$F$749,0)))","v":29121.598178208067},{"$f":"IF($H712>$C712,INDEX(BC$687:BC711,MATCH($C712,$F$687:$F711,0)),INDEX(BC713:BC$749,MATCH($C712,$F713:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H712>$C712,INDEX(BD$687:BD711,MATCH($C712,$F$687:$F711,0)),INDEX(BD713:BD$749,MATCH($C712,$F713:$F$749,0)))","v":0},{"$f":"IF($H712>$C712,INDEX(BE$687:BE711,MATCH($C712,$F$687:$F711,0)),INDEX(BE713:BE$749,MATCH($C712,$F713:$F$749,0)))","v":0},{"$f":"IF($H712>$C712,INDEX(BF$687:BF711,MATCH($C712,$F$687:$F711,0)),INDEX(BF713:BF$749,MATCH($C712,$F713:$F$749,0)))","v":0},{"$f":"IF($H712>$C712,INDEX(BG$687:BG711,MATCH($C712,$F$687:$F711,0)),INDEX(BG713:BG$749,MATCH($C712,$F713:$F$749,0)))","v":0},{"$f":"IF($H712>$C712,INDEX(BH$687:BH711,MATCH($C712,$F$687:$F711,0)),INDEX(BH713:BH$749,MATCH($C712,$F713:$F$749,0)))","v":0},{"$f":"IF($H712>$C712,INDEX(BI$687:BI711,MATCH($C712,$F$687:$F711,0)),INDEX(BI713:BI$749,MATCH($C712,$F713:$F$749,0)))","v":0},{"$f":"IF($H712>$C712,INDEX(BJ$687:BJ711,MATCH($C712,$F$687:$F711,0)),INDEX(BJ713:BJ$749,MATCH($C712,$F713:$F$749,0)))","v":18840.550759656602},null,{"$f":"IF($H712>$C712,INDEX(BL$687:BL711,MATCH($C712,$F$687:$F711,0)),INDEX(BL713:BL$749,MATCH($C712,$F713:$F$749,0)))","v":1},null,{"$f":"IF($H712>$C712,INDEX(BN$687:BN711,MATCH($C712,$F$687:$F711,0)),INDEX(BN713:BN$749,MATCH($C712,$F713:$F$749,0)))","v":5066.7702480924154},{"$f":"IF($H712>$C712,INDEX(BO$687:BO711,MATCH($C712,$F$687:$F711,0)),INDEX(BO713:BO$749,MATCH($C712,$F713:$F$749,0)))","v":49958.807180465235}]
[null,8.3000000000000007,6.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H713)),ABS($E$687:$E$749-H713),0))","v":6},0,0,0,8,8,{"$f":"IF($H713>$C713,INDEX(J$687:J712,MATCH($C713,$F$687:$F712,0)),INDEX(J714:J$749,MATCH($C713,$F714:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H713>$C713,INDEX(K$687:K712,MATCH($C713,$F$687:$F712,0)),INDEX(K714:K$749,MATCH($C713,$F714:$F$749,0)))","v":"Scania"},{"$f":"IF($H713>$C713,INDEX(L$687:L712,MATCH($C713,$F$687:$F712,0)),INDEX(L714:L$749,MATCH($C713,$F714:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H713>$C713,INDEX(M$687:M712,MATCH($C713,$F$687:$F712,0)),INDEX(M714:M$749,MATCH($C713,$F714:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H713>$C713,INDEX(N$687:N712,MATCH($C713,$F$687:$F712,0)),INDEX(N714:N$749,MATCH($C713,$F714:$F$749,0)))","v":2015},2013,{"$f":"IF($H713>$C713,INDEX(P$687:P712,MATCH($C713,$F$687:$F712,0)),INDEX(P714:P$749,MATCH($C713,$F714:$F$749,0)))","v":0},{"$f":"IF($H713>$C713,INDEX(Q$687:Q712,MATCH($C713,$F$687:$F712,0)),INDEX(Q714:Q$749,MATCH($C713,$F714:$F$749,0)))","v":0},{"$f":"IF($H713>$C713,INDEX(R$687:R712,MATCH($C713,$F$687:$F712,0)),INDEX(R714:R$749,MATCH($C713,$F714:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H713,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":5.0389670523210004},null,{"$f":"IF($H713>$C713,INDEX(V$687:V712,MATCH($C713,$F$687:$F712,0)),INDEX(V714:V$749,MATCH($C713,$F714:$F$749,0)))","v":0.15312064581126453},{"$f":"IF($H713>$C713,INDEX(W$687:W712,MATCH($C713,$F$687:$F712,0)),INDEX(W714:W$749,MATCH($C713,$F714:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H713>$C713,INDEX(X$687:X712,MATCH($C713,$F$687:$F712,0)),INDEX(X714:X$749,MATCH($C713,$F714:$F$749,0)))","v":550000},{"$f":"IF($H713>$C713,INDEX(Y$687:Y712,MATCH($C713,$F$687:$F712,0)),INDEX(Y714:Y$749,MATCH($C713,$F714:$F$749,0)))","v":0},{"$f":"IF($H713>$C713,INDEX(Z$687:Z712,MATCH($C713,$F$687:$F712,0)),INDEX(Z714:Z$749,MATCH($C713,$F714:$F$749,0)))","v":365430},{"$f":"IF($H713>$C713,INDEX(AA$687:AA712,MATCH($C713,$F$687:$F712,0)),INDEX(AA714:AA$749,MATCH($C713,$F714:$F$749,0)))","v":14.8},{"$f":"IF($H713>$C713,INDEX(AB$687:AB712,MATCH($C713,$F$687:$F712,0)),INDEX(AB714:AB$749,MATCH($C713,$F714:$F$749,0)))","v":1800},{"$f":"IF($H713>$C713,INDEX(AC$687:AC712,MATCH($C713,$F$687:$F712,0)),INDEX(AC714:AC$749,MATCH($C713,$F714:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H713>$C713,INDEX(AH$687:AH712,MATCH($C713,$F$687:$F712,0)),INDEX(AH714:AH$749,MATCH($C713,$F714:$F$749,0)))","v":0.2},{"$f":"IF($H713>$C713,INDEX(AI$687:AI712,MATCH($C713,$F$687:$F712,0)),INDEX(AI714:AI$749,MATCH($C713,$F714:$F$749,0)))","v":1},{"$f":"IF($H713>$C713,INDEX(AJ$687:AJ712,MATCH($C713,$F$687:$F712,0)),INDEX(AJ714:AJ$749,MATCH($C713,$F714:$F$749,0)))","v":0},{"$f":"IF($H713>$C713,INDEX(AK$687:AK712,MATCH($C713,$F$687:$F712,0)),INDEX(AK714:AK$749,MATCH($C713,$F714:$F$749,0)))","v":0},{"$f":"IF($H713>$C713,INDEX(AL$687:AL712,MATCH($C713,$F$687:$F712,0)),INDEX(AL714:AL$749,MATCH($C713,$F714:$F$749,0)))","v":0.17398668222418925},{"$f":"IF($H713>$C713,INDEX(AM$687:AM712,MATCH($C713,$F$687:$F712,0)),INDEX(AM714:AM$749,MATCH($C713,$F714:$F$749,0)))","v":0.8844000849360264},{"$f":"IF($H713>$C713,INDEX(AN$687:AN712,MATCH($C713,$F$687:$F712,0)),INDEX(AN714:AN$749,MATCH($C713,$F714:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H713>$C713,INDEX(AQ$687:AQ712,MATCH($C713,$F$687:$F712,0)),INDEX(AQ714:AQ$749,MATCH($C713,$F714:$F$749,0)))","v":3760},{"$f":"IF($H713>$C713,INDEX(AR$687:AR712,MATCH($C713,$F$687:$F712,0)),INDEX(AR714:AR$749,MATCH($C713,$F714:$F$749,0)))","v":0},{"$f":"IF($H713>$C713,INDEX(AS$687:AS712,MATCH($C713,$F$687:$F712,0)),INDEX(AS714:AS$749,MATCH($C713,$F714:$F$749,0)))","v":1150},{"$f":"IF($H713>$C713,INDEX(AT$687:AT712,MATCH($C713,$F$687:$F712,0)),INDEX(AT714:AT$749,MATCH($C713,$F714:$F$749,0)))","v":46027.698729620875},{"$f":"IF($H713>$C713,INDEX(AU$687:AU712,MATCH($C713,$F$687:$F712,0)),INDEX(AU714:AU$749,MATCH($C713,$F714:$F$749,0)))","v":0.6},{"$f":"IF($H713>$C713,INDEX(AV$687:AV712,MATCH($C713,$F$687:$F712,0)),INDEX(AV714:AV$749,MATCH($C713,$F714:$F$749,0)))","v":98326},{"$f":"IF($H713>$C713,INDEX(AW$687:AW712,MATCH($C713,$F$687:$F712,0)),INDEX(AW714:AW$749,MATCH($C713,$F714:$F$749,0)))","v":2372},{"$f":"IF($H713>$C713,INDEX(AX$687:AX712,MATCH($C713,$F$687:$F712,0)),INDEX(AX714:AX$749,MATCH($C713,$F714:$F$749,0)))","v":0.2},{"$f":"IF($H713>$C713,INDEX(AY$687:AY712,MATCH($C713,$F$687:$F712,0)),INDEX(AY714:AY$749,MATCH($C713,$F714:$F$749,0)))","v":6},{"$f":"IF($H713>$C713,INDEX(AZ$687:AZ712,MATCH($C713,$F$687:$F712,0)),INDEX(AZ714:AZ$749,MATCH($C713,$F714:$F$749,0)))","v":150000},null,{"$f":"IF($H713>$C713,INDEX(BB$687:BB712,MATCH($C713,$F$687:$F712,0)),INDEX(BB714:BB$749,MATCH($C713,$F714:$F$749,0)))","v":71144.424840373817},{"$f":"IF($H713>$C713,INDEX(BC$687:BC712,MATCH($C713,$F$687:$F712,0)),INDEX(BC714:BC$749,MATCH($C713,$F714:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H713>$C713,INDEX(BD$687:BD712,MATCH($C713,$F$687:$F712,0)),INDEX(BD714:BD$749,MATCH($C713,$F714:$F$749,0)))","v":0},{"$f":"IF($H713>$C713,INDEX(BE$687:BE712,MATCH($C713,$F$687:$F712,0)),INDEX(BE714:BE$749,MATCH($C713,$F714:$F$749,0)))","v":0},{"$f":"IF($H713>$C713,INDEX(BF$687:BF712,MATCH($C713,$F$687:$F712,0)),INDEX(BF714:BF$749,MATCH($C713,$F714:$F$749,0)))","v":0},{"$f":"IF($H713>$C713,INDEX(BG$687:BG712,MATCH($C713,$F$687:$F712,0)),INDEX(BG714:BG$749,MATCH($C713,$F714:$F$749,0)))","v":0},{"$f":"IF($H713>$C713,INDEX(BH$687:BH712,MATCH($C713,$F$687:$F712,0)),INDEX(BH714:BH$749,MATCH($C713,$F714:$F$749,0)))","v":0},{"$f":"IF($H713>$C713,INDEX(BI$687:BI712,MATCH($C713,$F$687:$F712,0)),INDEX(BI714:BI$749,MATCH($C713,$F714:$F$749,0)))","v":0},{"$f":"IF($H713>$C713,INDEX(BJ$687:BJ712,MATCH($C713,$F$687:$F712,0)),INDEX(BJ714:BJ$749,MATCH($C713,$F714:$F$749,0)))","v":46027.698729620875},null,{"$f":"IF($H713>$C713,INDEX(BL$687:BL712,MATCH($C713,$F$687:$F712,0)),INDEX(BL714:BL$749,MATCH($C713,$F714:$F$749,0)))","v":1},null,{"$f":"IF($H713>$C713,INDEX(BN$687:BN712,MATCH($C713,$F$687:$F712,0)),INDEX(BN714:BN$749,MATCH($C713,$F714:$F$749,0)))","v":12378.182436724835},{"$f":"IF($H713>$C713,INDEX(BO$687:BO712,MATCH($C713,$F$687:$F712,0)),INDEX(BO714:BO$749,MATCH($C713,$F714:$F$749,0)))","v":49958.807180465235}]
[null,9.1,10.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H714)),ABS($E$687:$E$749-H714),0))","v":10},0,0,0,9,9,{"$f":"IF($H714>$C714,INDEX(J$687:J713,MATCH($C714,$F$687:$F713,0)),INDEX(J715:J$749,MATCH($C714,$F715:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H714>$C714,INDEX(K$687:K713,MATCH($C714,$F$687:$F713,0)),INDEX(K715:K$749,MATCH($C714,$F715:$F$749,0)))","v":"Volvo"},{"$f":"IF($H714>$C714,INDEX(L$687:L713,MATCH($C714,$F$687:$F713,0)),INDEX(L715:L$749,MATCH($C714,$F715:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H714>$C714,INDEX(M$687:M713,MATCH($C714,$F$687:$F713,0)),INDEX(M715:M$749,MATCH($C714,$F715:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H714>$C714,INDEX(N$687:N713,MATCH($C714,$F$687:$F713,0)),INDEX(N715:N$749,MATCH($C714,$F715:$F$749,0)))","v":2011},2012,{"$f":"IF($H714>$C714,INDEX(P$687:P713,MATCH($C714,$F$687:$F713,0)),INDEX(P715:P$749,MATCH($C714,$F715:$F$749,0)))","v":0},{"$f":"IF($H714>$C714,INDEX(Q$687:Q713,MATCH($C714,$F$687:$F713,0)),INDEX(Q715:Q$749,MATCH($C714,$F715:$F$749,0)))","v":0},{"$f":"IF($H714>$C714,INDEX(R$687:R713,MATCH($C714,$F$687:$F713,0)),INDEX(R715:R$749,MATCH($C714,$F715:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H714,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":3.6929811636983998},null,{"$f":"IF($H714>$C714,INDEX(V$687:V713,MATCH($C714,$F$687:$F713,0)),INDEX(V715:V$749,MATCH($C714,$F715:$F$749,0)))","v":0.13660121056241747},{"$f":"IF($H714>$C714,INDEX(W$687:W713,MATCH($C714,$F$687:$F713,0)),INDEX(W715:W$749,MATCH($C714,$F715:$F$749,0)))","v":42312.66792478937},{"$f":"IF($H714>$C714,INDEX(X$687:X713,MATCH($C714,$F$687:$F713,0)),INDEX(X715:X$749,MATCH($C714,$F715:$F$749,0)))","v":550000},{"$f":"IF($H714>$C714,INDEX(Y$687:Y713,MATCH($C714,$F$687:$F713,0)),INDEX(Y715:Y$749,MATCH($C714,$F715:$F$749,0)))","v":0},{"$f":"IF($H714>$C714,INDEX(Z$687:Z713,MATCH($C714,$F$687:$F713,0)),INDEX(Z715:Z$749,MATCH($C714,$F715:$F$749,0)))","v":365430},{"$f":"IF($H714>$C714,INDEX(AA$687:AA713,MATCH($C714,$F$687:$F713,0)),INDEX(AA715:AA$749,MATCH($C714,$F715:$F$749,0)))","v":14.8},{"$f":"IF($H714>$C714,INDEX(AB$687:AB713,MATCH($C714,$F$687:$F713,0)),INDEX(AB715:AB$749,MATCH($C714,$F715:$F$749,0)))","v":1800},{"$f":"IF($H714>$C714,INDEX(AC$687:AC713,MATCH($C714,$F$687:$F713,0)),INDEX(AC715:AC$749,MATCH($C714,$F715:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H714>$C714,INDEX(AH$687:AH713,MATCH($C714,$F$687:$F713,0)),INDEX(AH715:AH$749,MATCH($C714,$F715:$F$749,0)))","v":0.2},{"$f":"IF($H714>$C714,INDEX(AI$687:AI713,MATCH($C714,$F$687:$F713,0)),INDEX(AI715:AI$749,MATCH($C714,$F715:$F$749,0)))","v":1},{"$f":"IF($H714>$C714,INDEX(AJ$687:AJ713,MATCH($C714,$F$687:$F713,0)),INDEX(AJ715:AJ$749,MATCH($C714,$F715:$F$749,0)))","v":0},{"$f":"IF($H714>$C714,INDEX(AK$687:AK713,MATCH($C714,$F$687:$F713,0)),INDEX(AK715:AK$749,MATCH($C714,$F715:$F$749,0)))","v":0},{"$f":"IF($H714>$C714,INDEX(AL$687:AL713,MATCH($C714,$F$687:$F713,0)),INDEX(AL715:AL$749,MATCH($C714,$F715:$F$749,0)))","v":0.12973927737989863},{"$f":"IF($H714>$C714,INDEX(AM$687:AM713,MATCH($C714,$F$687:$F713,0)),INDEX(AM715:AM$749,MATCH($C714,$F715:$F$749,0)))","v":0.91379886521284304},{"$f":"IF($H714>$C714,INDEX(AN$687:AN713,MATCH($C714,$F$687:$F713,0)),INDEX(AN715:AN$749,MATCH($C714,$F715:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H714>$C714,INDEX(AQ$687:AQ713,MATCH($C714,$F$687:$F713,0)),INDEX(AQ715:AQ$749,MATCH($C714,$F715:$F$749,0)))","v":3760},{"$f":"IF($H714>$C714,INDEX(AR$687:AR713,MATCH($C714,$F$687:$F713,0)),INDEX(AR715:AR$749,MATCH($C714,$F715:$F$749,0)))","v":0},{"$f":"IF($H714>$C714,INDEX(AS$687:AS713,MATCH($C714,$F$687:$F713,0)),INDEX(AS715:AS$749,MATCH($C714,$F715:$F$749,0)))","v":1150},{"$f":"IF($H714>$C714,INDEX(AT$687:AT713,MATCH($C714,$F$687:$F713,0)),INDEX(AT715:AT$749,MATCH($C714,$F715:$F$749,0)))","v":27374.664087290195},{"$f":"IF($H714>$C714,INDEX(AU$687:AU713,MATCH($C714,$F$687:$F713,0)),INDEX(AU715:AU$749,MATCH($C714,$F715:$F$749,0)))","v":0.6},{"$f":"IF($H714>$C714,INDEX(AV$687:AV713,MATCH($C714,$F$687:$F713,0)),INDEX(AV715:AV$749,MATCH($C714,$F715:$F$749,0)))","v":98326},{"$f":"IF($H714>$C714,INDEX(AW$687:AW713,MATCH($C714,$F$687:$F713,0)),INDEX(AW715:AW$749,MATCH($C714,$F715:$F$749,0)))","v":2372},{"$f":"IF($H714>$C714,INDEX(AX$687:AX713,MATCH($C714,$F$687:$F713,0)),INDEX(AX715:AX$749,MATCH($C714,$F715:$F$749,0)))","v":0.2},{"$f":"IF($H714>$C714,INDEX(AY$687:AY713,MATCH($C714,$F$687:$F713,0)),INDEX(AY715:AY$749,MATCH($C714,$F715:$F$749,0)))","v":6},{"$f":"IF($H714>$C714,INDEX(AZ$687:AZ713,MATCH($C714,$F$687:$F713,0)),INDEX(AZ715:AZ$749,MATCH($C714,$F715:$F$749,0)))","v":150000},null,{"$f":"IF($H714>$C714,INDEX(BB$687:BB713,MATCH($C714,$F$687:$F713,0)),INDEX(BB715:BB$749,MATCH($C714,$F715:$F$749,0)))","v":42312.66792478937},{"$f":"IF($H714>$C714,INDEX(BC$687:BC713,MATCH($C714,$F$687:$F713,0)),INDEX(BC715:BC$749,MATCH($C714,$F715:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H714>$C714,INDEX(BD$687:BD713,MATCH($C714,$F$687:$F713,0)),INDEX(BD715:BD$749,MATCH($C714,$F715:$F$749,0)))","v":0},{"$f":"IF($H714>$C714,INDEX(BE$687:BE713,MATCH($C714,$F$687:$F713,0)),INDEX(BE715:BE$749,MATCH($C714,$F715:$F$749,0)))","v":0},{"$f":"IF($H714>$C714,INDEX(BF$687:BF713,MATCH($C714,$F$687:$F713,0)),INDEX(BF715:BF$749,MATCH($C714,$F715:$F$749,0)))","v":0},{"$f":"IF($H714>$C714,INDEX(BG$687:BG713,MATCH($C714,$F$687:$F713,0)),INDEX(BG715:BG$749,MATCH($C714,$F715:$F$749,0)))","v":0},{"$f":"IF($H714>$C714,INDEX(BH$687:BH713,MATCH($C714,$F$687:$F713,0)),INDEX(BH715:BH$749,MATCH($C714,$F715:$F$749,0)))","v":0},{"$f":"IF($H714>$C714,INDEX(BI$687:BI713,MATCH($C714,$F$687:$F713,0)),INDEX(BI715:BI$749,MATCH($C714,$F715:$F$749,0)))","v":0},{"$f":"IF($H714>$C714,INDEX(BJ$687:BJ713,MATCH($C714,$F$687:$F713,0)),INDEX(BJ715:BJ$749,MATCH($C714,$F715:$F$749,0)))","v":27374.664087290195},null,{"$f":"IF($H714>$C714,INDEX(BL$687:BL713,MATCH($C714,$F$687:$F713,0)),INDEX(BL715:BL$749,MATCH($C714,$F715:$F$749,0)))","v":1},null,{"$f":"IF($H714>$C714,INDEX(BN$687:BN713,MATCH($C714,$F$687:$F713,0)),INDEX(BN715:BN$749,MATCH($C714,$F715:$F$749,0)))","v":5489.6149605777873},{"$f":"IF($H714>$C714,INDEX(BO$687:BO713,MATCH($C714,$F$687:$F713,0)),INDEX(BO715:BO$749,MATCH($C714,$F715:$F$749,0)))","v":49958.807180465235}]
[null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H715)),ABS($E$687:$E$749-H715),0))","v":10},0,0,0,9,9,{"$f":"IF($H715>$C715,INDEX(J$687:J714,MATCH($C715,$F$687:$F714,0)),INDEX(J716:J$749,MATCH($C715,$F716:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H715>$C715,INDEX(K$687:K714,MATCH($C715,$F$687:$F714,0)),INDEX(K716:K$749,MATCH($C715,$F716:$F$749,0)))","v":"Man"},{"$f":"IF($H715>$C715,INDEX(L$687:L714,MATCH($C715,$F$687:$F714,0)),INDEX(L716:L$749,MATCH($C715,$F716:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H715>$C715,INDEX(M$687:M714,MATCH($C715,$F$687:$F714,0)),INDEX(M716:M$749,MATCH($C715,$F716:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H715>$C715,INDEX(N$687:N714,MATCH($C715,$F$687:$F714,0)),INDEX(N716:N$749,MATCH($C715,$F716:$F$749,0)))","v":2011},2012,{"$f":"IF($H715>$C715,INDEX(P$687:P714,MATCH($C715,$F$687:$F714,0)),INDEX(P716:P$749,MATCH($C715,$F716:$F$749,0)))","v":0},{"$f":"IF($H715>$C715,INDEX(Q$687:Q714,MATCH($C715,$F$687:$F714,0)),INDEX(Q716:Q$749,MATCH($C715,$F716:$F$749,0)))","v":0},{"$f":"IF($H715>$C715,INDEX(R$687:R714,MATCH($C715,$F$687:$F714,0)),INDEX(R716:R$749,MATCH($C715,$F716:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H715,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":3.6929811636983998},null,{"$f":"IF($H715>$C715,INDEX(V$687:V714,MATCH($C715,$F$687:$F714,0)),INDEX(V716:V$749,MATCH($C715,$F716:$F$749,0)))","v":5.7607521318485705E-2},{"$f":"IF($H715>$C715,INDEX(W$687:W714,MATCH($C715,$F$687:$F714,0)),INDEX(W716:W$749,MATCH($C715,$F716:$F$749,0)))","v":26766.174796147119},{"$f":"IF($H715>$C715,INDEX(X$687:X714,MATCH($C715,$F$687:$F714,0)),INDEX(X716:X$749,MATCH($C715,$F716:$F$749,0)))","v":550000},{"$f":"IF($H715>$C715,INDEX(Y$687:Y714,MATCH($C715,$F$687:$F714,0)),INDEX(Y716:Y$749,MATCH($C715,$F716:$F$749,0)))","v":0},{"$f":"IF($H715>$C715,INDEX(Z$687:Z714,MATCH($C715,$F$687:$F714,0)),INDEX(Z716:Z$749,MATCH($C715,$F716:$F$749,0)))","v":365430},{"$f":"IF($H715>$C715,INDEX(AA$687:AA714,MATCH($C715,$F$687:$F714,0)),INDEX(AA716:AA$749,MATCH($C715,$F716:$F$749,0)))","v":14.8},{"$f":"IF($H715>$C715,INDEX(AB$687:AB714,MATCH($C715,$F$687:$F714,0)),INDEX(AB716:AB$749,MATCH($C715,$F716:$F$749,0)))","v":1800},{"$f":"IF($H715>$C715,INDEX(AC$687:AC714,MATCH($C715,$F$687:$F714,0)),INDEX(AC716:AC$749,MATCH($C715,$F716:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H715>$C715,INDEX(AH$687:AH714,MATCH($C715,$F$687:$F714,0)),INDEX(AH716:AH$749,MATCH($C715,$F716:$F$749,0)))","v":0.2},{"$f":"IF($H715>$C715,INDEX(AI$687:AI714,MATCH($C715,$F$687:$F714,0)),INDEX(AI716:AI$749,MATCH($C715,$F716:$F$749,0)))","v":1},{"$f":"IF($H715>$C715,INDEX(AJ$687:AJ714,MATCH($C715,$F$687:$F714,0)),INDEX(AJ716:AJ$749,MATCH($C715,$F716:$F$749,0)))","v":0},{"$f":"IF($H715>$C715,INDEX(AK$687:AK714,MATCH($C715,$F$687:$F714,0)),INDEX(AK716:AK$749,MATCH($C715,$F716:$F$749,0)))","v":0},{"$f":"IF($H715>$C715,INDEX(AL$687:AL714,MATCH($C715,$F$687:$F714,0)),INDEX(AL716:AL$749,MATCH($C715,$F716:$F$749,0)))","v":0.12973927737989863},{"$f":"IF($H715>$C715,INDEX(AM$687:AM714,MATCH($C715,$F$687:$F714,0)),INDEX(AM716:AM$749,MATCH($C715,$F716:$F$749,0)))","v":0.91379886521284304},{"$f":"IF($H715>$C715,INDEX(AN$687:AN714,MATCH($C715,$F$687:$F714,0)),INDEX(AN716:AN$749,MATCH($C715,$F716:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H715>$C715,INDEX(AQ$687:AQ714,MATCH($C715,$F$687:$F714,0)),INDEX(AQ716:AQ$749,MATCH($C715,$F716:$F$749,0)))","v":3760},{"$f":"IF($H715>$C715,INDEX(AR$687:AR714,MATCH($C715,$F$687:$F714,0)),INDEX(AR716:AR$749,MATCH($C715,$F716:$F$749,0)))","v":0},{"$f":"IF($H715>$C715,INDEX(AS$687:AS714,MATCH($C715,$F$687:$F714,0)),INDEX(AS716:AS$749,MATCH($C715,$F716:$F$749,0)))","v":1150},{"$f":"IF($H715>$C715,INDEX(AT$687:AT714,MATCH($C715,$F$687:$F714,0)),INDEX(AT716:AT$749,MATCH($C715,$F716:$F$749,0)))","v":17316.682683507905},{"$f":"IF($H715>$C715,INDEX(AU$687:AU714,MATCH($C715,$F$687:$F714,0)),INDEX(AU716:AU$749,MATCH($C715,$F716:$F$749,0)))","v":0.6},{"$f":"IF($H715>$C715,INDEX(AV$687:AV714,MATCH($C715,$F$687:$F714,0)),INDEX(AV716:AV$749,MATCH($C715,$F716:$F$749,0)))","v":98326},{"$f":"IF($H715>$C715,INDEX(AW$687:AW714,MATCH($C715,$F$687:$F714,0)),INDEX(AW716:AW$749,MATCH($C715,$F716:$F$749,0)))","v":2372},{"$f":"IF($H715>$C715,INDEX(AX$687:AX714,MATCH($C715,$F$687:$F714,0)),INDEX(AX716:AX$749,MATCH($C715,$F716:$F$749,0)))","v":0.2},{"$f":"IF($H715>$C715,INDEX(AY$687:AY714,MATCH($C715,$F$687:$F714,0)),INDEX(AY716:AY$749,MATCH($C715,$F716:$F$749,0)))","v":6},{"$f":"IF($H715>$C715,INDEX(AZ$687:AZ714,MATCH($C715,$F$687:$F714,0)),INDEX(AZ716:AZ$749,MATCH($C715,$F716:$F$749,0)))","v":150000},null,{"$f":"IF($H715>$C715,INDEX(BB$687:BB714,MATCH($C715,$F$687:$F714,0)),INDEX(BB716:BB$749,MATCH($C715,$F716:$F$749,0)))","v":26766.174796147119},{"$f":"IF($H715>$C715,INDEX(BC$687:BC714,MATCH($C715,$F$687:$F714,0)),INDEX(BC716:BC$749,MATCH($C715,$F716:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H715>$C715,INDEX(BD$687:BD714,MATCH($C715,$F$687:$F714,0)),INDEX(BD716:BD$749,MATCH($C715,$F716:$F$749,0)))","v":0},{"$f":"IF($H715>$C715,INDEX(BE$687:BE714,MATCH($C715,$F$687:$F714,0)),INDEX(BE716:BE$749,MATCH($C715,$F716:$F$749,0)))","v":0},{"$f":"IF($H715>$C715,INDEX(BF$687:BF714,MATCH($C715,$F$687:$F714,0)),INDEX(BF716:BF$749,MATCH($C715,$F716:$F$749,0)))","v":0},{"$f":"IF($H715>$C715,INDEX(BG$687:BG714,MATCH($C715,$F$687:$F714,0)),INDEX(BG716:BG$749,MATCH($C715,$F716:$F$749,0)))","v":0},{"$f":"IF($H715>$C715,INDEX(BH$687:BH714,MATCH($C715,$F$687:$F714,0)),INDEX(BH716:BH$749,MATCH($C715,$F716:$F$749,0)))","v":0},{"$f":"IF($H715>$C715,INDEX(BI$687:BI714,MATCH($C715,$F$687:$F714,0)),INDEX(BI716:BI$749,MATCH($C715,$F716:$F$749,0)))","v":0},{"$f":"IF($H715>$C715,INDEX(BJ$687:BJ714,MATCH($C715,$F$687:$F714,0)),INDEX(BJ716:BJ$749,MATCH($C715,$F716:$F$749,0)))","v":17316.682683507905},null,{"$f":"IF($H715>$C715,INDEX(BL$687:BL714,MATCH($C715,$F$687:$F714,0)),INDEX(BL716:BL$749,MATCH($C715,$F716:$F$749,0)))","v":1},null,{"$f":"IF($H715>$C715,INDEX(BN$687:BN714,MATCH($C715,$F$687:$F714,0)),INDEX(BN716:BN$749,MATCH($C715,$F716:$F$749,0)))","v":3472.6241762761829},{"$f":"IF($H715>$C715,INDEX(BO$687:BO714,MATCH($C715,$F$687:$F714,0)),INDEX(BO716:BO$749,MATCH($C715,$F716:$F$749,0)))","v":49958.807180465235}]
[null,9.3000000000000007,10.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H716)),ABS($E$687:$E$749-H716),0))","v":10},0,0,0,9,9,{"$f":"IF($H716>$C716,INDEX(J$687:J715,MATCH($C716,$F$687:$F715,0)),INDEX(J717:J$749,MATCH($C716,$F717:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H716>$C716,INDEX(K$687:K715,MATCH($C716,$F$687:$F715,0)),INDEX(K717:K$749,MATCH($C716,$F717:$F$749,0)))","v":"Scania"},{"$f":"IF($H716>$C716,INDEX(L$687:L715,MATCH($C716,$F$687:$F715,0)),INDEX(L717:L$749,MATCH($C716,$F717:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H716>$C716,INDEX(M$687:M715,MATCH($C716,$F$687:$F715,0)),INDEX(M717:M$749,MATCH($C716,$F717:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H716>$C716,INDEX(N$687:N715,MATCH($C716,$F$687:$F715,0)),INDEX(N717:N$749,MATCH($C716,$F717:$F$749,0)))","v":2011},2012,{"$f":"IF($H716>$C716,INDEX(P$687:P715,MATCH($C716,$F$687:$F715,0)),INDEX(P717:P$749,MATCH($C716,$F717:$F$749,0)))","v":0},{"$f":"IF($H716>$C716,INDEX(Q$687:Q715,MATCH($C716,$F$687:$F715,0)),INDEX(Q717:Q$749,MATCH($C716,$F717:$F$749,0)))","v":0},{"$f":"IF($H716>$C716,INDEX(R$687:R715,MATCH($C716,$F$687:$F715,0)),INDEX(R717:R$749,MATCH($C716,$F717:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H716,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":3.6929811636983998},null,{"$f":"IF($H716>$C716,INDEX(V$687:V715,MATCH($C716,$F$687:$F715,0)),INDEX(V717:V$749,MATCH($C716,$F717:$F$749,0)))","v":5.4730622992179928E-2},{"$f":"IF($H716>$C716,INDEX(W$687:W715,MATCH($C716,$F$687:$F715,0)),INDEX(W717:W$749,MATCH($C716,$F717:$F$749,0)))","v":65390.096360637697},{"$f":"IF($H716>$C716,INDEX(X$687:X715,MATCH($C716,$F$687:$F715,0)),INDEX(X717:X$749,MATCH($C716,$F717:$F$749,0)))","v":550000},{"$f":"IF($H716>$C716,INDEX(Y$687:Y715,MATCH($C716,$F$687:$F715,0)),INDEX(Y717:Y$749,MATCH($C716,$F717:$F$749,0)))","v":0},{"$f":"IF($H716>$C716,INDEX(Z$687:Z715,MATCH($C716,$F$687:$F715,0)),INDEX(Z717:Z$749,MATCH($C716,$F717:$F$749,0)))","v":365430},{"$f":"IF($H716>$C716,INDEX(AA$687:AA715,MATCH($C716,$F$687:$F715,0)),INDEX(AA717:AA$749,MATCH($C716,$F717:$F$749,0)))","v":14.8},{"$f":"IF($H716>$C716,INDEX(AB$687:AB715,MATCH($C716,$F$687:$F715,0)),INDEX(AB717:AB$749,MATCH($C716,$F717:$F$749,0)))","v":1800},{"$f":"IF($H716>$C716,INDEX(AC$687:AC715,MATCH($C716,$F$687:$F715,0)),INDEX(AC717:AC$749,MATCH($C716,$F717:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H716>$C716,INDEX(AH$687:AH715,MATCH($C716,$F$687:$F715,0)),INDEX(AH717:AH$749,MATCH($C716,$F717:$F$749,0)))","v":0.2},{"$f":"IF($H716>$C716,INDEX(AI$687:AI715,MATCH($C716,$F$687:$F715,0)),INDEX(AI717:AI$749,MATCH($C716,$F717:$F$749,0)))","v":1},{"$f":"IF($H716>$C716,INDEX(AJ$687:AJ715,MATCH($C716,$F$687:$F715,0)),INDEX(AJ717:AJ$749,MATCH($C716,$F717:$F$749,0)))","v":0},{"$f":"IF($H716>$C716,INDEX(AK$687:AK715,MATCH($C716,$F$687:$F715,0)),INDEX(AK717:AK$749,MATCH($C716,$F717:$F$749,0)))","v":0},{"$f":"IF($H716>$C716,INDEX(AL$687:AL715,MATCH($C716,$F$687:$F715,0)),INDEX(AL717:AL$749,MATCH($C716,$F717:$F$749,0)))","v":0.12973927737989863},{"$f":"IF($H716>$C716,INDEX(AM$687:AM715,MATCH($C716,$F$687:$F715,0)),INDEX(AM717:AM$749,MATCH($C716,$F717:$F$749,0)))","v":0.91379886521284304},{"$f":"IF($H716>$C716,INDEX(AN$687:AN715,MATCH($C716,$F$687:$F715,0)),INDEX(AN717:AN$749,MATCH($C716,$F717:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H716>$C716,INDEX(AQ$687:AQ715,MATCH($C716,$F$687:$F715,0)),INDEX(AQ717:AQ$749,MATCH($C716,$F717:$F$749,0)))","v":3760},{"$f":"IF($H716>$C716,INDEX(AR$687:AR715,MATCH($C716,$F$687:$F715,0)),INDEX(AR717:AR$749,MATCH($C716,$F717:$F$749,0)))","v":0},{"$f":"IF($H716>$C716,INDEX(AS$687:AS715,MATCH($C716,$F$687:$F715,0)),INDEX(AS717:AS$749,MATCH($C716,$F717:$F$749,0)))","v":1150},{"$f":"IF($H716>$C716,INDEX(AT$687:AT715,MATCH($C716,$F$687:$F715,0)),INDEX(AT717:AT$749,MATCH($C716,$F717:$F$749,0)))","v":42304.870155901539},{"$f":"IF($H716>$C716,INDEX(AU$687:AU715,MATCH($C716,$F$687:$F715,0)),INDEX(AU717:AU$749,MATCH($C716,$F717:$F$749,0)))","v":0.6},{"$f":"IF($H716>$C716,INDEX(AV$687:AV715,MATCH($C716,$F$687:$F715,0)),INDEX(AV717:AV$749,MATCH($C716,$F717:$F$749,0)))","v":98326},{"$f":"IF($H716>$C716,INDEX(AW$687:AW715,MATCH($C716,$F$687:$F715,0)),INDEX(AW717:AW$749,MATCH($C716,$F717:$F$749,0)))","v":2372},{"$f":"IF($H716>$C716,INDEX(AX$687:AX715,MATCH($C716,$F$687:$F715,0)),INDEX(AX717:AX$749,MATCH($C716,$F717:$F$749,0)))","v":0.2},{"$f":"IF($H716>$C716,INDEX(AY$687:AY715,MATCH($C716,$F$687:$F715,0)),INDEX(AY717:AY$749,MATCH($C716,$F717:$F$749,0)))","v":6},{"$f":"IF($H716>$C716,INDEX(AZ$687:AZ715,MATCH($C716,$F$687:$F715,0)),INDEX(AZ717:AZ$749,MATCH($C716,$F717:$F$749,0)))","v":150000},null,{"$f":"IF($H716>$C716,INDEX(BB$687:BB715,MATCH($C716,$F$687:$F715,0)),INDEX(BB717:BB$749,MATCH($C716,$F717:$F$749,0)))","v":65390.096360637697},{"$f":"IF($H716>$C716,INDEX(BC$687:BC715,MATCH($C716,$F$687:$F715,0)),INDEX(BC717:BC$749,MATCH($C716,$F717:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H716>$C716,INDEX(BD$687:BD715,MATCH($C716,$F$687:$F715,0)),INDEX(BD717:BD$749,MATCH($C716,$F717:$F$749,0)))","v":0},{"$f":"IF($H716>$C716,INDEX(BE$687:BE715,MATCH($C716,$F$687:$F715,0)),INDEX(BE717:BE$749,MATCH($C716,$F717:$F$749,0)))","v":0},{"$f":"IF($H716>$C716,INDEX(BF$687:BF715,MATCH($C716,$F$687:$F715,0)),INDEX(BF717:BF$749,MATCH($C716,$F717:$F$749,0)))","v":0},{"$f":"IF($H716>$C716,INDEX(BG$687:BG715,MATCH($C716,$F$687:$F715,0)),INDEX(BG717:BG$749,MATCH($C716,$F717:$F$749,0)))","v":0},{"$f":"IF($H716>$C716,INDEX(BH$687:BH715,MATCH($C716,$F$687:$F715,0)),INDEX(BH717:BH$749,MATCH($C716,$F717:$F$749,0)))","v":0},{"$f":"IF($H716>$C716,INDEX(BI$687:BI715,MATCH($C716,$F$687:$F715,0)),INDEX(BI717:BI$749,MATCH($C716,$F717:$F$749,0)))","v":0},{"$f":"IF($H716>$C716,INDEX(BJ$687:BJ715,MATCH($C716,$F$687:$F715,0)),INDEX(BJ717:BJ$749,MATCH($C716,$F717:$F$749,0)))","v":42304.870155901539},null,{"$f":"IF($H716>$C716,INDEX(BL$687:BL715,MATCH($C716,$F$687:$F715,0)),INDEX(BL717:BL$749,MATCH($C716,$F717:$F$749,0)))","v":1},null,{"$f":"IF($H716>$C716,INDEX(BN$687:BN715,MATCH($C716,$F$687:$F715,0)),INDEX(BN717:BN$749,MATCH($C716,$F717:$F$749,0)))","v":8483.6638496310734},{"$f":"IF($H716>$C716,INDEX(BO$687:BO715,MATCH($C716,$F$687:$F715,0)),INDEX(BO717:BO$749,MATCH($C716,$F717:$F$749,0)))","v":49958.807180465235}]
[null,10.1,10.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H717)),ABS($E$687:$E$749-H717),0))","v":10},10,10.1,1,10,10,{"$f":"J731","v":"Lastbil UNDER 12 ton uden anhænger"},"Volvo","Mest typiske","Mest typiske",{"$f":"N729+4","v":2011},2011,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H717,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":3.0756782123199997},null,0.13660121056241747,42312.66792478937,550000,0,365430,14.8,1800,{"$f":"BL717*AH717","v":0.2},null,null,null,null,0.2,1,0,0,0.12973927737989863,{"$f":"1-AL717/(X717/Z717)","v":0.91379886521284304},260.82,null,null,3760,0,1150,{"$f":"BJ717","v":27374.664087290195},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W717","v":42312.66792478937},0.64696142857142858,null,null,null,null,null,null,{"$f":"PRODUCT(BB717:BC717)","v":27374.664087290195},null,{"$f":"BL731","v":1},null,{"$f":"AL717*W717","v":5489.6149605777873},{"$f":"-PMT(Lånerente,AA717,X717)","v":49958.807180465235}]
[null,10.199999999999999,10.199999999999999,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H718)),ABS($E$687:$E$749-H718),0))","v":10},10,10.199999999999999,1,10,10,{"$f":"J717","v":"Lastbil UNDER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N730+4","v":2011},2011,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H718,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":3.0756782123199997},null,5.7607521318485705E-2,26766.174796147119,550000,0,365430,14.8,1800,{"$f":"BL718*AH718","v":0.2},null,null,null,null,0.2,1,0,0,0.12973927737989863,{"$f":"1-AL718/(X718/Z718)","v":0.91379886521284304},260.82,null,null,3760,0,1150,{"$f":"BJ718","v":17316.682683507905},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W718","v":26766.174796147119},0.64696142857142858,null,null,null,null,null,null,{"$f":"PRODUCT(BB718:BC718)","v":17316.682683507905},null,{"$f":"BL717","v":1},null,{"$f":"AL718*W718","v":3472.6241762761829},{"$f":"-PMT(Lånerente,AA718,X718)","v":49958.807180465235}]
[null,10.3,10.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H719)),ABS($E$687:$E$749-H719),0))","v":10},10,10.3,1,10,10,{"$f":"J718","v":"Lastbil UNDER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N731+4","v":2011},2011,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H719,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":3.0756782123199997},null,5.4730622992179928E-2,65390.096360637697,550000,0,365430,14.8,1800,{"$f":"BL719*AH719","v":0.2},null,null,null,null,0.2,1,0,0,0.12973927737989863,{"$f":"1-AL719/(X719/Z719)","v":0.91379886521284304},260.82,null,null,3760,0,1150,{"$f":"BJ719","v":42304.870155901539},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W719","v":65390.096360637697},0.64696142857142858,null,null,null,null,null,null,{"$f":"PRODUCT(BB719:BC719)","v":42304.870155901539},null,{"$f":"BL718","v":1},null,{"$f":"AL719*W719","v":8483.6638496310734},{"$f":"-PMT(Lånerente,AA719,X719)","v":49958.807180465235}]
[null,11.1,10.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H720)),ABS($E$687:$E$749-H720),0))","v":10},0,0,0,11,11,{"$f":"IF($H720>$C720,INDEX(J$687:J719,MATCH($C720,$F$687:$F719,0)),INDEX(J721:J$749,MATCH($C720,$F721:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H720>$C720,INDEX(K$687:K719,MATCH($C720,$F$687:$F719,0)),INDEX(K721:K$749,MATCH($C720,$F721:$F$749,0)))","v":"Volvo"},{"$f":"IF($H720>$C720,INDEX(L$687:L719,MATCH($C720,$F$687:$F719,0)),INDEX(L721:L$749,MATCH($C720,$F721:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H720>$C720,INDEX(M$687:M719,MATCH($C720,$F$687:$F719,0)),INDEX(M721:M$749,MATCH($C720,$F721:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H720>$C720,INDEX(N$687:N719,MATCH($C720,$F$687:$F719,0)),INDEX(N721:N$749,MATCH($C720,$F721:$F$749,0)))","v":2011},2010,{"$f":"IF($H720>$C720,INDEX(P$687:P719,MATCH($C720,$F$687:$F719,0)),INDEX(P721:P$749,MATCH($C720,$F721:$F$749,0)))","v":0},{"$f":"IF($H720>$C720,INDEX(Q$687:Q719,MATCH($C720,$F$687:$F719,0)),INDEX(Q721:Q$749,MATCH($C720,$F721:$F$749,0)))","v":0},{"$f":"IF($H720>$C720,INDEX(R$687:R719,MATCH($C720,$F$687:$F719,0)),INDEX(R721:R$749,MATCH($C720,$F721:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H720,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":2.5464570315100001},null,{"$f":"IF($H720>$C720,INDEX(V$687:V719,MATCH($C720,$F$687:$F719,0)),INDEX(V721:V$749,MATCH($C720,$F721:$F$749,0)))","v":0.13660121056241747},{"$f":"IF($H720>$C720,INDEX(W$687:W719,MATCH($C720,$F$687:$F719,0)),INDEX(W721:W$749,MATCH($C720,$F721:$F$749,0)))","v":42312.66792478937},{"$f":"IF($H720>$C720,INDEX(X$687:X719,MATCH($C720,$F$687:$F719,0)),INDEX(X721:X$749,MATCH($C720,$F721:$F$749,0)))","v":550000},{"$f":"IF($H720>$C720,INDEX(Y$687:Y719,MATCH($C720,$F$687:$F719,0)),INDEX(Y721:Y$749,MATCH($C720,$F721:$F$749,0)))","v":0},{"$f":"IF($H720>$C720,INDEX(Z$687:Z719,MATCH($C720,$F$687:$F719,0)),INDEX(Z721:Z$749,MATCH($C720,$F721:$F$749,0)))","v":365430},{"$f":"IF($H720>$C720,INDEX(AA$687:AA719,MATCH($C720,$F$687:$F719,0)),INDEX(AA721:AA$749,MATCH($C720,$F721:$F$749,0)))","v":14.8},{"$f":"IF($H720>$C720,INDEX(AB$687:AB719,MATCH($C720,$F$687:$F719,0)),INDEX(AB721:AB$749,MATCH($C720,$F721:$F$749,0)))","v":1800},{"$f":"IF($H720>$C720,INDEX(AC$687:AC719,MATCH($C720,$F$687:$F719,0)),INDEX(AC721:AC$749,MATCH($C720,$F721:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H720>$C720,INDEX(AH$687:AH719,MATCH($C720,$F$687:$F719,0)),INDEX(AH721:AH$749,MATCH($C720,$F721:$F$749,0)))","v":0.2},{"$f":"IF($H720>$C720,INDEX(AI$687:AI719,MATCH($C720,$F$687:$F719,0)),INDEX(AI721:AI$749,MATCH($C720,$F721:$F$749,0)))","v":1},{"$f":"IF($H720>$C720,INDEX(AJ$687:AJ719,MATCH($C720,$F$687:$F719,0)),INDEX(AJ721:AJ$749,MATCH($C720,$F721:$F$749,0)))","v":0},{"$f":"IF($H720>$C720,INDEX(AK$687:AK719,MATCH($C720,$F$687:$F719,0)),INDEX(AK721:AK$749,MATCH($C720,$F721:$F$749,0)))","v":0},{"$f":"IF($H720>$C720,INDEX(AL$687:AL719,MATCH($C720,$F$687:$F719,0)),INDEX(AL721:AL$749,MATCH($C720,$F721:$F$749,0)))","v":0.12973927737989863},{"$f":"IF($H720>$C720,INDEX(AM$687:AM719,MATCH($C720,$F$687:$F719,0)),INDEX(AM721:AM$749,MATCH($C720,$F721:$F$749,0)))","v":0.91379886521284304},{"$f":"IF($H720>$C720,INDEX(AN$687:AN719,MATCH($C720,$F$687:$F719,0)),INDEX(AN721:AN$749,MATCH($C720,$F721:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H720>$C720,INDEX(AQ$687:AQ719,MATCH($C720,$F$687:$F719,0)),INDEX(AQ721:AQ$749,MATCH($C720,$F721:$F$749,0)))","v":3760},{"$f":"IF($H720>$C720,INDEX(AR$687:AR719,MATCH($C720,$F$687:$F719,0)),INDEX(AR721:AR$749,MATCH($C720,$F721:$F$749,0)))","v":0},{"$f":"IF($H720>$C720,INDEX(AS$687:AS719,MATCH($C720,$F$687:$F719,0)),INDEX(AS721:AS$749,MATCH($C720,$F721:$F$749,0)))","v":1150},{"$f":"IF($H720>$C720,INDEX(AT$687:AT719,MATCH($C720,$F$687:$F719,0)),INDEX(AT721:AT$749,MATCH($C720,$F721:$F$749,0)))","v":27374.664087290195},{"$f":"IF($H720>$C720,INDEX(AU$687:AU719,MATCH($C720,$F$687:$F719,0)),INDEX(AU721:AU$749,MATCH($C720,$F721:$F$749,0)))","v":0.6},{"$f":"IF($H720>$C720,INDEX(AV$687:AV719,MATCH($C720,$F$687:$F719,0)),INDEX(AV721:AV$749,MATCH($C720,$F721:$F$749,0)))","v":98326},{"$f":"IF($H720>$C720,INDEX(AW$687:AW719,MATCH($C720,$F$687:$F719,0)),INDEX(AW721:AW$749,MATCH($C720,$F721:$F$749,0)))","v":2372},{"$f":"IF($H720>$C720,INDEX(AX$687:AX719,MATCH($C720,$F$687:$F719,0)),INDEX(AX721:AX$749,MATCH($C720,$F721:$F$749,0)))","v":0.2},{"$f":"IF($H720>$C720,INDEX(AY$687:AY719,MATCH($C720,$F$687:$F719,0)),INDEX(AY721:AY$749,MATCH($C720,$F721:$F$749,0)))","v":6},{"$f":"IF($H720>$C720,INDEX(AZ$687:AZ719,MATCH($C720,$F$687:$F719,0)),INDEX(AZ721:AZ$749,MATCH($C720,$F721:$F$749,0)))","v":150000},null,{"$f":"IF($H720>$C720,INDEX(BB$687:BB719,MATCH($C720,$F$687:$F719,0)),INDEX(BB721:BB$749,MATCH($C720,$F721:$F$749,0)))","v":42312.66792478937},{"$f":"IF($H720>$C720,INDEX(BC$687:BC719,MATCH($C720,$F$687:$F719,0)),INDEX(BC721:BC$749,MATCH($C720,$F721:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H720>$C720,INDEX(BD$687:BD719,MATCH($C720,$F$687:$F719,0)),INDEX(BD721:BD$749,MATCH($C720,$F721:$F$749,0)))","v":0},{"$f":"IF($H720>$C720,INDEX(BE$687:BE719,MATCH($C720,$F$687:$F719,0)),INDEX(BE721:BE$749,MATCH($C720,$F721:$F$749,0)))","v":0},{"$f":"IF($H720>$C720,INDEX(BF$687:BF719,MATCH($C720,$F$687:$F719,0)),INDEX(BF721:BF$749,MATCH($C720,$F721:$F$749,0)))","v":0},{"$f":"IF($H720>$C720,INDEX(BG$687:BG719,MATCH($C720,$F$687:$F719,0)),INDEX(BG721:BG$749,MATCH($C720,$F721:$F$749,0)))","v":0},{"$f":"IF($H720>$C720,INDEX(BH$687:BH719,MATCH($C720,$F$687:$F719,0)),INDEX(BH721:BH$749,MATCH($C720,$F721:$F$749,0)))","v":0},{"$f":"IF($H720>$C720,INDEX(BI$687:BI719,MATCH($C720,$F$687:$F719,0)),INDEX(BI721:BI$749,MATCH($C720,$F721:$F$749,0)))","v":0},{"$f":"IF($H720>$C720,INDEX(BJ$687:BJ719,MATCH($C720,$F$687:$F719,0)),INDEX(BJ721:BJ$749,MATCH($C720,$F721:$F$749,0)))","v":27374.664087290195},null,{"$f":"IF($H720>$C720,INDEX(BL$687:BL719,MATCH($C720,$F$687:$F719,0)),INDEX(BL721:BL$749,MATCH($C720,$F721:$F$749,0)))","v":1},null,{"$f":"IF($H720>$C720,INDEX(BN$687:BN719,MATCH($C720,$F$687:$F719,0)),INDEX(BN721:BN$749,MATCH($C720,$F721:$F$749,0)))","v":5489.6149605777873},{"$f":"IF($H720>$C720,INDEX(BO$687:BO719,MATCH($C720,$F$687:$F719,0)),INDEX(BO721:BO$749,MATCH($C720,$F721:$F$749,0)))","v":49958.807180465235}]
[null,11.2,{"$f":"IF(COUNTIF(H718:H721,H721)=1,D721+0.1,IF(COUNTIF(H718:H721,H721)=2,D721+0.2,IF(COUNTIF(H718:H721,H721)=3,D721+0.3,0)))","v":10.199999999999999},{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H721)),ABS($E$687:$E$749-H721),0))","v":10},0,0,0,11,11,{"$f":"IF($H721>$C721,INDEX(J$687:J720,MATCH($C721,$F$687:$F720,0)),INDEX(J722:J$749,MATCH($C721,$F722:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H721>$C721,INDEX(K$687:K720,MATCH($C721,$F$687:$F720,0)),INDEX(K722:K$749,MATCH($C721,$F722:$F$749,0)))","v":"Man"},{"$f":"IF($H721>$C721,INDEX(L$687:L720,MATCH($C721,$F$687:$F720,0)),INDEX(L722:L$749,MATCH($C721,$F722:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H721>$C721,INDEX(M$687:M720,MATCH($C721,$F$687:$F720,0)),INDEX(M722:M$749,MATCH($C721,$F722:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H721>$C721,INDEX(N$687:N720,MATCH($C721,$F$687:$F720,0)),INDEX(N722:N$749,MATCH($C721,$F722:$F$749,0)))","v":2011},2010,{"$f":"IF($H721>$C721,INDEX(P$687:P720,MATCH($C721,$F$687:$F720,0)),INDEX(P722:P$749,MATCH($C721,$F722:$F$749,0)))","v":0},{"$f":"IF($H721>$C721,INDEX(Q$687:Q720,MATCH($C721,$F$687:$F720,0)),INDEX(Q722:Q$749,MATCH($C721,$F722:$F$749,0)))","v":0},{"$f":"IF($H721>$C721,INDEX(R$687:R720,MATCH($C721,$F$687:$F720,0)),INDEX(R722:R$749,MATCH($C721,$F722:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H721,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":2.5464570315100001},null,{"$f":"IF($H721>$C721,INDEX(V$687:V720,MATCH($C721,$F$687:$F720,0)),INDEX(V722:V$749,MATCH($C721,$F722:$F$749,0)))","v":5.7607521318485705E-2},{"$f":"IF($H721>$C721,INDEX(W$687:W720,MATCH($C721,$F$687:$F720,0)),INDEX(W722:W$749,MATCH($C721,$F722:$F$749,0)))","v":26766.174796147119},{"$f":"IF($H721>$C721,INDEX(X$687:X720,MATCH($C721,$F$687:$F720,0)),INDEX(X722:X$749,MATCH($C721,$F722:$F$749,0)))","v":550000},{"$f":"IF($H721>$C721,INDEX(Y$687:Y720,MATCH($C721,$F$687:$F720,0)),INDEX(Y722:Y$749,MATCH($C721,$F722:$F$749,0)))","v":0},{"$f":"IF($H721>$C721,INDEX(Z$687:Z720,MATCH($C721,$F$687:$F720,0)),INDEX(Z722:Z$749,MATCH($C721,$F722:$F$749,0)))","v":365430},{"$f":"IF($H721>$C721,INDEX(AA$687:AA720,MATCH($C721,$F$687:$F720,0)),INDEX(AA722:AA$749,MATCH($C721,$F722:$F$749,0)))","v":14.8},{"$f":"IF($H721>$C721,INDEX(AB$687:AB720,MATCH($C721,$F$687:$F720,0)),INDEX(AB722:AB$749,MATCH($C721,$F722:$F$749,0)))","v":1800},{"$f":"IF($H721>$C721,INDEX(AC$687:AC720,MATCH($C721,$F$687:$F720,0)),INDEX(AC722:AC$749,MATCH($C721,$F722:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H721>$C721,INDEX(AH$687:AH720,MATCH($C721,$F$687:$F720,0)),INDEX(AH722:AH$749,MATCH($C721,$F722:$F$749,0)))","v":0.2},{"$f":"IF($H721>$C721,INDEX(AI$687:AI720,MATCH($C721,$F$687:$F720,0)),INDEX(AI722:AI$749,MATCH($C721,$F722:$F$749,0)))","v":1},{"$f":"IF($H721>$C721,INDEX(AJ$687:AJ720,MATCH($C721,$F$687:$F720,0)),INDEX(AJ722:AJ$749,MATCH($C721,$F722:$F$749,0)))","v":0},{"$f":"IF($H721>$C721,INDEX(AK$687:AK720,MATCH($C721,$F$687:$F720,0)),INDEX(AK722:AK$749,MATCH($C721,$F722:$F$749,0)))","v":0},{"$f":"IF($H721>$C721,INDEX(AL$687:AL720,MATCH($C721,$F$687:$F720,0)),INDEX(AL722:AL$749,MATCH($C721,$F722:$F$749,0)))","v":0.12973927737989863},{"$f":"IF($H721>$C721,INDEX(AM$687:AM720,MATCH($C721,$F$687:$F720,0)),INDEX(AM722:AM$749,MATCH($C721,$F722:$F$749,0)))","v":0.91379886521284304},{"$f":"IF($H721>$C721,INDEX(AN$687:AN720,MATCH($C721,$F$687:$F720,0)),INDEX(AN722:AN$749,MATCH($C721,$F722:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H721>$C721,INDEX(AQ$687:AQ720,MATCH($C721,$F$687:$F720,0)),INDEX(AQ722:AQ$749,MATCH($C721,$F722:$F$749,0)))","v":3760},{"$f":"IF($H721>$C721,INDEX(AR$687:AR720,MATCH($C721,$F$687:$F720,0)),INDEX(AR722:AR$749,MATCH($C721,$F722:$F$749,0)))","v":0},{"$f":"IF($H721>$C721,INDEX(AS$687:AS720,MATCH($C721,$F$687:$F720,0)),INDEX(AS722:AS$749,MATCH($C721,$F722:$F$749,0)))","v":1150},{"$f":"IF($H721>$C721,INDEX(AT$687:AT720,MATCH($C721,$F$687:$F720,0)),INDEX(AT722:AT$749,MATCH($C721,$F722:$F$749,0)))","v":17316.682683507905},{"$f":"IF($H721>$C721,INDEX(AU$687:AU720,MATCH($C721,$F$687:$F720,0)),INDEX(AU722:AU$749,MATCH($C721,$F722:$F$749,0)))","v":0.6},{"$f":"IF($H721>$C721,INDEX(AV$687:AV720,MATCH($C721,$F$687:$F720,0)),INDEX(AV722:AV$749,MATCH($C721,$F722:$F$749,0)))","v":98326},{"$f":"IF($H721>$C721,INDEX(AW$687:AW720,MATCH($C721,$F$687:$F720,0)),INDEX(AW722:AW$749,MATCH($C721,$F722:$F$749,0)))","v":2372},{"$f":"IF($H721>$C721,INDEX(AX$687:AX720,MATCH($C721,$F$687:$F720,0)),INDEX(AX722:AX$749,MATCH($C721,$F722:$F$749,0)))","v":0.2},{"$f":"IF($H721>$C721,INDEX(AY$687:AY720,MATCH($C721,$F$687:$F720,0)),INDEX(AY722:AY$749,MATCH($C721,$F722:$F$749,0)))","v":6},{"$f":"IF($H721>$C721,INDEX(AZ$687:AZ720,MATCH($C721,$F$687:$F720,0)),INDEX(AZ722:AZ$749,MATCH($C721,$F722:$F$749,0)))","v":150000},null,{"$f":"IF($H721>$C721,INDEX(BB$687:BB720,MATCH($C721,$F$687:$F720,0)),INDEX(BB722:BB$749,MATCH($C721,$F722:$F$749,0)))","v":26766.174796147119},{"$f":"IF($H721>$C721,INDEX(BC$687:BC720,MATCH($C721,$F$687:$F720,0)),INDEX(BC722:BC$749,MATCH($C721,$F722:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H721>$C721,INDEX(BD$687:BD720,MATCH($C721,$F$687:$F720,0)),INDEX(BD722:BD$749,MATCH($C721,$F722:$F$749,0)))","v":0},{"$f":"IF($H721>$C721,INDEX(BE$687:BE720,MATCH($C721,$F$687:$F720,0)),INDEX(BE722:BE$749,MATCH($C721,$F722:$F$749,0)))","v":0},{"$f":"IF($H721>$C721,INDEX(BF$687:BF720,MATCH($C721,$F$687:$F720,0)),INDEX(BF722:BF$749,MATCH($C721,$F722:$F$749,0)))","v":0},{"$f":"IF($H721>$C721,INDEX(BG$687:BG720,MATCH($C721,$F$687:$F720,0)),INDEX(BG722:BG$749,MATCH($C721,$F722:$F$749,0)))","v":0},{"$f":"IF($H721>$C721,INDEX(BH$687:BH720,MATCH($C721,$F$687:$F720,0)),INDEX(BH722:BH$749,MATCH($C721,$F722:$F$749,0)))","v":0},{"$f":"IF($H721>$C721,INDEX(BI$687:BI720,MATCH($C721,$F$687:$F720,0)),INDEX(BI722:BI$749,MATCH($C721,$F722:$F$749,0)))","v":0},{"$f":"IF($H721>$C721,INDEX(BJ$687:BJ720,MATCH($C721,$F$687:$F720,0)),INDEX(BJ722:BJ$749,MATCH($C721,$F722:$F$749,0)))","v":17316.682683507905},null,{"$f":"IF($H721>$C721,INDEX(BL$687:BL720,MATCH($C721,$F$687:$F720,0)),INDEX(BL722:BL$749,MATCH($C721,$F722:$F$749,0)))","v":1},null,{"$f":"IF($H721>$C721,INDEX(BN$687:BN720,MATCH($C721,$F$687:$F720,0)),INDEX(BN722:BN$749,MATCH($C721,$F722:$F$749,0)))","v":3472.6241762761829},{"$f":"IF($H721>$C721,INDEX(BO$687:BO720,MATCH($C721,$F$687:$F720,0)),INDEX(BO722:BO$749,MATCH($C721,$F722:$F$749,0)))","v":49958.807180465235}]
[null,11.3,10.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H722)),ABS($E$687:$E$749-H722),0))","v":10},0,0,0,11,11,{"$f":"IF($H722>$C722,INDEX(J$687:J721,MATCH($C722,$F$687:$F721,0)),INDEX(J723:J$749,MATCH($C722,$F723:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H722>$C722,INDEX(K$687:K721,MATCH($C722,$F$687:$F721,0)),INDEX(K723:K$749,MATCH($C722,$F723:$F$749,0)))","v":"Scania"},{"$f":"IF($H722>$C722,INDEX(L$687:L721,MATCH($C722,$F$687:$F721,0)),INDEX(L723:L$749,MATCH($C722,$F723:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H722>$C722,INDEX(M$687:M721,MATCH($C722,$F$687:$F721,0)),INDEX(M723:M$749,MATCH($C722,$F723:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H722>$C722,INDEX(N$687:N721,MATCH($C722,$F$687:$F721,0)),INDEX(N723:N$749,MATCH($C722,$F723:$F$749,0)))","v":2011},2010,{"$f":"IF($H722>$C722,INDEX(P$687:P721,MATCH($C722,$F$687:$F721,0)),INDEX(P723:P$749,MATCH($C722,$F723:$F$749,0)))","v":0},{"$f":"IF($H722>$C722,INDEX(Q$687:Q721,MATCH($C722,$F$687:$F721,0)),INDEX(Q723:Q$749,MATCH($C722,$F723:$F$749,0)))","v":0},{"$f":"IF($H722>$C722,INDEX(R$687:R721,MATCH($C722,$F$687:$F721,0)),INDEX(R723:R$749,MATCH($C722,$F723:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H722,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":2.5464570315100001},null,{"$f":"IF($H722>$C722,INDEX(V$687:V721,MATCH($C722,$F$687:$F721,0)),INDEX(V723:V$749,MATCH($C722,$F723:$F$749,0)))","v":5.4730622992179928E-2},{"$f":"IF($H722>$C722,INDEX(W$687:W721,MATCH($C722,$F$687:$F721,0)),INDEX(W723:W$749,MATCH($C722,$F723:$F$749,0)))","v":65390.096360637697},{"$f":"IF($H722>$C722,INDEX(X$687:X721,MATCH($C722,$F$687:$F721,0)),INDEX(X723:X$749,MATCH($C722,$F723:$F$749,0)))","v":550000},{"$f":"IF($H722>$C722,INDEX(Y$687:Y721,MATCH($C722,$F$687:$F721,0)),INDEX(Y723:Y$749,MATCH($C722,$F723:$F$749,0)))","v":0},{"$f":"IF($H722>$C722,INDEX(Z$687:Z721,MATCH($C722,$F$687:$F721,0)),INDEX(Z723:Z$749,MATCH($C722,$F723:$F$749,0)))","v":365430},{"$f":"IF($H722>$C722,INDEX(AA$687:AA721,MATCH($C722,$F$687:$F721,0)),INDEX(AA723:AA$749,MATCH($C722,$F723:$F$749,0)))","v":14.8},{"$f":"IF($H722>$C722,INDEX(AB$687:AB721,MATCH($C722,$F$687:$F721,0)),INDEX(AB723:AB$749,MATCH($C722,$F723:$F$749,0)))","v":1800},{"$f":"IF($H722>$C722,INDEX(AC$687:AC721,MATCH($C722,$F$687:$F721,0)),INDEX(AC723:AC$749,MATCH($C722,$F723:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H722>$C722,INDEX(AH$687:AH721,MATCH($C722,$F$687:$F721,0)),INDEX(AH723:AH$749,MATCH($C722,$F723:$F$749,0)))","v":0.2},{"$f":"IF($H722>$C722,INDEX(AI$687:AI721,MATCH($C722,$F$687:$F721,0)),INDEX(AI723:AI$749,MATCH($C722,$F723:$F$749,0)))","v":1},{"$f":"IF($H722>$C722,INDEX(AJ$687:AJ721,MATCH($C722,$F$687:$F721,0)),INDEX(AJ723:AJ$749,MATCH($C722,$F723:$F$749,0)))","v":0},{"$f":"IF($H722>$C722,INDEX(AK$687:AK721,MATCH($C722,$F$687:$F721,0)),INDEX(AK723:AK$749,MATCH($C722,$F723:$F$749,0)))","v":0},{"$f":"IF($H722>$C722,INDEX(AL$687:AL721,MATCH($C722,$F$687:$F721,0)),INDEX(AL723:AL$749,MATCH($C722,$F723:$F$749,0)))","v":0.12973927737989863},{"$f":"IF($H722>$C722,INDEX(AM$687:AM721,MATCH($C722,$F$687:$F721,0)),INDEX(AM723:AM$749,MATCH($C722,$F723:$F$749,0)))","v":0.91379886521284304},{"$f":"IF($H722>$C722,INDEX(AN$687:AN721,MATCH($C722,$F$687:$F721,0)),INDEX(AN723:AN$749,MATCH($C722,$F723:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H722>$C722,INDEX(AQ$687:AQ721,MATCH($C722,$F$687:$F721,0)),INDEX(AQ723:AQ$749,MATCH($C722,$F723:$F$749,0)))","v":3760},{"$f":"IF($H722>$C722,INDEX(AR$687:AR721,MATCH($C722,$F$687:$F721,0)),INDEX(AR723:AR$749,MATCH($C722,$F723:$F$749,0)))","v":0},{"$f":"IF($H722>$C722,INDEX(AS$687:AS721,MATCH($C722,$F$687:$F721,0)),INDEX(AS723:AS$749,MATCH($C722,$F723:$F$749,0)))","v":1150},{"$f":"IF($H722>$C722,INDEX(AT$687:AT721,MATCH($C722,$F$687:$F721,0)),INDEX(AT723:AT$749,MATCH($C722,$F723:$F$749,0)))","v":42304.870155901539},{"$f":"IF($H722>$C722,INDEX(AU$687:AU721,MATCH($C722,$F$687:$F721,0)),INDEX(AU723:AU$749,MATCH($C722,$F723:$F$749,0)))","v":0.6},{"$f":"IF($H722>$C722,INDEX(AV$687:AV721,MATCH($C722,$F$687:$F721,0)),INDEX(AV723:AV$749,MATCH($C722,$F723:$F$749,0)))","v":98326},{"$f":"IF($H722>$C722,INDEX(AW$687:AW721,MATCH($C722,$F$687:$F721,0)),INDEX(AW723:AW$749,MATCH($C722,$F723:$F$749,0)))","v":2372},{"$f":"IF($H722>$C722,INDEX(AX$687:AX721,MATCH($C722,$F$687:$F721,0)),INDEX(AX723:AX$749,MATCH($C722,$F723:$F$749,0)))","v":0.2},{"$f":"IF($H722>$C722,INDEX(AY$687:AY721,MATCH($C722,$F$687:$F721,0)),INDEX(AY723:AY$749,MATCH($C722,$F723:$F$749,0)))","v":6},{"$f":"IF($H722>$C722,INDEX(AZ$687:AZ721,MATCH($C722,$F$687:$F721,0)),INDEX(AZ723:AZ$749,MATCH($C722,$F723:$F$749,0)))","v":150000},null,{"$f":"IF($H722>$C722,INDEX(BB$687:BB721,MATCH($C722,$F$687:$F721,0)),INDEX(BB723:BB$749,MATCH($C722,$F723:$F$749,0)))","v":65390.096360637697},{"$f":"IF($H722>$C722,INDEX(BC$687:BC721,MATCH($C722,$F$687:$F721,0)),INDEX(BC723:BC$749,MATCH($C722,$F723:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H722>$C722,INDEX(BD$687:BD721,MATCH($C722,$F$687:$F721,0)),INDEX(BD723:BD$749,MATCH($C722,$F723:$F$749,0)))","v":0},{"$f":"IF($H722>$C722,INDEX(BE$687:BE721,MATCH($C722,$F$687:$F721,0)),INDEX(BE723:BE$749,MATCH($C722,$F723:$F$749,0)))","v":0},{"$f":"IF($H722>$C722,INDEX(BF$687:BF721,MATCH($C722,$F$687:$F721,0)),INDEX(BF723:BF$749,MATCH($C722,$F723:$F$749,0)))","v":0},{"$f":"IF($H722>$C722,INDEX(BG$687:BG721,MATCH($C722,$F$687:$F721,0)),INDEX(BG723:BG$749,MATCH($C722,$F723:$F$749,0)))","v":0},{"$f":"IF($H722>$C722,INDEX(BH$687:BH721,MATCH($C722,$F$687:$F721,0)),INDEX(BH723:BH$749,MATCH($C722,$F723:$F$749,0)))","v":0},{"$f":"IF($H722>$C722,INDEX(BI$687:BI721,MATCH($C722,$F$687:$F721,0)),INDEX(BI723:BI$749,MATCH($C722,$F723:$F$749,0)))","v":0},{"$f":"IF($H722>$C722,INDEX(BJ$687:BJ721,MATCH($C722,$F$687:$F721,0)),INDEX(BJ723:BJ$749,MATCH($C722,$F723:$F$749,0)))","v":42304.870155901539},null,{"$f":"IF($H722>$C722,INDEX(BL$687:BL721,MATCH($C722,$F$687:$F721,0)),INDEX(BL723:BL$749,MATCH($C722,$F723:$F$749,0)))","v":1},null,{"$f":"IF($H722>$C722,INDEX(BN$687:BN721,MATCH($C722,$F$687:$F721,0)),INDEX(BN723:BN$749,MATCH($C722,$F723:$F$749,0)))","v":8483.6638496310734},{"$f":"IF($H722>$C722,INDEX(BO$687:BO721,MATCH($C722,$F$687:$F721,0)),INDEX(BO723:BO$749,MATCH($C722,$F723:$F$749,0)))","v":49958.807180465235}]
[null,12.1,10.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H723)),ABS($E$687:$E$749-H723),0))","v":10},0,0,0,12,12,{"$f":"IF($H723>$C723,INDEX(J$687:J722,MATCH($C723,$F$687:$F722,0)),INDEX(J724:J$749,MATCH($C723,$F724:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H723>$C723,INDEX(K$687:K722,MATCH($C723,$F$687:$F722,0)),INDEX(K724:K$749,MATCH($C723,$F724:$F$749,0)))","v":"Volvo"},{"$f":"IF($H723>$C723,INDEX(L$687:L722,MATCH($C723,$F$687:$F722,0)),INDEX(L724:L$749,MATCH($C723,$F724:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H723>$C723,INDEX(M$687:M722,MATCH($C723,$F$687:$F722,0)),INDEX(M724:M$749,MATCH($C723,$F724:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H723>$C723,INDEX(N$687:N722,MATCH($C723,$F$687:$F722,0)),INDEX(N724:N$749,MATCH($C723,$F724:$F$749,0)))","v":2011},2009,{"$f":"IF($H723>$C723,INDEX(P$687:P722,MATCH($C723,$F$687:$F722,0)),INDEX(P724:P$749,MATCH($C723,$F724:$F$749,0)))","v":0},{"$f":"IF($H723>$C723,INDEX(Q$687:Q722,MATCH($C723,$F$687:$F722,0)),INDEX(Q724:Q$749,MATCH($C723,$F724:$F$749,0)))","v":0},{"$f":"IF($H723>$C723,INDEX(R$687:R722,MATCH($C723,$F$687:$F722,0)),INDEX(R724:R$749,MATCH($C723,$F724:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H723,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":2.4015806813191993},null,{"$f":"IF($H723>$C723,INDEX(V$687:V722,MATCH($C723,$F$687:$F722,0)),INDEX(V724:V$749,MATCH($C723,$F724:$F$749,0)))","v":0.13660121056241747},{"$f":"IF($H723>$C723,INDEX(W$687:W722,MATCH($C723,$F$687:$F722,0)),INDEX(W724:W$749,MATCH($C723,$F724:$F$749,0)))","v":42312.66792478937},{"$f":"IF($H723>$C723,INDEX(X$687:X722,MATCH($C723,$F$687:$F722,0)),INDEX(X724:X$749,MATCH($C723,$F724:$F$749,0)))","v":550000},{"$f":"IF($H723>$C723,INDEX(Y$687:Y722,MATCH($C723,$F$687:$F722,0)),INDEX(Y724:Y$749,MATCH($C723,$F724:$F$749,0)))","v":0},{"$f":"IF($H723>$C723,INDEX(Z$687:Z722,MATCH($C723,$F$687:$F722,0)),INDEX(Z724:Z$749,MATCH($C723,$F724:$F$749,0)))","v":365430},{"$f":"IF($H723>$C723,INDEX(AA$687:AA722,MATCH($C723,$F$687:$F722,0)),INDEX(AA724:AA$749,MATCH($C723,$F724:$F$749,0)))","v":14.8},{"$f":"IF($H723>$C723,INDEX(AB$687:AB722,MATCH($C723,$F$687:$F722,0)),INDEX(AB724:AB$749,MATCH($C723,$F724:$F$749,0)))","v":1800},{"$f":"IF($H723>$C723,INDEX(AC$687:AC722,MATCH($C723,$F$687:$F722,0)),INDEX(AC724:AC$749,MATCH($C723,$F724:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H723>$C723,INDEX(AH$687:AH722,MATCH($C723,$F$687:$F722,0)),INDEX(AH724:AH$749,MATCH($C723,$F724:$F$749,0)))","v":0.2},{"$f":"IF($H723>$C723,INDEX(AI$687:AI722,MATCH($C723,$F$687:$F722,0)),INDEX(AI724:AI$749,MATCH($C723,$F724:$F$749,0)))","v":1},{"$f":"IF($H723>$C723,INDEX(AJ$687:AJ722,MATCH($C723,$F$687:$F722,0)),INDEX(AJ724:AJ$749,MATCH($C723,$F724:$F$749,0)))","v":0},{"$f":"IF($H723>$C723,INDEX(AK$687:AK722,MATCH($C723,$F$687:$F722,0)),INDEX(AK724:AK$749,MATCH($C723,$F724:$F$749,0)))","v":0},{"$f":"IF($H723>$C723,INDEX(AL$687:AL722,MATCH($C723,$F$687:$F722,0)),INDEX(AL724:AL$749,MATCH($C723,$F724:$F$749,0)))","v":0.12973927737989863},{"$f":"IF($H723>$C723,INDEX(AM$687:AM722,MATCH($C723,$F$687:$F722,0)),INDEX(AM724:AM$749,MATCH($C723,$F724:$F$749,0)))","v":0.91379886521284304},{"$f":"IF($H723>$C723,INDEX(AN$687:AN722,MATCH($C723,$F$687:$F722,0)),INDEX(AN724:AN$749,MATCH($C723,$F724:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H723>$C723,INDEX(AQ$687:AQ722,MATCH($C723,$F$687:$F722,0)),INDEX(AQ724:AQ$749,MATCH($C723,$F724:$F$749,0)))","v":3760},{"$f":"IF($H723>$C723,INDEX(AR$687:AR722,MATCH($C723,$F$687:$F722,0)),INDEX(AR724:AR$749,MATCH($C723,$F724:$F$749,0)))","v":0},{"$f":"IF($H723>$C723,INDEX(AS$687:AS722,MATCH($C723,$F$687:$F722,0)),INDEX(AS724:AS$749,MATCH($C723,$F724:$F$749,0)))","v":1150},{"$f":"IF($H723>$C723,INDEX(AT$687:AT722,MATCH($C723,$F$687:$F722,0)),INDEX(AT724:AT$749,MATCH($C723,$F724:$F$749,0)))","v":27374.664087290195},{"$f":"IF($H723>$C723,INDEX(AU$687:AU722,MATCH($C723,$F$687:$F722,0)),INDEX(AU724:AU$749,MATCH($C723,$F724:$F$749,0)))","v":0.6},{"$f":"IF($H723>$C723,INDEX(AV$687:AV722,MATCH($C723,$F$687:$F722,0)),INDEX(AV724:AV$749,MATCH($C723,$F724:$F$749,0)))","v":98326},{"$f":"IF($H723>$C723,INDEX(AW$687:AW722,MATCH($C723,$F$687:$F722,0)),INDEX(AW724:AW$749,MATCH($C723,$F724:$F$749,0)))","v":2372},{"$f":"IF($H723>$C723,INDEX(AX$687:AX722,MATCH($C723,$F$687:$F722,0)),INDEX(AX724:AX$749,MATCH($C723,$F724:$F$749,0)))","v":0.2},{"$f":"IF($H723>$C723,INDEX(AY$687:AY722,MATCH($C723,$F$687:$F722,0)),INDEX(AY724:AY$749,MATCH($C723,$F724:$F$749,0)))","v":6},{"$f":"IF($H723>$C723,INDEX(AZ$687:AZ722,MATCH($C723,$F$687:$F722,0)),INDEX(AZ724:AZ$749,MATCH($C723,$F724:$F$749,0)))","v":150000},null,{"$f":"IF($H723>$C723,INDEX(BB$687:BB722,MATCH($C723,$F$687:$F722,0)),INDEX(BB724:BB$749,MATCH($C723,$F724:$F$749,0)))","v":42312.66792478937},{"$f":"IF($H723>$C723,INDEX(BC$687:BC722,MATCH($C723,$F$687:$F722,0)),INDEX(BC724:BC$749,MATCH($C723,$F724:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H723>$C723,INDEX(BD$687:BD722,MATCH($C723,$F$687:$F722,0)),INDEX(BD724:BD$749,MATCH($C723,$F724:$F$749,0)))","v":0},{"$f":"IF($H723>$C723,INDEX(BE$687:BE722,MATCH($C723,$F$687:$F722,0)),INDEX(BE724:BE$749,MATCH($C723,$F724:$F$749,0)))","v":0},{"$f":"IF($H723>$C723,INDEX(BF$687:BF722,MATCH($C723,$F$687:$F722,0)),INDEX(BF724:BF$749,MATCH($C723,$F724:$F$749,0)))","v":0},{"$f":"IF($H723>$C723,INDEX(BG$687:BG722,MATCH($C723,$F$687:$F722,0)),INDEX(BG724:BG$749,MATCH($C723,$F724:$F$749,0)))","v":0},{"$f":"IF($H723>$C723,INDEX(BH$687:BH722,MATCH($C723,$F$687:$F722,0)),INDEX(BH724:BH$749,MATCH($C723,$F724:$F$749,0)))","v":0},{"$f":"IF($H723>$C723,INDEX(BI$687:BI722,MATCH($C723,$F$687:$F722,0)),INDEX(BI724:BI$749,MATCH($C723,$F724:$F$749,0)))","v":0},{"$f":"IF($H723>$C723,INDEX(BJ$687:BJ722,MATCH($C723,$F$687:$F722,0)),INDEX(BJ724:BJ$749,MATCH($C723,$F724:$F$749,0)))","v":27374.664087290195},null,{"$f":"IF($H723>$C723,INDEX(BL$687:BL722,MATCH($C723,$F$687:$F722,0)),INDEX(BL724:BL$749,MATCH($C723,$F724:$F$749,0)))","v":1},null,{"$f":"IF($H723>$C723,INDEX(BN$687:BN722,MATCH($C723,$F$687:$F722,0)),INDEX(BN724:BN$749,MATCH($C723,$F724:$F$749,0)))","v":5489.6149605777873},{"$f":"IF($H723>$C723,INDEX(BO$687:BO722,MATCH($C723,$F$687:$F722,0)),INDEX(BO724:BO$749,MATCH($C723,$F724:$F$749,0)))","v":49958.807180465235}]
[null,12.2,10.199999999999999,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H724)),ABS($E$687:$E$749-H724),0))","v":10},0,0,0,12,12,{"$f":"IF($H724>$C724,INDEX(J$687:J723,MATCH($C724,$F$687:$F723,0)),INDEX(J725:J$749,MATCH($C724,$F725:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H724>$C724,INDEX(K$687:K723,MATCH($C724,$F$687:$F723,0)),INDEX(K725:K$749,MATCH($C724,$F725:$F$749,0)))","v":"Man"},{"$f":"IF($H724>$C724,INDEX(L$687:L723,MATCH($C724,$F$687:$F723,0)),INDEX(L725:L$749,MATCH($C724,$F725:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H724>$C724,INDEX(M$687:M723,MATCH($C724,$F$687:$F723,0)),INDEX(M725:M$749,MATCH($C724,$F725:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H724>$C724,INDEX(N$687:N723,MATCH($C724,$F$687:$F723,0)),INDEX(N725:N$749,MATCH($C724,$F725:$F$749,0)))","v":2011},2009,{"$f":"IF($H724>$C724,INDEX(P$687:P723,MATCH($C724,$F$687:$F723,0)),INDEX(P725:P$749,MATCH($C724,$F725:$F$749,0)))","v":0},{"$f":"IF($H724>$C724,INDEX(Q$687:Q723,MATCH($C724,$F$687:$F723,0)),INDEX(Q725:Q$749,MATCH($C724,$F725:$F$749,0)))","v":0},{"$f":"IF($H724>$C724,INDEX(R$687:R723,MATCH($C724,$F$687:$F723,0)),INDEX(R725:R$749,MATCH($C724,$F725:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H724,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":2.4015806813191993},null,{"$f":"IF($H724>$C724,INDEX(V$687:V723,MATCH($C724,$F$687:$F723,0)),INDEX(V725:V$749,MATCH($C724,$F725:$F$749,0)))","v":5.7607521318485705E-2},{"$f":"IF($H724>$C724,INDEX(W$687:W723,MATCH($C724,$F$687:$F723,0)),INDEX(W725:W$749,MATCH($C724,$F725:$F$749,0)))","v":26766.174796147119},{"$f":"IF($H724>$C724,INDEX(X$687:X723,MATCH($C724,$F$687:$F723,0)),INDEX(X725:X$749,MATCH($C724,$F725:$F$749,0)))","v":550000},{"$f":"IF($H724>$C724,INDEX(Y$687:Y723,MATCH($C724,$F$687:$F723,0)),INDEX(Y725:Y$749,MATCH($C724,$F725:$F$749,0)))","v":0},{"$f":"IF($H724>$C724,INDEX(Z$687:Z723,MATCH($C724,$F$687:$F723,0)),INDEX(Z725:Z$749,MATCH($C724,$F725:$F$749,0)))","v":365430},{"$f":"IF($H724>$C724,INDEX(AA$687:AA723,MATCH($C724,$F$687:$F723,0)),INDEX(AA725:AA$749,MATCH($C724,$F725:$F$749,0)))","v":14.8},{"$f":"IF($H724>$C724,INDEX(AB$687:AB723,MATCH($C724,$F$687:$F723,0)),INDEX(AB725:AB$749,MATCH($C724,$F725:$F$749,0)))","v":1800},{"$f":"IF($H724>$C724,INDEX(AC$687:AC723,MATCH($C724,$F$687:$F723,0)),INDEX(AC725:AC$749,MATCH($C724,$F725:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H724>$C724,INDEX(AH$687:AH723,MATCH($C724,$F$687:$F723,0)),INDEX(AH725:AH$749,MATCH($C724,$F725:$F$749,0)))","v":0.2},{"$f":"IF($H724>$C724,INDEX(AI$687:AI723,MATCH($C724,$F$687:$F723,0)),INDEX(AI725:AI$749,MATCH($C724,$F725:$F$749,0)))","v":1},{"$f":"IF($H724>$C724,INDEX(AJ$687:AJ723,MATCH($C724,$F$687:$F723,0)),INDEX(AJ725:AJ$749,MATCH($C724,$F725:$F$749,0)))","v":0},{"$f":"IF($H724>$C724,INDEX(AK$687:AK723,MATCH($C724,$F$687:$F723,0)),INDEX(AK725:AK$749,MATCH($C724,$F725:$F$749,0)))","v":0},{"$f":"IF($H724>$C724,INDEX(AL$687:AL723,MATCH($C724,$F$687:$F723,0)),INDEX(AL725:AL$749,MATCH($C724,$F725:$F$749,0)))","v":0.12973927737989863},{"$f":"IF($H724>$C724,INDEX(AM$687:AM723,MATCH($C724,$F$687:$F723,0)),INDEX(AM725:AM$749,MATCH($C724,$F725:$F$749,0)))","v":0.91379886521284304},{"$f":"IF($H724>$C724,INDEX(AN$687:AN723,MATCH($C724,$F$687:$F723,0)),INDEX(AN725:AN$749,MATCH($C724,$F725:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H724>$C724,INDEX(AQ$687:AQ723,MATCH($C724,$F$687:$F723,0)),INDEX(AQ725:AQ$749,MATCH($C724,$F725:$F$749,0)))","v":3760},{"$f":"IF($H724>$C724,INDEX(AR$687:AR723,MATCH($C724,$F$687:$F723,0)),INDEX(AR725:AR$749,MATCH($C724,$F725:$F$749,0)))","v":0},{"$f":"IF($H724>$C724,INDEX(AS$687:AS723,MATCH($C724,$F$687:$F723,0)),INDEX(AS725:AS$749,MATCH($C724,$F725:$F$749,0)))","v":1150},{"$f":"IF($H724>$C724,INDEX(AT$687:AT723,MATCH($C724,$F$687:$F723,0)),INDEX(AT725:AT$749,MATCH($C724,$F725:$F$749,0)))","v":17316.682683507905},{"$f":"IF($H724>$C724,INDEX(AU$687:AU723,MATCH($C724,$F$687:$F723,0)),INDEX(AU725:AU$749,MATCH($C724,$F725:$F$749,0)))","v":0.6},{"$f":"IF($H724>$C724,INDEX(AV$687:AV723,MATCH($C724,$F$687:$F723,0)),INDEX(AV725:AV$749,MATCH($C724,$F725:$F$749,0)))","v":98326},{"$f":"IF($H724>$C724,INDEX(AW$687:AW723,MATCH($C724,$F$687:$F723,0)),INDEX(AW725:AW$749,MATCH($C724,$F725:$F$749,0)))","v":2372},{"$f":"IF($H724>$C724,INDEX(AX$687:AX723,MATCH($C724,$F$687:$F723,0)),INDEX(AX725:AX$749,MATCH($C724,$F725:$F$749,0)))","v":0.2},{"$f":"IF($H724>$C724,INDEX(AY$687:AY723,MATCH($C724,$F$687:$F723,0)),INDEX(AY725:AY$749,MATCH($C724,$F725:$F$749,0)))","v":6},{"$f":"IF($H724>$C724,INDEX(AZ$687:AZ723,MATCH($C724,$F$687:$F723,0)),INDEX(AZ725:AZ$749,MATCH($C724,$F725:$F$749,0)))","v":150000},null,{"$f":"IF($H724>$C724,INDEX(BB$687:BB723,MATCH($C724,$F$687:$F723,0)),INDEX(BB725:BB$749,MATCH($C724,$F725:$F$749,0)))","v":26766.174796147119},{"$f":"IF($H724>$C724,INDEX(BC$687:BC723,MATCH($C724,$F$687:$F723,0)),INDEX(BC725:BC$749,MATCH($C724,$F725:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H724>$C724,INDEX(BD$687:BD723,MATCH($C724,$F$687:$F723,0)),INDEX(BD725:BD$749,MATCH($C724,$F725:$F$749,0)))","v":0},{"$f":"IF($H724>$C724,INDEX(BE$687:BE723,MATCH($C724,$F$687:$F723,0)),INDEX(BE725:BE$749,MATCH($C724,$F725:$F$749,0)))","v":0},{"$f":"IF($H724>$C724,INDEX(BF$687:BF723,MATCH($C724,$F$687:$F723,0)),INDEX(BF725:BF$749,MATCH($C724,$F725:$F$749,0)))","v":0},{"$f":"IF($H724>$C724,INDEX(BG$687:BG723,MATCH($C724,$F$687:$F723,0)),INDEX(BG725:BG$749,MATCH($C724,$F725:$F$749,0)))","v":0},{"$f":"IF($H724>$C724,INDEX(BH$687:BH723,MATCH($C724,$F$687:$F723,0)),INDEX(BH725:BH$749,MATCH($C724,$F725:$F$749,0)))","v":0},{"$f":"IF($H724>$C724,INDEX(BI$687:BI723,MATCH($C724,$F$687:$F723,0)),INDEX(BI725:BI$749,MATCH($C724,$F725:$F$749,0)))","v":0},{"$f":"IF($H724>$C724,INDEX(BJ$687:BJ723,MATCH($C724,$F$687:$F723,0)),INDEX(BJ725:BJ$749,MATCH($C724,$F725:$F$749,0)))","v":17316.682683507905},null,{"$f":"IF($H724>$C724,INDEX(BL$687:BL723,MATCH($C724,$F$687:$F723,0)),INDEX(BL725:BL$749,MATCH($C724,$F725:$F$749,0)))","v":1},null,{"$f":"IF($H724>$C724,INDEX(BN$687:BN723,MATCH($C724,$F$687:$F723,0)),INDEX(BN725:BN$749,MATCH($C724,$F725:$F$749,0)))","v":3472.6241762761829},{"$f":"IF($H724>$C724,INDEX(BO$687:BO723,MATCH($C724,$F$687:$F723,0)),INDEX(BO725:BO$749,MATCH($C724,$F725:$F$749,0)))","v":49958.807180465235}]
[null,12.3,10.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H725)),ABS($E$687:$E$749-H725),0))","v":10},0,0,0,12,12,{"$f":"IF($H725>$C725,INDEX(J$687:J724,MATCH($C725,$F$687:$F724,0)),INDEX(J726:J$749,MATCH($C725,$F726:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H725>$C725,INDEX(K$687:K724,MATCH($C725,$F$687:$F724,0)),INDEX(K726:K$749,MATCH($C725,$F726:$F$749,0)))","v":"Scania"},{"$f":"IF($H725>$C725,INDEX(L$687:L724,MATCH($C725,$F$687:$F724,0)),INDEX(L726:L$749,MATCH($C725,$F726:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H725>$C725,INDEX(M$687:M724,MATCH($C725,$F$687:$F724,0)),INDEX(M726:M$749,MATCH($C725,$F726:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H725>$C725,INDEX(N$687:N724,MATCH($C725,$F$687:$F724,0)),INDEX(N726:N$749,MATCH($C725,$F726:$F$749,0)))","v":2011},2009,{"$f":"IF($H725>$C725,INDEX(P$687:P724,MATCH($C725,$F$687:$F724,0)),INDEX(P726:P$749,MATCH($C725,$F726:$F$749,0)))","v":0},{"$f":"IF($H725>$C725,INDEX(Q$687:Q724,MATCH($C725,$F$687:$F724,0)),INDEX(Q726:Q$749,MATCH($C725,$F726:$F$749,0)))","v":0},{"$f":"IF($H725>$C725,INDEX(R$687:R724,MATCH($C725,$F$687:$F724,0)),INDEX(R726:R$749,MATCH($C725,$F726:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H725,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":2.4015806813191993},null,{"$f":"IF($H725>$C725,INDEX(V$687:V724,MATCH($C725,$F$687:$F724,0)),INDEX(V726:V$749,MATCH($C725,$F726:$F$749,0)))","v":5.4730622992179928E-2},{"$f":"IF($H725>$C725,INDEX(W$687:W724,MATCH($C725,$F$687:$F724,0)),INDEX(W726:W$749,MATCH($C725,$F726:$F$749,0)))","v":65390.096360637697},{"$f":"IF($H725>$C725,INDEX(X$687:X724,MATCH($C725,$F$687:$F724,0)),INDEX(X726:X$749,MATCH($C725,$F726:$F$749,0)))","v":550000},{"$f":"IF($H725>$C725,INDEX(Y$687:Y724,MATCH($C725,$F$687:$F724,0)),INDEX(Y726:Y$749,MATCH($C725,$F726:$F$749,0)))","v":0},{"$f":"IF($H725>$C725,INDEX(Z$687:Z724,MATCH($C725,$F$687:$F724,0)),INDEX(Z726:Z$749,MATCH($C725,$F726:$F$749,0)))","v":365430},{"$f":"IF($H725>$C725,INDEX(AA$687:AA724,MATCH($C725,$F$687:$F724,0)),INDEX(AA726:AA$749,MATCH($C725,$F726:$F$749,0)))","v":14.8},{"$f":"IF($H725>$C725,INDEX(AB$687:AB724,MATCH($C725,$F$687:$F724,0)),INDEX(AB726:AB$749,MATCH($C725,$F726:$F$749,0)))","v":1800},{"$f":"IF($H725>$C725,INDEX(AC$687:AC724,MATCH($C725,$F$687:$F724,0)),INDEX(AC726:AC$749,MATCH($C725,$F726:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H725>$C725,INDEX(AH$687:AH724,MATCH($C725,$F$687:$F724,0)),INDEX(AH726:AH$749,MATCH($C725,$F726:$F$749,0)))","v":0.2},{"$f":"IF($H725>$C725,INDEX(AI$687:AI724,MATCH($C725,$F$687:$F724,0)),INDEX(AI726:AI$749,MATCH($C725,$F726:$F$749,0)))","v":1},{"$f":"IF($H725>$C725,INDEX(AJ$687:AJ724,MATCH($C725,$F$687:$F724,0)),INDEX(AJ726:AJ$749,MATCH($C725,$F726:$F$749,0)))","v":0},{"$f":"IF($H725>$C725,INDEX(AK$687:AK724,MATCH($C725,$F$687:$F724,0)),INDEX(AK726:AK$749,MATCH($C725,$F726:$F$749,0)))","v":0},{"$f":"IF($H725>$C725,INDEX(AL$687:AL724,MATCH($C725,$F$687:$F724,0)),INDEX(AL726:AL$749,MATCH($C725,$F726:$F$749,0)))","v":0.12973927737989863},{"$f":"IF($H725>$C725,INDEX(AM$687:AM724,MATCH($C725,$F$687:$F724,0)),INDEX(AM726:AM$749,MATCH($C725,$F726:$F$749,0)))","v":0.91379886521284304},{"$f":"IF($H725>$C725,INDEX(AN$687:AN724,MATCH($C725,$F$687:$F724,0)),INDEX(AN726:AN$749,MATCH($C725,$F726:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H725>$C725,INDEX(AQ$687:AQ724,MATCH($C725,$F$687:$F724,0)),INDEX(AQ726:AQ$749,MATCH($C725,$F726:$F$749,0)))","v":3760},{"$f":"IF($H725>$C725,INDEX(AR$687:AR724,MATCH($C725,$F$687:$F724,0)),INDEX(AR726:AR$749,MATCH($C725,$F726:$F$749,0)))","v":0},{"$f":"IF($H725>$C725,INDEX(AS$687:AS724,MATCH($C725,$F$687:$F724,0)),INDEX(AS726:AS$749,MATCH($C725,$F726:$F$749,0)))","v":1150},{"$f":"IF($H725>$C725,INDEX(AT$687:AT724,MATCH($C725,$F$687:$F724,0)),INDEX(AT726:AT$749,MATCH($C725,$F726:$F$749,0)))","v":42304.870155901539},{"$f":"IF($H725>$C725,INDEX(AU$687:AU724,MATCH($C725,$F$687:$F724,0)),INDEX(AU726:AU$749,MATCH($C725,$F726:$F$749,0)))","v":0.6},{"$f":"IF($H725>$C725,INDEX(AV$687:AV724,MATCH($C725,$F$687:$F724,0)),INDEX(AV726:AV$749,MATCH($C725,$F726:$F$749,0)))","v":98326},{"$f":"IF($H725>$C725,INDEX(AW$687:AW724,MATCH($C725,$F$687:$F724,0)),INDEX(AW726:AW$749,MATCH($C725,$F726:$F$749,0)))","v":2372},{"$f":"IF($H725>$C725,INDEX(AX$687:AX724,MATCH($C725,$F$687:$F724,0)),INDEX(AX726:AX$749,MATCH($C725,$F726:$F$749,0)))","v":0.2},{"$f":"IF($H725>$C725,INDEX(AY$687:AY724,MATCH($C725,$F$687:$F724,0)),INDEX(AY726:AY$749,MATCH($C725,$F726:$F$749,0)))","v":6},{"$f":"IF($H725>$C725,INDEX(AZ$687:AZ724,MATCH($C725,$F$687:$F724,0)),INDEX(AZ726:AZ$749,MATCH($C725,$F726:$F$749,0)))","v":150000},null,{"$f":"IF($H725>$C725,INDEX(BB$687:BB724,MATCH($C725,$F$687:$F724,0)),INDEX(BB726:BB$749,MATCH($C725,$F726:$F$749,0)))","v":65390.096360637697},{"$f":"IF($H725>$C725,INDEX(BC$687:BC724,MATCH($C725,$F$687:$F724,0)),INDEX(BC726:BC$749,MATCH($C725,$F726:$F$749,0)))","v":0.64696142857142858},{"$f":"IF($H725>$C725,INDEX(BD$687:BD724,MATCH($C725,$F$687:$F724,0)),INDEX(BD726:BD$749,MATCH($C725,$F726:$F$749,0)))","v":0},{"$f":"IF($H725>$C725,INDEX(BE$687:BE724,MATCH($C725,$F$687:$F724,0)),INDEX(BE726:BE$749,MATCH($C725,$F726:$F$749,0)))","v":0},{"$f":"IF($H725>$C725,INDEX(BF$687:BF724,MATCH($C725,$F$687:$F724,0)),INDEX(BF726:BF$749,MATCH($C725,$F726:$F$749,0)))","v":0},{"$f":"IF($H725>$C725,INDEX(BG$687:BG724,MATCH($C725,$F$687:$F724,0)),INDEX(BG726:BG$749,MATCH($C725,$F726:$F$749,0)))","v":0},{"$f":"IF($H725>$C725,INDEX(BH$687:BH724,MATCH($C725,$F$687:$F724,0)),INDEX(BH726:BH$749,MATCH($C725,$F726:$F$749,0)))","v":0},{"$f":"IF($H725>$C725,INDEX(BI$687:BI724,MATCH($C725,$F$687:$F724,0)),INDEX(BI726:BI$749,MATCH($C725,$F726:$F$749,0)))","v":0},{"$f":"IF($H725>$C725,INDEX(BJ$687:BJ724,MATCH($C725,$F$687:$F724,0)),INDEX(BJ726:BJ$749,MATCH($C725,$F726:$F$749,0)))","v":42304.870155901539},null,{"$f":"IF($H725>$C725,INDEX(BL$687:BL724,MATCH($C725,$F$687:$F724,0)),INDEX(BL726:BL$749,MATCH($C725,$F726:$F$749,0)))","v":1},null,{"$f":"IF($H725>$C725,INDEX(BN$687:BN724,MATCH($C725,$F$687:$F724,0)),INDEX(BN726:BN$749,MATCH($C725,$F726:$F$749,0)))","v":8483.6638496310734},{"$f":"IF($H725>$C725,INDEX(BO$687:BO724,MATCH($C725,$F$687:$F724,0)),INDEX(BO726:BO$749,MATCH($C725,$F726:$F$749,0)))","v":49958.807180465235}]
[null,13.1,14.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H726)),ABS($E$687:$E$749-H726),0))","v":14},0,0,0,13,13,{"$f":"IF($H726>$C726,INDEX(J$687:J725,MATCH($C726,$F$687:$F725,0)),INDEX(J727:J$749,MATCH($C726,$F727:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H726>$C726,INDEX(K$687:K725,MATCH($C726,$F$687:$F725,0)),INDEX(K727:K$749,MATCH($C726,$F727:$F$749,0)))","v":"Volvo"},{"$f":"IF($H726>$C726,INDEX(L$687:L725,MATCH($C726,$F$687:$F725,0)),INDEX(L727:L$749,MATCH($C726,$F727:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H726>$C726,INDEX(M$687:M725,MATCH($C726,$F$687:$F725,0)),INDEX(M727:M$749,MATCH($C726,$F727:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H726>$C726,INDEX(N$687:N725,MATCH($C726,$F$687:$F725,0)),INDEX(N727:N$749,MATCH($C726,$F727:$F$749,0)))","v":2007},2008,{"$f":"IF($H726>$C726,INDEX(P$687:P725,MATCH($C726,$F$687:$F725,0)),INDEX(P727:P$749,MATCH($C726,$F727:$F$749,0)))","v":0},{"$f":"IF($H726>$C726,INDEX(Q$687:Q725,MATCH($C726,$F$687:$F725,0)),INDEX(Q727:Q$749,MATCH($C726,$F727:$F$749,0)))","v":0},{"$f":"IF($H726>$C726,INDEX(R$687:R725,MATCH($C726,$F$687:$F725,0)),INDEX(R727:R$749,MATCH($C726,$F727:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H726,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":4.0916712739775001},null,{"$f":"IF($H726>$C726,INDEX(V$687:V725,MATCH($C726,$F$687:$F725,0)),INDEX(V727:V$749,MATCH($C726,$F727:$F$749,0)))","v":0.12998392883595336},{"$f":"IF($H726>$C726,INDEX(W$687:W725,MATCH($C726,$F$687:$F725,0)),INDEX(W727:W$749,MATCH($C726,$F727:$F$749,0)))","v":28607.880874027633},{"$f":"IF($H726>$C726,INDEX(X$687:X725,MATCH($C726,$F$687:$F725,0)),INDEX(X727:X$749,MATCH($C726,$F727:$F$749,0)))","v":550000},{"$f":"IF($H726>$C726,INDEX(Y$687:Y725,MATCH($C726,$F$687:$F725,0)),INDEX(Y727:Y$749,MATCH($C726,$F727:$F$749,0)))","v":0},{"$f":"IF($H726>$C726,INDEX(Z$687:Z725,MATCH($C726,$F$687:$F725,0)),INDEX(Z727:Z$749,MATCH($C726,$F727:$F$749,0)))","v":365430},{"$f":"IF($H726>$C726,INDEX(AA$687:AA725,MATCH($C726,$F$687:$F725,0)),INDEX(AA727:AA$749,MATCH($C726,$F727:$F$749,0)))","v":14.8},{"$f":"IF($H726>$C726,INDEX(AB$687:AB725,MATCH($C726,$F$687:$F725,0)),INDEX(AB727:AB$749,MATCH($C726,$F727:$F$749,0)))","v":1800},{"$f":"IF($H726>$C726,INDEX(AC$687:AC725,MATCH($C726,$F$687:$F725,0)),INDEX(AC727:AC$749,MATCH($C726,$F727:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H726>$C726,INDEX(AH$687:AH725,MATCH($C726,$F$687:$F725,0)),INDEX(AH727:AH$749,MATCH($C726,$F727:$F$749,0)))","v":0.2},{"$f":"IF($H726>$C726,INDEX(AI$687:AI725,MATCH($C726,$F$687:$F725,0)),INDEX(AI727:AI$749,MATCH($C726,$F727:$F$749,0)))","v":1},{"$f":"IF($H726>$C726,INDEX(AJ$687:AJ725,MATCH($C726,$F$687:$F725,0)),INDEX(AJ727:AJ$749,MATCH($C726,$F727:$F$749,0)))","v":0},{"$f":"IF($H726>$C726,INDEX(AK$687:AK725,MATCH($C726,$F$687:$F725,0)),INDEX(AK727:AK$749,MATCH($C726,$F727:$F$749,0)))","v":0},{"$f":"IF($H726>$C726,INDEX(AL$687:AL725,MATCH($C726,$F$687:$F725,0)),INDEX(AL727:AL$749,MATCH($C726,$F727:$F$749,0)))","v":7.1043695179850319E-2},{"$f":"IF($H726>$C726,INDEX(AM$687:AM725,MATCH($C726,$F$687:$F725,0)),INDEX(AM727:AM$749,MATCH($C726,$F727:$F$749,0)))","v":0.95279727721895868},{"$f":"IF($H726>$C726,INDEX(AN$687:AN725,MATCH($C726,$F$687:$F725,0)),INDEX(AN727:AN$749,MATCH($C726,$F727:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H726>$C726,INDEX(AQ$687:AQ725,MATCH($C726,$F$687:$F725,0)),INDEX(AQ727:AQ$749,MATCH($C726,$F727:$F$749,0)))","v":3760},{"$f":"IF($H726>$C726,INDEX(AR$687:AR725,MATCH($C726,$F$687:$F725,0)),INDEX(AR727:AR$749,MATCH($C726,$F727:$F$749,0)))","v":0},{"$f":"IF($H726>$C726,INDEX(AS$687:AS725,MATCH($C726,$F$687:$F725,0)),INDEX(AS727:AS$749,MATCH($C726,$F727:$F$749,0)))","v":1150},{"$f":"IF($H726>$C726,INDEX(AT$687:AT725,MATCH($C726,$F$687:$F725,0)),INDEX(AT727:AT$749,MATCH($C726,$F727:$F$749,0)))","v":22496.827280535603},{"$f":"IF($H726>$C726,INDEX(AU$687:AU725,MATCH($C726,$F$687:$F725,0)),INDEX(AU727:AU$749,MATCH($C726,$F727:$F$749,0)))","v":0.6},{"$f":"IF($H726>$C726,INDEX(AV$687:AV725,MATCH($C726,$F$687:$F725,0)),INDEX(AV727:AV$749,MATCH($C726,$F727:$F$749,0)))","v":98326},{"$f":"IF($H726>$C726,INDEX(AW$687:AW725,MATCH($C726,$F$687:$F725,0)),INDEX(AW727:AW$749,MATCH($C726,$F727:$F$749,0)))","v":2372},{"$f":"IF($H726>$C726,INDEX(AX$687:AX725,MATCH($C726,$F$687:$F725,0)),INDEX(AX727:AX$749,MATCH($C726,$F727:$F$749,0)))","v":0.2},{"$f":"IF($H726>$C726,INDEX(AY$687:AY725,MATCH($C726,$F$687:$F725,0)),INDEX(AY727:AY$749,MATCH($C726,$F727:$F$749,0)))","v":6},{"$f":"IF($H726>$C726,INDEX(AZ$687:AZ725,MATCH($C726,$F$687:$F725,0)),INDEX(AZ727:AZ$749,MATCH($C726,$F727:$F$749,0)))","v":150000},null,{"$f":"IF($H726>$C726,INDEX(BB$687:BB725,MATCH($C726,$F$687:$F725,0)),INDEX(BB727:BB$749,MATCH($C726,$F727:$F$749,0)))","v":28607.880874027633},{"$f":"IF($H726>$C726,INDEX(BC$687:BC725,MATCH($C726,$F$687:$F725,0)),INDEX(BC727:BC$749,MATCH($C726,$F727:$F$749,0)))","v":0.78638565993749998},{"$f":"IF($H726>$C726,INDEX(BD$687:BD725,MATCH($C726,$F$687:$F725,0)),INDEX(BD727:BD$749,MATCH($C726,$F727:$F$749,0)))","v":0},{"$f":"IF($H726>$C726,INDEX(BE$687:BE725,MATCH($C726,$F$687:$F725,0)),INDEX(BE727:BE$749,MATCH($C726,$F727:$F$749,0)))","v":0},{"$f":"IF($H726>$C726,INDEX(BF$687:BF725,MATCH($C726,$F$687:$F725,0)),INDEX(BF727:BF$749,MATCH($C726,$F727:$F$749,0)))","v":0},{"$f":"IF($H726>$C726,INDEX(BG$687:BG725,MATCH($C726,$F$687:$F725,0)),INDEX(BG727:BG$749,MATCH($C726,$F727:$F$749,0)))","v":0},{"$f":"IF($H726>$C726,INDEX(BH$687:BH725,MATCH($C726,$F$687:$F725,0)),INDEX(BH727:BH$749,MATCH($C726,$F727:$F$749,0)))","v":0},{"$f":"IF($H726>$C726,INDEX(BI$687:BI725,MATCH($C726,$F$687:$F725,0)),INDEX(BI727:BI$749,MATCH($C726,$F727:$F$749,0)))","v":0},{"$f":"IF($H726>$C726,INDEX(BJ$687:BJ725,MATCH($C726,$F$687:$F725,0)),INDEX(BJ727:BJ$749,MATCH($C726,$F727:$F$749,0)))","v":22496.827280535603},null,{"$f":"IF($H726>$C726,INDEX(BL$687:BL725,MATCH($C726,$F$687:$F725,0)),INDEX(BL727:BL$749,MATCH($C726,$F727:$F$749,0)))","v":1},null,{"$f":"IF($H726>$C726,INDEX(BN$687:BN725,MATCH($C726,$F$687:$F725,0)),INDEX(BN727:BN$749,MATCH($C726,$F727:$F$749,0)))","v":2032.4095685558891},{"$f":"IF($H726>$C726,INDEX(BO$687:BO725,MATCH($C726,$F$687:$F725,0)),INDEX(BO727:BO$749,MATCH($C726,$F727:$F$749,0)))","v":49958.807180465235}]
[null,13.2,14.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H727)),ABS($E$687:$E$749-H727),0))","v":14},0,0,0,13,13,{"$f":"IF($H727>$C727,INDEX(J$687:J726,MATCH($C727,$F$687:$F726,0)),INDEX(J728:J$749,MATCH($C727,$F728:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H727>$C727,INDEX(K$687:K726,MATCH($C727,$F$687:$F726,0)),INDEX(K728:K$749,MATCH($C727,$F728:$F$749,0)))","v":"Man"},{"$f":"IF($H727>$C727,INDEX(L$687:L726,MATCH($C727,$F$687:$F726,0)),INDEX(L728:L$749,MATCH($C727,$F728:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H727>$C727,INDEX(M$687:M726,MATCH($C727,$F$687:$F726,0)),INDEX(M728:M$749,MATCH($C727,$F728:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H727>$C727,INDEX(N$687:N726,MATCH($C727,$F$687:$F726,0)),INDEX(N728:N$749,MATCH($C727,$F728:$F$749,0)))","v":2007},2008,{"$f":"IF($H727>$C727,INDEX(P$687:P726,MATCH($C727,$F$687:$F726,0)),INDEX(P728:P$749,MATCH($C727,$F728:$F$749,0)))","v":0},{"$f":"IF($H727>$C727,INDEX(Q$687:Q726,MATCH($C727,$F$687:$F726,0)),INDEX(Q728:Q$749,MATCH($C727,$F728:$F$749,0)))","v":0},{"$f":"IF($H727>$C727,INDEX(R$687:R726,MATCH($C727,$F$687:$F726,0)),INDEX(R728:R$749,MATCH($C727,$F728:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H727,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":4.0916712739775001},null,{"$f":"IF($H727>$C727,INDEX(V$687:V726,MATCH($C727,$F$687:$F726,0)),INDEX(V728:V$749,MATCH($C727,$F728:$F$749,0)))","v":0.11149200209394371},{"$f":"IF($H727>$C727,INDEX(W$687:W726,MATCH($C727,$F$687:$F726,0)),INDEX(W728:W$749,MATCH($C727,$F728:$F$749,0)))","v":29138.913996235013},{"$f":"IF($H727>$C727,INDEX(X$687:X726,MATCH($C727,$F$687:$F726,0)),INDEX(X728:X$749,MATCH($C727,$F728:$F$749,0)))","v":550000},{"$f":"IF($H727>$C727,INDEX(Y$687:Y726,MATCH($C727,$F$687:$F726,0)),INDEX(Y728:Y$749,MATCH($C727,$F728:$F$749,0)))","v":0},{"$f":"IF($H727>$C727,INDEX(Z$687:Z726,MATCH($C727,$F$687:$F726,0)),INDEX(Z728:Z$749,MATCH($C727,$F728:$F$749,0)))","v":365430},{"$f":"IF($H727>$C727,INDEX(AA$687:AA726,MATCH($C727,$F$687:$F726,0)),INDEX(AA728:AA$749,MATCH($C727,$F728:$F$749,0)))","v":14.8},{"$f":"IF($H727>$C727,INDEX(AB$687:AB726,MATCH($C727,$F$687:$F726,0)),INDEX(AB728:AB$749,MATCH($C727,$F728:$F$749,0)))","v":1800},{"$f":"IF($H727>$C727,INDEX(AC$687:AC726,MATCH($C727,$F$687:$F726,0)),INDEX(AC728:AC$749,MATCH($C727,$F728:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H727>$C727,INDEX(AH$687:AH726,MATCH($C727,$F$687:$F726,0)),INDEX(AH728:AH$749,MATCH($C727,$F728:$F$749,0)))","v":0.2},{"$f":"IF($H727>$C727,INDEX(AI$687:AI726,MATCH($C727,$F$687:$F726,0)),INDEX(AI728:AI$749,MATCH($C727,$F728:$F$749,0)))","v":1},{"$f":"IF($H727>$C727,INDEX(AJ$687:AJ726,MATCH($C727,$F$687:$F726,0)),INDEX(AJ728:AJ$749,MATCH($C727,$F728:$F$749,0)))","v":0},{"$f":"IF($H727>$C727,INDEX(AK$687:AK726,MATCH($C727,$F$687:$F726,0)),INDEX(AK728:AK$749,MATCH($C727,$F728:$F$749,0)))","v":0},{"$f":"IF($H727>$C727,INDEX(AL$687:AL726,MATCH($C727,$F$687:$F726,0)),INDEX(AL728:AL$749,MATCH($C727,$F728:$F$749,0)))","v":7.1043695179850319E-2},{"$f":"IF($H727>$C727,INDEX(AM$687:AM726,MATCH($C727,$F$687:$F726,0)),INDEX(AM728:AM$749,MATCH($C727,$F728:$F$749,0)))","v":0.95279727721895868},{"$f":"IF($H727>$C727,INDEX(AN$687:AN726,MATCH($C727,$F$687:$F726,0)),INDEX(AN728:AN$749,MATCH($C727,$F728:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H727>$C727,INDEX(AQ$687:AQ726,MATCH($C727,$F$687:$F726,0)),INDEX(AQ728:AQ$749,MATCH($C727,$F728:$F$749,0)))","v":3760},{"$f":"IF($H727>$C727,INDEX(AR$687:AR726,MATCH($C727,$F$687:$F726,0)),INDEX(AR728:AR$749,MATCH($C727,$F728:$F$749,0)))","v":0},{"$f":"IF($H727>$C727,INDEX(AS$687:AS726,MATCH($C727,$F$687:$F726,0)),INDEX(AS728:AS$749,MATCH($C727,$F728:$F$749,0)))","v":1150},{"$f":"IF($H727>$C727,INDEX(AT$687:AT726,MATCH($C727,$F$687:$F726,0)),INDEX(AT728:AT$749,MATCH($C727,$F728:$F$749,0)))","v":22914.424112791326},{"$f":"IF($H727>$C727,INDEX(AU$687:AU726,MATCH($C727,$F$687:$F726,0)),INDEX(AU728:AU$749,MATCH($C727,$F728:$F$749,0)))","v":0.6},{"$f":"IF($H727>$C727,INDEX(AV$687:AV726,MATCH($C727,$F$687:$F726,0)),INDEX(AV728:AV$749,MATCH($C727,$F728:$F$749,0)))","v":98326},{"$f":"IF($H727>$C727,INDEX(AW$687:AW726,MATCH($C727,$F$687:$F726,0)),INDEX(AW728:AW$749,MATCH($C727,$F728:$F$749,0)))","v":2372},{"$f":"IF($H727>$C727,INDEX(AX$687:AX726,MATCH($C727,$F$687:$F726,0)),INDEX(AX728:AX$749,MATCH($C727,$F728:$F$749,0)))","v":0.2},{"$f":"IF($H727>$C727,INDEX(AY$687:AY726,MATCH($C727,$F$687:$F726,0)),INDEX(AY728:AY$749,MATCH($C727,$F728:$F$749,0)))","v":6},{"$f":"IF($H727>$C727,INDEX(AZ$687:AZ726,MATCH($C727,$F$687:$F726,0)),INDEX(AZ728:AZ$749,MATCH($C727,$F728:$F$749,0)))","v":150000},null,{"$f":"IF($H727>$C727,INDEX(BB$687:BB726,MATCH($C727,$F$687:$F726,0)),INDEX(BB728:BB$749,MATCH($C727,$F728:$F$749,0)))","v":29138.913996235013},{"$f":"IF($H727>$C727,INDEX(BC$687:BC726,MATCH($C727,$F$687:$F726,0)),INDEX(BC728:BC$749,MATCH($C727,$F728:$F$749,0)))","v":0.78638565993749998},{"$f":"IF($H727>$C727,INDEX(BD$687:BD726,MATCH($C727,$F$687:$F726,0)),INDEX(BD728:BD$749,MATCH($C727,$F728:$F$749,0)))","v":0},{"$f":"IF($H727>$C727,INDEX(BE$687:BE726,MATCH($C727,$F$687:$F726,0)),INDEX(BE728:BE$749,MATCH($C727,$F728:$F$749,0)))","v":0},{"$f":"IF($H727>$C727,INDEX(BF$687:BF726,MATCH($C727,$F$687:$F726,0)),INDEX(BF728:BF$749,MATCH($C727,$F728:$F$749,0)))","v":0},{"$f":"IF($H727>$C727,INDEX(BG$687:BG726,MATCH($C727,$F$687:$F726,0)),INDEX(BG728:BG$749,MATCH($C727,$F728:$F$749,0)))","v":0},{"$f":"IF($H727>$C727,INDEX(BH$687:BH726,MATCH($C727,$F$687:$F726,0)),INDEX(BH728:BH$749,MATCH($C727,$F728:$F$749,0)))","v":0},{"$f":"IF($H727>$C727,INDEX(BI$687:BI726,MATCH($C727,$F$687:$F726,0)),INDEX(BI728:BI$749,MATCH($C727,$F728:$F$749,0)))","v":0},{"$f":"IF($H727>$C727,INDEX(BJ$687:BJ726,MATCH($C727,$F$687:$F726,0)),INDEX(BJ728:BJ$749,MATCH($C727,$F728:$F$749,0)))","v":22914.424112791326},null,{"$f":"IF($H727>$C727,INDEX(BL$687:BL726,MATCH($C727,$F$687:$F726,0)),INDEX(BL728:BL$749,MATCH($C727,$F728:$F$749,0)))","v":1},null,{"$f":"IF($H727>$C727,INDEX(BN$687:BN726,MATCH($C727,$F$687:$F726,0)),INDEX(BN728:BN$749,MATCH($C727,$F728:$F$749,0)))","v":2070.1361238203945},{"$f":"IF($H727>$C727,INDEX(BO$687:BO726,MATCH($C727,$F$687:$F726,0)),INDEX(BO728:BO$749,MATCH($C727,$F728:$F$749,0)))","v":49958.807180465235}]
[null,13.3,14.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H728)),ABS($E$687:$E$749-H728),0))","v":14},0,0,0,13,13,{"$f":"IF($H728>$C728,INDEX(J$687:J727,MATCH($C728,$F$687:$F727,0)),INDEX(J729:J$749,MATCH($C728,$F729:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H728>$C728,INDEX(K$687:K727,MATCH($C728,$F$687:$F727,0)),INDEX(K729:K$749,MATCH($C728,$F729:$F$749,0)))","v":"Scania"},{"$f":"IF($H728>$C728,INDEX(L$687:L727,MATCH($C728,$F$687:$F727,0)),INDEX(L729:L$749,MATCH($C728,$F729:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H728>$C728,INDEX(M$687:M727,MATCH($C728,$F$687:$F727,0)),INDEX(M729:M$749,MATCH($C728,$F729:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H728>$C728,INDEX(N$687:N727,MATCH($C728,$F$687:$F727,0)),INDEX(N729:N$749,MATCH($C728,$F729:$F$749,0)))","v":2007},2008,{"$f":"IF($H728>$C728,INDEX(P$687:P727,MATCH($C728,$F$687:$F727,0)),INDEX(P729:P$749,MATCH($C728,$F729:$F$749,0)))","v":0},{"$f":"IF($H728>$C728,INDEX(Q$687:Q727,MATCH($C728,$F$687:$F727,0)),INDEX(Q729:Q$749,MATCH($C728,$F729:$F$749,0)))","v":0},{"$f":"IF($H728>$C728,INDEX(R$687:R727,MATCH($C728,$F$687:$F727,0)),INDEX(R729:R$749,MATCH($C728,$F729:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H728,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":4.0916712739775001},null,{"$f":"IF($H728>$C728,INDEX(V$687:V727,MATCH($C728,$F$687:$F727,0)),INDEX(V729:V$749,MATCH($C728,$F729:$F$749,0)))","v":9.1566827221797306E-2},{"$f":"IF($H728>$C728,INDEX(W$687:W727,MATCH($C728,$F$687:$F727,0)),INDEX(W729:W$749,MATCH($C728,$F729:$F$749,0)))","v":33295.838462505773},{"$f":"IF($H728>$C728,INDEX(X$687:X727,MATCH($C728,$F$687:$F727,0)),INDEX(X729:X$749,MATCH($C728,$F729:$F$749,0)))","v":550000},{"$f":"IF($H728>$C728,INDEX(Y$687:Y727,MATCH($C728,$F$687:$F727,0)),INDEX(Y729:Y$749,MATCH($C728,$F729:$F$749,0)))","v":0},{"$f":"IF($H728>$C728,INDEX(Z$687:Z727,MATCH($C728,$F$687:$F727,0)),INDEX(Z729:Z$749,MATCH($C728,$F729:$F$749,0)))","v":365430},{"$f":"IF($H728>$C728,INDEX(AA$687:AA727,MATCH($C728,$F$687:$F727,0)),INDEX(AA729:AA$749,MATCH($C728,$F729:$F$749,0)))","v":14.8},{"$f":"IF($H728>$C728,INDEX(AB$687:AB727,MATCH($C728,$F$687:$F727,0)),INDEX(AB729:AB$749,MATCH($C728,$F729:$F$749,0)))","v":1800},{"$f":"IF($H728>$C728,INDEX(AC$687:AC727,MATCH($C728,$F$687:$F727,0)),INDEX(AC729:AC$749,MATCH($C728,$F729:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H728>$C728,INDEX(AH$687:AH727,MATCH($C728,$F$687:$F727,0)),INDEX(AH729:AH$749,MATCH($C728,$F729:$F$749,0)))","v":0.2},{"$f":"IF($H728>$C728,INDEX(AI$687:AI727,MATCH($C728,$F$687:$F727,0)),INDEX(AI729:AI$749,MATCH($C728,$F729:$F$749,0)))","v":1},{"$f":"IF($H728>$C728,INDEX(AJ$687:AJ727,MATCH($C728,$F$687:$F727,0)),INDEX(AJ729:AJ$749,MATCH($C728,$F729:$F$749,0)))","v":0},{"$f":"IF($H728>$C728,INDEX(AK$687:AK727,MATCH($C728,$F$687:$F727,0)),INDEX(AK729:AK$749,MATCH($C728,$F729:$F$749,0)))","v":0},{"$f":"IF($H728>$C728,INDEX(AL$687:AL727,MATCH($C728,$F$687:$F727,0)),INDEX(AL729:AL$749,MATCH($C728,$F729:$F$749,0)))","v":7.1043695179850319E-2},{"$f":"IF($H728>$C728,INDEX(AM$687:AM727,MATCH($C728,$F$687:$F727,0)),INDEX(AM729:AM$749,MATCH($C728,$F729:$F$749,0)))","v":0.95279727721895868},{"$f":"IF($H728>$C728,INDEX(AN$687:AN727,MATCH($C728,$F$687:$F727,0)),INDEX(AN729:AN$749,MATCH($C728,$F729:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H728>$C728,INDEX(AQ$687:AQ727,MATCH($C728,$F$687:$F727,0)),INDEX(AQ729:AQ$749,MATCH($C728,$F729:$F$749,0)))","v":3760},{"$f":"IF($H728>$C728,INDEX(AR$687:AR727,MATCH($C728,$F$687:$F727,0)),INDEX(AR729:AR$749,MATCH($C728,$F729:$F$749,0)))","v":0},{"$f":"IF($H728>$C728,INDEX(AS$687:AS727,MATCH($C728,$F$687:$F727,0)),INDEX(AS729:AS$749,MATCH($C728,$F729:$F$749,0)))","v":1150},{"$f":"IF($H728>$C728,INDEX(AT$687:AT727,MATCH($C728,$F$687:$F727,0)),INDEX(AT729:AT$749,MATCH($C728,$F729:$F$749,0)))","v":26183.369902509996},{"$f":"IF($H728>$C728,INDEX(AU$687:AU727,MATCH($C728,$F$687:$F727,0)),INDEX(AU729:AU$749,MATCH($C728,$F729:$F$749,0)))","v":0.6},{"$f":"IF($H728>$C728,INDEX(AV$687:AV727,MATCH($C728,$F$687:$F727,0)),INDEX(AV729:AV$749,MATCH($C728,$F729:$F$749,0)))","v":98326},{"$f":"IF($H728>$C728,INDEX(AW$687:AW727,MATCH($C728,$F$687:$F727,0)),INDEX(AW729:AW$749,MATCH($C728,$F729:$F$749,0)))","v":2372},{"$f":"IF($H728>$C728,INDEX(AX$687:AX727,MATCH($C728,$F$687:$F727,0)),INDEX(AX729:AX$749,MATCH($C728,$F729:$F$749,0)))","v":0.2},{"$f":"IF($H728>$C728,INDEX(AY$687:AY727,MATCH($C728,$F$687:$F727,0)),INDEX(AY729:AY$749,MATCH($C728,$F729:$F$749,0)))","v":6},{"$f":"IF($H728>$C728,INDEX(AZ$687:AZ727,MATCH($C728,$F$687:$F727,0)),INDEX(AZ729:AZ$749,MATCH($C728,$F729:$F$749,0)))","v":150000},null,{"$f":"IF($H728>$C728,INDEX(BB$687:BB727,MATCH($C728,$F$687:$F727,0)),INDEX(BB729:BB$749,MATCH($C728,$F729:$F$749,0)))","v":33295.838462505773},{"$f":"IF($H728>$C728,INDEX(BC$687:BC727,MATCH($C728,$F$687:$F727,0)),INDEX(BC729:BC$749,MATCH($C728,$F729:$F$749,0)))","v":0.78638565993749998},{"$f":"IF($H728>$C728,INDEX(BD$687:BD727,MATCH($C728,$F$687:$F727,0)),INDEX(BD729:BD$749,MATCH($C728,$F729:$F$749,0)))","v":0},{"$f":"IF($H728>$C728,INDEX(BE$687:BE727,MATCH($C728,$F$687:$F727,0)),INDEX(BE729:BE$749,MATCH($C728,$F729:$F$749,0)))","v":0},{"$f":"IF($H728>$C728,INDEX(BF$687:BF727,MATCH($C728,$F$687:$F727,0)),INDEX(BF729:BF$749,MATCH($C728,$F729:$F$749,0)))","v":0},{"$f":"IF($H728>$C728,INDEX(BG$687:BG727,MATCH($C728,$F$687:$F727,0)),INDEX(BG729:BG$749,MATCH($C728,$F729:$F$749,0)))","v":0},{"$f":"IF($H728>$C728,INDEX(BH$687:BH727,MATCH($C728,$F$687:$F727,0)),INDEX(BH729:BH$749,MATCH($C728,$F729:$F$749,0)))","v":0},{"$f":"IF($H728>$C728,INDEX(BI$687:BI727,MATCH($C728,$F$687:$F727,0)),INDEX(BI729:BI$749,MATCH($C728,$F729:$F$749,0)))","v":0},{"$f":"IF($H728>$C728,INDEX(BJ$687:BJ727,MATCH($C728,$F$687:$F727,0)),INDEX(BJ729:BJ$749,MATCH($C728,$F729:$F$749,0)))","v":26183.369902509996},null,{"$f":"IF($H728>$C728,INDEX(BL$687:BL727,MATCH($C728,$F$687:$F727,0)),INDEX(BL729:BL$749,MATCH($C728,$F729:$F$749,0)))","v":1},null,{"$f":"IF($H728>$C728,INDEX(BN$687:BN727,MATCH($C728,$F$687:$F727,0)),INDEX(BN729:BN$749,MATCH($C728,$F729:$F$749,0)))","v":2365.4593984877961},{"$f":"IF($H728>$C728,INDEX(BO$687:BO727,MATCH($C728,$F$687:$F727,0)),INDEX(BO729:BO$749,MATCH($C728,$F729:$F$749,0)))","v":49958.807180465235}]
[null,14.1,14.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H729)),ABS($E$687:$E$749-H729),0))","v":14},14,14.1,1,14,14,{"$f":"J743","v":"Lastbil UNDER 12 ton uden anhænger"},"Volvo","Mest typiske","Mest typiske",{"$f":"N741+4","v":2007},2007,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H729,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":2.7074916237110003},null,0.12998392883595336,28607.880874027633,550000,0,365430,14.8,1800,{"$f":"BL729*AH729","v":0.2},null,null,null,null,0.2,1,0,0,7.1043695179850319E-2,{"$f":"1-AL729/(X729/Z729)","v":0.95279727721895868},260.82,null,null,3760,0,1150,{"$f":"BJ729","v":22496.827280535603},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W729","v":28607.880874027633},0.78638565993749998,null,null,null,null,null,null,{"$f":"PRODUCT(BB729:BC729)","v":22496.827280535603},null,{"$f":"BL743","v":1},null,{"$f":"AL729*W729","v":2032.4095685558891},{"$f":"-PMT(Lånerente,AA729,X729)","v":49958.807180465235}]
[null,14.2,14.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H730)),ABS($E$687:$E$749-H730),0))","v":14},14,14.2,1,14,14,{"$f":"J729","v":"Lastbil UNDER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N742+4","v":2007},2007,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H730,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":2.7074916237110003},null,0.11149200209394371,29138.913996235013,550000,0,365430,14.8,1800,{"$f":"BL730*AH730","v":0.2},null,null,null,null,0.2,1,0,0,7.1043695179850319E-2,{"$f":"1-AL730/(X730/Z730)","v":0.95279727721895868},260.82,null,null,3760,0,1150,{"$f":"BJ730","v":22914.424112791326},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W730","v":29138.913996235013},0.78638565993749998,null,null,null,null,null,null,{"$f":"PRODUCT(BB730:BC730)","v":22914.424112791326},null,{"$f":"BL729","v":1},null,{"$f":"AL730*W730","v":2070.1361238203945},{"$f":"-PMT(Lånerente,AA730,X730)","v":49958.807180465235}]
[null,14.3,14.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H731)),ABS($E$687:$E$749-H731),0))","v":14},14,14.3,1,14,14,{"$f":"J730","v":"Lastbil UNDER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N743+4","v":2007},2007,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H731,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":2.7074916237110003},null,9.1566827221797306E-2,33295.838462505773,550000,0,365430,14.8,1800,{"$f":"BL731*AH731","v":0.2},null,null,null,null,0.2,1,0,0,7.1043695179850319E-2,{"$f":"1-AL731/(X731/Z731)","v":0.95279727721895868},260.82,null,null,3760,0,1150,{"$f":"BJ731","v":26183.369902509996},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W731","v":33295.838462505773},0.78638565993749998,null,null,null,null,null,null,{"$f":"PRODUCT(BB731:BC731)","v":26183.369902509996},null,{"$f":"BL730","v":1},null,{"$f":"AL731*W731","v":2365.4593984877961},{"$f":"-PMT(Lånerente,AA731,X731)","v":49958.807180465235}]
[null,15.1,14.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H732)),ABS($E$687:$E$749-H732),0))","v":14},0,0,0,15,15,{"$f":"IF($H732>$C732,INDEX(J$687:J731,MATCH($C732,$F$687:$F731,0)),INDEX(J733:J$749,MATCH($C732,$F733:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H732>$C732,INDEX(K$687:K731,MATCH($C732,$F$687:$F731,0)),INDEX(K733:K$749,MATCH($C732,$F733:$F$749,0)))","v":"Volvo"},{"$f":"IF($H732>$C732,INDEX(L$687:L731,MATCH($C732,$F$687:$F731,0)),INDEX(L733:L$749,MATCH($C732,$F733:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H732>$C732,INDEX(M$687:M731,MATCH($C732,$F$687:$F731,0)),INDEX(M733:M$749,MATCH($C732,$F733:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H732>$C732,INDEX(N$687:N731,MATCH($C732,$F$687:$F731,0)),INDEX(N733:N$749,MATCH($C732,$F733:$F$749,0)))","v":2007},2006,{"$f":"IF($H732>$C732,INDEX(P$687:P731,MATCH($C732,$F$687:$F731,0)),INDEX(P733:P$749,MATCH($C732,$F733:$F$749,0)))","v":0},{"$f":"IF($H732>$C732,INDEX(Q$687:Q731,MATCH($C732,$F$687:$F731,0)),INDEX(Q733:Q$749,MATCH($C732,$F733:$F$749,0)))","v":0},{"$f":"IF($H732>$C732,INDEX(R$687:R731,MATCH($C732,$F$687:$F731,0)),INDEX(R733:R$749,MATCH($C732,$F733:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H732,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":1.8091034579838798},null,{"$f":"IF($H732>$C732,INDEX(V$687:V731,MATCH($C732,$F$687:$F731,0)),INDEX(V733:V$749,MATCH($C732,$F733:$F$749,0)))","v":0.12998392883595336},{"$f":"IF($H732>$C732,INDEX(W$687:W731,MATCH($C732,$F$687:$F731,0)),INDEX(W733:W$749,MATCH($C732,$F733:$F$749,0)))","v":28607.880874027633},{"$f":"IF($H732>$C732,INDEX(X$687:X731,MATCH($C732,$F$687:$F731,0)),INDEX(X733:X$749,MATCH($C732,$F733:$F$749,0)))","v":550000},{"$f":"IF($H732>$C732,INDEX(Y$687:Y731,MATCH($C732,$F$687:$F731,0)),INDEX(Y733:Y$749,MATCH($C732,$F733:$F$749,0)))","v":0},{"$f":"IF($H732>$C732,INDEX(Z$687:Z731,MATCH($C732,$F$687:$F731,0)),INDEX(Z733:Z$749,MATCH($C732,$F733:$F$749,0)))","v":365430},{"$f":"IF($H732>$C732,INDEX(AA$687:AA731,MATCH($C732,$F$687:$F731,0)),INDEX(AA733:AA$749,MATCH($C732,$F733:$F$749,0)))","v":14.8},{"$f":"IF($H732>$C732,INDEX(AB$687:AB731,MATCH($C732,$F$687:$F731,0)),INDEX(AB733:AB$749,MATCH($C732,$F733:$F$749,0)))","v":1800},{"$f":"IF($H732>$C732,INDEX(AC$687:AC731,MATCH($C732,$F$687:$F731,0)),INDEX(AC733:AC$749,MATCH($C732,$F733:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H732>$C732,INDEX(AH$687:AH731,MATCH($C732,$F$687:$F731,0)),INDEX(AH733:AH$749,MATCH($C732,$F733:$F$749,0)))","v":0.2},{"$f":"IF($H732>$C732,INDEX(AI$687:AI731,MATCH($C732,$F$687:$F731,0)),INDEX(AI733:AI$749,MATCH($C732,$F733:$F$749,0)))","v":1},{"$f":"IF($H732>$C732,INDEX(AJ$687:AJ731,MATCH($C732,$F$687:$F731,0)),INDEX(AJ733:AJ$749,MATCH($C732,$F733:$F$749,0)))","v":0},{"$f":"IF($H732>$C732,INDEX(AK$687:AK731,MATCH($C732,$F$687:$F731,0)),INDEX(AK733:AK$749,MATCH($C732,$F733:$F$749,0)))","v":0},{"$f":"IF($H732>$C732,INDEX(AL$687:AL731,MATCH($C732,$F$687:$F731,0)),INDEX(AL733:AL$749,MATCH($C732,$F733:$F$749,0)))","v":7.1043695179850319E-2},{"$f":"IF($H732>$C732,INDEX(AM$687:AM731,MATCH($C732,$F$687:$F731,0)),INDEX(AM733:AM$749,MATCH($C732,$F733:$F$749,0)))","v":0.95279727721895868},{"$f":"IF($H732>$C732,INDEX(AN$687:AN731,MATCH($C732,$F$687:$F731,0)),INDEX(AN733:AN$749,MATCH($C732,$F733:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H732>$C732,INDEX(AQ$687:AQ731,MATCH($C732,$F$687:$F731,0)),INDEX(AQ733:AQ$749,MATCH($C732,$F733:$F$749,0)))","v":3760},{"$f":"IF($H732>$C732,INDEX(AR$687:AR731,MATCH($C732,$F$687:$F731,0)),INDEX(AR733:AR$749,MATCH($C732,$F733:$F$749,0)))","v":0},{"$f":"IF($H732>$C732,INDEX(AS$687:AS731,MATCH($C732,$F$687:$F731,0)),INDEX(AS733:AS$749,MATCH($C732,$F733:$F$749,0)))","v":1150},{"$f":"IF($H732>$C732,INDEX(AT$687:AT731,MATCH($C732,$F$687:$F731,0)),INDEX(AT733:AT$749,MATCH($C732,$F733:$F$749,0)))","v":22496.827280535603},{"$f":"IF($H732>$C732,INDEX(AU$687:AU731,MATCH($C732,$F$687:$F731,0)),INDEX(AU733:AU$749,MATCH($C732,$F733:$F$749,0)))","v":0.6},{"$f":"IF($H732>$C732,INDEX(AV$687:AV731,MATCH($C732,$F$687:$F731,0)),INDEX(AV733:AV$749,MATCH($C732,$F733:$F$749,0)))","v":98326},{"$f":"IF($H732>$C732,INDEX(AW$687:AW731,MATCH($C732,$F$687:$F731,0)),INDEX(AW733:AW$749,MATCH($C732,$F733:$F$749,0)))","v":2372},{"$f":"IF($H732>$C732,INDEX(AX$687:AX731,MATCH($C732,$F$687:$F731,0)),INDEX(AX733:AX$749,MATCH($C732,$F733:$F$749,0)))","v":0.2},{"$f":"IF($H732>$C732,INDEX(AY$687:AY731,MATCH($C732,$F$687:$F731,0)),INDEX(AY733:AY$749,MATCH($C732,$F733:$F$749,0)))","v":6},{"$f":"IF($H732>$C732,INDEX(AZ$687:AZ731,MATCH($C732,$F$687:$F731,0)),INDEX(AZ733:AZ$749,MATCH($C732,$F733:$F$749,0)))","v":150000},null,{"$f":"IF($H732>$C732,INDEX(BB$687:BB731,MATCH($C732,$F$687:$F731,0)),INDEX(BB733:BB$749,MATCH($C732,$F733:$F$749,0)))","v":28607.880874027633},{"$f":"IF($H732>$C732,INDEX(BC$687:BC731,MATCH($C732,$F$687:$F731,0)),INDEX(BC733:BC$749,MATCH($C732,$F733:$F$749,0)))","v":0.78638565993749998},{"$f":"IF($H732>$C732,INDEX(BD$687:BD731,MATCH($C732,$F$687:$F731,0)),INDEX(BD733:BD$749,MATCH($C732,$F733:$F$749,0)))","v":0},{"$f":"IF($H732>$C732,INDEX(BE$687:BE731,MATCH($C732,$F$687:$F731,0)),INDEX(BE733:BE$749,MATCH($C732,$F733:$F$749,0)))","v":0},{"$f":"IF($H732>$C732,INDEX(BF$687:BF731,MATCH($C732,$F$687:$F731,0)),INDEX(BF733:BF$749,MATCH($C732,$F733:$F$749,0)))","v":0},{"$f":"IF($H732>$C732,INDEX(BG$687:BG731,MATCH($C732,$F$687:$F731,0)),INDEX(BG733:BG$749,MATCH($C732,$F733:$F$749,0)))","v":0},{"$f":"IF($H732>$C732,INDEX(BH$687:BH731,MATCH($C732,$F$687:$F731,0)),INDEX(BH733:BH$749,MATCH($C732,$F733:$F$749,0)))","v":0},{"$f":"IF($H732>$C732,INDEX(BI$687:BI731,MATCH($C732,$F$687:$F731,0)),INDEX(BI733:BI$749,MATCH($C732,$F733:$F$749,0)))","v":0},{"$f":"IF($H732>$C732,INDEX(BJ$687:BJ731,MATCH($C732,$F$687:$F731,0)),INDEX(BJ733:BJ$749,MATCH($C732,$F733:$F$749,0)))","v":22496.827280535603},null,{"$f":"IF($H732>$C732,INDEX(BL$687:BL731,MATCH($C732,$F$687:$F731,0)),INDEX(BL733:BL$749,MATCH($C732,$F733:$F$749,0)))","v":1},null,{"$f":"IF($H732>$C732,INDEX(BN$687:BN731,MATCH($C732,$F$687:$F731,0)),INDEX(BN733:BN$749,MATCH($C732,$F733:$F$749,0)))","v":2032.4095685558891},{"$f":"IF($H732>$C732,INDEX(BO$687:BO731,MATCH($C732,$F$687:$F731,0)),INDEX(BO733:BO$749,MATCH($C732,$F733:$F$749,0)))","v":49958.807180465235}]
[null,15.2,14.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H733)),ABS($E$687:$E$749-H733),0))","v":14},0,0,0,15,15,{"$f":"IF($H733>$C733,INDEX(J$687:J732,MATCH($C733,$F$687:$F732,0)),INDEX(J734:J$749,MATCH($C733,$F734:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H733>$C733,INDEX(K$687:K732,MATCH($C733,$F$687:$F732,0)),INDEX(K734:K$749,MATCH($C733,$F734:$F$749,0)))","v":"Man"},{"$f":"IF($H733>$C733,INDEX(L$687:L732,MATCH($C733,$F$687:$F732,0)),INDEX(L734:L$749,MATCH($C733,$F734:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H733>$C733,INDEX(M$687:M732,MATCH($C733,$F$687:$F732,0)),INDEX(M734:M$749,MATCH($C733,$F734:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H733>$C733,INDEX(N$687:N732,MATCH($C733,$F$687:$F732,0)),INDEX(N734:N$749,MATCH($C733,$F734:$F$749,0)))","v":2007},2006,{"$f":"IF($H733>$C733,INDEX(P$687:P732,MATCH($C733,$F$687:$F732,0)),INDEX(P734:P$749,MATCH($C733,$F734:$F$749,0)))","v":0},{"$f":"IF($H733>$C733,INDEX(Q$687:Q732,MATCH($C733,$F$687:$F732,0)),INDEX(Q734:Q$749,MATCH($C733,$F734:$F$749,0)))","v":0},{"$f":"IF($H733>$C733,INDEX(R$687:R732,MATCH($C733,$F$687:$F732,0)),INDEX(R734:R$749,MATCH($C733,$F734:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H733,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":1.8091034579838798},null,{"$f":"IF($H733>$C733,INDEX(V$687:V732,MATCH($C733,$F$687:$F732,0)),INDEX(V734:V$749,MATCH($C733,$F734:$F$749,0)))","v":0.11149200209394371},{"$f":"IF($H733>$C733,INDEX(W$687:W732,MATCH($C733,$F$687:$F732,0)),INDEX(W734:W$749,MATCH($C733,$F734:$F$749,0)))","v":29138.913996235013},{"$f":"IF($H733>$C733,INDEX(X$687:X732,MATCH($C733,$F$687:$F732,0)),INDEX(X734:X$749,MATCH($C733,$F734:$F$749,0)))","v":550000},{"$f":"IF($H733>$C733,INDEX(Y$687:Y732,MATCH($C733,$F$687:$F732,0)),INDEX(Y734:Y$749,MATCH($C733,$F734:$F$749,0)))","v":0},{"$f":"IF($H733>$C733,INDEX(Z$687:Z732,MATCH($C733,$F$687:$F732,0)),INDEX(Z734:Z$749,MATCH($C733,$F734:$F$749,0)))","v":365430},{"$f":"IF($H733>$C733,INDEX(AA$687:AA732,MATCH($C733,$F$687:$F732,0)),INDEX(AA734:AA$749,MATCH($C733,$F734:$F$749,0)))","v":14.8},{"$f":"IF($H733>$C733,INDEX(AB$687:AB732,MATCH($C733,$F$687:$F732,0)),INDEX(AB734:AB$749,MATCH($C733,$F734:$F$749,0)))","v":1800},{"$f":"IF($H733>$C733,INDEX(AC$687:AC732,MATCH($C733,$F$687:$F732,0)),INDEX(AC734:AC$749,MATCH($C733,$F734:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H733>$C733,INDEX(AH$687:AH732,MATCH($C733,$F$687:$F732,0)),INDEX(AH734:AH$749,MATCH($C733,$F734:$F$749,0)))","v":0.2},{"$f":"IF($H733>$C733,INDEX(AI$687:AI732,MATCH($C733,$F$687:$F732,0)),INDEX(AI734:AI$749,MATCH($C733,$F734:$F$749,0)))","v":1},{"$f":"IF($H733>$C733,INDEX(AJ$687:AJ732,MATCH($C733,$F$687:$F732,0)),INDEX(AJ734:AJ$749,MATCH($C733,$F734:$F$749,0)))","v":0},{"$f":"IF($H733>$C733,INDEX(AK$687:AK732,MATCH($C733,$F$687:$F732,0)),INDEX(AK734:AK$749,MATCH($C733,$F734:$F$749,0)))","v":0},{"$f":"IF($H733>$C733,INDEX(AL$687:AL732,MATCH($C733,$F$687:$F732,0)),INDEX(AL734:AL$749,MATCH($C733,$F734:$F$749,0)))","v":7.1043695179850319E-2},{"$f":"IF($H733>$C733,INDEX(AM$687:AM732,MATCH($C733,$F$687:$F732,0)),INDEX(AM734:AM$749,MATCH($C733,$F734:$F$749,0)))","v":0.95279727721895868},{"$f":"IF($H733>$C733,INDEX(AN$687:AN732,MATCH($C733,$F$687:$F732,0)),INDEX(AN734:AN$749,MATCH($C733,$F734:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H733>$C733,INDEX(AQ$687:AQ732,MATCH($C733,$F$687:$F732,0)),INDEX(AQ734:AQ$749,MATCH($C733,$F734:$F$749,0)))","v":3760},{"$f":"IF($H733>$C733,INDEX(AR$687:AR732,MATCH($C733,$F$687:$F732,0)),INDEX(AR734:AR$749,MATCH($C733,$F734:$F$749,0)))","v":0},{"$f":"IF($H733>$C733,INDEX(AS$687:AS732,MATCH($C733,$F$687:$F732,0)),INDEX(AS734:AS$749,MATCH($C733,$F734:$F$749,0)))","v":1150},{"$f":"IF($H733>$C733,INDEX(AT$687:AT732,MATCH($C733,$F$687:$F732,0)),INDEX(AT734:AT$749,MATCH($C733,$F734:$F$749,0)))","v":22914.424112791326},{"$f":"IF($H733>$C733,INDEX(AU$687:AU732,MATCH($C733,$F$687:$F732,0)),INDEX(AU734:AU$749,MATCH($C733,$F734:$F$749,0)))","v":0.6},{"$f":"IF($H733>$C733,INDEX(AV$687:AV732,MATCH($C733,$F$687:$F732,0)),INDEX(AV734:AV$749,MATCH($C733,$F734:$F$749,0)))","v":98326},{"$f":"IF($H733>$C733,INDEX(AW$687:AW732,MATCH($C733,$F$687:$F732,0)),INDEX(AW734:AW$749,MATCH($C733,$F734:$F$749,0)))","v":2372},{"$f":"IF($H733>$C733,INDEX(AX$687:AX732,MATCH($C733,$F$687:$F732,0)),INDEX(AX734:AX$749,MATCH($C733,$F734:$F$749,0)))","v":0.2},{"$f":"IF($H733>$C733,INDEX(AY$687:AY732,MATCH($C733,$F$687:$F732,0)),INDEX(AY734:AY$749,MATCH($C733,$F734:$F$749,0)))","v":6},{"$f":"IF($H733>$C733,INDEX(AZ$687:AZ732,MATCH($C733,$F$687:$F732,0)),INDEX(AZ734:AZ$749,MATCH($C733,$F734:$F$749,0)))","v":150000},null,{"$f":"IF($H733>$C733,INDEX(BB$687:BB732,MATCH($C733,$F$687:$F732,0)),INDEX(BB734:BB$749,MATCH($C733,$F734:$F$749,0)))","v":29138.913996235013},{"$f":"IF($H733>$C733,INDEX(BC$687:BC732,MATCH($C733,$F$687:$F732,0)),INDEX(BC734:BC$749,MATCH($C733,$F734:$F$749,0)))","v":0.78638565993749998},{"$f":"IF($H733>$C733,INDEX(BD$687:BD732,MATCH($C733,$F$687:$F732,0)),INDEX(BD734:BD$749,MATCH($C733,$F734:$F$749,0)))","v":0},{"$f":"IF($H733>$C733,INDEX(BE$687:BE732,MATCH($C733,$F$687:$F732,0)),INDEX(BE734:BE$749,MATCH($C733,$F734:$F$749,0)))","v":0},{"$f":"IF($H733>$C733,INDEX(BF$687:BF732,MATCH($C733,$F$687:$F732,0)),INDEX(BF734:BF$749,MATCH($C733,$F734:$F$749,0)))","v":0},{"$f":"IF($H733>$C733,INDEX(BG$687:BG732,MATCH($C733,$F$687:$F732,0)),INDEX(BG734:BG$749,MATCH($C733,$F734:$F$749,0)))","v":0},{"$f":"IF($H733>$C733,INDEX(BH$687:BH732,MATCH($C733,$F$687:$F732,0)),INDEX(BH734:BH$749,MATCH($C733,$F734:$F$749,0)))","v":0},{"$f":"IF($H733>$C733,INDEX(BI$687:BI732,MATCH($C733,$F$687:$F732,0)),INDEX(BI734:BI$749,MATCH($C733,$F734:$F$749,0)))","v":0},{"$f":"IF($H733>$C733,INDEX(BJ$687:BJ732,MATCH($C733,$F$687:$F732,0)),INDEX(BJ734:BJ$749,MATCH($C733,$F734:$F$749,0)))","v":22914.424112791326},null,{"$f":"IF($H733>$C733,INDEX(BL$687:BL732,MATCH($C733,$F$687:$F732,0)),INDEX(BL734:BL$749,MATCH($C733,$F734:$F$749,0)))","v":1},null,{"$f":"IF($H733>$C733,INDEX(BN$687:BN732,MATCH($C733,$F$687:$F732,0)),INDEX(BN734:BN$749,MATCH($C733,$F734:$F$749,0)))","v":2070.1361238203945},{"$f":"IF($H733>$C733,INDEX(BO$687:BO732,MATCH($C733,$F$687:$F732,0)),INDEX(BO734:BO$749,MATCH($C733,$F734:$F$749,0)))","v":49958.807180465235}]
[null,15.3,14.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H734)),ABS($E$687:$E$749-H734),0))","v":14},0,0,0,15,15,{"$f":"IF($H734>$C734,INDEX(J$687:J733,MATCH($C734,$F$687:$F733,0)),INDEX(J735:J$749,MATCH($C734,$F735:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H734>$C734,INDEX(K$687:K733,MATCH($C734,$F$687:$F733,0)),INDEX(K735:K$749,MATCH($C734,$F735:$F$749,0)))","v":"Scania"},{"$f":"IF($H734>$C734,INDEX(L$687:L733,MATCH($C734,$F$687:$F733,0)),INDEX(L735:L$749,MATCH($C734,$F735:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H734>$C734,INDEX(M$687:M733,MATCH($C734,$F$687:$F733,0)),INDEX(M735:M$749,MATCH($C734,$F735:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H734>$C734,INDEX(N$687:N733,MATCH($C734,$F$687:$F733,0)),INDEX(N735:N$749,MATCH($C734,$F735:$F$749,0)))","v":2007},2006,{"$f":"IF($H734>$C734,INDEX(P$687:P733,MATCH($C734,$F$687:$F733,0)),INDEX(P735:P$749,MATCH($C734,$F735:$F$749,0)))","v":0},{"$f":"IF($H734>$C734,INDEX(Q$687:Q733,MATCH($C734,$F$687:$F733,0)),INDEX(Q735:Q$749,MATCH($C734,$F735:$F$749,0)))","v":0},{"$f":"IF($H734>$C734,INDEX(R$687:R733,MATCH($C734,$F$687:$F733,0)),INDEX(R735:R$749,MATCH($C734,$F735:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H734,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":1.8091034579838798},null,{"$f":"IF($H734>$C734,INDEX(V$687:V733,MATCH($C734,$F$687:$F733,0)),INDEX(V735:V$749,MATCH($C734,$F735:$F$749,0)))","v":9.1566827221797306E-2},{"$f":"IF($H734>$C734,INDEX(W$687:W733,MATCH($C734,$F$687:$F733,0)),INDEX(W735:W$749,MATCH($C734,$F735:$F$749,0)))","v":33295.838462505773},{"$f":"IF($H734>$C734,INDEX(X$687:X733,MATCH($C734,$F$687:$F733,0)),INDEX(X735:X$749,MATCH($C734,$F735:$F$749,0)))","v":550000},{"$f":"IF($H734>$C734,INDEX(Y$687:Y733,MATCH($C734,$F$687:$F733,0)),INDEX(Y735:Y$749,MATCH($C734,$F735:$F$749,0)))","v":0},{"$f":"IF($H734>$C734,INDEX(Z$687:Z733,MATCH($C734,$F$687:$F733,0)),INDEX(Z735:Z$749,MATCH($C734,$F735:$F$749,0)))","v":365430},{"$f":"IF($H734>$C734,INDEX(AA$687:AA733,MATCH($C734,$F$687:$F733,0)),INDEX(AA735:AA$749,MATCH($C734,$F735:$F$749,0)))","v":14.8},{"$f":"IF($H734>$C734,INDEX(AB$687:AB733,MATCH($C734,$F$687:$F733,0)),INDEX(AB735:AB$749,MATCH($C734,$F735:$F$749,0)))","v":1800},{"$f":"IF($H734>$C734,INDEX(AC$687:AC733,MATCH($C734,$F$687:$F733,0)),INDEX(AC735:AC$749,MATCH($C734,$F735:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H734>$C734,INDEX(AH$687:AH733,MATCH($C734,$F$687:$F733,0)),INDEX(AH735:AH$749,MATCH($C734,$F735:$F$749,0)))","v":0.2},{"$f":"IF($H734>$C734,INDEX(AI$687:AI733,MATCH($C734,$F$687:$F733,0)),INDEX(AI735:AI$749,MATCH($C734,$F735:$F$749,0)))","v":1},{"$f":"IF($H734>$C734,INDEX(AJ$687:AJ733,MATCH($C734,$F$687:$F733,0)),INDEX(AJ735:AJ$749,MATCH($C734,$F735:$F$749,0)))","v":0},{"$f":"IF($H734>$C734,INDEX(AK$687:AK733,MATCH($C734,$F$687:$F733,0)),INDEX(AK735:AK$749,MATCH($C734,$F735:$F$749,0)))","v":0},{"$f":"IF($H734>$C734,INDEX(AL$687:AL733,MATCH($C734,$F$687:$F733,0)),INDEX(AL735:AL$749,MATCH($C734,$F735:$F$749,0)))","v":7.1043695179850319E-2},{"$f":"IF($H734>$C734,INDEX(AM$687:AM733,MATCH($C734,$F$687:$F733,0)),INDEX(AM735:AM$749,MATCH($C734,$F735:$F$749,0)))","v":0.95279727721895868},{"$f":"IF($H734>$C734,INDEX(AN$687:AN733,MATCH($C734,$F$687:$F733,0)),INDEX(AN735:AN$749,MATCH($C734,$F735:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H734>$C734,INDEX(AQ$687:AQ733,MATCH($C734,$F$687:$F733,0)),INDEX(AQ735:AQ$749,MATCH($C734,$F735:$F$749,0)))","v":3760},{"$f":"IF($H734>$C734,INDEX(AR$687:AR733,MATCH($C734,$F$687:$F733,0)),INDEX(AR735:AR$749,MATCH($C734,$F735:$F$749,0)))","v":0},{"$f":"IF($H734>$C734,INDEX(AS$687:AS733,MATCH($C734,$F$687:$F733,0)),INDEX(AS735:AS$749,MATCH($C734,$F735:$F$749,0)))","v":1150},{"$f":"IF($H734>$C734,INDEX(AT$687:AT733,MATCH($C734,$F$687:$F733,0)),INDEX(AT735:AT$749,MATCH($C734,$F735:$F$749,0)))","v":26183.369902509996},{"$f":"IF($H734>$C734,INDEX(AU$687:AU733,MATCH($C734,$F$687:$F733,0)),INDEX(AU735:AU$749,MATCH($C734,$F735:$F$749,0)))","v":0.6},{"$f":"IF($H734>$C734,INDEX(AV$687:AV733,MATCH($C734,$F$687:$F733,0)),INDEX(AV735:AV$749,MATCH($C734,$F735:$F$749,0)))","v":98326},{"$f":"IF($H734>$C734,INDEX(AW$687:AW733,MATCH($C734,$F$687:$F733,0)),INDEX(AW735:AW$749,MATCH($C734,$F735:$F$749,0)))","v":2372},{"$f":"IF($H734>$C734,INDEX(AX$687:AX733,MATCH($C734,$F$687:$F733,0)),INDEX(AX735:AX$749,MATCH($C734,$F735:$F$749,0)))","v":0.2},{"$f":"IF($H734>$C734,INDEX(AY$687:AY733,MATCH($C734,$F$687:$F733,0)),INDEX(AY735:AY$749,MATCH($C734,$F735:$F$749,0)))","v":6},{"$f":"IF($H734>$C734,INDEX(AZ$687:AZ733,MATCH($C734,$F$687:$F733,0)),INDEX(AZ735:AZ$749,MATCH($C734,$F735:$F$749,0)))","v":150000},null,{"$f":"IF($H734>$C734,INDEX(BB$687:BB733,MATCH($C734,$F$687:$F733,0)),INDEX(BB735:BB$749,MATCH($C734,$F735:$F$749,0)))","v":33295.838462505773},{"$f":"IF($H734>$C734,INDEX(BC$687:BC733,MATCH($C734,$F$687:$F733,0)),INDEX(BC735:BC$749,MATCH($C734,$F735:$F$749,0)))","v":0.78638565993749998},{"$f":"IF($H734>$C734,INDEX(BD$687:BD733,MATCH($C734,$F$687:$F733,0)),INDEX(BD735:BD$749,MATCH($C734,$F735:$F$749,0)))","v":0},{"$f":"IF($H734>$C734,INDEX(BE$687:BE733,MATCH($C734,$F$687:$F733,0)),INDEX(BE735:BE$749,MATCH($C734,$F735:$F$749,0)))","v":0},{"$f":"IF($H734>$C734,INDEX(BF$687:BF733,MATCH($C734,$F$687:$F733,0)),INDEX(BF735:BF$749,MATCH($C734,$F735:$F$749,0)))","v":0},{"$f":"IF($H734>$C734,INDEX(BG$687:BG733,MATCH($C734,$F$687:$F733,0)),INDEX(BG735:BG$749,MATCH($C734,$F735:$F$749,0)))","v":0},{"$f":"IF($H734>$C734,INDEX(BH$687:BH733,MATCH($C734,$F$687:$F733,0)),INDEX(BH735:BH$749,MATCH($C734,$F735:$F$749,0)))","v":0},{"$f":"IF($H734>$C734,INDEX(BI$687:BI733,MATCH($C734,$F$687:$F733,0)),INDEX(BI735:BI$749,MATCH($C734,$F735:$F$749,0)))","v":0},{"$f":"IF($H734>$C734,INDEX(BJ$687:BJ733,MATCH($C734,$F$687:$F733,0)),INDEX(BJ735:BJ$749,MATCH($C734,$F735:$F$749,0)))","v":26183.369902509996},null,{"$f":"IF($H734>$C734,INDEX(BL$687:BL733,MATCH($C734,$F$687:$F733,0)),INDEX(BL735:BL$749,MATCH($C734,$F735:$F$749,0)))","v":1},null,{"$f":"IF($H734>$C734,INDEX(BN$687:BN733,MATCH($C734,$F$687:$F733,0)),INDEX(BN735:BN$749,MATCH($C734,$F735:$F$749,0)))","v":2365.4593984877961},{"$f":"IF($H734>$C734,INDEX(BO$687:BO733,MATCH($C734,$F$687:$F733,0)),INDEX(BO735:BO$749,MATCH($C734,$F735:$F$749,0)))","v":49958.807180465235}]
[null,16.100000000000001,14.1,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H735)),ABS($E$687:$E$749-H735),0))","v":14},0,0,0,16,16,{"$f":"IF($H735>$C735,INDEX(J$687:J734,MATCH($C735,$F$687:$F734,0)),INDEX(J736:J$749,MATCH($C735,$F736:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H735>$C735,INDEX(K$687:K734,MATCH($C735,$F$687:$F734,0)),INDEX(K736:K$749,MATCH($C735,$F736:$F$749,0)))","v":"Volvo"},{"$f":"IF($H735>$C735,INDEX(L$687:L734,MATCH($C735,$F$687:$F734,0)),INDEX(L736:L$749,MATCH($C735,$F736:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H735>$C735,INDEX(M$687:M734,MATCH($C735,$F$687:$F734,0)),INDEX(M736:M$749,MATCH($C735,$F736:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H735>$C735,INDEX(N$687:N734,MATCH($C735,$F$687:$F734,0)),INDEX(N736:N$749,MATCH($C735,$F736:$F$749,0)))","v":2007},2005,{"$f":"IF($H735>$C735,INDEX(P$687:P734,MATCH($C735,$F$687:$F734,0)),INDEX(P736:P$749,MATCH($C735,$F736:$F$749,0)))","v":0},{"$f":"IF($H735>$C735,INDEX(Q$687:Q734,MATCH($C735,$F$687:$F734,0)),INDEX(Q736:Q$749,MATCH($C735,$F736:$F$749,0)))","v":0},{"$f":"IF($H735>$C735,INDEX(R$687:R734,MATCH($C735,$F$687:$F734,0)),INDEX(R736:R$749,MATCH($C735,$F736:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H735,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":1.2946993591927198},null,{"$f":"IF($H735>$C735,INDEX(V$687:V734,MATCH($C735,$F$687:$F734,0)),INDEX(V736:V$749,MATCH($C735,$F736:$F$749,0)))","v":0.12998392883595336},{"$f":"IF($H735>$C735,INDEX(W$687:W734,MATCH($C735,$F$687:$F734,0)),INDEX(W736:W$749,MATCH($C735,$F736:$F$749,0)))","v":28607.880874027633},{"$f":"IF($H735>$C735,INDEX(X$687:X734,MATCH($C735,$F$687:$F734,0)),INDEX(X736:X$749,MATCH($C735,$F736:$F$749,0)))","v":550000},{"$f":"IF($H735>$C735,INDEX(Y$687:Y734,MATCH($C735,$F$687:$F734,0)),INDEX(Y736:Y$749,MATCH($C735,$F736:$F$749,0)))","v":0},{"$f":"IF($H735>$C735,INDEX(Z$687:Z734,MATCH($C735,$F$687:$F734,0)),INDEX(Z736:Z$749,MATCH($C735,$F736:$F$749,0)))","v":365430},{"$f":"IF($H735>$C735,INDEX(AA$687:AA734,MATCH($C735,$F$687:$F734,0)),INDEX(AA736:AA$749,MATCH($C735,$F736:$F$749,0)))","v":14.8},{"$f":"IF($H735>$C735,INDEX(AB$687:AB734,MATCH($C735,$F$687:$F734,0)),INDEX(AB736:AB$749,MATCH($C735,$F736:$F$749,0)))","v":1800},{"$f":"IF($H735>$C735,INDEX(AC$687:AC734,MATCH($C735,$F$687:$F734,0)),INDEX(AC736:AC$749,MATCH($C735,$F736:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H735>$C735,INDEX(AH$687:AH734,MATCH($C735,$F$687:$F734,0)),INDEX(AH736:AH$749,MATCH($C735,$F736:$F$749,0)))","v":0.2},{"$f":"IF($H735>$C735,INDEX(AI$687:AI734,MATCH($C735,$F$687:$F734,0)),INDEX(AI736:AI$749,MATCH($C735,$F736:$F$749,0)))","v":1},{"$f":"IF($H735>$C735,INDEX(AJ$687:AJ734,MATCH($C735,$F$687:$F734,0)),INDEX(AJ736:AJ$749,MATCH($C735,$F736:$F$749,0)))","v":0},{"$f":"IF($H735>$C735,INDEX(AK$687:AK734,MATCH($C735,$F$687:$F734,0)),INDEX(AK736:AK$749,MATCH($C735,$F736:$F$749,0)))","v":0},{"$f":"IF($H735>$C735,INDEX(AL$687:AL734,MATCH($C735,$F$687:$F734,0)),INDEX(AL736:AL$749,MATCH($C735,$F736:$F$749,0)))","v":7.1043695179850319E-2},{"$f":"IF($H735>$C735,INDEX(AM$687:AM734,MATCH($C735,$F$687:$F734,0)),INDEX(AM736:AM$749,MATCH($C735,$F736:$F$749,0)))","v":0.95279727721895868},{"$f":"IF($H735>$C735,INDEX(AN$687:AN734,MATCH($C735,$F$687:$F734,0)),INDEX(AN736:AN$749,MATCH($C735,$F736:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H735>$C735,INDEX(AQ$687:AQ734,MATCH($C735,$F$687:$F734,0)),INDEX(AQ736:AQ$749,MATCH($C735,$F736:$F$749,0)))","v":3760},{"$f":"IF($H735>$C735,INDEX(AR$687:AR734,MATCH($C735,$F$687:$F734,0)),INDEX(AR736:AR$749,MATCH($C735,$F736:$F$749,0)))","v":0},{"$f":"IF($H735>$C735,INDEX(AS$687:AS734,MATCH($C735,$F$687:$F734,0)),INDEX(AS736:AS$749,MATCH($C735,$F736:$F$749,0)))","v":1150},{"$f":"IF($H735>$C735,INDEX(AT$687:AT734,MATCH($C735,$F$687:$F734,0)),INDEX(AT736:AT$749,MATCH($C735,$F736:$F$749,0)))","v":22496.827280535603},{"$f":"IF($H735>$C735,INDEX(AU$687:AU734,MATCH($C735,$F$687:$F734,0)),INDEX(AU736:AU$749,MATCH($C735,$F736:$F$749,0)))","v":0.6},{"$f":"IF($H735>$C735,INDEX(AV$687:AV734,MATCH($C735,$F$687:$F734,0)),INDEX(AV736:AV$749,MATCH($C735,$F736:$F$749,0)))","v":98326},{"$f":"IF($H735>$C735,INDEX(AW$687:AW734,MATCH($C735,$F$687:$F734,0)),INDEX(AW736:AW$749,MATCH($C735,$F736:$F$749,0)))","v":2372},{"$f":"IF($H735>$C735,INDEX(AX$687:AX734,MATCH($C735,$F$687:$F734,0)),INDEX(AX736:AX$749,MATCH($C735,$F736:$F$749,0)))","v":0.2},{"$f":"IF($H735>$C735,INDEX(AY$687:AY734,MATCH($C735,$F$687:$F734,0)),INDEX(AY736:AY$749,MATCH($C735,$F736:$F$749,0)))","v":6},{"$f":"IF($H735>$C735,INDEX(AZ$687:AZ734,MATCH($C735,$F$687:$F734,0)),INDEX(AZ736:AZ$749,MATCH($C735,$F736:$F$749,0)))","v":150000},null,{"$f":"IF($H735>$C735,INDEX(BB$687:BB734,MATCH($C735,$F$687:$F734,0)),INDEX(BB736:BB$749,MATCH($C735,$F736:$F$749,0)))","v":28607.880874027633},{"$f":"IF($H735>$C735,INDEX(BC$687:BC734,MATCH($C735,$F$687:$F734,0)),INDEX(BC736:BC$749,MATCH($C735,$F736:$F$749,0)))","v":0.78638565993749998},{"$f":"IF($H735>$C735,INDEX(BD$687:BD734,MATCH($C735,$F$687:$F734,0)),INDEX(BD736:BD$749,MATCH($C735,$F736:$F$749,0)))","v":0},{"$f":"IF($H735>$C735,INDEX(BE$687:BE734,MATCH($C735,$F$687:$F734,0)),INDEX(BE736:BE$749,MATCH($C735,$F736:$F$749,0)))","v":0},{"$f":"IF($H735>$C735,INDEX(BF$687:BF734,MATCH($C735,$F$687:$F734,0)),INDEX(BF736:BF$749,MATCH($C735,$F736:$F$749,0)))","v":0},{"$f":"IF($H735>$C735,INDEX(BG$687:BG734,MATCH($C735,$F$687:$F734,0)),INDEX(BG736:BG$749,MATCH($C735,$F736:$F$749,0)))","v":0},{"$f":"IF($H735>$C735,INDEX(BH$687:BH734,MATCH($C735,$F$687:$F734,0)),INDEX(BH736:BH$749,MATCH($C735,$F736:$F$749,0)))","v":0},{"$f":"IF($H735>$C735,INDEX(BI$687:BI734,MATCH($C735,$F$687:$F734,0)),INDEX(BI736:BI$749,MATCH($C735,$F736:$F$749,0)))","v":0},{"$f":"IF($H735>$C735,INDEX(BJ$687:BJ734,MATCH($C735,$F$687:$F734,0)),INDEX(BJ736:BJ$749,MATCH($C735,$F736:$F$749,0)))","v":22496.827280535603},null,{"$f":"IF($H735>$C735,INDEX(BL$687:BL734,MATCH($C735,$F$687:$F734,0)),INDEX(BL736:BL$749,MATCH($C735,$F736:$F$749,0)))","v":1},null,{"$f":"IF($H735>$C735,INDEX(BN$687:BN734,MATCH($C735,$F$687:$F734,0)),INDEX(BN736:BN$749,MATCH($C735,$F736:$F$749,0)))","v":2032.4095685558891},{"$f":"IF($H735>$C735,INDEX(BO$687:BO734,MATCH($C735,$F$687:$F734,0)),INDEX(BO736:BO$749,MATCH($C735,$F736:$F$749,0)))","v":49958.807180465235}]
[null,16.2,14.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H736)),ABS($E$687:$E$749-H736),0))","v":14},0,0,0,16,16,{"$f":"IF($H736>$C736,INDEX(J$687:J735,MATCH($C736,$F$687:$F735,0)),INDEX(J737:J$749,MATCH($C736,$F737:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H736>$C736,INDEX(K$687:K735,MATCH($C736,$F$687:$F735,0)),INDEX(K737:K$749,MATCH($C736,$F737:$F$749,0)))","v":"Man"},{"$f":"IF($H736>$C736,INDEX(L$687:L735,MATCH($C736,$F$687:$F735,0)),INDEX(L737:L$749,MATCH($C736,$F737:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H736>$C736,INDEX(M$687:M735,MATCH($C736,$F$687:$F735,0)),INDEX(M737:M$749,MATCH($C736,$F737:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H736>$C736,INDEX(N$687:N735,MATCH($C736,$F$687:$F735,0)),INDEX(N737:N$749,MATCH($C736,$F737:$F$749,0)))","v":2007},2005,{"$f":"IF($H736>$C736,INDEX(P$687:P735,MATCH($C736,$F$687:$F735,0)),INDEX(P737:P$749,MATCH($C736,$F737:$F$749,0)))","v":0},{"$f":"IF($H736>$C736,INDEX(Q$687:Q735,MATCH($C736,$F$687:$F735,0)),INDEX(Q737:Q$749,MATCH($C736,$F737:$F$749,0)))","v":0},{"$f":"IF($H736>$C736,INDEX(R$687:R735,MATCH($C736,$F$687:$F735,0)),INDEX(R737:R$749,MATCH($C736,$F737:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H736,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":1.2946993591927198},null,{"$f":"IF($H736>$C736,INDEX(V$687:V735,MATCH($C736,$F$687:$F735,0)),INDEX(V737:V$749,MATCH($C736,$F737:$F$749,0)))","v":0.11149200209394371},{"$f":"IF($H736>$C736,INDEX(W$687:W735,MATCH($C736,$F$687:$F735,0)),INDEX(W737:W$749,MATCH($C736,$F737:$F$749,0)))","v":29138.913996235013},{"$f":"IF($H736>$C736,INDEX(X$687:X735,MATCH($C736,$F$687:$F735,0)),INDEX(X737:X$749,MATCH($C736,$F737:$F$749,0)))","v":550000},{"$f":"IF($H736>$C736,INDEX(Y$687:Y735,MATCH($C736,$F$687:$F735,0)),INDEX(Y737:Y$749,MATCH($C736,$F737:$F$749,0)))","v":0},{"$f":"IF($H736>$C736,INDEX(Z$687:Z735,MATCH($C736,$F$687:$F735,0)),INDEX(Z737:Z$749,MATCH($C736,$F737:$F$749,0)))","v":365430},{"$f":"IF($H736>$C736,INDEX(AA$687:AA735,MATCH($C736,$F$687:$F735,0)),INDEX(AA737:AA$749,MATCH($C736,$F737:$F$749,0)))","v":14.8},{"$f":"IF($H736>$C736,INDEX(AB$687:AB735,MATCH($C736,$F$687:$F735,0)),INDEX(AB737:AB$749,MATCH($C736,$F737:$F$749,0)))","v":1800},{"$f":"IF($H736>$C736,INDEX(AC$687:AC735,MATCH($C736,$F$687:$F735,0)),INDEX(AC737:AC$749,MATCH($C736,$F737:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H736>$C736,INDEX(AH$687:AH735,MATCH($C736,$F$687:$F735,0)),INDEX(AH737:AH$749,MATCH($C736,$F737:$F$749,0)))","v":0.2},{"$f":"IF($H736>$C736,INDEX(AI$687:AI735,MATCH($C736,$F$687:$F735,0)),INDEX(AI737:AI$749,MATCH($C736,$F737:$F$749,0)))","v":1},{"$f":"IF($H736>$C736,INDEX(AJ$687:AJ735,MATCH($C736,$F$687:$F735,0)),INDEX(AJ737:AJ$749,MATCH($C736,$F737:$F$749,0)))","v":0},{"$f":"IF($H736>$C736,INDEX(AK$687:AK735,MATCH($C736,$F$687:$F735,0)),INDEX(AK737:AK$749,MATCH($C736,$F737:$F$749,0)))","v":0},{"$f":"IF($H736>$C736,INDEX(AL$687:AL735,MATCH($C736,$F$687:$F735,0)),INDEX(AL737:AL$749,MATCH($C736,$F737:$F$749,0)))","v":7.1043695179850319E-2},{"$f":"IF($H736>$C736,INDEX(AM$687:AM735,MATCH($C736,$F$687:$F735,0)),INDEX(AM737:AM$749,MATCH($C736,$F737:$F$749,0)))","v":0.95279727721895868},{"$f":"IF($H736>$C736,INDEX(AN$687:AN735,MATCH($C736,$F$687:$F735,0)),INDEX(AN737:AN$749,MATCH($C736,$F737:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H736>$C736,INDEX(AQ$687:AQ735,MATCH($C736,$F$687:$F735,0)),INDEX(AQ737:AQ$749,MATCH($C736,$F737:$F$749,0)))","v":3760},{"$f":"IF($H736>$C736,INDEX(AR$687:AR735,MATCH($C736,$F$687:$F735,0)),INDEX(AR737:AR$749,MATCH($C736,$F737:$F$749,0)))","v":0},{"$f":"IF($H736>$C736,INDEX(AS$687:AS735,MATCH($C736,$F$687:$F735,0)),INDEX(AS737:AS$749,MATCH($C736,$F737:$F$749,0)))","v":1150},{"$f":"IF($H736>$C736,INDEX(AT$687:AT735,MATCH($C736,$F$687:$F735,0)),INDEX(AT737:AT$749,MATCH($C736,$F737:$F$749,0)))","v":22914.424112791326},{"$f":"IF($H736>$C736,INDEX(AU$687:AU735,MATCH($C736,$F$687:$F735,0)),INDEX(AU737:AU$749,MATCH($C736,$F737:$F$749,0)))","v":0.6},{"$f":"IF($H736>$C736,INDEX(AV$687:AV735,MATCH($C736,$F$687:$F735,0)),INDEX(AV737:AV$749,MATCH($C736,$F737:$F$749,0)))","v":98326},{"$f":"IF($H736>$C736,INDEX(AW$687:AW735,MATCH($C736,$F$687:$F735,0)),INDEX(AW737:AW$749,MATCH($C736,$F737:$F$749,0)))","v":2372},{"$f":"IF($H736>$C736,INDEX(AX$687:AX735,MATCH($C736,$F$687:$F735,0)),INDEX(AX737:AX$749,MATCH($C736,$F737:$F$749,0)))","v":0.2},{"$f":"IF($H736>$C736,INDEX(AY$687:AY735,MATCH($C736,$F$687:$F735,0)),INDEX(AY737:AY$749,MATCH($C736,$F737:$F$749,0)))","v":6},{"$f":"IF($H736>$C736,INDEX(AZ$687:AZ735,MATCH($C736,$F$687:$F735,0)),INDEX(AZ737:AZ$749,MATCH($C736,$F737:$F$749,0)))","v":150000},null,{"$f":"IF($H736>$C736,INDEX(BB$687:BB735,MATCH($C736,$F$687:$F735,0)),INDEX(BB737:BB$749,MATCH($C736,$F737:$F$749,0)))","v":29138.913996235013},{"$f":"IF($H736>$C736,INDEX(BC$687:BC735,MATCH($C736,$F$687:$F735,0)),INDEX(BC737:BC$749,MATCH($C736,$F737:$F$749,0)))","v":0.78638565993749998},{"$f":"IF($H736>$C736,INDEX(BD$687:BD735,MATCH($C736,$F$687:$F735,0)),INDEX(BD737:BD$749,MATCH($C736,$F737:$F$749,0)))","v":0},{"$f":"IF($H736>$C736,INDEX(BE$687:BE735,MATCH($C736,$F$687:$F735,0)),INDEX(BE737:BE$749,MATCH($C736,$F737:$F$749,0)))","v":0},{"$f":"IF($H736>$C736,INDEX(BF$687:BF735,MATCH($C736,$F$687:$F735,0)),INDEX(BF737:BF$749,MATCH($C736,$F737:$F$749,0)))","v":0},{"$f":"IF($H736>$C736,INDEX(BG$687:BG735,MATCH($C736,$F$687:$F735,0)),INDEX(BG737:BG$749,MATCH($C736,$F737:$F$749,0)))","v":0},{"$f":"IF($H736>$C736,INDEX(BH$687:BH735,MATCH($C736,$F$687:$F735,0)),INDEX(BH737:BH$749,MATCH($C736,$F737:$F$749,0)))","v":0},{"$f":"IF($H736>$C736,INDEX(BI$687:BI735,MATCH($C736,$F$687:$F735,0)),INDEX(BI737:BI$749,MATCH($C736,$F737:$F$749,0)))","v":0},{"$f":"IF($H736>$C736,INDEX(BJ$687:BJ735,MATCH($C736,$F$687:$F735,0)),INDEX(BJ737:BJ$749,MATCH($C736,$F737:$F$749,0)))","v":22914.424112791326},null,{"$f":"IF($H736>$C736,INDEX(BL$687:BL735,MATCH($C736,$F$687:$F735,0)),INDEX(BL737:BL$749,MATCH($C736,$F737:$F$749,0)))","v":1},null,{"$f":"IF($H736>$C736,INDEX(BN$687:BN735,MATCH($C736,$F$687:$F735,0)),INDEX(BN737:BN$749,MATCH($C736,$F737:$F$749,0)))","v":2070.1361238203945},{"$f":"IF($H736>$C736,INDEX(BO$687:BO735,MATCH($C736,$F$687:$F735,0)),INDEX(BO737:BO$749,MATCH($C736,$F737:$F$749,0)))","v":49958.807180465235}]
[null,16.3,14.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H737)),ABS($E$687:$E$749-H737),0))","v":14},0,0,0,16,16,{"$f":"IF($H737>$C737,INDEX(J$687:J736,MATCH($C737,$F$687:$F736,0)),INDEX(J738:J$749,MATCH($C737,$F738:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H737>$C737,INDEX(K$687:K736,MATCH($C737,$F$687:$F736,0)),INDEX(K738:K$749,MATCH($C737,$F738:$F$749,0)))","v":"Scania"},{"$f":"IF($H737>$C737,INDEX(L$687:L736,MATCH($C737,$F$687:$F736,0)),INDEX(L738:L$749,MATCH($C737,$F738:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H737>$C737,INDEX(M$687:M736,MATCH($C737,$F$687:$F736,0)),INDEX(M738:M$749,MATCH($C737,$F738:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H737>$C737,INDEX(N$687:N736,MATCH($C737,$F$687:$F736,0)),INDEX(N738:N$749,MATCH($C737,$F738:$F$749,0)))","v":2007},2005,{"$f":"IF($H737>$C737,INDEX(P$687:P736,MATCH($C737,$F$687:$F736,0)),INDEX(P738:P$749,MATCH($C737,$F738:$F$749,0)))","v":0},{"$f":"IF($H737>$C737,INDEX(Q$687:Q736,MATCH($C737,$F$687:$F736,0)),INDEX(Q738:Q$749,MATCH($C737,$F738:$F$749,0)))","v":0},{"$f":"IF($H737>$C737,INDEX(R$687:R736,MATCH($C737,$F$687:$F736,0)),INDEX(R738:R$749,MATCH($C737,$F738:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H737,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":1.2946993591927198},null,{"$f":"IF($H737>$C737,INDEX(V$687:V736,MATCH($C737,$F$687:$F736,0)),INDEX(V738:V$749,MATCH($C737,$F738:$F$749,0)))","v":9.1566827221797306E-2},{"$f":"IF($H737>$C737,INDEX(W$687:W736,MATCH($C737,$F$687:$F736,0)),INDEX(W738:W$749,MATCH($C737,$F738:$F$749,0)))","v":33295.838462505773},{"$f":"IF($H737>$C737,INDEX(X$687:X736,MATCH($C737,$F$687:$F736,0)),INDEX(X738:X$749,MATCH($C737,$F738:$F$749,0)))","v":550000},{"$f":"IF($H737>$C737,INDEX(Y$687:Y736,MATCH($C737,$F$687:$F736,0)),INDEX(Y738:Y$749,MATCH($C737,$F738:$F$749,0)))","v":0},{"$f":"IF($H737>$C737,INDEX(Z$687:Z736,MATCH($C737,$F$687:$F736,0)),INDEX(Z738:Z$749,MATCH($C737,$F738:$F$749,0)))","v":365430},{"$f":"IF($H737>$C737,INDEX(AA$687:AA736,MATCH($C737,$F$687:$F736,0)),INDEX(AA738:AA$749,MATCH($C737,$F738:$F$749,0)))","v":14.8},{"$f":"IF($H737>$C737,INDEX(AB$687:AB736,MATCH($C737,$F$687:$F736,0)),INDEX(AB738:AB$749,MATCH($C737,$F738:$F$749,0)))","v":1800},{"$f":"IF($H737>$C737,INDEX(AC$687:AC736,MATCH($C737,$F$687:$F736,0)),INDEX(AC738:AC$749,MATCH($C737,$F738:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H737>$C737,INDEX(AH$687:AH736,MATCH($C737,$F$687:$F736,0)),INDEX(AH738:AH$749,MATCH($C737,$F738:$F$749,0)))","v":0.2},{"$f":"IF($H737>$C737,INDEX(AI$687:AI736,MATCH($C737,$F$687:$F736,0)),INDEX(AI738:AI$749,MATCH($C737,$F738:$F$749,0)))","v":1},{"$f":"IF($H737>$C737,INDEX(AJ$687:AJ736,MATCH($C737,$F$687:$F736,0)),INDEX(AJ738:AJ$749,MATCH($C737,$F738:$F$749,0)))","v":0},{"$f":"IF($H737>$C737,INDEX(AK$687:AK736,MATCH($C737,$F$687:$F736,0)),INDEX(AK738:AK$749,MATCH($C737,$F738:$F$749,0)))","v":0},{"$f":"IF($H737>$C737,INDEX(AL$687:AL736,MATCH($C737,$F$687:$F736,0)),INDEX(AL738:AL$749,MATCH($C737,$F738:$F$749,0)))","v":7.1043695179850319E-2},{"$f":"IF($H737>$C737,INDEX(AM$687:AM736,MATCH($C737,$F$687:$F736,0)),INDEX(AM738:AM$749,MATCH($C737,$F738:$F$749,0)))","v":0.95279727721895868},{"$f":"IF($H737>$C737,INDEX(AN$687:AN736,MATCH($C737,$F$687:$F736,0)),INDEX(AN738:AN$749,MATCH($C737,$F738:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H737>$C737,INDEX(AQ$687:AQ736,MATCH($C737,$F$687:$F736,0)),INDEX(AQ738:AQ$749,MATCH($C737,$F738:$F$749,0)))","v":3760},{"$f":"IF($H737>$C737,INDEX(AR$687:AR736,MATCH($C737,$F$687:$F736,0)),INDEX(AR738:AR$749,MATCH($C737,$F738:$F$749,0)))","v":0},{"$f":"IF($H737>$C737,INDEX(AS$687:AS736,MATCH($C737,$F$687:$F736,0)),INDEX(AS738:AS$749,MATCH($C737,$F738:$F$749,0)))","v":1150},{"$f":"IF($H737>$C737,INDEX(AT$687:AT736,MATCH($C737,$F$687:$F736,0)),INDEX(AT738:AT$749,MATCH($C737,$F738:$F$749,0)))","v":26183.369902509996},{"$f":"IF($H737>$C737,INDEX(AU$687:AU736,MATCH($C737,$F$687:$F736,0)),INDEX(AU738:AU$749,MATCH($C737,$F738:$F$749,0)))","v":0.6},{"$f":"IF($H737>$C737,INDEX(AV$687:AV736,MATCH($C737,$F$687:$F736,0)),INDEX(AV738:AV$749,MATCH($C737,$F738:$F$749,0)))","v":98326},{"$f":"IF($H737>$C737,INDEX(AW$687:AW736,MATCH($C737,$F$687:$F736,0)),INDEX(AW738:AW$749,MATCH($C737,$F738:$F$749,0)))","v":2372},{"$f":"IF($H737>$C737,INDEX(AX$687:AX736,MATCH($C737,$F$687:$F736,0)),INDEX(AX738:AX$749,MATCH($C737,$F738:$F$749,0)))","v":0.2},{"$f":"IF($H737>$C737,INDEX(AY$687:AY736,MATCH($C737,$F$687:$F736,0)),INDEX(AY738:AY$749,MATCH($C737,$F738:$F$749,0)))","v":6},{"$f":"IF($H737>$C737,INDEX(AZ$687:AZ736,MATCH($C737,$F$687:$F736,0)),INDEX(AZ738:AZ$749,MATCH($C737,$F738:$F$749,0)))","v":150000},null,{"$f":"IF($H737>$C737,INDEX(BB$687:BB736,MATCH($C737,$F$687:$F736,0)),INDEX(BB738:BB$749,MATCH($C737,$F738:$F$749,0)))","v":33295.838462505773},{"$f":"IF($H737>$C737,INDEX(BC$687:BC736,MATCH($C737,$F$687:$F736,0)),INDEX(BC738:BC$749,MATCH($C737,$F738:$F$749,0)))","v":0.78638565993749998},{"$f":"IF($H737>$C737,INDEX(BD$687:BD736,MATCH($C737,$F$687:$F736,0)),INDEX(BD738:BD$749,MATCH($C737,$F738:$F$749,0)))","v":0},{"$f":"IF($H737>$C737,INDEX(BE$687:BE736,MATCH($C737,$F$687:$F736,0)),INDEX(BE738:BE$749,MATCH($C737,$F738:$F$749,0)))","v":0},{"$f":"IF($H737>$C737,INDEX(BF$687:BF736,MATCH($C737,$F$687:$F736,0)),INDEX(BF738:BF$749,MATCH($C737,$F738:$F$749,0)))","v":0},{"$f":"IF($H737>$C737,INDEX(BG$687:BG736,MATCH($C737,$F$687:$F736,0)),INDEX(BG738:BG$749,MATCH($C737,$F738:$F$749,0)))","v":0},{"$f":"IF($H737>$C737,INDEX(BH$687:BH736,MATCH($C737,$F$687:$F736,0)),INDEX(BH738:BH$749,MATCH($C737,$F738:$F$749,0)))","v":0},{"$f":"IF($H737>$C737,INDEX(BI$687:BI736,MATCH($C737,$F$687:$F736,0)),INDEX(BI738:BI$749,MATCH($C737,$F738:$F$749,0)))","v":0},{"$f":"IF($H737>$C737,INDEX(BJ$687:BJ736,MATCH($C737,$F$687:$F736,0)),INDEX(BJ738:BJ$749,MATCH($C737,$F738:$F$749,0)))","v":26183.369902509996},null,{"$f":"IF($H737>$C737,INDEX(BL$687:BL736,MATCH($C737,$F$687:$F736,0)),INDEX(BL738:BL$749,MATCH($C737,$F738:$F$749,0)))","v":1},null,{"$f":"IF($H737>$C737,INDEX(BN$687:BN736,MATCH($C737,$F$687:$F736,0)),INDEX(BN738:BN$749,MATCH($C737,$F738:$F$749,0)))","v":2365.4593984877961},{"$f":"IF($H737>$C737,INDEX(BO$687:BO736,MATCH($C737,$F$687:$F736,0)),INDEX(BO738:BO$749,MATCH($C737,$F738:$F$749,0)))","v":49958.807180465235}]
[null,17.100000000000001,18.100000000000001,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H738)),ABS($E$687:$E$749-H738),0))","v":18},0,0,0,17,17,{"$f":"IF($H738>$C738,INDEX(J$687:J737,MATCH($C738,$F$687:$F737,0)),INDEX(J739:J$749,MATCH($C738,$F739:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H738>$C738,INDEX(K$687:K737,MATCH($C738,$F$687:$F737,0)),INDEX(K739:K$749,MATCH($C738,$F739:$F$749,0)))","v":"Volvo"},{"$f":"IF($H738>$C738,INDEX(L$687:L737,MATCH($C738,$F$687:$F737,0)),INDEX(L739:L$749,MATCH($C738,$F739:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H738>$C738,INDEX(M$687:M737,MATCH($C738,$F$687:$F737,0)),INDEX(M739:M$749,MATCH($C738,$F739:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H738>$C738,INDEX(N$687:N737,MATCH($C738,$F$687:$F737,0)),INDEX(N739:N$749,MATCH($C738,$F739:$F$749,0)))","v":2003},2004,{"$f":"IF($H738>$C738,INDEX(P$687:P737,MATCH($C738,$F$687:$F737,0)),INDEX(P739:P$749,MATCH($C738,$F739:$F$749,0)))","v":0},{"$f":"IF($H738>$C738,INDEX(Q$687:Q737,MATCH($C738,$F$687:$F737,0)),INDEX(Q739:Q$749,MATCH($C738,$F739:$F$749,0)))","v":0},{"$f":"IF($H738>$C738,INDEX(R$687:R737,MATCH($C738,$F$687:$F737,0)),INDEX(R739:R$749,MATCH($C738,$F739:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H738,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":0.68992334042247005},null,{"$f":"IF($H738>$C738,INDEX(V$687:V737,MATCH($C738,$F$687:$F737,0)),INDEX(V739:V$749,MATCH($C738,$F739:$F$749,0)))","v":5.4066019671431875E-2},{"$f":"IF($H738>$C738,INDEX(W$687:W737,MATCH($C738,$F$687:$F737,0)),INDEX(W739:W$749,MATCH($C738,$F739:$F$749,0)))","v":22608.618630737554},{"$f":"IF($H738>$C738,INDEX(X$687:X737,MATCH($C738,$F$687:$F737,0)),INDEX(X739:X$749,MATCH($C738,$F739:$F$749,0)))","v":550000},{"$f":"IF($H738>$C738,INDEX(Y$687:Y737,MATCH($C738,$F$687:$F737,0)),INDEX(Y739:Y$749,MATCH($C738,$F739:$F$749,0)))","v":0},{"$f":"IF($H738>$C738,INDEX(Z$687:Z737,MATCH($C738,$F$687:$F737,0)),INDEX(Z739:Z$749,MATCH($C738,$F739:$F$749,0)))","v":365430},{"$f":"IF($H738>$C738,INDEX(AA$687:AA737,MATCH($C738,$F$687:$F737,0)),INDEX(AA739:AA$749,MATCH($C738,$F739:$F$749,0)))","v":14.8},{"$f":"IF($H738>$C738,INDEX(AB$687:AB737,MATCH($C738,$F$687:$F737,0)),INDEX(AB739:AB$749,MATCH($C738,$F739:$F$749,0)))","v":1800},{"$f":"IF($H738>$C738,INDEX(AC$687:AC737,MATCH($C738,$F$687:$F737,0)),INDEX(AC739:AC$749,MATCH($C738,$F739:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H738>$C738,INDEX(AH$687:AH737,MATCH($C738,$F$687:$F737,0)),INDEX(AH739:AH$749,MATCH($C738,$F739:$F$749,0)))","v":0.2},{"$f":"IF($H738>$C738,INDEX(AI$687:AI737,MATCH($C738,$F$687:$F737,0)),INDEX(AI739:AI$749,MATCH($C738,$F739:$F$749,0)))","v":1},{"$f":"IF($H738>$C738,INDEX(AJ$687:AJ737,MATCH($C738,$F$687:$F737,0)),INDEX(AJ739:AJ$749,MATCH($C738,$F739:$F$749,0)))","v":0},{"$f":"IF($H738>$C738,INDEX(AK$687:AK737,MATCH($C738,$F$687:$F737,0)),INDEX(AK739:AK$749,MATCH($C738,$F739:$F$749,0)))","v":0},{"$f":"IF($H738>$C738,INDEX(AL$687:AL737,MATCH($C738,$F$687:$F737,0)),INDEX(AL739:AL$749,MATCH($C738,$F739:$F$749,0)))","v":4.1244467691317295E-2},{"$f":"IF($H738>$C738,INDEX(AM$687:AM737,MATCH($C738,$F$687:$F737,0)),INDEX(AM739:AM$749,MATCH($C738,$F739:$F$749,0)))","v":0.9725964257664762},{"$f":"IF($H738>$C738,INDEX(AN$687:AN737,MATCH($C738,$F$687:$F737,0)),INDEX(AN739:AN$749,MATCH($C738,$F739:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H738>$C738,INDEX(AQ$687:AQ737,MATCH($C738,$F$687:$F737,0)),INDEX(AQ739:AQ$749,MATCH($C738,$F739:$F$749,0)))","v":3760},{"$f":"IF($H738>$C738,INDEX(AR$687:AR737,MATCH($C738,$F$687:$F737,0)),INDEX(AR739:AR$749,MATCH($C738,$F739:$F$749,0)))","v":0},{"$f":"IF($H738>$C738,INDEX(AS$687:AS737,MATCH($C738,$F$687:$F737,0)),INDEX(AS739:AS$749,MATCH($C738,$F739:$F$749,0)))","v":1150},{"$f":"IF($H738>$C738,INDEX(AT$687:AT737,MATCH($C738,$F$687:$F737,0)),INDEX(AT739:AT$749,MATCH($C738,$F739:$F$749,0)))","v":21610.599246957856},{"$f":"IF($H738>$C738,INDEX(AU$687:AU737,MATCH($C738,$F$687:$F737,0)),INDEX(AU739:AU$749,MATCH($C738,$F739:$F$749,0)))","v":0.6},{"$f":"IF($H738>$C738,INDEX(AV$687:AV737,MATCH($C738,$F$687:$F737,0)),INDEX(AV739:AV$749,MATCH($C738,$F739:$F$749,0)))","v":98326},{"$f":"IF($H738>$C738,INDEX(AW$687:AW737,MATCH($C738,$F$687:$F737,0)),INDEX(AW739:AW$749,MATCH($C738,$F739:$F$749,0)))","v":2372},{"$f":"IF($H738>$C738,INDEX(AX$687:AX737,MATCH($C738,$F$687:$F737,0)),INDEX(AX739:AX$749,MATCH($C738,$F739:$F$749,0)))","v":0.2},{"$f":"IF($H738>$C738,INDEX(AY$687:AY737,MATCH($C738,$F$687:$F737,0)),INDEX(AY739:AY$749,MATCH($C738,$F739:$F$749,0)))","v":6},{"$f":"IF($H738>$C738,INDEX(AZ$687:AZ737,MATCH($C738,$F$687:$F737,0)),INDEX(AZ739:AZ$749,MATCH($C738,$F739:$F$749,0)))","v":150000},null,{"$f":"IF($H738>$C738,INDEX(BB$687:BB737,MATCH($C738,$F$687:$F737,0)),INDEX(BB739:BB$749,MATCH($C738,$F739:$F$749,0)))","v":22608.618630737554},{"$f":"IF($H738>$C738,INDEX(BC$687:BC737,MATCH($C738,$F$687:$F737,0)),INDEX(BC739:BC$749,MATCH($C738,$F739:$F$749,0)))","v":0.95585668456440587},{"$f":"IF($H738>$C738,INDEX(BD$687:BD737,MATCH($C738,$F$687:$F737,0)),INDEX(BD739:BD$749,MATCH($C738,$F739:$F$749,0)))","v":0},{"$f":"IF($H738>$C738,INDEX(BE$687:BE737,MATCH($C738,$F$687:$F737,0)),INDEX(BE739:BE$749,MATCH($C738,$F739:$F$749,0)))","v":0},{"$f":"IF($H738>$C738,INDEX(BF$687:BF737,MATCH($C738,$F$687:$F737,0)),INDEX(BF739:BF$749,MATCH($C738,$F739:$F$749,0)))","v":0},{"$f":"IF($H738>$C738,INDEX(BG$687:BG737,MATCH($C738,$F$687:$F737,0)),INDEX(BG739:BG$749,MATCH($C738,$F739:$F$749,0)))","v":0},{"$f":"IF($H738>$C738,INDEX(BH$687:BH737,MATCH($C738,$F$687:$F737,0)),INDEX(BH739:BH$749,MATCH($C738,$F739:$F$749,0)))","v":0},{"$f":"IF($H738>$C738,INDEX(BI$687:BI737,MATCH($C738,$F$687:$F737,0)),INDEX(BI739:BI$749,MATCH($C738,$F739:$F$749,0)))","v":0},{"$f":"IF($H738>$C738,INDEX(BJ$687:BJ737,MATCH($C738,$F$687:$F737,0)),INDEX(BJ739:BJ$749,MATCH($C738,$F739:$F$749,0)))","v":21610.599246957856},null,{"$f":"IF($H738>$C738,INDEX(BL$687:BL737,MATCH($C738,$F$687:$F737,0)),INDEX(BL739:BL$749,MATCH($C738,$F739:$F$749,0)))","v":1},null,{"$f":"IF($H738>$C738,INDEX(BN$687:BN737,MATCH($C738,$F$687:$F737,0)),INDEX(BN739:BN$749,MATCH($C738,$F739:$F$749,0)))","v":932.48044066076932},{"$f":"IF($H738>$C738,INDEX(BO$687:BO737,MATCH($C738,$F$687:$F737,0)),INDEX(BO739:BO$749,MATCH($C738,$F739:$F$749,0)))","v":49958.807180465235}]
[null,17.2,18.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H739)),ABS($E$687:$E$749-H739),0))","v":18},0,0,0,17,17,{"$f":"IF($H739>$C739,INDEX(J$687:J738,MATCH($C739,$F$687:$F738,0)),INDEX(J740:J$749,MATCH($C739,$F740:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H739>$C739,INDEX(K$687:K738,MATCH($C739,$F$687:$F738,0)),INDEX(K740:K$749,MATCH($C739,$F740:$F$749,0)))","v":"Man"},{"$f":"IF($H739>$C739,INDEX(L$687:L738,MATCH($C739,$F$687:$F738,0)),INDEX(L740:L$749,MATCH($C739,$F740:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H739>$C739,INDEX(M$687:M738,MATCH($C739,$F$687:$F738,0)),INDEX(M740:M$749,MATCH($C739,$F740:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H739>$C739,INDEX(N$687:N738,MATCH($C739,$F$687:$F738,0)),INDEX(N740:N$749,MATCH($C739,$F740:$F$749,0)))","v":2003},2004,{"$f":"IF($H739>$C739,INDEX(P$687:P738,MATCH($C739,$F$687:$F738,0)),INDEX(P740:P$749,MATCH($C739,$F740:$F$749,0)))","v":0},{"$f":"IF($H739>$C739,INDEX(Q$687:Q738,MATCH($C739,$F$687:$F738,0)),INDEX(Q740:Q$749,MATCH($C739,$F740:$F$749,0)))","v":0},{"$f":"IF($H739>$C739,INDEX(R$687:R738,MATCH($C739,$F$687:$F738,0)),INDEX(R740:R$749,MATCH($C739,$F740:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H739,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":0.68992334042247005},null,{"$f":"IF($H739>$C739,INDEX(V$687:V738,MATCH($C739,$F$687:$F738,0)),INDEX(V740:V$749,MATCH($C739,$F740:$F$749,0)))","v":2.5106658049658403E-2},{"$f":"IF($H739>$C739,INDEX(W$687:W738,MATCH($C739,$F$687:$F738,0)),INDEX(W740:W$749,MATCH($C739,$F740:$F$749,0)))","v":19088.67782512182},{"$f":"IF($H739>$C739,INDEX(X$687:X738,MATCH($C739,$F$687:$F738,0)),INDEX(X740:X$749,MATCH($C739,$F740:$F$749,0)))","v":550000},{"$f":"IF($H739>$C739,INDEX(Y$687:Y738,MATCH($C739,$F$687:$F738,0)),INDEX(Y740:Y$749,MATCH($C739,$F740:$F$749,0)))","v":0},{"$f":"IF($H739>$C739,INDEX(Z$687:Z738,MATCH($C739,$F$687:$F738,0)),INDEX(Z740:Z$749,MATCH($C739,$F740:$F$749,0)))","v":365430},{"$f":"IF($H739>$C739,INDEX(AA$687:AA738,MATCH($C739,$F$687:$F738,0)),INDEX(AA740:AA$749,MATCH($C739,$F740:$F$749,0)))","v":14.8},{"$f":"IF($H739>$C739,INDEX(AB$687:AB738,MATCH($C739,$F$687:$F738,0)),INDEX(AB740:AB$749,MATCH($C739,$F740:$F$749,0)))","v":1800},{"$f":"IF($H739>$C739,INDEX(AC$687:AC738,MATCH($C739,$F$687:$F738,0)),INDEX(AC740:AC$749,MATCH($C739,$F740:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H739>$C739,INDEX(AH$687:AH738,MATCH($C739,$F$687:$F738,0)),INDEX(AH740:AH$749,MATCH($C739,$F740:$F$749,0)))","v":0.2},{"$f":"IF($H739>$C739,INDEX(AI$687:AI738,MATCH($C739,$F$687:$F738,0)),INDEX(AI740:AI$749,MATCH($C739,$F740:$F$749,0)))","v":1},{"$f":"IF($H739>$C739,INDEX(AJ$687:AJ738,MATCH($C739,$F$687:$F738,0)),INDEX(AJ740:AJ$749,MATCH($C739,$F740:$F$749,0)))","v":0},{"$f":"IF($H739>$C739,INDEX(AK$687:AK738,MATCH($C739,$F$687:$F738,0)),INDEX(AK740:AK$749,MATCH($C739,$F740:$F$749,0)))","v":0},{"$f":"IF($H739>$C739,INDEX(AL$687:AL738,MATCH($C739,$F$687:$F738,0)),INDEX(AL740:AL$749,MATCH($C739,$F740:$F$749,0)))","v":4.1244467691317295E-2},{"$f":"IF($H739>$C739,INDEX(AM$687:AM738,MATCH($C739,$F$687:$F738,0)),INDEX(AM740:AM$749,MATCH($C739,$F740:$F$749,0)))","v":0.9725964257664762},{"$f":"IF($H739>$C739,INDEX(AN$687:AN738,MATCH($C739,$F$687:$F738,0)),INDEX(AN740:AN$749,MATCH($C739,$F740:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H739>$C739,INDEX(AQ$687:AQ738,MATCH($C739,$F$687:$F738,0)),INDEX(AQ740:AQ$749,MATCH($C739,$F740:$F$749,0)))","v":3760},{"$f":"IF($H739>$C739,INDEX(AR$687:AR738,MATCH($C739,$F$687:$F738,0)),INDEX(AR740:AR$749,MATCH($C739,$F740:$F$749,0)))","v":0},{"$f":"IF($H739>$C739,INDEX(AS$687:AS738,MATCH($C739,$F$687:$F738,0)),INDEX(AS740:AS$749,MATCH($C739,$F740:$F$749,0)))","v":1150},{"$f":"IF($H739>$C739,INDEX(AT$687:AT738,MATCH($C739,$F$687:$F738,0)),INDEX(AT740:AT$749,MATCH($C739,$F740:$F$749,0)))","v":18246.040298639036},{"$f":"IF($H739>$C739,INDEX(AU$687:AU738,MATCH($C739,$F$687:$F738,0)),INDEX(AU740:AU$749,MATCH($C739,$F740:$F$749,0)))","v":0.6},{"$f":"IF($H739>$C739,INDEX(AV$687:AV738,MATCH($C739,$F$687:$F738,0)),INDEX(AV740:AV$749,MATCH($C739,$F740:$F$749,0)))","v":98326},{"$f":"IF($H739>$C739,INDEX(AW$687:AW738,MATCH($C739,$F$687:$F738,0)),INDEX(AW740:AW$749,MATCH($C739,$F740:$F$749,0)))","v":2372},{"$f":"IF($H739>$C739,INDEX(AX$687:AX738,MATCH($C739,$F$687:$F738,0)),INDEX(AX740:AX$749,MATCH($C739,$F740:$F$749,0)))","v":0.2},{"$f":"IF($H739>$C739,INDEX(AY$687:AY738,MATCH($C739,$F$687:$F738,0)),INDEX(AY740:AY$749,MATCH($C739,$F740:$F$749,0)))","v":6},{"$f":"IF($H739>$C739,INDEX(AZ$687:AZ738,MATCH($C739,$F$687:$F738,0)),INDEX(AZ740:AZ$749,MATCH($C739,$F740:$F$749,0)))","v":150000},null,{"$f":"IF($H739>$C739,INDEX(BB$687:BB738,MATCH($C739,$F$687:$F738,0)),INDEX(BB740:BB$749,MATCH($C739,$F740:$F$749,0)))","v":19088.67782512182},{"$f":"IF($H739>$C739,INDEX(BC$687:BC738,MATCH($C739,$F$687:$F738,0)),INDEX(BC740:BC$749,MATCH($C739,$F740:$F$749,0)))","v":0.95585668456440587},{"$f":"IF($H739>$C739,INDEX(BD$687:BD738,MATCH($C739,$F$687:$F738,0)),INDEX(BD740:BD$749,MATCH($C739,$F740:$F$749,0)))","v":0},{"$f":"IF($H739>$C739,INDEX(BE$687:BE738,MATCH($C739,$F$687:$F738,0)),INDEX(BE740:BE$749,MATCH($C739,$F740:$F$749,0)))","v":0},{"$f":"IF($H739>$C739,INDEX(BF$687:BF738,MATCH($C739,$F$687:$F738,0)),INDEX(BF740:BF$749,MATCH($C739,$F740:$F$749,0)))","v":0},{"$f":"IF($H739>$C739,INDEX(BG$687:BG738,MATCH($C739,$F$687:$F738,0)),INDEX(BG740:BG$749,MATCH($C739,$F740:$F$749,0)))","v":0},{"$f":"IF($H739>$C739,INDEX(BH$687:BH738,MATCH($C739,$F$687:$F738,0)),INDEX(BH740:BH$749,MATCH($C739,$F740:$F$749,0)))","v":0},{"$f":"IF($H739>$C739,INDEX(BI$687:BI738,MATCH($C739,$F$687:$F738,0)),INDEX(BI740:BI$749,MATCH($C739,$F740:$F$749,0)))","v":0},{"$f":"IF($H739>$C739,INDEX(BJ$687:BJ738,MATCH($C739,$F$687:$F738,0)),INDEX(BJ740:BJ$749,MATCH($C739,$F740:$F$749,0)))","v":18246.040298639036},null,{"$f":"IF($H739>$C739,INDEX(BL$687:BL738,MATCH($C739,$F$687:$F738,0)),INDEX(BL740:BL$749,MATCH($C739,$F740:$F$749,0)))","v":1},null,{"$f":"IF($H739>$C739,INDEX(BN$687:BN738,MATCH($C739,$F$687:$F738,0)),INDEX(BN740:BN$749,MATCH($C739,$F740:$F$749,0)))","v":787.30235582820183},{"$f":"IF($H739>$C739,INDEX(BO$687:BO738,MATCH($C739,$F$687:$F738,0)),INDEX(BO740:BO$749,MATCH($C739,$F740:$F$749,0)))","v":49958.807180465235}]
[null,17.3,18.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H740)),ABS($E$687:$E$749-H740),0))","v":18},0,0,0,17,17,{"$f":"IF($H740>$C740,INDEX(J$687:J739,MATCH($C740,$F$687:$F739,0)),INDEX(J741:J$749,MATCH($C740,$F741:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H740>$C740,INDEX(K$687:K739,MATCH($C740,$F$687:$F739,0)),INDEX(K741:K$749,MATCH($C740,$F741:$F$749,0)))","v":"Scania"},{"$f":"IF($H740>$C740,INDEX(L$687:L739,MATCH($C740,$F$687:$F739,0)),INDEX(L741:L$749,MATCH($C740,$F741:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H740>$C740,INDEX(M$687:M739,MATCH($C740,$F$687:$F739,0)),INDEX(M741:M$749,MATCH($C740,$F741:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H740>$C740,INDEX(N$687:N739,MATCH($C740,$F$687:$F739,0)),INDEX(N741:N$749,MATCH($C740,$F741:$F$749,0)))","v":2003},2004,{"$f":"IF($H740>$C740,INDEX(P$687:P739,MATCH($C740,$F$687:$F739,0)),INDEX(P741:P$749,MATCH($C740,$F741:$F$749,0)))","v":0},{"$f":"IF($H740>$C740,INDEX(Q$687:Q739,MATCH($C740,$F$687:$F739,0)),INDEX(Q741:Q$749,MATCH($C740,$F741:$F$749,0)))","v":0},{"$f":"IF($H740>$C740,INDEX(R$687:R739,MATCH($C740,$F$687:$F739,0)),INDEX(R741:R$749,MATCH($C740,$F741:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H740,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":0.68992334042247005},null,{"$f":"IF($H740>$C740,INDEX(V$687:V739,MATCH($C740,$F$687:$F739,0)),INDEX(V741:V$749,MATCH($C740,$F741:$F$749,0)))","v":1.8461645998492444E-2},{"$f":"IF($H740>$C740,INDEX(W$687:W739,MATCH($C740,$F$687:$F739,0)),INDEX(W741:W$749,MATCH($C740,$F741:$F$749,0)))","v":22057.282464880616},{"$f":"IF($H740>$C740,INDEX(X$687:X739,MATCH($C740,$F$687:$F739,0)),INDEX(X741:X$749,MATCH($C740,$F741:$F$749,0)))","v":550000},{"$f":"IF($H740>$C740,INDEX(Y$687:Y739,MATCH($C740,$F$687:$F739,0)),INDEX(Y741:Y$749,MATCH($C740,$F741:$F$749,0)))","v":0},{"$f":"IF($H740>$C740,INDEX(Z$687:Z739,MATCH($C740,$F$687:$F739,0)),INDEX(Z741:Z$749,MATCH($C740,$F741:$F$749,0)))","v":365430},{"$f":"IF($H740>$C740,INDEX(AA$687:AA739,MATCH($C740,$F$687:$F739,0)),INDEX(AA741:AA$749,MATCH($C740,$F741:$F$749,0)))","v":14.8},{"$f":"IF($H740>$C740,INDEX(AB$687:AB739,MATCH($C740,$F$687:$F739,0)),INDEX(AB741:AB$749,MATCH($C740,$F741:$F$749,0)))","v":1800},{"$f":"IF($H740>$C740,INDEX(AC$687:AC739,MATCH($C740,$F$687:$F739,0)),INDEX(AC741:AC$749,MATCH($C740,$F741:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H740>$C740,INDEX(AH$687:AH739,MATCH($C740,$F$687:$F739,0)),INDEX(AH741:AH$749,MATCH($C740,$F741:$F$749,0)))","v":0.2},{"$f":"IF($H740>$C740,INDEX(AI$687:AI739,MATCH($C740,$F$687:$F739,0)),INDEX(AI741:AI$749,MATCH($C740,$F741:$F$749,0)))","v":1},{"$f":"IF($H740>$C740,INDEX(AJ$687:AJ739,MATCH($C740,$F$687:$F739,0)),INDEX(AJ741:AJ$749,MATCH($C740,$F741:$F$749,0)))","v":0},{"$f":"IF($H740>$C740,INDEX(AK$687:AK739,MATCH($C740,$F$687:$F739,0)),INDEX(AK741:AK$749,MATCH($C740,$F741:$F$749,0)))","v":0},{"$f":"IF($H740>$C740,INDEX(AL$687:AL739,MATCH($C740,$F$687:$F739,0)),INDEX(AL741:AL$749,MATCH($C740,$F741:$F$749,0)))","v":4.1244467691317295E-2},{"$f":"IF($H740>$C740,INDEX(AM$687:AM739,MATCH($C740,$F$687:$F739,0)),INDEX(AM741:AM$749,MATCH($C740,$F741:$F$749,0)))","v":0.9725964257664762},{"$f":"IF($H740>$C740,INDEX(AN$687:AN739,MATCH($C740,$F$687:$F739,0)),INDEX(AN741:AN$749,MATCH($C740,$F741:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H740>$C740,INDEX(AQ$687:AQ739,MATCH($C740,$F$687:$F739,0)),INDEX(AQ741:AQ$749,MATCH($C740,$F741:$F$749,0)))","v":3760},{"$f":"IF($H740>$C740,INDEX(AR$687:AR739,MATCH($C740,$F$687:$F739,0)),INDEX(AR741:AR$749,MATCH($C740,$F741:$F$749,0)))","v":0},{"$f":"IF($H740>$C740,INDEX(AS$687:AS739,MATCH($C740,$F$687:$F739,0)),INDEX(AS741:AS$749,MATCH($C740,$F741:$F$749,0)))","v":1150},{"$f":"IF($H740>$C740,INDEX(AT$687:AT739,MATCH($C740,$F$687:$F739,0)),INDEX(AT741:AT$749,MATCH($C740,$F741:$F$749,0)))","v":21083.600887381392},{"$f":"IF($H740>$C740,INDEX(AU$687:AU739,MATCH($C740,$F$687:$F739,0)),INDEX(AU741:AU$749,MATCH($C740,$F741:$F$749,0)))","v":0.6},{"$f":"IF($H740>$C740,INDEX(AV$687:AV739,MATCH($C740,$F$687:$F739,0)),INDEX(AV741:AV$749,MATCH($C740,$F741:$F$749,0)))","v":98326},{"$f":"IF($H740>$C740,INDEX(AW$687:AW739,MATCH($C740,$F$687:$F739,0)),INDEX(AW741:AW$749,MATCH($C740,$F741:$F$749,0)))","v":2372},{"$f":"IF($H740>$C740,INDEX(AX$687:AX739,MATCH($C740,$F$687:$F739,0)),INDEX(AX741:AX$749,MATCH($C740,$F741:$F$749,0)))","v":0.2},{"$f":"IF($H740>$C740,INDEX(AY$687:AY739,MATCH($C740,$F$687:$F739,0)),INDEX(AY741:AY$749,MATCH($C740,$F741:$F$749,0)))","v":6},{"$f":"IF($H740>$C740,INDEX(AZ$687:AZ739,MATCH($C740,$F$687:$F739,0)),INDEX(AZ741:AZ$749,MATCH($C740,$F741:$F$749,0)))","v":150000},null,{"$f":"IF($H740>$C740,INDEX(BB$687:BB739,MATCH($C740,$F$687:$F739,0)),INDEX(BB741:BB$749,MATCH($C740,$F741:$F$749,0)))","v":22057.282464880616},{"$f":"IF($H740>$C740,INDEX(BC$687:BC739,MATCH($C740,$F$687:$F739,0)),INDEX(BC741:BC$749,MATCH($C740,$F741:$F$749,0)))","v":0.95585668456440587},{"$f":"IF($H740>$C740,INDEX(BD$687:BD739,MATCH($C740,$F$687:$F739,0)),INDEX(BD741:BD$749,MATCH($C740,$F741:$F$749,0)))","v":0},{"$f":"IF($H740>$C740,INDEX(BE$687:BE739,MATCH($C740,$F$687:$F739,0)),INDEX(BE741:BE$749,MATCH($C740,$F741:$F$749,0)))","v":0},{"$f":"IF($H740>$C740,INDEX(BF$687:BF739,MATCH($C740,$F$687:$F739,0)),INDEX(BF741:BF$749,MATCH($C740,$F741:$F$749,0)))","v":0},{"$f":"IF($H740>$C740,INDEX(BG$687:BG739,MATCH($C740,$F$687:$F739,0)),INDEX(BG741:BG$749,MATCH($C740,$F741:$F$749,0)))","v":0},{"$f":"IF($H740>$C740,INDEX(BH$687:BH739,MATCH($C740,$F$687:$F739,0)),INDEX(BH741:BH$749,MATCH($C740,$F741:$F$749,0)))","v":0},{"$f":"IF($H740>$C740,INDEX(BI$687:BI739,MATCH($C740,$F$687:$F739,0)),INDEX(BI741:BI$749,MATCH($C740,$F741:$F$749,0)))","v":0},{"$f":"IF($H740>$C740,INDEX(BJ$687:BJ739,MATCH($C740,$F$687:$F739,0)),INDEX(BJ741:BJ$749,MATCH($C740,$F741:$F$749,0)))","v":21083.600887381392},null,{"$f":"IF($H740>$C740,INDEX(BL$687:BL739,MATCH($C740,$F$687:$F739,0)),INDEX(BL741:BL$749,MATCH($C740,$F741:$F$749,0)))","v":1},null,{"$f":"IF($H740>$C740,INDEX(BN$687:BN739,MATCH($C740,$F$687:$F739,0)),INDEX(BN741:BN$749,MATCH($C740,$F741:$F$749,0)))","v":909.74087398102813},{"$f":"IF($H740>$C740,INDEX(BO$687:BO739,MATCH($C740,$F$687:$F739,0)),INDEX(BO741:BO$749,MATCH($C740,$F741:$F$749,0)))","v":49958.807180465235}]
[null,18.100000000000001,18.100000000000001,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H741)),ABS($E$687:$E$749-H741),0))","v":18},18,18.100000000000001,1,18,18,"Lastbil UNDER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,2003,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H741,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":0.59119105548425999},null,5.4066019671431875E-2,22608.618630737554,550000,0,365430,14.8,1800,{"$f":"BL741*AH741","v":0.2},null,null,null,null,0.2,1,0,0,4.1244467691317295E-2,{"$f":"1-AL741/(X741/Z741)","v":0.9725964257664762},260.82,null,null,3760,0,1150,{"$f":"BJ741","v":21610.599246957856},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W741","v":22608.618630737554},0.95585668456440587,null,null,null,null,null,null,{"$f":"PRODUCT(BB741:BC741)","v":21610.599246957856},null,{"$f":"'Fælles forudsætninger'!G62","v":1},null,{"$f":"AL741*W741","v":932.48044066076932},{"$f":"-PMT(Lånerente,AA741,X741)","v":49958.807180465235}]
[null,18.2,18.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H742)),ABS($E$687:$E$749-H742),0))","v":18},18,18.2,1,18,18,{"$f":"J741","v":"Lastbil UNDER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N741","v":2003},2003,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H742,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":0.59119105548425999},null,2.5106658049658403E-2,19088.67782512182,550000,0,365430,14.8,1800,{"$f":"BL742*AH742","v":0.2},null,null,null,null,0.2,1,0,0,4.1244467691317295E-2,{"$f":"1-AL742/(X742/Z742)","v":0.9725964257664762},260.82,null,null,3760,0,1150,{"$f":"BJ742","v":18246.040298639036},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W742","v":19088.67782512182},0.95585668456440587,null,null,null,null,null,null,{"$f":"PRODUCT(BB742:BC742)","v":18246.040298639036},null,{"$f":"BL741","v":1},null,{"$f":"AL742*W742","v":787.30235582820183},{"$f":"-PMT(Lånerente,AA742,X742)","v":49958.807180465235}]
[null,18.3,18.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H743)),ABS($E$687:$E$749-H743),0))","v":18},18,18.3,1,18,18,{"$f":"J742","v":"Lastbil UNDER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N742","v":2003},2003,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H743,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":0.59119105548425999},null,1.8461645998492444E-2,22057.282464880616,550000,0,365430,14.8,1800,{"$f":"BL743*AH743","v":0.2},null,null,null,null,0.2,1,0,0,4.1244467691317295E-2,{"$f":"1-AL743/(X743/Z743)","v":0.9725964257664762},260.82,null,null,3760,0,1150,{"$f":"BJ743","v":21083.600887381392},0.6,{"$f":"93200*Opregn_rep","v":98326},2372,0.2,6,150000,null,{"$f":"W743","v":22057.282464880616},0.95585668456440587,null,null,null,null,null,null,{"$f":"PRODUCT(BB743:BC743)","v":21083.600887381392},null,{"$f":"BL742","v":1},null,{"$f":"AL743*W743","v":909.74087398102813},{"$f":"-PMT(Lånerente,AA743,X743)","v":49958.807180465235}]
[null,19.100000000000001,18.100000000000001,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H744)),ABS($E$687:$E$749-H744),0))","v":18},0,0,0,19,19,{"$f":"IF($H744>$C744,INDEX(J$687:J743,MATCH($C744,$F$687:$F743,0)),INDEX(J745:J$749,MATCH($C744,$F745:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H744>$C744,INDEX(K$687:K743,MATCH($C744,$F$687:$F743,0)),INDEX(K745:K$749,MATCH($C744,$F745:$F$749,0)))","v":"Volvo"},{"$f":"IF($H744>$C744,INDEX(L$687:L743,MATCH($C744,$F$687:$F743,0)),INDEX(L745:L$749,MATCH($C744,$F745:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H744>$C744,INDEX(M$687:M743,MATCH($C744,$F$687:$F743,0)),INDEX(M745:M$749,MATCH($C744,$F745:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H744>$C744,INDEX(N$687:N743,MATCH($C744,$F$687:$F743,0)),INDEX(N745:N$749,MATCH($C744,$F745:$F$749,0)))","v":2003},2002,{"$f":"IF($H744>$C744,INDEX(P$687:P743,MATCH($C744,$F$687:$F743,0)),INDEX(P745:P$749,MATCH($C744,$F745:$F$749,0)))","v":0},{"$f":"IF($H744>$C744,INDEX(Q$687:Q743,MATCH($C744,$F$687:$F743,0)),INDEX(Q745:Q$749,MATCH($C744,$F745:$F$749,0)))","v":0},{"$f":"IF($H744>$C744,INDEX(R$687:R743,MATCH($C744,$F$687:$F743,0)),INDEX(R745:R$749,MATCH($C744,$F745:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H744,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":0.47513286940200994},null,{"$f":"IF($H744>$C744,INDEX(V$687:V743,MATCH($C744,$F$687:$F743,0)),INDEX(V745:V$749,MATCH($C744,$F745:$F$749,0)))","v":5.4066019671431875E-2},{"$f":"IF($H744>$C744,INDEX(W$687:W743,MATCH($C744,$F$687:$F743,0)),INDEX(W745:W$749,MATCH($C744,$F745:$F$749,0)))","v":22608.618630737554},{"$f":"IF($H744>$C744,INDEX(X$687:X743,MATCH($C744,$F$687:$F743,0)),INDEX(X745:X$749,MATCH($C744,$F745:$F$749,0)))","v":550000},{"$f":"IF($H744>$C744,INDEX(Y$687:Y743,MATCH($C744,$F$687:$F743,0)),INDEX(Y745:Y$749,MATCH($C744,$F745:$F$749,0)))","v":0},{"$f":"IF($H744>$C744,INDEX(Z$687:Z743,MATCH($C744,$F$687:$F743,0)),INDEX(Z745:Z$749,MATCH($C744,$F745:$F$749,0)))","v":365430},{"$f":"IF($H744>$C744,INDEX(AA$687:AA743,MATCH($C744,$F$687:$F743,0)),INDEX(AA745:AA$749,MATCH($C744,$F745:$F$749,0)))","v":14.8},{"$f":"IF($H744>$C744,INDEX(AB$687:AB743,MATCH($C744,$F$687:$F743,0)),INDEX(AB745:AB$749,MATCH($C744,$F745:$F$749,0)))","v":1800},{"$f":"IF($H744>$C744,INDEX(AC$687:AC743,MATCH($C744,$F$687:$F743,0)),INDEX(AC745:AC$749,MATCH($C744,$F745:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H744>$C744,INDEX(AH$687:AH743,MATCH($C744,$F$687:$F743,0)),INDEX(AH745:AH$749,MATCH($C744,$F745:$F$749,0)))","v":0.2},{"$f":"IF($H744>$C744,INDEX(AI$687:AI743,MATCH($C744,$F$687:$F743,0)),INDEX(AI745:AI$749,MATCH($C744,$F745:$F$749,0)))","v":1},{"$f":"IF($H744>$C744,INDEX(AJ$687:AJ743,MATCH($C744,$F$687:$F743,0)),INDEX(AJ745:AJ$749,MATCH($C744,$F745:$F$749,0)))","v":0},{"$f":"IF($H744>$C744,INDEX(AK$687:AK743,MATCH($C744,$F$687:$F743,0)),INDEX(AK745:AK$749,MATCH($C744,$F745:$F$749,0)))","v":0},{"$f":"IF($H744>$C744,INDEX(AL$687:AL743,MATCH($C744,$F$687:$F743,0)),INDEX(AL745:AL$749,MATCH($C744,$F745:$F$749,0)))","v":4.1244467691317295E-2},{"$f":"IF($H744>$C744,INDEX(AM$687:AM743,MATCH($C744,$F$687:$F743,0)),INDEX(AM745:AM$749,MATCH($C744,$F745:$F$749,0)))","v":0.9725964257664762},{"$f":"IF($H744>$C744,INDEX(AN$687:AN743,MATCH($C744,$F$687:$F743,0)),INDEX(AN745:AN$749,MATCH($C744,$F745:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H744>$C744,INDEX(AQ$687:AQ743,MATCH($C744,$F$687:$F743,0)),INDEX(AQ745:AQ$749,MATCH($C744,$F745:$F$749,0)))","v":3760},{"$f":"IF($H744>$C744,INDEX(AR$687:AR743,MATCH($C744,$F$687:$F743,0)),INDEX(AR745:AR$749,MATCH($C744,$F745:$F$749,0)))","v":0},{"$f":"IF($H744>$C744,INDEX(AS$687:AS743,MATCH($C744,$F$687:$F743,0)),INDEX(AS745:AS$749,MATCH($C744,$F745:$F$749,0)))","v":1150},{"$f":"IF($H744>$C744,INDEX(AT$687:AT743,MATCH($C744,$F$687:$F743,0)),INDEX(AT745:AT$749,MATCH($C744,$F745:$F$749,0)))","v":21610.599246957856},{"$f":"IF($H744>$C744,INDEX(AU$687:AU743,MATCH($C744,$F$687:$F743,0)),INDEX(AU745:AU$749,MATCH($C744,$F745:$F$749,0)))","v":0.6},{"$f":"IF($H744>$C744,INDEX(AV$687:AV743,MATCH($C744,$F$687:$F743,0)),INDEX(AV745:AV$749,MATCH($C744,$F745:$F$749,0)))","v":98326},{"$f":"IF($H744>$C744,INDEX(AW$687:AW743,MATCH($C744,$F$687:$F743,0)),INDEX(AW745:AW$749,MATCH($C744,$F745:$F$749,0)))","v":2372},{"$f":"IF($H744>$C744,INDEX(AX$687:AX743,MATCH($C744,$F$687:$F743,0)),INDEX(AX745:AX$749,MATCH($C744,$F745:$F$749,0)))","v":0.2},{"$f":"IF($H744>$C744,INDEX(AY$687:AY743,MATCH($C744,$F$687:$F743,0)),INDEX(AY745:AY$749,MATCH($C744,$F745:$F$749,0)))","v":6},{"$f":"IF($H744>$C744,INDEX(AZ$687:AZ743,MATCH($C744,$F$687:$F743,0)),INDEX(AZ745:AZ$749,MATCH($C744,$F745:$F$749,0)))","v":150000},null,{"$f":"IF($H744>$C744,INDEX(BB$687:BB743,MATCH($C744,$F$687:$F743,0)),INDEX(BB745:BB$749,MATCH($C744,$F745:$F$749,0)))","v":22608.618630737554},{"$f":"IF($H744>$C744,INDEX(BC$687:BC743,MATCH($C744,$F$687:$F743,0)),INDEX(BC745:BC$749,MATCH($C744,$F745:$F$749,0)))","v":0.95585668456440587},{"$f":"IF($H744>$C744,INDEX(BD$687:BD743,MATCH($C744,$F$687:$F743,0)),INDEX(BD745:BD$749,MATCH($C744,$F745:$F$749,0)))","v":0},{"$f":"IF($H744>$C744,INDEX(BE$687:BE743,MATCH($C744,$F$687:$F743,0)),INDEX(BE745:BE$749,MATCH($C744,$F745:$F$749,0)))","v":0},{"$f":"IF($H744>$C744,INDEX(BF$687:BF743,MATCH($C744,$F$687:$F743,0)),INDEX(BF745:BF$749,MATCH($C744,$F745:$F$749,0)))","v":0},{"$f":"IF($H744>$C744,INDEX(BG$687:BG743,MATCH($C744,$F$687:$F743,0)),INDEX(BG745:BG$749,MATCH($C744,$F745:$F$749,0)))","v":0},{"$f":"IF($H744>$C744,INDEX(BH$687:BH743,MATCH($C744,$F$687:$F743,0)),INDEX(BH745:BH$749,MATCH($C744,$F745:$F$749,0)))","v":0},{"$f":"IF($H744>$C744,INDEX(BI$687:BI743,MATCH($C744,$F$687:$F743,0)),INDEX(BI745:BI$749,MATCH($C744,$F745:$F$749,0)))","v":0},{"$f":"IF($H744>$C744,INDEX(BJ$687:BJ743,MATCH($C744,$F$687:$F743,0)),INDEX(BJ745:BJ$749,MATCH($C744,$F745:$F$749,0)))","v":21610.599246957856},null,{"$f":"IF($H744>$C744,INDEX(BL$687:BL743,MATCH($C744,$F$687:$F743,0)),INDEX(BL745:BL$749,MATCH($C744,$F745:$F$749,0)))","v":1},null,{"$f":"IF($H744>$C744,INDEX(BN$687:BN743,MATCH($C744,$F$687:$F743,0)),INDEX(BN745:BN$749,MATCH($C744,$F745:$F$749,0)))","v":932.48044066076932},{"$f":"IF($H744>$C744,INDEX(BO$687:BO743,MATCH($C744,$F$687:$F743,0)),INDEX(BO745:BO$749,MATCH($C744,$F745:$F$749,0)))","v":49958.807180465235}]
[null,19.2,18.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H745)),ABS($E$687:$E$749-H745),0))","v":18},0,0,0,19,19,{"$f":"IF($H745>$C745,INDEX(J$687:J744,MATCH($C745,$F$687:$F744,0)),INDEX(J746:J$749,MATCH($C745,$F746:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H745>$C745,INDEX(K$687:K744,MATCH($C745,$F$687:$F744,0)),INDEX(K746:K$749,MATCH($C745,$F746:$F$749,0)))","v":"Man"},{"$f":"IF($H745>$C745,INDEX(L$687:L744,MATCH($C745,$F$687:$F744,0)),INDEX(L746:L$749,MATCH($C745,$F746:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H745>$C745,INDEX(M$687:M744,MATCH($C745,$F$687:$F744,0)),INDEX(M746:M$749,MATCH($C745,$F746:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H745>$C745,INDEX(N$687:N744,MATCH($C745,$F$687:$F744,0)),INDEX(N746:N$749,MATCH($C745,$F746:$F$749,0)))","v":2003},2002,{"$f":"IF($H745>$C745,INDEX(P$687:P744,MATCH($C745,$F$687:$F744,0)),INDEX(P746:P$749,MATCH($C745,$F746:$F$749,0)))","v":0},{"$f":"IF($H745>$C745,INDEX(Q$687:Q744,MATCH($C745,$F$687:$F744,0)),INDEX(Q746:Q$749,MATCH($C745,$F746:$F$749,0)))","v":0},{"$f":"IF($H745>$C745,INDEX(R$687:R744,MATCH($C745,$F$687:$F744,0)),INDEX(R746:R$749,MATCH($C745,$F746:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H745,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":0.47513286940200994},null,{"$f":"IF($H745>$C745,INDEX(V$687:V744,MATCH($C745,$F$687:$F744,0)),INDEX(V746:V$749,MATCH($C745,$F746:$F$749,0)))","v":2.5106658049658403E-2},{"$f":"IF($H745>$C745,INDEX(W$687:W744,MATCH($C745,$F$687:$F744,0)),INDEX(W746:W$749,MATCH($C745,$F746:$F$749,0)))","v":19088.67782512182},{"$f":"IF($H745>$C745,INDEX(X$687:X744,MATCH($C745,$F$687:$F744,0)),INDEX(X746:X$749,MATCH($C745,$F746:$F$749,0)))","v":550000},{"$f":"IF($H745>$C745,INDEX(Y$687:Y744,MATCH($C745,$F$687:$F744,0)),INDEX(Y746:Y$749,MATCH($C745,$F746:$F$749,0)))","v":0},{"$f":"IF($H745>$C745,INDEX(Z$687:Z744,MATCH($C745,$F$687:$F744,0)),INDEX(Z746:Z$749,MATCH($C745,$F746:$F$749,0)))","v":365430},{"$f":"IF($H745>$C745,INDEX(AA$687:AA744,MATCH($C745,$F$687:$F744,0)),INDEX(AA746:AA$749,MATCH($C745,$F746:$F$749,0)))","v":14.8},{"$f":"IF($H745>$C745,INDEX(AB$687:AB744,MATCH($C745,$F$687:$F744,0)),INDEX(AB746:AB$749,MATCH($C745,$F746:$F$749,0)))","v":1800},{"$f":"IF($H745>$C745,INDEX(AC$687:AC744,MATCH($C745,$F$687:$F744,0)),INDEX(AC746:AC$749,MATCH($C745,$F746:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H745>$C745,INDEX(AH$687:AH744,MATCH($C745,$F$687:$F744,0)),INDEX(AH746:AH$749,MATCH($C745,$F746:$F$749,0)))","v":0.2},{"$f":"IF($H745>$C745,INDEX(AI$687:AI744,MATCH($C745,$F$687:$F744,0)),INDEX(AI746:AI$749,MATCH($C745,$F746:$F$749,0)))","v":1},{"$f":"IF($H745>$C745,INDEX(AJ$687:AJ744,MATCH($C745,$F$687:$F744,0)),INDEX(AJ746:AJ$749,MATCH($C745,$F746:$F$749,0)))","v":0},{"$f":"IF($H745>$C745,INDEX(AK$687:AK744,MATCH($C745,$F$687:$F744,0)),INDEX(AK746:AK$749,MATCH($C745,$F746:$F$749,0)))","v":0},{"$f":"IF($H745>$C745,INDEX(AL$687:AL744,MATCH($C745,$F$687:$F744,0)),INDEX(AL746:AL$749,MATCH($C745,$F746:$F$749,0)))","v":4.1244467691317295E-2},{"$f":"IF($H745>$C745,INDEX(AM$687:AM744,MATCH($C745,$F$687:$F744,0)),INDEX(AM746:AM$749,MATCH($C745,$F746:$F$749,0)))","v":0.9725964257664762},{"$f":"IF($H745>$C745,INDEX(AN$687:AN744,MATCH($C745,$F$687:$F744,0)),INDEX(AN746:AN$749,MATCH($C745,$F746:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H745>$C745,INDEX(AQ$687:AQ744,MATCH($C745,$F$687:$F744,0)),INDEX(AQ746:AQ$749,MATCH($C745,$F746:$F$749,0)))","v":3760},{"$f":"IF($H745>$C745,INDEX(AR$687:AR744,MATCH($C745,$F$687:$F744,0)),INDEX(AR746:AR$749,MATCH($C745,$F746:$F$749,0)))","v":0},{"$f":"IF($H745>$C745,INDEX(AS$687:AS744,MATCH($C745,$F$687:$F744,0)),INDEX(AS746:AS$749,MATCH($C745,$F746:$F$749,0)))","v":1150},{"$f":"IF($H745>$C745,INDEX(AT$687:AT744,MATCH($C745,$F$687:$F744,0)),INDEX(AT746:AT$749,MATCH($C745,$F746:$F$749,0)))","v":18246.040298639036},{"$f":"IF($H745>$C745,INDEX(AU$687:AU744,MATCH($C745,$F$687:$F744,0)),INDEX(AU746:AU$749,MATCH($C745,$F746:$F$749,0)))","v":0.6},{"$f":"IF($H745>$C745,INDEX(AV$687:AV744,MATCH($C745,$F$687:$F744,0)),INDEX(AV746:AV$749,MATCH($C745,$F746:$F$749,0)))","v":98326},{"$f":"IF($H745>$C745,INDEX(AW$687:AW744,MATCH($C745,$F$687:$F744,0)),INDEX(AW746:AW$749,MATCH($C745,$F746:$F$749,0)))","v":2372},{"$f":"IF($H745>$C745,INDEX(AX$687:AX744,MATCH($C745,$F$687:$F744,0)),INDEX(AX746:AX$749,MATCH($C745,$F746:$F$749,0)))","v":0.2},{"$f":"IF($H745>$C745,INDEX(AY$687:AY744,MATCH($C745,$F$687:$F744,0)),INDEX(AY746:AY$749,MATCH($C745,$F746:$F$749,0)))","v":6},{"$f":"IF($H745>$C745,INDEX(AZ$687:AZ744,MATCH($C745,$F$687:$F744,0)),INDEX(AZ746:AZ$749,MATCH($C745,$F746:$F$749,0)))","v":150000},null,{"$f":"IF($H745>$C745,INDEX(BB$687:BB744,MATCH($C745,$F$687:$F744,0)),INDEX(BB746:BB$749,MATCH($C745,$F746:$F$749,0)))","v":19088.67782512182},{"$f":"IF($H745>$C745,INDEX(BC$687:BC744,MATCH($C745,$F$687:$F744,0)),INDEX(BC746:BC$749,MATCH($C745,$F746:$F$749,0)))","v":0.95585668456440587},{"$f":"IF($H745>$C745,INDEX(BD$687:BD744,MATCH($C745,$F$687:$F744,0)),INDEX(BD746:BD$749,MATCH($C745,$F746:$F$749,0)))","v":0},{"$f":"IF($H745>$C745,INDEX(BE$687:BE744,MATCH($C745,$F$687:$F744,0)),INDEX(BE746:BE$749,MATCH($C745,$F746:$F$749,0)))","v":0},{"$f":"IF($H745>$C745,INDEX(BF$687:BF744,MATCH($C745,$F$687:$F744,0)),INDEX(BF746:BF$749,MATCH($C745,$F746:$F$749,0)))","v":0},{"$f":"IF($H745>$C745,INDEX(BG$687:BG744,MATCH($C745,$F$687:$F744,0)),INDEX(BG746:BG$749,MATCH($C745,$F746:$F$749,0)))","v":0},{"$f":"IF($H745>$C745,INDEX(BH$687:BH744,MATCH($C745,$F$687:$F744,0)),INDEX(BH746:BH$749,MATCH($C745,$F746:$F$749,0)))","v":0},{"$f":"IF($H745>$C745,INDEX(BI$687:BI744,MATCH($C745,$F$687:$F744,0)),INDEX(BI746:BI$749,MATCH($C745,$F746:$F$749,0)))","v":0},{"$f":"IF($H745>$C745,INDEX(BJ$687:BJ744,MATCH($C745,$F$687:$F744,0)),INDEX(BJ746:BJ$749,MATCH($C745,$F746:$F$749,0)))","v":18246.040298639036},null,{"$f":"IF($H745>$C745,INDEX(BL$687:BL744,MATCH($C745,$F$687:$F744,0)),INDEX(BL746:BL$749,MATCH($C745,$F746:$F$749,0)))","v":1},null,{"$f":"IF($H745>$C745,INDEX(BN$687:BN744,MATCH($C745,$F$687:$F744,0)),INDEX(BN746:BN$749,MATCH($C745,$F746:$F$749,0)))","v":787.30235582820183},{"$f":"IF($H745>$C745,INDEX(BO$687:BO744,MATCH($C745,$F$687:$F744,0)),INDEX(BO746:BO$749,MATCH($C745,$F746:$F$749,0)))","v":49958.807180465235}]
[null,19.3,18.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H746)),ABS($E$687:$E$749-H746),0))","v":18},0,0,0,19,19,{"$f":"IF($H746>$C746,INDEX(J$687:J745,MATCH($C746,$F$687:$F745,0)),INDEX(J747:J$749,MATCH($C746,$F747:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H746>$C746,INDEX(K$687:K745,MATCH($C746,$F$687:$F745,0)),INDEX(K747:K$749,MATCH($C746,$F747:$F$749,0)))","v":"Scania"},{"$f":"IF($H746>$C746,INDEX(L$687:L745,MATCH($C746,$F$687:$F745,0)),INDEX(L747:L$749,MATCH($C746,$F747:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H746>$C746,INDEX(M$687:M745,MATCH($C746,$F$687:$F745,0)),INDEX(M747:M$749,MATCH($C746,$F747:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H746>$C746,INDEX(N$687:N745,MATCH($C746,$F$687:$F745,0)),INDEX(N747:N$749,MATCH($C746,$F747:$F$749,0)))","v":2003},2002,{"$f":"IF($H746>$C746,INDEX(P$687:P745,MATCH($C746,$F$687:$F745,0)),INDEX(P747:P$749,MATCH($C746,$F747:$F$749,0)))","v":0},{"$f":"IF($H746>$C746,INDEX(Q$687:Q745,MATCH($C746,$F$687:$F745,0)),INDEX(Q747:Q$749,MATCH($C746,$F747:$F$749,0)))","v":0},{"$f":"IF($H746>$C746,INDEX(R$687:R745,MATCH($C746,$F$687:$F745,0)),INDEX(R747:R$749,MATCH($C746,$F747:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H746,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":0.47513286940200994},null,{"$f":"IF($H746>$C746,INDEX(V$687:V745,MATCH($C746,$F$687:$F745,0)),INDEX(V747:V$749,MATCH($C746,$F747:$F$749,0)))","v":1.8461645998492444E-2},{"$f":"IF($H746>$C746,INDEX(W$687:W745,MATCH($C746,$F$687:$F745,0)),INDEX(W747:W$749,MATCH($C746,$F747:$F$749,0)))","v":22057.282464880616},{"$f":"IF($H746>$C746,INDEX(X$687:X745,MATCH($C746,$F$687:$F745,0)),INDEX(X747:X$749,MATCH($C746,$F747:$F$749,0)))","v":550000},{"$f":"IF($H746>$C746,INDEX(Y$687:Y745,MATCH($C746,$F$687:$F745,0)),INDEX(Y747:Y$749,MATCH($C746,$F747:$F$749,0)))","v":0},{"$f":"IF($H746>$C746,INDEX(Z$687:Z745,MATCH($C746,$F$687:$F745,0)),INDEX(Z747:Z$749,MATCH($C746,$F747:$F$749,0)))","v":365430},{"$f":"IF($H746>$C746,INDEX(AA$687:AA745,MATCH($C746,$F$687:$F745,0)),INDEX(AA747:AA$749,MATCH($C746,$F747:$F$749,0)))","v":14.8},{"$f":"IF($H746>$C746,INDEX(AB$687:AB745,MATCH($C746,$F$687:$F745,0)),INDEX(AB747:AB$749,MATCH($C746,$F747:$F$749,0)))","v":1800},{"$f":"IF($H746>$C746,INDEX(AC$687:AC745,MATCH($C746,$F$687:$F745,0)),INDEX(AC747:AC$749,MATCH($C746,$F747:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H746>$C746,INDEX(AH$687:AH745,MATCH($C746,$F$687:$F745,0)),INDEX(AH747:AH$749,MATCH($C746,$F747:$F$749,0)))","v":0.2},{"$f":"IF($H746>$C746,INDEX(AI$687:AI745,MATCH($C746,$F$687:$F745,0)),INDEX(AI747:AI$749,MATCH($C746,$F747:$F$749,0)))","v":1},{"$f":"IF($H746>$C746,INDEX(AJ$687:AJ745,MATCH($C746,$F$687:$F745,0)),INDEX(AJ747:AJ$749,MATCH($C746,$F747:$F$749,0)))","v":0},{"$f":"IF($H746>$C746,INDEX(AK$687:AK745,MATCH($C746,$F$687:$F745,0)),INDEX(AK747:AK$749,MATCH($C746,$F747:$F$749,0)))","v":0},{"$f":"IF($H746>$C746,INDEX(AL$687:AL745,MATCH($C746,$F$687:$F745,0)),INDEX(AL747:AL$749,MATCH($C746,$F747:$F$749,0)))","v":4.1244467691317295E-2},{"$f":"IF($H746>$C746,INDEX(AM$687:AM745,MATCH($C746,$F$687:$F745,0)),INDEX(AM747:AM$749,MATCH($C746,$F747:$F$749,0)))","v":0.9725964257664762},{"$f":"IF($H746>$C746,INDEX(AN$687:AN745,MATCH($C746,$F$687:$F745,0)),INDEX(AN747:AN$749,MATCH($C746,$F747:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H746>$C746,INDEX(AQ$687:AQ745,MATCH($C746,$F$687:$F745,0)),INDEX(AQ747:AQ$749,MATCH($C746,$F747:$F$749,0)))","v":3760},{"$f":"IF($H746>$C746,INDEX(AR$687:AR745,MATCH($C746,$F$687:$F745,0)),INDEX(AR747:AR$749,MATCH($C746,$F747:$F$749,0)))","v":0},{"$f":"IF($H746>$C746,INDEX(AS$687:AS745,MATCH($C746,$F$687:$F745,0)),INDEX(AS747:AS$749,MATCH($C746,$F747:$F$749,0)))","v":1150},{"$f":"IF($H746>$C746,INDEX(AT$687:AT745,MATCH($C746,$F$687:$F745,0)),INDEX(AT747:AT$749,MATCH($C746,$F747:$F$749,0)))","v":21083.600887381392},{"$f":"IF($H746>$C746,INDEX(AU$687:AU745,MATCH($C746,$F$687:$F745,0)),INDEX(AU747:AU$749,MATCH($C746,$F747:$F$749,0)))","v":0.6},{"$f":"IF($H746>$C746,INDEX(AV$687:AV745,MATCH($C746,$F$687:$F745,0)),INDEX(AV747:AV$749,MATCH($C746,$F747:$F$749,0)))","v":98326},{"$f":"IF($H746>$C746,INDEX(AW$687:AW745,MATCH($C746,$F$687:$F745,0)),INDEX(AW747:AW$749,MATCH($C746,$F747:$F$749,0)))","v":2372},{"$f":"IF($H746>$C746,INDEX(AX$687:AX745,MATCH($C746,$F$687:$F745,0)),INDEX(AX747:AX$749,MATCH($C746,$F747:$F$749,0)))","v":0.2},{"$f":"IF($H746>$C746,INDEX(AY$687:AY745,MATCH($C746,$F$687:$F745,0)),INDEX(AY747:AY$749,MATCH($C746,$F747:$F$749,0)))","v":6},{"$f":"IF($H746>$C746,INDEX(AZ$687:AZ745,MATCH($C746,$F$687:$F745,0)),INDEX(AZ747:AZ$749,MATCH($C746,$F747:$F$749,0)))","v":150000},null,{"$f":"IF($H746>$C746,INDEX(BB$687:BB745,MATCH($C746,$F$687:$F745,0)),INDEX(BB747:BB$749,MATCH($C746,$F747:$F$749,0)))","v":22057.282464880616},{"$f":"IF($H746>$C746,INDEX(BC$687:BC745,MATCH($C746,$F$687:$F745,0)),INDEX(BC747:BC$749,MATCH($C746,$F747:$F$749,0)))","v":0.95585668456440587},{"$f":"IF($H746>$C746,INDEX(BD$687:BD745,MATCH($C746,$F$687:$F745,0)),INDEX(BD747:BD$749,MATCH($C746,$F747:$F$749,0)))","v":0},{"$f":"IF($H746>$C746,INDEX(BE$687:BE745,MATCH($C746,$F$687:$F745,0)),INDEX(BE747:BE$749,MATCH($C746,$F747:$F$749,0)))","v":0},{"$f":"IF($H746>$C746,INDEX(BF$687:BF745,MATCH($C746,$F$687:$F745,0)),INDEX(BF747:BF$749,MATCH($C746,$F747:$F$749,0)))","v":0},{"$f":"IF($H746>$C746,INDEX(BG$687:BG745,MATCH($C746,$F$687:$F745,0)),INDEX(BG747:BG$749,MATCH($C746,$F747:$F$749,0)))","v":0},{"$f":"IF($H746>$C746,INDEX(BH$687:BH745,MATCH($C746,$F$687:$F745,0)),INDEX(BH747:BH$749,MATCH($C746,$F747:$F$749,0)))","v":0},{"$f":"IF($H746>$C746,INDEX(BI$687:BI745,MATCH($C746,$F$687:$F745,0)),INDEX(BI747:BI$749,MATCH($C746,$F747:$F$749,0)))","v":0},{"$f":"IF($H746>$C746,INDEX(BJ$687:BJ745,MATCH($C746,$F$687:$F745,0)),INDEX(BJ747:BJ$749,MATCH($C746,$F747:$F$749,0)))","v":21083.600887381392},null,{"$f":"IF($H746>$C746,INDEX(BL$687:BL745,MATCH($C746,$F$687:$F745,0)),INDEX(BL747:BL$749,MATCH($C746,$F747:$F$749,0)))","v":1},null,{"$f":"IF($H746>$C746,INDEX(BN$687:BN745,MATCH($C746,$F$687:$F745,0)),INDEX(BN747:BN$749,MATCH($C746,$F747:$F$749,0)))","v":909.74087398102813},{"$f":"IF($H746>$C746,INDEX(BO$687:BO745,MATCH($C746,$F$687:$F745,0)),INDEX(BO747:BO$749,MATCH($C746,$F747:$F$749,0)))","v":49958.807180465235}]
[null,20.100000000000001,18.100000000000001,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H747)),ABS($E$687:$E$749-H747),0))","v":18},0,0,0,20,20,{"$f":"IF($H747>$C747,INDEX(J$687:J746,MATCH($C747,$F$687:$F746,0)),INDEX(J748:J$749,MATCH($C747,$F748:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H747>$C747,INDEX(K$687:K746,MATCH($C747,$F$687:$F746,0)),INDEX(K748:K$749,MATCH($C747,$F748:$F$749,0)))","v":"Volvo"},{"$f":"IF($H747>$C747,INDEX(L$687:L746,MATCH($C747,$F$687:$F746,0)),INDEX(L748:L$749,MATCH($C747,$F748:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H747>$C747,INDEX(M$687:M746,MATCH($C747,$F$687:$F746,0)),INDEX(M748:M$749,MATCH($C747,$F748:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H747>$C747,INDEX(N$687:N746,MATCH($C747,$F$687:$F746,0)),INDEX(N748:N$749,MATCH($C747,$F748:$F$749,0)))","v":2003},2001,{"$f":"IF($H747>$C747,INDEX(P$687:P746,MATCH($C747,$F$687:$F746,0)),INDEX(P748:P$749,MATCH($C747,$F748:$F$749,0)))","v":0},{"$f":"IF($H747>$C747,INDEX(Q$687:Q746,MATCH($C747,$F$687:$F746,0)),INDEX(Q748:Q$749,MATCH($C747,$F748:$F$749,0)))","v":0},{"$f":"IF($H747>$C747,INDEX(R$687:R746,MATCH($C747,$F$687:$F746,0)),INDEX(R748:R$749,MATCH($C747,$F748:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H747,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":0.49539081242232996},null,{"$f":"IF($H747>$C747,INDEX(V$687:V746,MATCH($C747,$F$687:$F746,0)),INDEX(V748:V$749,MATCH($C747,$F748:$F$749,0)))","v":5.4066019671431875E-2},{"$f":"IF($H747>$C747,INDEX(W$687:W746,MATCH($C747,$F$687:$F746,0)),INDEX(W748:W$749,MATCH($C747,$F748:$F$749,0)))","v":22608.618630737554},{"$f":"IF($H747>$C747,INDEX(X$687:X746,MATCH($C747,$F$687:$F746,0)),INDEX(X748:X$749,MATCH($C747,$F748:$F$749,0)))","v":550000},{"$f":"IF($H747>$C747,INDEX(Y$687:Y746,MATCH($C747,$F$687:$F746,0)),INDEX(Y748:Y$749,MATCH($C747,$F748:$F$749,0)))","v":0},{"$f":"IF($H747>$C747,INDEX(Z$687:Z746,MATCH($C747,$F$687:$F746,0)),INDEX(Z748:Z$749,MATCH($C747,$F748:$F$749,0)))","v":365430},{"$f":"IF($H747>$C747,INDEX(AA$687:AA746,MATCH($C747,$F$687:$F746,0)),INDEX(AA748:AA$749,MATCH($C747,$F748:$F$749,0)))","v":14.8},{"$f":"IF($H747>$C747,INDEX(AB$687:AB746,MATCH($C747,$F$687:$F746,0)),INDEX(AB748:AB$749,MATCH($C747,$F748:$F$749,0)))","v":1800},{"$f":"IF($H747>$C747,INDEX(AC$687:AC746,MATCH($C747,$F$687:$F746,0)),INDEX(AC748:AC$749,MATCH($C747,$F748:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H747>$C747,INDEX(AH$687:AH746,MATCH($C747,$F$687:$F746,0)),INDEX(AH748:AH$749,MATCH($C747,$F748:$F$749,0)))","v":0.2},{"$f":"IF($H747>$C747,INDEX(AI$687:AI746,MATCH($C747,$F$687:$F746,0)),INDEX(AI748:AI$749,MATCH($C747,$F748:$F$749,0)))","v":1},{"$f":"IF($H747>$C747,INDEX(AJ$687:AJ746,MATCH($C747,$F$687:$F746,0)),INDEX(AJ748:AJ$749,MATCH($C747,$F748:$F$749,0)))","v":0},{"$f":"IF($H747>$C747,INDEX(AK$687:AK746,MATCH($C747,$F$687:$F746,0)),INDEX(AK748:AK$749,MATCH($C747,$F748:$F$749,0)))","v":0},{"$f":"IF($H747>$C747,INDEX(AL$687:AL746,MATCH($C747,$F$687:$F746,0)),INDEX(AL748:AL$749,MATCH($C747,$F748:$F$749,0)))","v":4.1244467691317295E-2},{"$f":"IF($H747>$C747,INDEX(AM$687:AM746,MATCH($C747,$F$687:$F746,0)),INDEX(AM748:AM$749,MATCH($C747,$F748:$F$749,0)))","v":0.9725964257664762},{"$f":"IF($H747>$C747,INDEX(AN$687:AN746,MATCH($C747,$F$687:$F746,0)),INDEX(AN748:AN$749,MATCH($C747,$F748:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H747>$C747,INDEX(AQ$687:AQ746,MATCH($C747,$F$687:$F746,0)),INDEX(AQ748:AQ$749,MATCH($C747,$F748:$F$749,0)))","v":3760},{"$f":"IF($H747>$C747,INDEX(AR$687:AR746,MATCH($C747,$F$687:$F746,0)),INDEX(AR748:AR$749,MATCH($C747,$F748:$F$749,0)))","v":0},{"$f":"IF($H747>$C747,INDEX(AS$687:AS746,MATCH($C747,$F$687:$F746,0)),INDEX(AS748:AS$749,MATCH($C747,$F748:$F$749,0)))","v":1150},{"$f":"IF($H747>$C747,INDEX(AT$687:AT746,MATCH($C747,$F$687:$F746,0)),INDEX(AT748:AT$749,MATCH($C747,$F748:$F$749,0)))","v":21610.599246957856},{"$f":"IF($H747>$C747,INDEX(AU$687:AU746,MATCH($C747,$F$687:$F746,0)),INDEX(AU748:AU$749,MATCH($C747,$F748:$F$749,0)))","v":0.6},{"$f":"IF($H747>$C747,INDEX(AV$687:AV746,MATCH($C747,$F$687:$F746,0)),INDEX(AV748:AV$749,MATCH($C747,$F748:$F$749,0)))","v":98326},{"$f":"IF($H747>$C747,INDEX(AW$687:AW746,MATCH($C747,$F$687:$F746,0)),INDEX(AW748:AW$749,MATCH($C747,$F748:$F$749,0)))","v":2372},{"$f":"IF($H747>$C747,INDEX(AX$687:AX746,MATCH($C747,$F$687:$F746,0)),INDEX(AX748:AX$749,MATCH($C747,$F748:$F$749,0)))","v":0.2},{"$f":"IF($H747>$C747,INDEX(AY$687:AY746,MATCH($C747,$F$687:$F746,0)),INDEX(AY748:AY$749,MATCH($C747,$F748:$F$749,0)))","v":6},{"$f":"IF($H747>$C747,INDEX(AZ$687:AZ746,MATCH($C747,$F$687:$F746,0)),INDEX(AZ748:AZ$749,MATCH($C747,$F748:$F$749,0)))","v":150000},null,{"$f":"IF($H747>$C747,INDEX(BB$687:BB746,MATCH($C747,$F$687:$F746,0)),INDEX(BB748:BB$749,MATCH($C747,$F748:$F$749,0)))","v":22608.618630737554},{"$f":"IF($H747>$C747,INDEX(BC$687:BC746,MATCH($C747,$F$687:$F746,0)),INDEX(BC748:BC$749,MATCH($C747,$F748:$F$749,0)))","v":0.95585668456440587},{"$f":"IF($H747>$C747,INDEX(BD$687:BD746,MATCH($C747,$F$687:$F746,0)),INDEX(BD748:BD$749,MATCH($C747,$F748:$F$749,0)))","v":0},{"$f":"IF($H747>$C747,INDEX(BE$687:BE746,MATCH($C747,$F$687:$F746,0)),INDEX(BE748:BE$749,MATCH($C747,$F748:$F$749,0)))","v":0},{"$f":"IF($H747>$C747,INDEX(BF$687:BF746,MATCH($C747,$F$687:$F746,0)),INDEX(BF748:BF$749,MATCH($C747,$F748:$F$749,0)))","v":0},{"$f":"IF($H747>$C747,INDEX(BG$687:BG746,MATCH($C747,$F$687:$F746,0)),INDEX(BG748:BG$749,MATCH($C747,$F748:$F$749,0)))","v":0},{"$f":"IF($H747>$C747,INDEX(BH$687:BH746,MATCH($C747,$F$687:$F746,0)),INDEX(BH748:BH$749,MATCH($C747,$F748:$F$749,0)))","v":0},{"$f":"IF($H747>$C747,INDEX(BI$687:BI746,MATCH($C747,$F$687:$F746,0)),INDEX(BI748:BI$749,MATCH($C747,$F748:$F$749,0)))","v":0},{"$f":"IF($H747>$C747,INDEX(BJ$687:BJ746,MATCH($C747,$F$687:$F746,0)),INDEX(BJ748:BJ$749,MATCH($C747,$F748:$F$749,0)))","v":21610.599246957856},null,{"$f":"IF($H747>$C747,INDEX(BL$687:BL746,MATCH($C747,$F$687:$F746,0)),INDEX(BL748:BL$749,MATCH($C747,$F748:$F$749,0)))","v":1},null,{"$f":"IF($H747>$C747,INDEX(BN$687:BN746,MATCH($C747,$F$687:$F746,0)),INDEX(BN748:BN$749,MATCH($C747,$F748:$F$749,0)))","v":932.48044066076932},{"$f":"IF($H747>$C747,INDEX(BO$687:BO746,MATCH($C747,$F$687:$F746,0)),INDEX(BO748:BO$749,MATCH($C747,$F748:$F$749,0)))","v":49958.807180465235}]
[null,20.2,18.2,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H748)),ABS($E$687:$E$749-H748),0))","v":18},0,0,0,20,20,{"$f":"IF($H748>$C748,INDEX(J$687:J747,MATCH($C748,$F$687:$F747,0)),INDEX(J749:J$749,MATCH($C748,$F749:$F$749,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H748>$C748,INDEX(K$687:K747,MATCH($C748,$F$687:$F747,0)),INDEX(K749:K$749,MATCH($C748,$F749:$F$749,0)))","v":"Man"},{"$f":"IF($H748>$C748,INDEX(L$687:L747,MATCH($C748,$F$687:$F747,0)),INDEX(L749:L$749,MATCH($C748,$F749:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H748>$C748,INDEX(M$687:M747,MATCH($C748,$F$687:$F747,0)),INDEX(M749:M$749,MATCH($C748,$F749:$F$749,0)))","v":"Mest typiske"},{"$f":"IF($H748>$C748,INDEX(N$687:N747,MATCH($C748,$F$687:$F747,0)),INDEX(N749:N$749,MATCH($C748,$F749:$F$749,0)))","v":2003},2001,{"$f":"IF($H748>$C748,INDEX(P$687:P747,MATCH($C748,$F$687:$F747,0)),INDEX(P749:P$749,MATCH($C748,$F749:$F$749,0)))","v":0},{"$f":"IF($H748>$C748,INDEX(Q$687:Q747,MATCH($C748,$F$687:$F747,0)),INDEX(Q749:Q$749,MATCH($C748,$F749:$F$749,0)))","v":0},{"$f":"IF($H748>$C748,INDEX(R$687:R747,MATCH($C748,$F$687:$F747,0)),INDEX(R749:R$749,MATCH($C748,$F749:$F$749,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H748,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":0.49539081242232996},null,{"$f":"IF($H748>$C748,INDEX(V$687:V747,MATCH($C748,$F$687:$F747,0)),INDEX(V749:V$749,MATCH($C748,$F749:$F$749,0)))","v":2.5106658049658403E-2},{"$f":"IF($H748>$C748,INDEX(W$687:W747,MATCH($C748,$F$687:$F747,0)),INDEX(W749:W$749,MATCH($C748,$F749:$F$749,0)))","v":19088.67782512182},{"$f":"IF($H748>$C748,INDEX(X$687:X747,MATCH($C748,$F$687:$F747,0)),INDEX(X749:X$749,MATCH($C748,$F749:$F$749,0)))","v":550000},{"$f":"IF($H748>$C748,INDEX(Y$687:Y747,MATCH($C748,$F$687:$F747,0)),INDEX(Y749:Y$749,MATCH($C748,$F749:$F$749,0)))","v":0},{"$f":"IF($H748>$C748,INDEX(Z$687:Z747,MATCH($C748,$F$687:$F747,0)),INDEX(Z749:Z$749,MATCH($C748,$F749:$F$749,0)))","v":365430},{"$f":"IF($H748>$C748,INDEX(AA$687:AA747,MATCH($C748,$F$687:$F747,0)),INDEX(AA749:AA$749,MATCH($C748,$F749:$F$749,0)))","v":14.8},{"$f":"IF($H748>$C748,INDEX(AB$687:AB747,MATCH($C748,$F$687:$F747,0)),INDEX(AB749:AB$749,MATCH($C748,$F749:$F$749,0)))","v":1800},{"$f":"IF($H748>$C748,INDEX(AC$687:AC747,MATCH($C748,$F$687:$F747,0)),INDEX(AC749:AC$749,MATCH($C748,$F749:$F$749,0)))","v":0.2},null,null,null,null,{"$f":"IF($H748>$C748,INDEX(AH$687:AH747,MATCH($C748,$F$687:$F747,0)),INDEX(AH749:AH$749,MATCH($C748,$F749:$F$749,0)))","v":0.2},{"$f":"IF($H748>$C748,INDEX(AI$687:AI747,MATCH($C748,$F$687:$F747,0)),INDEX(AI749:AI$749,MATCH($C748,$F749:$F$749,0)))","v":1},{"$f":"IF($H748>$C748,INDEX(AJ$687:AJ747,MATCH($C748,$F$687:$F747,0)),INDEX(AJ749:AJ$749,MATCH($C748,$F749:$F$749,0)))","v":0},{"$f":"IF($H748>$C748,INDEX(AK$687:AK747,MATCH($C748,$F$687:$F747,0)),INDEX(AK749:AK$749,MATCH($C748,$F749:$F$749,0)))","v":0},{"$f":"IF($H748>$C748,INDEX(AL$687:AL747,MATCH($C748,$F$687:$F747,0)),INDEX(AL749:AL$749,MATCH($C748,$F749:$F$749,0)))","v":4.1244467691317295E-2},{"$f":"IF($H748>$C748,INDEX(AM$687:AM747,MATCH($C748,$F$687:$F747,0)),INDEX(AM749:AM$749,MATCH($C748,$F749:$F$749,0)))","v":0.9725964257664762},{"$f":"IF($H748>$C748,INDEX(AN$687:AN747,MATCH($C748,$F$687:$F747,0)),INDEX(AN749:AN$749,MATCH($C748,$F749:$F$749,0)))","v":260.82},null,null,{"$f":"IF($H748>$C748,INDEX(AQ$687:AQ747,MATCH($C748,$F$687:$F747,0)),INDEX(AQ749:AQ$749,MATCH($C748,$F749:$F$749,0)))","v":3760},{"$f":"IF($H748>$C748,INDEX(AR$687:AR747,MATCH($C748,$F$687:$F747,0)),INDEX(AR749:AR$749,MATCH($C748,$F749:$F$749,0)))","v":0},{"$f":"IF($H748>$C748,INDEX(AS$687:AS747,MATCH($C748,$F$687:$F747,0)),INDEX(AS749:AS$749,MATCH($C748,$F749:$F$749,0)))","v":1150},{"$f":"IF($H748>$C748,INDEX(AT$687:AT747,MATCH($C748,$F$687:$F747,0)),INDEX(AT749:AT$749,MATCH($C748,$F749:$F$749,0)))","v":18246.040298639036},{"$f":"IF($H748>$C748,INDEX(AU$687:AU747,MATCH($C748,$F$687:$F747,0)),INDEX(AU749:AU$749,MATCH($C748,$F749:$F$749,0)))","v":0.6},{"$f":"IF($H748>$C748,INDEX(AV$687:AV747,MATCH($C748,$F$687:$F747,0)),INDEX(AV749:AV$749,MATCH($C748,$F749:$F$749,0)))","v":98326},{"$f":"IF($H748>$C748,INDEX(AW$687:AW747,MATCH($C748,$F$687:$F747,0)),INDEX(AW749:AW$749,MATCH($C748,$F749:$F$749,0)))","v":2372},{"$f":"IF($H748>$C748,INDEX(AX$687:AX747,MATCH($C748,$F$687:$F747,0)),INDEX(AX749:AX$749,MATCH($C748,$F749:$F$749,0)))","v":0.2},{"$f":"IF($H748>$C748,INDEX(AY$687:AY747,MATCH($C748,$F$687:$F747,0)),INDEX(AY749:AY$749,MATCH($C748,$F749:$F$749,0)))","v":6},{"$f":"IF($H748>$C748,INDEX(AZ$687:AZ747,MATCH($C748,$F$687:$F747,0)),INDEX(AZ749:AZ$749,MATCH($C748,$F749:$F$749,0)))","v":150000},null,{"$f":"IF($H748>$C748,INDEX(BB$687:BB747,MATCH($C748,$F$687:$F747,0)),INDEX(BB749:BB$749,MATCH($C748,$F749:$F$749,0)))","v":19088.67782512182},{"$f":"IF($H748>$C748,INDEX(BC$687:BC747,MATCH($C748,$F$687:$F747,0)),INDEX(BC749:BC$749,MATCH($C748,$F749:$F$749,0)))","v":0.95585668456440587},{"$f":"IF($H748>$C748,INDEX(BD$687:BD747,MATCH($C748,$F$687:$F747,0)),INDEX(BD749:BD$749,MATCH($C748,$F749:$F$749,0)))","v":0},{"$f":"IF($H748>$C748,INDEX(BE$687:BE747,MATCH($C748,$F$687:$F747,0)),INDEX(BE749:BE$749,MATCH($C748,$F749:$F$749,0)))","v":0},{"$f":"IF($H748>$C748,INDEX(BF$687:BF747,MATCH($C748,$F$687:$F747,0)),INDEX(BF749:BF$749,MATCH($C748,$F749:$F$749,0)))","v":0},{"$f":"IF($H748>$C748,INDEX(BG$687:BG747,MATCH($C748,$F$687:$F747,0)),INDEX(BG749:BG$749,MATCH($C748,$F749:$F$749,0)))","v":0},{"$f":"IF($H748>$C748,INDEX(BH$687:BH747,MATCH($C748,$F$687:$F747,0)),INDEX(BH749:BH$749,MATCH($C748,$F749:$F$749,0)))","v":0},{"$f":"IF($H748>$C748,INDEX(BI$687:BI747,MATCH($C748,$F$687:$F747,0)),INDEX(BI749:BI$749,MATCH($C748,$F749:$F$749,0)))","v":0},{"$f":"IF($H748>$C748,INDEX(BJ$687:BJ747,MATCH($C748,$F$687:$F747,0)),INDEX(BJ749:BJ$749,MATCH($C748,$F749:$F$749,0)))","v":18246.040298639036},null,{"$f":"IF($H748>$C748,INDEX(BL$687:BL747,MATCH($C748,$F$687:$F747,0)),INDEX(BL749:BL$749,MATCH($C748,$F749:$F$749,0)))","v":1},null,{"$f":"IF($H748>$C748,INDEX(BN$687:BN747,MATCH($C748,$F$687:$F747,0)),INDEX(BN749:BN$749,MATCH($C748,$F749:$F$749,0)))","v":787.30235582820183},{"$f":"IF($H748>$C748,INDEX(BO$687:BO747,MATCH($C748,$F$687:$F747,0)),INDEX(BO749:BO$749,MATCH($C748,$F749:$F$749,0)))","v":49958.807180465235}]
[null,20.3,18.3,{"$f":"INDEX($E$687:$E$749,MATCH(MIN(ABS($E$687:$E$749-H749)),ABS($E$687:$E$749-H749),0))","v":18},0,0,0,20,20,{"$f":"IF($H749>$C749,INDEX(J$687:J748,MATCH($C749,$F$687:$F748,0)),INDEX(J$749:J750,MATCH($C749,$F$749:$F750,0)))","v":"Lastbil UNDER 12 ton uden anhænger"},{"$f":"IF($H749>$C749,INDEX(K$687:K748,MATCH($C749,$F$687:$F748,0)),INDEX(K$749:K750,MATCH($C749,$F$749:$F750,0)))","v":"Scania"},{"$f":"IF($H749>$C749,INDEX(L$687:L748,MATCH($C749,$F$687:$F748,0)),INDEX(L$749:L750,MATCH($C749,$F$749:$F750,0)))","v":"Mest typiske"},{"$f":"IF($H749>$C749,INDEX(M$687:M748,MATCH($C749,$F$687:$F748,0)),INDEX(M$749:M750,MATCH($C749,$F$749:$F750,0)))","v":"Mest typiske"},{"$f":"IF($H749>$C749,INDEX(N$687:N748,MATCH($C749,$F$687:$F748,0)),INDEX(N$749:N750,MATCH($C749,$F$749:$F750,0)))","v":2003},2001,{"$f":"IF($H749>$C749,INDEX(P$687:P748,MATCH($C749,$F$687:$F748,0)),INDEX(P$749:P750,MATCH($C749,$F$749:$F750,0)))","v":0},{"$f":"IF($H749>$C749,INDEX(Q$687:Q748,MATCH($C749,$F$687:$F748,0)),INDEX(Q$749:Q750,MATCH($C749,$F$749:$F750,0)))","v":0},{"$f":"IF($H749>$C749,INDEX(R$687:R748,MATCH($C749,$F$687:$F748,0)),INDEX(R$749:R750,MATCH($C749,$F$749:$F750,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$10:$H$30,MATCH('Lastbiler - Diesel'!H749,Lastbiler_trafikarbejde!$B$10:$B$30,0))","v":0.49539081242232996},null,{"$f":"IF($H749>$C749,INDEX(V$687:V748,MATCH($C749,$F$687:$F748,0)),INDEX(V$749:V750,MATCH($C749,$F$749:$F750,0)))","v":1.8461645998492444E-2},{"$f":"IF($H749>$C749,INDEX(W$687:W748,MATCH($C749,$F$687:$F748,0)),INDEX(W$749:W750,MATCH($C749,$F$749:$F750,0)))","v":22057.282464880616},{"$f":"IF($H749>$C749,INDEX(X$687:X748,MATCH($C749,$F$687:$F748,0)),INDEX(X$749:X750,MATCH($C749,$F$749:$F750,0)))","v":550000},{"$f":"IF($H749>$C749,INDEX(Y$687:Y748,MATCH($C749,$F$687:$F748,0)),INDEX(Y$749:Y750,MATCH($C749,$F$749:$F750,0)))","v":0},{"$f":"IF($H749>$C749,INDEX(Z$687:Z748,MATCH($C749,$F$687:$F748,0)),INDEX(Z$749:Z750,MATCH($C749,$F$749:$F750,0)))","v":365430},{"$f":"IF($H749>$C749,INDEX(AA$687:AA748,MATCH($C749,$F$687:$F748,0)),INDEX(AA$749:AA750,MATCH($C749,$F$749:$F750,0)))","v":14.8},{"$f":"IF($H749>$C749,INDEX(AB$687:AB748,MATCH($C749,$F$687:$F748,0)),INDEX(AB$749:AB750,MATCH($C749,$F$749:$F750,0)))","v":1800},{"$f":"IF($H749>$C749,INDEX(AC$687:AC748,MATCH($C749,$F$687:$F748,0)),INDEX(AC$749:AC750,MATCH($C749,$F$749:$F750,0)))","v":0.2},null,null,null,null,{"$f":"IF($H749>$C749,INDEX(AH$687:AH748,MATCH($C749,$F$687:$F748,0)),INDEX(AH$749:AH750,MATCH($C749,$F$749:$F750,0)))","v":0.2},{"$f":"IF($H749>$C749,INDEX(AI$687:AI748,MATCH($C749,$F$687:$F748,0)),INDEX(AI$749:AI750,MATCH($C749,$F$749:$F750,0)))","v":1},{"$f":"IF($H749>$C749,INDEX(AJ$687:AJ748,MATCH($C749,$F$687:$F748,0)),INDEX(AJ$749:AJ750,MATCH($C749,$F$749:$F750,0)))","v":0},{"$f":"IF($H749>$C749,INDEX(AK$687:AK748,MATCH($C749,$F$687:$F748,0)),INDEX(AK$749:AK750,MATCH($C749,$F$749:$F750,0)))","v":0},{"$f":"IF($H749>$C749,INDEX(AL$687:AL748,MATCH($C749,$F$687:$F748,0)),INDEX(AL$749:AL750,MATCH($C749,$F$749:$F750,0)))","v":4.1244467691317295E-2},{"$f":"IF($H749>$C749,INDEX(AM$687:AM748,MATCH($C749,$F$687:$F748,0)),INDEX(AM$749:AM750,MATCH($C749,$F$749:$F750,0)))","v":0.9725964257664762},{"$f":"IF($H749>$C749,INDEX(AN$687:AN748,MATCH($C749,$F$687:$F748,0)),INDEX(AN$749:AN750,MATCH($C749,$F$749:$F750,0)))","v":260.82},null,null,{"$f":"IF($H749>$C749,INDEX(AQ$687:AQ748,MATCH($C749,$F$687:$F748,0)),INDEX(AQ$749:AQ750,MATCH($C749,$F$749:$F750,0)))","v":3760},{"$f":"IF($H749>$C749,INDEX(AR$687:AR748,MATCH($C749,$F$687:$F748,0)),INDEX(AR$749:AR750,MATCH($C749,$F$749:$F750,0)))","v":0},{"$f":"IF($H749>$C749,INDEX(AS$687:AS748,MATCH($C749,$F$687:$F748,0)),INDEX(AS$749:AS750,MATCH($C749,$F$749:$F750,0)))","v":1150},{"$f":"IF($H749>$C749,INDEX(AT$687:AT748,MATCH($C749,$F$687:$F748,0)),INDEX(AT$749:AT750,MATCH($C749,$F$749:$F750,0)))","v":21083.600887381392},{"$f":"IF($H749>$C749,INDEX(AU$687:AU748,MATCH($C749,$F$687:$F748,0)),INDEX(AU$749:AU750,MATCH($C749,$F$749:$F750,0)))","v":0.6},{"$f":"IF($H749>$C749,INDEX(AV$687:AV748,MATCH($C749,$F$687:$F748,0)),INDEX(AV$749:AV750,MATCH($C749,$F$749:$F750,0)))","v":98326},{"$f":"IF($H749>$C749,INDEX(AW$687:AW748,MATCH($C749,$F$687:$F748,0)),INDEX(AW$749:AW750,MATCH($C749,$F$749:$F750,0)))","v":2372},{"$f":"IF($H749>$C749,INDEX(AX$687:AX748,MATCH($C749,$F$687:$F748,0)),INDEX(AX$749:AX750,MATCH($C749,$F$749:$F750,0)))","v":0.2},{"$f":"IF($H749>$C749,INDEX(AY$687:AY748,MATCH($C749,$F$687:$F748,0)),INDEX(AY$749:AY750,MATCH($C749,$F$749:$F750,0)))","v":6},{"$f":"IF($H749>$C749,INDEX(AZ$687:AZ748,MATCH($C749,$F$687:$F748,0)),INDEX(AZ$749:AZ750,MATCH($C749,$F$749:$F750,0)))","v":150000},null,{"$f":"IF($H749>$C749,INDEX(BB$687:BB748,MATCH($C749,$F$687:$F748,0)),INDEX(BB$749:BB750,MATCH($C749,$F$749:$F750,0)))","v":22057.282464880616},{"$f":"IF($H749>$C749,INDEX(BC$687:BC748,MATCH($C749,$F$687:$F748,0)),INDEX(BC$749:BC750,MATCH($C749,$F$749:$F750,0)))","v":0.95585668456440587},{"$f":"IF($H749>$C749,INDEX(BD$687:BD748,MATCH($C749,$F$687:$F748,0)),INDEX(BD$749:BD750,MATCH($C749,$F$749:$F750,0)))","v":0},{"$f":"IF($H749>$C749,INDEX(BE$687:BE748,MATCH($C749,$F$687:$F748,0)),INDEX(BE$749:BE750,MATCH($C749,$F$749:$F750,0)))","v":0},{"$f":"IF($H749>$C749,INDEX(BF$687:BF748,MATCH($C749,$F$687:$F748,0)),INDEX(BF$749:BF750,MATCH($C749,$F$749:$F750,0)))","v":0},{"$f":"IF($H749>$C749,INDEX(BG$687:BG748,MATCH($C749,$F$687:$F748,0)),INDEX(BG$749:BG750,MATCH($C749,$F$749:$F750,0)))","v":0},{"$f":"IF($H749>$C749,INDEX(BH$687:BH748,MATCH($C749,$F$687:$F748,0)),INDEX(BH$749:BH750,MATCH($C749,$F$749:$F750,0)))","v":0},{"$f":"IF($H749>$C749,INDEX(BI$687:BI748,MATCH($C749,$F$687:$F748,0)),INDEX(BI$749:BI750,MATCH($C749,$F$749:$F750,0)))","v":0},{"$f":"IF($H749>$C749,INDEX(BJ$687:BJ748,MATCH($C749,$F$687:$F748,0)),INDEX(BJ$749:BJ750,MATCH($C749,$F$749:$F750,0)))","v":21083.600887381392},null,{"$f":"IF($H749>$C749,INDEX(BL$687:BL748,MATCH($C749,$F$687:$F748,0)),INDEX(BL$749:BL750,MATCH($C749,$F$749:$F750,0)))","v":1},null,{"$f":"IF($H749>$C749,INDEX(BN$687:BN748,MATCH($C749,$F$687:$F748,0)),INDEX(BN$749:BN750,MATCH($C749,$F$749:$F750,0)))","v":909.74087398102813},{"$f":"IF($H749>$C749,INDEX(BO$687:BO748,MATCH($C749,$F$687:$F748,0)),INDEX(BO$749:BO750,MATCH($C749,$F$749:$F750,0)))","v":49958.807180465235}]
[null,0.1,{"$f":"IF(COUNTIF(H746:H750,H750)=1,D750+0.1,IF(COUNTIF(H746:H750,H750)=2,D750+0.2,IF(COUNTIF(H746:H750,H750)=3,D750+0.3,0)))","v":0.1},{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H750)),ABS($E$750:$E$812-H750),0))","v":0},0,0.1,0,0,0,{"$f":"J764","v":"Lastbil OVER 12 ton uden anhænger"},"Volvo","Mest typiske","Mest typiske",{"$f":"N762+4","v":2019},{"$f":"input_år","v":2021},null,null,null,{"$f":"SUM(Lastbiler_trafikarbejde!H32:H52)","v":419.80575426869012},{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H750,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":62.500938688790399},null,0.10552686756769082,61650.198479584753,1313500,0,469560,13.8,1800,{"$f":"BL750*AH750","v":0.4},null,null,null,null,0.4,1,0,0,0.41551183109358653,{"$f":"1-AL750/(X750/Z750)","v":0.85145966089965397},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ750","v":67383.894888499839},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W750","v":61650.198479584753},1.0930036974789916,null,null,null,null,null,null,{"$f":"PRODUCT(BB750:BC750)","v":67383.894888499839},null,{"$f":"BL764","v":1},null,{"$f":"AL750*W750","v":25616.386857535304},{"$f":"-PMT(Lånerente,AA750,X750)","v":125700.60396407392}]
[null,{"$f":"IF(COUNTIF(I749:I751,I751)=1,I751+0.1,IF(COUNTIF(I749:I751,I751)=2,I751+0.2,IF(COUNTIF(I749:I751,I751)=3,I751+0.3,0)))","v":0.2},{"$f":"IF(COUNTIF(H747:H751,H751)=1,D751+0.1,IF(COUNTIF(H747:H751,H751)=2,D751+0.2,IF(COUNTIF(H747:H751,H751)=3,D751+0.3,0)))","v":0.2},{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H751)),ABS($E$750:$E$812-H751),0))","v":0},{"$f":"(IF(G751=0,0,H751))*1","v":0},0.2,0,0,{"$f":"H751+input_år-original_år","v":0},{"$f":"J750","v":"Lastbil OVER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N763+4","v":2019},{"$f":"input_år","v":2021},null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H751,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":62.500938688790399},null,8.2792610697270633E-2,52187.112700813625,1313500,0,469560,13.8,1800,{"$f":"BL751*AH751","v":0.4},null,null,null,null,0.4,1,0,0,0.41551183109358653,{"$f":"1-AL751/(X751/Z751)","v":0.85145966089965397},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ751","v":57040.70714274214},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W751","v":52187.112700813625},1.0930036974789916,null,null,null,null,null,null,{"$f":"PRODUCT(BB751:BC751)","v":57040.70714274214},null,{"$f":"BL750","v":1},null,{"$f":"AL751*W751","v":21684.362757802435},{"$f":"-PMT(Lånerente,AA751,X751)","v":125700.60396407392}]
[null,0.3,{"$f":"IF(COUNTIF(H749:H752,H752)=1,D752+0.1,IF(COUNTIF(H749:H752,H752)=2,D752+0.2,IF(COUNTIF(H749:H752,H752)=3,D752+0.3,0)))","v":0.3},{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H752)),ABS($E$750:$E$812-H752),0))","v":0},0,0.3,0,0,0,{"$f":"J751","v":"Lastbil OVER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N764+4","v":2019},{"$f":"input_år","v":2021},null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H752,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":62.500938688790399},null,9.7879199122104105E-2,63364.202335107169,1313500,0,469560,13.8,1800,{"$f":"BL752*AH752","v":0.4},null,null,null,null,0.4,1,0,0,0.41551183109358653,{"$f":"1-AL752/(X752/Z752)","v":0.85145966089965397},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ752","v":69257.307440079094},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W752","v":63364.202335107169},1.0930036974789916,null,null,null,null,null,null,{"$f":"PRODUCT(BB752:BC752)","v":69257.307440079094},null,{"$f":"BL751","v":1},null,{"$f":"AL752*W752","v":26328.575738044892},{"$f":"-PMT(Lånerente,AA752,X752)","v":125700.60396407392}]
[null,1.1000000000000001,0.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H753)),ABS($E$750:$E$812-H753),0))","v":0},0,{"$f":"(IF(E753=0,0,IF(COUNTIF(E751:E753,E753)=1,E753&\",1\",IF(COUNTIF(E751:E753,E753)=2,E753&\",2\",IF(COUNTIF(E751:E753,E753)=3,E753&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H753>$C753,INDEX(J$750:J752,MATCH($C753,$F$750:$F752,0)),INDEX(J754:J$812,MATCH($C753,$F754:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H753>$C753,INDEX(K$750:K752,MATCH($C753,$F$750:$F752,0)),INDEX(K754:K$812,MATCH($C753,$F754:$F$812,0)))","v":"Volvo"},{"$f":"IF($H753>$C753,INDEX(L$750:L752,MATCH($C753,$F$750:$F752,0)),INDEX(L754:L$812,MATCH($C753,$F754:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H753>$C753,INDEX(M$750:M752,MATCH($C753,$F$750:$F752,0)),INDEX(M754:M$812,MATCH($C753,$F754:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H753>$C753,INDEX(N$750:N752,MATCH($C753,$F$750:$F752,0)),INDEX(N754:N$812,MATCH($C753,$F754:$F$812,0)))","v":2019},{"$f":"O750-1","v":2020},{"$f":"IF($H753>$C753,INDEX(P$750:P752,MATCH($C753,$F$750:$F752,0)),INDEX(P754:P$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(Q$750:Q752,MATCH($C753,$F$750:$F752,0)),INDEX(Q754:Q$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(R$750:R752,MATCH($C753,$F$750:$F752,0)),INDEX(R754:R$812,MATCH($C753,$F754:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H753,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":55.655117781141001},null,{"$f":"IF($H753>$C753,INDEX(V$750:V752,MATCH($C753,$F$750:$F752,0)),INDEX(V754:V$812,MATCH($C753,$F754:$F$812,0)))","v":0.10552686756769082},{"$f":"IF($H753>$C753,INDEX(W$750:W752,MATCH($C753,$F$750:$F752,0)),INDEX(W754:W$812,MATCH($C753,$F754:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H753>$C753,INDEX(X$750:X752,MATCH($C753,$F$750:$F752,0)),INDEX(X754:X$812,MATCH($C753,$F754:$F$812,0)))","v":1313500},{"$f":"IF($H753>$C753,INDEX(Y$750:Y752,MATCH($C753,$F$750:$F752,0)),INDEX(Y754:Y$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(Z$750:Z752,MATCH($C753,$F$750:$F752,0)),INDEX(Z754:Z$812,MATCH($C753,$F754:$F$812,0)))","v":469560},{"$f":"IF($H753>$C753,INDEX(AA$750:AA752,MATCH($C753,$F$750:$F752,0)),INDEX(AA754:AA$812,MATCH($C753,$F754:$F$812,0)))","v":13.8},{"$f":"IF($H753>$C753,INDEX(AB$750:AB752,MATCH($C753,$F$750:$F752,0)),INDEX(AB754:AB$812,MATCH($C753,$F754:$F$812,0)))","v":1800},{"$f":"IF($H753>$C753,INDEX(AC$750:AC752,MATCH($C753,$F$750:$F752,0)),INDEX(AC754:AC$812,MATCH($C753,$F754:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H753>$C753,INDEX(AH$750:AH752,MATCH($C753,$F$750:$F752,0)),INDEX(AH754:AH$812,MATCH($C753,$F754:$F$812,0)))","v":0.4},{"$f":"IF($H753>$C753,INDEX(AI$750:AI752,MATCH($C753,$F$750:$F752,0)),INDEX(AI754:AI$812,MATCH($C753,$F754:$F$812,0)))","v":1},{"$f":"IF($H753>$C753,INDEX(AJ$750:AJ752,MATCH($C753,$F$750:$F752,0)),INDEX(AJ754:AJ$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(AK$750:AK752,MATCH($C753,$F$750:$F752,0)),INDEX(AK754:AK$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(AL$750:AL752,MATCH($C753,$F$750:$F752,0)),INDEX(AL754:AL$812,MATCH($C753,$F754:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H753>$C753,INDEX(AM$750:AM752,MATCH($C753,$F$750:$F752,0)),INDEX(AM754:AM$812,MATCH($C753,$F754:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H753>$C753,INDEX(AN$750:AN752,MATCH($C753,$F$750:$F752,0)),INDEX(AN754:AN$812,MATCH($C753,$F754:$F$812,0)))","v":260.82},null,{"$f":"IF($H753>$C753,INDEX(AP$750:AP752,MATCH($C753,$F$750:$F752,0)),INDEX(AP754:AP$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(AQ$750:AQ752,MATCH($C753,$F$750:$F752,0)),INDEX(AQ754:AQ$812,MATCH($C753,$F754:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H753>$C753,INDEX(AR$750:AR752,MATCH($C753,$F$750:$F752,0)),INDEX(AR754:AR$812,MATCH($C753,$F754:$F$812,0)))","v":5591},{"$f":"IF($H753>$C753,INDEX(AS$750:AS752,MATCH($C753,$F$750:$F752,0)),INDEX(AS754:AS$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(AT$750:AT752,MATCH($C753,$F$750:$F752,0)),INDEX(AT754:AT$812,MATCH($C753,$F754:$F$812,0)))","v":67383.894888499839},{"$f":"IF($H753>$C753,INDEX(AU$750:AU752,MATCH($C753,$F$750:$F752,0)),INDEX(AU754:AU$812,MATCH($C753,$F754:$F$812,0)))","v":0.6},{"$f":"IF($H753>$C753,INDEX(AV$750:AV752,MATCH($C753,$F$750:$F752,0)),INDEX(AV754:AV$812,MATCH($C753,$F754:$F$812,0)))","v":112357.5},{"$f":"IF($H753>$C753,INDEX(AW$750:AW752,MATCH($C753,$F$750:$F752,0)),INDEX(AW754:AW$812,MATCH($C753,$F754:$F$812,0)))","v":3589},{"$f":"IF($H753>$C753,INDEX(AX$750:AX752,MATCH($C753,$F$750:$F752,0)),INDEX(AX754:AX$812,MATCH($C753,$F754:$F$812,0)))","v":0.2},{"$f":"IF($H753>$C753,INDEX(AY$750:AY752,MATCH($C753,$F$750:$F752,0)),INDEX(AY754:AY$812,MATCH($C753,$F754:$F$812,0)))","v":11},{"$f":"IF($H753>$C753,INDEX(AZ$750:AZ752,MATCH($C753,$F$750:$F752,0)),INDEX(AZ754:AZ$812,MATCH($C753,$F754:$F$812,0)))","v":100000},null,{"$f":"IF($H753>$C753,INDEX(BB$750:BB752,MATCH($C753,$F$750:$F752,0)),INDEX(BB754:BB$812,MATCH($C753,$F754:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H753>$C753,INDEX(BC$750:BC752,MATCH($C753,$F$750:$F752,0)),INDEX(BC754:BC$812,MATCH($C753,$F754:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H753>$C753,INDEX(BD$750:BD752,MATCH($C753,$F$750:$F752,0)),INDEX(BD754:BD$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(BE$750:BE752,MATCH($C753,$F$750:$F752,0)),INDEX(BE754:BE$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(BF$750:BF752,MATCH($C753,$F$750:$F752,0)),INDEX(BF754:BF$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(BG$750:BG752,MATCH($C753,$F$750:$F752,0)),INDEX(BG754:BG$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(BH$750:BH752,MATCH($C753,$F$750:$F752,0)),INDEX(BH754:BH$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(BI$750:BI752,MATCH($C753,$F$750:$F752,0)),INDEX(BI754:BI$812,MATCH($C753,$F754:$F$812,0)))","v":0},{"$f":"IF($H753>$C753,INDEX(BJ$750:BJ752,MATCH($C753,$F$750:$F752,0)),INDEX(BJ754:BJ$812,MATCH($C753,$F754:$F$812,0)))","v":67383.894888499839},null,{"$f":"IF($H753>$C753,INDEX(BL$750:BL752,MATCH($C753,$F$750:$F752,0)),INDEX(BL754:BL$812,MATCH($C753,$F754:$F$812,0)))","v":1},null,{"$f":"IF($H753>$C753,INDEX(BN$750:BN752,MATCH($C753,$F$750:$F752,0)),INDEX(BN754:BN$812,MATCH($C753,$F754:$F$812,0)))","v":25616.386857535304},{"$f":"IF($H753>$C753,INDEX(BO$750:BO752,MATCH($C753,$F$750:$F752,0)),INDEX(BO754:BO$812,MATCH($C753,$F754:$F$812,0)))","v":125700.60396407392}]
[null,1.2,0.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H754)),ABS($E$750:$E$812-H754),0))","v":0},0,{"$f":"(IF(E754=0,0,IF(COUNTIF(E752:E754,E754)=1,E754&\",1\",IF(COUNTIF(E752:E754,E754)=2,E754&\",2\",IF(COUNTIF(E752:E754,E754)=3,E754&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H754>$C754,INDEX(J$750:J753,MATCH($C754,$F$750:$F753,0)),INDEX(J755:J$812,MATCH($C754,$F755:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H754>$C754,INDEX(K$750:K753,MATCH($C754,$F$750:$F753,0)),INDEX(K755:K$812,MATCH($C754,$F755:$F$812,0)))","v":"Man"},{"$f":"IF($H754>$C754,INDEX(L$750:L753,MATCH($C754,$F$750:$F753,0)),INDEX(L755:L$812,MATCH($C754,$F755:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H754>$C754,INDEX(M$750:M753,MATCH($C754,$F$750:$F753,0)),INDEX(M755:M$812,MATCH($C754,$F755:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H754>$C754,INDEX(N$750:N753,MATCH($C754,$F$750:$F753,0)),INDEX(N755:N$812,MATCH($C754,$F755:$F$812,0)))","v":2019},{"$f":"O751-1","v":2020},{"$f":"IF($H754>$C754,INDEX(P$750:P753,MATCH($C754,$F$750:$F753,0)),INDEX(P755:P$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(Q$750:Q753,MATCH($C754,$F$750:$F753,0)),INDEX(Q755:Q$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(R$750:R753,MATCH($C754,$F$750:$F753,0)),INDEX(R755:R$812,MATCH($C754,$F755:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H754,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":55.655117781141001},null,{"$f":"IF($H754>$C754,INDEX(V$750:V753,MATCH($C754,$F$750:$F753,0)),INDEX(V755:V$812,MATCH($C754,$F755:$F$812,0)))","v":8.2792610697270633E-2},{"$f":"IF($H754>$C754,INDEX(W$750:W753,MATCH($C754,$F$750:$F753,0)),INDEX(W755:W$812,MATCH($C754,$F755:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H754>$C754,INDEX(X$750:X753,MATCH($C754,$F$750:$F753,0)),INDEX(X755:X$812,MATCH($C754,$F755:$F$812,0)))","v":1313500},{"$f":"IF($H754>$C754,INDEX(Y$750:Y753,MATCH($C754,$F$750:$F753,0)),INDEX(Y755:Y$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(Z$750:Z753,MATCH($C754,$F$750:$F753,0)),INDEX(Z755:Z$812,MATCH($C754,$F755:$F$812,0)))","v":469560},{"$f":"IF($H754>$C754,INDEX(AA$750:AA753,MATCH($C754,$F$750:$F753,0)),INDEX(AA755:AA$812,MATCH($C754,$F755:$F$812,0)))","v":13.8},{"$f":"IF($H754>$C754,INDEX(AB$750:AB753,MATCH($C754,$F$750:$F753,0)),INDEX(AB755:AB$812,MATCH($C754,$F755:$F$812,0)))","v":1800},{"$f":"IF($H754>$C754,INDEX(AC$750:AC753,MATCH($C754,$F$750:$F753,0)),INDEX(AC755:AC$812,MATCH($C754,$F755:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H754>$C754,INDEX(AH$750:AH753,MATCH($C754,$F$750:$F753,0)),INDEX(AH755:AH$812,MATCH($C754,$F755:$F$812,0)))","v":0.4},{"$f":"IF($H754>$C754,INDEX(AI$750:AI753,MATCH($C754,$F$750:$F753,0)),INDEX(AI755:AI$812,MATCH($C754,$F755:$F$812,0)))","v":1},{"$f":"IF($H754>$C754,INDEX(AJ$750:AJ753,MATCH($C754,$F$750:$F753,0)),INDEX(AJ755:AJ$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(AK$750:AK753,MATCH($C754,$F$750:$F753,0)),INDEX(AK755:AK$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(AL$750:AL753,MATCH($C754,$F$750:$F753,0)),INDEX(AL755:AL$812,MATCH($C754,$F755:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H754>$C754,INDEX(AM$750:AM753,MATCH($C754,$F$750:$F753,0)),INDEX(AM755:AM$812,MATCH($C754,$F755:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H754>$C754,INDEX(AN$750:AN753,MATCH($C754,$F$750:$F753,0)),INDEX(AN755:AN$812,MATCH($C754,$F755:$F$812,0)))","v":260.82},null,{"$f":"IF($H754>$C754,INDEX(AP$750:AP753,MATCH($C754,$F$750:$F753,0)),INDEX(AP755:AP$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(AQ$750:AQ753,MATCH($C754,$F$750:$F753,0)),INDEX(AQ755:AQ$812,MATCH($C754,$F755:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H754>$C754,INDEX(AR$750:AR753,MATCH($C754,$F$750:$F753,0)),INDEX(AR755:AR$812,MATCH($C754,$F755:$F$812,0)))","v":5591},{"$f":"IF($H754>$C754,INDEX(AS$750:AS753,MATCH($C754,$F$750:$F753,0)),INDEX(AS755:AS$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(AT$750:AT753,MATCH($C754,$F$750:$F753,0)),INDEX(AT755:AT$812,MATCH($C754,$F755:$F$812,0)))","v":57040.70714274214},{"$f":"IF($H754>$C754,INDEX(AU$750:AU753,MATCH($C754,$F$750:$F753,0)),INDEX(AU755:AU$812,MATCH($C754,$F755:$F$812,0)))","v":0.6},{"$f":"IF($H754>$C754,INDEX(AV$750:AV753,MATCH($C754,$F$750:$F753,0)),INDEX(AV755:AV$812,MATCH($C754,$F755:$F$812,0)))","v":112357.5},{"$f":"IF($H754>$C754,INDEX(AW$750:AW753,MATCH($C754,$F$750:$F753,0)),INDEX(AW755:AW$812,MATCH($C754,$F755:$F$812,0)))","v":3589},{"$f":"IF($H754>$C754,INDEX(AX$750:AX753,MATCH($C754,$F$750:$F753,0)),INDEX(AX755:AX$812,MATCH($C754,$F755:$F$812,0)))","v":0.2},{"$f":"IF($H754>$C754,INDEX(AY$750:AY753,MATCH($C754,$F$750:$F753,0)),INDEX(AY755:AY$812,MATCH($C754,$F755:$F$812,0)))","v":11},{"$f":"IF($H754>$C754,INDEX(AZ$750:AZ753,MATCH($C754,$F$750:$F753,0)),INDEX(AZ755:AZ$812,MATCH($C754,$F755:$F$812,0)))","v":100000},null,{"$f":"IF($H754>$C754,INDEX(BB$750:BB753,MATCH($C754,$F$750:$F753,0)),INDEX(BB755:BB$812,MATCH($C754,$F755:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H754>$C754,INDEX(BC$750:BC753,MATCH($C754,$F$750:$F753,0)),INDEX(BC755:BC$812,MATCH($C754,$F755:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H754>$C754,INDEX(BD$750:BD753,MATCH($C754,$F$750:$F753,0)),INDEX(BD755:BD$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(BE$750:BE753,MATCH($C754,$F$750:$F753,0)),INDEX(BE755:BE$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(BF$750:BF753,MATCH($C754,$F$750:$F753,0)),INDEX(BF755:BF$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(BG$750:BG753,MATCH($C754,$F$750:$F753,0)),INDEX(BG755:BG$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(BH$750:BH753,MATCH($C754,$F$750:$F753,0)),INDEX(BH755:BH$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(BI$750:BI753,MATCH($C754,$F$750:$F753,0)),INDEX(BI755:BI$812,MATCH($C754,$F755:$F$812,0)))","v":0},{"$f":"IF($H754>$C754,INDEX(BJ$750:BJ753,MATCH($C754,$F$750:$F753,0)),INDEX(BJ755:BJ$812,MATCH($C754,$F755:$F$812,0)))","v":57040.70714274214},null,{"$f":"IF($H754>$C754,INDEX(BL$750:BL753,MATCH($C754,$F$750:$F753,0)),INDEX(BL755:BL$812,MATCH($C754,$F755:$F$812,0)))","v":1},null,{"$f":"IF($H754>$C754,INDEX(BN$750:BN753,MATCH($C754,$F$750:$F753,0)),INDEX(BN755:BN$812,MATCH($C754,$F755:$F$812,0)))","v":21684.362757802435},{"$f":"IF($H754>$C754,INDEX(BO$750:BO753,MATCH($C754,$F$750:$F753,0)),INDEX(BO755:BO$812,MATCH($C754,$F755:$F$812,0)))","v":125700.60396407392}]
[null,1.3,0.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H755)),ABS($E$750:$E$812-H755),0))","v":0},0,0,0,1,1,{"$f":"IF($H755>$C755,INDEX(J$750:J754,MATCH($C755,$F$750:$F754,0)),INDEX(J756:J$812,MATCH($C755,$F756:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H755>$C755,INDEX(K$750:K754,MATCH($C755,$F$750:$F754,0)),INDEX(K756:K$812,MATCH($C755,$F756:$F$812,0)))","v":"Scania"},{"$f":"IF($H755>$C755,INDEX(L$750:L754,MATCH($C755,$F$750:$F754,0)),INDEX(L756:L$812,MATCH($C755,$F756:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H755>$C755,INDEX(M$750:M754,MATCH($C755,$F$750:$F754,0)),INDEX(M756:M$812,MATCH($C755,$F756:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H755>$C755,INDEX(N$750:N754,MATCH($C755,$F$750:$F754,0)),INDEX(N756:N$812,MATCH($C755,$F756:$F$812,0)))","v":2019},2020,{"$f":"IF($H755>$C755,INDEX(P$750:P754,MATCH($C755,$F$750:$F754,0)),INDEX(P756:P$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(Q$750:Q754,MATCH($C755,$F$750:$F754,0)),INDEX(Q756:Q$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(R$750:R754,MATCH($C755,$F$750:$F754,0)),INDEX(R756:R$812,MATCH($C755,$F756:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H755,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":55.655117781141001},null,{"$f":"IF($H755>$C755,INDEX(V$750:V754,MATCH($C755,$F$750:$F754,0)),INDEX(V756:V$812,MATCH($C755,$F756:$F$812,0)))","v":9.7879199122104105E-2},{"$f":"IF($H755>$C755,INDEX(W$750:W754,MATCH($C755,$F$750:$F754,0)),INDEX(W756:W$812,MATCH($C755,$F756:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H755>$C755,INDEX(X$750:X754,MATCH($C755,$F$750:$F754,0)),INDEX(X756:X$812,MATCH($C755,$F756:$F$812,0)))","v":1313500},{"$f":"IF($H755>$C755,INDEX(Y$750:Y754,MATCH($C755,$F$750:$F754,0)),INDEX(Y756:Y$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(Z$750:Z754,MATCH($C755,$F$750:$F754,0)),INDEX(Z756:Z$812,MATCH($C755,$F756:$F$812,0)))","v":469560},{"$f":"IF($H755>$C755,INDEX(AA$750:AA754,MATCH($C755,$F$750:$F754,0)),INDEX(AA756:AA$812,MATCH($C755,$F756:$F$812,0)))","v":13.8},{"$f":"IF($H755>$C755,INDEX(AB$750:AB754,MATCH($C755,$F$750:$F754,0)),INDEX(AB756:AB$812,MATCH($C755,$F756:$F$812,0)))","v":1800},{"$f":"IF($H755>$C755,INDEX(AC$750:AC754,MATCH($C755,$F$750:$F754,0)),INDEX(AC756:AC$812,MATCH($C755,$F756:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H755>$C755,INDEX(AH$750:AH754,MATCH($C755,$F$750:$F754,0)),INDEX(AH756:AH$812,MATCH($C755,$F756:$F$812,0)))","v":0.4},{"$f":"IF($H755>$C755,INDEX(AI$750:AI754,MATCH($C755,$F$750:$F754,0)),INDEX(AI756:AI$812,MATCH($C755,$F756:$F$812,0)))","v":1},{"$f":"IF($H755>$C755,INDEX(AJ$750:AJ754,MATCH($C755,$F$750:$F754,0)),INDEX(AJ756:AJ$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(AK$750:AK754,MATCH($C755,$F$750:$F754,0)),INDEX(AK756:AK$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(AL$750:AL754,MATCH($C755,$F$750:$F754,0)),INDEX(AL756:AL$812,MATCH($C755,$F756:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H755>$C755,INDEX(AM$750:AM754,MATCH($C755,$F$750:$F754,0)),INDEX(AM756:AM$812,MATCH($C755,$F756:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H755>$C755,INDEX(AN$750:AN754,MATCH($C755,$F$750:$F754,0)),INDEX(AN756:AN$812,MATCH($C755,$F756:$F$812,0)))","v":260.82},null,{"$f":"IF($H755>$C755,INDEX(AP$750:AP754,MATCH($C755,$F$750:$F754,0)),INDEX(AP756:AP$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(AQ$750:AQ754,MATCH($C755,$F$750:$F754,0)),INDEX(AQ756:AQ$812,MATCH($C755,$F756:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H755>$C755,INDEX(AR$750:AR754,MATCH($C755,$F$750:$F754,0)),INDEX(AR756:AR$812,MATCH($C755,$F756:$F$812,0)))","v":5591},{"$f":"IF($H755>$C755,INDEX(AS$750:AS754,MATCH($C755,$F$750:$F754,0)),INDEX(AS756:AS$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(AT$750:AT754,MATCH($C755,$F$750:$F754,0)),INDEX(AT756:AT$812,MATCH($C755,$F756:$F$812,0)))","v":69257.307440079094},{"$f":"IF($H755>$C755,INDEX(AU$750:AU754,MATCH($C755,$F$750:$F754,0)),INDEX(AU756:AU$812,MATCH($C755,$F756:$F$812,0)))","v":0.6},{"$f":"IF($H755>$C755,INDEX(AV$750:AV754,MATCH($C755,$F$750:$F754,0)),INDEX(AV756:AV$812,MATCH($C755,$F756:$F$812,0)))","v":112357.5},{"$f":"IF($H755>$C755,INDEX(AW$750:AW754,MATCH($C755,$F$750:$F754,0)),INDEX(AW756:AW$812,MATCH($C755,$F756:$F$812,0)))","v":3589},{"$f":"IF($H755>$C755,INDEX(AX$750:AX754,MATCH($C755,$F$750:$F754,0)),INDEX(AX756:AX$812,MATCH($C755,$F756:$F$812,0)))","v":0.2},{"$f":"IF($H755>$C755,INDEX(AY$750:AY754,MATCH($C755,$F$750:$F754,0)),INDEX(AY756:AY$812,MATCH($C755,$F756:$F$812,0)))","v":11},{"$f":"IF($H755>$C755,INDEX(AZ$750:AZ754,MATCH($C755,$F$750:$F754,0)),INDEX(AZ756:AZ$812,MATCH($C755,$F756:$F$812,0)))","v":100000},null,{"$f":"IF($H755>$C755,INDEX(BB$750:BB754,MATCH($C755,$F$750:$F754,0)),INDEX(BB756:BB$812,MATCH($C755,$F756:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H755>$C755,INDEX(BC$750:BC754,MATCH($C755,$F$750:$F754,0)),INDEX(BC756:BC$812,MATCH($C755,$F756:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H755>$C755,INDEX(BD$750:BD754,MATCH($C755,$F$750:$F754,0)),INDEX(BD756:BD$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(BE$750:BE754,MATCH($C755,$F$750:$F754,0)),INDEX(BE756:BE$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(BF$750:BF754,MATCH($C755,$F$750:$F754,0)),INDEX(BF756:BF$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(BG$750:BG754,MATCH($C755,$F$750:$F754,0)),INDEX(BG756:BG$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(BH$750:BH754,MATCH($C755,$F$750:$F754,0)),INDEX(BH756:BH$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(BI$750:BI754,MATCH($C755,$F$750:$F754,0)),INDEX(BI756:BI$812,MATCH($C755,$F756:$F$812,0)))","v":0},{"$f":"IF($H755>$C755,INDEX(BJ$750:BJ754,MATCH($C755,$F$750:$F754,0)),INDEX(BJ756:BJ$812,MATCH($C755,$F756:$F$812,0)))","v":69257.307440079094},null,{"$f":"IF($H755>$C755,INDEX(BL$750:BL754,MATCH($C755,$F$750:$F754,0)),INDEX(BL756:BL$812,MATCH($C755,$F756:$F$812,0)))","v":1},null,{"$f":"IF($H755>$C755,INDEX(BN$750:BN754,MATCH($C755,$F$750:$F754,0)),INDEX(BN756:BN$812,MATCH($C755,$F756:$F$812,0)))","v":26328.575738044892},{"$f":"IF($H755>$C755,INDEX(BO$750:BO754,MATCH($C755,$F$750:$F754,0)),INDEX(BO756:BO$812,MATCH($C755,$F756:$F$812,0)))","v":125700.60396407392}]
[null,2.1,0.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H756)),ABS($E$750:$E$812-H756),0))","v":0},0,0,0,2,2,{"$f":"IF($H756>$C756,INDEX(J$750:J755,MATCH($C756,$F$750:$F755,0)),INDEX(J757:J$812,MATCH($C756,$F757:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H756>$C756,INDEX(K$750:K755,MATCH($C756,$F$750:$F755,0)),INDEX(K757:K$812,MATCH($C756,$F757:$F$812,0)))","v":"Volvo"},{"$f":"IF($H756>$C756,INDEX(L$750:L755,MATCH($C756,$F$750:$F755,0)),INDEX(L757:L$812,MATCH($C756,$F757:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H756>$C756,INDEX(M$750:M755,MATCH($C756,$F$750:$F755,0)),INDEX(M757:M$812,MATCH($C756,$F757:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H756>$C756,INDEX(N$750:N755,MATCH($C756,$F$750:$F755,0)),INDEX(N757:N$812,MATCH($C756,$F757:$F$812,0)))","v":2019},2019,{"$f":"IF($H756>$C756,INDEX(P$750:P755,MATCH($C756,$F$750:$F755,0)),INDEX(P757:P$812,MATCH($C756,$F757:$F$812,0)))","v":0},{"$f":"IF($H756>$C756,INDEX(Q$750:Q755,MATCH($C756,$F$750:$F755,0)),INDEX(Q757:Q$812,MATCH($C756,$F757:$F$812,0)))","v":0},{"$f":"IF($H756>$C756,INDEX(R$750:R755,MATCH($C756,$F$750:$F755,0)),INDEX(R757:R$812,MATCH($C756,$F757:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H756,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":56.703763677083003},null,{"$f":"IF($H756>$C756,INDEX(V$750:V755,MATCH($C756,$F$750:$F755,0)),INDEX(V757:V$812,MATCH($C756,$F757:$F$812,0)))","v":0.10552686756769082},{"$f":"IF($H756>$C756,INDEX(W$750:W755,MATCH($C756,$F$750:$F755,0)),INDEX(W757:W$812,MATCH($C756,$F757:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H756>$C756,INDEX(X$750:X755,MATCH($C756,$F$750:$F755,0)),INDEX(X757:X$812,MATCH($C756,$F757:$F$812,0)))","v":1313500},{"$f":"IF($H756>$C756,INDEX(Y$750:Y755,MATCH($C756,$F$750:$F755,0)),INDEX(Y757:Y$812,MATCH($C756,$F757:$F$812,0)))","v":0},{"$f":"IF($H756>$C756,INDEX(Z$750:Z755,MATCH($C756,$F$750:$F755,0)),INDEX(Z757:Z$812,MATCH($C756,$F757:$F$812,0)))","v":469560},{"$f":"IF($H756>$C756,INDEX(AA$750:AA755,MATCH($C756,$F$750:$F755,0)),INDEX(AA757:AA$812,MATCH($C756,$F757:$F$812,0)))","v":13.8},{"$f":"IF($H756>$C756,INDEX(AB$750:AB755,MATCH($C756,$F$750:$F755,0)),INDEX(AB757:AB$812,MATCH($C756,$F757:$F$812,0)))","v":1800},{"$f":"IF($H756>$C756,INDEX(AC$750:AC755,MATCH($C756,$F$750:$F755,0)),INDEX(AC757:AC$812,MATCH($C756,$F757:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H756>$C756,INDEX(AH$750:AH755,MATCH($C756,$F$750:$F755,0)),INDEX(AH757:AH$812,MATCH($C756,$F757:$F$812,0)))","v":0.4},{"$f":"IF($H756>$C756,INDEX(AI$750:AI755,MATCH($C756,$F$750:$F755,0)),INDEX(AI757:AI$812,MATCH($C756,$F757:$F$812,0)))","v":1},{"$f":"IF($H756>$C756,INDEX(AJ$750:AJ755,MATCH($C756,$F$750:$F755,0)),INDEX(AJ757:AJ$812,MATCH($C756,$F757:$F$812,0)))","v":0},{"$f":"IF($H756>$C756,INDEX(AK$750:AK755,MATCH($C756,$F$750:$F755,0)),INDEX(AK757:AK$812,MATCH($C756,$F757:$F$812,0)))","v":0},{"$f":"IF($H756>$C756,INDEX(AL$750:AL755,MATCH($C756,$F$750:$F755,0)),INDEX(AL757:AL$812,MATCH($C756,$F757:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H756>$C756,INDEX(AM$750:AM755,MATCH($C756,$F$750:$F755,0)),INDEX(AM757:AM$812,MATCH($C756,$F757:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H756>$C756,INDEX(AN$750:AN755,MATCH($C756,$F$750:$F755,0)),INDEX(AN757:AN$812,MATCH($C756,$F757:$F$812,0)))","v":260.82},null,{"$f":"IF($H756>$C756,INDEX(AP$750:AP755,MATCH($C756,$F$750:$F755,0)),INDEX(AP757:AP$812,MATCH($C756,$F757:$F$812,0)))","v":0},{"$f":"IF($H756>$C756,INDEX(AQ$750:AQ755,MATCH($C756,$F$750:$F755,0)),INDEX(AQ757:AQ$812,MATCH($C756,$F757:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H756>$C756,INDEX(AR$750:AR755,MATCH($C756,$F$750:$F755,0)),INDEX(AR757:AR$812,MATCH($C756,$F757:$F$812,0)))","v":5591},{"$f":"IF($H756>$C756,INDEX(AS$750:AS755,MATCH($C756,$F$750:$F755,0)),INDEX(AS757:AS$812,MATCH($C756,$F757:$F$812,0)))","v":0},{"$f":"IF($H756>$C756,INDEX(AT$750:AT755,MATCH($C756,$F$750:$F755,0)),INDEX(AT757:AT$812,MATCH($C756,$F757:$F$812,0)))","v":67383.894888499839},{"$f":"IF($H756>$C756,INDEX(AU$750:AU755,MATCH($C756,$F$750:$F755,0)),INDEX(AU757:AU$812,MATCH($C756,$F757:$F$812,0)))","v":0.6},{"$f":"IF($H756>$C756,INDEX(AV$750:AV755,MATCH($C756,$F$750:$F755,0)),INDEX(AV757:AV$812,MATCH($C756,$F757:$F$812,0)))","v":112357.5},{"$f":"IF($H756>$C756,INDEX(AW$750:AW755,MATCH($C756,$F$750:$F755,0)),INDEX(AW757:AW$812,MATCH($C756,$F757:$F$812,0)))","v":3589},{"$f":"IF($H756>$C756,INDEX(AX$750:AX755,MATCH($C756,$F$750:$F755,0)),INDEX(AX757:AX$812,MATCH($C756,$F757:$F$812,0)))","v":0.2},{"$f":"IF($H756>$C756,INDEX(AY$750:AY755,MATCH($C756,$F$750:$F755,0)),INDEX(AY757:AY$812,MATCH($C756,$F757:$F$812,0)))","v":11},{"$f":"IF($H756>$C756,INDEX(AZ$750:AZ755,MATCH($C756,$F$750:$F755,0)),INDEX(AZ757:AZ$812,MATCH($C756,$F757:$F$812,0)))","v":100000},null,{"$f":"IF($H756>$C756,INDEX(BB$750:BB755,MATCH($C756,$F$750:$F755,0)),INDEX(BB757:BB$812,MATCH($C756,$F757:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H756>$C756,INDEX(BC$750:BC755,MATCH($C756,$F$750:$F755,0)),INDEX(BC757:BC$812,MATCH($C756,$F757:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H756>$C756,INDEX(BD$750:BD755,MATCH($C756,$F$750:$F755,0)),INDEX(BD757:BD$812,MATCH($C756,$F757:$F$812,0)))","v":0},{"$f":"IF($H756>$C756,INDEX(BE$750:BE755,MATCH($C756,$F$750:$F755,0)),INDEX(BE757:BE$812,MATCH($C756,$F757:$F$812,0)))","v":0},{"$f":"IF($H756>$C756,INDEX(BF$750:BF755,MATCH($C756,$F$750:$F755,0)),INDEX(BF757:BF$812,MATCH($C756,$F757:$F$812,0)))","v":0},{"$f":"IF($H756>$C756,INDEX(BG$750:BG755,MATCH($C756,$F$750:$F755,0)),INDEX(BG757:BG$812,MATCH($C756,$F757:$F$812,0)))","v":0},{"$f":"IF($H756>$C756,INDEX(BH$750:BH755,MATCH($C756,$F$750:$F755,0)),INDEX(BH757:BH$812,MATCH($C756,$F757:$F$812,0)))","v":0},{"$f":"IF($H756>$C756,INDEX(BI$750:BI755,MATCH($C756,$F$750:$F755,0)),INDEX(BI757:BI$812,MATCH($C756,$F757:$F$812,0)))","v":0},{"$f":"IF($H756>$C756,INDEX(BJ$750:BJ755,MATCH($C756,$F$750:$F755,0)),INDEX(BJ757:BJ$812,MATCH($C756,$F757:$F$812,0)))","v":67383.894888499839},null,{"$f":"IF($H756>$C756,INDEX(BL$750:BL755,MATCH($C756,$F$750:$F755,0)),INDEX(BL757:BL$812,MATCH($C756,$F757:$F$812,0)))","v":1},null,{"$f":"IF($H756>$C756,INDEX(BN$750:BN755,MATCH($C756,$F$750:$F755,0)),INDEX(BN757:BN$812,MATCH($C756,$F757:$F$812,0)))","v":25616.386857535304},{"$f":"IF($H756>$C756,INDEX(BO$750:BO755,MATCH($C756,$F$750:$F755,0)),INDEX(BO757:BO$812,MATCH($C756,$F757:$F$812,0)))","v":125700.60396407392}]
[null,2.2000000000000002,0.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H757)),ABS($E$750:$E$812-H757),0))","v":0},0,0,0,2,2,{"$f":"IF($H757>$C757,INDEX(J$750:J756,MATCH($C757,$F$750:$F756,0)),INDEX(J758:J$812,MATCH($C757,$F758:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H757>$C757,INDEX(K$750:K756,MATCH($C757,$F$750:$F756,0)),INDEX(K758:K$812,MATCH($C757,$F758:$F$812,0)))","v":"Man"},{"$f":"IF($H757>$C757,INDEX(L$750:L756,MATCH($C757,$F$750:$F756,0)),INDEX(L758:L$812,MATCH($C757,$F758:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H757>$C757,INDEX(M$750:M756,MATCH($C757,$F$750:$F756,0)),INDEX(M758:M$812,MATCH($C757,$F758:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H757>$C757,INDEX(N$750:N756,MATCH($C757,$F$750:$F756,0)),INDEX(N758:N$812,MATCH($C757,$F758:$F$812,0)))","v":2019},2019,{"$f":"IF($H757>$C757,INDEX(P$750:P756,MATCH($C757,$F$750:$F756,0)),INDEX(P758:P$812,MATCH($C757,$F758:$F$812,0)))","v":0},{"$f":"IF($H757>$C757,INDEX(Q$750:Q756,MATCH($C757,$F$750:$F756,0)),INDEX(Q758:Q$812,MATCH($C757,$F758:$F$812,0)))","v":0},{"$f":"IF($H757>$C757,INDEX(R$750:R756,MATCH($C757,$F$750:$F756,0)),INDEX(R758:R$812,MATCH($C757,$F758:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H757,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":56.703763677083003},null,{"$f":"IF($H757>$C757,INDEX(V$750:V756,MATCH($C757,$F$750:$F756,0)),INDEX(V758:V$812,MATCH($C757,$F758:$F$812,0)))","v":8.2792610697270633E-2},{"$f":"IF($H757>$C757,INDEX(W$750:W756,MATCH($C757,$F$750:$F756,0)),INDEX(W758:W$812,MATCH($C757,$F758:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H757>$C757,INDEX(X$750:X756,MATCH($C757,$F$750:$F756,0)),INDEX(X758:X$812,MATCH($C757,$F758:$F$812,0)))","v":1313500},{"$f":"IF($H757>$C757,INDEX(Y$750:Y756,MATCH($C757,$F$750:$F756,0)),INDEX(Y758:Y$812,MATCH($C757,$F758:$F$812,0)))","v":0},{"$f":"IF($H757>$C757,INDEX(Z$750:Z756,MATCH($C757,$F$750:$F756,0)),INDEX(Z758:Z$812,MATCH($C757,$F758:$F$812,0)))","v":469560},{"$f":"IF($H757>$C757,INDEX(AA$750:AA756,MATCH($C757,$F$750:$F756,0)),INDEX(AA758:AA$812,MATCH($C757,$F758:$F$812,0)))","v":13.8},{"$f":"IF($H757>$C757,INDEX(AB$750:AB756,MATCH($C757,$F$750:$F756,0)),INDEX(AB758:AB$812,MATCH($C757,$F758:$F$812,0)))","v":1800},{"$f":"IF($H757>$C757,INDEX(AC$750:AC756,MATCH($C757,$F$750:$F756,0)),INDEX(AC758:AC$812,MATCH($C757,$F758:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H757>$C757,INDEX(AH$750:AH756,MATCH($C757,$F$750:$F756,0)),INDEX(AH758:AH$812,MATCH($C757,$F758:$F$812,0)))","v":0.4},{"$f":"IF($H757>$C757,INDEX(AI$750:AI756,MATCH($C757,$F$750:$F756,0)),INDEX(AI758:AI$812,MATCH($C757,$F758:$F$812,0)))","v":1},{"$f":"IF($H757>$C757,INDEX(AJ$750:AJ756,MATCH($C757,$F$750:$F756,0)),INDEX(AJ758:AJ$812,MATCH($C757,$F758:$F$812,0)))","v":0},{"$f":"IF($H757>$C757,INDEX(AK$750:AK756,MATCH($C757,$F$750:$F756,0)),INDEX(AK758:AK$812,MATCH($C757,$F758:$F$812,0)))","v":0},{"$f":"IF($H757>$C757,INDEX(AL$750:AL756,MATCH($C757,$F$750:$F756,0)),INDEX(AL758:AL$812,MATCH($C757,$F758:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H757>$C757,INDEX(AM$750:AM756,MATCH($C757,$F$750:$F756,0)),INDEX(AM758:AM$812,MATCH($C757,$F758:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H757>$C757,INDEX(AN$750:AN756,MATCH($C757,$F$750:$F756,0)),INDEX(AN758:AN$812,MATCH($C757,$F758:$F$812,0)))","v":260.82},null,{"$f":"IF($H757>$C757,INDEX(AP$750:AP756,MATCH($C757,$F$750:$F756,0)),INDEX(AP758:AP$812,MATCH($C757,$F758:$F$812,0)))","v":0},{"$f":"IF($H757>$C757,INDEX(AQ$750:AQ756,MATCH($C757,$F$750:$F756,0)),INDEX(AQ758:AQ$812,MATCH($C757,$F758:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H757>$C757,INDEX(AR$750:AR756,MATCH($C757,$F$750:$F756,0)),INDEX(AR758:AR$812,MATCH($C757,$F758:$F$812,0)))","v":5591},{"$f":"IF($H757>$C757,INDEX(AS$750:AS756,MATCH($C757,$F$750:$F756,0)),INDEX(AS758:AS$812,MATCH($C757,$F758:$F$812,0)))","v":0},{"$f":"IF($H757>$C757,INDEX(AT$750:AT756,MATCH($C757,$F$750:$F756,0)),INDEX(AT758:AT$812,MATCH($C757,$F758:$F$812,0)))","v":57040.70714274214},{"$f":"IF($H757>$C757,INDEX(AU$750:AU756,MATCH($C757,$F$750:$F756,0)),INDEX(AU758:AU$812,MATCH($C757,$F758:$F$812,0)))","v":0.6},{"$f":"IF($H757>$C757,INDEX(AV$750:AV756,MATCH($C757,$F$750:$F756,0)),INDEX(AV758:AV$812,MATCH($C757,$F758:$F$812,0)))","v":112357.5},{"$f":"IF($H757>$C757,INDEX(AW$750:AW756,MATCH($C757,$F$750:$F756,0)),INDEX(AW758:AW$812,MATCH($C757,$F758:$F$812,0)))","v":3589},{"$f":"IF($H757>$C757,INDEX(AX$750:AX756,MATCH($C757,$F$750:$F756,0)),INDEX(AX758:AX$812,MATCH($C757,$F758:$F$812,0)))","v":0.2},{"$f":"IF($H757>$C757,INDEX(AY$750:AY756,MATCH($C757,$F$750:$F756,0)),INDEX(AY758:AY$812,MATCH($C757,$F758:$F$812,0)))","v":11},{"$f":"IF($H757>$C757,INDEX(AZ$750:AZ756,MATCH($C757,$F$750:$F756,0)),INDEX(AZ758:AZ$812,MATCH($C757,$F758:$F$812,0)))","v":100000},null,{"$f":"IF($H757>$C757,INDEX(BB$750:BB756,MATCH($C757,$F$750:$F756,0)),INDEX(BB758:BB$812,MATCH($C757,$F758:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H757>$C757,INDEX(BC$750:BC756,MATCH($C757,$F$750:$F756,0)),INDEX(BC758:BC$812,MATCH($C757,$F758:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H757>$C757,INDEX(BD$750:BD756,MATCH($C757,$F$750:$F756,0)),INDEX(BD758:BD$812,MATCH($C757,$F758:$F$812,0)))","v":0},{"$f":"IF($H757>$C757,INDEX(BE$750:BE756,MATCH($C757,$F$750:$F756,0)),INDEX(BE758:BE$812,MATCH($C757,$F758:$F$812,0)))","v":0},{"$f":"IF($H757>$C757,INDEX(BF$750:BF756,MATCH($C757,$F$750:$F756,0)),INDEX(BF758:BF$812,MATCH($C757,$F758:$F$812,0)))","v":0},{"$f":"IF($H757>$C757,INDEX(BG$750:BG756,MATCH($C757,$F$750:$F756,0)),INDEX(BG758:BG$812,MATCH($C757,$F758:$F$812,0)))","v":0},{"$f":"IF($H757>$C757,INDEX(BH$750:BH756,MATCH($C757,$F$750:$F756,0)),INDEX(BH758:BH$812,MATCH($C757,$F758:$F$812,0)))","v":0},{"$f":"IF($H757>$C757,INDEX(BI$750:BI756,MATCH($C757,$F$750:$F756,0)),INDEX(BI758:BI$812,MATCH($C757,$F758:$F$812,0)))","v":0},{"$f":"IF($H757>$C757,INDEX(BJ$750:BJ756,MATCH($C757,$F$750:$F756,0)),INDEX(BJ758:BJ$812,MATCH($C757,$F758:$F$812,0)))","v":57040.70714274214},null,{"$f":"IF($H757>$C757,INDEX(BL$750:BL756,MATCH($C757,$F$750:$F756,0)),INDEX(BL758:BL$812,MATCH($C757,$F758:$F$812,0)))","v":1},null,{"$f":"IF($H757>$C757,INDEX(BN$750:BN756,MATCH($C757,$F$750:$F756,0)),INDEX(BN758:BN$812,MATCH($C757,$F758:$F$812,0)))","v":21684.362757802435},{"$f":"IF($H757>$C757,INDEX(BO$750:BO756,MATCH($C757,$F$750:$F756,0)),INDEX(BO758:BO$812,MATCH($C757,$F758:$F$812,0)))","v":125700.60396407392}]
[null,2.2999999999999998,0.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H758)),ABS($E$750:$E$812-H758),0))","v":0},0,0,0,2,2,{"$f":"IF($H758>$C758,INDEX(J$750:J757,MATCH($C758,$F$750:$F757,0)),INDEX(J759:J$812,MATCH($C758,$F759:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H758>$C758,INDEX(K$750:K757,MATCH($C758,$F$750:$F757,0)),INDEX(K759:K$812,MATCH($C758,$F759:$F$812,0)))","v":"Scania"},{"$f":"IF($H758>$C758,INDEX(L$750:L757,MATCH($C758,$F$750:$F757,0)),INDEX(L759:L$812,MATCH($C758,$F759:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H758>$C758,INDEX(M$750:M757,MATCH($C758,$F$750:$F757,0)),INDEX(M759:M$812,MATCH($C758,$F759:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H758>$C758,INDEX(N$750:N757,MATCH($C758,$F$750:$F757,0)),INDEX(N759:N$812,MATCH($C758,$F759:$F$812,0)))","v":2019},2019,{"$f":"IF($H758>$C758,INDEX(P$750:P757,MATCH($C758,$F$750:$F757,0)),INDEX(P759:P$812,MATCH($C758,$F759:$F$812,0)))","v":0},{"$f":"IF($H758>$C758,INDEX(Q$750:Q757,MATCH($C758,$F$750:$F757,0)),INDEX(Q759:Q$812,MATCH($C758,$F759:$F$812,0)))","v":0},{"$f":"IF($H758>$C758,INDEX(R$750:R757,MATCH($C758,$F$750:$F757,0)),INDEX(R759:R$812,MATCH($C758,$F759:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H758,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":56.703763677083003},null,{"$f":"IF($H758>$C758,INDEX(V$750:V757,MATCH($C758,$F$750:$F757,0)),INDEX(V759:V$812,MATCH($C758,$F759:$F$812,0)))","v":9.7879199122104105E-2},{"$f":"IF($H758>$C758,INDEX(W$750:W757,MATCH($C758,$F$750:$F757,0)),INDEX(W759:W$812,MATCH($C758,$F759:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H758>$C758,INDEX(X$750:X757,MATCH($C758,$F$750:$F757,0)),INDEX(X759:X$812,MATCH($C758,$F759:$F$812,0)))","v":1313500},{"$f":"IF($H758>$C758,INDEX(Y$750:Y757,MATCH($C758,$F$750:$F757,0)),INDEX(Y759:Y$812,MATCH($C758,$F759:$F$812,0)))","v":0},{"$f":"IF($H758>$C758,INDEX(Z$750:Z757,MATCH($C758,$F$750:$F757,0)),INDEX(Z759:Z$812,MATCH($C758,$F759:$F$812,0)))","v":469560},{"$f":"IF($H758>$C758,INDEX(AA$750:AA757,MATCH($C758,$F$750:$F757,0)),INDEX(AA759:AA$812,MATCH($C758,$F759:$F$812,0)))","v":13.8},{"$f":"IF($H758>$C758,INDEX(AB$750:AB757,MATCH($C758,$F$750:$F757,0)),INDEX(AB759:AB$812,MATCH($C758,$F759:$F$812,0)))","v":1800},{"$f":"IF($H758>$C758,INDEX(AC$750:AC757,MATCH($C758,$F$750:$F757,0)),INDEX(AC759:AC$812,MATCH($C758,$F759:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H758>$C758,INDEX(AH$750:AH757,MATCH($C758,$F$750:$F757,0)),INDEX(AH759:AH$812,MATCH($C758,$F759:$F$812,0)))","v":0.4},{"$f":"IF($H758>$C758,INDEX(AI$750:AI757,MATCH($C758,$F$750:$F757,0)),INDEX(AI759:AI$812,MATCH($C758,$F759:$F$812,0)))","v":1},{"$f":"IF($H758>$C758,INDEX(AJ$750:AJ757,MATCH($C758,$F$750:$F757,0)),INDEX(AJ759:AJ$812,MATCH($C758,$F759:$F$812,0)))","v":0},{"$f":"IF($H758>$C758,INDEX(AK$750:AK757,MATCH($C758,$F$750:$F757,0)),INDEX(AK759:AK$812,MATCH($C758,$F759:$F$812,0)))","v":0},{"$f":"IF($H758>$C758,INDEX(AL$750:AL757,MATCH($C758,$F$750:$F757,0)),INDEX(AL759:AL$812,MATCH($C758,$F759:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H758>$C758,INDEX(AM$750:AM757,MATCH($C758,$F$750:$F757,0)),INDEX(AM759:AM$812,MATCH($C758,$F759:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H758>$C758,INDEX(AN$750:AN757,MATCH($C758,$F$750:$F757,0)),INDEX(AN759:AN$812,MATCH($C758,$F759:$F$812,0)))","v":260.82},null,{"$f":"IF($H758>$C758,INDEX(AP$750:AP757,MATCH($C758,$F$750:$F757,0)),INDEX(AP759:AP$812,MATCH($C758,$F759:$F$812,0)))","v":0},{"$f":"IF($H758>$C758,INDEX(AQ$750:AQ757,MATCH($C758,$F$750:$F757,0)),INDEX(AQ759:AQ$812,MATCH($C758,$F759:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H758>$C758,INDEX(AR$750:AR757,MATCH($C758,$F$750:$F757,0)),INDEX(AR759:AR$812,MATCH($C758,$F759:$F$812,0)))","v":5591},{"$f":"IF($H758>$C758,INDEX(AS$750:AS757,MATCH($C758,$F$750:$F757,0)),INDEX(AS759:AS$812,MATCH($C758,$F759:$F$812,0)))","v":0},{"$f":"IF($H758>$C758,INDEX(AT$750:AT757,MATCH($C758,$F$750:$F757,0)),INDEX(AT759:AT$812,MATCH($C758,$F759:$F$812,0)))","v":69257.307440079094},{"$f":"IF($H758>$C758,INDEX(AU$750:AU757,MATCH($C758,$F$750:$F757,0)),INDEX(AU759:AU$812,MATCH($C758,$F759:$F$812,0)))","v":0.6},{"$f":"IF($H758>$C758,INDEX(AV$750:AV757,MATCH($C758,$F$750:$F757,0)),INDEX(AV759:AV$812,MATCH($C758,$F759:$F$812,0)))","v":112357.5},{"$f":"IF($H758>$C758,INDEX(AW$750:AW757,MATCH($C758,$F$750:$F757,0)),INDEX(AW759:AW$812,MATCH($C758,$F759:$F$812,0)))","v":3589},{"$f":"IF($H758>$C758,INDEX(AX$750:AX757,MATCH($C758,$F$750:$F757,0)),INDEX(AX759:AX$812,MATCH($C758,$F759:$F$812,0)))","v":0.2},{"$f":"IF($H758>$C758,INDEX(AY$750:AY757,MATCH($C758,$F$750:$F757,0)),INDEX(AY759:AY$812,MATCH($C758,$F759:$F$812,0)))","v":11},{"$f":"IF($H758>$C758,INDEX(AZ$750:AZ757,MATCH($C758,$F$750:$F757,0)),INDEX(AZ759:AZ$812,MATCH($C758,$F759:$F$812,0)))","v":100000},null,{"$f":"IF($H758>$C758,INDEX(BB$750:BB757,MATCH($C758,$F$750:$F757,0)),INDEX(BB759:BB$812,MATCH($C758,$F759:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H758>$C758,INDEX(BC$750:BC757,MATCH($C758,$F$750:$F757,0)),INDEX(BC759:BC$812,MATCH($C758,$F759:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H758>$C758,INDEX(BD$750:BD757,MATCH($C758,$F$750:$F757,0)),INDEX(BD759:BD$812,MATCH($C758,$F759:$F$812,0)))","v":0},{"$f":"IF($H758>$C758,INDEX(BE$750:BE757,MATCH($C758,$F$750:$F757,0)),INDEX(BE759:BE$812,MATCH($C758,$F759:$F$812,0)))","v":0},{"$f":"IF($H758>$C758,INDEX(BF$750:BF757,MATCH($C758,$F$750:$F757,0)),INDEX(BF759:BF$812,MATCH($C758,$F759:$F$812,0)))","v":0},{"$f":"IF($H758>$C758,INDEX(BG$750:BG757,MATCH($C758,$F$750:$F757,0)),INDEX(BG759:BG$812,MATCH($C758,$F759:$F$812,0)))","v":0},{"$f":"IF($H758>$C758,INDEX(BH$750:BH757,MATCH($C758,$F$750:$F757,0)),INDEX(BH759:BH$812,MATCH($C758,$F759:$F$812,0)))","v":0},{"$f":"IF($H758>$C758,INDEX(BI$750:BI757,MATCH($C758,$F$750:$F757,0)),INDEX(BI759:BI$812,MATCH($C758,$F759:$F$812,0)))","v":0},{"$f":"IF($H758>$C758,INDEX(BJ$750:BJ757,MATCH($C758,$F$750:$F757,0)),INDEX(BJ759:BJ$812,MATCH($C758,$F759:$F$812,0)))","v":69257.307440079094},null,{"$f":"IF($H758>$C758,INDEX(BL$750:BL757,MATCH($C758,$F$750:$F757,0)),INDEX(BL759:BL$812,MATCH($C758,$F759:$F$812,0)))","v":1},null,{"$f":"IF($H758>$C758,INDEX(BN$750:BN757,MATCH($C758,$F$750:$F757,0)),INDEX(BN759:BN$812,MATCH($C758,$F759:$F$812,0)))","v":26328.575738044892},{"$f":"IF($H758>$C758,INDEX(BO$750:BO757,MATCH($C758,$F$750:$F757,0)),INDEX(BO759:BO$812,MATCH($C758,$F759:$F$812,0)))","v":125700.60396407392}]
[null,3.1,0.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H759)),ABS($E$750:$E$812-H759),0))","v":0},0,{"$f":"(IF(E759=0,0,IF(COUNTIF(E757:E759,E759)=1,E759&\",1\",IF(COUNTIF(E757:E759,E759)=2,E759&\",2\",IF(COUNTIF(E757:E759,E759)=3,E759&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H759>$C759,INDEX(J$750:J758,MATCH($C759,$F$750:$F758,0)),INDEX(J760:J$812,MATCH($C759,$F760:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H759>$C759,INDEX(K$750:K758,MATCH($C759,$F$750:$F758,0)),INDEX(K760:K$812,MATCH($C759,$F760:$F$812,0)))","v":"Volvo"},{"$f":"IF($H759>$C759,INDEX(L$750:L758,MATCH($C759,$F$750:$F758,0)),INDEX(L760:L$812,MATCH($C759,$F760:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H759>$C759,INDEX(M$750:M758,MATCH($C759,$F$750:$F758,0)),INDEX(M760:M$812,MATCH($C759,$F760:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H759>$C759,INDEX(N$750:N758,MATCH($C759,$F$750:$F758,0)),INDEX(N760:N$812,MATCH($C759,$F760:$F$812,0)))","v":2019},2018,{"$f":"IF($H759>$C759,INDEX(P$750:P758,MATCH($C759,$F$750:$F758,0)),INDEX(P760:P$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(Q$750:Q758,MATCH($C759,$F$750:$F758,0)),INDEX(Q760:Q$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(R$750:R758,MATCH($C759,$F$750:$F758,0)),INDEX(R760:R$812,MATCH($C759,$F760:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H759,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":49.292549087373594},null,{"$f":"IF($H759>$C759,INDEX(V$750:V758,MATCH($C759,$F$750:$F758,0)),INDEX(V760:V$812,MATCH($C759,$F760:$F$812,0)))","v":0.10552686756769082},{"$f":"IF($H759>$C759,INDEX(W$750:W758,MATCH($C759,$F$750:$F758,0)),INDEX(W760:W$812,MATCH($C759,$F760:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H759>$C759,INDEX(X$750:X758,MATCH($C759,$F$750:$F758,0)),INDEX(X760:X$812,MATCH($C759,$F760:$F$812,0)))","v":1313500},{"$f":"IF($H759>$C759,INDEX(Y$750:Y758,MATCH($C759,$F$750:$F758,0)),INDEX(Y760:Y$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(Z$750:Z758,MATCH($C759,$F$750:$F758,0)),INDEX(Z760:Z$812,MATCH($C759,$F760:$F$812,0)))","v":469560},{"$f":"IF($H759>$C759,INDEX(AA$750:AA758,MATCH($C759,$F$750:$F758,0)),INDEX(AA760:AA$812,MATCH($C759,$F760:$F$812,0)))","v":13.8},{"$f":"IF($H759>$C759,INDEX(AB$750:AB758,MATCH($C759,$F$750:$F758,0)),INDEX(AB760:AB$812,MATCH($C759,$F760:$F$812,0)))","v":1800},{"$f":"IF($H759>$C759,INDEX(AC$750:AC758,MATCH($C759,$F$750:$F758,0)),INDEX(AC760:AC$812,MATCH($C759,$F760:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H759>$C759,INDEX(AH$750:AH758,MATCH($C759,$F$750:$F758,0)),INDEX(AH760:AH$812,MATCH($C759,$F760:$F$812,0)))","v":0.4},{"$f":"IF($H759>$C759,INDEX(AI$750:AI758,MATCH($C759,$F$750:$F758,0)),INDEX(AI760:AI$812,MATCH($C759,$F760:$F$812,0)))","v":1},{"$f":"IF($H759>$C759,INDEX(AJ$750:AJ758,MATCH($C759,$F$750:$F758,0)),INDEX(AJ760:AJ$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(AK$750:AK758,MATCH($C759,$F$750:$F758,0)),INDEX(AK760:AK$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(AL$750:AL758,MATCH($C759,$F$750:$F758,0)),INDEX(AL760:AL$812,MATCH($C759,$F760:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H759>$C759,INDEX(AM$750:AM758,MATCH($C759,$F$750:$F758,0)),INDEX(AM760:AM$812,MATCH($C759,$F760:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H759>$C759,INDEX(AN$750:AN758,MATCH($C759,$F$750:$F758,0)),INDEX(AN760:AN$812,MATCH($C759,$F760:$F$812,0)))","v":260.82},null,{"$f":"IF($H759>$C759,INDEX(AP$750:AP758,MATCH($C759,$F$750:$F758,0)),INDEX(AP760:AP$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(AQ$750:AQ758,MATCH($C759,$F$750:$F758,0)),INDEX(AQ760:AQ$812,MATCH($C759,$F760:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H759>$C759,INDEX(AR$750:AR758,MATCH($C759,$F$750:$F758,0)),INDEX(AR760:AR$812,MATCH($C759,$F760:$F$812,0)))","v":5591},{"$f":"IF($H759>$C759,INDEX(AS$750:AS758,MATCH($C759,$F$750:$F758,0)),INDEX(AS760:AS$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(AT$750:AT758,MATCH($C759,$F$750:$F758,0)),INDEX(AT760:AT$812,MATCH($C759,$F760:$F$812,0)))","v":67383.894888499839},{"$f":"IF($H759>$C759,INDEX(AU$750:AU758,MATCH($C759,$F$750:$F758,0)),INDEX(AU760:AU$812,MATCH($C759,$F760:$F$812,0)))","v":0.6},{"$f":"IF($H759>$C759,INDEX(AV$750:AV758,MATCH($C759,$F$750:$F758,0)),INDEX(AV760:AV$812,MATCH($C759,$F760:$F$812,0)))","v":112357.5},{"$f":"IF($H759>$C759,INDEX(AW$750:AW758,MATCH($C759,$F$750:$F758,0)),INDEX(AW760:AW$812,MATCH($C759,$F760:$F$812,0)))","v":3589},{"$f":"IF($H759>$C759,INDEX(AX$750:AX758,MATCH($C759,$F$750:$F758,0)),INDEX(AX760:AX$812,MATCH($C759,$F760:$F$812,0)))","v":0.2},{"$f":"IF($H759>$C759,INDEX(AY$750:AY758,MATCH($C759,$F$750:$F758,0)),INDEX(AY760:AY$812,MATCH($C759,$F760:$F$812,0)))","v":11},{"$f":"IF($H759>$C759,INDEX(AZ$750:AZ758,MATCH($C759,$F$750:$F758,0)),INDEX(AZ760:AZ$812,MATCH($C759,$F760:$F$812,0)))","v":100000},null,{"$f":"IF($H759>$C759,INDEX(BB$750:BB758,MATCH($C759,$F$750:$F758,0)),INDEX(BB760:BB$812,MATCH($C759,$F760:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H759>$C759,INDEX(BC$750:BC758,MATCH($C759,$F$750:$F758,0)),INDEX(BC760:BC$812,MATCH($C759,$F760:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H759>$C759,INDEX(BD$750:BD758,MATCH($C759,$F$750:$F758,0)),INDEX(BD760:BD$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(BE$750:BE758,MATCH($C759,$F$750:$F758,0)),INDEX(BE760:BE$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(BF$750:BF758,MATCH($C759,$F$750:$F758,0)),INDEX(BF760:BF$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(BG$750:BG758,MATCH($C759,$F$750:$F758,0)),INDEX(BG760:BG$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(BH$750:BH758,MATCH($C759,$F$750:$F758,0)),INDEX(BH760:BH$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(BI$750:BI758,MATCH($C759,$F$750:$F758,0)),INDEX(BI760:BI$812,MATCH($C759,$F760:$F$812,0)))","v":0},{"$f":"IF($H759>$C759,INDEX(BJ$750:BJ758,MATCH($C759,$F$750:$F758,0)),INDEX(BJ760:BJ$812,MATCH($C759,$F760:$F$812,0)))","v":67383.894888499839},null,{"$f":"IF($H759>$C759,INDEX(BL$750:BL758,MATCH($C759,$F$750:$F758,0)),INDEX(BL760:BL$812,MATCH($C759,$F760:$F$812,0)))","v":1},null,{"$f":"IF($H759>$C759,INDEX(BN$750:BN758,MATCH($C759,$F$750:$F758,0)),INDEX(BN760:BN$812,MATCH($C759,$F760:$F$812,0)))","v":25616.386857535304},{"$f":"IF($H759>$C759,INDEX(BO$750:BO758,MATCH($C759,$F$750:$F758,0)),INDEX(BO760:BO$812,MATCH($C759,$F760:$F$812,0)))","v":125700.60396407392}]
[null,3.2,0.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H760)),ABS($E$750:$E$812-H760),0))","v":0},0,{"$f":"(IF(E760=0,0,IF(COUNTIF(E758:E760,E760)=1,E760&\",1\",IF(COUNTIF(E758:E760,E760)=2,E760&\",2\",IF(COUNTIF(E758:E760,E760)=3,E760&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H760>$C760,INDEX(J$750:J759,MATCH($C760,$F$750:$F759,0)),INDEX(J761:J$812,MATCH($C760,$F761:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H760>$C760,INDEX(K$750:K759,MATCH($C760,$F$750:$F759,0)),INDEX(K761:K$812,MATCH($C760,$F761:$F$812,0)))","v":"Man"},{"$f":"IF($H760>$C760,INDEX(L$750:L759,MATCH($C760,$F$750:$F759,0)),INDEX(L761:L$812,MATCH($C760,$F761:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H760>$C760,INDEX(M$750:M759,MATCH($C760,$F$750:$F759,0)),INDEX(M761:M$812,MATCH($C760,$F761:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H760>$C760,INDEX(N$750:N759,MATCH($C760,$F$750:$F759,0)),INDEX(N761:N$812,MATCH($C760,$F761:$F$812,0)))","v":2019},2018,{"$f":"IF($H760>$C760,INDEX(P$750:P759,MATCH($C760,$F$750:$F759,0)),INDEX(P761:P$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(Q$750:Q759,MATCH($C760,$F$750:$F759,0)),INDEX(Q761:Q$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(R$750:R759,MATCH($C760,$F$750:$F759,0)),INDEX(R761:R$812,MATCH($C760,$F761:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H760,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":49.292549087373594},null,{"$f":"IF($H760>$C760,INDEX(V$750:V759,MATCH($C760,$F$750:$F759,0)),INDEX(V761:V$812,MATCH($C760,$F761:$F$812,0)))","v":8.2792610697270633E-2},{"$f":"IF($H760>$C760,INDEX(W$750:W759,MATCH($C760,$F$750:$F759,0)),INDEX(W761:W$812,MATCH($C760,$F761:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H760>$C760,INDEX(X$750:X759,MATCH($C760,$F$750:$F759,0)),INDEX(X761:X$812,MATCH($C760,$F761:$F$812,0)))","v":1313500},{"$f":"IF($H760>$C760,INDEX(Y$750:Y759,MATCH($C760,$F$750:$F759,0)),INDEX(Y761:Y$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(Z$750:Z759,MATCH($C760,$F$750:$F759,0)),INDEX(Z761:Z$812,MATCH($C760,$F761:$F$812,0)))","v":469560},{"$f":"IF($H760>$C760,INDEX(AA$750:AA759,MATCH($C760,$F$750:$F759,0)),INDEX(AA761:AA$812,MATCH($C760,$F761:$F$812,0)))","v":13.8},{"$f":"IF($H760>$C760,INDEX(AB$750:AB759,MATCH($C760,$F$750:$F759,0)),INDEX(AB761:AB$812,MATCH($C760,$F761:$F$812,0)))","v":1800},{"$f":"IF($H760>$C760,INDEX(AC$750:AC759,MATCH($C760,$F$750:$F759,0)),INDEX(AC761:AC$812,MATCH($C760,$F761:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H760>$C760,INDEX(AH$750:AH759,MATCH($C760,$F$750:$F759,0)),INDEX(AH761:AH$812,MATCH($C760,$F761:$F$812,0)))","v":0.4},{"$f":"IF($H760>$C760,INDEX(AI$750:AI759,MATCH($C760,$F$750:$F759,0)),INDEX(AI761:AI$812,MATCH($C760,$F761:$F$812,0)))","v":1},{"$f":"IF($H760>$C760,INDEX(AJ$750:AJ759,MATCH($C760,$F$750:$F759,0)),INDEX(AJ761:AJ$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(AK$750:AK759,MATCH($C760,$F$750:$F759,0)),INDEX(AK761:AK$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(AL$750:AL759,MATCH($C760,$F$750:$F759,0)),INDEX(AL761:AL$812,MATCH($C760,$F761:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H760>$C760,INDEX(AM$750:AM759,MATCH($C760,$F$750:$F759,0)),INDEX(AM761:AM$812,MATCH($C760,$F761:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H760>$C760,INDEX(AN$750:AN759,MATCH($C760,$F$750:$F759,0)),INDEX(AN761:AN$812,MATCH($C760,$F761:$F$812,0)))","v":260.82},null,{"$f":"IF($H760>$C760,INDEX(AP$750:AP759,MATCH($C760,$F$750:$F759,0)),INDEX(AP761:AP$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(AQ$750:AQ759,MATCH($C760,$F$750:$F759,0)),INDEX(AQ761:AQ$812,MATCH($C760,$F761:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H760>$C760,INDEX(AR$750:AR759,MATCH($C760,$F$750:$F759,0)),INDEX(AR761:AR$812,MATCH($C760,$F761:$F$812,0)))","v":5591},{"$f":"IF($H760>$C760,INDEX(AS$750:AS759,MATCH($C760,$F$750:$F759,0)),INDEX(AS761:AS$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(AT$750:AT759,MATCH($C760,$F$750:$F759,0)),INDEX(AT761:AT$812,MATCH($C760,$F761:$F$812,0)))","v":57040.70714274214},{"$f":"IF($H760>$C760,INDEX(AU$750:AU759,MATCH($C760,$F$750:$F759,0)),INDEX(AU761:AU$812,MATCH($C760,$F761:$F$812,0)))","v":0.6},{"$f":"IF($H760>$C760,INDEX(AV$750:AV759,MATCH($C760,$F$750:$F759,0)),INDEX(AV761:AV$812,MATCH($C760,$F761:$F$812,0)))","v":112357.5},{"$f":"IF($H760>$C760,INDEX(AW$750:AW759,MATCH($C760,$F$750:$F759,0)),INDEX(AW761:AW$812,MATCH($C760,$F761:$F$812,0)))","v":3589},{"$f":"IF($H760>$C760,INDEX(AX$750:AX759,MATCH($C760,$F$750:$F759,0)),INDEX(AX761:AX$812,MATCH($C760,$F761:$F$812,0)))","v":0.2},{"$f":"IF($H760>$C760,INDEX(AY$750:AY759,MATCH($C760,$F$750:$F759,0)),INDEX(AY761:AY$812,MATCH($C760,$F761:$F$812,0)))","v":11},{"$f":"IF($H760>$C760,INDEX(AZ$750:AZ759,MATCH($C760,$F$750:$F759,0)),INDEX(AZ761:AZ$812,MATCH($C760,$F761:$F$812,0)))","v":100000},null,{"$f":"IF($H760>$C760,INDEX(BB$750:BB759,MATCH($C760,$F$750:$F759,0)),INDEX(BB761:BB$812,MATCH($C760,$F761:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H760>$C760,INDEX(BC$750:BC759,MATCH($C760,$F$750:$F759,0)),INDEX(BC761:BC$812,MATCH($C760,$F761:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H760>$C760,INDEX(BD$750:BD759,MATCH($C760,$F$750:$F759,0)),INDEX(BD761:BD$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(BE$750:BE759,MATCH($C760,$F$750:$F759,0)),INDEX(BE761:BE$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(BF$750:BF759,MATCH($C760,$F$750:$F759,0)),INDEX(BF761:BF$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(BG$750:BG759,MATCH($C760,$F$750:$F759,0)),INDEX(BG761:BG$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(BH$750:BH759,MATCH($C760,$F$750:$F759,0)),INDEX(BH761:BH$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(BI$750:BI759,MATCH($C760,$F$750:$F759,0)),INDEX(BI761:BI$812,MATCH($C760,$F761:$F$812,0)))","v":0},{"$f":"IF($H760>$C760,INDEX(BJ$750:BJ759,MATCH($C760,$F$750:$F759,0)),INDEX(BJ761:BJ$812,MATCH($C760,$F761:$F$812,0)))","v":57040.70714274214},null,{"$f":"IF($H760>$C760,INDEX(BL$750:BL759,MATCH($C760,$F$750:$F759,0)),INDEX(BL761:BL$812,MATCH($C760,$F761:$F$812,0)))","v":1},null,{"$f":"IF($H760>$C760,INDEX(BN$750:BN759,MATCH($C760,$F$750:$F759,0)),INDEX(BN761:BN$812,MATCH($C760,$F761:$F$812,0)))","v":21684.362757802435},{"$f":"IF($H760>$C760,INDEX(BO$750:BO759,MATCH($C760,$F$750:$F759,0)),INDEX(BO761:BO$812,MATCH($C760,$F761:$F$812,0)))","v":125700.60396407392}]
[null,3.3,0.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H761)),ABS($E$750:$E$812-H761),0))","v":0},0,0,0,3,3,{"$f":"IF($H761>$C761,INDEX(J$750:J760,MATCH($C761,$F$750:$F760,0)),INDEX(J762:J$812,MATCH($C761,$F762:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H761>$C761,INDEX(K$750:K760,MATCH($C761,$F$750:$F760,0)),INDEX(K762:K$812,MATCH($C761,$F762:$F$812,0)))","v":"Scania"},{"$f":"IF($H761>$C761,INDEX(L$750:L760,MATCH($C761,$F$750:$F760,0)),INDEX(L762:L$812,MATCH($C761,$F762:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H761>$C761,INDEX(M$750:M760,MATCH($C761,$F$750:$F760,0)),INDEX(M762:M$812,MATCH($C761,$F762:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H761>$C761,INDEX(N$750:N760,MATCH($C761,$F$750:$F760,0)),INDEX(N762:N$812,MATCH($C761,$F762:$F$812,0)))","v":2019},2018,{"$f":"IF($H761>$C761,INDEX(P$750:P760,MATCH($C761,$F$750:$F760,0)),INDEX(P762:P$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(Q$750:Q760,MATCH($C761,$F$750:$F760,0)),INDEX(Q762:Q$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(R$750:R760,MATCH($C761,$F$750:$F760,0)),INDEX(R762:R$812,MATCH($C761,$F762:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H761,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":49.292549087373594},null,{"$f":"IF($H761>$C761,INDEX(V$750:V760,MATCH($C761,$F$750:$F760,0)),INDEX(V762:V$812,MATCH($C761,$F762:$F$812,0)))","v":9.7879199122104105E-2},{"$f":"IF($H761>$C761,INDEX(W$750:W760,MATCH($C761,$F$750:$F760,0)),INDEX(W762:W$812,MATCH($C761,$F762:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H761>$C761,INDEX(X$750:X760,MATCH($C761,$F$750:$F760,0)),INDEX(X762:X$812,MATCH($C761,$F762:$F$812,0)))","v":1313500},{"$f":"IF($H761>$C761,INDEX(Y$750:Y760,MATCH($C761,$F$750:$F760,0)),INDEX(Y762:Y$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(Z$750:Z760,MATCH($C761,$F$750:$F760,0)),INDEX(Z762:Z$812,MATCH($C761,$F762:$F$812,0)))","v":469560},{"$f":"IF($H761>$C761,INDEX(AA$750:AA760,MATCH($C761,$F$750:$F760,0)),INDEX(AA762:AA$812,MATCH($C761,$F762:$F$812,0)))","v":13.8},{"$f":"IF($H761>$C761,INDEX(AB$750:AB760,MATCH($C761,$F$750:$F760,0)),INDEX(AB762:AB$812,MATCH($C761,$F762:$F$812,0)))","v":1800},{"$f":"IF($H761>$C761,INDEX(AC$750:AC760,MATCH($C761,$F$750:$F760,0)),INDEX(AC762:AC$812,MATCH($C761,$F762:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H761>$C761,INDEX(AH$750:AH760,MATCH($C761,$F$750:$F760,0)),INDEX(AH762:AH$812,MATCH($C761,$F762:$F$812,0)))","v":0.4},{"$f":"IF($H761>$C761,INDEX(AI$750:AI760,MATCH($C761,$F$750:$F760,0)),INDEX(AI762:AI$812,MATCH($C761,$F762:$F$812,0)))","v":1},{"$f":"IF($H761>$C761,INDEX(AJ$750:AJ760,MATCH($C761,$F$750:$F760,0)),INDEX(AJ762:AJ$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(AK$750:AK760,MATCH($C761,$F$750:$F760,0)),INDEX(AK762:AK$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(AL$750:AL760,MATCH($C761,$F$750:$F760,0)),INDEX(AL762:AL$812,MATCH($C761,$F762:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H761>$C761,INDEX(AM$750:AM760,MATCH($C761,$F$750:$F760,0)),INDEX(AM762:AM$812,MATCH($C761,$F762:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H761>$C761,INDEX(AN$750:AN760,MATCH($C761,$F$750:$F760,0)),INDEX(AN762:AN$812,MATCH($C761,$F762:$F$812,0)))","v":260.82},null,{"$f":"IF($H761>$C761,INDEX(AP$750:AP760,MATCH($C761,$F$750:$F760,0)),INDEX(AP762:AP$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(AQ$750:AQ760,MATCH($C761,$F$750:$F760,0)),INDEX(AQ762:AQ$812,MATCH($C761,$F762:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H761>$C761,INDEX(AR$750:AR760,MATCH($C761,$F$750:$F760,0)),INDEX(AR762:AR$812,MATCH($C761,$F762:$F$812,0)))","v":5591},{"$f":"IF($H761>$C761,INDEX(AS$750:AS760,MATCH($C761,$F$750:$F760,0)),INDEX(AS762:AS$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(AT$750:AT760,MATCH($C761,$F$750:$F760,0)),INDEX(AT762:AT$812,MATCH($C761,$F762:$F$812,0)))","v":69257.307440079094},{"$f":"IF($H761>$C761,INDEX(AU$750:AU760,MATCH($C761,$F$750:$F760,0)),INDEX(AU762:AU$812,MATCH($C761,$F762:$F$812,0)))","v":0.6},{"$f":"IF($H761>$C761,INDEX(AV$750:AV760,MATCH($C761,$F$750:$F760,0)),INDEX(AV762:AV$812,MATCH($C761,$F762:$F$812,0)))","v":112357.5},{"$f":"IF($H761>$C761,INDEX(AW$750:AW760,MATCH($C761,$F$750:$F760,0)),INDEX(AW762:AW$812,MATCH($C761,$F762:$F$812,0)))","v":3589},{"$f":"IF($H761>$C761,INDEX(AX$750:AX760,MATCH($C761,$F$750:$F760,0)),INDEX(AX762:AX$812,MATCH($C761,$F762:$F$812,0)))","v":0.2},{"$f":"IF($H761>$C761,INDEX(AY$750:AY760,MATCH($C761,$F$750:$F760,0)),INDEX(AY762:AY$812,MATCH($C761,$F762:$F$812,0)))","v":11},{"$f":"IF($H761>$C761,INDEX(AZ$750:AZ760,MATCH($C761,$F$750:$F760,0)),INDEX(AZ762:AZ$812,MATCH($C761,$F762:$F$812,0)))","v":100000},null,{"$f":"IF($H761>$C761,INDEX(BB$750:BB760,MATCH($C761,$F$750:$F760,0)),INDEX(BB762:BB$812,MATCH($C761,$F762:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H761>$C761,INDEX(BC$750:BC760,MATCH($C761,$F$750:$F760,0)),INDEX(BC762:BC$812,MATCH($C761,$F762:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H761>$C761,INDEX(BD$750:BD760,MATCH($C761,$F$750:$F760,0)),INDEX(BD762:BD$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(BE$750:BE760,MATCH($C761,$F$750:$F760,0)),INDEX(BE762:BE$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(BF$750:BF760,MATCH($C761,$F$750:$F760,0)),INDEX(BF762:BF$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(BG$750:BG760,MATCH($C761,$F$750:$F760,0)),INDEX(BG762:BG$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(BH$750:BH760,MATCH($C761,$F$750:$F760,0)),INDEX(BH762:BH$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(BI$750:BI760,MATCH($C761,$F$750:$F760,0)),INDEX(BI762:BI$812,MATCH($C761,$F762:$F$812,0)))","v":0},{"$f":"IF($H761>$C761,INDEX(BJ$750:BJ760,MATCH($C761,$F$750:$F760,0)),INDEX(BJ762:BJ$812,MATCH($C761,$F762:$F$812,0)))","v":69257.307440079094},null,{"$f":"IF($H761>$C761,INDEX(BL$750:BL760,MATCH($C761,$F$750:$F760,0)),INDEX(BL762:BL$812,MATCH($C761,$F762:$F$812,0)))","v":1},null,{"$f":"IF($H761>$C761,INDEX(BN$750:BN760,MATCH($C761,$F$750:$F760,0)),INDEX(BN762:BN$812,MATCH($C761,$F762:$F$812,0)))","v":26328.575738044892},{"$f":"IF($H761>$C761,INDEX(BO$750:BO760,MATCH($C761,$F$750:$F760,0)),INDEX(BO762:BO$812,MATCH($C761,$F762:$F$812,0)))","v":125700.60396407392}]
[null,4.0999999999999996,6.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H762)),ABS($E$750:$E$812-H762),0))","v":6},0,0,0,4,4,{"$f":"IF($H762>$C762,INDEX(J$750:J761,MATCH($C762,$F$750:$F761,0)),INDEX(J763:J$812,MATCH($C762,$F763:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H762>$C762,INDEX(K$750:K761,MATCH($C762,$F$750:$F761,0)),INDEX(K763:K$812,MATCH($C762,$F763:$F$812,0)))","v":"Volvo"},{"$f":"IF($H762>$C762,INDEX(L$750:L761,MATCH($C762,$F$750:$F761,0)),INDEX(L763:L$812,MATCH($C762,$F763:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H762>$C762,INDEX(M$750:M761,MATCH($C762,$F$750:$F761,0)),INDEX(M763:M$812,MATCH($C762,$F763:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H762>$C762,INDEX(N$750:N761,MATCH($C762,$F$750:$F761,0)),INDEX(N763:N$812,MATCH($C762,$F763:$F$812,0)))","v":2015},2017,{"$f":"IF($H762>$C762,INDEX(P$750:P761,MATCH($C762,$F$750:$F761,0)),INDEX(P763:P$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(Q$750:Q761,MATCH($C762,$F$750:$F761,0)),INDEX(Q763:Q$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(R$750:R761,MATCH($C762,$F$750:$F761,0)),INDEX(R763:R$812,MATCH($C762,$F763:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H762,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":40.0585970411707},null,{"$f":"IF($H762>$C762,INDEX(V$750:V761,MATCH($C762,$F$750:$F761,0)),INDEX(V763:V$812,MATCH($C762,$F763:$F$812,0)))","v":0.10552686756769082},{"$f":"IF($H762>$C762,INDEX(W$750:W761,MATCH($C762,$F$750:$F761,0)),INDEX(W763:W$812,MATCH($C762,$F763:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H762>$C762,INDEX(X$750:X761,MATCH($C762,$F$750:$F761,0)),INDEX(X763:X$812,MATCH($C762,$F763:$F$812,0)))","v":1313500},{"$f":"IF($H762>$C762,INDEX(Y$750:Y761,MATCH($C762,$F$750:$F761,0)),INDEX(Y763:Y$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(Z$750:Z761,MATCH($C762,$F$750:$F761,0)),INDEX(Z763:Z$812,MATCH($C762,$F763:$F$812,0)))","v":469560},{"$f":"IF($H762>$C762,INDEX(AA$750:AA761,MATCH($C762,$F$750:$F761,0)),INDEX(AA763:AA$812,MATCH($C762,$F763:$F$812,0)))","v":13.8},{"$f":"IF($H762>$C762,INDEX(AB$750:AB761,MATCH($C762,$F$750:$F761,0)),INDEX(AB763:AB$812,MATCH($C762,$F763:$F$812,0)))","v":1800},{"$f":"IF($H762>$C762,INDEX(AC$750:AC761,MATCH($C762,$F$750:$F761,0)),INDEX(AC763:AC$812,MATCH($C762,$F763:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H762>$C762,INDEX(AH$750:AH761,MATCH($C762,$F$750:$F761,0)),INDEX(AH763:AH$812,MATCH($C762,$F763:$F$812,0)))","v":0.4},{"$f":"IF($H762>$C762,INDEX(AI$750:AI761,MATCH($C762,$F$750:$F761,0)),INDEX(AI763:AI$812,MATCH($C762,$F763:$F$812,0)))","v":1},{"$f":"IF($H762>$C762,INDEX(AJ$750:AJ761,MATCH($C762,$F$750:$F761,0)),INDEX(AJ763:AJ$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(AK$750:AK761,MATCH($C762,$F$750:$F761,0)),INDEX(AK763:AK$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(AL$750:AL761,MATCH($C762,$F$750:$F761,0)),INDEX(AL763:AL$812,MATCH($C762,$F763:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H762>$C762,INDEX(AM$750:AM761,MATCH($C762,$F$750:$F761,0)),INDEX(AM763:AM$812,MATCH($C762,$F763:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H762>$C762,INDEX(AN$750:AN761,MATCH($C762,$F$750:$F761,0)),INDEX(AN763:AN$812,MATCH($C762,$F763:$F$812,0)))","v":260.82},null,{"$f":"IF($H762>$C762,INDEX(AP$750:AP761,MATCH($C762,$F$750:$F761,0)),INDEX(AP763:AP$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(AQ$750:AQ761,MATCH($C762,$F$750:$F761,0)),INDEX(AQ763:AQ$812,MATCH($C762,$F763:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H762>$C762,INDEX(AR$750:AR761,MATCH($C762,$F$750:$F761,0)),INDEX(AR763:AR$812,MATCH($C762,$F763:$F$812,0)))","v":5591},{"$f":"IF($H762>$C762,INDEX(AS$750:AS761,MATCH($C762,$F$750:$F761,0)),INDEX(AS763:AS$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(AT$750:AT761,MATCH($C762,$F$750:$F761,0)),INDEX(AT763:AT$812,MATCH($C762,$F763:$F$812,0)))","v":67383.894888499839},{"$f":"IF($H762>$C762,INDEX(AU$750:AU761,MATCH($C762,$F$750:$F761,0)),INDEX(AU763:AU$812,MATCH($C762,$F763:$F$812,0)))","v":0.6},{"$f":"IF($H762>$C762,INDEX(AV$750:AV761,MATCH($C762,$F$750:$F761,0)),INDEX(AV763:AV$812,MATCH($C762,$F763:$F$812,0)))","v":112357.5},{"$f":"IF($H762>$C762,INDEX(AW$750:AW761,MATCH($C762,$F$750:$F761,0)),INDEX(AW763:AW$812,MATCH($C762,$F763:$F$812,0)))","v":3589},{"$f":"IF($H762>$C762,INDEX(AX$750:AX761,MATCH($C762,$F$750:$F761,0)),INDEX(AX763:AX$812,MATCH($C762,$F763:$F$812,0)))","v":0.2},{"$f":"IF($H762>$C762,INDEX(AY$750:AY761,MATCH($C762,$F$750:$F761,0)),INDEX(AY763:AY$812,MATCH($C762,$F763:$F$812,0)))","v":11},{"$f":"IF($H762>$C762,INDEX(AZ$750:AZ761,MATCH($C762,$F$750:$F761,0)),INDEX(AZ763:AZ$812,MATCH($C762,$F763:$F$812,0)))","v":100000},null,{"$f":"IF($H762>$C762,INDEX(BB$750:BB761,MATCH($C762,$F$750:$F761,0)),INDEX(BB763:BB$812,MATCH($C762,$F763:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H762>$C762,INDEX(BC$750:BC761,MATCH($C762,$F$750:$F761,0)),INDEX(BC763:BC$812,MATCH($C762,$F763:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H762>$C762,INDEX(BD$750:BD761,MATCH($C762,$F$750:$F761,0)),INDEX(BD763:BD$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(BE$750:BE761,MATCH($C762,$F$750:$F761,0)),INDEX(BE763:BE$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(BF$750:BF761,MATCH($C762,$F$750:$F761,0)),INDEX(BF763:BF$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(BG$750:BG761,MATCH($C762,$F$750:$F761,0)),INDEX(BG763:BG$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(BH$750:BH761,MATCH($C762,$F$750:$F761,0)),INDEX(BH763:BH$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(BI$750:BI761,MATCH($C762,$F$750:$F761,0)),INDEX(BI763:BI$812,MATCH($C762,$F763:$F$812,0)))","v":0},{"$f":"IF($H762>$C762,INDEX(BJ$750:BJ761,MATCH($C762,$F$750:$F761,0)),INDEX(BJ763:BJ$812,MATCH($C762,$F763:$F$812,0)))","v":67383.894888499839},null,{"$f":"IF($H762>$C762,INDEX(BL$750:BL761,MATCH($C762,$F$750:$F761,0)),INDEX(BL763:BL$812,MATCH($C762,$F763:$F$812,0)))","v":1},null,{"$f":"IF($H762>$C762,INDEX(BN$750:BN761,MATCH($C762,$F$750:$F761,0)),INDEX(BN763:BN$812,MATCH($C762,$F763:$F$812,0)))","v":25616.386857535304},{"$f":"IF($H762>$C762,INDEX(BO$750:BO761,MATCH($C762,$F$750:$F761,0)),INDEX(BO763:BO$812,MATCH($C762,$F763:$F$812,0)))","v":125700.60396407392}]
[null,4.2,6.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H763)),ABS($E$750:$E$812-H763),0))","v":6},0,0,0,4,4,{"$f":"IF($H763>$C763,INDEX(J$750:J762,MATCH($C763,$F$750:$F762,0)),INDEX(J764:J$812,MATCH($C763,$F764:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H763>$C763,INDEX(K$750:K762,MATCH($C763,$F$750:$F762,0)),INDEX(K764:K$812,MATCH($C763,$F764:$F$812,0)))","v":"Man"},{"$f":"IF($H763>$C763,INDEX(L$750:L762,MATCH($C763,$F$750:$F762,0)),INDEX(L764:L$812,MATCH($C763,$F764:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H763>$C763,INDEX(M$750:M762,MATCH($C763,$F$750:$F762,0)),INDEX(M764:M$812,MATCH($C763,$F764:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H763>$C763,INDEX(N$750:N762,MATCH($C763,$F$750:$F762,0)),INDEX(N764:N$812,MATCH($C763,$F764:$F$812,0)))","v":2015},2017,{"$f":"IF($H763>$C763,INDEX(P$750:P762,MATCH($C763,$F$750:$F762,0)),INDEX(P764:P$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(Q$750:Q762,MATCH($C763,$F$750:$F762,0)),INDEX(Q764:Q$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(R$750:R762,MATCH($C763,$F$750:$F762,0)),INDEX(R764:R$812,MATCH($C763,$F764:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H763,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":40.0585970411707},null,{"$f":"IF($H763>$C763,INDEX(V$750:V762,MATCH($C763,$F$750:$F762,0)),INDEX(V764:V$812,MATCH($C763,$F764:$F$812,0)))","v":8.2792610697270633E-2},{"$f":"IF($H763>$C763,INDEX(W$750:W762,MATCH($C763,$F$750:$F762,0)),INDEX(W764:W$812,MATCH($C763,$F764:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H763>$C763,INDEX(X$750:X762,MATCH($C763,$F$750:$F762,0)),INDEX(X764:X$812,MATCH($C763,$F764:$F$812,0)))","v":1313500},{"$f":"IF($H763>$C763,INDEX(Y$750:Y762,MATCH($C763,$F$750:$F762,0)),INDEX(Y764:Y$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(Z$750:Z762,MATCH($C763,$F$750:$F762,0)),INDEX(Z764:Z$812,MATCH($C763,$F764:$F$812,0)))","v":469560},{"$f":"IF($H763>$C763,INDEX(AA$750:AA762,MATCH($C763,$F$750:$F762,0)),INDEX(AA764:AA$812,MATCH($C763,$F764:$F$812,0)))","v":13.8},{"$f":"IF($H763>$C763,INDEX(AB$750:AB762,MATCH($C763,$F$750:$F762,0)),INDEX(AB764:AB$812,MATCH($C763,$F764:$F$812,0)))","v":1800},{"$f":"IF($H763>$C763,INDEX(AC$750:AC762,MATCH($C763,$F$750:$F762,0)),INDEX(AC764:AC$812,MATCH($C763,$F764:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H763>$C763,INDEX(AH$750:AH762,MATCH($C763,$F$750:$F762,0)),INDEX(AH764:AH$812,MATCH($C763,$F764:$F$812,0)))","v":0.4},{"$f":"IF($H763>$C763,INDEX(AI$750:AI762,MATCH($C763,$F$750:$F762,0)),INDEX(AI764:AI$812,MATCH($C763,$F764:$F$812,0)))","v":1},{"$f":"IF($H763>$C763,INDEX(AJ$750:AJ762,MATCH($C763,$F$750:$F762,0)),INDEX(AJ764:AJ$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(AK$750:AK762,MATCH($C763,$F$750:$F762,0)),INDEX(AK764:AK$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(AL$750:AL762,MATCH($C763,$F$750:$F762,0)),INDEX(AL764:AL$812,MATCH($C763,$F764:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H763>$C763,INDEX(AM$750:AM762,MATCH($C763,$F$750:$F762,0)),INDEX(AM764:AM$812,MATCH($C763,$F764:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H763>$C763,INDEX(AN$750:AN762,MATCH($C763,$F$750:$F762,0)),INDEX(AN764:AN$812,MATCH($C763,$F764:$F$812,0)))","v":260.82},null,{"$f":"IF($H763>$C763,INDEX(AP$750:AP762,MATCH($C763,$F$750:$F762,0)),INDEX(AP764:AP$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(AQ$750:AQ762,MATCH($C763,$F$750:$F762,0)),INDEX(AQ764:AQ$812,MATCH($C763,$F764:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H763>$C763,INDEX(AR$750:AR762,MATCH($C763,$F$750:$F762,0)),INDEX(AR764:AR$812,MATCH($C763,$F764:$F$812,0)))","v":5591},{"$f":"IF($H763>$C763,INDEX(AS$750:AS762,MATCH($C763,$F$750:$F762,0)),INDEX(AS764:AS$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(AT$750:AT762,MATCH($C763,$F$750:$F762,0)),INDEX(AT764:AT$812,MATCH($C763,$F764:$F$812,0)))","v":57040.70714274214},{"$f":"IF($H763>$C763,INDEX(AU$750:AU762,MATCH($C763,$F$750:$F762,0)),INDEX(AU764:AU$812,MATCH($C763,$F764:$F$812,0)))","v":0.6},{"$f":"IF($H763>$C763,INDEX(AV$750:AV762,MATCH($C763,$F$750:$F762,0)),INDEX(AV764:AV$812,MATCH($C763,$F764:$F$812,0)))","v":112357.5},{"$f":"IF($H763>$C763,INDEX(AW$750:AW762,MATCH($C763,$F$750:$F762,0)),INDEX(AW764:AW$812,MATCH($C763,$F764:$F$812,0)))","v":3589},{"$f":"IF($H763>$C763,INDEX(AX$750:AX762,MATCH($C763,$F$750:$F762,0)),INDEX(AX764:AX$812,MATCH($C763,$F764:$F$812,0)))","v":0.2},{"$f":"IF($H763>$C763,INDEX(AY$750:AY762,MATCH($C763,$F$750:$F762,0)),INDEX(AY764:AY$812,MATCH($C763,$F764:$F$812,0)))","v":11},{"$f":"IF($H763>$C763,INDEX(AZ$750:AZ762,MATCH($C763,$F$750:$F762,0)),INDEX(AZ764:AZ$812,MATCH($C763,$F764:$F$812,0)))","v":100000},null,{"$f":"IF($H763>$C763,INDEX(BB$750:BB762,MATCH($C763,$F$750:$F762,0)),INDEX(BB764:BB$812,MATCH($C763,$F764:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H763>$C763,INDEX(BC$750:BC762,MATCH($C763,$F$750:$F762,0)),INDEX(BC764:BC$812,MATCH($C763,$F764:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H763>$C763,INDEX(BD$750:BD762,MATCH($C763,$F$750:$F762,0)),INDEX(BD764:BD$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(BE$750:BE762,MATCH($C763,$F$750:$F762,0)),INDEX(BE764:BE$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(BF$750:BF762,MATCH($C763,$F$750:$F762,0)),INDEX(BF764:BF$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(BG$750:BG762,MATCH($C763,$F$750:$F762,0)),INDEX(BG764:BG$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(BH$750:BH762,MATCH($C763,$F$750:$F762,0)),INDEX(BH764:BH$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(BI$750:BI762,MATCH($C763,$F$750:$F762,0)),INDEX(BI764:BI$812,MATCH($C763,$F764:$F$812,0)))","v":0},{"$f":"IF($H763>$C763,INDEX(BJ$750:BJ762,MATCH($C763,$F$750:$F762,0)),INDEX(BJ764:BJ$812,MATCH($C763,$F764:$F$812,0)))","v":57040.70714274214},null,{"$f":"IF($H763>$C763,INDEX(BL$750:BL762,MATCH($C763,$F$750:$F762,0)),INDEX(BL764:BL$812,MATCH($C763,$F764:$F$812,0)))","v":1},null,{"$f":"IF($H763>$C763,INDEX(BN$750:BN762,MATCH($C763,$F$750:$F762,0)),INDEX(BN764:BN$812,MATCH($C763,$F764:$F$812,0)))","v":21684.362757802435},{"$f":"IF($H763>$C763,INDEX(BO$750:BO762,MATCH($C763,$F$750:$F762,0)),INDEX(BO764:BO$812,MATCH($C763,$F764:$F$812,0)))","v":125700.60396407392}]
[null,4.3,6.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H764)),ABS($E$750:$E$812-H764),0))","v":6},0,0,0,4,4,{"$f":"IF($H764>$C764,INDEX(J$750:J763,MATCH($C764,$F$750:$F763,0)),INDEX(J765:J$812,MATCH($C764,$F765:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H764>$C764,INDEX(K$750:K763,MATCH($C764,$F$750:$F763,0)),INDEX(K765:K$812,MATCH($C764,$F765:$F$812,0)))","v":"Scania"},{"$f":"IF($H764>$C764,INDEX(L$750:L763,MATCH($C764,$F$750:$F763,0)),INDEX(L765:L$812,MATCH($C764,$F765:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H764>$C764,INDEX(M$750:M763,MATCH($C764,$F$750:$F763,0)),INDEX(M765:M$812,MATCH($C764,$F765:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H764>$C764,INDEX(N$750:N763,MATCH($C764,$F$750:$F763,0)),INDEX(N765:N$812,MATCH($C764,$F765:$F$812,0)))","v":2015},2017,{"$f":"IF($H764>$C764,INDEX(P$750:P763,MATCH($C764,$F$750:$F763,0)),INDEX(P765:P$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(Q$750:Q763,MATCH($C764,$F$750:$F763,0)),INDEX(Q765:Q$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(R$750:R763,MATCH($C764,$F$750:$F763,0)),INDEX(R765:R$812,MATCH($C764,$F765:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H764,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":40.0585970411707},null,{"$f":"IF($H764>$C764,INDEX(V$750:V763,MATCH($C764,$F$750:$F763,0)),INDEX(V765:V$812,MATCH($C764,$F765:$F$812,0)))","v":9.7879199122104105E-2},{"$f":"IF($H764>$C764,INDEX(W$750:W763,MATCH($C764,$F$750:$F763,0)),INDEX(W765:W$812,MATCH($C764,$F765:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H764>$C764,INDEX(X$750:X763,MATCH($C764,$F$750:$F763,0)),INDEX(X765:X$812,MATCH($C764,$F765:$F$812,0)))","v":1313500},{"$f":"IF($H764>$C764,INDEX(Y$750:Y763,MATCH($C764,$F$750:$F763,0)),INDEX(Y765:Y$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(Z$750:Z763,MATCH($C764,$F$750:$F763,0)),INDEX(Z765:Z$812,MATCH($C764,$F765:$F$812,0)))","v":469560},{"$f":"IF($H764>$C764,INDEX(AA$750:AA763,MATCH($C764,$F$750:$F763,0)),INDEX(AA765:AA$812,MATCH($C764,$F765:$F$812,0)))","v":13.8},{"$f":"IF($H764>$C764,INDEX(AB$750:AB763,MATCH($C764,$F$750:$F763,0)),INDEX(AB765:AB$812,MATCH($C764,$F765:$F$812,0)))","v":1800},{"$f":"IF($H764>$C764,INDEX(AC$750:AC763,MATCH($C764,$F$750:$F763,0)),INDEX(AC765:AC$812,MATCH($C764,$F765:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H764>$C764,INDEX(AH$750:AH763,MATCH($C764,$F$750:$F763,0)),INDEX(AH765:AH$812,MATCH($C764,$F765:$F$812,0)))","v":0.4},{"$f":"IF($H764>$C764,INDEX(AI$750:AI763,MATCH($C764,$F$750:$F763,0)),INDEX(AI765:AI$812,MATCH($C764,$F765:$F$812,0)))","v":1},{"$f":"IF($H764>$C764,INDEX(AJ$750:AJ763,MATCH($C764,$F$750:$F763,0)),INDEX(AJ765:AJ$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(AK$750:AK763,MATCH($C764,$F$750:$F763,0)),INDEX(AK765:AK$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(AL$750:AL763,MATCH($C764,$F$750:$F763,0)),INDEX(AL765:AL$812,MATCH($C764,$F765:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H764>$C764,INDEX(AM$750:AM763,MATCH($C764,$F$750:$F763,0)),INDEX(AM765:AM$812,MATCH($C764,$F765:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H764>$C764,INDEX(AN$750:AN763,MATCH($C764,$F$750:$F763,0)),INDEX(AN765:AN$812,MATCH($C764,$F765:$F$812,0)))","v":260.82},null,{"$f":"IF($H764>$C764,INDEX(AP$750:AP763,MATCH($C764,$F$750:$F763,0)),INDEX(AP765:AP$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(AQ$750:AQ763,MATCH($C764,$F$750:$F763,0)),INDEX(AQ765:AQ$812,MATCH($C764,$F765:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H764>$C764,INDEX(AR$750:AR763,MATCH($C764,$F$750:$F763,0)),INDEX(AR765:AR$812,MATCH($C764,$F765:$F$812,0)))","v":5591},{"$f":"IF($H764>$C764,INDEX(AS$750:AS763,MATCH($C764,$F$750:$F763,0)),INDEX(AS765:AS$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(AT$750:AT763,MATCH($C764,$F$750:$F763,0)),INDEX(AT765:AT$812,MATCH($C764,$F765:$F$812,0)))","v":69257.307440079094},{"$f":"IF($H764>$C764,INDEX(AU$750:AU763,MATCH($C764,$F$750:$F763,0)),INDEX(AU765:AU$812,MATCH($C764,$F765:$F$812,0)))","v":0.6},{"$f":"IF($H764>$C764,INDEX(AV$750:AV763,MATCH($C764,$F$750:$F763,0)),INDEX(AV765:AV$812,MATCH($C764,$F765:$F$812,0)))","v":112357.5},{"$f":"IF($H764>$C764,INDEX(AW$750:AW763,MATCH($C764,$F$750:$F763,0)),INDEX(AW765:AW$812,MATCH($C764,$F765:$F$812,0)))","v":3589},{"$f":"IF($H764>$C764,INDEX(AX$750:AX763,MATCH($C764,$F$750:$F763,0)),INDEX(AX765:AX$812,MATCH($C764,$F765:$F$812,0)))","v":0.2},{"$f":"IF($H764>$C764,INDEX(AY$750:AY763,MATCH($C764,$F$750:$F763,0)),INDEX(AY765:AY$812,MATCH($C764,$F765:$F$812,0)))","v":11},{"$f":"IF($H764>$C764,INDEX(AZ$750:AZ763,MATCH($C764,$F$750:$F763,0)),INDEX(AZ765:AZ$812,MATCH($C764,$F765:$F$812,0)))","v":100000},null,{"$f":"IF($H764>$C764,INDEX(BB$750:BB763,MATCH($C764,$F$750:$F763,0)),INDEX(BB765:BB$812,MATCH($C764,$F765:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H764>$C764,INDEX(BC$750:BC763,MATCH($C764,$F$750:$F763,0)),INDEX(BC765:BC$812,MATCH($C764,$F765:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H764>$C764,INDEX(BD$750:BD763,MATCH($C764,$F$750:$F763,0)),INDEX(BD765:BD$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(BE$750:BE763,MATCH($C764,$F$750:$F763,0)),INDEX(BE765:BE$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(BF$750:BF763,MATCH($C764,$F$750:$F763,0)),INDEX(BF765:BF$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(BG$750:BG763,MATCH($C764,$F$750:$F763,0)),INDEX(BG765:BG$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(BH$750:BH763,MATCH($C764,$F$750:$F763,0)),INDEX(BH765:BH$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(BI$750:BI763,MATCH($C764,$F$750:$F763,0)),INDEX(BI765:BI$812,MATCH($C764,$F765:$F$812,0)))","v":0},{"$f":"IF($H764>$C764,INDEX(BJ$750:BJ763,MATCH($C764,$F$750:$F763,0)),INDEX(BJ765:BJ$812,MATCH($C764,$F765:$F$812,0)))","v":69257.307440079094},null,{"$f":"IF($H764>$C764,INDEX(BL$750:BL763,MATCH($C764,$F$750:$F763,0)),INDEX(BL765:BL$812,MATCH($C764,$F765:$F$812,0)))","v":1},null,{"$f":"IF($H764>$C764,INDEX(BN$750:BN763,MATCH($C764,$F$750:$F763,0)),INDEX(BN765:BN$812,MATCH($C764,$F765:$F$812,0)))","v":26328.575738044892},{"$f":"IF($H764>$C764,INDEX(BO$750:BO763,MATCH($C764,$F$750:$F763,0)),INDEX(BO765:BO$812,MATCH($C764,$F765:$F$812,0)))","v":125700.60396407392}]
[null,5.0999999999999996,6.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H765)),ABS($E$750:$E$812-H765),0))","v":6},0,0,0,5,5,{"$f":"IF($H765>$C765,INDEX(J$750:J764,MATCH($C765,$F$750:$F764,0)),INDEX(J766:J$812,MATCH($C765,$F766:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H765>$C765,INDEX(K$750:K764,MATCH($C765,$F$750:$F764,0)),INDEX(K766:K$812,MATCH($C765,$F766:$F$812,0)))","v":"Volvo"},{"$f":"IF($H765>$C765,INDEX(L$750:L764,MATCH($C765,$F$750:$F764,0)),INDEX(L766:L$812,MATCH($C765,$F766:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H765>$C765,INDEX(M$750:M764,MATCH($C765,$F$750:$F764,0)),INDEX(M766:M$812,MATCH($C765,$F766:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H765>$C765,INDEX(N$750:N764,MATCH($C765,$F$750:$F764,0)),INDEX(N766:N$812,MATCH($C765,$F766:$F$812,0)))","v":2015},2016,{"$f":"IF($H765>$C765,INDEX(P$750:P764,MATCH($C765,$F$750:$F764,0)),INDEX(P766:P$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(Q$750:Q764,MATCH($C765,$F$750:$F764,0)),INDEX(Q766:Q$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(R$750:R764,MATCH($C765,$F$750:$F764,0)),INDEX(R766:R$812,MATCH($C765,$F766:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H765,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":36.766398706624599},null,{"$f":"IF($H765>$C765,INDEX(V$750:V764,MATCH($C765,$F$750:$F764,0)),INDEX(V766:V$812,MATCH($C765,$F766:$F$812,0)))","v":0.10552686756769082},{"$f":"IF($H765>$C765,INDEX(W$750:W764,MATCH($C765,$F$750:$F764,0)),INDEX(W766:W$812,MATCH($C765,$F766:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H765>$C765,INDEX(X$750:X764,MATCH($C765,$F$750:$F764,0)),INDEX(X766:X$812,MATCH($C765,$F766:$F$812,0)))","v":1313500},{"$f":"IF($H765>$C765,INDEX(Y$750:Y764,MATCH($C765,$F$750:$F764,0)),INDEX(Y766:Y$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(Z$750:Z764,MATCH($C765,$F$750:$F764,0)),INDEX(Z766:Z$812,MATCH($C765,$F766:$F$812,0)))","v":469560},{"$f":"IF($H765>$C765,INDEX(AA$750:AA764,MATCH($C765,$F$750:$F764,0)),INDEX(AA766:AA$812,MATCH($C765,$F766:$F$812,0)))","v":13.8},{"$f":"IF($H765>$C765,INDEX(AB$750:AB764,MATCH($C765,$F$750:$F764,0)),INDEX(AB766:AB$812,MATCH($C765,$F766:$F$812,0)))","v":1800},{"$f":"IF($H765>$C765,INDEX(AC$750:AC764,MATCH($C765,$F$750:$F764,0)),INDEX(AC766:AC$812,MATCH($C765,$F766:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H765>$C765,INDEX(AH$750:AH764,MATCH($C765,$F$750:$F764,0)),INDEX(AH766:AH$812,MATCH($C765,$F766:$F$812,0)))","v":0.4},{"$f":"IF($H765>$C765,INDEX(AI$750:AI764,MATCH($C765,$F$750:$F764,0)),INDEX(AI766:AI$812,MATCH($C765,$F766:$F$812,0)))","v":1},{"$f":"IF($H765>$C765,INDEX(AJ$750:AJ764,MATCH($C765,$F$750:$F764,0)),INDEX(AJ766:AJ$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(AK$750:AK764,MATCH($C765,$F$750:$F764,0)),INDEX(AK766:AK$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(AL$750:AL764,MATCH($C765,$F$750:$F764,0)),INDEX(AL766:AL$812,MATCH($C765,$F766:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H765>$C765,INDEX(AM$750:AM764,MATCH($C765,$F$750:$F764,0)),INDEX(AM766:AM$812,MATCH($C765,$F766:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H765>$C765,INDEX(AN$750:AN764,MATCH($C765,$F$750:$F764,0)),INDEX(AN766:AN$812,MATCH($C765,$F766:$F$812,0)))","v":260.82},null,{"$f":"IF($H765>$C765,INDEX(AP$750:AP764,MATCH($C765,$F$750:$F764,0)),INDEX(AP766:AP$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(AQ$750:AQ764,MATCH($C765,$F$750:$F764,0)),INDEX(AQ766:AQ$812,MATCH($C765,$F766:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H765>$C765,INDEX(AR$750:AR764,MATCH($C765,$F$750:$F764,0)),INDEX(AR766:AR$812,MATCH($C765,$F766:$F$812,0)))","v":5591},{"$f":"IF($H765>$C765,INDEX(AS$750:AS764,MATCH($C765,$F$750:$F764,0)),INDEX(AS766:AS$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(AT$750:AT764,MATCH($C765,$F$750:$F764,0)),INDEX(AT766:AT$812,MATCH($C765,$F766:$F$812,0)))","v":67383.894888499839},{"$f":"IF($H765>$C765,INDEX(AU$750:AU764,MATCH($C765,$F$750:$F764,0)),INDEX(AU766:AU$812,MATCH($C765,$F766:$F$812,0)))","v":0.6},{"$f":"IF($H765>$C765,INDEX(AV$750:AV764,MATCH($C765,$F$750:$F764,0)),INDEX(AV766:AV$812,MATCH($C765,$F766:$F$812,0)))","v":112357.5},{"$f":"IF($H765>$C765,INDEX(AW$750:AW764,MATCH($C765,$F$750:$F764,0)),INDEX(AW766:AW$812,MATCH($C765,$F766:$F$812,0)))","v":3589},{"$f":"IF($H765>$C765,INDEX(AX$750:AX764,MATCH($C765,$F$750:$F764,0)),INDEX(AX766:AX$812,MATCH($C765,$F766:$F$812,0)))","v":0.2},{"$f":"IF($H765>$C765,INDEX(AY$750:AY764,MATCH($C765,$F$750:$F764,0)),INDEX(AY766:AY$812,MATCH($C765,$F766:$F$812,0)))","v":11},{"$f":"IF($H765>$C765,INDEX(AZ$750:AZ764,MATCH($C765,$F$750:$F764,0)),INDEX(AZ766:AZ$812,MATCH($C765,$F766:$F$812,0)))","v":100000},null,{"$f":"IF($H765>$C765,INDEX(BB$750:BB764,MATCH($C765,$F$750:$F764,0)),INDEX(BB766:BB$812,MATCH($C765,$F766:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H765>$C765,INDEX(BC$750:BC764,MATCH($C765,$F$750:$F764,0)),INDEX(BC766:BC$812,MATCH($C765,$F766:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H765>$C765,INDEX(BD$750:BD764,MATCH($C765,$F$750:$F764,0)),INDEX(BD766:BD$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(BE$750:BE764,MATCH($C765,$F$750:$F764,0)),INDEX(BE766:BE$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(BF$750:BF764,MATCH($C765,$F$750:$F764,0)),INDEX(BF766:BF$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(BG$750:BG764,MATCH($C765,$F$750:$F764,0)),INDEX(BG766:BG$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(BH$750:BH764,MATCH($C765,$F$750:$F764,0)),INDEX(BH766:BH$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(BI$750:BI764,MATCH($C765,$F$750:$F764,0)),INDEX(BI766:BI$812,MATCH($C765,$F766:$F$812,0)))","v":0},{"$f":"IF($H765>$C765,INDEX(BJ$750:BJ764,MATCH($C765,$F$750:$F764,0)),INDEX(BJ766:BJ$812,MATCH($C765,$F766:$F$812,0)))","v":67383.894888499839},null,{"$f":"IF($H765>$C765,INDEX(BL$750:BL764,MATCH($C765,$F$750:$F764,0)),INDEX(BL766:BL$812,MATCH($C765,$F766:$F$812,0)))","v":1},null,{"$f":"IF($H765>$C765,INDEX(BN$750:BN764,MATCH($C765,$F$750:$F764,0)),INDEX(BN766:BN$812,MATCH($C765,$F766:$F$812,0)))","v":25616.386857535304},{"$f":"IF($H765>$C765,INDEX(BO$750:BO764,MATCH($C765,$F$750:$F764,0)),INDEX(BO766:BO$812,MATCH($C765,$F766:$F$812,0)))","v":125700.60396407392}]
[null,5.2,6.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H766)),ABS($E$750:$E$812-H766),0))","v":6},0,0,0,5,5,{"$f":"IF($H766>$C766,INDEX(J$750:J765,MATCH($C766,$F$750:$F765,0)),INDEX(J767:J$812,MATCH($C766,$F767:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H766>$C766,INDEX(K$750:K765,MATCH($C766,$F$750:$F765,0)),INDEX(K767:K$812,MATCH($C766,$F767:$F$812,0)))","v":"Man"},{"$f":"IF($H766>$C766,INDEX(L$750:L765,MATCH($C766,$F$750:$F765,0)),INDEX(L767:L$812,MATCH($C766,$F767:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H766>$C766,INDEX(M$750:M765,MATCH($C766,$F$750:$F765,0)),INDEX(M767:M$812,MATCH($C766,$F767:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H766>$C766,INDEX(N$750:N765,MATCH($C766,$F$750:$F765,0)),INDEX(N767:N$812,MATCH($C766,$F767:$F$812,0)))","v":2015},2016,{"$f":"IF($H766>$C766,INDEX(P$750:P765,MATCH($C766,$F$750:$F765,0)),INDEX(P767:P$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(Q$750:Q765,MATCH($C766,$F$750:$F765,0)),INDEX(Q767:Q$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(R$750:R765,MATCH($C766,$F$750:$F765,0)),INDEX(R767:R$812,MATCH($C766,$F767:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H766,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":36.766398706624599},null,{"$f":"IF($H766>$C766,INDEX(V$750:V765,MATCH($C766,$F$750:$F765,0)),INDEX(V767:V$812,MATCH($C766,$F767:$F$812,0)))","v":8.2792610697270633E-2},{"$f":"IF($H766>$C766,INDEX(W$750:W765,MATCH($C766,$F$750:$F765,0)),INDEX(W767:W$812,MATCH($C766,$F767:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H766>$C766,INDEX(X$750:X765,MATCH($C766,$F$750:$F765,0)),INDEX(X767:X$812,MATCH($C766,$F767:$F$812,0)))","v":1313500},{"$f":"IF($H766>$C766,INDEX(Y$750:Y765,MATCH($C766,$F$750:$F765,0)),INDEX(Y767:Y$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(Z$750:Z765,MATCH($C766,$F$750:$F765,0)),INDEX(Z767:Z$812,MATCH($C766,$F767:$F$812,0)))","v":469560},{"$f":"IF($H766>$C766,INDEX(AA$750:AA765,MATCH($C766,$F$750:$F765,0)),INDEX(AA767:AA$812,MATCH($C766,$F767:$F$812,0)))","v":13.8},{"$f":"IF($H766>$C766,INDEX(AB$750:AB765,MATCH($C766,$F$750:$F765,0)),INDEX(AB767:AB$812,MATCH($C766,$F767:$F$812,0)))","v":1800},{"$f":"IF($H766>$C766,INDEX(AC$750:AC765,MATCH($C766,$F$750:$F765,0)),INDEX(AC767:AC$812,MATCH($C766,$F767:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H766>$C766,INDEX(AH$750:AH765,MATCH($C766,$F$750:$F765,0)),INDEX(AH767:AH$812,MATCH($C766,$F767:$F$812,0)))","v":0.4},{"$f":"IF($H766>$C766,INDEX(AI$750:AI765,MATCH($C766,$F$750:$F765,0)),INDEX(AI767:AI$812,MATCH($C766,$F767:$F$812,0)))","v":1},{"$f":"IF($H766>$C766,INDEX(AJ$750:AJ765,MATCH($C766,$F$750:$F765,0)),INDEX(AJ767:AJ$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(AK$750:AK765,MATCH($C766,$F$750:$F765,0)),INDEX(AK767:AK$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(AL$750:AL765,MATCH($C766,$F$750:$F765,0)),INDEX(AL767:AL$812,MATCH($C766,$F767:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H766>$C766,INDEX(AM$750:AM765,MATCH($C766,$F$750:$F765,0)),INDEX(AM767:AM$812,MATCH($C766,$F767:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H766>$C766,INDEX(AN$750:AN765,MATCH($C766,$F$750:$F765,0)),INDEX(AN767:AN$812,MATCH($C766,$F767:$F$812,0)))","v":260.82},null,{"$f":"IF($H766>$C766,INDEX(AP$750:AP765,MATCH($C766,$F$750:$F765,0)),INDEX(AP767:AP$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(AQ$750:AQ765,MATCH($C766,$F$750:$F765,0)),INDEX(AQ767:AQ$812,MATCH($C766,$F767:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H766>$C766,INDEX(AR$750:AR765,MATCH($C766,$F$750:$F765,0)),INDEX(AR767:AR$812,MATCH($C766,$F767:$F$812,0)))","v":5591},{"$f":"IF($H766>$C766,INDEX(AS$750:AS765,MATCH($C766,$F$750:$F765,0)),INDEX(AS767:AS$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(AT$750:AT765,MATCH($C766,$F$750:$F765,0)),INDEX(AT767:AT$812,MATCH($C766,$F767:$F$812,0)))","v":57040.70714274214},{"$f":"IF($H766>$C766,INDEX(AU$750:AU765,MATCH($C766,$F$750:$F765,0)),INDEX(AU767:AU$812,MATCH($C766,$F767:$F$812,0)))","v":0.6},{"$f":"IF($H766>$C766,INDEX(AV$750:AV765,MATCH($C766,$F$750:$F765,0)),INDEX(AV767:AV$812,MATCH($C766,$F767:$F$812,0)))","v":112357.5},{"$f":"IF($H766>$C766,INDEX(AW$750:AW765,MATCH($C766,$F$750:$F765,0)),INDEX(AW767:AW$812,MATCH($C766,$F767:$F$812,0)))","v":3589},{"$f":"IF($H766>$C766,INDEX(AX$750:AX765,MATCH($C766,$F$750:$F765,0)),INDEX(AX767:AX$812,MATCH($C766,$F767:$F$812,0)))","v":0.2},{"$f":"IF($H766>$C766,INDEX(AY$750:AY765,MATCH($C766,$F$750:$F765,0)),INDEX(AY767:AY$812,MATCH($C766,$F767:$F$812,0)))","v":11},{"$f":"IF($H766>$C766,INDEX(AZ$750:AZ765,MATCH($C766,$F$750:$F765,0)),INDEX(AZ767:AZ$812,MATCH($C766,$F767:$F$812,0)))","v":100000},null,{"$f":"IF($H766>$C766,INDEX(BB$750:BB765,MATCH($C766,$F$750:$F765,0)),INDEX(BB767:BB$812,MATCH($C766,$F767:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H766>$C766,INDEX(BC$750:BC765,MATCH($C766,$F$750:$F765,0)),INDEX(BC767:BC$812,MATCH($C766,$F767:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H766>$C766,INDEX(BD$750:BD765,MATCH($C766,$F$750:$F765,0)),INDEX(BD767:BD$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(BE$750:BE765,MATCH($C766,$F$750:$F765,0)),INDEX(BE767:BE$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(BF$750:BF765,MATCH($C766,$F$750:$F765,0)),INDEX(BF767:BF$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(BG$750:BG765,MATCH($C766,$F$750:$F765,0)),INDEX(BG767:BG$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(BH$750:BH765,MATCH($C766,$F$750:$F765,0)),INDEX(BH767:BH$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(BI$750:BI765,MATCH($C766,$F$750:$F765,0)),INDEX(BI767:BI$812,MATCH($C766,$F767:$F$812,0)))","v":0},{"$f":"IF($H766>$C766,INDEX(BJ$750:BJ765,MATCH($C766,$F$750:$F765,0)),INDEX(BJ767:BJ$812,MATCH($C766,$F767:$F$812,0)))","v":57040.70714274214},null,{"$f":"IF($H766>$C766,INDEX(BL$750:BL765,MATCH($C766,$F$750:$F765,0)),INDEX(BL767:BL$812,MATCH($C766,$F767:$F$812,0)))","v":1},null,{"$f":"IF($H766>$C766,INDEX(BN$750:BN765,MATCH($C766,$F$750:$F765,0)),INDEX(BN767:BN$812,MATCH($C766,$F767:$F$812,0)))","v":21684.362757802435},{"$f":"IF($H766>$C766,INDEX(BO$750:BO765,MATCH($C766,$F$750:$F765,0)),INDEX(BO767:BO$812,MATCH($C766,$F767:$F$812,0)))","v":125700.60396407392}]
[null,5.3,6.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H767)),ABS($E$750:$E$812-H767),0))","v":6},0,0,0,5,5,{"$f":"IF($H767>$C767,INDEX(J$750:J766,MATCH($C767,$F$750:$F766,0)),INDEX(J768:J$812,MATCH($C767,$F768:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H767>$C767,INDEX(K$750:K766,MATCH($C767,$F$750:$F766,0)),INDEX(K768:K$812,MATCH($C767,$F768:$F$812,0)))","v":"Scania"},{"$f":"IF($H767>$C767,INDEX(L$750:L766,MATCH($C767,$F$750:$F766,0)),INDEX(L768:L$812,MATCH($C767,$F768:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H767>$C767,INDEX(M$750:M766,MATCH($C767,$F$750:$F766,0)),INDEX(M768:M$812,MATCH($C767,$F768:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H767>$C767,INDEX(N$750:N766,MATCH($C767,$F$750:$F766,0)),INDEX(N768:N$812,MATCH($C767,$F768:$F$812,0)))","v":2015},2016,{"$f":"IF($H767>$C767,INDEX(P$750:P766,MATCH($C767,$F$750:$F766,0)),INDEX(P768:P$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(Q$750:Q766,MATCH($C767,$F$750:$F766,0)),INDEX(Q768:Q$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(R$750:R766,MATCH($C767,$F$750:$F766,0)),INDEX(R768:R$812,MATCH($C767,$F768:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H767,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":36.766398706624599},null,{"$f":"IF($H767>$C767,INDEX(V$750:V766,MATCH($C767,$F$750:$F766,0)),INDEX(V768:V$812,MATCH($C767,$F768:$F$812,0)))","v":9.7879199122104105E-2},{"$f":"IF($H767>$C767,INDEX(W$750:W766,MATCH($C767,$F$750:$F766,0)),INDEX(W768:W$812,MATCH($C767,$F768:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H767>$C767,INDEX(X$750:X766,MATCH($C767,$F$750:$F766,0)),INDEX(X768:X$812,MATCH($C767,$F768:$F$812,0)))","v":1313500},{"$f":"IF($H767>$C767,INDEX(Y$750:Y766,MATCH($C767,$F$750:$F766,0)),INDEX(Y768:Y$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(Z$750:Z766,MATCH($C767,$F$750:$F766,0)),INDEX(Z768:Z$812,MATCH($C767,$F768:$F$812,0)))","v":469560},{"$f":"IF($H767>$C767,INDEX(AA$750:AA766,MATCH($C767,$F$750:$F766,0)),INDEX(AA768:AA$812,MATCH($C767,$F768:$F$812,0)))","v":13.8},{"$f":"IF($H767>$C767,INDEX(AB$750:AB766,MATCH($C767,$F$750:$F766,0)),INDEX(AB768:AB$812,MATCH($C767,$F768:$F$812,0)))","v":1800},{"$f":"IF($H767>$C767,INDEX(AC$750:AC766,MATCH($C767,$F$750:$F766,0)),INDEX(AC768:AC$812,MATCH($C767,$F768:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H767>$C767,INDEX(AH$750:AH766,MATCH($C767,$F$750:$F766,0)),INDEX(AH768:AH$812,MATCH($C767,$F768:$F$812,0)))","v":0.4},{"$f":"IF($H767>$C767,INDEX(AI$750:AI766,MATCH($C767,$F$750:$F766,0)),INDEX(AI768:AI$812,MATCH($C767,$F768:$F$812,0)))","v":1},{"$f":"IF($H767>$C767,INDEX(AJ$750:AJ766,MATCH($C767,$F$750:$F766,0)),INDEX(AJ768:AJ$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(AK$750:AK766,MATCH($C767,$F$750:$F766,0)),INDEX(AK768:AK$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(AL$750:AL766,MATCH($C767,$F$750:$F766,0)),INDEX(AL768:AL$812,MATCH($C767,$F768:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H767>$C767,INDEX(AM$750:AM766,MATCH($C767,$F$750:$F766,0)),INDEX(AM768:AM$812,MATCH($C767,$F768:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H767>$C767,INDEX(AN$750:AN766,MATCH($C767,$F$750:$F766,0)),INDEX(AN768:AN$812,MATCH($C767,$F768:$F$812,0)))","v":260.82},null,{"$f":"IF($H767>$C767,INDEX(AP$750:AP766,MATCH($C767,$F$750:$F766,0)),INDEX(AP768:AP$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(AQ$750:AQ766,MATCH($C767,$F$750:$F766,0)),INDEX(AQ768:AQ$812,MATCH($C767,$F768:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H767>$C767,INDEX(AR$750:AR766,MATCH($C767,$F$750:$F766,0)),INDEX(AR768:AR$812,MATCH($C767,$F768:$F$812,0)))","v":5591},{"$f":"IF($H767>$C767,INDEX(AS$750:AS766,MATCH($C767,$F$750:$F766,0)),INDEX(AS768:AS$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(AT$750:AT766,MATCH($C767,$F$750:$F766,0)),INDEX(AT768:AT$812,MATCH($C767,$F768:$F$812,0)))","v":69257.307440079094},{"$f":"IF($H767>$C767,INDEX(AU$750:AU766,MATCH($C767,$F$750:$F766,0)),INDEX(AU768:AU$812,MATCH($C767,$F768:$F$812,0)))","v":0.6},{"$f":"IF($H767>$C767,INDEX(AV$750:AV766,MATCH($C767,$F$750:$F766,0)),INDEX(AV768:AV$812,MATCH($C767,$F768:$F$812,0)))","v":112357.5},{"$f":"IF($H767>$C767,INDEX(AW$750:AW766,MATCH($C767,$F$750:$F766,0)),INDEX(AW768:AW$812,MATCH($C767,$F768:$F$812,0)))","v":3589},{"$f":"IF($H767>$C767,INDEX(AX$750:AX766,MATCH($C767,$F$750:$F766,0)),INDEX(AX768:AX$812,MATCH($C767,$F768:$F$812,0)))","v":0.2},{"$f":"IF($H767>$C767,INDEX(AY$750:AY766,MATCH($C767,$F$750:$F766,0)),INDEX(AY768:AY$812,MATCH($C767,$F768:$F$812,0)))","v":11},{"$f":"IF($H767>$C767,INDEX(AZ$750:AZ766,MATCH($C767,$F$750:$F766,0)),INDEX(AZ768:AZ$812,MATCH($C767,$F768:$F$812,0)))","v":100000},null,{"$f":"IF($H767>$C767,INDEX(BB$750:BB766,MATCH($C767,$F$750:$F766,0)),INDEX(BB768:BB$812,MATCH($C767,$F768:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H767>$C767,INDEX(BC$750:BC766,MATCH($C767,$F$750:$F766,0)),INDEX(BC768:BC$812,MATCH($C767,$F768:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H767>$C767,INDEX(BD$750:BD766,MATCH($C767,$F$750:$F766,0)),INDEX(BD768:BD$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(BE$750:BE766,MATCH($C767,$F$750:$F766,0)),INDEX(BE768:BE$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(BF$750:BF766,MATCH($C767,$F$750:$F766,0)),INDEX(BF768:BF$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(BG$750:BG766,MATCH($C767,$F$750:$F766,0)),INDEX(BG768:BG$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(BH$750:BH766,MATCH($C767,$F$750:$F766,0)),INDEX(BH768:BH$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(BI$750:BI766,MATCH($C767,$F$750:$F766,0)),INDEX(BI768:BI$812,MATCH($C767,$F768:$F$812,0)))","v":0},{"$f":"IF($H767>$C767,INDEX(BJ$750:BJ766,MATCH($C767,$F$750:$F766,0)),INDEX(BJ768:BJ$812,MATCH($C767,$F768:$F$812,0)))","v":69257.307440079094},null,{"$f":"IF($H767>$C767,INDEX(BL$750:BL766,MATCH($C767,$F$750:$F766,0)),INDEX(BL768:BL$812,MATCH($C767,$F768:$F$812,0)))","v":1},null,{"$f":"IF($H767>$C767,INDEX(BN$750:BN766,MATCH($C767,$F$750:$F766,0)),INDEX(BN768:BN$812,MATCH($C767,$F768:$F$812,0)))","v":26328.575738044892},{"$f":"IF($H767>$C767,INDEX(BO$750:BO766,MATCH($C767,$F$750:$F766,0)),INDEX(BO768:BO$812,MATCH($C767,$F768:$F$812,0)))","v":125700.60396407392}]
[null,6.1,6.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H768)),ABS($E$750:$E$812-H768),0))","v":6},6,6.1,1,6,6,{"$f":"J782","v":"Lastbil OVER 12 ton uden anhænger"},"Volvo","Mest typiske","Mest typiske",{"$f":"N780+4","v":2015},2015,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H768,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":27.307866320889001},null,0.10552686756769082,61650.198479584753,1313500,0,469560,13.8,1800,{"$f":"BL768*AH768","v":0.4},null,null,null,null,0.4,1,0,0,0.41551183109358653,{"$f":"1-AL768/(X768/Z768)","v":0.85145966089965397},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ768","v":67383.894888499839},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W768","v":61650.198479584753},1.0930036974789916,null,null,null,null,null,null,{"$f":"PRODUCT(BB768:BC768)","v":67383.894888499839},null,{"$f":"BL782","v":1},null,{"$f":"AL768*W768","v":25616.386857535304},{"$f":"-PMT(Lånerente,AA768,X768)","v":125700.60396407392}]
[null,6.2,6.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H769)),ABS($E$750:$E$812-H769),0))","v":6},6,6.2,1,6,6,{"$f":"J768","v":"Lastbil OVER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N781+4","v":2015},2015,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H769,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":27.307866320889001},null,8.2792610697270633E-2,52187.112700813625,1313500,0,469560,13.8,1800,{"$f":"BL769*AH769","v":0.4},null,null,null,null,0.4,1,0,0,0.41551183109358653,{"$f":"1-AL769/(X769/Z769)","v":0.85145966089965397},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ769","v":57040.70714274214},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W769","v":52187.112700813625},1.0930036974789916,null,null,null,null,null,null,{"$f":"PRODUCT(BB769:BC769)","v":57040.70714274214},null,{"$f":"BL768","v":1},null,{"$f":"AL769*W769","v":21684.362757802435},{"$f":"-PMT(Lånerente,AA769,X769)","v":125700.60396407392}]
[null,6.3,6.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H770)),ABS($E$750:$E$812-H770),0))","v":6},6,6.3,1,6,6,{"$f":"J769","v":"Lastbil OVER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N782+4","v":2015},2015,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H770,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":27.307866320889001},null,9.7879199122104105E-2,63364.202335107169,1313500,0,469560,13.8,1800,{"$f":"BL770*AH770","v":0.4},null,null,null,null,0.4,1,0,0,0.41551183109358653,{"$f":"1-AL770/(X770/Z770)","v":0.85145966089965397},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ770","v":69257.307440079094},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W770","v":63364.202335107169},1.0930036974789916,null,null,null,null,null,null,{"$f":"PRODUCT(BB770:BC770)","v":69257.307440079094},null,{"$f":"BL769","v":1},null,{"$f":"AL770*W770","v":26328.575738044892},{"$f":"-PMT(Lånerente,AA770,X770)","v":125700.60396407392}]
[null,7.1,6.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H771)),ABS($E$750:$E$812-H771),0))","v":6},0,0,0,7,7,{"$f":"IF($H771>$C771,INDEX(J$750:J770,MATCH($C771,$F$750:$F770,0)),INDEX(J772:J$812,MATCH($C771,$F772:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H771>$C771,INDEX(K$750:K770,MATCH($C771,$F$750:$F770,0)),INDEX(K772:K$812,MATCH($C771,$F772:$F$812,0)))","v":"Volvo"},{"$f":"IF($H771>$C771,INDEX(L$750:L770,MATCH($C771,$F$750:$F770,0)),INDEX(L772:L$812,MATCH($C771,$F772:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H771>$C771,INDEX(M$750:M770,MATCH($C771,$F$750:$F770,0)),INDEX(M772:M$812,MATCH($C771,$F772:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H771>$C771,INDEX(N$750:N770,MATCH($C771,$F$750:$F770,0)),INDEX(N772:N$812,MATCH($C771,$F772:$F$812,0)))","v":2015},2014,{"$f":"IF($H771>$C771,INDEX(P$750:P770,MATCH($C771,$F$750:$F770,0)),INDEX(P772:P$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(Q$750:Q770,MATCH($C771,$F$750:$F770,0)),INDEX(Q772:Q$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(R$750:R770,MATCH($C771,$F$750:$F770,0)),INDEX(R772:R$812,MATCH($C771,$F772:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H771,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":17.951758634144802},null,{"$f":"IF($H771>$C771,INDEX(V$750:V770,MATCH($C771,$F$750:$F770,0)),INDEX(V772:V$812,MATCH($C771,$F772:$F$812,0)))","v":0.10552686756769082},{"$f":"IF($H771>$C771,INDEX(W$750:W770,MATCH($C771,$F$750:$F770,0)),INDEX(W772:W$812,MATCH($C771,$F772:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H771>$C771,INDEX(X$750:X770,MATCH($C771,$F$750:$F770,0)),INDEX(X772:X$812,MATCH($C771,$F772:$F$812,0)))","v":1313500},{"$f":"IF($H771>$C771,INDEX(Y$750:Y770,MATCH($C771,$F$750:$F770,0)),INDEX(Y772:Y$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(Z$750:Z770,MATCH($C771,$F$750:$F770,0)),INDEX(Z772:Z$812,MATCH($C771,$F772:$F$812,0)))","v":469560},{"$f":"IF($H771>$C771,INDEX(AA$750:AA770,MATCH($C771,$F$750:$F770,0)),INDEX(AA772:AA$812,MATCH($C771,$F772:$F$812,0)))","v":13.8},{"$f":"IF($H771>$C771,INDEX(AB$750:AB770,MATCH($C771,$F$750:$F770,0)),INDEX(AB772:AB$812,MATCH($C771,$F772:$F$812,0)))","v":1800},{"$f":"IF($H771>$C771,INDEX(AC$750:AC770,MATCH($C771,$F$750:$F770,0)),INDEX(AC772:AC$812,MATCH($C771,$F772:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H771>$C771,INDEX(AH$750:AH770,MATCH($C771,$F$750:$F770,0)),INDEX(AH772:AH$812,MATCH($C771,$F772:$F$812,0)))","v":0.4},{"$f":"IF($H771>$C771,INDEX(AI$750:AI770,MATCH($C771,$F$750:$F770,0)),INDEX(AI772:AI$812,MATCH($C771,$F772:$F$812,0)))","v":1},{"$f":"IF($H771>$C771,INDEX(AJ$750:AJ770,MATCH($C771,$F$750:$F770,0)),INDEX(AJ772:AJ$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(AK$750:AK770,MATCH($C771,$F$750:$F770,0)),INDEX(AK772:AK$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(AL$750:AL770,MATCH($C771,$F$750:$F770,0)),INDEX(AL772:AL$812,MATCH($C771,$F772:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H771>$C771,INDEX(AM$750:AM770,MATCH($C771,$F$750:$F770,0)),INDEX(AM772:AM$812,MATCH($C771,$F772:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H771>$C771,INDEX(AN$750:AN770,MATCH($C771,$F$750:$F770,0)),INDEX(AN772:AN$812,MATCH($C771,$F772:$F$812,0)))","v":260.82},null,{"$f":"IF($H771>$C771,INDEX(AP$750:AP770,MATCH($C771,$F$750:$F770,0)),INDEX(AP772:AP$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(AQ$750:AQ770,MATCH($C771,$F$750:$F770,0)),INDEX(AQ772:AQ$812,MATCH($C771,$F772:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H771>$C771,INDEX(AR$750:AR770,MATCH($C771,$F$750:$F770,0)),INDEX(AR772:AR$812,MATCH($C771,$F772:$F$812,0)))","v":5591},{"$f":"IF($H771>$C771,INDEX(AS$750:AS770,MATCH($C771,$F$750:$F770,0)),INDEX(AS772:AS$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(AT$750:AT770,MATCH($C771,$F$750:$F770,0)),INDEX(AT772:AT$812,MATCH($C771,$F772:$F$812,0)))","v":67383.894888499839},{"$f":"IF($H771>$C771,INDEX(AU$750:AU770,MATCH($C771,$F$750:$F770,0)),INDEX(AU772:AU$812,MATCH($C771,$F772:$F$812,0)))","v":0.6},{"$f":"IF($H771>$C771,INDEX(AV$750:AV770,MATCH($C771,$F$750:$F770,0)),INDEX(AV772:AV$812,MATCH($C771,$F772:$F$812,0)))","v":112357.5},{"$f":"IF($H771>$C771,INDEX(AW$750:AW770,MATCH($C771,$F$750:$F770,0)),INDEX(AW772:AW$812,MATCH($C771,$F772:$F$812,0)))","v":3589},{"$f":"IF($H771>$C771,INDEX(AX$750:AX770,MATCH($C771,$F$750:$F770,0)),INDEX(AX772:AX$812,MATCH($C771,$F772:$F$812,0)))","v":0.2},{"$f":"IF($H771>$C771,INDEX(AY$750:AY770,MATCH($C771,$F$750:$F770,0)),INDEX(AY772:AY$812,MATCH($C771,$F772:$F$812,0)))","v":11},{"$f":"IF($H771>$C771,INDEX(AZ$750:AZ770,MATCH($C771,$F$750:$F770,0)),INDEX(AZ772:AZ$812,MATCH($C771,$F772:$F$812,0)))","v":100000},null,{"$f":"IF($H771>$C771,INDEX(BB$750:BB770,MATCH($C771,$F$750:$F770,0)),INDEX(BB772:BB$812,MATCH($C771,$F772:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H771>$C771,INDEX(BC$750:BC770,MATCH($C771,$F$750:$F770,0)),INDEX(BC772:BC$812,MATCH($C771,$F772:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H771>$C771,INDEX(BD$750:BD770,MATCH($C771,$F$750:$F770,0)),INDEX(BD772:BD$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(BE$750:BE770,MATCH($C771,$F$750:$F770,0)),INDEX(BE772:BE$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(BF$750:BF770,MATCH($C771,$F$750:$F770,0)),INDEX(BF772:BF$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(BG$750:BG770,MATCH($C771,$F$750:$F770,0)),INDEX(BG772:BG$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(BH$750:BH770,MATCH($C771,$F$750:$F770,0)),INDEX(BH772:BH$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(BI$750:BI770,MATCH($C771,$F$750:$F770,0)),INDEX(BI772:BI$812,MATCH($C771,$F772:$F$812,0)))","v":0},{"$f":"IF($H771>$C771,INDEX(BJ$750:BJ770,MATCH($C771,$F$750:$F770,0)),INDEX(BJ772:BJ$812,MATCH($C771,$F772:$F$812,0)))","v":67383.894888499839},null,{"$f":"IF($H771>$C771,INDEX(BL$750:BL770,MATCH($C771,$F$750:$F770,0)),INDEX(BL772:BL$812,MATCH($C771,$F772:$F$812,0)))","v":1},null,{"$f":"IF($H771>$C771,INDEX(BN$750:BN770,MATCH($C771,$F$750:$F770,0)),INDEX(BN772:BN$812,MATCH($C771,$F772:$F$812,0)))","v":25616.386857535304},{"$f":"IF($H771>$C771,INDEX(BO$750:BO770,MATCH($C771,$F$750:$F770,0)),INDEX(BO772:BO$812,MATCH($C771,$F772:$F$812,0)))","v":125700.60396407392}]
[null,7.2,6.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H772)),ABS($E$750:$E$812-H772),0))","v":6},0,0,0,7,7,{"$f":"IF($H772>$C772,INDEX(J$750:J771,MATCH($C772,$F$750:$F771,0)),INDEX(J773:J$812,MATCH($C772,$F773:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H772>$C772,INDEX(K$750:K771,MATCH($C772,$F$750:$F771,0)),INDEX(K773:K$812,MATCH($C772,$F773:$F$812,0)))","v":"Man"},{"$f":"IF($H772>$C772,INDEX(L$750:L771,MATCH($C772,$F$750:$F771,0)),INDEX(L773:L$812,MATCH($C772,$F773:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H772>$C772,INDEX(M$750:M771,MATCH($C772,$F$750:$F771,0)),INDEX(M773:M$812,MATCH($C772,$F773:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H772>$C772,INDEX(N$750:N771,MATCH($C772,$F$750:$F771,0)),INDEX(N773:N$812,MATCH($C772,$F773:$F$812,0)))","v":2015},2014,{"$f":"IF($H772>$C772,INDEX(P$750:P771,MATCH($C772,$F$750:$F771,0)),INDEX(P773:P$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(Q$750:Q771,MATCH($C772,$F$750:$F771,0)),INDEX(Q773:Q$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(R$750:R771,MATCH($C772,$F$750:$F771,0)),INDEX(R773:R$812,MATCH($C772,$F773:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H772,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":17.951758634144802},null,{"$f":"IF($H772>$C772,INDEX(V$750:V771,MATCH($C772,$F$750:$F771,0)),INDEX(V773:V$812,MATCH($C772,$F773:$F$812,0)))","v":8.2792610697270633E-2},{"$f":"IF($H772>$C772,INDEX(W$750:W771,MATCH($C772,$F$750:$F771,0)),INDEX(W773:W$812,MATCH($C772,$F773:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H772>$C772,INDEX(X$750:X771,MATCH($C772,$F$750:$F771,0)),INDEX(X773:X$812,MATCH($C772,$F773:$F$812,0)))","v":1313500},{"$f":"IF($H772>$C772,INDEX(Y$750:Y771,MATCH($C772,$F$750:$F771,0)),INDEX(Y773:Y$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(Z$750:Z771,MATCH($C772,$F$750:$F771,0)),INDEX(Z773:Z$812,MATCH($C772,$F773:$F$812,0)))","v":469560},{"$f":"IF($H772>$C772,INDEX(AA$750:AA771,MATCH($C772,$F$750:$F771,0)),INDEX(AA773:AA$812,MATCH($C772,$F773:$F$812,0)))","v":13.8},{"$f":"IF($H772>$C772,INDEX(AB$750:AB771,MATCH($C772,$F$750:$F771,0)),INDEX(AB773:AB$812,MATCH($C772,$F773:$F$812,0)))","v":1800},{"$f":"IF($H772>$C772,INDEX(AC$750:AC771,MATCH($C772,$F$750:$F771,0)),INDEX(AC773:AC$812,MATCH($C772,$F773:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H772>$C772,INDEX(AH$750:AH771,MATCH($C772,$F$750:$F771,0)),INDEX(AH773:AH$812,MATCH($C772,$F773:$F$812,0)))","v":0.4},{"$f":"IF($H772>$C772,INDEX(AI$750:AI771,MATCH($C772,$F$750:$F771,0)),INDEX(AI773:AI$812,MATCH($C772,$F773:$F$812,0)))","v":1},{"$f":"IF($H772>$C772,INDEX(AJ$750:AJ771,MATCH($C772,$F$750:$F771,0)),INDEX(AJ773:AJ$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(AK$750:AK771,MATCH($C772,$F$750:$F771,0)),INDEX(AK773:AK$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(AL$750:AL771,MATCH($C772,$F$750:$F771,0)),INDEX(AL773:AL$812,MATCH($C772,$F773:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H772>$C772,INDEX(AM$750:AM771,MATCH($C772,$F$750:$F771,0)),INDEX(AM773:AM$812,MATCH($C772,$F773:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H772>$C772,INDEX(AN$750:AN771,MATCH($C772,$F$750:$F771,0)),INDEX(AN773:AN$812,MATCH($C772,$F773:$F$812,0)))","v":260.82},null,{"$f":"IF($H772>$C772,INDEX(AP$750:AP771,MATCH($C772,$F$750:$F771,0)),INDEX(AP773:AP$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(AQ$750:AQ771,MATCH($C772,$F$750:$F771,0)),INDEX(AQ773:AQ$812,MATCH($C772,$F773:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H772>$C772,INDEX(AR$750:AR771,MATCH($C772,$F$750:$F771,0)),INDEX(AR773:AR$812,MATCH($C772,$F773:$F$812,0)))","v":5591},{"$f":"IF($H772>$C772,INDEX(AS$750:AS771,MATCH($C772,$F$750:$F771,0)),INDEX(AS773:AS$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(AT$750:AT771,MATCH($C772,$F$750:$F771,0)),INDEX(AT773:AT$812,MATCH($C772,$F773:$F$812,0)))","v":57040.70714274214},{"$f":"IF($H772>$C772,INDEX(AU$750:AU771,MATCH($C772,$F$750:$F771,0)),INDEX(AU773:AU$812,MATCH($C772,$F773:$F$812,0)))","v":0.6},{"$f":"IF($H772>$C772,INDEX(AV$750:AV771,MATCH($C772,$F$750:$F771,0)),INDEX(AV773:AV$812,MATCH($C772,$F773:$F$812,0)))","v":112357.5},{"$f":"IF($H772>$C772,INDEX(AW$750:AW771,MATCH($C772,$F$750:$F771,0)),INDEX(AW773:AW$812,MATCH($C772,$F773:$F$812,0)))","v":3589},{"$f":"IF($H772>$C772,INDEX(AX$750:AX771,MATCH($C772,$F$750:$F771,0)),INDEX(AX773:AX$812,MATCH($C772,$F773:$F$812,0)))","v":0.2},{"$f":"IF($H772>$C772,INDEX(AY$750:AY771,MATCH($C772,$F$750:$F771,0)),INDEX(AY773:AY$812,MATCH($C772,$F773:$F$812,0)))","v":11},{"$f":"IF($H772>$C772,INDEX(AZ$750:AZ771,MATCH($C772,$F$750:$F771,0)),INDEX(AZ773:AZ$812,MATCH($C772,$F773:$F$812,0)))","v":100000},null,{"$f":"IF($H772>$C772,INDEX(BB$750:BB771,MATCH($C772,$F$750:$F771,0)),INDEX(BB773:BB$812,MATCH($C772,$F773:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H772>$C772,INDEX(BC$750:BC771,MATCH($C772,$F$750:$F771,0)),INDEX(BC773:BC$812,MATCH($C772,$F773:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H772>$C772,INDEX(BD$750:BD771,MATCH($C772,$F$750:$F771,0)),INDEX(BD773:BD$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(BE$750:BE771,MATCH($C772,$F$750:$F771,0)),INDEX(BE773:BE$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(BF$750:BF771,MATCH($C772,$F$750:$F771,0)),INDEX(BF773:BF$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(BG$750:BG771,MATCH($C772,$F$750:$F771,0)),INDEX(BG773:BG$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(BH$750:BH771,MATCH($C772,$F$750:$F771,0)),INDEX(BH773:BH$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(BI$750:BI771,MATCH($C772,$F$750:$F771,0)),INDEX(BI773:BI$812,MATCH($C772,$F773:$F$812,0)))","v":0},{"$f":"IF($H772>$C772,INDEX(BJ$750:BJ771,MATCH($C772,$F$750:$F771,0)),INDEX(BJ773:BJ$812,MATCH($C772,$F773:$F$812,0)))","v":57040.70714274214},null,{"$f":"IF($H772>$C772,INDEX(BL$750:BL771,MATCH($C772,$F$750:$F771,0)),INDEX(BL773:BL$812,MATCH($C772,$F773:$F$812,0)))","v":1},null,{"$f":"IF($H772>$C772,INDEX(BN$750:BN771,MATCH($C772,$F$750:$F771,0)),INDEX(BN773:BN$812,MATCH($C772,$F773:$F$812,0)))","v":21684.362757802435},{"$f":"IF($H772>$C772,INDEX(BO$750:BO771,MATCH($C772,$F$750:$F771,0)),INDEX(BO773:BO$812,MATCH($C772,$F773:$F$812,0)))","v":125700.60396407392}]
[null,7.3,6.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H773)),ABS($E$750:$E$812-H773),0))","v":6},0,0,0,7,7,{"$f":"IF($H773>$C773,INDEX(J$750:J772,MATCH($C773,$F$750:$F772,0)),INDEX(J774:J$812,MATCH($C773,$F774:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H773>$C773,INDEX(K$750:K772,MATCH($C773,$F$750:$F772,0)),INDEX(K774:K$812,MATCH($C773,$F774:$F$812,0)))","v":"Scania"},{"$f":"IF($H773>$C773,INDEX(L$750:L772,MATCH($C773,$F$750:$F772,0)),INDEX(L774:L$812,MATCH($C773,$F774:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H773>$C773,INDEX(M$750:M772,MATCH($C773,$F$750:$F772,0)),INDEX(M774:M$812,MATCH($C773,$F774:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H773>$C773,INDEX(N$750:N772,MATCH($C773,$F$750:$F772,0)),INDEX(N774:N$812,MATCH($C773,$F774:$F$812,0)))","v":2015},2014,{"$f":"IF($H773>$C773,INDEX(P$750:P772,MATCH($C773,$F$750:$F772,0)),INDEX(P774:P$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(Q$750:Q772,MATCH($C773,$F$750:$F772,0)),INDEX(Q774:Q$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(R$750:R772,MATCH($C773,$F$750:$F772,0)),INDEX(R774:R$812,MATCH($C773,$F774:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H773,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":17.951758634144802},null,{"$f":"IF($H773>$C773,INDEX(V$750:V772,MATCH($C773,$F$750:$F772,0)),INDEX(V774:V$812,MATCH($C773,$F774:$F$812,0)))","v":9.7879199122104105E-2},{"$f":"IF($H773>$C773,INDEX(W$750:W772,MATCH($C773,$F$750:$F772,0)),INDEX(W774:W$812,MATCH($C773,$F774:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H773>$C773,INDEX(X$750:X772,MATCH($C773,$F$750:$F772,0)),INDEX(X774:X$812,MATCH($C773,$F774:$F$812,0)))","v":1313500},{"$f":"IF($H773>$C773,INDEX(Y$750:Y772,MATCH($C773,$F$750:$F772,0)),INDEX(Y774:Y$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(Z$750:Z772,MATCH($C773,$F$750:$F772,0)),INDEX(Z774:Z$812,MATCH($C773,$F774:$F$812,0)))","v":469560},{"$f":"IF($H773>$C773,INDEX(AA$750:AA772,MATCH($C773,$F$750:$F772,0)),INDEX(AA774:AA$812,MATCH($C773,$F774:$F$812,0)))","v":13.8},{"$f":"IF($H773>$C773,INDEX(AB$750:AB772,MATCH($C773,$F$750:$F772,0)),INDEX(AB774:AB$812,MATCH($C773,$F774:$F$812,0)))","v":1800},{"$f":"IF($H773>$C773,INDEX(AC$750:AC772,MATCH($C773,$F$750:$F772,0)),INDEX(AC774:AC$812,MATCH($C773,$F774:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H773>$C773,INDEX(AH$750:AH772,MATCH($C773,$F$750:$F772,0)),INDEX(AH774:AH$812,MATCH($C773,$F774:$F$812,0)))","v":0.4},{"$f":"IF($H773>$C773,INDEX(AI$750:AI772,MATCH($C773,$F$750:$F772,0)),INDEX(AI774:AI$812,MATCH($C773,$F774:$F$812,0)))","v":1},{"$f":"IF($H773>$C773,INDEX(AJ$750:AJ772,MATCH($C773,$F$750:$F772,0)),INDEX(AJ774:AJ$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(AK$750:AK772,MATCH($C773,$F$750:$F772,0)),INDEX(AK774:AK$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(AL$750:AL772,MATCH($C773,$F$750:$F772,0)),INDEX(AL774:AL$812,MATCH($C773,$F774:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H773>$C773,INDEX(AM$750:AM772,MATCH($C773,$F$750:$F772,0)),INDEX(AM774:AM$812,MATCH($C773,$F774:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H773>$C773,INDEX(AN$750:AN772,MATCH($C773,$F$750:$F772,0)),INDEX(AN774:AN$812,MATCH($C773,$F774:$F$812,0)))","v":260.82},null,{"$f":"IF($H773>$C773,INDEX(AP$750:AP772,MATCH($C773,$F$750:$F772,0)),INDEX(AP774:AP$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(AQ$750:AQ772,MATCH($C773,$F$750:$F772,0)),INDEX(AQ774:AQ$812,MATCH($C773,$F774:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H773>$C773,INDEX(AR$750:AR772,MATCH($C773,$F$750:$F772,0)),INDEX(AR774:AR$812,MATCH($C773,$F774:$F$812,0)))","v":5591},{"$f":"IF($H773>$C773,INDEX(AS$750:AS772,MATCH($C773,$F$750:$F772,0)),INDEX(AS774:AS$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(AT$750:AT772,MATCH($C773,$F$750:$F772,0)),INDEX(AT774:AT$812,MATCH($C773,$F774:$F$812,0)))","v":69257.307440079094},{"$f":"IF($H773>$C773,INDEX(AU$750:AU772,MATCH($C773,$F$750:$F772,0)),INDEX(AU774:AU$812,MATCH($C773,$F774:$F$812,0)))","v":0.6},{"$f":"IF($H773>$C773,INDEX(AV$750:AV772,MATCH($C773,$F$750:$F772,0)),INDEX(AV774:AV$812,MATCH($C773,$F774:$F$812,0)))","v":112357.5},{"$f":"IF($H773>$C773,INDEX(AW$750:AW772,MATCH($C773,$F$750:$F772,0)),INDEX(AW774:AW$812,MATCH($C773,$F774:$F$812,0)))","v":3589},{"$f":"IF($H773>$C773,INDEX(AX$750:AX772,MATCH($C773,$F$750:$F772,0)),INDEX(AX774:AX$812,MATCH($C773,$F774:$F$812,0)))","v":0.2},{"$f":"IF($H773>$C773,INDEX(AY$750:AY772,MATCH($C773,$F$750:$F772,0)),INDEX(AY774:AY$812,MATCH($C773,$F774:$F$812,0)))","v":11},{"$f":"IF($H773>$C773,INDEX(AZ$750:AZ772,MATCH($C773,$F$750:$F772,0)),INDEX(AZ774:AZ$812,MATCH($C773,$F774:$F$812,0)))","v":100000},null,{"$f":"IF($H773>$C773,INDEX(BB$750:BB772,MATCH($C773,$F$750:$F772,0)),INDEX(BB774:BB$812,MATCH($C773,$F774:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H773>$C773,INDEX(BC$750:BC772,MATCH($C773,$F$750:$F772,0)),INDEX(BC774:BC$812,MATCH($C773,$F774:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H773>$C773,INDEX(BD$750:BD772,MATCH($C773,$F$750:$F772,0)),INDEX(BD774:BD$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(BE$750:BE772,MATCH($C773,$F$750:$F772,0)),INDEX(BE774:BE$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(BF$750:BF772,MATCH($C773,$F$750:$F772,0)),INDEX(BF774:BF$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(BG$750:BG772,MATCH($C773,$F$750:$F772,0)),INDEX(BG774:BG$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(BH$750:BH772,MATCH($C773,$F$750:$F772,0)),INDEX(BH774:BH$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(BI$750:BI772,MATCH($C773,$F$750:$F772,0)),INDEX(BI774:BI$812,MATCH($C773,$F774:$F$812,0)))","v":0},{"$f":"IF($H773>$C773,INDEX(BJ$750:BJ772,MATCH($C773,$F$750:$F772,0)),INDEX(BJ774:BJ$812,MATCH($C773,$F774:$F$812,0)))","v":69257.307440079094},null,{"$f":"IF($H773>$C773,INDEX(BL$750:BL772,MATCH($C773,$F$750:$F772,0)),INDEX(BL774:BL$812,MATCH($C773,$F774:$F$812,0)))","v":1},null,{"$f":"IF($H773>$C773,INDEX(BN$750:BN772,MATCH($C773,$F$750:$F772,0)),INDEX(BN774:BN$812,MATCH($C773,$F774:$F$812,0)))","v":26328.575738044892},{"$f":"IF($H773>$C773,INDEX(BO$750:BO772,MATCH($C773,$F$750:$F772,0)),INDEX(BO774:BO$812,MATCH($C773,$F774:$F$812,0)))","v":125700.60396407392}]
[null,8.1,6.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H774)),ABS($E$750:$E$812-H774),0))","v":6},0,0,0,8,8,{"$f":"IF($H774>$C774,INDEX(J$750:J773,MATCH($C774,$F$750:$F773,0)),INDEX(J775:J$812,MATCH($C774,$F775:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H774>$C774,INDEX(K$750:K773,MATCH($C774,$F$750:$F773,0)),INDEX(K775:K$812,MATCH($C774,$F775:$F$812,0)))","v":"Volvo"},{"$f":"IF($H774>$C774,INDEX(L$750:L773,MATCH($C774,$F$750:$F773,0)),INDEX(L775:L$812,MATCH($C774,$F775:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H774>$C774,INDEX(M$750:M773,MATCH($C774,$F$750:$F773,0)),INDEX(M775:M$812,MATCH($C774,$F775:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H774>$C774,INDEX(N$750:N773,MATCH($C774,$F$750:$F773,0)),INDEX(N775:N$812,MATCH($C774,$F775:$F$812,0)))","v":2015},2013,{"$f":"IF($H774>$C774,INDEX(P$750:P773,MATCH($C774,$F$750:$F773,0)),INDEX(P775:P$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(Q$750:Q773,MATCH($C774,$F$750:$F773,0)),INDEX(Q775:Q$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(R$750:R773,MATCH($C774,$F$750:$F773,0)),INDEX(R775:R$812,MATCH($C774,$F775:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H774,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":16.713592091045399},null,{"$f":"IF($H774>$C774,INDEX(V$750:V773,MATCH($C774,$F$750:$F773,0)),INDEX(V775:V$812,MATCH($C774,$F775:$F$812,0)))","v":0.10552686756769082},{"$f":"IF($H774>$C774,INDEX(W$750:W773,MATCH($C774,$F$750:$F773,0)),INDEX(W775:W$812,MATCH($C774,$F775:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H774>$C774,INDEX(X$750:X773,MATCH($C774,$F$750:$F773,0)),INDEX(X775:X$812,MATCH($C774,$F775:$F$812,0)))","v":1313500},{"$f":"IF($H774>$C774,INDEX(Y$750:Y773,MATCH($C774,$F$750:$F773,0)),INDEX(Y775:Y$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(Z$750:Z773,MATCH($C774,$F$750:$F773,0)),INDEX(Z775:Z$812,MATCH($C774,$F775:$F$812,0)))","v":469560},{"$f":"IF($H774>$C774,INDEX(AA$750:AA773,MATCH($C774,$F$750:$F773,0)),INDEX(AA775:AA$812,MATCH($C774,$F775:$F$812,0)))","v":13.8},{"$f":"IF($H774>$C774,INDEX(AB$750:AB773,MATCH($C774,$F$750:$F773,0)),INDEX(AB775:AB$812,MATCH($C774,$F775:$F$812,0)))","v":1800},{"$f":"IF($H774>$C774,INDEX(AC$750:AC773,MATCH($C774,$F$750:$F773,0)),INDEX(AC775:AC$812,MATCH($C774,$F775:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H774>$C774,INDEX(AH$750:AH773,MATCH($C774,$F$750:$F773,0)),INDEX(AH775:AH$812,MATCH($C774,$F775:$F$812,0)))","v":0.4},{"$f":"IF($H774>$C774,INDEX(AI$750:AI773,MATCH($C774,$F$750:$F773,0)),INDEX(AI775:AI$812,MATCH($C774,$F775:$F$812,0)))","v":1},{"$f":"IF($H774>$C774,INDEX(AJ$750:AJ773,MATCH($C774,$F$750:$F773,0)),INDEX(AJ775:AJ$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(AK$750:AK773,MATCH($C774,$F$750:$F773,0)),INDEX(AK775:AK$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(AL$750:AL773,MATCH($C774,$F$750:$F773,0)),INDEX(AL775:AL$812,MATCH($C774,$F775:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H774>$C774,INDEX(AM$750:AM773,MATCH($C774,$F$750:$F773,0)),INDEX(AM775:AM$812,MATCH($C774,$F775:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H774>$C774,INDEX(AN$750:AN773,MATCH($C774,$F$750:$F773,0)),INDEX(AN775:AN$812,MATCH($C774,$F775:$F$812,0)))","v":260.82},null,{"$f":"IF($H774>$C774,INDEX(AP$750:AP773,MATCH($C774,$F$750:$F773,0)),INDEX(AP775:AP$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(AQ$750:AQ773,MATCH($C774,$F$750:$F773,0)),INDEX(AQ775:AQ$812,MATCH($C774,$F775:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H774>$C774,INDEX(AR$750:AR773,MATCH($C774,$F$750:$F773,0)),INDEX(AR775:AR$812,MATCH($C774,$F775:$F$812,0)))","v":5591},{"$f":"IF($H774>$C774,INDEX(AS$750:AS773,MATCH($C774,$F$750:$F773,0)),INDEX(AS775:AS$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(AT$750:AT773,MATCH($C774,$F$750:$F773,0)),INDEX(AT775:AT$812,MATCH($C774,$F775:$F$812,0)))","v":67383.894888499839},{"$f":"IF($H774>$C774,INDEX(AU$750:AU773,MATCH($C774,$F$750:$F773,0)),INDEX(AU775:AU$812,MATCH($C774,$F775:$F$812,0)))","v":0.6},{"$f":"IF($H774>$C774,INDEX(AV$750:AV773,MATCH($C774,$F$750:$F773,0)),INDEX(AV775:AV$812,MATCH($C774,$F775:$F$812,0)))","v":112357.5},{"$f":"IF($H774>$C774,INDEX(AW$750:AW773,MATCH($C774,$F$750:$F773,0)),INDEX(AW775:AW$812,MATCH($C774,$F775:$F$812,0)))","v":3589},{"$f":"IF($H774>$C774,INDEX(AX$750:AX773,MATCH($C774,$F$750:$F773,0)),INDEX(AX775:AX$812,MATCH($C774,$F775:$F$812,0)))","v":0.2},{"$f":"IF($H774>$C774,INDEX(AY$750:AY773,MATCH($C774,$F$750:$F773,0)),INDEX(AY775:AY$812,MATCH($C774,$F775:$F$812,0)))","v":11},{"$f":"IF($H774>$C774,INDEX(AZ$750:AZ773,MATCH($C774,$F$750:$F773,0)),INDEX(AZ775:AZ$812,MATCH($C774,$F775:$F$812,0)))","v":100000},null,{"$f":"IF($H774>$C774,INDEX(BB$750:BB773,MATCH($C774,$F$750:$F773,0)),INDEX(BB775:BB$812,MATCH($C774,$F775:$F$812,0)))","v":61650.198479584753},{"$f":"IF($H774>$C774,INDEX(BC$750:BC773,MATCH($C774,$F$750:$F773,0)),INDEX(BC775:BC$812,MATCH($C774,$F775:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H774>$C774,INDEX(BD$750:BD773,MATCH($C774,$F$750:$F773,0)),INDEX(BD775:BD$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(BE$750:BE773,MATCH($C774,$F$750:$F773,0)),INDEX(BE775:BE$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(BF$750:BF773,MATCH($C774,$F$750:$F773,0)),INDEX(BF775:BF$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(BG$750:BG773,MATCH($C774,$F$750:$F773,0)),INDEX(BG775:BG$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(BH$750:BH773,MATCH($C774,$F$750:$F773,0)),INDEX(BH775:BH$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(BI$750:BI773,MATCH($C774,$F$750:$F773,0)),INDEX(BI775:BI$812,MATCH($C774,$F775:$F$812,0)))","v":0},{"$f":"IF($H774>$C774,INDEX(BJ$750:BJ773,MATCH($C774,$F$750:$F773,0)),INDEX(BJ775:BJ$812,MATCH($C774,$F775:$F$812,0)))","v":67383.894888499839},null,{"$f":"IF($H774>$C774,INDEX(BL$750:BL773,MATCH($C774,$F$750:$F773,0)),INDEX(BL775:BL$812,MATCH($C774,$F775:$F$812,0)))","v":1},null,{"$f":"IF($H774>$C774,INDEX(BN$750:BN773,MATCH($C774,$F$750:$F773,0)),INDEX(BN775:BN$812,MATCH($C774,$F775:$F$812,0)))","v":25616.386857535304},{"$f":"IF($H774>$C774,INDEX(BO$750:BO773,MATCH($C774,$F$750:$F773,0)),INDEX(BO775:BO$812,MATCH($C774,$F775:$F$812,0)))","v":125700.60396407392}]
[null,8.1999999999999993,6.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H775)),ABS($E$750:$E$812-H775),0))","v":6},0,0,0,8,8,{"$f":"IF($H775>$C775,INDEX(J$750:J774,MATCH($C775,$F$750:$F774,0)),INDEX(J776:J$812,MATCH($C775,$F776:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H775>$C775,INDEX(K$750:K774,MATCH($C775,$F$750:$F774,0)),INDEX(K776:K$812,MATCH($C775,$F776:$F$812,0)))","v":"Man"},{"$f":"IF($H775>$C775,INDEX(L$750:L774,MATCH($C775,$F$750:$F774,0)),INDEX(L776:L$812,MATCH($C775,$F776:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H775>$C775,INDEX(M$750:M774,MATCH($C775,$F$750:$F774,0)),INDEX(M776:M$812,MATCH($C775,$F776:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H775>$C775,INDEX(N$750:N774,MATCH($C775,$F$750:$F774,0)),INDEX(N776:N$812,MATCH($C775,$F776:$F$812,0)))","v":2015},2013,{"$f":"IF($H775>$C775,INDEX(P$750:P774,MATCH($C775,$F$750:$F774,0)),INDEX(P776:P$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(Q$750:Q774,MATCH($C775,$F$750:$F774,0)),INDEX(Q776:Q$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(R$750:R774,MATCH($C775,$F$750:$F774,0)),INDEX(R776:R$812,MATCH($C775,$F776:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H775,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":16.713592091045399},null,{"$f":"IF($H775>$C775,INDEX(V$750:V774,MATCH($C775,$F$750:$F774,0)),INDEX(V776:V$812,MATCH($C775,$F776:$F$812,0)))","v":8.2792610697270633E-2},{"$f":"IF($H775>$C775,INDEX(W$750:W774,MATCH($C775,$F$750:$F774,0)),INDEX(W776:W$812,MATCH($C775,$F776:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H775>$C775,INDEX(X$750:X774,MATCH($C775,$F$750:$F774,0)),INDEX(X776:X$812,MATCH($C775,$F776:$F$812,0)))","v":1313500},{"$f":"IF($H775>$C775,INDEX(Y$750:Y774,MATCH($C775,$F$750:$F774,0)),INDEX(Y776:Y$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(Z$750:Z774,MATCH($C775,$F$750:$F774,0)),INDEX(Z776:Z$812,MATCH($C775,$F776:$F$812,0)))","v":469560},{"$f":"IF($H775>$C775,INDEX(AA$750:AA774,MATCH($C775,$F$750:$F774,0)),INDEX(AA776:AA$812,MATCH($C775,$F776:$F$812,0)))","v":13.8},{"$f":"IF($H775>$C775,INDEX(AB$750:AB774,MATCH($C775,$F$750:$F774,0)),INDEX(AB776:AB$812,MATCH($C775,$F776:$F$812,0)))","v":1800},{"$f":"IF($H775>$C775,INDEX(AC$750:AC774,MATCH($C775,$F$750:$F774,0)),INDEX(AC776:AC$812,MATCH($C775,$F776:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H775>$C775,INDEX(AH$750:AH774,MATCH($C775,$F$750:$F774,0)),INDEX(AH776:AH$812,MATCH($C775,$F776:$F$812,0)))","v":0.4},{"$f":"IF($H775>$C775,INDEX(AI$750:AI774,MATCH($C775,$F$750:$F774,0)),INDEX(AI776:AI$812,MATCH($C775,$F776:$F$812,0)))","v":1},{"$f":"IF($H775>$C775,INDEX(AJ$750:AJ774,MATCH($C775,$F$750:$F774,0)),INDEX(AJ776:AJ$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(AK$750:AK774,MATCH($C775,$F$750:$F774,0)),INDEX(AK776:AK$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(AL$750:AL774,MATCH($C775,$F$750:$F774,0)),INDEX(AL776:AL$812,MATCH($C775,$F776:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H775>$C775,INDEX(AM$750:AM774,MATCH($C775,$F$750:$F774,0)),INDEX(AM776:AM$812,MATCH($C775,$F776:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H775>$C775,INDEX(AN$750:AN774,MATCH($C775,$F$750:$F774,0)),INDEX(AN776:AN$812,MATCH($C775,$F776:$F$812,0)))","v":260.82},null,{"$f":"IF($H775>$C775,INDEX(AP$750:AP774,MATCH($C775,$F$750:$F774,0)),INDEX(AP776:AP$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(AQ$750:AQ774,MATCH($C775,$F$750:$F774,0)),INDEX(AQ776:AQ$812,MATCH($C775,$F776:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H775>$C775,INDEX(AR$750:AR774,MATCH($C775,$F$750:$F774,0)),INDEX(AR776:AR$812,MATCH($C775,$F776:$F$812,0)))","v":5591},{"$f":"IF($H775>$C775,INDEX(AS$750:AS774,MATCH($C775,$F$750:$F774,0)),INDEX(AS776:AS$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(AT$750:AT774,MATCH($C775,$F$750:$F774,0)),INDEX(AT776:AT$812,MATCH($C775,$F776:$F$812,0)))","v":57040.70714274214},{"$f":"IF($H775>$C775,INDEX(AU$750:AU774,MATCH($C775,$F$750:$F774,0)),INDEX(AU776:AU$812,MATCH($C775,$F776:$F$812,0)))","v":0.6},{"$f":"IF($H775>$C775,INDEX(AV$750:AV774,MATCH($C775,$F$750:$F774,0)),INDEX(AV776:AV$812,MATCH($C775,$F776:$F$812,0)))","v":112357.5},{"$f":"IF($H775>$C775,INDEX(AW$750:AW774,MATCH($C775,$F$750:$F774,0)),INDEX(AW776:AW$812,MATCH($C775,$F776:$F$812,0)))","v":3589},{"$f":"IF($H775>$C775,INDEX(AX$750:AX774,MATCH($C775,$F$750:$F774,0)),INDEX(AX776:AX$812,MATCH($C775,$F776:$F$812,0)))","v":0.2},{"$f":"IF($H775>$C775,INDEX(AY$750:AY774,MATCH($C775,$F$750:$F774,0)),INDEX(AY776:AY$812,MATCH($C775,$F776:$F$812,0)))","v":11},{"$f":"IF($H775>$C775,INDEX(AZ$750:AZ774,MATCH($C775,$F$750:$F774,0)),INDEX(AZ776:AZ$812,MATCH($C775,$F776:$F$812,0)))","v":100000},null,{"$f":"IF($H775>$C775,INDEX(BB$750:BB774,MATCH($C775,$F$750:$F774,0)),INDEX(BB776:BB$812,MATCH($C775,$F776:$F$812,0)))","v":52187.112700813625},{"$f":"IF($H775>$C775,INDEX(BC$750:BC774,MATCH($C775,$F$750:$F774,0)),INDEX(BC776:BC$812,MATCH($C775,$F776:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H775>$C775,INDEX(BD$750:BD774,MATCH($C775,$F$750:$F774,0)),INDEX(BD776:BD$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(BE$750:BE774,MATCH($C775,$F$750:$F774,0)),INDEX(BE776:BE$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(BF$750:BF774,MATCH($C775,$F$750:$F774,0)),INDEX(BF776:BF$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(BG$750:BG774,MATCH($C775,$F$750:$F774,0)),INDEX(BG776:BG$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(BH$750:BH774,MATCH($C775,$F$750:$F774,0)),INDEX(BH776:BH$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(BI$750:BI774,MATCH($C775,$F$750:$F774,0)),INDEX(BI776:BI$812,MATCH($C775,$F776:$F$812,0)))","v":0},{"$f":"IF($H775>$C775,INDEX(BJ$750:BJ774,MATCH($C775,$F$750:$F774,0)),INDEX(BJ776:BJ$812,MATCH($C775,$F776:$F$812,0)))","v":57040.70714274214},null,{"$f":"IF($H775>$C775,INDEX(BL$750:BL774,MATCH($C775,$F$750:$F774,0)),INDEX(BL776:BL$812,MATCH($C775,$F776:$F$812,0)))","v":1},null,{"$f":"IF($H775>$C775,INDEX(BN$750:BN774,MATCH($C775,$F$750:$F774,0)),INDEX(BN776:BN$812,MATCH($C775,$F776:$F$812,0)))","v":21684.362757802435},{"$f":"IF($H775>$C775,INDEX(BO$750:BO774,MATCH($C775,$F$750:$F774,0)),INDEX(BO776:BO$812,MATCH($C775,$F776:$F$812,0)))","v":125700.60396407392}]
[null,8.3000000000000007,6.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H776)),ABS($E$750:$E$812-H776),0))","v":6},0,0,0,8,8,{"$f":"IF($H776>$C776,INDEX(J$750:J775,MATCH($C776,$F$750:$F775,0)),INDEX(J777:J$812,MATCH($C776,$F777:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H776>$C776,INDEX(K$750:K775,MATCH($C776,$F$750:$F775,0)),INDEX(K777:K$812,MATCH($C776,$F777:$F$812,0)))","v":"Scania"},{"$f":"IF($H776>$C776,INDEX(L$750:L775,MATCH($C776,$F$750:$F775,0)),INDEX(L777:L$812,MATCH($C776,$F777:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H776>$C776,INDEX(M$750:M775,MATCH($C776,$F$750:$F775,0)),INDEX(M777:M$812,MATCH($C776,$F777:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H776>$C776,INDEX(N$750:N775,MATCH($C776,$F$750:$F775,0)),INDEX(N777:N$812,MATCH($C776,$F777:$F$812,0)))","v":2015},2013,{"$f":"IF($H776>$C776,INDEX(P$750:P775,MATCH($C776,$F$750:$F775,0)),INDEX(P777:P$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(Q$750:Q775,MATCH($C776,$F$750:$F775,0)),INDEX(Q777:Q$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(R$750:R775,MATCH($C776,$F$750:$F775,0)),INDEX(R777:R$812,MATCH($C776,$F777:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H776,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":16.713592091045399},null,{"$f":"IF($H776>$C776,INDEX(V$750:V775,MATCH($C776,$F$750:$F775,0)),INDEX(V777:V$812,MATCH($C776,$F777:$F$812,0)))","v":9.7879199122104105E-2},{"$f":"IF($H776>$C776,INDEX(W$750:W775,MATCH($C776,$F$750:$F775,0)),INDEX(W777:W$812,MATCH($C776,$F777:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H776>$C776,INDEX(X$750:X775,MATCH($C776,$F$750:$F775,0)),INDEX(X777:X$812,MATCH($C776,$F777:$F$812,0)))","v":1313500},{"$f":"IF($H776>$C776,INDEX(Y$750:Y775,MATCH($C776,$F$750:$F775,0)),INDEX(Y777:Y$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(Z$750:Z775,MATCH($C776,$F$750:$F775,0)),INDEX(Z777:Z$812,MATCH($C776,$F777:$F$812,0)))","v":469560},{"$f":"IF($H776>$C776,INDEX(AA$750:AA775,MATCH($C776,$F$750:$F775,0)),INDEX(AA777:AA$812,MATCH($C776,$F777:$F$812,0)))","v":13.8},{"$f":"IF($H776>$C776,INDEX(AB$750:AB775,MATCH($C776,$F$750:$F775,0)),INDEX(AB777:AB$812,MATCH($C776,$F777:$F$812,0)))","v":1800},{"$f":"IF($H776>$C776,INDEX(AC$750:AC775,MATCH($C776,$F$750:$F775,0)),INDEX(AC777:AC$812,MATCH($C776,$F777:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H776>$C776,INDEX(AH$750:AH775,MATCH($C776,$F$750:$F775,0)),INDEX(AH777:AH$812,MATCH($C776,$F777:$F$812,0)))","v":0.4},{"$f":"IF($H776>$C776,INDEX(AI$750:AI775,MATCH($C776,$F$750:$F775,0)),INDEX(AI777:AI$812,MATCH($C776,$F777:$F$812,0)))","v":1},{"$f":"IF($H776>$C776,INDEX(AJ$750:AJ775,MATCH($C776,$F$750:$F775,0)),INDEX(AJ777:AJ$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(AK$750:AK775,MATCH($C776,$F$750:$F775,0)),INDEX(AK777:AK$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(AL$750:AL775,MATCH($C776,$F$750:$F775,0)),INDEX(AL777:AL$812,MATCH($C776,$F777:$F$812,0)))","v":0.41551183109358653},{"$f":"IF($H776>$C776,INDEX(AM$750:AM775,MATCH($C776,$F$750:$F775,0)),INDEX(AM777:AM$812,MATCH($C776,$F777:$F$812,0)))","v":0.85145966089965397},{"$f":"IF($H776>$C776,INDEX(AN$750:AN775,MATCH($C776,$F$750:$F775,0)),INDEX(AN777:AN$812,MATCH($C776,$F777:$F$812,0)))","v":260.82},null,{"$f":"IF($H776>$C776,INDEX(AP$750:AP775,MATCH($C776,$F$750:$F775,0)),INDEX(AP777:AP$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(AQ$750:AQ775,MATCH($C776,$F$750:$F775,0)),INDEX(AQ777:AQ$812,MATCH($C776,$F777:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H776>$C776,INDEX(AR$750:AR775,MATCH($C776,$F$750:$F775,0)),INDEX(AR777:AR$812,MATCH($C776,$F777:$F$812,0)))","v":5591},{"$f":"IF($H776>$C776,INDEX(AS$750:AS775,MATCH($C776,$F$750:$F775,0)),INDEX(AS777:AS$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(AT$750:AT775,MATCH($C776,$F$750:$F775,0)),INDEX(AT777:AT$812,MATCH($C776,$F777:$F$812,0)))","v":69257.307440079094},{"$f":"IF($H776>$C776,INDEX(AU$750:AU775,MATCH($C776,$F$750:$F775,0)),INDEX(AU777:AU$812,MATCH($C776,$F777:$F$812,0)))","v":0.6},{"$f":"IF($H776>$C776,INDEX(AV$750:AV775,MATCH($C776,$F$750:$F775,0)),INDEX(AV777:AV$812,MATCH($C776,$F777:$F$812,0)))","v":112357.5},{"$f":"IF($H776>$C776,INDEX(AW$750:AW775,MATCH($C776,$F$750:$F775,0)),INDEX(AW777:AW$812,MATCH($C776,$F777:$F$812,0)))","v":3589},{"$f":"IF($H776>$C776,INDEX(AX$750:AX775,MATCH($C776,$F$750:$F775,0)),INDEX(AX777:AX$812,MATCH($C776,$F777:$F$812,0)))","v":0.2},{"$f":"IF($H776>$C776,INDEX(AY$750:AY775,MATCH($C776,$F$750:$F775,0)),INDEX(AY777:AY$812,MATCH($C776,$F777:$F$812,0)))","v":11},{"$f":"IF($H776>$C776,INDEX(AZ$750:AZ775,MATCH($C776,$F$750:$F775,0)),INDEX(AZ777:AZ$812,MATCH($C776,$F777:$F$812,0)))","v":100000},null,{"$f":"IF($H776>$C776,INDEX(BB$750:BB775,MATCH($C776,$F$750:$F775,0)),INDEX(BB777:BB$812,MATCH($C776,$F777:$F$812,0)))","v":63364.202335107169},{"$f":"IF($H776>$C776,INDEX(BC$750:BC775,MATCH($C776,$F$750:$F775,0)),INDEX(BC777:BC$812,MATCH($C776,$F777:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H776>$C776,INDEX(BD$750:BD775,MATCH($C776,$F$750:$F775,0)),INDEX(BD777:BD$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(BE$750:BE775,MATCH($C776,$F$750:$F775,0)),INDEX(BE777:BE$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(BF$750:BF775,MATCH($C776,$F$750:$F775,0)),INDEX(BF777:BF$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(BG$750:BG775,MATCH($C776,$F$750:$F775,0)),INDEX(BG777:BG$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(BH$750:BH775,MATCH($C776,$F$750:$F775,0)),INDEX(BH777:BH$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(BI$750:BI775,MATCH($C776,$F$750:$F775,0)),INDEX(BI777:BI$812,MATCH($C776,$F777:$F$812,0)))","v":0},{"$f":"IF($H776>$C776,INDEX(BJ$750:BJ775,MATCH($C776,$F$750:$F775,0)),INDEX(BJ777:BJ$812,MATCH($C776,$F777:$F$812,0)))","v":69257.307440079094},null,{"$f":"IF($H776>$C776,INDEX(BL$750:BL775,MATCH($C776,$F$750:$F775,0)),INDEX(BL777:BL$812,MATCH($C776,$F777:$F$812,0)))","v":1},null,{"$f":"IF($H776>$C776,INDEX(BN$750:BN775,MATCH($C776,$F$750:$F775,0)),INDEX(BN777:BN$812,MATCH($C776,$F777:$F$812,0)))","v":26328.575738044892},{"$f":"IF($H776>$C776,INDEX(BO$750:BO775,MATCH($C776,$F$750:$F775,0)),INDEX(BO777:BO$812,MATCH($C776,$F777:$F$812,0)))","v":125700.60396407392}]
[null,9.1,10.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H777)),ABS($E$750:$E$812-H777),0))","v":10},0,0,0,9,9,{"$f":"IF($H777>$C777,INDEX(J$750:J776,MATCH($C777,$F$750:$F776,0)),INDEX(J778:J$812,MATCH($C777,$F778:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H777>$C777,INDEX(K$750:K776,MATCH($C777,$F$750:$F776,0)),INDEX(K778:K$812,MATCH($C777,$F778:$F$812,0)))","v":"Volvo"},{"$f":"IF($H777>$C777,INDEX(L$750:L776,MATCH($C777,$F$750:$F776,0)),INDEX(L778:L$812,MATCH($C777,$F778:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H777>$C777,INDEX(M$750:M776,MATCH($C777,$F$750:$F776,0)),INDEX(M778:M$812,MATCH($C777,$F778:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H777>$C777,INDEX(N$750:N776,MATCH($C777,$F$750:$F776,0)),INDEX(N778:N$812,MATCH($C777,$F778:$F$812,0)))","v":2011},2012,{"$f":"IF($H777>$C777,INDEX(P$750:P776,MATCH($C777,$F$750:$F776,0)),INDEX(P778:P$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(Q$750:Q776,MATCH($C777,$F$750:$F776,0)),INDEX(Q778:Q$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(R$750:R776,MATCH($C777,$F$750:$F776,0)),INDEX(R778:R$812,MATCH($C777,$F778:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H777,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":12.4776537214932},null,{"$f":"IF($H777>$C777,INDEX(V$750:V776,MATCH($C777,$F$750:$F776,0)),INDEX(V778:V$812,MATCH($C777,$F778:$F$812,0)))","v":8.7529010491493905E-2},{"$f":"IF($H777>$C777,INDEX(W$750:W776,MATCH($C777,$F$750:$F776,0)),INDEX(W778:W$812,MATCH($C777,$F778:$F$812,0)))","v":56663.785367265395},{"$f":"IF($H777>$C777,INDEX(X$750:X776,MATCH($C777,$F$750:$F776,0)),INDEX(X778:X$812,MATCH($C777,$F778:$F$812,0)))","v":1313500},{"$f":"IF($H777>$C777,INDEX(Y$750:Y776,MATCH($C777,$F$750:$F776,0)),INDEX(Y778:Y$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(Z$750:Z776,MATCH($C777,$F$750:$F776,0)),INDEX(Z778:Z$812,MATCH($C777,$F778:$F$812,0)))","v":469560},{"$f":"IF($H777>$C777,INDEX(AA$750:AA776,MATCH($C777,$F$750:$F776,0)),INDEX(AA778:AA$812,MATCH($C777,$F778:$F$812,0)))","v":13.8},{"$f":"IF($H777>$C777,INDEX(AB$750:AB776,MATCH($C777,$F$750:$F776,0)),INDEX(AB778:AB$812,MATCH($C777,$F778:$F$812,0)))","v":1800},{"$f":"IF($H777>$C777,INDEX(AC$750:AC776,MATCH($C777,$F$750:$F776,0)),INDEX(AC778:AC$812,MATCH($C777,$F778:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H777>$C777,INDEX(AH$750:AH776,MATCH($C777,$F$750:$F776,0)),INDEX(AH778:AH$812,MATCH($C777,$F778:$F$812,0)))","v":0.4},{"$f":"IF($H777>$C777,INDEX(AI$750:AI776,MATCH($C777,$F$750:$F776,0)),INDEX(AI778:AI$812,MATCH($C777,$F778:$F$812,0)))","v":1},{"$f":"IF($H777>$C777,INDEX(AJ$750:AJ776,MATCH($C777,$F$750:$F776,0)),INDEX(AJ778:AJ$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(AK$750:AK776,MATCH($C777,$F$750:$F776,0)),INDEX(AK778:AK$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(AL$750:AL776,MATCH($C777,$F$750:$F776,0)),INDEX(AL778:AL$812,MATCH($C777,$F778:$F$812,0)))","v":0.30984098334272153},{"$f":"IF($H777>$C777,INDEX(AM$750:AM776,MATCH($C777,$F$750:$F776,0)),INDEX(AM778:AM$812,MATCH($C777,$F778:$F$812,0)))","v":0.88923568166089961},{"$f":"IF($H777>$C777,INDEX(AN$750:AN776,MATCH($C777,$F$750:$F776,0)),INDEX(AN778:AN$812,MATCH($C777,$F778:$F$812,0)))","v":260.82},null,{"$f":"IF($H777>$C777,INDEX(AP$750:AP776,MATCH($C777,$F$750:$F776,0)),INDEX(AP778:AP$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(AQ$750:AQ776,MATCH($C777,$F$750:$F776,0)),INDEX(AQ778:AQ$812,MATCH($C777,$F778:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H777>$C777,INDEX(AR$750:AR776,MATCH($C777,$F$750:$F776,0)),INDEX(AR778:AR$812,MATCH($C777,$F778:$F$812,0)))","v":5591},{"$f":"IF($H777>$C777,INDEX(AS$750:AS776,MATCH($C777,$F$750:$F776,0)),INDEX(AS778:AS$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(AT$750:AT776,MATCH($C777,$F$750:$F776,0)),INDEX(AT778:AT$812,MATCH($C777,$F778:$F$812,0)))","v":61933.726919577057},{"$f":"IF($H777>$C777,INDEX(AU$750:AU776,MATCH($C777,$F$750:$F776,0)),INDEX(AU778:AU$812,MATCH($C777,$F778:$F$812,0)))","v":0.6},{"$f":"IF($H777>$C777,INDEX(AV$750:AV776,MATCH($C777,$F$750:$F776,0)),INDEX(AV778:AV$812,MATCH($C777,$F778:$F$812,0)))","v":112357.5},{"$f":"IF($H777>$C777,INDEX(AW$750:AW776,MATCH($C777,$F$750:$F776,0)),INDEX(AW778:AW$812,MATCH($C777,$F778:$F$812,0)))","v":3589},{"$f":"IF($H777>$C777,INDEX(AX$750:AX776,MATCH($C777,$F$750:$F776,0)),INDEX(AX778:AX$812,MATCH($C777,$F778:$F$812,0)))","v":0.2},{"$f":"IF($H777>$C777,INDEX(AY$750:AY776,MATCH($C777,$F$750:$F776,0)),INDEX(AY778:AY$812,MATCH($C777,$F778:$F$812,0)))","v":11},{"$f":"IF($H777>$C777,INDEX(AZ$750:AZ776,MATCH($C777,$F$750:$F776,0)),INDEX(AZ778:AZ$812,MATCH($C777,$F778:$F$812,0)))","v":100000},null,{"$f":"IF($H777>$C777,INDEX(BB$750:BB776,MATCH($C777,$F$750:$F776,0)),INDEX(BB778:BB$812,MATCH($C777,$F778:$F$812,0)))","v":56663.785367265395},{"$f":"IF($H777>$C777,INDEX(BC$750:BC776,MATCH($C777,$F$750:$F776,0)),INDEX(BC778:BC$812,MATCH($C777,$F778:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H777>$C777,INDEX(BD$750:BD776,MATCH($C777,$F$750:$F776,0)),INDEX(BD778:BD$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(BE$750:BE776,MATCH($C777,$F$750:$F776,0)),INDEX(BE778:BE$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(BF$750:BF776,MATCH($C777,$F$750:$F776,0)),INDEX(BF778:BF$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(BG$750:BG776,MATCH($C777,$F$750:$F776,0)),INDEX(BG778:BG$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(BH$750:BH776,MATCH($C777,$F$750:$F776,0)),INDEX(BH778:BH$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(BI$750:BI776,MATCH($C777,$F$750:$F776,0)),INDEX(BI778:BI$812,MATCH($C777,$F778:$F$812,0)))","v":0},{"$f":"IF($H777>$C777,INDEX(BJ$750:BJ776,MATCH($C777,$F$750:$F776,0)),INDEX(BJ778:BJ$812,MATCH($C777,$F778:$F$812,0)))","v":61933.726919577057},null,{"$f":"IF($H777>$C777,INDEX(BL$750:BL776,MATCH($C777,$F$750:$F776,0)),INDEX(BL778:BL$812,MATCH($C777,$F778:$F$812,0)))","v":1},null,{"$f":"IF($H777>$C777,INDEX(BN$750:BN776,MATCH($C777,$F$750:$F776,0)),INDEX(BN778:BN$812,MATCH($C777,$F778:$F$812,0)))","v":17556.762978114424},{"$f":"IF($H777>$C777,INDEX(BO$750:BO776,MATCH($C777,$F$750:$F776,0)),INDEX(BO778:BO$812,MATCH($C777,$F778:$F$812,0)))","v":125700.60396407392}]
[null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H778)),ABS($E$750:$E$812-H778),0))","v":10},0,0,0,9,9,{"$f":"IF($H778>$C778,INDEX(J$750:J777,MATCH($C778,$F$750:$F777,0)),INDEX(J779:J$812,MATCH($C778,$F779:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H778>$C778,INDEX(K$750:K777,MATCH($C778,$F$750:$F777,0)),INDEX(K779:K$812,MATCH($C778,$F779:$F$812,0)))","v":"Man"},{"$f":"IF($H778>$C778,INDEX(L$750:L777,MATCH($C778,$F$750:$F777,0)),INDEX(L779:L$812,MATCH($C778,$F779:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H778>$C778,INDEX(M$750:M777,MATCH($C778,$F$750:$F777,0)),INDEX(M779:M$812,MATCH($C778,$F779:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H778>$C778,INDEX(N$750:N777,MATCH($C778,$F$750:$F777,0)),INDEX(N779:N$812,MATCH($C778,$F779:$F$812,0)))","v":2011},2012,{"$f":"IF($H778>$C778,INDEX(P$750:P777,MATCH($C778,$F$750:$F777,0)),INDEX(P779:P$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(Q$750:Q777,MATCH($C778,$F$750:$F777,0)),INDEX(Q779:Q$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(R$750:R777,MATCH($C778,$F$750:$F777,0)),INDEX(R779:R$812,MATCH($C778,$F779:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H778,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":12.4776537214932},null,{"$f":"IF($H778>$C778,INDEX(V$750:V777,MATCH($C778,$F$750:$F777,0)),INDEX(V779:V$812,MATCH($C778,$F779:$F$812,0)))","v":6.2078437780944989E-2},{"$f":"IF($H778>$C778,INDEX(W$750:W777,MATCH($C778,$F$750:$F777,0)),INDEX(W779:W$812,MATCH($C778,$F779:$F$812,0)))","v":47966.09623236546},{"$f":"IF($H778>$C778,INDEX(X$750:X777,MATCH($C778,$F$750:$F777,0)),INDEX(X779:X$812,MATCH($C778,$F779:$F$812,0)))","v":1313500},{"$f":"IF($H778>$C778,INDEX(Y$750:Y777,MATCH($C778,$F$750:$F777,0)),INDEX(Y779:Y$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(Z$750:Z777,MATCH($C778,$F$750:$F777,0)),INDEX(Z779:Z$812,MATCH($C778,$F779:$F$812,0)))","v":469560},{"$f":"IF($H778>$C778,INDEX(AA$750:AA777,MATCH($C778,$F$750:$F777,0)),INDEX(AA779:AA$812,MATCH($C778,$F779:$F$812,0)))","v":13.8},{"$f":"IF($H778>$C778,INDEX(AB$750:AB777,MATCH($C778,$F$750:$F777,0)),INDEX(AB779:AB$812,MATCH($C778,$F779:$F$812,0)))","v":1800},{"$f":"IF($H778>$C778,INDEX(AC$750:AC777,MATCH($C778,$F$750:$F777,0)),INDEX(AC779:AC$812,MATCH($C778,$F779:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H778>$C778,INDEX(AH$750:AH777,MATCH($C778,$F$750:$F777,0)),INDEX(AH779:AH$812,MATCH($C778,$F779:$F$812,0)))","v":0.4},{"$f":"IF($H778>$C778,INDEX(AI$750:AI777,MATCH($C778,$F$750:$F777,0)),INDEX(AI779:AI$812,MATCH($C778,$F779:$F$812,0)))","v":1},{"$f":"IF($H778>$C778,INDEX(AJ$750:AJ777,MATCH($C778,$F$750:$F777,0)),INDEX(AJ779:AJ$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(AK$750:AK777,MATCH($C778,$F$750:$F777,0)),INDEX(AK779:AK$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(AL$750:AL777,MATCH($C778,$F$750:$F777,0)),INDEX(AL779:AL$812,MATCH($C778,$F779:$F$812,0)))","v":0.30984098334272153},{"$f":"IF($H778>$C778,INDEX(AM$750:AM777,MATCH($C778,$F$750:$F777,0)),INDEX(AM779:AM$812,MATCH($C778,$F779:$F$812,0)))","v":0.88923568166089961},{"$f":"IF($H778>$C778,INDEX(AN$750:AN777,MATCH($C778,$F$750:$F777,0)),INDEX(AN779:AN$812,MATCH($C778,$F779:$F$812,0)))","v":260.82},null,{"$f":"IF($H778>$C778,INDEX(AP$750:AP777,MATCH($C778,$F$750:$F777,0)),INDEX(AP779:AP$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(AQ$750:AQ777,MATCH($C778,$F$750:$F777,0)),INDEX(AQ779:AQ$812,MATCH($C778,$F779:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H778>$C778,INDEX(AR$750:AR777,MATCH($C778,$F$750:$F777,0)),INDEX(AR779:AR$812,MATCH($C778,$F779:$F$812,0)))","v":5591},{"$f":"IF($H778>$C778,INDEX(AS$750:AS777,MATCH($C778,$F$750:$F777,0)),INDEX(AS779:AS$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(AT$750:AT777,MATCH($C778,$F$750:$F777,0)),INDEX(AT779:AT$812,MATCH($C778,$F779:$F$812,0)))","v":52427.120535608577},{"$f":"IF($H778>$C778,INDEX(AU$750:AU777,MATCH($C778,$F$750:$F777,0)),INDEX(AU779:AU$812,MATCH($C778,$F779:$F$812,0)))","v":0.6},{"$f":"IF($H778>$C778,INDEX(AV$750:AV777,MATCH($C778,$F$750:$F777,0)),INDEX(AV779:AV$812,MATCH($C778,$F779:$F$812,0)))","v":112357.5},{"$f":"IF($H778>$C778,INDEX(AW$750:AW777,MATCH($C778,$F$750:$F777,0)),INDEX(AW779:AW$812,MATCH($C778,$F779:$F$812,0)))","v":3589},{"$f":"IF($H778>$C778,INDEX(AX$750:AX777,MATCH($C778,$F$750:$F777,0)),INDEX(AX779:AX$812,MATCH($C778,$F779:$F$812,0)))","v":0.2},{"$f":"IF($H778>$C778,INDEX(AY$750:AY777,MATCH($C778,$F$750:$F777,0)),INDEX(AY779:AY$812,MATCH($C778,$F779:$F$812,0)))","v":11},{"$f":"IF($H778>$C778,INDEX(AZ$750:AZ777,MATCH($C778,$F$750:$F777,0)),INDEX(AZ779:AZ$812,MATCH($C778,$F779:$F$812,0)))","v":100000},null,{"$f":"IF($H778>$C778,INDEX(BB$750:BB777,MATCH($C778,$F$750:$F777,0)),INDEX(BB779:BB$812,MATCH($C778,$F779:$F$812,0)))","v":47966.09623236546},{"$f":"IF($H778>$C778,INDEX(BC$750:BC777,MATCH($C778,$F$750:$F777,0)),INDEX(BC779:BC$812,MATCH($C778,$F779:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H778>$C778,INDEX(BD$750:BD777,MATCH($C778,$F$750:$F777,0)),INDEX(BD779:BD$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(BE$750:BE777,MATCH($C778,$F$750:$F777,0)),INDEX(BE779:BE$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(BF$750:BF777,MATCH($C778,$F$750:$F777,0)),INDEX(BF779:BF$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(BG$750:BG777,MATCH($C778,$F$750:$F777,0)),INDEX(BG779:BG$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(BH$750:BH777,MATCH($C778,$F$750:$F777,0)),INDEX(BH779:BH$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(BI$750:BI777,MATCH($C778,$F$750:$F777,0)),INDEX(BI779:BI$812,MATCH($C778,$F779:$F$812,0)))","v":0},{"$f":"IF($H778>$C778,INDEX(BJ$750:BJ777,MATCH($C778,$F$750:$F777,0)),INDEX(BJ779:BJ$812,MATCH($C778,$F779:$F$812,0)))","v":52427.120535608577},null,{"$f":"IF($H778>$C778,INDEX(BL$750:BL777,MATCH($C778,$F$750:$F777,0)),INDEX(BL779:BL$812,MATCH($C778,$F779:$F$812,0)))","v":1},null,{"$f":"IF($H778>$C778,INDEX(BN$750:BN777,MATCH($C778,$F$750:$F777,0)),INDEX(BN779:BN$812,MATCH($C778,$F779:$F$812,0)))","v":14861.862423747725},{"$f":"IF($H778>$C778,INDEX(BO$750:BO777,MATCH($C778,$F$750:$F777,0)),INDEX(BO779:BO$812,MATCH($C778,$F779:$F$812,0)))","v":125700.60396407392}]
[null,9.3000000000000007,10.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H779)),ABS($E$750:$E$812-H779),0))","v":10},0,0,0,9,9,{"$f":"IF($H779>$C779,INDEX(J$750:J778,MATCH($C779,$F$750:$F778,0)),INDEX(J780:J$812,MATCH($C779,$F780:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H779>$C779,INDEX(K$750:K778,MATCH($C779,$F$750:$F778,0)),INDEX(K780:K$812,MATCH($C779,$F780:$F$812,0)))","v":"Scania"},{"$f":"IF($H779>$C779,INDEX(L$750:L778,MATCH($C779,$F$750:$F778,0)),INDEX(L780:L$812,MATCH($C779,$F780:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H779>$C779,INDEX(M$750:M778,MATCH($C779,$F$750:$F778,0)),INDEX(M780:M$812,MATCH($C779,$F780:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H779>$C779,INDEX(N$750:N778,MATCH($C779,$F$750:$F778,0)),INDEX(N780:N$812,MATCH($C779,$F780:$F$812,0)))","v":2011},2012,{"$f":"IF($H779>$C779,INDEX(P$750:P778,MATCH($C779,$F$750:$F778,0)),INDEX(P780:P$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(Q$750:Q778,MATCH($C779,$F$750:$F778,0)),INDEX(Q780:Q$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(R$750:R778,MATCH($C779,$F$750:$F778,0)),INDEX(R780:R$812,MATCH($C779,$F780:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H779,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":12.4776537214932},null,{"$f":"IF($H779>$C779,INDEX(V$750:V778,MATCH($C779,$F$750:$F778,0)),INDEX(V780:V$812,MATCH($C779,$F780:$F$812,0)))","v":4.1334121250888554E-2},{"$f":"IF($H779>$C779,INDEX(W$750:W778,MATCH($C779,$F$750:$F778,0)),INDEX(W780:W$812,MATCH($C779,$F780:$F$812,0)))","v":58239.156558002906},{"$f":"IF($H779>$C779,INDEX(X$750:X778,MATCH($C779,$F$750:$F778,0)),INDEX(X780:X$812,MATCH($C779,$F780:$F$812,0)))","v":1313500},{"$f":"IF($H779>$C779,INDEX(Y$750:Y778,MATCH($C779,$F$750:$F778,0)),INDEX(Y780:Y$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(Z$750:Z778,MATCH($C779,$F$750:$F778,0)),INDEX(Z780:Z$812,MATCH($C779,$F780:$F$812,0)))","v":469560},{"$f":"IF($H779>$C779,INDEX(AA$750:AA778,MATCH($C779,$F$750:$F778,0)),INDEX(AA780:AA$812,MATCH($C779,$F780:$F$812,0)))","v":13.8},{"$f":"IF($H779>$C779,INDEX(AB$750:AB778,MATCH($C779,$F$750:$F778,0)),INDEX(AB780:AB$812,MATCH($C779,$F780:$F$812,0)))","v":1800},{"$f":"IF($H779>$C779,INDEX(AC$750:AC778,MATCH($C779,$F$750:$F778,0)),INDEX(AC780:AC$812,MATCH($C779,$F780:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H779>$C779,INDEX(AH$750:AH778,MATCH($C779,$F$750:$F778,0)),INDEX(AH780:AH$812,MATCH($C779,$F780:$F$812,0)))","v":0.4},{"$f":"IF($H779>$C779,INDEX(AI$750:AI778,MATCH($C779,$F$750:$F778,0)),INDEX(AI780:AI$812,MATCH($C779,$F780:$F$812,0)))","v":1},{"$f":"IF($H779>$C779,INDEX(AJ$750:AJ778,MATCH($C779,$F$750:$F778,0)),INDEX(AJ780:AJ$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(AK$750:AK778,MATCH($C779,$F$750:$F778,0)),INDEX(AK780:AK$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(AL$750:AL778,MATCH($C779,$F$750:$F778,0)),INDEX(AL780:AL$812,MATCH($C779,$F780:$F$812,0)))","v":0.30984098334272153},{"$f":"IF($H779>$C779,INDEX(AM$750:AM778,MATCH($C779,$F$750:$F778,0)),INDEX(AM780:AM$812,MATCH($C779,$F780:$F$812,0)))","v":0.88923568166089961},{"$f":"IF($H779>$C779,INDEX(AN$750:AN778,MATCH($C779,$F$750:$F778,0)),INDEX(AN780:AN$812,MATCH($C779,$F780:$F$812,0)))","v":260.82},null,{"$f":"IF($H779>$C779,INDEX(AP$750:AP778,MATCH($C779,$F$750:$F778,0)),INDEX(AP780:AP$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(AQ$750:AQ778,MATCH($C779,$F$750:$F778,0)),INDEX(AQ780:AQ$812,MATCH($C779,$F780:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H779>$C779,INDEX(AR$750:AR778,MATCH($C779,$F$750:$F778,0)),INDEX(AR780:AR$812,MATCH($C779,$F780:$F$812,0)))","v":5591},{"$f":"IF($H779>$C779,INDEX(AS$750:AS778,MATCH($C779,$F$750:$F778,0)),INDEX(AS780:AS$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(AT$750:AT778,MATCH($C779,$F$750:$F778,0)),INDEX(AT780:AT$812,MATCH($C779,$F780:$F$812,0)))","v":63655.613455955041},{"$f":"IF($H779>$C779,INDEX(AU$750:AU778,MATCH($C779,$F$750:$F778,0)),INDEX(AU780:AU$812,MATCH($C779,$F780:$F$812,0)))","v":0.6},{"$f":"IF($H779>$C779,INDEX(AV$750:AV778,MATCH($C779,$F$750:$F778,0)),INDEX(AV780:AV$812,MATCH($C779,$F780:$F$812,0)))","v":112357.5},{"$f":"IF($H779>$C779,INDEX(AW$750:AW778,MATCH($C779,$F$750:$F778,0)),INDEX(AW780:AW$812,MATCH($C779,$F780:$F$812,0)))","v":3589},{"$f":"IF($H779>$C779,INDEX(AX$750:AX778,MATCH($C779,$F$750:$F778,0)),INDEX(AX780:AX$812,MATCH($C779,$F780:$F$812,0)))","v":0.2},{"$f":"IF($H779>$C779,INDEX(AY$750:AY778,MATCH($C779,$F$750:$F778,0)),INDEX(AY780:AY$812,MATCH($C779,$F780:$F$812,0)))","v":11},{"$f":"IF($H779>$C779,INDEX(AZ$750:AZ778,MATCH($C779,$F$750:$F778,0)),INDEX(AZ780:AZ$812,MATCH($C779,$F780:$F$812,0)))","v":100000},null,{"$f":"IF($H779>$C779,INDEX(BB$750:BB778,MATCH($C779,$F$750:$F778,0)),INDEX(BB780:BB$812,MATCH($C779,$F780:$F$812,0)))","v":58239.156558002906},{"$f":"IF($H779>$C779,INDEX(BC$750:BC778,MATCH($C779,$F$750:$F778,0)),INDEX(BC780:BC$812,MATCH($C779,$F780:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H779>$C779,INDEX(BD$750:BD778,MATCH($C779,$F$750:$F778,0)),INDEX(BD780:BD$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(BE$750:BE778,MATCH($C779,$F$750:$F778,0)),INDEX(BE780:BE$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(BF$750:BF778,MATCH($C779,$F$750:$F778,0)),INDEX(BF780:BF$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(BG$750:BG778,MATCH($C779,$F$750:$F778,0)),INDEX(BG780:BG$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(BH$750:BH778,MATCH($C779,$F$750:$F778,0)),INDEX(BH780:BH$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(BI$750:BI778,MATCH($C779,$F$750:$F778,0)),INDEX(BI780:BI$812,MATCH($C779,$F780:$F$812,0)))","v":0},{"$f":"IF($H779>$C779,INDEX(BJ$750:BJ778,MATCH($C779,$F$750:$F778,0)),INDEX(BJ780:BJ$812,MATCH($C779,$F780:$F$812,0)))","v":63655.613455955041},null,{"$f":"IF($H779>$C779,INDEX(BL$750:BL778,MATCH($C779,$F$750:$F778,0)),INDEX(BL780:BL$812,MATCH($C779,$F780:$F$812,0)))","v":1},null,{"$f":"IF($H779>$C779,INDEX(BN$750:BN778,MATCH($C779,$F$750:$F778,0)),INDEX(BN780:BN$812,MATCH($C779,$F780:$F$812,0)))","v":18044.877536982331},{"$f":"IF($H779>$C779,INDEX(BO$750:BO778,MATCH($C779,$F$750:$F778,0)),INDEX(BO780:BO$812,MATCH($C779,$F780:$F$812,0)))","v":125700.60396407392}]
[null,10.1,10.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H780)),ABS($E$750:$E$812-H780),0))","v":10},10,10.1,1,10,10,{"$f":"J794","v":"Lastbil OVER 12 ton uden anhænger"},"Volvo","Mest typiske","Mest typiske",{"$f":"N792+4","v":2011},2011,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H780,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":8.1405349928144002},null,8.7529010491493905E-2,56663.785367265395,1313500,0,469560,13.8,1800,{"$f":"BL780*AH780","v":0.4},null,null,null,null,0.4,1,0,0,0.30984098334272153,{"$f":"1-AL780/(X780/Z780)","v":0.88923568166089961},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ780","v":61933.726919577057},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W780","v":56663.785367265395},1.0930036974789916,null,null,null,null,null,null,{"$f":"PRODUCT(BB780:BC780)","v":61933.726919577057},null,{"$f":"BL794","v":1},null,{"$f":"AL780*W780","v":17556.762978114424},{"$f":"-PMT(Lånerente,AA780,X780)","v":125700.60396407392}]
[null,10.199999999999999,10.199999999999999,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H781)),ABS($E$750:$E$812-H781),0))","v":10},10,10.199999999999999,1,10,10,{"$f":"J780","v":"Lastbil OVER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N793+4","v":2011},2011,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H781,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":8.1405349928144002},null,6.2078437780944989E-2,47966.09623236546,1313500,0,469560,13.8,1800,{"$f":"BL781*AH781","v":0.4},null,null,null,null,0.4,1,0,0,0.30984098334272153,{"$f":"1-AL781/(X781/Z781)","v":0.88923568166089961},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ781","v":52427.120535608577},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W781","v":47966.09623236546},1.0930036974789916,null,null,null,null,null,null,{"$f":"PRODUCT(BB781:BC781)","v":52427.120535608577},null,{"$f":"BL780","v":1},null,{"$f":"AL781*W781","v":14861.862423747725},{"$f":"-PMT(Lånerente,AA781,X781)","v":125700.60396407392}]
[null,10.3,10.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H782)),ABS($E$750:$E$812-H782),0))","v":10},10,10.3,1,10,10,{"$f":"J781","v":"Lastbil OVER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N794+4","v":2011},2011,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H782,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":8.1405349928144002},null,4.1334121250888554E-2,58239.156558002906,1313500,0,469560,13.8,1800,{"$f":"BL782*AH782","v":0.4},null,null,null,null,0.4,1,0,0,0.30984098334272153,{"$f":"1-AL782/(X782/Z782)","v":0.88923568166089961},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ782","v":63655.613455955041},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W782","v":58239.156558002906},1.0930036974789916,null,null,null,null,null,null,{"$f":"PRODUCT(BB782:BC782)","v":63655.613455955041},null,{"$f":"BL781","v":1},null,{"$f":"AL782*W782","v":18044.877536982331},{"$f":"-PMT(Lånerente,AA782,X782)","v":125700.60396407392}]
[null,11.1,10.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H783)),ABS($E$750:$E$812-H783),0))","v":10},0,0,0,11,11,{"$f":"IF($H783>$C783,INDEX(J$750:J782,MATCH($C783,$F$750:$F782,0)),INDEX(J784:J$812,MATCH($C783,$F784:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H783>$C783,INDEX(K$750:K782,MATCH($C783,$F$750:$F782,0)),INDEX(K784:K$812,MATCH($C783,$F784:$F$812,0)))","v":"Volvo"},{"$f":"IF($H783>$C783,INDEX(L$750:L782,MATCH($C783,$F$750:$F782,0)),INDEX(L784:L$812,MATCH($C783,$F784:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H783>$C783,INDEX(M$750:M782,MATCH($C783,$F$750:$F782,0)),INDEX(M784:M$812,MATCH($C783,$F784:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H783>$C783,INDEX(N$750:N782,MATCH($C783,$F$750:$F782,0)),INDEX(N784:N$812,MATCH($C783,$F784:$F$812,0)))","v":2011},2010,{"$f":"IF($H783>$C783,INDEX(P$750:P782,MATCH($C783,$F$750:$F782,0)),INDEX(P784:P$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(Q$750:Q782,MATCH($C783,$F$750:$F782,0)),INDEX(Q784:Q$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(R$750:R782,MATCH($C783,$F$750:$F782,0)),INDEX(R784:R$812,MATCH($C783,$F784:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H783,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":5.7410836428441998},null,{"$f":"IF($H783>$C783,INDEX(V$750:V782,MATCH($C783,$F$750:$F782,0)),INDEX(V784:V$812,MATCH($C783,$F784:$F$812,0)))","v":8.7529010491493905E-2},{"$f":"IF($H783>$C783,INDEX(W$750:W782,MATCH($C783,$F$750:$F782,0)),INDEX(W784:W$812,MATCH($C783,$F784:$F$812,0)))","v":56663.785367265395},{"$f":"IF($H783>$C783,INDEX(X$750:X782,MATCH($C783,$F$750:$F782,0)),INDEX(X784:X$812,MATCH($C783,$F784:$F$812,0)))","v":1313500},{"$f":"IF($H783>$C783,INDEX(Y$750:Y782,MATCH($C783,$F$750:$F782,0)),INDEX(Y784:Y$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(Z$750:Z782,MATCH($C783,$F$750:$F782,0)),INDEX(Z784:Z$812,MATCH($C783,$F784:$F$812,0)))","v":469560},{"$f":"IF($H783>$C783,INDEX(AA$750:AA782,MATCH($C783,$F$750:$F782,0)),INDEX(AA784:AA$812,MATCH($C783,$F784:$F$812,0)))","v":13.8},{"$f":"IF($H783>$C783,INDEX(AB$750:AB782,MATCH($C783,$F$750:$F782,0)),INDEX(AB784:AB$812,MATCH($C783,$F784:$F$812,0)))","v":1800},{"$f":"IF($H783>$C783,INDEX(AC$750:AC782,MATCH($C783,$F$750:$F782,0)),INDEX(AC784:AC$812,MATCH($C783,$F784:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H783>$C783,INDEX(AH$750:AH782,MATCH($C783,$F$750:$F782,0)),INDEX(AH784:AH$812,MATCH($C783,$F784:$F$812,0)))","v":0.4},{"$f":"IF($H783>$C783,INDEX(AI$750:AI782,MATCH($C783,$F$750:$F782,0)),INDEX(AI784:AI$812,MATCH($C783,$F784:$F$812,0)))","v":1},{"$f":"IF($H783>$C783,INDEX(AJ$750:AJ782,MATCH($C783,$F$750:$F782,0)),INDEX(AJ784:AJ$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(AK$750:AK782,MATCH($C783,$F$750:$F782,0)),INDEX(AK784:AK$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(AL$750:AL782,MATCH($C783,$F$750:$F782,0)),INDEX(AL784:AL$812,MATCH($C783,$F784:$F$812,0)))","v":0.30984098334272153},{"$f":"IF($H783>$C783,INDEX(AM$750:AM782,MATCH($C783,$F$750:$F782,0)),INDEX(AM784:AM$812,MATCH($C783,$F784:$F$812,0)))","v":0.88923568166089961},{"$f":"IF($H783>$C783,INDEX(AN$750:AN782,MATCH($C783,$F$750:$F782,0)),INDEX(AN784:AN$812,MATCH($C783,$F784:$F$812,0)))","v":260.82},null,{"$f":"IF($H783>$C783,INDEX(AP$750:AP782,MATCH($C783,$F$750:$F782,0)),INDEX(AP784:AP$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(AQ$750:AQ782,MATCH($C783,$F$750:$F782,0)),INDEX(AQ784:AQ$812,MATCH($C783,$F784:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H783>$C783,INDEX(AR$750:AR782,MATCH($C783,$F$750:$F782,0)),INDEX(AR784:AR$812,MATCH($C783,$F784:$F$812,0)))","v":5591},{"$f":"IF($H783>$C783,INDEX(AS$750:AS782,MATCH($C783,$F$750:$F782,0)),INDEX(AS784:AS$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(AT$750:AT782,MATCH($C783,$F$750:$F782,0)),INDEX(AT784:AT$812,MATCH($C783,$F784:$F$812,0)))","v":61933.726919577057},{"$f":"IF($H783>$C783,INDEX(AU$750:AU782,MATCH($C783,$F$750:$F782,0)),INDEX(AU784:AU$812,MATCH($C783,$F784:$F$812,0)))","v":0.6},{"$f":"IF($H783>$C783,INDEX(AV$750:AV782,MATCH($C783,$F$750:$F782,0)),INDEX(AV784:AV$812,MATCH($C783,$F784:$F$812,0)))","v":112357.5},{"$f":"IF($H783>$C783,INDEX(AW$750:AW782,MATCH($C783,$F$750:$F782,0)),INDEX(AW784:AW$812,MATCH($C783,$F784:$F$812,0)))","v":3589},{"$f":"IF($H783>$C783,INDEX(AX$750:AX782,MATCH($C783,$F$750:$F782,0)),INDEX(AX784:AX$812,MATCH($C783,$F784:$F$812,0)))","v":0.2},{"$f":"IF($H783>$C783,INDEX(AY$750:AY782,MATCH($C783,$F$750:$F782,0)),INDEX(AY784:AY$812,MATCH($C783,$F784:$F$812,0)))","v":11},{"$f":"IF($H783>$C783,INDEX(AZ$750:AZ782,MATCH($C783,$F$750:$F782,0)),INDEX(AZ784:AZ$812,MATCH($C783,$F784:$F$812,0)))","v":100000},null,{"$f":"IF($H783>$C783,INDEX(BB$750:BB782,MATCH($C783,$F$750:$F782,0)),INDEX(BB784:BB$812,MATCH($C783,$F784:$F$812,0)))","v":56663.785367265395},{"$f":"IF($H783>$C783,INDEX(BC$750:BC782,MATCH($C783,$F$750:$F782,0)),INDEX(BC784:BC$812,MATCH($C783,$F784:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H783>$C783,INDEX(BD$750:BD782,MATCH($C783,$F$750:$F782,0)),INDEX(BD784:BD$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(BE$750:BE782,MATCH($C783,$F$750:$F782,0)),INDEX(BE784:BE$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(BF$750:BF782,MATCH($C783,$F$750:$F782,0)),INDEX(BF784:BF$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(BG$750:BG782,MATCH($C783,$F$750:$F782,0)),INDEX(BG784:BG$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(BH$750:BH782,MATCH($C783,$F$750:$F782,0)),INDEX(BH784:BH$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(BI$750:BI782,MATCH($C783,$F$750:$F782,0)),INDEX(BI784:BI$812,MATCH($C783,$F784:$F$812,0)))","v":0},{"$f":"IF($H783>$C783,INDEX(BJ$750:BJ782,MATCH($C783,$F$750:$F782,0)),INDEX(BJ784:BJ$812,MATCH($C783,$F784:$F$812,0)))","v":61933.726919577057},null,{"$f":"IF($H783>$C783,INDEX(BL$750:BL782,MATCH($C783,$F$750:$F782,0)),INDEX(BL784:BL$812,MATCH($C783,$F784:$F$812,0)))","v":1},null,{"$f":"IF($H783>$C783,INDEX(BN$750:BN782,MATCH($C783,$F$750:$F782,0)),INDEX(BN784:BN$812,MATCH($C783,$F784:$F$812,0)))","v":17556.762978114424},{"$f":"IF($H783>$C783,INDEX(BO$750:BO782,MATCH($C783,$F$750:$F782,0)),INDEX(BO784:BO$812,MATCH($C783,$F784:$F$812,0)))","v":125700.60396407392}]
[null,11.2,{"$f":"IF(COUNTIF(H781:H784,H784)=1,D784+0.1,IF(COUNTIF(H781:H784,H784)=2,D784+0.2,IF(COUNTIF(H781:H784,H784)=3,D784+0.3,0)))","v":10.199999999999999},{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H784)),ABS($E$750:$E$812-H784),0))","v":10},0,0,0,11,11,{"$f":"IF($H784>$C784,INDEX(J$750:J783,MATCH($C784,$F$750:$F783,0)),INDEX(J785:J$812,MATCH($C784,$F785:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H784>$C784,INDEX(K$750:K783,MATCH($C784,$F$750:$F783,0)),INDEX(K785:K$812,MATCH($C784,$F785:$F$812,0)))","v":"Man"},{"$f":"IF($H784>$C784,INDEX(L$750:L783,MATCH($C784,$F$750:$F783,0)),INDEX(L785:L$812,MATCH($C784,$F785:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H784>$C784,INDEX(M$750:M783,MATCH($C784,$F$750:$F783,0)),INDEX(M785:M$812,MATCH($C784,$F785:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H784>$C784,INDEX(N$750:N783,MATCH($C784,$F$750:$F783,0)),INDEX(N785:N$812,MATCH($C784,$F785:$F$812,0)))","v":2011},2010,{"$f":"IF($H784>$C784,INDEX(P$750:P783,MATCH($C784,$F$750:$F783,0)),INDEX(P785:P$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(Q$750:Q783,MATCH($C784,$F$750:$F783,0)),INDEX(Q785:Q$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(R$750:R783,MATCH($C784,$F$750:$F783,0)),INDEX(R785:R$812,MATCH($C784,$F785:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H784,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":5.7410836428441998},null,{"$f":"IF($H784>$C784,INDEX(V$750:V783,MATCH($C784,$F$750:$F783,0)),INDEX(V785:V$812,MATCH($C784,$F785:$F$812,0)))","v":6.2078437780944989E-2},{"$f":"IF($H784>$C784,INDEX(W$750:W783,MATCH($C784,$F$750:$F783,0)),INDEX(W785:W$812,MATCH($C784,$F785:$F$812,0)))","v":47966.09623236546},{"$f":"IF($H784>$C784,INDEX(X$750:X783,MATCH($C784,$F$750:$F783,0)),INDEX(X785:X$812,MATCH($C784,$F785:$F$812,0)))","v":1313500},{"$f":"IF($H784>$C784,INDEX(Y$750:Y783,MATCH($C784,$F$750:$F783,0)),INDEX(Y785:Y$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(Z$750:Z783,MATCH($C784,$F$750:$F783,0)),INDEX(Z785:Z$812,MATCH($C784,$F785:$F$812,0)))","v":469560},{"$f":"IF($H784>$C784,INDEX(AA$750:AA783,MATCH($C784,$F$750:$F783,0)),INDEX(AA785:AA$812,MATCH($C784,$F785:$F$812,0)))","v":13.8},{"$f":"IF($H784>$C784,INDEX(AB$750:AB783,MATCH($C784,$F$750:$F783,0)),INDEX(AB785:AB$812,MATCH($C784,$F785:$F$812,0)))","v":1800},{"$f":"IF($H784>$C784,INDEX(AC$750:AC783,MATCH($C784,$F$750:$F783,0)),INDEX(AC785:AC$812,MATCH($C784,$F785:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H784>$C784,INDEX(AH$750:AH783,MATCH($C784,$F$750:$F783,0)),INDEX(AH785:AH$812,MATCH($C784,$F785:$F$812,0)))","v":0.4},{"$f":"IF($H784>$C784,INDEX(AI$750:AI783,MATCH($C784,$F$750:$F783,0)),INDEX(AI785:AI$812,MATCH($C784,$F785:$F$812,0)))","v":1},{"$f":"IF($H784>$C784,INDEX(AJ$750:AJ783,MATCH($C784,$F$750:$F783,0)),INDEX(AJ785:AJ$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(AK$750:AK783,MATCH($C784,$F$750:$F783,0)),INDEX(AK785:AK$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(AL$750:AL783,MATCH($C784,$F$750:$F783,0)),INDEX(AL785:AL$812,MATCH($C784,$F785:$F$812,0)))","v":0.30984098334272153},{"$f":"IF($H784>$C784,INDEX(AM$750:AM783,MATCH($C784,$F$750:$F783,0)),INDEX(AM785:AM$812,MATCH($C784,$F785:$F$812,0)))","v":0.88923568166089961},{"$f":"IF($H784>$C784,INDEX(AN$750:AN783,MATCH($C784,$F$750:$F783,0)),INDEX(AN785:AN$812,MATCH($C784,$F785:$F$812,0)))","v":260.82},null,{"$f":"IF($H784>$C784,INDEX(AP$750:AP783,MATCH($C784,$F$750:$F783,0)),INDEX(AP785:AP$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(AQ$750:AQ783,MATCH($C784,$F$750:$F783,0)),INDEX(AQ785:AQ$812,MATCH($C784,$F785:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H784>$C784,INDEX(AR$750:AR783,MATCH($C784,$F$750:$F783,0)),INDEX(AR785:AR$812,MATCH($C784,$F785:$F$812,0)))","v":5591},{"$f":"IF($H784>$C784,INDEX(AS$750:AS783,MATCH($C784,$F$750:$F783,0)),INDEX(AS785:AS$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(AT$750:AT783,MATCH($C784,$F$750:$F783,0)),INDEX(AT785:AT$812,MATCH($C784,$F785:$F$812,0)))","v":52427.120535608577},{"$f":"IF($H784>$C784,INDEX(AU$750:AU783,MATCH($C784,$F$750:$F783,0)),INDEX(AU785:AU$812,MATCH($C784,$F785:$F$812,0)))","v":0.6},{"$f":"IF($H784>$C784,INDEX(AV$750:AV783,MATCH($C784,$F$750:$F783,0)),INDEX(AV785:AV$812,MATCH($C784,$F785:$F$812,0)))","v":112357.5},{"$f":"IF($H784>$C784,INDEX(AW$750:AW783,MATCH($C784,$F$750:$F783,0)),INDEX(AW785:AW$812,MATCH($C784,$F785:$F$812,0)))","v":3589},{"$f":"IF($H784>$C784,INDEX(AX$750:AX783,MATCH($C784,$F$750:$F783,0)),INDEX(AX785:AX$812,MATCH($C784,$F785:$F$812,0)))","v":0.2},{"$f":"IF($H784>$C784,INDEX(AY$750:AY783,MATCH($C784,$F$750:$F783,0)),INDEX(AY785:AY$812,MATCH($C784,$F785:$F$812,0)))","v":11},{"$f":"IF($H784>$C784,INDEX(AZ$750:AZ783,MATCH($C784,$F$750:$F783,0)),INDEX(AZ785:AZ$812,MATCH($C784,$F785:$F$812,0)))","v":100000},null,{"$f":"IF($H784>$C784,INDEX(BB$750:BB783,MATCH($C784,$F$750:$F783,0)),INDEX(BB785:BB$812,MATCH($C784,$F785:$F$812,0)))","v":47966.09623236546},{"$f":"IF($H784>$C784,INDEX(BC$750:BC783,MATCH($C784,$F$750:$F783,0)),INDEX(BC785:BC$812,MATCH($C784,$F785:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H784>$C784,INDEX(BD$750:BD783,MATCH($C784,$F$750:$F783,0)),INDEX(BD785:BD$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(BE$750:BE783,MATCH($C784,$F$750:$F783,0)),INDEX(BE785:BE$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(BF$750:BF783,MATCH($C784,$F$750:$F783,0)),INDEX(BF785:BF$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(BG$750:BG783,MATCH($C784,$F$750:$F783,0)),INDEX(BG785:BG$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(BH$750:BH783,MATCH($C784,$F$750:$F783,0)),INDEX(BH785:BH$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(BI$750:BI783,MATCH($C784,$F$750:$F783,0)),INDEX(BI785:BI$812,MATCH($C784,$F785:$F$812,0)))","v":0},{"$f":"IF($H784>$C784,INDEX(BJ$750:BJ783,MATCH($C784,$F$750:$F783,0)),INDEX(BJ785:BJ$812,MATCH($C784,$F785:$F$812,0)))","v":52427.120535608577},null,{"$f":"IF($H784>$C784,INDEX(BL$750:BL783,MATCH($C784,$F$750:$F783,0)),INDEX(BL785:BL$812,MATCH($C784,$F785:$F$812,0)))","v":1},null,{"$f":"IF($H784>$C784,INDEX(BN$750:BN783,MATCH($C784,$F$750:$F783,0)),INDEX(BN785:BN$812,MATCH($C784,$F785:$F$812,0)))","v":14861.862423747725},{"$f":"IF($H784>$C784,INDEX(BO$750:BO783,MATCH($C784,$F$750:$F783,0)),INDEX(BO785:BO$812,MATCH($C784,$F785:$F$812,0)))","v":125700.60396407392}]
[null,11.3,10.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H785)),ABS($E$750:$E$812-H785),0))","v":10},0,0,0,11,11,{"$f":"IF($H785>$C785,INDEX(J$750:J784,MATCH($C785,$F$750:$F784,0)),INDEX(J786:J$812,MATCH($C785,$F786:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H785>$C785,INDEX(K$750:K784,MATCH($C785,$F$750:$F784,0)),INDEX(K786:K$812,MATCH($C785,$F786:$F$812,0)))","v":"Scania"},{"$f":"IF($H785>$C785,INDEX(L$750:L784,MATCH($C785,$F$750:$F784,0)),INDEX(L786:L$812,MATCH($C785,$F786:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H785>$C785,INDEX(M$750:M784,MATCH($C785,$F$750:$F784,0)),INDEX(M786:M$812,MATCH($C785,$F786:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H785>$C785,INDEX(N$750:N784,MATCH($C785,$F$750:$F784,0)),INDEX(N786:N$812,MATCH($C785,$F786:$F$812,0)))","v":2011},2010,{"$f":"IF($H785>$C785,INDEX(P$750:P784,MATCH($C785,$F$750:$F784,0)),INDEX(P786:P$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(Q$750:Q784,MATCH($C785,$F$750:$F784,0)),INDEX(Q786:Q$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(R$750:R784,MATCH($C785,$F$750:$F784,0)),INDEX(R786:R$812,MATCH($C785,$F786:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H785,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":5.7410836428441998},null,{"$f":"IF($H785>$C785,INDEX(V$750:V784,MATCH($C785,$F$750:$F784,0)),INDEX(V786:V$812,MATCH($C785,$F786:$F$812,0)))","v":4.1334121250888554E-2},{"$f":"IF($H785>$C785,INDEX(W$750:W784,MATCH($C785,$F$750:$F784,0)),INDEX(W786:W$812,MATCH($C785,$F786:$F$812,0)))","v":58239.156558002906},{"$f":"IF($H785>$C785,INDEX(X$750:X784,MATCH($C785,$F$750:$F784,0)),INDEX(X786:X$812,MATCH($C785,$F786:$F$812,0)))","v":1313500},{"$f":"IF($H785>$C785,INDEX(Y$750:Y784,MATCH($C785,$F$750:$F784,0)),INDEX(Y786:Y$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(Z$750:Z784,MATCH($C785,$F$750:$F784,0)),INDEX(Z786:Z$812,MATCH($C785,$F786:$F$812,0)))","v":469560},{"$f":"IF($H785>$C785,INDEX(AA$750:AA784,MATCH($C785,$F$750:$F784,0)),INDEX(AA786:AA$812,MATCH($C785,$F786:$F$812,0)))","v":13.8},{"$f":"IF($H785>$C785,INDEX(AB$750:AB784,MATCH($C785,$F$750:$F784,0)),INDEX(AB786:AB$812,MATCH($C785,$F786:$F$812,0)))","v":1800},{"$f":"IF($H785>$C785,INDEX(AC$750:AC784,MATCH($C785,$F$750:$F784,0)),INDEX(AC786:AC$812,MATCH($C785,$F786:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H785>$C785,INDEX(AH$750:AH784,MATCH($C785,$F$750:$F784,0)),INDEX(AH786:AH$812,MATCH($C785,$F786:$F$812,0)))","v":0.4},{"$f":"IF($H785>$C785,INDEX(AI$750:AI784,MATCH($C785,$F$750:$F784,0)),INDEX(AI786:AI$812,MATCH($C785,$F786:$F$812,0)))","v":1},{"$f":"IF($H785>$C785,INDEX(AJ$750:AJ784,MATCH($C785,$F$750:$F784,0)),INDEX(AJ786:AJ$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(AK$750:AK784,MATCH($C785,$F$750:$F784,0)),INDEX(AK786:AK$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(AL$750:AL784,MATCH($C785,$F$750:$F784,0)),INDEX(AL786:AL$812,MATCH($C785,$F786:$F$812,0)))","v":0.30984098334272153},{"$f":"IF($H785>$C785,INDEX(AM$750:AM784,MATCH($C785,$F$750:$F784,0)),INDEX(AM786:AM$812,MATCH($C785,$F786:$F$812,0)))","v":0.88923568166089961},{"$f":"IF($H785>$C785,INDEX(AN$750:AN784,MATCH($C785,$F$750:$F784,0)),INDEX(AN786:AN$812,MATCH($C785,$F786:$F$812,0)))","v":260.82},null,{"$f":"IF($H785>$C785,INDEX(AP$750:AP784,MATCH($C785,$F$750:$F784,0)),INDEX(AP786:AP$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(AQ$750:AQ784,MATCH($C785,$F$750:$F784,0)),INDEX(AQ786:AQ$812,MATCH($C785,$F786:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H785>$C785,INDEX(AR$750:AR784,MATCH($C785,$F$750:$F784,0)),INDEX(AR786:AR$812,MATCH($C785,$F786:$F$812,0)))","v":5591},{"$f":"IF($H785>$C785,INDEX(AS$750:AS784,MATCH($C785,$F$750:$F784,0)),INDEX(AS786:AS$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(AT$750:AT784,MATCH($C785,$F$750:$F784,0)),INDEX(AT786:AT$812,MATCH($C785,$F786:$F$812,0)))","v":63655.613455955041},{"$f":"IF($H785>$C785,INDEX(AU$750:AU784,MATCH($C785,$F$750:$F784,0)),INDEX(AU786:AU$812,MATCH($C785,$F786:$F$812,0)))","v":0.6},{"$f":"IF($H785>$C785,INDEX(AV$750:AV784,MATCH($C785,$F$750:$F784,0)),INDEX(AV786:AV$812,MATCH($C785,$F786:$F$812,0)))","v":112357.5},{"$f":"IF($H785>$C785,INDEX(AW$750:AW784,MATCH($C785,$F$750:$F784,0)),INDEX(AW786:AW$812,MATCH($C785,$F786:$F$812,0)))","v":3589},{"$f":"IF($H785>$C785,INDEX(AX$750:AX784,MATCH($C785,$F$750:$F784,0)),INDEX(AX786:AX$812,MATCH($C785,$F786:$F$812,0)))","v":0.2},{"$f":"IF($H785>$C785,INDEX(AY$750:AY784,MATCH($C785,$F$750:$F784,0)),INDEX(AY786:AY$812,MATCH($C785,$F786:$F$812,0)))","v":11},{"$f":"IF($H785>$C785,INDEX(AZ$750:AZ784,MATCH($C785,$F$750:$F784,0)),INDEX(AZ786:AZ$812,MATCH($C785,$F786:$F$812,0)))","v":100000},null,{"$f":"IF($H785>$C785,INDEX(BB$750:BB784,MATCH($C785,$F$750:$F784,0)),INDEX(BB786:BB$812,MATCH($C785,$F786:$F$812,0)))","v":58239.156558002906},{"$f":"IF($H785>$C785,INDEX(BC$750:BC784,MATCH($C785,$F$750:$F784,0)),INDEX(BC786:BC$812,MATCH($C785,$F786:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H785>$C785,INDEX(BD$750:BD784,MATCH($C785,$F$750:$F784,0)),INDEX(BD786:BD$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(BE$750:BE784,MATCH($C785,$F$750:$F784,0)),INDEX(BE786:BE$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(BF$750:BF784,MATCH($C785,$F$750:$F784,0)),INDEX(BF786:BF$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(BG$750:BG784,MATCH($C785,$F$750:$F784,0)),INDEX(BG786:BG$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(BH$750:BH784,MATCH($C785,$F$750:$F784,0)),INDEX(BH786:BH$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(BI$750:BI784,MATCH($C785,$F$750:$F784,0)),INDEX(BI786:BI$812,MATCH($C785,$F786:$F$812,0)))","v":0},{"$f":"IF($H785>$C785,INDEX(BJ$750:BJ784,MATCH($C785,$F$750:$F784,0)),INDEX(BJ786:BJ$812,MATCH($C785,$F786:$F$812,0)))","v":63655.613455955041},null,{"$f":"IF($H785>$C785,INDEX(BL$750:BL784,MATCH($C785,$F$750:$F784,0)),INDEX(BL786:BL$812,MATCH($C785,$F786:$F$812,0)))","v":1},null,{"$f":"IF($H785>$C785,INDEX(BN$750:BN784,MATCH($C785,$F$750:$F784,0)),INDEX(BN786:BN$812,MATCH($C785,$F786:$F$812,0)))","v":18044.877536982331},{"$f":"IF($H785>$C785,INDEX(BO$750:BO784,MATCH($C785,$F$750:$F784,0)),INDEX(BO786:BO$812,MATCH($C785,$F786:$F$812,0)))","v":125700.60396407392}]
[null,12.1,10.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H786)),ABS($E$750:$E$812-H786),0))","v":10},0,0,0,12,12,{"$f":"IF($H786>$C786,INDEX(J$750:J785,MATCH($C786,$F$750:$F785,0)),INDEX(J787:J$812,MATCH($C786,$F787:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H786>$C786,INDEX(K$750:K785,MATCH($C786,$F$750:$F785,0)),INDEX(K787:K$812,MATCH($C786,$F787:$F$812,0)))","v":"Volvo"},{"$f":"IF($H786>$C786,INDEX(L$750:L785,MATCH($C786,$F$750:$F785,0)),INDEX(L787:L$812,MATCH($C786,$F787:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H786>$C786,INDEX(M$750:M785,MATCH($C786,$F$750:$F785,0)),INDEX(M787:M$812,MATCH($C786,$F787:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H786>$C786,INDEX(N$750:N785,MATCH($C786,$F$750:$F785,0)),INDEX(N787:N$812,MATCH($C786,$F787:$F$812,0)))","v":2011},2009,{"$f":"IF($H786>$C786,INDEX(P$750:P785,MATCH($C786,$F$750:$F785,0)),INDEX(P787:P$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(Q$750:Q785,MATCH($C786,$F$750:$F785,0)),INDEX(Q787:Q$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(R$750:R785,MATCH($C786,$F$750:$F785,0)),INDEX(R787:R$812,MATCH($C786,$F787:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H786,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":6.4375122895194998},null,{"$f":"IF($H786>$C786,INDEX(V$750:V785,MATCH($C786,$F$750:$F785,0)),INDEX(V787:V$812,MATCH($C786,$F787:$F$812,0)))","v":8.7529010491493905E-2},{"$f":"IF($H786>$C786,INDEX(W$750:W785,MATCH($C786,$F$750:$F785,0)),INDEX(W787:W$812,MATCH($C786,$F787:$F$812,0)))","v":56663.785367265395},{"$f":"IF($H786>$C786,INDEX(X$750:X785,MATCH($C786,$F$750:$F785,0)),INDEX(X787:X$812,MATCH($C786,$F787:$F$812,0)))","v":1313500},{"$f":"IF($H786>$C786,INDEX(Y$750:Y785,MATCH($C786,$F$750:$F785,0)),INDEX(Y787:Y$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(Z$750:Z785,MATCH($C786,$F$750:$F785,0)),INDEX(Z787:Z$812,MATCH($C786,$F787:$F$812,0)))","v":469560},{"$f":"IF($H786>$C786,INDEX(AA$750:AA785,MATCH($C786,$F$750:$F785,0)),INDEX(AA787:AA$812,MATCH($C786,$F787:$F$812,0)))","v":13.8},{"$f":"IF($H786>$C786,INDEX(AB$750:AB785,MATCH($C786,$F$750:$F785,0)),INDEX(AB787:AB$812,MATCH($C786,$F787:$F$812,0)))","v":1800},{"$f":"IF($H786>$C786,INDEX(AC$750:AC785,MATCH($C786,$F$750:$F785,0)),INDEX(AC787:AC$812,MATCH($C786,$F787:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H786>$C786,INDEX(AH$750:AH785,MATCH($C786,$F$750:$F785,0)),INDEX(AH787:AH$812,MATCH($C786,$F787:$F$812,0)))","v":0.4},{"$f":"IF($H786>$C786,INDEX(AI$750:AI785,MATCH($C786,$F$750:$F785,0)),INDEX(AI787:AI$812,MATCH($C786,$F787:$F$812,0)))","v":1},{"$f":"IF($H786>$C786,INDEX(AJ$750:AJ785,MATCH($C786,$F$750:$F785,0)),INDEX(AJ787:AJ$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(AK$750:AK785,MATCH($C786,$F$750:$F785,0)),INDEX(AK787:AK$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(AL$750:AL785,MATCH($C786,$F$750:$F785,0)),INDEX(AL787:AL$812,MATCH($C786,$F787:$F$812,0)))","v":0.30984098334272153},{"$f":"IF($H786>$C786,INDEX(AM$750:AM785,MATCH($C786,$F$750:$F785,0)),INDEX(AM787:AM$812,MATCH($C786,$F787:$F$812,0)))","v":0.88923568166089961},{"$f":"IF($H786>$C786,INDEX(AN$750:AN785,MATCH($C786,$F$750:$F785,0)),INDEX(AN787:AN$812,MATCH($C786,$F787:$F$812,0)))","v":260.82},null,{"$f":"IF($H786>$C786,INDEX(AP$750:AP785,MATCH($C786,$F$750:$F785,0)),INDEX(AP787:AP$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(AQ$750:AQ785,MATCH($C786,$F$750:$F785,0)),INDEX(AQ787:AQ$812,MATCH($C786,$F787:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H786>$C786,INDEX(AR$750:AR785,MATCH($C786,$F$750:$F785,0)),INDEX(AR787:AR$812,MATCH($C786,$F787:$F$812,0)))","v":5591},{"$f":"IF($H786>$C786,INDEX(AS$750:AS785,MATCH($C786,$F$750:$F785,0)),INDEX(AS787:AS$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(AT$750:AT785,MATCH($C786,$F$750:$F785,0)),INDEX(AT787:AT$812,MATCH($C786,$F787:$F$812,0)))","v":61933.726919577057},{"$f":"IF($H786>$C786,INDEX(AU$750:AU785,MATCH($C786,$F$750:$F785,0)),INDEX(AU787:AU$812,MATCH($C786,$F787:$F$812,0)))","v":0.6},{"$f":"IF($H786>$C786,INDEX(AV$750:AV785,MATCH($C786,$F$750:$F785,0)),INDEX(AV787:AV$812,MATCH($C786,$F787:$F$812,0)))","v":112357.5},{"$f":"IF($H786>$C786,INDEX(AW$750:AW785,MATCH($C786,$F$750:$F785,0)),INDEX(AW787:AW$812,MATCH($C786,$F787:$F$812,0)))","v":3589},{"$f":"IF($H786>$C786,INDEX(AX$750:AX785,MATCH($C786,$F$750:$F785,0)),INDEX(AX787:AX$812,MATCH($C786,$F787:$F$812,0)))","v":0.2},{"$f":"IF($H786>$C786,INDEX(AY$750:AY785,MATCH($C786,$F$750:$F785,0)),INDEX(AY787:AY$812,MATCH($C786,$F787:$F$812,0)))","v":11},{"$f":"IF($H786>$C786,INDEX(AZ$750:AZ785,MATCH($C786,$F$750:$F785,0)),INDEX(AZ787:AZ$812,MATCH($C786,$F787:$F$812,0)))","v":100000},null,{"$f":"IF($H786>$C786,INDEX(BB$750:BB785,MATCH($C786,$F$750:$F785,0)),INDEX(BB787:BB$812,MATCH($C786,$F787:$F$812,0)))","v":56663.785367265395},{"$f":"IF($H786>$C786,INDEX(BC$750:BC785,MATCH($C786,$F$750:$F785,0)),INDEX(BC787:BC$812,MATCH($C786,$F787:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H786>$C786,INDEX(BD$750:BD785,MATCH($C786,$F$750:$F785,0)),INDEX(BD787:BD$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(BE$750:BE785,MATCH($C786,$F$750:$F785,0)),INDEX(BE787:BE$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(BF$750:BF785,MATCH($C786,$F$750:$F785,0)),INDEX(BF787:BF$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(BG$750:BG785,MATCH($C786,$F$750:$F785,0)),INDEX(BG787:BG$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(BH$750:BH785,MATCH($C786,$F$750:$F785,0)),INDEX(BH787:BH$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(BI$750:BI785,MATCH($C786,$F$750:$F785,0)),INDEX(BI787:BI$812,MATCH($C786,$F787:$F$812,0)))","v":0},{"$f":"IF($H786>$C786,INDEX(BJ$750:BJ785,MATCH($C786,$F$750:$F785,0)),INDEX(BJ787:BJ$812,MATCH($C786,$F787:$F$812,0)))","v":61933.726919577057},null,{"$f":"IF($H786>$C786,INDEX(BL$750:BL785,MATCH($C786,$F$750:$F785,0)),INDEX(BL787:BL$812,MATCH($C786,$F787:$F$812,0)))","v":1},null,{"$f":"IF($H786>$C786,INDEX(BN$750:BN785,MATCH($C786,$F$750:$F785,0)),INDEX(BN787:BN$812,MATCH($C786,$F787:$F$812,0)))","v":17556.762978114424},{"$f":"IF($H786>$C786,INDEX(BO$750:BO785,MATCH($C786,$F$750:$F785,0)),INDEX(BO787:BO$812,MATCH($C786,$F787:$F$812,0)))","v":125700.60396407392}]
[null,12.2,10.199999999999999,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H787)),ABS($E$750:$E$812-H787),0))","v":10},0,0,0,12,12,{"$f":"IF($H787>$C787,INDEX(J$750:J786,MATCH($C787,$F$750:$F786,0)),INDEX(J788:J$812,MATCH($C787,$F788:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H787>$C787,INDEX(K$750:K786,MATCH($C787,$F$750:$F786,0)),INDEX(K788:K$812,MATCH($C787,$F788:$F$812,0)))","v":"Man"},{"$f":"IF($H787>$C787,INDEX(L$750:L786,MATCH($C787,$F$750:$F786,0)),INDEX(L788:L$812,MATCH($C787,$F788:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H787>$C787,INDEX(M$750:M786,MATCH($C787,$F$750:$F786,0)),INDEX(M788:M$812,MATCH($C787,$F788:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H787>$C787,INDEX(N$750:N786,MATCH($C787,$F$750:$F786,0)),INDEX(N788:N$812,MATCH($C787,$F788:$F$812,0)))","v":2011},2009,{"$f":"IF($H787>$C787,INDEX(P$750:P786,MATCH($C787,$F$750:$F786,0)),INDEX(P788:P$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(Q$750:Q786,MATCH($C787,$F$750:$F786,0)),INDEX(Q788:Q$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(R$750:R786,MATCH($C787,$F$750:$F786,0)),INDEX(R788:R$812,MATCH($C787,$F788:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H787,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":6.4375122895194998},null,{"$f":"IF($H787>$C787,INDEX(V$750:V786,MATCH($C787,$F$750:$F786,0)),INDEX(V788:V$812,MATCH($C787,$F788:$F$812,0)))","v":6.2078437780944989E-2},{"$f":"IF($H787>$C787,INDEX(W$750:W786,MATCH($C787,$F$750:$F786,0)),INDEX(W788:W$812,MATCH($C787,$F788:$F$812,0)))","v":47966.09623236546},{"$f":"IF($H787>$C787,INDEX(X$750:X786,MATCH($C787,$F$750:$F786,0)),INDEX(X788:X$812,MATCH($C787,$F788:$F$812,0)))","v":1313500},{"$f":"IF($H787>$C787,INDEX(Y$750:Y786,MATCH($C787,$F$750:$F786,0)),INDEX(Y788:Y$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(Z$750:Z786,MATCH($C787,$F$750:$F786,0)),INDEX(Z788:Z$812,MATCH($C787,$F788:$F$812,0)))","v":469560},{"$f":"IF($H787>$C787,INDEX(AA$750:AA786,MATCH($C787,$F$750:$F786,0)),INDEX(AA788:AA$812,MATCH($C787,$F788:$F$812,0)))","v":13.8},{"$f":"IF($H787>$C787,INDEX(AB$750:AB786,MATCH($C787,$F$750:$F786,0)),INDEX(AB788:AB$812,MATCH($C787,$F788:$F$812,0)))","v":1800},{"$f":"IF($H787>$C787,INDEX(AC$750:AC786,MATCH($C787,$F$750:$F786,0)),INDEX(AC788:AC$812,MATCH($C787,$F788:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H787>$C787,INDEX(AH$750:AH786,MATCH($C787,$F$750:$F786,0)),INDEX(AH788:AH$812,MATCH($C787,$F788:$F$812,0)))","v":0.4},{"$f":"IF($H787>$C787,INDEX(AI$750:AI786,MATCH($C787,$F$750:$F786,0)),INDEX(AI788:AI$812,MATCH($C787,$F788:$F$812,0)))","v":1},{"$f":"IF($H787>$C787,INDEX(AJ$750:AJ786,MATCH($C787,$F$750:$F786,0)),INDEX(AJ788:AJ$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(AK$750:AK786,MATCH($C787,$F$750:$F786,0)),INDEX(AK788:AK$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(AL$750:AL786,MATCH($C787,$F$750:$F786,0)),INDEX(AL788:AL$812,MATCH($C787,$F788:$F$812,0)))","v":0.30984098334272153},{"$f":"IF($H787>$C787,INDEX(AM$750:AM786,MATCH($C787,$F$750:$F786,0)),INDEX(AM788:AM$812,MATCH($C787,$F788:$F$812,0)))","v":0.88923568166089961},{"$f":"IF($H787>$C787,INDEX(AN$750:AN786,MATCH($C787,$F$750:$F786,0)),INDEX(AN788:AN$812,MATCH($C787,$F788:$F$812,0)))","v":260.82},null,{"$f":"IF($H787>$C787,INDEX(AP$750:AP786,MATCH($C787,$F$750:$F786,0)),INDEX(AP788:AP$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(AQ$750:AQ786,MATCH($C787,$F$750:$F786,0)),INDEX(AQ788:AQ$812,MATCH($C787,$F788:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H787>$C787,INDEX(AR$750:AR786,MATCH($C787,$F$750:$F786,0)),INDEX(AR788:AR$812,MATCH($C787,$F788:$F$812,0)))","v":5591},{"$f":"IF($H787>$C787,INDEX(AS$750:AS786,MATCH($C787,$F$750:$F786,0)),INDEX(AS788:AS$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(AT$750:AT786,MATCH($C787,$F$750:$F786,0)),INDEX(AT788:AT$812,MATCH($C787,$F788:$F$812,0)))","v":52427.120535608577},{"$f":"IF($H787>$C787,INDEX(AU$750:AU786,MATCH($C787,$F$750:$F786,0)),INDEX(AU788:AU$812,MATCH($C787,$F788:$F$812,0)))","v":0.6},{"$f":"IF($H787>$C787,INDEX(AV$750:AV786,MATCH($C787,$F$750:$F786,0)),INDEX(AV788:AV$812,MATCH($C787,$F788:$F$812,0)))","v":112357.5},{"$f":"IF($H787>$C787,INDEX(AW$750:AW786,MATCH($C787,$F$750:$F786,0)),INDEX(AW788:AW$812,MATCH($C787,$F788:$F$812,0)))","v":3589},{"$f":"IF($H787>$C787,INDEX(AX$750:AX786,MATCH($C787,$F$750:$F786,0)),INDEX(AX788:AX$812,MATCH($C787,$F788:$F$812,0)))","v":0.2},{"$f":"IF($H787>$C787,INDEX(AY$750:AY786,MATCH($C787,$F$750:$F786,0)),INDEX(AY788:AY$812,MATCH($C787,$F788:$F$812,0)))","v":11},{"$f":"IF($H787>$C787,INDEX(AZ$750:AZ786,MATCH($C787,$F$750:$F786,0)),INDEX(AZ788:AZ$812,MATCH($C787,$F788:$F$812,0)))","v":100000},null,{"$f":"IF($H787>$C787,INDEX(BB$750:BB786,MATCH($C787,$F$750:$F786,0)),INDEX(BB788:BB$812,MATCH($C787,$F788:$F$812,0)))","v":47966.09623236546},{"$f":"IF($H787>$C787,INDEX(BC$750:BC786,MATCH($C787,$F$750:$F786,0)),INDEX(BC788:BC$812,MATCH($C787,$F788:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H787>$C787,INDEX(BD$750:BD786,MATCH($C787,$F$750:$F786,0)),INDEX(BD788:BD$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(BE$750:BE786,MATCH($C787,$F$750:$F786,0)),INDEX(BE788:BE$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(BF$750:BF786,MATCH($C787,$F$750:$F786,0)),INDEX(BF788:BF$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(BG$750:BG786,MATCH($C787,$F$750:$F786,0)),INDEX(BG788:BG$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(BH$750:BH786,MATCH($C787,$F$750:$F786,0)),INDEX(BH788:BH$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(BI$750:BI786,MATCH($C787,$F$750:$F786,0)),INDEX(BI788:BI$812,MATCH($C787,$F788:$F$812,0)))","v":0},{"$f":"IF($H787>$C787,INDEX(BJ$750:BJ786,MATCH($C787,$F$750:$F786,0)),INDEX(BJ788:BJ$812,MATCH($C787,$F788:$F$812,0)))","v":52427.120535608577},null,{"$f":"IF($H787>$C787,INDEX(BL$750:BL786,MATCH($C787,$F$750:$F786,0)),INDEX(BL788:BL$812,MATCH($C787,$F788:$F$812,0)))","v":1},null,{"$f":"IF($H787>$C787,INDEX(BN$750:BN786,MATCH($C787,$F$750:$F786,0)),INDEX(BN788:BN$812,MATCH($C787,$F788:$F$812,0)))","v":14861.862423747725},{"$f":"IF($H787>$C787,INDEX(BO$750:BO786,MATCH($C787,$F$750:$F786,0)),INDEX(BO788:BO$812,MATCH($C787,$F788:$F$812,0)))","v":125700.60396407392}]
[null,12.3,10.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H788)),ABS($E$750:$E$812-H788),0))","v":10},0,0,0,12,12,{"$f":"IF($H788>$C788,INDEX(J$750:J787,MATCH($C788,$F$750:$F787,0)),INDEX(J789:J$812,MATCH($C788,$F789:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H788>$C788,INDEX(K$750:K787,MATCH($C788,$F$750:$F787,0)),INDEX(K789:K$812,MATCH($C788,$F789:$F$812,0)))","v":"Scania"},{"$f":"IF($H788>$C788,INDEX(L$750:L787,MATCH($C788,$F$750:$F787,0)),INDEX(L789:L$812,MATCH($C788,$F789:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H788>$C788,INDEX(M$750:M787,MATCH($C788,$F$750:$F787,0)),INDEX(M789:M$812,MATCH($C788,$F789:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H788>$C788,INDEX(N$750:N787,MATCH($C788,$F$750:$F787,0)),INDEX(N789:N$812,MATCH($C788,$F789:$F$812,0)))","v":2011},2009,{"$f":"IF($H788>$C788,INDEX(P$750:P787,MATCH($C788,$F$750:$F787,0)),INDEX(P789:P$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(Q$750:Q787,MATCH($C788,$F$750:$F787,0)),INDEX(Q789:Q$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(R$750:R787,MATCH($C788,$F$750:$F787,0)),INDEX(R789:R$812,MATCH($C788,$F789:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H788,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":6.4375122895194998},null,{"$f":"IF($H788>$C788,INDEX(V$750:V787,MATCH($C788,$F$750:$F787,0)),INDEX(V789:V$812,MATCH($C788,$F789:$F$812,0)))","v":4.1334121250888554E-2},{"$f":"IF($H788>$C788,INDEX(W$750:W787,MATCH($C788,$F$750:$F787,0)),INDEX(W789:W$812,MATCH($C788,$F789:$F$812,0)))","v":58239.156558002906},{"$f":"IF($H788>$C788,INDEX(X$750:X787,MATCH($C788,$F$750:$F787,0)),INDEX(X789:X$812,MATCH($C788,$F789:$F$812,0)))","v":1313500},{"$f":"IF($H788>$C788,INDEX(Y$750:Y787,MATCH($C788,$F$750:$F787,0)),INDEX(Y789:Y$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(Z$750:Z787,MATCH($C788,$F$750:$F787,0)),INDEX(Z789:Z$812,MATCH($C788,$F789:$F$812,0)))","v":469560},{"$f":"IF($H788>$C788,INDEX(AA$750:AA787,MATCH($C788,$F$750:$F787,0)),INDEX(AA789:AA$812,MATCH($C788,$F789:$F$812,0)))","v":13.8},{"$f":"IF($H788>$C788,INDEX(AB$750:AB787,MATCH($C788,$F$750:$F787,0)),INDEX(AB789:AB$812,MATCH($C788,$F789:$F$812,0)))","v":1800},{"$f":"IF($H788>$C788,INDEX(AC$750:AC787,MATCH($C788,$F$750:$F787,0)),INDEX(AC789:AC$812,MATCH($C788,$F789:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H788>$C788,INDEX(AH$750:AH787,MATCH($C788,$F$750:$F787,0)),INDEX(AH789:AH$812,MATCH($C788,$F789:$F$812,0)))","v":0.4},{"$f":"IF($H788>$C788,INDEX(AI$750:AI787,MATCH($C788,$F$750:$F787,0)),INDEX(AI789:AI$812,MATCH($C788,$F789:$F$812,0)))","v":1},{"$f":"IF($H788>$C788,INDEX(AJ$750:AJ787,MATCH($C788,$F$750:$F787,0)),INDEX(AJ789:AJ$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(AK$750:AK787,MATCH($C788,$F$750:$F787,0)),INDEX(AK789:AK$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(AL$750:AL787,MATCH($C788,$F$750:$F787,0)),INDEX(AL789:AL$812,MATCH($C788,$F789:$F$812,0)))","v":0.30984098334272153},{"$f":"IF($H788>$C788,INDEX(AM$750:AM787,MATCH($C788,$F$750:$F787,0)),INDEX(AM789:AM$812,MATCH($C788,$F789:$F$812,0)))","v":0.88923568166089961},{"$f":"IF($H788>$C788,INDEX(AN$750:AN787,MATCH($C788,$F$750:$F787,0)),INDEX(AN789:AN$812,MATCH($C788,$F789:$F$812,0)))","v":260.82},null,{"$f":"IF($H788>$C788,INDEX(AP$750:AP787,MATCH($C788,$F$750:$F787,0)),INDEX(AP789:AP$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(AQ$750:AQ787,MATCH($C788,$F$750:$F787,0)),INDEX(AQ789:AQ$812,MATCH($C788,$F789:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H788>$C788,INDEX(AR$750:AR787,MATCH($C788,$F$750:$F787,0)),INDEX(AR789:AR$812,MATCH($C788,$F789:$F$812,0)))","v":5591},{"$f":"IF($H788>$C788,INDEX(AS$750:AS787,MATCH($C788,$F$750:$F787,0)),INDEX(AS789:AS$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(AT$750:AT787,MATCH($C788,$F$750:$F787,0)),INDEX(AT789:AT$812,MATCH($C788,$F789:$F$812,0)))","v":63655.613455955041},{"$f":"IF($H788>$C788,INDEX(AU$750:AU787,MATCH($C788,$F$750:$F787,0)),INDEX(AU789:AU$812,MATCH($C788,$F789:$F$812,0)))","v":0.6},{"$f":"IF($H788>$C788,INDEX(AV$750:AV787,MATCH($C788,$F$750:$F787,0)),INDEX(AV789:AV$812,MATCH($C788,$F789:$F$812,0)))","v":112357.5},{"$f":"IF($H788>$C788,INDEX(AW$750:AW787,MATCH($C788,$F$750:$F787,0)),INDEX(AW789:AW$812,MATCH($C788,$F789:$F$812,0)))","v":3589},{"$f":"IF($H788>$C788,INDEX(AX$750:AX787,MATCH($C788,$F$750:$F787,0)),INDEX(AX789:AX$812,MATCH($C788,$F789:$F$812,0)))","v":0.2},{"$f":"IF($H788>$C788,INDEX(AY$750:AY787,MATCH($C788,$F$750:$F787,0)),INDEX(AY789:AY$812,MATCH($C788,$F789:$F$812,0)))","v":11},{"$f":"IF($H788>$C788,INDEX(AZ$750:AZ787,MATCH($C788,$F$750:$F787,0)),INDEX(AZ789:AZ$812,MATCH($C788,$F789:$F$812,0)))","v":100000},null,{"$f":"IF($H788>$C788,INDEX(BB$750:BB787,MATCH($C788,$F$750:$F787,0)),INDEX(BB789:BB$812,MATCH($C788,$F789:$F$812,0)))","v":58239.156558002906},{"$f":"IF($H788>$C788,INDEX(BC$750:BC787,MATCH($C788,$F$750:$F787,0)),INDEX(BC789:BC$812,MATCH($C788,$F789:$F$812,0)))","v":1.0930036974789916},{"$f":"IF($H788>$C788,INDEX(BD$750:BD787,MATCH($C788,$F$750:$F787,0)),INDEX(BD789:BD$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(BE$750:BE787,MATCH($C788,$F$750:$F787,0)),INDEX(BE789:BE$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(BF$750:BF787,MATCH($C788,$F$750:$F787,0)),INDEX(BF789:BF$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(BG$750:BG787,MATCH($C788,$F$750:$F787,0)),INDEX(BG789:BG$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(BH$750:BH787,MATCH($C788,$F$750:$F787,0)),INDEX(BH789:BH$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(BI$750:BI787,MATCH($C788,$F$750:$F787,0)),INDEX(BI789:BI$812,MATCH($C788,$F789:$F$812,0)))","v":0},{"$f":"IF($H788>$C788,INDEX(BJ$750:BJ787,MATCH($C788,$F$750:$F787,0)),INDEX(BJ789:BJ$812,MATCH($C788,$F789:$F$812,0)))","v":63655.613455955041},null,{"$f":"IF($H788>$C788,INDEX(BL$750:BL787,MATCH($C788,$F$750:$F787,0)),INDEX(BL789:BL$812,MATCH($C788,$F789:$F$812,0)))","v":1},null,{"$f":"IF($H788>$C788,INDEX(BN$750:BN787,MATCH($C788,$F$750:$F787,0)),INDEX(BN789:BN$812,MATCH($C788,$F789:$F$812,0)))","v":18044.877536982331},{"$f":"IF($H788>$C788,INDEX(BO$750:BO787,MATCH($C788,$F$750:$F787,0)),INDEX(BO789:BO$812,MATCH($C788,$F789:$F$812,0)))","v":125700.60396407392}]
[null,13.1,14.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H789)),ABS($E$750:$E$812-H789),0))","v":14},0,0,0,13,13,{"$f":"IF($H789>$C789,INDEX(J$750:J788,MATCH($C789,$F$750:$F788,0)),INDEX(J790:J$812,MATCH($C789,$F790:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H789>$C789,INDEX(K$750:K788,MATCH($C789,$F$750:$F788,0)),INDEX(K790:K$812,MATCH($C789,$F790:$F$812,0)))","v":"Volvo"},{"$f":"IF($H789>$C789,INDEX(L$750:L788,MATCH($C789,$F$750:$F788,0)),INDEX(L790:L$812,MATCH($C789,$F790:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H789>$C789,INDEX(M$750:M788,MATCH($C789,$F$750:$F788,0)),INDEX(M790:M$812,MATCH($C789,$F790:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H789>$C789,INDEX(N$750:N788,MATCH($C789,$F$750:$F788,0)),INDEX(N790:N$812,MATCH($C789,$F790:$F$812,0)))","v":2007},2008,{"$f":"IF($H789>$C789,INDEX(P$750:P788,MATCH($C789,$F$750:$F788,0)),INDEX(P790:P$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(Q$750:Q788,MATCH($C789,$F$750:$F788,0)),INDEX(Q790:Q$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(R$750:R788,MATCH($C789,$F$750:$F788,0)),INDEX(R790:R$812,MATCH($C789,$F790:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H789,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":8.0298450964032},null,{"$f":"IF($H789>$C789,INDEX(V$750:V788,MATCH($C789,$F$750:$F788,0)),INDEX(V790:V$812,MATCH($C789,$F790:$F$812,0)))","v":0.1730622430847745},{"$f":"IF($H789>$C789,INDEX(W$750:W788,MATCH($C789,$F$750:$F788,0)),INDEX(W790:W$812,MATCH($C789,$F790:$F$812,0)))","v":31887.044294837873},{"$f":"IF($H789>$C789,INDEX(X$750:X788,MATCH($C789,$F$750:$F788,0)),INDEX(X790:X$812,MATCH($C789,$F790:$F$812,0)))","v":1313500},{"$f":"IF($H789>$C789,INDEX(Y$750:Y788,MATCH($C789,$F$750:$F788,0)),INDEX(Y790:Y$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(Z$750:Z788,MATCH($C789,$F$750:$F788,0)),INDEX(Z790:Z$812,MATCH($C789,$F790:$F$812,0)))","v":469560},{"$f":"IF($H789>$C789,INDEX(AA$750:AA788,MATCH($C789,$F$750:$F788,0)),INDEX(AA790:AA$812,MATCH($C789,$F790:$F$812,0)))","v":13.8},{"$f":"IF($H789>$C789,INDEX(AB$750:AB788,MATCH($C789,$F$750:$F788,0)),INDEX(AB790:AB$812,MATCH($C789,$F790:$F$812,0)))","v":1800},{"$f":"IF($H789>$C789,INDEX(AC$750:AC788,MATCH($C789,$F$750:$F788,0)),INDEX(AC790:AC$812,MATCH($C789,$F790:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H789>$C789,INDEX(AH$750:AH788,MATCH($C789,$F$750:$F788,0)),INDEX(AH790:AH$812,MATCH($C789,$F790:$F$812,0)))","v":0.4},{"$f":"IF($H789>$C789,INDEX(AI$750:AI788,MATCH($C789,$F$750:$F788,0)),INDEX(AI790:AI$812,MATCH($C789,$F790:$F$812,0)))","v":1},{"$f":"IF($H789>$C789,INDEX(AJ$750:AJ788,MATCH($C789,$F$750:$F788,0)),INDEX(AJ790:AJ$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(AK$750:AK788,MATCH($C789,$F$750:$F788,0)),INDEX(AK790:AK$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(AL$750:AL788,MATCH($C789,$F$750:$F788,0)),INDEX(AL790:AL$812,MATCH($C789,$F790:$F$812,0)))","v":0.16966526112496982},{"$f":"IF($H789>$C789,INDEX(AM$750:AM788,MATCH($C789,$F$750:$F788,0)),INDEX(AM790:AM$812,MATCH($C789,$F790:$F$812,0)))","v":0.93934676816608997},{"$f":"IF($H789>$C789,INDEX(AN$750:AN788,MATCH($C789,$F$750:$F788,0)),INDEX(AN790:AN$812,MATCH($C789,$F790:$F$812,0)))","v":260.82},null,{"$f":"IF($H789>$C789,INDEX(AP$750:AP788,MATCH($C789,$F$750:$F788,0)),INDEX(AP790:AP$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(AQ$750:AQ788,MATCH($C789,$F$750:$F788,0)),INDEX(AQ790:AQ$812,MATCH($C789,$F790:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H789>$C789,INDEX(AR$750:AR788,MATCH($C789,$F$750:$F788,0)),INDEX(AR790:AR$812,MATCH($C789,$F790:$F$812,0)))","v":5591},{"$f":"IF($H789>$C789,INDEX(AS$750:AS788,MATCH($C789,$F$750:$F788,0)),INDEX(AS790:AS$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(AT$750:AT788,MATCH($C789,$F$750:$F788,0)),INDEX(AT790:AT$812,MATCH($C789,$F790:$F$812,0)))","v":42363.622796626216},{"$f":"IF($H789>$C789,INDEX(AU$750:AU788,MATCH($C789,$F$750:$F788,0)),INDEX(AU790:AU$812,MATCH($C789,$F790:$F$812,0)))","v":0.6},{"$f":"IF($H789>$C789,INDEX(AV$750:AV788,MATCH($C789,$F$750:$F788,0)),INDEX(AV790:AV$812,MATCH($C789,$F790:$F$812,0)))","v":112357.5},{"$f":"IF($H789>$C789,INDEX(AW$750:AW788,MATCH($C789,$F$750:$F788,0)),INDEX(AW790:AW$812,MATCH($C789,$F790:$F$812,0)))","v":3589},{"$f":"IF($H789>$C789,INDEX(AX$750:AX788,MATCH($C789,$F$750:$F788,0)),INDEX(AX790:AX$812,MATCH($C789,$F790:$F$812,0)))","v":0.2},{"$f":"IF($H789>$C789,INDEX(AY$750:AY788,MATCH($C789,$F$750:$F788,0)),INDEX(AY790:AY$812,MATCH($C789,$F790:$F$812,0)))","v":11},{"$f":"IF($H789>$C789,INDEX(AZ$750:AZ788,MATCH($C789,$F$750:$F788,0)),INDEX(AZ790:AZ$812,MATCH($C789,$F790:$F$812,0)))","v":100000},null,{"$f":"IF($H789>$C789,INDEX(BB$750:BB788,MATCH($C789,$F$750:$F788,0)),INDEX(BB790:BB$812,MATCH($C789,$F790:$F$812,0)))","v":31887.044294837873},{"$f":"IF($H789>$C789,INDEX(BC$750:BC788,MATCH($C789,$F$750:$F788,0)),INDEX(BC790:BC$812,MATCH($C789,$F790:$F$812,0)))","v":1.3285528255588235},{"$f":"IF($H789>$C789,INDEX(BD$750:BD788,MATCH($C789,$F$750:$F788,0)),INDEX(BD790:BD$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(BE$750:BE788,MATCH($C789,$F$750:$F788,0)),INDEX(BE790:BE$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(BF$750:BF788,MATCH($C789,$F$750:$F788,0)),INDEX(BF790:BF$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(BG$750:BG788,MATCH($C789,$F$750:$F788,0)),INDEX(BG790:BG$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(BH$750:BH788,MATCH($C789,$F$750:$F788,0)),INDEX(BH790:BH$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(BI$750:BI788,MATCH($C789,$F$750:$F788,0)),INDEX(BI790:BI$812,MATCH($C789,$F790:$F$812,0)))","v":0},{"$f":"IF($H789>$C789,INDEX(BJ$750:BJ788,MATCH($C789,$F$750:$F788,0)),INDEX(BJ790:BJ$812,MATCH($C789,$F790:$F$812,0)))","v":42363.622796626216},null,{"$f":"IF($H789>$C789,INDEX(BL$750:BL788,MATCH($C789,$F$750:$F788,0)),INDEX(BL790:BL$812,MATCH($C789,$F790:$F$812,0)))","v":1},null,{"$f":"IF($H789>$C789,INDEX(BN$750:BN788,MATCH($C789,$F$750:$F788,0)),INDEX(BN790:BN$812,MATCH($C789,$F790:$F$812,0)))","v":5410.1236967871473},{"$f":"IF($H789>$C789,INDEX(BO$750:BO788,MATCH($C789,$F$750:$F788,0)),INDEX(BO790:BO$812,MATCH($C789,$F790:$F$812,0)))","v":125700.60396407392}]
[null,13.2,14.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H790)),ABS($E$750:$E$812-H790),0))","v":14},0,0,0,13,13,{"$f":"IF($H790>$C790,INDEX(J$750:J789,MATCH($C790,$F$750:$F789,0)),INDEX(J791:J$812,MATCH($C790,$F791:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H790>$C790,INDEX(K$750:K789,MATCH($C790,$F$750:$F789,0)),INDEX(K791:K$812,MATCH($C790,$F791:$F$812,0)))","v":"Man"},{"$f":"IF($H790>$C790,INDEX(L$750:L789,MATCH($C790,$F$750:$F789,0)),INDEX(L791:L$812,MATCH($C790,$F791:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H790>$C790,INDEX(M$750:M789,MATCH($C790,$F$750:$F789,0)),INDEX(M791:M$812,MATCH($C790,$F791:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H790>$C790,INDEX(N$750:N789,MATCH($C790,$F$750:$F789,0)),INDEX(N791:N$812,MATCH($C790,$F791:$F$812,0)))","v":2007},2008,{"$f":"IF($H790>$C790,INDEX(P$750:P789,MATCH($C790,$F$750:$F789,0)),INDEX(P791:P$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(Q$750:Q789,MATCH($C790,$F$750:$F789,0)),INDEX(Q791:Q$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(R$750:R789,MATCH($C790,$F$750:$F789,0)),INDEX(R791:R$812,MATCH($C790,$F791:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H790,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":8.0298450964032},null,{"$f":"IF($H790>$C790,INDEX(V$750:V789,MATCH($C790,$F$750:$F789,0)),INDEX(V791:V$812,MATCH($C790,$F791:$F$812,0)))","v":0.15881220257231879},{"$f":"IF($H790>$C790,INDEX(W$750:W789,MATCH($C790,$F$750:$F789,0)),INDEX(W791:W$812,MATCH($C790,$F791:$F$812,0)))","v":45285.573491577677},{"$f":"IF($H790>$C790,INDEX(X$750:X789,MATCH($C790,$F$750:$F789,0)),INDEX(X791:X$812,MATCH($C790,$F791:$F$812,0)))","v":1313500},{"$f":"IF($H790>$C790,INDEX(Y$750:Y789,MATCH($C790,$F$750:$F789,0)),INDEX(Y791:Y$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(Z$750:Z789,MATCH($C790,$F$750:$F789,0)),INDEX(Z791:Z$812,MATCH($C790,$F791:$F$812,0)))","v":469560},{"$f":"IF($H790>$C790,INDEX(AA$750:AA789,MATCH($C790,$F$750:$F789,0)),INDEX(AA791:AA$812,MATCH($C790,$F791:$F$812,0)))","v":13.8},{"$f":"IF($H790>$C790,INDEX(AB$750:AB789,MATCH($C790,$F$750:$F789,0)),INDEX(AB791:AB$812,MATCH($C790,$F791:$F$812,0)))","v":1800},{"$f":"IF($H790>$C790,INDEX(AC$750:AC789,MATCH($C790,$F$750:$F789,0)),INDEX(AC791:AC$812,MATCH($C790,$F791:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H790>$C790,INDEX(AH$750:AH789,MATCH($C790,$F$750:$F789,0)),INDEX(AH791:AH$812,MATCH($C790,$F791:$F$812,0)))","v":0.4},{"$f":"IF($H790>$C790,INDEX(AI$750:AI789,MATCH($C790,$F$750:$F789,0)),INDEX(AI791:AI$812,MATCH($C790,$F791:$F$812,0)))","v":1},{"$f":"IF($H790>$C790,INDEX(AJ$750:AJ789,MATCH($C790,$F$750:$F789,0)),INDEX(AJ791:AJ$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(AK$750:AK789,MATCH($C790,$F$750:$F789,0)),INDEX(AK791:AK$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(AL$750:AL789,MATCH($C790,$F$750:$F789,0)),INDEX(AL791:AL$812,MATCH($C790,$F791:$F$812,0)))","v":0.16966526112496982},{"$f":"IF($H790>$C790,INDEX(AM$750:AM789,MATCH($C790,$F$750:$F789,0)),INDEX(AM791:AM$812,MATCH($C790,$F791:$F$812,0)))","v":0.93934676816608997},{"$f":"IF($H790>$C790,INDEX(AN$750:AN789,MATCH($C790,$F$750:$F789,0)),INDEX(AN791:AN$812,MATCH($C790,$F791:$F$812,0)))","v":260.82},null,{"$f":"IF($H790>$C790,INDEX(AP$750:AP789,MATCH($C790,$F$750:$F789,0)),INDEX(AP791:AP$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(AQ$750:AQ789,MATCH($C790,$F$750:$F789,0)),INDEX(AQ791:AQ$812,MATCH($C790,$F791:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H790>$C790,INDEX(AR$750:AR789,MATCH($C790,$F$750:$F789,0)),INDEX(AR791:AR$812,MATCH($C790,$F791:$F$812,0)))","v":5591},{"$f":"IF($H790>$C790,INDEX(AS$750:AS789,MATCH($C790,$F$750:$F789,0)),INDEX(AS791:AS$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(AT$750:AT789,MATCH($C790,$F$750:$F789,0)),INDEX(AT791:AT$812,MATCH($C790,$F791:$F$812,0)))","v":60164.27661928728},{"$f":"IF($H790>$C790,INDEX(AU$750:AU789,MATCH($C790,$F$750:$F789,0)),INDEX(AU791:AU$812,MATCH($C790,$F791:$F$812,0)))","v":0.6},{"$f":"IF($H790>$C790,INDEX(AV$750:AV789,MATCH($C790,$F$750:$F789,0)),INDEX(AV791:AV$812,MATCH($C790,$F791:$F$812,0)))","v":112357.5},{"$f":"IF($H790>$C790,INDEX(AW$750:AW789,MATCH($C790,$F$750:$F789,0)),INDEX(AW791:AW$812,MATCH($C790,$F791:$F$812,0)))","v":3589},{"$f":"IF($H790>$C790,INDEX(AX$750:AX789,MATCH($C790,$F$750:$F789,0)),INDEX(AX791:AX$812,MATCH($C790,$F791:$F$812,0)))","v":0.2},{"$f":"IF($H790>$C790,INDEX(AY$750:AY789,MATCH($C790,$F$750:$F789,0)),INDEX(AY791:AY$812,MATCH($C790,$F791:$F$812,0)))","v":11},{"$f":"IF($H790>$C790,INDEX(AZ$750:AZ789,MATCH($C790,$F$750:$F789,0)),INDEX(AZ791:AZ$812,MATCH($C790,$F791:$F$812,0)))","v":100000},null,{"$f":"IF($H790>$C790,INDEX(BB$750:BB789,MATCH($C790,$F$750:$F789,0)),INDEX(BB791:BB$812,MATCH($C790,$F791:$F$812,0)))","v":45285.573491577677},{"$f":"IF($H790>$C790,INDEX(BC$750:BC789,MATCH($C790,$F$750:$F789,0)),INDEX(BC791:BC$812,MATCH($C790,$F791:$F$812,0)))","v":1.3285528255588235},{"$f":"IF($H790>$C790,INDEX(BD$750:BD789,MATCH($C790,$F$750:$F789,0)),INDEX(BD791:BD$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(BE$750:BE789,MATCH($C790,$F$750:$F789,0)),INDEX(BE791:BE$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(BF$750:BF789,MATCH($C790,$F$750:$F789,0)),INDEX(BF791:BF$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(BG$750:BG789,MATCH($C790,$F$750:$F789,0)),INDEX(BG791:BG$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(BH$750:BH789,MATCH($C790,$F$750:$F789,0)),INDEX(BH791:BH$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(BI$750:BI789,MATCH($C790,$F$750:$F789,0)),INDEX(BI791:BI$812,MATCH($C790,$F791:$F$812,0)))","v":0},{"$f":"IF($H790>$C790,INDEX(BJ$750:BJ789,MATCH($C790,$F$750:$F789,0)),INDEX(BJ791:BJ$812,MATCH($C790,$F791:$F$812,0)))","v":60164.27661928728},null,{"$f":"IF($H790>$C790,INDEX(BL$750:BL789,MATCH($C790,$F$750:$F789,0)),INDEX(BL791:BL$812,MATCH($C790,$F791:$F$812,0)))","v":1},null,{"$f":"IF($H790>$C790,INDEX(BN$750:BN789,MATCH($C790,$F$750:$F789,0)),INDEX(BN791:BN$812,MATCH($C790,$F791:$F$812,0)))","v":7683.3886516425382},{"$f":"IF($H790>$C790,INDEX(BO$750:BO789,MATCH($C790,$F$750:$F789,0)),INDEX(BO791:BO$812,MATCH($C790,$F791:$F$812,0)))","v":125700.60396407392}]
[null,13.3,14.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H791)),ABS($E$750:$E$812-H791),0))","v":14},0,0,0,13,13,{"$f":"IF($H791>$C791,INDEX(J$750:J790,MATCH($C791,$F$750:$F790,0)),INDEX(J792:J$812,MATCH($C791,$F792:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H791>$C791,INDEX(K$750:K790,MATCH($C791,$F$750:$F790,0)),INDEX(K792:K$812,MATCH($C791,$F792:$F$812,0)))","v":"Scania"},{"$f":"IF($H791>$C791,INDEX(L$750:L790,MATCH($C791,$F$750:$F790,0)),INDEX(L792:L$812,MATCH($C791,$F792:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H791>$C791,INDEX(M$750:M790,MATCH($C791,$F$750:$F790,0)),INDEX(M792:M$812,MATCH($C791,$F792:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H791>$C791,INDEX(N$750:N790,MATCH($C791,$F$750:$F790,0)),INDEX(N792:N$812,MATCH($C791,$F792:$F$812,0)))","v":2007},2008,{"$f":"IF($H791>$C791,INDEX(P$750:P790,MATCH($C791,$F$750:$F790,0)),INDEX(P792:P$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(Q$750:Q790,MATCH($C791,$F$750:$F790,0)),INDEX(Q792:Q$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(R$750:R790,MATCH($C791,$F$750:$F790,0)),INDEX(R792:R$812,MATCH($C791,$F792:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H791,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":8.0298450964032},null,{"$f":"IF($H791>$C791,INDEX(V$750:V790,MATCH($C791,$F$750:$F790,0)),INDEX(V792:V$812,MATCH($C791,$F792:$F$812,0)))","v":0.11276681690580519},{"$f":"IF($H791>$C791,INDEX(W$750:W790,MATCH($C791,$F$750:$F790,0)),INDEX(W792:W$812,MATCH($C791,$F792:$F$812,0)))","v":32155.652347140436},{"$f":"IF($H791>$C791,INDEX(X$750:X790,MATCH($C791,$F$750:$F790,0)),INDEX(X792:X$812,MATCH($C791,$F792:$F$812,0)))","v":1313500},{"$f":"IF($H791>$C791,INDEX(Y$750:Y790,MATCH($C791,$F$750:$F790,0)),INDEX(Y792:Y$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(Z$750:Z790,MATCH($C791,$F$750:$F790,0)),INDEX(Z792:Z$812,MATCH($C791,$F792:$F$812,0)))","v":469560},{"$f":"IF($H791>$C791,INDEX(AA$750:AA790,MATCH($C791,$F$750:$F790,0)),INDEX(AA792:AA$812,MATCH($C791,$F792:$F$812,0)))","v":13.8},{"$f":"IF($H791>$C791,INDEX(AB$750:AB790,MATCH($C791,$F$750:$F790,0)),INDEX(AB792:AB$812,MATCH($C791,$F792:$F$812,0)))","v":1800},{"$f":"IF($H791>$C791,INDEX(AC$750:AC790,MATCH($C791,$F$750:$F790,0)),INDEX(AC792:AC$812,MATCH($C791,$F792:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H791>$C791,INDEX(AH$750:AH790,MATCH($C791,$F$750:$F790,0)),INDEX(AH792:AH$812,MATCH($C791,$F792:$F$812,0)))","v":0.4},{"$f":"IF($H791>$C791,INDEX(AI$750:AI790,MATCH($C791,$F$750:$F790,0)),INDEX(AI792:AI$812,MATCH($C791,$F792:$F$812,0)))","v":1},{"$f":"IF($H791>$C791,INDEX(AJ$750:AJ790,MATCH($C791,$F$750:$F790,0)),INDEX(AJ792:AJ$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(AK$750:AK790,MATCH($C791,$F$750:$F790,0)),INDEX(AK792:AK$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(AL$750:AL790,MATCH($C791,$F$750:$F790,0)),INDEX(AL792:AL$812,MATCH($C791,$F792:$F$812,0)))","v":0.16966526112496982},{"$f":"IF($H791>$C791,INDEX(AM$750:AM790,MATCH($C791,$F$750:$F790,0)),INDEX(AM792:AM$812,MATCH($C791,$F792:$F$812,0)))","v":0.93934676816608997},{"$f":"IF($H791>$C791,INDEX(AN$750:AN790,MATCH($C791,$F$750:$F790,0)),INDEX(AN792:AN$812,MATCH($C791,$F792:$F$812,0)))","v":260.82},null,{"$f":"IF($H791>$C791,INDEX(AP$750:AP790,MATCH($C791,$F$750:$F790,0)),INDEX(AP792:AP$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(AQ$750:AQ790,MATCH($C791,$F$750:$F790,0)),INDEX(AQ792:AQ$812,MATCH($C791,$F792:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H791>$C791,INDEX(AR$750:AR790,MATCH($C791,$F$750:$F790,0)),INDEX(AR792:AR$812,MATCH($C791,$F792:$F$812,0)))","v":5591},{"$f":"IF($H791>$C791,INDEX(AS$750:AS790,MATCH($C791,$F$750:$F790,0)),INDEX(AS792:AS$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(AT$750:AT790,MATCH($C791,$F$750:$F790,0)),INDEX(AT792:AT$812,MATCH($C791,$F792:$F$812,0)))","v":42720.482783480642},{"$f":"IF($H791>$C791,INDEX(AU$750:AU790,MATCH($C791,$F$750:$F790,0)),INDEX(AU792:AU$812,MATCH($C791,$F792:$F$812,0)))","v":0.6},{"$f":"IF($H791>$C791,INDEX(AV$750:AV790,MATCH($C791,$F$750:$F790,0)),INDEX(AV792:AV$812,MATCH($C791,$F792:$F$812,0)))","v":112357.5},{"$f":"IF($H791>$C791,INDEX(AW$750:AW790,MATCH($C791,$F$750:$F790,0)),INDEX(AW792:AW$812,MATCH($C791,$F792:$F$812,0)))","v":3589},{"$f":"IF($H791>$C791,INDEX(AX$750:AX790,MATCH($C791,$F$750:$F790,0)),INDEX(AX792:AX$812,MATCH($C791,$F792:$F$812,0)))","v":0.2},{"$f":"IF($H791>$C791,INDEX(AY$750:AY790,MATCH($C791,$F$750:$F790,0)),INDEX(AY792:AY$812,MATCH($C791,$F792:$F$812,0)))","v":11},{"$f":"IF($H791>$C791,INDEX(AZ$750:AZ790,MATCH($C791,$F$750:$F790,0)),INDEX(AZ792:AZ$812,MATCH($C791,$F792:$F$812,0)))","v":100000},null,{"$f":"IF($H791>$C791,INDEX(BB$750:BB790,MATCH($C791,$F$750:$F790,0)),INDEX(BB792:BB$812,MATCH($C791,$F792:$F$812,0)))","v":32155.652347140436},{"$f":"IF($H791>$C791,INDEX(BC$750:BC790,MATCH($C791,$F$750:$F790,0)),INDEX(BC792:BC$812,MATCH($C791,$F792:$F$812,0)))","v":1.3285528255588235},{"$f":"IF($H791>$C791,INDEX(BD$750:BD790,MATCH($C791,$F$750:$F790,0)),INDEX(BD792:BD$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(BE$750:BE790,MATCH($C791,$F$750:$F790,0)),INDEX(BE792:BE$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(BF$750:BF790,MATCH($C791,$F$750:$F790,0)),INDEX(BF792:BF$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(BG$750:BG790,MATCH($C791,$F$750:$F790,0)),INDEX(BG792:BG$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(BH$750:BH790,MATCH($C791,$F$750:$F790,0)),INDEX(BH792:BH$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(BI$750:BI790,MATCH($C791,$F$750:$F790,0)),INDEX(BI792:BI$812,MATCH($C791,$F792:$F$812,0)))","v":0},{"$f":"IF($H791>$C791,INDEX(BJ$750:BJ790,MATCH($C791,$F$750:$F790,0)),INDEX(BJ792:BJ$812,MATCH($C791,$F792:$F$812,0)))","v":42720.482783480642},null,{"$f":"IF($H791>$C791,INDEX(BL$750:BL790,MATCH($C791,$F$750:$F790,0)),INDEX(BL792:BL$812,MATCH($C791,$F792:$F$812,0)))","v":1},null,{"$f":"IF($H791>$C791,INDEX(BN$750:BN790,MATCH($C791,$F$750:$F790,0)),INDEX(BN792:BN$812,MATCH($C791,$F792:$F$812,0)))","v":5455.6971521213309},{"$f":"IF($H791>$C791,INDEX(BO$750:BO790,MATCH($C791,$F$750:$F790,0)),INDEX(BO792:BO$812,MATCH($C791,$F792:$F$812,0)))","v":125700.60396407392}]
[null,14.1,14.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H792)),ABS($E$750:$E$812-H792),0))","v":14},14,14.1,1,14,14,{"$f":"J806","v":"Lastbil OVER 12 ton uden anhænger"},"Volvo","Mest typiske","Mest typiske",{"$f":"N804+4","v":2007},2007,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H792,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":6.2484684925967997},null,0.1730622430847745,31887.044294837873,1313500,0,469560,13.8,1800,{"$f":"BL792*AH792","v":0.4},null,null,null,null,0.4,1,0,0,0.16966526112496982,{"$f":"1-AL792/(X792/Z792)","v":0.93934676816608997},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ792","v":42363.622796626216},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W792","v":31887.044294837873},1.3285528255588235,null,null,null,null,null,null,{"$f":"PRODUCT(BB792:BC792)","v":42363.622796626216},null,{"$f":"BL806","v":1},null,{"$f":"AL792*W792","v":5410.1236967871473},{"$f":"-PMT(Lånerente,AA792,X792)","v":125700.60396407392}]
[null,14.2,14.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H793)),ABS($E$750:$E$812-H793),0))","v":14},14,14.2,1,14,14,{"$f":"J792","v":"Lastbil OVER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N805+4","v":2007},2007,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H793,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":6.2484684925967997},null,0.15881220257231879,45285.573491577677,1313500,0,469560,13.8,1800,{"$f":"BL793*AH793","v":0.4},null,null,null,null,0.4,1,0,0,0.16966526112496982,{"$f":"1-AL793/(X793/Z793)","v":0.93934676816608997},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ793","v":60164.27661928728},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W793","v":45285.573491577677},1.3285528255588235,null,null,null,null,null,null,{"$f":"PRODUCT(BB793:BC793)","v":60164.27661928728},null,{"$f":"BL792","v":1},null,{"$f":"AL793*W793","v":7683.3886516425382},{"$f":"-PMT(Lånerente,AA793,X793)","v":125700.60396407392}]
[null,14.3,14.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H794)),ABS($E$750:$E$812-H794),0))","v":14},14,14.3,1,14,14,{"$f":"J793","v":"Lastbil OVER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N806+4","v":2007},2007,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H794,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":6.2484684925967997},null,0.11276681690580519,32155.652347140436,1313500,0,469560,13.8,1800,{"$f":"BL794*AH794","v":0.4},null,null,null,null,0.4,1,0,0,0.16966526112496982,{"$f":"1-AL794/(X794/Z794)","v":0.93934676816608997},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ794","v":42720.482783480642},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W794","v":32155.652347140436},1.3285528255588235,null,null,null,null,null,null,{"$f":"PRODUCT(BB794:BC794)","v":42720.482783480642},null,{"$f":"BL793","v":1},null,{"$f":"AL794*W794","v":5455.6971521213309},{"$f":"-PMT(Lånerente,AA794,X794)","v":125700.60396407392}]
[null,15.1,14.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H795)),ABS($E$750:$E$812-H795),0))","v":14},0,0,0,15,15,{"$f":"IF($H795>$C795,INDEX(J$750:J794,MATCH($C795,$F$750:$F794,0)),INDEX(J796:J$812,MATCH($C795,$F796:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H795>$C795,INDEX(K$750:K794,MATCH($C795,$F$750:$F794,0)),INDEX(K796:K$812,MATCH($C795,$F796:$F$812,0)))","v":"Volvo"},{"$f":"IF($H795>$C795,INDEX(L$750:L794,MATCH($C795,$F$750:$F794,0)),INDEX(L796:L$812,MATCH($C795,$F796:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H795>$C795,INDEX(M$750:M794,MATCH($C795,$F$750:$F794,0)),INDEX(M796:M$812,MATCH($C795,$F796:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H795>$C795,INDEX(N$750:N794,MATCH($C795,$F$750:$F794,0)),INDEX(N796:N$812,MATCH($C795,$F796:$F$812,0)))","v":2007},2006,{"$f":"IF($H795>$C795,INDEX(P$750:P794,MATCH($C795,$F$750:$F794,0)),INDEX(P796:P$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(Q$750:Q794,MATCH($C795,$F$750:$F794,0)),INDEX(Q796:Q$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(R$750:R794,MATCH($C795,$F$750:$F794,0)),INDEX(R796:R$812,MATCH($C795,$F796:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H795,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":3.7893867833237995},null,{"$f":"IF($H795>$C795,INDEX(V$750:V794,MATCH($C795,$F$750:$F794,0)),INDEX(V796:V$812,MATCH($C795,$F796:$F$812,0)))","v":0.1730622430847745},{"$f":"IF($H795>$C795,INDEX(W$750:W794,MATCH($C795,$F$750:$F794,0)),INDEX(W796:W$812,MATCH($C795,$F796:$F$812,0)))","v":31887.044294837873},{"$f":"IF($H795>$C795,INDEX(X$750:X794,MATCH($C795,$F$750:$F794,0)),INDEX(X796:X$812,MATCH($C795,$F796:$F$812,0)))","v":1313500},{"$f":"IF($H795>$C795,INDEX(Y$750:Y794,MATCH($C795,$F$750:$F794,0)),INDEX(Y796:Y$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(Z$750:Z794,MATCH($C795,$F$750:$F794,0)),INDEX(Z796:Z$812,MATCH($C795,$F796:$F$812,0)))","v":469560},{"$f":"IF($H795>$C795,INDEX(AA$750:AA794,MATCH($C795,$F$750:$F794,0)),INDEX(AA796:AA$812,MATCH($C795,$F796:$F$812,0)))","v":13.8},{"$f":"IF($H795>$C795,INDEX(AB$750:AB794,MATCH($C795,$F$750:$F794,0)),INDEX(AB796:AB$812,MATCH($C795,$F796:$F$812,0)))","v":1800},{"$f":"IF($H795>$C795,INDEX(AC$750:AC794,MATCH($C795,$F$750:$F794,0)),INDEX(AC796:AC$812,MATCH($C795,$F796:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H795>$C795,INDEX(AH$750:AH794,MATCH($C795,$F$750:$F794,0)),INDEX(AH796:AH$812,MATCH($C795,$F796:$F$812,0)))","v":0.4},{"$f":"IF($H795>$C795,INDEX(AI$750:AI794,MATCH($C795,$F$750:$F794,0)),INDEX(AI796:AI$812,MATCH($C795,$F796:$F$812,0)))","v":1},{"$f":"IF($H795>$C795,INDEX(AJ$750:AJ794,MATCH($C795,$F$750:$F794,0)),INDEX(AJ796:AJ$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(AK$750:AK794,MATCH($C795,$F$750:$F794,0)),INDEX(AK796:AK$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(AL$750:AL794,MATCH($C795,$F$750:$F794,0)),INDEX(AL796:AL$812,MATCH($C795,$F796:$F$812,0)))","v":0.16966526112496982},{"$f":"IF($H795>$C795,INDEX(AM$750:AM794,MATCH($C795,$F$750:$F794,0)),INDEX(AM796:AM$812,MATCH($C795,$F796:$F$812,0)))","v":0.93934676816608997},{"$f":"IF($H795>$C795,INDEX(AN$750:AN794,MATCH($C795,$F$750:$F794,0)),INDEX(AN796:AN$812,MATCH($C795,$F796:$F$812,0)))","v":260.82},null,{"$f":"IF($H795>$C795,INDEX(AP$750:AP794,MATCH($C795,$F$750:$F794,0)),INDEX(AP796:AP$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(AQ$750:AQ794,MATCH($C795,$F$750:$F794,0)),INDEX(AQ796:AQ$812,MATCH($C795,$F796:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H795>$C795,INDEX(AR$750:AR794,MATCH($C795,$F$750:$F794,0)),INDEX(AR796:AR$812,MATCH($C795,$F796:$F$812,0)))","v":5591},{"$f":"IF($H795>$C795,INDEX(AS$750:AS794,MATCH($C795,$F$750:$F794,0)),INDEX(AS796:AS$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(AT$750:AT794,MATCH($C795,$F$750:$F794,0)),INDEX(AT796:AT$812,MATCH($C795,$F796:$F$812,0)))","v":42363.622796626216},{"$f":"IF($H795>$C795,INDEX(AU$750:AU794,MATCH($C795,$F$750:$F794,0)),INDEX(AU796:AU$812,MATCH($C795,$F796:$F$812,0)))","v":0.6},{"$f":"IF($H795>$C795,INDEX(AV$750:AV794,MATCH($C795,$F$750:$F794,0)),INDEX(AV796:AV$812,MATCH($C795,$F796:$F$812,0)))","v":112357.5},{"$f":"IF($H795>$C795,INDEX(AW$750:AW794,MATCH($C795,$F$750:$F794,0)),INDEX(AW796:AW$812,MATCH($C795,$F796:$F$812,0)))","v":3589},{"$f":"IF($H795>$C795,INDEX(AX$750:AX794,MATCH($C795,$F$750:$F794,0)),INDEX(AX796:AX$812,MATCH($C795,$F796:$F$812,0)))","v":0.2},{"$f":"IF($H795>$C795,INDEX(AY$750:AY794,MATCH($C795,$F$750:$F794,0)),INDEX(AY796:AY$812,MATCH($C795,$F796:$F$812,0)))","v":11},{"$f":"IF($H795>$C795,INDEX(AZ$750:AZ794,MATCH($C795,$F$750:$F794,0)),INDEX(AZ796:AZ$812,MATCH($C795,$F796:$F$812,0)))","v":100000},null,{"$f":"IF($H795>$C795,INDEX(BB$750:BB794,MATCH($C795,$F$750:$F794,0)),INDEX(BB796:BB$812,MATCH($C795,$F796:$F$812,0)))","v":31887.044294837873},{"$f":"IF($H795>$C795,INDEX(BC$750:BC794,MATCH($C795,$F$750:$F794,0)),INDEX(BC796:BC$812,MATCH($C795,$F796:$F$812,0)))","v":1.3285528255588235},{"$f":"IF($H795>$C795,INDEX(BD$750:BD794,MATCH($C795,$F$750:$F794,0)),INDEX(BD796:BD$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(BE$750:BE794,MATCH($C795,$F$750:$F794,0)),INDEX(BE796:BE$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(BF$750:BF794,MATCH($C795,$F$750:$F794,0)),INDEX(BF796:BF$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(BG$750:BG794,MATCH($C795,$F$750:$F794,0)),INDEX(BG796:BG$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(BH$750:BH794,MATCH($C795,$F$750:$F794,0)),INDEX(BH796:BH$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(BI$750:BI794,MATCH($C795,$F$750:$F794,0)),INDEX(BI796:BI$812,MATCH($C795,$F796:$F$812,0)))","v":0},{"$f":"IF($H795>$C795,INDEX(BJ$750:BJ794,MATCH($C795,$F$750:$F794,0)),INDEX(BJ796:BJ$812,MATCH($C795,$F796:$F$812,0)))","v":42363.622796626216},null,{"$f":"IF($H795>$C795,INDEX(BL$750:BL794,MATCH($C795,$F$750:$F794,0)),INDEX(BL796:BL$812,MATCH($C795,$F796:$F$812,0)))","v":1},null,{"$f":"IF($H795>$C795,INDEX(BN$750:BN794,MATCH($C795,$F$750:$F794,0)),INDEX(BN796:BN$812,MATCH($C795,$F796:$F$812,0)))","v":5410.1236967871473},{"$f":"IF($H795>$C795,INDEX(BO$750:BO794,MATCH($C795,$F$750:$F794,0)),INDEX(BO796:BO$812,MATCH($C795,$F796:$F$812,0)))","v":125700.60396407392}]
[null,15.2,14.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H796)),ABS($E$750:$E$812-H796),0))","v":14},0,0,0,15,15,{"$f":"IF($H796>$C796,INDEX(J$750:J795,MATCH($C796,$F$750:$F795,0)),INDEX(J797:J$812,MATCH($C796,$F797:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H796>$C796,INDEX(K$750:K795,MATCH($C796,$F$750:$F795,0)),INDEX(K797:K$812,MATCH($C796,$F797:$F$812,0)))","v":"Man"},{"$f":"IF($H796>$C796,INDEX(L$750:L795,MATCH($C796,$F$750:$F795,0)),INDEX(L797:L$812,MATCH($C796,$F797:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H796>$C796,INDEX(M$750:M795,MATCH($C796,$F$750:$F795,0)),INDEX(M797:M$812,MATCH($C796,$F797:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H796>$C796,INDEX(N$750:N795,MATCH($C796,$F$750:$F795,0)),INDEX(N797:N$812,MATCH($C796,$F797:$F$812,0)))","v":2007},2006,{"$f":"IF($H796>$C796,INDEX(P$750:P795,MATCH($C796,$F$750:$F795,0)),INDEX(P797:P$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(Q$750:Q795,MATCH($C796,$F$750:$F795,0)),INDEX(Q797:Q$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(R$750:R795,MATCH($C796,$F$750:$F795,0)),INDEX(R797:R$812,MATCH($C796,$F797:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H796,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":3.7893867833237995},null,{"$f":"IF($H796>$C796,INDEX(V$750:V795,MATCH($C796,$F$750:$F795,0)),INDEX(V797:V$812,MATCH($C796,$F797:$F$812,0)))","v":0.15881220257231879},{"$f":"IF($H796>$C796,INDEX(W$750:W795,MATCH($C796,$F$750:$F795,0)),INDEX(W797:W$812,MATCH($C796,$F797:$F$812,0)))","v":45285.573491577677},{"$f":"IF($H796>$C796,INDEX(X$750:X795,MATCH($C796,$F$750:$F795,0)),INDEX(X797:X$812,MATCH($C796,$F797:$F$812,0)))","v":1313500},{"$f":"IF($H796>$C796,INDEX(Y$750:Y795,MATCH($C796,$F$750:$F795,0)),INDEX(Y797:Y$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(Z$750:Z795,MATCH($C796,$F$750:$F795,0)),INDEX(Z797:Z$812,MATCH($C796,$F797:$F$812,0)))","v":469560},{"$f":"IF($H796>$C796,INDEX(AA$750:AA795,MATCH($C796,$F$750:$F795,0)),INDEX(AA797:AA$812,MATCH($C796,$F797:$F$812,0)))","v":13.8},{"$f":"IF($H796>$C796,INDEX(AB$750:AB795,MATCH($C796,$F$750:$F795,0)),INDEX(AB797:AB$812,MATCH($C796,$F797:$F$812,0)))","v":1800},{"$f":"IF($H796>$C796,INDEX(AC$750:AC795,MATCH($C796,$F$750:$F795,0)),INDEX(AC797:AC$812,MATCH($C796,$F797:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H796>$C796,INDEX(AH$750:AH795,MATCH($C796,$F$750:$F795,0)),INDEX(AH797:AH$812,MATCH($C796,$F797:$F$812,0)))","v":0.4},{"$f":"IF($H796>$C796,INDEX(AI$750:AI795,MATCH($C796,$F$750:$F795,0)),INDEX(AI797:AI$812,MATCH($C796,$F797:$F$812,0)))","v":1},{"$f":"IF($H796>$C796,INDEX(AJ$750:AJ795,MATCH($C796,$F$750:$F795,0)),INDEX(AJ797:AJ$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(AK$750:AK795,MATCH($C796,$F$750:$F795,0)),INDEX(AK797:AK$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(AL$750:AL795,MATCH($C796,$F$750:$F795,0)),INDEX(AL797:AL$812,MATCH($C796,$F797:$F$812,0)))","v":0.16966526112496982},{"$f":"IF($H796>$C796,INDEX(AM$750:AM795,MATCH($C796,$F$750:$F795,0)),INDEX(AM797:AM$812,MATCH($C796,$F797:$F$812,0)))","v":0.93934676816608997},{"$f":"IF($H796>$C796,INDEX(AN$750:AN795,MATCH($C796,$F$750:$F795,0)),INDEX(AN797:AN$812,MATCH($C796,$F797:$F$812,0)))","v":260.82},null,{"$f":"IF($H796>$C796,INDEX(AP$750:AP795,MATCH($C796,$F$750:$F795,0)),INDEX(AP797:AP$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(AQ$750:AQ795,MATCH($C796,$F$750:$F795,0)),INDEX(AQ797:AQ$812,MATCH($C796,$F797:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H796>$C796,INDEX(AR$750:AR795,MATCH($C796,$F$750:$F795,0)),INDEX(AR797:AR$812,MATCH($C796,$F797:$F$812,0)))","v":5591},{"$f":"IF($H796>$C796,INDEX(AS$750:AS795,MATCH($C796,$F$750:$F795,0)),INDEX(AS797:AS$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(AT$750:AT795,MATCH($C796,$F$750:$F795,0)),INDEX(AT797:AT$812,MATCH($C796,$F797:$F$812,0)))","v":60164.27661928728},{"$f":"IF($H796>$C796,INDEX(AU$750:AU795,MATCH($C796,$F$750:$F795,0)),INDEX(AU797:AU$812,MATCH($C796,$F797:$F$812,0)))","v":0.6},{"$f":"IF($H796>$C796,INDEX(AV$750:AV795,MATCH($C796,$F$750:$F795,0)),INDEX(AV797:AV$812,MATCH($C796,$F797:$F$812,0)))","v":112357.5},{"$f":"IF($H796>$C796,INDEX(AW$750:AW795,MATCH($C796,$F$750:$F795,0)),INDEX(AW797:AW$812,MATCH($C796,$F797:$F$812,0)))","v":3589},{"$f":"IF($H796>$C796,INDEX(AX$750:AX795,MATCH($C796,$F$750:$F795,0)),INDEX(AX797:AX$812,MATCH($C796,$F797:$F$812,0)))","v":0.2},{"$f":"IF($H796>$C796,INDEX(AY$750:AY795,MATCH($C796,$F$750:$F795,0)),INDEX(AY797:AY$812,MATCH($C796,$F797:$F$812,0)))","v":11},{"$f":"IF($H796>$C796,INDEX(AZ$750:AZ795,MATCH($C796,$F$750:$F795,0)),INDEX(AZ797:AZ$812,MATCH($C796,$F797:$F$812,0)))","v":100000},null,{"$f":"IF($H796>$C796,INDEX(BB$750:BB795,MATCH($C796,$F$750:$F795,0)),INDEX(BB797:BB$812,MATCH($C796,$F797:$F$812,0)))","v":45285.573491577677},{"$f":"IF($H796>$C796,INDEX(BC$750:BC795,MATCH($C796,$F$750:$F795,0)),INDEX(BC797:BC$812,MATCH($C796,$F797:$F$812,0)))","v":1.3285528255588235},{"$f":"IF($H796>$C796,INDEX(BD$750:BD795,MATCH($C796,$F$750:$F795,0)),INDEX(BD797:BD$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(BE$750:BE795,MATCH($C796,$F$750:$F795,0)),INDEX(BE797:BE$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(BF$750:BF795,MATCH($C796,$F$750:$F795,0)),INDEX(BF797:BF$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(BG$750:BG795,MATCH($C796,$F$750:$F795,0)),INDEX(BG797:BG$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(BH$750:BH795,MATCH($C796,$F$750:$F795,0)),INDEX(BH797:BH$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(BI$750:BI795,MATCH($C796,$F$750:$F795,0)),INDEX(BI797:BI$812,MATCH($C796,$F797:$F$812,0)))","v":0},{"$f":"IF($H796>$C796,INDEX(BJ$750:BJ795,MATCH($C796,$F$750:$F795,0)),INDEX(BJ797:BJ$812,MATCH($C796,$F797:$F$812,0)))","v":60164.27661928728},null,{"$f":"IF($H796>$C796,INDEX(BL$750:BL795,MATCH($C796,$F$750:$F795,0)),INDEX(BL797:BL$812,MATCH($C796,$F797:$F$812,0)))","v":1},null,{"$f":"IF($H796>$C796,INDEX(BN$750:BN795,MATCH($C796,$F$750:$F795,0)),INDEX(BN797:BN$812,MATCH($C796,$F797:$F$812,0)))","v":7683.3886516425382},{"$f":"IF($H796>$C796,INDEX(BO$750:BO795,MATCH($C796,$F$750:$F795,0)),INDEX(BO797:BO$812,MATCH($C796,$F797:$F$812,0)))","v":125700.60396407392}]
[null,15.3,14.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H797)),ABS($E$750:$E$812-H797),0))","v":14},0,0,0,15,15,{"$f":"IF($H797>$C797,INDEX(J$750:J796,MATCH($C797,$F$750:$F796,0)),INDEX(J798:J$812,MATCH($C797,$F798:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H797>$C797,INDEX(K$750:K796,MATCH($C797,$F$750:$F796,0)),INDEX(K798:K$812,MATCH($C797,$F798:$F$812,0)))","v":"Scania"},{"$f":"IF($H797>$C797,INDEX(L$750:L796,MATCH($C797,$F$750:$F796,0)),INDEX(L798:L$812,MATCH($C797,$F798:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H797>$C797,INDEX(M$750:M796,MATCH($C797,$F$750:$F796,0)),INDEX(M798:M$812,MATCH($C797,$F798:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H797>$C797,INDEX(N$750:N796,MATCH($C797,$F$750:$F796,0)),INDEX(N798:N$812,MATCH($C797,$F798:$F$812,0)))","v":2007},2006,{"$f":"IF($H797>$C797,INDEX(P$750:P796,MATCH($C797,$F$750:$F796,0)),INDEX(P798:P$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(Q$750:Q796,MATCH($C797,$F$750:$F796,0)),INDEX(Q798:Q$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(R$750:R796,MATCH($C797,$F$750:$F796,0)),INDEX(R798:R$812,MATCH($C797,$F798:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H797,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":3.7893867833237995},null,{"$f":"IF($H797>$C797,INDEX(V$750:V796,MATCH($C797,$F$750:$F796,0)),INDEX(V798:V$812,MATCH($C797,$F798:$F$812,0)))","v":0.11276681690580519},{"$f":"IF($H797>$C797,INDEX(W$750:W796,MATCH($C797,$F$750:$F796,0)),INDEX(W798:W$812,MATCH($C797,$F798:$F$812,0)))","v":32155.652347140436},{"$f":"IF($H797>$C797,INDEX(X$750:X796,MATCH($C797,$F$750:$F796,0)),INDEX(X798:X$812,MATCH($C797,$F798:$F$812,0)))","v":1313500},{"$f":"IF($H797>$C797,INDEX(Y$750:Y796,MATCH($C797,$F$750:$F796,0)),INDEX(Y798:Y$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(Z$750:Z796,MATCH($C797,$F$750:$F796,0)),INDEX(Z798:Z$812,MATCH($C797,$F798:$F$812,0)))","v":469560},{"$f":"IF($H797>$C797,INDEX(AA$750:AA796,MATCH($C797,$F$750:$F796,0)),INDEX(AA798:AA$812,MATCH($C797,$F798:$F$812,0)))","v":13.8},{"$f":"IF($H797>$C797,INDEX(AB$750:AB796,MATCH($C797,$F$750:$F796,0)),INDEX(AB798:AB$812,MATCH($C797,$F798:$F$812,0)))","v":1800},{"$f":"IF($H797>$C797,INDEX(AC$750:AC796,MATCH($C797,$F$750:$F796,0)),INDEX(AC798:AC$812,MATCH($C797,$F798:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H797>$C797,INDEX(AH$750:AH796,MATCH($C797,$F$750:$F796,0)),INDEX(AH798:AH$812,MATCH($C797,$F798:$F$812,0)))","v":0.4},{"$f":"IF($H797>$C797,INDEX(AI$750:AI796,MATCH($C797,$F$750:$F796,0)),INDEX(AI798:AI$812,MATCH($C797,$F798:$F$812,0)))","v":1},{"$f":"IF($H797>$C797,INDEX(AJ$750:AJ796,MATCH($C797,$F$750:$F796,0)),INDEX(AJ798:AJ$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(AK$750:AK796,MATCH($C797,$F$750:$F796,0)),INDEX(AK798:AK$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(AL$750:AL796,MATCH($C797,$F$750:$F796,0)),INDEX(AL798:AL$812,MATCH($C797,$F798:$F$812,0)))","v":0.16966526112496982},{"$f":"IF($H797>$C797,INDEX(AM$750:AM796,MATCH($C797,$F$750:$F796,0)),INDEX(AM798:AM$812,MATCH($C797,$F798:$F$812,0)))","v":0.93934676816608997},{"$f":"IF($H797>$C797,INDEX(AN$750:AN796,MATCH($C797,$F$750:$F796,0)),INDEX(AN798:AN$812,MATCH($C797,$F798:$F$812,0)))","v":260.82},null,{"$f":"IF($H797>$C797,INDEX(AP$750:AP796,MATCH($C797,$F$750:$F796,0)),INDEX(AP798:AP$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(AQ$750:AQ796,MATCH($C797,$F$750:$F796,0)),INDEX(AQ798:AQ$812,MATCH($C797,$F798:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H797>$C797,INDEX(AR$750:AR796,MATCH($C797,$F$750:$F796,0)),INDEX(AR798:AR$812,MATCH($C797,$F798:$F$812,0)))","v":5591},{"$f":"IF($H797>$C797,INDEX(AS$750:AS796,MATCH($C797,$F$750:$F796,0)),INDEX(AS798:AS$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(AT$750:AT796,MATCH($C797,$F$750:$F796,0)),INDEX(AT798:AT$812,MATCH($C797,$F798:$F$812,0)))","v":42720.482783480642},{"$f":"IF($H797>$C797,INDEX(AU$750:AU796,MATCH($C797,$F$750:$F796,0)),INDEX(AU798:AU$812,MATCH($C797,$F798:$F$812,0)))","v":0.6},{"$f":"IF($H797>$C797,INDEX(AV$750:AV796,MATCH($C797,$F$750:$F796,0)),INDEX(AV798:AV$812,MATCH($C797,$F798:$F$812,0)))","v":112357.5},{"$f":"IF($H797>$C797,INDEX(AW$750:AW796,MATCH($C797,$F$750:$F796,0)),INDEX(AW798:AW$812,MATCH($C797,$F798:$F$812,0)))","v":3589},{"$f":"IF($H797>$C797,INDEX(AX$750:AX796,MATCH($C797,$F$750:$F796,0)),INDEX(AX798:AX$812,MATCH($C797,$F798:$F$812,0)))","v":0.2},{"$f":"IF($H797>$C797,INDEX(AY$750:AY796,MATCH($C797,$F$750:$F796,0)),INDEX(AY798:AY$812,MATCH($C797,$F798:$F$812,0)))","v":11},{"$f":"IF($H797>$C797,INDEX(AZ$750:AZ796,MATCH($C797,$F$750:$F796,0)),INDEX(AZ798:AZ$812,MATCH($C797,$F798:$F$812,0)))","v":100000},null,{"$f":"IF($H797>$C797,INDEX(BB$750:BB796,MATCH($C797,$F$750:$F796,0)),INDEX(BB798:BB$812,MATCH($C797,$F798:$F$812,0)))","v":32155.652347140436},{"$f":"IF($H797>$C797,INDEX(BC$750:BC796,MATCH($C797,$F$750:$F796,0)),INDEX(BC798:BC$812,MATCH($C797,$F798:$F$812,0)))","v":1.3285528255588235},{"$f":"IF($H797>$C797,INDEX(BD$750:BD796,MATCH($C797,$F$750:$F796,0)),INDEX(BD798:BD$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(BE$750:BE796,MATCH($C797,$F$750:$F796,0)),INDEX(BE798:BE$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(BF$750:BF796,MATCH($C797,$F$750:$F796,0)),INDEX(BF798:BF$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(BG$750:BG796,MATCH($C797,$F$750:$F796,0)),INDEX(BG798:BG$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(BH$750:BH796,MATCH($C797,$F$750:$F796,0)),INDEX(BH798:BH$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(BI$750:BI796,MATCH($C797,$F$750:$F796,0)),INDEX(BI798:BI$812,MATCH($C797,$F798:$F$812,0)))","v":0},{"$f":"IF($H797>$C797,INDEX(BJ$750:BJ796,MATCH($C797,$F$750:$F796,0)),INDEX(BJ798:BJ$812,MATCH($C797,$F798:$F$812,0)))","v":42720.482783480642},null,{"$f":"IF($H797>$C797,INDEX(BL$750:BL796,MATCH($C797,$F$750:$F796,0)),INDEX(BL798:BL$812,MATCH($C797,$F798:$F$812,0)))","v":1},null,{"$f":"IF($H797>$C797,INDEX(BN$750:BN796,MATCH($C797,$F$750:$F796,0)),INDEX(BN798:BN$812,MATCH($C797,$F798:$F$812,0)))","v":5455.6971521213309},{"$f":"IF($H797>$C797,INDEX(BO$750:BO796,MATCH($C797,$F$750:$F796,0)),INDEX(BO798:BO$812,MATCH($C797,$F798:$F$812,0)))","v":125700.60396407392}]
[null,16.100000000000001,14.1,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H798)),ABS($E$750:$E$812-H798),0))","v":14},0,0,0,16,16,{"$f":"IF($H798>$C798,INDEX(J$750:J797,MATCH($C798,$F$750:$F797,0)),INDEX(J799:J$812,MATCH($C798,$F799:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H798>$C798,INDEX(K$750:K797,MATCH($C798,$F$750:$F797,0)),INDEX(K799:K$812,MATCH($C798,$F799:$F$812,0)))","v":"Volvo"},{"$f":"IF($H798>$C798,INDEX(L$750:L797,MATCH($C798,$F$750:$F797,0)),INDEX(L799:L$812,MATCH($C798,$F799:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H798>$C798,INDEX(M$750:M797,MATCH($C798,$F$750:$F797,0)),INDEX(M799:M$812,MATCH($C798,$F799:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H798>$C798,INDEX(N$750:N797,MATCH($C798,$F$750:$F797,0)),INDEX(N799:N$812,MATCH($C798,$F799:$F$812,0)))","v":2007},2005,{"$f":"IF($H798>$C798,INDEX(P$750:P797,MATCH($C798,$F$750:$F797,0)),INDEX(P799:P$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(Q$750:Q797,MATCH($C798,$F$750:$F797,0)),INDEX(Q799:Q$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(R$750:R797,MATCH($C798,$F$750:$F797,0)),INDEX(R799:R$812,MATCH($C798,$F799:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H798,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":2.3770439053271999},null,{"$f":"IF($H798>$C798,INDEX(V$750:V797,MATCH($C798,$F$750:$F797,0)),INDEX(V799:V$812,MATCH($C798,$F799:$F$812,0)))","v":0.1730622430847745},{"$f":"IF($H798>$C798,INDEX(W$750:W797,MATCH($C798,$F$750:$F797,0)),INDEX(W799:W$812,MATCH($C798,$F799:$F$812,0)))","v":31887.044294837873},{"$f":"IF($H798>$C798,INDEX(X$750:X797,MATCH($C798,$F$750:$F797,0)),INDEX(X799:X$812,MATCH($C798,$F799:$F$812,0)))","v":1313500},{"$f":"IF($H798>$C798,INDEX(Y$750:Y797,MATCH($C798,$F$750:$F797,0)),INDEX(Y799:Y$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(Z$750:Z797,MATCH($C798,$F$750:$F797,0)),INDEX(Z799:Z$812,MATCH($C798,$F799:$F$812,0)))","v":469560},{"$f":"IF($H798>$C798,INDEX(AA$750:AA797,MATCH($C798,$F$750:$F797,0)),INDEX(AA799:AA$812,MATCH($C798,$F799:$F$812,0)))","v":13.8},{"$f":"IF($H798>$C798,INDEX(AB$750:AB797,MATCH($C798,$F$750:$F797,0)),INDEX(AB799:AB$812,MATCH($C798,$F799:$F$812,0)))","v":1800},{"$f":"IF($H798>$C798,INDEX(AC$750:AC797,MATCH($C798,$F$750:$F797,0)),INDEX(AC799:AC$812,MATCH($C798,$F799:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H798>$C798,INDEX(AH$750:AH797,MATCH($C798,$F$750:$F797,0)),INDEX(AH799:AH$812,MATCH($C798,$F799:$F$812,0)))","v":0.4},{"$f":"IF($H798>$C798,INDEX(AI$750:AI797,MATCH($C798,$F$750:$F797,0)),INDEX(AI799:AI$812,MATCH($C798,$F799:$F$812,0)))","v":1},{"$f":"IF($H798>$C798,INDEX(AJ$750:AJ797,MATCH($C798,$F$750:$F797,0)),INDEX(AJ799:AJ$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(AK$750:AK797,MATCH($C798,$F$750:$F797,0)),INDEX(AK799:AK$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(AL$750:AL797,MATCH($C798,$F$750:$F797,0)),INDEX(AL799:AL$812,MATCH($C798,$F799:$F$812,0)))","v":0.16966526112496982},{"$f":"IF($H798>$C798,INDEX(AM$750:AM797,MATCH($C798,$F$750:$F797,0)),INDEX(AM799:AM$812,MATCH($C798,$F799:$F$812,0)))","v":0.93934676816608997},{"$f":"IF($H798>$C798,INDEX(AN$750:AN797,MATCH($C798,$F$750:$F797,0)),INDEX(AN799:AN$812,MATCH($C798,$F799:$F$812,0)))","v":260.82},null,{"$f":"IF($H798>$C798,INDEX(AP$750:AP797,MATCH($C798,$F$750:$F797,0)),INDEX(AP799:AP$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(AQ$750:AQ797,MATCH($C798,$F$750:$F797,0)),INDEX(AQ799:AQ$812,MATCH($C798,$F799:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H798>$C798,INDEX(AR$750:AR797,MATCH($C798,$F$750:$F797,0)),INDEX(AR799:AR$812,MATCH($C798,$F799:$F$812,0)))","v":5591},{"$f":"IF($H798>$C798,INDEX(AS$750:AS797,MATCH($C798,$F$750:$F797,0)),INDEX(AS799:AS$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(AT$750:AT797,MATCH($C798,$F$750:$F797,0)),INDEX(AT799:AT$812,MATCH($C798,$F799:$F$812,0)))","v":42363.622796626216},{"$f":"IF($H798>$C798,INDEX(AU$750:AU797,MATCH($C798,$F$750:$F797,0)),INDEX(AU799:AU$812,MATCH($C798,$F799:$F$812,0)))","v":0.6},{"$f":"IF($H798>$C798,INDEX(AV$750:AV797,MATCH($C798,$F$750:$F797,0)),INDEX(AV799:AV$812,MATCH($C798,$F799:$F$812,0)))","v":112357.5},{"$f":"IF($H798>$C798,INDEX(AW$750:AW797,MATCH($C798,$F$750:$F797,0)),INDEX(AW799:AW$812,MATCH($C798,$F799:$F$812,0)))","v":3589},{"$f":"IF($H798>$C798,INDEX(AX$750:AX797,MATCH($C798,$F$750:$F797,0)),INDEX(AX799:AX$812,MATCH($C798,$F799:$F$812,0)))","v":0.2},{"$f":"IF($H798>$C798,INDEX(AY$750:AY797,MATCH($C798,$F$750:$F797,0)),INDEX(AY799:AY$812,MATCH($C798,$F799:$F$812,0)))","v":11},{"$f":"IF($H798>$C798,INDEX(AZ$750:AZ797,MATCH($C798,$F$750:$F797,0)),INDEX(AZ799:AZ$812,MATCH($C798,$F799:$F$812,0)))","v":100000},null,{"$f":"IF($H798>$C798,INDEX(BB$750:BB797,MATCH($C798,$F$750:$F797,0)),INDEX(BB799:BB$812,MATCH($C798,$F799:$F$812,0)))","v":31887.044294837873},{"$f":"IF($H798>$C798,INDEX(BC$750:BC797,MATCH($C798,$F$750:$F797,0)),INDEX(BC799:BC$812,MATCH($C798,$F799:$F$812,0)))","v":1.3285528255588235},{"$f":"IF($H798>$C798,INDEX(BD$750:BD797,MATCH($C798,$F$750:$F797,0)),INDEX(BD799:BD$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(BE$750:BE797,MATCH($C798,$F$750:$F797,0)),INDEX(BE799:BE$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(BF$750:BF797,MATCH($C798,$F$750:$F797,0)),INDEX(BF799:BF$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(BG$750:BG797,MATCH($C798,$F$750:$F797,0)),INDEX(BG799:BG$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(BH$750:BH797,MATCH($C798,$F$750:$F797,0)),INDEX(BH799:BH$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(BI$750:BI797,MATCH($C798,$F$750:$F797,0)),INDEX(BI799:BI$812,MATCH($C798,$F799:$F$812,0)))","v":0},{"$f":"IF($H798>$C798,INDEX(BJ$750:BJ797,MATCH($C798,$F$750:$F797,0)),INDEX(BJ799:BJ$812,MATCH($C798,$F799:$F$812,0)))","v":42363.622796626216},null,{"$f":"IF($H798>$C798,INDEX(BL$750:BL797,MATCH($C798,$F$750:$F797,0)),INDEX(BL799:BL$812,MATCH($C798,$F799:$F$812,0)))","v":1},null,{"$f":"IF($H798>$C798,INDEX(BN$750:BN797,MATCH($C798,$F$750:$F797,0)),INDEX(BN799:BN$812,MATCH($C798,$F799:$F$812,0)))","v":5410.1236967871473},{"$f":"IF($H798>$C798,INDEX(BO$750:BO797,MATCH($C798,$F$750:$F797,0)),INDEX(BO799:BO$812,MATCH($C798,$F799:$F$812,0)))","v":125700.60396407392}]
[null,16.2,14.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H799)),ABS($E$750:$E$812-H799),0))","v":14},0,0,0,16,16,{"$f":"IF($H799>$C799,INDEX(J$750:J798,MATCH($C799,$F$750:$F798,0)),INDEX(J800:J$812,MATCH($C799,$F800:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H799>$C799,INDEX(K$750:K798,MATCH($C799,$F$750:$F798,0)),INDEX(K800:K$812,MATCH($C799,$F800:$F$812,0)))","v":"Man"},{"$f":"IF($H799>$C799,INDEX(L$750:L798,MATCH($C799,$F$750:$F798,0)),INDEX(L800:L$812,MATCH($C799,$F800:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H799>$C799,INDEX(M$750:M798,MATCH($C799,$F$750:$F798,0)),INDEX(M800:M$812,MATCH($C799,$F800:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H799>$C799,INDEX(N$750:N798,MATCH($C799,$F$750:$F798,0)),INDEX(N800:N$812,MATCH($C799,$F800:$F$812,0)))","v":2007},2005,{"$f":"IF($H799>$C799,INDEX(P$750:P798,MATCH($C799,$F$750:$F798,0)),INDEX(P800:P$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(Q$750:Q798,MATCH($C799,$F$750:$F798,0)),INDEX(Q800:Q$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(R$750:R798,MATCH($C799,$F$750:$F798,0)),INDEX(R800:R$812,MATCH($C799,$F800:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H799,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":2.3770439053271999},null,{"$f":"IF($H799>$C799,INDEX(V$750:V798,MATCH($C799,$F$750:$F798,0)),INDEX(V800:V$812,MATCH($C799,$F800:$F$812,0)))","v":0.15881220257231879},{"$f":"IF($H799>$C799,INDEX(W$750:W798,MATCH($C799,$F$750:$F798,0)),INDEX(W800:W$812,MATCH($C799,$F800:$F$812,0)))","v":45285.573491577677},{"$f":"IF($H799>$C799,INDEX(X$750:X798,MATCH($C799,$F$750:$F798,0)),INDEX(X800:X$812,MATCH($C799,$F800:$F$812,0)))","v":1313500},{"$f":"IF($H799>$C799,INDEX(Y$750:Y798,MATCH($C799,$F$750:$F798,0)),INDEX(Y800:Y$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(Z$750:Z798,MATCH($C799,$F$750:$F798,0)),INDEX(Z800:Z$812,MATCH($C799,$F800:$F$812,0)))","v":469560},{"$f":"IF($H799>$C799,INDEX(AA$750:AA798,MATCH($C799,$F$750:$F798,0)),INDEX(AA800:AA$812,MATCH($C799,$F800:$F$812,0)))","v":13.8},{"$f":"IF($H799>$C799,INDEX(AB$750:AB798,MATCH($C799,$F$750:$F798,0)),INDEX(AB800:AB$812,MATCH($C799,$F800:$F$812,0)))","v":1800},{"$f":"IF($H799>$C799,INDEX(AC$750:AC798,MATCH($C799,$F$750:$F798,0)),INDEX(AC800:AC$812,MATCH($C799,$F800:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H799>$C799,INDEX(AH$750:AH798,MATCH($C799,$F$750:$F798,0)),INDEX(AH800:AH$812,MATCH($C799,$F800:$F$812,0)))","v":0.4},{"$f":"IF($H799>$C799,INDEX(AI$750:AI798,MATCH($C799,$F$750:$F798,0)),INDEX(AI800:AI$812,MATCH($C799,$F800:$F$812,0)))","v":1},{"$f":"IF($H799>$C799,INDEX(AJ$750:AJ798,MATCH($C799,$F$750:$F798,0)),INDEX(AJ800:AJ$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(AK$750:AK798,MATCH($C799,$F$750:$F798,0)),INDEX(AK800:AK$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(AL$750:AL798,MATCH($C799,$F$750:$F798,0)),INDEX(AL800:AL$812,MATCH($C799,$F800:$F$812,0)))","v":0.16966526112496982},{"$f":"IF($H799>$C799,INDEX(AM$750:AM798,MATCH($C799,$F$750:$F798,0)),INDEX(AM800:AM$812,MATCH($C799,$F800:$F$812,0)))","v":0.93934676816608997},{"$f":"IF($H799>$C799,INDEX(AN$750:AN798,MATCH($C799,$F$750:$F798,0)),INDEX(AN800:AN$812,MATCH($C799,$F800:$F$812,0)))","v":260.82},null,{"$f":"IF($H799>$C799,INDEX(AP$750:AP798,MATCH($C799,$F$750:$F798,0)),INDEX(AP800:AP$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(AQ$750:AQ798,MATCH($C799,$F$750:$F798,0)),INDEX(AQ800:AQ$812,MATCH($C799,$F800:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H799>$C799,INDEX(AR$750:AR798,MATCH($C799,$F$750:$F798,0)),INDEX(AR800:AR$812,MATCH($C799,$F800:$F$812,0)))","v":5591},{"$f":"IF($H799>$C799,INDEX(AS$750:AS798,MATCH($C799,$F$750:$F798,0)),INDEX(AS800:AS$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(AT$750:AT798,MATCH($C799,$F$750:$F798,0)),INDEX(AT800:AT$812,MATCH($C799,$F800:$F$812,0)))","v":60164.27661928728},{"$f":"IF($H799>$C799,INDEX(AU$750:AU798,MATCH($C799,$F$750:$F798,0)),INDEX(AU800:AU$812,MATCH($C799,$F800:$F$812,0)))","v":0.6},{"$f":"IF($H799>$C799,INDEX(AV$750:AV798,MATCH($C799,$F$750:$F798,0)),INDEX(AV800:AV$812,MATCH($C799,$F800:$F$812,0)))","v":112357.5},{"$f":"IF($H799>$C799,INDEX(AW$750:AW798,MATCH($C799,$F$750:$F798,0)),INDEX(AW800:AW$812,MATCH($C799,$F800:$F$812,0)))","v":3589},{"$f":"IF($H799>$C799,INDEX(AX$750:AX798,MATCH($C799,$F$750:$F798,0)),INDEX(AX800:AX$812,MATCH($C799,$F800:$F$812,0)))","v":0.2},{"$f":"IF($H799>$C799,INDEX(AY$750:AY798,MATCH($C799,$F$750:$F798,0)),INDEX(AY800:AY$812,MATCH($C799,$F800:$F$812,0)))","v":11},{"$f":"IF($H799>$C799,INDEX(AZ$750:AZ798,MATCH($C799,$F$750:$F798,0)),INDEX(AZ800:AZ$812,MATCH($C799,$F800:$F$812,0)))","v":100000},null,{"$f":"IF($H799>$C799,INDEX(BB$750:BB798,MATCH($C799,$F$750:$F798,0)),INDEX(BB800:BB$812,MATCH($C799,$F800:$F$812,0)))","v":45285.573491577677},{"$f":"IF($H799>$C799,INDEX(BC$750:BC798,MATCH($C799,$F$750:$F798,0)),INDEX(BC800:BC$812,MATCH($C799,$F800:$F$812,0)))","v":1.3285528255588235},{"$f":"IF($H799>$C799,INDEX(BD$750:BD798,MATCH($C799,$F$750:$F798,0)),INDEX(BD800:BD$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(BE$750:BE798,MATCH($C799,$F$750:$F798,0)),INDEX(BE800:BE$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(BF$750:BF798,MATCH($C799,$F$750:$F798,0)),INDEX(BF800:BF$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(BG$750:BG798,MATCH($C799,$F$750:$F798,0)),INDEX(BG800:BG$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(BH$750:BH798,MATCH($C799,$F$750:$F798,0)),INDEX(BH800:BH$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(BI$750:BI798,MATCH($C799,$F$750:$F798,0)),INDEX(BI800:BI$812,MATCH($C799,$F800:$F$812,0)))","v":0},{"$f":"IF($H799>$C799,INDEX(BJ$750:BJ798,MATCH($C799,$F$750:$F798,0)),INDEX(BJ800:BJ$812,MATCH($C799,$F800:$F$812,0)))","v":60164.27661928728},null,{"$f":"IF($H799>$C799,INDEX(BL$750:BL798,MATCH($C799,$F$750:$F798,0)),INDEX(BL800:BL$812,MATCH($C799,$F800:$F$812,0)))","v":1},null,{"$f":"IF($H799>$C799,INDEX(BN$750:BN798,MATCH($C799,$F$750:$F798,0)),INDEX(BN800:BN$812,MATCH($C799,$F800:$F$812,0)))","v":7683.3886516425382},{"$f":"IF($H799>$C799,INDEX(BO$750:BO798,MATCH($C799,$F$750:$F798,0)),INDEX(BO800:BO$812,MATCH($C799,$F800:$F$812,0)))","v":125700.60396407392}]
[null,16.3,14.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H800)),ABS($E$750:$E$812-H800),0))","v":14},0,0,0,16,16,{"$f":"IF($H800>$C800,INDEX(J$750:J799,MATCH($C800,$F$750:$F799,0)),INDEX(J801:J$812,MATCH($C800,$F801:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H800>$C800,INDEX(K$750:K799,MATCH($C800,$F$750:$F799,0)),INDEX(K801:K$812,MATCH($C800,$F801:$F$812,0)))","v":"Scania"},{"$f":"IF($H800>$C800,INDEX(L$750:L799,MATCH($C800,$F$750:$F799,0)),INDEX(L801:L$812,MATCH($C800,$F801:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H800>$C800,INDEX(M$750:M799,MATCH($C800,$F$750:$F799,0)),INDEX(M801:M$812,MATCH($C800,$F801:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H800>$C800,INDEX(N$750:N799,MATCH($C800,$F$750:$F799,0)),INDEX(N801:N$812,MATCH($C800,$F801:$F$812,0)))","v":2007},2005,{"$f":"IF($H800>$C800,INDEX(P$750:P799,MATCH($C800,$F$750:$F799,0)),INDEX(P801:P$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(Q$750:Q799,MATCH($C800,$F$750:$F799,0)),INDEX(Q801:Q$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(R$750:R799,MATCH($C800,$F$750:$F799,0)),INDEX(R801:R$812,MATCH($C800,$F801:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H800,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":2.3770439053271999},null,{"$f":"IF($H800>$C800,INDEX(V$750:V799,MATCH($C800,$F$750:$F799,0)),INDEX(V801:V$812,MATCH($C800,$F801:$F$812,0)))","v":0.11276681690580519},{"$f":"IF($H800>$C800,INDEX(W$750:W799,MATCH($C800,$F$750:$F799,0)),INDEX(W801:W$812,MATCH($C800,$F801:$F$812,0)))","v":32155.652347140436},{"$f":"IF($H800>$C800,INDEX(X$750:X799,MATCH($C800,$F$750:$F799,0)),INDEX(X801:X$812,MATCH($C800,$F801:$F$812,0)))","v":1313500},{"$f":"IF($H800>$C800,INDEX(Y$750:Y799,MATCH($C800,$F$750:$F799,0)),INDEX(Y801:Y$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(Z$750:Z799,MATCH($C800,$F$750:$F799,0)),INDEX(Z801:Z$812,MATCH($C800,$F801:$F$812,0)))","v":469560},{"$f":"IF($H800>$C800,INDEX(AA$750:AA799,MATCH($C800,$F$750:$F799,0)),INDEX(AA801:AA$812,MATCH($C800,$F801:$F$812,0)))","v":13.8},{"$f":"IF($H800>$C800,INDEX(AB$750:AB799,MATCH($C800,$F$750:$F799,0)),INDEX(AB801:AB$812,MATCH($C800,$F801:$F$812,0)))","v":1800},{"$f":"IF($H800>$C800,INDEX(AC$750:AC799,MATCH($C800,$F$750:$F799,0)),INDEX(AC801:AC$812,MATCH($C800,$F801:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H800>$C800,INDEX(AH$750:AH799,MATCH($C800,$F$750:$F799,0)),INDEX(AH801:AH$812,MATCH($C800,$F801:$F$812,0)))","v":0.4},{"$f":"IF($H800>$C800,INDEX(AI$750:AI799,MATCH($C800,$F$750:$F799,0)),INDEX(AI801:AI$812,MATCH($C800,$F801:$F$812,0)))","v":1},{"$f":"IF($H800>$C800,INDEX(AJ$750:AJ799,MATCH($C800,$F$750:$F799,0)),INDEX(AJ801:AJ$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(AK$750:AK799,MATCH($C800,$F$750:$F799,0)),INDEX(AK801:AK$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(AL$750:AL799,MATCH($C800,$F$750:$F799,0)),INDEX(AL801:AL$812,MATCH($C800,$F801:$F$812,0)))","v":0.16966526112496982},{"$f":"IF($H800>$C800,INDEX(AM$750:AM799,MATCH($C800,$F$750:$F799,0)),INDEX(AM801:AM$812,MATCH($C800,$F801:$F$812,0)))","v":0.93934676816608997},{"$f":"IF($H800>$C800,INDEX(AN$750:AN799,MATCH($C800,$F$750:$F799,0)),INDEX(AN801:AN$812,MATCH($C800,$F801:$F$812,0)))","v":260.82},null,{"$f":"IF($H800>$C800,INDEX(AP$750:AP799,MATCH($C800,$F$750:$F799,0)),INDEX(AP801:AP$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(AQ$750:AQ799,MATCH($C800,$F$750:$F799,0)),INDEX(AQ801:AQ$812,MATCH($C800,$F801:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H800>$C800,INDEX(AR$750:AR799,MATCH($C800,$F$750:$F799,0)),INDEX(AR801:AR$812,MATCH($C800,$F801:$F$812,0)))","v":5591},{"$f":"IF($H800>$C800,INDEX(AS$750:AS799,MATCH($C800,$F$750:$F799,0)),INDEX(AS801:AS$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(AT$750:AT799,MATCH($C800,$F$750:$F799,0)),INDEX(AT801:AT$812,MATCH($C800,$F801:$F$812,0)))","v":42720.482783480642},{"$f":"IF($H800>$C800,INDEX(AU$750:AU799,MATCH($C800,$F$750:$F799,0)),INDEX(AU801:AU$812,MATCH($C800,$F801:$F$812,0)))","v":0.6},{"$f":"IF($H800>$C800,INDEX(AV$750:AV799,MATCH($C800,$F$750:$F799,0)),INDEX(AV801:AV$812,MATCH($C800,$F801:$F$812,0)))","v":112357.5},{"$f":"IF($H800>$C800,INDEX(AW$750:AW799,MATCH($C800,$F$750:$F799,0)),INDEX(AW801:AW$812,MATCH($C800,$F801:$F$812,0)))","v":3589},{"$f":"IF($H800>$C800,INDEX(AX$750:AX799,MATCH($C800,$F$750:$F799,0)),INDEX(AX801:AX$812,MATCH($C800,$F801:$F$812,0)))","v":0.2},{"$f":"IF($H800>$C800,INDEX(AY$750:AY799,MATCH($C800,$F$750:$F799,0)),INDEX(AY801:AY$812,MATCH($C800,$F801:$F$812,0)))","v":11},{"$f":"IF($H800>$C800,INDEX(AZ$750:AZ799,MATCH($C800,$F$750:$F799,0)),INDEX(AZ801:AZ$812,MATCH($C800,$F801:$F$812,0)))","v":100000},null,{"$f":"IF($H800>$C800,INDEX(BB$750:BB799,MATCH($C800,$F$750:$F799,0)),INDEX(BB801:BB$812,MATCH($C800,$F801:$F$812,0)))","v":32155.652347140436},{"$f":"IF($H800>$C800,INDEX(BC$750:BC799,MATCH($C800,$F$750:$F799,0)),INDEX(BC801:BC$812,MATCH($C800,$F801:$F$812,0)))","v":1.3285528255588235},{"$f":"IF($H800>$C800,INDEX(BD$750:BD799,MATCH($C800,$F$750:$F799,0)),INDEX(BD801:BD$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(BE$750:BE799,MATCH($C800,$F$750:$F799,0)),INDEX(BE801:BE$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(BF$750:BF799,MATCH($C800,$F$750:$F799,0)),INDEX(BF801:BF$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(BG$750:BG799,MATCH($C800,$F$750:$F799,0)),INDEX(BG801:BG$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(BH$750:BH799,MATCH($C800,$F$750:$F799,0)),INDEX(BH801:BH$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(BI$750:BI799,MATCH($C800,$F$750:$F799,0)),INDEX(BI801:BI$812,MATCH($C800,$F801:$F$812,0)))","v":0},{"$f":"IF($H800>$C800,INDEX(BJ$750:BJ799,MATCH($C800,$F$750:$F799,0)),INDEX(BJ801:BJ$812,MATCH($C800,$F801:$F$812,0)))","v":42720.482783480642},null,{"$f":"IF($H800>$C800,INDEX(BL$750:BL799,MATCH($C800,$F$750:$F799,0)),INDEX(BL801:BL$812,MATCH($C800,$F801:$F$812,0)))","v":1},null,{"$f":"IF($H800>$C800,INDEX(BN$750:BN799,MATCH($C800,$F$750:$F799,0)),INDEX(BN801:BN$812,MATCH($C800,$F801:$F$812,0)))","v":5455.6971521213309},{"$f":"IF($H800>$C800,INDEX(BO$750:BO799,MATCH($C800,$F$750:$F799,0)),INDEX(BO801:BO$812,MATCH($C800,$F801:$F$812,0)))","v":125700.60396407392}]
[null,17.100000000000001,18.100000000000001,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H801)),ABS($E$750:$E$812-H801),0))","v":18},0,0,0,17,17,{"$f":"IF($H801>$C801,INDEX(J$750:J800,MATCH($C801,$F$750:$F800,0)),INDEX(J802:J$812,MATCH($C801,$F802:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H801>$C801,INDEX(K$750:K800,MATCH($C801,$F$750:$F800,0)),INDEX(K802:K$812,MATCH($C801,$F802:$F$812,0)))","v":"Volvo"},{"$f":"IF($H801>$C801,INDEX(L$750:L800,MATCH($C801,$F$750:$F800,0)),INDEX(L802:L$812,MATCH($C801,$F802:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H801>$C801,INDEX(M$750:M800,MATCH($C801,$F$750:$F800,0)),INDEX(M802:M$812,MATCH($C801,$F802:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H801>$C801,INDEX(N$750:N800,MATCH($C801,$F$750:$F800,0)),INDEX(N802:N$812,MATCH($C801,$F802:$F$812,0)))","v":2003},2004,{"$f":"IF($H801>$C801,INDEX(P$750:P800,MATCH($C801,$F$750:$F800,0)),INDEX(P802:P$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(Q$750:Q800,MATCH($C801,$F$750:$F800,0)),INDEX(Q802:Q$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(R$750:R800,MATCH($C801,$F$750:$F800,0)),INDEX(R802:R$812,MATCH($C801,$F802:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H801,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":1.2856887572085001},null,{"$f":"IF($H801>$C801,INDEX(V$750:V800,MATCH($C801,$F$750:$F800,0)),INDEX(V802:V$812,MATCH($C801,$F802:$F$812,0)))","v":4.1523021966588879E-2},{"$f":"IF($H801>$C801,INDEX(W$750:W800,MATCH($C801,$F$750:$F800,0)),INDEX(W802:W$812,MATCH($C801,$F802:$F$812,0)))","v":27627.509781620887},{"$f":"IF($H801>$C801,INDEX(X$750:X800,MATCH($C801,$F$750:$F800,0)),INDEX(X802:X$812,MATCH($C801,$F802:$F$812,0)))","v":1313500},{"$f":"IF($H801>$C801,INDEX(Y$750:Y800,MATCH($C801,$F$750:$F800,0)),INDEX(Y802:Y$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(Z$750:Z800,MATCH($C801,$F$750:$F800,0)),INDEX(Z802:Z$812,MATCH($C801,$F802:$F$812,0)))","v":469560},{"$f":"IF($H801>$C801,INDEX(AA$750:AA800,MATCH($C801,$F$750:$F800,0)),INDEX(AA802:AA$812,MATCH($C801,$F802:$F$812,0)))","v":13.8},{"$f":"IF($H801>$C801,INDEX(AB$750:AB800,MATCH($C801,$F$750:$F800,0)),INDEX(AB802:AB$812,MATCH($C801,$F802:$F$812,0)))","v":1800},{"$f":"IF($H801>$C801,INDEX(AC$750:AC800,MATCH($C801,$F$750:$F800,0)),INDEX(AC802:AC$812,MATCH($C801,$F802:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H801>$C801,INDEX(AH$750:AH800,MATCH($C801,$F$750:$F800,0)),INDEX(AH802:AH$812,MATCH($C801,$F802:$F$812,0)))","v":0.4},{"$f":"IF($H801>$C801,INDEX(AI$750:AI800,MATCH($C801,$F$750:$F800,0)),INDEX(AI802:AI$812,MATCH($C801,$F802:$F$812,0)))","v":1},{"$f":"IF($H801>$C801,INDEX(AJ$750:AJ800,MATCH($C801,$F$750:$F800,0)),INDEX(AJ802:AJ$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(AK$750:AK800,MATCH($C801,$F$750:$F800,0)),INDEX(AK802:AK$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(AL$750:AL800,MATCH($C801,$F$750:$F800,0)),INDEX(AL802:AL$812,MATCH($C801,$F802:$F$812,0)))","v":9.8499287840991392E-2},{"$f":"IF($H801>$C801,INDEX(AM$750:AM800,MATCH($C801,$F$750:$F800,0)),INDEX(AM802:AM$812,MATCH($C801,$F802:$F$812,0)))","v":0.96478772318339101},{"$f":"IF($H801>$C801,INDEX(AN$750:AN800,MATCH($C801,$F$750:$F800,0)),INDEX(AN802:AN$812,MATCH($C801,$F802:$F$812,0)))","v":260.82},null,{"$f":"IF($H801>$C801,INDEX(AP$750:AP800,MATCH($C801,$F$750:$F800,0)),INDEX(AP802:AP$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(AQ$750:AQ800,MATCH($C801,$F$750:$F800,0)),INDEX(AQ802:AQ$812,MATCH($C801,$F802:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H801>$C801,INDEX(AR$750:AR800,MATCH($C801,$F$750:$F800,0)),INDEX(AR802:AR$812,MATCH($C801,$F802:$F$812,0)))","v":5591},{"$f":"IF($H801>$C801,INDEX(AS$750:AS800,MATCH($C801,$F$750:$F800,0)),INDEX(AS802:AS$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(AT$750:AT800,MATCH($C801,$F$750:$F800,0)),INDEX(AT802:AT$812,MATCH($C801,$F802:$F$812,0)))","v":44614.678219865069},{"$f":"IF($H801>$C801,INDEX(AU$750:AU800,MATCH($C801,$F$750:$F800,0)),INDEX(AU802:AU$812,MATCH($C801,$F802:$F$812,0)))","v":0.6},{"$f":"IF($H801>$C801,INDEX(AV$750:AV800,MATCH($C801,$F$750:$F800,0)),INDEX(AV802:AV$812,MATCH($C801,$F802:$F$812,0)))","v":112357.5},{"$f":"IF($H801>$C801,INDEX(AW$750:AW800,MATCH($C801,$F$750:$F800,0)),INDEX(AW802:AW$812,MATCH($C801,$F802:$F$812,0)))","v":3589},{"$f":"IF($H801>$C801,INDEX(AX$750:AX800,MATCH($C801,$F$750:$F800,0)),INDEX(AX802:AX$812,MATCH($C801,$F802:$F$812,0)))","v":0.2},{"$f":"IF($H801>$C801,INDEX(AY$750:AY800,MATCH($C801,$F$750:$F800,0)),INDEX(AY802:AY$812,MATCH($C801,$F802:$F$812,0)))","v":11},{"$f":"IF($H801>$C801,INDEX(AZ$750:AZ800,MATCH($C801,$F$750:$F800,0)),INDEX(AZ802:AZ$812,MATCH($C801,$F802:$F$812,0)))","v":100000},null,{"$f":"IF($H801>$C801,INDEX(BB$750:BB800,MATCH($C801,$F$750:$F800,0)),INDEX(BB802:BB$812,MATCH($C801,$F802:$F$812,0)))","v":27627.509781620887},{"$f":"IF($H801>$C801,INDEX(BC$750:BC800,MATCH($C801,$F$750:$F800,0)),INDEX(BC802:BC$812,MATCH($C801,$F802:$F$812,0)))","v":1.6148642629219099},{"$f":"IF($H801>$C801,INDEX(BD$750:BD800,MATCH($C801,$F$750:$F800,0)),INDEX(BD802:BD$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(BE$750:BE800,MATCH($C801,$F$750:$F800,0)),INDEX(BE802:BE$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(BF$750:BF800,MATCH($C801,$F$750:$F800,0)),INDEX(BF802:BF$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(BG$750:BG800,MATCH($C801,$F$750:$F800,0)),INDEX(BG802:BG$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(BH$750:BH800,MATCH($C801,$F$750:$F800,0)),INDEX(BH802:BH$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(BI$750:BI800,MATCH($C801,$F$750:$F800,0)),INDEX(BI802:BI$812,MATCH($C801,$F802:$F$812,0)))","v":0},{"$f":"IF($H801>$C801,INDEX(BJ$750:BJ800,MATCH($C801,$F$750:$F800,0)),INDEX(BJ802:BJ$812,MATCH($C801,$F802:$F$812,0)))","v":44614.678219865069},null,{"$f":"IF($H801>$C801,INDEX(BL$750:BL800,MATCH($C801,$F$750:$F800,0)),INDEX(BL802:BL$812,MATCH($C801,$F802:$F$812,0)))","v":1},null,{"$f":"IF($H801>$C801,INDEX(BN$750:BN800,MATCH($C801,$F$750:$F800,0)),INDEX(BN802:BN$812,MATCH($C801,$F802:$F$812,0)))","v":2721.2900383096812},{"$f":"IF($H801>$C801,INDEX(BO$750:BO800,MATCH($C801,$F$750:$F800,0)),INDEX(BO802:BO$812,MATCH($C801,$F802:$F$812,0)))","v":125700.60396407392}]
[null,17.2,18.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H802)),ABS($E$750:$E$812-H802),0))","v":18},0,0,0,17,17,{"$f":"IF($H802>$C802,INDEX(J$750:J801,MATCH($C802,$F$750:$F801,0)),INDEX(J803:J$812,MATCH($C802,$F803:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H802>$C802,INDEX(K$750:K801,MATCH($C802,$F$750:$F801,0)),INDEX(K803:K$812,MATCH($C802,$F803:$F$812,0)))","v":"Man"},{"$f":"IF($H802>$C802,INDEX(L$750:L801,MATCH($C802,$F$750:$F801,0)),INDEX(L803:L$812,MATCH($C802,$F803:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H802>$C802,INDEX(M$750:M801,MATCH($C802,$F$750:$F801,0)),INDEX(M803:M$812,MATCH($C802,$F803:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H802>$C802,INDEX(N$750:N801,MATCH($C802,$F$750:$F801,0)),INDEX(N803:N$812,MATCH($C802,$F803:$F$812,0)))","v":2003},2004,{"$f":"IF($H802>$C802,INDEX(P$750:P801,MATCH($C802,$F$750:$F801,0)),INDEX(P803:P$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(Q$750:Q801,MATCH($C802,$F$750:$F801,0)),INDEX(Q803:Q$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(R$750:R801,MATCH($C802,$F$750:$F801,0)),INDEX(R803:R$812,MATCH($C802,$F803:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H802,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":1.2856887572085001},null,{"$f":"IF($H802>$C802,INDEX(V$750:V801,MATCH($C802,$F$750:$F801,0)),INDEX(V803:V$812,MATCH($C802,$F803:$F$812,0)))","v":1.8650704483241742E-2},{"$f":"IF($H802>$C802,INDEX(W$750:W801,MATCH($C802,$F$750:$F801,0)),INDEX(W803:W$812,MATCH($C802,$F803:$F$812,0)))","v":24818.642581433072},{"$f":"IF($H802>$C802,INDEX(X$750:X801,MATCH($C802,$F$750:$F801,0)),INDEX(X803:X$812,MATCH($C802,$F803:$F$812,0)))","v":1313500},{"$f":"IF($H802>$C802,INDEX(Y$750:Y801,MATCH($C802,$F$750:$F801,0)),INDEX(Y803:Y$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(Z$750:Z801,MATCH($C802,$F$750:$F801,0)),INDEX(Z803:Z$812,MATCH($C802,$F803:$F$812,0)))","v":469560},{"$f":"IF($H802>$C802,INDEX(AA$750:AA801,MATCH($C802,$F$750:$F801,0)),INDEX(AA803:AA$812,MATCH($C802,$F803:$F$812,0)))","v":13.8},{"$f":"IF($H802>$C802,INDEX(AB$750:AB801,MATCH($C802,$F$750:$F801,0)),INDEX(AB803:AB$812,MATCH($C802,$F803:$F$812,0)))","v":1800},{"$f":"IF($H802>$C802,INDEX(AC$750:AC801,MATCH($C802,$F$750:$F801,0)),INDEX(AC803:AC$812,MATCH($C802,$F803:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H802>$C802,INDEX(AH$750:AH801,MATCH($C802,$F$750:$F801,0)),INDEX(AH803:AH$812,MATCH($C802,$F803:$F$812,0)))","v":0.4},{"$f":"IF($H802>$C802,INDEX(AI$750:AI801,MATCH($C802,$F$750:$F801,0)),INDEX(AI803:AI$812,MATCH($C802,$F803:$F$812,0)))","v":1},{"$f":"IF($H802>$C802,INDEX(AJ$750:AJ801,MATCH($C802,$F$750:$F801,0)),INDEX(AJ803:AJ$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(AK$750:AK801,MATCH($C802,$F$750:$F801,0)),INDEX(AK803:AK$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(AL$750:AL801,MATCH($C802,$F$750:$F801,0)),INDEX(AL803:AL$812,MATCH($C802,$F803:$F$812,0)))","v":9.8499287840991392E-2},{"$f":"IF($H802>$C802,INDEX(AM$750:AM801,MATCH($C802,$F$750:$F801,0)),INDEX(AM803:AM$812,MATCH($C802,$F803:$F$812,0)))","v":0.96478772318339101},{"$f":"IF($H802>$C802,INDEX(AN$750:AN801,MATCH($C802,$F$750:$F801,0)),INDEX(AN803:AN$812,MATCH($C802,$F803:$F$812,0)))","v":260.82},null,{"$f":"IF($H802>$C802,INDEX(AP$750:AP801,MATCH($C802,$F$750:$F801,0)),INDEX(AP803:AP$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(AQ$750:AQ801,MATCH($C802,$F$750:$F801,0)),INDEX(AQ803:AQ$812,MATCH($C802,$F803:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H802>$C802,INDEX(AR$750:AR801,MATCH($C802,$F$750:$F801,0)),INDEX(AR803:AR$812,MATCH($C802,$F803:$F$812,0)))","v":5591},{"$f":"IF($H802>$C802,INDEX(AS$750:AS801,MATCH($C802,$F$750:$F801,0)),INDEX(AS803:AS$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(AT$750:AT801,MATCH($C802,$F$750:$F801,0)),INDEX(AT803:AT$812,MATCH($C802,$F803:$F$812,0)))","v":40078.738958988244},{"$f":"IF($H802>$C802,INDEX(AU$750:AU801,MATCH($C802,$F$750:$F801,0)),INDEX(AU803:AU$812,MATCH($C802,$F803:$F$812,0)))","v":0.6},{"$f":"IF($H802>$C802,INDEX(AV$750:AV801,MATCH($C802,$F$750:$F801,0)),INDEX(AV803:AV$812,MATCH($C802,$F803:$F$812,0)))","v":112357.5},{"$f":"IF($H802>$C802,INDEX(AW$750:AW801,MATCH($C802,$F$750:$F801,0)),INDEX(AW803:AW$812,MATCH($C802,$F803:$F$812,0)))","v":3589},{"$f":"IF($H802>$C802,INDEX(AX$750:AX801,MATCH($C802,$F$750:$F801,0)),INDEX(AX803:AX$812,MATCH($C802,$F803:$F$812,0)))","v":0.2},{"$f":"IF($H802>$C802,INDEX(AY$750:AY801,MATCH($C802,$F$750:$F801,0)),INDEX(AY803:AY$812,MATCH($C802,$F803:$F$812,0)))","v":11},{"$f":"IF($H802>$C802,INDEX(AZ$750:AZ801,MATCH($C802,$F$750:$F801,0)),INDEX(AZ803:AZ$812,MATCH($C802,$F803:$F$812,0)))","v":100000},null,{"$f":"IF($H802>$C802,INDEX(BB$750:BB801,MATCH($C802,$F$750:$F801,0)),INDEX(BB803:BB$812,MATCH($C802,$F803:$F$812,0)))","v":24818.642581433072},{"$f":"IF($H802>$C802,INDEX(BC$750:BC801,MATCH($C802,$F$750:$F801,0)),INDEX(BC803:BC$812,MATCH($C802,$F803:$F$812,0)))","v":1.6148642629219099},{"$f":"IF($H802>$C802,INDEX(BD$750:BD801,MATCH($C802,$F$750:$F801,0)),INDEX(BD803:BD$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(BE$750:BE801,MATCH($C802,$F$750:$F801,0)),INDEX(BE803:BE$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(BF$750:BF801,MATCH($C802,$F$750:$F801,0)),INDEX(BF803:BF$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(BG$750:BG801,MATCH($C802,$F$750:$F801,0)),INDEX(BG803:BG$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(BH$750:BH801,MATCH($C802,$F$750:$F801,0)),INDEX(BH803:BH$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(BI$750:BI801,MATCH($C802,$F$750:$F801,0)),INDEX(BI803:BI$812,MATCH($C802,$F803:$F$812,0)))","v":0},{"$f":"IF($H802>$C802,INDEX(BJ$750:BJ801,MATCH($C802,$F$750:$F801,0)),INDEX(BJ803:BJ$812,MATCH($C802,$F803:$F$812,0)))","v":40078.738958988244},null,{"$f":"IF($H802>$C802,INDEX(BL$750:BL801,MATCH($C802,$F$750:$F801,0)),INDEX(BL803:BL$812,MATCH($C802,$F803:$F$812,0)))","v":1},null,{"$f":"IF($H802>$C802,INDEX(BN$750:BN801,MATCH($C802,$F$750:$F801,0)),INDEX(BN803:BN$812,MATCH($C802,$F803:$F$812,0)))","v":2444.618619451262},{"$f":"IF($H802>$C802,INDEX(BO$750:BO801,MATCH($C802,$F$750:$F801,0)),INDEX(BO803:BO$812,MATCH($C802,$F803:$F$812,0)))","v":125700.60396407392}]
[null,17.3,18.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H803)),ABS($E$750:$E$812-H803),0))","v":18},0,0,0,17,17,{"$f":"IF($H803>$C803,INDEX(J$750:J802,MATCH($C803,$F$750:$F802,0)),INDEX(J804:J$812,MATCH($C803,$F804:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H803>$C803,INDEX(K$750:K802,MATCH($C803,$F$750:$F802,0)),INDEX(K804:K$812,MATCH($C803,$F804:$F$812,0)))","v":"Scania"},{"$f":"IF($H803>$C803,INDEX(L$750:L802,MATCH($C803,$F$750:$F802,0)),INDEX(L804:L$812,MATCH($C803,$F804:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H803>$C803,INDEX(M$750:M802,MATCH($C803,$F$750:$F802,0)),INDEX(M804:M$812,MATCH($C803,$F804:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H803>$C803,INDEX(N$750:N802,MATCH($C803,$F$750:$F802,0)),INDEX(N804:N$812,MATCH($C803,$F804:$F$812,0)))","v":2003},2004,{"$f":"IF($H803>$C803,INDEX(P$750:P802,MATCH($C803,$F$750:$F802,0)),INDEX(P804:P$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(Q$750:Q802,MATCH($C803,$F$750:$F802,0)),INDEX(Q804:Q$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(R$750:R802,MATCH($C803,$F$750:$F802,0)),INDEX(R804:R$812,MATCH($C803,$F804:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H803,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":1.2856887572085001},null,{"$f":"IF($H803>$C803,INDEX(V$750:V802,MATCH($C803,$F$750:$F802,0)),INDEX(V804:V$812,MATCH($C803,$F804:$F$812,0)))","v":1.8044764076877957E-2},{"$f":"IF($H803>$C803,INDEX(W$750:W802,MATCH($C803,$F$750:$F802,0)),INDEX(W804:W$812,MATCH($C803,$F804:$F$812,0)))","v":27013.851905932654},{"$f":"IF($H803>$C803,INDEX(X$750:X802,MATCH($C803,$F$750:$F802,0)),INDEX(X804:X$812,MATCH($C803,$F804:$F$812,0)))","v":1313500},{"$f":"IF($H803>$C803,INDEX(Y$750:Y802,MATCH($C803,$F$750:$F802,0)),INDEX(Y804:Y$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(Z$750:Z802,MATCH($C803,$F$750:$F802,0)),INDEX(Z804:Z$812,MATCH($C803,$F804:$F$812,0)))","v":469560},{"$f":"IF($H803>$C803,INDEX(AA$750:AA802,MATCH($C803,$F$750:$F802,0)),INDEX(AA804:AA$812,MATCH($C803,$F804:$F$812,0)))","v":13.8},{"$f":"IF($H803>$C803,INDEX(AB$750:AB802,MATCH($C803,$F$750:$F802,0)),INDEX(AB804:AB$812,MATCH($C803,$F804:$F$812,0)))","v":1800},{"$f":"IF($H803>$C803,INDEX(AC$750:AC802,MATCH($C803,$F$750:$F802,0)),INDEX(AC804:AC$812,MATCH($C803,$F804:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H803>$C803,INDEX(AH$750:AH802,MATCH($C803,$F$750:$F802,0)),INDEX(AH804:AH$812,MATCH($C803,$F804:$F$812,0)))","v":0.4},{"$f":"IF($H803>$C803,INDEX(AI$750:AI802,MATCH($C803,$F$750:$F802,0)),INDEX(AI804:AI$812,MATCH($C803,$F804:$F$812,0)))","v":1},{"$f":"IF($H803>$C803,INDEX(AJ$750:AJ802,MATCH($C803,$F$750:$F802,0)),INDEX(AJ804:AJ$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(AK$750:AK802,MATCH($C803,$F$750:$F802,0)),INDEX(AK804:AK$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(AL$750:AL802,MATCH($C803,$F$750:$F802,0)),INDEX(AL804:AL$812,MATCH($C803,$F804:$F$812,0)))","v":9.8499287840991392E-2},{"$f":"IF($H803>$C803,INDEX(AM$750:AM802,MATCH($C803,$F$750:$F802,0)),INDEX(AM804:AM$812,MATCH($C803,$F804:$F$812,0)))","v":0.96478772318339101},{"$f":"IF($H803>$C803,INDEX(AN$750:AN802,MATCH($C803,$F$750:$F802,0)),INDEX(AN804:AN$812,MATCH($C803,$F804:$F$812,0)))","v":260.82},null,{"$f":"IF($H803>$C803,INDEX(AP$750:AP802,MATCH($C803,$F$750:$F802,0)),INDEX(AP804:AP$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(AQ$750:AQ802,MATCH($C803,$F$750:$F802,0)),INDEX(AQ804:AQ$812,MATCH($C803,$F804:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H803>$C803,INDEX(AR$750:AR802,MATCH($C803,$F$750:$F802,0)),INDEX(AR804:AR$812,MATCH($C803,$F804:$F$812,0)))","v":5591},{"$f":"IF($H803>$C803,INDEX(AS$750:AS802,MATCH($C803,$F$750:$F802,0)),INDEX(AS804:AS$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(AT$750:AT802,MATCH($C803,$F$750:$F802,0)),INDEX(AT804:AT$812,MATCH($C803,$F804:$F$812,0)))","v":43623.704046755563},{"$f":"IF($H803>$C803,INDEX(AU$750:AU802,MATCH($C803,$F$750:$F802,0)),INDEX(AU804:AU$812,MATCH($C803,$F804:$F$812,0)))","v":0.6},{"$f":"IF($H803>$C803,INDEX(AV$750:AV802,MATCH($C803,$F$750:$F802,0)),INDEX(AV804:AV$812,MATCH($C803,$F804:$F$812,0)))","v":112357.5},{"$f":"IF($H803>$C803,INDEX(AW$750:AW802,MATCH($C803,$F$750:$F802,0)),INDEX(AW804:AW$812,MATCH($C803,$F804:$F$812,0)))","v":3589},{"$f":"IF($H803>$C803,INDEX(AX$750:AX802,MATCH($C803,$F$750:$F802,0)),INDEX(AX804:AX$812,MATCH($C803,$F804:$F$812,0)))","v":0.2},{"$f":"IF($H803>$C803,INDEX(AY$750:AY802,MATCH($C803,$F$750:$F802,0)),INDEX(AY804:AY$812,MATCH($C803,$F804:$F$812,0)))","v":11},{"$f":"IF($H803>$C803,INDEX(AZ$750:AZ802,MATCH($C803,$F$750:$F802,0)),INDEX(AZ804:AZ$812,MATCH($C803,$F804:$F$812,0)))","v":100000},null,{"$f":"IF($H803>$C803,INDEX(BB$750:BB802,MATCH($C803,$F$750:$F802,0)),INDEX(BB804:BB$812,MATCH($C803,$F804:$F$812,0)))","v":27013.851905932654},{"$f":"IF($H803>$C803,INDEX(BC$750:BC802,MATCH($C803,$F$750:$F802,0)),INDEX(BC804:BC$812,MATCH($C803,$F804:$F$812,0)))","v":1.6148642629219099},{"$f":"IF($H803>$C803,INDEX(BD$750:BD802,MATCH($C803,$F$750:$F802,0)),INDEX(BD804:BD$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(BE$750:BE802,MATCH($C803,$F$750:$F802,0)),INDEX(BE804:BE$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(BF$750:BF802,MATCH($C803,$F$750:$F802,0)),INDEX(BF804:BF$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(BG$750:BG802,MATCH($C803,$F$750:$F802,0)),INDEX(BG804:BG$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(BH$750:BH802,MATCH($C803,$F$750:$F802,0)),INDEX(BH804:BH$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(BI$750:BI802,MATCH($C803,$F$750:$F802,0)),INDEX(BI804:BI$812,MATCH($C803,$F804:$F$812,0)))","v":0},{"$f":"IF($H803>$C803,INDEX(BJ$750:BJ802,MATCH($C803,$F$750:$F802,0)),INDEX(BJ804:BJ$812,MATCH($C803,$F804:$F$812,0)))","v":43623.704046755563},null,{"$f":"IF($H803>$C803,INDEX(BL$750:BL802,MATCH($C803,$F$750:$F802,0)),INDEX(BL804:BL$812,MATCH($C803,$F804:$F$812,0)))","v":1},null,{"$f":"IF($H803>$C803,INDEX(BN$750:BN802,MATCH($C803,$F$750:$F802,0)),INDEX(BN804:BN$812,MATCH($C803,$F804:$F$812,0)))","v":2660.8451745763746},{"$f":"IF($H803>$C803,INDEX(BO$750:BO802,MATCH($C803,$F$750:$F802,0)),INDEX(BO804:BO$812,MATCH($C803,$F804:$F$812,0)))","v":125700.60396407392}]
[null,18.100000000000001,18.100000000000001,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H804)),ABS($E$750:$E$812-H804),0))","v":18},18,18.100000000000001,1,18,18,"Lastbil OVER 12 ton uden anhænger","Volvo","Mest typiske","Mest typiske",2003,2003,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H804,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":0.99734522471359999},null,4.1523021966588879E-2,27627.509781620887,1313500,0,469560,13.8,1800,{"$f":"BL804*AH804","v":0.4},null,null,null,null,0.4,1,0,0,9.8499287840991392E-2,{"$f":"1-AL804/(X804/Z804)","v":0.96478772318339101},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ804","v":44614.678219865069},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W804","v":27627.509781620887},1.6148642629219099,null,null,null,null,null,null,{"$f":"PRODUCT(BB804:BC804)","v":44614.678219865069},null,{"$f":"BL707","v":1},null,{"$f":"AL804*W804","v":2721.2900383096812},{"$f":"-PMT(Lånerente,AA804,X804)","v":125700.60396407392}]
[null,18.2,18.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H805)),ABS($E$750:$E$812-H805),0))","v":18},18,18.2,1,18,18,{"$f":"J804","v":"Lastbil OVER 12 ton uden anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N804","v":2003},2003,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H805,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":0.99734522471359999},null,1.8650704483241742E-2,24818.642581433072,1313500,0,469560,13.8,1800,{"$f":"BL805*AH805","v":0.4},null,null,null,null,0.4,1,0,0,9.8499287840991392E-2,{"$f":"1-AL805/(X805/Z805)","v":0.96478772318339101},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ805","v":40078.738958988244},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W805","v":24818.642581433072},1.6148642629219099,null,null,null,null,null,null,{"$f":"PRODUCT(BB805:BC805)","v":40078.738958988244},null,{"$f":"BL804","v":1},null,{"$f":"AL805*W805","v":2444.618619451262},{"$f":"-PMT(Lånerente,AA805,X805)","v":125700.60396407392}]
[null,18.3,18.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H806)),ABS($E$750:$E$812-H806),0))","v":18},18,18.3,1,18,18,{"$f":"J805","v":"Lastbil OVER 12 ton uden anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N805","v":2003},2003,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H806,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":0.99734522471359999},null,1.8044764076877957E-2,27013.851905932654,1313500,0,469560,13.8,1800,{"$f":"BL806*AH806","v":0.4},null,null,null,null,0.4,1,0,0,9.8499287840991392E-2,{"$f":"1-AL806/(X806/Z806)","v":0.96478772318339101},260.82,null,null,1556.78508973769,5591,0,{"$f":"BJ806","v":43623.704046755563},0.6,{"$f":"106500*Opregn_rep","v":112357.5},3589,0.2,11,100000,null,{"$f":"W806","v":27013.851905932654},1.6148642629219099,null,null,null,null,null,null,{"$f":"PRODUCT(BB806:BC806)","v":43623.704046755563},null,{"$f":"BL805","v":1},null,{"$f":"AL806*W806","v":2660.8451745763746},{"$f":"-PMT(Lånerente,AA806,X806)","v":125700.60396407392}]
[null,19.100000000000001,18.100000000000001,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H807)),ABS($E$750:$E$812-H807),0))","v":18},0,0,0,19,19,{"$f":"IF($H807>$C807,INDEX(J$750:J806,MATCH($C807,$F$750:$F806,0)),INDEX(J808:J$812,MATCH($C807,$F808:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H807>$C807,INDEX(K$750:K806,MATCH($C807,$F$750:$F806,0)),INDEX(K808:K$812,MATCH($C807,$F808:$F$812,0)))","v":"Volvo"},{"$f":"IF($H807>$C807,INDEX(L$750:L806,MATCH($C807,$F$750:$F806,0)),INDEX(L808:L$812,MATCH($C807,$F808:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H807>$C807,INDEX(M$750:M806,MATCH($C807,$F$750:$F806,0)),INDEX(M808:M$812,MATCH($C807,$F808:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H807>$C807,INDEX(N$750:N806,MATCH($C807,$F$750:$F806,0)),INDEX(N808:N$812,MATCH($C807,$F808:$F$812,0)))","v":2003},2002,{"$f":"IF($H807>$C807,INDEX(P$750:P806,MATCH($C807,$F$750:$F806,0)),INDEX(P808:P$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(Q$750:Q806,MATCH($C807,$F$750:$F806,0)),INDEX(Q808:Q$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(R$750:R806,MATCH($C807,$F$750:$F806,0)),INDEX(R808:R$812,MATCH($C807,$F808:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H807,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":0.72666871896624985},null,{"$f":"IF($H807>$C807,INDEX(V$750:V806,MATCH($C807,$F$750:$F806,0)),INDEX(V808:V$812,MATCH($C807,$F808:$F$812,0)))","v":4.1523021966588879E-2},{"$f":"IF($H807>$C807,INDEX(W$750:W806,MATCH($C807,$F$750:$F806,0)),INDEX(W808:W$812,MATCH($C807,$F808:$F$812,0)))","v":27627.509781620887},{"$f":"IF($H807>$C807,INDEX(X$750:X806,MATCH($C807,$F$750:$F806,0)),INDEX(X808:X$812,MATCH($C807,$F808:$F$812,0)))","v":1313500},{"$f":"IF($H807>$C807,INDEX(Y$750:Y806,MATCH($C807,$F$750:$F806,0)),INDEX(Y808:Y$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(Z$750:Z806,MATCH($C807,$F$750:$F806,0)),INDEX(Z808:Z$812,MATCH($C807,$F808:$F$812,0)))","v":469560},{"$f":"IF($H807>$C807,INDEX(AA$750:AA806,MATCH($C807,$F$750:$F806,0)),INDEX(AA808:AA$812,MATCH($C807,$F808:$F$812,0)))","v":13.8},{"$f":"IF($H807>$C807,INDEX(AB$750:AB806,MATCH($C807,$F$750:$F806,0)),INDEX(AB808:AB$812,MATCH($C807,$F808:$F$812,0)))","v":1800},{"$f":"IF($H807>$C807,INDEX(AC$750:AC806,MATCH($C807,$F$750:$F806,0)),INDEX(AC808:AC$812,MATCH($C807,$F808:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H807>$C807,INDEX(AH$750:AH806,MATCH($C807,$F$750:$F806,0)),INDEX(AH808:AH$812,MATCH($C807,$F808:$F$812,0)))","v":0.4},{"$f":"IF($H807>$C807,INDEX(AI$750:AI806,MATCH($C807,$F$750:$F806,0)),INDEX(AI808:AI$812,MATCH($C807,$F808:$F$812,0)))","v":1},{"$f":"IF($H807>$C807,INDEX(AJ$750:AJ806,MATCH($C807,$F$750:$F806,0)),INDEX(AJ808:AJ$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(AK$750:AK806,MATCH($C807,$F$750:$F806,0)),INDEX(AK808:AK$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(AL$750:AL806,MATCH($C807,$F$750:$F806,0)),INDEX(AL808:AL$812,MATCH($C807,$F808:$F$812,0)))","v":9.8499287840991392E-2},{"$f":"IF($H807>$C807,INDEX(AM$750:AM806,MATCH($C807,$F$750:$F806,0)),INDEX(AM808:AM$812,MATCH($C807,$F808:$F$812,0)))","v":0.96478772318339101},{"$f":"IF($H807>$C807,INDEX(AN$750:AN806,MATCH($C807,$F$750:$F806,0)),INDEX(AN808:AN$812,MATCH($C807,$F808:$F$812,0)))","v":260.82},null,{"$f":"IF($H807>$C807,INDEX(AP$750:AP806,MATCH($C807,$F$750:$F806,0)),INDEX(AP808:AP$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(AQ$750:AQ806,MATCH($C807,$F$750:$F806,0)),INDEX(AQ808:AQ$812,MATCH($C807,$F808:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H807>$C807,INDEX(AR$750:AR806,MATCH($C807,$F$750:$F806,0)),INDEX(AR808:AR$812,MATCH($C807,$F808:$F$812,0)))","v":5591},{"$f":"IF($H807>$C807,INDEX(AS$750:AS806,MATCH($C807,$F$750:$F806,0)),INDEX(AS808:AS$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(AT$750:AT806,MATCH($C807,$F$750:$F806,0)),INDEX(AT808:AT$812,MATCH($C807,$F808:$F$812,0)))","v":44614.678219865069},{"$f":"IF($H807>$C807,INDEX(AU$750:AU806,MATCH($C807,$F$750:$F806,0)),INDEX(AU808:AU$812,MATCH($C807,$F808:$F$812,0)))","v":0.6},{"$f":"IF($H807>$C807,INDEX(AV$750:AV806,MATCH($C807,$F$750:$F806,0)),INDEX(AV808:AV$812,MATCH($C807,$F808:$F$812,0)))","v":112357.5},{"$f":"IF($H807>$C807,INDEX(AW$750:AW806,MATCH($C807,$F$750:$F806,0)),INDEX(AW808:AW$812,MATCH($C807,$F808:$F$812,0)))","v":3589},{"$f":"IF($H807>$C807,INDEX(AX$750:AX806,MATCH($C807,$F$750:$F806,0)),INDEX(AX808:AX$812,MATCH($C807,$F808:$F$812,0)))","v":0.2},{"$f":"IF($H807>$C807,INDEX(AY$750:AY806,MATCH($C807,$F$750:$F806,0)),INDEX(AY808:AY$812,MATCH($C807,$F808:$F$812,0)))","v":11},{"$f":"IF($H807>$C807,INDEX(AZ$750:AZ806,MATCH($C807,$F$750:$F806,0)),INDEX(AZ808:AZ$812,MATCH($C807,$F808:$F$812,0)))","v":100000},null,{"$f":"IF($H807>$C807,INDEX(BB$750:BB806,MATCH($C807,$F$750:$F806,0)),INDEX(BB808:BB$812,MATCH($C807,$F808:$F$812,0)))","v":27627.509781620887},{"$f":"IF($H807>$C807,INDEX(BC$750:BC806,MATCH($C807,$F$750:$F806,0)),INDEX(BC808:BC$812,MATCH($C807,$F808:$F$812,0)))","v":1.6148642629219099},{"$f":"IF($H807>$C807,INDEX(BD$750:BD806,MATCH($C807,$F$750:$F806,0)),INDEX(BD808:BD$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(BE$750:BE806,MATCH($C807,$F$750:$F806,0)),INDEX(BE808:BE$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(BF$750:BF806,MATCH($C807,$F$750:$F806,0)),INDEX(BF808:BF$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(BG$750:BG806,MATCH($C807,$F$750:$F806,0)),INDEX(BG808:BG$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(BH$750:BH806,MATCH($C807,$F$750:$F806,0)),INDEX(BH808:BH$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(BI$750:BI806,MATCH($C807,$F$750:$F806,0)),INDEX(BI808:BI$812,MATCH($C807,$F808:$F$812,0)))","v":0},{"$f":"IF($H807>$C807,INDEX(BJ$750:BJ806,MATCH($C807,$F$750:$F806,0)),INDEX(BJ808:BJ$812,MATCH($C807,$F808:$F$812,0)))","v":44614.678219865069},null,{"$f":"IF($H807>$C807,INDEX(BL$750:BL806,MATCH($C807,$F$750:$F806,0)),INDEX(BL808:BL$812,MATCH($C807,$F808:$F$812,0)))","v":1},null,{"$f":"IF($H807>$C807,INDEX(BN$750:BN806,MATCH($C807,$F$750:$F806,0)),INDEX(BN808:BN$812,MATCH($C807,$F808:$F$812,0)))","v":2721.2900383096812},{"$f":"IF($H807>$C807,INDEX(BO$750:BO806,MATCH($C807,$F$750:$F806,0)),INDEX(BO808:BO$812,MATCH($C807,$F808:$F$812,0)))","v":125700.60396407392}]
[null,19.2,18.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H808)),ABS($E$750:$E$812-H808),0))","v":18},0,0,0,19,19,{"$f":"IF($H808>$C808,INDEX(J$750:J807,MATCH($C808,$F$750:$F807,0)),INDEX(J809:J$812,MATCH($C808,$F809:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H808>$C808,INDEX(K$750:K807,MATCH($C808,$F$750:$F807,0)),INDEX(K809:K$812,MATCH($C808,$F809:$F$812,0)))","v":"Man"},{"$f":"IF($H808>$C808,INDEX(L$750:L807,MATCH($C808,$F$750:$F807,0)),INDEX(L809:L$812,MATCH($C808,$F809:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H808>$C808,INDEX(M$750:M807,MATCH($C808,$F$750:$F807,0)),INDEX(M809:M$812,MATCH($C808,$F809:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H808>$C808,INDEX(N$750:N807,MATCH($C808,$F$750:$F807,0)),INDEX(N809:N$812,MATCH($C808,$F809:$F$812,0)))","v":2003},2002,{"$f":"IF($H808>$C808,INDEX(P$750:P807,MATCH($C808,$F$750:$F807,0)),INDEX(P809:P$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(Q$750:Q807,MATCH($C808,$F$750:$F807,0)),INDEX(Q809:Q$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(R$750:R807,MATCH($C808,$F$750:$F807,0)),INDEX(R809:R$812,MATCH($C808,$F809:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H808,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":0.72666871896624985},null,{"$f":"IF($H808>$C808,INDEX(V$750:V807,MATCH($C808,$F$750:$F807,0)),INDEX(V809:V$812,MATCH($C808,$F809:$F$812,0)))","v":1.8650704483241742E-2},{"$f":"IF($H808>$C808,INDEX(W$750:W807,MATCH($C808,$F$750:$F807,0)),INDEX(W809:W$812,MATCH($C808,$F809:$F$812,0)))","v":24818.642581433072},{"$f":"IF($H808>$C808,INDEX(X$750:X807,MATCH($C808,$F$750:$F807,0)),INDEX(X809:X$812,MATCH($C808,$F809:$F$812,0)))","v":1313500},{"$f":"IF($H808>$C808,INDEX(Y$750:Y807,MATCH($C808,$F$750:$F807,0)),INDEX(Y809:Y$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(Z$750:Z807,MATCH($C808,$F$750:$F807,0)),INDEX(Z809:Z$812,MATCH($C808,$F809:$F$812,0)))","v":469560},{"$f":"IF($H808>$C808,INDEX(AA$750:AA807,MATCH($C808,$F$750:$F807,0)),INDEX(AA809:AA$812,MATCH($C808,$F809:$F$812,0)))","v":13.8},{"$f":"IF($H808>$C808,INDEX(AB$750:AB807,MATCH($C808,$F$750:$F807,0)),INDEX(AB809:AB$812,MATCH($C808,$F809:$F$812,0)))","v":1800},{"$f":"IF($H808>$C808,INDEX(AC$750:AC807,MATCH($C808,$F$750:$F807,0)),INDEX(AC809:AC$812,MATCH($C808,$F809:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H808>$C808,INDEX(AH$750:AH807,MATCH($C808,$F$750:$F807,0)),INDEX(AH809:AH$812,MATCH($C808,$F809:$F$812,0)))","v":0.4},{"$f":"IF($H808>$C808,INDEX(AI$750:AI807,MATCH($C808,$F$750:$F807,0)),INDEX(AI809:AI$812,MATCH($C808,$F809:$F$812,0)))","v":1},{"$f":"IF($H808>$C808,INDEX(AJ$750:AJ807,MATCH($C808,$F$750:$F807,0)),INDEX(AJ809:AJ$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(AK$750:AK807,MATCH($C808,$F$750:$F807,0)),INDEX(AK809:AK$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(AL$750:AL807,MATCH($C808,$F$750:$F807,0)),INDEX(AL809:AL$812,MATCH($C808,$F809:$F$812,0)))","v":9.8499287840991392E-2},{"$f":"IF($H808>$C808,INDEX(AM$750:AM807,MATCH($C808,$F$750:$F807,0)),INDEX(AM809:AM$812,MATCH($C808,$F809:$F$812,0)))","v":0.96478772318339101},{"$f":"IF($H808>$C808,INDEX(AN$750:AN807,MATCH($C808,$F$750:$F807,0)),INDEX(AN809:AN$812,MATCH($C808,$F809:$F$812,0)))","v":260.82},null,{"$f":"IF($H808>$C808,INDEX(AP$750:AP807,MATCH($C808,$F$750:$F807,0)),INDEX(AP809:AP$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(AQ$750:AQ807,MATCH($C808,$F$750:$F807,0)),INDEX(AQ809:AQ$812,MATCH($C808,$F809:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H808>$C808,INDEX(AR$750:AR807,MATCH($C808,$F$750:$F807,0)),INDEX(AR809:AR$812,MATCH($C808,$F809:$F$812,0)))","v":5591},{"$f":"IF($H808>$C808,INDEX(AS$750:AS807,MATCH($C808,$F$750:$F807,0)),INDEX(AS809:AS$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(AT$750:AT807,MATCH($C808,$F$750:$F807,0)),INDEX(AT809:AT$812,MATCH($C808,$F809:$F$812,0)))","v":40078.738958988244},{"$f":"IF($H808>$C808,INDEX(AU$750:AU807,MATCH($C808,$F$750:$F807,0)),INDEX(AU809:AU$812,MATCH($C808,$F809:$F$812,0)))","v":0.6},{"$f":"IF($H808>$C808,INDEX(AV$750:AV807,MATCH($C808,$F$750:$F807,0)),INDEX(AV809:AV$812,MATCH($C808,$F809:$F$812,0)))","v":112357.5},{"$f":"IF($H808>$C808,INDEX(AW$750:AW807,MATCH($C808,$F$750:$F807,0)),INDEX(AW809:AW$812,MATCH($C808,$F809:$F$812,0)))","v":3589},{"$f":"IF($H808>$C808,INDEX(AX$750:AX807,MATCH($C808,$F$750:$F807,0)),INDEX(AX809:AX$812,MATCH($C808,$F809:$F$812,0)))","v":0.2},{"$f":"IF($H808>$C808,INDEX(AY$750:AY807,MATCH($C808,$F$750:$F807,0)),INDEX(AY809:AY$812,MATCH($C808,$F809:$F$812,0)))","v":11},{"$f":"IF($H808>$C808,INDEX(AZ$750:AZ807,MATCH($C808,$F$750:$F807,0)),INDEX(AZ809:AZ$812,MATCH($C808,$F809:$F$812,0)))","v":100000},null,{"$f":"IF($H808>$C808,INDEX(BB$750:BB807,MATCH($C808,$F$750:$F807,0)),INDEX(BB809:BB$812,MATCH($C808,$F809:$F$812,0)))","v":24818.642581433072},{"$f":"IF($H808>$C808,INDEX(BC$750:BC807,MATCH($C808,$F$750:$F807,0)),INDEX(BC809:BC$812,MATCH($C808,$F809:$F$812,0)))","v":1.6148642629219099},{"$f":"IF($H808>$C808,INDEX(BD$750:BD807,MATCH($C808,$F$750:$F807,0)),INDEX(BD809:BD$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(BE$750:BE807,MATCH($C808,$F$750:$F807,0)),INDEX(BE809:BE$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(BF$750:BF807,MATCH($C808,$F$750:$F807,0)),INDEX(BF809:BF$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(BG$750:BG807,MATCH($C808,$F$750:$F807,0)),INDEX(BG809:BG$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(BH$750:BH807,MATCH($C808,$F$750:$F807,0)),INDEX(BH809:BH$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(BI$750:BI807,MATCH($C808,$F$750:$F807,0)),INDEX(BI809:BI$812,MATCH($C808,$F809:$F$812,0)))","v":0},{"$f":"IF($H808>$C808,INDEX(BJ$750:BJ807,MATCH($C808,$F$750:$F807,0)),INDEX(BJ809:BJ$812,MATCH($C808,$F809:$F$812,0)))","v":40078.738958988244},null,{"$f":"IF($H808>$C808,INDEX(BL$750:BL807,MATCH($C808,$F$750:$F807,0)),INDEX(BL809:BL$812,MATCH($C808,$F809:$F$812,0)))","v":1},null,{"$f":"IF($H808>$C808,INDEX(BN$750:BN807,MATCH($C808,$F$750:$F807,0)),INDEX(BN809:BN$812,MATCH($C808,$F809:$F$812,0)))","v":2444.618619451262},{"$f":"IF($H808>$C808,INDEX(BO$750:BO807,MATCH($C808,$F$750:$F807,0)),INDEX(BO809:BO$812,MATCH($C808,$F809:$F$812,0)))","v":125700.60396407392}]
[null,19.3,18.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H809)),ABS($E$750:$E$812-H809),0))","v":18},0,0,0,19,19,{"$f":"IF($H809>$C809,INDEX(J$750:J808,MATCH($C809,$F$750:$F808,0)),INDEX(J810:J$812,MATCH($C809,$F810:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H809>$C809,INDEX(K$750:K808,MATCH($C809,$F$750:$F808,0)),INDEX(K810:K$812,MATCH($C809,$F810:$F$812,0)))","v":"Scania"},{"$f":"IF($H809>$C809,INDEX(L$750:L808,MATCH($C809,$F$750:$F808,0)),INDEX(L810:L$812,MATCH($C809,$F810:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H809>$C809,INDEX(M$750:M808,MATCH($C809,$F$750:$F808,0)),INDEX(M810:M$812,MATCH($C809,$F810:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H809>$C809,INDEX(N$750:N808,MATCH($C809,$F$750:$F808,0)),INDEX(N810:N$812,MATCH($C809,$F810:$F$812,0)))","v":2003},2002,{"$f":"IF($H809>$C809,INDEX(P$750:P808,MATCH($C809,$F$750:$F808,0)),INDEX(P810:P$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(Q$750:Q808,MATCH($C809,$F$750:$F808,0)),INDEX(Q810:Q$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(R$750:R808,MATCH($C809,$F$750:$F808,0)),INDEX(R810:R$812,MATCH($C809,$F810:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H809,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":0.72666871896624985},null,{"$f":"IF($H809>$C809,INDEX(V$750:V808,MATCH($C809,$F$750:$F808,0)),INDEX(V810:V$812,MATCH($C809,$F810:$F$812,0)))","v":1.8044764076877957E-2},{"$f":"IF($H809>$C809,INDEX(W$750:W808,MATCH($C809,$F$750:$F808,0)),INDEX(W810:W$812,MATCH($C809,$F810:$F$812,0)))","v":27013.851905932654},{"$f":"IF($H809>$C809,INDEX(X$750:X808,MATCH($C809,$F$750:$F808,0)),INDEX(X810:X$812,MATCH($C809,$F810:$F$812,0)))","v":1313500},{"$f":"IF($H809>$C809,INDEX(Y$750:Y808,MATCH($C809,$F$750:$F808,0)),INDEX(Y810:Y$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(Z$750:Z808,MATCH($C809,$F$750:$F808,0)),INDEX(Z810:Z$812,MATCH($C809,$F810:$F$812,0)))","v":469560},{"$f":"IF($H809>$C809,INDEX(AA$750:AA808,MATCH($C809,$F$750:$F808,0)),INDEX(AA810:AA$812,MATCH($C809,$F810:$F$812,0)))","v":13.8},{"$f":"IF($H809>$C809,INDEX(AB$750:AB808,MATCH($C809,$F$750:$F808,0)),INDEX(AB810:AB$812,MATCH($C809,$F810:$F$812,0)))","v":1800},{"$f":"IF($H809>$C809,INDEX(AC$750:AC808,MATCH($C809,$F$750:$F808,0)),INDEX(AC810:AC$812,MATCH($C809,$F810:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H809>$C809,INDEX(AH$750:AH808,MATCH($C809,$F$750:$F808,0)),INDEX(AH810:AH$812,MATCH($C809,$F810:$F$812,0)))","v":0.4},{"$f":"IF($H809>$C809,INDEX(AI$750:AI808,MATCH($C809,$F$750:$F808,0)),INDEX(AI810:AI$812,MATCH($C809,$F810:$F$812,0)))","v":1},{"$f":"IF($H809>$C809,INDEX(AJ$750:AJ808,MATCH($C809,$F$750:$F808,0)),INDEX(AJ810:AJ$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(AK$750:AK808,MATCH($C809,$F$750:$F808,0)),INDEX(AK810:AK$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(AL$750:AL808,MATCH($C809,$F$750:$F808,0)),INDEX(AL810:AL$812,MATCH($C809,$F810:$F$812,0)))","v":9.8499287840991392E-2},{"$f":"IF($H809>$C809,INDEX(AM$750:AM808,MATCH($C809,$F$750:$F808,0)),INDEX(AM810:AM$812,MATCH($C809,$F810:$F$812,0)))","v":0.96478772318339101},{"$f":"IF($H809>$C809,INDEX(AN$750:AN808,MATCH($C809,$F$750:$F808,0)),INDEX(AN810:AN$812,MATCH($C809,$F810:$F$812,0)))","v":260.82},null,{"$f":"IF($H809>$C809,INDEX(AP$750:AP808,MATCH($C809,$F$750:$F808,0)),INDEX(AP810:AP$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(AQ$750:AQ808,MATCH($C809,$F$750:$F808,0)),INDEX(AQ810:AQ$812,MATCH($C809,$F810:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H809>$C809,INDEX(AR$750:AR808,MATCH($C809,$F$750:$F808,0)),INDEX(AR810:AR$812,MATCH($C809,$F810:$F$812,0)))","v":5591},{"$f":"IF($H809>$C809,INDEX(AS$750:AS808,MATCH($C809,$F$750:$F808,0)),INDEX(AS810:AS$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(AT$750:AT808,MATCH($C809,$F$750:$F808,0)),INDEX(AT810:AT$812,MATCH($C809,$F810:$F$812,0)))","v":43623.704046755563},{"$f":"IF($H809>$C809,INDEX(AU$750:AU808,MATCH($C809,$F$750:$F808,0)),INDEX(AU810:AU$812,MATCH($C809,$F810:$F$812,0)))","v":0.6},{"$f":"IF($H809>$C809,INDEX(AV$750:AV808,MATCH($C809,$F$750:$F808,0)),INDEX(AV810:AV$812,MATCH($C809,$F810:$F$812,0)))","v":112357.5},{"$f":"IF($H809>$C809,INDEX(AW$750:AW808,MATCH($C809,$F$750:$F808,0)),INDEX(AW810:AW$812,MATCH($C809,$F810:$F$812,0)))","v":3589},{"$f":"IF($H809>$C809,INDEX(AX$750:AX808,MATCH($C809,$F$750:$F808,0)),INDEX(AX810:AX$812,MATCH($C809,$F810:$F$812,0)))","v":0.2},{"$f":"IF($H809>$C809,INDEX(AY$750:AY808,MATCH($C809,$F$750:$F808,0)),INDEX(AY810:AY$812,MATCH($C809,$F810:$F$812,0)))","v":11},{"$f":"IF($H809>$C809,INDEX(AZ$750:AZ808,MATCH($C809,$F$750:$F808,0)),INDEX(AZ810:AZ$812,MATCH($C809,$F810:$F$812,0)))","v":100000},null,{"$f":"IF($H809>$C809,INDEX(BB$750:BB808,MATCH($C809,$F$750:$F808,0)),INDEX(BB810:BB$812,MATCH($C809,$F810:$F$812,0)))","v":27013.851905932654},{"$f":"IF($H809>$C809,INDEX(BC$750:BC808,MATCH($C809,$F$750:$F808,0)),INDEX(BC810:BC$812,MATCH($C809,$F810:$F$812,0)))","v":1.6148642629219099},{"$f":"IF($H809>$C809,INDEX(BD$750:BD808,MATCH($C809,$F$750:$F808,0)),INDEX(BD810:BD$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(BE$750:BE808,MATCH($C809,$F$750:$F808,0)),INDEX(BE810:BE$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(BF$750:BF808,MATCH($C809,$F$750:$F808,0)),INDEX(BF810:BF$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(BG$750:BG808,MATCH($C809,$F$750:$F808,0)),INDEX(BG810:BG$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(BH$750:BH808,MATCH($C809,$F$750:$F808,0)),INDEX(BH810:BH$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(BI$750:BI808,MATCH($C809,$F$750:$F808,0)),INDEX(BI810:BI$812,MATCH($C809,$F810:$F$812,0)))","v":0},{"$f":"IF($H809>$C809,INDEX(BJ$750:BJ808,MATCH($C809,$F$750:$F808,0)),INDEX(BJ810:BJ$812,MATCH($C809,$F810:$F$812,0)))","v":43623.704046755563},null,{"$f":"IF($H809>$C809,INDEX(BL$750:BL808,MATCH($C809,$F$750:$F808,0)),INDEX(BL810:BL$812,MATCH($C809,$F810:$F$812,0)))","v":1},null,{"$f":"IF($H809>$C809,INDEX(BN$750:BN808,MATCH($C809,$F$750:$F808,0)),INDEX(BN810:BN$812,MATCH($C809,$F810:$F$812,0)))","v":2660.8451745763746},{"$f":"IF($H809>$C809,INDEX(BO$750:BO808,MATCH($C809,$F$750:$F808,0)),INDEX(BO810:BO$812,MATCH($C809,$F810:$F$812,0)))","v":125700.60396407392}]
[null,20.100000000000001,18.100000000000001,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H810)),ABS($E$750:$E$812-H810),0))","v":18},0,0,0,20,20,{"$f":"IF($H810>$C810,INDEX(J$750:J809,MATCH($C810,$F$750:$F809,0)),INDEX(J811:J$812,MATCH($C810,$F811:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H810>$C810,INDEX(K$750:K809,MATCH($C810,$F$750:$F809,0)),INDEX(K811:K$812,MATCH($C810,$F811:$F$812,0)))","v":"Volvo"},{"$f":"IF($H810>$C810,INDEX(L$750:L809,MATCH($C810,$F$750:$F809,0)),INDEX(L811:L$812,MATCH($C810,$F811:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H810>$C810,INDEX(M$750:M809,MATCH($C810,$F$750:$F809,0)),INDEX(M811:M$812,MATCH($C810,$F811:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H810>$C810,INDEX(N$750:N809,MATCH($C810,$F$750:$F809,0)),INDEX(N811:N$812,MATCH($C810,$F811:$F$812,0)))","v":2003},2001,{"$f":"IF($H810>$C810,INDEX(P$750:P809,MATCH($C810,$F$750:$F809,0)),INDEX(P811:P$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(Q$750:Q809,MATCH($C810,$F$750:$F809,0)),INDEX(Q811:Q$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(R$750:R809,MATCH($C810,$F$750:$F809,0)),INDEX(R811:R$812,MATCH($C810,$F811:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H810,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":0.60394061521688991},null,{"$f":"IF($H810>$C810,INDEX(V$750:V809,MATCH($C810,$F$750:$F809,0)),INDEX(V811:V$812,MATCH($C810,$F811:$F$812,0)))","v":4.1523021966588879E-2},{"$f":"IF($H810>$C810,INDEX(W$750:W809,MATCH($C810,$F$750:$F809,0)),INDEX(W811:W$812,MATCH($C810,$F811:$F$812,0)))","v":27627.509781620887},{"$f":"IF($H810>$C810,INDEX(X$750:X809,MATCH($C810,$F$750:$F809,0)),INDEX(X811:X$812,MATCH($C810,$F811:$F$812,0)))","v":1313500},{"$f":"IF($H810>$C810,INDEX(Y$750:Y809,MATCH($C810,$F$750:$F809,0)),INDEX(Y811:Y$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(Z$750:Z809,MATCH($C810,$F$750:$F809,0)),INDEX(Z811:Z$812,MATCH($C810,$F811:$F$812,0)))","v":469560},{"$f":"IF($H810>$C810,INDEX(AA$750:AA809,MATCH($C810,$F$750:$F809,0)),INDEX(AA811:AA$812,MATCH($C810,$F811:$F$812,0)))","v":13.8},{"$f":"IF($H810>$C810,INDEX(AB$750:AB809,MATCH($C810,$F$750:$F809,0)),INDEX(AB811:AB$812,MATCH($C810,$F811:$F$812,0)))","v":1800},{"$f":"IF($H810>$C810,INDEX(AC$750:AC809,MATCH($C810,$F$750:$F809,0)),INDEX(AC811:AC$812,MATCH($C810,$F811:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H810>$C810,INDEX(AH$750:AH809,MATCH($C810,$F$750:$F809,0)),INDEX(AH811:AH$812,MATCH($C810,$F811:$F$812,0)))","v":0.4},{"$f":"IF($H810>$C810,INDEX(AI$750:AI809,MATCH($C810,$F$750:$F809,0)),INDEX(AI811:AI$812,MATCH($C810,$F811:$F$812,0)))","v":1},{"$f":"IF($H810>$C810,INDEX(AJ$750:AJ809,MATCH($C810,$F$750:$F809,0)),INDEX(AJ811:AJ$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(AK$750:AK809,MATCH($C810,$F$750:$F809,0)),INDEX(AK811:AK$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(AL$750:AL809,MATCH($C810,$F$750:$F809,0)),INDEX(AL811:AL$812,MATCH($C810,$F811:$F$812,0)))","v":9.8499287840991392E-2},{"$f":"IF($H810>$C810,INDEX(AM$750:AM809,MATCH($C810,$F$750:$F809,0)),INDEX(AM811:AM$812,MATCH($C810,$F811:$F$812,0)))","v":0.96478772318339101},{"$f":"IF($H810>$C810,INDEX(AN$750:AN809,MATCH($C810,$F$750:$F809,0)),INDEX(AN811:AN$812,MATCH($C810,$F811:$F$812,0)))","v":260.82},null,{"$f":"IF($H810>$C810,INDEX(AP$750:AP809,MATCH($C810,$F$750:$F809,0)),INDEX(AP811:AP$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(AQ$750:AQ809,MATCH($C810,$F$750:$F809,0)),INDEX(AQ811:AQ$812,MATCH($C810,$F811:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H810>$C810,INDEX(AR$750:AR809,MATCH($C810,$F$750:$F809,0)),INDEX(AR811:AR$812,MATCH($C810,$F811:$F$812,0)))","v":5591},{"$f":"IF($H810>$C810,INDEX(AS$750:AS809,MATCH($C810,$F$750:$F809,0)),INDEX(AS811:AS$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(AT$750:AT809,MATCH($C810,$F$750:$F809,0)),INDEX(AT811:AT$812,MATCH($C810,$F811:$F$812,0)))","v":44614.678219865069},{"$f":"IF($H810>$C810,INDEX(AU$750:AU809,MATCH($C810,$F$750:$F809,0)),INDEX(AU811:AU$812,MATCH($C810,$F811:$F$812,0)))","v":0.6},{"$f":"IF($H810>$C810,INDEX(AV$750:AV809,MATCH($C810,$F$750:$F809,0)),INDEX(AV811:AV$812,MATCH($C810,$F811:$F$812,0)))","v":112357.5},{"$f":"IF($H810>$C810,INDEX(AW$750:AW809,MATCH($C810,$F$750:$F809,0)),INDEX(AW811:AW$812,MATCH($C810,$F811:$F$812,0)))","v":3589},{"$f":"IF($H810>$C810,INDEX(AX$750:AX809,MATCH($C810,$F$750:$F809,0)),INDEX(AX811:AX$812,MATCH($C810,$F811:$F$812,0)))","v":0.2},{"$f":"IF($H810>$C810,INDEX(AY$750:AY809,MATCH($C810,$F$750:$F809,0)),INDEX(AY811:AY$812,MATCH($C810,$F811:$F$812,0)))","v":11},{"$f":"IF($H810>$C810,INDEX(AZ$750:AZ809,MATCH($C810,$F$750:$F809,0)),INDEX(AZ811:AZ$812,MATCH($C810,$F811:$F$812,0)))","v":100000},null,{"$f":"IF($H810>$C810,INDEX(BB$750:BB809,MATCH($C810,$F$750:$F809,0)),INDEX(BB811:BB$812,MATCH($C810,$F811:$F$812,0)))","v":27627.509781620887},{"$f":"IF($H810>$C810,INDEX(BC$750:BC809,MATCH($C810,$F$750:$F809,0)),INDEX(BC811:BC$812,MATCH($C810,$F811:$F$812,0)))","v":1.6148642629219099},{"$f":"IF($H810>$C810,INDEX(BD$750:BD809,MATCH($C810,$F$750:$F809,0)),INDEX(BD811:BD$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(BE$750:BE809,MATCH($C810,$F$750:$F809,0)),INDEX(BE811:BE$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(BF$750:BF809,MATCH($C810,$F$750:$F809,0)),INDEX(BF811:BF$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(BG$750:BG809,MATCH($C810,$F$750:$F809,0)),INDEX(BG811:BG$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(BH$750:BH809,MATCH($C810,$F$750:$F809,0)),INDEX(BH811:BH$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(BI$750:BI809,MATCH($C810,$F$750:$F809,0)),INDEX(BI811:BI$812,MATCH($C810,$F811:$F$812,0)))","v":0},{"$f":"IF($H810>$C810,INDEX(BJ$750:BJ809,MATCH($C810,$F$750:$F809,0)),INDEX(BJ811:BJ$812,MATCH($C810,$F811:$F$812,0)))","v":44614.678219865069},null,{"$f":"IF($H810>$C810,INDEX(BL$750:BL809,MATCH($C810,$F$750:$F809,0)),INDEX(BL811:BL$812,MATCH($C810,$F811:$F$812,0)))","v":1},null,{"$f":"IF($H810>$C810,INDEX(BN$750:BN809,MATCH($C810,$F$750:$F809,0)),INDEX(BN811:BN$812,MATCH($C810,$F811:$F$812,0)))","v":2721.2900383096812},{"$f":"IF($H810>$C810,INDEX(BO$750:BO809,MATCH($C810,$F$750:$F809,0)),INDEX(BO811:BO$812,MATCH($C810,$F811:$F$812,0)))","v":125700.60396407392}]
[null,20.2,18.2,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H811)),ABS($E$750:$E$812-H811),0))","v":18},0,0,0,20,20,{"$f":"IF($H811>$C811,INDEX(J$750:J810,MATCH($C811,$F$750:$F810,0)),INDEX(J812:J$812,MATCH($C811,$F812:$F$812,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H811>$C811,INDEX(K$750:K810,MATCH($C811,$F$750:$F810,0)),INDEX(K812:K$812,MATCH($C811,$F812:$F$812,0)))","v":"Man"},{"$f":"IF($H811>$C811,INDEX(L$750:L810,MATCH($C811,$F$750:$F810,0)),INDEX(L812:L$812,MATCH($C811,$F812:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H811>$C811,INDEX(M$750:M810,MATCH($C811,$F$750:$F810,0)),INDEX(M812:M$812,MATCH($C811,$F812:$F$812,0)))","v":"Mest typiske"},{"$f":"IF($H811>$C811,INDEX(N$750:N810,MATCH($C811,$F$750:$F810,0)),INDEX(N812:N$812,MATCH($C811,$F812:$F$812,0)))","v":2003},2001,{"$f":"IF($H811>$C811,INDEX(P$750:P810,MATCH($C811,$F$750:$F810,0)),INDEX(P812:P$812,MATCH($C811,$F812:$F$812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(Q$750:Q810,MATCH($C811,$F$750:$F810,0)),INDEX(Q812:Q$812,MATCH($C811,$F812:$F$812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(R$750:R810,MATCH($C811,$F$750:$F810,0)),INDEX(R812:R$812,MATCH($C811,$F812:$F$812,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H811,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":0.60394061521688991},null,{"$f":"IF($H811>$C811,INDEX(V$750:V810,MATCH($C811,$F$750:$F810,0)),INDEX(V812:V$812,MATCH($C811,$F812:$F$812,0)))","v":1.8650704483241742E-2},{"$f":"IF($H811>$C811,INDEX(W$750:W810,MATCH($C811,$F$750:$F810,0)),INDEX(W812:W$812,MATCH($C811,$F812:$F$812,0)))","v":24818.642581433072},{"$f":"IF($H811>$C811,INDEX(X$750:X810,MATCH($C811,$F$750:$F810,0)),INDEX(X812:X$812,MATCH($C811,$F812:$F$812,0)))","v":1313500},{"$f":"IF($H811>$C811,INDEX(Y$750:Y810,MATCH($C811,$F$750:$F810,0)),INDEX(Y812:Y$812,MATCH($C811,$F812:$F$812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(Z$750:Z810,MATCH($C811,$F$750:$F810,0)),INDEX(Z812:Z$812,MATCH($C811,$F812:$F$812,0)))","v":469560},{"$f":"IF($H811>$C811,INDEX(AA$750:AA810,MATCH($C811,$F$750:$F810,0)),INDEX(AA812:AA$812,MATCH($C811,$F812:$F$812,0)))","v":13.8},{"$f":"IF($H811>$C811,INDEX(AB$750:AB810,MATCH($C811,$F$750:$F810,0)),INDEX(AB812:AB$812,MATCH($C811,$F812:$F$812,0)))","v":1800},{"$f":"IF($H811>$C811,INDEX(AC$750:AC810,MATCH($C811,$F$750:$F810,0)),INDEX(AC812:AC$812,MATCH($C811,$F812:$F$812,0)))","v":0.4},null,null,null,null,{"$f":"IF($H811>$C811,INDEX(AH$750:AH810,MATCH($C811,$F$750:$F810,0)),INDEX(AH812:AH$812,MATCH($C811,$F812:$F$812,0)))","v":0.4},{"$f":"IF($H811>$C811,INDEX(AI$750:AI810,MATCH($C811,$F$750:$F810,0)),INDEX(AI812:AI$812,MATCH($C811,$F812:$F$812,0)))","v":1},{"$f":"IF($H811>$C811,INDEX(AJ$750:AJ810,MATCH($C811,$F$750:$F810,0)),INDEX(AJ812:AJ$812,MATCH($C811,$F812:$F$812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(AK$750:AK810,MATCH($C811,$F$750:$F810,0)),INDEX(AK812:AK$812,MATCH($C811,$F812:$F$812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(AL$750:AL810,MATCH($C811,$F$750:$F810,0)),INDEX(AL812:AL$812,MATCH($C811,$F812:$F$812,0)))","v":9.8499287840991392E-2},{"$f":"IF($H811>$C811,INDEX(AM$750:AM810,MATCH($C811,$F$750:$F810,0)),INDEX(AM812:AM$812,MATCH($C811,$F812:$F$812,0)))","v":0.96478772318339101},{"$f":"IF($H811>$C811,INDEX(AN$750:AN810,MATCH($C811,$F$750:$F810,0)),INDEX(AN812:AN$812,MATCH($C811,$F812:$F$812,0)))","v":260.82},null,{"$f":"IF($H811>$C811,INDEX(AP$750:AP810,MATCH($C811,$F$750:$F810,0)),INDEX(AP812:AP$812,MATCH($C811,$F812:$F$812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(AQ$750:AQ810,MATCH($C811,$F$750:$F810,0)),INDEX(AQ812:AQ$812,MATCH($C811,$F812:$F$812,0)))","v":1556.78508973769},{"$f":"IF($H811>$C811,INDEX(AR$750:AR810,MATCH($C811,$F$750:$F810,0)),INDEX(AR812:AR$812,MATCH($C811,$F812:$F$812,0)))","v":5591},{"$f":"IF($H811>$C811,INDEX(AS$750:AS810,MATCH($C811,$F$750:$F810,0)),INDEX(AS812:AS$812,MATCH($C811,$F812:$F$812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(AT$750:AT810,MATCH($C811,$F$750:$F810,0)),INDEX(AT812:AT$812,MATCH($C811,$F812:$F$812,0)))","v":40078.738958988244},{"$f":"IF($H811>$C811,INDEX(AU$750:AU810,MATCH($C811,$F$750:$F810,0)),INDEX(AU812:AU$812,MATCH($C811,$F812:$F$812,0)))","v":0.6},{"$f":"IF($H811>$C811,INDEX(AV$750:AV810,MATCH($C811,$F$750:$F810,0)),INDEX(AV812:AV$812,MATCH($C811,$F812:$F$812,0)))","v":112357.5},{"$f":"IF($H811>$C811,INDEX(AW$750:AW810,MATCH($C811,$F$750:$F810,0)),INDEX(AW812:AW$812,MATCH($C811,$F812:$F$812,0)))","v":3589},{"$f":"IF($H811>$C811,INDEX(AX$750:AX810,MATCH($C811,$F$750:$F810,0)),INDEX(AX812:AX$812,MATCH($C811,$F812:$F$812,0)))","v":0.2},{"$f":"IF($H811>$C811,INDEX(AY$750:AY810,MATCH($C811,$F$750:$F810,0)),INDEX(AY812:AY$812,MATCH($C811,$F812:$F$812,0)))","v":11},{"$f":"IF($H811>$C811,INDEX(AZ$750:AZ810,MATCH($C811,$F$750:$F810,0)),INDEX(AZ812:AZ$812,MATCH($C811,$F812:$F$812,0)))","v":100000},null,{"$f":"IF($H811>$C811,INDEX(BB$750:BB810,MATCH($C811,$F$750:$F810,0)),INDEX(BB812:BB$812,MATCH($C811,$F812:$F$812,0)))","v":24818.642581433072},{"$f":"IF($H811>$C811,INDEX(BC$750:BC810,MATCH($C811,$F$750:$F810,0)),INDEX(BC812:BC$812,MATCH($C811,$F812:$F$812,0)))","v":1.6148642629219099},{"$f":"IF($H811>$C811,INDEX(BD$750:BD810,MATCH($C811,$F$750:$F810,0)),INDEX(BD812:BD$812,MATCH($C811,$F812:$F$812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(BE$750:BE810,MATCH($C811,$F$750:$F810,0)),INDEX(BE812:BE$812,MATCH($C811,$F812:$F$812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(BF$750:BF810,MATCH($C811,$F$750:$F810,0)),INDEX(BF812:BF$812,MATCH($C811,$F812:$F$812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(BG$750:BG810,MATCH($C811,$F$750:$F810,0)),INDEX(BG812:BG$812,MATCH($C811,$F812:$F$812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(BH$750:BH810,MATCH($C811,$F$750:$F810,0)),INDEX(BH812:BH$812,MATCH($C811,$F812:$F$812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(BI$750:BI810,MATCH($C811,$F$750:$F810,0)),INDEX(BI812:BI$812,MATCH($C811,$F812:$F$812,0)))","v":0},{"$f":"IF($H811>$C811,INDEX(BJ$750:BJ810,MATCH($C811,$F$750:$F810,0)),INDEX(BJ812:BJ$812,MATCH($C811,$F812:$F$812,0)))","v":40078.738958988244},null,{"$f":"IF($H811>$C811,INDEX(BL$750:BL810,MATCH($C811,$F$750:$F810,0)),INDEX(BL812:BL$812,MATCH($C811,$F812:$F$812,0)))","v":1},null,{"$f":"IF($H811>$C811,INDEX(BN$750:BN810,MATCH($C811,$F$750:$F810,0)),INDEX(BN812:BN$812,MATCH($C811,$F812:$F$812,0)))","v":2444.618619451262},{"$f":"IF($H811>$C811,INDEX(BO$750:BO810,MATCH($C811,$F$750:$F810,0)),INDEX(BO812:BO$812,MATCH($C811,$F812:$F$812,0)))","v":125700.60396407392}]
[null,20.3,18.3,{"$f":"INDEX($E$750:$E$812,MATCH(MIN(ABS($E$750:$E$812-H812)),ABS($E$750:$E$812-H812),0))","v":18},0,0,0,20,20,{"$f":"IF($H812>$C812,INDEX(J$750:J811,MATCH($C812,$F$750:$F811,0)),INDEX(J$812:J813,MATCH($C812,$F$812:$F813,0)))","v":"Lastbil OVER 12 ton uden anhænger"},{"$f":"IF($H812>$C812,INDEX(K$750:K811,MATCH($C812,$F$750:$F811,0)),INDEX(K$812:K813,MATCH($C812,$F$812:$F813,0)))","v":"Scania"},{"$f":"IF($H812>$C812,INDEX(L$750:L811,MATCH($C812,$F$750:$F811,0)),INDEX(L$812:L813,MATCH($C812,$F$812:$F813,0)))","v":"Mest typiske"},{"$f":"IF($H812>$C812,INDEX(M$750:M811,MATCH($C812,$F$750:$F811,0)),INDEX(M$812:M813,MATCH($C812,$F$812:$F813,0)))","v":"Mest typiske"},{"$f":"IF($H812>$C812,INDEX(N$750:N811,MATCH($C812,$F$750:$F811,0)),INDEX(N$812:N813,MATCH($C812,$F$812:$F813,0)))","v":2003},2001,{"$f":"IF($H812>$C812,INDEX(P$750:P811,MATCH($C812,$F$750:$F811,0)),INDEX(P$812:P813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(Q$750:Q811,MATCH($C812,$F$750:$F811,0)),INDEX(Q$812:Q813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(R$750:R811,MATCH($C812,$F$750:$F811,0)),INDEX(R$812:R813,MATCH($C812,$F$812:$F813,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$32:$H$52,MATCH('Lastbiler - Diesel'!H812,Lastbiler_trafikarbejde!$B$32:$B$52,0))","v":0.60394061521688991},null,{"$f":"IF($H812>$C812,INDEX(V$750:V811,MATCH($C812,$F$750:$F811,0)),INDEX(V$812:V813,MATCH($C812,$F$812:$F813,0)))","v":1.8044764076877957E-2},{"$f":"IF($H812>$C812,INDEX(W$750:W811,MATCH($C812,$F$750:$F811,0)),INDEX(W$812:W813,MATCH($C812,$F$812:$F813,0)))","v":27013.851905932654},{"$f":"IF($H812>$C812,INDEX(X$750:X811,MATCH($C812,$F$750:$F811,0)),INDEX(X$812:X813,MATCH($C812,$F$812:$F813,0)))","v":1313500},{"$f":"IF($H812>$C812,INDEX(Y$750:Y811,MATCH($C812,$F$750:$F811,0)),INDEX(Y$812:Y813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(Z$750:Z811,MATCH($C812,$F$750:$F811,0)),INDEX(Z$812:Z813,MATCH($C812,$F$812:$F813,0)))","v":469560},{"$f":"IF($H812>$C812,INDEX(AA$750:AA811,MATCH($C812,$F$750:$F811,0)),INDEX(AA$812:AA813,MATCH($C812,$F$812:$F813,0)))","v":13.8},{"$f":"IF($H812>$C812,INDEX(AB$750:AB811,MATCH($C812,$F$750:$F811,0)),INDEX(AB$812:AB813,MATCH($C812,$F$812:$F813,0)))","v":1800},{"$f":"IF($H812>$C812,INDEX(AC$750:AC811,MATCH($C812,$F$750:$F811,0)),INDEX(AC$812:AC813,MATCH($C812,$F$812:$F813,0)))","v":0.4},null,null,null,null,{"$f":"IF($H812>$C812,INDEX(AH$750:AH811,MATCH($C812,$F$750:$F811,0)),INDEX(AH$812:AH813,MATCH($C812,$F$812:$F813,0)))","v":0.4},{"$f":"IF($H812>$C812,INDEX(AI$750:AI811,MATCH($C812,$F$750:$F811,0)),INDEX(AI$812:AI813,MATCH($C812,$F$812:$F813,0)))","v":1},{"$f":"IF($H812>$C812,INDEX(AJ$750:AJ811,MATCH($C812,$F$750:$F811,0)),INDEX(AJ$812:AJ813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(AK$750:AK811,MATCH($C812,$F$750:$F811,0)),INDEX(AK$812:AK813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(AL$750:AL811,MATCH($C812,$F$750:$F811,0)),INDEX(AL$812:AL813,MATCH($C812,$F$812:$F813,0)))","v":9.8499287840991392E-2},{"$f":"IF($H812>$C812,INDEX(AM$750:AM811,MATCH($C812,$F$750:$F811,0)),INDEX(AM$812:AM813,MATCH($C812,$F$812:$F813,0)))","v":0.96478772318339101},{"$f":"IF($H812>$C812,INDEX(AN$750:AN811,MATCH($C812,$F$750:$F811,0)),INDEX(AN$812:AN813,MATCH($C812,$F$812:$F813,0)))","v":260.82},null,{"$f":"IF($H812>$C812,INDEX(AP$750:AP811,MATCH($C812,$F$750:$F811,0)),INDEX(AP$812:AP813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(AQ$750:AQ811,MATCH($C812,$F$750:$F811,0)),INDEX(AQ$812:AQ813,MATCH($C812,$F$812:$F813,0)))","v":1556.78508973769},{"$f":"IF($H812>$C812,INDEX(AR$750:AR811,MATCH($C812,$F$750:$F811,0)),INDEX(AR$812:AR813,MATCH($C812,$F$812:$F813,0)))","v":5591},{"$f":"IF($H812>$C812,INDEX(AS$750:AS811,MATCH($C812,$F$750:$F811,0)),INDEX(AS$812:AS813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(AT$750:AT811,MATCH($C812,$F$750:$F811,0)),INDEX(AT$812:AT813,MATCH($C812,$F$812:$F813,0)))","v":43623.704046755563},{"$f":"IF($H812>$C812,INDEX(AU$750:AU811,MATCH($C812,$F$750:$F811,0)),INDEX(AU$812:AU813,MATCH($C812,$F$812:$F813,0)))","v":0.6},{"$f":"IF($H812>$C812,INDEX(AV$750:AV811,MATCH($C812,$F$750:$F811,0)),INDEX(AV$812:AV813,MATCH($C812,$F$812:$F813,0)))","v":112357.5},{"$f":"IF($H812>$C812,INDEX(AW$750:AW811,MATCH($C812,$F$750:$F811,0)),INDEX(AW$812:AW813,MATCH($C812,$F$812:$F813,0)))","v":3589},{"$f":"IF($H812>$C812,INDEX(AX$750:AX811,MATCH($C812,$F$750:$F811,0)),INDEX(AX$812:AX813,MATCH($C812,$F$812:$F813,0)))","v":0.2},{"$f":"IF($H812>$C812,INDEX(AY$750:AY811,MATCH($C812,$F$750:$F811,0)),INDEX(AY$812:AY813,MATCH($C812,$F$812:$F813,0)))","v":11},{"$f":"IF($H812>$C812,INDEX(AZ$750:AZ811,MATCH($C812,$F$750:$F811,0)),INDEX(AZ$812:AZ813,MATCH($C812,$F$812:$F813,0)))","v":100000},null,{"$f":"IF($H812>$C812,INDEX(BB$750:BB811,MATCH($C812,$F$750:$F811,0)),INDEX(BB$812:BB813,MATCH($C812,$F$812:$F813,0)))","v":27013.851905932654},{"$f":"IF($H812>$C812,INDEX(BC$750:BC811,MATCH($C812,$F$750:$F811,0)),INDEX(BC$812:BC813,MATCH($C812,$F$812:$F813,0)))","v":1.6148642629219099},{"$f":"IF($H812>$C812,INDEX(BD$750:BD811,MATCH($C812,$F$750:$F811,0)),INDEX(BD$812:BD813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(BE$750:BE811,MATCH($C812,$F$750:$F811,0)),INDEX(BE$812:BE813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(BF$750:BF811,MATCH($C812,$F$750:$F811,0)),INDEX(BF$812:BF813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(BG$750:BG811,MATCH($C812,$F$750:$F811,0)),INDEX(BG$812:BG813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(BH$750:BH811,MATCH($C812,$F$750:$F811,0)),INDEX(BH$812:BH813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(BI$750:BI811,MATCH($C812,$F$750:$F811,0)),INDEX(BI$812:BI813,MATCH($C812,$F$812:$F813,0)))","v":0},{"$f":"IF($H812>$C812,INDEX(BJ$750:BJ811,MATCH($C812,$F$750:$F811,0)),INDEX(BJ$812:BJ813,MATCH($C812,$F$812:$F813,0)))","v":43623.704046755563},null,{"$f":"IF($H812>$C812,INDEX(BL$750:BL811,MATCH($C812,$F$750:$F811,0)),INDEX(BL$812:BL813,MATCH($C812,$F$812:$F813,0)))","v":1},null,{"$f":"IF($H812>$C812,INDEX(BN$750:BN811,MATCH($C812,$F$750:$F811,0)),INDEX(BN$812:BN813,MATCH($C812,$F$812:$F813,0)))","v":2660.8451745763746},{"$f":"IF($H812>$C812,INDEX(BO$750:BO811,MATCH($C812,$F$750:$F811,0)),INDEX(BO$812:BO813,MATCH($C812,$F$812:$F813,0)))","v":125700.60396407392}]
[null,0.1,{"$f":"IF(COUNTIF(H809:H813,H813)=1,D813+0.1,IF(COUNTIF(H809:H813,H813)=2,D813+0.2,IF(COUNTIF(H809:H813,H813)=3,D813+0.3,0)))","v":0.1},{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H813)),ABS($E$813:$E$875-H813),0))","v":0},0,0.1,0,0,0,{"$f":"J827","v":"Lastbil MED anhænger"},"Volvo","Mest typiske","Mest typiske",{"$f":"input_år","v":2021},{"$f":"O810-1","v":2000},null,null,null,{"$f":"SUM(Lastbiler_trafikarbejde!H54:H74)","v":521.29606710334781},{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H813,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":84.260904545972011},null,0.17821133406085352,111200.64721591733,1650000,0,656860,13.8,2000,{"$f":"BL813*AH813","v":0.4},null,null,null,null,0.4,1,0,0,0.52196004667256779,{"$f":"1-AL813/(X813/Z813)","v":0.79220928711676186},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ813","v":125842.84246096842},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W813","v":111200.64721591733},0.87268235294117646,{"$f":"12*800*25%","v":2400},3,0,{"$f":"12*800","v":9600},3,1,{"$f":"PRODUCT(BB813:BC813)+PRODUCT(BD813:BF813)+PRODUCT(BG813:BI813)","v":125842.84246096842},null,{"$f":"BL827","v":1},null,{"$f":"AL813*W813","v":58042.295010839953},{"$f":"-PMT(Lånerente,AA813,X813)","v":157903.30912883286}]
[null,0.2,{"$f":"IF(COUNTIF(H810:H814,H814)=1,D814+0.1,IF(COUNTIF(H810:H814,H814)=2,D814+0.2,IF(COUNTIF(H810:H814,H814)=3,D814+0.3,0)))","v":0.2},{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H814)),ABS($E$813:$E$875-H814),0))","v":0},0,0.2,0,0,0,{"$f":"J813","v":"Lastbil MED anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"input_år","v":2021},{"$f":"O811-1","v":2000},null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H814,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":84.260904545972011},null,0.12903010131621065,82429.411105716907,1650000,0,656860,13.8,2000,{"$f":"BL814*AH814","v":0.4},null,null,null,null,0.4,1,0,0,0.52196004667256779,{"$f":"1-AL814/(X814/Z814)","v":0.79220928711676186},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ814","v":100734.69243529257},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W814","v":82429.411105716907},0.87268235294117646,{"$f":"12*800*25%","v":2400},3,0,{"$f":"12*800","v":9600},3,1,{"$f":"PRODUCT(BB814:BC814)+PRODUCT(BD814:BF814)+PRODUCT(BG814:BI814)","v":100734.69243529257},null,{"$f":"BL813","v":1},null,{"$f":"AL814*W814","v":43024.859267932276},{"$f":"-PMT(Lånerente,AA814,X814)","v":157903.30912883286}]
[null,{"$f":"IF(COUNTIF(I813:I815,I815)=1,I815+0.1,IF(COUNTIF(I813:I815,I815)=2,I815+0.2,IF(COUNTIF(I813:I815,I815)=3,I815+0.3,0)))","v":0.3},{"$f":"IF(COUNTIF(H812:H815,H815)=1,D815+0.1,IF(COUNTIF(H812:H815,H815)=2,D815+0.2,IF(COUNTIF(H812:H815,H815)=3,D815+0.3,0)))","v":0.3},{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H815)),ABS($E$813:$E$875-H815),0))","v":0},{"$f":"(IF(G815=0,0,H815))*1","v":0},0.3,0,0,{"$f":"H815+input_år-original_år","v":0},{"$f":"J814","v":"Lastbil MED anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"input_år","v":2021},{"$f":"O812-1","v":2000},null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H815,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":84.260904545972011},null,8.4243647554981357E-2,66481.176242138739,1650000,0,656860,13.8,2000,{"$f":"BL815*AH815","v":0.4},null,null,null,null,0.4,1,0,0,0.52196004667256779,{"$f":"1-AL815/(X815/Z815)","v":0.79220928711676186},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ815","v":86816.949309286676},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W815","v":66481.176242138739},0.87268235294117646,{"$f":"12*800*25%","v":2400},3,0,{"$f":"12*800","v":9600},3,1,{"$f":"PRODUCT(BB815:BC815)+PRODUCT(BD815:BF815)+PRODUCT(BG815:BI815)","v":86816.949309286676},null,{"$f":"BL814","v":1},null,{"$f":"AL815*W815","v":34700.517854193939},{"$f":"-PMT(Lånerente,AA815,X815)","v":157903.30912883286}]
[null,1.1000000000000001,0.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H816)),ABS($E$813:$E$875-H816),0))","v":0},0,{"$f":"(IF(E816=0,0,IF(COUNTIF(E814:E816,E816)=1,E816&\",1\",IF(COUNTIF(E814:E816,E816)=2,E816&\",2\",IF(COUNTIF(E814:E816,E816)=3,E816&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H816>$C816,INDEX(J$813:J815,MATCH($C816,$F$813:$F815,0)),INDEX(J817:J$875,MATCH($C816,$F817:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H816>$C816,INDEX(K$813:K815,MATCH($C816,$F$813:$F815,0)),INDEX(K817:K$875,MATCH($C816,$F817:$F$875,0)))","v":"Volvo"},{"$f":"IF($H816>$C816,INDEX(L$813:L815,MATCH($C816,$F$813:$F815,0)),INDEX(L817:L$875,MATCH($C816,$F817:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H816>$C816,INDEX(M$813:M815,MATCH($C816,$F$813:$F815,0)),INDEX(M817:M$875,MATCH($C816,$F817:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H816>$C816,INDEX(N$813:N815,MATCH($C816,$F$813:$F815,0)),INDEX(N817:N$875,MATCH($C816,$F817:$F$875,0)))","v":2021},{"$f":"O813-1","v":1999},{"$f":"IF($H816>$C816,INDEX(P$813:P815,MATCH($C816,$F$813:$F815,0)),INDEX(P817:P$875,MATCH($C816,$F817:$F$875,0)))","v":0},{"$f":"IF($H816>$C816,INDEX(Q$813:Q815,MATCH($C816,$F$813:$F815,0)),INDEX(Q817:Q$875,MATCH($C816,$F817:$F$875,0)))","v":0},{"$f":"IF($H816>$C816,INDEX(R$813:R815,MATCH($C816,$F$813:$F815,0)),INDEX(R817:R$875,MATCH($C816,$F817:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H816,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":74.955349309557207},null,{"$f":"IF($H816>$C816,INDEX(V$813:V815,MATCH($C816,$F$813:$F815,0)),INDEX(V817:V$875,MATCH($C816,$F817:$F$875,0)))","v":0.17821133406085352},{"$f":"IF($H816>$C816,INDEX(W$813:W815,MATCH($C816,$F$813:$F815,0)),INDEX(W817:W$875,MATCH($C816,$F817:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H816>$C816,INDEX(X$813:X815,MATCH($C816,$F$813:$F815,0)),INDEX(X817:X$875,MATCH($C816,$F817:$F$875,0)))","v":1650000},{"$f":"IF($H816>$C816,INDEX(Y$813:Y815,MATCH($C816,$F$813:$F815,0)),INDEX(Y817:Y$875,MATCH($C816,$F817:$F$875,0)))","v":0},{"$f":"IF($H816>$C816,INDEX(Z$813:Z815,MATCH($C816,$F$813:$F815,0)),INDEX(Z817:Z$875,MATCH($C816,$F817:$F$875,0)))","v":656860},{"$f":"IF($H816>$C816,INDEX(AA$813:AA815,MATCH($C816,$F$813:$F815,0)),INDEX(AA817:AA$875,MATCH($C816,$F817:$F$875,0)))","v":13.8},{"$f":"IF($H816>$C816,INDEX(AB$813:AB815,MATCH($C816,$F$813:$F815,0)),INDEX(AB817:AB$875,MATCH($C816,$F817:$F$875,0)))","v":2000},{"$f":"IF($H816>$C816,INDEX(AC$813:AC815,MATCH($C816,$F$813:$F815,0)),INDEX(AC817:AC$875,MATCH($C816,$F817:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H816>$C816,INDEX(AH$813:AH815,MATCH($C816,$F$813:$F815,0)),INDEX(AH817:AH$875,MATCH($C816,$F817:$F$875,0)))","v":0.4},{"$f":"IF($H816>$C816,INDEX(AI$813:AI815,MATCH($C816,$F$813:$F815,0)),INDEX(AI817:AI$875,MATCH($C816,$F817:$F$875,0)))","v":1},{"$f":"IF($H816>$C816,INDEX(AJ$813:AJ815,MATCH($C816,$F$813:$F815,0)),INDEX(AJ817:AJ$875,MATCH($C816,$F817:$F$875,0)))","v":0},{"$f":"IF($H816>$C816,INDEX(AK$813:AK815,MATCH($C816,$F$813:$F815,0)),INDEX(AK817:AK$875,MATCH($C816,$F817:$F$875,0)))","v":0},{"$f":"IF($H816>$C816,INDEX(AL$813:AL815,MATCH($C816,$F$813:$F815,0)),INDEX(AL817:AL$875,MATCH($C816,$F817:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H816>$C816,INDEX(AM$813:AM815,MATCH($C816,$F$813:$F815,0)),INDEX(AM817:AM$875,MATCH($C816,$F817:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H816>$C816,INDEX(AN$813:AN815,MATCH($C816,$F$813:$F815,0)),INDEX(AN817:AN$875,MATCH($C816,$F817:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H816>$C816,INDEX(AQ$813:AQ815,MATCH($C816,$F$813:$F815,0)),INDEX(AQ817:AQ$875,MATCH($C816,$F817:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H816>$C816,INDEX(AR$813:AR815,MATCH($C816,$F$813:$F815,0)),INDEX(AR817:AR$875,MATCH($C816,$F817:$F$875,0)))","v":9318},{"$f":"IF($H816>$C816,INDEX(AS$813:AS815,MATCH($C816,$F$813:$F815,0)),INDEX(AS817:AS$875,MATCH($C816,$F817:$F$875,0)))","v":0},{"$f":"IF($H816>$C816,INDEX(AT$813:AT815,MATCH($C816,$F$813:$F815,0)),INDEX(AT817:AT$875,MATCH($C816,$F817:$F$875,0)))","v":125842.84246096842},{"$f":"IF($H816>$C816,INDEX(AU$813:AU815,MATCH($C816,$F$813:$F815,0)),INDEX(AU817:AU$875,MATCH($C816,$F817:$F$875,0)))","v":0.6},{"$f":"IF($H816>$C816,INDEX(AV$813:AV815,MATCH($C816,$F$813:$F815,0)),INDEX(AV817:AV$875,MATCH($C816,$F817:$F$875,0)))","v":119426},{"$f":"IF($H816>$C816,INDEX(AW$813:AW815,MATCH($C816,$F$813:$F815,0)),INDEX(AW817:AW$875,MATCH($C816,$F817:$F$875,0)))","v":3589},{"$f":"IF($H816>$C816,INDEX(AX$813:AX815,MATCH($C816,$F$813:$F815,0)),INDEX(AX817:AX$875,MATCH($C816,$F817:$F$875,0)))","v":0.2},{"$f":"IF($H816>$C816,INDEX(AY$813:AY815,MATCH($C816,$F$813:$F815,0)),INDEX(AY817:AY$875,MATCH($C816,$F817:$F$875,0)))","v":16},{"$f":"IF($H816>$C816,INDEX(AZ$813:AZ815,MATCH($C816,$F$813:$F815,0)),INDEX(AZ817:AZ$875,MATCH($C816,$F817:$F$875,0)))","v":150000},null,{"$f":"IF($H816>$C816,INDEX(BB$813:BB815,MATCH($C816,$F$813:$F815,0)),INDEX(BB817:BB$875,MATCH($C816,$F817:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H816>$C816,INDEX(BC$813:BC815,MATCH($C816,$F$813:$F815,0)),INDEX(BC817:BC$875,MATCH($C816,$F817:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H816>$C816,INDEX(BD$813:BD815,MATCH($C816,$F$813:$F815,0)),INDEX(BD817:BD$875,MATCH($C816,$F817:$F$875,0)))","v":2400},{"$f":"IF($H816>$C816,INDEX(BE$813:BE815,MATCH($C816,$F$813:$F815,0)),INDEX(BE817:BE$875,MATCH($C816,$F817:$F$875,0)))","v":3},{"$f":"IF($H816>$C816,INDEX(BF$813:BF815,MATCH($C816,$F$813:$F815,0)),INDEX(BF817:BF$875,MATCH($C816,$F817:$F$875,0)))","v":0},{"$f":"IF($H816>$C816,INDEX(BG$813:BG815,MATCH($C816,$F$813:$F815,0)),INDEX(BG817:BG$875,MATCH($C816,$F817:$F$875,0)))","v":9600},{"$f":"IF($H816>$C816,INDEX(BH$813:BH815,MATCH($C816,$F$813:$F815,0)),INDEX(BH817:BH$875,MATCH($C816,$F817:$F$875,0)))","v":3},{"$f":"IF($H816>$C816,INDEX(BI$813:BI815,MATCH($C816,$F$813:$F815,0)),INDEX(BI817:BI$875,MATCH($C816,$F817:$F$875,0)))","v":1},{"$f":"IF($H816>$C816,INDEX(BJ$813:BJ815,MATCH($C816,$F$813:$F815,0)),INDEX(BJ817:BJ$875,MATCH($C816,$F817:$F$875,0)))","v":125842.84246096842},null,{"$f":"IF($H816>$C816,INDEX(BL$813:BL815,MATCH($C816,$F$813:$F815,0)),INDEX(BL817:BL$875,MATCH($C816,$F817:$F$875,0)))","v":1},null,{"$f":"IF($H816>$C816,INDEX(BN$813:BN815,MATCH($C816,$F$813:$F815,0)),INDEX(BN817:BN$875,MATCH($C816,$F817:$F$875,0)))","v":58042.295010839953},{"$f":"IF($H816>$C816,INDEX(BO$813:BO815,MATCH($C816,$F$813:$F815,0)),INDEX(BO817:BO$875,MATCH($C816,$F817:$F$875,0)))","v":157903.30912883286}]
[null,1.2,0.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H817)),ABS($E$813:$E$875-H817),0))","v":0},0,{"$f":"(IF(E817=0,0,IF(COUNTIF(E815:E817,E817)=1,E817&\",1\",IF(COUNTIF(E815:E817,E817)=2,E817&\",2\",IF(COUNTIF(E815:E817,E817)=3,E817&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H817>$C817,INDEX(J$813:J816,MATCH($C817,$F$813:$F816,0)),INDEX(J818:J$875,MATCH($C817,$F818:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H817>$C817,INDEX(K$813:K816,MATCH($C817,$F$813:$F816,0)),INDEX(K818:K$875,MATCH($C817,$F818:$F$875,0)))","v":"Man"},{"$f":"IF($H817>$C817,INDEX(L$813:L816,MATCH($C817,$F$813:$F816,0)),INDEX(L818:L$875,MATCH($C817,$F818:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H817>$C817,INDEX(M$813:M816,MATCH($C817,$F$813:$F816,0)),INDEX(M818:M$875,MATCH($C817,$F818:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H817>$C817,INDEX(N$813:N816,MATCH($C817,$F$813:$F816,0)),INDEX(N818:N$875,MATCH($C817,$F818:$F$875,0)))","v":2021},{"$f":"O814-1","v":1999},{"$f":"IF($H817>$C817,INDEX(P$813:P816,MATCH($C817,$F$813:$F816,0)),INDEX(P818:P$875,MATCH($C817,$F818:$F$875,0)))","v":0},{"$f":"IF($H817>$C817,INDEX(Q$813:Q816,MATCH($C817,$F$813:$F816,0)),INDEX(Q818:Q$875,MATCH($C817,$F818:$F$875,0)))","v":0},{"$f":"IF($H817>$C817,INDEX(R$813:R816,MATCH($C817,$F$813:$F816,0)),INDEX(R818:R$875,MATCH($C817,$F818:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H817,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":74.955349309557207},null,{"$f":"IF($H817>$C817,INDEX(V$813:V816,MATCH($C817,$F$813:$F816,0)),INDEX(V818:V$875,MATCH($C817,$F818:$F$875,0)))","v":0.12903010131621065},{"$f":"IF($H817>$C817,INDEX(W$813:W816,MATCH($C817,$F$813:$F816,0)),INDEX(W818:W$875,MATCH($C817,$F818:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H817>$C817,INDEX(X$813:X816,MATCH($C817,$F$813:$F816,0)),INDEX(X818:X$875,MATCH($C817,$F818:$F$875,0)))","v":1650000},{"$f":"IF($H817>$C817,INDEX(Y$813:Y816,MATCH($C817,$F$813:$F816,0)),INDEX(Y818:Y$875,MATCH($C817,$F818:$F$875,0)))","v":0},{"$f":"IF($H817>$C817,INDEX(Z$813:Z816,MATCH($C817,$F$813:$F816,0)),INDEX(Z818:Z$875,MATCH($C817,$F818:$F$875,0)))","v":656860},{"$f":"IF($H817>$C817,INDEX(AA$813:AA816,MATCH($C817,$F$813:$F816,0)),INDEX(AA818:AA$875,MATCH($C817,$F818:$F$875,0)))","v":13.8},{"$f":"IF($H817>$C817,INDEX(AB$813:AB816,MATCH($C817,$F$813:$F816,0)),INDEX(AB818:AB$875,MATCH($C817,$F818:$F$875,0)))","v":2000},{"$f":"IF($H817>$C817,INDEX(AC$813:AC816,MATCH($C817,$F$813:$F816,0)),INDEX(AC818:AC$875,MATCH($C817,$F818:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H817>$C817,INDEX(AH$813:AH816,MATCH($C817,$F$813:$F816,0)),INDEX(AH818:AH$875,MATCH($C817,$F818:$F$875,0)))","v":0.4},{"$f":"IF($H817>$C817,INDEX(AI$813:AI816,MATCH($C817,$F$813:$F816,0)),INDEX(AI818:AI$875,MATCH($C817,$F818:$F$875,0)))","v":1},{"$f":"IF($H817>$C817,INDEX(AJ$813:AJ816,MATCH($C817,$F$813:$F816,0)),INDEX(AJ818:AJ$875,MATCH($C817,$F818:$F$875,0)))","v":0},{"$f":"IF($H817>$C817,INDEX(AK$813:AK816,MATCH($C817,$F$813:$F816,0)),INDEX(AK818:AK$875,MATCH($C817,$F818:$F$875,0)))","v":0},{"$f":"IF($H817>$C817,INDEX(AL$813:AL816,MATCH($C817,$F$813:$F816,0)),INDEX(AL818:AL$875,MATCH($C817,$F818:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H817>$C817,INDEX(AM$813:AM816,MATCH($C817,$F$813:$F816,0)),INDEX(AM818:AM$875,MATCH($C817,$F818:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H817>$C817,INDEX(AN$813:AN816,MATCH($C817,$F$813:$F816,0)),INDEX(AN818:AN$875,MATCH($C817,$F818:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H817>$C817,INDEX(AQ$813:AQ816,MATCH($C817,$F$813:$F816,0)),INDEX(AQ818:AQ$875,MATCH($C817,$F818:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H817>$C817,INDEX(AR$813:AR816,MATCH($C817,$F$813:$F816,0)),INDEX(AR818:AR$875,MATCH($C817,$F818:$F$875,0)))","v":9318},{"$f":"IF($H817>$C817,INDEX(AS$813:AS816,MATCH($C817,$F$813:$F816,0)),INDEX(AS818:AS$875,MATCH($C817,$F818:$F$875,0)))","v":0},{"$f":"IF($H817>$C817,INDEX(AT$813:AT816,MATCH($C817,$F$813:$F816,0)),INDEX(AT818:AT$875,MATCH($C817,$F818:$F$875,0)))","v":100734.69243529257},{"$f":"IF($H817>$C817,INDEX(AU$813:AU816,MATCH($C817,$F$813:$F816,0)),INDEX(AU818:AU$875,MATCH($C817,$F818:$F$875,0)))","v":0.6},{"$f":"IF($H817>$C817,INDEX(AV$813:AV816,MATCH($C817,$F$813:$F816,0)),INDEX(AV818:AV$875,MATCH($C817,$F818:$F$875,0)))","v":119426},{"$f":"IF($H817>$C817,INDEX(AW$813:AW816,MATCH($C817,$F$813:$F816,0)),INDEX(AW818:AW$875,MATCH($C817,$F818:$F$875,0)))","v":3589},{"$f":"IF($H817>$C817,INDEX(AX$813:AX816,MATCH($C817,$F$813:$F816,0)),INDEX(AX818:AX$875,MATCH($C817,$F818:$F$875,0)))","v":0.2},{"$f":"IF($H817>$C817,INDEX(AY$813:AY816,MATCH($C817,$F$813:$F816,0)),INDEX(AY818:AY$875,MATCH($C817,$F818:$F$875,0)))","v":16},{"$f":"IF($H817>$C817,INDEX(AZ$813:AZ816,MATCH($C817,$F$813:$F816,0)),INDEX(AZ818:AZ$875,MATCH($C817,$F818:$F$875,0)))","v":150000},null,{"$f":"IF($H817>$C817,INDEX(BB$813:BB816,MATCH($C817,$F$813:$F816,0)),INDEX(BB818:BB$875,MATCH($C817,$F818:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H817>$C817,INDEX(BC$813:BC816,MATCH($C817,$F$813:$F816,0)),INDEX(BC818:BC$875,MATCH($C817,$F818:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H817>$C817,INDEX(BD$813:BD816,MATCH($C817,$F$813:$F816,0)),INDEX(BD818:BD$875,MATCH($C817,$F818:$F$875,0)))","v":2400},{"$f":"IF($H817>$C817,INDEX(BE$813:BE816,MATCH($C817,$F$813:$F816,0)),INDEX(BE818:BE$875,MATCH($C817,$F818:$F$875,0)))","v":3},{"$f":"IF($H817>$C817,INDEX(BF$813:BF816,MATCH($C817,$F$813:$F816,0)),INDEX(BF818:BF$875,MATCH($C817,$F818:$F$875,0)))","v":0},{"$f":"IF($H817>$C817,INDEX(BG$813:BG816,MATCH($C817,$F$813:$F816,0)),INDEX(BG818:BG$875,MATCH($C817,$F818:$F$875,0)))","v":9600},{"$f":"IF($H817>$C817,INDEX(BH$813:BH816,MATCH($C817,$F$813:$F816,0)),INDEX(BH818:BH$875,MATCH($C817,$F818:$F$875,0)))","v":3},{"$f":"IF($H817>$C817,INDEX(BI$813:BI816,MATCH($C817,$F$813:$F816,0)),INDEX(BI818:BI$875,MATCH($C817,$F818:$F$875,0)))","v":1},{"$f":"IF($H817>$C817,INDEX(BJ$813:BJ816,MATCH($C817,$F$813:$F816,0)),INDEX(BJ818:BJ$875,MATCH($C817,$F818:$F$875,0)))","v":100734.69243529257},null,{"$f":"IF($H817>$C817,INDEX(BL$813:BL816,MATCH($C817,$F$813:$F816,0)),INDEX(BL818:BL$875,MATCH($C817,$F818:$F$875,0)))","v":1},null,{"$f":"IF($H817>$C817,INDEX(BN$813:BN816,MATCH($C817,$F$813:$F816,0)),INDEX(BN818:BN$875,MATCH($C817,$F818:$F$875,0)))","v":43024.859267932276},{"$f":"IF($H817>$C817,INDEX(BO$813:BO816,MATCH($C817,$F$813:$F816,0)),INDEX(BO818:BO$875,MATCH($C817,$F818:$F$875,0)))","v":157903.30912883286}]
[null,1.3,0.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H818)),ABS($E$813:$E$875-H818),0))","v":0},0,0,0,1,1,{"$f":"IF($H818>$C818,INDEX(J$813:J817,MATCH($C818,$F$813:$F817,0)),INDEX(J819:J$875,MATCH($C818,$F819:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H818>$C818,INDEX(K$813:K817,MATCH($C818,$F$813:$F817,0)),INDEX(K819:K$875,MATCH($C818,$F819:$F$875,0)))","v":"Scania"},{"$f":"IF($H818>$C818,INDEX(L$813:L817,MATCH($C818,$F$813:$F817,0)),INDEX(L819:L$875,MATCH($C818,$F819:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H818>$C818,INDEX(M$813:M817,MATCH($C818,$F$813:$F817,0)),INDEX(M819:M$875,MATCH($C818,$F819:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H818>$C818,INDEX(N$813:N817,MATCH($C818,$F$813:$F817,0)),INDEX(N819:N$875,MATCH($C818,$F819:$F$875,0)))","v":2021},1999,{"$f":"IF($H818>$C818,INDEX(P$813:P817,MATCH($C818,$F$813:$F817,0)),INDEX(P819:P$875,MATCH($C818,$F819:$F$875,0)))","v":0},{"$f":"IF($H818>$C818,INDEX(Q$813:Q817,MATCH($C818,$F$813:$F817,0)),INDEX(Q819:Q$875,MATCH($C818,$F819:$F$875,0)))","v":0},{"$f":"IF($H818>$C818,INDEX(R$813:R817,MATCH($C818,$F$813:$F817,0)),INDEX(R819:R$875,MATCH($C818,$F819:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H818,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":74.955349309557207},null,{"$f":"IF($H818>$C818,INDEX(V$813:V817,MATCH($C818,$F$813:$F817,0)),INDEX(V819:V$875,MATCH($C818,$F819:$F$875,0)))","v":8.4243647554981357E-2},{"$f":"IF($H818>$C818,INDEX(W$813:W817,MATCH($C818,$F$813:$F817,0)),INDEX(W819:W$875,MATCH($C818,$F819:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H818>$C818,INDEX(X$813:X817,MATCH($C818,$F$813:$F817,0)),INDEX(X819:X$875,MATCH($C818,$F819:$F$875,0)))","v":1650000},{"$f":"IF($H818>$C818,INDEX(Y$813:Y817,MATCH($C818,$F$813:$F817,0)),INDEX(Y819:Y$875,MATCH($C818,$F819:$F$875,0)))","v":0},{"$f":"IF($H818>$C818,INDEX(Z$813:Z817,MATCH($C818,$F$813:$F817,0)),INDEX(Z819:Z$875,MATCH($C818,$F819:$F$875,0)))","v":656860},{"$f":"IF($H818>$C818,INDEX(AA$813:AA817,MATCH($C818,$F$813:$F817,0)),INDEX(AA819:AA$875,MATCH($C818,$F819:$F$875,0)))","v":13.8},{"$f":"IF($H818>$C818,INDEX(AB$813:AB817,MATCH($C818,$F$813:$F817,0)),INDEX(AB819:AB$875,MATCH($C818,$F819:$F$875,0)))","v":2000},{"$f":"IF($H818>$C818,INDEX(AC$813:AC817,MATCH($C818,$F$813:$F817,0)),INDEX(AC819:AC$875,MATCH($C818,$F819:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H818>$C818,INDEX(AH$813:AH817,MATCH($C818,$F$813:$F817,0)),INDEX(AH819:AH$875,MATCH($C818,$F819:$F$875,0)))","v":0.4},{"$f":"IF($H818>$C818,INDEX(AI$813:AI817,MATCH($C818,$F$813:$F817,0)),INDEX(AI819:AI$875,MATCH($C818,$F819:$F$875,0)))","v":1},{"$f":"IF($H818>$C818,INDEX(AJ$813:AJ817,MATCH($C818,$F$813:$F817,0)),INDEX(AJ819:AJ$875,MATCH($C818,$F819:$F$875,0)))","v":0},{"$f":"IF($H818>$C818,INDEX(AK$813:AK817,MATCH($C818,$F$813:$F817,0)),INDEX(AK819:AK$875,MATCH($C818,$F819:$F$875,0)))","v":0},{"$f":"IF($H818>$C818,INDEX(AL$813:AL817,MATCH($C818,$F$813:$F817,0)),INDEX(AL819:AL$875,MATCH($C818,$F819:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H818>$C818,INDEX(AM$813:AM817,MATCH($C818,$F$813:$F817,0)),INDEX(AM819:AM$875,MATCH($C818,$F819:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H818>$C818,INDEX(AN$813:AN817,MATCH($C818,$F$813:$F817,0)),INDEX(AN819:AN$875,MATCH($C818,$F819:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H818>$C818,INDEX(AQ$813:AQ817,MATCH($C818,$F$813:$F817,0)),INDEX(AQ819:AQ$875,MATCH($C818,$F819:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H818>$C818,INDEX(AR$813:AR817,MATCH($C818,$F$813:$F817,0)),INDEX(AR819:AR$875,MATCH($C818,$F819:$F$875,0)))","v":9318},{"$f":"IF($H818>$C818,INDEX(AS$813:AS817,MATCH($C818,$F$813:$F817,0)),INDEX(AS819:AS$875,MATCH($C818,$F819:$F$875,0)))","v":0},{"$f":"IF($H818>$C818,INDEX(AT$813:AT817,MATCH($C818,$F$813:$F817,0)),INDEX(AT819:AT$875,MATCH($C818,$F819:$F$875,0)))","v":86816.949309286676},{"$f":"IF($H818>$C818,INDEX(AU$813:AU817,MATCH($C818,$F$813:$F817,0)),INDEX(AU819:AU$875,MATCH($C818,$F819:$F$875,0)))","v":0.6},{"$f":"IF($H818>$C818,INDEX(AV$813:AV817,MATCH($C818,$F$813:$F817,0)),INDEX(AV819:AV$875,MATCH($C818,$F819:$F$875,0)))","v":119426},{"$f":"IF($H818>$C818,INDEX(AW$813:AW817,MATCH($C818,$F$813:$F817,0)),INDEX(AW819:AW$875,MATCH($C818,$F819:$F$875,0)))","v":3589},{"$f":"IF($H818>$C818,INDEX(AX$813:AX817,MATCH($C818,$F$813:$F817,0)),INDEX(AX819:AX$875,MATCH($C818,$F819:$F$875,0)))","v":0.2},{"$f":"IF($H818>$C818,INDEX(AY$813:AY817,MATCH($C818,$F$813:$F817,0)),INDEX(AY819:AY$875,MATCH($C818,$F819:$F$875,0)))","v":16},{"$f":"IF($H818>$C818,INDEX(AZ$813:AZ817,MATCH($C818,$F$813:$F817,0)),INDEX(AZ819:AZ$875,MATCH($C818,$F819:$F$875,0)))","v":150000},null,{"$f":"IF($H818>$C818,INDEX(BB$813:BB817,MATCH($C818,$F$813:$F817,0)),INDEX(BB819:BB$875,MATCH($C818,$F819:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H818>$C818,INDEX(BC$813:BC817,MATCH($C818,$F$813:$F817,0)),INDEX(BC819:BC$875,MATCH($C818,$F819:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H818>$C818,INDEX(BD$813:BD817,MATCH($C818,$F$813:$F817,0)),INDEX(BD819:BD$875,MATCH($C818,$F819:$F$875,0)))","v":2400},{"$f":"IF($H818>$C818,INDEX(BE$813:BE817,MATCH($C818,$F$813:$F817,0)),INDEX(BE819:BE$875,MATCH($C818,$F819:$F$875,0)))","v":3},{"$f":"IF($H818>$C818,INDEX(BF$813:BF817,MATCH($C818,$F$813:$F817,0)),INDEX(BF819:BF$875,MATCH($C818,$F819:$F$875,0)))","v":0},{"$f":"IF($H818>$C818,INDEX(BG$813:BG817,MATCH($C818,$F$813:$F817,0)),INDEX(BG819:BG$875,MATCH($C818,$F819:$F$875,0)))","v":9600},{"$f":"IF($H818>$C818,INDEX(BH$813:BH817,MATCH($C818,$F$813:$F817,0)),INDEX(BH819:BH$875,MATCH($C818,$F819:$F$875,0)))","v":3},{"$f":"IF($H818>$C818,INDEX(BI$813:BI817,MATCH($C818,$F$813:$F817,0)),INDEX(BI819:BI$875,MATCH($C818,$F819:$F$875,0)))","v":1},{"$f":"IF($H818>$C818,INDEX(BJ$813:BJ817,MATCH($C818,$F$813:$F817,0)),INDEX(BJ819:BJ$875,MATCH($C818,$F819:$F$875,0)))","v":86816.949309286676},null,{"$f":"IF($H818>$C818,INDEX(BL$813:BL817,MATCH($C818,$F$813:$F817,0)),INDEX(BL819:BL$875,MATCH($C818,$F819:$F$875,0)))","v":1},null,{"$f":"IF($H818>$C818,INDEX(BN$813:BN817,MATCH($C818,$F$813:$F817,0)),INDEX(BN819:BN$875,MATCH($C818,$F819:$F$875,0)))","v":34700.517854193939},{"$f":"IF($H818>$C818,INDEX(BO$813:BO817,MATCH($C818,$F$813:$F817,0)),INDEX(BO819:BO$875,MATCH($C818,$F819:$F$875,0)))","v":157903.30912883286}]
[null,2.1,0.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H819)),ABS($E$813:$E$875-H819),0))","v":0},0,0,0,2,2,{"$f":"IF($H819>$C819,INDEX(J$813:J818,MATCH($C819,$F$813:$F818,0)),INDEX(J820:J$875,MATCH($C819,$F820:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H819>$C819,INDEX(K$813:K818,MATCH($C819,$F$813:$F818,0)),INDEX(K820:K$875,MATCH($C819,$F820:$F$875,0)))","v":"Volvo"},{"$f":"IF($H819>$C819,INDEX(L$813:L818,MATCH($C819,$F$813:$F818,0)),INDEX(L820:L$875,MATCH($C819,$F820:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H819>$C819,INDEX(M$813:M818,MATCH($C819,$F$813:$F818,0)),INDEX(M820:M$875,MATCH($C819,$F820:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H819>$C819,INDEX(N$813:N818,MATCH($C819,$F$813:$F818,0)),INDEX(N820:N$875,MATCH($C819,$F820:$F$875,0)))","v":2021},1998,{"$f":"IF($H819>$C819,INDEX(P$813:P818,MATCH($C819,$F$813:$F818,0)),INDEX(P820:P$875,MATCH($C819,$F820:$F$875,0)))","v":0},{"$f":"IF($H819>$C819,INDEX(Q$813:Q818,MATCH($C819,$F$813:$F818,0)),INDEX(Q820:Q$875,MATCH($C819,$F820:$F$875,0)))","v":0},{"$f":"IF($H819>$C819,INDEX(R$813:R818,MATCH($C819,$F$813:$F818,0)),INDEX(R820:R$875,MATCH($C819,$F820:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H819,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":70.016532486956891},null,{"$f":"IF($H819>$C819,INDEX(V$813:V818,MATCH($C819,$F$813:$F818,0)),INDEX(V820:V$875,MATCH($C819,$F820:$F$875,0)))","v":0.17821133406085352},{"$f":"IF($H819>$C819,INDEX(W$813:W818,MATCH($C819,$F$813:$F818,0)),INDEX(W820:W$875,MATCH($C819,$F820:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H819>$C819,INDEX(X$813:X818,MATCH($C819,$F$813:$F818,0)),INDEX(X820:X$875,MATCH($C819,$F820:$F$875,0)))","v":1650000},{"$f":"IF($H819>$C819,INDEX(Y$813:Y818,MATCH($C819,$F$813:$F818,0)),INDEX(Y820:Y$875,MATCH($C819,$F820:$F$875,0)))","v":0},{"$f":"IF($H819>$C819,INDEX(Z$813:Z818,MATCH($C819,$F$813:$F818,0)),INDEX(Z820:Z$875,MATCH($C819,$F820:$F$875,0)))","v":656860},{"$f":"IF($H819>$C819,INDEX(AA$813:AA818,MATCH($C819,$F$813:$F818,0)),INDEX(AA820:AA$875,MATCH($C819,$F820:$F$875,0)))","v":13.8},{"$f":"IF($H819>$C819,INDEX(AB$813:AB818,MATCH($C819,$F$813:$F818,0)),INDEX(AB820:AB$875,MATCH($C819,$F820:$F$875,0)))","v":2000},{"$f":"IF($H819>$C819,INDEX(AC$813:AC818,MATCH($C819,$F$813:$F818,0)),INDEX(AC820:AC$875,MATCH($C819,$F820:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H819>$C819,INDEX(AH$813:AH818,MATCH($C819,$F$813:$F818,0)),INDEX(AH820:AH$875,MATCH($C819,$F820:$F$875,0)))","v":0.4},{"$f":"IF($H819>$C819,INDEX(AI$813:AI818,MATCH($C819,$F$813:$F818,0)),INDEX(AI820:AI$875,MATCH($C819,$F820:$F$875,0)))","v":1},{"$f":"IF($H819>$C819,INDEX(AJ$813:AJ818,MATCH($C819,$F$813:$F818,0)),INDEX(AJ820:AJ$875,MATCH($C819,$F820:$F$875,0)))","v":0},{"$f":"IF($H819>$C819,INDEX(AK$813:AK818,MATCH($C819,$F$813:$F818,0)),INDEX(AK820:AK$875,MATCH($C819,$F820:$F$875,0)))","v":0},{"$f":"IF($H819>$C819,INDEX(AL$813:AL818,MATCH($C819,$F$813:$F818,0)),INDEX(AL820:AL$875,MATCH($C819,$F820:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H819>$C819,INDEX(AM$813:AM818,MATCH($C819,$F$813:$F818,0)),INDEX(AM820:AM$875,MATCH($C819,$F820:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H819>$C819,INDEX(AN$813:AN818,MATCH($C819,$F$813:$F818,0)),INDEX(AN820:AN$875,MATCH($C819,$F820:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H819>$C819,INDEX(AQ$813:AQ818,MATCH($C819,$F$813:$F818,0)),INDEX(AQ820:AQ$875,MATCH($C819,$F820:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H819>$C819,INDEX(AR$813:AR818,MATCH($C819,$F$813:$F818,0)),INDEX(AR820:AR$875,MATCH($C819,$F820:$F$875,0)))","v":9318},{"$f":"IF($H819>$C819,INDEX(AS$813:AS818,MATCH($C819,$F$813:$F818,0)),INDEX(AS820:AS$875,MATCH($C819,$F820:$F$875,0)))","v":0},{"$f":"IF($H819>$C819,INDEX(AT$813:AT818,MATCH($C819,$F$813:$F818,0)),INDEX(AT820:AT$875,MATCH($C819,$F820:$F$875,0)))","v":125842.84246096842},{"$f":"IF($H819>$C819,INDEX(AU$813:AU818,MATCH($C819,$F$813:$F818,0)),INDEX(AU820:AU$875,MATCH($C819,$F820:$F$875,0)))","v":0.6},{"$f":"IF($H819>$C819,INDEX(AV$813:AV818,MATCH($C819,$F$813:$F818,0)),INDEX(AV820:AV$875,MATCH($C819,$F820:$F$875,0)))","v":119426},{"$f":"IF($H819>$C819,INDEX(AW$813:AW818,MATCH($C819,$F$813:$F818,0)),INDEX(AW820:AW$875,MATCH($C819,$F820:$F$875,0)))","v":3589},{"$f":"IF($H819>$C819,INDEX(AX$813:AX818,MATCH($C819,$F$813:$F818,0)),INDEX(AX820:AX$875,MATCH($C819,$F820:$F$875,0)))","v":0.2},{"$f":"IF($H819>$C819,INDEX(AY$813:AY818,MATCH($C819,$F$813:$F818,0)),INDEX(AY820:AY$875,MATCH($C819,$F820:$F$875,0)))","v":16},{"$f":"IF($H819>$C819,INDEX(AZ$813:AZ818,MATCH($C819,$F$813:$F818,0)),INDEX(AZ820:AZ$875,MATCH($C819,$F820:$F$875,0)))","v":150000},null,{"$f":"IF($H819>$C819,INDEX(BB$813:BB818,MATCH($C819,$F$813:$F818,0)),INDEX(BB820:BB$875,MATCH($C819,$F820:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H819>$C819,INDEX(BC$813:BC818,MATCH($C819,$F$813:$F818,0)),INDEX(BC820:BC$875,MATCH($C819,$F820:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H819>$C819,INDEX(BD$813:BD818,MATCH($C819,$F$813:$F818,0)),INDEX(BD820:BD$875,MATCH($C819,$F820:$F$875,0)))","v":2400},{"$f":"IF($H819>$C819,INDEX(BE$813:BE818,MATCH($C819,$F$813:$F818,0)),INDEX(BE820:BE$875,MATCH($C819,$F820:$F$875,0)))","v":3},{"$f":"IF($H819>$C819,INDEX(BF$813:BF818,MATCH($C819,$F$813:$F818,0)),INDEX(BF820:BF$875,MATCH($C819,$F820:$F$875,0)))","v":0},{"$f":"IF($H819>$C819,INDEX(BG$813:BG818,MATCH($C819,$F$813:$F818,0)),INDEX(BG820:BG$875,MATCH($C819,$F820:$F$875,0)))","v":9600},{"$f":"IF($H819>$C819,INDEX(BH$813:BH818,MATCH($C819,$F$813:$F818,0)),INDEX(BH820:BH$875,MATCH($C819,$F820:$F$875,0)))","v":3},{"$f":"IF($H819>$C819,INDEX(BI$813:BI818,MATCH($C819,$F$813:$F818,0)),INDEX(BI820:BI$875,MATCH($C819,$F820:$F$875,0)))","v":1},{"$f":"IF($H819>$C819,INDEX(BJ$813:BJ818,MATCH($C819,$F$813:$F818,0)),INDEX(BJ820:BJ$875,MATCH($C819,$F820:$F$875,0)))","v":125842.84246096842},null,{"$f":"IF($H819>$C819,INDEX(BL$813:BL818,MATCH($C819,$F$813:$F818,0)),INDEX(BL820:BL$875,MATCH($C819,$F820:$F$875,0)))","v":1},null,{"$f":"IF($H819>$C819,INDEX(BN$813:BN818,MATCH($C819,$F$813:$F818,0)),INDEX(BN820:BN$875,MATCH($C819,$F820:$F$875,0)))","v":58042.295010839953},{"$f":"IF($H819>$C819,INDEX(BO$813:BO818,MATCH($C819,$F$813:$F818,0)),INDEX(BO820:BO$875,MATCH($C819,$F820:$F$875,0)))","v":157903.30912883286}]
[null,2.2000000000000002,0.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H820)),ABS($E$813:$E$875-H820),0))","v":0},0,0,0,2,2,{"$f":"IF($H820>$C820,INDEX(J$813:J819,MATCH($C820,$F$813:$F819,0)),INDEX(J821:J$875,MATCH($C820,$F821:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H820>$C820,INDEX(K$813:K819,MATCH($C820,$F$813:$F819,0)),INDEX(K821:K$875,MATCH($C820,$F821:$F$875,0)))","v":"Man"},{"$f":"IF($H820>$C820,INDEX(L$813:L819,MATCH($C820,$F$813:$F819,0)),INDEX(L821:L$875,MATCH($C820,$F821:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H820>$C820,INDEX(M$813:M819,MATCH($C820,$F$813:$F819,0)),INDEX(M821:M$875,MATCH($C820,$F821:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H820>$C820,INDEX(N$813:N819,MATCH($C820,$F$813:$F819,0)),INDEX(N821:N$875,MATCH($C820,$F821:$F$875,0)))","v":2021},1998,{"$f":"IF($H820>$C820,INDEX(P$813:P819,MATCH($C820,$F$813:$F819,0)),INDEX(P821:P$875,MATCH($C820,$F821:$F$875,0)))","v":0},{"$f":"IF($H820>$C820,INDEX(Q$813:Q819,MATCH($C820,$F$813:$F819,0)),INDEX(Q821:Q$875,MATCH($C820,$F821:$F$875,0)))","v":0},{"$f":"IF($H820>$C820,INDEX(R$813:R819,MATCH($C820,$F$813:$F819,0)),INDEX(R821:R$875,MATCH($C820,$F821:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H820,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":70.016532486956891},null,{"$f":"IF($H820>$C820,INDEX(V$813:V819,MATCH($C820,$F$813:$F819,0)),INDEX(V821:V$875,MATCH($C820,$F821:$F$875,0)))","v":0.12903010131621065},{"$f":"IF($H820>$C820,INDEX(W$813:W819,MATCH($C820,$F$813:$F819,0)),INDEX(W821:W$875,MATCH($C820,$F821:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H820>$C820,INDEX(X$813:X819,MATCH($C820,$F$813:$F819,0)),INDEX(X821:X$875,MATCH($C820,$F821:$F$875,0)))","v":1650000},{"$f":"IF($H820>$C820,INDEX(Y$813:Y819,MATCH($C820,$F$813:$F819,0)),INDEX(Y821:Y$875,MATCH($C820,$F821:$F$875,0)))","v":0},{"$f":"IF($H820>$C820,INDEX(Z$813:Z819,MATCH($C820,$F$813:$F819,0)),INDEX(Z821:Z$875,MATCH($C820,$F821:$F$875,0)))","v":656860},{"$f":"IF($H820>$C820,INDEX(AA$813:AA819,MATCH($C820,$F$813:$F819,0)),INDEX(AA821:AA$875,MATCH($C820,$F821:$F$875,0)))","v":13.8},{"$f":"IF($H820>$C820,INDEX(AB$813:AB819,MATCH($C820,$F$813:$F819,0)),INDEX(AB821:AB$875,MATCH($C820,$F821:$F$875,0)))","v":2000},{"$f":"IF($H820>$C820,INDEX(AC$813:AC819,MATCH($C820,$F$813:$F819,0)),INDEX(AC821:AC$875,MATCH($C820,$F821:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H820>$C820,INDEX(AH$813:AH819,MATCH($C820,$F$813:$F819,0)),INDEX(AH821:AH$875,MATCH($C820,$F821:$F$875,0)))","v":0.4},{"$f":"IF($H820>$C820,INDEX(AI$813:AI819,MATCH($C820,$F$813:$F819,0)),INDEX(AI821:AI$875,MATCH($C820,$F821:$F$875,0)))","v":1},{"$f":"IF($H820>$C820,INDEX(AJ$813:AJ819,MATCH($C820,$F$813:$F819,0)),INDEX(AJ821:AJ$875,MATCH($C820,$F821:$F$875,0)))","v":0},{"$f":"IF($H820>$C820,INDEX(AK$813:AK819,MATCH($C820,$F$813:$F819,0)),INDEX(AK821:AK$875,MATCH($C820,$F821:$F$875,0)))","v":0},{"$f":"IF($H820>$C820,INDEX(AL$813:AL819,MATCH($C820,$F$813:$F819,0)),INDEX(AL821:AL$875,MATCH($C820,$F821:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H820>$C820,INDEX(AM$813:AM819,MATCH($C820,$F$813:$F819,0)),INDEX(AM821:AM$875,MATCH($C820,$F821:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H820>$C820,INDEX(AN$813:AN819,MATCH($C820,$F$813:$F819,0)),INDEX(AN821:AN$875,MATCH($C820,$F821:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H820>$C820,INDEX(AQ$813:AQ819,MATCH($C820,$F$813:$F819,0)),INDEX(AQ821:AQ$875,MATCH($C820,$F821:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H820>$C820,INDEX(AR$813:AR819,MATCH($C820,$F$813:$F819,0)),INDEX(AR821:AR$875,MATCH($C820,$F821:$F$875,0)))","v":9318},{"$f":"IF($H820>$C820,INDEX(AS$813:AS819,MATCH($C820,$F$813:$F819,0)),INDEX(AS821:AS$875,MATCH($C820,$F821:$F$875,0)))","v":0},{"$f":"IF($H820>$C820,INDEX(AT$813:AT819,MATCH($C820,$F$813:$F819,0)),INDEX(AT821:AT$875,MATCH($C820,$F821:$F$875,0)))","v":100734.69243529257},{"$f":"IF($H820>$C820,INDEX(AU$813:AU819,MATCH($C820,$F$813:$F819,0)),INDEX(AU821:AU$875,MATCH($C820,$F821:$F$875,0)))","v":0.6},{"$f":"IF($H820>$C820,INDEX(AV$813:AV819,MATCH($C820,$F$813:$F819,0)),INDEX(AV821:AV$875,MATCH($C820,$F821:$F$875,0)))","v":119426},{"$f":"IF($H820>$C820,INDEX(AW$813:AW819,MATCH($C820,$F$813:$F819,0)),INDEX(AW821:AW$875,MATCH($C820,$F821:$F$875,0)))","v":3589},{"$f":"IF($H820>$C820,INDEX(AX$813:AX819,MATCH($C820,$F$813:$F819,0)),INDEX(AX821:AX$875,MATCH($C820,$F821:$F$875,0)))","v":0.2},{"$f":"IF($H820>$C820,INDEX(AY$813:AY819,MATCH($C820,$F$813:$F819,0)),INDEX(AY821:AY$875,MATCH($C820,$F821:$F$875,0)))","v":16},{"$f":"IF($H820>$C820,INDEX(AZ$813:AZ819,MATCH($C820,$F$813:$F819,0)),INDEX(AZ821:AZ$875,MATCH($C820,$F821:$F$875,0)))","v":150000},null,{"$f":"IF($H820>$C820,INDEX(BB$813:BB819,MATCH($C820,$F$813:$F819,0)),INDEX(BB821:BB$875,MATCH($C820,$F821:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H820>$C820,INDEX(BC$813:BC819,MATCH($C820,$F$813:$F819,0)),INDEX(BC821:BC$875,MATCH($C820,$F821:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H820>$C820,INDEX(BD$813:BD819,MATCH($C820,$F$813:$F819,0)),INDEX(BD821:BD$875,MATCH($C820,$F821:$F$875,0)))","v":2400},{"$f":"IF($H820>$C820,INDEX(BE$813:BE819,MATCH($C820,$F$813:$F819,0)),INDEX(BE821:BE$875,MATCH($C820,$F821:$F$875,0)))","v":3},{"$f":"IF($H820>$C820,INDEX(BF$813:BF819,MATCH($C820,$F$813:$F819,0)),INDEX(BF821:BF$875,MATCH($C820,$F821:$F$875,0)))","v":0},{"$f":"IF($H820>$C820,INDEX(BG$813:BG819,MATCH($C820,$F$813:$F819,0)),INDEX(BG821:BG$875,MATCH($C820,$F821:$F$875,0)))","v":9600},{"$f":"IF($H820>$C820,INDEX(BH$813:BH819,MATCH($C820,$F$813:$F819,0)),INDEX(BH821:BH$875,MATCH($C820,$F821:$F$875,0)))","v":3},{"$f":"IF($H820>$C820,INDEX(BI$813:BI819,MATCH($C820,$F$813:$F819,0)),INDEX(BI821:BI$875,MATCH($C820,$F821:$F$875,0)))","v":1},{"$f":"IF($H820>$C820,INDEX(BJ$813:BJ819,MATCH($C820,$F$813:$F819,0)),INDEX(BJ821:BJ$875,MATCH($C820,$F821:$F$875,0)))","v":100734.69243529257},null,{"$f":"IF($H820>$C820,INDEX(BL$813:BL819,MATCH($C820,$F$813:$F819,0)),INDEX(BL821:BL$875,MATCH($C820,$F821:$F$875,0)))","v":1},null,{"$f":"IF($H820>$C820,INDEX(BN$813:BN819,MATCH($C820,$F$813:$F819,0)),INDEX(BN821:BN$875,MATCH($C820,$F821:$F$875,0)))","v":43024.859267932276},{"$f":"IF($H820>$C820,INDEX(BO$813:BO819,MATCH($C820,$F$813:$F819,0)),INDEX(BO821:BO$875,MATCH($C820,$F821:$F$875,0)))","v":157903.30912883286}]
[null,2.2999999999999998,0.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H821)),ABS($E$813:$E$875-H821),0))","v":0},0,0,0,2,2,{"$f":"IF($H821>$C821,INDEX(J$813:J820,MATCH($C821,$F$813:$F820,0)),INDEX(J822:J$875,MATCH($C821,$F822:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H821>$C821,INDEX(K$813:K820,MATCH($C821,$F$813:$F820,0)),INDEX(K822:K$875,MATCH($C821,$F822:$F$875,0)))","v":"Scania"},{"$f":"IF($H821>$C821,INDEX(L$813:L820,MATCH($C821,$F$813:$F820,0)),INDEX(L822:L$875,MATCH($C821,$F822:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H821>$C821,INDEX(M$813:M820,MATCH($C821,$F$813:$F820,0)),INDEX(M822:M$875,MATCH($C821,$F822:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H821>$C821,INDEX(N$813:N820,MATCH($C821,$F$813:$F820,0)),INDEX(N822:N$875,MATCH($C821,$F822:$F$875,0)))","v":2021},1998,{"$f":"IF($H821>$C821,INDEX(P$813:P820,MATCH($C821,$F$813:$F820,0)),INDEX(P822:P$875,MATCH($C821,$F822:$F$875,0)))","v":0},{"$f":"IF($H821>$C821,INDEX(Q$813:Q820,MATCH($C821,$F$813:$F820,0)),INDEX(Q822:Q$875,MATCH($C821,$F822:$F$875,0)))","v":0},{"$f":"IF($H821>$C821,INDEX(R$813:R820,MATCH($C821,$F$813:$F820,0)),INDEX(R822:R$875,MATCH($C821,$F822:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H821,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":70.016532486956891},null,{"$f":"IF($H821>$C821,INDEX(V$813:V820,MATCH($C821,$F$813:$F820,0)),INDEX(V822:V$875,MATCH($C821,$F822:$F$875,0)))","v":8.4243647554981357E-2},{"$f":"IF($H821>$C821,INDEX(W$813:W820,MATCH($C821,$F$813:$F820,0)),INDEX(W822:W$875,MATCH($C821,$F822:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H821>$C821,INDEX(X$813:X820,MATCH($C821,$F$813:$F820,0)),INDEX(X822:X$875,MATCH($C821,$F822:$F$875,0)))","v":1650000},{"$f":"IF($H821>$C821,INDEX(Y$813:Y820,MATCH($C821,$F$813:$F820,0)),INDEX(Y822:Y$875,MATCH($C821,$F822:$F$875,0)))","v":0},{"$f":"IF($H821>$C821,INDEX(Z$813:Z820,MATCH($C821,$F$813:$F820,0)),INDEX(Z822:Z$875,MATCH($C821,$F822:$F$875,0)))","v":656860},{"$f":"IF($H821>$C821,INDEX(AA$813:AA820,MATCH($C821,$F$813:$F820,0)),INDEX(AA822:AA$875,MATCH($C821,$F822:$F$875,0)))","v":13.8},{"$f":"IF($H821>$C821,INDEX(AB$813:AB820,MATCH($C821,$F$813:$F820,0)),INDEX(AB822:AB$875,MATCH($C821,$F822:$F$875,0)))","v":2000},{"$f":"IF($H821>$C821,INDEX(AC$813:AC820,MATCH($C821,$F$813:$F820,0)),INDEX(AC822:AC$875,MATCH($C821,$F822:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H821>$C821,INDEX(AH$813:AH820,MATCH($C821,$F$813:$F820,0)),INDEX(AH822:AH$875,MATCH($C821,$F822:$F$875,0)))","v":0.4},{"$f":"IF($H821>$C821,INDEX(AI$813:AI820,MATCH($C821,$F$813:$F820,0)),INDEX(AI822:AI$875,MATCH($C821,$F822:$F$875,0)))","v":1},{"$f":"IF($H821>$C821,INDEX(AJ$813:AJ820,MATCH($C821,$F$813:$F820,0)),INDEX(AJ822:AJ$875,MATCH($C821,$F822:$F$875,0)))","v":0},{"$f":"IF($H821>$C821,INDEX(AK$813:AK820,MATCH($C821,$F$813:$F820,0)),INDEX(AK822:AK$875,MATCH($C821,$F822:$F$875,0)))","v":0},{"$f":"IF($H821>$C821,INDEX(AL$813:AL820,MATCH($C821,$F$813:$F820,0)),INDEX(AL822:AL$875,MATCH($C821,$F822:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H821>$C821,INDEX(AM$813:AM820,MATCH($C821,$F$813:$F820,0)),INDEX(AM822:AM$875,MATCH($C821,$F822:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H821>$C821,INDEX(AN$813:AN820,MATCH($C821,$F$813:$F820,0)),INDEX(AN822:AN$875,MATCH($C821,$F822:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H821>$C821,INDEX(AQ$813:AQ820,MATCH($C821,$F$813:$F820,0)),INDEX(AQ822:AQ$875,MATCH($C821,$F822:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H821>$C821,INDEX(AR$813:AR820,MATCH($C821,$F$813:$F820,0)),INDEX(AR822:AR$875,MATCH($C821,$F822:$F$875,0)))","v":9318},{"$f":"IF($H821>$C821,INDEX(AS$813:AS820,MATCH($C821,$F$813:$F820,0)),INDEX(AS822:AS$875,MATCH($C821,$F822:$F$875,0)))","v":0},{"$f":"IF($H821>$C821,INDEX(AT$813:AT820,MATCH($C821,$F$813:$F820,0)),INDEX(AT822:AT$875,MATCH($C821,$F822:$F$875,0)))","v":86816.949309286676},{"$f":"IF($H821>$C821,INDEX(AU$813:AU820,MATCH($C821,$F$813:$F820,0)),INDEX(AU822:AU$875,MATCH($C821,$F822:$F$875,0)))","v":0.6},{"$f":"IF($H821>$C821,INDEX(AV$813:AV820,MATCH($C821,$F$813:$F820,0)),INDEX(AV822:AV$875,MATCH($C821,$F822:$F$875,0)))","v":119426},{"$f":"IF($H821>$C821,INDEX(AW$813:AW820,MATCH($C821,$F$813:$F820,0)),INDEX(AW822:AW$875,MATCH($C821,$F822:$F$875,0)))","v":3589},{"$f":"IF($H821>$C821,INDEX(AX$813:AX820,MATCH($C821,$F$813:$F820,0)),INDEX(AX822:AX$875,MATCH($C821,$F822:$F$875,0)))","v":0.2},{"$f":"IF($H821>$C821,INDEX(AY$813:AY820,MATCH($C821,$F$813:$F820,0)),INDEX(AY822:AY$875,MATCH($C821,$F822:$F$875,0)))","v":16},{"$f":"IF($H821>$C821,INDEX(AZ$813:AZ820,MATCH($C821,$F$813:$F820,0)),INDEX(AZ822:AZ$875,MATCH($C821,$F822:$F$875,0)))","v":150000},null,{"$f":"IF($H821>$C821,INDEX(BB$813:BB820,MATCH($C821,$F$813:$F820,0)),INDEX(BB822:BB$875,MATCH($C821,$F822:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H821>$C821,INDEX(BC$813:BC820,MATCH($C821,$F$813:$F820,0)),INDEX(BC822:BC$875,MATCH($C821,$F822:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H821>$C821,INDEX(BD$813:BD820,MATCH($C821,$F$813:$F820,0)),INDEX(BD822:BD$875,MATCH($C821,$F822:$F$875,0)))","v":2400},{"$f":"IF($H821>$C821,INDEX(BE$813:BE820,MATCH($C821,$F$813:$F820,0)),INDEX(BE822:BE$875,MATCH($C821,$F822:$F$875,0)))","v":3},{"$f":"IF($H821>$C821,INDEX(BF$813:BF820,MATCH($C821,$F$813:$F820,0)),INDEX(BF822:BF$875,MATCH($C821,$F822:$F$875,0)))","v":0},{"$f":"IF($H821>$C821,INDEX(BG$813:BG820,MATCH($C821,$F$813:$F820,0)),INDEX(BG822:BG$875,MATCH($C821,$F822:$F$875,0)))","v":9600},{"$f":"IF($H821>$C821,INDEX(BH$813:BH820,MATCH($C821,$F$813:$F820,0)),INDEX(BH822:BH$875,MATCH($C821,$F822:$F$875,0)))","v":3},{"$f":"IF($H821>$C821,INDEX(BI$813:BI820,MATCH($C821,$F$813:$F820,0)),INDEX(BI822:BI$875,MATCH($C821,$F822:$F$875,0)))","v":1},{"$f":"IF($H821>$C821,INDEX(BJ$813:BJ820,MATCH($C821,$F$813:$F820,0)),INDEX(BJ822:BJ$875,MATCH($C821,$F822:$F$875,0)))","v":86816.949309286676},null,{"$f":"IF($H821>$C821,INDEX(BL$813:BL820,MATCH($C821,$F$813:$F820,0)),INDEX(BL822:BL$875,MATCH($C821,$F822:$F$875,0)))","v":1},null,{"$f":"IF($H821>$C821,INDEX(BN$813:BN820,MATCH($C821,$F$813:$F820,0)),INDEX(BN822:BN$875,MATCH($C821,$F822:$F$875,0)))","v":34700.517854193939},{"$f":"IF($H821>$C821,INDEX(BO$813:BO820,MATCH($C821,$F$813:$F820,0)),INDEX(BO822:BO$875,MATCH($C821,$F822:$F$875,0)))","v":157903.30912883286}]
[null,3.1,0.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H822)),ABS($E$813:$E$875-H822),0))","v":0},0,{"$f":"(IF(E822=0,0,IF(COUNTIF(E820:E822,E822)=1,E822&\",1\",IF(COUNTIF(E820:E822,E822)=2,E822&\",2\",IF(COUNTIF(E820:E822,E822)=3,E822&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H822>$C822,INDEX(J$813:J821,MATCH($C822,$F$813:$F821,0)),INDEX(J823:J$875,MATCH($C822,$F823:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H822>$C822,INDEX(K$813:K821,MATCH($C822,$F$813:$F821,0)),INDEX(K823:K$875,MATCH($C822,$F823:$F$875,0)))","v":"Volvo"},{"$f":"IF($H822>$C822,INDEX(L$813:L821,MATCH($C822,$F$813:$F821,0)),INDEX(L823:L$875,MATCH($C822,$F823:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H822>$C822,INDEX(M$813:M821,MATCH($C822,$F$813:$F821,0)),INDEX(M823:M$875,MATCH($C822,$F823:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H822>$C822,INDEX(N$813:N821,MATCH($C822,$F$813:$F821,0)),INDEX(N823:N$875,MATCH($C822,$F823:$F$875,0)))","v":2021},1997,{"$f":"IF($H822>$C822,INDEX(P$813:P821,MATCH($C822,$F$813:$F821,0)),INDEX(P823:P$875,MATCH($C822,$F823:$F$875,0)))","v":0},{"$f":"IF($H822>$C822,INDEX(Q$813:Q821,MATCH($C822,$F$813:$F821,0)),INDEX(Q823:Q$875,MATCH($C822,$F823:$F$875,0)))","v":0},{"$f":"IF($H822>$C822,INDEX(R$813:R821,MATCH($C822,$F$813:$F821,0)),INDEX(R823:R$875,MATCH($C822,$F823:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H822,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":60.967315584554399},null,{"$f":"IF($H822>$C822,INDEX(V$813:V821,MATCH($C822,$F$813:$F821,0)),INDEX(V823:V$875,MATCH($C822,$F823:$F$875,0)))","v":0.17821133406085352},{"$f":"IF($H822>$C822,INDEX(W$813:W821,MATCH($C822,$F$813:$F821,0)),INDEX(W823:W$875,MATCH($C822,$F823:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H822>$C822,INDEX(X$813:X821,MATCH($C822,$F$813:$F821,0)),INDEX(X823:X$875,MATCH($C822,$F823:$F$875,0)))","v":1650000},{"$f":"IF($H822>$C822,INDEX(Y$813:Y821,MATCH($C822,$F$813:$F821,0)),INDEX(Y823:Y$875,MATCH($C822,$F823:$F$875,0)))","v":0},{"$f":"IF($H822>$C822,INDEX(Z$813:Z821,MATCH($C822,$F$813:$F821,0)),INDEX(Z823:Z$875,MATCH($C822,$F823:$F$875,0)))","v":656860},{"$f":"IF($H822>$C822,INDEX(AA$813:AA821,MATCH($C822,$F$813:$F821,0)),INDEX(AA823:AA$875,MATCH($C822,$F823:$F$875,0)))","v":13.8},{"$f":"IF($H822>$C822,INDEX(AB$813:AB821,MATCH($C822,$F$813:$F821,0)),INDEX(AB823:AB$875,MATCH($C822,$F823:$F$875,0)))","v":2000},{"$f":"IF($H822>$C822,INDEX(AC$813:AC821,MATCH($C822,$F$813:$F821,0)),INDEX(AC823:AC$875,MATCH($C822,$F823:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H822>$C822,INDEX(AH$813:AH821,MATCH($C822,$F$813:$F821,0)),INDEX(AH823:AH$875,MATCH($C822,$F823:$F$875,0)))","v":0.4},{"$f":"IF($H822>$C822,INDEX(AI$813:AI821,MATCH($C822,$F$813:$F821,0)),INDEX(AI823:AI$875,MATCH($C822,$F823:$F$875,0)))","v":1},{"$f":"IF($H822>$C822,INDEX(AJ$813:AJ821,MATCH($C822,$F$813:$F821,0)),INDEX(AJ823:AJ$875,MATCH($C822,$F823:$F$875,0)))","v":0},{"$f":"IF($H822>$C822,INDEX(AK$813:AK821,MATCH($C822,$F$813:$F821,0)),INDEX(AK823:AK$875,MATCH($C822,$F823:$F$875,0)))","v":0},{"$f":"IF($H822>$C822,INDEX(AL$813:AL821,MATCH($C822,$F$813:$F821,0)),INDEX(AL823:AL$875,MATCH($C822,$F823:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H822>$C822,INDEX(AM$813:AM821,MATCH($C822,$F$813:$F821,0)),INDEX(AM823:AM$875,MATCH($C822,$F823:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H822>$C822,INDEX(AN$813:AN821,MATCH($C822,$F$813:$F821,0)),INDEX(AN823:AN$875,MATCH($C822,$F823:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H822>$C822,INDEX(AQ$813:AQ821,MATCH($C822,$F$813:$F821,0)),INDEX(AQ823:AQ$875,MATCH($C822,$F823:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H822>$C822,INDEX(AR$813:AR821,MATCH($C822,$F$813:$F821,0)),INDEX(AR823:AR$875,MATCH($C822,$F823:$F$875,0)))","v":9318},{"$f":"IF($H822>$C822,INDEX(AS$813:AS821,MATCH($C822,$F$813:$F821,0)),INDEX(AS823:AS$875,MATCH($C822,$F823:$F$875,0)))","v":0},{"$f":"IF($H822>$C822,INDEX(AT$813:AT821,MATCH($C822,$F$813:$F821,0)),INDEX(AT823:AT$875,MATCH($C822,$F823:$F$875,0)))","v":125842.84246096842},{"$f":"IF($H822>$C822,INDEX(AU$813:AU821,MATCH($C822,$F$813:$F821,0)),INDEX(AU823:AU$875,MATCH($C822,$F823:$F$875,0)))","v":0.6},{"$f":"IF($H822>$C822,INDEX(AV$813:AV821,MATCH($C822,$F$813:$F821,0)),INDEX(AV823:AV$875,MATCH($C822,$F823:$F$875,0)))","v":119426},{"$f":"IF($H822>$C822,INDEX(AW$813:AW821,MATCH($C822,$F$813:$F821,0)),INDEX(AW823:AW$875,MATCH($C822,$F823:$F$875,0)))","v":3589},{"$f":"IF($H822>$C822,INDEX(AX$813:AX821,MATCH($C822,$F$813:$F821,0)),INDEX(AX823:AX$875,MATCH($C822,$F823:$F$875,0)))","v":0.2},{"$f":"IF($H822>$C822,INDEX(AY$813:AY821,MATCH($C822,$F$813:$F821,0)),INDEX(AY823:AY$875,MATCH($C822,$F823:$F$875,0)))","v":16},{"$f":"IF($H822>$C822,INDEX(AZ$813:AZ821,MATCH($C822,$F$813:$F821,0)),INDEX(AZ823:AZ$875,MATCH($C822,$F823:$F$875,0)))","v":150000},null,{"$f":"IF($H822>$C822,INDEX(BB$813:BB821,MATCH($C822,$F$813:$F821,0)),INDEX(BB823:BB$875,MATCH($C822,$F823:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H822>$C822,INDEX(BC$813:BC821,MATCH($C822,$F$813:$F821,0)),INDEX(BC823:BC$875,MATCH($C822,$F823:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H822>$C822,INDEX(BD$813:BD821,MATCH($C822,$F$813:$F821,0)),INDEX(BD823:BD$875,MATCH($C822,$F823:$F$875,0)))","v":2400},{"$f":"IF($H822>$C822,INDEX(BE$813:BE821,MATCH($C822,$F$813:$F821,0)),INDEX(BE823:BE$875,MATCH($C822,$F823:$F$875,0)))","v":3},{"$f":"IF($H822>$C822,INDEX(BF$813:BF821,MATCH($C822,$F$813:$F821,0)),INDEX(BF823:BF$875,MATCH($C822,$F823:$F$875,0)))","v":0},{"$f":"IF($H822>$C822,INDEX(BG$813:BG821,MATCH($C822,$F$813:$F821,0)),INDEX(BG823:BG$875,MATCH($C822,$F823:$F$875,0)))","v":9600},{"$f":"IF($H822>$C822,INDEX(BH$813:BH821,MATCH($C822,$F$813:$F821,0)),INDEX(BH823:BH$875,MATCH($C822,$F823:$F$875,0)))","v":3},{"$f":"IF($H822>$C822,INDEX(BI$813:BI821,MATCH($C822,$F$813:$F821,0)),INDEX(BI823:BI$875,MATCH($C822,$F823:$F$875,0)))","v":1},{"$f":"IF($H822>$C822,INDEX(BJ$813:BJ821,MATCH($C822,$F$813:$F821,0)),INDEX(BJ823:BJ$875,MATCH($C822,$F823:$F$875,0)))","v":125842.84246096842},null,{"$f":"IF($H822>$C822,INDEX(BL$813:BL821,MATCH($C822,$F$813:$F821,0)),INDEX(BL823:BL$875,MATCH($C822,$F823:$F$875,0)))","v":1},null,{"$f":"IF($H822>$C822,INDEX(BN$813:BN821,MATCH($C822,$F$813:$F821,0)),INDEX(BN823:BN$875,MATCH($C822,$F823:$F$875,0)))","v":58042.295010839953},{"$f":"IF($H822>$C822,INDEX(BO$813:BO821,MATCH($C822,$F$813:$F821,0)),INDEX(BO823:BO$875,MATCH($C822,$F823:$F$875,0)))","v":157903.30912883286}]
[null,3.2,0.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H823)),ABS($E$813:$E$875-H823),0))","v":0},0,{"$f":"(IF(E823=0,0,IF(COUNTIF(E821:E823,E823)=1,E823&\",1\",IF(COUNTIF(E821:E823,E823)=2,E823&\",2\",IF(COUNTIF(E821:E823,E823)=3,E823&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H823>$C823,INDEX(J$813:J822,MATCH($C823,$F$813:$F822,0)),INDEX(J824:J$875,MATCH($C823,$F824:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H823>$C823,INDEX(K$813:K822,MATCH($C823,$F$813:$F822,0)),INDEX(K824:K$875,MATCH($C823,$F824:$F$875,0)))","v":"Man"},{"$f":"IF($H823>$C823,INDEX(L$813:L822,MATCH($C823,$F$813:$F822,0)),INDEX(L824:L$875,MATCH($C823,$F824:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H823>$C823,INDEX(M$813:M822,MATCH($C823,$F$813:$F822,0)),INDEX(M824:M$875,MATCH($C823,$F824:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H823>$C823,INDEX(N$813:N822,MATCH($C823,$F$813:$F822,0)),INDEX(N824:N$875,MATCH($C823,$F824:$F$875,0)))","v":2021},1997,{"$f":"IF($H823>$C823,INDEX(P$813:P822,MATCH($C823,$F$813:$F822,0)),INDEX(P824:P$875,MATCH($C823,$F824:$F$875,0)))","v":0},{"$f":"IF($H823>$C823,INDEX(Q$813:Q822,MATCH($C823,$F$813:$F822,0)),INDEX(Q824:Q$875,MATCH($C823,$F824:$F$875,0)))","v":0},{"$f":"IF($H823>$C823,INDEX(R$813:R822,MATCH($C823,$F$813:$F822,0)),INDEX(R824:R$875,MATCH($C823,$F824:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H823,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":60.967315584554399},null,{"$f":"IF($H823>$C823,INDEX(V$813:V822,MATCH($C823,$F$813:$F822,0)),INDEX(V824:V$875,MATCH($C823,$F824:$F$875,0)))","v":0.12903010131621065},{"$f":"IF($H823>$C823,INDEX(W$813:W822,MATCH($C823,$F$813:$F822,0)),INDEX(W824:W$875,MATCH($C823,$F824:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H823>$C823,INDEX(X$813:X822,MATCH($C823,$F$813:$F822,0)),INDEX(X824:X$875,MATCH($C823,$F824:$F$875,0)))","v":1650000},{"$f":"IF($H823>$C823,INDEX(Y$813:Y822,MATCH($C823,$F$813:$F822,0)),INDEX(Y824:Y$875,MATCH($C823,$F824:$F$875,0)))","v":0},{"$f":"IF($H823>$C823,INDEX(Z$813:Z822,MATCH($C823,$F$813:$F822,0)),INDEX(Z824:Z$875,MATCH($C823,$F824:$F$875,0)))","v":656860},{"$f":"IF($H823>$C823,INDEX(AA$813:AA822,MATCH($C823,$F$813:$F822,0)),INDEX(AA824:AA$875,MATCH($C823,$F824:$F$875,0)))","v":13.8},{"$f":"IF($H823>$C823,INDEX(AB$813:AB822,MATCH($C823,$F$813:$F822,0)),INDEX(AB824:AB$875,MATCH($C823,$F824:$F$875,0)))","v":2000},{"$f":"IF($H823>$C823,INDEX(AC$813:AC822,MATCH($C823,$F$813:$F822,0)),INDEX(AC824:AC$875,MATCH($C823,$F824:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H823>$C823,INDEX(AH$813:AH822,MATCH($C823,$F$813:$F822,0)),INDEX(AH824:AH$875,MATCH($C823,$F824:$F$875,0)))","v":0.4},{"$f":"IF($H823>$C823,INDEX(AI$813:AI822,MATCH($C823,$F$813:$F822,0)),INDEX(AI824:AI$875,MATCH($C823,$F824:$F$875,0)))","v":1},{"$f":"IF($H823>$C823,INDEX(AJ$813:AJ822,MATCH($C823,$F$813:$F822,0)),INDEX(AJ824:AJ$875,MATCH($C823,$F824:$F$875,0)))","v":0},{"$f":"IF($H823>$C823,INDEX(AK$813:AK822,MATCH($C823,$F$813:$F822,0)),INDEX(AK824:AK$875,MATCH($C823,$F824:$F$875,0)))","v":0},{"$f":"IF($H823>$C823,INDEX(AL$813:AL822,MATCH($C823,$F$813:$F822,0)),INDEX(AL824:AL$875,MATCH($C823,$F824:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H823>$C823,INDEX(AM$813:AM822,MATCH($C823,$F$813:$F822,0)),INDEX(AM824:AM$875,MATCH($C823,$F824:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H823>$C823,INDEX(AN$813:AN822,MATCH($C823,$F$813:$F822,0)),INDEX(AN824:AN$875,MATCH($C823,$F824:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H823>$C823,INDEX(AQ$813:AQ822,MATCH($C823,$F$813:$F822,0)),INDEX(AQ824:AQ$875,MATCH($C823,$F824:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H823>$C823,INDEX(AR$813:AR822,MATCH($C823,$F$813:$F822,0)),INDEX(AR824:AR$875,MATCH($C823,$F824:$F$875,0)))","v":9318},{"$f":"IF($H823>$C823,INDEX(AS$813:AS822,MATCH($C823,$F$813:$F822,0)),INDEX(AS824:AS$875,MATCH($C823,$F824:$F$875,0)))","v":0},{"$f":"IF($H823>$C823,INDEX(AT$813:AT822,MATCH($C823,$F$813:$F822,0)),INDEX(AT824:AT$875,MATCH($C823,$F824:$F$875,0)))","v":100734.69243529257},{"$f":"IF($H823>$C823,INDEX(AU$813:AU822,MATCH($C823,$F$813:$F822,0)),INDEX(AU824:AU$875,MATCH($C823,$F824:$F$875,0)))","v":0.6},{"$f":"IF($H823>$C823,INDEX(AV$813:AV822,MATCH($C823,$F$813:$F822,0)),INDEX(AV824:AV$875,MATCH($C823,$F824:$F$875,0)))","v":119426},{"$f":"IF($H823>$C823,INDEX(AW$813:AW822,MATCH($C823,$F$813:$F822,0)),INDEX(AW824:AW$875,MATCH($C823,$F824:$F$875,0)))","v":3589},{"$f":"IF($H823>$C823,INDEX(AX$813:AX822,MATCH($C823,$F$813:$F822,0)),INDEX(AX824:AX$875,MATCH($C823,$F824:$F$875,0)))","v":0.2},{"$f":"IF($H823>$C823,INDEX(AY$813:AY822,MATCH($C823,$F$813:$F822,0)),INDEX(AY824:AY$875,MATCH($C823,$F824:$F$875,0)))","v":16},{"$f":"IF($H823>$C823,INDEX(AZ$813:AZ822,MATCH($C823,$F$813:$F822,0)),INDEX(AZ824:AZ$875,MATCH($C823,$F824:$F$875,0)))","v":150000},null,{"$f":"IF($H823>$C823,INDEX(BB$813:BB822,MATCH($C823,$F$813:$F822,0)),INDEX(BB824:BB$875,MATCH($C823,$F824:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H823>$C823,INDEX(BC$813:BC822,MATCH($C823,$F$813:$F822,0)),INDEX(BC824:BC$875,MATCH($C823,$F824:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H823>$C823,INDEX(BD$813:BD822,MATCH($C823,$F$813:$F822,0)),INDEX(BD824:BD$875,MATCH($C823,$F824:$F$875,0)))","v":2400},{"$f":"IF($H823>$C823,INDEX(BE$813:BE822,MATCH($C823,$F$813:$F822,0)),INDEX(BE824:BE$875,MATCH($C823,$F824:$F$875,0)))","v":3},{"$f":"IF($H823>$C823,INDEX(BF$813:BF822,MATCH($C823,$F$813:$F822,0)),INDEX(BF824:BF$875,MATCH($C823,$F824:$F$875,0)))","v":0},{"$f":"IF($H823>$C823,INDEX(BG$813:BG822,MATCH($C823,$F$813:$F822,0)),INDEX(BG824:BG$875,MATCH($C823,$F824:$F$875,0)))","v":9600},{"$f":"IF($H823>$C823,INDEX(BH$813:BH822,MATCH($C823,$F$813:$F822,0)),INDEX(BH824:BH$875,MATCH($C823,$F824:$F$875,0)))","v":3},{"$f":"IF($H823>$C823,INDEX(BI$813:BI822,MATCH($C823,$F$813:$F822,0)),INDEX(BI824:BI$875,MATCH($C823,$F824:$F$875,0)))","v":1},{"$f":"IF($H823>$C823,INDEX(BJ$813:BJ822,MATCH($C823,$F$813:$F822,0)),INDEX(BJ824:BJ$875,MATCH($C823,$F824:$F$875,0)))","v":100734.69243529257},null,{"$f":"IF($H823>$C823,INDEX(BL$813:BL822,MATCH($C823,$F$813:$F822,0)),INDEX(BL824:BL$875,MATCH($C823,$F824:$F$875,0)))","v":1},null,{"$f":"IF($H823>$C823,INDEX(BN$813:BN822,MATCH($C823,$F$813:$F822,0)),INDEX(BN824:BN$875,MATCH($C823,$F824:$F$875,0)))","v":43024.859267932276},{"$f":"IF($H823>$C823,INDEX(BO$813:BO822,MATCH($C823,$F$813:$F822,0)),INDEX(BO824:BO$875,MATCH($C823,$F824:$F$875,0)))","v":157903.30912883286}]
[null,3.3,0.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H824)),ABS($E$813:$E$875-H824),0))","v":0},0,0,0,3,3,{"$f":"IF($H824>$C824,INDEX(J$813:J823,MATCH($C824,$F$813:$F823,0)),INDEX(J825:J$875,MATCH($C824,$F825:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H824>$C824,INDEX(K$813:K823,MATCH($C824,$F$813:$F823,0)),INDEX(K825:K$875,MATCH($C824,$F825:$F$875,0)))","v":"Scania"},{"$f":"IF($H824>$C824,INDEX(L$813:L823,MATCH($C824,$F$813:$F823,0)),INDEX(L825:L$875,MATCH($C824,$F825:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H824>$C824,INDEX(M$813:M823,MATCH($C824,$F$813:$F823,0)),INDEX(M825:M$875,MATCH($C824,$F825:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H824>$C824,INDEX(N$813:N823,MATCH($C824,$F$813:$F823,0)),INDEX(N825:N$875,MATCH($C824,$F825:$F$875,0)))","v":2021},1997,{"$f":"IF($H824>$C824,INDEX(P$813:P823,MATCH($C824,$F$813:$F823,0)),INDEX(P825:P$875,MATCH($C824,$F825:$F$875,0)))","v":0},{"$f":"IF($H824>$C824,INDEX(Q$813:Q823,MATCH($C824,$F$813:$F823,0)),INDEX(Q825:Q$875,MATCH($C824,$F825:$F$875,0)))","v":0},{"$f":"IF($H824>$C824,INDEX(R$813:R823,MATCH($C824,$F$813:$F823,0)),INDEX(R825:R$875,MATCH($C824,$F825:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H824,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":60.967315584554399},null,{"$f":"IF($H824>$C824,INDEX(V$813:V823,MATCH($C824,$F$813:$F823,0)),INDEX(V825:V$875,MATCH($C824,$F825:$F$875,0)))","v":8.4243647554981357E-2},{"$f":"IF($H824>$C824,INDEX(W$813:W823,MATCH($C824,$F$813:$F823,0)),INDEX(W825:W$875,MATCH($C824,$F825:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H824>$C824,INDEX(X$813:X823,MATCH($C824,$F$813:$F823,0)),INDEX(X825:X$875,MATCH($C824,$F825:$F$875,0)))","v":1650000},{"$f":"IF($H824>$C824,INDEX(Y$813:Y823,MATCH($C824,$F$813:$F823,0)),INDEX(Y825:Y$875,MATCH($C824,$F825:$F$875,0)))","v":0},{"$f":"IF($H824>$C824,INDEX(Z$813:Z823,MATCH($C824,$F$813:$F823,0)),INDEX(Z825:Z$875,MATCH($C824,$F825:$F$875,0)))","v":656860},{"$f":"IF($H824>$C824,INDEX(AA$813:AA823,MATCH($C824,$F$813:$F823,0)),INDEX(AA825:AA$875,MATCH($C824,$F825:$F$875,0)))","v":13.8},{"$f":"IF($H824>$C824,INDEX(AB$813:AB823,MATCH($C824,$F$813:$F823,0)),INDEX(AB825:AB$875,MATCH($C824,$F825:$F$875,0)))","v":2000},{"$f":"IF($H824>$C824,INDEX(AC$813:AC823,MATCH($C824,$F$813:$F823,0)),INDEX(AC825:AC$875,MATCH($C824,$F825:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H824>$C824,INDEX(AH$813:AH823,MATCH($C824,$F$813:$F823,0)),INDEX(AH825:AH$875,MATCH($C824,$F825:$F$875,0)))","v":0.4},{"$f":"IF($H824>$C824,INDEX(AI$813:AI823,MATCH($C824,$F$813:$F823,0)),INDEX(AI825:AI$875,MATCH($C824,$F825:$F$875,0)))","v":1},{"$f":"IF($H824>$C824,INDEX(AJ$813:AJ823,MATCH($C824,$F$813:$F823,0)),INDEX(AJ825:AJ$875,MATCH($C824,$F825:$F$875,0)))","v":0},{"$f":"IF($H824>$C824,INDEX(AK$813:AK823,MATCH($C824,$F$813:$F823,0)),INDEX(AK825:AK$875,MATCH($C824,$F825:$F$875,0)))","v":0},{"$f":"IF($H824>$C824,INDEX(AL$813:AL823,MATCH($C824,$F$813:$F823,0)),INDEX(AL825:AL$875,MATCH($C824,$F825:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H824>$C824,INDEX(AM$813:AM823,MATCH($C824,$F$813:$F823,0)),INDEX(AM825:AM$875,MATCH($C824,$F825:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H824>$C824,INDEX(AN$813:AN823,MATCH($C824,$F$813:$F823,0)),INDEX(AN825:AN$875,MATCH($C824,$F825:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H824>$C824,INDEX(AQ$813:AQ823,MATCH($C824,$F$813:$F823,0)),INDEX(AQ825:AQ$875,MATCH($C824,$F825:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H824>$C824,INDEX(AR$813:AR823,MATCH($C824,$F$813:$F823,0)),INDEX(AR825:AR$875,MATCH($C824,$F825:$F$875,0)))","v":9318},{"$f":"IF($H824>$C824,INDEX(AS$813:AS823,MATCH($C824,$F$813:$F823,0)),INDEX(AS825:AS$875,MATCH($C824,$F825:$F$875,0)))","v":0},{"$f":"IF($H824>$C824,INDEX(AT$813:AT823,MATCH($C824,$F$813:$F823,0)),INDEX(AT825:AT$875,MATCH($C824,$F825:$F$875,0)))","v":86816.949309286676},{"$f":"IF($H824>$C824,INDEX(AU$813:AU823,MATCH($C824,$F$813:$F823,0)),INDEX(AU825:AU$875,MATCH($C824,$F825:$F$875,0)))","v":0.6},{"$f":"IF($H824>$C824,INDEX(AV$813:AV823,MATCH($C824,$F$813:$F823,0)),INDEX(AV825:AV$875,MATCH($C824,$F825:$F$875,0)))","v":119426},{"$f":"IF($H824>$C824,INDEX(AW$813:AW823,MATCH($C824,$F$813:$F823,0)),INDEX(AW825:AW$875,MATCH($C824,$F825:$F$875,0)))","v":3589},{"$f":"IF($H824>$C824,INDEX(AX$813:AX823,MATCH($C824,$F$813:$F823,0)),INDEX(AX825:AX$875,MATCH($C824,$F825:$F$875,0)))","v":0.2},{"$f":"IF($H824>$C824,INDEX(AY$813:AY823,MATCH($C824,$F$813:$F823,0)),INDEX(AY825:AY$875,MATCH($C824,$F825:$F$875,0)))","v":16},{"$f":"IF($H824>$C824,INDEX(AZ$813:AZ823,MATCH($C824,$F$813:$F823,0)),INDEX(AZ825:AZ$875,MATCH($C824,$F825:$F$875,0)))","v":150000},null,{"$f":"IF($H824>$C824,INDEX(BB$813:BB823,MATCH($C824,$F$813:$F823,0)),INDEX(BB825:BB$875,MATCH($C824,$F825:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H824>$C824,INDEX(BC$813:BC823,MATCH($C824,$F$813:$F823,0)),INDEX(BC825:BC$875,MATCH($C824,$F825:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H824>$C824,INDEX(BD$813:BD823,MATCH($C824,$F$813:$F823,0)),INDEX(BD825:BD$875,MATCH($C824,$F825:$F$875,0)))","v":2400},{"$f":"IF($H824>$C824,INDEX(BE$813:BE823,MATCH($C824,$F$813:$F823,0)),INDEX(BE825:BE$875,MATCH($C824,$F825:$F$875,0)))","v":3},{"$f":"IF($H824>$C824,INDEX(BF$813:BF823,MATCH($C824,$F$813:$F823,0)),INDEX(BF825:BF$875,MATCH($C824,$F825:$F$875,0)))","v":0},{"$f":"IF($H824>$C824,INDEX(BG$813:BG823,MATCH($C824,$F$813:$F823,0)),INDEX(BG825:BG$875,MATCH($C824,$F825:$F$875,0)))","v":9600},{"$f":"IF($H824>$C824,INDEX(BH$813:BH823,MATCH($C824,$F$813:$F823,0)),INDEX(BH825:BH$875,MATCH($C824,$F825:$F$875,0)))","v":3},{"$f":"IF($H824>$C824,INDEX(BI$813:BI823,MATCH($C824,$F$813:$F823,0)),INDEX(BI825:BI$875,MATCH($C824,$F825:$F$875,0)))","v":1},{"$f":"IF($H824>$C824,INDEX(BJ$813:BJ823,MATCH($C824,$F$813:$F823,0)),INDEX(BJ825:BJ$875,MATCH($C824,$F825:$F$875,0)))","v":86816.949309286676},null,{"$f":"IF($H824>$C824,INDEX(BL$813:BL823,MATCH($C824,$F$813:$F823,0)),INDEX(BL825:BL$875,MATCH($C824,$F825:$F$875,0)))","v":1},null,{"$f":"IF($H824>$C824,INDEX(BN$813:BN823,MATCH($C824,$F$813:$F823,0)),INDEX(BN825:BN$875,MATCH($C824,$F825:$F$875,0)))","v":34700.517854193939},{"$f":"IF($H824>$C824,INDEX(BO$813:BO823,MATCH($C824,$F$813:$F823,0)),INDEX(BO825:BO$875,MATCH($C824,$F825:$F$875,0)))","v":157903.30912883286}]
[null,4.0999999999999996,6.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H825)),ABS($E$813:$E$875-H825),0))","v":6},0,0,0,4,4,{"$f":"IF($H825>$C825,INDEX(J$813:J824,MATCH($C825,$F$813:$F824,0)),INDEX(J826:J$875,MATCH($C825,$F826:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H825>$C825,INDEX(K$813:K824,MATCH($C825,$F$813:$F824,0)),INDEX(K826:K$875,MATCH($C825,$F826:$F$875,0)))","v":"Volvo"},{"$f":"IF($H825>$C825,INDEX(L$813:L824,MATCH($C825,$F$813:$F824,0)),INDEX(L826:L$875,MATCH($C825,$F826:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H825>$C825,INDEX(M$813:M824,MATCH($C825,$F$813:$F824,0)),INDEX(M826:M$875,MATCH($C825,$F826:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H825>$C825,INDEX(N$813:N824,MATCH($C825,$F$813:$F824,0)),INDEX(N826:N$875,MATCH($C825,$F826:$F$875,0)))","v":2015},1996,{"$f":"IF($H825>$C825,INDEX(P$813:P824,MATCH($C825,$F$813:$F824,0)),INDEX(P826:P$875,MATCH($C825,$F826:$F$875,0)))","v":0},{"$f":"IF($H825>$C825,INDEX(Q$813:Q824,MATCH($C825,$F$813:$F824,0)),INDEX(Q826:Q$875,MATCH($C825,$F826:$F$875,0)))","v":0},{"$f":"IF($H825>$C825,INDEX(R$813:R824,MATCH($C825,$F$813:$F824,0)),INDEX(R826:R$875,MATCH($C825,$F826:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H825,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":48.433650606449405},null,{"$f":"IF($H825>$C825,INDEX(V$813:V824,MATCH($C825,$F$813:$F824,0)),INDEX(V826:V$875,MATCH($C825,$F826:$F$875,0)))","v":0.17821133406085352},{"$f":"IF($H825>$C825,INDEX(W$813:W824,MATCH($C825,$F$813:$F824,0)),INDEX(W826:W$875,MATCH($C825,$F826:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H825>$C825,INDEX(X$813:X824,MATCH($C825,$F$813:$F824,0)),INDEX(X826:X$875,MATCH($C825,$F826:$F$875,0)))","v":1650000},{"$f":"IF($H825>$C825,INDEX(Y$813:Y824,MATCH($C825,$F$813:$F824,0)),INDEX(Y826:Y$875,MATCH($C825,$F826:$F$875,0)))","v":0},{"$f":"IF($H825>$C825,INDEX(Z$813:Z824,MATCH($C825,$F$813:$F824,0)),INDEX(Z826:Z$875,MATCH($C825,$F826:$F$875,0)))","v":656860},{"$f":"IF($H825>$C825,INDEX(AA$813:AA824,MATCH($C825,$F$813:$F824,0)),INDEX(AA826:AA$875,MATCH($C825,$F826:$F$875,0)))","v":13.8},{"$f":"IF($H825>$C825,INDEX(AB$813:AB824,MATCH($C825,$F$813:$F824,0)),INDEX(AB826:AB$875,MATCH($C825,$F826:$F$875,0)))","v":2000},{"$f":"IF($H825>$C825,INDEX(AC$813:AC824,MATCH($C825,$F$813:$F824,0)),INDEX(AC826:AC$875,MATCH($C825,$F826:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H825>$C825,INDEX(AH$813:AH824,MATCH($C825,$F$813:$F824,0)),INDEX(AH826:AH$875,MATCH($C825,$F826:$F$875,0)))","v":0.4},{"$f":"IF($H825>$C825,INDEX(AI$813:AI824,MATCH($C825,$F$813:$F824,0)),INDEX(AI826:AI$875,MATCH($C825,$F826:$F$875,0)))","v":1},{"$f":"IF($H825>$C825,INDEX(AJ$813:AJ824,MATCH($C825,$F$813:$F824,0)),INDEX(AJ826:AJ$875,MATCH($C825,$F826:$F$875,0)))","v":0},{"$f":"IF($H825>$C825,INDEX(AK$813:AK824,MATCH($C825,$F$813:$F824,0)),INDEX(AK826:AK$875,MATCH($C825,$F826:$F$875,0)))","v":0},{"$f":"IF($H825>$C825,INDEX(AL$813:AL824,MATCH($C825,$F$813:$F824,0)),INDEX(AL826:AL$875,MATCH($C825,$F826:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H825>$C825,INDEX(AM$813:AM824,MATCH($C825,$F$813:$F824,0)),INDEX(AM826:AM$875,MATCH($C825,$F826:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H825>$C825,INDEX(AN$813:AN824,MATCH($C825,$F$813:$F824,0)),INDEX(AN826:AN$875,MATCH($C825,$F826:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H825>$C825,INDEX(AQ$813:AQ824,MATCH($C825,$F$813:$F824,0)),INDEX(AQ826:AQ$875,MATCH($C825,$F826:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H825>$C825,INDEX(AR$813:AR824,MATCH($C825,$F$813:$F824,0)),INDEX(AR826:AR$875,MATCH($C825,$F826:$F$875,0)))","v":9318},{"$f":"IF($H825>$C825,INDEX(AS$813:AS824,MATCH($C825,$F$813:$F824,0)),INDEX(AS826:AS$875,MATCH($C825,$F826:$F$875,0)))","v":0},{"$f":"IF($H825>$C825,INDEX(AT$813:AT824,MATCH($C825,$F$813:$F824,0)),INDEX(AT826:AT$875,MATCH($C825,$F826:$F$875,0)))","v":125842.84246096842},{"$f":"IF($H825>$C825,INDEX(AU$813:AU824,MATCH($C825,$F$813:$F824,0)),INDEX(AU826:AU$875,MATCH($C825,$F826:$F$875,0)))","v":0.6},{"$f":"IF($H825>$C825,INDEX(AV$813:AV824,MATCH($C825,$F$813:$F824,0)),INDEX(AV826:AV$875,MATCH($C825,$F826:$F$875,0)))","v":119426},{"$f":"IF($H825>$C825,INDEX(AW$813:AW824,MATCH($C825,$F$813:$F824,0)),INDEX(AW826:AW$875,MATCH($C825,$F826:$F$875,0)))","v":3589},{"$f":"IF($H825>$C825,INDEX(AX$813:AX824,MATCH($C825,$F$813:$F824,0)),INDEX(AX826:AX$875,MATCH($C825,$F826:$F$875,0)))","v":0.2},{"$f":"IF($H825>$C825,INDEX(AY$813:AY824,MATCH($C825,$F$813:$F824,0)),INDEX(AY826:AY$875,MATCH($C825,$F826:$F$875,0)))","v":16},{"$f":"IF($H825>$C825,INDEX(AZ$813:AZ824,MATCH($C825,$F$813:$F824,0)),INDEX(AZ826:AZ$875,MATCH($C825,$F826:$F$875,0)))","v":150000},null,{"$f":"IF($H825>$C825,INDEX(BB$813:BB824,MATCH($C825,$F$813:$F824,0)),INDEX(BB826:BB$875,MATCH($C825,$F826:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H825>$C825,INDEX(BC$813:BC824,MATCH($C825,$F$813:$F824,0)),INDEX(BC826:BC$875,MATCH($C825,$F826:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H825>$C825,INDEX(BD$813:BD824,MATCH($C825,$F$813:$F824,0)),INDEX(BD826:BD$875,MATCH($C825,$F826:$F$875,0)))","v":2400},{"$f":"IF($H825>$C825,INDEX(BE$813:BE824,MATCH($C825,$F$813:$F824,0)),INDEX(BE826:BE$875,MATCH($C825,$F826:$F$875,0)))","v":3},{"$f":"IF($H825>$C825,INDEX(BF$813:BF824,MATCH($C825,$F$813:$F824,0)),INDEX(BF826:BF$875,MATCH($C825,$F826:$F$875,0)))","v":0},{"$f":"IF($H825>$C825,INDEX(BG$813:BG824,MATCH($C825,$F$813:$F824,0)),INDEX(BG826:BG$875,MATCH($C825,$F826:$F$875,0)))","v":9600},{"$f":"IF($H825>$C825,INDEX(BH$813:BH824,MATCH($C825,$F$813:$F824,0)),INDEX(BH826:BH$875,MATCH($C825,$F826:$F$875,0)))","v":3},{"$f":"IF($H825>$C825,INDEX(BI$813:BI824,MATCH($C825,$F$813:$F824,0)),INDEX(BI826:BI$875,MATCH($C825,$F826:$F$875,0)))","v":1},{"$f":"IF($H825>$C825,INDEX(BJ$813:BJ824,MATCH($C825,$F$813:$F824,0)),INDEX(BJ826:BJ$875,MATCH($C825,$F826:$F$875,0)))","v":125842.84246096842},null,{"$f":"IF($H825>$C825,INDEX(BL$813:BL824,MATCH($C825,$F$813:$F824,0)),INDEX(BL826:BL$875,MATCH($C825,$F826:$F$875,0)))","v":1},null,{"$f":"IF($H825>$C825,INDEX(BN$813:BN824,MATCH($C825,$F$813:$F824,0)),INDEX(BN826:BN$875,MATCH($C825,$F826:$F$875,0)))","v":58042.295010839953},{"$f":"IF($H825>$C825,INDEX(BO$813:BO824,MATCH($C825,$F$813:$F824,0)),INDEX(BO826:BO$875,MATCH($C825,$F826:$F$875,0)))","v":157903.30912883286}]
[null,4.2,6.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H826)),ABS($E$813:$E$875-H826),0))","v":6},0,0,0,4,4,{"$f":"IF($H826>$C826,INDEX(J$813:J825,MATCH($C826,$F$813:$F825,0)),INDEX(J827:J$875,MATCH($C826,$F827:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H826>$C826,INDEX(K$813:K825,MATCH($C826,$F$813:$F825,0)),INDEX(K827:K$875,MATCH($C826,$F827:$F$875,0)))","v":"Man"},{"$f":"IF($H826>$C826,INDEX(L$813:L825,MATCH($C826,$F$813:$F825,0)),INDEX(L827:L$875,MATCH($C826,$F827:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H826>$C826,INDEX(M$813:M825,MATCH($C826,$F$813:$F825,0)),INDEX(M827:M$875,MATCH($C826,$F827:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H826>$C826,INDEX(N$813:N825,MATCH($C826,$F$813:$F825,0)),INDEX(N827:N$875,MATCH($C826,$F827:$F$875,0)))","v":2015},1996,{"$f":"IF($H826>$C826,INDEX(P$813:P825,MATCH($C826,$F$813:$F825,0)),INDEX(P827:P$875,MATCH($C826,$F827:$F$875,0)))","v":0},{"$f":"IF($H826>$C826,INDEX(Q$813:Q825,MATCH($C826,$F$813:$F825,0)),INDEX(Q827:Q$875,MATCH($C826,$F827:$F$875,0)))","v":0},{"$f":"IF($H826>$C826,INDEX(R$813:R825,MATCH($C826,$F$813:$F825,0)),INDEX(R827:R$875,MATCH($C826,$F827:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H826,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":48.433650606449405},null,{"$f":"IF($H826>$C826,INDEX(V$813:V825,MATCH($C826,$F$813:$F825,0)),INDEX(V827:V$875,MATCH($C826,$F827:$F$875,0)))","v":0.12903010131621065},{"$f":"IF($H826>$C826,INDEX(W$813:W825,MATCH($C826,$F$813:$F825,0)),INDEX(W827:W$875,MATCH($C826,$F827:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H826>$C826,INDEX(X$813:X825,MATCH($C826,$F$813:$F825,0)),INDEX(X827:X$875,MATCH($C826,$F827:$F$875,0)))","v":1650000},{"$f":"IF($H826>$C826,INDEX(Y$813:Y825,MATCH($C826,$F$813:$F825,0)),INDEX(Y827:Y$875,MATCH($C826,$F827:$F$875,0)))","v":0},{"$f":"IF($H826>$C826,INDEX(Z$813:Z825,MATCH($C826,$F$813:$F825,0)),INDEX(Z827:Z$875,MATCH($C826,$F827:$F$875,0)))","v":656860},{"$f":"IF($H826>$C826,INDEX(AA$813:AA825,MATCH($C826,$F$813:$F825,0)),INDEX(AA827:AA$875,MATCH($C826,$F827:$F$875,0)))","v":13.8},{"$f":"IF($H826>$C826,INDEX(AB$813:AB825,MATCH($C826,$F$813:$F825,0)),INDEX(AB827:AB$875,MATCH($C826,$F827:$F$875,0)))","v":2000},{"$f":"IF($H826>$C826,INDEX(AC$813:AC825,MATCH($C826,$F$813:$F825,0)),INDEX(AC827:AC$875,MATCH($C826,$F827:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H826>$C826,INDEX(AH$813:AH825,MATCH($C826,$F$813:$F825,0)),INDEX(AH827:AH$875,MATCH($C826,$F827:$F$875,0)))","v":0.4},{"$f":"IF($H826>$C826,INDEX(AI$813:AI825,MATCH($C826,$F$813:$F825,0)),INDEX(AI827:AI$875,MATCH($C826,$F827:$F$875,0)))","v":1},{"$f":"IF($H826>$C826,INDEX(AJ$813:AJ825,MATCH($C826,$F$813:$F825,0)),INDEX(AJ827:AJ$875,MATCH($C826,$F827:$F$875,0)))","v":0},{"$f":"IF($H826>$C826,INDEX(AK$813:AK825,MATCH($C826,$F$813:$F825,0)),INDEX(AK827:AK$875,MATCH($C826,$F827:$F$875,0)))","v":0},{"$f":"IF($H826>$C826,INDEX(AL$813:AL825,MATCH($C826,$F$813:$F825,0)),INDEX(AL827:AL$875,MATCH($C826,$F827:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H826>$C826,INDEX(AM$813:AM825,MATCH($C826,$F$813:$F825,0)),INDEX(AM827:AM$875,MATCH($C826,$F827:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H826>$C826,INDEX(AN$813:AN825,MATCH($C826,$F$813:$F825,0)),INDEX(AN827:AN$875,MATCH($C826,$F827:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H826>$C826,INDEX(AQ$813:AQ825,MATCH($C826,$F$813:$F825,0)),INDEX(AQ827:AQ$875,MATCH($C826,$F827:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H826>$C826,INDEX(AR$813:AR825,MATCH($C826,$F$813:$F825,0)),INDEX(AR827:AR$875,MATCH($C826,$F827:$F$875,0)))","v":9318},{"$f":"IF($H826>$C826,INDEX(AS$813:AS825,MATCH($C826,$F$813:$F825,0)),INDEX(AS827:AS$875,MATCH($C826,$F827:$F$875,0)))","v":0},{"$f":"IF($H826>$C826,INDEX(AT$813:AT825,MATCH($C826,$F$813:$F825,0)),INDEX(AT827:AT$875,MATCH($C826,$F827:$F$875,0)))","v":100734.69243529257},{"$f":"IF($H826>$C826,INDEX(AU$813:AU825,MATCH($C826,$F$813:$F825,0)),INDEX(AU827:AU$875,MATCH($C826,$F827:$F$875,0)))","v":0.6},{"$f":"IF($H826>$C826,INDEX(AV$813:AV825,MATCH($C826,$F$813:$F825,0)),INDEX(AV827:AV$875,MATCH($C826,$F827:$F$875,0)))","v":119426},{"$f":"IF($H826>$C826,INDEX(AW$813:AW825,MATCH($C826,$F$813:$F825,0)),INDEX(AW827:AW$875,MATCH($C826,$F827:$F$875,0)))","v":3589},{"$f":"IF($H826>$C826,INDEX(AX$813:AX825,MATCH($C826,$F$813:$F825,0)),INDEX(AX827:AX$875,MATCH($C826,$F827:$F$875,0)))","v":0.2},{"$f":"IF($H826>$C826,INDEX(AY$813:AY825,MATCH($C826,$F$813:$F825,0)),INDEX(AY827:AY$875,MATCH($C826,$F827:$F$875,0)))","v":16},{"$f":"IF($H826>$C826,INDEX(AZ$813:AZ825,MATCH($C826,$F$813:$F825,0)),INDEX(AZ827:AZ$875,MATCH($C826,$F827:$F$875,0)))","v":150000},null,{"$f":"IF($H826>$C826,INDEX(BB$813:BB825,MATCH($C826,$F$813:$F825,0)),INDEX(BB827:BB$875,MATCH($C826,$F827:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H826>$C826,INDEX(BC$813:BC825,MATCH($C826,$F$813:$F825,0)),INDEX(BC827:BC$875,MATCH($C826,$F827:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H826>$C826,INDEX(BD$813:BD825,MATCH($C826,$F$813:$F825,0)),INDEX(BD827:BD$875,MATCH($C826,$F827:$F$875,0)))","v":2400},{"$f":"IF($H826>$C826,INDEX(BE$813:BE825,MATCH($C826,$F$813:$F825,0)),INDEX(BE827:BE$875,MATCH($C826,$F827:$F$875,0)))","v":3},{"$f":"IF($H826>$C826,INDEX(BF$813:BF825,MATCH($C826,$F$813:$F825,0)),INDEX(BF827:BF$875,MATCH($C826,$F827:$F$875,0)))","v":0},{"$f":"IF($H826>$C826,INDEX(BG$813:BG825,MATCH($C826,$F$813:$F825,0)),INDEX(BG827:BG$875,MATCH($C826,$F827:$F$875,0)))","v":9600},{"$f":"IF($H826>$C826,INDEX(BH$813:BH825,MATCH($C826,$F$813:$F825,0)),INDEX(BH827:BH$875,MATCH($C826,$F827:$F$875,0)))","v":3},{"$f":"IF($H826>$C826,INDEX(BI$813:BI825,MATCH($C826,$F$813:$F825,0)),INDEX(BI827:BI$875,MATCH($C826,$F827:$F$875,0)))","v":1},{"$f":"IF($H826>$C826,INDEX(BJ$813:BJ825,MATCH($C826,$F$813:$F825,0)),INDEX(BJ827:BJ$875,MATCH($C826,$F827:$F$875,0)))","v":100734.69243529257},null,{"$f":"IF($H826>$C826,INDEX(BL$813:BL825,MATCH($C826,$F$813:$F825,0)),INDEX(BL827:BL$875,MATCH($C826,$F827:$F$875,0)))","v":1},null,{"$f":"IF($H826>$C826,INDEX(BN$813:BN825,MATCH($C826,$F$813:$F825,0)),INDEX(BN827:BN$875,MATCH($C826,$F827:$F$875,0)))","v":43024.859267932276},{"$f":"IF($H826>$C826,INDEX(BO$813:BO825,MATCH($C826,$F$813:$F825,0)),INDEX(BO827:BO$875,MATCH($C826,$F827:$F$875,0)))","v":157903.30912883286}]
[null,4.3,6.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H827)),ABS($E$813:$E$875-H827),0))","v":6},0,0,0,4,4,{"$f":"IF($H827>$C827,INDEX(J$813:J826,MATCH($C827,$F$813:$F826,0)),INDEX(J828:J$875,MATCH($C827,$F828:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H827>$C827,INDEX(K$813:K826,MATCH($C827,$F$813:$F826,0)),INDEX(K828:K$875,MATCH($C827,$F828:$F$875,0)))","v":"Scania"},{"$f":"IF($H827>$C827,INDEX(L$813:L826,MATCH($C827,$F$813:$F826,0)),INDEX(L828:L$875,MATCH($C827,$F828:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H827>$C827,INDEX(M$813:M826,MATCH($C827,$F$813:$F826,0)),INDEX(M828:M$875,MATCH($C827,$F828:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H827>$C827,INDEX(N$813:N826,MATCH($C827,$F$813:$F826,0)),INDEX(N828:N$875,MATCH($C827,$F828:$F$875,0)))","v":2015},1996,{"$f":"IF($H827>$C827,INDEX(P$813:P826,MATCH($C827,$F$813:$F826,0)),INDEX(P828:P$875,MATCH($C827,$F828:$F$875,0)))","v":0},{"$f":"IF($H827>$C827,INDEX(Q$813:Q826,MATCH($C827,$F$813:$F826,0)),INDEX(Q828:Q$875,MATCH($C827,$F828:$F$875,0)))","v":0},{"$f":"IF($H827>$C827,INDEX(R$813:R826,MATCH($C827,$F$813:$F826,0)),INDEX(R828:R$875,MATCH($C827,$F828:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H827,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":48.433650606449405},null,{"$f":"IF($H827>$C827,INDEX(V$813:V826,MATCH($C827,$F$813:$F826,0)),INDEX(V828:V$875,MATCH($C827,$F828:$F$875,0)))","v":8.4243647554981357E-2},{"$f":"IF($H827>$C827,INDEX(W$813:W826,MATCH($C827,$F$813:$F826,0)),INDEX(W828:W$875,MATCH($C827,$F828:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H827>$C827,INDEX(X$813:X826,MATCH($C827,$F$813:$F826,0)),INDEX(X828:X$875,MATCH($C827,$F828:$F$875,0)))","v":1650000},{"$f":"IF($H827>$C827,INDEX(Y$813:Y826,MATCH($C827,$F$813:$F826,0)),INDEX(Y828:Y$875,MATCH($C827,$F828:$F$875,0)))","v":0},{"$f":"IF($H827>$C827,INDEX(Z$813:Z826,MATCH($C827,$F$813:$F826,0)),INDEX(Z828:Z$875,MATCH($C827,$F828:$F$875,0)))","v":656860},{"$f":"IF($H827>$C827,INDEX(AA$813:AA826,MATCH($C827,$F$813:$F826,0)),INDEX(AA828:AA$875,MATCH($C827,$F828:$F$875,0)))","v":13.8},{"$f":"IF($H827>$C827,INDEX(AB$813:AB826,MATCH($C827,$F$813:$F826,0)),INDEX(AB828:AB$875,MATCH($C827,$F828:$F$875,0)))","v":2000},{"$f":"IF($H827>$C827,INDEX(AC$813:AC826,MATCH($C827,$F$813:$F826,0)),INDEX(AC828:AC$875,MATCH($C827,$F828:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H827>$C827,INDEX(AH$813:AH826,MATCH($C827,$F$813:$F826,0)),INDEX(AH828:AH$875,MATCH($C827,$F828:$F$875,0)))","v":0.4},{"$f":"IF($H827>$C827,INDEX(AI$813:AI826,MATCH($C827,$F$813:$F826,0)),INDEX(AI828:AI$875,MATCH($C827,$F828:$F$875,0)))","v":1},{"$f":"IF($H827>$C827,INDEX(AJ$813:AJ826,MATCH($C827,$F$813:$F826,0)),INDEX(AJ828:AJ$875,MATCH($C827,$F828:$F$875,0)))","v":0},{"$f":"IF($H827>$C827,INDEX(AK$813:AK826,MATCH($C827,$F$813:$F826,0)),INDEX(AK828:AK$875,MATCH($C827,$F828:$F$875,0)))","v":0},{"$f":"IF($H827>$C827,INDEX(AL$813:AL826,MATCH($C827,$F$813:$F826,0)),INDEX(AL828:AL$875,MATCH($C827,$F828:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H827>$C827,INDEX(AM$813:AM826,MATCH($C827,$F$813:$F826,0)),INDEX(AM828:AM$875,MATCH($C827,$F828:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H827>$C827,INDEX(AN$813:AN826,MATCH($C827,$F$813:$F826,0)),INDEX(AN828:AN$875,MATCH($C827,$F828:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H827>$C827,INDEX(AQ$813:AQ826,MATCH($C827,$F$813:$F826,0)),INDEX(AQ828:AQ$875,MATCH($C827,$F828:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H827>$C827,INDEX(AR$813:AR826,MATCH($C827,$F$813:$F826,0)),INDEX(AR828:AR$875,MATCH($C827,$F828:$F$875,0)))","v":9318},{"$f":"IF($H827>$C827,INDEX(AS$813:AS826,MATCH($C827,$F$813:$F826,0)),INDEX(AS828:AS$875,MATCH($C827,$F828:$F$875,0)))","v":0},{"$f":"IF($H827>$C827,INDEX(AT$813:AT826,MATCH($C827,$F$813:$F826,0)),INDEX(AT828:AT$875,MATCH($C827,$F828:$F$875,0)))","v":86816.949309286676},{"$f":"IF($H827>$C827,INDEX(AU$813:AU826,MATCH($C827,$F$813:$F826,0)),INDEX(AU828:AU$875,MATCH($C827,$F828:$F$875,0)))","v":0.6},{"$f":"IF($H827>$C827,INDEX(AV$813:AV826,MATCH($C827,$F$813:$F826,0)),INDEX(AV828:AV$875,MATCH($C827,$F828:$F$875,0)))","v":119426},{"$f":"IF($H827>$C827,INDEX(AW$813:AW826,MATCH($C827,$F$813:$F826,0)),INDEX(AW828:AW$875,MATCH($C827,$F828:$F$875,0)))","v":3589},{"$f":"IF($H827>$C827,INDEX(AX$813:AX826,MATCH($C827,$F$813:$F826,0)),INDEX(AX828:AX$875,MATCH($C827,$F828:$F$875,0)))","v":0.2},{"$f":"IF($H827>$C827,INDEX(AY$813:AY826,MATCH($C827,$F$813:$F826,0)),INDEX(AY828:AY$875,MATCH($C827,$F828:$F$875,0)))","v":16},{"$f":"IF($H827>$C827,INDEX(AZ$813:AZ826,MATCH($C827,$F$813:$F826,0)),INDEX(AZ828:AZ$875,MATCH($C827,$F828:$F$875,0)))","v":150000},null,{"$f":"IF($H827>$C827,INDEX(BB$813:BB826,MATCH($C827,$F$813:$F826,0)),INDEX(BB828:BB$875,MATCH($C827,$F828:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H827>$C827,INDEX(BC$813:BC826,MATCH($C827,$F$813:$F826,0)),INDEX(BC828:BC$875,MATCH($C827,$F828:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H827>$C827,INDEX(BD$813:BD826,MATCH($C827,$F$813:$F826,0)),INDEX(BD828:BD$875,MATCH($C827,$F828:$F$875,0)))","v":2400},{"$f":"IF($H827>$C827,INDEX(BE$813:BE826,MATCH($C827,$F$813:$F826,0)),INDEX(BE828:BE$875,MATCH($C827,$F828:$F$875,0)))","v":3},{"$f":"IF($H827>$C827,INDEX(BF$813:BF826,MATCH($C827,$F$813:$F826,0)),INDEX(BF828:BF$875,MATCH($C827,$F828:$F$875,0)))","v":0},{"$f":"IF($H827>$C827,INDEX(BG$813:BG826,MATCH($C827,$F$813:$F826,0)),INDEX(BG828:BG$875,MATCH($C827,$F828:$F$875,0)))","v":9600},{"$f":"IF($H827>$C827,INDEX(BH$813:BH826,MATCH($C827,$F$813:$F826,0)),INDEX(BH828:BH$875,MATCH($C827,$F828:$F$875,0)))","v":3},{"$f":"IF($H827>$C827,INDEX(BI$813:BI826,MATCH($C827,$F$813:$F826,0)),INDEX(BI828:BI$875,MATCH($C827,$F828:$F$875,0)))","v":1},{"$f":"IF($H827>$C827,INDEX(BJ$813:BJ826,MATCH($C827,$F$813:$F826,0)),INDEX(BJ828:BJ$875,MATCH($C827,$F828:$F$875,0)))","v":86816.949309286676},null,{"$f":"IF($H827>$C827,INDEX(BL$813:BL826,MATCH($C827,$F$813:$F826,0)),INDEX(BL828:BL$875,MATCH($C827,$F828:$F$875,0)))","v":1},null,{"$f":"IF($H827>$C827,INDEX(BN$813:BN826,MATCH($C827,$F$813:$F826,0)),INDEX(BN828:BN$875,MATCH($C827,$F828:$F$875,0)))","v":34700.517854193939},{"$f":"IF($H827>$C827,INDEX(BO$813:BO826,MATCH($C827,$F$813:$F826,0)),INDEX(BO828:BO$875,MATCH($C827,$F828:$F$875,0)))","v":157903.30912883286}]
[null,5.0999999999999996,6.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H828)),ABS($E$813:$E$875-H828),0))","v":6},0,0,0,5,5,{"$f":"IF($H828>$C828,INDEX(J$813:J827,MATCH($C828,$F$813:$F827,0)),INDEX(J829:J$875,MATCH($C828,$F829:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H828>$C828,INDEX(K$813:K827,MATCH($C828,$F$813:$F827,0)),INDEX(K829:K$875,MATCH($C828,$F829:$F$875,0)))","v":"Volvo"},{"$f":"IF($H828>$C828,INDEX(L$813:L827,MATCH($C828,$F$813:$F827,0)),INDEX(L829:L$875,MATCH($C828,$F829:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H828>$C828,INDEX(M$813:M827,MATCH($C828,$F$813:$F827,0)),INDEX(M829:M$875,MATCH($C828,$F829:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H828>$C828,INDEX(N$813:N827,MATCH($C828,$F$813:$F827,0)),INDEX(N829:N$875,MATCH($C828,$F829:$F$875,0)))","v":2015},1995,{"$f":"IF($H828>$C828,INDEX(P$813:P827,MATCH($C828,$F$813:$F827,0)),INDEX(P829:P$875,MATCH($C828,$F829:$F$875,0)))","v":0},{"$f":"IF($H828>$C828,INDEX(Q$813:Q827,MATCH($C828,$F$813:$F827,0)),INDEX(Q829:Q$875,MATCH($C828,$F829:$F$875,0)))","v":0},{"$f":"IF($H828>$C828,INDEX(R$813:R827,MATCH($C828,$F$813:$F827,0)),INDEX(R829:R$875,MATCH($C828,$F829:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H828,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":42.891472924560006},null,{"$f":"IF($H828>$C828,INDEX(V$813:V827,MATCH($C828,$F$813:$F827,0)),INDEX(V829:V$875,MATCH($C828,$F829:$F$875,0)))","v":0.17821133406085352},{"$f":"IF($H828>$C828,INDEX(W$813:W827,MATCH($C828,$F$813:$F827,0)),INDEX(W829:W$875,MATCH($C828,$F829:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H828>$C828,INDEX(X$813:X827,MATCH($C828,$F$813:$F827,0)),INDEX(X829:X$875,MATCH($C828,$F829:$F$875,0)))","v":1650000},{"$f":"IF($H828>$C828,INDEX(Y$813:Y827,MATCH($C828,$F$813:$F827,0)),INDEX(Y829:Y$875,MATCH($C828,$F829:$F$875,0)))","v":0},{"$f":"IF($H828>$C828,INDEX(Z$813:Z827,MATCH($C828,$F$813:$F827,0)),INDEX(Z829:Z$875,MATCH($C828,$F829:$F$875,0)))","v":656860},{"$f":"IF($H828>$C828,INDEX(AA$813:AA827,MATCH($C828,$F$813:$F827,0)),INDEX(AA829:AA$875,MATCH($C828,$F829:$F$875,0)))","v":13.8},{"$f":"IF($H828>$C828,INDEX(AB$813:AB827,MATCH($C828,$F$813:$F827,0)),INDEX(AB829:AB$875,MATCH($C828,$F829:$F$875,0)))","v":2000},{"$f":"IF($H828>$C828,INDEX(AC$813:AC827,MATCH($C828,$F$813:$F827,0)),INDEX(AC829:AC$875,MATCH($C828,$F829:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H828>$C828,INDEX(AH$813:AH827,MATCH($C828,$F$813:$F827,0)),INDEX(AH829:AH$875,MATCH($C828,$F829:$F$875,0)))","v":0.4},{"$f":"IF($H828>$C828,INDEX(AI$813:AI827,MATCH($C828,$F$813:$F827,0)),INDEX(AI829:AI$875,MATCH($C828,$F829:$F$875,0)))","v":1},{"$f":"IF($H828>$C828,INDEX(AJ$813:AJ827,MATCH($C828,$F$813:$F827,0)),INDEX(AJ829:AJ$875,MATCH($C828,$F829:$F$875,0)))","v":0},{"$f":"IF($H828>$C828,INDEX(AK$813:AK827,MATCH($C828,$F$813:$F827,0)),INDEX(AK829:AK$875,MATCH($C828,$F829:$F$875,0)))","v":0},{"$f":"IF($H828>$C828,INDEX(AL$813:AL827,MATCH($C828,$F$813:$F827,0)),INDEX(AL829:AL$875,MATCH($C828,$F829:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H828>$C828,INDEX(AM$813:AM827,MATCH($C828,$F$813:$F827,0)),INDEX(AM829:AM$875,MATCH($C828,$F829:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H828>$C828,INDEX(AN$813:AN827,MATCH($C828,$F$813:$F827,0)),INDEX(AN829:AN$875,MATCH($C828,$F829:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H828>$C828,INDEX(AQ$813:AQ827,MATCH($C828,$F$813:$F827,0)),INDEX(AQ829:AQ$875,MATCH($C828,$F829:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H828>$C828,INDEX(AR$813:AR827,MATCH($C828,$F$813:$F827,0)),INDEX(AR829:AR$875,MATCH($C828,$F829:$F$875,0)))","v":9318},{"$f":"IF($H828>$C828,INDEX(AS$813:AS827,MATCH($C828,$F$813:$F827,0)),INDEX(AS829:AS$875,MATCH($C828,$F829:$F$875,0)))","v":0},{"$f":"IF($H828>$C828,INDEX(AT$813:AT827,MATCH($C828,$F$813:$F827,0)),INDEX(AT829:AT$875,MATCH($C828,$F829:$F$875,0)))","v":125842.84246096842},{"$f":"IF($H828>$C828,INDEX(AU$813:AU827,MATCH($C828,$F$813:$F827,0)),INDEX(AU829:AU$875,MATCH($C828,$F829:$F$875,0)))","v":0.6},{"$f":"IF($H828>$C828,INDEX(AV$813:AV827,MATCH($C828,$F$813:$F827,0)),INDEX(AV829:AV$875,MATCH($C828,$F829:$F$875,0)))","v":119426},{"$f":"IF($H828>$C828,INDEX(AW$813:AW827,MATCH($C828,$F$813:$F827,0)),INDEX(AW829:AW$875,MATCH($C828,$F829:$F$875,0)))","v":3589},{"$f":"IF($H828>$C828,INDEX(AX$813:AX827,MATCH($C828,$F$813:$F827,0)),INDEX(AX829:AX$875,MATCH($C828,$F829:$F$875,0)))","v":0.2},{"$f":"IF($H828>$C828,INDEX(AY$813:AY827,MATCH($C828,$F$813:$F827,0)),INDEX(AY829:AY$875,MATCH($C828,$F829:$F$875,0)))","v":16},{"$f":"IF($H828>$C828,INDEX(AZ$813:AZ827,MATCH($C828,$F$813:$F827,0)),INDEX(AZ829:AZ$875,MATCH($C828,$F829:$F$875,0)))","v":150000},null,{"$f":"IF($H828>$C828,INDEX(BB$813:BB827,MATCH($C828,$F$813:$F827,0)),INDEX(BB829:BB$875,MATCH($C828,$F829:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H828>$C828,INDEX(BC$813:BC827,MATCH($C828,$F$813:$F827,0)),INDEX(BC829:BC$875,MATCH($C828,$F829:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H828>$C828,INDEX(BD$813:BD827,MATCH($C828,$F$813:$F827,0)),INDEX(BD829:BD$875,MATCH($C828,$F829:$F$875,0)))","v":2400},{"$f":"IF($H828>$C828,INDEX(BE$813:BE827,MATCH($C828,$F$813:$F827,0)),INDEX(BE829:BE$875,MATCH($C828,$F829:$F$875,0)))","v":3},{"$f":"IF($H828>$C828,INDEX(BF$813:BF827,MATCH($C828,$F$813:$F827,0)),INDEX(BF829:BF$875,MATCH($C828,$F829:$F$875,0)))","v":0},{"$f":"IF($H828>$C828,INDEX(BG$813:BG827,MATCH($C828,$F$813:$F827,0)),INDEX(BG829:BG$875,MATCH($C828,$F829:$F$875,0)))","v":9600},{"$f":"IF($H828>$C828,INDEX(BH$813:BH827,MATCH($C828,$F$813:$F827,0)),INDEX(BH829:BH$875,MATCH($C828,$F829:$F$875,0)))","v":3},{"$f":"IF($H828>$C828,INDEX(BI$813:BI827,MATCH($C828,$F$813:$F827,0)),INDEX(BI829:BI$875,MATCH($C828,$F829:$F$875,0)))","v":1},{"$f":"IF($H828>$C828,INDEX(BJ$813:BJ827,MATCH($C828,$F$813:$F827,0)),INDEX(BJ829:BJ$875,MATCH($C828,$F829:$F$875,0)))","v":125842.84246096842},null,{"$f":"IF($H828>$C828,INDEX(BL$813:BL827,MATCH($C828,$F$813:$F827,0)),INDEX(BL829:BL$875,MATCH($C828,$F829:$F$875,0)))","v":1},null,{"$f":"IF($H828>$C828,INDEX(BN$813:BN827,MATCH($C828,$F$813:$F827,0)),INDEX(BN829:BN$875,MATCH($C828,$F829:$F$875,0)))","v":58042.295010839953},{"$f":"IF($H828>$C828,INDEX(BO$813:BO827,MATCH($C828,$F$813:$F827,0)),INDEX(BO829:BO$875,MATCH($C828,$F829:$F$875,0)))","v":157903.30912883286}]
[null,5.2,6.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H829)),ABS($E$813:$E$875-H829),0))","v":6},0,0,0,5,5,{"$f":"IF($H829>$C829,INDEX(J$813:J828,MATCH($C829,$F$813:$F828,0)),INDEX(J830:J$875,MATCH($C829,$F830:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H829>$C829,INDEX(K$813:K828,MATCH($C829,$F$813:$F828,0)),INDEX(K830:K$875,MATCH($C829,$F830:$F$875,0)))","v":"Man"},{"$f":"IF($H829>$C829,INDEX(L$813:L828,MATCH($C829,$F$813:$F828,0)),INDEX(L830:L$875,MATCH($C829,$F830:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H829>$C829,INDEX(M$813:M828,MATCH($C829,$F$813:$F828,0)),INDEX(M830:M$875,MATCH($C829,$F830:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H829>$C829,INDEX(N$813:N828,MATCH($C829,$F$813:$F828,0)),INDEX(N830:N$875,MATCH($C829,$F830:$F$875,0)))","v":2015},1995,{"$f":"IF($H829>$C829,INDEX(P$813:P828,MATCH($C829,$F$813:$F828,0)),INDEX(P830:P$875,MATCH($C829,$F830:$F$875,0)))","v":0},{"$f":"IF($H829>$C829,INDEX(Q$813:Q828,MATCH($C829,$F$813:$F828,0)),INDEX(Q830:Q$875,MATCH($C829,$F830:$F$875,0)))","v":0},{"$f":"IF($H829>$C829,INDEX(R$813:R828,MATCH($C829,$F$813:$F828,0)),INDEX(R830:R$875,MATCH($C829,$F830:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H829,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":42.891472924560006},null,{"$f":"IF($H829>$C829,INDEX(V$813:V828,MATCH($C829,$F$813:$F828,0)),INDEX(V830:V$875,MATCH($C829,$F830:$F$875,0)))","v":0.12903010131621065},{"$f":"IF($H829>$C829,INDEX(W$813:W828,MATCH($C829,$F$813:$F828,0)),INDEX(W830:W$875,MATCH($C829,$F830:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H829>$C829,INDEX(X$813:X828,MATCH($C829,$F$813:$F828,0)),INDEX(X830:X$875,MATCH($C829,$F830:$F$875,0)))","v":1650000},{"$f":"IF($H829>$C829,INDEX(Y$813:Y828,MATCH($C829,$F$813:$F828,0)),INDEX(Y830:Y$875,MATCH($C829,$F830:$F$875,0)))","v":0},{"$f":"IF($H829>$C829,INDEX(Z$813:Z828,MATCH($C829,$F$813:$F828,0)),INDEX(Z830:Z$875,MATCH($C829,$F830:$F$875,0)))","v":656860},{"$f":"IF($H829>$C829,INDEX(AA$813:AA828,MATCH($C829,$F$813:$F828,0)),INDEX(AA830:AA$875,MATCH($C829,$F830:$F$875,0)))","v":13.8},{"$f":"IF($H829>$C829,INDEX(AB$813:AB828,MATCH($C829,$F$813:$F828,0)),INDEX(AB830:AB$875,MATCH($C829,$F830:$F$875,0)))","v":2000},{"$f":"IF($H829>$C829,INDEX(AC$813:AC828,MATCH($C829,$F$813:$F828,0)),INDEX(AC830:AC$875,MATCH($C829,$F830:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H829>$C829,INDEX(AH$813:AH828,MATCH($C829,$F$813:$F828,0)),INDEX(AH830:AH$875,MATCH($C829,$F830:$F$875,0)))","v":0.4},{"$f":"IF($H829>$C829,INDEX(AI$813:AI828,MATCH($C829,$F$813:$F828,0)),INDEX(AI830:AI$875,MATCH($C829,$F830:$F$875,0)))","v":1},{"$f":"IF($H829>$C829,INDEX(AJ$813:AJ828,MATCH($C829,$F$813:$F828,0)),INDEX(AJ830:AJ$875,MATCH($C829,$F830:$F$875,0)))","v":0},{"$f":"IF($H829>$C829,INDEX(AK$813:AK828,MATCH($C829,$F$813:$F828,0)),INDEX(AK830:AK$875,MATCH($C829,$F830:$F$875,0)))","v":0},{"$f":"IF($H829>$C829,INDEX(AL$813:AL828,MATCH($C829,$F$813:$F828,0)),INDEX(AL830:AL$875,MATCH($C829,$F830:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H829>$C829,INDEX(AM$813:AM828,MATCH($C829,$F$813:$F828,0)),INDEX(AM830:AM$875,MATCH($C829,$F830:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H829>$C829,INDEX(AN$813:AN828,MATCH($C829,$F$813:$F828,0)),INDEX(AN830:AN$875,MATCH($C829,$F830:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H829>$C829,INDEX(AQ$813:AQ828,MATCH($C829,$F$813:$F828,0)),INDEX(AQ830:AQ$875,MATCH($C829,$F830:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H829>$C829,INDEX(AR$813:AR828,MATCH($C829,$F$813:$F828,0)),INDEX(AR830:AR$875,MATCH($C829,$F830:$F$875,0)))","v":9318},{"$f":"IF($H829>$C829,INDEX(AS$813:AS828,MATCH($C829,$F$813:$F828,0)),INDEX(AS830:AS$875,MATCH($C829,$F830:$F$875,0)))","v":0},{"$f":"IF($H829>$C829,INDEX(AT$813:AT828,MATCH($C829,$F$813:$F828,0)),INDEX(AT830:AT$875,MATCH($C829,$F830:$F$875,0)))","v":100734.69243529257},{"$f":"IF($H829>$C829,INDEX(AU$813:AU828,MATCH($C829,$F$813:$F828,0)),INDEX(AU830:AU$875,MATCH($C829,$F830:$F$875,0)))","v":0.6},{"$f":"IF($H829>$C829,INDEX(AV$813:AV828,MATCH($C829,$F$813:$F828,0)),INDEX(AV830:AV$875,MATCH($C829,$F830:$F$875,0)))","v":119426},{"$f":"IF($H829>$C829,INDEX(AW$813:AW828,MATCH($C829,$F$813:$F828,0)),INDEX(AW830:AW$875,MATCH($C829,$F830:$F$875,0)))","v":3589},{"$f":"IF($H829>$C829,INDEX(AX$813:AX828,MATCH($C829,$F$813:$F828,0)),INDEX(AX830:AX$875,MATCH($C829,$F830:$F$875,0)))","v":0.2},{"$f":"IF($H829>$C829,INDEX(AY$813:AY828,MATCH($C829,$F$813:$F828,0)),INDEX(AY830:AY$875,MATCH($C829,$F830:$F$875,0)))","v":16},{"$f":"IF($H829>$C829,INDEX(AZ$813:AZ828,MATCH($C829,$F$813:$F828,0)),INDEX(AZ830:AZ$875,MATCH($C829,$F830:$F$875,0)))","v":150000},null,{"$f":"IF($H829>$C829,INDEX(BB$813:BB828,MATCH($C829,$F$813:$F828,0)),INDEX(BB830:BB$875,MATCH($C829,$F830:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H829>$C829,INDEX(BC$813:BC828,MATCH($C829,$F$813:$F828,0)),INDEX(BC830:BC$875,MATCH($C829,$F830:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H829>$C829,INDEX(BD$813:BD828,MATCH($C829,$F$813:$F828,0)),INDEX(BD830:BD$875,MATCH($C829,$F830:$F$875,0)))","v":2400},{"$f":"IF($H829>$C829,INDEX(BE$813:BE828,MATCH($C829,$F$813:$F828,0)),INDEX(BE830:BE$875,MATCH($C829,$F830:$F$875,0)))","v":3},{"$f":"IF($H829>$C829,INDEX(BF$813:BF828,MATCH($C829,$F$813:$F828,0)),INDEX(BF830:BF$875,MATCH($C829,$F830:$F$875,0)))","v":0},{"$f":"IF($H829>$C829,INDEX(BG$813:BG828,MATCH($C829,$F$813:$F828,0)),INDEX(BG830:BG$875,MATCH($C829,$F830:$F$875,0)))","v":9600},{"$f":"IF($H829>$C829,INDEX(BH$813:BH828,MATCH($C829,$F$813:$F828,0)),INDEX(BH830:BH$875,MATCH($C829,$F830:$F$875,0)))","v":3},{"$f":"IF($H829>$C829,INDEX(BI$813:BI828,MATCH($C829,$F$813:$F828,0)),INDEX(BI830:BI$875,MATCH($C829,$F830:$F$875,0)))","v":1},{"$f":"IF($H829>$C829,INDEX(BJ$813:BJ828,MATCH($C829,$F$813:$F828,0)),INDEX(BJ830:BJ$875,MATCH($C829,$F830:$F$875,0)))","v":100734.69243529257},null,{"$f":"IF($H829>$C829,INDEX(BL$813:BL828,MATCH($C829,$F$813:$F828,0)),INDEX(BL830:BL$875,MATCH($C829,$F830:$F$875,0)))","v":1},null,{"$f":"IF($H829>$C829,INDEX(BN$813:BN828,MATCH($C829,$F$813:$F828,0)),INDEX(BN830:BN$875,MATCH($C829,$F830:$F$875,0)))","v":43024.859267932276},{"$f":"IF($H829>$C829,INDEX(BO$813:BO828,MATCH($C829,$F$813:$F828,0)),INDEX(BO830:BO$875,MATCH($C829,$F830:$F$875,0)))","v":157903.30912883286}]
[null,5.3,6.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H830)),ABS($E$813:$E$875-H830),0))","v":6},0,0,0,5,5,{"$f":"IF($H830>$C830,INDEX(J$813:J829,MATCH($C830,$F$813:$F829,0)),INDEX(J831:J$875,MATCH($C830,$F831:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H830>$C830,INDEX(K$813:K829,MATCH($C830,$F$813:$F829,0)),INDEX(K831:K$875,MATCH($C830,$F831:$F$875,0)))","v":"Scania"},{"$f":"IF($H830>$C830,INDEX(L$813:L829,MATCH($C830,$F$813:$F829,0)),INDEX(L831:L$875,MATCH($C830,$F831:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H830>$C830,INDEX(M$813:M829,MATCH($C830,$F$813:$F829,0)),INDEX(M831:M$875,MATCH($C830,$F831:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H830>$C830,INDEX(N$813:N829,MATCH($C830,$F$813:$F829,0)),INDEX(N831:N$875,MATCH($C830,$F831:$F$875,0)))","v":2015},1995,{"$f":"IF($H830>$C830,INDEX(P$813:P829,MATCH($C830,$F$813:$F829,0)),INDEX(P831:P$875,MATCH($C830,$F831:$F$875,0)))","v":0},{"$f":"IF($H830>$C830,INDEX(Q$813:Q829,MATCH($C830,$F$813:$F829,0)),INDEX(Q831:Q$875,MATCH($C830,$F831:$F$875,0)))","v":0},{"$f":"IF($H830>$C830,INDEX(R$813:R829,MATCH($C830,$F$813:$F829,0)),INDEX(R831:R$875,MATCH($C830,$F831:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H830,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":42.891472924560006},null,{"$f":"IF($H830>$C830,INDEX(V$813:V829,MATCH($C830,$F$813:$F829,0)),INDEX(V831:V$875,MATCH($C830,$F831:$F$875,0)))","v":8.4243647554981357E-2},{"$f":"IF($H830>$C830,INDEX(W$813:W829,MATCH($C830,$F$813:$F829,0)),INDEX(W831:W$875,MATCH($C830,$F831:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H830>$C830,INDEX(X$813:X829,MATCH($C830,$F$813:$F829,0)),INDEX(X831:X$875,MATCH($C830,$F831:$F$875,0)))","v":1650000},{"$f":"IF($H830>$C830,INDEX(Y$813:Y829,MATCH($C830,$F$813:$F829,0)),INDEX(Y831:Y$875,MATCH($C830,$F831:$F$875,0)))","v":0},{"$f":"IF($H830>$C830,INDEX(Z$813:Z829,MATCH($C830,$F$813:$F829,0)),INDEX(Z831:Z$875,MATCH($C830,$F831:$F$875,0)))","v":656860},{"$f":"IF($H830>$C830,INDEX(AA$813:AA829,MATCH($C830,$F$813:$F829,0)),INDEX(AA831:AA$875,MATCH($C830,$F831:$F$875,0)))","v":13.8},{"$f":"IF($H830>$C830,INDEX(AB$813:AB829,MATCH($C830,$F$813:$F829,0)),INDEX(AB831:AB$875,MATCH($C830,$F831:$F$875,0)))","v":2000},{"$f":"IF($H830>$C830,INDEX(AC$813:AC829,MATCH($C830,$F$813:$F829,0)),INDEX(AC831:AC$875,MATCH($C830,$F831:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H830>$C830,INDEX(AH$813:AH829,MATCH($C830,$F$813:$F829,0)),INDEX(AH831:AH$875,MATCH($C830,$F831:$F$875,0)))","v":0.4},{"$f":"IF($H830>$C830,INDEX(AI$813:AI829,MATCH($C830,$F$813:$F829,0)),INDEX(AI831:AI$875,MATCH($C830,$F831:$F$875,0)))","v":1},{"$f":"IF($H830>$C830,INDEX(AJ$813:AJ829,MATCH($C830,$F$813:$F829,0)),INDEX(AJ831:AJ$875,MATCH($C830,$F831:$F$875,0)))","v":0},{"$f":"IF($H830>$C830,INDEX(AK$813:AK829,MATCH($C830,$F$813:$F829,0)),INDEX(AK831:AK$875,MATCH($C830,$F831:$F$875,0)))","v":0},{"$f":"IF($H830>$C830,INDEX(AL$813:AL829,MATCH($C830,$F$813:$F829,0)),INDEX(AL831:AL$875,MATCH($C830,$F831:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H830>$C830,INDEX(AM$813:AM829,MATCH($C830,$F$813:$F829,0)),INDEX(AM831:AM$875,MATCH($C830,$F831:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H830>$C830,INDEX(AN$813:AN829,MATCH($C830,$F$813:$F829,0)),INDEX(AN831:AN$875,MATCH($C830,$F831:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H830>$C830,INDEX(AQ$813:AQ829,MATCH($C830,$F$813:$F829,0)),INDEX(AQ831:AQ$875,MATCH($C830,$F831:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H830>$C830,INDEX(AR$813:AR829,MATCH($C830,$F$813:$F829,0)),INDEX(AR831:AR$875,MATCH($C830,$F831:$F$875,0)))","v":9318},{"$f":"IF($H830>$C830,INDEX(AS$813:AS829,MATCH($C830,$F$813:$F829,0)),INDEX(AS831:AS$875,MATCH($C830,$F831:$F$875,0)))","v":0},{"$f":"IF($H830>$C830,INDEX(AT$813:AT829,MATCH($C830,$F$813:$F829,0)),INDEX(AT831:AT$875,MATCH($C830,$F831:$F$875,0)))","v":86816.949309286676},{"$f":"IF($H830>$C830,INDEX(AU$813:AU829,MATCH($C830,$F$813:$F829,0)),INDEX(AU831:AU$875,MATCH($C830,$F831:$F$875,0)))","v":0.6},{"$f":"IF($H830>$C830,INDEX(AV$813:AV829,MATCH($C830,$F$813:$F829,0)),INDEX(AV831:AV$875,MATCH($C830,$F831:$F$875,0)))","v":119426},{"$f":"IF($H830>$C830,INDEX(AW$813:AW829,MATCH($C830,$F$813:$F829,0)),INDEX(AW831:AW$875,MATCH($C830,$F831:$F$875,0)))","v":3589},{"$f":"IF($H830>$C830,INDEX(AX$813:AX829,MATCH($C830,$F$813:$F829,0)),INDEX(AX831:AX$875,MATCH($C830,$F831:$F$875,0)))","v":0.2},{"$f":"IF($H830>$C830,INDEX(AY$813:AY829,MATCH($C830,$F$813:$F829,0)),INDEX(AY831:AY$875,MATCH($C830,$F831:$F$875,0)))","v":16},{"$f":"IF($H830>$C830,INDEX(AZ$813:AZ829,MATCH($C830,$F$813:$F829,0)),INDEX(AZ831:AZ$875,MATCH($C830,$F831:$F$875,0)))","v":150000},null,{"$f":"IF($H830>$C830,INDEX(BB$813:BB829,MATCH($C830,$F$813:$F829,0)),INDEX(BB831:BB$875,MATCH($C830,$F831:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H830>$C830,INDEX(BC$813:BC829,MATCH($C830,$F$813:$F829,0)),INDEX(BC831:BC$875,MATCH($C830,$F831:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H830>$C830,INDEX(BD$813:BD829,MATCH($C830,$F$813:$F829,0)),INDEX(BD831:BD$875,MATCH($C830,$F831:$F$875,0)))","v":2400},{"$f":"IF($H830>$C830,INDEX(BE$813:BE829,MATCH($C830,$F$813:$F829,0)),INDEX(BE831:BE$875,MATCH($C830,$F831:$F$875,0)))","v":3},{"$f":"IF($H830>$C830,INDEX(BF$813:BF829,MATCH($C830,$F$813:$F829,0)),INDEX(BF831:BF$875,MATCH($C830,$F831:$F$875,0)))","v":0},{"$f":"IF($H830>$C830,INDEX(BG$813:BG829,MATCH($C830,$F$813:$F829,0)),INDEX(BG831:BG$875,MATCH($C830,$F831:$F$875,0)))","v":9600},{"$f":"IF($H830>$C830,INDEX(BH$813:BH829,MATCH($C830,$F$813:$F829,0)),INDEX(BH831:BH$875,MATCH($C830,$F831:$F$875,0)))","v":3},{"$f":"IF($H830>$C830,INDEX(BI$813:BI829,MATCH($C830,$F$813:$F829,0)),INDEX(BI831:BI$875,MATCH($C830,$F831:$F$875,0)))","v":1},{"$f":"IF($H830>$C830,INDEX(BJ$813:BJ829,MATCH($C830,$F$813:$F829,0)),INDEX(BJ831:BJ$875,MATCH($C830,$F831:$F$875,0)))","v":86816.949309286676},null,{"$f":"IF($H830>$C830,INDEX(BL$813:BL829,MATCH($C830,$F$813:$F829,0)),INDEX(BL831:BL$875,MATCH($C830,$F831:$F$875,0)))","v":1},null,{"$f":"IF($H830>$C830,INDEX(BN$813:BN829,MATCH($C830,$F$813:$F829,0)),INDEX(BN831:BN$875,MATCH($C830,$F831:$F$875,0)))","v":34700.517854193939},{"$f":"IF($H830>$C830,INDEX(BO$813:BO829,MATCH($C830,$F$813:$F829,0)),INDEX(BO831:BO$875,MATCH($C830,$F831:$F$875,0)))","v":157903.30912883286}]
[null,6.1,6.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H831)),ABS($E$813:$E$875-H831),0))","v":6},6,6.1,1,6,6,{"$f":"J845","v":"Lastbil MED anhænger"},"Volvo","Mest typiske","Mest typiske",{"$f":"N843+4","v":2015},1994,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H831,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":32.191942193208},null,0.17821133406085352,111200.64721591733,1650000,0,656860,13.8,2000,{"$f":"BL831*AH831","v":0.4},null,null,null,null,0.4,1,0,0,0.52196004667256779,{"$f":"1-AL831/(X831/Z831)","v":0.79220928711676186},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ831","v":125842.84246096842},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W831","v":111200.64721591733},0.87268235294117646,{"$f":"12*800*25%","v":2400},3,0,{"$f":"12*800","v":9600},3,1,{"$f":"PRODUCT(BB831:BC831)+PRODUCT(BD831:BF831)+PRODUCT(BG831:BI831)","v":125842.84246096842},null,{"$f":"BL845","v":1},null,{"$f":"AL831*W831","v":58042.295010839953},{"$f":"-PMT(Lånerente,AA831,X831)","v":157903.30912883286}]
[null,6.2,6.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H832)),ABS($E$813:$E$875-H832),0))","v":6},6,6.2,1,6,6,{"$f":"J831","v":"Lastbil MED anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N844+4","v":2015},1994,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H832,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":32.191942193208},null,0.12903010131621065,82429.411105716907,1650000,0,656860,13.8,2000,{"$f":"BL832*AH832","v":0.4},null,null,null,null,0.4,1,0,0,0.52196004667256779,{"$f":"1-AL832/(X832/Z832)","v":0.79220928711676186},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ832","v":100734.69243529257},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W832","v":82429.411105716907},0.87268235294117646,2400,3,0,9600,3,1,{"$f":"PRODUCT(BB832:BC832)+PRODUCT(BD832:BF832)+PRODUCT(BG832:BI832)","v":100734.69243529257},null,{"$f":"BL831","v":1},null,{"$f":"AL832*W832","v":43024.859267932276},{"$f":"-PMT(Lånerente,AA832,X832)","v":157903.30912883286}]
[null,6.3,6.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H833)),ABS($E$813:$E$875-H833),0))","v":6},6,6.3,1,6,6,{"$f":"J832","v":"Lastbil MED anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N845+4","v":2015},1994,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H833,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":32.191942193208},null,8.4243647554981357E-2,66481.176242138739,1650000,0,656860,13.8,2000,{"$f":"BL833*AH833","v":0.4},null,null,null,null,0.4,1,0,0,0.52196004667256779,{"$f":"1-AL833/(X833/Z833)","v":0.79220928711676186},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ833","v":86816.949309286676},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W833","v":66481.176242138739},0.87268235294117646,2400,3,0,9600,3,1,{"$f":"PRODUCT(BB833:BC833)+PRODUCT(BD833:BF833)+PRODUCT(BG833:BI833)","v":86816.949309286676},null,{"$f":"BL832","v":1},null,{"$f":"AL833*W833","v":34700.517854193939},{"$f":"-PMT(Lånerente,AA833,X833)","v":157903.30912883286}]
[null,7.1,6.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H834)),ABS($E$813:$E$875-H834),0))","v":6},0,0,0,7,7,{"$f":"IF($H834>$C834,INDEX(J$813:J833,MATCH($C834,$F$813:$F833,0)),INDEX(J835:J$875,MATCH($C834,$F835:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H834>$C834,INDEX(K$813:K833,MATCH($C834,$F$813:$F833,0)),INDEX(K835:K$875,MATCH($C834,$F835:$F$875,0)))","v":"Volvo"},{"$f":"IF($H834>$C834,INDEX(L$813:L833,MATCH($C834,$F$813:$F833,0)),INDEX(L835:L$875,MATCH($C834,$F835:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H834>$C834,INDEX(M$813:M833,MATCH($C834,$F$813:$F833,0)),INDEX(M835:M$875,MATCH($C834,$F835:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H834>$C834,INDEX(N$813:N833,MATCH($C834,$F$813:$F833,0)),INDEX(N835:N$875,MATCH($C834,$F835:$F$875,0)))","v":2015},1993,{"$f":"IF($H834>$C834,INDEX(P$813:P833,MATCH($C834,$F$813:$F833,0)),INDEX(P835:P$875,MATCH($C834,$F835:$F$875,0)))","v":0},{"$f":"IF($H834>$C834,INDEX(Q$813:Q833,MATCH($C834,$F$813:$F833,0)),INDEX(Q835:Q$875,MATCH($C834,$F835:$F$875,0)))","v":0},{"$f":"IF($H834>$C834,INDEX(R$813:R833,MATCH($C834,$F$813:$F833,0)),INDEX(R835:R$875,MATCH($C834,$F835:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H834,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":21.773159390376001},null,{"$f":"IF($H834>$C834,INDEX(V$813:V833,MATCH($C834,$F$813:$F833,0)),INDEX(V835:V$875,MATCH($C834,$F835:$F$875,0)))","v":0.17821133406085352},{"$f":"IF($H834>$C834,INDEX(W$813:W833,MATCH($C834,$F$813:$F833,0)),INDEX(W835:W$875,MATCH($C834,$F835:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H834>$C834,INDEX(X$813:X833,MATCH($C834,$F$813:$F833,0)),INDEX(X835:X$875,MATCH($C834,$F835:$F$875,0)))","v":1650000},{"$f":"IF($H834>$C834,INDEX(Y$813:Y833,MATCH($C834,$F$813:$F833,0)),INDEX(Y835:Y$875,MATCH($C834,$F835:$F$875,0)))","v":0},{"$f":"IF($H834>$C834,INDEX(Z$813:Z833,MATCH($C834,$F$813:$F833,0)),INDEX(Z835:Z$875,MATCH($C834,$F835:$F$875,0)))","v":656860},{"$f":"IF($H834>$C834,INDEX(AA$813:AA833,MATCH($C834,$F$813:$F833,0)),INDEX(AA835:AA$875,MATCH($C834,$F835:$F$875,0)))","v":13.8},{"$f":"IF($H834>$C834,INDEX(AB$813:AB833,MATCH($C834,$F$813:$F833,0)),INDEX(AB835:AB$875,MATCH($C834,$F835:$F$875,0)))","v":2000},{"$f":"IF($H834>$C834,INDEX(AC$813:AC833,MATCH($C834,$F$813:$F833,0)),INDEX(AC835:AC$875,MATCH($C834,$F835:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H834>$C834,INDEX(AH$813:AH833,MATCH($C834,$F$813:$F833,0)),INDEX(AH835:AH$875,MATCH($C834,$F835:$F$875,0)))","v":0.4},{"$f":"IF($H834>$C834,INDEX(AI$813:AI833,MATCH($C834,$F$813:$F833,0)),INDEX(AI835:AI$875,MATCH($C834,$F835:$F$875,0)))","v":1},{"$f":"IF($H834>$C834,INDEX(AJ$813:AJ833,MATCH($C834,$F$813:$F833,0)),INDEX(AJ835:AJ$875,MATCH($C834,$F835:$F$875,0)))","v":0},{"$f":"IF($H834>$C834,INDEX(AK$813:AK833,MATCH($C834,$F$813:$F833,0)),INDEX(AK835:AK$875,MATCH($C834,$F835:$F$875,0)))","v":0},{"$f":"IF($H834>$C834,INDEX(AL$813:AL833,MATCH($C834,$F$813:$F833,0)),INDEX(AL835:AL$875,MATCH($C834,$F835:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H834>$C834,INDEX(AM$813:AM833,MATCH($C834,$F$813:$F833,0)),INDEX(AM835:AM$875,MATCH($C834,$F835:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H834>$C834,INDEX(AN$813:AN833,MATCH($C834,$F$813:$F833,0)),INDEX(AN835:AN$875,MATCH($C834,$F835:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H834>$C834,INDEX(AQ$813:AQ833,MATCH($C834,$F$813:$F833,0)),INDEX(AQ835:AQ$875,MATCH($C834,$F835:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H834>$C834,INDEX(AR$813:AR833,MATCH($C834,$F$813:$F833,0)),INDEX(AR835:AR$875,MATCH($C834,$F835:$F$875,0)))","v":9318},{"$f":"IF($H834>$C834,INDEX(AS$813:AS833,MATCH($C834,$F$813:$F833,0)),INDEX(AS835:AS$875,MATCH($C834,$F835:$F$875,0)))","v":0},{"$f":"IF($H834>$C834,INDEX(AT$813:AT833,MATCH($C834,$F$813:$F833,0)),INDEX(AT835:AT$875,MATCH($C834,$F835:$F$875,0)))","v":125842.84246096842},{"$f":"IF($H834>$C834,INDEX(AU$813:AU833,MATCH($C834,$F$813:$F833,0)),INDEX(AU835:AU$875,MATCH($C834,$F835:$F$875,0)))","v":0.6},{"$f":"IF($H834>$C834,INDEX(AV$813:AV833,MATCH($C834,$F$813:$F833,0)),INDEX(AV835:AV$875,MATCH($C834,$F835:$F$875,0)))","v":119426},{"$f":"IF($H834>$C834,INDEX(AW$813:AW833,MATCH($C834,$F$813:$F833,0)),INDEX(AW835:AW$875,MATCH($C834,$F835:$F$875,0)))","v":3589},{"$f":"IF($H834>$C834,INDEX(AX$813:AX833,MATCH($C834,$F$813:$F833,0)),INDEX(AX835:AX$875,MATCH($C834,$F835:$F$875,0)))","v":0.2},{"$f":"IF($H834>$C834,INDEX(AY$813:AY833,MATCH($C834,$F$813:$F833,0)),INDEX(AY835:AY$875,MATCH($C834,$F835:$F$875,0)))","v":16},{"$f":"IF($H834>$C834,INDEX(AZ$813:AZ833,MATCH($C834,$F$813:$F833,0)),INDEX(AZ835:AZ$875,MATCH($C834,$F835:$F$875,0)))","v":150000},null,{"$f":"IF($H834>$C834,INDEX(BB$813:BB833,MATCH($C834,$F$813:$F833,0)),INDEX(BB835:BB$875,MATCH($C834,$F835:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H834>$C834,INDEX(BC$813:BC833,MATCH($C834,$F$813:$F833,0)),INDEX(BC835:BC$875,MATCH($C834,$F835:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H834>$C834,INDEX(BD$813:BD833,MATCH($C834,$F$813:$F833,0)),INDEX(BD835:BD$875,MATCH($C834,$F835:$F$875,0)))","v":2400},{"$f":"IF($H834>$C834,INDEX(BE$813:BE833,MATCH($C834,$F$813:$F833,0)),INDEX(BE835:BE$875,MATCH($C834,$F835:$F$875,0)))","v":3},{"$f":"IF($H834>$C834,INDEX(BF$813:BF833,MATCH($C834,$F$813:$F833,0)),INDEX(BF835:BF$875,MATCH($C834,$F835:$F$875,0)))","v":0},{"$f":"IF($H834>$C834,INDEX(BG$813:BG833,MATCH($C834,$F$813:$F833,0)),INDEX(BG835:BG$875,MATCH($C834,$F835:$F$875,0)))","v":9600},{"$f":"IF($H834>$C834,INDEX(BH$813:BH833,MATCH($C834,$F$813:$F833,0)),INDEX(BH835:BH$875,MATCH($C834,$F835:$F$875,0)))","v":3},{"$f":"IF($H834>$C834,INDEX(BI$813:BI833,MATCH($C834,$F$813:$F833,0)),INDEX(BI835:BI$875,MATCH($C834,$F835:$F$875,0)))","v":1},{"$f":"IF($H834>$C834,INDEX(BJ$813:BJ833,MATCH($C834,$F$813:$F833,0)),INDEX(BJ835:BJ$875,MATCH($C834,$F835:$F$875,0)))","v":125842.84246096842},null,{"$f":"IF($H834>$C834,INDEX(BL$813:BL833,MATCH($C834,$F$813:$F833,0)),INDEX(BL835:BL$875,MATCH($C834,$F835:$F$875,0)))","v":1},null,{"$f":"IF($H834>$C834,INDEX(BN$813:BN833,MATCH($C834,$F$813:$F833,0)),INDEX(BN835:BN$875,MATCH($C834,$F835:$F$875,0)))","v":58042.295010839953},{"$f":"IF($H834>$C834,INDEX(BO$813:BO833,MATCH($C834,$F$813:$F833,0)),INDEX(BO835:BO$875,MATCH($C834,$F835:$F$875,0)))","v":157903.30912883286}]
[null,7.2,6.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H835)),ABS($E$813:$E$875-H835),0))","v":6},0,0,0,7,7,{"$f":"IF($H835>$C835,INDEX(J$813:J834,MATCH($C835,$F$813:$F834,0)),INDEX(J836:J$875,MATCH($C835,$F836:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H835>$C835,INDEX(K$813:K834,MATCH($C835,$F$813:$F834,0)),INDEX(K836:K$875,MATCH($C835,$F836:$F$875,0)))","v":"Man"},{"$f":"IF($H835>$C835,INDEX(L$813:L834,MATCH($C835,$F$813:$F834,0)),INDEX(L836:L$875,MATCH($C835,$F836:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H835>$C835,INDEX(M$813:M834,MATCH($C835,$F$813:$F834,0)),INDEX(M836:M$875,MATCH($C835,$F836:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H835>$C835,INDEX(N$813:N834,MATCH($C835,$F$813:$F834,0)),INDEX(N836:N$875,MATCH($C835,$F836:$F$875,0)))","v":2015},1993,{"$f":"IF($H835>$C835,INDEX(P$813:P834,MATCH($C835,$F$813:$F834,0)),INDEX(P836:P$875,MATCH($C835,$F836:$F$875,0)))","v":0},{"$f":"IF($H835>$C835,INDEX(Q$813:Q834,MATCH($C835,$F$813:$F834,0)),INDEX(Q836:Q$875,MATCH($C835,$F836:$F$875,0)))","v":0},{"$f":"IF($H835>$C835,INDEX(R$813:R834,MATCH($C835,$F$813:$F834,0)),INDEX(R836:R$875,MATCH($C835,$F836:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H835,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":21.773159390376001},null,{"$f":"IF($H835>$C835,INDEX(V$813:V834,MATCH($C835,$F$813:$F834,0)),INDEX(V836:V$875,MATCH($C835,$F836:$F$875,0)))","v":0.12903010131621065},{"$f":"IF($H835>$C835,INDEX(W$813:W834,MATCH($C835,$F$813:$F834,0)),INDEX(W836:W$875,MATCH($C835,$F836:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H835>$C835,INDEX(X$813:X834,MATCH($C835,$F$813:$F834,0)),INDEX(X836:X$875,MATCH($C835,$F836:$F$875,0)))","v":1650000},{"$f":"IF($H835>$C835,INDEX(Y$813:Y834,MATCH($C835,$F$813:$F834,0)),INDEX(Y836:Y$875,MATCH($C835,$F836:$F$875,0)))","v":0},{"$f":"IF($H835>$C835,INDEX(Z$813:Z834,MATCH($C835,$F$813:$F834,0)),INDEX(Z836:Z$875,MATCH($C835,$F836:$F$875,0)))","v":656860},{"$f":"IF($H835>$C835,INDEX(AA$813:AA834,MATCH($C835,$F$813:$F834,0)),INDEX(AA836:AA$875,MATCH($C835,$F836:$F$875,0)))","v":13.8},{"$f":"IF($H835>$C835,INDEX(AB$813:AB834,MATCH($C835,$F$813:$F834,0)),INDEX(AB836:AB$875,MATCH($C835,$F836:$F$875,0)))","v":2000},{"$f":"IF($H835>$C835,INDEX(AC$813:AC834,MATCH($C835,$F$813:$F834,0)),INDEX(AC836:AC$875,MATCH($C835,$F836:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H835>$C835,INDEX(AH$813:AH834,MATCH($C835,$F$813:$F834,0)),INDEX(AH836:AH$875,MATCH($C835,$F836:$F$875,0)))","v":0.4},{"$f":"IF($H835>$C835,INDEX(AI$813:AI834,MATCH($C835,$F$813:$F834,0)),INDEX(AI836:AI$875,MATCH($C835,$F836:$F$875,0)))","v":1},{"$f":"IF($H835>$C835,INDEX(AJ$813:AJ834,MATCH($C835,$F$813:$F834,0)),INDEX(AJ836:AJ$875,MATCH($C835,$F836:$F$875,0)))","v":0},{"$f":"IF($H835>$C835,INDEX(AK$813:AK834,MATCH($C835,$F$813:$F834,0)),INDEX(AK836:AK$875,MATCH($C835,$F836:$F$875,0)))","v":0},{"$f":"IF($H835>$C835,INDEX(AL$813:AL834,MATCH($C835,$F$813:$F834,0)),INDEX(AL836:AL$875,MATCH($C835,$F836:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H835>$C835,INDEX(AM$813:AM834,MATCH($C835,$F$813:$F834,0)),INDEX(AM836:AM$875,MATCH($C835,$F836:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H835>$C835,INDEX(AN$813:AN834,MATCH($C835,$F$813:$F834,0)),INDEX(AN836:AN$875,MATCH($C835,$F836:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H835>$C835,INDEX(AQ$813:AQ834,MATCH($C835,$F$813:$F834,0)),INDEX(AQ836:AQ$875,MATCH($C835,$F836:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H835>$C835,INDEX(AR$813:AR834,MATCH($C835,$F$813:$F834,0)),INDEX(AR836:AR$875,MATCH($C835,$F836:$F$875,0)))","v":9318},{"$f":"IF($H835>$C835,INDEX(AS$813:AS834,MATCH($C835,$F$813:$F834,0)),INDEX(AS836:AS$875,MATCH($C835,$F836:$F$875,0)))","v":0},{"$f":"IF($H835>$C835,INDEX(AT$813:AT834,MATCH($C835,$F$813:$F834,0)),INDEX(AT836:AT$875,MATCH($C835,$F836:$F$875,0)))","v":100734.69243529257},{"$f":"IF($H835>$C835,INDEX(AU$813:AU834,MATCH($C835,$F$813:$F834,0)),INDEX(AU836:AU$875,MATCH($C835,$F836:$F$875,0)))","v":0.6},{"$f":"IF($H835>$C835,INDEX(AV$813:AV834,MATCH($C835,$F$813:$F834,0)),INDEX(AV836:AV$875,MATCH($C835,$F836:$F$875,0)))","v":119426},{"$f":"IF($H835>$C835,INDEX(AW$813:AW834,MATCH($C835,$F$813:$F834,0)),INDEX(AW836:AW$875,MATCH($C835,$F836:$F$875,0)))","v":3589},{"$f":"IF($H835>$C835,INDEX(AX$813:AX834,MATCH($C835,$F$813:$F834,0)),INDEX(AX836:AX$875,MATCH($C835,$F836:$F$875,0)))","v":0.2},{"$f":"IF($H835>$C835,INDEX(AY$813:AY834,MATCH($C835,$F$813:$F834,0)),INDEX(AY836:AY$875,MATCH($C835,$F836:$F$875,0)))","v":16},{"$f":"IF($H835>$C835,INDEX(AZ$813:AZ834,MATCH($C835,$F$813:$F834,0)),INDEX(AZ836:AZ$875,MATCH($C835,$F836:$F$875,0)))","v":150000},null,{"$f":"IF($H835>$C835,INDEX(BB$813:BB834,MATCH($C835,$F$813:$F834,0)),INDEX(BB836:BB$875,MATCH($C835,$F836:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H835>$C835,INDEX(BC$813:BC834,MATCH($C835,$F$813:$F834,0)),INDEX(BC836:BC$875,MATCH($C835,$F836:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H835>$C835,INDEX(BD$813:BD834,MATCH($C835,$F$813:$F834,0)),INDEX(BD836:BD$875,MATCH($C835,$F836:$F$875,0)))","v":2400},{"$f":"IF($H835>$C835,INDEX(BE$813:BE834,MATCH($C835,$F$813:$F834,0)),INDEX(BE836:BE$875,MATCH($C835,$F836:$F$875,0)))","v":3},{"$f":"IF($H835>$C835,INDEX(BF$813:BF834,MATCH($C835,$F$813:$F834,0)),INDEX(BF836:BF$875,MATCH($C835,$F836:$F$875,0)))","v":0},{"$f":"IF($H835>$C835,INDEX(BG$813:BG834,MATCH($C835,$F$813:$F834,0)),INDEX(BG836:BG$875,MATCH($C835,$F836:$F$875,0)))","v":9600},{"$f":"IF($H835>$C835,INDEX(BH$813:BH834,MATCH($C835,$F$813:$F834,0)),INDEX(BH836:BH$875,MATCH($C835,$F836:$F$875,0)))","v":3},{"$f":"IF($H835>$C835,INDEX(BI$813:BI834,MATCH($C835,$F$813:$F834,0)),INDEX(BI836:BI$875,MATCH($C835,$F836:$F$875,0)))","v":1},{"$f":"IF($H835>$C835,INDEX(BJ$813:BJ834,MATCH($C835,$F$813:$F834,0)),INDEX(BJ836:BJ$875,MATCH($C835,$F836:$F$875,0)))","v":100734.69243529257},null,{"$f":"IF($H835>$C835,INDEX(BL$813:BL834,MATCH($C835,$F$813:$F834,0)),INDEX(BL836:BL$875,MATCH($C835,$F836:$F$875,0)))","v":1},null,{"$f":"IF($H835>$C835,INDEX(BN$813:BN834,MATCH($C835,$F$813:$F834,0)),INDEX(BN836:BN$875,MATCH($C835,$F836:$F$875,0)))","v":43024.859267932276},{"$f":"IF($H835>$C835,INDEX(BO$813:BO834,MATCH($C835,$F$813:$F834,0)),INDEX(BO836:BO$875,MATCH($C835,$F836:$F$875,0)))","v":157903.30912883286}]
[null,7.3,6.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H836)),ABS($E$813:$E$875-H836),0))","v":6},0,0,0,7,7,{"$f":"IF($H836>$C836,INDEX(J$813:J835,MATCH($C836,$F$813:$F835,0)),INDEX(J837:J$875,MATCH($C836,$F837:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H836>$C836,INDEX(K$813:K835,MATCH($C836,$F$813:$F835,0)),INDEX(K837:K$875,MATCH($C836,$F837:$F$875,0)))","v":"Scania"},{"$f":"IF($H836>$C836,INDEX(L$813:L835,MATCH($C836,$F$813:$F835,0)),INDEX(L837:L$875,MATCH($C836,$F837:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H836>$C836,INDEX(M$813:M835,MATCH($C836,$F$813:$F835,0)),INDEX(M837:M$875,MATCH($C836,$F837:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H836>$C836,INDEX(N$813:N835,MATCH($C836,$F$813:$F835,0)),INDEX(N837:N$875,MATCH($C836,$F837:$F$875,0)))","v":2015},1993,{"$f":"IF($H836>$C836,INDEX(P$813:P835,MATCH($C836,$F$813:$F835,0)),INDEX(P837:P$875,MATCH($C836,$F837:$F$875,0)))","v":0},{"$f":"IF($H836>$C836,INDEX(Q$813:Q835,MATCH($C836,$F$813:$F835,0)),INDEX(Q837:Q$875,MATCH($C836,$F837:$F$875,0)))","v":0},{"$f":"IF($H836>$C836,INDEX(R$813:R835,MATCH($C836,$F$813:$F835,0)),INDEX(R837:R$875,MATCH($C836,$F837:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H836,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":21.773159390376001},null,{"$f":"IF($H836>$C836,INDEX(V$813:V835,MATCH($C836,$F$813:$F835,0)),INDEX(V837:V$875,MATCH($C836,$F837:$F$875,0)))","v":8.4243647554981357E-2},{"$f":"IF($H836>$C836,INDEX(W$813:W835,MATCH($C836,$F$813:$F835,0)),INDEX(W837:W$875,MATCH($C836,$F837:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H836>$C836,INDEX(X$813:X835,MATCH($C836,$F$813:$F835,0)),INDEX(X837:X$875,MATCH($C836,$F837:$F$875,0)))","v":1650000},{"$f":"IF($H836>$C836,INDEX(Y$813:Y835,MATCH($C836,$F$813:$F835,0)),INDEX(Y837:Y$875,MATCH($C836,$F837:$F$875,0)))","v":0},{"$f":"IF($H836>$C836,INDEX(Z$813:Z835,MATCH($C836,$F$813:$F835,0)),INDEX(Z837:Z$875,MATCH($C836,$F837:$F$875,0)))","v":656860},{"$f":"IF($H836>$C836,INDEX(AA$813:AA835,MATCH($C836,$F$813:$F835,0)),INDEX(AA837:AA$875,MATCH($C836,$F837:$F$875,0)))","v":13.8},{"$f":"IF($H836>$C836,INDEX(AB$813:AB835,MATCH($C836,$F$813:$F835,0)),INDEX(AB837:AB$875,MATCH($C836,$F837:$F$875,0)))","v":2000},{"$f":"IF($H836>$C836,INDEX(AC$813:AC835,MATCH($C836,$F$813:$F835,0)),INDEX(AC837:AC$875,MATCH($C836,$F837:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H836>$C836,INDEX(AH$813:AH835,MATCH($C836,$F$813:$F835,0)),INDEX(AH837:AH$875,MATCH($C836,$F837:$F$875,0)))","v":0.4},{"$f":"IF($H836>$C836,INDEX(AI$813:AI835,MATCH($C836,$F$813:$F835,0)),INDEX(AI837:AI$875,MATCH($C836,$F837:$F$875,0)))","v":1},{"$f":"IF($H836>$C836,INDEX(AJ$813:AJ835,MATCH($C836,$F$813:$F835,0)),INDEX(AJ837:AJ$875,MATCH($C836,$F837:$F$875,0)))","v":0},{"$f":"IF($H836>$C836,INDEX(AK$813:AK835,MATCH($C836,$F$813:$F835,0)),INDEX(AK837:AK$875,MATCH($C836,$F837:$F$875,0)))","v":0},{"$f":"IF($H836>$C836,INDEX(AL$813:AL835,MATCH($C836,$F$813:$F835,0)),INDEX(AL837:AL$875,MATCH($C836,$F837:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H836>$C836,INDEX(AM$813:AM835,MATCH($C836,$F$813:$F835,0)),INDEX(AM837:AM$875,MATCH($C836,$F837:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H836>$C836,INDEX(AN$813:AN835,MATCH($C836,$F$813:$F835,0)),INDEX(AN837:AN$875,MATCH($C836,$F837:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H836>$C836,INDEX(AQ$813:AQ835,MATCH($C836,$F$813:$F835,0)),INDEX(AQ837:AQ$875,MATCH($C836,$F837:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H836>$C836,INDEX(AR$813:AR835,MATCH($C836,$F$813:$F835,0)),INDEX(AR837:AR$875,MATCH($C836,$F837:$F$875,0)))","v":9318},{"$f":"IF($H836>$C836,INDEX(AS$813:AS835,MATCH($C836,$F$813:$F835,0)),INDEX(AS837:AS$875,MATCH($C836,$F837:$F$875,0)))","v":0},{"$f":"IF($H836>$C836,INDEX(AT$813:AT835,MATCH($C836,$F$813:$F835,0)),INDEX(AT837:AT$875,MATCH($C836,$F837:$F$875,0)))","v":86816.949309286676},{"$f":"IF($H836>$C836,INDEX(AU$813:AU835,MATCH($C836,$F$813:$F835,0)),INDEX(AU837:AU$875,MATCH($C836,$F837:$F$875,0)))","v":0.6},{"$f":"IF($H836>$C836,INDEX(AV$813:AV835,MATCH($C836,$F$813:$F835,0)),INDEX(AV837:AV$875,MATCH($C836,$F837:$F$875,0)))","v":119426},{"$f":"IF($H836>$C836,INDEX(AW$813:AW835,MATCH($C836,$F$813:$F835,0)),INDEX(AW837:AW$875,MATCH($C836,$F837:$F$875,0)))","v":3589},{"$f":"IF($H836>$C836,INDEX(AX$813:AX835,MATCH($C836,$F$813:$F835,0)),INDEX(AX837:AX$875,MATCH($C836,$F837:$F$875,0)))","v":0.2},{"$f":"IF($H836>$C836,INDEX(AY$813:AY835,MATCH($C836,$F$813:$F835,0)),INDEX(AY837:AY$875,MATCH($C836,$F837:$F$875,0)))","v":16},{"$f":"IF($H836>$C836,INDEX(AZ$813:AZ835,MATCH($C836,$F$813:$F835,0)),INDEX(AZ837:AZ$875,MATCH($C836,$F837:$F$875,0)))","v":150000},null,{"$f":"IF($H836>$C836,INDEX(BB$813:BB835,MATCH($C836,$F$813:$F835,0)),INDEX(BB837:BB$875,MATCH($C836,$F837:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H836>$C836,INDEX(BC$813:BC835,MATCH($C836,$F$813:$F835,0)),INDEX(BC837:BC$875,MATCH($C836,$F837:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H836>$C836,INDEX(BD$813:BD835,MATCH($C836,$F$813:$F835,0)),INDEX(BD837:BD$875,MATCH($C836,$F837:$F$875,0)))","v":2400},{"$f":"IF($H836>$C836,INDEX(BE$813:BE835,MATCH($C836,$F$813:$F835,0)),INDEX(BE837:BE$875,MATCH($C836,$F837:$F$875,0)))","v":3},{"$f":"IF($H836>$C836,INDEX(BF$813:BF835,MATCH($C836,$F$813:$F835,0)),INDEX(BF837:BF$875,MATCH($C836,$F837:$F$875,0)))","v":0},{"$f":"IF($H836>$C836,INDEX(BG$813:BG835,MATCH($C836,$F$813:$F835,0)),INDEX(BG837:BG$875,MATCH($C836,$F837:$F$875,0)))","v":9600},{"$f":"IF($H836>$C836,INDEX(BH$813:BH835,MATCH($C836,$F$813:$F835,0)),INDEX(BH837:BH$875,MATCH($C836,$F837:$F$875,0)))","v":3},{"$f":"IF($H836>$C836,INDEX(BI$813:BI835,MATCH($C836,$F$813:$F835,0)),INDEX(BI837:BI$875,MATCH($C836,$F837:$F$875,0)))","v":1},{"$f":"IF($H836>$C836,INDEX(BJ$813:BJ835,MATCH($C836,$F$813:$F835,0)),INDEX(BJ837:BJ$875,MATCH($C836,$F837:$F$875,0)))","v":86816.949309286676},null,{"$f":"IF($H836>$C836,INDEX(BL$813:BL835,MATCH($C836,$F$813:$F835,0)),INDEX(BL837:BL$875,MATCH($C836,$F837:$F$875,0)))","v":1},null,{"$f":"IF($H836>$C836,INDEX(BN$813:BN835,MATCH($C836,$F$813:$F835,0)),INDEX(BN837:BN$875,MATCH($C836,$F837:$F$875,0)))","v":34700.517854193939},{"$f":"IF($H836>$C836,INDEX(BO$813:BO835,MATCH($C836,$F$813:$F835,0)),INDEX(BO837:BO$875,MATCH($C836,$F837:$F$875,0)))","v":157903.30912883286}]
[null,8.1,6.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H837)),ABS($E$813:$E$875-H837),0))","v":6},0,0,0,8,8,{"$f":"IF($H837>$C837,INDEX(J$813:J836,MATCH($C837,$F$813:$F836,0)),INDEX(J838:J$875,MATCH($C837,$F838:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H837>$C837,INDEX(K$813:K836,MATCH($C837,$F$813:$F836,0)),INDEX(K838:K$875,MATCH($C837,$F838:$F$875,0)))","v":"Volvo"},{"$f":"IF($H837>$C837,INDEX(L$813:L836,MATCH($C837,$F$813:$F836,0)),INDEX(L838:L$875,MATCH($C837,$F838:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H837>$C837,INDEX(M$813:M836,MATCH($C837,$F$813:$F836,0)),INDEX(M838:M$875,MATCH($C837,$F838:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H837>$C837,INDEX(N$813:N836,MATCH($C837,$F$813:$F836,0)),INDEX(N838:N$875,MATCH($C837,$F838:$F$875,0)))","v":2015},1992,{"$f":"IF($H837>$C837,INDEX(P$813:P836,MATCH($C837,$F$813:$F836,0)),INDEX(P838:P$875,MATCH($C837,$F838:$F$875,0)))","v":0},{"$f":"IF($H837>$C837,INDEX(Q$813:Q836,MATCH($C837,$F$813:$F836,0)),INDEX(Q838:Q$875,MATCH($C837,$F838:$F$875,0)))","v":0},{"$f":"IF($H837>$C837,INDEX(R$813:R836,MATCH($C837,$F$813:$F836,0)),INDEX(R838:R$875,MATCH($C837,$F838:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H837,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":20.202984460929599},null,{"$f":"IF($H837>$C837,INDEX(V$813:V836,MATCH($C837,$F$813:$F836,0)),INDEX(V838:V$875,MATCH($C837,$F838:$F$875,0)))","v":0.17821133406085352},{"$f":"IF($H837>$C837,INDEX(W$813:W836,MATCH($C837,$F$813:$F836,0)),INDEX(W838:W$875,MATCH($C837,$F838:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H837>$C837,INDEX(X$813:X836,MATCH($C837,$F$813:$F836,0)),INDEX(X838:X$875,MATCH($C837,$F838:$F$875,0)))","v":1650000},{"$f":"IF($H837>$C837,INDEX(Y$813:Y836,MATCH($C837,$F$813:$F836,0)),INDEX(Y838:Y$875,MATCH($C837,$F838:$F$875,0)))","v":0},{"$f":"IF($H837>$C837,INDEX(Z$813:Z836,MATCH($C837,$F$813:$F836,0)),INDEX(Z838:Z$875,MATCH($C837,$F838:$F$875,0)))","v":656860},{"$f":"IF($H837>$C837,INDEX(AA$813:AA836,MATCH($C837,$F$813:$F836,0)),INDEX(AA838:AA$875,MATCH($C837,$F838:$F$875,0)))","v":13.8},{"$f":"IF($H837>$C837,INDEX(AB$813:AB836,MATCH($C837,$F$813:$F836,0)),INDEX(AB838:AB$875,MATCH($C837,$F838:$F$875,0)))","v":2000},{"$f":"IF($H837>$C837,INDEX(AC$813:AC836,MATCH($C837,$F$813:$F836,0)),INDEX(AC838:AC$875,MATCH($C837,$F838:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H837>$C837,INDEX(AH$813:AH836,MATCH($C837,$F$813:$F836,0)),INDEX(AH838:AH$875,MATCH($C837,$F838:$F$875,0)))","v":0.4},{"$f":"IF($H837>$C837,INDEX(AI$813:AI836,MATCH($C837,$F$813:$F836,0)),INDEX(AI838:AI$875,MATCH($C837,$F838:$F$875,0)))","v":1},{"$f":"IF($H837>$C837,INDEX(AJ$813:AJ836,MATCH($C837,$F$813:$F836,0)),INDEX(AJ838:AJ$875,MATCH($C837,$F838:$F$875,0)))","v":0},{"$f":"IF($H837>$C837,INDEX(AK$813:AK836,MATCH($C837,$F$813:$F836,0)),INDEX(AK838:AK$875,MATCH($C837,$F838:$F$875,0)))","v":0},{"$f":"IF($H837>$C837,INDEX(AL$813:AL836,MATCH($C837,$F$813:$F836,0)),INDEX(AL838:AL$875,MATCH($C837,$F838:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H837>$C837,INDEX(AM$813:AM836,MATCH($C837,$F$813:$F836,0)),INDEX(AM838:AM$875,MATCH($C837,$F838:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H837>$C837,INDEX(AN$813:AN836,MATCH($C837,$F$813:$F836,0)),INDEX(AN838:AN$875,MATCH($C837,$F838:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H837>$C837,INDEX(AQ$813:AQ836,MATCH($C837,$F$813:$F836,0)),INDEX(AQ838:AQ$875,MATCH($C837,$F838:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H837>$C837,INDEX(AR$813:AR836,MATCH($C837,$F$813:$F836,0)),INDEX(AR838:AR$875,MATCH($C837,$F838:$F$875,0)))","v":9318},{"$f":"IF($H837>$C837,INDEX(AS$813:AS836,MATCH($C837,$F$813:$F836,0)),INDEX(AS838:AS$875,MATCH($C837,$F838:$F$875,0)))","v":0},{"$f":"IF($H837>$C837,INDEX(AT$813:AT836,MATCH($C837,$F$813:$F836,0)),INDEX(AT838:AT$875,MATCH($C837,$F838:$F$875,0)))","v":125842.84246096842},{"$f":"IF($H837>$C837,INDEX(AU$813:AU836,MATCH($C837,$F$813:$F836,0)),INDEX(AU838:AU$875,MATCH($C837,$F838:$F$875,0)))","v":0.6},{"$f":"IF($H837>$C837,INDEX(AV$813:AV836,MATCH($C837,$F$813:$F836,0)),INDEX(AV838:AV$875,MATCH($C837,$F838:$F$875,0)))","v":119426},{"$f":"IF($H837>$C837,INDEX(AW$813:AW836,MATCH($C837,$F$813:$F836,0)),INDEX(AW838:AW$875,MATCH($C837,$F838:$F$875,0)))","v":3589},{"$f":"IF($H837>$C837,INDEX(AX$813:AX836,MATCH($C837,$F$813:$F836,0)),INDEX(AX838:AX$875,MATCH($C837,$F838:$F$875,0)))","v":0.2},{"$f":"IF($H837>$C837,INDEX(AY$813:AY836,MATCH($C837,$F$813:$F836,0)),INDEX(AY838:AY$875,MATCH($C837,$F838:$F$875,0)))","v":16},{"$f":"IF($H837>$C837,INDEX(AZ$813:AZ836,MATCH($C837,$F$813:$F836,0)),INDEX(AZ838:AZ$875,MATCH($C837,$F838:$F$875,0)))","v":150000},null,{"$f":"IF($H837>$C837,INDEX(BB$813:BB836,MATCH($C837,$F$813:$F836,0)),INDEX(BB838:BB$875,MATCH($C837,$F838:$F$875,0)))","v":111200.64721591733},{"$f":"IF($H837>$C837,INDEX(BC$813:BC836,MATCH($C837,$F$813:$F836,0)),INDEX(BC838:BC$875,MATCH($C837,$F838:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H837>$C837,INDEX(BD$813:BD836,MATCH($C837,$F$813:$F836,0)),INDEX(BD838:BD$875,MATCH($C837,$F838:$F$875,0)))","v":2400},{"$f":"IF($H837>$C837,INDEX(BE$813:BE836,MATCH($C837,$F$813:$F836,0)),INDEX(BE838:BE$875,MATCH($C837,$F838:$F$875,0)))","v":3},{"$f":"IF($H837>$C837,INDEX(BF$813:BF836,MATCH($C837,$F$813:$F836,0)),INDEX(BF838:BF$875,MATCH($C837,$F838:$F$875,0)))","v":0},{"$f":"IF($H837>$C837,INDEX(BG$813:BG836,MATCH($C837,$F$813:$F836,0)),INDEX(BG838:BG$875,MATCH($C837,$F838:$F$875,0)))","v":9600},{"$f":"IF($H837>$C837,INDEX(BH$813:BH836,MATCH($C837,$F$813:$F836,0)),INDEX(BH838:BH$875,MATCH($C837,$F838:$F$875,0)))","v":3},{"$f":"IF($H837>$C837,INDEX(BI$813:BI836,MATCH($C837,$F$813:$F836,0)),INDEX(BI838:BI$875,MATCH($C837,$F838:$F$875,0)))","v":1},{"$f":"IF($H837>$C837,INDEX(BJ$813:BJ836,MATCH($C837,$F$813:$F836,0)),INDEX(BJ838:BJ$875,MATCH($C837,$F838:$F$875,0)))","v":125842.84246096842},null,{"$f":"IF($H837>$C837,INDEX(BL$813:BL836,MATCH($C837,$F$813:$F836,0)),INDEX(BL838:BL$875,MATCH($C837,$F838:$F$875,0)))","v":1},null,{"$f":"IF($H837>$C837,INDEX(BN$813:BN836,MATCH($C837,$F$813:$F836,0)),INDEX(BN838:BN$875,MATCH($C837,$F838:$F$875,0)))","v":58042.295010839953},{"$f":"IF($H837>$C837,INDEX(BO$813:BO836,MATCH($C837,$F$813:$F836,0)),INDEX(BO838:BO$875,MATCH($C837,$F838:$F$875,0)))","v":157903.30912883286}]
[null,8.1999999999999993,6.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H838)),ABS($E$813:$E$875-H838),0))","v":6},0,0,0,8,8,{"$f":"IF($H838>$C838,INDEX(J$813:J837,MATCH($C838,$F$813:$F837,0)),INDEX(J839:J$875,MATCH($C838,$F839:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H838>$C838,INDEX(K$813:K837,MATCH($C838,$F$813:$F837,0)),INDEX(K839:K$875,MATCH($C838,$F839:$F$875,0)))","v":"Man"},{"$f":"IF($H838>$C838,INDEX(L$813:L837,MATCH($C838,$F$813:$F837,0)),INDEX(L839:L$875,MATCH($C838,$F839:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H838>$C838,INDEX(M$813:M837,MATCH($C838,$F$813:$F837,0)),INDEX(M839:M$875,MATCH($C838,$F839:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H838>$C838,INDEX(N$813:N837,MATCH($C838,$F$813:$F837,0)),INDEX(N839:N$875,MATCH($C838,$F839:$F$875,0)))","v":2015},1992,{"$f":"IF($H838>$C838,INDEX(P$813:P837,MATCH($C838,$F$813:$F837,0)),INDEX(P839:P$875,MATCH($C838,$F839:$F$875,0)))","v":0},{"$f":"IF($H838>$C838,INDEX(Q$813:Q837,MATCH($C838,$F$813:$F837,0)),INDEX(Q839:Q$875,MATCH($C838,$F839:$F$875,0)))","v":0},{"$f":"IF($H838>$C838,INDEX(R$813:R837,MATCH($C838,$F$813:$F837,0)),INDEX(R839:R$875,MATCH($C838,$F839:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H838,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":20.202984460929599},null,{"$f":"IF($H838>$C838,INDEX(V$813:V837,MATCH($C838,$F$813:$F837,0)),INDEX(V839:V$875,MATCH($C838,$F839:$F$875,0)))","v":0.12903010131621065},{"$f":"IF($H838>$C838,INDEX(W$813:W837,MATCH($C838,$F$813:$F837,0)),INDEX(W839:W$875,MATCH($C838,$F839:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H838>$C838,INDEX(X$813:X837,MATCH($C838,$F$813:$F837,0)),INDEX(X839:X$875,MATCH($C838,$F839:$F$875,0)))","v":1650000},{"$f":"IF($H838>$C838,INDEX(Y$813:Y837,MATCH($C838,$F$813:$F837,0)),INDEX(Y839:Y$875,MATCH($C838,$F839:$F$875,0)))","v":0},{"$f":"IF($H838>$C838,INDEX(Z$813:Z837,MATCH($C838,$F$813:$F837,0)),INDEX(Z839:Z$875,MATCH($C838,$F839:$F$875,0)))","v":656860},{"$f":"IF($H838>$C838,INDEX(AA$813:AA837,MATCH($C838,$F$813:$F837,0)),INDEX(AA839:AA$875,MATCH($C838,$F839:$F$875,0)))","v":13.8},{"$f":"IF($H838>$C838,INDEX(AB$813:AB837,MATCH($C838,$F$813:$F837,0)),INDEX(AB839:AB$875,MATCH($C838,$F839:$F$875,0)))","v":2000},{"$f":"IF($H838>$C838,INDEX(AC$813:AC837,MATCH($C838,$F$813:$F837,0)),INDEX(AC839:AC$875,MATCH($C838,$F839:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H838>$C838,INDEX(AH$813:AH837,MATCH($C838,$F$813:$F837,0)),INDEX(AH839:AH$875,MATCH($C838,$F839:$F$875,0)))","v":0.4},{"$f":"IF($H838>$C838,INDEX(AI$813:AI837,MATCH($C838,$F$813:$F837,0)),INDEX(AI839:AI$875,MATCH($C838,$F839:$F$875,0)))","v":1},{"$f":"IF($H838>$C838,INDEX(AJ$813:AJ837,MATCH($C838,$F$813:$F837,0)),INDEX(AJ839:AJ$875,MATCH($C838,$F839:$F$875,0)))","v":0},{"$f":"IF($H838>$C838,INDEX(AK$813:AK837,MATCH($C838,$F$813:$F837,0)),INDEX(AK839:AK$875,MATCH($C838,$F839:$F$875,0)))","v":0},{"$f":"IF($H838>$C838,INDEX(AL$813:AL837,MATCH($C838,$F$813:$F837,0)),INDEX(AL839:AL$875,MATCH($C838,$F839:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H838>$C838,INDEX(AM$813:AM837,MATCH($C838,$F$813:$F837,0)),INDEX(AM839:AM$875,MATCH($C838,$F839:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H838>$C838,INDEX(AN$813:AN837,MATCH($C838,$F$813:$F837,0)),INDEX(AN839:AN$875,MATCH($C838,$F839:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H838>$C838,INDEX(AQ$813:AQ837,MATCH($C838,$F$813:$F837,0)),INDEX(AQ839:AQ$875,MATCH($C838,$F839:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H838>$C838,INDEX(AR$813:AR837,MATCH($C838,$F$813:$F837,0)),INDEX(AR839:AR$875,MATCH($C838,$F839:$F$875,0)))","v":9318},{"$f":"IF($H838>$C838,INDEX(AS$813:AS837,MATCH($C838,$F$813:$F837,0)),INDEX(AS839:AS$875,MATCH($C838,$F839:$F$875,0)))","v":0},{"$f":"IF($H838>$C838,INDEX(AT$813:AT837,MATCH($C838,$F$813:$F837,0)),INDEX(AT839:AT$875,MATCH($C838,$F839:$F$875,0)))","v":100734.69243529257},{"$f":"IF($H838>$C838,INDEX(AU$813:AU837,MATCH($C838,$F$813:$F837,0)),INDEX(AU839:AU$875,MATCH($C838,$F839:$F$875,0)))","v":0.6},{"$f":"IF($H838>$C838,INDEX(AV$813:AV837,MATCH($C838,$F$813:$F837,0)),INDEX(AV839:AV$875,MATCH($C838,$F839:$F$875,0)))","v":119426},{"$f":"IF($H838>$C838,INDEX(AW$813:AW837,MATCH($C838,$F$813:$F837,0)),INDEX(AW839:AW$875,MATCH($C838,$F839:$F$875,0)))","v":3589},{"$f":"IF($H838>$C838,INDEX(AX$813:AX837,MATCH($C838,$F$813:$F837,0)),INDEX(AX839:AX$875,MATCH($C838,$F839:$F$875,0)))","v":0.2},{"$f":"IF($H838>$C838,INDEX(AY$813:AY837,MATCH($C838,$F$813:$F837,0)),INDEX(AY839:AY$875,MATCH($C838,$F839:$F$875,0)))","v":16},{"$f":"IF($H838>$C838,INDEX(AZ$813:AZ837,MATCH($C838,$F$813:$F837,0)),INDEX(AZ839:AZ$875,MATCH($C838,$F839:$F$875,0)))","v":150000},null,{"$f":"IF($H838>$C838,INDEX(BB$813:BB837,MATCH($C838,$F$813:$F837,0)),INDEX(BB839:BB$875,MATCH($C838,$F839:$F$875,0)))","v":82429.411105716907},{"$f":"IF($H838>$C838,INDEX(BC$813:BC837,MATCH($C838,$F$813:$F837,0)),INDEX(BC839:BC$875,MATCH($C838,$F839:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H838>$C838,INDEX(BD$813:BD837,MATCH($C838,$F$813:$F837,0)),INDEX(BD839:BD$875,MATCH($C838,$F839:$F$875,0)))","v":2400},{"$f":"IF($H838>$C838,INDEX(BE$813:BE837,MATCH($C838,$F$813:$F837,0)),INDEX(BE839:BE$875,MATCH($C838,$F839:$F$875,0)))","v":3},{"$f":"IF($H838>$C838,INDEX(BF$813:BF837,MATCH($C838,$F$813:$F837,0)),INDEX(BF839:BF$875,MATCH($C838,$F839:$F$875,0)))","v":0},{"$f":"IF($H838>$C838,INDEX(BG$813:BG837,MATCH($C838,$F$813:$F837,0)),INDEX(BG839:BG$875,MATCH($C838,$F839:$F$875,0)))","v":9600},{"$f":"IF($H838>$C838,INDEX(BH$813:BH837,MATCH($C838,$F$813:$F837,0)),INDEX(BH839:BH$875,MATCH($C838,$F839:$F$875,0)))","v":3},{"$f":"IF($H838>$C838,INDEX(BI$813:BI837,MATCH($C838,$F$813:$F837,0)),INDEX(BI839:BI$875,MATCH($C838,$F839:$F$875,0)))","v":1},{"$f":"IF($H838>$C838,INDEX(BJ$813:BJ837,MATCH($C838,$F$813:$F837,0)),INDEX(BJ839:BJ$875,MATCH($C838,$F839:$F$875,0)))","v":100734.69243529257},null,{"$f":"IF($H838>$C838,INDEX(BL$813:BL837,MATCH($C838,$F$813:$F837,0)),INDEX(BL839:BL$875,MATCH($C838,$F839:$F$875,0)))","v":1},null,{"$f":"IF($H838>$C838,INDEX(BN$813:BN837,MATCH($C838,$F$813:$F837,0)),INDEX(BN839:BN$875,MATCH($C838,$F839:$F$875,0)))","v":43024.859267932276},{"$f":"IF($H838>$C838,INDEX(BO$813:BO837,MATCH($C838,$F$813:$F837,0)),INDEX(BO839:BO$875,MATCH($C838,$F839:$F$875,0)))","v":157903.30912883286}]
[null,8.3000000000000007,6.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H839)),ABS($E$813:$E$875-H839),0))","v":6},0,0,0,8,8,{"$f":"IF($H839>$C839,INDEX(J$813:J838,MATCH($C839,$F$813:$F838,0)),INDEX(J840:J$875,MATCH($C839,$F840:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H839>$C839,INDEX(K$813:K838,MATCH($C839,$F$813:$F838,0)),INDEX(K840:K$875,MATCH($C839,$F840:$F$875,0)))","v":"Scania"},{"$f":"IF($H839>$C839,INDEX(L$813:L838,MATCH($C839,$F$813:$F838,0)),INDEX(L840:L$875,MATCH($C839,$F840:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H839>$C839,INDEX(M$813:M838,MATCH($C839,$F$813:$F838,0)),INDEX(M840:M$875,MATCH($C839,$F840:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H839>$C839,INDEX(N$813:N838,MATCH($C839,$F$813:$F838,0)),INDEX(N840:N$875,MATCH($C839,$F840:$F$875,0)))","v":2015},1992,{"$f":"IF($H839>$C839,INDEX(P$813:P838,MATCH($C839,$F$813:$F838,0)),INDEX(P840:P$875,MATCH($C839,$F840:$F$875,0)))","v":0},{"$f":"IF($H839>$C839,INDEX(Q$813:Q838,MATCH($C839,$F$813:$F838,0)),INDEX(Q840:Q$875,MATCH($C839,$F840:$F$875,0)))","v":0},{"$f":"IF($H839>$C839,INDEX(R$813:R838,MATCH($C839,$F$813:$F838,0)),INDEX(R840:R$875,MATCH($C839,$F840:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H839,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":20.202984460929599},null,{"$f":"IF($H839>$C839,INDEX(V$813:V838,MATCH($C839,$F$813:$F838,0)),INDEX(V840:V$875,MATCH($C839,$F840:$F$875,0)))","v":8.4243647554981357E-2},{"$f":"IF($H839>$C839,INDEX(W$813:W838,MATCH($C839,$F$813:$F838,0)),INDEX(W840:W$875,MATCH($C839,$F840:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H839>$C839,INDEX(X$813:X838,MATCH($C839,$F$813:$F838,0)),INDEX(X840:X$875,MATCH($C839,$F840:$F$875,0)))","v":1650000},{"$f":"IF($H839>$C839,INDEX(Y$813:Y838,MATCH($C839,$F$813:$F838,0)),INDEX(Y840:Y$875,MATCH($C839,$F840:$F$875,0)))","v":0},{"$f":"IF($H839>$C839,INDEX(Z$813:Z838,MATCH($C839,$F$813:$F838,0)),INDEX(Z840:Z$875,MATCH($C839,$F840:$F$875,0)))","v":656860},{"$f":"IF($H839>$C839,INDEX(AA$813:AA838,MATCH($C839,$F$813:$F838,0)),INDEX(AA840:AA$875,MATCH($C839,$F840:$F$875,0)))","v":13.8},{"$f":"IF($H839>$C839,INDEX(AB$813:AB838,MATCH($C839,$F$813:$F838,0)),INDEX(AB840:AB$875,MATCH($C839,$F840:$F$875,0)))","v":2000},{"$f":"IF($H839>$C839,INDEX(AC$813:AC838,MATCH($C839,$F$813:$F838,0)),INDEX(AC840:AC$875,MATCH($C839,$F840:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H839>$C839,INDEX(AH$813:AH838,MATCH($C839,$F$813:$F838,0)),INDEX(AH840:AH$875,MATCH($C839,$F840:$F$875,0)))","v":0.4},{"$f":"IF($H839>$C839,INDEX(AI$813:AI838,MATCH($C839,$F$813:$F838,0)),INDEX(AI840:AI$875,MATCH($C839,$F840:$F$875,0)))","v":1},{"$f":"IF($H839>$C839,INDEX(AJ$813:AJ838,MATCH($C839,$F$813:$F838,0)),INDEX(AJ840:AJ$875,MATCH($C839,$F840:$F$875,0)))","v":0},{"$f":"IF($H839>$C839,INDEX(AK$813:AK838,MATCH($C839,$F$813:$F838,0)),INDEX(AK840:AK$875,MATCH($C839,$F840:$F$875,0)))","v":0},{"$f":"IF($H839>$C839,INDEX(AL$813:AL838,MATCH($C839,$F$813:$F838,0)),INDEX(AL840:AL$875,MATCH($C839,$F840:$F$875,0)))","v":0.52196004667256779},{"$f":"IF($H839>$C839,INDEX(AM$813:AM838,MATCH($C839,$F$813:$F838,0)),INDEX(AM840:AM$875,MATCH($C839,$F840:$F$875,0)))","v":0.79220928711676186},{"$f":"IF($H839>$C839,INDEX(AN$813:AN838,MATCH($C839,$F$813:$F838,0)),INDEX(AN840:AN$875,MATCH($C839,$F840:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H839>$C839,INDEX(AQ$813:AQ838,MATCH($C839,$F$813:$F838,0)),INDEX(AQ840:AQ$875,MATCH($C839,$F840:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H839>$C839,INDEX(AR$813:AR838,MATCH($C839,$F$813:$F838,0)),INDEX(AR840:AR$875,MATCH($C839,$F840:$F$875,0)))","v":9318},{"$f":"IF($H839>$C839,INDEX(AS$813:AS838,MATCH($C839,$F$813:$F838,0)),INDEX(AS840:AS$875,MATCH($C839,$F840:$F$875,0)))","v":0},{"$f":"IF($H839>$C839,INDEX(AT$813:AT838,MATCH($C839,$F$813:$F838,0)),INDEX(AT840:AT$875,MATCH($C839,$F840:$F$875,0)))","v":86816.949309286676},{"$f":"IF($H839>$C839,INDEX(AU$813:AU838,MATCH($C839,$F$813:$F838,0)),INDEX(AU840:AU$875,MATCH($C839,$F840:$F$875,0)))","v":0.6},{"$f":"IF($H839>$C839,INDEX(AV$813:AV838,MATCH($C839,$F$813:$F838,0)),INDEX(AV840:AV$875,MATCH($C839,$F840:$F$875,0)))","v":119426},{"$f":"IF($H839>$C839,INDEX(AW$813:AW838,MATCH($C839,$F$813:$F838,0)),INDEX(AW840:AW$875,MATCH($C839,$F840:$F$875,0)))","v":3589},{"$f":"IF($H839>$C839,INDEX(AX$813:AX838,MATCH($C839,$F$813:$F838,0)),INDEX(AX840:AX$875,MATCH($C839,$F840:$F$875,0)))","v":0.2},{"$f":"IF($H839>$C839,INDEX(AY$813:AY838,MATCH($C839,$F$813:$F838,0)),INDEX(AY840:AY$875,MATCH($C839,$F840:$F$875,0)))","v":16},{"$f":"IF($H839>$C839,INDEX(AZ$813:AZ838,MATCH($C839,$F$813:$F838,0)),INDEX(AZ840:AZ$875,MATCH($C839,$F840:$F$875,0)))","v":150000},null,{"$f":"IF($H839>$C839,INDEX(BB$813:BB838,MATCH($C839,$F$813:$F838,0)),INDEX(BB840:BB$875,MATCH($C839,$F840:$F$875,0)))","v":66481.176242138739},{"$f":"IF($H839>$C839,INDEX(BC$813:BC838,MATCH($C839,$F$813:$F838,0)),INDEX(BC840:BC$875,MATCH($C839,$F840:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H839>$C839,INDEX(BD$813:BD838,MATCH($C839,$F$813:$F838,0)),INDEX(BD840:BD$875,MATCH($C839,$F840:$F$875,0)))","v":2400},{"$f":"IF($H839>$C839,INDEX(BE$813:BE838,MATCH($C839,$F$813:$F838,0)),INDEX(BE840:BE$875,MATCH($C839,$F840:$F$875,0)))","v":3},{"$f":"IF($H839>$C839,INDEX(BF$813:BF838,MATCH($C839,$F$813:$F838,0)),INDEX(BF840:BF$875,MATCH($C839,$F840:$F$875,0)))","v":0},{"$f":"IF($H839>$C839,INDEX(BG$813:BG838,MATCH($C839,$F$813:$F838,0)),INDEX(BG840:BG$875,MATCH($C839,$F840:$F$875,0)))","v":9600},{"$f":"IF($H839>$C839,INDEX(BH$813:BH838,MATCH($C839,$F$813:$F838,0)),INDEX(BH840:BH$875,MATCH($C839,$F840:$F$875,0)))","v":3},{"$f":"IF($H839>$C839,INDEX(BI$813:BI838,MATCH($C839,$F$813:$F838,0)),INDEX(BI840:BI$875,MATCH($C839,$F840:$F$875,0)))","v":1},{"$f":"IF($H839>$C839,INDEX(BJ$813:BJ838,MATCH($C839,$F$813:$F838,0)),INDEX(BJ840:BJ$875,MATCH($C839,$F840:$F$875,0)))","v":86816.949309286676},null,{"$f":"IF($H839>$C839,INDEX(BL$813:BL838,MATCH($C839,$F$813:$F838,0)),INDEX(BL840:BL$875,MATCH($C839,$F840:$F$875,0)))","v":1},null,{"$f":"IF($H839>$C839,INDEX(BN$813:BN838,MATCH($C839,$F$813:$F838,0)),INDEX(BN840:BN$875,MATCH($C839,$F840:$F$875,0)))","v":34700.517854193939},{"$f":"IF($H839>$C839,INDEX(BO$813:BO838,MATCH($C839,$F$813:$F838,0)),INDEX(BO840:BO$875,MATCH($C839,$F840:$F$875,0)))","v":157903.30912883286}]
[null,9.1,10.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H840)),ABS($E$813:$E$875-H840),0))","v":10},0,0,0,9,9,{"$f":"IF($H840>$C840,INDEX(J$813:J839,MATCH($C840,$F$813:$F839,0)),INDEX(J841:J$875,MATCH($C840,$F841:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H840>$C840,INDEX(K$813:K839,MATCH($C840,$F$813:$F839,0)),INDEX(K841:K$875,MATCH($C840,$F841:$F$875,0)))","v":"Volvo"},{"$f":"IF($H840>$C840,INDEX(L$813:L839,MATCH($C840,$F$813:$F839,0)),INDEX(L841:L$875,MATCH($C840,$F841:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H840>$C840,INDEX(M$813:M839,MATCH($C840,$F$813:$F839,0)),INDEX(M841:M$875,MATCH($C840,$F841:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H840>$C840,INDEX(N$813:N839,MATCH($C840,$F$813:$F839,0)),INDEX(N841:N$875,MATCH($C840,$F841:$F$875,0)))","v":2011},1991,{"$f":"IF($H840>$C840,INDEX(P$813:P839,MATCH($C840,$F$813:$F839,0)),INDEX(P841:P$875,MATCH($C840,$F841:$F$875,0)))","v":0},{"$f":"IF($H840>$C840,INDEX(Q$813:Q839,MATCH($C840,$F$813:$F839,0)),INDEX(Q841:Q$875,MATCH($C840,$F841:$F$875,0)))","v":0},{"$f":"IF($H840>$C840,INDEX(R$813:R839,MATCH($C840,$F$813:$F839,0)),INDEX(R841:R$875,MATCH($C840,$F841:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H840,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":14.891497886017699},null,{"$f":"IF($H840>$C840,INDEX(V$813:V839,MATCH($C840,$F$813:$F839,0)),INDEX(V841:V$875,MATCH($C840,$F841:$F$875,0)))","v":7.9993972624784609E-2},{"$f":"IF($H840>$C840,INDEX(W$813:W839,MATCH($C840,$F$813:$F839,0)),INDEX(W841:W$875,MATCH($C840,$F841:$F$875,0)))","v":102206.47722051224},{"$f":"IF($H840>$C840,INDEX(X$813:X839,MATCH($C840,$F$813:$F839,0)),INDEX(X841:X$875,MATCH($C840,$F841:$F$875,0)))","v":1650000},{"$f":"IF($H840>$C840,INDEX(Y$813:Y839,MATCH($C840,$F$813:$F839,0)),INDEX(Y841:Y$875,MATCH($C840,$F841:$F$875,0)))","v":0},{"$f":"IF($H840>$C840,INDEX(Z$813:Z839,MATCH($C840,$F$813:$F839,0)),INDEX(Z841:Z$875,MATCH($C840,$F841:$F$875,0)))","v":656860},{"$f":"IF($H840>$C840,INDEX(AA$813:AA839,MATCH($C840,$F$813:$F839,0)),INDEX(AA841:AA$875,MATCH($C840,$F841:$F$875,0)))","v":13.8},{"$f":"IF($H840>$C840,INDEX(AB$813:AB839,MATCH($C840,$F$813:$F839,0)),INDEX(AB841:AB$875,MATCH($C840,$F841:$F$875,0)))","v":2000},{"$f":"IF($H840>$C840,INDEX(AC$813:AC839,MATCH($C840,$F$813:$F839,0)),INDEX(AC841:AC$875,MATCH($C840,$F841:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H840>$C840,INDEX(AH$813:AH839,MATCH($C840,$F$813:$F839,0)),INDEX(AH841:AH$875,MATCH($C840,$F841:$F$875,0)))","v":0.4},{"$f":"IF($H840>$C840,INDEX(AI$813:AI839,MATCH($C840,$F$813:$F839,0)),INDEX(AI841:AI$875,MATCH($C840,$F841:$F$875,0)))","v":1},{"$f":"IF($H840>$C840,INDEX(AJ$813:AJ839,MATCH($C840,$F$813:$F839,0)),INDEX(AJ841:AJ$875,MATCH($C840,$F841:$F$875,0)))","v":0},{"$f":"IF($H840>$C840,INDEX(AK$813:AK839,MATCH($C840,$F$813:$F839,0)),INDEX(AK841:AK$875,MATCH($C840,$F841:$F$875,0)))","v":0},{"$f":"IF($H840>$C840,INDEX(AL$813:AL839,MATCH($C840,$F$813:$F839,0)),INDEX(AL841:AL$875,MATCH($C840,$F841:$F$875,0)))","v":0.38921783213969585},{"$f":"IF($H840>$C840,INDEX(AM$813:AM839,MATCH($C840,$F$813:$F839,0)),INDEX(AM841:AM$875,MATCH($C840,$F841:$F$875,0)))","v":0.84505356047316327},{"$f":"IF($H840>$C840,INDEX(AN$813:AN839,MATCH($C840,$F$813:$F839,0)),INDEX(AN841:AN$875,MATCH($C840,$F841:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H840>$C840,INDEX(AQ$813:AQ839,MATCH($C840,$F$813:$F839,0)),INDEX(AQ841:AQ$875,MATCH($C840,$F841:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H840>$C840,INDEX(AR$813:AR839,MATCH($C840,$F$813:$F839,0)),INDEX(AR841:AR$875,MATCH($C840,$F841:$F$875,0)))","v":9318},{"$f":"IF($H840>$C840,INDEX(AS$813:AS839,MATCH($C840,$F$813:$F839,0)),INDEX(AS841:AS$875,MATCH($C840,$F841:$F$875,0)))","v":0},{"$f":"IF($H840>$C840,INDEX(AT$813:AT839,MATCH($C840,$F$813:$F839,0)),INDEX(AT841:AT$875,MATCH($C840,$F841:$F$875,0)))","v":117993.78902662538},{"$f":"IF($H840>$C840,INDEX(AU$813:AU839,MATCH($C840,$F$813:$F839,0)),INDEX(AU841:AU$875,MATCH($C840,$F841:$F$875,0)))","v":0.6},{"$f":"IF($H840>$C840,INDEX(AV$813:AV839,MATCH($C840,$F$813:$F839,0)),INDEX(AV841:AV$875,MATCH($C840,$F841:$F$875,0)))","v":119426},{"$f":"IF($H840>$C840,INDEX(AW$813:AW839,MATCH($C840,$F$813:$F839,0)),INDEX(AW841:AW$875,MATCH($C840,$F841:$F$875,0)))","v":3589},{"$f":"IF($H840>$C840,INDEX(AX$813:AX839,MATCH($C840,$F$813:$F839,0)),INDEX(AX841:AX$875,MATCH($C840,$F841:$F$875,0)))","v":0.2},{"$f":"IF($H840>$C840,INDEX(AY$813:AY839,MATCH($C840,$F$813:$F839,0)),INDEX(AY841:AY$875,MATCH($C840,$F841:$F$875,0)))","v":16},{"$f":"IF($H840>$C840,INDEX(AZ$813:AZ839,MATCH($C840,$F$813:$F839,0)),INDEX(AZ841:AZ$875,MATCH($C840,$F841:$F$875,0)))","v":150000},null,{"$f":"IF($H840>$C840,INDEX(BB$813:BB839,MATCH($C840,$F$813:$F839,0)),INDEX(BB841:BB$875,MATCH($C840,$F841:$F$875,0)))","v":102206.47722051224},{"$f":"IF($H840>$C840,INDEX(BC$813:BC839,MATCH($C840,$F$813:$F839,0)),INDEX(BC841:BC$875,MATCH($C840,$F841:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H840>$C840,INDEX(BD$813:BD839,MATCH($C840,$F$813:$F839,0)),INDEX(BD841:BD$875,MATCH($C840,$F841:$F$875,0)))","v":2400},{"$f":"IF($H840>$C840,INDEX(BE$813:BE839,MATCH($C840,$F$813:$F839,0)),INDEX(BE841:BE$875,MATCH($C840,$F841:$F$875,0)))","v":3},{"$f":"IF($H840>$C840,INDEX(BF$813:BF839,MATCH($C840,$F$813:$F839,0)),INDEX(BF841:BF$875,MATCH($C840,$F841:$F$875,0)))","v":0},{"$f":"IF($H840>$C840,INDEX(BG$813:BG839,MATCH($C840,$F$813:$F839,0)),INDEX(BG841:BG$875,MATCH($C840,$F841:$F$875,0)))","v":9600},{"$f":"IF($H840>$C840,INDEX(BH$813:BH839,MATCH($C840,$F$813:$F839,0)),INDEX(BH841:BH$875,MATCH($C840,$F841:$F$875,0)))","v":3},{"$f":"IF($H840>$C840,INDEX(BI$813:BI839,MATCH($C840,$F$813:$F839,0)),INDEX(BI841:BI$875,MATCH($C840,$F841:$F$875,0)))","v":1},{"$f":"IF($H840>$C840,INDEX(BJ$813:BJ839,MATCH($C840,$F$813:$F839,0)),INDEX(BJ841:BJ$875,MATCH($C840,$F841:$F$875,0)))","v":117993.78902662538},null,{"$f":"IF($H840>$C840,INDEX(BL$813:BL839,MATCH($C840,$F$813:$F839,0)),INDEX(BL841:BL$875,MATCH($C840,$F841:$F$875,0)))","v":1},null,{"$f":"IF($H840>$C840,INDEX(BN$813:BN839,MATCH($C840,$F$813:$F839,0)),INDEX(BN841:BN$875,MATCH($C840,$F841:$F$875,0)))","v":39780.583494402985},{"$f":"IF($H840>$C840,INDEX(BO$813:BO839,MATCH($C840,$F$813:$F839,0)),INDEX(BO841:BO$875,MATCH($C840,$F841:$F$875,0)))","v":157903.30912883286}]
[null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H841)),ABS($E$813:$E$875-H841),0))","v":10},0,0,0,9,9,{"$f":"IF($H841>$C841,INDEX(J$813:J840,MATCH($C841,$F$813:$F840,0)),INDEX(J842:J$875,MATCH($C841,$F842:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H841>$C841,INDEX(K$813:K840,MATCH($C841,$F$813:$F840,0)),INDEX(K842:K$875,MATCH($C841,$F842:$F$875,0)))","v":"Man"},{"$f":"IF($H841>$C841,INDEX(L$813:L840,MATCH($C841,$F$813:$F840,0)),INDEX(L842:L$875,MATCH($C841,$F842:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H841>$C841,INDEX(M$813:M840,MATCH($C841,$F$813:$F840,0)),INDEX(M842:M$875,MATCH($C841,$F842:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H841>$C841,INDEX(N$813:N840,MATCH($C841,$F$813:$F840,0)),INDEX(N842:N$875,MATCH($C841,$F842:$F$875,0)))","v":2011},1991,{"$f":"IF($H841>$C841,INDEX(P$813:P840,MATCH($C841,$F$813:$F840,0)),INDEX(P842:P$875,MATCH($C841,$F842:$F$875,0)))","v":0},{"$f":"IF($H841>$C841,INDEX(Q$813:Q840,MATCH($C841,$F$813:$F840,0)),INDEX(Q842:Q$875,MATCH($C841,$F842:$F$875,0)))","v":0},{"$f":"IF($H841>$C841,INDEX(R$813:R840,MATCH($C841,$F$813:$F840,0)),INDEX(R842:R$875,MATCH($C841,$F842:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H841,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":14.891497886017699},null,{"$f":"IF($H841>$C841,INDEX(V$813:V840,MATCH($C841,$F$813:$F840,0)),INDEX(V842:V$875,MATCH($C841,$F842:$F$875,0)))","v":5.9296921560758574E-2},{"$f":"IF($H841>$C841,INDEX(W$813:W840,MATCH($C841,$F$813:$F840,0)),INDEX(W842:W$875,MATCH($C841,$F842:$F$875,0)))","v":75762.32638393098},{"$f":"IF($H841>$C841,INDEX(X$813:X840,MATCH($C841,$F$813:$F840,0)),INDEX(X842:X$875,MATCH($C841,$F842:$F$875,0)))","v":1650000},{"$f":"IF($H841>$C841,INDEX(Y$813:Y840,MATCH($C841,$F$813:$F840,0)),INDEX(Y842:Y$875,MATCH($C841,$F842:$F$875,0)))","v":0},{"$f":"IF($H841>$C841,INDEX(Z$813:Z840,MATCH($C841,$F$813:$F840,0)),INDEX(Z842:Z$875,MATCH($C841,$F842:$F$875,0)))","v":656860},{"$f":"IF($H841>$C841,INDEX(AA$813:AA840,MATCH($C841,$F$813:$F840,0)),INDEX(AA842:AA$875,MATCH($C841,$F842:$F$875,0)))","v":13.8},{"$f":"IF($H841>$C841,INDEX(AB$813:AB840,MATCH($C841,$F$813:$F840,0)),INDEX(AB842:AB$875,MATCH($C841,$F842:$F$875,0)))","v":2000},{"$f":"IF($H841>$C841,INDEX(AC$813:AC840,MATCH($C841,$F$813:$F840,0)),INDEX(AC842:AC$875,MATCH($C841,$F842:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H841>$C841,INDEX(AH$813:AH840,MATCH($C841,$F$813:$F840,0)),INDEX(AH842:AH$875,MATCH($C841,$F842:$F$875,0)))","v":0.4},{"$f":"IF($H841>$C841,INDEX(AI$813:AI840,MATCH($C841,$F$813:$F840,0)),INDEX(AI842:AI$875,MATCH($C841,$F842:$F$875,0)))","v":1},{"$f":"IF($H841>$C841,INDEX(AJ$813:AJ840,MATCH($C841,$F$813:$F840,0)),INDEX(AJ842:AJ$875,MATCH($C841,$F842:$F$875,0)))","v":0},{"$f":"IF($H841>$C841,INDEX(AK$813:AK840,MATCH($C841,$F$813:$F840,0)),INDEX(AK842:AK$875,MATCH($C841,$F842:$F$875,0)))","v":0},{"$f":"IF($H841>$C841,INDEX(AL$813:AL840,MATCH($C841,$F$813:$F840,0)),INDEX(AL842:AL$875,MATCH($C841,$F842:$F$875,0)))","v":0.38921783213969585},{"$f":"IF($H841>$C841,INDEX(AM$813:AM840,MATCH($C841,$F$813:$F840,0)),INDEX(AM842:AM$875,MATCH($C841,$F842:$F$875,0)))","v":0.84505356047316327},{"$f":"IF($H841>$C841,INDEX(AN$813:AN840,MATCH($C841,$F$813:$F840,0)),INDEX(AN842:AN$875,MATCH($C841,$F842:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H841>$C841,INDEX(AQ$813:AQ840,MATCH($C841,$F$813:$F840,0)),INDEX(AQ842:AQ$875,MATCH($C841,$F842:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H841>$C841,INDEX(AR$813:AR840,MATCH($C841,$F$813:$F840,0)),INDEX(AR842:AR$875,MATCH($C841,$F842:$F$875,0)))","v":9318},{"$f":"IF($H841>$C841,INDEX(AS$813:AS840,MATCH($C841,$F$813:$F840,0)),INDEX(AS842:AS$875,MATCH($C841,$F842:$F$875,0)))","v":0},{"$f":"IF($H841>$C841,INDEX(AT$813:AT840,MATCH($C841,$F$813:$F840,0)),INDEX(AT842:AT$875,MATCH($C841,$F842:$F$875,0)))","v":94916.445253026264},{"$f":"IF($H841>$C841,INDEX(AU$813:AU840,MATCH($C841,$F$813:$F840,0)),INDEX(AU842:AU$875,MATCH($C841,$F842:$F$875,0)))","v":0.6},{"$f":"IF($H841>$C841,INDEX(AV$813:AV840,MATCH($C841,$F$813:$F840,0)),INDEX(AV842:AV$875,MATCH($C841,$F842:$F$875,0)))","v":119426},{"$f":"IF($H841>$C841,INDEX(AW$813:AW840,MATCH($C841,$F$813:$F840,0)),INDEX(AW842:AW$875,MATCH($C841,$F842:$F$875,0)))","v":3589},{"$f":"IF($H841>$C841,INDEX(AX$813:AX840,MATCH($C841,$F$813:$F840,0)),INDEX(AX842:AX$875,MATCH($C841,$F842:$F$875,0)))","v":0.2},{"$f":"IF($H841>$C841,INDEX(AY$813:AY840,MATCH($C841,$F$813:$F840,0)),INDEX(AY842:AY$875,MATCH($C841,$F842:$F$875,0)))","v":16},{"$f":"IF($H841>$C841,INDEX(AZ$813:AZ840,MATCH($C841,$F$813:$F840,0)),INDEX(AZ842:AZ$875,MATCH($C841,$F842:$F$875,0)))","v":150000},null,{"$f":"IF($H841>$C841,INDEX(BB$813:BB840,MATCH($C841,$F$813:$F840,0)),INDEX(BB842:BB$875,MATCH($C841,$F842:$F$875,0)))","v":75762.32638393098},{"$f":"IF($H841>$C841,INDEX(BC$813:BC840,MATCH($C841,$F$813:$F840,0)),INDEX(BC842:BC$875,MATCH($C841,$F842:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H841>$C841,INDEX(BD$813:BD840,MATCH($C841,$F$813:$F840,0)),INDEX(BD842:BD$875,MATCH($C841,$F842:$F$875,0)))","v":2400},{"$f":"IF($H841>$C841,INDEX(BE$813:BE840,MATCH($C841,$F$813:$F840,0)),INDEX(BE842:BE$875,MATCH($C841,$F842:$F$875,0)))","v":3},{"$f":"IF($H841>$C841,INDEX(BF$813:BF840,MATCH($C841,$F$813:$F840,0)),INDEX(BF842:BF$875,MATCH($C841,$F842:$F$875,0)))","v":0},{"$f":"IF($H841>$C841,INDEX(BG$813:BG840,MATCH($C841,$F$813:$F840,0)),INDEX(BG842:BG$875,MATCH($C841,$F842:$F$875,0)))","v":9600},{"$f":"IF($H841>$C841,INDEX(BH$813:BH840,MATCH($C841,$F$813:$F840,0)),INDEX(BH842:BH$875,MATCH($C841,$F842:$F$875,0)))","v":3},{"$f":"IF($H841>$C841,INDEX(BI$813:BI840,MATCH($C841,$F$813:$F840,0)),INDEX(BI842:BI$875,MATCH($C841,$F842:$F$875,0)))","v":1},{"$f":"IF($H841>$C841,INDEX(BJ$813:BJ840,MATCH($C841,$F$813:$F840,0)),INDEX(BJ842:BJ$875,MATCH($C841,$F842:$F$875,0)))","v":94916.445253026264},null,{"$f":"IF($H841>$C841,INDEX(BL$813:BL840,MATCH($C841,$F$813:$F840,0)),INDEX(BL842:BL$875,MATCH($C841,$F842:$F$875,0)))","v":1},null,{"$f":"IF($H841>$C841,INDEX(BN$813:BN840,MATCH($C841,$F$813:$F840,0)),INDEX(BN842:BN$875,MATCH($C841,$F842:$F$875,0)))","v":29488.048433013697},{"$f":"IF($H841>$C841,INDEX(BO$813:BO840,MATCH($C841,$F$813:$F840,0)),INDEX(BO842:BO$875,MATCH($C841,$F842:$F$875,0)))","v":157903.30912883286}]
[null,9.3000000000000007,10.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H842)),ABS($E$813:$E$875-H842),0))","v":10},0,0,0,9,9,{"$f":"IF($H842>$C842,INDEX(J$813:J841,MATCH($C842,$F$813:$F841,0)),INDEX(J843:J$875,MATCH($C842,$F843:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H842>$C842,INDEX(K$813:K841,MATCH($C842,$F$813:$F841,0)),INDEX(K843:K$875,MATCH($C842,$F843:$F$875,0)))","v":"Scania"},{"$f":"IF($H842>$C842,INDEX(L$813:L841,MATCH($C842,$F$813:$F841,0)),INDEX(L843:L$875,MATCH($C842,$F843:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H842>$C842,INDEX(M$813:M841,MATCH($C842,$F$813:$F841,0)),INDEX(M843:M$875,MATCH($C842,$F843:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H842>$C842,INDEX(N$813:N841,MATCH($C842,$F$813:$F841,0)),INDEX(N843:N$875,MATCH($C842,$F843:$F$875,0)))","v":2011},1991,{"$f":"IF($H842>$C842,INDEX(P$813:P841,MATCH($C842,$F$813:$F841,0)),INDEX(P843:P$875,MATCH($C842,$F843:$F$875,0)))","v":0},{"$f":"IF($H842>$C842,INDEX(Q$813:Q841,MATCH($C842,$F$813:$F841,0)),INDEX(Q843:Q$875,MATCH($C842,$F843:$F$875,0)))","v":0},{"$f":"IF($H842>$C842,INDEX(R$813:R841,MATCH($C842,$F$813:$F841,0)),INDEX(R843:R$875,MATCH($C842,$F843:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H842,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":14.891497886017699},null,{"$f":"IF($H842>$C842,INDEX(V$813:V841,MATCH($C842,$F$813:$F841,0)),INDEX(V843:V$875,MATCH($C842,$F843:$F$875,0)))","v":5.8072367340290448E-2},{"$f":"IF($H842>$C842,INDEX(W$813:W841,MATCH($C842,$F$813:$F841,0)),INDEX(W843:W$875,MATCH($C842,$F843:$F$875,0)))","v":61104.022281377511},{"$f":"IF($H842>$C842,INDEX(X$813:X841,MATCH($C842,$F$813:$F841,0)),INDEX(X843:X$875,MATCH($C842,$F843:$F$875,0)))","v":1650000},{"$f":"IF($H842>$C842,INDEX(Y$813:Y841,MATCH($C842,$F$813:$F841,0)),INDEX(Y843:Y$875,MATCH($C842,$F843:$F$875,0)))","v":0},{"$f":"IF($H842>$C842,INDEX(Z$813:Z841,MATCH($C842,$F$813:$F841,0)),INDEX(Z843:Z$875,MATCH($C842,$F843:$F$875,0)))","v":656860},{"$f":"IF($H842>$C842,INDEX(AA$813:AA841,MATCH($C842,$F$813:$F841,0)),INDEX(AA843:AA$875,MATCH($C842,$F843:$F$875,0)))","v":13.8},{"$f":"IF($H842>$C842,INDEX(AB$813:AB841,MATCH($C842,$F$813:$F841,0)),INDEX(AB843:AB$875,MATCH($C842,$F843:$F$875,0)))","v":2000},{"$f":"IF($H842>$C842,INDEX(AC$813:AC841,MATCH($C842,$F$813:$F841,0)),INDEX(AC843:AC$875,MATCH($C842,$F843:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H842>$C842,INDEX(AH$813:AH841,MATCH($C842,$F$813:$F841,0)),INDEX(AH843:AH$875,MATCH($C842,$F843:$F$875,0)))","v":0.4},{"$f":"IF($H842>$C842,INDEX(AI$813:AI841,MATCH($C842,$F$813:$F841,0)),INDEX(AI843:AI$875,MATCH($C842,$F843:$F$875,0)))","v":1},{"$f":"IF($H842>$C842,INDEX(AJ$813:AJ841,MATCH($C842,$F$813:$F841,0)),INDEX(AJ843:AJ$875,MATCH($C842,$F843:$F$875,0)))","v":0},{"$f":"IF($H842>$C842,INDEX(AK$813:AK841,MATCH($C842,$F$813:$F841,0)),INDEX(AK843:AK$875,MATCH($C842,$F843:$F$875,0)))","v":0},{"$f":"IF($H842>$C842,INDEX(AL$813:AL841,MATCH($C842,$F$813:$F841,0)),INDEX(AL843:AL$875,MATCH($C842,$F843:$F$875,0)))","v":0.38921783213969585},{"$f":"IF($H842>$C842,INDEX(AM$813:AM841,MATCH($C842,$F$813:$F841,0)),INDEX(AM843:AM$875,MATCH($C842,$F843:$F$875,0)))","v":0.84505356047316327},{"$f":"IF($H842>$C842,INDEX(AN$813:AN841,MATCH($C842,$F$813:$F841,0)),INDEX(AN843:AN$875,MATCH($C842,$F843:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H842>$C842,INDEX(AQ$813:AQ841,MATCH($C842,$F$813:$F841,0)),INDEX(AQ843:AQ$875,MATCH($C842,$F843:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H842>$C842,INDEX(AR$813:AR841,MATCH($C842,$F$813:$F841,0)),INDEX(AR843:AR$875,MATCH($C842,$F843:$F$875,0)))","v":9318},{"$f":"IF($H842>$C842,INDEX(AS$813:AS841,MATCH($C842,$F$813:$F841,0)),INDEX(AS843:AS$875,MATCH($C842,$F843:$F$875,0)))","v":0},{"$f":"IF($H842>$C842,INDEX(AT$813:AT841,MATCH($C842,$F$813:$F841,0)),INDEX(AT843:AT$875,MATCH($C842,$F843:$F$875,0)))","v":82124.401938682597},{"$f":"IF($H842>$C842,INDEX(AU$813:AU841,MATCH($C842,$F$813:$F841,0)),INDEX(AU843:AU$875,MATCH($C842,$F843:$F$875,0)))","v":0.6},{"$f":"IF($H842>$C842,INDEX(AV$813:AV841,MATCH($C842,$F$813:$F841,0)),INDEX(AV843:AV$875,MATCH($C842,$F843:$F$875,0)))","v":119426},{"$f":"IF($H842>$C842,INDEX(AW$813:AW841,MATCH($C842,$F$813:$F841,0)),INDEX(AW843:AW$875,MATCH($C842,$F843:$F$875,0)))","v":3589},{"$f":"IF($H842>$C842,INDEX(AX$813:AX841,MATCH($C842,$F$813:$F841,0)),INDEX(AX843:AX$875,MATCH($C842,$F843:$F$875,0)))","v":0.2},{"$f":"IF($H842>$C842,INDEX(AY$813:AY841,MATCH($C842,$F$813:$F841,0)),INDEX(AY843:AY$875,MATCH($C842,$F843:$F$875,0)))","v":16},{"$f":"IF($H842>$C842,INDEX(AZ$813:AZ841,MATCH($C842,$F$813:$F841,0)),INDEX(AZ843:AZ$875,MATCH($C842,$F843:$F$875,0)))","v":150000},null,{"$f":"IF($H842>$C842,INDEX(BB$813:BB841,MATCH($C842,$F$813:$F841,0)),INDEX(BB843:BB$875,MATCH($C842,$F843:$F$875,0)))","v":61104.022281377511},{"$f":"IF($H842>$C842,INDEX(BC$813:BC841,MATCH($C842,$F$813:$F841,0)),INDEX(BC843:BC$875,MATCH($C842,$F843:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H842>$C842,INDEX(BD$813:BD841,MATCH($C842,$F$813:$F841,0)),INDEX(BD843:BD$875,MATCH($C842,$F843:$F$875,0)))","v":2400},{"$f":"IF($H842>$C842,INDEX(BE$813:BE841,MATCH($C842,$F$813:$F841,0)),INDEX(BE843:BE$875,MATCH($C842,$F843:$F$875,0)))","v":3},{"$f":"IF($H842>$C842,INDEX(BF$813:BF841,MATCH($C842,$F$813:$F841,0)),INDEX(BF843:BF$875,MATCH($C842,$F843:$F$875,0)))","v":0},{"$f":"IF($H842>$C842,INDEX(BG$813:BG841,MATCH($C842,$F$813:$F841,0)),INDEX(BG843:BG$875,MATCH($C842,$F843:$F$875,0)))","v":9600},{"$f":"IF($H842>$C842,INDEX(BH$813:BH841,MATCH($C842,$F$813:$F841,0)),INDEX(BH843:BH$875,MATCH($C842,$F843:$F$875,0)))","v":3},{"$f":"IF($H842>$C842,INDEX(BI$813:BI841,MATCH($C842,$F$813:$F841,0)),INDEX(BI843:BI$875,MATCH($C842,$F843:$F$875,0)))","v":1},{"$f":"IF($H842>$C842,INDEX(BJ$813:BJ841,MATCH($C842,$F$813:$F841,0)),INDEX(BJ843:BJ$875,MATCH($C842,$F843:$F$875,0)))","v":82124.401938682597},null,{"$f":"IF($H842>$C842,INDEX(BL$813:BL841,MATCH($C842,$F$813:$F841,0)),INDEX(BL843:BL$875,MATCH($C842,$F843:$F$875,0)))","v":1},null,{"$f":"IF($H842>$C842,INDEX(BN$813:BN841,MATCH($C842,$F$813:$F841,0)),INDEX(BN843:BN$875,MATCH($C842,$F843:$F$875,0)))","v":23782.775087373426},{"$f":"IF($H842>$C842,INDEX(BO$813:BO841,MATCH($C842,$F$813:$F841,0)),INDEX(BO843:BO$875,MATCH($C842,$F843:$F$875,0)))","v":157903.30912883286}]
[null,10.1,10.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H843)),ABS($E$813:$E$875-H843),0))","v":10},10,10.1,1,10,10,{"$f":"J857","v":"Lastbil MED anhænger"},"Volvo","Mest typiske","Mest typiske",{"$f":"N855+4","v":2011},1990,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H843,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":9.5475016337568022},null,7.9993972624784609E-2,102206.47722051224,1650000,0,656860,13.8,2000,{"$f":"BL843*AH843","v":0.4},null,null,null,null,0.4,1,0,0,0.38921783213969585,{"$f":"1-AL843/(X843/Z843)","v":0.84505356047316327},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ843","v":117993.78902662538},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W843","v":102206.47722051224},0.87268235294117646,2400,3,0,9600,3,1,{"$f":"PRODUCT(BB843:BC843)+PRODUCT(BD843:BF843)+PRODUCT(BG843:BI843)","v":117993.78902662538},null,{"$f":"BL857","v":1},null,{"$f":"AL843*W843","v":39780.583494402985},{"$f":"-PMT(Lånerente,AA843,X843)","v":157903.30912883286}]
[null,10.199999999999999,10.199999999999999,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H844)),ABS($E$813:$E$875-H844),0))","v":10},10,10.199999999999999,1,10,10,{"$f":"J843","v":"Lastbil MED anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N856+4","v":2011},1990,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H844,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":9.5475016337568022},null,5.9296921560758574E-2,75762.32638393098,1650000,0,656860,13.8,2000,{"$f":"BL844*AH844","v":0.4},null,null,null,null,0.4,1,0,0,0.38921783213969585,{"$f":"1-AL844/(X844/Z844)","v":0.84505356047316327},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ844","v":94916.445253026264},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W844","v":75762.32638393098},0.87268235294117646,2400,3,0,9600,3,1,{"$f":"PRODUCT(BB844:BC844)+PRODUCT(BD844:BF844)+PRODUCT(BG844:BI844)","v":94916.445253026264},null,{"$f":"BL843","v":1},null,{"$f":"AL844*W844","v":29488.048433013697},{"$f":"-PMT(Lånerente,AA844,X844)","v":157903.30912883286}]
[null,10.3,10.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H845)),ABS($E$813:$E$875-H845),0))","v":10},10,10.3,1,10,10,{"$f":"J844","v":"Lastbil MED anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N857+4","v":2011},1990,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H845,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":9.5475016337568022},null,5.8072367340290448E-2,61104.022281377511,1650000,0,656860,13.8,2000,{"$f":"BL845*AH845","v":0.4},null,null,null,null,0.4,1,0,0,0.38921783213969585,{"$f":"1-AL845/(X845/Z845)","v":0.84505356047316327},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ845","v":82124.401938682597},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W845","v":61104.022281377511},0.87268235294117646,2400,3,0,9600,3,1,{"$f":"PRODUCT(BB845:BC845)+PRODUCT(BD845:BF845)+PRODUCT(BG845:BI845)","v":82124.401938682597},null,{"$f":"BL844","v":1},null,{"$f":"AL845*W845","v":23782.775087373426},{"$f":"-PMT(Lånerente,AA845,X845)","v":157903.30912883286}]
[null,11.1,10.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H846)),ABS($E$813:$E$875-H846),0))","v":10},0,0,0,11,11,{"$f":"IF($H846>$C846,INDEX(J$813:J845,MATCH($C846,$F$813:$F845,0)),INDEX(J847:J$875,MATCH($C846,$F847:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H846>$C846,INDEX(K$813:K845,MATCH($C846,$F$813:$F845,0)),INDEX(K847:K$875,MATCH($C846,$F847:$F$875,0)))","v":"Volvo"},{"$f":"IF($H846>$C846,INDEX(L$813:L845,MATCH($C846,$F$813:$F845,0)),INDEX(L847:L$875,MATCH($C846,$F847:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H846>$C846,INDEX(M$813:M845,MATCH($C846,$F$813:$F845,0)),INDEX(M847:M$875,MATCH($C846,$F847:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H846>$C846,INDEX(N$813:N845,MATCH($C846,$F$813:$F845,0)),INDEX(N847:N$875,MATCH($C846,$F847:$F$875,0)))","v":2011},1989,{"$f":"IF($H846>$C846,INDEX(P$813:P845,MATCH($C846,$F$813:$F845,0)),INDEX(P847:P$875,MATCH($C846,$F847:$F$875,0)))","v":0},{"$f":"IF($H846>$C846,INDEX(Q$813:Q845,MATCH($C846,$F$813:$F845,0)),INDEX(Q847:Q$875,MATCH($C846,$F847:$F$875,0)))","v":0},{"$f":"IF($H846>$C846,INDEX(R$813:R845,MATCH($C846,$F$813:$F845,0)),INDEX(R847:R$875,MATCH($C846,$F847:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H846,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":6.5206710177928002},null,{"$f":"IF($H846>$C846,INDEX(V$813:V845,MATCH($C846,$F$813:$F845,0)),INDEX(V847:V$875,MATCH($C846,$F847:$F$875,0)))","v":7.9993972624784609E-2},{"$f":"IF($H846>$C846,INDEX(W$813:W845,MATCH($C846,$F$813:$F845,0)),INDEX(W847:W$875,MATCH($C846,$F847:$F$875,0)))","v":102206.47722051224},{"$f":"IF($H846>$C846,INDEX(X$813:X845,MATCH($C846,$F$813:$F845,0)),INDEX(X847:X$875,MATCH($C846,$F847:$F$875,0)))","v":1650000},{"$f":"IF($H846>$C846,INDEX(Y$813:Y845,MATCH($C846,$F$813:$F845,0)),INDEX(Y847:Y$875,MATCH($C846,$F847:$F$875,0)))","v":0},{"$f":"IF($H846>$C846,INDEX(Z$813:Z845,MATCH($C846,$F$813:$F845,0)),INDEX(Z847:Z$875,MATCH($C846,$F847:$F$875,0)))","v":656860},{"$f":"IF($H846>$C846,INDEX(AA$813:AA845,MATCH($C846,$F$813:$F845,0)),INDEX(AA847:AA$875,MATCH($C846,$F847:$F$875,0)))","v":13.8},{"$f":"IF($H846>$C846,INDEX(AB$813:AB845,MATCH($C846,$F$813:$F845,0)),INDEX(AB847:AB$875,MATCH($C846,$F847:$F$875,0)))","v":2000},{"$f":"IF($H846>$C846,INDEX(AC$813:AC845,MATCH($C846,$F$813:$F845,0)),INDEX(AC847:AC$875,MATCH($C846,$F847:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H846>$C846,INDEX(AH$813:AH845,MATCH($C846,$F$813:$F845,0)),INDEX(AH847:AH$875,MATCH($C846,$F847:$F$875,0)))","v":0.4},{"$f":"IF($H846>$C846,INDEX(AI$813:AI845,MATCH($C846,$F$813:$F845,0)),INDEX(AI847:AI$875,MATCH($C846,$F847:$F$875,0)))","v":1},{"$f":"IF($H846>$C846,INDEX(AJ$813:AJ845,MATCH($C846,$F$813:$F845,0)),INDEX(AJ847:AJ$875,MATCH($C846,$F847:$F$875,0)))","v":0},{"$f":"IF($H846>$C846,INDEX(AK$813:AK845,MATCH($C846,$F$813:$F845,0)),INDEX(AK847:AK$875,MATCH($C846,$F847:$F$875,0)))","v":0},{"$f":"IF($H846>$C846,INDEX(AL$813:AL845,MATCH($C846,$F$813:$F845,0)),INDEX(AL847:AL$875,MATCH($C846,$F847:$F$875,0)))","v":0.38921783213969585},{"$f":"IF($H846>$C846,INDEX(AM$813:AM845,MATCH($C846,$F$813:$F845,0)),INDEX(AM847:AM$875,MATCH($C846,$F847:$F$875,0)))","v":0.84505356047316327},{"$f":"IF($H846>$C846,INDEX(AN$813:AN845,MATCH($C846,$F$813:$F845,0)),INDEX(AN847:AN$875,MATCH($C846,$F847:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H846>$C846,INDEX(AQ$813:AQ845,MATCH($C846,$F$813:$F845,0)),INDEX(AQ847:AQ$875,MATCH($C846,$F847:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H846>$C846,INDEX(AR$813:AR845,MATCH($C846,$F$813:$F845,0)),INDEX(AR847:AR$875,MATCH($C846,$F847:$F$875,0)))","v":9318},{"$f":"IF($H846>$C846,INDEX(AS$813:AS845,MATCH($C846,$F$813:$F845,0)),INDEX(AS847:AS$875,MATCH($C846,$F847:$F$875,0)))","v":0},{"$f":"IF($H846>$C846,INDEX(AT$813:AT845,MATCH($C846,$F$813:$F845,0)),INDEX(AT847:AT$875,MATCH($C846,$F847:$F$875,0)))","v":117993.78902662538},{"$f":"IF($H846>$C846,INDEX(AU$813:AU845,MATCH($C846,$F$813:$F845,0)),INDEX(AU847:AU$875,MATCH($C846,$F847:$F$875,0)))","v":0.6},{"$f":"IF($H846>$C846,INDEX(AV$813:AV845,MATCH($C846,$F$813:$F845,0)),INDEX(AV847:AV$875,MATCH($C846,$F847:$F$875,0)))","v":119426},{"$f":"IF($H846>$C846,INDEX(AW$813:AW845,MATCH($C846,$F$813:$F845,0)),INDEX(AW847:AW$875,MATCH($C846,$F847:$F$875,0)))","v":3589},{"$f":"IF($H846>$C846,INDEX(AX$813:AX845,MATCH($C846,$F$813:$F845,0)),INDEX(AX847:AX$875,MATCH($C846,$F847:$F$875,0)))","v":0.2},{"$f":"IF($H846>$C846,INDEX(AY$813:AY845,MATCH($C846,$F$813:$F845,0)),INDEX(AY847:AY$875,MATCH($C846,$F847:$F$875,0)))","v":16},{"$f":"IF($H846>$C846,INDEX(AZ$813:AZ845,MATCH($C846,$F$813:$F845,0)),INDEX(AZ847:AZ$875,MATCH($C846,$F847:$F$875,0)))","v":150000},null,{"$f":"IF($H846>$C846,INDEX(BB$813:BB845,MATCH($C846,$F$813:$F845,0)),INDEX(BB847:BB$875,MATCH($C846,$F847:$F$875,0)))","v":102206.47722051224},{"$f":"IF($H846>$C846,INDEX(BC$813:BC845,MATCH($C846,$F$813:$F845,0)),INDEX(BC847:BC$875,MATCH($C846,$F847:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H846>$C846,INDEX(BD$813:BD845,MATCH($C846,$F$813:$F845,0)),INDEX(BD847:BD$875,MATCH($C846,$F847:$F$875,0)))","v":2400},{"$f":"IF($H846>$C846,INDEX(BE$813:BE845,MATCH($C846,$F$813:$F845,0)),INDEX(BE847:BE$875,MATCH($C846,$F847:$F$875,0)))","v":3},{"$f":"IF($H846>$C846,INDEX(BF$813:BF845,MATCH($C846,$F$813:$F845,0)),INDEX(BF847:BF$875,MATCH($C846,$F847:$F$875,0)))","v":0},{"$f":"IF($H846>$C846,INDEX(BG$813:BG845,MATCH($C846,$F$813:$F845,0)),INDEX(BG847:BG$875,MATCH($C846,$F847:$F$875,0)))","v":9600},{"$f":"IF($H846>$C846,INDEX(BH$813:BH845,MATCH($C846,$F$813:$F845,0)),INDEX(BH847:BH$875,MATCH($C846,$F847:$F$875,0)))","v":3},{"$f":"IF($H846>$C846,INDEX(BI$813:BI845,MATCH($C846,$F$813:$F845,0)),INDEX(BI847:BI$875,MATCH($C846,$F847:$F$875,0)))","v":1},{"$f":"IF($H846>$C846,INDEX(BJ$813:BJ845,MATCH($C846,$F$813:$F845,0)),INDEX(BJ847:BJ$875,MATCH($C846,$F847:$F$875,0)))","v":117993.78902662538},null,{"$f":"IF($H846>$C846,INDEX(BL$813:BL845,MATCH($C846,$F$813:$F845,0)),INDEX(BL847:BL$875,MATCH($C846,$F847:$F$875,0)))","v":1},null,{"$f":"IF($H846>$C846,INDEX(BN$813:BN845,MATCH($C846,$F$813:$F845,0)),INDEX(BN847:BN$875,MATCH($C846,$F847:$F$875,0)))","v":39780.583494402985},{"$f":"IF($H846>$C846,INDEX(BO$813:BO845,MATCH($C846,$F$813:$F845,0)),INDEX(BO847:BO$875,MATCH($C846,$F847:$F$875,0)))","v":157903.30912883286}]
[null,11.2,{"$f":"IF(COUNTIF(H844:H847,H847)=1,D847+0.1,IF(COUNTIF(H844:H847,H847)=2,D847+0.2,IF(COUNTIF(H844:H847,H847)=3,D847+0.3,0)))","v":10.199999999999999},{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H847)),ABS($E$813:$E$875-H847),0))","v":10},0,0,0,11,11,{"$f":"IF($H847>$C847,INDEX(J$813:J846,MATCH($C847,$F$813:$F846,0)),INDEX(J848:J$875,MATCH($C847,$F848:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H847>$C847,INDEX(K$813:K846,MATCH($C847,$F$813:$F846,0)),INDEX(K848:K$875,MATCH($C847,$F848:$F$875,0)))","v":"Man"},{"$f":"IF($H847>$C847,INDEX(L$813:L846,MATCH($C847,$F$813:$F846,0)),INDEX(L848:L$875,MATCH($C847,$F848:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H847>$C847,INDEX(M$813:M846,MATCH($C847,$F$813:$F846,0)),INDEX(M848:M$875,MATCH($C847,$F848:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H847>$C847,INDEX(N$813:N846,MATCH($C847,$F$813:$F846,0)),INDEX(N848:N$875,MATCH($C847,$F848:$F$875,0)))","v":2011},1989,{"$f":"IF($H847>$C847,INDEX(P$813:P846,MATCH($C847,$F$813:$F846,0)),INDEX(P848:P$875,MATCH($C847,$F848:$F$875,0)))","v":0},{"$f":"IF($H847>$C847,INDEX(Q$813:Q846,MATCH($C847,$F$813:$F846,0)),INDEX(Q848:Q$875,MATCH($C847,$F848:$F$875,0)))","v":0},{"$f":"IF($H847>$C847,INDEX(R$813:R846,MATCH($C847,$F$813:$F846,0)),INDEX(R848:R$875,MATCH($C847,$F848:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H847,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":6.5206710177928002},null,{"$f":"IF($H847>$C847,INDEX(V$813:V846,MATCH($C847,$F$813:$F846,0)),INDEX(V848:V$875,MATCH($C847,$F848:$F$875,0)))","v":5.9296921560758574E-2},{"$f":"IF($H847>$C847,INDEX(W$813:W846,MATCH($C847,$F$813:$F846,0)),INDEX(W848:W$875,MATCH($C847,$F848:$F$875,0)))","v":75762.32638393098},{"$f":"IF($H847>$C847,INDEX(X$813:X846,MATCH($C847,$F$813:$F846,0)),INDEX(X848:X$875,MATCH($C847,$F848:$F$875,0)))","v":1650000},{"$f":"IF($H847>$C847,INDEX(Y$813:Y846,MATCH($C847,$F$813:$F846,0)),INDEX(Y848:Y$875,MATCH($C847,$F848:$F$875,0)))","v":0},{"$f":"IF($H847>$C847,INDEX(Z$813:Z846,MATCH($C847,$F$813:$F846,0)),INDEX(Z848:Z$875,MATCH($C847,$F848:$F$875,0)))","v":656860},{"$f":"IF($H847>$C847,INDEX(AA$813:AA846,MATCH($C847,$F$813:$F846,0)),INDEX(AA848:AA$875,MATCH($C847,$F848:$F$875,0)))","v":13.8},{"$f":"IF($H847>$C847,INDEX(AB$813:AB846,MATCH($C847,$F$813:$F846,0)),INDEX(AB848:AB$875,MATCH($C847,$F848:$F$875,0)))","v":2000},{"$f":"IF($H847>$C847,INDEX(AC$813:AC846,MATCH($C847,$F$813:$F846,0)),INDEX(AC848:AC$875,MATCH($C847,$F848:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H847>$C847,INDEX(AH$813:AH846,MATCH($C847,$F$813:$F846,0)),INDEX(AH848:AH$875,MATCH($C847,$F848:$F$875,0)))","v":0.4},{"$f":"IF($H847>$C847,INDEX(AI$813:AI846,MATCH($C847,$F$813:$F846,0)),INDEX(AI848:AI$875,MATCH($C847,$F848:$F$875,0)))","v":1},{"$f":"IF($H847>$C847,INDEX(AJ$813:AJ846,MATCH($C847,$F$813:$F846,0)),INDEX(AJ848:AJ$875,MATCH($C847,$F848:$F$875,0)))","v":0},{"$f":"IF($H847>$C847,INDEX(AK$813:AK846,MATCH($C847,$F$813:$F846,0)),INDEX(AK848:AK$875,MATCH($C847,$F848:$F$875,0)))","v":0},{"$f":"IF($H847>$C847,INDEX(AL$813:AL846,MATCH($C847,$F$813:$F846,0)),INDEX(AL848:AL$875,MATCH($C847,$F848:$F$875,0)))","v":0.38921783213969585},{"$f":"IF($H847>$C847,INDEX(AM$813:AM846,MATCH($C847,$F$813:$F846,0)),INDEX(AM848:AM$875,MATCH($C847,$F848:$F$875,0)))","v":0.84505356047316327},{"$f":"IF($H847>$C847,INDEX(AN$813:AN846,MATCH($C847,$F$813:$F846,0)),INDEX(AN848:AN$875,MATCH($C847,$F848:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H847>$C847,INDEX(AQ$813:AQ846,MATCH($C847,$F$813:$F846,0)),INDEX(AQ848:AQ$875,MATCH($C847,$F848:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H847>$C847,INDEX(AR$813:AR846,MATCH($C847,$F$813:$F846,0)),INDEX(AR848:AR$875,MATCH($C847,$F848:$F$875,0)))","v":9318},{"$f":"IF($H847>$C847,INDEX(AS$813:AS846,MATCH($C847,$F$813:$F846,0)),INDEX(AS848:AS$875,MATCH($C847,$F848:$F$875,0)))","v":0},{"$f":"IF($H847>$C847,INDEX(AT$813:AT846,MATCH($C847,$F$813:$F846,0)),INDEX(AT848:AT$875,MATCH($C847,$F848:$F$875,0)))","v":94916.445253026264},{"$f":"IF($H847>$C847,INDEX(AU$813:AU846,MATCH($C847,$F$813:$F846,0)),INDEX(AU848:AU$875,MATCH($C847,$F848:$F$875,0)))","v":0.6},{"$f":"IF($H847>$C847,INDEX(AV$813:AV846,MATCH($C847,$F$813:$F846,0)),INDEX(AV848:AV$875,MATCH($C847,$F848:$F$875,0)))","v":119426},{"$f":"IF($H847>$C847,INDEX(AW$813:AW846,MATCH($C847,$F$813:$F846,0)),INDEX(AW848:AW$875,MATCH($C847,$F848:$F$875,0)))","v":3589},{"$f":"IF($H847>$C847,INDEX(AX$813:AX846,MATCH($C847,$F$813:$F846,0)),INDEX(AX848:AX$875,MATCH($C847,$F848:$F$875,0)))","v":0.2},{"$f":"IF($H847>$C847,INDEX(AY$813:AY846,MATCH($C847,$F$813:$F846,0)),INDEX(AY848:AY$875,MATCH($C847,$F848:$F$875,0)))","v":16},{"$f":"IF($H847>$C847,INDEX(AZ$813:AZ846,MATCH($C847,$F$813:$F846,0)),INDEX(AZ848:AZ$875,MATCH($C847,$F848:$F$875,0)))","v":150000},null,{"$f":"IF($H847>$C847,INDEX(BB$813:BB846,MATCH($C847,$F$813:$F846,0)),INDEX(BB848:BB$875,MATCH($C847,$F848:$F$875,0)))","v":75762.32638393098},{"$f":"IF($H847>$C847,INDEX(BC$813:BC846,MATCH($C847,$F$813:$F846,0)),INDEX(BC848:BC$875,MATCH($C847,$F848:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H847>$C847,INDEX(BD$813:BD846,MATCH($C847,$F$813:$F846,0)),INDEX(BD848:BD$875,MATCH($C847,$F848:$F$875,0)))","v":2400},{"$f":"IF($H847>$C847,INDEX(BE$813:BE846,MATCH($C847,$F$813:$F846,0)),INDEX(BE848:BE$875,MATCH($C847,$F848:$F$875,0)))","v":3},{"$f":"IF($H847>$C847,INDEX(BF$813:BF846,MATCH($C847,$F$813:$F846,0)),INDEX(BF848:BF$875,MATCH($C847,$F848:$F$875,0)))","v":0},{"$f":"IF($H847>$C847,INDEX(BG$813:BG846,MATCH($C847,$F$813:$F846,0)),INDEX(BG848:BG$875,MATCH($C847,$F848:$F$875,0)))","v":9600},{"$f":"IF($H847>$C847,INDEX(BH$813:BH846,MATCH($C847,$F$813:$F846,0)),INDEX(BH848:BH$875,MATCH($C847,$F848:$F$875,0)))","v":3},{"$f":"IF($H847>$C847,INDEX(BI$813:BI846,MATCH($C847,$F$813:$F846,0)),INDEX(BI848:BI$875,MATCH($C847,$F848:$F$875,0)))","v":1},{"$f":"IF($H847>$C847,INDEX(BJ$813:BJ846,MATCH($C847,$F$813:$F846,0)),INDEX(BJ848:BJ$875,MATCH($C847,$F848:$F$875,0)))","v":94916.445253026264},null,{"$f":"IF($H847>$C847,INDEX(BL$813:BL846,MATCH($C847,$F$813:$F846,0)),INDEX(BL848:BL$875,MATCH($C847,$F848:$F$875,0)))","v":1},null,{"$f":"IF($H847>$C847,INDEX(BN$813:BN846,MATCH($C847,$F$813:$F846,0)),INDEX(BN848:BN$875,MATCH($C847,$F848:$F$875,0)))","v":29488.048433013697},{"$f":"IF($H847>$C847,INDEX(BO$813:BO846,MATCH($C847,$F$813:$F846,0)),INDEX(BO848:BO$875,MATCH($C847,$F848:$F$875,0)))","v":157903.30912883286}]
[null,11.3,10.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H848)),ABS($E$813:$E$875-H848),0))","v":10},0,0,0,11,11,{"$f":"IF($H848>$C848,INDEX(J$813:J847,MATCH($C848,$F$813:$F847,0)),INDEX(J849:J$875,MATCH($C848,$F849:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H848>$C848,INDEX(K$813:K847,MATCH($C848,$F$813:$F847,0)),INDEX(K849:K$875,MATCH($C848,$F849:$F$875,0)))","v":"Scania"},{"$f":"IF($H848>$C848,INDEX(L$813:L847,MATCH($C848,$F$813:$F847,0)),INDEX(L849:L$875,MATCH($C848,$F849:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H848>$C848,INDEX(M$813:M847,MATCH($C848,$F$813:$F847,0)),INDEX(M849:M$875,MATCH($C848,$F849:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H848>$C848,INDEX(N$813:N847,MATCH($C848,$F$813:$F847,0)),INDEX(N849:N$875,MATCH($C848,$F849:$F$875,0)))","v":2011},1989,{"$f":"IF($H848>$C848,INDEX(P$813:P847,MATCH($C848,$F$813:$F847,0)),INDEX(P849:P$875,MATCH($C848,$F849:$F$875,0)))","v":0},{"$f":"IF($H848>$C848,INDEX(Q$813:Q847,MATCH($C848,$F$813:$F847,0)),INDEX(Q849:Q$875,MATCH($C848,$F849:$F$875,0)))","v":0},{"$f":"IF($H848>$C848,INDEX(R$813:R847,MATCH($C848,$F$813:$F847,0)),INDEX(R849:R$875,MATCH($C848,$F849:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H848,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":6.5206710177928002},null,{"$f":"IF($H848>$C848,INDEX(V$813:V847,MATCH($C848,$F$813:$F847,0)),INDEX(V849:V$875,MATCH($C848,$F849:$F$875,0)))","v":5.8072367340290448E-2},{"$f":"IF($H848>$C848,INDEX(W$813:W847,MATCH($C848,$F$813:$F847,0)),INDEX(W849:W$875,MATCH($C848,$F849:$F$875,0)))","v":61104.022281377511},{"$f":"IF($H848>$C848,INDEX(X$813:X847,MATCH($C848,$F$813:$F847,0)),INDEX(X849:X$875,MATCH($C848,$F849:$F$875,0)))","v":1650000},{"$f":"IF($H848>$C848,INDEX(Y$813:Y847,MATCH($C848,$F$813:$F847,0)),INDEX(Y849:Y$875,MATCH($C848,$F849:$F$875,0)))","v":0},{"$f":"IF($H848>$C848,INDEX(Z$813:Z847,MATCH($C848,$F$813:$F847,0)),INDEX(Z849:Z$875,MATCH($C848,$F849:$F$875,0)))","v":656860},{"$f":"IF($H848>$C848,INDEX(AA$813:AA847,MATCH($C848,$F$813:$F847,0)),INDEX(AA849:AA$875,MATCH($C848,$F849:$F$875,0)))","v":13.8},{"$f":"IF($H848>$C848,INDEX(AB$813:AB847,MATCH($C848,$F$813:$F847,0)),INDEX(AB849:AB$875,MATCH($C848,$F849:$F$875,0)))","v":2000},{"$f":"IF($H848>$C848,INDEX(AC$813:AC847,MATCH($C848,$F$813:$F847,0)),INDEX(AC849:AC$875,MATCH($C848,$F849:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H848>$C848,INDEX(AH$813:AH847,MATCH($C848,$F$813:$F847,0)),INDEX(AH849:AH$875,MATCH($C848,$F849:$F$875,0)))","v":0.4},{"$f":"IF($H848>$C848,INDEX(AI$813:AI847,MATCH($C848,$F$813:$F847,0)),INDEX(AI849:AI$875,MATCH($C848,$F849:$F$875,0)))","v":1},{"$f":"IF($H848>$C848,INDEX(AJ$813:AJ847,MATCH($C848,$F$813:$F847,0)),INDEX(AJ849:AJ$875,MATCH($C848,$F849:$F$875,0)))","v":0},{"$f":"IF($H848>$C848,INDEX(AK$813:AK847,MATCH($C848,$F$813:$F847,0)),INDEX(AK849:AK$875,MATCH($C848,$F849:$F$875,0)))","v":0},{"$f":"IF($H848>$C848,INDEX(AL$813:AL847,MATCH($C848,$F$813:$F847,0)),INDEX(AL849:AL$875,MATCH($C848,$F849:$F$875,0)))","v":0.38921783213969585},{"$f":"IF($H848>$C848,INDEX(AM$813:AM847,MATCH($C848,$F$813:$F847,0)),INDEX(AM849:AM$875,MATCH($C848,$F849:$F$875,0)))","v":0.84505356047316327},{"$f":"IF($H848>$C848,INDEX(AN$813:AN847,MATCH($C848,$F$813:$F847,0)),INDEX(AN849:AN$875,MATCH($C848,$F849:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H848>$C848,INDEX(AQ$813:AQ847,MATCH($C848,$F$813:$F847,0)),INDEX(AQ849:AQ$875,MATCH($C848,$F849:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H848>$C848,INDEX(AR$813:AR847,MATCH($C848,$F$813:$F847,0)),INDEX(AR849:AR$875,MATCH($C848,$F849:$F$875,0)))","v":9318},{"$f":"IF($H848>$C848,INDEX(AS$813:AS847,MATCH($C848,$F$813:$F847,0)),INDEX(AS849:AS$875,MATCH($C848,$F849:$F$875,0)))","v":0},{"$f":"IF($H848>$C848,INDEX(AT$813:AT847,MATCH($C848,$F$813:$F847,0)),INDEX(AT849:AT$875,MATCH($C848,$F849:$F$875,0)))","v":82124.401938682597},{"$f":"IF($H848>$C848,INDEX(AU$813:AU847,MATCH($C848,$F$813:$F847,0)),INDEX(AU849:AU$875,MATCH($C848,$F849:$F$875,0)))","v":0.6},{"$f":"IF($H848>$C848,INDEX(AV$813:AV847,MATCH($C848,$F$813:$F847,0)),INDEX(AV849:AV$875,MATCH($C848,$F849:$F$875,0)))","v":119426},{"$f":"IF($H848>$C848,INDEX(AW$813:AW847,MATCH($C848,$F$813:$F847,0)),INDEX(AW849:AW$875,MATCH($C848,$F849:$F$875,0)))","v":3589},{"$f":"IF($H848>$C848,INDEX(AX$813:AX847,MATCH($C848,$F$813:$F847,0)),INDEX(AX849:AX$875,MATCH($C848,$F849:$F$875,0)))","v":0.2},{"$f":"IF($H848>$C848,INDEX(AY$813:AY847,MATCH($C848,$F$813:$F847,0)),INDEX(AY849:AY$875,MATCH($C848,$F849:$F$875,0)))","v":16},{"$f":"IF($H848>$C848,INDEX(AZ$813:AZ847,MATCH($C848,$F$813:$F847,0)),INDEX(AZ849:AZ$875,MATCH($C848,$F849:$F$875,0)))","v":150000},null,{"$f":"IF($H848>$C848,INDEX(BB$813:BB847,MATCH($C848,$F$813:$F847,0)),INDEX(BB849:BB$875,MATCH($C848,$F849:$F$875,0)))","v":61104.022281377511},{"$f":"IF($H848>$C848,INDEX(BC$813:BC847,MATCH($C848,$F$813:$F847,0)),INDEX(BC849:BC$875,MATCH($C848,$F849:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H848>$C848,INDEX(BD$813:BD847,MATCH($C848,$F$813:$F847,0)),INDEX(BD849:BD$875,MATCH($C848,$F849:$F$875,0)))","v":2400},{"$f":"IF($H848>$C848,INDEX(BE$813:BE847,MATCH($C848,$F$813:$F847,0)),INDEX(BE849:BE$875,MATCH($C848,$F849:$F$875,0)))","v":3},{"$f":"IF($H848>$C848,INDEX(BF$813:BF847,MATCH($C848,$F$813:$F847,0)),INDEX(BF849:BF$875,MATCH($C848,$F849:$F$875,0)))","v":0},{"$f":"IF($H848>$C848,INDEX(BG$813:BG847,MATCH($C848,$F$813:$F847,0)),INDEX(BG849:BG$875,MATCH($C848,$F849:$F$875,0)))","v":9600},{"$f":"IF($H848>$C848,INDEX(BH$813:BH847,MATCH($C848,$F$813:$F847,0)),INDEX(BH849:BH$875,MATCH($C848,$F849:$F$875,0)))","v":3},{"$f":"IF($H848>$C848,INDEX(BI$813:BI847,MATCH($C848,$F$813:$F847,0)),INDEX(BI849:BI$875,MATCH($C848,$F849:$F$875,0)))","v":1},{"$f":"IF($H848>$C848,INDEX(BJ$813:BJ847,MATCH($C848,$F$813:$F847,0)),INDEX(BJ849:BJ$875,MATCH($C848,$F849:$F$875,0)))","v":82124.401938682597},null,{"$f":"IF($H848>$C848,INDEX(BL$813:BL847,MATCH($C848,$F$813:$F847,0)),INDEX(BL849:BL$875,MATCH($C848,$F849:$F$875,0)))","v":1},null,{"$f":"IF($H848>$C848,INDEX(BN$813:BN847,MATCH($C848,$F$813:$F847,0)),INDEX(BN849:BN$875,MATCH($C848,$F849:$F$875,0)))","v":23782.775087373426},{"$f":"IF($H848>$C848,INDEX(BO$813:BO847,MATCH($C848,$F$813:$F847,0)),INDEX(BO849:BO$875,MATCH($C848,$F849:$F$875,0)))","v":157903.30912883286}]
[null,12.1,10.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H849)),ABS($E$813:$E$875-H849),0))","v":10},0,0,0,12,12,{"$f":"IF($H849>$C849,INDEX(J$813:J848,MATCH($C849,$F$813:$F848,0)),INDEX(J850:J$875,MATCH($C849,$F850:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H849>$C849,INDEX(K$813:K848,MATCH($C849,$F$813:$F848,0)),INDEX(K850:K$875,MATCH($C849,$F850:$F$875,0)))","v":"Volvo"},{"$f":"IF($H849>$C849,INDEX(L$813:L848,MATCH($C849,$F$813:$F848,0)),INDEX(L850:L$875,MATCH($C849,$F850:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H849>$C849,INDEX(M$813:M848,MATCH($C849,$F$813:$F848,0)),INDEX(M850:M$875,MATCH($C849,$F850:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H849>$C849,INDEX(N$813:N848,MATCH($C849,$F$813:$F848,0)),INDEX(N850:N$875,MATCH($C849,$F850:$F$875,0)))","v":2011},1988,{"$f":"IF($H849>$C849,INDEX(P$813:P848,MATCH($C849,$F$813:$F848,0)),INDEX(P850:P$875,MATCH($C849,$F850:$F$875,0)))","v":0},{"$f":"IF($H849>$C849,INDEX(Q$813:Q848,MATCH($C849,$F$813:$F848,0)),INDEX(Q850:Q$875,MATCH($C849,$F850:$F$875,0)))","v":0},{"$f":"IF($H849>$C849,INDEX(R$813:R848,MATCH($C849,$F$813:$F848,0)),INDEX(R850:R$875,MATCH($C849,$F850:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H849,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":7.4322086909928},null,{"$f":"IF($H849>$C849,INDEX(V$813:V848,MATCH($C849,$F$813:$F848,0)),INDEX(V850:V$875,MATCH($C849,$F850:$F$875,0)))","v":7.9993972624784609E-2},{"$f":"IF($H849>$C849,INDEX(W$813:W848,MATCH($C849,$F$813:$F848,0)),INDEX(W850:W$875,MATCH($C849,$F850:$F$875,0)))","v":102206.47722051224},{"$f":"IF($H849>$C849,INDEX(X$813:X848,MATCH($C849,$F$813:$F848,0)),INDEX(X850:X$875,MATCH($C849,$F850:$F$875,0)))","v":1650000},{"$f":"IF($H849>$C849,INDEX(Y$813:Y848,MATCH($C849,$F$813:$F848,0)),INDEX(Y850:Y$875,MATCH($C849,$F850:$F$875,0)))","v":0},{"$f":"IF($H849>$C849,INDEX(Z$813:Z848,MATCH($C849,$F$813:$F848,0)),INDEX(Z850:Z$875,MATCH($C849,$F850:$F$875,0)))","v":656860},{"$f":"IF($H849>$C849,INDEX(AA$813:AA848,MATCH($C849,$F$813:$F848,0)),INDEX(AA850:AA$875,MATCH($C849,$F850:$F$875,0)))","v":13.8},{"$f":"IF($H849>$C849,INDEX(AB$813:AB848,MATCH($C849,$F$813:$F848,0)),INDEX(AB850:AB$875,MATCH($C849,$F850:$F$875,0)))","v":2000},{"$f":"IF($H849>$C849,INDEX(AC$813:AC848,MATCH($C849,$F$813:$F848,0)),INDEX(AC850:AC$875,MATCH($C849,$F850:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H849>$C849,INDEX(AH$813:AH848,MATCH($C849,$F$813:$F848,0)),INDEX(AH850:AH$875,MATCH($C849,$F850:$F$875,0)))","v":0.4},{"$f":"IF($H849>$C849,INDEX(AI$813:AI848,MATCH($C849,$F$813:$F848,0)),INDEX(AI850:AI$875,MATCH($C849,$F850:$F$875,0)))","v":1},{"$f":"IF($H849>$C849,INDEX(AJ$813:AJ848,MATCH($C849,$F$813:$F848,0)),INDEX(AJ850:AJ$875,MATCH($C849,$F850:$F$875,0)))","v":0},{"$f":"IF($H849>$C849,INDEX(AK$813:AK848,MATCH($C849,$F$813:$F848,0)),INDEX(AK850:AK$875,MATCH($C849,$F850:$F$875,0)))","v":0},{"$f":"IF($H849>$C849,INDEX(AL$813:AL848,MATCH($C849,$F$813:$F848,0)),INDEX(AL850:AL$875,MATCH($C849,$F850:$F$875,0)))","v":0.38921783213969585},{"$f":"IF($H849>$C849,INDEX(AM$813:AM848,MATCH($C849,$F$813:$F848,0)),INDEX(AM850:AM$875,MATCH($C849,$F850:$F$875,0)))","v":0.84505356047316327},{"$f":"IF($H849>$C849,INDEX(AN$813:AN848,MATCH($C849,$F$813:$F848,0)),INDEX(AN850:AN$875,MATCH($C849,$F850:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H849>$C849,INDEX(AQ$813:AQ848,MATCH($C849,$F$813:$F848,0)),INDEX(AQ850:AQ$875,MATCH($C849,$F850:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H849>$C849,INDEX(AR$813:AR848,MATCH($C849,$F$813:$F848,0)),INDEX(AR850:AR$875,MATCH($C849,$F850:$F$875,0)))","v":9318},{"$f":"IF($H849>$C849,INDEX(AS$813:AS848,MATCH($C849,$F$813:$F848,0)),INDEX(AS850:AS$875,MATCH($C849,$F850:$F$875,0)))","v":0},{"$f":"IF($H849>$C849,INDEX(AT$813:AT848,MATCH($C849,$F$813:$F848,0)),INDEX(AT850:AT$875,MATCH($C849,$F850:$F$875,0)))","v":117993.78902662538},{"$f":"IF($H849>$C849,INDEX(AU$813:AU848,MATCH($C849,$F$813:$F848,0)),INDEX(AU850:AU$875,MATCH($C849,$F850:$F$875,0)))","v":0.6},{"$f":"IF($H849>$C849,INDEX(AV$813:AV848,MATCH($C849,$F$813:$F848,0)),INDEX(AV850:AV$875,MATCH($C849,$F850:$F$875,0)))","v":119426},{"$f":"IF($H849>$C849,INDEX(AW$813:AW848,MATCH($C849,$F$813:$F848,0)),INDEX(AW850:AW$875,MATCH($C849,$F850:$F$875,0)))","v":3589},{"$f":"IF($H849>$C849,INDEX(AX$813:AX848,MATCH($C849,$F$813:$F848,0)),INDEX(AX850:AX$875,MATCH($C849,$F850:$F$875,0)))","v":0.2},{"$f":"IF($H849>$C849,INDEX(AY$813:AY848,MATCH($C849,$F$813:$F848,0)),INDEX(AY850:AY$875,MATCH($C849,$F850:$F$875,0)))","v":16},{"$f":"IF($H849>$C849,INDEX(AZ$813:AZ848,MATCH($C849,$F$813:$F848,0)),INDEX(AZ850:AZ$875,MATCH($C849,$F850:$F$875,0)))","v":150000},null,{"$f":"IF($H849>$C849,INDEX(BB$813:BB848,MATCH($C849,$F$813:$F848,0)),INDEX(BB850:BB$875,MATCH($C849,$F850:$F$875,0)))","v":102206.47722051224},{"$f":"IF($H849>$C849,INDEX(BC$813:BC848,MATCH($C849,$F$813:$F848,0)),INDEX(BC850:BC$875,MATCH($C849,$F850:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H849>$C849,INDEX(BD$813:BD848,MATCH($C849,$F$813:$F848,0)),INDEX(BD850:BD$875,MATCH($C849,$F850:$F$875,0)))","v":2400},{"$f":"IF($H849>$C849,INDEX(BE$813:BE848,MATCH($C849,$F$813:$F848,0)),INDEX(BE850:BE$875,MATCH($C849,$F850:$F$875,0)))","v":3},{"$f":"IF($H849>$C849,INDEX(BF$813:BF848,MATCH($C849,$F$813:$F848,0)),INDEX(BF850:BF$875,MATCH($C849,$F850:$F$875,0)))","v":0},{"$f":"IF($H849>$C849,INDEX(BG$813:BG848,MATCH($C849,$F$813:$F848,0)),INDEX(BG850:BG$875,MATCH($C849,$F850:$F$875,0)))","v":9600},{"$f":"IF($H849>$C849,INDEX(BH$813:BH848,MATCH($C849,$F$813:$F848,0)),INDEX(BH850:BH$875,MATCH($C849,$F850:$F$875,0)))","v":3},{"$f":"IF($H849>$C849,INDEX(BI$813:BI848,MATCH($C849,$F$813:$F848,0)),INDEX(BI850:BI$875,MATCH($C849,$F850:$F$875,0)))","v":1},{"$f":"IF($H849>$C849,INDEX(BJ$813:BJ848,MATCH($C849,$F$813:$F848,0)),INDEX(BJ850:BJ$875,MATCH($C849,$F850:$F$875,0)))","v":117993.78902662538},null,{"$f":"IF($H849>$C849,INDEX(BL$813:BL848,MATCH($C849,$F$813:$F848,0)),INDEX(BL850:BL$875,MATCH($C849,$F850:$F$875,0)))","v":1},null,{"$f":"IF($H849>$C849,INDEX(BN$813:BN848,MATCH($C849,$F$813:$F848,0)),INDEX(BN850:BN$875,MATCH($C849,$F850:$F$875,0)))","v":39780.583494402985},{"$f":"IF($H849>$C849,INDEX(BO$813:BO848,MATCH($C849,$F$813:$F848,0)),INDEX(BO850:BO$875,MATCH($C849,$F850:$F$875,0)))","v":157903.30912883286}]
[null,12.2,10.199999999999999,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H850)),ABS($E$813:$E$875-H850),0))","v":10},0,0,0,12,12,{"$f":"IF($H850>$C850,INDEX(J$813:J849,MATCH($C850,$F$813:$F849,0)),INDEX(J851:J$875,MATCH($C850,$F851:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H850>$C850,INDEX(K$813:K849,MATCH($C850,$F$813:$F849,0)),INDEX(K851:K$875,MATCH($C850,$F851:$F$875,0)))","v":"Man"},{"$f":"IF($H850>$C850,INDEX(L$813:L849,MATCH($C850,$F$813:$F849,0)),INDEX(L851:L$875,MATCH($C850,$F851:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H850>$C850,INDEX(M$813:M849,MATCH($C850,$F$813:$F849,0)),INDEX(M851:M$875,MATCH($C850,$F851:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H850>$C850,INDEX(N$813:N849,MATCH($C850,$F$813:$F849,0)),INDEX(N851:N$875,MATCH($C850,$F851:$F$875,0)))","v":2011},1988,{"$f":"IF($H850>$C850,INDEX(P$813:P849,MATCH($C850,$F$813:$F849,0)),INDEX(P851:P$875,MATCH($C850,$F851:$F$875,0)))","v":0},{"$f":"IF($H850>$C850,INDEX(Q$813:Q849,MATCH($C850,$F$813:$F849,0)),INDEX(Q851:Q$875,MATCH($C850,$F851:$F$875,0)))","v":0},{"$f":"IF($H850>$C850,INDEX(R$813:R849,MATCH($C850,$F$813:$F849,0)),INDEX(R851:R$875,MATCH($C850,$F851:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H850,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":7.4322086909928},null,{"$f":"IF($H850>$C850,INDEX(V$813:V849,MATCH($C850,$F$813:$F849,0)),INDEX(V851:V$875,MATCH($C850,$F851:$F$875,0)))","v":5.9296921560758574E-2},{"$f":"IF($H850>$C850,INDEX(W$813:W849,MATCH($C850,$F$813:$F849,0)),INDEX(W851:W$875,MATCH($C850,$F851:$F$875,0)))","v":75762.32638393098},{"$f":"IF($H850>$C850,INDEX(X$813:X849,MATCH($C850,$F$813:$F849,0)),INDEX(X851:X$875,MATCH($C850,$F851:$F$875,0)))","v":1650000},{"$f":"IF($H850>$C850,INDEX(Y$813:Y849,MATCH($C850,$F$813:$F849,0)),INDEX(Y851:Y$875,MATCH($C850,$F851:$F$875,0)))","v":0},{"$f":"IF($H850>$C850,INDEX(Z$813:Z849,MATCH($C850,$F$813:$F849,0)),INDEX(Z851:Z$875,MATCH($C850,$F851:$F$875,0)))","v":656860},{"$f":"IF($H850>$C850,INDEX(AA$813:AA849,MATCH($C850,$F$813:$F849,0)),INDEX(AA851:AA$875,MATCH($C850,$F851:$F$875,0)))","v":13.8},{"$f":"IF($H850>$C850,INDEX(AB$813:AB849,MATCH($C850,$F$813:$F849,0)),INDEX(AB851:AB$875,MATCH($C850,$F851:$F$875,0)))","v":2000},{"$f":"IF($H850>$C850,INDEX(AC$813:AC849,MATCH($C850,$F$813:$F849,0)),INDEX(AC851:AC$875,MATCH($C850,$F851:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H850>$C850,INDEX(AH$813:AH849,MATCH($C850,$F$813:$F849,0)),INDEX(AH851:AH$875,MATCH($C850,$F851:$F$875,0)))","v":0.4},{"$f":"IF($H850>$C850,INDEX(AI$813:AI849,MATCH($C850,$F$813:$F849,0)),INDEX(AI851:AI$875,MATCH($C850,$F851:$F$875,0)))","v":1},{"$f":"IF($H850>$C850,INDEX(AJ$813:AJ849,MATCH($C850,$F$813:$F849,0)),INDEX(AJ851:AJ$875,MATCH($C850,$F851:$F$875,0)))","v":0},{"$f":"IF($H850>$C850,INDEX(AK$813:AK849,MATCH($C850,$F$813:$F849,0)),INDEX(AK851:AK$875,MATCH($C850,$F851:$F$875,0)))","v":0},{"$f":"IF($H850>$C850,INDEX(AL$813:AL849,MATCH($C850,$F$813:$F849,0)),INDEX(AL851:AL$875,MATCH($C850,$F851:$F$875,0)))","v":0.38921783213969585},{"$f":"IF($H850>$C850,INDEX(AM$813:AM849,MATCH($C850,$F$813:$F849,0)),INDEX(AM851:AM$875,MATCH($C850,$F851:$F$875,0)))","v":0.84505356047316327},{"$f":"IF($H850>$C850,INDEX(AN$813:AN849,MATCH($C850,$F$813:$F849,0)),INDEX(AN851:AN$875,MATCH($C850,$F851:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H850>$C850,INDEX(AQ$813:AQ849,MATCH($C850,$F$813:$F849,0)),INDEX(AQ851:AQ$875,MATCH($C850,$F851:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H850>$C850,INDEX(AR$813:AR849,MATCH($C850,$F$813:$F849,0)),INDEX(AR851:AR$875,MATCH($C850,$F851:$F$875,0)))","v":9318},{"$f":"IF($H850>$C850,INDEX(AS$813:AS849,MATCH($C850,$F$813:$F849,0)),INDEX(AS851:AS$875,MATCH($C850,$F851:$F$875,0)))","v":0},{"$f":"IF($H850>$C850,INDEX(AT$813:AT849,MATCH($C850,$F$813:$F849,0)),INDEX(AT851:AT$875,MATCH($C850,$F851:$F$875,0)))","v":94916.445253026264},{"$f":"IF($H850>$C850,INDEX(AU$813:AU849,MATCH($C850,$F$813:$F849,0)),INDEX(AU851:AU$875,MATCH($C850,$F851:$F$875,0)))","v":0.6},{"$f":"IF($H850>$C850,INDEX(AV$813:AV849,MATCH($C850,$F$813:$F849,0)),INDEX(AV851:AV$875,MATCH($C850,$F851:$F$875,0)))","v":119426},{"$f":"IF($H850>$C850,INDEX(AW$813:AW849,MATCH($C850,$F$813:$F849,0)),INDEX(AW851:AW$875,MATCH($C850,$F851:$F$875,0)))","v":3589},{"$f":"IF($H850>$C850,INDEX(AX$813:AX849,MATCH($C850,$F$813:$F849,0)),INDEX(AX851:AX$875,MATCH($C850,$F851:$F$875,0)))","v":0.2},{"$f":"IF($H850>$C850,INDEX(AY$813:AY849,MATCH($C850,$F$813:$F849,0)),INDEX(AY851:AY$875,MATCH($C850,$F851:$F$875,0)))","v":16},{"$f":"IF($H850>$C850,INDEX(AZ$813:AZ849,MATCH($C850,$F$813:$F849,0)),INDEX(AZ851:AZ$875,MATCH($C850,$F851:$F$875,0)))","v":150000},null,{"$f":"IF($H850>$C850,INDEX(BB$813:BB849,MATCH($C850,$F$813:$F849,0)),INDEX(BB851:BB$875,MATCH($C850,$F851:$F$875,0)))","v":75762.32638393098},{"$f":"IF($H850>$C850,INDEX(BC$813:BC849,MATCH($C850,$F$813:$F849,0)),INDEX(BC851:BC$875,MATCH($C850,$F851:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H850>$C850,INDEX(BD$813:BD849,MATCH($C850,$F$813:$F849,0)),INDEX(BD851:BD$875,MATCH($C850,$F851:$F$875,0)))","v":2400},{"$f":"IF($H850>$C850,INDEX(BE$813:BE849,MATCH($C850,$F$813:$F849,0)),INDEX(BE851:BE$875,MATCH($C850,$F851:$F$875,0)))","v":3},{"$f":"IF($H850>$C850,INDEX(BF$813:BF849,MATCH($C850,$F$813:$F849,0)),INDEX(BF851:BF$875,MATCH($C850,$F851:$F$875,0)))","v":0},{"$f":"IF($H850>$C850,INDEX(BG$813:BG849,MATCH($C850,$F$813:$F849,0)),INDEX(BG851:BG$875,MATCH($C850,$F851:$F$875,0)))","v":9600},{"$f":"IF($H850>$C850,INDEX(BH$813:BH849,MATCH($C850,$F$813:$F849,0)),INDEX(BH851:BH$875,MATCH($C850,$F851:$F$875,0)))","v":3},{"$f":"IF($H850>$C850,INDEX(BI$813:BI849,MATCH($C850,$F$813:$F849,0)),INDEX(BI851:BI$875,MATCH($C850,$F851:$F$875,0)))","v":1},{"$f":"IF($H850>$C850,INDEX(BJ$813:BJ849,MATCH($C850,$F$813:$F849,0)),INDEX(BJ851:BJ$875,MATCH($C850,$F851:$F$875,0)))","v":94916.445253026264},null,{"$f":"IF($H850>$C850,INDEX(BL$813:BL849,MATCH($C850,$F$813:$F849,0)),INDEX(BL851:BL$875,MATCH($C850,$F851:$F$875,0)))","v":1},null,{"$f":"IF($H850>$C850,INDEX(BN$813:BN849,MATCH($C850,$F$813:$F849,0)),INDEX(BN851:BN$875,MATCH($C850,$F851:$F$875,0)))","v":29488.048433013697},{"$f":"IF($H850>$C850,INDEX(BO$813:BO849,MATCH($C850,$F$813:$F849,0)),INDEX(BO851:BO$875,MATCH($C850,$F851:$F$875,0)))","v":157903.30912883286}]
[null,12.3,10.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H851)),ABS($E$813:$E$875-H851),0))","v":10},0,0,0,12,12,{"$f":"IF($H851>$C851,INDEX(J$813:J850,MATCH($C851,$F$813:$F850,0)),INDEX(J852:J$875,MATCH($C851,$F852:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H851>$C851,INDEX(K$813:K850,MATCH($C851,$F$813:$F850,0)),INDEX(K852:K$875,MATCH($C851,$F852:$F$875,0)))","v":"Scania"},{"$f":"IF($H851>$C851,INDEX(L$813:L850,MATCH($C851,$F$813:$F850,0)),INDEX(L852:L$875,MATCH($C851,$F852:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H851>$C851,INDEX(M$813:M850,MATCH($C851,$F$813:$F850,0)),INDEX(M852:M$875,MATCH($C851,$F852:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H851>$C851,INDEX(N$813:N850,MATCH($C851,$F$813:$F850,0)),INDEX(N852:N$875,MATCH($C851,$F852:$F$875,0)))","v":2011},1988,{"$f":"IF($H851>$C851,INDEX(P$813:P850,MATCH($C851,$F$813:$F850,0)),INDEX(P852:P$875,MATCH($C851,$F852:$F$875,0)))","v":0},{"$f":"IF($H851>$C851,INDEX(Q$813:Q850,MATCH($C851,$F$813:$F850,0)),INDEX(Q852:Q$875,MATCH($C851,$F852:$F$875,0)))","v":0},{"$f":"IF($H851>$C851,INDEX(R$813:R850,MATCH($C851,$F$813:$F850,0)),INDEX(R852:R$875,MATCH($C851,$F852:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H851,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":7.4322086909928},null,{"$f":"IF($H851>$C851,INDEX(V$813:V850,MATCH($C851,$F$813:$F850,0)),INDEX(V852:V$875,MATCH($C851,$F852:$F$875,0)))","v":5.8072367340290448E-2},{"$f":"IF($H851>$C851,INDEX(W$813:W850,MATCH($C851,$F$813:$F850,0)),INDEX(W852:W$875,MATCH($C851,$F852:$F$875,0)))","v":61104.022281377511},{"$f":"IF($H851>$C851,INDEX(X$813:X850,MATCH($C851,$F$813:$F850,0)),INDEX(X852:X$875,MATCH($C851,$F852:$F$875,0)))","v":1650000},{"$f":"IF($H851>$C851,INDEX(Y$813:Y850,MATCH($C851,$F$813:$F850,0)),INDEX(Y852:Y$875,MATCH($C851,$F852:$F$875,0)))","v":0},{"$f":"IF($H851>$C851,INDEX(Z$813:Z850,MATCH($C851,$F$813:$F850,0)),INDEX(Z852:Z$875,MATCH($C851,$F852:$F$875,0)))","v":656860},{"$f":"IF($H851>$C851,INDEX(AA$813:AA850,MATCH($C851,$F$813:$F850,0)),INDEX(AA852:AA$875,MATCH($C851,$F852:$F$875,0)))","v":13.8},{"$f":"IF($H851>$C851,INDEX(AB$813:AB850,MATCH($C851,$F$813:$F850,0)),INDEX(AB852:AB$875,MATCH($C851,$F852:$F$875,0)))","v":2000},{"$f":"IF($H851>$C851,INDEX(AC$813:AC850,MATCH($C851,$F$813:$F850,0)),INDEX(AC852:AC$875,MATCH($C851,$F852:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H851>$C851,INDEX(AH$813:AH850,MATCH($C851,$F$813:$F850,0)),INDEX(AH852:AH$875,MATCH($C851,$F852:$F$875,0)))","v":0.4},{"$f":"IF($H851>$C851,INDEX(AI$813:AI850,MATCH($C851,$F$813:$F850,0)),INDEX(AI852:AI$875,MATCH($C851,$F852:$F$875,0)))","v":1},{"$f":"IF($H851>$C851,INDEX(AJ$813:AJ850,MATCH($C851,$F$813:$F850,0)),INDEX(AJ852:AJ$875,MATCH($C851,$F852:$F$875,0)))","v":0},{"$f":"IF($H851>$C851,INDEX(AK$813:AK850,MATCH($C851,$F$813:$F850,0)),INDEX(AK852:AK$875,MATCH($C851,$F852:$F$875,0)))","v":0},{"$f":"IF($H851>$C851,INDEX(AL$813:AL850,MATCH($C851,$F$813:$F850,0)),INDEX(AL852:AL$875,MATCH($C851,$F852:$F$875,0)))","v":0.38921783213969585},{"$f":"IF($H851>$C851,INDEX(AM$813:AM850,MATCH($C851,$F$813:$F850,0)),INDEX(AM852:AM$875,MATCH($C851,$F852:$F$875,0)))","v":0.84505356047316327},{"$f":"IF($H851>$C851,INDEX(AN$813:AN850,MATCH($C851,$F$813:$F850,0)),INDEX(AN852:AN$875,MATCH($C851,$F852:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H851>$C851,INDEX(AQ$813:AQ850,MATCH($C851,$F$813:$F850,0)),INDEX(AQ852:AQ$875,MATCH($C851,$F852:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H851>$C851,INDEX(AR$813:AR850,MATCH($C851,$F$813:$F850,0)),INDEX(AR852:AR$875,MATCH($C851,$F852:$F$875,0)))","v":9318},{"$f":"IF($H851>$C851,INDEX(AS$813:AS850,MATCH($C851,$F$813:$F850,0)),INDEX(AS852:AS$875,MATCH($C851,$F852:$F$875,0)))","v":0},{"$f":"IF($H851>$C851,INDEX(AT$813:AT850,MATCH($C851,$F$813:$F850,0)),INDEX(AT852:AT$875,MATCH($C851,$F852:$F$875,0)))","v":82124.401938682597},{"$f":"IF($H851>$C851,INDEX(AU$813:AU850,MATCH($C851,$F$813:$F850,0)),INDEX(AU852:AU$875,MATCH($C851,$F852:$F$875,0)))","v":0.6},{"$f":"IF($H851>$C851,INDEX(AV$813:AV850,MATCH($C851,$F$813:$F850,0)),INDEX(AV852:AV$875,MATCH($C851,$F852:$F$875,0)))","v":119426},{"$f":"IF($H851>$C851,INDEX(AW$813:AW850,MATCH($C851,$F$813:$F850,0)),INDEX(AW852:AW$875,MATCH($C851,$F852:$F$875,0)))","v":3589},{"$f":"IF($H851>$C851,INDEX(AX$813:AX850,MATCH($C851,$F$813:$F850,0)),INDEX(AX852:AX$875,MATCH($C851,$F852:$F$875,0)))","v":0.2},{"$f":"IF($H851>$C851,INDEX(AY$813:AY850,MATCH($C851,$F$813:$F850,0)),INDEX(AY852:AY$875,MATCH($C851,$F852:$F$875,0)))","v":16},{"$f":"IF($H851>$C851,INDEX(AZ$813:AZ850,MATCH($C851,$F$813:$F850,0)),INDEX(AZ852:AZ$875,MATCH($C851,$F852:$F$875,0)))","v":150000},null,{"$f":"IF($H851>$C851,INDEX(BB$813:BB850,MATCH($C851,$F$813:$F850,0)),INDEX(BB852:BB$875,MATCH($C851,$F852:$F$875,0)))","v":61104.022281377511},{"$f":"IF($H851>$C851,INDEX(BC$813:BC850,MATCH($C851,$F$813:$F850,0)),INDEX(BC852:BC$875,MATCH($C851,$F852:$F$875,0)))","v":0.87268235294117646},{"$f":"IF($H851>$C851,INDEX(BD$813:BD850,MATCH($C851,$F$813:$F850,0)),INDEX(BD852:BD$875,MATCH($C851,$F852:$F$875,0)))","v":2400},{"$f":"IF($H851>$C851,INDEX(BE$813:BE850,MATCH($C851,$F$813:$F850,0)),INDEX(BE852:BE$875,MATCH($C851,$F852:$F$875,0)))","v":3},{"$f":"IF($H851>$C851,INDEX(BF$813:BF850,MATCH($C851,$F$813:$F850,0)),INDEX(BF852:BF$875,MATCH($C851,$F852:$F$875,0)))","v":0},{"$f":"IF($H851>$C851,INDEX(BG$813:BG850,MATCH($C851,$F$813:$F850,0)),INDEX(BG852:BG$875,MATCH($C851,$F852:$F$875,0)))","v":9600},{"$f":"IF($H851>$C851,INDEX(BH$813:BH850,MATCH($C851,$F$813:$F850,0)),INDEX(BH852:BH$875,MATCH($C851,$F852:$F$875,0)))","v":3},{"$f":"IF($H851>$C851,INDEX(BI$813:BI850,MATCH($C851,$F$813:$F850,0)),INDEX(BI852:BI$875,MATCH($C851,$F852:$F$875,0)))","v":1},{"$f":"IF($H851>$C851,INDEX(BJ$813:BJ850,MATCH($C851,$F$813:$F850,0)),INDEX(BJ852:BJ$875,MATCH($C851,$F852:$F$875,0)))","v":82124.401938682597},null,{"$f":"IF($H851>$C851,INDEX(BL$813:BL850,MATCH($C851,$F$813:$F850,0)),INDEX(BL852:BL$875,MATCH($C851,$F852:$F$875,0)))","v":1},null,{"$f":"IF($H851>$C851,INDEX(BN$813:BN850,MATCH($C851,$F$813:$F850,0)),INDEX(BN852:BN$875,MATCH($C851,$F852:$F$875,0)))","v":23782.775087373426},{"$f":"IF($H851>$C851,INDEX(BO$813:BO850,MATCH($C851,$F$813:$F850,0)),INDEX(BO852:BO$875,MATCH($C851,$F852:$F$875,0)))","v":157903.30912883286}]
[null,13.1,14.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H852)),ABS($E$813:$E$875-H852),0))","v":14},0,0,0,13,13,{"$f":"IF($H852>$C852,INDEX(J$813:J851,MATCH($C852,$F$813:$F851,0)),INDEX(J853:J$875,MATCH($C852,$F853:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H852>$C852,INDEX(K$813:K851,MATCH($C852,$F$813:$F851,0)),INDEX(K853:K$875,MATCH($C852,$F853:$F$875,0)))","v":"Volvo"},{"$f":"IF($H852>$C852,INDEX(L$813:L851,MATCH($C852,$F$813:$F851,0)),INDEX(L853:L$875,MATCH($C852,$F853:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H852>$C852,INDEX(M$813:M851,MATCH($C852,$F$813:$F851,0)),INDEX(M853:M$875,MATCH($C852,$F853:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H852>$C852,INDEX(N$813:N851,MATCH($C852,$F$813:$F851,0)),INDEX(N853:N$875,MATCH($C852,$F853:$F$875,0)))","v":2007},1987,{"$f":"IF($H852>$C852,INDEX(P$813:P851,MATCH($C852,$F$813:$F851,0)),INDEX(P853:P$875,MATCH($C852,$F853:$F$875,0)))","v":0},{"$f":"IF($H852>$C852,INDEX(Q$813:Q851,MATCH($C852,$F$813:$F851,0)),INDEX(Q853:Q$875,MATCH($C852,$F853:$F$875,0)))","v":0},{"$f":"IF($H852>$C852,INDEX(R$813:R851,MATCH($C852,$F$813:$F851,0)),INDEX(R853:R$875,MATCH($C852,$F853:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H852,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":9.2549388289288004},null,{"$f":"IF($H852>$C852,INDEX(V$813:V851,MATCH($C852,$F$813:$F851,0)),INDEX(V853:V$875,MATCH($C852,$F853:$F$875,0)))","v":0.1494088959371945},{"$f":"IF($H852>$C852,INDEX(W$813:W851,MATCH($C852,$F$813:$F851,0)),INDEX(W853:W$875,MATCH($C852,$F853:$F$875,0)))","v":53809.707715407698},{"$f":"IF($H852>$C852,INDEX(X$813:X851,MATCH($C852,$F$813:$F851,0)),INDEX(X853:X$875,MATCH($C852,$F853:$F$875,0)))","v":1650000},{"$f":"IF($H852>$C852,INDEX(Y$813:Y851,MATCH($C852,$F$813:$F851,0)),INDEX(Y853:Y$875,MATCH($C852,$F853:$F$875,0)))","v":0},{"$f":"IF($H852>$C852,INDEX(Z$813:Z851,MATCH($C852,$F$813:$F851,0)),INDEX(Z853:Z$875,MATCH($C852,$F853:$F$875,0)))","v":656860},{"$f":"IF($H852>$C852,INDEX(AA$813:AA851,MATCH($C852,$F$813:$F851,0)),INDEX(AA853:AA$875,MATCH($C852,$F853:$F$875,0)))","v":13.8},{"$f":"IF($H852>$C852,INDEX(AB$813:AB851,MATCH($C852,$F$813:$F851,0)),INDEX(AB853:AB$875,MATCH($C852,$F853:$F$875,0)))","v":2000},{"$f":"IF($H852>$C852,INDEX(AC$813:AC851,MATCH($C852,$F$813:$F851,0)),INDEX(AC853:AC$875,MATCH($C852,$F853:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H852>$C852,INDEX(AH$813:AH851,MATCH($C852,$F$813:$F851,0)),INDEX(AH853:AH$875,MATCH($C852,$F853:$F$875,0)))","v":0.4},{"$f":"IF($H852>$C852,INDEX(AI$813:AI851,MATCH($C852,$F$813:$F851,0)),INDEX(AI853:AI$875,MATCH($C852,$F853:$F$875,0)))","v":1},{"$f":"IF($H852>$C852,INDEX(AJ$813:AJ851,MATCH($C852,$F$813:$F851,0)),INDEX(AJ853:AJ$875,MATCH($C852,$F853:$F$875,0)))","v":0},{"$f":"IF($H852>$C852,INDEX(AK$813:AK851,MATCH($C852,$F$813:$F851,0)),INDEX(AK853:AK$875,MATCH($C852,$F853:$F$875,0)))","v":0},{"$f":"IF($H852>$C852,INDEX(AL$813:AL851,MATCH($C852,$F$813:$F851,0)),INDEX(AL853:AL$875,MATCH($C852,$F853:$F$875,0)))","v":0.21313108553955096},{"$f":"IF($H852>$C852,INDEX(AM$813:AM851,MATCH($C852,$F$813:$F851,0)),INDEX(AM853:AM$875,MATCH($C852,$F853:$F$875,0)))","v":0.91515316069847907},{"$f":"IF($H852>$C852,INDEX(AN$813:AN851,MATCH($C852,$F$813:$F851,0)),INDEX(AN853:AN$875,MATCH($C852,$F853:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H852>$C852,INDEX(AQ$813:AQ851,MATCH($C852,$F$813:$F851,0)),INDEX(AQ853:AQ$875,MATCH($C852,$F853:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H852>$C852,INDEX(AR$813:AR851,MATCH($C852,$F$813:$F851,0)),INDEX(AR853:AR$875,MATCH($C852,$F853:$F$875,0)))","v":9318},{"$f":"IF($H852>$C852,INDEX(AS$813:AS851,MATCH($C852,$F$813:$F851,0)),INDEX(AS853:AS$875,MATCH($C852,$F853:$F$875,0)))","v":0},{"$f":"IF($H852>$C852,INDEX(AT$813:AT851,MATCH($C852,$F$813:$F851,0)),INDEX(AT853:AT$875,MATCH($C852,$F853:$F$875,0)))","v":85878.693426852857},{"$f":"IF($H852>$C852,INDEX(AU$813:AU851,MATCH($C852,$F$813:$F851,0)),INDEX(AU853:AU$875,MATCH($C852,$F853:$F$875,0)))","v":0.6},{"$f":"IF($H852>$C852,INDEX(AV$813:AV851,MATCH($C852,$F$813:$F851,0)),INDEX(AV853:AV$875,MATCH($C852,$F853:$F$875,0)))","v":119426},{"$f":"IF($H852>$C852,INDEX(AW$813:AW851,MATCH($C852,$F$813:$F851,0)),INDEX(AW853:AW$875,MATCH($C852,$F853:$F$875,0)))","v":3589},{"$f":"IF($H852>$C852,INDEX(AX$813:AX851,MATCH($C852,$F$813:$F851,0)),INDEX(AX853:AX$875,MATCH($C852,$F853:$F$875,0)))","v":0.2},{"$f":"IF($H852>$C852,INDEX(AY$813:AY851,MATCH($C852,$F$813:$F851,0)),INDEX(AY853:AY$875,MATCH($C852,$F853:$F$875,0)))","v":16},{"$f":"IF($H852>$C852,INDEX(AZ$813:AZ851,MATCH($C852,$F$813:$F851,0)),INDEX(AZ853:AZ$875,MATCH($C852,$F853:$F$875,0)))","v":150000},null,{"$f":"IF($H852>$C852,INDEX(BB$813:BB851,MATCH($C852,$F$813:$F851,0)),INDEX(BB853:BB$875,MATCH($C852,$F853:$F$875,0)))","v":53809.707715407698},{"$f":"IF($H852>$C852,INDEX(BC$813:BC851,MATCH($C852,$F$813:$F851,0)),INDEX(BC853:BC$875,MATCH($C852,$F853:$F$875,0)))","v":1.0607508542647059},{"$f":"IF($H852>$C852,INDEX(BD$813:BD851,MATCH($C852,$F$813:$F851,0)),INDEX(BD853:BD$875,MATCH($C852,$F853:$F$875,0)))","v":2400},{"$f":"IF($H852>$C852,INDEX(BE$813:BE851,MATCH($C852,$F$813:$F851,0)),INDEX(BE853:BE$875,MATCH($C852,$F853:$F$875,0)))","v":3},{"$f":"IF($H852>$C852,INDEX(BF$813:BF851,MATCH($C852,$F$813:$F851,0)),INDEX(BF853:BF$875,MATCH($C852,$F853:$F$875,0)))","v":0},{"$f":"IF($H852>$C852,INDEX(BG$813:BG851,MATCH($C852,$F$813:$F851,0)),INDEX(BG853:BG$875,MATCH($C852,$F853:$F$875,0)))","v":9600},{"$f":"IF($H852>$C852,INDEX(BH$813:BH851,MATCH($C852,$F$813:$F851,0)),INDEX(BH853:BH$875,MATCH($C852,$F853:$F$875,0)))","v":3},{"$f":"IF($H852>$C852,INDEX(BI$813:BI851,MATCH($C852,$F$813:$F851,0)),INDEX(BI853:BI$875,MATCH($C852,$F853:$F$875,0)))","v":1},{"$f":"IF($H852>$C852,INDEX(BJ$813:BJ851,MATCH($C852,$F$813:$F851,0)),INDEX(BJ853:BJ$875,MATCH($C852,$F853:$F$875,0)))","v":85878.693426852857},null,{"$f":"IF($H852>$C852,INDEX(BL$813:BL851,MATCH($C852,$F$813:$F851,0)),INDEX(BL853:BL$875,MATCH($C852,$F853:$F$875,0)))","v":1},null,{"$f":"IF($H852>$C852,INDEX(BN$813:BN851,MATCH($C852,$F$813:$F851,0)),INDEX(BN853:BN$875,MATCH($C852,$F853:$F$875,0)))","v":11468.521417950793},{"$f":"IF($H852>$C852,INDEX(BO$813:BO851,MATCH($C852,$F$813:$F851,0)),INDEX(BO853:BO$875,MATCH($C852,$F853:$F$875,0)))","v":157903.30912883286}]
[null,13.2,14.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H853)),ABS($E$813:$E$875-H853),0))","v":14},0,0,0,13,13,{"$f":"IF($H853>$C853,INDEX(J$813:J852,MATCH($C853,$F$813:$F852,0)),INDEX(J854:J$875,MATCH($C853,$F854:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H853>$C853,INDEX(K$813:K852,MATCH($C853,$F$813:$F852,0)),INDEX(K854:K$875,MATCH($C853,$F854:$F$875,0)))","v":"Man"},{"$f":"IF($H853>$C853,INDEX(L$813:L852,MATCH($C853,$F$813:$F852,0)),INDEX(L854:L$875,MATCH($C853,$F854:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H853>$C853,INDEX(M$813:M852,MATCH($C853,$F$813:$F852,0)),INDEX(M854:M$875,MATCH($C853,$F854:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H853>$C853,INDEX(N$813:N852,MATCH($C853,$F$813:$F852,0)),INDEX(N854:N$875,MATCH($C853,$F854:$F$875,0)))","v":2007},1987,{"$f":"IF($H853>$C853,INDEX(P$813:P852,MATCH($C853,$F$813:$F852,0)),INDEX(P854:P$875,MATCH($C853,$F854:$F$875,0)))","v":0},{"$f":"IF($H853>$C853,INDEX(Q$813:Q852,MATCH($C853,$F$813:$F852,0)),INDEX(Q854:Q$875,MATCH($C853,$F854:$F$875,0)))","v":0},{"$f":"IF($H853>$C853,INDEX(R$813:R852,MATCH($C853,$F$813:$F852,0)),INDEX(R854:R$875,MATCH($C853,$F854:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H853,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":9.2549388289288004},null,{"$f":"IF($H853>$C853,INDEX(V$813:V852,MATCH($C853,$F$813:$F852,0)),INDEX(V854:V$875,MATCH($C853,$F854:$F$875,0)))","v":0.11482021470998209},{"$f":"IF($H853>$C853,INDEX(W$813:W852,MATCH($C853,$F$813:$F852,0)),INDEX(W854:W$875,MATCH($C853,$F854:$F$875,0)))","v":58127.672589609982},{"$f":"IF($H853>$C853,INDEX(X$813:X852,MATCH($C853,$F$813:$F852,0)),INDEX(X854:X$875,MATCH($C853,$F854:$F$875,0)))","v":1650000},{"$f":"IF($H853>$C853,INDEX(Y$813:Y852,MATCH($C853,$F$813:$F852,0)),INDEX(Y854:Y$875,MATCH($C853,$F854:$F$875,0)))","v":0},{"$f":"IF($H853>$C853,INDEX(Z$813:Z852,MATCH($C853,$F$813:$F852,0)),INDEX(Z854:Z$875,MATCH($C853,$F854:$F$875,0)))","v":656860},{"$f":"IF($H853>$C853,INDEX(AA$813:AA852,MATCH($C853,$F$813:$F852,0)),INDEX(AA854:AA$875,MATCH($C853,$F854:$F$875,0)))","v":13.8},{"$f":"IF($H853>$C853,INDEX(AB$813:AB852,MATCH($C853,$F$813:$F852,0)),INDEX(AB854:AB$875,MATCH($C853,$F854:$F$875,0)))","v":2000},{"$f":"IF($H853>$C853,INDEX(AC$813:AC852,MATCH($C853,$F$813:$F852,0)),INDEX(AC854:AC$875,MATCH($C853,$F854:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H853>$C853,INDEX(AH$813:AH852,MATCH($C853,$F$813:$F852,0)),INDEX(AH854:AH$875,MATCH($C853,$F854:$F$875,0)))","v":0.4},{"$f":"IF($H853>$C853,INDEX(AI$813:AI852,MATCH($C853,$F$813:$F852,0)),INDEX(AI854:AI$875,MATCH($C853,$F854:$F$875,0)))","v":1},{"$f":"IF($H853>$C853,INDEX(AJ$813:AJ852,MATCH($C853,$F$813:$F852,0)),INDEX(AJ854:AJ$875,MATCH($C853,$F854:$F$875,0)))","v":0},{"$f":"IF($H853>$C853,INDEX(AK$813:AK852,MATCH($C853,$F$813:$F852,0)),INDEX(AK854:AK$875,MATCH($C853,$F854:$F$875,0)))","v":0},{"$f":"IF($H853>$C853,INDEX(AL$813:AL852,MATCH($C853,$F$813:$F852,0)),INDEX(AL854:AL$875,MATCH($C853,$F854:$F$875,0)))","v":0.21313108553955096},{"$f":"IF($H853>$C853,INDEX(AM$813:AM852,MATCH($C853,$F$813:$F852,0)),INDEX(AM854:AM$875,MATCH($C853,$F854:$F$875,0)))","v":0.91515316069847907},{"$f":"IF($H853>$C853,INDEX(AN$813:AN852,MATCH($C853,$F$813:$F852,0)),INDEX(AN854:AN$875,MATCH($C853,$F854:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H853>$C853,INDEX(AQ$813:AQ852,MATCH($C853,$F$813:$F852,0)),INDEX(AQ854:AQ$875,MATCH($C853,$F854:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H853>$C853,INDEX(AR$813:AR852,MATCH($C853,$F$813:$F852,0)),INDEX(AR854:AR$875,MATCH($C853,$F854:$F$875,0)))","v":9318},{"$f":"IF($H853>$C853,INDEX(AS$813:AS852,MATCH($C853,$F$813:$F852,0)),INDEX(AS854:AS$875,MATCH($C853,$F854:$F$875,0)))","v":0},{"$f":"IF($H853>$C853,INDEX(AT$813:AT852,MATCH($C853,$F$813:$F852,0)),INDEX(AT854:AT$875,MATCH($C853,$F854:$F$875,0)))","v":90458.97835584791},{"$f":"IF($H853>$C853,INDEX(AU$813:AU852,MATCH($C853,$F$813:$F852,0)),INDEX(AU854:AU$875,MATCH($C853,$F854:$F$875,0)))","v":0.6},{"$f":"IF($H853>$C853,INDEX(AV$813:AV852,MATCH($C853,$F$813:$F852,0)),INDEX(AV854:AV$875,MATCH($C853,$F854:$F$875,0)))","v":119426},{"$f":"IF($H853>$C853,INDEX(AW$813:AW852,MATCH($C853,$F$813:$F852,0)),INDEX(AW854:AW$875,MATCH($C853,$F854:$F$875,0)))","v":3589},{"$f":"IF($H853>$C853,INDEX(AX$813:AX852,MATCH($C853,$F$813:$F852,0)),INDEX(AX854:AX$875,MATCH($C853,$F854:$F$875,0)))","v":0.2},{"$f":"IF($H853>$C853,INDEX(AY$813:AY852,MATCH($C853,$F$813:$F852,0)),INDEX(AY854:AY$875,MATCH($C853,$F854:$F$875,0)))","v":16},{"$f":"IF($H853>$C853,INDEX(AZ$813:AZ852,MATCH($C853,$F$813:$F852,0)),INDEX(AZ854:AZ$875,MATCH($C853,$F854:$F$875,0)))","v":150000},null,{"$f":"IF($H853>$C853,INDEX(BB$813:BB852,MATCH($C853,$F$813:$F852,0)),INDEX(BB854:BB$875,MATCH($C853,$F854:$F$875,0)))","v":58127.672589609982},{"$f":"IF($H853>$C853,INDEX(BC$813:BC852,MATCH($C853,$F$813:$F852,0)),INDEX(BC854:BC$875,MATCH($C853,$F854:$F$875,0)))","v":1.0607508542647059},{"$f":"IF($H853>$C853,INDEX(BD$813:BD852,MATCH($C853,$F$813:$F852,0)),INDEX(BD854:BD$875,MATCH($C853,$F854:$F$875,0)))","v":2400},{"$f":"IF($H853>$C853,INDEX(BE$813:BE852,MATCH($C853,$F$813:$F852,0)),INDEX(BE854:BE$875,MATCH($C853,$F854:$F$875,0)))","v":3},{"$f":"IF($H853>$C853,INDEX(BF$813:BF852,MATCH($C853,$F$813:$F852,0)),INDEX(BF854:BF$875,MATCH($C853,$F854:$F$875,0)))","v":0},{"$f":"IF($H853>$C853,INDEX(BG$813:BG852,MATCH($C853,$F$813:$F852,0)),INDEX(BG854:BG$875,MATCH($C853,$F854:$F$875,0)))","v":9600},{"$f":"IF($H853>$C853,INDEX(BH$813:BH852,MATCH($C853,$F$813:$F852,0)),INDEX(BH854:BH$875,MATCH($C853,$F854:$F$875,0)))","v":3},{"$f":"IF($H853>$C853,INDEX(BI$813:BI852,MATCH($C853,$F$813:$F852,0)),INDEX(BI854:BI$875,MATCH($C853,$F854:$F$875,0)))","v":1},{"$f":"IF($H853>$C853,INDEX(BJ$813:BJ852,MATCH($C853,$F$813:$F852,0)),INDEX(BJ854:BJ$875,MATCH($C853,$F854:$F$875,0)))","v":90458.97835584791},null,{"$f":"IF($H853>$C853,INDEX(BL$813:BL852,MATCH($C853,$F$813:$F852,0)),INDEX(BL854:BL$875,MATCH($C853,$F854:$F$875,0)))","v":1},null,{"$f":"IF($H853>$C853,INDEX(BN$813:BN852,MATCH($C853,$F$813:$F852,0)),INDEX(BN854:BN$875,MATCH($C853,$F854:$F$875,0)))","v":12388.813958911176},{"$f":"IF($H853>$C853,INDEX(BO$813:BO852,MATCH($C853,$F$813:$F852,0)),INDEX(BO854:BO$875,MATCH($C853,$F854:$F$875,0)))","v":157903.30912883286}]
[null,13.3,14.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H854)),ABS($E$813:$E$875-H854),0))","v":14},0,0,0,13,13,{"$f":"IF($H854>$C854,INDEX(J$813:J853,MATCH($C854,$F$813:$F853,0)),INDEX(J855:J$875,MATCH($C854,$F855:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H854>$C854,INDEX(K$813:K853,MATCH($C854,$F$813:$F853,0)),INDEX(K855:K$875,MATCH($C854,$F855:$F$875,0)))","v":"Scania"},{"$f":"IF($H854>$C854,INDEX(L$813:L853,MATCH($C854,$F$813:$F853,0)),INDEX(L855:L$875,MATCH($C854,$F855:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H854>$C854,INDEX(M$813:M853,MATCH($C854,$F$813:$F853,0)),INDEX(M855:M$875,MATCH($C854,$F855:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H854>$C854,INDEX(N$813:N853,MATCH($C854,$F$813:$F853,0)),INDEX(N855:N$875,MATCH($C854,$F855:$F$875,0)))","v":2007},1987,{"$f":"IF($H854>$C854,INDEX(P$813:P853,MATCH($C854,$F$813:$F853,0)),INDEX(P855:P$875,MATCH($C854,$F855:$F$875,0)))","v":0},{"$f":"IF($H854>$C854,INDEX(Q$813:Q853,MATCH($C854,$F$813:$F853,0)),INDEX(Q855:Q$875,MATCH($C854,$F855:$F$875,0)))","v":0},{"$f":"IF($H854>$C854,INDEX(R$813:R853,MATCH($C854,$F$813:$F853,0)),INDEX(R855:R$875,MATCH($C854,$F855:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H854,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":9.2549388289288004},null,{"$f":"IF($H854>$C854,INDEX(V$813:V853,MATCH($C854,$F$813:$F853,0)),INDEX(V855:V$875,MATCH($C854,$F855:$F$875,0)))","v":8.8463968611074292E-2},{"$f":"IF($H854>$C854,INDEX(W$813:W853,MATCH($C854,$F$813:$F853,0)),INDEX(W855:W$875,MATCH($C854,$F855:$F$875,0)))","v":66861.869366988802},{"$f":"IF($H854>$C854,INDEX(X$813:X853,MATCH($C854,$F$813:$F853,0)),INDEX(X855:X$875,MATCH($C854,$F855:$F$875,0)))","v":1650000},{"$f":"IF($H854>$C854,INDEX(Y$813:Y853,MATCH($C854,$F$813:$F853,0)),INDEX(Y855:Y$875,MATCH($C854,$F855:$F$875,0)))","v":0},{"$f":"IF($H854>$C854,INDEX(Z$813:Z853,MATCH($C854,$F$813:$F853,0)),INDEX(Z855:Z$875,MATCH($C854,$F855:$F$875,0)))","v":656860},{"$f":"IF($H854>$C854,INDEX(AA$813:AA853,MATCH($C854,$F$813:$F853,0)),INDEX(AA855:AA$875,MATCH($C854,$F855:$F$875,0)))","v":13.8},{"$f":"IF($H854>$C854,INDEX(AB$813:AB853,MATCH($C854,$F$813:$F853,0)),INDEX(AB855:AB$875,MATCH($C854,$F855:$F$875,0)))","v":2000},{"$f":"IF($H854>$C854,INDEX(AC$813:AC853,MATCH($C854,$F$813:$F853,0)),INDEX(AC855:AC$875,MATCH($C854,$F855:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H854>$C854,INDEX(AH$813:AH853,MATCH($C854,$F$813:$F853,0)),INDEX(AH855:AH$875,MATCH($C854,$F855:$F$875,0)))","v":0.4},{"$f":"IF($H854>$C854,INDEX(AI$813:AI853,MATCH($C854,$F$813:$F853,0)),INDEX(AI855:AI$875,MATCH($C854,$F855:$F$875,0)))","v":1},{"$f":"IF($H854>$C854,INDEX(AJ$813:AJ853,MATCH($C854,$F$813:$F853,0)),INDEX(AJ855:AJ$875,MATCH($C854,$F855:$F$875,0)))","v":0},{"$f":"IF($H854>$C854,INDEX(AK$813:AK853,MATCH($C854,$F$813:$F853,0)),INDEX(AK855:AK$875,MATCH($C854,$F855:$F$875,0)))","v":0},{"$f":"IF($H854>$C854,INDEX(AL$813:AL853,MATCH($C854,$F$813:$F853,0)),INDEX(AL855:AL$875,MATCH($C854,$F855:$F$875,0)))","v":0.21313108553955096},{"$f":"IF($H854>$C854,INDEX(AM$813:AM853,MATCH($C854,$F$813:$F853,0)),INDEX(AM855:AM$875,MATCH($C854,$F855:$F$875,0)))","v":0.91515316069847907},{"$f":"IF($H854>$C854,INDEX(AN$813:AN853,MATCH($C854,$F$813:$F853,0)),INDEX(AN855:AN$875,MATCH($C854,$F855:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H854>$C854,INDEX(AQ$813:AQ853,MATCH($C854,$F$813:$F853,0)),INDEX(AQ855:AQ$875,MATCH($C854,$F855:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H854>$C854,INDEX(AR$813:AR853,MATCH($C854,$F$813:$F853,0)),INDEX(AR855:AR$875,MATCH($C854,$F855:$F$875,0)))","v":9318},{"$f":"IF($H854>$C854,INDEX(AS$813:AS853,MATCH($C854,$F$813:$F853,0)),INDEX(AS855:AS$875,MATCH($C854,$F855:$F$875,0)))","v":0},{"$f":"IF($H854>$C854,INDEX(AT$813:AT853,MATCH($C854,$F$813:$F853,0)),INDEX(AT855:AT$875,MATCH($C854,$F855:$F$875,0)))","v":99723.78504876855},{"$f":"IF($H854>$C854,INDEX(AU$813:AU853,MATCH($C854,$F$813:$F853,0)),INDEX(AU855:AU$875,MATCH($C854,$F855:$F$875,0)))","v":0.6},{"$f":"IF($H854>$C854,INDEX(AV$813:AV853,MATCH($C854,$F$813:$F853,0)),INDEX(AV855:AV$875,MATCH($C854,$F855:$F$875,0)))","v":119426},{"$f":"IF($H854>$C854,INDEX(AW$813:AW853,MATCH($C854,$F$813:$F853,0)),INDEX(AW855:AW$875,MATCH($C854,$F855:$F$875,0)))","v":3589},{"$f":"IF($H854>$C854,INDEX(AX$813:AX853,MATCH($C854,$F$813:$F853,0)),INDEX(AX855:AX$875,MATCH($C854,$F855:$F$875,0)))","v":0.2},{"$f":"IF($H854>$C854,INDEX(AY$813:AY853,MATCH($C854,$F$813:$F853,0)),INDEX(AY855:AY$875,MATCH($C854,$F855:$F$875,0)))","v":16},{"$f":"IF($H854>$C854,INDEX(AZ$813:AZ853,MATCH($C854,$F$813:$F853,0)),INDEX(AZ855:AZ$875,MATCH($C854,$F855:$F$875,0)))","v":150000},null,{"$f":"IF($H854>$C854,INDEX(BB$813:BB853,MATCH($C854,$F$813:$F853,0)),INDEX(BB855:BB$875,MATCH($C854,$F855:$F$875,0)))","v":66861.869366988802},{"$f":"IF($H854>$C854,INDEX(BC$813:BC853,MATCH($C854,$F$813:$F853,0)),INDEX(BC855:BC$875,MATCH($C854,$F855:$F$875,0)))","v":1.0607508542647059},{"$f":"IF($H854>$C854,INDEX(BD$813:BD853,MATCH($C854,$F$813:$F853,0)),INDEX(BD855:BD$875,MATCH($C854,$F855:$F$875,0)))","v":2400},{"$f":"IF($H854>$C854,INDEX(BE$813:BE853,MATCH($C854,$F$813:$F853,0)),INDEX(BE855:BE$875,MATCH($C854,$F855:$F$875,0)))","v":3},{"$f":"IF($H854>$C854,INDEX(BF$813:BF853,MATCH($C854,$F$813:$F853,0)),INDEX(BF855:BF$875,MATCH($C854,$F855:$F$875,0)))","v":0},{"$f":"IF($H854>$C854,INDEX(BG$813:BG853,MATCH($C854,$F$813:$F853,0)),INDEX(BG855:BG$875,MATCH($C854,$F855:$F$875,0)))","v":9600},{"$f":"IF($H854>$C854,INDEX(BH$813:BH853,MATCH($C854,$F$813:$F853,0)),INDEX(BH855:BH$875,MATCH($C854,$F855:$F$875,0)))","v":3},{"$f":"IF($H854>$C854,INDEX(BI$813:BI853,MATCH($C854,$F$813:$F853,0)),INDEX(BI855:BI$875,MATCH($C854,$F855:$F$875,0)))","v":1},{"$f":"IF($H854>$C854,INDEX(BJ$813:BJ853,MATCH($C854,$F$813:$F853,0)),INDEX(BJ855:BJ$875,MATCH($C854,$F855:$F$875,0)))","v":99723.78504876855},null,{"$f":"IF($H854>$C854,INDEX(BL$813:BL853,MATCH($C854,$F$813:$F853,0)),INDEX(BL855:BL$875,MATCH($C854,$F855:$F$875,0)))","v":1},null,{"$f":"IF($H854>$C854,INDEX(BN$813:BN853,MATCH($C854,$F$813:$F853,0)),INDEX(BN855:BN$875,MATCH($C854,$F855:$F$875,0)))","v":14250.342799389971},{"$f":"IF($H854>$C854,INDEX(BO$813:BO853,MATCH($C854,$F$813:$F853,0)),INDEX(BO855:BO$875,MATCH($C854,$F855:$F$875,0)))","v":157903.30912883286}]
[null,14.1,14.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H855)),ABS($E$813:$E$875-H855),0))","v":14},14,14.1,1,14,14,{"$f":"J869","v":"Lastbil MED anhænger"},"Volvo","Mest typiske","Mest typiske",{"$f":"N867+4","v":2007},1986,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H855,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":7.1105045427000002},null,0.1494088959371945,53809.707715407698,1650000,0,656860,13.8,2000,{"$f":"BL855*AH855","v":0.4},null,null,null,null,0.4,1,0,0,0.21313108553955096,{"$f":"1-AL855/(X855/Z855)","v":0.91515316069847907},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ855","v":85878.693426852857},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W855","v":53809.707715407698},1.0607508542647059,2400,3,0,9600,3,1,{"$f":"PRODUCT(BB855:BC855)+PRODUCT(BD855:BF855)+PRODUCT(BG855:BI855)","v":85878.693426852857},null,{"$f":"BL869","v":1},null,{"$f":"AL855*W855","v":11468.521417950793},{"$f":"-PMT(Lånerente,AA855,X855)","v":157903.30912883286}]
[null,14.2,14.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H856)),ABS($E$813:$E$875-H856),0))","v":14},14,14.2,1,14,14,{"$f":"J855","v":"Lastbil MED anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N868+4","v":2007},1986,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H856,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":7.1105045427000002},null,0.11482021470998209,58127.672589609982,1650000,0,656860,13.8,2000,{"$f":"BL856*AH856","v":0.4},null,null,null,null,0.4,1,0,0,0.21313108553955096,{"$f":"1-AL856/(X856/Z856)","v":0.91515316069847907},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ856","v":90458.97835584791},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W856","v":58127.672589609982},1.0607508542647059,2400,3,0,9600,3,1,{"$f":"PRODUCT(BB856:BC856)+PRODUCT(BD856:BF856)+PRODUCT(BG856:BI856)","v":90458.97835584791},null,{"$f":"BL855","v":1},null,{"$f":"AL856*W856","v":12388.813958911176},{"$f":"-PMT(Lånerente,AA856,X856)","v":157903.30912883286}]
[null,14.3,14.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H857)),ABS($E$813:$E$875-H857),0))","v":14},14,14.3,1,14,14,{"$f":"J856","v":"Lastbil MED anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N869+4","v":2007},1986,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H857,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":7.1105045427000002},null,8.8463968611074292E-2,66861.869366988802,1650000,0,656860,13.8,2000,{"$f":"BL857*AH857","v":0.4},null,null,null,null,0.4,1,0,0,0.21313108553955096,{"$f":"1-AL857/(X857/Z857)","v":0.91515316069847907},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ857","v":99723.78504876855},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W857","v":66861.869366988802},1.0607508542647059,2400,3,0,9600,3,1,{"$f":"PRODUCT(BB857:BC857)+PRODUCT(BD857:BF857)+PRODUCT(BG857:BI857)","v":99723.78504876855},null,{"$f":"BL856","v":1},null,{"$f":"AL857*W857","v":14250.342799389971},{"$f":"-PMT(Lånerente,AA857,X857)","v":157903.30912883286}]
[null,15.1,14.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H858)),ABS($E$813:$E$875-H858),0))","v":14},0,0,0,15,15,{"$f":"IF($H858>$C858,INDEX(J$813:J857,MATCH($C858,$F$813:$F857,0)),INDEX(J859:J$875,MATCH($C858,$F859:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H858>$C858,INDEX(K$813:K857,MATCH($C858,$F$813:$F857,0)),INDEX(K859:K$875,MATCH($C858,$F859:$F$875,0)))","v":"Volvo"},{"$f":"IF($H858>$C858,INDEX(L$813:L857,MATCH($C858,$F$813:$F857,0)),INDEX(L859:L$875,MATCH($C858,$F859:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H858>$C858,INDEX(M$813:M857,MATCH($C858,$F$813:$F857,0)),INDEX(M859:M$875,MATCH($C858,$F859:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H858>$C858,INDEX(N$813:N857,MATCH($C858,$F$813:$F857,0)),INDEX(N859:N$875,MATCH($C858,$F859:$F$875,0)))","v":2007},1985,{"$f":"IF($H858>$C858,INDEX(P$813:P857,MATCH($C858,$F$813:$F857,0)),INDEX(P859:P$875,MATCH($C858,$F859:$F$875,0)))","v":0},{"$f":"IF($H858>$C858,INDEX(Q$813:Q857,MATCH($C858,$F$813:$F857,0)),INDEX(Q859:Q$875,MATCH($C858,$F859:$F$875,0)))","v":0},{"$f":"IF($H858>$C858,INDEX(R$813:R857,MATCH($C858,$F$813:$F857,0)),INDEX(R859:R$875,MATCH($C858,$F859:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H858,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":4.2590379654969999},null,{"$f":"IF($H858>$C858,INDEX(V$813:V857,MATCH($C858,$F$813:$F857,0)),INDEX(V859:V$875,MATCH($C858,$F859:$F$875,0)))","v":0.1494088959371945},{"$f":"IF($H858>$C858,INDEX(W$813:W857,MATCH($C858,$F$813:$F857,0)),INDEX(W859:W$875,MATCH($C858,$F859:$F$875,0)))","v":53809.707715407698},{"$f":"IF($H858>$C858,INDEX(X$813:X857,MATCH($C858,$F$813:$F857,0)),INDEX(X859:X$875,MATCH($C858,$F859:$F$875,0)))","v":1650000},{"$f":"IF($H858>$C858,INDEX(Y$813:Y857,MATCH($C858,$F$813:$F857,0)),INDEX(Y859:Y$875,MATCH($C858,$F859:$F$875,0)))","v":0},{"$f":"IF($H858>$C858,INDEX(Z$813:Z857,MATCH($C858,$F$813:$F857,0)),INDEX(Z859:Z$875,MATCH($C858,$F859:$F$875,0)))","v":656860},{"$f":"IF($H858>$C858,INDEX(AA$813:AA857,MATCH($C858,$F$813:$F857,0)),INDEX(AA859:AA$875,MATCH($C858,$F859:$F$875,0)))","v":13.8},{"$f":"IF($H858>$C858,INDEX(AB$813:AB857,MATCH($C858,$F$813:$F857,0)),INDEX(AB859:AB$875,MATCH($C858,$F859:$F$875,0)))","v":2000},{"$f":"IF($H858>$C858,INDEX(AC$813:AC857,MATCH($C858,$F$813:$F857,0)),INDEX(AC859:AC$875,MATCH($C858,$F859:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H858>$C858,INDEX(AH$813:AH857,MATCH($C858,$F$813:$F857,0)),INDEX(AH859:AH$875,MATCH($C858,$F859:$F$875,0)))","v":0.4},{"$f":"IF($H858>$C858,INDEX(AI$813:AI857,MATCH($C858,$F$813:$F857,0)),INDEX(AI859:AI$875,MATCH($C858,$F859:$F$875,0)))","v":1},{"$f":"IF($H858>$C858,INDEX(AJ$813:AJ857,MATCH($C858,$F$813:$F857,0)),INDEX(AJ859:AJ$875,MATCH($C858,$F859:$F$875,0)))","v":0},{"$f":"IF($H858>$C858,INDEX(AK$813:AK857,MATCH($C858,$F$813:$F857,0)),INDEX(AK859:AK$875,MATCH($C858,$F859:$F$875,0)))","v":0},{"$f":"IF($H858>$C858,INDEX(AL$813:AL857,MATCH($C858,$F$813:$F857,0)),INDEX(AL859:AL$875,MATCH($C858,$F859:$F$875,0)))","v":0.21313108553955096},{"$f":"IF($H858>$C858,INDEX(AM$813:AM857,MATCH($C858,$F$813:$F857,0)),INDEX(AM859:AM$875,MATCH($C858,$F859:$F$875,0)))","v":0.91515316069847907},{"$f":"IF($H858>$C858,INDEX(AN$813:AN857,MATCH($C858,$F$813:$F857,0)),INDEX(AN859:AN$875,MATCH($C858,$F859:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H858>$C858,INDEX(AQ$813:AQ857,MATCH($C858,$F$813:$F857,0)),INDEX(AQ859:AQ$875,MATCH($C858,$F859:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H858>$C858,INDEX(AR$813:AR857,MATCH($C858,$F$813:$F857,0)),INDEX(AR859:AR$875,MATCH($C858,$F859:$F$875,0)))","v":9318},{"$f":"IF($H858>$C858,INDEX(AS$813:AS857,MATCH($C858,$F$813:$F857,0)),INDEX(AS859:AS$875,MATCH($C858,$F859:$F$875,0)))","v":0},{"$f":"IF($H858>$C858,INDEX(AT$813:AT857,MATCH($C858,$F$813:$F857,0)),INDEX(AT859:AT$875,MATCH($C858,$F859:$F$875,0)))","v":85878.693426852857},{"$f":"IF($H858>$C858,INDEX(AU$813:AU857,MATCH($C858,$F$813:$F857,0)),INDEX(AU859:AU$875,MATCH($C858,$F859:$F$875,0)))","v":0.6},{"$f":"IF($H858>$C858,INDEX(AV$813:AV857,MATCH($C858,$F$813:$F857,0)),INDEX(AV859:AV$875,MATCH($C858,$F859:$F$875,0)))","v":119426},{"$f":"IF($H858>$C858,INDEX(AW$813:AW857,MATCH($C858,$F$813:$F857,0)),INDEX(AW859:AW$875,MATCH($C858,$F859:$F$875,0)))","v":3589},{"$f":"IF($H858>$C858,INDEX(AX$813:AX857,MATCH($C858,$F$813:$F857,0)),INDEX(AX859:AX$875,MATCH($C858,$F859:$F$875,0)))","v":0.2},{"$f":"IF($H858>$C858,INDEX(AY$813:AY857,MATCH($C858,$F$813:$F857,0)),INDEX(AY859:AY$875,MATCH($C858,$F859:$F$875,0)))","v":16},{"$f":"IF($H858>$C858,INDEX(AZ$813:AZ857,MATCH($C858,$F$813:$F857,0)),INDEX(AZ859:AZ$875,MATCH($C858,$F859:$F$875,0)))","v":150000},null,{"$f":"IF($H858>$C858,INDEX(BB$813:BB857,MATCH($C858,$F$813:$F857,0)),INDEX(BB859:BB$875,MATCH($C858,$F859:$F$875,0)))","v":53809.707715407698},{"$f":"IF($H858>$C858,INDEX(BC$813:BC857,MATCH($C858,$F$813:$F857,0)),INDEX(BC859:BC$875,MATCH($C858,$F859:$F$875,0)))","v":1.0607508542647059},{"$f":"IF($H858>$C858,INDEX(BD$813:BD857,MATCH($C858,$F$813:$F857,0)),INDEX(BD859:BD$875,MATCH($C858,$F859:$F$875,0)))","v":2400},{"$f":"IF($H858>$C858,INDEX(BE$813:BE857,MATCH($C858,$F$813:$F857,0)),INDEX(BE859:BE$875,MATCH($C858,$F859:$F$875,0)))","v":3},{"$f":"IF($H858>$C858,INDEX(BF$813:BF857,MATCH($C858,$F$813:$F857,0)),INDEX(BF859:BF$875,MATCH($C858,$F859:$F$875,0)))","v":0},{"$f":"IF($H858>$C858,INDEX(BG$813:BG857,MATCH($C858,$F$813:$F857,0)),INDEX(BG859:BG$875,MATCH($C858,$F859:$F$875,0)))","v":9600},{"$f":"IF($H858>$C858,INDEX(BH$813:BH857,MATCH($C858,$F$813:$F857,0)),INDEX(BH859:BH$875,MATCH($C858,$F859:$F$875,0)))","v":3},{"$f":"IF($H858>$C858,INDEX(BI$813:BI857,MATCH($C858,$F$813:$F857,0)),INDEX(BI859:BI$875,MATCH($C858,$F859:$F$875,0)))","v":1},{"$f":"IF($H858>$C858,INDEX(BJ$813:BJ857,MATCH($C858,$F$813:$F857,0)),INDEX(BJ859:BJ$875,MATCH($C858,$F859:$F$875,0)))","v":85878.693426852857},null,{"$f":"IF($H858>$C858,INDEX(BL$813:BL857,MATCH($C858,$F$813:$F857,0)),INDEX(BL859:BL$875,MATCH($C858,$F859:$F$875,0)))","v":1},null,{"$f":"IF($H858>$C858,INDEX(BN$813:BN857,MATCH($C858,$F$813:$F857,0)),INDEX(BN859:BN$875,MATCH($C858,$F859:$F$875,0)))","v":11468.521417950793},{"$f":"IF($H858>$C858,INDEX(BO$813:BO857,MATCH($C858,$F$813:$F857,0)),INDEX(BO859:BO$875,MATCH($C858,$F859:$F$875,0)))","v":157903.30912883286}]
[null,15.2,14.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H859)),ABS($E$813:$E$875-H859),0))","v":14},0,0,0,15,15,{"$f":"IF($H859>$C859,INDEX(J$813:J858,MATCH($C859,$F$813:$F858,0)),INDEX(J860:J$875,MATCH($C859,$F860:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H859>$C859,INDEX(K$813:K858,MATCH($C859,$F$813:$F858,0)),INDEX(K860:K$875,MATCH($C859,$F860:$F$875,0)))","v":"Man"},{"$f":"IF($H859>$C859,INDEX(L$813:L858,MATCH($C859,$F$813:$F858,0)),INDEX(L860:L$875,MATCH($C859,$F860:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H859>$C859,INDEX(M$813:M858,MATCH($C859,$F$813:$F858,0)),INDEX(M860:M$875,MATCH($C859,$F860:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H859>$C859,INDEX(N$813:N858,MATCH($C859,$F$813:$F858,0)),INDEX(N860:N$875,MATCH($C859,$F860:$F$875,0)))","v":2007},1985,{"$f":"IF($H859>$C859,INDEX(P$813:P858,MATCH($C859,$F$813:$F858,0)),INDEX(P860:P$875,MATCH($C859,$F860:$F$875,0)))","v":0},{"$f":"IF($H859>$C859,INDEX(Q$813:Q858,MATCH($C859,$F$813:$F858,0)),INDEX(Q860:Q$875,MATCH($C859,$F860:$F$875,0)))","v":0},{"$f":"IF($H859>$C859,INDEX(R$813:R858,MATCH($C859,$F$813:$F858,0)),INDEX(R860:R$875,MATCH($C859,$F860:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H859,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":4.2590379654969999},null,{"$f":"IF($H859>$C859,INDEX(V$813:V858,MATCH($C859,$F$813:$F858,0)),INDEX(V860:V$875,MATCH($C859,$F860:$F$875,0)))","v":0.11482021470998209},{"$f":"IF($H859>$C859,INDEX(W$813:W858,MATCH($C859,$F$813:$F858,0)),INDEX(W860:W$875,MATCH($C859,$F860:$F$875,0)))","v":58127.672589609982},{"$f":"IF($H859>$C859,INDEX(X$813:X858,MATCH($C859,$F$813:$F858,0)),INDEX(X860:X$875,MATCH($C859,$F860:$F$875,0)))","v":1650000},{"$f":"IF($H859>$C859,INDEX(Y$813:Y858,MATCH($C859,$F$813:$F858,0)),INDEX(Y860:Y$875,MATCH($C859,$F860:$F$875,0)))","v":0},{"$f":"IF($H859>$C859,INDEX(Z$813:Z858,MATCH($C859,$F$813:$F858,0)),INDEX(Z860:Z$875,MATCH($C859,$F860:$F$875,0)))","v":656860},{"$f":"IF($H859>$C859,INDEX(AA$813:AA858,MATCH($C859,$F$813:$F858,0)),INDEX(AA860:AA$875,MATCH($C859,$F860:$F$875,0)))","v":13.8},{"$f":"IF($H859>$C859,INDEX(AB$813:AB858,MATCH($C859,$F$813:$F858,0)),INDEX(AB860:AB$875,MATCH($C859,$F860:$F$875,0)))","v":2000},{"$f":"IF($H859>$C859,INDEX(AC$813:AC858,MATCH($C859,$F$813:$F858,0)),INDEX(AC860:AC$875,MATCH($C859,$F860:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H859>$C859,INDEX(AH$813:AH858,MATCH($C859,$F$813:$F858,0)),INDEX(AH860:AH$875,MATCH($C859,$F860:$F$875,0)))","v":0.4},{"$f":"IF($H859>$C859,INDEX(AI$813:AI858,MATCH($C859,$F$813:$F858,0)),INDEX(AI860:AI$875,MATCH($C859,$F860:$F$875,0)))","v":1},{"$f":"IF($H859>$C859,INDEX(AJ$813:AJ858,MATCH($C859,$F$813:$F858,0)),INDEX(AJ860:AJ$875,MATCH($C859,$F860:$F$875,0)))","v":0},{"$f":"IF($H859>$C859,INDEX(AK$813:AK858,MATCH($C859,$F$813:$F858,0)),INDEX(AK860:AK$875,MATCH($C859,$F860:$F$875,0)))","v":0},{"$f":"IF($H859>$C859,INDEX(AL$813:AL858,MATCH($C859,$F$813:$F858,0)),INDEX(AL860:AL$875,MATCH($C859,$F860:$F$875,0)))","v":0.21313108553955096},{"$f":"IF($H859>$C859,INDEX(AM$813:AM858,MATCH($C859,$F$813:$F858,0)),INDEX(AM860:AM$875,MATCH($C859,$F860:$F$875,0)))","v":0.91515316069847907},{"$f":"IF($H859>$C859,INDEX(AN$813:AN858,MATCH($C859,$F$813:$F858,0)),INDEX(AN860:AN$875,MATCH($C859,$F860:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H859>$C859,INDEX(AQ$813:AQ858,MATCH($C859,$F$813:$F858,0)),INDEX(AQ860:AQ$875,MATCH($C859,$F860:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H859>$C859,INDEX(AR$813:AR858,MATCH($C859,$F$813:$F858,0)),INDEX(AR860:AR$875,MATCH($C859,$F860:$F$875,0)))","v":9318},{"$f":"IF($H859>$C859,INDEX(AS$813:AS858,MATCH($C859,$F$813:$F858,0)),INDEX(AS860:AS$875,MATCH($C859,$F860:$F$875,0)))","v":0},{"$f":"IF($H859>$C859,INDEX(AT$813:AT858,MATCH($C859,$F$813:$F858,0)),INDEX(AT860:AT$875,MATCH($C859,$F860:$F$875,0)))","v":90458.97835584791},{"$f":"IF($H859>$C859,INDEX(AU$813:AU858,MATCH($C859,$F$813:$F858,0)),INDEX(AU860:AU$875,MATCH($C859,$F860:$F$875,0)))","v":0.6},{"$f":"IF($H859>$C859,INDEX(AV$813:AV858,MATCH($C859,$F$813:$F858,0)),INDEX(AV860:AV$875,MATCH($C859,$F860:$F$875,0)))","v":119426},{"$f":"IF($H859>$C859,INDEX(AW$813:AW858,MATCH($C859,$F$813:$F858,0)),INDEX(AW860:AW$875,MATCH($C859,$F860:$F$875,0)))","v":3589},{"$f":"IF($H859>$C859,INDEX(AX$813:AX858,MATCH($C859,$F$813:$F858,0)),INDEX(AX860:AX$875,MATCH($C859,$F860:$F$875,0)))","v":0.2},{"$f":"IF($H859>$C859,INDEX(AY$813:AY858,MATCH($C859,$F$813:$F858,0)),INDEX(AY860:AY$875,MATCH($C859,$F860:$F$875,0)))","v":16},{"$f":"IF($H859>$C859,INDEX(AZ$813:AZ858,MATCH($C859,$F$813:$F858,0)),INDEX(AZ860:AZ$875,MATCH($C859,$F860:$F$875,0)))","v":150000},null,{"$f":"IF($H859>$C859,INDEX(BB$813:BB858,MATCH($C859,$F$813:$F858,0)),INDEX(BB860:BB$875,MATCH($C859,$F860:$F$875,0)))","v":58127.672589609982},{"$f":"IF($H859>$C859,INDEX(BC$813:BC858,MATCH($C859,$F$813:$F858,0)),INDEX(BC860:BC$875,MATCH($C859,$F860:$F$875,0)))","v":1.0607508542647059},{"$f":"IF($H859>$C859,INDEX(BD$813:BD858,MATCH($C859,$F$813:$F858,0)),INDEX(BD860:BD$875,MATCH($C859,$F860:$F$875,0)))","v":2400},{"$f":"IF($H859>$C859,INDEX(BE$813:BE858,MATCH($C859,$F$813:$F858,0)),INDEX(BE860:BE$875,MATCH($C859,$F860:$F$875,0)))","v":3},{"$f":"IF($H859>$C859,INDEX(BF$813:BF858,MATCH($C859,$F$813:$F858,0)),INDEX(BF860:BF$875,MATCH($C859,$F860:$F$875,0)))","v":0},{"$f":"IF($H859>$C859,INDEX(BG$813:BG858,MATCH($C859,$F$813:$F858,0)),INDEX(BG860:BG$875,MATCH($C859,$F860:$F$875,0)))","v":9600},{"$f":"IF($H859>$C859,INDEX(BH$813:BH858,MATCH($C859,$F$813:$F858,0)),INDEX(BH860:BH$875,MATCH($C859,$F860:$F$875,0)))","v":3},{"$f":"IF($H859>$C859,INDEX(BI$813:BI858,MATCH($C859,$F$813:$F858,0)),INDEX(BI860:BI$875,MATCH($C859,$F860:$F$875,0)))","v":1},{"$f":"IF($H859>$C859,INDEX(BJ$813:BJ858,MATCH($C859,$F$813:$F858,0)),INDEX(BJ860:BJ$875,MATCH($C859,$F860:$F$875,0)))","v":90458.97835584791},null,{"$f":"IF($H859>$C859,INDEX(BL$813:BL858,MATCH($C859,$F$813:$F858,0)),INDEX(BL860:BL$875,MATCH($C859,$F860:$F$875,0)))","v":1},null,{"$f":"IF($H859>$C859,INDEX(BN$813:BN858,MATCH($C859,$F$813:$F858,0)),INDEX(BN860:BN$875,MATCH($C859,$F860:$F$875,0)))","v":12388.813958911176},{"$f":"IF($H859>$C859,INDEX(BO$813:BO858,MATCH($C859,$F$813:$F858,0)),INDEX(BO860:BO$875,MATCH($C859,$F860:$F$875,0)))","v":157903.30912883286}]
[null,15.3,14.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H860)),ABS($E$813:$E$875-H860),0))","v":14},0,0,0,15,15,{"$f":"IF($H860>$C860,INDEX(J$813:J859,MATCH($C860,$F$813:$F859,0)),INDEX(J861:J$875,MATCH($C860,$F861:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H860>$C860,INDEX(K$813:K859,MATCH($C860,$F$813:$F859,0)),INDEX(K861:K$875,MATCH($C860,$F861:$F$875,0)))","v":"Scania"},{"$f":"IF($H860>$C860,INDEX(L$813:L859,MATCH($C860,$F$813:$F859,0)),INDEX(L861:L$875,MATCH($C860,$F861:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H860>$C860,INDEX(M$813:M859,MATCH($C860,$F$813:$F859,0)),INDEX(M861:M$875,MATCH($C860,$F861:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H860>$C860,INDEX(N$813:N859,MATCH($C860,$F$813:$F859,0)),INDEX(N861:N$875,MATCH($C860,$F861:$F$875,0)))","v":2007},1985,{"$f":"IF($H860>$C860,INDEX(P$813:P859,MATCH($C860,$F$813:$F859,0)),INDEX(P861:P$875,MATCH($C860,$F861:$F$875,0)))","v":0},{"$f":"IF($H860>$C860,INDEX(Q$813:Q859,MATCH($C860,$F$813:$F859,0)),INDEX(Q861:Q$875,MATCH($C860,$F861:$F$875,0)))","v":0},{"$f":"IF($H860>$C860,INDEX(R$813:R859,MATCH($C860,$F$813:$F859,0)),INDEX(R861:R$875,MATCH($C860,$F861:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H860,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":4.2590379654969999},null,{"$f":"IF($H860>$C860,INDEX(V$813:V859,MATCH($C860,$F$813:$F859,0)),INDEX(V861:V$875,MATCH($C860,$F861:$F$875,0)))","v":8.8463968611074292E-2},{"$f":"IF($H860>$C860,INDEX(W$813:W859,MATCH($C860,$F$813:$F859,0)),INDEX(W861:W$875,MATCH($C860,$F861:$F$875,0)))","v":66861.869366988802},{"$f":"IF($H860>$C860,INDEX(X$813:X859,MATCH($C860,$F$813:$F859,0)),INDEX(X861:X$875,MATCH($C860,$F861:$F$875,0)))","v":1650000},{"$f":"IF($H860>$C860,INDEX(Y$813:Y859,MATCH($C860,$F$813:$F859,0)),INDEX(Y861:Y$875,MATCH($C860,$F861:$F$875,0)))","v":0},{"$f":"IF($H860>$C860,INDEX(Z$813:Z859,MATCH($C860,$F$813:$F859,0)),INDEX(Z861:Z$875,MATCH($C860,$F861:$F$875,0)))","v":656860},{"$f":"IF($H860>$C860,INDEX(AA$813:AA859,MATCH($C860,$F$813:$F859,0)),INDEX(AA861:AA$875,MATCH($C860,$F861:$F$875,0)))","v":13.8},{"$f":"IF($H860>$C860,INDEX(AB$813:AB859,MATCH($C860,$F$813:$F859,0)),INDEX(AB861:AB$875,MATCH($C860,$F861:$F$875,0)))","v":2000},{"$f":"IF($H860>$C860,INDEX(AC$813:AC859,MATCH($C860,$F$813:$F859,0)),INDEX(AC861:AC$875,MATCH($C860,$F861:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H860>$C860,INDEX(AH$813:AH859,MATCH($C860,$F$813:$F859,0)),INDEX(AH861:AH$875,MATCH($C860,$F861:$F$875,0)))","v":0.4},{"$f":"IF($H860>$C860,INDEX(AI$813:AI859,MATCH($C860,$F$813:$F859,0)),INDEX(AI861:AI$875,MATCH($C860,$F861:$F$875,0)))","v":1},{"$f":"IF($H860>$C860,INDEX(AJ$813:AJ859,MATCH($C860,$F$813:$F859,0)),INDEX(AJ861:AJ$875,MATCH($C860,$F861:$F$875,0)))","v":0},{"$f":"IF($H860>$C860,INDEX(AK$813:AK859,MATCH($C860,$F$813:$F859,0)),INDEX(AK861:AK$875,MATCH($C860,$F861:$F$875,0)))","v":0},{"$f":"IF($H860>$C860,INDEX(AL$813:AL859,MATCH($C860,$F$813:$F859,0)),INDEX(AL861:AL$875,MATCH($C860,$F861:$F$875,0)))","v":0.21313108553955096},{"$f":"IF($H860>$C860,INDEX(AM$813:AM859,MATCH($C860,$F$813:$F859,0)),INDEX(AM861:AM$875,MATCH($C860,$F861:$F$875,0)))","v":0.91515316069847907},{"$f":"IF($H860>$C860,INDEX(AN$813:AN859,MATCH($C860,$F$813:$F859,0)),INDEX(AN861:AN$875,MATCH($C860,$F861:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H860>$C860,INDEX(AQ$813:AQ859,MATCH($C860,$F$813:$F859,0)),INDEX(AQ861:AQ$875,MATCH($C860,$F861:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H860>$C860,INDEX(AR$813:AR859,MATCH($C860,$F$813:$F859,0)),INDEX(AR861:AR$875,MATCH($C860,$F861:$F$875,0)))","v":9318},{"$f":"IF($H860>$C860,INDEX(AS$813:AS859,MATCH($C860,$F$813:$F859,0)),INDEX(AS861:AS$875,MATCH($C860,$F861:$F$875,0)))","v":0},{"$f":"IF($H860>$C860,INDEX(AT$813:AT859,MATCH($C860,$F$813:$F859,0)),INDEX(AT861:AT$875,MATCH($C860,$F861:$F$875,0)))","v":99723.78504876855},{"$f":"IF($H860>$C860,INDEX(AU$813:AU859,MATCH($C860,$F$813:$F859,0)),INDEX(AU861:AU$875,MATCH($C860,$F861:$F$875,0)))","v":0.6},{"$f":"IF($H860>$C860,INDEX(AV$813:AV859,MATCH($C860,$F$813:$F859,0)),INDEX(AV861:AV$875,MATCH($C860,$F861:$F$875,0)))","v":119426},{"$f":"IF($H860>$C860,INDEX(AW$813:AW859,MATCH($C860,$F$813:$F859,0)),INDEX(AW861:AW$875,MATCH($C860,$F861:$F$875,0)))","v":3589},{"$f":"IF($H860>$C860,INDEX(AX$813:AX859,MATCH($C860,$F$813:$F859,0)),INDEX(AX861:AX$875,MATCH($C860,$F861:$F$875,0)))","v":0.2},{"$f":"IF($H860>$C860,INDEX(AY$813:AY859,MATCH($C860,$F$813:$F859,0)),INDEX(AY861:AY$875,MATCH($C860,$F861:$F$875,0)))","v":16},{"$f":"IF($H860>$C860,INDEX(AZ$813:AZ859,MATCH($C860,$F$813:$F859,0)),INDEX(AZ861:AZ$875,MATCH($C860,$F861:$F$875,0)))","v":150000},null,{"$f":"IF($H860>$C860,INDEX(BB$813:BB859,MATCH($C860,$F$813:$F859,0)),INDEX(BB861:BB$875,MATCH($C860,$F861:$F$875,0)))","v":66861.869366988802},{"$f":"IF($H860>$C860,INDEX(BC$813:BC859,MATCH($C860,$F$813:$F859,0)),INDEX(BC861:BC$875,MATCH($C860,$F861:$F$875,0)))","v":1.0607508542647059},{"$f":"IF($H860>$C860,INDEX(BD$813:BD859,MATCH($C860,$F$813:$F859,0)),INDEX(BD861:BD$875,MATCH($C860,$F861:$F$875,0)))","v":2400},{"$f":"IF($H860>$C860,INDEX(BE$813:BE859,MATCH($C860,$F$813:$F859,0)),INDEX(BE861:BE$875,MATCH($C860,$F861:$F$875,0)))","v":3},{"$f":"IF($H860>$C860,INDEX(BF$813:BF859,MATCH($C860,$F$813:$F859,0)),INDEX(BF861:BF$875,MATCH($C860,$F861:$F$875,0)))","v":0},{"$f":"IF($H860>$C860,INDEX(BG$813:BG859,MATCH($C860,$F$813:$F859,0)),INDEX(BG861:BG$875,MATCH($C860,$F861:$F$875,0)))","v":9600},{"$f":"IF($H860>$C860,INDEX(BH$813:BH859,MATCH($C860,$F$813:$F859,0)),INDEX(BH861:BH$875,MATCH($C860,$F861:$F$875,0)))","v":3},{"$f":"IF($H860>$C860,INDEX(BI$813:BI859,MATCH($C860,$F$813:$F859,0)),INDEX(BI861:BI$875,MATCH($C860,$F861:$F$875,0)))","v":1},{"$f":"IF($H860>$C860,INDEX(BJ$813:BJ859,MATCH($C860,$F$813:$F859,0)),INDEX(BJ861:BJ$875,MATCH($C860,$F861:$F$875,0)))","v":99723.78504876855},null,{"$f":"IF($H860>$C860,INDEX(BL$813:BL859,MATCH($C860,$F$813:$F859,0)),INDEX(BL861:BL$875,MATCH($C860,$F861:$F$875,0)))","v":1},null,{"$f":"IF($H860>$C860,INDEX(BN$813:BN859,MATCH($C860,$F$813:$F859,0)),INDEX(BN861:BN$875,MATCH($C860,$F861:$F$875,0)))","v":14250.342799389971},{"$f":"IF($H860>$C860,INDEX(BO$813:BO859,MATCH($C860,$F$813:$F859,0)),INDEX(BO861:BO$875,MATCH($C860,$F861:$F$875,0)))","v":157903.30912883286}]
[null,16.100000000000001,14.1,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H861)),ABS($E$813:$E$875-H861),0))","v":14},0,0,0,16,16,{"$f":"IF($H861>$C861,INDEX(J$813:J860,MATCH($C861,$F$813:$F860,0)),INDEX(J862:J$875,MATCH($C861,$F862:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H861>$C861,INDEX(K$813:K860,MATCH($C861,$F$813:$F860,0)),INDEX(K862:K$875,MATCH($C861,$F862:$F$875,0)))","v":"Volvo"},{"$f":"IF($H861>$C861,INDEX(L$813:L860,MATCH($C861,$F$813:$F860,0)),INDEX(L862:L$875,MATCH($C861,$F862:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H861>$C861,INDEX(M$813:M860,MATCH($C861,$F$813:$F860,0)),INDEX(M862:M$875,MATCH($C861,$F862:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H861>$C861,INDEX(N$813:N860,MATCH($C861,$F$813:$F860,0)),INDEX(N862:N$875,MATCH($C861,$F862:$F$875,0)))","v":2007},1984,{"$f":"IF($H861>$C861,INDEX(P$813:P860,MATCH($C861,$F$813:$F860,0)),INDEX(P862:P$875,MATCH($C861,$F862:$F$875,0)))","v":0},{"$f":"IF($H861>$C861,INDEX(Q$813:Q860,MATCH($C861,$F$813:$F860,0)),INDEX(Q862:Q$875,MATCH($C861,$F862:$F$875,0)))","v":0},{"$f":"IF($H861>$C861,INDEX(R$813:R860,MATCH($C861,$F$813:$F860,0)),INDEX(R862:R$875,MATCH($C861,$F862:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H861,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":2.6301288553847995},null,{"$f":"IF($H861>$C861,INDEX(V$813:V860,MATCH($C861,$F$813:$F860,0)),INDEX(V862:V$875,MATCH($C861,$F862:$F$875,0)))","v":0.1494088959371945},{"$f":"IF($H861>$C861,INDEX(W$813:W860,MATCH($C861,$F$813:$F860,0)),INDEX(W862:W$875,MATCH($C861,$F862:$F$875,0)))","v":53809.707715407698},{"$f":"IF($H861>$C861,INDEX(X$813:X860,MATCH($C861,$F$813:$F860,0)),INDEX(X862:X$875,MATCH($C861,$F862:$F$875,0)))","v":1650000},{"$f":"IF($H861>$C861,INDEX(Y$813:Y860,MATCH($C861,$F$813:$F860,0)),INDEX(Y862:Y$875,MATCH($C861,$F862:$F$875,0)))","v":0},{"$f":"IF($H861>$C861,INDEX(Z$813:Z860,MATCH($C861,$F$813:$F860,0)),INDEX(Z862:Z$875,MATCH($C861,$F862:$F$875,0)))","v":656860},{"$f":"IF($H861>$C861,INDEX(AA$813:AA860,MATCH($C861,$F$813:$F860,0)),INDEX(AA862:AA$875,MATCH($C861,$F862:$F$875,0)))","v":13.8},{"$f":"IF($H861>$C861,INDEX(AB$813:AB860,MATCH($C861,$F$813:$F860,0)),INDEX(AB862:AB$875,MATCH($C861,$F862:$F$875,0)))","v":2000},{"$f":"IF($H861>$C861,INDEX(AC$813:AC860,MATCH($C861,$F$813:$F860,0)),INDEX(AC862:AC$875,MATCH($C861,$F862:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H861>$C861,INDEX(AH$813:AH860,MATCH($C861,$F$813:$F860,0)),INDEX(AH862:AH$875,MATCH($C861,$F862:$F$875,0)))","v":0.4},{"$f":"IF($H861>$C861,INDEX(AI$813:AI860,MATCH($C861,$F$813:$F860,0)),INDEX(AI862:AI$875,MATCH($C861,$F862:$F$875,0)))","v":1},{"$f":"IF($H861>$C861,INDEX(AJ$813:AJ860,MATCH($C861,$F$813:$F860,0)),INDEX(AJ862:AJ$875,MATCH($C861,$F862:$F$875,0)))","v":0},{"$f":"IF($H861>$C861,INDEX(AK$813:AK860,MATCH($C861,$F$813:$F860,0)),INDEX(AK862:AK$875,MATCH($C861,$F862:$F$875,0)))","v":0},{"$f":"IF($H861>$C861,INDEX(AL$813:AL860,MATCH($C861,$F$813:$F860,0)),INDEX(AL862:AL$875,MATCH($C861,$F862:$F$875,0)))","v":0.21313108553955096},{"$f":"IF($H861>$C861,INDEX(AM$813:AM860,MATCH($C861,$F$813:$F860,0)),INDEX(AM862:AM$875,MATCH($C861,$F862:$F$875,0)))","v":0.91515316069847907},{"$f":"IF($H861>$C861,INDEX(AN$813:AN860,MATCH($C861,$F$813:$F860,0)),INDEX(AN862:AN$875,MATCH($C861,$F862:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H861>$C861,INDEX(AQ$813:AQ860,MATCH($C861,$F$813:$F860,0)),INDEX(AQ862:AQ$875,MATCH($C861,$F862:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H861>$C861,INDEX(AR$813:AR860,MATCH($C861,$F$813:$F860,0)),INDEX(AR862:AR$875,MATCH($C861,$F862:$F$875,0)))","v":9318},{"$f":"IF($H861>$C861,INDEX(AS$813:AS860,MATCH($C861,$F$813:$F860,0)),INDEX(AS862:AS$875,MATCH($C861,$F862:$F$875,0)))","v":0},{"$f":"IF($H861>$C861,INDEX(AT$813:AT860,MATCH($C861,$F$813:$F860,0)),INDEX(AT862:AT$875,MATCH($C861,$F862:$F$875,0)))","v":85878.693426852857},{"$f":"IF($H861>$C861,INDEX(AU$813:AU860,MATCH($C861,$F$813:$F860,0)),INDEX(AU862:AU$875,MATCH($C861,$F862:$F$875,0)))","v":0.6},{"$f":"IF($H861>$C861,INDEX(AV$813:AV860,MATCH($C861,$F$813:$F860,0)),INDEX(AV862:AV$875,MATCH($C861,$F862:$F$875,0)))","v":119426},{"$f":"IF($H861>$C861,INDEX(AW$813:AW860,MATCH($C861,$F$813:$F860,0)),INDEX(AW862:AW$875,MATCH($C861,$F862:$F$875,0)))","v":3589},{"$f":"IF($H861>$C861,INDEX(AX$813:AX860,MATCH($C861,$F$813:$F860,0)),INDEX(AX862:AX$875,MATCH($C861,$F862:$F$875,0)))","v":0.2},{"$f":"IF($H861>$C861,INDEX(AY$813:AY860,MATCH($C861,$F$813:$F860,0)),INDEX(AY862:AY$875,MATCH($C861,$F862:$F$875,0)))","v":16},{"$f":"IF($H861>$C861,INDEX(AZ$813:AZ860,MATCH($C861,$F$813:$F860,0)),INDEX(AZ862:AZ$875,MATCH($C861,$F862:$F$875,0)))","v":150000},null,{"$f":"IF($H861>$C861,INDEX(BB$813:BB860,MATCH($C861,$F$813:$F860,0)),INDEX(BB862:BB$875,MATCH($C861,$F862:$F$875,0)))","v":53809.707715407698},{"$f":"IF($H861>$C861,INDEX(BC$813:BC860,MATCH($C861,$F$813:$F860,0)),INDEX(BC862:BC$875,MATCH($C861,$F862:$F$875,0)))","v":1.0607508542647059},{"$f":"IF($H861>$C861,INDEX(BD$813:BD860,MATCH($C861,$F$813:$F860,0)),INDEX(BD862:BD$875,MATCH($C861,$F862:$F$875,0)))","v":2400},{"$f":"IF($H861>$C861,INDEX(BE$813:BE860,MATCH($C861,$F$813:$F860,0)),INDEX(BE862:BE$875,MATCH($C861,$F862:$F$875,0)))","v":3},{"$f":"IF($H861>$C861,INDEX(BF$813:BF860,MATCH($C861,$F$813:$F860,0)),INDEX(BF862:BF$875,MATCH($C861,$F862:$F$875,0)))","v":0},{"$f":"IF($H861>$C861,INDEX(BG$813:BG860,MATCH($C861,$F$813:$F860,0)),INDEX(BG862:BG$875,MATCH($C861,$F862:$F$875,0)))","v":9600},{"$f":"IF($H861>$C861,INDEX(BH$813:BH860,MATCH($C861,$F$813:$F860,0)),INDEX(BH862:BH$875,MATCH($C861,$F862:$F$875,0)))","v":3},{"$f":"IF($H861>$C861,INDEX(BI$813:BI860,MATCH($C861,$F$813:$F860,0)),INDEX(BI862:BI$875,MATCH($C861,$F862:$F$875,0)))","v":1},{"$f":"IF($H861>$C861,INDEX(BJ$813:BJ860,MATCH($C861,$F$813:$F860,0)),INDEX(BJ862:BJ$875,MATCH($C861,$F862:$F$875,0)))","v":85878.693426852857},null,{"$f":"IF($H861>$C861,INDEX(BL$813:BL860,MATCH($C861,$F$813:$F860,0)),INDEX(BL862:BL$875,MATCH($C861,$F862:$F$875,0)))","v":1},null,{"$f":"IF($H861>$C861,INDEX(BN$813:BN860,MATCH($C861,$F$813:$F860,0)),INDEX(BN862:BN$875,MATCH($C861,$F862:$F$875,0)))","v":11468.521417950793},{"$f":"IF($H861>$C861,INDEX(BO$813:BO860,MATCH($C861,$F$813:$F860,0)),INDEX(BO862:BO$875,MATCH($C861,$F862:$F$875,0)))","v":157903.30912883286}]
[null,16.2,14.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H862)),ABS($E$813:$E$875-H862),0))","v":14},0,0,0,16,16,{"$f":"IF($H862>$C862,INDEX(J$813:J861,MATCH($C862,$F$813:$F861,0)),INDEX(J863:J$875,MATCH($C862,$F863:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H862>$C862,INDEX(K$813:K861,MATCH($C862,$F$813:$F861,0)),INDEX(K863:K$875,MATCH($C862,$F863:$F$875,0)))","v":"Man"},{"$f":"IF($H862>$C862,INDEX(L$813:L861,MATCH($C862,$F$813:$F861,0)),INDEX(L863:L$875,MATCH($C862,$F863:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H862>$C862,INDEX(M$813:M861,MATCH($C862,$F$813:$F861,0)),INDEX(M863:M$875,MATCH($C862,$F863:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H862>$C862,INDEX(N$813:N861,MATCH($C862,$F$813:$F861,0)),INDEX(N863:N$875,MATCH($C862,$F863:$F$875,0)))","v":2007},1984,{"$f":"IF($H862>$C862,INDEX(P$813:P861,MATCH($C862,$F$813:$F861,0)),INDEX(P863:P$875,MATCH($C862,$F863:$F$875,0)))","v":0},{"$f":"IF($H862>$C862,INDEX(Q$813:Q861,MATCH($C862,$F$813:$F861,0)),INDEX(Q863:Q$875,MATCH($C862,$F863:$F$875,0)))","v":0},{"$f":"IF($H862>$C862,INDEX(R$813:R861,MATCH($C862,$F$813:$F861,0)),INDEX(R863:R$875,MATCH($C862,$F863:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H862,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":2.6301288553847995},null,{"$f":"IF($H862>$C862,INDEX(V$813:V861,MATCH($C862,$F$813:$F861,0)),INDEX(V863:V$875,MATCH($C862,$F863:$F$875,0)))","v":0.11482021470998209},{"$f":"IF($H862>$C862,INDEX(W$813:W861,MATCH($C862,$F$813:$F861,0)),INDEX(W863:W$875,MATCH($C862,$F863:$F$875,0)))","v":58127.672589609982},{"$f":"IF($H862>$C862,INDEX(X$813:X861,MATCH($C862,$F$813:$F861,0)),INDEX(X863:X$875,MATCH($C862,$F863:$F$875,0)))","v":1650000},{"$f":"IF($H862>$C862,INDEX(Y$813:Y861,MATCH($C862,$F$813:$F861,0)),INDEX(Y863:Y$875,MATCH($C862,$F863:$F$875,0)))","v":0},{"$f":"IF($H862>$C862,INDEX(Z$813:Z861,MATCH($C862,$F$813:$F861,0)),INDEX(Z863:Z$875,MATCH($C862,$F863:$F$875,0)))","v":656860},{"$f":"IF($H862>$C862,INDEX(AA$813:AA861,MATCH($C862,$F$813:$F861,0)),INDEX(AA863:AA$875,MATCH($C862,$F863:$F$875,0)))","v":13.8},{"$f":"IF($H862>$C862,INDEX(AB$813:AB861,MATCH($C862,$F$813:$F861,0)),INDEX(AB863:AB$875,MATCH($C862,$F863:$F$875,0)))","v":2000},{"$f":"IF($H862>$C862,INDEX(AC$813:AC861,MATCH($C862,$F$813:$F861,0)),INDEX(AC863:AC$875,MATCH($C862,$F863:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H862>$C862,INDEX(AH$813:AH861,MATCH($C862,$F$813:$F861,0)),INDEX(AH863:AH$875,MATCH($C862,$F863:$F$875,0)))","v":0.4},{"$f":"IF($H862>$C862,INDEX(AI$813:AI861,MATCH($C862,$F$813:$F861,0)),INDEX(AI863:AI$875,MATCH($C862,$F863:$F$875,0)))","v":1},{"$f":"IF($H862>$C862,INDEX(AJ$813:AJ861,MATCH($C862,$F$813:$F861,0)),INDEX(AJ863:AJ$875,MATCH($C862,$F863:$F$875,0)))","v":0},{"$f":"IF($H862>$C862,INDEX(AK$813:AK861,MATCH($C862,$F$813:$F861,0)),INDEX(AK863:AK$875,MATCH($C862,$F863:$F$875,0)))","v":0},{"$f":"IF($H862>$C862,INDEX(AL$813:AL861,MATCH($C862,$F$813:$F861,0)),INDEX(AL863:AL$875,MATCH($C862,$F863:$F$875,0)))","v":0.21313108553955096},{"$f":"IF($H862>$C862,INDEX(AM$813:AM861,MATCH($C862,$F$813:$F861,0)),INDEX(AM863:AM$875,MATCH($C862,$F863:$F$875,0)))","v":0.91515316069847907},{"$f":"IF($H862>$C862,INDEX(AN$813:AN861,MATCH($C862,$F$813:$F861,0)),INDEX(AN863:AN$875,MATCH($C862,$F863:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H862>$C862,INDEX(AQ$813:AQ861,MATCH($C862,$F$813:$F861,0)),INDEX(AQ863:AQ$875,MATCH($C862,$F863:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H862>$C862,INDEX(AR$813:AR861,MATCH($C862,$F$813:$F861,0)),INDEX(AR863:AR$875,MATCH($C862,$F863:$F$875,0)))","v":9318},{"$f":"IF($H862>$C862,INDEX(AS$813:AS861,MATCH($C862,$F$813:$F861,0)),INDEX(AS863:AS$875,MATCH($C862,$F863:$F$875,0)))","v":0},{"$f":"IF($H862>$C862,INDEX(AT$813:AT861,MATCH($C862,$F$813:$F861,0)),INDEX(AT863:AT$875,MATCH($C862,$F863:$F$875,0)))","v":90458.97835584791},{"$f":"IF($H862>$C862,INDEX(AU$813:AU861,MATCH($C862,$F$813:$F861,0)),INDEX(AU863:AU$875,MATCH($C862,$F863:$F$875,0)))","v":0.6},{"$f":"IF($H862>$C862,INDEX(AV$813:AV861,MATCH($C862,$F$813:$F861,0)),INDEX(AV863:AV$875,MATCH($C862,$F863:$F$875,0)))","v":119426},{"$f":"IF($H862>$C862,INDEX(AW$813:AW861,MATCH($C862,$F$813:$F861,0)),INDEX(AW863:AW$875,MATCH($C862,$F863:$F$875,0)))","v":3589},{"$f":"IF($H862>$C862,INDEX(AX$813:AX861,MATCH($C862,$F$813:$F861,0)),INDEX(AX863:AX$875,MATCH($C862,$F863:$F$875,0)))","v":0.2},{"$f":"IF($H862>$C862,INDEX(AY$813:AY861,MATCH($C862,$F$813:$F861,0)),INDEX(AY863:AY$875,MATCH($C862,$F863:$F$875,0)))","v":16},{"$f":"IF($H862>$C862,INDEX(AZ$813:AZ861,MATCH($C862,$F$813:$F861,0)),INDEX(AZ863:AZ$875,MATCH($C862,$F863:$F$875,0)))","v":150000},null,{"$f":"IF($H862>$C862,INDEX(BB$813:BB861,MATCH($C862,$F$813:$F861,0)),INDEX(BB863:BB$875,MATCH($C862,$F863:$F$875,0)))","v":58127.672589609982},{"$f":"IF($H862>$C862,INDEX(BC$813:BC861,MATCH($C862,$F$813:$F861,0)),INDEX(BC863:BC$875,MATCH($C862,$F863:$F$875,0)))","v":1.0607508542647059},{"$f":"IF($H862>$C862,INDEX(BD$813:BD861,MATCH($C862,$F$813:$F861,0)),INDEX(BD863:BD$875,MATCH($C862,$F863:$F$875,0)))","v":2400},{"$f":"IF($H862>$C862,INDEX(BE$813:BE861,MATCH($C862,$F$813:$F861,0)),INDEX(BE863:BE$875,MATCH($C862,$F863:$F$875,0)))","v":3},{"$f":"IF($H862>$C862,INDEX(BF$813:BF861,MATCH($C862,$F$813:$F861,0)),INDEX(BF863:BF$875,MATCH($C862,$F863:$F$875,0)))","v":0},{"$f":"IF($H862>$C862,INDEX(BG$813:BG861,MATCH($C862,$F$813:$F861,0)),INDEX(BG863:BG$875,MATCH($C862,$F863:$F$875,0)))","v":9600},{"$f":"IF($H862>$C862,INDEX(BH$813:BH861,MATCH($C862,$F$813:$F861,0)),INDEX(BH863:BH$875,MATCH($C862,$F863:$F$875,0)))","v":3},{"$f":"IF($H862>$C862,INDEX(BI$813:BI861,MATCH($C862,$F$813:$F861,0)),INDEX(BI863:BI$875,MATCH($C862,$F863:$F$875,0)))","v":1},{"$f":"IF($H862>$C862,INDEX(BJ$813:BJ861,MATCH($C862,$F$813:$F861,0)),INDEX(BJ863:BJ$875,MATCH($C862,$F863:$F$875,0)))","v":90458.97835584791},null,{"$f":"IF($H862>$C862,INDEX(BL$813:BL861,MATCH($C862,$F$813:$F861,0)),INDEX(BL863:BL$875,MATCH($C862,$F863:$F$875,0)))","v":1},null,{"$f":"IF($H862>$C862,INDEX(BN$813:BN861,MATCH($C862,$F$813:$F861,0)),INDEX(BN863:BN$875,MATCH($C862,$F863:$F$875,0)))","v":12388.813958911176},{"$f":"IF($H862>$C862,INDEX(BO$813:BO861,MATCH($C862,$F$813:$F861,0)),INDEX(BO863:BO$875,MATCH($C862,$F863:$F$875,0)))","v":157903.30912883286}]
[null,16.3,14.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H863)),ABS($E$813:$E$875-H863),0))","v":14},0,0,0,16,16,{"$f":"IF($H863>$C863,INDEX(J$813:J862,MATCH($C863,$F$813:$F862,0)),INDEX(J864:J$875,MATCH($C863,$F864:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H863>$C863,INDEX(K$813:K862,MATCH($C863,$F$813:$F862,0)),INDEX(K864:K$875,MATCH($C863,$F864:$F$875,0)))","v":"Scania"},{"$f":"IF($H863>$C863,INDEX(L$813:L862,MATCH($C863,$F$813:$F862,0)),INDEX(L864:L$875,MATCH($C863,$F864:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H863>$C863,INDEX(M$813:M862,MATCH($C863,$F$813:$F862,0)),INDEX(M864:M$875,MATCH($C863,$F864:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H863>$C863,INDEX(N$813:N862,MATCH($C863,$F$813:$F862,0)),INDEX(N864:N$875,MATCH($C863,$F864:$F$875,0)))","v":2007},1984,{"$f":"IF($H863>$C863,INDEX(P$813:P862,MATCH($C863,$F$813:$F862,0)),INDEX(P864:P$875,MATCH($C863,$F864:$F$875,0)))","v":0},{"$f":"IF($H863>$C863,INDEX(Q$813:Q862,MATCH($C863,$F$813:$F862,0)),INDEX(Q864:Q$875,MATCH($C863,$F864:$F$875,0)))","v":0},{"$f":"IF($H863>$C863,INDEX(R$813:R862,MATCH($C863,$F$813:$F862,0)),INDEX(R864:R$875,MATCH($C863,$F864:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H863,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":2.6301288553847995},null,{"$f":"IF($H863>$C863,INDEX(V$813:V862,MATCH($C863,$F$813:$F862,0)),INDEX(V864:V$875,MATCH($C863,$F864:$F$875,0)))","v":8.8463968611074292E-2},{"$f":"IF($H863>$C863,INDEX(W$813:W862,MATCH($C863,$F$813:$F862,0)),INDEX(W864:W$875,MATCH($C863,$F864:$F$875,0)))","v":66861.869366988802},{"$f":"IF($H863>$C863,INDEX(X$813:X862,MATCH($C863,$F$813:$F862,0)),INDEX(X864:X$875,MATCH($C863,$F864:$F$875,0)))","v":1650000},{"$f":"IF($H863>$C863,INDEX(Y$813:Y862,MATCH($C863,$F$813:$F862,0)),INDEX(Y864:Y$875,MATCH($C863,$F864:$F$875,0)))","v":0},{"$f":"IF($H863>$C863,INDEX(Z$813:Z862,MATCH($C863,$F$813:$F862,0)),INDEX(Z864:Z$875,MATCH($C863,$F864:$F$875,0)))","v":656860},{"$f":"IF($H863>$C863,INDEX(AA$813:AA862,MATCH($C863,$F$813:$F862,0)),INDEX(AA864:AA$875,MATCH($C863,$F864:$F$875,0)))","v":13.8},{"$f":"IF($H863>$C863,INDEX(AB$813:AB862,MATCH($C863,$F$813:$F862,0)),INDEX(AB864:AB$875,MATCH($C863,$F864:$F$875,0)))","v":2000},{"$f":"IF($H863>$C863,INDEX(AC$813:AC862,MATCH($C863,$F$813:$F862,0)),INDEX(AC864:AC$875,MATCH($C863,$F864:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H863>$C863,INDEX(AH$813:AH862,MATCH($C863,$F$813:$F862,0)),INDEX(AH864:AH$875,MATCH($C863,$F864:$F$875,0)))","v":0.4},{"$f":"IF($H863>$C863,INDEX(AI$813:AI862,MATCH($C863,$F$813:$F862,0)),INDEX(AI864:AI$875,MATCH($C863,$F864:$F$875,0)))","v":1},{"$f":"IF($H863>$C863,INDEX(AJ$813:AJ862,MATCH($C863,$F$813:$F862,0)),INDEX(AJ864:AJ$875,MATCH($C863,$F864:$F$875,0)))","v":0},{"$f":"IF($H863>$C863,INDEX(AK$813:AK862,MATCH($C863,$F$813:$F862,0)),INDEX(AK864:AK$875,MATCH($C863,$F864:$F$875,0)))","v":0},{"$f":"IF($H863>$C863,INDEX(AL$813:AL862,MATCH($C863,$F$813:$F862,0)),INDEX(AL864:AL$875,MATCH($C863,$F864:$F$875,0)))","v":0.21313108553955096},{"$f":"IF($H863>$C863,INDEX(AM$813:AM862,MATCH($C863,$F$813:$F862,0)),INDEX(AM864:AM$875,MATCH($C863,$F864:$F$875,0)))","v":0.91515316069847907},{"$f":"IF($H863>$C863,INDEX(AN$813:AN862,MATCH($C863,$F$813:$F862,0)),INDEX(AN864:AN$875,MATCH($C863,$F864:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H863>$C863,INDEX(AQ$813:AQ862,MATCH($C863,$F$813:$F862,0)),INDEX(AQ864:AQ$875,MATCH($C863,$F864:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H863>$C863,INDEX(AR$813:AR862,MATCH($C863,$F$813:$F862,0)),INDEX(AR864:AR$875,MATCH($C863,$F864:$F$875,0)))","v":9318},{"$f":"IF($H863>$C863,INDEX(AS$813:AS862,MATCH($C863,$F$813:$F862,0)),INDEX(AS864:AS$875,MATCH($C863,$F864:$F$875,0)))","v":0},{"$f":"IF($H863>$C863,INDEX(AT$813:AT862,MATCH($C863,$F$813:$F862,0)),INDEX(AT864:AT$875,MATCH($C863,$F864:$F$875,0)))","v":99723.78504876855},{"$f":"IF($H863>$C863,INDEX(AU$813:AU862,MATCH($C863,$F$813:$F862,0)),INDEX(AU864:AU$875,MATCH($C863,$F864:$F$875,0)))","v":0.6},{"$f":"IF($H863>$C863,INDEX(AV$813:AV862,MATCH($C863,$F$813:$F862,0)),INDEX(AV864:AV$875,MATCH($C863,$F864:$F$875,0)))","v":119426},{"$f":"IF($H863>$C863,INDEX(AW$813:AW862,MATCH($C863,$F$813:$F862,0)),INDEX(AW864:AW$875,MATCH($C863,$F864:$F$875,0)))","v":3589},{"$f":"IF($H863>$C863,INDEX(AX$813:AX862,MATCH($C863,$F$813:$F862,0)),INDEX(AX864:AX$875,MATCH($C863,$F864:$F$875,0)))","v":0.2},{"$f":"IF($H863>$C863,INDEX(AY$813:AY862,MATCH($C863,$F$813:$F862,0)),INDEX(AY864:AY$875,MATCH($C863,$F864:$F$875,0)))","v":16},{"$f":"IF($H863>$C863,INDEX(AZ$813:AZ862,MATCH($C863,$F$813:$F862,0)),INDEX(AZ864:AZ$875,MATCH($C863,$F864:$F$875,0)))","v":150000},null,{"$f":"IF($H863>$C863,INDEX(BB$813:BB862,MATCH($C863,$F$813:$F862,0)),INDEX(BB864:BB$875,MATCH($C863,$F864:$F$875,0)))","v":66861.869366988802},{"$f":"IF($H863>$C863,INDEX(BC$813:BC862,MATCH($C863,$F$813:$F862,0)),INDEX(BC864:BC$875,MATCH($C863,$F864:$F$875,0)))","v":1.0607508542647059},{"$f":"IF($H863>$C863,INDEX(BD$813:BD862,MATCH($C863,$F$813:$F862,0)),INDEX(BD864:BD$875,MATCH($C863,$F864:$F$875,0)))","v":2400},{"$f":"IF($H863>$C863,INDEX(BE$813:BE862,MATCH($C863,$F$813:$F862,0)),INDEX(BE864:BE$875,MATCH($C863,$F864:$F$875,0)))","v":3},{"$f":"IF($H863>$C863,INDEX(BF$813:BF862,MATCH($C863,$F$813:$F862,0)),INDEX(BF864:BF$875,MATCH($C863,$F864:$F$875,0)))","v":0},{"$f":"IF($H863>$C863,INDEX(BG$813:BG862,MATCH($C863,$F$813:$F862,0)),INDEX(BG864:BG$875,MATCH($C863,$F864:$F$875,0)))","v":9600},{"$f":"IF($H863>$C863,INDEX(BH$813:BH862,MATCH($C863,$F$813:$F862,0)),INDEX(BH864:BH$875,MATCH($C863,$F864:$F$875,0)))","v":3},{"$f":"IF($H863>$C863,INDEX(BI$813:BI862,MATCH($C863,$F$813:$F862,0)),INDEX(BI864:BI$875,MATCH($C863,$F864:$F$875,0)))","v":1},{"$f":"IF($H863>$C863,INDEX(BJ$813:BJ862,MATCH($C863,$F$813:$F862,0)),INDEX(BJ864:BJ$875,MATCH($C863,$F864:$F$875,0)))","v":99723.78504876855},null,{"$f":"IF($H863>$C863,INDEX(BL$813:BL862,MATCH($C863,$F$813:$F862,0)),INDEX(BL864:BL$875,MATCH($C863,$F864:$F$875,0)))","v":1},null,{"$f":"IF($H863>$C863,INDEX(BN$813:BN862,MATCH($C863,$F$813:$F862,0)),INDEX(BN864:BN$875,MATCH($C863,$F864:$F$875,0)))","v":14250.342799389971},{"$f":"IF($H863>$C863,INDEX(BO$813:BO862,MATCH($C863,$F$813:$F862,0)),INDEX(BO864:BO$875,MATCH($C863,$F864:$F$875,0)))","v":157903.30912883286}]
[null,17.100000000000001,18.100000000000001,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H864)),ABS($E$813:$E$875-H864),0))","v":18},0,0,0,17,17,{"$f":"IF($H864>$C864,INDEX(J$813:J863,MATCH($C864,$F$813:$F863,0)),INDEX(J865:J$875,MATCH($C864,$F865:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H864>$C864,INDEX(K$813:K863,MATCH($C864,$F$813:$F863,0)),INDEX(K865:K$875,MATCH($C864,$F865:$F$875,0)))","v":"Volvo"},{"$f":"IF($H864>$C864,INDEX(L$813:L863,MATCH($C864,$F$813:$F863,0)),INDEX(L865:L$875,MATCH($C864,$F865:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H864>$C864,INDEX(M$813:M863,MATCH($C864,$F$813:$F863,0)),INDEX(M865:M$875,MATCH($C864,$F865:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H864>$C864,INDEX(N$813:N863,MATCH($C864,$F$813:$F863,0)),INDEX(N865:N$875,MATCH($C864,$F865:$F$875,0)))","v":2003},1983,{"$f":"IF($H864>$C864,INDEX(P$813:P863,MATCH($C864,$F$813:$F863,0)),INDEX(P865:P$875,MATCH($C864,$F865:$F$875,0)))","v":0},{"$f":"IF($H864>$C864,INDEX(Q$813:Q863,MATCH($C864,$F$813:$F863,0)),INDEX(Q865:Q$875,MATCH($C864,$F865:$F$875,0)))","v":0},{"$f":"IF($H864>$C864,INDEX(R$813:R863,MATCH($C864,$F$813:$F863,0)),INDEX(R865:R$875,MATCH($C864,$F865:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H864,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":1.4126033436759999},null,{"$f":"IF($H864>$C864,INDEX(V$813:V863,MATCH($C864,$F$813:$F863,0)),INDEX(V865:V$875,MATCH($C864,$F865:$F$875,0)))","v":3.582896479490448E-2},{"$f":"IF($H864>$C864,INDEX(W$813:W863,MATCH($C864,$F$813:$F863,0)),INDEX(W865:W$875,MATCH($C864,$F865:$F$875,0)))","v":36276.788718490541},{"$f":"IF($H864>$C864,INDEX(X$813:X863,MATCH($C864,$F$813:$F863,0)),INDEX(X865:X$875,MATCH($C864,$F865:$F$875,0)))","v":1650000},{"$f":"IF($H864>$C864,INDEX(Y$813:Y863,MATCH($C864,$F$813:$F863,0)),INDEX(Y865:Y$875,MATCH($C864,$F865:$F$875,0)))","v":0},{"$f":"IF($H864>$C864,INDEX(Z$813:Z863,MATCH($C864,$F$813:$F863,0)),INDEX(Z865:Z$875,MATCH($C864,$F865:$F$875,0)))","v":656860},{"$f":"IF($H864>$C864,INDEX(AA$813:AA863,MATCH($C864,$F$813:$F863,0)),INDEX(AA865:AA$875,MATCH($C864,$F865:$F$875,0)))","v":13.8},{"$f":"IF($H864>$C864,INDEX(AB$813:AB863,MATCH($C864,$F$813:$F863,0)),INDEX(AB865:AB$875,MATCH($C864,$F865:$F$875,0)))","v":2000},{"$f":"IF($H864>$C864,INDEX(AC$813:AC863,MATCH($C864,$F$813:$F863,0)),INDEX(AC865:AC$875,MATCH($C864,$F865:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H864>$C864,INDEX(AH$813:AH863,MATCH($C864,$F$813:$F863,0)),INDEX(AH865:AH$875,MATCH($C864,$F865:$F$875,0)))","v":0.4},{"$f":"IF($H864>$C864,INDEX(AI$813:AI863,MATCH($C864,$F$813:$F863,0)),INDEX(AI865:AI$875,MATCH($C864,$F865:$F$875,0)))","v":1},{"$f":"IF($H864>$C864,INDEX(AJ$813:AJ863,MATCH($C864,$F$813:$F863,0)),INDEX(AJ865:AJ$875,MATCH($C864,$F865:$F$875,0)))","v":0},{"$f":"IF($H864>$C864,INDEX(AK$813:AK863,MATCH($C864,$F$813:$F863,0)),INDEX(AK865:AK$875,MATCH($C864,$F865:$F$875,0)))","v":0},{"$f":"IF($H864>$C864,INDEX(AL$813:AL863,MATCH($C864,$F$813:$F863,0)),INDEX(AL865:AL$875,MATCH($C864,$F865:$F$875,0)))","v":0.12373340307395188},{"$f":"IF($H864>$C864,INDEX(AM$813:AM863,MATCH($C864,$F$813:$F863,0)),INDEX(AM865:AM$875,MATCH($C864,$F865:$F$875,0)))","v":0.95074210718596608},{"$f":"IF($H864>$C864,INDEX(AN$813:AN863,MATCH($C864,$F$813:$F863,0)),INDEX(AN865:AN$875,MATCH($C864,$F865:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H864>$C864,INDEX(AQ$813:AQ863,MATCH($C864,$F$813:$F863,0)),INDEX(AQ865:AQ$875,MATCH($C864,$F865:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H864>$C864,INDEX(AR$813:AR863,MATCH($C864,$F$813:$F863,0)),INDEX(AR865:AR$875,MATCH($C864,$F865:$F$875,0)))","v":9318},{"$f":"IF($H864>$C864,INDEX(AS$813:AS863,MATCH($C864,$F$813:$F863,0)),INDEX(AS865:AS$875,MATCH($C864,$F865:$F$875,0)))","v":0},{"$f":"IF($H864>$C864,INDEX(AT$813:AT863,MATCH($C864,$F$813:$F863,0)),INDEX(AT865:AT$875,MATCH($C864,$F865:$F$875,0)))","v":75597.45188836765},{"$f":"IF($H864>$C864,INDEX(AU$813:AU863,MATCH($C864,$F$813:$F863,0)),INDEX(AU865:AU$875,MATCH($C864,$F865:$F$875,0)))","v":0.6},{"$f":"IF($H864>$C864,INDEX(AV$813:AV863,MATCH($C864,$F$813:$F863,0)),INDEX(AV865:AV$875,MATCH($C864,$F865:$F$875,0)))","v":119426},{"$f":"IF($H864>$C864,INDEX(AW$813:AW863,MATCH($C864,$F$813:$F863,0)),INDEX(AW865:AW$875,MATCH($C864,$F865:$F$875,0)))","v":3589},{"$f":"IF($H864>$C864,INDEX(AX$813:AX863,MATCH($C864,$F$813:$F863,0)),INDEX(AX865:AX$875,MATCH($C864,$F865:$F$875,0)))","v":0.2},{"$f":"IF($H864>$C864,INDEX(AY$813:AY863,MATCH($C864,$F$813:$F863,0)),INDEX(AY865:AY$875,MATCH($C864,$F865:$F$875,0)))","v":16},{"$f":"IF($H864>$C864,INDEX(AZ$813:AZ863,MATCH($C864,$F$813:$F863,0)),INDEX(AZ865:AZ$875,MATCH($C864,$F865:$F$875,0)))","v":150000},null,{"$f":"IF($H864>$C864,INDEX(BB$813:BB863,MATCH($C864,$F$813:$F863,0)),INDEX(BB865:BB$875,MATCH($C864,$F865:$F$875,0)))","v":36276.788718490541},{"$f":"IF($H864>$C864,INDEX(BC$813:BC863,MATCH($C864,$F$813:$F863,0)),INDEX(BC865:BC$875,MATCH($C864,$F865:$F$875,0)))","v":1.2893492930515893},{"$f":"IF($H864>$C864,INDEX(BD$813:BD863,MATCH($C864,$F$813:$F863,0)),INDEX(BD865:BD$875,MATCH($C864,$F865:$F$875,0)))","v":2400},{"$f":"IF($H864>$C864,INDEX(BE$813:BE863,MATCH($C864,$F$813:$F863,0)),INDEX(BE865:BE$875,MATCH($C864,$F865:$F$875,0)))","v":3},{"$f":"IF($H864>$C864,INDEX(BF$813:BF863,MATCH($C864,$F$813:$F863,0)),INDEX(BF865:BF$875,MATCH($C864,$F865:$F$875,0)))","v":3.3333333333333331E-3},{"$f":"IF($H864>$C864,INDEX(BG$813:BG863,MATCH($C864,$F$813:$F863,0)),INDEX(BG865:BG$875,MATCH($C864,$F865:$F$875,0)))","v":9600},{"$f":"IF($H864>$C864,INDEX(BH$813:BH863,MATCH($C864,$F$813:$F863,0)),INDEX(BH865:BH$875,MATCH($C864,$F865:$F$875,0)))","v":3},{"$f":"IF($H864>$C864,INDEX(BI$813:BI863,MATCH($C864,$F$813:$F863,0)),INDEX(BI865:BI$875,MATCH($C864,$F865:$F$875,0)))","v":1},{"$f":"IF($H864>$C864,INDEX(BJ$813:BJ863,MATCH($C864,$F$813:$F863,0)),INDEX(BJ865:BJ$875,MATCH($C864,$F865:$F$875,0)))","v":75597.45188836765},null,{"$f":"IF($H864>$C864,INDEX(BL$813:BL863,MATCH($C864,$F$813:$F863,0)),INDEX(BL865:BL$875,MATCH($C864,$F865:$F$875,0)))","v":1},null,{"$f":"IF($H864>$C864,INDEX(BN$813:BN863,MATCH($C864,$F$813:$F863,0)),INDEX(BN865:BN$875,MATCH($C864,$F865:$F$875,0)))","v":4488.6505207335804},{"$f":"IF($H864>$C864,INDEX(BO$813:BO863,MATCH($C864,$F$813:$F863,0)),INDEX(BO865:BO$875,MATCH($C864,$F865:$F$875,0)))","v":157903.30912883286}]
[null,17.2,18.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H865)),ABS($E$813:$E$875-H865),0))","v":18},0,0,0,17,17,{"$f":"IF($H865>$C865,INDEX(J$813:J864,MATCH($C865,$F$813:$F864,0)),INDEX(J866:J$875,MATCH($C865,$F866:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H865>$C865,INDEX(K$813:K864,MATCH($C865,$F$813:$F864,0)),INDEX(K866:K$875,MATCH($C865,$F866:$F$875,0)))","v":"Man"},{"$f":"IF($H865>$C865,INDEX(L$813:L864,MATCH($C865,$F$813:$F864,0)),INDEX(L866:L$875,MATCH($C865,$F866:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H865>$C865,INDEX(M$813:M864,MATCH($C865,$F$813:$F864,0)),INDEX(M866:M$875,MATCH($C865,$F866:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H865>$C865,INDEX(N$813:N864,MATCH($C865,$F$813:$F864,0)),INDEX(N866:N$875,MATCH($C865,$F866:$F$875,0)))","v":2003},1983,{"$f":"IF($H865>$C865,INDEX(P$813:P864,MATCH($C865,$F$813:$F864,0)),INDEX(P866:P$875,MATCH($C865,$F866:$F$875,0)))","v":0},{"$f":"IF($H865>$C865,INDEX(Q$813:Q864,MATCH($C865,$F$813:$F864,0)),INDEX(Q866:Q$875,MATCH($C865,$F866:$F$875,0)))","v":0},{"$f":"IF($H865>$C865,INDEX(R$813:R864,MATCH($C865,$F$813:$F864,0)),INDEX(R866:R$875,MATCH($C865,$F866:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H865,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":1.4126033436759999},null,{"$f":"IF($H865>$C865,INDEX(V$813:V864,MATCH($C865,$F$813:$F864,0)),INDEX(V866:V$875,MATCH($C865,$F866:$F$875,0)))","v":1.1573894084309554E-2},{"$f":"IF($H865>$C865,INDEX(W$813:W864,MATCH($C865,$F$813:$F864,0)),INDEX(W866:W$875,MATCH($C865,$F866:$F$875,0)))","v":32688.602019939877},{"$f":"IF($H865>$C865,INDEX(X$813:X864,MATCH($C865,$F$813:$F864,0)),INDEX(X866:X$875,MATCH($C865,$F866:$F$875,0)))","v":1650000},{"$f":"IF($H865>$C865,INDEX(Y$813:Y864,MATCH($C865,$F$813:$F864,0)),INDEX(Y866:Y$875,MATCH($C865,$F866:$F$875,0)))","v":0},{"$f":"IF($H865>$C865,INDEX(Z$813:Z864,MATCH($C865,$F$813:$F864,0)),INDEX(Z866:Z$875,MATCH($C865,$F866:$F$875,0)))","v":656860},{"$f":"IF($H865>$C865,INDEX(AA$813:AA864,MATCH($C865,$F$813:$F864,0)),INDEX(AA866:AA$875,MATCH($C865,$F866:$F$875,0)))","v":13.8},{"$f":"IF($H865>$C865,INDEX(AB$813:AB864,MATCH($C865,$F$813:$F864,0)),INDEX(AB866:AB$875,MATCH($C865,$F866:$F$875,0)))","v":2000},{"$f":"IF($H865>$C865,INDEX(AC$813:AC864,MATCH($C865,$F$813:$F864,0)),INDEX(AC866:AC$875,MATCH($C865,$F866:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H865>$C865,INDEX(AH$813:AH864,MATCH($C865,$F$813:$F864,0)),INDEX(AH866:AH$875,MATCH($C865,$F866:$F$875,0)))","v":0.4},{"$f":"IF($H865>$C865,INDEX(AI$813:AI864,MATCH($C865,$F$813:$F864,0)),INDEX(AI866:AI$875,MATCH($C865,$F866:$F$875,0)))","v":1},{"$f":"IF($H865>$C865,INDEX(AJ$813:AJ864,MATCH($C865,$F$813:$F864,0)),INDEX(AJ866:AJ$875,MATCH($C865,$F866:$F$875,0)))","v":0},{"$f":"IF($H865>$C865,INDEX(AK$813:AK864,MATCH($C865,$F$813:$F864,0)),INDEX(AK866:AK$875,MATCH($C865,$F866:$F$875,0)))","v":0},{"$f":"IF($H865>$C865,INDEX(AL$813:AL864,MATCH($C865,$F$813:$F864,0)),INDEX(AL866:AL$875,MATCH($C865,$F866:$F$875,0)))","v":0.12373340307395188},{"$f":"IF($H865>$C865,INDEX(AM$813:AM864,MATCH($C865,$F$813:$F864,0)),INDEX(AM866:AM$875,MATCH($C865,$F866:$F$875,0)))","v":0.95074210718596608},{"$f":"IF($H865>$C865,INDEX(AN$813:AN864,MATCH($C865,$F$813:$F864,0)),INDEX(AN866:AN$875,MATCH($C865,$F866:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H865>$C865,INDEX(AQ$813:AQ864,MATCH($C865,$F$813:$F864,0)),INDEX(AQ866:AQ$875,MATCH($C865,$F866:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H865>$C865,INDEX(AR$813:AR864,MATCH($C865,$F$813:$F864,0)),INDEX(AR866:AR$875,MATCH($C865,$F866:$F$875,0)))","v":9318},{"$f":"IF($H865>$C865,INDEX(AS$813:AS864,MATCH($C865,$F$813:$F864,0)),INDEX(AS866:AS$875,MATCH($C865,$F866:$F$875,0)))","v":0},{"$f":"IF($H865>$C865,INDEX(AT$813:AT864,MATCH($C865,$F$813:$F864,0)),INDEX(AT866:AT$875,MATCH($C865,$F866:$F$875,0)))","v":70947.025905254239},{"$f":"IF($H865>$C865,INDEX(AU$813:AU864,MATCH($C865,$F$813:$F864,0)),INDEX(AU866:AU$875,MATCH($C865,$F866:$F$875,0)))","v":0.6},{"$f":"IF($H865>$C865,INDEX(AV$813:AV864,MATCH($C865,$F$813:$F864,0)),INDEX(AV866:AV$875,MATCH($C865,$F866:$F$875,0)))","v":119426},{"$f":"IF($H865>$C865,INDEX(AW$813:AW864,MATCH($C865,$F$813:$F864,0)),INDEX(AW866:AW$875,MATCH($C865,$F866:$F$875,0)))","v":3589},{"$f":"IF($H865>$C865,INDEX(AX$813:AX864,MATCH($C865,$F$813:$F864,0)),INDEX(AX866:AX$875,MATCH($C865,$F866:$F$875,0)))","v":0.2},{"$f":"IF($H865>$C865,INDEX(AY$813:AY864,MATCH($C865,$F$813:$F864,0)),INDEX(AY866:AY$875,MATCH($C865,$F866:$F$875,0)))","v":16},{"$f":"IF($H865>$C865,INDEX(AZ$813:AZ864,MATCH($C865,$F$813:$F864,0)),INDEX(AZ866:AZ$875,MATCH($C865,$F866:$F$875,0)))","v":150000},null,{"$f":"IF($H865>$C865,INDEX(BB$813:BB864,MATCH($C865,$F$813:$F864,0)),INDEX(BB866:BB$875,MATCH($C865,$F866:$F$875,0)))","v":32688.602019939877},{"$f":"IF($H865>$C865,INDEX(BC$813:BC864,MATCH($C865,$F$813:$F864,0)),INDEX(BC866:BC$875,MATCH($C865,$F866:$F$875,0)))","v":1.2893492930515893},{"$f":"IF($H865>$C865,INDEX(BD$813:BD864,MATCH($C865,$F$813:$F864,0)),INDEX(BD866:BD$875,MATCH($C865,$F866:$F$875,0)))","v":2400},{"$f":"IF($H865>$C865,INDEX(BE$813:BE864,MATCH($C865,$F$813:$F864,0)),INDEX(BE866:BE$875,MATCH($C865,$F866:$F$875,0)))","v":3},{"$f":"IF($H865>$C865,INDEX(BF$813:BF864,MATCH($C865,$F$813:$F864,0)),INDEX(BF866:BF$875,MATCH($C865,$F866:$F$875,0)))","v":0},{"$f":"IF($H865>$C865,INDEX(BG$813:BG864,MATCH($C865,$F$813:$F864,0)),INDEX(BG866:BG$875,MATCH($C865,$F866:$F$875,0)))","v":9600},{"$f":"IF($H865>$C865,INDEX(BH$813:BH864,MATCH($C865,$F$813:$F864,0)),INDEX(BH866:BH$875,MATCH($C865,$F866:$F$875,0)))","v":3},{"$f":"IF($H865>$C865,INDEX(BI$813:BI864,MATCH($C865,$F$813:$F864,0)),INDEX(BI866:BI$875,MATCH($C865,$F866:$F$875,0)))","v":1},{"$f":"IF($H865>$C865,INDEX(BJ$813:BJ864,MATCH($C865,$F$813:$F864,0)),INDEX(BJ866:BJ$875,MATCH($C865,$F866:$F$875,0)))","v":70947.025905254239},null,{"$f":"IF($H865>$C865,INDEX(BL$813:BL864,MATCH($C865,$F$813:$F864,0)),INDEX(BL866:BL$875,MATCH($C865,$F866:$F$875,0)))","v":1},null,{"$f":"IF($H865>$C865,INDEX(BN$813:BN864,MATCH($C865,$F$813:$F864,0)),INDEX(BN866:BN$875,MATCH($C865,$F866:$F$875,0)))","v":4044.6719696572186},{"$f":"IF($H865>$C865,INDEX(BO$813:BO864,MATCH($C865,$F$813:$F864,0)),INDEX(BO866:BO$875,MATCH($C865,$F866:$F$875,0)))","v":157903.30912883286}]
[null,17.3,18.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H866)),ABS($E$813:$E$875-H866),0))","v":18},0,0,0,17,17,{"$f":"IF($H866>$C866,INDEX(J$813:J865,MATCH($C866,$F$813:$F865,0)),INDEX(J867:J$875,MATCH($C866,$F867:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H866>$C866,INDEX(K$813:K865,MATCH($C866,$F$813:$F865,0)),INDEX(K867:K$875,MATCH($C866,$F867:$F$875,0)))","v":"Scania"},{"$f":"IF($H866>$C866,INDEX(L$813:L865,MATCH($C866,$F$813:$F865,0)),INDEX(L867:L$875,MATCH($C866,$F867:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H866>$C866,INDEX(M$813:M865,MATCH($C866,$F$813:$F865,0)),INDEX(M867:M$875,MATCH($C866,$F867:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H866>$C866,INDEX(N$813:N865,MATCH($C866,$F$813:$F865,0)),INDEX(N867:N$875,MATCH($C866,$F867:$F$875,0)))","v":2003},1983,{"$f":"IF($H866>$C866,INDEX(P$813:P865,MATCH($C866,$F$813:$F865,0)),INDEX(P867:P$875,MATCH($C866,$F867:$F$875,0)))","v":0},{"$f":"IF($H866>$C866,INDEX(Q$813:Q865,MATCH($C866,$F$813:$F865,0)),INDEX(Q867:Q$875,MATCH($C866,$F867:$F$875,0)))","v":0},{"$f":"IF($H866>$C866,INDEX(R$813:R865,MATCH($C866,$F$813:$F865,0)),INDEX(R867:R$875,MATCH($C866,$F867:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H866,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":1.4126033436759999},null,{"$f":"IF($H866>$C866,INDEX(V$813:V865,MATCH($C866,$F$813:$F865,0)),INDEX(V867:V$875,MATCH($C866,$F867:$F$875,0)))","v":1.1055717404655864E-2},{"$f":"IF($H866>$C866,INDEX(W$813:W865,MATCH($C866,$F$813:$F865,0)),INDEX(W867:W$875,MATCH($C866,$F867:$F$875,0)))","v":34898.635972879194},{"$f":"IF($H866>$C866,INDEX(X$813:X865,MATCH($C866,$F$813:$F865,0)),INDEX(X867:X$875,MATCH($C866,$F867:$F$875,0)))","v":1650000},{"$f":"IF($H866>$C866,INDEX(Y$813:Y865,MATCH($C866,$F$813:$F865,0)),INDEX(Y867:Y$875,MATCH($C866,$F867:$F$875,0)))","v":0},{"$f":"IF($H866>$C866,INDEX(Z$813:Z865,MATCH($C866,$F$813:$F865,0)),INDEX(Z867:Z$875,MATCH($C866,$F867:$F$875,0)))","v":656860},{"$f":"IF($H866>$C866,INDEX(AA$813:AA865,MATCH($C866,$F$813:$F865,0)),INDEX(AA867:AA$875,MATCH($C866,$F867:$F$875,0)))","v":13.8},{"$f":"IF($H866>$C866,INDEX(AB$813:AB865,MATCH($C866,$F$813:$F865,0)),INDEX(AB867:AB$875,MATCH($C866,$F867:$F$875,0)))","v":2000},{"$f":"IF($H866>$C866,INDEX(AC$813:AC865,MATCH($C866,$F$813:$F865,0)),INDEX(AC867:AC$875,MATCH($C866,$F867:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H866>$C866,INDEX(AH$813:AH865,MATCH($C866,$F$813:$F865,0)),INDEX(AH867:AH$875,MATCH($C866,$F867:$F$875,0)))","v":0.4},{"$f":"IF($H866>$C866,INDEX(AI$813:AI865,MATCH($C866,$F$813:$F865,0)),INDEX(AI867:AI$875,MATCH($C866,$F867:$F$875,0)))","v":1},{"$f":"IF($H866>$C866,INDEX(AJ$813:AJ865,MATCH($C866,$F$813:$F865,0)),INDEX(AJ867:AJ$875,MATCH($C866,$F867:$F$875,0)))","v":0},{"$f":"IF($H866>$C866,INDEX(AK$813:AK865,MATCH($C866,$F$813:$F865,0)),INDEX(AK867:AK$875,MATCH($C866,$F867:$F$875,0)))","v":0},{"$f":"IF($H866>$C866,INDEX(AL$813:AL865,MATCH($C866,$F$813:$F865,0)),INDEX(AL867:AL$875,MATCH($C866,$F867:$F$875,0)))","v":0.12373340307395188},{"$f":"IF($H866>$C866,INDEX(AM$813:AM865,MATCH($C866,$F$813:$F865,0)),INDEX(AM867:AM$875,MATCH($C866,$F867:$F$875,0)))","v":0.95074210718596608},{"$f":"IF($H866>$C866,INDEX(AN$813:AN865,MATCH($C866,$F$813:$F865,0)),INDEX(AN867:AN$875,MATCH($C866,$F867:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H866>$C866,INDEX(AQ$813:AQ865,MATCH($C866,$F$813:$F865,0)),INDEX(AQ867:AQ$875,MATCH($C866,$F867:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H866>$C866,INDEX(AR$813:AR865,MATCH($C866,$F$813:$F865,0)),INDEX(AR867:AR$875,MATCH($C866,$F867:$F$875,0)))","v":9318},{"$f":"IF($H866>$C866,INDEX(AS$813:AS865,MATCH($C866,$F$813:$F865,0)),INDEX(AS867:AS$875,MATCH($C866,$F867:$F$875,0)))","v":0},{"$f":"IF($H866>$C866,INDEX(AT$813:AT865,MATCH($C866,$F$813:$F865,0)),INDEX(AT867:AT$875,MATCH($C866,$F867:$F$875,0)))","v":73796.531620096561},{"$f":"IF($H866>$C866,INDEX(AU$813:AU865,MATCH($C866,$F$813:$F865,0)),INDEX(AU867:AU$875,MATCH($C866,$F867:$F$875,0)))","v":0.6},{"$f":"IF($H866>$C866,INDEX(AV$813:AV865,MATCH($C866,$F$813:$F865,0)),INDEX(AV867:AV$875,MATCH($C866,$F867:$F$875,0)))","v":119426},{"$f":"IF($H866>$C866,INDEX(AW$813:AW865,MATCH($C866,$F$813:$F865,0)),INDEX(AW867:AW$875,MATCH($C866,$F867:$F$875,0)))","v":3589},{"$f":"IF($H866>$C866,INDEX(AX$813:AX865,MATCH($C866,$F$813:$F865,0)),INDEX(AX867:AX$875,MATCH($C866,$F867:$F$875,0)))","v":0.2},{"$f":"IF($H866>$C866,INDEX(AY$813:AY865,MATCH($C866,$F$813:$F865,0)),INDEX(AY867:AY$875,MATCH($C866,$F867:$F$875,0)))","v":16},{"$f":"IF($H866>$C866,INDEX(AZ$813:AZ865,MATCH($C866,$F$813:$F865,0)),INDEX(AZ867:AZ$875,MATCH($C866,$F867:$F$875,0)))","v":150000},null,{"$f":"IF($H866>$C866,INDEX(BB$813:BB865,MATCH($C866,$F$813:$F865,0)),INDEX(BB867:BB$875,MATCH($C866,$F867:$F$875,0)))","v":34898.635972879194},{"$f":"IF($H866>$C866,INDEX(BC$813:BC865,MATCH($C866,$F$813:$F865,0)),INDEX(BC867:BC$875,MATCH($C866,$F867:$F$875,0)))","v":1.2893492930515893},{"$f":"IF($H866>$C866,INDEX(BD$813:BD865,MATCH($C866,$F$813:$F865,0)),INDEX(BD867:BD$875,MATCH($C866,$F867:$F$875,0)))","v":2400},{"$f":"IF($H866>$C866,INDEX(BE$813:BE865,MATCH($C866,$F$813:$F865,0)),INDEX(BE867:BE$875,MATCH($C866,$F867:$F$875,0)))","v":3},{"$f":"IF($H866>$C866,INDEX(BF$813:BF865,MATCH($C866,$F$813:$F865,0)),INDEX(BF867:BF$875,MATCH($C866,$F867:$F$875,0)))","v":0},{"$f":"IF($H866>$C866,INDEX(BG$813:BG865,MATCH($C866,$F$813:$F865,0)),INDEX(BG867:BG$875,MATCH($C866,$F867:$F$875,0)))","v":9600},{"$f":"IF($H866>$C866,INDEX(BH$813:BH865,MATCH($C866,$F$813:$F865,0)),INDEX(BH867:BH$875,MATCH($C866,$F867:$F$875,0)))","v":3},{"$f":"IF($H866>$C866,INDEX(BI$813:BI865,MATCH($C866,$F$813:$F865,0)),INDEX(BI867:BI$875,MATCH($C866,$F867:$F$875,0)))","v":1},{"$f":"IF($H866>$C866,INDEX(BJ$813:BJ865,MATCH($C866,$F$813:$F865,0)),INDEX(BJ867:BJ$875,MATCH($C866,$F867:$F$875,0)))","v":73796.531620096561},null,{"$f":"IF($H866>$C866,INDEX(BL$813:BL865,MATCH($C866,$F$813:$F865,0)),INDEX(BL867:BL$875,MATCH($C866,$F867:$F$875,0)))","v":1},null,{"$f":"IF($H866>$C866,INDEX(BN$813:BN865,MATCH($C866,$F$813:$F865,0)),INDEX(BN867:BN$875,MATCH($C866,$F867:$F$875,0)))","v":4318.1269915633784},{"$f":"IF($H866>$C866,INDEX(BO$813:BO865,MATCH($C866,$F$813:$F865,0)),INDEX(BO867:BO$875,MATCH($C866,$F867:$F$875,0)))","v":157903.30912883286}]
[null,18.100000000000001,18.100000000000001,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H867)),ABS($E$813:$E$875-H867),0))","v":18},18,18.100000000000001,1,18,18,"Lastbil MED anhænger","Volvo","Mest typiske","Mest typiske",2003,1982,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H867,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":1.0968146893770001},null,3.582896479490448E-2,36276.788718490541,1650000,0,656860,13.8,2000,{"$f":"BL867*AH867","v":0.4},null,null,null,null,0.4,1,0,0,0.12373340307395188,{"$f":"1-AL867/(X867/Z867)","v":0.95074210718596608},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ867","v":75597.45188836765},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W867","v":36276.788718490541},1.2893492930515893,{"$f":"12*800*25%","v":2400},3,3.3333333333333331E-3,{"$f":"12*800","v":9600},3,1,{"$f":"PRODUCT(BB867:BC867)+PRODUCT(BD867:BF867)+PRODUCT(BG867:BI867)","v":75597.45188836765},null,{"$f":"BL770","v":1},null,{"$f":"AL867*W867","v":4488.6505207335804},{"$f":"-PMT(Lånerente,AA867,X867)","v":157903.30912883286}]
[null,18.2,18.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H868)),ABS($E$813:$E$875-H868),0))","v":18},18,18.2,1,18,18,{"$f":"J867","v":"Lastbil MED anhænger"},"Man","Mest typiske","Mest typiske",{"$f":"N867","v":2003},1982,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H868,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":1.0968146893770001},null,1.1573894084309554E-2,32688.602019939877,1650000,0,656860,13.8,2000,{"$f":"BL868*AH868","v":0.4},null,null,null,null,0.4,1,0,0,0.12373340307395188,{"$f":"1-AL868/(X868/Z868)","v":0.95074210718596608},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ868","v":70947.025905254239},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W868","v":32688.602019939877},1.2893492930515893,2400,3,0,9600,3,1,{"$f":"PRODUCT(BB868:BC868)+PRODUCT(BD868:BF868)+PRODUCT(BG868:BI868)","v":70947.025905254239},null,{"$f":"BL867","v":1},null,{"$f":"AL868*W868","v":4044.6719696572186},{"$f":"-PMT(Lånerente,AA868,X868)","v":157903.30912883286}]
[null,18.3,18.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H869)),ABS($E$813:$E$875-H869),0))","v":18},18,18.3,1,18,18,{"$f":"J868","v":"Lastbil MED anhænger"},"Scania","Mest typiske","Mest typiske",{"$f":"N868","v":2003},1982,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H869,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":1.0968146893770001},null,1.1055717404655864E-2,34898.635972879194,1650000,0,656860,13.8,2000,{"$f":"BL869*AH869","v":0.4},null,null,null,null,0.4,1,0,0,0.12373340307395188,{"$f":"1-AL869/(X869/Z869)","v":0.95074210718596608},260.82,null,null,2420.8742442563484,9318,0,{"$f":"BJ869","v":73796.531620096561},0.6,{"$f":"113200*Opregn_rep","v":119426},3589,0.2,16,150000,null,{"$f":"W869","v":34898.635972879194},1.2893492930515893,2400,3,0,9600,3,1,{"$f":"PRODUCT(BB869:BC869)+PRODUCT(BD869:BF869)+PRODUCT(BG869:BI869)","v":73796.531620096561},null,{"$f":"BL868","v":1},null,{"$f":"AL869*W869","v":4318.1269915633784},{"$f":"-PMT(Lånerente,AA869,X869)","v":157903.30912883286}]
[null,19.100000000000001,18.100000000000001,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H870)),ABS($E$813:$E$875-H870),0))","v":18},0,0,0,19,19,{"$f":"IF($H870>$C870,INDEX(J$813:J869,MATCH($C870,$F$813:$F869,0)),INDEX(J871:J$875,MATCH($C870,$F871:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H870>$C870,INDEX(K$813:K869,MATCH($C870,$F$813:$F869,0)),INDEX(K871:K$875,MATCH($C870,$F871:$F$875,0)))","v":"Volvo"},{"$f":"IF($H870>$C870,INDEX(L$813:L869,MATCH($C870,$F$813:$F869,0)),INDEX(L871:L$875,MATCH($C870,$F871:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H870>$C870,INDEX(M$813:M869,MATCH($C870,$F$813:$F869,0)),INDEX(M871:M$875,MATCH($C870,$F871:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H870>$C870,INDEX(N$813:N869,MATCH($C870,$F$813:$F869,0)),INDEX(N871:N$875,MATCH($C870,$F871:$F$875,0)))","v":2003},1981,{"$f":"IF($H870>$C870,INDEX(P$813:P869,MATCH($C870,$F$813:$F869,0)),INDEX(P871:P$875,MATCH($C870,$F871:$F$875,0)))","v":0},{"$f":"IF($H870>$C870,INDEX(Q$813:Q869,MATCH($C870,$F$813:$F869,0)),INDEX(Q871:Q$875,MATCH($C870,$F871:$F$875,0)))","v":0},{"$f":"IF($H870>$C870,INDEX(R$813:R869,MATCH($C870,$F$813:$F869,0)),INDEX(R871:R$875,MATCH($C870,$F871:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H870,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":0.77649454956480002},null,{"$f":"IF($H870>$C870,INDEX(V$813:V869,MATCH($C870,$F$813:$F869,0)),INDEX(V871:V$875,MATCH($C870,$F871:$F$875,0)))","v":3.582896479490448E-2},{"$f":"IF($H870>$C870,INDEX(W$813:W869,MATCH($C870,$F$813:$F869,0)),INDEX(W871:W$875,MATCH($C870,$F871:$F$875,0)))","v":36276.788718490541},{"$f":"IF($H870>$C870,INDEX(X$813:X869,MATCH($C870,$F$813:$F869,0)),INDEX(X871:X$875,MATCH($C870,$F871:$F$875,0)))","v":1650000},{"$f":"IF($H870>$C870,INDEX(Y$813:Y869,MATCH($C870,$F$813:$F869,0)),INDEX(Y871:Y$875,MATCH($C870,$F871:$F$875,0)))","v":0},{"$f":"IF($H870>$C870,INDEX(Z$813:Z869,MATCH($C870,$F$813:$F869,0)),INDEX(Z871:Z$875,MATCH($C870,$F871:$F$875,0)))","v":656860},{"$f":"IF($H870>$C870,INDEX(AA$813:AA869,MATCH($C870,$F$813:$F869,0)),INDEX(AA871:AA$875,MATCH($C870,$F871:$F$875,0)))","v":13.8},{"$f":"IF($H870>$C870,INDEX(AB$813:AB869,MATCH($C870,$F$813:$F869,0)),INDEX(AB871:AB$875,MATCH($C870,$F871:$F$875,0)))","v":2000},{"$f":"IF($H870>$C870,INDEX(AC$813:AC869,MATCH($C870,$F$813:$F869,0)),INDEX(AC871:AC$875,MATCH($C870,$F871:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H870>$C870,INDEX(AH$813:AH869,MATCH($C870,$F$813:$F869,0)),INDEX(AH871:AH$875,MATCH($C870,$F871:$F$875,0)))","v":0.4},{"$f":"IF($H870>$C870,INDEX(AI$813:AI869,MATCH($C870,$F$813:$F869,0)),INDEX(AI871:AI$875,MATCH($C870,$F871:$F$875,0)))","v":1},{"$f":"IF($H870>$C870,INDEX(AJ$813:AJ869,MATCH($C870,$F$813:$F869,0)),INDEX(AJ871:AJ$875,MATCH($C870,$F871:$F$875,0)))","v":0},{"$f":"IF($H870>$C870,INDEX(AK$813:AK869,MATCH($C870,$F$813:$F869,0)),INDEX(AK871:AK$875,MATCH($C870,$F871:$F$875,0)))","v":0},{"$f":"IF($H870>$C870,INDEX(AL$813:AL869,MATCH($C870,$F$813:$F869,0)),INDEX(AL871:AL$875,MATCH($C870,$F871:$F$875,0)))","v":0.12373340307395188},{"$f":"IF($H870>$C870,INDEX(AM$813:AM869,MATCH($C870,$F$813:$F869,0)),INDEX(AM871:AM$875,MATCH($C870,$F871:$F$875,0)))","v":0.95074210718596608},{"$f":"IF($H870>$C870,INDEX(AN$813:AN869,MATCH($C870,$F$813:$F869,0)),INDEX(AN871:AN$875,MATCH($C870,$F871:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H870>$C870,INDEX(AQ$813:AQ869,MATCH($C870,$F$813:$F869,0)),INDEX(AQ871:AQ$875,MATCH($C870,$F871:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H870>$C870,INDEX(AR$813:AR869,MATCH($C870,$F$813:$F869,0)),INDEX(AR871:AR$875,MATCH($C870,$F871:$F$875,0)))","v":9318},{"$f":"IF($H870>$C870,INDEX(AS$813:AS869,MATCH($C870,$F$813:$F869,0)),INDEX(AS871:AS$875,MATCH($C870,$F871:$F$875,0)))","v":0},{"$f":"IF($H870>$C870,INDEX(AT$813:AT869,MATCH($C870,$F$813:$F869,0)),INDEX(AT871:AT$875,MATCH($C870,$F871:$F$875,0)))","v":75597.45188836765},{"$f":"IF($H870>$C870,INDEX(AU$813:AU869,MATCH($C870,$F$813:$F869,0)),INDEX(AU871:AU$875,MATCH($C870,$F871:$F$875,0)))","v":0.6},{"$f":"IF($H870>$C870,INDEX(AV$813:AV869,MATCH($C870,$F$813:$F869,0)),INDEX(AV871:AV$875,MATCH($C870,$F871:$F$875,0)))","v":119426},{"$f":"IF($H870>$C870,INDEX(AW$813:AW869,MATCH($C870,$F$813:$F869,0)),INDEX(AW871:AW$875,MATCH($C870,$F871:$F$875,0)))","v":3589},{"$f":"IF($H870>$C870,INDEX(AX$813:AX869,MATCH($C870,$F$813:$F869,0)),INDEX(AX871:AX$875,MATCH($C870,$F871:$F$875,0)))","v":0.2},{"$f":"IF($H870>$C870,INDEX(AY$813:AY869,MATCH($C870,$F$813:$F869,0)),INDEX(AY871:AY$875,MATCH($C870,$F871:$F$875,0)))","v":16},{"$f":"IF($H870>$C870,INDEX(AZ$813:AZ869,MATCH($C870,$F$813:$F869,0)),INDEX(AZ871:AZ$875,MATCH($C870,$F871:$F$875,0)))","v":150000},null,{"$f":"IF($H870>$C870,INDEX(BB$813:BB869,MATCH($C870,$F$813:$F869,0)),INDEX(BB871:BB$875,MATCH($C870,$F871:$F$875,0)))","v":36276.788718490541},{"$f":"IF($H870>$C870,INDEX(BC$813:BC869,MATCH($C870,$F$813:$F869,0)),INDEX(BC871:BC$875,MATCH($C870,$F871:$F$875,0)))","v":1.2893492930515893},{"$f":"IF($H870>$C870,INDEX(BD$813:BD869,MATCH($C870,$F$813:$F869,0)),INDEX(BD871:BD$875,MATCH($C870,$F871:$F$875,0)))","v":2400},{"$f":"IF($H870>$C870,INDEX(BE$813:BE869,MATCH($C870,$F$813:$F869,0)),INDEX(BE871:BE$875,MATCH($C870,$F871:$F$875,0)))","v":3},{"$f":"IF($H870>$C870,INDEX(BF$813:BF869,MATCH($C870,$F$813:$F869,0)),INDEX(BF871:BF$875,MATCH($C870,$F871:$F$875,0)))","v":3.3333333333333331E-3},{"$f":"IF($H870>$C870,INDEX(BG$813:BG869,MATCH($C870,$F$813:$F869,0)),INDEX(BG871:BG$875,MATCH($C870,$F871:$F$875,0)))","v":9600},{"$f":"IF($H870>$C870,INDEX(BH$813:BH869,MATCH($C870,$F$813:$F869,0)),INDEX(BH871:BH$875,MATCH($C870,$F871:$F$875,0)))","v":3},{"$f":"IF($H870>$C870,INDEX(BI$813:BI869,MATCH($C870,$F$813:$F869,0)),INDEX(BI871:BI$875,MATCH($C870,$F871:$F$875,0)))","v":1},{"$f":"IF($H870>$C870,INDEX(BJ$813:BJ869,MATCH($C870,$F$813:$F869,0)),INDEX(BJ871:BJ$875,MATCH($C870,$F871:$F$875,0)))","v":75597.45188836765},null,{"$f":"IF($H870>$C870,INDEX(BL$813:BL869,MATCH($C870,$F$813:$F869,0)),INDEX(BL871:BL$875,MATCH($C870,$F871:$F$875,0)))","v":1},null,{"$f":"IF($H870>$C870,INDEX(BN$813:BN869,MATCH($C870,$F$813:$F869,0)),INDEX(BN871:BN$875,MATCH($C870,$F871:$F$875,0)))","v":4488.6505207335804},{"$f":"IF($H870>$C870,INDEX(BO$813:BO869,MATCH($C870,$F$813:$F869,0)),INDEX(BO871:BO$875,MATCH($C870,$F871:$F$875,0)))","v":157903.30912883286}]
[null,19.2,18.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H871)),ABS($E$813:$E$875-H871),0))","v":18},0,0,0,19,19,{"$f":"IF($H871>$C871,INDEX(J$813:J870,MATCH($C871,$F$813:$F870,0)),INDEX(J872:J$875,MATCH($C871,$F872:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H871>$C871,INDEX(K$813:K870,MATCH($C871,$F$813:$F870,0)),INDEX(K872:K$875,MATCH($C871,$F872:$F$875,0)))","v":"Man"},{"$f":"IF($H871>$C871,INDEX(L$813:L870,MATCH($C871,$F$813:$F870,0)),INDEX(L872:L$875,MATCH($C871,$F872:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H871>$C871,INDEX(M$813:M870,MATCH($C871,$F$813:$F870,0)),INDEX(M872:M$875,MATCH($C871,$F872:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H871>$C871,INDEX(N$813:N870,MATCH($C871,$F$813:$F870,0)),INDEX(N872:N$875,MATCH($C871,$F872:$F$875,0)))","v":2003},1981,{"$f":"IF($H871>$C871,INDEX(P$813:P870,MATCH($C871,$F$813:$F870,0)),INDEX(P872:P$875,MATCH($C871,$F872:$F$875,0)))","v":0},{"$f":"IF($H871>$C871,INDEX(Q$813:Q870,MATCH($C871,$F$813:$F870,0)),INDEX(Q872:Q$875,MATCH($C871,$F872:$F$875,0)))","v":0},{"$f":"IF($H871>$C871,INDEX(R$813:R870,MATCH($C871,$F$813:$F870,0)),INDEX(R872:R$875,MATCH($C871,$F872:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H871,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":0.77649454956480002},null,{"$f":"IF($H871>$C871,INDEX(V$813:V870,MATCH($C871,$F$813:$F870,0)),INDEX(V872:V$875,MATCH($C871,$F872:$F$875,0)))","v":1.1573894084309554E-2},{"$f":"IF($H871>$C871,INDEX(W$813:W870,MATCH($C871,$F$813:$F870,0)),INDEX(W872:W$875,MATCH($C871,$F872:$F$875,0)))","v":32688.602019939877},{"$f":"IF($H871>$C871,INDEX(X$813:X870,MATCH($C871,$F$813:$F870,0)),INDEX(X872:X$875,MATCH($C871,$F872:$F$875,0)))","v":1650000},{"$f":"IF($H871>$C871,INDEX(Y$813:Y870,MATCH($C871,$F$813:$F870,0)),INDEX(Y872:Y$875,MATCH($C871,$F872:$F$875,0)))","v":0},{"$f":"IF($H871>$C871,INDEX(Z$813:Z870,MATCH($C871,$F$813:$F870,0)),INDEX(Z872:Z$875,MATCH($C871,$F872:$F$875,0)))","v":656860},{"$f":"IF($H871>$C871,INDEX(AA$813:AA870,MATCH($C871,$F$813:$F870,0)),INDEX(AA872:AA$875,MATCH($C871,$F872:$F$875,0)))","v":13.8},{"$f":"IF($H871>$C871,INDEX(AB$813:AB870,MATCH($C871,$F$813:$F870,0)),INDEX(AB872:AB$875,MATCH($C871,$F872:$F$875,0)))","v":2000},{"$f":"IF($H871>$C871,INDEX(AC$813:AC870,MATCH($C871,$F$813:$F870,0)),INDEX(AC872:AC$875,MATCH($C871,$F872:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H871>$C871,INDEX(AH$813:AH870,MATCH($C871,$F$813:$F870,0)),INDEX(AH872:AH$875,MATCH($C871,$F872:$F$875,0)))","v":0.4},{"$f":"IF($H871>$C871,INDEX(AI$813:AI870,MATCH($C871,$F$813:$F870,0)),INDEX(AI872:AI$875,MATCH($C871,$F872:$F$875,0)))","v":1},{"$f":"IF($H871>$C871,INDEX(AJ$813:AJ870,MATCH($C871,$F$813:$F870,0)),INDEX(AJ872:AJ$875,MATCH($C871,$F872:$F$875,0)))","v":0},{"$f":"IF($H871>$C871,INDEX(AK$813:AK870,MATCH($C871,$F$813:$F870,0)),INDEX(AK872:AK$875,MATCH($C871,$F872:$F$875,0)))","v":0},{"$f":"IF($H871>$C871,INDEX(AL$813:AL870,MATCH($C871,$F$813:$F870,0)),INDEX(AL872:AL$875,MATCH($C871,$F872:$F$875,0)))","v":0.12373340307395188},{"$f":"IF($H871>$C871,INDEX(AM$813:AM870,MATCH($C871,$F$813:$F870,0)),INDEX(AM872:AM$875,MATCH($C871,$F872:$F$875,0)))","v":0.95074210718596608},{"$f":"IF($H871>$C871,INDEX(AN$813:AN870,MATCH($C871,$F$813:$F870,0)),INDEX(AN872:AN$875,MATCH($C871,$F872:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H871>$C871,INDEX(AQ$813:AQ870,MATCH($C871,$F$813:$F870,0)),INDEX(AQ872:AQ$875,MATCH($C871,$F872:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H871>$C871,INDEX(AR$813:AR870,MATCH($C871,$F$813:$F870,0)),INDEX(AR872:AR$875,MATCH($C871,$F872:$F$875,0)))","v":9318},{"$f":"IF($H871>$C871,INDEX(AS$813:AS870,MATCH($C871,$F$813:$F870,0)),INDEX(AS872:AS$875,MATCH($C871,$F872:$F$875,0)))","v":0},{"$f":"IF($H871>$C871,INDEX(AT$813:AT870,MATCH($C871,$F$813:$F870,0)),INDEX(AT872:AT$875,MATCH($C871,$F872:$F$875,0)))","v":70947.025905254239},{"$f":"IF($H871>$C871,INDEX(AU$813:AU870,MATCH($C871,$F$813:$F870,0)),INDEX(AU872:AU$875,MATCH($C871,$F872:$F$875,0)))","v":0.6},{"$f":"IF($H871>$C871,INDEX(AV$813:AV870,MATCH($C871,$F$813:$F870,0)),INDEX(AV872:AV$875,MATCH($C871,$F872:$F$875,0)))","v":119426},{"$f":"IF($H871>$C871,INDEX(AW$813:AW870,MATCH($C871,$F$813:$F870,0)),INDEX(AW872:AW$875,MATCH($C871,$F872:$F$875,0)))","v":3589},{"$f":"IF($H871>$C871,INDEX(AX$813:AX870,MATCH($C871,$F$813:$F870,0)),INDEX(AX872:AX$875,MATCH($C871,$F872:$F$875,0)))","v":0.2},{"$f":"IF($H871>$C871,INDEX(AY$813:AY870,MATCH($C871,$F$813:$F870,0)),INDEX(AY872:AY$875,MATCH($C871,$F872:$F$875,0)))","v":16},{"$f":"IF($H871>$C871,INDEX(AZ$813:AZ870,MATCH($C871,$F$813:$F870,0)),INDEX(AZ872:AZ$875,MATCH($C871,$F872:$F$875,0)))","v":150000},null,{"$f":"IF($H871>$C871,INDEX(BB$813:BB870,MATCH($C871,$F$813:$F870,0)),INDEX(BB872:BB$875,MATCH($C871,$F872:$F$875,0)))","v":32688.602019939877},{"$f":"IF($H871>$C871,INDEX(BC$813:BC870,MATCH($C871,$F$813:$F870,0)),INDEX(BC872:BC$875,MATCH($C871,$F872:$F$875,0)))","v":1.2893492930515893},{"$f":"IF($H871>$C871,INDEX(BD$813:BD870,MATCH($C871,$F$813:$F870,0)),INDEX(BD872:BD$875,MATCH($C871,$F872:$F$875,0)))","v":2400},{"$f":"IF($H871>$C871,INDEX(BE$813:BE870,MATCH($C871,$F$813:$F870,0)),INDEX(BE872:BE$875,MATCH($C871,$F872:$F$875,0)))","v":3},{"$f":"IF($H871>$C871,INDEX(BF$813:BF870,MATCH($C871,$F$813:$F870,0)),INDEX(BF872:BF$875,MATCH($C871,$F872:$F$875,0)))","v":0},{"$f":"IF($H871>$C871,INDEX(BG$813:BG870,MATCH($C871,$F$813:$F870,0)),INDEX(BG872:BG$875,MATCH($C871,$F872:$F$875,0)))","v":9600},{"$f":"IF($H871>$C871,INDEX(BH$813:BH870,MATCH($C871,$F$813:$F870,0)),INDEX(BH872:BH$875,MATCH($C871,$F872:$F$875,0)))","v":3},{"$f":"IF($H871>$C871,INDEX(BI$813:BI870,MATCH($C871,$F$813:$F870,0)),INDEX(BI872:BI$875,MATCH($C871,$F872:$F$875,0)))","v":1},{"$f":"IF($H871>$C871,INDEX(BJ$813:BJ870,MATCH($C871,$F$813:$F870,0)),INDEX(BJ872:BJ$875,MATCH($C871,$F872:$F$875,0)))","v":70947.025905254239},null,{"$f":"IF($H871>$C871,INDEX(BL$813:BL870,MATCH($C871,$F$813:$F870,0)),INDEX(BL872:BL$875,MATCH($C871,$F872:$F$875,0)))","v":1},null,{"$f":"IF($H871>$C871,INDEX(BN$813:BN870,MATCH($C871,$F$813:$F870,0)),INDEX(BN872:BN$875,MATCH($C871,$F872:$F$875,0)))","v":4044.6719696572186},{"$f":"IF($H871>$C871,INDEX(BO$813:BO870,MATCH($C871,$F$813:$F870,0)),INDEX(BO872:BO$875,MATCH($C871,$F872:$F$875,0)))","v":157903.30912883286}]
[null,19.3,18.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H872)),ABS($E$813:$E$875-H872),0))","v":18},0,0,0,19,19,{"$f":"IF($H872>$C872,INDEX(J$813:J871,MATCH($C872,$F$813:$F871,0)),INDEX(J873:J$875,MATCH($C872,$F873:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H872>$C872,INDEX(K$813:K871,MATCH($C872,$F$813:$F871,0)),INDEX(K873:K$875,MATCH($C872,$F873:$F$875,0)))","v":"Scania"},{"$f":"IF($H872>$C872,INDEX(L$813:L871,MATCH($C872,$F$813:$F871,0)),INDEX(L873:L$875,MATCH($C872,$F873:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H872>$C872,INDEX(M$813:M871,MATCH($C872,$F$813:$F871,0)),INDEX(M873:M$875,MATCH($C872,$F873:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H872>$C872,INDEX(N$813:N871,MATCH($C872,$F$813:$F871,0)),INDEX(N873:N$875,MATCH($C872,$F873:$F$875,0)))","v":2003},1981,{"$f":"IF($H872>$C872,INDEX(P$813:P871,MATCH($C872,$F$813:$F871,0)),INDEX(P873:P$875,MATCH($C872,$F873:$F$875,0)))","v":0},{"$f":"IF($H872>$C872,INDEX(Q$813:Q871,MATCH($C872,$F$813:$F871,0)),INDEX(Q873:Q$875,MATCH($C872,$F873:$F$875,0)))","v":0},{"$f":"IF($H872>$C872,INDEX(R$813:R871,MATCH($C872,$F$813:$F871,0)),INDEX(R873:R$875,MATCH($C872,$F873:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H872,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":0.77649454956480002},null,{"$f":"IF($H872>$C872,INDEX(V$813:V871,MATCH($C872,$F$813:$F871,0)),INDEX(V873:V$875,MATCH($C872,$F873:$F$875,0)))","v":1.1055717404655864E-2},{"$f":"IF($H872>$C872,INDEX(W$813:W871,MATCH($C872,$F$813:$F871,0)),INDEX(W873:W$875,MATCH($C872,$F873:$F$875,0)))","v":34898.635972879194},{"$f":"IF($H872>$C872,INDEX(X$813:X871,MATCH($C872,$F$813:$F871,0)),INDEX(X873:X$875,MATCH($C872,$F873:$F$875,0)))","v":1650000},{"$f":"IF($H872>$C872,INDEX(Y$813:Y871,MATCH($C872,$F$813:$F871,0)),INDEX(Y873:Y$875,MATCH($C872,$F873:$F$875,0)))","v":0},{"$f":"IF($H872>$C872,INDEX(Z$813:Z871,MATCH($C872,$F$813:$F871,0)),INDEX(Z873:Z$875,MATCH($C872,$F873:$F$875,0)))","v":656860},{"$f":"IF($H872>$C872,INDEX(AA$813:AA871,MATCH($C872,$F$813:$F871,0)),INDEX(AA873:AA$875,MATCH($C872,$F873:$F$875,0)))","v":13.8},{"$f":"IF($H872>$C872,INDEX(AB$813:AB871,MATCH($C872,$F$813:$F871,0)),INDEX(AB873:AB$875,MATCH($C872,$F873:$F$875,0)))","v":2000},{"$f":"IF($H872>$C872,INDEX(AC$813:AC871,MATCH($C872,$F$813:$F871,0)),INDEX(AC873:AC$875,MATCH($C872,$F873:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H872>$C872,INDEX(AH$813:AH871,MATCH($C872,$F$813:$F871,0)),INDEX(AH873:AH$875,MATCH($C872,$F873:$F$875,0)))","v":0.4},{"$f":"IF($H872>$C872,INDEX(AI$813:AI871,MATCH($C872,$F$813:$F871,0)),INDEX(AI873:AI$875,MATCH($C872,$F873:$F$875,0)))","v":1},{"$f":"IF($H872>$C872,INDEX(AJ$813:AJ871,MATCH($C872,$F$813:$F871,0)),INDEX(AJ873:AJ$875,MATCH($C872,$F873:$F$875,0)))","v":0},{"$f":"IF($H872>$C872,INDEX(AK$813:AK871,MATCH($C872,$F$813:$F871,0)),INDEX(AK873:AK$875,MATCH($C872,$F873:$F$875,0)))","v":0},{"$f":"IF($H872>$C872,INDEX(AL$813:AL871,MATCH($C872,$F$813:$F871,0)),INDEX(AL873:AL$875,MATCH($C872,$F873:$F$875,0)))","v":0.12373340307395188},{"$f":"IF($H872>$C872,INDEX(AM$813:AM871,MATCH($C872,$F$813:$F871,0)),INDEX(AM873:AM$875,MATCH($C872,$F873:$F$875,0)))","v":0.95074210718596608},{"$f":"IF($H872>$C872,INDEX(AN$813:AN871,MATCH($C872,$F$813:$F871,0)),INDEX(AN873:AN$875,MATCH($C872,$F873:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H872>$C872,INDEX(AQ$813:AQ871,MATCH($C872,$F$813:$F871,0)),INDEX(AQ873:AQ$875,MATCH($C872,$F873:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H872>$C872,INDEX(AR$813:AR871,MATCH($C872,$F$813:$F871,0)),INDEX(AR873:AR$875,MATCH($C872,$F873:$F$875,0)))","v":9318},{"$f":"IF($H872>$C872,INDEX(AS$813:AS871,MATCH($C872,$F$813:$F871,0)),INDEX(AS873:AS$875,MATCH($C872,$F873:$F$875,0)))","v":0},{"$f":"IF($H872>$C872,INDEX(AT$813:AT871,MATCH($C872,$F$813:$F871,0)),INDEX(AT873:AT$875,MATCH($C872,$F873:$F$875,0)))","v":73796.531620096561},{"$f":"IF($H872>$C872,INDEX(AU$813:AU871,MATCH($C872,$F$813:$F871,0)),INDEX(AU873:AU$875,MATCH($C872,$F873:$F$875,0)))","v":0.6},{"$f":"IF($H872>$C872,INDEX(AV$813:AV871,MATCH($C872,$F$813:$F871,0)),INDEX(AV873:AV$875,MATCH($C872,$F873:$F$875,0)))","v":119426},{"$f":"IF($H872>$C872,INDEX(AW$813:AW871,MATCH($C872,$F$813:$F871,0)),INDEX(AW873:AW$875,MATCH($C872,$F873:$F$875,0)))","v":3589},{"$f":"IF($H872>$C872,INDEX(AX$813:AX871,MATCH($C872,$F$813:$F871,0)),INDEX(AX873:AX$875,MATCH($C872,$F873:$F$875,0)))","v":0.2},{"$f":"IF($H872>$C872,INDEX(AY$813:AY871,MATCH($C872,$F$813:$F871,0)),INDEX(AY873:AY$875,MATCH($C872,$F873:$F$875,0)))","v":16},{"$f":"IF($H872>$C872,INDEX(AZ$813:AZ871,MATCH($C872,$F$813:$F871,0)),INDEX(AZ873:AZ$875,MATCH($C872,$F873:$F$875,0)))","v":150000},null,{"$f":"IF($H872>$C872,INDEX(BB$813:BB871,MATCH($C872,$F$813:$F871,0)),INDEX(BB873:BB$875,MATCH($C872,$F873:$F$875,0)))","v":34898.635972879194},{"$f":"IF($H872>$C872,INDEX(BC$813:BC871,MATCH($C872,$F$813:$F871,0)),INDEX(BC873:BC$875,MATCH($C872,$F873:$F$875,0)))","v":1.2893492930515893},{"$f":"IF($H872>$C872,INDEX(BD$813:BD871,MATCH($C872,$F$813:$F871,0)),INDEX(BD873:BD$875,MATCH($C872,$F873:$F$875,0)))","v":2400},{"$f":"IF($H872>$C872,INDEX(BE$813:BE871,MATCH($C872,$F$813:$F871,0)),INDEX(BE873:BE$875,MATCH($C872,$F873:$F$875,0)))","v":3},{"$f":"IF($H872>$C872,INDEX(BF$813:BF871,MATCH($C872,$F$813:$F871,0)),INDEX(BF873:BF$875,MATCH($C872,$F873:$F$875,0)))","v":0},{"$f":"IF($H872>$C872,INDEX(BG$813:BG871,MATCH($C872,$F$813:$F871,0)),INDEX(BG873:BG$875,MATCH($C872,$F873:$F$875,0)))","v":9600},{"$f":"IF($H872>$C872,INDEX(BH$813:BH871,MATCH($C872,$F$813:$F871,0)),INDEX(BH873:BH$875,MATCH($C872,$F873:$F$875,0)))","v":3},{"$f":"IF($H872>$C872,INDEX(BI$813:BI871,MATCH($C872,$F$813:$F871,0)),INDEX(BI873:BI$875,MATCH($C872,$F873:$F$875,0)))","v":1},{"$f":"IF($H872>$C872,INDEX(BJ$813:BJ871,MATCH($C872,$F$813:$F871,0)),INDEX(BJ873:BJ$875,MATCH($C872,$F873:$F$875,0)))","v":73796.531620096561},null,{"$f":"IF($H872>$C872,INDEX(BL$813:BL871,MATCH($C872,$F$813:$F871,0)),INDEX(BL873:BL$875,MATCH($C872,$F873:$F$875,0)))","v":1},null,{"$f":"IF($H872>$C872,INDEX(BN$813:BN871,MATCH($C872,$F$813:$F871,0)),INDEX(BN873:BN$875,MATCH($C872,$F873:$F$875,0)))","v":4318.1269915633784},{"$f":"IF($H872>$C872,INDEX(BO$813:BO871,MATCH($C872,$F$813:$F871,0)),INDEX(BO873:BO$875,MATCH($C872,$F873:$F$875,0)))","v":157903.30912883286}]
[null,20.100000000000001,18.100000000000001,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H873)),ABS($E$813:$E$875-H873),0))","v":18},0,0,0,20,20,{"$f":"IF($H873>$C873,INDEX(J$813:J872,MATCH($C873,$F$813:$F872,0)),INDEX(J874:J$875,MATCH($C873,$F874:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H873>$C873,INDEX(K$813:K872,MATCH($C873,$F$813:$F872,0)),INDEX(K874:K$875,MATCH($C873,$F874:$F$875,0)))","v":"Volvo"},{"$f":"IF($H873>$C873,INDEX(L$813:L872,MATCH($C873,$F$813:$F872,0)),INDEX(L874:L$875,MATCH($C873,$F874:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H873>$C873,INDEX(M$813:M872,MATCH($C873,$F$813:$F872,0)),INDEX(M874:M$875,MATCH($C873,$F874:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H873>$C873,INDEX(N$813:N872,MATCH($C873,$F$813:$F872,0)),INDEX(N874:N$875,MATCH($C873,$F874:$F$875,0)))","v":2003},1980,{"$f":"IF($H873>$C873,INDEX(P$813:P872,MATCH($C873,$F$813:$F872,0)),INDEX(P874:P$875,MATCH($C873,$F874:$F$875,0)))","v":0},{"$f":"IF($H873>$C873,INDEX(Q$813:Q872,MATCH($C873,$F$813:$F872,0)),INDEX(Q874:Q$875,MATCH($C873,$F874:$F$875,0)))","v":0},{"$f":"IF($H873>$C873,INDEX(R$813:R872,MATCH($C873,$F$813:$F872,0)),INDEX(R874:R$875,MATCH($C873,$F874:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H873,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":0.67035359709602016},null,{"$f":"IF($H873>$C873,INDEX(V$813:V872,MATCH($C873,$F$813:$F872,0)),INDEX(V874:V$875,MATCH($C873,$F874:$F$875,0)))","v":3.582896479490448E-2},{"$f":"IF($H873>$C873,INDEX(W$813:W872,MATCH($C873,$F$813:$F872,0)),INDEX(W874:W$875,MATCH($C873,$F874:$F$875,0)))","v":36276.788718490541},{"$f":"IF($H873>$C873,INDEX(X$813:X872,MATCH($C873,$F$813:$F872,0)),INDEX(X874:X$875,MATCH($C873,$F874:$F$875,0)))","v":1650000},{"$f":"IF($H873>$C873,INDEX(Y$813:Y872,MATCH($C873,$F$813:$F872,0)),INDEX(Y874:Y$875,MATCH($C873,$F874:$F$875,0)))","v":0},{"$f":"IF($H873>$C873,INDEX(Z$813:Z872,MATCH($C873,$F$813:$F872,0)),INDEX(Z874:Z$875,MATCH($C873,$F874:$F$875,0)))","v":656860},{"$f":"IF($H873>$C873,INDEX(AA$813:AA872,MATCH($C873,$F$813:$F872,0)),INDEX(AA874:AA$875,MATCH($C873,$F874:$F$875,0)))","v":13.8},{"$f":"IF($H873>$C873,INDEX(AB$813:AB872,MATCH($C873,$F$813:$F872,0)),INDEX(AB874:AB$875,MATCH($C873,$F874:$F$875,0)))","v":2000},{"$f":"IF($H873>$C873,INDEX(AC$813:AC872,MATCH($C873,$F$813:$F872,0)),INDEX(AC874:AC$875,MATCH($C873,$F874:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H873>$C873,INDEX(AH$813:AH872,MATCH($C873,$F$813:$F872,0)),INDEX(AH874:AH$875,MATCH($C873,$F874:$F$875,0)))","v":0.4},{"$f":"IF($H873>$C873,INDEX(AI$813:AI872,MATCH($C873,$F$813:$F872,0)),INDEX(AI874:AI$875,MATCH($C873,$F874:$F$875,0)))","v":1},{"$f":"IF($H873>$C873,INDEX(AJ$813:AJ872,MATCH($C873,$F$813:$F872,0)),INDEX(AJ874:AJ$875,MATCH($C873,$F874:$F$875,0)))","v":0},{"$f":"IF($H873>$C873,INDEX(AK$813:AK872,MATCH($C873,$F$813:$F872,0)),INDEX(AK874:AK$875,MATCH($C873,$F874:$F$875,0)))","v":0},{"$f":"IF($H873>$C873,INDEX(AL$813:AL872,MATCH($C873,$F$813:$F872,0)),INDEX(AL874:AL$875,MATCH($C873,$F874:$F$875,0)))","v":0.12373340307395188},{"$f":"IF($H873>$C873,INDEX(AM$813:AM872,MATCH($C873,$F$813:$F872,0)),INDEX(AM874:AM$875,MATCH($C873,$F874:$F$875,0)))","v":0.95074210718596608},{"$f":"IF($H873>$C873,INDEX(AN$813:AN872,MATCH($C873,$F$813:$F872,0)),INDEX(AN874:AN$875,MATCH($C873,$F874:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H873>$C873,INDEX(AQ$813:AQ872,MATCH($C873,$F$813:$F872,0)),INDEX(AQ874:AQ$875,MATCH($C873,$F874:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H873>$C873,INDEX(AR$813:AR872,MATCH($C873,$F$813:$F872,0)),INDEX(AR874:AR$875,MATCH($C873,$F874:$F$875,0)))","v":9318},{"$f":"IF($H873>$C873,INDEX(AS$813:AS872,MATCH($C873,$F$813:$F872,0)),INDEX(AS874:AS$875,MATCH($C873,$F874:$F$875,0)))","v":0},{"$f":"IF($H873>$C873,INDEX(AT$813:AT872,MATCH($C873,$F$813:$F872,0)),INDEX(AT874:AT$875,MATCH($C873,$F874:$F$875,0)))","v":75597.45188836765},{"$f":"IF($H873>$C873,INDEX(AU$813:AU872,MATCH($C873,$F$813:$F872,0)),INDEX(AU874:AU$875,MATCH($C873,$F874:$F$875,0)))","v":0.6},{"$f":"IF($H873>$C873,INDEX(AV$813:AV872,MATCH($C873,$F$813:$F872,0)),INDEX(AV874:AV$875,MATCH($C873,$F874:$F$875,0)))","v":119426},{"$f":"IF($H873>$C873,INDEX(AW$813:AW872,MATCH($C873,$F$813:$F872,0)),INDEX(AW874:AW$875,MATCH($C873,$F874:$F$875,0)))","v":3589},{"$f":"IF($H873>$C873,INDEX(AX$813:AX872,MATCH($C873,$F$813:$F872,0)),INDEX(AX874:AX$875,MATCH($C873,$F874:$F$875,0)))","v":0.2},{"$f":"IF($H873>$C873,INDEX(AY$813:AY872,MATCH($C873,$F$813:$F872,0)),INDEX(AY874:AY$875,MATCH($C873,$F874:$F$875,0)))","v":16},{"$f":"IF($H873>$C873,INDEX(AZ$813:AZ872,MATCH($C873,$F$813:$F872,0)),INDEX(AZ874:AZ$875,MATCH($C873,$F874:$F$875,0)))","v":150000},null,{"$f":"IF($H873>$C873,INDEX(BB$813:BB872,MATCH($C873,$F$813:$F872,0)),INDEX(BB874:BB$875,MATCH($C873,$F874:$F$875,0)))","v":36276.788718490541},{"$f":"IF($H873>$C873,INDEX(BC$813:BC872,MATCH($C873,$F$813:$F872,0)),INDEX(BC874:BC$875,MATCH($C873,$F874:$F$875,0)))","v":1.2893492930515893},{"$f":"IF($H873>$C873,INDEX(BD$813:BD872,MATCH($C873,$F$813:$F872,0)),INDEX(BD874:BD$875,MATCH($C873,$F874:$F$875,0)))","v":2400},{"$f":"IF($H873>$C873,INDEX(BE$813:BE872,MATCH($C873,$F$813:$F872,0)),INDEX(BE874:BE$875,MATCH($C873,$F874:$F$875,0)))","v":3},{"$f":"IF($H873>$C873,INDEX(BF$813:BF872,MATCH($C873,$F$813:$F872,0)),INDEX(BF874:BF$875,MATCH($C873,$F874:$F$875,0)))","v":3.3333333333333331E-3},{"$f":"IF($H873>$C873,INDEX(BG$813:BG872,MATCH($C873,$F$813:$F872,0)),INDEX(BG874:BG$875,MATCH($C873,$F874:$F$875,0)))","v":9600},{"$f":"IF($H873>$C873,INDEX(BH$813:BH872,MATCH($C873,$F$813:$F872,0)),INDEX(BH874:BH$875,MATCH($C873,$F874:$F$875,0)))","v":3},{"$f":"IF($H873>$C873,INDEX(BI$813:BI872,MATCH($C873,$F$813:$F872,0)),INDEX(BI874:BI$875,MATCH($C873,$F874:$F$875,0)))","v":1},{"$f":"IF($H873>$C873,INDEX(BJ$813:BJ872,MATCH($C873,$F$813:$F872,0)),INDEX(BJ874:BJ$875,MATCH($C873,$F874:$F$875,0)))","v":75597.45188836765},null,{"$f":"IF($H873>$C873,INDEX(BL$813:BL872,MATCH($C873,$F$813:$F872,0)),INDEX(BL874:BL$875,MATCH($C873,$F874:$F$875,0)))","v":1},null,{"$f":"IF($H873>$C873,INDEX(BN$813:BN872,MATCH($C873,$F$813:$F872,0)),INDEX(BN874:BN$875,MATCH($C873,$F874:$F$875,0)))","v":4488.6505207335804},{"$f":"IF($H873>$C873,INDEX(BO$813:BO872,MATCH($C873,$F$813:$F872,0)),INDEX(BO874:BO$875,MATCH($C873,$F874:$F$875,0)))","v":157903.30912883286}]
[null,20.2,18.2,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H874)),ABS($E$813:$E$875-H874),0))","v":18},0,0,0,20,20,{"$f":"IF($H874>$C874,INDEX(J$813:J873,MATCH($C874,$F$813:$F873,0)),INDEX(J875:J$875,MATCH($C874,$F875:$F$875,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H874>$C874,INDEX(K$813:K873,MATCH($C874,$F$813:$F873,0)),INDEX(K875:K$875,MATCH($C874,$F875:$F$875,0)))","v":"Man"},{"$f":"IF($H874>$C874,INDEX(L$813:L873,MATCH($C874,$F$813:$F873,0)),INDEX(L875:L$875,MATCH($C874,$F875:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H874>$C874,INDEX(M$813:M873,MATCH($C874,$F$813:$F873,0)),INDEX(M875:M$875,MATCH($C874,$F875:$F$875,0)))","v":"Mest typiske"},{"$f":"IF($H874>$C874,INDEX(N$813:N873,MATCH($C874,$F$813:$F873,0)),INDEX(N875:N$875,MATCH($C874,$F875:$F$875,0)))","v":2003},1980,{"$f":"IF($H874>$C874,INDEX(P$813:P873,MATCH($C874,$F$813:$F873,0)),INDEX(P875:P$875,MATCH($C874,$F875:$F$875,0)))","v":0},{"$f":"IF($H874>$C874,INDEX(Q$813:Q873,MATCH($C874,$F$813:$F873,0)),INDEX(Q875:Q$875,MATCH($C874,$F875:$F$875,0)))","v":0},{"$f":"IF($H874>$C874,INDEX(R$813:R873,MATCH($C874,$F$813:$F873,0)),INDEX(R875:R$875,MATCH($C874,$F875:$F$875,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H874,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":0.67035359709602016},null,{"$f":"IF($H874>$C874,INDEX(V$813:V873,MATCH($C874,$F$813:$F873,0)),INDEX(V875:V$875,MATCH($C874,$F875:$F$875,0)))","v":1.1573894084309554E-2},{"$f":"IF($H874>$C874,INDEX(W$813:W873,MATCH($C874,$F$813:$F873,0)),INDEX(W875:W$875,MATCH($C874,$F875:$F$875,0)))","v":32688.602019939877},{"$f":"IF($H874>$C874,INDEX(X$813:X873,MATCH($C874,$F$813:$F873,0)),INDEX(X875:X$875,MATCH($C874,$F875:$F$875,0)))","v":1650000},{"$f":"IF($H874>$C874,INDEX(Y$813:Y873,MATCH($C874,$F$813:$F873,0)),INDEX(Y875:Y$875,MATCH($C874,$F875:$F$875,0)))","v":0},{"$f":"IF($H874>$C874,INDEX(Z$813:Z873,MATCH($C874,$F$813:$F873,0)),INDEX(Z875:Z$875,MATCH($C874,$F875:$F$875,0)))","v":656860},{"$f":"IF($H874>$C874,INDEX(AA$813:AA873,MATCH($C874,$F$813:$F873,0)),INDEX(AA875:AA$875,MATCH($C874,$F875:$F$875,0)))","v":13.8},{"$f":"IF($H874>$C874,INDEX(AB$813:AB873,MATCH($C874,$F$813:$F873,0)),INDEX(AB875:AB$875,MATCH($C874,$F875:$F$875,0)))","v":2000},{"$f":"IF($H874>$C874,INDEX(AC$813:AC873,MATCH($C874,$F$813:$F873,0)),INDEX(AC875:AC$875,MATCH($C874,$F875:$F$875,0)))","v":0.4},null,null,null,null,{"$f":"IF($H874>$C874,INDEX(AH$813:AH873,MATCH($C874,$F$813:$F873,0)),INDEX(AH875:AH$875,MATCH($C874,$F875:$F$875,0)))","v":0.4},{"$f":"IF($H874>$C874,INDEX(AI$813:AI873,MATCH($C874,$F$813:$F873,0)),INDEX(AI875:AI$875,MATCH($C874,$F875:$F$875,0)))","v":1},{"$f":"IF($H874>$C874,INDEX(AJ$813:AJ873,MATCH($C874,$F$813:$F873,0)),INDEX(AJ875:AJ$875,MATCH($C874,$F875:$F$875,0)))","v":0},{"$f":"IF($H874>$C874,INDEX(AK$813:AK873,MATCH($C874,$F$813:$F873,0)),INDEX(AK875:AK$875,MATCH($C874,$F875:$F$875,0)))","v":0},{"$f":"IF($H874>$C874,INDEX(AL$813:AL873,MATCH($C874,$F$813:$F873,0)),INDEX(AL875:AL$875,MATCH($C874,$F875:$F$875,0)))","v":0.12373340307395188},{"$f":"IF($H874>$C874,INDEX(AM$813:AM873,MATCH($C874,$F$813:$F873,0)),INDEX(AM875:AM$875,MATCH($C874,$F875:$F$875,0)))","v":0.95074210718596608},{"$f":"IF($H874>$C874,INDEX(AN$813:AN873,MATCH($C874,$F$813:$F873,0)),INDEX(AN875:AN$875,MATCH($C874,$F875:$F$875,0)))","v":260.82},null,null,{"$f":"IF($H874>$C874,INDEX(AQ$813:AQ873,MATCH($C874,$F$813:$F873,0)),INDEX(AQ875:AQ$875,MATCH($C874,$F875:$F$875,0)))","v":2420.8742442563484},{"$f":"IF($H874>$C874,INDEX(AR$813:AR873,MATCH($C874,$F$813:$F873,0)),INDEX(AR875:AR$875,MATCH($C874,$F875:$F$875,0)))","v":9318},{"$f":"IF($H874>$C874,INDEX(AS$813:AS873,MATCH($C874,$F$813:$F873,0)),INDEX(AS875:AS$875,MATCH($C874,$F875:$F$875,0)))","v":0},{"$f":"IF($H874>$C874,INDEX(AT$813:AT873,MATCH($C874,$F$813:$F873,0)),INDEX(AT875:AT$875,MATCH($C874,$F875:$F$875,0)))","v":70947.025905254239},{"$f":"IF($H874>$C874,INDEX(AU$813:AU873,MATCH($C874,$F$813:$F873,0)),INDEX(AU875:AU$875,MATCH($C874,$F875:$F$875,0)))","v":0.6},{"$f":"IF($H874>$C874,INDEX(AV$813:AV873,MATCH($C874,$F$813:$F873,0)),INDEX(AV875:AV$875,MATCH($C874,$F875:$F$875,0)))","v":119426},{"$f":"IF($H874>$C874,INDEX(AW$813:AW873,MATCH($C874,$F$813:$F873,0)),INDEX(AW875:AW$875,MATCH($C874,$F875:$F$875,0)))","v":3589},{"$f":"IF($H874>$C874,INDEX(AX$813:AX873,MATCH($C874,$F$813:$F873,0)),INDEX(AX875:AX$875,MATCH($C874,$F875:$F$875,0)))","v":0.2},{"$f":"IF($H874>$C874,INDEX(AY$813:AY873,MATCH($C874,$F$813:$F873,0)),INDEX(AY875:AY$875,MATCH($C874,$F875:$F$875,0)))","v":16},{"$f":"IF($H874>$C874,INDEX(AZ$813:AZ873,MATCH($C874,$F$813:$F873,0)),INDEX(AZ875:AZ$875,MATCH($C874,$F875:$F$875,0)))","v":150000},null,{"$f":"IF($H874>$C874,INDEX(BB$813:BB873,MATCH($C874,$F$813:$F873,0)),INDEX(BB875:BB$875,MATCH($C874,$F875:$F$875,0)))","v":32688.602019939877},{"$f":"IF($H874>$C874,INDEX(BC$813:BC873,MATCH($C874,$F$813:$F873,0)),INDEX(BC875:BC$875,MATCH($C874,$F875:$F$875,0)))","v":1.2893492930515893},{"$f":"IF($H874>$C874,INDEX(BD$813:BD873,MATCH($C874,$F$813:$F873,0)),INDEX(BD875:BD$875,MATCH($C874,$F875:$F$875,0)))","v":2400},{"$f":"IF($H874>$C874,INDEX(BE$813:BE873,MATCH($C874,$F$813:$F873,0)),INDEX(BE875:BE$875,MATCH($C874,$F875:$F$875,0)))","v":3},{"$f":"IF($H874>$C874,INDEX(BF$813:BF873,MATCH($C874,$F$813:$F873,0)),INDEX(BF875:BF$875,MATCH($C874,$F875:$F$875,0)))","v":0},{"$f":"IF($H874>$C874,INDEX(BG$813:BG873,MATCH($C874,$F$813:$F873,0)),INDEX(BG875:BG$875,MATCH($C874,$F875:$F$875,0)))","v":9600},{"$f":"IF($H874>$C874,INDEX(BH$813:BH873,MATCH($C874,$F$813:$F873,0)),INDEX(BH875:BH$875,MATCH($C874,$F875:$F$875,0)))","v":3},{"$f":"IF($H874>$C874,INDEX(BI$813:BI873,MATCH($C874,$F$813:$F873,0)),INDEX(BI875:BI$875,MATCH($C874,$F875:$F$875,0)))","v":1},{"$f":"IF($H874>$C874,INDEX(BJ$813:BJ873,MATCH($C874,$F$813:$F873,0)),INDEX(BJ875:BJ$875,MATCH($C874,$F875:$F$875,0)))","v":70947.025905254239},null,{"$f":"IF($H874>$C874,INDEX(BL$813:BL873,MATCH($C874,$F$813:$F873,0)),INDEX(BL875:BL$875,MATCH($C874,$F875:$F$875,0)))","v":1},null,{"$f":"IF($H874>$C874,INDEX(BN$813:BN873,MATCH($C874,$F$813:$F873,0)),INDEX(BN875:BN$875,MATCH($C874,$F875:$F$875,0)))","v":4044.6719696572186},{"$f":"IF($H874>$C874,INDEX(BO$813:BO873,MATCH($C874,$F$813:$F873,0)),INDEX(BO875:BO$875,MATCH($C874,$F875:$F$875,0)))","v":157903.30912883286}]
[null,20.3,18.3,{"$f":"INDEX($E$813:$E$875,MATCH(MIN(ABS($E$813:$E$875-H875)),ABS($E$813:$E$875-H875),0))","v":18},0,0,0,20,20,{"$f":"IF($H875>$C875,INDEX(J$813:J874,MATCH($C875,$F$813:$F874,0)),INDEX(J$875:J876,MATCH($C875,$F$875:$F876,0)))","v":"Lastbil MED anhænger"},{"$f":"IF($H875>$C875,INDEX(K$813:K874,MATCH($C875,$F$813:$F874,0)),INDEX(K$875:K876,MATCH($C875,$F$875:$F876,0)))","v":"Scania"},{"$f":"IF($H875>$C875,INDEX(L$813:L874,MATCH($C875,$F$813:$F874,0)),INDEX(L$875:L876,MATCH($C875,$F$875:$F876,0)))","v":"Mest typiske"},{"$f":"IF($H875>$C875,INDEX(M$813:M874,MATCH($C875,$F$813:$F874,0)),INDEX(M$875:M876,MATCH($C875,$F$875:$F876,0)))","v":"Mest typiske"},{"$f":"IF($H875>$C875,INDEX(N$813:N874,MATCH($C875,$F$813:$F874,0)),INDEX(N$875:N876,MATCH($C875,$F$875:$F876,0)))","v":2003},1980,{"$f":"IF($H875>$C875,INDEX(P$813:P874,MATCH($C875,$F$813:$F874,0)),INDEX(P$875:P876,MATCH($C875,$F$875:$F876,0)))","v":0},{"$f":"IF($H875>$C875,INDEX(Q$813:Q874,MATCH($C875,$F$813:$F874,0)),INDEX(Q$875:Q876,MATCH($C875,$F$875:$F876,0)))","v":0},{"$f":"IF($H875>$C875,INDEX(R$813:R874,MATCH($C875,$F$813:$F874,0)),INDEX(R$875:R876,MATCH($C875,$F$875:$F876,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$54:$H$74,MATCH('Lastbiler - Diesel'!H875,Lastbiler_trafikarbejde!$B$54:$B$74,0))","v":0.67035359709602016},null,{"$f":"IF($H875>$C875,INDEX(V$813:V874,MATCH($C875,$F$813:$F874,0)),INDEX(V$875:V876,MATCH($C875,$F$875:$F876,0)))","v":1.1055717404655864E-2},{"$f":"IF($H875>$C875,INDEX(W$813:W874,MATCH($C875,$F$813:$F874,0)),INDEX(W$875:W876,MATCH($C875,$F$875:$F876,0)))","v":34898.635972879194},{"$f":"IF($H875>$C875,INDEX(X$813:X874,MATCH($C875,$F$813:$F874,0)),INDEX(X$875:X876,MATCH($C875,$F$875:$F876,0)))","v":1650000},{"$f":"IF($H875>$C875,INDEX(Y$813:Y874,MATCH($C875,$F$813:$F874,0)),INDEX(Y$875:Y876,MATCH($C875,$F$875:$F876,0)))","v":0},{"$f":"IF($H875>$C875,INDEX(Z$813:Z874,MATCH($C875,$F$813:$F874,0)),INDEX(Z$875:Z876,MATCH($C875,$F$875:$F876,0)))","v":656860},{"$f":"IF($H875>$C875,INDEX(AA$813:AA874,MATCH($C875,$F$813:$F874,0)),INDEX(AA$875:AA876,MATCH($C875,$F$875:$F876,0)))","v":13.8},{"$f":"IF($H875>$C875,INDEX(AB$813:AB874,MATCH($C875,$F$813:$F874,0)),INDEX(AB$875:AB876,MATCH($C875,$F$875:$F876,0)))","v":2000},{"$f":"IF($H875>$C875,INDEX(AC$813:AC874,MATCH($C875,$F$813:$F874,0)),INDEX(AC$875:AC876,MATCH($C875,$F$875:$F876,0)))","v":0.4},null,null,null,null,{"$f":"IF($H875>$C875,INDEX(AH$813:AH874,MATCH($C875,$F$813:$F874,0)),INDEX(AH$875:AH876,MATCH($C875,$F$875:$F876,0)))","v":0.4},{"$f":"IF($H875>$C875,INDEX(AI$813:AI874,MATCH($C875,$F$813:$F874,0)),INDEX(AI$875:AI876,MATCH($C875,$F$875:$F876,0)))","v":1},{"$f":"IF($H875>$C875,INDEX(AJ$813:AJ874,MATCH($C875,$F$813:$F874,0)),INDEX(AJ$875:AJ876,MATCH($C875,$F$875:$F876,0)))","v":0},{"$f":"IF($H875>$C875,INDEX(AK$813:AK874,MATCH($C875,$F$813:$F874,0)),INDEX(AK$875:AK876,MATCH($C875,$F$875:$F876,0)))","v":0},{"$f":"IF($H875>$C875,INDEX(AL$813:AL874,MATCH($C875,$F$813:$F874,0)),INDEX(AL$875:AL876,MATCH($C875,$F$875:$F876,0)))","v":0.12373340307395188},{"$f":"IF($H875>$C875,INDEX(AM$813:AM874,MATCH($C875,$F$813:$F874,0)),INDEX(AM$875:AM876,MATCH($C875,$F$875:$F876,0)))","v":0.95074210718596608},{"$f":"IF($H875>$C875,INDEX(AN$813:AN874,MATCH($C875,$F$813:$F874,0)),INDEX(AN$875:AN876,MATCH($C875,$F$875:$F876,0)))","v":260.82},null,null,{"$f":"IF($H875>$C875,INDEX(AQ$813:AQ874,MATCH($C875,$F$813:$F874,0)),INDEX(AQ$875:AQ876,MATCH($C875,$F$875:$F876,0)))","v":2420.8742442563484},{"$f":"IF($H875>$C875,INDEX(AR$813:AR874,MATCH($C875,$F$813:$F874,0)),INDEX(AR$875:AR876,MATCH($C875,$F$875:$F876,0)))","v":9318},{"$f":"IF($H875>$C875,INDEX(AS$813:AS874,MATCH($C875,$F$813:$F874,0)),INDEX(AS$875:AS876,MATCH($C875,$F$875:$F876,0)))","v":0},{"$f":"IF($H875>$C875,INDEX(AT$813:AT874,MATCH($C875,$F$813:$F874,0)),INDEX(AT$875:AT876,MATCH($C875,$F$875:$F876,0)))","v":73796.531620096561},{"$f":"IF($H875>$C875,INDEX(AU$813:AU874,MATCH($C875,$F$813:$F874,0)),INDEX(AU$875:AU876,MATCH($C875,$F$875:$F876,0)))","v":0.6},{"$f":"IF($H875>$C875,INDEX(AV$813:AV874,MATCH($C875,$F$813:$F874,0)),INDEX(AV$875:AV876,MATCH($C875,$F$875:$F876,0)))","v":119426},{"$f":"IF($H875>$C875,INDEX(AW$813:AW874,MATCH($C875,$F$813:$F874,0)),INDEX(AW$875:AW876,MATCH($C875,$F$875:$F876,0)))","v":3589},{"$f":"IF($H875>$C875,INDEX(AX$813:AX874,MATCH($C875,$F$813:$F874,0)),INDEX(AX$875:AX876,MATCH($C875,$F$875:$F876,0)))","v":0.2},{"$f":"IF($H875>$C875,INDEX(AY$813:AY874,MATCH($C875,$F$813:$F874,0)),INDEX(AY$875:AY876,MATCH($C875,$F$875:$F876,0)))","v":16},{"$f":"IF($H875>$C875,INDEX(AZ$813:AZ874,MATCH($C875,$F$813:$F874,0)),INDEX(AZ$875:AZ876,MATCH($C875,$F$875:$F876,0)))","v":150000},null,{"$f":"IF($H875>$C875,INDEX(BB$813:BB874,MATCH($C875,$F$813:$F874,0)),INDEX(BB$875:BB876,MATCH($C875,$F$875:$F876,0)))","v":34898.635972879194},{"$f":"IF($H875>$C875,INDEX(BC$813:BC874,MATCH($C875,$F$813:$F874,0)),INDEX(BC$875:BC876,MATCH($C875,$F$875:$F876,0)))","v":1.2893492930515893},{"$f":"IF($H875>$C875,INDEX(BD$813:BD874,MATCH($C875,$F$813:$F874,0)),INDEX(BD$875:BD876,MATCH($C875,$F$875:$F876,0)))","v":2400},{"$f":"IF($H875>$C875,INDEX(BE$813:BE874,MATCH($C875,$F$813:$F874,0)),INDEX(BE$875:BE876,MATCH($C875,$F$875:$F876,0)))","v":3},{"$f":"IF($H875>$C875,INDEX(BF$813:BF874,MATCH($C875,$F$813:$F874,0)),INDEX(BF$875:BF876,MATCH($C875,$F$875:$F876,0)))","v":0},{"$f":"IF($H875>$C875,INDEX(BG$813:BG874,MATCH($C875,$F$813:$F874,0)),INDEX(BG$875:BG876,MATCH($C875,$F$875:$F876,0)))","v":9600},{"$f":"IF($H875>$C875,INDEX(BH$813:BH874,MATCH($C875,$F$813:$F874,0)),INDEX(BH$875:BH876,MATCH($C875,$F$875:$F876,0)))","v":3},{"$f":"IF($H875>$C875,INDEX(BI$813:BI874,MATCH($C875,$F$813:$F874,0)),INDEX(BI$875:BI876,MATCH($C875,$F$875:$F876,0)))","v":1},{"$f":"IF($H875>$C875,INDEX(BJ$813:BJ874,MATCH($C875,$F$813:$F874,0)),INDEX(BJ$875:BJ876,MATCH($C875,$F$875:$F876,0)))","v":73796.531620096561},null,{"$f":"IF($H875>$C875,INDEX(BL$813:BL874,MATCH($C875,$F$813:$F874,0)),INDEX(BL$875:BL876,MATCH($C875,$F$875:$F876,0)))","v":1},null,{"$f":"IF($H875>$C875,INDEX(BN$813:BN874,MATCH($C875,$F$813:$F874,0)),INDEX(BN$875:BN876,MATCH($C875,$F$875:$F876,0)))","v":4318.1269915633784},{"$f":"IF($H875>$C875,INDEX(BO$813:BO874,MATCH($C875,$F$813:$F874,0)),INDEX(BO$875:BO876,MATCH($C875,$F$875:$F876,0)))","v":157903.30912883286}]
[null,0.1,{"$f":"IF(COUNTIF(H872:H876,H876)=1,D876+0.1,IF(COUNTIF(H872:H876,H876)=2,D876+0.2,IF(COUNTIF(H872:H876,H876)=3,D876+0.3,0)))","v":0.1},{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H876)),ABS($E$876:$E$938-H876),0))","v":0},0,0.1,0,0,0,{"$f":"J890","v":"Modulvogntog"},"Volvo","Mest typiske","Mest typiske",{"$f":"N888+4","v":2019},{"$f":"input_år","v":2021},null,null,null,{"$f":"SUM(Lastbiler_trafikarbejde!H76:H96)","v":680.99072708295239},{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H876,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":146.30951981319689},null,0.25294247947142806,115087.49124699547,1500000,0,931960,10.5,2300,{"$f":"BL876*AH876","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.47450913333869799,{"$f":"1-AL876/(X876/Z876)","v":0.7051843120624447},260.82,null,null,2514,9318,0,{"$f":"BJ876","v":100469.40671957612},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W876","v":115087.49124699547},0.64359215686274507,{"$f":"12*800*25%","v":2400},3,1,{"$f":"12*800","v":9600},2,1,{"$f":"PRODUCT(BB876:BC876)+PRODUCT(BD876:BF876)+PRODUCT(BG876:BI876)","v":100469.40671957612},null,{"$f":"BL890","v":1},null,{"$f":"AL876*W876","v":54610.065729736809},{"$f":"-PMT(Lånerente,AA876,X876)","v":177748.9003700414}]
[null,0.2,{"$f":"IF(COUNTIF(H873:H877,H877)=1,D877+0.1,IF(COUNTIF(H873:H877,H877)=2,D877+0.2,IF(COUNTIF(H873:H877,H877)=3,D877+0.3,0)))","v":0.2},{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H877)),ABS($E$876:$E$938-H877),0))","v":0},0,0.2,0,0,0,{"$f":"J876","v":"Modulvogntog"},"Man","Mest typiske","Mest typiske",{"$f":"N889+4","v":2019},{"$f":"input_år","v":2021},null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H877,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":146.30951981319689},null,0.22594757820734776,138062.97051576374,1500000,0,931960,10.5,2300,{"$f":"BL877*AH877","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.47450913333869799,{"$f":"1-AL877/(X877/Z877)","v":0.7051843120624447},260.82,null,null,2514,9318,0,{"$f":"BJ877","v":115256.24497711797},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W877","v":138062.97051576374},0.64359215686274507,{"$f":"12*800*25%","v":2400},3,1,{"$f":"12*800","v":9600},2,1,{"$f":"PRODUCT(BB877:BC877)+PRODUCT(BD877:BF877)+PRODUCT(BG877:BI877)","v":115256.24497711797},null,{"$f":"BL876","v":1},null,{"$f":"AL877*W877","v":65512.140485601267},{"$f":"-PMT(Lånerente,AA877,X877)","v":177748.9003700414}]
[null,0.3,{"$f":"IF(COUNTIF(H875:H878,H878)=1,D878+0.1,IF(COUNTIF(H875:H878,H878)=2,D878+0.2,IF(COUNTIF(H875:H878,H878)=3,D878+0.3,0)))","v":0.3},{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H878)),ABS($E$876:$E$938-H878),0))","v":0},0,0.3,0,0,0,{"$f":"J877","v":"Modulvogntog"},"Scania","Mest typiske","Mest typiske",{"$f":"N890+4","v":2019},{"$f":"input_år","v":2021},null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H878,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":146.30951981319689},null,0.15441931123509486,103307.15020899542,1500000,0,931960,10.5,2300,{"$f":"BL878*AH878","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.47450913333869799,{"$f":"1-AL878/(X878/Z878)","v":0.7051843120624447},260.82,null,null,2514,9318,0,{"$f":"BJ878","v":92887.671622350943},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W878","v":103307.15020899542},0.64359215686274507,{"$f":"12*800*25%","v":2400},3,1,{"$f":"12*800","v":9600},2,1,{"$f":"PRODUCT(BB878:BC878)+PRODUCT(BD878:BF878)+PRODUCT(BG878:BI878)","v":92887.671622350943},null,{"$f":"BL877","v":1},null,{"$f":"AL878*W878","v":49020.186313361104},{"$f":"-PMT(Lånerente,AA878,X878)","v":177748.9003700414}]
[null,{"$f":"IF(COUNTIF(I877:I879,I879)=1,I879+0.1,IF(COUNTIF(I877:I879,I879)=2,I879+0.2,IF(COUNTIF(I877:I879,I879)=3,I879+0.3,0)))","v":1.1000000000000001},0.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H879)),ABS($E$876:$E$938-H879),0))","v":0},{"$f":"(IF(G879=0,0,H879))*1","v":0},{"$f":"(IF(E879=0,0,IF(COUNTIF(E877:E879,E879)=1,E879&\",1\",IF(COUNTIF(E877:E879,E879)=2,E879&\",2\",IF(COUNTIF(E877:E879,E879)=3,E879&\",3\")))))*1","v":0},0,1,{"$f":"H879+input_år-original_år","v":1},{"$f":"IF($H879>$C879,INDEX(J$876:J878,MATCH($C879,$F$876:$F878,0)),INDEX(J880:J$938,MATCH($C879,$F880:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H879>$C879,INDEX(K$876:K878,MATCH($C879,$F$876:$F878,0)),INDEX(K880:K$938,MATCH($C879,$F880:$F$938,0)))","v":"Volvo"},{"$f":"IF($H879>$C879,INDEX(L$876:L878,MATCH($C879,$F$876:$F878,0)),INDEX(L880:L$938,MATCH($C879,$F880:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H879>$C879,INDEX(M$876:M878,MATCH($C879,$F$876:$F878,0)),INDEX(M880:M$938,MATCH($C879,$F880:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H879>$C879,INDEX(N$876:N878,MATCH($C879,$F$876:$F878,0)),INDEX(N880:N$938,MATCH($C879,$F880:$F$938,0)))","v":2019},{"$f":"O876-1","v":2020},{"$f":"IF($H879>$C879,INDEX(P$876:P878,MATCH($C879,$F$876:$F878,0)),INDEX(P880:P$938,MATCH($C879,$F880:$F$938,0)))","v":0},{"$f":"IF($H879>$C879,INDEX(Q$876:Q878,MATCH($C879,$F$876:$F878,0)),INDEX(Q880:Q$938,MATCH($C879,$F880:$F$938,0)))","v":0},{"$f":"IF($H879>$C879,INDEX(R$876:R878,MATCH($C879,$F$876:$F878,0)),INDEX(R880:R$938,MATCH($C879,$F880:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H879,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":129.62533167851939},null,{"$f":"IF($H879>$C879,INDEX(V$876:V878,MATCH($C879,$F$876:$F878,0)),INDEX(V880:V$938,MATCH($C879,$F880:$F$938,0)))","v":0.25294247947142806},{"$f":"IF($H879>$C879,INDEX(W$876:W878,MATCH($C879,$F$876:$F878,0)),INDEX(W880:W$938,MATCH($C879,$F880:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H879>$C879,INDEX(X$876:X878,MATCH($C879,$F$876:$F878,0)),INDEX(X880:X$938,MATCH($C879,$F880:$F$938,0)))","v":1500000},{"$f":"IF($H879>$C879,INDEX(Y$876:Y878,MATCH($C879,$F$876:$F878,0)),INDEX(Y880:Y$938,MATCH($C879,$F880:$F$938,0)))","v":0},{"$f":"IF($H879>$C879,INDEX(Z$876:Z878,MATCH($C879,$F$876:$F878,0)),INDEX(Z880:Z$938,MATCH($C879,$F880:$F$938,0)))","v":931960},{"$f":"IF($H879>$C879,INDEX(AA$876:AA878,MATCH($C879,$F$876:$F878,0)),INDEX(AA880:AA$938,MATCH($C879,$F880:$F$938,0)))","v":10.5},{"$f":"IF($H879>$C879,INDEX(AB$876:AB878,MATCH($C879,$F$876:$F878,0)),INDEX(AB880:AB$938,MATCH($C879,$F880:$F$938,0)))","v":2300},{"$f":"IF($H879>$C879,INDEX(AC$876:AC878,MATCH($C879,$F$876:$F878,0)),INDEX(AC880:AC$938,MATCH($C879,$F880:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H879>$C879,INDEX(AH$876:AH878,MATCH($C879,$F$876:$F878,0)),INDEX(AH880:AH$938,MATCH($C879,$F880:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H879>$C879,INDEX(AI$876:AI878,MATCH($C879,$F$876:$F878,0)),INDEX(AI880:AI$938,MATCH($C879,$F880:$F$938,0)))","v":1},{"$f":"IF($H879>$C879,INDEX(AJ$876:AJ878,MATCH($C879,$F$876:$F878,0)),INDEX(AJ880:AJ$938,MATCH($C879,$F880:$F$938,0)))","v":0},{"$f":"IF($H879>$C879,INDEX(AK$876:AK878,MATCH($C879,$F$876:$F878,0)),INDEX(AK880:AK$938,MATCH($C879,$F880:$F$938,0)))","v":0},{"$f":"IF($H879>$C879,INDEX(AL$876:AL878,MATCH($C879,$F$876:$F878,0)),INDEX(AL880:AL$938,MATCH($C879,$F880:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H879>$C879,INDEX(AM$876:AM878,MATCH($C879,$F$876:$F878,0)),INDEX(AM880:AM$938,MATCH($C879,$F880:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H879>$C879,INDEX(AN$876:AN878,MATCH($C879,$F$876:$F878,0)),INDEX(AN880:AN$938,MATCH($C879,$F880:$F$938,0)))","v":260.82},null,{"$f":"IF($H879>$C879,INDEX(AP$876:AP878,MATCH($C879,$F$876:$F878,0)),INDEX(AP880:AP$938,MATCH($C879,$F880:$F$938,0)))","v":0},{"$f":"IF($H879>$C879,INDEX(AQ$876:AQ878,MATCH($C879,$F$876:$F878,0)),INDEX(AQ880:AQ$938,MATCH($C879,$F880:$F$938,0)))","v":2514},{"$f":"IF($H879>$C879,INDEX(AR$876:AR878,MATCH($C879,$F$876:$F878,0)),INDEX(AR880:AR$938,MATCH($C879,$F880:$F$938,0)))","v":9318},{"$f":"IF($H879>$C879,INDEX(AS$876:AS878,MATCH($C879,$F$876:$F878,0)),INDEX(AS880:AS$938,MATCH($C879,$F880:$F$938,0)))","v":0},{"$f":"IF($H879>$C879,INDEX(AT$876:AT878,MATCH($C879,$F$876:$F878,0)),INDEX(AT880:AT$938,MATCH($C879,$F880:$F$938,0)))","v":100469.40671957612},{"$f":"IF($H879>$C879,INDEX(AU$876:AU878,MATCH($C879,$F$876:$F878,0)),INDEX(AU880:AU$938,MATCH($C879,$F880:$F$938,0)))","v":0.6},{"$f":"IF($H879>$C879,INDEX(AV$876:AV878,MATCH($C879,$F$876:$F878,0)),INDEX(AV880:AV$938,MATCH($C879,$F880:$F$938,0)))","v":119426},{"$f":"IF($H879>$C879,INDEX(AW$876:AW878,MATCH($C879,$F$876:$F878,0)),INDEX(AW880:AW$938,MATCH($C879,$F880:$F$938,0)))","v":3869},{"$f":"IF($H879>$C879,INDEX(AX$876:AX878,MATCH($C879,$F$876:$F878,0)),INDEX(AX880:AX$938,MATCH($C879,$F880:$F$938,0)))","v":0.2},{"$f":"IF($H879>$C879,INDEX(AY$876:AY878,MATCH($C879,$F$876:$F878,0)),INDEX(AY880:AY$938,MATCH($C879,$F880:$F$938,0)))","v":24},{"$f":"IF($H879>$C879,INDEX(AZ$876:AZ878,MATCH($C879,$F$876:$F878,0)),INDEX(AZ880:AZ$938,MATCH($C879,$F880:$F$938,0)))","v":200000},null,{"$f":"IF($H879>$C879,INDEX(BB$876:BB878,MATCH($C879,$F$876:$F878,0)),INDEX(BB880:BB$938,MATCH($C879,$F880:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H879>$C879,INDEX(BC$876:BC878,MATCH($C879,$F$876:$F878,0)),INDEX(BC880:BC$938,MATCH($C879,$F880:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H879>$C879,INDEX(BD$876:BD878,MATCH($C879,$F$876:$F878,0)),INDEX(BD880:BD$938,MATCH($C879,$F880:$F$938,0)))","v":2400},{"$f":"IF($H879>$C879,INDEX(BE$876:BE878,MATCH($C879,$F$876:$F878,0)),INDEX(BE880:BE$938,MATCH($C879,$F880:$F$938,0)))","v":3},{"$f":"IF($H879>$C879,INDEX(BF$876:BF878,MATCH($C879,$F$876:$F878,0)),INDEX(BF880:BF$938,MATCH($C879,$F880:$F$938,0)))","v":1},{"$f":"IF($H879>$C879,INDEX(BG$876:BG878,MATCH($C879,$F$876:$F878,0)),INDEX(BG880:BG$938,MATCH($C879,$F880:$F$938,0)))","v":9600},{"$f":"IF($H879>$C879,INDEX(BH$876:BH878,MATCH($C879,$F$876:$F878,0)),INDEX(BH880:BH$938,MATCH($C879,$F880:$F$938,0)))","v":2},{"$f":"IF($H879>$C879,INDEX(BI$876:BI878,MATCH($C879,$F$876:$F878,0)),INDEX(BI880:BI$938,MATCH($C879,$F880:$F$938,0)))","v":1},{"$f":"IF($H879>$C879,INDEX(BJ$876:BJ878,MATCH($C879,$F$876:$F878,0)),INDEX(BJ880:BJ$938,MATCH($C879,$F880:$F$938,0)))","v":100469.40671957612},null,{"$f":"IF($H879>$C879,INDEX(BL$876:BL878,MATCH($C879,$F$876:$F878,0)),INDEX(BL880:BL$938,MATCH($C879,$F880:$F$938,0)))","v":1},null,{"$f":"IF($H879>$C879,INDEX(BN$876:BN878,MATCH($C879,$F$876:$F878,0)),INDEX(BN880:BN$938,MATCH($C879,$F880:$F$938,0)))","v":54610.065729736809},{"$f":"IF($H879>$C879,INDEX(BO$876:BO878,MATCH($C879,$F$876:$F878,0)),INDEX(BO880:BO$938,MATCH($C879,$F880:$F$938,0)))","v":177748.9003700414}]
[null,1.2,0.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H880)),ABS($E$876:$E$938-H880),0))","v":0},0,{"$f":"(IF(E880=0,0,IF(COUNTIF(E878:E880,E880)=1,E880&\",1\",IF(COUNTIF(E878:E880,E880)=2,E880&\",2\",IF(COUNTIF(E878:E880,E880)=3,E880&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H880>$C880,INDEX(J$876:J879,MATCH($C880,$F$876:$F879,0)),INDEX(J881:J$938,MATCH($C880,$F881:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H880>$C880,INDEX(K$876:K879,MATCH($C880,$F$876:$F879,0)),INDEX(K881:K$938,MATCH($C880,$F881:$F$938,0)))","v":"Man"},{"$f":"IF($H880>$C880,INDEX(L$876:L879,MATCH($C880,$F$876:$F879,0)),INDEX(L881:L$938,MATCH($C880,$F881:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H880>$C880,INDEX(M$876:M879,MATCH($C880,$F$876:$F879,0)),INDEX(M881:M$938,MATCH($C880,$F881:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H880>$C880,INDEX(N$876:N879,MATCH($C880,$F$876:$F879,0)),INDEX(N881:N$938,MATCH($C880,$F881:$F$938,0)))","v":2019},2020,{"$f":"IF($H880>$C880,INDEX(P$876:P879,MATCH($C880,$F$876:$F879,0)),INDEX(P881:P$938,MATCH($C880,$F881:$F$938,0)))","v":0},{"$f":"IF($H880>$C880,INDEX(Q$876:Q879,MATCH($C880,$F$876:$F879,0)),INDEX(Q881:Q$938,MATCH($C880,$F881:$F$938,0)))","v":0},{"$f":"IF($H880>$C880,INDEX(R$876:R879,MATCH($C880,$F$876:$F879,0)),INDEX(R881:R$938,MATCH($C880,$F881:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H880,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":129.62533167851939},null,{"$f":"IF($H880>$C880,INDEX(V$876:V879,MATCH($C880,$F$876:$F879,0)),INDEX(V881:V$938,MATCH($C880,$F881:$F$938,0)))","v":0.22594757820734776},{"$f":"IF($H880>$C880,INDEX(W$876:W879,MATCH($C880,$F$876:$F879,0)),INDEX(W881:W$938,MATCH($C880,$F881:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H880>$C880,INDEX(X$876:X879,MATCH($C880,$F$876:$F879,0)),INDEX(X881:X$938,MATCH($C880,$F881:$F$938,0)))","v":1500000},{"$f":"IF($H880>$C880,INDEX(Y$876:Y879,MATCH($C880,$F$876:$F879,0)),INDEX(Y881:Y$938,MATCH($C880,$F881:$F$938,0)))","v":0},{"$f":"IF($H880>$C880,INDEX(Z$876:Z879,MATCH($C880,$F$876:$F879,0)),INDEX(Z881:Z$938,MATCH($C880,$F881:$F$938,0)))","v":931960},{"$f":"IF($H880>$C880,INDEX(AA$876:AA879,MATCH($C880,$F$876:$F879,0)),INDEX(AA881:AA$938,MATCH($C880,$F881:$F$938,0)))","v":10.5},{"$f":"IF($H880>$C880,INDEX(AB$876:AB879,MATCH($C880,$F$876:$F879,0)),INDEX(AB881:AB$938,MATCH($C880,$F881:$F$938,0)))","v":2300},{"$f":"IF($H880>$C880,INDEX(AC$876:AC879,MATCH($C880,$F$876:$F879,0)),INDEX(AC881:AC$938,MATCH($C880,$F881:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H880>$C880,INDEX(AH$876:AH879,MATCH($C880,$F$876:$F879,0)),INDEX(AH881:AH$938,MATCH($C880,$F881:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H880>$C880,INDEX(AI$876:AI879,MATCH($C880,$F$876:$F879,0)),INDEX(AI881:AI$938,MATCH($C880,$F881:$F$938,0)))","v":1},{"$f":"IF($H880>$C880,INDEX(AJ$876:AJ879,MATCH($C880,$F$876:$F879,0)),INDEX(AJ881:AJ$938,MATCH($C880,$F881:$F$938,0)))","v":0},{"$f":"IF($H880>$C880,INDEX(AK$876:AK879,MATCH($C880,$F$876:$F879,0)),INDEX(AK881:AK$938,MATCH($C880,$F881:$F$938,0)))","v":0},{"$f":"IF($H880>$C880,INDEX(AL$876:AL879,MATCH($C880,$F$876:$F879,0)),INDEX(AL881:AL$938,MATCH($C880,$F881:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H880>$C880,INDEX(AM$876:AM879,MATCH($C880,$F$876:$F879,0)),INDEX(AM881:AM$938,MATCH($C880,$F881:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H880>$C880,INDEX(AN$876:AN879,MATCH($C880,$F$876:$F879,0)),INDEX(AN881:AN$938,MATCH($C880,$F881:$F$938,0)))","v":260.82},null,{"$f":"IF($H880>$C880,INDEX(AP$876:AP879,MATCH($C880,$F$876:$F879,0)),INDEX(AP881:AP$938,MATCH($C880,$F881:$F$938,0)))","v":0},{"$f":"IF($H880>$C880,INDEX(AQ$876:AQ879,MATCH($C880,$F$876:$F879,0)),INDEX(AQ881:AQ$938,MATCH($C880,$F881:$F$938,0)))","v":2514},{"$f":"IF($H880>$C880,INDEX(AR$876:AR879,MATCH($C880,$F$876:$F879,0)),INDEX(AR881:AR$938,MATCH($C880,$F881:$F$938,0)))","v":9318},{"$f":"IF($H880>$C880,INDEX(AS$876:AS879,MATCH($C880,$F$876:$F879,0)),INDEX(AS881:AS$938,MATCH($C880,$F881:$F$938,0)))","v":0},{"$f":"IF($H880>$C880,INDEX(AT$876:AT879,MATCH($C880,$F$876:$F879,0)),INDEX(AT881:AT$938,MATCH($C880,$F881:$F$938,0)))","v":115256.24497711797},{"$f":"IF($H880>$C880,INDEX(AU$876:AU879,MATCH($C880,$F$876:$F879,0)),INDEX(AU881:AU$938,MATCH($C880,$F881:$F$938,0)))","v":0.6},{"$f":"IF($H880>$C880,INDEX(AV$876:AV879,MATCH($C880,$F$876:$F879,0)),INDEX(AV881:AV$938,MATCH($C880,$F881:$F$938,0)))","v":119426},{"$f":"IF($H880>$C880,INDEX(AW$876:AW879,MATCH($C880,$F$876:$F879,0)),INDEX(AW881:AW$938,MATCH($C880,$F881:$F$938,0)))","v":3869},{"$f":"IF($H880>$C880,INDEX(AX$876:AX879,MATCH($C880,$F$876:$F879,0)),INDEX(AX881:AX$938,MATCH($C880,$F881:$F$938,0)))","v":0.2},{"$f":"IF($H880>$C880,INDEX(AY$876:AY879,MATCH($C880,$F$876:$F879,0)),INDEX(AY881:AY$938,MATCH($C880,$F881:$F$938,0)))","v":24},{"$f":"IF($H880>$C880,INDEX(AZ$876:AZ879,MATCH($C880,$F$876:$F879,0)),INDEX(AZ881:AZ$938,MATCH($C880,$F881:$F$938,0)))","v":200000},null,{"$f":"IF($H880>$C880,INDEX(BB$876:BB879,MATCH($C880,$F$876:$F879,0)),INDEX(BB881:BB$938,MATCH($C880,$F881:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H880>$C880,INDEX(BC$876:BC879,MATCH($C880,$F$876:$F879,0)),INDEX(BC881:BC$938,MATCH($C880,$F881:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H880>$C880,INDEX(BD$876:BD879,MATCH($C880,$F$876:$F879,0)),INDEX(BD881:BD$938,MATCH($C880,$F881:$F$938,0)))","v":2400},{"$f":"IF($H880>$C880,INDEX(BE$876:BE879,MATCH($C880,$F$876:$F879,0)),INDEX(BE881:BE$938,MATCH($C880,$F881:$F$938,0)))","v":3},{"$f":"IF($H880>$C880,INDEX(BF$876:BF879,MATCH($C880,$F$876:$F879,0)),INDEX(BF881:BF$938,MATCH($C880,$F881:$F$938,0)))","v":1},{"$f":"IF($H880>$C880,INDEX(BG$876:BG879,MATCH($C880,$F$876:$F879,0)),INDEX(BG881:BG$938,MATCH($C880,$F881:$F$938,0)))","v":9600},{"$f":"IF($H880>$C880,INDEX(BH$876:BH879,MATCH($C880,$F$876:$F879,0)),INDEX(BH881:BH$938,MATCH($C880,$F881:$F$938,0)))","v":2},{"$f":"IF($H880>$C880,INDEX(BI$876:BI879,MATCH($C880,$F$876:$F879,0)),INDEX(BI881:BI$938,MATCH($C880,$F881:$F$938,0)))","v":1},{"$f":"IF($H880>$C880,INDEX(BJ$876:BJ879,MATCH($C880,$F$876:$F879,0)),INDEX(BJ881:BJ$938,MATCH($C880,$F881:$F$938,0)))","v":115256.24497711797},null,{"$f":"IF($H880>$C880,INDEX(BL$876:BL879,MATCH($C880,$F$876:$F879,0)),INDEX(BL881:BL$938,MATCH($C880,$F881:$F$938,0)))","v":1},null,{"$f":"IF($H880>$C880,INDEX(BN$876:BN879,MATCH($C880,$F$876:$F879,0)),INDEX(BN881:BN$938,MATCH($C880,$F881:$F$938,0)))","v":65512.140485601267},{"$f":"IF($H880>$C880,INDEX(BO$876:BO879,MATCH($C880,$F$876:$F879,0)),INDEX(BO881:BO$938,MATCH($C880,$F881:$F$938,0)))","v":177748.9003700414}]
[null,1.3,0.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H881)),ABS($E$876:$E$938-H881),0))","v":0},0,0,0,1,1,{"$f":"IF($H881>$C881,INDEX(J$876:J880,MATCH($C881,$F$876:$F880,0)),INDEX(J882:J$938,MATCH($C881,$F882:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H881>$C881,INDEX(K$876:K880,MATCH($C881,$F$876:$F880,0)),INDEX(K882:K$938,MATCH($C881,$F882:$F$938,0)))","v":"Scania"},{"$f":"IF($H881>$C881,INDEX(L$876:L880,MATCH($C881,$F$876:$F880,0)),INDEX(L882:L$938,MATCH($C881,$F882:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H881>$C881,INDEX(M$876:M880,MATCH($C881,$F$876:$F880,0)),INDEX(M882:M$938,MATCH($C881,$F882:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H881>$C881,INDEX(N$876:N880,MATCH($C881,$F$876:$F880,0)),INDEX(N882:N$938,MATCH($C881,$F882:$F$938,0)))","v":2019},2020,{"$f":"IF($H881>$C881,INDEX(P$876:P880,MATCH($C881,$F$876:$F880,0)),INDEX(P882:P$938,MATCH($C881,$F882:$F$938,0)))","v":0},{"$f":"IF($H881>$C881,INDEX(Q$876:Q880,MATCH($C881,$F$876:$F880,0)),INDEX(Q882:Q$938,MATCH($C881,$F882:$F$938,0)))","v":0},{"$f":"IF($H881>$C881,INDEX(R$876:R880,MATCH($C881,$F$876:$F880,0)),INDEX(R882:R$938,MATCH($C881,$F882:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H881,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":129.62533167851939},null,{"$f":"IF($H881>$C881,INDEX(V$876:V880,MATCH($C881,$F$876:$F880,0)),INDEX(V882:V$938,MATCH($C881,$F882:$F$938,0)))","v":0.15441931123509486},{"$f":"IF($H881>$C881,INDEX(W$876:W880,MATCH($C881,$F$876:$F880,0)),INDEX(W882:W$938,MATCH($C881,$F882:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H881>$C881,INDEX(X$876:X880,MATCH($C881,$F$876:$F880,0)),INDEX(X882:X$938,MATCH($C881,$F882:$F$938,0)))","v":1500000},{"$f":"IF($H881>$C881,INDEX(Y$876:Y880,MATCH($C881,$F$876:$F880,0)),INDEX(Y882:Y$938,MATCH($C881,$F882:$F$938,0)))","v":0},{"$f":"IF($H881>$C881,INDEX(Z$876:Z880,MATCH($C881,$F$876:$F880,0)),INDEX(Z882:Z$938,MATCH($C881,$F882:$F$938,0)))","v":931960},{"$f":"IF($H881>$C881,INDEX(AA$876:AA880,MATCH($C881,$F$876:$F880,0)),INDEX(AA882:AA$938,MATCH($C881,$F882:$F$938,0)))","v":10.5},{"$f":"IF($H881>$C881,INDEX(AB$876:AB880,MATCH($C881,$F$876:$F880,0)),INDEX(AB882:AB$938,MATCH($C881,$F882:$F$938,0)))","v":2300},{"$f":"IF($H881>$C881,INDEX(AC$876:AC880,MATCH($C881,$F$876:$F880,0)),INDEX(AC882:AC$938,MATCH($C881,$F882:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H881>$C881,INDEX(AH$876:AH880,MATCH($C881,$F$876:$F880,0)),INDEX(AH882:AH$938,MATCH($C881,$F882:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H881>$C881,INDEX(AI$876:AI880,MATCH($C881,$F$876:$F880,0)),INDEX(AI882:AI$938,MATCH($C881,$F882:$F$938,0)))","v":1},{"$f":"IF($H881>$C881,INDEX(AJ$876:AJ880,MATCH($C881,$F$876:$F880,0)),INDEX(AJ882:AJ$938,MATCH($C881,$F882:$F$938,0)))","v":0},{"$f":"IF($H881>$C881,INDEX(AK$876:AK880,MATCH($C881,$F$876:$F880,0)),INDEX(AK882:AK$938,MATCH($C881,$F882:$F$938,0)))","v":0},{"$f":"IF($H881>$C881,INDEX(AL$876:AL880,MATCH($C881,$F$876:$F880,0)),INDEX(AL882:AL$938,MATCH($C881,$F882:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H881>$C881,INDEX(AM$876:AM880,MATCH($C881,$F$876:$F880,0)),INDEX(AM882:AM$938,MATCH($C881,$F882:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H881>$C881,INDEX(AN$876:AN880,MATCH($C881,$F$876:$F880,0)),INDEX(AN882:AN$938,MATCH($C881,$F882:$F$938,0)))","v":260.82},null,{"$f":"IF($H881>$C881,INDEX(AP$876:AP880,MATCH($C881,$F$876:$F880,0)),INDEX(AP882:AP$938,MATCH($C881,$F882:$F$938,0)))","v":0},{"$f":"IF($H881>$C881,INDEX(AQ$876:AQ880,MATCH($C881,$F$876:$F880,0)),INDEX(AQ882:AQ$938,MATCH($C881,$F882:$F$938,0)))","v":2514},{"$f":"IF($H881>$C881,INDEX(AR$876:AR880,MATCH($C881,$F$876:$F880,0)),INDEX(AR882:AR$938,MATCH($C881,$F882:$F$938,0)))","v":9318},{"$f":"IF($H881>$C881,INDEX(AS$876:AS880,MATCH($C881,$F$876:$F880,0)),INDEX(AS882:AS$938,MATCH($C881,$F882:$F$938,0)))","v":0},{"$f":"IF($H881>$C881,INDEX(AT$876:AT880,MATCH($C881,$F$876:$F880,0)),INDEX(AT882:AT$938,MATCH($C881,$F882:$F$938,0)))","v":92887.671622350943},{"$f":"IF($H881>$C881,INDEX(AU$876:AU880,MATCH($C881,$F$876:$F880,0)),INDEX(AU882:AU$938,MATCH($C881,$F882:$F$938,0)))","v":0.6},{"$f":"IF($H881>$C881,INDEX(AV$876:AV880,MATCH($C881,$F$876:$F880,0)),INDEX(AV882:AV$938,MATCH($C881,$F882:$F$938,0)))","v":119426},{"$f":"IF($H881>$C881,INDEX(AW$876:AW880,MATCH($C881,$F$876:$F880,0)),INDEX(AW882:AW$938,MATCH($C881,$F882:$F$938,0)))","v":3869},{"$f":"IF($H881>$C881,INDEX(AX$876:AX880,MATCH($C881,$F$876:$F880,0)),INDEX(AX882:AX$938,MATCH($C881,$F882:$F$938,0)))","v":0.2},{"$f":"IF($H881>$C881,INDEX(AY$876:AY880,MATCH($C881,$F$876:$F880,0)),INDEX(AY882:AY$938,MATCH($C881,$F882:$F$938,0)))","v":24},{"$f":"IF($H881>$C881,INDEX(AZ$876:AZ880,MATCH($C881,$F$876:$F880,0)),INDEX(AZ882:AZ$938,MATCH($C881,$F882:$F$938,0)))","v":200000},null,{"$f":"IF($H881>$C881,INDEX(BB$876:BB880,MATCH($C881,$F$876:$F880,0)),INDEX(BB882:BB$938,MATCH($C881,$F882:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H881>$C881,INDEX(BC$876:BC880,MATCH($C881,$F$876:$F880,0)),INDEX(BC882:BC$938,MATCH($C881,$F882:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H881>$C881,INDEX(BD$876:BD880,MATCH($C881,$F$876:$F880,0)),INDEX(BD882:BD$938,MATCH($C881,$F882:$F$938,0)))","v":2400},{"$f":"IF($H881>$C881,INDEX(BE$876:BE880,MATCH($C881,$F$876:$F880,0)),INDEX(BE882:BE$938,MATCH($C881,$F882:$F$938,0)))","v":3},{"$f":"IF($H881>$C881,INDEX(BF$876:BF880,MATCH($C881,$F$876:$F880,0)),INDEX(BF882:BF$938,MATCH($C881,$F882:$F$938,0)))","v":1},{"$f":"IF($H881>$C881,INDEX(BG$876:BG880,MATCH($C881,$F$876:$F880,0)),INDEX(BG882:BG$938,MATCH($C881,$F882:$F$938,0)))","v":9600},{"$f":"IF($H881>$C881,INDEX(BH$876:BH880,MATCH($C881,$F$876:$F880,0)),INDEX(BH882:BH$938,MATCH($C881,$F882:$F$938,0)))","v":2},{"$f":"IF($H881>$C881,INDEX(BI$876:BI880,MATCH($C881,$F$876:$F880,0)),INDEX(BI882:BI$938,MATCH($C881,$F882:$F$938,0)))","v":1},{"$f":"IF($H881>$C881,INDEX(BJ$876:BJ880,MATCH($C881,$F$876:$F880,0)),INDEX(BJ882:BJ$938,MATCH($C881,$F882:$F$938,0)))","v":92887.671622350943},null,{"$f":"IF($H881>$C881,INDEX(BL$876:BL880,MATCH($C881,$F$876:$F880,0)),INDEX(BL882:BL$938,MATCH($C881,$F882:$F$938,0)))","v":1},null,{"$f":"IF($H881>$C881,INDEX(BN$876:BN880,MATCH($C881,$F$876:$F880,0)),INDEX(BN882:BN$938,MATCH($C881,$F882:$F$938,0)))","v":49020.186313361104},{"$f":"IF($H881>$C881,INDEX(BO$876:BO880,MATCH($C881,$F$876:$F880,0)),INDEX(BO882:BO$938,MATCH($C881,$F882:$F$938,0)))","v":177748.9003700414}]
[null,2.1,0.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H882)),ABS($E$876:$E$938-H882),0))","v":0},0,0,0,2,2,{"$f":"IF($H882>$C882,INDEX(J$876:J881,MATCH($C882,$F$876:$F881,0)),INDEX(J883:J$938,MATCH($C882,$F883:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H882>$C882,INDEX(K$876:K881,MATCH($C882,$F$876:$F881,0)),INDEX(K883:K$938,MATCH($C882,$F883:$F$938,0)))","v":"Volvo"},{"$f":"IF($H882>$C882,INDEX(L$876:L881,MATCH($C882,$F$876:$F881,0)),INDEX(L883:L$938,MATCH($C882,$F883:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H882>$C882,INDEX(M$876:M881,MATCH($C882,$F$876:$F881,0)),INDEX(M883:M$938,MATCH($C882,$F883:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H882>$C882,INDEX(N$876:N881,MATCH($C882,$F$876:$F881,0)),INDEX(N883:N$938,MATCH($C882,$F883:$F$938,0)))","v":2019},2019,{"$f":"IF($H882>$C882,INDEX(P$876:P881,MATCH($C882,$F$876:$F881,0)),INDEX(P883:P$938,MATCH($C882,$F883:$F$938,0)))","v":0},{"$f":"IF($H882>$C882,INDEX(Q$876:Q881,MATCH($C882,$F$876:$F881,0)),INDEX(Q883:Q$938,MATCH($C882,$F883:$F$938,0)))","v":0},{"$f":"IF($H882>$C882,INDEX(R$876:R881,MATCH($C882,$F$876:$F881,0)),INDEX(R883:R$938,MATCH($C882,$F883:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H882,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":97.682657254642251},null,{"$f":"IF($H882>$C882,INDEX(V$876:V881,MATCH($C882,$F$876:$F881,0)),INDEX(V883:V$938,MATCH($C882,$F883:$F$938,0)))","v":0.25294247947142806},{"$f":"IF($H882>$C882,INDEX(W$876:W881,MATCH($C882,$F$876:$F881,0)),INDEX(W883:W$938,MATCH($C882,$F883:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H882>$C882,INDEX(X$876:X881,MATCH($C882,$F$876:$F881,0)),INDEX(X883:X$938,MATCH($C882,$F883:$F$938,0)))","v":1500000},{"$f":"IF($H882>$C882,INDEX(Y$876:Y881,MATCH($C882,$F$876:$F881,0)),INDEX(Y883:Y$938,MATCH($C882,$F883:$F$938,0)))","v":0},{"$f":"IF($H882>$C882,INDEX(Z$876:Z881,MATCH($C882,$F$876:$F881,0)),INDEX(Z883:Z$938,MATCH($C882,$F883:$F$938,0)))","v":931960},{"$f":"IF($H882>$C882,INDEX(AA$876:AA881,MATCH($C882,$F$876:$F881,0)),INDEX(AA883:AA$938,MATCH($C882,$F883:$F$938,0)))","v":10.5},{"$f":"IF($H882>$C882,INDEX(AB$876:AB881,MATCH($C882,$F$876:$F881,0)),INDEX(AB883:AB$938,MATCH($C882,$F883:$F$938,0)))","v":2300},{"$f":"IF($H882>$C882,INDEX(AC$876:AC881,MATCH($C882,$F$876:$F881,0)),INDEX(AC883:AC$938,MATCH($C882,$F883:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H882>$C882,INDEX(AH$876:AH881,MATCH($C882,$F$876:$F881,0)),INDEX(AH883:AH$938,MATCH($C882,$F883:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H882>$C882,INDEX(AI$876:AI881,MATCH($C882,$F$876:$F881,0)),INDEX(AI883:AI$938,MATCH($C882,$F883:$F$938,0)))","v":1},{"$f":"IF($H882>$C882,INDEX(AJ$876:AJ881,MATCH($C882,$F$876:$F881,0)),INDEX(AJ883:AJ$938,MATCH($C882,$F883:$F$938,0)))","v":0},{"$f":"IF($H882>$C882,INDEX(AK$876:AK881,MATCH($C882,$F$876:$F881,0)),INDEX(AK883:AK$938,MATCH($C882,$F883:$F$938,0)))","v":0},{"$f":"IF($H882>$C882,INDEX(AL$876:AL881,MATCH($C882,$F$876:$F881,0)),INDEX(AL883:AL$938,MATCH($C882,$F883:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H882>$C882,INDEX(AM$876:AM881,MATCH($C882,$F$876:$F881,0)),INDEX(AM883:AM$938,MATCH($C882,$F883:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H882>$C882,INDEX(AN$876:AN881,MATCH($C882,$F$876:$F881,0)),INDEX(AN883:AN$938,MATCH($C882,$F883:$F$938,0)))","v":260.82},null,{"$f":"IF($H882>$C882,INDEX(AP$876:AP881,MATCH($C882,$F$876:$F881,0)),INDEX(AP883:AP$938,MATCH($C882,$F883:$F$938,0)))","v":0},{"$f":"IF($H882>$C882,INDEX(AQ$876:AQ881,MATCH($C882,$F$876:$F881,0)),INDEX(AQ883:AQ$938,MATCH($C882,$F883:$F$938,0)))","v":2514},{"$f":"IF($H882>$C882,INDEX(AR$876:AR881,MATCH($C882,$F$876:$F881,0)),INDEX(AR883:AR$938,MATCH($C882,$F883:$F$938,0)))","v":9318},{"$f":"IF($H882>$C882,INDEX(AS$876:AS881,MATCH($C882,$F$876:$F881,0)),INDEX(AS883:AS$938,MATCH($C882,$F883:$F$938,0)))","v":0},{"$f":"IF($H882>$C882,INDEX(AT$876:AT881,MATCH($C882,$F$876:$F881,0)),INDEX(AT883:AT$938,MATCH($C882,$F883:$F$938,0)))","v":100469.40671957612},{"$f":"IF($H882>$C882,INDEX(AU$876:AU881,MATCH($C882,$F$876:$F881,0)),INDEX(AU883:AU$938,MATCH($C882,$F883:$F$938,0)))","v":0.6},{"$f":"IF($H882>$C882,INDEX(AV$876:AV881,MATCH($C882,$F$876:$F881,0)),INDEX(AV883:AV$938,MATCH($C882,$F883:$F$938,0)))","v":119426},{"$f":"IF($H882>$C882,INDEX(AW$876:AW881,MATCH($C882,$F$876:$F881,0)),INDEX(AW883:AW$938,MATCH($C882,$F883:$F$938,0)))","v":3869},{"$f":"IF($H882>$C882,INDEX(AX$876:AX881,MATCH($C882,$F$876:$F881,0)),INDEX(AX883:AX$938,MATCH($C882,$F883:$F$938,0)))","v":0.2},{"$f":"IF($H882>$C882,INDEX(AY$876:AY881,MATCH($C882,$F$876:$F881,0)),INDEX(AY883:AY$938,MATCH($C882,$F883:$F$938,0)))","v":24},{"$f":"IF($H882>$C882,INDEX(AZ$876:AZ881,MATCH($C882,$F$876:$F881,0)),INDEX(AZ883:AZ$938,MATCH($C882,$F883:$F$938,0)))","v":200000},null,{"$f":"IF($H882>$C882,INDEX(BB$876:BB881,MATCH($C882,$F$876:$F881,0)),INDEX(BB883:BB$938,MATCH($C882,$F883:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H882>$C882,INDEX(BC$876:BC881,MATCH($C882,$F$876:$F881,0)),INDEX(BC883:BC$938,MATCH($C882,$F883:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H882>$C882,INDEX(BD$876:BD881,MATCH($C882,$F$876:$F881,0)),INDEX(BD883:BD$938,MATCH($C882,$F883:$F$938,0)))","v":2400},{"$f":"IF($H882>$C882,INDEX(BE$876:BE881,MATCH($C882,$F$876:$F881,0)),INDEX(BE883:BE$938,MATCH($C882,$F883:$F$938,0)))","v":3},{"$f":"IF($H882>$C882,INDEX(BF$876:BF881,MATCH($C882,$F$876:$F881,0)),INDEX(BF883:BF$938,MATCH($C882,$F883:$F$938,0)))","v":1},{"$f":"IF($H882>$C882,INDEX(BG$876:BG881,MATCH($C882,$F$876:$F881,0)),INDEX(BG883:BG$938,MATCH($C882,$F883:$F$938,0)))","v":9600},{"$f":"IF($H882>$C882,INDEX(BH$876:BH881,MATCH($C882,$F$876:$F881,0)),INDEX(BH883:BH$938,MATCH($C882,$F883:$F$938,0)))","v":2},{"$f":"IF($H882>$C882,INDEX(BI$876:BI881,MATCH($C882,$F$876:$F881,0)),INDEX(BI883:BI$938,MATCH($C882,$F883:$F$938,0)))","v":1},{"$f":"IF($H882>$C882,INDEX(BJ$876:BJ881,MATCH($C882,$F$876:$F881,0)),INDEX(BJ883:BJ$938,MATCH($C882,$F883:$F$938,0)))","v":100469.40671957612},null,{"$f":"IF($H882>$C882,INDEX(BL$876:BL881,MATCH($C882,$F$876:$F881,0)),INDEX(BL883:BL$938,MATCH($C882,$F883:$F$938,0)))","v":1},null,{"$f":"IF($H882>$C882,INDEX(BN$876:BN881,MATCH($C882,$F$876:$F881,0)),INDEX(BN883:BN$938,MATCH($C882,$F883:$F$938,0)))","v":54610.065729736809},{"$f":"IF($H882>$C882,INDEX(BO$876:BO881,MATCH($C882,$F$876:$F881,0)),INDEX(BO883:BO$938,MATCH($C882,$F883:$F$938,0)))","v":177748.9003700414}]
[null,2.2000000000000002,0.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H883)),ABS($E$876:$E$938-H883),0))","v":0},0,0,0,2,2,{"$f":"IF($H883>$C883,INDEX(J$876:J882,MATCH($C883,$F$876:$F882,0)),INDEX(J884:J$938,MATCH($C883,$F884:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H883>$C883,INDEX(K$876:K882,MATCH($C883,$F$876:$F882,0)),INDEX(K884:K$938,MATCH($C883,$F884:$F$938,0)))","v":"Man"},{"$f":"IF($H883>$C883,INDEX(L$876:L882,MATCH($C883,$F$876:$F882,0)),INDEX(L884:L$938,MATCH($C883,$F884:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H883>$C883,INDEX(M$876:M882,MATCH($C883,$F$876:$F882,0)),INDEX(M884:M$938,MATCH($C883,$F884:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H883>$C883,INDEX(N$876:N882,MATCH($C883,$F$876:$F882,0)),INDEX(N884:N$938,MATCH($C883,$F884:$F$938,0)))","v":2019},2019,{"$f":"IF($H883>$C883,INDEX(P$876:P882,MATCH($C883,$F$876:$F882,0)),INDEX(P884:P$938,MATCH($C883,$F884:$F$938,0)))","v":0},{"$f":"IF($H883>$C883,INDEX(Q$876:Q882,MATCH($C883,$F$876:$F882,0)),INDEX(Q884:Q$938,MATCH($C883,$F884:$F$938,0)))","v":0},{"$f":"IF($H883>$C883,INDEX(R$876:R882,MATCH($C883,$F$876:$F882,0)),INDEX(R884:R$938,MATCH($C883,$F884:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H883,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":97.682657254642251},null,{"$f":"IF($H883>$C883,INDEX(V$876:V882,MATCH($C883,$F$876:$F882,0)),INDEX(V884:V$938,MATCH($C883,$F884:$F$938,0)))","v":0.22594757820734776},{"$f":"IF($H883>$C883,INDEX(W$876:W882,MATCH($C883,$F$876:$F882,0)),INDEX(W884:W$938,MATCH($C883,$F884:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H883>$C883,INDEX(X$876:X882,MATCH($C883,$F$876:$F882,0)),INDEX(X884:X$938,MATCH($C883,$F884:$F$938,0)))","v":1500000},{"$f":"IF($H883>$C883,INDEX(Y$876:Y882,MATCH($C883,$F$876:$F882,0)),INDEX(Y884:Y$938,MATCH($C883,$F884:$F$938,0)))","v":0},{"$f":"IF($H883>$C883,INDEX(Z$876:Z882,MATCH($C883,$F$876:$F882,0)),INDEX(Z884:Z$938,MATCH($C883,$F884:$F$938,0)))","v":931960},{"$f":"IF($H883>$C883,INDEX(AA$876:AA882,MATCH($C883,$F$876:$F882,0)),INDEX(AA884:AA$938,MATCH($C883,$F884:$F$938,0)))","v":10.5},{"$f":"IF($H883>$C883,INDEX(AB$876:AB882,MATCH($C883,$F$876:$F882,0)),INDEX(AB884:AB$938,MATCH($C883,$F884:$F$938,0)))","v":2300},{"$f":"IF($H883>$C883,INDEX(AC$876:AC882,MATCH($C883,$F$876:$F882,0)),INDEX(AC884:AC$938,MATCH($C883,$F884:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H883>$C883,INDEX(AH$876:AH882,MATCH($C883,$F$876:$F882,0)),INDEX(AH884:AH$938,MATCH($C883,$F884:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H883>$C883,INDEX(AI$876:AI882,MATCH($C883,$F$876:$F882,0)),INDEX(AI884:AI$938,MATCH($C883,$F884:$F$938,0)))","v":1},{"$f":"IF($H883>$C883,INDEX(AJ$876:AJ882,MATCH($C883,$F$876:$F882,0)),INDEX(AJ884:AJ$938,MATCH($C883,$F884:$F$938,0)))","v":0},{"$f":"IF($H883>$C883,INDEX(AK$876:AK882,MATCH($C883,$F$876:$F882,0)),INDEX(AK884:AK$938,MATCH($C883,$F884:$F$938,0)))","v":0},{"$f":"IF($H883>$C883,INDEX(AL$876:AL882,MATCH($C883,$F$876:$F882,0)),INDEX(AL884:AL$938,MATCH($C883,$F884:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H883>$C883,INDEX(AM$876:AM882,MATCH($C883,$F$876:$F882,0)),INDEX(AM884:AM$938,MATCH($C883,$F884:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H883>$C883,INDEX(AN$876:AN882,MATCH($C883,$F$876:$F882,0)),INDEX(AN884:AN$938,MATCH($C883,$F884:$F$938,0)))","v":260.82},null,{"$f":"IF($H883>$C883,INDEX(AP$876:AP882,MATCH($C883,$F$876:$F882,0)),INDEX(AP884:AP$938,MATCH($C883,$F884:$F$938,0)))","v":0},{"$f":"IF($H883>$C883,INDEX(AQ$876:AQ882,MATCH($C883,$F$876:$F882,0)),INDEX(AQ884:AQ$938,MATCH($C883,$F884:$F$938,0)))","v":2514},{"$f":"IF($H883>$C883,INDEX(AR$876:AR882,MATCH($C883,$F$876:$F882,0)),INDEX(AR884:AR$938,MATCH($C883,$F884:$F$938,0)))","v":9318},{"$f":"IF($H883>$C883,INDEX(AS$876:AS882,MATCH($C883,$F$876:$F882,0)),INDEX(AS884:AS$938,MATCH($C883,$F884:$F$938,0)))","v":0},{"$f":"IF($H883>$C883,INDEX(AT$876:AT882,MATCH($C883,$F$876:$F882,0)),INDEX(AT884:AT$938,MATCH($C883,$F884:$F$938,0)))","v":115256.24497711797},{"$f":"IF($H883>$C883,INDEX(AU$876:AU882,MATCH($C883,$F$876:$F882,0)),INDEX(AU884:AU$938,MATCH($C883,$F884:$F$938,0)))","v":0.6},{"$f":"IF($H883>$C883,INDEX(AV$876:AV882,MATCH($C883,$F$876:$F882,0)),INDEX(AV884:AV$938,MATCH($C883,$F884:$F$938,0)))","v":119426},{"$f":"IF($H883>$C883,INDEX(AW$876:AW882,MATCH($C883,$F$876:$F882,0)),INDEX(AW884:AW$938,MATCH($C883,$F884:$F$938,0)))","v":3869},{"$f":"IF($H883>$C883,INDEX(AX$876:AX882,MATCH($C883,$F$876:$F882,0)),INDEX(AX884:AX$938,MATCH($C883,$F884:$F$938,0)))","v":0.2},{"$f":"IF($H883>$C883,INDEX(AY$876:AY882,MATCH($C883,$F$876:$F882,0)),INDEX(AY884:AY$938,MATCH($C883,$F884:$F$938,0)))","v":24},{"$f":"IF($H883>$C883,INDEX(AZ$876:AZ882,MATCH($C883,$F$876:$F882,0)),INDEX(AZ884:AZ$938,MATCH($C883,$F884:$F$938,0)))","v":200000},null,{"$f":"IF($H883>$C883,INDEX(BB$876:BB882,MATCH($C883,$F$876:$F882,0)),INDEX(BB884:BB$938,MATCH($C883,$F884:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H883>$C883,INDEX(BC$876:BC882,MATCH($C883,$F$876:$F882,0)),INDEX(BC884:BC$938,MATCH($C883,$F884:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H883>$C883,INDEX(BD$876:BD882,MATCH($C883,$F$876:$F882,0)),INDEX(BD884:BD$938,MATCH($C883,$F884:$F$938,0)))","v":2400},{"$f":"IF($H883>$C883,INDEX(BE$876:BE882,MATCH($C883,$F$876:$F882,0)),INDEX(BE884:BE$938,MATCH($C883,$F884:$F$938,0)))","v":3},{"$f":"IF($H883>$C883,INDEX(BF$876:BF882,MATCH($C883,$F$876:$F882,0)),INDEX(BF884:BF$938,MATCH($C883,$F884:$F$938,0)))","v":1},{"$f":"IF($H883>$C883,INDEX(BG$876:BG882,MATCH($C883,$F$876:$F882,0)),INDEX(BG884:BG$938,MATCH($C883,$F884:$F$938,0)))","v":9600},{"$f":"IF($H883>$C883,INDEX(BH$876:BH882,MATCH($C883,$F$876:$F882,0)),INDEX(BH884:BH$938,MATCH($C883,$F884:$F$938,0)))","v":2},{"$f":"IF($H883>$C883,INDEX(BI$876:BI882,MATCH($C883,$F$876:$F882,0)),INDEX(BI884:BI$938,MATCH($C883,$F884:$F$938,0)))","v":1},{"$f":"IF($H883>$C883,INDEX(BJ$876:BJ882,MATCH($C883,$F$876:$F882,0)),INDEX(BJ884:BJ$938,MATCH($C883,$F884:$F$938,0)))","v":115256.24497711797},null,{"$f":"IF($H883>$C883,INDEX(BL$876:BL882,MATCH($C883,$F$876:$F882,0)),INDEX(BL884:BL$938,MATCH($C883,$F884:$F$938,0)))","v":1},null,{"$f":"IF($H883>$C883,INDEX(BN$876:BN882,MATCH($C883,$F$876:$F882,0)),INDEX(BN884:BN$938,MATCH($C883,$F884:$F$938,0)))","v":65512.140485601267},{"$f":"IF($H883>$C883,INDEX(BO$876:BO882,MATCH($C883,$F$876:$F882,0)),INDEX(BO884:BO$938,MATCH($C883,$F884:$F$938,0)))","v":177748.9003700414}]
[null,2.2999999999999998,0.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H884)),ABS($E$876:$E$938-H884),0))","v":0},0,0,0,2,2,{"$f":"IF($H884>$C884,INDEX(J$876:J883,MATCH($C884,$F$876:$F883,0)),INDEX(J885:J$938,MATCH($C884,$F885:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H884>$C884,INDEX(K$876:K883,MATCH($C884,$F$876:$F883,0)),INDEX(K885:K$938,MATCH($C884,$F885:$F$938,0)))","v":"Scania"},{"$f":"IF($H884>$C884,INDEX(L$876:L883,MATCH($C884,$F$876:$F883,0)),INDEX(L885:L$938,MATCH($C884,$F885:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H884>$C884,INDEX(M$876:M883,MATCH($C884,$F$876:$F883,0)),INDEX(M885:M$938,MATCH($C884,$F885:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H884>$C884,INDEX(N$876:N883,MATCH($C884,$F$876:$F883,0)),INDEX(N885:N$938,MATCH($C884,$F885:$F$938,0)))","v":2019},2019,{"$f":"IF($H884>$C884,INDEX(P$876:P883,MATCH($C884,$F$876:$F883,0)),INDEX(P885:P$938,MATCH($C884,$F885:$F$938,0)))","v":0},{"$f":"IF($H884>$C884,INDEX(Q$876:Q883,MATCH($C884,$F$876:$F883,0)),INDEX(Q885:Q$938,MATCH($C884,$F885:$F$938,0)))","v":0},{"$f":"IF($H884>$C884,INDEX(R$876:R883,MATCH($C884,$F$876:$F883,0)),INDEX(R885:R$938,MATCH($C884,$F885:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H884,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":97.682657254642251},null,{"$f":"IF($H884>$C884,INDEX(V$876:V883,MATCH($C884,$F$876:$F883,0)),INDEX(V885:V$938,MATCH($C884,$F885:$F$938,0)))","v":0.15441931123509486},{"$f":"IF($H884>$C884,INDEX(W$876:W883,MATCH($C884,$F$876:$F883,0)),INDEX(W885:W$938,MATCH($C884,$F885:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H884>$C884,INDEX(X$876:X883,MATCH($C884,$F$876:$F883,0)),INDEX(X885:X$938,MATCH($C884,$F885:$F$938,0)))","v":1500000},{"$f":"IF($H884>$C884,INDEX(Y$876:Y883,MATCH($C884,$F$876:$F883,0)),INDEX(Y885:Y$938,MATCH($C884,$F885:$F$938,0)))","v":0},{"$f":"IF($H884>$C884,INDEX(Z$876:Z883,MATCH($C884,$F$876:$F883,0)),INDEX(Z885:Z$938,MATCH($C884,$F885:$F$938,0)))","v":931960},{"$f":"IF($H884>$C884,INDEX(AA$876:AA883,MATCH($C884,$F$876:$F883,0)),INDEX(AA885:AA$938,MATCH($C884,$F885:$F$938,0)))","v":10.5},{"$f":"IF($H884>$C884,INDEX(AB$876:AB883,MATCH($C884,$F$876:$F883,0)),INDEX(AB885:AB$938,MATCH($C884,$F885:$F$938,0)))","v":2300},{"$f":"IF($H884>$C884,INDEX(AC$876:AC883,MATCH($C884,$F$876:$F883,0)),INDEX(AC885:AC$938,MATCH($C884,$F885:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H884>$C884,INDEX(AH$876:AH883,MATCH($C884,$F$876:$F883,0)),INDEX(AH885:AH$938,MATCH($C884,$F885:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H884>$C884,INDEX(AI$876:AI883,MATCH($C884,$F$876:$F883,0)),INDEX(AI885:AI$938,MATCH($C884,$F885:$F$938,0)))","v":1},{"$f":"IF($H884>$C884,INDEX(AJ$876:AJ883,MATCH($C884,$F$876:$F883,0)),INDEX(AJ885:AJ$938,MATCH($C884,$F885:$F$938,0)))","v":0},{"$f":"IF($H884>$C884,INDEX(AK$876:AK883,MATCH($C884,$F$876:$F883,0)),INDEX(AK885:AK$938,MATCH($C884,$F885:$F$938,0)))","v":0},{"$f":"IF($H884>$C884,INDEX(AL$876:AL883,MATCH($C884,$F$876:$F883,0)),INDEX(AL885:AL$938,MATCH($C884,$F885:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H884>$C884,INDEX(AM$876:AM883,MATCH($C884,$F$876:$F883,0)),INDEX(AM885:AM$938,MATCH($C884,$F885:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H884>$C884,INDEX(AN$876:AN883,MATCH($C884,$F$876:$F883,0)),INDEX(AN885:AN$938,MATCH($C884,$F885:$F$938,0)))","v":260.82},null,{"$f":"IF($H884>$C884,INDEX(AP$876:AP883,MATCH($C884,$F$876:$F883,0)),INDEX(AP885:AP$938,MATCH($C884,$F885:$F$938,0)))","v":0},{"$f":"IF($H884>$C884,INDEX(AQ$876:AQ883,MATCH($C884,$F$876:$F883,0)),INDEX(AQ885:AQ$938,MATCH($C884,$F885:$F$938,0)))","v":2514},{"$f":"IF($H884>$C884,INDEX(AR$876:AR883,MATCH($C884,$F$876:$F883,0)),INDEX(AR885:AR$938,MATCH($C884,$F885:$F$938,0)))","v":9318},{"$f":"IF($H884>$C884,INDEX(AS$876:AS883,MATCH($C884,$F$876:$F883,0)),INDEX(AS885:AS$938,MATCH($C884,$F885:$F$938,0)))","v":0},{"$f":"IF($H884>$C884,INDEX(AT$876:AT883,MATCH($C884,$F$876:$F883,0)),INDEX(AT885:AT$938,MATCH($C884,$F885:$F$938,0)))","v":92887.671622350943},{"$f":"IF($H884>$C884,INDEX(AU$876:AU883,MATCH($C884,$F$876:$F883,0)),INDEX(AU885:AU$938,MATCH($C884,$F885:$F$938,0)))","v":0.6},{"$f":"IF($H884>$C884,INDEX(AV$876:AV883,MATCH($C884,$F$876:$F883,0)),INDEX(AV885:AV$938,MATCH($C884,$F885:$F$938,0)))","v":119426},{"$f":"IF($H884>$C884,INDEX(AW$876:AW883,MATCH($C884,$F$876:$F883,0)),INDEX(AW885:AW$938,MATCH($C884,$F885:$F$938,0)))","v":3869},{"$f":"IF($H884>$C884,INDEX(AX$876:AX883,MATCH($C884,$F$876:$F883,0)),INDEX(AX885:AX$938,MATCH($C884,$F885:$F$938,0)))","v":0.2},{"$f":"IF($H884>$C884,INDEX(AY$876:AY883,MATCH($C884,$F$876:$F883,0)),INDEX(AY885:AY$938,MATCH($C884,$F885:$F$938,0)))","v":24},{"$f":"IF($H884>$C884,INDEX(AZ$876:AZ883,MATCH($C884,$F$876:$F883,0)),INDEX(AZ885:AZ$938,MATCH($C884,$F885:$F$938,0)))","v":200000},null,{"$f":"IF($H884>$C884,INDEX(BB$876:BB883,MATCH($C884,$F$876:$F883,0)),INDEX(BB885:BB$938,MATCH($C884,$F885:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H884>$C884,INDEX(BC$876:BC883,MATCH($C884,$F$876:$F883,0)),INDEX(BC885:BC$938,MATCH($C884,$F885:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H884>$C884,INDEX(BD$876:BD883,MATCH($C884,$F$876:$F883,0)),INDEX(BD885:BD$938,MATCH($C884,$F885:$F$938,0)))","v":2400},{"$f":"IF($H884>$C884,INDEX(BE$876:BE883,MATCH($C884,$F$876:$F883,0)),INDEX(BE885:BE$938,MATCH($C884,$F885:$F$938,0)))","v":3},{"$f":"IF($H884>$C884,INDEX(BF$876:BF883,MATCH($C884,$F$876:$F883,0)),INDEX(BF885:BF$938,MATCH($C884,$F885:$F$938,0)))","v":1},{"$f":"IF($H884>$C884,INDEX(BG$876:BG883,MATCH($C884,$F$876:$F883,0)),INDEX(BG885:BG$938,MATCH($C884,$F885:$F$938,0)))","v":9600},{"$f":"IF($H884>$C884,INDEX(BH$876:BH883,MATCH($C884,$F$876:$F883,0)),INDEX(BH885:BH$938,MATCH($C884,$F885:$F$938,0)))","v":2},{"$f":"IF($H884>$C884,INDEX(BI$876:BI883,MATCH($C884,$F$876:$F883,0)),INDEX(BI885:BI$938,MATCH($C884,$F885:$F$938,0)))","v":1},{"$f":"IF($H884>$C884,INDEX(BJ$876:BJ883,MATCH($C884,$F$876:$F883,0)),INDEX(BJ885:BJ$938,MATCH($C884,$F885:$F$938,0)))","v":92887.671622350943},null,{"$f":"IF($H884>$C884,INDEX(BL$876:BL883,MATCH($C884,$F$876:$F883,0)),INDEX(BL885:BL$938,MATCH($C884,$F885:$F$938,0)))","v":1},null,{"$f":"IF($H884>$C884,INDEX(BN$876:BN883,MATCH($C884,$F$876:$F883,0)),INDEX(BN885:BN$938,MATCH($C884,$F885:$F$938,0)))","v":49020.186313361104},{"$f":"IF($H884>$C884,INDEX(BO$876:BO883,MATCH($C884,$F$876:$F883,0)),INDEX(BO885:BO$938,MATCH($C884,$F885:$F$938,0)))","v":177748.9003700414}]
[null,3.1,0.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H885)),ABS($E$876:$E$938-H885),0))","v":0},0,{"$f":"(IF(E885=0,0,IF(COUNTIF(E883:E885,E885)=1,E885&\",1\",IF(COUNTIF(E883:E885,E885)=2,E885&\",2\",IF(COUNTIF(E883:E885,E885)=3,E885&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H885>$C885,INDEX(J$876:J884,MATCH($C885,$F$876:$F884,0)),INDEX(J886:J$938,MATCH($C885,$F886:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H885>$C885,INDEX(K$876:K884,MATCH($C885,$F$876:$F884,0)),INDEX(K886:K$938,MATCH($C885,$F886:$F$938,0)))","v":"Volvo"},{"$f":"IF($H885>$C885,INDEX(L$876:L884,MATCH($C885,$F$876:$F884,0)),INDEX(L886:L$938,MATCH($C885,$F886:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H885>$C885,INDEX(M$876:M884,MATCH($C885,$F$876:$F884,0)),INDEX(M886:M$938,MATCH($C885,$F886:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H885>$C885,INDEX(N$876:N884,MATCH($C885,$F$876:$F884,0)),INDEX(N886:N$938,MATCH($C885,$F886:$F$938,0)))","v":2019},2018,{"$f":"IF($H885>$C885,INDEX(P$876:P884,MATCH($C885,$F$876:$F884,0)),INDEX(P886:P$938,MATCH($C885,$F886:$F$938,0)))","v":0},{"$f":"IF($H885>$C885,INDEX(Q$876:Q884,MATCH($C885,$F$876:$F884,0)),INDEX(Q886:Q$938,MATCH($C885,$F886:$F$938,0)))","v":0},{"$f":"IF($H885>$C885,INDEX(R$876:R884,MATCH($C885,$F$876:$F884,0)),INDEX(R886:R$938,MATCH($C885,$F886:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H885,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":86.226860065265441},null,{"$f":"IF($H885>$C885,INDEX(V$876:V884,MATCH($C885,$F$876:$F884,0)),INDEX(V886:V$938,MATCH($C885,$F886:$F$938,0)))","v":0.25294247947142806},{"$f":"IF($H885>$C885,INDEX(W$876:W884,MATCH($C885,$F$876:$F884,0)),INDEX(W886:W$938,MATCH($C885,$F886:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H885>$C885,INDEX(X$876:X884,MATCH($C885,$F$876:$F884,0)),INDEX(X886:X$938,MATCH($C885,$F886:$F$938,0)))","v":1500000},{"$f":"IF($H885>$C885,INDEX(Y$876:Y884,MATCH($C885,$F$876:$F884,0)),INDEX(Y886:Y$938,MATCH($C885,$F886:$F$938,0)))","v":0},{"$f":"IF($H885>$C885,INDEX(Z$876:Z884,MATCH($C885,$F$876:$F884,0)),INDEX(Z886:Z$938,MATCH($C885,$F886:$F$938,0)))","v":931960},{"$f":"IF($H885>$C885,INDEX(AA$876:AA884,MATCH($C885,$F$876:$F884,0)),INDEX(AA886:AA$938,MATCH($C885,$F886:$F$938,0)))","v":10.5},{"$f":"IF($H885>$C885,INDEX(AB$876:AB884,MATCH($C885,$F$876:$F884,0)),INDEX(AB886:AB$938,MATCH($C885,$F886:$F$938,0)))","v":2300},{"$f":"IF($H885>$C885,INDEX(AC$876:AC884,MATCH($C885,$F$876:$F884,0)),INDEX(AC886:AC$938,MATCH($C885,$F886:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H885>$C885,INDEX(AH$876:AH884,MATCH($C885,$F$876:$F884,0)),INDEX(AH886:AH$938,MATCH($C885,$F886:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H885>$C885,INDEX(AI$876:AI884,MATCH($C885,$F$876:$F884,0)),INDEX(AI886:AI$938,MATCH($C885,$F886:$F$938,0)))","v":1},{"$f":"IF($H885>$C885,INDEX(AJ$876:AJ884,MATCH($C885,$F$876:$F884,0)),INDEX(AJ886:AJ$938,MATCH($C885,$F886:$F$938,0)))","v":0},{"$f":"IF($H885>$C885,INDEX(AK$876:AK884,MATCH($C885,$F$876:$F884,0)),INDEX(AK886:AK$938,MATCH($C885,$F886:$F$938,0)))","v":0},{"$f":"IF($H885>$C885,INDEX(AL$876:AL884,MATCH($C885,$F$876:$F884,0)),INDEX(AL886:AL$938,MATCH($C885,$F886:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H885>$C885,INDEX(AM$876:AM884,MATCH($C885,$F$876:$F884,0)),INDEX(AM886:AM$938,MATCH($C885,$F886:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H885>$C885,INDEX(AN$876:AN884,MATCH($C885,$F$876:$F884,0)),INDEX(AN886:AN$938,MATCH($C885,$F886:$F$938,0)))","v":260.82},null,{"$f":"IF($H885>$C885,INDEX(AP$876:AP884,MATCH($C885,$F$876:$F884,0)),INDEX(AP886:AP$938,MATCH($C885,$F886:$F$938,0)))","v":0},{"$f":"IF($H885>$C885,INDEX(AQ$876:AQ884,MATCH($C885,$F$876:$F884,0)),INDEX(AQ886:AQ$938,MATCH($C885,$F886:$F$938,0)))","v":2514},{"$f":"IF($H885>$C885,INDEX(AR$876:AR884,MATCH($C885,$F$876:$F884,0)),INDEX(AR886:AR$938,MATCH($C885,$F886:$F$938,0)))","v":9318},{"$f":"IF($H885>$C885,INDEX(AS$876:AS884,MATCH($C885,$F$876:$F884,0)),INDEX(AS886:AS$938,MATCH($C885,$F886:$F$938,0)))","v":0},{"$f":"IF($H885>$C885,INDEX(AT$876:AT884,MATCH($C885,$F$876:$F884,0)),INDEX(AT886:AT$938,MATCH($C885,$F886:$F$938,0)))","v":100469.40671957612},{"$f":"IF($H885>$C885,INDEX(AU$876:AU884,MATCH($C885,$F$876:$F884,0)),INDEX(AU886:AU$938,MATCH($C885,$F886:$F$938,0)))","v":0.6},{"$f":"IF($H885>$C885,INDEX(AV$876:AV884,MATCH($C885,$F$876:$F884,0)),INDEX(AV886:AV$938,MATCH($C885,$F886:$F$938,0)))","v":119426},{"$f":"IF($H885>$C885,INDEX(AW$876:AW884,MATCH($C885,$F$876:$F884,0)),INDEX(AW886:AW$938,MATCH($C885,$F886:$F$938,0)))","v":3869},{"$f":"IF($H885>$C885,INDEX(AX$876:AX884,MATCH($C885,$F$876:$F884,0)),INDEX(AX886:AX$938,MATCH($C885,$F886:$F$938,0)))","v":0.2},{"$f":"IF($H885>$C885,INDEX(AY$876:AY884,MATCH($C885,$F$876:$F884,0)),INDEX(AY886:AY$938,MATCH($C885,$F886:$F$938,0)))","v":24},{"$f":"IF($H885>$C885,INDEX(AZ$876:AZ884,MATCH($C885,$F$876:$F884,0)),INDEX(AZ886:AZ$938,MATCH($C885,$F886:$F$938,0)))","v":200000},null,{"$f":"IF($H885>$C885,INDEX(BB$876:BB884,MATCH($C885,$F$876:$F884,0)),INDEX(BB886:BB$938,MATCH($C885,$F886:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H885>$C885,INDEX(BC$876:BC884,MATCH($C885,$F$876:$F884,0)),INDEX(BC886:BC$938,MATCH($C885,$F886:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H885>$C885,INDEX(BD$876:BD884,MATCH($C885,$F$876:$F884,0)),INDEX(BD886:BD$938,MATCH($C885,$F886:$F$938,0)))","v":2400},{"$f":"IF($H885>$C885,INDEX(BE$876:BE884,MATCH($C885,$F$876:$F884,0)),INDEX(BE886:BE$938,MATCH($C885,$F886:$F$938,0)))","v":3},{"$f":"IF($H885>$C885,INDEX(BF$876:BF884,MATCH($C885,$F$876:$F884,0)),INDEX(BF886:BF$938,MATCH($C885,$F886:$F$938,0)))","v":1},{"$f":"IF($H885>$C885,INDEX(BG$876:BG884,MATCH($C885,$F$876:$F884,0)),INDEX(BG886:BG$938,MATCH($C885,$F886:$F$938,0)))","v":9600},{"$f":"IF($H885>$C885,INDEX(BH$876:BH884,MATCH($C885,$F$876:$F884,0)),INDEX(BH886:BH$938,MATCH($C885,$F886:$F$938,0)))","v":2},{"$f":"IF($H885>$C885,INDEX(BI$876:BI884,MATCH($C885,$F$876:$F884,0)),INDEX(BI886:BI$938,MATCH($C885,$F886:$F$938,0)))","v":1},{"$f":"IF($H885>$C885,INDEX(BJ$876:BJ884,MATCH($C885,$F$876:$F884,0)),INDEX(BJ886:BJ$938,MATCH($C885,$F886:$F$938,0)))","v":100469.40671957612},null,{"$f":"IF($H885>$C885,INDEX(BL$876:BL884,MATCH($C885,$F$876:$F884,0)),INDEX(BL886:BL$938,MATCH($C885,$F886:$F$938,0)))","v":1},null,{"$f":"IF($H885>$C885,INDEX(BN$876:BN884,MATCH($C885,$F$876:$F884,0)),INDEX(BN886:BN$938,MATCH($C885,$F886:$F$938,0)))","v":54610.065729736809},{"$f":"IF($H885>$C885,INDEX(BO$876:BO884,MATCH($C885,$F$876:$F884,0)),INDEX(BO886:BO$938,MATCH($C885,$F886:$F$938,0)))","v":177748.9003700414}]
[null,3.2,0.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H886)),ABS($E$876:$E$938-H886),0))","v":0},0,{"$f":"(IF(E886=0,0,IF(COUNTIF(E884:E886,E886)=1,E886&\",1\",IF(COUNTIF(E884:E886,E886)=2,E886&\",2\",IF(COUNTIF(E884:E886,E886)=3,E886&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H886>$C886,INDEX(J$876:J885,MATCH($C886,$F$876:$F885,0)),INDEX(J887:J$938,MATCH($C886,$F887:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H886>$C886,INDEX(K$876:K885,MATCH($C886,$F$876:$F885,0)),INDEX(K887:K$938,MATCH($C886,$F887:$F$938,0)))","v":"Man"},{"$f":"IF($H886>$C886,INDEX(L$876:L885,MATCH($C886,$F$876:$F885,0)),INDEX(L887:L$938,MATCH($C886,$F887:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H886>$C886,INDEX(M$876:M885,MATCH($C886,$F$876:$F885,0)),INDEX(M887:M$938,MATCH($C886,$F887:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H886>$C886,INDEX(N$876:N885,MATCH($C886,$F$876:$F885,0)),INDEX(N887:N$938,MATCH($C886,$F887:$F$938,0)))","v":2019},2018,{"$f":"IF($H886>$C886,INDEX(P$876:P885,MATCH($C886,$F$876:$F885,0)),INDEX(P887:P$938,MATCH($C886,$F887:$F$938,0)))","v":0},{"$f":"IF($H886>$C886,INDEX(Q$876:Q885,MATCH($C886,$F$876:$F885,0)),INDEX(Q887:Q$938,MATCH($C886,$F887:$F$938,0)))","v":0},{"$f":"IF($H886>$C886,INDEX(R$876:R885,MATCH($C886,$F$876:$F885,0)),INDEX(R887:R$938,MATCH($C886,$F887:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H886,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":86.226860065265441},null,{"$f":"IF($H886>$C886,INDEX(V$876:V885,MATCH($C886,$F$876:$F885,0)),INDEX(V887:V$938,MATCH($C886,$F887:$F$938,0)))","v":0.22594757820734776},{"$f":"IF($H886>$C886,INDEX(W$876:W885,MATCH($C886,$F$876:$F885,0)),INDEX(W887:W$938,MATCH($C886,$F887:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H886>$C886,INDEX(X$876:X885,MATCH($C886,$F$876:$F885,0)),INDEX(X887:X$938,MATCH($C886,$F887:$F$938,0)))","v":1500000},{"$f":"IF($H886>$C886,INDEX(Y$876:Y885,MATCH($C886,$F$876:$F885,0)),INDEX(Y887:Y$938,MATCH($C886,$F887:$F$938,0)))","v":0},{"$f":"IF($H886>$C886,INDEX(Z$876:Z885,MATCH($C886,$F$876:$F885,0)),INDEX(Z887:Z$938,MATCH($C886,$F887:$F$938,0)))","v":931960},{"$f":"IF($H886>$C886,INDEX(AA$876:AA885,MATCH($C886,$F$876:$F885,0)),INDEX(AA887:AA$938,MATCH($C886,$F887:$F$938,0)))","v":10.5},{"$f":"IF($H886>$C886,INDEX(AB$876:AB885,MATCH($C886,$F$876:$F885,0)),INDEX(AB887:AB$938,MATCH($C886,$F887:$F$938,0)))","v":2300},{"$f":"IF($H886>$C886,INDEX(AC$876:AC885,MATCH($C886,$F$876:$F885,0)),INDEX(AC887:AC$938,MATCH($C886,$F887:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H886>$C886,INDEX(AH$876:AH885,MATCH($C886,$F$876:$F885,0)),INDEX(AH887:AH$938,MATCH($C886,$F887:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H886>$C886,INDEX(AI$876:AI885,MATCH($C886,$F$876:$F885,0)),INDEX(AI887:AI$938,MATCH($C886,$F887:$F$938,0)))","v":1},{"$f":"IF($H886>$C886,INDEX(AJ$876:AJ885,MATCH($C886,$F$876:$F885,0)),INDEX(AJ887:AJ$938,MATCH($C886,$F887:$F$938,0)))","v":0},{"$f":"IF($H886>$C886,INDEX(AK$876:AK885,MATCH($C886,$F$876:$F885,0)),INDEX(AK887:AK$938,MATCH($C886,$F887:$F$938,0)))","v":0},{"$f":"IF($H886>$C886,INDEX(AL$876:AL885,MATCH($C886,$F$876:$F885,0)),INDEX(AL887:AL$938,MATCH($C886,$F887:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H886>$C886,INDEX(AM$876:AM885,MATCH($C886,$F$876:$F885,0)),INDEX(AM887:AM$938,MATCH($C886,$F887:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H886>$C886,INDEX(AN$876:AN885,MATCH($C886,$F$876:$F885,0)),INDEX(AN887:AN$938,MATCH($C886,$F887:$F$938,0)))","v":260.82},null,{"$f":"IF($H886>$C886,INDEX(AP$876:AP885,MATCH($C886,$F$876:$F885,0)),INDEX(AP887:AP$938,MATCH($C886,$F887:$F$938,0)))","v":0},{"$f":"IF($H886>$C886,INDEX(AQ$876:AQ885,MATCH($C886,$F$876:$F885,0)),INDEX(AQ887:AQ$938,MATCH($C886,$F887:$F$938,0)))","v":2514},{"$f":"IF($H886>$C886,INDEX(AR$876:AR885,MATCH($C886,$F$876:$F885,0)),INDEX(AR887:AR$938,MATCH($C886,$F887:$F$938,0)))","v":9318},{"$f":"IF($H886>$C886,INDEX(AS$876:AS885,MATCH($C886,$F$876:$F885,0)),INDEX(AS887:AS$938,MATCH($C886,$F887:$F$938,0)))","v":0},{"$f":"IF($H886>$C886,INDEX(AT$876:AT885,MATCH($C886,$F$876:$F885,0)),INDEX(AT887:AT$938,MATCH($C886,$F887:$F$938,0)))","v":115256.24497711797},{"$f":"IF($H886>$C886,INDEX(AU$876:AU885,MATCH($C886,$F$876:$F885,0)),INDEX(AU887:AU$938,MATCH($C886,$F887:$F$938,0)))","v":0.6},{"$f":"IF($H886>$C886,INDEX(AV$876:AV885,MATCH($C886,$F$876:$F885,0)),INDEX(AV887:AV$938,MATCH($C886,$F887:$F$938,0)))","v":119426},{"$f":"IF($H886>$C886,INDEX(AW$876:AW885,MATCH($C886,$F$876:$F885,0)),INDEX(AW887:AW$938,MATCH($C886,$F887:$F$938,0)))","v":3869},{"$f":"IF($H886>$C886,INDEX(AX$876:AX885,MATCH($C886,$F$876:$F885,0)),INDEX(AX887:AX$938,MATCH($C886,$F887:$F$938,0)))","v":0.2},{"$f":"IF($H886>$C886,INDEX(AY$876:AY885,MATCH($C886,$F$876:$F885,0)),INDEX(AY887:AY$938,MATCH($C886,$F887:$F$938,0)))","v":24},{"$f":"IF($H886>$C886,INDEX(AZ$876:AZ885,MATCH($C886,$F$876:$F885,0)),INDEX(AZ887:AZ$938,MATCH($C886,$F887:$F$938,0)))","v":200000},null,{"$f":"IF($H886>$C886,INDEX(BB$876:BB885,MATCH($C886,$F$876:$F885,0)),INDEX(BB887:BB$938,MATCH($C886,$F887:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H886>$C886,INDEX(BC$876:BC885,MATCH($C886,$F$876:$F885,0)),INDEX(BC887:BC$938,MATCH($C886,$F887:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H886>$C886,INDEX(BD$876:BD885,MATCH($C886,$F$876:$F885,0)),INDEX(BD887:BD$938,MATCH($C886,$F887:$F$938,0)))","v":2400},{"$f":"IF($H886>$C886,INDEX(BE$876:BE885,MATCH($C886,$F$876:$F885,0)),INDEX(BE887:BE$938,MATCH($C886,$F887:$F$938,0)))","v":3},{"$f":"IF($H886>$C886,INDEX(BF$876:BF885,MATCH($C886,$F$876:$F885,0)),INDEX(BF887:BF$938,MATCH($C886,$F887:$F$938,0)))","v":1},{"$f":"IF($H886>$C886,INDEX(BG$876:BG885,MATCH($C886,$F$876:$F885,0)),INDEX(BG887:BG$938,MATCH($C886,$F887:$F$938,0)))","v":9600},{"$f":"IF($H886>$C886,INDEX(BH$876:BH885,MATCH($C886,$F$876:$F885,0)),INDEX(BH887:BH$938,MATCH($C886,$F887:$F$938,0)))","v":2},{"$f":"IF($H886>$C886,INDEX(BI$876:BI885,MATCH($C886,$F$876:$F885,0)),INDEX(BI887:BI$938,MATCH($C886,$F887:$F$938,0)))","v":1},{"$f":"IF($H886>$C886,INDEX(BJ$876:BJ885,MATCH($C886,$F$876:$F885,0)),INDEX(BJ887:BJ$938,MATCH($C886,$F887:$F$938,0)))","v":115256.24497711797},null,{"$f":"IF($H886>$C886,INDEX(BL$876:BL885,MATCH($C886,$F$876:$F885,0)),INDEX(BL887:BL$938,MATCH($C886,$F887:$F$938,0)))","v":1},null,{"$f":"IF($H886>$C886,INDEX(BN$876:BN885,MATCH($C886,$F$876:$F885,0)),INDEX(BN887:BN$938,MATCH($C886,$F887:$F$938,0)))","v":65512.140485601267},{"$f":"IF($H886>$C886,INDEX(BO$876:BO885,MATCH($C886,$F$876:$F885,0)),INDEX(BO887:BO$938,MATCH($C886,$F887:$F$938,0)))","v":177748.9003700414}]
[null,3.3,0.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H887)),ABS($E$876:$E$938-H887),0))","v":0},0,0,0,3,3,{"$f":"IF($H887>$C887,INDEX(J$876:J886,MATCH($C887,$F$876:$F886,0)),INDEX(J888:J$938,MATCH($C887,$F888:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H887>$C887,INDEX(K$876:K886,MATCH($C887,$F$876:$F886,0)),INDEX(K888:K$938,MATCH($C887,$F888:$F$938,0)))","v":"Scania"},{"$f":"IF($H887>$C887,INDEX(L$876:L886,MATCH($C887,$F$876:$F886,0)),INDEX(L888:L$938,MATCH($C887,$F888:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H887>$C887,INDEX(M$876:M886,MATCH($C887,$F$876:$F886,0)),INDEX(M888:M$938,MATCH($C887,$F888:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H887>$C887,INDEX(N$876:N886,MATCH($C887,$F$876:$F886,0)),INDEX(N888:N$938,MATCH($C887,$F888:$F$938,0)))","v":2019},2018,{"$f":"IF($H887>$C887,INDEX(P$876:P886,MATCH($C887,$F$876:$F886,0)),INDEX(P888:P$938,MATCH($C887,$F888:$F$938,0)))","v":0},{"$f":"IF($H887>$C887,INDEX(Q$876:Q886,MATCH($C887,$F$876:$F886,0)),INDEX(Q888:Q$938,MATCH($C887,$F888:$F$938,0)))","v":0},{"$f":"IF($H887>$C887,INDEX(R$876:R886,MATCH($C887,$F$876:$F886,0)),INDEX(R888:R$938,MATCH($C887,$F888:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H887,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":86.226860065265441},null,{"$f":"IF($H887>$C887,INDEX(V$876:V886,MATCH($C887,$F$876:$F886,0)),INDEX(V888:V$938,MATCH($C887,$F888:$F$938,0)))","v":0.15441931123509486},{"$f":"IF($H887>$C887,INDEX(W$876:W886,MATCH($C887,$F$876:$F886,0)),INDEX(W888:W$938,MATCH($C887,$F888:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H887>$C887,INDEX(X$876:X886,MATCH($C887,$F$876:$F886,0)),INDEX(X888:X$938,MATCH($C887,$F888:$F$938,0)))","v":1500000},{"$f":"IF($H887>$C887,INDEX(Y$876:Y886,MATCH($C887,$F$876:$F886,0)),INDEX(Y888:Y$938,MATCH($C887,$F888:$F$938,0)))","v":0},{"$f":"IF($H887>$C887,INDEX(Z$876:Z886,MATCH($C887,$F$876:$F886,0)),INDEX(Z888:Z$938,MATCH($C887,$F888:$F$938,0)))","v":931960},{"$f":"IF($H887>$C887,INDEX(AA$876:AA886,MATCH($C887,$F$876:$F886,0)),INDEX(AA888:AA$938,MATCH($C887,$F888:$F$938,0)))","v":10.5},{"$f":"IF($H887>$C887,INDEX(AB$876:AB886,MATCH($C887,$F$876:$F886,0)),INDEX(AB888:AB$938,MATCH($C887,$F888:$F$938,0)))","v":2300},{"$f":"IF($H887>$C887,INDEX(AC$876:AC886,MATCH($C887,$F$876:$F886,0)),INDEX(AC888:AC$938,MATCH($C887,$F888:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H887>$C887,INDEX(AH$876:AH886,MATCH($C887,$F$876:$F886,0)),INDEX(AH888:AH$938,MATCH($C887,$F888:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H887>$C887,INDEX(AI$876:AI886,MATCH($C887,$F$876:$F886,0)),INDEX(AI888:AI$938,MATCH($C887,$F888:$F$938,0)))","v":1},{"$f":"IF($H887>$C887,INDEX(AJ$876:AJ886,MATCH($C887,$F$876:$F886,0)),INDEX(AJ888:AJ$938,MATCH($C887,$F888:$F$938,0)))","v":0},{"$f":"IF($H887>$C887,INDEX(AK$876:AK886,MATCH($C887,$F$876:$F886,0)),INDEX(AK888:AK$938,MATCH($C887,$F888:$F$938,0)))","v":0},{"$f":"IF($H887>$C887,INDEX(AL$876:AL886,MATCH($C887,$F$876:$F886,0)),INDEX(AL888:AL$938,MATCH($C887,$F888:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H887>$C887,INDEX(AM$876:AM886,MATCH($C887,$F$876:$F886,0)),INDEX(AM888:AM$938,MATCH($C887,$F888:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H887>$C887,INDEX(AN$876:AN886,MATCH($C887,$F$876:$F886,0)),INDEX(AN888:AN$938,MATCH($C887,$F888:$F$938,0)))","v":260.82},null,{"$f":"IF($H887>$C887,INDEX(AP$876:AP886,MATCH($C887,$F$876:$F886,0)),INDEX(AP888:AP$938,MATCH($C887,$F888:$F$938,0)))","v":0},{"$f":"IF($H887>$C887,INDEX(AQ$876:AQ886,MATCH($C887,$F$876:$F886,0)),INDEX(AQ888:AQ$938,MATCH($C887,$F888:$F$938,0)))","v":2514},{"$f":"IF($H887>$C887,INDEX(AR$876:AR886,MATCH($C887,$F$876:$F886,0)),INDEX(AR888:AR$938,MATCH($C887,$F888:$F$938,0)))","v":9318},{"$f":"IF($H887>$C887,INDEX(AS$876:AS886,MATCH($C887,$F$876:$F886,0)),INDEX(AS888:AS$938,MATCH($C887,$F888:$F$938,0)))","v":0},{"$f":"IF($H887>$C887,INDEX(AT$876:AT886,MATCH($C887,$F$876:$F886,0)),INDEX(AT888:AT$938,MATCH($C887,$F888:$F$938,0)))","v":92887.671622350943},{"$f":"IF($H887>$C887,INDEX(AU$876:AU886,MATCH($C887,$F$876:$F886,0)),INDEX(AU888:AU$938,MATCH($C887,$F888:$F$938,0)))","v":0.6},{"$f":"IF($H887>$C887,INDEX(AV$876:AV886,MATCH($C887,$F$876:$F886,0)),INDEX(AV888:AV$938,MATCH($C887,$F888:$F$938,0)))","v":119426},{"$f":"IF($H887>$C887,INDEX(AW$876:AW886,MATCH($C887,$F$876:$F886,0)),INDEX(AW888:AW$938,MATCH($C887,$F888:$F$938,0)))","v":3869},{"$f":"IF($H887>$C887,INDEX(AX$876:AX886,MATCH($C887,$F$876:$F886,0)),INDEX(AX888:AX$938,MATCH($C887,$F888:$F$938,0)))","v":0.2},{"$f":"IF($H887>$C887,INDEX(AY$876:AY886,MATCH($C887,$F$876:$F886,0)),INDEX(AY888:AY$938,MATCH($C887,$F888:$F$938,0)))","v":24},{"$f":"IF($H887>$C887,INDEX(AZ$876:AZ886,MATCH($C887,$F$876:$F886,0)),INDEX(AZ888:AZ$938,MATCH($C887,$F888:$F$938,0)))","v":200000},null,{"$f":"IF($H887>$C887,INDEX(BB$876:BB886,MATCH($C887,$F$876:$F886,0)),INDEX(BB888:BB$938,MATCH($C887,$F888:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H887>$C887,INDEX(BC$876:BC886,MATCH($C887,$F$876:$F886,0)),INDEX(BC888:BC$938,MATCH($C887,$F888:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H887>$C887,INDEX(BD$876:BD886,MATCH($C887,$F$876:$F886,0)),INDEX(BD888:BD$938,MATCH($C887,$F888:$F$938,0)))","v":2400},{"$f":"IF($H887>$C887,INDEX(BE$876:BE886,MATCH($C887,$F$876:$F886,0)),INDEX(BE888:BE$938,MATCH($C887,$F888:$F$938,0)))","v":3},{"$f":"IF($H887>$C887,INDEX(BF$876:BF886,MATCH($C887,$F$876:$F886,0)),INDEX(BF888:BF$938,MATCH($C887,$F888:$F$938,0)))","v":1},{"$f":"IF($H887>$C887,INDEX(BG$876:BG886,MATCH($C887,$F$876:$F886,0)),INDEX(BG888:BG$938,MATCH($C887,$F888:$F$938,0)))","v":9600},{"$f":"IF($H887>$C887,INDEX(BH$876:BH886,MATCH($C887,$F$876:$F886,0)),INDEX(BH888:BH$938,MATCH($C887,$F888:$F$938,0)))","v":2},{"$f":"IF($H887>$C887,INDEX(BI$876:BI886,MATCH($C887,$F$876:$F886,0)),INDEX(BI888:BI$938,MATCH($C887,$F888:$F$938,0)))","v":1},{"$f":"IF($H887>$C887,INDEX(BJ$876:BJ886,MATCH($C887,$F$876:$F886,0)),INDEX(BJ888:BJ$938,MATCH($C887,$F888:$F$938,0)))","v":92887.671622350943},null,{"$f":"IF($H887>$C887,INDEX(BL$876:BL886,MATCH($C887,$F$876:$F886,0)),INDEX(BL888:BL$938,MATCH($C887,$F888:$F$938,0)))","v":1},null,{"$f":"IF($H887>$C887,INDEX(BN$876:BN886,MATCH($C887,$F$876:$F886,0)),INDEX(BN888:BN$938,MATCH($C887,$F888:$F$938,0)))","v":49020.186313361104},{"$f":"IF($H887>$C887,INDEX(BO$876:BO886,MATCH($C887,$F$876:$F886,0)),INDEX(BO888:BO$938,MATCH($C887,$F888:$F$938,0)))","v":177748.9003700414}]
[null,4.0999999999999996,6.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H888)),ABS($E$876:$E$938-H888),0))","v":6},0,0,0,4,4,{"$f":"IF($H888>$C888,INDEX(J$876:J887,MATCH($C888,$F$876:$F887,0)),INDEX(J889:J$938,MATCH($C888,$F889:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H888>$C888,INDEX(K$876:K887,MATCH($C888,$F$876:$F887,0)),INDEX(K889:K$938,MATCH($C888,$F889:$F$938,0)))","v":"Volvo"},{"$f":"IF($H888>$C888,INDEX(L$876:L887,MATCH($C888,$F$876:$F887,0)),INDEX(L889:L$938,MATCH($C888,$F889:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H888>$C888,INDEX(M$876:M887,MATCH($C888,$F$876:$F887,0)),INDEX(M889:M$938,MATCH($C888,$F889:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H888>$C888,INDEX(N$876:N887,MATCH($C888,$F$876:$F887,0)),INDEX(N889:N$938,MATCH($C888,$F889:$F$938,0)))","v":2015},2017,{"$f":"IF($H888>$C888,INDEX(P$876:P887,MATCH($C888,$F$876:$F887,0)),INDEX(P889:P$938,MATCH($C888,$F889:$F$938,0)))","v":0},{"$f":"IF($H888>$C888,INDEX(Q$876:Q887,MATCH($C888,$F$876:$F887,0)),INDEX(Q889:Q$938,MATCH($C888,$F889:$F$938,0)))","v":0},{"$f":"IF($H888>$C888,INDEX(R$876:R887,MATCH($C888,$F$876:$F887,0)),INDEX(R889:R$938,MATCH($C888,$F889:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H888,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":68.055008154416356},null,{"$f":"IF($H888>$C888,INDEX(V$876:V887,MATCH($C888,$F$876:$F887,0)),INDEX(V889:V$938,MATCH($C888,$F889:$F$938,0)))","v":0.25294247947142806},{"$f":"IF($H888>$C888,INDEX(W$876:W887,MATCH($C888,$F$876:$F887,0)),INDEX(W889:W$938,MATCH($C888,$F889:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H888>$C888,INDEX(X$876:X887,MATCH($C888,$F$876:$F887,0)),INDEX(X889:X$938,MATCH($C888,$F889:$F$938,0)))","v":1500000},{"$f":"IF($H888>$C888,INDEX(Y$876:Y887,MATCH($C888,$F$876:$F887,0)),INDEX(Y889:Y$938,MATCH($C888,$F889:$F$938,0)))","v":0},{"$f":"IF($H888>$C888,INDEX(Z$876:Z887,MATCH($C888,$F$876:$F887,0)),INDEX(Z889:Z$938,MATCH($C888,$F889:$F$938,0)))","v":931960},{"$f":"IF($H888>$C888,INDEX(AA$876:AA887,MATCH($C888,$F$876:$F887,0)),INDEX(AA889:AA$938,MATCH($C888,$F889:$F$938,0)))","v":10.5},{"$f":"IF($H888>$C888,INDEX(AB$876:AB887,MATCH($C888,$F$876:$F887,0)),INDEX(AB889:AB$938,MATCH($C888,$F889:$F$938,0)))","v":2300},{"$f":"IF($H888>$C888,INDEX(AC$876:AC887,MATCH($C888,$F$876:$F887,0)),INDEX(AC889:AC$938,MATCH($C888,$F889:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H888>$C888,INDEX(AH$876:AH887,MATCH($C888,$F$876:$F887,0)),INDEX(AH889:AH$938,MATCH($C888,$F889:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H888>$C888,INDEX(AI$876:AI887,MATCH($C888,$F$876:$F887,0)),INDEX(AI889:AI$938,MATCH($C888,$F889:$F$938,0)))","v":1},{"$f":"IF($H888>$C888,INDEX(AJ$876:AJ887,MATCH($C888,$F$876:$F887,0)),INDEX(AJ889:AJ$938,MATCH($C888,$F889:$F$938,0)))","v":0},{"$f":"IF($H888>$C888,INDEX(AK$876:AK887,MATCH($C888,$F$876:$F887,0)),INDEX(AK889:AK$938,MATCH($C888,$F889:$F$938,0)))","v":0},{"$f":"IF($H888>$C888,INDEX(AL$876:AL887,MATCH($C888,$F$876:$F887,0)),INDEX(AL889:AL$938,MATCH($C888,$F889:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H888>$C888,INDEX(AM$876:AM887,MATCH($C888,$F$876:$F887,0)),INDEX(AM889:AM$938,MATCH($C888,$F889:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H888>$C888,INDEX(AN$876:AN887,MATCH($C888,$F$876:$F887,0)),INDEX(AN889:AN$938,MATCH($C888,$F889:$F$938,0)))","v":260.82},null,{"$f":"IF($H888>$C888,INDEX(AP$876:AP887,MATCH($C888,$F$876:$F887,0)),INDEX(AP889:AP$938,MATCH($C888,$F889:$F$938,0)))","v":0},{"$f":"IF($H888>$C888,INDEX(AQ$876:AQ887,MATCH($C888,$F$876:$F887,0)),INDEX(AQ889:AQ$938,MATCH($C888,$F889:$F$938,0)))","v":2514},{"$f":"IF($H888>$C888,INDEX(AR$876:AR887,MATCH($C888,$F$876:$F887,0)),INDEX(AR889:AR$938,MATCH($C888,$F889:$F$938,0)))","v":9318},{"$f":"IF($H888>$C888,INDEX(AS$876:AS887,MATCH($C888,$F$876:$F887,0)),INDEX(AS889:AS$938,MATCH($C888,$F889:$F$938,0)))","v":0},{"$f":"IF($H888>$C888,INDEX(AT$876:AT887,MATCH($C888,$F$876:$F887,0)),INDEX(AT889:AT$938,MATCH($C888,$F889:$F$938,0)))","v":100469.40671957612},{"$f":"IF($H888>$C888,INDEX(AU$876:AU887,MATCH($C888,$F$876:$F887,0)),INDEX(AU889:AU$938,MATCH($C888,$F889:$F$938,0)))","v":0.6},{"$f":"IF($H888>$C888,INDEX(AV$876:AV887,MATCH($C888,$F$876:$F887,0)),INDEX(AV889:AV$938,MATCH($C888,$F889:$F$938,0)))","v":119426},{"$f":"IF($H888>$C888,INDEX(AW$876:AW887,MATCH($C888,$F$876:$F887,0)),INDEX(AW889:AW$938,MATCH($C888,$F889:$F$938,0)))","v":3869},{"$f":"IF($H888>$C888,INDEX(AX$876:AX887,MATCH($C888,$F$876:$F887,0)),INDEX(AX889:AX$938,MATCH($C888,$F889:$F$938,0)))","v":0.2},{"$f":"IF($H888>$C888,INDEX(AY$876:AY887,MATCH($C888,$F$876:$F887,0)),INDEX(AY889:AY$938,MATCH($C888,$F889:$F$938,0)))","v":24},{"$f":"IF($H888>$C888,INDEX(AZ$876:AZ887,MATCH($C888,$F$876:$F887,0)),INDEX(AZ889:AZ$938,MATCH($C888,$F889:$F$938,0)))","v":200000},null,{"$f":"IF($H888>$C888,INDEX(BB$876:BB887,MATCH($C888,$F$876:$F887,0)),INDEX(BB889:BB$938,MATCH($C888,$F889:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H888>$C888,INDEX(BC$876:BC887,MATCH($C888,$F$876:$F887,0)),INDEX(BC889:BC$938,MATCH($C888,$F889:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H888>$C888,INDEX(BD$876:BD887,MATCH($C888,$F$876:$F887,0)),INDEX(BD889:BD$938,MATCH($C888,$F889:$F$938,0)))","v":2400},{"$f":"IF($H888>$C888,INDEX(BE$876:BE887,MATCH($C888,$F$876:$F887,0)),INDEX(BE889:BE$938,MATCH($C888,$F889:$F$938,0)))","v":3},{"$f":"IF($H888>$C888,INDEX(BF$876:BF887,MATCH($C888,$F$876:$F887,0)),INDEX(BF889:BF$938,MATCH($C888,$F889:$F$938,0)))","v":1},{"$f":"IF($H888>$C888,INDEX(BG$876:BG887,MATCH($C888,$F$876:$F887,0)),INDEX(BG889:BG$938,MATCH($C888,$F889:$F$938,0)))","v":9600},{"$f":"IF($H888>$C888,INDEX(BH$876:BH887,MATCH($C888,$F$876:$F887,0)),INDEX(BH889:BH$938,MATCH($C888,$F889:$F$938,0)))","v":2},{"$f":"IF($H888>$C888,INDEX(BI$876:BI887,MATCH($C888,$F$876:$F887,0)),INDEX(BI889:BI$938,MATCH($C888,$F889:$F$938,0)))","v":1},{"$f":"IF($H888>$C888,INDEX(BJ$876:BJ887,MATCH($C888,$F$876:$F887,0)),INDEX(BJ889:BJ$938,MATCH($C888,$F889:$F$938,0)))","v":100469.40671957612},null,{"$f":"IF($H888>$C888,INDEX(BL$876:BL887,MATCH($C888,$F$876:$F887,0)),INDEX(BL889:BL$938,MATCH($C888,$F889:$F$938,0)))","v":1},null,{"$f":"IF($H888>$C888,INDEX(BN$876:BN887,MATCH($C888,$F$876:$F887,0)),INDEX(BN889:BN$938,MATCH($C888,$F889:$F$938,0)))","v":54610.065729736809},{"$f":"IF($H888>$C888,INDEX(BO$876:BO887,MATCH($C888,$F$876:$F887,0)),INDEX(BO889:BO$938,MATCH($C888,$F889:$F$938,0)))","v":177748.9003700414}]
[null,4.2,6.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H889)),ABS($E$876:$E$938-H889),0))","v":6},0,0,0,4,4,{"$f":"IF($H889>$C889,INDEX(J$876:J888,MATCH($C889,$F$876:$F888,0)),INDEX(J890:J$938,MATCH($C889,$F890:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H889>$C889,INDEX(K$876:K888,MATCH($C889,$F$876:$F888,0)),INDEX(K890:K$938,MATCH($C889,$F890:$F$938,0)))","v":"Man"},{"$f":"IF($H889>$C889,INDEX(L$876:L888,MATCH($C889,$F$876:$F888,0)),INDEX(L890:L$938,MATCH($C889,$F890:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H889>$C889,INDEX(M$876:M888,MATCH($C889,$F$876:$F888,0)),INDEX(M890:M$938,MATCH($C889,$F890:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H889>$C889,INDEX(N$876:N888,MATCH($C889,$F$876:$F888,0)),INDEX(N890:N$938,MATCH($C889,$F890:$F$938,0)))","v":2015},2017,{"$f":"IF($H889>$C889,INDEX(P$876:P888,MATCH($C889,$F$876:$F888,0)),INDEX(P890:P$938,MATCH($C889,$F890:$F$938,0)))","v":0},{"$f":"IF($H889>$C889,INDEX(Q$876:Q888,MATCH($C889,$F$876:$F888,0)),INDEX(Q890:Q$938,MATCH($C889,$F890:$F$938,0)))","v":0},{"$f":"IF($H889>$C889,INDEX(R$876:R888,MATCH($C889,$F$876:$F888,0)),INDEX(R890:R$938,MATCH($C889,$F890:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H889,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":68.055008154416356},null,{"$f":"IF($H889>$C889,INDEX(V$876:V888,MATCH($C889,$F$876:$F888,0)),INDEX(V890:V$938,MATCH($C889,$F890:$F$938,0)))","v":0.22594757820734776},{"$f":"IF($H889>$C889,INDEX(W$876:W888,MATCH($C889,$F$876:$F888,0)),INDEX(W890:W$938,MATCH($C889,$F890:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H889>$C889,INDEX(X$876:X888,MATCH($C889,$F$876:$F888,0)),INDEX(X890:X$938,MATCH($C889,$F890:$F$938,0)))","v":1500000},{"$f":"IF($H889>$C889,INDEX(Y$876:Y888,MATCH($C889,$F$876:$F888,0)),INDEX(Y890:Y$938,MATCH($C889,$F890:$F$938,0)))","v":0},{"$f":"IF($H889>$C889,INDEX(Z$876:Z888,MATCH($C889,$F$876:$F888,0)),INDEX(Z890:Z$938,MATCH($C889,$F890:$F$938,0)))","v":931960},{"$f":"IF($H889>$C889,INDEX(AA$876:AA888,MATCH($C889,$F$876:$F888,0)),INDEX(AA890:AA$938,MATCH($C889,$F890:$F$938,0)))","v":10.5},{"$f":"IF($H889>$C889,INDEX(AB$876:AB888,MATCH($C889,$F$876:$F888,0)),INDEX(AB890:AB$938,MATCH($C889,$F890:$F$938,0)))","v":2300},{"$f":"IF($H889>$C889,INDEX(AC$876:AC888,MATCH($C889,$F$876:$F888,0)),INDEX(AC890:AC$938,MATCH($C889,$F890:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H889>$C889,INDEX(AH$876:AH888,MATCH($C889,$F$876:$F888,0)),INDEX(AH890:AH$938,MATCH($C889,$F890:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H889>$C889,INDEX(AI$876:AI888,MATCH($C889,$F$876:$F888,0)),INDEX(AI890:AI$938,MATCH($C889,$F890:$F$938,0)))","v":1},{"$f":"IF($H889>$C889,INDEX(AJ$876:AJ888,MATCH($C889,$F$876:$F888,0)),INDEX(AJ890:AJ$938,MATCH($C889,$F890:$F$938,0)))","v":0},{"$f":"IF($H889>$C889,INDEX(AK$876:AK888,MATCH($C889,$F$876:$F888,0)),INDEX(AK890:AK$938,MATCH($C889,$F890:$F$938,0)))","v":0},{"$f":"IF($H889>$C889,INDEX(AL$876:AL888,MATCH($C889,$F$876:$F888,0)),INDEX(AL890:AL$938,MATCH($C889,$F890:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H889>$C889,INDEX(AM$876:AM888,MATCH($C889,$F$876:$F888,0)),INDEX(AM890:AM$938,MATCH($C889,$F890:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H889>$C889,INDEX(AN$876:AN888,MATCH($C889,$F$876:$F888,0)),INDEX(AN890:AN$938,MATCH($C889,$F890:$F$938,0)))","v":260.82},null,{"$f":"IF($H889>$C889,INDEX(AP$876:AP888,MATCH($C889,$F$876:$F888,0)),INDEX(AP890:AP$938,MATCH($C889,$F890:$F$938,0)))","v":0},{"$f":"IF($H889>$C889,INDEX(AQ$876:AQ888,MATCH($C889,$F$876:$F888,0)),INDEX(AQ890:AQ$938,MATCH($C889,$F890:$F$938,0)))","v":2514},{"$f":"IF($H889>$C889,INDEX(AR$876:AR888,MATCH($C889,$F$876:$F888,0)),INDEX(AR890:AR$938,MATCH($C889,$F890:$F$938,0)))","v":9318},{"$f":"IF($H889>$C889,INDEX(AS$876:AS888,MATCH($C889,$F$876:$F888,0)),INDEX(AS890:AS$938,MATCH($C889,$F890:$F$938,0)))","v":0},{"$f":"IF($H889>$C889,INDEX(AT$876:AT888,MATCH($C889,$F$876:$F888,0)),INDEX(AT890:AT$938,MATCH($C889,$F890:$F$938,0)))","v":115256.24497711797},{"$f":"IF($H889>$C889,INDEX(AU$876:AU888,MATCH($C889,$F$876:$F888,0)),INDEX(AU890:AU$938,MATCH($C889,$F890:$F$938,0)))","v":0.6},{"$f":"IF($H889>$C889,INDEX(AV$876:AV888,MATCH($C889,$F$876:$F888,0)),INDEX(AV890:AV$938,MATCH($C889,$F890:$F$938,0)))","v":119426},{"$f":"IF($H889>$C889,INDEX(AW$876:AW888,MATCH($C889,$F$876:$F888,0)),INDEX(AW890:AW$938,MATCH($C889,$F890:$F$938,0)))","v":3869},{"$f":"IF($H889>$C889,INDEX(AX$876:AX888,MATCH($C889,$F$876:$F888,0)),INDEX(AX890:AX$938,MATCH($C889,$F890:$F$938,0)))","v":0.2},{"$f":"IF($H889>$C889,INDEX(AY$876:AY888,MATCH($C889,$F$876:$F888,0)),INDEX(AY890:AY$938,MATCH($C889,$F890:$F$938,0)))","v":24},{"$f":"IF($H889>$C889,INDEX(AZ$876:AZ888,MATCH($C889,$F$876:$F888,0)),INDEX(AZ890:AZ$938,MATCH($C889,$F890:$F$938,0)))","v":200000},null,{"$f":"IF($H889>$C889,INDEX(BB$876:BB888,MATCH($C889,$F$876:$F888,0)),INDEX(BB890:BB$938,MATCH($C889,$F890:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H889>$C889,INDEX(BC$876:BC888,MATCH($C889,$F$876:$F888,0)),INDEX(BC890:BC$938,MATCH($C889,$F890:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H889>$C889,INDEX(BD$876:BD888,MATCH($C889,$F$876:$F888,0)),INDEX(BD890:BD$938,MATCH($C889,$F890:$F$938,0)))","v":2400},{"$f":"IF($H889>$C889,INDEX(BE$876:BE888,MATCH($C889,$F$876:$F888,0)),INDEX(BE890:BE$938,MATCH($C889,$F890:$F$938,0)))","v":3},{"$f":"IF($H889>$C889,INDEX(BF$876:BF888,MATCH($C889,$F$876:$F888,0)),INDEX(BF890:BF$938,MATCH($C889,$F890:$F$938,0)))","v":1},{"$f":"IF($H889>$C889,INDEX(BG$876:BG888,MATCH($C889,$F$876:$F888,0)),INDEX(BG890:BG$938,MATCH($C889,$F890:$F$938,0)))","v":9600},{"$f":"IF($H889>$C889,INDEX(BH$876:BH888,MATCH($C889,$F$876:$F888,0)),INDEX(BH890:BH$938,MATCH($C889,$F890:$F$938,0)))","v":2},{"$f":"IF($H889>$C889,INDEX(BI$876:BI888,MATCH($C889,$F$876:$F888,0)),INDEX(BI890:BI$938,MATCH($C889,$F890:$F$938,0)))","v":1},{"$f":"IF($H889>$C889,INDEX(BJ$876:BJ888,MATCH($C889,$F$876:$F888,0)),INDEX(BJ890:BJ$938,MATCH($C889,$F890:$F$938,0)))","v":115256.24497711797},null,{"$f":"IF($H889>$C889,INDEX(BL$876:BL888,MATCH($C889,$F$876:$F888,0)),INDEX(BL890:BL$938,MATCH($C889,$F890:$F$938,0)))","v":1},null,{"$f":"IF($H889>$C889,INDEX(BN$876:BN888,MATCH($C889,$F$876:$F888,0)),INDEX(BN890:BN$938,MATCH($C889,$F890:$F$938,0)))","v":65512.140485601267},{"$f":"IF($H889>$C889,INDEX(BO$876:BO888,MATCH($C889,$F$876:$F888,0)),INDEX(BO890:BO$938,MATCH($C889,$F890:$F$938,0)))","v":177748.9003700414}]
[null,4.3,6.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H890)),ABS($E$876:$E$938-H890),0))","v":6},0,0,0,4,4,{"$f":"IF($H890>$C890,INDEX(J$876:J889,MATCH($C890,$F$876:$F889,0)),INDEX(J891:J$938,MATCH($C890,$F891:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H890>$C890,INDEX(K$876:K889,MATCH($C890,$F$876:$F889,0)),INDEX(K891:K$938,MATCH($C890,$F891:$F$938,0)))","v":"Scania"},{"$f":"IF($H890>$C890,INDEX(L$876:L889,MATCH($C890,$F$876:$F889,0)),INDEX(L891:L$938,MATCH($C890,$F891:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H890>$C890,INDEX(M$876:M889,MATCH($C890,$F$876:$F889,0)),INDEX(M891:M$938,MATCH($C890,$F891:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H890>$C890,INDEX(N$876:N889,MATCH($C890,$F$876:$F889,0)),INDEX(N891:N$938,MATCH($C890,$F891:$F$938,0)))","v":2015},2017,{"$f":"IF($H890>$C890,INDEX(P$876:P889,MATCH($C890,$F$876:$F889,0)),INDEX(P891:P$938,MATCH($C890,$F891:$F$938,0)))","v":0},{"$f":"IF($H890>$C890,INDEX(Q$876:Q889,MATCH($C890,$F$876:$F889,0)),INDEX(Q891:Q$938,MATCH($C890,$F891:$F$938,0)))","v":0},{"$f":"IF($H890>$C890,INDEX(R$876:R889,MATCH($C890,$F$876:$F889,0)),INDEX(R891:R$938,MATCH($C890,$F891:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H890,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":68.055008154416356},null,{"$f":"IF($H890>$C890,INDEX(V$876:V889,MATCH($C890,$F$876:$F889,0)),INDEX(V891:V$938,MATCH($C890,$F891:$F$938,0)))","v":0.15441931123509486},{"$f":"IF($H890>$C890,INDEX(W$876:W889,MATCH($C890,$F$876:$F889,0)),INDEX(W891:W$938,MATCH($C890,$F891:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H890>$C890,INDEX(X$876:X889,MATCH($C890,$F$876:$F889,0)),INDEX(X891:X$938,MATCH($C890,$F891:$F$938,0)))","v":1500000},{"$f":"IF($H890>$C890,INDEX(Y$876:Y889,MATCH($C890,$F$876:$F889,0)),INDEX(Y891:Y$938,MATCH($C890,$F891:$F$938,0)))","v":0},{"$f":"IF($H890>$C890,INDEX(Z$876:Z889,MATCH($C890,$F$876:$F889,0)),INDEX(Z891:Z$938,MATCH($C890,$F891:$F$938,0)))","v":931960},{"$f":"IF($H890>$C890,INDEX(AA$876:AA889,MATCH($C890,$F$876:$F889,0)),INDEX(AA891:AA$938,MATCH($C890,$F891:$F$938,0)))","v":10.5},{"$f":"IF($H890>$C890,INDEX(AB$876:AB889,MATCH($C890,$F$876:$F889,0)),INDEX(AB891:AB$938,MATCH($C890,$F891:$F$938,0)))","v":2300},{"$f":"IF($H890>$C890,INDEX(AC$876:AC889,MATCH($C890,$F$876:$F889,0)),INDEX(AC891:AC$938,MATCH($C890,$F891:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H890>$C890,INDEX(AH$876:AH889,MATCH($C890,$F$876:$F889,0)),INDEX(AH891:AH$938,MATCH($C890,$F891:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H890>$C890,INDEX(AI$876:AI889,MATCH($C890,$F$876:$F889,0)),INDEX(AI891:AI$938,MATCH($C890,$F891:$F$938,0)))","v":1},{"$f":"IF($H890>$C890,INDEX(AJ$876:AJ889,MATCH($C890,$F$876:$F889,0)),INDEX(AJ891:AJ$938,MATCH($C890,$F891:$F$938,0)))","v":0},{"$f":"IF($H890>$C890,INDEX(AK$876:AK889,MATCH($C890,$F$876:$F889,0)),INDEX(AK891:AK$938,MATCH($C890,$F891:$F$938,0)))","v":0},{"$f":"IF($H890>$C890,INDEX(AL$876:AL889,MATCH($C890,$F$876:$F889,0)),INDEX(AL891:AL$938,MATCH($C890,$F891:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H890>$C890,INDEX(AM$876:AM889,MATCH($C890,$F$876:$F889,0)),INDEX(AM891:AM$938,MATCH($C890,$F891:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H890>$C890,INDEX(AN$876:AN889,MATCH($C890,$F$876:$F889,0)),INDEX(AN891:AN$938,MATCH($C890,$F891:$F$938,0)))","v":260.82},null,{"$f":"IF($H890>$C890,INDEX(AP$876:AP889,MATCH($C890,$F$876:$F889,0)),INDEX(AP891:AP$938,MATCH($C890,$F891:$F$938,0)))","v":0},{"$f":"IF($H890>$C890,INDEX(AQ$876:AQ889,MATCH($C890,$F$876:$F889,0)),INDEX(AQ891:AQ$938,MATCH($C890,$F891:$F$938,0)))","v":2514},{"$f":"IF($H890>$C890,INDEX(AR$876:AR889,MATCH($C890,$F$876:$F889,0)),INDEX(AR891:AR$938,MATCH($C890,$F891:$F$938,0)))","v":9318},{"$f":"IF($H890>$C890,INDEX(AS$876:AS889,MATCH($C890,$F$876:$F889,0)),INDEX(AS891:AS$938,MATCH($C890,$F891:$F$938,0)))","v":0},{"$f":"IF($H890>$C890,INDEX(AT$876:AT889,MATCH($C890,$F$876:$F889,0)),INDEX(AT891:AT$938,MATCH($C890,$F891:$F$938,0)))","v":92887.671622350943},{"$f":"IF($H890>$C890,INDEX(AU$876:AU889,MATCH($C890,$F$876:$F889,0)),INDEX(AU891:AU$938,MATCH($C890,$F891:$F$938,0)))","v":0.6},{"$f":"IF($H890>$C890,INDEX(AV$876:AV889,MATCH($C890,$F$876:$F889,0)),INDEX(AV891:AV$938,MATCH($C890,$F891:$F$938,0)))","v":119426},{"$f":"IF($H890>$C890,INDEX(AW$876:AW889,MATCH($C890,$F$876:$F889,0)),INDEX(AW891:AW$938,MATCH($C890,$F891:$F$938,0)))","v":3869},{"$f":"IF($H890>$C890,INDEX(AX$876:AX889,MATCH($C890,$F$876:$F889,0)),INDEX(AX891:AX$938,MATCH($C890,$F891:$F$938,0)))","v":0.2},{"$f":"IF($H890>$C890,INDEX(AY$876:AY889,MATCH($C890,$F$876:$F889,0)),INDEX(AY891:AY$938,MATCH($C890,$F891:$F$938,0)))","v":24},{"$f":"IF($H890>$C890,INDEX(AZ$876:AZ889,MATCH($C890,$F$876:$F889,0)),INDEX(AZ891:AZ$938,MATCH($C890,$F891:$F$938,0)))","v":200000},null,{"$f":"IF($H890>$C890,INDEX(BB$876:BB889,MATCH($C890,$F$876:$F889,0)),INDEX(BB891:BB$938,MATCH($C890,$F891:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H890>$C890,INDEX(BC$876:BC889,MATCH($C890,$F$876:$F889,0)),INDEX(BC891:BC$938,MATCH($C890,$F891:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H890>$C890,INDEX(BD$876:BD889,MATCH($C890,$F$876:$F889,0)),INDEX(BD891:BD$938,MATCH($C890,$F891:$F$938,0)))","v":2400},{"$f":"IF($H890>$C890,INDEX(BE$876:BE889,MATCH($C890,$F$876:$F889,0)),INDEX(BE891:BE$938,MATCH($C890,$F891:$F$938,0)))","v":3},{"$f":"IF($H890>$C890,INDEX(BF$876:BF889,MATCH($C890,$F$876:$F889,0)),INDEX(BF891:BF$938,MATCH($C890,$F891:$F$938,0)))","v":1},{"$f":"IF($H890>$C890,INDEX(BG$876:BG889,MATCH($C890,$F$876:$F889,0)),INDEX(BG891:BG$938,MATCH($C890,$F891:$F$938,0)))","v":9600},{"$f":"IF($H890>$C890,INDEX(BH$876:BH889,MATCH($C890,$F$876:$F889,0)),INDEX(BH891:BH$938,MATCH($C890,$F891:$F$938,0)))","v":2},{"$f":"IF($H890>$C890,INDEX(BI$876:BI889,MATCH($C890,$F$876:$F889,0)),INDEX(BI891:BI$938,MATCH($C890,$F891:$F$938,0)))","v":1},{"$f":"IF($H890>$C890,INDEX(BJ$876:BJ889,MATCH($C890,$F$876:$F889,0)),INDEX(BJ891:BJ$938,MATCH($C890,$F891:$F$938,0)))","v":92887.671622350943},null,{"$f":"IF($H890>$C890,INDEX(BL$876:BL889,MATCH($C890,$F$876:$F889,0)),INDEX(BL891:BL$938,MATCH($C890,$F891:$F$938,0)))","v":1},null,{"$f":"IF($H890>$C890,INDEX(BN$876:BN889,MATCH($C890,$F$876:$F889,0)),INDEX(BN891:BN$938,MATCH($C890,$F891:$F$938,0)))","v":49020.186313361104},{"$f":"IF($H890>$C890,INDEX(BO$876:BO889,MATCH($C890,$F$876:$F889,0)),INDEX(BO891:BO$938,MATCH($C890,$F891:$F$938,0)))","v":177748.9003700414}]
[null,5.0999999999999996,6.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H891)),ABS($E$876:$E$938-H891),0))","v":6},0,0,0,5,5,{"$f":"IF($H891>$C891,INDEX(J$876:J890,MATCH($C891,$F$876:$F890,0)),INDEX(J892:J$938,MATCH($C891,$F892:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H891>$C891,INDEX(K$876:K890,MATCH($C891,$F$876:$F890,0)),INDEX(K892:K$938,MATCH($C891,$F892:$F$938,0)))","v":"Volvo"},{"$f":"IF($H891>$C891,INDEX(L$876:L890,MATCH($C891,$F$876:$F890,0)),INDEX(L892:L$938,MATCH($C891,$F892:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H891>$C891,INDEX(M$876:M890,MATCH($C891,$F$876:$F890,0)),INDEX(M892:M$938,MATCH($C891,$F892:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H891>$C891,INDEX(N$876:N890,MATCH($C891,$F$876:$F890,0)),INDEX(N892:N$938,MATCH($C891,$F892:$F$938,0)))","v":2015},2016,{"$f":"IF($H891>$C891,INDEX(P$876:P890,MATCH($C891,$F$876:$F890,0)),INDEX(P892:P$938,MATCH($C891,$F892:$F$938,0)))","v":0},{"$f":"IF($H891>$C891,INDEX(Q$876:Q890,MATCH($C891,$F$876:$F890,0)),INDEX(Q892:Q$938,MATCH($C891,$F892:$F$938,0)))","v":0},{"$f":"IF($H891>$C891,INDEX(R$876:R890,MATCH($C891,$F$876:$F890,0)),INDEX(R892:R$938,MATCH($C891,$F892:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H891,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":50.122757740809327},null,{"$f":"IF($H891>$C891,INDEX(V$876:V890,MATCH($C891,$F$876:$F890,0)),INDEX(V892:V$938,MATCH($C891,$F892:$F$938,0)))","v":0.25294247947142806},{"$f":"IF($H891>$C891,INDEX(W$876:W890,MATCH($C891,$F$876:$F890,0)),INDEX(W892:W$938,MATCH($C891,$F892:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H891>$C891,INDEX(X$876:X890,MATCH($C891,$F$876:$F890,0)),INDEX(X892:X$938,MATCH($C891,$F892:$F$938,0)))","v":1500000},{"$f":"IF($H891>$C891,INDEX(Y$876:Y890,MATCH($C891,$F$876:$F890,0)),INDEX(Y892:Y$938,MATCH($C891,$F892:$F$938,0)))","v":0},{"$f":"IF($H891>$C891,INDEX(Z$876:Z890,MATCH($C891,$F$876:$F890,0)),INDEX(Z892:Z$938,MATCH($C891,$F892:$F$938,0)))","v":931960},{"$f":"IF($H891>$C891,INDEX(AA$876:AA890,MATCH($C891,$F$876:$F890,0)),INDEX(AA892:AA$938,MATCH($C891,$F892:$F$938,0)))","v":10.5},{"$f":"IF($H891>$C891,INDEX(AB$876:AB890,MATCH($C891,$F$876:$F890,0)),INDEX(AB892:AB$938,MATCH($C891,$F892:$F$938,0)))","v":2300},{"$f":"IF($H891>$C891,INDEX(AC$876:AC890,MATCH($C891,$F$876:$F890,0)),INDEX(AC892:AC$938,MATCH($C891,$F892:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H891>$C891,INDEX(AH$876:AH890,MATCH($C891,$F$876:$F890,0)),INDEX(AH892:AH$938,MATCH($C891,$F892:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H891>$C891,INDEX(AI$876:AI890,MATCH($C891,$F$876:$F890,0)),INDEX(AI892:AI$938,MATCH($C891,$F892:$F$938,0)))","v":1},{"$f":"IF($H891>$C891,INDEX(AJ$876:AJ890,MATCH($C891,$F$876:$F890,0)),INDEX(AJ892:AJ$938,MATCH($C891,$F892:$F$938,0)))","v":0},{"$f":"IF($H891>$C891,INDEX(AK$876:AK890,MATCH($C891,$F$876:$F890,0)),INDEX(AK892:AK$938,MATCH($C891,$F892:$F$938,0)))","v":0},{"$f":"IF($H891>$C891,INDEX(AL$876:AL890,MATCH($C891,$F$876:$F890,0)),INDEX(AL892:AL$938,MATCH($C891,$F892:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H891>$C891,INDEX(AM$876:AM890,MATCH($C891,$F$876:$F890,0)),INDEX(AM892:AM$938,MATCH($C891,$F892:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H891>$C891,INDEX(AN$876:AN890,MATCH($C891,$F$876:$F890,0)),INDEX(AN892:AN$938,MATCH($C891,$F892:$F$938,0)))","v":260.82},null,{"$f":"IF($H891>$C891,INDEX(AP$876:AP890,MATCH($C891,$F$876:$F890,0)),INDEX(AP892:AP$938,MATCH($C891,$F892:$F$938,0)))","v":0},{"$f":"IF($H891>$C891,INDEX(AQ$876:AQ890,MATCH($C891,$F$876:$F890,0)),INDEX(AQ892:AQ$938,MATCH($C891,$F892:$F$938,0)))","v":2514},{"$f":"IF($H891>$C891,INDEX(AR$876:AR890,MATCH($C891,$F$876:$F890,0)),INDEX(AR892:AR$938,MATCH($C891,$F892:$F$938,0)))","v":9318},{"$f":"IF($H891>$C891,INDEX(AS$876:AS890,MATCH($C891,$F$876:$F890,0)),INDEX(AS892:AS$938,MATCH($C891,$F892:$F$938,0)))","v":0},{"$f":"IF($H891>$C891,INDEX(AT$876:AT890,MATCH($C891,$F$876:$F890,0)),INDEX(AT892:AT$938,MATCH($C891,$F892:$F$938,0)))","v":100469.40671957612},{"$f":"IF($H891>$C891,INDEX(AU$876:AU890,MATCH($C891,$F$876:$F890,0)),INDEX(AU892:AU$938,MATCH($C891,$F892:$F$938,0)))","v":0.6},{"$f":"IF($H891>$C891,INDEX(AV$876:AV890,MATCH($C891,$F$876:$F890,0)),INDEX(AV892:AV$938,MATCH($C891,$F892:$F$938,0)))","v":119426},{"$f":"IF($H891>$C891,INDEX(AW$876:AW890,MATCH($C891,$F$876:$F890,0)),INDEX(AW892:AW$938,MATCH($C891,$F892:$F$938,0)))","v":3869},{"$f":"IF($H891>$C891,INDEX(AX$876:AX890,MATCH($C891,$F$876:$F890,0)),INDEX(AX892:AX$938,MATCH($C891,$F892:$F$938,0)))","v":0.2},{"$f":"IF($H891>$C891,INDEX(AY$876:AY890,MATCH($C891,$F$876:$F890,0)),INDEX(AY892:AY$938,MATCH($C891,$F892:$F$938,0)))","v":24},{"$f":"IF($H891>$C891,INDEX(AZ$876:AZ890,MATCH($C891,$F$876:$F890,0)),INDEX(AZ892:AZ$938,MATCH($C891,$F892:$F$938,0)))","v":200000},null,{"$f":"IF($H891>$C891,INDEX(BB$876:BB890,MATCH($C891,$F$876:$F890,0)),INDEX(BB892:BB$938,MATCH($C891,$F892:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H891>$C891,INDEX(BC$876:BC890,MATCH($C891,$F$876:$F890,0)),INDEX(BC892:BC$938,MATCH($C891,$F892:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H891>$C891,INDEX(BD$876:BD890,MATCH($C891,$F$876:$F890,0)),INDEX(BD892:BD$938,MATCH($C891,$F892:$F$938,0)))","v":2400},{"$f":"IF($H891>$C891,INDEX(BE$876:BE890,MATCH($C891,$F$876:$F890,0)),INDEX(BE892:BE$938,MATCH($C891,$F892:$F$938,0)))","v":3},{"$f":"IF($H891>$C891,INDEX(BF$876:BF890,MATCH($C891,$F$876:$F890,0)),INDEX(BF892:BF$938,MATCH($C891,$F892:$F$938,0)))","v":1},{"$f":"IF($H891>$C891,INDEX(BG$876:BG890,MATCH($C891,$F$876:$F890,0)),INDEX(BG892:BG$938,MATCH($C891,$F892:$F$938,0)))","v":9600},{"$f":"IF($H891>$C891,INDEX(BH$876:BH890,MATCH($C891,$F$876:$F890,0)),INDEX(BH892:BH$938,MATCH($C891,$F892:$F$938,0)))","v":2},{"$f":"IF($H891>$C891,INDEX(BI$876:BI890,MATCH($C891,$F$876:$F890,0)),INDEX(BI892:BI$938,MATCH($C891,$F892:$F$938,0)))","v":1},{"$f":"IF($H891>$C891,INDEX(BJ$876:BJ890,MATCH($C891,$F$876:$F890,0)),INDEX(BJ892:BJ$938,MATCH($C891,$F892:$F$938,0)))","v":100469.40671957612},null,{"$f":"IF($H891>$C891,INDEX(BL$876:BL890,MATCH($C891,$F$876:$F890,0)),INDEX(BL892:BL$938,MATCH($C891,$F892:$F$938,0)))","v":1},null,{"$f":"IF($H891>$C891,INDEX(BN$876:BN890,MATCH($C891,$F$876:$F890,0)),INDEX(BN892:BN$938,MATCH($C891,$F892:$F$938,0)))","v":54610.065729736809},{"$f":"IF($H891>$C891,INDEX(BO$876:BO890,MATCH($C891,$F$876:$F890,0)),INDEX(BO892:BO$938,MATCH($C891,$F892:$F$938,0)))","v":177748.9003700414}]
[null,5.2,6.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H892)),ABS($E$876:$E$938-H892),0))","v":6},0,0,0,5,5,{"$f":"IF($H892>$C892,INDEX(J$876:J891,MATCH($C892,$F$876:$F891,0)),INDEX(J893:J$938,MATCH($C892,$F893:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H892>$C892,INDEX(K$876:K891,MATCH($C892,$F$876:$F891,0)),INDEX(K893:K$938,MATCH($C892,$F893:$F$938,0)))","v":"Man"},{"$f":"IF($H892>$C892,INDEX(L$876:L891,MATCH($C892,$F$876:$F891,0)),INDEX(L893:L$938,MATCH($C892,$F893:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H892>$C892,INDEX(M$876:M891,MATCH($C892,$F$876:$F891,0)),INDEX(M893:M$938,MATCH($C892,$F893:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H892>$C892,INDEX(N$876:N891,MATCH($C892,$F$876:$F891,0)),INDEX(N893:N$938,MATCH($C892,$F893:$F$938,0)))","v":2015},2016,{"$f":"IF($H892>$C892,INDEX(P$876:P891,MATCH($C892,$F$876:$F891,0)),INDEX(P893:P$938,MATCH($C892,$F893:$F$938,0)))","v":0},{"$f":"IF($H892>$C892,INDEX(Q$876:Q891,MATCH($C892,$F$876:$F891,0)),INDEX(Q893:Q$938,MATCH($C892,$F893:$F$938,0)))","v":0},{"$f":"IF($H892>$C892,INDEX(R$876:R891,MATCH($C892,$F$876:$F891,0)),INDEX(R893:R$938,MATCH($C892,$F893:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H892,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":50.122757740809327},null,{"$f":"IF($H892>$C892,INDEX(V$876:V891,MATCH($C892,$F$876:$F891,0)),INDEX(V893:V$938,MATCH($C892,$F893:$F$938,0)))","v":0.22594757820734776},{"$f":"IF($H892>$C892,INDEX(W$876:W891,MATCH($C892,$F$876:$F891,0)),INDEX(W893:W$938,MATCH($C892,$F893:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H892>$C892,INDEX(X$876:X891,MATCH($C892,$F$876:$F891,0)),INDEX(X893:X$938,MATCH($C892,$F893:$F$938,0)))","v":1500000},{"$f":"IF($H892>$C892,INDEX(Y$876:Y891,MATCH($C892,$F$876:$F891,0)),INDEX(Y893:Y$938,MATCH($C892,$F893:$F$938,0)))","v":0},{"$f":"IF($H892>$C892,INDEX(Z$876:Z891,MATCH($C892,$F$876:$F891,0)),INDEX(Z893:Z$938,MATCH($C892,$F893:$F$938,0)))","v":931960},{"$f":"IF($H892>$C892,INDEX(AA$876:AA891,MATCH($C892,$F$876:$F891,0)),INDEX(AA893:AA$938,MATCH($C892,$F893:$F$938,0)))","v":10.5},{"$f":"IF($H892>$C892,INDEX(AB$876:AB891,MATCH($C892,$F$876:$F891,0)),INDEX(AB893:AB$938,MATCH($C892,$F893:$F$938,0)))","v":2300},{"$f":"IF($H892>$C892,INDEX(AC$876:AC891,MATCH($C892,$F$876:$F891,0)),INDEX(AC893:AC$938,MATCH($C892,$F893:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H892>$C892,INDEX(AH$876:AH891,MATCH($C892,$F$876:$F891,0)),INDEX(AH893:AH$938,MATCH($C892,$F893:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H892>$C892,INDEX(AI$876:AI891,MATCH($C892,$F$876:$F891,0)),INDEX(AI893:AI$938,MATCH($C892,$F893:$F$938,0)))","v":1},{"$f":"IF($H892>$C892,INDEX(AJ$876:AJ891,MATCH($C892,$F$876:$F891,0)),INDEX(AJ893:AJ$938,MATCH($C892,$F893:$F$938,0)))","v":0},{"$f":"IF($H892>$C892,INDEX(AK$876:AK891,MATCH($C892,$F$876:$F891,0)),INDEX(AK893:AK$938,MATCH($C892,$F893:$F$938,0)))","v":0},{"$f":"IF($H892>$C892,INDEX(AL$876:AL891,MATCH($C892,$F$876:$F891,0)),INDEX(AL893:AL$938,MATCH($C892,$F893:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H892>$C892,INDEX(AM$876:AM891,MATCH($C892,$F$876:$F891,0)),INDEX(AM893:AM$938,MATCH($C892,$F893:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H892>$C892,INDEX(AN$876:AN891,MATCH($C892,$F$876:$F891,0)),INDEX(AN893:AN$938,MATCH($C892,$F893:$F$938,0)))","v":260.82},null,{"$f":"IF($H892>$C892,INDEX(AP$876:AP891,MATCH($C892,$F$876:$F891,0)),INDEX(AP893:AP$938,MATCH($C892,$F893:$F$938,0)))","v":0},{"$f":"IF($H892>$C892,INDEX(AQ$876:AQ891,MATCH($C892,$F$876:$F891,0)),INDEX(AQ893:AQ$938,MATCH($C892,$F893:$F$938,0)))","v":2514},{"$f":"IF($H892>$C892,INDEX(AR$876:AR891,MATCH($C892,$F$876:$F891,0)),INDEX(AR893:AR$938,MATCH($C892,$F893:$F$938,0)))","v":9318},{"$f":"IF($H892>$C892,INDEX(AS$876:AS891,MATCH($C892,$F$876:$F891,0)),INDEX(AS893:AS$938,MATCH($C892,$F893:$F$938,0)))","v":0},{"$f":"IF($H892>$C892,INDEX(AT$876:AT891,MATCH($C892,$F$876:$F891,0)),INDEX(AT893:AT$938,MATCH($C892,$F893:$F$938,0)))","v":115256.24497711797},{"$f":"IF($H892>$C892,INDEX(AU$876:AU891,MATCH($C892,$F$876:$F891,0)),INDEX(AU893:AU$938,MATCH($C892,$F893:$F$938,0)))","v":0.6},{"$f":"IF($H892>$C892,INDEX(AV$876:AV891,MATCH($C892,$F$876:$F891,0)),INDEX(AV893:AV$938,MATCH($C892,$F893:$F$938,0)))","v":119426},{"$f":"IF($H892>$C892,INDEX(AW$876:AW891,MATCH($C892,$F$876:$F891,0)),INDEX(AW893:AW$938,MATCH($C892,$F893:$F$938,0)))","v":3869},{"$f":"IF($H892>$C892,INDEX(AX$876:AX891,MATCH($C892,$F$876:$F891,0)),INDEX(AX893:AX$938,MATCH($C892,$F893:$F$938,0)))","v":0.2},{"$f":"IF($H892>$C892,INDEX(AY$876:AY891,MATCH($C892,$F$876:$F891,0)),INDEX(AY893:AY$938,MATCH($C892,$F893:$F$938,0)))","v":24},{"$f":"IF($H892>$C892,INDEX(AZ$876:AZ891,MATCH($C892,$F$876:$F891,0)),INDEX(AZ893:AZ$938,MATCH($C892,$F893:$F$938,0)))","v":200000},null,{"$f":"IF($H892>$C892,INDEX(BB$876:BB891,MATCH($C892,$F$876:$F891,0)),INDEX(BB893:BB$938,MATCH($C892,$F893:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H892>$C892,INDEX(BC$876:BC891,MATCH($C892,$F$876:$F891,0)),INDEX(BC893:BC$938,MATCH($C892,$F893:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H892>$C892,INDEX(BD$876:BD891,MATCH($C892,$F$876:$F891,0)),INDEX(BD893:BD$938,MATCH($C892,$F893:$F$938,0)))","v":2400},{"$f":"IF($H892>$C892,INDEX(BE$876:BE891,MATCH($C892,$F$876:$F891,0)),INDEX(BE893:BE$938,MATCH($C892,$F893:$F$938,0)))","v":3},{"$f":"IF($H892>$C892,INDEX(BF$876:BF891,MATCH($C892,$F$876:$F891,0)),INDEX(BF893:BF$938,MATCH($C892,$F893:$F$938,0)))","v":1},{"$f":"IF($H892>$C892,INDEX(BG$876:BG891,MATCH($C892,$F$876:$F891,0)),INDEX(BG893:BG$938,MATCH($C892,$F893:$F$938,0)))","v":9600},{"$f":"IF($H892>$C892,INDEX(BH$876:BH891,MATCH($C892,$F$876:$F891,0)),INDEX(BH893:BH$938,MATCH($C892,$F893:$F$938,0)))","v":2},{"$f":"IF($H892>$C892,INDEX(BI$876:BI891,MATCH($C892,$F$876:$F891,0)),INDEX(BI893:BI$938,MATCH($C892,$F893:$F$938,0)))","v":1},{"$f":"IF($H892>$C892,INDEX(BJ$876:BJ891,MATCH($C892,$F$876:$F891,0)),INDEX(BJ893:BJ$938,MATCH($C892,$F893:$F$938,0)))","v":115256.24497711797},null,{"$f":"IF($H892>$C892,INDEX(BL$876:BL891,MATCH($C892,$F$876:$F891,0)),INDEX(BL893:BL$938,MATCH($C892,$F893:$F$938,0)))","v":1},null,{"$f":"IF($H892>$C892,INDEX(BN$876:BN891,MATCH($C892,$F$876:$F891,0)),INDEX(BN893:BN$938,MATCH($C892,$F893:$F$938,0)))","v":65512.140485601267},{"$f":"IF($H892>$C892,INDEX(BO$876:BO891,MATCH($C892,$F$876:$F891,0)),INDEX(BO893:BO$938,MATCH($C892,$F893:$F$938,0)))","v":177748.9003700414}]
[null,5.3,6.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H893)),ABS($E$876:$E$938-H893),0))","v":6},0,0,0,5,5,{"$f":"IF($H893>$C893,INDEX(J$876:J892,MATCH($C893,$F$876:$F892,0)),INDEX(J894:J$938,MATCH($C893,$F894:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H893>$C893,INDEX(K$876:K892,MATCH($C893,$F$876:$F892,0)),INDEX(K894:K$938,MATCH($C893,$F894:$F$938,0)))","v":"Scania"},{"$f":"IF($H893>$C893,INDEX(L$876:L892,MATCH($C893,$F$876:$F892,0)),INDEX(L894:L$938,MATCH($C893,$F894:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H893>$C893,INDEX(M$876:M892,MATCH($C893,$F$876:$F892,0)),INDEX(M894:M$938,MATCH($C893,$F894:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H893>$C893,INDEX(N$876:N892,MATCH($C893,$F$876:$F892,0)),INDEX(N894:N$938,MATCH($C893,$F894:$F$938,0)))","v":2015},2016,{"$f":"IF($H893>$C893,INDEX(P$876:P892,MATCH($C893,$F$876:$F892,0)),INDEX(P894:P$938,MATCH($C893,$F894:$F$938,0)))","v":0},{"$f":"IF($H893>$C893,INDEX(Q$876:Q892,MATCH($C893,$F$876:$F892,0)),INDEX(Q894:Q$938,MATCH($C893,$F894:$F$938,0)))","v":0},{"$f":"IF($H893>$C893,INDEX(R$876:R892,MATCH($C893,$F$876:$F892,0)),INDEX(R894:R$938,MATCH($C893,$F894:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H893,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":50.122757740809327},null,{"$f":"IF($H893>$C893,INDEX(V$876:V892,MATCH($C893,$F$876:$F892,0)),INDEX(V894:V$938,MATCH($C893,$F894:$F$938,0)))","v":0.15441931123509486},{"$f":"IF($H893>$C893,INDEX(W$876:W892,MATCH($C893,$F$876:$F892,0)),INDEX(W894:W$938,MATCH($C893,$F894:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H893>$C893,INDEX(X$876:X892,MATCH($C893,$F$876:$F892,0)),INDEX(X894:X$938,MATCH($C893,$F894:$F$938,0)))","v":1500000},{"$f":"IF($H893>$C893,INDEX(Y$876:Y892,MATCH($C893,$F$876:$F892,0)),INDEX(Y894:Y$938,MATCH($C893,$F894:$F$938,0)))","v":0},{"$f":"IF($H893>$C893,INDEX(Z$876:Z892,MATCH($C893,$F$876:$F892,0)),INDEX(Z894:Z$938,MATCH($C893,$F894:$F$938,0)))","v":931960},{"$f":"IF($H893>$C893,INDEX(AA$876:AA892,MATCH($C893,$F$876:$F892,0)),INDEX(AA894:AA$938,MATCH($C893,$F894:$F$938,0)))","v":10.5},{"$f":"IF($H893>$C893,INDEX(AB$876:AB892,MATCH($C893,$F$876:$F892,0)),INDEX(AB894:AB$938,MATCH($C893,$F894:$F$938,0)))","v":2300},{"$f":"IF($H893>$C893,INDEX(AC$876:AC892,MATCH($C893,$F$876:$F892,0)),INDEX(AC894:AC$938,MATCH($C893,$F894:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H893>$C893,INDEX(AH$876:AH892,MATCH($C893,$F$876:$F892,0)),INDEX(AH894:AH$938,MATCH($C893,$F894:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H893>$C893,INDEX(AI$876:AI892,MATCH($C893,$F$876:$F892,0)),INDEX(AI894:AI$938,MATCH($C893,$F894:$F$938,0)))","v":1},{"$f":"IF($H893>$C893,INDEX(AJ$876:AJ892,MATCH($C893,$F$876:$F892,0)),INDEX(AJ894:AJ$938,MATCH($C893,$F894:$F$938,0)))","v":0},{"$f":"IF($H893>$C893,INDEX(AK$876:AK892,MATCH($C893,$F$876:$F892,0)),INDEX(AK894:AK$938,MATCH($C893,$F894:$F$938,0)))","v":0},{"$f":"IF($H893>$C893,INDEX(AL$876:AL892,MATCH($C893,$F$876:$F892,0)),INDEX(AL894:AL$938,MATCH($C893,$F894:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H893>$C893,INDEX(AM$876:AM892,MATCH($C893,$F$876:$F892,0)),INDEX(AM894:AM$938,MATCH($C893,$F894:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H893>$C893,INDEX(AN$876:AN892,MATCH($C893,$F$876:$F892,0)),INDEX(AN894:AN$938,MATCH($C893,$F894:$F$938,0)))","v":260.82},null,{"$f":"IF($H893>$C893,INDEX(AP$876:AP892,MATCH($C893,$F$876:$F892,0)),INDEX(AP894:AP$938,MATCH($C893,$F894:$F$938,0)))","v":0},{"$f":"IF($H893>$C893,INDEX(AQ$876:AQ892,MATCH($C893,$F$876:$F892,0)),INDEX(AQ894:AQ$938,MATCH($C893,$F894:$F$938,0)))","v":2514},{"$f":"IF($H893>$C893,INDEX(AR$876:AR892,MATCH($C893,$F$876:$F892,0)),INDEX(AR894:AR$938,MATCH($C893,$F894:$F$938,0)))","v":9318},{"$f":"IF($H893>$C893,INDEX(AS$876:AS892,MATCH($C893,$F$876:$F892,0)),INDEX(AS894:AS$938,MATCH($C893,$F894:$F$938,0)))","v":0},{"$f":"IF($H893>$C893,INDEX(AT$876:AT892,MATCH($C893,$F$876:$F892,0)),INDEX(AT894:AT$938,MATCH($C893,$F894:$F$938,0)))","v":92887.671622350943},{"$f":"IF($H893>$C893,INDEX(AU$876:AU892,MATCH($C893,$F$876:$F892,0)),INDEX(AU894:AU$938,MATCH($C893,$F894:$F$938,0)))","v":0.6},{"$f":"IF($H893>$C893,INDEX(AV$876:AV892,MATCH($C893,$F$876:$F892,0)),INDEX(AV894:AV$938,MATCH($C893,$F894:$F$938,0)))","v":119426},{"$f":"IF($H893>$C893,INDEX(AW$876:AW892,MATCH($C893,$F$876:$F892,0)),INDEX(AW894:AW$938,MATCH($C893,$F894:$F$938,0)))","v":3869},{"$f":"IF($H893>$C893,INDEX(AX$876:AX892,MATCH($C893,$F$876:$F892,0)),INDEX(AX894:AX$938,MATCH($C893,$F894:$F$938,0)))","v":0.2},{"$f":"IF($H893>$C893,INDEX(AY$876:AY892,MATCH($C893,$F$876:$F892,0)),INDEX(AY894:AY$938,MATCH($C893,$F894:$F$938,0)))","v":24},{"$f":"IF($H893>$C893,INDEX(AZ$876:AZ892,MATCH($C893,$F$876:$F892,0)),INDEX(AZ894:AZ$938,MATCH($C893,$F894:$F$938,0)))","v":200000},null,{"$f":"IF($H893>$C893,INDEX(BB$876:BB892,MATCH($C893,$F$876:$F892,0)),INDEX(BB894:BB$938,MATCH($C893,$F894:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H893>$C893,INDEX(BC$876:BC892,MATCH($C893,$F$876:$F892,0)),INDEX(BC894:BC$938,MATCH($C893,$F894:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H893>$C893,INDEX(BD$876:BD892,MATCH($C893,$F$876:$F892,0)),INDEX(BD894:BD$938,MATCH($C893,$F894:$F$938,0)))","v":2400},{"$f":"IF($H893>$C893,INDEX(BE$876:BE892,MATCH($C893,$F$876:$F892,0)),INDEX(BE894:BE$938,MATCH($C893,$F894:$F$938,0)))","v":3},{"$f":"IF($H893>$C893,INDEX(BF$876:BF892,MATCH($C893,$F$876:$F892,0)),INDEX(BF894:BF$938,MATCH($C893,$F894:$F$938,0)))","v":1},{"$f":"IF($H893>$C893,INDEX(BG$876:BG892,MATCH($C893,$F$876:$F892,0)),INDEX(BG894:BG$938,MATCH($C893,$F894:$F$938,0)))","v":9600},{"$f":"IF($H893>$C893,INDEX(BH$876:BH892,MATCH($C893,$F$876:$F892,0)),INDEX(BH894:BH$938,MATCH($C893,$F894:$F$938,0)))","v":2},{"$f":"IF($H893>$C893,INDEX(BI$876:BI892,MATCH($C893,$F$876:$F892,0)),INDEX(BI894:BI$938,MATCH($C893,$F894:$F$938,0)))","v":1},{"$f":"IF($H893>$C893,INDEX(BJ$876:BJ892,MATCH($C893,$F$876:$F892,0)),INDEX(BJ894:BJ$938,MATCH($C893,$F894:$F$938,0)))","v":92887.671622350943},null,{"$f":"IF($H893>$C893,INDEX(BL$876:BL892,MATCH($C893,$F$876:$F892,0)),INDEX(BL894:BL$938,MATCH($C893,$F894:$F$938,0)))","v":1},null,{"$f":"IF($H893>$C893,INDEX(BN$876:BN892,MATCH($C893,$F$876:$F892,0)),INDEX(BN894:BN$938,MATCH($C893,$F894:$F$938,0)))","v":49020.186313361104},{"$f":"IF($H893>$C893,INDEX(BO$876:BO892,MATCH($C893,$F$876:$F892,0)),INDEX(BO894:BO$938,MATCH($C893,$F894:$F$938,0)))","v":177748.9003700414}]
[null,6.1,6.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H894)),ABS($E$876:$E$938-H894),0))","v":6},6,6.1,1,6,6,{"$f":"J908","v":"Modulvogntog"},"Volvo","Mest typiske","Mest typiske",{"$f":"N906+4","v":2015},2015,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H894,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":36.931934150350749},null,0.25294247947142806,115087.49124699547,1500000,0,931960,10.5,2300,{"$f":"BL894*AH894","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.47450913333869799,{"$f":"1-AL894/(X894/Z894)","v":0.7051843120624447},260.82,null,null,2514,9318,0,{"$f":"BJ894","v":100469.40671957612},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W894","v":115087.49124699547},0.64359215686274507,2400,3,1,9600,2,1,{"$f":"PRODUCT(BB894:BC894)+PRODUCT(BD894:BF894)+PRODUCT(BG894:BI894)","v":100469.40671957612},null,{"$f":"BL908","v":1},null,{"$f":"AL894*W894","v":54610.065729736809},{"$f":"-PMT(Lånerente,AA894,X894)","v":177748.9003700414}]
[null,6.2,6.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H895)),ABS($E$876:$E$938-H895),0))","v":6},6,6.2,1,6,6,{"$f":"J894","v":"Modulvogntog"},"Man","Mest typiske","Mest typiske",{"$f":"N907+4","v":2015},2015,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H895,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":36.931934150350749},null,0.22594757820734776,138062.97051576374,1500000,0,931960,10.5,2300,{"$f":"BL895*AH895","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.47450913333869799,{"$f":"1-AL895/(X895/Z895)","v":0.7051843120624447},260.82,null,null,2514,9318,0,{"$f":"BJ895","v":115256.24497711797},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W895","v":138062.97051576374},0.64359215686274507,2400,3,1,9600,2,1,{"$f":"PRODUCT(BB895:BC895)+PRODUCT(BD895:BF895)+PRODUCT(BG895:BI895)","v":115256.24497711797},null,{"$f":"BL894","v":1},null,{"$f":"AL895*W895","v":65512.140485601267},{"$f":"-PMT(Lånerente,AA895,X895)","v":177748.9003700414}]
[null,6.3,6.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H896)),ABS($E$876:$E$938-H896),0))","v":6},6,6.3,1,6,6,{"$f":"J895","v":"Modulvogntog"},"Scania","Mest typiske","Mest typiske",{"$f":"N908+4","v":2015},2015,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H896,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":36.931934150350749},null,0.15441931123509486,103307.15020899542,1500000,0,931960,10.5,2300,{"$f":"BL896*AH896","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.47450913333869799,{"$f":"1-AL896/(X896/Z896)","v":0.7051843120624447},260.82,null,null,2514,9318,0,{"$f":"BJ896","v":92887.671622350943},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W896","v":103307.15020899542},0.64359215686274507,2400,3,1,9600,2,1,{"$f":"PRODUCT(BB896:BC896)+PRODUCT(BD896:BF896)+PRODUCT(BG896:BI896)","v":92887.671622350943},null,{"$f":"BL895","v":1},null,{"$f":"AL896*W896","v":49020.186313361104},{"$f":"-PMT(Lånerente,AA896,X896)","v":177748.9003700414}]
[null,7.1,6.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H897)),ABS($E$876:$E$938-H897),0))","v":6},0,0,0,7,7,{"$f":"IF($H897>$C897,INDEX(J$876:J896,MATCH($C897,$F$876:$F896,0)),INDEX(J898:J$938,MATCH($C897,$F898:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H897>$C897,INDEX(K$876:K896,MATCH($C897,$F$876:$F896,0)),INDEX(K898:K$938,MATCH($C897,$F898:$F$938,0)))","v":"Volvo"},{"$f":"IF($H897>$C897,INDEX(L$876:L896,MATCH($C897,$F$876:$F896,0)),INDEX(L898:L$938,MATCH($C897,$F898:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H897>$C897,INDEX(M$876:M896,MATCH($C897,$F$876:$F896,0)),INDEX(M898:M$938,MATCH($C897,$F898:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H897>$C897,INDEX(N$876:N896,MATCH($C897,$F$876:$F896,0)),INDEX(N898:N$938,MATCH($C897,$F898:$F$938,0)))","v":2015},2014,{"$f":"IF($H897>$C897,INDEX(P$876:P896,MATCH($C897,$F$876:$F896,0)),INDEX(P898:P$938,MATCH($C897,$F898:$F$938,0)))","v":0},{"$f":"IF($H897>$C897,INDEX(Q$876:Q896,MATCH($C897,$F$876:$F896,0)),INDEX(Q898:Q$938,MATCH($C897,$F898:$F$938,0)))","v":0},{"$f":"IF($H897>$C897,INDEX(R$876:R896,MATCH($C897,$F$876:$F896,0)),INDEX(R898:R$938,MATCH($C897,$F898:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H897,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":19.84052077646156},null,{"$f":"IF($H897>$C897,INDEX(V$876:V896,MATCH($C897,$F$876:$F896,0)),INDEX(V898:V$938,MATCH($C897,$F898:$F$938,0)))","v":0.25294247947142806},{"$f":"IF($H897>$C897,INDEX(W$876:W896,MATCH($C897,$F$876:$F896,0)),INDEX(W898:W$938,MATCH($C897,$F898:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H897>$C897,INDEX(X$876:X896,MATCH($C897,$F$876:$F896,0)),INDEX(X898:X$938,MATCH($C897,$F898:$F$938,0)))","v":1500000},{"$f":"IF($H897>$C897,INDEX(Y$876:Y896,MATCH($C897,$F$876:$F896,0)),INDEX(Y898:Y$938,MATCH($C897,$F898:$F$938,0)))","v":0},{"$f":"IF($H897>$C897,INDEX(Z$876:Z896,MATCH($C897,$F$876:$F896,0)),INDEX(Z898:Z$938,MATCH($C897,$F898:$F$938,0)))","v":931960},{"$f":"IF($H897>$C897,INDEX(AA$876:AA896,MATCH($C897,$F$876:$F896,0)),INDEX(AA898:AA$938,MATCH($C897,$F898:$F$938,0)))","v":10.5},{"$f":"IF($H897>$C897,INDEX(AB$876:AB896,MATCH($C897,$F$876:$F896,0)),INDEX(AB898:AB$938,MATCH($C897,$F898:$F$938,0)))","v":2300},{"$f":"IF($H897>$C897,INDEX(AC$876:AC896,MATCH($C897,$F$876:$F896,0)),INDEX(AC898:AC$938,MATCH($C897,$F898:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H897>$C897,INDEX(AH$876:AH896,MATCH($C897,$F$876:$F896,0)),INDEX(AH898:AH$938,MATCH($C897,$F898:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H897>$C897,INDEX(AI$876:AI896,MATCH($C897,$F$876:$F896,0)),INDEX(AI898:AI$938,MATCH($C897,$F898:$F$938,0)))","v":1},{"$f":"IF($H897>$C897,INDEX(AJ$876:AJ896,MATCH($C897,$F$876:$F896,0)),INDEX(AJ898:AJ$938,MATCH($C897,$F898:$F$938,0)))","v":0},{"$f":"IF($H897>$C897,INDEX(AK$876:AK896,MATCH($C897,$F$876:$F896,0)),INDEX(AK898:AK$938,MATCH($C897,$F898:$F$938,0)))","v":0},{"$f":"IF($H897>$C897,INDEX(AL$876:AL896,MATCH($C897,$F$876:$F896,0)),INDEX(AL898:AL$938,MATCH($C897,$F898:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H897>$C897,INDEX(AM$876:AM896,MATCH($C897,$F$876:$F896,0)),INDEX(AM898:AM$938,MATCH($C897,$F898:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H897>$C897,INDEX(AN$876:AN896,MATCH($C897,$F$876:$F896,0)),INDEX(AN898:AN$938,MATCH($C897,$F898:$F$938,0)))","v":260.82},null,{"$f":"IF($H897>$C897,INDEX(AP$876:AP896,MATCH($C897,$F$876:$F896,0)),INDEX(AP898:AP$938,MATCH($C897,$F898:$F$938,0)))","v":0},{"$f":"IF($H897>$C897,INDEX(AQ$876:AQ896,MATCH($C897,$F$876:$F896,0)),INDEX(AQ898:AQ$938,MATCH($C897,$F898:$F$938,0)))","v":2514},{"$f":"IF($H897>$C897,INDEX(AR$876:AR896,MATCH($C897,$F$876:$F896,0)),INDEX(AR898:AR$938,MATCH($C897,$F898:$F$938,0)))","v":9318},{"$f":"IF($H897>$C897,INDEX(AS$876:AS896,MATCH($C897,$F$876:$F896,0)),INDEX(AS898:AS$938,MATCH($C897,$F898:$F$938,0)))","v":0},{"$f":"IF($H897>$C897,INDEX(AT$876:AT896,MATCH($C897,$F$876:$F896,0)),INDEX(AT898:AT$938,MATCH($C897,$F898:$F$938,0)))","v":100469.40671957612},{"$f":"IF($H897>$C897,INDEX(AU$876:AU896,MATCH($C897,$F$876:$F896,0)),INDEX(AU898:AU$938,MATCH($C897,$F898:$F$938,0)))","v":0.6},{"$f":"IF($H897>$C897,INDEX(AV$876:AV896,MATCH($C897,$F$876:$F896,0)),INDEX(AV898:AV$938,MATCH($C897,$F898:$F$938,0)))","v":119426},{"$f":"IF($H897>$C897,INDEX(AW$876:AW896,MATCH($C897,$F$876:$F896,0)),INDEX(AW898:AW$938,MATCH($C897,$F898:$F$938,0)))","v":3869},{"$f":"IF($H897>$C897,INDEX(AX$876:AX896,MATCH($C897,$F$876:$F896,0)),INDEX(AX898:AX$938,MATCH($C897,$F898:$F$938,0)))","v":0.2},{"$f":"IF($H897>$C897,INDEX(AY$876:AY896,MATCH($C897,$F$876:$F896,0)),INDEX(AY898:AY$938,MATCH($C897,$F898:$F$938,0)))","v":24},{"$f":"IF($H897>$C897,INDEX(AZ$876:AZ896,MATCH($C897,$F$876:$F896,0)),INDEX(AZ898:AZ$938,MATCH($C897,$F898:$F$938,0)))","v":200000},null,{"$f":"IF($H897>$C897,INDEX(BB$876:BB896,MATCH($C897,$F$876:$F896,0)),INDEX(BB898:BB$938,MATCH($C897,$F898:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H897>$C897,INDEX(BC$876:BC896,MATCH($C897,$F$876:$F896,0)),INDEX(BC898:BC$938,MATCH($C897,$F898:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H897>$C897,INDEX(BD$876:BD896,MATCH($C897,$F$876:$F896,0)),INDEX(BD898:BD$938,MATCH($C897,$F898:$F$938,0)))","v":2400},{"$f":"IF($H897>$C897,INDEX(BE$876:BE896,MATCH($C897,$F$876:$F896,0)),INDEX(BE898:BE$938,MATCH($C897,$F898:$F$938,0)))","v":3},{"$f":"IF($H897>$C897,INDEX(BF$876:BF896,MATCH($C897,$F$876:$F896,0)),INDEX(BF898:BF$938,MATCH($C897,$F898:$F$938,0)))","v":1},{"$f":"IF($H897>$C897,INDEX(BG$876:BG896,MATCH($C897,$F$876:$F896,0)),INDEX(BG898:BG$938,MATCH($C897,$F898:$F$938,0)))","v":9600},{"$f":"IF($H897>$C897,INDEX(BH$876:BH896,MATCH($C897,$F$876:$F896,0)),INDEX(BH898:BH$938,MATCH($C897,$F898:$F$938,0)))","v":2},{"$f":"IF($H897>$C897,INDEX(BI$876:BI896,MATCH($C897,$F$876:$F896,0)),INDEX(BI898:BI$938,MATCH($C897,$F898:$F$938,0)))","v":1},{"$f":"IF($H897>$C897,INDEX(BJ$876:BJ896,MATCH($C897,$F$876:$F896,0)),INDEX(BJ898:BJ$938,MATCH($C897,$F898:$F$938,0)))","v":100469.40671957612},null,{"$f":"IF($H897>$C897,INDEX(BL$876:BL896,MATCH($C897,$F$876:$F896,0)),INDEX(BL898:BL$938,MATCH($C897,$F898:$F$938,0)))","v":1},null,{"$f":"IF($H897>$C897,INDEX(BN$876:BN896,MATCH($C897,$F$876:$F896,0)),INDEX(BN898:BN$938,MATCH($C897,$F898:$F$938,0)))","v":54610.065729736809},{"$f":"IF($H897>$C897,INDEX(BO$876:BO896,MATCH($C897,$F$876:$F896,0)),INDEX(BO898:BO$938,MATCH($C897,$F898:$F$938,0)))","v":177748.9003700414}]
[null,7.2,6.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H898)),ABS($E$876:$E$938-H898),0))","v":6},0,0,0,7,7,{"$f":"IF($H898>$C898,INDEX(J$876:J897,MATCH($C898,$F$876:$F897,0)),INDEX(J899:J$938,MATCH($C898,$F899:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H898>$C898,INDEX(K$876:K897,MATCH($C898,$F$876:$F897,0)),INDEX(K899:K$938,MATCH($C898,$F899:$F$938,0)))","v":"Man"},{"$f":"IF($H898>$C898,INDEX(L$876:L897,MATCH($C898,$F$876:$F897,0)),INDEX(L899:L$938,MATCH($C898,$F899:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H898>$C898,INDEX(M$876:M897,MATCH($C898,$F$876:$F897,0)),INDEX(M899:M$938,MATCH($C898,$F899:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H898>$C898,INDEX(N$876:N897,MATCH($C898,$F$876:$F897,0)),INDEX(N899:N$938,MATCH($C898,$F899:$F$938,0)))","v":2015},2014,{"$f":"IF($H898>$C898,INDEX(P$876:P897,MATCH($C898,$F$876:$F897,0)),INDEX(P899:P$938,MATCH($C898,$F899:$F$938,0)))","v":0},{"$f":"IF($H898>$C898,INDEX(Q$876:Q897,MATCH($C898,$F$876:$F897,0)),INDEX(Q899:Q$938,MATCH($C898,$F899:$F$938,0)))","v":0},{"$f":"IF($H898>$C898,INDEX(R$876:R897,MATCH($C898,$F$876:$F897,0)),INDEX(R899:R$938,MATCH($C898,$F899:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H898,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":19.84052077646156},null,{"$f":"IF($H898>$C898,INDEX(V$876:V897,MATCH($C898,$F$876:$F897,0)),INDEX(V899:V$938,MATCH($C898,$F899:$F$938,0)))","v":0.22594757820734776},{"$f":"IF($H898>$C898,INDEX(W$876:W897,MATCH($C898,$F$876:$F897,0)),INDEX(W899:W$938,MATCH($C898,$F899:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H898>$C898,INDEX(X$876:X897,MATCH($C898,$F$876:$F897,0)),INDEX(X899:X$938,MATCH($C898,$F899:$F$938,0)))","v":1500000},{"$f":"IF($H898>$C898,INDEX(Y$876:Y897,MATCH($C898,$F$876:$F897,0)),INDEX(Y899:Y$938,MATCH($C898,$F899:$F$938,0)))","v":0},{"$f":"IF($H898>$C898,INDEX(Z$876:Z897,MATCH($C898,$F$876:$F897,0)),INDEX(Z899:Z$938,MATCH($C898,$F899:$F$938,0)))","v":931960},{"$f":"IF($H898>$C898,INDEX(AA$876:AA897,MATCH($C898,$F$876:$F897,0)),INDEX(AA899:AA$938,MATCH($C898,$F899:$F$938,0)))","v":10.5},{"$f":"IF($H898>$C898,INDEX(AB$876:AB897,MATCH($C898,$F$876:$F897,0)),INDEX(AB899:AB$938,MATCH($C898,$F899:$F$938,0)))","v":2300},{"$f":"IF($H898>$C898,INDEX(AC$876:AC897,MATCH($C898,$F$876:$F897,0)),INDEX(AC899:AC$938,MATCH($C898,$F899:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H898>$C898,INDEX(AH$876:AH897,MATCH($C898,$F$876:$F897,0)),INDEX(AH899:AH$938,MATCH($C898,$F899:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H898>$C898,INDEX(AI$876:AI897,MATCH($C898,$F$876:$F897,0)),INDEX(AI899:AI$938,MATCH($C898,$F899:$F$938,0)))","v":1},{"$f":"IF($H898>$C898,INDEX(AJ$876:AJ897,MATCH($C898,$F$876:$F897,0)),INDEX(AJ899:AJ$938,MATCH($C898,$F899:$F$938,0)))","v":0},{"$f":"IF($H898>$C898,INDEX(AK$876:AK897,MATCH($C898,$F$876:$F897,0)),INDEX(AK899:AK$938,MATCH($C898,$F899:$F$938,0)))","v":0},{"$f":"IF($H898>$C898,INDEX(AL$876:AL897,MATCH($C898,$F$876:$F897,0)),INDEX(AL899:AL$938,MATCH($C898,$F899:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H898>$C898,INDEX(AM$876:AM897,MATCH($C898,$F$876:$F897,0)),INDEX(AM899:AM$938,MATCH($C898,$F899:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H898>$C898,INDEX(AN$876:AN897,MATCH($C898,$F$876:$F897,0)),INDEX(AN899:AN$938,MATCH($C898,$F899:$F$938,0)))","v":260.82},null,{"$f":"IF($H898>$C898,INDEX(AP$876:AP897,MATCH($C898,$F$876:$F897,0)),INDEX(AP899:AP$938,MATCH($C898,$F899:$F$938,0)))","v":0},{"$f":"IF($H898>$C898,INDEX(AQ$876:AQ897,MATCH($C898,$F$876:$F897,0)),INDEX(AQ899:AQ$938,MATCH($C898,$F899:$F$938,0)))","v":2514},{"$f":"IF($H898>$C898,INDEX(AR$876:AR897,MATCH($C898,$F$876:$F897,0)),INDEX(AR899:AR$938,MATCH($C898,$F899:$F$938,0)))","v":9318},{"$f":"IF($H898>$C898,INDEX(AS$876:AS897,MATCH($C898,$F$876:$F897,0)),INDEX(AS899:AS$938,MATCH($C898,$F899:$F$938,0)))","v":0},{"$f":"IF($H898>$C898,INDEX(AT$876:AT897,MATCH($C898,$F$876:$F897,0)),INDEX(AT899:AT$938,MATCH($C898,$F899:$F$938,0)))","v":115256.24497711797},{"$f":"IF($H898>$C898,INDEX(AU$876:AU897,MATCH($C898,$F$876:$F897,0)),INDEX(AU899:AU$938,MATCH($C898,$F899:$F$938,0)))","v":0.6},{"$f":"IF($H898>$C898,INDEX(AV$876:AV897,MATCH($C898,$F$876:$F897,0)),INDEX(AV899:AV$938,MATCH($C898,$F899:$F$938,0)))","v":119426},{"$f":"IF($H898>$C898,INDEX(AW$876:AW897,MATCH($C898,$F$876:$F897,0)),INDEX(AW899:AW$938,MATCH($C898,$F899:$F$938,0)))","v":3869},{"$f":"IF($H898>$C898,INDEX(AX$876:AX897,MATCH($C898,$F$876:$F897,0)),INDEX(AX899:AX$938,MATCH($C898,$F899:$F$938,0)))","v":0.2},{"$f":"IF($H898>$C898,INDEX(AY$876:AY897,MATCH($C898,$F$876:$F897,0)),INDEX(AY899:AY$938,MATCH($C898,$F899:$F$938,0)))","v":24},{"$f":"IF($H898>$C898,INDEX(AZ$876:AZ897,MATCH($C898,$F$876:$F897,0)),INDEX(AZ899:AZ$938,MATCH($C898,$F899:$F$938,0)))","v":200000},null,{"$f":"IF($H898>$C898,INDEX(BB$876:BB897,MATCH($C898,$F$876:$F897,0)),INDEX(BB899:BB$938,MATCH($C898,$F899:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H898>$C898,INDEX(BC$876:BC897,MATCH($C898,$F$876:$F897,0)),INDEX(BC899:BC$938,MATCH($C898,$F899:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H898>$C898,INDEX(BD$876:BD897,MATCH($C898,$F$876:$F897,0)),INDEX(BD899:BD$938,MATCH($C898,$F899:$F$938,0)))","v":2400},{"$f":"IF($H898>$C898,INDEX(BE$876:BE897,MATCH($C898,$F$876:$F897,0)),INDEX(BE899:BE$938,MATCH($C898,$F899:$F$938,0)))","v":3},{"$f":"IF($H898>$C898,INDEX(BF$876:BF897,MATCH($C898,$F$876:$F897,0)),INDEX(BF899:BF$938,MATCH($C898,$F899:$F$938,0)))","v":1},{"$f":"IF($H898>$C898,INDEX(BG$876:BG897,MATCH($C898,$F$876:$F897,0)),INDEX(BG899:BG$938,MATCH($C898,$F899:$F$938,0)))","v":9600},{"$f":"IF($H898>$C898,INDEX(BH$876:BH897,MATCH($C898,$F$876:$F897,0)),INDEX(BH899:BH$938,MATCH($C898,$F899:$F$938,0)))","v":2},{"$f":"IF($H898>$C898,INDEX(BI$876:BI897,MATCH($C898,$F$876:$F897,0)),INDEX(BI899:BI$938,MATCH($C898,$F899:$F$938,0)))","v":1},{"$f":"IF($H898>$C898,INDEX(BJ$876:BJ897,MATCH($C898,$F$876:$F897,0)),INDEX(BJ899:BJ$938,MATCH($C898,$F899:$F$938,0)))","v":115256.24497711797},null,{"$f":"IF($H898>$C898,INDEX(BL$876:BL897,MATCH($C898,$F$876:$F897,0)),INDEX(BL899:BL$938,MATCH($C898,$F899:$F$938,0)))","v":1},null,{"$f":"IF($H898>$C898,INDEX(BN$876:BN897,MATCH($C898,$F$876:$F897,0)),INDEX(BN899:BN$938,MATCH($C898,$F899:$F$938,0)))","v":65512.140485601267},{"$f":"IF($H898>$C898,INDEX(BO$876:BO897,MATCH($C898,$F$876:$F897,0)),INDEX(BO899:BO$938,MATCH($C898,$F899:$F$938,0)))","v":177748.9003700414}]
[null,7.3,6.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H899)),ABS($E$876:$E$938-H899),0))","v":6},0,0,0,7,7,{"$f":"IF($H899>$C899,INDEX(J$876:J898,MATCH($C899,$F$876:$F898,0)),INDEX(J900:J$938,MATCH($C899,$F900:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H899>$C899,INDEX(K$876:K898,MATCH($C899,$F$876:$F898,0)),INDEX(K900:K$938,MATCH($C899,$F900:$F$938,0)))","v":"Scania"},{"$f":"IF($H899>$C899,INDEX(L$876:L898,MATCH($C899,$F$876:$F898,0)),INDEX(L900:L$938,MATCH($C899,$F900:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H899>$C899,INDEX(M$876:M898,MATCH($C899,$F$876:$F898,0)),INDEX(M900:M$938,MATCH($C899,$F900:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H899>$C899,INDEX(N$876:N898,MATCH($C899,$F$876:$F898,0)),INDEX(N900:N$938,MATCH($C899,$F900:$F$938,0)))","v":2015},2014,{"$f":"IF($H899>$C899,INDEX(P$876:P898,MATCH($C899,$F$876:$F898,0)),INDEX(P900:P$938,MATCH($C899,$F900:$F$938,0)))","v":0},{"$f":"IF($H899>$C899,INDEX(Q$876:Q898,MATCH($C899,$F$876:$F898,0)),INDEX(Q900:Q$938,MATCH($C899,$F900:$F$938,0)))","v":0},{"$f":"IF($H899>$C899,INDEX(R$876:R898,MATCH($C899,$F$876:$F898,0)),INDEX(R900:R$938,MATCH($C899,$F900:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H899,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":19.84052077646156},null,{"$f":"IF($H899>$C899,INDEX(V$876:V898,MATCH($C899,$F$876:$F898,0)),INDEX(V900:V$938,MATCH($C899,$F900:$F$938,0)))","v":0.15441931123509486},{"$f":"IF($H899>$C899,INDEX(W$876:W898,MATCH($C899,$F$876:$F898,0)),INDEX(W900:W$938,MATCH($C899,$F900:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H899>$C899,INDEX(X$876:X898,MATCH($C899,$F$876:$F898,0)),INDEX(X900:X$938,MATCH($C899,$F900:$F$938,0)))","v":1500000},{"$f":"IF($H899>$C899,INDEX(Y$876:Y898,MATCH($C899,$F$876:$F898,0)),INDEX(Y900:Y$938,MATCH($C899,$F900:$F$938,0)))","v":0},{"$f":"IF($H899>$C899,INDEX(Z$876:Z898,MATCH($C899,$F$876:$F898,0)),INDEX(Z900:Z$938,MATCH($C899,$F900:$F$938,0)))","v":931960},{"$f":"IF($H899>$C899,INDEX(AA$876:AA898,MATCH($C899,$F$876:$F898,0)),INDEX(AA900:AA$938,MATCH($C899,$F900:$F$938,0)))","v":10.5},{"$f":"IF($H899>$C899,INDEX(AB$876:AB898,MATCH($C899,$F$876:$F898,0)),INDEX(AB900:AB$938,MATCH($C899,$F900:$F$938,0)))","v":2300},{"$f":"IF($H899>$C899,INDEX(AC$876:AC898,MATCH($C899,$F$876:$F898,0)),INDEX(AC900:AC$938,MATCH($C899,$F900:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H899>$C899,INDEX(AH$876:AH898,MATCH($C899,$F$876:$F898,0)),INDEX(AH900:AH$938,MATCH($C899,$F900:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H899>$C899,INDEX(AI$876:AI898,MATCH($C899,$F$876:$F898,0)),INDEX(AI900:AI$938,MATCH($C899,$F900:$F$938,0)))","v":1},{"$f":"IF($H899>$C899,INDEX(AJ$876:AJ898,MATCH($C899,$F$876:$F898,0)),INDEX(AJ900:AJ$938,MATCH($C899,$F900:$F$938,0)))","v":0},{"$f":"IF($H899>$C899,INDEX(AK$876:AK898,MATCH($C899,$F$876:$F898,0)),INDEX(AK900:AK$938,MATCH($C899,$F900:$F$938,0)))","v":0},{"$f":"IF($H899>$C899,INDEX(AL$876:AL898,MATCH($C899,$F$876:$F898,0)),INDEX(AL900:AL$938,MATCH($C899,$F900:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H899>$C899,INDEX(AM$876:AM898,MATCH($C899,$F$876:$F898,0)),INDEX(AM900:AM$938,MATCH($C899,$F900:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H899>$C899,INDEX(AN$876:AN898,MATCH($C899,$F$876:$F898,0)),INDEX(AN900:AN$938,MATCH($C899,$F900:$F$938,0)))","v":260.82},null,{"$f":"IF($H899>$C899,INDEX(AP$876:AP898,MATCH($C899,$F$876:$F898,0)),INDEX(AP900:AP$938,MATCH($C899,$F900:$F$938,0)))","v":0},{"$f":"IF($H899>$C899,INDEX(AQ$876:AQ898,MATCH($C899,$F$876:$F898,0)),INDEX(AQ900:AQ$938,MATCH($C899,$F900:$F$938,0)))","v":2514},{"$f":"IF($H899>$C899,INDEX(AR$876:AR898,MATCH($C899,$F$876:$F898,0)),INDEX(AR900:AR$938,MATCH($C899,$F900:$F$938,0)))","v":9318},{"$f":"IF($H899>$C899,INDEX(AS$876:AS898,MATCH($C899,$F$876:$F898,0)),INDEX(AS900:AS$938,MATCH($C899,$F900:$F$938,0)))","v":0},{"$f":"IF($H899>$C899,INDEX(AT$876:AT898,MATCH($C899,$F$876:$F898,0)),INDEX(AT900:AT$938,MATCH($C899,$F900:$F$938,0)))","v":92887.671622350943},{"$f":"IF($H899>$C899,INDEX(AU$876:AU898,MATCH($C899,$F$876:$F898,0)),INDEX(AU900:AU$938,MATCH($C899,$F900:$F$938,0)))","v":0.6},{"$f":"IF($H899>$C899,INDEX(AV$876:AV898,MATCH($C899,$F$876:$F898,0)),INDEX(AV900:AV$938,MATCH($C899,$F900:$F$938,0)))","v":119426},{"$f":"IF($H899>$C899,INDEX(AW$876:AW898,MATCH($C899,$F$876:$F898,0)),INDEX(AW900:AW$938,MATCH($C899,$F900:$F$938,0)))","v":3869},{"$f":"IF($H899>$C899,INDEX(AX$876:AX898,MATCH($C899,$F$876:$F898,0)),INDEX(AX900:AX$938,MATCH($C899,$F900:$F$938,0)))","v":0.2},{"$f":"IF($H899>$C899,INDEX(AY$876:AY898,MATCH($C899,$F$876:$F898,0)),INDEX(AY900:AY$938,MATCH($C899,$F900:$F$938,0)))","v":24},{"$f":"IF($H899>$C899,INDEX(AZ$876:AZ898,MATCH($C899,$F$876:$F898,0)),INDEX(AZ900:AZ$938,MATCH($C899,$F900:$F$938,0)))","v":200000},null,{"$f":"IF($H899>$C899,INDEX(BB$876:BB898,MATCH($C899,$F$876:$F898,0)),INDEX(BB900:BB$938,MATCH($C899,$F900:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H899>$C899,INDEX(BC$876:BC898,MATCH($C899,$F$876:$F898,0)),INDEX(BC900:BC$938,MATCH($C899,$F900:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H899>$C899,INDEX(BD$876:BD898,MATCH($C899,$F$876:$F898,0)),INDEX(BD900:BD$938,MATCH($C899,$F900:$F$938,0)))","v":2400},{"$f":"IF($H899>$C899,INDEX(BE$876:BE898,MATCH($C899,$F$876:$F898,0)),INDEX(BE900:BE$938,MATCH($C899,$F900:$F$938,0)))","v":3},{"$f":"IF($H899>$C899,INDEX(BF$876:BF898,MATCH($C899,$F$876:$F898,0)),INDEX(BF900:BF$938,MATCH($C899,$F900:$F$938,0)))","v":1},{"$f":"IF($H899>$C899,INDEX(BG$876:BG898,MATCH($C899,$F$876:$F898,0)),INDEX(BG900:BG$938,MATCH($C899,$F900:$F$938,0)))","v":9600},{"$f":"IF($H899>$C899,INDEX(BH$876:BH898,MATCH($C899,$F$876:$F898,0)),INDEX(BH900:BH$938,MATCH($C899,$F900:$F$938,0)))","v":2},{"$f":"IF($H899>$C899,INDEX(BI$876:BI898,MATCH($C899,$F$876:$F898,0)),INDEX(BI900:BI$938,MATCH($C899,$F900:$F$938,0)))","v":1},{"$f":"IF($H899>$C899,INDEX(BJ$876:BJ898,MATCH($C899,$F$876:$F898,0)),INDEX(BJ900:BJ$938,MATCH($C899,$F900:$F$938,0)))","v":92887.671622350943},null,{"$f":"IF($H899>$C899,INDEX(BL$876:BL898,MATCH($C899,$F$876:$F898,0)),INDEX(BL900:BL$938,MATCH($C899,$F900:$F$938,0)))","v":1},null,{"$f":"IF($H899>$C899,INDEX(BN$876:BN898,MATCH($C899,$F$876:$F898,0)),INDEX(BN900:BN$938,MATCH($C899,$F900:$F$938,0)))","v":49020.186313361104},{"$f":"IF($H899>$C899,INDEX(BO$876:BO898,MATCH($C899,$F$876:$F898,0)),INDEX(BO900:BO$938,MATCH($C899,$F900:$F$938,0)))","v":177748.9003700414}]
[null,8.1,6.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H900)),ABS($E$876:$E$938-H900),0))","v":6},0,0,0,8,8,{"$f":"IF($H900>$C900,INDEX(J$876:J899,MATCH($C900,$F$876:$F899,0)),INDEX(J901:J$938,MATCH($C900,$F901:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H900>$C900,INDEX(K$876:K899,MATCH($C900,$F$876:$F899,0)),INDEX(K901:K$938,MATCH($C900,$F901:$F$938,0)))","v":"Volvo"},{"$f":"IF($H900>$C900,INDEX(L$876:L899,MATCH($C900,$F$876:$F899,0)),INDEX(L901:L$938,MATCH($C900,$F901:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H900>$C900,INDEX(M$876:M899,MATCH($C900,$F$876:$F899,0)),INDEX(M901:M$938,MATCH($C900,$F901:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H900>$C900,INDEX(N$876:N899,MATCH($C900,$F$876:$F899,0)),INDEX(N901:N$938,MATCH($C900,$F901:$F$938,0)))","v":2015},2013,{"$f":"IF($H900>$C900,INDEX(P$876:P899,MATCH($C900,$F$876:$F899,0)),INDEX(P901:P$938,MATCH($C900,$F901:$F$938,0)))","v":0},{"$f":"IF($H900>$C900,INDEX(Q$876:Q899,MATCH($C900,$F$876:$F899,0)),INDEX(Q901:Q$938,MATCH($C900,$F901:$F$938,0)))","v":0},{"$f":"IF($H900>$C900,INDEX(R$876:R899,MATCH($C900,$F$876:$F899,0)),INDEX(R901:R$938,MATCH($C900,$F901:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H900,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":18.484483290572644},null,{"$f":"IF($H900>$C900,INDEX(V$876:V899,MATCH($C900,$F$876:$F899,0)),INDEX(V901:V$938,MATCH($C900,$F901:$F$938,0)))","v":0.25294247947142806},{"$f":"IF($H900>$C900,INDEX(W$876:W899,MATCH($C900,$F$876:$F899,0)),INDEX(W901:W$938,MATCH($C900,$F901:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H900>$C900,INDEX(X$876:X899,MATCH($C900,$F$876:$F899,0)),INDEX(X901:X$938,MATCH($C900,$F901:$F$938,0)))","v":1500000},{"$f":"IF($H900>$C900,INDEX(Y$876:Y899,MATCH($C900,$F$876:$F899,0)),INDEX(Y901:Y$938,MATCH($C900,$F901:$F$938,0)))","v":0},{"$f":"IF($H900>$C900,INDEX(Z$876:Z899,MATCH($C900,$F$876:$F899,0)),INDEX(Z901:Z$938,MATCH($C900,$F901:$F$938,0)))","v":931960},{"$f":"IF($H900>$C900,INDEX(AA$876:AA899,MATCH($C900,$F$876:$F899,0)),INDEX(AA901:AA$938,MATCH($C900,$F901:$F$938,0)))","v":10.5},{"$f":"IF($H900>$C900,INDEX(AB$876:AB899,MATCH($C900,$F$876:$F899,0)),INDEX(AB901:AB$938,MATCH($C900,$F901:$F$938,0)))","v":2300},{"$f":"IF($H900>$C900,INDEX(AC$876:AC899,MATCH($C900,$F$876:$F899,0)),INDEX(AC901:AC$938,MATCH($C900,$F901:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H900>$C900,INDEX(AH$876:AH899,MATCH($C900,$F$876:$F899,0)),INDEX(AH901:AH$938,MATCH($C900,$F901:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H900>$C900,INDEX(AI$876:AI899,MATCH($C900,$F$876:$F899,0)),INDEX(AI901:AI$938,MATCH($C900,$F901:$F$938,0)))","v":1},{"$f":"IF($H900>$C900,INDEX(AJ$876:AJ899,MATCH($C900,$F$876:$F899,0)),INDEX(AJ901:AJ$938,MATCH($C900,$F901:$F$938,0)))","v":0},{"$f":"IF($H900>$C900,INDEX(AK$876:AK899,MATCH($C900,$F$876:$F899,0)),INDEX(AK901:AK$938,MATCH($C900,$F901:$F$938,0)))","v":0},{"$f":"IF($H900>$C900,INDEX(AL$876:AL899,MATCH($C900,$F$876:$F899,0)),INDEX(AL901:AL$938,MATCH($C900,$F901:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H900>$C900,INDEX(AM$876:AM899,MATCH($C900,$F$876:$F899,0)),INDEX(AM901:AM$938,MATCH($C900,$F901:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H900>$C900,INDEX(AN$876:AN899,MATCH($C900,$F$876:$F899,0)),INDEX(AN901:AN$938,MATCH($C900,$F901:$F$938,0)))","v":260.82},null,{"$f":"IF($H900>$C900,INDEX(AP$876:AP899,MATCH($C900,$F$876:$F899,0)),INDEX(AP901:AP$938,MATCH($C900,$F901:$F$938,0)))","v":0},{"$f":"IF($H900>$C900,INDEX(AQ$876:AQ899,MATCH($C900,$F$876:$F899,0)),INDEX(AQ901:AQ$938,MATCH($C900,$F901:$F$938,0)))","v":2514},{"$f":"IF($H900>$C900,INDEX(AR$876:AR899,MATCH($C900,$F$876:$F899,0)),INDEX(AR901:AR$938,MATCH($C900,$F901:$F$938,0)))","v":9318},{"$f":"IF($H900>$C900,INDEX(AS$876:AS899,MATCH($C900,$F$876:$F899,0)),INDEX(AS901:AS$938,MATCH($C900,$F901:$F$938,0)))","v":0},{"$f":"IF($H900>$C900,INDEX(AT$876:AT899,MATCH($C900,$F$876:$F899,0)),INDEX(AT901:AT$938,MATCH($C900,$F901:$F$938,0)))","v":100469.40671957612},{"$f":"IF($H900>$C900,INDEX(AU$876:AU899,MATCH($C900,$F$876:$F899,0)),INDEX(AU901:AU$938,MATCH($C900,$F901:$F$938,0)))","v":0.6},{"$f":"IF($H900>$C900,INDEX(AV$876:AV899,MATCH($C900,$F$876:$F899,0)),INDEX(AV901:AV$938,MATCH($C900,$F901:$F$938,0)))","v":119426},{"$f":"IF($H900>$C900,INDEX(AW$876:AW899,MATCH($C900,$F$876:$F899,0)),INDEX(AW901:AW$938,MATCH($C900,$F901:$F$938,0)))","v":3869},{"$f":"IF($H900>$C900,INDEX(AX$876:AX899,MATCH($C900,$F$876:$F899,0)),INDEX(AX901:AX$938,MATCH($C900,$F901:$F$938,0)))","v":0.2},{"$f":"IF($H900>$C900,INDEX(AY$876:AY899,MATCH($C900,$F$876:$F899,0)),INDEX(AY901:AY$938,MATCH($C900,$F901:$F$938,0)))","v":24},{"$f":"IF($H900>$C900,INDEX(AZ$876:AZ899,MATCH($C900,$F$876:$F899,0)),INDEX(AZ901:AZ$938,MATCH($C900,$F901:$F$938,0)))","v":200000},null,{"$f":"IF($H900>$C900,INDEX(BB$876:BB899,MATCH($C900,$F$876:$F899,0)),INDEX(BB901:BB$938,MATCH($C900,$F901:$F$938,0)))","v":115087.49124699547},{"$f":"IF($H900>$C900,INDEX(BC$876:BC899,MATCH($C900,$F$876:$F899,0)),INDEX(BC901:BC$938,MATCH($C900,$F901:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H900>$C900,INDEX(BD$876:BD899,MATCH($C900,$F$876:$F899,0)),INDEX(BD901:BD$938,MATCH($C900,$F901:$F$938,0)))","v":2400},{"$f":"IF($H900>$C900,INDEX(BE$876:BE899,MATCH($C900,$F$876:$F899,0)),INDEX(BE901:BE$938,MATCH($C900,$F901:$F$938,0)))","v":3},{"$f":"IF($H900>$C900,INDEX(BF$876:BF899,MATCH($C900,$F$876:$F899,0)),INDEX(BF901:BF$938,MATCH($C900,$F901:$F$938,0)))","v":1},{"$f":"IF($H900>$C900,INDEX(BG$876:BG899,MATCH($C900,$F$876:$F899,0)),INDEX(BG901:BG$938,MATCH($C900,$F901:$F$938,0)))","v":9600},{"$f":"IF($H900>$C900,INDEX(BH$876:BH899,MATCH($C900,$F$876:$F899,0)),INDEX(BH901:BH$938,MATCH($C900,$F901:$F$938,0)))","v":2},{"$f":"IF($H900>$C900,INDEX(BI$876:BI899,MATCH($C900,$F$876:$F899,0)),INDEX(BI901:BI$938,MATCH($C900,$F901:$F$938,0)))","v":1},{"$f":"IF($H900>$C900,INDEX(BJ$876:BJ899,MATCH($C900,$F$876:$F899,0)),INDEX(BJ901:BJ$938,MATCH($C900,$F901:$F$938,0)))","v":100469.40671957612},null,{"$f":"IF($H900>$C900,INDEX(BL$876:BL899,MATCH($C900,$F$876:$F899,0)),INDEX(BL901:BL$938,MATCH($C900,$F901:$F$938,0)))","v":1},null,{"$f":"IF($H900>$C900,INDEX(BN$876:BN899,MATCH($C900,$F$876:$F899,0)),INDEX(BN901:BN$938,MATCH($C900,$F901:$F$938,0)))","v":54610.065729736809},{"$f":"IF($H900>$C900,INDEX(BO$876:BO899,MATCH($C900,$F$876:$F899,0)),INDEX(BO901:BO$938,MATCH($C900,$F901:$F$938,0)))","v":177748.9003700414}]
[null,8.1999999999999993,6.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H901)),ABS($E$876:$E$938-H901),0))","v":6},0,0,0,8,8,{"$f":"IF($H901>$C901,INDEX(J$876:J900,MATCH($C901,$F$876:$F900,0)),INDEX(J902:J$938,MATCH($C901,$F902:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H901>$C901,INDEX(K$876:K900,MATCH($C901,$F$876:$F900,0)),INDEX(K902:K$938,MATCH($C901,$F902:$F$938,0)))","v":"Man"},{"$f":"IF($H901>$C901,INDEX(L$876:L900,MATCH($C901,$F$876:$F900,0)),INDEX(L902:L$938,MATCH($C901,$F902:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H901>$C901,INDEX(M$876:M900,MATCH($C901,$F$876:$F900,0)),INDEX(M902:M$938,MATCH($C901,$F902:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H901>$C901,INDEX(N$876:N900,MATCH($C901,$F$876:$F900,0)),INDEX(N902:N$938,MATCH($C901,$F902:$F$938,0)))","v":2015},2013,{"$f":"IF($H901>$C901,INDEX(P$876:P900,MATCH($C901,$F$876:$F900,0)),INDEX(P902:P$938,MATCH($C901,$F902:$F$938,0)))","v":0},{"$f":"IF($H901>$C901,INDEX(Q$876:Q900,MATCH($C901,$F$876:$F900,0)),INDEX(Q902:Q$938,MATCH($C901,$F902:$F$938,0)))","v":0},{"$f":"IF($H901>$C901,INDEX(R$876:R900,MATCH($C901,$F$876:$F900,0)),INDEX(R902:R$938,MATCH($C901,$F902:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H901,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":18.484483290572644},null,{"$f":"IF($H901>$C901,INDEX(V$876:V900,MATCH($C901,$F$876:$F900,0)),INDEX(V902:V$938,MATCH($C901,$F902:$F$938,0)))","v":0.22594757820734776},{"$f":"IF($H901>$C901,INDEX(W$876:W900,MATCH($C901,$F$876:$F900,0)),INDEX(W902:W$938,MATCH($C901,$F902:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H901>$C901,INDEX(X$876:X900,MATCH($C901,$F$876:$F900,0)),INDEX(X902:X$938,MATCH($C901,$F902:$F$938,0)))","v":1500000},{"$f":"IF($H901>$C901,INDEX(Y$876:Y900,MATCH($C901,$F$876:$F900,0)),INDEX(Y902:Y$938,MATCH($C901,$F902:$F$938,0)))","v":0},{"$f":"IF($H901>$C901,INDEX(Z$876:Z900,MATCH($C901,$F$876:$F900,0)),INDEX(Z902:Z$938,MATCH($C901,$F902:$F$938,0)))","v":931960},{"$f":"IF($H901>$C901,INDEX(AA$876:AA900,MATCH($C901,$F$876:$F900,0)),INDEX(AA902:AA$938,MATCH($C901,$F902:$F$938,0)))","v":10.5},{"$f":"IF($H901>$C901,INDEX(AB$876:AB900,MATCH($C901,$F$876:$F900,0)),INDEX(AB902:AB$938,MATCH($C901,$F902:$F$938,0)))","v":2300},{"$f":"IF($H901>$C901,INDEX(AC$876:AC900,MATCH($C901,$F$876:$F900,0)),INDEX(AC902:AC$938,MATCH($C901,$F902:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H901>$C901,INDEX(AH$876:AH900,MATCH($C901,$F$876:$F900,0)),INDEX(AH902:AH$938,MATCH($C901,$F902:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H901>$C901,INDEX(AI$876:AI900,MATCH($C901,$F$876:$F900,0)),INDEX(AI902:AI$938,MATCH($C901,$F902:$F$938,0)))","v":1},{"$f":"IF($H901>$C901,INDEX(AJ$876:AJ900,MATCH($C901,$F$876:$F900,0)),INDEX(AJ902:AJ$938,MATCH($C901,$F902:$F$938,0)))","v":0},{"$f":"IF($H901>$C901,INDEX(AK$876:AK900,MATCH($C901,$F$876:$F900,0)),INDEX(AK902:AK$938,MATCH($C901,$F902:$F$938,0)))","v":0},{"$f":"IF($H901>$C901,INDEX(AL$876:AL900,MATCH($C901,$F$876:$F900,0)),INDEX(AL902:AL$938,MATCH($C901,$F902:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H901>$C901,INDEX(AM$876:AM900,MATCH($C901,$F$876:$F900,0)),INDEX(AM902:AM$938,MATCH($C901,$F902:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H901>$C901,INDEX(AN$876:AN900,MATCH($C901,$F$876:$F900,0)),INDEX(AN902:AN$938,MATCH($C901,$F902:$F$938,0)))","v":260.82},null,{"$f":"IF($H901>$C901,INDEX(AP$876:AP900,MATCH($C901,$F$876:$F900,0)),INDEX(AP902:AP$938,MATCH($C901,$F902:$F$938,0)))","v":0},{"$f":"IF($H901>$C901,INDEX(AQ$876:AQ900,MATCH($C901,$F$876:$F900,0)),INDEX(AQ902:AQ$938,MATCH($C901,$F902:$F$938,0)))","v":2514},{"$f":"IF($H901>$C901,INDEX(AR$876:AR900,MATCH($C901,$F$876:$F900,0)),INDEX(AR902:AR$938,MATCH($C901,$F902:$F$938,0)))","v":9318},{"$f":"IF($H901>$C901,INDEX(AS$876:AS900,MATCH($C901,$F$876:$F900,0)),INDEX(AS902:AS$938,MATCH($C901,$F902:$F$938,0)))","v":0},{"$f":"IF($H901>$C901,INDEX(AT$876:AT900,MATCH($C901,$F$876:$F900,0)),INDEX(AT902:AT$938,MATCH($C901,$F902:$F$938,0)))","v":115256.24497711797},{"$f":"IF($H901>$C901,INDEX(AU$876:AU900,MATCH($C901,$F$876:$F900,0)),INDEX(AU902:AU$938,MATCH($C901,$F902:$F$938,0)))","v":0.6},{"$f":"IF($H901>$C901,INDEX(AV$876:AV900,MATCH($C901,$F$876:$F900,0)),INDEX(AV902:AV$938,MATCH($C901,$F902:$F$938,0)))","v":119426},{"$f":"IF($H901>$C901,INDEX(AW$876:AW900,MATCH($C901,$F$876:$F900,0)),INDEX(AW902:AW$938,MATCH($C901,$F902:$F$938,0)))","v":3869},{"$f":"IF($H901>$C901,INDEX(AX$876:AX900,MATCH($C901,$F$876:$F900,0)),INDEX(AX902:AX$938,MATCH($C901,$F902:$F$938,0)))","v":0.2},{"$f":"IF($H901>$C901,INDEX(AY$876:AY900,MATCH($C901,$F$876:$F900,0)),INDEX(AY902:AY$938,MATCH($C901,$F902:$F$938,0)))","v":24},{"$f":"IF($H901>$C901,INDEX(AZ$876:AZ900,MATCH($C901,$F$876:$F900,0)),INDEX(AZ902:AZ$938,MATCH($C901,$F902:$F$938,0)))","v":200000},null,{"$f":"IF($H901>$C901,INDEX(BB$876:BB900,MATCH($C901,$F$876:$F900,0)),INDEX(BB902:BB$938,MATCH($C901,$F902:$F$938,0)))","v":138062.97051576374},{"$f":"IF($H901>$C901,INDEX(BC$876:BC900,MATCH($C901,$F$876:$F900,0)),INDEX(BC902:BC$938,MATCH($C901,$F902:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H901>$C901,INDEX(BD$876:BD900,MATCH($C901,$F$876:$F900,0)),INDEX(BD902:BD$938,MATCH($C901,$F902:$F$938,0)))","v":2400},{"$f":"IF($H901>$C901,INDEX(BE$876:BE900,MATCH($C901,$F$876:$F900,0)),INDEX(BE902:BE$938,MATCH($C901,$F902:$F$938,0)))","v":3},{"$f":"IF($H901>$C901,INDEX(BF$876:BF900,MATCH($C901,$F$876:$F900,0)),INDEX(BF902:BF$938,MATCH($C901,$F902:$F$938,0)))","v":1},{"$f":"IF($H901>$C901,INDEX(BG$876:BG900,MATCH($C901,$F$876:$F900,0)),INDEX(BG902:BG$938,MATCH($C901,$F902:$F$938,0)))","v":9600},{"$f":"IF($H901>$C901,INDEX(BH$876:BH900,MATCH($C901,$F$876:$F900,0)),INDEX(BH902:BH$938,MATCH($C901,$F902:$F$938,0)))","v":2},{"$f":"IF($H901>$C901,INDEX(BI$876:BI900,MATCH($C901,$F$876:$F900,0)),INDEX(BI902:BI$938,MATCH($C901,$F902:$F$938,0)))","v":1},{"$f":"IF($H901>$C901,INDEX(BJ$876:BJ900,MATCH($C901,$F$876:$F900,0)),INDEX(BJ902:BJ$938,MATCH($C901,$F902:$F$938,0)))","v":115256.24497711797},null,{"$f":"IF($H901>$C901,INDEX(BL$876:BL900,MATCH($C901,$F$876:$F900,0)),INDEX(BL902:BL$938,MATCH($C901,$F902:$F$938,0)))","v":1},null,{"$f":"IF($H901>$C901,INDEX(BN$876:BN900,MATCH($C901,$F$876:$F900,0)),INDEX(BN902:BN$938,MATCH($C901,$F902:$F$938,0)))","v":65512.140485601267},{"$f":"IF($H901>$C901,INDEX(BO$876:BO900,MATCH($C901,$F$876:$F900,0)),INDEX(BO902:BO$938,MATCH($C901,$F902:$F$938,0)))","v":177748.9003700414}]
[null,8.3000000000000007,6.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H902)),ABS($E$876:$E$938-H902),0))","v":6},0,0,0,8,8,{"$f":"IF($H902>$C902,INDEX(J$876:J901,MATCH($C902,$F$876:$F901,0)),INDEX(J903:J$938,MATCH($C902,$F903:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H902>$C902,INDEX(K$876:K901,MATCH($C902,$F$876:$F901,0)),INDEX(K903:K$938,MATCH($C902,$F903:$F$938,0)))","v":"Scania"},{"$f":"IF($H902>$C902,INDEX(L$876:L901,MATCH($C902,$F$876:$F901,0)),INDEX(L903:L$938,MATCH($C902,$F903:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H902>$C902,INDEX(M$876:M901,MATCH($C902,$F$876:$F901,0)),INDEX(M903:M$938,MATCH($C902,$F903:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H902>$C902,INDEX(N$876:N901,MATCH($C902,$F$876:$F901,0)),INDEX(N903:N$938,MATCH($C902,$F903:$F$938,0)))","v":2015},2013,{"$f":"IF($H902>$C902,INDEX(P$876:P901,MATCH($C902,$F$876:$F901,0)),INDEX(P903:P$938,MATCH($C902,$F903:$F$938,0)))","v":0},{"$f":"IF($H902>$C902,INDEX(Q$876:Q901,MATCH($C902,$F$876:$F901,0)),INDEX(Q903:Q$938,MATCH($C902,$F903:$F$938,0)))","v":0},{"$f":"IF($H902>$C902,INDEX(R$876:R901,MATCH($C902,$F$876:$F901,0)),INDEX(R903:R$938,MATCH($C902,$F903:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H902,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":18.484483290572644},null,{"$f":"IF($H902>$C902,INDEX(V$876:V901,MATCH($C902,$F$876:$F901,0)),INDEX(V903:V$938,MATCH($C902,$F903:$F$938,0)))","v":0.15441931123509486},{"$f":"IF($H902>$C902,INDEX(W$876:W901,MATCH($C902,$F$876:$F901,0)),INDEX(W903:W$938,MATCH($C902,$F903:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H902>$C902,INDEX(X$876:X901,MATCH($C902,$F$876:$F901,0)),INDEX(X903:X$938,MATCH($C902,$F903:$F$938,0)))","v":1500000},{"$f":"IF($H902>$C902,INDEX(Y$876:Y901,MATCH($C902,$F$876:$F901,0)),INDEX(Y903:Y$938,MATCH($C902,$F903:$F$938,0)))","v":0},{"$f":"IF($H902>$C902,INDEX(Z$876:Z901,MATCH($C902,$F$876:$F901,0)),INDEX(Z903:Z$938,MATCH($C902,$F903:$F$938,0)))","v":931960},{"$f":"IF($H902>$C902,INDEX(AA$876:AA901,MATCH($C902,$F$876:$F901,0)),INDEX(AA903:AA$938,MATCH($C902,$F903:$F$938,0)))","v":10.5},{"$f":"IF($H902>$C902,INDEX(AB$876:AB901,MATCH($C902,$F$876:$F901,0)),INDEX(AB903:AB$938,MATCH($C902,$F903:$F$938,0)))","v":2300},{"$f":"IF($H902>$C902,INDEX(AC$876:AC901,MATCH($C902,$F$876:$F901,0)),INDEX(AC903:AC$938,MATCH($C902,$F903:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H902>$C902,INDEX(AH$876:AH901,MATCH($C902,$F$876:$F901,0)),INDEX(AH903:AH$938,MATCH($C902,$F903:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H902>$C902,INDEX(AI$876:AI901,MATCH($C902,$F$876:$F901,0)),INDEX(AI903:AI$938,MATCH($C902,$F903:$F$938,0)))","v":1},{"$f":"IF($H902>$C902,INDEX(AJ$876:AJ901,MATCH($C902,$F$876:$F901,0)),INDEX(AJ903:AJ$938,MATCH($C902,$F903:$F$938,0)))","v":0},{"$f":"IF($H902>$C902,INDEX(AK$876:AK901,MATCH($C902,$F$876:$F901,0)),INDEX(AK903:AK$938,MATCH($C902,$F903:$F$938,0)))","v":0},{"$f":"IF($H902>$C902,INDEX(AL$876:AL901,MATCH($C902,$F$876:$F901,0)),INDEX(AL903:AL$938,MATCH($C902,$F903:$F$938,0)))","v":0.47450913333869799},{"$f":"IF($H902>$C902,INDEX(AM$876:AM901,MATCH($C902,$F$876:$F901,0)),INDEX(AM903:AM$938,MATCH($C902,$F903:$F$938,0)))","v":0.7051843120624447},{"$f":"IF($H902>$C902,INDEX(AN$876:AN901,MATCH($C902,$F$876:$F901,0)),INDEX(AN903:AN$938,MATCH($C902,$F903:$F$938,0)))","v":260.82},null,{"$f":"IF($H902>$C902,INDEX(AP$876:AP901,MATCH($C902,$F$876:$F901,0)),INDEX(AP903:AP$938,MATCH($C902,$F903:$F$938,0)))","v":0},{"$f":"IF($H902>$C902,INDEX(AQ$876:AQ901,MATCH($C902,$F$876:$F901,0)),INDEX(AQ903:AQ$938,MATCH($C902,$F903:$F$938,0)))","v":2514},{"$f":"IF($H902>$C902,INDEX(AR$876:AR901,MATCH($C902,$F$876:$F901,0)),INDEX(AR903:AR$938,MATCH($C902,$F903:$F$938,0)))","v":9318},{"$f":"IF($H902>$C902,INDEX(AS$876:AS901,MATCH($C902,$F$876:$F901,0)),INDEX(AS903:AS$938,MATCH($C902,$F903:$F$938,0)))","v":0},{"$f":"IF($H902>$C902,INDEX(AT$876:AT901,MATCH($C902,$F$876:$F901,0)),INDEX(AT903:AT$938,MATCH($C902,$F903:$F$938,0)))","v":92887.671622350943},{"$f":"IF($H902>$C902,INDEX(AU$876:AU901,MATCH($C902,$F$876:$F901,0)),INDEX(AU903:AU$938,MATCH($C902,$F903:$F$938,0)))","v":0.6},{"$f":"IF($H902>$C902,INDEX(AV$876:AV901,MATCH($C902,$F$876:$F901,0)),INDEX(AV903:AV$938,MATCH($C902,$F903:$F$938,0)))","v":119426},{"$f":"IF($H902>$C902,INDEX(AW$876:AW901,MATCH($C902,$F$876:$F901,0)),INDEX(AW903:AW$938,MATCH($C902,$F903:$F$938,0)))","v":3869},{"$f":"IF($H902>$C902,INDEX(AX$876:AX901,MATCH($C902,$F$876:$F901,0)),INDEX(AX903:AX$938,MATCH($C902,$F903:$F$938,0)))","v":0.2},{"$f":"IF($H902>$C902,INDEX(AY$876:AY901,MATCH($C902,$F$876:$F901,0)),INDEX(AY903:AY$938,MATCH($C902,$F903:$F$938,0)))","v":24},{"$f":"IF($H902>$C902,INDEX(AZ$876:AZ901,MATCH($C902,$F$876:$F901,0)),INDEX(AZ903:AZ$938,MATCH($C902,$F903:$F$938,0)))","v":200000},null,{"$f":"IF($H902>$C902,INDEX(BB$876:BB901,MATCH($C902,$F$876:$F901,0)),INDEX(BB903:BB$938,MATCH($C902,$F903:$F$938,0)))","v":103307.15020899542},{"$f":"IF($H902>$C902,INDEX(BC$876:BC901,MATCH($C902,$F$876:$F901,0)),INDEX(BC903:BC$938,MATCH($C902,$F903:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H902>$C902,INDEX(BD$876:BD901,MATCH($C902,$F$876:$F901,0)),INDEX(BD903:BD$938,MATCH($C902,$F903:$F$938,0)))","v":2400},{"$f":"IF($H902>$C902,INDEX(BE$876:BE901,MATCH($C902,$F$876:$F901,0)),INDEX(BE903:BE$938,MATCH($C902,$F903:$F$938,0)))","v":3},{"$f":"IF($H902>$C902,INDEX(BF$876:BF901,MATCH($C902,$F$876:$F901,0)),INDEX(BF903:BF$938,MATCH($C902,$F903:$F$938,0)))","v":1},{"$f":"IF($H902>$C902,INDEX(BG$876:BG901,MATCH($C902,$F$876:$F901,0)),INDEX(BG903:BG$938,MATCH($C902,$F903:$F$938,0)))","v":9600},{"$f":"IF($H902>$C902,INDEX(BH$876:BH901,MATCH($C902,$F$876:$F901,0)),INDEX(BH903:BH$938,MATCH($C902,$F903:$F$938,0)))","v":2},{"$f":"IF($H902>$C902,INDEX(BI$876:BI901,MATCH($C902,$F$876:$F901,0)),INDEX(BI903:BI$938,MATCH($C902,$F903:$F$938,0)))","v":1},{"$f":"IF($H902>$C902,INDEX(BJ$876:BJ901,MATCH($C902,$F$876:$F901,0)),INDEX(BJ903:BJ$938,MATCH($C902,$F903:$F$938,0)))","v":92887.671622350943},null,{"$f":"IF($H902>$C902,INDEX(BL$876:BL901,MATCH($C902,$F$876:$F901,0)),INDEX(BL903:BL$938,MATCH($C902,$F903:$F$938,0)))","v":1},null,{"$f":"IF($H902>$C902,INDEX(BN$876:BN901,MATCH($C902,$F$876:$F901,0)),INDEX(BN903:BN$938,MATCH($C902,$F903:$F$938,0)))","v":49020.186313361104},{"$f":"IF($H902>$C902,INDEX(BO$876:BO901,MATCH($C902,$F$876:$F901,0)),INDEX(BO903:BO$938,MATCH($C902,$F903:$F$938,0)))","v":177748.9003700414}]
[null,9.1,10.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H903)),ABS($E$876:$E$938-H903),0))","v":10},0,0,0,9,9,{"$f":"IF($H903>$C903,INDEX(J$876:J902,MATCH($C903,$F$876:$F902,0)),INDEX(J904:J$938,MATCH($C903,$F904:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H903>$C903,INDEX(K$876:K902,MATCH($C903,$F$876:$F902,0)),INDEX(K904:K$938,MATCH($C903,$F904:$F$938,0)))","v":"Volvo"},{"$f":"IF($H903>$C903,INDEX(L$876:L902,MATCH($C903,$F$876:$F902,0)),INDEX(L904:L$938,MATCH($C903,$F904:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H903>$C903,INDEX(M$876:M902,MATCH($C903,$F$876:$F902,0)),INDEX(M904:M$938,MATCH($C903,$F904:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H903>$C903,INDEX(N$876:N902,MATCH($C903,$F$876:$F902,0)),INDEX(N904:N$938,MATCH($C903,$F904:$F$938,0)))","v":2011},2012,{"$f":"IF($H903>$C903,INDEX(P$876:P902,MATCH($C903,$F$876:$F902,0)),INDEX(P904:P$938,MATCH($C903,$F904:$F$938,0)))","v":0},{"$f":"IF($H903>$C903,INDEX(Q$876:Q902,MATCH($C903,$F$876:$F902,0)),INDEX(Q904:Q$938,MATCH($C903,$F904:$F$938,0)))","v":0},{"$f":"IF($H903>$C903,INDEX(R$876:R902,MATCH($C903,$F$876:$F902,0)),INDEX(R904:R$938,MATCH($C903,$F904:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H903,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":7.5627998105442567},null,{"$f":"IF($H903>$C903,INDEX(V$876:V902,MATCH($C903,$F$876:$F902,0)),INDEX(V904:V$938,MATCH($C903,$F904:$F$938,0)))","v":6.3745584544210698E-2},{"$f":"IF($H903>$C903,INDEX(W$876:W902,MATCH($C903,$F$876:$F902,0)),INDEX(W904:W$938,MATCH($C903,$F904:$F$938,0)))","v":105778.94416084142},{"$f":"IF($H903>$C903,INDEX(X$876:X902,MATCH($C903,$F$876:$F902,0)),INDEX(X904:X$938,MATCH($C903,$F904:$F$938,0)))","v":1500000},{"$f":"IF($H903>$C903,INDEX(Y$876:Y902,MATCH($C903,$F$876:$F902,0)),INDEX(Y904:Y$938,MATCH($C903,$F904:$F$938,0)))","v":0},{"$f":"IF($H903>$C903,INDEX(Z$876:Z902,MATCH($C903,$F$876:$F902,0)),INDEX(Z904:Z$938,MATCH($C903,$F904:$F$938,0)))","v":931960},{"$f":"IF($H903>$C903,INDEX(AA$876:AA902,MATCH($C903,$F$876:$F902,0)),INDEX(AA904:AA$938,MATCH($C903,$F904:$F$938,0)))","v":10.5},{"$f":"IF($H903>$C903,INDEX(AB$876:AB902,MATCH($C903,$F$876:$F902,0)),INDEX(AB904:AB$938,MATCH($C903,$F904:$F$938,0)))","v":2300},{"$f":"IF($H903>$C903,INDEX(AC$876:AC902,MATCH($C903,$F$876:$F902,0)),INDEX(AC904:AC$938,MATCH($C903,$F904:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H903>$C903,INDEX(AH$876:AH902,MATCH($C903,$F$876:$F902,0)),INDEX(AH904:AH$938,MATCH($C903,$F904:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H903>$C903,INDEX(AI$876:AI902,MATCH($C903,$F$876:$F902,0)),INDEX(AI904:AI$938,MATCH($C903,$F904:$F$938,0)))","v":1},{"$f":"IF($H903>$C903,INDEX(AJ$876:AJ902,MATCH($C903,$F$876:$F902,0)),INDEX(AJ904:AJ$938,MATCH($C903,$F904:$F$938,0)))","v":0},{"$f":"IF($H903>$C903,INDEX(AK$876:AK902,MATCH($C903,$F$876:$F902,0)),INDEX(AK904:AK$938,MATCH($C903,$F904:$F$938,0)))","v":0},{"$f":"IF($H903>$C903,INDEX(AL$876:AL902,MATCH($C903,$F$876:$F902,0)),INDEX(AL904:AL$938,MATCH($C903,$F904:$F$938,0)))","v":0.35383439285426893},{"$f":"IF($H903>$C903,INDEX(AM$876:AM902,MATCH($C903,$F$876:$F902,0)),INDEX(AM904:AM$938,MATCH($C903,$F904:$F$938,0)))","v":0.78016033282369035},{"$f":"IF($H903>$C903,INDEX(AN$876:AN902,MATCH($C903,$F$876:$F902,0)),INDEX(AN904:AN$938,MATCH($C903,$F904:$F$938,0)))","v":260.82},null,{"$f":"IF($H903>$C903,INDEX(AP$876:AP902,MATCH($C903,$F$876:$F902,0)),INDEX(AP904:AP$938,MATCH($C903,$F904:$F$938,0)))","v":0},{"$f":"IF($H903>$C903,INDEX(AQ$876:AQ902,MATCH($C903,$F$876:$F902,0)),INDEX(AQ904:AQ$938,MATCH($C903,$F904:$F$938,0)))","v":2514},{"$f":"IF($H903>$C903,INDEX(AR$876:AR902,MATCH($C903,$F$876:$F902,0)),INDEX(AR904:AR$938,MATCH($C903,$F904:$F$938,0)))","v":9318},{"$f":"IF($H903>$C903,INDEX(AS$876:AS902,MATCH($C903,$F$876:$F902,0)),INDEX(AS904:AS$938,MATCH($C903,$F904:$F$938,0)))","v":0},{"$f":"IF($H903>$C903,INDEX(AT$876:AT902,MATCH($C903,$F$876:$F902,0)),INDEX(AT904:AT$938,MATCH($C903,$F904:$F$938,0)))","v":94478.498823139802},{"$f":"IF($H903>$C903,INDEX(AU$876:AU902,MATCH($C903,$F$876:$F902,0)),INDEX(AU904:AU$938,MATCH($C903,$F904:$F$938,0)))","v":0.6},{"$f":"IF($H903>$C903,INDEX(AV$876:AV902,MATCH($C903,$F$876:$F902,0)),INDEX(AV904:AV$938,MATCH($C903,$F904:$F$938,0)))","v":119426},{"$f":"IF($H903>$C903,INDEX(AW$876:AW902,MATCH($C903,$F$876:$F902,0)),INDEX(AW904:AW$938,MATCH($C903,$F904:$F$938,0)))","v":3869},{"$f":"IF($H903>$C903,INDEX(AX$876:AX902,MATCH($C903,$F$876:$F902,0)),INDEX(AX904:AX$938,MATCH($C903,$F904:$F$938,0)))","v":0.2},{"$f":"IF($H903>$C903,INDEX(AY$876:AY902,MATCH($C903,$F$876:$F902,0)),INDEX(AY904:AY$938,MATCH($C903,$F904:$F$938,0)))","v":24},{"$f":"IF($H903>$C903,INDEX(AZ$876:AZ902,MATCH($C903,$F$876:$F902,0)),INDEX(AZ904:AZ$938,MATCH($C903,$F904:$F$938,0)))","v":200000},null,{"$f":"IF($H903>$C903,INDEX(BB$876:BB902,MATCH($C903,$F$876:$F902,0)),INDEX(BB904:BB$938,MATCH($C903,$F904:$F$938,0)))","v":105778.94416084142},{"$f":"IF($H903>$C903,INDEX(BC$876:BC902,MATCH($C903,$F$876:$F902,0)),INDEX(BC904:BC$938,MATCH($C903,$F904:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H903>$C903,INDEX(BD$876:BD902,MATCH($C903,$F$876:$F902,0)),INDEX(BD904:BD$938,MATCH($C903,$F904:$F$938,0)))","v":2400},{"$f":"IF($H903>$C903,INDEX(BE$876:BE902,MATCH($C903,$F$876:$F902,0)),INDEX(BE904:BE$938,MATCH($C903,$F904:$F$938,0)))","v":3},{"$f":"IF($H903>$C903,INDEX(BF$876:BF902,MATCH($C903,$F$876:$F902,0)),INDEX(BF904:BF$938,MATCH($C903,$F904:$F$938,0)))","v":1},{"$f":"IF($H903>$C903,INDEX(BG$876:BG902,MATCH($C903,$F$876:$F902,0)),INDEX(BG904:BG$938,MATCH($C903,$F904:$F$938,0)))","v":9600},{"$f":"IF($H903>$C903,INDEX(BH$876:BH902,MATCH($C903,$F$876:$F902,0)),INDEX(BH904:BH$938,MATCH($C903,$F904:$F$938,0)))","v":2},{"$f":"IF($H903>$C903,INDEX(BI$876:BI902,MATCH($C903,$F$876:$F902,0)),INDEX(BI904:BI$938,MATCH($C903,$F904:$F$938,0)))","v":1},{"$f":"IF($H903>$C903,INDEX(BJ$876:BJ902,MATCH($C903,$F$876:$F902,0)),INDEX(BJ904:BJ$938,MATCH($C903,$F904:$F$938,0)))","v":94478.498823139802},null,{"$f":"IF($H903>$C903,INDEX(BL$876:BL902,MATCH($C903,$F$876:$F902,0)),INDEX(BL904:BL$938,MATCH($C903,$F904:$F$938,0)))","v":1},null,{"$f":"IF($H903>$C903,INDEX(BN$876:BN902,MATCH($C903,$F$876:$F902,0)),INDEX(BN904:BN$938,MATCH($C903,$F904:$F$938,0)))","v":37428.228483916937},{"$f":"IF($H903>$C903,INDEX(BO$876:BO902,MATCH($C903,$F$876:$F902,0)),INDEX(BO904:BO$938,MATCH($C903,$F904:$F$938,0)))","v":177748.9003700414}]
[null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H904)),ABS($E$876:$E$938-H904),0))","v":10},0,0,0,9,9,{"$f":"IF($H904>$C904,INDEX(J$876:J903,MATCH($C904,$F$876:$F903,0)),INDEX(J905:J$938,MATCH($C904,$F905:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H904>$C904,INDEX(K$876:K903,MATCH($C904,$F$876:$F903,0)),INDEX(K905:K$938,MATCH($C904,$F905:$F$938,0)))","v":"Man"},{"$f":"IF($H904>$C904,INDEX(L$876:L903,MATCH($C904,$F$876:$F903,0)),INDEX(L905:L$938,MATCH($C904,$F905:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H904>$C904,INDEX(M$876:M903,MATCH($C904,$F$876:$F903,0)),INDEX(M905:M$938,MATCH($C904,$F905:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H904>$C904,INDEX(N$876:N903,MATCH($C904,$F$876:$F903,0)),INDEX(N905:N$938,MATCH($C904,$F905:$F$938,0)))","v":2011},2012,{"$f":"IF($H904>$C904,INDEX(P$876:P903,MATCH($C904,$F$876:$F903,0)),INDEX(P905:P$938,MATCH($C904,$F905:$F$938,0)))","v":0},{"$f":"IF($H904>$C904,INDEX(Q$876:Q903,MATCH($C904,$F$876:$F903,0)),INDEX(Q905:Q$938,MATCH($C904,$F905:$F$938,0)))","v":0},{"$f":"IF($H904>$C904,INDEX(R$876:R903,MATCH($C904,$F$876:$F903,0)),INDEX(R905:R$938,MATCH($C904,$F905:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H904,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":7.5627998105442567},null,{"$f":"IF($H904>$C904,INDEX(V$876:V903,MATCH($C904,$F$876:$F903,0)),INDEX(V905:V$938,MATCH($C904,$F905:$F$938,0)))","v":6.2976469823135262E-2},{"$f":"IF($H904>$C904,INDEX(W$876:W903,MATCH($C904,$F$876:$F903,0)),INDEX(W905:W$938,MATCH($C904,$F905:$F$938,0)))","v":126896.11260640049},{"$f":"IF($H904>$C904,INDEX(X$876:X903,MATCH($C904,$F$876:$F903,0)),INDEX(X905:X$938,MATCH($C904,$F905:$F$938,0)))","v":1500000},{"$f":"IF($H904>$C904,INDEX(Y$876:Y903,MATCH($C904,$F$876:$F903,0)),INDEX(Y905:Y$938,MATCH($C904,$F905:$F$938,0)))","v":0},{"$f":"IF($H904>$C904,INDEX(Z$876:Z903,MATCH($C904,$F$876:$F903,0)),INDEX(Z905:Z$938,MATCH($C904,$F905:$F$938,0)))","v":931960},{"$f":"IF($H904>$C904,INDEX(AA$876:AA903,MATCH($C904,$F$876:$F903,0)),INDEX(AA905:AA$938,MATCH($C904,$F905:$F$938,0)))","v":10.5},{"$f":"IF($H904>$C904,INDEX(AB$876:AB903,MATCH($C904,$F$876:$F903,0)),INDEX(AB905:AB$938,MATCH($C904,$F905:$F$938,0)))","v":2300},{"$f":"IF($H904>$C904,INDEX(AC$876:AC903,MATCH($C904,$F$876:$F903,0)),INDEX(AC905:AC$938,MATCH($C904,$F905:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H904>$C904,INDEX(AH$876:AH903,MATCH($C904,$F$876:$F903,0)),INDEX(AH905:AH$938,MATCH($C904,$F905:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H904>$C904,INDEX(AI$876:AI903,MATCH($C904,$F$876:$F903,0)),INDEX(AI905:AI$938,MATCH($C904,$F905:$F$938,0)))","v":1},{"$f":"IF($H904>$C904,INDEX(AJ$876:AJ903,MATCH($C904,$F$876:$F903,0)),INDEX(AJ905:AJ$938,MATCH($C904,$F905:$F$938,0)))","v":0},{"$f":"IF($H904>$C904,INDEX(AK$876:AK903,MATCH($C904,$F$876:$F903,0)),INDEX(AK905:AK$938,MATCH($C904,$F905:$F$938,0)))","v":0},{"$f":"IF($H904>$C904,INDEX(AL$876:AL903,MATCH($C904,$F$876:$F903,0)),INDEX(AL905:AL$938,MATCH($C904,$F905:$F$938,0)))","v":0.35383439285426893},{"$f":"IF($H904>$C904,INDEX(AM$876:AM903,MATCH($C904,$F$876:$F903,0)),INDEX(AM905:AM$938,MATCH($C904,$F905:$F$938,0)))","v":0.78016033282369035},{"$f":"IF($H904>$C904,INDEX(AN$876:AN903,MATCH($C904,$F$876:$F903,0)),INDEX(AN905:AN$938,MATCH($C904,$F905:$F$938,0)))","v":260.82},null,{"$f":"IF($H904>$C904,INDEX(AP$876:AP903,MATCH($C904,$F$876:$F903,0)),INDEX(AP905:AP$938,MATCH($C904,$F905:$F$938,0)))","v":0},{"$f":"IF($H904>$C904,INDEX(AQ$876:AQ903,MATCH($C904,$F$876:$F903,0)),INDEX(AQ905:AQ$938,MATCH($C904,$F905:$F$938,0)))","v":2514},{"$f":"IF($H904>$C904,INDEX(AR$876:AR903,MATCH($C904,$F$876:$F903,0)),INDEX(AR905:AR$938,MATCH($C904,$F905:$F$938,0)))","v":9318},{"$f":"IF($H904>$C904,INDEX(AS$876:AS903,MATCH($C904,$F$876:$F903,0)),INDEX(AS905:AS$938,MATCH($C904,$F905:$F$938,0)))","v":0},{"$f":"IF($H904>$C904,INDEX(AT$876:AT903,MATCH($C904,$F$876:$F903,0)),INDEX(AT905:AT$938,MATCH($C904,$F905:$F$938,0)))","v":108069.34280985106},{"$f":"IF($H904>$C904,INDEX(AU$876:AU903,MATCH($C904,$F$876:$F903,0)),INDEX(AU905:AU$938,MATCH($C904,$F905:$F$938,0)))","v":0.6},{"$f":"IF($H904>$C904,INDEX(AV$876:AV903,MATCH($C904,$F$876:$F903,0)),INDEX(AV905:AV$938,MATCH($C904,$F905:$F$938,0)))","v":119426},{"$f":"IF($H904>$C904,INDEX(AW$876:AW903,MATCH($C904,$F$876:$F903,0)),INDEX(AW905:AW$938,MATCH($C904,$F905:$F$938,0)))","v":3869},{"$f":"IF($H904>$C904,INDEX(AX$876:AX903,MATCH($C904,$F$876:$F903,0)),INDEX(AX905:AX$938,MATCH($C904,$F905:$F$938,0)))","v":0.2},{"$f":"IF($H904>$C904,INDEX(AY$876:AY903,MATCH($C904,$F$876:$F903,0)),INDEX(AY905:AY$938,MATCH($C904,$F905:$F$938,0)))","v":24},{"$f":"IF($H904>$C904,INDEX(AZ$876:AZ903,MATCH($C904,$F$876:$F903,0)),INDEX(AZ905:AZ$938,MATCH($C904,$F905:$F$938,0)))","v":200000},null,{"$f":"IF($H904>$C904,INDEX(BB$876:BB903,MATCH($C904,$F$876:$F903,0)),INDEX(BB905:BB$938,MATCH($C904,$F905:$F$938,0)))","v":126896.11260640049},{"$f":"IF($H904>$C904,INDEX(BC$876:BC903,MATCH($C904,$F$876:$F903,0)),INDEX(BC905:BC$938,MATCH($C904,$F905:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H904>$C904,INDEX(BD$876:BD903,MATCH($C904,$F$876:$F903,0)),INDEX(BD905:BD$938,MATCH($C904,$F905:$F$938,0)))","v":2400},{"$f":"IF($H904>$C904,INDEX(BE$876:BE903,MATCH($C904,$F$876:$F903,0)),INDEX(BE905:BE$938,MATCH($C904,$F905:$F$938,0)))","v":3},{"$f":"IF($H904>$C904,INDEX(BF$876:BF903,MATCH($C904,$F$876:$F903,0)),INDEX(BF905:BF$938,MATCH($C904,$F905:$F$938,0)))","v":1},{"$f":"IF($H904>$C904,INDEX(BG$876:BG903,MATCH($C904,$F$876:$F903,0)),INDEX(BG905:BG$938,MATCH($C904,$F905:$F$938,0)))","v":9600},{"$f":"IF($H904>$C904,INDEX(BH$876:BH903,MATCH($C904,$F$876:$F903,0)),INDEX(BH905:BH$938,MATCH($C904,$F905:$F$938,0)))","v":2},{"$f":"IF($H904>$C904,INDEX(BI$876:BI903,MATCH($C904,$F$876:$F903,0)),INDEX(BI905:BI$938,MATCH($C904,$F905:$F$938,0)))","v":1},{"$f":"IF($H904>$C904,INDEX(BJ$876:BJ903,MATCH($C904,$F$876:$F903,0)),INDEX(BJ905:BJ$938,MATCH($C904,$F905:$F$938,0)))","v":108069.34280985106},null,{"$f":"IF($H904>$C904,INDEX(BL$876:BL903,MATCH($C904,$F$876:$F903,0)),INDEX(BL905:BL$938,MATCH($C904,$F905:$F$938,0)))","v":1},null,{"$f":"IF($H904>$C904,INDEX(BN$876:BN903,MATCH($C904,$F$876:$F903,0)),INDEX(BN905:BN$938,MATCH($C904,$F905:$F$938,0)))","v":44900.208959652657},{"$f":"IF($H904>$C904,INDEX(BO$876:BO903,MATCH($C904,$F$876:$F903,0)),INDEX(BO905:BO$938,MATCH($C904,$F905:$F$938,0)))","v":177748.9003700414}]
[null,9.3000000000000007,10.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H905)),ABS($E$876:$E$938-H905),0))","v":10},0,0,0,9,9,{"$f":"IF($H905>$C905,INDEX(J$876:J904,MATCH($C905,$F$876:$F904,0)),INDEX(J906:J$938,MATCH($C905,$F906:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H905>$C905,INDEX(K$876:K904,MATCH($C905,$F$876:$F904,0)),INDEX(K906:K$938,MATCH($C905,$F906:$F$938,0)))","v":"Scania"},{"$f":"IF($H905>$C905,INDEX(L$876:L904,MATCH($C905,$F$876:$F904,0)),INDEX(L906:L$938,MATCH($C905,$F906:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H905>$C905,INDEX(M$876:M904,MATCH($C905,$F$876:$F904,0)),INDEX(M906:M$938,MATCH($C905,$F906:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H905>$C905,INDEX(N$876:N904,MATCH($C905,$F$876:$F904,0)),INDEX(N906:N$938,MATCH($C905,$F906:$F$938,0)))","v":2011},2012,{"$f":"IF($H905>$C905,INDEX(P$876:P904,MATCH($C905,$F$876:$F904,0)),INDEX(P906:P$938,MATCH($C905,$F906:$F$938,0)))","v":0},{"$f":"IF($H905>$C905,INDEX(Q$876:Q904,MATCH($C905,$F$876:$F904,0)),INDEX(Q906:Q$938,MATCH($C905,$F906:$F$938,0)))","v":0},{"$f":"IF($H905>$C905,INDEX(R$876:R904,MATCH($C905,$F$876:$F904,0)),INDEX(R906:R$938,MATCH($C905,$F906:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H905,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":7.5627998105442567},null,{"$f":"IF($H905>$C905,INDEX(V$876:V904,MATCH($C905,$F$876:$F904,0)),INDEX(V906:V$938,MATCH($C905,$F906:$F$938,0)))","v":5.7220594578221921E-2},{"$f":"IF($H905>$C905,INDEX(W$876:W904,MATCH($C905,$F$876:$F904,0)),INDEX(W906:W$938,MATCH($C905,$F906:$F$938,0)))","v":94951.424824444315},{"$f":"IF($H905>$C905,INDEX(X$876:X904,MATCH($C905,$F$876:$F904,0)),INDEX(X906:X$938,MATCH($C905,$F906:$F$938,0)))","v":1500000},{"$f":"IF($H905>$C905,INDEX(Y$876:Y904,MATCH($C905,$F$876:$F904,0)),INDEX(Y906:Y$938,MATCH($C905,$F906:$F$938,0)))","v":0},{"$f":"IF($H905>$C905,INDEX(Z$876:Z904,MATCH($C905,$F$876:$F904,0)),INDEX(Z906:Z$938,MATCH($C905,$F906:$F$938,0)))","v":931960},{"$f":"IF($H905>$C905,INDEX(AA$876:AA904,MATCH($C905,$F$876:$F904,0)),INDEX(AA906:AA$938,MATCH($C905,$F906:$F$938,0)))","v":10.5},{"$f":"IF($H905>$C905,INDEX(AB$876:AB904,MATCH($C905,$F$876:$F904,0)),INDEX(AB906:AB$938,MATCH($C905,$F906:$F$938,0)))","v":2300},{"$f":"IF($H905>$C905,INDEX(AC$876:AC904,MATCH($C905,$F$876:$F904,0)),INDEX(AC906:AC$938,MATCH($C905,$F906:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H905>$C905,INDEX(AH$876:AH904,MATCH($C905,$F$876:$F904,0)),INDEX(AH906:AH$938,MATCH($C905,$F906:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H905>$C905,INDEX(AI$876:AI904,MATCH($C905,$F$876:$F904,0)),INDEX(AI906:AI$938,MATCH($C905,$F906:$F$938,0)))","v":1},{"$f":"IF($H905>$C905,INDEX(AJ$876:AJ904,MATCH($C905,$F$876:$F904,0)),INDEX(AJ906:AJ$938,MATCH($C905,$F906:$F$938,0)))","v":0},{"$f":"IF($H905>$C905,INDEX(AK$876:AK904,MATCH($C905,$F$876:$F904,0)),INDEX(AK906:AK$938,MATCH($C905,$F906:$F$938,0)))","v":0},{"$f":"IF($H905>$C905,INDEX(AL$876:AL904,MATCH($C905,$F$876:$F904,0)),INDEX(AL906:AL$938,MATCH($C905,$F906:$F$938,0)))","v":0.35383439285426893},{"$f":"IF($H905>$C905,INDEX(AM$876:AM904,MATCH($C905,$F$876:$F904,0)),INDEX(AM906:AM$938,MATCH($C905,$F906:$F$938,0)))","v":0.78016033282369035},{"$f":"IF($H905>$C905,INDEX(AN$876:AN904,MATCH($C905,$F$876:$F904,0)),INDEX(AN906:AN$938,MATCH($C905,$F906:$F$938,0)))","v":260.82},null,{"$f":"IF($H905>$C905,INDEX(AP$876:AP904,MATCH($C905,$F$876:$F904,0)),INDEX(AP906:AP$938,MATCH($C905,$F906:$F$938,0)))","v":0},{"$f":"IF($H905>$C905,INDEX(AQ$876:AQ904,MATCH($C905,$F$876:$F904,0)),INDEX(AQ906:AQ$938,MATCH($C905,$F906:$F$938,0)))","v":2514},{"$f":"IF($H905>$C905,INDEX(AR$876:AR904,MATCH($C905,$F$876:$F904,0)),INDEX(AR906:AR$938,MATCH($C905,$F906:$F$938,0)))","v":9318},{"$f":"IF($H905>$C905,INDEX(AS$876:AS904,MATCH($C905,$F$876:$F904,0)),INDEX(AS906:AS$938,MATCH($C905,$F906:$F$938,0)))","v":0},{"$f":"IF($H905>$C905,INDEX(AT$876:AT904,MATCH($C905,$F$876:$F904,0)),INDEX(AT906:AT$938,MATCH($C905,$F906:$F$938,0)))","v":87509.992299954902},{"$f":"IF($H905>$C905,INDEX(AU$876:AU904,MATCH($C905,$F$876:$F904,0)),INDEX(AU906:AU$938,MATCH($C905,$F906:$F$938,0)))","v":0.6},{"$f":"IF($H905>$C905,INDEX(AV$876:AV904,MATCH($C905,$F$876:$F904,0)),INDEX(AV906:AV$938,MATCH($C905,$F906:$F$938,0)))","v":119426},{"$f":"IF($H905>$C905,INDEX(AW$876:AW904,MATCH($C905,$F$876:$F904,0)),INDEX(AW906:AW$938,MATCH($C905,$F906:$F$938,0)))","v":3869},{"$f":"IF($H905>$C905,INDEX(AX$876:AX904,MATCH($C905,$F$876:$F904,0)),INDEX(AX906:AX$938,MATCH($C905,$F906:$F$938,0)))","v":0.2},{"$f":"IF($H905>$C905,INDEX(AY$876:AY904,MATCH($C905,$F$876:$F904,0)),INDEX(AY906:AY$938,MATCH($C905,$F906:$F$938,0)))","v":24},{"$f":"IF($H905>$C905,INDEX(AZ$876:AZ904,MATCH($C905,$F$876:$F904,0)),INDEX(AZ906:AZ$938,MATCH($C905,$F906:$F$938,0)))","v":200000},null,{"$f":"IF($H905>$C905,INDEX(BB$876:BB904,MATCH($C905,$F$876:$F904,0)),INDEX(BB906:BB$938,MATCH($C905,$F906:$F$938,0)))","v":94951.424824444315},{"$f":"IF($H905>$C905,INDEX(BC$876:BC904,MATCH($C905,$F$876:$F904,0)),INDEX(BC906:BC$938,MATCH($C905,$F906:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H905>$C905,INDEX(BD$876:BD904,MATCH($C905,$F$876:$F904,0)),INDEX(BD906:BD$938,MATCH($C905,$F906:$F$938,0)))","v":2400},{"$f":"IF($H905>$C905,INDEX(BE$876:BE904,MATCH($C905,$F$876:$F904,0)),INDEX(BE906:BE$938,MATCH($C905,$F906:$F$938,0)))","v":3},{"$f":"IF($H905>$C905,INDEX(BF$876:BF904,MATCH($C905,$F$876:$F904,0)),INDEX(BF906:BF$938,MATCH($C905,$F906:$F$938,0)))","v":1},{"$f":"IF($H905>$C905,INDEX(BG$876:BG904,MATCH($C905,$F$876:$F904,0)),INDEX(BG906:BG$938,MATCH($C905,$F906:$F$938,0)))","v":9600},{"$f":"IF($H905>$C905,INDEX(BH$876:BH904,MATCH($C905,$F$876:$F904,0)),INDEX(BH906:BH$938,MATCH($C905,$F906:$F$938,0)))","v":2},{"$f":"IF($H905>$C905,INDEX(BI$876:BI904,MATCH($C905,$F$876:$F904,0)),INDEX(BI906:BI$938,MATCH($C905,$F906:$F$938,0)))","v":1},{"$f":"IF($H905>$C905,INDEX(BJ$876:BJ904,MATCH($C905,$F$876:$F904,0)),INDEX(BJ906:BJ$938,MATCH($C905,$F906:$F$938,0)))","v":87509.992299954902},null,{"$f":"IF($H905>$C905,INDEX(BL$876:BL904,MATCH($C905,$F$876:$F904,0)),INDEX(BL906:BL$938,MATCH($C905,$F906:$F$938,0)))","v":1},null,{"$f":"IF($H905>$C905,INDEX(BN$876:BN904,MATCH($C905,$F$876:$F904,0)),INDEX(BN906:BN$938,MATCH($C905,$F906:$F$938,0)))","v":33597.079753405014},{"$f":"IF($H905>$C905,INDEX(BO$876:BO904,MATCH($C905,$F$876:$F904,0)),INDEX(BO906:BO$938,MATCH($C905,$F906:$F$938,0)))","v":177748.9003700414}]
[null,10.1,10.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H906)),ABS($E$876:$E$938-H906),0))","v":10},10,10.1,1,10,10,{"$f":"J920","v":"Modulvogntog"},"Volvo","Mest typiske","Mest typiske",{"$f":"N918+4","v":2011},2011,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H906,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":5.1347988321236961},null,6.3745584544210698E-2,105778.94416084142,1500000,0,931960,10.5,2300,{"$f":"BL906*AH906","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.35383439285426893,{"$f":"1-AL906/(X906/Z906)","v":0.78016033282369035},260.82,null,null,2514,9318,0,{"$f":"BJ906","v":94478.498823139802},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W906","v":105778.94416084142},0.64359215686274507,2400,3,1,9600,2,1,{"$f":"PRODUCT(BB906:BC906)+PRODUCT(BD906:BF906)+PRODUCT(BG906:BI906)","v":94478.498823139802},null,{"$f":"BL920","v":1},null,{"$f":"AL906*W906","v":37428.228483916937},{"$f":"-PMT(Lånerente,AA906,X906)","v":177748.9003700414}]
[null,10.199999999999999,10.199999999999999,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H907)),ABS($E$876:$E$938-H907),0))","v":10},10,10.199999999999999,1,10,10,{"$f":"J906","v":"Modulvogntog"},"Man","Mest typiske","Mest typiske",{"$f":"N919+4","v":2011},2011,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H907,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":5.1347988321236961},null,6.2976469823135262E-2,126896.11260640049,1500000,0,931960,10.5,2300,{"$f":"BL907*AH907","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.35383439285426893,{"$f":"1-AL907/(X907/Z907)","v":0.78016033282369035},260.82,null,null,2514,9318,0,{"$f":"BJ907","v":108069.34280985106},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W907","v":126896.11260640049},0.64359215686274507,2400,3,1,9600,2,1,{"$f":"PRODUCT(BB907:BC907)+PRODUCT(BD907:BF907)+PRODUCT(BG907:BI907)","v":108069.34280985106},null,{"$f":"BL906","v":1},null,{"$f":"AL907*W907","v":44900.208959652657},{"$f":"-PMT(Lånerente,AA907,X907)","v":177748.9003700414}]
[null,10.3,10.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H908)),ABS($E$876:$E$938-H908),0))","v":10},10,10.3,1,10,10,{"$f":"J907","v":"Modulvogntog"},"Scania","Mest typiske","Mest typiske",{"$f":"N920+4","v":2011},2011,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H908,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":5.1347988321236961},null,5.7220594578221921E-2,94951.424824444315,1500000,0,931960,10.5,2300,{"$f":"BL908*AH908","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.35383439285426893,{"$f":"1-AL908/(X908/Z908)","v":0.78016033282369035},260.82,null,null,2514,9318,0,{"$f":"BJ908","v":87509.992299954902},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W908","v":94951.424824444315},0.64359215686274507,2400,3,1,9600,2,1,{"$f":"PRODUCT(BB908:BC908)+PRODUCT(BD908:BF908)+PRODUCT(BG908:BI908)","v":87509.992299954902},null,{"$f":"BL907","v":1},null,{"$f":"AL908*W908","v":33597.079753405014},{"$f":"-PMT(Lånerente,AA908,X908)","v":177748.9003700414}]
[null,11.1,10.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H909)),ABS($E$876:$E$938-H909),0))","v":10},0,0,0,11,11,{"$f":"IF($H909>$C909,INDEX(J$876:J908,MATCH($C909,$F$876:$F908,0)),INDEX(J910:J$938,MATCH($C909,$F910:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H909>$C909,INDEX(K$876:K908,MATCH($C909,$F$876:$F908,0)),INDEX(K910:K$938,MATCH($C909,$F910:$F$938,0)))","v":"Volvo"},{"$f":"IF($H909>$C909,INDEX(L$876:L908,MATCH($C909,$F$876:$F908,0)),INDEX(L910:L$938,MATCH($C909,$F910:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H909>$C909,INDEX(M$876:M908,MATCH($C909,$F$876:$F908,0)),INDEX(M910:M$938,MATCH($C909,$F910:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H909>$C909,INDEX(N$876:N908,MATCH($C909,$F$876:$F908,0)),INDEX(N910:N$938,MATCH($C909,$F910:$F$938,0)))","v":2011},2010,{"$f":"IF($H909>$C909,INDEX(P$876:P908,MATCH($C909,$F$876:$F908,0)),INDEX(P910:P$938,MATCH($C909,$F910:$F$938,0)))","v":0},{"$f":"IF($H909>$C909,INDEX(Q$876:Q908,MATCH($C909,$F$876:$F908,0)),INDEX(Q910:Q$938,MATCH($C909,$F910:$F$938,0)))","v":0},{"$f":"IF($H909>$C909,INDEX(R$876:R908,MATCH($C909,$F$876:$F908,0)),INDEX(R910:R$938,MATCH($C909,$F910:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H909,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":2.4019709393207318},null,{"$f":"IF($H909>$C909,INDEX(V$876:V908,MATCH($C909,$F$876:$F908,0)),INDEX(V910:V$938,MATCH($C909,$F910:$F$938,0)))","v":6.3745584544210698E-2},{"$f":"IF($H909>$C909,INDEX(W$876:W908,MATCH($C909,$F$876:$F908,0)),INDEX(W910:W$938,MATCH($C909,$F910:$F$938,0)))","v":105778.94416084142},{"$f":"IF($H909>$C909,INDEX(X$876:X908,MATCH($C909,$F$876:$F908,0)),INDEX(X910:X$938,MATCH($C909,$F910:$F$938,0)))","v":1500000},{"$f":"IF($H909>$C909,INDEX(Y$876:Y908,MATCH($C909,$F$876:$F908,0)),INDEX(Y910:Y$938,MATCH($C909,$F910:$F$938,0)))","v":0},{"$f":"IF($H909>$C909,INDEX(Z$876:Z908,MATCH($C909,$F$876:$F908,0)),INDEX(Z910:Z$938,MATCH($C909,$F910:$F$938,0)))","v":931960},{"$f":"IF($H909>$C909,INDEX(AA$876:AA908,MATCH($C909,$F$876:$F908,0)),INDEX(AA910:AA$938,MATCH($C909,$F910:$F$938,0)))","v":10.5},{"$f":"IF($H909>$C909,INDEX(AB$876:AB908,MATCH($C909,$F$876:$F908,0)),INDEX(AB910:AB$938,MATCH($C909,$F910:$F$938,0)))","v":2300},{"$f":"IF($H909>$C909,INDEX(AC$876:AC908,MATCH($C909,$F$876:$F908,0)),INDEX(AC910:AC$938,MATCH($C909,$F910:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H909>$C909,INDEX(AH$876:AH908,MATCH($C909,$F$876:$F908,0)),INDEX(AH910:AH$938,MATCH($C909,$F910:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H909>$C909,INDEX(AI$876:AI908,MATCH($C909,$F$876:$F908,0)),INDEX(AI910:AI$938,MATCH($C909,$F910:$F$938,0)))","v":1},{"$f":"IF($H909>$C909,INDEX(AJ$876:AJ908,MATCH($C909,$F$876:$F908,0)),INDEX(AJ910:AJ$938,MATCH($C909,$F910:$F$938,0)))","v":0},{"$f":"IF($H909>$C909,INDEX(AK$876:AK908,MATCH($C909,$F$876:$F908,0)),INDEX(AK910:AK$938,MATCH($C909,$F910:$F$938,0)))","v":0},{"$f":"IF($H909>$C909,INDEX(AL$876:AL908,MATCH($C909,$F$876:$F908,0)),INDEX(AL910:AL$938,MATCH($C909,$F910:$F$938,0)))","v":0.35383439285426893},{"$f":"IF($H909>$C909,INDEX(AM$876:AM908,MATCH($C909,$F$876:$F908,0)),INDEX(AM910:AM$938,MATCH($C909,$F910:$F$938,0)))","v":0.78016033282369035},{"$f":"IF($H909>$C909,INDEX(AN$876:AN908,MATCH($C909,$F$876:$F908,0)),INDEX(AN910:AN$938,MATCH($C909,$F910:$F$938,0)))","v":260.82},null,{"$f":"IF($H909>$C909,INDEX(AP$876:AP908,MATCH($C909,$F$876:$F908,0)),INDEX(AP910:AP$938,MATCH($C909,$F910:$F$938,0)))","v":0},{"$f":"IF($H909>$C909,INDEX(AQ$876:AQ908,MATCH($C909,$F$876:$F908,0)),INDEX(AQ910:AQ$938,MATCH($C909,$F910:$F$938,0)))","v":2514},{"$f":"IF($H909>$C909,INDEX(AR$876:AR908,MATCH($C909,$F$876:$F908,0)),INDEX(AR910:AR$938,MATCH($C909,$F910:$F$938,0)))","v":9318},{"$f":"IF($H909>$C909,INDEX(AS$876:AS908,MATCH($C909,$F$876:$F908,0)),INDEX(AS910:AS$938,MATCH($C909,$F910:$F$938,0)))","v":0},{"$f":"IF($H909>$C909,INDEX(AT$876:AT908,MATCH($C909,$F$876:$F908,0)),INDEX(AT910:AT$938,MATCH($C909,$F910:$F$938,0)))","v":94478.498823139802},{"$f":"IF($H909>$C909,INDEX(AU$876:AU908,MATCH($C909,$F$876:$F908,0)),INDEX(AU910:AU$938,MATCH($C909,$F910:$F$938,0)))","v":0.6},{"$f":"IF($H909>$C909,INDEX(AV$876:AV908,MATCH($C909,$F$876:$F908,0)),INDEX(AV910:AV$938,MATCH($C909,$F910:$F$938,0)))","v":119426},{"$f":"IF($H909>$C909,INDEX(AW$876:AW908,MATCH($C909,$F$876:$F908,0)),INDEX(AW910:AW$938,MATCH($C909,$F910:$F$938,0)))","v":3869},{"$f":"IF($H909>$C909,INDEX(AX$876:AX908,MATCH($C909,$F$876:$F908,0)),INDEX(AX910:AX$938,MATCH($C909,$F910:$F$938,0)))","v":0.2},{"$f":"IF($H909>$C909,INDEX(AY$876:AY908,MATCH($C909,$F$876:$F908,0)),INDEX(AY910:AY$938,MATCH($C909,$F910:$F$938,0)))","v":24},{"$f":"IF($H909>$C909,INDEX(AZ$876:AZ908,MATCH($C909,$F$876:$F908,0)),INDEX(AZ910:AZ$938,MATCH($C909,$F910:$F$938,0)))","v":200000},null,{"$f":"IF($H909>$C909,INDEX(BB$876:BB908,MATCH($C909,$F$876:$F908,0)),INDEX(BB910:BB$938,MATCH($C909,$F910:$F$938,0)))","v":105778.94416084142},{"$f":"IF($H909>$C909,INDEX(BC$876:BC908,MATCH($C909,$F$876:$F908,0)),INDEX(BC910:BC$938,MATCH($C909,$F910:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H909>$C909,INDEX(BD$876:BD908,MATCH($C909,$F$876:$F908,0)),INDEX(BD910:BD$938,MATCH($C909,$F910:$F$938,0)))","v":2400},{"$f":"IF($H909>$C909,INDEX(BE$876:BE908,MATCH($C909,$F$876:$F908,0)),INDEX(BE910:BE$938,MATCH($C909,$F910:$F$938,0)))","v":3},{"$f":"IF($H909>$C909,INDEX(BF$876:BF908,MATCH($C909,$F$876:$F908,0)),INDEX(BF910:BF$938,MATCH($C909,$F910:$F$938,0)))","v":1},{"$f":"IF($H909>$C909,INDEX(BG$876:BG908,MATCH($C909,$F$876:$F908,0)),INDEX(BG910:BG$938,MATCH($C909,$F910:$F$938,0)))","v":9600},{"$f":"IF($H909>$C909,INDEX(BH$876:BH908,MATCH($C909,$F$876:$F908,0)),INDEX(BH910:BH$938,MATCH($C909,$F910:$F$938,0)))","v":2},{"$f":"IF($H909>$C909,INDEX(BI$876:BI908,MATCH($C909,$F$876:$F908,0)),INDEX(BI910:BI$938,MATCH($C909,$F910:$F$938,0)))","v":1},{"$f":"IF($H909>$C909,INDEX(BJ$876:BJ908,MATCH($C909,$F$876:$F908,0)),INDEX(BJ910:BJ$938,MATCH($C909,$F910:$F$938,0)))","v":94478.498823139802},null,{"$f":"IF($H909>$C909,INDEX(BL$876:BL908,MATCH($C909,$F$876:$F908,0)),INDEX(BL910:BL$938,MATCH($C909,$F910:$F$938,0)))","v":1},null,{"$f":"IF($H909>$C909,INDEX(BN$876:BN908,MATCH($C909,$F$876:$F908,0)),INDEX(BN910:BN$938,MATCH($C909,$F910:$F$938,0)))","v":37428.228483916937},{"$f":"IF($H909>$C909,INDEX(BO$876:BO908,MATCH($C909,$F$876:$F908,0)),INDEX(BO910:BO$938,MATCH($C909,$F910:$F$938,0)))","v":177748.9003700414}]
[null,11.2,{"$f":"IF(COUNTIF(H907:H910,H910)=1,D910+0.1,IF(COUNTIF(H907:H910,H910)=2,D910+0.2,IF(COUNTIF(H907:H910,H910)=3,D910+0.3,0)))","v":10.199999999999999},{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H910)),ABS($E$876:$E$938-H910),0))","v":10},0,0,0,11,11,{"$f":"IF($H910>$C910,INDEX(J$876:J909,MATCH($C910,$F$876:$F909,0)),INDEX(J911:J$938,MATCH($C910,$F911:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H910>$C910,INDEX(K$876:K909,MATCH($C910,$F$876:$F909,0)),INDEX(K911:K$938,MATCH($C910,$F911:$F$938,0)))","v":"Man"},{"$f":"IF($H910>$C910,INDEX(L$876:L909,MATCH($C910,$F$876:$F909,0)),INDEX(L911:L$938,MATCH($C910,$F911:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H910>$C910,INDEX(M$876:M909,MATCH($C910,$F$876:$F909,0)),INDEX(M911:M$938,MATCH($C910,$F911:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H910>$C910,INDEX(N$876:N909,MATCH($C910,$F$876:$F909,0)),INDEX(N911:N$938,MATCH($C910,$F911:$F$938,0)))","v":2011},2010,{"$f":"IF($H910>$C910,INDEX(P$876:P909,MATCH($C910,$F$876:$F909,0)),INDEX(P911:P$938,MATCH($C910,$F911:$F$938,0)))","v":0},{"$f":"IF($H910>$C910,INDEX(Q$876:Q909,MATCH($C910,$F$876:$F909,0)),INDEX(Q911:Q$938,MATCH($C910,$F911:$F$938,0)))","v":0},{"$f":"IF($H910>$C910,INDEX(R$876:R909,MATCH($C910,$F$876:$F909,0)),INDEX(R911:R$938,MATCH($C910,$F911:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H910,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":2.4019709393207318},null,{"$f":"IF($H910>$C910,INDEX(V$876:V909,MATCH($C910,$F$876:$F909,0)),INDEX(V911:V$938,MATCH($C910,$F911:$F$938,0)))","v":6.2976469823135262E-2},{"$f":"IF($H910>$C910,INDEX(W$876:W909,MATCH($C910,$F$876:$F909,0)),INDEX(W911:W$938,MATCH($C910,$F911:$F$938,0)))","v":126896.11260640049},{"$f":"IF($H910>$C910,INDEX(X$876:X909,MATCH($C910,$F$876:$F909,0)),INDEX(X911:X$938,MATCH($C910,$F911:$F$938,0)))","v":1500000},{"$f":"IF($H910>$C910,INDEX(Y$876:Y909,MATCH($C910,$F$876:$F909,0)),INDEX(Y911:Y$938,MATCH($C910,$F911:$F$938,0)))","v":0},{"$f":"IF($H910>$C910,INDEX(Z$876:Z909,MATCH($C910,$F$876:$F909,0)),INDEX(Z911:Z$938,MATCH($C910,$F911:$F$938,0)))","v":931960},{"$f":"IF($H910>$C910,INDEX(AA$876:AA909,MATCH($C910,$F$876:$F909,0)),INDEX(AA911:AA$938,MATCH($C910,$F911:$F$938,0)))","v":10.5},{"$f":"IF($H910>$C910,INDEX(AB$876:AB909,MATCH($C910,$F$876:$F909,0)),INDEX(AB911:AB$938,MATCH($C910,$F911:$F$938,0)))","v":2300},{"$f":"IF($H910>$C910,INDEX(AC$876:AC909,MATCH($C910,$F$876:$F909,0)),INDEX(AC911:AC$938,MATCH($C910,$F911:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H910>$C910,INDEX(AH$876:AH909,MATCH($C910,$F$876:$F909,0)),INDEX(AH911:AH$938,MATCH($C910,$F911:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H910>$C910,INDEX(AI$876:AI909,MATCH($C910,$F$876:$F909,0)),INDEX(AI911:AI$938,MATCH($C910,$F911:$F$938,0)))","v":1},{"$f":"IF($H910>$C910,INDEX(AJ$876:AJ909,MATCH($C910,$F$876:$F909,0)),INDEX(AJ911:AJ$938,MATCH($C910,$F911:$F$938,0)))","v":0},{"$f":"IF($H910>$C910,INDEX(AK$876:AK909,MATCH($C910,$F$876:$F909,0)),INDEX(AK911:AK$938,MATCH($C910,$F911:$F$938,0)))","v":0},{"$f":"IF($H910>$C910,INDEX(AL$876:AL909,MATCH($C910,$F$876:$F909,0)),INDEX(AL911:AL$938,MATCH($C910,$F911:$F$938,0)))","v":0.35383439285426893},{"$f":"IF($H910>$C910,INDEX(AM$876:AM909,MATCH($C910,$F$876:$F909,0)),INDEX(AM911:AM$938,MATCH($C910,$F911:$F$938,0)))","v":0.78016033282369035},{"$f":"IF($H910>$C910,INDEX(AN$876:AN909,MATCH($C910,$F$876:$F909,0)),INDEX(AN911:AN$938,MATCH($C910,$F911:$F$938,0)))","v":260.82},null,{"$f":"IF($H910>$C910,INDEX(AP$876:AP909,MATCH($C910,$F$876:$F909,0)),INDEX(AP911:AP$938,MATCH($C910,$F911:$F$938,0)))","v":0},{"$f":"IF($H910>$C910,INDEX(AQ$876:AQ909,MATCH($C910,$F$876:$F909,0)),INDEX(AQ911:AQ$938,MATCH($C910,$F911:$F$938,0)))","v":2514},{"$f":"IF($H910>$C910,INDEX(AR$876:AR909,MATCH($C910,$F$876:$F909,0)),INDEX(AR911:AR$938,MATCH($C910,$F911:$F$938,0)))","v":9318},{"$f":"IF($H910>$C910,INDEX(AS$876:AS909,MATCH($C910,$F$876:$F909,0)),INDEX(AS911:AS$938,MATCH($C910,$F911:$F$938,0)))","v":0},{"$f":"IF($H910>$C910,INDEX(AT$876:AT909,MATCH($C910,$F$876:$F909,0)),INDEX(AT911:AT$938,MATCH($C910,$F911:$F$938,0)))","v":108069.34280985106},{"$f":"IF($H910>$C910,INDEX(AU$876:AU909,MATCH($C910,$F$876:$F909,0)),INDEX(AU911:AU$938,MATCH($C910,$F911:$F$938,0)))","v":0.6},{"$f":"IF($H910>$C910,INDEX(AV$876:AV909,MATCH($C910,$F$876:$F909,0)),INDEX(AV911:AV$938,MATCH($C910,$F911:$F$938,0)))","v":119426},{"$f":"IF($H910>$C910,INDEX(AW$876:AW909,MATCH($C910,$F$876:$F909,0)),INDEX(AW911:AW$938,MATCH($C910,$F911:$F$938,0)))","v":3869},{"$f":"IF($H910>$C910,INDEX(AX$876:AX909,MATCH($C910,$F$876:$F909,0)),INDEX(AX911:AX$938,MATCH($C910,$F911:$F$938,0)))","v":0.2},{"$f":"IF($H910>$C910,INDEX(AY$876:AY909,MATCH($C910,$F$876:$F909,0)),INDEX(AY911:AY$938,MATCH($C910,$F911:$F$938,0)))","v":24},{"$f":"IF($H910>$C910,INDEX(AZ$876:AZ909,MATCH($C910,$F$876:$F909,0)),INDEX(AZ911:AZ$938,MATCH($C910,$F911:$F$938,0)))","v":200000},null,{"$f":"IF($H910>$C910,INDEX(BB$876:BB909,MATCH($C910,$F$876:$F909,0)),INDEX(BB911:BB$938,MATCH($C910,$F911:$F$938,0)))","v":126896.11260640049},{"$f":"IF($H910>$C910,INDEX(BC$876:BC909,MATCH($C910,$F$876:$F909,0)),INDEX(BC911:BC$938,MATCH($C910,$F911:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H910>$C910,INDEX(BD$876:BD909,MATCH($C910,$F$876:$F909,0)),INDEX(BD911:BD$938,MATCH($C910,$F911:$F$938,0)))","v":2400},{"$f":"IF($H910>$C910,INDEX(BE$876:BE909,MATCH($C910,$F$876:$F909,0)),INDEX(BE911:BE$938,MATCH($C910,$F911:$F$938,0)))","v":3},{"$f":"IF($H910>$C910,INDEX(BF$876:BF909,MATCH($C910,$F$876:$F909,0)),INDEX(BF911:BF$938,MATCH($C910,$F911:$F$938,0)))","v":1},{"$f":"IF($H910>$C910,INDEX(BG$876:BG909,MATCH($C910,$F$876:$F909,0)),INDEX(BG911:BG$938,MATCH($C910,$F911:$F$938,0)))","v":9600},{"$f":"IF($H910>$C910,INDEX(BH$876:BH909,MATCH($C910,$F$876:$F909,0)),INDEX(BH911:BH$938,MATCH($C910,$F911:$F$938,0)))","v":2},{"$f":"IF($H910>$C910,INDEX(BI$876:BI909,MATCH($C910,$F$876:$F909,0)),INDEX(BI911:BI$938,MATCH($C910,$F911:$F$938,0)))","v":1},{"$f":"IF($H910>$C910,INDEX(BJ$876:BJ909,MATCH($C910,$F$876:$F909,0)),INDEX(BJ911:BJ$938,MATCH($C910,$F911:$F$938,0)))","v":108069.34280985106},null,{"$f":"IF($H910>$C910,INDEX(BL$876:BL909,MATCH($C910,$F$876:$F909,0)),INDEX(BL911:BL$938,MATCH($C910,$F911:$F$938,0)))","v":1},null,{"$f":"IF($H910>$C910,INDEX(BN$876:BN909,MATCH($C910,$F$876:$F909,0)),INDEX(BN911:BN$938,MATCH($C910,$F911:$F$938,0)))","v":44900.208959652657},{"$f":"IF($H910>$C910,INDEX(BO$876:BO909,MATCH($C910,$F$876:$F909,0)),INDEX(BO911:BO$938,MATCH($C910,$F911:$F$938,0)))","v":177748.9003700414}]
[null,11.3,10.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H911)),ABS($E$876:$E$938-H911),0))","v":10},0,0,0,11,11,{"$f":"IF($H911>$C911,INDEX(J$876:J910,MATCH($C911,$F$876:$F910,0)),INDEX(J912:J$938,MATCH($C911,$F912:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H911>$C911,INDEX(K$876:K910,MATCH($C911,$F$876:$F910,0)),INDEX(K912:K$938,MATCH($C911,$F912:$F$938,0)))","v":"Scania"},{"$f":"IF($H911>$C911,INDEX(L$876:L910,MATCH($C911,$F$876:$F910,0)),INDEX(L912:L$938,MATCH($C911,$F912:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H911>$C911,INDEX(M$876:M910,MATCH($C911,$F$876:$F910,0)),INDEX(M912:M$938,MATCH($C911,$F912:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H911>$C911,INDEX(N$876:N910,MATCH($C911,$F$876:$F910,0)),INDEX(N912:N$938,MATCH($C911,$F912:$F$938,0)))","v":2011},{"$f":"O908-1","v":2010},{"$f":"IF($H911>$C911,INDEX(P$876:P910,MATCH($C911,$F$876:$F910,0)),INDEX(P912:P$938,MATCH($C911,$F912:$F$938,0)))","v":0},{"$f":"IF($H911>$C911,INDEX(Q$876:Q910,MATCH($C911,$F$876:$F910,0)),INDEX(Q912:Q$938,MATCH($C911,$F912:$F$938,0)))","v":0},{"$f":"IF($H911>$C911,INDEX(R$876:R910,MATCH($C911,$F$876:$F910,0)),INDEX(R912:R$938,MATCH($C911,$F912:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H911,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":2.4019709393207318},null,{"$f":"IF($H911>$C911,INDEX(V$876:V910,MATCH($C911,$F$876:$F910,0)),INDEX(V912:V$938,MATCH($C911,$F912:$F$938,0)))","v":5.7220594578221921E-2},{"$f":"IF($H911>$C911,INDEX(W$876:W910,MATCH($C911,$F$876:$F910,0)),INDEX(W912:W$938,MATCH($C911,$F912:$F$938,0)))","v":94951.424824444315},{"$f":"IF($H911>$C911,INDEX(X$876:X910,MATCH($C911,$F$876:$F910,0)),INDEX(X912:X$938,MATCH($C911,$F912:$F$938,0)))","v":1500000},{"$f":"IF($H911>$C911,INDEX(Y$876:Y910,MATCH($C911,$F$876:$F910,0)),INDEX(Y912:Y$938,MATCH($C911,$F912:$F$938,0)))","v":0},{"$f":"IF($H911>$C911,INDEX(Z$876:Z910,MATCH($C911,$F$876:$F910,0)),INDEX(Z912:Z$938,MATCH($C911,$F912:$F$938,0)))","v":931960},{"$f":"IF($H911>$C911,INDEX(AA$876:AA910,MATCH($C911,$F$876:$F910,0)),INDEX(AA912:AA$938,MATCH($C911,$F912:$F$938,0)))","v":10.5},{"$f":"IF($H911>$C911,INDEX(AB$876:AB910,MATCH($C911,$F$876:$F910,0)),INDEX(AB912:AB$938,MATCH($C911,$F912:$F$938,0)))","v":2300},{"$f":"IF($H911>$C911,INDEX(AC$876:AC910,MATCH($C911,$F$876:$F910,0)),INDEX(AC912:AC$938,MATCH($C911,$F912:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H911>$C911,INDEX(AH$876:AH910,MATCH($C911,$F$876:$F910,0)),INDEX(AH912:AH$938,MATCH($C911,$F912:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H911>$C911,INDEX(AI$876:AI910,MATCH($C911,$F$876:$F910,0)),INDEX(AI912:AI$938,MATCH($C911,$F912:$F$938,0)))","v":1},{"$f":"IF($H911>$C911,INDEX(AJ$876:AJ910,MATCH($C911,$F$876:$F910,0)),INDEX(AJ912:AJ$938,MATCH($C911,$F912:$F$938,0)))","v":0},{"$f":"IF($H911>$C911,INDEX(AK$876:AK910,MATCH($C911,$F$876:$F910,0)),INDEX(AK912:AK$938,MATCH($C911,$F912:$F$938,0)))","v":0},{"$f":"IF($H911>$C911,INDEX(AL$876:AL910,MATCH($C911,$F$876:$F910,0)),INDEX(AL912:AL$938,MATCH($C911,$F912:$F$938,0)))","v":0.35383439285426893},{"$f":"IF($H911>$C911,INDEX(AM$876:AM910,MATCH($C911,$F$876:$F910,0)),INDEX(AM912:AM$938,MATCH($C911,$F912:$F$938,0)))","v":0.78016033282369035},{"$f":"IF($H911>$C911,INDEX(AN$876:AN910,MATCH($C911,$F$876:$F910,0)),INDEX(AN912:AN$938,MATCH($C911,$F912:$F$938,0)))","v":260.82},null,{"$f":"IF($H911>$C911,INDEX(AP$876:AP910,MATCH($C911,$F$876:$F910,0)),INDEX(AP912:AP$938,MATCH($C911,$F912:$F$938,0)))","v":0},{"$f":"IF($H911>$C911,INDEX(AQ$876:AQ910,MATCH($C911,$F$876:$F910,0)),INDEX(AQ912:AQ$938,MATCH($C911,$F912:$F$938,0)))","v":2514},{"$f":"IF($H911>$C911,INDEX(AR$876:AR910,MATCH($C911,$F$876:$F910,0)),INDEX(AR912:AR$938,MATCH($C911,$F912:$F$938,0)))","v":9318},{"$f":"IF($H911>$C911,INDEX(AS$876:AS910,MATCH($C911,$F$876:$F910,0)),INDEX(AS912:AS$938,MATCH($C911,$F912:$F$938,0)))","v":0},{"$f":"IF($H911>$C911,INDEX(AT$876:AT910,MATCH($C911,$F$876:$F910,0)),INDEX(AT912:AT$938,MATCH($C911,$F912:$F$938,0)))","v":87509.992299954902},{"$f":"IF($H911>$C911,INDEX(AU$876:AU910,MATCH($C911,$F$876:$F910,0)),INDEX(AU912:AU$938,MATCH($C911,$F912:$F$938,0)))","v":0.6},{"$f":"IF($H911>$C911,INDEX(AV$876:AV910,MATCH($C911,$F$876:$F910,0)),INDEX(AV912:AV$938,MATCH($C911,$F912:$F$938,0)))","v":119426},{"$f":"IF($H911>$C911,INDEX(AW$876:AW910,MATCH($C911,$F$876:$F910,0)),INDEX(AW912:AW$938,MATCH($C911,$F912:$F$938,0)))","v":3869},{"$f":"IF($H911>$C911,INDEX(AX$876:AX910,MATCH($C911,$F$876:$F910,0)),INDEX(AX912:AX$938,MATCH($C911,$F912:$F$938,0)))","v":0.2},{"$f":"IF($H911>$C911,INDEX(AY$876:AY910,MATCH($C911,$F$876:$F910,0)),INDEX(AY912:AY$938,MATCH($C911,$F912:$F$938,0)))","v":24},{"$f":"IF($H911>$C911,INDEX(AZ$876:AZ910,MATCH($C911,$F$876:$F910,0)),INDEX(AZ912:AZ$938,MATCH($C911,$F912:$F$938,0)))","v":200000},null,{"$f":"IF($H911>$C911,INDEX(BB$876:BB910,MATCH($C911,$F$876:$F910,0)),INDEX(BB912:BB$938,MATCH($C911,$F912:$F$938,0)))","v":94951.424824444315},{"$f":"IF($H911>$C911,INDEX(BC$876:BC910,MATCH($C911,$F$876:$F910,0)),INDEX(BC912:BC$938,MATCH($C911,$F912:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H911>$C911,INDEX(BD$876:BD910,MATCH($C911,$F$876:$F910,0)),INDEX(BD912:BD$938,MATCH($C911,$F912:$F$938,0)))","v":2400},{"$f":"IF($H911>$C911,INDEX(BE$876:BE910,MATCH($C911,$F$876:$F910,0)),INDEX(BE912:BE$938,MATCH($C911,$F912:$F$938,0)))","v":3},{"$f":"IF($H911>$C911,INDEX(BF$876:BF910,MATCH($C911,$F$876:$F910,0)),INDEX(BF912:BF$938,MATCH($C911,$F912:$F$938,0)))","v":1},{"$f":"IF($H911>$C911,INDEX(BG$876:BG910,MATCH($C911,$F$876:$F910,0)),INDEX(BG912:BG$938,MATCH($C911,$F912:$F$938,0)))","v":9600},{"$f":"IF($H911>$C911,INDEX(BH$876:BH910,MATCH($C911,$F$876:$F910,0)),INDEX(BH912:BH$938,MATCH($C911,$F912:$F$938,0)))","v":2},{"$f":"IF($H911>$C911,INDEX(BI$876:BI910,MATCH($C911,$F$876:$F910,0)),INDEX(BI912:BI$938,MATCH($C911,$F912:$F$938,0)))","v":1},{"$f":"IF($H911>$C911,INDEX(BJ$876:BJ910,MATCH($C911,$F$876:$F910,0)),INDEX(BJ912:BJ$938,MATCH($C911,$F912:$F$938,0)))","v":87509.992299954902},null,{"$f":"IF($H911>$C911,INDEX(BL$876:BL910,MATCH($C911,$F$876:$F910,0)),INDEX(BL912:BL$938,MATCH($C911,$F912:$F$938,0)))","v":1},null,{"$f":"IF($H911>$C911,INDEX(BN$876:BN910,MATCH($C911,$F$876:$F910,0)),INDEX(BN912:BN$938,MATCH($C911,$F912:$F$938,0)))","v":33597.079753405014},{"$f":"IF($H911>$C911,INDEX(BO$876:BO910,MATCH($C911,$F$876:$F910,0)),INDEX(BO912:BO$938,MATCH($C911,$F912:$F$938,0)))","v":177748.9003700414}]
[null,12.1,10.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H912)),ABS($E$876:$E$938-H912),0))","v":10},0,0,0,12,12,{"$f":"IF($H912>$C912,INDEX(J$876:J911,MATCH($C912,$F$876:$F911,0)),INDEX(J913:J$938,MATCH($C912,$F913:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H912>$C912,INDEX(K$876:K911,MATCH($C912,$F$876:$F911,0)),INDEX(K913:K$938,MATCH($C912,$F913:$F$938,0)))","v":"Volvo"},{"$f":"IF($H912>$C912,INDEX(L$876:L911,MATCH($C912,$F$876:$F911,0)),INDEX(L913:L$938,MATCH($C912,$F913:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H912>$C912,INDEX(M$876:M911,MATCH($C912,$F$876:$F911,0)),INDEX(M913:M$938,MATCH($C912,$F913:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H912>$C912,INDEX(N$876:N911,MATCH($C912,$F$876:$F911,0)),INDEX(N913:N$938,MATCH($C912,$F913:$F$938,0)))","v":2011},2009,{"$f":"IF($H912>$C912,INDEX(P$876:P911,MATCH($C912,$F$876:$F911,0)),INDEX(P913:P$938,MATCH($C912,$F913:$F$938,0)))","v":0},{"$f":"IF($H912>$C912,INDEX(Q$876:Q911,MATCH($C912,$F$876:$F911,0)),INDEX(Q913:Q$938,MATCH($C912,$F913:$F$938,0)))","v":0},{"$f":"IF($H912>$C912,INDEX(R$876:R911,MATCH($C912,$F$876:$F911,0)),INDEX(R913:R$938,MATCH($C912,$F913:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H912,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":2.3659243989400163},null,{"$f":"IF($H912>$C912,INDEX(V$876:V911,MATCH($C912,$F$876:$F911,0)),INDEX(V913:V$938,MATCH($C912,$F913:$F$938,0)))","v":6.3745584544210698E-2},{"$f":"IF($H912>$C912,INDEX(W$876:W911,MATCH($C912,$F$876:$F911,0)),INDEX(W913:W$938,MATCH($C912,$F913:$F$938,0)))","v":105778.94416084142},{"$f":"IF($H912>$C912,INDEX(X$876:X911,MATCH($C912,$F$876:$F911,0)),INDEX(X913:X$938,MATCH($C912,$F913:$F$938,0)))","v":1500000},{"$f":"IF($H912>$C912,INDEX(Y$876:Y911,MATCH($C912,$F$876:$F911,0)),INDEX(Y913:Y$938,MATCH($C912,$F913:$F$938,0)))","v":0},{"$f":"IF($H912>$C912,INDEX(Z$876:Z911,MATCH($C912,$F$876:$F911,0)),INDEX(Z913:Z$938,MATCH($C912,$F913:$F$938,0)))","v":931960},{"$f":"IF($H912>$C912,INDEX(AA$876:AA911,MATCH($C912,$F$876:$F911,0)),INDEX(AA913:AA$938,MATCH($C912,$F913:$F$938,0)))","v":10.5},{"$f":"IF($H912>$C912,INDEX(AB$876:AB911,MATCH($C912,$F$876:$F911,0)),INDEX(AB913:AB$938,MATCH($C912,$F913:$F$938,0)))","v":2300},{"$f":"IF($H912>$C912,INDEX(AC$876:AC911,MATCH($C912,$F$876:$F911,0)),INDEX(AC913:AC$938,MATCH($C912,$F913:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H912>$C912,INDEX(AH$876:AH911,MATCH($C912,$F$876:$F911,0)),INDEX(AH913:AH$938,MATCH($C912,$F913:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H912>$C912,INDEX(AI$876:AI911,MATCH($C912,$F$876:$F911,0)),INDEX(AI913:AI$938,MATCH($C912,$F913:$F$938,0)))","v":1},{"$f":"IF($H912>$C912,INDEX(AJ$876:AJ911,MATCH($C912,$F$876:$F911,0)),INDEX(AJ913:AJ$938,MATCH($C912,$F913:$F$938,0)))","v":0},{"$f":"IF($H912>$C912,INDEX(AK$876:AK911,MATCH($C912,$F$876:$F911,0)),INDEX(AK913:AK$938,MATCH($C912,$F913:$F$938,0)))","v":0},{"$f":"IF($H912>$C912,INDEX(AL$876:AL911,MATCH($C912,$F$876:$F911,0)),INDEX(AL913:AL$938,MATCH($C912,$F913:$F$938,0)))","v":0.35383439285426893},{"$f":"IF($H912>$C912,INDEX(AM$876:AM911,MATCH($C912,$F$876:$F911,0)),INDEX(AM913:AM$938,MATCH($C912,$F913:$F$938,0)))","v":0.78016033282369035},{"$f":"IF($H912>$C912,INDEX(AN$876:AN911,MATCH($C912,$F$876:$F911,0)),INDEX(AN913:AN$938,MATCH($C912,$F913:$F$938,0)))","v":260.82},null,{"$f":"IF($H912>$C912,INDEX(AP$876:AP911,MATCH($C912,$F$876:$F911,0)),INDEX(AP913:AP$938,MATCH($C912,$F913:$F$938,0)))","v":0},{"$f":"IF($H912>$C912,INDEX(AQ$876:AQ911,MATCH($C912,$F$876:$F911,0)),INDEX(AQ913:AQ$938,MATCH($C912,$F913:$F$938,0)))","v":2514},{"$f":"IF($H912>$C912,INDEX(AR$876:AR911,MATCH($C912,$F$876:$F911,0)),INDEX(AR913:AR$938,MATCH($C912,$F913:$F$938,0)))","v":9318},{"$f":"IF($H912>$C912,INDEX(AS$876:AS911,MATCH($C912,$F$876:$F911,0)),INDEX(AS913:AS$938,MATCH($C912,$F913:$F$938,0)))","v":0},{"$f":"IF($H912>$C912,INDEX(AT$876:AT911,MATCH($C912,$F$876:$F911,0)),INDEX(AT913:AT$938,MATCH($C912,$F913:$F$938,0)))","v":94478.498823139802},{"$f":"IF($H912>$C912,INDEX(AU$876:AU911,MATCH($C912,$F$876:$F911,0)),INDEX(AU913:AU$938,MATCH($C912,$F913:$F$938,0)))","v":0.6},{"$f":"IF($H912>$C912,INDEX(AV$876:AV911,MATCH($C912,$F$876:$F911,0)),INDEX(AV913:AV$938,MATCH($C912,$F913:$F$938,0)))","v":119426},{"$f":"IF($H912>$C912,INDEX(AW$876:AW911,MATCH($C912,$F$876:$F911,0)),INDEX(AW913:AW$938,MATCH($C912,$F913:$F$938,0)))","v":3869},{"$f":"IF($H912>$C912,INDEX(AX$876:AX911,MATCH($C912,$F$876:$F911,0)),INDEX(AX913:AX$938,MATCH($C912,$F913:$F$938,0)))","v":0.2},{"$f":"IF($H912>$C912,INDEX(AY$876:AY911,MATCH($C912,$F$876:$F911,0)),INDEX(AY913:AY$938,MATCH($C912,$F913:$F$938,0)))","v":24},{"$f":"IF($H912>$C912,INDEX(AZ$876:AZ911,MATCH($C912,$F$876:$F911,0)),INDEX(AZ913:AZ$938,MATCH($C912,$F913:$F$938,0)))","v":200000},null,{"$f":"IF($H912>$C912,INDEX(BB$876:BB911,MATCH($C912,$F$876:$F911,0)),INDEX(BB913:BB$938,MATCH($C912,$F913:$F$938,0)))","v":105778.94416084142},{"$f":"IF($H912>$C912,INDEX(BC$876:BC911,MATCH($C912,$F$876:$F911,0)),INDEX(BC913:BC$938,MATCH($C912,$F913:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H912>$C912,INDEX(BD$876:BD911,MATCH($C912,$F$876:$F911,0)),INDEX(BD913:BD$938,MATCH($C912,$F913:$F$938,0)))","v":2400},{"$f":"IF($H912>$C912,INDEX(BE$876:BE911,MATCH($C912,$F$876:$F911,0)),INDEX(BE913:BE$938,MATCH($C912,$F913:$F$938,0)))","v":3},{"$f":"IF($H912>$C912,INDEX(BF$876:BF911,MATCH($C912,$F$876:$F911,0)),INDEX(BF913:BF$938,MATCH($C912,$F913:$F$938,0)))","v":1},{"$f":"IF($H912>$C912,INDEX(BG$876:BG911,MATCH($C912,$F$876:$F911,0)),INDEX(BG913:BG$938,MATCH($C912,$F913:$F$938,0)))","v":9600},{"$f":"IF($H912>$C912,INDEX(BH$876:BH911,MATCH($C912,$F$876:$F911,0)),INDEX(BH913:BH$938,MATCH($C912,$F913:$F$938,0)))","v":2},{"$f":"IF($H912>$C912,INDEX(BI$876:BI911,MATCH($C912,$F$876:$F911,0)),INDEX(BI913:BI$938,MATCH($C912,$F913:$F$938,0)))","v":1},{"$f":"IF($H912>$C912,INDEX(BJ$876:BJ911,MATCH($C912,$F$876:$F911,0)),INDEX(BJ913:BJ$938,MATCH($C912,$F913:$F$938,0)))","v":94478.498823139802},null,{"$f":"IF($H912>$C912,INDEX(BL$876:BL911,MATCH($C912,$F$876:$F911,0)),INDEX(BL913:BL$938,MATCH($C912,$F913:$F$938,0)))","v":1},null,{"$f":"IF($H912>$C912,INDEX(BN$876:BN911,MATCH($C912,$F$876:$F911,0)),INDEX(BN913:BN$938,MATCH($C912,$F913:$F$938,0)))","v":37428.228483916937},{"$f":"IF($H912>$C912,INDEX(BO$876:BO911,MATCH($C912,$F$876:$F911,0)),INDEX(BO913:BO$938,MATCH($C912,$F913:$F$938,0)))","v":177748.9003700414}]
[null,12.2,10.199999999999999,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H913)),ABS($E$876:$E$938-H913),0))","v":10},0,0,0,12,12,{"$f":"IF($H913>$C913,INDEX(J$876:J912,MATCH($C913,$F$876:$F912,0)),INDEX(J914:J$938,MATCH($C913,$F914:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H913>$C913,INDEX(K$876:K912,MATCH($C913,$F$876:$F912,0)),INDEX(K914:K$938,MATCH($C913,$F914:$F$938,0)))","v":"Man"},{"$f":"IF($H913>$C913,INDEX(L$876:L912,MATCH($C913,$F$876:$F912,0)),INDEX(L914:L$938,MATCH($C913,$F914:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H913>$C913,INDEX(M$876:M912,MATCH($C913,$F$876:$F912,0)),INDEX(M914:M$938,MATCH($C913,$F914:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H913>$C913,INDEX(N$876:N912,MATCH($C913,$F$876:$F912,0)),INDEX(N914:N$938,MATCH($C913,$F914:$F$938,0)))","v":2011},2009,{"$f":"IF($H913>$C913,INDEX(P$876:P912,MATCH($C913,$F$876:$F912,0)),INDEX(P914:P$938,MATCH($C913,$F914:$F$938,0)))","v":0},{"$f":"IF($H913>$C913,INDEX(Q$876:Q912,MATCH($C913,$F$876:$F912,0)),INDEX(Q914:Q$938,MATCH($C913,$F914:$F$938,0)))","v":0},{"$f":"IF($H913>$C913,INDEX(R$876:R912,MATCH($C913,$F$876:$F912,0)),INDEX(R914:R$938,MATCH($C913,$F914:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H913,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":2.3659243989400163},null,{"$f":"IF($H913>$C913,INDEX(V$876:V912,MATCH($C913,$F$876:$F912,0)),INDEX(V914:V$938,MATCH($C913,$F914:$F$938,0)))","v":6.2976469823135262E-2},{"$f":"IF($H913>$C913,INDEX(W$876:W912,MATCH($C913,$F$876:$F912,0)),INDEX(W914:W$938,MATCH($C913,$F914:$F$938,0)))","v":126896.11260640049},{"$f":"IF($H913>$C913,INDEX(X$876:X912,MATCH($C913,$F$876:$F912,0)),INDEX(X914:X$938,MATCH($C913,$F914:$F$938,0)))","v":1500000},{"$f":"IF($H913>$C913,INDEX(Y$876:Y912,MATCH($C913,$F$876:$F912,0)),INDEX(Y914:Y$938,MATCH($C913,$F914:$F$938,0)))","v":0},{"$f":"IF($H913>$C913,INDEX(Z$876:Z912,MATCH($C913,$F$876:$F912,0)),INDEX(Z914:Z$938,MATCH($C913,$F914:$F$938,0)))","v":931960},{"$f":"IF($H913>$C913,INDEX(AA$876:AA912,MATCH($C913,$F$876:$F912,0)),INDEX(AA914:AA$938,MATCH($C913,$F914:$F$938,0)))","v":10.5},{"$f":"IF($H913>$C913,INDEX(AB$876:AB912,MATCH($C913,$F$876:$F912,0)),INDEX(AB914:AB$938,MATCH($C913,$F914:$F$938,0)))","v":2300},{"$f":"IF($H913>$C913,INDEX(AC$876:AC912,MATCH($C913,$F$876:$F912,0)),INDEX(AC914:AC$938,MATCH($C913,$F914:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H913>$C913,INDEX(AH$876:AH912,MATCH($C913,$F$876:$F912,0)),INDEX(AH914:AH$938,MATCH($C913,$F914:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H913>$C913,INDEX(AI$876:AI912,MATCH($C913,$F$876:$F912,0)),INDEX(AI914:AI$938,MATCH($C913,$F914:$F$938,0)))","v":1},{"$f":"IF($H913>$C913,INDEX(AJ$876:AJ912,MATCH($C913,$F$876:$F912,0)),INDEX(AJ914:AJ$938,MATCH($C913,$F914:$F$938,0)))","v":0},{"$f":"IF($H913>$C913,INDEX(AK$876:AK912,MATCH($C913,$F$876:$F912,0)),INDEX(AK914:AK$938,MATCH($C913,$F914:$F$938,0)))","v":0},{"$f":"IF($H913>$C913,INDEX(AL$876:AL912,MATCH($C913,$F$876:$F912,0)),INDEX(AL914:AL$938,MATCH($C913,$F914:$F$938,0)))","v":0.35383439285426893},{"$f":"IF($H913>$C913,INDEX(AM$876:AM912,MATCH($C913,$F$876:$F912,0)),INDEX(AM914:AM$938,MATCH($C913,$F914:$F$938,0)))","v":0.78016033282369035},{"$f":"IF($H913>$C913,INDEX(AN$876:AN912,MATCH($C913,$F$876:$F912,0)),INDEX(AN914:AN$938,MATCH($C913,$F914:$F$938,0)))","v":260.82},null,{"$f":"IF($H913>$C913,INDEX(AP$876:AP912,MATCH($C913,$F$876:$F912,0)),INDEX(AP914:AP$938,MATCH($C913,$F914:$F$938,0)))","v":0},{"$f":"IF($H913>$C913,INDEX(AQ$876:AQ912,MATCH($C913,$F$876:$F912,0)),INDEX(AQ914:AQ$938,MATCH($C913,$F914:$F$938,0)))","v":2514},{"$f":"IF($H913>$C913,INDEX(AR$876:AR912,MATCH($C913,$F$876:$F912,0)),INDEX(AR914:AR$938,MATCH($C913,$F914:$F$938,0)))","v":9318},{"$f":"IF($H913>$C913,INDEX(AS$876:AS912,MATCH($C913,$F$876:$F912,0)),INDEX(AS914:AS$938,MATCH($C913,$F914:$F$938,0)))","v":0},{"$f":"IF($H913>$C913,INDEX(AT$876:AT912,MATCH($C913,$F$876:$F912,0)),INDEX(AT914:AT$938,MATCH($C913,$F914:$F$938,0)))","v":108069.34280985106},{"$f":"IF($H913>$C913,INDEX(AU$876:AU912,MATCH($C913,$F$876:$F912,0)),INDEX(AU914:AU$938,MATCH($C913,$F914:$F$938,0)))","v":0.6},{"$f":"IF($H913>$C913,INDEX(AV$876:AV912,MATCH($C913,$F$876:$F912,0)),INDEX(AV914:AV$938,MATCH($C913,$F914:$F$938,0)))","v":119426},{"$f":"IF($H913>$C913,INDEX(AW$876:AW912,MATCH($C913,$F$876:$F912,0)),INDEX(AW914:AW$938,MATCH($C913,$F914:$F$938,0)))","v":3869},{"$f":"IF($H913>$C913,INDEX(AX$876:AX912,MATCH($C913,$F$876:$F912,0)),INDEX(AX914:AX$938,MATCH($C913,$F914:$F$938,0)))","v":0.2},{"$f":"IF($H913>$C913,INDEX(AY$876:AY912,MATCH($C913,$F$876:$F912,0)),INDEX(AY914:AY$938,MATCH($C913,$F914:$F$938,0)))","v":24},{"$f":"IF($H913>$C913,INDEX(AZ$876:AZ912,MATCH($C913,$F$876:$F912,0)),INDEX(AZ914:AZ$938,MATCH($C913,$F914:$F$938,0)))","v":200000},null,{"$f":"IF($H913>$C913,INDEX(BB$876:BB912,MATCH($C913,$F$876:$F912,0)),INDEX(BB914:BB$938,MATCH($C913,$F914:$F$938,0)))","v":126896.11260640049},{"$f":"IF($H913>$C913,INDEX(BC$876:BC912,MATCH($C913,$F$876:$F912,0)),INDEX(BC914:BC$938,MATCH($C913,$F914:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H913>$C913,INDEX(BD$876:BD912,MATCH($C913,$F$876:$F912,0)),INDEX(BD914:BD$938,MATCH($C913,$F914:$F$938,0)))","v":2400},{"$f":"IF($H913>$C913,INDEX(BE$876:BE912,MATCH($C913,$F$876:$F912,0)),INDEX(BE914:BE$938,MATCH($C913,$F914:$F$938,0)))","v":3},{"$f":"IF($H913>$C913,INDEX(BF$876:BF912,MATCH($C913,$F$876:$F912,0)),INDEX(BF914:BF$938,MATCH($C913,$F914:$F$938,0)))","v":1},{"$f":"IF($H913>$C913,INDEX(BG$876:BG912,MATCH($C913,$F$876:$F912,0)),INDEX(BG914:BG$938,MATCH($C913,$F914:$F$938,0)))","v":9600},{"$f":"IF($H913>$C913,INDEX(BH$876:BH912,MATCH($C913,$F$876:$F912,0)),INDEX(BH914:BH$938,MATCH($C913,$F914:$F$938,0)))","v":2},{"$f":"IF($H913>$C913,INDEX(BI$876:BI912,MATCH($C913,$F$876:$F912,0)),INDEX(BI914:BI$938,MATCH($C913,$F914:$F$938,0)))","v":1},{"$f":"IF($H913>$C913,INDEX(BJ$876:BJ912,MATCH($C913,$F$876:$F912,0)),INDEX(BJ914:BJ$938,MATCH($C913,$F914:$F$938,0)))","v":108069.34280985106},null,{"$f":"IF($H913>$C913,INDEX(BL$876:BL912,MATCH($C913,$F$876:$F912,0)),INDEX(BL914:BL$938,MATCH($C913,$F914:$F$938,0)))","v":1},null,{"$f":"IF($H913>$C913,INDEX(BN$876:BN912,MATCH($C913,$F$876:$F912,0)),INDEX(BN914:BN$938,MATCH($C913,$F914:$F$938,0)))","v":44900.208959652657},{"$f":"IF($H913>$C913,INDEX(BO$876:BO912,MATCH($C913,$F$876:$F912,0)),INDEX(BO914:BO$938,MATCH($C913,$F914:$F$938,0)))","v":177748.9003700414}]
[null,12.3,10.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H914)),ABS($E$876:$E$938-H914),0))","v":10},0,0,0,12,12,{"$f":"IF($H914>$C914,INDEX(J$876:J913,MATCH($C914,$F$876:$F913,0)),INDEX(J915:J$938,MATCH($C914,$F915:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H914>$C914,INDEX(K$876:K913,MATCH($C914,$F$876:$F913,0)),INDEX(K915:K$938,MATCH($C914,$F915:$F$938,0)))","v":"Scania"},{"$f":"IF($H914>$C914,INDEX(L$876:L913,MATCH($C914,$F$876:$F913,0)),INDEX(L915:L$938,MATCH($C914,$F915:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H914>$C914,INDEX(M$876:M913,MATCH($C914,$F$876:$F913,0)),INDEX(M915:M$938,MATCH($C914,$F915:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H914>$C914,INDEX(N$876:N913,MATCH($C914,$F$876:$F913,0)),INDEX(N915:N$938,MATCH($C914,$F915:$F$938,0)))","v":2011},2009,{"$f":"IF($H914>$C914,INDEX(P$876:P913,MATCH($C914,$F$876:$F913,0)),INDEX(P915:P$938,MATCH($C914,$F915:$F$938,0)))","v":0},{"$f":"IF($H914>$C914,INDEX(Q$876:Q913,MATCH($C914,$F$876:$F913,0)),INDEX(Q915:Q$938,MATCH($C914,$F915:$F$938,0)))","v":0},{"$f":"IF($H914>$C914,INDEX(R$876:R913,MATCH($C914,$F$876:$F913,0)),INDEX(R915:R$938,MATCH($C914,$F915:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H914,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":2.3659243989400163},null,{"$f":"IF($H914>$C914,INDEX(V$876:V913,MATCH($C914,$F$876:$F913,0)),INDEX(V915:V$938,MATCH($C914,$F915:$F$938,0)))","v":5.7220594578221921E-2},{"$f":"IF($H914>$C914,INDEX(W$876:W913,MATCH($C914,$F$876:$F913,0)),INDEX(W915:W$938,MATCH($C914,$F915:$F$938,0)))","v":94951.424824444315},{"$f":"IF($H914>$C914,INDEX(X$876:X913,MATCH($C914,$F$876:$F913,0)),INDEX(X915:X$938,MATCH($C914,$F915:$F$938,0)))","v":1500000},{"$f":"IF($H914>$C914,INDEX(Y$876:Y913,MATCH($C914,$F$876:$F913,0)),INDEX(Y915:Y$938,MATCH($C914,$F915:$F$938,0)))","v":0},{"$f":"IF($H914>$C914,INDEX(Z$876:Z913,MATCH($C914,$F$876:$F913,0)),INDEX(Z915:Z$938,MATCH($C914,$F915:$F$938,0)))","v":931960},{"$f":"IF($H914>$C914,INDEX(AA$876:AA913,MATCH($C914,$F$876:$F913,0)),INDEX(AA915:AA$938,MATCH($C914,$F915:$F$938,0)))","v":10.5},{"$f":"IF($H914>$C914,INDEX(AB$876:AB913,MATCH($C914,$F$876:$F913,0)),INDEX(AB915:AB$938,MATCH($C914,$F915:$F$938,0)))","v":2300},{"$f":"IF($H914>$C914,INDEX(AC$876:AC913,MATCH($C914,$F$876:$F913,0)),INDEX(AC915:AC$938,MATCH($C914,$F915:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H914>$C914,INDEX(AH$876:AH913,MATCH($C914,$F$876:$F913,0)),INDEX(AH915:AH$938,MATCH($C914,$F915:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H914>$C914,INDEX(AI$876:AI913,MATCH($C914,$F$876:$F913,0)),INDEX(AI915:AI$938,MATCH($C914,$F915:$F$938,0)))","v":1},{"$f":"IF($H914>$C914,INDEX(AJ$876:AJ913,MATCH($C914,$F$876:$F913,0)),INDEX(AJ915:AJ$938,MATCH($C914,$F915:$F$938,0)))","v":0},{"$f":"IF($H914>$C914,INDEX(AK$876:AK913,MATCH($C914,$F$876:$F913,0)),INDEX(AK915:AK$938,MATCH($C914,$F915:$F$938,0)))","v":0},{"$f":"IF($H914>$C914,INDEX(AL$876:AL913,MATCH($C914,$F$876:$F913,0)),INDEX(AL915:AL$938,MATCH($C914,$F915:$F$938,0)))","v":0.35383439285426893},{"$f":"IF($H914>$C914,INDEX(AM$876:AM913,MATCH($C914,$F$876:$F913,0)),INDEX(AM915:AM$938,MATCH($C914,$F915:$F$938,0)))","v":0.78016033282369035},{"$f":"IF($H914>$C914,INDEX(AN$876:AN913,MATCH($C914,$F$876:$F913,0)),INDEX(AN915:AN$938,MATCH($C914,$F915:$F$938,0)))","v":260.82},null,{"$f":"IF($H914>$C914,INDEX(AP$876:AP913,MATCH($C914,$F$876:$F913,0)),INDEX(AP915:AP$938,MATCH($C914,$F915:$F$938,0)))","v":0},{"$f":"IF($H914>$C914,INDEX(AQ$876:AQ913,MATCH($C914,$F$876:$F913,0)),INDEX(AQ915:AQ$938,MATCH($C914,$F915:$F$938,0)))","v":2514},{"$f":"IF($H914>$C914,INDEX(AR$876:AR913,MATCH($C914,$F$876:$F913,0)),INDEX(AR915:AR$938,MATCH($C914,$F915:$F$938,0)))","v":9318},{"$f":"IF($H914>$C914,INDEX(AS$876:AS913,MATCH($C914,$F$876:$F913,0)),INDEX(AS915:AS$938,MATCH($C914,$F915:$F$938,0)))","v":0},{"$f":"IF($H914>$C914,INDEX(AT$876:AT913,MATCH($C914,$F$876:$F913,0)),INDEX(AT915:AT$938,MATCH($C914,$F915:$F$938,0)))","v":87509.992299954902},{"$f":"IF($H914>$C914,INDEX(AU$876:AU913,MATCH($C914,$F$876:$F913,0)),INDEX(AU915:AU$938,MATCH($C914,$F915:$F$938,0)))","v":0.6},{"$f":"IF($H914>$C914,INDEX(AV$876:AV913,MATCH($C914,$F$876:$F913,0)),INDEX(AV915:AV$938,MATCH($C914,$F915:$F$938,0)))","v":119426},{"$f":"IF($H914>$C914,INDEX(AW$876:AW913,MATCH($C914,$F$876:$F913,0)),INDEX(AW915:AW$938,MATCH($C914,$F915:$F$938,0)))","v":3869},{"$f":"IF($H914>$C914,INDEX(AX$876:AX913,MATCH($C914,$F$876:$F913,0)),INDEX(AX915:AX$938,MATCH($C914,$F915:$F$938,0)))","v":0.2},{"$f":"IF($H914>$C914,INDEX(AY$876:AY913,MATCH($C914,$F$876:$F913,0)),INDEX(AY915:AY$938,MATCH($C914,$F915:$F$938,0)))","v":24},{"$f":"IF($H914>$C914,INDEX(AZ$876:AZ913,MATCH($C914,$F$876:$F913,0)),INDEX(AZ915:AZ$938,MATCH($C914,$F915:$F$938,0)))","v":200000},null,{"$f":"IF($H914>$C914,INDEX(BB$876:BB913,MATCH($C914,$F$876:$F913,0)),INDEX(BB915:BB$938,MATCH($C914,$F915:$F$938,0)))","v":94951.424824444315},{"$f":"IF($H914>$C914,INDEX(BC$876:BC913,MATCH($C914,$F$876:$F913,0)),INDEX(BC915:BC$938,MATCH($C914,$F915:$F$938,0)))","v":0.64359215686274507},{"$f":"IF($H914>$C914,INDEX(BD$876:BD913,MATCH($C914,$F$876:$F913,0)),INDEX(BD915:BD$938,MATCH($C914,$F915:$F$938,0)))","v":2400},{"$f":"IF($H914>$C914,INDEX(BE$876:BE913,MATCH($C914,$F$876:$F913,0)),INDEX(BE915:BE$938,MATCH($C914,$F915:$F$938,0)))","v":3},{"$f":"IF($H914>$C914,INDEX(BF$876:BF913,MATCH($C914,$F$876:$F913,0)),INDEX(BF915:BF$938,MATCH($C914,$F915:$F$938,0)))","v":1},{"$f":"IF($H914>$C914,INDEX(BG$876:BG913,MATCH($C914,$F$876:$F913,0)),INDEX(BG915:BG$938,MATCH($C914,$F915:$F$938,0)))","v":9600},{"$f":"IF($H914>$C914,INDEX(BH$876:BH913,MATCH($C914,$F$876:$F913,0)),INDEX(BH915:BH$938,MATCH($C914,$F915:$F$938,0)))","v":2},{"$f":"IF($H914>$C914,INDEX(BI$876:BI913,MATCH($C914,$F$876:$F913,0)),INDEX(BI915:BI$938,MATCH($C914,$F915:$F$938,0)))","v":1},{"$f":"IF($H914>$C914,INDEX(BJ$876:BJ913,MATCH($C914,$F$876:$F913,0)),INDEX(BJ915:BJ$938,MATCH($C914,$F915:$F$938,0)))","v":87509.992299954902},null,{"$f":"IF($H914>$C914,INDEX(BL$876:BL913,MATCH($C914,$F$876:$F913,0)),INDEX(BL915:BL$938,MATCH($C914,$F915:$F$938,0)))","v":1},null,{"$f":"IF($H914>$C914,INDEX(BN$876:BN913,MATCH($C914,$F$876:$F913,0)),INDEX(BN915:BN$938,MATCH($C914,$F915:$F$938,0)))","v":33597.079753405014},{"$f":"IF($H914>$C914,INDEX(BO$876:BO913,MATCH($C914,$F$876:$F913,0)),INDEX(BO915:BO$938,MATCH($C914,$F915:$F$938,0)))","v":177748.9003700414}]
[null,13.1,14.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H915)),ABS($E$876:$E$938-H915),0))","v":14},0,0,0,13,13,{"$f":"IF($H915>$C915,INDEX(J$876:J914,MATCH($C915,$F$876:$F914,0)),INDEX(J916:J$938,MATCH($C915,$F916:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H915>$C915,INDEX(K$876:K914,MATCH($C915,$F$876:$F914,0)),INDEX(K916:K$938,MATCH($C915,$F916:$F$938,0)))","v":"Volvo"},{"$f":"IF($H915>$C915,INDEX(L$876:L914,MATCH($C915,$F$876:$F914,0)),INDEX(L916:L$938,MATCH($C915,$F916:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H915>$C915,INDEX(M$876:M914,MATCH($C915,$F$876:$F914,0)),INDEX(M916:M$938,MATCH($C915,$F916:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H915>$C915,INDEX(N$876:N914,MATCH($C915,$F$876:$F914,0)),INDEX(N916:N$938,MATCH($C915,$F916:$F$938,0)))","v":2007},2008,{"$f":"IF($H915>$C915,INDEX(P$876:P914,MATCH($C915,$F$876:$F914,0)),INDEX(P916:P$938,MATCH($C915,$F916:$F$938,0)))","v":0},{"$f":"IF($H915>$C915,INDEX(Q$876:Q914,MATCH($C915,$F$876:$F914,0)),INDEX(Q916:Q$938,MATCH($C915,$F916:$F$938,0)))","v":0},{"$f":"IF($H915>$C915,INDEX(R$876:R914,MATCH($C915,$F$876:$F914,0)),INDEX(R916:R$938,MATCH($C915,$F916:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H915,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":3.5861605032618855},null,{"$f":"IF($H915>$C915,INDEX(V$876:V914,MATCH($C915,$F$876:$F914,0)),INDEX(V916:V$938,MATCH($C915,$F916:$F$938,0)))","v":6.0575551379099972E-2},{"$f":"IF($H915>$C915,INDEX(W$876:W914,MATCH($C915,$F$876:$F914,0)),INDEX(W916:W$938,MATCH($C915,$F916:$F$938,0)))","v":88387.057963341518},{"$f":"IF($H915>$C915,INDEX(X$876:X914,MATCH($C915,$F$876:$F914,0)),INDEX(X916:X$938,MATCH($C915,$F916:$F$938,0)))","v":1500000},{"$f":"IF($H915>$C915,INDEX(Y$876:Y914,MATCH($C915,$F$876:$F914,0)),INDEX(Y916:Y$938,MATCH($C915,$F916:$F$938,0)))","v":0},{"$f":"IF($H915>$C915,INDEX(Z$876:Z914,MATCH($C915,$F$876:$F914,0)),INDEX(Z916:Z$938,MATCH($C915,$F916:$F$938,0)))","v":931960},{"$f":"IF($H915>$C915,INDEX(AA$876:AA914,MATCH($C915,$F$876:$F914,0)),INDEX(AA916:AA$938,MATCH($C915,$F916:$F$938,0)))","v":10.5},{"$f":"IF($H915>$C915,INDEX(AB$876:AB914,MATCH($C915,$F$876:$F914,0)),INDEX(AB916:AB$938,MATCH($C915,$F916:$F$938,0)))","v":2300},{"$f":"IF($H915>$C915,INDEX(AC$876:AC914,MATCH($C915,$F$876:$F914,0)),INDEX(AC916:AC$938,MATCH($C915,$F916:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H915>$C915,INDEX(AH$876:AH914,MATCH($C915,$F$876:$F914,0)),INDEX(AH916:AH$938,MATCH($C915,$F916:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H915>$C915,INDEX(AI$876:AI914,MATCH($C915,$F$876:$F914,0)),INDEX(AI916:AI$938,MATCH($C915,$F916:$F$938,0)))","v":1},{"$f":"IF($H915>$C915,INDEX(AJ$876:AJ914,MATCH($C915,$F$876:$F914,0)),INDEX(AJ916:AJ$938,MATCH($C915,$F916:$F$938,0)))","v":0},{"$f":"IF($H915>$C915,INDEX(AK$876:AK914,MATCH($C915,$F$876:$F914,0)),INDEX(AK916:AK$938,MATCH($C915,$F916:$F$938,0)))","v":0},{"$f":"IF($H915>$C915,INDEX(AL$876:AL914,MATCH($C915,$F$876:$F914,0)),INDEX(AL916:AL$938,MATCH($C915,$F916:$F$938,0)))","v":0.1937555323086827},{"$f":"IF($H915>$C915,INDEX(AM$876:AM914,MATCH($C915,$F$876:$F914,0)),INDEX(AM916:AM$938,MATCH($C915,$F916:$F$938,0)))","v":0.87961839607306669},{"$f":"IF($H915>$C915,INDEX(AN$876:AN914,MATCH($C915,$F$876:$F914,0)),INDEX(AN916:AN$938,MATCH($C915,$F916:$F$938,0)))","v":260.82},null,{"$f":"IF($H915>$C915,INDEX(AP$876:AP914,MATCH($C915,$F$876:$F914,0)),INDEX(AP916:AP$938,MATCH($C915,$F916:$F$938,0)))","v":0},{"$f":"IF($H915>$C915,INDEX(AQ$876:AQ914,MATCH($C915,$F$876:$F914,0)),INDEX(AQ916:AQ$938,MATCH($C915,$F916:$F$938,0)))","v":2514},{"$f":"IF($H915>$C915,INDEX(AR$876:AR914,MATCH($C915,$F$876:$F914,0)),INDEX(AR916:AR$938,MATCH($C915,$F916:$F$938,0)))","v":9318},{"$f":"IF($H915>$C915,INDEX(AS$876:AS914,MATCH($C915,$F$876:$F914,0)),INDEX(AS916:AS$938,MATCH($C915,$F916:$F$938,0)))","v":0},{"$f":"IF($H915>$C915,INDEX(AT$876:AT914,MATCH($C915,$F$876:$F914,0)),INDEX(AT916:AT$938,MATCH($C915,$F916:$F$938,0)))","v":95544.337128400657},{"$f":"IF($H915>$C915,INDEX(AU$876:AU914,MATCH($C915,$F$876:$F914,0)),INDEX(AU916:AU$938,MATCH($C915,$F916:$F$938,0)))","v":0.6},{"$f":"IF($H915>$C915,INDEX(AV$876:AV914,MATCH($C915,$F$876:$F914,0)),INDEX(AV916:AV$938,MATCH($C915,$F916:$F$938,0)))","v":119426},{"$f":"IF($H915>$C915,INDEX(AW$876:AW914,MATCH($C915,$F$876:$F914,0)),INDEX(AW916:AW$938,MATCH($C915,$F916:$F$938,0)))","v":3869},{"$f":"IF($H915>$C915,INDEX(AX$876:AX914,MATCH($C915,$F$876:$F914,0)),INDEX(AX916:AX$938,MATCH($C915,$F916:$F$938,0)))","v":0.2},{"$f":"IF($H915>$C915,INDEX(AY$876:AY914,MATCH($C915,$F$876:$F914,0)),INDEX(AY916:AY$938,MATCH($C915,$F916:$F$938,0)))","v":24},{"$f":"IF($H915>$C915,INDEX(AZ$876:AZ914,MATCH($C915,$F$876:$F914,0)),INDEX(AZ916:AZ$938,MATCH($C915,$F916:$F$938,0)))","v":200000},null,{"$f":"IF($H915>$C915,INDEX(BB$876:BB914,MATCH($C915,$F$876:$F914,0)),INDEX(BB916:BB$938,MATCH($C915,$F916:$F$938,0)))","v":88387.057963341518},{"$f":"IF($H915>$C915,INDEX(BC$876:BC914,MATCH($C915,$F$876:$F914,0)),INDEX(BC916:BC$938,MATCH($C915,$F916:$F$938,0)))","v":0.78229028911764698},{"$f":"IF($H915>$C915,INDEX(BD$876:BD914,MATCH($C915,$F$876:$F914,0)),INDEX(BD916:BD$938,MATCH($C915,$F916:$F$938,0)))","v":2400},{"$f":"IF($H915>$C915,INDEX(BE$876:BE914,MATCH($C915,$F$876:$F914,0)),INDEX(BE916:BE$938,MATCH($C915,$F916:$F$938,0)))","v":3},{"$f":"IF($H915>$C915,INDEX(BF$876:BF914,MATCH($C915,$F$876:$F914,0)),INDEX(BF916:BF$938,MATCH($C915,$F916:$F$938,0)))","v":1},{"$f":"IF($H915>$C915,INDEX(BG$876:BG914,MATCH($C915,$F$876:$F914,0)),INDEX(BG916:BG$938,MATCH($C915,$F916:$F$938,0)))","v":9600},{"$f":"IF($H915>$C915,INDEX(BH$876:BH914,MATCH($C915,$F$876:$F914,0)),INDEX(BH916:BH$938,MATCH($C915,$F916:$F$938,0)))","v":2},{"$f":"IF($H915>$C915,INDEX(BI$876:BI914,MATCH($C915,$F$876:$F914,0)),INDEX(BI916:BI$938,MATCH($C915,$F916:$F$938,0)))","v":1},{"$f":"IF($H915>$C915,INDEX(BJ$876:BJ914,MATCH($C915,$F$876:$F914,0)),INDEX(BJ916:BJ$938,MATCH($C915,$F916:$F$938,0)))","v":95544.337128400657},null,{"$f":"IF($H915>$C915,INDEX(BL$876:BL914,MATCH($C915,$F$876:$F914,0)),INDEX(BL916:BL$938,MATCH($C915,$F916:$F$938,0)))","v":1},null,{"$f":"IF($H915>$C915,INDEX(BN$876:BN914,MATCH($C915,$F$876:$F914,0)),INDEX(BN916:BN$938,MATCH($C915,$F916:$F$938,0)))","v":17125.481464885626},{"$f":"IF($H915>$C915,INDEX(BO$876:BO914,MATCH($C915,$F$876:$F914,0)),INDEX(BO916:BO$938,MATCH($C915,$F916:$F$938,0)))","v":177748.9003700414}]
[null,13.2,14.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H916)),ABS($E$876:$E$938-H916),0))","v":14},0,0,0,13,13,{"$f":"IF($H916>$C916,INDEX(J$876:J915,MATCH($C916,$F$876:$F915,0)),INDEX(J917:J$938,MATCH($C916,$F917:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H916>$C916,INDEX(K$876:K915,MATCH($C916,$F$876:$F915,0)),INDEX(K917:K$938,MATCH($C916,$F917:$F$938,0)))","v":"Man"},{"$f":"IF($H916>$C916,INDEX(L$876:L915,MATCH($C916,$F$876:$F915,0)),INDEX(L917:L$938,MATCH($C916,$F917:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H916>$C916,INDEX(M$876:M915,MATCH($C916,$F$876:$F915,0)),INDEX(M917:M$938,MATCH($C916,$F917:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H916>$C916,INDEX(N$876:N915,MATCH($C916,$F$876:$F915,0)),INDEX(N917:N$938,MATCH($C916,$F917:$F$938,0)))","v":2007},2008,{"$f":"IF($H916>$C916,INDEX(P$876:P915,MATCH($C916,$F$876:$F915,0)),INDEX(P917:P$938,MATCH($C916,$F917:$F$938,0)))","v":0},{"$f":"IF($H916>$C916,INDEX(Q$876:Q915,MATCH($C916,$F$876:$F915,0)),INDEX(Q917:Q$938,MATCH($C916,$F917:$F$938,0)))","v":0},{"$f":"IF($H916>$C916,INDEX(R$876:R915,MATCH($C916,$F$876:$F915,0)),INDEX(R917:R$938,MATCH($C916,$F917:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H916,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":3.5861605032618855},null,{"$f":"IF($H916>$C916,INDEX(V$876:V915,MATCH($C916,$F$876:$F915,0)),INDEX(V917:V$938,MATCH($C916,$F917:$F$938,0)))","v":5.9731217265161542E-2},{"$f":"IF($H916>$C916,INDEX(W$876:W915,MATCH($C916,$F$876:$F915,0)),INDEX(W917:W$938,MATCH($C916,$F917:$F$938,0)))","v":86410.157194347077},{"$f":"IF($H916>$C916,INDEX(X$876:X915,MATCH($C916,$F$876:$F915,0)),INDEX(X917:X$938,MATCH($C916,$F917:$F$938,0)))","v":1500000},{"$f":"IF($H916>$C916,INDEX(Y$876:Y915,MATCH($C916,$F$876:$F915,0)),INDEX(Y917:Y$938,MATCH($C916,$F917:$F$938,0)))","v":0},{"$f":"IF($H916>$C916,INDEX(Z$876:Z915,MATCH($C916,$F$876:$F915,0)),INDEX(Z917:Z$938,MATCH($C916,$F917:$F$938,0)))","v":931960},{"$f":"IF($H916>$C916,INDEX(AA$876:AA915,MATCH($C916,$F$876:$F915,0)),INDEX(AA917:AA$938,MATCH($C916,$F917:$F$938,0)))","v":10.5},{"$f":"IF($H916>$C916,INDEX(AB$876:AB915,MATCH($C916,$F$876:$F915,0)),INDEX(AB917:AB$938,MATCH($C916,$F917:$F$938,0)))","v":2300},{"$f":"IF($H916>$C916,INDEX(AC$876:AC915,MATCH($C916,$F$876:$F915,0)),INDEX(AC917:AC$938,MATCH($C916,$F917:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H916>$C916,INDEX(AH$876:AH915,MATCH($C916,$F$876:$F915,0)),INDEX(AH917:AH$938,MATCH($C916,$F917:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H916>$C916,INDEX(AI$876:AI915,MATCH($C916,$F$876:$F915,0)),INDEX(AI917:AI$938,MATCH($C916,$F917:$F$938,0)))","v":1},{"$f":"IF($H916>$C916,INDEX(AJ$876:AJ915,MATCH($C916,$F$876:$F915,0)),INDEX(AJ917:AJ$938,MATCH($C916,$F917:$F$938,0)))","v":0},{"$f":"IF($H916>$C916,INDEX(AK$876:AK915,MATCH($C916,$F$876:$F915,0)),INDEX(AK917:AK$938,MATCH($C916,$F917:$F$938,0)))","v":0},{"$f":"IF($H916>$C916,INDEX(AL$876:AL915,MATCH($C916,$F$876:$F915,0)),INDEX(AL917:AL$938,MATCH($C916,$F917:$F$938,0)))","v":0.1937555323086827},{"$f":"IF($H916>$C916,INDEX(AM$876:AM915,MATCH($C916,$F$876:$F915,0)),INDEX(AM917:AM$938,MATCH($C916,$F917:$F$938,0)))","v":0.87961839607306669},{"$f":"IF($H916>$C916,INDEX(AN$876:AN915,MATCH($C916,$F$876:$F915,0)),INDEX(AN917:AN$938,MATCH($C916,$F917:$F$938,0)))","v":260.82},null,{"$f":"IF($H916>$C916,INDEX(AP$876:AP915,MATCH($C916,$F$876:$F915,0)),INDEX(AP917:AP$938,MATCH($C916,$F917:$F$938,0)))","v":0},{"$f":"IF($H916>$C916,INDEX(AQ$876:AQ915,MATCH($C916,$F$876:$F915,0)),INDEX(AQ917:AQ$938,MATCH($C916,$F917:$F$938,0)))","v":2514},{"$f":"IF($H916>$C916,INDEX(AR$876:AR915,MATCH($C916,$F$876:$F915,0)),INDEX(AR917:AR$938,MATCH($C916,$F917:$F$938,0)))","v":9318},{"$f":"IF($H916>$C916,INDEX(AS$876:AS915,MATCH($C916,$F$876:$F915,0)),INDEX(AS917:AS$938,MATCH($C916,$F917:$F$938,0)))","v":0},{"$f":"IF($H916>$C916,INDEX(AT$876:AT915,MATCH($C916,$F$876:$F915,0)),INDEX(AT917:AT$938,MATCH($C916,$F917:$F$938,0)))","v":93997.826854267099},{"$f":"IF($H916>$C916,INDEX(AU$876:AU915,MATCH($C916,$F$876:$F915,0)),INDEX(AU917:AU$938,MATCH($C916,$F917:$F$938,0)))","v":0.6},{"$f":"IF($H916>$C916,INDEX(AV$876:AV915,MATCH($C916,$F$876:$F915,0)),INDEX(AV917:AV$938,MATCH($C916,$F917:$F$938,0)))","v":119426},{"$f":"IF($H916>$C916,INDEX(AW$876:AW915,MATCH($C916,$F$876:$F915,0)),INDEX(AW917:AW$938,MATCH($C916,$F917:$F$938,0)))","v":3869},{"$f":"IF($H916>$C916,INDEX(AX$876:AX915,MATCH($C916,$F$876:$F915,0)),INDEX(AX917:AX$938,MATCH($C916,$F917:$F$938,0)))","v":0.2},{"$f":"IF($H916>$C916,INDEX(AY$876:AY915,MATCH($C916,$F$876:$F915,0)),INDEX(AY917:AY$938,MATCH($C916,$F917:$F$938,0)))","v":24},{"$f":"IF($H916>$C916,INDEX(AZ$876:AZ915,MATCH($C916,$F$876:$F915,0)),INDEX(AZ917:AZ$938,MATCH($C916,$F917:$F$938,0)))","v":200000},null,{"$f":"IF($H916>$C916,INDEX(BB$876:BB915,MATCH($C916,$F$876:$F915,0)),INDEX(BB917:BB$938,MATCH($C916,$F917:$F$938,0)))","v":86410.157194347077},{"$f":"IF($H916>$C916,INDEX(BC$876:BC915,MATCH($C916,$F$876:$F915,0)),INDEX(BC917:BC$938,MATCH($C916,$F917:$F$938,0)))","v":0.78229028911764698},{"$f":"IF($H916>$C916,INDEX(BD$876:BD915,MATCH($C916,$F$876:$F915,0)),INDEX(BD917:BD$938,MATCH($C916,$F917:$F$938,0)))","v":2400},{"$f":"IF($H916>$C916,INDEX(BE$876:BE915,MATCH($C916,$F$876:$F915,0)),INDEX(BE917:BE$938,MATCH($C916,$F917:$F$938,0)))","v":3},{"$f":"IF($H916>$C916,INDEX(BF$876:BF915,MATCH($C916,$F$876:$F915,0)),INDEX(BF917:BF$938,MATCH($C916,$F917:$F$938,0)))","v":1},{"$f":"IF($H916>$C916,INDEX(BG$876:BG915,MATCH($C916,$F$876:$F915,0)),INDEX(BG917:BG$938,MATCH($C916,$F917:$F$938,0)))","v":9600},{"$f":"IF($H916>$C916,INDEX(BH$876:BH915,MATCH($C916,$F$876:$F915,0)),INDEX(BH917:BH$938,MATCH($C916,$F917:$F$938,0)))","v":2},{"$f":"IF($H916>$C916,INDEX(BI$876:BI915,MATCH($C916,$F$876:$F915,0)),INDEX(BI917:BI$938,MATCH($C916,$F917:$F$938,0)))","v":1},{"$f":"IF($H916>$C916,INDEX(BJ$876:BJ915,MATCH($C916,$F$876:$F915,0)),INDEX(BJ917:BJ$938,MATCH($C916,$F917:$F$938,0)))","v":93997.826854267099},null,{"$f":"IF($H916>$C916,INDEX(BL$876:BL915,MATCH($C916,$F$876:$F915,0)),INDEX(BL917:BL$938,MATCH($C916,$F917:$F$938,0)))","v":1},null,{"$f":"IF($H916>$C916,INDEX(BN$876:BN915,MATCH($C916,$F$876:$F915,0)),INDEX(BN917:BN$938,MATCH($C916,$F917:$F$938,0)))","v":16742.446004067664},{"$f":"IF($H916>$C916,INDEX(BO$876:BO915,MATCH($C916,$F$876:$F915,0)),INDEX(BO917:BO$938,MATCH($C916,$F917:$F$938,0)))","v":177748.9003700414}]
[null,13.3,14.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H917)),ABS($E$876:$E$938-H917),0))","v":14},0,0,0,13,13,{"$f":"IF($H917>$C917,INDEX(J$876:J916,MATCH($C917,$F$876:$F916,0)),INDEX(J918:J$938,MATCH($C917,$F918:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H917>$C917,INDEX(K$876:K916,MATCH($C917,$F$876:$F916,0)),INDEX(K918:K$938,MATCH($C917,$F918:$F$938,0)))","v":"Scania"},{"$f":"IF($H917>$C917,INDEX(L$876:L916,MATCH($C917,$F$876:$F916,0)),INDEX(L918:L$938,MATCH($C917,$F918:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H917>$C917,INDEX(M$876:M916,MATCH($C917,$F$876:$F916,0)),INDEX(M918:M$938,MATCH($C917,$F918:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H917>$C917,INDEX(N$876:N916,MATCH($C917,$F$876:$F916,0)),INDEX(N918:N$938,MATCH($C917,$F918:$F$938,0)))","v":2007},2008,{"$f":"IF($H917>$C917,INDEX(P$876:P916,MATCH($C917,$F$876:$F916,0)),INDEX(P918:P$938,MATCH($C917,$F918:$F$938,0)))","v":0},{"$f":"IF($H917>$C917,INDEX(Q$876:Q916,MATCH($C917,$F$876:$F916,0)),INDEX(Q918:Q$938,MATCH($C917,$F918:$F$938,0)))","v":0},{"$f":"IF($H917>$C917,INDEX(R$876:R916,MATCH($C917,$F$876:$F916,0)),INDEX(R918:R$938,MATCH($C917,$F918:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H917,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":3.5861605032618855},null,{"$f":"IF($H917>$C917,INDEX(V$876:V916,MATCH($C917,$F$876:$F916,0)),INDEX(V918:V$938,MATCH($C917,$F918:$F$938,0)))","v":4.2475475224691278E-2},{"$f":"IF($H917>$C917,INDEX(W$876:W916,MATCH($C917,$F$876:$F916,0)),INDEX(W918:W$938,MATCH($C917,$F918:$F$938,0)))","v":87674.578316246523},{"$f":"IF($H917>$C917,INDEX(X$876:X916,MATCH($C917,$F$876:$F916,0)),INDEX(X918:X$938,MATCH($C917,$F918:$F$938,0)))","v":1500000},{"$f":"IF($H917>$C917,INDEX(Y$876:Y916,MATCH($C917,$F$876:$F916,0)),INDEX(Y918:Y$938,MATCH($C917,$F918:$F$938,0)))","v":0},{"$f":"IF($H917>$C917,INDEX(Z$876:Z916,MATCH($C917,$F$876:$F916,0)),INDEX(Z918:Z$938,MATCH($C917,$F918:$F$938,0)))","v":931960},{"$f":"IF($H917>$C917,INDEX(AA$876:AA916,MATCH($C917,$F$876:$F916,0)),INDEX(AA918:AA$938,MATCH($C917,$F918:$F$938,0)))","v":10.5},{"$f":"IF($H917>$C917,INDEX(AB$876:AB916,MATCH($C917,$F$876:$F916,0)),INDEX(AB918:AB$938,MATCH($C917,$F918:$F$938,0)))","v":2300},{"$f":"IF($H917>$C917,INDEX(AC$876:AC916,MATCH($C917,$F$876:$F916,0)),INDEX(AC918:AC$938,MATCH($C917,$F918:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H917>$C917,INDEX(AH$876:AH916,MATCH($C917,$F$876:$F916,0)),INDEX(AH918:AH$938,MATCH($C917,$F918:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H917>$C917,INDEX(AI$876:AI916,MATCH($C917,$F$876:$F916,0)),INDEX(AI918:AI$938,MATCH($C917,$F918:$F$938,0)))","v":1},{"$f":"IF($H917>$C917,INDEX(AJ$876:AJ916,MATCH($C917,$F$876:$F916,0)),INDEX(AJ918:AJ$938,MATCH($C917,$F918:$F$938,0)))","v":0},{"$f":"IF($H917>$C917,INDEX(AK$876:AK916,MATCH($C917,$F$876:$F916,0)),INDEX(AK918:AK$938,MATCH($C917,$F918:$F$938,0)))","v":0},{"$f":"IF($H917>$C917,INDEX(AL$876:AL916,MATCH($C917,$F$876:$F916,0)),INDEX(AL918:AL$938,MATCH($C917,$F918:$F$938,0)))","v":0.1937555323086827},{"$f":"IF($H917>$C917,INDEX(AM$876:AM916,MATCH($C917,$F$876:$F916,0)),INDEX(AM918:AM$938,MATCH($C917,$F918:$F$938,0)))","v":0.87961839607306669},{"$f":"IF($H917>$C917,INDEX(AN$876:AN916,MATCH($C917,$F$876:$F916,0)),INDEX(AN918:AN$938,MATCH($C917,$F918:$F$938,0)))","v":260.82},null,{"$f":"IF($H917>$C917,INDEX(AP$876:AP916,MATCH($C917,$F$876:$F916,0)),INDEX(AP918:AP$938,MATCH($C917,$F918:$F$938,0)))","v":0},{"$f":"IF($H917>$C917,INDEX(AQ$876:AQ916,MATCH($C917,$F$876:$F916,0)),INDEX(AQ918:AQ$938,MATCH($C917,$F918:$F$938,0)))","v":2514},{"$f":"IF($H917>$C917,INDEX(AR$876:AR916,MATCH($C917,$F$876:$F916,0)),INDEX(AR918:AR$938,MATCH($C917,$F918:$F$938,0)))","v":9318},{"$f":"IF($H917>$C917,INDEX(AS$876:AS916,MATCH($C917,$F$876:$F916,0)),INDEX(AS918:AS$938,MATCH($C917,$F918:$F$938,0)))","v":0},{"$f":"IF($H917>$C917,INDEX(AT$876:AT916,MATCH($C917,$F$876:$F916,0)),INDEX(AT918:AT$938,MATCH($C917,$F918:$F$938,0)))","v":94986.971219284271},{"$f":"IF($H917>$C917,INDEX(AU$876:AU916,MATCH($C917,$F$876:$F916,0)),INDEX(AU918:AU$938,MATCH($C917,$F918:$F$938,0)))","v":0.6},{"$f":"IF($H917>$C917,INDEX(AV$876:AV916,MATCH($C917,$F$876:$F916,0)),INDEX(AV918:AV$938,MATCH($C917,$F918:$F$938,0)))","v":119426},{"$f":"IF($H917>$C917,INDEX(AW$876:AW916,MATCH($C917,$F$876:$F916,0)),INDEX(AW918:AW$938,MATCH($C917,$F918:$F$938,0)))","v":3869},{"$f":"IF($H917>$C917,INDEX(AX$876:AX916,MATCH($C917,$F$876:$F916,0)),INDEX(AX918:AX$938,MATCH($C917,$F918:$F$938,0)))","v":0.2},{"$f":"IF($H917>$C917,INDEX(AY$876:AY916,MATCH($C917,$F$876:$F916,0)),INDEX(AY918:AY$938,MATCH($C917,$F918:$F$938,0)))","v":24},{"$f":"IF($H917>$C917,INDEX(AZ$876:AZ916,MATCH($C917,$F$876:$F916,0)),INDEX(AZ918:AZ$938,MATCH($C917,$F918:$F$938,0)))","v":200000},null,{"$f":"IF($H917>$C917,INDEX(BB$876:BB916,MATCH($C917,$F$876:$F916,0)),INDEX(BB918:BB$938,MATCH($C917,$F918:$F$938,0)))","v":87674.578316246523},{"$f":"IF($H917>$C917,INDEX(BC$876:BC916,MATCH($C917,$F$876:$F916,0)),INDEX(BC918:BC$938,MATCH($C917,$F918:$F$938,0)))","v":0.78229028911764698},{"$f":"IF($H917>$C917,INDEX(BD$876:BD916,MATCH($C917,$F$876:$F916,0)),INDEX(BD918:BD$938,MATCH($C917,$F918:$F$938,0)))","v":2400},{"$f":"IF($H917>$C917,INDEX(BE$876:BE916,MATCH($C917,$F$876:$F916,0)),INDEX(BE918:BE$938,MATCH($C917,$F918:$F$938,0)))","v":3},{"$f":"IF($H917>$C917,INDEX(BF$876:BF916,MATCH($C917,$F$876:$F916,0)),INDEX(BF918:BF$938,MATCH($C917,$F918:$F$938,0)))","v":1},{"$f":"IF($H917>$C917,INDEX(BG$876:BG916,MATCH($C917,$F$876:$F916,0)),INDEX(BG918:BG$938,MATCH($C917,$F918:$F$938,0)))","v":9600},{"$f":"IF($H917>$C917,INDEX(BH$876:BH916,MATCH($C917,$F$876:$F916,0)),INDEX(BH918:BH$938,MATCH($C917,$F918:$F$938,0)))","v":2},{"$f":"IF($H917>$C917,INDEX(BI$876:BI916,MATCH($C917,$F$876:$F916,0)),INDEX(BI918:BI$938,MATCH($C917,$F918:$F$938,0)))","v":1},{"$f":"IF($H917>$C917,INDEX(BJ$876:BJ916,MATCH($C917,$F$876:$F916,0)),INDEX(BJ918:BJ$938,MATCH($C917,$F918:$F$938,0)))","v":94986.971219284271},null,{"$f":"IF($H917>$C917,INDEX(BL$876:BL916,MATCH($C917,$F$876:$F916,0)),INDEX(BL918:BL$938,MATCH($C917,$F918:$F$938,0)))","v":1},null,{"$f":"IF($H917>$C917,INDEX(BN$876:BN916,MATCH($C917,$F$876:$F916,0)),INDEX(BN918:BN$938,MATCH($C917,$F918:$F$938,0)))","v":16987.434591603636},{"$f":"IF($H917>$C917,INDEX(BO$876:BO916,MATCH($C917,$F$876:$F916,0)),INDEX(BO918:BO$938,MATCH($C917,$F918:$F$938,0)))","v":177748.9003700414}]
[null,14.1,14.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H918)),ABS($E$876:$E$938-H918),0))","v":14},14,14.1,1,14,14,{"$f":"J932","v":"Modulvogntog"},"Volvo","Mest typiske","Mest typiske",{"$f":"N930+4","v":2007},2007,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H918,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":2.5778939021252678},null,6.0575551379099972E-2,88387.057963341518,1500000,0,931960,10.5,2300,{"$f":"BL918*AH918","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.1937555323086827,{"$f":"1-AL918/(X918/Z918)","v":0.87961839607306669},260.82,null,null,2514,9318,0,{"$f":"BJ918","v":95544.337128400657},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W918","v":88387.057963341518},0.78229028911764698,2400,3,1,9600,2,1,{"$f":"PRODUCT(BB918:BC918)+PRODUCT(BD918:BF918)+PRODUCT(BG918:BI918)","v":95544.337128400657},null,{"$f":"BL932","v":1},null,{"$f":"AL918*W918","v":17125.481464885626},{"$f":"-PMT(Lånerente,AA918,X918)","v":177748.9003700414}]
[null,14.2,14.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H919)),ABS($E$876:$E$938-H919),0))","v":14},14,14.2,1,14,14,{"$f":"J918","v":"Modulvogntog"},"Man","Mest typiske","Mest typiske",{"$f":"N931+4","v":2007},2007,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H919,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":2.5778939021252678},null,5.9731217265161542E-2,86410.157194347077,1500000,0,931960,10.5,2300,{"$f":"BL919*AH919","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.1937555323086827,{"$f":"1-AL919/(X919/Z919)","v":0.87961839607306669},260.82,null,null,2514,9318,0,{"$f":"BJ919","v":93997.826854267099},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W919","v":86410.157194347077},0.78229028911764698,2400,3,1,9600,2,1,{"$f":"PRODUCT(BB919:BC919)+PRODUCT(BD919:BF919)+PRODUCT(BG919:BI919)","v":93997.826854267099},null,{"$f":"BL918","v":1},null,{"$f":"AL919*W919","v":16742.446004067664},{"$f":"-PMT(Lånerente,AA919,X919)","v":177748.9003700414}]
[null,14.3,14.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H920)),ABS($E$876:$E$938-H920),0))","v":14},14,14.3,1,14,14,{"$f":"J919","v":"Modulvogntog"},"Scania","Mest typiske","Mest typiske",{"$f":"N932+4","v":2007},2007,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H920,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":2.5778939021252678},null,4.2475475224691278E-2,87674.578316246523,1500000,0,931960,10.5,2300,{"$f":"BL920*AH920","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.1937555323086827,{"$f":"1-AL920/(X920/Z920)","v":0.87961839607306669},260.82,null,null,2514,9318,0,{"$f":"BJ920","v":94986.971219284271},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W920","v":87674.578316246523},0.78229028911764698,2400,3,1,9600,2,1,{"$f":"PRODUCT(BB920:BC920)+PRODUCT(BD920:BF920)+PRODUCT(BG920:BI920)","v":94986.971219284271},null,{"$f":"BL919","v":1},null,{"$f":"AL920*W920","v":16987.434591603636},{"$f":"-PMT(Lånerente,AA920,X920)","v":177748.9003700414}]
[null,15.1,14.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H921)),ABS($E$876:$E$938-H921),0))","v":14},0,0,0,15,15,{"$f":"IF($H921>$C921,INDEX(J$876:J920,MATCH($C921,$F$876:$F920,0)),INDEX(J922:J$938,MATCH($C921,$F922:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H921>$C921,INDEX(K$876:K920,MATCH($C921,$F$876:$F920,0)),INDEX(K922:K$938,MATCH($C921,$F922:$F$938,0)))","v":"Volvo"},{"$f":"IF($H921>$C921,INDEX(L$876:L920,MATCH($C921,$F$876:$F920,0)),INDEX(L922:L$938,MATCH($C921,$F922:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H921>$C921,INDEX(M$876:M920,MATCH($C921,$F$876:$F920,0)),INDEX(M922:M$938,MATCH($C921,$F922:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H921>$C921,INDEX(N$876:N920,MATCH($C921,$F$876:$F920,0)),INDEX(N922:N$938,MATCH($C921,$F922:$F$938,0)))","v":2007},2006,{"$f":"IF($H921>$C921,INDEX(P$876:P920,MATCH($C921,$F$876:$F920,0)),INDEX(P922:P$938,MATCH($C921,$F922:$F$938,0)))","v":0},{"$f":"IF($H921>$C921,INDEX(Q$876:Q920,MATCH($C921,$F$876:$F920,0)),INDEX(Q922:Q$938,MATCH($C921,$F922:$F$938,0)))","v":0},{"$f":"IF($H921>$C921,INDEX(R$876:R920,MATCH($C921,$F$876:$F920,0)),INDEX(R922:R$938,MATCH($C921,$F922:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H921,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":1.7009294938122299},null,{"$f":"IF($H921>$C921,INDEX(V$876:V920,MATCH($C921,$F$876:$F920,0)),INDEX(V922:V$938,MATCH($C921,$F922:$F$938,0)))","v":6.0575551379099972E-2},{"$f":"IF($H921>$C921,INDEX(W$876:W920,MATCH($C921,$F$876:$F920,0)),INDEX(W922:W$938,MATCH($C921,$F922:$F$938,0)))","v":88387.057963341518},{"$f":"IF($H921>$C921,INDEX(X$876:X920,MATCH($C921,$F$876:$F920,0)),INDEX(X922:X$938,MATCH($C921,$F922:$F$938,0)))","v":1500000},{"$f":"IF($H921>$C921,INDEX(Y$876:Y920,MATCH($C921,$F$876:$F920,0)),INDEX(Y922:Y$938,MATCH($C921,$F922:$F$938,0)))","v":0},{"$f":"IF($H921>$C921,INDEX(Z$876:Z920,MATCH($C921,$F$876:$F920,0)),INDEX(Z922:Z$938,MATCH($C921,$F922:$F$938,0)))","v":931960},{"$f":"IF($H921>$C921,INDEX(AA$876:AA920,MATCH($C921,$F$876:$F920,0)),INDEX(AA922:AA$938,MATCH($C921,$F922:$F$938,0)))","v":10.5},{"$f":"IF($H921>$C921,INDEX(AB$876:AB920,MATCH($C921,$F$876:$F920,0)),INDEX(AB922:AB$938,MATCH($C921,$F922:$F$938,0)))","v":2300},{"$f":"IF($H921>$C921,INDEX(AC$876:AC920,MATCH($C921,$F$876:$F920,0)),INDEX(AC922:AC$938,MATCH($C921,$F922:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H921>$C921,INDEX(AH$876:AH920,MATCH($C921,$F$876:$F920,0)),INDEX(AH922:AH$938,MATCH($C921,$F922:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H921>$C921,INDEX(AI$876:AI920,MATCH($C921,$F$876:$F920,0)),INDEX(AI922:AI$938,MATCH($C921,$F922:$F$938,0)))","v":1},{"$f":"IF($H921>$C921,INDEX(AJ$876:AJ920,MATCH($C921,$F$876:$F920,0)),INDEX(AJ922:AJ$938,MATCH($C921,$F922:$F$938,0)))","v":0},{"$f":"IF($H921>$C921,INDEX(AK$876:AK920,MATCH($C921,$F$876:$F920,0)),INDEX(AK922:AK$938,MATCH($C921,$F922:$F$938,0)))","v":0},{"$f":"IF($H921>$C921,INDEX(AL$876:AL920,MATCH($C921,$F$876:$F920,0)),INDEX(AL922:AL$938,MATCH($C921,$F922:$F$938,0)))","v":0.1937555323086827},{"$f":"IF($H921>$C921,INDEX(AM$876:AM920,MATCH($C921,$F$876:$F920,0)),INDEX(AM922:AM$938,MATCH($C921,$F922:$F$938,0)))","v":0.87961839607306669},{"$f":"IF($H921>$C921,INDEX(AN$876:AN920,MATCH($C921,$F$876:$F920,0)),INDEX(AN922:AN$938,MATCH($C921,$F922:$F$938,0)))","v":260.82},null,{"$f":"IF($H921>$C921,INDEX(AP$876:AP920,MATCH($C921,$F$876:$F920,0)),INDEX(AP922:AP$938,MATCH($C921,$F922:$F$938,0)))","v":0},{"$f":"IF($H921>$C921,INDEX(AQ$876:AQ920,MATCH($C921,$F$876:$F920,0)),INDEX(AQ922:AQ$938,MATCH($C921,$F922:$F$938,0)))","v":2514},{"$f":"IF($H921>$C921,INDEX(AR$876:AR920,MATCH($C921,$F$876:$F920,0)),INDEX(AR922:AR$938,MATCH($C921,$F922:$F$938,0)))","v":9318},{"$f":"IF($H921>$C921,INDEX(AS$876:AS920,MATCH($C921,$F$876:$F920,0)),INDEX(AS922:AS$938,MATCH($C921,$F922:$F$938,0)))","v":0},{"$f":"IF($H921>$C921,INDEX(AT$876:AT920,MATCH($C921,$F$876:$F920,0)),INDEX(AT922:AT$938,MATCH($C921,$F922:$F$938,0)))","v":95544.337128400657},{"$f":"IF($H921>$C921,INDEX(AU$876:AU920,MATCH($C921,$F$876:$F920,0)),INDEX(AU922:AU$938,MATCH($C921,$F922:$F$938,0)))","v":0.6},{"$f":"IF($H921>$C921,INDEX(AV$876:AV920,MATCH($C921,$F$876:$F920,0)),INDEX(AV922:AV$938,MATCH($C921,$F922:$F$938,0)))","v":119426},{"$f":"IF($H921>$C921,INDEX(AW$876:AW920,MATCH($C921,$F$876:$F920,0)),INDEX(AW922:AW$938,MATCH($C921,$F922:$F$938,0)))","v":3869},{"$f":"IF($H921>$C921,INDEX(AX$876:AX920,MATCH($C921,$F$876:$F920,0)),INDEX(AX922:AX$938,MATCH($C921,$F922:$F$938,0)))","v":0.2},{"$f":"IF($H921>$C921,INDEX(AY$876:AY920,MATCH($C921,$F$876:$F920,0)),INDEX(AY922:AY$938,MATCH($C921,$F922:$F$938,0)))","v":24},{"$f":"IF($H921>$C921,INDEX(AZ$876:AZ920,MATCH($C921,$F$876:$F920,0)),INDEX(AZ922:AZ$938,MATCH($C921,$F922:$F$938,0)))","v":200000},null,{"$f":"IF($H921>$C921,INDEX(BB$876:BB920,MATCH($C921,$F$876:$F920,0)),INDEX(BB922:BB$938,MATCH($C921,$F922:$F$938,0)))","v":88387.057963341518},{"$f":"IF($H921>$C921,INDEX(BC$876:BC920,MATCH($C921,$F$876:$F920,0)),INDEX(BC922:BC$938,MATCH($C921,$F922:$F$938,0)))","v":0.78229028911764698},{"$f":"IF($H921>$C921,INDEX(BD$876:BD920,MATCH($C921,$F$876:$F920,0)),INDEX(BD922:BD$938,MATCH($C921,$F922:$F$938,0)))","v":2400},{"$f":"IF($H921>$C921,INDEX(BE$876:BE920,MATCH($C921,$F$876:$F920,0)),INDEX(BE922:BE$938,MATCH($C921,$F922:$F$938,0)))","v":3},{"$f":"IF($H921>$C921,INDEX(BF$876:BF920,MATCH($C921,$F$876:$F920,0)),INDEX(BF922:BF$938,MATCH($C921,$F922:$F$938,0)))","v":1},{"$f":"IF($H921>$C921,INDEX(BG$876:BG920,MATCH($C921,$F$876:$F920,0)),INDEX(BG922:BG$938,MATCH($C921,$F922:$F$938,0)))","v":9600},{"$f":"IF($H921>$C921,INDEX(BH$876:BH920,MATCH($C921,$F$876:$F920,0)),INDEX(BH922:BH$938,MATCH($C921,$F922:$F$938,0)))","v":2},{"$f":"IF($H921>$C921,INDEX(BI$876:BI920,MATCH($C921,$F$876:$F920,0)),INDEX(BI922:BI$938,MATCH($C921,$F922:$F$938,0)))","v":1},{"$f":"IF($H921>$C921,INDEX(BJ$876:BJ920,MATCH($C921,$F$876:$F920,0)),INDEX(BJ922:BJ$938,MATCH($C921,$F922:$F$938,0)))","v":95544.337128400657},null,{"$f":"IF($H921>$C921,INDEX(BL$876:BL920,MATCH($C921,$F$876:$F920,0)),INDEX(BL922:BL$938,MATCH($C921,$F922:$F$938,0)))","v":1},null,{"$f":"IF($H921>$C921,INDEX(BN$876:BN920,MATCH($C921,$F$876:$F920,0)),INDEX(BN922:BN$938,MATCH($C921,$F922:$F$938,0)))","v":17125.481464885626},{"$f":"IF($H921>$C921,INDEX(BO$876:BO920,MATCH($C921,$F$876:$F920,0)),INDEX(BO922:BO$938,MATCH($C921,$F922:$F$938,0)))","v":177748.9003700414}]
[null,15.2,14.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H922)),ABS($E$876:$E$938-H922),0))","v":14},0,0,0,15,15,{"$f":"IF($H922>$C922,INDEX(J$876:J921,MATCH($C922,$F$876:$F921,0)),INDEX(J923:J$938,MATCH($C922,$F923:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H922>$C922,INDEX(K$876:K921,MATCH($C922,$F$876:$F921,0)),INDEX(K923:K$938,MATCH($C922,$F923:$F$938,0)))","v":"Man"},{"$f":"IF($H922>$C922,INDEX(L$876:L921,MATCH($C922,$F$876:$F921,0)),INDEX(L923:L$938,MATCH($C922,$F923:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H922>$C922,INDEX(M$876:M921,MATCH($C922,$F$876:$F921,0)),INDEX(M923:M$938,MATCH($C922,$F923:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H922>$C922,INDEX(N$876:N921,MATCH($C922,$F$876:$F921,0)),INDEX(N923:N$938,MATCH($C922,$F923:$F$938,0)))","v":2007},2006,{"$f":"IF($H922>$C922,INDEX(P$876:P921,MATCH($C922,$F$876:$F921,0)),INDEX(P923:P$938,MATCH($C922,$F923:$F$938,0)))","v":0},{"$f":"IF($H922>$C922,INDEX(Q$876:Q921,MATCH($C922,$F$876:$F921,0)),INDEX(Q923:Q$938,MATCH($C922,$F923:$F$938,0)))","v":0},{"$f":"IF($H922>$C922,INDEX(R$876:R921,MATCH($C922,$F$876:$F921,0)),INDEX(R923:R$938,MATCH($C922,$F923:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H922,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":1.7009294938122299},null,{"$f":"IF($H922>$C922,INDEX(V$876:V921,MATCH($C922,$F$876:$F921,0)),INDEX(V923:V$938,MATCH($C922,$F923:$F$938,0)))","v":5.9731217265161542E-2},{"$f":"IF($H922>$C922,INDEX(W$876:W921,MATCH($C922,$F$876:$F921,0)),INDEX(W923:W$938,MATCH($C922,$F923:$F$938,0)))","v":86410.157194347077},{"$f":"IF($H922>$C922,INDEX(X$876:X921,MATCH($C922,$F$876:$F921,0)),INDEX(X923:X$938,MATCH($C922,$F923:$F$938,0)))","v":1500000},{"$f":"IF($H922>$C922,INDEX(Y$876:Y921,MATCH($C922,$F$876:$F921,0)),INDEX(Y923:Y$938,MATCH($C922,$F923:$F$938,0)))","v":0},{"$f":"IF($H922>$C922,INDEX(Z$876:Z921,MATCH($C922,$F$876:$F921,0)),INDEX(Z923:Z$938,MATCH($C922,$F923:$F$938,0)))","v":931960},{"$f":"IF($H922>$C922,INDEX(AA$876:AA921,MATCH($C922,$F$876:$F921,0)),INDEX(AA923:AA$938,MATCH($C922,$F923:$F$938,0)))","v":10.5},{"$f":"IF($H922>$C922,INDEX(AB$876:AB921,MATCH($C922,$F$876:$F921,0)),INDEX(AB923:AB$938,MATCH($C922,$F923:$F$938,0)))","v":2300},{"$f":"IF($H922>$C922,INDEX(AC$876:AC921,MATCH($C922,$F$876:$F921,0)),INDEX(AC923:AC$938,MATCH($C922,$F923:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H922>$C922,INDEX(AH$876:AH921,MATCH($C922,$F$876:$F921,0)),INDEX(AH923:AH$938,MATCH($C922,$F923:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H922>$C922,INDEX(AI$876:AI921,MATCH($C922,$F$876:$F921,0)),INDEX(AI923:AI$938,MATCH($C922,$F923:$F$938,0)))","v":1},{"$f":"IF($H922>$C922,INDEX(AJ$876:AJ921,MATCH($C922,$F$876:$F921,0)),INDEX(AJ923:AJ$938,MATCH($C922,$F923:$F$938,0)))","v":0},{"$f":"IF($H922>$C922,INDEX(AK$876:AK921,MATCH($C922,$F$876:$F921,0)),INDEX(AK923:AK$938,MATCH($C922,$F923:$F$938,0)))","v":0},{"$f":"IF($H922>$C922,INDEX(AL$876:AL921,MATCH($C922,$F$876:$F921,0)),INDEX(AL923:AL$938,MATCH($C922,$F923:$F$938,0)))","v":0.1937555323086827},{"$f":"IF($H922>$C922,INDEX(AM$876:AM921,MATCH($C922,$F$876:$F921,0)),INDEX(AM923:AM$938,MATCH($C922,$F923:$F$938,0)))","v":0.87961839607306669},{"$f":"IF($H922>$C922,INDEX(AN$876:AN921,MATCH($C922,$F$876:$F921,0)),INDEX(AN923:AN$938,MATCH($C922,$F923:$F$938,0)))","v":260.82},null,{"$f":"IF($H922>$C922,INDEX(AP$876:AP921,MATCH($C922,$F$876:$F921,0)),INDEX(AP923:AP$938,MATCH($C922,$F923:$F$938,0)))","v":0},{"$f":"IF($H922>$C922,INDEX(AQ$876:AQ921,MATCH($C922,$F$876:$F921,0)),INDEX(AQ923:AQ$938,MATCH($C922,$F923:$F$938,0)))","v":2514},{"$f":"IF($H922>$C922,INDEX(AR$876:AR921,MATCH($C922,$F$876:$F921,0)),INDEX(AR923:AR$938,MATCH($C922,$F923:$F$938,0)))","v":9318},{"$f":"IF($H922>$C922,INDEX(AS$876:AS921,MATCH($C922,$F$876:$F921,0)),INDEX(AS923:AS$938,MATCH($C922,$F923:$F$938,0)))","v":0},{"$f":"IF($H922>$C922,INDEX(AT$876:AT921,MATCH($C922,$F$876:$F921,0)),INDEX(AT923:AT$938,MATCH($C922,$F923:$F$938,0)))","v":93997.826854267099},{"$f":"IF($H922>$C922,INDEX(AU$876:AU921,MATCH($C922,$F$876:$F921,0)),INDEX(AU923:AU$938,MATCH($C922,$F923:$F$938,0)))","v":0.6},{"$f":"IF($H922>$C922,INDEX(AV$876:AV921,MATCH($C922,$F$876:$F921,0)),INDEX(AV923:AV$938,MATCH($C922,$F923:$F$938,0)))","v":119426},{"$f":"IF($H922>$C922,INDEX(AW$876:AW921,MATCH($C922,$F$876:$F921,0)),INDEX(AW923:AW$938,MATCH($C922,$F923:$F$938,0)))","v":3869},{"$f":"IF($H922>$C922,INDEX(AX$876:AX921,MATCH($C922,$F$876:$F921,0)),INDEX(AX923:AX$938,MATCH($C922,$F923:$F$938,0)))","v":0.2},{"$f":"IF($H922>$C922,INDEX(AY$876:AY921,MATCH($C922,$F$876:$F921,0)),INDEX(AY923:AY$938,MATCH($C922,$F923:$F$938,0)))","v":24},{"$f":"IF($H922>$C922,INDEX(AZ$876:AZ921,MATCH($C922,$F$876:$F921,0)),INDEX(AZ923:AZ$938,MATCH($C922,$F923:$F$938,0)))","v":200000},null,{"$f":"IF($H922>$C922,INDEX(BB$876:BB921,MATCH($C922,$F$876:$F921,0)),INDEX(BB923:BB$938,MATCH($C922,$F923:$F$938,0)))","v":86410.157194347077},{"$f":"IF($H922>$C922,INDEX(BC$876:BC921,MATCH($C922,$F$876:$F921,0)),INDEX(BC923:BC$938,MATCH($C922,$F923:$F$938,0)))","v":0.78229028911764698},{"$f":"IF($H922>$C922,INDEX(BD$876:BD921,MATCH($C922,$F$876:$F921,0)),INDEX(BD923:BD$938,MATCH($C922,$F923:$F$938,0)))","v":2400},{"$f":"IF($H922>$C922,INDEX(BE$876:BE921,MATCH($C922,$F$876:$F921,0)),INDEX(BE923:BE$938,MATCH($C922,$F923:$F$938,0)))","v":3},{"$f":"IF($H922>$C922,INDEX(BF$876:BF921,MATCH($C922,$F$876:$F921,0)),INDEX(BF923:BF$938,MATCH($C922,$F923:$F$938,0)))","v":1},{"$f":"IF($H922>$C922,INDEX(BG$876:BG921,MATCH($C922,$F$876:$F921,0)),INDEX(BG923:BG$938,MATCH($C922,$F923:$F$938,0)))","v":9600},{"$f":"IF($H922>$C922,INDEX(BH$876:BH921,MATCH($C922,$F$876:$F921,0)),INDEX(BH923:BH$938,MATCH($C922,$F923:$F$938,0)))","v":2},{"$f":"IF($H922>$C922,INDEX(BI$876:BI921,MATCH($C922,$F$876:$F921,0)),INDEX(BI923:BI$938,MATCH($C922,$F923:$F$938,0)))","v":1},{"$f":"IF($H922>$C922,INDEX(BJ$876:BJ921,MATCH($C922,$F$876:$F921,0)),INDEX(BJ923:BJ$938,MATCH($C922,$F923:$F$938,0)))","v":93997.826854267099},null,{"$f":"IF($H922>$C922,INDEX(BL$876:BL921,MATCH($C922,$F$876:$F921,0)),INDEX(BL923:BL$938,MATCH($C922,$F923:$F$938,0)))","v":1},null,{"$f":"IF($H922>$C922,INDEX(BN$876:BN921,MATCH($C922,$F$876:$F921,0)),INDEX(BN923:BN$938,MATCH($C922,$F923:$F$938,0)))","v":16742.446004067664},{"$f":"IF($H922>$C922,INDEX(BO$876:BO921,MATCH($C922,$F$876:$F921,0)),INDEX(BO923:BO$938,MATCH($C922,$F923:$F$938,0)))","v":177748.9003700414}]
[null,15.3,14.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H923)),ABS($E$876:$E$938-H923),0))","v":14},0,0,0,15,15,{"$f":"IF($H923>$C923,INDEX(J$876:J922,MATCH($C923,$F$876:$F922,0)),INDEX(J924:J$938,MATCH($C923,$F924:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H923>$C923,INDEX(K$876:K922,MATCH($C923,$F$876:$F922,0)),INDEX(K924:K$938,MATCH($C923,$F924:$F$938,0)))","v":"Scania"},{"$f":"IF($H923>$C923,INDEX(L$876:L922,MATCH($C923,$F$876:$F922,0)),INDEX(L924:L$938,MATCH($C923,$F924:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H923>$C923,INDEX(M$876:M922,MATCH($C923,$F$876:$F922,0)),INDEX(M924:M$938,MATCH($C923,$F924:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H923>$C923,INDEX(N$876:N922,MATCH($C923,$F$876:$F922,0)),INDEX(N924:N$938,MATCH($C923,$F924:$F$938,0)))","v":2007},2006,{"$f":"IF($H923>$C923,INDEX(P$876:P922,MATCH($C923,$F$876:$F922,0)),INDEX(P924:P$938,MATCH($C923,$F924:$F$938,0)))","v":0},{"$f":"IF($H923>$C923,INDEX(Q$876:Q922,MATCH($C923,$F$876:$F922,0)),INDEX(Q924:Q$938,MATCH($C923,$F924:$F$938,0)))","v":0},{"$f":"IF($H923>$C923,INDEX(R$876:R922,MATCH($C923,$F$876:$F922,0)),INDEX(R924:R$938,MATCH($C923,$F924:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H923,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":1.7009294938122299},null,{"$f":"IF($H923>$C923,INDEX(V$876:V922,MATCH($C923,$F$876:$F922,0)),INDEX(V924:V$938,MATCH($C923,$F924:$F$938,0)))","v":4.2475475224691278E-2},{"$f":"IF($H923>$C923,INDEX(W$876:W922,MATCH($C923,$F$876:$F922,0)),INDEX(W924:W$938,MATCH($C923,$F924:$F$938,0)))","v":87674.578316246523},{"$f":"IF($H923>$C923,INDEX(X$876:X922,MATCH($C923,$F$876:$F922,0)),INDEX(X924:X$938,MATCH($C923,$F924:$F$938,0)))","v":1500000},{"$f":"IF($H923>$C923,INDEX(Y$876:Y922,MATCH($C923,$F$876:$F922,0)),INDEX(Y924:Y$938,MATCH($C923,$F924:$F$938,0)))","v":0},{"$f":"IF($H923>$C923,INDEX(Z$876:Z922,MATCH($C923,$F$876:$F922,0)),INDEX(Z924:Z$938,MATCH($C923,$F924:$F$938,0)))","v":931960},{"$f":"IF($H923>$C923,INDEX(AA$876:AA922,MATCH($C923,$F$876:$F922,0)),INDEX(AA924:AA$938,MATCH($C923,$F924:$F$938,0)))","v":10.5},{"$f":"IF($H923>$C923,INDEX(AB$876:AB922,MATCH($C923,$F$876:$F922,0)),INDEX(AB924:AB$938,MATCH($C923,$F924:$F$938,0)))","v":2300},{"$f":"IF($H923>$C923,INDEX(AC$876:AC922,MATCH($C923,$F$876:$F922,0)),INDEX(AC924:AC$938,MATCH($C923,$F924:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H923>$C923,INDEX(AH$876:AH922,MATCH($C923,$F$876:$F922,0)),INDEX(AH924:AH$938,MATCH($C923,$F924:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H923>$C923,INDEX(AI$876:AI922,MATCH($C923,$F$876:$F922,0)),INDEX(AI924:AI$938,MATCH($C923,$F924:$F$938,0)))","v":1},{"$f":"IF($H923>$C923,INDEX(AJ$876:AJ922,MATCH($C923,$F$876:$F922,0)),INDEX(AJ924:AJ$938,MATCH($C923,$F924:$F$938,0)))","v":0},{"$f":"IF($H923>$C923,INDEX(AK$876:AK922,MATCH($C923,$F$876:$F922,0)),INDEX(AK924:AK$938,MATCH($C923,$F924:$F$938,0)))","v":0},{"$f":"IF($H923>$C923,INDEX(AL$876:AL922,MATCH($C923,$F$876:$F922,0)),INDEX(AL924:AL$938,MATCH($C923,$F924:$F$938,0)))","v":0.1937555323086827},{"$f":"IF($H923>$C923,INDEX(AM$876:AM922,MATCH($C923,$F$876:$F922,0)),INDEX(AM924:AM$938,MATCH($C923,$F924:$F$938,0)))","v":0.87961839607306669},{"$f":"IF($H923>$C923,INDEX(AN$876:AN922,MATCH($C923,$F$876:$F922,0)),INDEX(AN924:AN$938,MATCH($C923,$F924:$F$938,0)))","v":260.82},null,{"$f":"IF($H923>$C923,INDEX(AP$876:AP922,MATCH($C923,$F$876:$F922,0)),INDEX(AP924:AP$938,MATCH($C923,$F924:$F$938,0)))","v":0},{"$f":"IF($H923>$C923,INDEX(AQ$876:AQ922,MATCH($C923,$F$876:$F922,0)),INDEX(AQ924:AQ$938,MATCH($C923,$F924:$F$938,0)))","v":2514},{"$f":"IF($H923>$C923,INDEX(AR$876:AR922,MATCH($C923,$F$876:$F922,0)),INDEX(AR924:AR$938,MATCH($C923,$F924:$F$938,0)))","v":9318},{"$f":"IF($H923>$C923,INDEX(AS$876:AS922,MATCH($C923,$F$876:$F922,0)),INDEX(AS924:AS$938,MATCH($C923,$F924:$F$938,0)))","v":0},{"$f":"IF($H923>$C923,INDEX(AT$876:AT922,MATCH($C923,$F$876:$F922,0)),INDEX(AT924:AT$938,MATCH($C923,$F924:$F$938,0)))","v":94986.971219284271},{"$f":"IF($H923>$C923,INDEX(AU$876:AU922,MATCH($C923,$F$876:$F922,0)),INDEX(AU924:AU$938,MATCH($C923,$F924:$F$938,0)))","v":0.6},{"$f":"IF($H923>$C923,INDEX(AV$876:AV922,MATCH($C923,$F$876:$F922,0)),INDEX(AV924:AV$938,MATCH($C923,$F924:$F$938,0)))","v":119426},{"$f":"IF($H923>$C923,INDEX(AW$876:AW922,MATCH($C923,$F$876:$F922,0)),INDEX(AW924:AW$938,MATCH($C923,$F924:$F$938,0)))","v":3869},{"$f":"IF($H923>$C923,INDEX(AX$876:AX922,MATCH($C923,$F$876:$F922,0)),INDEX(AX924:AX$938,MATCH($C923,$F924:$F$938,0)))","v":0.2},{"$f":"IF($H923>$C923,INDEX(AY$876:AY922,MATCH($C923,$F$876:$F922,0)),INDEX(AY924:AY$938,MATCH($C923,$F924:$F$938,0)))","v":24},{"$f":"IF($H923>$C923,INDEX(AZ$876:AZ922,MATCH($C923,$F$876:$F922,0)),INDEX(AZ924:AZ$938,MATCH($C923,$F924:$F$938,0)))","v":200000},null,{"$f":"IF($H923>$C923,INDEX(BB$876:BB922,MATCH($C923,$F$876:$F922,0)),INDEX(BB924:BB$938,MATCH($C923,$F924:$F$938,0)))","v":87674.578316246523},{"$f":"IF($H923>$C923,INDEX(BC$876:BC922,MATCH($C923,$F$876:$F922,0)),INDEX(BC924:BC$938,MATCH($C923,$F924:$F$938,0)))","v":0.78229028911764698},{"$f":"IF($H923>$C923,INDEX(BD$876:BD922,MATCH($C923,$F$876:$F922,0)),INDEX(BD924:BD$938,MATCH($C923,$F924:$F$938,0)))","v":2400},{"$f":"IF($H923>$C923,INDEX(BE$876:BE922,MATCH($C923,$F$876:$F922,0)),INDEX(BE924:BE$938,MATCH($C923,$F924:$F$938,0)))","v":3},{"$f":"IF($H923>$C923,INDEX(BF$876:BF922,MATCH($C923,$F$876:$F922,0)),INDEX(BF924:BF$938,MATCH($C923,$F924:$F$938,0)))","v":1},{"$f":"IF($H923>$C923,INDEX(BG$876:BG922,MATCH($C923,$F$876:$F922,0)),INDEX(BG924:BG$938,MATCH($C923,$F924:$F$938,0)))","v":9600},{"$f":"IF($H923>$C923,INDEX(BH$876:BH922,MATCH($C923,$F$876:$F922,0)),INDEX(BH924:BH$938,MATCH($C923,$F924:$F$938,0)))","v":2},{"$f":"IF($H923>$C923,INDEX(BI$876:BI922,MATCH($C923,$F$876:$F922,0)),INDEX(BI924:BI$938,MATCH($C923,$F924:$F$938,0)))","v":1},{"$f":"IF($H923>$C923,INDEX(BJ$876:BJ922,MATCH($C923,$F$876:$F922,0)),INDEX(BJ924:BJ$938,MATCH($C923,$F924:$F$938,0)))","v":94986.971219284271},null,{"$f":"IF($H923>$C923,INDEX(BL$876:BL922,MATCH($C923,$F$876:$F922,0)),INDEX(BL924:BL$938,MATCH($C923,$F924:$F$938,0)))","v":1},null,{"$f":"IF($H923>$C923,INDEX(BN$876:BN922,MATCH($C923,$F$876:$F922,0)),INDEX(BN924:BN$938,MATCH($C923,$F924:$F$938,0)))","v":16987.434591603636},{"$f":"IF($H923>$C923,INDEX(BO$876:BO922,MATCH($C923,$F$876:$F922,0)),INDEX(BO924:BO$938,MATCH($C923,$F924:$F$938,0)))","v":177748.9003700414}]
[null,16.100000000000001,14.1,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H924)),ABS($E$876:$E$938-H924),0))","v":14},0,0,0,16,16,{"$f":"IF($H924>$C924,INDEX(J$876:J923,MATCH($C924,$F$876:$F923,0)),INDEX(J925:J$938,MATCH($C924,$F925:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H924>$C924,INDEX(K$876:K923,MATCH($C924,$F$876:$F923,0)),INDEX(K925:K$938,MATCH($C924,$F925:$F$938,0)))","v":"Volvo"},{"$f":"IF($H924>$C924,INDEX(L$876:L923,MATCH($C924,$F$876:$F923,0)),INDEX(L925:L$938,MATCH($C924,$F925:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H924>$C924,INDEX(M$876:M923,MATCH($C924,$F$876:$F923,0)),INDEX(M925:M$938,MATCH($C924,$F925:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H924>$C924,INDEX(N$876:N923,MATCH($C924,$F$876:$F923,0)),INDEX(N925:N$938,MATCH($C924,$F925:$F$938,0)))","v":2007},2005,{"$f":"IF($H924>$C924,INDEX(P$876:P923,MATCH($C924,$F$876:$F923,0)),INDEX(P925:P$938,MATCH($C924,$F925:$F$938,0)))","v":0},{"$f":"IF($H924>$C924,INDEX(Q$876:Q923,MATCH($C924,$F$876:$F923,0)),INDEX(Q925:Q$938,MATCH($C924,$F925:$F$938,0)))","v":0},{"$f":"IF($H924>$C924,INDEX(R$876:R923,MATCH($C924,$F$876:$F923,0)),INDEX(R925:R$938,MATCH($C924,$F925:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H924,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":1.1179901535346886},null,{"$f":"IF($H924>$C924,INDEX(V$876:V923,MATCH($C924,$F$876:$F923,0)),INDEX(V925:V$938,MATCH($C924,$F925:$F$938,0)))","v":6.0575551379099972E-2},{"$f":"IF($H924>$C924,INDEX(W$876:W923,MATCH($C924,$F$876:$F923,0)),INDEX(W925:W$938,MATCH($C924,$F925:$F$938,0)))","v":88387.057963341518},{"$f":"IF($H924>$C924,INDEX(X$876:X923,MATCH($C924,$F$876:$F923,0)),INDEX(X925:X$938,MATCH($C924,$F925:$F$938,0)))","v":1500000},{"$f":"IF($H924>$C924,INDEX(Y$876:Y923,MATCH($C924,$F$876:$F923,0)),INDEX(Y925:Y$938,MATCH($C924,$F925:$F$938,0)))","v":0},{"$f":"IF($H924>$C924,INDEX(Z$876:Z923,MATCH($C924,$F$876:$F923,0)),INDEX(Z925:Z$938,MATCH($C924,$F925:$F$938,0)))","v":931960},{"$f":"IF($H924>$C924,INDEX(AA$876:AA923,MATCH($C924,$F$876:$F923,0)),INDEX(AA925:AA$938,MATCH($C924,$F925:$F$938,0)))","v":10.5},{"$f":"IF($H924>$C924,INDEX(AB$876:AB923,MATCH($C924,$F$876:$F923,0)),INDEX(AB925:AB$938,MATCH($C924,$F925:$F$938,0)))","v":2300},{"$f":"IF($H924>$C924,INDEX(AC$876:AC923,MATCH($C924,$F$876:$F923,0)),INDEX(AC925:AC$938,MATCH($C924,$F925:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H924>$C924,INDEX(AH$876:AH923,MATCH($C924,$F$876:$F923,0)),INDEX(AH925:AH$938,MATCH($C924,$F925:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H924>$C924,INDEX(AI$876:AI923,MATCH($C924,$F$876:$F923,0)),INDEX(AI925:AI$938,MATCH($C924,$F925:$F$938,0)))","v":1},{"$f":"IF($H924>$C924,INDEX(AJ$876:AJ923,MATCH($C924,$F$876:$F923,0)),INDEX(AJ925:AJ$938,MATCH($C924,$F925:$F$938,0)))","v":0},{"$f":"IF($H924>$C924,INDEX(AK$876:AK923,MATCH($C924,$F$876:$F923,0)),INDEX(AK925:AK$938,MATCH($C924,$F925:$F$938,0)))","v":0},{"$f":"IF($H924>$C924,INDEX(AL$876:AL923,MATCH($C924,$F$876:$F923,0)),INDEX(AL925:AL$938,MATCH($C924,$F925:$F$938,0)))","v":0.1937555323086827},{"$f":"IF($H924>$C924,INDEX(AM$876:AM923,MATCH($C924,$F$876:$F923,0)),INDEX(AM925:AM$938,MATCH($C924,$F925:$F$938,0)))","v":0.87961839607306669},{"$f":"IF($H924>$C924,INDEX(AN$876:AN923,MATCH($C924,$F$876:$F923,0)),INDEX(AN925:AN$938,MATCH($C924,$F925:$F$938,0)))","v":260.82},null,{"$f":"IF($H924>$C924,INDEX(AP$876:AP923,MATCH($C924,$F$876:$F923,0)),INDEX(AP925:AP$938,MATCH($C924,$F925:$F$938,0)))","v":0},{"$f":"IF($H924>$C924,INDEX(AQ$876:AQ923,MATCH($C924,$F$876:$F923,0)),INDEX(AQ925:AQ$938,MATCH($C924,$F925:$F$938,0)))","v":2514},{"$f":"IF($H924>$C924,INDEX(AR$876:AR923,MATCH($C924,$F$876:$F923,0)),INDEX(AR925:AR$938,MATCH($C924,$F925:$F$938,0)))","v":9318},{"$f":"IF($H924>$C924,INDEX(AS$876:AS923,MATCH($C924,$F$876:$F923,0)),INDEX(AS925:AS$938,MATCH($C924,$F925:$F$938,0)))","v":0},{"$f":"IF($H924>$C924,INDEX(AT$876:AT923,MATCH($C924,$F$876:$F923,0)),INDEX(AT925:AT$938,MATCH($C924,$F925:$F$938,0)))","v":95544.337128400657},{"$f":"IF($H924>$C924,INDEX(AU$876:AU923,MATCH($C924,$F$876:$F923,0)),INDEX(AU925:AU$938,MATCH($C924,$F925:$F$938,0)))","v":0.6},{"$f":"IF($H924>$C924,INDEX(AV$876:AV923,MATCH($C924,$F$876:$F923,0)),INDEX(AV925:AV$938,MATCH($C924,$F925:$F$938,0)))","v":119426},{"$f":"IF($H924>$C924,INDEX(AW$876:AW923,MATCH($C924,$F$876:$F923,0)),INDEX(AW925:AW$938,MATCH($C924,$F925:$F$938,0)))","v":3869},{"$f":"IF($H924>$C924,INDEX(AX$876:AX923,MATCH($C924,$F$876:$F923,0)),INDEX(AX925:AX$938,MATCH($C924,$F925:$F$938,0)))","v":0.2},{"$f":"IF($H924>$C924,INDEX(AY$876:AY923,MATCH($C924,$F$876:$F923,0)),INDEX(AY925:AY$938,MATCH($C924,$F925:$F$938,0)))","v":24},{"$f":"IF($H924>$C924,INDEX(AZ$876:AZ923,MATCH($C924,$F$876:$F923,0)),INDEX(AZ925:AZ$938,MATCH($C924,$F925:$F$938,0)))","v":200000},null,{"$f":"IF($H924>$C924,INDEX(BB$876:BB923,MATCH($C924,$F$876:$F923,0)),INDEX(BB925:BB$938,MATCH($C924,$F925:$F$938,0)))","v":88387.057963341518},{"$f":"IF($H924>$C924,INDEX(BC$876:BC923,MATCH($C924,$F$876:$F923,0)),INDEX(BC925:BC$938,MATCH($C924,$F925:$F$938,0)))","v":0.78229028911764698},{"$f":"IF($H924>$C924,INDEX(BD$876:BD923,MATCH($C924,$F$876:$F923,0)),INDEX(BD925:BD$938,MATCH($C924,$F925:$F$938,0)))","v":2400},{"$f":"IF($H924>$C924,INDEX(BE$876:BE923,MATCH($C924,$F$876:$F923,0)),INDEX(BE925:BE$938,MATCH($C924,$F925:$F$938,0)))","v":3},{"$f":"IF($H924>$C924,INDEX(BF$876:BF923,MATCH($C924,$F$876:$F923,0)),INDEX(BF925:BF$938,MATCH($C924,$F925:$F$938,0)))","v":1},{"$f":"IF($H924>$C924,INDEX(BG$876:BG923,MATCH($C924,$F$876:$F923,0)),INDEX(BG925:BG$938,MATCH($C924,$F925:$F$938,0)))","v":9600},{"$f":"IF($H924>$C924,INDEX(BH$876:BH923,MATCH($C924,$F$876:$F923,0)),INDEX(BH925:BH$938,MATCH($C924,$F925:$F$938,0)))","v":2},{"$f":"IF($H924>$C924,INDEX(BI$876:BI923,MATCH($C924,$F$876:$F923,0)),INDEX(BI925:BI$938,MATCH($C924,$F925:$F$938,0)))","v":1},{"$f":"IF($H924>$C924,INDEX(BJ$876:BJ923,MATCH($C924,$F$876:$F923,0)),INDEX(BJ925:BJ$938,MATCH($C924,$F925:$F$938,0)))","v":95544.337128400657},null,{"$f":"IF($H924>$C924,INDEX(BL$876:BL923,MATCH($C924,$F$876:$F923,0)),INDEX(BL925:BL$938,MATCH($C924,$F925:$F$938,0)))","v":1},null,{"$f":"IF($H924>$C924,INDEX(BN$876:BN923,MATCH($C924,$F$876:$F923,0)),INDEX(BN925:BN$938,MATCH($C924,$F925:$F$938,0)))","v":17125.481464885626},{"$f":"IF($H924>$C924,INDEX(BO$876:BO923,MATCH($C924,$F$876:$F923,0)),INDEX(BO925:BO$938,MATCH($C924,$F925:$F$938,0)))","v":177748.9003700414}]
[null,16.2,14.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H925)),ABS($E$876:$E$938-H925),0))","v":14},0,0,0,16,16,{"$f":"IF($H925>$C925,INDEX(J$876:J924,MATCH($C925,$F$876:$F924,0)),INDEX(J926:J$938,MATCH($C925,$F926:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H925>$C925,INDEX(K$876:K924,MATCH($C925,$F$876:$F924,0)),INDEX(K926:K$938,MATCH($C925,$F926:$F$938,0)))","v":"Man"},{"$f":"IF($H925>$C925,INDEX(L$876:L924,MATCH($C925,$F$876:$F924,0)),INDEX(L926:L$938,MATCH($C925,$F926:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H925>$C925,INDEX(M$876:M924,MATCH($C925,$F$876:$F924,0)),INDEX(M926:M$938,MATCH($C925,$F926:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H925>$C925,INDEX(N$876:N924,MATCH($C925,$F$876:$F924,0)),INDEX(N926:N$938,MATCH($C925,$F926:$F$938,0)))","v":2007},2005,{"$f":"IF($H925>$C925,INDEX(P$876:P924,MATCH($C925,$F$876:$F924,0)),INDEX(P926:P$938,MATCH($C925,$F926:$F$938,0)))","v":0},{"$f":"IF($H925>$C925,INDEX(Q$876:Q924,MATCH($C925,$F$876:$F924,0)),INDEX(Q926:Q$938,MATCH($C925,$F926:$F$938,0)))","v":0},{"$f":"IF($H925>$C925,INDEX(R$876:R924,MATCH($C925,$F$876:$F924,0)),INDEX(R926:R$938,MATCH($C925,$F926:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H925,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":1.1179901535346886},null,{"$f":"IF($H925>$C925,INDEX(V$876:V924,MATCH($C925,$F$876:$F924,0)),INDEX(V926:V$938,MATCH($C925,$F926:$F$938,0)))","v":5.9731217265161542E-2},{"$f":"IF($H925>$C925,INDEX(W$876:W924,MATCH($C925,$F$876:$F924,0)),INDEX(W926:W$938,MATCH($C925,$F926:$F$938,0)))","v":86410.157194347077},{"$f":"IF($H925>$C925,INDEX(X$876:X924,MATCH($C925,$F$876:$F924,0)),INDEX(X926:X$938,MATCH($C925,$F926:$F$938,0)))","v":1500000},{"$f":"IF($H925>$C925,INDEX(Y$876:Y924,MATCH($C925,$F$876:$F924,0)),INDEX(Y926:Y$938,MATCH($C925,$F926:$F$938,0)))","v":0},{"$f":"IF($H925>$C925,INDEX(Z$876:Z924,MATCH($C925,$F$876:$F924,0)),INDEX(Z926:Z$938,MATCH($C925,$F926:$F$938,0)))","v":931960},{"$f":"IF($H925>$C925,INDEX(AA$876:AA924,MATCH($C925,$F$876:$F924,0)),INDEX(AA926:AA$938,MATCH($C925,$F926:$F$938,0)))","v":10.5},{"$f":"IF($H925>$C925,INDEX(AB$876:AB924,MATCH($C925,$F$876:$F924,0)),INDEX(AB926:AB$938,MATCH($C925,$F926:$F$938,0)))","v":2300},{"$f":"IF($H925>$C925,INDEX(AC$876:AC924,MATCH($C925,$F$876:$F924,0)),INDEX(AC926:AC$938,MATCH($C925,$F926:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H925>$C925,INDEX(AH$876:AH924,MATCH($C925,$F$876:$F924,0)),INDEX(AH926:AH$938,MATCH($C925,$F926:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H925>$C925,INDEX(AI$876:AI924,MATCH($C925,$F$876:$F924,0)),INDEX(AI926:AI$938,MATCH($C925,$F926:$F$938,0)))","v":1},{"$f":"IF($H925>$C925,INDEX(AJ$876:AJ924,MATCH($C925,$F$876:$F924,0)),INDEX(AJ926:AJ$938,MATCH($C925,$F926:$F$938,0)))","v":0},{"$f":"IF($H925>$C925,INDEX(AK$876:AK924,MATCH($C925,$F$876:$F924,0)),INDEX(AK926:AK$938,MATCH($C925,$F926:$F$938,0)))","v":0},{"$f":"IF($H925>$C925,INDEX(AL$876:AL924,MATCH($C925,$F$876:$F924,0)),INDEX(AL926:AL$938,MATCH($C925,$F926:$F$938,0)))","v":0.1937555323086827},{"$f":"IF($H925>$C925,INDEX(AM$876:AM924,MATCH($C925,$F$876:$F924,0)),INDEX(AM926:AM$938,MATCH($C925,$F926:$F$938,0)))","v":0.87961839607306669},{"$f":"IF($H925>$C925,INDEX(AN$876:AN924,MATCH($C925,$F$876:$F924,0)),INDEX(AN926:AN$938,MATCH($C925,$F926:$F$938,0)))","v":260.82},null,{"$f":"IF($H925>$C925,INDEX(AP$876:AP924,MATCH($C925,$F$876:$F924,0)),INDEX(AP926:AP$938,MATCH($C925,$F926:$F$938,0)))","v":0},{"$f":"IF($H925>$C925,INDEX(AQ$876:AQ924,MATCH($C925,$F$876:$F924,0)),INDEX(AQ926:AQ$938,MATCH($C925,$F926:$F$938,0)))","v":2514},{"$f":"IF($H925>$C925,INDEX(AR$876:AR924,MATCH($C925,$F$876:$F924,0)),INDEX(AR926:AR$938,MATCH($C925,$F926:$F$938,0)))","v":9318},{"$f":"IF($H925>$C925,INDEX(AS$876:AS924,MATCH($C925,$F$876:$F924,0)),INDEX(AS926:AS$938,MATCH($C925,$F926:$F$938,0)))","v":0},{"$f":"IF($H925>$C925,INDEX(AT$876:AT924,MATCH($C925,$F$876:$F924,0)),INDEX(AT926:AT$938,MATCH($C925,$F926:$F$938,0)))","v":93997.826854267099},{"$f":"IF($H925>$C925,INDEX(AU$876:AU924,MATCH($C925,$F$876:$F924,0)),INDEX(AU926:AU$938,MATCH($C925,$F926:$F$938,0)))","v":0.6},{"$f":"IF($H925>$C925,INDEX(AV$876:AV924,MATCH($C925,$F$876:$F924,0)),INDEX(AV926:AV$938,MATCH($C925,$F926:$F$938,0)))","v":119426},{"$f":"IF($H925>$C925,INDEX(AW$876:AW924,MATCH($C925,$F$876:$F924,0)),INDEX(AW926:AW$938,MATCH($C925,$F926:$F$938,0)))","v":3869},{"$f":"IF($H925>$C925,INDEX(AX$876:AX924,MATCH($C925,$F$876:$F924,0)),INDEX(AX926:AX$938,MATCH($C925,$F926:$F$938,0)))","v":0.2},{"$f":"IF($H925>$C925,INDEX(AY$876:AY924,MATCH($C925,$F$876:$F924,0)),INDEX(AY926:AY$938,MATCH($C925,$F926:$F$938,0)))","v":24},{"$f":"IF($H925>$C925,INDEX(AZ$876:AZ924,MATCH($C925,$F$876:$F924,0)),INDEX(AZ926:AZ$938,MATCH($C925,$F926:$F$938,0)))","v":200000},null,{"$f":"IF($H925>$C925,INDEX(BB$876:BB924,MATCH($C925,$F$876:$F924,0)),INDEX(BB926:BB$938,MATCH($C925,$F926:$F$938,0)))","v":86410.157194347077},{"$f":"IF($H925>$C925,INDEX(BC$876:BC924,MATCH($C925,$F$876:$F924,0)),INDEX(BC926:BC$938,MATCH($C925,$F926:$F$938,0)))","v":0.78229028911764698},{"$f":"IF($H925>$C925,INDEX(BD$876:BD924,MATCH($C925,$F$876:$F924,0)),INDEX(BD926:BD$938,MATCH($C925,$F926:$F$938,0)))","v":2400},{"$f":"IF($H925>$C925,INDEX(BE$876:BE924,MATCH($C925,$F$876:$F924,0)),INDEX(BE926:BE$938,MATCH($C925,$F926:$F$938,0)))","v":3},{"$f":"IF($H925>$C925,INDEX(BF$876:BF924,MATCH($C925,$F$876:$F924,0)),INDEX(BF926:BF$938,MATCH($C925,$F926:$F$938,0)))","v":1},{"$f":"IF($H925>$C925,INDEX(BG$876:BG924,MATCH($C925,$F$876:$F924,0)),INDEX(BG926:BG$938,MATCH($C925,$F926:$F$938,0)))","v":9600},{"$f":"IF($H925>$C925,INDEX(BH$876:BH924,MATCH($C925,$F$876:$F924,0)),INDEX(BH926:BH$938,MATCH($C925,$F926:$F$938,0)))","v":2},{"$f":"IF($H925>$C925,INDEX(BI$876:BI924,MATCH($C925,$F$876:$F924,0)),INDEX(BI926:BI$938,MATCH($C925,$F926:$F$938,0)))","v":1},{"$f":"IF($H925>$C925,INDEX(BJ$876:BJ924,MATCH($C925,$F$876:$F924,0)),INDEX(BJ926:BJ$938,MATCH($C925,$F926:$F$938,0)))","v":93997.826854267099},null,{"$f":"IF($H925>$C925,INDEX(BL$876:BL924,MATCH($C925,$F$876:$F924,0)),INDEX(BL926:BL$938,MATCH($C925,$F926:$F$938,0)))","v":1},null,{"$f":"IF($H925>$C925,INDEX(BN$876:BN924,MATCH($C925,$F$876:$F924,0)),INDEX(BN926:BN$938,MATCH($C925,$F926:$F$938,0)))","v":16742.446004067664},{"$f":"IF($H925>$C925,INDEX(BO$876:BO924,MATCH($C925,$F$876:$F924,0)),INDEX(BO926:BO$938,MATCH($C925,$F926:$F$938,0)))","v":177748.9003700414}]
[null,16.3,14.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H926)),ABS($E$876:$E$938-H926),0))","v":14},0,0,0,16,16,{"$f":"IF($H926>$C926,INDEX(J$876:J925,MATCH($C926,$F$876:$F925,0)),INDEX(J927:J$938,MATCH($C926,$F927:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H926>$C926,INDEX(K$876:K925,MATCH($C926,$F$876:$F925,0)),INDEX(K927:K$938,MATCH($C926,$F927:$F$938,0)))","v":"Scania"},{"$f":"IF($H926>$C926,INDEX(L$876:L925,MATCH($C926,$F$876:$F925,0)),INDEX(L927:L$938,MATCH($C926,$F927:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H926>$C926,INDEX(M$876:M925,MATCH($C926,$F$876:$F925,0)),INDEX(M927:M$938,MATCH($C926,$F927:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H926>$C926,INDEX(N$876:N925,MATCH($C926,$F$876:$F925,0)),INDEX(N927:N$938,MATCH($C926,$F927:$F$938,0)))","v":2007},2005,{"$f":"IF($H926>$C926,INDEX(P$876:P925,MATCH($C926,$F$876:$F925,0)),INDEX(P927:P$938,MATCH($C926,$F927:$F$938,0)))","v":0},{"$f":"IF($H926>$C926,INDEX(Q$876:Q925,MATCH($C926,$F$876:$F925,0)),INDEX(Q927:Q$938,MATCH($C926,$F927:$F$938,0)))","v":0},{"$f":"IF($H926>$C926,INDEX(R$876:R925,MATCH($C926,$F$876:$F925,0)),INDEX(R927:R$938,MATCH($C926,$F927:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H926,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":1.1179901535346886},null,{"$f":"IF($H926>$C926,INDEX(V$876:V925,MATCH($C926,$F$876:$F925,0)),INDEX(V927:V$938,MATCH($C926,$F927:$F$938,0)))","v":4.2475475224691278E-2},{"$f":"IF($H926>$C926,INDEX(W$876:W925,MATCH($C926,$F$876:$F925,0)),INDEX(W927:W$938,MATCH($C926,$F927:$F$938,0)))","v":87674.578316246523},{"$f":"IF($H926>$C926,INDEX(X$876:X925,MATCH($C926,$F$876:$F925,0)),INDEX(X927:X$938,MATCH($C926,$F927:$F$938,0)))","v":1500000},{"$f":"IF($H926>$C926,INDEX(Y$876:Y925,MATCH($C926,$F$876:$F925,0)),INDEX(Y927:Y$938,MATCH($C926,$F927:$F$938,0)))","v":0},{"$f":"IF($H926>$C926,INDEX(Z$876:Z925,MATCH($C926,$F$876:$F925,0)),INDEX(Z927:Z$938,MATCH($C926,$F927:$F$938,0)))","v":931960},{"$f":"IF($H926>$C926,INDEX(AA$876:AA925,MATCH($C926,$F$876:$F925,0)),INDEX(AA927:AA$938,MATCH($C926,$F927:$F$938,0)))","v":10.5},{"$f":"IF($H926>$C926,INDEX(AB$876:AB925,MATCH($C926,$F$876:$F925,0)),INDEX(AB927:AB$938,MATCH($C926,$F927:$F$938,0)))","v":2300},{"$f":"IF($H926>$C926,INDEX(AC$876:AC925,MATCH($C926,$F$876:$F925,0)),INDEX(AC927:AC$938,MATCH($C926,$F927:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H926>$C926,INDEX(AH$876:AH925,MATCH($C926,$F$876:$F925,0)),INDEX(AH927:AH$938,MATCH($C926,$F927:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H926>$C926,INDEX(AI$876:AI925,MATCH($C926,$F$876:$F925,0)),INDEX(AI927:AI$938,MATCH($C926,$F927:$F$938,0)))","v":1},{"$f":"IF($H926>$C926,INDEX(AJ$876:AJ925,MATCH($C926,$F$876:$F925,0)),INDEX(AJ927:AJ$938,MATCH($C926,$F927:$F$938,0)))","v":0},{"$f":"IF($H926>$C926,INDEX(AK$876:AK925,MATCH($C926,$F$876:$F925,0)),INDEX(AK927:AK$938,MATCH($C926,$F927:$F$938,0)))","v":0},{"$f":"IF($H926>$C926,INDEX(AL$876:AL925,MATCH($C926,$F$876:$F925,0)),INDEX(AL927:AL$938,MATCH($C926,$F927:$F$938,0)))","v":0.1937555323086827},{"$f":"IF($H926>$C926,INDEX(AM$876:AM925,MATCH($C926,$F$876:$F925,0)),INDEX(AM927:AM$938,MATCH($C926,$F927:$F$938,0)))","v":0.87961839607306669},{"$f":"IF($H926>$C926,INDEX(AN$876:AN925,MATCH($C926,$F$876:$F925,0)),INDEX(AN927:AN$938,MATCH($C926,$F927:$F$938,0)))","v":260.82},null,{"$f":"IF($H926>$C926,INDEX(AP$876:AP925,MATCH($C926,$F$876:$F925,0)),INDEX(AP927:AP$938,MATCH($C926,$F927:$F$938,0)))","v":0},{"$f":"IF($H926>$C926,INDEX(AQ$876:AQ925,MATCH($C926,$F$876:$F925,0)),INDEX(AQ927:AQ$938,MATCH($C926,$F927:$F$938,0)))","v":2514},{"$f":"IF($H926>$C926,INDEX(AR$876:AR925,MATCH($C926,$F$876:$F925,0)),INDEX(AR927:AR$938,MATCH($C926,$F927:$F$938,0)))","v":9318},{"$f":"IF($H926>$C926,INDEX(AS$876:AS925,MATCH($C926,$F$876:$F925,0)),INDEX(AS927:AS$938,MATCH($C926,$F927:$F$938,0)))","v":0},{"$f":"IF($H926>$C926,INDEX(AT$876:AT925,MATCH($C926,$F$876:$F925,0)),INDEX(AT927:AT$938,MATCH($C926,$F927:$F$938,0)))","v":94986.971219284271},{"$f":"IF($H926>$C926,INDEX(AU$876:AU925,MATCH($C926,$F$876:$F925,0)),INDEX(AU927:AU$938,MATCH($C926,$F927:$F$938,0)))","v":0.6},{"$f":"IF($H926>$C926,INDEX(AV$876:AV925,MATCH($C926,$F$876:$F925,0)),INDEX(AV927:AV$938,MATCH($C926,$F927:$F$938,0)))","v":119426},{"$f":"IF($H926>$C926,INDEX(AW$876:AW925,MATCH($C926,$F$876:$F925,0)),INDEX(AW927:AW$938,MATCH($C926,$F927:$F$938,0)))","v":3869},{"$f":"IF($H926>$C926,INDEX(AX$876:AX925,MATCH($C926,$F$876:$F925,0)),INDEX(AX927:AX$938,MATCH($C926,$F927:$F$938,0)))","v":0.2},{"$f":"IF($H926>$C926,INDEX(AY$876:AY925,MATCH($C926,$F$876:$F925,0)),INDEX(AY927:AY$938,MATCH($C926,$F927:$F$938,0)))","v":24},{"$f":"IF($H926>$C926,INDEX(AZ$876:AZ925,MATCH($C926,$F$876:$F925,0)),INDEX(AZ927:AZ$938,MATCH($C926,$F927:$F$938,0)))","v":200000},null,{"$f":"IF($H926>$C926,INDEX(BB$876:BB925,MATCH($C926,$F$876:$F925,0)),INDEX(BB927:BB$938,MATCH($C926,$F927:$F$938,0)))","v":87674.578316246523},{"$f":"IF($H926>$C926,INDEX(BC$876:BC925,MATCH($C926,$F$876:$F925,0)),INDEX(BC927:BC$938,MATCH($C926,$F927:$F$938,0)))","v":0.78229028911764698},{"$f":"IF($H926>$C926,INDEX(BD$876:BD925,MATCH($C926,$F$876:$F925,0)),INDEX(BD927:BD$938,MATCH($C926,$F927:$F$938,0)))","v":2400},{"$f":"IF($H926>$C926,INDEX(BE$876:BE925,MATCH($C926,$F$876:$F925,0)),INDEX(BE927:BE$938,MATCH($C926,$F927:$F$938,0)))","v":3},{"$f":"IF($H926>$C926,INDEX(BF$876:BF925,MATCH($C926,$F$876:$F925,0)),INDEX(BF927:BF$938,MATCH($C926,$F927:$F$938,0)))","v":1},{"$f":"IF($H926>$C926,INDEX(BG$876:BG925,MATCH($C926,$F$876:$F925,0)),INDEX(BG927:BG$938,MATCH($C926,$F927:$F$938,0)))","v":9600},{"$f":"IF($H926>$C926,INDEX(BH$876:BH925,MATCH($C926,$F$876:$F925,0)),INDEX(BH927:BH$938,MATCH($C926,$F927:$F$938,0)))","v":2},{"$f":"IF($H926>$C926,INDEX(BI$876:BI925,MATCH($C926,$F$876:$F925,0)),INDEX(BI927:BI$938,MATCH($C926,$F927:$F$938,0)))","v":1},{"$f":"IF($H926>$C926,INDEX(BJ$876:BJ925,MATCH($C926,$F$876:$F925,0)),INDEX(BJ927:BJ$938,MATCH($C926,$F927:$F$938,0)))","v":94986.971219284271},null,{"$f":"IF($H926>$C926,INDEX(BL$876:BL925,MATCH($C926,$F$876:$F925,0)),INDEX(BL927:BL$938,MATCH($C926,$F927:$F$938,0)))","v":1},null,{"$f":"IF($H926>$C926,INDEX(BN$876:BN925,MATCH($C926,$F$876:$F925,0)),INDEX(BN927:BN$938,MATCH($C926,$F927:$F$938,0)))","v":16987.434591603636},{"$f":"IF($H926>$C926,INDEX(BO$876:BO925,MATCH($C926,$F$876:$F925,0)),INDEX(BO927:BO$938,MATCH($C926,$F927:$F$938,0)))","v":177748.9003700414}]
[null,17.100000000000001,18.100000000000001,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H927)),ABS($E$876:$E$938-H927),0))","v":18},0,0,0,17,17,{"$f":"IF($H927>$C927,INDEX(J$876:J926,MATCH($C927,$F$876:$F926,0)),INDEX(J928:J$938,MATCH($C927,$F928:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H927>$C927,INDEX(K$876:K926,MATCH($C927,$F$876:$F926,0)),INDEX(K928:K$938,MATCH($C927,$F928:$F$938,0)))","v":"Volvo"},{"$f":"IF($H927>$C927,INDEX(L$876:L926,MATCH($C927,$F$876:$F926,0)),INDEX(L928:L$938,MATCH($C927,$F928:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H927>$C927,INDEX(M$876:M926,MATCH($C927,$F$876:$F926,0)),INDEX(M928:M$938,MATCH($C927,$F928:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H927>$C927,INDEX(N$876:N926,MATCH($C927,$F$876:$F926,0)),INDEX(N928:N$938,MATCH($C927,$F928:$F$938,0)))","v":2003},2004,{"$f":"IF($H927>$C927,INDEX(P$876:P926,MATCH($C927,$F$876:$F926,0)),INDEX(P928:P$938,MATCH($C927,$F928:$F$938,0)))","v":0},{"$f":"IF($H927>$C927,INDEX(Q$876:Q926,MATCH($C927,$F$876:$F926,0)),INDEX(Q928:Q$938,MATCH($C927,$F928:$F$938,0)))","v":0},{"$f":"IF($H927>$C927,INDEX(R$876:R926,MATCH($C927,$F$876:$F926,0)),INDEX(R928:R$938,MATCH($C927,$F928:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H927,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":0.46367564834067748},null,{"$f":"IF($H927>$C927,INDEX(V$876:V926,MATCH($C927,$F$876:$F926,0)),INDEX(V928:V$938,MATCH($C927,$F928:$F$938,0)))","v":1.0503176879295802E-2},{"$f":"IF($H927>$C927,INDEX(W$876:W926,MATCH($C927,$F$876:$F926,0)),INDEX(W928:W$938,MATCH($C927,$F928:$F$938,0)))","v":46782.817563459568},{"$f":"IF($H927>$C927,INDEX(X$876:X926,MATCH($C927,$F$876:$F926,0)),INDEX(X928:X$938,MATCH($C927,$F928:$F$938,0)))","v":1500000},{"$f":"IF($H927>$C927,INDEX(Y$876:Y926,MATCH($C927,$F$876:$F926,0)),INDEX(Y928:Y$938,MATCH($C927,$F928:$F$938,0)))","v":0},{"$f":"IF($H927>$C927,INDEX(Z$876:Z926,MATCH($C927,$F$876:$F926,0)),INDEX(Z928:Z$938,MATCH($C927,$F928:$F$938,0)))","v":931960},{"$f":"IF($H927>$C927,INDEX(AA$876:AA926,MATCH($C927,$F$876:$F926,0)),INDEX(AA928:AA$938,MATCH($C927,$F928:$F$938,0)))","v":10.5},{"$f":"IF($H927>$C927,INDEX(AB$876:AB926,MATCH($C927,$F$876:$F926,0)),INDEX(AB928:AB$938,MATCH($C927,$F928:$F$938,0)))","v":2300},{"$f":"IF($H927>$C927,INDEX(AC$876:AC926,MATCH($C927,$F$876:$F926,0)),INDEX(AC928:AC$938,MATCH($C927,$F928:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H927>$C927,INDEX(AH$876:AH926,MATCH($C927,$F$876:$F926,0)),INDEX(AH928:AH$938,MATCH($C927,$F928:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H927>$C927,INDEX(AI$876:AI926,MATCH($C927,$F$876:$F926,0)),INDEX(AI928:AI$938,MATCH($C927,$F928:$F$938,0)))","v":1},{"$f":"IF($H927>$C927,INDEX(AJ$876:AJ926,MATCH($C927,$F$876:$F926,0)),INDEX(AJ928:AJ$938,MATCH($C927,$F928:$F$938,0)))","v":0},{"$f":"IF($H927>$C927,INDEX(AK$876:AK926,MATCH($C927,$F$876:$F926,0)),INDEX(AK928:AK$938,MATCH($C927,$F928:$F$938,0)))","v":0},{"$f":"IF($H927>$C927,INDEX(AL$876:AL926,MATCH($C927,$F$876:$F926,0)),INDEX(AL928:AL$938,MATCH($C927,$F928:$F$938,0)))","v":0.11248491188541079},{"$f":"IF($H927>$C927,INDEX(AM$876:AM926,MATCH($C927,$F$876:$F926,0)),INDEX(AM928:AM$938,MATCH($C927,$F928:$F$938,0)))","v":0.93011237434618166},{"$f":"IF($H927>$C927,INDEX(AN$876:AN926,MATCH($C927,$F$876:$F926,0)),INDEX(AN928:AN$938,MATCH($C927,$F928:$F$938,0)))","v":260.82},null,{"$f":"IF($H927>$C927,INDEX(AP$876:AP926,MATCH($C927,$F$876:$F926,0)),INDEX(AP928:AP$938,MATCH($C927,$F928:$F$938,0)))","v":0},{"$f":"IF($H927>$C927,INDEX(AQ$876:AQ926,MATCH($C927,$F$876:$F926,0)),INDEX(AQ928:AQ$938,MATCH($C927,$F928:$F$938,0)))","v":2514},{"$f":"IF($H927>$C927,INDEX(AR$876:AR926,MATCH($C927,$F$876:$F926,0)),INDEX(AR928:AR$938,MATCH($C927,$F928:$F$938,0)))","v":9318},{"$f":"IF($H927>$C927,INDEX(AS$876:AS926,MATCH($C927,$F$876:$F926,0)),INDEX(AS928:AS$938,MATCH($C927,$F928:$F$938,0)))","v":0},{"$f":"IF($H927>$C927,INDEX(AT$876:AT926,MATCH($C927,$F$876:$F926,0)),INDEX(AT928:AT$938,MATCH($C927,$F928:$F$938,0)))","v":70884.786418948119},{"$f":"IF($H927>$C927,INDEX(AU$876:AU926,MATCH($C927,$F$876:$F926,0)),INDEX(AU928:AU$938,MATCH($C927,$F928:$F$938,0)))","v":0.6},{"$f":"IF($H927>$C927,INDEX(AV$876:AV926,MATCH($C927,$F$876:$F926,0)),INDEX(AV928:AV$938,MATCH($C927,$F928:$F$938,0)))","v":119426},{"$f":"IF($H927>$C927,INDEX(AW$876:AW926,MATCH($C927,$F$876:$F926,0)),INDEX(AW928:AW$938,MATCH($C927,$F928:$F$938,0)))","v":3869},{"$f":"IF($H927>$C927,INDEX(AX$876:AX926,MATCH($C927,$F$876:$F926,0)),INDEX(AX928:AX$938,MATCH($C927,$F928:$F$938,0)))","v":0.2},{"$f":"IF($H927>$C927,INDEX(AY$876:AY926,MATCH($C927,$F$876:$F926,0)),INDEX(AY928:AY$938,MATCH($C927,$F928:$F$938,0)))","v":24},{"$f":"IF($H927>$C927,INDEX(AZ$876:AZ926,MATCH($C927,$F$876:$F926,0)),INDEX(AZ928:AZ$938,MATCH($C927,$F928:$F$938,0)))","v":200000},null,{"$f":"IF($H927>$C927,INDEX(BB$876:BB926,MATCH($C927,$F$876:$F926,0)),INDEX(BB928:BB$938,MATCH($C927,$F928:$F$938,0)))","v":46782.817563459568},{"$f":"IF($H927>$C927,INDEX(BC$876:BC926,MATCH($C927,$F$876:$F926,0)),INDEX(BC928:BC$938,MATCH($C927,$F928:$F$938,0)))","v":0.95087873573680703},{"$f":"IF($H927>$C927,INDEX(BD$876:BD926,MATCH($C927,$F$876:$F926,0)),INDEX(BD928:BD$938,MATCH($C927,$F928:$F$938,0)))","v":2400},{"$f":"IF($H927>$C927,INDEX(BE$876:BE926,MATCH($C927,$F$876:$F926,0)),INDEX(BE928:BE$938,MATCH($C927,$F928:$F$938,0)))","v":3},{"$f":"IF($H927>$C927,INDEX(BF$876:BF926,MATCH($C927,$F$876:$F926,0)),INDEX(BF928:BF$938,MATCH($C927,$F928:$F$938,0)))","v":1},{"$f":"IF($H927>$C927,INDEX(BG$876:BG926,MATCH($C927,$F$876:$F926,0)),INDEX(BG928:BG$938,MATCH($C927,$F928:$F$938,0)))","v":9600},{"$f":"IF($H927>$C927,INDEX(BH$876:BH926,MATCH($C927,$F$876:$F926,0)),INDEX(BH928:BH$938,MATCH($C927,$F928:$F$938,0)))","v":2},{"$f":"IF($H927>$C927,INDEX(BI$876:BI926,MATCH($C927,$F$876:$F926,0)),INDEX(BI928:BI$938,MATCH($C927,$F928:$F$938,0)))","v":1},{"$f":"IF($H927>$C927,INDEX(BJ$876:BJ926,MATCH($C927,$F$876:$F926,0)),INDEX(BJ928:BJ$938,MATCH($C927,$F928:$F$938,0)))","v":70884.786418948119},null,{"$f":"IF($H927>$C927,INDEX(BL$876:BL926,MATCH($C927,$F$876:$F926,0)),INDEX(BL928:BL$938,MATCH($C927,$F928:$F$938,0)))","v":1},null,{"$f":"IF($H927>$C927,INDEX(BN$876:BN926,MATCH($C927,$F$876:$F926,0)),INDEX(BN928:BN$938,MATCH($C927,$F928:$F$938,0)))","v":5262.3611113769975},{"$f":"IF($H927>$C927,INDEX(BO$876:BO926,MATCH($C927,$F$876:$F926,0)),INDEX(BO928:BO$938,MATCH($C927,$F928:$F$938,0)))","v":177748.9003700414}]
[null,17.2,18.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H928)),ABS($E$876:$E$938-H928),0))","v":18},0,0,0,17,17,{"$f":"IF($H928>$C928,INDEX(J$876:J927,MATCH($C928,$F$876:$F927,0)),INDEX(J929:J$938,MATCH($C928,$F929:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H928>$C928,INDEX(K$876:K927,MATCH($C928,$F$876:$F927,0)),INDEX(K929:K$938,MATCH($C928,$F929:$F$938,0)))","v":"Man"},{"$f":"IF($H928>$C928,INDEX(L$876:L927,MATCH($C928,$F$876:$F927,0)),INDEX(L929:L$938,MATCH($C928,$F929:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H928>$C928,INDEX(M$876:M927,MATCH($C928,$F$876:$F927,0)),INDEX(M929:M$938,MATCH($C928,$F929:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H928>$C928,INDEX(N$876:N927,MATCH($C928,$F$876:$F927,0)),INDEX(N929:N$938,MATCH($C928,$F929:$F$938,0)))","v":2003},2004,{"$f":"IF($H928>$C928,INDEX(P$876:P927,MATCH($C928,$F$876:$F927,0)),INDEX(P929:P$938,MATCH($C928,$F929:$F$938,0)))","v":0},{"$f":"IF($H928>$C928,INDEX(Q$876:Q927,MATCH($C928,$F$876:$F927,0)),INDEX(Q929:Q$938,MATCH($C928,$F929:$F$938,0)))","v":0},{"$f":"IF($H928>$C928,INDEX(R$876:R927,MATCH($C928,$F$876:$F927,0)),INDEX(R929:R$938,MATCH($C928,$F929:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H928,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":0.46367564834067748},null,{"$f":"IF($H928>$C928,INDEX(V$876:V927,MATCH($C928,$F$876:$F927,0)),INDEX(V929:V$938,MATCH($C928,$F929:$F$938,0)))","v":6.5223701768195716E-3},{"$f":"IF($H928>$C928,INDEX(W$876:W927,MATCH($C928,$F$876:$F927,0)),INDEX(W929:W$938,MATCH($C928,$F929:$F$938,0)))","v":45998.48133119633},{"$f":"IF($H928>$C928,INDEX(X$876:X927,MATCH($C928,$F$876:$F927,0)),INDEX(X929:X$938,MATCH($C928,$F929:$F$938,0)))","v":1500000},{"$f":"IF($H928>$C928,INDEX(Y$876:Y927,MATCH($C928,$F$876:$F927,0)),INDEX(Y929:Y$938,MATCH($C928,$F929:$F$938,0)))","v":0},{"$f":"IF($H928>$C928,INDEX(Z$876:Z927,MATCH($C928,$F$876:$F927,0)),INDEX(Z929:Z$938,MATCH($C928,$F929:$F$938,0)))","v":931960},{"$f":"IF($H928>$C928,INDEX(AA$876:AA927,MATCH($C928,$F$876:$F927,0)),INDEX(AA929:AA$938,MATCH($C928,$F929:$F$938,0)))","v":10.5},{"$f":"IF($H928>$C928,INDEX(AB$876:AB927,MATCH($C928,$F$876:$F927,0)),INDEX(AB929:AB$938,MATCH($C928,$F929:$F$938,0)))","v":2300},{"$f":"IF($H928>$C928,INDEX(AC$876:AC927,MATCH($C928,$F$876:$F927,0)),INDEX(AC929:AC$938,MATCH($C928,$F929:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H928>$C928,INDEX(AH$876:AH927,MATCH($C928,$F$876:$F927,0)),INDEX(AH929:AH$938,MATCH($C928,$F929:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H928>$C928,INDEX(AI$876:AI927,MATCH($C928,$F$876:$F927,0)),INDEX(AI929:AI$938,MATCH($C928,$F929:$F$938,0)))","v":1},{"$f":"IF($H928>$C928,INDEX(AJ$876:AJ927,MATCH($C928,$F$876:$F927,0)),INDEX(AJ929:AJ$938,MATCH($C928,$F929:$F$938,0)))","v":0},{"$f":"IF($H928>$C928,INDEX(AK$876:AK927,MATCH($C928,$F$876:$F927,0)),INDEX(AK929:AK$938,MATCH($C928,$F929:$F$938,0)))","v":0},{"$f":"IF($H928>$C928,INDEX(AL$876:AL927,MATCH($C928,$F$876:$F927,0)),INDEX(AL929:AL$938,MATCH($C928,$F929:$F$938,0)))","v":0.11248491188541079},{"$f":"IF($H928>$C928,INDEX(AM$876:AM927,MATCH($C928,$F$876:$F927,0)),INDEX(AM929:AM$938,MATCH($C928,$F929:$F$938,0)))","v":0.93011237434618166},{"$f":"IF($H928>$C928,INDEX(AN$876:AN927,MATCH($C928,$F$876:$F927,0)),INDEX(AN929:AN$938,MATCH($C928,$F929:$F$938,0)))","v":260.82},null,{"$f":"IF($H928>$C928,INDEX(AP$876:AP927,MATCH($C928,$F$876:$F927,0)),INDEX(AP929:AP$938,MATCH($C928,$F929:$F$938,0)))","v":0},{"$f":"IF($H928>$C928,INDEX(AQ$876:AQ927,MATCH($C928,$F$876:$F927,0)),INDEX(AQ929:AQ$938,MATCH($C928,$F929:$F$938,0)))","v":2514},{"$f":"IF($H928>$C928,INDEX(AR$876:AR927,MATCH($C928,$F$876:$F927,0)),INDEX(AR929:AR$938,MATCH($C928,$F929:$F$938,0)))","v":9318},{"$f":"IF($H928>$C928,INDEX(AS$876:AS927,MATCH($C928,$F$876:$F927,0)),INDEX(AS929:AS$938,MATCH($C928,$F929:$F$938,0)))","v":0},{"$f":"IF($H928>$C928,INDEX(AT$876:AT927,MATCH($C928,$F$876:$F927,0)),INDEX(AT929:AT$938,MATCH($C928,$F929:$F$938,0)))","v":70138.977774021085},{"$f":"IF($H928>$C928,INDEX(AU$876:AU927,MATCH($C928,$F$876:$F927,0)),INDEX(AU929:AU$938,MATCH($C928,$F929:$F$938,0)))","v":0.6},{"$f":"IF($H928>$C928,INDEX(AV$876:AV927,MATCH($C928,$F$876:$F927,0)),INDEX(AV929:AV$938,MATCH($C928,$F929:$F$938,0)))","v":119426},{"$f":"IF($H928>$C928,INDEX(AW$876:AW927,MATCH($C928,$F$876:$F927,0)),INDEX(AW929:AW$938,MATCH($C928,$F929:$F$938,0)))","v":3869},{"$f":"IF($H928>$C928,INDEX(AX$876:AX927,MATCH($C928,$F$876:$F927,0)),INDEX(AX929:AX$938,MATCH($C928,$F929:$F$938,0)))","v":0.2},{"$f":"IF($H928>$C928,INDEX(AY$876:AY927,MATCH($C928,$F$876:$F927,0)),INDEX(AY929:AY$938,MATCH($C928,$F929:$F$938,0)))","v":24},{"$f":"IF($H928>$C928,INDEX(AZ$876:AZ927,MATCH($C928,$F$876:$F927,0)),INDEX(AZ929:AZ$938,MATCH($C928,$F929:$F$938,0)))","v":200000},null,{"$f":"IF($H928>$C928,INDEX(BB$876:BB927,MATCH($C928,$F$876:$F927,0)),INDEX(BB929:BB$938,MATCH($C928,$F929:$F$938,0)))","v":45998.48133119633},{"$f":"IF($H928>$C928,INDEX(BC$876:BC927,MATCH($C928,$F$876:$F927,0)),INDEX(BC929:BC$938,MATCH($C928,$F929:$F$938,0)))","v":0.95087873573680703},{"$f":"IF($H928>$C928,INDEX(BD$876:BD927,MATCH($C928,$F$876:$F927,0)),INDEX(BD929:BD$938,MATCH($C928,$F929:$F$938,0)))","v":2400},{"$f":"IF($H928>$C928,INDEX(BE$876:BE927,MATCH($C928,$F$876:$F927,0)),INDEX(BE929:BE$938,MATCH($C928,$F929:$F$938,0)))","v":3},{"$f":"IF($H928>$C928,INDEX(BF$876:BF927,MATCH($C928,$F$876:$F927,0)),INDEX(BF929:BF$938,MATCH($C928,$F929:$F$938,0)))","v":1},{"$f":"IF($H928>$C928,INDEX(BG$876:BG927,MATCH($C928,$F$876:$F927,0)),INDEX(BG929:BG$938,MATCH($C928,$F929:$F$938,0)))","v":9600},{"$f":"IF($H928>$C928,INDEX(BH$876:BH927,MATCH($C928,$F$876:$F927,0)),INDEX(BH929:BH$938,MATCH($C928,$F929:$F$938,0)))","v":2},{"$f":"IF($H928>$C928,INDEX(BI$876:BI927,MATCH($C928,$F$876:$F927,0)),INDEX(BI929:BI$938,MATCH($C928,$F929:$F$938,0)))","v":1},{"$f":"IF($H928>$C928,INDEX(BJ$876:BJ927,MATCH($C928,$F$876:$F927,0)),INDEX(BJ929:BJ$938,MATCH($C928,$F929:$F$938,0)))","v":70138.977774021085},null,{"$f":"IF($H928>$C928,INDEX(BL$876:BL927,MATCH($C928,$F$876:$F927,0)),INDEX(BL929:BL$938,MATCH($C928,$F929:$F$938,0)))","v":1},null,{"$f":"IF($H928>$C928,INDEX(BN$876:BN927,MATCH($C928,$F$876:$F927,0)),INDEX(BN929:BN$938,MATCH($C928,$F929:$F$938,0)))","v":5174.1351194023327},{"$f":"IF($H928>$C928,INDEX(BO$876:BO927,MATCH($C928,$F$876:$F927,0)),INDEX(BO929:BO$938,MATCH($C928,$F929:$F$938,0)))","v":177748.9003700414}]
[null,17.3,18.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H929)),ABS($E$876:$E$938-H929),0))","v":18},0,0,0,17,17,{"$f":"IF($H929>$C929,INDEX(J$876:J928,MATCH($C929,$F$876:$F928,0)),INDEX(J930:J$938,MATCH($C929,$F930:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H929>$C929,INDEX(K$876:K928,MATCH($C929,$F$876:$F928,0)),INDEX(K930:K$938,MATCH($C929,$F930:$F$938,0)))","v":"Scania"},{"$f":"IF($H929>$C929,INDEX(L$876:L928,MATCH($C929,$F$876:$F928,0)),INDEX(L930:L$938,MATCH($C929,$F930:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H929>$C929,INDEX(M$876:M928,MATCH($C929,$F$876:$F928,0)),INDEX(M930:M$938,MATCH($C929,$F930:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H929>$C929,INDEX(N$876:N928,MATCH($C929,$F$876:$F928,0)),INDEX(N930:N$938,MATCH($C929,$F930:$F$938,0)))","v":2003},2004,{"$f":"IF($H929>$C929,INDEX(P$876:P928,MATCH($C929,$F$876:$F928,0)),INDEX(P930:P$938,MATCH($C929,$F930:$F$938,0)))","v":0},{"$f":"IF($H929>$C929,INDEX(Q$876:Q928,MATCH($C929,$F$876:$F928,0)),INDEX(Q930:Q$938,MATCH($C929,$F930:$F$938,0)))","v":0},{"$f":"IF($H929>$C929,INDEX(R$876:R928,MATCH($C929,$F$876:$F928,0)),INDEX(R930:R$938,MATCH($C929,$F930:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H929,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":0.46367564834067748},null,{"$f":"IF($H929>$C929,INDEX(V$876:V928,MATCH($C929,$F$876:$F928,0)),INDEX(V930:V$938,MATCH($C929,$F930:$F$938,0)))","v":2.9401912154934226E-3},{"$f":"IF($H929>$C929,INDEX(W$876:W928,MATCH($C929,$F$876:$F928,0)),INDEX(W930:W$938,MATCH($C929,$F930:$F$938,0)))","v":45240.998561594875},{"$f":"IF($H929>$C929,INDEX(X$876:X928,MATCH($C929,$F$876:$F928,0)),INDEX(X930:X$938,MATCH($C929,$F930:$F$938,0)))","v":1500000},{"$f":"IF($H929>$C929,INDEX(Y$876:Y928,MATCH($C929,$F$876:$F928,0)),INDEX(Y930:Y$938,MATCH($C929,$F930:$F$938,0)))","v":0},{"$f":"IF($H929>$C929,INDEX(Z$876:Z928,MATCH($C929,$F$876:$F928,0)),INDEX(Z930:Z$938,MATCH($C929,$F930:$F$938,0)))","v":931960},{"$f":"IF($H929>$C929,INDEX(AA$876:AA928,MATCH($C929,$F$876:$F928,0)),INDEX(AA930:AA$938,MATCH($C929,$F930:$F$938,0)))","v":10.5},{"$f":"IF($H929>$C929,INDEX(AB$876:AB928,MATCH($C929,$F$876:$F928,0)),INDEX(AB930:AB$938,MATCH($C929,$F930:$F$938,0)))","v":2300},{"$f":"IF($H929>$C929,INDEX(AC$876:AC928,MATCH($C929,$F$876:$F928,0)),INDEX(AC930:AC$938,MATCH($C929,$F930:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H929>$C929,INDEX(AH$876:AH928,MATCH($C929,$F$876:$F928,0)),INDEX(AH930:AH$938,MATCH($C929,$F930:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H929>$C929,INDEX(AI$876:AI928,MATCH($C929,$F$876:$F928,0)),INDEX(AI930:AI$938,MATCH($C929,$F930:$F$938,0)))","v":1},{"$f":"IF($H929>$C929,INDEX(AJ$876:AJ928,MATCH($C929,$F$876:$F928,0)),INDEX(AJ930:AJ$938,MATCH($C929,$F930:$F$938,0)))","v":0},{"$f":"IF($H929>$C929,INDEX(AK$876:AK928,MATCH($C929,$F$876:$F928,0)),INDEX(AK930:AK$938,MATCH($C929,$F930:$F$938,0)))","v":0},{"$f":"IF($H929>$C929,INDEX(AL$876:AL928,MATCH($C929,$F$876:$F928,0)),INDEX(AL930:AL$938,MATCH($C929,$F930:$F$938,0)))","v":0.11248491188541079},{"$f":"IF($H929>$C929,INDEX(AM$876:AM928,MATCH($C929,$F$876:$F928,0)),INDEX(AM930:AM$938,MATCH($C929,$F930:$F$938,0)))","v":0.93011237434618166},{"$f":"IF($H929>$C929,INDEX(AN$876:AN928,MATCH($C929,$F$876:$F928,0)),INDEX(AN930:AN$938,MATCH($C929,$F930:$F$938,0)))","v":260.82},null,{"$f":"IF($H929>$C929,INDEX(AP$876:AP928,MATCH($C929,$F$876:$F928,0)),INDEX(AP930:AP$938,MATCH($C929,$F930:$F$938,0)))","v":0},{"$f":"IF($H929>$C929,INDEX(AQ$876:AQ928,MATCH($C929,$F$876:$F928,0)),INDEX(AQ930:AQ$938,MATCH($C929,$F930:$F$938,0)))","v":2514},{"$f":"IF($H929>$C929,INDEX(AR$876:AR928,MATCH($C929,$F$876:$F928,0)),INDEX(AR930:AR$938,MATCH($C929,$F930:$F$938,0)))","v":9318},{"$f":"IF($H929>$C929,INDEX(AS$876:AS928,MATCH($C929,$F$876:$F928,0)),INDEX(AS930:AS$938,MATCH($C929,$F930:$F$938,0)))","v":0},{"$f":"IF($H929>$C929,INDEX(AT$876:AT928,MATCH($C929,$F$876:$F928,0)),INDEX(AT930:AT$938,MATCH($C929,$F930:$F$938,0)))","v":69418.70351572003},{"$f":"IF($H929>$C929,INDEX(AU$876:AU928,MATCH($C929,$F$876:$F928,0)),INDEX(AU930:AU$938,MATCH($C929,$F930:$F$938,0)))","v":0.6},{"$f":"IF($H929>$C929,INDEX(AV$876:AV928,MATCH($C929,$F$876:$F928,0)),INDEX(AV930:AV$938,MATCH($C929,$F930:$F$938,0)))","v":119426},{"$f":"IF($H929>$C929,INDEX(AW$876:AW928,MATCH($C929,$F$876:$F928,0)),INDEX(AW930:AW$938,MATCH($C929,$F930:$F$938,0)))","v":3869},{"$f":"IF($H929>$C929,INDEX(AX$876:AX928,MATCH($C929,$F$876:$F928,0)),INDEX(AX930:AX$938,MATCH($C929,$F930:$F$938,0)))","v":0.2},{"$f":"IF($H929>$C929,INDEX(AY$876:AY928,MATCH($C929,$F$876:$F928,0)),INDEX(AY930:AY$938,MATCH($C929,$F930:$F$938,0)))","v":24},{"$f":"IF($H929>$C929,INDEX(AZ$876:AZ928,MATCH($C929,$F$876:$F928,0)),INDEX(AZ930:AZ$938,MATCH($C929,$F930:$F$938,0)))","v":200000},null,{"$f":"IF($H929>$C929,INDEX(BB$876:BB928,MATCH($C929,$F$876:$F928,0)),INDEX(BB930:BB$938,MATCH($C929,$F930:$F$938,0)))","v":45240.998561594875},{"$f":"IF($H929>$C929,INDEX(BC$876:BC928,MATCH($C929,$F$876:$F928,0)),INDEX(BC930:BC$938,MATCH($C929,$F930:$F$938,0)))","v":0.95087873573680703},{"$f":"IF($H929>$C929,INDEX(BD$876:BD928,MATCH($C929,$F$876:$F928,0)),INDEX(BD930:BD$938,MATCH($C929,$F930:$F$938,0)))","v":2400},{"$f":"IF($H929>$C929,INDEX(BE$876:BE928,MATCH($C929,$F$876:$F928,0)),INDEX(BE930:BE$938,MATCH($C929,$F930:$F$938,0)))","v":3},{"$f":"IF($H929>$C929,INDEX(BF$876:BF928,MATCH($C929,$F$876:$F928,0)),INDEX(BF930:BF$938,MATCH($C929,$F930:$F$938,0)))","v":1},{"$f":"IF($H929>$C929,INDEX(BG$876:BG928,MATCH($C929,$F$876:$F928,0)),INDEX(BG930:BG$938,MATCH($C929,$F930:$F$938,0)))","v":9600},{"$f":"IF($H929>$C929,INDEX(BH$876:BH928,MATCH($C929,$F$876:$F928,0)),INDEX(BH930:BH$938,MATCH($C929,$F930:$F$938,0)))","v":2},{"$f":"IF($H929>$C929,INDEX(BI$876:BI928,MATCH($C929,$F$876:$F928,0)),INDEX(BI930:BI$938,MATCH($C929,$F930:$F$938,0)))","v":1},{"$f":"IF($H929>$C929,INDEX(BJ$876:BJ928,MATCH($C929,$F$876:$F928,0)),INDEX(BJ930:BJ$938,MATCH($C929,$F930:$F$938,0)))","v":69418.70351572003},null,{"$f":"IF($H929>$C929,INDEX(BL$876:BL928,MATCH($C929,$F$876:$F928,0)),INDEX(BL930:BL$938,MATCH($C929,$F930:$F$938,0)))","v":1},null,{"$f":"IF($H929>$C929,INDEX(BN$876:BN928,MATCH($C929,$F$876:$F928,0)),INDEX(BN930:BN$938,MATCH($C929,$F930:$F$938,0)))","v":5088.9297368089956},{"$f":"IF($H929>$C929,INDEX(BO$876:BO928,MATCH($C929,$F$876:$F928,0)),INDEX(BO930:BO$938,MATCH($C929,$F930:$F$938,0)))","v":177748.9003700414}]
[null,18.100000000000001,18.100000000000001,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H930)),ABS($E$876:$E$938-H930),0))","v":18},18,18.100000000000001,1,18,18,"Modulvogntog","Volvo","Mest typiske","Mest typiske",2003,2003,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H930,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":0.37625038414275469},null,1.0503176879295802E-2,46782.817563459568,1500000,0,931960,10.5,2300,{"$f":"BL930*AH930","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.11248491188541079,{"$f":"1-AL930/(X930/Z930)","v":0.93011237434618166},260.82,null,null,2514,9318,0,{"$f":"BJ930","v":70884.786418948119},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W930","v":46782.817563459568},0.95087873573680703,2400,3,1,9600,2,1,{"$f":"PRODUCT(BB930:BC930)+PRODUCT(BD930:BF930)+PRODUCT(BG930:BI930)","v":70884.786418948119},null,{"$f":"BL959","v":1},null,{"$f":"AL930*W930","v":5262.3611113769975},{"$f":"-PMT(Lånerente,AA930,X930)","v":177748.9003700414}]
[null,18.2,18.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H931)),ABS($E$876:$E$938-H931),0))","v":18},18,18.2,1,18,18,{"$f":"J930","v":"Modulvogntog"},"Man","Mest typiske","Mest typiske",{"$f":"N930","v":2003},2003,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H931,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":0.37625038414275469},null,6.5223701768195716E-3,45998.48133119633,1500000,0,931960,10.5,2300,{"$f":"BL931*AH931","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.11248491188541079,{"$f":"1-AL931/(X931/Z931)","v":0.93011237434618166},260.82,null,null,2514,9318,0,{"$f":"BJ931","v":70138.977774021085},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W931","v":45998.48133119633},0.95087873573680703,2400,3,1,9600,2,1,{"$f":"PRODUCT(BB931:BC931)+PRODUCT(BD931:BF931)+PRODUCT(BG931:BI931)","v":70138.977774021085},null,{"$f":"BL930","v":1},null,{"$f":"AL931*W931","v":5174.1351194023327},{"$f":"-PMT(Lånerente,AA931,X931)","v":177748.9003700414}]
[null,18.3,18.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H932)),ABS($E$876:$E$938-H932),0))","v":18},18,18.3,1,18,18,{"$f":"J931","v":"Modulvogntog"},"Scania","Mest typiske","Mest typiske",{"$f":"N931","v":2003},2003,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H932,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":0.37625038414275469},null,2.9401912154934226E-3,45240.998561594875,1500000,0,931960,10.5,2300,{"$f":"BL932*AH932","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.11248491188541079,{"$f":"1-AL932/(X932/Z932)","v":0.93011237434618166},260.82,null,null,2514,9318,0,{"$f":"BJ932","v":69418.70351572003},0.6,{"$f":"113200*Opregn_rep","v":119426},3869,0.2,24,200000,null,{"$f":"W932","v":45240.998561594875},0.95087873573680703,2400,3,1,9600,2,1,{"$f":"PRODUCT(BB932:BC932)+PRODUCT(BD932:BF932)+PRODUCT(BG932:BI932)","v":69418.70351572003},null,{"$f":"BL931","v":1},null,{"$f":"AL932*W932","v":5088.9297368089956},{"$f":"-PMT(Lånerente,AA932,X932)","v":177748.9003700414}]
[null,19.100000000000001,18.100000000000001,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H933)),ABS($E$876:$E$938-H933),0))","v":18},0,0,0,19,19,{"$f":"IF($H933>$C933,INDEX(J$876:J932,MATCH($C933,$F$876:$F932,0)),INDEX(J934:J$938,MATCH($C933,$F934:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H933>$C933,INDEX(K$876:K932,MATCH($C933,$F$876:$F932,0)),INDEX(K934:K$938,MATCH($C933,$F934:$F$938,0)))","v":"Volvo"},{"$f":"IF($H933>$C933,INDEX(L$876:L932,MATCH($C933,$F$876:$F932,0)),INDEX(L934:L$938,MATCH($C933,$F934:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H933>$C933,INDEX(M$876:M932,MATCH($C933,$F$876:$F932,0)),INDEX(M934:M$938,MATCH($C933,$F934:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H933>$C933,INDEX(N$876:N932,MATCH($C933,$F$876:$F932,0)),INDEX(N934:N$938,MATCH($C933,$F934:$F$938,0)))","v":2003},2002,{"$f":"IF($H933>$C933,INDEX(P$876:P932,MATCH($C933,$F$876:$F932,0)),INDEX(P934:P$938,MATCH($C933,$F934:$F$938,0)))","v":0},{"$f":"IF($H933>$C933,INDEX(Q$876:Q932,MATCH($C933,$F$876:$F932,0)),INDEX(Q934:Q$938,MATCH($C933,$F934:$F$938,0)))","v":0},{"$f":"IF($H933>$C933,INDEX(R$876:R932,MATCH($C933,$F$876:$F932,0)),INDEX(R934:R$938,MATCH($C933,$F934:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H933,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":0.22040949239833729},null,{"$f":"IF($H933>$C933,INDEX(V$876:V932,MATCH($C933,$F$876:$F932,0)),INDEX(V934:V$938,MATCH($C933,$F934:$F$938,0)))","v":1.0503176879295802E-2},{"$f":"IF($H933>$C933,INDEX(W$876:W932,MATCH($C933,$F$876:$F932,0)),INDEX(W934:W$938,MATCH($C933,$F934:$F$938,0)))","v":46782.817563459568},{"$f":"IF($H933>$C933,INDEX(X$876:X932,MATCH($C933,$F$876:$F932,0)),INDEX(X934:X$938,MATCH($C933,$F934:$F$938,0)))","v":1500000},{"$f":"IF($H933>$C933,INDEX(Y$876:Y932,MATCH($C933,$F$876:$F932,0)),INDEX(Y934:Y$938,MATCH($C933,$F934:$F$938,0)))","v":0},{"$f":"IF($H933>$C933,INDEX(Z$876:Z932,MATCH($C933,$F$876:$F932,0)),INDEX(Z934:Z$938,MATCH($C933,$F934:$F$938,0)))","v":931960},{"$f":"IF($H933>$C933,INDEX(AA$876:AA932,MATCH($C933,$F$876:$F932,0)),INDEX(AA934:AA$938,MATCH($C933,$F934:$F$938,0)))","v":10.5},{"$f":"IF($H933>$C933,INDEX(AB$876:AB932,MATCH($C933,$F$876:$F932,0)),INDEX(AB934:AB$938,MATCH($C933,$F934:$F$938,0)))","v":2300},{"$f":"IF($H933>$C933,INDEX(AC$876:AC932,MATCH($C933,$F$876:$F932,0)),INDEX(AC934:AC$938,MATCH($C933,$F934:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H933>$C933,INDEX(AH$876:AH932,MATCH($C933,$F$876:$F932,0)),INDEX(AH934:AH$938,MATCH($C933,$F934:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H933>$C933,INDEX(AI$876:AI932,MATCH($C933,$F$876:$F932,0)),INDEX(AI934:AI$938,MATCH($C933,$F934:$F$938,0)))","v":1},{"$f":"IF($H933>$C933,INDEX(AJ$876:AJ932,MATCH($C933,$F$876:$F932,0)),INDEX(AJ934:AJ$938,MATCH($C933,$F934:$F$938,0)))","v":0},{"$f":"IF($H933>$C933,INDEX(AK$876:AK932,MATCH($C933,$F$876:$F932,0)),INDEX(AK934:AK$938,MATCH($C933,$F934:$F$938,0)))","v":0},{"$f":"IF($H933>$C933,INDEX(AL$876:AL932,MATCH($C933,$F$876:$F932,0)),INDEX(AL934:AL$938,MATCH($C933,$F934:$F$938,0)))","v":0.11248491188541079},{"$f":"IF($H933>$C933,INDEX(AM$876:AM932,MATCH($C933,$F$876:$F932,0)),INDEX(AM934:AM$938,MATCH($C933,$F934:$F$938,0)))","v":0.93011237434618166},{"$f":"IF($H933>$C933,INDEX(AN$876:AN932,MATCH($C933,$F$876:$F932,0)),INDEX(AN934:AN$938,MATCH($C933,$F934:$F$938,0)))","v":260.82},null,{"$f":"IF($H933>$C933,INDEX(AP$876:AP932,MATCH($C933,$F$876:$F932,0)),INDEX(AP934:AP$938,MATCH($C933,$F934:$F$938,0)))","v":0},{"$f":"IF($H933>$C933,INDEX(AQ$876:AQ932,MATCH($C933,$F$876:$F932,0)),INDEX(AQ934:AQ$938,MATCH($C933,$F934:$F$938,0)))","v":2514},{"$f":"IF($H933>$C933,INDEX(AR$876:AR932,MATCH($C933,$F$876:$F932,0)),INDEX(AR934:AR$938,MATCH($C933,$F934:$F$938,0)))","v":9318},{"$f":"IF($H933>$C933,INDEX(AS$876:AS932,MATCH($C933,$F$876:$F932,0)),INDEX(AS934:AS$938,MATCH($C933,$F934:$F$938,0)))","v":0},{"$f":"IF($H933>$C933,INDEX(AT$876:AT932,MATCH($C933,$F$876:$F932,0)),INDEX(AT934:AT$938,MATCH($C933,$F934:$F$938,0)))","v":70884.786418948119},{"$f":"IF($H933>$C933,INDEX(AU$876:AU932,MATCH($C933,$F$876:$F932,0)),INDEX(AU934:AU$938,MATCH($C933,$F934:$F$938,0)))","v":0.6},{"$f":"IF($H933>$C933,INDEX(AV$876:AV932,MATCH($C933,$F$876:$F932,0)),INDEX(AV934:AV$938,MATCH($C933,$F934:$F$938,0)))","v":119426},{"$f":"IF($H933>$C933,INDEX(AW$876:AW932,MATCH($C933,$F$876:$F932,0)),INDEX(AW934:AW$938,MATCH($C933,$F934:$F$938,0)))","v":3869},{"$f":"IF($H933>$C933,INDEX(AX$876:AX932,MATCH($C933,$F$876:$F932,0)),INDEX(AX934:AX$938,MATCH($C933,$F934:$F$938,0)))","v":0.2},{"$f":"IF($H933>$C933,INDEX(AY$876:AY932,MATCH($C933,$F$876:$F932,0)),INDEX(AY934:AY$938,MATCH($C933,$F934:$F$938,0)))","v":24},{"$f":"IF($H933>$C933,INDEX(AZ$876:AZ932,MATCH($C933,$F$876:$F932,0)),INDEX(AZ934:AZ$938,MATCH($C933,$F934:$F$938,0)))","v":200000},null,{"$f":"IF($H933>$C933,INDEX(BB$876:BB932,MATCH($C933,$F$876:$F932,0)),INDEX(BB934:BB$938,MATCH($C933,$F934:$F$938,0)))","v":46782.817563459568},{"$f":"IF($H933>$C933,INDEX(BC$876:BC932,MATCH($C933,$F$876:$F932,0)),INDEX(BC934:BC$938,MATCH($C933,$F934:$F$938,0)))","v":0.95087873573680703},{"$f":"IF($H933>$C933,INDEX(BD$876:BD932,MATCH($C933,$F$876:$F932,0)),INDEX(BD934:BD$938,MATCH($C933,$F934:$F$938,0)))","v":2400},{"$f":"IF($H933>$C933,INDEX(BE$876:BE932,MATCH($C933,$F$876:$F932,0)),INDEX(BE934:BE$938,MATCH($C933,$F934:$F$938,0)))","v":3},{"$f":"IF($H933>$C933,INDEX(BF$876:BF932,MATCH($C933,$F$876:$F932,0)),INDEX(BF934:BF$938,MATCH($C933,$F934:$F$938,0)))","v":1},{"$f":"IF($H933>$C933,INDEX(BG$876:BG932,MATCH($C933,$F$876:$F932,0)),INDEX(BG934:BG$938,MATCH($C933,$F934:$F$938,0)))","v":9600},{"$f":"IF($H933>$C933,INDEX(BH$876:BH932,MATCH($C933,$F$876:$F932,0)),INDEX(BH934:BH$938,MATCH($C933,$F934:$F$938,0)))","v":2},{"$f":"IF($H933>$C933,INDEX(BI$876:BI932,MATCH($C933,$F$876:$F932,0)),INDEX(BI934:BI$938,MATCH($C933,$F934:$F$938,0)))","v":1},{"$f":"IF($H933>$C933,INDEX(BJ$876:BJ932,MATCH($C933,$F$876:$F932,0)),INDEX(BJ934:BJ$938,MATCH($C933,$F934:$F$938,0)))","v":70884.786418948119},null,{"$f":"IF($H933>$C933,INDEX(BL$876:BL932,MATCH($C933,$F$876:$F932,0)),INDEX(BL934:BL$938,MATCH($C933,$F934:$F$938,0)))","v":1},null,{"$f":"IF($H933>$C933,INDEX(BN$876:BN932,MATCH($C933,$F$876:$F932,0)),INDEX(BN934:BN$938,MATCH($C933,$F934:$F$938,0)))","v":5262.3611113769975},{"$f":"IF($H933>$C933,INDEX(BO$876:BO932,MATCH($C933,$F$876:$F932,0)),INDEX(BO934:BO$938,MATCH($C933,$F934:$F$938,0)))","v":177748.9003700414}]
[null,19.2,18.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H934)),ABS($E$876:$E$938-H934),0))","v":18},0,0,0,19,19,{"$f":"IF($H934>$C934,INDEX(J$876:J933,MATCH($C934,$F$876:$F933,0)),INDEX(J935:J$938,MATCH($C934,$F935:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H934>$C934,INDEX(K$876:K933,MATCH($C934,$F$876:$F933,0)),INDEX(K935:K$938,MATCH($C934,$F935:$F$938,0)))","v":"Man"},{"$f":"IF($H934>$C934,INDEX(L$876:L933,MATCH($C934,$F$876:$F933,0)),INDEX(L935:L$938,MATCH($C934,$F935:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H934>$C934,INDEX(M$876:M933,MATCH($C934,$F$876:$F933,0)),INDEX(M935:M$938,MATCH($C934,$F935:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H934>$C934,INDEX(N$876:N933,MATCH($C934,$F$876:$F933,0)),INDEX(N935:N$938,MATCH($C934,$F935:$F$938,0)))","v":2003},2002,{"$f":"IF($H934>$C934,INDEX(P$876:P933,MATCH($C934,$F$876:$F933,0)),INDEX(P935:P$938,MATCH($C934,$F935:$F$938,0)))","v":0},{"$f":"IF($H934>$C934,INDEX(Q$876:Q933,MATCH($C934,$F$876:$F933,0)),INDEX(Q935:Q$938,MATCH($C934,$F935:$F$938,0)))","v":0},{"$f":"IF($H934>$C934,INDEX(R$876:R933,MATCH($C934,$F$876:$F933,0)),INDEX(R935:R$938,MATCH($C934,$F935:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H934,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":0.22040949239833729},null,{"$f":"IF($H934>$C934,INDEX(V$876:V933,MATCH($C934,$F$876:$F933,0)),INDEX(V935:V$938,MATCH($C934,$F935:$F$938,0)))","v":6.5223701768195716E-3},{"$f":"IF($H934>$C934,INDEX(W$876:W933,MATCH($C934,$F$876:$F933,0)),INDEX(W935:W$938,MATCH($C934,$F935:$F$938,0)))","v":45998.48133119633},{"$f":"IF($H934>$C934,INDEX(X$876:X933,MATCH($C934,$F$876:$F933,0)),INDEX(X935:X$938,MATCH($C934,$F935:$F$938,0)))","v":1500000},{"$f":"IF($H934>$C934,INDEX(Y$876:Y933,MATCH($C934,$F$876:$F933,0)),INDEX(Y935:Y$938,MATCH($C934,$F935:$F$938,0)))","v":0},{"$f":"IF($H934>$C934,INDEX(Z$876:Z933,MATCH($C934,$F$876:$F933,0)),INDEX(Z935:Z$938,MATCH($C934,$F935:$F$938,0)))","v":931960},{"$f":"IF($H934>$C934,INDEX(AA$876:AA933,MATCH($C934,$F$876:$F933,0)),INDEX(AA935:AA$938,MATCH($C934,$F935:$F$938,0)))","v":10.5},{"$f":"IF($H934>$C934,INDEX(AB$876:AB933,MATCH($C934,$F$876:$F933,0)),INDEX(AB935:AB$938,MATCH($C934,$F935:$F$938,0)))","v":2300},{"$f":"IF($H934>$C934,INDEX(AC$876:AC933,MATCH($C934,$F$876:$F933,0)),INDEX(AC935:AC$938,MATCH($C934,$F935:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H934>$C934,INDEX(AH$876:AH933,MATCH($C934,$F$876:$F933,0)),INDEX(AH935:AH$938,MATCH($C934,$F935:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H934>$C934,INDEX(AI$876:AI933,MATCH($C934,$F$876:$F933,0)),INDEX(AI935:AI$938,MATCH($C934,$F935:$F$938,0)))","v":1},{"$f":"IF($H934>$C934,INDEX(AJ$876:AJ933,MATCH($C934,$F$876:$F933,0)),INDEX(AJ935:AJ$938,MATCH($C934,$F935:$F$938,0)))","v":0},{"$f":"IF($H934>$C934,INDEX(AK$876:AK933,MATCH($C934,$F$876:$F933,0)),INDEX(AK935:AK$938,MATCH($C934,$F935:$F$938,0)))","v":0},{"$f":"IF($H934>$C934,INDEX(AL$876:AL933,MATCH($C934,$F$876:$F933,0)),INDEX(AL935:AL$938,MATCH($C934,$F935:$F$938,0)))","v":0.11248491188541079},{"$f":"IF($H934>$C934,INDEX(AM$876:AM933,MATCH($C934,$F$876:$F933,0)),INDEX(AM935:AM$938,MATCH($C934,$F935:$F$938,0)))","v":0.93011237434618166},{"$f":"IF($H934>$C934,INDEX(AN$876:AN933,MATCH($C934,$F$876:$F933,0)),INDEX(AN935:AN$938,MATCH($C934,$F935:$F$938,0)))","v":260.82},null,{"$f":"IF($H934>$C934,INDEX(AP$876:AP933,MATCH($C934,$F$876:$F933,0)),INDEX(AP935:AP$938,MATCH($C934,$F935:$F$938,0)))","v":0},{"$f":"IF($H934>$C934,INDEX(AQ$876:AQ933,MATCH($C934,$F$876:$F933,0)),INDEX(AQ935:AQ$938,MATCH($C934,$F935:$F$938,0)))","v":2514},{"$f":"IF($H934>$C934,INDEX(AR$876:AR933,MATCH($C934,$F$876:$F933,0)),INDEX(AR935:AR$938,MATCH($C934,$F935:$F$938,0)))","v":9318},{"$f":"IF($H934>$C934,INDEX(AS$876:AS933,MATCH($C934,$F$876:$F933,0)),INDEX(AS935:AS$938,MATCH($C934,$F935:$F$938,0)))","v":0},{"$f":"IF($H934>$C934,INDEX(AT$876:AT933,MATCH($C934,$F$876:$F933,0)),INDEX(AT935:AT$938,MATCH($C934,$F935:$F$938,0)))","v":70138.977774021085},{"$f":"IF($H934>$C934,INDEX(AU$876:AU933,MATCH($C934,$F$876:$F933,0)),INDEX(AU935:AU$938,MATCH($C934,$F935:$F$938,0)))","v":0.6},{"$f":"IF($H934>$C934,INDEX(AV$876:AV933,MATCH($C934,$F$876:$F933,0)),INDEX(AV935:AV$938,MATCH($C934,$F935:$F$938,0)))","v":119426},{"$f":"IF($H934>$C934,INDEX(AW$876:AW933,MATCH($C934,$F$876:$F933,0)),INDEX(AW935:AW$938,MATCH($C934,$F935:$F$938,0)))","v":3869},{"$f":"IF($H934>$C934,INDEX(AX$876:AX933,MATCH($C934,$F$876:$F933,0)),INDEX(AX935:AX$938,MATCH($C934,$F935:$F$938,0)))","v":0.2},{"$f":"IF($H934>$C934,INDEX(AY$876:AY933,MATCH($C934,$F$876:$F933,0)),INDEX(AY935:AY$938,MATCH($C934,$F935:$F$938,0)))","v":24},{"$f":"IF($H934>$C934,INDEX(AZ$876:AZ933,MATCH($C934,$F$876:$F933,0)),INDEX(AZ935:AZ$938,MATCH($C934,$F935:$F$938,0)))","v":200000},null,{"$f":"IF($H934>$C934,INDEX(BB$876:BB933,MATCH($C934,$F$876:$F933,0)),INDEX(BB935:BB$938,MATCH($C934,$F935:$F$938,0)))","v":45998.48133119633},{"$f":"IF($H934>$C934,INDEX(BC$876:BC933,MATCH($C934,$F$876:$F933,0)),INDEX(BC935:BC$938,MATCH($C934,$F935:$F$938,0)))","v":0.95087873573680703},{"$f":"IF($H934>$C934,INDEX(BD$876:BD933,MATCH($C934,$F$876:$F933,0)),INDEX(BD935:BD$938,MATCH($C934,$F935:$F$938,0)))","v":2400},{"$f":"IF($H934>$C934,INDEX(BE$876:BE933,MATCH($C934,$F$876:$F933,0)),INDEX(BE935:BE$938,MATCH($C934,$F935:$F$938,0)))","v":3},{"$f":"IF($H934>$C934,INDEX(BF$876:BF933,MATCH($C934,$F$876:$F933,0)),INDEX(BF935:BF$938,MATCH($C934,$F935:$F$938,0)))","v":1},{"$f":"IF($H934>$C934,INDEX(BG$876:BG933,MATCH($C934,$F$876:$F933,0)),INDEX(BG935:BG$938,MATCH($C934,$F935:$F$938,0)))","v":9600},{"$f":"IF($H934>$C934,INDEX(BH$876:BH933,MATCH($C934,$F$876:$F933,0)),INDEX(BH935:BH$938,MATCH($C934,$F935:$F$938,0)))","v":2},{"$f":"IF($H934>$C934,INDEX(BI$876:BI933,MATCH($C934,$F$876:$F933,0)),INDEX(BI935:BI$938,MATCH($C934,$F935:$F$938,0)))","v":1},{"$f":"IF($H934>$C934,INDEX(BJ$876:BJ933,MATCH($C934,$F$876:$F933,0)),INDEX(BJ935:BJ$938,MATCH($C934,$F935:$F$938,0)))","v":70138.977774021085},null,{"$f":"IF($H934>$C934,INDEX(BL$876:BL933,MATCH($C934,$F$876:$F933,0)),INDEX(BL935:BL$938,MATCH($C934,$F935:$F$938,0)))","v":1},null,{"$f":"IF($H934>$C934,INDEX(BN$876:BN933,MATCH($C934,$F$876:$F933,0)),INDEX(BN935:BN$938,MATCH($C934,$F935:$F$938,0)))","v":5174.1351194023327},{"$f":"IF($H934>$C934,INDEX(BO$876:BO933,MATCH($C934,$F$876:$F933,0)),INDEX(BO935:BO$938,MATCH($C934,$F935:$F$938,0)))","v":177748.9003700414}]
[null,19.3,18.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H935)),ABS($E$876:$E$938-H935),0))","v":18},0,0,0,19,19,{"$f":"IF($H935>$C935,INDEX(J$876:J934,MATCH($C935,$F$876:$F934,0)),INDEX(J936:J$938,MATCH($C935,$F936:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H935>$C935,INDEX(K$876:K934,MATCH($C935,$F$876:$F934,0)),INDEX(K936:K$938,MATCH($C935,$F936:$F$938,0)))","v":"Scania"},{"$f":"IF($H935>$C935,INDEX(L$876:L934,MATCH($C935,$F$876:$F934,0)),INDEX(L936:L$938,MATCH($C935,$F936:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H935>$C935,INDEX(M$876:M934,MATCH($C935,$F$876:$F934,0)),INDEX(M936:M$938,MATCH($C935,$F936:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H935>$C935,INDEX(N$876:N934,MATCH($C935,$F$876:$F934,0)),INDEX(N936:N$938,MATCH($C935,$F936:$F$938,0)))","v":2003},2002,{"$f":"IF($H935>$C935,INDEX(P$876:P934,MATCH($C935,$F$876:$F934,0)),INDEX(P936:P$938,MATCH($C935,$F936:$F$938,0)))","v":0},{"$f":"IF($H935>$C935,INDEX(Q$876:Q934,MATCH($C935,$F$876:$F934,0)),INDEX(Q936:Q$938,MATCH($C935,$F936:$F$938,0)))","v":0},{"$f":"IF($H935>$C935,INDEX(R$876:R934,MATCH($C935,$F$876:$F934,0)),INDEX(R936:R$938,MATCH($C935,$F936:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H935,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":0.22040949239833729},null,{"$f":"IF($H935>$C935,INDEX(V$876:V934,MATCH($C935,$F$876:$F934,0)),INDEX(V936:V$938,MATCH($C935,$F936:$F$938,0)))","v":2.9401912154934226E-3},{"$f":"IF($H935>$C935,INDEX(W$876:W934,MATCH($C935,$F$876:$F934,0)),INDEX(W936:W$938,MATCH($C935,$F936:$F$938,0)))","v":45240.998561594875},{"$f":"IF($H935>$C935,INDEX(X$876:X934,MATCH($C935,$F$876:$F934,0)),INDEX(X936:X$938,MATCH($C935,$F936:$F$938,0)))","v":1500000},{"$f":"IF($H935>$C935,INDEX(Y$876:Y934,MATCH($C935,$F$876:$F934,0)),INDEX(Y936:Y$938,MATCH($C935,$F936:$F$938,0)))","v":0},{"$f":"IF($H935>$C935,INDEX(Z$876:Z934,MATCH($C935,$F$876:$F934,0)),INDEX(Z936:Z$938,MATCH($C935,$F936:$F$938,0)))","v":931960},{"$f":"IF($H935>$C935,INDEX(AA$876:AA934,MATCH($C935,$F$876:$F934,0)),INDEX(AA936:AA$938,MATCH($C935,$F936:$F$938,0)))","v":10.5},{"$f":"IF($H935>$C935,INDEX(AB$876:AB934,MATCH($C935,$F$876:$F934,0)),INDEX(AB936:AB$938,MATCH($C935,$F936:$F$938,0)))","v":2300},{"$f":"IF($H935>$C935,INDEX(AC$876:AC934,MATCH($C935,$F$876:$F934,0)),INDEX(AC936:AC$938,MATCH($C935,$F936:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H935>$C935,INDEX(AH$876:AH934,MATCH($C935,$F$876:$F934,0)),INDEX(AH936:AH$938,MATCH($C935,$F936:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H935>$C935,INDEX(AI$876:AI934,MATCH($C935,$F$876:$F934,0)),INDEX(AI936:AI$938,MATCH($C935,$F936:$F$938,0)))","v":1},{"$f":"IF($H935>$C935,INDEX(AJ$876:AJ934,MATCH($C935,$F$876:$F934,0)),INDEX(AJ936:AJ$938,MATCH($C935,$F936:$F$938,0)))","v":0},{"$f":"IF($H935>$C935,INDEX(AK$876:AK934,MATCH($C935,$F$876:$F934,0)),INDEX(AK936:AK$938,MATCH($C935,$F936:$F$938,0)))","v":0},{"$f":"IF($H935>$C935,INDEX(AL$876:AL934,MATCH($C935,$F$876:$F934,0)),INDEX(AL936:AL$938,MATCH($C935,$F936:$F$938,0)))","v":0.11248491188541079},{"$f":"IF($H935>$C935,INDEX(AM$876:AM934,MATCH($C935,$F$876:$F934,0)),INDEX(AM936:AM$938,MATCH($C935,$F936:$F$938,0)))","v":0.93011237434618166},{"$f":"IF($H935>$C935,INDEX(AN$876:AN934,MATCH($C935,$F$876:$F934,0)),INDEX(AN936:AN$938,MATCH($C935,$F936:$F$938,0)))","v":260.82},null,{"$f":"IF($H935>$C935,INDEX(AP$876:AP934,MATCH($C935,$F$876:$F934,0)),INDEX(AP936:AP$938,MATCH($C935,$F936:$F$938,0)))","v":0},{"$f":"IF($H935>$C935,INDEX(AQ$876:AQ934,MATCH($C935,$F$876:$F934,0)),INDEX(AQ936:AQ$938,MATCH($C935,$F936:$F$938,0)))","v":2514},{"$f":"IF($H935>$C935,INDEX(AR$876:AR934,MATCH($C935,$F$876:$F934,0)),INDEX(AR936:AR$938,MATCH($C935,$F936:$F$938,0)))","v":9318},{"$f":"IF($H935>$C935,INDEX(AS$876:AS934,MATCH($C935,$F$876:$F934,0)),INDEX(AS936:AS$938,MATCH($C935,$F936:$F$938,0)))","v":0},{"$f":"IF($H935>$C935,INDEX(AT$876:AT934,MATCH($C935,$F$876:$F934,0)),INDEX(AT936:AT$938,MATCH($C935,$F936:$F$938,0)))","v":69418.70351572003},{"$f":"IF($H935>$C935,INDEX(AU$876:AU934,MATCH($C935,$F$876:$F934,0)),INDEX(AU936:AU$938,MATCH($C935,$F936:$F$938,0)))","v":0.6},{"$f":"IF($H935>$C935,INDEX(AV$876:AV934,MATCH($C935,$F$876:$F934,0)),INDEX(AV936:AV$938,MATCH($C935,$F936:$F$938,0)))","v":119426},{"$f":"IF($H935>$C935,INDEX(AW$876:AW934,MATCH($C935,$F$876:$F934,0)),INDEX(AW936:AW$938,MATCH($C935,$F936:$F$938,0)))","v":3869},{"$f":"IF($H935>$C935,INDEX(AX$876:AX934,MATCH($C935,$F$876:$F934,0)),INDEX(AX936:AX$938,MATCH($C935,$F936:$F$938,0)))","v":0.2},{"$f":"IF($H935>$C935,INDEX(AY$876:AY934,MATCH($C935,$F$876:$F934,0)),INDEX(AY936:AY$938,MATCH($C935,$F936:$F$938,0)))","v":24},{"$f":"IF($H935>$C935,INDEX(AZ$876:AZ934,MATCH($C935,$F$876:$F934,0)),INDEX(AZ936:AZ$938,MATCH($C935,$F936:$F$938,0)))","v":200000},null,{"$f":"IF($H935>$C935,INDEX(BB$876:BB934,MATCH($C935,$F$876:$F934,0)),INDEX(BB936:BB$938,MATCH($C935,$F936:$F$938,0)))","v":45240.998561594875},{"$f":"IF($H935>$C935,INDEX(BC$876:BC934,MATCH($C935,$F$876:$F934,0)),INDEX(BC936:BC$938,MATCH($C935,$F936:$F$938,0)))","v":0.95087873573680703},{"$f":"IF($H935>$C935,INDEX(BD$876:BD934,MATCH($C935,$F$876:$F934,0)),INDEX(BD936:BD$938,MATCH($C935,$F936:$F$938,0)))","v":2400},{"$f":"IF($H935>$C935,INDEX(BE$876:BE934,MATCH($C935,$F$876:$F934,0)),INDEX(BE936:BE$938,MATCH($C935,$F936:$F$938,0)))","v":3},{"$f":"IF($H935>$C935,INDEX(BF$876:BF934,MATCH($C935,$F$876:$F934,0)),INDEX(BF936:BF$938,MATCH($C935,$F936:$F$938,0)))","v":1},{"$f":"IF($H935>$C935,INDEX(BG$876:BG934,MATCH($C935,$F$876:$F934,0)),INDEX(BG936:BG$938,MATCH($C935,$F936:$F$938,0)))","v":9600},{"$f":"IF($H935>$C935,INDEX(BH$876:BH934,MATCH($C935,$F$876:$F934,0)),INDEX(BH936:BH$938,MATCH($C935,$F936:$F$938,0)))","v":2},{"$f":"IF($H935>$C935,INDEX(BI$876:BI934,MATCH($C935,$F$876:$F934,0)),INDEX(BI936:BI$938,MATCH($C935,$F936:$F$938,0)))","v":1},{"$f":"IF($H935>$C935,INDEX(BJ$876:BJ934,MATCH($C935,$F$876:$F934,0)),INDEX(BJ936:BJ$938,MATCH($C935,$F936:$F$938,0)))","v":69418.70351572003},null,{"$f":"IF($H935>$C935,INDEX(BL$876:BL934,MATCH($C935,$F$876:$F934,0)),INDEX(BL936:BL$938,MATCH($C935,$F936:$F$938,0)))","v":1},null,{"$f":"IF($H935>$C935,INDEX(BN$876:BN934,MATCH($C935,$F$876:$F934,0)),INDEX(BN936:BN$938,MATCH($C935,$F936:$F$938,0)))","v":5088.9297368089956},{"$f":"IF($H935>$C935,INDEX(BO$876:BO934,MATCH($C935,$F$876:$F934,0)),INDEX(BO936:BO$938,MATCH($C935,$F936:$F$938,0)))","v":177748.9003700414}]
[null,20.100000000000001,18.100000000000001,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H936)),ABS($E$876:$E$938-H936),0))","v":18},0,0,0,20,20,{"$f":"IF($H936>$C936,INDEX(J$876:J935,MATCH($C936,$F$876:$F935,0)),INDEX(J937:J$938,MATCH($C936,$F937:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H936>$C936,INDEX(K$876:K935,MATCH($C936,$F$876:$F935,0)),INDEX(K937:K$938,MATCH($C936,$F937:$F$938,0)))","v":"Volvo"},{"$f":"IF($H936>$C936,INDEX(L$876:L935,MATCH($C936,$F$876:$F935,0)),INDEX(L937:L$938,MATCH($C936,$F937:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H936>$C936,INDEX(M$876:M935,MATCH($C936,$F$876:$F935,0)),INDEX(M937:M$938,MATCH($C936,$F937:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H936>$C936,INDEX(N$876:N935,MATCH($C936,$F$876:$F935,0)),INDEX(N937:N$938,MATCH($C936,$F937:$F$938,0)))","v":2003},2001,{"$f":"IF($H936>$C936,INDEX(P$876:P935,MATCH($C936,$F$876:$F935,0)),INDEX(P937:P$938,MATCH($C936,$F937:$F$938,0)))","v":0},{"$f":"IF($H936>$C936,INDEX(Q$876:Q935,MATCH($C936,$F$876:$F935,0)),INDEX(Q937:Q$938,MATCH($C936,$F937:$F$938,0)))","v":0},{"$f":"IF($H936>$C936,INDEX(R$876:R935,MATCH($C936,$F$876:$F935,0)),INDEX(R937:R$938,MATCH($C936,$F937:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H936,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":0.20285060017333137},null,{"$f":"IF($H936>$C936,INDEX(V$876:V935,MATCH($C936,$F$876:$F935,0)),INDEX(V937:V$938,MATCH($C936,$F937:$F$938,0)))","v":1.0503176879295802E-2},{"$f":"IF($H936>$C936,INDEX(W$876:W935,MATCH($C936,$F$876:$F935,0)),INDEX(W937:W$938,MATCH($C936,$F937:$F$938,0)))","v":46782.817563459568},{"$f":"IF($H936>$C936,INDEX(X$876:X935,MATCH($C936,$F$876:$F935,0)),INDEX(X937:X$938,MATCH($C936,$F937:$F$938,0)))","v":1500000},{"$f":"IF($H936>$C936,INDEX(Y$876:Y935,MATCH($C936,$F$876:$F935,0)),INDEX(Y937:Y$938,MATCH($C936,$F937:$F$938,0)))","v":0},{"$f":"IF($H936>$C936,INDEX(Z$876:Z935,MATCH($C936,$F$876:$F935,0)),INDEX(Z937:Z$938,MATCH($C936,$F937:$F$938,0)))","v":931960},{"$f":"IF($H936>$C936,INDEX(AA$876:AA935,MATCH($C936,$F$876:$F935,0)),INDEX(AA937:AA$938,MATCH($C936,$F937:$F$938,0)))","v":10.5},{"$f":"IF($H936>$C936,INDEX(AB$876:AB935,MATCH($C936,$F$876:$F935,0)),INDEX(AB937:AB$938,MATCH($C936,$F937:$F$938,0)))","v":2300},{"$f":"IF($H936>$C936,INDEX(AC$876:AC935,MATCH($C936,$F$876:$F935,0)),INDEX(AC937:AC$938,MATCH($C936,$F937:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H936>$C936,INDEX(AH$876:AH935,MATCH($C936,$F$876:$F935,0)),INDEX(AH937:AH$938,MATCH($C936,$F937:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H936>$C936,INDEX(AI$876:AI935,MATCH($C936,$F$876:$F935,0)),INDEX(AI937:AI$938,MATCH($C936,$F937:$F$938,0)))","v":1},{"$f":"IF($H936>$C936,INDEX(AJ$876:AJ935,MATCH($C936,$F$876:$F935,0)),INDEX(AJ937:AJ$938,MATCH($C936,$F937:$F$938,0)))","v":0},{"$f":"IF($H936>$C936,INDEX(AK$876:AK935,MATCH($C936,$F$876:$F935,0)),INDEX(AK937:AK$938,MATCH($C936,$F937:$F$938,0)))","v":0},{"$f":"IF($H936>$C936,INDEX(AL$876:AL935,MATCH($C936,$F$876:$F935,0)),INDEX(AL937:AL$938,MATCH($C936,$F937:$F$938,0)))","v":0.11248491188541079},{"$f":"IF($H936>$C936,INDEX(AM$876:AM935,MATCH($C936,$F$876:$F935,0)),INDEX(AM937:AM$938,MATCH($C936,$F937:$F$938,0)))","v":0.93011237434618166},{"$f":"IF($H936>$C936,INDEX(AN$876:AN935,MATCH($C936,$F$876:$F935,0)),INDEX(AN937:AN$938,MATCH($C936,$F937:$F$938,0)))","v":260.82},null,{"$f":"IF($H936>$C936,INDEX(AP$876:AP935,MATCH($C936,$F$876:$F935,0)),INDEX(AP937:AP$938,MATCH($C936,$F937:$F$938,0)))","v":0},{"$f":"IF($H936>$C936,INDEX(AQ$876:AQ935,MATCH($C936,$F$876:$F935,0)),INDEX(AQ937:AQ$938,MATCH($C936,$F937:$F$938,0)))","v":2514},{"$f":"IF($H936>$C936,INDEX(AR$876:AR935,MATCH($C936,$F$876:$F935,0)),INDEX(AR937:AR$938,MATCH($C936,$F937:$F$938,0)))","v":9318},{"$f":"IF($H936>$C936,INDEX(AS$876:AS935,MATCH($C936,$F$876:$F935,0)),INDEX(AS937:AS$938,MATCH($C936,$F937:$F$938,0)))","v":0},{"$f":"IF($H936>$C936,INDEX(AT$876:AT935,MATCH($C936,$F$876:$F935,0)),INDEX(AT937:AT$938,MATCH($C936,$F937:$F$938,0)))","v":70884.786418948119},{"$f":"IF($H936>$C936,INDEX(AU$876:AU935,MATCH($C936,$F$876:$F935,0)),INDEX(AU937:AU$938,MATCH($C936,$F937:$F$938,0)))","v":0.6},{"$f":"IF($H936>$C936,INDEX(AV$876:AV935,MATCH($C936,$F$876:$F935,0)),INDEX(AV937:AV$938,MATCH($C936,$F937:$F$938,0)))","v":119426},{"$f":"IF($H936>$C936,INDEX(AW$876:AW935,MATCH($C936,$F$876:$F935,0)),INDEX(AW937:AW$938,MATCH($C936,$F937:$F$938,0)))","v":3869},{"$f":"IF($H936>$C936,INDEX(AX$876:AX935,MATCH($C936,$F$876:$F935,0)),INDEX(AX937:AX$938,MATCH($C936,$F937:$F$938,0)))","v":0.2},{"$f":"IF($H936>$C936,INDEX(AY$876:AY935,MATCH($C936,$F$876:$F935,0)),INDEX(AY937:AY$938,MATCH($C936,$F937:$F$938,0)))","v":24},{"$f":"IF($H936>$C936,INDEX(AZ$876:AZ935,MATCH($C936,$F$876:$F935,0)),INDEX(AZ937:AZ$938,MATCH($C936,$F937:$F$938,0)))","v":200000},null,{"$f":"IF($H936>$C936,INDEX(BB$876:BB935,MATCH($C936,$F$876:$F935,0)),INDEX(BB937:BB$938,MATCH($C936,$F937:$F$938,0)))","v":46782.817563459568},{"$f":"IF($H936>$C936,INDEX(BC$876:BC935,MATCH($C936,$F$876:$F935,0)),INDEX(BC937:BC$938,MATCH($C936,$F937:$F$938,0)))","v":0.95087873573680703},{"$f":"IF($H936>$C936,INDEX(BD$876:BD935,MATCH($C936,$F$876:$F935,0)),INDEX(BD937:BD$938,MATCH($C936,$F937:$F$938,0)))","v":2400},{"$f":"IF($H936>$C936,INDEX(BE$876:BE935,MATCH($C936,$F$876:$F935,0)),INDEX(BE937:BE$938,MATCH($C936,$F937:$F$938,0)))","v":3},{"$f":"IF($H936>$C936,INDEX(BF$876:BF935,MATCH($C936,$F$876:$F935,0)),INDEX(BF937:BF$938,MATCH($C936,$F937:$F$938,0)))","v":1},{"$f":"IF($H936>$C936,INDEX(BG$876:BG935,MATCH($C936,$F$876:$F935,0)),INDEX(BG937:BG$938,MATCH($C936,$F937:$F$938,0)))","v":9600},{"$f":"IF($H936>$C936,INDEX(BH$876:BH935,MATCH($C936,$F$876:$F935,0)),INDEX(BH937:BH$938,MATCH($C936,$F937:$F$938,0)))","v":2},{"$f":"IF($H936>$C936,INDEX(BI$876:BI935,MATCH($C936,$F$876:$F935,0)),INDEX(BI937:BI$938,MATCH($C936,$F937:$F$938,0)))","v":1},{"$f":"IF($H936>$C936,INDEX(BJ$876:BJ935,MATCH($C936,$F$876:$F935,0)),INDEX(BJ937:BJ$938,MATCH($C936,$F937:$F$938,0)))","v":70884.786418948119},null,{"$f":"IF($H936>$C936,INDEX(BL$876:BL935,MATCH($C936,$F$876:$F935,0)),INDEX(BL937:BL$938,MATCH($C936,$F937:$F$938,0)))","v":1},null,{"$f":"IF($H936>$C936,INDEX(BN$876:BN935,MATCH($C936,$F$876:$F935,0)),INDEX(BN937:BN$938,MATCH($C936,$F937:$F$938,0)))","v":5262.3611113769975},{"$f":"IF($H936>$C936,INDEX(BO$876:BO935,MATCH($C936,$F$876:$F935,0)),INDEX(BO937:BO$938,MATCH($C936,$F937:$F$938,0)))","v":177748.9003700414}]
[null,20.2,18.2,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H937)),ABS($E$876:$E$938-H937),0))","v":18},0,0,0,20,20,{"$f":"IF($H937>$C937,INDEX(J$876:J936,MATCH($C937,$F$876:$F936,0)),INDEX(J938:J$938,MATCH($C937,$F938:$F$938,0)))","v":"Modulvogntog"},{"$f":"IF($H937>$C937,INDEX(K$876:K936,MATCH($C937,$F$876:$F936,0)),INDEX(K938:K$938,MATCH($C937,$F938:$F$938,0)))","v":"Man"},{"$f":"IF($H937>$C937,INDEX(L$876:L936,MATCH($C937,$F$876:$F936,0)),INDEX(L938:L$938,MATCH($C937,$F938:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H937>$C937,INDEX(M$876:M936,MATCH($C937,$F$876:$F936,0)),INDEX(M938:M$938,MATCH($C937,$F938:$F$938,0)))","v":"Mest typiske"},{"$f":"IF($H937>$C937,INDEX(N$876:N936,MATCH($C937,$F$876:$F936,0)),INDEX(N938:N$938,MATCH($C937,$F938:$F$938,0)))","v":2003},2001,{"$f":"IF($H937>$C937,INDEX(P$876:P936,MATCH($C937,$F$876:$F936,0)),INDEX(P938:P$938,MATCH($C937,$F938:$F$938,0)))","v":0},{"$f":"IF($H937>$C937,INDEX(Q$876:Q936,MATCH($C937,$F$876:$F936,0)),INDEX(Q938:Q$938,MATCH($C937,$F938:$F$938,0)))","v":0},{"$f":"IF($H937>$C937,INDEX(R$876:R936,MATCH($C937,$F$876:$F936,0)),INDEX(R938:R$938,MATCH($C937,$F938:$F$938,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H937,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":0.20285060017333137},null,{"$f":"IF($H937>$C937,INDEX(V$876:V936,MATCH($C937,$F$876:$F936,0)),INDEX(V938:V$938,MATCH($C937,$F938:$F$938,0)))","v":6.5223701768195716E-3},{"$f":"IF($H937>$C937,INDEX(W$876:W936,MATCH($C937,$F$876:$F936,0)),INDEX(W938:W$938,MATCH($C937,$F938:$F$938,0)))","v":45998.48133119633},{"$f":"IF($H937>$C937,INDEX(X$876:X936,MATCH($C937,$F$876:$F936,0)),INDEX(X938:X$938,MATCH($C937,$F938:$F$938,0)))","v":1500000},{"$f":"IF($H937>$C937,INDEX(Y$876:Y936,MATCH($C937,$F$876:$F936,0)),INDEX(Y938:Y$938,MATCH($C937,$F938:$F$938,0)))","v":0},{"$f":"IF($H937>$C937,INDEX(Z$876:Z936,MATCH($C937,$F$876:$F936,0)),INDEX(Z938:Z$938,MATCH($C937,$F938:$F$938,0)))","v":931960},{"$f":"IF($H937>$C937,INDEX(AA$876:AA936,MATCH($C937,$F$876:$F936,0)),INDEX(AA938:AA$938,MATCH($C937,$F938:$F$938,0)))","v":10.5},{"$f":"IF($H937>$C937,INDEX(AB$876:AB936,MATCH($C937,$F$876:$F936,0)),INDEX(AB938:AB$938,MATCH($C937,$F938:$F$938,0)))","v":2300},{"$f":"IF($H937>$C937,INDEX(AC$876:AC936,MATCH($C937,$F$876:$F936,0)),INDEX(AC938:AC$938,MATCH($C937,$F938:$F$938,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H937>$C937,INDEX(AH$876:AH936,MATCH($C937,$F$876:$F936,0)),INDEX(AH938:AH$938,MATCH($C937,$F938:$F$938,0)))","v":0.2857142857142857},{"$f":"IF($H937>$C937,INDEX(AI$876:AI936,MATCH($C937,$F$876:$F936,0)),INDEX(AI938:AI$938,MATCH($C937,$F938:$F$938,0)))","v":1},{"$f":"IF($H937>$C937,INDEX(AJ$876:AJ936,MATCH($C937,$F$876:$F936,0)),INDEX(AJ938:AJ$938,MATCH($C937,$F938:$F$938,0)))","v":0},{"$f":"IF($H937>$C937,INDEX(AK$876:AK936,MATCH($C937,$F$876:$F936,0)),INDEX(AK938:AK$938,MATCH($C937,$F938:$F$938,0)))","v":0},{"$f":"IF($H937>$C937,INDEX(AL$876:AL936,MATCH($C937,$F$876:$F936,0)),INDEX(AL938:AL$938,MATCH($C937,$F938:$F$938,0)))","v":0.11248491188541079},{"$f":"IF($H937>$C937,INDEX(AM$876:AM936,MATCH($C937,$F$876:$F936,0)),INDEX(AM938:AM$938,MATCH($C937,$F938:$F$938,0)))","v":0.93011237434618166},{"$f":"IF($H937>$C937,INDEX(AN$876:AN936,MATCH($C937,$F$876:$F936,0)),INDEX(AN938:AN$938,MATCH($C937,$F938:$F$938,0)))","v":260.82},null,{"$f":"IF($H937>$C937,INDEX(AP$876:AP936,MATCH($C937,$F$876:$F936,0)),INDEX(AP938:AP$938,MATCH($C937,$F938:$F$938,0)))","v":0},{"$f":"IF($H937>$C937,INDEX(AQ$876:AQ936,MATCH($C937,$F$876:$F936,0)),INDEX(AQ938:AQ$938,MATCH($C937,$F938:$F$938,0)))","v":2514},{"$f":"IF($H937>$C937,INDEX(AR$876:AR936,MATCH($C937,$F$876:$F936,0)),INDEX(AR938:AR$938,MATCH($C937,$F938:$F$938,0)))","v":9318},{"$f":"IF($H937>$C937,INDEX(AS$876:AS936,MATCH($C937,$F$876:$F936,0)),INDEX(AS938:AS$938,MATCH($C937,$F938:$F$938,0)))","v":0},{"$f":"IF($H937>$C937,INDEX(AT$876:AT936,MATCH($C937,$F$876:$F936,0)),INDEX(AT938:AT$938,MATCH($C937,$F938:$F$938,0)))","v":70138.977774021085},{"$f":"IF($H937>$C937,INDEX(AU$876:AU936,MATCH($C937,$F$876:$F936,0)),INDEX(AU938:AU$938,MATCH($C937,$F938:$F$938,0)))","v":0.6},{"$f":"IF($H937>$C937,INDEX(AV$876:AV936,MATCH($C937,$F$876:$F936,0)),INDEX(AV938:AV$938,MATCH($C937,$F938:$F$938,0)))","v":119426},{"$f":"IF($H937>$C937,INDEX(AW$876:AW936,MATCH($C937,$F$876:$F936,0)),INDEX(AW938:AW$938,MATCH($C937,$F938:$F$938,0)))","v":3869},{"$f":"IF($H937>$C937,INDEX(AX$876:AX936,MATCH($C937,$F$876:$F936,0)),INDEX(AX938:AX$938,MATCH($C937,$F938:$F$938,0)))","v":0.2},{"$f":"IF($H937>$C937,INDEX(AY$876:AY936,MATCH($C937,$F$876:$F936,0)),INDEX(AY938:AY$938,MATCH($C937,$F938:$F$938,0)))","v":24},{"$f":"IF($H937>$C937,INDEX(AZ$876:AZ936,MATCH($C937,$F$876:$F936,0)),INDEX(AZ938:AZ$938,MATCH($C937,$F938:$F$938,0)))","v":200000},null,{"$f":"IF($H937>$C937,INDEX(BB$876:BB936,MATCH($C937,$F$876:$F936,0)),INDEX(BB938:BB$938,MATCH($C937,$F938:$F$938,0)))","v":45998.48133119633},{"$f":"IF($H937>$C937,INDEX(BC$876:BC936,MATCH($C937,$F$876:$F936,0)),INDEX(BC938:BC$938,MATCH($C937,$F938:$F$938,0)))","v":0.95087873573680703},{"$f":"IF($H937>$C937,INDEX(BD$876:BD936,MATCH($C937,$F$876:$F936,0)),INDEX(BD938:BD$938,MATCH($C937,$F938:$F$938,0)))","v":2400},{"$f":"IF($H937>$C937,INDEX(BE$876:BE936,MATCH($C937,$F$876:$F936,0)),INDEX(BE938:BE$938,MATCH($C937,$F938:$F$938,0)))","v":3},{"$f":"IF($H937>$C937,INDEX(BF$876:BF936,MATCH($C937,$F$876:$F936,0)),INDEX(BF938:BF$938,MATCH($C937,$F938:$F$938,0)))","v":1},{"$f":"IF($H937>$C937,INDEX(BG$876:BG936,MATCH($C937,$F$876:$F936,0)),INDEX(BG938:BG$938,MATCH($C937,$F938:$F$938,0)))","v":9600},{"$f":"IF($H937>$C937,INDEX(BH$876:BH936,MATCH($C937,$F$876:$F936,0)),INDEX(BH938:BH$938,MATCH($C937,$F938:$F$938,0)))","v":2},{"$f":"IF($H937>$C937,INDEX(BI$876:BI936,MATCH($C937,$F$876:$F936,0)),INDEX(BI938:BI$938,MATCH($C937,$F938:$F$938,0)))","v":1},{"$f":"IF($H937>$C937,INDEX(BJ$876:BJ936,MATCH($C937,$F$876:$F936,0)),INDEX(BJ938:BJ$938,MATCH($C937,$F938:$F$938,0)))","v":70138.977774021085},null,{"$f":"IF($H937>$C937,INDEX(BL$876:BL936,MATCH($C937,$F$876:$F936,0)),INDEX(BL938:BL$938,MATCH($C937,$F938:$F$938,0)))","v":1},null,{"$f":"IF($H937>$C937,INDEX(BN$876:BN936,MATCH($C937,$F$876:$F936,0)),INDEX(BN938:BN$938,MATCH($C937,$F938:$F$938,0)))","v":5174.1351194023327},{"$f":"IF($H937>$C937,INDEX(BO$876:BO936,MATCH($C937,$F$876:$F936,0)),INDEX(BO938:BO$938,MATCH($C937,$F938:$F$938,0)))","v":177748.9003700414}]
[null,20.3,18.3,{"$f":"INDEX($E$876:$E$938,MATCH(MIN(ABS($E$876:$E$938-H938)),ABS($E$876:$E$938-H938),0))","v":18},0,0,0,20,20,{"$f":"IF($H938>$C938,INDEX(J$876:J937,MATCH($C938,$F$876:$F937,0)),INDEX(J$938:J939,MATCH($C938,$F$938:$F939,0)))","v":"Modulvogntog"},{"$f":"IF($H938>$C938,INDEX(K$876:K937,MATCH($C938,$F$876:$F937,0)),INDEX(K$938:K939,MATCH($C938,$F$938:$F939,0)))","v":"Scania"},{"$f":"IF($H938>$C938,INDEX(L$876:L937,MATCH($C938,$F$876:$F937,0)),INDEX(L$938:L939,MATCH($C938,$F$938:$F939,0)))","v":"Mest typiske"},{"$f":"IF($H938>$C938,INDEX(M$876:M937,MATCH($C938,$F$876:$F937,0)),INDEX(M$938:M939,MATCH($C938,$F$938:$F939,0)))","v":"Mest typiske"},{"$f":"IF($H938>$C938,INDEX(N$876:N937,MATCH($C938,$F$876:$F937,0)),INDEX(N$938:N939,MATCH($C938,$F$938:$F939,0)))","v":2003},{"$f":"O935-1","v":2001},{"$f":"IF($H938>$C938,INDEX(P$876:P937,MATCH($C938,$F$876:$F937,0)),INDEX(P$938:P939,MATCH($C938,$F$938:$F939,0)))","v":0},{"$f":"IF($H938>$C938,INDEX(Q$876:Q937,MATCH($C938,$F$876:$F937,0)),INDEX(Q$938:Q939,MATCH($C938,$F$938:$F939,0)))","v":0},{"$f":"IF($H938>$C938,INDEX(R$876:R937,MATCH($C938,$F$876:$F937,0)),INDEX(R$938:R939,MATCH($C938,$F$938:$F939,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$76:$H$96,MATCH('Lastbiler - Diesel'!H938,Lastbiler_trafikarbejde!$B$76:$B$96,0))","v":0.20285060017333137},null,{"$f":"IF($H938>$C938,INDEX(V$876:V937,MATCH($C938,$F$876:$F937,0)),INDEX(V$938:V939,MATCH($C938,$F$938:$F939,0)))","v":2.9401912154934226E-3},{"$f":"IF($H938>$C938,INDEX(W$876:W937,MATCH($C938,$F$876:$F937,0)),INDEX(W$938:W939,MATCH($C938,$F$938:$F939,0)))","v":45240.998561594875},{"$f":"IF($H938>$C938,INDEX(X$876:X937,MATCH($C938,$F$876:$F937,0)),INDEX(X$938:X939,MATCH($C938,$F$938:$F939,0)))","v":1500000},{"$f":"IF($H938>$C938,INDEX(Y$876:Y937,MATCH($C938,$F$876:$F937,0)),INDEX(Y$938:Y939,MATCH($C938,$F$938:$F939,0)))","v":0},{"$f":"IF($H938>$C938,INDEX(Z$876:Z937,MATCH($C938,$F$876:$F937,0)),INDEX(Z$938:Z939,MATCH($C938,$F$938:$F939,0)))","v":931960},{"$f":"IF($H938>$C938,INDEX(AA$876:AA937,MATCH($C938,$F$876:$F937,0)),INDEX(AA$938:AA939,MATCH($C938,$F$938:$F939,0)))","v":10.5},{"$f":"IF($H938>$C938,INDEX(AB$876:AB937,MATCH($C938,$F$876:$F937,0)),INDEX(AB$938:AB939,MATCH($C938,$F$938:$F939,0)))","v":2300},{"$f":"IF($H938>$C938,INDEX(AC$876:AC937,MATCH($C938,$F$876:$F937,0)),INDEX(AC$938:AC939,MATCH($C938,$F$938:$F939,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H938>$C938,INDEX(AH$876:AH937,MATCH($C938,$F$876:$F937,0)),INDEX(AH$938:AH939,MATCH($C938,$F$938:$F939,0)))","v":0.2857142857142857},{"$f":"IF($H938>$C938,INDEX(AI$876:AI937,MATCH($C938,$F$876:$F937,0)),INDEX(AI$938:AI939,MATCH($C938,$F$938:$F939,0)))","v":1},{"$f":"IF($H938>$C938,INDEX(AJ$876:AJ937,MATCH($C938,$F$876:$F937,0)),INDEX(AJ$938:AJ939,MATCH($C938,$F$938:$F939,0)))","v":0},{"$f":"IF($H938>$C938,INDEX(AK$876:AK937,MATCH($C938,$F$876:$F937,0)),INDEX(AK$938:AK939,MATCH($C938,$F$938:$F939,0)))","v":0},{"$f":"IF($H938>$C938,INDEX(AL$876:AL937,MATCH($C938,$F$876:$F937,0)),INDEX(AL$938:AL939,MATCH($C938,$F$938:$F939,0)))","v":0.11248491188541079},{"$f":"IF($H938>$C938,INDEX(AM$876:AM937,MATCH($C938,$F$876:$F937,0)),INDEX(AM$938:AM939,MATCH($C938,$F$938:$F939,0)))","v":0.93011237434618166},{"$f":"IF($H938>$C938,INDEX(AN$876:AN937,MATCH($C938,$F$876:$F937,0)),INDEX(AN$938:AN939,MATCH($C938,$F$938:$F939,0)))","v":260.82},null,{"$f":"IF($H938>$C938,INDEX(AP$876:AP937,MATCH($C938,$F$876:$F937,0)),INDEX(AP$938:AP939,MATCH($C938,$F$938:$F939,0)))","v":0},{"$f":"IF($H938>$C938,INDEX(AQ$876:AQ937,MATCH($C938,$F$876:$F937,0)),INDEX(AQ$938:AQ939,MATCH($C938,$F$938:$F939,0)))","v":2514},{"$f":"IF($H938>$C938,INDEX(AR$876:AR937,MATCH($C938,$F$876:$F937,0)),INDEX(AR$938:AR939,MATCH($C938,$F$938:$F939,0)))","v":9318},{"$f":"IF($H938>$C938,INDEX(AS$876:AS937,MATCH($C938,$F$876:$F937,0)),INDEX(AS$938:AS939,MATCH($C938,$F$938:$F939,0)))","v":0},{"$f":"IF($H938>$C938,INDEX(AT$876:AT937,MATCH($C938,$F$876:$F937,0)),INDEX(AT$938:AT939,MATCH($C938,$F$938:$F939,0)))","v":69418.70351572003},{"$f":"IF($H938>$C938,INDEX(AU$876:AU937,MATCH($C938,$F$876:$F937,0)),INDEX(AU$938:AU939,MATCH($C938,$F$938:$F939,0)))","v":0.6},{"$f":"IF($H938>$C938,INDEX(AV$876:AV937,MATCH($C938,$F$876:$F937,0)),INDEX(AV$938:AV939,MATCH($C938,$F$938:$F939,0)))","v":119426},{"$f":"IF($H938>$C938,INDEX(AW$876:AW937,MATCH($C938,$F$876:$F937,0)),INDEX(AW$938:AW939,MATCH($C938,$F$938:$F939,0)))","v":3869},{"$f":"IF($H938>$C938,INDEX(AX$876:AX937,MATCH($C938,$F$876:$F937,0)),INDEX(AX$938:AX939,MATCH($C938,$F$938:$F939,0)))","v":0.2},{"$f":"IF($H938>$C938,INDEX(AY$876:AY937,MATCH($C938,$F$876:$F937,0)),INDEX(AY$938:AY939,MATCH($C938,$F$938:$F939,0)))","v":24},{"$f":"IF($H938>$C938,INDEX(AZ$876:AZ937,MATCH($C938,$F$876:$F937,0)),INDEX(AZ$938:AZ939,MATCH($C938,$F$938:$F939,0)))","v":200000},null,{"$f":"IF($H938>$C938,INDEX(BB$876:BB937,MATCH($C938,$F$876:$F937,0)),INDEX(BB$938:BB939,MATCH($C938,$F$938:$F939,0)))","v":45240.998561594875},{"$f":"IF($H938>$C938,INDEX(BC$876:BC937,MATCH($C938,$F$876:$F937,0)),INDEX(BC$938:BC939,MATCH($C938,$F$938:$F939,0)))","v":0.95087873573680703},{"$f":"IF($H938>$C938,INDEX(BD$876:BD937,MATCH($C938,$F$876:$F937,0)),INDEX(BD$938:BD939,MATCH($C938,$F$938:$F939,0)))","v":2400},{"$f":"IF($H938>$C938,INDEX(BE$876:BE937,MATCH($C938,$F$876:$F937,0)),INDEX(BE$938:BE939,MATCH($C938,$F$938:$F939,0)))","v":3},{"$f":"IF($H938>$C938,INDEX(BF$876:BF937,MATCH($C938,$F$876:$F937,0)),INDEX(BF$938:BF939,MATCH($C938,$F$938:$F939,0)))","v":1},{"$f":"IF($H938>$C938,INDEX(BG$876:BG937,MATCH($C938,$F$876:$F937,0)),INDEX(BG$938:BG939,MATCH($C938,$F$938:$F939,0)))","v":9600},{"$f":"IF($H938>$C938,INDEX(BH$876:BH937,MATCH($C938,$F$876:$F937,0)),INDEX(BH$938:BH939,MATCH($C938,$F$938:$F939,0)))","v":2},{"$f":"IF($H938>$C938,INDEX(BI$876:BI937,MATCH($C938,$F$876:$F937,0)),INDEX(BI$938:BI939,MATCH($C938,$F$938:$F939,0)))","v":1},{"$f":"IF($H938>$C938,INDEX(BJ$876:BJ937,MATCH($C938,$F$876:$F937,0)),INDEX(BJ$938:BJ939,MATCH($C938,$F$938:$F939,0)))","v":69418.70351572003},null,{"$f":"IF($H938>$C938,INDEX(BL$876:BL937,MATCH($C938,$F$876:$F937,0)),INDEX(BL$938:BL939,MATCH($C938,$F$938:$F939,0)))","v":1},null,{"$f":"IF($H938>$C938,INDEX(BN$876:BN937,MATCH($C938,$F$876:$F937,0)),INDEX(BN$938:BN939,MATCH($C938,$F$938:$F939,0)))","v":5088.9297368089956},{"$f":"IF($H938>$C938,INDEX(BO$876:BO937,MATCH($C938,$F$876:$F937,0)),INDEX(BO$938:BO939,MATCH($C938,$F$938:$F939,0)))","v":177748.9003700414}]
[null,0.1,{"$f":"IF(COUNTIF(H935:H939,H939)=1,D939+0.1,IF(COUNTIF(H935:H939,H939)=2,D939+0.2,IF(COUNTIF(H935:H939,H939)=3,D939+0.3,0)))","v":0.1},{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H939)),ABS($E$939:$E$1001-H939),0))","v":0},0,0.1,0,0,0,{"$f":"J953","v":"Sættevogntog"},"Volvo","Mest typiske","Mest typiske",{"$f":"N951+4","v":2019},{"$f":"input_år","v":2021},null,null,null,{"$f":"SUM(Lastbiler_trafikarbejde!H98:H118)","v":677.07734986694686},{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H939,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":144.76558173828761},null,0.25294247947142806,115087.49124699547,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL939*AH939","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.37960730667095838,{"$f":"1-AL939/(X939/Z939)","v":0.70518383359308467},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ939","v":84097.395201113686},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W939","v":115087.49124699547},0.54825589225589222,{"$f":"12*800*25%","v":2400},3.5,0.5,{"$f":"12*800","v":9600},3.5,0.5,{"$f":"PRODUCT(BB939:BC939)+PRODUCT(BD939:BF939)+PRODUCT(BG939:BI939)","v":84097.395201113686},null,{"$f":"BL953","v":1},null,{"$f":"AL939*W939","v":43688.052583789446},{"$f":"-PMT(Lånerente,AA939,X939)","v":142199.12029603313}]
[null,0.2,{"$f":"IF(COUNTIF(H936:H940,H940)=1,D940+0.1,IF(COUNTIF(H936:H940,H940)=2,D940+0.2,IF(COUNTIF(H936:H940,H940)=3,D940+0.3,0)))","v":0.2},{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H940)),ABS($E$939:$E$1001-H940),0))","v":0},0,0.2,0,0,0,{"$f":"J939","v":"Sættevogntog"},"Man","Mest typiske","Mest typiske",{"$f":"N952+4","v":2019},{"$f":"input_år","v":2021},null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H940,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":144.76558173828761},null,0.22594757820734776,138062.97051576374,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL940*AH940","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.37960730667095838,{"$f":"1-AL940/(X940/Z940)","v":0.70518383359308467},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ940","v":96693.837087618987},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W940","v":138062.97051576374},0.54825589225589222,{"$f":"12*800*25%","v":2400},3.5,0.5,{"$f":"12*800","v":9600},3.5,0.5,{"$f":"PRODUCT(BB940:BC940)+PRODUCT(BD940:BF940)+PRODUCT(BG940:BI940)","v":96693.837087618987},null,{"$f":"BL939","v":1},null,{"$f":"AL940*W940","v":52409.712388481006},{"$f":"-PMT(Lånerente,AA940,X940)","v":142199.12029603313}]
[null,0.3,{"$f":"IF(COUNTIF(H938:H941,H941)=1,D941+0.1,IF(COUNTIF(H938:H941,H941)=2,D941+0.2,IF(COUNTIF(H938:H941,H941)=3,D941+0.3,0)))","v":0.3},{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H941)),ABS($E$939:$E$1001-H941),0))","v":0},0,0.3,0,0,0,{"$f":"J940","v":"Sættevogntog"},"Scania","Mest typiske","Mest typiske",{"$f":"N953+4","v":2019},{"$f":"input_år","v":2021},null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H941,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":144.76558173828761},null,0.15441931123509486,103307.15020899542,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL941*AH941","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.37960730667095838,{"$f":"1-AL941/(X941/Z941)","v":0.70518383359308467},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ941","v":77638.753814246273},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W941","v":103307.15020899542},0.54825589225589222,{"$f":"12*800*25%","v":2400},3.5,0.5,{"$f":"12*800","v":9600},3.5,0.5,{"$f":"PRODUCT(BB941:BC941)+PRODUCT(BD941:BF941)+PRODUCT(BG941:BI941)","v":77638.753814246273},null,{"$f":"BL940","v":1},null,{"$f":"AL941*W941","v":39216.149050688888},{"$f":"-PMT(Lånerente,AA941,X941)","v":142199.12029603313}]
[null,1.1000000000000001,0.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H942)),ABS($E$939:$E$1001-H942),0))","v":0},0,{"$f":"(IF(E942=0,0,IF(COUNTIF(E940:E942,E942)=1,E942&\",1\",IF(COUNTIF(E940:E942,E942)=2,E942&\",2\",IF(COUNTIF(E940:E942,E942)=3,E942&\",3\")))))*1","v":0},0,1,1,{"$f":"IF($H942>$C942,INDEX(J$939:J941,MATCH($C942,$F$939:$F941,0)),INDEX(J943:J$1001,MATCH($C942,$F943:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H942>$C942,INDEX(K$939:K941,MATCH($C942,$F$939:$F941,0)),INDEX(K943:K$1001,MATCH($C942,$F943:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H942>$C942,INDEX(L$939:L941,MATCH($C942,$F$939:$F941,0)),INDEX(L943:L$1001,MATCH($C942,$F943:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H942>$C942,INDEX(M$939:M941,MATCH($C942,$F$939:$F941,0)),INDEX(M943:M$1001,MATCH($C942,$F943:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H942>$C942,INDEX(N$939:N941,MATCH($C942,$F$939:$F941,0)),INDEX(N943:N$1001,MATCH($C942,$F943:$F$1001,0)))","v":2019},{"$f":"O939-1","v":2020},{"$f":"IF($H942>$C942,INDEX(P$939:P941,MATCH($C942,$F$939:$F941,0)),INDEX(P943:P$1001,MATCH($C942,$F943:$F$1001,0)))","v":0},{"$f":"IF($H942>$C942,INDEX(Q$939:Q941,MATCH($C942,$F$939:$F941,0)),INDEX(Q943:Q$1001,MATCH($C942,$F943:$F$1001,0)))","v":0},{"$f":"IF($H942>$C942,INDEX(R$939:R941,MATCH($C942,$F$939:$F941,0)),INDEX(R943:R$1001,MATCH($C942,$F943:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H942,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":128.25510463186399},null,{"$f":"IF($H942>$C942,INDEX(V$939:V941,MATCH($C942,$F$939:$F941,0)),INDEX(V943:V$1001,MATCH($C942,$F943:$F$1001,0)))","v":0.25294247947142806},{"$f":"IF($H942>$C942,INDEX(W$939:W941,MATCH($C942,$F$939:$F941,0)),INDEX(W943:W$1001,MATCH($C942,$F943:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H942>$C942,INDEX(X$939:X941,MATCH($C942,$F$939:$F941,0)),INDEX(X943:X$1001,MATCH($C942,$F943:$F$1001,0)))","v":1200000},{"$f":"IF($H942>$C942,INDEX(Y$939:Y941,MATCH($C942,$F$939:$F941,0)),INDEX(Y943:Y$1001,MATCH($C942,$F943:$F$1001,0)))","v":0},{"$f":"IF($H942>$C942,INDEX(Z$939:Z941,MATCH($C942,$F$939:$F941,0)),INDEX(Z943:Z$1001,MATCH($C942,$F943:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H942>$C942,INDEX(AA$939:AA941,MATCH($C942,$F$939:$F941,0)),INDEX(AA943:AA$1001,MATCH($C942,$F943:$F$1001,0)))","v":10.5},{"$f":"IF($H942>$C942,INDEX(AB$939:AB941,MATCH($C942,$F$939:$F941,0)),INDEX(AB943:AB$1001,MATCH($C942,$F943:$F$1001,0)))","v":2300},{"$f":"IF($H942>$C942,INDEX(AC$939:AC941,MATCH($C942,$F$939:$F941,0)),INDEX(AC943:AC$1001,MATCH($C942,$F943:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H942>$C942,INDEX(AH$939:AH941,MATCH($C942,$F$939:$F941,0)),INDEX(AH943:AH$1001,MATCH($C942,$F943:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H942>$C942,INDEX(AI$939:AI941,MATCH($C942,$F$939:$F941,0)),INDEX(AI943:AI$1001,MATCH($C942,$F943:$F$1001,0)))","v":1},{"$f":"IF($H942>$C942,INDEX(AJ$939:AJ941,MATCH($C942,$F$939:$F941,0)),INDEX(AJ943:AJ$1001,MATCH($C942,$F943:$F$1001,0)))","v":0},{"$f":"IF($H942>$C942,INDEX(AK$939:AK941,MATCH($C942,$F$939:$F941,0)),INDEX(AK943:AK$1001,MATCH($C942,$F943:$F$1001,0)))","v":0},{"$f":"IF($H942>$C942,INDEX(AL$939:AL941,MATCH($C942,$F$939:$F941,0)),INDEX(AL943:AL$1001,MATCH($C942,$F943:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H942>$C942,INDEX(AM$939:AM941,MATCH($C942,$F$939:$F941,0)),INDEX(AM943:AM$1001,MATCH($C942,$F943:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H942>$C942,INDEX(AN$939:AN941,MATCH($C942,$F$939:$F941,0)),INDEX(AN943:AN$1001,MATCH($C942,$F943:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H942>$C942,INDEX(AQ$939:AQ941,MATCH($C942,$F$939:$F941,0)),INDEX(AQ943:AQ$1001,MATCH($C942,$F943:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H942>$C942,INDEX(AR$939:AR941,MATCH($C942,$F$939:$F941,0)),INDEX(AR943:AR$1001,MATCH($C942,$F943:$F$1001,0)))","v":9318},{"$f":"IF($H942>$C942,INDEX(AS$939:AS941,MATCH($C942,$F$939:$F941,0)),INDEX(AS943:AS$1001,MATCH($C942,$F943:$F$1001,0)))","v":0},{"$f":"IF($H942>$C942,INDEX(AT$939:AT941,MATCH($C942,$F$939:$F941,0)),INDEX(AT943:AT$1001,MATCH($C942,$F943:$F$1001,0)))","v":84097.395201113686},{"$f":"IF($H942>$C942,INDEX(AU$939:AU941,MATCH($C942,$F$939:$F941,0)),INDEX(AU943:AU$1001,MATCH($C942,$F943:$F$1001,0)))","v":0.6},{"$f":"IF($H942>$C942,INDEX(AV$939:AV941,MATCH($C942,$F$939:$F941,0)),INDEX(AV943:AV$1001,MATCH($C942,$F943:$F$1001,0)))","v":119426},{"$f":"IF($H942>$C942,INDEX(AW$939:AW941,MATCH($C942,$F$939:$F941,0)),INDEX(AW943:AW$1001,MATCH($C942,$F943:$F$1001,0)))","v":3468},{"$f":"IF($H942>$C942,INDEX(AX$939:AX941,MATCH($C942,$F$939:$F941,0)),INDEX(AX943:AX$1001,MATCH($C942,$F943:$F$1001,0)))","v":0.2},{"$f":"IF($H942>$C942,INDEX(AY$939:AY941,MATCH($C942,$F$939:$F941,0)),INDEX(AY943:AY$1001,MATCH($C942,$F943:$F$1001,0)))","v":13},{"$f":"IF($H942>$C942,INDEX(AZ$939:AZ941,MATCH($C942,$F$939:$F941,0)),INDEX(AZ943:AZ$1001,MATCH($C942,$F943:$F$1001,0)))","v":200000},null,{"$f":"IF($H942>$C942,INDEX(BB$939:BB941,MATCH($C942,$F$939:$F941,0)),INDEX(BB943:BB$1001,MATCH($C942,$F943:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H942>$C942,INDEX(BC$939:BC941,MATCH($C942,$F$939:$F941,0)),INDEX(BC943:BC$1001,MATCH($C942,$F943:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H942>$C942,INDEX(BD$939:BD941,MATCH($C942,$F$939:$F941,0)),INDEX(BD943:BD$1001,MATCH($C942,$F943:$F$1001,0)))","v":2400},{"$f":"IF($H942>$C942,INDEX(BE$939:BE941,MATCH($C942,$F$939:$F941,0)),INDEX(BE943:BE$1001,MATCH($C942,$F943:$F$1001,0)))","v":3.5},{"$f":"IF($H942>$C942,INDEX(BF$939:BF941,MATCH($C942,$F$939:$F941,0)),INDEX(BF943:BF$1001,MATCH($C942,$F943:$F$1001,0)))","v":0.5},{"$f":"IF($H942>$C942,INDEX(BG$939:BG941,MATCH($C942,$F$939:$F941,0)),INDEX(BG943:BG$1001,MATCH($C942,$F943:$F$1001,0)))","v":9600},{"$f":"IF($H942>$C942,INDEX(BH$939:BH941,MATCH($C942,$F$939:$F941,0)),INDEX(BH943:BH$1001,MATCH($C942,$F943:$F$1001,0)))","v":3.5},{"$f":"IF($H942>$C942,INDEX(BI$939:BI941,MATCH($C942,$F$939:$F941,0)),INDEX(BI943:BI$1001,MATCH($C942,$F943:$F$1001,0)))","v":0.5},{"$f":"IF($H942>$C942,INDEX(BJ$939:BJ941,MATCH($C942,$F$939:$F941,0)),INDEX(BJ943:BJ$1001,MATCH($C942,$F943:$F$1001,0)))","v":84097.395201113686},null,{"$f":"IF($H942>$C942,INDEX(BL$939:BL941,MATCH($C942,$F$939:$F941,0)),INDEX(BL943:BL$1001,MATCH($C942,$F943:$F$1001,0)))","v":1},null,{"$f":"IF($H942>$C942,INDEX(BN$939:BN941,MATCH($C942,$F$939:$F941,0)),INDEX(BN943:BN$1001,MATCH($C942,$F943:$F$1001,0)))","v":43688.052583789446},{"$f":"IF($H942>$C942,INDEX(BO$939:BO941,MATCH($C942,$F$939:$F941,0)),INDEX(BO943:BO$1001,MATCH($C942,$F943:$F$1001,0)))","v":142199.12029603313}]
[null,{"$f":"IF(COUNTIF(I941:I943,I943)=1,I943+0.1,IF(COUNTIF(I941:I943,I943)=2,I943+0.2,IF(COUNTIF(I941:I943,I943)=3,I943+0.3,0)))","v":1.2},0.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H943)),ABS($E$939:$E$1001-H943),0))","v":0},{"$f":"(IF(G943=0,0,H943))*1","v":0},{"$f":"(IF(E943=0,0,IF(COUNTIF(E941:E943,E943)=1,E943&\",1\",IF(COUNTIF(E941:E943,E943)=2,E943&\",2\",IF(COUNTIF(E941:E943,E943)=3,E943&\",3\")))))*1","v":0},0,1,{"$f":"H943+input_år-original_år","v":1},{"$f":"IF($H943>$C943,INDEX(J$939:J942,MATCH($C943,$F$939:$F942,0)),INDEX(J944:J$1001,MATCH($C943,$F944:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H943>$C943,INDEX(K$939:K942,MATCH($C943,$F$939:$F942,0)),INDEX(K944:K$1001,MATCH($C943,$F944:$F$1001,0)))","v":"Man"},{"$f":"IF($H943>$C943,INDEX(L$939:L942,MATCH($C943,$F$939:$F942,0)),INDEX(L944:L$1001,MATCH($C943,$F944:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H943>$C943,INDEX(M$939:M942,MATCH($C943,$F$939:$F942,0)),INDEX(M944:M$1001,MATCH($C943,$F944:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H943>$C943,INDEX(N$939:N942,MATCH($C943,$F$939:$F942,0)),INDEX(N944:N$1001,MATCH($C943,$F944:$F$1001,0)))","v":2019},2020,{"$f":"IF($H943>$C943,INDEX(P$939:P942,MATCH($C943,$F$939:$F942,0)),INDEX(P944:P$1001,MATCH($C943,$F944:$F$1001,0)))","v":0},{"$f":"IF($H943>$C943,INDEX(Q$939:Q942,MATCH($C943,$F$939:$F942,0)),INDEX(Q944:Q$1001,MATCH($C943,$F944:$F$1001,0)))","v":0},{"$f":"IF($H943>$C943,INDEX(R$939:R942,MATCH($C943,$F$939:$F942,0)),INDEX(R944:R$1001,MATCH($C943,$F944:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H943,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":128.25510463186399},null,{"$f":"IF($H943>$C943,INDEX(V$939:V942,MATCH($C943,$F$939:$F942,0)),INDEX(V944:V$1001,MATCH($C943,$F944:$F$1001,0)))","v":0.22594757820734776},{"$f":"IF($H943>$C943,INDEX(W$939:W942,MATCH($C943,$F$939:$F942,0)),INDEX(W944:W$1001,MATCH($C943,$F944:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H943>$C943,INDEX(X$939:X942,MATCH($C943,$F$939:$F942,0)),INDEX(X944:X$1001,MATCH($C943,$F944:$F$1001,0)))","v":1200000},{"$f":"IF($H943>$C943,INDEX(Y$939:Y942,MATCH($C943,$F$939:$F942,0)),INDEX(Y944:Y$1001,MATCH($C943,$F944:$F$1001,0)))","v":0},{"$f":"IF($H943>$C943,INDEX(Z$939:Z942,MATCH($C943,$F$939:$F942,0)),INDEX(Z944:Z$1001,MATCH($C943,$F944:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H943>$C943,INDEX(AA$939:AA942,MATCH($C943,$F$939:$F942,0)),INDEX(AA944:AA$1001,MATCH($C943,$F944:$F$1001,0)))","v":10.5},{"$f":"IF($H943>$C943,INDEX(AB$939:AB942,MATCH($C943,$F$939:$F942,0)),INDEX(AB944:AB$1001,MATCH($C943,$F944:$F$1001,0)))","v":2300},{"$f":"IF($H943>$C943,INDEX(AC$939:AC942,MATCH($C943,$F$939:$F942,0)),INDEX(AC944:AC$1001,MATCH($C943,$F944:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H943>$C943,INDEX(AH$939:AH942,MATCH($C943,$F$939:$F942,0)),INDEX(AH944:AH$1001,MATCH($C943,$F944:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H943>$C943,INDEX(AI$939:AI942,MATCH($C943,$F$939:$F942,0)),INDEX(AI944:AI$1001,MATCH($C943,$F944:$F$1001,0)))","v":1},{"$f":"IF($H943>$C943,INDEX(AJ$939:AJ942,MATCH($C943,$F$939:$F942,0)),INDEX(AJ944:AJ$1001,MATCH($C943,$F944:$F$1001,0)))","v":0},{"$f":"IF($H943>$C943,INDEX(AK$939:AK942,MATCH($C943,$F$939:$F942,0)),INDEX(AK944:AK$1001,MATCH($C943,$F944:$F$1001,0)))","v":0},{"$f":"IF($H943>$C943,INDEX(AL$939:AL942,MATCH($C943,$F$939:$F942,0)),INDEX(AL944:AL$1001,MATCH($C943,$F944:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H943>$C943,INDEX(AM$939:AM942,MATCH($C943,$F$939:$F942,0)),INDEX(AM944:AM$1001,MATCH($C943,$F944:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H943>$C943,INDEX(AN$939:AN942,MATCH($C943,$F$939:$F942,0)),INDEX(AN944:AN$1001,MATCH($C943,$F944:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H943>$C943,INDEX(AQ$939:AQ942,MATCH($C943,$F$939:$F942,0)),INDEX(AQ944:AQ$1001,MATCH($C943,$F944:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H943>$C943,INDEX(AR$939:AR942,MATCH($C943,$F$939:$F942,0)),INDEX(AR944:AR$1001,MATCH($C943,$F944:$F$1001,0)))","v":9318},{"$f":"IF($H943>$C943,INDEX(AS$939:AS942,MATCH($C943,$F$939:$F942,0)),INDEX(AS944:AS$1001,MATCH($C943,$F944:$F$1001,0)))","v":0},{"$f":"IF($H943>$C943,INDEX(AT$939:AT942,MATCH($C943,$F$939:$F942,0)),INDEX(AT944:AT$1001,MATCH($C943,$F944:$F$1001,0)))","v":96693.837087618987},{"$f":"IF($H943>$C943,INDEX(AU$939:AU942,MATCH($C943,$F$939:$F942,0)),INDEX(AU944:AU$1001,MATCH($C943,$F944:$F$1001,0)))","v":0.6},{"$f":"IF($H943>$C943,INDEX(AV$939:AV942,MATCH($C943,$F$939:$F942,0)),INDEX(AV944:AV$1001,MATCH($C943,$F944:$F$1001,0)))","v":119426},{"$f":"IF($H943>$C943,INDEX(AW$939:AW942,MATCH($C943,$F$939:$F942,0)),INDEX(AW944:AW$1001,MATCH($C943,$F944:$F$1001,0)))","v":3468},{"$f":"IF($H943>$C943,INDEX(AX$939:AX942,MATCH($C943,$F$939:$F942,0)),INDEX(AX944:AX$1001,MATCH($C943,$F944:$F$1001,0)))","v":0.2},{"$f":"IF($H943>$C943,INDEX(AY$939:AY942,MATCH($C943,$F$939:$F942,0)),INDEX(AY944:AY$1001,MATCH($C943,$F944:$F$1001,0)))","v":13},{"$f":"IF($H943>$C943,INDEX(AZ$939:AZ942,MATCH($C943,$F$939:$F942,0)),INDEX(AZ944:AZ$1001,MATCH($C943,$F944:$F$1001,0)))","v":200000},null,{"$f":"IF($H943>$C943,INDEX(BB$939:BB942,MATCH($C943,$F$939:$F942,0)),INDEX(BB944:BB$1001,MATCH($C943,$F944:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H943>$C943,INDEX(BC$939:BC942,MATCH($C943,$F$939:$F942,0)),INDEX(BC944:BC$1001,MATCH($C943,$F944:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H943>$C943,INDEX(BD$939:BD942,MATCH($C943,$F$939:$F942,0)),INDEX(BD944:BD$1001,MATCH($C943,$F944:$F$1001,0)))","v":2400},{"$f":"IF($H943>$C943,INDEX(BE$939:BE942,MATCH($C943,$F$939:$F942,0)),INDEX(BE944:BE$1001,MATCH($C943,$F944:$F$1001,0)))","v":3.5},{"$f":"IF($H943>$C943,INDEX(BF$939:BF942,MATCH($C943,$F$939:$F942,0)),INDEX(BF944:BF$1001,MATCH($C943,$F944:$F$1001,0)))","v":0.5},{"$f":"IF($H943>$C943,INDEX(BG$939:BG942,MATCH($C943,$F$939:$F942,0)),INDEX(BG944:BG$1001,MATCH($C943,$F944:$F$1001,0)))","v":9600},{"$f":"IF($H943>$C943,INDEX(BH$939:BH942,MATCH($C943,$F$939:$F942,0)),INDEX(BH944:BH$1001,MATCH($C943,$F944:$F$1001,0)))","v":3.5},{"$f":"IF($H943>$C943,INDEX(BI$939:BI942,MATCH($C943,$F$939:$F942,0)),INDEX(BI944:BI$1001,MATCH($C943,$F944:$F$1001,0)))","v":0.5},{"$f":"IF($H943>$C943,INDEX(BJ$939:BJ942,MATCH($C943,$F$939:$F942,0)),INDEX(BJ944:BJ$1001,MATCH($C943,$F944:$F$1001,0)))","v":96693.837087618987},null,{"$f":"IF($H943>$C943,INDEX(BL$939:BL942,MATCH($C943,$F$939:$F942,0)),INDEX(BL944:BL$1001,MATCH($C943,$F944:$F$1001,0)))","v":1},null,{"$f":"IF($H943>$C943,INDEX(BN$939:BN942,MATCH($C943,$F$939:$F942,0)),INDEX(BN944:BN$1001,MATCH($C943,$F944:$F$1001,0)))","v":52409.712388481006},{"$f":"IF($H943>$C943,INDEX(BO$939:BO942,MATCH($C943,$F$939:$F942,0)),INDEX(BO944:BO$1001,MATCH($C943,$F944:$F$1001,0)))","v":142199.12029603313}]
[null,1.3,0.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H944)),ABS($E$939:$E$1001-H944),0))","v":0},0,0,0,1,1,{"$f":"IF($H944>$C944,INDEX(J$939:J943,MATCH($C944,$F$939:$F943,0)),INDEX(J945:J$1001,MATCH($C944,$F945:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H944>$C944,INDEX(K$939:K943,MATCH($C944,$F$939:$F943,0)),INDEX(K945:K$1001,MATCH($C944,$F945:$F$1001,0)))","v":"Scania"},{"$f":"IF($H944>$C944,INDEX(L$939:L943,MATCH($C944,$F$939:$F943,0)),INDEX(L945:L$1001,MATCH($C944,$F945:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H944>$C944,INDEX(M$939:M943,MATCH($C944,$F$939:$F943,0)),INDEX(M945:M$1001,MATCH($C944,$F945:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H944>$C944,INDEX(N$939:N943,MATCH($C944,$F$939:$F943,0)),INDEX(N945:N$1001,MATCH($C944,$F945:$F$1001,0)))","v":2019},2020,{"$f":"IF($H944>$C944,INDEX(P$939:P943,MATCH($C944,$F$939:$F943,0)),INDEX(P945:P$1001,MATCH($C944,$F945:$F$1001,0)))","v":0},{"$f":"IF($H944>$C944,INDEX(Q$939:Q943,MATCH($C944,$F$939:$F943,0)),INDEX(Q945:Q$1001,MATCH($C944,$F945:$F$1001,0)))","v":0},{"$f":"IF($H944>$C944,INDEX(R$939:R943,MATCH($C944,$F$939:$F943,0)),INDEX(R945:R$1001,MATCH($C944,$F945:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H944,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":128.25510463186399},null,{"$f":"IF($H944>$C944,INDEX(V$939:V943,MATCH($C944,$F$939:$F943,0)),INDEX(V945:V$1001,MATCH($C944,$F945:$F$1001,0)))","v":0.15441931123509486},{"$f":"IF($H944>$C944,INDEX(W$939:W943,MATCH($C944,$F$939:$F943,0)),INDEX(W945:W$1001,MATCH($C944,$F945:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H944>$C944,INDEX(X$939:X943,MATCH($C944,$F$939:$F943,0)),INDEX(X945:X$1001,MATCH($C944,$F945:$F$1001,0)))","v":1200000},{"$f":"IF($H944>$C944,INDEX(Y$939:Y943,MATCH($C944,$F$939:$F943,0)),INDEX(Y945:Y$1001,MATCH($C944,$F945:$F$1001,0)))","v":0},{"$f":"IF($H944>$C944,INDEX(Z$939:Z943,MATCH($C944,$F$939:$F943,0)),INDEX(Z945:Z$1001,MATCH($C944,$F945:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H944>$C944,INDEX(AA$939:AA943,MATCH($C944,$F$939:$F943,0)),INDEX(AA945:AA$1001,MATCH($C944,$F945:$F$1001,0)))","v":10.5},{"$f":"IF($H944>$C944,INDEX(AB$939:AB943,MATCH($C944,$F$939:$F943,0)),INDEX(AB945:AB$1001,MATCH($C944,$F945:$F$1001,0)))","v":2300},{"$f":"IF($H944>$C944,INDEX(AC$939:AC943,MATCH($C944,$F$939:$F943,0)),INDEX(AC945:AC$1001,MATCH($C944,$F945:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H944>$C944,INDEX(AH$939:AH943,MATCH($C944,$F$939:$F943,0)),INDEX(AH945:AH$1001,MATCH($C944,$F945:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H944>$C944,INDEX(AI$939:AI943,MATCH($C944,$F$939:$F943,0)),INDEX(AI945:AI$1001,MATCH($C944,$F945:$F$1001,0)))","v":1},{"$f":"IF($H944>$C944,INDEX(AJ$939:AJ943,MATCH($C944,$F$939:$F943,0)),INDEX(AJ945:AJ$1001,MATCH($C944,$F945:$F$1001,0)))","v":0},{"$f":"IF($H944>$C944,INDEX(AK$939:AK943,MATCH($C944,$F$939:$F943,0)),INDEX(AK945:AK$1001,MATCH($C944,$F945:$F$1001,0)))","v":0},{"$f":"IF($H944>$C944,INDEX(AL$939:AL943,MATCH($C944,$F$939:$F943,0)),INDEX(AL945:AL$1001,MATCH($C944,$F945:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H944>$C944,INDEX(AM$939:AM943,MATCH($C944,$F$939:$F943,0)),INDEX(AM945:AM$1001,MATCH($C944,$F945:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H944>$C944,INDEX(AN$939:AN943,MATCH($C944,$F$939:$F943,0)),INDEX(AN945:AN$1001,MATCH($C944,$F945:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H944>$C944,INDEX(AQ$939:AQ943,MATCH($C944,$F$939:$F943,0)),INDEX(AQ945:AQ$1001,MATCH($C944,$F945:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H944>$C944,INDEX(AR$939:AR943,MATCH($C944,$F$939:$F943,0)),INDEX(AR945:AR$1001,MATCH($C944,$F945:$F$1001,0)))","v":9318},{"$f":"IF($H944>$C944,INDEX(AS$939:AS943,MATCH($C944,$F$939:$F943,0)),INDEX(AS945:AS$1001,MATCH($C944,$F945:$F$1001,0)))","v":0},{"$f":"IF($H944>$C944,INDEX(AT$939:AT943,MATCH($C944,$F$939:$F943,0)),INDEX(AT945:AT$1001,MATCH($C944,$F945:$F$1001,0)))","v":77638.753814246273},{"$f":"IF($H944>$C944,INDEX(AU$939:AU943,MATCH($C944,$F$939:$F943,0)),INDEX(AU945:AU$1001,MATCH($C944,$F945:$F$1001,0)))","v":0.6},{"$f":"IF($H944>$C944,INDEX(AV$939:AV943,MATCH($C944,$F$939:$F943,0)),INDEX(AV945:AV$1001,MATCH($C944,$F945:$F$1001,0)))","v":119426},{"$f":"IF($H944>$C944,INDEX(AW$939:AW943,MATCH($C944,$F$939:$F943,0)),INDEX(AW945:AW$1001,MATCH($C944,$F945:$F$1001,0)))","v":3468},{"$f":"IF($H944>$C944,INDEX(AX$939:AX943,MATCH($C944,$F$939:$F943,0)),INDEX(AX945:AX$1001,MATCH($C944,$F945:$F$1001,0)))","v":0.2},{"$f":"IF($H944>$C944,INDEX(AY$939:AY943,MATCH($C944,$F$939:$F943,0)),INDEX(AY945:AY$1001,MATCH($C944,$F945:$F$1001,0)))","v":13},{"$f":"IF($H944>$C944,INDEX(AZ$939:AZ943,MATCH($C944,$F$939:$F943,0)),INDEX(AZ945:AZ$1001,MATCH($C944,$F945:$F$1001,0)))","v":200000},null,{"$f":"IF($H944>$C944,INDEX(BB$939:BB943,MATCH($C944,$F$939:$F943,0)),INDEX(BB945:BB$1001,MATCH($C944,$F945:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H944>$C944,INDEX(BC$939:BC943,MATCH($C944,$F$939:$F943,0)),INDEX(BC945:BC$1001,MATCH($C944,$F945:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H944>$C944,INDEX(BD$939:BD943,MATCH($C944,$F$939:$F943,0)),INDEX(BD945:BD$1001,MATCH($C944,$F945:$F$1001,0)))","v":2400},{"$f":"IF($H944>$C944,INDEX(BE$939:BE943,MATCH($C944,$F$939:$F943,0)),INDEX(BE945:BE$1001,MATCH($C944,$F945:$F$1001,0)))","v":3.5},{"$f":"IF($H944>$C944,INDEX(BF$939:BF943,MATCH($C944,$F$939:$F943,0)),INDEX(BF945:BF$1001,MATCH($C944,$F945:$F$1001,0)))","v":0.5},{"$f":"IF($H944>$C944,INDEX(BG$939:BG943,MATCH($C944,$F$939:$F943,0)),INDEX(BG945:BG$1001,MATCH($C944,$F945:$F$1001,0)))","v":9600},{"$f":"IF($H944>$C944,INDEX(BH$939:BH943,MATCH($C944,$F$939:$F943,0)),INDEX(BH945:BH$1001,MATCH($C944,$F945:$F$1001,0)))","v":3.5},{"$f":"IF($H944>$C944,INDEX(BI$939:BI943,MATCH($C944,$F$939:$F943,0)),INDEX(BI945:BI$1001,MATCH($C944,$F945:$F$1001,0)))","v":0.5},{"$f":"IF($H944>$C944,INDEX(BJ$939:BJ943,MATCH($C944,$F$939:$F943,0)),INDEX(BJ945:BJ$1001,MATCH($C944,$F945:$F$1001,0)))","v":77638.753814246273},null,{"$f":"IF($H944>$C944,INDEX(BL$939:BL943,MATCH($C944,$F$939:$F943,0)),INDEX(BL945:BL$1001,MATCH($C944,$F945:$F$1001,0)))","v":1},null,{"$f":"IF($H944>$C944,INDEX(BN$939:BN943,MATCH($C944,$F$939:$F943,0)),INDEX(BN945:BN$1001,MATCH($C944,$F945:$F$1001,0)))","v":39216.149050688888},{"$f":"IF($H944>$C944,INDEX(BO$939:BO943,MATCH($C944,$F$939:$F943,0)),INDEX(BO945:BO$1001,MATCH($C944,$F945:$F$1001,0)))","v":142199.12029603313}]
[null,2.1,0.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H945)),ABS($E$939:$E$1001-H945),0))","v":0},0,0,0,2,2,{"$f":"IF($H945>$C945,INDEX(J$939:J944,MATCH($C945,$F$939:$F944,0)),INDEX(J946:J$1001,MATCH($C945,$F946:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H945>$C945,INDEX(K$939:K944,MATCH($C945,$F$939:$F944,0)),INDEX(K946:K$1001,MATCH($C945,$F946:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H945>$C945,INDEX(L$939:L944,MATCH($C945,$F$939:$F944,0)),INDEX(L946:L$1001,MATCH($C945,$F946:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H945>$C945,INDEX(M$939:M944,MATCH($C945,$F$939:$F944,0)),INDEX(M946:M$1001,MATCH($C945,$F946:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H945>$C945,INDEX(N$939:N944,MATCH($C945,$F$939:$F944,0)),INDEX(N946:N$1001,MATCH($C945,$F946:$F$1001,0)))","v":2019},2019,{"$f":"IF($H945>$C945,INDEX(P$939:P944,MATCH($C945,$F$939:$F944,0)),INDEX(P946:P$1001,MATCH($C945,$F946:$F$1001,0)))","v":0},{"$f":"IF($H945>$C945,INDEX(Q$939:Q944,MATCH($C945,$F$939:$F944,0)),INDEX(Q946:Q$1001,MATCH($C945,$F946:$F$1001,0)))","v":0},{"$f":"IF($H945>$C945,INDEX(R$939:R944,MATCH($C945,$F$939:$F944,0)),INDEX(R946:R$1001,MATCH($C945,$F946:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H945,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":96.682978332784998},null,{"$f":"IF($H945>$C945,INDEX(V$939:V944,MATCH($C945,$F$939:$F944,0)),INDEX(V946:V$1001,MATCH($C945,$F946:$F$1001,0)))","v":0.25294247947142806},{"$f":"IF($H945>$C945,INDEX(W$939:W944,MATCH($C945,$F$939:$F944,0)),INDEX(W946:W$1001,MATCH($C945,$F946:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H945>$C945,INDEX(X$939:X944,MATCH($C945,$F$939:$F944,0)),INDEX(X946:X$1001,MATCH($C945,$F946:$F$1001,0)))","v":1200000},{"$f":"IF($H945>$C945,INDEX(Y$939:Y944,MATCH($C945,$F$939:$F944,0)),INDEX(Y946:Y$1001,MATCH($C945,$F946:$F$1001,0)))","v":0},{"$f":"IF($H945>$C945,INDEX(Z$939:Z944,MATCH($C945,$F$939:$F944,0)),INDEX(Z946:Z$1001,MATCH($C945,$F946:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H945>$C945,INDEX(AA$939:AA944,MATCH($C945,$F$939:$F944,0)),INDEX(AA946:AA$1001,MATCH($C945,$F946:$F$1001,0)))","v":10.5},{"$f":"IF($H945>$C945,INDEX(AB$939:AB944,MATCH($C945,$F$939:$F944,0)),INDEX(AB946:AB$1001,MATCH($C945,$F946:$F$1001,0)))","v":2300},{"$f":"IF($H945>$C945,INDEX(AC$939:AC944,MATCH($C945,$F$939:$F944,0)),INDEX(AC946:AC$1001,MATCH($C945,$F946:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H945>$C945,INDEX(AH$939:AH944,MATCH($C945,$F$939:$F944,0)),INDEX(AH946:AH$1001,MATCH($C945,$F946:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H945>$C945,INDEX(AI$939:AI944,MATCH($C945,$F$939:$F944,0)),INDEX(AI946:AI$1001,MATCH($C945,$F946:$F$1001,0)))","v":1},{"$f":"IF($H945>$C945,INDEX(AJ$939:AJ944,MATCH($C945,$F$939:$F944,0)),INDEX(AJ946:AJ$1001,MATCH($C945,$F946:$F$1001,0)))","v":0},{"$f":"IF($H945>$C945,INDEX(AK$939:AK944,MATCH($C945,$F$939:$F944,0)),INDEX(AK946:AK$1001,MATCH($C945,$F946:$F$1001,0)))","v":0},{"$f":"IF($H945>$C945,INDEX(AL$939:AL944,MATCH($C945,$F$939:$F944,0)),INDEX(AL946:AL$1001,MATCH($C945,$F946:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H945>$C945,INDEX(AM$939:AM944,MATCH($C945,$F$939:$F944,0)),INDEX(AM946:AM$1001,MATCH($C945,$F946:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H945>$C945,INDEX(AN$939:AN944,MATCH($C945,$F$939:$F944,0)),INDEX(AN946:AN$1001,MATCH($C945,$F946:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H945>$C945,INDEX(AQ$939:AQ944,MATCH($C945,$F$939:$F944,0)),INDEX(AQ946:AQ$1001,MATCH($C945,$F946:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H945>$C945,INDEX(AR$939:AR944,MATCH($C945,$F$939:$F944,0)),INDEX(AR946:AR$1001,MATCH($C945,$F946:$F$1001,0)))","v":9318},{"$f":"IF($H945>$C945,INDEX(AS$939:AS944,MATCH($C945,$F$939:$F944,0)),INDEX(AS946:AS$1001,MATCH($C945,$F946:$F$1001,0)))","v":0},{"$f":"IF($H945>$C945,INDEX(AT$939:AT944,MATCH($C945,$F$939:$F944,0)),INDEX(AT946:AT$1001,MATCH($C945,$F946:$F$1001,0)))","v":84097.395201113686},{"$f":"IF($H945>$C945,INDEX(AU$939:AU944,MATCH($C945,$F$939:$F944,0)),INDEX(AU946:AU$1001,MATCH($C945,$F946:$F$1001,0)))","v":0.6},{"$f":"IF($H945>$C945,INDEX(AV$939:AV944,MATCH($C945,$F$939:$F944,0)),INDEX(AV946:AV$1001,MATCH($C945,$F946:$F$1001,0)))","v":119426},{"$f":"IF($H945>$C945,INDEX(AW$939:AW944,MATCH($C945,$F$939:$F944,0)),INDEX(AW946:AW$1001,MATCH($C945,$F946:$F$1001,0)))","v":3468},{"$f":"IF($H945>$C945,INDEX(AX$939:AX944,MATCH($C945,$F$939:$F944,0)),INDEX(AX946:AX$1001,MATCH($C945,$F946:$F$1001,0)))","v":0.2},{"$f":"IF($H945>$C945,INDEX(AY$939:AY944,MATCH($C945,$F$939:$F944,0)),INDEX(AY946:AY$1001,MATCH($C945,$F946:$F$1001,0)))","v":13},{"$f":"IF($H945>$C945,INDEX(AZ$939:AZ944,MATCH($C945,$F$939:$F944,0)),INDEX(AZ946:AZ$1001,MATCH($C945,$F946:$F$1001,0)))","v":200000},null,{"$f":"IF($H945>$C945,INDEX(BB$939:BB944,MATCH($C945,$F$939:$F944,0)),INDEX(BB946:BB$1001,MATCH($C945,$F946:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H945>$C945,INDEX(BC$939:BC944,MATCH($C945,$F$939:$F944,0)),INDEX(BC946:BC$1001,MATCH($C945,$F946:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H945>$C945,INDEX(BD$939:BD944,MATCH($C945,$F$939:$F944,0)),INDEX(BD946:BD$1001,MATCH($C945,$F946:$F$1001,0)))","v":2400},{"$f":"IF($H945>$C945,INDEX(BE$939:BE944,MATCH($C945,$F$939:$F944,0)),INDEX(BE946:BE$1001,MATCH($C945,$F946:$F$1001,0)))","v":3.5},{"$f":"IF($H945>$C945,INDEX(BF$939:BF944,MATCH($C945,$F$939:$F944,0)),INDEX(BF946:BF$1001,MATCH($C945,$F946:$F$1001,0)))","v":0.5},{"$f":"IF($H945>$C945,INDEX(BG$939:BG944,MATCH($C945,$F$939:$F944,0)),INDEX(BG946:BG$1001,MATCH($C945,$F946:$F$1001,0)))","v":9600},{"$f":"IF($H945>$C945,INDEX(BH$939:BH944,MATCH($C945,$F$939:$F944,0)),INDEX(BH946:BH$1001,MATCH($C945,$F946:$F$1001,0)))","v":3.5},{"$f":"IF($H945>$C945,INDEX(BI$939:BI944,MATCH($C945,$F$939:$F944,0)),INDEX(BI946:BI$1001,MATCH($C945,$F946:$F$1001,0)))","v":0.5},{"$f":"IF($H945>$C945,INDEX(BJ$939:BJ944,MATCH($C945,$F$939:$F944,0)),INDEX(BJ946:BJ$1001,MATCH($C945,$F946:$F$1001,0)))","v":84097.395201113686},null,{"$f":"IF($H945>$C945,INDEX(BL$939:BL944,MATCH($C945,$F$939:$F944,0)),INDEX(BL946:BL$1001,MATCH($C945,$F946:$F$1001,0)))","v":1},null,{"$f":"IF($H945>$C945,INDEX(BN$939:BN944,MATCH($C945,$F$939:$F944,0)),INDEX(BN946:BN$1001,MATCH($C945,$F946:$F$1001,0)))","v":43688.052583789446},{"$f":"IF($H945>$C945,INDEX(BO$939:BO944,MATCH($C945,$F$939:$F944,0)),INDEX(BO946:BO$1001,MATCH($C945,$F946:$F$1001,0)))","v":142199.12029603313}]
[null,2.2000000000000002,0.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H946)),ABS($E$939:$E$1001-H946),0))","v":0},0,0,0,2,2,{"$f":"IF($H946>$C946,INDEX(J$939:J945,MATCH($C946,$F$939:$F945,0)),INDEX(J947:J$1001,MATCH($C946,$F947:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H946>$C946,INDEX(K$939:K945,MATCH($C946,$F$939:$F945,0)),INDEX(K947:K$1001,MATCH($C946,$F947:$F$1001,0)))","v":"Man"},{"$f":"IF($H946>$C946,INDEX(L$939:L945,MATCH($C946,$F$939:$F945,0)),INDEX(L947:L$1001,MATCH($C946,$F947:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H946>$C946,INDEX(M$939:M945,MATCH($C946,$F$939:$F945,0)),INDEX(M947:M$1001,MATCH($C946,$F947:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H946>$C946,INDEX(N$939:N945,MATCH($C946,$F$939:$F945,0)),INDEX(N947:N$1001,MATCH($C946,$F947:$F$1001,0)))","v":2019},2019,{"$f":"IF($H946>$C946,INDEX(P$939:P945,MATCH($C946,$F$939:$F945,0)),INDEX(P947:P$1001,MATCH($C946,$F947:$F$1001,0)))","v":0},{"$f":"IF($H946>$C946,INDEX(Q$939:Q945,MATCH($C946,$F$939:$F945,0)),INDEX(Q947:Q$1001,MATCH($C946,$F947:$F$1001,0)))","v":0},{"$f":"IF($H946>$C946,INDEX(R$939:R945,MATCH($C946,$F$939:$F945,0)),INDEX(R947:R$1001,MATCH($C946,$F947:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H946,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":96.682978332784998},null,{"$f":"IF($H946>$C946,INDEX(V$939:V945,MATCH($C946,$F$939:$F945,0)),INDEX(V947:V$1001,MATCH($C946,$F947:$F$1001,0)))","v":0.22594757820734776},{"$f":"IF($H946>$C946,INDEX(W$939:W945,MATCH($C946,$F$939:$F945,0)),INDEX(W947:W$1001,MATCH($C946,$F947:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H946>$C946,INDEX(X$939:X945,MATCH($C946,$F$939:$F945,0)),INDEX(X947:X$1001,MATCH($C946,$F947:$F$1001,0)))","v":1200000},{"$f":"IF($H946>$C946,INDEX(Y$939:Y945,MATCH($C946,$F$939:$F945,0)),INDEX(Y947:Y$1001,MATCH($C946,$F947:$F$1001,0)))","v":0},{"$f":"IF($H946>$C946,INDEX(Z$939:Z945,MATCH($C946,$F$939:$F945,0)),INDEX(Z947:Z$1001,MATCH($C946,$F947:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H946>$C946,INDEX(AA$939:AA945,MATCH($C946,$F$939:$F945,0)),INDEX(AA947:AA$1001,MATCH($C946,$F947:$F$1001,0)))","v":10.5},{"$f":"IF($H946>$C946,INDEX(AB$939:AB945,MATCH($C946,$F$939:$F945,0)),INDEX(AB947:AB$1001,MATCH($C946,$F947:$F$1001,0)))","v":2300},{"$f":"IF($H946>$C946,INDEX(AC$939:AC945,MATCH($C946,$F$939:$F945,0)),INDEX(AC947:AC$1001,MATCH($C946,$F947:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H946>$C946,INDEX(AH$939:AH945,MATCH($C946,$F$939:$F945,0)),INDEX(AH947:AH$1001,MATCH($C946,$F947:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H946>$C946,INDEX(AI$939:AI945,MATCH($C946,$F$939:$F945,0)),INDEX(AI947:AI$1001,MATCH($C946,$F947:$F$1001,0)))","v":1},{"$f":"IF($H946>$C946,INDEX(AJ$939:AJ945,MATCH($C946,$F$939:$F945,0)),INDEX(AJ947:AJ$1001,MATCH($C946,$F947:$F$1001,0)))","v":0},{"$f":"IF($H946>$C946,INDEX(AK$939:AK945,MATCH($C946,$F$939:$F945,0)),INDEX(AK947:AK$1001,MATCH($C946,$F947:$F$1001,0)))","v":0},{"$f":"IF($H946>$C946,INDEX(AL$939:AL945,MATCH($C946,$F$939:$F945,0)),INDEX(AL947:AL$1001,MATCH($C946,$F947:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H946>$C946,INDEX(AM$939:AM945,MATCH($C946,$F$939:$F945,0)),INDEX(AM947:AM$1001,MATCH($C946,$F947:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H946>$C946,INDEX(AN$939:AN945,MATCH($C946,$F$939:$F945,0)),INDEX(AN947:AN$1001,MATCH($C946,$F947:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H946>$C946,INDEX(AQ$939:AQ945,MATCH($C946,$F$939:$F945,0)),INDEX(AQ947:AQ$1001,MATCH($C946,$F947:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H946>$C946,INDEX(AR$939:AR945,MATCH($C946,$F$939:$F945,0)),INDEX(AR947:AR$1001,MATCH($C946,$F947:$F$1001,0)))","v":9318},{"$f":"IF($H946>$C946,INDEX(AS$939:AS945,MATCH($C946,$F$939:$F945,0)),INDEX(AS947:AS$1001,MATCH($C946,$F947:$F$1001,0)))","v":0},{"$f":"IF($H946>$C946,INDEX(AT$939:AT945,MATCH($C946,$F$939:$F945,0)),INDEX(AT947:AT$1001,MATCH($C946,$F947:$F$1001,0)))","v":96693.837087618987},{"$f":"IF($H946>$C946,INDEX(AU$939:AU945,MATCH($C946,$F$939:$F945,0)),INDEX(AU947:AU$1001,MATCH($C946,$F947:$F$1001,0)))","v":0.6},{"$f":"IF($H946>$C946,INDEX(AV$939:AV945,MATCH($C946,$F$939:$F945,0)),INDEX(AV947:AV$1001,MATCH($C946,$F947:$F$1001,0)))","v":119426},{"$f":"IF($H946>$C946,INDEX(AW$939:AW945,MATCH($C946,$F$939:$F945,0)),INDEX(AW947:AW$1001,MATCH($C946,$F947:$F$1001,0)))","v":3468},{"$f":"IF($H946>$C946,INDEX(AX$939:AX945,MATCH($C946,$F$939:$F945,0)),INDEX(AX947:AX$1001,MATCH($C946,$F947:$F$1001,0)))","v":0.2},{"$f":"IF($H946>$C946,INDEX(AY$939:AY945,MATCH($C946,$F$939:$F945,0)),INDEX(AY947:AY$1001,MATCH($C946,$F947:$F$1001,0)))","v":13},{"$f":"IF($H946>$C946,INDEX(AZ$939:AZ945,MATCH($C946,$F$939:$F945,0)),INDEX(AZ947:AZ$1001,MATCH($C946,$F947:$F$1001,0)))","v":200000},null,{"$f":"IF($H946>$C946,INDEX(BB$939:BB945,MATCH($C946,$F$939:$F945,0)),INDEX(BB947:BB$1001,MATCH($C946,$F947:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H946>$C946,INDEX(BC$939:BC945,MATCH($C946,$F$939:$F945,0)),INDEX(BC947:BC$1001,MATCH($C946,$F947:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H946>$C946,INDEX(BD$939:BD945,MATCH($C946,$F$939:$F945,0)),INDEX(BD947:BD$1001,MATCH($C946,$F947:$F$1001,0)))","v":2400},{"$f":"IF($H946>$C946,INDEX(BE$939:BE945,MATCH($C946,$F$939:$F945,0)),INDEX(BE947:BE$1001,MATCH($C946,$F947:$F$1001,0)))","v":3.5},{"$f":"IF($H946>$C946,INDEX(BF$939:BF945,MATCH($C946,$F$939:$F945,0)),INDEX(BF947:BF$1001,MATCH($C946,$F947:$F$1001,0)))","v":0.5},{"$f":"IF($H946>$C946,INDEX(BG$939:BG945,MATCH($C946,$F$939:$F945,0)),INDEX(BG947:BG$1001,MATCH($C946,$F947:$F$1001,0)))","v":9600},{"$f":"IF($H946>$C946,INDEX(BH$939:BH945,MATCH($C946,$F$939:$F945,0)),INDEX(BH947:BH$1001,MATCH($C946,$F947:$F$1001,0)))","v":3.5},{"$f":"IF($H946>$C946,INDEX(BI$939:BI945,MATCH($C946,$F$939:$F945,0)),INDEX(BI947:BI$1001,MATCH($C946,$F947:$F$1001,0)))","v":0.5},{"$f":"IF($H946>$C946,INDEX(BJ$939:BJ945,MATCH($C946,$F$939:$F945,0)),INDEX(BJ947:BJ$1001,MATCH($C946,$F947:$F$1001,0)))","v":96693.837087618987},null,{"$f":"IF($H946>$C946,INDEX(BL$939:BL945,MATCH($C946,$F$939:$F945,0)),INDEX(BL947:BL$1001,MATCH($C946,$F947:$F$1001,0)))","v":1},null,{"$f":"IF($H946>$C946,INDEX(BN$939:BN945,MATCH($C946,$F$939:$F945,0)),INDEX(BN947:BN$1001,MATCH($C946,$F947:$F$1001,0)))","v":52409.712388481006},{"$f":"IF($H946>$C946,INDEX(BO$939:BO945,MATCH($C946,$F$939:$F945,0)),INDEX(BO947:BO$1001,MATCH($C946,$F947:$F$1001,0)))","v":142199.12029603313}]
[null,2.2999999999999998,0.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H947)),ABS($E$939:$E$1001-H947),0))","v":0},0,0,0,2,2,{"$f":"IF($H947>$C947,INDEX(J$939:J946,MATCH($C947,$F$939:$F946,0)),INDEX(J948:J$1001,MATCH($C947,$F948:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H947>$C947,INDEX(K$939:K946,MATCH($C947,$F$939:$F946,0)),INDEX(K948:K$1001,MATCH($C947,$F948:$F$1001,0)))","v":"Scania"},{"$f":"IF($H947>$C947,INDEX(L$939:L946,MATCH($C947,$F$939:$F946,0)),INDEX(L948:L$1001,MATCH($C947,$F948:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H947>$C947,INDEX(M$939:M946,MATCH($C947,$F$939:$F946,0)),INDEX(M948:M$1001,MATCH($C947,$F948:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H947>$C947,INDEX(N$939:N946,MATCH($C947,$F$939:$F946,0)),INDEX(N948:N$1001,MATCH($C947,$F948:$F$1001,0)))","v":2019},2019,{"$f":"IF($H947>$C947,INDEX(P$939:P946,MATCH($C947,$F$939:$F946,0)),INDEX(P948:P$1001,MATCH($C947,$F948:$F$1001,0)))","v":0},{"$f":"IF($H947>$C947,INDEX(Q$939:Q946,MATCH($C947,$F$939:$F946,0)),INDEX(Q948:Q$1001,MATCH($C947,$F948:$F$1001,0)))","v":0},{"$f":"IF($H947>$C947,INDEX(R$939:R946,MATCH($C947,$F$939:$F946,0)),INDEX(R948:R$1001,MATCH($C947,$F948:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H947,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":96.682978332784998},null,{"$f":"IF($H947>$C947,INDEX(V$939:V946,MATCH($C947,$F$939:$F946,0)),INDEX(V948:V$1001,MATCH($C947,$F948:$F$1001,0)))","v":0.15441931123509486},{"$f":"IF($H947>$C947,INDEX(W$939:W946,MATCH($C947,$F$939:$F946,0)),INDEX(W948:W$1001,MATCH($C947,$F948:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H947>$C947,INDEX(X$939:X946,MATCH($C947,$F$939:$F946,0)),INDEX(X948:X$1001,MATCH($C947,$F948:$F$1001,0)))","v":1200000},{"$f":"IF($H947>$C947,INDEX(Y$939:Y946,MATCH($C947,$F$939:$F946,0)),INDEX(Y948:Y$1001,MATCH($C947,$F948:$F$1001,0)))","v":0},{"$f":"IF($H947>$C947,INDEX(Z$939:Z946,MATCH($C947,$F$939:$F946,0)),INDEX(Z948:Z$1001,MATCH($C947,$F948:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H947>$C947,INDEX(AA$939:AA946,MATCH($C947,$F$939:$F946,0)),INDEX(AA948:AA$1001,MATCH($C947,$F948:$F$1001,0)))","v":10.5},{"$f":"IF($H947>$C947,INDEX(AB$939:AB946,MATCH($C947,$F$939:$F946,0)),INDEX(AB948:AB$1001,MATCH($C947,$F948:$F$1001,0)))","v":2300},{"$f":"IF($H947>$C947,INDEX(AC$939:AC946,MATCH($C947,$F$939:$F946,0)),INDEX(AC948:AC$1001,MATCH($C947,$F948:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H947>$C947,INDEX(AH$939:AH946,MATCH($C947,$F$939:$F946,0)),INDEX(AH948:AH$1001,MATCH($C947,$F948:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H947>$C947,INDEX(AI$939:AI946,MATCH($C947,$F$939:$F946,0)),INDEX(AI948:AI$1001,MATCH($C947,$F948:$F$1001,0)))","v":1},{"$f":"IF($H947>$C947,INDEX(AJ$939:AJ946,MATCH($C947,$F$939:$F946,0)),INDEX(AJ948:AJ$1001,MATCH($C947,$F948:$F$1001,0)))","v":0},{"$f":"IF($H947>$C947,INDEX(AK$939:AK946,MATCH($C947,$F$939:$F946,0)),INDEX(AK948:AK$1001,MATCH($C947,$F948:$F$1001,0)))","v":0},{"$f":"IF($H947>$C947,INDEX(AL$939:AL946,MATCH($C947,$F$939:$F946,0)),INDEX(AL948:AL$1001,MATCH($C947,$F948:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H947>$C947,INDEX(AM$939:AM946,MATCH($C947,$F$939:$F946,0)),INDEX(AM948:AM$1001,MATCH($C947,$F948:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H947>$C947,INDEX(AN$939:AN946,MATCH($C947,$F$939:$F946,0)),INDEX(AN948:AN$1001,MATCH($C947,$F948:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H947>$C947,INDEX(AQ$939:AQ946,MATCH($C947,$F$939:$F946,0)),INDEX(AQ948:AQ$1001,MATCH($C947,$F948:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H947>$C947,INDEX(AR$939:AR946,MATCH($C947,$F$939:$F946,0)),INDEX(AR948:AR$1001,MATCH($C947,$F948:$F$1001,0)))","v":9318},{"$f":"IF($H947>$C947,INDEX(AS$939:AS946,MATCH($C947,$F$939:$F946,0)),INDEX(AS948:AS$1001,MATCH($C947,$F948:$F$1001,0)))","v":0},{"$f":"IF($H947>$C947,INDEX(AT$939:AT946,MATCH($C947,$F$939:$F946,0)),INDEX(AT948:AT$1001,MATCH($C947,$F948:$F$1001,0)))","v":77638.753814246273},{"$f":"IF($H947>$C947,INDEX(AU$939:AU946,MATCH($C947,$F$939:$F946,0)),INDEX(AU948:AU$1001,MATCH($C947,$F948:$F$1001,0)))","v":0.6},{"$f":"IF($H947>$C947,INDEX(AV$939:AV946,MATCH($C947,$F$939:$F946,0)),INDEX(AV948:AV$1001,MATCH($C947,$F948:$F$1001,0)))","v":119426},{"$f":"IF($H947>$C947,INDEX(AW$939:AW946,MATCH($C947,$F$939:$F946,0)),INDEX(AW948:AW$1001,MATCH($C947,$F948:$F$1001,0)))","v":3468},{"$f":"IF($H947>$C947,INDEX(AX$939:AX946,MATCH($C947,$F$939:$F946,0)),INDEX(AX948:AX$1001,MATCH($C947,$F948:$F$1001,0)))","v":0.2},{"$f":"IF($H947>$C947,INDEX(AY$939:AY946,MATCH($C947,$F$939:$F946,0)),INDEX(AY948:AY$1001,MATCH($C947,$F948:$F$1001,0)))","v":13},{"$f":"IF($H947>$C947,INDEX(AZ$939:AZ946,MATCH($C947,$F$939:$F946,0)),INDEX(AZ948:AZ$1001,MATCH($C947,$F948:$F$1001,0)))","v":200000},null,{"$f":"IF($H947>$C947,INDEX(BB$939:BB946,MATCH($C947,$F$939:$F946,0)),INDEX(BB948:BB$1001,MATCH($C947,$F948:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H947>$C947,INDEX(BC$939:BC946,MATCH($C947,$F$939:$F946,0)),INDEX(BC948:BC$1001,MATCH($C947,$F948:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H947>$C947,INDEX(BD$939:BD946,MATCH($C947,$F$939:$F946,0)),INDEX(BD948:BD$1001,MATCH($C947,$F948:$F$1001,0)))","v":2400},{"$f":"IF($H947>$C947,INDEX(BE$939:BE946,MATCH($C947,$F$939:$F946,0)),INDEX(BE948:BE$1001,MATCH($C947,$F948:$F$1001,0)))","v":3.5},{"$f":"IF($H947>$C947,INDEX(BF$939:BF946,MATCH($C947,$F$939:$F946,0)),INDEX(BF948:BF$1001,MATCH($C947,$F948:$F$1001,0)))","v":0.5},{"$f":"IF($H947>$C947,INDEX(BG$939:BG946,MATCH($C947,$F$939:$F946,0)),INDEX(BG948:BG$1001,MATCH($C947,$F948:$F$1001,0)))","v":9600},{"$f":"IF($H947>$C947,INDEX(BH$939:BH946,MATCH($C947,$F$939:$F946,0)),INDEX(BH948:BH$1001,MATCH($C947,$F948:$F$1001,0)))","v":3.5},{"$f":"IF($H947>$C947,INDEX(BI$939:BI946,MATCH($C947,$F$939:$F946,0)),INDEX(BI948:BI$1001,MATCH($C947,$F948:$F$1001,0)))","v":0.5},{"$f":"IF($H947>$C947,INDEX(BJ$939:BJ946,MATCH($C947,$F$939:$F946,0)),INDEX(BJ948:BJ$1001,MATCH($C947,$F948:$F$1001,0)))","v":77638.753814246273},null,{"$f":"IF($H947>$C947,INDEX(BL$939:BL946,MATCH($C947,$F$939:$F946,0)),INDEX(BL948:BL$1001,MATCH($C947,$F948:$F$1001,0)))","v":1},null,{"$f":"IF($H947>$C947,INDEX(BN$939:BN946,MATCH($C947,$F$939:$F946,0)),INDEX(BN948:BN$1001,MATCH($C947,$F948:$F$1001,0)))","v":39216.149050688888},{"$f":"IF($H947>$C947,INDEX(BO$939:BO946,MATCH($C947,$F$939:$F946,0)),INDEX(BO948:BO$1001,MATCH($C947,$F948:$F$1001,0)))","v":142199.12029603313}]
[null,3.1,0.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H948)),ABS($E$939:$E$1001-H948),0))","v":0},0,{"$f":"(IF(E948=0,0,IF(COUNTIF(E946:E948,E948)=1,E948&\",1\",IF(COUNTIF(E946:E948,E948)=2,E948&\",2\",IF(COUNTIF(E946:E948,E948)=3,E948&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H948>$C948,INDEX(J$939:J947,MATCH($C948,$F$939:$F947,0)),INDEX(J949:J$1001,MATCH($C948,$F949:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H948>$C948,INDEX(K$939:K947,MATCH($C948,$F$939:$F947,0)),INDEX(K949:K$1001,MATCH($C948,$F949:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H948>$C948,INDEX(L$939:L947,MATCH($C948,$F$939:$F947,0)),INDEX(L949:L$1001,MATCH($C948,$F949:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H948>$C948,INDEX(M$939:M947,MATCH($C948,$F$939:$F947,0)),INDEX(M949:M$1001,MATCH($C948,$F949:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H948>$C948,INDEX(N$939:N947,MATCH($C948,$F$939:$F947,0)),INDEX(N949:N$1001,MATCH($C948,$F949:$F$1001,0)))","v":2019},2018,{"$f":"IF($H948>$C948,INDEX(P$939:P947,MATCH($C948,$F$939:$F947,0)),INDEX(P949:P$1001,MATCH($C948,$F949:$F$1001,0)))","v":0},{"$f":"IF($H948>$C948,INDEX(Q$939:Q947,MATCH($C948,$F$939:$F947,0)),INDEX(Q949:Q$1001,MATCH($C948,$F949:$F$1001,0)))","v":0},{"$f":"IF($H948>$C948,INDEX(R$939:R947,MATCH($C948,$F$939:$F947,0)),INDEX(R949:R$1001,MATCH($C948,$F949:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H948,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":86.227278123036299},null,{"$f":"IF($H948>$C948,INDEX(V$939:V947,MATCH($C948,$F$939:$F947,0)),INDEX(V949:V$1001,MATCH($C948,$F949:$F$1001,0)))","v":0.25294247947142806},{"$f":"IF($H948>$C948,INDEX(W$939:W947,MATCH($C948,$F$939:$F947,0)),INDEX(W949:W$1001,MATCH($C948,$F949:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H948>$C948,INDEX(X$939:X947,MATCH($C948,$F$939:$F947,0)),INDEX(X949:X$1001,MATCH($C948,$F949:$F$1001,0)))","v":1200000},{"$f":"IF($H948>$C948,INDEX(Y$939:Y947,MATCH($C948,$F$939:$F947,0)),INDEX(Y949:Y$1001,MATCH($C948,$F949:$F$1001,0)))","v":0},{"$f":"IF($H948>$C948,INDEX(Z$939:Z947,MATCH($C948,$F$939:$F947,0)),INDEX(Z949:Z$1001,MATCH($C948,$F949:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H948>$C948,INDEX(AA$939:AA947,MATCH($C948,$F$939:$F947,0)),INDEX(AA949:AA$1001,MATCH($C948,$F949:$F$1001,0)))","v":10.5},{"$f":"IF($H948>$C948,INDEX(AB$939:AB947,MATCH($C948,$F$939:$F947,0)),INDEX(AB949:AB$1001,MATCH($C948,$F949:$F$1001,0)))","v":2300},{"$f":"IF($H948>$C948,INDEX(AC$939:AC947,MATCH($C948,$F$939:$F947,0)),INDEX(AC949:AC$1001,MATCH($C948,$F949:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H948>$C948,INDEX(AH$939:AH947,MATCH($C948,$F$939:$F947,0)),INDEX(AH949:AH$1001,MATCH($C948,$F949:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H948>$C948,INDEX(AI$939:AI947,MATCH($C948,$F$939:$F947,0)),INDEX(AI949:AI$1001,MATCH($C948,$F949:$F$1001,0)))","v":1},{"$f":"IF($H948>$C948,INDEX(AJ$939:AJ947,MATCH($C948,$F$939:$F947,0)),INDEX(AJ949:AJ$1001,MATCH($C948,$F949:$F$1001,0)))","v":0},{"$f":"IF($H948>$C948,INDEX(AK$939:AK947,MATCH($C948,$F$939:$F947,0)),INDEX(AK949:AK$1001,MATCH($C948,$F949:$F$1001,0)))","v":0},{"$f":"IF($H948>$C948,INDEX(AL$939:AL947,MATCH($C948,$F$939:$F947,0)),INDEX(AL949:AL$1001,MATCH($C948,$F949:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H948>$C948,INDEX(AM$939:AM947,MATCH($C948,$F$939:$F947,0)),INDEX(AM949:AM$1001,MATCH($C948,$F949:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H948>$C948,INDEX(AN$939:AN947,MATCH($C948,$F$939:$F947,0)),INDEX(AN949:AN$1001,MATCH($C948,$F949:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H948>$C948,INDEX(AQ$939:AQ947,MATCH($C948,$F$939:$F947,0)),INDEX(AQ949:AQ$1001,MATCH($C948,$F949:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H948>$C948,INDEX(AR$939:AR947,MATCH($C948,$F$939:$F947,0)),INDEX(AR949:AR$1001,MATCH($C948,$F949:$F$1001,0)))","v":9318},{"$f":"IF($H948>$C948,INDEX(AS$939:AS947,MATCH($C948,$F$939:$F947,0)),INDEX(AS949:AS$1001,MATCH($C948,$F949:$F$1001,0)))","v":0},{"$f":"IF($H948>$C948,INDEX(AT$939:AT947,MATCH($C948,$F$939:$F947,0)),INDEX(AT949:AT$1001,MATCH($C948,$F949:$F$1001,0)))","v":84097.395201113686},{"$f":"IF($H948>$C948,INDEX(AU$939:AU947,MATCH($C948,$F$939:$F947,0)),INDEX(AU949:AU$1001,MATCH($C948,$F949:$F$1001,0)))","v":0.6},{"$f":"IF($H948>$C948,INDEX(AV$939:AV947,MATCH($C948,$F$939:$F947,0)),INDEX(AV949:AV$1001,MATCH($C948,$F949:$F$1001,0)))","v":119426},{"$f":"IF($H948>$C948,INDEX(AW$939:AW947,MATCH($C948,$F$939:$F947,0)),INDEX(AW949:AW$1001,MATCH($C948,$F949:$F$1001,0)))","v":3468},{"$f":"IF($H948>$C948,INDEX(AX$939:AX947,MATCH($C948,$F$939:$F947,0)),INDEX(AX949:AX$1001,MATCH($C948,$F949:$F$1001,0)))","v":0.2},{"$f":"IF($H948>$C948,INDEX(AY$939:AY947,MATCH($C948,$F$939:$F947,0)),INDEX(AY949:AY$1001,MATCH($C948,$F949:$F$1001,0)))","v":13},{"$f":"IF($H948>$C948,INDEX(AZ$939:AZ947,MATCH($C948,$F$939:$F947,0)),INDEX(AZ949:AZ$1001,MATCH($C948,$F949:$F$1001,0)))","v":200000},null,{"$f":"IF($H948>$C948,INDEX(BB$939:BB947,MATCH($C948,$F$939:$F947,0)),INDEX(BB949:BB$1001,MATCH($C948,$F949:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H948>$C948,INDEX(BC$939:BC947,MATCH($C948,$F$939:$F947,0)),INDEX(BC949:BC$1001,MATCH($C948,$F949:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H948>$C948,INDEX(BD$939:BD947,MATCH($C948,$F$939:$F947,0)),INDEX(BD949:BD$1001,MATCH($C948,$F949:$F$1001,0)))","v":2400},{"$f":"IF($H948>$C948,INDEX(BE$939:BE947,MATCH($C948,$F$939:$F947,0)),INDEX(BE949:BE$1001,MATCH($C948,$F949:$F$1001,0)))","v":3.5},{"$f":"IF($H948>$C948,INDEX(BF$939:BF947,MATCH($C948,$F$939:$F947,0)),INDEX(BF949:BF$1001,MATCH($C948,$F949:$F$1001,0)))","v":0.5},{"$f":"IF($H948>$C948,INDEX(BG$939:BG947,MATCH($C948,$F$939:$F947,0)),INDEX(BG949:BG$1001,MATCH($C948,$F949:$F$1001,0)))","v":9600},{"$f":"IF($H948>$C948,INDEX(BH$939:BH947,MATCH($C948,$F$939:$F947,0)),INDEX(BH949:BH$1001,MATCH($C948,$F949:$F$1001,0)))","v":3.5},{"$f":"IF($H948>$C948,INDEX(BI$939:BI947,MATCH($C948,$F$939:$F947,0)),INDEX(BI949:BI$1001,MATCH($C948,$F949:$F$1001,0)))","v":0.5},{"$f":"IF($H948>$C948,INDEX(BJ$939:BJ947,MATCH($C948,$F$939:$F947,0)),INDEX(BJ949:BJ$1001,MATCH($C948,$F949:$F$1001,0)))","v":84097.395201113686},null,{"$f":"IF($H948>$C948,INDEX(BL$939:BL947,MATCH($C948,$F$939:$F947,0)),INDEX(BL949:BL$1001,MATCH($C948,$F949:$F$1001,0)))","v":1},null,{"$f":"IF($H948>$C948,INDEX(BN$939:BN947,MATCH($C948,$F$939:$F947,0)),INDEX(BN949:BN$1001,MATCH($C948,$F949:$F$1001,0)))","v":43688.052583789446},{"$f":"IF($H948>$C948,INDEX(BO$939:BO947,MATCH($C948,$F$939:$F947,0)),INDEX(BO949:BO$1001,MATCH($C948,$F949:$F$1001,0)))","v":142199.12029603313}]
[null,3.2,0.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H949)),ABS($E$939:$E$1001-H949),0))","v":0},0,{"$f":"(IF(E949=0,0,IF(COUNTIF(E947:E949,E949)=1,E949&\",1\",IF(COUNTIF(E947:E949,E949)=2,E949&\",2\",IF(COUNTIF(E947:E949,E949)=3,E949&\",3\")))))*1","v":0},0,3,3,{"$f":"IF($H949>$C949,INDEX(J$939:J948,MATCH($C949,$F$939:$F948,0)),INDEX(J950:J$1001,MATCH($C949,$F950:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H949>$C949,INDEX(K$939:K948,MATCH($C949,$F$939:$F948,0)),INDEX(K950:K$1001,MATCH($C949,$F950:$F$1001,0)))","v":"Man"},{"$f":"IF($H949>$C949,INDEX(L$939:L948,MATCH($C949,$F$939:$F948,0)),INDEX(L950:L$1001,MATCH($C949,$F950:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H949>$C949,INDEX(M$939:M948,MATCH($C949,$F$939:$F948,0)),INDEX(M950:M$1001,MATCH($C949,$F950:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H949>$C949,INDEX(N$939:N948,MATCH($C949,$F$939:$F948,0)),INDEX(N950:N$1001,MATCH($C949,$F950:$F$1001,0)))","v":2019},2018,{"$f":"IF($H949>$C949,INDEX(P$939:P948,MATCH($C949,$F$939:$F948,0)),INDEX(P950:P$1001,MATCH($C949,$F950:$F$1001,0)))","v":0},{"$f":"IF($H949>$C949,INDEX(Q$939:Q948,MATCH($C949,$F$939:$F948,0)),INDEX(Q950:Q$1001,MATCH($C949,$F950:$F$1001,0)))","v":0},{"$f":"IF($H949>$C949,INDEX(R$939:R948,MATCH($C949,$F$939:$F948,0)),INDEX(R950:R$1001,MATCH($C949,$F950:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H949,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":86.227278123036299},null,{"$f":"IF($H949>$C949,INDEX(V$939:V948,MATCH($C949,$F$939:$F948,0)),INDEX(V950:V$1001,MATCH($C949,$F950:$F$1001,0)))","v":0.22594757820734776},{"$f":"IF($H949>$C949,INDEX(W$939:W948,MATCH($C949,$F$939:$F948,0)),INDEX(W950:W$1001,MATCH($C949,$F950:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H949>$C949,INDEX(X$939:X948,MATCH($C949,$F$939:$F948,0)),INDEX(X950:X$1001,MATCH($C949,$F950:$F$1001,0)))","v":1200000},{"$f":"IF($H949>$C949,INDEX(Y$939:Y948,MATCH($C949,$F$939:$F948,0)),INDEX(Y950:Y$1001,MATCH($C949,$F950:$F$1001,0)))","v":0},{"$f":"IF($H949>$C949,INDEX(Z$939:Z948,MATCH($C949,$F$939:$F948,0)),INDEX(Z950:Z$1001,MATCH($C949,$F950:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H949>$C949,INDEX(AA$939:AA948,MATCH($C949,$F$939:$F948,0)),INDEX(AA950:AA$1001,MATCH($C949,$F950:$F$1001,0)))","v":10.5},{"$f":"IF($H949>$C949,INDEX(AB$939:AB948,MATCH($C949,$F$939:$F948,0)),INDEX(AB950:AB$1001,MATCH($C949,$F950:$F$1001,0)))","v":2300},{"$f":"IF($H949>$C949,INDEX(AC$939:AC948,MATCH($C949,$F$939:$F948,0)),INDEX(AC950:AC$1001,MATCH($C949,$F950:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H949>$C949,INDEX(AH$939:AH948,MATCH($C949,$F$939:$F948,0)),INDEX(AH950:AH$1001,MATCH($C949,$F950:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H949>$C949,INDEX(AI$939:AI948,MATCH($C949,$F$939:$F948,0)),INDEX(AI950:AI$1001,MATCH($C949,$F950:$F$1001,0)))","v":1},{"$f":"IF($H949>$C949,INDEX(AJ$939:AJ948,MATCH($C949,$F$939:$F948,0)),INDEX(AJ950:AJ$1001,MATCH($C949,$F950:$F$1001,0)))","v":0},{"$f":"IF($H949>$C949,INDEX(AK$939:AK948,MATCH($C949,$F$939:$F948,0)),INDEX(AK950:AK$1001,MATCH($C949,$F950:$F$1001,0)))","v":0},{"$f":"IF($H949>$C949,INDEX(AL$939:AL948,MATCH($C949,$F$939:$F948,0)),INDEX(AL950:AL$1001,MATCH($C949,$F950:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H949>$C949,INDEX(AM$939:AM948,MATCH($C949,$F$939:$F948,0)),INDEX(AM950:AM$1001,MATCH($C949,$F950:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H949>$C949,INDEX(AN$939:AN948,MATCH($C949,$F$939:$F948,0)),INDEX(AN950:AN$1001,MATCH($C949,$F950:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H949>$C949,INDEX(AQ$939:AQ948,MATCH($C949,$F$939:$F948,0)),INDEX(AQ950:AQ$1001,MATCH($C949,$F950:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H949>$C949,INDEX(AR$939:AR948,MATCH($C949,$F$939:$F948,0)),INDEX(AR950:AR$1001,MATCH($C949,$F950:$F$1001,0)))","v":9318},{"$f":"IF($H949>$C949,INDEX(AS$939:AS948,MATCH($C949,$F$939:$F948,0)),INDEX(AS950:AS$1001,MATCH($C949,$F950:$F$1001,0)))","v":0},{"$f":"IF($H949>$C949,INDEX(AT$939:AT948,MATCH($C949,$F$939:$F948,0)),INDEX(AT950:AT$1001,MATCH($C949,$F950:$F$1001,0)))","v":96693.837087618987},{"$f":"IF($H949>$C949,INDEX(AU$939:AU948,MATCH($C949,$F$939:$F948,0)),INDEX(AU950:AU$1001,MATCH($C949,$F950:$F$1001,0)))","v":0.6},{"$f":"IF($H949>$C949,INDEX(AV$939:AV948,MATCH($C949,$F$939:$F948,0)),INDEX(AV950:AV$1001,MATCH($C949,$F950:$F$1001,0)))","v":119426},{"$f":"IF($H949>$C949,INDEX(AW$939:AW948,MATCH($C949,$F$939:$F948,0)),INDEX(AW950:AW$1001,MATCH($C949,$F950:$F$1001,0)))","v":3468},{"$f":"IF($H949>$C949,INDEX(AX$939:AX948,MATCH($C949,$F$939:$F948,0)),INDEX(AX950:AX$1001,MATCH($C949,$F950:$F$1001,0)))","v":0.2},{"$f":"IF($H949>$C949,INDEX(AY$939:AY948,MATCH($C949,$F$939:$F948,0)),INDEX(AY950:AY$1001,MATCH($C949,$F950:$F$1001,0)))","v":13},{"$f":"IF($H949>$C949,INDEX(AZ$939:AZ948,MATCH($C949,$F$939:$F948,0)),INDEX(AZ950:AZ$1001,MATCH($C949,$F950:$F$1001,0)))","v":200000},null,{"$f":"IF($H949>$C949,INDEX(BB$939:BB948,MATCH($C949,$F$939:$F948,0)),INDEX(BB950:BB$1001,MATCH($C949,$F950:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H949>$C949,INDEX(BC$939:BC948,MATCH($C949,$F$939:$F948,0)),INDEX(BC950:BC$1001,MATCH($C949,$F950:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H949>$C949,INDEX(BD$939:BD948,MATCH($C949,$F$939:$F948,0)),INDEX(BD950:BD$1001,MATCH($C949,$F950:$F$1001,0)))","v":2400},{"$f":"IF($H949>$C949,INDEX(BE$939:BE948,MATCH($C949,$F$939:$F948,0)),INDEX(BE950:BE$1001,MATCH($C949,$F950:$F$1001,0)))","v":3.5},{"$f":"IF($H949>$C949,INDEX(BF$939:BF948,MATCH($C949,$F$939:$F948,0)),INDEX(BF950:BF$1001,MATCH($C949,$F950:$F$1001,0)))","v":0.5},{"$f":"IF($H949>$C949,INDEX(BG$939:BG948,MATCH($C949,$F$939:$F948,0)),INDEX(BG950:BG$1001,MATCH($C949,$F950:$F$1001,0)))","v":9600},{"$f":"IF($H949>$C949,INDEX(BH$939:BH948,MATCH($C949,$F$939:$F948,0)),INDEX(BH950:BH$1001,MATCH($C949,$F950:$F$1001,0)))","v":3.5},{"$f":"IF($H949>$C949,INDEX(BI$939:BI948,MATCH($C949,$F$939:$F948,0)),INDEX(BI950:BI$1001,MATCH($C949,$F950:$F$1001,0)))","v":0.5},{"$f":"IF($H949>$C949,INDEX(BJ$939:BJ948,MATCH($C949,$F$939:$F948,0)),INDEX(BJ950:BJ$1001,MATCH($C949,$F950:$F$1001,0)))","v":96693.837087618987},null,{"$f":"IF($H949>$C949,INDEX(BL$939:BL948,MATCH($C949,$F$939:$F948,0)),INDEX(BL950:BL$1001,MATCH($C949,$F950:$F$1001,0)))","v":1},null,{"$f":"IF($H949>$C949,INDEX(BN$939:BN948,MATCH($C949,$F$939:$F948,0)),INDEX(BN950:BN$1001,MATCH($C949,$F950:$F$1001,0)))","v":52409.712388481006},{"$f":"IF($H949>$C949,INDEX(BO$939:BO948,MATCH($C949,$F$939:$F948,0)),INDEX(BO950:BO$1001,MATCH($C949,$F950:$F$1001,0)))","v":142199.12029603313}]
[null,3.3,0.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H950)),ABS($E$939:$E$1001-H950),0))","v":0},0,0,0,3,3,{"$f":"IF($H950>$C950,INDEX(J$939:J949,MATCH($C950,$F$939:$F949,0)),INDEX(J951:J$1001,MATCH($C950,$F951:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H950>$C950,INDEX(K$939:K949,MATCH($C950,$F$939:$F949,0)),INDEX(K951:K$1001,MATCH($C950,$F951:$F$1001,0)))","v":"Scania"},{"$f":"IF($H950>$C950,INDEX(L$939:L949,MATCH($C950,$F$939:$F949,0)),INDEX(L951:L$1001,MATCH($C950,$F951:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H950>$C950,INDEX(M$939:M949,MATCH($C950,$F$939:$F949,0)),INDEX(M951:M$1001,MATCH($C950,$F951:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H950>$C950,INDEX(N$939:N949,MATCH($C950,$F$939:$F949,0)),INDEX(N951:N$1001,MATCH($C950,$F951:$F$1001,0)))","v":2019},2018,{"$f":"IF($H950>$C950,INDEX(P$939:P949,MATCH($C950,$F$939:$F949,0)),INDEX(P951:P$1001,MATCH($C950,$F951:$F$1001,0)))","v":0},{"$f":"IF($H950>$C950,INDEX(Q$939:Q949,MATCH($C950,$F$939:$F949,0)),INDEX(Q951:Q$1001,MATCH($C950,$F951:$F$1001,0)))","v":0},{"$f":"IF($H950>$C950,INDEX(R$939:R949,MATCH($C950,$F$939:$F949,0)),INDEX(R951:R$1001,MATCH($C950,$F951:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H950,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":86.227278123036299},null,{"$f":"IF($H950>$C950,INDEX(V$939:V949,MATCH($C950,$F$939:$F949,0)),INDEX(V951:V$1001,MATCH($C950,$F951:$F$1001,0)))","v":0.15441931123509486},{"$f":"IF($H950>$C950,INDEX(W$939:W949,MATCH($C950,$F$939:$F949,0)),INDEX(W951:W$1001,MATCH($C950,$F951:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H950>$C950,INDEX(X$939:X949,MATCH($C950,$F$939:$F949,0)),INDEX(X951:X$1001,MATCH($C950,$F951:$F$1001,0)))","v":1200000},{"$f":"IF($H950>$C950,INDEX(Y$939:Y949,MATCH($C950,$F$939:$F949,0)),INDEX(Y951:Y$1001,MATCH($C950,$F951:$F$1001,0)))","v":0},{"$f":"IF($H950>$C950,INDEX(Z$939:Z949,MATCH($C950,$F$939:$F949,0)),INDEX(Z951:Z$1001,MATCH($C950,$F951:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H950>$C950,INDEX(AA$939:AA949,MATCH($C950,$F$939:$F949,0)),INDEX(AA951:AA$1001,MATCH($C950,$F951:$F$1001,0)))","v":10.5},{"$f":"IF($H950>$C950,INDEX(AB$939:AB949,MATCH($C950,$F$939:$F949,0)),INDEX(AB951:AB$1001,MATCH($C950,$F951:$F$1001,0)))","v":2300},{"$f":"IF($H950>$C950,INDEX(AC$939:AC949,MATCH($C950,$F$939:$F949,0)),INDEX(AC951:AC$1001,MATCH($C950,$F951:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H950>$C950,INDEX(AH$939:AH949,MATCH($C950,$F$939:$F949,0)),INDEX(AH951:AH$1001,MATCH($C950,$F951:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H950>$C950,INDEX(AI$939:AI949,MATCH($C950,$F$939:$F949,0)),INDEX(AI951:AI$1001,MATCH($C950,$F951:$F$1001,0)))","v":1},{"$f":"IF($H950>$C950,INDEX(AJ$939:AJ949,MATCH($C950,$F$939:$F949,0)),INDEX(AJ951:AJ$1001,MATCH($C950,$F951:$F$1001,0)))","v":0},{"$f":"IF($H950>$C950,INDEX(AK$939:AK949,MATCH($C950,$F$939:$F949,0)),INDEX(AK951:AK$1001,MATCH($C950,$F951:$F$1001,0)))","v":0},{"$f":"IF($H950>$C950,INDEX(AL$939:AL949,MATCH($C950,$F$939:$F949,0)),INDEX(AL951:AL$1001,MATCH($C950,$F951:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H950>$C950,INDEX(AM$939:AM949,MATCH($C950,$F$939:$F949,0)),INDEX(AM951:AM$1001,MATCH($C950,$F951:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H950>$C950,INDEX(AN$939:AN949,MATCH($C950,$F$939:$F949,0)),INDEX(AN951:AN$1001,MATCH($C950,$F951:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H950>$C950,INDEX(AQ$939:AQ949,MATCH($C950,$F$939:$F949,0)),INDEX(AQ951:AQ$1001,MATCH($C950,$F951:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H950>$C950,INDEX(AR$939:AR949,MATCH($C950,$F$939:$F949,0)),INDEX(AR951:AR$1001,MATCH($C950,$F951:$F$1001,0)))","v":9318},{"$f":"IF($H950>$C950,INDEX(AS$939:AS949,MATCH($C950,$F$939:$F949,0)),INDEX(AS951:AS$1001,MATCH($C950,$F951:$F$1001,0)))","v":0},{"$f":"IF($H950>$C950,INDEX(AT$939:AT949,MATCH($C950,$F$939:$F949,0)),INDEX(AT951:AT$1001,MATCH($C950,$F951:$F$1001,0)))","v":77638.753814246273},{"$f":"IF($H950>$C950,INDEX(AU$939:AU949,MATCH($C950,$F$939:$F949,0)),INDEX(AU951:AU$1001,MATCH($C950,$F951:$F$1001,0)))","v":0.6},{"$f":"IF($H950>$C950,INDEX(AV$939:AV949,MATCH($C950,$F$939:$F949,0)),INDEX(AV951:AV$1001,MATCH($C950,$F951:$F$1001,0)))","v":119426},{"$f":"IF($H950>$C950,INDEX(AW$939:AW949,MATCH($C950,$F$939:$F949,0)),INDEX(AW951:AW$1001,MATCH($C950,$F951:$F$1001,0)))","v":3468},{"$f":"IF($H950>$C950,INDEX(AX$939:AX949,MATCH($C950,$F$939:$F949,0)),INDEX(AX951:AX$1001,MATCH($C950,$F951:$F$1001,0)))","v":0.2},{"$f":"IF($H950>$C950,INDEX(AY$939:AY949,MATCH($C950,$F$939:$F949,0)),INDEX(AY951:AY$1001,MATCH($C950,$F951:$F$1001,0)))","v":13},{"$f":"IF($H950>$C950,INDEX(AZ$939:AZ949,MATCH($C950,$F$939:$F949,0)),INDEX(AZ951:AZ$1001,MATCH($C950,$F951:$F$1001,0)))","v":200000},null,{"$f":"IF($H950>$C950,INDEX(BB$939:BB949,MATCH($C950,$F$939:$F949,0)),INDEX(BB951:BB$1001,MATCH($C950,$F951:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H950>$C950,INDEX(BC$939:BC949,MATCH($C950,$F$939:$F949,0)),INDEX(BC951:BC$1001,MATCH($C950,$F951:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H950>$C950,INDEX(BD$939:BD949,MATCH($C950,$F$939:$F949,0)),INDEX(BD951:BD$1001,MATCH($C950,$F951:$F$1001,0)))","v":2400},{"$f":"IF($H950>$C950,INDEX(BE$939:BE949,MATCH($C950,$F$939:$F949,0)),INDEX(BE951:BE$1001,MATCH($C950,$F951:$F$1001,0)))","v":3.5},{"$f":"IF($H950>$C950,INDEX(BF$939:BF949,MATCH($C950,$F$939:$F949,0)),INDEX(BF951:BF$1001,MATCH($C950,$F951:$F$1001,0)))","v":0.5},{"$f":"IF($H950>$C950,INDEX(BG$939:BG949,MATCH($C950,$F$939:$F949,0)),INDEX(BG951:BG$1001,MATCH($C950,$F951:$F$1001,0)))","v":9600},{"$f":"IF($H950>$C950,INDEX(BH$939:BH949,MATCH($C950,$F$939:$F949,0)),INDEX(BH951:BH$1001,MATCH($C950,$F951:$F$1001,0)))","v":3.5},{"$f":"IF($H950>$C950,INDEX(BI$939:BI949,MATCH($C950,$F$939:$F949,0)),INDEX(BI951:BI$1001,MATCH($C950,$F951:$F$1001,0)))","v":0.5},{"$f":"IF($H950>$C950,INDEX(BJ$939:BJ949,MATCH($C950,$F$939:$F949,0)),INDEX(BJ951:BJ$1001,MATCH($C950,$F951:$F$1001,0)))","v":77638.753814246273},null,{"$f":"IF($H950>$C950,INDEX(BL$939:BL949,MATCH($C950,$F$939:$F949,0)),INDEX(BL951:BL$1001,MATCH($C950,$F951:$F$1001,0)))","v":1},null,{"$f":"IF($H950>$C950,INDEX(BN$939:BN949,MATCH($C950,$F$939:$F949,0)),INDEX(BN951:BN$1001,MATCH($C950,$F951:$F$1001,0)))","v":39216.149050688888},{"$f":"IF($H950>$C950,INDEX(BO$939:BO949,MATCH($C950,$F$939:$F949,0)),INDEX(BO951:BO$1001,MATCH($C950,$F951:$F$1001,0)))","v":142199.12029603313}]
[null,4.0999999999999996,6.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H951)),ABS($E$939:$E$1001-H951),0))","v":6},0,0,0,4,4,{"$f":"IF($H951>$C951,INDEX(J$939:J950,MATCH($C951,$F$939:$F950,0)),INDEX(J952:J$1001,MATCH($C951,$F952:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H951>$C951,INDEX(K$939:K950,MATCH($C951,$F$939:$F950,0)),INDEX(K952:K$1001,MATCH($C951,$F952:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H951>$C951,INDEX(L$939:L950,MATCH($C951,$F$939:$F950,0)),INDEX(L952:L$1001,MATCH($C951,$F952:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H951>$C951,INDEX(M$939:M950,MATCH($C951,$F$939:$F950,0)),INDEX(M952:M$1001,MATCH($C951,$F952:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H951>$C951,INDEX(N$939:N950,MATCH($C951,$F$939:$F950,0)),INDEX(N952:N$1001,MATCH($C951,$F952:$F$1001,0)))","v":2015},2017,{"$f":"IF($H951>$C951,INDEX(P$939:P950,MATCH($C951,$F$939:$F950,0)),INDEX(P952:P$1001,MATCH($C951,$F952:$F$1001,0)))","v":0},{"$f":"IF($H951>$C951,INDEX(Q$939:Q950,MATCH($C951,$F$939:$F950,0)),INDEX(Q952:Q$1001,MATCH($C951,$F952:$F$1001,0)))","v":0},{"$f":"IF($H951>$C951,INDEX(R$939:R950,MATCH($C951,$F$939:$F950,0)),INDEX(R952:R$1001,MATCH($C951,$F952:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H951,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":68.05468907493929},null,{"$f":"IF($H951>$C951,INDEX(V$939:V950,MATCH($C951,$F$939:$F950,0)),INDEX(V952:V$1001,MATCH($C951,$F952:$F$1001,0)))","v":0.25294247947142806},{"$f":"IF($H951>$C951,INDEX(W$939:W950,MATCH($C951,$F$939:$F950,0)),INDEX(W952:W$1001,MATCH($C951,$F952:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H951>$C951,INDEX(X$939:X950,MATCH($C951,$F$939:$F950,0)),INDEX(X952:X$1001,MATCH($C951,$F952:$F$1001,0)))","v":1200000},{"$f":"IF($H951>$C951,INDEX(Y$939:Y950,MATCH($C951,$F$939:$F950,0)),INDEX(Y952:Y$1001,MATCH($C951,$F952:$F$1001,0)))","v":0},{"$f":"IF($H951>$C951,INDEX(Z$939:Z950,MATCH($C951,$F$939:$F950,0)),INDEX(Z952:Z$1001,MATCH($C951,$F952:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H951>$C951,INDEX(AA$939:AA950,MATCH($C951,$F$939:$F950,0)),INDEX(AA952:AA$1001,MATCH($C951,$F952:$F$1001,0)))","v":10.5},{"$f":"IF($H951>$C951,INDEX(AB$939:AB950,MATCH($C951,$F$939:$F950,0)),INDEX(AB952:AB$1001,MATCH($C951,$F952:$F$1001,0)))","v":2300},{"$f":"IF($H951>$C951,INDEX(AC$939:AC950,MATCH($C951,$F$939:$F950,0)),INDEX(AC952:AC$1001,MATCH($C951,$F952:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H951>$C951,INDEX(AH$939:AH950,MATCH($C951,$F$939:$F950,0)),INDEX(AH952:AH$1001,MATCH($C951,$F952:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H951>$C951,INDEX(AI$939:AI950,MATCH($C951,$F$939:$F950,0)),INDEX(AI952:AI$1001,MATCH($C951,$F952:$F$1001,0)))","v":1},{"$f":"IF($H951>$C951,INDEX(AJ$939:AJ950,MATCH($C951,$F$939:$F950,0)),INDEX(AJ952:AJ$1001,MATCH($C951,$F952:$F$1001,0)))","v":0},{"$f":"IF($H951>$C951,INDEX(AK$939:AK950,MATCH($C951,$F$939:$F950,0)),INDEX(AK952:AK$1001,MATCH($C951,$F952:$F$1001,0)))","v":0},{"$f":"IF($H951>$C951,INDEX(AL$939:AL950,MATCH($C951,$F$939:$F950,0)),INDEX(AL952:AL$1001,MATCH($C951,$F952:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H951>$C951,INDEX(AM$939:AM950,MATCH($C951,$F$939:$F950,0)),INDEX(AM952:AM$1001,MATCH($C951,$F952:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H951>$C951,INDEX(AN$939:AN950,MATCH($C951,$F$939:$F950,0)),INDEX(AN952:AN$1001,MATCH($C951,$F952:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H951>$C951,INDEX(AQ$939:AQ950,MATCH($C951,$F$939:$F950,0)),INDEX(AQ952:AQ$1001,MATCH($C951,$F952:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H951>$C951,INDEX(AR$939:AR950,MATCH($C951,$F$939:$F950,0)),INDEX(AR952:AR$1001,MATCH($C951,$F952:$F$1001,0)))","v":9318},{"$f":"IF($H951>$C951,INDEX(AS$939:AS950,MATCH($C951,$F$939:$F950,0)),INDEX(AS952:AS$1001,MATCH($C951,$F952:$F$1001,0)))","v":0},{"$f":"IF($H951>$C951,INDEX(AT$939:AT950,MATCH($C951,$F$939:$F950,0)),INDEX(AT952:AT$1001,MATCH($C951,$F952:$F$1001,0)))","v":84097.395201113686},{"$f":"IF($H951>$C951,INDEX(AU$939:AU950,MATCH($C951,$F$939:$F950,0)),INDEX(AU952:AU$1001,MATCH($C951,$F952:$F$1001,0)))","v":0.6},{"$f":"IF($H951>$C951,INDEX(AV$939:AV950,MATCH($C951,$F$939:$F950,0)),INDEX(AV952:AV$1001,MATCH($C951,$F952:$F$1001,0)))","v":119426},{"$f":"IF($H951>$C951,INDEX(AW$939:AW950,MATCH($C951,$F$939:$F950,0)),INDEX(AW952:AW$1001,MATCH($C951,$F952:$F$1001,0)))","v":3468},{"$f":"IF($H951>$C951,INDEX(AX$939:AX950,MATCH($C951,$F$939:$F950,0)),INDEX(AX952:AX$1001,MATCH($C951,$F952:$F$1001,0)))","v":0.2},{"$f":"IF($H951>$C951,INDEX(AY$939:AY950,MATCH($C951,$F$939:$F950,0)),INDEX(AY952:AY$1001,MATCH($C951,$F952:$F$1001,0)))","v":13},{"$f":"IF($H951>$C951,INDEX(AZ$939:AZ950,MATCH($C951,$F$939:$F950,0)),INDEX(AZ952:AZ$1001,MATCH($C951,$F952:$F$1001,0)))","v":200000},null,{"$f":"IF($H951>$C951,INDEX(BB$939:BB950,MATCH($C951,$F$939:$F950,0)),INDEX(BB952:BB$1001,MATCH($C951,$F952:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H951>$C951,INDEX(BC$939:BC950,MATCH($C951,$F$939:$F950,0)),INDEX(BC952:BC$1001,MATCH($C951,$F952:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H951>$C951,INDEX(BD$939:BD950,MATCH($C951,$F$939:$F950,0)),INDEX(BD952:BD$1001,MATCH($C951,$F952:$F$1001,0)))","v":2400},{"$f":"IF($H951>$C951,INDEX(BE$939:BE950,MATCH($C951,$F$939:$F950,0)),INDEX(BE952:BE$1001,MATCH($C951,$F952:$F$1001,0)))","v":3.5},{"$f":"IF($H951>$C951,INDEX(BF$939:BF950,MATCH($C951,$F$939:$F950,0)),INDEX(BF952:BF$1001,MATCH($C951,$F952:$F$1001,0)))","v":0.5},{"$f":"IF($H951>$C951,INDEX(BG$939:BG950,MATCH($C951,$F$939:$F950,0)),INDEX(BG952:BG$1001,MATCH($C951,$F952:$F$1001,0)))","v":9600},{"$f":"IF($H951>$C951,INDEX(BH$939:BH950,MATCH($C951,$F$939:$F950,0)),INDEX(BH952:BH$1001,MATCH($C951,$F952:$F$1001,0)))","v":3.5},{"$f":"IF($H951>$C951,INDEX(BI$939:BI950,MATCH($C951,$F$939:$F950,0)),INDEX(BI952:BI$1001,MATCH($C951,$F952:$F$1001,0)))","v":0.5},{"$f":"IF($H951>$C951,INDEX(BJ$939:BJ950,MATCH($C951,$F$939:$F950,0)),INDEX(BJ952:BJ$1001,MATCH($C951,$F952:$F$1001,0)))","v":84097.395201113686},null,{"$f":"IF($H951>$C951,INDEX(BL$939:BL950,MATCH($C951,$F$939:$F950,0)),INDEX(BL952:BL$1001,MATCH($C951,$F952:$F$1001,0)))","v":1},null,{"$f":"IF($H951>$C951,INDEX(BN$939:BN950,MATCH($C951,$F$939:$F950,0)),INDEX(BN952:BN$1001,MATCH($C951,$F952:$F$1001,0)))","v":43688.052583789446},{"$f":"IF($H951>$C951,INDEX(BO$939:BO950,MATCH($C951,$F$939:$F950,0)),INDEX(BO952:BO$1001,MATCH($C951,$F952:$F$1001,0)))","v":142199.12029603313}]
[null,4.2,6.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H952)),ABS($E$939:$E$1001-H952),0))","v":6},0,0,0,4,4,{"$f":"IF($H952>$C952,INDEX(J$939:J951,MATCH($C952,$F$939:$F951,0)),INDEX(J953:J$1001,MATCH($C952,$F953:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H952>$C952,INDEX(K$939:K951,MATCH($C952,$F$939:$F951,0)),INDEX(K953:K$1001,MATCH($C952,$F953:$F$1001,0)))","v":"Man"},{"$f":"IF($H952>$C952,INDEX(L$939:L951,MATCH($C952,$F$939:$F951,0)),INDEX(L953:L$1001,MATCH($C952,$F953:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H952>$C952,INDEX(M$939:M951,MATCH($C952,$F$939:$F951,0)),INDEX(M953:M$1001,MATCH($C952,$F953:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H952>$C952,INDEX(N$939:N951,MATCH($C952,$F$939:$F951,0)),INDEX(N953:N$1001,MATCH($C952,$F953:$F$1001,0)))","v":2015},2017,{"$f":"IF($H952>$C952,INDEX(P$939:P951,MATCH($C952,$F$939:$F951,0)),INDEX(P953:P$1001,MATCH($C952,$F953:$F$1001,0)))","v":0},{"$f":"IF($H952>$C952,INDEX(Q$939:Q951,MATCH($C952,$F$939:$F951,0)),INDEX(Q953:Q$1001,MATCH($C952,$F953:$F$1001,0)))","v":0},{"$f":"IF($H952>$C952,INDEX(R$939:R951,MATCH($C952,$F$939:$F951,0)),INDEX(R953:R$1001,MATCH($C952,$F953:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H952,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":68.05468907493929},null,{"$f":"IF($H952>$C952,INDEX(V$939:V951,MATCH($C952,$F$939:$F951,0)),INDEX(V953:V$1001,MATCH($C952,$F953:$F$1001,0)))","v":0.22594757820734776},{"$f":"IF($H952>$C952,INDEX(W$939:W951,MATCH($C952,$F$939:$F951,0)),INDEX(W953:W$1001,MATCH($C952,$F953:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H952>$C952,INDEX(X$939:X951,MATCH($C952,$F$939:$F951,0)),INDEX(X953:X$1001,MATCH($C952,$F953:$F$1001,0)))","v":1200000},{"$f":"IF($H952>$C952,INDEX(Y$939:Y951,MATCH($C952,$F$939:$F951,0)),INDEX(Y953:Y$1001,MATCH($C952,$F953:$F$1001,0)))","v":0},{"$f":"IF($H952>$C952,INDEX(Z$939:Z951,MATCH($C952,$F$939:$F951,0)),INDEX(Z953:Z$1001,MATCH($C952,$F953:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H952>$C952,INDEX(AA$939:AA951,MATCH($C952,$F$939:$F951,0)),INDEX(AA953:AA$1001,MATCH($C952,$F953:$F$1001,0)))","v":10.5},{"$f":"IF($H952>$C952,INDEX(AB$939:AB951,MATCH($C952,$F$939:$F951,0)),INDEX(AB953:AB$1001,MATCH($C952,$F953:$F$1001,0)))","v":2300},{"$f":"IF($H952>$C952,INDEX(AC$939:AC951,MATCH($C952,$F$939:$F951,0)),INDEX(AC953:AC$1001,MATCH($C952,$F953:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H952>$C952,INDEX(AH$939:AH951,MATCH($C952,$F$939:$F951,0)),INDEX(AH953:AH$1001,MATCH($C952,$F953:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H952>$C952,INDEX(AI$939:AI951,MATCH($C952,$F$939:$F951,0)),INDEX(AI953:AI$1001,MATCH($C952,$F953:$F$1001,0)))","v":1},{"$f":"IF($H952>$C952,INDEX(AJ$939:AJ951,MATCH($C952,$F$939:$F951,0)),INDEX(AJ953:AJ$1001,MATCH($C952,$F953:$F$1001,0)))","v":0},{"$f":"IF($H952>$C952,INDEX(AK$939:AK951,MATCH($C952,$F$939:$F951,0)),INDEX(AK953:AK$1001,MATCH($C952,$F953:$F$1001,0)))","v":0},{"$f":"IF($H952>$C952,INDEX(AL$939:AL951,MATCH($C952,$F$939:$F951,0)),INDEX(AL953:AL$1001,MATCH($C952,$F953:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H952>$C952,INDEX(AM$939:AM951,MATCH($C952,$F$939:$F951,0)),INDEX(AM953:AM$1001,MATCH($C952,$F953:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H952>$C952,INDEX(AN$939:AN951,MATCH($C952,$F$939:$F951,0)),INDEX(AN953:AN$1001,MATCH($C952,$F953:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H952>$C952,INDEX(AQ$939:AQ951,MATCH($C952,$F$939:$F951,0)),INDEX(AQ953:AQ$1001,MATCH($C952,$F953:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H952>$C952,INDEX(AR$939:AR951,MATCH($C952,$F$939:$F951,0)),INDEX(AR953:AR$1001,MATCH($C952,$F953:$F$1001,0)))","v":9318},{"$f":"IF($H952>$C952,INDEX(AS$939:AS951,MATCH($C952,$F$939:$F951,0)),INDEX(AS953:AS$1001,MATCH($C952,$F953:$F$1001,0)))","v":0},{"$f":"IF($H952>$C952,INDEX(AT$939:AT951,MATCH($C952,$F$939:$F951,0)),INDEX(AT953:AT$1001,MATCH($C952,$F953:$F$1001,0)))","v":96693.837087618987},{"$f":"IF($H952>$C952,INDEX(AU$939:AU951,MATCH($C952,$F$939:$F951,0)),INDEX(AU953:AU$1001,MATCH($C952,$F953:$F$1001,0)))","v":0.6},{"$f":"IF($H952>$C952,INDEX(AV$939:AV951,MATCH($C952,$F$939:$F951,0)),INDEX(AV953:AV$1001,MATCH($C952,$F953:$F$1001,0)))","v":119426},{"$f":"IF($H952>$C952,INDEX(AW$939:AW951,MATCH($C952,$F$939:$F951,0)),INDEX(AW953:AW$1001,MATCH($C952,$F953:$F$1001,0)))","v":3468},{"$f":"IF($H952>$C952,INDEX(AX$939:AX951,MATCH($C952,$F$939:$F951,0)),INDEX(AX953:AX$1001,MATCH($C952,$F953:$F$1001,0)))","v":0.2},{"$f":"IF($H952>$C952,INDEX(AY$939:AY951,MATCH($C952,$F$939:$F951,0)),INDEX(AY953:AY$1001,MATCH($C952,$F953:$F$1001,0)))","v":13},{"$f":"IF($H952>$C952,INDEX(AZ$939:AZ951,MATCH($C952,$F$939:$F951,0)),INDEX(AZ953:AZ$1001,MATCH($C952,$F953:$F$1001,0)))","v":200000},null,{"$f":"IF($H952>$C952,INDEX(BB$939:BB951,MATCH($C952,$F$939:$F951,0)),INDEX(BB953:BB$1001,MATCH($C952,$F953:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H952>$C952,INDEX(BC$939:BC951,MATCH($C952,$F$939:$F951,0)),INDEX(BC953:BC$1001,MATCH($C952,$F953:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H952>$C952,INDEX(BD$939:BD951,MATCH($C952,$F$939:$F951,0)),INDEX(BD953:BD$1001,MATCH($C952,$F953:$F$1001,0)))","v":2400},{"$f":"IF($H952>$C952,INDEX(BE$939:BE951,MATCH($C952,$F$939:$F951,0)),INDEX(BE953:BE$1001,MATCH($C952,$F953:$F$1001,0)))","v":3.5},{"$f":"IF($H952>$C952,INDEX(BF$939:BF951,MATCH($C952,$F$939:$F951,0)),INDEX(BF953:BF$1001,MATCH($C952,$F953:$F$1001,0)))","v":0.5},{"$f":"IF($H952>$C952,INDEX(BG$939:BG951,MATCH($C952,$F$939:$F951,0)),INDEX(BG953:BG$1001,MATCH($C952,$F953:$F$1001,0)))","v":9600},{"$f":"IF($H952>$C952,INDEX(BH$939:BH951,MATCH($C952,$F$939:$F951,0)),INDEX(BH953:BH$1001,MATCH($C952,$F953:$F$1001,0)))","v":3.5},{"$f":"IF($H952>$C952,INDEX(BI$939:BI951,MATCH($C952,$F$939:$F951,0)),INDEX(BI953:BI$1001,MATCH($C952,$F953:$F$1001,0)))","v":0.5},{"$f":"IF($H952>$C952,INDEX(BJ$939:BJ951,MATCH($C952,$F$939:$F951,0)),INDEX(BJ953:BJ$1001,MATCH($C952,$F953:$F$1001,0)))","v":96693.837087618987},null,{"$f":"IF($H952>$C952,INDEX(BL$939:BL951,MATCH($C952,$F$939:$F951,0)),INDEX(BL953:BL$1001,MATCH($C952,$F953:$F$1001,0)))","v":1},null,{"$f":"IF($H952>$C952,INDEX(BN$939:BN951,MATCH($C952,$F$939:$F951,0)),INDEX(BN953:BN$1001,MATCH($C952,$F953:$F$1001,0)))","v":52409.712388481006},{"$f":"IF($H952>$C952,INDEX(BO$939:BO951,MATCH($C952,$F$939:$F951,0)),INDEX(BO953:BO$1001,MATCH($C952,$F953:$F$1001,0)))","v":142199.12029603313}]
[null,4.3,6.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H953)),ABS($E$939:$E$1001-H953),0))","v":6},0,0,0,4,4,{"$f":"IF($H953>$C953,INDEX(J$939:J952,MATCH($C953,$F$939:$F952,0)),INDEX(J954:J$1001,MATCH($C953,$F954:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H953>$C953,INDEX(K$939:K952,MATCH($C953,$F$939:$F952,0)),INDEX(K954:K$1001,MATCH($C953,$F954:$F$1001,0)))","v":"Scania"},{"$f":"IF($H953>$C953,INDEX(L$939:L952,MATCH($C953,$F$939:$F952,0)),INDEX(L954:L$1001,MATCH($C953,$F954:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H953>$C953,INDEX(M$939:M952,MATCH($C953,$F$939:$F952,0)),INDEX(M954:M$1001,MATCH($C953,$F954:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H953>$C953,INDEX(N$939:N952,MATCH($C953,$F$939:$F952,0)),INDEX(N954:N$1001,MATCH($C953,$F954:$F$1001,0)))","v":2015},2017,{"$f":"IF($H953>$C953,INDEX(P$939:P952,MATCH($C953,$F$939:$F952,0)),INDEX(P954:P$1001,MATCH($C953,$F954:$F$1001,0)))","v":0},{"$f":"IF($H953>$C953,INDEX(Q$939:Q952,MATCH($C953,$F$939:$F952,0)),INDEX(Q954:Q$1001,MATCH($C953,$F954:$F$1001,0)))","v":0},{"$f":"IF($H953>$C953,INDEX(R$939:R952,MATCH($C953,$F$939:$F952,0)),INDEX(R954:R$1001,MATCH($C953,$F954:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H953,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":68.05468907493929},null,{"$f":"IF($H953>$C953,INDEX(V$939:V952,MATCH($C953,$F$939:$F952,0)),INDEX(V954:V$1001,MATCH($C953,$F954:$F$1001,0)))","v":0.15441931123509486},{"$f":"IF($H953>$C953,INDEX(W$939:W952,MATCH($C953,$F$939:$F952,0)),INDEX(W954:W$1001,MATCH($C953,$F954:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H953>$C953,INDEX(X$939:X952,MATCH($C953,$F$939:$F952,0)),INDEX(X954:X$1001,MATCH($C953,$F954:$F$1001,0)))","v":1200000},{"$f":"IF($H953>$C953,INDEX(Y$939:Y952,MATCH($C953,$F$939:$F952,0)),INDEX(Y954:Y$1001,MATCH($C953,$F954:$F$1001,0)))","v":0},{"$f":"IF($H953>$C953,INDEX(Z$939:Z952,MATCH($C953,$F$939:$F952,0)),INDEX(Z954:Z$1001,MATCH($C953,$F954:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H953>$C953,INDEX(AA$939:AA952,MATCH($C953,$F$939:$F952,0)),INDEX(AA954:AA$1001,MATCH($C953,$F954:$F$1001,0)))","v":10.5},{"$f":"IF($H953>$C953,INDEX(AB$939:AB952,MATCH($C953,$F$939:$F952,0)),INDEX(AB954:AB$1001,MATCH($C953,$F954:$F$1001,0)))","v":2300},{"$f":"IF($H953>$C953,INDEX(AC$939:AC952,MATCH($C953,$F$939:$F952,0)),INDEX(AC954:AC$1001,MATCH($C953,$F954:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H953>$C953,INDEX(AH$939:AH952,MATCH($C953,$F$939:$F952,0)),INDEX(AH954:AH$1001,MATCH($C953,$F954:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H953>$C953,INDEX(AI$939:AI952,MATCH($C953,$F$939:$F952,0)),INDEX(AI954:AI$1001,MATCH($C953,$F954:$F$1001,0)))","v":1},{"$f":"IF($H953>$C953,INDEX(AJ$939:AJ952,MATCH($C953,$F$939:$F952,0)),INDEX(AJ954:AJ$1001,MATCH($C953,$F954:$F$1001,0)))","v":0},{"$f":"IF($H953>$C953,INDEX(AK$939:AK952,MATCH($C953,$F$939:$F952,0)),INDEX(AK954:AK$1001,MATCH($C953,$F954:$F$1001,0)))","v":0},{"$f":"IF($H953>$C953,INDEX(AL$939:AL952,MATCH($C953,$F$939:$F952,0)),INDEX(AL954:AL$1001,MATCH($C953,$F954:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H953>$C953,INDEX(AM$939:AM952,MATCH($C953,$F$939:$F952,0)),INDEX(AM954:AM$1001,MATCH($C953,$F954:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H953>$C953,INDEX(AN$939:AN952,MATCH($C953,$F$939:$F952,0)),INDEX(AN954:AN$1001,MATCH($C953,$F954:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H953>$C953,INDEX(AQ$939:AQ952,MATCH($C953,$F$939:$F952,0)),INDEX(AQ954:AQ$1001,MATCH($C953,$F954:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H953>$C953,INDEX(AR$939:AR952,MATCH($C953,$F$939:$F952,0)),INDEX(AR954:AR$1001,MATCH($C953,$F954:$F$1001,0)))","v":9318},{"$f":"IF($H953>$C953,INDEX(AS$939:AS952,MATCH($C953,$F$939:$F952,0)),INDEX(AS954:AS$1001,MATCH($C953,$F954:$F$1001,0)))","v":0},{"$f":"IF($H953>$C953,INDEX(AT$939:AT952,MATCH($C953,$F$939:$F952,0)),INDEX(AT954:AT$1001,MATCH($C953,$F954:$F$1001,0)))","v":77638.753814246273},{"$f":"IF($H953>$C953,INDEX(AU$939:AU952,MATCH($C953,$F$939:$F952,0)),INDEX(AU954:AU$1001,MATCH($C953,$F954:$F$1001,0)))","v":0.6},{"$f":"IF($H953>$C953,INDEX(AV$939:AV952,MATCH($C953,$F$939:$F952,0)),INDEX(AV954:AV$1001,MATCH($C953,$F954:$F$1001,0)))","v":119426},{"$f":"IF($H953>$C953,INDEX(AW$939:AW952,MATCH($C953,$F$939:$F952,0)),INDEX(AW954:AW$1001,MATCH($C953,$F954:$F$1001,0)))","v":3468},{"$f":"IF($H953>$C953,INDEX(AX$939:AX952,MATCH($C953,$F$939:$F952,0)),INDEX(AX954:AX$1001,MATCH($C953,$F954:$F$1001,0)))","v":0.2},{"$f":"IF($H953>$C953,INDEX(AY$939:AY952,MATCH($C953,$F$939:$F952,0)),INDEX(AY954:AY$1001,MATCH($C953,$F954:$F$1001,0)))","v":13},{"$f":"IF($H953>$C953,INDEX(AZ$939:AZ952,MATCH($C953,$F$939:$F952,0)),INDEX(AZ954:AZ$1001,MATCH($C953,$F954:$F$1001,0)))","v":200000},null,{"$f":"IF($H953>$C953,INDEX(BB$939:BB952,MATCH($C953,$F$939:$F952,0)),INDEX(BB954:BB$1001,MATCH($C953,$F954:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H953>$C953,INDEX(BC$939:BC952,MATCH($C953,$F$939:$F952,0)),INDEX(BC954:BC$1001,MATCH($C953,$F954:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H953>$C953,INDEX(BD$939:BD952,MATCH($C953,$F$939:$F952,0)),INDEX(BD954:BD$1001,MATCH($C953,$F954:$F$1001,0)))","v":2400},{"$f":"IF($H953>$C953,INDEX(BE$939:BE952,MATCH($C953,$F$939:$F952,0)),INDEX(BE954:BE$1001,MATCH($C953,$F954:$F$1001,0)))","v":3.5},{"$f":"IF($H953>$C953,INDEX(BF$939:BF952,MATCH($C953,$F$939:$F952,0)),INDEX(BF954:BF$1001,MATCH($C953,$F954:$F$1001,0)))","v":0.5},{"$f":"IF($H953>$C953,INDEX(BG$939:BG952,MATCH($C953,$F$939:$F952,0)),INDEX(BG954:BG$1001,MATCH($C953,$F954:$F$1001,0)))","v":9600},{"$f":"IF($H953>$C953,INDEX(BH$939:BH952,MATCH($C953,$F$939:$F952,0)),INDEX(BH954:BH$1001,MATCH($C953,$F954:$F$1001,0)))","v":3.5},{"$f":"IF($H953>$C953,INDEX(BI$939:BI952,MATCH($C953,$F$939:$F952,0)),INDEX(BI954:BI$1001,MATCH($C953,$F954:$F$1001,0)))","v":0.5},{"$f":"IF($H953>$C953,INDEX(BJ$939:BJ952,MATCH($C953,$F$939:$F952,0)),INDEX(BJ954:BJ$1001,MATCH($C953,$F954:$F$1001,0)))","v":77638.753814246273},null,{"$f":"IF($H953>$C953,INDEX(BL$939:BL952,MATCH($C953,$F$939:$F952,0)),INDEX(BL954:BL$1001,MATCH($C953,$F954:$F$1001,0)))","v":1},null,{"$f":"IF($H953>$C953,INDEX(BN$939:BN952,MATCH($C953,$F$939:$F952,0)),INDEX(BN954:BN$1001,MATCH($C953,$F954:$F$1001,0)))","v":39216.149050688888},{"$f":"IF($H953>$C953,INDEX(BO$939:BO952,MATCH($C953,$F$939:$F952,0)),INDEX(BO954:BO$1001,MATCH($C953,$F954:$F$1001,0)))","v":142199.12029603313}]
[null,5.0999999999999996,6.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H954)),ABS($E$939:$E$1001-H954),0))","v":6},0,0,0,5,5,{"$f":"IF($H954>$C954,INDEX(J$939:J953,MATCH($C954,$F$939:$F953,0)),INDEX(J955:J$1001,MATCH($C954,$F955:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H954>$C954,INDEX(K$939:K953,MATCH($C954,$F$939:$F953,0)),INDEX(K955:K$1001,MATCH($C954,$F955:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H954>$C954,INDEX(L$939:L953,MATCH($C954,$F$939:$F953,0)),INDEX(L955:L$1001,MATCH($C954,$F955:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H954>$C954,INDEX(M$939:M953,MATCH($C954,$F$939:$F953,0)),INDEX(M955:M$1001,MATCH($C954,$F955:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H954>$C954,INDEX(N$939:N953,MATCH($C954,$F$939:$F953,0)),INDEX(N955:N$1001,MATCH($C954,$F955:$F$1001,0)))","v":2015},2016,{"$f":"IF($H954>$C954,INDEX(P$939:P953,MATCH($C954,$F$939:$F953,0)),INDEX(P955:P$1001,MATCH($C954,$F955:$F$1001,0)))","v":0},{"$f":"IF($H954>$C954,INDEX(Q$939:Q953,MATCH($C954,$F$939:$F953,0)),INDEX(Q955:Q$1001,MATCH($C954,$F955:$F$1001,0)))","v":0},{"$f":"IF($H954>$C954,INDEX(R$939:R953,MATCH($C954,$F$939:$F953,0)),INDEX(R955:R$1001,MATCH($C954,$F955:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H954,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":50.1226892957446},null,{"$f":"IF($H954>$C954,INDEX(V$939:V953,MATCH($C954,$F$939:$F953,0)),INDEX(V955:V$1001,MATCH($C954,$F955:$F$1001,0)))","v":0.25294247947142806},{"$f":"IF($H954>$C954,INDEX(W$939:W953,MATCH($C954,$F$939:$F953,0)),INDEX(W955:W$1001,MATCH($C954,$F955:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H954>$C954,INDEX(X$939:X953,MATCH($C954,$F$939:$F953,0)),INDEX(X955:X$1001,MATCH($C954,$F955:$F$1001,0)))","v":1200000},{"$f":"IF($H954>$C954,INDEX(Y$939:Y953,MATCH($C954,$F$939:$F953,0)),INDEX(Y955:Y$1001,MATCH($C954,$F955:$F$1001,0)))","v":0},{"$f":"IF($H954>$C954,INDEX(Z$939:Z953,MATCH($C954,$F$939:$F953,0)),INDEX(Z955:Z$1001,MATCH($C954,$F955:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H954>$C954,INDEX(AA$939:AA953,MATCH($C954,$F$939:$F953,0)),INDEX(AA955:AA$1001,MATCH($C954,$F955:$F$1001,0)))","v":10.5},{"$f":"IF($H954>$C954,INDEX(AB$939:AB953,MATCH($C954,$F$939:$F953,0)),INDEX(AB955:AB$1001,MATCH($C954,$F955:$F$1001,0)))","v":2300},{"$f":"IF($H954>$C954,INDEX(AC$939:AC953,MATCH($C954,$F$939:$F953,0)),INDEX(AC955:AC$1001,MATCH($C954,$F955:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H954>$C954,INDEX(AH$939:AH953,MATCH($C954,$F$939:$F953,0)),INDEX(AH955:AH$1001,MATCH($C954,$F955:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H954>$C954,INDEX(AI$939:AI953,MATCH($C954,$F$939:$F953,0)),INDEX(AI955:AI$1001,MATCH($C954,$F955:$F$1001,0)))","v":1},{"$f":"IF($H954>$C954,INDEX(AJ$939:AJ953,MATCH($C954,$F$939:$F953,0)),INDEX(AJ955:AJ$1001,MATCH($C954,$F955:$F$1001,0)))","v":0},{"$f":"IF($H954>$C954,INDEX(AK$939:AK953,MATCH($C954,$F$939:$F953,0)),INDEX(AK955:AK$1001,MATCH($C954,$F955:$F$1001,0)))","v":0},{"$f":"IF($H954>$C954,INDEX(AL$939:AL953,MATCH($C954,$F$939:$F953,0)),INDEX(AL955:AL$1001,MATCH($C954,$F955:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H954>$C954,INDEX(AM$939:AM953,MATCH($C954,$F$939:$F953,0)),INDEX(AM955:AM$1001,MATCH($C954,$F955:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H954>$C954,INDEX(AN$939:AN953,MATCH($C954,$F$939:$F953,0)),INDEX(AN955:AN$1001,MATCH($C954,$F955:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H954>$C954,INDEX(AQ$939:AQ953,MATCH($C954,$F$939:$F953,0)),INDEX(AQ955:AQ$1001,MATCH($C954,$F955:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H954>$C954,INDEX(AR$939:AR953,MATCH($C954,$F$939:$F953,0)),INDEX(AR955:AR$1001,MATCH($C954,$F955:$F$1001,0)))","v":9318},{"$f":"IF($H954>$C954,INDEX(AS$939:AS953,MATCH($C954,$F$939:$F953,0)),INDEX(AS955:AS$1001,MATCH($C954,$F955:$F$1001,0)))","v":0},{"$f":"IF($H954>$C954,INDEX(AT$939:AT953,MATCH($C954,$F$939:$F953,0)),INDEX(AT955:AT$1001,MATCH($C954,$F955:$F$1001,0)))","v":84097.395201113686},{"$f":"IF($H954>$C954,INDEX(AU$939:AU953,MATCH($C954,$F$939:$F953,0)),INDEX(AU955:AU$1001,MATCH($C954,$F955:$F$1001,0)))","v":0.6},{"$f":"IF($H954>$C954,INDEX(AV$939:AV953,MATCH($C954,$F$939:$F953,0)),INDEX(AV955:AV$1001,MATCH($C954,$F955:$F$1001,0)))","v":119426},{"$f":"IF($H954>$C954,INDEX(AW$939:AW953,MATCH($C954,$F$939:$F953,0)),INDEX(AW955:AW$1001,MATCH($C954,$F955:$F$1001,0)))","v":3468},{"$f":"IF($H954>$C954,INDEX(AX$939:AX953,MATCH($C954,$F$939:$F953,0)),INDEX(AX955:AX$1001,MATCH($C954,$F955:$F$1001,0)))","v":0.2},{"$f":"IF($H954>$C954,INDEX(AY$939:AY953,MATCH($C954,$F$939:$F953,0)),INDEX(AY955:AY$1001,MATCH($C954,$F955:$F$1001,0)))","v":13},{"$f":"IF($H954>$C954,INDEX(AZ$939:AZ953,MATCH($C954,$F$939:$F953,0)),INDEX(AZ955:AZ$1001,MATCH($C954,$F955:$F$1001,0)))","v":200000},null,{"$f":"IF($H954>$C954,INDEX(BB$939:BB953,MATCH($C954,$F$939:$F953,0)),INDEX(BB955:BB$1001,MATCH($C954,$F955:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H954>$C954,INDEX(BC$939:BC953,MATCH($C954,$F$939:$F953,0)),INDEX(BC955:BC$1001,MATCH($C954,$F955:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H954>$C954,INDEX(BD$939:BD953,MATCH($C954,$F$939:$F953,0)),INDEX(BD955:BD$1001,MATCH($C954,$F955:$F$1001,0)))","v":2400},{"$f":"IF($H954>$C954,INDEX(BE$939:BE953,MATCH($C954,$F$939:$F953,0)),INDEX(BE955:BE$1001,MATCH($C954,$F955:$F$1001,0)))","v":3.5},{"$f":"IF($H954>$C954,INDEX(BF$939:BF953,MATCH($C954,$F$939:$F953,0)),INDEX(BF955:BF$1001,MATCH($C954,$F955:$F$1001,0)))","v":0.5},{"$f":"IF($H954>$C954,INDEX(BG$939:BG953,MATCH($C954,$F$939:$F953,0)),INDEX(BG955:BG$1001,MATCH($C954,$F955:$F$1001,0)))","v":9600},{"$f":"IF($H954>$C954,INDEX(BH$939:BH953,MATCH($C954,$F$939:$F953,0)),INDEX(BH955:BH$1001,MATCH($C954,$F955:$F$1001,0)))","v":3.5},{"$f":"IF($H954>$C954,INDEX(BI$939:BI953,MATCH($C954,$F$939:$F953,0)),INDEX(BI955:BI$1001,MATCH($C954,$F955:$F$1001,0)))","v":0.5},{"$f":"IF($H954>$C954,INDEX(BJ$939:BJ953,MATCH($C954,$F$939:$F953,0)),INDEX(BJ955:BJ$1001,MATCH($C954,$F955:$F$1001,0)))","v":84097.395201113686},null,{"$f":"IF($H954>$C954,INDEX(BL$939:BL953,MATCH($C954,$F$939:$F953,0)),INDEX(BL955:BL$1001,MATCH($C954,$F955:$F$1001,0)))","v":1},null,{"$f":"IF($H954>$C954,INDEX(BN$939:BN953,MATCH($C954,$F$939:$F953,0)),INDEX(BN955:BN$1001,MATCH($C954,$F955:$F$1001,0)))","v":43688.052583789446},{"$f":"IF($H954>$C954,INDEX(BO$939:BO953,MATCH($C954,$F$939:$F953,0)),INDEX(BO955:BO$1001,MATCH($C954,$F955:$F$1001,0)))","v":142199.12029603313}]
[null,5.2,6.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H955)),ABS($E$939:$E$1001-H955),0))","v":6},0,0,0,5,5,{"$f":"IF($H955>$C955,INDEX(J$939:J954,MATCH($C955,$F$939:$F954,0)),INDEX(J956:J$1001,MATCH($C955,$F956:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H955>$C955,INDEX(K$939:K954,MATCH($C955,$F$939:$F954,0)),INDEX(K956:K$1001,MATCH($C955,$F956:$F$1001,0)))","v":"Man"},{"$f":"IF($H955>$C955,INDEX(L$939:L954,MATCH($C955,$F$939:$F954,0)),INDEX(L956:L$1001,MATCH($C955,$F956:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H955>$C955,INDEX(M$939:M954,MATCH($C955,$F$939:$F954,0)),INDEX(M956:M$1001,MATCH($C955,$F956:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H955>$C955,INDEX(N$939:N954,MATCH($C955,$F$939:$F954,0)),INDEX(N956:N$1001,MATCH($C955,$F956:$F$1001,0)))","v":2015},2016,{"$f":"IF($H955>$C955,INDEX(P$939:P954,MATCH($C955,$F$939:$F954,0)),INDEX(P956:P$1001,MATCH($C955,$F956:$F$1001,0)))","v":0},{"$f":"IF($H955>$C955,INDEX(Q$939:Q954,MATCH($C955,$F$939:$F954,0)),INDEX(Q956:Q$1001,MATCH($C955,$F956:$F$1001,0)))","v":0},{"$f":"IF($H955>$C955,INDEX(R$939:R954,MATCH($C955,$F$939:$F954,0)),INDEX(R956:R$1001,MATCH($C955,$F956:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H955,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":50.1226892957446},null,{"$f":"IF($H955>$C955,INDEX(V$939:V954,MATCH($C955,$F$939:$F954,0)),INDEX(V956:V$1001,MATCH($C955,$F956:$F$1001,0)))","v":0.22594757820734776},{"$f":"IF($H955>$C955,INDEX(W$939:W954,MATCH($C955,$F$939:$F954,0)),INDEX(W956:W$1001,MATCH($C955,$F956:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H955>$C955,INDEX(X$939:X954,MATCH($C955,$F$939:$F954,0)),INDEX(X956:X$1001,MATCH($C955,$F956:$F$1001,0)))","v":1200000},{"$f":"IF($H955>$C955,INDEX(Y$939:Y954,MATCH($C955,$F$939:$F954,0)),INDEX(Y956:Y$1001,MATCH($C955,$F956:$F$1001,0)))","v":0},{"$f":"IF($H955>$C955,INDEX(Z$939:Z954,MATCH($C955,$F$939:$F954,0)),INDEX(Z956:Z$1001,MATCH($C955,$F956:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H955>$C955,INDEX(AA$939:AA954,MATCH($C955,$F$939:$F954,0)),INDEX(AA956:AA$1001,MATCH($C955,$F956:$F$1001,0)))","v":10.5},{"$f":"IF($H955>$C955,INDEX(AB$939:AB954,MATCH($C955,$F$939:$F954,0)),INDEX(AB956:AB$1001,MATCH($C955,$F956:$F$1001,0)))","v":2300},{"$f":"IF($H955>$C955,INDEX(AC$939:AC954,MATCH($C955,$F$939:$F954,0)),INDEX(AC956:AC$1001,MATCH($C955,$F956:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H955>$C955,INDEX(AH$939:AH954,MATCH($C955,$F$939:$F954,0)),INDEX(AH956:AH$1001,MATCH($C955,$F956:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H955>$C955,INDEX(AI$939:AI954,MATCH($C955,$F$939:$F954,0)),INDEX(AI956:AI$1001,MATCH($C955,$F956:$F$1001,0)))","v":1},{"$f":"IF($H955>$C955,INDEX(AJ$939:AJ954,MATCH($C955,$F$939:$F954,0)),INDEX(AJ956:AJ$1001,MATCH($C955,$F956:$F$1001,0)))","v":0},{"$f":"IF($H955>$C955,INDEX(AK$939:AK954,MATCH($C955,$F$939:$F954,0)),INDEX(AK956:AK$1001,MATCH($C955,$F956:$F$1001,0)))","v":0},{"$f":"IF($H955>$C955,INDEX(AL$939:AL954,MATCH($C955,$F$939:$F954,0)),INDEX(AL956:AL$1001,MATCH($C955,$F956:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H955>$C955,INDEX(AM$939:AM954,MATCH($C955,$F$939:$F954,0)),INDEX(AM956:AM$1001,MATCH($C955,$F956:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H955>$C955,INDEX(AN$939:AN954,MATCH($C955,$F$939:$F954,0)),INDEX(AN956:AN$1001,MATCH($C955,$F956:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H955>$C955,INDEX(AQ$939:AQ954,MATCH($C955,$F$939:$F954,0)),INDEX(AQ956:AQ$1001,MATCH($C955,$F956:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H955>$C955,INDEX(AR$939:AR954,MATCH($C955,$F$939:$F954,0)),INDEX(AR956:AR$1001,MATCH($C955,$F956:$F$1001,0)))","v":9318},{"$f":"IF($H955>$C955,INDEX(AS$939:AS954,MATCH($C955,$F$939:$F954,0)),INDEX(AS956:AS$1001,MATCH($C955,$F956:$F$1001,0)))","v":0},{"$f":"IF($H955>$C955,INDEX(AT$939:AT954,MATCH($C955,$F$939:$F954,0)),INDEX(AT956:AT$1001,MATCH($C955,$F956:$F$1001,0)))","v":96693.837087618987},{"$f":"IF($H955>$C955,INDEX(AU$939:AU954,MATCH($C955,$F$939:$F954,0)),INDEX(AU956:AU$1001,MATCH($C955,$F956:$F$1001,0)))","v":0.6},{"$f":"IF($H955>$C955,INDEX(AV$939:AV954,MATCH($C955,$F$939:$F954,0)),INDEX(AV956:AV$1001,MATCH($C955,$F956:$F$1001,0)))","v":119426},{"$f":"IF($H955>$C955,INDEX(AW$939:AW954,MATCH($C955,$F$939:$F954,0)),INDEX(AW956:AW$1001,MATCH($C955,$F956:$F$1001,0)))","v":3468},{"$f":"IF($H955>$C955,INDEX(AX$939:AX954,MATCH($C955,$F$939:$F954,0)),INDEX(AX956:AX$1001,MATCH($C955,$F956:$F$1001,0)))","v":0.2},{"$f":"IF($H955>$C955,INDEX(AY$939:AY954,MATCH($C955,$F$939:$F954,0)),INDEX(AY956:AY$1001,MATCH($C955,$F956:$F$1001,0)))","v":13},{"$f":"IF($H955>$C955,INDEX(AZ$939:AZ954,MATCH($C955,$F$939:$F954,0)),INDEX(AZ956:AZ$1001,MATCH($C955,$F956:$F$1001,0)))","v":200000},null,{"$f":"IF($H955>$C955,INDEX(BB$939:BB954,MATCH($C955,$F$939:$F954,0)),INDEX(BB956:BB$1001,MATCH($C955,$F956:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H955>$C955,INDEX(BC$939:BC954,MATCH($C955,$F$939:$F954,0)),INDEX(BC956:BC$1001,MATCH($C955,$F956:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H955>$C955,INDEX(BD$939:BD954,MATCH($C955,$F$939:$F954,0)),INDEX(BD956:BD$1001,MATCH($C955,$F956:$F$1001,0)))","v":2400},{"$f":"IF($H955>$C955,INDEX(BE$939:BE954,MATCH($C955,$F$939:$F954,0)),INDEX(BE956:BE$1001,MATCH($C955,$F956:$F$1001,0)))","v":3.5},{"$f":"IF($H955>$C955,INDEX(BF$939:BF954,MATCH($C955,$F$939:$F954,0)),INDEX(BF956:BF$1001,MATCH($C955,$F956:$F$1001,0)))","v":0.5},{"$f":"IF($H955>$C955,INDEX(BG$939:BG954,MATCH($C955,$F$939:$F954,0)),INDEX(BG956:BG$1001,MATCH($C955,$F956:$F$1001,0)))","v":9600},{"$f":"IF($H955>$C955,INDEX(BH$939:BH954,MATCH($C955,$F$939:$F954,0)),INDEX(BH956:BH$1001,MATCH($C955,$F956:$F$1001,0)))","v":3.5},{"$f":"IF($H955>$C955,INDEX(BI$939:BI954,MATCH($C955,$F$939:$F954,0)),INDEX(BI956:BI$1001,MATCH($C955,$F956:$F$1001,0)))","v":0.5},{"$f":"IF($H955>$C955,INDEX(BJ$939:BJ954,MATCH($C955,$F$939:$F954,0)),INDEX(BJ956:BJ$1001,MATCH($C955,$F956:$F$1001,0)))","v":96693.837087618987},null,{"$f":"IF($H955>$C955,INDEX(BL$939:BL954,MATCH($C955,$F$939:$F954,0)),INDEX(BL956:BL$1001,MATCH($C955,$F956:$F$1001,0)))","v":1},null,{"$f":"IF($H955>$C955,INDEX(BN$939:BN954,MATCH($C955,$F$939:$F954,0)),INDEX(BN956:BN$1001,MATCH($C955,$F956:$F$1001,0)))","v":52409.712388481006},{"$f":"IF($H955>$C955,INDEX(BO$939:BO954,MATCH($C955,$F$939:$F954,0)),INDEX(BO956:BO$1001,MATCH($C955,$F956:$F$1001,0)))","v":142199.12029603313}]
[null,5.3,6.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H956)),ABS($E$939:$E$1001-H956),0))","v":6},0,0,0,5,5,{"$f":"IF($H956>$C956,INDEX(J$939:J955,MATCH($C956,$F$939:$F955,0)),INDEX(J957:J$1001,MATCH($C956,$F957:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H956>$C956,INDEX(K$939:K955,MATCH($C956,$F$939:$F955,0)),INDEX(K957:K$1001,MATCH($C956,$F957:$F$1001,0)))","v":"Scania"},{"$f":"IF($H956>$C956,INDEX(L$939:L955,MATCH($C956,$F$939:$F955,0)),INDEX(L957:L$1001,MATCH($C956,$F957:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H956>$C956,INDEX(M$939:M955,MATCH($C956,$F$939:$F955,0)),INDEX(M957:M$1001,MATCH($C956,$F957:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H956>$C956,INDEX(N$939:N955,MATCH($C956,$F$939:$F955,0)),INDEX(N957:N$1001,MATCH($C956,$F957:$F$1001,0)))","v":2015},2016,{"$f":"IF($H956>$C956,INDEX(P$939:P955,MATCH($C956,$F$939:$F955,0)),INDEX(P957:P$1001,MATCH($C956,$F957:$F$1001,0)))","v":0},{"$f":"IF($H956>$C956,INDEX(Q$939:Q955,MATCH($C956,$F$939:$F955,0)),INDEX(Q957:Q$1001,MATCH($C956,$F957:$F$1001,0)))","v":0},{"$f":"IF($H956>$C956,INDEX(R$939:R955,MATCH($C956,$F$939:$F955,0)),INDEX(R957:R$1001,MATCH($C956,$F957:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H956,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":50.1226892957446},null,{"$f":"IF($H956>$C956,INDEX(V$939:V955,MATCH($C956,$F$939:$F955,0)),INDEX(V957:V$1001,MATCH($C956,$F957:$F$1001,0)))","v":0.15441931123509486},{"$f":"IF($H956>$C956,INDEX(W$939:W955,MATCH($C956,$F$939:$F955,0)),INDEX(W957:W$1001,MATCH($C956,$F957:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H956>$C956,INDEX(X$939:X955,MATCH($C956,$F$939:$F955,0)),INDEX(X957:X$1001,MATCH($C956,$F957:$F$1001,0)))","v":1200000},{"$f":"IF($H956>$C956,INDEX(Y$939:Y955,MATCH($C956,$F$939:$F955,0)),INDEX(Y957:Y$1001,MATCH($C956,$F957:$F$1001,0)))","v":0},{"$f":"IF($H956>$C956,INDEX(Z$939:Z955,MATCH($C956,$F$939:$F955,0)),INDEX(Z957:Z$1001,MATCH($C956,$F957:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H956>$C956,INDEX(AA$939:AA955,MATCH($C956,$F$939:$F955,0)),INDEX(AA957:AA$1001,MATCH($C956,$F957:$F$1001,0)))","v":10.5},{"$f":"IF($H956>$C956,INDEX(AB$939:AB955,MATCH($C956,$F$939:$F955,0)),INDEX(AB957:AB$1001,MATCH($C956,$F957:$F$1001,0)))","v":2300},{"$f":"IF($H956>$C956,INDEX(AC$939:AC955,MATCH($C956,$F$939:$F955,0)),INDEX(AC957:AC$1001,MATCH($C956,$F957:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H956>$C956,INDEX(AH$939:AH955,MATCH($C956,$F$939:$F955,0)),INDEX(AH957:AH$1001,MATCH($C956,$F957:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H956>$C956,INDEX(AI$939:AI955,MATCH($C956,$F$939:$F955,0)),INDEX(AI957:AI$1001,MATCH($C956,$F957:$F$1001,0)))","v":1},{"$f":"IF($H956>$C956,INDEX(AJ$939:AJ955,MATCH($C956,$F$939:$F955,0)),INDEX(AJ957:AJ$1001,MATCH($C956,$F957:$F$1001,0)))","v":0},{"$f":"IF($H956>$C956,INDEX(AK$939:AK955,MATCH($C956,$F$939:$F955,0)),INDEX(AK957:AK$1001,MATCH($C956,$F957:$F$1001,0)))","v":0},{"$f":"IF($H956>$C956,INDEX(AL$939:AL955,MATCH($C956,$F$939:$F955,0)),INDEX(AL957:AL$1001,MATCH($C956,$F957:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H956>$C956,INDEX(AM$939:AM955,MATCH($C956,$F$939:$F955,0)),INDEX(AM957:AM$1001,MATCH($C956,$F957:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H956>$C956,INDEX(AN$939:AN955,MATCH($C956,$F$939:$F955,0)),INDEX(AN957:AN$1001,MATCH($C956,$F957:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H956>$C956,INDEX(AQ$939:AQ955,MATCH($C956,$F$939:$F955,0)),INDEX(AQ957:AQ$1001,MATCH($C956,$F957:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H956>$C956,INDEX(AR$939:AR955,MATCH($C956,$F$939:$F955,0)),INDEX(AR957:AR$1001,MATCH($C956,$F957:$F$1001,0)))","v":9318},{"$f":"IF($H956>$C956,INDEX(AS$939:AS955,MATCH($C956,$F$939:$F955,0)),INDEX(AS957:AS$1001,MATCH($C956,$F957:$F$1001,0)))","v":0},{"$f":"IF($H956>$C956,INDEX(AT$939:AT955,MATCH($C956,$F$939:$F955,0)),INDEX(AT957:AT$1001,MATCH($C956,$F957:$F$1001,0)))","v":77638.753814246273},{"$f":"IF($H956>$C956,INDEX(AU$939:AU955,MATCH($C956,$F$939:$F955,0)),INDEX(AU957:AU$1001,MATCH($C956,$F957:$F$1001,0)))","v":0.6},{"$f":"IF($H956>$C956,INDEX(AV$939:AV955,MATCH($C956,$F$939:$F955,0)),INDEX(AV957:AV$1001,MATCH($C956,$F957:$F$1001,0)))","v":119426},{"$f":"IF($H956>$C956,INDEX(AW$939:AW955,MATCH($C956,$F$939:$F955,0)),INDEX(AW957:AW$1001,MATCH($C956,$F957:$F$1001,0)))","v":3468},{"$f":"IF($H956>$C956,INDEX(AX$939:AX955,MATCH($C956,$F$939:$F955,0)),INDEX(AX957:AX$1001,MATCH($C956,$F957:$F$1001,0)))","v":0.2},{"$f":"IF($H956>$C956,INDEX(AY$939:AY955,MATCH($C956,$F$939:$F955,0)),INDEX(AY957:AY$1001,MATCH($C956,$F957:$F$1001,0)))","v":13},{"$f":"IF($H956>$C956,INDEX(AZ$939:AZ955,MATCH($C956,$F$939:$F955,0)),INDEX(AZ957:AZ$1001,MATCH($C956,$F957:$F$1001,0)))","v":200000},null,{"$f":"IF($H956>$C956,INDEX(BB$939:BB955,MATCH($C956,$F$939:$F955,0)),INDEX(BB957:BB$1001,MATCH($C956,$F957:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H956>$C956,INDEX(BC$939:BC955,MATCH($C956,$F$939:$F955,0)),INDEX(BC957:BC$1001,MATCH($C956,$F957:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H956>$C956,INDEX(BD$939:BD955,MATCH($C956,$F$939:$F955,0)),INDEX(BD957:BD$1001,MATCH($C956,$F957:$F$1001,0)))","v":2400},{"$f":"IF($H956>$C956,INDEX(BE$939:BE955,MATCH($C956,$F$939:$F955,0)),INDEX(BE957:BE$1001,MATCH($C956,$F957:$F$1001,0)))","v":3.5},{"$f":"IF($H956>$C956,INDEX(BF$939:BF955,MATCH($C956,$F$939:$F955,0)),INDEX(BF957:BF$1001,MATCH($C956,$F957:$F$1001,0)))","v":0.5},{"$f":"IF($H956>$C956,INDEX(BG$939:BG955,MATCH($C956,$F$939:$F955,0)),INDEX(BG957:BG$1001,MATCH($C956,$F957:$F$1001,0)))","v":9600},{"$f":"IF($H956>$C956,INDEX(BH$939:BH955,MATCH($C956,$F$939:$F955,0)),INDEX(BH957:BH$1001,MATCH($C956,$F957:$F$1001,0)))","v":3.5},{"$f":"IF($H956>$C956,INDEX(BI$939:BI955,MATCH($C956,$F$939:$F955,0)),INDEX(BI957:BI$1001,MATCH($C956,$F957:$F$1001,0)))","v":0.5},{"$f":"IF($H956>$C956,INDEX(BJ$939:BJ955,MATCH($C956,$F$939:$F955,0)),INDEX(BJ957:BJ$1001,MATCH($C956,$F957:$F$1001,0)))","v":77638.753814246273},null,{"$f":"IF($H956>$C956,INDEX(BL$939:BL955,MATCH($C956,$F$939:$F955,0)),INDEX(BL957:BL$1001,MATCH($C956,$F957:$F$1001,0)))","v":1},null,{"$f":"IF($H956>$C956,INDEX(BN$939:BN955,MATCH($C956,$F$939:$F955,0)),INDEX(BN957:BN$1001,MATCH($C956,$F957:$F$1001,0)))","v":39216.149050688888},{"$f":"IF($H956>$C956,INDEX(BO$939:BO955,MATCH($C956,$F$939:$F955,0)),INDEX(BO957:BO$1001,MATCH($C956,$F957:$F$1001,0)))","v":142199.12029603313}]
[null,6.1,6.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H957)),ABS($E$939:$E$1001-H957),0))","v":6},6,6.1,1,6,6,{"$f":"J971","v":"Sættevogntog"},"Volvo","Mest typiske","Mest typiske",{"$f":"N969+4","v":2015},2015,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H957,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":36.932139605587203},null,0.25294247947142806,115087.49124699547,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL957*AH957","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.37960730667095838,{"$f":"1-AL957/(X957/Z957)","v":0.70518383359308467},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ957","v":84097.395201113686},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W957","v":115087.49124699547},0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,{"$f":"PRODUCT(BB957:BC957)+PRODUCT(BD957:BF957)+PRODUCT(BG957:BI957)","v":84097.395201113686},null,{"$f":"BL971","v":1},null,{"$f":"AL957*W957","v":43688.052583789446},{"$f":"-PMT(Lånerente,AA957,X957)","v":142199.12029603313}]
[null,6.2,6.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H958)),ABS($E$939:$E$1001-H958),0))","v":6},6,6.2,1,6,6,{"$f":"J957","v":"Sættevogntog"},"Man","Mest typiske","Mest typiske",{"$f":"N970+4","v":2015},2015,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H958,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":36.932139605587203},null,0.22594757820734776,138062.97051576374,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL958*AH958","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.37960730667095838,{"$f":"1-AL958/(X958/Z958)","v":0.70518383359308467},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ958","v":96693.837087618987},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W958","v":138062.97051576374},0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,{"$f":"PRODUCT(BB958:BC958)+PRODUCT(BD958:BF958)+PRODUCT(BG958:BI958)","v":96693.837087618987},null,{"$f":"BL957","v":1},null,{"$f":"AL958*W958","v":52409.712388481006},{"$f":"-PMT(Lånerente,AA958,X958)","v":142199.12029603313}]
[null,6.3,6.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H959)),ABS($E$939:$E$1001-H959),0))","v":6},6,6.3,1,6,6,{"$f":"J958","v":"Sættevogntog"},"Scania","Mest typiske","Mest typiske",{"$f":"N971+4","v":2015},2015,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H959,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":36.932139605587203},null,0.15441931123509486,103307.15020899542,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL959*AH959","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.37960730667095838,{"$f":"1-AL959/(X959/Z959)","v":0.70518383359308467},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ959","v":77638.753814246273},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W959","v":103307.15020899542},0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,{"$f":"PRODUCT(BB959:BC959)+PRODUCT(BD959:BF959)+PRODUCT(BG959:BI959)","v":77638.753814246273},null,{"$f":"BL958","v":1},null,{"$f":"AL959*W959","v":39216.149050688888},{"$f":"-PMT(Lånerente,AA959,X959)","v":142199.12029603313}]
[null,7.1,6.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H960)),ABS($E$939:$E$1001-H960),0))","v":6},0,0,0,7,7,{"$f":"IF($H960>$C960,INDEX(J$939:J959,MATCH($C960,$F$939:$F959,0)),INDEX(J961:J$1001,MATCH($C960,$F961:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H960>$C960,INDEX(K$939:K959,MATCH($C960,$F$939:$F959,0)),INDEX(K961:K$1001,MATCH($C960,$F961:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H960>$C960,INDEX(L$939:L959,MATCH($C960,$F$939:$F959,0)),INDEX(L961:L$1001,MATCH($C960,$F961:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H960>$C960,INDEX(M$939:M959,MATCH($C960,$F$939:$F959,0)),INDEX(M961:M$1001,MATCH($C960,$F961:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H960>$C960,INDEX(N$939:N959,MATCH($C960,$F$939:$F959,0)),INDEX(N961:N$1001,MATCH($C960,$F961:$F$1001,0)))","v":2015},2014,{"$f":"IF($H960>$C960,INDEX(P$939:P959,MATCH($C960,$F$939:$F959,0)),INDEX(P961:P$1001,MATCH($C960,$F961:$F$1001,0)))","v":0},{"$f":"IF($H960>$C960,INDEX(Q$939:Q959,MATCH($C960,$F$939:$F959,0)),INDEX(Q961:Q$1001,MATCH($C960,$F961:$F$1001,0)))","v":0},{"$f":"IF($H960>$C960,INDEX(R$939:R959,MATCH($C960,$F$939:$F959,0)),INDEX(R961:R$1001,MATCH($C960,$F961:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H960,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":19.840634351870602},null,{"$f":"IF($H960>$C960,INDEX(V$939:V959,MATCH($C960,$F$939:$F959,0)),INDEX(V961:V$1001,MATCH($C960,$F961:$F$1001,0)))","v":0.25294247947142806},{"$f":"IF($H960>$C960,INDEX(W$939:W959,MATCH($C960,$F$939:$F959,0)),INDEX(W961:W$1001,MATCH($C960,$F961:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H960>$C960,INDEX(X$939:X959,MATCH($C960,$F$939:$F959,0)),INDEX(X961:X$1001,MATCH($C960,$F961:$F$1001,0)))","v":1200000},{"$f":"IF($H960>$C960,INDEX(Y$939:Y959,MATCH($C960,$F$939:$F959,0)),INDEX(Y961:Y$1001,MATCH($C960,$F961:$F$1001,0)))","v":0},{"$f":"IF($H960>$C960,INDEX(Z$939:Z959,MATCH($C960,$F$939:$F959,0)),INDEX(Z961:Z$1001,MATCH($C960,$F961:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H960>$C960,INDEX(AA$939:AA959,MATCH($C960,$F$939:$F959,0)),INDEX(AA961:AA$1001,MATCH($C960,$F961:$F$1001,0)))","v":10.5},{"$f":"IF($H960>$C960,INDEX(AB$939:AB959,MATCH($C960,$F$939:$F959,0)),INDEX(AB961:AB$1001,MATCH($C960,$F961:$F$1001,0)))","v":2300},{"$f":"IF($H960>$C960,INDEX(AC$939:AC959,MATCH($C960,$F$939:$F959,0)),INDEX(AC961:AC$1001,MATCH($C960,$F961:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H960>$C960,INDEX(AH$939:AH959,MATCH($C960,$F$939:$F959,0)),INDEX(AH961:AH$1001,MATCH($C960,$F961:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H960>$C960,INDEX(AI$939:AI959,MATCH($C960,$F$939:$F959,0)),INDEX(AI961:AI$1001,MATCH($C960,$F961:$F$1001,0)))","v":1},{"$f":"IF($H960>$C960,INDEX(AJ$939:AJ959,MATCH($C960,$F$939:$F959,0)),INDEX(AJ961:AJ$1001,MATCH($C960,$F961:$F$1001,0)))","v":0},{"$f":"IF($H960>$C960,INDEX(AK$939:AK959,MATCH($C960,$F$939:$F959,0)),INDEX(AK961:AK$1001,MATCH($C960,$F961:$F$1001,0)))","v":0},{"$f":"IF($H960>$C960,INDEX(AL$939:AL959,MATCH($C960,$F$939:$F959,0)),INDEX(AL961:AL$1001,MATCH($C960,$F961:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H960>$C960,INDEX(AM$939:AM959,MATCH($C960,$F$939:$F959,0)),INDEX(AM961:AM$1001,MATCH($C960,$F961:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H960>$C960,INDEX(AN$939:AN959,MATCH($C960,$F$939:$F959,0)),INDEX(AN961:AN$1001,MATCH($C960,$F961:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H960>$C960,INDEX(AQ$939:AQ959,MATCH($C960,$F$939:$F959,0)),INDEX(AQ961:AQ$1001,MATCH($C960,$F961:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H960>$C960,INDEX(AR$939:AR959,MATCH($C960,$F$939:$F959,0)),INDEX(AR961:AR$1001,MATCH($C960,$F961:$F$1001,0)))","v":9318},{"$f":"IF($H960>$C960,INDEX(AS$939:AS959,MATCH($C960,$F$939:$F959,0)),INDEX(AS961:AS$1001,MATCH($C960,$F961:$F$1001,0)))","v":0},{"$f":"IF($H960>$C960,INDEX(AT$939:AT959,MATCH($C960,$F$939:$F959,0)),INDEX(AT961:AT$1001,MATCH($C960,$F961:$F$1001,0)))","v":84097.395201113686},{"$f":"IF($H960>$C960,INDEX(AU$939:AU959,MATCH($C960,$F$939:$F959,0)),INDEX(AU961:AU$1001,MATCH($C960,$F961:$F$1001,0)))","v":0.6},{"$f":"IF($H960>$C960,INDEX(AV$939:AV959,MATCH($C960,$F$939:$F959,0)),INDEX(AV961:AV$1001,MATCH($C960,$F961:$F$1001,0)))","v":119426},{"$f":"IF($H960>$C960,INDEX(AW$939:AW959,MATCH($C960,$F$939:$F959,0)),INDEX(AW961:AW$1001,MATCH($C960,$F961:$F$1001,0)))","v":3468},{"$f":"IF($H960>$C960,INDEX(AX$939:AX959,MATCH($C960,$F$939:$F959,0)),INDEX(AX961:AX$1001,MATCH($C960,$F961:$F$1001,0)))","v":0.2},{"$f":"IF($H960>$C960,INDEX(AY$939:AY959,MATCH($C960,$F$939:$F959,0)),INDEX(AY961:AY$1001,MATCH($C960,$F961:$F$1001,0)))","v":13},{"$f":"IF($H960>$C960,INDEX(AZ$939:AZ959,MATCH($C960,$F$939:$F959,0)),INDEX(AZ961:AZ$1001,MATCH($C960,$F961:$F$1001,0)))","v":200000},null,{"$f":"IF($H960>$C960,INDEX(BB$939:BB959,MATCH($C960,$F$939:$F959,0)),INDEX(BB961:BB$1001,MATCH($C960,$F961:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H960>$C960,INDEX(BC$939:BC959,MATCH($C960,$F$939:$F959,0)),INDEX(BC961:BC$1001,MATCH($C960,$F961:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H960>$C960,INDEX(BD$939:BD959,MATCH($C960,$F$939:$F959,0)),INDEX(BD961:BD$1001,MATCH($C960,$F961:$F$1001,0)))","v":2400},{"$f":"IF($H960>$C960,INDEX(BE$939:BE959,MATCH($C960,$F$939:$F959,0)),INDEX(BE961:BE$1001,MATCH($C960,$F961:$F$1001,0)))","v":3.5},{"$f":"IF($H960>$C960,INDEX(BF$939:BF959,MATCH($C960,$F$939:$F959,0)),INDEX(BF961:BF$1001,MATCH($C960,$F961:$F$1001,0)))","v":0.5},{"$f":"IF($H960>$C960,INDEX(BG$939:BG959,MATCH($C960,$F$939:$F959,0)),INDEX(BG961:BG$1001,MATCH($C960,$F961:$F$1001,0)))","v":9600},{"$f":"IF($H960>$C960,INDEX(BH$939:BH959,MATCH($C960,$F$939:$F959,0)),INDEX(BH961:BH$1001,MATCH($C960,$F961:$F$1001,0)))","v":3.5},{"$f":"IF($H960>$C960,INDEX(BI$939:BI959,MATCH($C960,$F$939:$F959,0)),INDEX(BI961:BI$1001,MATCH($C960,$F961:$F$1001,0)))","v":0.5},{"$f":"IF($H960>$C960,INDEX(BJ$939:BJ959,MATCH($C960,$F$939:$F959,0)),INDEX(BJ961:BJ$1001,MATCH($C960,$F961:$F$1001,0)))","v":84097.395201113686},null,{"$f":"IF($H960>$C960,INDEX(BL$939:BL959,MATCH($C960,$F$939:$F959,0)),INDEX(BL961:BL$1001,MATCH($C960,$F961:$F$1001,0)))","v":1},null,{"$f":"IF($H960>$C960,INDEX(BN$939:BN959,MATCH($C960,$F$939:$F959,0)),INDEX(BN961:BN$1001,MATCH($C960,$F961:$F$1001,0)))","v":43688.052583789446},{"$f":"IF($H960>$C960,INDEX(BO$939:BO959,MATCH($C960,$F$939:$F959,0)),INDEX(BO961:BO$1001,MATCH($C960,$F961:$F$1001,0)))","v":142199.12029603313}]
[null,7.2,6.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H961)),ABS($E$939:$E$1001-H961),0))","v":6},0,0,0,7,7,{"$f":"IF($H961>$C961,INDEX(J$939:J960,MATCH($C961,$F$939:$F960,0)),INDEX(J962:J$1001,MATCH($C961,$F962:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H961>$C961,INDEX(K$939:K960,MATCH($C961,$F$939:$F960,0)),INDEX(K962:K$1001,MATCH($C961,$F962:$F$1001,0)))","v":"Man"},{"$f":"IF($H961>$C961,INDEX(L$939:L960,MATCH($C961,$F$939:$F960,0)),INDEX(L962:L$1001,MATCH($C961,$F962:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H961>$C961,INDEX(M$939:M960,MATCH($C961,$F$939:$F960,0)),INDEX(M962:M$1001,MATCH($C961,$F962:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H961>$C961,INDEX(N$939:N960,MATCH($C961,$F$939:$F960,0)),INDEX(N962:N$1001,MATCH($C961,$F962:$F$1001,0)))","v":2015},2014,{"$f":"IF($H961>$C961,INDEX(P$939:P960,MATCH($C961,$F$939:$F960,0)),INDEX(P962:P$1001,MATCH($C961,$F962:$F$1001,0)))","v":0},{"$f":"IF($H961>$C961,INDEX(Q$939:Q960,MATCH($C961,$F$939:$F960,0)),INDEX(Q962:Q$1001,MATCH($C961,$F962:$F$1001,0)))","v":0},{"$f":"IF($H961>$C961,INDEX(R$939:R960,MATCH($C961,$F$939:$F960,0)),INDEX(R962:R$1001,MATCH($C961,$F962:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H961,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":19.840634351870602},null,{"$f":"IF($H961>$C961,INDEX(V$939:V960,MATCH($C961,$F$939:$F960,0)),INDEX(V962:V$1001,MATCH($C961,$F962:$F$1001,0)))","v":0.22594757820734776},{"$f":"IF($H961>$C961,INDEX(W$939:W960,MATCH($C961,$F$939:$F960,0)),INDEX(W962:W$1001,MATCH($C961,$F962:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H961>$C961,INDEX(X$939:X960,MATCH($C961,$F$939:$F960,0)),INDEX(X962:X$1001,MATCH($C961,$F962:$F$1001,0)))","v":1200000},{"$f":"IF($H961>$C961,INDEX(Y$939:Y960,MATCH($C961,$F$939:$F960,0)),INDEX(Y962:Y$1001,MATCH($C961,$F962:$F$1001,0)))","v":0},{"$f":"IF($H961>$C961,INDEX(Z$939:Z960,MATCH($C961,$F$939:$F960,0)),INDEX(Z962:Z$1001,MATCH($C961,$F962:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H961>$C961,INDEX(AA$939:AA960,MATCH($C961,$F$939:$F960,0)),INDEX(AA962:AA$1001,MATCH($C961,$F962:$F$1001,0)))","v":10.5},{"$f":"IF($H961>$C961,INDEX(AB$939:AB960,MATCH($C961,$F$939:$F960,0)),INDEX(AB962:AB$1001,MATCH($C961,$F962:$F$1001,0)))","v":2300},{"$f":"IF($H961>$C961,INDEX(AC$939:AC960,MATCH($C961,$F$939:$F960,0)),INDEX(AC962:AC$1001,MATCH($C961,$F962:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H961>$C961,INDEX(AH$939:AH960,MATCH($C961,$F$939:$F960,0)),INDEX(AH962:AH$1001,MATCH($C961,$F962:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H961>$C961,INDEX(AI$939:AI960,MATCH($C961,$F$939:$F960,0)),INDEX(AI962:AI$1001,MATCH($C961,$F962:$F$1001,0)))","v":1},{"$f":"IF($H961>$C961,INDEX(AJ$939:AJ960,MATCH($C961,$F$939:$F960,0)),INDEX(AJ962:AJ$1001,MATCH($C961,$F962:$F$1001,0)))","v":0},{"$f":"IF($H961>$C961,INDEX(AK$939:AK960,MATCH($C961,$F$939:$F960,0)),INDEX(AK962:AK$1001,MATCH($C961,$F962:$F$1001,0)))","v":0},{"$f":"IF($H961>$C961,INDEX(AL$939:AL960,MATCH($C961,$F$939:$F960,0)),INDEX(AL962:AL$1001,MATCH($C961,$F962:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H961>$C961,INDEX(AM$939:AM960,MATCH($C961,$F$939:$F960,0)),INDEX(AM962:AM$1001,MATCH($C961,$F962:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H961>$C961,INDEX(AN$939:AN960,MATCH($C961,$F$939:$F960,0)),INDEX(AN962:AN$1001,MATCH($C961,$F962:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H961>$C961,INDEX(AQ$939:AQ960,MATCH($C961,$F$939:$F960,0)),INDEX(AQ962:AQ$1001,MATCH($C961,$F962:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H961>$C961,INDEX(AR$939:AR960,MATCH($C961,$F$939:$F960,0)),INDEX(AR962:AR$1001,MATCH($C961,$F962:$F$1001,0)))","v":9318},{"$f":"IF($H961>$C961,INDEX(AS$939:AS960,MATCH($C961,$F$939:$F960,0)),INDEX(AS962:AS$1001,MATCH($C961,$F962:$F$1001,0)))","v":0},{"$f":"IF($H961>$C961,INDEX(AT$939:AT960,MATCH($C961,$F$939:$F960,0)),INDEX(AT962:AT$1001,MATCH($C961,$F962:$F$1001,0)))","v":96693.837087618987},{"$f":"IF($H961>$C961,INDEX(AU$939:AU960,MATCH($C961,$F$939:$F960,0)),INDEX(AU962:AU$1001,MATCH($C961,$F962:$F$1001,0)))","v":0.6},{"$f":"IF($H961>$C961,INDEX(AV$939:AV960,MATCH($C961,$F$939:$F960,0)),INDEX(AV962:AV$1001,MATCH($C961,$F962:$F$1001,0)))","v":119426},{"$f":"IF($H961>$C961,INDEX(AW$939:AW960,MATCH($C961,$F$939:$F960,0)),INDEX(AW962:AW$1001,MATCH($C961,$F962:$F$1001,0)))","v":3468},{"$f":"IF($H961>$C961,INDEX(AX$939:AX960,MATCH($C961,$F$939:$F960,0)),INDEX(AX962:AX$1001,MATCH($C961,$F962:$F$1001,0)))","v":0.2},{"$f":"IF($H961>$C961,INDEX(AY$939:AY960,MATCH($C961,$F$939:$F960,0)),INDEX(AY962:AY$1001,MATCH($C961,$F962:$F$1001,0)))","v":13},{"$f":"IF($H961>$C961,INDEX(AZ$939:AZ960,MATCH($C961,$F$939:$F960,0)),INDEX(AZ962:AZ$1001,MATCH($C961,$F962:$F$1001,0)))","v":200000},null,{"$f":"IF($H961>$C961,INDEX(BB$939:BB960,MATCH($C961,$F$939:$F960,0)),INDEX(BB962:BB$1001,MATCH($C961,$F962:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H961>$C961,INDEX(BC$939:BC960,MATCH($C961,$F$939:$F960,0)),INDEX(BC962:BC$1001,MATCH($C961,$F962:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H961>$C961,INDEX(BD$939:BD960,MATCH($C961,$F$939:$F960,0)),INDEX(BD962:BD$1001,MATCH($C961,$F962:$F$1001,0)))","v":2400},{"$f":"IF($H961>$C961,INDEX(BE$939:BE960,MATCH($C961,$F$939:$F960,0)),INDEX(BE962:BE$1001,MATCH($C961,$F962:$F$1001,0)))","v":3.5},{"$f":"IF($H961>$C961,INDEX(BF$939:BF960,MATCH($C961,$F$939:$F960,0)),INDEX(BF962:BF$1001,MATCH($C961,$F962:$F$1001,0)))","v":0.5},{"$f":"IF($H961>$C961,INDEX(BG$939:BG960,MATCH($C961,$F$939:$F960,0)),INDEX(BG962:BG$1001,MATCH($C961,$F962:$F$1001,0)))","v":9600},{"$f":"IF($H961>$C961,INDEX(BH$939:BH960,MATCH($C961,$F$939:$F960,0)),INDEX(BH962:BH$1001,MATCH($C961,$F962:$F$1001,0)))","v":3.5},{"$f":"IF($H961>$C961,INDEX(BI$939:BI960,MATCH($C961,$F$939:$F960,0)),INDEX(BI962:BI$1001,MATCH($C961,$F962:$F$1001,0)))","v":0.5},{"$f":"IF($H961>$C961,INDEX(BJ$939:BJ960,MATCH($C961,$F$939:$F960,0)),INDEX(BJ962:BJ$1001,MATCH($C961,$F962:$F$1001,0)))","v":96693.837087618987},null,{"$f":"IF($H961>$C961,INDEX(BL$939:BL960,MATCH($C961,$F$939:$F960,0)),INDEX(BL962:BL$1001,MATCH($C961,$F962:$F$1001,0)))","v":1},null,{"$f":"IF($H961>$C961,INDEX(BN$939:BN960,MATCH($C961,$F$939:$F960,0)),INDEX(BN962:BN$1001,MATCH($C961,$F962:$F$1001,0)))","v":52409.712388481006},{"$f":"IF($H961>$C961,INDEX(BO$939:BO960,MATCH($C961,$F$939:$F960,0)),INDEX(BO962:BO$1001,MATCH($C961,$F962:$F$1001,0)))","v":142199.12029603313}]
[null,7.3,6.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H962)),ABS($E$939:$E$1001-H962),0))","v":6},0,0,0,7,7,{"$f":"IF($H962>$C962,INDEX(J$939:J961,MATCH($C962,$F$939:$F961,0)),INDEX(J963:J$1001,MATCH($C962,$F963:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H962>$C962,INDEX(K$939:K961,MATCH($C962,$F$939:$F961,0)),INDEX(K963:K$1001,MATCH($C962,$F963:$F$1001,0)))","v":"Scania"},{"$f":"IF($H962>$C962,INDEX(L$939:L961,MATCH($C962,$F$939:$F961,0)),INDEX(L963:L$1001,MATCH($C962,$F963:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H962>$C962,INDEX(M$939:M961,MATCH($C962,$F$939:$F961,0)),INDEX(M963:M$1001,MATCH($C962,$F963:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H962>$C962,INDEX(N$939:N961,MATCH($C962,$F$939:$F961,0)),INDEX(N963:N$1001,MATCH($C962,$F963:$F$1001,0)))","v":2015},2014,{"$f":"IF($H962>$C962,INDEX(P$939:P961,MATCH($C962,$F$939:$F961,0)),INDEX(P963:P$1001,MATCH($C962,$F963:$F$1001,0)))","v":0},{"$f":"IF($H962>$C962,INDEX(Q$939:Q961,MATCH($C962,$F$939:$F961,0)),INDEX(Q963:Q$1001,MATCH($C962,$F963:$F$1001,0)))","v":0},{"$f":"IF($H962>$C962,INDEX(R$939:R961,MATCH($C962,$F$939:$F961,0)),INDEX(R963:R$1001,MATCH($C962,$F963:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H962,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":19.840634351870602},null,{"$f":"IF($H962>$C962,INDEX(V$939:V961,MATCH($C962,$F$939:$F961,0)),INDEX(V963:V$1001,MATCH($C962,$F963:$F$1001,0)))","v":0.15441931123509486},{"$f":"IF($H962>$C962,INDEX(W$939:W961,MATCH($C962,$F$939:$F961,0)),INDEX(W963:W$1001,MATCH($C962,$F963:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H962>$C962,INDEX(X$939:X961,MATCH($C962,$F$939:$F961,0)),INDEX(X963:X$1001,MATCH($C962,$F963:$F$1001,0)))","v":1200000},{"$f":"IF($H962>$C962,INDEX(Y$939:Y961,MATCH($C962,$F$939:$F961,0)),INDEX(Y963:Y$1001,MATCH($C962,$F963:$F$1001,0)))","v":0},{"$f":"IF($H962>$C962,INDEX(Z$939:Z961,MATCH($C962,$F$939:$F961,0)),INDEX(Z963:Z$1001,MATCH($C962,$F963:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H962>$C962,INDEX(AA$939:AA961,MATCH($C962,$F$939:$F961,0)),INDEX(AA963:AA$1001,MATCH($C962,$F963:$F$1001,0)))","v":10.5},{"$f":"IF($H962>$C962,INDEX(AB$939:AB961,MATCH($C962,$F$939:$F961,0)),INDEX(AB963:AB$1001,MATCH($C962,$F963:$F$1001,0)))","v":2300},{"$f":"IF($H962>$C962,INDEX(AC$939:AC961,MATCH($C962,$F$939:$F961,0)),INDEX(AC963:AC$1001,MATCH($C962,$F963:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H962>$C962,INDEX(AH$939:AH961,MATCH($C962,$F$939:$F961,0)),INDEX(AH963:AH$1001,MATCH($C962,$F963:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H962>$C962,INDEX(AI$939:AI961,MATCH($C962,$F$939:$F961,0)),INDEX(AI963:AI$1001,MATCH($C962,$F963:$F$1001,0)))","v":1},{"$f":"IF($H962>$C962,INDEX(AJ$939:AJ961,MATCH($C962,$F$939:$F961,0)),INDEX(AJ963:AJ$1001,MATCH($C962,$F963:$F$1001,0)))","v":0},{"$f":"IF($H962>$C962,INDEX(AK$939:AK961,MATCH($C962,$F$939:$F961,0)),INDEX(AK963:AK$1001,MATCH($C962,$F963:$F$1001,0)))","v":0},{"$f":"IF($H962>$C962,INDEX(AL$939:AL961,MATCH($C962,$F$939:$F961,0)),INDEX(AL963:AL$1001,MATCH($C962,$F963:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H962>$C962,INDEX(AM$939:AM961,MATCH($C962,$F$939:$F961,0)),INDEX(AM963:AM$1001,MATCH($C962,$F963:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H962>$C962,INDEX(AN$939:AN961,MATCH($C962,$F$939:$F961,0)),INDEX(AN963:AN$1001,MATCH($C962,$F963:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H962>$C962,INDEX(AQ$939:AQ961,MATCH($C962,$F$939:$F961,0)),INDEX(AQ963:AQ$1001,MATCH($C962,$F963:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H962>$C962,INDEX(AR$939:AR961,MATCH($C962,$F$939:$F961,0)),INDEX(AR963:AR$1001,MATCH($C962,$F963:$F$1001,0)))","v":9318},{"$f":"IF($H962>$C962,INDEX(AS$939:AS961,MATCH($C962,$F$939:$F961,0)),INDEX(AS963:AS$1001,MATCH($C962,$F963:$F$1001,0)))","v":0},{"$f":"IF($H962>$C962,INDEX(AT$939:AT961,MATCH($C962,$F$939:$F961,0)),INDEX(AT963:AT$1001,MATCH($C962,$F963:$F$1001,0)))","v":77638.753814246273},{"$f":"IF($H962>$C962,INDEX(AU$939:AU961,MATCH($C962,$F$939:$F961,0)),INDEX(AU963:AU$1001,MATCH($C962,$F963:$F$1001,0)))","v":0.6},{"$f":"IF($H962>$C962,INDEX(AV$939:AV961,MATCH($C962,$F$939:$F961,0)),INDEX(AV963:AV$1001,MATCH($C962,$F963:$F$1001,0)))","v":119426},{"$f":"IF($H962>$C962,INDEX(AW$939:AW961,MATCH($C962,$F$939:$F961,0)),INDEX(AW963:AW$1001,MATCH($C962,$F963:$F$1001,0)))","v":3468},{"$f":"IF($H962>$C962,INDEX(AX$939:AX961,MATCH($C962,$F$939:$F961,0)),INDEX(AX963:AX$1001,MATCH($C962,$F963:$F$1001,0)))","v":0.2},{"$f":"IF($H962>$C962,INDEX(AY$939:AY961,MATCH($C962,$F$939:$F961,0)),INDEX(AY963:AY$1001,MATCH($C962,$F963:$F$1001,0)))","v":13},{"$f":"IF($H962>$C962,INDEX(AZ$939:AZ961,MATCH($C962,$F$939:$F961,0)),INDEX(AZ963:AZ$1001,MATCH($C962,$F963:$F$1001,0)))","v":200000},null,{"$f":"IF($H962>$C962,INDEX(BB$939:BB961,MATCH($C962,$F$939:$F961,0)),INDEX(BB963:BB$1001,MATCH($C962,$F963:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H962>$C962,INDEX(BC$939:BC961,MATCH($C962,$F$939:$F961,0)),INDEX(BC963:BC$1001,MATCH($C962,$F963:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H962>$C962,INDEX(BD$939:BD961,MATCH($C962,$F$939:$F961,0)),INDEX(BD963:BD$1001,MATCH($C962,$F963:$F$1001,0)))","v":2400},{"$f":"IF($H962>$C962,INDEX(BE$939:BE961,MATCH($C962,$F$939:$F961,0)),INDEX(BE963:BE$1001,MATCH($C962,$F963:$F$1001,0)))","v":3.5},{"$f":"IF($H962>$C962,INDEX(BF$939:BF961,MATCH($C962,$F$939:$F961,0)),INDEX(BF963:BF$1001,MATCH($C962,$F963:$F$1001,0)))","v":0.5},{"$f":"IF($H962>$C962,INDEX(BG$939:BG961,MATCH($C962,$F$939:$F961,0)),INDEX(BG963:BG$1001,MATCH($C962,$F963:$F$1001,0)))","v":9600},{"$f":"IF($H962>$C962,INDEX(BH$939:BH961,MATCH($C962,$F$939:$F961,0)),INDEX(BH963:BH$1001,MATCH($C962,$F963:$F$1001,0)))","v":3.5},{"$f":"IF($H962>$C962,INDEX(BI$939:BI961,MATCH($C962,$F$939:$F961,0)),INDEX(BI963:BI$1001,MATCH($C962,$F963:$F$1001,0)))","v":0.5},{"$f":"IF($H962>$C962,INDEX(BJ$939:BJ961,MATCH($C962,$F$939:$F961,0)),INDEX(BJ963:BJ$1001,MATCH($C962,$F963:$F$1001,0)))","v":77638.753814246273},null,{"$f":"IF($H962>$C962,INDEX(BL$939:BL961,MATCH($C962,$F$939:$F961,0)),INDEX(BL963:BL$1001,MATCH($C962,$F963:$F$1001,0)))","v":1},null,{"$f":"IF($H962>$C962,INDEX(BN$939:BN961,MATCH($C962,$F$939:$F961,0)),INDEX(BN963:BN$1001,MATCH($C962,$F963:$F$1001,0)))","v":39216.149050688888},{"$f":"IF($H962>$C962,INDEX(BO$939:BO961,MATCH($C962,$F$939:$F961,0)),INDEX(BO963:BO$1001,MATCH($C962,$F963:$F$1001,0)))","v":142199.12029603313}]
[null,8.1,6.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H963)),ABS($E$939:$E$1001-H963),0))","v":6},0,0,0,8,8,{"$f":"IF($H963>$C963,INDEX(J$939:J962,MATCH($C963,$F$939:$F962,0)),INDEX(J964:J$1001,MATCH($C963,$F964:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H963>$C963,INDEX(K$939:K962,MATCH($C963,$F$939:$F962,0)),INDEX(K964:K$1001,MATCH($C963,$F964:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H963>$C963,INDEX(L$939:L962,MATCH($C963,$F$939:$F962,0)),INDEX(L964:L$1001,MATCH($C963,$F964:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H963>$C963,INDEX(M$939:M962,MATCH($C963,$F$939:$F962,0)),INDEX(M964:M$1001,MATCH($C963,$F964:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H963>$C963,INDEX(N$939:N962,MATCH($C963,$F$939:$F962,0)),INDEX(N964:N$1001,MATCH($C963,$F964:$F$1001,0)))","v":2015},2013,{"$f":"IF($H963>$C963,INDEX(P$939:P962,MATCH($C963,$F$939:$F962,0)),INDEX(P964:P$1001,MATCH($C963,$F964:$F$1001,0)))","v":0},{"$f":"IF($H963>$C963,INDEX(Q$939:Q962,MATCH($C963,$F$939:$F962,0)),INDEX(Q964:Q$1001,MATCH($C963,$F964:$F$1001,0)))","v":0},{"$f":"IF($H963>$C963,INDEX(R$939:R962,MATCH($C963,$F$939:$F962,0)),INDEX(R964:R$1001,MATCH($C963,$F964:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H963,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":18.484377795011699},null,{"$f":"IF($H963>$C963,INDEX(V$939:V962,MATCH($C963,$F$939:$F962,0)),INDEX(V964:V$1001,MATCH($C963,$F964:$F$1001,0)))","v":0.25294247947142806},{"$f":"IF($H963>$C963,INDEX(W$939:W962,MATCH($C963,$F$939:$F962,0)),INDEX(W964:W$1001,MATCH($C963,$F964:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H963>$C963,INDEX(X$939:X962,MATCH($C963,$F$939:$F962,0)),INDEX(X964:X$1001,MATCH($C963,$F964:$F$1001,0)))","v":1200000},{"$f":"IF($H963>$C963,INDEX(Y$939:Y962,MATCH($C963,$F$939:$F962,0)),INDEX(Y964:Y$1001,MATCH($C963,$F964:$F$1001,0)))","v":0},{"$f":"IF($H963>$C963,INDEX(Z$939:Z962,MATCH($C963,$F$939:$F962,0)),INDEX(Z964:Z$1001,MATCH($C963,$F964:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H963>$C963,INDEX(AA$939:AA962,MATCH($C963,$F$939:$F962,0)),INDEX(AA964:AA$1001,MATCH($C963,$F964:$F$1001,0)))","v":10.5},{"$f":"IF($H963>$C963,INDEX(AB$939:AB962,MATCH($C963,$F$939:$F962,0)),INDEX(AB964:AB$1001,MATCH($C963,$F964:$F$1001,0)))","v":2300},{"$f":"IF($H963>$C963,INDEX(AC$939:AC962,MATCH($C963,$F$939:$F962,0)),INDEX(AC964:AC$1001,MATCH($C963,$F964:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H963>$C963,INDEX(AH$939:AH962,MATCH($C963,$F$939:$F962,0)),INDEX(AH964:AH$1001,MATCH($C963,$F964:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H963>$C963,INDEX(AI$939:AI962,MATCH($C963,$F$939:$F962,0)),INDEX(AI964:AI$1001,MATCH($C963,$F964:$F$1001,0)))","v":1},{"$f":"IF($H963>$C963,INDEX(AJ$939:AJ962,MATCH($C963,$F$939:$F962,0)),INDEX(AJ964:AJ$1001,MATCH($C963,$F964:$F$1001,0)))","v":0},{"$f":"IF($H963>$C963,INDEX(AK$939:AK962,MATCH($C963,$F$939:$F962,0)),INDEX(AK964:AK$1001,MATCH($C963,$F964:$F$1001,0)))","v":0},{"$f":"IF($H963>$C963,INDEX(AL$939:AL962,MATCH($C963,$F$939:$F962,0)),INDEX(AL964:AL$1001,MATCH($C963,$F964:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H963>$C963,INDEX(AM$939:AM962,MATCH($C963,$F$939:$F962,0)),INDEX(AM964:AM$1001,MATCH($C963,$F964:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H963>$C963,INDEX(AN$939:AN962,MATCH($C963,$F$939:$F962,0)),INDEX(AN964:AN$1001,MATCH($C963,$F964:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H963>$C963,INDEX(AQ$939:AQ962,MATCH($C963,$F$939:$F962,0)),INDEX(AQ964:AQ$1001,MATCH($C963,$F964:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H963>$C963,INDEX(AR$939:AR962,MATCH($C963,$F$939:$F962,0)),INDEX(AR964:AR$1001,MATCH($C963,$F964:$F$1001,0)))","v":9318},{"$f":"IF($H963>$C963,INDEX(AS$939:AS962,MATCH($C963,$F$939:$F962,0)),INDEX(AS964:AS$1001,MATCH($C963,$F964:$F$1001,0)))","v":0},{"$f":"IF($H963>$C963,INDEX(AT$939:AT962,MATCH($C963,$F$939:$F962,0)),INDEX(AT964:AT$1001,MATCH($C963,$F964:$F$1001,0)))","v":84097.395201113686},{"$f":"IF($H963>$C963,INDEX(AU$939:AU962,MATCH($C963,$F$939:$F962,0)),INDEX(AU964:AU$1001,MATCH($C963,$F964:$F$1001,0)))","v":0.6},{"$f":"IF($H963>$C963,INDEX(AV$939:AV962,MATCH($C963,$F$939:$F962,0)),INDEX(AV964:AV$1001,MATCH($C963,$F964:$F$1001,0)))","v":119426},{"$f":"IF($H963>$C963,INDEX(AW$939:AW962,MATCH($C963,$F$939:$F962,0)),INDEX(AW964:AW$1001,MATCH($C963,$F964:$F$1001,0)))","v":3468},{"$f":"IF($H963>$C963,INDEX(AX$939:AX962,MATCH($C963,$F$939:$F962,0)),INDEX(AX964:AX$1001,MATCH($C963,$F964:$F$1001,0)))","v":0.2},{"$f":"IF($H963>$C963,INDEX(AY$939:AY962,MATCH($C963,$F$939:$F962,0)),INDEX(AY964:AY$1001,MATCH($C963,$F964:$F$1001,0)))","v":13},{"$f":"IF($H963>$C963,INDEX(AZ$939:AZ962,MATCH($C963,$F$939:$F962,0)),INDEX(AZ964:AZ$1001,MATCH($C963,$F964:$F$1001,0)))","v":200000},null,{"$f":"IF($H963>$C963,INDEX(BB$939:BB962,MATCH($C963,$F$939:$F962,0)),INDEX(BB964:BB$1001,MATCH($C963,$F964:$F$1001,0)))","v":115087.49124699547},{"$f":"IF($H963>$C963,INDEX(BC$939:BC962,MATCH($C963,$F$939:$F962,0)),INDEX(BC964:BC$1001,MATCH($C963,$F964:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H963>$C963,INDEX(BD$939:BD962,MATCH($C963,$F$939:$F962,0)),INDEX(BD964:BD$1001,MATCH($C963,$F964:$F$1001,0)))","v":2400},{"$f":"IF($H963>$C963,INDEX(BE$939:BE962,MATCH($C963,$F$939:$F962,0)),INDEX(BE964:BE$1001,MATCH($C963,$F964:$F$1001,0)))","v":3.5},{"$f":"IF($H963>$C963,INDEX(BF$939:BF962,MATCH($C963,$F$939:$F962,0)),INDEX(BF964:BF$1001,MATCH($C963,$F964:$F$1001,0)))","v":0.5},{"$f":"IF($H963>$C963,INDEX(BG$939:BG962,MATCH($C963,$F$939:$F962,0)),INDEX(BG964:BG$1001,MATCH($C963,$F964:$F$1001,0)))","v":9600},{"$f":"IF($H963>$C963,INDEX(BH$939:BH962,MATCH($C963,$F$939:$F962,0)),INDEX(BH964:BH$1001,MATCH($C963,$F964:$F$1001,0)))","v":3.5},{"$f":"IF($H963>$C963,INDEX(BI$939:BI962,MATCH($C963,$F$939:$F962,0)),INDEX(BI964:BI$1001,MATCH($C963,$F964:$F$1001,0)))","v":0.5},{"$f":"IF($H963>$C963,INDEX(BJ$939:BJ962,MATCH($C963,$F$939:$F962,0)),INDEX(BJ964:BJ$1001,MATCH($C963,$F964:$F$1001,0)))","v":84097.395201113686},null,{"$f":"IF($H963>$C963,INDEX(BL$939:BL962,MATCH($C963,$F$939:$F962,0)),INDEX(BL964:BL$1001,MATCH($C963,$F964:$F$1001,0)))","v":1},null,{"$f":"IF($H963>$C963,INDEX(BN$939:BN962,MATCH($C963,$F$939:$F962,0)),INDEX(BN964:BN$1001,MATCH($C963,$F964:$F$1001,0)))","v":43688.052583789446},{"$f":"IF($H963>$C963,INDEX(BO$939:BO962,MATCH($C963,$F$939:$F962,0)),INDEX(BO964:BO$1001,MATCH($C963,$F964:$F$1001,0)))","v":142199.12029603313}]
[null,8.1999999999999993,6.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H964)),ABS($E$939:$E$1001-H964),0))","v":6},0,0,0,8,8,{"$f":"IF($H964>$C964,INDEX(J$939:J963,MATCH($C964,$F$939:$F963,0)),INDEX(J965:J$1001,MATCH($C964,$F965:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H964>$C964,INDEX(K$939:K963,MATCH($C964,$F$939:$F963,0)),INDEX(K965:K$1001,MATCH($C964,$F965:$F$1001,0)))","v":"Man"},{"$f":"IF($H964>$C964,INDEX(L$939:L963,MATCH($C964,$F$939:$F963,0)),INDEX(L965:L$1001,MATCH($C964,$F965:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H964>$C964,INDEX(M$939:M963,MATCH($C964,$F$939:$F963,0)),INDEX(M965:M$1001,MATCH($C964,$F965:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H964>$C964,INDEX(N$939:N963,MATCH($C964,$F$939:$F963,0)),INDEX(N965:N$1001,MATCH($C964,$F965:$F$1001,0)))","v":2015},2013,{"$f":"IF($H964>$C964,INDEX(P$939:P963,MATCH($C964,$F$939:$F963,0)),INDEX(P965:P$1001,MATCH($C964,$F965:$F$1001,0)))","v":0},{"$f":"IF($H964>$C964,INDEX(Q$939:Q963,MATCH($C964,$F$939:$F963,0)),INDEX(Q965:Q$1001,MATCH($C964,$F965:$F$1001,0)))","v":0},{"$f":"IF($H964>$C964,INDEX(R$939:R963,MATCH($C964,$F$939:$F963,0)),INDEX(R965:R$1001,MATCH($C964,$F965:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H964,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":18.484377795011699},null,{"$f":"IF($H964>$C964,INDEX(V$939:V963,MATCH($C964,$F$939:$F963,0)),INDEX(V965:V$1001,MATCH($C964,$F965:$F$1001,0)))","v":0.22594757820734776},{"$f":"IF($H964>$C964,INDEX(W$939:W963,MATCH($C964,$F$939:$F963,0)),INDEX(W965:W$1001,MATCH($C964,$F965:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H964>$C964,INDEX(X$939:X963,MATCH($C964,$F$939:$F963,0)),INDEX(X965:X$1001,MATCH($C964,$F965:$F$1001,0)))","v":1200000},{"$f":"IF($H964>$C964,INDEX(Y$939:Y963,MATCH($C964,$F$939:$F963,0)),INDEX(Y965:Y$1001,MATCH($C964,$F965:$F$1001,0)))","v":0},{"$f":"IF($H964>$C964,INDEX(Z$939:Z963,MATCH($C964,$F$939:$F963,0)),INDEX(Z965:Z$1001,MATCH($C964,$F965:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H964>$C964,INDEX(AA$939:AA963,MATCH($C964,$F$939:$F963,0)),INDEX(AA965:AA$1001,MATCH($C964,$F965:$F$1001,0)))","v":10.5},{"$f":"IF($H964>$C964,INDEX(AB$939:AB963,MATCH($C964,$F$939:$F963,0)),INDEX(AB965:AB$1001,MATCH($C964,$F965:$F$1001,0)))","v":2300},{"$f":"IF($H964>$C964,INDEX(AC$939:AC963,MATCH($C964,$F$939:$F963,0)),INDEX(AC965:AC$1001,MATCH($C964,$F965:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H964>$C964,INDEX(AH$939:AH963,MATCH($C964,$F$939:$F963,0)),INDEX(AH965:AH$1001,MATCH($C964,$F965:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H964>$C964,INDEX(AI$939:AI963,MATCH($C964,$F$939:$F963,0)),INDEX(AI965:AI$1001,MATCH($C964,$F965:$F$1001,0)))","v":1},{"$f":"IF($H964>$C964,INDEX(AJ$939:AJ963,MATCH($C964,$F$939:$F963,0)),INDEX(AJ965:AJ$1001,MATCH($C964,$F965:$F$1001,0)))","v":0},{"$f":"IF($H964>$C964,INDEX(AK$939:AK963,MATCH($C964,$F$939:$F963,0)),INDEX(AK965:AK$1001,MATCH($C964,$F965:$F$1001,0)))","v":0},{"$f":"IF($H964>$C964,INDEX(AL$939:AL963,MATCH($C964,$F$939:$F963,0)),INDEX(AL965:AL$1001,MATCH($C964,$F965:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H964>$C964,INDEX(AM$939:AM963,MATCH($C964,$F$939:$F963,0)),INDEX(AM965:AM$1001,MATCH($C964,$F965:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H964>$C964,INDEX(AN$939:AN963,MATCH($C964,$F$939:$F963,0)),INDEX(AN965:AN$1001,MATCH($C964,$F965:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H964>$C964,INDEX(AQ$939:AQ963,MATCH($C964,$F$939:$F963,0)),INDEX(AQ965:AQ$1001,MATCH($C964,$F965:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H964>$C964,INDEX(AR$939:AR963,MATCH($C964,$F$939:$F963,0)),INDEX(AR965:AR$1001,MATCH($C964,$F965:$F$1001,0)))","v":9318},{"$f":"IF($H964>$C964,INDEX(AS$939:AS963,MATCH($C964,$F$939:$F963,0)),INDEX(AS965:AS$1001,MATCH($C964,$F965:$F$1001,0)))","v":0},{"$f":"IF($H964>$C964,INDEX(AT$939:AT963,MATCH($C964,$F$939:$F963,0)),INDEX(AT965:AT$1001,MATCH($C964,$F965:$F$1001,0)))","v":96693.837087618987},{"$f":"IF($H964>$C964,INDEX(AU$939:AU963,MATCH($C964,$F$939:$F963,0)),INDEX(AU965:AU$1001,MATCH($C964,$F965:$F$1001,0)))","v":0.6},{"$f":"IF($H964>$C964,INDEX(AV$939:AV963,MATCH($C964,$F$939:$F963,0)),INDEX(AV965:AV$1001,MATCH($C964,$F965:$F$1001,0)))","v":119426},{"$f":"IF($H964>$C964,INDEX(AW$939:AW963,MATCH($C964,$F$939:$F963,0)),INDEX(AW965:AW$1001,MATCH($C964,$F965:$F$1001,0)))","v":3468},{"$f":"IF($H964>$C964,INDEX(AX$939:AX963,MATCH($C964,$F$939:$F963,0)),INDEX(AX965:AX$1001,MATCH($C964,$F965:$F$1001,0)))","v":0.2},{"$f":"IF($H964>$C964,INDEX(AY$939:AY963,MATCH($C964,$F$939:$F963,0)),INDEX(AY965:AY$1001,MATCH($C964,$F965:$F$1001,0)))","v":13},{"$f":"IF($H964>$C964,INDEX(AZ$939:AZ963,MATCH($C964,$F$939:$F963,0)),INDEX(AZ965:AZ$1001,MATCH($C964,$F965:$F$1001,0)))","v":200000},null,{"$f":"IF($H964>$C964,INDEX(BB$939:BB963,MATCH($C964,$F$939:$F963,0)),INDEX(BB965:BB$1001,MATCH($C964,$F965:$F$1001,0)))","v":138062.97051576374},{"$f":"IF($H964>$C964,INDEX(BC$939:BC963,MATCH($C964,$F$939:$F963,0)),INDEX(BC965:BC$1001,MATCH($C964,$F965:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H964>$C964,INDEX(BD$939:BD963,MATCH($C964,$F$939:$F963,0)),INDEX(BD965:BD$1001,MATCH($C964,$F965:$F$1001,0)))","v":2400},{"$f":"IF($H964>$C964,INDEX(BE$939:BE963,MATCH($C964,$F$939:$F963,0)),INDEX(BE965:BE$1001,MATCH($C964,$F965:$F$1001,0)))","v":3.5},{"$f":"IF($H964>$C964,INDEX(BF$939:BF963,MATCH($C964,$F$939:$F963,0)),INDEX(BF965:BF$1001,MATCH($C964,$F965:$F$1001,0)))","v":0.5},{"$f":"IF($H964>$C964,INDEX(BG$939:BG963,MATCH($C964,$F$939:$F963,0)),INDEX(BG965:BG$1001,MATCH($C964,$F965:$F$1001,0)))","v":9600},{"$f":"IF($H964>$C964,INDEX(BH$939:BH963,MATCH($C964,$F$939:$F963,0)),INDEX(BH965:BH$1001,MATCH($C964,$F965:$F$1001,0)))","v":3.5},{"$f":"IF($H964>$C964,INDEX(BI$939:BI963,MATCH($C964,$F$939:$F963,0)),INDEX(BI965:BI$1001,MATCH($C964,$F965:$F$1001,0)))","v":0.5},{"$f":"IF($H964>$C964,INDEX(BJ$939:BJ963,MATCH($C964,$F$939:$F963,0)),INDEX(BJ965:BJ$1001,MATCH($C964,$F965:$F$1001,0)))","v":96693.837087618987},null,{"$f":"IF($H964>$C964,INDEX(BL$939:BL963,MATCH($C964,$F$939:$F963,0)),INDEX(BL965:BL$1001,MATCH($C964,$F965:$F$1001,0)))","v":1},null,{"$f":"IF($H964>$C964,INDEX(BN$939:BN963,MATCH($C964,$F$939:$F963,0)),INDEX(BN965:BN$1001,MATCH($C964,$F965:$F$1001,0)))","v":52409.712388481006},{"$f":"IF($H964>$C964,INDEX(BO$939:BO963,MATCH($C964,$F$939:$F963,0)),INDEX(BO965:BO$1001,MATCH($C964,$F965:$F$1001,0)))","v":142199.12029603313}]
[null,8.3000000000000007,6.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H965)),ABS($E$939:$E$1001-H965),0))","v":6},0,0,0,8,8,{"$f":"IF($H965>$C965,INDEX(J$939:J964,MATCH($C965,$F$939:$F964,0)),INDEX(J966:J$1001,MATCH($C965,$F966:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H965>$C965,INDEX(K$939:K964,MATCH($C965,$F$939:$F964,0)),INDEX(K966:K$1001,MATCH($C965,$F966:$F$1001,0)))","v":"Scania"},{"$f":"IF($H965>$C965,INDEX(L$939:L964,MATCH($C965,$F$939:$F964,0)),INDEX(L966:L$1001,MATCH($C965,$F966:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H965>$C965,INDEX(M$939:M964,MATCH($C965,$F$939:$F964,0)),INDEX(M966:M$1001,MATCH($C965,$F966:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H965>$C965,INDEX(N$939:N964,MATCH($C965,$F$939:$F964,0)),INDEX(N966:N$1001,MATCH($C965,$F966:$F$1001,0)))","v":2015},2013,{"$f":"IF($H965>$C965,INDEX(P$939:P964,MATCH($C965,$F$939:$F964,0)),INDEX(P966:P$1001,MATCH($C965,$F966:$F$1001,0)))","v":0},{"$f":"IF($H965>$C965,INDEX(Q$939:Q964,MATCH($C965,$F$939:$F964,0)),INDEX(Q966:Q$1001,MATCH($C965,$F966:$F$1001,0)))","v":0},{"$f":"IF($H965>$C965,INDEX(R$939:R964,MATCH($C965,$F$939:$F964,0)),INDEX(R966:R$1001,MATCH($C965,$F966:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H965,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":18.484377795011699},null,{"$f":"IF($H965>$C965,INDEX(V$939:V964,MATCH($C965,$F$939:$F964,0)),INDEX(V966:V$1001,MATCH($C965,$F966:$F$1001,0)))","v":0.15441931123509486},{"$f":"IF($H965>$C965,INDEX(W$939:W964,MATCH($C965,$F$939:$F964,0)),INDEX(W966:W$1001,MATCH($C965,$F966:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H965>$C965,INDEX(X$939:X964,MATCH($C965,$F$939:$F964,0)),INDEX(X966:X$1001,MATCH($C965,$F966:$F$1001,0)))","v":1200000},{"$f":"IF($H965>$C965,INDEX(Y$939:Y964,MATCH($C965,$F$939:$F964,0)),INDEX(Y966:Y$1001,MATCH($C965,$F966:$F$1001,0)))","v":0},{"$f":"IF($H965>$C965,INDEX(Z$939:Z964,MATCH($C965,$F$939:$F964,0)),INDEX(Z966:Z$1001,MATCH($C965,$F966:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H965>$C965,INDEX(AA$939:AA964,MATCH($C965,$F$939:$F964,0)),INDEX(AA966:AA$1001,MATCH($C965,$F966:$F$1001,0)))","v":10.5},{"$f":"IF($H965>$C965,INDEX(AB$939:AB964,MATCH($C965,$F$939:$F964,0)),INDEX(AB966:AB$1001,MATCH($C965,$F966:$F$1001,0)))","v":2300},{"$f":"IF($H965>$C965,INDEX(AC$939:AC964,MATCH($C965,$F$939:$F964,0)),INDEX(AC966:AC$1001,MATCH($C965,$F966:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H965>$C965,INDEX(AH$939:AH964,MATCH($C965,$F$939:$F964,0)),INDEX(AH966:AH$1001,MATCH($C965,$F966:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H965>$C965,INDEX(AI$939:AI964,MATCH($C965,$F$939:$F964,0)),INDEX(AI966:AI$1001,MATCH($C965,$F966:$F$1001,0)))","v":1},{"$f":"IF($H965>$C965,INDEX(AJ$939:AJ964,MATCH($C965,$F$939:$F964,0)),INDEX(AJ966:AJ$1001,MATCH($C965,$F966:$F$1001,0)))","v":0},{"$f":"IF($H965>$C965,INDEX(AK$939:AK964,MATCH($C965,$F$939:$F964,0)),INDEX(AK966:AK$1001,MATCH($C965,$F966:$F$1001,0)))","v":0},{"$f":"IF($H965>$C965,INDEX(AL$939:AL964,MATCH($C965,$F$939:$F964,0)),INDEX(AL966:AL$1001,MATCH($C965,$F966:$F$1001,0)))","v":0.37960730667095838},{"$f":"IF($H965>$C965,INDEX(AM$939:AM964,MATCH($C965,$F$939:$F964,0)),INDEX(AM966:AM$1001,MATCH($C965,$F966:$F$1001,0)))","v":0.70518383359308467},{"$f":"IF($H965>$C965,INDEX(AN$939:AN964,MATCH($C965,$F$939:$F964,0)),INDEX(AN966:AN$1001,MATCH($C965,$F966:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H965>$C965,INDEX(AQ$939:AQ964,MATCH($C965,$F$939:$F964,0)),INDEX(AQ966:AQ$1001,MATCH($C965,$F966:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H965>$C965,INDEX(AR$939:AR964,MATCH($C965,$F$939:$F964,0)),INDEX(AR966:AR$1001,MATCH($C965,$F966:$F$1001,0)))","v":9318},{"$f":"IF($H965>$C965,INDEX(AS$939:AS964,MATCH($C965,$F$939:$F964,0)),INDEX(AS966:AS$1001,MATCH($C965,$F966:$F$1001,0)))","v":0},{"$f":"IF($H965>$C965,INDEX(AT$939:AT964,MATCH($C965,$F$939:$F964,0)),INDEX(AT966:AT$1001,MATCH($C965,$F966:$F$1001,0)))","v":77638.753814246273},{"$f":"IF($H965>$C965,INDEX(AU$939:AU964,MATCH($C965,$F$939:$F964,0)),INDEX(AU966:AU$1001,MATCH($C965,$F966:$F$1001,0)))","v":0.6},{"$f":"IF($H965>$C965,INDEX(AV$939:AV964,MATCH($C965,$F$939:$F964,0)),INDEX(AV966:AV$1001,MATCH($C965,$F966:$F$1001,0)))","v":119426},{"$f":"IF($H965>$C965,INDEX(AW$939:AW964,MATCH($C965,$F$939:$F964,0)),INDEX(AW966:AW$1001,MATCH($C965,$F966:$F$1001,0)))","v":3468},{"$f":"IF($H965>$C965,INDEX(AX$939:AX964,MATCH($C965,$F$939:$F964,0)),INDEX(AX966:AX$1001,MATCH($C965,$F966:$F$1001,0)))","v":0.2},{"$f":"IF($H965>$C965,INDEX(AY$939:AY964,MATCH($C965,$F$939:$F964,0)),INDEX(AY966:AY$1001,MATCH($C965,$F966:$F$1001,0)))","v":13},{"$f":"IF($H965>$C965,INDEX(AZ$939:AZ964,MATCH($C965,$F$939:$F964,0)),INDEX(AZ966:AZ$1001,MATCH($C965,$F966:$F$1001,0)))","v":200000},null,{"$f":"IF($H965>$C965,INDEX(BB$939:BB964,MATCH($C965,$F$939:$F964,0)),INDEX(BB966:BB$1001,MATCH($C965,$F966:$F$1001,0)))","v":103307.15020899542},{"$f":"IF($H965>$C965,INDEX(BC$939:BC964,MATCH($C965,$F$939:$F964,0)),INDEX(BC966:BC$1001,MATCH($C965,$F966:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H965>$C965,INDEX(BD$939:BD964,MATCH($C965,$F$939:$F964,0)),INDEX(BD966:BD$1001,MATCH($C965,$F966:$F$1001,0)))","v":2400},{"$f":"IF($H965>$C965,INDEX(BE$939:BE964,MATCH($C965,$F$939:$F964,0)),INDEX(BE966:BE$1001,MATCH($C965,$F966:$F$1001,0)))","v":3.5},{"$f":"IF($H965>$C965,INDEX(BF$939:BF964,MATCH($C965,$F$939:$F964,0)),INDEX(BF966:BF$1001,MATCH($C965,$F966:$F$1001,0)))","v":0.5},{"$f":"IF($H965>$C965,INDEX(BG$939:BG964,MATCH($C965,$F$939:$F964,0)),INDEX(BG966:BG$1001,MATCH($C965,$F966:$F$1001,0)))","v":9600},{"$f":"IF($H965>$C965,INDEX(BH$939:BH964,MATCH($C965,$F$939:$F964,0)),INDEX(BH966:BH$1001,MATCH($C965,$F966:$F$1001,0)))","v":3.5},{"$f":"IF($H965>$C965,INDEX(BI$939:BI964,MATCH($C965,$F$939:$F964,0)),INDEX(BI966:BI$1001,MATCH($C965,$F966:$F$1001,0)))","v":0.5},{"$f":"IF($H965>$C965,INDEX(BJ$939:BJ964,MATCH($C965,$F$939:$F964,0)),INDEX(BJ966:BJ$1001,MATCH($C965,$F966:$F$1001,0)))","v":77638.753814246273},null,{"$f":"IF($H965>$C965,INDEX(BL$939:BL964,MATCH($C965,$F$939:$F964,0)),INDEX(BL966:BL$1001,MATCH($C965,$F966:$F$1001,0)))","v":1},null,{"$f":"IF($H965>$C965,INDEX(BN$939:BN964,MATCH($C965,$F$939:$F964,0)),INDEX(BN966:BN$1001,MATCH($C965,$F966:$F$1001,0)))","v":39216.149050688888},{"$f":"IF($H965>$C965,INDEX(BO$939:BO964,MATCH($C965,$F$939:$F964,0)),INDEX(BO966:BO$1001,MATCH($C965,$F966:$F$1001,0)))","v":142199.12029603313}]
[null,9.1,10.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H966)),ABS($E$939:$E$1001-H966),0))","v":10},0,0,0,9,9,{"$f":"IF($H966>$C966,INDEX(J$939:J965,MATCH($C966,$F$939:$F965,0)),INDEX(J967:J$1001,MATCH($C966,$F967:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H966>$C966,INDEX(K$939:K965,MATCH($C966,$F$939:$F965,0)),INDEX(K967:K$1001,MATCH($C966,$F967:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H966>$C966,INDEX(L$939:L965,MATCH($C966,$F$939:$F965,0)),INDEX(L967:L$1001,MATCH($C966,$F967:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H966>$C966,INDEX(M$939:M965,MATCH($C966,$F$939:$F965,0)),INDEX(M967:M$1001,MATCH($C966,$F967:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H966>$C966,INDEX(N$939:N965,MATCH($C966,$F$939:$F965,0)),INDEX(N967:N$1001,MATCH($C966,$F967:$F$1001,0)))","v":2011},2012,{"$f":"IF($H966>$C966,INDEX(P$939:P965,MATCH($C966,$F$939:$F965,0)),INDEX(P967:P$1001,MATCH($C966,$F967:$F$1001,0)))","v":0},{"$f":"IF($H966>$C966,INDEX(Q$939:Q965,MATCH($C966,$F$939:$F965,0)),INDEX(Q967:Q$1001,MATCH($C966,$F967:$F$1001,0)))","v":0},{"$f":"IF($H966>$C966,INDEX(R$939:R965,MATCH($C966,$F$939:$F965,0)),INDEX(R967:R$1001,MATCH($C966,$F967:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H966,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":7.5625528102655997},null,{"$f":"IF($H966>$C966,INDEX(V$939:V965,MATCH($C966,$F$939:$F965,0)),INDEX(V967:V$1001,MATCH($C966,$F967:$F$1001,0)))","v":6.3745584544210698E-2},{"$f":"IF($H966>$C966,INDEX(W$939:W965,MATCH($C966,$F$939:$F965,0)),INDEX(W967:W$1001,MATCH($C966,$F967:$F$1001,0)))","v":105778.94416084142},{"$f":"IF($H966>$C966,INDEX(X$939:X965,MATCH($C966,$F$939:$F965,0)),INDEX(X967:X$1001,MATCH($C966,$F967:$F$1001,0)))","v":1200000},{"$f":"IF($H966>$C966,INDEX(Y$939:Y965,MATCH($C966,$F$939:$F965,0)),INDEX(Y967:Y$1001,MATCH($C966,$F967:$F$1001,0)))","v":0},{"$f":"IF($H966>$C966,INDEX(Z$939:Z965,MATCH($C966,$F$939:$F965,0)),INDEX(Z967:Z$1001,MATCH($C966,$F967:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H966>$C966,INDEX(AA$939:AA965,MATCH($C966,$F$939:$F965,0)),INDEX(AA967:AA$1001,MATCH($C966,$F967:$F$1001,0)))","v":10.5},{"$f":"IF($H966>$C966,INDEX(AB$939:AB965,MATCH($C966,$F$939:$F965,0)),INDEX(AB967:AB$1001,MATCH($C966,$F967:$F$1001,0)))","v":2300},{"$f":"IF($H966>$C966,INDEX(AC$939:AC965,MATCH($C966,$F$939:$F965,0)),INDEX(AC967:AC$1001,MATCH($C966,$F967:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H966>$C966,INDEX(AH$939:AH965,MATCH($C966,$F$939:$F965,0)),INDEX(AH967:AH$1001,MATCH($C966,$F967:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H966>$C966,INDEX(AI$939:AI965,MATCH($C966,$F$939:$F965,0)),INDEX(AI967:AI$1001,MATCH($C966,$F967:$F$1001,0)))","v":1},{"$f":"IF($H966>$C966,INDEX(AJ$939:AJ965,MATCH($C966,$F$939:$F965,0)),INDEX(AJ967:AJ$1001,MATCH($C966,$F967:$F$1001,0)))","v":0},{"$f":"IF($H966>$C966,INDEX(AK$939:AK965,MATCH($C966,$F$939:$F965,0)),INDEX(AK967:AK$1001,MATCH($C966,$F967:$F$1001,0)))","v":0},{"$f":"IF($H966>$C966,INDEX(AL$939:AL965,MATCH($C966,$F$939:$F965,0)),INDEX(AL967:AL$1001,MATCH($C966,$F967:$F$1001,0)))","v":0.28306751428341514},{"$f":"IF($H966>$C966,INDEX(AM$939:AM965,MATCH($C966,$F$939:$F965,0)),INDEX(AM967:AM$1001,MATCH($C966,$F967:$F$1001,0)))","v":0.78015997603621545},{"$f":"IF($H966>$C966,INDEX(AN$939:AN965,MATCH($C966,$F$939:$F965,0)),INDEX(AN967:AN$1001,MATCH($C966,$F967:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H966>$C966,INDEX(AQ$939:AQ965,MATCH($C966,$F$939:$F965,0)),INDEX(AQ967:AQ$1001,MATCH($C966,$F967:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H966>$C966,INDEX(AR$939:AR965,MATCH($C966,$F$939:$F965,0)),INDEX(AR967:AR$1001,MATCH($C966,$F967:$F$1001,0)))","v":9318},{"$f":"IF($H966>$C966,INDEX(AS$939:AS965,MATCH($C966,$F$939:$F965,0)),INDEX(AS967:AS$1001,MATCH($C966,$F967:$F$1001,0)))","v":0},{"$f":"IF($H966>$C966,INDEX(AT$939:AT965,MATCH($C966,$F$939:$F965,0)),INDEX(AT967:AT$1001,MATCH($C966,$F967:$F$1001,0)))","v":78993.929412788304},{"$f":"IF($H966>$C966,INDEX(AU$939:AU965,MATCH($C966,$F$939:$F965,0)),INDEX(AU967:AU$1001,MATCH($C966,$F967:$F$1001,0)))","v":0.6},{"$f":"IF($H966>$C966,INDEX(AV$939:AV965,MATCH($C966,$F$939:$F965,0)),INDEX(AV967:AV$1001,MATCH($C966,$F967:$F$1001,0)))","v":119426},{"$f":"IF($H966>$C966,INDEX(AW$939:AW965,MATCH($C966,$F$939:$F965,0)),INDEX(AW967:AW$1001,MATCH($C966,$F967:$F$1001,0)))","v":3468},{"$f":"IF($H966>$C966,INDEX(AX$939:AX965,MATCH($C966,$F$939:$F965,0)),INDEX(AX967:AX$1001,MATCH($C966,$F967:$F$1001,0)))","v":0.2},{"$f":"IF($H966>$C966,INDEX(AY$939:AY965,MATCH($C966,$F$939:$F965,0)),INDEX(AY967:AY$1001,MATCH($C966,$F967:$F$1001,0)))","v":13},{"$f":"IF($H966>$C966,INDEX(AZ$939:AZ965,MATCH($C966,$F$939:$F965,0)),INDEX(AZ967:AZ$1001,MATCH($C966,$F967:$F$1001,0)))","v":200000},null,{"$f":"IF($H966>$C966,INDEX(BB$939:BB965,MATCH($C966,$F$939:$F965,0)),INDEX(BB967:BB$1001,MATCH($C966,$F967:$F$1001,0)))","v":105778.94416084142},{"$f":"IF($H966>$C966,INDEX(BC$939:BC965,MATCH($C966,$F$939:$F965,0)),INDEX(BC967:BC$1001,MATCH($C966,$F967:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H966>$C966,INDEX(BD$939:BD965,MATCH($C966,$F$939:$F965,0)),INDEX(BD967:BD$1001,MATCH($C966,$F967:$F$1001,0)))","v":2400},{"$f":"IF($H966>$C966,INDEX(BE$939:BE965,MATCH($C966,$F$939:$F965,0)),INDEX(BE967:BE$1001,MATCH($C966,$F967:$F$1001,0)))","v":3.5},{"$f":"IF($H966>$C966,INDEX(BF$939:BF965,MATCH($C966,$F$939:$F965,0)),INDEX(BF967:BF$1001,MATCH($C966,$F967:$F$1001,0)))","v":0.5},{"$f":"IF($H966>$C966,INDEX(BG$939:BG965,MATCH($C966,$F$939:$F965,0)),INDEX(BG967:BG$1001,MATCH($C966,$F967:$F$1001,0)))","v":9600},{"$f":"IF($H966>$C966,INDEX(BH$939:BH965,MATCH($C966,$F$939:$F965,0)),INDEX(BH967:BH$1001,MATCH($C966,$F967:$F$1001,0)))","v":3.5},{"$f":"IF($H966>$C966,INDEX(BI$939:BI965,MATCH($C966,$F$939:$F965,0)),INDEX(BI967:BI$1001,MATCH($C966,$F967:$F$1001,0)))","v":0.5},{"$f":"IF($H966>$C966,INDEX(BJ$939:BJ965,MATCH($C966,$F$939:$F965,0)),INDEX(BJ967:BJ$1001,MATCH($C966,$F967:$F$1001,0)))","v":78993.929412788304},null,{"$f":"IF($H966>$C966,INDEX(BL$939:BL965,MATCH($C966,$F$939:$F965,0)),INDEX(BL967:BL$1001,MATCH($C966,$F967:$F$1001,0)))","v":1},null,{"$f":"IF($H966>$C966,INDEX(BN$939:BN965,MATCH($C966,$F$939:$F965,0)),INDEX(BN967:BN$1001,MATCH($C966,$F967:$F$1001,0)))","v":29942.582787133553},{"$f":"IF($H966>$C966,INDEX(BO$939:BO965,MATCH($C966,$F$939:$F965,0)),INDEX(BO967:BO$1001,MATCH($C966,$F967:$F$1001,0)))","v":142199.12029603313}]
[null,9.1999999999999993,10.199999999999999,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H967)),ABS($E$939:$E$1001-H967),0))","v":10},0,0,0,9,9,{"$f":"IF($H967>$C967,INDEX(J$939:J966,MATCH($C967,$F$939:$F966,0)),INDEX(J968:J$1001,MATCH($C967,$F968:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H967>$C967,INDEX(K$939:K966,MATCH($C967,$F$939:$F966,0)),INDEX(K968:K$1001,MATCH($C967,$F968:$F$1001,0)))","v":"Man"},{"$f":"IF($H967>$C967,INDEX(L$939:L966,MATCH($C967,$F$939:$F966,0)),INDEX(L968:L$1001,MATCH($C967,$F968:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H967>$C967,INDEX(M$939:M966,MATCH($C967,$F$939:$F966,0)),INDEX(M968:M$1001,MATCH($C967,$F968:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H967>$C967,INDEX(N$939:N966,MATCH($C967,$F$939:$F966,0)),INDEX(N968:N$1001,MATCH($C967,$F968:$F$1001,0)))","v":2011},2012,{"$f":"IF($H967>$C967,INDEX(P$939:P966,MATCH($C967,$F$939:$F966,0)),INDEX(P968:P$1001,MATCH($C967,$F968:$F$1001,0)))","v":0},{"$f":"IF($H967>$C967,INDEX(Q$939:Q966,MATCH($C967,$F$939:$F966,0)),INDEX(Q968:Q$1001,MATCH($C967,$F968:$F$1001,0)))","v":0},{"$f":"IF($H967>$C967,INDEX(R$939:R966,MATCH($C967,$F$939:$F966,0)),INDEX(R968:R$1001,MATCH($C967,$F968:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H967,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":7.5625528102655997},null,{"$f":"IF($H967>$C967,INDEX(V$939:V966,MATCH($C967,$F$939:$F966,0)),INDEX(V968:V$1001,MATCH($C967,$F968:$F$1001,0)))","v":6.2976469823135262E-2},{"$f":"IF($H967>$C967,INDEX(W$939:W966,MATCH($C967,$F$939:$F966,0)),INDEX(W968:W$1001,MATCH($C967,$F968:$F$1001,0)))","v":126896.11260640049},{"$f":"IF($H967>$C967,INDEX(X$939:X966,MATCH($C967,$F$939:$F966,0)),INDEX(X968:X$1001,MATCH($C967,$F968:$F$1001,0)))","v":1200000},{"$f":"IF($H967>$C967,INDEX(Y$939:Y966,MATCH($C967,$F$939:$F966,0)),INDEX(Y968:Y$1001,MATCH($C967,$F968:$F$1001,0)))","v":0},{"$f":"IF($H967>$C967,INDEX(Z$939:Z966,MATCH($C967,$F$939:$F966,0)),INDEX(Z968:Z$1001,MATCH($C967,$F968:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H967>$C967,INDEX(AA$939:AA966,MATCH($C967,$F$939:$F966,0)),INDEX(AA968:AA$1001,MATCH($C967,$F968:$F$1001,0)))","v":10.5},{"$f":"IF($H967>$C967,INDEX(AB$939:AB966,MATCH($C967,$F$939:$F966,0)),INDEX(AB968:AB$1001,MATCH($C967,$F968:$F$1001,0)))","v":2300},{"$f":"IF($H967>$C967,INDEX(AC$939:AC966,MATCH($C967,$F$939:$F966,0)),INDEX(AC968:AC$1001,MATCH($C967,$F968:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H967>$C967,INDEX(AH$939:AH966,MATCH($C967,$F$939:$F966,0)),INDEX(AH968:AH$1001,MATCH($C967,$F968:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H967>$C967,INDEX(AI$939:AI966,MATCH($C967,$F$939:$F966,0)),INDEX(AI968:AI$1001,MATCH($C967,$F968:$F$1001,0)))","v":1},{"$f":"IF($H967>$C967,INDEX(AJ$939:AJ966,MATCH($C967,$F$939:$F966,0)),INDEX(AJ968:AJ$1001,MATCH($C967,$F968:$F$1001,0)))","v":0},{"$f":"IF($H967>$C967,INDEX(AK$939:AK966,MATCH($C967,$F$939:$F966,0)),INDEX(AK968:AK$1001,MATCH($C967,$F968:$F$1001,0)))","v":0},{"$f":"IF($H967>$C967,INDEX(AL$939:AL966,MATCH($C967,$F$939:$F966,0)),INDEX(AL968:AL$1001,MATCH($C967,$F968:$F$1001,0)))","v":0.28306751428341514},{"$f":"IF($H967>$C967,INDEX(AM$939:AM966,MATCH($C967,$F$939:$F966,0)),INDEX(AM968:AM$1001,MATCH($C967,$F968:$F$1001,0)))","v":0.78015997603621545},{"$f":"IF($H967>$C967,INDEX(AN$939:AN966,MATCH($C967,$F$939:$F966,0)),INDEX(AN968:AN$1001,MATCH($C967,$F968:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H967>$C967,INDEX(AQ$939:AQ966,MATCH($C967,$F$939:$F966,0)),INDEX(AQ968:AQ$1001,MATCH($C967,$F968:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H967>$C967,INDEX(AR$939:AR966,MATCH($C967,$F$939:$F966,0)),INDEX(AR968:AR$1001,MATCH($C967,$F968:$F$1001,0)))","v":9318},{"$f":"IF($H967>$C967,INDEX(AS$939:AS966,MATCH($C967,$F$939:$F966,0)),INDEX(AS968:AS$1001,MATCH($C967,$F968:$F$1001,0)))","v":0},{"$f":"IF($H967>$C967,INDEX(AT$939:AT966,MATCH($C967,$F$939:$F966,0)),INDEX(AT968:AT$1001,MATCH($C967,$F968:$F$1001,0)))","v":90571.541440826273},{"$f":"IF($H967>$C967,INDEX(AU$939:AU966,MATCH($C967,$F$939:$F966,0)),INDEX(AU968:AU$1001,MATCH($C967,$F968:$F$1001,0)))","v":0.6},{"$f":"IF($H967>$C967,INDEX(AV$939:AV966,MATCH($C967,$F$939:$F966,0)),INDEX(AV968:AV$1001,MATCH($C967,$F968:$F$1001,0)))","v":119426},{"$f":"IF($H967>$C967,INDEX(AW$939:AW966,MATCH($C967,$F$939:$F966,0)),INDEX(AW968:AW$1001,MATCH($C967,$F968:$F$1001,0)))","v":3468},{"$f":"IF($H967>$C967,INDEX(AX$939:AX966,MATCH($C967,$F$939:$F966,0)),INDEX(AX968:AX$1001,MATCH($C967,$F968:$F$1001,0)))","v":0.2},{"$f":"IF($H967>$C967,INDEX(AY$939:AY966,MATCH($C967,$F$939:$F966,0)),INDEX(AY968:AY$1001,MATCH($C967,$F968:$F$1001,0)))","v":13},{"$f":"IF($H967>$C967,INDEX(AZ$939:AZ966,MATCH($C967,$F$939:$F966,0)),INDEX(AZ968:AZ$1001,MATCH($C967,$F968:$F$1001,0)))","v":200000},null,{"$f":"IF($H967>$C967,INDEX(BB$939:BB966,MATCH($C967,$F$939:$F966,0)),INDEX(BB968:BB$1001,MATCH($C967,$F968:$F$1001,0)))","v":126896.11260640049},{"$f":"IF($H967>$C967,INDEX(BC$939:BC966,MATCH($C967,$F$939:$F966,0)),INDEX(BC968:BC$1001,MATCH($C967,$F968:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H967>$C967,INDEX(BD$939:BD966,MATCH($C967,$F$939:$F966,0)),INDEX(BD968:BD$1001,MATCH($C967,$F968:$F$1001,0)))","v":2400},{"$f":"IF($H967>$C967,INDEX(BE$939:BE966,MATCH($C967,$F$939:$F966,0)),INDEX(BE968:BE$1001,MATCH($C967,$F968:$F$1001,0)))","v":3.5},{"$f":"IF($H967>$C967,INDEX(BF$939:BF966,MATCH($C967,$F$939:$F966,0)),INDEX(BF968:BF$1001,MATCH($C967,$F968:$F$1001,0)))","v":0.5},{"$f":"IF($H967>$C967,INDEX(BG$939:BG966,MATCH($C967,$F$939:$F966,0)),INDEX(BG968:BG$1001,MATCH($C967,$F968:$F$1001,0)))","v":9600},{"$f":"IF($H967>$C967,INDEX(BH$939:BH966,MATCH($C967,$F$939:$F966,0)),INDEX(BH968:BH$1001,MATCH($C967,$F968:$F$1001,0)))","v":3.5},{"$f":"IF($H967>$C967,INDEX(BI$939:BI966,MATCH($C967,$F$939:$F966,0)),INDEX(BI968:BI$1001,MATCH($C967,$F968:$F$1001,0)))","v":0.5},{"$f":"IF($H967>$C967,INDEX(BJ$939:BJ966,MATCH($C967,$F$939:$F966,0)),INDEX(BJ968:BJ$1001,MATCH($C967,$F968:$F$1001,0)))","v":90571.541440826273},null,{"$f":"IF($H967>$C967,INDEX(BL$939:BL966,MATCH($C967,$F$939:$F966,0)),INDEX(BL968:BL$1001,MATCH($C967,$F968:$F$1001,0)))","v":1},null,{"$f":"IF($H967>$C967,INDEX(BN$939:BN966,MATCH($C967,$F$939:$F966,0)),INDEX(BN968:BN$1001,MATCH($C967,$F968:$F$1001,0)))","v":35920.167167722131},{"$f":"IF($H967>$C967,INDEX(BO$939:BO966,MATCH($C967,$F$939:$F966,0)),INDEX(BO968:BO$1001,MATCH($C967,$F968:$F$1001,0)))","v":142199.12029603313}]
[null,9.3000000000000007,10.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H968)),ABS($E$939:$E$1001-H968),0))","v":10},0,0,0,9,9,{"$f":"IF($H968>$C968,INDEX(J$939:J967,MATCH($C968,$F$939:$F967,0)),INDEX(J969:J$1001,MATCH($C968,$F969:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H968>$C968,INDEX(K$939:K967,MATCH($C968,$F$939:$F967,0)),INDEX(K969:K$1001,MATCH($C968,$F969:$F$1001,0)))","v":"Scania"},{"$f":"IF($H968>$C968,INDEX(L$939:L967,MATCH($C968,$F$939:$F967,0)),INDEX(L969:L$1001,MATCH($C968,$F969:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H968>$C968,INDEX(M$939:M967,MATCH($C968,$F$939:$F967,0)),INDEX(M969:M$1001,MATCH($C968,$F969:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H968>$C968,INDEX(N$939:N967,MATCH($C968,$F$939:$F967,0)),INDEX(N969:N$1001,MATCH($C968,$F969:$F$1001,0)))","v":2011},2012,{"$f":"IF($H968>$C968,INDEX(P$939:P967,MATCH($C968,$F$939:$F967,0)),INDEX(P969:P$1001,MATCH($C968,$F969:$F$1001,0)))","v":0},{"$f":"IF($H968>$C968,INDEX(Q$939:Q967,MATCH($C968,$F$939:$F967,0)),INDEX(Q969:Q$1001,MATCH($C968,$F969:$F$1001,0)))","v":0},{"$f":"IF($H968>$C968,INDEX(R$939:R967,MATCH($C968,$F$939:$F967,0)),INDEX(R969:R$1001,MATCH($C968,$F969:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H968,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":7.5625528102655997},null,{"$f":"IF($H968>$C968,INDEX(V$939:V967,MATCH($C968,$F$939:$F967,0)),INDEX(V969:V$1001,MATCH($C968,$F969:$F$1001,0)))","v":5.7220594578221921E-2},{"$f":"IF($H968>$C968,INDEX(W$939:W967,MATCH($C968,$F$939:$F967,0)),INDEX(W969:W$1001,MATCH($C968,$F969:$F$1001,0)))","v":94951.424824444315},{"$f":"IF($H968>$C968,INDEX(X$939:X967,MATCH($C968,$F$939:$F967,0)),INDEX(X969:X$1001,MATCH($C968,$F969:$F$1001,0)))","v":1200000},{"$f":"IF($H968>$C968,INDEX(Y$939:Y967,MATCH($C968,$F$939:$F967,0)),INDEX(Y969:Y$1001,MATCH($C968,$F969:$F$1001,0)))","v":0},{"$f":"IF($H968>$C968,INDEX(Z$939:Z967,MATCH($C968,$F$939:$F967,0)),INDEX(Z969:Z$1001,MATCH($C968,$F969:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H968>$C968,INDEX(AA$939:AA967,MATCH($C968,$F$939:$F967,0)),INDEX(AA969:AA$1001,MATCH($C968,$F969:$F$1001,0)))","v":10.5},{"$f":"IF($H968>$C968,INDEX(AB$939:AB967,MATCH($C968,$F$939:$F967,0)),INDEX(AB969:AB$1001,MATCH($C968,$F969:$F$1001,0)))","v":2300},{"$f":"IF($H968>$C968,INDEX(AC$939:AC967,MATCH($C968,$F$939:$F967,0)),INDEX(AC969:AC$1001,MATCH($C968,$F969:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H968>$C968,INDEX(AH$939:AH967,MATCH($C968,$F$939:$F967,0)),INDEX(AH969:AH$1001,MATCH($C968,$F969:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H968>$C968,INDEX(AI$939:AI967,MATCH($C968,$F$939:$F967,0)),INDEX(AI969:AI$1001,MATCH($C968,$F969:$F$1001,0)))","v":1},{"$f":"IF($H968>$C968,INDEX(AJ$939:AJ967,MATCH($C968,$F$939:$F967,0)),INDEX(AJ969:AJ$1001,MATCH($C968,$F969:$F$1001,0)))","v":0},{"$f":"IF($H968>$C968,INDEX(AK$939:AK967,MATCH($C968,$F$939:$F967,0)),INDEX(AK969:AK$1001,MATCH($C968,$F969:$F$1001,0)))","v":0},{"$f":"IF($H968>$C968,INDEX(AL$939:AL967,MATCH($C968,$F$939:$F967,0)),INDEX(AL969:AL$1001,MATCH($C968,$F969:$F$1001,0)))","v":0.28306751428341514},{"$f":"IF($H968>$C968,INDEX(AM$939:AM967,MATCH($C968,$F$939:$F967,0)),INDEX(AM969:AM$1001,MATCH($C968,$F969:$F$1001,0)))","v":0.78015997603621545},{"$f":"IF($H968>$C968,INDEX(AN$939:AN967,MATCH($C968,$F$939:$F967,0)),INDEX(AN969:AN$1001,MATCH($C968,$F969:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H968>$C968,INDEX(AQ$939:AQ967,MATCH($C968,$F$939:$F967,0)),INDEX(AQ969:AQ$1001,MATCH($C968,$F969:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H968>$C968,INDEX(AR$939:AR967,MATCH($C968,$F$939:$F967,0)),INDEX(AR969:AR$1001,MATCH($C968,$F969:$F$1001,0)))","v":9318},{"$f":"IF($H968>$C968,INDEX(AS$939:AS967,MATCH($C968,$F$939:$F967,0)),INDEX(AS969:AS$1001,MATCH($C968,$F969:$F$1001,0)))","v":0},{"$f":"IF($H968>$C968,INDEX(AT$939:AT967,MATCH($C968,$F$939:$F967,0)),INDEX(AT969:AT$1001,MATCH($C968,$F969:$F$1001,0)))","v":73057.678138093994},{"$f":"IF($H968>$C968,INDEX(AU$939:AU967,MATCH($C968,$F$939:$F967,0)),INDEX(AU969:AU$1001,MATCH($C968,$F969:$F$1001,0)))","v":0.6},{"$f":"IF($H968>$C968,INDEX(AV$939:AV967,MATCH($C968,$F$939:$F967,0)),INDEX(AV969:AV$1001,MATCH($C968,$F969:$F$1001,0)))","v":119426},{"$f":"IF($H968>$C968,INDEX(AW$939:AW967,MATCH($C968,$F$939:$F967,0)),INDEX(AW969:AW$1001,MATCH($C968,$F969:$F$1001,0)))","v":3468},{"$f":"IF($H968>$C968,INDEX(AX$939:AX967,MATCH($C968,$F$939:$F967,0)),INDEX(AX969:AX$1001,MATCH($C968,$F969:$F$1001,0)))","v":0.2},{"$f":"IF($H968>$C968,INDEX(AY$939:AY967,MATCH($C968,$F$939:$F967,0)),INDEX(AY969:AY$1001,MATCH($C968,$F969:$F$1001,0)))","v":13},{"$f":"IF($H968>$C968,INDEX(AZ$939:AZ967,MATCH($C968,$F$939:$F967,0)),INDEX(AZ969:AZ$1001,MATCH($C968,$F969:$F$1001,0)))","v":200000},null,{"$f":"IF($H968>$C968,INDEX(BB$939:BB967,MATCH($C968,$F$939:$F967,0)),INDEX(BB969:BB$1001,MATCH($C968,$F969:$F$1001,0)))","v":94951.424824444315},{"$f":"IF($H968>$C968,INDEX(BC$939:BC967,MATCH($C968,$F$939:$F967,0)),INDEX(BC969:BC$1001,MATCH($C968,$F969:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H968>$C968,INDEX(BD$939:BD967,MATCH($C968,$F$939:$F967,0)),INDEX(BD969:BD$1001,MATCH($C968,$F969:$F$1001,0)))","v":2400},{"$f":"IF($H968>$C968,INDEX(BE$939:BE967,MATCH($C968,$F$939:$F967,0)),INDEX(BE969:BE$1001,MATCH($C968,$F969:$F$1001,0)))","v":3.5},{"$f":"IF($H968>$C968,INDEX(BF$939:BF967,MATCH($C968,$F$939:$F967,0)),INDEX(BF969:BF$1001,MATCH($C968,$F969:$F$1001,0)))","v":0.5},{"$f":"IF($H968>$C968,INDEX(BG$939:BG967,MATCH($C968,$F$939:$F967,0)),INDEX(BG969:BG$1001,MATCH($C968,$F969:$F$1001,0)))","v":9600},{"$f":"IF($H968>$C968,INDEX(BH$939:BH967,MATCH($C968,$F$939:$F967,0)),INDEX(BH969:BH$1001,MATCH($C968,$F969:$F$1001,0)))","v":3.5},{"$f":"IF($H968>$C968,INDEX(BI$939:BI967,MATCH($C968,$F$939:$F967,0)),INDEX(BI969:BI$1001,MATCH($C968,$F969:$F$1001,0)))","v":0.5},{"$f":"IF($H968>$C968,INDEX(BJ$939:BJ967,MATCH($C968,$F$939:$F967,0)),INDEX(BJ969:BJ$1001,MATCH($C968,$F969:$F$1001,0)))","v":73057.678138093994},null,{"$f":"IF($H968>$C968,INDEX(BL$939:BL967,MATCH($C968,$F$939:$F967,0)),INDEX(BL969:BL$1001,MATCH($C968,$F969:$F$1001,0)))","v":1},null,{"$f":"IF($H968>$C968,INDEX(BN$939:BN967,MATCH($C968,$F$939:$F967,0)),INDEX(BN969:BN$1001,MATCH($C968,$F969:$F$1001,0)))","v":26877.663802724011},{"$f":"IF($H968>$C968,INDEX(BO$939:BO967,MATCH($C968,$F$939:$F967,0)),INDEX(BO969:BO$1001,MATCH($C968,$F969:$F$1001,0)))","v":142199.12029603313}]
[null,10.1,10.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H969)),ABS($E$939:$E$1001-H969),0))","v":10},10,10.1,1,10,10,{"$f":"J983","v":"Sættevogntog"},"Volvo","Mest typiske","Mest typiske",{"$f":"N981+4","v":2011},2011,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H969,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":5.1350107212480003},null,6.3745584544210698E-2,105778.94416084142,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL969*AH969","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.28306751428341514,{"$f":"1-AL969/(X969/Z969)","v":0.78015997603621545},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ969","v":78993.929412788304},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W969","v":105778.94416084142},0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,{"$f":"PRODUCT(BB969:BC969)+PRODUCT(BD969:BF969)+PRODUCT(BG969:BI969)","v":78993.929412788304},null,{"$f":"BL983","v":1},null,{"$f":"AL969*W969","v":29942.582787133553},{"$f":"-PMT(Lånerente,AA969,X969)","v":142199.12029603313}]
[null,10.199999999999999,10.199999999999999,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H970)),ABS($E$939:$E$1001-H970),0))","v":10},10,10.199999999999999,1,10,10,{"$f":"J969","v":"Sættevogntog"},"Man","Mest typiske","Mest typiske",{"$f":"N982+4","v":2011},2011,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H970,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":5.1350107212480003},null,6.2976469823135262E-2,126896.11260640049,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL970*AH970","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.28306751428341514,{"$f":"1-AL970/(X970/Z970)","v":0.78015997603621545},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ970","v":90571.541440826273},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W970","v":126896.11260640049},0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,{"$f":"PRODUCT(BB970:BC970)+PRODUCT(BD970:BF970)+PRODUCT(BG970:BI970)","v":90571.541440826273},null,{"$f":"BL969","v":1},null,{"$f":"AL970*W970","v":35920.167167722131},{"$f":"-PMT(Lånerente,AA970,X970)","v":142199.12029603313}]
[null,10.3,10.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H971)),ABS($E$939:$E$1001-H971),0))","v":10},10,10.3,1,10,10,{"$f":"J970","v":"Sættevogntog"},"Scania","Mest typiske","Mest typiske",{"$f":"N983+4","v":2011},2011,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H971,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":5.1350107212480003},null,5.7220594578221921E-2,94951.424824444315,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL971*AH971","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.28306751428341514,{"$f":"1-AL971/(X971/Z971)","v":0.78015997603621545},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ971","v":73057.678138093994},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W971","v":94951.424824444315},0.54825589225589222,2400,3.5,0.5,9600,3.5,0.5,{"$f":"PRODUCT(BB971:BC971)+PRODUCT(BD971:BF971)+PRODUCT(BG971:BI971)","v":73057.678138093994},null,{"$f":"BL970","v":1},null,{"$f":"AL971*W971","v":26877.663802724011},{"$f":"-PMT(Lånerente,AA971,X971)","v":142199.12029603313}]
[null,11.1,10.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H972)),ABS($E$939:$E$1001-H972),0))","v":10},0,0,0,11,11,{"$f":"IF($H972>$C972,INDEX(J$939:J971,MATCH($C972,$F$939:$F971,0)),INDEX(J973:J$1001,MATCH($C972,$F973:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H972>$C972,INDEX(K$939:K971,MATCH($C972,$F$939:$F971,0)),INDEX(K973:K$1001,MATCH($C972,$F973:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H972>$C972,INDEX(L$939:L971,MATCH($C972,$F$939:$F971,0)),INDEX(L973:L$1001,MATCH($C972,$F973:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H972>$C972,INDEX(M$939:M971,MATCH($C972,$F$939:$F971,0)),INDEX(M973:M$1001,MATCH($C972,$F973:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H972>$C972,INDEX(N$939:N971,MATCH($C972,$F$939:$F971,0)),INDEX(N973:N$1001,MATCH($C972,$F973:$F$1001,0)))","v":2011},2010,{"$f":"IF($H972>$C972,INDEX(P$939:P971,MATCH($C972,$F$939:$F971,0)),INDEX(P973:P$1001,MATCH($C972,$F973:$F$1001,0)))","v":0},{"$f":"IF($H972>$C972,INDEX(Q$939:Q971,MATCH($C972,$F$939:$F971,0)),INDEX(Q973:Q$1001,MATCH($C972,$F973:$F$1001,0)))","v":0},{"$f":"IF($H972>$C972,INDEX(R$939:R971,MATCH($C972,$F$939:$F971,0)),INDEX(R973:R$1001,MATCH($C972,$F973:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H972,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":2.4021998154251998},null,{"$f":"IF($H972>$C972,INDEX(V$939:V971,MATCH($C972,$F$939:$F971,0)),INDEX(V973:V$1001,MATCH($C972,$F973:$F$1001,0)))","v":6.3745584544210698E-2},{"$f":"IF($H972>$C972,INDEX(W$939:W971,MATCH($C972,$F$939:$F971,0)),INDEX(W973:W$1001,MATCH($C972,$F973:$F$1001,0)))","v":105778.94416084142},{"$f":"IF($H972>$C972,INDEX(X$939:X971,MATCH($C972,$F$939:$F971,0)),INDEX(X973:X$1001,MATCH($C972,$F973:$F$1001,0)))","v":1200000},{"$f":"IF($H972>$C972,INDEX(Y$939:Y971,MATCH($C972,$F$939:$F971,0)),INDEX(Y973:Y$1001,MATCH($C972,$F973:$F$1001,0)))","v":0},{"$f":"IF($H972>$C972,INDEX(Z$939:Z971,MATCH($C972,$F$939:$F971,0)),INDEX(Z973:Z$1001,MATCH($C972,$F973:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H972>$C972,INDEX(AA$939:AA971,MATCH($C972,$F$939:$F971,0)),INDEX(AA973:AA$1001,MATCH($C972,$F973:$F$1001,0)))","v":10.5},{"$f":"IF($H972>$C972,INDEX(AB$939:AB971,MATCH($C972,$F$939:$F971,0)),INDEX(AB973:AB$1001,MATCH($C972,$F973:$F$1001,0)))","v":2300},{"$f":"IF($H972>$C972,INDEX(AC$939:AC971,MATCH($C972,$F$939:$F971,0)),INDEX(AC973:AC$1001,MATCH($C972,$F973:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H972>$C972,INDEX(AH$939:AH971,MATCH($C972,$F$939:$F971,0)),INDEX(AH973:AH$1001,MATCH($C972,$F973:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H972>$C972,INDEX(AI$939:AI971,MATCH($C972,$F$939:$F971,0)),INDEX(AI973:AI$1001,MATCH($C972,$F973:$F$1001,0)))","v":1},{"$f":"IF($H972>$C972,INDEX(AJ$939:AJ971,MATCH($C972,$F$939:$F971,0)),INDEX(AJ973:AJ$1001,MATCH($C972,$F973:$F$1001,0)))","v":0},{"$f":"IF($H972>$C972,INDEX(AK$939:AK971,MATCH($C972,$F$939:$F971,0)),INDEX(AK973:AK$1001,MATCH($C972,$F973:$F$1001,0)))","v":0},{"$f":"IF($H972>$C972,INDEX(AL$939:AL971,MATCH($C972,$F$939:$F971,0)),INDEX(AL973:AL$1001,MATCH($C972,$F973:$F$1001,0)))","v":0.28306751428341514},{"$f":"IF($H972>$C972,INDEX(AM$939:AM971,MATCH($C972,$F$939:$F971,0)),INDEX(AM973:AM$1001,MATCH($C972,$F973:$F$1001,0)))","v":0.78015997603621545},{"$f":"IF($H972>$C972,INDEX(AN$939:AN971,MATCH($C972,$F$939:$F971,0)),INDEX(AN973:AN$1001,MATCH($C972,$F973:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H972>$C972,INDEX(AQ$939:AQ971,MATCH($C972,$F$939:$F971,0)),INDEX(AQ973:AQ$1001,MATCH($C972,$F973:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H972>$C972,INDEX(AR$939:AR971,MATCH($C972,$F$939:$F971,0)),INDEX(AR973:AR$1001,MATCH($C972,$F973:$F$1001,0)))","v":9318},{"$f":"IF($H972>$C972,INDEX(AS$939:AS971,MATCH($C972,$F$939:$F971,0)),INDEX(AS973:AS$1001,MATCH($C972,$F973:$F$1001,0)))","v":0},{"$f":"IF($H972>$C972,INDEX(AT$939:AT971,MATCH($C972,$F$939:$F971,0)),INDEX(AT973:AT$1001,MATCH($C972,$F973:$F$1001,0)))","v":78993.929412788304},{"$f":"IF($H972>$C972,INDEX(AU$939:AU971,MATCH($C972,$F$939:$F971,0)),INDEX(AU973:AU$1001,MATCH($C972,$F973:$F$1001,0)))","v":0.6},{"$f":"IF($H972>$C972,INDEX(AV$939:AV971,MATCH($C972,$F$939:$F971,0)),INDEX(AV973:AV$1001,MATCH($C972,$F973:$F$1001,0)))","v":119426},{"$f":"IF($H972>$C972,INDEX(AW$939:AW971,MATCH($C972,$F$939:$F971,0)),INDEX(AW973:AW$1001,MATCH($C972,$F973:$F$1001,0)))","v":3468},{"$f":"IF($H972>$C972,INDEX(AX$939:AX971,MATCH($C972,$F$939:$F971,0)),INDEX(AX973:AX$1001,MATCH($C972,$F973:$F$1001,0)))","v":0.2},{"$f":"IF($H972>$C972,INDEX(AY$939:AY971,MATCH($C972,$F$939:$F971,0)),INDEX(AY973:AY$1001,MATCH($C972,$F973:$F$1001,0)))","v":13},{"$f":"IF($H972>$C972,INDEX(AZ$939:AZ971,MATCH($C972,$F$939:$F971,0)),INDEX(AZ973:AZ$1001,MATCH($C972,$F973:$F$1001,0)))","v":200000},null,{"$f":"IF($H972>$C972,INDEX(BB$939:BB971,MATCH($C972,$F$939:$F971,0)),INDEX(BB973:BB$1001,MATCH($C972,$F973:$F$1001,0)))","v":105778.94416084142},{"$f":"IF($H972>$C972,INDEX(BC$939:BC971,MATCH($C972,$F$939:$F971,0)),INDEX(BC973:BC$1001,MATCH($C972,$F973:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H972>$C972,INDEX(BD$939:BD971,MATCH($C972,$F$939:$F971,0)),INDEX(BD973:BD$1001,MATCH($C972,$F973:$F$1001,0)))","v":2400},{"$f":"IF($H972>$C972,INDEX(BE$939:BE971,MATCH($C972,$F$939:$F971,0)),INDEX(BE973:BE$1001,MATCH($C972,$F973:$F$1001,0)))","v":3.5},{"$f":"IF($H972>$C972,INDEX(BF$939:BF971,MATCH($C972,$F$939:$F971,0)),INDEX(BF973:BF$1001,MATCH($C972,$F973:$F$1001,0)))","v":0.5},{"$f":"IF($H972>$C972,INDEX(BG$939:BG971,MATCH($C972,$F$939:$F971,0)),INDEX(BG973:BG$1001,MATCH($C972,$F973:$F$1001,0)))","v":9600},{"$f":"IF($H972>$C972,INDEX(BH$939:BH971,MATCH($C972,$F$939:$F971,0)),INDEX(BH973:BH$1001,MATCH($C972,$F973:$F$1001,0)))","v":3.5},{"$f":"IF($H972>$C972,INDEX(BI$939:BI971,MATCH($C972,$F$939:$F971,0)),INDEX(BI973:BI$1001,MATCH($C972,$F973:$F$1001,0)))","v":0.5},{"$f":"IF($H972>$C972,INDEX(BJ$939:BJ971,MATCH($C972,$F$939:$F971,0)),INDEX(BJ973:BJ$1001,MATCH($C972,$F973:$F$1001,0)))","v":78993.929412788304},null,{"$f":"IF($H972>$C972,INDEX(BL$939:BL971,MATCH($C972,$F$939:$F971,0)),INDEX(BL973:BL$1001,MATCH($C972,$F973:$F$1001,0)))","v":1},null,{"$f":"IF($H972>$C972,INDEX(BN$939:BN971,MATCH($C972,$F$939:$F971,0)),INDEX(BN973:BN$1001,MATCH($C972,$F973:$F$1001,0)))","v":29942.582787133553},{"$f":"IF($H972>$C972,INDEX(BO$939:BO971,MATCH($C972,$F$939:$F971,0)),INDEX(BO973:BO$1001,MATCH($C972,$F973:$F$1001,0)))","v":142199.12029603313}]
[null,11.2,{"$f":"IF(COUNTIF(H970:H973,H973)=1,D973+0.1,IF(COUNTIF(H970:H973,H973)=2,D973+0.2,IF(COUNTIF(H970:H973,H973)=3,D973+0.3,0)))","v":10.199999999999999},{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H973)),ABS($E$939:$E$1001-H973),0))","v":10},0,0,0,11,11,{"$f":"IF($H973>$C973,INDEX(J$939:J972,MATCH($C973,$F$939:$F972,0)),INDEX(J974:J$1001,MATCH($C973,$F974:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H973>$C973,INDEX(K$939:K972,MATCH($C973,$F$939:$F972,0)),INDEX(K974:K$1001,MATCH($C973,$F974:$F$1001,0)))","v":"Man"},{"$f":"IF($H973>$C973,INDEX(L$939:L972,MATCH($C973,$F$939:$F972,0)),INDEX(L974:L$1001,MATCH($C973,$F974:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H973>$C973,INDEX(M$939:M972,MATCH($C973,$F$939:$F972,0)),INDEX(M974:M$1001,MATCH($C973,$F974:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H973>$C973,INDEX(N$939:N972,MATCH($C973,$F$939:$F972,0)),INDEX(N974:N$1001,MATCH($C973,$F974:$F$1001,0)))","v":2011},2010,{"$f":"IF($H973>$C973,INDEX(P$939:P972,MATCH($C973,$F$939:$F972,0)),INDEX(P974:P$1001,MATCH($C973,$F974:$F$1001,0)))","v":0},{"$f":"IF($H973>$C973,INDEX(Q$939:Q972,MATCH($C973,$F$939:$F972,0)),INDEX(Q974:Q$1001,MATCH($C973,$F974:$F$1001,0)))","v":0},{"$f":"IF($H973>$C973,INDEX(R$939:R972,MATCH($C973,$F$939:$F972,0)),INDEX(R974:R$1001,MATCH($C973,$F974:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H973,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":2.4021998154251998},null,{"$f":"IF($H973>$C973,INDEX(V$939:V972,MATCH($C973,$F$939:$F972,0)),INDEX(V974:V$1001,MATCH($C973,$F974:$F$1001,0)))","v":6.2976469823135262E-2},{"$f":"IF($H973>$C973,INDEX(W$939:W972,MATCH($C973,$F$939:$F972,0)),INDEX(W974:W$1001,MATCH($C973,$F974:$F$1001,0)))","v":126896.11260640049},{"$f":"IF($H973>$C973,INDEX(X$939:X972,MATCH($C973,$F$939:$F972,0)),INDEX(X974:X$1001,MATCH($C973,$F974:$F$1001,0)))","v":1200000},{"$f":"IF($H973>$C973,INDEX(Y$939:Y972,MATCH($C973,$F$939:$F972,0)),INDEX(Y974:Y$1001,MATCH($C973,$F974:$F$1001,0)))","v":0},{"$f":"IF($H973>$C973,INDEX(Z$939:Z972,MATCH($C973,$F$939:$F972,0)),INDEX(Z974:Z$1001,MATCH($C973,$F974:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H973>$C973,INDEX(AA$939:AA972,MATCH($C973,$F$939:$F972,0)),INDEX(AA974:AA$1001,MATCH($C973,$F974:$F$1001,0)))","v":10.5},{"$f":"IF($H973>$C973,INDEX(AB$939:AB972,MATCH($C973,$F$939:$F972,0)),INDEX(AB974:AB$1001,MATCH($C973,$F974:$F$1001,0)))","v":2300},{"$f":"IF($H973>$C973,INDEX(AC$939:AC972,MATCH($C973,$F$939:$F972,0)),INDEX(AC974:AC$1001,MATCH($C973,$F974:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H973>$C973,INDEX(AH$939:AH972,MATCH($C973,$F$939:$F972,0)),INDEX(AH974:AH$1001,MATCH($C973,$F974:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H973>$C973,INDEX(AI$939:AI972,MATCH($C973,$F$939:$F972,0)),INDEX(AI974:AI$1001,MATCH($C973,$F974:$F$1001,0)))","v":1},{"$f":"IF($H973>$C973,INDEX(AJ$939:AJ972,MATCH($C973,$F$939:$F972,0)),INDEX(AJ974:AJ$1001,MATCH($C973,$F974:$F$1001,0)))","v":0},{"$f":"IF($H973>$C973,INDEX(AK$939:AK972,MATCH($C973,$F$939:$F972,0)),INDEX(AK974:AK$1001,MATCH($C973,$F974:$F$1001,0)))","v":0},{"$f":"IF($H973>$C973,INDEX(AL$939:AL972,MATCH($C973,$F$939:$F972,0)),INDEX(AL974:AL$1001,MATCH($C973,$F974:$F$1001,0)))","v":0.28306751428341514},{"$f":"IF($H973>$C973,INDEX(AM$939:AM972,MATCH($C973,$F$939:$F972,0)),INDEX(AM974:AM$1001,MATCH($C973,$F974:$F$1001,0)))","v":0.78015997603621545},{"$f":"IF($H973>$C973,INDEX(AN$939:AN972,MATCH($C973,$F$939:$F972,0)),INDEX(AN974:AN$1001,MATCH($C973,$F974:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H973>$C973,INDEX(AQ$939:AQ972,MATCH($C973,$F$939:$F972,0)),INDEX(AQ974:AQ$1001,MATCH($C973,$F974:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H973>$C973,INDEX(AR$939:AR972,MATCH($C973,$F$939:$F972,0)),INDEX(AR974:AR$1001,MATCH($C973,$F974:$F$1001,0)))","v":9318},{"$f":"IF($H973>$C973,INDEX(AS$939:AS972,MATCH($C973,$F$939:$F972,0)),INDEX(AS974:AS$1001,MATCH($C973,$F974:$F$1001,0)))","v":0},{"$f":"IF($H973>$C973,INDEX(AT$939:AT972,MATCH($C973,$F$939:$F972,0)),INDEX(AT974:AT$1001,MATCH($C973,$F974:$F$1001,0)))","v":90571.541440826273},{"$f":"IF($H973>$C973,INDEX(AU$939:AU972,MATCH($C973,$F$939:$F972,0)),INDEX(AU974:AU$1001,MATCH($C973,$F974:$F$1001,0)))","v":0.6},{"$f":"IF($H973>$C973,INDEX(AV$939:AV972,MATCH($C973,$F$939:$F972,0)),INDEX(AV974:AV$1001,MATCH($C973,$F974:$F$1001,0)))","v":119426},{"$f":"IF($H973>$C973,INDEX(AW$939:AW972,MATCH($C973,$F$939:$F972,0)),INDEX(AW974:AW$1001,MATCH($C973,$F974:$F$1001,0)))","v":3468},{"$f":"IF($H973>$C973,INDEX(AX$939:AX972,MATCH($C973,$F$939:$F972,0)),INDEX(AX974:AX$1001,MATCH($C973,$F974:$F$1001,0)))","v":0.2},{"$f":"IF($H973>$C973,INDEX(AY$939:AY972,MATCH($C973,$F$939:$F972,0)),INDEX(AY974:AY$1001,MATCH($C973,$F974:$F$1001,0)))","v":13},{"$f":"IF($H973>$C973,INDEX(AZ$939:AZ972,MATCH($C973,$F$939:$F972,0)),INDEX(AZ974:AZ$1001,MATCH($C973,$F974:$F$1001,0)))","v":200000},null,{"$f":"IF($H973>$C973,INDEX(BB$939:BB972,MATCH($C973,$F$939:$F972,0)),INDEX(BB974:BB$1001,MATCH($C973,$F974:$F$1001,0)))","v":126896.11260640049},{"$f":"IF($H973>$C973,INDEX(BC$939:BC972,MATCH($C973,$F$939:$F972,0)),INDEX(BC974:BC$1001,MATCH($C973,$F974:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H973>$C973,INDEX(BD$939:BD972,MATCH($C973,$F$939:$F972,0)),INDEX(BD974:BD$1001,MATCH($C973,$F974:$F$1001,0)))","v":2400},{"$f":"IF($H973>$C973,INDEX(BE$939:BE972,MATCH($C973,$F$939:$F972,0)),INDEX(BE974:BE$1001,MATCH($C973,$F974:$F$1001,0)))","v":3.5},{"$f":"IF($H973>$C973,INDEX(BF$939:BF972,MATCH($C973,$F$939:$F972,0)),INDEX(BF974:BF$1001,MATCH($C973,$F974:$F$1001,0)))","v":0.5},{"$f":"IF($H973>$C973,INDEX(BG$939:BG972,MATCH($C973,$F$939:$F972,0)),INDEX(BG974:BG$1001,MATCH($C973,$F974:$F$1001,0)))","v":9600},{"$f":"IF($H973>$C973,INDEX(BH$939:BH972,MATCH($C973,$F$939:$F972,0)),INDEX(BH974:BH$1001,MATCH($C973,$F974:$F$1001,0)))","v":3.5},{"$f":"IF($H973>$C973,INDEX(BI$939:BI972,MATCH($C973,$F$939:$F972,0)),INDEX(BI974:BI$1001,MATCH($C973,$F974:$F$1001,0)))","v":0.5},{"$f":"IF($H973>$C973,INDEX(BJ$939:BJ972,MATCH($C973,$F$939:$F972,0)),INDEX(BJ974:BJ$1001,MATCH($C973,$F974:$F$1001,0)))","v":90571.541440826273},null,{"$f":"IF($H973>$C973,INDEX(BL$939:BL972,MATCH($C973,$F$939:$F972,0)),INDEX(BL974:BL$1001,MATCH($C973,$F974:$F$1001,0)))","v":1},null,{"$f":"IF($H973>$C973,INDEX(BN$939:BN972,MATCH($C973,$F$939:$F972,0)),INDEX(BN974:BN$1001,MATCH($C973,$F974:$F$1001,0)))","v":35920.167167722131},{"$f":"IF($H973>$C973,INDEX(BO$939:BO972,MATCH($C973,$F$939:$F972,0)),INDEX(BO974:BO$1001,MATCH($C973,$F974:$F$1001,0)))","v":142199.12029603313}]
[null,11.3,10.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H974)),ABS($E$939:$E$1001-H974),0))","v":10},0,0,0,11,11,{"$f":"IF($H974>$C974,INDEX(J$939:J973,MATCH($C974,$F$939:$F973,0)),INDEX(J975:J$1001,MATCH($C974,$F975:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H974>$C974,INDEX(K$939:K973,MATCH($C974,$F$939:$F973,0)),INDEX(K975:K$1001,MATCH($C974,$F975:$F$1001,0)))","v":"Scania"},{"$f":"IF($H974>$C974,INDEX(L$939:L973,MATCH($C974,$F$939:$F973,0)),INDEX(L975:L$1001,MATCH($C974,$F975:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H974>$C974,INDEX(M$939:M973,MATCH($C974,$F$939:$F973,0)),INDEX(M975:M$1001,MATCH($C974,$F975:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H974>$C974,INDEX(N$939:N973,MATCH($C974,$F$939:$F973,0)),INDEX(N975:N$1001,MATCH($C974,$F975:$F$1001,0)))","v":2011},{"$f":"O971-1","v":2010},{"$f":"IF($H974>$C974,INDEX(P$939:P973,MATCH($C974,$F$939:$F973,0)),INDEX(P975:P$1001,MATCH($C974,$F975:$F$1001,0)))","v":0},{"$f":"IF($H974>$C974,INDEX(Q$939:Q973,MATCH($C974,$F$939:$F973,0)),INDEX(Q975:Q$1001,MATCH($C974,$F975:$F$1001,0)))","v":0},{"$f":"IF($H974>$C974,INDEX(R$939:R973,MATCH($C974,$F$939:$F973,0)),INDEX(R975:R$1001,MATCH($C974,$F975:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H974,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":2.4021998154251998},null,{"$f":"IF($H974>$C974,INDEX(V$939:V973,MATCH($C974,$F$939:$F973,0)),INDEX(V975:V$1001,MATCH($C974,$F975:$F$1001,0)))","v":5.7220594578221921E-2},{"$f":"IF($H974>$C974,INDEX(W$939:W973,MATCH($C974,$F$939:$F973,0)),INDEX(W975:W$1001,MATCH($C974,$F975:$F$1001,0)))","v":94951.424824444315},{"$f":"IF($H974>$C974,INDEX(X$939:X973,MATCH($C974,$F$939:$F973,0)),INDEX(X975:X$1001,MATCH($C974,$F975:$F$1001,0)))","v":1200000},{"$f":"IF($H974>$C974,INDEX(Y$939:Y973,MATCH($C974,$F$939:$F973,0)),INDEX(Y975:Y$1001,MATCH($C974,$F975:$F$1001,0)))","v":0},{"$f":"IF($H974>$C974,INDEX(Z$939:Z973,MATCH($C974,$F$939:$F973,0)),INDEX(Z975:Z$1001,MATCH($C974,$F975:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H974>$C974,INDEX(AA$939:AA973,MATCH($C974,$F$939:$F973,0)),INDEX(AA975:AA$1001,MATCH($C974,$F975:$F$1001,0)))","v":10.5},{"$f":"IF($H974>$C974,INDEX(AB$939:AB973,MATCH($C974,$F$939:$F973,0)),INDEX(AB975:AB$1001,MATCH($C974,$F975:$F$1001,0)))","v":2300},{"$f":"IF($H974>$C974,INDEX(AC$939:AC973,MATCH($C974,$F$939:$F973,0)),INDEX(AC975:AC$1001,MATCH($C974,$F975:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H974>$C974,INDEX(AH$939:AH973,MATCH($C974,$F$939:$F973,0)),INDEX(AH975:AH$1001,MATCH($C974,$F975:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H974>$C974,INDEX(AI$939:AI973,MATCH($C974,$F$939:$F973,0)),INDEX(AI975:AI$1001,MATCH($C974,$F975:$F$1001,0)))","v":1},{"$f":"IF($H974>$C974,INDEX(AJ$939:AJ973,MATCH($C974,$F$939:$F973,0)),INDEX(AJ975:AJ$1001,MATCH($C974,$F975:$F$1001,0)))","v":0},{"$f":"IF($H974>$C974,INDEX(AK$939:AK973,MATCH($C974,$F$939:$F973,0)),INDEX(AK975:AK$1001,MATCH($C974,$F975:$F$1001,0)))","v":0},{"$f":"IF($H974>$C974,INDEX(AL$939:AL973,MATCH($C974,$F$939:$F973,0)),INDEX(AL975:AL$1001,MATCH($C974,$F975:$F$1001,0)))","v":0.28306751428341514},{"$f":"IF($H974>$C974,INDEX(AM$939:AM973,MATCH($C974,$F$939:$F973,0)),INDEX(AM975:AM$1001,MATCH($C974,$F975:$F$1001,0)))","v":0.78015997603621545},{"$f":"IF($H974>$C974,INDEX(AN$939:AN973,MATCH($C974,$F$939:$F973,0)),INDEX(AN975:AN$1001,MATCH($C974,$F975:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H974>$C974,INDEX(AQ$939:AQ973,MATCH($C974,$F$939:$F973,0)),INDEX(AQ975:AQ$1001,MATCH($C974,$F975:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H974>$C974,INDEX(AR$939:AR973,MATCH($C974,$F$939:$F973,0)),INDEX(AR975:AR$1001,MATCH($C974,$F975:$F$1001,0)))","v":9318},{"$f":"IF($H974>$C974,INDEX(AS$939:AS973,MATCH($C974,$F$939:$F973,0)),INDEX(AS975:AS$1001,MATCH($C974,$F975:$F$1001,0)))","v":0},{"$f":"IF($H974>$C974,INDEX(AT$939:AT973,MATCH($C974,$F$939:$F973,0)),INDEX(AT975:AT$1001,MATCH($C974,$F975:$F$1001,0)))","v":73057.678138093994},{"$f":"IF($H974>$C974,INDEX(AU$939:AU973,MATCH($C974,$F$939:$F973,0)),INDEX(AU975:AU$1001,MATCH($C974,$F975:$F$1001,0)))","v":0.6},{"$f":"IF($H974>$C974,INDEX(AV$939:AV973,MATCH($C974,$F$939:$F973,0)),INDEX(AV975:AV$1001,MATCH($C974,$F975:$F$1001,0)))","v":119426},{"$f":"IF($H974>$C974,INDEX(AW$939:AW973,MATCH($C974,$F$939:$F973,0)),INDEX(AW975:AW$1001,MATCH($C974,$F975:$F$1001,0)))","v":3468},{"$f":"IF($H974>$C974,INDEX(AX$939:AX973,MATCH($C974,$F$939:$F973,0)),INDEX(AX975:AX$1001,MATCH($C974,$F975:$F$1001,0)))","v":0.2},{"$f":"IF($H974>$C974,INDEX(AY$939:AY973,MATCH($C974,$F$939:$F973,0)),INDEX(AY975:AY$1001,MATCH($C974,$F975:$F$1001,0)))","v":13},{"$f":"IF($H974>$C974,INDEX(AZ$939:AZ973,MATCH($C974,$F$939:$F973,0)),INDEX(AZ975:AZ$1001,MATCH($C974,$F975:$F$1001,0)))","v":200000},null,{"$f":"IF($H974>$C974,INDEX(BB$939:BB973,MATCH($C974,$F$939:$F973,0)),INDEX(BB975:BB$1001,MATCH($C974,$F975:$F$1001,0)))","v":94951.424824444315},{"$f":"IF($H974>$C974,INDEX(BC$939:BC973,MATCH($C974,$F$939:$F973,0)),INDEX(BC975:BC$1001,MATCH($C974,$F975:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H974>$C974,INDEX(BD$939:BD973,MATCH($C974,$F$939:$F973,0)),INDEX(BD975:BD$1001,MATCH($C974,$F975:$F$1001,0)))","v":2400},{"$f":"IF($H974>$C974,INDEX(BE$939:BE973,MATCH($C974,$F$939:$F973,0)),INDEX(BE975:BE$1001,MATCH($C974,$F975:$F$1001,0)))","v":3.5},{"$f":"IF($H974>$C974,INDEX(BF$939:BF973,MATCH($C974,$F$939:$F973,0)),INDEX(BF975:BF$1001,MATCH($C974,$F975:$F$1001,0)))","v":0.5},{"$f":"IF($H974>$C974,INDEX(BG$939:BG973,MATCH($C974,$F$939:$F973,0)),INDEX(BG975:BG$1001,MATCH($C974,$F975:$F$1001,0)))","v":9600},{"$f":"IF($H974>$C974,INDEX(BH$939:BH973,MATCH($C974,$F$939:$F973,0)),INDEX(BH975:BH$1001,MATCH($C974,$F975:$F$1001,0)))","v":3.5},{"$f":"IF($H974>$C974,INDEX(BI$939:BI973,MATCH($C974,$F$939:$F973,0)),INDEX(BI975:BI$1001,MATCH($C974,$F975:$F$1001,0)))","v":0.5},{"$f":"IF($H974>$C974,INDEX(BJ$939:BJ973,MATCH($C974,$F$939:$F973,0)),INDEX(BJ975:BJ$1001,MATCH($C974,$F975:$F$1001,0)))","v":73057.678138093994},null,{"$f":"IF($H974>$C974,INDEX(BL$939:BL973,MATCH($C974,$F$939:$F973,0)),INDEX(BL975:BL$1001,MATCH($C974,$F975:$F$1001,0)))","v":1},null,{"$f":"IF($H974>$C974,INDEX(BN$939:BN973,MATCH($C974,$F$939:$F973,0)),INDEX(BN975:BN$1001,MATCH($C974,$F975:$F$1001,0)))","v":26877.663802724011},{"$f":"IF($H974>$C974,INDEX(BO$939:BO973,MATCH($C974,$F$939:$F973,0)),INDEX(BO975:BO$1001,MATCH($C974,$F975:$F$1001,0)))","v":142199.12029603313}]
[null,12.1,10.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H975)),ABS($E$939:$E$1001-H975),0))","v":10},0,0,0,12,12,{"$f":"IF($H975>$C975,INDEX(J$939:J974,MATCH($C975,$F$939:$F974,0)),INDEX(J976:J$1001,MATCH($C975,$F976:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H975>$C975,INDEX(K$939:K974,MATCH($C975,$F$939:$F974,0)),INDEX(K976:K$1001,MATCH($C975,$F976:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H975>$C975,INDEX(L$939:L974,MATCH($C975,$F$939:$F974,0)),INDEX(L976:L$1001,MATCH($C975,$F976:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H975>$C975,INDEX(M$939:M974,MATCH($C975,$F$939:$F974,0)),INDEX(M976:M$1001,MATCH($C975,$F976:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H975>$C975,INDEX(N$939:N974,MATCH($C975,$F$939:$F974,0)),INDEX(N976:N$1001,MATCH($C975,$F976:$F$1001,0)))","v":2011},2009,{"$f":"IF($H975>$C975,INDEX(P$939:P974,MATCH($C975,$F$939:$F974,0)),INDEX(P976:P$1001,MATCH($C975,$F976:$F$1001,0)))","v":0},{"$f":"IF($H975>$C975,INDEX(Q$939:Q974,MATCH($C975,$F$939:$F974,0)),INDEX(Q976:Q$1001,MATCH($C975,$F976:$F$1001,0)))","v":0},{"$f":"IF($H975>$C975,INDEX(R$939:R974,MATCH($C975,$F$939:$F974,0)),INDEX(R976:R$1001,MATCH($C975,$F976:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H975,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":2.3658416657159997},null,{"$f":"IF($H975>$C975,INDEX(V$939:V974,MATCH($C975,$F$939:$F974,0)),INDEX(V976:V$1001,MATCH($C975,$F976:$F$1001,0)))","v":6.3745584544210698E-2},{"$f":"IF($H975>$C975,INDEX(W$939:W974,MATCH($C975,$F$939:$F974,0)),INDEX(W976:W$1001,MATCH($C975,$F976:$F$1001,0)))","v":105778.94416084142},{"$f":"IF($H975>$C975,INDEX(X$939:X974,MATCH($C975,$F$939:$F974,0)),INDEX(X976:X$1001,MATCH($C975,$F976:$F$1001,0)))","v":1200000},{"$f":"IF($H975>$C975,INDEX(Y$939:Y974,MATCH($C975,$F$939:$F974,0)),INDEX(Y976:Y$1001,MATCH($C975,$F976:$F$1001,0)))","v":0},{"$f":"IF($H975>$C975,INDEX(Z$939:Z974,MATCH($C975,$F$939:$F974,0)),INDEX(Z976:Z$1001,MATCH($C975,$F976:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H975>$C975,INDEX(AA$939:AA974,MATCH($C975,$F$939:$F974,0)),INDEX(AA976:AA$1001,MATCH($C975,$F976:$F$1001,0)))","v":10.5},{"$f":"IF($H975>$C975,INDEX(AB$939:AB974,MATCH($C975,$F$939:$F974,0)),INDEX(AB976:AB$1001,MATCH($C975,$F976:$F$1001,0)))","v":2300},{"$f":"IF($H975>$C975,INDEX(AC$939:AC974,MATCH($C975,$F$939:$F974,0)),INDEX(AC976:AC$1001,MATCH($C975,$F976:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H975>$C975,INDEX(AH$939:AH974,MATCH($C975,$F$939:$F974,0)),INDEX(AH976:AH$1001,MATCH($C975,$F976:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H975>$C975,INDEX(AI$939:AI974,MATCH($C975,$F$939:$F974,0)),INDEX(AI976:AI$1001,MATCH($C975,$F976:$F$1001,0)))","v":1},{"$f":"IF($H975>$C975,INDEX(AJ$939:AJ974,MATCH($C975,$F$939:$F974,0)),INDEX(AJ976:AJ$1001,MATCH($C975,$F976:$F$1001,0)))","v":0},{"$f":"IF($H975>$C975,INDEX(AK$939:AK974,MATCH($C975,$F$939:$F974,0)),INDEX(AK976:AK$1001,MATCH($C975,$F976:$F$1001,0)))","v":0},{"$f":"IF($H975>$C975,INDEX(AL$939:AL974,MATCH($C975,$F$939:$F974,0)),INDEX(AL976:AL$1001,MATCH($C975,$F976:$F$1001,0)))","v":0.28306751428341514},{"$f":"IF($H975>$C975,INDEX(AM$939:AM974,MATCH($C975,$F$939:$F974,0)),INDEX(AM976:AM$1001,MATCH($C975,$F976:$F$1001,0)))","v":0.78015997603621545},{"$f":"IF($H975>$C975,INDEX(AN$939:AN974,MATCH($C975,$F$939:$F974,0)),INDEX(AN976:AN$1001,MATCH($C975,$F976:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H975>$C975,INDEX(AQ$939:AQ974,MATCH($C975,$F$939:$F974,0)),INDEX(AQ976:AQ$1001,MATCH($C975,$F976:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H975>$C975,INDEX(AR$939:AR974,MATCH($C975,$F$939:$F974,0)),INDEX(AR976:AR$1001,MATCH($C975,$F976:$F$1001,0)))","v":9318},{"$f":"IF($H975>$C975,INDEX(AS$939:AS974,MATCH($C975,$F$939:$F974,0)),INDEX(AS976:AS$1001,MATCH($C975,$F976:$F$1001,0)))","v":0},{"$f":"IF($H975>$C975,INDEX(AT$939:AT974,MATCH($C975,$F$939:$F974,0)),INDEX(AT976:AT$1001,MATCH($C975,$F976:$F$1001,0)))","v":78993.929412788304},{"$f":"IF($H975>$C975,INDEX(AU$939:AU974,MATCH($C975,$F$939:$F974,0)),INDEX(AU976:AU$1001,MATCH($C975,$F976:$F$1001,0)))","v":0.6},{"$f":"IF($H975>$C975,INDEX(AV$939:AV974,MATCH($C975,$F$939:$F974,0)),INDEX(AV976:AV$1001,MATCH($C975,$F976:$F$1001,0)))","v":119426},{"$f":"IF($H975>$C975,INDEX(AW$939:AW974,MATCH($C975,$F$939:$F974,0)),INDEX(AW976:AW$1001,MATCH($C975,$F976:$F$1001,0)))","v":3468},{"$f":"IF($H975>$C975,INDEX(AX$939:AX974,MATCH($C975,$F$939:$F974,0)),INDEX(AX976:AX$1001,MATCH($C975,$F976:$F$1001,0)))","v":0.2},{"$f":"IF($H975>$C975,INDEX(AY$939:AY974,MATCH($C975,$F$939:$F974,0)),INDEX(AY976:AY$1001,MATCH($C975,$F976:$F$1001,0)))","v":13},{"$f":"IF($H975>$C975,INDEX(AZ$939:AZ974,MATCH($C975,$F$939:$F974,0)),INDEX(AZ976:AZ$1001,MATCH($C975,$F976:$F$1001,0)))","v":200000},null,{"$f":"IF($H975>$C975,INDEX(BB$939:BB974,MATCH($C975,$F$939:$F974,0)),INDEX(BB976:BB$1001,MATCH($C975,$F976:$F$1001,0)))","v":105778.94416084142},{"$f":"IF($H975>$C975,INDEX(BC$939:BC974,MATCH($C975,$F$939:$F974,0)),INDEX(BC976:BC$1001,MATCH($C975,$F976:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H975>$C975,INDEX(BD$939:BD974,MATCH($C975,$F$939:$F974,0)),INDEX(BD976:BD$1001,MATCH($C975,$F976:$F$1001,0)))","v":2400},{"$f":"IF($H975>$C975,INDEX(BE$939:BE974,MATCH($C975,$F$939:$F974,0)),INDEX(BE976:BE$1001,MATCH($C975,$F976:$F$1001,0)))","v":3.5},{"$f":"IF($H975>$C975,INDEX(BF$939:BF974,MATCH($C975,$F$939:$F974,0)),INDEX(BF976:BF$1001,MATCH($C975,$F976:$F$1001,0)))","v":0.5},{"$f":"IF($H975>$C975,INDEX(BG$939:BG974,MATCH($C975,$F$939:$F974,0)),INDEX(BG976:BG$1001,MATCH($C975,$F976:$F$1001,0)))","v":9600},{"$f":"IF($H975>$C975,INDEX(BH$939:BH974,MATCH($C975,$F$939:$F974,0)),INDEX(BH976:BH$1001,MATCH($C975,$F976:$F$1001,0)))","v":3.5},{"$f":"IF($H975>$C975,INDEX(BI$939:BI974,MATCH($C975,$F$939:$F974,0)),INDEX(BI976:BI$1001,MATCH($C975,$F976:$F$1001,0)))","v":0.5},{"$f":"IF($H975>$C975,INDEX(BJ$939:BJ974,MATCH($C975,$F$939:$F974,0)),INDEX(BJ976:BJ$1001,MATCH($C975,$F976:$F$1001,0)))","v":78993.929412788304},null,{"$f":"IF($H975>$C975,INDEX(BL$939:BL974,MATCH($C975,$F$939:$F974,0)),INDEX(BL976:BL$1001,MATCH($C975,$F976:$F$1001,0)))","v":1},null,{"$f":"IF($H975>$C975,INDEX(BN$939:BN974,MATCH($C975,$F$939:$F974,0)),INDEX(BN976:BN$1001,MATCH($C975,$F976:$F$1001,0)))","v":29942.582787133553},{"$f":"IF($H975>$C975,INDEX(BO$939:BO974,MATCH($C975,$F$939:$F974,0)),INDEX(BO976:BO$1001,MATCH($C975,$F976:$F$1001,0)))","v":142199.12029603313}]
[null,12.2,10.199999999999999,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H976)),ABS($E$939:$E$1001-H976),0))","v":10},0,0,0,12,12,{"$f":"IF($H976>$C976,INDEX(J$939:J975,MATCH($C976,$F$939:$F975,0)),INDEX(J977:J$1001,MATCH($C976,$F977:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H976>$C976,INDEX(K$939:K975,MATCH($C976,$F$939:$F975,0)),INDEX(K977:K$1001,MATCH($C976,$F977:$F$1001,0)))","v":"Man"},{"$f":"IF($H976>$C976,INDEX(L$939:L975,MATCH($C976,$F$939:$F975,0)),INDEX(L977:L$1001,MATCH($C976,$F977:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H976>$C976,INDEX(M$939:M975,MATCH($C976,$F$939:$F975,0)),INDEX(M977:M$1001,MATCH($C976,$F977:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H976>$C976,INDEX(N$939:N975,MATCH($C976,$F$939:$F975,0)),INDEX(N977:N$1001,MATCH($C976,$F977:$F$1001,0)))","v":2011},2009,{"$f":"IF($H976>$C976,INDEX(P$939:P975,MATCH($C976,$F$939:$F975,0)),INDEX(P977:P$1001,MATCH($C976,$F977:$F$1001,0)))","v":0},{"$f":"IF($H976>$C976,INDEX(Q$939:Q975,MATCH($C976,$F$939:$F975,0)),INDEX(Q977:Q$1001,MATCH($C976,$F977:$F$1001,0)))","v":0},{"$f":"IF($H976>$C976,INDEX(R$939:R975,MATCH($C976,$F$939:$F975,0)),INDEX(R977:R$1001,MATCH($C976,$F977:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H976,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":2.3658416657159997},null,{"$f":"IF($H976>$C976,INDEX(V$939:V975,MATCH($C976,$F$939:$F975,0)),INDEX(V977:V$1001,MATCH($C976,$F977:$F$1001,0)))","v":6.2976469823135262E-2},{"$f":"IF($H976>$C976,INDEX(W$939:W975,MATCH($C976,$F$939:$F975,0)),INDEX(W977:W$1001,MATCH($C976,$F977:$F$1001,0)))","v":126896.11260640049},{"$f":"IF($H976>$C976,INDEX(X$939:X975,MATCH($C976,$F$939:$F975,0)),INDEX(X977:X$1001,MATCH($C976,$F977:$F$1001,0)))","v":1200000},{"$f":"IF($H976>$C976,INDEX(Y$939:Y975,MATCH($C976,$F$939:$F975,0)),INDEX(Y977:Y$1001,MATCH($C976,$F977:$F$1001,0)))","v":0},{"$f":"IF($H976>$C976,INDEX(Z$939:Z975,MATCH($C976,$F$939:$F975,0)),INDEX(Z977:Z$1001,MATCH($C976,$F977:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H976>$C976,INDEX(AA$939:AA975,MATCH($C976,$F$939:$F975,0)),INDEX(AA977:AA$1001,MATCH($C976,$F977:$F$1001,0)))","v":10.5},{"$f":"IF($H976>$C976,INDEX(AB$939:AB975,MATCH($C976,$F$939:$F975,0)),INDEX(AB977:AB$1001,MATCH($C976,$F977:$F$1001,0)))","v":2300},{"$f":"IF($H976>$C976,INDEX(AC$939:AC975,MATCH($C976,$F$939:$F975,0)),INDEX(AC977:AC$1001,MATCH($C976,$F977:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H976>$C976,INDEX(AH$939:AH975,MATCH($C976,$F$939:$F975,0)),INDEX(AH977:AH$1001,MATCH($C976,$F977:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H976>$C976,INDEX(AI$939:AI975,MATCH($C976,$F$939:$F975,0)),INDEX(AI977:AI$1001,MATCH($C976,$F977:$F$1001,0)))","v":1},{"$f":"IF($H976>$C976,INDEX(AJ$939:AJ975,MATCH($C976,$F$939:$F975,0)),INDEX(AJ977:AJ$1001,MATCH($C976,$F977:$F$1001,0)))","v":0},{"$f":"IF($H976>$C976,INDEX(AK$939:AK975,MATCH($C976,$F$939:$F975,0)),INDEX(AK977:AK$1001,MATCH($C976,$F977:$F$1001,0)))","v":0},{"$f":"IF($H976>$C976,INDEX(AL$939:AL975,MATCH($C976,$F$939:$F975,0)),INDEX(AL977:AL$1001,MATCH($C976,$F977:$F$1001,0)))","v":0.28306751428341514},{"$f":"IF($H976>$C976,INDEX(AM$939:AM975,MATCH($C976,$F$939:$F975,0)),INDEX(AM977:AM$1001,MATCH($C976,$F977:$F$1001,0)))","v":0.78015997603621545},{"$f":"IF($H976>$C976,INDEX(AN$939:AN975,MATCH($C976,$F$939:$F975,0)),INDEX(AN977:AN$1001,MATCH($C976,$F977:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H976>$C976,INDEX(AQ$939:AQ975,MATCH($C976,$F$939:$F975,0)),INDEX(AQ977:AQ$1001,MATCH($C976,$F977:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H976>$C976,INDEX(AR$939:AR975,MATCH($C976,$F$939:$F975,0)),INDEX(AR977:AR$1001,MATCH($C976,$F977:$F$1001,0)))","v":9318},{"$f":"IF($H976>$C976,INDEX(AS$939:AS975,MATCH($C976,$F$939:$F975,0)),INDEX(AS977:AS$1001,MATCH($C976,$F977:$F$1001,0)))","v":0},{"$f":"IF($H976>$C976,INDEX(AT$939:AT975,MATCH($C976,$F$939:$F975,0)),INDEX(AT977:AT$1001,MATCH($C976,$F977:$F$1001,0)))","v":90571.541440826273},{"$f":"IF($H976>$C976,INDEX(AU$939:AU975,MATCH($C976,$F$939:$F975,0)),INDEX(AU977:AU$1001,MATCH($C976,$F977:$F$1001,0)))","v":0.6},{"$f":"IF($H976>$C976,INDEX(AV$939:AV975,MATCH($C976,$F$939:$F975,0)),INDEX(AV977:AV$1001,MATCH($C976,$F977:$F$1001,0)))","v":119426},{"$f":"IF($H976>$C976,INDEX(AW$939:AW975,MATCH($C976,$F$939:$F975,0)),INDEX(AW977:AW$1001,MATCH($C976,$F977:$F$1001,0)))","v":3468},{"$f":"IF($H976>$C976,INDEX(AX$939:AX975,MATCH($C976,$F$939:$F975,0)),INDEX(AX977:AX$1001,MATCH($C976,$F977:$F$1001,0)))","v":0.2},{"$f":"IF($H976>$C976,INDEX(AY$939:AY975,MATCH($C976,$F$939:$F975,0)),INDEX(AY977:AY$1001,MATCH($C976,$F977:$F$1001,0)))","v":13},{"$f":"IF($H976>$C976,INDEX(AZ$939:AZ975,MATCH($C976,$F$939:$F975,0)),INDEX(AZ977:AZ$1001,MATCH($C976,$F977:$F$1001,0)))","v":200000},null,{"$f":"IF($H976>$C976,INDEX(BB$939:BB975,MATCH($C976,$F$939:$F975,0)),INDEX(BB977:BB$1001,MATCH($C976,$F977:$F$1001,0)))","v":126896.11260640049},{"$f":"IF($H976>$C976,INDEX(BC$939:BC975,MATCH($C976,$F$939:$F975,0)),INDEX(BC977:BC$1001,MATCH($C976,$F977:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H976>$C976,INDEX(BD$939:BD975,MATCH($C976,$F$939:$F975,0)),INDEX(BD977:BD$1001,MATCH($C976,$F977:$F$1001,0)))","v":2400},{"$f":"IF($H976>$C976,INDEX(BE$939:BE975,MATCH($C976,$F$939:$F975,0)),INDEX(BE977:BE$1001,MATCH($C976,$F977:$F$1001,0)))","v":3.5},{"$f":"IF($H976>$C976,INDEX(BF$939:BF975,MATCH($C976,$F$939:$F975,0)),INDEX(BF977:BF$1001,MATCH($C976,$F977:$F$1001,0)))","v":0.5},{"$f":"IF($H976>$C976,INDEX(BG$939:BG975,MATCH($C976,$F$939:$F975,0)),INDEX(BG977:BG$1001,MATCH($C976,$F977:$F$1001,0)))","v":9600},{"$f":"IF($H976>$C976,INDEX(BH$939:BH975,MATCH($C976,$F$939:$F975,0)),INDEX(BH977:BH$1001,MATCH($C976,$F977:$F$1001,0)))","v":3.5},{"$f":"IF($H976>$C976,INDEX(BI$939:BI975,MATCH($C976,$F$939:$F975,0)),INDEX(BI977:BI$1001,MATCH($C976,$F977:$F$1001,0)))","v":0.5},{"$f":"IF($H976>$C976,INDEX(BJ$939:BJ975,MATCH($C976,$F$939:$F975,0)),INDEX(BJ977:BJ$1001,MATCH($C976,$F977:$F$1001,0)))","v":90571.541440826273},null,{"$f":"IF($H976>$C976,INDEX(BL$939:BL975,MATCH($C976,$F$939:$F975,0)),INDEX(BL977:BL$1001,MATCH($C976,$F977:$F$1001,0)))","v":1},null,{"$f":"IF($H976>$C976,INDEX(BN$939:BN975,MATCH($C976,$F$939:$F975,0)),INDEX(BN977:BN$1001,MATCH($C976,$F977:$F$1001,0)))","v":35920.167167722131},{"$f":"IF($H976>$C976,INDEX(BO$939:BO975,MATCH($C976,$F$939:$F975,0)),INDEX(BO977:BO$1001,MATCH($C976,$F977:$F$1001,0)))","v":142199.12029603313}]
[null,12.3,10.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H977)),ABS($E$939:$E$1001-H977),0))","v":10},0,0,0,12,12,{"$f":"IF($H977>$C977,INDEX(J$939:J976,MATCH($C977,$F$939:$F976,0)),INDEX(J978:J$1001,MATCH($C977,$F978:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H977>$C977,INDEX(K$939:K976,MATCH($C977,$F$939:$F976,0)),INDEX(K978:K$1001,MATCH($C977,$F978:$F$1001,0)))","v":"Scania"},{"$f":"IF($H977>$C977,INDEX(L$939:L976,MATCH($C977,$F$939:$F976,0)),INDEX(L978:L$1001,MATCH($C977,$F978:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H977>$C977,INDEX(M$939:M976,MATCH($C977,$F$939:$F976,0)),INDEX(M978:M$1001,MATCH($C977,$F978:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H977>$C977,INDEX(N$939:N976,MATCH($C977,$F$939:$F976,0)),INDEX(N978:N$1001,MATCH($C977,$F978:$F$1001,0)))","v":2011},2009,{"$f":"IF($H977>$C977,INDEX(P$939:P976,MATCH($C977,$F$939:$F976,0)),INDEX(P978:P$1001,MATCH($C977,$F978:$F$1001,0)))","v":0},{"$f":"IF($H977>$C977,INDEX(Q$939:Q976,MATCH($C977,$F$939:$F976,0)),INDEX(Q978:Q$1001,MATCH($C977,$F978:$F$1001,0)))","v":0},{"$f":"IF($H977>$C977,INDEX(R$939:R976,MATCH($C977,$F$939:$F976,0)),INDEX(R978:R$1001,MATCH($C977,$F978:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H977,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":2.3658416657159997},null,{"$f":"IF($H977>$C977,INDEX(V$939:V976,MATCH($C977,$F$939:$F976,0)),INDEX(V978:V$1001,MATCH($C977,$F978:$F$1001,0)))","v":5.7220594578221921E-2},{"$f":"IF($H977>$C977,INDEX(W$939:W976,MATCH($C977,$F$939:$F976,0)),INDEX(W978:W$1001,MATCH($C977,$F978:$F$1001,0)))","v":94951.424824444315},{"$f":"IF($H977>$C977,INDEX(X$939:X976,MATCH($C977,$F$939:$F976,0)),INDEX(X978:X$1001,MATCH($C977,$F978:$F$1001,0)))","v":1200000},{"$f":"IF($H977>$C977,INDEX(Y$939:Y976,MATCH($C977,$F$939:$F976,0)),INDEX(Y978:Y$1001,MATCH($C977,$F978:$F$1001,0)))","v":0},{"$f":"IF($H977>$C977,INDEX(Z$939:Z976,MATCH($C977,$F$939:$F976,0)),INDEX(Z978:Z$1001,MATCH($C977,$F978:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H977>$C977,INDEX(AA$939:AA976,MATCH($C977,$F$939:$F976,0)),INDEX(AA978:AA$1001,MATCH($C977,$F978:$F$1001,0)))","v":10.5},{"$f":"IF($H977>$C977,INDEX(AB$939:AB976,MATCH($C977,$F$939:$F976,0)),INDEX(AB978:AB$1001,MATCH($C977,$F978:$F$1001,0)))","v":2300},{"$f":"IF($H977>$C977,INDEX(AC$939:AC976,MATCH($C977,$F$939:$F976,0)),INDEX(AC978:AC$1001,MATCH($C977,$F978:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H977>$C977,INDEX(AH$939:AH976,MATCH($C977,$F$939:$F976,0)),INDEX(AH978:AH$1001,MATCH($C977,$F978:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H977>$C977,INDEX(AI$939:AI976,MATCH($C977,$F$939:$F976,0)),INDEX(AI978:AI$1001,MATCH($C977,$F978:$F$1001,0)))","v":1},{"$f":"IF($H977>$C977,INDEX(AJ$939:AJ976,MATCH($C977,$F$939:$F976,0)),INDEX(AJ978:AJ$1001,MATCH($C977,$F978:$F$1001,0)))","v":0},{"$f":"IF($H977>$C977,INDEX(AK$939:AK976,MATCH($C977,$F$939:$F976,0)),INDEX(AK978:AK$1001,MATCH($C977,$F978:$F$1001,0)))","v":0},{"$f":"IF($H977>$C977,INDEX(AL$939:AL976,MATCH($C977,$F$939:$F976,0)),INDEX(AL978:AL$1001,MATCH($C977,$F978:$F$1001,0)))","v":0.28306751428341514},{"$f":"IF($H977>$C977,INDEX(AM$939:AM976,MATCH($C977,$F$939:$F976,0)),INDEX(AM978:AM$1001,MATCH($C977,$F978:$F$1001,0)))","v":0.78015997603621545},{"$f":"IF($H977>$C977,INDEX(AN$939:AN976,MATCH($C977,$F$939:$F976,0)),INDEX(AN978:AN$1001,MATCH($C977,$F978:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H977>$C977,INDEX(AQ$939:AQ976,MATCH($C977,$F$939:$F976,0)),INDEX(AQ978:AQ$1001,MATCH($C977,$F978:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H977>$C977,INDEX(AR$939:AR976,MATCH($C977,$F$939:$F976,0)),INDEX(AR978:AR$1001,MATCH($C977,$F978:$F$1001,0)))","v":9318},{"$f":"IF($H977>$C977,INDEX(AS$939:AS976,MATCH($C977,$F$939:$F976,0)),INDEX(AS978:AS$1001,MATCH($C977,$F978:$F$1001,0)))","v":0},{"$f":"IF($H977>$C977,INDEX(AT$939:AT976,MATCH($C977,$F$939:$F976,0)),INDEX(AT978:AT$1001,MATCH($C977,$F978:$F$1001,0)))","v":73057.678138093994},{"$f":"IF($H977>$C977,INDEX(AU$939:AU976,MATCH($C977,$F$939:$F976,0)),INDEX(AU978:AU$1001,MATCH($C977,$F978:$F$1001,0)))","v":0.6},{"$f":"IF($H977>$C977,INDEX(AV$939:AV976,MATCH($C977,$F$939:$F976,0)),INDEX(AV978:AV$1001,MATCH($C977,$F978:$F$1001,0)))","v":119426},{"$f":"IF($H977>$C977,INDEX(AW$939:AW976,MATCH($C977,$F$939:$F976,0)),INDEX(AW978:AW$1001,MATCH($C977,$F978:$F$1001,0)))","v":3468},{"$f":"IF($H977>$C977,INDEX(AX$939:AX976,MATCH($C977,$F$939:$F976,0)),INDEX(AX978:AX$1001,MATCH($C977,$F978:$F$1001,0)))","v":0.2},{"$f":"IF($H977>$C977,INDEX(AY$939:AY976,MATCH($C977,$F$939:$F976,0)),INDEX(AY978:AY$1001,MATCH($C977,$F978:$F$1001,0)))","v":13},{"$f":"IF($H977>$C977,INDEX(AZ$939:AZ976,MATCH($C977,$F$939:$F976,0)),INDEX(AZ978:AZ$1001,MATCH($C977,$F978:$F$1001,0)))","v":200000},null,{"$f":"IF($H977>$C977,INDEX(BB$939:BB976,MATCH($C977,$F$939:$F976,0)),INDEX(BB978:BB$1001,MATCH($C977,$F978:$F$1001,0)))","v":94951.424824444315},{"$f":"IF($H977>$C977,INDEX(BC$939:BC976,MATCH($C977,$F$939:$F976,0)),INDEX(BC978:BC$1001,MATCH($C977,$F978:$F$1001,0)))","v":0.54825589225589222},{"$f":"IF($H977>$C977,INDEX(BD$939:BD976,MATCH($C977,$F$939:$F976,0)),INDEX(BD978:BD$1001,MATCH($C977,$F978:$F$1001,0)))","v":2400},{"$f":"IF($H977>$C977,INDEX(BE$939:BE976,MATCH($C977,$F$939:$F976,0)),INDEX(BE978:BE$1001,MATCH($C977,$F978:$F$1001,0)))","v":3.5},{"$f":"IF($H977>$C977,INDEX(BF$939:BF976,MATCH($C977,$F$939:$F976,0)),INDEX(BF978:BF$1001,MATCH($C977,$F978:$F$1001,0)))","v":0.5},{"$f":"IF($H977>$C977,INDEX(BG$939:BG976,MATCH($C977,$F$939:$F976,0)),INDEX(BG978:BG$1001,MATCH($C977,$F978:$F$1001,0)))","v":9600},{"$f":"IF($H977>$C977,INDEX(BH$939:BH976,MATCH($C977,$F$939:$F976,0)),INDEX(BH978:BH$1001,MATCH($C977,$F978:$F$1001,0)))","v":3.5},{"$f":"IF($H977>$C977,INDEX(BI$939:BI976,MATCH($C977,$F$939:$F976,0)),INDEX(BI978:BI$1001,MATCH($C977,$F978:$F$1001,0)))","v":0.5},{"$f":"IF($H977>$C977,INDEX(BJ$939:BJ976,MATCH($C977,$F$939:$F976,0)),INDEX(BJ978:BJ$1001,MATCH($C977,$F978:$F$1001,0)))","v":73057.678138093994},null,{"$f":"IF($H977>$C977,INDEX(BL$939:BL976,MATCH($C977,$F$939:$F976,0)),INDEX(BL978:BL$1001,MATCH($C977,$F978:$F$1001,0)))","v":1},null,{"$f":"IF($H977>$C977,INDEX(BN$939:BN976,MATCH($C977,$F$939:$F976,0)),INDEX(BN978:BN$1001,MATCH($C977,$F978:$F$1001,0)))","v":26877.663802724011},{"$f":"IF($H977>$C977,INDEX(BO$939:BO976,MATCH($C977,$F$939:$F976,0)),INDEX(BO978:BO$1001,MATCH($C977,$F978:$F$1001,0)))","v":142199.12029603313}]
[null,13.1,14.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H978)),ABS($E$939:$E$1001-H978),0))","v":14},0,0,0,13,13,{"$f":"IF($H978>$C978,INDEX(J$939:J977,MATCH($C978,$F$939:$F977,0)),INDEX(J979:J$1001,MATCH($C978,$F979:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H978>$C978,INDEX(K$939:K977,MATCH($C978,$F$939:$F977,0)),INDEX(K979:K$1001,MATCH($C978,$F979:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H978>$C978,INDEX(L$939:L977,MATCH($C978,$F$939:$F977,0)),INDEX(L979:L$1001,MATCH($C978,$F979:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H978>$C978,INDEX(M$939:M977,MATCH($C978,$F$939:$F977,0)),INDEX(M979:M$1001,MATCH($C978,$F979:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H978>$C978,INDEX(N$939:N977,MATCH($C978,$F$939:$F977,0)),INDEX(N979:N$1001,MATCH($C978,$F979:$F$1001,0)))","v":2007},2008,{"$f":"IF($H978>$C978,INDEX(P$939:P977,MATCH($C978,$F$939:$F977,0)),INDEX(P979:P$1001,MATCH($C978,$F979:$F$1001,0)))","v":0},{"$f":"IF($H978>$C978,INDEX(Q$939:Q977,MATCH($C978,$F$939:$F977,0)),INDEX(Q979:Q$1001,MATCH($C978,$F979:$F$1001,0)))","v":0},{"$f":"IF($H978>$C978,INDEX(R$939:R977,MATCH($C978,$F$939:$F977,0)),INDEX(R979:R$1001,MATCH($C978,$F979:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H978,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":3.5861443112535998},null,{"$f":"IF($H978>$C978,INDEX(V$939:V977,MATCH($C978,$F$939:$F977,0)),INDEX(V979:V$1001,MATCH($C978,$F979:$F$1001,0)))","v":6.0575551379099972E-2},{"$f":"IF($H978>$C978,INDEX(W$939:W977,MATCH($C978,$F$939:$F977,0)),INDEX(W979:W$1001,MATCH($C978,$F979:$F$1001,0)))","v":88387.057963341518},{"$f":"IF($H978>$C978,INDEX(X$939:X977,MATCH($C978,$F$939:$F977,0)),INDEX(X979:X$1001,MATCH($C978,$F979:$F$1001,0)))","v":1200000},{"$f":"IF($H978>$C978,INDEX(Y$939:Y977,MATCH($C978,$F$939:$F977,0)),INDEX(Y979:Y$1001,MATCH($C978,$F979:$F$1001,0)))","v":0},{"$f":"IF($H978>$C978,INDEX(Z$939:Z977,MATCH($C978,$F$939:$F977,0)),INDEX(Z979:Z$1001,MATCH($C978,$F979:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H978>$C978,INDEX(AA$939:AA977,MATCH($C978,$F$939:$F977,0)),INDEX(AA979:AA$1001,MATCH($C978,$F979:$F$1001,0)))","v":10.5},{"$f":"IF($H978>$C978,INDEX(AB$939:AB977,MATCH($C978,$F$939:$F977,0)),INDEX(AB979:AB$1001,MATCH($C978,$F979:$F$1001,0)))","v":2300},{"$f":"IF($H978>$C978,INDEX(AC$939:AC977,MATCH($C978,$F$939:$F977,0)),INDEX(AC979:AC$1001,MATCH($C978,$F979:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H978>$C978,INDEX(AH$939:AH977,MATCH($C978,$F$939:$F977,0)),INDEX(AH979:AH$1001,MATCH($C978,$F979:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H978>$C978,INDEX(AI$939:AI977,MATCH($C978,$F$939:$F977,0)),INDEX(AI979:AI$1001,MATCH($C978,$F979:$F$1001,0)))","v":1},{"$f":"IF($H978>$C978,INDEX(AJ$939:AJ977,MATCH($C978,$F$939:$F977,0)),INDEX(AJ979:AJ$1001,MATCH($C978,$F979:$F$1001,0)))","v":0},{"$f":"IF($H978>$C978,INDEX(AK$939:AK977,MATCH($C978,$F$939:$F977,0)),INDEX(AK979:AK$1001,MATCH($C978,$F979:$F$1001,0)))","v":0},{"$f":"IF($H978>$C978,INDEX(AL$939:AL977,MATCH($C978,$F$939:$F977,0)),INDEX(AL979:AL$1001,MATCH($C978,$F979:$F$1001,0)))","v":0.15500442584694615},{"$f":"IF($H978>$C978,INDEX(AM$939:AM977,MATCH($C978,$F$939:$F977,0)),INDEX(AM979:AM$1001,MATCH($C978,$F979:$F$1001,0)))","v":0.87961820070046159},{"$f":"IF($H978>$C978,INDEX(AN$939:AN977,MATCH($C978,$F$939:$F977,0)),INDEX(AN979:AN$1001,MATCH($C978,$F979:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H978>$C978,INDEX(AQ$939:AQ977,MATCH($C978,$F$939:$F977,0)),INDEX(AQ979:AQ$1001,MATCH($C978,$F979:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H978>$C978,INDEX(AR$939:AR977,MATCH($C978,$F$939:$F977,0)),INDEX(AR979:AR$1001,MATCH($C978,$F979:$F$1001,0)))","v":9318},{"$f":"IF($H978>$C978,INDEX(AS$939:AS977,MATCH($C978,$F$939:$F977,0)),INDEX(AS979:AS$1001,MATCH($C978,$F979:$F$1001,0)))","v":0},{"$f":"IF($H978>$C978,INDEX(AT$939:AT977,MATCH($C978,$F$939:$F977,0)),INDEX(AT979:AT$1001,MATCH($C978,$F979:$F$1001,0)))","v":79901.883502688637},{"$f":"IF($H978>$C978,INDEX(AU$939:AU977,MATCH($C978,$F$939:$F977,0)),INDEX(AU979:AU$1001,MATCH($C978,$F979:$F$1001,0)))","v":0.6},{"$f":"IF($H978>$C978,INDEX(AV$939:AV977,MATCH($C978,$F$939:$F977,0)),INDEX(AV979:AV$1001,MATCH($C978,$F979:$F$1001,0)))","v":119426},{"$f":"IF($H978>$C978,INDEX(AW$939:AW977,MATCH($C978,$F$939:$F977,0)),INDEX(AW979:AW$1001,MATCH($C978,$F979:$F$1001,0)))","v":3468},{"$f":"IF($H978>$C978,INDEX(AX$939:AX977,MATCH($C978,$F$939:$F977,0)),INDEX(AX979:AX$1001,MATCH($C978,$F979:$F$1001,0)))","v":0.2},{"$f":"IF($H978>$C978,INDEX(AY$939:AY977,MATCH($C978,$F$939:$F977,0)),INDEX(AY979:AY$1001,MATCH($C978,$F979:$F$1001,0)))","v":13},{"$f":"IF($H978>$C978,INDEX(AZ$939:AZ977,MATCH($C978,$F$939:$F977,0)),INDEX(AZ979:AZ$1001,MATCH($C978,$F979:$F$1001,0)))","v":200000},null,{"$f":"IF($H978>$C978,INDEX(BB$939:BB977,MATCH($C978,$F$939:$F977,0)),INDEX(BB979:BB$1001,MATCH($C978,$F979:$F$1001,0)))","v":88387.057963341518},{"$f":"IF($H978>$C978,INDEX(BC$939:BC977,MATCH($C978,$F$939:$F977,0)),INDEX(BC979:BC$1001,MATCH($C978,$F979:$F$1001,0)))","v":0.66640846363636363},{"$f":"IF($H978>$C978,INDEX(BD$939:BD977,MATCH($C978,$F$939:$F977,0)),INDEX(BD979:BD$1001,MATCH($C978,$F979:$F$1001,0)))","v":2400},{"$f":"IF($H978>$C978,INDEX(BE$939:BE977,MATCH($C978,$F$939:$F977,0)),INDEX(BE979:BE$1001,MATCH($C978,$F979:$F$1001,0)))","v":3.5},{"$f":"IF($H978>$C978,INDEX(BF$939:BF977,MATCH($C978,$F$939:$F977,0)),INDEX(BF979:BF$1001,MATCH($C978,$F979:$F$1001,0)))","v":0.5},{"$f":"IF($H978>$C978,INDEX(BG$939:BG977,MATCH($C978,$F$939:$F977,0)),INDEX(BG979:BG$1001,MATCH($C978,$F979:$F$1001,0)))","v":9600},{"$f":"IF($H978>$C978,INDEX(BH$939:BH977,MATCH($C978,$F$939:$F977,0)),INDEX(BH979:BH$1001,MATCH($C978,$F979:$F$1001,0)))","v":3.5},{"$f":"IF($H978>$C978,INDEX(BI$939:BI977,MATCH($C978,$F$939:$F977,0)),INDEX(BI979:BI$1001,MATCH($C978,$F979:$F$1001,0)))","v":0.5},{"$f":"IF($H978>$C978,INDEX(BJ$939:BJ977,MATCH($C978,$F$939:$F977,0)),INDEX(BJ979:BJ$1001,MATCH($C978,$F979:$F$1001,0)))","v":79901.883502688637},null,{"$f":"IF($H978>$C978,INDEX(BL$939:BL977,MATCH($C978,$F$939:$F977,0)),INDEX(BL979:BL$1001,MATCH($C978,$F979:$F$1001,0)))","v":1},null,{"$f":"IF($H978>$C978,INDEX(BN$939:BN977,MATCH($C978,$F$939:$F977,0)),INDEX(BN979:BN$1001,MATCH($C978,$F979:$F$1001,0)))","v":13700.385171908501},{"$f":"IF($H978>$C978,INDEX(BO$939:BO977,MATCH($C978,$F$939:$F977,0)),INDEX(BO979:BO$1001,MATCH($C978,$F979:$F$1001,0)))","v":142199.12029603313}]
[null,13.2,14.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H979)),ABS($E$939:$E$1001-H979),0))","v":14},0,0,0,13,13,{"$f":"IF($H979>$C979,INDEX(J$939:J978,MATCH($C979,$F$939:$F978,0)),INDEX(J980:J$1001,MATCH($C979,$F980:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H979>$C979,INDEX(K$939:K978,MATCH($C979,$F$939:$F978,0)),INDEX(K980:K$1001,MATCH($C979,$F980:$F$1001,0)))","v":"Man"},{"$f":"IF($H979>$C979,INDEX(L$939:L978,MATCH($C979,$F$939:$F978,0)),INDEX(L980:L$1001,MATCH($C979,$F980:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H979>$C979,INDEX(M$939:M978,MATCH($C979,$F$939:$F978,0)),INDEX(M980:M$1001,MATCH($C979,$F980:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H979>$C979,INDEX(N$939:N978,MATCH($C979,$F$939:$F978,0)),INDEX(N980:N$1001,MATCH($C979,$F980:$F$1001,0)))","v":2007},2008,{"$f":"IF($H979>$C979,INDEX(P$939:P978,MATCH($C979,$F$939:$F978,0)),INDEX(P980:P$1001,MATCH($C979,$F980:$F$1001,0)))","v":0},{"$f":"IF($H979>$C979,INDEX(Q$939:Q978,MATCH($C979,$F$939:$F978,0)),INDEX(Q980:Q$1001,MATCH($C979,$F980:$F$1001,0)))","v":0},{"$f":"IF($H979>$C979,INDEX(R$939:R978,MATCH($C979,$F$939:$F978,0)),INDEX(R980:R$1001,MATCH($C979,$F980:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H979,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":3.5861443112535998},null,{"$f":"IF($H979>$C979,INDEX(V$939:V978,MATCH($C979,$F$939:$F978,0)),INDEX(V980:V$1001,MATCH($C979,$F980:$F$1001,0)))","v":5.9731217265161542E-2},{"$f":"IF($H979>$C979,INDEX(W$939:W978,MATCH($C979,$F$939:$F978,0)),INDEX(W980:W$1001,MATCH($C979,$F980:$F$1001,0)))","v":86410.157194347077},{"$f":"IF($H979>$C979,INDEX(X$939:X978,MATCH($C979,$F$939:$F978,0)),INDEX(X980:X$1001,MATCH($C979,$F980:$F$1001,0)))","v":1200000},{"$f":"IF($H979>$C979,INDEX(Y$939:Y978,MATCH($C979,$F$939:$F978,0)),INDEX(Y980:Y$1001,MATCH($C979,$F980:$F$1001,0)))","v":0},{"$f":"IF($H979>$C979,INDEX(Z$939:Z978,MATCH($C979,$F$939:$F978,0)),INDEX(Z980:Z$1001,MATCH($C979,$F980:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H979>$C979,INDEX(AA$939:AA978,MATCH($C979,$F$939:$F978,0)),INDEX(AA980:AA$1001,MATCH($C979,$F980:$F$1001,0)))","v":10.5},{"$f":"IF($H979>$C979,INDEX(AB$939:AB978,MATCH($C979,$F$939:$F978,0)),INDEX(AB980:AB$1001,MATCH($C979,$F980:$F$1001,0)))","v":2300},{"$f":"IF($H979>$C979,INDEX(AC$939:AC978,MATCH($C979,$F$939:$F978,0)),INDEX(AC980:AC$1001,MATCH($C979,$F980:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H979>$C979,INDEX(AH$939:AH978,MATCH($C979,$F$939:$F978,0)),INDEX(AH980:AH$1001,MATCH($C979,$F980:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H979>$C979,INDEX(AI$939:AI978,MATCH($C979,$F$939:$F978,0)),INDEX(AI980:AI$1001,MATCH($C979,$F980:$F$1001,0)))","v":1},{"$f":"IF($H979>$C979,INDEX(AJ$939:AJ978,MATCH($C979,$F$939:$F978,0)),INDEX(AJ980:AJ$1001,MATCH($C979,$F980:$F$1001,0)))","v":0},{"$f":"IF($H979>$C979,INDEX(AK$939:AK978,MATCH($C979,$F$939:$F978,0)),INDEX(AK980:AK$1001,MATCH($C979,$F980:$F$1001,0)))","v":0},{"$f":"IF($H979>$C979,INDEX(AL$939:AL978,MATCH($C979,$F$939:$F978,0)),INDEX(AL980:AL$1001,MATCH($C979,$F980:$F$1001,0)))","v":0.15500442584694615},{"$f":"IF($H979>$C979,INDEX(AM$939:AM978,MATCH($C979,$F$939:$F978,0)),INDEX(AM980:AM$1001,MATCH($C979,$F980:$F$1001,0)))","v":0.87961820070046159},{"$f":"IF($H979>$C979,INDEX(AN$939:AN978,MATCH($C979,$F$939:$F978,0)),INDEX(AN980:AN$1001,MATCH($C979,$F980:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H979>$C979,INDEX(AQ$939:AQ978,MATCH($C979,$F$939:$F978,0)),INDEX(AQ980:AQ$1001,MATCH($C979,$F980:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H979>$C979,INDEX(AR$939:AR978,MATCH($C979,$F$939:$F978,0)),INDEX(AR980:AR$1001,MATCH($C979,$F980:$F$1001,0)))","v":9318},{"$f":"IF($H979>$C979,INDEX(AS$939:AS978,MATCH($C979,$F$939:$F978,0)),INDEX(AS980:AS$1001,MATCH($C979,$F980:$F$1001,0)))","v":0},{"$f":"IF($H979>$C979,INDEX(AT$939:AT978,MATCH($C979,$F$939:$F978,0)),INDEX(AT980:AT$1001,MATCH($C979,$F980:$F$1001,0)))","v":78584.46009846151},{"$f":"IF($H979>$C979,INDEX(AU$939:AU978,MATCH($C979,$F$939:$F978,0)),INDEX(AU980:AU$1001,MATCH($C979,$F980:$F$1001,0)))","v":0.6},{"$f":"IF($H979>$C979,INDEX(AV$939:AV978,MATCH($C979,$F$939:$F978,0)),INDEX(AV980:AV$1001,MATCH($C979,$F980:$F$1001,0)))","v":119426},{"$f":"IF($H979>$C979,INDEX(AW$939:AW978,MATCH($C979,$F$939:$F978,0)),INDEX(AW980:AW$1001,MATCH($C979,$F980:$F$1001,0)))","v":3468},{"$f":"IF($H979>$C979,INDEX(AX$939:AX978,MATCH($C979,$F$939:$F978,0)),INDEX(AX980:AX$1001,MATCH($C979,$F980:$F$1001,0)))","v":0.2},{"$f":"IF($H979>$C979,INDEX(AY$939:AY978,MATCH($C979,$F$939:$F978,0)),INDEX(AY980:AY$1001,MATCH($C979,$F980:$F$1001,0)))","v":13},{"$f":"IF($H979>$C979,INDEX(AZ$939:AZ978,MATCH($C979,$F$939:$F978,0)),INDEX(AZ980:AZ$1001,MATCH($C979,$F980:$F$1001,0)))","v":200000},null,{"$f":"IF($H979>$C979,INDEX(BB$939:BB978,MATCH($C979,$F$939:$F978,0)),INDEX(BB980:BB$1001,MATCH($C979,$F980:$F$1001,0)))","v":86410.157194347077},{"$f":"IF($H979>$C979,INDEX(BC$939:BC978,MATCH($C979,$F$939:$F978,0)),INDEX(BC980:BC$1001,MATCH($C979,$F980:$F$1001,0)))","v":0.66640846363636363},{"$f":"IF($H979>$C979,INDEX(BD$939:BD978,MATCH($C979,$F$939:$F978,0)),INDEX(BD980:BD$1001,MATCH($C979,$F980:$F$1001,0)))","v":2400},{"$f":"IF($H979>$C979,INDEX(BE$939:BE978,MATCH($C979,$F$939:$F978,0)),INDEX(BE980:BE$1001,MATCH($C979,$F980:$F$1001,0)))","v":3.5},{"$f":"IF($H979>$C979,INDEX(BF$939:BF978,MATCH($C979,$F$939:$F978,0)),INDEX(BF980:BF$1001,MATCH($C979,$F980:$F$1001,0)))","v":0.5},{"$f":"IF($H979>$C979,INDEX(BG$939:BG978,MATCH($C979,$F$939:$F978,0)),INDEX(BG980:BG$1001,MATCH($C979,$F980:$F$1001,0)))","v":9600},{"$f":"IF($H979>$C979,INDEX(BH$939:BH978,MATCH($C979,$F$939:$F978,0)),INDEX(BH980:BH$1001,MATCH($C979,$F980:$F$1001,0)))","v":3.5},{"$f":"IF($H979>$C979,INDEX(BI$939:BI978,MATCH($C979,$F$939:$F978,0)),INDEX(BI980:BI$1001,MATCH($C979,$F980:$F$1001,0)))","v":0.5},{"$f":"IF($H979>$C979,INDEX(BJ$939:BJ978,MATCH($C979,$F$939:$F978,0)),INDEX(BJ980:BJ$1001,MATCH($C979,$F980:$F$1001,0)))","v":78584.46009846151},null,{"$f":"IF($H979>$C979,INDEX(BL$939:BL978,MATCH($C979,$F$939:$F978,0)),INDEX(BL980:BL$1001,MATCH($C979,$F980:$F$1001,0)))","v":1},null,{"$f":"IF($H979>$C979,INDEX(BN$939:BN978,MATCH($C979,$F$939:$F978,0)),INDEX(BN980:BN$1001,MATCH($C979,$F980:$F$1001,0)))","v":13393.956803254132},{"$f":"IF($H979>$C979,INDEX(BO$939:BO978,MATCH($C979,$F$939:$F978,0)),INDEX(BO980:BO$1001,MATCH($C979,$F980:$F$1001,0)))","v":142199.12029603313}]
[null,13.3,14.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H980)),ABS($E$939:$E$1001-H980),0))","v":14},0,0,0,13,13,{"$f":"IF($H980>$C980,INDEX(J$939:J979,MATCH($C980,$F$939:$F979,0)),INDEX(J981:J$1001,MATCH($C980,$F981:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H980>$C980,INDEX(K$939:K979,MATCH($C980,$F$939:$F979,0)),INDEX(K981:K$1001,MATCH($C980,$F981:$F$1001,0)))","v":"Scania"},{"$f":"IF($H980>$C980,INDEX(L$939:L979,MATCH($C980,$F$939:$F979,0)),INDEX(L981:L$1001,MATCH($C980,$F981:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H980>$C980,INDEX(M$939:M979,MATCH($C980,$F$939:$F979,0)),INDEX(M981:M$1001,MATCH($C980,$F981:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H980>$C980,INDEX(N$939:N979,MATCH($C980,$F$939:$F979,0)),INDEX(N981:N$1001,MATCH($C980,$F981:$F$1001,0)))","v":2007},2008,{"$f":"IF($H980>$C980,INDEX(P$939:P979,MATCH($C980,$F$939:$F979,0)),INDEX(P981:P$1001,MATCH($C980,$F981:$F$1001,0)))","v":0},{"$f":"IF($H980>$C980,INDEX(Q$939:Q979,MATCH($C980,$F$939:$F979,0)),INDEX(Q981:Q$1001,MATCH($C980,$F981:$F$1001,0)))","v":0},{"$f":"IF($H980>$C980,INDEX(R$939:R979,MATCH($C980,$F$939:$F979,0)),INDEX(R981:R$1001,MATCH($C980,$F981:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H980,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":3.5861443112535998},null,{"$f":"IF($H980>$C980,INDEX(V$939:V979,MATCH($C980,$F$939:$F979,0)),INDEX(V981:V$1001,MATCH($C980,$F981:$F$1001,0)))","v":4.2475475224691278E-2},{"$f":"IF($H980>$C980,INDEX(W$939:W979,MATCH($C980,$F$939:$F979,0)),INDEX(W981:W$1001,MATCH($C980,$F981:$F$1001,0)))","v":87674.578316246523},{"$f":"IF($H980>$C980,INDEX(X$939:X979,MATCH($C980,$F$939:$F979,0)),INDEX(X981:X$1001,MATCH($C980,$F981:$F$1001,0)))","v":1200000},{"$f":"IF($H980>$C980,INDEX(Y$939:Y979,MATCH($C980,$F$939:$F979,0)),INDEX(Y981:Y$1001,MATCH($C980,$F981:$F$1001,0)))","v":0},{"$f":"IF($H980>$C980,INDEX(Z$939:Z979,MATCH($C980,$F$939:$F979,0)),INDEX(Z981:Z$1001,MATCH($C980,$F981:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H980>$C980,INDEX(AA$939:AA979,MATCH($C980,$F$939:$F979,0)),INDEX(AA981:AA$1001,MATCH($C980,$F981:$F$1001,0)))","v":10.5},{"$f":"IF($H980>$C980,INDEX(AB$939:AB979,MATCH($C980,$F$939:$F979,0)),INDEX(AB981:AB$1001,MATCH($C980,$F981:$F$1001,0)))","v":2300},{"$f":"IF($H980>$C980,INDEX(AC$939:AC979,MATCH($C980,$F$939:$F979,0)),INDEX(AC981:AC$1001,MATCH($C980,$F981:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H980>$C980,INDEX(AH$939:AH979,MATCH($C980,$F$939:$F979,0)),INDEX(AH981:AH$1001,MATCH($C980,$F981:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H980>$C980,INDEX(AI$939:AI979,MATCH($C980,$F$939:$F979,0)),INDEX(AI981:AI$1001,MATCH($C980,$F981:$F$1001,0)))","v":1},{"$f":"IF($H980>$C980,INDEX(AJ$939:AJ979,MATCH($C980,$F$939:$F979,0)),INDEX(AJ981:AJ$1001,MATCH($C980,$F981:$F$1001,0)))","v":0},{"$f":"IF($H980>$C980,INDEX(AK$939:AK979,MATCH($C980,$F$939:$F979,0)),INDEX(AK981:AK$1001,MATCH($C980,$F981:$F$1001,0)))","v":0},{"$f":"IF($H980>$C980,INDEX(AL$939:AL979,MATCH($C980,$F$939:$F979,0)),INDEX(AL981:AL$1001,MATCH($C980,$F981:$F$1001,0)))","v":0.15500442584694615},{"$f":"IF($H980>$C980,INDEX(AM$939:AM979,MATCH($C980,$F$939:$F979,0)),INDEX(AM981:AM$1001,MATCH($C980,$F981:$F$1001,0)))","v":0.87961820070046159},{"$f":"IF($H980>$C980,INDEX(AN$939:AN979,MATCH($C980,$F$939:$F979,0)),INDEX(AN981:AN$1001,MATCH($C980,$F981:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H980>$C980,INDEX(AQ$939:AQ979,MATCH($C980,$F$939:$F979,0)),INDEX(AQ981:AQ$1001,MATCH($C980,$F981:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H980>$C980,INDEX(AR$939:AR979,MATCH($C980,$F$939:$F979,0)),INDEX(AR981:AR$1001,MATCH($C980,$F981:$F$1001,0)))","v":9318},{"$f":"IF($H980>$C980,INDEX(AS$939:AS979,MATCH($C980,$F$939:$F979,0)),INDEX(AS981:AS$1001,MATCH($C980,$F981:$F$1001,0)))","v":0},{"$f":"IF($H980>$C980,INDEX(AT$939:AT979,MATCH($C980,$F$939:$F979,0)),INDEX(AT981:AT$1001,MATCH($C980,$F981:$F$1001,0)))","v":79427.081035695883},{"$f":"IF($H980>$C980,INDEX(AU$939:AU979,MATCH($C980,$F$939:$F979,0)),INDEX(AU981:AU$1001,MATCH($C980,$F981:$F$1001,0)))","v":0.6},{"$f":"IF($H980>$C980,INDEX(AV$939:AV979,MATCH($C980,$F$939:$F979,0)),INDEX(AV981:AV$1001,MATCH($C980,$F981:$F$1001,0)))","v":119426},{"$f":"IF($H980>$C980,INDEX(AW$939:AW979,MATCH($C980,$F$939:$F979,0)),INDEX(AW981:AW$1001,MATCH($C980,$F981:$F$1001,0)))","v":3468},{"$f":"IF($H980>$C980,INDEX(AX$939:AX979,MATCH($C980,$F$939:$F979,0)),INDEX(AX981:AX$1001,MATCH($C980,$F981:$F$1001,0)))","v":0.2},{"$f":"IF($H980>$C980,INDEX(AY$939:AY979,MATCH($C980,$F$939:$F979,0)),INDEX(AY981:AY$1001,MATCH($C980,$F981:$F$1001,0)))","v":13},{"$f":"IF($H980>$C980,INDEX(AZ$939:AZ979,MATCH($C980,$F$939:$F979,0)),INDEX(AZ981:AZ$1001,MATCH($C980,$F981:$F$1001,0)))","v":200000},null,{"$f":"IF($H980>$C980,INDEX(BB$939:BB979,MATCH($C980,$F$939:$F979,0)),INDEX(BB981:BB$1001,MATCH($C980,$F981:$F$1001,0)))","v":87674.578316246523},{"$f":"IF($H980>$C980,INDEX(BC$939:BC979,MATCH($C980,$F$939:$F979,0)),INDEX(BC981:BC$1001,MATCH($C980,$F981:$F$1001,0)))","v":0.66640846363636363},{"$f":"IF($H980>$C980,INDEX(BD$939:BD979,MATCH($C980,$F$939:$F979,0)),INDEX(BD981:BD$1001,MATCH($C980,$F981:$F$1001,0)))","v":2400},{"$f":"IF($H980>$C980,INDEX(BE$939:BE979,MATCH($C980,$F$939:$F979,0)),INDEX(BE981:BE$1001,MATCH($C980,$F981:$F$1001,0)))","v":3.5},{"$f":"IF($H980>$C980,INDEX(BF$939:BF979,MATCH($C980,$F$939:$F979,0)),INDEX(BF981:BF$1001,MATCH($C980,$F981:$F$1001,0)))","v":0.5},{"$f":"IF($H980>$C980,INDEX(BG$939:BG979,MATCH($C980,$F$939:$F979,0)),INDEX(BG981:BG$1001,MATCH($C980,$F981:$F$1001,0)))","v":9600},{"$f":"IF($H980>$C980,INDEX(BH$939:BH979,MATCH($C980,$F$939:$F979,0)),INDEX(BH981:BH$1001,MATCH($C980,$F981:$F$1001,0)))","v":3.5},{"$f":"IF($H980>$C980,INDEX(BI$939:BI979,MATCH($C980,$F$939:$F979,0)),INDEX(BI981:BI$1001,MATCH($C980,$F981:$F$1001,0)))","v":0.5},{"$f":"IF($H980>$C980,INDEX(BJ$939:BJ979,MATCH($C980,$F$939:$F979,0)),INDEX(BJ981:BJ$1001,MATCH($C980,$F981:$F$1001,0)))","v":79427.081035695883},null,{"$f":"IF($H980>$C980,INDEX(BL$939:BL979,MATCH($C980,$F$939:$F979,0)),INDEX(BL981:BL$1001,MATCH($C980,$F981:$F$1001,0)))","v":1},null,{"$f":"IF($H980>$C980,INDEX(BN$939:BN979,MATCH($C980,$F$939:$F979,0)),INDEX(BN981:BN$1001,MATCH($C980,$F981:$F$1001,0)))","v":13589.947673282908},{"$f":"IF($H980>$C980,INDEX(BO$939:BO979,MATCH($C980,$F$939:$F979,0)),INDEX(BO981:BO$1001,MATCH($C980,$F981:$F$1001,0)))","v":142199.12029603313}]
[null,14.1,14.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H981)),ABS($E$939:$E$1001-H981),0))","v":14},14,14.1,1,14,14,{"$f":"J995","v":"Sættevogntog"},"Volvo","Mest typiske","Mest typiske",{"$f":"N993+4","v":2007},2007,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H981,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":2.5778783883504},null,6.0575551379099972E-2,88387.057963341518,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL981*AH981","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.15500442584694615,{"$f":"1-AL981/(X981/Z981)","v":0.87961820070046159},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ981","v":79901.883502688637},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W981","v":88387.057963341518},0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,{"$f":"PRODUCT(BB981:BC981)+PRODUCT(BD981:BF981)+PRODUCT(BG981:BI981)","v":79901.883502688637},null,{"$f":"BL995","v":1},null,{"$f":"AL981*W981","v":13700.385171908501},{"$f":"-PMT(Lånerente,AA981,X981)","v":142199.12029603313}]
[null,14.2,14.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H982)),ABS($E$939:$E$1001-H982),0))","v":14},14,14.2,1,14,14,{"$f":"J981","v":"Sættevogntog"},"Man","Mest typiske","Mest typiske",{"$f":"N994+4","v":2007},2007,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H982,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":2.5778783883504},null,5.9731217265161542E-2,86410.157194347077,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL982*AH982","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.15500442584694615,{"$f":"1-AL982/(X982/Z982)","v":0.87961820070046159},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ982","v":78584.46009846151},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W982","v":86410.157194347077},0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,{"$f":"PRODUCT(BB982:BC982)+PRODUCT(BD982:BF982)+PRODUCT(BG982:BI982)","v":78584.46009846151},null,{"$f":"BL981","v":1},null,{"$f":"AL982*W982","v":13393.956803254132},{"$f":"-PMT(Lånerente,AA982,X982)","v":142199.12029603313}]
[null,14.3,14.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H983)),ABS($E$939:$E$1001-H983),0))","v":14},14,14.3,1,14,14,{"$f":"J982","v":"Sættevogntog"},"Scania","Mest typiske","Mest typiske",{"$f":"N995+4","v":2007},2007,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H983,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":2.5778783883504},null,4.2475475224691278E-2,87674.578316246523,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL983*AH983","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,0.15500442584694615,{"$f":"1-AL983/(X983/Z983)","v":0.87961820070046159},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ983","v":79427.081035695883},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W983","v":87674.578316246523},0.66640846363636363,2400,3.5,0.5,9600,3.5,0.5,{"$f":"PRODUCT(BB983:BC983)+PRODUCT(BD983:BF983)+PRODUCT(BG983:BI983)","v":79427.081035695883},null,{"$f":"BL982","v":1},null,{"$f":"AL983*W983","v":13589.947673282908},{"$f":"-PMT(Lånerente,AA983,X983)","v":142199.12029603313}]
[null,15.1,14.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H984)),ABS($E$939:$E$1001-H984),0))","v":14},0,0,0,15,15,{"$f":"IF($H984>$C984,INDEX(J$939:J983,MATCH($C984,$F$939:$F983,0)),INDEX(J985:J$1001,MATCH($C984,$F985:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H984>$C984,INDEX(K$939:K983,MATCH($C984,$F$939:$F983,0)),INDEX(K985:K$1001,MATCH($C984,$F985:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H984>$C984,INDEX(L$939:L983,MATCH($C984,$F$939:$F983,0)),INDEX(L985:L$1001,MATCH($C984,$F985:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H984>$C984,INDEX(M$939:M983,MATCH($C984,$F$939:$F983,0)),INDEX(M985:M$1001,MATCH($C984,$F985:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H984>$C984,INDEX(N$939:N983,MATCH($C984,$F$939:$F983,0)),INDEX(N985:N$1001,MATCH($C984,$F985:$F$1001,0)))","v":2007},2006,{"$f":"IF($H984>$C984,INDEX(P$939:P983,MATCH($C984,$F$939:$F983,0)),INDEX(P985:P$1001,MATCH($C984,$F985:$F$1001,0)))","v":0},{"$f":"IF($H984>$C984,INDEX(Q$939:Q983,MATCH($C984,$F$939:$F983,0)),INDEX(Q985:Q$1001,MATCH($C984,$F985:$F$1001,0)))","v":0},{"$f":"IF($H984>$C984,INDEX(R$939:R983,MATCH($C984,$F$939:$F983,0)),INDEX(R985:R$1001,MATCH($C984,$F985:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H984,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":1.7010331800765},null,{"$f":"IF($H984>$C984,INDEX(V$939:V983,MATCH($C984,$F$939:$F983,0)),INDEX(V985:V$1001,MATCH($C984,$F985:$F$1001,0)))","v":6.0575551379099972E-2},{"$f":"IF($H984>$C984,INDEX(W$939:W983,MATCH($C984,$F$939:$F983,0)),INDEX(W985:W$1001,MATCH($C984,$F985:$F$1001,0)))","v":88387.057963341518},{"$f":"IF($H984>$C984,INDEX(X$939:X983,MATCH($C984,$F$939:$F983,0)),INDEX(X985:X$1001,MATCH($C984,$F985:$F$1001,0)))","v":1200000},{"$f":"IF($H984>$C984,INDEX(Y$939:Y983,MATCH($C984,$F$939:$F983,0)),INDEX(Y985:Y$1001,MATCH($C984,$F985:$F$1001,0)))","v":0},{"$f":"IF($H984>$C984,INDEX(Z$939:Z983,MATCH($C984,$F$939:$F983,0)),INDEX(Z985:Z$1001,MATCH($C984,$F985:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H984>$C984,INDEX(AA$939:AA983,MATCH($C984,$F$939:$F983,0)),INDEX(AA985:AA$1001,MATCH($C984,$F985:$F$1001,0)))","v":10.5},{"$f":"IF($H984>$C984,INDEX(AB$939:AB983,MATCH($C984,$F$939:$F983,0)),INDEX(AB985:AB$1001,MATCH($C984,$F985:$F$1001,0)))","v":2300},{"$f":"IF($H984>$C984,INDEX(AC$939:AC983,MATCH($C984,$F$939:$F983,0)),INDEX(AC985:AC$1001,MATCH($C984,$F985:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H984>$C984,INDEX(AH$939:AH983,MATCH($C984,$F$939:$F983,0)),INDEX(AH985:AH$1001,MATCH($C984,$F985:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H984>$C984,INDEX(AI$939:AI983,MATCH($C984,$F$939:$F983,0)),INDEX(AI985:AI$1001,MATCH($C984,$F985:$F$1001,0)))","v":1},{"$f":"IF($H984>$C984,INDEX(AJ$939:AJ983,MATCH($C984,$F$939:$F983,0)),INDEX(AJ985:AJ$1001,MATCH($C984,$F985:$F$1001,0)))","v":0},{"$f":"IF($H984>$C984,INDEX(AK$939:AK983,MATCH($C984,$F$939:$F983,0)),INDEX(AK985:AK$1001,MATCH($C984,$F985:$F$1001,0)))","v":0},{"$f":"IF($H984>$C984,INDEX(AL$939:AL983,MATCH($C984,$F$939:$F983,0)),INDEX(AL985:AL$1001,MATCH($C984,$F985:$F$1001,0)))","v":0.15500442584694615},{"$f":"IF($H984>$C984,INDEX(AM$939:AM983,MATCH($C984,$F$939:$F983,0)),INDEX(AM985:AM$1001,MATCH($C984,$F985:$F$1001,0)))","v":0.87961820070046159},{"$f":"IF($H984>$C984,INDEX(AN$939:AN983,MATCH($C984,$F$939:$F983,0)),INDEX(AN985:AN$1001,MATCH($C984,$F985:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H984>$C984,INDEX(AQ$939:AQ983,MATCH($C984,$F$939:$F983,0)),INDEX(AQ985:AQ$1001,MATCH($C984,$F985:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H984>$C984,INDEX(AR$939:AR983,MATCH($C984,$F$939:$F983,0)),INDEX(AR985:AR$1001,MATCH($C984,$F985:$F$1001,0)))","v":9318},{"$f":"IF($H984>$C984,INDEX(AS$939:AS983,MATCH($C984,$F$939:$F983,0)),INDEX(AS985:AS$1001,MATCH($C984,$F985:$F$1001,0)))","v":0},{"$f":"IF($H984>$C984,INDEX(AT$939:AT983,MATCH($C984,$F$939:$F983,0)),INDEX(AT985:AT$1001,MATCH($C984,$F985:$F$1001,0)))","v":79901.883502688637},{"$f":"IF($H984>$C984,INDEX(AU$939:AU983,MATCH($C984,$F$939:$F983,0)),INDEX(AU985:AU$1001,MATCH($C984,$F985:$F$1001,0)))","v":0.6},{"$f":"IF($H984>$C984,INDEX(AV$939:AV983,MATCH($C984,$F$939:$F983,0)),INDEX(AV985:AV$1001,MATCH($C984,$F985:$F$1001,0)))","v":119426},{"$f":"IF($H984>$C984,INDEX(AW$939:AW983,MATCH($C984,$F$939:$F983,0)),INDEX(AW985:AW$1001,MATCH($C984,$F985:$F$1001,0)))","v":3468},{"$f":"IF($H984>$C984,INDEX(AX$939:AX983,MATCH($C984,$F$939:$F983,0)),INDEX(AX985:AX$1001,MATCH($C984,$F985:$F$1001,0)))","v":0.2},{"$f":"IF($H984>$C984,INDEX(AY$939:AY983,MATCH($C984,$F$939:$F983,0)),INDEX(AY985:AY$1001,MATCH($C984,$F985:$F$1001,0)))","v":13},{"$f":"IF($H984>$C984,INDEX(AZ$939:AZ983,MATCH($C984,$F$939:$F983,0)),INDEX(AZ985:AZ$1001,MATCH($C984,$F985:$F$1001,0)))","v":200000},null,{"$f":"IF($H984>$C984,INDEX(BB$939:BB983,MATCH($C984,$F$939:$F983,0)),INDEX(BB985:BB$1001,MATCH($C984,$F985:$F$1001,0)))","v":88387.057963341518},{"$f":"IF($H984>$C984,INDEX(BC$939:BC983,MATCH($C984,$F$939:$F983,0)),INDEX(BC985:BC$1001,MATCH($C984,$F985:$F$1001,0)))","v":0.66640846363636363},{"$f":"IF($H984>$C984,INDEX(BD$939:BD983,MATCH($C984,$F$939:$F983,0)),INDEX(BD985:BD$1001,MATCH($C984,$F985:$F$1001,0)))","v":2400},{"$f":"IF($H984>$C984,INDEX(BE$939:BE983,MATCH($C984,$F$939:$F983,0)),INDEX(BE985:BE$1001,MATCH($C984,$F985:$F$1001,0)))","v":3.5},{"$f":"IF($H984>$C984,INDEX(BF$939:BF983,MATCH($C984,$F$939:$F983,0)),INDEX(BF985:BF$1001,MATCH($C984,$F985:$F$1001,0)))","v":0.5},{"$f":"IF($H984>$C984,INDEX(BG$939:BG983,MATCH($C984,$F$939:$F983,0)),INDEX(BG985:BG$1001,MATCH($C984,$F985:$F$1001,0)))","v":9600},{"$f":"IF($H984>$C984,INDEX(BH$939:BH983,MATCH($C984,$F$939:$F983,0)),INDEX(BH985:BH$1001,MATCH($C984,$F985:$F$1001,0)))","v":3.5},{"$f":"IF($H984>$C984,INDEX(BI$939:BI983,MATCH($C984,$F$939:$F983,0)),INDEX(BI985:BI$1001,MATCH($C984,$F985:$F$1001,0)))","v":0.5},{"$f":"IF($H984>$C984,INDEX(BJ$939:BJ983,MATCH($C984,$F$939:$F983,0)),INDEX(BJ985:BJ$1001,MATCH($C984,$F985:$F$1001,0)))","v":79901.883502688637},null,{"$f":"IF($H984>$C984,INDEX(BL$939:BL983,MATCH($C984,$F$939:$F983,0)),INDEX(BL985:BL$1001,MATCH($C984,$F985:$F$1001,0)))","v":1},null,{"$f":"IF($H984>$C984,INDEX(BN$939:BN983,MATCH($C984,$F$939:$F983,0)),INDEX(BN985:BN$1001,MATCH($C984,$F985:$F$1001,0)))","v":13700.385171908501},{"$f":"IF($H984>$C984,INDEX(BO$939:BO983,MATCH($C984,$F$939:$F983,0)),INDEX(BO985:BO$1001,MATCH($C984,$F985:$F$1001,0)))","v":142199.12029603313}]
[null,15.2,14.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H985)),ABS($E$939:$E$1001-H985),0))","v":14},0,0,0,15,15,{"$f":"IF($H985>$C985,INDEX(J$939:J984,MATCH($C985,$F$939:$F984,0)),INDEX(J986:J$1001,MATCH($C985,$F986:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H985>$C985,INDEX(K$939:K984,MATCH($C985,$F$939:$F984,0)),INDEX(K986:K$1001,MATCH($C985,$F986:$F$1001,0)))","v":"Man"},{"$f":"IF($H985>$C985,INDEX(L$939:L984,MATCH($C985,$F$939:$F984,0)),INDEX(L986:L$1001,MATCH($C985,$F986:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H985>$C985,INDEX(M$939:M984,MATCH($C985,$F$939:$F984,0)),INDEX(M986:M$1001,MATCH($C985,$F986:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H985>$C985,INDEX(N$939:N984,MATCH($C985,$F$939:$F984,0)),INDEX(N986:N$1001,MATCH($C985,$F986:$F$1001,0)))","v":2007},2006,{"$f":"IF($H985>$C985,INDEX(P$939:P984,MATCH($C985,$F$939:$F984,0)),INDEX(P986:P$1001,MATCH($C985,$F986:$F$1001,0)))","v":0},{"$f":"IF($H985>$C985,INDEX(Q$939:Q984,MATCH($C985,$F$939:$F984,0)),INDEX(Q986:Q$1001,MATCH($C985,$F986:$F$1001,0)))","v":0},{"$f":"IF($H985>$C985,INDEX(R$939:R984,MATCH($C985,$F$939:$F984,0)),INDEX(R986:R$1001,MATCH($C985,$F986:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H985,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":1.7010331800765},null,{"$f":"IF($H985>$C985,INDEX(V$939:V984,MATCH($C985,$F$939:$F984,0)),INDEX(V986:V$1001,MATCH($C985,$F986:$F$1001,0)))","v":5.9731217265161542E-2},{"$f":"IF($H985>$C985,INDEX(W$939:W984,MATCH($C985,$F$939:$F984,0)),INDEX(W986:W$1001,MATCH($C985,$F986:$F$1001,0)))","v":86410.157194347077},{"$f":"IF($H985>$C985,INDEX(X$939:X984,MATCH($C985,$F$939:$F984,0)),INDEX(X986:X$1001,MATCH($C985,$F986:$F$1001,0)))","v":1200000},{"$f":"IF($H985>$C985,INDEX(Y$939:Y984,MATCH($C985,$F$939:$F984,0)),INDEX(Y986:Y$1001,MATCH($C985,$F986:$F$1001,0)))","v":0},{"$f":"IF($H985>$C985,INDEX(Z$939:Z984,MATCH($C985,$F$939:$F984,0)),INDEX(Z986:Z$1001,MATCH($C985,$F986:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H985>$C985,INDEX(AA$939:AA984,MATCH($C985,$F$939:$F984,0)),INDEX(AA986:AA$1001,MATCH($C985,$F986:$F$1001,0)))","v":10.5},{"$f":"IF($H985>$C985,INDEX(AB$939:AB984,MATCH($C985,$F$939:$F984,0)),INDEX(AB986:AB$1001,MATCH($C985,$F986:$F$1001,0)))","v":2300},{"$f":"IF($H985>$C985,INDEX(AC$939:AC984,MATCH($C985,$F$939:$F984,0)),INDEX(AC986:AC$1001,MATCH($C985,$F986:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H985>$C985,INDEX(AH$939:AH984,MATCH($C985,$F$939:$F984,0)),INDEX(AH986:AH$1001,MATCH($C985,$F986:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H985>$C985,INDEX(AI$939:AI984,MATCH($C985,$F$939:$F984,0)),INDEX(AI986:AI$1001,MATCH($C985,$F986:$F$1001,0)))","v":1},{"$f":"IF($H985>$C985,INDEX(AJ$939:AJ984,MATCH($C985,$F$939:$F984,0)),INDEX(AJ986:AJ$1001,MATCH($C985,$F986:$F$1001,0)))","v":0},{"$f":"IF($H985>$C985,INDEX(AK$939:AK984,MATCH($C985,$F$939:$F984,0)),INDEX(AK986:AK$1001,MATCH($C985,$F986:$F$1001,0)))","v":0},{"$f":"IF($H985>$C985,INDEX(AL$939:AL984,MATCH($C985,$F$939:$F984,0)),INDEX(AL986:AL$1001,MATCH($C985,$F986:$F$1001,0)))","v":0.15500442584694615},{"$f":"IF($H985>$C985,INDEX(AM$939:AM984,MATCH($C985,$F$939:$F984,0)),INDEX(AM986:AM$1001,MATCH($C985,$F986:$F$1001,0)))","v":0.87961820070046159},{"$f":"IF($H985>$C985,INDEX(AN$939:AN984,MATCH($C985,$F$939:$F984,0)),INDEX(AN986:AN$1001,MATCH($C985,$F986:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H985>$C985,INDEX(AQ$939:AQ984,MATCH($C985,$F$939:$F984,0)),INDEX(AQ986:AQ$1001,MATCH($C985,$F986:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H985>$C985,INDEX(AR$939:AR984,MATCH($C985,$F$939:$F984,0)),INDEX(AR986:AR$1001,MATCH($C985,$F986:$F$1001,0)))","v":9318},{"$f":"IF($H985>$C985,INDEX(AS$939:AS984,MATCH($C985,$F$939:$F984,0)),INDEX(AS986:AS$1001,MATCH($C985,$F986:$F$1001,0)))","v":0},{"$f":"IF($H985>$C985,INDEX(AT$939:AT984,MATCH($C985,$F$939:$F984,0)),INDEX(AT986:AT$1001,MATCH($C985,$F986:$F$1001,0)))","v":78584.46009846151},{"$f":"IF($H985>$C985,INDEX(AU$939:AU984,MATCH($C985,$F$939:$F984,0)),INDEX(AU986:AU$1001,MATCH($C985,$F986:$F$1001,0)))","v":0.6},{"$f":"IF($H985>$C985,INDEX(AV$939:AV984,MATCH($C985,$F$939:$F984,0)),INDEX(AV986:AV$1001,MATCH($C985,$F986:$F$1001,0)))","v":119426},{"$f":"IF($H985>$C985,INDEX(AW$939:AW984,MATCH($C985,$F$939:$F984,0)),INDEX(AW986:AW$1001,MATCH($C985,$F986:$F$1001,0)))","v":3468},{"$f":"IF($H985>$C985,INDEX(AX$939:AX984,MATCH($C985,$F$939:$F984,0)),INDEX(AX986:AX$1001,MATCH($C985,$F986:$F$1001,0)))","v":0.2},{"$f":"IF($H985>$C985,INDEX(AY$939:AY984,MATCH($C985,$F$939:$F984,0)),INDEX(AY986:AY$1001,MATCH($C985,$F986:$F$1001,0)))","v":13},{"$f":"IF($H985>$C985,INDEX(AZ$939:AZ984,MATCH($C985,$F$939:$F984,0)),INDEX(AZ986:AZ$1001,MATCH($C985,$F986:$F$1001,0)))","v":200000},null,{"$f":"IF($H985>$C985,INDEX(BB$939:BB984,MATCH($C985,$F$939:$F984,0)),INDEX(BB986:BB$1001,MATCH($C985,$F986:$F$1001,0)))","v":86410.157194347077},{"$f":"IF($H985>$C985,INDEX(BC$939:BC984,MATCH($C985,$F$939:$F984,0)),INDEX(BC986:BC$1001,MATCH($C985,$F986:$F$1001,0)))","v":0.66640846363636363},{"$f":"IF($H985>$C985,INDEX(BD$939:BD984,MATCH($C985,$F$939:$F984,0)),INDEX(BD986:BD$1001,MATCH($C985,$F986:$F$1001,0)))","v":2400},{"$f":"IF($H985>$C985,INDEX(BE$939:BE984,MATCH($C985,$F$939:$F984,0)),INDEX(BE986:BE$1001,MATCH($C985,$F986:$F$1001,0)))","v":3.5},{"$f":"IF($H985>$C985,INDEX(BF$939:BF984,MATCH($C985,$F$939:$F984,0)),INDEX(BF986:BF$1001,MATCH($C985,$F986:$F$1001,0)))","v":0.5},{"$f":"IF($H985>$C985,INDEX(BG$939:BG984,MATCH($C985,$F$939:$F984,0)),INDEX(BG986:BG$1001,MATCH($C985,$F986:$F$1001,0)))","v":9600},{"$f":"IF($H985>$C985,INDEX(BH$939:BH984,MATCH($C985,$F$939:$F984,0)),INDEX(BH986:BH$1001,MATCH($C985,$F986:$F$1001,0)))","v":3.5},{"$f":"IF($H985>$C985,INDEX(BI$939:BI984,MATCH($C985,$F$939:$F984,0)),INDEX(BI986:BI$1001,MATCH($C985,$F986:$F$1001,0)))","v":0.5},{"$f":"IF($H985>$C985,INDEX(BJ$939:BJ984,MATCH($C985,$F$939:$F984,0)),INDEX(BJ986:BJ$1001,MATCH($C985,$F986:$F$1001,0)))","v":78584.46009846151},null,{"$f":"IF($H985>$C985,INDEX(BL$939:BL984,MATCH($C985,$F$939:$F984,0)),INDEX(BL986:BL$1001,MATCH($C985,$F986:$F$1001,0)))","v":1},null,{"$f":"IF($H985>$C985,INDEX(BN$939:BN984,MATCH($C985,$F$939:$F984,0)),INDEX(BN986:BN$1001,MATCH($C985,$F986:$F$1001,0)))","v":13393.956803254132},{"$f":"IF($H985>$C985,INDEX(BO$939:BO984,MATCH($C985,$F$939:$F984,0)),INDEX(BO986:BO$1001,MATCH($C985,$F986:$F$1001,0)))","v":142199.12029603313}]
[null,15.3,14.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H986)),ABS($E$939:$E$1001-H986),0))","v":14},0,0,0,15,15,{"$f":"IF($H986>$C986,INDEX(J$939:J985,MATCH($C986,$F$939:$F985,0)),INDEX(J987:J$1001,MATCH($C986,$F987:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H986>$C986,INDEX(K$939:K985,MATCH($C986,$F$939:$F985,0)),INDEX(K987:K$1001,MATCH($C986,$F987:$F$1001,0)))","v":"Scania"},{"$f":"IF($H986>$C986,INDEX(L$939:L985,MATCH($C986,$F$939:$F985,0)),INDEX(L987:L$1001,MATCH($C986,$F987:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H986>$C986,INDEX(M$939:M985,MATCH($C986,$F$939:$F985,0)),INDEX(M987:M$1001,MATCH($C986,$F987:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H986>$C986,INDEX(N$939:N985,MATCH($C986,$F$939:$F985,0)),INDEX(N987:N$1001,MATCH($C986,$F987:$F$1001,0)))","v":2007},2006,{"$f":"IF($H986>$C986,INDEX(P$939:P985,MATCH($C986,$F$939:$F985,0)),INDEX(P987:P$1001,MATCH($C986,$F987:$F$1001,0)))","v":0},{"$f":"IF($H986>$C986,INDEX(Q$939:Q985,MATCH($C986,$F$939:$F985,0)),INDEX(Q987:Q$1001,MATCH($C986,$F987:$F$1001,0)))","v":0},{"$f":"IF($H986>$C986,INDEX(R$939:R985,MATCH($C986,$F$939:$F985,0)),INDEX(R987:R$1001,MATCH($C986,$F987:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H986,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":1.7010331800765},null,{"$f":"IF($H986>$C986,INDEX(V$939:V985,MATCH($C986,$F$939:$F985,0)),INDEX(V987:V$1001,MATCH($C986,$F987:$F$1001,0)))","v":4.2475475224691278E-2},{"$f":"IF($H986>$C986,INDEX(W$939:W985,MATCH($C986,$F$939:$F985,0)),INDEX(W987:W$1001,MATCH($C986,$F987:$F$1001,0)))","v":87674.578316246523},{"$f":"IF($H986>$C986,INDEX(X$939:X985,MATCH($C986,$F$939:$F985,0)),INDEX(X987:X$1001,MATCH($C986,$F987:$F$1001,0)))","v":1200000},{"$f":"IF($H986>$C986,INDEX(Y$939:Y985,MATCH($C986,$F$939:$F985,0)),INDEX(Y987:Y$1001,MATCH($C986,$F987:$F$1001,0)))","v":0},{"$f":"IF($H986>$C986,INDEX(Z$939:Z985,MATCH($C986,$F$939:$F985,0)),INDEX(Z987:Z$1001,MATCH($C986,$F987:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H986>$C986,INDEX(AA$939:AA985,MATCH($C986,$F$939:$F985,0)),INDEX(AA987:AA$1001,MATCH($C986,$F987:$F$1001,0)))","v":10.5},{"$f":"IF($H986>$C986,INDEX(AB$939:AB985,MATCH($C986,$F$939:$F985,0)),INDEX(AB987:AB$1001,MATCH($C986,$F987:$F$1001,0)))","v":2300},{"$f":"IF($H986>$C986,INDEX(AC$939:AC985,MATCH($C986,$F$939:$F985,0)),INDEX(AC987:AC$1001,MATCH($C986,$F987:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H986>$C986,INDEX(AH$939:AH985,MATCH($C986,$F$939:$F985,0)),INDEX(AH987:AH$1001,MATCH($C986,$F987:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H986>$C986,INDEX(AI$939:AI985,MATCH($C986,$F$939:$F985,0)),INDEX(AI987:AI$1001,MATCH($C986,$F987:$F$1001,0)))","v":1},{"$f":"IF($H986>$C986,INDEX(AJ$939:AJ985,MATCH($C986,$F$939:$F985,0)),INDEX(AJ987:AJ$1001,MATCH($C986,$F987:$F$1001,0)))","v":0},{"$f":"IF($H986>$C986,INDEX(AK$939:AK985,MATCH($C986,$F$939:$F985,0)),INDEX(AK987:AK$1001,MATCH($C986,$F987:$F$1001,0)))","v":0},{"$f":"IF($H986>$C986,INDEX(AL$939:AL985,MATCH($C986,$F$939:$F985,0)),INDEX(AL987:AL$1001,MATCH($C986,$F987:$F$1001,0)))","v":0.15500442584694615},{"$f":"IF($H986>$C986,INDEX(AM$939:AM985,MATCH($C986,$F$939:$F985,0)),INDEX(AM987:AM$1001,MATCH($C986,$F987:$F$1001,0)))","v":0.87961820070046159},{"$f":"IF($H986>$C986,INDEX(AN$939:AN985,MATCH($C986,$F$939:$F985,0)),INDEX(AN987:AN$1001,MATCH($C986,$F987:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H986>$C986,INDEX(AQ$939:AQ985,MATCH($C986,$F$939:$F985,0)),INDEX(AQ987:AQ$1001,MATCH($C986,$F987:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H986>$C986,INDEX(AR$939:AR985,MATCH($C986,$F$939:$F985,0)),INDEX(AR987:AR$1001,MATCH($C986,$F987:$F$1001,0)))","v":9318},{"$f":"IF($H986>$C986,INDEX(AS$939:AS985,MATCH($C986,$F$939:$F985,0)),INDEX(AS987:AS$1001,MATCH($C986,$F987:$F$1001,0)))","v":0},{"$f":"IF($H986>$C986,INDEX(AT$939:AT985,MATCH($C986,$F$939:$F985,0)),INDEX(AT987:AT$1001,MATCH($C986,$F987:$F$1001,0)))","v":79427.081035695883},{"$f":"IF($H986>$C986,INDEX(AU$939:AU985,MATCH($C986,$F$939:$F985,0)),INDEX(AU987:AU$1001,MATCH($C986,$F987:$F$1001,0)))","v":0.6},{"$f":"IF($H986>$C986,INDEX(AV$939:AV985,MATCH($C986,$F$939:$F985,0)),INDEX(AV987:AV$1001,MATCH($C986,$F987:$F$1001,0)))","v":119426},{"$f":"IF($H986>$C986,INDEX(AW$939:AW985,MATCH($C986,$F$939:$F985,0)),INDEX(AW987:AW$1001,MATCH($C986,$F987:$F$1001,0)))","v":3468},{"$f":"IF($H986>$C986,INDEX(AX$939:AX985,MATCH($C986,$F$939:$F985,0)),INDEX(AX987:AX$1001,MATCH($C986,$F987:$F$1001,0)))","v":0.2},{"$f":"IF($H986>$C986,INDEX(AY$939:AY985,MATCH($C986,$F$939:$F985,0)),INDEX(AY987:AY$1001,MATCH($C986,$F987:$F$1001,0)))","v":13},{"$f":"IF($H986>$C986,INDEX(AZ$939:AZ985,MATCH($C986,$F$939:$F985,0)),INDEX(AZ987:AZ$1001,MATCH($C986,$F987:$F$1001,0)))","v":200000},null,{"$f":"IF($H986>$C986,INDEX(BB$939:BB985,MATCH($C986,$F$939:$F985,0)),INDEX(BB987:BB$1001,MATCH($C986,$F987:$F$1001,0)))","v":87674.578316246523},{"$f":"IF($H986>$C986,INDEX(BC$939:BC985,MATCH($C986,$F$939:$F985,0)),INDEX(BC987:BC$1001,MATCH($C986,$F987:$F$1001,0)))","v":0.66640846363636363},{"$f":"IF($H986>$C986,INDEX(BD$939:BD985,MATCH($C986,$F$939:$F985,0)),INDEX(BD987:BD$1001,MATCH($C986,$F987:$F$1001,0)))","v":2400},{"$f":"IF($H986>$C986,INDEX(BE$939:BE985,MATCH($C986,$F$939:$F985,0)),INDEX(BE987:BE$1001,MATCH($C986,$F987:$F$1001,0)))","v":3.5},{"$f":"IF($H986>$C986,INDEX(BF$939:BF985,MATCH($C986,$F$939:$F985,0)),INDEX(BF987:BF$1001,MATCH($C986,$F987:$F$1001,0)))","v":0.5},{"$f":"IF($H986>$C986,INDEX(BG$939:BG985,MATCH($C986,$F$939:$F985,0)),INDEX(BG987:BG$1001,MATCH($C986,$F987:$F$1001,0)))","v":9600},{"$f":"IF($H986>$C986,INDEX(BH$939:BH985,MATCH($C986,$F$939:$F985,0)),INDEX(BH987:BH$1001,MATCH($C986,$F987:$F$1001,0)))","v":3.5},{"$f":"IF($H986>$C986,INDEX(BI$939:BI985,MATCH($C986,$F$939:$F985,0)),INDEX(BI987:BI$1001,MATCH($C986,$F987:$F$1001,0)))","v":0.5},{"$f":"IF($H986>$C986,INDEX(BJ$939:BJ985,MATCH($C986,$F$939:$F985,0)),INDEX(BJ987:BJ$1001,MATCH($C986,$F987:$F$1001,0)))","v":79427.081035695883},null,{"$f":"IF($H986>$C986,INDEX(BL$939:BL985,MATCH($C986,$F$939:$F985,0)),INDEX(BL987:BL$1001,MATCH($C986,$F987:$F$1001,0)))","v":1},null,{"$f":"IF($H986>$C986,INDEX(BN$939:BN985,MATCH($C986,$F$939:$F985,0)),INDEX(BN987:BN$1001,MATCH($C986,$F987:$F$1001,0)))","v":13589.947673282908},{"$f":"IF($H986>$C986,INDEX(BO$939:BO985,MATCH($C986,$F$939:$F985,0)),INDEX(BO987:BO$1001,MATCH($C986,$F987:$F$1001,0)))","v":142199.12029603313}]
[null,16.100000000000001,14.1,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H987)),ABS($E$939:$E$1001-H987),0))","v":14},0,0,0,16,16,{"$f":"IF($H987>$C987,INDEX(J$939:J986,MATCH($C987,$F$939:$F986,0)),INDEX(J988:J$1001,MATCH($C987,$F988:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H987>$C987,INDEX(K$939:K986,MATCH($C987,$F$939:$F986,0)),INDEX(K988:K$1001,MATCH($C987,$F988:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H987>$C987,INDEX(L$939:L986,MATCH($C987,$F$939:$F986,0)),INDEX(L988:L$1001,MATCH($C987,$F988:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H987>$C987,INDEX(M$939:M986,MATCH($C987,$F$939:$F986,0)),INDEX(M988:M$1001,MATCH($C987,$F988:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H987>$C987,INDEX(N$939:N986,MATCH($C987,$F$939:$F986,0)),INDEX(N988:N$1001,MATCH($C987,$F988:$F$1001,0)))","v":2007},2005,{"$f":"IF($H987>$C987,INDEX(P$939:P986,MATCH($C987,$F$939:$F986,0)),INDEX(P988:P$1001,MATCH($C987,$F988:$F$1001,0)))","v":0},{"$f":"IF($H987>$C987,INDEX(Q$939:Q986,MATCH($C987,$F$939:$F986,0)),INDEX(Q988:Q$1001,MATCH($C987,$F988:$F$1001,0)))","v":0},{"$f":"IF($H987>$C987,INDEX(R$939:R986,MATCH($C987,$F$939:$F986,0)),INDEX(R988:R$1001,MATCH($C987,$F988:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H987,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":1.1178815695467001},null,{"$f":"IF($H987>$C987,INDEX(V$939:V986,MATCH($C987,$F$939:$F986,0)),INDEX(V988:V$1001,MATCH($C987,$F988:$F$1001,0)))","v":6.0575551379099972E-2},{"$f":"IF($H987>$C987,INDEX(W$939:W986,MATCH($C987,$F$939:$F986,0)),INDEX(W988:W$1001,MATCH($C987,$F988:$F$1001,0)))","v":88387.057963341518},{"$f":"IF($H987>$C987,INDEX(X$939:X986,MATCH($C987,$F$939:$F986,0)),INDEX(X988:X$1001,MATCH($C987,$F988:$F$1001,0)))","v":1200000},{"$f":"IF($H987>$C987,INDEX(Y$939:Y986,MATCH($C987,$F$939:$F986,0)),INDEX(Y988:Y$1001,MATCH($C987,$F988:$F$1001,0)))","v":0},{"$f":"IF($H987>$C987,INDEX(Z$939:Z986,MATCH($C987,$F$939:$F986,0)),INDEX(Z988:Z$1001,MATCH($C987,$F988:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H987>$C987,INDEX(AA$939:AA986,MATCH($C987,$F$939:$F986,0)),INDEX(AA988:AA$1001,MATCH($C987,$F988:$F$1001,0)))","v":10.5},{"$f":"IF($H987>$C987,INDEX(AB$939:AB986,MATCH($C987,$F$939:$F986,0)),INDEX(AB988:AB$1001,MATCH($C987,$F988:$F$1001,0)))","v":2300},{"$f":"IF($H987>$C987,INDEX(AC$939:AC986,MATCH($C987,$F$939:$F986,0)),INDEX(AC988:AC$1001,MATCH($C987,$F988:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H987>$C987,INDEX(AH$939:AH986,MATCH($C987,$F$939:$F986,0)),INDEX(AH988:AH$1001,MATCH($C987,$F988:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H987>$C987,INDEX(AI$939:AI986,MATCH($C987,$F$939:$F986,0)),INDEX(AI988:AI$1001,MATCH($C987,$F988:$F$1001,0)))","v":1},{"$f":"IF($H987>$C987,INDEX(AJ$939:AJ986,MATCH($C987,$F$939:$F986,0)),INDEX(AJ988:AJ$1001,MATCH($C987,$F988:$F$1001,0)))","v":0},{"$f":"IF($H987>$C987,INDEX(AK$939:AK986,MATCH($C987,$F$939:$F986,0)),INDEX(AK988:AK$1001,MATCH($C987,$F988:$F$1001,0)))","v":0},{"$f":"IF($H987>$C987,INDEX(AL$939:AL986,MATCH($C987,$F$939:$F986,0)),INDEX(AL988:AL$1001,MATCH($C987,$F988:$F$1001,0)))","v":0.15500442584694615},{"$f":"IF($H987>$C987,INDEX(AM$939:AM986,MATCH($C987,$F$939:$F986,0)),INDEX(AM988:AM$1001,MATCH($C987,$F988:$F$1001,0)))","v":0.87961820070046159},{"$f":"IF($H987>$C987,INDEX(AN$939:AN986,MATCH($C987,$F$939:$F986,0)),INDEX(AN988:AN$1001,MATCH($C987,$F988:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H987>$C987,INDEX(AQ$939:AQ986,MATCH($C987,$F$939:$F986,0)),INDEX(AQ988:AQ$1001,MATCH($C987,$F988:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H987>$C987,INDEX(AR$939:AR986,MATCH($C987,$F$939:$F986,0)),INDEX(AR988:AR$1001,MATCH($C987,$F988:$F$1001,0)))","v":9318},{"$f":"IF($H987>$C987,INDEX(AS$939:AS986,MATCH($C987,$F$939:$F986,0)),INDEX(AS988:AS$1001,MATCH($C987,$F988:$F$1001,0)))","v":0},{"$f":"IF($H987>$C987,INDEX(AT$939:AT986,MATCH($C987,$F$939:$F986,0)),INDEX(AT988:AT$1001,MATCH($C987,$F988:$F$1001,0)))","v":79901.883502688637},{"$f":"IF($H987>$C987,INDEX(AU$939:AU986,MATCH($C987,$F$939:$F986,0)),INDEX(AU988:AU$1001,MATCH($C987,$F988:$F$1001,0)))","v":0.6},{"$f":"IF($H987>$C987,INDEX(AV$939:AV986,MATCH($C987,$F$939:$F986,0)),INDEX(AV988:AV$1001,MATCH($C987,$F988:$F$1001,0)))","v":119426},{"$f":"IF($H987>$C987,INDEX(AW$939:AW986,MATCH($C987,$F$939:$F986,0)),INDEX(AW988:AW$1001,MATCH($C987,$F988:$F$1001,0)))","v":3468},{"$f":"IF($H987>$C987,INDEX(AX$939:AX986,MATCH($C987,$F$939:$F986,0)),INDEX(AX988:AX$1001,MATCH($C987,$F988:$F$1001,0)))","v":0.2},{"$f":"IF($H987>$C987,INDEX(AY$939:AY986,MATCH($C987,$F$939:$F986,0)),INDEX(AY988:AY$1001,MATCH($C987,$F988:$F$1001,0)))","v":13},{"$f":"IF($H987>$C987,INDEX(AZ$939:AZ986,MATCH($C987,$F$939:$F986,0)),INDEX(AZ988:AZ$1001,MATCH($C987,$F988:$F$1001,0)))","v":200000},null,{"$f":"IF($H987>$C987,INDEX(BB$939:BB986,MATCH($C987,$F$939:$F986,0)),INDEX(BB988:BB$1001,MATCH($C987,$F988:$F$1001,0)))","v":88387.057963341518},{"$f":"IF($H987>$C987,INDEX(BC$939:BC986,MATCH($C987,$F$939:$F986,0)),INDEX(BC988:BC$1001,MATCH($C987,$F988:$F$1001,0)))","v":0.66640846363636363},{"$f":"IF($H987>$C987,INDEX(BD$939:BD986,MATCH($C987,$F$939:$F986,0)),INDEX(BD988:BD$1001,MATCH($C987,$F988:$F$1001,0)))","v":2400},{"$f":"IF($H987>$C987,INDEX(BE$939:BE986,MATCH($C987,$F$939:$F986,0)),INDEX(BE988:BE$1001,MATCH($C987,$F988:$F$1001,0)))","v":3.5},{"$f":"IF($H987>$C987,INDEX(BF$939:BF986,MATCH($C987,$F$939:$F986,0)),INDEX(BF988:BF$1001,MATCH($C987,$F988:$F$1001,0)))","v":0.5},{"$f":"IF($H987>$C987,INDEX(BG$939:BG986,MATCH($C987,$F$939:$F986,0)),INDEX(BG988:BG$1001,MATCH($C987,$F988:$F$1001,0)))","v":9600},{"$f":"IF($H987>$C987,INDEX(BH$939:BH986,MATCH($C987,$F$939:$F986,0)),INDEX(BH988:BH$1001,MATCH($C987,$F988:$F$1001,0)))","v":3.5},{"$f":"IF($H987>$C987,INDEX(BI$939:BI986,MATCH($C987,$F$939:$F986,0)),INDEX(BI988:BI$1001,MATCH($C987,$F988:$F$1001,0)))","v":0.5},{"$f":"IF($H987>$C987,INDEX(BJ$939:BJ986,MATCH($C987,$F$939:$F986,0)),INDEX(BJ988:BJ$1001,MATCH($C987,$F988:$F$1001,0)))","v":79901.883502688637},null,{"$f":"IF($H987>$C987,INDEX(BL$939:BL986,MATCH($C987,$F$939:$F986,0)),INDEX(BL988:BL$1001,MATCH($C987,$F988:$F$1001,0)))","v":1},null,{"$f":"IF($H987>$C987,INDEX(BN$939:BN986,MATCH($C987,$F$939:$F986,0)),INDEX(BN988:BN$1001,MATCH($C987,$F988:$F$1001,0)))","v":13700.385171908501},{"$f":"IF($H987>$C987,INDEX(BO$939:BO986,MATCH($C987,$F$939:$F986,0)),INDEX(BO988:BO$1001,MATCH($C987,$F988:$F$1001,0)))","v":142199.12029603313}]
[null,16.2,14.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H988)),ABS($E$939:$E$1001-H988),0))","v":14},0,0,0,16,16,{"$f":"IF($H988>$C988,INDEX(J$939:J987,MATCH($C988,$F$939:$F987,0)),INDEX(J989:J$1001,MATCH($C988,$F989:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H988>$C988,INDEX(K$939:K987,MATCH($C988,$F$939:$F987,0)),INDEX(K989:K$1001,MATCH($C988,$F989:$F$1001,0)))","v":"Man"},{"$f":"IF($H988>$C988,INDEX(L$939:L987,MATCH($C988,$F$939:$F987,0)),INDEX(L989:L$1001,MATCH($C988,$F989:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H988>$C988,INDEX(M$939:M987,MATCH($C988,$F$939:$F987,0)),INDEX(M989:M$1001,MATCH($C988,$F989:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H988>$C988,INDEX(N$939:N987,MATCH($C988,$F$939:$F987,0)),INDEX(N989:N$1001,MATCH($C988,$F989:$F$1001,0)))","v":2007},2005,{"$f":"IF($H988>$C988,INDEX(P$939:P987,MATCH($C988,$F$939:$F987,0)),INDEX(P989:P$1001,MATCH($C988,$F989:$F$1001,0)))","v":0},{"$f":"IF($H988>$C988,INDEX(Q$939:Q987,MATCH($C988,$F$939:$F987,0)),INDEX(Q989:Q$1001,MATCH($C988,$F989:$F$1001,0)))","v":0},{"$f":"IF($H988>$C988,INDEX(R$939:R987,MATCH($C988,$F$939:$F987,0)),INDEX(R989:R$1001,MATCH($C988,$F989:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H988,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":1.1178815695467001},null,{"$f":"IF($H988>$C988,INDEX(V$939:V987,MATCH($C988,$F$939:$F987,0)),INDEX(V989:V$1001,MATCH($C988,$F989:$F$1001,0)))","v":5.9731217265161542E-2},{"$f":"IF($H988>$C988,INDEX(W$939:W987,MATCH($C988,$F$939:$F987,0)),INDEX(W989:W$1001,MATCH($C988,$F989:$F$1001,0)))","v":86410.157194347077},{"$f":"IF($H988>$C988,INDEX(X$939:X987,MATCH($C988,$F$939:$F987,0)),INDEX(X989:X$1001,MATCH($C988,$F989:$F$1001,0)))","v":1200000},{"$f":"IF($H988>$C988,INDEX(Y$939:Y987,MATCH($C988,$F$939:$F987,0)),INDEX(Y989:Y$1001,MATCH($C988,$F989:$F$1001,0)))","v":0},{"$f":"IF($H988>$C988,INDEX(Z$939:Z987,MATCH($C988,$F$939:$F987,0)),INDEX(Z989:Z$1001,MATCH($C988,$F989:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H988>$C988,INDEX(AA$939:AA987,MATCH($C988,$F$939:$F987,0)),INDEX(AA989:AA$1001,MATCH($C988,$F989:$F$1001,0)))","v":10.5},{"$f":"IF($H988>$C988,INDEX(AB$939:AB987,MATCH($C988,$F$939:$F987,0)),INDEX(AB989:AB$1001,MATCH($C988,$F989:$F$1001,0)))","v":2300},{"$f":"IF($H988>$C988,INDEX(AC$939:AC987,MATCH($C988,$F$939:$F987,0)),INDEX(AC989:AC$1001,MATCH($C988,$F989:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H988>$C988,INDEX(AH$939:AH987,MATCH($C988,$F$939:$F987,0)),INDEX(AH989:AH$1001,MATCH($C988,$F989:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H988>$C988,INDEX(AI$939:AI987,MATCH($C988,$F$939:$F987,0)),INDEX(AI989:AI$1001,MATCH($C988,$F989:$F$1001,0)))","v":1},{"$f":"IF($H988>$C988,INDEX(AJ$939:AJ987,MATCH($C988,$F$939:$F987,0)),INDEX(AJ989:AJ$1001,MATCH($C988,$F989:$F$1001,0)))","v":0},{"$f":"IF($H988>$C988,INDEX(AK$939:AK987,MATCH($C988,$F$939:$F987,0)),INDEX(AK989:AK$1001,MATCH($C988,$F989:$F$1001,0)))","v":0},{"$f":"IF($H988>$C988,INDEX(AL$939:AL987,MATCH($C988,$F$939:$F987,0)),INDEX(AL989:AL$1001,MATCH($C988,$F989:$F$1001,0)))","v":0.15500442584694615},{"$f":"IF($H988>$C988,INDEX(AM$939:AM987,MATCH($C988,$F$939:$F987,0)),INDEX(AM989:AM$1001,MATCH($C988,$F989:$F$1001,0)))","v":0.87961820070046159},{"$f":"IF($H988>$C988,INDEX(AN$939:AN987,MATCH($C988,$F$939:$F987,0)),INDEX(AN989:AN$1001,MATCH($C988,$F989:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H988>$C988,INDEX(AQ$939:AQ987,MATCH($C988,$F$939:$F987,0)),INDEX(AQ989:AQ$1001,MATCH($C988,$F989:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H988>$C988,INDEX(AR$939:AR987,MATCH($C988,$F$939:$F987,0)),INDEX(AR989:AR$1001,MATCH($C988,$F989:$F$1001,0)))","v":9318},{"$f":"IF($H988>$C988,INDEX(AS$939:AS987,MATCH($C988,$F$939:$F987,0)),INDEX(AS989:AS$1001,MATCH($C988,$F989:$F$1001,0)))","v":0},{"$f":"IF($H988>$C988,INDEX(AT$939:AT987,MATCH($C988,$F$939:$F987,0)),INDEX(AT989:AT$1001,MATCH($C988,$F989:$F$1001,0)))","v":78584.46009846151},{"$f":"IF($H988>$C988,INDEX(AU$939:AU987,MATCH($C988,$F$939:$F987,0)),INDEX(AU989:AU$1001,MATCH($C988,$F989:$F$1001,0)))","v":0.6},{"$f":"IF($H988>$C988,INDEX(AV$939:AV987,MATCH($C988,$F$939:$F987,0)),INDEX(AV989:AV$1001,MATCH($C988,$F989:$F$1001,0)))","v":119426},{"$f":"IF($H988>$C988,INDEX(AW$939:AW987,MATCH($C988,$F$939:$F987,0)),INDEX(AW989:AW$1001,MATCH($C988,$F989:$F$1001,0)))","v":3468},{"$f":"IF($H988>$C988,INDEX(AX$939:AX987,MATCH($C988,$F$939:$F987,0)),INDEX(AX989:AX$1001,MATCH($C988,$F989:$F$1001,0)))","v":0.2},{"$f":"IF($H988>$C988,INDEX(AY$939:AY987,MATCH($C988,$F$939:$F987,0)),INDEX(AY989:AY$1001,MATCH($C988,$F989:$F$1001,0)))","v":13},{"$f":"IF($H988>$C988,INDEX(AZ$939:AZ987,MATCH($C988,$F$939:$F987,0)),INDEX(AZ989:AZ$1001,MATCH($C988,$F989:$F$1001,0)))","v":200000},null,{"$f":"IF($H988>$C988,INDEX(BB$939:BB987,MATCH($C988,$F$939:$F987,0)),INDEX(BB989:BB$1001,MATCH($C988,$F989:$F$1001,0)))","v":86410.157194347077},{"$f":"IF($H988>$C988,INDEX(BC$939:BC987,MATCH($C988,$F$939:$F987,0)),INDEX(BC989:BC$1001,MATCH($C988,$F989:$F$1001,0)))","v":0.66640846363636363},{"$f":"IF($H988>$C988,INDEX(BD$939:BD987,MATCH($C988,$F$939:$F987,0)),INDEX(BD989:BD$1001,MATCH($C988,$F989:$F$1001,0)))","v":2400},{"$f":"IF($H988>$C988,INDEX(BE$939:BE987,MATCH($C988,$F$939:$F987,0)),INDEX(BE989:BE$1001,MATCH($C988,$F989:$F$1001,0)))","v":3.5},{"$f":"IF($H988>$C988,INDEX(BF$939:BF987,MATCH($C988,$F$939:$F987,0)),INDEX(BF989:BF$1001,MATCH($C988,$F989:$F$1001,0)))","v":0.5},{"$f":"IF($H988>$C988,INDEX(BG$939:BG987,MATCH($C988,$F$939:$F987,0)),INDEX(BG989:BG$1001,MATCH($C988,$F989:$F$1001,0)))","v":9600},{"$f":"IF($H988>$C988,INDEX(BH$939:BH987,MATCH($C988,$F$939:$F987,0)),INDEX(BH989:BH$1001,MATCH($C988,$F989:$F$1001,0)))","v":3.5},{"$f":"IF($H988>$C988,INDEX(BI$939:BI987,MATCH($C988,$F$939:$F987,0)),INDEX(BI989:BI$1001,MATCH($C988,$F989:$F$1001,0)))","v":0.5},{"$f":"IF($H988>$C988,INDEX(BJ$939:BJ987,MATCH($C988,$F$939:$F987,0)),INDEX(BJ989:BJ$1001,MATCH($C988,$F989:$F$1001,0)))","v":78584.46009846151},null,{"$f":"IF($H988>$C988,INDEX(BL$939:BL987,MATCH($C988,$F$939:$F987,0)),INDEX(BL989:BL$1001,MATCH($C988,$F989:$F$1001,0)))","v":1},null,{"$f":"IF($H988>$C988,INDEX(BN$939:BN987,MATCH($C988,$F$939:$F987,0)),INDEX(BN989:BN$1001,MATCH($C988,$F989:$F$1001,0)))","v":13393.956803254132},{"$f":"IF($H988>$C988,INDEX(BO$939:BO987,MATCH($C988,$F$939:$F987,0)),INDEX(BO989:BO$1001,MATCH($C988,$F989:$F$1001,0)))","v":142199.12029603313}]
[null,16.3,14.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H989)),ABS($E$939:$E$1001-H989),0))","v":14},0,0,0,16,16,{"$f":"IF($H989>$C989,INDEX(J$939:J988,MATCH($C989,$F$939:$F988,0)),INDEX(J990:J$1001,MATCH($C989,$F990:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H989>$C989,INDEX(K$939:K988,MATCH($C989,$F$939:$F988,0)),INDEX(K990:K$1001,MATCH($C989,$F990:$F$1001,0)))","v":"Scania"},{"$f":"IF($H989>$C989,INDEX(L$939:L988,MATCH($C989,$F$939:$F988,0)),INDEX(L990:L$1001,MATCH($C989,$F990:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H989>$C989,INDEX(M$939:M988,MATCH($C989,$F$939:$F988,0)),INDEX(M990:M$1001,MATCH($C989,$F990:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H989>$C989,INDEX(N$939:N988,MATCH($C989,$F$939:$F988,0)),INDEX(N990:N$1001,MATCH($C989,$F990:$F$1001,0)))","v":2007},2005,{"$f":"IF($H989>$C989,INDEX(P$939:P988,MATCH($C989,$F$939:$F988,0)),INDEX(P990:P$1001,MATCH($C989,$F990:$F$1001,0)))","v":0},{"$f":"IF($H989>$C989,INDEX(Q$939:Q988,MATCH($C989,$F$939:$F988,0)),INDEX(Q990:Q$1001,MATCH($C989,$F990:$F$1001,0)))","v":0},{"$f":"IF($H989>$C989,INDEX(R$939:R988,MATCH($C989,$F$939:$F988,0)),INDEX(R990:R$1001,MATCH($C989,$F990:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H989,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":1.1178815695467001},null,{"$f":"IF($H989>$C989,INDEX(V$939:V988,MATCH($C989,$F$939:$F988,0)),INDEX(V990:V$1001,MATCH($C989,$F990:$F$1001,0)))","v":4.2475475224691278E-2},{"$f":"IF($H989>$C989,INDEX(W$939:W988,MATCH($C989,$F$939:$F988,0)),INDEX(W990:W$1001,MATCH($C989,$F990:$F$1001,0)))","v":87674.578316246523},{"$f":"IF($H989>$C989,INDEX(X$939:X988,MATCH($C989,$F$939:$F988,0)),INDEX(X990:X$1001,MATCH($C989,$F990:$F$1001,0)))","v":1200000},{"$f":"IF($H989>$C989,INDEX(Y$939:Y988,MATCH($C989,$F$939:$F988,0)),INDEX(Y990:Y$1001,MATCH($C989,$F990:$F$1001,0)))","v":0},{"$f":"IF($H989>$C989,INDEX(Z$939:Z988,MATCH($C989,$F$939:$F988,0)),INDEX(Z990:Z$1001,MATCH($C989,$F990:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H989>$C989,INDEX(AA$939:AA988,MATCH($C989,$F$939:$F988,0)),INDEX(AA990:AA$1001,MATCH($C989,$F990:$F$1001,0)))","v":10.5},{"$f":"IF($H989>$C989,INDEX(AB$939:AB988,MATCH($C989,$F$939:$F988,0)),INDEX(AB990:AB$1001,MATCH($C989,$F990:$F$1001,0)))","v":2300},{"$f":"IF($H989>$C989,INDEX(AC$939:AC988,MATCH($C989,$F$939:$F988,0)),INDEX(AC990:AC$1001,MATCH($C989,$F990:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H989>$C989,INDEX(AH$939:AH988,MATCH($C989,$F$939:$F988,0)),INDEX(AH990:AH$1001,MATCH($C989,$F990:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H989>$C989,INDEX(AI$939:AI988,MATCH($C989,$F$939:$F988,0)),INDEX(AI990:AI$1001,MATCH($C989,$F990:$F$1001,0)))","v":1},{"$f":"IF($H989>$C989,INDEX(AJ$939:AJ988,MATCH($C989,$F$939:$F988,0)),INDEX(AJ990:AJ$1001,MATCH($C989,$F990:$F$1001,0)))","v":0},{"$f":"IF($H989>$C989,INDEX(AK$939:AK988,MATCH($C989,$F$939:$F988,0)),INDEX(AK990:AK$1001,MATCH($C989,$F990:$F$1001,0)))","v":0},{"$f":"IF($H989>$C989,INDEX(AL$939:AL988,MATCH($C989,$F$939:$F988,0)),INDEX(AL990:AL$1001,MATCH($C989,$F990:$F$1001,0)))","v":0.15500442584694615},{"$f":"IF($H989>$C989,INDEX(AM$939:AM988,MATCH($C989,$F$939:$F988,0)),INDEX(AM990:AM$1001,MATCH($C989,$F990:$F$1001,0)))","v":0.87961820070046159},{"$f":"IF($H989>$C989,INDEX(AN$939:AN988,MATCH($C989,$F$939:$F988,0)),INDEX(AN990:AN$1001,MATCH($C989,$F990:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H989>$C989,INDEX(AQ$939:AQ988,MATCH($C989,$F$939:$F988,0)),INDEX(AQ990:AQ$1001,MATCH($C989,$F990:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H989>$C989,INDEX(AR$939:AR988,MATCH($C989,$F$939:$F988,0)),INDEX(AR990:AR$1001,MATCH($C989,$F990:$F$1001,0)))","v":9318},{"$f":"IF($H989>$C989,INDEX(AS$939:AS988,MATCH($C989,$F$939:$F988,0)),INDEX(AS990:AS$1001,MATCH($C989,$F990:$F$1001,0)))","v":0},{"$f":"IF($H989>$C989,INDEX(AT$939:AT988,MATCH($C989,$F$939:$F988,0)),INDEX(AT990:AT$1001,MATCH($C989,$F990:$F$1001,0)))","v":79427.081035695883},{"$f":"IF($H989>$C989,INDEX(AU$939:AU988,MATCH($C989,$F$939:$F988,0)),INDEX(AU990:AU$1001,MATCH($C989,$F990:$F$1001,0)))","v":0.6},{"$f":"IF($H989>$C989,INDEX(AV$939:AV988,MATCH($C989,$F$939:$F988,0)),INDEX(AV990:AV$1001,MATCH($C989,$F990:$F$1001,0)))","v":119426},{"$f":"IF($H989>$C989,INDEX(AW$939:AW988,MATCH($C989,$F$939:$F988,0)),INDEX(AW990:AW$1001,MATCH($C989,$F990:$F$1001,0)))","v":3468},{"$f":"IF($H989>$C989,INDEX(AX$939:AX988,MATCH($C989,$F$939:$F988,0)),INDEX(AX990:AX$1001,MATCH($C989,$F990:$F$1001,0)))","v":0.2},{"$f":"IF($H989>$C989,INDEX(AY$939:AY988,MATCH($C989,$F$939:$F988,0)),INDEX(AY990:AY$1001,MATCH($C989,$F990:$F$1001,0)))","v":13},{"$f":"IF($H989>$C989,INDEX(AZ$939:AZ988,MATCH($C989,$F$939:$F988,0)),INDEX(AZ990:AZ$1001,MATCH($C989,$F990:$F$1001,0)))","v":200000},null,{"$f":"IF($H989>$C989,INDEX(BB$939:BB988,MATCH($C989,$F$939:$F988,0)),INDEX(BB990:BB$1001,MATCH($C989,$F990:$F$1001,0)))","v":87674.578316246523},{"$f":"IF($H989>$C989,INDEX(BC$939:BC988,MATCH($C989,$F$939:$F988,0)),INDEX(BC990:BC$1001,MATCH($C989,$F990:$F$1001,0)))","v":0.66640846363636363},{"$f":"IF($H989>$C989,INDEX(BD$939:BD988,MATCH($C989,$F$939:$F988,0)),INDEX(BD990:BD$1001,MATCH($C989,$F990:$F$1001,0)))","v":2400},{"$f":"IF($H989>$C989,INDEX(BE$939:BE988,MATCH($C989,$F$939:$F988,0)),INDEX(BE990:BE$1001,MATCH($C989,$F990:$F$1001,0)))","v":3.5},{"$f":"IF($H989>$C989,INDEX(BF$939:BF988,MATCH($C989,$F$939:$F988,0)),INDEX(BF990:BF$1001,MATCH($C989,$F990:$F$1001,0)))","v":0.5},{"$f":"IF($H989>$C989,INDEX(BG$939:BG988,MATCH($C989,$F$939:$F988,0)),INDEX(BG990:BG$1001,MATCH($C989,$F990:$F$1001,0)))","v":9600},{"$f":"IF($H989>$C989,INDEX(BH$939:BH988,MATCH($C989,$F$939:$F988,0)),INDEX(BH990:BH$1001,MATCH($C989,$F990:$F$1001,0)))","v":3.5},{"$f":"IF($H989>$C989,INDEX(BI$939:BI988,MATCH($C989,$F$939:$F988,0)),INDEX(BI990:BI$1001,MATCH($C989,$F990:$F$1001,0)))","v":0.5},{"$f":"IF($H989>$C989,INDEX(BJ$939:BJ988,MATCH($C989,$F$939:$F988,0)),INDEX(BJ990:BJ$1001,MATCH($C989,$F990:$F$1001,0)))","v":79427.081035695883},null,{"$f":"IF($H989>$C989,INDEX(BL$939:BL988,MATCH($C989,$F$939:$F988,0)),INDEX(BL990:BL$1001,MATCH($C989,$F990:$F$1001,0)))","v":1},null,{"$f":"IF($H989>$C989,INDEX(BN$939:BN988,MATCH($C989,$F$939:$F988,0)),INDEX(BN990:BN$1001,MATCH($C989,$F990:$F$1001,0)))","v":13589.947673282908},{"$f":"IF($H989>$C989,INDEX(BO$939:BO988,MATCH($C989,$F$939:$F988,0)),INDEX(BO990:BO$1001,MATCH($C989,$F990:$F$1001,0)))","v":142199.12029603313}]
[null,17.100000000000001,18.100000000000001,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H990)),ABS($E$939:$E$1001-H990),0))","v":18},0,0,0,17,17,{"$f":"IF($H990>$C990,INDEX(J$939:J989,MATCH($C990,$F$939:$F989,0)),INDEX(J991:J$1001,MATCH($C990,$F991:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H990>$C990,INDEX(K$939:K989,MATCH($C990,$F$939:$F989,0)),INDEX(K991:K$1001,MATCH($C990,$F991:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H990>$C990,INDEX(L$939:L989,MATCH($C990,$F$939:$F989,0)),INDEX(L991:L$1001,MATCH($C990,$F991:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H990>$C990,INDEX(M$939:M989,MATCH($C990,$F$939:$F989,0)),INDEX(M991:M$1001,MATCH($C990,$F991:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H990>$C990,INDEX(N$939:N989,MATCH($C990,$F$939:$F989,0)),INDEX(N991:N$1001,MATCH($C990,$F991:$F$1001,0)))","v":2003},2004,{"$f":"IF($H990>$C990,INDEX(P$939:P989,MATCH($C990,$F$939:$F989,0)),INDEX(P991:P$1001,MATCH($C990,$F991:$F$1001,0)))","v":0},{"$f":"IF($H990>$C990,INDEX(Q$939:Q989,MATCH($C990,$F$939:$F989,0)),INDEX(Q991:Q$1001,MATCH($C990,$F991:$F$1001,0)))","v":0},{"$f":"IF($H990>$C990,INDEX(R$939:R989,MATCH($C990,$F$939:$F989,0)),INDEX(R991:R$1001,MATCH($C990,$F991:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H990,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":0.46356504428340001},null,{"$f":"IF($H990>$C990,INDEX(V$939:V989,MATCH($C990,$F$939:$F989,0)),INDEX(V991:V$1001,MATCH($C990,$F991:$F$1001,0)))","v":1.0503176879295802E-2},{"$f":"IF($H990>$C990,INDEX(W$939:W989,MATCH($C990,$F$939:$F989,0)),INDEX(W991:W$1001,MATCH($C990,$F991:$F$1001,0)))","v":46782.817563459568},{"$f":"IF($H990>$C990,INDEX(X$939:X989,MATCH($C990,$F$939:$F989,0)),INDEX(X991:X$1001,MATCH($C990,$F991:$F$1001,0)))","v":1200000},{"$f":"IF($H990>$C990,INDEX(Y$939:Y989,MATCH($C990,$F$939:$F989,0)),INDEX(Y991:Y$1001,MATCH($C990,$F991:$F$1001,0)))","v":0},{"$f":"IF($H990>$C990,INDEX(Z$939:Z989,MATCH($C990,$F$939:$F989,0)),INDEX(Z991:Z$1001,MATCH($C990,$F991:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H990>$C990,INDEX(AA$939:AA989,MATCH($C990,$F$939:$F989,0)),INDEX(AA991:AA$1001,MATCH($C990,$F991:$F$1001,0)))","v":10.5},{"$f":"IF($H990>$C990,INDEX(AB$939:AB989,MATCH($C990,$F$939:$F989,0)),INDEX(AB991:AB$1001,MATCH($C990,$F991:$F$1001,0)))","v":2300},{"$f":"IF($H990>$C990,INDEX(AC$939:AC989,MATCH($C990,$F$939:$F989,0)),INDEX(AC991:AC$1001,MATCH($C990,$F991:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H990>$C990,INDEX(AH$939:AH989,MATCH($C990,$F$939:$F989,0)),INDEX(AH991:AH$1001,MATCH($C990,$F991:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H990>$C990,INDEX(AI$939:AI989,MATCH($C990,$F$939:$F989,0)),INDEX(AI991:AI$1001,MATCH($C990,$F991:$F$1001,0)))","v":1},{"$f":"IF($H990>$C990,INDEX(AJ$939:AJ989,MATCH($C990,$F$939:$F989,0)),INDEX(AJ991:AJ$1001,MATCH($C990,$F991:$F$1001,0)))","v":0},{"$f":"IF($H990>$C990,INDEX(AK$939:AK989,MATCH($C990,$F$939:$F989,0)),INDEX(AK991:AK$1001,MATCH($C990,$F991:$F$1001,0)))","v":0},{"$f":"IF($H990>$C990,INDEX(AL$939:AL989,MATCH($C990,$F$939:$F989,0)),INDEX(AL991:AL$1001,MATCH($C990,$F991:$F$1001,0)))","v":8.9987929508328637E-2},{"$f":"IF($H990>$C990,INDEX(AM$939:AM989,MATCH($C990,$F$939:$F989,0)),INDEX(AM991:AM$1001,MATCH($C990,$F991:$F$1001,0)))","v":0.93011226092247701},{"$f":"IF($H990>$C990,INDEX(AN$939:AN989,MATCH($C990,$F$939:$F989,0)),INDEX(AN991:AN$1001,MATCH($C990,$F991:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H990>$C990,INDEX(AQ$939:AQ989,MATCH($C990,$F$939:$F989,0)),INDEX(AQ991:AQ$1001,MATCH($C990,$F991:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H990>$C990,INDEX(AR$939:AR989,MATCH($C990,$F$939:$F989,0)),INDEX(AR991:AR$1001,MATCH($C990,$F991:$F$1001,0)))","v":9318},{"$f":"IF($H990>$C990,INDEX(AS$939:AS989,MATCH($C990,$F$939:$F989,0)),INDEX(AS991:AS$1001,MATCH($C990,$F991:$F$1001,0)))","v":0},{"$f":"IF($H990>$C990,INDEX(AT$939:AT989,MATCH($C990,$F$939:$F989,0)),INDEX(AT991:AT$1001,MATCH($C990,$F991:$F$1001,0)))","v":58895.188761808509},{"$f":"IF($H990>$C990,INDEX(AU$939:AU989,MATCH($C990,$F$939:$F989,0)),INDEX(AU991:AU$1001,MATCH($C990,$F991:$F$1001,0)))","v":0.6},{"$f":"IF($H990>$C990,INDEX(AV$939:AV989,MATCH($C990,$F$939:$F989,0)),INDEX(AV991:AV$1001,MATCH($C990,$F991:$F$1001,0)))","v":119426},{"$f":"IF($H990>$C990,INDEX(AW$939:AW989,MATCH($C990,$F$939:$F989,0)),INDEX(AW991:AW$1001,MATCH($C990,$F991:$F$1001,0)))","v":3468},{"$f":"IF($H990>$C990,INDEX(AX$939:AX989,MATCH($C990,$F$939:$F989,0)),INDEX(AX991:AX$1001,MATCH($C990,$F991:$F$1001,0)))","v":0.2},{"$f":"IF($H990>$C990,INDEX(AY$939:AY989,MATCH($C990,$F$939:$F989,0)),INDEX(AY991:AY$1001,MATCH($C990,$F991:$F$1001,0)))","v":13},{"$f":"IF($H990>$C990,INDEX(AZ$939:AZ989,MATCH($C990,$F$939:$F989,0)),INDEX(AZ991:AZ$1001,MATCH($C990,$F991:$F$1001,0)))","v":200000},null,{"$f":"IF($H990>$C990,INDEX(BB$939:BB989,MATCH($C990,$F$939:$F989,0)),INDEX(BB991:BB$1001,MATCH($C990,$F991:$F$1001,0)))","v":46782.817563459568},{"$f":"IF($H990>$C990,INDEX(BC$939:BC989,MATCH($C990,$F$939:$F989,0)),INDEX(BC991:BC$1001,MATCH($C990,$F991:$F$1001,0)))","v":0.81002365260289766},{"$f":"IF($H990>$C990,INDEX(BD$939:BD989,MATCH($C990,$F$939:$F989,0)),INDEX(BD991:BD$1001,MATCH($C990,$F991:$F$1001,0)))","v":2400},{"$f":"IF($H990>$C990,INDEX(BE$939:BE989,MATCH($C990,$F$939:$F989,0)),INDEX(BE991:BE$1001,MATCH($C990,$F991:$F$1001,0)))","v":3.5},{"$f":"IF($H990>$C990,INDEX(BF$939:BF989,MATCH($C990,$F$939:$F989,0)),INDEX(BF991:BF$1001,MATCH($C990,$F991:$F$1001,0)))","v":0.5},{"$f":"IF($H990>$C990,INDEX(BG$939:BG989,MATCH($C990,$F$939:$F989,0)),INDEX(BG991:BG$1001,MATCH($C990,$F991:$F$1001,0)))","v":9600},{"$f":"IF($H990>$C990,INDEX(BH$939:BH989,MATCH($C990,$F$939:$F989,0)),INDEX(BH991:BH$1001,MATCH($C990,$F991:$F$1001,0)))","v":3.5},{"$f":"IF($H990>$C990,INDEX(BI$939:BI989,MATCH($C990,$F$939:$F989,0)),INDEX(BI991:BI$1001,MATCH($C990,$F991:$F$1001,0)))","v":0.5},{"$f":"IF($H990>$C990,INDEX(BJ$939:BJ989,MATCH($C990,$F$939:$F989,0)),INDEX(BJ991:BJ$1001,MATCH($C990,$F991:$F$1001,0)))","v":58895.188761808509},null,{"$f":"IF($H990>$C990,INDEX(BL$939:BL989,MATCH($C990,$F$939:$F989,0)),INDEX(BL991:BL$1001,MATCH($C990,$F991:$F$1001,0)))","v":1},null,{"$f":"IF($H990>$C990,INDEX(BN$939:BN989,MATCH($C990,$F$939:$F989,0)),INDEX(BN991:BN$1001,MATCH($C990,$F991:$F$1001,0)))","v":4209.8888891015986},{"$f":"IF($H990>$C990,INDEX(BO$939:BO989,MATCH($C990,$F$939:$F989,0)),INDEX(BO991:BO$1001,MATCH($C990,$F991:$F$1001,0)))","v":142199.12029603313}]
[null,17.2,18.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H991)),ABS($E$939:$E$1001-H991),0))","v":18},0,0,0,17,17,{"$f":"IF($H991>$C991,INDEX(J$939:J990,MATCH($C991,$F$939:$F990,0)),INDEX(J992:J$1001,MATCH($C991,$F992:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H991>$C991,INDEX(K$939:K990,MATCH($C991,$F$939:$F990,0)),INDEX(K992:K$1001,MATCH($C991,$F992:$F$1001,0)))","v":"Man"},{"$f":"IF($H991>$C991,INDEX(L$939:L990,MATCH($C991,$F$939:$F990,0)),INDEX(L992:L$1001,MATCH($C991,$F992:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H991>$C991,INDEX(M$939:M990,MATCH($C991,$F$939:$F990,0)),INDEX(M992:M$1001,MATCH($C991,$F992:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H991>$C991,INDEX(N$939:N990,MATCH($C991,$F$939:$F990,0)),INDEX(N992:N$1001,MATCH($C991,$F992:$F$1001,0)))","v":2003},2004,{"$f":"IF($H991>$C991,INDEX(P$939:P990,MATCH($C991,$F$939:$F990,0)),INDEX(P992:P$1001,MATCH($C991,$F992:$F$1001,0)))","v":0},{"$f":"IF($H991>$C991,INDEX(Q$939:Q990,MATCH($C991,$F$939:$F990,0)),INDEX(Q992:Q$1001,MATCH($C991,$F992:$F$1001,0)))","v":0},{"$f":"IF($H991>$C991,INDEX(R$939:R990,MATCH($C991,$F$939:$F990,0)),INDEX(R992:R$1001,MATCH($C991,$F992:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H991,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":0.46356504428340001},null,{"$f":"IF($H991>$C991,INDEX(V$939:V990,MATCH($C991,$F$939:$F990,0)),INDEX(V992:V$1001,MATCH($C991,$F992:$F$1001,0)))","v":6.5223701768195716E-3},{"$f":"IF($H991>$C991,INDEX(W$939:W990,MATCH($C991,$F$939:$F990,0)),INDEX(W992:W$1001,MATCH($C991,$F992:$F$1001,0)))","v":45998.48133119633},{"$f":"IF($H991>$C991,INDEX(X$939:X990,MATCH($C991,$F$939:$F990,0)),INDEX(X992:X$1001,MATCH($C991,$F992:$F$1001,0)))","v":1200000},{"$f":"IF($H991>$C991,INDEX(Y$939:Y990,MATCH($C991,$F$939:$F990,0)),INDEX(Y992:Y$1001,MATCH($C991,$F992:$F$1001,0)))","v":0},{"$f":"IF($H991>$C991,INDEX(Z$939:Z990,MATCH($C991,$F$939:$F990,0)),INDEX(Z992:Z$1001,MATCH($C991,$F992:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H991>$C991,INDEX(AA$939:AA990,MATCH($C991,$F$939:$F990,0)),INDEX(AA992:AA$1001,MATCH($C991,$F992:$F$1001,0)))","v":10.5},{"$f":"IF($H991>$C991,INDEX(AB$939:AB990,MATCH($C991,$F$939:$F990,0)),INDEX(AB992:AB$1001,MATCH($C991,$F992:$F$1001,0)))","v":2300},{"$f":"IF($H991>$C991,INDEX(AC$939:AC990,MATCH($C991,$F$939:$F990,0)),INDEX(AC992:AC$1001,MATCH($C991,$F992:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H991>$C991,INDEX(AH$939:AH990,MATCH($C991,$F$939:$F990,0)),INDEX(AH992:AH$1001,MATCH($C991,$F992:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H991>$C991,INDEX(AI$939:AI990,MATCH($C991,$F$939:$F990,0)),INDEX(AI992:AI$1001,MATCH($C991,$F992:$F$1001,0)))","v":1},{"$f":"IF($H991>$C991,INDEX(AJ$939:AJ990,MATCH($C991,$F$939:$F990,0)),INDEX(AJ992:AJ$1001,MATCH($C991,$F992:$F$1001,0)))","v":0},{"$f":"IF($H991>$C991,INDEX(AK$939:AK990,MATCH($C991,$F$939:$F990,0)),INDEX(AK992:AK$1001,MATCH($C991,$F992:$F$1001,0)))","v":0},{"$f":"IF($H991>$C991,INDEX(AL$939:AL990,MATCH($C991,$F$939:$F990,0)),INDEX(AL992:AL$1001,MATCH($C991,$F992:$F$1001,0)))","v":8.9987929508328637E-2},{"$f":"IF($H991>$C991,INDEX(AM$939:AM990,MATCH($C991,$F$939:$F990,0)),INDEX(AM992:AM$1001,MATCH($C991,$F992:$F$1001,0)))","v":0.93011226092247701},{"$f":"IF($H991>$C991,INDEX(AN$939:AN990,MATCH($C991,$F$939:$F990,0)),INDEX(AN992:AN$1001,MATCH($C991,$F992:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H991>$C991,INDEX(AQ$939:AQ990,MATCH($C991,$F$939:$F990,0)),INDEX(AQ992:AQ$1001,MATCH($C991,$F992:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H991>$C991,INDEX(AR$939:AR990,MATCH($C991,$F$939:$F990,0)),INDEX(AR992:AR$1001,MATCH($C991,$F992:$F$1001,0)))","v":9318},{"$f":"IF($H991>$C991,INDEX(AS$939:AS990,MATCH($C991,$F$939:$F990,0)),INDEX(AS992:AS$1001,MATCH($C991,$F992:$F$1001,0)))","v":0},{"$f":"IF($H991>$C991,INDEX(AT$939:AT990,MATCH($C991,$F$939:$F990,0)),INDEX(AT992:AT$1001,MATCH($C991,$F992:$F$1001,0)))","v":58259.857862081852},{"$f":"IF($H991>$C991,INDEX(AU$939:AU990,MATCH($C991,$F$939:$F990,0)),INDEX(AU992:AU$1001,MATCH($C991,$F992:$F$1001,0)))","v":0.6},{"$f":"IF($H991>$C991,INDEX(AV$939:AV990,MATCH($C991,$F$939:$F990,0)),INDEX(AV992:AV$1001,MATCH($C991,$F992:$F$1001,0)))","v":119426},{"$f":"IF($H991>$C991,INDEX(AW$939:AW990,MATCH($C991,$F$939:$F990,0)),INDEX(AW992:AW$1001,MATCH($C991,$F992:$F$1001,0)))","v":3468},{"$f":"IF($H991>$C991,INDEX(AX$939:AX990,MATCH($C991,$F$939:$F990,0)),INDEX(AX992:AX$1001,MATCH($C991,$F992:$F$1001,0)))","v":0.2},{"$f":"IF($H991>$C991,INDEX(AY$939:AY990,MATCH($C991,$F$939:$F990,0)),INDEX(AY992:AY$1001,MATCH($C991,$F992:$F$1001,0)))","v":13},{"$f":"IF($H991>$C991,INDEX(AZ$939:AZ990,MATCH($C991,$F$939:$F990,0)),INDEX(AZ992:AZ$1001,MATCH($C991,$F992:$F$1001,0)))","v":200000},null,{"$f":"IF($H991>$C991,INDEX(BB$939:BB990,MATCH($C991,$F$939:$F990,0)),INDEX(BB992:BB$1001,MATCH($C991,$F992:$F$1001,0)))","v":45998.48133119633},{"$f":"IF($H991>$C991,INDEX(BC$939:BC990,MATCH($C991,$F$939:$F990,0)),INDEX(BC992:BC$1001,MATCH($C991,$F992:$F$1001,0)))","v":0.81002365260289766},{"$f":"IF($H991>$C991,INDEX(BD$939:BD990,MATCH($C991,$F$939:$F990,0)),INDEX(BD992:BD$1001,MATCH($C991,$F992:$F$1001,0)))","v":2400},{"$f":"IF($H991>$C991,INDEX(BE$939:BE990,MATCH($C991,$F$939:$F990,0)),INDEX(BE992:BE$1001,MATCH($C991,$F992:$F$1001,0)))","v":3.5},{"$f":"IF($H991>$C991,INDEX(BF$939:BF990,MATCH($C991,$F$939:$F990,0)),INDEX(BF992:BF$1001,MATCH($C991,$F992:$F$1001,0)))","v":0.5},{"$f":"IF($H991>$C991,INDEX(BG$939:BG990,MATCH($C991,$F$939:$F990,0)),INDEX(BG992:BG$1001,MATCH($C991,$F992:$F$1001,0)))","v":9600},{"$f":"IF($H991>$C991,INDEX(BH$939:BH990,MATCH($C991,$F$939:$F990,0)),INDEX(BH992:BH$1001,MATCH($C991,$F992:$F$1001,0)))","v":3.5},{"$f":"IF($H991>$C991,INDEX(BI$939:BI990,MATCH($C991,$F$939:$F990,0)),INDEX(BI992:BI$1001,MATCH($C991,$F992:$F$1001,0)))","v":0.5},{"$f":"IF($H991>$C991,INDEX(BJ$939:BJ990,MATCH($C991,$F$939:$F990,0)),INDEX(BJ992:BJ$1001,MATCH($C991,$F992:$F$1001,0)))","v":58259.857862081852},null,{"$f":"IF($H991>$C991,INDEX(BL$939:BL990,MATCH($C991,$F$939:$F990,0)),INDEX(BL992:BL$1001,MATCH($C991,$F992:$F$1001,0)))","v":1},null,{"$f":"IF($H991>$C991,INDEX(BN$939:BN990,MATCH($C991,$F$939:$F990,0)),INDEX(BN992:BN$1001,MATCH($C991,$F992:$F$1001,0)))","v":4139.3080955218666},{"$f":"IF($H991>$C991,INDEX(BO$939:BO990,MATCH($C991,$F$939:$F990,0)),INDEX(BO992:BO$1001,MATCH($C991,$F992:$F$1001,0)))","v":142199.12029603313}]
[null,17.3,18.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H992)),ABS($E$939:$E$1001-H992),0))","v":18},0,0,0,17,17,{"$f":"IF($H992>$C992,INDEX(J$939:J991,MATCH($C992,$F$939:$F991,0)),INDEX(J993:J$1001,MATCH($C992,$F993:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H992>$C992,INDEX(K$939:K991,MATCH($C992,$F$939:$F991,0)),INDEX(K993:K$1001,MATCH($C992,$F993:$F$1001,0)))","v":"Scania"},{"$f":"IF($H992>$C992,INDEX(L$939:L991,MATCH($C992,$F$939:$F991,0)),INDEX(L993:L$1001,MATCH($C992,$F993:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H992>$C992,INDEX(M$939:M991,MATCH($C992,$F$939:$F991,0)),INDEX(M993:M$1001,MATCH($C992,$F993:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H992>$C992,INDEX(N$939:N991,MATCH($C992,$F$939:$F991,0)),INDEX(N993:N$1001,MATCH($C992,$F993:$F$1001,0)))","v":2003},2004,{"$f":"IF($H992>$C992,INDEX(P$939:P991,MATCH($C992,$F$939:$F991,0)),INDEX(P993:P$1001,MATCH($C992,$F993:$F$1001,0)))","v":0},{"$f":"IF($H992>$C992,INDEX(Q$939:Q991,MATCH($C992,$F$939:$F991,0)),INDEX(Q993:Q$1001,MATCH($C992,$F993:$F$1001,0)))","v":0},{"$f":"IF($H992>$C992,INDEX(R$939:R991,MATCH($C992,$F$939:$F991,0)),INDEX(R993:R$1001,MATCH($C992,$F993:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H992,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":0.46356504428340001},null,{"$f":"IF($H992>$C992,INDEX(V$939:V991,MATCH($C992,$F$939:$F991,0)),INDEX(V993:V$1001,MATCH($C992,$F993:$F$1001,0)))","v":2.9401912154934226E-3},{"$f":"IF($H992>$C992,INDEX(W$939:W991,MATCH($C992,$F$939:$F991,0)),INDEX(W993:W$1001,MATCH($C992,$F993:$F$1001,0)))","v":45240.998561594875},{"$f":"IF($H992>$C992,INDEX(X$939:X991,MATCH($C992,$F$939:$F991,0)),INDEX(X993:X$1001,MATCH($C992,$F993:$F$1001,0)))","v":1200000},{"$f":"IF($H992>$C992,INDEX(Y$939:Y991,MATCH($C992,$F$939:$F991,0)),INDEX(Y993:Y$1001,MATCH($C992,$F993:$F$1001,0)))","v":0},{"$f":"IF($H992>$C992,INDEX(Z$939:Z991,MATCH($C992,$F$939:$F991,0)),INDEX(Z993:Z$1001,MATCH($C992,$F993:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H992>$C992,INDEX(AA$939:AA991,MATCH($C992,$F$939:$F991,0)),INDEX(AA993:AA$1001,MATCH($C992,$F993:$F$1001,0)))","v":10.5},{"$f":"IF($H992>$C992,INDEX(AB$939:AB991,MATCH($C992,$F$939:$F991,0)),INDEX(AB993:AB$1001,MATCH($C992,$F993:$F$1001,0)))","v":2300},{"$f":"IF($H992>$C992,INDEX(AC$939:AC991,MATCH($C992,$F$939:$F991,0)),INDEX(AC993:AC$1001,MATCH($C992,$F993:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H992>$C992,INDEX(AH$939:AH991,MATCH($C992,$F$939:$F991,0)),INDEX(AH993:AH$1001,MATCH($C992,$F993:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H992>$C992,INDEX(AI$939:AI991,MATCH($C992,$F$939:$F991,0)),INDEX(AI993:AI$1001,MATCH($C992,$F993:$F$1001,0)))","v":1},{"$f":"IF($H992>$C992,INDEX(AJ$939:AJ991,MATCH($C992,$F$939:$F991,0)),INDEX(AJ993:AJ$1001,MATCH($C992,$F993:$F$1001,0)))","v":0},{"$f":"IF($H992>$C992,INDEX(AK$939:AK991,MATCH($C992,$F$939:$F991,0)),INDEX(AK993:AK$1001,MATCH($C992,$F993:$F$1001,0)))","v":0},{"$f":"IF($H992>$C992,INDEX(AL$939:AL991,MATCH($C992,$F$939:$F991,0)),INDEX(AL993:AL$1001,MATCH($C992,$F993:$F$1001,0)))","v":8.9987929508328637E-2},{"$f":"IF($H992>$C992,INDEX(AM$939:AM991,MATCH($C992,$F$939:$F991,0)),INDEX(AM993:AM$1001,MATCH($C992,$F993:$F$1001,0)))","v":0.93011226092247701},{"$f":"IF($H992>$C992,INDEX(AN$939:AN991,MATCH($C992,$F$939:$F991,0)),INDEX(AN993:AN$1001,MATCH($C992,$F993:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H992>$C992,INDEX(AQ$939:AQ991,MATCH($C992,$F$939:$F991,0)),INDEX(AQ993:AQ$1001,MATCH($C992,$F993:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H992>$C992,INDEX(AR$939:AR991,MATCH($C992,$F$939:$F991,0)),INDEX(AR993:AR$1001,MATCH($C992,$F993:$F$1001,0)))","v":9318},{"$f":"IF($H992>$C992,INDEX(AS$939:AS991,MATCH($C992,$F$939:$F991,0)),INDEX(AS993:AS$1001,MATCH($C992,$F993:$F$1001,0)))","v":0},{"$f":"IF($H992>$C992,INDEX(AT$939:AT991,MATCH($C992,$F$939:$F991,0)),INDEX(AT993:AT$1001,MATCH($C992,$F993:$F$1001,0)))","v":57646.27890226552},{"$f":"IF($H992>$C992,INDEX(AU$939:AU991,MATCH($C992,$F$939:$F991,0)),INDEX(AU993:AU$1001,MATCH($C992,$F993:$F$1001,0)))","v":0.6},{"$f":"IF($H992>$C992,INDEX(AV$939:AV991,MATCH($C992,$F$939:$F991,0)),INDEX(AV993:AV$1001,MATCH($C992,$F993:$F$1001,0)))","v":119426},{"$f":"IF($H992>$C992,INDEX(AW$939:AW991,MATCH($C992,$F$939:$F991,0)),INDEX(AW993:AW$1001,MATCH($C992,$F993:$F$1001,0)))","v":3468},{"$f":"IF($H992>$C992,INDEX(AX$939:AX991,MATCH($C992,$F$939:$F991,0)),INDEX(AX993:AX$1001,MATCH($C992,$F993:$F$1001,0)))","v":0.2},{"$f":"IF($H992>$C992,INDEX(AY$939:AY991,MATCH($C992,$F$939:$F991,0)),INDEX(AY993:AY$1001,MATCH($C992,$F993:$F$1001,0)))","v":13},{"$f":"IF($H992>$C992,INDEX(AZ$939:AZ991,MATCH($C992,$F$939:$F991,0)),INDEX(AZ993:AZ$1001,MATCH($C992,$F993:$F$1001,0)))","v":200000},null,{"$f":"IF($H992>$C992,INDEX(BB$939:BB991,MATCH($C992,$F$939:$F991,0)),INDEX(BB993:BB$1001,MATCH($C992,$F993:$F$1001,0)))","v":45240.998561594875},{"$f":"IF($H992>$C992,INDEX(BC$939:BC991,MATCH($C992,$F$939:$F991,0)),INDEX(BC993:BC$1001,MATCH($C992,$F993:$F$1001,0)))","v":0.81002365260289766},{"$f":"IF($H992>$C992,INDEX(BD$939:BD991,MATCH($C992,$F$939:$F991,0)),INDEX(BD993:BD$1001,MATCH($C992,$F993:$F$1001,0)))","v":2400},{"$f":"IF($H992>$C992,INDEX(BE$939:BE991,MATCH($C992,$F$939:$F991,0)),INDEX(BE993:BE$1001,MATCH($C992,$F993:$F$1001,0)))","v":3.5},{"$f":"IF($H992>$C992,INDEX(BF$939:BF991,MATCH($C992,$F$939:$F991,0)),INDEX(BF993:BF$1001,MATCH($C992,$F993:$F$1001,0)))","v":0.5},{"$f":"IF($H992>$C992,INDEX(BG$939:BG991,MATCH($C992,$F$939:$F991,0)),INDEX(BG993:BG$1001,MATCH($C992,$F993:$F$1001,0)))","v":9600},{"$f":"IF($H992>$C992,INDEX(BH$939:BH991,MATCH($C992,$F$939:$F991,0)),INDEX(BH993:BH$1001,MATCH($C992,$F993:$F$1001,0)))","v":3.5},{"$f":"IF($H992>$C992,INDEX(BI$939:BI991,MATCH($C992,$F$939:$F991,0)),INDEX(BI993:BI$1001,MATCH($C992,$F993:$F$1001,0)))","v":0.5},{"$f":"IF($H992>$C992,INDEX(BJ$939:BJ991,MATCH($C992,$F$939:$F991,0)),INDEX(BJ993:BJ$1001,MATCH($C992,$F993:$F$1001,0)))","v":57646.27890226552},null,{"$f":"IF($H992>$C992,INDEX(BL$939:BL991,MATCH($C992,$F$939:$F991,0)),INDEX(BL993:BL$1001,MATCH($C992,$F993:$F$1001,0)))","v":1},null,{"$f":"IF($H992>$C992,INDEX(BN$939:BN991,MATCH($C992,$F$939:$F991,0)),INDEX(BN993:BN$1001,MATCH($C992,$F993:$F$1001,0)))","v":4071.1437894471969},{"$f":"IF($H992>$C992,INDEX(BO$939:BO991,MATCH($C992,$F$939:$F991,0)),INDEX(BO993:BO$1001,MATCH($C992,$F993:$F$1001,0)))","v":142199.12029603313}]
[null,18.100000000000001,18.100000000000001,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H993)),ABS($E$939:$E$1001-H993),0))","v":18},18,18.100000000000001,1,18,18,"Sættevogntog","Volvo","Mest typiske","Mest typiske",2003,2003,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H993,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":0.37635761012800001},null,1.0503176879295802E-2,46782.817563459568,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL993*AH993","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,8.9987929508328637E-2,{"$f":"1-AL993/(X993/Z993)","v":0.93011226092247701},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ993","v":58895.188761808509},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W993","v":46782.817563459568},0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,{"$f":"PRODUCT(BB993:BC993)+PRODUCT(BD993:BF993)+PRODUCT(BG993:BI993)","v":58895.188761808509},null,{"$f":"BL833","v":1},null,{"$f":"AL993*W993","v":4209.8888891015986},{"$f":"-PMT(Lånerente,AA993,X993)","v":142199.12029603313}]
[null,18.2,18.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H994)),ABS($E$939:$E$1001-H994),0))","v":18},18,18.2,1,18,18,{"$f":"J993","v":"Sættevogntog"},"Man","Mest typiske","Mest typiske",{"$f":"N993","v":2003},2003,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H994,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":0.37635761012800001},null,6.5223701768195716E-3,45998.48133119633,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL994*AH994","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,8.9987929508328637E-2,{"$f":"1-AL994/(X994/Z994)","v":0.93011226092247701},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ994","v":58259.857862081852},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W994","v":45998.48133119633},0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,{"$f":"PRODUCT(BB994:BC994)+PRODUCT(BD994:BF994)+PRODUCT(BG994:BI994)","v":58259.857862081852},null,{"$f":"BL993","v":1},null,{"$f":"AL994*W994","v":4139.3080955218666},{"$f":"-PMT(Lånerente,AA994,X994)","v":142199.12029603313}]
[null,18.3,18.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H995)),ABS($E$939:$E$1001-H995),0))","v":18},18,18.3,1,18,18,{"$f":"J994","v":"Sættevogntog"},"Scania","Mest typiske","Mest typiske",{"$f":"N994","v":2003},2003,null,null,null,null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H995,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":0.37635761012800001},null,2.9401912154934226E-3,45240.998561594875,1200000,0,931961.51251891605,10.5,2300,{"$f":"BL995*AH995","v":0.2857142857142857},null,null,null,null,0.2857142857142857,1,0,0,8.9987929508328637E-2,{"$f":"1-AL995/(X995/Z995)","v":0.93011226092247701},260.82,null,null,2256.249960248052,9318,0,{"$f":"BJ995","v":57646.27890226552},0.6,{"$f":"113200*Opregn_rep","v":119426},3468,0.2,13,200000,null,{"$f":"W995","v":45240.998561594875},0.81002365260289766,2400,3.5,0.5,9600,3.5,0.5,{"$f":"PRODUCT(BB995:BC995)+PRODUCT(BD995:BF995)+PRODUCT(BG995:BI995)","v":57646.27890226552},null,{"$f":"BL994","v":1},null,{"$f":"AL995*W995","v":4071.1437894471969},{"$f":"-PMT(Lånerente,AA995,X995)","v":142199.12029603313}]
[null,19.100000000000001,18.100000000000001,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H996)),ABS($E$939:$E$1001-H996),0))","v":18},0,0,0,19,19,{"$f":"IF($H996>$C996,INDEX(J$939:J995,MATCH($C996,$F$939:$F995,0)),INDEX(J997:J$1001,MATCH($C996,$F997:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H996>$C996,INDEX(K$939:K995,MATCH($C996,$F$939:$F995,0)),INDEX(K997:K$1001,MATCH($C996,$F997:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H996>$C996,INDEX(L$939:L995,MATCH($C996,$F$939:$F995,0)),INDEX(L997:L$1001,MATCH($C996,$F997:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H996>$C996,INDEX(M$939:M995,MATCH($C996,$F$939:$F995,0)),INDEX(M997:M$1001,MATCH($C996,$F997:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H996>$C996,INDEX(N$939:N995,MATCH($C996,$F$939:$F995,0)),INDEX(N997:N$1001,MATCH($C996,$F997:$F$1001,0)))","v":2003},2002,{"$f":"IF($H996>$C996,INDEX(P$939:P995,MATCH($C996,$F$939:$F995,0)),INDEX(P997:P$1001,MATCH($C996,$F997:$F$1001,0)))","v":0},{"$f":"IF($H996>$C996,INDEX(Q$939:Q995,MATCH($C996,$F$939:$F995,0)),INDEX(Q997:Q$1001,MATCH($C996,$F997:$F$1001,0)))","v":0},{"$f":"IF($H996>$C996,INDEX(R$939:R995,MATCH($C996,$F$939:$F995,0)),INDEX(R997:R$1001,MATCH($C996,$F997:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H996,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":0.2204960335899},null,{"$f":"IF($H996>$C996,INDEX(V$939:V995,MATCH($C996,$F$939:$F995,0)),INDEX(V997:V$1001,MATCH($C996,$F997:$F$1001,0)))","v":1.0503176879295802E-2},{"$f":"IF($H996>$C996,INDEX(W$939:W995,MATCH($C996,$F$939:$F995,0)),INDEX(W997:W$1001,MATCH($C996,$F997:$F$1001,0)))","v":46782.817563459568},{"$f":"IF($H996>$C996,INDEX(X$939:X995,MATCH($C996,$F$939:$F995,0)),INDEX(X997:X$1001,MATCH($C996,$F997:$F$1001,0)))","v":1200000},{"$f":"IF($H996>$C996,INDEX(Y$939:Y995,MATCH($C996,$F$939:$F995,0)),INDEX(Y997:Y$1001,MATCH($C996,$F997:$F$1001,0)))","v":0},{"$f":"IF($H996>$C996,INDEX(Z$939:Z995,MATCH($C996,$F$939:$F995,0)),INDEX(Z997:Z$1001,MATCH($C996,$F997:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H996>$C996,INDEX(AA$939:AA995,MATCH($C996,$F$939:$F995,0)),INDEX(AA997:AA$1001,MATCH($C996,$F997:$F$1001,0)))","v":10.5},{"$f":"IF($H996>$C996,INDEX(AB$939:AB995,MATCH($C996,$F$939:$F995,0)),INDEX(AB997:AB$1001,MATCH($C996,$F997:$F$1001,0)))","v":2300},{"$f":"IF($H996>$C996,INDEX(AC$939:AC995,MATCH($C996,$F$939:$F995,0)),INDEX(AC997:AC$1001,MATCH($C996,$F997:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H996>$C996,INDEX(AH$939:AH995,MATCH($C996,$F$939:$F995,0)),INDEX(AH997:AH$1001,MATCH($C996,$F997:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H996>$C996,INDEX(AI$939:AI995,MATCH($C996,$F$939:$F995,0)),INDEX(AI997:AI$1001,MATCH($C996,$F997:$F$1001,0)))","v":1},{"$f":"IF($H996>$C996,INDEX(AJ$939:AJ995,MATCH($C996,$F$939:$F995,0)),INDEX(AJ997:AJ$1001,MATCH($C996,$F997:$F$1001,0)))","v":0},{"$f":"IF($H996>$C996,INDEX(AK$939:AK995,MATCH($C996,$F$939:$F995,0)),INDEX(AK997:AK$1001,MATCH($C996,$F997:$F$1001,0)))","v":0},{"$f":"IF($H996>$C996,INDEX(AL$939:AL995,MATCH($C996,$F$939:$F995,0)),INDEX(AL997:AL$1001,MATCH($C996,$F997:$F$1001,0)))","v":8.9987929508328637E-2},{"$f":"IF($H996>$C996,INDEX(AM$939:AM995,MATCH($C996,$F$939:$F995,0)),INDEX(AM997:AM$1001,MATCH($C996,$F997:$F$1001,0)))","v":0.93011226092247701},{"$f":"IF($H996>$C996,INDEX(AN$939:AN995,MATCH($C996,$F$939:$F995,0)),INDEX(AN997:AN$1001,MATCH($C996,$F997:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H996>$C996,INDEX(AQ$939:AQ995,MATCH($C996,$F$939:$F995,0)),INDEX(AQ997:AQ$1001,MATCH($C996,$F997:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H996>$C996,INDEX(AR$939:AR995,MATCH($C996,$F$939:$F995,0)),INDEX(AR997:AR$1001,MATCH($C996,$F997:$F$1001,0)))","v":9318},{"$f":"IF($H996>$C996,INDEX(AS$939:AS995,MATCH($C996,$F$939:$F995,0)),INDEX(AS997:AS$1001,MATCH($C996,$F997:$F$1001,0)))","v":0},{"$f":"IF($H996>$C996,INDEX(AT$939:AT995,MATCH($C996,$F$939:$F995,0)),INDEX(AT997:AT$1001,MATCH($C996,$F997:$F$1001,0)))","v":58895.188761808509},{"$f":"IF($H996>$C996,INDEX(AU$939:AU995,MATCH($C996,$F$939:$F995,0)),INDEX(AU997:AU$1001,MATCH($C996,$F997:$F$1001,0)))","v":0.6},{"$f":"IF($H996>$C996,INDEX(AV$939:AV995,MATCH($C996,$F$939:$F995,0)),INDEX(AV997:AV$1001,MATCH($C996,$F997:$F$1001,0)))","v":119426},{"$f":"IF($H996>$C996,INDEX(AW$939:AW995,MATCH($C996,$F$939:$F995,0)),INDEX(AW997:AW$1001,MATCH($C996,$F997:$F$1001,0)))","v":3468},{"$f":"IF($H996>$C996,INDEX(AX$939:AX995,MATCH($C996,$F$939:$F995,0)),INDEX(AX997:AX$1001,MATCH($C996,$F997:$F$1001,0)))","v":0.2},{"$f":"IF($H996>$C996,INDEX(AY$939:AY995,MATCH($C996,$F$939:$F995,0)),INDEX(AY997:AY$1001,MATCH($C996,$F997:$F$1001,0)))","v":13},{"$f":"IF($H996>$C996,INDEX(AZ$939:AZ995,MATCH($C996,$F$939:$F995,0)),INDEX(AZ997:AZ$1001,MATCH($C996,$F997:$F$1001,0)))","v":200000},null,{"$f":"IF($H996>$C996,INDEX(BB$939:BB995,MATCH($C996,$F$939:$F995,0)),INDEX(BB997:BB$1001,MATCH($C996,$F997:$F$1001,0)))","v":46782.817563459568},{"$f":"IF($H996>$C996,INDEX(BC$939:BC995,MATCH($C996,$F$939:$F995,0)),INDEX(BC997:BC$1001,MATCH($C996,$F997:$F$1001,0)))","v":0.81002365260289766},{"$f":"IF($H996>$C996,INDEX(BD$939:BD995,MATCH($C996,$F$939:$F995,0)),INDEX(BD997:BD$1001,MATCH($C996,$F997:$F$1001,0)))","v":2400},{"$f":"IF($H996>$C996,INDEX(BE$939:BE995,MATCH($C996,$F$939:$F995,0)),INDEX(BE997:BE$1001,MATCH($C996,$F997:$F$1001,0)))","v":3.5},{"$f":"IF($H996>$C996,INDEX(BF$939:BF995,MATCH($C996,$F$939:$F995,0)),INDEX(BF997:BF$1001,MATCH($C996,$F997:$F$1001,0)))","v":0.5},{"$f":"IF($H996>$C996,INDEX(BG$939:BG995,MATCH($C996,$F$939:$F995,0)),INDEX(BG997:BG$1001,MATCH($C996,$F997:$F$1001,0)))","v":9600},{"$f":"IF($H996>$C996,INDEX(BH$939:BH995,MATCH($C996,$F$939:$F995,0)),INDEX(BH997:BH$1001,MATCH($C996,$F997:$F$1001,0)))","v":3.5},{"$f":"IF($H996>$C996,INDEX(BI$939:BI995,MATCH($C996,$F$939:$F995,0)),INDEX(BI997:BI$1001,MATCH($C996,$F997:$F$1001,0)))","v":0.5},{"$f":"IF($H996>$C996,INDEX(BJ$939:BJ995,MATCH($C996,$F$939:$F995,0)),INDEX(BJ997:BJ$1001,MATCH($C996,$F997:$F$1001,0)))","v":58895.188761808509},null,{"$f":"IF($H996>$C996,INDEX(BL$939:BL995,MATCH($C996,$F$939:$F995,0)),INDEX(BL997:BL$1001,MATCH($C996,$F997:$F$1001,0)))","v":1},null,{"$f":"IF($H996>$C996,INDEX(BN$939:BN995,MATCH($C996,$F$939:$F995,0)),INDEX(BN997:BN$1001,MATCH($C996,$F997:$F$1001,0)))","v":4209.8888891015986},{"$f":"IF($H996>$C996,INDEX(BO$939:BO995,MATCH($C996,$F$939:$F995,0)),INDEX(BO997:BO$1001,MATCH($C996,$F997:$F$1001,0)))","v":142199.12029603313}]
[null,19.2,18.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H997)),ABS($E$939:$E$1001-H997),0))","v":18},0,0,0,19,19,{"$f":"IF($H997>$C997,INDEX(J$939:J996,MATCH($C997,$F$939:$F996,0)),INDEX(J998:J$1001,MATCH($C997,$F998:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H997>$C997,INDEX(K$939:K996,MATCH($C997,$F$939:$F996,0)),INDEX(K998:K$1001,MATCH($C997,$F998:$F$1001,0)))","v":"Man"},{"$f":"IF($H997>$C997,INDEX(L$939:L996,MATCH($C997,$F$939:$F996,0)),INDEX(L998:L$1001,MATCH($C997,$F998:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H997>$C997,INDEX(M$939:M996,MATCH($C997,$F$939:$F996,0)),INDEX(M998:M$1001,MATCH($C997,$F998:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H997>$C997,INDEX(N$939:N996,MATCH($C997,$F$939:$F996,0)),INDEX(N998:N$1001,MATCH($C997,$F998:$F$1001,0)))","v":2003},2002,{"$f":"IF($H997>$C997,INDEX(P$939:P996,MATCH($C997,$F$939:$F996,0)),INDEX(P998:P$1001,MATCH($C997,$F998:$F$1001,0)))","v":0},{"$f":"IF($H997>$C997,INDEX(Q$939:Q996,MATCH($C997,$F$939:$F996,0)),INDEX(Q998:Q$1001,MATCH($C997,$F998:$F$1001,0)))","v":0},{"$f":"IF($H997>$C997,INDEX(R$939:R996,MATCH($C997,$F$939:$F996,0)),INDEX(R998:R$1001,MATCH($C997,$F998:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H997,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":0.2204960335899},null,{"$f":"IF($H997>$C997,INDEX(V$939:V996,MATCH($C997,$F$939:$F996,0)),INDEX(V998:V$1001,MATCH($C997,$F998:$F$1001,0)))","v":6.5223701768195716E-3},{"$f":"IF($H997>$C997,INDEX(W$939:W996,MATCH($C997,$F$939:$F996,0)),INDEX(W998:W$1001,MATCH($C997,$F998:$F$1001,0)))","v":45998.48133119633},{"$f":"IF($H997>$C997,INDEX(X$939:X996,MATCH($C997,$F$939:$F996,0)),INDEX(X998:X$1001,MATCH($C997,$F998:$F$1001,0)))","v":1200000},{"$f":"IF($H997>$C997,INDEX(Y$939:Y996,MATCH($C997,$F$939:$F996,0)),INDEX(Y998:Y$1001,MATCH($C997,$F998:$F$1001,0)))","v":0},{"$f":"IF($H997>$C997,INDEX(Z$939:Z996,MATCH($C997,$F$939:$F996,0)),INDEX(Z998:Z$1001,MATCH($C997,$F998:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H997>$C997,INDEX(AA$939:AA996,MATCH($C997,$F$939:$F996,0)),INDEX(AA998:AA$1001,MATCH($C997,$F998:$F$1001,0)))","v":10.5},{"$f":"IF($H997>$C997,INDEX(AB$939:AB996,MATCH($C997,$F$939:$F996,0)),INDEX(AB998:AB$1001,MATCH($C997,$F998:$F$1001,0)))","v":2300},{"$f":"IF($H997>$C997,INDEX(AC$939:AC996,MATCH($C997,$F$939:$F996,0)),INDEX(AC998:AC$1001,MATCH($C997,$F998:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H997>$C997,INDEX(AH$939:AH996,MATCH($C997,$F$939:$F996,0)),INDEX(AH998:AH$1001,MATCH($C997,$F998:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H997>$C997,INDEX(AI$939:AI996,MATCH($C997,$F$939:$F996,0)),INDEX(AI998:AI$1001,MATCH($C997,$F998:$F$1001,0)))","v":1},{"$f":"IF($H997>$C997,INDEX(AJ$939:AJ996,MATCH($C997,$F$939:$F996,0)),INDEX(AJ998:AJ$1001,MATCH($C997,$F998:$F$1001,0)))","v":0},{"$f":"IF($H997>$C997,INDEX(AK$939:AK996,MATCH($C997,$F$939:$F996,0)),INDEX(AK998:AK$1001,MATCH($C997,$F998:$F$1001,0)))","v":0},{"$f":"IF($H997>$C997,INDEX(AL$939:AL996,MATCH($C997,$F$939:$F996,0)),INDEX(AL998:AL$1001,MATCH($C997,$F998:$F$1001,0)))","v":8.9987929508328637E-2},{"$f":"IF($H997>$C997,INDEX(AM$939:AM996,MATCH($C997,$F$939:$F996,0)),INDEX(AM998:AM$1001,MATCH($C997,$F998:$F$1001,0)))","v":0.93011226092247701},{"$f":"IF($H997>$C997,INDEX(AN$939:AN996,MATCH($C997,$F$939:$F996,0)),INDEX(AN998:AN$1001,MATCH($C997,$F998:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H997>$C997,INDEX(AQ$939:AQ996,MATCH($C997,$F$939:$F996,0)),INDEX(AQ998:AQ$1001,MATCH($C997,$F998:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H997>$C997,INDEX(AR$939:AR996,MATCH($C997,$F$939:$F996,0)),INDEX(AR998:AR$1001,MATCH($C997,$F998:$F$1001,0)))","v":9318},{"$f":"IF($H997>$C997,INDEX(AS$939:AS996,MATCH($C997,$F$939:$F996,0)),INDEX(AS998:AS$1001,MATCH($C997,$F998:$F$1001,0)))","v":0},{"$f":"IF($H997>$C997,INDEX(AT$939:AT996,MATCH($C997,$F$939:$F996,0)),INDEX(AT998:AT$1001,MATCH($C997,$F998:$F$1001,0)))","v":58259.857862081852},{"$f":"IF($H997>$C997,INDEX(AU$939:AU996,MATCH($C997,$F$939:$F996,0)),INDEX(AU998:AU$1001,MATCH($C997,$F998:$F$1001,0)))","v":0.6},{"$f":"IF($H997>$C997,INDEX(AV$939:AV996,MATCH($C997,$F$939:$F996,0)),INDEX(AV998:AV$1001,MATCH($C997,$F998:$F$1001,0)))","v":119426},{"$f":"IF($H997>$C997,INDEX(AW$939:AW996,MATCH($C997,$F$939:$F996,0)),INDEX(AW998:AW$1001,MATCH($C997,$F998:$F$1001,0)))","v":3468},{"$f":"IF($H997>$C997,INDEX(AX$939:AX996,MATCH($C997,$F$939:$F996,0)),INDEX(AX998:AX$1001,MATCH($C997,$F998:$F$1001,0)))","v":0.2},{"$f":"IF($H997>$C997,INDEX(AY$939:AY996,MATCH($C997,$F$939:$F996,0)),INDEX(AY998:AY$1001,MATCH($C997,$F998:$F$1001,0)))","v":13},{"$f":"IF($H997>$C997,INDEX(AZ$939:AZ996,MATCH($C997,$F$939:$F996,0)),INDEX(AZ998:AZ$1001,MATCH($C997,$F998:$F$1001,0)))","v":200000},null,{"$f":"IF($H997>$C997,INDEX(BB$939:BB996,MATCH($C997,$F$939:$F996,0)),INDEX(BB998:BB$1001,MATCH($C997,$F998:$F$1001,0)))","v":45998.48133119633},{"$f":"IF($H997>$C997,INDEX(BC$939:BC996,MATCH($C997,$F$939:$F996,0)),INDEX(BC998:BC$1001,MATCH($C997,$F998:$F$1001,0)))","v":0.81002365260289766},{"$f":"IF($H997>$C997,INDEX(BD$939:BD996,MATCH($C997,$F$939:$F996,0)),INDEX(BD998:BD$1001,MATCH($C997,$F998:$F$1001,0)))","v":2400},{"$f":"IF($H997>$C997,INDEX(BE$939:BE996,MATCH($C997,$F$939:$F996,0)),INDEX(BE998:BE$1001,MATCH($C997,$F998:$F$1001,0)))","v":3.5},{"$f":"IF($H997>$C997,INDEX(BF$939:BF996,MATCH($C997,$F$939:$F996,0)),INDEX(BF998:BF$1001,MATCH($C997,$F998:$F$1001,0)))","v":0.5},{"$f":"IF($H997>$C997,INDEX(BG$939:BG996,MATCH($C997,$F$939:$F996,0)),INDEX(BG998:BG$1001,MATCH($C997,$F998:$F$1001,0)))","v":9600},{"$f":"IF($H997>$C997,INDEX(BH$939:BH996,MATCH($C997,$F$939:$F996,0)),INDEX(BH998:BH$1001,MATCH($C997,$F998:$F$1001,0)))","v":3.5},{"$f":"IF($H997>$C997,INDEX(BI$939:BI996,MATCH($C997,$F$939:$F996,0)),INDEX(BI998:BI$1001,MATCH($C997,$F998:$F$1001,0)))","v":0.5},{"$f":"IF($H997>$C997,INDEX(BJ$939:BJ996,MATCH($C997,$F$939:$F996,0)),INDEX(BJ998:BJ$1001,MATCH($C997,$F998:$F$1001,0)))","v":58259.857862081852},null,{"$f":"IF($H997>$C997,INDEX(BL$939:BL996,MATCH($C997,$F$939:$F996,0)),INDEX(BL998:BL$1001,MATCH($C997,$F998:$F$1001,0)))","v":1},null,{"$f":"IF($H997>$C997,INDEX(BN$939:BN996,MATCH($C997,$F$939:$F996,0)),INDEX(BN998:BN$1001,MATCH($C997,$F998:$F$1001,0)))","v":4139.3080955218666},{"$f":"IF($H997>$C997,INDEX(BO$939:BO996,MATCH($C997,$F$939:$F996,0)),INDEX(BO998:BO$1001,MATCH($C997,$F998:$F$1001,0)))","v":142199.12029603313}]
[null,19.3,18.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H998)),ABS($E$939:$E$1001-H998),0))","v":18},0,0,0,19,19,{"$f":"IF($H998>$C998,INDEX(J$939:J997,MATCH($C998,$F$939:$F997,0)),INDEX(J999:J$1001,MATCH($C998,$F999:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H998>$C998,INDEX(K$939:K997,MATCH($C998,$F$939:$F997,0)),INDEX(K999:K$1001,MATCH($C998,$F999:$F$1001,0)))","v":"Scania"},{"$f":"IF($H998>$C998,INDEX(L$939:L997,MATCH($C998,$F$939:$F997,0)),INDEX(L999:L$1001,MATCH($C998,$F999:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H998>$C998,INDEX(M$939:M997,MATCH($C998,$F$939:$F997,0)),INDEX(M999:M$1001,MATCH($C998,$F999:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H998>$C998,INDEX(N$939:N997,MATCH($C998,$F$939:$F997,0)),INDEX(N999:N$1001,MATCH($C998,$F999:$F$1001,0)))","v":2003},2002,{"$f":"IF($H998>$C998,INDEX(P$939:P997,MATCH($C998,$F$939:$F997,0)),INDEX(P999:P$1001,MATCH($C998,$F999:$F$1001,0)))","v":0},{"$f":"IF($H998>$C998,INDEX(Q$939:Q997,MATCH($C998,$F$939:$F997,0)),INDEX(Q999:Q$1001,MATCH($C998,$F999:$F$1001,0)))","v":0},{"$f":"IF($H998>$C998,INDEX(R$939:R997,MATCH($C998,$F$939:$F997,0)),INDEX(R999:R$1001,MATCH($C998,$F999:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H998,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":0.2204960335899},null,{"$f":"IF($H998>$C998,INDEX(V$939:V997,MATCH($C998,$F$939:$F997,0)),INDEX(V999:V$1001,MATCH($C998,$F999:$F$1001,0)))","v":2.9401912154934226E-3},{"$f":"IF($H998>$C998,INDEX(W$939:W997,MATCH($C998,$F$939:$F997,0)),INDEX(W999:W$1001,MATCH($C998,$F999:$F$1001,0)))","v":45240.998561594875},{"$f":"IF($H998>$C998,INDEX(X$939:X997,MATCH($C998,$F$939:$F997,0)),INDEX(X999:X$1001,MATCH($C998,$F999:$F$1001,0)))","v":1200000},{"$f":"IF($H998>$C998,INDEX(Y$939:Y997,MATCH($C998,$F$939:$F997,0)),INDEX(Y999:Y$1001,MATCH($C998,$F999:$F$1001,0)))","v":0},{"$f":"IF($H998>$C998,INDEX(Z$939:Z997,MATCH($C998,$F$939:$F997,0)),INDEX(Z999:Z$1001,MATCH($C998,$F999:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H998>$C998,INDEX(AA$939:AA997,MATCH($C998,$F$939:$F997,0)),INDEX(AA999:AA$1001,MATCH($C998,$F999:$F$1001,0)))","v":10.5},{"$f":"IF($H998>$C998,INDEX(AB$939:AB997,MATCH($C998,$F$939:$F997,0)),INDEX(AB999:AB$1001,MATCH($C998,$F999:$F$1001,0)))","v":2300},{"$f":"IF($H998>$C998,INDEX(AC$939:AC997,MATCH($C998,$F$939:$F997,0)),INDEX(AC999:AC$1001,MATCH($C998,$F999:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H998>$C998,INDEX(AH$939:AH997,MATCH($C998,$F$939:$F997,0)),INDEX(AH999:AH$1001,MATCH($C998,$F999:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H998>$C998,INDEX(AI$939:AI997,MATCH($C998,$F$939:$F997,0)),INDEX(AI999:AI$1001,MATCH($C998,$F999:$F$1001,0)))","v":1},{"$f":"IF($H998>$C998,INDEX(AJ$939:AJ997,MATCH($C998,$F$939:$F997,0)),INDEX(AJ999:AJ$1001,MATCH($C998,$F999:$F$1001,0)))","v":0},{"$f":"IF($H998>$C998,INDEX(AK$939:AK997,MATCH($C998,$F$939:$F997,0)),INDEX(AK999:AK$1001,MATCH($C998,$F999:$F$1001,0)))","v":0},{"$f":"IF($H998>$C998,INDEX(AL$939:AL997,MATCH($C998,$F$939:$F997,0)),INDEX(AL999:AL$1001,MATCH($C998,$F999:$F$1001,0)))","v":8.9987929508328637E-2},{"$f":"IF($H998>$C998,INDEX(AM$939:AM997,MATCH($C998,$F$939:$F997,0)),INDEX(AM999:AM$1001,MATCH($C998,$F999:$F$1001,0)))","v":0.93011226092247701},{"$f":"IF($H998>$C998,INDEX(AN$939:AN997,MATCH($C998,$F$939:$F997,0)),INDEX(AN999:AN$1001,MATCH($C998,$F999:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H998>$C998,INDEX(AQ$939:AQ997,MATCH($C998,$F$939:$F997,0)),INDEX(AQ999:AQ$1001,MATCH($C998,$F999:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H998>$C998,INDEX(AR$939:AR997,MATCH($C998,$F$939:$F997,0)),INDEX(AR999:AR$1001,MATCH($C998,$F999:$F$1001,0)))","v":9318},{"$f":"IF($H998>$C998,INDEX(AS$939:AS997,MATCH($C998,$F$939:$F997,0)),INDEX(AS999:AS$1001,MATCH($C998,$F999:$F$1001,0)))","v":0},{"$f":"IF($H998>$C998,INDEX(AT$939:AT997,MATCH($C998,$F$939:$F997,0)),INDEX(AT999:AT$1001,MATCH($C998,$F999:$F$1001,0)))","v":57646.27890226552},{"$f":"IF($H998>$C998,INDEX(AU$939:AU997,MATCH($C998,$F$939:$F997,0)),INDEX(AU999:AU$1001,MATCH($C998,$F999:$F$1001,0)))","v":0.6},{"$f":"IF($H998>$C998,INDEX(AV$939:AV997,MATCH($C998,$F$939:$F997,0)),INDEX(AV999:AV$1001,MATCH($C998,$F999:$F$1001,0)))","v":119426},{"$f":"IF($H998>$C998,INDEX(AW$939:AW997,MATCH($C998,$F$939:$F997,0)),INDEX(AW999:AW$1001,MATCH($C998,$F999:$F$1001,0)))","v":3468},{"$f":"IF($H998>$C998,INDEX(AX$939:AX997,MATCH($C998,$F$939:$F997,0)),INDEX(AX999:AX$1001,MATCH($C998,$F999:$F$1001,0)))","v":0.2},{"$f":"IF($H998>$C998,INDEX(AY$939:AY997,MATCH($C998,$F$939:$F997,0)),INDEX(AY999:AY$1001,MATCH($C998,$F999:$F$1001,0)))","v":13},{"$f":"IF($H998>$C998,INDEX(AZ$939:AZ997,MATCH($C998,$F$939:$F997,0)),INDEX(AZ999:AZ$1001,MATCH($C998,$F999:$F$1001,0)))","v":200000},null,{"$f":"IF($H998>$C998,INDEX(BB$939:BB997,MATCH($C998,$F$939:$F997,0)),INDEX(BB999:BB$1001,MATCH($C998,$F999:$F$1001,0)))","v":45240.998561594875},{"$f":"IF($H998>$C998,INDEX(BC$939:BC997,MATCH($C998,$F$939:$F997,0)),INDEX(BC999:BC$1001,MATCH($C998,$F999:$F$1001,0)))","v":0.81002365260289766},{"$f":"IF($H998>$C998,INDEX(BD$939:BD997,MATCH($C998,$F$939:$F997,0)),INDEX(BD999:BD$1001,MATCH($C998,$F999:$F$1001,0)))","v":2400},{"$f":"IF($H998>$C998,INDEX(BE$939:BE997,MATCH($C998,$F$939:$F997,0)),INDEX(BE999:BE$1001,MATCH($C998,$F999:$F$1001,0)))","v":3.5},{"$f":"IF($H998>$C998,INDEX(BF$939:BF997,MATCH($C998,$F$939:$F997,0)),INDEX(BF999:BF$1001,MATCH($C998,$F999:$F$1001,0)))","v":0.5},{"$f":"IF($H998>$C998,INDEX(BG$939:BG997,MATCH($C998,$F$939:$F997,0)),INDEX(BG999:BG$1001,MATCH($C998,$F999:$F$1001,0)))","v":9600},{"$f":"IF($H998>$C998,INDEX(BH$939:BH997,MATCH($C998,$F$939:$F997,0)),INDEX(BH999:BH$1001,MATCH($C998,$F999:$F$1001,0)))","v":3.5},{"$f":"IF($H998>$C998,INDEX(BI$939:BI997,MATCH($C998,$F$939:$F997,0)),INDEX(BI999:BI$1001,MATCH($C998,$F999:$F$1001,0)))","v":0.5},{"$f":"IF($H998>$C998,INDEX(BJ$939:BJ997,MATCH($C998,$F$939:$F997,0)),INDEX(BJ999:BJ$1001,MATCH($C998,$F999:$F$1001,0)))","v":57646.27890226552},null,{"$f":"IF($H998>$C998,INDEX(BL$939:BL997,MATCH($C998,$F$939:$F997,0)),INDEX(BL999:BL$1001,MATCH($C998,$F999:$F$1001,0)))","v":1},null,{"$f":"IF($H998>$C998,INDEX(BN$939:BN997,MATCH($C998,$F$939:$F997,0)),INDEX(BN999:BN$1001,MATCH($C998,$F999:$F$1001,0)))","v":4071.1437894471969},{"$f":"IF($H998>$C998,INDEX(BO$939:BO997,MATCH($C998,$F$939:$F997,0)),INDEX(BO999:BO$1001,MATCH($C998,$F999:$F$1001,0)))","v":142199.12029603313}]
[null,20.100000000000001,18.100000000000001,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H999)),ABS($E$939:$E$1001-H999),0))","v":18},0,0,0,20,20,{"$f":"IF($H999>$C999,INDEX(J$939:J998,MATCH($C999,$F$939:$F998,0)),INDEX(J1000:J$1001,MATCH($C999,$F1000:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H999>$C999,INDEX(K$939:K998,MATCH($C999,$F$939:$F998,0)),INDEX(K1000:K$1001,MATCH($C999,$F1000:$F$1001,0)))","v":"Volvo"},{"$f":"IF($H999>$C999,INDEX(L$939:L998,MATCH($C999,$F$939:$F998,0)),INDEX(L1000:L$1001,MATCH($C999,$F1000:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H999>$C999,INDEX(M$939:M998,MATCH($C999,$F$939:$F998,0)),INDEX(M1000:M$1001,MATCH($C999,$F1000:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H999>$C999,INDEX(N$939:N998,MATCH($C999,$F$939:$F998,0)),INDEX(N1000:N$1001,MATCH($C999,$F1000:$F$1001,0)))","v":2003},2001,{"$f":"IF($H999>$C999,INDEX(P$939:P998,MATCH($C999,$F$939:$F998,0)),INDEX(P1000:P$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0},{"$f":"IF($H999>$C999,INDEX(Q$939:Q998,MATCH($C999,$F$939:$F998,0)),INDEX(Q1000:Q$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0},{"$f":"IF($H999>$C999,INDEX(R$939:R998,MATCH($C999,$F$939:$F998,0)),INDEX(R1000:R$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H999,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":0.20291576793720004},null,{"$f":"IF($H999>$C999,INDEX(V$939:V998,MATCH($C999,$F$939:$F998,0)),INDEX(V1000:V$1001,MATCH($C999,$F1000:$F$1001,0)))","v":1.0503176879295802E-2},{"$f":"IF($H999>$C999,INDEX(W$939:W998,MATCH($C999,$F$939:$F998,0)),INDEX(W1000:W$1001,MATCH($C999,$F1000:$F$1001,0)))","v":46782.817563459568},{"$f":"IF($H999>$C999,INDEX(X$939:X998,MATCH($C999,$F$939:$F998,0)),INDEX(X1000:X$1001,MATCH($C999,$F1000:$F$1001,0)))","v":1200000},{"$f":"IF($H999>$C999,INDEX(Y$939:Y998,MATCH($C999,$F$939:$F998,0)),INDEX(Y1000:Y$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0},{"$f":"IF($H999>$C999,INDEX(Z$939:Z998,MATCH($C999,$F$939:$F998,0)),INDEX(Z1000:Z$1001,MATCH($C999,$F1000:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H999>$C999,INDEX(AA$939:AA998,MATCH($C999,$F$939:$F998,0)),INDEX(AA1000:AA$1001,MATCH($C999,$F1000:$F$1001,0)))","v":10.5},{"$f":"IF($H999>$C999,INDEX(AB$939:AB998,MATCH($C999,$F$939:$F998,0)),INDEX(AB1000:AB$1001,MATCH($C999,$F1000:$F$1001,0)))","v":2300},{"$f":"IF($H999>$C999,INDEX(AC$939:AC998,MATCH($C999,$F$939:$F998,0)),INDEX(AC1000:AC$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H999>$C999,INDEX(AH$939:AH998,MATCH($C999,$F$939:$F998,0)),INDEX(AH1000:AH$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H999>$C999,INDEX(AI$939:AI998,MATCH($C999,$F$939:$F998,0)),INDEX(AI1000:AI$1001,MATCH($C999,$F1000:$F$1001,0)))","v":1},{"$f":"IF($H999>$C999,INDEX(AJ$939:AJ998,MATCH($C999,$F$939:$F998,0)),INDEX(AJ1000:AJ$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0},{"$f":"IF($H999>$C999,INDEX(AK$939:AK998,MATCH($C999,$F$939:$F998,0)),INDEX(AK1000:AK$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0},{"$f":"IF($H999>$C999,INDEX(AL$939:AL998,MATCH($C999,$F$939:$F998,0)),INDEX(AL1000:AL$1001,MATCH($C999,$F1000:$F$1001,0)))","v":8.9987929508328637E-2},{"$f":"IF($H999>$C999,INDEX(AM$939:AM998,MATCH($C999,$F$939:$F998,0)),INDEX(AM1000:AM$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0.93011226092247701},{"$f":"IF($H999>$C999,INDEX(AN$939:AN998,MATCH($C999,$F$939:$F998,0)),INDEX(AN1000:AN$1001,MATCH($C999,$F1000:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H999>$C999,INDEX(AQ$939:AQ998,MATCH($C999,$F$939:$F998,0)),INDEX(AQ1000:AQ$1001,MATCH($C999,$F1000:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H999>$C999,INDEX(AR$939:AR998,MATCH($C999,$F$939:$F998,0)),INDEX(AR1000:AR$1001,MATCH($C999,$F1000:$F$1001,0)))","v":9318},{"$f":"IF($H999>$C999,INDEX(AS$939:AS998,MATCH($C999,$F$939:$F998,0)),INDEX(AS1000:AS$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0},{"$f":"IF($H999>$C999,INDEX(AT$939:AT998,MATCH($C999,$F$939:$F998,0)),INDEX(AT1000:AT$1001,MATCH($C999,$F1000:$F$1001,0)))","v":58895.188761808509},{"$f":"IF($H999>$C999,INDEX(AU$939:AU998,MATCH($C999,$F$939:$F998,0)),INDEX(AU1000:AU$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0.6},{"$f":"IF($H999>$C999,INDEX(AV$939:AV998,MATCH($C999,$F$939:$F998,0)),INDEX(AV1000:AV$1001,MATCH($C999,$F1000:$F$1001,0)))","v":119426},{"$f":"IF($H999>$C999,INDEX(AW$939:AW998,MATCH($C999,$F$939:$F998,0)),INDEX(AW1000:AW$1001,MATCH($C999,$F1000:$F$1001,0)))","v":3468},{"$f":"IF($H999>$C999,INDEX(AX$939:AX998,MATCH($C999,$F$939:$F998,0)),INDEX(AX1000:AX$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0.2},{"$f":"IF($H999>$C999,INDEX(AY$939:AY998,MATCH($C999,$F$939:$F998,0)),INDEX(AY1000:AY$1001,MATCH($C999,$F1000:$F$1001,0)))","v":13},{"$f":"IF($H999>$C999,INDEX(AZ$939:AZ998,MATCH($C999,$F$939:$F998,0)),INDEX(AZ1000:AZ$1001,MATCH($C999,$F1000:$F$1001,0)))","v":200000},null,{"$f":"IF($H999>$C999,INDEX(BB$939:BB998,MATCH($C999,$F$939:$F998,0)),INDEX(BB1000:BB$1001,MATCH($C999,$F1000:$F$1001,0)))","v":46782.817563459568},{"$f":"IF($H999>$C999,INDEX(BC$939:BC998,MATCH($C999,$F$939:$F998,0)),INDEX(BC1000:BC$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0.81002365260289766},{"$f":"IF($H999>$C999,INDEX(BD$939:BD998,MATCH($C999,$F$939:$F998,0)),INDEX(BD1000:BD$1001,MATCH($C999,$F1000:$F$1001,0)))","v":2400},{"$f":"IF($H999>$C999,INDEX(BE$939:BE998,MATCH($C999,$F$939:$F998,0)),INDEX(BE1000:BE$1001,MATCH($C999,$F1000:$F$1001,0)))","v":3.5},{"$f":"IF($H999>$C999,INDEX(BF$939:BF998,MATCH($C999,$F$939:$F998,0)),INDEX(BF1000:BF$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0.5},{"$f":"IF($H999>$C999,INDEX(BG$939:BG998,MATCH($C999,$F$939:$F998,0)),INDEX(BG1000:BG$1001,MATCH($C999,$F1000:$F$1001,0)))","v":9600},{"$f":"IF($H999>$C999,INDEX(BH$939:BH998,MATCH($C999,$F$939:$F998,0)),INDEX(BH1000:BH$1001,MATCH($C999,$F1000:$F$1001,0)))","v":3.5},{"$f":"IF($H999>$C999,INDEX(BI$939:BI998,MATCH($C999,$F$939:$F998,0)),INDEX(BI1000:BI$1001,MATCH($C999,$F1000:$F$1001,0)))","v":0.5},{"$f":"IF($H999>$C999,INDEX(BJ$939:BJ998,MATCH($C999,$F$939:$F998,0)),INDEX(BJ1000:BJ$1001,MATCH($C999,$F1000:$F$1001,0)))","v":58895.188761808509},null,{"$f":"IF($H999>$C999,INDEX(BL$939:BL998,MATCH($C999,$F$939:$F998,0)),INDEX(BL1000:BL$1001,MATCH($C999,$F1000:$F$1001,0)))","v":1},null,{"$f":"IF($H999>$C999,INDEX(BN$939:BN998,MATCH($C999,$F$939:$F998,0)),INDEX(BN1000:BN$1001,MATCH($C999,$F1000:$F$1001,0)))","v":4209.8888891015986},{"$f":"IF($H999>$C999,INDEX(BO$939:BO998,MATCH($C999,$F$939:$F998,0)),INDEX(BO1000:BO$1001,MATCH($C999,$F1000:$F$1001,0)))","v":142199.12029603313}]
[null,20.2,18.2,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H1000)),ABS($E$939:$E$1001-H1000),0))","v":18},0,0,0,20,20,{"$f":"IF($H1000>$C1000,INDEX(J$939:J999,MATCH($C1000,$F$939:$F999,0)),INDEX(J1001:J$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":"Sættevogntog"},{"$f":"IF($H1000>$C1000,INDEX(K$939:K999,MATCH($C1000,$F$939:$F999,0)),INDEX(K1001:K$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":"Man"},{"$f":"IF($H1000>$C1000,INDEX(L$939:L999,MATCH($C1000,$F$939:$F999,0)),INDEX(L1001:L$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H1000>$C1000,INDEX(M$939:M999,MATCH($C1000,$F$939:$F999,0)),INDEX(M1001:M$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":"Mest typiske"},{"$f":"IF($H1000>$C1000,INDEX(N$939:N999,MATCH($C1000,$F$939:$F999,0)),INDEX(N1001:N$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":2003},2001,{"$f":"IF($H1000>$C1000,INDEX(P$939:P999,MATCH($C1000,$F$939:$F999,0)),INDEX(P1001:P$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0},{"$f":"IF($H1000>$C1000,INDEX(Q$939:Q999,MATCH($C1000,$F$939:$F999,0)),INDEX(Q1001:Q$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0},{"$f":"IF($H1000>$C1000,INDEX(R$939:R999,MATCH($C1000,$F$939:$F999,0)),INDEX(R1001:R$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H1000,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":0.20291576793720004},null,{"$f":"IF($H1000>$C1000,INDEX(V$939:V999,MATCH($C1000,$F$939:$F999,0)),INDEX(V1001:V$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":6.5223701768195716E-3},{"$f":"IF($H1000>$C1000,INDEX(W$939:W999,MATCH($C1000,$F$939:$F999,0)),INDEX(W1001:W$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":45998.48133119633},{"$f":"IF($H1000>$C1000,INDEX(X$939:X999,MATCH($C1000,$F$939:$F999,0)),INDEX(X1001:X$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":1200000},{"$f":"IF($H1000>$C1000,INDEX(Y$939:Y999,MATCH($C1000,$F$939:$F999,0)),INDEX(Y1001:Y$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0},{"$f":"IF($H1000>$C1000,INDEX(Z$939:Z999,MATCH($C1000,$F$939:$F999,0)),INDEX(Z1001:Z$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":931961.51251891605},{"$f":"IF($H1000>$C1000,INDEX(AA$939:AA999,MATCH($C1000,$F$939:$F999,0)),INDEX(AA1001:AA$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":10.5},{"$f":"IF($H1000>$C1000,INDEX(AB$939:AB999,MATCH($C1000,$F$939:$F999,0)),INDEX(AB1001:AB$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":2300},{"$f":"IF($H1000>$C1000,INDEX(AC$939:AC999,MATCH($C1000,$F$939:$F999,0)),INDEX(AC1001:AC$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H1000>$C1000,INDEX(AH$939:AH999,MATCH($C1000,$F$939:$F999,0)),INDEX(AH1001:AH$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0.2857142857142857},{"$f":"IF($H1000>$C1000,INDEX(AI$939:AI999,MATCH($C1000,$F$939:$F999,0)),INDEX(AI1001:AI$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":1},{"$f":"IF($H1000>$C1000,INDEX(AJ$939:AJ999,MATCH($C1000,$F$939:$F999,0)),INDEX(AJ1001:AJ$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0},{"$f":"IF($H1000>$C1000,INDEX(AK$939:AK999,MATCH($C1000,$F$939:$F999,0)),INDEX(AK1001:AK$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0},{"$f":"IF($H1000>$C1000,INDEX(AL$939:AL999,MATCH($C1000,$F$939:$F999,0)),INDEX(AL1001:AL$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":8.9987929508328637E-2},{"$f":"IF($H1000>$C1000,INDEX(AM$939:AM999,MATCH($C1000,$F$939:$F999,0)),INDEX(AM1001:AM$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0.93011226092247701},{"$f":"IF($H1000>$C1000,INDEX(AN$939:AN999,MATCH($C1000,$F$939:$F999,0)),INDEX(AN1001:AN$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":260.82},null,null,{"$f":"IF($H1000>$C1000,INDEX(AQ$939:AQ999,MATCH($C1000,$F$939:$F999,0)),INDEX(AQ1001:AQ$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":2256.249960248052},{"$f":"IF($H1000>$C1000,INDEX(AR$939:AR999,MATCH($C1000,$F$939:$F999,0)),INDEX(AR1001:AR$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":9318},{"$f":"IF($H1000>$C1000,INDEX(AS$939:AS999,MATCH($C1000,$F$939:$F999,0)),INDEX(AS1001:AS$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0},{"$f":"IF($H1000>$C1000,INDEX(AT$939:AT999,MATCH($C1000,$F$939:$F999,0)),INDEX(AT1001:AT$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":58259.857862081852},{"$f":"IF($H1000>$C1000,INDEX(AU$939:AU999,MATCH($C1000,$F$939:$F999,0)),INDEX(AU1001:AU$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0.6},{"$f":"IF($H1000>$C1000,INDEX(AV$939:AV999,MATCH($C1000,$F$939:$F999,0)),INDEX(AV1001:AV$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":119426},{"$f":"IF($H1000>$C1000,INDEX(AW$939:AW999,MATCH($C1000,$F$939:$F999,0)),INDEX(AW1001:AW$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":3468},{"$f":"IF($H1000>$C1000,INDEX(AX$939:AX999,MATCH($C1000,$F$939:$F999,0)),INDEX(AX1001:AX$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0.2},{"$f":"IF($H1000>$C1000,INDEX(AY$939:AY999,MATCH($C1000,$F$939:$F999,0)),INDEX(AY1001:AY$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":13},{"$f":"IF($H1000>$C1000,INDEX(AZ$939:AZ999,MATCH($C1000,$F$939:$F999,0)),INDEX(AZ1001:AZ$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":200000},null,{"$f":"IF($H1000>$C1000,INDEX(BB$939:BB999,MATCH($C1000,$F$939:$F999,0)),INDEX(BB1001:BB$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":45998.48133119633},{"$f":"IF($H1000>$C1000,INDEX(BC$939:BC999,MATCH($C1000,$F$939:$F999,0)),INDEX(BC1001:BC$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0.81002365260289766},{"$f":"IF($H1000>$C1000,INDEX(BD$939:BD999,MATCH($C1000,$F$939:$F999,0)),INDEX(BD1001:BD$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":2400},{"$f":"IF($H1000>$C1000,INDEX(BE$939:BE999,MATCH($C1000,$F$939:$F999,0)),INDEX(BE1001:BE$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":3.5},{"$f":"IF($H1000>$C1000,INDEX(BF$939:BF999,MATCH($C1000,$F$939:$F999,0)),INDEX(BF1001:BF$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0.5},{"$f":"IF($H1000>$C1000,INDEX(BG$939:BG999,MATCH($C1000,$F$939:$F999,0)),INDEX(BG1001:BG$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":9600},{"$f":"IF($H1000>$C1000,INDEX(BH$939:BH999,MATCH($C1000,$F$939:$F999,0)),INDEX(BH1001:BH$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":3.5},{"$f":"IF($H1000>$C1000,INDEX(BI$939:BI999,MATCH($C1000,$F$939:$F999,0)),INDEX(BI1001:BI$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":0.5},{"$f":"IF($H1000>$C1000,INDEX(BJ$939:BJ999,MATCH($C1000,$F$939:$F999,0)),INDEX(BJ1001:BJ$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":58259.857862081852},null,{"$f":"IF($H1000>$C1000,INDEX(BL$939:BL999,MATCH($C1000,$F$939:$F999,0)),INDEX(BL1001:BL$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":1},null,{"$f":"IF($H1000>$C1000,INDEX(BN$939:BN999,MATCH($C1000,$F$939:$F999,0)),INDEX(BN1001:BN$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":4139.3080955218666},{"$f":"IF($H1000>$C1000,INDEX(BO$939:BO999,MATCH($C1000,$F$939:$F999,0)),INDEX(BO1001:BO$1001,MATCH($C1000,$F1001:$F$1001,0)))","v":142199.12029603313}]
[null,20.3,18.3,{"$f":"INDEX($E$939:$E$1001,MATCH(MIN(ABS($E$939:$E$1001-H1001)),ABS($E$939:$E$1001-H1001),0))","v":18},0,0,0,20,20,{"$f":"IF($H1001>$C1001,INDEX(J$939:J1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(H$1001:H1002,MATCH($C1001,$E$1001:$E1002,0)))","v":"Sættevogntog"},{"$f":"IF($H1001>$C1001,INDEX(K$939:K1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(I$1001:I1002,MATCH($C1001,$E$1001:$E1002,0)))","v":"Scania"},{"$f":"IF($H1001>$C1001,INDEX(L$939:L1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(J$1001:J1002,MATCH($C1001,$E$1001:$E1002,0)))","v":"Mest typiske"},{"$f":"IF($H1001>$C1001,INDEX(M$939:M1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(K$1001:K1002,MATCH($C1001,$E$1001:$E1002,0)))","v":"Mest typiske"},{"$f":"IF($H1001>$C1001,INDEX(N$939:N1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(L$1001:L1002,MATCH($C1001,$E$1001:$E1002,0)))","v":2003},2001,{"$f":"IF($H1001>$C1001,INDEX(P$939:P1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(M$1001:M1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0},{"$f":"IF($H1001>$C1001,INDEX(Q$939:Q1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(N$1001:N1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0},{"$f":"IF($H1001>$C1001,INDEX(R$939:R1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(O$1001:O1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0},null,{"$f":"INDEX(Lastbiler_trafikarbejde!$H$98:$H$118,MATCH('Lastbiler - Diesel'!H1001,Lastbiler_trafikarbejde!$B$98:$B$118,0))","v":0.20291576793720004},null,{"$f":"IF($H1001>$C1001,INDEX(V$939:V1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(Q$1001:Q1002,MATCH($C1001,$E$1001:$E1002,0)))","v":2.9401912154934226E-3},{"$f":"IF($H1001>$C1001,INDEX(W$939:W1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(R$1001:R1002,MATCH($C1001,$E$1001:$E1002,0)))","v":45240.998561594875},{"$f":"IF($H1001>$C1001,INDEX(X$939:X1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(S$1001:S1002,MATCH($C1001,$E$1001:$E1002,0)))","v":1200000},{"$f":"IF($H1001>$C1001,INDEX(Y$939:Y1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(T$1001:T1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0},{"$f":"IF($H1001>$C1001,INDEX(Z$939:Z1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(U$1001:U1002,MATCH($C1001,$E$1001:$E1002,0)))","v":931961.51251891605},{"$f":"IF($H1001>$C1001,INDEX(AA$939:AA1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(V$1001:V1002,MATCH($C1001,$E$1001:$E1002,0)))","v":10.5},{"$f":"IF($H1001>$C1001,INDEX(AB$939:AB1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(W$1001:W1002,MATCH($C1001,$E$1001:$E1002,0)))","v":2300},{"$f":"IF($H1001>$C1001,INDEX(AC$939:AC1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(X$1001:X1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0.2857142857142857},null,null,null,null,{"$f":"IF($H1001>$C1001,INDEX(AH$939:AH1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AA$1001:AA1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0.2857142857142857},{"$f":"IF($H1001>$C1001,INDEX(AI$939:AI1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AB$1001:AB1002,MATCH($C1001,$E$1001:$E1002,0)))","v":1},{"$f":"IF($H1001>$C1001,INDEX(AJ$939:AJ1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AC$1001:AC1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0},{"$f":"IF($H1001>$C1001,INDEX(AK$939:AK1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AD$1001:AD1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0},{"$f":"IF($H1001>$C1001,INDEX(AL$939:AL1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AE$1001:AE1002,MATCH($C1001,$E$1001:$E1002,0)))","v":8.9987929508328637E-2},{"$f":"IF($H1001>$C1001,INDEX(AM$939:AM1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AF$1001:AF1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0.93011226092247701},{"$f":"IF($H1001>$C1001,INDEX(AN$939:AN1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AG$1001:AG1002,MATCH($C1001,$E$1001:$E1002,0)))","v":260.82},null,null,{"$f":"IF($H1001>$C1001,INDEX(AQ$939:AQ1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AJ$1001:AJ1002,MATCH($C1001,$E$1001:$E1002,0)))","v":2256.249960248052},{"$f":"IF($H1001>$C1001,INDEX(AR$939:AR1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AK$1001:AK1002,MATCH($C1001,$E$1001:$E1002,0)))","v":9318},{"$f":"IF($H1001>$C1001,INDEX(AS$939:AS1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AL$1001:AL1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0},{"$f":"IF($H1001>$C1001,INDEX(AT$939:AT1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AM$1001:AM1002,MATCH($C1001,$E$1001:$E1002,0)))","v":57646.27890226552},{"$f":"IF($H1001>$C1001,INDEX(AU$939:AU1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AN$1001:AN1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0.6},{"$f":"IF($H1001>$C1001,INDEX(AV$939:AV1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AO$1001:AO1002,MATCH($C1001,$E$1001:$E1002,0)))","v":119426},{"$f":"IF($H1001>$C1001,INDEX(AW$939:AW1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AP$1001:AP1002,MATCH($C1001,$E$1001:$E1002,0)))","v":3468},{"$f":"IF($H1001>$C1001,INDEX(AX$939:AX1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AQ$1001:AQ1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0.2},{"$f":"IF($H1001>$C1001,INDEX(AY$939:AY1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AR$1001:AR1002,MATCH($C1001,$E$1001:$E1002,0)))","v":13},{"$f":"IF($H1001>$C1001,INDEX(AZ$939:AZ1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AS$1001:AS1002,MATCH($C1001,$E$1001:$E1002,0)))","v":200000},null,{"$f":"IF($H1001>$C1001,INDEX(BB$939:BB1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AU$1001:AU1002,MATCH($C1001,$E$1001:$E1002,0)))","v":45240.998561594875},{"$f":"IF($H1001>$C1001,INDEX(BC$939:BC1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AV$1001:AV1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0.81002365260289766},{"$f":"IF($H1001>$C1001,INDEX(BD$939:BD1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AW$1001:AW1002,MATCH($C1001,$E$1001:$E1002,0)))","v":2400},{"$f":"IF($H1001>$C1001,INDEX(BE$939:BE1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AX$1001:AX1002,MATCH($C1001,$E$1001:$E1002,0)))","v":3.5},{"$f":"IF($H1001>$C1001,INDEX(BF$939:BF1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AY$1001:AY1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0.5},{"$f":"IF($H1001>$C1001,INDEX(BG$939:BG1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(AZ$1001:AZ1002,MATCH($C1001,$E$1001:$E1002,0)))","v":9600},{"$f":"IF($H1001>$C1001,INDEX(BH$939:BH1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(BA$1001:BA1002,MATCH($C1001,$E$1001:$E1002,0)))","v":3.5},{"$f":"IF($H1001>$C1001,INDEX(BI$939:BI1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(BB$1001:BB1002,MATCH($C1001,$E$1001:$E1002,0)))","v":0.5},{"$f":"IF($H1001>$C1001,INDEX(BJ$939:BJ1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(BC$1001:BC1002,MATCH($C1001,$E$1001:$E1002,0)))","v":57646.27890226552},null,{"$f":"IF($H1001>$C1001,INDEX(BL$939:BL1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(BE$1001:BE1002,MATCH($C1001,$E$1001:$E1002,0)))","v":1},null,{"$f":"IF($H1001>$C1001,INDEX(BN$939:BN1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(BG$1001:BG1002,MATCH($C1001,$E$1001:$E1002,0)))","v":4071.1437894471969},{"$f":"IF($H1001>$C1001,INDEX(BO$939:BO1000,MATCH($C1001,$F$939:$F1000,0)),INDEX(BH$1001:BH1002,MATCH($C1001,$E$1001:$E1002,0)))","v":142199.12029603313}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kilde: "]
[null,null,null,null,null,null,null,null,"Note: De faste omkostninger omfatter en del af afskrivningerne, løn, del af reparationer og kapacitetsomkostningerne. I de følgende to tabeller er de faste omkostninger først opgjort for et helt år, siden per driftstime. Ved forsinkelsestid øges den tidsafhænge kørselsomkostning med 40%. "]
[null,null,null,null,null,null,null,null,"Note: De variable omkostninger omfatter en del af afskrivningerne, brændstofforbrug, olie, dæk og del af reparationer. I de følgende to tabeller er de variable omkostninger først opgjort for et helt år, siden per kørt km."]
[null,null,null,null,null,null,null,null,"Note: Kapacitetsomkostninger omfatter udgifter til administration (løn (ej chauffør), kontor, husleje, reklame og annoncer, revisor, advokat, maskiner, telefon mv.)"]

{"sheet":"Lastbiler_trafikarbejde","index":16,"n_rows":118,"n_cols":17,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[null,"Lastbiler trafikarbejde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000000]
["Kilde: ","DTU Klimafremskrivning. Baggrundsdata baseret på klimfreskrivning."]
[]
[]
[null,"Antal biler",null,null,"Årskørsel",null,"Trafikarbejde"]
[null,null,null,null,"km",null,"Mio. km"]
[]
[null,"UNDER 12 ton uden anhænger","Diesel",null,"1:Lbil  1:Diesel  Str  2",null,"UNDER 12 ton uden anhænger","Diesel"]
[null,0,389.84,null,{"$f":"18690.13766*2","v":37380.275320000001},null,0,{"$f":"C10*E10/mio","v":14.5723265307488}]
[null,1,385.71,null,33642.247790000001,null,1,{"$f":"C11*E11/mio","v":12.976151395080899}]
[null,2,436.64,null,30278.023010000001,null,2,13.220595967086402]
[null,3,355.27,null,27070.057250000002,null,3,9.6171792392075002]
[null,4,395.95,null,24417.373609999999,null,4,9.6680590808794999]
[null,5,417.78,null,21709.893820000001,null,5,9.0699594401196002]
[null,6,294.10000000000002,null,19524.690460000002,null,6,5.742211464286]
[null,7,286.08,null,17991.319670000001,null,7,5.1469567311936002]
[null,8,310.26,null,16241.110849999999,null,8,5.0389670523210004]
[null,9,255.57,null,14449.97912,null,9,3.6929811636983998]
[null,10,236.51,null,13004.432000000001,null,10,3.0756782123199997]
[null,11,217,null,11734.82503,null,11,2.5464570315100001]
[null,12,226.64,null,10596.455529999999,null,12,2.4015806813191993]
[null,13,425.5,null,9616.1487049999996,null,13,4.0916712739775001]
[null,14,311.5,null,8691.7869140000003,null,14,2.7074916237110003]
[null,15,229.16,null,7894.4992929999999,null,15,1.8091034579838798]
[null,16,183.66,null,7049.435692,null,16,1.2946993591927198]
[null,17,107.53,null,6416.1009990000002,null,17,0.68992334042247005]
[null,18,103.18,null,5729.7059069999996,null,18,0.59119105548425999]
[null,19,92.63,null,5129.3627269999997,null,19,0.47513286940200994]
[null,20,105.79,null,4682.7754269999996,null,20,0.49539081242232996]
[null,"OVER 12 ton uden anhænger","Diesel",null,"1:Lbil  2:Diesel  Str  1",null,"OVER 12 ton uden anhænger","Diesel"]
[null,0,744.06,null,{"$f":"41999.93192*2","v":83999.863840000005},null,0,{"$f":"C32*E32/mio","v":62.500938688790399}]
[null,1,736.18,null,75599.87745,null,1,55.655117781141001]
[null,2,833.39,null,68039.8897,null,2,56.703763677083003]
[null,3,796.92,null,61853.823579999997,null,3,49.292549087373594]
[null,4,725.71,null,55199.18017,null,4,40.0585970411707]
[null,5,736.58,null,49915.010869999998,null,5,36.766398706624599]
[null,6,614.16999999999996,null,44463.041700000002,null,6,27.307866320889001]
[null,7,450.41,null,39856.48328,null,7,17.951758634144802]
[null,8,463.18,null,36084.44253,null,8,16.713592091045399]
[null,9,385.38,null,32377.53314,null,9,12.4776537214932]
[null,10,286.36,null,28427.626039999999,null,10,8.1405349928144002]
[null,11,233.06,null,24633.50057,null,11,5.7410836428441998]
[null,12,281.95,null,22832.10601,null,12,6.4375122895194998]
[null,13,389.76,null,20602.024570000001,null,13,8.0298450964032]
[null,14,335.82,null,18606.60024,null,14,6.2484684925967997]
[null,15,227.13,null,16683.779259999999,null,15,3.7893867833237995]
[null,16,161.52000000000001,null,14716.715609999999,null,16,2.3770439053271999]
[null,17,99.15,null,12967.10799,null,17,1.2856887572085001]
[null,18,86.72,null,11500.752130000001,null,18,0.99734522471359999]
[null,19,73.069999999999993,null,9944.8298749999994,null,19,0.72666871896624985]
[null,20,67.83,null,8903.7389829999993,null,20,0.60394061521688991]
[null,"MED anhænger","Diesel",null,"1:Lbil  2:Diesel  Str  2",null,"MED anhænger","Diesel"]
[null,0,965.8,null,{"$f":"2*43622.33617","v":87244.672340000005},null,0,{"$f":"C54*E54/mio","v":84.260904545972011}]
[null,1,953.62,null,78600.857059999995,null,1,74.955349309557207]
[null,2,1002.23,null,69860.743029999998,null,2,70.016532486956891]
[null,3,958.16,null,63629.577089999999,null,3,60.967315584554399]
[null,4,848.73,null,57066.028780000001,null,4,48.433650606449405]
[null,5,836.16,null,51295.772250000002,null,5,42.891472924560006]
[null,6,698.12,null,46112.333400000003,null,6,32.191942193208]
[null,7,530.94000000000005,null,41008.700400000002,null,7,21.773159390376001]
[null,8,543.84,null,37148.765189999998,null,8,20.202984460929599]
[null,9,446.17,null,33376.286809999998,null,9,14.891497886017699]
[null,10,320.72000000000003,null,29768.962439999999,null,10,9.5475016337568022]
[null,11,250.16,null,26066.001830000001,null,11,6.5206710177928002]
[null,12,313.94,null,23673.97812,null,12,7.4322086909928]
[null,13,429.73,null,21536.636559999999,null,13,9.2549388289288004]
[null,14,366.5,null,19401.103800000001,null,14,7.1105045427000002]
[null,15,245.98,null,17314.57015,null,15,4.2590379654969999]
[null,16,170.32,null,15442.278389999999,null,16,2.6301288553847995]
[null,17,103.6,null,13635.16741,null,17,1.4126033436759999]
[null,18,91.85,null,11941.368420000001,null,18,1.0968146893770001]
[null,19,72.16,null,10760.73378,null,19,0.77649454956480002]
[null,20,71.180000000000007,null,9417.7240390000006,null,20,0.67035359709602016]
[null,"Modulvogntog","Diesel",null,"1:Lbil  2:Diesel  Str  3",null,"Modulvogntog","Diesel"]
[null,0,1155.5825420000001,null,{"$f":"2*62637.62861","v":125275.25722},null,0,{"$f":"C76*E98/mio","v":146.30951981319689}]
[null,1,1125.036433,null,114000.4841,null,1,129.62533167851939]
[null,2,931.97206730000005,null,103740.4405,null,2,97.682657254642251]
[null,3,903.56561920000001,null,95429.549589999995,null,3,86.226860065265441]
[null,4,782.3736682,null,86985.299889999995,null,4,68.055008154416356]
[null,5,634.03086580000002,null,79054.128819999998,null,5,50.122757740809327]
[null,6,511.67715349999997,null,72178.196540000004,null,6,36.931934150350749]
[null,7,302.73826700000001,null,65536.877689999994,null,7,19.84052077646156]
[null,8,308.01175790000002,null,60012.265169999999,null,8,18.484483290572644]
[null,9,139.1645451,null,54344.300159999999,null,9,7.5627998105442567]
[null,10,102.7957581,null,49951.466160000004,null,10,5.1347988321236961]
[null,11,51.415100819999999,null,46717.227059999997,null,11,2.4019709393207318]
[null,12,54.801916349999999,null,43172.293169999997,null,12,2.3659243989400163]
[null,13,93.020420000000001,null,38552.400679999999,null,13,3.5861605032618855]
[null,14,74.280447019999997,null,34704.878680000002,null,14,2.5778939021252678]
[null,15,53.846717580000004,null,31588.35989,null,15,1.7009294938122299]
[null,16,38.593748390000002,null,28968.167130000002,null,16,1.1179901535346886]
[null,17,17.734230279999998,null,26145.800579999999,null,17,0.46367564834067748]
[null,18,15.91546432,null,23640.553400000001,null,18,0.37625038414275469]
[null,19,10.385922089999999,null,21221.947410000001,null,19,0.22040949239833729]
[null,20,9.9568012790000004,null,20373.069070000001,null,20,0.20285060017333137]
[null,"Sættevogntog",null,null,"1:Lbil  2:Diesel  Str  3",null,"Sættevogntog","Diesel"]
[null,0,1155.58,null,{"$f":"2*63305.52535","v":126611.05070000001},null,0,{"$f":"C98*E76/mio","v":144.76558173828761}]
[null,1,1125.04,null,115218.78569999999,null,1,128.25510463186399]
[null,2,931.97,null,104812.8594,null,2,96.682978332784998]
[null,3,903.57,null,95429.549589999995,null,3,86.227278123036299]
[null,4,782.37,null,86985.299889999995,null,4,68.05468907493929]
[null,5,634.03,null,79054.128819999998,null,5,50.1226892957446]
[null,6,511.68,null,72178.196540000004,null,6,36.932139605587203]
[null,7,302.74,null,65536.877689999994,null,7,19.840634351870602]
[null,8,308.01,null,60012.265169999999,null,8,18.484377795011699]
[null,9,139.16,null,54344.300159999999,null,9,7.5625528102655997]
[null,10,102.8,null,49951.466160000004,null,10,5.1350107212480003]
[null,11,51.42,null,46717.227059999997,null,11,2.4021998154251998]
[null,12,54.8,null,43172.293169999997,null,12,2.3658416657159997]
[null,13,93.02,null,38552.400679999999,null,13,3.5861443112535998]
[null,14,74.28,null,34704.878680000002,null,14,2.5778783883504]
[null,15,53.85,null,31588.35989,null,15,1.7010331800765]
[null,16,38.590000000000003,null,28968.167130000002,null,16,1.1178815695467001]
[null,17,17.73,null,26145.800579999999,null,17,0.46356504428340001]
[null,18,15.92,null,23640.553400000001,null,18,0.37635761012800001]
[null,19,10.39,null,21221.947410000001,null,19,0.2204960335899]
[null,20,9.9600000000000009,null,20373.069070000001,null,20,0.20291576793720004]

{"sheet":"Personbiler_trafikarbejde","index":17,"n_rows":98,"n_cols":19,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[null,"Personbiler trafikarbejde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000000]
["Kilde: ","DTU Klimafremskrivning. Baggrundsdata baseret på klimfreskrivning."]
[]
[]
[null,"Antal biler",null,null,null,null,null,null,"Årskørsel",null,null,null,null,null,"Trafikarbejde"]
[null,null,null,null,null,null,null,null,"km"]
[]
[null,"Mini","Benzin","Diesel","El","Plug in Hybrid",null,null,"1:Pbil  1:Benzin  Str  2",null,null,null,null,"Mini",null,"Benzin","Diesel","El","Plug in Hybrid"]
[null,0,{"$f":"9367/276*365","v":12387.51811594203},null,null,null,null,null,{"$f":"2*7736.16334682975","v":15472.326693659499},null,null,null,null,null,0,{"$f":"C10*I10/mio","v":191.66372721348051}]
[null,1,17253,null,null,null,null,null,15131.845966374838,null,null,null,null,null,1,261.06973845786507]
[null,2,13479,null,null,null,null,null,14798.702287798236,null,null,null,null,null,2,199.47170813723241]
[null,3,13169,null,null,null,null,null,14473.011961702256,null,null,null,null,null,3,190.595094523657]
[null,4,20934,null,null,null,null,null,14154.563756297255,null,null,null,null,null,4,296.31163767432673]
[null,5,28671,null,null,null,null,null,13843.129113328579,null,null,null,null,null,5,396.8963548082437]
[null,6,33005,null,null,null,null,null,13538.555701959885,null,null,null,null,null,6,446.84003094318604]
[null,7,37623,null,null,null,null,null,13240.70747651676,null,null,null,null,null,7,498.15513738899006]
[null,8,42198,null,null,null,null,null,12949.4119120334,null,null,null,null,null,8,546.43928386398545]
[null,9,38176,null,null,null,null,null,12664.524849968666,null,null,null,null,null,9,483.48090067240383]
[null,10,18213,null,null,null,null,null,12385.905303269357,null,null,null,null,null,10,225.5844932884448]
[null,11,18060,null,null,null,null,null,12113.415386597426,null,null,null,null,null,11,218.76828188194952]
[null,12,13046,null,null,null,null,null,11846.920248092281,null,null,null,null,null,12,154.5549215566119]
[null,13,13282,null,null,null,null,null,11586.222422642732,null,null,null,null,null,13,153.88820621754078]
[null,14,8168,null,null,null,null,null,11331.389666576299,null,null,null,null,null,14,92.554790796595199]
[null,15,6106,null,null,null,null,null,11082.099093911627,null,null,null,null,null,15,67.6672970674244]
[null,16,279,null,null,null,null,null,10838.292913845564,null,null,null,null,null,16,3.0238837229629123]
[null,17,86,null,null,null,null,null,10599.850469740964,null,null,null,null,null,17,0.91158714039772293]
[null,18,76,null,null,null,null,null,10366.653759406661,null,null,null,null,null,18,0.78786568571490634]
[null,19,40,null,null,null,null,null,10138.587376699719,null,null,null,null,null,19,0.40554349506798876]
[null,20,39,null,null,null,null,null,9915.5384544123226,null,null,null,null,null,20,0.38670599972208058]
[null,"Lille","Benzin","Diesel","El","Plug in Hybrid",null,null,"1:Pbil  1:Benzin  Str  2","1:Pbil  2:Diesel  Str  1","1:Pbil  4:El  Str  1","1:Pbil  7:Hybrid  Str  2",null,"Lille","Benzin","Diesel","El","Plug in Hybrid"]
[null,0,{"$f":"44012/276*365","v":58204.27536231884},{"$f":"12/276*365","v":15.869565217391305},{"$f":"3043/276*365","v":4024.2572463768115},{"$f":"6646/276*365","v":8789.0942028985501},null,null,{"$f":"7736.16334682975*2","v":15472.326693659499},{"$f":"11771.5302496989*2","v":23543.060499397801},{"$f":"2*8325.04120052301","v":16650.08240104602},{"$f":"2*11475.5474820732","v":22951.094964146399},null,0,{"$f":"C32*I32/mio","v":900.55556337351368},{"$f":"D32*J32/mio","v":0.37361813401218252},{"$f":"E32*K32/mio","v":67.00421475518047},{"$f":"F32*L32/mio","v":201.71933569955323}]
[null,1,75138,32,3691,4144,null,null,15131.845966374838,23025.113168410997,16243.475288516513,22446.170874935269,null,1,1136.9766422214725,0.7368036213891519,59.954667289914454,93.016932105731755]
[null,2,92384,32,1853,396,null,null,14798.702287798236,22518.560678705948,15737.296130787861,21952.355115686696,null,2,1367.1633121559523,0.72059394171859037,29.161209730349906,8.6931326258119306]
[null,3,89283,248,1764,1556,null,null,14473.011961702256,22023.152343774433,15258.362627809884,21490.579930278389,null,3,1292.1939269766624,5.4617417812560589,26.915751675456637,33.43934237151317]
[null,4,90206,837,864,1697,null,null,14154.563756297255,21538.642992211389,14900.827471464789,20997.076430472476,null,4,1276.8265782005503,18.02784418448093,12.874314935345577,35.632038702511792]
[null,5,78616,1495,807,1027,null,null,13843.129113328579,21064.79284638273,14591.838755950619,20535.140749002072,null,5,1088.2914383734396,31.491865305342184,11.77561387605215,21.089589549225128]
[null,6,76798,1802,774,1067,null,null,13538.555701959885,20601.36740376231,14252.403063216523,20083.36765252403,null,6,1039.7340007991154,37.123664061579682,11.031359970929589,21.428953285243139]
[null,7,68011,3202,710,237,null,null,13240.70747651676,20148.137320879548,13938.85019582576,19641.533564168501,null,7,900.51375618538145,64.514335701456318,9.8965836390362902,4.6550434547079345]
[null,8,59946,5503,271,20,null,null,12949.4119120334,19704.878299820193,13632.195491517594,19209.419825756795,null,8,776.26544647875414,108.43594528391053,3.6943249782012679,0.38418839651513587]
[null,9,45053,10758,204,6,null,null,12664.524849968666,19271.370977224153,13332.287190704208,18786.812589590143,null,9,570.57483806563835,207.32140897297742,2.7197865869036582,0.11272087553754086]
[null,10,42609,8746,157,null,null,null,12385.905303269357,18847.400815725217,13038.976872508718,null,null,10,527.75103906700406,164.83936753433275,2.0471193689838687,0]
[null,11,33954,7749,19,null,null,null,12113.415386597426,18432.757997779263,12752.119381313521,null,null,11,411.29890603652899,142.83544172479151,0.24229026824495692,0]
[null,12,21438,5471,53,null,null,null,11846.920248092281,18027.237321828121,12471.572754924626,null,null,12,253.97427627860233,98.627015387721642,0.66099335601100517,0]
[null,13,23777,8711,10,null,null,null,11586.222422642732,17630.638100747907,12197.198154316284,null,null,13,275.48561054317622,153.58048849561501,0.12197198154316284,0]
[null,14,24249,6217,7,null,null,null,11331.389666576299,17242.764062531449,11928.859794921329,null,null,14,274.77486802480865,107.19826417675802,8.3502018564449304E-2,0]
[null,15,27734,2564,3,null,null,null,11082.099093911627,16863.424149311959,11666.424879433058,null,null,15,307.35093627054505,43.237819518835863,3.4999274638299174E-2,0]
[null,16,2325,230,null,null,null,null,10838.292913845564,16492.430137237905,11409.763532085528,null,null,16,25.199031024690939,3.7932589315647181,0,0]
[null,17,506,133,null,null,null,null,10599.850469740964,16129.594359065853,11158.748734379649,null,null,17,5.3635243376889274,2.1452360497557588,0,0]
[null,18,422,125,3,null,null,null,10366.653759406661,15774.742258201166,10913.256262223296,null,null,18,4.3747278864696106,1.9718427822751456,3.2739768786669891E-2,0]
[null,19,395,246,null,null,null,null,10138.587376699719,15427.699091440096,10673.164624454383,null,null,19,4.0047420137963892,3.7952139764942632,0,0]
[null,20,322,241,3,null,null,null,9915.5384544123226,15088.289711428415,10438.355002716389,null,null,20,3.1928033823207675,3.6362778204542483,3.1315065008149172E-2,0]
[null,"Mellem","Benzin","Diesel","El","Plug in Hybrid",null,null,"1:Pbil  1:Benzin  Str  3","1:Pbil  2:Diesel  Str  2","1:Pbil  4:El  Str  2","1:Pbil  7:Hybrid  Str  3",null,"Mellem","Benzin","Diesel","El","Plug in Hybrid"]
[null,0,{"$f":"26329/276*365","v":34819.14855072464},{"$f":"20360/276*365","v":26925.36231884058},{"$f":"6329/276*365","v":8369.8731884057979},{"$f":"15437/276*365","v":20414.873188405796},null,null,{"$f":"2*9501.61591421267","v":19003.231828425342},{"$f":"2*13770.0129297379","v":27540.025859475802},{"$f":"2*9437.17847623987","v":18874.356952479739},{"$f":"2*12830.4532283901","v":25660.906456780202},null,0,{"$f":"C54*I54/mio","v":661.67635197780066},{"$f":"D54*J54/mio","v":741.52517453662495},{"$f":"E54*K54/mio","v":157.97597420496072},{"$f":"F54*L54/mio","v":523.86415121471134}]
[null,1,45968,49234,11784,10886,null,null,18582.172974191941,26732.312562805026,18171.464145802758,25040.930898445822,null,1,854.18532727765512,{"$f":"D55*J55/mio","v":1316.1386767171425},214.13253349413969,272.59557376048122]
[null,2,55993,67899,4497,4286,null,null,18166.288589660373,25450.681187282054,16719.687460708479,24298.604941365149,null,2,1017.1849970008533,1728.0758019352641,75.188434510806019,104.14382077869102]
[null,3,41587,76153,482,3316,null,null,17761.134790932338,24409.544738723896,15624.210811649407,23574.351182096241,null,3,738.63231255050312,1858.860060488041,7.5308696112150137,78.172548519831139]
[null,4,24955,70286,399,1051,null,null,17370.447000130556,23768.929550736026,15062.697793448944,23071.236758958876,null,4,433.47950488825802,1670.6229824030322,6.0100164195861288,24.247869833665778]
[null,5,23437,64135,66,510,null,null,16988.151568156572,23251.912774262193,14650.913927880314,22652.87145137673,null,5,398.15130830288558,1491.2614257773059,0.96696031924010073,11.552964440202132]
[null,6,18919,52781,131,139,null,null,16614.174040130296,22646.436541855324,14304.953957870559,22342.716084578511,null,6,314.32355866522511,1195.3015671156659,1.8739489684810431,3.1056375357564128]
[null,7,13738,44850,13,19,null,null,16248.573208564965,22137.433809621576,13964.358407402691,24353.659456683341,null,7,223.2228987392655,992.86390636152771,0.18153665929623497,0.46271952967698349]
[null,8,12680,41352,19,8,null,null,15890.911783245812,21639.101649142372,13632.195491517597,24516.133352421621,null,8,201.49676141155689,894.82013139533547,0.25901171433883435,0.19612906681937298]
[null,9,10455,43662,146,6,null,null,15541.394851624067,21159.445720879659,13332.28719070421,20623.852149714603,null,9,162.48528317372964,923.86371906504769,1.9465139298428145,0.12374311289828763]
[null,10,13604,49135,13,1,null,null,15199.484164888338,20692.693849652002,13038.976872508716,null,null,10,206.77378257914094,1016.735512302651,0.16950669934261331,0]
[null,11,13681,39535,null,null,null,null,14864.915063058252,20236.46147920825,12752.119381313523,null,null,11,203.36690297769994,800.04850458049827,0,0]
[null,12,11885,22608,null,null,null,null,14538.063411969059,19790.727574400145,null,null,null,12,172.78488365125227,447.42876900203851,0,0]
[null,13,19227,27208,null,null,null,null,14218.226016905743,19354.775793516681,null,null,null,13,273.37383162704668,526.60473979000187,0,0]
[null,14,29122,21049,null,null,null,null,13905.425044533815,18928.821213403025,null,null,null,14,404.95378814691378,398.43275772092028,0,0]
[null,15,32202,12377,null,null,null,null,13599.505693554071,18512.403161206741,null,null,null,15,437.93128234382823,229.12801392625582,0,0]
[null,16,4495,3020,null,null,null,null,13300.292692983765,18105.113906554659,null,null,null,16,59.784815654962024,54.677443997795073,0,0]
[null,17,1778,1777,null,null,null,null,13007.678911170333,17706.767991785186,null,null,null,17,23.127653104060851,31.464926721402275,0,0]
[null,18,1270,1214,null,null,null,null,12721.487860537229,17317.143387553671,null,null,null,18,16.15628958288228,21.023012072490157,0,0]
[null,19,1194,719,null,null,null,null,12441.619212234278,16934.945633011546,null,null,null,19,14.855293339407728,12.176225910135303,0,0]
[null,20,960,498,null,null,null,null,12167.753909593863,16563.674903159743,null,null,null,20,11.681043753210108,8.2487101017735522,0,0]
[null,"Stor","Benzin","Diesel","El","Plug in Hybrid",null,null,"1:Pbil  1:Benzin  Str  4","1:Pbil  2:Diesel  Str  3","1:Pbil  4:El  Str  2","1:Pbil  7:Hybrid  Str  4",null,"Stor","Benzin","Diesel","El","Plug in Hybrid"]
[null,0,{"$f":"1460/276*365","v":1930.7971014492755},{"$f":"1765/276*365","v":2334.1485507246375},{"$f":"5077/276*365","v":6714.1485507246371},{"$f":"6840/276*365","v":9045.652173913044},null,null,{"$f":"2*10798.7796425017","v":21597.559285003401},{"$f":"2*13248.9341025771","v":26497.868205154198},{"$f":"2*9437.17847623987","v":18874.356952479739},{"$f":"2*11781.7577431038","v":23563.515486207601},null,0,{"$f":"C76*I76/mio","v":41.700504865863451},{"$f":"D76*J76/mio","v":61.849960668353127},{"$f":"E76*K76/mio","v":126.72523637835131},{"$f":"F76*L76/mio","v":213.14736508284747}]
[null,1,2334,2417,2869,7349,null,null,21072.45637392432,25641.971185753402,18171.464145802758,23045.118145511136,null,1,49.183113176739361,61.976644355965973,52.133930634308115,169.35857325136135]
[null,2,3182,3264,1259,698,null,null,20502.508886258005,24128.557693938554,16719.687460708479,22538.125546309886,null,2,65.238983276072972,78.755612313015448,21.050086513031975,15.7316116313243]
[null,3,3533,7466,187,167,null,null,19987.81476192375,23014.180367836572,15624.210811649407,22042.28678429106,null,3,70.616949553876609,171.82387062626785,2.921727421778439,3.681061892976607]
[null,4,4364,10742,282,105,null,null,19529.601463658728,22403.883022824877,15062.697793448944,21557.356475036653,null,4,85.227180787406681,240.66251143118484,4.2476807777526027,2.2635224298788486]
[null,5,4466,12739,277,125,null,null,19096.643687516098,22753.708268027258,14650.913927880314,21083.094632585853,null,5,85.285610708446896,289.85948962639924,4.0583031580228468,2.6353868290732319]
[null,6,4110,16100,2918,109,null,null,18676.517526390744,21716.135746262786,14304.953957870559,21184.429770619638,null,6,76.760487033465949,349.62978551483081,41.741855649066295,2.3091028449975406]
[null,7,4204,17267,673,42,null,null,18265.634140810151,20816.889156715479,13964.358407402691,20165.642686554245,null,7,76.788725927965885,359.44522506900614,9.3980132081820109,0.84695699283527826]
[null,8,4403,16000,152,32,null,null,17863.79018971233,20296.78259130954,13632.195491517597,19721.998547450054,null,8,78.654268205303381,324.74852146095265,2.0720937147106748,0.63110395351840176]
[null,9,4045,14877,3,3,null,null,17470.786805538653,19820.155472034508,13332.28719070421,19288.114579406149,null,9,70.669332628403851,294.86445295745739,3.9996861572112623E-2,5.786434373821845E-2]
[null,10,4099,12202,3,9,null,null,17086.429495816799,19370.60179926483,13038.976872508716,null,null,10,70.037274503353061,236.36008315462948,3.9116930617526142E-2,0]
[null,11,3805,8513,1,1,null,null,16710.528046908832,18929.023796714024,12752.119381313523,null,null,11,63.583559218488105,161.14277958142648,1.2752119381313523E-2,0]
[null,12,3235,5640,null,null,null,null,16337.455055154729,18520.499498562636,null,null,null,12,52.851667103425548,104.45561717189327,0,0]
[null,13,5050,6081,null,1,null,null,15981.677967377369,18107.607383216277,null,null,null,13,80.707473735255718,110.11236049733817,0,0]
[null,14,6594,6788,null,null,null,null,15620.30974626293,17704.727804028862,null,null,null,14,103.00032246685777,120.17969233374791,0,0]
[null,15,6245,4444,null,null,null,null,15270.039299405593,17315.617816248141,null,null,null,15,95.361395424787929,76.95060557540674,0,0]
[null,16,2912,1515,null,null,null,null,14925.320740940266,16933.096759543307,null,null,null,16,43.46253399761806,25.653641590708112,0,0]
[null,17,1756,1119,null,null,null,null,14615.094473112149,16558.947310062496,null,null,null,17,25.664105894784935,18.529462039959935,0,0]
[null,18,1655,792,null,null,null,null,14283.981783482312,16194.142784474181,null,null,null,18,23.639989851663223,12.825761085303551,0,0]
[null,19,1665,493,null,null,null,null,13963.391033423848,15839.367447417992,null,null,null,19,23.249046070650706,7.8088081515770691,0,0]
[null,20,1359,265,null,null,null,null,13643.555160041387,15490.901363574802,null,null,null,20,18.541591462496246,4.1050888613473226,0,0]
[null,null,"Kilde: udtræk fra motoregistret 4. oktober 2021. ",null,null,null,null,null,"Kilde: DTU"]
[null,null,"Note: 0 årige biler er ganget med 365/276 for at korrigere for salget resten af året",null,null,null,null,null,"Note: for 0 årige biler udgør årskørslen kun et halvt år. Derfor er disse ganget med 2 for at korrigere."]

{"sheet":"Varerbiler_trafikarbejde","index":18,"n_rows":73,"n_cols":17,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,"Varebiler - Transportarbejde"]
[]
["Kilde: ","DTU Klimafremskrivning. Baggrundsdata baseret på klimfreskrivning."]
[]
[null,"Antal biler",null,null,null,null,null,"Årskørsel",null,null,null,null,"Transportarbejde"]
[]
[]
[null,"Lille","Benzin","Diesel","El","Plug in Hybrid",null,"3:Vbil  1:Benzin  Str  1","3:Vbil  2:Diesel  Str  1","3:Vbil  4:El  Str  1","3:Vbil  7:Hybrid  Str  1",null,"Lille","Benzin","Diesel","El","Plug in Hybrid"]
[null,0,{"$f":"962/276*365","v":1272.2101449275362},{"$f":"1808/276*365","v":2391.014492753623},{"$f":"312/276*365","v":412.60869565217388},null,null,{"$f":"2*8058.45794087186","v":16116.91588174372},{"$f":"2*11980.0229912446","v":23960.045982489199},{"$f":"2*6494.96149187281","v":12989.922983745621},null,null,0,{"$f":"C9*H9/mio","v":20.504103889698087},{"$f":"D9*I9/mio","v":57.288817191174893},{"$f":"E9*J9/mio","v":5.3597551789454752},{"$f":"F9*K9/mio","v":0}]
[null,1,1466,3785,298,null,null,15762.343732345353,23408.964924891879,12704.144678103215,null,null,1,23.10759591161829,88.602932240715759,3.7858351140747581,0]
[null,2,1364,5483,211,null,null,15415.572170233754,22870.558731619367,12424.653495184943,null,null,2,21.026840440198843,125.39927352546898,2.6216018874840228,0]
[null,3,1164,5081,173,null,null,15076.429582488612,22344.535880792118,12151.311118290871,null,null,3,17.548964034016745,113.53258681030476,2.1021768234643203,0]
[null,4,1185,5006,57,null,null,14744.748131673863,21830.611555533895,11883.982273688471,null,null,4,17.472526536033527,109.28404144700268,0.67738698960024279,0]
[null,5,1378,5078,53,null,null,14420.363672777039,21328.507489756623,11622.534663667329,21328.507489756619,null,5,19.871261141086762,108.30616103298414,0.61599433717436847,0]
[null,6,1502,4763,139,null,null,14103.115671975946,20837.951817492216,11366.838901066647,null,null,6,21.182879739307868,99.251164506715426,1.5799906072482639,0]
[null,7,931,3771,33,null,null,13792.84712719247,20358.678925689914,11116.768445243179,20358.678925689896,null,7,12.84114067541619,76.772578228776666,0.36685335869302488,0]
[null,8,608,2755,47,null,null,13489.404490394239,19890.429310399028,10872.199539447827,19890.429310399028,null,8,8.2015579301596979,54.798132750149321,0.5109933783540479,0]
[null,9,274,2287,89,null,null,13192.637591605566,19432.949436259845,10633.011149579979,19432.949436259849,null,9,3.6147827000999251,44.443155360726266,0.94633799231261817,0]
[null,10,378,1919,2,null,null,12902.399564590247,18985.991599225868,10399.084904289222,null,null,10,4.8771070354151131,36.434117878914435,2.0798169808578446E-2,0]
[null,11,330,1384,null,null,null,12618.546774169257,18549.313792443678,null,null,null,11,4.164120435475855,25.672250288742049,0,0]
[null,12,324,853,null,null,null,12340.938745137539,18122.679575217473,9946.5583255941674,null,null,12,3.9984641534245626,15.458645677660504,0,0]
[null,13,579,1757,null,null,null,12069.438092744502,17705.857944987474,9727.7340424310951,null,null,13,6.9882046556990671,31.109192409342992,0,0]
[null,14,1284,3490,null,null,null,11803.910454704126,17298.623212252754,9513.7238934976122,null,null,14,15.156221023840098,60.372195010762113,0,0]
[null,15,1819,6666,null,null,null,11544.224424700638,16900.754878370946,null,null,null,15,20.998944228530462,112.66043201922072,0,0]
[null,16,1995,4364,null,null,null,11290.251487357227,16512.037516168413,9099.7246845481677,null,null,16,22.524051717277668,72.05853172055896,0,0]
[null,17,1606,2790,null,null,null,11041.865954635367,16132.260653296533,null,null,null,17,17.733236723144397,45.009007222697328,0,0]
[null,18,943,1315,null,null,null,10798.94490363339,15761.218658270724,null,null,null,18,10.183405044126287,20.726002535626002,0,0]
[null,19,644,1053,null,null,null,10561.368115753454,15398.710629130497,null,null,null,19,6.8015210665452237,16.214842292474412,0,0]
[null,20,628,600,null,null,null,10329.018017206876,15044.540284660494,8324.9890689832027,null,null,20,6.486623314805918,9.026724170796296,0,0]
[null,"Mellem","Benzin","Diesel","El","Plug in Hybrid",null,"3:Vbil  1:Benzin  Str  2","3:Vbil  2:Diesel  Str  2","3:Vbil  4:El  Str  2","3:Vbil  7:Hybrid  Str  2",null,"Mellem","Benzin","Diesel","El","Plug in Hybrid"]
[null,0,{"$f":"199/276*365","v":263.17028985507244},{"$f":"5555/276*365","v":7346.286231884058},{"$f":"310/276*365","v":409.96376811594206},{"$f":"140/276*365","v":185.1449275362319},null,{"$f":"2*6983.28378924812","v":13966.56757849624},{"$f":"2*13508.2612583977","v":27016.522516795401},{"$f":"2*7710.99269968763","v":15421.98539937526},{"$f":"2*13508.2612583977","v":27016.522516795401},null,0,{"$f":"C31*H31/mio","v":3.6755856379133127},{"$f":"D31*I31/mio","v":198.47110739851971},{"$f":"E31*J31/mio","v":6.3224552461569239},{"$f":"F31*K31/mio","v":5.0019721036530624}]
[null,1,480,15246,103,124,null,13491.704280827365,25827.7955260565,15082.701720589008,25827.795526056496,null,1,6.4760180547971355,393.77057059025742,1.5535182772206677,3.2026466452310052]
[null,2,733,15804,25,40,null,13032.986335279238,24691.372522910009,14750.882282736053,24691.372522910002,null,2,9.5531789837596808,390.22245135206981,0.36877205706840133,0.98765490091640018]
[null,3,911,15552,null,33,null,12589.864799879742,23604.952131901962,14426.362872515854,23604.95213190197,null,3,11.469366832690445,367.10421555533935,0,0.778963420352765]
[null,4,973,13374,null,31,null,12161.80939668383,22566.334238098272,14108.982889320503,22566.334238098276,null,4,11.833440542973365,301.80215410032628,0,0.6995563613810466]
[null,5,752,13200,null,63,null,11748.307877196579,21573.415531621955,13798.585265755459,21573.415531621955,null,5,8.8347275236518268,284.76908501740979,0,1.3591251784921832]
[null,6,464,11404,null,82,null,11348.865409371894,20624.185248230584,13495.016389908838,20624.185248230588,null,6,5.2658735499485587,235.19820857082158,0,1.6911831903549082]
[null,7,337,10045,null,1,null,10963.003985453255,19716.72109730844,13198.126029330844,19716.721097308444,null,7,3.6945323430977468,198.05446342246327,0,1.9716721097308446E-2]
[null,8,305,8475,null,2,null,10590.261849947838,18849.185369026869,12907.767256685564,18849.185369026865,null,8,3.2300298642340901,159.74684600250271,0,3.7698370738053731E-2]
[null,9,259,8046,null,1,null,10230.192947049612,18019.821212789688,12623.796377038481,18019.821212789688,null,9,2.6496199732858496,144.98748147810582,0,1.8019821212789687E-2]
[null,10,229,7669,null,null,null,9882.3663868499261,17226.949079426944,12346.072856743636,null,null,10,2.2630619025886327,132.11347249012525,0,0]
[null,11,216,4468,null,null,null,9546.3659296970272,16468.963319932151,null,null,null,11,2.0620150408145577,73.583328113456844,0,0]
[null,12,201,3315,null,null,null,9221.7894880873282,15744.328933855142,null,null,null,12,1.853579687105553,52.192450415729802,0,0]
[null,13,308,5949,null,null,null,8908.2486454923601,15051.578460765513,null,null,null,13,2.7437405828116472,89.541840263094045,0,0]
[null,14,754,7097,null,null,null,8605.3681915456164,14389.309008491835,null,null,null,14,6.488447616425395,102.12092603326656,0,0]
[null,15,539,4664,null,null,null,8312.7856730330677,13756.179412118188,null,null,null,15,4.4805914777648237,64.158820778119235,0,0]
[null,16,490,2978,null,null,null,8030.1509601499465,13150.90751798499,null,null,null,16,3.9347739704734739,39.1634025885593,0,0]
[null,17,424,1906,null,null,null,7757.1258275048449,12572.267587193657,null,null,null,17,3.289021350862054,23.962742021191108,0,0]
[null,18,245,1094,null,null,null,7493.3835493696815,12019.087813357133,null,null,null,18,1.835878969595572,13.148882067812703,0,0]
[null,19,189,724,null,null,null,7238.6085086911116,11490.247949569419,null,null,null,19,1.36809700814262,8.3189395154882586,0,0]
[null,20,176,457,null,null,null,6992.4958193956154,10984.677039788363,null,null,null,20,1.2306792642136284,5.0199974071832818,0,0]
[null,"Stor","Benzin","Diesel","El","Plug in Hybrid",null,"3:Vbil  1:Benzin  Str  2","3:Vbil  2:Diesel  Str  2","3:Vbil  4:El  Str  2","3:Vbil  7:Hybrid  Str  2",null,"Stor","Benzin","Diesel","El","Plug in Hybrid"]
[null,0,{"$f":"48/276*365","v":63.478260869565219},{"$f":"15871/276*365","v":20988.822463768116},{"$f":"136/276*365","v":179.85507246376812},{"$f":"93/276*365","v":122.98913043478261},null,{"$f":"2*6983.28378924812","v":13966.56757849624},{"$f":"2*13508.2612583977","v":27016.522516795401},{"$f":"2*7710.99269968763","v":15421.98539937526},{"$f":"2*13508.2612583977","v":27016.522516795401},null,0,{"$f":"C53*H53/mio","v":0.88657342020019614},{"$f":"D53*I53/mio","v":567.04499469341238},{"$f":"E53*J53/mio","v":2.7737223015398111},{"$f":"F53*K53/mio","v":3.3227386117123912}]
[null,1,80,17814,101,56,null,13491.704280827365,25827.7955260565,15082.701720589008,25827.795526056496,null,1,1.0793363424661893,460.09634950117044,1.5233528737794899,1.4463565494591637]
[null,2,89,17313,16,12,null,13032.986335279238,24691.372522910009,14750.882282736053,24691.372522910002,null,2,1.1599357838398521,427.481732489141,0.23601411652377685,0.29629647027492001]
[null,3,87,17170,3,6,null,12589.864799879742,23604.952131901962,14426.362872515854,23604.95213190197,null,3,1.0953182375895376,405.29702810475669,4.3279088617547562E-2,0.14162971279141182]
[null,4,46,14308,null,9,null,12161.80939668383,22566.334238098272,14108.982889320503,22566.334238098276,null,4,0.55944323224745618,322.87911027871007,0,0.20309700814288448]
[null,5,53,10980,null,12,null,11748.307877196579,21573.415531621955,13798.585265755459,21573.415531621955,null,5,0.6226603174914187,236.87610253720905,0,0.25888098637946344]
[null,6,42,7737,null,null,null,11348.865409371894,20624.185248230584,13495.016389908838,20624.185248230588,null,6,0.4766523471936196,159.56932126556003,0,0]
[null,7,47,6375,null,null,null,10963.003985453255,19716.72109730844,13198.126029330844,19716.721097308444,null,7,0.51526118731630299,125.6940969953413,0,0]
[null,8,51,4831,null,null,null,10590.261849947838,18849.185369026869,12907.767256685564,18849.185369026865,null,8,0.54010335434733969,91.060414517768805,0,0]
[null,9,27,4408,null,null,null,10230.192947049612,18019.821212789688,12623.796377038481,18019.821212789688,null,9,0.27621520957033951,79.431371905976931,0,0]
[null,10,11,3638,null,null,null,9882.3663868499261,17226.949079426944,12346.072856743636,null,null,10,0.1087060302553492,62.671640750955227,0,0]
[null,11,14,1662,null,null,null,9546.3659296970272,16468.963319932151,null,null,null,11,0.13364912301575838,27.371417037727234,0,0]
[null,12,6,1372,null,null,null,9221.7894880873282,15744.328933855142,null,null,null,12,5.5330736928523971E-2,21.601219297249255,0,0]
[null,13,13,2733,null,null,null,8908.2486454923601,15051.578460765513,null,null,null,13,0.11580723239140069,41.135963933272144,0,0]
[null,14,172,4121,null,null,null,8605.3681915456164,14389.309008491835,null,null,null,14,1.480123328945846,59.298342423994853,0,0]
[null,15,199,3439,null,null,null,8312.7856730330677,13756.179412118188,null,null,null,15,1.6542443489335805,47.307500998274456,0,0]
[null,16,204,1797,null,null,null,8030.1509601499465,13150.90751798499,null,null,null,16,1.638150795870589,23.632180809819026,0,0]
[null,17,151,897,null,null,null,7757.1258275048449,12572.267587193657,null,null,null,17,1.1713259999532315,11.27732402571271,0,0]
[null,18,126,514,null,null,null,7493.3835493696815,12019.087813357133,null,null,null,18,0.9441663272205798,6.177811136065567,0,0]
[null,19,61,552,null,null,null,7238.6085086911116,11490.247949569419,null,null,null,19,0.44155511903015782,6.3426168681623194,0,0]
[null,20,40,427,null,null,null,6992.4958193956154,10984.677039788363,null,null,null,20,0.27969983277582461,4.6904570959896308,0,0]

{"sheet":"Ejerafgift_2021","index":19,"n_rows":61,"n_cols":20,"rows_kept":61,"cut":false,"hidden":false,"merged":[[23,2,23,5],[23,6,23,7],[23,8,23,9],[24,2,24,5],[25,2,25,4]]}
[null,null,"Afgiftssatser mm."]
[]
[null,null,"Beregningsår"]
[]
[]
[null,null,"Beregningsår",null,null,{"$f":"input_år","v":2021}]
[]
[]
[]
[null,null,"Udvikling i periodiske afgifter"]
[]
[null,null,"Stigningstakt for vægtafgift, grøn ejerafgift og CO₂-ejerafgift, relativt til 2021-satser"]
[null,null,null,null,null,2021,{"$f":"1+F13","v":2022},{"$f":"1+G13","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,null,"Stigningstakt for periodiske afgifter",null,null,0,0.03,9.7000000000000003E-2,0.16800000000000001,0.24399999999999999,0.36899999999999999,0.36899999999999999,0.36899999999999999,0.36899999999999999,0.36899999999999999,0.36899999999999999,0.36899999999999999,0.36899999999999999,0.36899999999999999,0.36899999999999999]
[]
[]
[]
[null,null,"Personbiler OG varebiler - satser for CO₂-Ejerafgift mm."]
[]
[null,null,"Delta-opslag",{"$f":"1/1000000000000","v":9.9999999999999998E-13}]
[]
[null,null,"CO₂-Ejerafgift alle biler samt udligningsafgift dieselbiler"]
[null,null,"Afgiftssatser",null,null,null,2021,null,2022]
[null,null,"Alle person- og varebiler og udligningsafgift for dieseldrevne biler registreret første gang den 1. juli 2021 eller senere.",null,null,null,"CO2-baseret afgift, kr. pr. halvår pr. bil","Udligningsafgift for dieseldrevne biler, kr. pr. halvår","CO2-baseret afgift, kr. pr. halvår pr. bil","Udligningsafgift for dieseldrevne biler, kr. pr. halvår pr. bil"]
[null,null,"Gram CO2 udledt pr. kilometer"]
[null,null,"Højst",58,null,null,330,160,340,"            160"]
[null,null,"Over",58,"men ikke over",65,370,160,390,"            160"]
[null,null,"Over",65,"men ikke over",73,390,160,410,"            160"]
[null,null,"Over",73,"men ikke over",80,410,160,430,"            160"]
[null,null,"Over",80,"men ikke over",87,430,160,450,"            160"]
[null,null,"Over",87,"men ikke over",102,460,160,480,"            160"]
[null,null,"Over",102,"men ikke over",116,500,740,520,"            740"]
[null,null,"Over",116,"men ikke over",131,540,1320,560,"         1.320"]
[null,null,"Over",131,"men ikke over",145,580,1420,600,"         1.420"]
[null,null,"Over",145,"men ikke over",160,890,1570,920,"         1.570"]
[null,null,"Over",160,"men ikke over",174,1190,1690,1230,"         1.690"]
[null,null,"Over",174,"men ikke over",189,1510,1820,1560,"         1.820"]
[null,null,"Over",189,"men ikke over",203,1820,1960,1880,"         1.960"]
[null,null,"Over",203,"men ikke over",218,2120,2100,2190,"         2.100"]
[null,null,"Over",218,"men ikke over",232,2430,2260,2510,"         2.260"]
[null,null,"Over",232,"men ikke over",246,2730,2400,2820,"         2.400"]
[null,null,"Over",246,"men ikke over",262,3040,2560,3140,"         2.560"]
[null,null,"Over",262,"men ikke over",277,3350,2680,3460,"         2.680"]
[null,null,"Over",277,"men ikke over",290,3660,2810,3770,"         2.810"]
[null,null,"Over",290,"men ikke over",319,4260,3110,4390,"         3.110"]
[null,null,"Over",319,"men ikke over",350,4900,3370,5050,"         3.370"]
[null,null,"Over",350,"men ikke over",377,5510,3630,5680,"         3.630"]
[null,null,"Over",377,"men ikke over",409,6120,3950,6310,"         3.950"]
[null,null,"Over",409,"men ikke over",433,6730,4180,6940,"         4.180"]
[null,null,"Over",433,"men ikke over",461,7360,4440,7590,"         4.440"]
[null,null,"Over",461,"men ikke over",492,7970,4770,8210,"         4.770"]
[null,null,"Over",492,"men ikke over",519,8580,5020,8840,"         5.020"]
[null,null,"Over",519,"men ikke over",548,9220,5290,9500,"         5.290"]
[null,null,"Over",548,"men ikke over",581,9830,5600,10130,"         5.600"]
[null,null,"Over",581,"men ikke over",605,10440,5880,10760,"         5.880"]
[null,null,"Over",605,"men ikke over",645,11050,6240,11390,"         6.240"]
[null,null,"Over",645,null,null,11680,6530,12040,"         6.530"]
[]
[]
[null,null,"Brændstofforbrugsafgiftsloven | Skatteministeriet (skm.dk)"]

{"sheet":"Fælles forudsætninger","index":20,"n_rows":488,"n_cols":20,"rows_kept":488,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Fælles forudsætninger "]
[]
[]
[]
[]
[null,null,null,"Beregningsår og år for prisniveau, samt fælles forudsætninger "]
[]
[]
[]
[null,null,null,null,null,"Værdi","Evt. variabel-navn"]
[]
[null,null,null,"Beregningsår"]
[]
[null,null,null,"Prisniveau-år"]
[]
[null,null,null,"Diskonteringsrente, < 36 år",null,0.04,null,null,"Anvendes ikke i denne version"]
[null,null,null,"36-70 år",null,0.03,null,null,"Anvendes ikke i denne version"]
[null,null,null,"< 70 år",null,0.02,null,null,"Anvendes ikke i denne version"]
[]
[null,null,null,"Netto-afgiftsfaktor",null,1.28,"NAF",null,"rettet aug 2025 af TCJE"]
[]
[]
[null,null,null,"Kilde: "]
[]
[]
[null,null,null,"Moms og afgifter "]
[]
[]
[]
[null,null,null,null,null,"Værdi","Evt. variabel-navn"]
[]
[null,null,null,"Moms-sats",null,0.25,"Moms"]
[]
[]
[null,null,null,"Kilde: "]
[]
[]
[null,null,null,"Finansiering"]
[]
[]
[]
[null,null,null,null,null,"Værdi","Evt. variabel-navn"]
[]
[null,null,null,"Finansieringsomkostninger, lånerente",null,0.04,"Lånerente"]
[]
[]
[null,null,null,"Kilde: "]
[]
[]
[null,null,null,"Realitetsfaktor",null,null,null,null,null,null,"Korrektion i brændstofforbrug på grund af sampling"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019]
[null,null,null,null,null,"Benzin","Diesel","Hybrid","El",null,"Benzin","Diesel","Hybrid","El",null,null,"Benzin","Diesel"]
[null,null,null,"Personbil","Mini",1.252,1.2989999999999999,null,null,null,1.1667816857303936,1.1025438452070577,1,1,null,"Personbil",1.0977995684373705,1.0891990104856062]
[null,null,null,null,"Lille",1.252,1.2989999999999999,null,1,null,1.1667816857303936,1.1025438452070577,1,1,null,"Varebil",0.88666650240898648,1.1334285361739562]
[null,null,null,null,"Mellem",1.252,1.2989999999999999,1.252,null,null,1.1667816857303936,1.1025438452070577,1,1]
[null,null,null,null,"Stor",1.252,1.2989999999999999,null,1,null,1.1667816857303936,1.1025438452070577,1,1]
[null,null,null,"Varebil","< 2 ton totalvægt",1.1359999999999999,1.1359999999999999,null,null,null,1,1]
[null,null,null,null,"2 - 3 ton totalvægt",1.1359999999999999,1.1359999999999999,null,null,null,1,1]
[null,null,null,null,"> 3 ton totalvægt",1.1359999999999999,1.1359999999999999,null,null,null,1,1]
[null,null,null,"Lastbil",null,null,1,null,null,null,null,1]
[]
[]
[]
[null,null,null,"Kilde: "]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Personbiler - Benzin'!M13","v":0},{"$f":"'Personbiler - Diesel'!M13","v":0}]
[null,null,null,null,null,1.1910000000000001,null,{"$f":"'Resultat - niveau I'!H13","v":0.82660405427480255},null,null,17.035012611663749,21.940622519620447]
[null,null,null,null,null,1.0980000000000001,null,null,null,null,14.6,19.899999999999999]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"1/K68","v":5.8702627511722963E-2},{"$f":"1/L68","v":4.5577558207646474E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"1/K69","v":6.8493150684931503E-2},{"$f":"1/L69","v":5.0251256281407038E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K72/K71","v":1.1667816857303936},{"$f":"L72/L71","v":1.1025438452070577}]
[]
[]
[null,null,null,"Andre forudsætninger "]
[]
[]
[]
[null,null,null,null,null,"Værdi","Evt. variabel-navn"]
[]
[null,null,null,"Stigning i forbruger-priser/udgifter til reparation mm. fra medio 2015 til medio 2021 - opregningsfaktor",null,1.0549999999999999,"Opregn_rep"]
[]
[]
[]
[]
[]
[null,null,null,"Skrotrater"]
[]
[]
[]
[]
[null,null,null,"Skrotrate",null,null,null,null,null,null,null,null,"Andel af oprindelige biler tilbage i flåden"]
[null,null,null,"Alder","Skrotrate personbil","Skrotrate varebil","skrotrate lastbil, str 1","skrotrate lastbil, str 2","skrotrate lastbil, str 3","skrotrate lastbil, str 4","skrotrate lastbil, str 5",null,"Alder","Skrotrate personbil","Skrotrate varebil","skrotrate lastbil, str 1","skrotrate lastbil, str 2","skrotrate lastbil, str 3","skrotrate lastbil, str 4","skrotrate lastbil, str 5"]
[null,null,null,0,0,0,0,0,0,0,0,null,0,{"$f":"1-E95","v":1},{"$f":"1-F95","v":1},1,1,1,1,1]
[null,null,null,1,0.01,0.01,6.2096653257761592E-3,7.1055270582920382E-3,7.1055270582920382E-3,6.2433269873954478E-2,6.2433269873954478E-2,null,1,{"$f":"1-E96","v":0.99},{"$f":"1-F96","v":0.99},{"$f":"1-G96","v":0.99379033467422384},{"$f":"1-H96","v":0.99289447294170796},{"$f":"1-I96","v":0.99289447294170796},{"$f":"1-J96","v":0.93756673012604552},{"$f":"1-K96","v":0.93756673012604552}]
[null,null,null,2,0.02,0.02,8.7744750957383655E-3,1.0509156657532714E-2,1.0509156657532714E-2,8.06638959915007E-2,8.06638959915007E-2,null,2,0.98,0.98,0.99122552490426163,0.98949084334246729,0.98949084334246729,0.9193361040084993,0.9193361040084993]
[null,null,null,3,0.03,0.04,1.2224472655044671E-2,1.5254180576189769E-2,1.5254180576189769E-2,0.10167250457438126,0.10167250457438126,null,3,0.97,0.96,0.98777552734495533,0.98474581942381023,0.98474581942381023,0.89832749542561874,0.89832749542561874]
[null,null,null,4,0.04,0.08,1.6793306448448786E-2,2.173329963970283E-2,2.173329963970283E-2,0.12558565762265395,0.12558565762265395,null,4,0.96,0.92,0.98320669355155121,0.97826670036029717,0.97826670036029717,0.87441434237734605,0.87441434237734605]
[null,null,null,5,0.05,0.11,2.2750131948179209E-2,3.0398427321440491E-2,3.0398427321440491E-2,0.15247128941430821,0.15247128941430821,null,5,0.95,0.89,0.97724986805182079,0.96960157267855951,0.96960157267855951,0.84752871058569179,0.84752871058569179]
[null,null,null,6,6.0000000000000005E-2,0.13,3.0396361765261393E-2,4.174893880245667E-2,4.174893880245667E-2,0.18232838096364301,0.18232838096364301,null,6,0.94,0.87,0.96960363823473861,0.95825106119754333,0.95825106119754333,0.81767161903635699,0.81767161903635699]
[null,null,null,7,7.0000000000000007E-2,0.14000000000000001,4.0059156863817114E-2,5.6311486708625624E-2,5.6311486708625624E-2,0.21507893142883483,0.21507893142883483,null,7,0.92999999999999994,0.86,0.95994084313618289,0.94368851329137438,0.94368851329137438,0.78492106857116517,0.78492106857116517]
[null,null,null,8,0.08,0.15,5.2081279415219561E-2,7.4611052239495601E-2,7.4611052239495601E-2,0.2505630122358341,0.2505630122358341,null,8,0.92,0.85,0.94791872058478044,0.9253889477605044,0.9253889477605044,0.7494369877641659,0.7494369877641659]
[null,null,null,9,0.09,0.155,6.6807201268858085E-2,9.7134023100692857E-2,9.7134023100692857E-2,0.28853753872598686,0.28853753872598686,null,9,0.91,0.84499999999999997,0.93319279873114191,0.90286597689930714,0.90286597689930714,0.71146246127401314,0.71146246127401314]
[null,null,null,10,9.9999999999999992E-2,0.16,8.4565722351335637E-2,0.12428541274529936,0.12428541274529936,0.32867917093873789,0.32867917093873789,null,10,0.9,0.84,0.91543427764866436,0.87571458725470064,0.87571458725470064,0.67132082906126211,0.67132082906126211]
[null,null,null,11,0.10999999999999999,0.16,0.10564977366685524,0.15634367274337313,0.15634367274337313,0.37059147543357496,0.37059147543357496,null,11,0.89,0.84,0.89435022633314476,0.84365632725662687,0.84365632725662687,0.62940852456642504,0.62940852456642504]
[null,null,null,12,0.11999999999999998,0.16,0.13029451713680884,0.19341766320937204,0.19341766320937204,0.41381616738909632,0.41381616738909632,null,12,0.88,0.84,0.86970548286319116,0.80658233679062796,0.80658233679062796,0.58618383261090368,0.58618383261090368]
[null,null,null,13,0.12999999999999998,0.16,0.15865525393145696,0.2354109848515209,0.2354109848515209,0.4578479356582178,0.4578479356582178,null,13,0.87,0.84,0.84134474606854304,0.7645890151484791,0.7645890151484791,0.5421520643417822,0.5421520643417822]
[null,null,null,14,0.13999999999999999,0.16,0.19078695285251057,0.28199883117778834,0.28199883117778834,0.50215206434178217,0.50215206434178217,null,14,0.86,0.84,0.80921304714748943,0.71800116882221166,0.71800116882221166,0.49784793565821783,0.49784793565821783]
[null,null,null,15,0.15,0.16,0.22662735237686826,0.33262167688366029,0.33262167688366029,0.54618383261090364,0.54618383261090364,null,15,0.85,0.84,0.77337264762313174,0.66737832311633971,0.66737832311633971,0.45381616738909636,0.45381616738909636]
[null,null,null,16,0.16,0.16,0.26598552904870054,0.38649850169384703,0.38649850169384703,0.58940852456642501,0.58940852456642501,null,16,0.84,0.84,0.73401447095129946,0.61350149830615297,0.61350149830615297,0.41059147543357499,0.41059147543357499]
[null,null,null,17,0.17,0.16,0.30853753872598688,0.4426600342672633,0.4426600342672633,0.63132082906126208,0.63132082906126208,null,17,0.83,0.84,0.69146246127401312,0.5573399657327367,0.5573399657327367,0.36867917093873792,0.36867917093873792]
[null,null,null,18,0.18000000000000002,0.16,0.35383023332727614,0.5,0.5,0.6714624612740131,0.6714624612740131,null,18,0.82,0.84,0.64616976667272386,0.5,0.5,0.3285375387259869,0.3285375387259869]
[null,null,null,19,0.19000000000000003,0.16,0.4012936743170763,0.5573399657327367,0.5573399657327367,0.70943698776416586,0.70943698776416586,null,19,0.80999999999999994,0.84,0.5987063256829237,0.4426600342672633,0.4426600342672633,0.29056301223583414,0.29056301223583414]
[null,null,null,20,0.3,0.16,0.45026177516988708,0.61350149830615297,0.61350149830615297,0.74492106857116513,0.74492106857116513,null,20,0.7,0.84,0.54973822483011292,0.38649850169384703,0.38649850169384703,0.25507893142883487,0.25507893142883487]
[null,null,null,null,"Kilde "]
[]
[null,null,null,null,null,"Skrotrate personbil","Skrotrate varebil","skrotrate lastbil, str 1","skrotrate lastbil, str 2","skrotrate lastbil, str 3","skrotrate lastbil, str 4","skrotrate lastbil, str 5"]
[null,null,null,null,null,14,{"$f":"F119+1","v":15},{"$f":"G119+1","v":16},17,18,19,20]
[null,null,null,"Alder","Alder sidste obs","Skrotrate"]
[null,{"$f":"D121&\" \"&E121","v":"0 0"},null,0,0,{"$f":"IF($D121=$E121,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E121+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D121,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D121=$E121,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E121+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D121,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D121=$E121,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E121+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D121,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D121=$E121,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E121+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D121,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D121=$E121,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E121+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D121,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D121=$E121,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E121+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D121,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D121=$E121,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E121+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D121,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,{"$f":"D122&\" \"&E122","v":"1 0"},null,1,0,{"$f":"IF($D122=$E122,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E122+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D122,$D$95:$D$115,0)+94,F$119))))","v":0.99},{"$f":"IF($D122=$E122,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E122+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D122,$D$95:$D$115,0)+94,G$119))))","v":0.99},{"$f":"IF($D122=$E122,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E122+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D122,$D$95:$D$115,0)+94,H$119))))","v":0.99379033467422384},{"$f":"IF($D122=$E122,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E122+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D122,$D$95:$D$115,0)+94,I$119))))","v":0.99289447294170796},{"$f":"IF($D122=$E122,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E122+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D122,$D$95:$D$115,0)+94,J$119))))","v":0.99289447294170796},{"$f":"IF($D122=$E122,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E122+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D122,$D$95:$D$115,0)+94,K$119))))","v":0.93756673012604552},{"$f":"IF($D122=$E122,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E122+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D122,$D$95:$D$115,0)+94,L$119))))","v":0.93756673012604552}]
[null,"2 0",null,2,0,{"$f":"IF($D123=$E123,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E123+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D123,$D$95:$D$115,0)+94,F$119))))","v":0.97019999999999995},{"$f":"IF($D123=$E123,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E123+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D123,$D$95:$D$115,0)+94,G$119))))","v":0.97019999999999995},{"$f":"IF($D123=$E123,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E123+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D123,$D$95:$D$115,0)+94,H$119))))","v":0.98507034613223932},{"$f":"IF($D123=$E123,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E123+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D123,$D$95:$D$115,0)+94,I$119))))","v":0.98245998938116519},{"$f":"IF($D123=$E123,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E123+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D123,$D$95:$D$115,0)+94,J$119))))","v":0.98245998938116519},{"$f":"IF($D123=$E123,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E123+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D123,$D$95:$D$115,0)+94,K$119))))","v":0.8619389449220668},{"$f":"IF($D123=$E123,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E123+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D123,$D$95:$D$115,0)+94,L$119))))","v":0.8619389449220668}]
[null,"3 0",null,3,0,{"$f":"IF($D124=$E124,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E124+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D124,$D$95:$D$115,0)+94,F$119))))","v":0.94109399999999988},{"$f":"IF($D124=$E124,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E124+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D124,$D$95:$D$115,0)+94,G$119))))","v":0.93139199999999989},{"$f":"IF($D124=$E124,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E124+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D124,$D$95:$D$115,0)+94,H$119))))","v":0.9730283806226504},{"$f":"IF($D124=$E124,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E124+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D124,$D$95:$D$115,0)+94,I$119))))","v":0.96747336729426336},{"$f":"IF($D124=$E124,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E124+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D124,$D$95:$D$115,0)+94,J$119))))","v":0.96747336729426336},{"$f":"IF($D124=$E124,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E124+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D124,$D$95:$D$115,0)+94,K$119))))","v":0.77430345360164066},{"$f":"IF($D124=$E124,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E124+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D124,$D$95:$D$115,0)+94,L$119))))","v":0.77430345360164066}]
[null,"4 0",null,4,0,{"$f":"IF($D125=$E125,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E125+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D125,$D$95:$D$115,0)+94,F$119))))","v":0.90345023999999985},{"$f":"IF($D125=$E125,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E125+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D125,$D$95:$D$115,0)+94,G$119))))","v":0.85688063999999997},{"$f":"IF($D125=$E125,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E125+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D125,$D$95:$D$115,0)+94,H$119))))","v":0.95668801684381632},{"$f":"IF($D125=$E125,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E125+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D125,$D$95:$D$115,0)+94,I$119))))","v":0.94644697870942485},{"$f":"IF($D125=$E125,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E125+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D125,$D$95:$D$115,0)+94,J$119))))","v":0.94644697870942485},{"$f":"IF($D125=$E125,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E125+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D125,$D$95:$D$115,0)+94,K$119))))","v":0.67706204518158652},{"$f":"IF($D125=$E125,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E125+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D125,$D$95:$D$115,0)+94,L$119))))","v":0.67706204518158652}]
[null,"5 0",null,5,0,{"$f":"IF($D126=$E126,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E126+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D126,$D$95:$D$115,0)+94,F$119))))","v":0.8582777279999998},{"$f":"IF($D126=$E126,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E126+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D126,$D$95:$D$115,0)+94,G$119))))","v":0.7626237696},{"$f":"IF($D126=$E126,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E126+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D126,$D$95:$D$115,0)+94,H$119))))","v":0.93492323822737766},{"$f":"IF($D126=$E126,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E126+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D126,$D$95:$D$115,0)+94,I$119))))","v":0.91767647901352944},{"$f":"IF($D126=$E126,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E126+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D126,$D$95:$D$115,0)+94,J$119))))","v":0.91767647901352944},{"$f":"IF($D126=$E126,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E126+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D126,$D$95:$D$115,0)+94,K$119))))","v":0.57382952213926142},{"$f":"IF($D126=$E126,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E126+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D126,$D$95:$D$115,0)+94,L$119))))","v":0.57382952213926142}]
[null,"6 0",null,6,0,{"$f":"IF($D127=$E127,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E127+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D127,$D$95:$D$115,0)+94,F$119))))","v":0.80678106431999974},{"$f":"IF($D127=$E127,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E127+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D127,$D$95:$D$115,0)+94,G$119))))","v":0.66348267955200002},{"$f":"IF($D127=$E127,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E127+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D127,$D$95:$D$115,0)+94,H$119))))","v":0.90650497325546864},{"$f":"IF($D127=$E127,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E127+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D127,$D$95:$D$115,0)+94,I$119))))","v":0.87936445985073974},{"$f":"IF($D127=$E127,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E127+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D127,$D$95:$D$115,0)+94,J$119))))","v":0.87936445985073974},{"$f":"IF($D127=$E127,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E127+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D127,$D$95:$D$115,0)+94,K$119))))","v":0.46920411441846893},{"$f":"IF($D127=$E127,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E127+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D127,$D$95:$D$115,0)+94,L$119))))","v":0.46920411441846893}]
[null,"7 0",null,7,0,{"$f":"IF($D128=$E128,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E128+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D128,$D$95:$D$115,0)+94,F$119))))","v":0.75030638981759967},{"$f":"IF($D128=$E128,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E128+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D128,$D$95:$D$115,0)+94,G$119))))","v":0.57059510441472006},{"$f":"IF($D128=$E128,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E128+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D128,$D$95:$D$115,0)+94,H$119))))","v":0.87019114833399747},{"$f":"IF($D128=$E128,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E128+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D128,$D$95:$D$115,0)+94,I$119))))","v":0.82984613975781707},{"$f":"IF($D128=$E128,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E128+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D128,$D$95:$D$115,0)+94,J$119))))","v":0.82984613975781707},{"$f":"IF($D128=$E128,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E128+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D128,$D$95:$D$115,0)+94,K$119))))","v":0.36828819486733189},{"$f":"IF($D128=$E128,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E128+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D128,$D$95:$D$115,0)+94,L$119))))","v":0.36828819486733189}]
[null,"8 0",null,8,0,{"$f":"IF($D129=$E129,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E129+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D129,$D$95:$D$115,0)+94,F$119))))","v":0.6902818786321917},{"$f":"IF($D129=$E129,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E129+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D129,$D$95:$D$115,0)+94,G$119))))","v":0.48500583875251202},{"$f":"IF($D129=$E129,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E129+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D129,$D$95:$D$115,0)+94,H$119))))","v":0.82487047999296381},{"$f":"IF($D129=$E129,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E129+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D129,$D$95:$D$115,0)+94,I$119))))","v":0.76793044607360283},{"$f":"IF($D129=$E129,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E129+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D129,$D$95:$D$115,0)+94,J$119))))","v":0.76793044607360283},{"$f":"IF($D129=$E129,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E129+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D129,$D$95:$D$115,0)+94,K$119))))","v":0.27600879539047535},{"$f":"IF($D129=$E129,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E129+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D129,$D$95:$D$115,0)+94,L$119))))","v":0.27600879539047535}]
[null,"9 0",null,9,0,{"$f":"IF($D130=$E130,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E130+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D130,$D$95:$D$115,0)+94,F$119))))","v":0.62815650955529445},{"$f":"IF($D130=$E130,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E130+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D130,$D$95:$D$115,0)+94,G$119))))","v":0.40982993374587262},{"$f":"IF($D130=$E130,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E130+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D130,$D$95:$D$115,0)+94,H$119))))","v":0.76976319181533426},{"$f":"IF($D130=$E130,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E130+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D130,$D$95:$D$115,0)+94,I$119))))","v":0.69333827238496415},{"$f":"IF($D130=$E130,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E130+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D130,$D$95:$D$115,0)+94,J$119))))","v":0.69333827238496415},{"$f":"IF($D130=$E130,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E130+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D130,$D$95:$D$115,0)+94,K$119))))","v":0.19636989690178308},{"$f":"IF($D130=$E130,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E130+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D130,$D$95:$D$115,0)+94,L$119))))","v":0.19636989690178308}]
[null,"10 0",null,10,0,{"$f":"IF($D131=$E131,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E131+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D131,$D$95:$D$115,0)+94,F$119))))","v":0.56534085859976502},{"$f":"IF($D131=$E131,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E131+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D131,$D$95:$D$115,0)+94,G$119))))","v":0.34425714434653298},{"$f":"IF($D131=$E131,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E131+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D131,$D$95:$D$115,0)+94,H$119))))","v":0.70466761146000079},{"$f":"IF($D131=$E131,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E131+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D131,$D$95:$D$115,0)+94,I$119))))","v":0.60716643902948608},{"$f":"IF($D131=$E131,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E131+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D131,$D$95:$D$115,0)+94,J$119))))","v":0.60716643902948608},{"$f":"IF($D131=$E131,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E131+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D131,$D$95:$D$115,0)+94,K$119))))","v":0.13182720199077957},{"$f":"IF($D131=$E131,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E131+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D131,$D$95:$D$115,0)+94,L$119))))","v":0.13182720199077957}]
[null,"11 0",null,11,0,{"$f":"IF($D132=$E132,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E132+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D132,$D$95:$D$115,0)+94,F$119))))","v":0.50315336415379086},{"$f":"IF($D132=$E132,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E132+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D132,$D$95:$D$115,0)+94,G$119))))","v":0.28917600125108772},{"$f":"IF($D132=$E132,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E132+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D132,$D$95:$D$115,0)+94,H$119))))","v":0.63021963779888823},{"$f":"IF($D132=$E132,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E132+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D132,$D$95:$D$115,0)+94,I$119))))","v":0.51223980798510094},{"$f":"IF($D132=$E132,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E132+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D132,$D$95:$D$115,0)+94,J$119))))","v":0.51223980798510094},{"$f":"IF($D132=$E132,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E132+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D132,$D$95:$D$115,0)+94,K$119))))","v":8.2973164702736663E-2},{"$f":"IF($D132=$E132,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E132+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D132,$D$95:$D$115,0)+94,L$119))))","v":8.2973164702736663E-2}]
[null,"12 0",null,12,0,{"$f":"IF($D133=$E133,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E133+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D133,$D$95:$D$115,0)+94,F$119))))","v":0.44277496045533599},{"$f":"IF($D133=$E133,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E133+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D133,$D$95:$D$115,0)+94,G$119))))","v":0.24290784105091368},{"$f":"IF($D133=$E133,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E133+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D133,$D$95:$D$115,0)+94,H$119))))","v":0.54810547440174751},{"$f":"IF($D133=$E133,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E133+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D133,$D$95:$D$115,0)+94,I$119))))","v":0.41316358132180531},{"$f":"IF($D133=$E133,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E133+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D133,$D$95:$D$115,0)+94,J$119))))","v":0.41316358132180531},{"$f":"IF($D133=$E133,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E133+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D133,$D$95:$D$115,0)+94,K$119))))","v":4.8637527689305932E-2},{"$f":"IF($D133=$E133,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E133+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D133,$D$95:$D$115,0)+94,L$119))))","v":4.8637527689305932E-2}]
[null,"13 0",null,13,0,{"$f":"IF($D134=$E134,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E134+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D134,$D$95:$D$115,0)+94,F$119))))","v":0.38521421559614233},{"$f":"IF($D134=$E134,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E134+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D134,$D$95:$D$115,0)+94,G$119))))","v":0.20404258648276749},{"$f":"IF($D134=$E134,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E134+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D134,$D$95:$D$115,0)+94,H$119))))","v":0.46114566117931655},{"$f":"IF($D134=$E134,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E134+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D134,$D$95:$D$115,0)+94,I$119))))","v":0.31590033573805765},{"$f":"IF($D134=$E134,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E134+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D134,$D$95:$D$115,0)+94,J$119))))","v":0.31590033573805765},{"$f":"IF($D134=$E134,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E134+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D134,$D$95:$D$115,0)+94,K$119))))","v":2.6368936041237804E-2},{"$f":"IF($D134=$E134,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E134+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D134,$D$95:$D$115,0)+94,L$119))))","v":2.6368936041237804E-2}]
[null,"14 0",null,14,0,{"$f":"IF($D135=$E135,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E135+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D135,$D$95:$D$115,0)+94,F$119))))","v":0.33128422541268238},{"$f":"IF($D135=$E135,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E135+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D135,$D$95:$D$115,0)+94,G$119))))","v":0.17139577264552469},{"$f":"IF($D135=$E135,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E135+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D135,$D$95:$D$115,0)+94,H$119))))","v":0.37316508566175849},{"$f":"IF($D135=$E135,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E135+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D135,$D$95:$D$115,0)+94,I$119))))","v":0.22681681029125447},{"$f":"IF($D135=$E135,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E135+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D135,$D$95:$D$115,0)+94,J$119))))","v":0.22681681029125447},{"$f":"IF($D135=$E135,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E135+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D135,$D$95:$D$115,0)+94,K$119))))","v":1.3127720373633819E-2},{"$f":"IF($D135=$E135,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E135+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D135,$D$95:$D$115,0)+94,L$119))))","v":1.3127720373633819E-2}]
[null,"15 0",null,15,0,{"$f":"IF($D136=$E136,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E136+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D136,$D$95:$D$115,0)+94,F$119))))","v":0.28159159160078001},{"$f":"IF($D136=$E136,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E136+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D136,$D$95:$D$115,0)+94,G$119))))","v":0.14397244902224074},{"$f":"IF($D136=$E136,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E136+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D136,$D$95:$D$115,0)+94,H$119))))","v":0.28859567029874694},{"$f":"IF($D136=$E136,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E136+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D136,$D$95:$D$115,0)+94,I$119))))","v":0.15137262250677436},{"$f":"IF($D136=$E136,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E136+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D136,$D$95:$D$115,0)+94,J$119))))","v":0.15137262250677436},{"$f":"IF($D136=$E136,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E136+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D136,$D$95:$D$115,0)+94,K$119))))","v":5.9575717465182561E-3},{"$f":"IF($D136=$E136,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E136+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D136,$D$95:$D$115,0)+94,L$119))))","v":5.9575717465182561E-3}]
[null,"16 0",null,16,0,{"$f":"IF($D137=$E137,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E137+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D137,$D$95:$D$115,0)+94,F$119))))","v":0.23653693694465519},{"$f":"IF($D137=$E137,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E137+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D137,$D$95:$D$115,0)+94,G$119))))","v":0.12093685717868222},{"$f":"IF($D137=$E137,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E137+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D137,$D$95:$D$115,0)+94,H$119))))","v":0.21183339825317038},{"$f":"IF($D137=$E137,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E137+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D137,$D$95:$D$115,0)+94,I$119))))","v":9.2867330710437762E-2},{"$f":"IF($D137=$E137,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E137+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D137,$D$95:$D$115,0)+94,J$119))))","v":9.2867330710437762E-2},{"$f":"IF($D137=$E137,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E137+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D137,$D$95:$D$115,0)+94,K$119))))","v":2.446128173404311E-3},{"$f":"IF($D137=$E137,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E137+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D137,$D$95:$D$115,0)+94,L$119))))","v":2.446128173404311E-3}]
[null,"17 0",null,17,0,{"$f":"IF($D138=$E138,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E138+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D138,$D$95:$D$115,0)+94,F$119))))","v":0.19632565766406379},{"$f":"IF($D138=$E138,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E138+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D138,$D$95:$D$115,0)+94,G$119))))","v":0.10158696003009306},{"$f":"IF($D138=$E138,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E138+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D138,$D$95:$D$115,0)+94,H$119))))","v":0.14647484293617541},{"$f":"IF($D138=$E138,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E138+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D138,$D$95:$D$115,0)+94,I$119))))","v":5.1758674915846112E-2},{"$f":"IF($D138=$E138,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E138+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D138,$D$95:$D$115,0)+94,J$119))))","v":5.1758674915846112E-2},{"$f":"IF($D138=$E138,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E138+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D138,$D$95:$D$115,0)+94,K$119))))","v":9.0183650698059069E-4},{"$f":"IF($D138=$E138,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E138+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D138,$D$95:$D$115,0)+94,L$119))))","v":9.0183650698059069E-4}]
[null,"18 0",null,18,0,{"$f":"IF($D139=$E139,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E139+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D139,$D$95:$D$115,0)+94,F$119))))","v":0.16098703928453229},{"$f":"IF($D139=$E139,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E139+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D139,$D$95:$D$115,0)+94,G$119))))","v":8.533304642527817E-2},{"$f":"IF($D139=$E139,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E139+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D139,$D$95:$D$115,0)+94,H$119))))","v":9.4647615083492342E-2},{"$f":"IF($D139=$E139,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E139+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D139,$D$95:$D$115,0)+94,I$119))))","v":2.5879337457923056E-2},{"$f":"IF($D139=$E139,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E139+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D139,$D$95:$D$115,0)+94,J$119))))","v":2.5879337457923056E-2},{"$f":"IF($D139=$E139,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E139+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D139,$D$95:$D$115,0)+94,K$119))))","v":2.9628714633664457E-4},{"$f":"IF($D139=$E139,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E139+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D139,$D$95:$D$115,0)+94,L$119))))","v":2.9628714633664457E-4}]
[null,"19 0",null,19,0,{"$f":"IF($D140=$E140,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E140+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D140,$D$95:$D$115,0)+94,F$119))))","v":0.13039950182047114},{"$f":"IF($D140=$E140,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E140+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D140,$D$95:$D$115,0)+94,G$119))))","v":7.1679758997233653E-2},{"$f":"IF($D140=$E140,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E140+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D140,$D$95:$D$115,0)+94,H$119))))","v":5.6666125861289371E-2},{"$f":"IF($D140=$E140,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E140+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D140,$D$95:$D$115,0)+94,I$119))))","v":1.145574840593829E-2},{"$f":"IF($D140=$E140,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E140+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D140,$D$95:$D$115,0)+94,J$119))))","v":1.145574840593829E-2},{"$f":"IF($D140=$E140,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E140+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D140,$D$95:$D$115,0)+94,K$119))))","v":8.6090085726334842E-5},{"$f":"IF($D140=$E140,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E140+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D140,$D$95:$D$115,0)+94,L$119))))","v":8.6090085726334842E-5}]
[null,"20 0",null,20,0,{"$f":"IF($D141=$E141,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E141+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D141,$D$95:$D$115,0)+94,F$119))))","v":9.1279651274329784E-2},{"$f":"IF($D141=$E141,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E141+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D141,$D$95:$D$115,0)+94,G$119))))","v":6.0210997557676268E-2},{"$f":"IF($D141=$E141,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E141+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D141,$D$95:$D$115,0)+94,H$119))))","v":3.1151535438984971E-2},{"$f":"IF($D141=$E141,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E141+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D141,$D$95:$D$115,0)+94,I$119))))","v":4.4276295946768258E-3},{"$f":"IF($D141=$E141,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E141+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D141,$D$95:$D$115,0)+94,J$119))))","v":4.4276295946768258E-3},{"$f":"IF($D141=$E141,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E141+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D141,$D$95:$D$115,0)+94,K$119))))","v":2.195976707369028E-5},{"$f":"IF($D141=$E141,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E141+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D141,$D$95:$D$115,0)+94,L$119))))","v":2.195976707369028E-5}]
[null,"1 1",null,{"$f":"D121+1","v":1},1,{"$f":"IF($D142=$E142,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E142+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D142,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D142=$E142,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E142+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D142,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D142=$E142,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E142+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D142,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D142=$E142,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E142+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D142,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D142=$E142,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E142+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D142,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D142=$E142,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E142+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D142,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D142=$E142,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E142+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D142,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"2 1",null,2,1,{"$f":"IF($D143=$E143,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E143+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D143,$D$95:$D$115,0)+94,F$119))))","v":0.98},{"$f":"IF($D143=$E143,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E143+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D143,$D$95:$D$115,0)+94,G$119))))","v":0.98},{"$f":"IF($D143=$E143,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E143+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D143,$D$95:$D$115,0)+94,H$119))))","v":0.99122552490426163},{"$f":"IF($D143=$E143,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E143+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D143,$D$95:$D$115,0)+94,I$119))))","v":0.98949084334246729},{"$f":"IF($D143=$E143,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E143+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D143,$D$95:$D$115,0)+94,J$119))))","v":0.98949084334246729},{"$f":"IF($D143=$E143,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E143+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D143,$D$95:$D$115,0)+94,K$119))))","v":0.9193361040084993},{"$f":"IF($D143=$E143,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E143+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D143,$D$95:$D$115,0)+94,L$119))))","v":0.9193361040084993}]
[null,"3 1",null,3,1,{"$f":"IF($D144=$E144,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E144+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D144,$D$95:$D$115,0)+94,F$119))))","v":0.9506},{"$f":"IF($D144=$E144,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E144+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D144,$D$95:$D$115,0)+94,G$119))))","v":0.94079999999999997},{"$f":"IF($D144=$E144,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E144+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D144,$D$95:$D$115,0)+94,H$119))))","v":0.97910831558008715},{"$f":"IF($D144=$E144,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E144+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D144,$D$95:$D$115,0)+94,I$119))))","v":0.97439697133963499},{"$f":"IF($D144=$E144,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E144+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D144,$D$95:$D$115,0)+94,J$119))))","v":0.97439697133963499},{"$f":"IF($D144=$E144,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E144+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D144,$D$95:$D$115,0)+94,K$119))))","v":0.82586489976830135},{"$f":"IF($D144=$E144,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E144+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D144,$D$95:$D$115,0)+94,L$119))))","v":0.82586489976830135}]
[null,"4 1",null,4,1,{"$f":"IF($D145=$E145,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E145+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D145,$D$95:$D$115,0)+94,F$119))))","v":0.91257599999999994},{"$f":"IF($D145=$E145,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E145+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D145,$D$95:$D$115,0)+94,G$119))))","v":0.86553599999999997},{"$f":"IF($D145=$E145,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E145+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D145,$D$95:$D$115,0)+94,H$119))))","v":0.96266584959032619},{"$f":"IF($D145=$E145,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E145+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D145,$D$95:$D$115,0)+94,I$119))))","v":0.95322010999349172},{"$f":"IF($D145=$E145,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E145+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D145,$D$95:$D$115,0)+94,J$119))))","v":0.95322010999349172},{"$f":"IF($D145=$E145,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E145+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D145,$D$95:$D$115,0)+94,K$119))))","v":0.72214811322343209},{"$f":"IF($D145=$E145,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E145+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D145,$D$95:$D$115,0)+94,L$119))))","v":0.72214811322343209}]
[null,"5 1",null,5,1,{"$f":"IF($D146=$E146,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E146+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D146,$D$95:$D$115,0)+94,F$119))))","v":0.86694719999999992},{"$f":"IF($D146=$E146,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E146+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D146,$D$95:$D$115,0)+94,G$119))))","v":0.77032703999999996},{"$f":"IF($D146=$E146,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E146+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D146,$D$95:$D$115,0)+94,H$119))))","v":0.94076507449014024},{"$f":"IF($D146=$E146,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E146+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D146,$D$95:$D$115,0)+94,I$119))))","v":0.9242437177585191},{"$f":"IF($D146=$E146,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E146+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D146,$D$95:$D$115,0)+94,J$119))))","v":0.9242437177585191},{"$f":"IF($D146=$E146,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E146+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D146,$D$95:$D$115,0)+94,K$119))))","v":0.61204125925214559},{"$f":"IF($D146=$E146,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E146+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D146,$D$95:$D$115,0)+94,L$119))))","v":0.61204125925214559}]
[null,"6 1",null,6,1,{"$f":"IF($D147=$E147,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E147+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D147,$D$95:$D$115,0)+94,F$119))))","v":0.81493036799999985},{"$f":"IF($D147=$E147,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E147+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D147,$D$95:$D$115,0)+94,G$119))))","v":0.67018452480000001},{"$f":"IF($D147=$E147,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E147+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D147,$D$95:$D$115,0)+94,H$119))))","v":0.91216923894981483},{"$f":"IF($D147=$E147,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E147+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D147,$D$95:$D$115,0)+94,I$119))))","v":0.88565752334726366},{"$f":"IF($D147=$E147,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E147+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D147,$D$95:$D$115,0)+94,J$119))))","v":0.88565752334726366},{"$f":"IF($D147=$E147,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E147+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D147,$D$95:$D$115,0)+94,K$119))))","v":0.50044876736975263},{"$f":"IF($D147=$E147,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E147+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D147,$D$95:$D$115,0)+94,L$119))))","v":0.50044876736975263}]
[null,"7 1",null,7,1,{"$f":"IF($D148=$E148,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E148+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D148,$D$95:$D$115,0)+94,F$119))))","v":0.75788524223999976},{"$f":"IF($D148=$E148,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E148+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D148,$D$95:$D$115,0)+94,G$119))))","v":0.57635869132799999},{"$f":"IF($D148=$E148,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E148+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D148,$D$95:$D$115,0)+94,H$119))))","v":0.87562850832037553},{"$f":"IF($D148=$E148,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E148+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D148,$D$95:$D$115,0)+94,I$119))))","v":0.83578483149289995},{"$f":"IF($D148=$E148,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E148+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D148,$D$95:$D$115,0)+94,J$119))))","v":0.83578483149289995},{"$f":"IF($D148=$E148,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E148+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D148,$D$95:$D$115,0)+94,K$119))))","v":0.39281278124898872},{"$f":"IF($D148=$E148,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E148+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D148,$D$95:$D$115,0)+94,L$119))))","v":0.39281278124898872}]
[null,"8 1",null,8,1,{"$f":"IF($D149=$E149,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E149+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D149,$D$95:$D$115,0)+94,F$119))))","v":0.69725442286079986},{"$f":"IF($D149=$E149,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E149+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D149,$D$95:$D$115,0)+94,G$119))))","v":0.48990488762879997},{"$f":"IF($D149=$E149,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E149+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D149,$D$95:$D$115,0)+94,H$119))))","v":0.83002465531461012},{"$f":"IF($D149=$E149,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E149+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D149,$D$95:$D$115,0)+94,I$119))))","v":0.77342604576940521},{"$f":"IF($D149=$E149,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E149+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D149,$D$95:$D$115,0)+94,J$119))))","v":0.77342604576940521},{"$f":"IF($D149=$E149,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E149+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D149,$D$95:$D$115,0)+94,K$119))))","v":0.29438842753450634},{"$f":"IF($D149=$E149,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E149+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D149,$D$95:$D$115,0)+94,L$119))))","v":0.29438842753450634}]
[null,"9 1",null,9,1,{"$f":"IF($D150=$E150,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E150+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D150,$D$95:$D$115,0)+94,F$119))))","v":0.63450152480332789},{"$f":"IF($D150=$E150,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E150+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D150,$D$95:$D$115,0)+94,G$119))))","v":0.41396963004633597},{"$f":"IF($D150=$E150,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E150+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D150,$D$95:$D$115,0)+94,H$119))))","v":0.77457303110889242},{"$f":"IF($D150=$E150,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E150+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D150,$D$95:$D$115,0)+94,I$119))))","v":0.69830006237296227},{"$f":"IF($D150=$E150,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E150+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D150,$D$95:$D$115,0)+94,J$119))))","v":0.69830006237296227},{"$f":"IF($D150=$E150,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E150+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D150,$D$95:$D$115,0)+94,K$119))))","v":0.20944631522428633},{"$f":"IF($D150=$E150,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E150+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D150,$D$95:$D$115,0)+94,L$119))))","v":0.20944631522428633}]
[null,"10 1",null,10,1,{"$f":"IF($D151=$E151,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E151+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D151,$D$95:$D$115,0)+94,F$119))))","v":0.57105137232299508},{"$f":"IF($D151=$E151,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E151+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D151,$D$95:$D$115,0)+94,G$119))))","v":0.3477344892389222},{"$f":"IF($D151=$E151,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E151+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D151,$D$95:$D$115,0)+94,H$119))))","v":0.70907070321930532},{"$f":"IF($D151=$E151,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E151+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D151,$D$95:$D$115,0)+94,I$119))))","v":0.61151155090087039},{"$f":"IF($D151=$E151,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E151+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D151,$D$95:$D$115,0)+94,J$119))))","v":0.61151155090087039},{"$f":"IF($D151=$E151,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E151+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D151,$D$95:$D$115,0)+94,K$119))))","v":0.14060567398019436},{"$f":"IF($D151=$E151,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E151+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D151,$D$95:$D$115,0)+94,L$119))))","v":0.14060567398019436}]
[null,"11 1",null,11,1,{"$f":"IF($D152=$E152,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E152+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D152,$D$95:$D$115,0)+94,F$119))))","v":0.50823572136746564},{"$f":"IF($D152=$E152,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E152+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D152,$D$95:$D$115,0)+94,G$119))))","v":0.29209697096069465},{"$f":"IF($D152=$E152,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E152+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D152,$D$95:$D$115,0)+94,H$119))))","v":0.63415754391038781},{"$f":"IF($D152=$E152,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E152+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D152,$D$95:$D$115,0)+94,I$119))))","v":0.51590558910803219},{"$f":"IF($D152=$E152,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E152+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D152,$D$95:$D$115,0)+94,J$119))))","v":0.51590558910803219},{"$f":"IF($D152=$E152,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E152+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D152,$D$95:$D$115,0)+94,K$119))))","v":8.8498409805541911E-2},{"$f":"IF($D152=$E152,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E152+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D152,$D$95:$D$115,0)+94,L$119))))","v":8.8498409805541911E-2}]
[null,"12 1",null,12,1,{"$f":"IF($D153=$E153,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E153+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D153,$D$95:$D$115,0)+94,F$119))))","v":0.44724743480336976},{"$f":"IF($D153=$E153,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E153+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D153,$D$95:$D$115,0)+94,G$119))))","v":0.2453614556069835},{"$f":"IF($D153=$E153,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E153+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D153,$D$95:$D$115,0)+94,H$119))))","v":0.55153029293791922},{"$f":"IF($D153=$E153,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E153+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D153,$D$95:$D$115,0)+94,I$119))))","v":0.41612033562610212},{"$f":"IF($D153=$E153,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E153+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D153,$D$95:$D$115,0)+94,J$119))))","v":0.41612033562610212},{"$f":"IF($D153=$E153,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E153+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D153,$D$95:$D$115,0)+94,K$119))))","v":5.1876337039782935E-2},{"$f":"IF($D153=$E153,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E153+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D153,$D$95:$D$115,0)+94,L$119))))","v":5.1876337039782935E-2}]
[null,"13 1",null,13,1,{"$f":"IF($D154=$E154,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E154+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D154,$D$95:$D$115,0)+94,F$119))))","v":0.38910526827893172},{"$f":"IF($D154=$E154,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E154+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D154,$D$95:$D$115,0)+94,G$119))))","v":0.20610362270986612},{"$f":"IF($D154=$E154,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E154+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D154,$D$95:$D$115,0)+94,H$119))))","v":0.46402711426096283},{"$f":"IF($D154=$E154,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E154+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D154,$D$95:$D$115,0)+94,I$119))))","v":0.318161037599616},{"$f":"IF($D154=$E154,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E154+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D154,$D$95:$D$115,0)+94,J$119))))","v":0.318161037599616},{"$f":"IF($D154=$E154,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E154+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D154,$D$95:$D$115,0)+94,K$119))))","v":2.8124863216608377E-2},{"$f":"IF($D154=$E154,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E154+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D154,$D$95:$D$115,0)+94,L$119))))","v":2.8124863216608377E-2}]
[null,"14 1",null,14,1,{"$f":"IF($D155=$E155,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E155+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D155,$D$95:$D$115,0)+94,F$119))))","v":0.33463053071988125},{"$f":"IF($D155=$E155,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E155+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D155,$D$95:$D$115,0)+94,G$119))))","v":0.17312704307628754},{"$f":"IF($D155=$E155,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E155+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D155,$D$95:$D$115,0)+94,H$119))))","v":0.37549679509016998},{"$f":"IF($D155=$E155,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E155+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D155,$D$95:$D$115,0)+94,I$119))))","v":0.22843999687021191},{"$f":"IF($D155=$E155,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E155+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D155,$D$95:$D$115,0)+94,J$119))))","v":0.22843999687021191},{"$f":"IF($D155=$E155,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E155+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D155,$D$95:$D$115,0)+94,K$119))))","v":1.4001905093058225E-2},{"$f":"IF($D155=$E155,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E155+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D155,$D$95:$D$115,0)+94,L$119))))","v":1.4001905093058225E-2}]
[null,"15 1",null,15,1,{"$f":"IF($D156=$E156,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E156+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D156,$D$95:$D$115,0)+94,F$119))))","v":0.28443595111189907},{"$f":"IF($D156=$E156,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E156+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D156,$D$95:$D$115,0)+94,G$119))))","v":0.14542671618408154},{"$f":"IF($D156=$E156,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E156+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D156,$D$95:$D$115,0)+94,H$119))))","v":0.29039895059288534},{"$f":"IF($D156=$E156,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E156+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D156,$D$95:$D$115,0)+94,I$119))))","v":0.15245590204394391},{"$f":"IF($D156=$E156,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E156+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D156,$D$95:$D$115,0)+94,J$119))))","v":0.15245590204394391},{"$f":"IF($D156=$E156,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E156+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D156,$D$95:$D$115,0)+94,K$119))))","v":6.3542909054775517E-3},{"$f":"IF($D156=$E156,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E156+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D156,$D$95:$D$115,0)+94,L$119))))","v":6.3542909054775517E-3}]
[null,"16 1",null,16,1,{"$f":"IF($D157=$E157,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E157+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D157,$D$95:$D$115,0)+94,F$119))))","v":0.23892619893399519},{"$f":"IF($D157=$E157,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E157+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D157,$D$95:$D$115,0)+94,G$119))))","v":0.12215844159462849},{"$f":"IF($D157=$E157,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E157+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D157,$D$95:$D$115,0)+94,H$119))))","v":0.21315703208424927},{"$f":"IF($D157=$E157,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E157+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D157,$D$95:$D$115,0)+94,I$119))))","v":9.3531924329575675E-2},{"$f":"IF($D157=$E157,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E157+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D157,$D$95:$D$115,0)+94,J$119))))","v":9.3531924329575675E-2},{"$f":"IF($D157=$E157,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E157+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D157,$D$95:$D$115,0)+94,K$119))))","v":2.6090176782141753E-3},{"$f":"IF($D157=$E157,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E157+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D157,$D$95:$D$115,0)+94,L$119))))","v":2.6090176782141753E-3}]
[null,"17 1",null,17,1,{"$f":"IF($D158=$E158,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E158+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D158,$D$95:$D$115,0)+94,F$119))))","v":0.19830874511521601},{"$f":"IF($D158=$E158,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E158+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D158,$D$95:$D$115,0)+94,G$119))))","v":0.10261309093948794},{"$f":"IF($D158=$E158,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E158+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D158,$D$95:$D$115,0)+94,H$119))))","v":0.14739008604283879},{"$f":"IF($D158=$E158,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E158+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D158,$D$95:$D$115,0)+94,I$119))))","v":5.2129079500762628E-2},{"$f":"IF($D158=$E158,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E158+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D158,$D$95:$D$115,0)+94,J$119))))","v":5.2129079500762628E-2},{"$f":"IF($D158=$E158,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E158+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D158,$D$95:$D$115,0)+94,K$119))))","v":9.6189047456851303E-4},{"$f":"IF($D158=$E158,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E158+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D158,$D$95:$D$115,0)+94,L$119))))","v":9.6189047456851303E-4}]
[null,"18 1",null,18,1,{"$f":"IF($D159=$E159,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E159+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D159,$D$95:$D$115,0)+94,F$119))))","v":0.16261317099447711},{"$f":"IF($D159=$E159,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E159+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D159,$D$95:$D$115,0)+94,G$119))))","v":8.6194996389169859E-2},{"$f":"IF($D159=$E159,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E159+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D159,$D$95:$D$115,0)+94,H$119))))","v":9.5239017508173832E-2},{"$f":"IF($D159=$E159,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E159+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D159,$D$95:$D$115,0)+94,I$119))))","v":2.6064539750381314E-2},{"$f":"IF($D159=$E159,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E159+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D159,$D$95:$D$115,0)+94,J$119))))","v":2.6064539750381314E-2},{"$f":"IF($D159=$E159,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E159+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D159,$D$95:$D$115,0)+94,K$119))))","v":3.1601712903871079E-4},{"$f":"IF($D159=$E159,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E159+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D159,$D$95:$D$115,0)+94,L$119))))","v":3.1601712903871079E-4}]
[null,"19 1",null,19,1,{"$f":"IF($D160=$E160,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E160+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D160,$D$95:$D$115,0)+94,F$119))))","v":0.13171666850552646},{"$f":"IF($D160=$E160,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E160+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D160,$D$95:$D$115,0)+94,G$119))))","v":7.2403796966902675E-2},{"$f":"IF($D160=$E160,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E160+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D160,$D$95:$D$115,0)+94,H$119))))","v":5.7020202233970398E-2},{"$f":"IF($D160=$E160,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E160+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D160,$D$95:$D$115,0)+94,I$119))))","v":1.1537730059064239E-2},{"$f":"IF($D160=$E160,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E160+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D160,$D$95:$D$115,0)+94,J$119))))","v":1.1537730059064239E-2},{"$f":"IF($D160=$E160,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E160+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D160,$D$95:$D$115,0)+94,K$119))))","v":9.1822888931608095E-5},{"$f":"IF($D160=$E160,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E160+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D160,$D$95:$D$115,0)+94,L$119))))","v":9.1822888931608095E-5}]
[null,"20 1",null,20,1,{"$f":"IF($D161=$E161,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E161+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D161,$D$95:$D$115,0)+94,F$119))))","v":9.2201667953868513E-2},{"$f":"IF($D161=$E161,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E161+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D161,$D$95:$D$115,0)+94,G$119))))","v":6.0819189452198247E-2},{"$f":"IF($D161=$E161,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E161+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D161,$D$95:$D$115,0)+94,H$119))))","v":3.1346184755556929E-2},{"$f":"IF($D161=$E161,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E161+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D161,$D$95:$D$115,0)+94,I$119))))","v":4.4593153807763897E-3},{"$f":"IF($D161=$E161,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E161+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D161,$D$95:$D$115,0)+94,J$119))))","v":4.4593153807763897E-3},{"$f":"IF($D161=$E161,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E161+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D161,$D$95:$D$115,0)+94,K$119))))","v":2.3422084389383181E-5},{"$f":"IF($D161=$E161,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E161+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D161,$D$95:$D$115,0)+94,L$119))))","v":2.3422084389383181E-5}]
[null,"2 2",null,{"$f":"D142+1","v":2},2,{"$f":"IF($D162=$E162,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E162+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D162,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D162=$E162,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E162+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D162,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D162=$E162,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E162+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D162,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D162=$E162,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E162+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D162,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D162=$E162,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E162+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D162,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D162=$E162,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E162+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D162,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D162=$E162,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E162+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D162,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"3 2",null,3,2,{"$f":"IF($D163=$E163,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E163+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D163,$D$95:$D$115,0)+94,F$119))))","v":0.97},{"$f":"IF($D163=$E163,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E163+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D163,$D$95:$D$115,0)+94,G$119))))","v":0.96},{"$f":"IF($D163=$E163,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E163+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D163,$D$95:$D$115,0)+94,H$119))))","v":0.98777552734495533},{"$f":"IF($D163=$E163,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E163+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D163,$D$95:$D$115,0)+94,I$119))))","v":0.98474581942381023},{"$f":"IF($D163=$E163,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E163+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D163,$D$95:$D$115,0)+94,J$119))))","v":0.98474581942381023},{"$f":"IF($D163=$E163,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E163+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D163,$D$95:$D$115,0)+94,K$119))))","v":0.89832749542561874},{"$f":"IF($D163=$E163,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E163+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D163,$D$95:$D$115,0)+94,L$119))))","v":0.89832749542561874}]
[null,"4 2",null,4,2,{"$f":"IF($D164=$E164,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E164+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D164,$D$95:$D$115,0)+94,F$119))))","v":0.93119999999999992},{"$f":"IF($D164=$E164,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E164+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D164,$D$95:$D$115,0)+94,G$119))))","v":0.88319999999999999},{"$f":"IF($D164=$E164,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E164+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D164,$D$95:$D$115,0)+94,H$119))))","v":0.97118751021197336},{"$f":"IF($D164=$E164,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E164+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D164,$D$95:$D$115,0)+94,I$119))))","v":0.96334404346132785},{"$f":"IF($D164=$E164,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E164+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D164,$D$95:$D$115,0)+94,J$119))))","v":0.96334404346132785},{"$f":"IF($D164=$E164,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E164+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D164,$D$95:$D$115,0)+94,K$119))))","v":0.78551044615208077},{"$f":"IF($D164=$E164,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E164+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D164,$D$95:$D$115,0)+94,L$119))))","v":0.78551044615208077}]
[null,"5 2",null,5,2,{"$f":"IF($D165=$E165,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E165+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D165,$D$95:$D$115,0)+94,F$119))))","v":0.88463999999999987},{"$f":"IF($D165=$E165,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E165+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D165,$D$95:$D$115,0)+94,G$119))))","v":0.78604799999999997},{"$f":"IF($D165=$E165,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E165+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D165,$D$95:$D$115,0)+94,H$119))))","v":0.9490928662082273},{"$f":"IF($D165=$E165,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E165+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D165,$D$95:$D$115,0)+94,I$119))))","v":0.93405989957062607},{"$f":"IF($D165=$E165,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E165+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D165,$D$95:$D$115,0)+94,J$119))))","v":0.93405989957062607},{"$f":"IF($D165=$E165,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E165+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D165,$D$95:$D$115,0)+94,K$119))))","v":0.66574265557886447},{"$f":"IF($D165=$E165,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E165+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D165,$D$95:$D$115,0)+94,L$119))))","v":0.66574265557886447}]
[null,"6 2",null,6,2,{"$f":"IF($D166=$E166,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E166+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D166,$D$95:$D$115,0)+94,F$119))))","v":0.83156159999999979},{"$f":"IF($D166=$E166,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E166+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D166,$D$95:$D$115,0)+94,G$119))))","v":0.68386175999999999},{"$f":"IF($D166=$E166,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E166+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D166,$D$95:$D$115,0)+94,H$119))))","v":0.92024389609813317},{"$f":"IF($D166=$E166,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E166+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D166,$D$95:$D$115,0)+94,I$119))))","v":0.89506388998562314},{"$f":"IF($D166=$E166,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E166+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D166,$D$95:$D$115,0)+94,J$119))))","v":0.89506388998562314},{"$f":"IF($D166=$E166,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E166+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D166,$D$95:$D$115,0)+94,K$119))))","v":0.54435887504873393},{"$f":"IF($D166=$E166,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E166+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D166,$D$95:$D$115,0)+94,L$119))))","v":0.54435887504873393}]
[null,"7 2",null,7,2,{"$f":"IF($D167=$E167,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E167+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D167,$D$95:$D$115,0)+94,F$119))))","v":0.77335228799999978},{"$f":"IF($D167=$E167,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E167+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D167,$D$95:$D$115,0)+94,G$119))))","v":0.58812111359999997},{"$f":"IF($D167=$E167,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E167+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D167,$D$95:$D$115,0)+94,H$119))))","v":0.8833797015113678},{"$f":"IF($D167=$E167,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E167+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D167,$D$95:$D$115,0)+94,I$119))))","v":0.84466151164132697},{"$f":"IF($D167=$E167,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E167+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D167,$D$95:$D$115,0)+94,J$119))))","v":0.84466151164132697},{"$f":"IF($D167=$E167,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E167+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D167,$D$95:$D$115,0)+94,K$119))))","v":0.42727874988944964},{"$f":"IF($D167=$E167,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E167+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D167,$D$95:$D$115,0)+94,L$119))))","v":0.42727874988944964}]
[null,"8 2",null,8,2,{"$f":"IF($D168=$E168,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E168+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D168,$D$95:$D$115,0)+94,F$119))))","v":0.71148410495999981},{"$f":"IF($D168=$E168,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E168+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D168,$D$95:$D$115,0)+94,G$119))))","v":0.49990294655999995},{"$f":"IF($D168=$E168,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E168+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D168,$D$95:$D$115,0)+94,H$119))))","v":0.83737215644722096},{"$f":"IF($D168=$E168,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E168+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D168,$D$95:$D$115,0)+94,I$119))))","v":0.78164042747156459},{"$f":"IF($D168=$E168,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E168+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D168,$D$95:$D$115,0)+94,J$119))))","v":0.78164042747156459},{"$f":"IF($D168=$E168,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E168+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D168,$D$95:$D$115,0)+94,K$119))))","v":0.32021849925278756},{"$f":"IF($D168=$E168,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E168+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D168,$D$95:$D$115,0)+94,L$119))))","v":0.32021849925278756}]
[null,"9 2",null,9,2,{"$f":"IF($D169=$E169,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E169+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D169,$D$95:$D$115,0)+94,F$119))))","v":0.64745053551359988},{"$f":"IF($D169=$E169,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E169+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D169,$D$95:$D$115,0)+94,G$119))))","v":0.42241798984319995},{"$f":"IF($D169=$E169,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E169+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D169,$D$95:$D$115,0)+94,H$119))))","v":0.78142966625451371},{"$f":"IF($D169=$E169,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E169+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D169,$D$95:$D$115,0)+94,I$119))))","v":0.70571654813310625},{"$f":"IF($D169=$E169,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E169+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D169,$D$95:$D$115,0)+94,J$119))))","v":0.70571654813310625},{"$f":"IF($D169=$E169,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E169+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D169,$D$95:$D$115,0)+94,K$119))))","v":0.22782344162385898},{"$f":"IF($D169=$E169,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E169+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D169,$D$95:$D$115,0)+94,L$119))))","v":0.22782344162385898}]
[null,"10 2",null,10,2,{"$f":"IF($D170=$E170,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E170+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D170,$D$95:$D$115,0)+94,F$119))))","v":0.58270548196223992},{"$f":"IF($D170=$E170,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E170+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D170,$D$95:$D$115,0)+94,G$119))))","v":0.35483111146828794},{"$f":"IF($D170=$E170,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E170+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D170,$D$95:$D$115,0)+94,H$119))))","v":0.71534750206093767},{"$f":"IF($D170=$E170,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E170+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D170,$D$95:$D$115,0)+94,I$119))))","v":0.61800627566719524},{"$f":"IF($D170=$E170,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E170+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D170,$D$95:$D$115,0)+94,J$119))))","v":0.61800627566719524},{"$f":"IF($D170=$E170,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E170+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D170,$D$95:$D$115,0)+94,K$119))))","v":0.15294262171051906},{"$f":"IF($D170=$E170,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E170+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D170,$D$95:$D$115,0)+94,L$119))))","v":0.15294262171051906}]
[null,"11 2",null,11,2,{"$f":"IF($D171=$E171,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E171+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D171,$D$95:$D$115,0)+94,F$119))))","v":0.51860787894639349},{"$f":"IF($D171=$E171,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E171+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D171,$D$95:$D$115,0)+94,G$119))))","v":0.29805813363336187},{"$f":"IF($D171=$E171,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E171+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D171,$D$95:$D$115,0)+94,H$119))))","v":0.63977120037504931},{"$f":"IF($D171=$E171,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E171+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D171,$D$95:$D$115,0)+94,I$119))))","v":0.52138490475093247},{"$f":"IF($D171=$E171,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E171+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D171,$D$95:$D$115,0)+94,J$119))))","v":0.52138490475093247},{"$f":"IF($D171=$E171,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E171+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D171,$D$95:$D$115,0)+94,K$119))))","v":9.6263389874138683E-2},{"$f":"IF($D171=$E171,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E171+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D171,$D$95:$D$115,0)+94,L$119))))","v":9.6263389874138683E-2}]
[null,"12 2",null,12,2,{"$f":"IF($D172=$E172,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E172+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D172,$D$95:$D$115,0)+94,F$119))))","v":0.45637493347282626},{"$f":"IF($D172=$E172,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E172+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D172,$D$95:$D$115,0)+94,G$119))))","v":0.25036883225202394},{"$f":"IF($D172=$E172,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E172+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D172,$D$95:$D$115,0)+94,H$119))))","v":0.55641252074414571},{"$f":"IF($D172=$E172,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E172+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D172,$D$95:$D$115,0)+94,I$119))))","v":0.42053985484136608},{"$f":"IF($D172=$E172,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E172+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D172,$D$95:$D$115,0)+94,J$119))))","v":0.42053985484136608},{"$f":"IF($D172=$E172,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E172+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D172,$D$95:$D$115,0)+94,K$119))))","v":5.6428042816540271E-2},{"$f":"IF($D172=$E172,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E172+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D172,$D$95:$D$115,0)+94,L$119))))","v":5.6428042816540271E-2}]
[null,"13 2",null,13,2,{"$f":"IF($D173=$E173,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E173+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D173,$D$95:$D$115,0)+94,F$119))))","v":0.39704619212135883},{"$f":"IF($D173=$E173,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E173+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D173,$D$95:$D$115,0)+94,G$119))))","v":0.2103098190917001},{"$f":"IF($D173=$E173,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E173+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D173,$D$95:$D$115,0)+94,H$119))))","v":0.4681347509748412},{"$f":"IF($D173=$E173,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E173+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D173,$D$95:$D$115,0)+94,I$119))))","v":0.32154015344384446},{"$f":"IF($D173=$E173,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E173+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D173,$D$95:$D$115,0)+94,J$119))))","v":0.32154015344384446},{"$f":"IF($D173=$E173,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E173+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D173,$D$95:$D$115,0)+94,K$119))))","v":3.059257989975378E-2},{"$f":"IF($D173=$E173,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E173+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D173,$D$95:$D$115,0)+94,L$119))))","v":3.059257989975378E-2}]
[null,"14 2",null,14,2,{"$f":"IF($D174=$E174,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E174+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D174,$D$95:$D$115,0)+94,F$119))))","v":0.34145972522436857},{"$f":"IF($D174=$E174,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E174+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D174,$D$95:$D$115,0)+94,G$119))))","v":0.17666024803702807},{"$f":"IF($D174=$E174,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E174+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D174,$D$95:$D$115,0)+94,H$119))))","v":0.37882074831198237},{"$f":"IF($D174=$E174,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E174+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D174,$D$95:$D$115,0)+94,I$119))))","v":0.23086620599595362},{"$f":"IF($D174=$E174,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E174+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D174,$D$95:$D$115,0)+94,J$119))))","v":0.23086620599595362},{"$f":"IF($D174=$E174,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E174+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D174,$D$95:$D$115,0)+94,K$119))))","v":1.5230452749551508E-2},{"$f":"IF($D174=$E174,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E174+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D174,$D$95:$D$115,0)+94,L$119))))","v":1.5230452749551508E-2}]
[null,"15 2",null,15,2,{"$f":"IF($D175=$E175,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E175+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D175,$D$95:$D$115,0)+94,F$119))))","v":0.29024076644071328},{"$f":"IF($D175=$E175,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E175+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D175,$D$95:$D$115,0)+94,G$119))))","v":0.14839460835110357},{"$f":"IF($D175=$E175,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E175+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D175,$D$95:$D$115,0)+94,H$119))))","v":0.29296960509661379},{"$f":"IF($D175=$E175,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E175+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D175,$D$95:$D$115,0)+94,I$119))))","v":0.15407510142181097},{"$f":"IF($D175=$E175,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E175+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D175,$D$95:$D$115,0)+94,J$119))))","v":0.15407510142181097},{"$f":"IF($D175=$E175,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E175+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D175,$D$95:$D$115,0)+94,K$119))))","v":6.9118256944021902E-3},{"$f":"IF($D175=$E175,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E175+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D175,$D$95:$D$115,0)+94,L$119))))","v":6.9118256944021902E-3}]
[null,"16 2",null,16,2,{"$f":"IF($D176=$E176,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E176+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D176,$D$95:$D$115,0)+94,F$119))))","v":0.24380224381019916},{"$f":"IF($D176=$E176,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E176+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D176,$D$95:$D$115,0)+94,G$119))))","v":0.124651471014927},{"$f":"IF($D176=$E176,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E176+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D176,$D$95:$D$115,0)+94,H$119))))","v":0.2150439296898021},{"$f":"IF($D176=$E176,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E176+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D176,$D$95:$D$115,0)+94,I$119))))","v":9.4525305573953514E-2},{"$f":"IF($D176=$E176,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E176+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D176,$D$95:$D$115,0)+94,J$119))))","v":9.4525305573953514E-2},{"$f":"IF($D176=$E176,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E176+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D176,$D$95:$D$115,0)+94,K$119))))","v":2.8379367098042892E-3},{"$f":"IF($D176=$E176,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E176+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D176,$D$95:$D$115,0)+94,L$119))))","v":2.8379367098042892E-3}]
[null,"17 2",null,17,2,{"$f":"IF($D177=$E177,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E177+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D177,$D$95:$D$115,0)+94,F$119))))","v":0.20235586236246531},{"$f":"IF($D177=$E177,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E177+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D177,$D$95:$D$115,0)+94,G$119))))","v":0.10470723565253869},{"$f":"IF($D177=$E177,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E177+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D177,$D$95:$D$115,0)+94,H$119))))","v":0.14869480490534639},{"$f":"IF($D177=$E177,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E177+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D177,$D$95:$D$115,0)+94,I$119))))","v":5.2682730569463716E-2},{"$f":"IF($D177=$E177,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E177+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D177,$D$95:$D$115,0)+94,J$119))))","v":5.2682730569463716E-2},{"$f":"IF($D177=$E177,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E177+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D177,$D$95:$D$115,0)+94,K$119))))","v":1.0462881533472551E-3},{"$f":"IF($D177=$E177,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E177+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D177,$D$95:$D$115,0)+94,L$119))))","v":1.0462881533472551E-3}]
[null,"18 2",null,18,2,{"$f":"IF($D178=$E178,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E178+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D178,$D$95:$D$115,0)+94,F$119))))","v":0.16593180713722155},{"$f":"IF($D178=$E178,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E178+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D178,$D$95:$D$115,0)+94,G$119))))","v":8.7954077948132495E-2},{"$f":"IF($D178=$E178,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E178+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D178,$D$95:$D$115,0)+94,H$119))))","v":9.6082087391133872E-2},{"$f":"IF($D178=$E178,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E178+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D178,$D$95:$D$115,0)+94,I$119))))","v":2.6341365284731858E-2},{"$f":"IF($D178=$E178,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E178+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D178,$D$95:$D$115,0)+94,J$119))))","v":2.6341365284731858E-2},{"$f":"IF($D178=$E178,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E178+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D178,$D$95:$D$115,0)+94,K$119))))","v":3.4374493469886512E-4},{"$f":"IF($D178=$E178,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E178+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D178,$D$95:$D$115,0)+94,L$119))))","v":3.4374493469886512E-4}]
[null,"19 2",null,19,2,{"$f":"IF($D179=$E179,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E179+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D179,$D$95:$D$115,0)+94,F$119))))","v":0.13440476378114946},{"$f":"IF($D179=$E179,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E179+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D179,$D$95:$D$115,0)+94,G$119))))","v":7.3881425476431298E-2},{"$f":"IF($D179=$E179,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E179+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D179,$D$95:$D$115,0)+94,H$119))))","v":5.7524953505891332E-2},{"$f":"IF($D179=$E179,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E179+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D179,$D$95:$D$115,0)+94,I$119))))","v":1.1660269659585904E-2},{"$f":"IF($D179=$E179,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E179+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D179,$D$95:$D$115,0)+94,J$119))))","v":1.1660269659585904E-2},{"$f":"IF($D179=$E179,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E179+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D179,$D$95:$D$115,0)+94,K$119))))","v":9.987956366691235E-5},{"$f":"IF($D179=$E179,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E179+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D179,$D$95:$D$115,0)+94,L$119))))","v":9.987956366691235E-5}]
[null,"20 2",null,20,2,{"$f":"IF($D180=$E180,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E180+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D180,$D$95:$D$115,0)+94,F$119))))","v":9.4083334646804614E-2},{"$f":"IF($D180=$E180,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E180+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D180,$D$95:$D$115,0)+94,G$119))))","v":6.2060397400202291E-2},{"$f":"IF($D180=$E180,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E180+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D180,$D$95:$D$115,0)+94,H$119))))","v":3.1623665823763483E-2},{"$f":"IF($D180=$E180,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E180+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D180,$D$95:$D$115,0)+94,I$119))))","v":4.5066767527761759E-3},{"$f":"IF($D180=$E180,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E180+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D180,$D$95:$D$115,0)+94,J$119))))","v":4.5066767527761759E-3},{"$f":"IF($D180=$E180,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E180+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D180,$D$95:$D$115,0)+94,K$119))))","v":2.5477172371734281E-5},{"$f":"IF($D180=$E180,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E180+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D180,$D$95:$D$115,0)+94,L$119))))","v":2.5477172371734281E-5}]
[null,"3 3",null,{"$f":"D162+1","v":3},3,{"$f":"IF($D181=$E181,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E181+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D181,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D181=$E181,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E181+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D181,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D181=$E181,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E181+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D181,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D181=$E181,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E181+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D181,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D181=$E181,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E181+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D181,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D181=$E181,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E181+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D181,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D181=$E181,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E181+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D181,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"4 3",null,4,3,{"$f":"IF($D182=$E182,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E182+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D182,$D$95:$D$115,0)+94,F$119))))","v":0.96},{"$f":"IF($D182=$E182,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E182+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D182,$D$95:$D$115,0)+94,G$119))))","v":0.92},{"$f":"IF($D182=$E182,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E182+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D182,$D$95:$D$115,0)+94,H$119))))","v":0.98320669355155121},{"$f":"IF($D182=$E182,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E182+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D182,$D$95:$D$115,0)+94,I$119))))","v":0.97826670036029717},{"$f":"IF($D182=$E182,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E182+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D182,$D$95:$D$115,0)+94,J$119))))","v":0.97826670036029717},{"$f":"IF($D182=$E182,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E182+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D182,$D$95:$D$115,0)+94,K$119))))","v":0.87441434237734605},{"$f":"IF($D182=$E182,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E182+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D182,$D$95:$D$115,0)+94,L$119))))","v":0.87441434237734605}]
[null,"5 3",null,5,3,{"$f":"IF($D183=$E183,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E183+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D183,$D$95:$D$115,0)+94,F$119))))","v":0.91199999999999992},{"$f":"IF($D183=$E183,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E183+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D183,$D$95:$D$115,0)+94,G$119))))","v":0.81880000000000008},{"$f":"IF($D183=$E183,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E183+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D183,$D$95:$D$115,0)+94,H$119))))","v":0.96083861154092043},{"$f":"IF($D183=$E183,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E183+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D183,$D$95:$D$115,0)+94,I$119))))","v":0.94852893116840931},{"$f":"IF($D183=$E183,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E183+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D183,$D$95:$D$115,0)+94,J$119))))","v":0.94852893116840931},{"$f":"IF($D183=$E183,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E183+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D183,$D$95:$D$115,0)+94,K$119))))","v":0.74109126011270776},{"$f":"IF($D183=$E183,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E183+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D183,$D$95:$D$115,0)+94,L$119))))","v":0.74109126011270776}]
[null,"6 3",null,6,3,{"$f":"IF($D184=$E184,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E184+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D184,$D$95:$D$115,0)+94,F$119))))","v":0.85727999999999993},{"$f":"IF($D184=$E184,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E184+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D184,$D$95:$D$115,0)+94,G$119))))","v":0.7123560000000001},{"$f":"IF($D184=$E184,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E184+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D184,$D$95:$D$115,0)+94,H$119))))","v":0.93163261350649118},{"$f":"IF($D184=$E184,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E184+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D184,$D$95:$D$115,0)+94,I$119))))","v":0.90892885486869979},{"$f":"IF($D184=$E184,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E184+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D184,$D$95:$D$115,0)+94,J$119))))","v":0.90892885486869979},{"$f":"IF($D184=$E184,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E184+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D184,$D$95:$D$115,0)+94,K$119))))","v":0.60596929051005177},{"$f":"IF($D184=$E184,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E184+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D184,$D$95:$D$115,0)+94,L$119))))","v":0.60596929051005177}]
[null,"7 3",null,7,3,{"$f":"IF($D185=$E185,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E185+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D185,$D$95:$D$115,0)+94,F$119))))","v":0.79727039999999993},{"$f":"IF($D185=$E185,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E185+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D185,$D$95:$D$115,0)+94,G$119))))","v":0.61262616000000003},{"$f":"IF($D185=$E185,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E185+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D185,$D$95:$D$115,0)+94,H$119))))","v":0.89431219650258675},{"$f":"IF($D185=$E185,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E185+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D185,$D$95:$D$115,0)+94,I$119))))","v":0.85774571973867464},{"$f":"IF($D185=$E185,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E185+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D185,$D$95:$D$115,0)+94,J$119))))","v":0.85774571973867464},{"$f":"IF($D185=$E185,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E185+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D185,$D$95:$D$115,0)+94,K$119))))","v":0.47563806302846068},{"$f":"IF($D185=$E185,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E185+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D185,$D$95:$D$115,0)+94,L$119))))","v":0.47563806302846068}]
[null,{"$f":"D186&\" \"&E186","v":"8 3"},null,8,3,{"$f":"IF($D186=$E186,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E186+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D186,$D$95:$D$115,0)+94,F$119))))","v":0.73348876799999996},{"$f":"IF($D186=$E186,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E186+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D186,$D$95:$D$115,0)+94,G$119))))","v":0.52073223599999996},{"$f":"IF($D186=$E186,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E186+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D186,$D$95:$D$115,0)+94,H$119))))","v":0.84773527311209684},{"$f":"IF($D186=$E186,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E186+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D186,$D$95:$D$115,0)+94,I$119))))","v":0.79374840903504862},{"$f":"IF($D186=$E186,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E186+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D186,$D$95:$D$115,0)+94,J$119))))","v":0.79374840903504862},{"$f":"IF($D186=$E186,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E186+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D186,$D$95:$D$115,0)+94,K$119))))","v":0.35646075722203208},{"$f":"IF($D186=$E186,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E186+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D186,$D$95:$D$115,0)+94,L$119))))","v":0.35646075722203208}]
[null,"9 3",null,9,3,{"$f":"IF($D187=$E187,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E187+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D187,$D$95:$D$115,0)+94,F$119))))","v":0.66747477887999995},{"$f":"IF($D187=$E187,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E187+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D187,$D$95:$D$115,0)+94,G$119))))","v":0.44001873941999997},{"$f":"IF($D187=$E187,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E187+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D187,$D$95:$D$115,0)+94,H$119))))","v":0.79110045209858659},{"$f":"IF($D187=$E187,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E187+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D187,$D$95:$D$115,0)+94,I$119))))","v":0.7166484327357},{"$f":"IF($D187=$E187,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E187+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D187,$D$95:$D$115,0)+94,J$119))))","v":0.7166484327357},{"$f":"IF($D187=$E187,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E187+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D187,$D$95:$D$115,0)+94,K$119))))","v":0.25360844768078539},{"$f":"IF($D187=$E187,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E187+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D187,$D$95:$D$115,0)+94,L$119))))","v":0.25360844768078539}]
[null,"10 3",null,10,3,{"$f":"IF($D188=$E188,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E188+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D188,$D$95:$D$115,0)+94,F$119))))","v":0.600727300992},{"$f":"IF($D188=$E188,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E188+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D188,$D$95:$D$115,0)+94,G$119))))","v":0.36961574111279999},{"$f":"IF($D188=$E188,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E188+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D188,$D$95:$D$115,0)+94,H$119))))","v":0.72420047091440143},{"$f":"IF($D188=$E188,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E188+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D188,$D$95:$D$115,0)+94,I$119))))","v":0.62757948647987161},{"$f":"IF($D188=$E188,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E188+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D188,$D$95:$D$115,0)+94,J$119))))","v":0.62757948647987161},{"$f":"IF($D188=$E188,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E188+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D188,$D$95:$D$115,0)+94,K$119))))","v":0.17025263335400456},{"$f":"IF($D188=$E188,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E188+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D188,$D$95:$D$115,0)+94,L$119))))","v":0.17025263335400456}]
[null,"11 3",null,11,3,{"$f":"IF($D189=$E189,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E189+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D189,$D$95:$D$115,0)+94,F$119))))","v":0.53464729788288001},{"$f":"IF($D189=$E189,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E189+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D189,$D$95:$D$115,0)+94,G$119))))","v":0.31047722253475196},{"$f":"IF($D189=$E189,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E189+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D189,$D$95:$D$115,0)+94,H$119))))","v":0.64768885507286489},{"$f":"IF($D189=$E189,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E189+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D189,$D$95:$D$115,0)+94,I$119))))","v":0.52946140462520841},{"$f":"IF($D189=$E189,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E189+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D189,$D$95:$D$115,0)+94,J$119))))","v":0.52946140462520841},{"$f":"IF($D189=$E189,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E189+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D189,$D$95:$D$115,0)+94,K$119))))","v":0.10715845876289254},{"$f":"IF($D189=$E189,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E189+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D189,$D$95:$D$115,0)+94,L$119))))","v":0.10715845876289254}]
[null,"12 3",null,12,3,{"$f":"IF($D190=$E190,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E190+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D190,$D$95:$D$115,0)+94,F$119))))","v":0.4704896221369344},{"$f":"IF($D190=$E190,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E190+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D190,$D$95:$D$115,0)+94,G$119))))","v":0.26080086692919163},{"$f":"IF($D190=$E190,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E190+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D190,$D$95:$D$115,0)+94,H$119))))","v":0.56329854844625338},{"$f":"IF($D190=$E190,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E190+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D190,$D$95:$D$115,0)+94,I$119))))","v":0.4270542169830488},{"$f":"IF($D190=$E190,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E190+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D190,$D$95:$D$115,0)+94,J$119))))","v":0.4270542169830488},{"$f":"IF($D190=$E190,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E190+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D190,$D$95:$D$115,0)+94,K$119))))","v":6.2814556054309828E-2},{"$f":"IF($D190=$E190,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E190+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D190,$D$95:$D$115,0)+94,L$119))))","v":6.2814556054309828E-2}]
[null,"13 3",null,13,3,{"$f":"IF($D191=$E191,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E191+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D191,$D$95:$D$115,0)+94,F$119))))","v":0.40932597125913295},{"$f":"IF($D191=$E191,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E191+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D191,$D$95:$D$115,0)+94,G$119))))","v":0.21907272822052096},{"$f":"IF($D191=$E191,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E191+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D191,$D$95:$D$115,0)+94,H$119))))","v":0.47392827420329192},{"$f":"IF($D191=$E191,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E191+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D191,$D$95:$D$115,0)+94,I$119))))","v":0.32652096317807416},{"$f":"IF($D191=$E191,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E191+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D191,$D$95:$D$115,0)+94,J$119))))","v":0.32652096317807416},{"$f":"IF($D191=$E191,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E191+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D191,$D$95:$D$115,0)+94,K$119))))","v":3.4055041235556666E-2},{"$f":"IF($D191=$E191,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E191+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D191,$D$95:$D$115,0)+94,L$119))))","v":3.4055041235556666E-2}]
[null,"14 3",null,14,3,{"$f":"IF($D192=$E192,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E192+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D192,$D$95:$D$115,0)+94,F$119))))","v":0.35202033528285431},{"$f":"IF($D192=$E192,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E192+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D192,$D$95:$D$115,0)+94,G$119))))","v":0.18402109170523759},{"$f":"IF($D192=$E192,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E192+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D192,$D$95:$D$115,0)+94,H$119))))","v":0.38350894289739679},{"$f":"IF($D192=$E192,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E192+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D192,$D$95:$D$115,0)+94,I$119))))","v":0.23444243320681157},{"$f":"IF($D192=$E192,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E192+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D192,$D$95:$D$115,0)+94,J$119))))","v":0.23444243320681157},{"$f":"IF($D192=$E192,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E192+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D192,$D$95:$D$115,0)+94,K$119))))","v":1.695423197787737E-2},{"$f":"IF($D192=$E192,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E192+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D192,$D$95:$D$115,0)+94,L$119))))","v":1.695423197787737E-2}]
[null,"15 3",null,15,3,{"$f":"IF($D193=$E193,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E193+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D193,$D$95:$D$115,0)+94,F$119))))","v":0.29921728499042616},{"$f":"IF($D193=$E193,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E193+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D193,$D$95:$D$115,0)+94,G$119))))","v":0.15457771703239956},{"$f":"IF($D193=$E193,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E193+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D193,$D$95:$D$115,0)+94,H$119))))","v":0.29659532655570819},{"$f":"IF($D193=$E193,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E193+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D193,$D$95:$D$115,0)+94,I$119))))","v":0.15646179794087639},{"$f":"IF($D193=$E193,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E193+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D193,$D$95:$D$115,0)+94,J$119))))","v":0.15646179794087639},{"$f":"IF($D193=$E193,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E193+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D193,$D$95:$D$115,0)+94,K$119))))","v":7.6941045772259669E-3},{"$f":"IF($D193=$E193,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E193+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D193,$D$95:$D$115,0)+94,L$119))))","v":7.6941045772259669E-3}]
[null,"16 3",null,16,3,{"$f":"IF($D194=$E194,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E194+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D194,$D$95:$D$115,0)+94,F$119))))","v":0.25134251939195795},{"$f":"IF($D194=$E194,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E194+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D194,$D$95:$D$115,0)+94,G$119))))","v":0.12984528230721562},{"$f":"IF($D194=$E194,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E194+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D194,$D$95:$D$115,0)+94,H$119))))","v":0.21770526170841606},{"$f":"IF($D194=$E194,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E194+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D194,$D$95:$D$115,0)+94,I$119))))","v":9.598954746440222E-2},{"$f":"IF($D194=$E194,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E194+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D194,$D$95:$D$115,0)+94,J$119))))","v":9.598954746440222E-2},{"$f":"IF($D194=$E194,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E194+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D194,$D$95:$D$115,0)+94,K$119))))","v":3.1591337505034326E-3},{"$f":"IF($D194=$E194,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E194+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D194,$D$95:$D$115,0)+94,L$119))))","v":3.1591337505034326E-3}]
[null,"17 3",null,17,3,{"$f":"IF($D195=$E195,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E195+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D195,$D$95:$D$115,0)+94,F$119))))","v":0.20861429109532509},{"$f":"IF($D195=$E195,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E195+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D195,$D$95:$D$115,0)+94,G$119))))","v":0.10907003713806111},{"$f":"IF($D195=$E195,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E195+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D195,$D$95:$D$115,0)+94,H$119))))","v":0.15053501609320452},{"$f":"IF($D195=$E195,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E195+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D195,$D$95:$D$115,0)+94,I$119))))","v":5.3498811094510837E-2},{"$f":"IF($D195=$E195,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E195+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D195,$D$95:$D$115,0)+94,J$119))))","v":5.3498811094510837E-2},{"$f":"IF($D195=$E195,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E195+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D195,$D$95:$D$115,0)+94,K$119))))","v":1.1647068120201913E-3},{"$f":"IF($D195=$E195,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E195+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D195,$D$95:$D$115,0)+94,L$119))))","v":1.1647068120201913E-3}]
[null,"18 3",null,18,3,{"$f":"IF($D196=$E196,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E196+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D196,$D$95:$D$115,0)+94,F$119))))","v":0.17106371869816656},{"$f":"IF($D196=$E196,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E196+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D196,$D$95:$D$115,0)+94,G$119))))","v":9.1618831195971334E-2},{"$f":"IF($D196=$E196,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E196+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D196,$D$95:$D$115,0)+94,H$119))))","v":9.7271176225020697E-2},{"$f":"IF($D196=$E196,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E196+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D196,$D$95:$D$115,0)+94,I$119))))","v":2.6749405547255418E-2},{"$f":"IF($D196=$E196,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E196+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D196,$D$95:$D$115,0)+94,J$119))))","v":2.6749405547255418E-2},{"$f":"IF($D196=$E196,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E196+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D196,$D$95:$D$115,0)+94,K$119))))","v":3.8264990935850434E-4},{"$f":"IF($D196=$E196,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E196+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D196,$D$95:$D$115,0)+94,L$119))))","v":3.8264990935850434E-4}]
[null,"19 3",null,19,3,{"$f":"IF($D197=$E197,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E197+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D197,$D$95:$D$115,0)+94,F$119))))","v":0.13856161214551491},{"$f":"IF($D197=$E197,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E197+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D197,$D$95:$D$115,0)+94,G$119))))","v":7.6959818204615921E-2},{"$f":"IF($D197=$E197,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E197+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D197,$D$95:$D$115,0)+94,H$119))))","v":5.8236868512538308E-2},{"$f":"IF($D197=$E197,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E197+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D197,$D$95:$D$115,0)+94,I$119))))","v":1.1840892776177007E-2},{"$f":"IF($D197=$E197,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E197+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D197,$D$95:$D$115,0)+94,J$119))))","v":1.1840892776177007E-2},{"$f":"IF($D197=$E197,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E197+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D197,$D$95:$D$115,0)+94,K$119))))","v":1.1118391029497592E-4},{"$f":"IF($D197=$E197,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E197+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D197,$D$95:$D$115,0)+94,L$119))))","v":1.1118391029497592E-4}]
[null,"20 3",null,20,3,{"$f":"IF($D198=$E198,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E198+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D198,$D$95:$D$115,0)+94,F$119))))","v":9.6993128501860426E-2},{"$f":"IF($D198=$E198,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E198+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D198,$D$95:$D$115,0)+94,G$119))))","v":6.4646247291877373E-2},{"$f":"IF($D198=$E198,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E198+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D198,$D$95:$D$115,0)+94,H$119))))","v":3.2015032715747509E-2},{"$f":"IF($D198=$E198,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E198+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D198,$D$95:$D$115,0)+94,I$119))))","v":4.5764873167099098E-3},{"$f":"IF($D198=$E198,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E198+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D198,$D$95:$D$115,0)+94,J$119))))","v":4.5764873167099098E-3},{"$f":"IF($D198=$E198,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E198+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D198,$D$95:$D$115,0)+94,K$119))))","v":2.8360673030121891E-5},{"$f":"IF($D198=$E198,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E198+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D198,$D$95:$D$115,0)+94,L$119))))","v":2.8360673030121891E-5}]
[null,"4 4",null,{"$f":"D181+1","v":4},4,{"$f":"IF($D199=$E199,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E199+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D199,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D199=$E199,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E199+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D199,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D199=$E199,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E199+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D199,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D199=$E199,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E199+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D199,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D199=$E199,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E199+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D199,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D199=$E199,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E199+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D199,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D199=$E199,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E199+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D199,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"5 4",null,5,4,{"$f":"IF($D200=$E200,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E200+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D200,$D$95:$D$115,0)+94,F$119))))","v":0.95},{"$f":"IF($D200=$E200,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E200+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D200,$D$95:$D$115,0)+94,G$119))))","v":0.89},{"$f":"IF($D200=$E200,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E200+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D200,$D$95:$D$115,0)+94,H$119))))","v":0.97724986805182079},{"$f":"IF($D200=$E200,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E200+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D200,$D$95:$D$115,0)+94,I$119))))","v":0.96960157267855951},{"$f":"IF($D200=$E200,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E200+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D200,$D$95:$D$115,0)+94,J$119))))","v":0.96960157267855951},{"$f":"IF($D200=$E200,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E200+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D200,$D$95:$D$115,0)+94,K$119))))","v":0.84752871058569179},{"$f":"IF($D200=$E200,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E200+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D200,$D$95:$D$115,0)+94,L$119))))","v":0.84752871058569179}]
[null,"6 4",null,6,4,{"$f":"IF($D201=$E201,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E201+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D201,$D$95:$D$115,0)+94,F$119))))","v":0.8929999999999999},{"$f":"IF($D201=$E201,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E201+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D201,$D$95:$D$115,0)+94,G$119))))","v":0.77429999999999999},{"$f":"IF($D201=$E201,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E201+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D201,$D$95:$D$115,0)+94,H$119))))","v":0.94754502752746372},{"$f":"IF($D201=$E201,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E201+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D201,$D$95:$D$115,0)+94,I$119))))","v":0.9291217359580366},{"$f":"IF($D201=$E201,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E201+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D201,$D$95:$D$115,0)+94,J$119))))","v":0.9291217359580366},{"$f":"IF($D201=$E201,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E201+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D201,$D$95:$D$115,0)+94,K$119))))","v":0.69300017296439864},{"$f":"IF($D201=$E201,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E201+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D201,$D$95:$D$115,0)+94,L$119))))","v":0.69300017296439864}]
[null,"7 4",null,7,4,{"$f":"IF($D202=$E202,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E202+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D202,$D$95:$D$115,0)+94,F$119))))","v":0.83048999999999984},{"$f":"IF($D202=$E202,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E202+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D202,$D$95:$D$115,0)+94,G$119))))","v":0.66589799999999999},{"$f":"IF($D202=$E202,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E202+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D202,$D$95:$D$115,0)+94,H$119))))","v":0.90958717263421118},{"$f":"IF($D202=$E202,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E202+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D202,$D$95:$D$115,0)+94,I$119))))","v":0.87680150967294046},{"$f":"IF($D202=$E202,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E202+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D202,$D$95:$D$115,0)+94,J$119))))","v":0.87680150967294046},{"$f":"IF($D202=$E202,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E202+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D202,$D$95:$D$115,0)+94,K$119))))","v":0.54395043628321804},{"$f":"IF($D202=$E202,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E202+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D202,$D$95:$D$115,0)+94,L$119))))","v":0.54395043628321804}]
[null,"8 4",null,8,4,{"$f":"IF($D203=$E203,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E203+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D203,$D$95:$D$115,0)+94,F$119))))","v":0.76405079999999992},{"$f":"IF($D203=$E203,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E203+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D203,$D$95:$D$115,0)+94,G$119))))","v":0.56601329999999994},{"$f":"IF($D203=$E203,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E203+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D203,$D$95:$D$115,0)+94,H$119))))","v":0.8622147089437493},{"$f":"IF($D203=$E203,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E203+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D203,$D$95:$D$115,0)+94,I$119))))","v":0.81138242643106406},{"$f":"IF($D203=$E203,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E203+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D203,$D$95:$D$115,0)+94,J$119))))","v":0.81138242643106406},{"$f":"IF($D203=$E203,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E203+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D203,$D$95:$D$115,0)+94,K$119))))","v":0.40765657646109876},{"$f":"IF($D203=$E203,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E203+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D203,$D$95:$D$115,0)+94,L$119))))","v":0.40765657646109876}]
[null,"9 4",null,9,4,{"$f":"IF($D204=$E204,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E204+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D204,$D$95:$D$115,0)+94,F$119))))","v":0.69528622799999995},{"$f":"IF($D204=$E204,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E204+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D204,$D$95:$D$115,0)+94,G$119))))","v":0.47828123849999993},{"$f":"IF($D204=$E204,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E204+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D204,$D$95:$D$115,0)+94,H$119))))","v":0.80461255734637438},{"$f":"IF($D204=$E204,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E204+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D204,$D$95:$D$115,0)+94,I$119))))","v":0.73256958707861286},{"$f":"IF($D204=$E204,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E204+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D204,$D$95:$D$115,0)+94,J$119))))","v":0.73256958707861286},{"$f":"IF($D204=$E204,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E204+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D204,$D$95:$D$115,0)+94,K$119))))","v":0.29003235124355126},{"$f":"IF($D204=$E204,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E204+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D204,$D$95:$D$115,0)+94,L$119))))","v":0.29003235124355126}]
[null,"10 4",null,10,4,{"$f":"IF($D205=$E205,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E205+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D205,$D$95:$D$115,0)+94,F$119))))","v":0.62575760520000001},{"$f":"IF($D205=$E205,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E205+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D205,$D$95:$D$115,0)+94,G$119))))","v":0.4017562403399999},{"$f":"IF($D205=$E205,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E205+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D205,$D$95:$D$115,0)+94,H$119))))","v":0.73656991522142279},{"$f":"IF($D205=$E205,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E205+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D205,$D$95:$D$115,0)+94,I$119))))","v":0.6415218735838939},{"$f":"IF($D205=$E205,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E205+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D205,$D$95:$D$115,0)+94,J$119))))","v":0.6415218735838939},{"$f":"IF($D205=$E205,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E205+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D205,$D$95:$D$115,0)+94,K$119))))","v":0.194704758491408},{"$f":"IF($D205=$E205,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E205+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D205,$D$95:$D$115,0)+94,L$119))))","v":0.194704758491408}]
[null,"11 4",null,11,4,{"$f":"IF($D206=$E206,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E206+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D206,$D$95:$D$115,0)+94,F$119))))","v":0.55692426862800004},{"$f":"IF($D206=$E206,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E206+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D206,$D$95:$D$115,0)+94,G$119))))","v":0.33747524188559991},{"$f":"IF($D206=$E206,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E206+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D206,$D$95:$D$115,0)+94,H$119))))","v":0.65875147038846471},{"$f":"IF($D206=$E206,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E206+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D206,$D$95:$D$115,0)+94,I$119))))","v":0.54122398772257796},{"$f":"IF($D206=$E206,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E206+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D206,$D$95:$D$115,0)+94,J$119))))","v":0.54122398772257796},{"$f":"IF($D206=$E206,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E206+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D206,$D$95:$D$115,0)+94,K$119))))","v":0.12254883476813923},{"$f":"IF($D206=$E206,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E206+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D206,$D$95:$D$115,0)+94,L$119))))","v":0.12254883476813923}]
[null,"12 4",null,12,4,{"$f":"IF($D207=$E207,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E207+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D207,$D$95:$D$115,0)+94,F$119))))","v":0.49009335639264001},{"$f":"IF($D207=$E207,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E207+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D207,$D$95:$D$115,0)+94,G$119))))","v":0.28347920318390391},{"$f":"IF($D207=$E207,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E207+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D207,$D$95:$D$115,0)+94,H$119))))","v":0.57291976564103686},{"$f":"IF($D207=$E207,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E207+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D207,$D$95:$D$115,0)+94,I$119))))","v":0.43654170874441905},{"$f":"IF($D207=$E207,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E207+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D207,$D$95:$D$115,0)+94,J$119))))","v":0.43654170874441905},{"$f":"IF($D207=$E207,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E207+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D207,$D$95:$D$115,0)+94,K$119))))","v":7.1836145646388225E-2},{"$f":"IF($D207=$E207,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E207+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D207,$D$95:$D$115,0)+94,L$119))))","v":7.1836145646388225E-2}]
[null,"13 4",null,13,4,{"$f":"IF($D208=$E208,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E208+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D208,$D$95:$D$115,0)+94,F$119))))","v":0.42638122006159679},{"$f":"IF($D208=$E208,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E208+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D208,$D$95:$D$115,0)+94,G$119))))","v":0.23812253067447928},{"$f":"IF($D208=$E208,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E208+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D208,$D$95:$D$115,0)+94,H$119))))","v":0.48202303474090735},{"$f":"IF($D208=$E208,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E208+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D208,$D$95:$D$115,0)+94,I$119))))","v":0.3337749951601296},{"$f":"IF($D208=$E208,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E208+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D208,$D$95:$D$115,0)+94,J$119))))","v":0.3337749951601296},{"$f":"IF($D208=$E208,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E208+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D208,$D$95:$D$115,0)+94,K$119))))","v":3.8946114656546307E-2},{"$f":"IF($D208=$E208,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E208+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D208,$D$95:$D$115,0)+94,L$119))))","v":3.8946114656546307E-2}]
[null,"14 4",null,14,4,{"$f":"IF($D209=$E209,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E209+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D209,$D$95:$D$115,0)+94,F$119))))","v":0.36668784925297321},{"$f":"IF($D209=$E209,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E209+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D209,$D$95:$D$115,0)+94,G$119))))","v":0.20002292576656258},{"$f":"IF($D209=$E209,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E209+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D209,$D$95:$D$115,0)+94,H$119))))","v":0.39005932873796978},{"$f":"IF($D209=$E209,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E209+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D209,$D$95:$D$115,0)+94,I$119))))","v":0.2396508366486011},{"$f":"IF($D209=$E209,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E209+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D209,$D$95:$D$115,0)+94,J$119))))","v":0.2396508366486011},{"$f":"IF($D209=$E209,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E209+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D209,$D$95:$D$115,0)+94,K$119))))","v":1.9389242783669842E-2},{"$f":"IF($D209=$E209,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E209+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D209,$D$95:$D$115,0)+94,L$119))))","v":1.9389242783669842E-2}]
[null,"15 4",null,15,4,{"$f":"IF($D210=$E210,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E210+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D210,$D$95:$D$115,0)+94,F$119))))","v":0.31168467186502724},{"$f":"IF($D210=$E210,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E210+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D210,$D$95:$D$115,0)+94,G$119))))","v":0.16801925764391257},{"$f":"IF($D210=$E210,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E210+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D210,$D$95:$D$115,0)+94,H$119))))","v":0.30166121579618521},{"$f":"IF($D210=$E210,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E210+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D210,$D$95:$D$115,0)+94,I$119))))","v":0.15993777349597124},{"$f":"IF($D210=$E210,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E210+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D210,$D$95:$D$115,0)+94,J$119))))","v":0.15993777349597124},{"$f":"IF($D210=$E210,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E210+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D210,$D$95:$D$115,0)+94,K$119))))","v":8.7991518486617414E-3},{"$f":"IF($D210=$E210,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E210+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D210,$D$95:$D$115,0)+94,L$119))))","v":8.7991518486617414E-3}]
[null,"16 4",null,16,4,{"$f":"IF($D211=$E211,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E211+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D211,$D$95:$D$115,0)+94,F$119))))","v":0.26181512436662285},{"$f":"IF($D211=$E211,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E211+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D211,$D$95:$D$115,0)+94,G$119))))","v":0.14113617642088655},{"$f":"IF($D211=$E211,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E211+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D211,$D$95:$D$115,0)+94,H$119))))","v":0.22142369771916268},{"$f":"IF($D211=$E211,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E211+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D211,$D$95:$D$115,0)+94,I$119))))","v":9.8122063675528476E-2},{"$f":"IF($D211=$E211,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E211+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D211,$D$95:$D$115,0)+94,J$119))))","v":9.8122063675528476E-2},{"$f":"IF($D211=$E211,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E211+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D211,$D$95:$D$115,0)+94,K$119))))","v":3.6128567401060934E-3},{"$f":"IF($D211=$E211,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E211+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D211,$D$95:$D$115,0)+94,L$119))))","v":3.6128567401060934E-3}]
[null,"17 4",null,17,4,{"$f":"IF($D212=$E212,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E212+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D212,$D$95:$D$115,0)+94,F$119))))","v":0.21730655322429696},{"$f":"IF($D212=$E212,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E212+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D212,$D$95:$D$115,0)+94,G$119))))","v":0.11855438819354469},{"$f":"IF($D212=$E212,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E212+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D212,$D$95:$D$115,0)+94,H$119))))","v":0.15310617500928531},{"$f":"IF($D212=$E212,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E212+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D212,$D$95:$D$115,0)+94,I$119))))","v":5.4687347606544451E-2},{"$f":"IF($D212=$E212,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E212+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D212,$D$95:$D$115,0)+94,J$119))))","v":5.4687347606544451E-2},{"$f":"IF($D212=$E212,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E212+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D212,$D$95:$D$115,0)+94,K$119))))","v":1.3319850276627459E-3},{"$f":"IF($D212=$E212,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E212+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D212,$D$95:$D$115,0)+94,L$119))))","v":1.3319850276627459E-3}]
[null,"18 4",null,18,4,{"$f":"IF($D213=$E213,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E213+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D213,$D$95:$D$115,0)+94,F$119))))","v":0.17819137364392348},{"$f":"IF($D213=$E213,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E213+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D213,$D$95:$D$115,0)+94,G$119))))","v":9.9585686082577535E-2},{"$f":"IF($D213=$E213,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E213+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D213,$D$95:$D$115,0)+94,H$119))))","v":9.8932581381903112E-2},{"$f":"IF($D213=$E213,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E213+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D213,$D$95:$D$115,0)+94,I$119))))","v":2.7343673803272225E-2},{"$f":"IF($D213=$E213,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E213+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D213,$D$95:$D$115,0)+94,J$119))))","v":2.7343673803272225E-2},{"$f":"IF($D213=$E213,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E213+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D213,$D$95:$D$115,0)+94,K$119))))","v":4.3760708260818414E-4},{"$f":"IF($D213=$E213,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E213+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D213,$D$95:$D$115,0)+94,L$119))))","v":4.3760708260818414E-4}]
[null,"19 4",null,19,4,{"$f":"IF($D214=$E214,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E214+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D214,$D$95:$D$115,0)+94,F$119))))","v":0.144335012651578},{"$f":"IF($D214=$E214,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E214+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D214,$D$95:$D$115,0)+94,G$119))))","v":8.365197630936512E-2},{"$f":"IF($D214=$E214,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E214+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D214,$D$95:$D$115,0)+94,H$119))))","v":5.9231562289486041E-2},{"$f":"IF($D214=$E214,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E214+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D214,$D$95:$D$115,0)+94,I$119))))","v":1.2103951582749354E-2},{"$f":"IF($D214=$E214,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E214+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D214,$D$95:$D$115,0)+94,J$119))))","v":1.2103951582749354E-2},{"$f":"IF($D214=$E214,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E214+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D214,$D$95:$D$115,0)+94,K$119))))","v":1.2715243209836949E-4},{"$f":"IF($D214=$E214,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E214+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D214,$D$95:$D$115,0)+94,L$119))))","v":1.2715243209836949E-4}]
[null,"20 4",null,20,4,{"$f":"IF($D215=$E215,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E215+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D215,$D$95:$D$115,0)+94,F$119))))","v":0.1010345088561046},{"$f":"IF($D215=$E215,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E215+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D215,$D$95:$D$115,0)+94,G$119))))","v":7.0267660099866694E-2},{"$f":"IF($D215=$E215,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E215+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D215,$D$95:$D$115,0)+94,H$119))))","v":3.2561853906936312E-2},{"$f":"IF($D215=$E215,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E215+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D215,$D$95:$D$115,0)+94,I$119))))","v":4.6781591513074938E-3},{"$f":"IF($D215=$E215,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E215+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D215,$D$95:$D$115,0)+94,J$119))))","v":4.6781591513074938E-3},{"$f":"IF($D215=$E215,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E215+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D215,$D$95:$D$115,0)+94,K$119))))","v":3.2433906508229571E-5},{"$f":"IF($D215=$E215,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E215+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D215,$D$95:$D$115,0)+94,L$119))))","v":3.2433906508229571E-5}]
[null,"5 5",null,{"$f":"D199+1","v":5},5,{"$f":"IF($D216=$E216,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E216+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D216,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D216=$E216,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E216+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D216,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D216=$E216,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E216+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D216,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D216=$E216,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E216+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D216,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D216=$E216,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E216+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D216,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D216=$E216,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E216+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D216,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D216=$E216,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E216+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D216,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"6 5",null,6,5,{"$f":"IF($D217=$E217,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E217+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D217,$D$95:$D$115,0)+94,F$119))))","v":0.94},{"$f":"IF($D217=$E217,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E217+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D217,$D$95:$D$115,0)+94,G$119))))","v":0.87},{"$f":"IF($D217=$E217,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E217+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D217,$D$95:$D$115,0)+94,H$119))))","v":0.96960363823473861},{"$f":"IF($D217=$E217,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E217+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D217,$D$95:$D$115,0)+94,I$119))))","v":0.95825106119754333},{"$f":"IF($D217=$E217,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E217+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D217,$D$95:$D$115,0)+94,J$119))))","v":0.95825106119754333},{"$f":"IF($D217=$E217,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E217+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D217,$D$95:$D$115,0)+94,K$119))))","v":0.81767161903635699},{"$f":"IF($D217=$E217,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E217+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D217,$D$95:$D$115,0)+94,L$119))))","v":0.81767161903635699}]
[null,"7 5",null,7,5,{"$f":"IF($D218=$E218,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E218+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D218,$D$95:$D$115,0)+94,F$119))))","v":0.87419999999999987},{"$f":"IF($D218=$E218,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E218+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D218,$D$95:$D$115,0)+94,G$119))))","v":0.74819999999999998},{"$f":"IF($D218=$E218,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E218+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D218,$D$95:$D$115,0)+94,H$119))))","v":0.93076213399496543},{"$f":"IF($D218=$E218,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E218+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D218,$D$95:$D$115,0)+94,I$119))))","v":0.90429051930139148},{"$f":"IF($D218=$E218,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E218+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D218,$D$95:$D$115,0)+94,J$119))))","v":0.90429051930139148},{"$f":"IF($D218=$E218,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E218+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D218,$D$95:$D$115,0)+94,K$119))))","v":0.64180768095433205},{"$f":"IF($D218=$E218,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E218+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D218,$D$95:$D$115,0)+94,L$119))))","v":0.64180768095433205}]
[null,"8 5",null,8,5,{"$f":"IF($D219=$E219,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E219+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D219,$D$95:$D$115,0)+94,F$119))))","v":0.80426399999999987},{"$f":"IF($D219=$E219,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E219+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D219,$D$95:$D$115,0)+94,G$119))))","v":0.63596999999999992},{"$f":"IF($D219=$E219,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E219+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D219,$D$95:$D$115,0)+94,H$119))))","v":0.88228685122526762},{"$f":"IF($D219=$E219,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E219+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D219,$D$95:$D$115,0)+94,I$119))))","v":0.83682045212611478},{"$f":"IF($D219=$E219,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E219+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D219,$D$95:$D$115,0)+94,J$119))))","v":0.83682045212611478},{"$f":"IF($D219=$E219,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E219+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D219,$D$95:$D$115,0)+94,K$119))))","v":0.48099441513831942},{"$f":"IF($D219=$E219,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E219+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D219,$D$95:$D$115,0)+94,L$119))))","v":0.48099441513831942}]
[null,"9 5",null,9,5,{"$f":"IF($D220=$E220,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E220+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D220,$D$95:$D$115,0)+94,F$119))))","v":0.73188023999999996},{"$f":"IF($D220=$E220,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E220+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D220,$D$95:$D$115,0)+94,G$119))))","v":0.53739464999999997},{"$f":"IF($D220=$E220,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E220+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D220,$D$95:$D$115,0)+94,H$119))))","v":0.82334373597859412},{"$f":"IF($D220=$E220,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E220+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D220,$D$95:$D$115,0)+94,I$119))))","v":0.75553671499816455},{"$f":"IF($D220=$E220,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E220+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D220,$D$95:$D$115,0)+94,J$119))))","v":0.75553671499816455},{"$f":"IF($D220=$E220,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E220+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D220,$D$95:$D$115,0)+94,K$119))))","v":0.3422094704533632},{"$f":"IF($D220=$E220,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E220+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D220,$D$95:$D$115,0)+94,L$119))))","v":0.3422094704533632}]
[null,"10 5",null,10,5,{"$f":"IF($D221=$E221,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E221+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D221,$D$95:$D$115,0)+94,F$119))))","v":0.65869221599999994},{"$f":"IF($D221=$E221,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E221+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D221,$D$95:$D$115,0)+94,G$119))))","v":0.45141150599999996},{"$f":"IF($D221=$E221,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E221+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D221,$D$95:$D$115,0)+94,H$119))))","v":0.75371707820211697},{"$f":"IF($D221=$E221,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E221+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D221,$D$95:$D$115,0)+94,I$119))))","v":0.66163452253039001},{"$f":"IF($D221=$E221,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E221+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D221,$D$95:$D$115,0)+94,J$119))))","v":0.66163452253039001},{"$f":"IF($D221=$E221,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E221+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D221,$D$95:$D$115,0)+94,K$119))))","v":0.22973234541736726},{"$f":"IF($D221=$E221,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E221+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D221,$D$95:$D$115,0)+94,L$119))))","v":0.22973234541736726}]
[null,"11 5",null,11,5,{"$f":"IF($D222=$E222,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E222+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D222,$D$95:$D$115,0)+94,F$119))))","v":0.58623607223999996},{"$f":"IF($D222=$E222,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E222+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D222,$D$95:$D$115,0)+94,G$119))))","v":0.37918566503999995},{"$f":"IF($D222=$E222,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E222+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D222,$D$95:$D$115,0)+94,H$119))))","v":0.67408703948121984},{"$f":"IF($D222=$E222,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E222+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D222,$D$95:$D$115,0)+94,I$119))))","v":0.55819215126418076},{"$f":"IF($D222=$E222,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E222+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D222,$D$95:$D$115,0)+94,J$119))))","v":0.55819215126418076},{"$f":"IF($D222=$E222,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E222+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D222,$D$95:$D$115,0)+94,K$119))))","v":0.14459549657432944},{"$f":"IF($D222=$E222,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E222+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D222,$D$95:$D$115,0)+94,L$119))))","v":0.14459549657432944}]
[null,"12 5",null,12,5,{"$f":"IF($D223=$E223,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E223+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D223,$D$95:$D$115,0)+94,F$119))))","v":0.51588774357119993},{"$f":"IF($D223=$E223,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E223+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D223,$D$95:$D$115,0)+94,G$119))))","v":0.31851595863359994},{"$f":"IF($D223=$E223,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E223+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D223,$D$95:$D$115,0)+94,H$119))))","v":0.58625719416383326},{"$f":"IF($D223=$E223,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E223+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D223,$D$95:$D$115,0)+94,I$119))))","v":0.4502279297448506},{"$f":"IF($D223=$E223,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E223+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D223,$D$95:$D$115,0)+94,J$119))))","v":0.4502279297448506},{"$f":"IF($D223=$E223,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E223+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D223,$D$95:$D$115,0)+94,K$119))))","v":8.4759542360217224E-2},{"$f":"IF($D223=$E223,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E223+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D223,$D$95:$D$115,0)+94,L$119))))","v":8.4759542360217224E-2}]
[null,"13 5",null,13,5,{"$f":"IF($D224=$E224,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E224+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D224,$D$95:$D$115,0)+94,F$119))))","v":0.44882233690694395},{"$f":"IF($D224=$E224,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E224+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D224,$D$95:$D$115,0)+94,G$119))))","v":0.26755340525222393},{"$f":"IF($D224=$E224,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E224+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D224,$D$95:$D$115,0)+94,H$119))))","v":0.49324441015462683},{"$f":"IF($D224=$E224,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E224+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D224,$D$95:$D$115,0)+94,I$119))))","v":0.34423932939595397},{"$f":"IF($D224=$E224,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E224+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D224,$D$95:$D$115,0)+94,J$119))))","v":0.34423932939595397},{"$f":"IF($D224=$E224,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E224+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D224,$D$95:$D$115,0)+94,K$119))))","v":4.5952560863256504E-2},{"$f":"IF($D224=$E224,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E224+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D224,$D$95:$D$115,0)+94,L$119))))","v":4.5952560863256504E-2}]
[null,"14 5",null,14,5,{"$f":"IF($D225=$E225,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E225+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D225,$D$95:$D$115,0)+94,F$119))))","v":0.3859872097399718},{"$f":"IF($D225=$E225,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E225+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D225,$D$95:$D$115,0)+94,G$119))))","v":0.22474486041186809},{"$f":"IF($D225=$E225,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E225+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D225,$D$95:$D$115,0)+94,H$119))))","v":0.39913981212969168},{"$f":"IF($D225=$E225,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E225+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D225,$D$95:$D$115,0)+94,I$119))))","v":0.24716424086086927},{"$f":"IF($D225=$E225,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E225+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D225,$D$95:$D$115,0)+94,J$119))))","v":0.24716424086086927},{"$f":"IF($D225=$E225,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E225+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D225,$D$95:$D$115,0)+94,K$119))))","v":2.2877387563980865E-2},{"$f":"IF($D225=$E225,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E225+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D225,$D$95:$D$115,0)+94,L$119))))","v":2.2877387563980865E-2}]
[null,"15 5",null,15,5,{"$f":"IF($D226=$E226,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E226+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D226,$D$95:$D$115,0)+94,F$119))))","v":0.32808912827897602},{"$f":"IF($D226=$E226,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E226+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D226,$D$95:$D$115,0)+94,G$119))))","v":0.18878568274596919},{"$f":"IF($D226=$E226,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E226+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D226,$D$95:$D$115,0)+94,H$119))))","v":0.30868381327853905},{"$f":"IF($D226=$E226,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E226+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D226,$D$95:$D$115,0)+94,I$119))))","v":0.16495205660005002},{"$f":"IF($D226=$E226,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E226+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D226,$D$95:$D$115,0)+94,J$119))))","v":0.16495205660005002},{"$f":"IF($D226=$E226,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E226+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D226,$D$95:$D$115,0)+94,K$119))))","v":1.0382128344160772E-2},{"$f":"IF($D226=$E226,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E226+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D226,$D$95:$D$115,0)+94,L$119))))","v":1.0382128344160772E-2}]
[null,"16 5",null,16,5,{"$f":"IF($D227=$E227,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E227+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D227,$D$95:$D$115,0)+94,F$119))))","v":0.27559486775433983},{"$f":"IF($D227=$E227,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E227+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D227,$D$95:$D$115,0)+94,G$119))))","v":0.1585799735066141},{"$f":"IF($D227=$E227,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E227+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D227,$D$95:$D$115,0)+94,H$119))))","v":0.22657838589487656},{"$f":"IF($D227=$E227,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E227+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D227,$D$95:$D$115,0)+94,I$119))))","v":0.10119833387281203},{"$f":"IF($D227=$E227,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E227+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D227,$D$95:$D$115,0)+94,J$119))))","v":0.10119833387281203},{"$f":"IF($D227=$E227,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E227+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D227,$D$95:$D$115,0)+94,K$119))))","v":4.2628133949697104E-3},{"$f":"IF($D227=$E227,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E227+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D227,$D$95:$D$115,0)+94,L$119))))","v":4.2628133949697104E-3}]
[null,"17 5",null,17,5,{"$f":"IF($D228=$E228,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E228+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D228,$D$95:$D$115,0)+94,F$119))))","v":0.22874374023610206},{"$f":"IF($D228=$E228,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E228+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D228,$D$95:$D$115,0)+94,G$119))))","v":0.13320717774555585},{"$f":"IF($D228=$E228,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E228+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D228,$D$95:$D$115,0)+94,H$119))))","v":0.15667044838236449},{"$f":"IF($D228=$E228,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E228+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D228,$D$95:$D$115,0)+94,I$119))))","v":5.6401875932883108E-2},{"$f":"IF($D228=$E228,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E228+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D228,$D$95:$D$115,0)+94,J$119))))","v":5.6401875932883108E-2},{"$f":"IF($D228=$E228,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E228+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D228,$D$95:$D$115,0)+94,K$119))))","v":1.5716105083239797E-3},{"$f":"IF($D228=$E228,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E228+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D228,$D$95:$D$115,0)+94,L$119))))","v":1.5716105083239797E-3}]
[null,"18 5",null,18,5,{"$f":"IF($D229=$E229,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E229+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D229,$D$95:$D$115,0)+94,F$119))))","v":0.18756986699360367},{"$f":"IF($D229=$E229,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E229+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D229,$D$95:$D$115,0)+94,G$119))))","v":0.11189402930626691},{"$f":"IF($D229=$E229,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E229+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D229,$D$95:$D$115,0)+94,H$119))))","v":0.10123570707574349},{"$f":"IF($D229=$E229,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E229+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D229,$D$95:$D$115,0)+94,I$119))))","v":2.8200937966441554E-2},{"$f":"IF($D229=$E229,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E229+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D229,$D$95:$D$115,0)+94,J$119))))","v":2.8200937966441554E-2},{"$f":"IF($D229=$E229,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E229+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D229,$D$95:$D$115,0)+94,K$119))))","v":5.1633304824065746E-4},{"$f":"IF($D229=$E229,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E229+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D229,$D$95:$D$115,0)+94,L$119))))","v":5.1633304824065746E-4}]
[null,"19 5",null,19,5,{"$f":"IF($D230=$E230,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E230+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D230,$D$95:$D$115,0)+94,F$119))))","v":0.15193159226481898},{"$f":"IF($D230=$E230,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E230+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D230,$D$95:$D$115,0)+94,G$119))))","v":9.3990984617264198E-2},{"$f":"IF($D230=$E230,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E230+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D230,$D$95:$D$115,0)+94,H$119))))","v":6.0610458211231143E-2},{"$f":"IF($D230=$E230,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E230+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D230,$D$95:$D$115,0)+94,I$119))))","v":1.2483428166593985E-2},{"$f":"IF($D230=$E230,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E230+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D230,$D$95:$D$115,0)+94,J$119))))","v":1.2483428166593985E-2},{"$f":"IF($D230=$E230,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E230+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D230,$D$95:$D$115,0)+94,K$119))))","v":1.5002728581371569E-4},{"$f":"IF($D230=$E230,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E230+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D230,$D$95:$D$115,0)+94,L$119))))","v":1.5002728581371569E-4}]
[null,"20 5",null,20,5,{"$f":"IF($D231=$E231,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E231+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D231,$D$95:$D$115,0)+94,F$119))))","v":0.10635211458537328},{"$f":"IF($D231=$E231,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E231+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D231,$D$95:$D$115,0)+94,G$119))))","v":7.8952427078501919E-2},{"$f":"IF($D231=$E231,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E231+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D231,$D$95:$D$115,0)+94,H$119))))","v":3.3319885703181951E-2},{"$f":"IF($D231=$E231,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E231+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D231,$D$95:$D$115,0)+94,I$119))))","v":4.8248262823913429E-3},{"$f":"IF($D231=$E231,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E231+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D231,$D$95:$D$115,0)+94,J$119))))","v":4.8248262823913429E-3},{"$f":"IF($D231=$E231,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E231+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D231,$D$95:$D$115,0)+94,K$119))))","v":3.8268799750530998E-5},{"$f":"IF($D231=$E231,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E231+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D231,$D$95:$D$115,0)+94,L$119))))","v":3.8268799750530998E-5}]
[null,"6 6",null,{"$f":"D216+1","v":6},6,{"$f":"IF($D232=$E232,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E232+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D232,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D232=$E232,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E232+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D232,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D232=$E232,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E232+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D232,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D232=$E232,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E232+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D232,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D232=$E232,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E232+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D232,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D232=$E232,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E232+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D232,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D232=$E232,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E232+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D232,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"7 6",null,7,6,{"$f":"IF($D233=$E233,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E233+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D233,$D$95:$D$115,0)+94,F$119))))","v":0.92999999999999994},{"$f":"IF($D233=$E233,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E233+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D233,$D$95:$D$115,0)+94,G$119))))","v":0.86},{"$f":"IF($D233=$E233,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E233+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D233,$D$95:$D$115,0)+94,H$119))))","v":0.95994084313618289},{"$f":"IF($D233=$E233,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E233+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D233,$D$95:$D$115,0)+94,I$119))))","v":0.94368851329137438},{"$f":"IF($D233=$E233,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E233+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D233,$D$95:$D$115,0)+94,J$119))))","v":0.94368851329137438},{"$f":"IF($D233=$E233,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E233+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D233,$D$95:$D$115,0)+94,K$119))))","v":0.78492106857116517},{"$f":"IF($D233=$E233,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E233+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D233,$D$95:$D$115,0)+94,L$119))))","v":0.78492106857116517}]
[null,"8 6",null,8,6,{"$f":"IF($D234=$E234,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E234+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D234,$D$95:$D$115,0)+94,F$119))))","v":0.85560000000000003},{"$f":"IF($D234=$E234,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E234+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D234,$D$95:$D$115,0)+94,G$119))))","v":0.73099999999999998},{"$f":"IF($D234=$E234,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E234+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D234,$D$95:$D$115,0)+94,H$119))))","v":0.9099458958627259},{"$f":"IF($D234=$E234,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E234+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D234,$D$95:$D$115,0)+94,I$119))))","v":0.87327892032837973},{"$f":"IF($D234=$E234,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E234+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D234,$D$95:$D$115,0)+94,J$119))))","v":0.87327892032837973},{"$f":"IF($D234=$E234,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E234+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D234,$D$95:$D$115,0)+94,K$119))))","v":0.58824888126260433},{"$f":"IF($D234=$E234,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E234+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D234,$D$95:$D$115,0)+94,L$119))))","v":0.58824888126260433}]
[null,"9 6",null,9,6,{"$f":"IF($D235=$E235,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E235+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D235,$D$95:$D$115,0)+94,F$119))))","v":0.77859600000000007},{"$f":"IF($D235=$E235,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E235+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D235,$D$95:$D$115,0)+94,G$119))))","v":0.61769499999999999},{"$f":"IF($D235=$E235,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E235+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D235,$D$95:$D$115,0)+94,H$119))))","v":0.84915495725405343},{"$f":"IF($D235=$E235,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E235+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D235,$D$95:$D$115,0)+94,I$119))))","v":0.78845382550785481},{"$f":"IF($D235=$E235,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E235+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D235,$D$95:$D$115,0)+94,J$119))))","v":0.78845382550785481},{"$f":"IF($D235=$E235,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E235+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D235,$D$95:$D$115,0)+94,K$119))))","v":0.41851699690477717},{"$f":"IF($D235=$E235,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E235+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D235,$D$95:$D$115,0)+94,L$119))))","v":0.41851699690477717}]
[null,"10 6",null,10,6,{"$f":"IF($D236=$E236,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E236+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D236,$D$95:$D$115,0)+94,F$119))))","v":0.70073640000000004},{"$f":"IF($D236=$E236,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E236+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D236,$D$95:$D$115,0)+94,G$119))))","v":0.51886379999999999},{"$f":"IF($D236=$E236,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E236+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D236,$D$95:$D$115,0)+94,H$119))))","v":0.77734555490564683},{"$f":"IF($D236=$E236,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E236+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D236,$D$95:$D$115,0)+94,I$119))))","v":0.69046051637400085},{"$f":"IF($D236=$E236,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E236+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D236,$D$95:$D$115,0)+94,J$119))))","v":0.69046051637400085},{"$f":"IF($D236=$E236,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E236+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D236,$D$95:$D$115,0)+94,K$119))))","v":0.28095917733834469},{"$f":"IF($D236=$E236,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E236+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D236,$D$95:$D$115,0)+94,L$119))))","v":0.28095917733834469}]
[null,"11 6",null,11,6,{"$f":"IF($D237=$E237,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E237+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D237,$D$95:$D$115,0)+94,F$119))))","v":0.62365539600000008},{"$f":"IF($D237=$E237,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E237+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D237,$D$95:$D$115,0)+94,G$119))))","v":0.43584559199999995},{"$f":"IF($D237=$E237,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E237+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D237,$D$95:$D$115,0)+94,H$119))))","v":0.69521917296892921},{"$f":"IF($D237=$E237,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E237+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D237,$D$95:$D$115,0)+94,I$119))))","v":0.58251138335980368},{"$f":"IF($D237=$E237,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E237+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D237,$D$95:$D$115,0)+94,J$119))))","v":0.58251138335980368},{"$f":"IF($D237=$E237,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E237+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D237,$D$95:$D$115,0)+94,K$119))))","v":0.17683810127192409},{"$f":"IF($D237=$E237,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E237+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D237,$D$95:$D$115,0)+94,L$119))))","v":0.17683810127192409}]
[null,"12 6",null,12,6,{"$f":"IF($D238=$E238,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E238+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D238,$D$95:$D$115,0)+94,F$119))))","v":0.54881674848000006},{"$f":"IF($D238=$E238,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E238+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D238,$D$95:$D$115,0)+94,G$119))))","v":0.36611029727999994},{"$f":"IF($D238=$E238,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E238+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D238,$D$95:$D$115,0)+94,H$119))))","v":0.60463592652269105},{"$f":"IF($D238=$E238,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E238+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D238,$D$95:$D$115,0)+94,I$119))))","v":0.46984339279749177},{"$f":"IF($D238=$E238,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E238+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D238,$D$95:$D$115,0)+94,J$119))))","v":0.46984339279749177},{"$f":"IF($D238=$E238,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E238+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D238,$D$95:$D$115,0)+94,K$119))))","v":0.10365963595521159},{"$f":"IF($D238=$E238,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E238+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D238,$D$95:$D$115,0)+94,L$119))))","v":0.10365963595521159}]
[null,"13 6",null,13,6,{"$f":"IF($D239=$E239,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E239+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D239,$D$95:$D$115,0)+94,F$119))))","v":0.47747057117760006},{"$f":"IF($D239=$E239,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E239+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D239,$D$95:$D$115,0)+94,G$119))))","v":0.30753264971519995},{"$f":"IF($D239=$E239,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E239+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D239,$D$95:$D$115,0)+94,H$119))))","v":0.50870726006415179},{"$f":"IF($D239=$E239,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E239+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D239,$D$95:$D$115,0)+94,I$119))))","v":0.35923709697305423},{"$f":"IF($D239=$E239,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E239+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D239,$D$95:$D$115,0)+94,J$119))))","v":0.35923709697305423},{"$f":"IF($D239=$E239,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E239+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D239,$D$95:$D$115,0)+94,K$119))))","v":5.6199285622035591E-2},{"$f":"IF($D239=$E239,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E239+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D239,$D$95:$D$115,0)+94,L$119))))","v":5.6199285622035591E-2}]
[null,"14 6",null,14,6,{"$f":"IF($D240=$E240,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E240+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D240,$D$95:$D$115,0)+94,F$119))))","v":0.41062469121273604},{"$f":"IF($D240=$E240,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E240+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D240,$D$95:$D$115,0)+94,G$119))))","v":0.25832742576076795},{"$f":"IF($D240=$E240,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E240+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D240,$D$95:$D$115,0)+94,H$119))))","v":0.41165255202256262},{"$f":"IF($D240=$E240,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E240+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D240,$D$95:$D$115,0)+94,I$119))))","v":0.25793265551095113},{"$f":"IF($D240=$E240,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E240+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D240,$D$95:$D$115,0)+94,J$119))))","v":0.25793265551095113},{"$f":"IF($D240=$E240,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E240+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D240,$D$95:$D$115,0)+94,K$119))))","v":2.7978698332396981E-2},{"$f":"IF($D240=$E240,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E240+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D240,$D$95:$D$115,0)+94,L$119))))","v":2.7978698332396981E-2}]
[null,"15 6",null,15,6,{"$f":"IF($D241=$E241,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E241+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D241,$D$95:$D$115,0)+94,F$119))))","v":0.34903098753082562},{"$f":"IF($D241=$E241,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E241+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D241,$D$95:$D$115,0)+94,G$119))))","v":0.21699503763904507},{"$f":"IF($D241=$E241,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E241+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D241,$D$95:$D$115,0)+94,H$119))))","v":0.31836082405850824},{"$f":"IF($D241=$E241,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E241+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D241,$D$95:$D$115,0)+94,I$119))))","v":0.17213866311184309},{"$f":"IF($D241=$E241,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E241+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D241,$D$95:$D$115,0)+94,J$119))))","v":0.17213866311184309},{"$f":"IF($D241=$E241,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E241+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D241,$D$95:$D$115,0)+94,K$119))))","v":1.26971856457441E-2},{"$f":"IF($D241=$E241,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E241+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D241,$D$95:$D$115,0)+94,L$119))))","v":1.26971856457441E-2}]
[null,"16 6",null,16,6,{"$f":"IF($D242=$E242,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E242+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D242,$D$95:$D$115,0)+94,F$119))))","v":0.29318602952589351},{"$f":"IF($D242=$E242,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E242+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D242,$D$95:$D$115,0)+94,G$119))))","v":0.18227583161679786},{"$f":"IF($D242=$E242,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E242+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D242,$D$95:$D$115,0)+94,H$119))))","v":0.23368145184292566},{"$f":"IF($D242=$E242,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E242+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D242,$D$95:$D$115,0)+94,I$119))))","v":0.10560732773553384},{"$f":"IF($D242=$E242,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E242+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D242,$D$95:$D$115,0)+94,J$119))))","v":0.10560732773553384},{"$f":"IF($D242=$E242,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E242+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D242,$D$95:$D$115,0)+94,K$119))))","v":5.2133561881400796E-3},{"$f":"IF($D242=$E242,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E242+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D242,$D$95:$D$115,0)+94,L$119))))","v":5.2133561881400796E-3}]
[null,"17 6",null,17,6,{"$f":"IF($D243=$E243,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E243+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D243,$D$95:$D$115,0)+94,F$119))))","v":0.24334440450649161},{"$f":"IF($D243=$E243,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E243+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D243,$D$95:$D$115,0)+94,G$119))))","v":0.15311169855811019},{"$f":"IF($D243=$E243,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E243+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D243,$D$95:$D$115,0)+94,H$119))))","v":0.16158195184539415},{"$f":"IF($D243=$E243,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E243+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D243,$D$95:$D$115,0)+94,I$119))))","v":5.8859184421248323E-2},{"$f":"IF($D243=$E243,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E243+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D243,$D$95:$D$115,0)+94,J$119))))","v":5.8859184421248323E-2},{"$f":"IF($D243=$E243,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E243+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D243,$D$95:$D$115,0)+94,K$119))))","v":1.9220558372518236E-3},{"$f":"IF($D243=$E243,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E243+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D243,$D$95:$D$115,0)+94,L$119))))","v":1.9220558372518236E-3}]
[null,"18 6",null,18,6,{"$f":"IF($D244=$E244,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E244+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D244,$D$95:$D$115,0)+94,F$119))))","v":0.19954241169532311},{"$f":"IF($D244=$E244,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E244+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D244,$D$95:$D$115,0)+94,G$119))))","v":0.12861382678881256},{"$f":"IF($D244=$E244,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E244+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D244,$D$95:$D$115,0)+94,H$119))))","v":0.10440937212246164},{"$f":"IF($D244=$E244,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E244+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D244,$D$95:$D$115,0)+94,I$119))))","v":2.9429592210624161E-2},{"$f":"IF($D244=$E244,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E244+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D244,$D$95:$D$115,0)+94,J$119))))","v":2.9429592210624161E-2},{"$f":"IF($D244=$E244,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E244+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D244,$D$95:$D$115,0)+94,K$119))))","v":6.3146749406463017E-4},{"$f":"IF($D244=$E244,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E244+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D244,$D$95:$D$115,0)+94,L$119))))","v":6.3146749406463017E-4}]
[null,"19 6",null,19,6,{"$f":"IF($D245=$E245,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E245+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D245,$D$95:$D$115,0)+94,F$119))))","v":0.1616293534732117},{"$f":"IF($D245=$E245,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E245+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D245,$D$95:$D$115,0)+94,G$119))))","v":0.10803561450260254},{"$f":"IF($D245=$E245,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E245+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D245,$D$95:$D$115,0)+94,H$119))))","v":6.2510551550300095E-2},{"$f":"IF($D245=$E245,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E245+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D245,$D$95:$D$115,0)+94,I$119))))","v":1.3027304296426477E-2},{"$f":"IF($D245=$E245,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E245+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D245,$D$95:$D$115,0)+94,J$119))))","v":1.3027304296426477E-2},{"$f":"IF($D245=$E245,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E245+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D245,$D$95:$D$115,0)+94,K$119))))","v":1.8348109720443267E-4},{"$f":"IF($D245=$E245,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E245+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D245,$D$95:$D$115,0)+94,L$119))))","v":1.8348109720443267E-4}]
[null,"20 6",null,20,6,{"$f":"IF($D246=$E246,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E246+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D246,$D$95:$D$115,0)+94,F$119))))","v":0.11314054743124818},{"$f":"IF($D246=$E246,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E246+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D246,$D$95:$D$115,0)+94,G$119))))","v":9.0749916182186141E-2},{"$f":"IF($D246=$E246,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E246+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D246,$D$95:$D$115,0)+94,H$119))))","v":3.4364439642413237E-2},{"$f":"IF($D246=$E246,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E246+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D246,$D$95:$D$115,0)+94,I$119))))","v":5.0350335916786492E-3},{"$f":"IF($D246=$E246,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E246+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D246,$D$95:$D$115,0)+94,J$119))))","v":5.0350335916786492E-3},{"$f":"IF($D246=$E246,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E246+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D246,$D$95:$D$115,0)+94,K$119))))","v":4.6802162212296868E-5},{"$f":"IF($D246=$E246,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E246+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D246,$D$95:$D$115,0)+94,L$119))))","v":4.6802162212296868E-5}]
[null,"7 7",null,{"$f":"D232+1","v":7},7,{"$f":"IF($D247=$E247,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E247+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D247,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D247=$E247,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E247+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D247,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D247=$E247,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E247+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D247,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D247=$E247,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E247+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D247,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D247=$E247,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E247+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D247,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D247=$E247,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E247+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D247,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D247=$E247,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E247+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D247,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"8 7",null,8,7,{"$f":"IF($D248=$E248,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E248+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D248,$D$95:$D$115,0)+94,F$119))))","v":0.92},{"$f":"IF($D248=$E248,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E248+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D248,$D$95:$D$115,0)+94,G$119))))","v":0.85},{"$f":"IF($D248=$E248,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E248+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D248,$D$95:$D$115,0)+94,H$119))))","v":0.94791872058478044},{"$f":"IF($D248=$E248,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E248+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D248,$D$95:$D$115,0)+94,I$119))))","v":0.9253889477605044},{"$f":"IF($D248=$E248,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E248+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D248,$D$95:$D$115,0)+94,J$119))))","v":0.9253889477605044},{"$f":"IF($D248=$E248,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E248+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D248,$D$95:$D$115,0)+94,K$119))))","v":0.7494369877641659},{"$f":"IF($D248=$E248,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E248+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D248,$D$95:$D$115,0)+94,L$119))))","v":0.7494369877641659}]
[null,"9 7",null,9,7,{"$f":"IF($D249=$E249,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E249+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D249,$D$95:$D$115,0)+94,F$119))))","v":0.83720000000000006},{"$f":"IF($D249=$E249,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E249+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D249,$D$95:$D$115,0)+94,G$119))))","v":0.71824999999999994},{"$f":"IF($D249=$E249,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E249+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D249,$D$95:$D$115,0)+94,H$119))))","v":0.88459092383215454},{"$f":"IF($D249=$E249,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E249+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D249,$D$95:$D$115,0)+94,I$119))))","v":0.83550219633160971},{"$f":"IF($D249=$E249,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E249+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D249,$D$95:$D$115,0)+94,J$119))))","v":0.83550219633160971},{"$f":"IF($D249=$E249,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E249+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D249,$D$95:$D$115,0)+94,K$119))))","v":0.53319628388447593},{"$f":"IF($D249=$E249,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E249+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D249,$D$95:$D$115,0)+94,L$119))))","v":0.53319628388447593}]
[null,{"$f":"D250&\" \"&E250","v":"10 7"},null,10,7,{"$f":"IF($D250=$E250,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E250+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D250,$D$95:$D$115,0)+94,F$119))))","v":0.75348000000000004},{"$f":"IF($D250=$E250,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E250+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D250,$D$95:$D$115,0)+94,G$119))))","v":0.60332999999999992},{"$f":"IF($D250=$E250,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E250+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D250,$D$95:$D$115,0)+94,H$119))))","v":0.80978485337285311},{"$f":"IF($D250=$E250,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E250+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D250,$D$95:$D$115,0)+94,I$119))))","v":0.73166146101093144},{"$f":"IF($D250=$E250,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E250+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D250,$D$95:$D$115,0)+94,J$119))))","v":0.73166146101093144},{"$f":"IF($D250=$E250,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E250+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D250,$D$95:$D$115,0)+94,K$119))))","v":0.35794577134971045},{"$f":"IF($D250=$E250,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E250+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D250,$D$95:$D$115,0)+94,L$119))))","v":0.35794577134971045}]
[null,"11 7",null,11,7,{"$f":"IF($D251=$E251,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E251+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D251,$D$95:$D$115,0)+94,F$119))))","v":0.6705972},{"$f":"IF($D251=$E251,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E251+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D251,$D$95:$D$115,0)+94,G$119))))","v":0.50679719999999995},{"$f":"IF($D251=$E251,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E251+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D251,$D$95:$D$115,0)+94,H$119))))","v":0.72423126689516359},{"$f":"IF($D251=$E251,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E251+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D251,$D$95:$D$115,0)+94,I$119))))","v":0.61727082099170016},{"$f":"IF($D251=$E251,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E251+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D251,$D$95:$D$115,0)+94,J$119))))","v":0.61727082099170016},{"$f":"IF($D251=$E251,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E251+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D251,$D$95:$D$115,0)+94,K$119))))","v":0.22529411982001218},{"$f":"IF($D251=$E251,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E251+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D251,$D$95:$D$115,0)+94,L$119))))","v":0.22529411982001218}]
[null,"12 7",null,12,7,{"$f":"IF($D252=$E252,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E252+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D252,$D$95:$D$115,0)+94,F$119))))","v":0.59012553600000006},{"$f":"IF($D252=$E252,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E252+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D252,$D$95:$D$115,0)+94,G$119))))","v":0.42570964799999994},{"$f":"IF($D252=$E252,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E252+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D252,$D$95:$D$115,0)+94,H$119))))","v":0.62986790367967893},{"$f":"IF($D252=$E252,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E252+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D252,$D$95:$D$115,0)+94,I$119))))","v":0.49787974122815493},{"$f":"IF($D252=$E252,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E252+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D252,$D$95:$D$115,0)+94,J$119))))","v":0.49787974122815493},{"$f":"IF($D252=$E252,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E252+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D252,$D$95:$D$115,0)+94,K$119))))","v":0.13206377062079488},{"$f":"IF($D252=$E252,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E252+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D252,$D$95:$D$115,0)+94,L$119))))","v":0.13206377062079488}]
[null,"13 7",null,13,7,{"$f":"IF($D253=$E253,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E253+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D253,$D$95:$D$115,0)+94,F$119))))","v":0.51340921632000003},{"$f":"IF($D253=$E253,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E253+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D253,$D$95:$D$115,0)+94,G$119))))","v":0.35759610431999994},{"$f":"IF($D253=$E253,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E253+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D253,$D$95:$D$115,0)+94,H$119))))","v":0.52993605147810496},{"$f":"IF($D253=$E253,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E253+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D253,$D$95:$D$115,0)+94,I$119))))","v":0.38067338100801462},{"$f":"IF($D253=$E253,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E253+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D253,$D$95:$D$115,0)+94,J$119))))","v":0.38067338100801462},{"$f":"IF($D253=$E253,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E253+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D253,$D$95:$D$115,0)+94,K$119))))","v":7.159864586682356E-2},{"$f":"IF($D253=$E253,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E253+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D253,$D$95:$D$115,0)+94,L$119))))","v":7.159864586682356E-2}]
[null,"14 7",null,14,7,{"$f":"IF($D254=$E254,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E254+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D254,$D$95:$D$115,0)+94,F$119))))","v":0.44153192603520003},{"$f":"IF($D254=$E254,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E254+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D254,$D$95:$D$115,0)+94,G$119))))","v":0.30038072762879992},{"$f":"IF($D254=$E254,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E254+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D254,$D$95:$D$115,0)+94,H$119))))","v":0.42883116700990614},{"$f":"IF($D254=$E254,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E254+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D254,$D$95:$D$115,0)+94,I$119))))","v":0.27332393250325759},{"$f":"IF($D254=$E254,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E254+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D254,$D$95:$D$115,0)+94,J$119))))","v":0.27332393250325759},{"$f":"IF($D254=$E254,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E254+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D254,$D$95:$D$115,0)+94,K$119))))","v":3.5645238040721901E-2},{"$f":"IF($D254=$E254,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E254+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D254,$D$95:$D$115,0)+94,L$119))))","v":3.5645238040721901E-2}]
[null,"15 7",null,15,7,{"$f":"IF($D255=$E255,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E255+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D255,$D$95:$D$115,0)+94,F$119))))","v":0.37530213712992},{"$f":"IF($D255=$E255,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E255+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D255,$D$95:$D$115,0)+94,G$119))))","v":0.25231981120819191},{"$f":"IF($D255=$E255,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E255+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D255,$D$95:$D$115,0)+94,H$119))))","v":0.33164629501376852},{"$f":"IF($D255=$E255,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E255+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D255,$D$95:$D$115,0)+94,I$119))))","v":0.18241046774158767},{"$f":"IF($D255=$E255,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E255+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D255,$D$95:$D$115,0)+94,J$119))))","v":0.18241046774158767},{"$f":"IF($D255=$E255,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E255+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D255,$D$95:$D$115,0)+94,K$119))))","v":1.6176385313312436E-2},{"$f":"IF($D255=$E255,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E255+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D255,$D$95:$D$115,0)+94,L$119))))","v":1.6176385313312436E-2}]
[null,"16 7",null,16,7,{"$f":"IF($D256=$E256,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E256+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D256,$D$95:$D$115,0)+94,F$119))))","v":0.31525379518913277},{"$f":"IF($D256=$E256,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E256+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D256,$D$95:$D$115,0)+94,G$119))))","v":0.21194864141488121},{"$f":"IF($D256=$E256,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E256+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D256,$D$95:$D$115,0)+94,H$119))))","v":0.24343317977748988},{"$f":"IF($D256=$E256,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E256+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D256,$D$95:$D$115,0)+94,I$119))))","v":0.11190909526619022},{"$f":"IF($D256=$E256,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E256+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D256,$D$95:$D$115,0)+94,J$119))))","v":0.11190909526619022},{"$f":"IF($D256=$E256,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E256+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D256,$D$95:$D$115,0)+94,K$119))))","v":6.6418859129749666E-3},{"$f":"IF($D256=$E256,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E256+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D256,$D$95:$D$115,0)+94,L$119))))","v":6.6418859129749666E-3}]
[null,"17 7",null,17,7,{"$f":"IF($D257=$E257,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E257+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D257,$D$95:$D$115,0)+94,F$119))))","v":0.26166065000698019},{"$f":"IF($D257=$E257,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E257+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D257,$D$95:$D$115,0)+94,G$119))))","v":0.1780368587885002},{"$f":"IF($D257=$E257,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E257+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D257,$D$95:$D$115,0)+94,H$119))))","v":0.16832490564470245},{"$f":"IF($D257=$E257,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E257+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D257,$D$95:$D$115,0)+94,I$119))))","v":6.2371411320840023E-2},{"$f":"IF($D257=$E257,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E257+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D257,$D$95:$D$115,0)+94,J$119))))","v":6.2371411320840023E-2},{"$f":"IF($D257=$E257,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E257+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D257,$D$95:$D$115,0)+94,K$119))))","v":2.4487249918652932E-3},{"$f":"IF($D257=$E257,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E257+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D257,$D$95:$D$115,0)+94,L$119))))","v":2.4487249918652932E-3}]
[null,"18 7",null,18,7,{"$f":"IF($D258=$E258,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E258+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D258,$D$95:$D$115,0)+94,F$119))))","v":0.21456173300572373},{"$f":"IF($D258=$E258,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E258+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D258,$D$95:$D$115,0)+94,G$119))))","v":0.14955096138234017},{"$f":"IF($D258=$E258,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E258+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D258,$D$95:$D$115,0)+94,H$119))))","v":0.10876646500564564},{"$f":"IF($D258=$E258,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E258+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D258,$D$95:$D$115,0)+94,I$119))))","v":3.1185705660420011E-2},{"$f":"IF($D258=$E258,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E258+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D258,$D$95:$D$115,0)+94,J$119))))","v":3.1185705660420011E-2},{"$f":"IF($D258=$E258,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E258+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D258,$D$95:$D$115,0)+94,K$119))))","v":8.0449808184423577E-4},{"$f":"IF($D258=$E258,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E258+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D258,$D$95:$D$115,0)+94,L$119))))","v":8.0449808184423577E-4}]
[null,"19 7",null,19,7,{"$f":"IF($D259=$E259,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E259+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D259,$D$95:$D$115,0)+94,F$119))))","v":0.17379500373463622},{"$f":"IF($D259=$E259,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E259+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D259,$D$95:$D$115,0)+94,G$119))))","v":0.12562280756116573},{"$f":"IF($D259=$E259,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E259+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D259,$D$95:$D$115,0)+94,H$119))))","v":6.511917062105041E-2},{"$f":"IF($D259=$E259,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E259+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D259,$D$95:$D$115,0)+94,I$119))))","v":1.380466553629031E-2},{"$f":"IF($D259=$E259,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E259+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D259,$D$95:$D$115,0)+94,J$119))))","v":1.380466553629031E-2},{"$f":"IF($D259=$E259,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E259+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D259,$D$95:$D$115,0)+94,K$119))))","v":2.3375738599861178E-4},{"$f":"IF($D259=$E259,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E259+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D259,$D$95:$D$115,0)+94,L$119))))","v":2.3375738599861178E-4}]
[null,"20 7",null,20,7,{"$f":"IF($D260=$E260,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E260+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D260,$D$95:$D$115,0)+94,F$119))))","v":0.12165650261424535},{"$f":"IF($D260=$E260,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E260+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D260,$D$95:$D$115,0)+94,G$119))))","v":0.10552315835137921},{"$f":"IF($D260=$E260,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E260+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D260,$D$95:$D$115,0)+94,H$119))))","v":3.5798497259625493E-2},{"$f":"IF($D260=$E260,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E260+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D260,$D$95:$D$115,0)+94,I$119))))","v":5.3354825461608916E-3},{"$f":"IF($D260=$E260,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E260+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D260,$D$95:$D$115,0)+94,J$119))))","v":5.3354825461608916E-3},{"$f":"IF($D260=$E260,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E260+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D260,$D$95:$D$115,0)+94,K$119))))","v":5.9626584234123578E-5},{"$f":"IF($D260=$E260,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E260+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D260,$D$95:$D$115,0)+94,L$119))))","v":5.9626584234123578E-5}]
[null,"8 8",null,{"$f":"D247+1","v":8},8,{"$f":"IF($D261=$E261,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E261+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D261,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D261=$E261,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E261+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D261,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D261=$E261,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E261+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D261,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D261=$E261,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E261+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D261,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D261=$E261,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E261+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D261,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D261=$E261,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E261+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D261,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D261=$E261,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E261+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D261,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"9 8",null,9,8,{"$f":"IF($D262=$E262,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E262+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D262,$D$95:$D$115,0)+94,F$119))))","v":0.91},{"$f":"IF($D262=$E262,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E262+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D262,$D$95:$D$115,0)+94,G$119))))","v":0.84499999999999997},{"$f":"IF($D262=$E262,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E262+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D262,$D$95:$D$115,0)+94,H$119))))","v":0.93319279873114191},{"$f":"IF($D262=$E262,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E262+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D262,$D$95:$D$115,0)+94,I$119))))","v":0.90286597689930714},{"$f":"IF($D262=$E262,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E262+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D262,$D$95:$D$115,0)+94,J$119))))","v":0.90286597689930714},{"$f":"IF($D262=$E262,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E262+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D262,$D$95:$D$115,0)+94,K$119))))","v":0.71146246127401314},{"$f":"IF($D262=$E262,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E262+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D262,$D$95:$D$115,0)+94,L$119))))","v":0.71146246127401314}]
[null,"10 8",null,10,8,{"$f":"IF($D263=$E263,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E263+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D263,$D$95:$D$115,0)+94,F$119))))","v":0.81900000000000006},{"$f":"IF($D263=$E263,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E263+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D263,$D$95:$D$115,0)+94,G$119))))","v":0.70979999999999999},{"$f":"IF($D263=$E263,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E263+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D263,$D$95:$D$115,0)+94,H$119))))","v":0.85427667561337828},{"$f":"IF($D263=$E263,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E263+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D263,$D$95:$D$115,0)+94,I$119))))","v":0.79065290630668883},{"$f":"IF($D263=$E263,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E263+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D263,$D$95:$D$115,0)+94,J$119))))","v":0.79065290630668883},{"$f":"IF($D263=$E263,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E263+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D263,$D$95:$D$115,0)+94,K$119))))","v":0.47761956934843658},{"$f":"IF($D263=$E263,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E263+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D263,$D$95:$D$115,0)+94,L$119))))","v":0.47761956934843658}]
[null,"11 8",null,11,8,{"$f":"IF($D264=$E264,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E264+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D264,$D$95:$D$115,0)+94,F$119))))","v":0.72891000000000006},{"$f":"IF($D264=$E264,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E264+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D264,$D$95:$D$115,0)+94,G$119))))","v":0.59623199999999998},{"$f":"IF($D264=$E264,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E264+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D264,$D$95:$D$115,0)+94,H$119))))","v":0.76402253818595134},{"$f":"IF($D264=$E264,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E264+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D264,$D$95:$D$115,0)+94,I$119))))","v":0.66703932706947899},{"$f":"IF($D264=$E264,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E264+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D264,$D$95:$D$115,0)+94,J$119))))","v":0.66703932706947899},{"$f":"IF($D264=$E264,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E264+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D264,$D$95:$D$115,0)+94,K$119))))","v":0.30061782844765078},{"$f":"IF($D264=$E264,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E264+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D264,$D$95:$D$115,0)+94,L$119))))","v":0.30061782844765078}]
[null,"12 8",null,12,8,{"$f":"IF($D265=$E265,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E265+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D265,$D$95:$D$115,0)+94,F$119))))","v":0.64144080000000003},{"$f":"IF($D265=$E265,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E265+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D265,$D$95:$D$115,0)+94,G$119))))","v":0.50083487999999998},{"$f":"IF($D265=$E265,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E265+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D265,$D$95:$D$115,0)+94,H$119))))","v":0.6644745904913737},{"$f":"IF($D265=$E265,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E265+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D265,$D$95:$D$115,0)+94,I$119))))","v":0.53802213915894836},{"$f":"IF($D265=$E265,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E265+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D265,$D$95:$D$115,0)+94,J$119))))","v":0.53802213915894836},{"$f":"IF($D265=$E265,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E265+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D265,$D$95:$D$115,0)+94,K$119))))","v":0.1762173108306111},{"$f":"IF($D265=$E265,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E265+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D265,$D$95:$D$115,0)+94,L$119))))","v":0.1762173108306111}]
[null,"13 8",null,13,8,{"$f":"IF($D266=$E266,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E266+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D266,$D$95:$D$115,0)+94,F$119))))","v":0.55805349599999998},{"$f":"IF($D266=$E266,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E266+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D266,$D$95:$D$115,0)+94,G$119))))","v":0.42070129919999999},{"$f":"IF($D266=$E266,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E266+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D266,$D$95:$D$115,0)+94,H$119))))","v":0.55905220560596391},{"$f":"IF($D266=$E266,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E266+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D266,$D$95:$D$115,0)+94,I$119))))","v":0.4113658175076183},{"$f":"IF($D266=$E266,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E266+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D266,$D$95:$D$115,0)+94,J$119))))","v":0.4113658175076183},{"$f":"IF($D266=$E266,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E266+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D266,$D$95:$D$115,0)+94,K$119))))","v":9.5536578839573297E-2},{"$f":"IF($D266=$E266,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E266+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D266,$D$95:$D$115,0)+94,L$119))))","v":9.5536578839573297E-2}]
[null,"14 8",null,14,8,{"$f":"IF($D267=$E267,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E267+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D267,$D$95:$D$115,0)+94,F$119))))","v":0.47992600655999995},{"$f":"IF($D267=$E267,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E267+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D267,$D$95:$D$115,0)+94,G$119))))","v":0.353389091328},{"$f":"IF($D267=$E267,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E267+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D267,$D$95:$D$115,0)+94,H$119))))","v":0.45239233881292684},{"$f":"IF($D267=$E267,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E267+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D267,$D$95:$D$115,0)+94,I$119))))","v":0.29536113778397455},{"$f":"IF($D267=$E267,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E267+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D267,$D$95:$D$115,0)+94,J$119))))","v":0.29536113778397455},{"$f":"IF($D267=$E267,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E267+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D267,$D$95:$D$115,0)+94,K$119))))","v":4.7562688555130142E-2},{"$f":"IF($D267=$E267,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E267+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D267,$D$95:$D$115,0)+94,L$119))))","v":4.7562688555130142E-2}]
[null,"15 8",null,15,8,{"$f":"IF($D268=$E268,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E268+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D268,$D$95:$D$115,0)+94,F$119))))","v":0.40793710557599994},{"$f":"IF($D268=$E268,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E268+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D268,$D$95:$D$115,0)+94,G$119))))","v":0.29684683671551998},{"$f":"IF($D268=$E268,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E268+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D268,$D$95:$D$115,0)+94,H$119))))","v":0.34986786083217408},{"$f":"IF($D268=$E268,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E268+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D268,$D$95:$D$115,0)+94,I$119))))","v":0.19711762084800311},{"$f":"IF($D268=$E268,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E268+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D268,$D$95:$D$115,0)+94,J$119))))","v":0.19711762084800311},{"$f":"IF($D268=$E268,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E268+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D268,$D$95:$D$115,0)+94,K$119))))","v":2.1584717030810399E-2},{"$f":"IF($D268=$E268,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E268+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D268,$D$95:$D$115,0)+94,L$119))))","v":2.1584717030810399E-2}]
[null,"16 8",null,16,8,{"$f":"IF($D269=$E269,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E269+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D269,$D$95:$D$115,0)+94,F$119))))","v":0.34266716868383995},{"$f":"IF($D269=$E269,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E269+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D269,$D$95:$D$115,0)+94,G$119))))","v":0.24935134284103677},{"$f":"IF($D269=$E269,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E269+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D269,$D$95:$D$115,0)+94,H$119))))","v":0.25680807277159112},{"$f":"IF($D269=$E269,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E269+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D269,$D$95:$D$115,0)+94,I$119))))","v":0.12093195573279408},{"$f":"IF($D269=$E269,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E269+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D269,$D$95:$D$115,0)+94,J$119))))","v":0.12093195573279408},{"$f":"IF($D269=$E269,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E269+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D269,$D$95:$D$115,0)+94,K$119))))","v":8.8625008124966556E-3},{"$f":"IF($D269=$E269,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E269+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D269,$D$95:$D$115,0)+94,L$119))))","v":8.8625008124966556E-3}]
[null,"17 8",null,17,8,{"$f":"IF($D270=$E270,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E270+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D270,$D$95:$D$115,0)+94,F$119))))","v":0.28441375000758712},{"$f":"IF($D270=$E270,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E270+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D270,$D$95:$D$115,0)+94,G$119))))","v":0.20945512798647087},{"$f":"IF($D270=$E270,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E270+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D270,$D$95:$D$115,0)+94,H$119))))","v":0.17757314207368027},{"$f":"IF($D270=$E270,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E270+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D270,$D$95:$D$115,0)+94,I$119))))","v":6.7400212064108289E-2},{"$f":"IF($D270=$E270,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E270+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D270,$D$95:$D$115,0)+94,J$119))))","v":6.7400212064108289E-2},{"$f":"IF($D270=$E270,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E270+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D270,$D$95:$D$115,0)+94,K$119))))","v":3.267419451995158E-3},{"$f":"IF($D270=$E270,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E270+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D270,$D$95:$D$115,0)+94,L$119))))","v":3.267419451995158E-3}]
[null,"18 8",null,18,8,{"$f":"IF($D271=$E271,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E271+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D271,$D$95:$D$115,0)+94,F$119))))","v":0.23321927500622142},{"$f":"IF($D271=$E271,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E271+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D271,$D$95:$D$115,0)+94,G$119))))","v":0.17594230750863551},{"$f":"IF($D271=$E271,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E271+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D271,$D$95:$D$115,0)+94,H$119))))","v":0.11474239578109242},{"$f":"IF($D271=$E271,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E271+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D271,$D$95:$D$115,0)+94,I$119))))","v":3.3700106032054145E-2},{"$f":"IF($D271=$E271,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E271+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D271,$D$95:$D$115,0)+94,J$119))))","v":3.3700106032054145E-2},{"$f":"IF($D271=$E271,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E271+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D271,$D$95:$D$115,0)+94,K$119))))","v":1.0734699447439021E-3},{"$f":"IF($D271=$E271,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E271+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D271,$D$95:$D$115,0)+94,L$119))))","v":1.0734699447439021E-3}]
[null,"19 8",null,19,8,{"$f":"IF($D272=$E272,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E272+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D272,$D$95:$D$115,0)+94,F$119))))","v":0.18890761275503934},{"$f":"IF($D272=$E272,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E272+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D272,$D$95:$D$115,0)+94,G$119))))","v":0.14779153830725383},{"$f":"IF($D272=$E272,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E272+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D272,$D$95:$D$115,0)+94,H$119))))","v":6.8696998178153654E-2},{"$f":"IF($D272=$E272,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E272+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D272,$D$95:$D$115,0)+94,I$119))))","v":1.4917690090959494E-2},{"$f":"IF($D272=$E272,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E272+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D272,$D$95:$D$115,0)+94,J$119))))","v":1.4917690090959494E-2},{"$f":"IF($D272=$E272,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E272+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D272,$D$95:$D$115,0)+94,K$119))))","v":3.1191066068942265E-4},{"$f":"IF($D272=$E272,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E272+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D272,$D$95:$D$115,0)+94,L$119))))","v":3.1191066068942265E-4}]
[null,"20 8",null,20,8,{"$f":"IF($D273=$E273,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E273+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D273,$D$95:$D$115,0)+94,F$119))))","v":0.13223532892852752},{"$f":"IF($D273=$E273,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E273+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D273,$D$95:$D$115,0)+94,G$119))))","v":0.12414489217809321},{"$f":"IF($D273=$E273,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E273+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D273,$D$95:$D$115,0)+94,H$119))))","v":3.7765365829615691E-2},{"$f":"IF($D273=$E273,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E273+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D273,$D$95:$D$115,0)+94,I$119))))","v":5.7656648688889931E-3},{"$f":"IF($D273=$E273,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E273+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D273,$D$95:$D$115,0)+94,J$119))))","v":5.7656648688889931E-3},{"$f":"IF($D273=$E273,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E273+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D273,$D$95:$D$115,0)+94,K$119))))","v":7.9561838029919811E-5},{"$f":"IF($D273=$E273,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E273+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D273,$D$95:$D$115,0)+94,L$119))))","v":7.9561838029919811E-5}]
[null,"9 9",null,{"$f":"D261+1","v":9},9,{"$f":"IF($D274=$E274,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E274+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D274,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D274=$E274,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E274+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D274,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D274=$E274,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E274+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D274,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D274=$E274,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E274+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D274,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D274=$E274,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E274+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D274,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D274=$E274,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E274+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D274,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D274=$E274,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E274+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D274,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"10 9",null,10,9,{"$f":"IF($D275=$E275,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E275+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D275,$D$95:$D$115,0)+94,F$119))))","v":0.9},{"$f":"IF($D275=$E275,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E275+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D275,$D$95:$D$115,0)+94,G$119))))","v":0.84},{"$f":"IF($D275=$E275,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E275+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D275,$D$95:$D$115,0)+94,H$119))))","v":0.91543427764866436},{"$f":"IF($D275=$E275,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E275+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D275,$D$95:$D$115,0)+94,I$119))))","v":0.87571458725470064},{"$f":"IF($D275=$E275,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E275+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D275,$D$95:$D$115,0)+94,J$119))))","v":0.87571458725470064},{"$f":"IF($D275=$E275,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E275+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D275,$D$95:$D$115,0)+94,K$119))))","v":0.67132082906126211},{"$f":"IF($D275=$E275,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E275+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D275,$D$95:$D$115,0)+94,L$119))))","v":0.67132082906126211}]
[null,"11 9",null,11,9,{"$f":"IF($D276=$E276,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E276+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D276,$D$95:$D$115,0)+94,F$119))))","v":0.80100000000000005},{"$f":"IF($D276=$E276,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E276+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D276,$D$95:$D$115,0)+94,G$119))))","v":0.70559999999999989},{"$f":"IF($D276=$E276,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E276+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D276,$D$95:$D$115,0)+94,H$119))))","v":0.81871885340820183},{"$f":"IF($D276=$E276,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E276+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D276,$D$95:$D$115,0)+94,I$119))))","v":0.73880215240835367},{"$f":"IF($D276=$E276,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E276+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D276,$D$95:$D$115,0)+94,J$119))))","v":0.73880215240835367},{"$f":"IF($D276=$E276,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E276+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D276,$D$95:$D$115,0)+94,K$119))))","v":0.42253505253015822},{"$f":"IF($D276=$E276,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E276+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D276,$D$95:$D$115,0)+94,L$119))))","v":0.42253505253015822}]
[null,"12 9",null,12,9,{"$f":"IF($D277=$E277,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E277+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D277,$D$95:$D$115,0)+94,F$119))))","v":0.70488000000000006},{"$f":"IF($D277=$E277,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E277+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D277,$D$95:$D$115,0)+94,G$119))))","v":0.5927039999999999},{"$f":"IF($D277=$E277,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E277+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D277,$D$95:$D$115,0)+94,H$119))))","v":0.71204427573257845},{"$f":"IF($D277=$E277,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E277+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D277,$D$95:$D$115,0)+94,I$119))))","v":0.59590476651547553},{"$f":"IF($D277=$E277,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E277+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D277,$D$95:$D$115,0)+94,J$119))))","v":0.59590476651547553},{"$f":"IF($D277=$E277,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E277+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D277,$D$95:$D$115,0)+94,K$119))))","v":0.24768321650457767},{"$f":"IF($D277=$E277,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E277+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D277,$D$95:$D$115,0)+94,L$119))))","v":0.24768321650457767}]
[null,"13 9",null,13,9,{"$f":"IF($D278=$E278,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E278+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D278,$D$95:$D$115,0)+94,F$119))))","v":0.61324560000000006},{"$f":"IF($D278=$E278,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E278+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D278,$D$95:$D$115,0)+94,G$119))))","v":0.49787135999999987},{"$f":"IF($D278=$E278,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E278+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D278,$D$95:$D$115,0)+94,H$119))))","v":0.59907471035578586},{"$f":"IF($D278=$E278,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E278+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D278,$D$95:$D$115,0)+94,I$119))))","v":0.45562223855235184},{"$f":"IF($D278=$E278,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E278+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D278,$D$95:$D$115,0)+94,J$119))))","v":0.45562223855235184},{"$f":"IF($D278=$E278,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E278+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D278,$D$95:$D$115,0)+94,K$119))))","v":0.13428196713076937},{"$f":"IF($D278=$E278,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E278+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D278,$D$95:$D$115,0)+94,L$119))))","v":0.13428196713076937}]
[null,"14 9",null,14,9,{"$f":"IF($D279=$E279,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E279+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D279,$D$95:$D$115,0)+94,F$119))))","v":0.52739121600000005},{"$f":"IF($D279=$E279,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E279+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D279,$D$95:$D$115,0)+94,G$119))))","v":0.41821194239999987},{"$f":"IF($D279=$E279,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E279+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D279,$D$95:$D$115,0)+94,H$119))))","v":0.4847790718360051},{"$f":"IF($D279=$E279,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E279+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D279,$D$95:$D$115,0)+94,I$119))))","v":0.32713729982198114},{"$f":"IF($D279=$E279,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E279+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D279,$D$95:$D$115,0)+94,J$119))))","v":0.32713729982198114},{"$f":"IF($D279=$E279,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E279+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D279,$D$95:$D$115,0)+94,K$119))))","v":6.6852000132178194E-2},{"$f":"IF($D279=$E279,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E279+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D279,$D$95:$D$115,0)+94,L$119))))","v":6.6852000132178194E-2}]
[null,"15 9",null,15,9,{"$f":"IF($D280=$E280,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E280+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D280,$D$95:$D$115,0)+94,F$119))))","v":0.44828253360000003},{"$f":"IF($D280=$E280,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E280+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D280,$D$95:$D$115,0)+94,G$119))))","v":0.35129803161599987},{"$f":"IF($D280=$E280,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E280+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D280,$D$95:$D$115,0)+94,H$119))))","v":0.37491487429809567},{"$f":"IF($D280=$E280,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E280+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D280,$D$95:$D$115,0)+94,I$119))))","v":0.21832434258400102},{"$f":"IF($D280=$E280,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E280+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D280,$D$95:$D$115,0)+94,J$119))))","v":0.21832434258400102},{"$f":"IF($D280=$E280,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E280+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D280,$D$95:$D$115,0)+94,K$119))))","v":3.0338518482280471E-2},{"$f":"IF($D280=$E280,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E280+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D280,$D$95:$D$115,0)+94,L$119))))","v":3.0338518482280471E-2}]
[null,"16 9",null,16,9,{"$f":"IF($D281=$E281,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E281+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D281,$D$95:$D$115,0)+94,F$119))))","v":0.37655732822400001},{"$f":"IF($D281=$E281,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E281+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D281,$D$95:$D$115,0)+94,G$119))))","v":0.29509034655743988},{"$f":"IF($D281=$E281,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E281+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D281,$D$95:$D$115,0)+94,H$119))))","v":0.27519294310968961},{"$f":"IF($D281=$E281,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E281+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D281,$D$95:$D$115,0)+94,I$119))))","v":0.13394231129199047},{"$f":"IF($D281=$E281,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E281+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D281,$D$95:$D$115,0)+94,J$119))))","v":0.13394231129199047},{"$f":"IF($D281=$E281,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E281+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D281,$D$95:$D$115,0)+94,K$119))))","v":1.2456737066108323E-2},{"$f":"IF($D281=$E281,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E281+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D281,$D$95:$D$115,0)+94,L$119))))","v":1.2456737066108323E-2}]
[null,"17 9",null,17,9,{"$f":"IF($D282=$E282,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E282+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D282,$D$95:$D$115,0)+94,F$119))))","v":0.31254258242591998},{"$f":"IF($D282=$E282,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E282+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D282,$D$95:$D$115,0)+94,G$119))))","v":0.24787589110824948},{"$f":"IF($D282=$E282,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E282+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D282,$D$95:$D$115,0)+94,H$119))))","v":0.19028558976786544},{"$f":"IF($D282=$E282,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E282+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D282,$D$95:$D$115,0)+94,I$119))))","v":7.4651403185641521E-2},{"$f":"IF($D282=$E282,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E282+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D282,$D$95:$D$115,0)+94,J$119))))","v":7.4651403185641521E-2},{"$f":"IF($D282=$E282,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E282+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D282,$D$95:$D$115,0)+94,K$119))))","v":4.5925394941346634E-3},{"$f":"IF($D282=$E282,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E282+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D282,$D$95:$D$115,0)+94,L$119))))","v":4.5925394941346634E-3}]
[null,"18 9",null,18,9,{"$f":"IF($D283=$E283,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E283+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D283,$D$95:$D$115,0)+94,F$119))))","v":0.25628491758925437},{"$f":"IF($D283=$E283,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E283+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D283,$D$95:$D$115,0)+94,G$119))))","v":0.20821574853092956},{"$f":"IF($D283=$E283,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E283+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D283,$D$95:$D$115,0)+94,H$119))))","v":0.12295679514148326},{"$f":"IF($D283=$E283,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E283+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D283,$D$95:$D$115,0)+94,I$119))))","v":3.7325701592820761E-2},{"$f":"IF($D283=$E283,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E283+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D283,$D$95:$D$115,0)+94,J$119))))","v":3.7325701592820761E-2},{"$f":"IF($D283=$E283,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E283+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D283,$D$95:$D$115,0)+94,K$119))))","v":1.5088216219048913E-3},{"$f":"IF($D283=$E283,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E283+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D283,$D$95:$D$115,0)+94,L$119))))","v":1.5088216219048913E-3}]
[null,"19 9",null,19,9,{"$f":"IF($D284=$E284,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E284+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D284,$D$95:$D$115,0)+94,F$119))))","v":0.20759078324729602},{"$f":"IF($D284=$E284,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E284+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D284,$D$95:$D$115,0)+94,G$119))))","v":0.17490122876598083},{"$f":"IF($D284=$E284,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E284+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D284,$D$95:$D$115,0)+94,H$119))))","v":7.3615011036905403E-2},{"$f":"IF($D284=$E284,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E284+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D284,$D$95:$D$115,0)+94,I$119))))","v":1.6522596346127683E-2},{"$f":"IF($D284=$E284,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E284+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D284,$D$95:$D$115,0)+94,J$119))))","v":1.6522596346127683E-2},{"$f":"IF($D284=$E284,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E284+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D284,$D$95:$D$115,0)+94,K$119))))","v":4.3840775538724205E-4},{"$f":"IF($D284=$E284,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E284+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D284,$D$95:$D$115,0)+94,L$119))))","v":4.3840775538724205E-4}]
[null,"20 9",null,20,9,{"$f":"IF($D285=$E285,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E285+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D285,$D$95:$D$115,0)+94,F$119))))","v":0.14531354827310719},{"$f":"IF($D285=$E285,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E285+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D285,$D$95:$D$115,0)+94,G$119))))","v":0.14691703216342389},{"$f":"IF($D285=$E285,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E285+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D285,$D$95:$D$115,0)+94,H$119))))","v":4.0468985488277549E-2},{"$f":"IF($D285=$E285,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E285+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D285,$D$95:$D$115,0)+94,I$119))))","v":6.3859587318705812E-3},{"$f":"IF($D285=$E285,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E285+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D285,$D$95:$D$115,0)+94,J$119))))","v":6.3859587318705812E-3},{"$f":"IF($D285=$E285,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E285+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D285,$D$95:$D$115,0)+94,K$119))))","v":1.1182858177429172E-4},{"$f":"IF($D285=$E285,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E285+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D285,$D$95:$D$115,0)+94,L$119))))","v":1.1182858177429172E-4}]
[null,"10 10",null,{"$f":"D274+1","v":10},10,{"$f":"IF($D286=$E286,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E286+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D286,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D286=$E286,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E286+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D286,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D286=$E286,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E286+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D286,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D286=$E286,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E286+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D286,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D286=$E286,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E286+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D286,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D286=$E286,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E286+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D286,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D286=$E286,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E286+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D286,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"11 10",null,11,10,{"$f":"IF($D287=$E287,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E287+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D287,$D$95:$D$115,0)+94,F$119))))","v":0.89},{"$f":"IF($D287=$E287,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E287+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D287,$D$95:$D$115,0)+94,G$119))))","v":0.84},{"$f":"IF($D287=$E287,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E287+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D287,$D$95:$D$115,0)+94,H$119))))","v":0.89435022633314476},{"$f":"IF($D287=$E287,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E287+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D287,$D$95:$D$115,0)+94,I$119))))","v":0.84365632725662687},{"$f":"IF($D287=$E287,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E287+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D287,$D$95:$D$115,0)+94,J$119))))","v":0.84365632725662687},{"$f":"IF($D287=$E287,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E287+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D287,$D$95:$D$115,0)+94,K$119))))","v":0.62940852456642504},{"$f":"IF($D287=$E287,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E287+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D287,$D$95:$D$115,0)+94,L$119))))","v":0.62940852456642504}]
[null,"12 10",null,12,10,{"$f":"IF($D288=$E288,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E288+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D288,$D$95:$D$115,0)+94,F$119))))","v":0.78320000000000001},{"$f":"IF($D288=$E288,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E288+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D288,$D$95:$D$115,0)+94,G$119))))","v":0.70559999999999989},{"$f":"IF($D288=$E288,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E288+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D288,$D$95:$D$115,0)+94,H$119))))","v":0.77782129544187195},{"$f":"IF($D288=$E288,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E288+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D288,$D$95:$D$115,0)+94,I$119))))","v":0.68047829188684883},{"$f":"IF($D288=$E288,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E288+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D288,$D$95:$D$115,0)+94,J$119))))","v":0.68047829188684883},{"$f":"IF($D288=$E288,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E288+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D288,$D$95:$D$115,0)+94,K$119))))","v":0.36894910120832114},{"$f":"IF($D288=$E288,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E288+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D288,$D$95:$D$115,0)+94,L$119))))","v":0.36894910120832114}]
[null,"13 10",null,13,10,{"$f":"IF($D289=$E289,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E289+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D289,$D$95:$D$115,0)+94,F$119))))","v":0.68138399999999999},{"$f":"IF($D289=$E289,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E289+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D289,$D$95:$D$115,0)+94,G$119))))","v":0.5927039999999999},{"$f":"IF($D289=$E289,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E289+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D289,$D$95:$D$115,0)+94,H$119))))","v":0.6544158603002469},{"$f":"IF($D289=$E289,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E289+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D289,$D$95:$D$115,0)+94,I$119))))","v":0.52028622702368499},{"$f":"IF($D289=$E289,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E289+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D289,$D$95:$D$115,0)+94,J$119))))","v":0.52028622702368499},{"$f":"IF($D289=$E289,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E289+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D289,$D$95:$D$115,0)+94,K$119))))","v":0.20002651685713643},{"$f":"IF($D289=$E289,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E289+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D289,$D$95:$D$115,0)+94,L$119))))","v":0.20002651685713643}]
[null,"14 10",null,14,10,{"$f":"IF($D290=$E290,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E290+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D290,$D$95:$D$115,0)+94,F$119))))","v":0.58599024},{"$f":"IF($D290=$E290,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E290+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D290,$D$95:$D$115,0)+94,G$119))))","v":0.49787135999999987},{"$f":"IF($D290=$E290,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E290+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D290,$D$95:$D$115,0)+94,H$119))))","v":0.52956185241520859},{"$f":"IF($D290=$E290,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E290+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D290,$D$95:$D$115,0)+94,I$119))))","v":0.3735661191251044},{"$f":"IF($D290=$E290,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E290+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D290,$D$95:$D$115,0)+94,J$119))))","v":0.3735661191251044},{"$f":"IF($D290=$E290,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E290+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D290,$D$95:$D$115,0)+94,K$119))))","v":9.958278849422908E-2},{"$f":"IF($D290=$E290,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E290+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D290,$D$95:$D$115,0)+94,L$119))))","v":9.958278849422908E-2}]
[null,"15 10",null,15,10,{"$f":"IF($D291=$E291,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E291+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D291,$D$95:$D$115,0)+94,F$119))))","v":0.49809170399999997},{"$f":"IF($D291=$E291,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E291+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D291,$D$95:$D$115,0)+94,G$119))))","v":0.41821194239999987},{"$f":"IF($D291=$E291,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E291+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D291,$D$95:$D$115,0)+94,H$119))))","v":0.40954865188256001},{"$f":"IF($D291=$E291,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E291+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D291,$D$95:$D$115,0)+94,I$119))))","v":0.24930993015479097},{"$f":"IF($D291=$E291,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E291+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D291,$D$95:$D$115,0)+94,J$119))))","v":0.24930993015479097},{"$f":"IF($D291=$E291,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E291+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D291,$D$95:$D$115,0)+94,K$119))))","v":4.5192279412370043E-2},{"$f":"IF($D291=$E291,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E291+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D291,$D$95:$D$115,0)+94,L$119))))","v":4.5192279412370043E-2}]
[null,"16 10",null,16,10,{"$f":"IF($D292=$E292,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E292+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D292,$D$95:$D$115,0)+94,F$119))))","v":0.41839703135999995},{"$f":"IF($D292=$E292,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E292+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D292,$D$95:$D$115,0)+94,G$119))))","v":0.35129803161599987},{"$f":"IF($D292=$E292,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E292+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D292,$D$95:$D$115,0)+94,H$119))))","v":0.30061463704039521},{"$f":"IF($D292=$E292,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E292+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D292,$D$95:$D$115,0)+94,I$119))))","v":0.15295201569256661},{"$f":"IF($D292=$E292,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E292+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D292,$D$95:$D$115,0)+94,J$119))))","v":0.15295201569256661},{"$f":"IF($D292=$E292,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E292+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D292,$D$95:$D$115,0)+94,K$119))))","v":1.855556468213139E-2},{"$f":"IF($D292=$E292,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E292+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D292,$D$95:$D$115,0)+94,L$119))))","v":1.855556468213139E-2}]
[null,"17 10",null,17,10,{"$f":"IF($D293=$E293,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E293+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D293,$D$95:$D$115,0)+94,F$119))))","v":0.34726953602879995},{"$f":"IF($D293=$E293,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E293+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D293,$D$95:$D$115,0)+94,G$119))))","v":0.29509034655743988},{"$f":"IF($D293=$E293,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E293+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D293,$D$95:$D$115,0)+94,H$119))))","v":0.20786373682294579},{"$f":"IF($D293=$E293,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E293+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D293,$D$95:$D$115,0)+94,I$119))))","v":8.524627118484808E-2},{"$f":"IF($D293=$E293,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E293+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D293,$D$95:$D$115,0)+94,J$119))))","v":8.524627118484808E-2},{"$f":"IF($D293=$E293,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E293+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D293,$D$95:$D$115,0)+94,K$119))))","v":6.8410502033083272E-3},{"$f":"IF($D293=$E293,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E293+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D293,$D$95:$D$115,0)+94,L$119))))","v":6.8410502033083272E-3}]
[null,"18 10",null,18,10,{"$f":"IF($D294=$E294,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E294+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D294,$D$95:$D$115,0)+94,F$119))))","v":0.28476101954361593},{"$f":"IF($D294=$E294,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E294+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D294,$D$95:$D$115,0)+94,G$119))))","v":0.24787589110824948},{"$f":"IF($D294=$E294,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E294+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D294,$D$95:$D$115,0)+94,H$119))))","v":0.13431526232260335},{"$f":"IF($D294=$E294,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E294+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D294,$D$95:$D$115,0)+94,I$119))))","v":4.262313559242404E-2},{"$f":"IF($D294=$E294,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E294+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D294,$D$95:$D$115,0)+94,J$119))))","v":4.262313559242404E-2},{"$f":"IF($D294=$E294,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E294+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D294,$D$95:$D$115,0)+94,K$119))))","v":2.2475417960958299E-3},{"$f":"IF($D294=$E294,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E294+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D294,$D$95:$D$115,0)+94,L$119))))","v":2.2475417960958299E-3}]
[null,"19 10",null,19,10,{"$f":"IF($D295=$E295,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E295+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D295,$D$95:$D$115,0)+94,F$119))))","v":0.23065642583032889},{"$f":"IF($D295=$E295,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E295+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D295,$D$95:$D$115,0)+94,G$119))))","v":0.20821574853092956},{"$f":"IF($D295=$E295,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E295+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D295,$D$95:$D$115,0)+94,H$119))))","v":8.04153971883039E-2},{"$f":"IF($D295=$E295,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E295+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D295,$D$95:$D$115,0)+94,I$119))))","v":1.8867558661920636E-2},{"$f":"IF($D295=$E295,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E295+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D295,$D$95:$D$115,0)+94,J$119))))","v":1.8867558661920636E-2},{"$f":"IF($D295=$E295,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E295+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D295,$D$95:$D$115,0)+94,K$119))))","v":6.5305251439954129E-4},{"$f":"IF($D295=$E295,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E295+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D295,$D$95:$D$115,0)+94,L$119))))","v":6.5305251439954129E-4}]
[null,"20 10",null,20,10,{"$f":"IF($D296=$E296,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E296+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D296,$D$95:$D$115,0)+94,F$119))))","v":0.16145949808123022},{"$f":"IF($D296=$E296,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E296+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D296,$D$95:$D$115,0)+94,G$119))))","v":0.17490122876598083},{"$f":"IF($D296=$E296,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E296+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D296,$D$95:$D$115,0)+94,H$119))))","v":4.4207417699306639E-2},{"$f":"IF($D296=$E296,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E296+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D296,$D$95:$D$115,0)+94,I$119))))","v":7.2922831534530915E-3},{"$f":"IF($D296=$E296,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E296+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D296,$D$95:$D$115,0)+94,J$119))))","v":7.2922831534530915E-3},{"$f":"IF($D296=$E296,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E296+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D296,$D$95:$D$115,0)+94,K$119))))","v":1.6657993753994878E-4},{"$f":"IF($D296=$E296,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E296+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D296,$D$95:$D$115,0)+94,L$119))))","v":1.6657993753994878E-4}]
[null,"11 11",null,{"$f":"D286+1","v":11},11,{"$f":"IF($D297=$E297,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E297+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D297,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D297=$E297,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E297+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D297,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D297=$E297,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E297+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D297,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D297=$E297,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E297+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D297,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D297=$E297,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E297+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D297,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D297=$E297,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E297+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D297,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D297=$E297,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E297+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D297,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"12 11",null,12,11,{"$f":"IF($D298=$E298,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E298+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D298,$D$95:$D$115,0)+94,F$119))))","v":0.88},{"$f":"IF($D298=$E298,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E298+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D298,$D$95:$D$115,0)+94,G$119))))","v":0.84},{"$f":"IF($D298=$E298,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E298+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D298,$D$95:$D$115,0)+94,H$119))))","v":0.86970548286319116},{"$f":"IF($D298=$E298,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E298+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D298,$D$95:$D$115,0)+94,I$119))))","v":0.80658233679062796},{"$f":"IF($D298=$E298,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E298+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D298,$D$95:$D$115,0)+94,J$119))))","v":0.80658233679062796},{"$f":"IF($D298=$E298,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E298+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D298,$D$95:$D$115,0)+94,K$119))))","v":0.58618383261090368},{"$f":"IF($D298=$E298,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E298+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D298,$D$95:$D$115,0)+94,L$119))))","v":0.58618383261090368}]
[null,"13 11",null,13,11,{"$f":"IF($D299=$E299,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E299+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D299,$D$95:$D$115,0)+94,F$119))))","v":0.76559999999999995},{"$f":"IF($D299=$E299,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E299+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D299,$D$95:$D$115,0)+94,G$119))))","v":0.70559999999999989},{"$f":"IF($D299=$E299,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E299+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D299,$D$95:$D$115,0)+94,H$119))))","v":0.73172213863395119},{"$f":"IF($D299=$E299,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E299+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D299,$D$95:$D$115,0)+94,I$119))))","v":0.61670399452290514},{"$f":"IF($D299=$E299,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E299+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D299,$D$95:$D$115,0)+94,J$119))))","v":0.61670399452290514},{"$f":"IF($D299=$E299,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E299+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D299,$D$95:$D$115,0)+94,K$119))))","v":0.31780077493377912},{"$f":"IF($D299=$E299,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E299+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D299,$D$95:$D$115,0)+94,L$119))))","v":0.31780077493377912}]
[null,"14 11",null,14,11,{"$f":"IF($D300=$E300,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E300+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D300,$D$95:$D$115,0)+94,F$119))))","v":0.65841599999999989},{"$f":"IF($D300=$E300,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E300+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D300,$D$95:$D$115,0)+94,G$119))))","v":0.5927039999999999},{"$f":"IF($D300=$E300,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E300+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D300,$D$95:$D$115,0)+94,H$119))))","v":0.59211910146925739},{"$f":"IF($D300=$E300,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E300+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D300,$D$95:$D$115,0)+94,I$119))))","v":0.44279418888477273},{"$f":"IF($D300=$E300,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E300+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D300,$D$95:$D$115,0)+94,J$119))))","v":0.44279418888477273},{"$f":"IF($D300=$E300,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E300+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D300,$D$95:$D$115,0)+94,K$119))))","v":0.15821645975136384},{"$f":"IF($D300=$E300,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E300+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D300,$D$95:$D$115,0)+94,L$119))))","v":0.15821645975136384}]
[null,"15 11",null,15,11,{"$f":"IF($D301=$E301,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E301+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D301,$D$95:$D$115,0)+94,F$119))))","v":0.55965359999999986},{"$f":"IF($D301=$E301,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E301+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D301,$D$95:$D$115,0)+94,G$119))))","v":0.49787135999999987},{"$f":"IF($D301=$E301,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E301+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D301,$D$95:$D$115,0)+94,H$119))))","v":0.45792871721150941},{"$f":"IF($D301=$E301,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E301+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D301,$D$95:$D$115,0)+94,I$119))))","v":0.29551124326357942},{"$f":"IF($D301=$E301,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E301+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D301,$D$95:$D$115,0)+94,J$119))))","v":0.29551124326357942},{"$f":"IF($D301=$E301,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E301+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D301,$D$95:$D$115,0)+94,K$119))))","v":7.1801187382235163E-2},{"$f":"IF($D301=$E301,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E301+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D301,$D$95:$D$115,0)+94,L$119))))","v":7.1801187382235163E-2}]
[null,"16 11",null,16,11,{"$f":"IF($D302=$E302,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E302+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D302,$D$95:$D$115,0)+94,F$119))))","v":0.47010902399999988},{"$f":"IF($D302=$E302,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E302+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D302,$D$95:$D$115,0)+94,G$119))))","v":0.41821194239999987},{"$f":"IF($D302=$E302,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E302+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D302,$D$95:$D$115,0)+94,H$119))))","v":0.33612630509741331},{"$f":"IF($D302=$E302,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E302+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D302,$D$95:$D$115,0)+94,I$119))))","v":0.18129659050852001},{"$f":"IF($D302=$E302,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E302+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D302,$D$95:$D$115,0)+94,J$119))))","v":0.18129659050852001},{"$f":"IF($D302=$E302,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E302+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D302,$D$95:$D$115,0)+94,K$119))))","v":2.9480955465154522E-2},{"$f":"IF($D302=$E302,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E302+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D302,$D$95:$D$115,0)+94,L$119))))","v":2.9480955465154522E-2}]
[null,"17 11",null,17,11,{"$f":"IF($D303=$E303,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E303+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D303,$D$95:$D$115,0)+94,F$119))))","v":0.39019048991999988},{"$f":"IF($D303=$E303,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E303+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D303,$D$95:$D$115,0)+94,G$119))))","v":0.35129803161599987},{"$f":"IF($D303=$E303,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E303+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D303,$D$95:$D$115,0)+94,H$119))))","v":0.23241872222159726},{"$f":"IF($D303=$E303,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E303+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D303,$D$95:$D$115,0)+94,I$119))))","v":0.10104383554148054},{"$f":"IF($D303=$E303,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E303+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D303,$D$95:$D$115,0)+94,J$119))))","v":0.10104383554148054},{"$f":"IF($D303=$E303,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E303+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D303,$D$95:$D$115,0)+94,K$119))))","v":1.0869014219375025E-2},{"$f":"IF($D303=$E303,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E303+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D303,$D$95:$D$115,0)+94,L$119))))","v":1.0869014219375025E-2}]
[null,"18 11",null,18,11,{"$f":"IF($D304=$E304,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E304+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D304,$D$95:$D$115,0)+94,F$119))))","v":0.31995620173439987},{"$f":"IF($D304=$E304,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E304+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D304,$D$95:$D$115,0)+94,G$119))))","v":0.29509034655743988},{"$f":"IF($D304=$E304,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E304+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D304,$D$95:$D$115,0)+94,H$119))))","v":0.15018195150830213},{"$f":"IF($D304=$E304,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E304+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D304,$D$95:$D$115,0)+94,I$119))))","v":5.052191777074027E-2},{"$f":"IF($D304=$E304,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E304+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D304,$D$95:$D$115,0)+94,J$119))))","v":5.052191777074027E-2},{"$f":"IF($D304=$E304,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E304+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D304,$D$95:$D$115,0)+94,K$119))))","v":3.5708791800112246E-3},{"$f":"IF($D304=$E304,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E304+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D304,$D$95:$D$115,0)+94,L$119))))","v":3.5708791800112246E-3}]
[null,"19 11",null,19,11,{"$f":"IF($D305=$E305,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E305+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D305,$D$95:$D$115,0)+94,F$119))))","v":0.2591645234048639},{"$f":"IF($D305=$E305,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E305+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D305,$D$95:$D$115,0)+94,G$119))))","v":0.24787589110824948},{"$f":"IF($D305=$E305,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E305+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D305,$D$95:$D$115,0)+94,H$119))))","v":8.9914884371426584E-2},{"$f":"IF($D305=$E305,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E305+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D305,$D$95:$D$115,0)+94,I$119))))","v":2.2364033851643747E-2},{"$f":"IF($D305=$E305,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E305+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D305,$D$95:$D$115,0)+94,J$119))))","v":2.2364033851643747E-2},{"$f":"IF($D305=$E305,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E305+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D305,$D$95:$D$115,0)+94,K$119))))","v":1.0375654108742869E-3},{"$f":"IF($D305=$E305,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E305+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D305,$D$95:$D$115,0)+94,L$119))))","v":1.0375654108742869E-3}]
[null,"20 11",null,20,11,{"$f":"IF($D306=$E306,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E306+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D306,$D$95:$D$115,0)+94,F$119))))","v":0.18141516638340471},{"$f":"IF($D306=$E306,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E306+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D306,$D$95:$D$115,0)+94,G$119))))","v":0.20821574853092956},{"$f":"IF($D306=$E306,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E306+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D306,$D$95:$D$115,0)+94,H$119))))","v":4.9429648920152912E-2},{"$f":"IF($D306=$E306,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E306+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D306,$D$95:$D$115,0)+94,I$119))))","v":8.6436655754907835E-3},{"$f":"IF($D306=$E306,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E306+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D306,$D$95:$D$115,0)+94,J$119))))","v":8.6436655754907835E-3},{"$f":"IF($D306=$E306,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E306+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D306,$D$95:$D$115,0)+94,K$119))))","v":2.6466107629333311E-4},{"$f":"IF($D306=$E306,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E306+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D306,$D$95:$D$115,0)+94,L$119))))","v":2.6466107629333311E-4}]
[null,"12 12",null,{"$f":"D297+1","v":12},12,{"$f":"IF($D307=$E307,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E307+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D307,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D307=$E307,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E307+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D307,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D307=$E307,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E307+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D307,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D307=$E307,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E307+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D307,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D307=$E307,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E307+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D307,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D307=$E307,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E307+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D307,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D307=$E307,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E307+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D307,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"13 12",null,13,12,{"$f":"IF($D308=$E308,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E308+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D308,$D$95:$D$115,0)+94,F$119))))","v":0.87},{"$f":"IF($D308=$E308,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E308+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D308,$D$95:$D$115,0)+94,G$119))))","v":0.84},{"$f":"IF($D308=$E308,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E308+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D308,$D$95:$D$115,0)+94,H$119))))","v":0.84134474606854304},{"$f":"IF($D308=$E308,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E308+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D308,$D$95:$D$115,0)+94,I$119))))","v":0.7645890151484791},{"$f":"IF($D308=$E308,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E308+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D308,$D$95:$D$115,0)+94,J$119))))","v":0.7645890151484791},{"$f":"IF($D308=$E308,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E308+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D308,$D$95:$D$115,0)+94,K$119))))","v":0.5421520643417822},{"$f":"IF($D308=$E308,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E308+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D308,$D$95:$D$115,0)+94,L$119))))","v":0.5421520643417822}]
[null,"14 12",null,14,12,{"$f":"IF($D309=$E309,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E309+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D309,$D$95:$D$115,0)+94,F$119))))","v":0.74819999999999998},{"$f":"IF($D309=$E309,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E309+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D309,$D$95:$D$115,0)+94,G$119))))","v":0.70559999999999989},{"$f":"IF($D309=$E309,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E309+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D309,$D$95:$D$115,0)+94,H$119))))","v":0.68082714566765645},{"$f":"IF($D309=$E309,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E309+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D309,$D$95:$D$115,0)+94,I$119))))","v":0.5489758065452317},{"$f":"IF($D309=$E309,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E309+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D309,$D$95:$D$115,0)+94,J$119))))","v":0.5489758065452317},{"$f":"IF($D309=$E309,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E309+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D309,$D$95:$D$115,0)+94,K$119))))","v":0.26990928604539755},{"$f":"IF($D309=$E309,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E309+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D309,$D$95:$D$115,0)+94,L$119))))","v":0.26990928604539755}]
[null,"15 12",null,15,12,{"$f":"IF($D310=$E310,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E310+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D310,$D$95:$D$115,0)+94,F$119))))","v":0.63596999999999992},{"$f":"IF($D310=$E310,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E310+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D310,$D$95:$D$115,0)+94,G$119))))","v":0.5927039999999999},{"$f":"IF($D310=$E310,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E310+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D310,$D$95:$D$115,0)+94,H$119))))","v":0.52653309221869504},{"$f":"IF($D310=$E310,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E310+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D310,$D$95:$D$115,0)+94,I$119))))","v":0.36637455320359685},{"$f":"IF($D310=$E310,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E310+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D310,$D$95:$D$115,0)+94,J$119))))","v":0.36637455320359685},{"$f":"IF($D310=$E310,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E310+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D310,$D$95:$D$115,0)+94,K$119))))","v":0.12248919773584963},{"$f":"IF($D310=$E310,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E310+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D310,$D$95:$D$115,0)+94,L$119))))","v":0.12248919773584963}]
[null,"16 12",null,16,12,{"$f":"IF($D311=$E311,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E311+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D311,$D$95:$D$115,0)+94,F$119))))","v":0.53421479999999988},{"$f":"IF($D311=$E311,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E311+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D311,$D$95:$D$115,0)+94,G$119))))","v":0.49787135999999987},{"$f":"IF($D311=$E311,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E311+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D311,$D$95:$D$115,0)+94,H$119))))","v":0.38648290912325722},{"$f":"IF($D311=$E311,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E311+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D311,$D$95:$D$115,0)+94,I$119))))","v":0.22477133733165403},{"$f":"IF($D311=$E311,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E311+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D311,$D$95:$D$115,0)+94,J$119))))","v":0.22477133733165403},{"$f":"IF($D311=$E311,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E311+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D311,$D$95:$D$115,0)+94,K$119))))","v":5.0293020423037411E-2},{"$f":"IF($D311=$E311,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E311+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D311,$D$95:$D$115,0)+94,L$119))))","v":5.0293020423037411E-2}]
[null,"17 12",null,17,12,{"$f":"IF($D312=$E312,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E312+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D312,$D$95:$D$115,0)+94,F$119))))","v":0.44339828399999986},{"$f":"IF($D312=$E312,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E312+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D312,$D$95:$D$115,0)+94,G$119))))","v":0.41821194239999987},{"$f":"IF($D312=$E312,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E312+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D312,$D$95:$D$115,0)+94,H$119))))","v":0.26723842358270816},{"$f":"IF($D312=$E312,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E312+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D312,$D$95:$D$115,0)+94,I$119))))","v":0.12527404944612547},{"$f":"IF($D312=$E312,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E312+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D312,$D$95:$D$115,0)+94,J$119))))","v":0.12527404944612547},{"$f":"IF($D312=$E312,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E312+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D312,$D$95:$D$115,0)+94,K$119))))","v":1.8541989073570447E-2},{"$f":"IF($D312=$E312,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E312+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D312,$D$95:$D$115,0)+94,L$119))))","v":1.8541989073570447E-2}]
[null,"18 12",null,18,12,{"$f":"IF($D313=$E313,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E313+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D313,$D$95:$D$115,0)+94,F$119))))","v":0.36358659287999989},{"$f":"IF($D313=$E313,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E313+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D313,$D$95:$D$115,0)+94,G$119))))","v":0.35129803161599987},{"$f":"IF($D313=$E313,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E313+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D313,$D$95:$D$115,0)+94,H$119))))","v":0.17268138981242509},{"$f":"IF($D313=$E313,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E313+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D313,$D$95:$D$115,0)+94,I$119))))","v":6.2637024723062734E-2},{"$f":"IF($D313=$E313,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E313+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D313,$D$95:$D$115,0)+94,J$119))))","v":6.2637024723062734E-2},{"$f":"IF($D313=$E313,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E313+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D313,$D$95:$D$115,0)+94,K$119))))","v":6.0917394533149764E-3},{"$f":"IF($D313=$E313,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E313+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D313,$D$95:$D$115,0)+94,L$119))))","v":6.0917394533149764E-3}]
[null,{"$f":"D314&\" \"&E314","v":"19 12"},null,19,12,{"$f":"IF($D314=$E314,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E314+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D314,$D$95:$D$115,0)+94,F$119))))","v":0.29450514023279989},{"$f":"IF($D314=$E314,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E314+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D314,$D$95:$D$115,0)+94,G$119))))","v":0.29509034655743988},{"$f":"IF($D314=$E314,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E314+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D314,$D$95:$D$115,0)+94,H$119))))","v":0.10338544040841768},{"$f":"IF($D314=$E314,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E314+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D314,$D$95:$D$115,0)+94,I$119))))","v":2.7726907510310369E-2},{"$f":"IF($D314=$E314,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E314+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D314,$D$95:$D$115,0)+94,J$119))))","v":2.7726907510310369E-2},{"$f":"IF($D314=$E314,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E314+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D314,$D$95:$D$115,0)+94,K$119))))","v":1.770034165311073E-3},{"$f":"IF($D314=$E314,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E314+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D314,$D$95:$D$115,0)+94,L$119))))","v":1.770034165311073E-3}]
[null,"20 12",null,20,12,{"$f":"IF($D315=$E315,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E315+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D315,$D$95:$D$115,0)+94,F$119))))","v":0.20615359816295992},{"$f":"IF($D315=$E315,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E315+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D315,$D$95:$D$115,0)+94,G$119))))","v":0.24787589110824948},{"$f":"IF($D315=$E315,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E315+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D315,$D$95:$D$115,0)+94,H$119))))","v":5.6834928483402963E-2},{"$f":"IF($D315=$E315,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E315+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D315,$D$95:$D$115,0)+94,I$119))))","v":1.0716408209338833E-2},{"$f":"IF($D315=$E315,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E315+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D315,$D$95:$D$115,0)+94,J$119))))","v":1.0716408209338833E-2},{"$f":"IF($D315=$E315,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E315+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D315,$D$95:$D$115,0)+94,K$119))))","v":4.5149842348007815E-4},{"$f":"IF($D315=$E315,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E315+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D315,$D$95:$D$115,0)+94,L$119))))","v":4.5149842348007815E-4}]
[null,"13 13",null,{"$f":"D307+1","v":13},13,{"$f":"IF($D316=$E316,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E316+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D316,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D316=$E316,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E316+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D316,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D316=$E316,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E316+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D316,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D316=$E316,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E316+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D316,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D316=$E316,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E316+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D316,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D316=$E316,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E316+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D316,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D316=$E316,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E316+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D316,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"14 13",null,14,13,{"$f":"IF($D317=$E317,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E317+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D317,$D$95:$D$115,0)+94,F$119))))","v":0.86},{"$f":"IF($D317=$E317,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E317+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D317,$D$95:$D$115,0)+94,G$119))))","v":0.84},{"$f":"IF($D317=$E317,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E317+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D317,$D$95:$D$115,0)+94,H$119))))","v":0.80921304714748943},{"$f":"IF($D317=$E317,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E317+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D317,$D$95:$D$115,0)+94,I$119))))","v":0.71800116882221166},{"$f":"IF($D317=$E317,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E317+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D317,$D$95:$D$115,0)+94,J$119))))","v":0.71800116882221166},{"$f":"IF($D317=$E317,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E317+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D317,$D$95:$D$115,0)+94,K$119))))","v":0.49784793565821783},{"$f":"IF($D317=$E317,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E317+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D317,$D$95:$D$115,0)+94,L$119))))","v":0.49784793565821783}]
[null,"15 13",null,15,13,{"$f":"IF($D318=$E318,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E318+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D318,$D$95:$D$115,0)+94,F$119))))","v":0.73099999999999998},{"$f":"IF($D318=$E318,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E318+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D318,$D$95:$D$115,0)+94,G$119))))","v":0.70559999999999989},{"$f":"IF($D318=$E318,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E318+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D318,$D$95:$D$115,0)+94,H$119))))","v":0.62582323676363605},{"$f":"IF($D318=$E318,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E318+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D318,$D$95:$D$115,0)+94,I$119))))","v":0.47917841604413952},{"$f":"IF($D318=$E318,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E318+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D318,$D$95:$D$115,0)+94,J$119))))","v":0.47917841604413952},{"$f":"IF($D318=$E318,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E318+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D318,$D$95:$D$115,0)+94,K$119))))","v":0.22593144210298585},{"$f":"IF($D318=$E318,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E318+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D318,$D$95:$D$115,0)+94,L$119))))","v":0.22593144210298585}]
[null,"16 13",null,16,13,{"$f":"IF($D319=$E319,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E319+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D319,$D$95:$D$115,0)+94,F$119))))","v":0.61403999999999992},{"$f":"IF($D319=$E319,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E319+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D319,$D$95:$D$115,0)+94,G$119))))","v":0.5927039999999999},{"$f":"IF($D319=$E319,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E319+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D319,$D$95:$D$115,0)+94,H$119))))","v":0.45936331204209013},{"$f":"IF($D319=$E319,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E319+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D319,$D$95:$D$115,0)+94,I$119))))","v":0.29397667619904871},{"$f":"IF($D319=$E319,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E319+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D319,$D$95:$D$115,0)+94,J$119))))","v":0.29397667619904871},{"$f":"IF($D319=$E319,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E319+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D319,$D$95:$D$115,0)+94,K$119))))","v":9.2765524159900289E-2},{"$f":"IF($D319=$E319,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E319+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D319,$D$95:$D$115,0)+94,L$119))))","v":9.2765524159900289E-2}]
[null,"17 13",null,17,13,{"$f":"IF($D320=$E320,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E320+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D320,$D$95:$D$115,0)+94,F$119))))","v":0.50965319999999992},{"$f":"IF($D320=$E320,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E320+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D320,$D$95:$D$115,0)+94,G$119))))","v":0.49787135999999987},{"$f":"IF($D320=$E320,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E320+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D320,$D$95:$D$115,0)+94,H$119))))","v":0.31763248636360614},{"$f":"IF($D320=$E320,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E320+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D320,$D$95:$D$115,0)+94,I$119))))","v":0.16384495063900165},{"$f":"IF($D320=$E320,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E320+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D320,$D$95:$D$115,0)+94,J$119))))","v":0.16384495063900165},{"$f":"IF($D320=$E320,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E320+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D320,$D$95:$D$115,0)+94,K$119))))","v":3.42007165389695E-2},{"$f":"IF($D320=$E320,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E320+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D320,$D$95:$D$115,0)+94,L$119))))","v":3.42007165389695E-2}]
[null,"18 13",null,18,13,{"$f":"IF($D321=$E321,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E321+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D321,$D$95:$D$115,0)+94,F$119))))","v":0.41791562399999993},{"$f":"IF($D321=$E321,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E321+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D321,$D$95:$D$115,0)+94,G$119))))","v":0.41821194239999987},{"$f":"IF($D321=$E321,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E321+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D321,$D$95:$D$115,0)+94,H$119))))","v":0.20524450960124851},{"$f":"IF($D321=$E321,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E321+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D321,$D$95:$D$115,0)+94,I$119))))","v":8.1922475319500823E-2},{"$f":"IF($D321=$E321,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E321+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D321,$D$95:$D$115,0)+94,J$119))))","v":8.1922475319500823E-2},{"$f":"IF($D321=$E321,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E321+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D321,$D$95:$D$115,0)+94,K$119))))","v":1.1236219234378193E-2},{"$f":"IF($D321=$E321,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E321+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D321,$D$95:$D$115,0)+94,L$119))))","v":1.1236219234378193E-2}]
[null,"19 13",null,19,13,{"$f":"IF($D322=$E322,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E322+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D322,$D$95:$D$115,0)+94,F$119))))","v":0.33851165543999989},{"$f":"IF($D322=$E322,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E322+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D322,$D$95:$D$115,0)+94,G$119))))","v":0.35129803161599987},{"$f":"IF($D322=$E322,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E322+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D322,$D$95:$D$115,0)+94,H$119))))","v":0.12288118620995706},{"$f":"IF($D322=$E322,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E322+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D322,$D$95:$D$115,0)+94,I$119))))","v":3.6263805732189264E-2},{"$f":"IF($D322=$E322,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E322+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D322,$D$95:$D$115,0)+94,J$119))))","v":3.6263805732189264E-2},{"$f":"IF($D322=$E322,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E322+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D322,$D$95:$D$115,0)+94,K$119))))","v":3.2648297068831457E-3},{"$f":"IF($D322=$E322,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E322+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D322,$D$95:$D$115,0)+94,L$119))))","v":3.2648297068831457E-3}]
[null,"20 13",null,20,13,{"$f":"IF($D323=$E323,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E323+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D323,$D$95:$D$115,0)+94,F$119))))","v":0.23695815880799992},{"$f":"IF($D323=$E323,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E323+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D323,$D$95:$D$115,0)+94,G$119))))","v":0.29509034655743988},{"$f":"IF($D323=$E323,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E323+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D323,$D$95:$D$115,0)+94,H$119))))","v":6.7552485172080345E-2},{"$f":"IF($D323=$E323,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E323+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D323,$D$95:$D$115,0)+94,I$119))))","v":1.4015906581207892E-2},{"$f":"IF($D323=$E323,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E323+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D323,$D$95:$D$115,0)+94,J$119))))","v":1.4015906581207892E-2},{"$f":"IF($D323=$E323,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E323+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D323,$D$95:$D$115,0)+94,K$119))))","v":8.3278927292886897E-4},{"$f":"IF($D323=$E323,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E323+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D323,$D$95:$D$115,0)+94,L$119))))","v":8.3278927292886897E-4}]
[null,"14 14",null,{"$f":"D316+1","v":14},14,{"$f":"IF($D324=$E324,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E324+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D324,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D324=$E324,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E324+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D324,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D324=$E324,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E324+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D324,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D324=$E324,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E324+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D324,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D324=$E324,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E324+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D324,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D324=$E324,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E324+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D324,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D324=$E324,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E324+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D324,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"15 14",null,15,14,{"$f":"IF($D325=$E325,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E325+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D325,$D$95:$D$115,0)+94,F$119))))","v":0.85},{"$f":"IF($D325=$E325,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E325+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D325,$D$95:$D$115,0)+94,G$119))))","v":0.84},{"$f":"IF($D325=$E325,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E325+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D325,$D$95:$D$115,0)+94,H$119))))","v":0.77337264762313174},{"$f":"IF($D325=$E325,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E325+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D325,$D$95:$D$115,0)+94,I$119))))","v":0.66737832311633971},{"$f":"IF($D325=$E325,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E325+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D325,$D$95:$D$115,0)+94,J$119))))","v":0.66737832311633971},{"$f":"IF($D325=$E325,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E325+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D325,$D$95:$D$115,0)+94,K$119))))","v":0.45381616738909636},{"$f":"IF($D325=$E325,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E325+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D325,$D$95:$D$115,0)+94,L$119))))","v":0.45381616738909636}]
[null,"16 14",null,16,14,{"$f":"IF($D326=$E326,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E326+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D326,$D$95:$D$115,0)+94,F$119))))","v":0.71399999999999997},{"$f":"IF($D326=$E326,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E326+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D326,$D$95:$D$115,0)+94,G$119))))","v":0.70559999999999989},{"$f":"IF($D326=$E326,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E326+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D326,$D$95:$D$115,0)+94,H$119))))","v":0.56766671479329878},{"$f":"IF($D326=$E326,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E326+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D326,$D$95:$D$115,0)+94,I$119))))","v":0.4094376011689223},{"$f":"IF($D326=$E326,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E326+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D326,$D$95:$D$115,0)+94,J$119))))","v":0.4094376011689223},{"$f":"IF($D326=$E326,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E326+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D326,$D$95:$D$115,0)+94,K$119))))","v":0.1863330497438993},{"$f":"IF($D326=$E326,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E326+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D326,$D$95:$D$115,0)+94,L$119))))","v":0.1863330497438993}]
[null,"17 14",null,17,14,{"$f":"IF($D327=$E327,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E327+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D327,$D$95:$D$115,0)+94,F$119))))","v":0.59261999999999992},{"$f":"IF($D327=$E327,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E327+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D327,$D$95:$D$115,0)+94,G$119))))","v":0.5927039999999999},{"$f":"IF($D327=$E327,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E327+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D327,$D$95:$D$115,0)+94,H$119))))","v":0.39252022379430762},{"$f":"IF($D327=$E327,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E327+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D327,$D$95:$D$115,0)+94,I$119))))","v":0.22819593860518106},{"$f":"IF($D327=$E327,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E327+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D327,$D$95:$D$115,0)+94,J$119))))","v":0.22819593860518106},{"$f":"IF($D327=$E327,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E327+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D327,$D$95:$D$115,0)+94,K$119))))","v":6.8697114298067408E-2},{"$f":"IF($D327=$E327,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E327+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D327,$D$95:$D$115,0)+94,L$119))))","v":6.8697114298067408E-2}]
[null,"18 14",null,18,14,{"$f":"IF($D328=$E328,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E328+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D328,$D$95:$D$115,0)+94,F$119))))","v":0.48594839999999989},{"$f":"IF($D328=$E328,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E328+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D328,$D$95:$D$115,0)+94,G$119))))","v":0.49787135999999987},{"$f":"IF($D328=$E328,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E328+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D328,$D$95:$D$115,0)+94,H$119))))","v":0.25363470142349309},{"$f":"IF($D328=$E328,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E328+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D328,$D$95:$D$115,0)+94,I$119))))","v":0.11409796930259053},{"$f":"IF($D328=$E328,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E328+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D328,$D$95:$D$115,0)+94,J$119))))","v":0.11409796930259053},{"$f":"IF($D328=$E328,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E328+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D328,$D$95:$D$115,0)+94,K$119))))","v":2.2569580849064869E-2},{"$f":"IF($D328=$E328,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E328+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D328,$D$95:$D$115,0)+94,L$119))))","v":2.2569580849064869E-2}]
[null,"19 14",null,19,14,{"$f":"IF($D329=$E329,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E329+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D329,$D$95:$D$115,0)+94,F$119))))","v":0.39361820399999986},{"$f":"IF($D329=$E329,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E329+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D329,$D$95:$D$115,0)+94,G$119))))","v":0.41821194239999987},{"$f":"IF($D329=$E329,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E329+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D329,$D$95:$D$115,0)+94,H$119))))","v":0.15185270015494495},{"$f":"IF($D329=$E329,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E329+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D329,$D$95:$D$115,0)+94,I$119))))","v":5.0506611001309883E-2},{"$f":"IF($D329=$E329,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E329+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D329,$D$95:$D$115,0)+94,J$119))))","v":5.0506611001309883E-2},{"$f":"IF($D329=$E329,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E329+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D329,$D$95:$D$115,0)+94,K$119))))","v":6.5578853964044833E-3},{"$f":"IF($D329=$E329,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E329+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D329,$D$95:$D$115,0)+94,L$119))))","v":6.5578853964044833E-3}]
[null,"20 14",null,20,14,{"$f":"IF($D330=$E330,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E330+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D330,$D$95:$D$115,0)+94,F$119))))","v":0.2755327427999999},{"$f":"IF($D330=$E330,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E330+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D330,$D$95:$D$115,0)+94,G$119))))","v":0.35129803161599987},{"$f":"IF($D330=$E330,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E330+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D330,$D$95:$D$115,0)+94,H$119))))","v":8.3479233818838858E-2},{"$f":"IF($D330=$E330,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E330+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D330,$D$95:$D$115,0)+94,I$119))))","v":1.952072947764024E-2},{"$f":"IF($D330=$E330,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E330+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D330,$D$95:$D$115,0)+94,J$119))))","v":1.952072947764024E-2},{"$f":"IF($D330=$E330,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E330+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D330,$D$95:$D$115,0)+94,K$119))))","v":1.6727783993476168E-3},{"$f":"IF($D330=$E330,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E330+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D330,$D$95:$D$115,0)+94,L$119))))","v":1.6727783993476168E-3}]
[null,"15 15",null,{"$f":"D324+1","v":15},15,{"$f":"IF($D331=$E331,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E331+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D331,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D331=$E331,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E331+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D331,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D331=$E331,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E331+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D331,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D331=$E331,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E331+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D331,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D331=$E331,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E331+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D331,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D331=$E331,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E331+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D331,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D331=$E331,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E331+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D331,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"16 15",null,16,15,{"$f":"IF($D332=$E332,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E332+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D332,$D$95:$D$115,0)+94,F$119))))","v":0.84},{"$f":"IF($D332=$E332,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E332+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D332,$D$95:$D$115,0)+94,G$119))))","v":0.84},{"$f":"IF($D332=$E332,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E332+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D332,$D$95:$D$115,0)+94,H$119))))","v":0.73401447095129946},{"$f":"IF($D332=$E332,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E332+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D332,$D$95:$D$115,0)+94,I$119))))","v":0.61350149830615297},{"$f":"IF($D332=$E332,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E332+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D332,$D$95:$D$115,0)+94,J$119))))","v":0.61350149830615297},{"$f":"IF($D332=$E332,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E332+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D332,$D$95:$D$115,0)+94,K$119))))","v":0.41059147543357499},{"$f":"IF($D332=$E332,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E332+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D332,$D$95:$D$115,0)+94,L$119))))","v":0.41059147543357499}]
[null,"17 15",null,17,15,{"$f":"IF($D333=$E333,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E333+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D333,$D$95:$D$115,0)+94,F$119))))","v":0.69719999999999993},{"$f":"IF($D333=$E333,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E333+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D333,$D$95:$D$115,0)+94,G$119))))","v":0.70559999999999989},{"$f":"IF($D333=$E333,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E333+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D333,$D$95:$D$115,0)+94,H$119))))","v":0.50754345269472811},{"$f":"IF($D333=$E333,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E333+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D333,$D$95:$D$115,0)+94,I$119))))","v":0.34192890404293391},{"$f":"IF($D333=$E333,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E333+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D333,$D$95:$D$115,0)+94,J$119))))","v":0.34192890404293391},{"$f":"IF($D333=$E333,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E333+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D333,$D$95:$D$115,0)+94,K$119))))","v":0.1513765247573636},{"$f":"IF($D333=$E333,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E333+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D333,$D$95:$D$115,0)+94,L$119))))","v":0.1513765247573636}]
[null,"18 15",null,18,15,{"$f":"IF($D334=$E334,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E334+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D334,$D$95:$D$115,0)+94,F$119))))","v":0.57170399999999988},{"$f":"IF($D334=$E334,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E334+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D334,$D$95:$D$115,0)+94,G$119))))","v":0.5927039999999999},{"$f":"IF($D334=$E334,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E334+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D334,$D$95:$D$115,0)+94,H$119))))","v":0.32795923440402114},{"$f":"IF($D334=$E334,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E334+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D334,$D$95:$D$115,0)+94,I$119))))","v":0.17096445202146696},{"$f":"IF($D334=$E334,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E334+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D334,$D$95:$D$115,0)+94,J$119))))","v":0.17096445202146696},{"$f":"IF($D334=$E334,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E334+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D334,$D$95:$D$115,0)+94,K$119))))","v":4.9732870864677661E-2},{"$f":"IF($D334=$E334,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E334+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D334,$D$95:$D$115,0)+94,L$119))))","v":4.9732870864677661E-2}]
[null,"19 15",null,19,15,{"$f":"IF($D335=$E335,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E335+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D335,$D$95:$D$115,0)+94,F$119))))","v":0.46308023999999987},{"$f":"IF($D335=$E335,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E335+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D335,$D$95:$D$115,0)+94,G$119))))","v":0.49787135999999987},{"$f":"IF($D335=$E335,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E335+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D335,$D$95:$D$115,0)+94,H$119))))","v":0.19635126820381618},{"$f":"IF($D335=$E335,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E335+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D335,$D$95:$D$115,0)+94,I$119))))","v":7.5679130190306462E-2},{"$f":"IF($D335=$E335,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E335+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D335,$D$95:$D$115,0)+94,J$119))))","v":7.5679130190306462E-2},{"$f":"IF($D335=$E335,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E335+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D335,$D$95:$D$115,0)+94,K$119))))","v":1.4450532765576495E-2},{"$f":"IF($D335=$E335,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E335+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D335,$D$95:$D$115,0)+94,L$119))))","v":1.4450532765576495E-2}]
[null,"20 15",null,20,15,{"$f":"IF($D336=$E336,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E336+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D336,$D$95:$D$115,0)+94,F$119))))","v":0.32415616799999991},{"$f":"IF($D336=$E336,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E336+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D336,$D$95:$D$115,0)+94,G$119))))","v":0.41821194239999987},{"$f":"IF($D336=$E336,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E336+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D336,$D$95:$D$115,0)+94,H$119))))","v":0.1079417976255073},{"$f":"IF($D336=$E336,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E336+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D336,$D$95:$D$115,0)+94,I$119))))","v":2.9249870428047033E-2},{"$f":"IF($D336=$E336,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E336+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D336,$D$95:$D$115,0)+94,J$119))))","v":2.9249870428047033E-2},{"$f":"IF($D336=$E336,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E336+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D336,$D$95:$D$115,0)+94,K$119))))","v":3.6860264564206181E-3},{"$f":"IF($D336=$E336,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E336+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D336,$D$95:$D$115,0)+94,L$119))))","v":3.6860264564206181E-3}]
[null,"16 16",null,{"$f":"D331+1","v":16},16,{"$f":"IF($D337=$E337,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E337+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D337,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D337=$E337,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E337+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D337,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D337=$E337,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E337+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D337,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D337=$E337,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E337+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D337,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D337=$E337,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E337+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D337,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D337=$E337,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E337+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D337,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D337=$E337,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E337+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D337,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"17 16",null,{"$f":"D332+1","v":17},16,{"$f":"IF($D338=$E338,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E338+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D338,$D$95:$D$115,0)+94,F$119))))","v":0.83},{"$f":"IF($D338=$E338,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E338+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D338,$D$95:$D$115,0)+94,G$119))))","v":0.84},{"$f":"IF($D338=$E338,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E338+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D338,$D$95:$D$115,0)+94,H$119))))","v":0.69146246127401312},{"$f":"IF($D338=$E338,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E338+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D338,$D$95:$D$115,0)+94,I$119))))","v":0.5573399657327367},{"$f":"IF($D338=$E338,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E338+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D338,$D$95:$D$115,0)+94,J$119))))","v":0.5573399657327367},{"$f":"IF($D338=$E338,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E338+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D338,$D$95:$D$115,0)+94,K$119))))","v":0.36867917093873792},{"$f":"IF($D338=$E338,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E338+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D338,$D$95:$D$115,0)+94,L$119))))","v":0.36867917093873792}]
[null,"18 16",null,{"$f":"D333+1","v":18},16,{"$f":"IF($D339=$E339,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E339+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D339,$D$95:$D$115,0)+94,F$119))))","v":0.68059999999999987},{"$f":"IF($D339=$E339,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E339+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D339,$D$95:$D$115,0)+94,G$119))))","v":0.70559999999999989},{"$f":"IF($D339=$E339,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E339+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D339,$D$95:$D$115,0)+94,H$119))))","v":0.4468021372643764},{"$f":"IF($D339=$E339,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E339+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D339,$D$95:$D$115,0)+94,I$119))))","v":0.27866998286636835},{"$f":"IF($D339=$E339,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E339+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D339,$D$95:$D$115,0)+94,J$119))))","v":0.27866998286636835},{"$f":"IF($D339=$E339,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E339+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D339,$D$95:$D$115,0)+94,K$119))))","v":0.12112494739975035},{"$f":"IF($D339=$E339,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E339+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D339,$D$95:$D$115,0)+94,L$119))))","v":0.12112494739975035}]
[null,"19 16",null,{"$f":"D334+1","v":19},16,{"$f":"IF($D340=$E340,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E340+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D340,$D$95:$D$115,0)+94,F$119))))","v":0.55128599999999983},{"$f":"IF($D340=$E340,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E340+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D340,$D$95:$D$115,0)+94,G$119))))","v":0.5927039999999999},{"$f":"IF($D340=$E340,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E340+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D340,$D$95:$D$115,0)+94,H$119))))","v":0.26750326590883211},{"$f":"IF($D340=$E340,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E340+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D340,$D$95:$D$115,0)+94,I$119))))","v":0.12335606416488429},{"$f":"IF($D340=$E340,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E340+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D340,$D$95:$D$115,0)+94,J$119))))","v":0.12335606416488429},{"$f":"IF($D340=$E340,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E340+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D340,$D$95:$D$115,0)+94,K$119))))","v":3.5194429573378427E-2},{"$f":"IF($D340=$E340,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E340+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D340,$D$95:$D$115,0)+94,L$119))))","v":3.5194429573378427E-2}]
[null,"20 16",null,{"$f":"D335+1","v":20},16,{"$f":"IF($D341=$E341,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E341+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D341,$D$95:$D$115,0)+94,F$119))))","v":0.38590019999999986},{"$f":"IF($D341=$E341,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E341+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D341,$D$95:$D$115,0)+94,G$119))))","v":0.49787135999999987},{"$f":"IF($D341=$E341,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E341+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D341,$D$95:$D$115,0)+94,H$119))))","v":0.14705677053697902},{"$f":"IF($D341=$E341,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E341+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D341,$D$95:$D$115,0)+94,I$119))))","v":4.7676933974577833E-2},{"$f":"IF($D341=$E341,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E341+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D341,$D$95:$D$115,0)+94,J$119))))","v":4.7676933974577833E-2},{"$f":"IF($D341=$E341,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E341+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D341,$D$95:$D$115,0)+94,K$119))))","v":8.9773574878247546E-3},{"$f":"IF($D341=$E341,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E341+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D341,$D$95:$D$115,0)+94,L$119))))","v":8.9773574878247546E-3}]
[null,"17 17",null,{"$f":"D337+1","v":17},17,{"$f":"IF($D342=$E342,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E342+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D342,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D342=$E342,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E342+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D342,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D342=$E342,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E342+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D342,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D342=$E342,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E342+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D342,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D342=$E342,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E342+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D342,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D342=$E342,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E342+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D342,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D342=$E342,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E342+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D342,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"18 17",null,{"$f":"D338+1","v":18},17,{"$f":"IF($D343=$E343,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E343+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D343,$D$95:$D$115,0)+94,F$119))))","v":0.82},{"$f":"IF($D343=$E343,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E343+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D343,$D$95:$D$115,0)+94,G$119))))","v":0.84},{"$f":"IF($D343=$E343,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E343+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D343,$D$95:$D$115,0)+94,H$119))))","v":0.64616976667272386},{"$f":"IF($D343=$E343,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E343+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D343,$D$95:$D$115,0)+94,I$119))))","v":0.5},{"$f":"IF($D343=$E343,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E343+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D343,$D$95:$D$115,0)+94,J$119))))","v":0.5},{"$f":"IF($D343=$E343,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E343+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D343,$D$95:$D$115,0)+94,K$119))))","v":0.3285375387259869},{"$f":"IF($D343=$E343,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E343+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D343,$D$95:$D$115,0)+94,L$119))))","v":0.3285375387259869}]
[null,"19 17",null,{"$f":"D339+1","v":19},17,{"$f":"IF($D344=$E344,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E344+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D344,$D$95:$D$115,0)+94,F$119))))","v":0.6641999999999999},{"$f":"IF($D344=$E344,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E344+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D344,$D$95:$D$115,0)+94,G$119))))","v":0.70559999999999989},{"$f":"IF($D344=$E344,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E344+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D344,$D$95:$D$115,0)+94,H$119))))","v":0.38686592677201864},{"$f":"IF($D344=$E344,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E344+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D344,$D$95:$D$115,0)+94,I$119))))","v":0.22133001713363165},{"$f":"IF($D344=$E344,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E344+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D344,$D$95:$D$115,0)+94,J$119))))","v":0.22133001713363165},{"$f":"IF($D344=$E344,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E344+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D344,$D$95:$D$115,0)+94,K$119))))","v":9.5460856884769768E-2},{"$f":"IF($D344=$E344,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E344+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D344,$D$95:$D$115,0)+94,L$119))))","v":9.5460856884769768E-2}]
[null,"20 17",null,{"$f":"D340+1","v":20},17,{"$f":"IF($D345=$E345,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E345+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D345,$D$95:$D$115,0)+94,F$119))))","v":0.46493999999999991},{"$f":"IF($D345=$E345,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E345+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D345,$D$95:$D$115,0)+94,G$119))))","v":0.5927039999999999},{"$f":"IF($D345=$E345,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E345+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D345,$D$95:$D$115,0)+94,H$119))))","v":0.21267498783090599},{"$f":"IF($D345=$E345,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E345+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D345,$D$95:$D$115,0)+94,I$119))))","v":8.5543720002022122E-2},{"$f":"IF($D345=$E345,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E345+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D345,$D$95:$D$115,0)+94,J$119))))","v":8.5543720002022122E-2},{"$f":"IF($D345=$E345,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E345+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D345,$D$95:$D$115,0)+94,K$119))))","v":2.4350053367448006E-2},{"$f":"IF($D345=$E345,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E345+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D345,$D$95:$D$115,0)+94,L$119))))","v":2.4350053367448006E-2}]
[null,"18 18",null,{"$f":"D342+1","v":18},18,{"$f":"IF($D346=$E346,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E346+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D346,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D346=$E346,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E346+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D346,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D346=$E346,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E346+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D346,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D346=$E346,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E346+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D346,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D346=$E346,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E346+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D346,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D346=$E346,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E346+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D346,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D346=$E346,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E346+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D346,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"19 18",null,{"$f":"D343+1","v":19},18,{"$f":"IF($D347=$E347,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E347+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D347,$D$95:$D$115,0)+94,F$119))))","v":0.80999999999999994},{"$f":"IF($D347=$E347,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E347+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D347,$D$95:$D$115,0)+94,G$119))))","v":0.84},{"$f":"IF($D347=$E347,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E347+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D347,$D$95:$D$115,0)+94,H$119))))","v":0.5987063256829237},{"$f":"IF($D347=$E347,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E347+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D347,$D$95:$D$115,0)+94,I$119))))","v":0.4426600342672633},{"$f":"IF($D347=$E347,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E347+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D347,$D$95:$D$115,0)+94,J$119))))","v":0.4426600342672633},{"$f":"IF($D347=$E347,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E347+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D347,$D$95:$D$115,0)+94,K$119))))","v":0.29056301223583414},{"$f":"IF($D347=$E347,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E347+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D347,$D$95:$D$115,0)+94,L$119))))","v":0.29056301223583414}]
[null,"20 18",null,{"$f":"D344+1","v":20},18,{"$f":"IF($D348=$E348,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E348+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D348,$D$95:$D$115,0)+94,F$119))))","v":0.56699999999999995},{"$f":"IF($D348=$E348,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E348+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D348,$D$95:$D$115,0)+94,G$119))))","v":0.70559999999999989},{"$f":"IF($D348=$E348,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E348+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D348,$D$95:$D$115,0)+94,H$119))))","v":0.32913175267548994},{"$f":"IF($D348=$E348,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E348+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D348,$D$95:$D$115,0)+94,I$119))))","v":0.17108744000404424},{"$f":"IF($D348=$E348,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E348+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D348,$D$95:$D$115,0)+94,J$119))))","v":0.17108744000404424},{"$f":"IF($D348=$E348,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E348+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D348,$D$95:$D$115,0)+94,K$119))))","v":7.4116502673860038E-2},{"$f":"IF($D348=$E348,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E348+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D348,$D$95:$D$115,0)+94,L$119))))","v":7.4116502673860038E-2}]
[null,"19 19",null,{"$f":"D346+1","v":19},19,{"$f":"IF($D349=$E349,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E349+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D349,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D349=$E349,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E349+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D349,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D349=$E349,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E349+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D349,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D349=$E349,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E349+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D349,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D349=$E349,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E349+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D349,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D349=$E349,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E349+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D349,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D349=$E349,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E349+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D349,$D$95:$D$115,0)+94,L$119))))","v":1}]
[null,"20 19",null,{"$f":"D347+1","v":20},19,{"$f":"IF($D350=$E350,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E350+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D350,$D$95:$D$115,0)+94,F$119))))","v":0.7},{"$f":"IF($D350=$E350,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E350+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D350,$D$95:$D$115,0)+94,G$119))))","v":0.84},{"$f":"IF($D350=$E350,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E350+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D350,$D$95:$D$115,0)+94,H$119))))","v":0.54973822483011292},{"$f":"IF($D350=$E350,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E350+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D350,$D$95:$D$115,0)+94,I$119))))","v":0.38649850169384703},{"$f":"IF($D350=$E350,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E350+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D350,$D$95:$D$115,0)+94,J$119))))","v":0.38649850169384703},{"$f":"IF($D350=$E350,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E350+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D350,$D$95:$D$115,0)+94,K$119))))","v":0.25507893142883487},{"$f":"IF($D350=$E350,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E350+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D350,$D$95:$D$115,0)+94,L$119))))","v":0.25507893142883487}]
[null,"20 20",null,{"$f":"D349+1","v":20},20,{"$f":"IF($D351=$E351,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E351+1,$D$95:$D$115,0)+94,F$119)):INDIRECT(ADDRESS(MATCH($D351,$D$95:$D$115,0)+94,F$119))))","v":1},{"$f":"IF($D351=$E351,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E351+1,$D$95:$D$115,0)+94,G$119)):INDIRECT(ADDRESS(MATCH($D351,$D$95:$D$115,0)+94,G$119))))","v":1},{"$f":"IF($D351=$E351,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E351+1,$D$95:$D$115,0)+94,H$119)):INDIRECT(ADDRESS(MATCH($D351,$D$95:$D$115,0)+94,H$119))))","v":1},{"$f":"IF($D351=$E351,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E351+1,$D$95:$D$115,0)+94,I$119)):INDIRECT(ADDRESS(MATCH($D351,$D$95:$D$115,0)+94,I$119))))","v":1},{"$f":"IF($D351=$E351,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E351+1,$D$95:$D$115,0)+94,J$119)):INDIRECT(ADDRESS(MATCH($D351,$D$95:$D$115,0)+94,J$119))))","v":1},{"$f":"IF($D351=$E351,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E351+1,$D$95:$D$115,0)+94,K$119)):INDIRECT(ADDRESS(MATCH($D351,$D$95:$D$115,0)+94,K$119))))","v":1},{"$f":"IF($D351=$E351,1,PRODUCT(INDIRECT(ADDRESS(MATCH($E351+1,$D$95:$D$115,0)+94,L$119)):INDIRECT(ADDRESS(MATCH($D351,$D$95:$D$115,0)+94,L$119))))","v":1}]
[]
[]
[]
["TCJE",null,null,"Prisfald for grønne biler"]
[]
[]
[null,null,null,"Indeks, 2021 = 1"]
[null,null,null,"Aar","Elbiler","Elbiler","Elbiler","PHEV","PHEV","PHEV",null,"Bilstørrelse for de grønne biler i dette ark:"]
[null,null,null,{"$f":"D361+1","v":2041},"Lille","Mellem","Stor","Lille","Mellem","Stor"]
[null,null,null,2040,0.56061272466675316,0.56061272466675016,0.56257094544048525,0.75039231811889229,0.75039231811889373,0.801417866232359,null,"Personbiler",null,"Varebiler"]
[null,null,null,2039,0.57795126254304385,0.57795126254304097,0.5779512625430403,0.76181961230344231,0.76181961230344375,0.801417866232359,null,"el","PHEV","el","PHEV"]
[null,null,null,2038,0.59582604385880733,0.59582604385880478,0.59582604385880455,0.77342092619638647,0.77342092619638791,0.80149815757009413,null,"Lille","Lille","Lille","-"]
[null,null,null,2037,0.61425365346268723,0.61425365346268501,0.61425365346268512,0.7851989098440455,0.78519890984404694,0.80162801594376487,null,"Mellem","Mellem","Mellem","Mellem"]
[null,null,null,2036,0.63325118913679035,0.63325118913678835,0.63325118913678891,0.79715625364877551,0.79715625364877707,0.80183658108060074,null,"Stor","Stor","Stor","Stor"]
[null,null,null,2035,0.65283627746060779,0.65283627746060624,0.65283627746060702,0.80929568898352677,0.80929568898352844,0.81078734090519045]
[null,null,null,2034,0.67302709016557427,0.67302709016557305,0.67302709016557416,0.82161998881576148,0.82161998881576315,0.82309427524685708]
[null,null,null,2033,0.6938423609954365,0.69384236099543772,0.69384236099543795,0.83413196834087611,0.83413196834087822,0.83558353167151811]
[null,null,null,2032,0.71530140308808121,0.71530140308807943,0.71530140308807966,0.84683448562525365,0.84683448562525587,0.84825167323541828]
[null,null,null,2031,0.73742412689492831,0.73742412689492698,0.73742412689492765,0.85973044225914175,0.85973044225914252,0.86109512983556258]
[null,null,null,2030,0.76023105865456508,0.76023105865456309,0.76023105865456531,0.87282278401943247,0.87282278401943403,0.87412206417103189]
[null,null,null,2029,0.78374335943769524,0.78374335943769569,0.78374335943769624,0.88611450154257432,0.88611450154257443,0.88733798115404128]
[null,null,null,2028,0.80798284478113092,0.80798284478113003,0.80798284478112892,0.89960863100768784,0.89960863100768862,0.9007347710694662]
[null,null,null,2027,0.83297200492900059,0.83297200492899759,0.83297200492899937,0.91330825483014144,0.91330825483013911,0.91430610490694142]
[null,null,null,2026,0.85873402570000124,0.85873402569999824,0.85873402569999946,0.9272165023656237,0.92721650236562592,0.92805965034879767]
[null,null,null,2025,0.88529281000000037,0.88529280999999982,0.88529281000000049,0.94133655062500043,0.94133655062499988,0.9420067978193275]
[null,null,null,2024,0.91267299999999929,0.91267299999999774,0.91267299999999929,0.95567162499999814,0.95567162500000036,0.95615783607313642]
[null,null,null,2023,0.94089999999999874,0.94089999999999929,0.94090000000000107,0.97022499999999889,0.97022500000000012,0.97052357157040492]
[null,null,null,2022,0.97000000000000053,0.96999999999999953,0.97000000000000097,0.98499999999999832,0.98500000000000054,0.98510881542844386]
[null,null,null,2021,1,1,1,1,1,1]
[null,null,null,2020,1,1,1,1,1,1]
[null,null,null,2019,1,{"$f":"E382","v":1},1,1,{"$f":"H382","v":1},1]
[null,null,null,2018,1,1,1,1,1,1]
[null,null,null,2017,1,1,1,1,1,1]
[null,null,null,2016,1,1,1,1,1,1]
[null,null,null,2015,1,1,1,1,1,1]
[null,null,null,{"$f":"D386-1","v":2014},1,1,1,1,1,1]
[null,null,null,{"$f":"D387-1","v":2013},1,1,1,1,1,1]
[null,null,null,2012,1,1,1,1,1,1]
[null,null,null,2011,1,1,1,1,1,1]
[null,null,null,2010,1,1,1,1,1,1]
[null,null,null,2009,1,1,1,1,1,1]
[null,null,null,2008,1,1,1,1,1,1]
[null,null,null,2007,1,1,1,1,1,1]
[null,null,null,2006,1,1,1,1,1,1]
[null,null,null,2005,1,1,1,1,1,1]
[null,null,null,2004,1,1,1,1,1,1]
[null,null,null,2003,1,1,1,1,{"$f":"H398","v":1},1]
[null,null,null,2002,1,1,1,1,1,1]
[null,null,null,2001,1,1,1,1,1,1]
[null,null,null,2000,1,1,1,1,1,1]
[null,null,null,"Kilde 2022 og frem: Klima-, Energi- og  Forsyningsministeriet svarende til KF24, baseret på den grønne bilkommission",null,null,null,null,"Ingen ændringer i KF25"]
[]
[null,null,null,"Er baseret på personbiler, men anvendes her også til varebiler"]
[]
[]
[]
["TCJE",null,null,"forbedringer i energieffektivitet"]
[]
[]
[null,null,null,"Baseret på Energistyrelsens KF25, dog er 2024 fra KF24, 2023 FRA KF23 og 2022 fra KF22"]
[null,null,null,"Data for nybilsalget"]
[]
[]
[null,null,"Årlig","Personbiler",null,null,null,"Varebiler",null,null,null,"Lastbiler"]
[null,null,"forbedring","Benzin (inkl. hybrid)","Diesel (inkl. hybrid)","El","PHEV, benzindel","Benzin","Diesel","El","PHEV, benzindel","Diesel"]
[null,null,"i %","km/l","km/l","km/kWh","km/l","km/l","km/l","km/kWh","km/l","km/l"]
[]
[null,null,2040,0,0,8.257461887595241E-7,0,0,0,0,0,-1.3159436104515532E-2,"KF25"]
[null,null,2039,0,0,3.1869020178376672E-7,0,0,0,0,0,-1.4383303811321135E-2,"KF25"]
[null,null,2038,0,0,-2.6136606656734784E-8,0,0,0,0,0,8.1671764288850923E-3,"KF25"]
[null,null,2037,0,0,-6.2070861178820103E-5,0,0,0,-2.7755575615628914E-15,0,4.3648116014116667E-3,"KF25"]
[null,null,2036,0,0,7.1755643307858108E-5,0,0,0,3.9968028886505635E-15,0,1.5960669186092513E-3,"KF25"]
[null,null,2035,0,0,3.1037127690574096E-3,0,0,0,2.9999999999961169E-3,0,2.6607296944227476E-2,"KF25"]
[null,null,2034,1.1250425897388894E-3,-7.0005112593474195E-6,3.2413387445295871E-3,5.3575857698668905E-3,3.5527136788005009E-15,3.1086244689504383E-15,3.0000000000030003E-3,-3.4416913763379853E-15,1.1046666858851362E-2,"KF25"]
[null,null,2033,1.1048616878972517E-3,-3.2643941108911889E-5,3.2387988622828434E-3,6.6602340649741798E-3,0,-1.8873791418627661E-15,2.9999999999978932E-3,0,1.5181401096365121E-2,"KF25"]
[null,null,2032,8.2496231540685194E-4,-3.474546634896214E-5,3.2391270980067777E-3,7.8150727060704028E-3,0,0,3.000000000001446E-3,0,1.7746234391812665E-2,"KF25"]
[null,null,2031,6.8523241346607477E-4,-6.2566815505538109E-5,3.244243160757776E-3,9.9837101049209398E-3,-1.2212453270876722E-15,-1.3322676295501878E-15,2.9999999999972271E-3,-1.9984014443252818E-15,1.5040005127233469E-2,"KF25"]
[null,null,2030,1.2961012963351282E-2,3.1930868814133762E-2,4.1287279323038995E-3,1.9761665978472509E-2,8.1115454016169597E-3,2.8986555888523169E-2,4.0000000000006697E-3,8.1115454016140731E-3,9.3661533255118279E-3,"KF25"]
[null,null,2029,9.2956381830129331E-3,2.8065477785907289E-2,4.1328652927530296E-3,1.724889522951023E-2,8.1115454016118527E-3,2.8986555888524057E-2,4.0000000000044444E-3,8.1115454016165156E-3,1.1155414887347836E-2,"KF25"]
[null,null,2028,7.0830607827578884E-3,2.7736291487366005E-2,3.9148579951477913E-3,1.7646676911061254E-2,8.1115454016127408E-3,2.8986555888522281E-2,3.9999999999928981E-3,8.1115454016154054E-3,2.1433425946927764E-2,"KF25"]
[null,null,2027,8.14997387688976E-3,2.75982529637675E-2,3.9548511789746499E-3,1.584021657770629E-2,8.1115454016131849E-3,2.8986555888524945E-2,4.0000000000035563E-3,8.1115454016122968E-3,1.9203347511186353E-2,"KF25"]
[null,null,2026,1.2076752689908599E-2,2.3185347046398741E-2,3.9344483346859249E-3,1.8638329360768147E-2,8.1115454016158495E-3,2.8986555888522947E-2,4.0000000000004476E-3,8.111545401613407E-3,1.2331048483536389E-2,"KF25"]
[null,null,2025,-3.7940047731263027E-3,-3.238553395572219E-3,8.5007559249985487E-3,-1.6897536936223423E-3,1.2550510108915169E-3,4.2081952383188348E-3,4.9999999999996714E-3,1.2550510108935153E-3,3.8878627307859182E-2,"KF25"]
[null,null,2024,-1.4398326827435026E-2,-5.5151543847928863E-3,6.2452286658225553E-3,1.1318153679890974E-2,1.1686004959559071E-3,3.9468120330141687E-3,4.8666179806018395E-3,1.1686004959523544E-3,3.6180925496621219E-2,"KF24"]
[null,null,2023,-8.0190500154995181E-3,-8.3873898930585389E-3,4.5839735727180031E-3,1.1968903250574314E-2,0,0,6.0012183586182211E-3,0,3.0930574781745879E-2,"KF23"]
[null,null,2022,-8.3067480954085449E-3,-2.9785566475103442E-3,8.8737449103439836E-3,2.3657162842664059E-2,5.1895648818516937E-2,5.7995112106637103E-2,5.996744939091192E-3,5.189564881852271E-2,2.8810588422001793E-2,"KF22"]
[null,null,2021,1.2753627477845919E-2,1.5195794996754053E-3,1.6877971887482079E-2,null,3.2058406084476188E-2,7.5147923396354788E-3,null,null,9.4875937685596767E-3,"slet"]
[null,null,2020,9.5698779819399782E-3,-3.1963683599360859E-3,1.401553167022862E-2,null,3.0256041331504724E-2,5.1250102658428887E-3,null,null,5.5501276786540377E-3,"slet"]
[]
[]
[]
[]
[null,null,"Indeks","Personbiler",null,null,null,"Varebiler",null,null,null,"Lastbiler"]
[null,null,"2021=1","Benzin (inkl. hybrid)","Diesel (inkl. hybrid)","El","PHEV, benzindel","Benzin","Diesel","El","PHEV, benzindel","Diesel"]
[null,null,null,"l/km","l/km","kWh/km","km/l","l/km","l/km","km/kWh","km/l","l/km"]
[null,null,2041]
[null,null,{"$f":"C449+1","v":2040},{"$f":"D449/(1+D419)","v":0.98181621675569541},0.89021067528763043,0.93783939760751378,0.84968497084800421,{"$f":"H449/(1+H419)","v":0.91081979006961233},{"$f":"I449/(1+I419)","v":0.81270581948210818},{"$f":"J449/(1+J419)","v":0.94483768719025707},0.91081979006961478,{"$f":"L449/(1+L419)","v":0.75833495358830105}]
[null,null,{"$f":"C450+1","v":2039},0.98181621675569541,0.89021067528763043,0.93784017202482206,0.84968497084800421,0.91081979006961233,0.81270581948210818,{"$f":"J450/(1+J420)","v":0.94483768719025707},0.91081979006961478,0.74835569322073503]
[null,null,2038,0.98181621675569541,0.89021067528763043,0.93784047090529576,0.84968497084800421,0.91081979006961233,0.81270581948210818,{"$f":"J451/(1+J421)","v":0.94483768719025707},0.91081979006961478,0.7375918659262094]
[null,null,2037,0.98181621675569541,0.89021067528763043,0.93784044639332831,0.84968497084800421,0.91081979006961233,0.81270581948210818,{"$f":"J452/(1+J422)","v":0.94483768719025707},0.91081979006961478,0.74361590882773931]
[null,null,2036,0.98181621675569541,0.89021067528763043,0.93778223382917236,0.84968497084800421,0.91081979006961233,0.81270581948210818,{"$f":"J453/(1+J423)","v":0.9448376871902544},0.91081979006961478,0.74686165217358491]
[null,null,2035,0.98181621675569541,0.89021067528763043,0.93784952499664342,0.84968497084800421,0.91081979006961233,0.81270581948210818,{"$f":"J454/(1+J424)","v":0.94483768719025818},0.91081979006961478,0.74805369334939698]
[null,null,2034,0.98181621675569541,0.89021067528763043,0.94076034054282998,0.84968497084800421,0.91081979006961233,0.81270581948210818,{"$f":"J455/(1+J425)","v":0.9476722002518253},0.91081979006961478,0.76795738009857051]
[null,null,2033,0.98292080181484187,0.89020444335777493,0.94380966348394835,0.85423723095668924,0.91081979006961555,0.81270581948211074,{"$f":"J456/(1+J426)","v":0.95051521685258367},0.91081979006961167,0.77644074943831576]
[null,null,2032,0.98400679335100438,0.89017538357635106,0.94686647314825167,0.85992665086187625,0.91081979006961555,0.81270581948210918,{"$f":"J457/(1+J427)","v":0.95336676250313945},0.91081979006961167,0.78822820788310122]
[null,null,2031,0.98481856187362327,0.8901444540175163,0.94993349399962024,0.8666470401602494,0.91081979006961555,0.81270581948210918,{"$f":"J458/(1+J428)","v":0.95622686279065028},0.91081979006961167,0.80221629041443321]
[null,null,2030,0.98549339147360215,0.89008876051368846,0.95301530924070321,0.87529939297249715,0.91081979006961444,0.81270581948210807,{"$f":"J459/(1+J429)","v":0.95909554337901959},0.91081979006960989,0.81428162753541655]
[null,null,2029,0.99826638409578849,0.91851006795858592,0.9569500501678786,0.89259676720757941,0.91820794614945533,0.83626336213945418,{"$f":"J460/(1+J430)","v":0.96293192555253626},0.91820794614944812,0.82190831410906062]
[null,null,2028,1.0075459072126076,0.9442884918670098,0.96090499581711564,0.90799307532734252,0.92565603159276744,0.86050375682363445,{"$f":"J461/(1+J431)","v":0.96678365325475069},0.92565603159276444,0.83107704235230784]
[null,null,2027,1.0146824161148134,0.97047955272559838,0.96466680242256775,0.92401613576512509,0.93316453251930886,0.88544679706308616,{"$f":"J462/(1+J432)","v":0.97065078786776282},0.93316453251930831,0.84888987059575782]
[null,null,2026,1.0229520512994885,0.9972630929178834,0.96848191606344636,0.93865275147693994,0.94073393899201441,0.91111285013247068,{"$f":"J463/(1+J433)","v":0.97453339101923731},0.94073393899201296,0.86519139777953413]
[null,null,2025,1.035305990236667,1.0203849838237495,0.97229235812527559,0.95614767061435835,0.94836474504898904,0.937522873683587,{"$f":"J464/(1+J434)","v":0.97843152458331473},0.94836474504898527,0.87586011485309223]
[null,null,2024,{"$f":"D465/(1+D435)","v":1.031378034368063},1.0170804125695962,0.98055757814943989,{"$f":"G465/(1+G435)","v":0.95453201655628939},0.94955499118095665,0.94146815297643727,0.98332368220623101,0.94955499118095477,0.9099123538322843]
[null,null,2023,1.0165279163465941,1.011471057072526,0.98668138444498832,{"$f":"G466/(1+G436)","v":0.96533555661204973},0.95066464161458808,0.94518395081130424,0.98810914291880747,0.95066464161458286,0.94283382491474543]
[null,null,2022,1.0083763281432592,1.0029874549513147,0.99120430583597696,0.97688956449347863,0.95066464161458808,0.94518395081130424,{"$f":"J467/(1+J437)","v":0.99403900164761039},0.95066464161458286,0.97199621704303052]
[null,null,2021,1,1,1,1,1,1,1,1,1]
[null,null,2020,1,1,1,1,1,1,1,1,1]
[null,null,2019,1,1,1,1,1,1,1,1,1]
[null,null,2018,1,1,1,1,1,1,1,1,1]
[null,null,2017,1,1,1,1,1,1,1,1,1]
[null,null,2016,1,1,1,1,1,1,1,1,1]
[null,null,2015,1,1,1,1,1,1,1,1,1]
[null,null,2014,1,1,1,1,1,1,1,1,1]
[null,null,2013,1,1,1,1,1,1,1,1,1]
[null,null,2012,1,1,1,1,1,1,1,1,1]
[null,null,2011,1,1,1,1,1,1,1,1,1]
[null,null,2010,1,1,1,1,1,1,1,1,1]
[null,null,2009,1,1,1,1,1,1,1,1,1]
[null,null,2008,1,1,1,1,1,1,1,1,1]
[null,null,2007,1,1,1,1,1,1,1,1,1]
[null,null,2006,1,1,1,1,1,1,1,1,1]
[null,null,2005,1,1,1,1,1,1,1,1,1]
[null,null,2004,1,1,1,1,1,1,1,1,1]
[null,null,2003,1,1,1,1,1,1,1,1,1]
[null,null,2002,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C488+1","v":2001},1,1,1,1,1,1,1,1,1]
[null,null,2000,1,1,1,1,1,1,1,1,1]

{"sheet":"RepOmk","index":21,"n_rows":65,"n_cols":5,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[null,null,"Service, reparation og vedligehold"]
[]
[]
[null,null,"Moms",0.25]
[]
[]
[null,null,"Personbiler "]
[]
[]
[]
[null,null,"Koefficienter til omkostningsfunktion for benzin personbiler"]
[null,null,"Segment og drivmiddel","Koefficient α","Koefficient β"]
[null,null,null,"[kr. pr. km]","[kr. pr. km pr. år] "]
[null,null,"Mini personbil (A segment), benzin",0.12682184499999999,1.621916E-2]
[null,null,"Lille personbil (B segment), benzin",0.13490380499999999,2.5648113E-2]
[null,null,"Mellemstor personbil (C segment), benzin",0.14802279500000001,4.0953601999999999E-2]
[null,null,"Stor personbil (D segment), benzin",0.16656269700000001,6.2583486999999993E-2]
[]
[]
[]
[]
[null,null,"Koefficienter til omkostningsfunktion for diesel personbiler"]
[null,null,"Segment og drivmiddel","Koefficient α","Koefficient β"]
[null,null,null,"[kr. pr. km]","[kr. pr. km pr. år] "]
[null,null,"Lille personbil (B segment), diesel",0.140077536,3.1684131999999997E-2]
[null,null,"Mellemstor personbil (C segment), diesel",0.15409239799999999,4.8034805E-2]
[null,null,"Stor personbil (D segment), diesel",0.17100091000000001,6.7761402999999998E-2]
[]
[]
[]
[null,null,"Skalering af rep. Omk. For el- og pluginhybrid-biler"]
[null,null,null,"Andel af omkostningerne for tilsvarende benzinbiler"]
[null,null,"El-biler",0.5]
[null,null,"Pluginhybrid-biler",1.1000000000000001]
[]
[]
[]
[]
[null,null,"Varebiler "]
[]
[]
[]
[null,null,"Koefficienter til omkostningsfunktion for benzin varebiler"]
[null,null,"Segment og drivmiddel","Koefficient α","Koefficient β"]
[null,null,null,"[kr. pr. km]","[kr. pr. km pr. år] "]
[null,null,"Lille varebil (B segment), benzin",0.13490380499999999,2.5648113E-2]
[null,null,"Mellemstor varebil (C segment), benzin",0.14802279500000001,4.0953601999999999E-2]
[null,null,"Stor varebil (D segment), benzin",0.16656269700000001,6.2583486999999993E-2]
[]
[]
[]
[]
[null,null,"Koefficienter til omkostningsfunktion for diesel varebiler"]
[null,null,"Segment og drivmiddel","Koefficient α","Koefficient β"]
[null,null,null,"[kr. pr. km]","[kr. pr. km pr. år] "]
[null,null,"Lille varebil (C segment), diesel",0.15409239799999999,4.8034805E-2]
[null,null,"Mellemstor varebil (D segment), diesel",0.17100091000000001,6.7761402999999998E-2]
[null,null,"Stor varebil (E segment), diesel",0.193139017,9.3589193000000001E-2]
[]
[]
[]
[null,null,"Skalering af rep. Omk. For el- og pluginhybrid-biler"]
[null,null,null,"Andel af omkostningerne for tilsvarende benzinbiler"]
[null,null,"El-biler",0.5]
[null,null,"Pluginhybrid-biler",1.1000000000000001]

{"sheet":"AndelVedlAfhKm","index":22,"n_rows":56,"n_cols":5,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[null,"PbilB","PbilD","VbilB","VbilD"]
["1-0",0.46142907927479565,0.69355111712931616,0.53488372093023251,0.73582039162727886]
["1-1",0.44514308567365807,0.67709038591740012,0.51924619085805934,0.72451046590141799]
["1-2",0.42885709207252048,0.66062965470548407,0.50360866078588618,0.71320054017555712]
["1-3",0.4125710984713829,0.64416892349356802,0.48797113071371295,0.70189061444969625]
["1-4",0.39628510487024532,0.62770819228165198,0.47233360064153973,0.69058068872383538]
["1-5",0.37514146227846956,0.60663500826709327,0.4325163295134129,0.647215668176648]
["1-6",0.3539978196866938,0.58556182425253456,0.39269905838528607,0.60385064762946061]
["1-7",0.33285417709491805,0.56448864023797585,0.35288178725715924,0.56048562708227323]
["1-8",0.31171053450314229,0.54341545622341714,0.31306451612903241,0.51712060653508585]
["1-9",0.27659504291630288,0.53260385045018621,0.29406399791085686,0.48358116104740068]
["1-10",0.24147955132946347,0.5217922446769554,0.2750634796926813,0.45004171555971551]
["1-11",0.20636405974262406,0.51098063890372458,0.25606296147450575,0.41650227007203033]
["1-12",0.17124856815578465,0.50016903313049377,0.23706244325633019,0.38296282458434516]
["2-0",0.32868485829494193,0.69763565954804674,0.33037300177619894,0.58678893535546939]
["2-1",0.31262511134310922,0.65156615087988767,0.31749555950266428,0.54765203809139928]
["2-2",0.29656536439127645,0.60549664221172861,0.30461811722912963,0.50851514082732918]
["2-3",0.28050561743944369,0.55942713354356954,0.29174067495559497,0.46937824356325902]
["2-4",0.26444587048761092,0.51335762487541048,0.27886323268206031,0.43024134629918886]
["2-5",0.24900974896395484,0.49399841014716278,0.26544405575730601,0.39534723903014551]
["2-6",0.23357362744029875,0.47463919541891508,0.2520248788325517,0.36045313176110216]
["2-7",0.21813750591664266,0.45527998069066739,0.2386057019077974,0.32555902449205881]
["2-8",0.20270138439298657,0.43592076596241969,0.22518652498304309,0.29066491722301546]
["2-9",0.18891397667972193,0.41928427174119393,0.20311708683794258,0.2607729065843058]
["2-10",0.17512656896645729,0.40264777751996816,0.18104764869284207,0.23088089594559613]
["2-11",0.16133916125319264,0.3860112832987424,0.15897821054774156,0.20098888530688647]
["2-12",0.147551753539928,0.36937478907751664,0.13690877240264104,0.1710968746681768]
["3-0",0.42483627703909504,0.62574183976261133,0.5,0.55182379908311741]
["3-1",0.37599846199642784,0.59319362017804156,0.4464285714285714,0.51963324696033486]
["3-2",0.32716064695376063,0.56064540059347179,0.39285714285714279,0.48744269483755231]
["3-3",0.27832283191109342,0.52809718100890202,0.33928571428571419,0.45525214271476977]
["3-4",0.22948501686842621,0.49554896142433225,0.28571428571428559,0.42306159059198722]
["3-5",0.22339407890189836,0.454908559187651,0.27008928571428559,0.38200593862939924]
["3-6",0.21730314093537051,0.41426815695096975,0.25446428571428559,0.34095028666681126]
["3-7",0.21121220296884266,0.3736277547142885,0.23883928571428559,0.29989463470422328]
["3-8",0.20512126500231481,0.33298735247760725,0.22321428571428559,0.2588389827416353]
["3-9",0.19241657293520448,0.30673438347722448,0.18553936925647441,0.22114884864185419]
["3-10",0.17971188086809414,0.28048141447684172,0.14786445279866323,0.18345871454207308]
["3-11",0.16700718880098381,0.25422844547645895,0.11018953634085203,0.14576858044229196]
["3-12",0.15430249673387347,0.22797547647607619,7.2514619883040837E-2,0.10807844634251083]
["4-0",0.37891077636152953]
["4-1",0.34154113557358051]
["4-2",0.30417149478563149]
["4-3",0.26680185399768247]
["4-4",0.22943221320973345]
["4-5",0.21667111402506126]
["4-6",0.20391001484038906]
["4-7",0.19114891565571687]
["4-8",0.17838781647104468]
["4-9",0.16098086935269124]
["4-10",0.14357392223433779]
["4-11",0.12616697511598435]
["4-12",0.10876002799763092]
[]
["Kilde: regnark: AndelVedlAfhKm.xls"]

{"sheet":"FormlerRepOgVedl","index":23,"n_rows":81,"n_cols":7,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[null,null,"Service, reparation og vedligehold"]
[]
[]
[null,null,"Moms",0.25]
[]
[]
[null,null,"Personbiler "]
[]
[]
[]
[null,null,"Benzin"]
[null,null,"Segment og drivmiddel","Alder","Kørsel","Relativ omk ex moms","Årlig omk inkl moms"]
[null,null,null,null,null,"[kr. pr. km]","[kr. pr. år] "]
[null,null,"Mini personbil (A segment), benzin",0,20000,{"$f":"RepOmk!$D$14+RepOmk!$E$14*D14","v":0.12682184499999999},{"$f":"E14*(RepOmk!$D$14+RepOmk!$E$14*D14)*(1+$D$4)","v":3170.5461249999998}]
[null,null,"Lille personbil (B segment), benzin",4,18000,{"$f":"RepOmk!$D$15+RepOmk!$E$15*D15","v":0.23749625699999999},{"$f":"E15*(RepOmk!$D$15+RepOmk!$E$15*D15)*(1+$D$4)","v":5343.6657825000002}]
[null,null,"Mellemstor personbil (C segment), benzin",9,15000,{"$f":"RepOmk!$D$16+RepOmk!$E$16*D16","v":0.51660521299999995},{"$f":"E16*(RepOmk!$D$16+RepOmk!$E$16*D16)*(1+$D$4)","v":9686.3477437499987}]
[null,null,"Stor personbil (D segment), benzin",15,10000,{"$f":"RepOmk!$D$17+RepOmk!$E$17*D17","v":1.105315002},{"$f":"E17*(RepOmk!$D$17+RepOmk!$E$17*D17)*(1+$D$4)","v":13816.437524999999}]
[]
[]
[]
[]
[null,null,"Diesel"]
[null,null,"Segment og drivmiddel","Alder","Kørsel","Relativ omk ex moms","Årlig omk inkl moms"]
[null,null,null,null,null,"[kr. pr. km]","[kr. pr. år] "]
[null,null,"Lille personbil (B segment), diesel",0,20000,{"$f":"RepOmk!$D$25+RepOmk!$E$25*D25","v":0.140077536},{"$f":"E25*(RepOmk!$D$25+RepOmk!$E$25*D25)*(1+$D$4)","v":3501.9384}]
[null,null,"Mellemstor personbil (C segment), diesel",4,18000,{"$f":"RepOmk!$D$26+RepOmk!$E$26*D26","v":0.34623161800000002},{"$f":"E26*(RepOmk!$D$26+RepOmk!$E$26*D26)*(1+$D$4)","v":7790.211405}]
[null,null,"Stor personbil (D segment), diesel",9,15000,{"$f":"RepOmk!$D$27+RepOmk!$E$27*D27","v":0.78085353700000004},{"$f":"E27*(RepOmk!$D$27+RepOmk!$E$27*D27)*(1+$D$4)","v":14641.003818749999}]
[]
[]
[]
[]
[null,null,"Plug-in"]
[null,null,"Segment og drivmiddel","Alder","Kørsel","Relativ omk ex moms","Årlig omk inkl moms"]
[null,null,null,null,null,"[kr. pr. km]","[kr. pr. år] "]
[null,null,"Mini personbil (A segment), plug-in hybrid",0,20000,{"$f":"(RepOmk!$D$14+RepOmk!$E$14*D35)*RepOmk!$D$34","v":0.13950402949999999},{"$f":"E35*(RepOmk!$D$14+RepOmk!$E$14*D35)*(1+$D$4)*RepOmk!$D$34","v":3487.6007374999999}]
[null,null,"Lille personbil (B segment), plug-in hybrid",4,18000,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*D36)*RepOmk!$D$34","v":0.26124588269999999},{"$f":"E36*(RepOmk!$D$15+RepOmk!$E$15*D36)*(1+$D$4)*RepOmk!$D$34","v":5878.0323607500004}]
[null,null,"Mellemstor personbil (C segment), plug-in hybrid",9,15000,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*D37)*RepOmk!$D$34","v":0.56826573430000005},{"$f":"E37*(RepOmk!$D$16+RepOmk!$E$16*D37)*(1+$D$4)*RepOmk!$D$34","v":10654.982518125}]
[null,null,"Stor personbil (D segment), plug-in hybrid",15,10000,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*D38)*RepOmk!$D$34","v":1.2158465022},{"$f":"E38*(RepOmk!$D$17+RepOmk!$E$17*D38)*(1+$D$4)*RepOmk!$D$34","v":15198.081277500001}]
[]
[]
[]
[]
[null,null,"El"]
[null,null,"Segment og drivmiddel","Alder","Kørsel","Relativ omk ex moms","Årlig omk inkl moms"]
[null,null,null,null,null,"[kr. pr. km]","[kr. pr. år] "]
[null,null,"Mini personbil (A segment), el",0,20000,{"$f":"(RepOmk!$D$14+RepOmk!$E$14*D46)*RepOmk!$D$33","v":6.3410922499999994E-2},{"$f":"E46*(RepOmk!$D$14+RepOmk!$E$14*D46)*(1+$D$4)*RepOmk!$D$33","v":1585.2730624999999}]
[null,null,"Lille personbil (B segment), el",4,18000,{"$f":"(RepOmk!$D$15+RepOmk!$E$15*D47)*RepOmk!$D$33","v":0.11874812849999999},{"$f":"E47*(RepOmk!$D$15+RepOmk!$E$15*D47)*(1+$D$4)*RepOmk!$D$33","v":2671.8328912500001}]
[null,null,"Mellemstor personbil (C segment), el",9,15000,{"$f":"(RepOmk!$D$16+RepOmk!$E$16*D48)*RepOmk!$D$33","v":0.25830260649999998},{"$f":"E48*(RepOmk!$D$16+RepOmk!$E$16*D48)*(1+$D$4)*RepOmk!$D$33","v":4843.1738718749993}]
[null,null,"Stor personbil (D segment), el",15,10000,{"$f":"(RepOmk!$D$17+RepOmk!$E$17*D49)*RepOmk!$D$33","v":0.552657501},{"$f":"E49*(RepOmk!$D$17+RepOmk!$E$17*D49)*(1+$D$4)*RepOmk!$D$33","v":6908.2187624999997}]
[]
[]
[]
[]
[]
[null,null,"Varebiler "]
[]
[]
[]
[null,null,"Benzin varebiler"]
[null,null,"Segment og drivmiddel","Alder","Kørsel","Relativ omk ex moms","Årlig omk ex moms"]
[null,null,null,null,null,"[kr. pr. km]","[kr. pr. år] "]
[null,null,"Lille varebil (B segment), benzin",0,20000,{"$f":"RepOmk!$D$46+RepOmk!$E$46*D62","v":0.13490380499999999},{"$f":"E62*(RepOmk!$D$46+RepOmk!$E$46*D62)","v":2698.0760999999998}]
[null,null,"Mellemstor varebil (C segment), benzin",4,18000,{"$f":"RepOmk!$D$47+RepOmk!$E$47*D63","v":0.31183720300000001},{"$f":"E63*(RepOmk!$D$47+RepOmk!$E$47*D63)","v":5613.0696539999999}]
[null,null,"Stor varebil (D segment), benzin",9,15000,{"$f":"RepOmk!$D$48+RepOmk!$E$48*D64","v":0.72981407999999992},{"$f":"E64*(RepOmk!$D$48+RepOmk!$E$48*D64)","v":10947.211199999998}]
[]
[]
[]
[]
[null,null,"Diesel varebiler"]
[null,null,"Segment og drivmiddel","Alder","Kørsel","Relativ omk ex moms","Årlig omk ex moms"]
[null,null,null,null,null,"[kr. pr. km]","[kr. pr. år] "]
[null,null,"Lille varebil (C segment), diesel",0,20000,{"$f":"RepOmk!$D$56+RepOmk!$E$56*D72","v":0.15409239799999999},{"$f":"E72*(RepOmk!$D$56+RepOmk!$E$56*D72)","v":3081.8479600000001}]
[null,null,"Mellemstor varebil (D segment), diesel",4,18000,{"$f":"RepOmk!$D$57+RepOmk!$E$57*D73","v":0.442046522},{"$f":"E73*(RepOmk!$D$57+RepOmk!$E$57*D73)","v":7956.8373959999999}]
[null,null,"Stor varebil (E segment), diesel",9,15000,{"$f":"RepOmk!$D$58+RepOmk!$E$58*D74","v":1.035441754},{"$f":"E74*(RepOmk!$D$58+RepOmk!$E$58*D74)","v":15531.626310000001}]
[]
[]
[]
[null,null,"Skalering af rep. Omk. For el- og pluginhybrid-biler"]
[]
[null,null,"El-biler"]
[null,null,"Pluginhybrid-biler"]

{"sheet":"Afskrivning","index":24,"n_rows":131,"n_cols":20,"rows_kept":131,"cut":false,"hidden":false,"merged":[[24,12,24,15],[6,0,9,0],[10,0,12,0],[26,0,29,0],[30,0,32,0],[26,9,29,9],[30,9,32,9]]}
[]
[]
["Fra 2015 opdatering"]
["Afskrivning 2016 version, person og varebiler"]
["Øre per km"]
[null,null,2003,2009,2011,2015]
["Benzin","Mini",{"$f":"SUMIFS($E$48:$E$131,$B$48:$B$131,C$16,$C$48:$C$131,$B17,$A$48:$A$131,$A17)/3*100","v":0.4},{"$f":"SUMIFS($E$48:$E$131,$B$48:$B$131,D$16,$C$48:$C$131,$B17,$A$48:$A$131,$A17)/3*100","v":1.5},4,6.8000000000000007]
[null,"Lille",{"$f":"SUMIFS($E$48:$E$131,$B$48:$B$131,C$16,$C$48:$C$131,$B18,$A$48:$A$131,$A18)/3*100","v":0.70000000000000007},2.7,4.9000000000000012,8.1]
[null,"Mellem",{"$f":"SUMIFS($E$48:$E$131,$B$48:$B$131,C$16,$C$48:$C$131,$B19,$A$48:$A$131,$A19)/3*100","v":1},3.9,9.0000000000000018,13.8]
[null,"Stor",{"$f":"SUMIFS($E$48:$E$131,$B$48:$B$131,C$16,$C$48:$C$131,$B20,$A$48:$A$131,$A20)/3*100","v":2.3000000000000003},5.8000000000000007,16.100000000000001,23.599999999999998]
["Diesel","Lille",{"$f":"SUMIFS($E$48:$E$131,$B$48:$B$131,C$16,$C$48:$C$131,$B21,$A$48:$A$131,$A21)/3*100","v":2},3.4000000000000004,8.4,14.299999999999999]
[null,"Mellem",{"$f":"SUMIFS($E$48:$E$131,$B$48:$B$131,C$16,$C$48:$C$131,$B22,$A$48:$A$131,$A22)/3*100","v":1.5},6,13.100000000000001,21.6]
[null,"Stor",{"$f":"SUMIFS($E$48:$E$131,$B$48:$B$131,C$16,$C$48:$C$131,$B23,$A$48:$A$131,$A23)/3*100","v":4.3000000000000007},10.8,18.299999999999997,28.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Afskrivning!$F$28-(Afskrivning!$F$28-Afskrivning!$C$28)/12","v":11.597439048218579}]
[null,null,"Pris ex afgifter 2016"]
["fuel",null,2003,2007,2011,2015]
[1,1,{"$f":"SUMIFS($D$48:$D$131,$B$48:$B$131,C$16,$C$48:$C$131,$B17,$A$48:$A$131,$A17)/3","v":46805.268292682864},{"$f":"SUMIFS($D$48:$D$131,$B$48:$B$131,D$16,$C$48:$C$131,$B17,$A$48:$A$131,$A17)/3","v":49708.808672086663},52167.349593495834,52957.821138211439]
[1,2,{"$f":"SUMIFS($D$48:$D$131,$B$48:$B$131,C$16,$C$48:$C$131,$B18,$A$48:$A$131,$A18)/3","v":56264.332171893147},68869.916263393694,63295.558652729378,64600.260162601633]
[1,3,93191.047619047575,107418.34545992303,99372.441347298794,113026.09068168381]
[1,4,130547.14285714283,198913.42592592587,176300.57142857133,214890.27198477721]
[2,1,76207.333333333328,69462,77006.666666666672,87397]
[2,2,91172,122935.66666666667,111732.33333333333,122242.66666666667]
[2,3,235230.33333333334,198941.66666666666,174800.66666666666,168290]
[]
[null,null,"Kr per km per nypris ex afgifter",null,null,null,null,null,null,null,null,null,"Alder"]
[null,null,12,8,4,0,null,null,null,"Brændstof","Segment","Pris ekskl. Afg",12,8,4,0]
["Benzin","Mini",{"$f":"C7/C17*100000","v":0.85460465155058751},{"$f":"D7/D17*100000","v":3.0175738265928418},7.6676312505221,{"$f":"F7/F17*100000","v":12.840407429627984},null,null,59000,"Benzin","Mini",{"$f":"I27","v":59000},{"$f":"C27*$L27/100000","v":0.50421674441484665},1.7803685576897768,4.5239024378080392,7.5758403834805099]
[null,"Lille",{"$f":"C8/C18*100000","v":1.2441274480276958},{"$f":"D8/D18*100000","v":3.9204345619846883},7.7414594393325702,12.538649193690476,null,null,81000,null,"Lille",81000,1.0077432329024336,3.1755519952075977,6.2705821458593816,10.156305846889286]
[null,"Mellem",1.073064447228735,3.6306647466051878,9.0568369640288058,12.209570300776871,null,null,132000,null,"Mellem",132000,1.4164450703419302,4.7924774655188482,11.955024792518024,16.116632797025471]
[null,"Stor",1.7618156549905351,2.9158413882831042,9.1321314897285859,10.982349169194508,null,null,192000,null,"Stor",192000,3.3826860575818269,5.5984154655035594,17.533692460278886,21.086110404853457]
["Diesel","Lille",2.6244193472194279,4.8947626040137058,10.90814648082417,16.362117692826985,null,null,94000,"Diesel","Lille",94000,2.4669541863862623,4.6010768477728838,10.25365769197472,15.380390631257365]
[null,"Mellem",1.6452419602509543,4.8806015070212876,11.724448607833605,17.669771601841145,null,null,166000,null,"Mellem",166000,2.7311016540165838,8.1017985016553364,19.462584689003783,29.3318208590563]
[null,"Stor",1.8279955391240643,5.4287270137812591,10.469067623693272,16.875631350644721,null,null,249000,null,"Stor",249000,4.5517088924189206,13.517530264315335,26.067978382996245,42.020322063105361]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Data fra 2016"]
[null,null,null,"Pris ex afg","afskr ex afg, kr/km"]
[1,2003,1,44205.073170731695,4.0000000000000001E-3]
[{"$f":"A48","v":1},2003,{"$f":"C48","v":1},50053.658536585361,4.0000000000000001E-3]
[{"$f":"A49","v":1},2003,{"$f":"C49","v":1},46157.073170731557,4.0000000000000001E-3]
[1,2007,1,46743.528455284548,1.4999999999999999E-2]
[1,2007,1,49442.292682926673,1.4999999999999999E-2]
[1,2007,1,52940.604878048776,1.4999999999999999E-2]
[1,2011,1,55547.121951219357,0.04]
[1,2011,1,52721.365853658383,0.04]
[1,2011,1,48233.56097560974,0.04]
[1,2015,1,57933.463414634127,6.8000000000000005E-2]
[1,2015,1,52472.000000000073,6.8000000000000005E-2]
[1,2015,1,48468.000000000116,6.8000000000000005E-2]
[1,2003,2,61297.714285714268,7.0000000000000001E-3]
[1,2003,2,50061.85365853658,7.0000000000000001E-3]
[1,2003,2,57433.428571428572,7.0000000000000001E-3]
[1,2007,2,63724.056482488748,2.7E-2]
[1,2007,2,65352.28571428571,2.7E-2]
[1,2007,2,77533.406593406602,2.7E-2]
[1,2011,2,54557.463414634141,4.9000000000000002E-2]
[1,2011,2,74350.28571428571,4.9000000000000002E-2]
[1,2011,2,60978.926829268283,4.9000000000000002E-2]
[1,2015,2,61131.121951219502,8.1000000000000003E-2]
[1,2015,2,57934.634146341472,8.1000000000000003E-2]
[1,2015,2,74735.024390243911,8.1000000000000003E-2]
[1,2003,3,85009.714285714275,0.01]
[1,2003,3,93840.285714285608,0.01]
[1,2003,3,100723.14285714286,0.01]
[1,2007,3,117815.30612244888,3.9E-2]
[1,2007,3,88266.326530612234,3.9E-2]
[1,2007,3,116173.40372670798,3.9E-2]
[1,2011,3,116513.71428571417,0.09]
[1,2011,3,70711.609756182224,0.09]
[1,2011,3,110891.99999999999,0.09]
[1,2015,3,99444.282787691438,0.13800000000000001]
[1,2015,3,125668.56535506285,0.13800000000000001]
[1,2015,3,113965.42390229716,0.13800000000000001]
[1,2003,4,143096.85714285713,2.3E-2]
[1,2003,4,125866.85714285713,2.3E-2]
[1,2003,4,122677.71428571419,2.3E-2]
[1,2007,4,193890.71428571426,5.8000000000000003E-2]
[1,2007,4,204177.21428571426,5.8000000000000003E-2]
[1,2007,4,198672.34920634911,5.8000000000000003E-2]
[1,2011,4,199381.71428571426,0.161]
[1,2011,4,115064.5714285713,0.161]
[1,2011,4,214455.42857142843,0.161]
[1,2015,4,200875.12775884572,0.23599999999999999]
[1,2015,4,151321.14285714302,0.23599999999999999]
[1,2015,4,292474.5453383429,0.23599999999999999]
[2,2003,1,68612,0.02]
[2,2003,{"$f":"C96","v":1},92712,0.02]
[2,2003,{"$f":"C97","v":1},67298,0.02]
[2,2007,1,63515,3.4000000000000002E-2]
[2,2007,1,79078,3.4000000000000002E-2]
[2,2007,1,65793,3.4000000000000002E-2]
[2,2011,1,71531,8.4000000000000005E-2]
[2,2011,1,84396,8.4000000000000005E-2]
[2,2011,1,75093,8.4000000000000005E-2]
[2,2015,1,81902,0.14299999999999999]
[2,2015,1,97243,0.14299999999999999]
[2,2015,1,83046,0.14299999999999999]
[2,2003,2,118069,1.4999999999999999E-2]
[2,2003,2,69867,1.4999999999999999E-2]
[2,2003,2,85580,1.4999999999999999E-2]
[2,2007,2,148814,0.06]
[2,2007,2,128226,0.06]
[2,2007,2,91767,0.06]
[{"$f":"A113","v":2},2011,2,158152,0.13100000000000001]
[2,2011,2,96580,0.13100000000000001]
[2,2011,2,80465,0.13100000000000001]
[2,2015,2,120643,0.216]
[2,2015,2,162153,0.216]
[2,2015,2,83932,0.216]
[2,2003,3,289583,4.2999999999999997E-2]
[2,2003,3,184811,4.2999999999999997E-2]
[2,2003,3,231297,4.2999999999999997E-2]
[2,2007,3,330636,0.108]
[2,2007,3,124938,0.108]
[2,2007,3,141251,0.108]
[2,2011,3,222353,0.183]
[2,2011,3,167725,0.183]
[2,2011,3,134324,0.183]
[2,2015,3,199846,0.28399999999999997]
[2,2015,3,121407,0.28399999999999997]
[2,2015,3,183617,0.28399999999999997]

{"sheet":"Afgiftsberegning","index":25,"n_rows":124,"n_cols":25,"rows_kept":124,"cut":false,"hidden":false,"merged":[]}
[null,null,"Afgiftsberegning"]
[]
[null,null,"Emmissionskoefficienter"]
[null,null,null,null,null,"gram per liter / gram per kWh"]
[null,null,"Benzin",null,null,2400]
[null,null,"Diesel",null,null,2700]
[null,null,"Elektricitet"]
[]
[]
[null,null,"Personbiler"]
[]
[]
[]
[null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[null,null,"Grunddata",null,null,null,null,null,null,null,null,"Basis-registreringsafgift",null,null,"Tillæg for CO2-udledning "]
[null,"Drivmiddel","Årgang",null,null,null,"Afledt CO₂-udledning, oplyst [gram per km]","Pris før moms og afgift [kr.]","Moms [kr.]","Batteri-fradrag  [kr.]","Afgiftspligtig værdi [kr.]","Op til lavt knæk","Mellem lavt og højt knæk","Over højt knæk","Op til lavt knæk","Mellem lavt og højt knæk","Over højt knæk","Bundfradrag  [kr.]","Registreringsafgift før indfasning, ialt  [kr.]","Registreringsafgift efter indfasning, ialt  [kr.]","Ekstra bundfradrag, lav- eller nul-emission  [kr.]","Endelig registreringsafgift, i alt","Checksum","CO₂-Ejerafgift, årligt [kr. per år]","Udlignings-afgift, årligt [kr. per år]"]
[null,"Benzin",2021,null,null,null,{"$f":"$F$5*D17","v":0},null,{"$f":"H17*'Ny Regafg'!$F$4","v":0},null,{"$f":"H17+I17-J17","v":0},{"$f":"IF(K17>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K17*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K17>'Ny Regafg'!$F$20,MIN(K17-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K17>'Ny Regafg'!$F$21,(K17-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G17>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G17*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G17>'Ny Regafg'!$F$32,MIN(G17-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G17>'Ny Regafg'!$F$33,(G17-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(L17:Q17)-R17","v":-21700},{"$f":"S17","v":-21700},null,{"$f":"T17-U17","v":-21700},{"$f":"V17+I17+H17-F17","v":-21700},{"$f":"IF(G17<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G17-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,{"$f":"B17","v":"Benzin"},{"$f":"C17+1","v":2022},null,null,null,0,null,{"$f":"H18*'Ny Regafg'!$F$4","v":0},null,{"$f":"H18+I18-J18","v":0},{"$f":"IF(K18>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K18*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K18>'Ny Regafg'!$F$20,MIN(K18-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K18>'Ny Regafg'!$F$21,(K18-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G18>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G18*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G18>'Ny Regafg'!$F$32,MIN(G18-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G18>'Ny Regafg'!$F$33,(G18-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(L18:Q18)-R18","v":-21700},{"$f":"S18","v":-21700},null,{"$f":"T18-U18","v":-21700},{"$f":"V18+I18+H18-F18","v":-21700},{"$f":"IF(G18<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G18-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,{"$f":"B18","v":"Benzin"},{"$f":"C18+1","v":2023},null,null,null,0,null,{"$f":"H19*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K19>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K19*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K19>'Ny Regafg'!$F$20,MIN(K19-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K19>'Ny Regafg'!$F$21,(K19-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G19>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G19*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G19>'Ny Regafg'!$F$32,MIN(G19-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G19>'Ny Regafg'!$F$33,(G19-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G19<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G19-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2024,null,null,null,0,null,{"$f":"H20*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K20>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K20*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K20>'Ny Regafg'!$F$20,MIN(K20-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K20>'Ny Regafg'!$F$21,(K20-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G20>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G20*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G20>'Ny Regafg'!$F$32,MIN(G20-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G20>'Ny Regafg'!$F$33,(G20-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G20<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G20-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2025,null,null,null,0,null,{"$f":"H21*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K21>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K21*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K21>'Ny Regafg'!$F$20,MIN(K21-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K21>'Ny Regafg'!$F$21,(K21-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G21>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G21*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G21>'Ny Regafg'!$F$32,MIN(G21-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G21>'Ny Regafg'!$F$33,(G21-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G21<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G21-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2026,null,null,null,0,null,{"$f":"H22*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K22>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K22*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K22>'Ny Regafg'!$F$20,MIN(K22-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K22>'Ny Regafg'!$F$21,(K22-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G22>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G22*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G22>'Ny Regafg'!$F$32,MIN(G22-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G22>'Ny Regafg'!$F$33,(G22-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G22<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G22-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2027,null,null,null,0,null,{"$f":"H23*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K23>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K23*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K23>'Ny Regafg'!$F$20,MIN(K23-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K23>'Ny Regafg'!$F$21,(K23-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G23>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G23*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G23>'Ny Regafg'!$F$32,MIN(G23-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G23>'Ny Regafg'!$F$33,(G23-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G23<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G23-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2028,null,null,null,0,null,{"$f":"H24*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K24>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K24*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K24>'Ny Regafg'!$F$20,MIN(K24-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K24>'Ny Regafg'!$F$21,(K24-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G24>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G24*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G24>'Ny Regafg'!$F$32,MIN(G24-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G24>'Ny Regafg'!$F$33,(G24-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G24<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G24-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2029,null,null,null,0,null,{"$f":"H25*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K25>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K25*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K25>'Ny Regafg'!$F$20,MIN(K25-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K25>'Ny Regafg'!$F$21,(K25-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G25>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G25*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G25>'Ny Regafg'!$F$32,MIN(G25-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G25>'Ny Regafg'!$F$33,(G25-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G25<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G25-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2030,null,null,null,0,null,{"$f":"H26*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K26>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K26*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K26>'Ny Regafg'!$F$20,MIN(K26-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K26>'Ny Regafg'!$F$21,(K26-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G26>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G26*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G26>'Ny Regafg'!$F$32,MIN(G26-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G26>'Ny Regafg'!$F$33,(G26-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G26<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G26-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2031,null,null,null,0,null,{"$f":"H27*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K27>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K27*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K27>'Ny Regafg'!$F$20,MIN(K27-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K27>'Ny Regafg'!$F$21,(K27-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G27>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G27*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G27>'Ny Regafg'!$F$32,MIN(G27-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G27>'Ny Regafg'!$F$33,(G27-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G27<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G27-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2032,null,null,null,0,null,{"$f":"H28*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K28>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K28*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K28>'Ny Regafg'!$F$20,MIN(K28-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K28>'Ny Regafg'!$F$21,(K28-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G28>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G28*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G28>'Ny Regafg'!$F$32,MIN(G28-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G28>'Ny Regafg'!$F$33,(G28-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G28<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G28-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Diesel",2021,null,null,null,{"$f":"$F$6*D29","v":0},null,{"$f":"H29*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K29>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K29*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K29>'Ny Regafg'!$F$20,MIN(K29-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K29>'Ny Regafg'!$F$21,(K29-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G29>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G29*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G29>'Ny Regafg'!$F$32,MIN(G29-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G29>'Ny Regafg'!$F$33,(G29-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G29<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G29-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(G29<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(G29-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,{"$f":"B29","v":"Diesel"},{"$f":"C29+1","v":2022},null,null,null,0,null,{"$f":"H30*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K30>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K30*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K30>'Ny Regafg'!$F$20,MIN(K30-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K30>'Ny Regafg'!$F$21,(K30-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G30>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G30*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G30>'Ny Regafg'!$F$32,MIN(G30-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G30>'Ny Regafg'!$F$33,(G30-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G30<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G30-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(G30<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(G30-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,{"$f":"B30","v":"Diesel"},{"$f":"C30+1","v":2023},null,null,null,0,null,{"$f":"H31*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K31>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K31*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K31>'Ny Regafg'!$F$20,MIN(K31-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K31>'Ny Regafg'!$F$21,(K31-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G31>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G31*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G31>'Ny Regafg'!$F$32,MIN(G31-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G31>'Ny Regafg'!$F$33,(G31-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G31<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G31-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(G31<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(G31-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2024,null,null,null,0,null,{"$f":"H32*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K32>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K32*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K32>'Ny Regafg'!$F$20,MIN(K32-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K32>'Ny Regafg'!$F$21,(K32-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G32>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G32*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G32>'Ny Regafg'!$F$32,MIN(G32-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G32>'Ny Regafg'!$F$33,(G32-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G32<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G32-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(G32<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(G32-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2025,null,null,null,0,null,{"$f":"H33*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K33>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K33*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K33>'Ny Regafg'!$F$20,MIN(K33-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K33>'Ny Regafg'!$F$21,(K33-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G33>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G33*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G33>'Ny Regafg'!$F$32,MIN(G33-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G33>'Ny Regafg'!$F$33,(G33-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G33<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G33-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(G33<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(G33-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2026,null,null,null,0,null,{"$f":"H34*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K34>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K34*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K34>'Ny Regafg'!$F$20,MIN(K34-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K34>'Ny Regafg'!$F$21,(K34-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G34>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G34*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G34>'Ny Regafg'!$F$32,MIN(G34-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G34>'Ny Regafg'!$F$33,(G34-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G34<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G34-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(G34<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(G34-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2027,null,null,null,0,null,{"$f":"H35*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K35>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K35*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K35>'Ny Regafg'!$F$20,MIN(K35-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K35>'Ny Regafg'!$F$21,(K35-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G35>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G35*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G35>'Ny Regafg'!$F$32,MIN(G35-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G35>'Ny Regafg'!$F$33,(G35-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G35<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G35-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(G35<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(G35-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2028,null,null,null,0,null,{"$f":"H36*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K36>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K36*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K36>'Ny Regafg'!$F$20,MIN(K36-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K36>'Ny Regafg'!$F$21,(K36-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G36>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G36*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G36>'Ny Regafg'!$F$32,MIN(G36-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G36>'Ny Regafg'!$F$33,(G36-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G36<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G36-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(G36<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(G36-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2029,null,null,null,0,null,{"$f":"H37*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K37>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K37*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K37>'Ny Regafg'!$F$20,MIN(K37-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K37>'Ny Regafg'!$F$21,(K37-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G37>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G37*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G37>'Ny Regafg'!$F$32,MIN(G37-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G37>'Ny Regafg'!$F$33,(G37-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G37<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G37-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(G37<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(G37-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2030,null,null,null,0,null,{"$f":"H38*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K38>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K38*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K38>'Ny Regafg'!$F$20,MIN(K38-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K38>'Ny Regafg'!$F$21,(K38-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G38>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G38*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G38>'Ny Regafg'!$F$32,MIN(G38-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G38>'Ny Regafg'!$F$33,(G38-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G38<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G38-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(G38<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(G38-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2031,null,null,null,0,null,{"$f":"H39*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K39>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K39*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K39>'Ny Regafg'!$F$20,MIN(K39-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K39>'Ny Regafg'!$F$21,(K39-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G39>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G39*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G39>'Ny Regafg'!$F$32,MIN(G39-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G39>'Ny Regafg'!$F$33,(G39-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G39<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G39-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(G39<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(G39-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2032,null,null,null,0,null,{"$f":"H40*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K40>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K40*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K40>'Ny Regafg'!$F$20,MIN(K40-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K40>'Ny Regafg'!$F$21,(K40-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G40>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G40*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G40>'Ny Regafg'!$F$32,MIN(G40-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G40>'Ny Regafg'!$F$33,(G40-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,-21700,null,-21700,-21700,{"$f":"IF(G40<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G40-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(G40<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(G40-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Plugin-hybrid",2021,null,null,null,null,null,{"$f":"H41*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E41=\"\",0,MIN(E41,'Ny Regafg'!$E$14))*HLOOKUP(C41,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K41>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K41*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K41>'Ny Regafg'!$F$20,MIN(K41-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K41>'Ny Regafg'!$F$21,(K41-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G41>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G41*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G41>'Ny Regafg'!$F$32,MIN(G41-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G41>'Ny Regafg'!$F$33,(G41-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S41*HLOOKUP(C41,'Ny Regafg'!$F$42:$T$47,3)","v":-9765},{"$f":"HLOOKUP(C41,'Ny Regafg'!$F$51:$T$58,5)","v":50000},{"$f":"T41-MIN(T41,U41)","v":0},0,{"$f":"IF(G41<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G41-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,{"$f":"B41","v":"Plugin-hybrid"},{"$f":"C41+1","v":2022},null,null,null,null,null,{"$f":"H42*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E42=\"\",0,MIN(E42,'Ny Regafg'!$E$14))*HLOOKUP(C42,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K42>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K42*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K42>'Ny Regafg'!$F$20,MIN(K42-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K42>'Ny Regafg'!$F$21,(K42-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G42>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G42*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G42>'Ny Regafg'!$F$32,MIN(G42-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G42>'Ny Regafg'!$F$33,(G42-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S42*HLOOKUP(C42,'Ny Regafg'!$F$42:$T$47,3)","v":-10850},{"$f":"HLOOKUP(C42,'Ny Regafg'!$F$51:$T$58,5)","v":48750},0,0,{"$f":"IF(G42<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G42-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,{"$f":"B42","v":"Plugin-hybrid"},{"$f":"C42+1","v":2023},null,null,null,null,null,{"$f":"H43*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E43=\"\",0,MIN(E43,'Ny Regafg'!$E$14))*HLOOKUP(C43,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K43>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K43*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K43>'Ny Regafg'!$F$20,MIN(K43-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K43>'Ny Regafg'!$F$21,(K43-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G43>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G43*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G43>'Ny Regafg'!$F$32,MIN(G43-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G43>'Ny Regafg'!$F$33,(G43-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S43*HLOOKUP(C43,'Ny Regafg'!$F$42:$T$47,3)","v":-11935.000000000002},{"$f":"HLOOKUP(C43,'Ny Regafg'!$F$51:$T$58,5)","v":47500},0,0,{"$f":"IF(G43<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G43-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2024,null,null,null,null,null,{"$f":"H44*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E44=\"\",0,MIN(E44,'Ny Regafg'!$E$14))*HLOOKUP(C44,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K44>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K44*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K44>'Ny Regafg'!$F$20,MIN(K44-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K44>'Ny Regafg'!$F$21,(K44-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G44>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G44*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G44>'Ny Regafg'!$F$32,MIN(G44-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G44>'Ny Regafg'!$F$33,(G44-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S44*HLOOKUP(C44,'Ny Regafg'!$F$42:$T$47,3)","v":-13020},{"$f":"HLOOKUP(C44,'Ny Regafg'!$F$51:$T$58,5)","v":46250},0,0,{"$f":"IF(G44<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G44-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2025,null,null,null,null,null,{"$f":"H45*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E45=\"\",0,MIN(E45,'Ny Regafg'!$E$14))*HLOOKUP(C45,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K45>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K45*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K45>'Ny Regafg'!$F$20,MIN(K45-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K45>'Ny Regafg'!$F$21,(K45-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G45>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G45*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G45>'Ny Regafg'!$F$32,MIN(G45-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G45>'Ny Regafg'!$F$33,(G45-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S45*HLOOKUP(C45,'Ny Regafg'!$F$42:$T$47,3)","v":-14105},{"$f":"HLOOKUP(C45,'Ny Regafg'!$F$51:$T$58,5)","v":45000},0,0,{"$f":"IF(G45<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G45-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2026,null,null,null,null,null,{"$f":"H46*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E46=\"\",0,MIN(E46,'Ny Regafg'!$E$14))*HLOOKUP(C46,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K46>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K46*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K46>'Ny Regafg'!$F$20,MIN(K46-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K46>'Ny Regafg'!$F$21,(K46-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G46>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G46*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G46>'Ny Regafg'!$F$32,MIN(G46-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G46>'Ny Regafg'!$F$33,(G46-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S46*HLOOKUP(C46,'Ny Regafg'!$F$42:$T$47,3)","v":-14105},{"$f":"HLOOKUP(C46,'Ny Regafg'!$F$51:$T$58,5)","v":45000},0,0,{"$f":"IF(G46<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G46-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2027,null,null,null,null,null,{"$f":"H47*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E47=\"\",0,MIN(E47,'Ny Regafg'!$E$14))*HLOOKUP(C47,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K47>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K47*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K47>'Ny Regafg'!$F$20,MIN(K47-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K47>'Ny Regafg'!$F$21,(K47-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G47>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G47*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G47>'Ny Regafg'!$F$32,MIN(G47-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G47>'Ny Regafg'!$F$33,(G47-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S47*HLOOKUP(C47,'Ny Regafg'!$F$42:$T$47,3)","v":-14756.000000000002},{"$f":"HLOOKUP(C47,'Ny Regafg'!$F$51:$T$58,5)","v":43000},0,0,{"$f":"IF(G47<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G47-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2028,null,null,null,null,null,{"$f":"H48*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E48=\"\",0,MIN(E48,'Ny Regafg'!$E$14))*HLOOKUP(C48,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K48>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K48*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K48>'Ny Regafg'!$F$20,MIN(K48-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K48>'Ny Regafg'!$F$21,(K48-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G48>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G48*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G48>'Ny Regafg'!$F$32,MIN(G48-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G48>'Ny Regafg'!$F$33,(G48-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S48*HLOOKUP(C48,'Ny Regafg'!$F$42:$T$47,3)","v":-15407},{"$f":"HLOOKUP(C48,'Ny Regafg'!$F$51:$T$58,5)","v":41000},0,0,{"$f":"IF(G48<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G48-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2029,null,null,null,null,null,{"$f":"H49*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E49=\"\",0,MIN(E49,'Ny Regafg'!$E$14))*HLOOKUP(C49,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K49>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K49*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K49>'Ny Regafg'!$F$20,MIN(K49-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K49>'Ny Regafg'!$F$21,(K49-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G49>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G49*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G49>'Ny Regafg'!$F$32,MIN(G49-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G49>'Ny Regafg'!$F$33,(G49-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S49*HLOOKUP(C49,'Ny Regafg'!$F$42:$T$47,3)","v":-16058},{"$f":"HLOOKUP(C49,'Ny Regafg'!$F$51:$T$58,5)","v":39000},0,0,{"$f":"IF(G49<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G49-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2030,null,null,null,null,null,{"$f":"H50*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E50=\"\",0,MIN(E50,'Ny Regafg'!$E$14))*HLOOKUP(C50,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K50>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K50*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K50>'Ny Regafg'!$F$20,MIN(K50-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K50>'Ny Regafg'!$F$21,(K50-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G50>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G50*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G50>'Ny Regafg'!$F$32,MIN(G50-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G50>'Ny Regafg'!$F$33,(G50-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S50*HLOOKUP(C50,'Ny Regafg'!$F$42:$T$47,3)","v":-16709},{"$f":"HLOOKUP(C50,'Ny Regafg'!$F$51:$T$58,5)","v":37000},0,0,{"$f":"IF(G50<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G50-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2031,null,null,null,null,null,{"$f":"H51*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E51=\"\",0,MIN(E51,'Ny Regafg'!$E$14))*HLOOKUP(C51,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K51>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K51*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K51>'Ny Regafg'!$F$20,MIN(K51-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K51>'Ny Regafg'!$F$21,(K51-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G51>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G51*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G51>'Ny Regafg'!$F$32,MIN(G51-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G51>'Ny Regafg'!$F$33,(G51-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S51*HLOOKUP(C51,'Ny Regafg'!$F$42:$T$47,3)","v":-17360},{"$f":"HLOOKUP(C51,'Ny Regafg'!$F$51:$T$58,5)","v":35000},0,0,{"$f":"IF(G51<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G51-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2032,null,null,null,null,null,{"$f":"H52*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E52=\"\",0,MIN(E52,'Ny Regafg'!$E$14))*HLOOKUP(C52,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K52>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K52*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K52>'Ny Regafg'!$F$20,MIN(K52-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K52>'Ny Regafg'!$F$21,(K52-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G52>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G52*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G52>'Ny Regafg'!$F$32,MIN(G52-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G52>'Ny Regafg'!$F$33,(G52-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S52*HLOOKUP(C52,'Ny Regafg'!$F$42:$T$47,3)","v":-18228},{"$f":"HLOOKUP(C52,'Ny Regafg'!$F$51:$T$58,5)","v":35000},0,0,{"$f":"IF(G52<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G52-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2021,null,null,null,null,null,{"$f":"H53*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E53=\"\",0,MIN(E53,'Ny Regafg'!$E$14))*HLOOKUP(C53,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K53>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K53*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K53>'Ny Regafg'!$F$20,MIN(K53-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K53>'Ny Regafg'!$F$21,(K53-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G53>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G53*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G53>'Ny Regafg'!$F$32,MIN(G53-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G53>'Ny Regafg'!$F$33,(G53-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},{"$f":"SUM(L53:Q53)-R53","v":-21700},{"$f":"S53*HLOOKUP(C53,'Ny Regafg'!$F$42:$T$47,5)","v":-8680},{"$f":"HLOOKUP(C53,'Ny Regafg'!$F$51:$T$58,7)","v":170000},{"$f":"T53-MIN(T53,U53)","v":0},0,{"$f":"IF(G53<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G53-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,{"$f":"B53","v":"Elektrictet"},{"$f":"C53+1","v":2022},null,null,null,null,null,{"$f":"H54*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E54=\"\",0,MIN(E54,'Ny Regafg'!$E$14))*HLOOKUP(C54,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K54>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K54*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K54>'Ny Regafg'!$F$20,MIN(K54-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K54>'Ny Regafg'!$F$21,(K54-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G54>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G54*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G54>'Ny Regafg'!$F$32,MIN(G54-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G54>'Ny Regafg'!$F$33,(G54-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S54*HLOOKUP(C54,'Ny Regafg'!$F$42:$T$47,5)","v":-8680},{"$f":"HLOOKUP(C54,'Ny Regafg'!$F$51:$T$58,7)","v":167500},{"$f":"T54-MIN(T54,U54)","v":0},0,{"$f":"IF(G54<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G54-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,{"$f":"B54","v":"Elektrictet"},{"$f":"C54+1","v":2023},null,null,null,null,null,{"$f":"H55*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E55=\"\",0,MIN(E55,'Ny Regafg'!$E$14))*HLOOKUP(C55,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K55>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K55*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K55>'Ny Regafg'!$F$20,MIN(K55-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K55>'Ny Regafg'!$F$21,(K55-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G55>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G55*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G55>'Ny Regafg'!$F$32,MIN(G55-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G55>'Ny Regafg'!$F$33,(G55-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S55*HLOOKUP(C55,'Ny Regafg'!$F$42:$T$47,5)","v":-8680},{"$f":"HLOOKUP(C55,'Ny Regafg'!$F$51:$T$58,7)","v":165000},0,{"$f":"V55+I55+H55-F55","v":0},{"$f":"IF(G55<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G55-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2024,null,null,null,null,null,{"$f":"H56*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E56=\"\",0,MIN(E56,'Ny Regafg'!$E$14))*HLOOKUP(C56,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K56>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K56*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K56>'Ny Regafg'!$F$20,MIN(K56-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K56>'Ny Regafg'!$F$21,(K56-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G56>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G56*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G56>'Ny Regafg'!$F$32,MIN(G56-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G56>'Ny Regafg'!$F$33,(G56-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S56*HLOOKUP(C56,'Ny Regafg'!$F$42:$T$47,5)","v":-8680},{"$f":"HLOOKUP(C56,'Ny Regafg'!$F$51:$T$58,7)","v":165000},0,0,{"$f":"IF(G56<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G56-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2025,null,null,null,null,null,{"$f":"H57*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E57=\"\",0,MIN(E57,'Ny Regafg'!$E$14))*HLOOKUP(C57,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K57>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K57*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K57>'Ny Regafg'!$F$20,MIN(K57-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K57>'Ny Regafg'!$F$21,(K57-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G57>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G57*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G57>'Ny Regafg'!$F$32,MIN(G57-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G57>'Ny Regafg'!$F$33,(G57-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S57*HLOOKUP(C57,'Ny Regafg'!$F$42:$T$47,5)","v":-8680},{"$f":"HLOOKUP(C57,'Ny Regafg'!$F$51:$T$58,7)","v":165000},0,0,{"$f":"IF(G57<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G57-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2026,null,null,null,null,null,{"$f":"H58*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E58=\"\",0,MIN(E58,'Ny Regafg'!$E$14))*HLOOKUP(C58,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K58>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K58*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K58>'Ny Regafg'!$F$20,MIN(K58-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K58>'Ny Regafg'!$F$21,(K58-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G58>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G58*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G58>'Ny Regafg'!$F$32,MIN(G58-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G58>'Ny Regafg'!$F$33,(G58-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S58*HLOOKUP(C58,'Ny Regafg'!$F$42:$T$47,5)","v":-8680},{"$f":"HLOOKUP(C58,'Ny Regafg'!$F$51:$T$58,7)","v":165000},0,0,{"$f":"IF(G58<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G58-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2027,null,null,null,null,null,{"$f":"H59*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E59=\"\",0,MIN(E59,'Ny Regafg'!$E$14))*HLOOKUP(C59,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K59>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K59*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K59>'Ny Regafg'!$F$20,MIN(K59-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K59>'Ny Regafg'!$F$21,(K59-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G59>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G59*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G59>'Ny Regafg'!$F$32,MIN(G59-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G59>'Ny Regafg'!$F$33,(G59-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S59*HLOOKUP(C59,'Ny Regafg'!$F$42:$T$47,5)","v":-10416},{"$f":"HLOOKUP(C59,'Ny Regafg'!$F$51:$T$58,7)","v":155400},0,0,{"$f":"IF(G59<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G59-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2028,null,null,null,null,null,{"$f":"H60*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E60=\"\",0,MIN(E60,'Ny Regafg'!$E$14))*HLOOKUP(C60,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K60>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K60*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K60>'Ny Regafg'!$F$20,MIN(K60-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K60>'Ny Regafg'!$F$21,(K60-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G60>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G60*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G60>'Ny Regafg'!$F$32,MIN(G60-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G60>'Ny Regafg'!$F$33,(G60-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S60*HLOOKUP(C60,'Ny Regafg'!$F$42:$T$47,5)","v":-12152.000000000002},{"$f":"HLOOKUP(C60,'Ny Regafg'!$F$51:$T$58,7)","v":150800},0,0,{"$f":"IF(G60<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G60-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2029,null,null,null,null,null,{"$f":"H61*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E61=\"\",0,MIN(E61,'Ny Regafg'!$E$14))*HLOOKUP(C61,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K61>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K61*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K61>'Ny Regafg'!$F$20,MIN(K61-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K61>'Ny Regafg'!$F$21,(K61-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G61>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G61*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G61>'Ny Regafg'!$F$32,MIN(G61-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G61>'Ny Regafg'!$F$33,(G61-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S61*HLOOKUP(C61,'Ny Regafg'!$F$42:$T$47,5)","v":-13888},{"$f":"HLOOKUP(C61,'Ny Regafg'!$F$51:$T$58,7)","v":146200},0,0,{"$f":"IF(G61<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G61-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2030,null,null,null,null,null,{"$f":"H62*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E62=\"\",0,MIN(E62,'Ny Regafg'!$E$14))*HLOOKUP(C62,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K62>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K62*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K62>'Ny Regafg'!$F$20,MIN(K62-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K62>'Ny Regafg'!$F$21,(K62-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G62>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G62*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G62>'Ny Regafg'!$F$32,MIN(G62-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G62>'Ny Regafg'!$F$33,(G62-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S62*HLOOKUP(C62,'Ny Regafg'!$F$42:$T$47,5)","v":-15624},{"$f":"HLOOKUP(C62,'Ny Regafg'!$F$51:$T$58,7)","v":141600},0,0,{"$f":"IF(G62<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G62-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2031,null,null,null,null,null,{"$f":"H63*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E63=\"\",0,MIN(E63,'Ny Regafg'!$E$14))*HLOOKUP(C63,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K63>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K63*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K63>'Ny Regafg'!$F$20,MIN(K63-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K63>'Ny Regafg'!$F$21,(K63-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G63>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G63*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G63>'Ny Regafg'!$F$32,MIN(G63-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G63>'Ny Regafg'!$F$33,(G63-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S63*HLOOKUP(C63,'Ny Regafg'!$F$42:$T$47,5)","v":-17360},{"$f":"HLOOKUP(C63,'Ny Regafg'!$F$51:$T$58,7)","v":137000},0,0,{"$f":"IF(G63<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G63-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2032,null,null,null,null,null,{"$f":"H64*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E64=\"\",0,MIN(E64,'Ny Regafg'!$E$14))*HLOOKUP(C64,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K64>'Ny Regafg'!$F$20,'Ny Regafg'!$F$20*'Ny Regafg'!$F$23,K64*'Ny Regafg'!$F$23)","v":0},{"$f":"IF(K64>'Ny Regafg'!$F$20,MIN(K64-'Ny Regafg'!$F$20,'Ny Regafg'!$F$21-'Ny Regafg'!$F$20)*'Ny Regafg'!$F$24,0)","v":0},{"$f":"IF(K64>'Ny Regafg'!$F$21,(K64-'Ny Regafg'!$F$21)*'Ny Regafg'!$F$25,0)","v":0},{"$f":"IF(G64>'Ny Regafg'!$F$32,'Ny Regafg'!$F$32*'Ny Regafg'!$F$35,G64*'Ny Regafg'!$F$35)","v":0},{"$f":"IF(G64>'Ny Regafg'!$F$32,MIN(G64-'Ny Regafg'!$F$32,'Ny Regafg'!$F$33-'Ny Regafg'!$F$32)*'Ny Regafg'!$F$36,0)","v":0},{"$f":"IF(G64>'Ny Regafg'!$F$33,(G64-'Ny Regafg'!$F$33)*'Ny Regafg'!$F$37,0)","v":0},{"$f":"'Ny Regafg'!$F$53","v":21700},-21700,{"$f":"S64*HLOOKUP(C64,'Ny Regafg'!$F$42:$T$47,5)","v":-18228},{"$f":"HLOOKUP(C64,'Ny Regafg'!$F$51:$T$58,7)","v":137000},0,0,{"$f":"IF(G64<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(G64-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[]
[]
[]
[]
[]
[null,null,"Varebiler"]
[]
[]
[]
[null,null,"Forudsætninger og grunddata for konkrete køretøjer "]
[null,null,"Grunddata",null,null,null,null,null,null,null,null,"Basis-registreringsafgift",null,"Tillæg for CO2-udledning "]
[null,"Drivmiddel","Årgang","Brændstof-effektivitet, oplyst [liter per km / kWh per km]","Batteri-størrelse [kWh]","Salgspris inkl. moms og afgifter [kr]","Afledt CO₂-udledning, oplyst [gram per km]","Pris før moms og afgift [kr.]","Moms [kr.]","Batteri-fradrag  [kr.]","Afgiftspligtig værdi [kr.]","Op til knæk","Over  knæk","Uniformt","Bundfradrag  [kr.]","Registreringsafgift før indfasning, ialt  [kr.]","Registreringsafgift efter indfasning, ialt  [kr.]","Ekstra bundfradrag, lav- eller nul-emission  [kr.]","Endelig registreringsafgift, i alt","Checksum","CO₂-Ejerafgift, årligt [kr. per år]","Udlignings-afgift, årligt [kr. per år]"]
[null,"Benzin",2021,null,null,null,{"$f":"$F$5*D77","v":0},null,{"$f":"H77*'Ny Regafg'!$F$4","v":0},null,{"$f":"H77+I77-J77","v":0},{"$f":"IF(K77>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K77*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K77>'Ny Regafg'!$F$80,(K77-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G77*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},{"$f":"SUM(L77:N77)-O77","v":-30000},{"$f":"P77","v":-30000},null,{"$f":"MIN(Q77-R77,'Ny Regafg'!$F$117)","v":-30000},{"$f":"S77+I77+H77-F77","v":-30000},{"$f":"IF(D77<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D77-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,{"$f":"B77","v":"Benzin"},{"$f":"C77+1","v":2022},null,null,null,0,null,{"$f":"H78*'Ny Regafg'!$F$4","v":0},null,{"$f":"H78+I78-J78","v":0},{"$f":"IF(K78>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K78*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K78>'Ny Regafg'!$F$80,(K78-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G78*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P78","v":-30000},null,{"$f":"MIN(Q78-R78,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D78<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D78-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,{"$f":"B78","v":"Benzin"},{"$f":"C78+1","v":2023},null,null,null,0,null,{"$f":"H79*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K79>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K79*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K79>'Ny Regafg'!$F$80,(K79-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G79*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q79-R79,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D79<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D79-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2024,null,null,null,0,null,{"$f":"H80*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K80>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K80*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K80>'Ny Regafg'!$F$80,(K80-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G80*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q80-R80,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D80<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D80-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2025,null,null,null,0,null,{"$f":"H81*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K81>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K81*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K81>'Ny Regafg'!$F$80,(K81-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G81*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q81-R81,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D81<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D81-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2026,null,null,null,0,null,{"$f":"H82*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K82>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K82*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K82>'Ny Regafg'!$F$80,(K82-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G82*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q82-R82,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D82<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D82-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2027,null,null,null,0,null,{"$f":"H83*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K83>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K83*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K83>'Ny Regafg'!$F$80,(K83-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G83*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q83-R83,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D83<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D83-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2028,null,null,null,0,null,{"$f":"H84*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K84>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K84*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K84>'Ny Regafg'!$F$80,(K84-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G84*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q84-R84,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D84<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D84-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2029,null,null,null,0,null,{"$f":"H85*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K85>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K85*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K85>'Ny Regafg'!$F$80,(K85-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G85*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q85-R85,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D85<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D85-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2030,null,null,null,0,null,{"$f":"H86*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K86>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K86*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K86>'Ny Regafg'!$F$80,(K86-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G86*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q86-R86,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D86<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D86-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2031,null,null,null,0,null,{"$f":"H87*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K87>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K87*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K87>'Ny Regafg'!$F$80,(K87-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G87*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q87-R87,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D87<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D87-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Benzin",2032,null,null,null,0,null,{"$f":"H88*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K88>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K88*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K88>'Ny Regafg'!$F$80,(K88-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G88*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q88-R88,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D88<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D88-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Diesel",2021,null,null,null,{"$f":"$F$6*D89","v":0},null,{"$f":"H89*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K89>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K89*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K89>'Ny Regafg'!$F$80,(K89-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G89*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q89-R89,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D89<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D89-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(D89<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(D89-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,{"$f":"B89","v":"Diesel"},{"$f":"C89+1","v":2022},null,null,null,0,null,{"$f":"H90*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K90>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K90*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K90>'Ny Regafg'!$F$80,(K90-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G90*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q90-R90,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D90<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D90-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(D90<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(D90-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,{"$f":"B90","v":"Diesel"},{"$f":"C90+1","v":2023},null,null,null,0,null,{"$f":"H91*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K91>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K91*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K91>'Ny Regafg'!$F$80,(K91-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G91*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q91-R91,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D91<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D91-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(D91<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(D91-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2024,null,null,null,0,null,{"$f":"H92*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K92>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K92*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K92>'Ny Regafg'!$F$80,(K92-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G92*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q92-R92,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D92<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D92-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(D92<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(D92-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2025,null,null,null,0,null,{"$f":"H93*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K93>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K93*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K93>'Ny Regafg'!$F$80,(K93-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G93*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q93-R93,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D93<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D93-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(D93<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(D93-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2026,null,null,null,0,null,{"$f":"H94*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K94>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K94*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K94>'Ny Regafg'!$F$80,(K94-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G94*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q94-R94,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D94<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D94-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(D94<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(D94-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2027,null,null,null,0,null,{"$f":"H95*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K95>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K95*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K95>'Ny Regafg'!$F$80,(K95-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G95*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q95-R95,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D95<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D95-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(D95<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(D95-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2028,null,null,null,0,null,{"$f":"H96*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K96>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K96*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K96>'Ny Regafg'!$F$80,(K96-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G96*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q96-R96,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D96<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D96-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(D96<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(D96-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2029,null,null,null,0,null,{"$f":"H97*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K97>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K97*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K97>'Ny Regafg'!$F$80,(K97-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G97*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q97-R97,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D97<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D97-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(D97<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(D97-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2030,null,null,null,0,null,{"$f":"H98*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K98>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K98*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K98>'Ny Regafg'!$F$80,(K98-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G98*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q98-R98,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D98<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D98-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(D98<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(D98-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2031,null,null,null,0,null,{"$f":"H99*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K99>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K99*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K99>'Ny Regafg'!$F$80,(K99-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G99*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q99-R99,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D99<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D99-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(D99<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(D99-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Diesel",2032,null,null,null,0,null,{"$f":"H100*'Ny Regafg'!$F$4","v":0},null,0,{"$f":"IF(K100>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K100*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K100>'Ny Regafg'!$F$80,(K100-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G100*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,-30000,null,{"$f":"MIN(Q100-R100,'Ny Regafg'!$F$117)","v":-30000},-30000,{"$f":"IF(D100<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D100-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660},{"$f":"IF(D100<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$H$27,VLOOKUP(D100-Delta,Ejerafgift_2021!$D$27:$H$58,5))*2","v":320}]
[null,"Plugin-hybrid",2021,null,null,null,null,null,{"$f":"H101*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E101=\"\",0,MIN(E101,'Ny Regafg'!$E$14))*HLOOKUP(C101,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K101>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K101*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K101>'Ny Regafg'!$F$80,(K101-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G101*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P101*HLOOKUP(C101,'Ny Regafg'!$F$95:$T$100,3)","v":-13500},{"$f":"HLOOKUP(C101,'Ny Regafg'!$F$104:$T$111,5)","v":50000},{"$f":"MIN(Q101-MIN(Q101,R101),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D101<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D101-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,{"$f":"B101","v":"Plugin-hybrid"},{"$f":"C101+1","v":2022},null,null,null,null,null,{"$f":"H102*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E102=\"\",0,MIN(E102,'Ny Regafg'!$E$14))*HLOOKUP(C102,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K102>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K102*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K102>'Ny Regafg'!$F$80,(K102-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G102*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P102*HLOOKUP(C102,'Ny Regafg'!$F$95:$T$100,3)","v":-15000},{"$f":"HLOOKUP(C102,'Ny Regafg'!$F$104:$T$111,5)","v":48750},{"$f":"MIN(Q102-MIN(Q102,R102),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D102<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D102-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,{"$f":"B102","v":"Plugin-hybrid"},{"$f":"C102+1","v":2023},null,null,null,null,null,{"$f":"H103*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E103=\"\",0,MIN(E103,'Ny Regafg'!$E$14))*HLOOKUP(C103,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K103>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K103*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K103>'Ny Regafg'!$F$80,(K103-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G103*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P103*HLOOKUP(C103,'Ny Regafg'!$F$95:$T$100,3)","v":-16500},{"$f":"HLOOKUP(C103,'Ny Regafg'!$F$104:$T$111,5)","v":47500},{"$f":"MIN(Q103-MIN(Q103,R103),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D103<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D103-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2024,null,null,null,null,null,{"$f":"H104*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E104=\"\",0,MIN(E104,'Ny Regafg'!$E$14))*HLOOKUP(C104,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K104>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K104*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K104>'Ny Regafg'!$F$80,(K104-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G104*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P104*HLOOKUP(C104,'Ny Regafg'!$F$95:$T$100,3)","v":-18000},{"$f":"HLOOKUP(C104,'Ny Regafg'!$F$104:$T$111,5)","v":46250},{"$f":"MIN(Q104-MIN(Q104,R104),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D104<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D104-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2025,null,null,null,null,null,{"$f":"H105*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E105=\"\",0,MIN(E105,'Ny Regafg'!$E$14))*HLOOKUP(C105,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K105>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K105*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K105>'Ny Regafg'!$F$80,(K105-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G105*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P105*HLOOKUP(C105,'Ny Regafg'!$F$95:$T$100,3)","v":-19500},{"$f":"HLOOKUP(C105,'Ny Regafg'!$F$104:$T$111,5)","v":45000},{"$f":"MIN(Q105-MIN(Q105,R105),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D105<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D105-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2026,null,null,null,null,null,{"$f":"H106*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E106=\"\",0,MIN(E106,'Ny Regafg'!$E$14))*HLOOKUP(C106,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K106>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K106*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K106>'Ny Regafg'!$F$80,(K106-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G106*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P106*HLOOKUP(C106,'Ny Regafg'!$F$95:$T$100,3)","v":-20400},{"$f":"HLOOKUP(C106,'Ny Regafg'!$F$104:$T$111,5)","v":43000},{"$f":"MIN(Q106-MIN(Q106,R106),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D106<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D106-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2027,null,null,null,null,null,{"$f":"H107*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E107=\"\",0,MIN(E107,'Ny Regafg'!$E$14))*HLOOKUP(C107,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K107>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K107*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K107>'Ny Regafg'!$F$80,(K107-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G107*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P107*HLOOKUP(C107,'Ny Regafg'!$F$95:$T$100,3)","v":-21300},{"$f":"HLOOKUP(C107,'Ny Regafg'!$F$104:$T$111,5)","v":41000},{"$f":"MIN(Q107-MIN(Q107,R107),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D107<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D107-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2028,null,null,null,null,null,{"$f":"H108*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E108=\"\",0,MIN(E108,'Ny Regafg'!$E$14))*HLOOKUP(C108,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K108>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K108*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K108>'Ny Regafg'!$F$80,(K108-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G108*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P108*HLOOKUP(C108,'Ny Regafg'!$F$95:$T$100,3)","v":-22200},{"$f":"HLOOKUP(C108,'Ny Regafg'!$F$104:$T$111,5)","v":39000},{"$f":"MIN(Q108-MIN(Q108,R108),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D108<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D108-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2029,null,null,null,null,null,{"$f":"H109*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E109=\"\",0,MIN(E109,'Ny Regafg'!$E$14))*HLOOKUP(C109,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K109>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K109*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K109>'Ny Regafg'!$F$80,(K109-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G109*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P109*HLOOKUP(C109,'Ny Regafg'!$F$95:$T$100,3)","v":-23100},{"$f":"HLOOKUP(C109,'Ny Regafg'!$F$104:$T$111,5)","v":37000},{"$f":"MIN(Q109-MIN(Q109,R109),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D109<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D109-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2030,null,null,null,null,null,{"$f":"H110*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E110=\"\",0,MIN(E110,'Ny Regafg'!$E$14))*HLOOKUP(C110,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K110>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K110*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K110>'Ny Regafg'!$F$80,(K110-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G110*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P110*HLOOKUP(C110,'Ny Regafg'!$F$95:$T$100,3)","v":-24000},{"$f":"HLOOKUP(C110,'Ny Regafg'!$F$104:$T$111,5)","v":35000},{"$f":"MIN(Q110-MIN(Q110,R110),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D110<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D110-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2031,null,null,null,null,null,{"$f":"H111*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E111=\"\",0,MIN(E111,'Ny Regafg'!$E$14))*HLOOKUP(C111,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K111>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K111*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K111>'Ny Regafg'!$F$80,(K111-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G111*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P111*HLOOKUP(C111,'Ny Regafg'!$F$95:$T$100,3)","v":-25200},{"$f":"HLOOKUP(C111,'Ny Regafg'!$F$104:$T$111,5)","v":35000},{"$f":"MIN(Q111-MIN(Q111,R111),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D111<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D111-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Plugin-hybrid",2032,null,null,null,null,null,{"$f":"H112*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E112=\"\",0,MIN(E112,'Ny Regafg'!$E$14))*HLOOKUP(C112,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K112>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K112*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K112>'Ny Regafg'!$F$80,(K112-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G112*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P112*HLOOKUP(C112,'Ny Regafg'!$F$95:$T$100,3)","v":-26400},{"$f":"HLOOKUP(C112,'Ny Regafg'!$F$104:$T$111,5)","v":35000},{"$f":"MIN(Q112-MIN(Q112,R112),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D112<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D112-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2021,null,null,null,null,null,{"$f":"H113*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E113=\"\",0,MIN(E113,'Ny Regafg'!$E$14))*HLOOKUP(C113,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K113>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K113*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K113>'Ny Regafg'!$F$80,(K113-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G113*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P113*HLOOKUP(C113,'Ny Regafg'!$F$95:$T$100,5)","v":-12000},{"$f":"HLOOKUP(C113,'Ny Regafg'!$F$104:$T$111,7)","v":80000},{"$f":"MIN(Q113-MIN(Q113,R113),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D113<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D113-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,{"$f":"B113","v":"Elektrictet"},{"$f":"C113+1","v":2022},null,null,null,null,null,{"$f":"H114*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E114=\"\",0,MIN(E114,'Ny Regafg'!$E$14))*HLOOKUP(C114,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K114>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K114*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K114>'Ny Regafg'!$F$80,(K114-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G114*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P114*HLOOKUP(C114,'Ny Regafg'!$F$95:$T$100,5)","v":-12000},{"$f":"HLOOKUP(C114,'Ny Regafg'!$F$104:$T$111,7)","v":78750},{"$f":"MIN(Q114-MIN(Q114,R114),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D114<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D114-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,{"$f":"B114","v":"Elektrictet"},{"$f":"C114+1","v":2023},null,null,null,null,null,{"$f":"H115*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E115=\"\",0,MIN(E115,'Ny Regafg'!$E$14))*HLOOKUP(C115,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K115>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K115*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K115>'Ny Regafg'!$F$80,(K115-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G115*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P115*HLOOKUP(C115,'Ny Regafg'!$F$95:$T$100,5)","v":-12000},{"$f":"HLOOKUP(C115,'Ny Regafg'!$F$104:$T$111,7)","v":77500},{"$f":"MIN(Q115-MIN(Q115,R115),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D115<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D115-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2024,null,null,null,null,null,{"$f":"H116*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E116=\"\",0,MIN(E116,'Ny Regafg'!$E$14))*HLOOKUP(C116,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K116>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K116*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K116>'Ny Regafg'!$F$80,(K116-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G116*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P116*HLOOKUP(C116,'Ny Regafg'!$F$95:$T$100,5)","v":-12000},{"$f":"HLOOKUP(C116,'Ny Regafg'!$F$104:$T$111,7)","v":76250},{"$f":"MIN(Q116-MIN(Q116,R116),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D116<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D116-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2025,null,null,null,null,null,{"$f":"H117*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E117=\"\",0,MIN(E117,'Ny Regafg'!$E$14))*HLOOKUP(C117,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K117>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K117*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K117>'Ny Regafg'!$F$80,(K117-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G117*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P117*HLOOKUP(C117,'Ny Regafg'!$F$95:$T$100,5)","v":-12000},{"$f":"HLOOKUP(C117,'Ny Regafg'!$F$104:$T$111,7)","v":75000},{"$f":"MIN(Q117-MIN(Q117,R117),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D117<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D117-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2026,null,null,null,null,null,{"$f":"H118*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E118=\"\",0,MIN(E118,'Ny Regafg'!$E$14))*HLOOKUP(C118,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K118>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K118*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K118>'Ny Regafg'!$F$80,(K118-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G118*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P118*HLOOKUP(C118,'Ny Regafg'!$F$95:$T$100,5)","v":-14400},{"$f":"HLOOKUP(C118,'Ny Regafg'!$F$104:$T$111,7)","v":73000},{"$f":"MIN(Q118-MIN(Q118,R118),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D118<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D118-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2027,null,null,null,null,null,{"$f":"H119*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E119=\"\",0,MIN(E119,'Ny Regafg'!$E$14))*HLOOKUP(C119,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K119>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K119*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K119>'Ny Regafg'!$F$80,(K119-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G119*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P119*HLOOKUP(C119,'Ny Regafg'!$F$95:$T$100,5)","v":-16800},{"$f":"HLOOKUP(C119,'Ny Regafg'!$F$104:$T$111,7)","v":71000},{"$f":"MIN(Q119-MIN(Q119,R119),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D119<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D119-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2028,null,null,null,null,null,{"$f":"H120*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E120=\"\",0,MIN(E120,'Ny Regafg'!$E$14))*HLOOKUP(C120,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K120>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K120*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K120>'Ny Regafg'!$F$80,(K120-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G120*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P120*HLOOKUP(C120,'Ny Regafg'!$F$95:$T$100,5)","v":-19200},{"$f":"HLOOKUP(C120,'Ny Regafg'!$F$104:$T$111,7)","v":69000},{"$f":"MIN(Q120-MIN(Q120,R120),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D120<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D120-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2029,null,null,null,null,null,{"$f":"H121*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E121=\"\",0,MIN(E121,'Ny Regafg'!$E$14))*HLOOKUP(C121,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K121>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K121*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K121>'Ny Regafg'!$F$80,(K121-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G121*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P121*HLOOKUP(C121,'Ny Regafg'!$F$95:$T$100,5)","v":-21600},{"$f":"HLOOKUP(C121,'Ny Regafg'!$F$104:$T$111,7)","v":67000},{"$f":"MIN(Q121-MIN(Q121,R121),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D121<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D121-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2030,null,null,null,null,null,{"$f":"H122*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E122=\"\",0,MIN(E122,'Ny Regafg'!$E$14))*HLOOKUP(C122,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K122>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K122*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K122>'Ny Regafg'!$F$80,(K122-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G122*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P122*HLOOKUP(C122,'Ny Regafg'!$F$95:$T$100,5)","v":-24000},{"$f":"HLOOKUP(C122,'Ny Regafg'!$F$104:$T$111,7)","v":65000},{"$f":"MIN(Q122-MIN(Q122,R122),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D122<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D122-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2031,null,null,null,null,null,{"$f":"H123*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E123=\"\",0,MIN(E123,'Ny Regafg'!$E$14))*HLOOKUP(C123,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K123>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K123*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K123>'Ny Regafg'!$F$80,(K123-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G123*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P123*HLOOKUP(C123,'Ny Regafg'!$F$95:$T$100,5)","v":-25200},{"$f":"HLOOKUP(C123,'Ny Regafg'!$F$104:$T$111,7)","v":65000},{"$f":"MIN(Q123-MIN(Q123,R123),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D123<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D123-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]
[null,"Elektrictet",2032,null,null,null,null,null,{"$f":"H124*'Ny Regafg'!$F$4","v":0},{"$f":"IF(E124=\"\",0,MIN(E124,'Ny Regafg'!$E$14))*HLOOKUP(C124,'Ny Regafg'!$F$11:$T$14,3)","v":0},0,{"$f":"IF(K124>'Ny Regafg'!$F$80,'Ny Regafg'!$F$80*'Ny Regafg'!$F$82,K124*'Ny Regafg'!$F$82)","v":0},{"$f":"IF(K124>'Ny Regafg'!$F$80,(K124-'Ny Regafg'!$F$80)*'Ny Regafg'!$F$83,0)","v":0},{"$f":"G124*'Ny Regafg'!$F$90","v":0},{"$f":"'Ny Regafg'!$F$106","v":30000},-30000,{"$f":"P124*HLOOKUP(C124,'Ny Regafg'!$F$95:$T$100,5)","v":-26400},{"$f":"HLOOKUP(C124,'Ny Regafg'!$F$104:$T$111,7)","v":65000},{"$f":"MIN(Q124-MIN(Q124,R124),'Ny Regafg'!$F$117)","v":0},0,{"$f":"IF(D124<=Ejerafgift_2021!$D$27,Ejerafgift_2021!$G$27,VLOOKUP(D124-Delta,Ejerafgift_2021!$D$27:$H$58,4))*2*(1+HLOOKUP(Beregnaar,Ejerafgift_2021!$F$13:$T$16,3))","v":660}]

{"sheet":"Lastbafg","index":26,"n_rows":215,"n_cols":10,"rows_kept":215,"cut":false,"hidden":true,"merged":[]}
[null,null,"Afgiftssatser mm."]
[]
[]
[]
[null,null,"Lastbiler - satser for Vejbenyttelsesafgift"]
[]
[]
[]
[null,null,"Vejbenyttelsesafgiften -  lastbiler og lastvognstog m.v. til vejgodstransport, der har en tilladt totalvægt på 12 t eller derover."]
[null,null,"Vejbenyttelsesafgiften udgør fra 1. januar 2021:"]
[null,null,"Pr. år fra og med 1. januar 2021"]
[]
[null,null,"Med højst 3 aksler",null,"Udstødningsklasse","Kr."]
[null,null,null,null,"IKKE-EURO",10470]
[null,null,null,null,"EURO I",9101]
[null,null,null,null,"EURO II",7925]
[null,null,null,null,"EURO III",6891]
[null,null,null,null,"EURO IV",6265]
[null,null,null,null,"EURO V",5923]
[null,null,null,null,"EURO VI eller renere",5581]
[null,null,"Med mindst 4 aksler"]
[null,null,null,null,"IKKE-EURO",17555]
[null,null,null,null,"EURO I",15196]
[null,null,null,null,"EURO II",13216]
[null,null,null,null,"EURO III",11482]
[null,null,null,null,"EURO IV",10448]
[null,null,null,null,"EURO V",9875]
[null,null,null,null,"EURO VI eller renere",9302]
[]
[null,null,"Efter bestemmelserne i denne lov betales afgift til statskassen for retten til benyttelse af vejnettet, jf. § 5, stk. 1, eller visse dele af dette, jf. § 7, stk. 1 og 2, for lastbiler og lastvognstog m.v. til vejgodstransport, der har en tilladt totalvægt på 12 t eller derover."]
[null,null,"Danske og udenlandske køretøjer - afgiftsperiode ét år - VEJAL § 3, stk. 1 og 2"]
[]
[]
[]
[null,null,"Lastbiler - satser for Vægtafgift -  lastbiler og lastvognstog m.v. , under hhv. over 12 ton"]
[]
[]
[]
[]
[null,null,"Afgiftssatser for lastbiler indtil 12 tons inkl. evt. påhængskøretøj og motorredskaber mv., 2021-2022"]
[null,null,"Lastbiler m.v., der ikke er afgiftspligtige efter lov om afgift af vejbenyttelse"]
[null,null,"Afgift pr. køretøj",null,null,null,"Vægtafgift",null,"Tillæg for dieseldrevne (udligningsafgift*)"]
[]
[null,null,"a) Med højst to aksler.",null,null,null,"Motor-","Påhængs-","Motor-","Påhængs-"]
[null,null,null,null,null,null,"køretøj","køretøj","køretøj","køretøj"]
[null,null,"Totalvægt 4.001-5.000 kg",null,null,"kr.",2052,552,1150,200]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 5.001-6.000 kg",null,null,"kr.",2052,672,1150,250]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 6.001-7.000 kg",null,null,"kr.",2052,825,1150,300]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 7.001-8.000 kg",null,null,"kr.",2052,988,1150,400]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 8.001-9.000 kg",null,null,"kr.",2052,1161,1150,450]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 9.001-10.000 kg",null,null,"kr.",2052,1344,1150,550]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 10.001-11.000 kg",null,null,"kr.",2279,1537,1150,650]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 11.001-12.000 kg",null,null,"kr.",2610,1740,1150,750]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 12.001-13.000 kg",null,null,"kr.",3087,1953,1150,850]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 13.001-14.000 kg",null,null,"kr.",3604,2176,1150,1000]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 14.001-15.000 kg",null,null,"kr.",4161,2628,1150,1100]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt over 15.000 kg",null,null,"kr.",60,40,16,16]
[null,null,"Afgift pr. 200 kg totalvægt:"]
[null,null,"- 12 måneder"]
[null,null,"b) Med flere end 2 aksler.",null,null,"kr.",32,20,11,12]
[null,null,"Totalvægt indtil 18.000 kg"]
[null,null,"Afgift pr. 200 kg totalvægt:"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 18.001-19.000 kg",null,null,"kr.",3069,1953,1150,1100]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 19.001-20.000 kg",null,null,"kr.",3332,2156,1150,1200]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt over 20.000 kg",null,null,"kr.",36,24,13,13]
[null,null,"Afgift pr. 200 kg totalvægt:"]
[null,null,"- 12 måneder"]
[]
[null,null,"*) Udligningsafgiften for lastbiler indekseres ikke."]
[]
[]
[]
[null,null,"Afgiftssatser for lastbiler over 12 tons inkl. evt. påhængskøretøj, 2021 og 2022"]
[null,null,"Lastbiler, der er afgiftspligtige efter lov om afgift af vejbenyttelse"]
[null,null,"Afgift pr. køretøj",null,null,null,"Luftaffjedrede mv.","Med anden affjedring"]
[null,null,"A. Lastbiler mv."]
[null,null,"a) med 2 aksler"]
[null,null,"Totalvægt indtil 12.999 kg",null,null,"kr.",0,226]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 13.000 - 13.999 kg",null,null,"kr.",226,627]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 14.000 - 14.999 kg",null,null,"kr.",627,882]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt over 15.000 kg",null,null,"kr.",882,2050]
[null,null,"- 12 måneder"]
[null,null,"b) med 3 aksler"]
[null,null,"Totalvægt indtil 16.999 kg",null,null,"kr.",226,394]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 17.000 - 18.999 kg",null,null,"kr.",394,809]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 19.000 - 20.999 kg",null,null,"kr.",809,1050]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 21.000 - 22.999 kg",null,null,"kr.",1050,1661]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt over 23.000 kg",null,null,"kr.",1661,2582]
[null,null,"- 12 måneder"]
[null,null,"c) med 4 aksler og derover"]
[null,null,"Totalvægt indtil 24.999 kg",null,null,"kr.",1050,1065]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 25.000 - 25.999 kg",null,null,"kr.",1065,1706]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 26.000 - 28.999 kg",null,null,"kr.",1706,2709]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt over 29.000 kg",null,null,"kr.",2709,4019]
[null,null,"- 12 måneder"]
[null,null,"B. Last- og sættevogntog"]
[null,null,"a) Lastbil med 2 aksler."]
[null,null,"1) Påhængs- eller sættevogn med 1 aksel"]
[null,null,"Totalvægt indtil 15.999 kg",null,null,"kr.","-","-"]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 16.000 - 17.999 kg",null,null,"kr.","-",102]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 18.000 - 19.999 kg",null,null,"kr.",102,233]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 20.000 - 21.999 kg",null,null,"kr.",233,547]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 22.000 - 22.999 kg",null,null,"kr.",547,707]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 23.000 - 24.999 kg",null,null,"kr.",707,1276]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt over 25.000 kg",null,null,"kr.",1276,2297]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"2) Påhængs- eller sættevogn med 2 aksler"]
[null,null,"Totalvægt indtil 24.999 kg",null,null,"kr.",219,510]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 25.000 - 25.999 kg",null,null,"kr.",510,839]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 26.000 - 27.999 kg",null,null,"kr.",839,1232]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 28.000 - 28.999 kg",null,null,"kr.",1232,1526]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 29.000 - 30.999 kg",null,null,"kr.",1526,2507]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 31.000 - 32.999 kg",null,null,"kr.",2507,3480]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt over 33.000 kg",null,null,"kr.",3480,5284]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"3) Påhængs- eller sættevogn med 3 eller flere aksler"]
[null,null,"Totalvægt indtil 37.999 kg",null,null,"kr.",2769,3854]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt over 38.000 kg",null,null,"kr.",3854,5239]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"b) Lastbil med 3 eller flere aksler."]
[null,null,"1) Påhængs- eller sættevogn med 1 aksel"]
[null,null,"Totalvægt indtil 24.999 kg",null,null,"kr.",219,510]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 25.000 - 25.999 kg",null,null,"kr.",510,839]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 26.000 - 27.999 kg",null,null,"kr.",839,1232]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 28.000 - 28.999 kg",null,null,"kr.",1232,1526]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 29.000 - 30.999 kg",null,null,"kr.",1526,2507]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 31.000 - 32.999 kg",null,null,"kr.",2507,3480]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt over 33.000 kg",null,null,"kr.",3480,5284]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"2) Påhængs- eller sættevogn med 2 aksler"]
[null,null,"Totalvægt indtil 37.999 kg",null,null,"kr.",2447,3398]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 38.000 - 39.999 kg",null,null,"kr.",3398,4700]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt over 40.000 kg",null,null,"kr.",4700,6905]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"3) Påhængs- eller sættevogn med 3 eller flere aksler"]
[null,null,"Totalvægt indtil 37.999 kg",null,null,"kr.",1356,1684]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt 38.000 - 39.999 kg",null,null,"kr.",1684,2514]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]
[null,null,"Totalvægt over 40.000 kg",null,null,"kr.",2514,4004]
[null,null,"Afgift pr. vogntog"]
[null,null,"- 12 måneder"]

{"sheet":"PB_B_før_2017","index":27,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Til og med 1 okt 2017"]
[null,"Satser pr. halvår"]
[null,"Km/l","Ejerafgift",null,null,null,null,"Ejerafgift"]
[24,"0 - 4,4",11430,null,null,null,0,{"$f":"C5*2","v":22860}]
[23,"4,5 - 4,7",10800,null,null,null,{"$f":"LEFT(B6,3)*1","v":4.5},{"$f":"C6*2","v":21600}]
[22,"4,8 - 4,9",10190,null,null,null,{"$f":"LEFT(B7,3)*1","v":4.8},20380]
[21,"5 - 5,2",9580,null,null,null,5,19160]
[20,"5,3 - 5,5",8970,null,null,null,{"$f":"LEFT(B9,3)*1","v":5.3},17940]
[19,"5,6 - 5,8",8330,null,null,null,5.6,16660]
[18,"5,9 - 6,2",7720,null,null,null,5.9,15440]
[17,"6,3 - 6,6",7110,null,null,null,6.3,14220]
[16,"6,7 - 7",6480,null,null,null,6.7,12960]
[15,"7,1 - 7,6",5870,null,null,null,7.1,11740]
[14,"7,7 - 8,2",5260,null,null,null,7.7,10520]
[13,"8,3 - 9",4650,null,null,null,8.3000000000000007,9300]
[12,"9,1 - 9,9",4010,null,null,null,9.1,8020]
[11,"10 - 10,4",3410,null,null,null,10,6820]
[10,"10,5 - 11",3100,null,null,null,{"$f":"LEFT(B19,4)*1","v":10.5},6200]
[9,"11,1 - 11,7",2790,null,null,null,11.1,5580]
[8,"11,8 - 12,4",2480,null,null,null,11.8,4960]
[7,"12,5 - 13,2",2180,null,null,null,12.5,4360]
[6,"13,3 - 14,2",1870,null,null,null,13.3,3740]
[5,"14,3 - 15,3",1570,null,null,null,14.3,3140]
[4,"15,4 - 16,6",1260,null,null,null,15.4,2520]
[3,"16,7 - 18,1",940,null,null,null,16.7,1880]
[2,"18,2 - 19,9",640,null,null,null,18.2,1280]
[1,"20 - ",330,null,null,null,20,660]

{"sheet":"PB_B_2017_2021","index":28,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[]
[null,"1 okt 2017 - 30 juni 2021"]
[null,"Satser pr. halvår"]
[null,"Km/l","Ejerafgift",null,null,null,null,"Ejerafgift"]
[32,"0 - 4,4",11680,null,null,null,0,{"$f":"C5*2","v":23360}]
[31,"4,5 - 4,7",11050,null,null,null,4.5,{"$f":"C6*2","v":22100}]
[30,"4,8 - 4,9",10440,null,null,null,4.8,20880]
[29,"5 - 5,2",9830,null,null,null,5,19660]
[28,"5,3 - 5,5",9220,null,null,null,5.3,18440]
[27,"5,6 - 5,8",8580,null,null,null,5.6,17160]
[26,"5,9 - 6,2",7970,null,null,null,5.9,15940]
[25,"6,3 - 6,6",7360,null,null,null,6.3,14720]
[24,"6,7 - 7",6730,null,null,null,6.7,13460]
[23,"7,1 - 7,6",6120,null,null,null,7.1,12240]
[22,"7,7 - 8,2",5510,null,null,null,7.7,11020]
[21,"8,3 - 9",4900,null,null,null,8.3000000000000007,9800]
[20,"9,1 - 9,9",4260,null,null,null,9.1,8520]
[19,"10 - 10,4",3660,null,null,null,10,7320]
[18,"10,5 - 11",3350,null,null,null,{"$f":"LEFT(B19,4)*1","v":10.5},6700]
[17,"11,1 - 11,7",3040,null,null,null,11.1,6080]
[16,"11,8 - 12,4",2730,null,null,null,11.8,5460]
[15,"12,5 - 13,2",2430,null,null,null,12.5,4860]
[14,"13,3 - 14,2",2120,null,null,null,13.3,4240]
[13,"14,3 - 15,3",1820,null,null,null,14.3,3640]
[12,"15,4 - 16,6",1510,null,null,null,15.4,3020]
[11,"16,7 - 18,1",1190,null,null,null,16.7,2380]
[10,"18,2 - 19,9",890,null,null,null,18.2,1780]
[9,"20 - 22,1",580,null,null,null,20,1160]
[8,"22,2 - 24,9",540,null,null,null,{"$f":"LEFT(B29,4)*1","v":22.2},1080]
[7,"25 - 28,5",500,null,null,null,25,1000]
[6,"28,6 - 33,2",460,null,null,null,{"$f":"LEFT(B31,4)*1","v":28.6},920]
[5,"33,3 - 36,3",430,null,null,null,{"$f":"LEFT(B32,4)*1","v":33.299999999999997},860]
[4,"36,4 - 39,9",410,null,null,null,{"$f":"LEFT(B33,4)*1","v":36.4},820]
[3,"40 - 44,3",390,null,null,null,40,780]
[2,"44,4 - 49,9",370,null,null,null,{"$f":"LEFT(B35,4)*1","v":44.4},740]
[1,"50 - ",330,null,null,null,50,660]

{"sheet":"PB_D_før_2017","index":29,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Før 3. okt 2017"]
[null,"Satser pr. halvår"]
[null,"Km/l","Udligningsafgift","Ejerafgift",null,null,null,{"$f":"C4","v":"Udligningsafgift"},{"$f":"D4","v":"Ejerafgift"}]
[27,"0 - 5",6530,11430,null,null,0,{"$f":"C5*2","v":13060},{"$f":"D5*2","v":22860}]
[26,"5,1 - 5,3",6240,10800,null,null,{"$f":"LEFT(B6,3)*1","v":5.0999999999999996},12480,21600]
[25,"5,4 - 5,5",5880,10190,null,null,5.4,11760,20380]
[24,"5,6 - 5,8",5600,9580,null,null,5.6,11200,19160]
[23,"5,9 - 6,1",5290,8970,null,null,5.9,10580,17940]
[22,"6,2 - 6,5",5020,8330,null,null,6.2,10040,16660]
[21,"6,6 - 6,9",4770,7720,null,null,6.6,9540,15440]
[20,"7 - 7,4",4440,7110,null,null,7,8880,14220]
[19,"7,5 - 8",4180,6480,null,null,{"$f":"LEFT(B13,3)*1","v":7.5},8360,12960]
[18,"8,1 - 8,6",3950,5870,null,null,8.1,7900,11740]
[17,"8,7 - 9,3",3630,5260,null,null,8.6999999999999993,7260,10520]
[16,"9,4 - 10,1",3370,4650,null,null,9.4,6740,9300]
[15,"10,2 - 11,2",3110,4010,null,null,{"$f":"LEFT(B17,4)*1","v":10.199999999999999},6220,8020]
[14,"11,3 - 11,8",2810,3410,null,null,{"$f":"LEFT(B18,4)*1","v":11.3},5620,6820]
[13,"11,9 - 12,4",2680,3100,null,null,11.9,5360,6200]
[12,"12,5 - 13,1",2560,2790,null,null,12.5,5120,5580]
[11,"13,2 - 14",2400,2480,null,null,13.2,4800,4960]
[10,"14,1 - 14,9",2260,2180,null,null,14.1,4520,4360]
[9,"15 - 16",2100,1870,null,null,{"$f":"LEFT(B23,2)*1","v":15},4200,3740]
[8,"16,1 - 17,2",1960,1570,null,null,16.100000000000001,3920,3140]
[7,"17,3 - 18,7",1820,1260,null,null,17.3,3640,2520]
[6,"18,8 - 20,4",1690,940,null,null,18.8,3380,1880]
[5,"20,5 - 22,4",1570,640,null,null,20.5,3140,1280]
[4,"22,5 - 24,9",1420,330,null,null,22.5,2840,660]
[3,"25 - 28",1320,330,null,null,{"$f":"LEFT(B29,2)*1","v":25},2640,660]
[2,"28,1 - 32",740,330,null,null,28.1,1480,660]
[1,"32,1 - ",160,330,null,null,32.1,320,660]

{"sheet":"PB_D_2017_2021","index":30,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[]
[null,"3 . Okt- juni 2021"]
[null,"Satser pr. halvår"]
[null,"Km/l","Udligningsafgift","Ejerafgift",null,null,null,"Ejerafgift","Udligningsafgift"]
[32,"0 - 5",6530,11680,null,null,0,{"$f":"D5*2","v":23360},{"$f":"C5*2","v":13060}]
[31,"5,1 - 5,3",6240,11050,null,null,5.0999999999999996,{"$f":"D6*2","v":22100},{"$f":"C6*2","v":12480}]
[30,"5,4 - 5,5",5880,10440,null,null,5.4,20880,11760]
[29,"5,6 - 5,8",5600,9830,null,null,5.6,19660,11200]
[28,"5,9 - 6,1",5290,9220,null,null,5.9,18440,10580]
[27,"6,2 - 6,5",5020,8580,null,null,6.2,17160,10040]
[26,"6,6 - 6,9",4770,7970,null,null,6.6,15940,9540]
[25,"7 - 7,4",4440,7360,null,null,7,14720,8880]
[24,"7,5 - 8",4180,6730,null,null,7.5,13460,8360]
[23,"8,1 - 8,6",3950,6120,null,null,8.1,12240,7900]
[22,"8,7 - 9,3",3630,5510,null,null,8.6999999999999993,11020,7260]
[21,"9,4 - 10,1",3370,4900,null,null,9.4,9800,6740]
[20,"10,2 - 11,2",3110,4260,null,null,{"$f":"LEFT(B17,4)*1","v":10.199999999999999},8520,6220]
[19,"11,3 - 11,8",2180,3660,null,null,11.3,7320,4360]
[18,"11,9 - 12,4",2680,3350,null,null,11.9,6700,5360]
[17,"12,5 - 13,1",2560,3040,null,null,12.5,6080,5120]
[16,"13,2 - 14",2400,2730,null,null,13.2,5460,4800]
[15,"14,1 - 14,9",2260,2430,null,null,14.1,4860,4520]
[14,"15 - 16",2100,2120,null,null,15,4240,4200]
[13,"16,1 - 17,2",1960,1820,null,null,{"$f":"LEFT(B24,4)*1","v":16.100000000000001},3640,3920]
[12,"17,3 - 18,7",1820,1510,null,null,{"$f":"LEFT(B25,4)*1","v":17.3},3020,3640]
[11,"18,8 - 20,4",1690,1190,null,null,{"$f":"LEFT(B26,4)*1","v":18.8},2380,3380]
[10,"20,5 - 22,4",1570,890,null,null,{"$f":"LEFT(B27,4)*1","v":20.5},1780,3140]
[9,"22,5 - 24,9",1420,580,null,null,{"$f":"LEFT(B28,4)*1","v":22.5},1160,2840]
[8,"25 - 28",1320,540,null,null,25,1080,2640]
[7,"28,1 - 32",740,500,null,null,{"$f":"LEFT(B30,4)*1","v":28.1},1000,1480]
[6,"32,1 - 37,5",160,460,null,null,{"$f":"LEFT(B31,4)*1","v":32.1},920,320]
[5,"37,6 - 40,9",160,430,null,null,{"$f":"LEFT(B32,4)*1","v":37.6},860,320]
[4,"41 - 44,9",160,410,null,null,41,820,320]
[3,"45 - 49,9",160,390,null,null,45,780,320]
[2,"50 - 56,2",160,370,null,null,50,740,320]
[1,"56,3 - ",160,330,null,null,{"$f":"LEFT(B36,4)*1","v":56.3},660,320]

{"sheet":"VB_B_før_2017","index":31,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Satser pr. halvårBemærk - tabellen ikke omfatter alle omkostninger"]
[null,"Km/l","Ejerafgift",null,null,null,null,"Ejerafgift"]
[24,"0 - 4,4",11430,null,null,null,0,{"$f":"C5*2","v":22860}]
[23,"4,5 - 4,7",10800,null,null,null,4.5,{"$f":"C6*2","v":21600}]
[22,"4,8 - 4,9",10190,null,null,null,4.8,20380]
[21,"5 - 5,2",9580,null,null,null,5,19160]
[20,"5,3 - 5,5",8970,null,null,null,5.3,17940]
[19,"5,6 - 5,8",8330,null,null,null,5.6,16660]
[18,"5,9 - 6,2",7720,null,null,null,5.9,15440]
[17,"6,3 - 6,6",7110,null,null,null,6.3,14220]
[16,"6,7 - 7",6480,null,null,null,6.7,12960]
[15,"7,1 - 7,6",5870,null,null,null,7.1,11740]
[14,"7,7 - 8,2",5260,null,null,null,7.7,10520]
[13,"8,3 - 9",4650,null,null,null,8.3000000000000007,9300]
[12,"9,1 - 9,9",4010,null,null,null,9.1,8020]
[11,"10 - 10,4",3410,null,null,null,10,6820]
[10,"10,5 - 11",3100,null,null,null,{"$f":"LEFT(B19,4)*1","v":10.5},6200]
[9,"11,1 - 11,7",2790,null,null,null,11.1,5580]
[8,"11,8 - 12,4",2480,null,null,null,11.8,4960]
[7,"12,5 - 13,2",2180,null,null,null,12.5,4360]
[6,"13,3 - 14,2",1870,null,null,null,13.3,3740]
[5,"14,3 - 15,3",1570,null,null,null,14.3,3140]
[4,"15,4 - 16,6",1260,null,null,null,15.4,2520]
[3,"16,7 - 18,1",940,null,null,null,16.7,1880]
[2,"18,2 - 19,9",640,null,null,null,18.2,1280]
[1,"20 - ",330,null,null,null,20,660]

{"sheet":"VB_D_før_2017","index":32,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Satser pr. halvårBemærk - tabellen ikke omfatter alle omkostninger"]
[null,"Km/l","Udligningsafgift","Ejerafgift",null,null,null,"Ejerafgift","Udligningsafgift"]
[27,"0 - 5",5360,11430,null,null,0,{"$f":"D5*2","v":22860},{"$f":"C5*2","v":10720}]
[26,"5,1 - 5,3",5120,10800,null,null,5.0999999999999996,{"$f":"D6*2","v":21600},{"$f":"C6*2","v":10240}]
[25,"5,4 - 5,5",4820,10190,null,null,5.4,20380,9640]
[24,"5,6 - 5,8",4590,9580,null,null,5.6,19160,9180]
[23,"5,9 - 6,1",4340,8970,null,null,5.9,17940,8680]
[22,"6,2 - 6,5",4120,8330,null,null,6.2,16660,8240]
[21,"6,6 - 6,9",3910,7720,null,null,6.6,15440,7820]
[20,"7 - 7,4",3640,7110,null,null,7,14220,7280]
[19,"7,5 - 8",3430,6480,null,null,7.5,12960,6860]
[18,"8,1 - 8,6",3240,5870,null,null,8.1,11740,6480]
[17,"8,7 - 9,3",2980,5260,null,null,8.6999999999999993,10520,5960]
[16,"9,4 - 10,1",2770,4650,null,null,9.4,9300,5540]
[15,"10,2 - 11,2",2550,4010,null,null,{"$f":"LEFT(B17,4)*1","v":10.199999999999999},8020,5100]
[14,"11,3 - 11,8",2300,3410,null,null,11.3,6820,4600]
[13,"11,9 - 12,4",2200,3100,null,null,11.9,6200,4400]
[12,"12,5 - 13,1",2100,2790,null,null,12.5,5580,4200]
[11,"13,2 - 14",1970,2480,null,null,13.2,4960,3940]
[10,"14,1 - 14,9",1850,2180,null,null,14.1,4360,3700]
[9,"15 - 16",1730,1870,null,null,15,3740,3460]
[8,"16,1 - 17,2",1600,1570,null,null,{"$f":"LEFT(B24,4)*1","v":16.100000000000001},3140,3200]
[7,"17,3 - 18,7",1500,1260,null,null,{"$f":"LEFT(B25,4)*1","v":17.3},2520,3000]
[6,"18,8 - 20,4",1390,940,null,null,{"$f":"LEFT(B26,4)*1","v":18.8},1880,2780]
[5,"20,5 - 22,4",1280,640,null,null,{"$f":"LEFT(B27,4)*1","v":20.5},1280,2560]
[4,"22,5 - 24,9",1170,330,null,null,{"$f":"LEFT(B28,4)*1","v":22.5},660,2340]
[3,"25 - 28",1080,0,null,null,25,0,2160]
[2,"28,1 - 32",600,0,null,null,{"$f":"LEFT(B30,4)*1","v":28.1},0,1200]
[1,"32,1 - ",130,0,null,null,{"$f":"LEFT(B31,4)*1","v":32.1},0,260]

{"sheet":"VB_B_2017_2021","index":33,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Satser pr. halvårBemærk - tabellen ikke omfatter alle omkostninger"]
[null,"Km/l","Ejerafgift",null,null,null,null,"Ejerafgift"]
[32,"0 - 4,4",11430,null,null,null,0,{"$f":"C5*2","v":22860}]
[31,"4,5 - 4,7",10800,null,null,null,4.5,{"$f":"C6*2","v":21600}]
[30,"4,8 - 4,9",10190,null,null,null,4.8,20380]
[29,"5 - 5,2",9580,null,null,null,5,19160]
[28,"5,3 - 5,5",8970,null,null,null,5.3,17940]
[27,"5,6 - 5,8",8330,null,null,null,5.6,16660]
[26,"5,9 - 6,2",7720,null,null,null,5.9,15440]
[25,"6,3 - 6,6",7110,null,null,null,6.3,14220]
[24,"6,7 - 7",6480,null,null,null,6.7,12960]
[23,"7,1 - 7,6",5870,null,null,null,7.1,11740]
[22,"7,7 - 8,2",5260,null,null,null,7.7,10520]
[21,"8,3 - 9",4650,null,null,null,8.3000000000000007,9300]
[20,"9,1 - 9,9",4010,null,null,null,9.1,8020]
[19,"10 - 10,4",3410,null,null,null,10,6820]
[18,"10,5 - 11",3100,null,null,null,{"$f":"LEFT(B19,4)*1","v":10.5},6200]
[17,"11,1 - 11,7",2790,null,null,null,11.1,5580]
[16,"11,8 - 12,4",2480,null,null,null,11.8,4960]
[15,"12,5 - 13,2",2180,null,null,null,12.5,4360]
[14,"13,3 - 14,2",1870,null,null,null,13.3,3740]
[13,"14,3 - 15,3",1570,null,null,null,14.3,3140]
[12,"15,4 - 16,6",1260,null,null,null,15.4,2520]
[11,"16,7 - 18,1",940,null,null,null,16.7,1880]
[10,"18,2 - 19,9",640,null,null,null,18.2,1280]
[9,"20 - ",330,null,null,null,20,660]

{"sheet":"VB_D_2017_2021","index":34,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Satser pr. halvårBemærk - tabellen ikke omfatter alle omkostninger"]
[null,"Km/l","Udligningsafgift","Ejerafgift",null,null,null,"Udligningsafgift","Ejerafgift"]
[32,"0 - 5",5360,11430,null,null,0,{"$f":"D5*2","v":22860},{"$f":"C5*2","v":10720}]
[31,"5,1 - 5,3",5120,10800,null,null,5.0999999999999996,{"$f":"D6*2","v":21600},{"$f":"C6*2","v":10240}]
[30,"5,4 - 5,5",4820,10190,null,null,5.4,20380,9640]
[29,"5,6 - 5,8",4590,9580,null,null,5.6,19160,9180]
[28,"5,9 - 6,1",4340,8970,null,null,5.9,17940,8680]
[27,"6,2 - 6,5",4120,8330,null,null,6.2,16660,8240]
[26,"6,6 - 6,9",3910,7720,null,null,6.6,15440,7820]
[25,"7 - 7,4",3640,7110,null,null,7,14220,7280]
[24,"7,5 - 8",3430,6480,null,null,7.5,12960,6860]
[23,"8,1 - 8,6",3240,5870,null,null,8.1,11740,6480]
[22,"8,7 - 9,3",2980,5260,null,null,8.6999999999999993,10520,5960]
[21,"9,4 - 10,1",2770,4650,null,null,9.4,9300,5540]
[20,"10,2 - 11,2",2550,4010,null,null,{"$f":"LEFT(B17,4)*1","v":10.199999999999999},8020,5100]
[19,"11,3 - 11,8",2300,3410,null,null,11.3,6820,4600]
[18,"11,9 - 12,4",2220,3100,null,null,11.9,6200,4440]
[17,"12,5 - 13,1",2100,2790,null,null,12.5,5580,4200]
[16,"13,2 - 14",1970,2480,null,null,13.2,4960,3940]
[15,"14,1 - 14,9",1850,2180,null,null,14.1,4360,3700]
[14,"15 - 16",1730,1870,null,null,15,3740,3460]
[13,"16,1 - 17,2",1600,1570,null,null,{"$f":"LEFT(B24,4)*1","v":16.100000000000001},3140,3200]
[12,"17,3 - 18,7",1500,1260,null,null,{"$f":"LEFT(B25,4)*1","v":17.3},2520,3000]
[11,"18,8 - 20,4",1390,940,null,null,{"$f":"LEFT(B26,4)*1","v":18.8},1880,2780]
[10,"20,5 - 22,4",1280,640,null,null,{"$f":"LEFT(B27,4)*1","v":20.5},1280,2560]
[9,"22,5 - 24,9",1170,330,null,null,{"$f":"LEFT(B28,4)*1","v":22.5},660,2340]
[8,"25 - 28",1080,0,null,null,25,0,2160]
[7,"28,1 - 32",600,0,null,null,{"$f":"LEFT(B30,4)*1","v":28.1},0,1200]
[6,"32,1 - 37,5",130,0,null,null,{"$f":"LEFT(B31,4)*1","v":32.1},0,260]
[5,"37,6 - 40,9",130,0,null,null,{"$f":"LEFT(B32,4)*1","v":37.6},0,260]
[4,"41 - 44,9",130,0,null,null,41,0,260]
[3,"45 - 49,9",130,0,null,null,45,0,260]
[2,"50 - 56,2",130,0,null,null,50,0,260]
[1,"56,3 - ",130,0,null,null,{"$f":"LEFT(B36,4)*1","v":56.3},0,260]

{"sheet":"Ny Regafg","index":35,"n_rows":117,"n_cols":21,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[null,null,"Afgiftssatser mm."]
[]
[]
[null,null,"Momssats",null,null,0.25]
[]
[]
[null,null,"Personbiler - satser for registreringsafgift mm."]
[]
[]
[null,null,"Batterifradrag før afgiftspligtig værdi, batteri til fremdrift"]
[null,null,null,null,null,2021,{"$f":"1+F11","v":2022},{"$f":"1+G11","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,null,"Batterifradrag [kr. per kWh]",null,null,1700,1300,900,500,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Maks. batteri-størrelse [kWh]",null,45]
[]
[]
[null,null,"Basis-registreringsafgift"]
[]
[]
[null,null,"Lavt skalaknæk [kr.]",null,null,65000]
[null,null,"Højt skalaknæk [kr.]",null,null,202200]
[]
[null,null,"Lav værdiafgiftssats",null,null,0.25]
[null,null,"Mellem værdiafgiftssats",null,null,0.85]
[null,null,"Høj værdiafgiftssats",null,null,1.5]
[]
[]
[]
[null,null,"Tillæg for CO2-udledning "]
[]
[]
[null,null,"Lavt udlednings-knæk [gram CO₂]",null,null,125]
[null,null,"Højt udlednings-knæk [gram CO₂]",null,null,160]
[]
[null,null,"Lav tillægs-sats [kr. pr. gram CO₂]",null,null,250]
[null,null,"Mellem tillægs-sats [kr. pr. gram CO₂]",null,null,500]
[null,null,"Høj tillægs-sats [kr. pr. gram CO₂]",null,null,950]
[]
[]
[]
[null,null,"Indfasning af registreringsafgift, lav- og nul-emissionsbiler"]
[null,null,null,null,null,2021,{"$f":"1+F42","v":2022},{"$f":"1+G42","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,"2036 bruges ikke"]
[]
[null,null,"Indfasning af registreringsafgift, lav-emissionsbiler",null,null,0.45,0.5,0.55000000000000004,0.6,0.65,0.65,0.68,0.71,0.74,0.77,0.8,0.84,0.88,0.92,0.96,1]
[]
[null,null,"Indfasning af registreringsafgift, nul-emissionsbiler",null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.48,0.56000000000000005,0.64,0.72,0.8,0.84,0.88,0.92,0.96,1]
[]
[]
[]
[null,null,"Bundfradrag og udfasning af ekstra fradrag for lav- og nul-emissionsbiler"]
[null,null,null,null,null,2021,{"$f":"1+F51","v":2022},{"$f":"1+G51","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,null,"Generelt bundfradrag, alle",null,null,21700]
[]
[null,null,"Ekstra bundfradrag, lav-emissions-biler  [kr.]",null,null,50000,48750,47500,46250,45000,45000,43000,41000,39000,37000,35000,35000,35000,35000,35000]
[]
[null,null,"Ekstra bundfradrag, nul-emissions-biler  [kr.]",null,null,170000,167500,165000,165000,165000,165000,155400,150800,146200,141600,137000,137000,137000,137000,137000]
[]
[]
[null,null,"FL24"]
[null,null,"Aftalepartierne er enige om at forhøje bundfradraget i registreringsafgiften for nulemissionspersonbiler, så bundfradraget ikke falder fra 2023 og frem til 2025. Forslaget forventes at kunne implementeres pr. 1. februar 2024"]
[null,null,"Der afsættes 50 mio. kr. i 2024 og 150 mio. kr. i 2025 til at finansiere det skønnede mindreprovenu (skønnes at svare til en forhøjelse af bundfradraget med ca. 3.000 kr. i 2024 og ca. 5.500 kr. i 2025 i forhold til nugældende regler)."]
[null,null,"Indsat november 2023"]
[]
[null,null,"FL26:","Regeringen og Det Konservative Folkeparti er enige om at forskyde den gældende afgiftsfri grænse for elbiler samt indfasningen af den effektive sats for betaling af registreringsafgiften for elbiler med et år, således at de gældende regler i 2025 gælder i 2026."]
[null,null,null,"De efterfølgende satser og afgiftsfrie grænser forskydes et år frem i forhold til den sats og grænse, der effektivt set følger ud fra gældende lovgivning.",null,null,null,null,null,null,null,null,null,"Indsat oktober 2025",null,"https://fm.dk/media/qluaqowg/aftale-om-finansloven-for-2026.pdf"]
[null,null,"Varebiler - satser for registreringsafgift mm."]
[]
[]
[null,null,"Batterifradrag før afgiftspligtig værdi, batteri til fremdrift"]
[null,null,null,null,null,2021,{"$f":"1+F71","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,null,"Batterifradrag [kr. per kWh]",null,null,1700,1300,900,500,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Maks. batteri-størrelse [kWh]",null,45]
[]
[]
[null,null,"Basis-registreringsafgift"]
[]
[]
[null,null,"Skalaknæk [kr.]",null,null,75000]
[]
[null,null,"Lav værdiafgiftssats",null,null,0]
[null,null,"Høj værdiafgiftssats",null,null,0.5]
[]
[]
[]
[null,null,"Tillæg for CO2-udledning "]
[]
[]
[null,null,"Tillægs-sats [kr. pr. gram CO₂]",null,null,250]
[]
[]
[]
[null,null,"Indfasning af registreringsafgift, lav- og nul-emissionsbiler"]
[null,null,null,null,null,2021,{"$f":"1+F95","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,null,"Indfasning af registreringsafgift, lav-emissionsbiler",null,null,0.45,0.5,0.55000000000000004,0.6,0.65,0.68,0.71,0.74,0.77,0.8,0.84,0.88,0.92,0.96,1]
[]
[null,null,"Indfasning af registreringsafgift, nul-emissionsbiler",null,null,0.4,0.4,0.4,0.4,0.4,0.48,0.56000000000000005,0.64,0.72,0.8,0.84,0.88,0.92,0.96,1]
[]
[]
[]
[null,null,"Bundfradrag og udfasning af ekstra fradrag for lav- og nul-emissionsbiler"]
[null,null,null,null,null,2021,{"$f":"1+F104","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,null,"Generelt bundfradrag, alle",null,null,30000]
[]
[null,null,"Ekstra bundfradrag, lav-emissions-biler  [kr.]",null,null,50000,48750,47500,46250,45000,43000,41000,39000,37000,35000,35000,35000,35000,35000,35000]
[]
[null,null,"Ekstra bundfradrag, nul-emissions-biler  [kr.]",null,null,80000,78750,77500,76250,75000,73000,71000,69000,67000,65000,65000,65000,65000,65000,65000]
[]
[]
[]
[null,null,"Maksimumsafgift"]
[]
[]
[null,null,"Maksimumsafgift, varebiler",null,null,47000]

{"sheet":"GronEjerafgift","index":36,"n_rows":60,"n_cols":8,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Benzin"]
["Fra","Til",null,"Ejerafg.","Samlet"]
[null,null,null,"/Halvår","/år"]
[0,4.4000000000000004,"km/l",10830,21660]
[4.5,4.7,"km/l",10230,20460]
[4.8,4.9000000000000004,"km/l",9650,19300]
[5,5.2,"km/l",9080,18160]
[5.3,5.5,"km/l",8500,17000]
[5.6,5.8,"km/l",7890,15780]
[5.9,6.2,"km/l",7310,14620]
[6.3,6.6,"km/l",6730,13460]
[6.7,7,"km/l",6140,12280]
[7.1,7.6,"km/l",5560,11120]
[7.7,8.1999999999999993,"km/l",4980,9960]
[8.3000000000000007,9,"km/l",4400,8800]
[9.1,9.9,"km/l",3800,7600]
[10,10.4,"km/l",3230,6460]
[10.5,11,"km/l",2930,5860]
[11.1,11.7,"km/l",2640,5280]
[11.8,12.4,"km/l",2350,4700]
[12.5,13.2,"km/l",2060,4120]
[13.3,14.2,"km/l",1770,3540]
[14.3,15.3,"km/l",1480,2960]
[15.4,16.600000000000001,"km/l",1190,2380]
[16.7,18.100000000000001,"km/l",890,1780]
[18.2,19.899999999999999,"km/l",600,1200]
[20,"og højere","km/l",310,620]
[]
["Diesel"]
["Fra","Til",null,"Ejerafg.","Udlign.","Part.afg.","Samlet","Samlet"]
[null,null,null,"/Halvår","/Halvår","/Halvår","/Halvår","/år"]
[0,5,"km/l",10830,5190,500,16520,33040]
[5.0999999999999996,5.3,"km/l",10230,4960,500,15690,31380]
[5.4,5.5,"km/l",9650,4670,500,14820,29640]
[5.6,5.8,"km/l",9080,4450,500,14030,28060]
[5.9,6.1,"km/l",8500,4200,500,13200,26400]
[6.2,6.5,"km/l",7890,3990,500,12380,24760]
[6.6,6.9,"km/l",7310,3790,500,11600,23200]
[7,7.4,"km/l",6730,3530,500,10760,21520]
[7.5,8,"km/l",6140,3320,500,9960,19920]
[8.1,8.6,"km/l",5560,3140,500,9200,18400]
[8.6999999999999993,9.3000000000000007,"km/l",4980,2890,500,8370,16740]
[9.4,10.1,"km/l",4400,2680,500,7580,15160]
[10.199999999999999,11.2,"km/l",3800,2470,500,6770,13540]
[11.3,11.8,"km/l",3230,2230,500,5960,11920]
[11.9,12.4,"km/l",2930,2130,500,5560,11120]
[12.5,13.1,"km/l",2640,2030,500,5170,10340]
[13.2,14,"km/l",2350,1910,500,4760,9520]
[14.1,14.9,"km/l",2060,1790,500,4350,8700]
[15,16,"km/l",1770,1670,500,3940,7880]
[16.100000000000001,17.2,"km/l",1480,1550,500,3530,7060]
[17.3,18.7,"km/l",1190,1450,500,3140,6280]
[18.8,20.399999999999999,"km/l",890,1340,500,2730,5460]
[20.5,22.4,"km/l",600,1240,500,2340,4680]
[22.5,24.9,"km/l",310,1130,500,1940,3880]
[25,28,"km/l",0,1040,500,1540,3080]
[28.1,32,"km/l",0,580,500,1080,2160]
[32.1,"og højere","km/l",0,120,500,620,1240]